首期 (港幣)
$42,000,000
每月還款 (港幣)
$271,653
總貸款額 (港幣)
$63,000,000
+
總利息 (港幣)
$18,495,837
=
總還款額 (港幣)
$81,495,837
| 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 | $271,653 | $112,875 | $158,778 | $62,841,222 |
| 1 | 2 | $271,653 | $112,591 | $159,062 | $62,682,160 |
| 1 | 3 | $271,653 | $112,306 | $159,347 | $62,522,813 |
| 1 | 4 | $271,653 | $112,020 | $159,633 | $62,363,180 |
| 1 | 5 | $271,653 | $111,734 | $159,919 | $62,203,261 |
| 1 | 6 | $271,653 | $111,448 | $160,205 | $62,043,056 |
| 1 | 7 | $271,653 | $111,160 | $160,492 | $61,882,564 |
| 1 | 8 | $271,653 | $110,873 | $160,780 | $61,721,784 |
| 1 | 9 | $271,653 | $110,585 | $161,068 | $61,560,716 |
| 1 | 10 | $271,653 | $110,296 | $161,357 | $61,399,359 |
| 1 | 11 | $271,653 | $110,007 | $161,646 | $61,237,714 |
| 1 | 12 | $271,653 | $109,718 | $161,935 | $61,075,778 |
| 2 | 13 | $271,653 | $109,427 | $162,225 | $60,913,553 |
| 2 | 14 | $271,653 | $109,137 | $162,516 | $60,751,037 |
| 2 | 15 | $271,653 | $108,846 | $162,807 | $60,588,230 |
| 2 | 16 | $271,653 | $108,554 | $163,099 | $60,425,131 |
| 2 | 17 | $271,653 | $108,262 | $163,391 | $60,261,740 |
| 2 | 18 | $271,653 | $107,969 | $163,684 | $60,098,056 |
| 2 | 19 | $271,653 | $107,676 | $163,977 | $59,934,079 |
| 2 | 20 | $271,653 | $107,382 | $164,271 | $59,769,808 |
| 2 | 21 | $271,653 | $107,088 | $164,565 | $59,605,243 |
| 2 | 22 | $271,653 | $106,793 | $164,860 | $59,440,383 |
| 2 | 23 | $271,653 | $106,497 | $165,155 | $59,275,227 |
| 2 | 24 | $271,653 | $106,201 | $165,451 | $59,109,776 |
| 3 | 25 | $271,653 | $105,905 | $165,748 | $58,944,028 |
| 3 | 26 | $271,653 | $105,608 | $166,045 | $58,777,984 |
| 3 | 27 | $271,653 | $105,311 | $166,342 | $58,611,641 |
| 3 | 28 | $271,653 | $105,013 | $166,640 | $58,445,001 |
| 3 | 29 | $271,653 | $104,714 | $166,939 | $58,278,062 |
| 3 | 30 | $271,653 | $104,415 | $167,238 | $58,110,824 |
| 3 | 31 | $271,653 | $104,115 | $167,538 | $57,943,287 |
| 3 | 32 | $271,653 | $103,815 | $167,838 | $57,775,449 |
| 3 | 33 | $271,653 | $103,514 | $168,138 | $57,607,310 |
| 3 | 34 | $271,653 | $103,213 | $168,440 | $57,438,871 |
| 3 | 35 | $271,653 | $102,911 | $168,741 | $57,270,129 |
| 3 | 36 | $271,653 | $102,609 | $169,044 | $57,101,086 |
| 4 | 37 | $271,653 | $102,306 | $169,347 | $56,931,739 |
| 4 | 38 | $271,653 | $102,003 | $169,650 | $56,762,089 |
| 4 | 39 | $271,653 | $101,699 | $169,954 | $56,592,135 |
| 4 | 40 | $271,653 | $101,394 | $170,259 | $56,421,876 |
| 4 | 41 | $271,653 | $101,089 | $170,564 | $56,251,313 |
| 4 | 42 | $271,653 | $100,784 | $170,869 | $56,080,443 |
| 4 | 43 | $271,653 | $100,477 | $171,175 | $55,909,268 |
| 4 | 44 | $271,653 | $100,171 | $171,482 | $55,737,786 |
| 4 | 45 | $271,653 | $99,864 | $171,789 | $55,565,997 |
| 4 | 46 | $271,653 | $99,556 | $172,097 | $55,393,900 |
| 4 | 47 | $271,653 | $99,247 | $172,405 | $55,221,494 |
