首期 (港幣)
$38,000,000
每月還款 (港幣)
$245,781
總貸款額 (港幣)
$57,000,000
+
總利息 (港幣)
$16,734,329
=
總還款額 (港幣)
$73,734,329
| 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 | $245,781 | $102,125 | $143,656 | $56,856,344 |
| 1 | 2 | $245,781 | $101,868 | $143,913 | $56,712,430 |
| 1 | 3 | $245,781 | $101,610 | $144,171 | $56,568,259 |
| 1 | 4 | $245,781 | $101,351 | $144,430 | $56,423,829 |
| 1 | 5 | $245,781 | $101,093 | $144,688 | $56,279,141 |
| 1 | 6 | $245,781 | $100,833 | $144,948 | $56,134,193 |
| 1 | 7 | $245,781 | $100,574 | $145,207 | $55,988,986 |
| 1 | 8 | $245,781 | $100,314 | $145,467 | $55,843,519 |
| 1 | 9 | $245,781 | $100,053 | $145,728 | $55,697,790 |
| 1 | 10 | $245,781 | $99,792 | $145,989 | $55,551,801 |
| 1 | 11 | $245,781 | $99,530 | $146,251 | $55,405,550 |
| 1 | 12 | $245,781 | $99,268 | $146,513 | $55,259,038 |
| 2 | 13 | $245,781 | $99,006 | $146,775 | $55,112,262 |
| 2 | 14 | $245,781 | $98,743 | $147,038 | $54,965,224 |
| 2 | 15 | $245,781 | $98,479 | $147,302 | $54,817,922 |
| 2 | 16 | $245,781 | $98,215 | $147,566 | $54,670,357 |
| 2 | 17 | $245,781 | $97,951 | $147,830 | $54,522,527 |
| 2 | 18 | $245,781 | $97,686 | $148,095 | $54,374,432 |
| 2 | 19 | $245,781 | $97,421 | $148,360 | $54,226,071 |
| 2 | 20 | $245,781 | $97,155 | $148,626 | $54,077,445 |
| 2 | 21 | $245,781 | $96,889 | $148,892 | $53,928,553 |
| 2 | 22 | $245,781 | $96,622 | $149,159 | $53,779,394 |
| 2 | 23 | $245,781 | $96,355 | $149,426 | $53,629,968 |
| 2 | 24 | $245,781 | $96,087 | $149,694 | $53,480,274 |
| 3 | 25 | $245,781 | $95,819 | $149,962 | $53,330,311 |
| 3 | 26 | $245,781 | $95,550 | $150,231 | $53,180,080 |
| 3 | 27 | $245,781 | $95,281 | $150,500 | $53,029,580 |
| 3 | 28 | $245,781 | $95,011 | $150,770 | $52,878,810 |
| 3 | 29 | $245,781 | $94,741 | $151,040 | $52,727,771 |
| 3 | 30 | $245,781 | $94,471 | $151,311 | $52,576,460 |
| 3 | 31 | $245,781 | $94,199 | $151,582 | $52,424,878 |
| 3 | 32 | $245,781 | $93,928 | $151,853 | $52,273,025 |
| 3 | 33 | $245,781 | $93,656 | $152,125 | $52,120,900 |
| 3 | 34 | $245,781 | $93,383 | $152,398 | $51,968,502 |
| 3 | 35 | $245,781 | $93,110 | $152,671 | $51,815,831 |
| 3 | 36 | $245,781 | $92,837 | $152,944 | $51,662,887 |
| 4 | 37 | $245,781 | $92,563 | $153,218 | $51,509,668 |
| 4 | 38 | $245,781 | $92,288 | $153,493 | $51,356,176 |
| 4 | 39 | $245,781 | $92,013 | $153,768 | $51,202,408 |
| 4 | 40 | $245,781 | $91,738 | $154,043 | $51,048,364 |
| 4 | 41 | $245,781 | $91,462 | $154,319 | $50,894,045 |
