首期 (港幣)
$37,200,000
每月還款 (港幣)
$240,607
總貸款額 (港幣)
$55,800,000
+
總利息 (港幣)
$16,382,027
=
總還款額 (港幣)
$72,182,027
| 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 | $240,607 | $99,975 | $140,632 | $55,659,368 |
| 1 | 2 | $240,607 | $99,723 | $140,884 | $55,518,485 |
| 1 | 3 | $240,607 | $99,471 | $141,136 | $55,377,348 |
| 1 | 4 | $240,607 | $99,218 | $141,389 | $55,235,959 |
| 1 | 5 | $240,607 | $98,964 | $141,642 | $55,094,317 |
| 1 | 6 | $240,607 | $98,711 | $141,896 | $54,952,421 |
| 1 | 7 | $240,607 | $98,456 | $142,150 | $54,810,271 |
| 1 | 8 | $240,607 | $98,202 | $142,405 | $54,667,866 |
| 1 | 9 | $240,607 | $97,947 | $142,660 | $54,525,205 |
| 1 | 10 | $240,607 | $97,691 | $142,916 | $54,382,290 |
| 1 | 11 | $240,607 | $97,435 | $143,172 | $54,239,118 |
| 1 | 12 | $240,607 | $97,178 | $143,428 | $54,095,689 |
| 2 | 13 | $240,607 | $96,921 | $143,685 | $53,952,004 |
| 2 | 14 | $240,607 | $96,664 | $143,943 | $53,808,061 |
| 2 | 15 | $240,607 | $96,406 | $144,201 | $53,663,861 |
| 2 | 16 | $240,607 | $96,148 | $144,459 | $53,519,402 |
| 2 | 17 | $240,607 | $95,889 | $144,718 | $53,374,684 |
| 2 | 18 | $240,607 | $95,630 | $144,977 | $53,229,707 |
| 2 | 19 | $240,607 | $95,370 | $145,237 | $53,084,470 |
| 2 | 20 | $240,607 | $95,110 | $145,497 | $52,938,973 |
| 2 | 21 | $240,607 | $94,849 | $145,758 | $52,793,215 |
| 2 | 22 | $240,607 | $94,588 | $146,019 | $52,647,196 |
| 2 | 23 | $240,607 | $94,326 | $146,281 | $52,500,916 |
| 2 | 24 | $240,607 | $94,064 | $146,543 | $52,354,373 |
| 3 | 25 | $240,607 | $93,802 | $146,805 | $52,207,568 |
| 3 | 26 | $240,607 | $93,539 | $147,068 | $52,060,500 |
| 3 | 27 | $240,607 | $93,275 | $147,332 | $51,913,168 |
| 3 | 28 | $240,607 | $93,011 | $147,596 | $51,765,572 |
| 3 | 29 | $240,607 | $92,747 | $147,860 | $51,617,712 |
| 3 | 30 | $240,607 | $92,482 | $148,125 | $51,469,587 |
| 3 | 31 | $240,607 | $92,216 | $148,390 | $51,321,197 |
| 3 | 32 | $240,607 | $91,950 | $148,656 | $51,172,540 |
| 3 | 33 | $240,607 | $91,684 | $148,923 | $51,023,618 |
| 3 | 34 | $240,607 | $91,417 | $149,189 | $50,874,428 |
| 3 | 35 | $240,607 | $91,150 | $149,457 | $50,724,972 |
| 3 | 36 | $240,607 | $90,882 | $149,725 | $50,575,247 |
| 4 | 37 | $240,607 | $90,614 | $149,993 | $50,425,254 |
| 4 | 38 | $240,607 | $90,345 | $150,262 | $50,274,993 |
| 4 | 39 | $240,607 | $90,076 | $150,531 | $50,124,462 |
| 4 | 40 | $240,607 | $89,806 | $150,800 | $49,973,662 |
| 4 | 41 | $240,607 | $89,536 | $151,071 | $49,822,591 |
