首期 (港幣)
$36,000,000
每月還款 (港幣)
$232,845
總貸款額 (港幣)
$54,000,000
+
總利息 (港幣)
$15,853,575
=
總還款額 (港幣)
$69,853,575
| 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 | $232,845 | $96,750 | $136,095 | $53,863,905 |
| 1 | 2 | $232,845 | $96,506 | $136,339 | $53,727,566 |
| 1 | 3 | $232,845 | $96,262 | $136,583 | $53,590,982 |
| 1 | 4 | $232,845 | $96,017 | $136,828 | $53,454,154 |
| 1 | 5 | $232,845 | $95,772 | $137,073 | $53,317,081 |
| 1 | 6 | $232,845 | $95,526 | $137,319 | $53,179,762 |
| 1 | 7 | $232,845 | $95,280 | $137,565 | $53,042,197 |
| 1 | 8 | $232,845 | $95,034 | $137,811 | $52,904,386 |
| 1 | 9 | $232,845 | $94,787 | $138,058 | $52,766,328 |
| 1 | 10 | $232,845 | $94,540 | $138,306 | $52,628,022 |
| 1 | 11 | $232,845 | $94,292 | $138,553 | $52,489,469 |
| 1 | 12 | $232,845 | $94,044 | $138,802 | $52,350,667 |
| 2 | 13 | $232,845 | $93,795 | $139,050 | $52,211,617 |
| 2 | 14 | $232,845 | $93,546 | $139,299 | $52,072,318 |
| 2 | 15 | $232,845 | $93,296 | $139,549 | $51,932,768 |
| 2 | 16 | $232,845 | $93,046 | $139,799 | $51,792,969 |
| 2 | 17 | $232,845 | $92,796 | $140,050 | $51,652,920 |
| 2 | 18 | $232,845 | $92,545 | $140,300 | $51,512,620 |
| 2 | 19 | $232,845 | $92,293 | $140,552 | $51,372,068 |
| 2 | 20 | $232,845 | $92,042 | $140,804 | $51,231,264 |
| 2 | 21 | $232,845 | $91,789 | $141,056 | $51,090,208 |
| 2 | 22 | $232,845 | $91,537 | $141,309 | $50,948,900 |
| 2 | 23 | $232,845 | $91,283 | $141,562 | $50,807,338 |
| 2 | 24 | $232,845 | $91,030 | $141,815 | $50,665,522 |
| 3 | 25 | $232,845 | $90,776 | $142,070 | $50,523,453 |
| 3 | 26 | $232,845 | $90,521 | $142,324 | $50,381,129 |
| 3 | 27 | $232,845 | $90,266 | $142,579 | $50,238,550 |
| 3 | 28 | $232,845 | $90,011 | $142,835 | $50,095,715 |
| 3 | 29 | $232,845 | $89,755 | $143,090 | $49,952,625 |
| 3 | 30 | $232,845 | $89,498 | $143,347 | $49,809,278 |
| 3 | 31 | $232,845 | $89,242 | $143,604 | $49,665,674 |
| 3 | 32 | $232,845 | $88,984 | $143,861 | $49,521,813 |
| 3 | 33 | $232,845 | $88,727 | $144,119 | $49,377,695 |
| 3 | 34 | $232,845 | $88,468 | $144,377 | $49,233,318 |
| 3 | 35 | $232,845 | $88,210 | $144,636 | $49,088,682 |
| 3 | 36 | $232,845 | $87,951 | $144,895 | $48,943,788 |
| 4 | 37 | $232,845 | $87,691 | $145,154 | $48,798,633 |
| 4 | 38 | $232,845 | $87,431 | $145,414 | $48,653,219 |
| 4 | 39 | $232,845 | $87,170 | $145,675 | $48,507,544 |
| 4 | 40 | $232,845 | $86,909 | $145,936 | $48,361,608 |
| 4 | 41 | $232,845 | $86,648 | $146,197 | $48,215,411 |
