首期 (港幣)
$34,400,000
每月還款 (港幣)
$222,497
總貸款額 (港幣)
$51,600,000
+
總利息 (港幣)
$15,148,971
=
總還款額 (港幣)
$66,748,971
| 還款計劃 | |||||
| 年期 | 分期 | 還款 (港幣 $) | 利息 (港幣 $) | 本金 (港幣 $) | 債務總額 (港幣 $) |
| 1 | 1 | $222,497 | $92,450 | $130,047 | $51,469,953 |
| 1 | 2 | $222,497 | $92,217 | $130,280 | $51,339,674 |
| 1 | 3 | $222,497 | $91,984 | $130,513 | $51,209,161 |
| 1 | 4 | $222,497 | $91,750 | $130,747 | $51,078,414 |
| 1 | 5 | $222,497 | $91,515 | $130,981 | $50,947,433 |
| 1 | 6 | $222,497 | $91,281 | $131,216 | $50,816,217 |
| 1 | 7 | $222,497 | $91,046 | $131,451 | $50,684,766 |
| 1 | 8 | $222,497 | $90,810 | $131,686 | $50,553,080 |
| 1 | 9 | $222,497 | $90,574 | $131,922 | $50,421,158 |
| 1 | 10 | $222,497 | $90,338 | $132,159 | $50,288,999 |
| 1 | 11 | $222,497 | $90,101 | $132,395 | $50,156,604 |
| 1 | 12 | $222,497 | $89,864 | $132,633 | $50,023,971 |
| 2 | 13 | $222,497 | $89,626 | $132,870 | $49,891,101 |
| 2 | 14 | $222,497 | $89,388 | $133,108 | $49,757,992 |
| 2 | 15 | $222,497 | $89,150 | $133,347 | $49,624,645 |
| 2 | 16 | $222,497 | $88,911 | $133,586 | $49,491,060 |
| 2 | 17 | $222,497 | $88,671 | $133,825 | $49,357,235 |
| 2 | 18 | $222,497 | $88,432 | $134,065 | $49,223,170 |
| 2 | 19 | $222,497 | $88,192 | $134,305 | $49,088,865 |
| 2 | 20 | $222,497 | $87,951 | $134,546 | $48,954,319 |
| 2 | 21 | $222,497 | $87,710 | $134,787 | $48,819,532 |
| 2 | 22 | $222,497 | $87,468 | $135,028 | $48,684,504 |
| 2 | 23 | $222,497 | $87,226 | $135,270 | $48,549,234 |
| 2 | 24 | $222,497 | $86,984 | $135,513 | $48,413,721 |
| 3 | 25 | $222,497 | $86,741 | $135,755 | $48,277,966 |
| 3 | 26 | $222,497 | $86,498 | $135,999 | $48,141,967 |
| 3 | 27 | $222,497 | $86,254 | $136,242 | $48,005,725 |
| 3 | 28 | $222,497 | $86,010 | $136,486 | $47,869,239 |
| 3 | 29 | $222,497 | $85,766 | $136,731 | $47,732,508 |
| 3 | 30 | $222,497 | $85,521 | $136,976 | $47,595,532 |
| 3 | 31 | $222,497 | $85,275 | $137,221 | $47,458,311 |
| 3 | 32 | $222,497 | $85,029 | $137,467 | $47,320,844 |
| 3 | 33 | $222,497 | $84,783 | $137,713 | $47,183,131 |
| 3 | 34 | $222,497 | $84,536 | $137,960 | $47,045,170 |
| 3 | 35 | $222,497 | $84,289 | $138,207 | $46,906,963 |
| 3 | 36 | $222,497 | $84,042 | $138,455 | $46,768,508 |
| 4 | 37 | $222,497 | $83,794 | $138,703 | $46,629,805 |
| 4 | 38 | $222,497 | $83,545 | $138,952 | $46,490,854 |
| 4 | 39 | $222,497 | $83,296 | $139,200 | $46,351,653 |
| 4 | 40 | $222,497 | $83,047 | $139,450 | $46,212,203 |
| 4 | 41 | $222,497 | $82,797 | $139,700 | $46,072,504 |
