首期 (港幣)
$36,320,000
每月還款 (港幣)
$234,915
總貸款額 (港幣)
$54,480,000
+
總利息 (港幣)
$15,994,495
=
總還款額 (港幣)
$70,474,495
| 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 | $234,915 | $97,610 | $137,305 | $54,342,695 |
| 1 | 2 | $234,915 | $97,364 | $137,551 | $54,205,144 |
| 1 | 3 | $234,915 | $97,118 | $137,797 | $54,067,347 |
| 1 | 4 | $234,915 | $96,871 | $138,044 | $53,929,302 |
| 1 | 5 | $234,915 | $96,623 | $138,292 | $53,791,011 |
| 1 | 6 | $234,915 | $96,376 | $138,539 | $53,652,471 |
| 1 | 7 | $234,915 | $96,127 | $138,788 | $53,513,684 |
| 1 | 8 | $234,915 | $95,879 | $139,036 | $53,374,647 |
| 1 | 9 | $234,915 | $95,630 | $139,285 | $53,235,362 |
| 1 | 10 | $234,915 | $95,380 | $139,535 | $53,095,827 |
| 1 | 11 | $234,915 | $95,130 | $139,785 | $52,956,042 |
| 1 | 12 | $234,915 | $94,880 | $140,035 | $52,816,007 |
| 2 | 13 | $234,915 | $94,629 | $140,286 | $52,675,720 |
| 2 | 14 | $234,915 | $94,377 | $140,538 | $52,535,183 |
| 2 | 15 | $234,915 | $94,126 | $140,789 | $52,394,393 |
| 2 | 16 | $234,915 | $93,873 | $141,042 | $52,253,351 |
| 2 | 17 | $234,915 | $93,621 | $141,294 | $52,112,057 |
| 2 | 18 | $234,915 | $93,367 | $141,548 | $51,970,509 |
| 2 | 19 | $234,915 | $93,114 | $141,801 | $51,828,708 |
| 2 | 20 | $234,915 | $92,860 | $142,055 | $51,686,653 |
| 2 | 21 | $234,915 | $92,605 | $142,310 | $51,544,343 |
| 2 | 22 | $234,915 | $92,350 | $142,565 | $51,401,779 |
| 2 | 23 | $234,915 | $92,095 | $142,820 | $51,258,959 |
| 2 | 24 | $234,915 | $91,839 | $143,076 | $51,115,883 |
| 3 | 25 | $234,915 | $91,583 | $143,332 | $50,972,550 |
| 3 | 26 | $234,915 | $91,326 | $143,589 | $50,828,961 |
| 3 | 27 | $234,915 | $91,069 | $143,846 | $50,685,115 |
| 3 | 28 | $234,915 | $90,811 | $144,104 | $50,541,010 |
| 3 | 29 | $234,915 | $90,553 | $144,362 | $50,396,648 |
| 3 | 30 | $234,915 | $90,294 | $144,621 | $50,252,027 |
| 3 | 31 | $234,915 | $90,035 | $144,880 | $50,107,147 |
| 3 | 32 | $234,915 | $89,775 | $145,140 | $49,962,007 |
| 3 | 33 | $234,915 | $89,515 | $145,400 | $49,816,608 |
| 3 | 34 | $234,915 | $89,255 | $145,660 | $49,670,947 |
| 3 | 35 | $234,915 | $88,994 | $145,921 | $49,525,026 |
| 3 | 36 | $234,915 | $88,732 | $146,183 | $49,378,843 |
| 4 | 37 | $234,915 | $88,470 | $146,445 | $49,232,399 |
| 4 | 38 | $234,915 | $88,208 | $146,707 | $49,085,692 |
| 4 | 39 | $234,915 | $87,945 | $146,970 | $48,938,722 |
| 4 | 40 | $234,915 | $87,682 | $147,233 | $48,791,489 |
| 4 | 41 | $234,915 | $87,418 | $147,497 | $48,643,992 |
