首期 (港幣)
$30,000,000
每月還款 (港幣)
$194,038
總貸款額 (港幣)
$45,000,000
+
總利息 (港幣)
$13,211,312
=
總還款額 (港幣)
$58,211,312
| 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 | $194,038 | $80,625 | $113,413 | $44,886,587 |
| 1 | 2 | $194,038 | $80,422 | $113,616 | $44,772,971 |
| 1 | 3 | $194,038 | $80,218 | $113,819 | $44,659,152 |
| 1 | 4 | $194,038 | $80,014 | $114,023 | $44,545,129 |
| 1 | 5 | $194,038 | $79,810 | $114,228 | $44,430,901 |
| 1 | 6 | $194,038 | $79,605 | $114,432 | $44,316,468 |
| 1 | 7 | $194,038 | $79,400 | $114,637 | $44,201,831 |
| 1 | 8 | $194,038 | $79,195 | $114,843 | $44,086,988 |
| 1 | 9 | $194,038 | $78,989 | $115,049 | $43,971,940 |
| 1 | 10 | $194,038 | $78,783 | $115,255 | $43,856,685 |
| 1 | 11 | $194,038 | $78,577 | $115,461 | $43,741,224 |
| 1 | 12 | $194,038 | $78,370 | $115,668 | $43,625,556 |
| 2 | 13 | $194,038 | $78,162 | $115,875 | $43,509,681 |
| 2 | 14 | $194,038 | $77,955 | $116,083 | $43,393,598 |
| 2 | 15 | $194,038 | $77,747 | $116,291 | $43,277,307 |
| 2 | 16 | $194,038 | $77,539 | $116,499 | $43,160,808 |
| 2 | 17 | $194,038 | $77,330 | $116,708 | $43,044,100 |
| 2 | 18 | $194,038 | $77,121 | $116,917 | $42,927,183 |
| 2 | 19 | $194,038 | $76,911 | $117,127 | $42,810,056 |
| 2 | 20 | $194,038 | $76,701 | $117,336 | $42,692,720 |
| 2 | 21 | $194,038 | $76,491 | $117,547 | $42,575,173 |
| 2 | 22 | $194,038 | $76,281 | $117,757 | $42,457,416 |
| 2 | 23 | $194,038 | $76,070 | $117,968 | $42,339,448 |
| 2 | 24 | $194,038 | $75,858 | $118,180 | $42,221,269 |
| 3 | 25 | $194,038 | $75,646 | $118,391 | $42,102,877 |
| 3 | 26 | $194,038 | $75,434 | $118,603 | $41,984,274 |
| 3 | 27 | $194,038 | $75,222 | $118,816 | $41,865,458 |
| 3 | 28 | $194,038 | $75,009 | $119,029 | $41,746,429 |
| 3 | 29 | $194,038 | $74,796 | $119,242 | $41,627,187 |
| 3 | 30 | $194,038 | $74,582 | $119,456 | $41,507,732 |
| 3 | 31 | $194,038 | $74,368 | $119,670 | $41,388,062 |
| 3 | 32 | $194,038 | $74,154 | $119,884 | $41,268,178 |
| 3 | 33 | $194,038 | $73,939 | $120,099 | $41,148,079 |
| 3 | 34 | $194,038 | $73,724 | $120,314 | $41,027,765 |
| 3 | 35 | $194,038 | $73,508 | $120,530 | $40,907,235 |
| 3 | 36 | $194,038 | $73,292 | $120,746 | $40,786,490 |
| 4 | 37 | $194,038 | $73,076 | $120,962 | $40,665,528 |
| 4 | 38 | $194,038 | $72,859 | $121,179 | $40,544,349 |
| 4 | 39 | $194,038 | $72,642 | $121,396 | $40,422,953 |
| 4 | 40 | $194,038 | $72,424 | $121,613 | $40,301,340 |
| 4 | 41 | $194,038 | $72,207 | $121,831 | $40,179,509 |
