首期 (港幣)
$39,600,000
每月還款 (港幣)
$256,130
總貸款額 (港幣)
$59,400,000
+
總利息 (港幣)
$17,438,932
=
總還款額 (港幣)
$76,838,932
| 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 | $256,130 | $106,425 | $149,705 | $59,250,295 |
| 1 | 2 | $256,130 | $106,157 | $149,973 | $59,100,322 |
| 1 | 3 | $256,130 | $105,888 | $150,242 | $58,950,081 |
| 1 | 4 | $256,130 | $105,619 | $150,511 | $58,799,570 |
| 1 | 5 | $256,130 | $105,349 | $150,781 | $58,648,789 |
| 1 | 6 | $256,130 | $105,079 | $151,051 | $58,497,738 |
| 1 | 7 | $256,130 | $104,808 | $151,321 | $58,346,417 |
| 1 | 8 | $256,130 | $104,537 | $151,592 | $58,194,825 |
| 1 | 9 | $256,130 | $104,266 | $151,864 | $58,042,961 |
| 1 | 10 | $256,130 | $103,994 | $152,136 | $57,890,824 |
| 1 | 11 | $256,130 | $103,721 | $152,409 | $57,738,416 |
| 1 | 12 | $256,130 | $103,448 | $152,682 | $57,585,734 |
| 2 | 13 | $256,130 | $103,174 | $152,955 | $57,432,779 |
| 2 | 14 | $256,130 | $102,900 | $153,229 | $57,279,549 |
| 2 | 15 | $256,130 | $102,626 | $153,504 | $57,126,045 |
| 2 | 16 | $256,130 | $102,351 | $153,779 | $56,972,266 |
| 2 | 17 | $256,130 | $102,075 | $154,054 | $56,818,212 |
| 2 | 18 | $256,130 | $101,799 | $154,330 | $56,663,881 |
| 2 | 19 | $256,130 | $101,523 | $154,607 | $56,509,274 |
| 2 | 20 | $256,130 | $101,246 | $154,884 | $56,354,390 |
| 2 | 21 | $256,130 | $100,968 | $155,161 | $56,199,229 |
| 2 | 22 | $256,130 | $100,690 | $155,439 | $56,043,789 |
| 2 | 23 | $256,130 | $100,412 | $155,718 | $55,888,072 |
| 2 | 24 | $256,130 | $100,133 | $155,997 | $55,732,075 |
| 3 | 25 | $256,130 | $99,853 | $156,276 | $55,575,798 |
| 3 | 26 | $256,130 | $99,573 | $156,556 | $55,419,242 |
| 3 | 27 | $256,130 | $99,293 | $156,837 | $55,262,405 |
| 3 | 28 | $256,130 | $99,012 | $157,118 | $55,105,287 |
| 3 | 29 | $256,130 | $98,730 | $157,399 | $54,947,887 |
| 3 | 30 | $256,130 | $98,448 | $157,681 | $54,790,206 |
| 3 | 31 | $256,130 | $98,166 | $157,964 | $54,632,242 |
| 3 | 32 | $256,130 | $97,883 | $158,247 | $54,473,995 |
| 3 | 33 | $256,130 | $97,599 | $158,531 | $54,315,464 |
| 3 | 34 | $256,130 | $97,315 | $158,815 | $54,156,650 |
| 3 | 35 | $256,130 | $97,031 | $159,099 | $53,997,551 |
| 3 | 36 | $256,130 | $96,746 | $159,384 | $53,838,166 |
| 4 | 37 | $256,130 | $96,460 | $159,670 | $53,678,497 |
| 4 | 38 | $256,130 | $96,174 | $159,956 | $53,518,541 |
| 4 | 39 | $256,130 | $95,887 | $160,242 | $53,358,298 |
| 4 | 40 | $256,130 | $95,600 | $160,529 | $53,197,769 |
| 4 | 41 | $256,130 | $95,313 | $160,817 | $53,036,952 |