| 4 | 42 | $245,781 | $91,185 | $154,596 | $50,739,449 |
| 4 | 43 | $245,781 | $90,908 | $154,873 | $50,584,576 |
| 4 | 44 | $245,781 | $90,631 | $155,150 | $50,429,425 |
| 4 | 45 | $245,781 | $90,353 | $155,428 | $50,273,997 |
| 4 | 46 | $245,781 | $90,074 | $155,707 | $50,118,290 |
| 4 | 47 | $245,781 | $89,795 | $155,986 | $49,962,304 |
| 4 | 48 | $245,781 | $89,516 | $156,265 | $49,806,039 |
| 5 | 49 | $245,781 | $89,236 | $156,545 | $49,649,494 |
| 5 | 50 | $245,781 | $88,955 | $156,826 | $49,492,668 |
| 5 | 51 | $245,781 | $88,674 | $157,107 | $49,335,561 |
| 5 | 52 | $245,781 | $88,393 | $157,388 | $49,178,173 |
| 5 | 53 | $245,781 | $88,111 | $157,670 | $49,020,503 |
| 5 | 54 | $245,781 | $87,828 | $157,953 | $48,862,550 |
| 5 | 55 | $245,781 | $87,545 | $158,236 | $48,704,315 |
| 5 | 56 | $245,781 | $87,262 | $158,519 | $48,545,795 |
| 5 | 57 | $245,781 | $86,978 | $158,803 | $48,386,992 |
| 5 | 58 | $245,781 | $86,693 | $159,088 | $48,227,904 |
| 5 | 59 | $245,781 | $86,408 | $159,373 | $48,068,532 |
| 5 | 60 | $245,781 | $86,123 | $159,658 | $47,908,873 |
| 6 | 61 | $245,781 | $85,837 | $159,944 | $47,748,929 |
| 6 | 62 | $245,781 | $85,550 | $160,231 | $47,588,698 |
| 6 | 63 | $245,781 | $85,263 | $160,518 | $47,428,180 |
| 6 | 64 | $245,781 | $84,975 | $160,806 | $47,267,374 |
| 6 | 65 | $245,781 | $84,687 | $161,094 | $47,106,281 |
| 6 | 66 | $245,781 | $84,399 | $161,382 | $46,944,898 |
| 6 | 67 | $245,781 | $84,110 | $161,671 | $46,783,227 |
| 6 | 68 | $245,781 | $83,820 | $161,961 | $46,621,266 |
| 6 | 69 | $245,781 | $83,530 | $162,251 | $46,459,014 |
| 6 | 70 | $245,781 | $83,239 | $162,542 | $46,296,472 |
| 6 | 71 | $245,781 | $82,948 | $162,833 | $46,133,639 |
| 6 | 72 | $245,781 | $82,656 | $163,125 | $45,970,514 |
| 7 | 73 | $245,781 | $82,364 | $163,417 | $45,807,097 |
| 7 | 74 | $245,781 | $82,071 | $163,710 | $45,643,387 |
| 7 | 75 | $245,781 | $81,778 | $164,003 | $45,479,383 |
| 7 | 76 | $245,781 | $81,484 | $164,297 | $45,315,086 |
| 7 | 77 | $245,781 | $81,190 | $164,592 | $45,150,495 |
| 7 | 78 | $245,781 | $80,895 | $164,886 | $44,985,608 |
| 7 | 79 | $245,781 | $80,599 | $165,182 | $44,820,426 |
| 7 | 80 | $245,781 | $80,303 | $165,478 | $44,654,948 |
| 7 | 81 | $245,781 | $80,007 | $165,774 | $44,489,174 |
| 7 | 82 | $245,781 | $79,710 | $166,071 | $44,323,103 |
| 7 | 83 | $245,781 | $79,412 | $166,369 | $44,156,734 |
| 7 | 84 | $245,781 | $79,114 | $166,667 | $43,990,067 |
| 8 | 85 | $245,781 | $78,816 | $166,966 | $43,823,101 |
