首期 (港幣)
$32,000,000
每月還款 (港幣)
$206,974
總貸款額 (港幣)
$48,000,000
+
總利息 (港幣)
$14,092,066
=
總還款額 (港幣)
$62,092,066
| 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 | $206,974 | $86,000 | $120,974 | $47,879,026 |
| 1 | 2 | $206,974 | $85,783 | $121,190 | $47,757,836 |
| 1 | 3 | $206,974 | $85,566 | $121,407 | $47,636,429 |
| 1 | 4 | $206,974 | $85,349 | $121,625 | $47,514,804 |
| 1 | 5 | $206,974 | $85,131 | $121,843 | $47,392,961 |
| 1 | 6 | $206,974 | $84,912 | $122,061 | $47,270,900 |
| 1 | 7 | $206,974 | $84,694 | $122,280 | $47,148,620 |
| 1 | 8 | $206,974 | $84,475 | $122,499 | $47,026,121 |
| 1 | 9 | $206,974 | $84,255 | $122,718 | $46,903,403 |
| 1 | 10 | $206,974 | $84,035 | $122,938 | $46,780,464 |
| 1 | 11 | $206,974 | $83,815 | $123,159 | $46,657,306 |
| 1 | 12 | $206,974 | $83,594 | $123,379 | $46,533,926 |
| 2 | 13 | $206,974 | $83,373 | $123,600 | $46,410,326 |
| 2 | 14 | $206,974 | $83,152 | $123,822 | $46,286,504 |
| 2 | 15 | $206,974 | $82,930 | $124,044 | $46,162,461 |
| 2 | 16 | $206,974 | $82,708 | $124,266 | $46,038,195 |
| 2 | 17 | $206,974 | $82,485 | $124,488 | $45,913,707 |
| 2 | 18 | $206,974 | $82,262 | $124,711 | $45,788,995 |
| 2 | 19 | $206,974 | $82,039 | $124,935 | $45,664,060 |
| 2 | 20 | $206,974 | $81,815 | $125,159 | $45,538,901 |
| 2 | 21 | $206,974 | $81,591 | $125,383 | $45,413,518 |
| 2 | 22 | $206,974 | $81,366 | $125,608 | $45,287,911 |
| 2 | 23 | $206,974 | $81,141 | $125,833 | $45,162,078 |
| 2 | 24 | $206,974 | $80,915 | $126,058 | $45,036,020 |
| 3 | 25 | $206,974 | $80,690 | $126,284 | $44,909,736 |
| 3 | 26 | $206,974 | $80,463 | $126,510 | $44,783,226 |
| 3 | 27 | $206,974 | $80,237 | $126,737 | $44,656,489 |
| 3 | 28 | $206,974 | $80,010 | $126,964 | $44,529,525 |
| 3 | 29 | $206,974 | $79,782 | $127,191 | $44,402,333 |
| 3 | 30 | $206,974 | $79,554 | $127,419 | $44,274,914 |
| 3 | 31 | $206,974 | $79,326 | $127,648 | $44,147,266 |
| 3 | 32 | $206,974 | $79,097 | $127,876 | $44,019,390 |
| 3 | 33 | $206,974 | $78,868 | $128,105 | $43,891,284 |
| 3 | 34 | $206,974 | $78,639 | $128,335 | $43,762,949 |
| 3 | 35 | $206,974 | $78,409 | $128,565 | $43,634,384 |
| 3 | 36 | $206,974 | $78,178 | $128,795 | $43,505,589 |
| 4 | 37 | $206,974 | $77,948 | $129,026 | $43,376,563 |
| 4 | 38 | $206,974 | $77,716 | $129,257 | $43,247,306 |
| 4 | 39 | $206,974 | $77,485 | $129,489 | $43,117,817 |
| 4 | 40 | $206,974 | $77,253 | $129,721 | $42,988,096 |
| 4 | 41 | $206,974 | $77,020 | $129,953 | $42,858,143 |
