首期 (港幣)
$31,600,000
每月還款 (港幣)
$204,386
總貸款額 (港幣)
$47,400,000
+
總利息 (港幣)
$13,915,916
=
總還款額 (港幣)
$61,315,916
| 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 | $204,386 | $84,925 | $119,461 | $47,280,539 |
| 1 | 2 | $204,386 | $84,711 | $119,675 | $47,160,863 |
| 1 | 3 | $204,386 | $84,497 | $119,890 | $47,040,973 |
| 1 | 4 | $204,386 | $84,282 | $120,105 | $46,920,869 |
| 1 | 5 | $204,386 | $84,067 | $120,320 | $46,800,549 |
| 1 | 6 | $204,386 | $83,851 | $120,535 | $46,680,013 |
| 1 | 7 | $204,386 | $83,635 | $120,751 | $46,559,262 |
| 1 | 8 | $204,386 | $83,419 | $120,968 | $46,438,294 |
| 1 | 9 | $204,386 | $83,202 | $121,184 | $46,317,110 |
| 1 | 10 | $204,386 | $82,985 | $121,402 | $46,195,708 |
| 1 | 11 | $204,386 | $82,767 | $121,619 | $46,074,089 |
| 1 | 12 | $204,386 | $82,549 | $121,837 | $45,952,252 |
| 2 | 13 | $204,386 | $82,331 | $122,055 | $45,830,197 |
| 2 | 14 | $204,386 | $82,112 | $122,274 | $45,707,923 |
| 2 | 15 | $204,386 | $81,893 | $122,493 | $45,585,430 |
| 2 | 16 | $204,386 | $81,674 | $122,712 | $45,462,718 |
| 2 | 17 | $204,386 | $81,454 | $122,932 | $45,339,785 |
| 2 | 18 | $204,386 | $81,234 | $123,153 | $45,216,633 |
| 2 | 19 | $204,386 | $81,013 | $123,373 | $45,093,259 |
| 2 | 20 | $204,386 | $80,792 | $123,594 | $44,969,665 |
| 2 | 21 | $204,386 | $80,571 | $123,816 | $44,845,849 |
| 2 | 22 | $204,386 | $80,349 | $124,038 | $44,721,812 |
| 2 | 23 | $204,386 | $80,127 | $124,260 | $44,597,552 |
| 2 | 24 | $204,386 | $79,904 | $124,482 | $44,473,070 |
| 3 | 25 | $204,386 | $79,681 | $124,705 | $44,348,364 |
| 3 | 26 | $204,386 | $79,457 | $124,929 | $44,223,435 |
| 3 | 27 | $204,386 | $79,234 | $125,153 | $44,098,282 |
| 3 | 28 | $204,386 | $79,009 | $125,377 | $43,972,906 |
| 3 | 29 | $204,386 | $78,785 | $125,602 | $43,847,304 |
| 3 | 30 | $204,386 | $78,560 | $125,827 | $43,721,477 |
| 3 | 31 | $204,386 | $78,334 | $126,052 | $43,595,425 |
| 3 | 32 | $204,386 | $78,108 | $126,278 | $43,469,147 |
| 3 | 33 | $204,386 | $77,882 | $126,504 | $43,342,643 |
| 3 | 34 | $204,386 | $77,656 | $126,731 | $43,215,912 |
| 3 | 35 | $204,386 | $77,429 | $126,958 | $43,088,954 |
| 3 | 36 | $204,386 | $77,201 | $127,185 | $42,961,769 |
| 4 | 37 | $204,386 | $76,973 | $127,413 | $42,834,356 |
| 4 | 38 | $204,386 | $76,745 | $127,641 | $42,706,714 |
| 4 | 39 | $204,386 | $76,516 | $127,870 | $42,578,844 |
| 4 | 40 | $204,386 | $76,287 | $128,099 | $42,450,745 |
| 4 | 41 | $204,386 | $76,058 | $128,329 | $42,322,416 |