| 4 | 42 | $240,607 | $89,265 | $151,341 | $49,671,250 |
| 4 | 43 | $240,607 | $88,994 | $151,612 | $49,519,637 |
| 4 | 44 | $240,607 | $88,723 | $151,884 | $49,367,753 |
| 4 | 45 | $240,607 | $88,451 | $152,156 | $49,215,597 |
| 4 | 46 | $240,607 | $88,178 | $152,429 | $49,063,168 |
| 4 | 47 | $240,607 | $87,905 | $152,702 | $48,910,466 |
| 4 | 48 | $240,607 | $87,631 | $152,976 | $48,757,491 |
| 5 | 49 | $240,607 | $87,357 | $153,250 | $48,604,241 |
| 5 | 50 | $240,607 | $87,083 | $153,524 | $48,450,717 |
| 5 | 51 | $240,607 | $86,808 | $153,799 | $48,296,918 |
| 5 | 52 | $240,607 | $86,532 | $154,075 | $48,142,843 |
| 5 | 53 | $240,607 | $86,256 | $154,351 | $47,988,492 |
| 5 | 54 | $240,607 | $85,979 | $154,627 | $47,833,865 |
| 5 | 55 | $240,607 | $85,702 | $154,904 | $47,678,961 |
| 5 | 56 | $240,607 | $85,425 | $155,182 | $47,523,779 |
| 5 | 57 | $240,607 | $85,147 | $155,460 | $47,368,319 |
| 5 | 58 | $240,607 | $84,868 | $155,739 | $47,212,580 |
| 5 | 59 | $240,607 | $84,589 | $156,018 | $47,056,563 |
| 5 | 60 | $240,607 | $84,310 | $156,297 | $46,900,265 |
| 6 | 61 | $240,607 | $84,030 | $156,577 | $46,743,688 |
| 6 | 62 | $240,607 | $83,749 | $156,858 | $46,586,831 |
| 6 | 63 | $240,607 | $83,468 | $157,139 | $46,429,692 |
| 6 | 64 | $240,607 | $83,187 | $157,420 | $46,272,272 |
| 6 | 65 | $240,607 | $82,904 | $157,702 | $46,114,569 |
| 6 | 66 | $240,607 | $82,622 | $157,985 | $45,956,585 |
| 6 | 67 | $240,607 | $82,339 | $158,268 | $45,798,317 |
| 6 | 68 | $240,607 | $82,055 | $158,551 | $45,639,765 |
| 6 | 69 | $240,607 | $81,771 | $158,836 | $45,480,930 |
| 6 | 70 | $240,607 | $81,487 | $159,120 | $45,321,810 |
| 6 | 71 | $240,607 | $81,202 | $159,405 | $45,162,405 |
| 6 | 72 | $240,607 | $80,916 | $159,691 | $45,002,714 |
| 7 | 73 | $240,607 | $80,630 | $159,977 | $44,842,737 |
| 7 | 74 | $240,607 | $80,343 | $160,264 | $44,682,473 |
| 7 | 75 | $240,607 | $80,056 | $160,551 | $44,521,923 |
| 7 | 76 | $240,607 | $79,768 | $160,838 | $44,361,084 |
| 7 | 77 | $240,607 | $79,480 | $161,126 | $44,199,958 |
| 7 | 78 | $240,607 | $79,192 | $161,415 | $44,038,543 |
| 7 | 79 | $240,607 | $78,902 | $161,704 | $43,876,838 |
| 7 | 80 | $240,607 | $78,613 | $161,994 | $43,714,844 |
| 7 | 81 | $240,607 | $78,322 | $162,284 | $43,552,560 |
| 7 | 82 | $240,607 | $78,032 | $162,575 | $43,389,985 |
| 7 | 83 | $240,607 | $77,740 | $162,866 | $43,227,119 |
| 7 | 84 | $240,607 | $77,449 | $163,158 | $43,063,960 |
| 8 | 85 | $240,607 | $77,156 | $163,450 | $42,900,510 |