| 4 | 42 | $232,845 | $86,386 | $146,459 | $48,068,951 |
| 4 | 43 | $232,845 | $86,124 | $146,722 | $47,922,230 |
| 4 | 44 | $232,845 | $85,861 | $146,985 | $47,775,245 |
| 4 | 45 | $232,845 | $85,597 | $147,248 | $47,627,997 |
| 4 | 46 | $232,845 | $85,333 | $147,512 | $47,480,485 |
| 4 | 47 | $232,845 | $85,069 | $147,776 | $47,332,709 |
| 4 | 48 | $232,845 | $84,804 | $148,041 | $47,184,669 |
| 5 | 49 | $232,845 | $84,539 | $148,306 | $47,036,363 |
| 5 | 50 | $232,845 | $84,273 | $148,572 | $46,887,791 |
| 5 | 51 | $232,845 | $84,007 | $148,838 | $46,738,953 |
| 5 | 52 | $232,845 | $83,741 | $149,105 | $46,589,848 |
| 5 | 53 | $232,845 | $83,473 | $149,372 | $46,440,476 |
| 5 | 54 | $232,845 | $83,206 | $149,639 | $46,290,837 |
| 5 | 55 | $232,845 | $82,938 | $149,907 | $46,140,930 |
| 5 | 56 | $232,845 | $82,669 | $150,176 | $45,990,753 |
| 5 | 57 | $232,845 | $82,400 | $150,445 | $45,840,308 |
| 5 | 58 | $232,845 | $82,131 | $150,715 | $45,689,594 |
| 5 | 59 | $232,845 | $81,861 | $150,985 | $45,538,609 |
| 5 | 60 | $232,845 | $81,590 | $151,255 | $45,387,354 |
| 6 | 61 | $232,845 | $81,319 | $151,526 | $45,235,827 |
| 6 | 62 | $232,845 | $81,048 | $151,798 | $45,084,030 |
| 6 | 63 | $232,845 | $80,776 | $152,070 | $44,931,960 |
| 6 | 64 | $232,845 | $80,503 | $152,342 | $44,779,618 |
| 6 | 65 | $232,845 | $80,230 | $152,615 | $44,627,003 |
| 6 | 66 | $232,845 | $79,957 | $152,889 | $44,474,114 |
| 6 | 67 | $232,845 | $79,683 | $153,162 | $44,320,952 |
| 6 | 68 | $232,845 | $79,408 | $153,437 | $44,167,515 |
| 6 | 69 | $232,845 | $79,133 | $153,712 | $44,013,803 |
| 6 | 70 | $232,845 | $78,858 | $153,987 | $43,859,816 |
| 6 | 71 | $232,845 | $78,582 | $154,263 | $43,705,553 |
| 6 | 72 | $232,845 | $78,306 | $154,539 | $43,551,013 |
| 7 | 73 | $232,845 | $78,029 | $154,816 | $43,396,197 |
| 7 | 74 | $232,845 | $77,752 | $155,094 | $43,241,103 |
| 7 | 75 | $232,845 | $77,474 | $155,372 | $43,085,732 |
| 7 | 76 | $232,845 | $77,195 | $155,650 | $42,930,082 |
| 7 | 77 | $232,845 | $76,916 | $155,929 | $42,774,153 |
| 7 | 78 | $232,845 | $76,637 | $156,208 | $42,617,945 |
| 7 | 79 | $232,845 | $76,357 | $156,488 | $42,461,456 |
| 7 | 80 | $232,845 | $76,077 | $156,768 | $42,304,688 |
| 7 | 81 | $232,845 | $75,796 | $157,049 | $42,147,639 |
| 7 | 82 | $232,845 | $75,515 | $157,331 | $41,990,308 |
| 7 | 83 | $232,845 | $75,233 | $157,613 | $41,832,695 |
| 7 | 84 | $232,845 | $74,950 | $157,895 | $41,674,800 |
| 8 | 85 | $232,845 | $74,667 | $158,178 | $41,516,622 |