| 4 | 42 | $206,974 | $76,788 | $130,186 | $42,727,957 |
| 4 | 43 | $206,974 | $76,554 | $130,419 | $42,597,538 |
| 4 | 44 | $206,974 | $76,321 | $130,653 | $42,466,885 |
| 4 | 45 | $206,974 | $76,087 | $130,887 | $42,335,998 |
| 4 | 46 | $206,974 | $75,852 | $131,122 | $42,204,876 |
| 4 | 47 | $206,974 | $75,617 | $131,356 | $42,073,519 |
| 4 | 48 | $206,974 | $75,382 | $131,592 | $41,941,928 |
| 5 | 49 | $206,974 | $75,146 | $131,828 | $41,810,100 |
| 5 | 50 | $206,974 | $74,910 | $132,064 | $41,678,036 |
| 5 | 51 | $206,974 | $74,673 | $132,300 | $41,545,736 |
| 5 | 52 | $206,974 | $74,436 | $132,537 | $41,413,198 |
| 5 | 53 | $206,974 | $74,199 | $132,775 | $41,280,423 |
| 5 | 54 | $206,974 | $73,961 | $133,013 | $41,147,411 |
| 5 | 55 | $206,974 | $73,722 | $133,251 | $41,014,160 |
| 5 | 56 | $206,974 | $73,484 | $133,490 | $40,880,670 |
| 5 | 57 | $206,974 | $73,245 | $133,729 | $40,746,941 |
| 5 | 58 | $206,974 | $73,005 | $133,969 | $40,612,972 |
| 5 | 59 | $206,974 | $72,765 | $134,209 | $40,478,763 |
| 5 | 60 | $206,974 | $72,524 | $134,449 | $40,344,314 |
| 6 | 61 | $206,974 | $72,284 | $134,690 | $40,209,624 |
| 6 | 62 | $206,974 | $72,042 | $134,931 | $40,074,693 |
| 6 | 63 | $206,974 | $71,800 | $135,173 | $39,939,520 |
| 6 | 64 | $206,974 | $71,558 | $135,415 | $39,804,105 |
| 6 | 65 | $206,974 | $71,316 | $135,658 | $39,668,447 |
| 6 | 66 | $206,974 | $71,073 | $135,901 | $39,532,546 |
| 6 | 67 | $206,974 | $70,829 | $136,144 | $39,396,402 |
| 6 | 68 | $206,974 | $70,585 | $136,388 | $39,260,013 |
| 6 | 69 | $206,974 | $70,341 | $136,633 | $39,123,381 |
| 6 | 70 | $206,974 | $70,096 | $136,877 | $38,986,503 |
| 6 | 71 | $206,974 | $69,851 | $137,123 | $38,849,380 |
| 6 | 72 | $206,974 | $69,605 | $137,368 | $38,712,012 |
| 7 | 73 | $206,974 | $69,359 | $137,615 | $38,574,397 |
| 7 | 74 | $206,974 | $69,112 | $137,861 | $38,436,536 |
| 7 | 75 | $206,974 | $68,865 | $138,108 | $38,298,428 |
| 7 | 76 | $206,974 | $68,618 | $138,356 | $38,160,073 |
| 7 | 77 | $206,974 | $68,370 | $138,603 | $38,021,469 |
| 7 | 78 | $206,974 | $68,122 | $138,852 | $37,882,617 |
| 7 | 79 | $206,974 | $67,873 | $139,101 | $37,743,517 |
| 7 | 80 | $206,974 | $67,624 | $139,350 | $37,604,167 |
| 7 | 81 | $206,974 | $67,374 | $139,599 | $37,464,568 |
| 7 | 82 | $206,974 | $67,124 | $139,850 | $37,324,718 |
| 7 | 83 | $206,974 | $66,873 | $140,100 | $37,184,618 |
| 7 | 84 | $206,974 | $66,622 | $140,351 | $37,044,267 |
| 8 | 85 | $206,974 | $66,371 | $140,603 | $36,903,664 |