| 4 | 42 | $222,497 | $82,547 | $139,950 | $45,932,554 |
| 4 | 43 | $222,497 | $82,296 | $140,201 | $45,792,353 |
| 4 | 44 | $222,497 | $82,045 | $140,452 | $45,651,901 |
| 4 | 45 | $222,497 | $81,793 | $140,704 | $45,511,197 |
| 4 | 46 | $222,497 | $81,541 | $140,956 | $45,370,242 |
| 4 | 47 | $222,497 | $81,288 | $141,208 | $45,229,033 |
| 4 | 48 | $222,497 | $81,035 | $141,461 | $45,087,572 |
| 5 | 49 | $222,497 | $80,782 | $141,715 | $44,945,858 |
| 5 | 50 | $222,497 | $80,528 | $141,969 | $44,803,889 |
| 5 | 51 | $222,497 | $80,274 | $142,223 | $44,661,666 |
| 5 | 52 | $222,497 | $80,019 | $142,478 | $44,519,188 |
| 5 | 53 | $222,497 | $79,764 | $142,733 | $44,376,455 |
| 5 | 54 | $222,497 | $79,508 | $142,989 | $44,233,467 |
| 5 | 55 | $222,497 | $79,252 | $143,245 | $44,090,222 |
| 5 | 56 | $222,497 | $78,995 | $143,502 | $43,946,720 |
| 5 | 57 | $222,497 | $78,738 | $143,759 | $43,802,961 |
| 5 | 58 | $222,497 | $78,480 | $144,016 | $43,658,945 |
| 5 | 59 | $222,497 | $78,222 | $144,274 | $43,514,671 |
| 5 | 60 | $222,497 | $77,964 | $144,533 | $43,370,138 |
| 6 | 61 | $222,497 | $77,705 | $144,792 | $43,225,346 |
| 6 | 62 | $222,497 | $77,445 | $145,051 | $43,080,295 |
| 6 | 63 | $222,497 | $77,186 | $145,311 | $42,934,984 |
| 6 | 64 | $222,497 | $76,925 | $145,571 | $42,789,413 |
| 6 | 65 | $222,497 | $76,664 | $145,832 | $42,643,580 |
| 6 | 66 | $222,497 | $76,403 | $146,093 | $42,497,487 |
| 6 | 67 | $222,497 | $76,141 | $146,355 | $42,351,132 |
| 6 | 68 | $222,497 | $75,879 | $146,617 | $42,204,514 |
| 6 | 69 | $222,497 | $75,616 | $146,880 | $42,057,634 |
| 6 | 70 | $222,497 | $75,353 | $147,143 | $41,910,491 |
| 6 | 71 | $222,497 | $75,090 | $147,407 | $41,763,084 |
| 6 | 72 | $222,497 | $74,826 | $147,671 | $41,615,413 |
| 7 | 73 | $222,497 | $74,561 | $147,936 | $41,467,477 |
| 7 | 74 | $222,497 | $74,296 | $148,201 | $41,319,276 |
| 7 | 75 | $222,497 | $74,030 | $148,466 | $41,170,810 |
| 7 | 76 | $222,497 | $73,764 | $148,732 | $41,022,078 |
| 7 | 77 | $222,497 | $73,498 | $148,999 | $40,873,079 |
| 7 | 78 | $222,497 | $73,231 | $149,266 | $40,723,814 |
| 7 | 79 | $222,497 | $72,963 | $149,533 | $40,574,281 |
| 7 | 80 | $222,497 | $72,696 | $149,801 | $40,424,480 |
| 7 | 81 | $222,497 | $72,427 | $150,069 | $40,274,410 |
| 7 | 82 | $222,497 | $72,158 | $150,338 | $40,124,072 |
| 7 | 83 | $222,497 | $71,889 | $150,608 | $39,973,464 |
| 7 | 84 | $222,497 | $71,619 | $150,877 | $39,822,587 |
| 8 | 85 | $222,497 | $71,349 | $151,148 | $39,671,439 |