| 8 | 86 | $232,845 | $74,384 | $158,461 | $41,358,161 |
| 8 | 87 | $232,845 | $74,100 | $158,745 | $41,199,416 |
| 8 | 88 | $232,845 | $73,816 | $159,030 | $41,040,386 |
| 8 | 89 | $232,845 | $73,531 | $159,315 | $40,881,072 |
| 8 | 90 | $232,845 | $73,245 | $159,600 | $40,721,472 |
| 8 | 91 | $232,845 | $72,959 | $159,886 | $40,561,586 |
| 8 | 92 | $232,845 | $72,673 | $160,172 | $40,401,413 |
| 8 | 93 | $232,845 | $72,386 | $160,459 | $40,240,954 |
| 8 | 94 | $232,845 | $72,098 | $160,747 | $40,080,207 |
| 8 | 95 | $232,845 | $71,810 | $161,035 | $39,919,172 |
| 8 | 96 | $232,845 | $71,522 | $161,323 | $39,757,849 |
| 9 | 97 | $232,845 | $71,233 | $161,612 | $39,596,236 |
| 9 | 98 | $232,845 | $70,943 | $161,902 | $39,434,334 |
| 9 | 99 | $232,845 | $70,653 | $162,192 | $39,272,142 |
| 9 | 100 | $232,845 | $70,363 | $162,483 | $39,109,660 |
| 9 | 101 | $232,845 | $70,071 | $162,774 | $38,946,886 |
| 9 | 102 | $232,845 | $69,780 | $163,065 | $38,783,820 |
| 9 | 103 | $232,845 | $69,488 | $163,358 | $38,620,463 |
| 9 | 104 | $232,845 | $69,195 | $163,650 | $38,456,813 |
| 9 | 105 | $232,845 | $68,902 | $163,943 | $38,292,869 |
| 9 | 106 | $232,845 | $68,608 | $164,237 | $38,128,632 |
| 9 | 107 | $232,845 | $68,314 | $164,531 | $37,964,101 |
| 9 | 108 | $232,845 | $68,019 | $164,826 | $37,799,274 |
| 10 | 109 | $232,845 | $67,724 | $165,122 | $37,634,153 |
| 10 | 110 | $232,845 | $67,428 | $165,417 | $37,468,735 |
| 10 | 111 | $232,845 | $67,131 | $165,714 | $37,303,022 |
| 10 | 112 | $232,845 | $66,835 | $166,011 | $37,137,011 |
| 10 | 113 | $232,845 | $66,537 | $166,308 | $36,970,703 |
| 10 | 114 | $232,845 | $66,239 | $166,606 | $36,804,097 |
| 10 | 115 | $232,845 | $65,941 | $166,905 | $36,637,192 |
| 10 | 116 | $232,845 | $65,642 | $167,204 | $36,469,989 |
| 10 | 117 | $232,845 | $65,342 | $167,503 | $36,302,485 |
| 10 | 118 | $232,845 | $65,042 | $167,803 | $36,134,682 |
| 10 | 119 | $232,845 | $64,741 | $168,104 | $35,966,578 |
| 10 | 120 | $232,845 | $64,440 | $168,405 | $35,798,173 |
| 11 | 121 | $232,845 | $64,138 | $168,707 | $35,629,466 |
| 11 | 122 | $232,845 | $63,836 | $169,009 | $35,460,457 |
| 11 | 123 | $232,845 | $63,533 | $169,312 | $35,291,145 |
| 11 | 124 | $232,845 | $63,230 | $169,615 | $35,121,530 |
| 11 | 125 | $232,845 | $62,926 | $169,919 | $34,951,611 |
| 11 | 126 | $232,845 | $62,622 | $170,224 | $34,781,387 |
| 11 | 127 | $232,845 | $62,317 | $170,529 | $34,610,858 |
| 11 | 128 | $232,845 | $62,011 | $170,834 | $34,440,024 |
| 11 | 129 | $232,845 | $61,705 | $171,140 | $34,268,884 |
