首期 (港幣)
$39,200,000
每月還款 (港幣)
$253,543
總貸款額 (港幣)
$58,800,000
+
總利息 (港幣)
$17,262,781
=
總還款額 (港幣)
$76,062,781
| 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 | $253,543 | $105,350 | $148,193 | $58,651,807 |
| 1 | 2 | $253,543 | $105,084 | $148,458 | $58,503,349 |
| 1 | 3 | $253,543 | $104,819 | $148,724 | $58,354,625 |
| 1 | 4 | $253,543 | $104,552 | $148,991 | $58,205,635 |
| 1 | 5 | $253,543 | $104,285 | $149,258 | $58,056,377 |
| 1 | 6 | $253,543 | $104,018 | $149,525 | $57,906,852 |
| 1 | 7 | $253,543 | $103,750 | $149,793 | $57,757,059 |
| 1 | 8 | $253,543 | $103,481 | $150,061 | $57,606,998 |
| 1 | 9 | $253,543 | $103,213 | $150,330 | $57,456,668 |
| 1 | 10 | $253,543 | $102,943 | $150,599 | $57,306,069 |
| 1 | 11 | $253,543 | $102,673 | $150,869 | $57,155,199 |
| 1 | 12 | $253,543 | $102,403 | $151,140 | $57,004,060 |
| 2 | 13 | $253,543 | $102,132 | $151,410 | $56,852,650 |
| 2 | 14 | $253,543 | $101,861 | $151,682 | $56,700,968 |
| 2 | 15 | $253,543 | $101,589 | $151,953 | $56,549,015 |
| 2 | 16 | $253,543 | $101,317 | $152,226 | $56,396,789 |
| 2 | 17 | $253,543 | $101,044 | $152,498 | $56,244,291 |
| 2 | 18 | $253,543 | $100,771 | $152,772 | $56,091,519 |
| 2 | 19 | $253,543 | $100,497 | $153,045 | $55,938,474 |
| 2 | 20 | $253,543 | $100,223 | $153,320 | $55,785,154 |
| 2 | 21 | $253,543 | $99,948 | $153,594 | $55,631,560 |
| 2 | 22 | $253,543 | $99,673 | $153,869 | $55,477,691 |
| 2 | 23 | $253,543 | $99,398 | $154,145 | $55,323,546 |
| 2 | 24 | $253,543 | $99,121 | $154,421 | $55,169,124 |
| 3 | 25 | $253,543 | $98,845 | $154,698 | $55,014,426 |
| 3 | 26 | $253,543 | $98,568 | $154,975 | $54,859,451 |
| 3 | 27 | $253,543 | $98,290 | $155,253 | $54,704,199 |
| 3 | 28 | $253,543 | $98,012 | $155,531 | $54,548,668 |
| 3 | 29 | $253,543 | $97,733 | $155,810 | $54,392,858 |
| 3 | 30 | $253,543 | $97,454 | $156,089 | $54,236,769 |
| 3 | 31 | $253,543 | $97,174 | $156,368 | $54,080,401 |
| 3 | 32 | $253,543 | $96,894 | $156,649 | $53,923,752 |
| 3 | 33 | $253,543 | $96,613 | $156,929 | $53,766,823 |
| 3 | 34 | $253,543 | $96,332 | $157,210 | $53,609,613 |
| 3 | 35 | $253,543 | $96,051 | $157,492 | $53,452,121 |
| 3 | 36 | $253,543 | $95,768 | $157,774 | $53,294,346 |
| 4 | 37 | $253,543 | $95,486 | $158,057 | $53,136,290 |
| 4 | 38 | $253,543 | $95,203 | $158,340 | $52,977,949 |
| 4 | 39 | $253,543 | $94,919 | $158,624 | $52,819,326 |
| 4 | 40 | $253,543 | $94,635 | $158,908 | $52,660,418 |
| 4 | 41 | $253,543 | $94,350 | $159,193 | $52,501,225 |