| 8 | 86 | $206,974 | $66,119 | $140,854 | $36,762,810 |
| 8 | 87 | $206,974 | $65,867 | $141,107 | $36,621,703 |
| 8 | 88 | $206,974 | $65,614 | $141,360 | $36,480,343 |
| 8 | 89 | $206,974 | $65,361 | $141,613 | $36,338,730 |
| 8 | 90 | $206,974 | $65,107 | $141,867 | $36,196,864 |
| 8 | 91 | $206,974 | $64,853 | $142,121 | $36,054,743 |
| 8 | 92 | $206,974 | $64,598 | $142,375 | $35,912,367 |
| 8 | 93 | $206,974 | $64,343 | $142,631 | $35,769,737 |
| 8 | 94 | $206,974 | $64,087 | $142,886 | $35,626,851 |
| 8 | 95 | $206,974 | $63,831 | $143,142 | $35,483,709 |
| 8 | 96 | $206,974 | $63,575 | $143,399 | $35,340,310 |
| 9 | 97 | $206,974 | $63,318 | $143,655 | $35,196,655 |
| 9 | 98 | $206,974 | $63,061 | $143,913 | $35,052,742 |
| 9 | 99 | $206,974 | $62,803 | $144,171 | $34,908,571 |
| 9 | 100 | $206,974 | $62,545 | $144,429 | $34,764,142 |
| 9 | 101 | $206,974 | $62,286 | $144,688 | $34,619,454 |
| 9 | 102 | $206,974 | $62,027 | $144,947 | $34,474,507 |
| 9 | 103 | $206,974 | $61,767 | $145,207 | $34,329,300 |
| 9 | 104 | $206,974 | $61,507 | $145,467 | $34,183,833 |
| 9 | 105 | $206,974 | $61,246 | $145,728 | $34,038,106 |
| 9 | 106 | $206,974 | $60,985 | $145,989 | $33,892,117 |
| 9 | 107 | $206,974 | $60,723 | $146,250 | $33,745,867 |
| 9 | 108 | $206,974 | $60,461 | $146,512 | $33,599,355 |
| 10 | 109 | $206,974 | $60,199 | $146,775 | $33,452,580 |
| 10 | 110 | $206,974 | $59,936 | $147,038 | $33,305,543 |
| 10 | 111 | $206,974 | $59,672 | $147,301 | $33,158,241 |
| 10 | 112 | $206,974 | $59,409 | $147,565 | $33,010,676 |
| 10 | 113 | $206,974 | $59,144 | $147,829 | $32,862,847 |
| 10 | 114 | $206,974 | $58,879 | $148,094 | $32,714,753 |
| 10 | 115 | $206,974 | $58,614 | $148,360 | $32,566,393 |
| 10 | 116 | $206,974 | $58,348 | $148,625 | $32,417,768 |
| 10 | 117 | $206,974 | $58,082 | $148,892 | $32,268,876 |
| 10 | 118 | $206,974 | $57,815 | $149,158 | $32,119,717 |
| 10 | 119 | $206,974 | $57,548 | $149,426 | $31,970,292 |
| 10 | 120 | $206,974 | $57,280 | $149,693 | $31,820,598 |
| 11 | 121 | $206,974 | $57,012 | $149,962 | $31,670,637 |
| 11 | 122 | $206,974 | $56,743 | $150,230 | $31,520,406 |
| 11 | 123 | $206,974 | $56,474 | $150,499 | $31,369,907 |
| 11 | 124 | $206,974 | $56,204 | $150,769 | $31,219,138 |
| 11 | 125 | $206,974 | $55,934 | $151,039 | $31,068,098 |
| 11 | 126 | $206,974 | $55,664 | $151,310 | $30,916,788 |
| 11 | 127 | $206,974 | $55,393 | $151,581 | $30,765,208 |
| 11 | 128 | $206,974 | $55,121 | $151,853 | $30,613,355 |