| 4 | 42 | $234,915 | $87,154 | $147,761 | $48,496,231 |
| 4 | 43 | $234,915 | $86,889 | $148,026 | $48,348,205 |
| 4 | 44 | $234,915 | $86,624 | $148,291 | $48,199,914 |
| 4 | 45 | $234,915 | $86,358 | $148,557 | $48,051,357 |
| 4 | 46 | $234,915 | $86,092 | $148,823 | $47,902,534 |
| 4 | 47 | $234,915 | $85,825 | $149,090 | $47,753,445 |
| 4 | 48 | $234,915 | $85,558 | $149,357 | $47,604,088 |
| 5 | 49 | $234,915 | $85,291 | $149,624 | $47,454,464 |
| 5 | 50 | $234,915 | $85,023 | $149,892 | $47,304,571 |
| 5 | 51 | $234,915 | $84,754 | $150,161 | $47,154,410 |
| 5 | 52 | $234,915 | $84,485 | $150,430 | $47,003,980 |
| 5 | 53 | $234,915 | $84,215 | $150,700 | $46,853,281 |
| 5 | 54 | $234,915 | $83,945 | $150,970 | $46,702,311 |
| 5 | 55 | $234,915 | $83,675 | $151,240 | $46,551,071 |
| 5 | 56 | $234,915 | $83,404 | $151,511 | $46,399,560 |
| 5 | 57 | $234,915 | $83,133 | $151,782 | $46,247,778 |
| 5 | 58 | $234,915 | $82,861 | $152,054 | $46,095,723 |
| 5 | 59 | $234,915 | $82,588 | $152,327 | $45,943,397 |
| 5 | 60 | $234,915 | $82,315 | $152,600 | $45,790,797 |
| 6 | 61 | $234,915 | $82,042 | $152,873 | $45,637,924 |
| 6 | 62 | $234,915 | $81,768 | $153,147 | $45,484,777 |
| 6 | 63 | $234,915 | $81,494 | $153,421 | $45,331,355 |
| 6 | 64 | $234,915 | $81,219 | $153,696 | $45,177,659 |
| 6 | 65 | $234,915 | $80,943 | $153,972 | $45,023,687 |
| 6 | 66 | $234,915 | $80,667 | $154,248 | $44,869,440 |
| 6 | 67 | $234,915 | $80,391 | $154,524 | $44,714,916 |
| 6 | 68 | $234,915 | $80,114 | $154,801 | $44,560,115 |
| 6 | 69 | $234,915 | $79,837 | $155,078 | $44,405,037 |
| 6 | 70 | $234,915 | $79,559 | $155,356 | $44,249,681 |
| 6 | 71 | $234,915 | $79,281 | $155,634 | $44,094,047 |
| 6 | 72 | $234,915 | $79,002 | $155,913 | $43,938,133 |
| 7 | 73 | $234,915 | $78,722 | $156,192 | $43,781,941 |
| 7 | 74 | $234,915 | $78,443 | $156,472 | $43,625,469 |
| 7 | 75 | $234,915 | $78,162 | $156,753 | $43,468,716 |
| 7 | 76 | $234,915 | $77,881 | $157,034 | $43,311,682 |
| 7 | 77 | $234,915 | $77,600 | $157,315 | $43,154,368 |
| 7 | 78 | $234,915 | $77,318 | $157,597 | $42,996,771 |
| 7 | 79 | $234,915 | $77,036 | $157,879 | $42,838,892 |
| 7 | 80 | $234,915 | $76,753 | $158,162 | $42,680,730 |
| 7 | 81 | $234,915 | $76,470 | $158,445 | $42,522,284 |
| 7 | 82 | $234,915 | $76,186 | $158,729 | $42,363,555 |
| 7 | 83 | $234,915 | $75,901 | $159,014 | $42,204,542 |
| 7 | 84 | $234,915 | $75,616 | $159,299 | $42,045,243 |
| 8 | 85 | $234,915 | $75,331 | $159,584 | $41,885,659 |