| 4 | 42 | $204,386 | $75,828 | $128,559 | $42,193,857 |
| 4 | 43 | $204,386 | $75,597 | $128,789 | $42,065,068 |
| 4 | 44 | $204,386 | $75,367 | $129,020 | $41,936,049 |
| 4 | 45 | $204,386 | $75,135 | $129,251 | $41,806,798 |
| 4 | 46 | $204,386 | $74,904 | $129,483 | $41,677,315 |
| 4 | 47 | $204,386 | $74,672 | $129,715 | $41,547,600 |
| 4 | 48 | $204,386 | $74,439 | $129,947 | $41,417,654 |
| 5 | 49 | $204,386 | $74,207 | $130,180 | $41,287,474 |
| 5 | 50 | $204,386 | $73,973 | $130,413 | $41,157,061 |
| 5 | 51 | $204,386 | $73,740 | $130,647 | $41,026,414 |
| 5 | 52 | $204,386 | $73,506 | $130,881 | $40,895,533 |
| 5 | 53 | $204,386 | $73,271 | $131,115 | $40,764,418 |
| 5 | 54 | $204,386 | $73,036 | $131,350 | $40,633,068 |
| 5 | 55 | $204,386 | $72,801 | $131,585 | $40,501,483 |
| 5 | 56 | $204,386 | $72,565 | $131,821 | $40,369,661 |
| 5 | 57 | $204,386 | $72,329 | $132,057 | $40,237,604 |
| 5 | 58 | $204,386 | $72,092 | $132,294 | $40,105,310 |
| 5 | 59 | $204,386 | $71,855 | $132,531 | $39,972,779 |
| 5 | 60 | $204,386 | $71,618 | $132,768 | $39,840,010 |
| 6 | 61 | $204,386 | $71,380 | $133,006 | $39,707,004 |
| 6 | 62 | $204,386 | $71,142 | $133,245 | $39,573,759 |
| 6 | 63 | $204,386 | $70,903 | $133,483 | $39,440,276 |
| 6 | 64 | $204,386 | $70,664 | $133,723 | $39,306,553 |
| 6 | 65 | $204,386 | $70,424 | $133,962 | $39,172,591 |
| 6 | 66 | $204,386 | $70,184 | $134,202 | $39,038,389 |
| 6 | 67 | $204,386 | $69,944 | $134,443 | $38,903,947 |
| 6 | 68 | $204,386 | $69,703 | $134,683 | $38,769,263 |
| 6 | 69 | $204,386 | $69,462 | $134,925 | $38,634,338 |
| 6 | 70 | $204,386 | $69,220 | $135,167 | $38,499,172 |
| 6 | 71 | $204,386 | $68,978 | $135,409 | $38,363,763 |
| 6 | 72 | $204,386 | $68,735 | $135,651 | $38,228,112 |
| 7 | 73 | $204,386 | $68,492 | $135,894 | $38,092,217 |
| 7 | 74 | $204,386 | $68,249 | $136,138 | $37,956,080 |
| 7 | 75 | $204,386 | $68,005 | $136,382 | $37,819,698 |
| 7 | 76 | $204,386 | $67,760 | $136,626 | $37,683,072 |
| 7 | 77 | $204,386 | $67,516 | $136,871 | $37,546,201 |
| 7 | 78 | $204,386 | $67,270 | $137,116 | $37,409,085 |
| 7 | 79 | $204,386 | $67,025 | $137,362 | $37,271,723 |
| 7 | 80 | $204,386 | $66,779 | $137,608 | $37,134,115 |
| 7 | 81 | $204,386 | $66,532 | $137,854 | $36,996,261 |
| 7 | 82 | $204,386 | $66,285 | $138,101 | $36,858,159 |
| 7 | 83 | $204,386 | $66,038 | $138,349 | $36,719,810 |
| 7 | 84 | $204,386 | $65,790 | $138,597 | $36,581,214 |
| 8 | 85 | $204,386 | $65,541 | $138,845 | $36,442,369 |
