首期 (港幣)
$31,200,000
每月還款 (港幣)
$201,799
總貸款額 (港幣)
$46,800,000
+
總利息 (港幣)
$13,739,765
=
總還款額 (港幣)
$60,539,765
| 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 | $201,799 | $83,850 | $117,949 | $46,682,051 |
| 1 | 2 | $201,799 | $83,639 | $118,161 | $46,563,890 |
| 1 | 3 | $201,799 | $83,427 | $118,372 | $46,445,518 |
| 1 | 4 | $201,799 | $83,215 | $118,584 | $46,326,934 |
| 1 | 5 | $201,799 | $83,002 | $118,797 | $46,208,137 |
| 1 | 6 | $201,799 | $82,790 | $119,010 | $46,089,127 |
| 1 | 7 | $201,799 | $82,576 | $119,223 | $45,969,904 |
| 1 | 8 | $201,799 | $82,363 | $119,436 | $45,850,468 |
| 1 | 9 | $201,799 | $82,149 | $119,650 | $45,730,817 |
| 1 | 10 | $201,799 | $81,934 | $119,865 | $45,610,953 |
| 1 | 11 | $201,799 | $81,720 | $120,080 | $45,490,873 |
| 1 | 12 | $201,799 | $81,504 | $120,295 | $45,370,578 |
| 2 | 13 | $201,799 | $81,289 | $120,510 | $45,250,068 |
| 2 | 14 | $201,799 | $81,073 | $120,726 | $45,129,342 |
| 2 | 15 | $201,799 | $80,857 | $120,942 | $45,008,399 |
| 2 | 16 | $201,799 | $80,640 | $121,159 | $44,887,240 |
| 2 | 17 | $201,799 | $80,423 | $121,376 | $44,765,864 |
| 2 | 18 | $201,799 | $80,206 | $121,594 | $44,644,270 |
| 2 | 19 | $201,799 | $79,988 | $121,812 | $44,522,459 |
| 2 | 20 | $201,799 | $79,769 | $122,030 | $44,400,429 |
| 2 | 21 | $201,799 | $79,551 | $122,248 | $44,278,180 |
| 2 | 22 | $201,799 | $79,332 | $122,467 | $44,155,713 |
| 2 | 23 | $201,799 | $79,112 | $122,687 | $44,033,026 |
| 2 | 24 | $201,799 | $78,893 | $122,907 | $43,910,119 |
| 3 | 25 | $201,799 | $78,672 | $123,127 | $43,786,992 |
| 3 | 26 | $201,799 | $78,452 | $123,348 | $43,663,645 |
| 3 | 27 | $201,799 | $78,231 | $123,569 | $43,540,076 |
| 3 | 28 | $201,799 | $78,009 | $123,790 | $43,416,286 |
| 3 | 29 | $201,799 | $77,788 | $124,012 | $43,292,275 |
| 3 | 30 | $201,799 | $77,565 | $124,234 | $43,168,041 |
| 3 | 31 | $201,799 | $77,343 | $124,456 | $43,043,584 |
| 3 | 32 | $201,799 | $77,120 | $124,679 | $42,918,905 |
| 3 | 33 | $201,799 | $76,896 | $124,903 | $42,794,002 |
| 3 | 34 | $201,799 | $76,673 | $125,127 | $42,668,875 |
| 3 | 35 | $201,799 | $76,448 | $125,351 | $42,543,525 |
| 3 | 36 | $201,799 | $76,224 | $125,575 | $42,417,949 |
| 4 | 37 | $201,799 | $75,999 | $125,800 | $42,292,149 |
| 4 | 38 | $201,799 | $75,773 | $126,026 | $42,166,123 |
| 4 | 39 | $201,799 | $75,548 | $126,252 | $42,039,871 |
| 4 | 40 | $201,799 | $75,321 | $126,478 | $41,913,394 |
| 4 | 41 | $201,799 | $75,095 | $126,704 | $41,786,689 |