| 8 | 86 | $234,915 | $75,045 | $159,870 | $41,725,789 |
| 8 | 87 | $234,915 | $74,759 | $160,156 | $41,565,633 |
| 8 | 88 | $234,915 | $74,472 | $160,443 | $41,405,190 |
| 8 | 89 | $234,915 | $74,184 | $160,731 | $41,244,459 |
| 8 | 90 | $234,915 | $73,896 | $161,019 | $41,083,440 |
| 8 | 91 | $234,915 | $73,608 | $161,307 | $40,922,133 |
| 8 | 92 | $234,915 | $73,319 | $161,596 | $40,760,537 |
| 8 | 93 | $234,915 | $73,029 | $161,886 | $40,598,651 |
| 8 | 94 | $234,915 | $72,739 | $162,176 | $40,436,476 |
| 8 | 95 | $234,915 | $72,449 | $162,466 | $40,274,009 |
| 8 | 96 | $234,915 | $72,158 | $162,757 | $40,111,252 |
| 9 | 97 | $234,915 | $71,866 | $163,049 | $39,948,203 |
| 9 | 98 | $234,915 | $71,574 | $163,341 | $39,784,862 |
| 9 | 99 | $234,915 | $71,281 | $163,634 | $39,621,228 |
| 9 | 100 | $234,915 | $70,988 | $163,927 | $39,457,301 |
| 9 | 101 | $234,915 | $70,694 | $164,221 | $39,293,080 |
| 9 | 102 | $234,915 | $70,400 | $164,515 | $39,128,566 |
| 9 | 103 | $234,915 | $70,105 | $164,810 | $38,963,756 |
| 9 | 104 | $234,915 | $69,810 | $165,105 | $38,798,651 |
| 9 | 105 | $234,915 | $69,514 | $165,401 | $38,633,250 |
| 9 | 106 | $234,915 | $69,218 | $165,697 | $38,467,553 |
| 9 | 107 | $234,915 | $68,921 | $165,994 | $38,301,559 |
| 9 | 108 | $234,915 | $68,624 | $166,291 | $38,135,268 |
| 10 | 109 | $234,915 | $68,326 | $166,589 | $37,968,679 |
| 10 | 110 | $234,915 | $68,027 | $166,888 | $37,801,791 |
| 10 | 111 | $234,915 | $67,728 | $167,187 | $37,634,604 |
| 10 | 112 | $234,915 | $67,429 | $167,486 | $37,467,118 |
| 10 | 113 | $234,915 | $67,129 | $167,786 | $37,299,331 |
| 10 | 114 | $234,915 | $66,828 | $168,087 | $37,131,244 |
| 10 | 115 | $234,915 | $66,527 | $168,388 | $36,962,856 |
| 10 | 116 | $234,915 | $66,225 | $168,690 | $36,794,166 |
| 10 | 117 | $234,915 | $65,923 | $168,992 | $36,625,174 |
| 10 | 118 | $234,915 | $65,620 | $169,295 | $36,455,879 |
| 10 | 119 | $234,915 | $65,317 | $169,598 | $36,286,281 |
| 10 | 120 | $234,915 | $65,013 | $169,902 | $36,116,379 |
| 11 | 121 | $234,915 | $64,709 | $170,206 | $35,946,173 |
| 11 | 122 | $234,915 | $64,404 | $170,511 | $35,775,661 |
| 11 | 123 | $234,915 | $64,098 | $170,817 | $35,604,844 |
| 11 | 124 | $234,915 | $63,792 | $171,123 | $35,433,721 |
| 11 | 125 | $234,915 | $63,485 | $171,430 | $35,262,292 |
| 11 | 126 | $234,915 | $63,178 | $171,737 | $35,090,555 |
| 11 | 127 | $234,915 | $62,871 | $172,044 | $34,918,511 |
| 11 | 128 | $234,915 | $62,562 | $172,353 | $34,746,158 |
| 11 | 129 | $234,915 | $62,254 | $172,661 | $34,573,496 |