| 11 | 130 | $232,845 | $61,398 | $171,447 | $34,097,437 |
| 11 | 131 | $232,845 | $61,091 | $171,754 | $33,925,683 |
| 11 | 132 | $232,845 | $60,784 | $172,062 | $33,753,622 |
| 12 | 133 | $232,845 | $60,475 | $172,370 | $33,581,252 |
| 12 | 134 | $232,845 | $60,166 | $172,679 | $33,408,573 |
| 12 | 135 | $232,845 | $59,857 | $172,988 | $33,235,584 |
| 12 | 136 | $232,845 | $59,547 | $173,298 | $33,062,286 |
| 12 | 137 | $232,845 | $59,237 | $173,609 | $32,888,678 |
| 12 | 138 | $232,845 | $58,926 | $173,920 | $32,714,758 |
| 12 | 139 | $232,845 | $58,614 | $174,231 | $32,540,527 |
| 12 | 140 | $232,845 | $58,302 | $174,543 | $32,365,983 |
| 12 | 141 | $232,845 | $57,989 | $174,856 | $32,191,127 |
| 12 | 142 | $232,845 | $57,676 | $175,169 | $32,015,958 |
| 12 | 143 | $232,845 | $57,362 | $175,483 | $31,840,474 |
| 12 | 144 | $232,845 | $57,048 | $175,798 | $31,664,676 |
| 13 | 145 | $232,845 | $56,733 | $176,113 | $31,488,564 |
| 13 | 146 | $232,845 | $56,417 | $176,428 | $31,312,136 |
| 13 | 147 | $232,845 | $56,101 | $176,744 | $31,135,391 |
| 13 | 148 | $232,845 | $55,784 | $177,061 | $30,958,330 |
| 13 | 149 | $232,845 | $55,467 | $177,378 | $30,780,952 |
| 13 | 150 | $232,845 | $55,149 | $177,696 | $30,603,256 |
| 13 | 151 | $232,845 | $54,831 | $178,014 | $30,425,241 |
| 13 | 152 | $232,845 | $54,512 | $178,333 | $30,246,908 |
| 13 | 153 | $232,845 | $54,192 | $178,653 | $30,068,255 |
| 13 | 154 | $232,845 | $53,872 | $178,973 | $29,889,282 |
| 13 | 155 | $232,845 | $53,552 | $179,294 | $29,709,989 |
| 13 | 156 | $232,845 | $53,230 | $179,615 | $29,530,374 |
| 14 | 157 | $232,845 | $52,909 | $179,937 | $29,350,437 |
| 14 | 158 | $232,845 | $52,586 | $180,259 | $29,170,178 |
| 14 | 159 | $232,845 | $52,263 | $180,582 | $28,989,596 |
| 14 | 160 | $232,845 | $51,940 | $180,906 | $28,808,691 |
| 14 | 161 | $232,845 | $51,616 | $181,230 | $28,627,461 |
| 14 | 162 | $232,845 | $51,291 | $181,554 | $28,445,906 |
| 14 | 163 | $232,845 | $50,966 | $181,880 | $28,264,027 |
| 14 | 164 | $232,845 | $50,640 | $182,206 | $28,081,821 |
| 14 | 165 | $232,845 | $50,313 | $182,532 | $27,899,289 |
| 14 | 166 | $232,845 | $49,986 | $182,859 | $27,716,430 |
| 14 | 167 | $232,845 | $49,659 | $183,187 | $27,533,244 |
| 14 | 168 | $232,845 | $49,330 | $183,515 | $27,349,729 |
| 15 | 169 | $232,845 | $49,002 | $183,844 | $27,165,885 |
| 15 | 170 | $232,845 | $48,672 | $184,173 | $26,981,712 |
| 15 | 171 | $232,845 | $48,342 | $184,503 | $26,797,209 |