| 4 | 42 | $256,130 | $95,025 | $161,105 | $52,875,847 |
| 4 | 43 | $256,130 | $94,736 | $161,394 | $52,714,453 |
| 4 | 44 | $256,130 | $94,447 | $161,683 | $52,552,770 |
| 4 | 45 | $256,130 | $94,157 | $161,973 | $52,390,797 |
| 4 | 46 | $256,130 | $93,867 | $162,263 | $52,228,534 |
| 4 | 47 | $256,130 | $93,576 | $162,554 | $52,065,980 |
| 4 | 48 | $256,130 | $93,285 | $162,845 | $51,903,135 |
| 5 | 49 | $256,130 | $92,993 | $163,137 | $51,739,999 |
| 5 | 50 | $256,130 | $92,701 | $163,429 | $51,576,570 |
| 5 | 51 | $256,130 | $92,408 | $163,722 | $51,412,848 |
| 5 | 52 | $256,130 | $92,115 | $164,015 | $51,248,833 |
| 5 | 53 | $256,130 | $91,821 | $164,309 | $51,084,524 |
| 5 | 54 | $256,130 | $91,526 | $164,603 | $50,919,921 |
| 5 | 55 | $256,130 | $91,232 | $164,898 | $50,755,022 |
| 5 | 56 | $256,130 | $90,936 | $165,194 | $50,589,829 |
| 5 | 57 | $256,130 | $90,640 | $165,490 | $50,424,339 |
| 5 | 58 | $256,130 | $90,344 | $165,786 | $50,258,553 |
| 5 | 59 | $256,130 | $90,047 | $166,083 | $50,092,470 |
| 5 | 60 | $256,130 | $89,749 | $166,381 | $49,926,089 |
| 6 | 61 | $256,130 | $89,451 | $166,679 | $49,759,410 |
| 6 | 62 | $256,130 | $89,152 | $166,977 | $49,592,433 |
| 6 | 63 | $256,130 | $88,853 | $167,277 | $49,425,156 |
| 6 | 64 | $256,130 | $88,553 | $167,576 | $49,257,580 |
| 6 | 65 | $256,130 | $88,253 | $167,877 | $49,089,703 |
| 6 | 66 | $256,130 | $87,952 | $168,177 | $48,921,526 |
| 6 | 67 | $256,130 | $87,651 | $168,479 | $48,753,047 |
| 6 | 68 | $256,130 | $87,349 | $168,781 | $48,584,266 |
| 6 | 69 | $256,130 | $87,047 | $169,083 | $48,415,183 |
| 6 | 70 | $256,130 | $86,744 | $169,386 | $48,245,797 |
| 6 | 71 | $256,130 | $86,440 | $169,689 | $48,076,108 |
| 6 | 72 | $256,130 | $86,136 | $169,993 | $47,906,115 |
| 7 | 73 | $256,130 | $85,832 | $170,298 | $47,735,817 |
| 7 | 74 | $256,130 | $85,527 | $170,603 | $47,565,214 |
| 7 | 75 | $256,130 | $85,221 | $170,909 | $47,394,305 |
| 7 | 76 | $256,130 | $84,915 | $171,215 | $47,223,090 |
| 7 | 77 | $256,130 | $84,608 | $171,522 | $47,051,568 |
| 7 | 78 | $256,130 | $84,301 | $171,829 | $46,879,739 |
| 7 | 79 | $256,130 | $83,993 | $172,137 | $46,707,602 |
| 7 | 80 | $256,130 | $83,684 | $172,445 | $46,535,157 |
| 7 | 81 | $256,130 | $83,375 | $172,754 | $46,362,403 |
| 7 | 82 | $256,130 | $83,066 | $173,064 | $46,189,339 |
| 7 | 83 | $256,130 | $82,756 | $173,374 | $46,015,965 |
| 7 | 84 | $256,130 | $82,445 | $173,685 | $45,842,280 |
| 8 | 85 | $256,130 | $82,134 | $173,996 | $45,668,285 |