| 8 | 86 | $245,781 | $78,516 | $167,265 | $43,655,837 |
| 8 | 87 | $245,781 | $78,217 | $167,564 | $43,488,272 |
| 8 | 88 | $245,781 | $77,916 | $167,865 | $43,320,408 |
| 8 | 89 | $245,781 | $77,616 | $168,165 | $43,152,242 |
| 8 | 90 | $245,781 | $77,314 | $168,467 | $42,983,776 |
| 8 | 91 | $245,781 | $77,013 | $168,768 | $42,815,007 |
| 8 | 92 | $245,781 | $76,710 | $169,071 | $42,645,936 |
| 8 | 93 | $245,781 | $76,407 | $169,374 | $42,476,563 |
| 8 | 94 | $245,781 | $76,104 | $169,677 | $42,306,885 |
| 8 | 95 | $245,781 | $75,800 | $169,981 | $42,136,904 |
| 8 | 96 | $245,781 | $75,495 | $170,286 | $41,966,618 |
| 9 | 97 | $245,781 | $75,190 | $170,591 | $41,796,027 |
| 9 | 98 | $245,781 | $74,885 | $170,897 | $41,625,131 |
| 9 | 99 | $245,781 | $74,578 | $171,203 | $41,453,928 |
| 9 | 100 | $245,781 | $74,272 | $171,509 | $41,282,419 |
| 9 | 101 | $245,781 | $73,964 | $171,817 | $41,110,602 |
| 9 | 102 | $245,781 | $73,656 | $172,125 | $40,938,477 |
| 9 | 103 | $245,781 | $73,348 | $172,433 | $40,766,044 |
| 9 | 104 | $245,781 | $73,039 | $172,742 | $40,593,302 |
| 9 | 105 | $245,781 | $72,730 | $173,051 | $40,420,251 |
| 9 | 106 | $245,781 | $72,420 | $173,361 | $40,246,889 |
| 9 | 107 | $245,781 | $72,109 | $173,672 | $40,073,217 |
| 9 | 108 | $245,781 | $71,798 | $173,983 | $39,899,234 |
| 10 | 109 | $245,781 | $71,486 | $174,295 | $39,724,939 |
| 10 | 110 | $245,781 | $71,174 | $174,607 | $39,550,332 |
| 10 | 111 | $245,781 | $70,861 | $174,920 | $39,375,412 |
| 10 | 112 | $245,781 | $70,548 | $175,233 | $39,200,178 |
| 10 | 113 | $245,781 | $70,234 | $175,547 | $39,024,631 |
| 10 | 114 | $245,781 | $69,919 | $175,862 | $38,848,769 |
| 10 | 115 | $245,781 | $69,604 | $176,177 | $38,672,592 |
| 10 | 116 | $245,781 | $69,288 | $176,493 | $38,496,099 |
| 10 | 117 | $245,781 | $68,972 | $176,809 | $38,319,290 |
| 10 | 118 | $245,781 | $68,655 | $177,126 | $38,142,164 |
| 10 | 119 | $245,781 | $68,338 | $177,443 | $37,964,721 |
| 10 | 120 | $245,781 | $68,020 | $177,761 | $37,786,960 |
| 11 | 121 | $245,781 | $67,702 | $178,079 | $37,608,881 |
| 11 | 122 | $245,781 | $67,383 | $178,399 | $37,430,482 |
| 11 | 123 | $245,781 | $67,063 | $178,718 | $37,251,764 |
| 11 | 124 | $245,781 | $66,743 | $179,038 | $37,072,726 |
| 11 | 125 | $245,781 | $66,422 | $179,359 | $36,893,367 |
| 11 | 126 | $245,781 | $66,101 | $179,680 | $36,713,686 |
| 11 | 127 | $245,781 | $65,779 | $180,002 | $36,533,684 |
| 11 | 128 | $245,781 | $65,456 | $180,325 | $36,353,359 |