| 8 | 86 | $240,607 | $76,863 | $163,743 | $42,736,766 |
| 8 | 87 | $240,607 | $76,570 | $164,037 | $42,572,730 |
| 8 | 88 | $240,607 | $76,276 | $164,331 | $42,408,399 |
| 8 | 89 | $240,607 | $75,982 | $164,625 | $42,243,774 |
| 8 | 90 | $240,607 | $75,687 | $164,920 | $42,078,854 |
| 8 | 91 | $240,607 | $75,391 | $165,215 | $41,913,639 |
| 8 | 92 | $240,607 | $75,095 | $165,511 | $41,748,127 |
| 8 | 93 | $240,607 | $74,799 | $165,808 | $41,582,319 |
| 8 | 94 | $240,607 | $74,502 | $166,105 | $41,416,214 |
| 8 | 95 | $240,607 | $74,204 | $166,403 | $41,249,811 |
| 8 | 96 | $240,607 | $73,906 | $166,701 | $41,083,110 |
| 9 | 97 | $240,607 | $73,607 | $167,000 | $40,916,111 |
| 9 | 98 | $240,607 | $73,308 | $167,299 | $40,748,812 |
| 9 | 99 | $240,607 | $73,008 | $167,598 | $40,581,214 |
| 9 | 100 | $240,607 | $72,708 | $167,899 | $40,413,315 |
| 9 | 101 | $240,607 | $72,407 | $168,200 | $40,245,115 |
| 9 | 102 | $240,607 | $72,106 | $168,501 | $40,076,615 |
| 9 | 103 | $240,607 | $71,804 | $168,803 | $39,907,812 |
| 9 | 104 | $240,607 | $71,501 | $169,105 | $39,738,706 |
| 9 | 105 | $240,607 | $71,199 | $169,408 | $39,569,298 |
| 9 | 106 | $240,607 | $70,895 | $169,712 | $39,399,586 |
| 9 | 107 | $240,607 | $70,591 | $170,016 | $39,229,571 |
| 9 | 108 | $240,607 | $70,286 | $170,320 | $39,059,250 |
| 10 | 109 | $240,607 | $69,981 | $170,626 | $38,888,625 |
| 10 | 110 | $240,607 | $69,675 | $170,931 | $38,717,693 |
| 10 | 111 | $240,607 | $69,369 | $171,238 | $38,546,456 |
| 10 | 112 | $240,607 | $69,062 | $171,544 | $38,374,911 |
| 10 | 113 | $240,607 | $68,755 | $171,852 | $38,203,060 |
| 10 | 114 | $240,607 | $68,447 | $172,160 | $38,030,900 |
| 10 | 115 | $240,607 | $68,139 | $172,468 | $37,858,432 |
| 10 | 116 | $240,607 | $67,830 | $172,777 | $37,685,655 |
| 10 | 117 | $240,607 | $67,520 | $173,087 | $37,512,568 |
| 10 | 118 | $240,607 | $67,210 | $173,397 | $37,339,172 |
| 10 | 119 | $240,607 | $66,899 | $173,707 | $37,165,464 |
| 10 | 120 | $240,607 | $66,588 | $174,019 | $36,991,445 |
| 11 | 121 | $240,607 | $66,276 | $174,330 | $36,817,115 |
| 11 | 122 | $240,607 | $65,964 | $174,643 | $36,642,472 |
| 11 | 123 | $240,607 | $65,651 | $174,956 | $36,467,517 |
| 11 | 124 | $240,607 | $65,338 | $175,269 | $36,292,248 |
| 11 | 125 | $240,607 | $65,024 | $175,583 | $36,116,664 |
| 11 | 126 | $240,607 | $64,709 | $175,898 | $35,940,767 |
| 11 | 127 | $240,607 | $64,394 | $176,213 | $35,764,554 |
| 11 | 128 | $240,607 | $64,078 | $176,529 | $35,588,025 |
| 11 | 129 | $240,607 | $63,762 | $176,845 | $35,411,180 |