| 8 | 86 | $204,386 | $65,293 | $139,094 | $36,303,275 |
| 8 | 87 | $204,386 | $65,043 | $139,343 | $36,163,932 |
| 8 | 88 | $204,386 | $64,794 | $139,593 | $36,024,339 |
| 8 | 89 | $204,386 | $64,544 | $139,843 | $35,884,496 |
| 8 | 90 | $204,386 | $64,293 | $140,093 | $35,744,403 |
| 8 | 91 | $204,386 | $64,042 | $140,344 | $35,604,059 |
| 8 | 92 | $204,386 | $63,791 | $140,596 | $35,463,463 |
| 8 | 93 | $204,386 | $63,539 | $140,848 | $35,322,615 |
| 8 | 94 | $204,386 | $63,286 | $141,100 | $35,181,515 |
| 8 | 95 | $204,386 | $63,034 | $141,353 | $35,040,162 |
| 8 | 96 | $204,386 | $62,780 | $141,606 | $34,898,556 |
| 9 | 97 | $204,386 | $62,527 | $141,860 | $34,756,696 |
| 9 | 98 | $204,386 | $62,272 | $142,114 | $34,614,582 |
| 9 | 99 | $204,386 | $62,018 | $142,369 | $34,472,214 |
| 9 | 100 | $204,386 | $61,763 | $142,624 | $34,329,590 |
| 9 | 101 | $204,386 | $61,507 | $142,879 | $34,186,711 |
| 9 | 102 | $204,386 | $61,251 | $143,135 | $34,043,576 |
| 9 | 103 | $204,386 | $60,995 | $143,392 | $33,900,184 |
| 9 | 104 | $204,386 | $60,738 | $143,649 | $33,756,536 |
| 9 | 105 | $204,386 | $60,480 | $143,906 | $33,612,630 |
| 9 | 106 | $204,386 | $60,223 | $144,164 | $33,468,466 |
| 9 | 107 | $204,386 | $59,964 | $144,422 | $33,324,044 |
| 9 | 108 | $204,386 | $59,706 | $144,681 | $33,179,363 |
| 10 | 109 | $204,386 | $59,446 | $144,940 | $33,034,423 |
| 10 | 110 | $204,386 | $59,187 | $145,200 | $32,889,223 |
| 10 | 111 | $204,386 | $58,927 | $145,460 | $32,743,763 |
| 10 | 112 | $204,386 | $58,666 | $145,720 | $32,598,043 |
| 10 | 113 | $204,386 | $58,405 | $145,982 | $32,452,061 |
| 10 | 114 | $204,386 | $58,143 | $146,243 | $32,305,818 |
| 10 | 115 | $204,386 | $57,881 | $146,505 | $32,159,313 |
| 10 | 116 | $204,386 | $57,619 | $146,768 | $32,012,546 |
| 10 | 117 | $204,386 | $57,356 | $147,031 | $31,865,515 |
| 10 | 118 | $204,386 | $57,092 | $147,294 | $31,718,221 |
| 10 | 119 | $204,386 | $56,828 | $147,558 | $31,570,663 |
| 10 | 120 | $204,386 | $56,564 | $147,822 | $31,422,841 |
| 11 | 121 | $204,386 | $56,299 | $148,087 | $31,274,754 |
| 11 | 122 | $204,386 | $56,034 | $148,352 | $31,126,401 |
| 11 | 123 | $204,386 | $55,768 | $148,618 | $30,977,783 |
| 11 | 124 | $204,386 | $55,502 | $148,885 | $30,828,898 |
| 11 | 125 | $204,386 | $55,235 | $149,151 | $30,679,747 |
| 11 | 126 | $204,386 | $54,968 | $149,419 | $30,530,329 |
| 11 | 127 | $204,386 | $54,700 | $149,686 | $30,380,642 |
| 11 | 128 | $204,386 | $54,432 | $149,954 | $30,230,688 |