| 11 | 129 | $245,781 | $65,133 | $180,648 | $36,172,711 |
| 11 | 130 | $245,781 | $64,809 | $180,972 | $35,991,739 |
| 11 | 131 | $245,781 | $64,485 | $181,296 | $35,810,443 |
| 11 | 132 | $245,781 | $64,160 | $181,621 | $35,628,823 |
| 12 | 133 | $245,781 | $63,835 | $181,946 | $35,446,877 |
| 12 | 134 | $245,781 | $63,509 | $182,272 | $35,264,605 |
| 12 | 135 | $245,781 | $63,182 | $182,599 | $35,082,006 |
| 12 | 136 | $245,781 | $62,855 | $182,926 | $34,899,080 |
| 12 | 137 | $245,781 | $62,528 | $183,254 | $34,715,826 |
| 12 | 138 | $245,781 | $62,199 | $183,582 | $34,532,245 |
| 12 | 139 | $245,781 | $61,870 | $183,911 | $34,348,334 |
| 12 | 140 | $245,781 | $61,541 | $184,240 | $34,164,093 |
| 12 | 141 | $245,781 | $61,211 | $184,570 | $33,979,523 |
| 12 | 142 | $245,781 | $60,880 | $184,901 | $33,794,622 |
| 12 | 143 | $245,781 | $60,549 | $185,232 | $33,609,389 |
| 12 | 144 | $245,781 | $60,217 | $185,564 | $33,423,825 |
| 13 | 145 | $245,781 | $59,884 | $185,897 | $33,237,928 |
| 13 | 146 | $245,781 | $59,551 | $186,230 | $33,051,699 |
| 13 | 147 | $245,781 | $59,218 | $186,563 | $32,865,135 |
| 13 | 148 | $245,781 | $58,883 | $186,898 | $32,678,237 |
| 13 | 149 | $245,781 | $58,549 | $187,233 | $32,491,005 |
| 13 | 150 | $245,781 | $58,213 | $187,568 | $32,303,437 |
| 13 | 151 | $245,781 | $57,877 | $187,904 | $32,115,533 |
| 13 | 152 | $245,781 | $57,540 | $188,241 | $31,927,292 |
| 13 | 153 | $245,781 | $57,203 | $188,578 | $31,738,714 |
| 13 | 154 | $245,781 | $56,865 | $188,916 | $31,549,798 |
| 13 | 155 | $245,781 | $56,527 | $189,254 | $31,360,544 |
| 13 | 156 | $245,781 | $56,188 | $189,593 | $31,170,950 |
| 14 | 157 | $245,781 | $55,848 | $189,933 | $30,981,017 |
| 14 | 158 | $245,781 | $55,508 | $190,273 | $30,790,744 |
| 14 | 159 | $245,781 | $55,167 | $190,614 | $30,600,129 |
| 14 | 160 | $245,781 | $54,825 | $190,956 | $30,409,173 |
| 14 | 161 | $245,781 | $54,483 | $191,298 | $30,217,875 |
| 14 | 162 | $245,781 | $54,140 | $191,641 | $30,026,235 |
| 14 | 163 | $245,781 | $53,797 | $191,984 | $29,834,251 |
| 14 | 164 | $245,781 | $53,453 | $192,328 | $29,641,922 |
| 14 | 165 | $245,781 | $53,108 | $192,673 | $29,449,250 |
| 14 | 166 | $245,781 | $52,763 | $193,018 | $29,256,232 |
| 14 | 167 | $245,781 | $52,417 | $193,364 | $29,062,868 |
| 14 | 168 | $245,781 | $52,071 | $193,710 | $28,869,158 |
| 15 | 169 | $245,781 | $51,724 | $194,057 | $28,675,101 |
| 15 | 170 | $245,781 | $51,376 | $194,405 | $28,480,696 |
| 15 | 171 | $245,781 | $51,028 | $194,753 | $28,285,943 |