| 8 | 86 | $222,497 | $71,078 | $151,419 | $39,520,021 |
| 8 | 87 | $222,497 | $70,807 | $151,690 | $39,368,331 |
| 8 | 88 | $222,497 | $70,535 | $151,962 | $39,216,369 |
| 8 | 89 | $222,497 | $70,263 | $152,234 | $39,064,135 |
| 8 | 90 | $222,497 | $69,990 | $152,507 | $38,911,629 |
| 8 | 91 | $222,497 | $69,717 | $152,780 | $38,758,849 |
| 8 | 92 | $222,497 | $69,443 | $153,054 | $38,605,795 |
| 8 | 93 | $222,497 | $69,169 | $153,328 | $38,452,467 |
| 8 | 94 | $222,497 | $68,894 | $153,603 | $38,298,865 |
| 8 | 95 | $222,497 | $68,619 | $153,878 | $38,144,987 |
| 8 | 96 | $222,497 | $68,343 | $154,153 | $37,990,833 |
| 9 | 97 | $222,497 | $68,067 | $154,430 | $37,836,404 |
| 9 | 98 | $222,497 | $67,790 | $154,706 | $37,681,697 |
| 9 | 99 | $222,497 | $67,513 | $154,984 | $37,526,714 |
| 9 | 100 | $222,497 | $67,235 | $155,261 | $37,371,453 |
| 9 | 101 | $222,497 | $66,957 | $155,539 | $37,215,913 |
| 9 | 102 | $222,497 | $66,679 | $155,818 | $37,060,095 |
| 9 | 103 | $222,497 | $66,399 | $156,097 | $36,903,998 |
| 9 | 104 | $222,497 | $66,120 | $156,377 | $36,747,621 |
| 9 | 105 | $222,497 | $65,839 | $156,657 | $36,590,964 |
| 9 | 106 | $222,497 | $65,559 | $156,938 | $36,434,026 |
| 9 | 107 | $222,497 | $65,278 | $157,219 | $36,276,807 |
| 9 | 108 | $222,497 | $64,996 | $157,501 | $36,119,307 |
| 10 | 109 | $222,497 | $64,714 | $157,783 | $35,961,524 |
| 10 | 110 | $222,497 | $64,431 | $158,066 | $35,803,458 |
| 10 | 111 | $222,497 | $64,148 | $158,349 | $35,645,110 |
| 10 | 112 | $222,497 | $63,864 | $158,632 | $35,486,477 |
| 10 | 113 | $222,497 | $63,580 | $158,917 | $35,327,561 |
| 10 | 114 | $222,497 | $63,295 | $159,201 | $35,168,359 |
| 10 | 115 | $222,497 | $63,010 | $159,487 | $35,008,873 |
| 10 | 116 | $222,497 | $62,724 | $159,772 | $34,849,100 |
| 10 | 117 | $222,497 | $62,438 | $160,059 | $34,689,042 |
| 10 | 118 | $222,497 | $62,151 | $160,345 | $34,528,696 |
| 10 | 119 | $222,497 | $61,864 | $160,633 | $34,368,064 |
| 10 | 120 | $222,497 | $61,576 | $160,920 | $34,207,143 |
| 11 | 121 | $222,497 | $61,288 | $161,209 | $34,045,934 |
| 11 | 122 | $222,497 | $60,999 | $161,498 | $33,884,437 |
| 11 | 123 | $222,497 | $60,710 | $161,787 | $33,722,650 |
| 11 | 124 | $222,497 | $60,420 | $162,077 | $33,560,573 |
| 11 | 125 | $222,497 | $60,129 | $162,367 | $33,398,206 |
| 11 | 126 | $222,497 | $59,838 | $162,658 | $33,235,548 |
| 11 | 127 | $222,497 | $59,547 | $162,950 | $33,072,598 |
| 11 | 128 | $222,497 | $59,255 | $163,241 | $32,909,357 |