| 4 | 42 | $253,543 | $94,065 | $159,478 | $52,341,747 |
| 4 | 43 | $253,543 | $93,779 | $159,764 | $52,181,983 |
| 4 | 44 | $253,543 | $93,493 | $160,050 | $52,021,934 |
| 4 | 45 | $253,543 | $93,206 | $160,337 | $51,861,597 |
| 4 | 46 | $253,543 | $92,919 | $160,624 | $51,700,973 |
| 4 | 47 | $253,543 | $92,631 | $160,912 | $51,540,061 |
| 4 | 48 | $253,543 | $92,343 | $161,200 | $51,378,861 |
| 5 | 49 | $253,543 | $92,054 | $161,489 | $51,217,373 |
| 5 | 50 | $253,543 | $91,764 | $161,778 | $51,055,594 |
| 5 | 51 | $253,543 | $91,475 | $162,068 | $50,893,526 |
| 5 | 52 | $253,543 | $91,184 | $162,358 | $50,731,168 |
| 5 | 53 | $253,543 | $90,893 | $162,649 | $50,568,519 |
| 5 | 54 | $253,543 | $90,602 | $162,941 | $50,405,578 |
| 5 | 55 | $253,543 | $90,310 | $163,233 | $50,242,346 |
| 5 | 56 | $253,543 | $90,018 | $163,525 | $50,078,820 |
| 5 | 57 | $253,543 | $89,725 | $163,818 | $49,915,002 |
| 5 | 58 | $253,543 | $89,431 | $164,112 | $49,750,891 |
| 5 | 59 | $253,543 | $89,137 | $164,406 | $49,586,485 |
| 5 | 60 | $253,543 | $88,842 | $164,700 | $49,421,785 |
| 6 | 61 | $253,543 | $88,547 | $164,995 | $49,256,790 |
| 6 | 62 | $253,543 | $88,252 | $165,291 | $49,091,499 |
| 6 | 63 | $253,543 | $87,956 | $165,587 | $48,925,912 |
| 6 | 64 | $253,543 | $87,659 | $165,884 | $48,760,028 |
| 6 | 65 | $253,543 | $87,362 | $166,181 | $48,593,847 |
| 6 | 66 | $253,543 | $87,064 | $166,479 | $48,427,369 |
| 6 | 67 | $253,543 | $86,766 | $166,777 | $48,260,592 |
| 6 | 68 | $253,543 | $86,467 | $167,076 | $48,093,516 |
| 6 | 69 | $253,543 | $86,168 | $167,375 | $47,926,141 |
| 6 | 70 | $253,543 | $85,868 | $167,675 | $47,758,466 |
| 6 | 71 | $253,543 | $85,567 | $167,975 | $47,590,491 |
| 6 | 72 | $253,543 | $85,266 | $168,276 | $47,422,215 |
| 7 | 73 | $253,543 | $84,965 | $168,578 | $47,253,637 |
| 7 | 74 | $253,543 | $84,663 | $168,880 | $47,084,757 |
| 7 | 75 | $253,543 | $84,360 | $169,182 | $46,915,574 |
| 7 | 76 | $253,543 | $84,057 | $169,486 | $46,746,089 |
| 7 | 77 | $253,543 | $83,753 | $169,789 | $46,576,300 |
| 7 | 78 | $253,543 | $83,449 | $170,093 | $46,406,206 |
| 7 | 79 | $253,543 | $83,144 | $170,398 | $46,235,808 |
| 7 | 80 | $253,543 | $82,839 | $170,703 | $46,065,105 |
| 7 | 81 | $253,543 | $82,533 | $171,009 | $45,894,095 |
| 7 | 82 | $253,543 | $82,227 | $171,316 | $45,722,780 |
| 7 | 83 | $253,543 | $81,920 | $171,623 | $45,551,157 |
| 7 | 84 | $253,543 | $81,612 | $171,930 | $45,379,227 |
| 8 | 85 | $253,543 | $81,304 | $172,238 | $45,206,989 |