| 4 | 42 | $201,799 | $74,868 | $126,931 | $41,659,758 |
| 4 | 43 | $201,799 | $74,640 | $127,159 | $41,532,599 |
| 4 | 44 | $201,799 | $74,413 | $127,387 | $41,405,212 |
| 4 | 45 | $201,799 | $74,184 | $127,615 | $41,277,598 |
| 4 | 46 | $201,799 | $73,956 | $127,844 | $41,149,754 |
| 4 | 47 | $201,799 | $73,727 | $128,073 | $41,021,681 |
| 4 | 48 | $201,799 | $73,497 | $128,302 | $40,893,379 |
| 5 | 49 | $201,799 | $73,267 | $128,532 | $40,764,848 |
| 5 | 50 | $201,799 | $73,037 | $128,762 | $40,636,085 |
| 5 | 51 | $201,799 | $72,806 | $128,993 | $40,507,092 |
| 5 | 52 | $201,799 | $72,575 | $129,224 | $40,377,868 |
| 5 | 53 | $201,799 | $72,344 | $129,456 | $40,248,413 |
| 5 | 54 | $201,799 | $72,112 | $129,687 | $40,118,725 |
| 5 | 55 | $201,799 | $71,879 | $129,920 | $39,988,806 |
| 5 | 56 | $201,799 | $71,647 | $130,153 | $39,858,653 |
| 5 | 57 | $201,799 | $71,413 | $130,386 | $39,728,267 |
| 5 | 58 | $201,799 | $71,180 | $130,619 | $39,597,648 |
| 5 | 59 | $201,799 | $70,946 | $130,853 | $39,466,794 |
| 5 | 60 | $201,799 | $70,711 | $131,088 | $39,335,706 |
| 6 | 61 | $201,799 | $70,476 | $131,323 | $39,204,384 |
| 6 | 62 | $201,799 | $70,241 | $131,558 | $39,072,826 |
| 6 | 63 | $201,799 | $70,005 | $131,794 | $38,941,032 |
| 6 | 64 | $201,799 | $69,769 | $132,030 | $38,809,002 |
| 6 | 65 | $201,799 | $69,533 | $132,266 | $38,676,736 |
| 6 | 66 | $201,799 | $69,296 | $132,503 | $38,544,232 |
| 6 | 67 | $201,799 | $69,058 | $132,741 | $38,411,491 |
| 6 | 68 | $201,799 | $68,821 | $132,979 | $38,278,513 |
| 6 | 69 | $201,799 | $68,582 | $133,217 | $38,145,296 |
| 6 | 70 | $201,799 | $68,344 | $133,456 | $38,011,840 |
| 6 | 71 | $201,799 | $68,105 | $133,695 | $37,878,146 |
| 6 | 72 | $201,799 | $67,865 | $133,934 | $37,744,212 |
| 7 | 73 | $201,799 | $67,625 | $134,174 | $37,610,037 |
| 7 | 74 | $201,799 | $67,385 | $134,415 | $37,475,623 |
| 7 | 75 | $201,799 | $67,144 | $134,655 | $37,340,967 |
| 7 | 76 | $201,799 | $66,903 | $134,897 | $37,206,071 |
| 7 | 77 | $201,799 | $66,661 | $135,138 | $37,070,932 |
| 7 | 78 | $201,799 | $66,419 | $135,380 | $36,935,552 |
| 7 | 79 | $201,799 | $66,176 | $135,623 | $36,799,929 |
| 7 | 80 | $201,799 | $65,933 | $135,866 | $36,664,063 |
| 7 | 81 | $201,799 | $65,690 | $136,109 | $36,527,954 |
| 7 | 82 | $201,799 | $65,446 | $136,353 | $36,391,600 |
| 7 | 83 | $201,799 | $65,202 | $136,598 | $36,255,003 |
| 7 | 84 | $201,799 | $64,957 | $136,842 | $36,118,160 |
| 8 | 85 | $201,799 | $64,712 | $137,088 | $35,981,073 |