| 11 | 130 | $240,607 | $63,445 | $177,162 | $35,234,019 |
| 11 | 131 | $240,607 | $63,128 | $177,479 | $35,056,539 |
| 11 | 132 | $240,607 | $62,810 | $177,797 | $34,878,742 |
| 12 | 133 | $240,607 | $62,491 | $178,116 | $34,700,627 |
| 12 | 134 | $240,607 | $62,172 | $178,435 | $34,522,192 |
| 12 | 135 | $240,607 | $61,852 | $178,754 | $34,343,437 |
| 12 | 136 | $240,607 | $61,532 | $179,075 | $34,164,363 |
| 12 | 137 | $240,607 | $61,211 | $179,396 | $33,984,967 |
| 12 | 138 | $240,607 | $60,890 | $179,717 | $33,805,250 |
| 12 | 139 | $240,607 | $60,568 | $180,039 | $33,625,211 |
| 12 | 140 | $240,607 | $60,245 | $180,362 | $33,444,849 |
| 12 | 141 | $240,607 | $59,922 | $180,685 | $33,264,165 |
| 12 | 142 | $240,607 | $59,598 | $181,008 | $33,083,156 |
| 12 | 143 | $240,607 | $59,274 | $181,333 | $32,901,823 |
| 12 | 144 | $240,607 | $58,949 | $181,658 | $32,720,166 |
| 13 | 145 | $240,607 | $58,624 | $181,983 | $32,538,183 |
| 13 | 146 | $240,607 | $58,298 | $182,309 | $32,355,873 |
| 13 | 147 | $240,607 | $57,971 | $182,636 | $32,173,238 |
| 13 | 148 | $240,607 | $57,644 | $182,963 | $31,990,275 |
| 13 | 149 | $240,607 | $57,316 | $183,291 | $31,806,984 |
| 13 | 150 | $240,607 | $56,988 | $183,619 | $31,623,364 |
| 13 | 151 | $240,607 | $56,659 | $183,948 | $31,439,416 |
| 13 | 152 | $240,607 | $56,329 | $184,278 | $31,255,138 |
| 13 | 153 | $240,607 | $55,999 | $184,608 | $31,070,530 |
| 13 | 154 | $240,607 | $55,668 | $184,939 | $30,885,592 |
| 13 | 155 | $240,607 | $55,337 | $185,270 | $30,700,322 |
| 13 | 156 | $240,607 | $55,005 | $185,602 | $30,514,720 |
| 14 | 157 | $240,607 | $54,672 | $185,935 | $30,328,785 |
| 14 | 158 | $240,607 | $54,339 | $186,268 | $30,142,517 |
| 14 | 159 | $240,607 | $54,005 | $186,601 | $29,955,916 |
| 14 | 160 | $240,607 | $53,671 | $186,936 | $29,768,980 |
| 14 | 161 | $240,607 | $53,336 | $187,271 | $29,581,710 |
| 14 | 162 | $240,607 | $53,001 | $187,606 | $29,394,103 |
| 14 | 163 | $240,607 | $52,664 | $187,942 | $29,206,161 |
| 14 | 164 | $240,607 | $52,328 | $188,279 | $29,017,882 |
| 14 | 165 | $240,607 | $51,990 | $188,616 | $28,829,266 |
| 14 | 166 | $240,607 | $51,652 | $188,954 | $28,640,311 |
| 14 | 167 | $240,607 | $51,314 | $189,293 | $28,451,018 |
| 14 | 168 | $240,607 | $50,975 | $189,632 | $28,261,386 |
| 15 | 169 | $240,607 | $50,635 | $189,972 | $28,071,415 |
| 15 | 170 | $240,607 | $50,295 | $190,312 | $27,881,102 |
| 15 | 171 | $240,607 | $49,954 | $190,653 | $27,690,449 |