| 11 | 130 | $234,915 | $61,944 | $172,971 | $34,400,526 |
| 11 | 131 | $234,915 | $61,634 | $173,281 | $34,227,245 |
| 11 | 132 | $234,915 | $61,324 | $173,591 | $34,053,654 |
| 12 | 133 | $234,915 | $61,013 | $173,902 | $33,879,752 |
| 12 | 134 | $234,915 | $60,701 | $174,214 | $33,705,538 |
| 12 | 135 | $234,915 | $60,389 | $174,526 | $33,531,012 |
| 12 | 136 | $234,915 | $60,076 | $174,839 | $33,356,173 |
| 12 | 137 | $234,915 | $59,763 | $175,152 | $33,181,021 |
| 12 | 138 | $234,915 | $59,449 | $175,466 | $33,005,556 |
| 12 | 139 | $234,915 | $59,135 | $175,780 | $32,829,776 |
| 12 | 140 | $234,915 | $58,820 | $176,095 | $32,653,681 |
| 12 | 141 | $234,915 | $58,505 | $176,410 | $32,477,270 |
| 12 | 142 | $234,915 | $58,188 | $176,727 | $32,300,544 |
| 12 | 143 | $234,915 | $57,872 | $177,043 | $32,123,501 |
| 12 | 144 | $234,915 | $57,555 | $177,360 | $31,946,140 |
| 13 | 145 | $234,915 | $57,237 | $177,678 | $31,768,462 |
| 13 | 146 | $234,915 | $56,918 | $177,996 | $31,590,466 |
| 13 | 147 | $234,915 | $56,600 | $178,315 | $31,412,150 |
| 13 | 148 | $234,915 | $56,280 | $178,635 | $31,233,515 |
| 13 | 149 | $234,915 | $55,960 | $178,955 | $31,054,560 |
| 13 | 150 | $234,915 | $55,639 | $179,276 | $30,875,285 |
| 13 | 151 | $234,915 | $55,318 | $179,597 | $30,695,688 |
| 13 | 152 | $234,915 | $54,996 | $179,919 | $30,515,770 |
| 13 | 153 | $234,915 | $54,674 | $180,241 | $30,335,529 |
| 13 | 154 | $234,915 | $54,351 | $180,564 | $30,154,965 |
| 13 | 155 | $234,915 | $54,028 | $180,887 | $29,974,077 |
| 13 | 156 | $234,915 | $53,704 | $181,211 | $29,792,866 |
| 14 | 157 | $234,915 | $53,379 | $181,536 | $29,611,330 |
| 14 | 158 | $234,915 | $53,054 | $181,861 | $29,429,469 |
| 14 | 159 | $234,915 | $52,728 | $182,187 | $29,247,281 |
| 14 | 160 | $234,915 | $52,401 | $182,514 | $29,064,768 |
| 14 | 161 | $234,915 | $52,074 | $182,841 | $28,881,927 |
| 14 | 162 | $234,915 | $51,747 | $183,168 | $28,698,759 |
| 14 | 163 | $234,915 | $51,419 | $183,496 | $28,515,263 |
| 14 | 164 | $234,915 | $51,090 | $183,825 | $28,331,437 |
| 14 | 165 | $234,915 | $50,760 | $184,154 | $28,147,283 |
| 14 | 166 | $234,915 | $50,431 | $184,484 | $27,962,799 |
| 14 | 167 | $234,915 | $50,100 | $184,815 | $27,777,984 |
| 14 | 168 | $234,915 | $49,769 | $185,146 | $27,592,837 |
| 15 | 169 | $234,915 | $49,437 | $185,478 | $27,407,360 |
| 15 | 170 | $234,915 | $49,105 | $185,810 | $27,221,550 |
| 15 | 171 | $234,915 | $48,772 | $186,143 | $27,035,406 |