| 8 | 86 | $256,130 | $81,822 | $174,307 | $45,493,977 |
| 8 | 87 | $256,130 | $81,510 | $174,620 | $45,319,358 |
| 8 | 88 | $256,130 | $81,197 | $174,933 | $45,144,425 |
| 8 | 89 | $256,130 | $80,884 | $175,246 | $44,969,179 |
| 8 | 90 | $256,130 | $80,570 | $175,560 | $44,793,619 |
| 8 | 91 | $256,130 | $80,255 | $175,875 | $44,617,744 |
| 8 | 92 | $256,130 | $79,940 | $176,190 | $44,441,555 |
| 8 | 93 | $256,130 | $79,624 | $176,505 | $44,265,049 |
| 8 | 94 | $256,130 | $79,308 | $176,822 | $44,088,228 |
| 8 | 95 | $256,130 | $78,991 | $177,138 | $43,911,089 |
| 8 | 96 | $256,130 | $78,674 | $177,456 | $43,733,634 |
| 9 | 97 | $256,130 | $78,356 | $177,774 | $43,555,860 |
| 9 | 98 | $256,130 | $78,038 | $178,092 | $43,377,768 |
| 9 | 99 | $256,130 | $77,719 | $178,411 | $43,199,357 |
| 9 | 100 | $256,130 | $77,399 | $178,731 | $43,020,626 |
| 9 | 101 | $256,130 | $77,079 | $179,051 | $42,841,575 |
| 9 | 102 | $256,130 | $76,758 | $179,372 | $42,662,203 |
| 9 | 103 | $256,130 | $76,436 | $179,693 | $42,482,509 |
| 9 | 104 | $256,130 | $76,114 | $180,015 | $42,302,494 |
| 9 | 105 | $256,130 | $75,792 | $180,338 | $42,122,156 |
| 9 | 106 | $256,130 | $75,469 | $180,661 | $41,941,495 |
| 9 | 107 | $256,130 | $75,145 | $180,985 | $41,760,511 |
| 9 | 108 | $256,130 | $74,821 | $181,309 | $41,579,202 |
| 10 | 109 | $256,130 | $74,496 | $181,634 | $41,397,568 |
| 10 | 110 | $256,130 | $74,171 | $181,959 | $41,215,609 |
| 10 | 111 | $256,130 | $73,845 | $182,285 | $41,033,324 |
| 10 | 112 | $256,130 | $73,518 | $182,612 | $40,850,712 |
| 10 | 113 | $256,130 | $73,191 | $182,939 | $40,667,773 |
| 10 | 114 | $256,130 | $72,863 | $183,267 | $40,484,506 |
| 10 | 115 | $256,130 | $72,535 | $183,595 | $40,300,911 |
| 10 | 116 | $256,130 | $72,206 | $183,924 | $40,116,987 |
| 10 | 117 | $256,130 | $71,876 | $184,254 | $39,932,734 |
| 10 | 118 | $256,130 | $71,546 | $184,584 | $39,748,150 |
| 10 | 119 | $256,130 | $71,215 | $184,914 | $39,563,236 |
| 10 | 120 | $256,130 | $70,884 | $185,246 | $39,377,990 |
| 11 | 121 | $256,130 | $70,552 | $185,578 | $39,192,413 |
| 11 | 122 | $256,130 | $70,220 | $185,910 | $39,006,503 |
| 11 | 123 | $256,130 | $69,887 | $186,243 | $38,820,260 |
| 11 | 124 | $256,130 | $69,553 | $186,577 | $38,633,683 |
| 11 | 125 | $256,130 | $69,219 | $186,911 | $38,446,772 |
| 11 | 126 | $256,130 | $68,884 | $187,246 | $38,259,526 |
| 11 | 127 | $256,130 | $68,548 | $187,581 | $38,071,944 |
| 11 | 128 | $256,130 | $68,212 | $187,918 | $37,884,027 |