| 8 | 86 | $253,543 | $80,996 | $172,547 | $45,034,442 |
| 8 | 87 | $253,543 | $80,687 | $172,856 | $44,861,586 |
| 8 | 88 | $253,543 | $80,377 | $173,166 | $44,688,421 |
| 8 | 89 | $253,543 | $80,067 | $173,476 | $44,514,945 |
| 8 | 90 | $253,543 | $79,756 | $173,787 | $44,341,158 |
| 8 | 91 | $253,543 | $79,445 | $174,098 | $44,167,060 |
| 8 | 92 | $253,543 | $79,133 | $174,410 | $43,992,650 |
| 8 | 93 | $253,543 | $78,820 | $174,722 | $43,817,928 |
| 8 | 94 | $253,543 | $78,507 | $175,035 | $43,642,892 |
| 8 | 95 | $253,543 | $78,194 | $175,349 | $43,467,543 |
| 8 | 96 | $253,543 | $77,879 | $175,663 | $43,291,880 |
| 9 | 97 | $253,543 | $77,565 | $175,978 | $43,115,902 |
| 9 | 98 | $253,543 | $77,249 | $176,293 | $42,939,609 |
| 9 | 99 | $253,543 | $76,933 | $176,609 | $42,762,999 |
| 9 | 100 | $253,543 | $76,617 | $176,926 | $42,586,074 |
| 9 | 101 | $253,543 | $76,300 | $177,243 | $42,408,831 |
| 9 | 102 | $253,543 | $75,982 | $177,560 | $42,231,271 |
| 9 | 103 | $253,543 | $75,664 | $177,878 | $42,053,393 |
| 9 | 104 | $253,543 | $75,346 | $178,197 | $41,875,196 |
| 9 | 105 | $253,543 | $75,026 | $178,516 | $41,696,680 |
| 9 | 106 | $253,543 | $74,707 | $178,836 | $41,517,844 |
| 9 | 107 | $253,543 | $74,386 | $179,156 | $41,338,687 |
| 9 | 108 | $253,543 | $74,065 | $179,477 | $41,159,210 |
| 10 | 109 | $253,543 | $73,744 | $179,799 | $40,979,411 |
| 10 | 110 | $253,543 | $73,421 | $180,121 | $40,799,290 |
| 10 | 111 | $253,543 | $73,099 | $180,444 | $40,618,846 |
| 10 | 112 | $253,543 | $72,775 | $180,767 | $40,438,079 |
| 10 | 113 | $253,543 | $72,452 | $181,091 | $40,256,988 |
| 10 | 114 | $253,543 | $72,127 | $181,416 | $40,075,572 |
| 10 | 115 | $253,543 | $71,802 | $181,741 | $39,893,832 |
| 10 | 116 | $253,543 | $71,476 | $182,066 | $39,711,765 |
| 10 | 117 | $253,543 | $71,150 | $182,392 | $39,529,373 |
| 10 | 118 | $253,543 | $70,823 | $182,719 | $39,346,654 |
| 10 | 119 | $253,543 | $70,496 | $183,047 | $39,163,607 |
| 10 | 120 | $253,543 | $70,168 | $183,374 | $38,980,233 |
| 11 | 121 | $253,543 | $69,840 | $183,703 | $38,796,530 |
| 11 | 122 | $253,543 | $69,510 | $184,032 | $38,612,498 |
| 11 | 123 | $253,543 | $69,181 | $184,362 | $38,428,136 |
| 11 | 124 | $253,543 | $68,850 | $184,692 | $38,243,444 |
| 11 | 125 | $253,543 | $68,520 | $185,023 | $38,058,421 |
| 11 | 126 | $253,543 | $68,188 | $185,355 | $37,873,066 |
| 11 | 127 | $253,543 | $67,856 | $185,687 | $37,687,379 |
| 11 | 128 | $253,543 | $67,523 | $186,019 | $37,501,360 |