| 15 | 172 | $234,915 | $48,438 | $186,477 | $26,848,930 |
| 15 | 173 | $234,915 | $48,104 | $186,811 | $26,662,119 |
| 15 | 174 | $234,915 | $47,770 | $187,145 | $26,474,974 |
| 15 | 175 | $234,915 | $47,434 | $187,481 | $26,287,493 |
| 15 | 176 | $234,915 | $47,098 | $187,817 | $26,099,677 |
| 15 | 177 | $234,915 | $46,762 | $188,153 | $25,911,524 |
| 15 | 178 | $234,915 | $46,425 | $188,490 | $25,723,033 |
| 15 | 179 | $234,915 | $46,087 | $188,828 | $25,534,206 |
| 15 | 180 | $234,915 | $45,749 | $189,166 | $25,345,039 |
| 16 | 181 | $234,915 | $45,410 | $189,505 | $25,155,534 |
| 16 | 182 | $234,915 | $45,070 | $189,845 | $24,965,690 |
| 16 | 183 | $234,915 | $44,730 | $190,185 | $24,775,505 |
| 16 | 184 | $234,915 | $44,389 | $190,526 | $24,584,979 |
| 16 | 185 | $234,915 | $44,048 | $190,867 | $24,394,112 |
| 16 | 186 | $234,915 | $43,706 | $191,209 | $24,202,904 |
| 16 | 187 | $234,915 | $43,364 | $191,551 | $24,011,352 |
| 16 | 188 | $234,915 | $43,020 | $191,895 | $23,819,457 |
| 16 | 189 | $234,915 | $42,677 | $192,238 | $23,627,219 |
| 16 | 190 | $234,915 | $42,332 | $192,583 | $23,434,636 |
| 16 | 191 | $234,915 | $41,987 | $192,928 | $23,241,708 |
| 16 | 192 | $234,915 | $41,641 | $193,274 | $23,048,435 |
| 17 | 193 | $234,915 | $41,295 | $193,620 | $22,854,815 |
| 17 | 194 | $234,915 | $40,948 | $193,967 | $22,660,848 |
| 17 | 195 | $234,915 | $40,601 | $194,314 | $22,466,534 |
| 17 | 196 | $234,915 | $40,253 | $194,662 | $22,271,871 |
| 17 | 197 | $234,915 | $39,904 | $195,011 | $22,076,860 |
| 17 | 198 | $234,915 | $39,554 | $195,361 | $21,881,499 |
| 17 | 199 | $234,915 | $39,204 | $195,711 | $21,685,789 |
| 17 | 200 | $234,915 | $38,854 | $196,061 | $21,489,727 |
| 17 | 201 | $234,915 | $38,502 | $196,413 | $21,293,315 |
| 17 | 202 | $234,915 | $38,151 | $196,764 | $21,096,550 |
| 17 | 203 | $234,915 | $37,798 | $197,117 | $20,899,433 |
| 17 | 204 | $234,915 | $37,445 | $197,470 | $20,701,963 |
| 18 | 205 | $234,915 | $37,091 | $197,824 | $20,504,139 |
| 18 | 206 | $234,915 | $36,737 | $198,178 | $20,305,961 |
| 18 | 207 | $234,915 | $36,382 | $198,533 | $20,107,427 |
| 18 | 208 | $234,915 | $36,026 | $198,889 | $19,908,538 |
| 18 | 209 | $234,915 | $35,669 | $199,246 | $19,709,293 |
| 18 | 210 | $234,915 | $35,312 | $199,603 | $19,509,690 |
| 18 | 211 | $234,915 | $34,955 | $199,960 | $19,309,730 |
| 18 | 212 | $234,915 | $34,597 | $200,318 | $19,109,412 |
| 18 | 213 | $234,915 | $34,238 | $200,677 | $18,908,734 |