| 4 | 42 | $194,038 | $71,988 | $122,049 | $40,057,460 |
| 4 | 43 | $194,038 | $71,770 | $122,268 | $39,935,191 |
| 4 | 44 | $194,038 | $71,551 | $122,487 | $39,812,704 |
| 4 | 45 | $194,038 | $71,331 | $122,707 | $39,689,998 |
| 4 | 46 | $194,038 | $71,111 | $122,926 | $39,567,071 |
| 4 | 47 | $194,038 | $70,891 | $123,147 | $39,443,925 |
| 4 | 48 | $194,038 | $70,670 | $123,367 | $39,320,557 |
| 5 | 49 | $194,038 | $70,449 | $123,588 | $39,196,969 |
| 5 | 50 | $194,038 | $70,228 | $123,810 | $39,073,159 |
| 5 | 51 | $194,038 | $70,006 | $124,032 | $38,949,127 |
| 5 | 52 | $194,038 | $69,784 | $124,254 | $38,824,874 |
| 5 | 53 | $194,038 | $69,561 | $124,476 | $38,700,397 |
| 5 | 54 | $194,038 | $69,338 | $124,699 | $38,575,698 |
| 5 | 55 | $194,038 | $69,115 | $124,923 | $38,450,775 |
| 5 | 56 | $194,038 | $68,891 | $125,147 | $38,325,628 |
| 5 | 57 | $194,038 | $68,667 | $125,371 | $38,200,257 |
| 5 | 58 | $194,038 | $68,442 | $125,596 | $38,074,661 |
| 5 | 59 | $194,038 | $68,217 | $125,821 | $37,948,841 |
| 5 | 60 | $194,038 | $67,992 | $126,046 | $37,822,795 |
| 6 | 61 | $194,038 | $67,766 | $126,272 | $37,696,523 |
| 6 | 62 | $194,038 | $67,540 | $126,498 | $37,570,025 |
| 6 | 63 | $194,038 | $67,313 | $126,725 | $37,443,300 |
| 6 | 64 | $194,038 | $67,086 | $126,952 | $37,316,348 |
| 6 | 65 | $194,038 | $66,858 | $127,179 | $37,189,169 |
| 6 | 66 | $194,038 | $66,631 | $127,407 | $37,061,762 |
| 6 | 67 | $194,038 | $66,402 | $127,635 | $36,934,126 |
| 6 | 68 | $194,038 | $66,174 | $127,864 | $36,806,262 |
| 6 | 69 | $194,038 | $65,945 | $128,093 | $36,678,169 |
| 6 | 70 | $194,038 | $65,715 | $128,323 | $36,549,847 |
| 6 | 71 | $194,038 | $65,485 | $128,553 | $36,421,294 |
| 6 | 72 | $194,038 | $65,255 | $128,783 | $36,292,511 |
| 7 | 73 | $194,038 | $65,024 | $129,014 | $36,163,497 |
| 7 | 74 | $194,038 | $64,793 | $129,245 | $36,034,253 |
| 7 | 75 | $194,038 | $64,561 | $129,476 | $35,904,776 |
| 7 | 76 | $194,038 | $64,329 | $129,708 | $35,775,068 |
| 7 | 77 | $194,038 | $64,097 | $129,941 | $35,645,127 |
| 7 | 78 | $194,038 | $63,864 | $130,174 | $35,514,954 |
| 7 | 79 | $194,038 | $63,631 | $130,407 | $35,384,547 |
| 7 | 80 | $194,038 | $63,397 | $130,640 | $35,253,907 |
| 7 | 81 | $194,038 | $63,163 | $130,874 | $35,123,032 |
| 7 | 82 | $194,038 | $62,929 | $131,109 | $34,991,923 |
| 7 | 83 | $194,038 | $62,694 | $131,344 | $34,860,579 |
| 7 | 84 | $194,038 | $62,459 | $131,579 | $34,729,000 |
| 8 | 85 | $194,038 | $62,223 | $131,815 | $34,597,185 |