| 11 | 129 | $256,130 | $67,876 | $188,254 | $37,695,773 |
| 11 | 130 | $256,130 | $67,538 | $188,592 | $37,507,181 |
| 11 | 131 | $256,130 | $67,200 | $188,929 | $37,318,252 |
| 11 | 132 | $256,130 | $66,862 | $189,268 | $37,128,984 |
| 12 | 133 | $256,130 | $66,523 | $189,607 | $36,939,377 |
| 12 | 134 | $256,130 | $66,183 | $189,947 | $36,749,430 |
| 12 | 135 | $256,130 | $65,843 | $190,287 | $36,559,143 |
| 12 | 136 | $256,130 | $65,502 | $190,628 | $36,368,515 |
| 12 | 137 | $256,130 | $65,160 | $190,970 | $36,177,545 |
| 12 | 138 | $256,130 | $64,818 | $191,312 | $35,986,234 |
| 12 | 139 | $256,130 | $64,475 | $191,654 | $35,794,579 |
| 12 | 140 | $256,130 | $64,132 | $191,998 | $35,602,582 |
| 12 | 141 | $256,130 | $63,788 | $192,342 | $35,410,240 |
| 12 | 142 | $256,130 | $63,443 | $192,686 | $35,217,553 |
| 12 | 143 | $256,130 | $63,098 | $193,032 | $35,024,522 |
| 12 | 144 | $256,130 | $62,752 | $193,378 | $34,831,144 |
| 13 | 145 | $256,130 | $62,406 | $193,724 | $34,637,420 |
| 13 | 146 | $256,130 | $62,059 | $194,071 | $34,443,349 |
| 13 | 147 | $256,130 | $61,711 | $194,419 | $34,248,930 |
| 13 | 148 | $256,130 | $61,363 | $194,767 | $34,054,163 |
| 13 | 149 | $256,130 | $61,014 | $195,116 | $33,859,047 |
| 13 | 150 | $256,130 | $60,664 | $195,466 | $33,663,581 |
| 13 | 151 | $256,130 | $60,314 | $195,816 | $33,467,766 |
| 13 | 152 | $256,130 | $59,963 | $196,167 | $33,271,599 |
| 13 | 153 | $256,130 | $59,612 | $196,518 | $33,075,081 |
| 13 | 154 | $256,130 | $59,260 | $196,870 | $32,878,211 |
| 13 | 155 | $256,130 | $58,907 | $197,223 | $32,680,988 |
| 13 | 156 | $256,130 | $58,553 | $197,576 | $32,483,411 |
| 14 | 157 | $256,130 | $58,199 | $197,930 | $32,285,481 |
| 14 | 158 | $256,130 | $57,845 | $198,285 | $32,087,196 |
| 14 | 159 | $256,130 | $57,490 | $198,640 | $31,888,556 |
| 14 | 160 | $256,130 | $57,134 | $198,996 | $31,689,560 |
| 14 | 161 | $256,130 | $56,777 | $199,353 | $31,490,207 |
| 14 | 162 | $256,130 | $56,420 | $199,710 | $31,290,497 |
| 14 | 163 | $256,130 | $56,062 | $200,068 | $31,090,429 |
| 14 | 164 | $256,130 | $55,704 | $200,426 | $30,890,003 |
| 14 | 165 | $256,130 | $55,345 | $200,785 | $30,689,218 |
| 14 | 166 | $256,130 | $54,985 | $201,145 | $30,488,073 |
| 14 | 167 | $256,130 | $54,624 | $201,505 | $30,286,568 |
| 14 | 168 | $256,130 | $54,263 | $201,866 | $30,084,702 |
| 15 | 169 | $256,130 | $53,902 | $202,228 | $29,882,474 |
| 15 | 170 | $256,130 | $53,539 | $202,590 | $29,679,883 |
| 15 | 171 | $256,130 | $53,176 | $202,953 | $29,476,930 |