| 18 | 214 | $234,915 | $33,878 | $201,037 | $18,707,698 |
| 18 | 215 | $234,915 | $33,518 | $201,397 | $18,506,301 |
| 18 | 216 | $234,915 | $33,157 | $201,758 | $18,304,543 |
| 19 | 217 | $234,915 | $32,796 | $202,119 | $18,102,423 |
| 19 | 218 | $234,915 | $32,434 | $202,481 | $17,899,942 |
| 19 | 219 | $234,915 | $32,071 | $202,844 | $17,697,098 |
| 19 | 220 | $234,915 | $31,707 | $203,208 | $17,493,890 |
| 19 | 221 | $234,915 | $31,343 | $203,572 | $17,290,318 |
| 19 | 222 | $234,915 | $30,978 | $203,936 | $17,086,382 |
| 19 | 223 | $234,915 | $30,613 | $204,302 | $16,882,080 |
| 19 | 224 | $234,915 | $30,247 | $204,668 | $16,677,412 |
| 19 | 225 | $234,915 | $29,880 | $205,035 | $16,472,377 |
| 19 | 226 | $234,915 | $29,513 | $205,402 | $16,266,975 |
| 19 | 227 | $234,915 | $29,145 | $205,770 | $16,061,205 |
| 19 | 228 | $234,915 | $28,776 | $206,139 | $15,855,067 |
| 20 | 229 | $234,915 | $28,407 | $206,508 | $15,648,559 |
| 20 | 230 | $234,915 | $28,037 | $206,878 | $15,441,681 |
| 20 | 231 | $234,915 | $27,666 | $207,249 | $15,234,432 |
| 20 | 232 | $234,915 | $27,295 | $207,620 | $15,026,812 |
| 20 | 233 | $234,915 | $26,923 | $207,992 | $14,818,820 |
| 20 | 234 | $234,915 | $26,550 | $208,365 | $14,610,455 |
| 20 | 235 | $234,915 | $26,177 | $208,738 | $14,401,718 |
| 20 | 236 | $234,915 | $25,803 | $209,112 | $14,192,606 |
| 20 | 237 | $234,915 | $25,428 | $209,487 | $13,983,119 |
| 20 | 238 | $234,915 | $25,053 | $209,862 | $13,773,257 |
| 20 | 239 | $234,915 | $24,677 | $210,238 | $13,563,019 |
| 20 | 240 | $234,915 | $24,300 | $210,615 | $13,352,405 |
| 21 | 241 | $234,915 | $23,923 | $210,992 | $13,141,413 |
| 21 | 242 | $234,915 | $23,545 | $211,370 | $12,930,043 |
| 21 | 243 | $234,915 | $23,166 | $211,749 | $12,718,294 |
| 21 | 244 | $234,915 | $22,787 | $212,128 | $12,506,166 |
| 21 | 245 | $234,915 | $22,407 | $212,508 | $12,293,658 |
| 21 | 246 | $234,915 | $22,026 | $212,889 | $12,080,769 |
| 21 | 247 | $234,915 | $21,645 | $213,270 | $11,867,499 |
| 21 | 248 | $234,915 | $21,263 | $213,652 | $11,653,847 |
| 21 | 249 | $234,915 | $20,880 | $214,035 | $11,439,811 |
| 21 | 250 | $234,915 | $20,496 | $214,419 | $11,225,393 |
| 21 | 251 | $234,915 | $20,112 | $214,803 | $11,010,590 |
| 21 | 252 | $234,915 | $19,727 | $215,188 | $10,795,402 |
| 22 | 253 | $234,915 | $19,342 | $215,573 | $10,579,829 |
| 22 | 254 | $234,915 | $18,956 | $215,959 | $10,363,870 |
| 22 | 255 | $234,915 | $18,569 | $216,346 | $10,147,523 |
| 22 | 256 | $234,915 | $18,181 | $216,734 | $9,930,789 |