| 15 | 172 | $232,845 | $48,012 | $184,834 | $26,612,375 |
| 15 | 173 | $232,845 | $47,681 | $185,165 | $26,427,211 |
| 15 | 174 | $232,845 | $47,349 | $185,496 | $26,241,714 |
| 15 | 175 | $232,845 | $47,016 | $185,829 | $26,055,885 |
| 15 | 176 | $232,845 | $46,683 | $186,162 | $25,869,724 |
| 15 | 177 | $232,845 | $46,350 | $186,495 | $25,683,228 |
| 15 | 178 | $232,845 | $46,016 | $186,829 | $25,496,399 |
| 15 | 179 | $232,845 | $45,681 | $187,164 | $25,309,235 |
| 15 | 180 | $232,845 | $45,346 | $187,500 | $25,121,735 |
| 16 | 181 | $232,845 | $45,010 | $187,835 | $24,933,900 |
| 16 | 182 | $232,845 | $44,673 | $188,172 | $24,745,728 |
| 16 | 183 | $232,845 | $44,336 | $188,509 | $24,557,218 |
| 16 | 184 | $232,845 | $43,998 | $188,847 | $24,368,372 |
| 16 | 185 | $232,845 | $43,660 | $189,185 | $24,179,186 |
| 16 | 186 | $232,845 | $43,321 | $189,524 | $23,989,662 |
| 16 | 187 | $232,845 | $42,981 | $189,864 | $23,799,798 |
| 16 | 188 | $232,845 | $42,641 | $190,204 | $23,609,594 |
| 16 | 189 | $232,845 | $42,301 | $190,545 | $23,419,050 |
| 16 | 190 | $232,845 | $41,959 | $190,886 | $23,228,164 |
| 16 | 191 | $232,845 | $41,617 | $191,228 | $23,036,935 |
| 16 | 192 | $232,845 | $41,275 | $191,571 | $22,845,365 |
| 17 | 193 | $232,845 | $40,931 | $191,914 | $22,653,451 |
| 17 | 194 | $232,845 | $40,587 | $192,258 | $22,461,193 |
| 17 | 195 | $232,845 | $40,243 | $192,602 | $22,268,591 |
| 17 | 196 | $232,845 | $39,898 | $192,947 | $22,075,643 |
| 17 | 197 | $232,845 | $39,552 | $193,293 | $21,882,350 |
| 17 | 198 | $232,845 | $39,206 | $193,639 | $21,688,711 |
| 17 | 199 | $232,845 | $38,859 | $193,986 | $21,494,724 |
| 17 | 200 | $232,845 | $38,511 | $194,334 | $21,300,391 |
| 17 | 201 | $232,845 | $38,163 | $194,682 | $21,105,709 |
| 17 | 202 | $232,845 | $37,814 | $195,031 | $20,910,678 |
| 17 | 203 | $232,845 | $37,465 | $195,380 | $20,715,297 |
| 17 | 204 | $232,845 | $37,115 | $195,730 | $20,519,567 |
| 18 | 205 | $232,845 | $36,764 | $196,081 | $20,323,486 |
| 18 | 206 | $232,845 | $36,413 | $196,432 | $20,127,054 |
| 18 | 207 | $232,845 | $36,061 | $196,784 | $19,930,269 |
| 18 | 208 | $232,845 | $35,708 | $197,137 | $19,733,133 |
| 18 | 209 | $232,845 | $35,355 | $197,490 | $19,535,643 |
| 18 | 210 | $232,845 | $35,001 | $197,844 | $19,337,799 |
| 18 | 211 | $232,845 | $34,647 | $198,198 | $19,139,600 |
| 18 | 212 | $232,845 | $34,292 | $198,553 | $18,941,047 |
| 18 | 213 | $232,845 | $33,936 | $198,909 | $18,742,138 |