| 11 | 129 | $204,386 | $54,163 | $150,223 | $30,080,465 |
| 11 | 130 | $204,386 | $53,894 | $150,492 | $29,929,973 |
| 11 | 131 | $204,386 | $53,625 | $150,762 | $29,779,211 |
| 11 | 132 | $204,386 | $53,354 | $151,032 | $29,628,179 |
| 12 | 133 | $204,386 | $53,084 | $151,303 | $29,476,876 |
| 12 | 134 | $204,386 | $52,813 | $151,574 | $29,325,303 |
| 12 | 135 | $204,386 | $52,541 | $151,845 | $29,173,457 |
| 12 | 136 | $204,386 | $52,269 | $152,117 | $29,021,340 |
| 12 | 137 | $204,386 | $51,997 | $152,390 | $28,868,950 |
| 12 | 138 | $204,386 | $51,724 | $152,663 | $28,716,288 |
| 12 | 139 | $204,386 | $51,450 | $152,936 | $28,563,351 |
| 12 | 140 | $204,386 | $51,176 | $153,210 | $28,410,141 |
| 12 | 141 | $204,386 | $50,902 | $153,485 | $28,256,656 |
| 12 | 142 | $204,386 | $50,627 | $153,760 | $28,102,896 |
| 12 | 143 | $204,386 | $50,351 | $154,035 | $27,948,861 |
| 12 | 144 | $204,386 | $50,075 | $154,311 | $27,794,549 |
| 13 | 145 | $204,386 | $49,799 | $154,588 | $27,639,962 |
| 13 | 146 | $204,386 | $49,522 | $154,865 | $27,485,097 |
| 13 | 147 | $204,386 | $49,244 | $155,142 | $27,329,954 |
| 13 | 148 | $204,386 | $48,966 | $155,420 | $27,174,534 |
| 13 | 149 | $204,386 | $48,688 | $155,699 | $27,018,836 |
| 13 | 150 | $204,386 | $48,409 | $155,978 | $26,862,858 |
| 13 | 151 | $204,386 | $48,129 | $156,257 | $26,706,601 |
| 13 | 152 | $204,386 | $47,849 | $156,537 | $26,550,064 |
| 13 | 153 | $204,386 | $47,569 | $156,818 | $26,393,246 |
| 13 | 154 | $204,386 | $47,288 | $157,098 | $26,236,148 |
| 13 | 155 | $204,386 | $47,006 | $157,380 | $26,078,768 |
| 13 | 156 | $204,386 | $46,724 | $157,662 | $25,921,106 |
| 14 | 157 | $204,386 | $46,442 | $157,944 | $25,763,161 |
| 14 | 158 | $204,386 | $46,159 | $158,227 | $25,604,934 |
| 14 | 159 | $204,386 | $45,876 | $158,511 | $25,446,423 |
| 14 | 160 | $204,386 | $45,592 | $158,795 | $25,287,628 |
| 14 | 161 | $204,386 | $45,307 | $159,079 | $25,128,549 |
| 14 | 162 | $204,386 | $45,022 | $159,364 | $24,969,185 |
| 14 | 163 | $204,386 | $44,736 | $159,650 | $24,809,535 |
| 14 | 164 | $204,386 | $44,450 | $159,936 | $24,649,599 |
| 14 | 165 | $204,386 | $44,164 | $160,223 | $24,489,376 |
| 14 | 166 | $204,386 | $43,877 | $160,510 | $24,328,867 |
| 14 | 167 | $204,386 | $43,589 | $160,797 | $24,168,069 |
| 14 | 168 | $204,386 | $43,301 | $161,085 | $24,006,984 |
| 15 | 169 | $204,386 | $43,013 | $161,374 | $23,845,610 |
| 15 | 170 | $204,386 | $42,723 | $161,663 | $23,683,947 |
| 15 | 171 | $204,386 | $42,434 | $161,953 | $23,521,995 |