| 11 | 129 | $206,974 | $54,849 | $152,125 | $30,461,230 |
| 11 | 130 | $206,974 | $54,576 | $152,397 | $30,308,833 |
| 11 | 131 | $206,974 | $54,303 | $152,670 | $30,156,163 |
| 11 | 132 | $206,974 | $54,030 | $152,944 | $30,003,219 |
| 12 | 133 | $206,974 | $53,756 | $153,218 | $29,850,001 |
| 12 | 134 | $206,974 | $53,481 | $153,492 | $29,696,509 |
| 12 | 135 | $206,974 | $53,206 | $153,767 | $29,542,742 |
| 12 | 136 | $206,974 | $52,931 | $154,043 | $29,388,699 |
| 12 | 137 | $206,974 | $52,655 | $154,319 | $29,234,380 |
| 12 | 138 | $206,974 | $52,378 | $154,595 | $29,079,785 |
| 12 | 139 | $206,974 | $52,101 | $154,872 | $28,924,913 |
| 12 | 140 | $206,974 | $51,824 | $155,150 | $28,769,763 |
| 12 | 141 | $206,974 | $51,546 | $155,428 | $28,614,335 |
| 12 | 142 | $206,974 | $51,267 | $155,706 | $28,458,629 |
| 12 | 143 | $206,974 | $50,988 | $155,985 | $28,302,644 |
| 12 | 144 | $206,974 | $50,709 | $156,265 | $28,146,379 |
| 13 | 145 | $206,974 | $50,429 | $156,545 | $27,989,834 |
| 13 | 146 | $206,974 | $50,148 | $156,825 | $27,833,009 |
| 13 | 147 | $206,974 | $49,867 | $157,106 | $27,675,903 |
| 13 | 148 | $206,974 | $49,586 | $157,388 | $27,518,516 |
| 13 | 149 | $206,974 | $49,304 | $157,670 | $27,360,846 |
| 13 | 150 | $206,974 | $49,022 | $157,952 | $27,202,894 |
| 13 | 151 | $206,974 | $48,739 | $158,235 | $27,044,659 |
| 13 | 152 | $206,974 | $48,455 | $158,519 | $26,886,141 |
| 13 | 153 | $206,974 | $48,171 | $158,803 | $26,727,338 |
| 13 | 154 | $206,974 | $47,886 | $159,087 | $26,568,251 |
| 13 | 155 | $206,974 | $47,601 | $159,372 | $26,408,879 |
| 13 | 156 | $206,974 | $47,316 | $159,658 | $26,249,221 |
| 14 | 157 | $206,974 | $47,030 | $159,944 | $26,089,277 |
| 14 | 158 | $206,974 | $46,743 | $160,230 | $25,929,047 |
| 14 | 159 | $206,974 | $46,456 | $160,517 | $25,768,530 |
| 14 | 160 | $206,974 | $46,169 | $160,805 | $25,607,725 |
| 14 | 161 | $206,974 | $45,881 | $161,093 | $25,446,632 |
| 14 | 162 | $206,974 | $45,592 | $161,382 | $25,285,250 |
| 14 | 163 | $206,974 | $45,303 | $161,671 | $25,123,579 |
| 14 | 164 | $206,974 | $45,013 | $161,960 | $24,961,619 |
| 14 | 165 | $206,974 | $44,723 | $162,251 | $24,799,368 |
| 14 | 166 | $206,974 | $44,432 | $162,541 | $24,636,827 |
| 14 | 167 | $206,974 | $44,141 | $162,833 | $24,473,994 |
| 14 | 168 | $206,974 | $43,849 | $163,124 | $24,310,870 |
| 15 | 169 | $206,974 | $43,557 | $163,417 | $24,147,453 |
| 15 | 170 | $206,974 | $43,264 | $163,709 | $23,983,744 |
| 15 | 171 | $206,974 | $42,971 | $164,003 | $23,819,741 |