| 4 | 48 | $271,653 | $98,939 | $172,714 | $55,048,780 |
| 5 | 49 | $271,653 | $98,629 | $173,024 | $54,875,756 |
| 5 | 50 | $271,653 | $98,319 | $173,334 | $54,702,423 |
| 5 | 51 | $271,653 | $98,009 | $173,644 | $54,528,778 |
| 5 | 52 | $271,653 | $97,697 | $173,955 | $54,354,823 |
| 5 | 53 | $271,653 | $97,386 | $174,267 | $54,180,556 |
| 5 | 54 | $271,653 | $97,073 | $174,579 | $54,005,977 |
| 5 | 55 | $271,653 | $96,761 | $174,892 | $53,831,084 |
| 5 | 56 | $271,653 | $96,447 | $175,205 | $53,655,879 |
| 5 | 57 | $271,653 | $96,133 | $175,519 | $53,480,360 |
| 5 | 58 | $271,653 | $95,819 | $175,834 | $53,304,526 |
| 5 | 59 | $271,653 | $95,504 | $176,149 | $53,128,377 |
| 5 | 60 | $271,653 | $95,188 | $176,464 | $52,951,913 |
| 6 | 61 | $271,653 | $94,872 | $176,781 | $52,775,132 |
| 6 | 62 | $271,653 | $94,555 | $177,097 | $52,598,035 |
| 6 | 63 | $271,653 | $94,238 | $177,415 | $52,420,620 |
| 6 | 64 | $271,653 | $93,920 | $177,733 | $52,242,887 |
| 6 | 65 | $271,653 | $93,602 | $178,051 | $52,064,837 |
| 6 | 66 | $271,653 | $93,283 | $178,370 | $51,886,467 |
| 6 | 67 | $271,653 | $92,963 | $178,690 | $51,707,777 |
| 6 | 68 | $271,653 | $92,643 | $179,010 | $51,528,767 |
| 6 | 69 | $271,653 | $92,322 | $179,330 | $51,349,437 |
| 6 | 70 | $271,653 | $92,001 | $179,652 | $51,169,785 |
| 6 | 71 | $271,653 | $91,679 | $179,974 | $50,989,812 |
| 6 | 72 | $271,653 | $91,357 | $180,296 | $50,809,516 |
| 7 | 73 | $271,653 | $91,034 | $180,619 | $50,628,896 |
| 7 | 74 | $271,653 | $90,710 | $180,943 | $50,447,954 |
| 7 | 75 | $271,653 | $90,386 | $181,267 | $50,266,687 |
| 7 | 76 | $271,653 | $90,061 | $181,592 | $50,085,095 |
| 7 | 77 | $271,653 | $89,736 | $181,917 | $49,903,178 |
| 7 | 78 | $271,653 | $89,410 | $182,243 | $49,720,935 |
| 7 | 79 | $271,653 | $89,083 | $182,569 | $49,538,366 |
| 7 | 80 | $271,653 | $88,756 | $182,897 | $49,355,469 |
| 7 | 81 | $271,653 | $88,429 | $183,224 | $49,172,245 |
| 7 | 82 | $271,653 | $88,100 | $183,553 | $48,988,693 |
| 7 | 83 | $271,653 | $87,771 | $183,881 | $48,804,811 |
| 7 | 84 | $271,653 | $87,442 | $184,211 | $48,620,600 |
| 8 | 85 | $271,653 | $87,112 | $184,541 | $48,436,059 |
| 8 | 86 | $271,653 | $86,781 | $184,872 | $48,251,188 |
| 8 | 87 | $271,653 | $86,450 | $185,203 | $48,065,985 |
| 8 | 88 | $271,653 | $86,118 | $185,535 | $47,880,451 |
| 8 | 89 | $271,653 | $85,786 | $185,867 | $47,694,584 |
| 8 | 90 | $271,653 | $85,453 | $186,200 | $47,508,384 |
| 8 | 91 | $271,653 | $85,119 | $186,534 | $47,321,850 |
| 8 | 92 | $271,653 | $84,785 | $186,868 | $47,134,982 |
| 8 | 93 | $271,653 | $84,450 | $187,203 | $46,947,780 |
| 8 | 94 | $271,653 | $84,115 | $187,538 | $46,760,242 |
| 8 | 95 | $271,653 | $83,779 | $187,874 | $46,572,368 |
| 8 | 96 | $271,653 | $83,442 | $188,211 | $46,384,157 |
| 9 | 97 | $271,653 | $83,105 | $188,548 | $46,195,609 |
| 9 | 98 | $271,653 | $82,767 | $188,886 | $46,006,723 |