| 11 | 129 | $253,543 | $67,190 | $186,353 | $37,315,007 |
| 11 | 130 | $253,543 | $66,856 | $186,687 | $37,128,321 |
| 11 | 131 | $253,543 | $66,522 | $187,021 | $36,941,300 |
| 11 | 132 | $253,543 | $66,186 | $187,356 | $36,753,943 |
| 12 | 133 | $253,543 | $65,851 | $187,692 | $36,566,252 |
| 12 | 134 | $253,543 | $65,515 | $188,028 | $36,378,224 |
| 12 | 135 | $253,543 | $65,178 | $188,365 | $36,189,859 |
| 12 | 136 | $253,543 | $64,840 | $188,702 | $36,001,156 |
| 12 | 137 | $253,543 | $64,502 | $189,041 | $35,812,116 |
| 12 | 138 | $253,543 | $64,163 | $189,379 | $35,622,736 |
| 12 | 139 | $253,543 | $63,824 | $189,719 | $35,433,018 |
| 12 | 140 | $253,543 | $63,484 | $190,058 | $35,242,959 |
| 12 | 141 | $253,543 | $63,144 | $190,399 | $35,052,561 |
| 12 | 142 | $253,543 | $62,803 | $190,740 | $34,861,820 |
| 12 | 143 | $253,543 | $62,461 | $191,082 | $34,670,739 |
| 12 | 144 | $253,543 | $62,118 | $191,424 | $34,479,314 |
| 13 | 145 | $253,543 | $61,775 | $191,767 | $34,287,547 |
| 13 | 146 | $253,543 | $61,432 | $192,111 | $34,095,436 |
| 13 | 147 | $253,543 | $61,088 | $192,455 | $33,902,981 |
| 13 | 148 | $253,543 | $60,743 | $192,800 | $33,710,182 |
| 13 | 149 | $253,543 | $60,397 | $193,145 | $33,517,037 |
| 13 | 150 | $253,543 | $60,051 | $193,491 | $33,323,545 |
| 13 | 151 | $253,543 | $59,705 | $193,838 | $33,129,707 |
| 13 | 152 | $253,543 | $59,357 | $194,185 | $32,935,522 |
| 13 | 153 | $253,543 | $59,009 | $194,533 | $32,740,989 |
| 13 | 154 | $253,543 | $58,661 | $194,882 | $32,546,107 |
| 13 | 155 | $253,543 | $58,312 | $195,231 | $32,350,877 |
| 13 | 156 | $253,543 | $57,962 | $195,581 | $32,155,296 |
| 14 | 157 | $253,543 | $57,612 | $195,931 | $31,959,365 |
| 14 | 158 | $253,543 | $57,261 | $196,282 | $31,763,083 |
| 14 | 159 | $253,543 | $56,909 | $196,634 | $31,566,449 |
| 14 | 160 | $253,543 | $56,557 | $196,986 | $31,369,463 |
| 14 | 161 | $253,543 | $56,204 | $197,339 | $31,172,124 |
| 14 | 162 | $253,543 | $55,850 | $197,693 | $30,974,431 |
| 14 | 163 | $253,543 | $55,496 | $198,047 | $30,776,385 |
| 14 | 164 | $253,543 | $55,141 | $198,402 | $30,577,983 |
| 14 | 165 | $253,543 | $54,786 | $198,757 | $30,379,226 |
| 14 | 166 | $253,543 | $54,429 | $199,113 | $30,180,113 |
| 14 | 167 | $253,543 | $54,073 | $199,470 | $29,980,643 |
| 14 | 168 | $253,543 | $53,715 | $199,827 | $29,780,816 |
| 15 | 169 | $253,543 | $53,357 | $200,185 | $29,580,630 |
| 15 | 170 | $253,543 | $52,999 | $200,544 | $29,380,086 |
| 15 | 171 | $253,543 | $52,639 | $200,903 | $29,179,183 |