| 8 | 86 | $201,799 | $64,466 | $137,333 | $35,843,740 |
| 8 | 87 | $201,799 | $64,220 | $137,579 | $35,706,160 |
| 8 | 88 | $201,799 | $63,974 | $137,826 | $35,568,335 |
| 8 | 89 | $201,799 | $63,727 | $138,073 | $35,430,262 |
| 8 | 90 | $201,799 | $63,479 | $138,320 | $35,291,942 |
| 8 | 91 | $201,799 | $63,231 | $138,568 | $35,153,374 |
| 8 | 92 | $201,799 | $62,983 | $138,816 | $35,014,558 |
| 8 | 93 | $201,799 | $62,734 | $139,065 | $34,875,493 |
| 8 | 94 | $201,799 | $62,485 | $139,314 | $34,736,180 |
| 8 | 95 | $201,799 | $62,236 | $139,564 | $34,596,616 |
| 8 | 96 | $201,799 | $61,986 | $139,814 | $34,456,802 |
| 9 | 97 | $201,799 | $61,735 | $140,064 | $34,316,738 |
| 9 | 98 | $201,799 | $61,484 | $140,315 | $34,176,423 |
| 9 | 99 | $201,799 | $61,233 | $140,566 | $34,035,857 |
| 9 | 100 | $201,799 | $60,981 | $140,818 | $33,895,038 |
| 9 | 101 | $201,799 | $60,729 | $141,071 | $33,753,968 |
| 9 | 102 | $201,799 | $60,476 | $141,323 | $33,612,644 |
| 9 | 103 | $201,799 | $60,223 | $141,577 | $33,471,068 |
| 9 | 104 | $201,799 | $59,969 | $141,830 | $33,329,238 |
| 9 | 105 | $201,799 | $59,715 | $142,084 | $33,187,153 |
| 9 | 106 | $201,799 | $59,460 | $142,339 | $33,044,814 |
| 9 | 107 | $201,799 | $59,205 | $142,594 | $32,902,220 |
| 9 | 108 | $201,799 | $58,950 | $142,849 | $32,759,371 |
| 10 | 109 | $201,799 | $58,694 | $143,105 | $32,616,266 |
| 10 | 110 | $201,799 | $58,437 | $143,362 | $32,472,904 |
| 10 | 111 | $201,799 | $58,181 | $143,619 | $32,329,285 |
| 10 | 112 | $201,799 | $57,923 | $143,876 | $32,185,409 |
| 10 | 113 | $201,799 | $57,666 | $144,134 | $32,041,276 |
| 10 | 114 | $201,799 | $57,407 | $144,392 | $31,896,884 |
| 10 | 115 | $201,799 | $57,149 | $144,651 | $31,752,233 |
| 10 | 116 | $201,799 | $56,889 | $144,910 | $31,607,323 |
| 10 | 117 | $201,799 | $56,630 | $145,169 | $31,462,154 |
| 10 | 118 | $201,799 | $56,370 | $145,430 | $31,316,724 |
| 10 | 119 | $201,799 | $56,109 | $145,690 | $31,171,034 |
| 10 | 120 | $201,799 | $55,848 | $145,951 | $31,025,083 |
| 11 | 121 | $201,799 | $55,587 | $146,213 | $30,878,871 |
| 11 | 122 | $201,799 | $55,325 | $146,475 | $30,732,396 |
| 11 | 123 | $201,799 | $55,062 | $146,737 | $30,585,659 |
| 11 | 124 | $201,799 | $54,799 | $147,000 | $30,438,659 |
| 11 | 125 | $201,799 | $54,536 | $147,263 | $30,291,396 |
| 11 | 126 | $201,799 | $54,272 | $147,527 | $30,143,869 |
| 11 | 127 | $201,799 | $54,008 | $147,791 | $29,996,077 |
| 11 | 128 | $201,799 | $53,743 | $148,056 | $29,848,021 |