| 22 | 257 | $234,915 | $17,793 | $217,122 | $9,713,667 |
| 22 | 258 | $234,915 | $17,404 | $217,511 | $9,496,155 |
| 22 | 259 | $234,915 | $17,014 | $217,901 | $9,278,254 |
| 22 | 260 | $234,915 | $16,624 | $218,291 | $9,059,963 |
| 22 | 261 | $234,915 | $16,232 | $218,683 | $8,841,280 |
| 22 | 262 | $234,915 | $15,841 | $219,074 | $8,622,206 |
| 22 | 263 | $234,915 | $15,448 | $219,467 | $8,402,739 |
| 22 | 264 | $234,915 | $15,055 | $219,860 | $8,182,879 |
| 23 | 265 | $234,915 | $14,661 | $220,254 | $7,962,625 |
| 23 | 266 | $234,915 | $14,266 | $220,649 | $7,741,977 |
| 23 | 267 | $234,915 | $13,871 | $221,044 | $7,520,933 |
| 23 | 268 | $234,915 | $13,475 | $221,440 | $7,299,493 |
| 23 | 269 | $234,915 | $13,078 | $221,837 | $7,077,656 |
| 23 | 270 | $234,915 | $12,681 | $222,234 | $6,855,422 |
| 23 | 271 | $234,915 | $12,283 | $222,632 | $6,632,789 |
| 23 | 272 | $234,915 | $11,884 | $223,031 | $6,409,758 |
| 23 | 273 | $234,915 | $11,484 | $223,431 | $6,186,327 |
| 23 | 274 | $234,915 | $11,084 | $223,831 | $5,962,496 |
| 23 | 275 | $234,915 | $10,683 | $224,232 | $5,738,264 |
| 23 | 276 | $234,915 | $10,281 | $224,634 | $5,513,630 |
| 24 | 277 | $234,915 | $9,879 | $225,036 | $5,288,594 |
| 24 | 278 | $234,915 | $9,475 | $225,440 | $5,063,154 |
| 24 | 279 | $234,915 | $9,071 | $225,844 | $4,837,311 |
| 24 | 280 | $234,915 | $8,667 | $226,248 | $4,611,062 |
| 24 | 281 | $234,915 | $8,261 | $226,653 | $4,384,409 |
| 24 | 282 | $234,915 | $7,855 | $227,060 | $4,157,349 |
| 24 | 283 | $234,915 | $7,449 | $227,466 | $3,929,883 |
| 24 | 284 | $234,915 | $7,041 | $227,874 | $3,702,009 |
| 24 | 285 | $234,915 | $6,633 | $228,282 | $3,473,727 |
| 24 | 286 | $234,915 | $6,224 | $228,691 | $3,245,036 |
| 24 | 287 | $234,915 | $5,814 | $229,101 | $3,015,935 |
| 24 | 288 | $234,915 | $5,404 | $229,511 | $2,786,423 |
| 25 | 289 | $234,915 | $4,992 | $229,923 | $2,556,500 |
| 25 | 290 | $234,915 | $4,580 | $230,335 | $2,326,166 |
| 25 | 291 | $234,915 | $4,168 | $230,747 | $2,095,419 |
| 25 | 292 | $234,915 | $3,754 | $231,161 | $1,864,258 |
| 25 | 293 | $234,915 | $3,340 | $231,575 | $1,632,683 |
| 25 | 294 | $234,915 | $2,925 | $231,990 | $1,400,693 |
| 25 | 295 | $234,915 | $2,510 | $232,405 | $1,168,288 |
| 25 | 296 | $234,915 | $2,093 | $232,822 | $935,466 |
| 25 | 297 | $234,915 | $1,676 | $233,239 | $702,227 |
| 25 | 298 | $234,915 | $1,258 | $233,657 | $468,570 |
| 25 | 299 | $234,915 | $840 | $234,075 | $234,495 |
| 25 | 300 | $234,915 | $420 | $234,495 | $0 |