| 15 | 172 | $253,543 | $52,279 | $201,263 | $28,977,920 |
| 15 | 173 | $253,543 | $51,919 | $201,624 | $28,776,296 |
| 15 | 174 | $253,543 | $51,558 | $201,985 | $28,574,311 |
| 15 | 175 | $253,543 | $51,196 | $202,347 | $28,371,964 |
| 15 | 176 | $253,543 | $50,833 | $202,710 | $28,169,255 |
| 15 | 177 | $253,543 | $50,470 | $203,073 | $27,966,182 |
| 15 | 178 | $253,543 | $50,106 | $203,437 | $27,762,745 |
| 15 | 179 | $253,543 | $49,742 | $203,801 | $27,558,944 |
| 15 | 180 | $253,543 | $49,376 | $204,166 | $27,354,778 |
| 16 | 181 | $253,543 | $49,011 | $204,532 | $27,150,246 |
| 16 | 182 | $253,543 | $48,644 | $204,898 | $26,945,348 |
| 16 | 183 | $253,543 | $48,277 | $205,266 | $26,740,082 |
| 16 | 184 | $253,543 | $47,909 | $205,633 | $26,534,449 |
| 16 | 185 | $253,543 | $47,541 | $206,002 | $26,328,447 |
| 16 | 186 | $253,543 | $47,172 | $206,371 | $26,122,076 |
| 16 | 187 | $253,543 | $46,802 | $206,741 | $25,915,336 |
| 16 | 188 | $253,543 | $46,432 | $207,111 | $25,708,225 |
| 16 | 189 | $253,543 | $46,061 | $207,482 | $25,500,743 |
| 16 | 190 | $253,543 | $45,689 | $207,854 | $25,292,889 |
| 16 | 191 | $253,543 | $45,316 | $208,226 | $25,084,663 |
| 16 | 192 | $253,543 | $44,943 | $208,599 | $24,876,064 |
| 17 | 193 | $253,543 | $44,570 | $208,973 | $24,667,091 |
| 17 | 194 | $253,543 | $44,195 | $209,347 | $24,457,743 |
| 17 | 195 | $253,543 | $43,820 | $209,722 | $24,248,021 |
| 17 | 196 | $253,543 | $43,444 | $210,098 | $24,037,923 |
| 17 | 197 | $253,543 | $43,068 | $210,475 | $23,827,448 |
| 17 | 198 | $253,543 | $42,691 | $210,852 | $23,616,596 |
| 17 | 199 | $253,543 | $42,313 | $211,230 | $23,405,367 |
| 17 | 200 | $253,543 | $41,935 | $211,608 | $23,193,759 |
| 17 | 201 | $253,543 | $41,555 | $211,987 | $22,981,772 |
| 17 | 202 | $253,543 | $41,176 | $212,367 | $22,769,405 |
| 17 | 203 | $253,543 | $40,795 | $212,747 | $22,556,657 |
| 17 | 204 | $253,543 | $40,414 | $213,129 | $22,343,529 |
| 18 | 205 | $253,543 | $40,032 | $213,510 | $22,130,018 |
| 18 | 206 | $253,543 | $39,650 | $213,893 | $21,916,125 |
| 18 | 207 | $253,543 | $39,266 | $214,276 | $21,701,849 |
| 18 | 208 | $253,543 | $38,882 | $214,660 | $21,487,189 |
| 18 | 209 | $253,543 | $38,498 | $215,045 | $21,272,144 |
| 18 | 210 | $253,543 | $38,113 | $215,430 | $21,056,714 |
| 18 | 211 | $253,543 | $37,727 | $215,816 | $20,840,898 |
| 18 | 212 | $253,543 | $37,340 | $216,203 | $20,624,695 |
| 18 | 213 | $253,543 | $36,953 | $216,590 | $20,408,105 |