| 15 | 172 | $206,974 | $42,677 | $164,297 | $23,655,445 |
| 15 | 173 | $206,974 | $42,383 | $164,591 | $23,490,854 |
| 15 | 174 | $206,974 | $42,088 | $164,886 | $23,325,968 |
| 15 | 175 | $206,974 | $41,792 | $165,181 | $23,160,787 |
| 15 | 176 | $206,974 | $41,496 | $165,477 | $22,995,310 |
| 15 | 177 | $206,974 | $41,200 | $165,774 | $22,829,536 |
| 15 | 178 | $206,974 | $40,903 | $166,071 | $22,663,466 |
| 15 | 179 | $206,974 | $40,605 | $166,368 | $22,497,097 |
| 15 | 180 | $206,974 | $40,307 | $166,666 | $22,330,431 |
| 16 | 181 | $206,974 | $40,009 | $166,965 | $22,163,466 |
| 16 | 182 | $206,974 | $39,710 | $167,264 | $21,996,202 |
| 16 | 183 | $206,974 | $39,410 | $167,564 | $21,828,639 |
| 16 | 184 | $206,974 | $39,110 | $167,864 | $21,660,775 |
| 16 | 185 | $206,974 | $38,809 | $168,165 | $21,492,610 |
| 16 | 186 | $206,974 | $38,508 | $168,466 | $21,324,144 |
| 16 | 187 | $206,974 | $38,206 | $168,768 | $21,155,376 |
| 16 | 188 | $206,974 | $37,903 | $169,070 | $20,986,306 |
| 16 | 189 | $206,974 | $37,600 | $169,373 | $20,816,933 |
| 16 | 190 | $206,974 | $37,297 | $169,677 | $20,647,256 |
| 16 | 191 | $206,974 | $36,993 | $169,981 | $20,477,276 |
| 16 | 192 | $206,974 | $36,688 | $170,285 | $20,306,991 |
| 17 | 193 | $206,974 | $36,383 | $170,590 | $20,136,401 |
| 17 | 194 | $206,974 | $36,078 | $170,896 | $19,965,505 |
| 17 | 195 | $206,974 | $35,772 | $171,202 | $19,794,303 |
| 17 | 196 | $206,974 | $35,465 | $171,509 | $19,622,794 |
| 17 | 197 | $206,974 | $35,158 | $171,816 | $19,450,978 |
| 17 | 198 | $206,974 | $34,850 | $172,124 | $19,278,854 |
| 17 | 199 | $206,974 | $34,541 | $172,432 | $19,106,422 |
| 17 | 200 | $206,974 | $34,232 | $172,741 | $18,933,681 |
| 17 | 201 | $206,974 | $33,923 | $173,051 | $18,760,630 |
| 17 | 202 | $206,974 | $33,613 | $173,361 | $18,587,269 |
| 17 | 203 | $206,974 | $33,302 | $173,671 | $18,413,598 |
| 17 | 204 | $206,974 | $32,991 | $173,983 | $18,239,615 |
| 18 | 205 | $206,974 | $32,679 | $174,294 | $18,065,321 |
| 18 | 206 | $206,974 | $32,367 | $174,607 | $17,890,714 |
| 18 | 207 | $206,974 | $32,054 | $174,919 | $17,715,795 |
| 18 | 208 | $206,974 | $31,741 | $175,233 | $17,540,562 |
| 18 | 209 | $206,974 | $31,427 | $175,547 | $17,365,016 |
| 18 | 210 | $206,974 | $31,112 | $175,861 | $17,189,154 |
| 18 | 211 | $206,974 | $30,797 | $176,176 | $17,012,978 |
| 18 | 212 | $206,974 | $30,482 | $176,492 | $16,836,486 |
| 18 | 213 | $206,974 | $30,165 | $176,808 | $16,659,678 |