| 9 | 99 | $271,653 | $82,429 | $189,224 | $45,817,499 |
| 9 | 100 | $271,653 | $82,090 | $189,563 | $45,627,936 |
| 9 | 101 | $271,653 | $81,750 | $189,903 | $45,438,034 |
| 9 | 102 | $271,653 | $81,410 | $190,243 | $45,247,791 |
| 9 | 103 | $271,653 | $81,069 | $190,584 | $45,057,207 |
| 9 | 104 | $271,653 | $80,727 | $190,925 | $44,866,281 |
| 9 | 105 | $271,653 | $80,385 | $191,267 | $44,675,014 |
| 9 | 106 | $271,653 | $80,043 | $191,610 | $44,483,404 |
| 9 | 107 | $271,653 | $79,699 | $191,953 | $44,291,451 |
| 9 | 108 | $271,653 | $79,356 | $192,297 | $44,099,153 |
| 10 | 109 | $271,653 | $79,011 | $192,642 | $43,906,512 |
| 10 | 110 | $271,653 | $78,666 | $192,987 | $43,713,525 |
| 10 | 111 | $271,653 | $78,320 | $193,333 | $43,520,192 |
| 10 | 112 | $271,653 | $77,974 | $193,679 | $43,326,513 |
| 10 | 113 | $271,653 | $77,627 | $194,026 | $43,132,487 |
| 10 | 114 | $271,653 | $77,279 | $194,374 | $42,938,113 |
| 10 | 115 | $271,653 | $76,931 | $194,722 | $42,743,391 |
| 10 | 116 | $271,653 | $76,582 | $195,071 | $42,548,320 |
| 10 | 117 | $271,653 | $76,232 | $195,420 | $42,352,900 |
| 10 | 118 | $271,653 | $75,882 | $195,771 | $42,157,129 |
| 10 | 119 | $271,653 | $75,532 | $196,121 | $41,961,008 |
| 10 | 120 | $271,653 | $75,180 | $196,473 | $41,764,535 |
| 11 | 121 | $271,653 | $74,828 | $196,825 | $41,567,711 |
| 11 | 122 | $271,653 | $74,475 | $197,177 | $41,370,533 |
| 11 | 123 | $271,653 | $74,122 | $197,531 | $41,173,003 |
| 11 | 124 | $271,653 | $73,768 | $197,884 | $40,975,118 |
| 11 | 125 | $271,653 | $73,414 | $198,239 | $40,776,879 |
| 11 | 126 | $271,653 | $73,059 | $198,594 | $40,578,285 |
| 11 | 127 | $271,653 | $72,703 | $198,950 | $40,379,335 |
| 11 | 128 | $271,653 | $72,346 | $199,306 | $40,180,028 |
| 11 | 129 | $271,653 | $71,989 | $199,664 | $39,980,365 |
| 11 | 130 | $271,653 | $71,631 | $200,021 | $39,780,344 |
| 11 | 131 | $271,653 | $71,273 | $200,380 | $39,579,964 |
| 11 | 132 | $271,653 | $70,914 | $200,739 | $39,379,225 |
| 12 | 133 | $271,653 | $70,554 | $201,098 | $39,178,127 |
| 12 | 134 | $271,653 | $70,194 | $201,459 | $38,976,668 |
| 12 | 135 | $271,653 | $69,833 | $201,820 | $38,774,849 |
| 12 | 136 | $271,653 | $69,472 | $202,181 | $38,572,667 |
| 12 | 137 | $271,653 | $69,109 | $202,543 | $38,370,124 |
| 12 | 138 | $271,653 | $68,746 | $202,906 | $38,167,218 |
| 12 | 139 | $271,653 | $68,383 | $203,270 | $37,963,948 |
| 12 | 140 | $271,653 | $68,019 | $203,634 | $37,760,314 |
| 12 | 141 | $271,653 | $67,654 | $203,999 | $37,556,315 |
| 12 | 142 | $271,653 | $67,288 | $204,364 | $37,351,950 |
| 12 | 143 | $271,653 | $66,922 | $204,731 | $37,147,220 |
| 12 | 144 | $271,653 | $66,555 | $205,097 | $36,942,123 |
| 13 | 145 | $271,653 | $66,188 | $205,465 | $36,736,658 |
| 13 | 146 | $271,653 | $65,820 | $205,833 | $36,530,825 |
| 13 | 147 | $271,653 | $65,451 | $206,202 | $36,324,623 |