| 15 | 172 | $256,130 | $52,813 | $203,317 | $29,273,613 |
| 15 | 173 | $256,130 | $52,449 | $203,681 | $29,069,932 |
| 15 | 174 | $256,130 | $52,084 | $204,046 | $28,865,886 |
| 15 | 175 | $256,130 | $51,718 | $204,412 | $28,661,474 |
| 15 | 176 | $256,130 | $51,352 | $204,778 | $28,456,696 |
| 15 | 177 | $256,130 | $50,985 | $205,145 | $28,251,551 |
| 15 | 178 | $256,130 | $50,617 | $205,512 | $28,046,039 |
| 15 | 179 | $256,130 | $50,249 | $205,881 | $27,840,158 |
| 15 | 180 | $256,130 | $49,880 | $206,249 | $27,633,909 |
| 16 | 181 | $256,130 | $49,511 | $206,619 | $27,427,290 |
| 16 | 182 | $256,130 | $49,141 | $206,989 | $27,220,300 |
| 16 | 183 | $256,130 | $48,770 | $207,360 | $27,012,940 |
| 16 | 184 | $256,130 | $48,398 | $207,732 | $26,805,209 |
| 16 | 185 | $256,130 | $48,026 | $208,104 | $26,597,105 |
| 16 | 186 | $256,130 | $47,653 | $208,477 | $26,388,628 |
| 16 | 187 | $256,130 | $47,280 | $208,850 | $26,179,778 |
| 16 | 188 | $256,130 | $46,905 | $209,224 | $25,970,554 |
| 16 | 189 | $256,130 | $46,531 | $209,599 | $25,760,955 |
| 16 | 190 | $256,130 | $46,155 | $209,975 | $25,550,980 |
| 16 | 191 | $256,130 | $45,779 | $210,351 | $25,340,629 |
| 16 | 192 | $256,130 | $45,402 | $210,728 | $25,129,901 |
| 17 | 193 | $256,130 | $45,024 | $211,105 | $24,918,796 |
| 17 | 194 | $256,130 | $44,646 | $211,484 | $24,707,312 |
| 17 | 195 | $256,130 | $44,267 | $211,863 | $24,495,450 |
| 17 | 196 | $256,130 | $43,888 | $212,242 | $24,283,208 |
| 17 | 197 | $256,130 | $43,507 | $212,622 | $24,070,585 |
| 17 | 198 | $256,130 | $43,126 | $213,003 | $23,857,582 |
| 17 | 199 | $256,130 | $42,745 | $213,385 | $23,644,197 |
| 17 | 200 | $256,130 | $42,363 | $213,767 | $23,430,430 |
| 17 | 201 | $256,130 | $41,980 | $214,150 | $23,216,279 |
| 17 | 202 | $256,130 | $41,596 | $214,534 | $23,001,745 |
| 17 | 203 | $256,130 | $41,211 | $214,918 | $22,786,827 |
| 17 | 204 | $256,130 | $40,826 | $215,303 | $22,571,524 |
| 18 | 205 | $256,130 | $40,441 | $215,689 | $22,355,835 |
| 18 | 206 | $256,130 | $40,054 | $216,076 | $22,139,759 |
| 18 | 207 | $256,130 | $39,667 | $216,463 | $21,923,296 |
| 18 | 208 | $256,130 | $39,279 | $216,851 | $21,706,446 |
| 18 | 209 | $256,130 | $38,891 | $217,239 | $21,489,207 |
| 18 | 210 | $256,130 | $38,501 | $217,628 | $21,271,579 |
| 18 | 211 | $256,130 | $38,112 | $218,018 | $21,053,560 |
| 18 | 212 | $256,130 | $37,721 | $218,409 | $20,835,152 |
| 18 | 213 | $256,130 | $37,330 | $218,800 | $20,616,351 |