| 11 | 129 | $222,497 | $58,963 | $163,534 | $32,745,823 |
| 11 | 130 | $222,497 | $58,670 | $163,827 | $32,581,996 |
| 11 | 131 | $222,497 | $58,376 | $164,120 | $32,417,875 |
| 11 | 132 | $222,497 | $58,082 | $164,415 | $32,253,461 |
| 12 | 133 | $222,497 | $57,787 | $164,709 | $32,088,751 |
| 12 | 134 | $222,497 | $57,492 | $165,004 | $31,923,747 |
| 12 | 135 | $222,497 | $57,197 | $165,300 | $31,758,447 |
| 12 | 136 | $222,497 | $56,901 | $165,596 | $31,592,851 |
| 12 | 137 | $222,497 | $56,604 | $165,893 | $31,426,959 |
| 12 | 138 | $222,497 | $56,307 | $166,190 | $31,260,769 |
| 12 | 139 | $222,497 | $56,009 | $166,488 | $31,094,281 |
| 12 | 140 | $222,497 | $55,711 | $166,786 | $30,927,495 |
| 12 | 141 | $222,497 | $55,412 | $167,085 | $30,760,410 |
| 12 | 142 | $222,497 | $55,112 | $167,384 | $30,593,026 |
| 12 | 143 | $222,497 | $54,813 | $167,684 | $30,425,342 |
| 12 | 144 | $222,497 | $54,512 | $167,985 | $30,257,357 |
| 13 | 145 | $222,497 | $54,211 | $168,285 | $30,089,072 |
| 13 | 146 | $222,497 | $53,910 | $168,587 | $29,920,485 |
| 13 | 147 | $222,497 | $53,608 | $168,889 | $29,751,596 |
| 13 | 148 | $222,497 | $53,305 | $169,192 | $29,582,404 |
| 13 | 149 | $222,497 | $53,002 | $169,495 | $29,412,910 |
| 13 | 150 | $222,497 | $52,698 | $169,798 | $29,243,111 |
| 13 | 151 | $222,497 | $52,394 | $170,103 | $29,073,009 |
| 13 | 152 | $222,497 | $52,089 | $170,407 | $28,902,601 |
| 13 | 153 | $222,497 | $51,784 | $170,713 | $28,731,888 |
| 13 | 154 | $222,497 | $51,478 | $171,019 | $28,560,870 |
| 13 | 155 | $222,497 | $51,172 | $171,325 | $28,389,545 |
| 13 | 156 | $222,497 | $50,865 | $171,632 | $28,217,913 |
| 14 | 157 | $222,497 | $50,557 | $171,939 | $28,045,973 |
| 14 | 158 | $222,497 | $50,249 | $172,248 | $27,873,726 |
| 14 | 159 | $222,497 | $49,940 | $172,556 | $27,701,170 |
| 14 | 160 | $222,497 | $49,631 | $172,865 | $27,528,304 |
| 14 | 161 | $222,497 | $49,322 | $173,175 | $27,355,129 |
| 14 | 162 | $222,497 | $49,011 | $173,485 | $27,181,644 |
| 14 | 163 | $222,497 | $48,700 | $173,796 | $27,007,848 |
| 14 | 164 | $222,497 | $48,389 | $174,108 | $26,833,740 |
| 14 | 165 | $222,497 | $48,077 | $174,419 | $26,659,321 |
| 14 | 166 | $222,497 | $47,765 | $174,732 | $26,484,589 |
| 14 | 167 | $222,497 | $47,452 | $175,045 | $26,309,544 |
| 14 | 168 | $222,497 | $47,138 | $175,359 | $26,134,185 |
| 15 | 169 | $222,497 | $46,824 | $175,673 | $25,958,512 |
| 15 | 170 | $222,497 | $46,509 | $175,988 | $25,782,525 |
| 15 | 171 | $222,497 | $46,194 | $176,303 | $25,606,222 |