| 8 | 86 | $194,038 | $61,987 | $132,051 | $34,465,134 |
| 8 | 87 | $194,038 | $61,750 | $132,288 | $34,332,847 |
| 8 | 88 | $194,038 | $61,513 | $132,525 | $34,200,322 |
| 8 | 89 | $194,038 | $61,276 | $132,762 | $34,067,560 |
| 8 | 90 | $194,038 | $61,038 | $133,000 | $33,934,560 |
| 8 | 91 | $194,038 | $60,799 | $133,238 | $33,801,321 |
| 8 | 92 | $194,038 | $60,561 | $133,477 | $33,667,844 |
| 8 | 93 | $194,038 | $60,322 | $133,716 | $33,534,128 |
| 8 | 94 | $194,038 | $60,082 | $133,956 | $33,400,173 |
| 8 | 95 | $194,038 | $59,842 | $134,196 | $33,265,977 |
| 8 | 96 | $194,038 | $59,602 | $134,436 | $33,131,541 |
| 9 | 97 | $194,038 | $59,361 | $134,677 | $32,996,864 |
| 9 | 98 | $194,038 | $59,119 | $134,918 | $32,861,945 |
| 9 | 99 | $194,038 | $58,878 | $135,160 | $32,726,785 |
| 9 | 100 | $194,038 | $58,635 | $135,402 | $32,591,383 |
| 9 | 101 | $194,038 | $58,393 | $135,645 | $32,455,738 |
| 9 | 102 | $194,038 | $58,150 | $135,888 | $32,319,850 |
| 9 | 103 | $194,038 | $57,906 | $136,131 | $32,183,719 |
| 9 | 104 | $194,038 | $57,662 | $136,375 | $32,047,344 |
| 9 | 105 | $194,038 | $57,418 | $136,620 | $31,910,724 |
| 9 | 106 | $194,038 | $57,173 | $136,864 | $31,773,860 |
| 9 | 107 | $194,038 | $56,928 | $137,110 | $31,636,750 |
| 9 | 108 | $194,038 | $56,683 | $137,355 | $31,499,395 |
| 10 | 109 | $194,038 | $56,436 | $137,601 | $31,361,794 |
| 10 | 110 | $194,038 | $56,190 | $137,848 | $31,223,946 |
| 10 | 111 | $194,038 | $55,943 | $138,095 | $31,085,851 |
| 10 | 112 | $194,038 | $55,695 | $138,342 | $30,947,509 |
| 10 | 113 | $194,038 | $55,448 | $138,590 | $30,808,919 |
| 10 | 114 | $194,038 | $55,199 | $138,838 | $30,670,081 |
| 10 | 115 | $194,038 | $54,951 | $139,087 | $30,530,994 |
| 10 | 116 | $194,038 | $54,701 | $139,336 | $30,391,657 |
| 10 | 117 | $194,038 | $54,452 | $139,586 | $30,252,071 |
| 10 | 118 | $194,038 | $54,202 | $139,836 | $30,112,235 |
| 10 | 119 | $194,038 | $53,951 | $140,087 | $29,972,148 |
| 10 | 120 | $194,038 | $53,700 | $140,338 | $29,831,811 |
| 11 | 121 | $194,038 | $53,449 | $140,589 | $29,691,222 |
| 11 | 122 | $194,038 | $53,197 | $140,841 | $29,550,381 |
| 11 | 123 | $194,038 | $52,944 | $141,093 | $29,409,288 |
| 11 | 124 | $194,038 | $52,692 | $141,346 | $29,267,942 |
| 11 | 125 | $194,038 | $52,438 | $141,599 | $29,126,342 |
| 11 | 126 | $194,038 | $52,185 | $141,853 | $28,984,489 |
| 11 | 127 | $194,038 | $51,931 | $142,107 | $28,842,382 |
| 11 | 128 | $194,038 | $51,676 | $142,362 | $28,700,020 |