| 18 | 214 | $256,130 | $36,938 | $219,192 | $20,397,159 |
| 18 | 215 | $256,130 | $36,545 | $219,585 | $20,177,574 |
| 18 | 216 | $256,130 | $36,151 | $219,978 | $19,957,596 |
| 19 | 217 | $256,130 | $35,757 | $220,372 | $19,737,224 |
| 19 | 218 | $256,130 | $35,363 | $220,767 | $19,516,456 |
| 19 | 219 | $256,130 | $34,967 | $221,163 | $19,295,294 |
| 19 | 220 | $256,130 | $34,571 | $221,559 | $19,073,735 |
| 19 | 221 | $256,130 | $34,174 | $221,956 | $18,851,779 |
| 19 | 222 | $256,130 | $33,776 | $222,354 | $18,629,425 |
| 19 | 223 | $256,130 | $33,378 | $222,752 | $18,406,673 |
| 19 | 224 | $256,130 | $32,979 | $223,151 | $18,183,522 |
| 19 | 225 | $256,130 | $32,579 | $223,551 | $17,959,971 |
| 19 | 226 | $256,130 | $32,178 | $223,951 | $17,736,019 |
| 19 | 227 | $256,130 | $31,777 | $224,353 | $17,511,667 |
| 19 | 228 | $256,130 | $31,375 | $224,755 | $17,286,912 |
| 20 | 229 | $256,130 | $30,972 | $225,157 | $17,061,754 |
| 20 | 230 | $256,130 | $30,569 | $225,561 | $16,836,194 |
| 20 | 231 | $256,130 | $30,165 | $225,965 | $16,610,229 |
| 20 | 232 | $256,130 | $29,760 | $226,370 | $16,383,859 |
| 20 | 233 | $256,130 | $29,354 | $226,775 | $16,157,084 |
| 20 | 234 | $256,130 | $28,948 | $227,182 | $15,929,902 |
| 20 | 235 | $256,130 | $28,541 | $227,589 | $15,702,313 |
| 20 | 236 | $256,130 | $28,133 | $227,996 | $15,474,317 |
| 20 | 237 | $256,130 | $27,725 | $228,405 | $15,245,912 |
| 20 | 238 | $256,130 | $27,316 | $228,814 | $15,017,098 |
| 20 | 239 | $256,130 | $26,906 | $229,224 | $14,787,873 |
| 20 | 240 | $256,130 | $26,495 | $229,635 | $14,558,239 |
| 21 | 241 | $256,130 | $26,084 | $230,046 | $14,328,192 |
| 21 | 242 | $256,130 | $25,671 | $230,458 | $14,097,734 |
| 21 | 243 | $256,130 | $25,258 | $230,871 | $13,866,863 |
| 21 | 244 | $256,130 | $24,845 | $231,285 | $13,635,578 |
| 21 | 245 | $256,130 | $24,430 | $231,699 | $13,403,878 |
| 21 | 246 | $256,130 | $24,015 | $232,114 | $13,171,764 |
| 21 | 247 | $256,130 | $23,599 | $232,530 | $12,939,233 |
| 21 | 248 | $256,130 | $23,183 | $232,947 | $12,706,286 |
| 21 | 249 | $256,130 | $22,765 | $233,364 | $12,472,922 |
| 21 | 250 | $256,130 | $22,347 | $233,782 | $12,239,140 |
| 21 | 251 | $256,130 | $21,928 | $234,201 | $12,004,938 |
| 21 | 252 | $256,130 | $21,509 | $234,621 | $11,770,317 |
| 22 | 253 | $256,130 | $21,088 | $235,041 | $11,535,276 |
| 22 | 254 | $256,130 | $20,667 | $235,462 | $11,299,814 |
| 22 | 255 | $256,130 | $20,245 | $235,884 | $11,063,929 |
| 22 | 256 | $256,130 | $19,823 | $236,307 | $10,827,622 |