| 18 | 214 | $253,543 | $36,565 | $216,978 | $20,191,127 |
| 18 | 215 | $253,543 | $36,176 | $217,367 | $19,973,760 |
| 18 | 216 | $253,543 | $35,786 | $217,756 | $19,756,004 |
| 19 | 217 | $253,543 | $35,396 | $218,146 | $19,537,858 |
| 19 | 218 | $253,543 | $35,005 | $218,537 | $19,319,320 |
| 19 | 219 | $253,543 | $34,614 | $218,929 | $19,100,392 |
| 19 | 220 | $253,543 | $34,222 | $219,321 | $18,881,071 |
| 19 | 221 | $253,543 | $33,829 | $219,714 | $18,661,357 |
| 19 | 222 | $253,543 | $33,435 | $220,108 | $18,441,249 |
| 19 | 223 | $253,543 | $33,041 | $220,502 | $18,220,747 |
| 19 | 224 | $253,543 | $32,646 | $220,897 | $17,999,850 |
| 19 | 225 | $253,543 | $32,250 | $221,293 | $17,778,557 |
| 19 | 226 | $253,543 | $31,853 | $221,689 | $17,556,868 |
| 19 | 227 | $253,543 | $31,456 | $222,087 | $17,334,781 |
| 19 | 228 | $253,543 | $31,058 | $222,484 | $17,112,297 |
| 20 | 229 | $253,543 | $30,660 | $222,883 | $16,889,413 |
| 20 | 230 | $253,543 | $30,260 | $223,282 | $16,666,131 |
| 20 | 231 | $253,543 | $29,860 | $223,682 | $16,442,449 |
| 20 | 232 | $253,543 | $29,459 | $224,083 | $16,218,365 |
| 20 | 233 | $253,543 | $29,058 | $224,485 | $15,993,881 |
| 20 | 234 | $253,543 | $28,656 | $224,887 | $15,768,994 |
| 20 | 235 | $253,543 | $28,253 | $225,290 | $15,543,704 |
| 20 | 236 | $253,543 | $27,849 | $225,693 | $15,318,010 |
| 20 | 237 | $253,543 | $27,445 | $226,098 | $15,091,913 |
| 20 | 238 | $253,543 | $27,040 | $226,503 | $14,865,410 |
| 20 | 239 | $253,543 | $26,634 | $226,909 | $14,638,501 |
| 20 | 240 | $253,543 | $26,227 | $227,315 | $14,411,186 |
| 21 | 241 | $253,543 | $25,820 | $227,723 | $14,183,463 |
| 21 | 242 | $253,543 | $25,412 | $228,131 | $13,955,333 |
| 21 | 243 | $253,543 | $25,003 | $228,539 | $13,726,793 |
| 21 | 244 | $253,543 | $24,594 | $228,949 | $13,497,844 |
| 21 | 245 | $253,543 | $24,184 | $229,359 | $13,268,486 |
| 21 | 246 | $253,543 | $23,773 | $229,770 | $13,038,716 |
| 21 | 247 | $253,543 | $23,361 | $230,182 | $12,808,534 |
| 21 | 248 | $253,543 | $22,949 | $230,594 | $12,577,940 |
| 21 | 249 | $253,543 | $22,535 | $231,007 | $12,346,933 |
| 21 | 250 | $253,543 | $22,122 | $231,421 | $12,115,512 |
| 21 | 251 | $253,543 | $21,707 | $231,836 | $11,883,676 |
| 21 | 252 | $253,543 | $21,292 | $232,251 | $11,651,425 |
| 22 | 253 | $253,543 | $20,875 | $232,667 | $11,418,758 |
| 22 | 254 | $253,543 | $20,459 | $233,084 | $11,185,674 |
| 22 | 255 | $253,543 | $20,041 | $233,502 | $10,952,173 |
| 22 | 256 | $253,543 | $19,623 | $233,920 | $10,718,253 |