| 11 | 129 | $194,038 | $51,421 | $142,617 | $28,557,403 |
| 11 | 130 | $194,038 | $51,165 | $142,872 | $28,414,531 |
| 11 | 131 | $194,038 | $50,909 | $143,128 | $28,271,403 |
| 11 | 132 | $194,038 | $50,653 | $143,385 | $28,128,018 |
| 12 | 133 | $194,038 | $50,396 | $143,642 | $27,984,376 |
| 12 | 134 | $194,038 | $50,139 | $143,899 | $27,840,477 |
| 12 | 135 | $194,038 | $49,881 | $144,157 | $27,696,320 |
| 12 | 136 | $194,038 | $49,623 | $144,415 | $27,551,905 |
| 12 | 137 | $194,038 | $49,364 | $144,674 | $27,407,231 |
| 12 | 138 | $194,038 | $49,105 | $144,933 | $27,262,298 |
| 12 | 139 | $194,038 | $48,845 | $145,193 | $27,117,106 |
| 12 | 140 | $194,038 | $48,585 | $145,453 | $26,971,653 |
| 12 | 141 | $194,038 | $48,324 | $145,713 | $26,825,939 |
| 12 | 142 | $194,038 | $48,063 | $145,975 | $26,679,965 |
| 12 | 143 | $194,038 | $47,802 | $146,236 | $26,533,728 |
| 12 | 144 | $194,038 | $47,540 | $146,498 | $26,387,230 |
| 13 | 145 | $194,038 | $47,277 | $146,761 | $26,240,470 |
| 13 | 146 | $194,038 | $47,014 | $147,024 | $26,093,446 |
| 13 | 147 | $194,038 | $46,751 | $147,287 | $25,946,159 |
| 13 | 148 | $194,038 | $46,487 | $147,551 | $25,798,608 |
| 13 | 149 | $194,038 | $46,223 | $147,815 | $25,650,793 |
| 13 | 150 | $194,038 | $45,958 | $148,080 | $25,502,713 |
| 13 | 151 | $194,038 | $45,692 | $148,345 | $25,354,368 |
| 13 | 152 | $194,038 | $45,427 | $148,611 | $25,205,757 |
| 13 | 153 | $194,038 | $45,160 | $148,877 | $25,056,879 |
| 13 | 154 | $194,038 | $44,894 | $149,144 | $24,907,735 |
| 13 | 155 | $194,038 | $44,626 | $149,411 | $24,758,324 |
| 13 | 156 | $194,038 | $44,359 | $149,679 | $24,608,645 |
| 14 | 157 | $194,038 | $44,090 | $149,947 | $24,458,698 |
| 14 | 158 | $194,038 | $43,822 | $150,216 | $24,308,482 |
| 14 | 159 | $194,038 | $43,553 | $150,485 | $24,157,997 |
| 14 | 160 | $194,038 | $43,283 | $150,755 | $24,007,242 |
| 14 | 161 | $194,038 | $43,013 | $151,025 | $23,856,217 |
| 14 | 162 | $194,038 | $42,742 | $151,295 | $23,704,922 |
| 14 | 163 | $194,038 | $42,471 | $151,566 | $23,553,356 |
| 14 | 164 | $194,038 | $42,200 | $151,838 | $23,401,518 |
| 14 | 165 | $194,038 | $41,928 | $152,110 | $23,249,408 |
| 14 | 166 | $194,038 | $41,655 | $152,383 | $23,097,025 |
| 14 | 167 | $194,038 | $41,382 | $152,656 | $22,944,370 |
| 14 | 168 | $194,038 | $41,109 | $152,929 | $22,791,441 |
| 15 | 169 | $194,038 | $40,835 | $153,203 | $22,638,238 |
| 15 | 170 | $194,038 | $40,560 | $153,478 | $22,484,760 |
| 15 | 171 | $194,038 | $40,285 | $153,753 | $22,331,008 |