| 11 | 129 | $201,799 | $53,478 | $148,322 | $29,699,700 |
| 11 | 130 | $201,799 | $53,212 | $148,587 | $29,551,112 |
| 11 | 131 | $201,799 | $52,946 | $148,853 | $29,402,259 |
| 11 | 132 | $201,799 | $52,679 | $149,120 | $29,253,139 |
| 12 | 133 | $201,799 | $52,412 | $149,387 | $29,103,751 |
| 12 | 134 | $201,799 | $52,144 | $149,655 | $28,954,096 |
| 12 | 135 | $201,799 | $51,876 | $149,923 | $28,804,173 |
| 12 | 136 | $201,799 | $51,607 | $150,192 | $28,653,981 |
| 12 | 137 | $201,799 | $51,338 | $150,461 | $28,503,521 |
| 12 | 138 | $201,799 | $51,069 | $150,730 | $28,352,790 |
| 12 | 139 | $201,799 | $50,799 | $151,000 | $28,201,790 |
| 12 | 140 | $201,799 | $50,528 | $151,271 | $28,050,519 |
| 12 | 141 | $201,799 | $50,257 | $151,542 | $27,898,977 |
| 12 | 142 | $201,799 | $49,986 | $151,814 | $27,747,163 |
| 12 | 143 | $201,799 | $49,714 | $152,086 | $27,595,078 |
| 12 | 144 | $201,799 | $49,441 | $152,358 | $27,442,720 |
| 13 | 145 | $201,799 | $49,168 | $152,631 | $27,290,089 |
| 13 | 146 | $201,799 | $48,895 | $152,904 | $27,137,184 |
| 13 | 147 | $201,799 | $48,621 | $153,178 | $26,984,006 |
| 13 | 148 | $201,799 | $48,346 | $153,453 | $26,830,553 |
| 13 | 149 | $201,799 | $48,071 | $153,728 | $26,676,825 |
| 13 | 150 | $201,799 | $47,796 | $154,003 | $26,522,822 |
| 13 | 151 | $201,799 | $47,520 | $154,279 | $26,368,543 |
| 13 | 152 | $201,799 | $47,244 | $154,556 | $26,213,987 |
| 13 | 153 | $201,799 | $46,967 | $154,832 | $26,059,155 |
| 13 | 154 | $201,799 | $46,689 | $155,110 | $25,904,045 |
| 13 | 155 | $201,799 | $46,411 | $155,388 | $25,748,657 |
| 13 | 156 | $201,799 | $46,133 | $155,666 | $25,592,991 |
| 14 | 157 | $201,799 | $45,854 | $155,945 | $25,437,046 |
| 14 | 158 | $201,799 | $45,575 | $156,225 | $25,280,821 |
| 14 | 159 | $201,799 | $45,295 | $156,504 | $25,124,317 |
| 14 | 160 | $201,799 | $45,014 | $156,785 | $24,967,532 |
| 14 | 161 | $201,799 | $44,733 | $157,066 | $24,810,466 |
| 14 | 162 | $201,799 | $44,452 | $157,347 | $24,653,119 |
| 14 | 163 | $201,799 | $44,170 | $157,629 | $24,495,490 |
| 14 | 164 | $201,799 | $43,888 | $157,911 | $24,337,578 |
| 14 | 165 | $201,799 | $43,605 | $158,194 | $24,179,384 |
| 14 | 166 | $201,799 | $43,321 | $158,478 | $24,020,906 |
| 14 | 167 | $201,799 | $43,037 | $158,762 | $23,862,144 |
| 14 | 168 | $201,799 | $42,753 | $159,046 | $23,703,098 |
| 15 | 169 | $201,799 | $42,468 | $159,331 | $23,543,767 |
| 15 | 170 | $201,799 | $42,183 | $159,617 | $23,384,150 |
| 15 | 171 | $201,799 | $41,897 | $159,903 | $23,224,248 |