| 15 | 172 | $240,607 | $49,612 | $190,995 | $27,499,455 |
| 15 | 173 | $240,607 | $49,270 | $191,337 | $27,308,118 |
| 15 | 174 | $240,607 | $48,927 | $191,680 | $27,116,438 |
| 15 | 175 | $240,607 | $48,584 | $192,023 | $26,924,415 |
| 15 | 176 | $240,607 | $48,240 | $192,367 | $26,732,048 |
| 15 | 177 | $240,607 | $47,895 | $192,712 | $26,539,336 |
| 15 | 178 | $240,607 | $47,550 | $193,057 | $26,346,279 |
| 15 | 179 | $240,607 | $47,204 | $193,403 | $26,152,876 |
| 15 | 180 | $240,607 | $46,857 | $193,750 | $25,959,126 |
| 16 | 181 | $240,607 | $46,510 | $194,097 | $25,765,030 |
| 16 | 182 | $240,607 | $46,162 | $194,444 | $25,570,585 |
| 16 | 183 | $240,607 | $45,814 | $194,793 | $25,375,792 |
| 16 | 184 | $240,607 | $45,465 | $195,142 | $25,180,651 |
| 16 | 185 | $240,607 | $45,115 | $195,491 | $24,985,159 |
| 16 | 186 | $240,607 | $44,765 | $195,842 | $24,789,317 |
| 16 | 187 | $240,607 | $44,414 | $196,193 | $24,593,125 |
| 16 | 188 | $240,607 | $44,063 | $196,544 | $24,396,581 |
| 16 | 189 | $240,607 | $43,711 | $196,896 | $24,199,685 |
| 16 | 190 | $240,607 | $43,358 | $197,249 | $24,002,436 |
| 16 | 191 | $240,607 | $43,004 | $197,602 | $23,804,833 |
| 16 | 192 | $240,607 | $42,650 | $197,956 | $23,606,877 |
| 17 | 193 | $240,607 | $42,296 | $198,311 | $23,408,566 |
| 17 | 194 | $240,607 | $41,940 | $198,666 | $23,209,899 |
| 17 | 195 | $240,607 | $41,584 | $199,022 | $23,010,877 |
| 17 | 196 | $240,607 | $41,228 | $199,379 | $22,811,498 |
| 17 | 197 | $240,607 | $40,871 | $199,736 | $22,611,762 |
| 17 | 198 | $240,607 | $40,513 | $200,094 | $22,411,668 |
| 17 | 199 | $240,607 | $40,154 | $200,453 | $22,211,215 |
| 17 | 200 | $240,607 | $39,795 | $200,812 | $22,010,404 |
| 17 | 201 | $240,607 | $39,435 | $201,171 | $21,809,232 |
| 17 | 202 | $240,607 | $39,075 | $201,532 | $21,607,700 |
| 17 | 203 | $240,607 | $38,714 | $201,893 | $21,405,807 |
| 17 | 204 | $240,607 | $38,352 | $202,255 | $21,203,553 |
| 18 | 205 | $240,607 | $37,990 | $202,617 | $21,000,936 |
| 18 | 206 | $240,607 | $37,627 | $202,980 | $20,797,956 |
| 18 | 207 | $240,607 | $37,263 | $203,344 | $20,594,612 |
| 18 | 208 | $240,607 | $36,899 | $203,708 | $20,390,904 |
| 18 | 209 | $240,607 | $36,534 | $204,073 | $20,186,831 |
| 18 | 210 | $240,607 | $36,168 | $204,439 | $19,982,392 |
| 18 | 211 | $240,607 | $35,802 | $204,805 | $19,777,587 |
| 18 | 212 | $240,607 | $35,435 | $205,172 | $19,572,415 |
| 18 | 213 | $240,607 | $35,067 | $205,540 | $19,366,876 |
| 18 | 214 | $240,607 | $34,699 | $205,908 | $19,160,968 |