| 15 | 172 | $204,386 | $42,144 | $162,243 | $23,359,752 |
| 15 | 173 | $204,386 | $41,853 | $162,533 | $23,197,218 |
| 15 | 174 | $204,386 | $41,562 | $162,825 | $23,034,394 |
| 15 | 175 | $204,386 | $41,270 | $163,116 | $22,871,277 |
| 15 | 176 | $204,386 | $40,978 | $163,409 | $22,707,868 |
| 15 | 177 | $204,386 | $40,685 | $163,701 | $22,544,167 |
| 15 | 178 | $204,386 | $40,392 | $163,995 | $22,380,172 |
| 15 | 179 | $204,386 | $40,098 | $164,289 | $22,215,884 |
| 15 | 180 | $204,386 | $39,803 | $164,583 | $22,051,301 |
| 16 | 181 | $204,386 | $39,509 | $164,878 | $21,886,423 |
| 16 | 182 | $204,386 | $39,213 | $165,173 | $21,721,250 |
| 16 | 183 | $204,386 | $38,917 | $165,469 | $21,555,781 |
| 16 | 184 | $204,386 | $38,621 | $165,766 | $21,390,015 |
| 16 | 185 | $204,386 | $38,324 | $166,063 | $21,223,952 |
| 16 | 186 | $204,386 | $38,026 | $166,360 | $21,057,592 |
| 16 | 187 | $204,386 | $37,728 | $166,658 | $20,890,934 |
| 16 | 188 | $204,386 | $37,430 | $166,957 | $20,723,977 |
| 16 | 189 | $204,386 | $37,130 | $167,256 | $20,556,721 |
| 16 | 190 | $204,386 | $36,831 | $167,556 | $20,389,166 |
| 16 | 191 | $204,386 | $36,531 | $167,856 | $20,221,310 |
| 16 | 192 | $204,386 | $36,230 | $168,157 | $20,053,153 |
| 17 | 193 | $204,386 | $35,929 | $168,458 | $19,884,696 |
| 17 | 194 | $204,386 | $35,627 | $168,760 | $19,715,936 |
| 17 | 195 | $204,386 | $35,324 | $169,062 | $19,546,874 |
| 17 | 196 | $204,386 | $35,021 | $169,365 | $19,377,509 |
| 17 | 197 | $204,386 | $34,718 | $169,668 | $19,207,841 |
| 17 | 198 | $204,386 | $34,414 | $169,972 | $19,037,868 |
| 17 | 199 | $204,386 | $34,110 | $170,277 | $18,867,591 |
| 17 | 200 | $204,386 | $33,804 | $170,582 | $18,697,010 |
| 17 | 201 | $204,386 | $33,499 | $170,888 | $18,526,122 |
| 17 | 202 | $204,386 | $33,193 | $171,194 | $18,354,928 |
| 17 | 203 | $204,386 | $32,886 | $171,500 | $18,183,428 |
| 17 | 204 | $204,386 | $32,579 | $171,808 | $18,011,620 |
| 18 | 205 | $204,386 | $32,271 | $172,116 | $17,839,504 |
| 18 | 206 | $204,386 | $31,962 | $172,424 | $17,667,080 |
| 18 | 207 | $204,386 | $31,654 | $172,733 | $17,494,348 |
| 18 | 208 | $204,386 | $31,344 | $173,042 | $17,321,305 |
| 18 | 209 | $204,386 | $31,034 | $173,352 | $17,147,953 |
| 18 | 210 | $204,386 | $30,723 | $173,663 | $16,974,290 |
| 18 | 211 | $204,386 | $30,412 | $173,974 | $16,800,316 |
| 18 | 212 | $204,386 | $30,101 | $174,286 | $16,626,030 |
| 18 | 213 | $204,386 | $29,788 | $174,598 | $16,451,432 |