| 18 | 214 | $232,845 | $33,580 | $199,266 | $18,542,872 |
| 18 | 215 | $232,845 | $33,223 | $199,623 | $18,343,249 |
| 18 | 216 | $232,845 | $32,865 | $199,980 | $18,143,269 |
| 19 | 217 | $232,845 | $32,507 | $200,339 | $17,942,931 |
| 19 | 218 | $232,845 | $32,148 | $200,697 | $17,742,233 |
| 19 | 219 | $232,845 | $31,788 | $201,057 | $17,541,176 |
| 19 | 220 | $232,845 | $31,428 | $201,417 | $17,339,759 |
| 19 | 221 | $232,845 | $31,067 | $201,778 | $17,137,981 |
| 19 | 222 | $232,845 | $30,706 | $202,140 | $16,935,841 |
| 19 | 223 | $232,845 | $30,343 | $202,502 | $16,733,339 |
| 19 | 224 | $232,845 | $29,981 | $202,865 | $16,530,474 |
| 19 | 225 | $232,845 | $29,617 | $203,228 | $16,327,246 |
| 19 | 226 | $232,845 | $29,253 | $203,592 | $16,123,654 |
| 19 | 227 | $232,845 | $28,888 | $203,957 | $15,919,697 |
| 19 | 228 | $232,845 | $28,523 | $204,322 | $15,715,374 |
| 20 | 229 | $232,845 | $28,157 | $204,689 | $15,510,686 |
| 20 | 230 | $232,845 | $27,790 | $205,055 | $15,305,631 |
| 20 | 231 | $232,845 | $27,423 | $205,423 | $15,100,208 |
| 20 | 232 | $232,845 | $27,055 | $205,791 | $14,894,417 |
| 20 | 233 | $232,845 | $26,686 | $206,159 | $14,688,258 |
| 20 | 234 | $232,845 | $26,316 | $206,529 | $14,481,729 |
| 20 | 235 | $232,845 | $25,946 | $206,899 | $14,274,830 |
| 20 | 236 | $232,845 | $25,576 | $207,270 | $14,067,561 |
| 20 | 237 | $232,845 | $25,204 | $207,641 | $13,859,920 |
| 20 | 238 | $232,845 | $24,832 | $208,013 | $13,651,907 |
| 20 | 239 | $232,845 | $24,460 | $208,386 | $13,443,521 |
| 20 | 240 | $232,845 | $24,086 | $208,759 | $13,234,762 |
| 21 | 241 | $232,845 | $23,712 | $209,133 | $13,025,629 |
| 21 | 242 | $232,845 | $23,338 | $209,508 | $12,816,122 |
| 21 | 243 | $232,845 | $22,962 | $209,883 | $12,606,239 |
| 21 | 244 | $232,845 | $22,586 | $210,259 | $12,395,980 |
| 21 | 245 | $232,845 | $22,209 | $210,636 | $12,185,344 |
| 21 | 246 | $232,845 | $21,832 | $211,013 | $11,974,331 |
| 21 | 247 | $232,845 | $21,454 | $211,391 | $11,762,939 |
| 21 | 248 | $232,845 | $21,075 | $211,770 | $11,551,169 |
| 21 | 249 | $232,845 | $20,696 | $212,149 | $11,339,020 |
| 21 | 250 | $232,845 | $20,316 | $212,530 | $11,126,491 |
| 21 | 251 | $232,845 | $19,935 | $212,910 | $10,913,580 |
| 21 | 252 | $232,845 | $19,553 | $213,292 | $10,700,289 |
| 22 | 253 | $232,845 | $19,171 | $213,674 | $10,486,615 |
| 22 | 254 | $232,845 | $18,789 | $214,057 | $10,272,558 |
| 22 | 255 | $232,845 | $18,405 | $214,440 | $10,058,118 |
| 22 | 256 | $232,845 | $18,021 | $214,824 | $9,843,293 |