| 18 | 215 | $240,607 | $34,330 | $206,277 | $18,954,691 |
| 18 | 216 | $240,607 | $33,960 | $206,646 | $18,748,045 |
| 19 | 217 | $240,607 | $33,590 | $207,017 | $18,541,028 |
| 19 | 218 | $240,607 | $33,219 | $207,387 | $18,333,641 |
| 19 | 219 | $240,607 | $32,848 | $207,759 | $18,125,882 |
| 19 | 220 | $240,607 | $32,476 | $208,131 | $17,917,751 |
| 19 | 221 | $240,607 | $32,103 | $208,504 | $17,709,247 |
| 19 | 222 | $240,607 | $31,729 | $208,878 | $17,500,369 |
| 19 | 223 | $240,607 | $31,355 | $209,252 | $17,291,117 |
| 19 | 224 | $240,607 | $30,980 | $209,627 | $17,081,490 |
| 19 | 225 | $240,607 | $30,604 | $210,002 | $16,871,488 |
| 19 | 226 | $240,607 | $30,228 | $210,379 | $16,661,109 |
| 19 | 227 | $240,607 | $29,851 | $210,756 | $16,450,353 |
| 19 | 228 | $240,607 | $29,474 | $211,133 | $16,239,220 |
| 20 | 229 | $240,607 | $29,095 | $211,511 | $16,027,709 |
| 20 | 230 | $240,607 | $28,716 | $211,890 | $15,815,818 |
| 20 | 231 | $240,607 | $28,337 | $212,270 | $15,603,548 |
| 20 | 232 | $240,607 | $27,956 | $212,650 | $15,390,898 |
| 20 | 233 | $240,607 | $27,575 | $213,031 | $15,177,866 |
| 20 | 234 | $240,607 | $27,194 | $213,413 | $14,964,453 |
| 20 | 235 | $240,607 | $26,811 | $213,795 | $14,750,658 |
| 20 | 236 | $240,607 | $26,428 | $214,178 | $14,536,479 |
| 20 | 237 | $240,607 | $26,045 | $214,562 | $14,321,917 |
| 20 | 238 | $240,607 | $25,660 | $214,947 | $14,106,970 |
| 20 | 239 | $240,607 | $25,275 | $215,332 | $13,891,639 |
| 20 | 240 | $240,607 | $24,889 | $215,718 | $13,675,921 |
| 21 | 241 | $240,607 | $24,503 | $216,104 | $13,459,817 |
| 21 | 242 | $240,607 | $24,116 | $216,491 | $13,243,326 |
| 21 | 243 | $240,607 | $23,728 | $216,879 | $13,026,447 |
| 21 | 244 | $240,607 | $23,339 | $217,268 | $12,809,179 |
| 21 | 245 | $240,607 | $22,950 | $217,657 | $12,591,522 |
| 21 | 246 | $240,607 | $22,560 | $218,047 | $12,373,475 |
| 21 | 247 | $240,607 | $22,169 | $218,438 | $12,155,037 |
| 21 | 248 | $240,607 | $21,778 | $218,829 | $11,936,208 |
| 21 | 249 | $240,607 | $21,386 | $219,221 | $11,716,987 |
| 21 | 250 | $240,607 | $20,993 | $219,614 | $11,497,374 |
| 21 | 251 | $240,607 | $20,599 | $220,007 | $11,277,366 |
| 21 | 252 | $240,607 | $20,205 | $220,401 | $11,056,965 |
| 22 | 253 | $240,607 | $19,810 | $220,796 | $10,836,168 |
| 22 | 254 | $240,607 | $19,415 | $221,192 | $10,614,976 |
| 22 | 255 | $240,607 | $19,018 | $221,588 | $10,393,388 |
| 22 | 256 | $240,607 | $18,621 | $221,985 | $10,171,403 |