| 18 | 214 | $204,386 | $29,475 | $174,911 | $16,276,521 |
| 18 | 215 | $204,386 | $29,162 | $175,224 | $16,101,297 |
| 18 | 216 | $204,386 | $28,848 | $175,538 | $15,925,758 |
| 19 | 217 | $204,386 | $28,534 | $175,853 | $15,749,906 |
| 19 | 218 | $204,386 | $28,219 | $176,168 | $15,573,738 |
| 19 | 219 | $204,386 | $27,903 | $176,483 | $15,397,255 |
| 19 | 220 | $204,386 | $27,587 | $176,800 | $15,220,455 |
| 19 | 221 | $204,386 | $27,270 | $177,116 | $15,043,338 |
| 19 | 222 | $204,386 | $26,953 | $177,434 | $14,865,905 |
| 19 | 223 | $204,386 | $26,635 | $177,752 | $14,688,153 |
| 19 | 224 | $204,386 | $26,316 | $178,070 | $14,510,083 |
| 19 | 225 | $204,386 | $25,997 | $178,389 | $14,331,694 |
| 19 | 226 | $204,386 | $25,678 | $178,709 | $14,152,985 |
| 19 | 227 | $204,386 | $25,357 | $179,029 | $13,973,956 |
| 19 | 228 | $204,386 | $25,037 | $179,350 | $13,794,606 |
| 20 | 229 | $204,386 | $24,715 | $179,671 | $13,614,935 |
| 20 | 230 | $204,386 | $24,393 | $179,993 | $13,434,942 |
| 20 | 231 | $204,386 | $24,071 | $180,315 | $13,254,627 |
| 20 | 232 | $204,386 | $23,748 | $180,639 | $13,073,988 |
| 20 | 233 | $204,386 | $23,424 | $180,962 | $12,893,026 |
| 20 | 234 | $204,386 | $23,100 | $181,286 | $12,711,740 |
| 20 | 235 | $204,386 | $22,775 | $181,611 | $12,530,129 |
| 20 | 236 | $204,386 | $22,450 | $181,937 | $12,348,192 |
| 20 | 237 | $204,386 | $22,124 | $182,263 | $12,165,930 |
| 20 | 238 | $204,386 | $21,797 | $182,589 | $11,983,340 |
| 20 | 239 | $204,386 | $21,470 | $182,916 | $11,800,424 |
| 20 | 240 | $204,386 | $21,142 | $183,244 | $11,617,180 |
| 21 | 241 | $204,386 | $20,814 | $183,572 | $11,433,608 |
| 21 | 242 | $204,386 | $20,485 | $183,901 | $11,249,707 |
| 21 | 243 | $204,386 | $20,156 | $184,231 | $11,065,476 |
| 21 | 244 | $204,386 | $19,826 | $184,561 | $10,880,915 |
| 21 | 245 | $204,386 | $19,495 | $184,891 | $10,696,024 |
| 21 | 246 | $204,386 | $19,164 | $185,223 | $10,510,801 |
| 21 | 247 | $204,386 | $18,832 | $185,555 | $10,325,247 |
| 21 | 248 | $204,386 | $18,499 | $185,887 | $10,139,360 |
| 21 | 249 | $204,386 | $18,166 | $186,220 | $9,953,140 |
| 21 | 250 | $204,386 | $17,833 | $186,554 | $9,766,586 |
| 21 | 251 | $204,386 | $17,498 | $186,888 | $9,579,698 |
| 21 | 252 | $204,386 | $17,164 | $187,223 | $9,392,475 |
| 22 | 253 | $204,386 | $16,828 | $187,558 | $9,204,917 |
| 22 | 254 | $204,386 | $16,492 | $187,894 | $9,017,023 |
| 22 | 255 | $204,386 | $16,155 | $188,231 | $8,828,792 |
| 22 | 256 | $204,386 | $15,818 | $188,568 | $8,640,224 |