| 15 | 172 | $194,038 | $40,010 | $154,028 | $22,176,980 |
| 15 | 173 | $194,038 | $39,734 | $154,304 | $22,022,676 |
| 15 | 174 | $194,038 | $39,457 | $154,580 | $21,868,095 |
| 15 | 175 | $194,038 | $39,180 | $154,857 | $21,713,238 |
| 15 | 176 | $194,038 | $38,903 | $155,135 | $21,558,103 |
| 15 | 177 | $194,038 | $38,625 | $155,413 | $21,402,690 |
| 15 | 178 | $194,038 | $38,346 | $155,691 | $21,246,999 |
| 15 | 179 | $194,038 | $38,068 | $155,970 | $21,091,029 |
| 15 | 180 | $194,038 | $37,788 | $156,250 | $20,934,779 |
| 16 | 181 | $194,038 | $37,508 | $156,530 | $20,778,250 |
| 16 | 182 | $194,038 | $37,228 | $156,810 | $20,621,440 |
| 16 | 183 | $194,038 | $36,947 | $157,091 | $20,464,349 |
| 16 | 184 | $194,038 | $36,665 | $157,372 | $20,306,976 |
| 16 | 185 | $194,038 | $36,383 | $157,654 | $20,149,322 |
| 16 | 186 | $194,038 | $36,101 | $157,937 | $19,991,385 |
| 16 | 187 | $194,038 | $35,818 | $158,220 | $19,833,165 |
| 16 | 188 | $194,038 | $35,534 | $158,503 | $19,674,662 |
| 16 | 189 | $194,038 | $35,250 | $158,787 | $19,515,875 |
| 16 | 190 | $194,038 | $34,966 | $159,072 | $19,356,803 |
| 16 | 191 | $194,038 | $34,681 | $159,357 | $19,197,446 |
| 16 | 192 | $194,038 | $34,395 | $159,642 | $19,037,804 |
| 17 | 193 | $194,038 | $34,109 | $159,928 | $18,877,876 |
| 17 | 194 | $194,038 | $33,823 | $160,215 | $18,717,661 |
| 17 | 195 | $194,038 | $33,536 | $160,502 | $18,557,159 |
| 17 | 196 | $194,038 | $33,248 | $160,789 | $18,396,369 |
| 17 | 197 | $194,038 | $32,960 | $161,078 | $18,235,292 |
| 17 | 198 | $194,038 | $32,672 | $161,366 | $18,073,926 |
| 17 | 199 | $194,038 | $32,382 | $161,655 | $17,912,270 |
| 17 | 200 | $194,038 | $32,093 | $161,945 | $17,750,326 |
| 17 | 201 | $194,038 | $31,803 | $162,235 | $17,588,090 |
| 17 | 202 | $194,038 | $31,512 | $162,526 | $17,425,565 |
| 17 | 203 | $194,038 | $31,221 | $162,817 | $17,262,748 |
| 17 | 204 | $194,038 | $30,929 | $163,109 | $17,099,639 |
| 18 | 205 | $194,038 | $30,637 | $163,401 | $16,936,238 |
| 18 | 206 | $194,038 | $30,344 | $163,694 | $16,772,545 |
| 18 | 207 | $194,038 | $30,051 | $163,987 | $16,608,558 |
| 18 | 208 | $194,038 | $29,757 | $164,281 | $16,444,277 |
| 18 | 209 | $194,038 | $29,463 | $164,575 | $16,279,702 |
| 18 | 210 | $194,038 | $29,168 | $164,870 | $16,114,832 |
| 18 | 211 | $194,038 | $28,872 | $165,165 | $15,949,667 |
| 18 | 212 | $194,038 | $28,576 | $165,461 | $15,784,206 |
| 18 | 213 | $194,038 | $28,280 | $165,758 | $15,618,448 |