| 13 | 148 | $271,653 | $65,082 | $206,571 | $36,118,052 |
| 13 | 149 | $271,653 | $64,712 | $206,941 | $35,911,111 |
| 13 | 150 | $271,653 | $64,341 | $207,312 | $35,703,799 |
| 13 | 151 | $271,653 | $63,969 | $207,683 | $35,496,115 |
| 13 | 152 | $271,653 | $63,597 | $208,056 | $35,288,059 |
| 13 | 153 | $271,653 | $63,224 | $208,428 | $35,079,631 |
| 13 | 154 | $271,653 | $62,851 | $208,802 | $34,870,829 |
| 13 | 155 | $271,653 | $62,477 | $209,176 | $34,661,653 |
| 13 | 156 | $271,653 | $62,102 | $209,551 | $34,452,103 |
| 14 | 157 | $271,653 | $61,727 | $209,926 | $34,242,177 |
| 14 | 158 | $271,653 | $61,351 | $210,302 | $34,031,874 |
| 14 | 159 | $271,653 | $60,974 | $210,679 | $33,821,195 |
| 14 | 160 | $271,653 | $60,596 | $211,056 | $33,610,139 |
| 14 | 161 | $271,653 | $60,218 | $211,435 | $33,398,704 |
| 14 | 162 | $271,653 | $59,839 | $211,813 | $33,186,891 |
| 14 | 163 | $271,653 | $59,460 | $212,193 | $32,974,698 |
| 14 | 164 | $271,653 | $59,080 | $212,573 | $32,762,125 |
| 14 | 165 | $271,653 | $58,699 | $212,954 | $32,549,171 |
| 14 | 166 | $271,653 | $58,317 | $213,336 | $32,335,835 |
| 14 | 167 | $271,653 | $57,935 | $213,718 | $32,122,118 |
| 14 | 168 | $271,653 | $57,552 | $214,101 | $31,908,017 |
| 15 | 169 | $271,653 | $57,169 | $214,484 | $31,693,533 |
| 15 | 170 | $271,653 | $56,784 | $214,869 | $31,478,664 |
| 15 | 171 | $271,653 | $56,399 | $215,254 | $31,263,411 |
| 15 | 172 | $271,653 | $56,014 | $215,639 | $31,047,771 |
| 15 | 173 | $271,653 | $55,627 | $216,026 | $30,831,746 |
| 15 | 174 | $271,653 | $55,240 | $216,413 | $30,615,333 |
| 15 | 175 | $271,653 | $54,852 | $216,800 | $30,398,533 |
| 15 | 176 | $271,653 | $54,464 | $217,189 | $30,181,344 |
| 15 | 177 | $271,653 | $54,075 | $217,578 | $29,963,766 |
| 15 | 178 | $271,653 | $53,685 | $217,968 | $29,745,799 |
| 15 | 179 | $271,653 | $53,295 | $218,358 | $29,527,440 |
| 15 | 180 | $271,653 | $52,903 | $218,749 | $29,308,691 |
| 16 | 181 | $271,653 | $52,511 | $219,141 | $29,089,550 |
| 16 | 182 | $271,653 | $52,119 | $219,534 | $28,870,015 |
| 16 | 183 | $271,653 | $51,725 | $219,927 | $28,650,088 |
| 16 | 184 | $271,653 | $51,331 | $220,321 | $28,429,767 |
| 16 | 185 | $271,653 | $50,937 | $220,716 | $28,209,051 |
| 16 | 186 | $271,653 | $50,541 | $221,112 | $27,987,939 |
| 16 | 187 | $271,653 | $50,145 | $221,508 | $27,766,431 |
| 16 | 188 | $271,653 | $49,748 | $221,905 | $27,544,527 |
| 16 | 189 | $271,653 | $49,351 | $222,302 | $27,322,225 |
| 16 | 190 | $271,653 | $48,952 | $222,700 | $27,099,524 |
| 16 | 191 | $271,653 | $48,553 | $223,099 | $26,876,425 |
| 16 | 192 | $271,653 | $48,154 | $223,499 | $26,652,925 |
| 17 | 193 | $271,653 | $47,753 | $223,900 | $26,429,026 |
| 17 | 194 | $271,653 | $47,352 | $224,301 | $26,204,725 |
| 17 | 195 | $271,653 | $46,950 | $224,703 | $25,980,022 |
| 17 | 196 | $271,653 | $46,548 | $225,105 | $25,754,917 |