| 15 | 172 | $201,799 | $41,610 | $160,189 | $23,064,059 |
| 15 | 173 | $201,799 | $41,323 | $160,476 | $22,903,583 |
| 15 | 174 | $201,799 | $41,036 | $160,764 | $22,742,819 |
| 15 | 175 | $201,799 | $40,748 | $161,052 | $22,581,767 |
| 15 | 176 | $201,799 | $40,459 | $161,340 | $22,420,427 |
| 15 | 177 | $201,799 | $40,170 | $161,629 | $22,258,798 |
| 15 | 178 | $201,799 | $39,880 | $161,919 | $22,096,879 |
| 15 | 179 | $201,799 | $39,590 | $162,209 | $21,934,670 |
| 15 | 180 | $201,799 | $39,300 | $162,500 | $21,772,170 |
| 16 | 181 | $201,799 | $39,008 | $162,791 | $21,609,380 |
| 16 | 182 | $201,799 | $38,717 | $163,082 | $21,446,297 |
| 16 | 183 | $201,799 | $38,425 | $163,375 | $21,282,923 |
| 16 | 184 | $201,799 | $38,132 | $163,667 | $21,119,255 |
| 16 | 185 | $201,799 | $37,839 | $163,961 | $20,955,295 |
| 16 | 186 | $201,799 | $37,545 | $164,254 | $20,791,040 |
| 16 | 187 | $201,799 | $37,251 | $164,549 | $20,626,492 |
| 16 | 188 | $201,799 | $36,956 | $164,843 | $20,461,648 |
| 16 | 189 | $201,799 | $36,660 | $165,139 | $20,296,510 |
| 16 | 190 | $201,799 | $36,365 | $165,435 | $20,131,075 |
| 16 | 191 | $201,799 | $36,068 | $165,731 | $19,965,344 |
| 16 | 192 | $201,799 | $35,771 | $166,028 | $19,799,316 |
| 17 | 193 | $201,799 | $35,474 | $166,325 | $19,632,991 |
| 17 | 194 | $201,799 | $35,176 | $166,623 | $19,466,367 |
| 17 | 195 | $201,799 | $34,877 | $166,922 | $19,299,445 |
| 17 | 196 | $201,799 | $34,578 | $167,221 | $19,132,224 |
| 17 | 197 | $201,799 | $34,279 | $167,521 | $18,964,703 |
| 17 | 198 | $201,799 | $33,978 | $167,821 | $18,796,883 |
| 17 | 199 | $201,799 | $33,678 | $168,121 | $18,628,761 |
| 17 | 200 | $201,799 | $33,377 | $168,423 | $18,460,339 |
| 17 | 201 | $201,799 | $33,075 | $168,724 | $18,291,614 |
| 17 | 202 | $201,799 | $32,772 | $169,027 | $18,122,587 |
| 17 | 203 | $201,799 | $32,470 | $169,330 | $17,953,258 |
| 17 | 204 | $201,799 | $32,166 | $169,633 | $17,783,625 |
| 18 | 205 | $201,799 | $31,862 | $169,937 | $17,613,688 |
| 18 | 206 | $201,799 | $31,558 | $170,241 | $17,443,447 |
| 18 | 207 | $201,799 | $31,253 | $170,546 | $17,272,900 |
| 18 | 208 | $201,799 | $30,947 | $170,852 | $17,102,048 |
| 18 | 209 | $201,799 | $30,641 | $171,158 | $16,930,890 |
| 18 | 210 | $201,799 | $30,335 | $171,465 | $16,759,425 |
| 18 | 211 | $201,799 | $30,027 | $171,772 | $16,587,654 |
| 18 | 212 | $201,799 | $29,720 | $172,080 | $16,415,574 |
| 18 | 213 | $201,799 | $29,411 | $172,388 | $16,243,186 |