| 15 | 172 | $222,497 | $45,878 | $176,619 | $25,429,603 |
| 15 | 173 | $222,497 | $45,561 | $176,935 | $25,252,668 |
| 15 | 174 | $222,497 | $45,244 | $177,252 | $25,075,416 |
| 15 | 175 | $222,497 | $44,927 | $177,570 | $24,897,846 |
| 15 | 176 | $222,497 | $44,609 | $177,888 | $24,719,958 |
| 15 | 177 | $222,497 | $44,290 | $178,207 | $24,541,751 |
| 15 | 178 | $222,497 | $43,971 | $178,526 | $24,363,226 |
| 15 | 179 | $222,497 | $43,651 | $178,846 | $24,184,380 |
| 15 | 180 | $222,497 | $43,330 | $179,166 | $24,005,213 |
| 16 | 181 | $222,497 | $43,009 | $179,487 | $23,825,726 |
| 16 | 182 | $222,497 | $42,688 | $179,809 | $23,645,917 |
| 16 | 183 | $222,497 | $42,366 | $180,131 | $23,465,786 |
| 16 | 184 | $222,497 | $42,043 | $180,454 | $23,285,333 |
| 16 | 185 | $222,497 | $41,720 | $180,777 | $23,104,556 |
| 16 | 186 | $222,497 | $41,396 | $181,101 | $22,923,455 |
| 16 | 187 | $222,497 | $41,071 | $181,425 | $22,742,029 |
| 16 | 188 | $222,497 | $40,746 | $181,750 | $22,560,279 |
| 16 | 189 | $222,497 | $40,420 | $182,076 | $22,378,203 |
| 16 | 190 | $222,497 | $40,094 | $182,402 | $22,195,801 |
| 16 | 191 | $222,497 | $39,767 | $182,729 | $22,013,072 |
| 16 | 192 | $222,497 | $39,440 | $183,056 | $21,830,015 |
| 17 | 193 | $222,497 | $39,112 | $183,384 | $21,646,631 |
| 17 | 194 | $222,497 | $38,784 | $183,713 | $21,462,918 |
| 17 | 195 | $222,497 | $38,454 | $184,042 | $21,278,875 |
| 17 | 196 | $222,497 | $38,125 | $184,372 | $21,094,504 |
| 17 | 197 | $222,497 | $37,794 | $184,702 | $20,909,801 |
| 17 | 198 | $222,497 | $37,463 | $185,033 | $20,724,768 |
| 17 | 199 | $222,497 | $37,132 | $185,365 | $20,539,403 |
| 17 | 200 | $222,497 | $36,800 | $185,697 | $20,353,707 |
| 17 | 201 | $222,497 | $36,467 | $186,030 | $20,167,677 |
| 17 | 202 | $222,497 | $36,134 | $186,363 | $19,981,314 |
| 17 | 203 | $222,497 | $35,800 | $186,697 | $19,794,618 |
| 17 | 204 | $222,497 | $35,465 | $187,031 | $19,607,586 |
| 18 | 205 | $222,497 | $35,130 | $187,366 | $19,420,220 |
| 18 | 206 | $222,497 | $34,795 | $187,702 | $19,232,518 |
| 18 | 207 | $222,497 | $34,458 | $188,038 | $19,044,480 |
| 18 | 208 | $222,497 | $34,121 | $188,375 | $18,856,104 |
| 18 | 209 | $222,497 | $33,784 | $188,713 | $18,667,392 |
| 18 | 210 | $222,497 | $33,446 | $189,051 | $18,478,341 |
| 18 | 211 | $222,497 | $33,107 | $189,390 | $18,288,951 |
| 18 | 212 | $222,497 | $32,768 | $189,729 | $18,099,223 |
| 18 | 213 | $222,497 | $32,428 | $190,069 | $17,909,154 |