| 22 | 257 | $256,130 | $19,399 | $236,730 | $10,590,892 |
| 22 | 258 | $256,130 | $18,975 | $237,154 | $10,353,738 |
| 22 | 259 | $256,130 | $18,550 | $237,579 | $10,116,158 |
| 22 | 260 | $256,130 | $18,125 | $238,005 | $9,878,153 |
| 22 | 261 | $256,130 | $17,698 | $238,431 | $9,639,722 |
| 22 | 262 | $256,130 | $17,271 | $238,859 | $9,400,863 |
| 22 | 263 | $256,130 | $16,843 | $239,287 | $9,161,577 |
| 22 | 264 | $256,130 | $16,414 | $239,715 | $8,921,862 |
| 23 | 265 | $256,130 | $15,985 | $240,145 | $8,681,717 |
| 23 | 266 | $256,130 | $15,555 | $240,575 | $8,441,142 |
| 23 | 267 | $256,130 | $15,124 | $241,006 | $8,200,136 |
| 23 | 268 | $256,130 | $14,692 | $241,438 | $7,958,698 |
| 23 | 269 | $256,130 | $14,259 | $241,870 | $7,716,827 |
| 23 | 270 | $256,130 | $13,826 | $242,304 | $7,474,524 |
| 23 | 271 | $256,130 | $13,392 | $242,738 | $7,231,786 |
| 23 | 272 | $256,130 | $12,957 | $243,173 | $6,988,613 |
| 23 | 273 | $256,130 | $12,521 | $243,609 | $6,745,004 |
| 23 | 274 | $256,130 | $12,085 | $244,045 | $6,500,959 |
| 23 | 275 | $256,130 | $11,648 | $244,482 | $6,256,477 |
| 23 | 276 | $256,130 | $11,210 | $244,920 | $6,011,557 |
| 24 | 277 | $256,130 | $10,771 | $245,359 | $5,766,198 |
| 24 | 278 | $256,130 | $10,331 | $245,799 | $5,520,399 |
| 24 | 279 | $256,130 | $9,891 | $246,239 | $5,274,160 |
| 24 | 280 | $256,130 | $9,450 | $246,680 | $5,027,480 |
| 24 | 281 | $256,130 | $9,008 | $247,122 | $4,780,358 |
| 24 | 282 | $256,130 | $8,565 | $247,565 | $4,532,793 |
| 24 | 283 | $256,130 | $8,121 | $248,009 | $4,284,784 |
| 24 | 284 | $256,130 | $7,677 | $248,453 | $4,036,331 |
| 24 | 285 | $256,130 | $7,232 | $248,898 | $3,787,433 |
| 24 | 286 | $256,130 | $6,786 | $249,344 | $3,538,089 |
| 24 | 287 | $256,130 | $6,339 | $249,791 | $3,288,299 |
| 24 | 288 | $256,130 | $5,892 | $250,238 | $3,038,060 |
| 25 | 289 | $256,130 | $5,443 | $250,687 | $2,787,374 |
| 25 | 290 | $256,130 | $4,994 | $251,136 | $2,536,238 |
| 25 | 291 | $256,130 | $4,544 | $251,586 | $2,284,652 |
| 25 | 292 | $256,130 | $4,093 | $252,036 | $2,032,616 |
| 25 | 293 | $256,130 | $3,642 | $252,488 | $1,780,128 |
| 25 | 294 | $256,130 | $3,189 | $252,940 | $1,527,188 |
| 25 | 295 | $256,130 | $2,736 | $253,394 | $1,273,794 |
| 25 | 296 | $256,130 | $2,282 | $253,848 | $1,019,946 |
| 25 | 297 | $256,130 | $1,827 | $254,302 | $765,644 |
| 25 | 298 | $256,130 | $1,372 | $254,758 | $510,886 |
| 25 | 299 | $256,130 | $915 | $255,214 | $255,672 |
| 25 | 300 | $256,130 | $458 | $255,672 | $0 |