| 18 | 214 | $206,974 | $29,849 | $177,125 | $16,482,553 |
| 18 | 215 | $206,974 | $29,531 | $177,442 | $16,305,111 |
| 18 | 216 | $206,974 | $29,213 | $177,760 | $16,127,350 |
| 19 | 217 | $206,974 | $28,895 | $178,079 | $15,949,272 |
| 19 | 218 | $206,974 | $28,576 | $178,398 | $15,770,874 |
| 19 | 219 | $206,974 | $28,256 | $178,717 | $15,592,156 |
| 19 | 220 | $206,974 | $27,936 | $179,038 | $15,413,119 |
| 19 | 221 | $206,974 | $27,615 | $179,358 | $15,233,760 |
| 19 | 222 | $206,974 | $27,294 | $179,680 | $15,054,081 |
| 19 | 223 | $206,974 | $26,972 | $180,002 | $14,874,079 |
| 19 | 224 | $206,974 | $26,649 | $180,324 | $14,693,755 |
| 19 | 225 | $206,974 | $26,326 | $180,647 | $14,513,108 |
| 19 | 226 | $206,974 | $26,003 | $180,971 | $14,332,137 |
| 19 | 227 | $206,974 | $25,678 | $181,295 | $14,150,842 |
| 19 | 228 | $206,974 | $25,354 | $181,620 | $13,969,222 |
| 20 | 229 | $206,974 | $25,028 | $181,945 | $13,787,276 |
| 20 | 230 | $206,974 | $24,702 | $182,271 | $13,605,005 |
| 20 | 231 | $206,974 | $24,376 | $182,598 | $13,422,407 |
| 20 | 232 | $206,974 | $24,048 | $182,925 | $13,239,482 |
| 20 | 233 | $206,974 | $23,721 | $183,253 | $13,056,229 |
| 20 | 234 | $206,974 | $23,392 | $183,581 | $12,872,648 |
| 20 | 235 | $206,974 | $23,063 | $183,910 | $12,688,738 |
| 20 | 236 | $206,974 | $22,734 | $184,240 | $12,504,498 |
| 20 | 237 | $206,974 | $22,404 | $184,570 | $12,319,929 |
| 20 | 238 | $206,974 | $22,073 | $184,900 | $12,135,028 |
| 20 | 239 | $206,974 | $21,742 | $185,232 | $11,949,797 |
| 20 | 240 | $206,974 | $21,410 | $185,564 | $11,764,233 |
| 21 | 241 | $206,974 | $21,078 | $185,896 | $11,578,337 |
| 21 | 242 | $206,974 | $20,745 | $186,229 | $11,392,108 |
| 21 | 243 | $206,974 | $20,411 | $186,563 | $11,205,546 |
| 21 | 244 | $206,974 | $20,077 | $186,897 | $11,018,649 |
| 21 | 245 | $206,974 | $19,742 | $187,232 | $10,831,417 |
| 21 | 246 | $206,974 | $19,406 | $187,567 | $10,643,849 |
| 21 | 247 | $206,974 | $19,070 | $187,903 | $10,455,946 |
| 21 | 248 | $206,974 | $18,734 | $188,240 | $10,267,706 |
| 21 | 249 | $206,974 | $18,396 | $188,577 | $10,079,129 |
| 21 | 250 | $206,974 | $18,058 | $188,915 | $9,890,214 |
| 21 | 251 | $206,974 | $17,720 | $189,254 | $9,700,960 |
| 21 | 252 | $206,974 | $17,381 | $189,593 | $9,511,368 |
| 22 | 253 | $206,974 | $17,041 | $189,932 | $9,321,435 |
| 22 | 254 | $206,974 | $16,701 | $190,273 | $9,131,163 |
| 22 | 255 | $206,974 | $16,360 | $190,614 | $8,940,549 |
| 22 | 256 | $206,974 | $16,018 | $190,955 | $8,749,594 |