| 18 | 214 | $222,497 | $32,087 | $190,409 | $17,718,744 |
| 18 | 215 | $222,497 | $31,746 | $190,750 | $17,527,994 |
| 18 | 216 | $222,497 | $31,404 | $191,092 | $17,336,902 |
| 19 | 217 | $222,497 | $31,062 | $191,435 | $17,145,467 |
| 19 | 218 | $222,497 | $30,719 | $191,778 | $16,953,689 |
| 19 | 219 | $222,497 | $30,375 | $192,121 | $16,761,568 |
| 19 | 220 | $222,497 | $30,031 | $192,465 | $16,569,103 |
| 19 | 221 | $222,497 | $29,686 | $192,810 | $16,376,293 |
| 19 | 222 | $222,497 | $29,341 | $193,156 | $16,183,137 |
| 19 | 223 | $222,497 | $28,995 | $193,502 | $15,989,635 |
| 19 | 224 | $222,497 | $28,648 | $193,848 | $15,795,787 |
| 19 | 225 | $222,497 | $28,301 | $194,196 | $15,601,591 |
| 19 | 226 | $222,497 | $27,953 | $194,544 | $15,407,047 |
| 19 | 227 | $222,497 | $27,604 | $194,892 | $15,212,155 |
| 19 | 228 | $222,497 | $27,255 | $195,241 | $15,016,913 |
| 20 | 229 | $222,497 | $26,905 | $195,591 | $14,821,322 |
| 20 | 230 | $222,497 | $26,555 | $195,942 | $14,625,380 |
| 20 | 231 | $222,497 | $26,204 | $196,293 | $14,429,088 |
| 20 | 232 | $222,497 | $25,852 | $196,644 | $14,232,443 |
| 20 | 233 | $222,497 | $25,500 | $196,997 | $14,035,446 |
| 20 | 234 | $222,497 | $25,147 | $197,350 | $13,838,097 |
| 20 | 235 | $222,497 | $24,793 | $197,703 | $13,640,393 |
| 20 | 236 | $222,497 | $24,439 | $198,058 | $13,442,336 |
| 20 | 237 | $222,497 | $24,084 | $198,412 | $13,243,923 |
| 20 | 238 | $222,497 | $23,729 | $198,768 | $13,045,155 |
| 20 | 239 | $222,497 | $23,373 | $199,124 | $12,846,031 |
| 20 | 240 | $222,497 | $23,016 | $199,481 | $12,646,551 |
| 21 | 241 | $222,497 | $22,658 | $199,838 | $12,446,713 |
| 21 | 242 | $222,497 | $22,300 | $200,196 | $12,246,516 |
| 21 | 243 | $222,497 | $21,942 | $200,555 | $12,045,961 |
| 21 | 244 | $222,497 | $21,582 | $200,914 | $11,845,047 |
| 21 | 245 | $222,497 | $21,222 | $201,274 | $11,643,773 |
| 21 | 246 | $222,497 | $20,862 | $201,635 | $11,442,138 |
| 21 | 247 | $222,497 | $20,500 | $201,996 | $11,240,142 |
| 21 | 248 | $222,497 | $20,139 | $202,358 | $11,037,784 |
| 21 | 249 | $222,497 | $19,776 | $202,721 | $10,835,064 |
| 21 | 250 | $222,497 | $19,413 | $203,084 | $10,631,980 |
| 21 | 251 | $222,497 | $19,049 | $203,448 | $10,428,532 |
| 21 | 252 | $222,497 | $18,684 | $203,812 | $10,224,720 |
| 22 | 253 | $222,497 | $18,319 | $204,177 | $10,020,543 |
| 22 | 254 | $222,497 | $17,953 | $204,543 | $9,816,000 |
| 22 | 255 | $222,497 | $17,587 | $204,910 | $9,611,090 |
| 22 | 256 | $222,497 | $17,220 | $205,277 | $9,405,813 |