| 18 | 214 | $194,038 | $27,983 | $166,055 | $15,452,393 |
| 18 | 215 | $194,038 | $27,686 | $166,352 | $15,286,041 |
| 18 | 216 | $194,038 | $27,387 | $166,650 | $15,119,391 |
| 19 | 217 | $194,038 | $27,089 | $166,949 | $14,952,442 |
| 19 | 218 | $194,038 | $26,790 | $167,248 | $14,785,194 |
| 19 | 219 | $194,038 | $26,490 | $167,548 | $14,617,647 |
| 19 | 220 | $194,038 | $26,190 | $167,848 | $14,449,799 |
| 19 | 221 | $194,038 | $25,889 | $168,148 | $14,281,650 |
| 19 | 222 | $194,038 | $25,588 | $168,450 | $14,113,201 |
| 19 | 223 | $194,038 | $25,286 | $168,752 | $13,944,449 |
| 19 | 224 | $194,038 | $24,984 | $169,054 | $13,775,395 |
| 19 | 225 | $194,038 | $24,681 | $169,357 | $13,606,038 |
| 19 | 226 | $194,038 | $24,377 | $169,660 | $13,436,378 |
| 19 | 227 | $194,038 | $24,074 | $169,964 | $13,266,414 |
| 19 | 228 | $194,038 | $23,769 | $170,269 | $13,096,145 |
| 20 | 229 | $194,038 | $23,464 | $170,574 | $12,925,572 |
| 20 | 230 | $194,038 | $23,158 | $170,879 | $12,754,692 |
| 20 | 231 | $194,038 | $22,852 | $171,186 | $12,583,507 |
| 20 | 232 | $194,038 | $22,545 | $171,492 | $12,412,014 |
| 20 | 233 | $194,038 | $22,238 | $171,800 | $12,240,215 |
| 20 | 234 | $194,038 | $21,930 | $172,107 | $12,068,107 |
| 20 | 235 | $194,038 | $21,622 | $172,416 | $11,895,692 |
| 20 | 236 | $194,038 | $21,313 | $172,725 | $11,722,967 |
| 20 | 237 | $194,038 | $21,004 | $173,034 | $11,549,933 |
| 20 | 238 | $194,038 | $20,694 | $173,344 | $11,376,589 |
| 20 | 239 | $194,038 | $20,383 | $173,655 | $11,202,934 |
| 20 | 240 | $194,038 | $20,072 | $173,966 | $11,028,969 |
| 21 | 241 | $194,038 | $19,760 | $174,277 | $10,854,691 |
| 21 | 242 | $194,038 | $19,448 | $174,590 | $10,680,101 |
| 21 | 243 | $194,038 | $19,135 | $174,903 | $10,505,199 |
| 21 | 244 | $194,038 | $18,822 | $175,216 | $10,329,983 |
| 21 | 245 | $194,038 | $18,508 | $175,530 | $10,154,453 |
| 21 | 246 | $194,038 | $18,193 | $175,844 | $9,978,609 |
| 21 | 247 | $194,038 | $17,878 | $176,159 | $9,802,450 |
| 21 | 248 | $194,038 | $17,563 | $176,475 | $9,625,975 |
| 21 | 249 | $194,038 | $17,247 | $176,791 | $9,449,183 |
| 21 | 250 | $194,038 | $16,930 | $177,108 | $9,272,075 |
| 21 | 251 | $194,038 | $16,612 | $177,425 | $9,094,650 |
| 21 | 252 | $194,038 | $16,295 | $177,743 | $8,916,907 |
| 22 | 253 | $194,038 | $15,976 | $178,062 | $8,738,846 |
| 22 | 254 | $194,038 | $15,657 | $178,381 | $8,560,465 |
| 22 | 255 | $194,038 | $15,337 | $178,700 | $8,381,765 |
| 22 | 256 | $194,038 | $15,017 | $179,020 | $8,202,744 |