| 22 | 257 | $232,845 | $17,636 | $215,209 | $9,628,084 |
| 22 | 258 | $232,845 | $17,250 | $215,595 | $9,412,489 |
| 22 | 259 | $232,845 | $16,864 | $215,981 | $9,196,508 |
| 22 | 260 | $232,845 | $16,477 | $216,368 | $8,980,140 |
| 22 | 261 | $232,845 | $16,089 | $216,756 | $8,763,384 |
| 22 | 262 | $232,845 | $15,701 | $217,144 | $8,546,239 |
| 22 | 263 | $232,845 | $15,312 | $217,533 | $8,328,706 |
| 22 | 264 | $232,845 | $14,922 | $217,923 | $8,110,783 |
| 23 | 265 | $232,845 | $14,532 | $218,313 | $7,892,470 |
| 23 | 266 | $232,845 | $14,141 | $218,705 | $7,673,765 |
| 23 | 267 | $232,845 | $13,749 | $219,096 | $7,454,669 |
| 23 | 268 | $232,845 | $13,356 | $219,489 | $7,235,180 |
| 23 | 269 | $232,845 | $12,963 | $219,882 | $7,015,298 |
| 23 | 270 | $232,845 | $12,569 | $220,276 | $6,795,021 |
| 23 | 271 | $232,845 | $12,174 | $220,671 | $6,574,351 |
| 23 | 272 | $232,845 | $11,779 | $221,066 | $6,353,284 |
| 23 | 273 | $232,845 | $11,383 | $221,462 | $6,131,822 |
| 23 | 274 | $232,845 | $10,986 | $221,859 | $5,909,963 |
| 23 | 275 | $232,845 | $10,589 | $222,257 | $5,687,707 |
| 23 | 276 | $232,845 | $10,190 | $222,655 | $5,465,052 |
| 24 | 277 | $232,845 | $9,792 | $223,054 | $5,241,998 |
| 24 | 278 | $232,845 | $9,392 | $223,453 | $5,018,545 |
| 24 | 279 | $232,845 | $8,992 | $223,854 | $4,794,691 |
| 24 | 280 | $232,845 | $8,590 | $224,255 | $4,570,436 |
| 24 | 281 | $232,845 | $8,189 | $224,657 | $4,345,780 |
| 24 | 282 | $232,845 | $7,786 | $225,059 | $4,120,721 |
| 24 | 283 | $232,845 | $7,383 | $225,462 | $3,895,258 |
| 24 | 284 | $232,845 | $6,979 | $225,866 | $3,669,392 |
| 24 | 285 | $232,845 | $6,574 | $226,271 | $3,443,121 |
| 24 | 286 | $232,845 | $6,169 | $226,676 | $3,216,445 |
| 24 | 287 | $232,845 | $5,763 | $227,082 | $2,989,362 |
| 24 | 288 | $232,845 | $5,356 | $227,489 | $2,761,873 |
| 25 | 289 | $232,845 | $4,948 | $227,897 | $2,533,976 |
| 25 | 290 | $232,845 | $4,540 | $228,305 | $2,305,671 |
| 25 | 291 | $232,845 | $4,131 | $228,714 | $2,076,957 |
| 25 | 292 | $232,845 | $3,721 | $229,124 | $1,847,833 |
| 25 | 293 | $232,845 | $3,311 | $229,535 | $1,618,298 |
| 25 | 294 | $232,845 | $2,899 | $229,946 | $1,388,352 |
| 25 | 295 | $232,845 | $2,487 | $230,358 | $1,157,995 |
| 25 | 296 | $232,845 | $2,075 | $230,771 | $927,224 |
| 25 | 297 | $232,845 | $1,661 | $231,184 | $696,040 |
| 25 | 298 | $232,845 | $1,247 | $231,598 | $464,442 |
| 25 | 299 | $232,845 | $832 | $232,013 | $232,429 |
| 25 | 300 | $232,845 | $416 | $232,429 | $0 |