| 22 | 257 | $206,974 | $15,676 | $191,297 | $8,558,297 |
| 22 | 258 | $206,974 | $15,334 | $191,640 | $8,366,657 |
| 22 | 259 | $206,974 | $14,990 | $191,983 | $8,174,673 |
| 22 | 260 | $206,974 | $14,646 | $192,327 | $7,982,346 |
| 22 | 261 | $206,974 | $14,302 | $192,672 | $7,789,674 |
| 22 | 262 | $206,974 | $13,956 | $193,017 | $7,596,657 |
| 22 | 263 | $206,974 | $13,611 | $193,363 | $7,403,294 |
| 22 | 264 | $206,974 | $13,264 | $193,709 | $7,209,585 |
| 23 | 265 | $206,974 | $12,917 | $194,056 | $7,015,529 |
| 23 | 266 | $206,974 | $12,569 | $194,404 | $6,821,125 |
| 23 | 267 | $206,974 | $12,221 | $194,752 | $6,626,372 |
| 23 | 268 | $206,974 | $11,872 | $195,101 | $6,431,271 |
| 23 | 269 | $206,974 | $11,523 | $195,451 | $6,235,820 |
| 23 | 270 | $206,974 | $11,173 | $195,801 | $6,040,019 |
| 23 | 271 | $206,974 | $10,822 | $196,152 | $5,843,867 |
| 23 | 272 | $206,974 | $10,470 | $196,503 | $5,647,364 |
| 23 | 273 | $206,974 | $10,118 | $196,855 | $5,450,509 |
| 23 | 274 | $206,974 | $9,765 | $197,208 | $5,253,301 |
| 23 | 275 | $206,974 | $9,412 | $197,561 | $5,055,739 |
| 23 | 276 | $206,974 | $9,058 | $197,915 | $4,857,824 |
| 24 | 277 | $206,974 | $8,704 | $198,270 | $4,659,554 |
| 24 | 278 | $206,974 | $8,348 | $198,625 | $4,460,929 |
| 24 | 279 | $206,974 | $7,992 | $198,981 | $4,261,948 |
| 24 | 280 | $206,974 | $7,636 | $199,338 | $4,062,610 |
| 24 | 281 | $206,974 | $7,279 | $199,695 | $3,862,915 |
| 24 | 282 | $206,974 | $6,921 | $200,052 | $3,662,863 |
| 24 | 283 | $206,974 | $6,563 | $200,411 | $3,462,452 |
| 24 | 284 | $206,974 | $6,204 | $200,770 | $3,261,682 |
| 24 | 285 | $206,974 | $5,844 | $201,130 | $3,060,552 |
| 24 | 286 | $206,974 | $5,483 | $201,490 | $2,859,062 |
| 24 | 287 | $206,974 | $5,122 | $201,851 | $2,657,211 |
| 24 | 288 | $206,974 | $4,761 | $202,213 | $2,454,998 |
| 25 | 289 | $206,974 | $4,399 | $202,575 | $2,252,423 |
| 25 | 290 | $206,974 | $4,036 | $202,938 | $2,049,485 |
| 25 | 291 | $206,974 | $3,672 | $203,302 | $1,846,184 |
| 25 | 292 | $206,974 | $3,308 | $203,666 | $1,642,518 |
| 25 | 293 | $206,974 | $2,943 | $204,031 | $1,438,487 |
| 25 | 294 | $206,974 | $2,577 | $204,396 | $1,234,091 |
| 25 | 295 | $206,974 | $2,211 | $204,762 | $1,029,329 |
| 25 | 296 | $206,974 | $1,844 | $205,129 | $824,199 |
| 25 | 297 | $206,974 | $1,477 | $205,497 | $618,702 |
| 25 | 298 | $206,974 | $1,109 | $205,865 | $412,837 |
| 25 | 299 | $206,974 | $740 | $206,234 | $206,603 |
| 25 | 300 | $206,974 | $370 | $206,603 | $0 |