| 15 | 172 | $245,781 | $50,679 | $195,102 | $28,090,841 |
| 15 | 173 | $245,781 | $50,329 | $195,452 | $27,895,389 |
| 15 | 174 | $245,781 | $49,979 | $195,802 | $27,699,587 |
| 15 | 175 | $245,781 | $49,628 | $196,153 | $27,503,435 |
| 15 | 176 | $245,781 | $49,277 | $196,504 | $27,306,930 |
| 15 | 177 | $245,781 | $48,925 | $196,856 | $27,110,074 |
| 15 | 178 | $245,781 | $48,572 | $197,209 | $26,912,865 |
| 15 | 179 | $245,781 | $48,219 | $197,562 | $26,715,303 |
| 15 | 180 | $245,781 | $47,865 | $197,916 | $26,517,387 |
| 16 | 181 | $245,781 | $47,510 | $198,271 | $26,319,116 |
| 16 | 182 | $245,781 | $47,155 | $198,626 | $26,120,490 |
| 16 | 183 | $245,781 | $46,799 | $198,982 | $25,921,508 |
| 16 | 184 | $245,781 | $46,443 | $199,338 | $25,722,170 |
| 16 | 185 | $245,781 | $46,086 | $199,696 | $25,522,474 |
| 16 | 186 | $245,781 | $45,728 | $200,053 | $25,322,421 |
| 16 | 187 | $245,781 | $45,369 | $200,412 | $25,122,009 |
| 16 | 188 | $245,781 | $45,010 | $200,771 | $24,921,238 |
| 16 | 189 | $245,781 | $44,651 | $201,131 | $24,720,108 |
| 16 | 190 | $245,781 | $44,290 | $201,491 | $24,518,617 |
| 16 | 191 | $245,781 | $43,929 | $201,852 | $24,316,765 |
| 16 | 192 | $245,781 | $43,568 | $202,214 | $24,114,552 |
| 17 | 193 | $245,781 | $43,205 | $202,576 | $23,911,976 |
| 17 | 194 | $245,781 | $42,842 | $202,939 | $23,709,037 |
| 17 | 195 | $245,781 | $42,479 | $203,302 | $23,505,734 |
| 17 | 196 | $245,781 | $42,114 | $203,667 | $23,302,068 |
| 17 | 197 | $245,781 | $41,750 | $204,032 | $23,098,036 |
| 17 | 198 | $245,781 | $41,384 | $204,397 | $22,893,639 |
| 17 | 199 | $245,781 | $41,018 | $204,763 | $22,688,876 |
| 17 | 200 | $245,781 | $40,651 | $205,130 | $22,483,746 |
| 17 | 201 | $245,781 | $40,283 | $205,498 | $22,278,248 |
| 17 | 202 | $245,781 | $39,915 | $205,866 | $22,072,382 |
| 17 | 203 | $245,781 | $39,546 | $206,235 | $21,866,147 |
| 17 | 204 | $245,781 | $39,177 | $206,604 | $21,659,543 |
| 18 | 205 | $245,781 | $38,807 | $206,974 | $21,452,569 |
| 18 | 206 | $245,781 | $38,436 | $207,345 | $21,245,223 |
| 18 | 207 | $245,781 | $38,064 | $207,717 | $21,037,507 |
| 18 | 208 | $245,781 | $37,692 | $208,089 | $20,829,418 |
| 18 | 209 | $245,781 | $37,319 | $208,462 | $20,620,956 |
| 18 | 210 | $245,781 | $36,946 | $208,835 | $20,412,121 |
| 18 | 211 | $245,781 | $36,572 | $209,209 | $20,202,911 |
| 18 | 212 | $245,781 | $36,197 | $209,584 | $19,993,327 |
| 18 | 213 | $245,781 | $35,821 | $209,960 | $19,783,367 |