| 18 | 214 | $201,799 | $29,102 | $172,697 | $16,070,489 |
| 18 | 215 | $201,799 | $28,793 | $173,006 | $15,897,483 |
| 18 | 216 | $201,799 | $28,483 | $173,316 | $15,724,167 |
| 19 | 217 | $201,799 | $28,172 | $173,627 | $15,550,540 |
| 19 | 218 | $201,799 | $27,861 | $173,938 | $15,376,602 |
| 19 | 219 | $201,799 | $27,550 | $174,249 | $15,202,353 |
| 19 | 220 | $201,799 | $27,238 | $174,562 | $15,027,791 |
| 19 | 221 | $201,799 | $26,925 | $174,874 | $14,852,916 |
| 19 | 222 | $201,799 | $26,611 | $175,188 | $14,677,729 |
| 19 | 223 | $201,799 | $26,298 | $175,502 | $14,502,227 |
| 19 | 224 | $201,799 | $25,983 | $175,816 | $14,326,411 |
| 19 | 225 | $201,799 | $25,668 | $176,131 | $14,150,280 |
| 19 | 226 | $201,799 | $25,353 | $176,447 | $13,973,833 |
| 19 | 227 | $201,799 | $25,036 | $176,763 | $13,797,071 |
| 19 | 228 | $201,799 | $24,720 | $177,079 | $13,619,991 |
| 20 | 229 | $201,799 | $24,402 | $177,397 | $13,442,594 |
| 20 | 230 | $201,799 | $24,085 | $177,715 | $13,264,880 |
| 20 | 231 | $201,799 | $23,766 | $178,033 | $13,086,847 |
| 20 | 232 | $201,799 | $23,447 | $178,352 | $12,908,495 |
| 20 | 233 | $201,799 | $23,128 | $178,671 | $12,729,823 |
| 20 | 234 | $201,799 | $22,808 | $178,992 | $12,550,832 |
| 20 | 235 | $201,799 | $22,487 | $179,312 | $12,371,519 |
| 20 | 236 | $201,799 | $22,166 | $179,634 | $12,191,886 |
| 20 | 237 | $201,799 | $21,844 | $179,955 | $12,011,930 |
| 20 | 238 | $201,799 | $21,521 | $180,278 | $11,831,653 |
| 20 | 239 | $201,799 | $21,198 | $180,601 | $11,651,052 |
| 20 | 240 | $201,799 | $20,875 | $180,924 | $11,470,127 |
| 21 | 241 | $201,799 | $20,551 | $181,249 | $11,288,879 |
| 21 | 242 | $201,799 | $20,226 | $181,573 | $11,107,306 |
| 21 | 243 | $201,799 | $19,901 | $181,899 | $10,925,407 |
| 21 | 244 | $201,799 | $19,575 | $182,225 | $10,743,182 |
| 21 | 245 | $201,799 | $19,248 | $182,551 | $10,560,631 |
| 21 | 246 | $201,799 | $18,921 | $182,878 | $10,377,753 |
| 21 | 247 | $201,799 | $18,593 | $183,206 | $10,194,548 |
| 21 | 248 | $201,799 | $18,265 | $183,534 | $10,011,014 |
| 21 | 249 | $201,799 | $17,936 | $183,863 | $9,827,151 |
| 21 | 250 | $201,799 | $17,607 | $184,192 | $9,642,958 |
| 21 | 251 | $201,799 | $17,277 | $184,522 | $9,458,436 |
| 21 | 252 | $201,799 | $16,946 | $184,853 | $9,273,583 |
| 22 | 253 | $201,799 | $16,615 | $185,184 | $9,088,399 |
| 22 | 254 | $201,799 | $16,283 | $185,516 | $8,902,883 |
| 22 | 255 | $201,799 | $15,951 | $185,848 | $8,717,035 |
| 22 | 256 | $201,799 | $15,618 | $186,181 | $8,530,854 |