| 22 | 257 | $222,497 | $16,852 | $205,644 | $9,200,169 |
| 22 | 258 | $222,497 | $16,484 | $206,013 | $8,994,156 |
| 22 | 259 | $222,497 | $16,115 | $206,382 | $8,787,774 |
| 22 | 260 | $222,497 | $15,745 | $206,752 | $8,581,022 |
| 22 | 261 | $222,497 | $15,374 | $207,122 | $8,373,900 |
| 22 | 262 | $222,497 | $15,003 | $207,493 | $8,166,407 |
| 22 | 263 | $222,497 | $14,631 | $207,865 | $7,958,542 |
| 22 | 264 | $222,497 | $14,259 | $208,238 | $7,750,304 |
| 23 | 265 | $222,497 | $13,886 | $208,611 | $7,541,693 |
| 23 | 266 | $222,497 | $13,512 | $208,984 | $7,332,709 |
| 23 | 267 | $222,497 | $13,138 | $209,359 | $7,123,350 |
| 23 | 268 | $222,497 | $12,763 | $209,734 | $6,913,616 |
| 23 | 269 | $222,497 | $12,387 | $210,110 | $6,703,507 |
| 23 | 270 | $222,497 | $12,010 | $210,486 | $6,493,021 |
| 23 | 271 | $222,497 | $11,633 | $210,863 | $6,282,157 |
| 23 | 272 | $222,497 | $11,256 | $211,241 | $6,070,916 |
| 23 | 273 | $222,497 | $10,877 | $211,620 | $5,859,297 |
| 23 | 274 | $222,497 | $10,498 | $211,999 | $5,647,298 |
| 23 | 275 | $222,497 | $10,118 | $212,378 | $5,434,920 |
| 23 | 276 | $222,497 | $9,738 | $212,759 | $5,222,161 |
| 24 | 277 | $222,497 | $9,356 | $213,140 | $5,009,020 |
| 24 | 278 | $222,497 | $8,974 | $213,522 | $4,795,498 |
| 24 | 279 | $222,497 | $8,592 | $213,905 | $4,581,594 |
| 24 | 280 | $222,497 | $8,209 | $214,288 | $4,367,306 |
| 24 | 281 | $222,497 | $7,825 | $214,672 | $4,152,634 |
| 24 | 282 | $222,497 | $7,440 | $215,056 | $3,937,578 |
| 24 | 283 | $222,497 | $7,055 | $215,442 | $3,722,136 |
| 24 | 284 | $222,497 | $6,669 | $215,828 | $3,506,308 |
| 24 | 285 | $222,497 | $6,282 | $216,214 | $3,290,094 |
| 24 | 286 | $222,497 | $5,895 | $216,602 | $3,073,492 |
| 24 | 287 | $222,497 | $5,507 | $216,990 | $2,856,502 |
| 24 | 288 | $222,497 | $5,118 | $217,379 | $2,639,123 |
| 25 | 289 | $222,497 | $4,728 | $217,768 | $2,421,355 |
| 25 | 290 | $222,497 | $4,338 | $218,158 | $2,203,197 |
| 25 | 291 | $222,497 | $3,947 | $218,549 | $1,984,648 |
| 25 | 292 | $222,497 | $3,556 | $218,941 | $1,765,707 |
| 25 | 293 | $222,497 | $3,164 | $219,333 | $1,546,374 |
| 25 | 294 | $222,497 | $2,771 | $219,726 | $1,326,648 |
| 25 | 295 | $222,497 | $2,377 | $220,120 | $1,106,528 |
| 25 | 296 | $222,497 | $1,983 | $220,514 | $886,014 |
| 25 | 297 | $222,497 | $1,587 | $220,909 | $665,105 |
| 25 | 298 | $222,497 | $1,192 | $221,305 | $443,800 |
| 25 | 299 | $222,497 | $795 | $221,701 | $222,099 |
| 25 | 300 | $222,497 | $398 | $222,099 | $0 |