| 18 | 214 | $245,781 | $35,445 | $210,336 | $19,573,032 |
| 18 | 215 | $245,781 | $35,068 | $210,713 | $19,362,319 |
| 18 | 216 | $245,781 | $34,691 | $211,090 | $19,151,229 |
| 19 | 217 | $245,781 | $34,313 | $211,468 | $18,939,760 |
| 19 | 218 | $245,781 | $33,934 | $211,847 | $18,727,913 |
| 19 | 219 | $245,781 | $33,554 | $212,227 | $18,515,686 |
| 19 | 220 | $245,781 | $33,174 | $212,607 | $18,303,079 |
| 19 | 221 | $245,781 | $32,793 | $212,988 | $18,090,091 |
| 19 | 222 | $245,781 | $32,411 | $213,370 | $17,876,721 |
| 19 | 223 | $245,781 | $32,029 | $213,752 | $17,662,969 |
| 19 | 224 | $245,781 | $31,646 | $214,135 | $17,448,834 |
| 19 | 225 | $245,781 | $31,262 | $214,519 | $17,234,315 |
| 19 | 226 | $245,781 | $30,878 | $214,903 | $17,019,412 |
| 19 | 227 | $245,781 | $30,493 | $215,288 | $16,804,124 |
| 19 | 228 | $245,781 | $30,107 | $215,674 | $16,588,451 |
| 20 | 229 | $245,781 | $29,721 | $216,060 | $16,372,391 |
| 20 | 230 | $245,781 | $29,334 | $216,447 | $16,155,943 |
| 20 | 231 | $245,781 | $28,946 | $216,835 | $15,939,108 |
| 20 | 232 | $245,781 | $28,558 | $217,224 | $15,721,885 |
| 20 | 233 | $245,781 | $28,168 | $217,613 | $15,504,272 |
| 20 | 234 | $245,781 | $27,778 | $218,003 | $15,286,269 |
| 20 | 235 | $245,781 | $27,388 | $218,393 | $15,067,876 |
| 20 | 236 | $245,781 | $26,997 | $218,784 | $14,849,092 |
| 20 | 237 | $245,781 | $26,605 | $219,176 | $14,629,915 |
| 20 | 238 | $245,781 | $26,212 | $219,569 | $14,410,346 |
| 20 | 239 | $245,781 | $25,819 | $219,963 | $14,190,384 |
| 20 | 240 | $245,781 | $25,424 | $220,357 | $13,970,027 |
| 21 | 241 | $245,781 | $25,030 | $220,751 | $13,749,275 |
| 21 | 242 | $245,781 | $24,634 | $221,147 | $13,528,129 |
| 21 | 243 | $245,781 | $24,238 | $221,543 | $13,306,585 |
| 21 | 244 | $245,781 | $23,841 | $221,940 | $13,084,645 |
| 21 | 245 | $245,781 | $23,443 | $222,338 | $12,862,307 |
| 21 | 246 | $245,781 | $23,045 | $222,736 | $12,639,571 |
| 21 | 247 | $245,781 | $22,646 | $223,135 | $12,416,436 |
| 21 | 248 | $245,781 | $22,246 | $223,535 | $12,192,901 |
| 21 | 249 | $245,781 | $21,846 | $223,935 | $11,968,966 |
| 21 | 250 | $245,781 | $21,444 | $224,337 | $11,744,629 |
| 21 | 251 | $245,781 | $21,042 | $224,739 | $11,519,890 |
| 21 | 252 | $245,781 | $20,640 | $225,141 | $11,294,749 |
| 22 | 253 | $245,781 | $20,236 | $225,545 | $11,069,204 |
| 22 | 254 | $245,781 | $19,832 | $225,949 | $10,843,256 |
| 22 | 255 | $245,781 | $19,427 | $226,354 | $10,616,902 |
| 22 | 256 | $245,781 | $19,022 | $226,759 | $10,390,143 |