| 22 | 257 | $253,543 | $19,204 | $234,339 | $10,483,913 |
| 22 | 258 | $253,543 | $18,784 | $234,759 | $10,249,155 |
| 22 | 259 | $253,543 | $18,363 | $235,180 | $10,013,975 |
| 22 | 260 | $253,543 | $17,942 | $235,601 | $9,778,374 |
| 22 | 261 | $253,543 | $17,520 | $236,023 | $9,542,351 |
| 22 | 262 | $253,543 | $17,097 | $236,446 | $9,305,905 |
| 22 | 263 | $253,543 | $16,673 | $236,870 | $9,069,036 |
| 22 | 264 | $253,543 | $16,249 | $237,294 | $8,831,742 |
| 23 | 265 | $253,543 | $15,824 | $237,719 | $8,594,023 |
| 23 | 266 | $253,543 | $15,398 | $238,145 | $8,355,878 |
| 23 | 267 | $253,543 | $14,971 | $238,572 | $8,117,306 |
| 23 | 268 | $253,543 | $14,544 | $238,999 | $7,878,307 |
| 23 | 269 | $253,543 | $14,115 | $239,427 | $7,638,880 |
| 23 | 270 | $253,543 | $13,686 | $239,856 | $7,399,023 |
| 23 | 271 | $253,543 | $13,257 | $240,286 | $7,158,737 |
| 23 | 272 | $253,543 | $12,826 | $240,717 | $6,918,021 |
| 23 | 273 | $253,543 | $12,395 | $241,148 | $6,676,873 |
| 23 | 274 | $253,543 | $11,963 | $241,580 | $6,435,293 |
| 23 | 275 | $253,543 | $11,530 | $242,013 | $6,193,280 |
| 23 | 276 | $253,543 | $11,096 | $242,446 | $5,950,834 |
| 24 | 277 | $253,543 | $10,662 | $242,881 | $5,707,953 |
| 24 | 278 | $253,543 | $10,227 | $243,316 | $5,464,638 |
| 24 | 279 | $253,543 | $9,791 | $243,752 | $5,220,886 |
| 24 | 280 | $253,543 | $9,354 | $244,189 | $4,976,697 |
| 24 | 281 | $253,543 | $8,917 | $244,626 | $4,732,071 |
| 24 | 282 | $253,543 | $8,478 | $245,064 | $4,487,007 |
| 24 | 283 | $253,543 | $8,039 | $245,503 | $4,241,504 |
| 24 | 284 | $253,543 | $7,599 | $245,943 | $3,995,560 |
| 24 | 285 | $253,543 | $7,159 | $246,384 | $3,749,176 |
| 24 | 286 | $253,543 | $6,717 | $246,825 | $3,502,351 |
| 24 | 287 | $253,543 | $6,275 | $247,268 | $3,255,084 |
| 24 | 288 | $253,543 | $5,832 | $247,711 | $3,007,373 |
| 25 | 289 | $253,543 | $5,388 | $248,154 | $2,759,219 |
| 25 | 290 | $253,543 | $4,944 | $248,599 | $2,510,620 |
| 25 | 291 | $253,543 | $4,498 | $249,044 | $2,261,575 |
| 25 | 292 | $253,543 | $4,052 | $249,491 | $2,012,085 |
| 25 | 293 | $253,543 | $3,605 | $249,938 | $1,762,147 |
| 25 | 294 | $253,543 | $3,157 | $250,385 | $1,511,761 |
| 25 | 295 | $253,543 | $2,709 | $250,834 | $1,260,927 |
| 25 | 296 | $253,543 | $2,259 | $251,283 | $1,009,644 |
| 25 | 297 | $253,543 | $1,809 | $251,734 | $757,910 |
| 25 | 298 | $253,543 | $1,358 | $252,185 | $505,726 |
| 25 | 299 | $253,543 | $906 | $252,637 | $253,089 |
| 25 | 300 | $253,543 | $453 | $253,089 | $0 |