| 22 | 257 | $204,386 | $15,480 | $188,906 | $8,451,318 |
| 22 | 258 | $204,386 | $15,142 | $189,244 | $8,262,074 |
| 22 | 259 | $204,386 | $14,803 | $189,584 | $8,072,490 |
| 22 | 260 | $204,386 | $14,463 | $189,923 | $7,882,567 |
| 22 | 261 | $204,386 | $14,123 | $190,263 | $7,692,303 |
| 22 | 262 | $204,386 | $13,782 | $190,604 | $7,501,699 |
| 22 | 263 | $204,386 | $13,441 | $190,946 | $7,310,753 |
| 22 | 264 | $204,386 | $13,098 | $191,288 | $7,119,465 |
| 23 | 265 | $204,386 | $12,756 | $191,631 | $6,927,835 |
| 23 | 266 | $204,386 | $12,412 | $191,974 | $6,735,861 |
| 23 | 267 | $204,386 | $12,068 | $192,318 | $6,543,543 |
| 23 | 268 | $204,386 | $11,724 | $192,663 | $6,350,880 |
| 23 | 269 | $204,386 | $11,379 | $193,008 | $6,157,872 |
| 23 | 270 | $204,386 | $11,033 | $193,354 | $5,964,519 |
| 23 | 271 | $204,386 | $10,686 | $193,700 | $5,770,819 |
| 23 | 272 | $204,386 | $10,339 | $194,047 | $5,576,772 |
| 23 | 273 | $204,386 | $9,992 | $194,395 | $5,382,377 |
| 23 | 274 | $204,386 | $9,643 | $194,743 | $5,187,634 |
| 23 | 275 | $204,386 | $9,295 | $195,092 | $4,992,542 |
| 23 | 276 | $204,386 | $8,945 | $195,441 | $4,797,101 |
| 24 | 277 | $204,386 | $8,595 | $195,792 | $4,601,309 |
| 24 | 278 | $204,386 | $8,244 | $196,142 | $4,405,167 |
| 24 | 279 | $204,386 | $7,893 | $196,494 | $4,208,673 |
| 24 | 280 | $204,386 | $7,541 | $196,846 | $4,011,827 |
| 24 | 281 | $204,386 | $7,188 | $197,199 | $3,814,629 |
| 24 | 282 | $204,386 | $6,835 | $197,552 | $3,617,077 |
| 24 | 283 | $204,386 | $6,481 | $197,906 | $3,419,171 |
| 24 | 284 | $204,386 | $6,126 | $198,260 | $3,220,911 |
| 24 | 285 | $204,386 | $5,771 | $198,616 | $3,022,295 |
| 24 | 286 | $204,386 | $5,415 | $198,971 | $2,823,324 |
| 24 | 287 | $204,386 | $5,058 | $199,328 | $2,623,996 |
| 24 | 288 | $204,386 | $4,701 | $199,685 | $2,424,311 |
| 25 | 289 | $204,386 | $4,344 | $200,043 | $2,224,268 |
| 25 | 290 | $204,386 | $3,985 | $200,401 | $2,023,867 |
| 25 | 291 | $204,386 | $3,626 | $200,760 | $1,823,106 |
| 25 | 292 | $204,386 | $3,266 | $201,120 | $1,621,987 |
| 25 | 293 | $204,386 | $2,906 | $201,480 | $1,420,506 |
| 25 | 294 | $204,386 | $2,545 | $201,841 | $1,218,665 |
| 25 | 295 | $204,386 | $2,183 | $202,203 | $1,016,462 |
| 25 | 296 | $204,386 | $1,821 | $202,565 | $813,897 |
| 25 | 297 | $204,386 | $1,458 | $202,928 | $610,969 |
| 25 | 298 | $204,386 | $1,095 | $203,292 | $407,677 |
| 25 | 299 | $204,386 | $730 | $203,656 | $204,021 |
| 25 | 300 | $204,386 | $366 | $204,021 | $0 |