| 22 | 257 | $194,038 | $14,697 | $179,341 | $8,023,403 |
| 22 | 258 | $194,038 | $14,375 | $179,662 | $7,843,741 |
| 22 | 259 | $194,038 | $14,053 | $179,984 | $7,663,756 |
| 22 | 260 | $194,038 | $13,731 | $180,307 | $7,483,450 |
| 22 | 261 | $194,038 | $13,408 | $180,630 | $7,302,820 |
| 22 | 262 | $194,038 | $13,084 | $180,953 | $7,121,866 |
| 22 | 263 | $194,038 | $12,760 | $181,278 | $6,940,589 |
| 22 | 264 | $194,038 | $12,435 | $181,602 | $6,758,986 |
| 23 | 265 | $194,038 | $12,110 | $181,928 | $6,577,058 |
| 23 | 266 | $194,038 | $11,784 | $182,254 | $6,394,804 |
| 23 | 267 | $194,038 | $11,457 | $182,580 | $6,212,224 |
| 23 | 268 | $194,038 | $11,130 | $182,907 | $6,029,317 |
| 23 | 269 | $194,038 | $10,803 | $183,235 | $5,846,081 |
| 23 | 270 | $194,038 | $10,474 | $183,563 | $5,662,518 |
| 23 | 271 | $194,038 | $10,145 | $183,892 | $5,478,626 |
| 23 | 272 | $194,038 | $9,816 | $184,222 | $5,294,404 |
| 23 | 273 | $194,038 | $9,486 | $184,552 | $5,109,852 |
| 23 | 274 | $194,038 | $9,155 | $184,883 | $4,924,969 |
| 23 | 275 | $194,038 | $8,824 | $185,214 | $4,739,755 |
| 23 | 276 | $194,038 | $8,492 | $185,546 | $4,554,210 |
| 24 | 277 | $194,038 | $8,160 | $185,878 | $4,368,332 |
| 24 | 278 | $194,038 | $7,827 | $186,211 | $4,182,121 |
| 24 | 279 | $194,038 | $7,493 | $186,545 | $3,995,576 |
| 24 | 280 | $194,038 | $7,159 | $186,879 | $3,808,697 |
| 24 | 281 | $194,038 | $6,824 | $187,214 | $3,621,483 |
| 24 | 282 | $194,038 | $6,488 | $187,549 | $3,433,934 |
| 24 | 283 | $194,038 | $6,152 | $187,885 | $3,246,049 |
| 24 | 284 | $194,038 | $5,816 | $188,222 | $3,057,827 |
| 24 | 285 | $194,038 | $5,479 | $188,559 | $2,869,268 |
| 24 | 286 | $194,038 | $5,141 | $188,897 | $2,680,371 |
| 24 | 287 | $194,038 | $4,802 | $189,235 | $2,491,135 |
| 24 | 288 | $194,038 | $4,463 | $189,574 | $2,301,561 |
| 25 | 289 | $194,038 | $4,124 | $189,914 | $2,111,647 |
| 25 | 290 | $194,038 | $3,783 | $190,254 | $1,921,393 |
| 25 | 291 | $194,038 | $3,442 | $190,595 | $1,730,797 |
| 25 | 292 | $194,038 | $3,101 | $190,937 | $1,539,861 |
| 25 | 293 | $194,038 | $2,759 | $191,279 | $1,348,582 |
| 25 | 294 | $194,038 | $2,416 | $191,621 | $1,156,960 |
| 25 | 295 | $194,038 | $2,073 | $191,965 | $964,995 |
| 25 | 296 | $194,038 | $1,729 | $192,309 | $772,687 |
| 25 | 297 | $194,038 | $1,384 | $192,653 | $580,033 |
| 25 | 298 | $194,038 | $1,039 | $192,998 | $387,035 |
| 25 | 299 | $194,038 | $693 | $193,344 | $193,691 |
| 25 | 300 | $194,038 | $347 | $193,691 | $0 |