| 22 | 257 | $245,781 | $18,616 | $227,165 | $10,162,977 |
| 22 | 258 | $245,781 | $18,209 | $227,572 | $9,935,405 |
| 22 | 259 | $245,781 | $17,801 | $227,980 | $9,707,425 |
| 22 | 260 | $245,781 | $17,392 | $228,389 | $9,479,036 |
| 22 | 261 | $245,781 | $16,983 | $228,798 | $9,250,238 |
| 22 | 262 | $245,781 | $16,573 | $229,208 | $9,021,031 |
| 22 | 263 | $245,781 | $16,163 | $229,618 | $8,791,412 |
| 22 | 264 | $245,781 | $15,751 | $230,030 | $8,561,382 |
| 23 | 265 | $245,781 | $15,339 | $230,442 | $8,330,940 |
| 23 | 266 | $245,781 | $14,926 | $230,855 | $8,100,086 |
| 23 | 267 | $245,781 | $14,513 | $231,268 | $7,868,817 |
| 23 | 268 | $245,781 | $14,098 | $231,683 | $7,637,134 |
| 23 | 269 | $245,781 | $13,683 | $232,098 | $7,405,036 |
| 23 | 270 | $245,781 | $13,267 | $232,514 | $7,172,523 |
| 23 | 271 | $245,781 | $12,851 | $232,930 | $6,939,592 |
| 23 | 272 | $245,781 | $12,433 | $233,348 | $6,706,245 |
| 23 | 273 | $245,781 | $12,015 | $233,766 | $6,472,479 |
| 23 | 274 | $245,781 | $11,597 | $234,185 | $6,238,294 |
| 23 | 275 | $245,781 | $11,177 | $234,604 | $6,003,690 |
| 23 | 276 | $245,781 | $10,757 | $235,024 | $5,768,666 |
| 24 | 277 | $245,781 | $10,336 | $235,446 | $5,533,220 |
| 24 | 278 | $245,781 | $9,914 | $235,867 | $5,297,353 |
| 24 | 279 | $245,781 | $9,491 | $236,290 | $5,061,063 |
| 24 | 280 | $245,781 | $9,068 | $236,713 | $4,824,349 |
| 24 | 281 | $245,781 | $8,644 | $237,137 | $4,587,212 |
| 24 | 282 | $245,781 | $8,219 | $237,562 | $4,349,650 |
| 24 | 283 | $245,781 | $7,793 | $237,988 | $4,111,662 |
| 24 | 284 | $245,781 | $7,367 | $238,414 | $3,873,247 |
| 24 | 285 | $245,781 | $6,940 | $238,842 | $3,634,406 |
| 24 | 286 | $245,781 | $6,512 | $239,269 | $3,395,136 |
| 24 | 287 | $245,781 | $6,083 | $239,698 | $3,155,438 |
| 24 | 288 | $245,781 | $5,653 | $240,128 | $2,915,311 |
| 25 | 289 | $245,781 | $5,223 | $240,558 | $2,674,753 |
| 25 | 290 | $245,781 | $4,792 | $240,989 | $2,433,764 |
| 25 | 291 | $245,781 | $4,360 | $241,421 | $2,192,343 |
| 25 | 292 | $245,781 | $3,928 | $241,853 | $1,950,490 |
| 25 | 293 | $245,781 | $3,495 | $242,286 | $1,708,204 |
| 25 | 294 | $245,781 | $3,061 | $242,721 | $1,465,483 |
| 25 | 295 | $245,781 | $2,626 | $243,155 | $1,222,328 |
| 25 | 296 | $245,781 | $2,190 | $243,591 | $978,737 |
| 25 | 297 | $245,781 | $1,754 | $244,028 | $734,709 |
| 25 | 298 | $245,781 | $1,316 | $244,465 | $490,244 |
| 25 | 299 | $245,781 | $878 | $244,903 | $245,342 |
| 25 | 300 | $245,781 | $440 | $245,342 | $0 |