| 22 | 257 | $201,799 | $15,284 | $186,515 | $8,344,339 |
| 22 | 258 | $201,799 | $14,950 | $186,849 | $8,157,490 |
| 22 | 259 | $201,799 | $14,616 | $187,184 | $7,970,307 |
| 22 | 260 | $201,799 | $14,280 | $187,519 | $7,782,788 |
| 22 | 261 | $201,799 | $13,944 | $187,855 | $7,594,933 |
| 22 | 262 | $201,799 | $13,608 | $188,192 | $7,406,741 |
| 22 | 263 | $201,799 | $13,270 | $188,529 | $7,218,212 |
| 22 | 264 | $201,799 | $12,933 | $188,867 | $7,029,346 |
| 23 | 265 | $201,799 | $12,594 | $189,205 | $6,840,141 |
| 23 | 266 | $201,799 | $12,255 | $189,544 | $6,650,597 |
| 23 | 267 | $201,799 | $11,916 | $189,884 | $6,460,713 |
| 23 | 268 | $201,799 | $11,575 | $190,224 | $6,270,489 |
| 23 | 269 | $201,799 | $11,235 | $190,565 | $6,079,925 |
| 23 | 270 | $201,799 | $10,893 | $190,906 | $5,889,019 |
| 23 | 271 | $201,799 | $10,551 | $191,248 | $5,697,771 |
| 23 | 272 | $201,799 | $10,209 | $191,591 | $5,506,180 |
| 23 | 273 | $201,799 | $9,865 | $191,934 | $5,314,246 |
| 23 | 274 | $201,799 | $9,521 | $192,278 | $5,121,968 |
| 23 | 275 | $201,799 | $9,177 | $192,622 | $4,929,346 |
| 23 | 276 | $201,799 | $8,832 | $192,967 | $4,736,378 |
| 24 | 277 | $201,799 | $8,486 | $193,313 | $4,543,065 |
| 24 | 278 | $201,799 | $8,140 | $193,660 | $4,349,405 |
| 24 | 279 | $201,799 | $7,793 | $194,007 | $4,155,399 |
| 24 | 280 | $201,799 | $7,445 | $194,354 | $3,961,045 |
| 24 | 281 | $201,799 | $7,097 | $194,702 | $3,766,342 |
| 24 | 282 | $201,799 | $6,748 | $195,051 | $3,571,291 |
| 24 | 283 | $201,799 | $6,399 | $195,401 | $3,375,891 |
| 24 | 284 | $201,799 | $6,048 | $195,751 | $3,180,140 |
| 24 | 285 | $201,799 | $5,698 | $196,101 | $2,984,038 |
| 24 | 286 | $201,799 | $5,346 | $196,453 | $2,787,586 |
| 24 | 287 | $201,799 | $4,994 | $196,805 | $2,590,781 |
| 24 | 288 | $201,799 | $4,642 | $197,157 | $2,393,623 |
| 25 | 289 | $201,799 | $4,289 | $197,511 | $2,196,113 |
| 25 | 290 | $201,799 | $3,935 | $197,865 | $1,998,248 |
| 25 | 291 | $201,799 | $3,580 | $198,219 | $1,800,029 |
| 25 | 292 | $201,799 | $3,225 | $198,574 | $1,601,455 |
| 25 | 293 | $201,799 | $2,869 | $198,930 | $1,402,525 |
| 25 | 294 | $201,799 | $2,513 | $199,286 | $1,203,239 |
| 25 | 295 | $201,799 | $2,156 | $199,643 | $1,003,595 |
| 25 | 296 | $201,799 | $1,798 | $200,001 | $803,594 |
| 25 | 297 | $201,799 | $1,440 | $200,359 | $603,235 |
| 25 | 298 | $201,799 | $1,081 | $200,718 | $402,516 |
| 25 | 299 | $201,799 | $721 | $201,078 | $201,438 |
| 25 | 300 | $201,799 | $361 | $201,438 | $0 |