| 22 | 257 | $240,607 | $18,224 | $222,383 | $9,949,020 |
| 22 | 258 | $240,607 | $17,825 | $222,781 | $9,726,239 |
| 22 | 259 | $240,607 | $17,426 | $223,181 | $9,503,058 |
| 22 | 260 | $240,607 | $17,026 | $223,580 | $9,279,477 |
| 22 | 261 | $240,607 | $16,626 | $223,981 | $9,055,496 |
| 22 | 262 | $240,607 | $16,224 | $224,382 | $8,831,114 |
| 22 | 263 | $240,607 | $15,822 | $224,784 | $8,606,330 |
| 22 | 264 | $240,607 | $15,420 | $225,187 | $8,381,143 |
| 23 | 265 | $240,607 | $15,016 | $225,591 | $8,155,552 |
| 23 | 266 | $240,607 | $14,612 | $225,995 | $7,929,557 |
| 23 | 267 | $240,607 | $14,207 | $226,400 | $7,703,158 |
| 23 | 268 | $240,607 | $13,801 | $226,805 | $7,476,353 |
| 23 | 269 | $240,607 | $13,395 | $227,212 | $7,249,141 |
| 23 | 270 | $240,607 | $12,988 | $227,619 | $7,021,522 |
| 23 | 271 | $240,607 | $12,580 | $228,027 | $6,793,496 |
| 23 | 272 | $240,607 | $12,172 | $228,435 | $6,565,061 |
| 23 | 273 | $240,607 | $11,762 | $228,844 | $6,336,216 |
| 23 | 274 | $240,607 | $11,352 | $229,254 | $6,106,962 |
| 23 | 275 | $240,607 | $10,942 | $229,665 | $5,877,297 |
| 23 | 276 | $240,607 | $10,530 | $230,077 | $5,647,220 |
| 24 | 277 | $240,607 | $10,118 | $230,489 | $5,416,731 |
| 24 | 278 | $240,607 | $9,705 | $230,902 | $5,185,830 |
| 24 | 279 | $240,607 | $9,291 | $231,315 | $4,954,514 |
| 24 | 280 | $240,607 | $8,877 | $231,730 | $4,722,784 |
| 24 | 281 | $240,607 | $8,462 | $232,145 | $4,490,639 |
| 24 | 282 | $240,607 | $8,046 | $232,561 | $4,258,078 |
| 24 | 283 | $240,607 | $7,629 | $232,978 | $4,025,100 |
| 24 | 284 | $240,607 | $7,212 | $233,395 | $3,791,705 |
| 24 | 285 | $240,607 | $6,793 | $233,813 | $3,557,892 |
| 24 | 286 | $240,607 | $6,375 | $234,232 | $3,323,660 |
| 24 | 287 | $240,607 | $5,955 | $234,652 | $3,089,008 |
| 24 | 288 | $240,607 | $5,534 | $235,072 | $2,853,936 |
| 25 | 289 | $240,607 | $5,113 | $235,493 | $2,618,442 |
| 25 | 290 | $240,607 | $4,691 | $235,915 | $2,382,527 |
| 25 | 291 | $240,607 | $4,269 | $236,338 | $2,146,189 |
| 25 | 292 | $240,607 | $3,845 | $236,762 | $1,909,427 |
| 25 | 293 | $240,607 | $3,421 | $237,186 | $1,672,241 |
| 25 | 294 | $240,607 | $2,996 | $237,611 | $1,434,631 |
| 25 | 295 | $240,607 | $2,570 | $238,036 | $1,196,594 |
| 25 | 296 | $240,607 | $2,144 | $238,463 | $958,132 |
| 25 | 297 | $240,607 | $1,717 | $238,890 | $719,241 |
| 25 | 298 | $240,607 | $1,289 | $239,318 | $479,923 |
| 25 | 299 | $240,607 | $860 | $239,747 | $240,176 |
| 25 | 300 | $240,607 | $430 | $240,176 | $0 |