| 17 | 197 | $271,653 | $46,144 | $225,509 | $25,529,409 |
| 17 | 198 | $271,653 | $45,740 | $225,913 | $25,303,496 |
| 17 | 199 | $271,653 | $45,335 | $226,317 | $25,077,179 |
| 17 | 200 | $271,653 | $44,930 | $226,723 | $24,850,456 |
| 17 | 201 | $271,653 | $44,524 | $227,129 | $24,623,327 |
| 17 | 202 | $271,653 | $44,117 | $227,536 | $24,395,791 |
| 17 | 203 | $271,653 | $43,709 | $227,944 | $24,167,847 |
| 17 | 204 | $271,653 | $43,301 | $228,352 | $23,939,495 |
| 18 | 205 | $271,653 | $42,892 | $228,761 | $23,710,734 |
| 18 | 206 | $271,653 | $42,482 | $229,171 | $23,481,563 |
| 18 | 207 | $271,653 | $42,071 | $229,582 | $23,251,981 |
| 18 | 208 | $271,653 | $41,660 | $229,993 | $23,021,988 |
| 18 | 209 | $271,653 | $41,248 | $230,405 | $22,791,583 |
| 18 | 210 | $271,653 | $40,835 | $230,818 | $22,560,765 |
| 18 | 211 | $271,653 | $40,421 | $231,231 | $22,329,534 |
| 18 | 212 | $271,653 | $40,007 | $231,646 | $22,097,888 |
| 18 | 213 | $271,653 | $39,592 | $232,061 | $21,865,827 |
| 18 | 214 | $271,653 | $39,176 | $232,477 | $21,633,351 |
| 18 | 215 | $271,653 | $38,760 | $232,893 | $21,400,458 |
| 18 | 216 | $271,653 | $38,342 | $233,310 | $21,167,147 |
| 19 | 217 | $271,653 | $37,924 | $233,728 | $20,933,419 |
| 19 | 218 | $271,653 | $37,506 | $234,147 | $20,699,272 |
| 19 | 219 | $271,653 | $37,086 | $234,567 | $20,464,705 |
| 19 | 220 | $271,653 | $36,666 | $234,987 | $20,229,719 |
| 19 | 221 | $271,653 | $36,245 | $235,408 | $19,994,311 |
| 19 | 222 | $271,653 | $35,823 | $235,830 | $19,758,481 |
| 19 | 223 | $271,653 | $35,401 | $236,252 | $19,522,229 |
| 19 | 224 | $271,653 | $34,977 | $236,675 | $19,285,553 |
| 19 | 225 | $271,653 | $34,553 | $237,100 | $19,048,454 |
| 19 | 226 | $271,653 | $34,128 | $237,524 | $18,810,930 |
| 19 | 227 | $271,653 | $33,703 | $237,950 | $18,572,980 |
| 19 | 228 | $271,653 | $33,277 | $238,376 | $18,334,603 |
| 20 | 229 | $271,653 | $32,849 | $238,803 | $18,095,800 |
| 20 | 230 | $271,653 | $32,422 | $239,231 | $17,856,569 |
| 20 | 231 | $271,653 | $31,993 | $239,660 | $17,616,909 |
| 20 | 232 | $271,653 | $31,564 | $240,089 | $17,376,820 |
| 20 | 233 | $271,653 | $31,133 | $240,519 | $17,136,301 |
| 20 | 234 | $271,653 | $30,703 | $240,950 | $16,895,350 |
| 20 | 235 | $271,653 | $30,271 | $241,382 | $16,653,969 |
| 20 | 236 | $271,653 | $29,838 | $241,814 | $16,412,154 |
| 20 | 237 | $271,653 | $29,405 | $242,248 | $16,169,906 |
| 20 | 238 | $271,653 | $28,971 | $242,682 | $15,927,225 |
| 20 | 239 | $271,653 | $28,536 | $243,117 | $15,684,108 |
| 20 | 240 | $271,653 | $28,101 | $243,552 | $15,440,556 |
| 21 | 241 | $271,653 | $27,664 | $243,988 | $15,196,568 |
| 21 | 242 | $271,653 | $27,227 | $244,426 | $14,952,142 |
| 21 | 243 | $271,653 | $26,789 | $244,864 | $14,707,278 |
| 21 | 244 | $271,653 | $26,351 | $245,302 | $14,461,976 |
| 21 | 245 | $271,653 | $25,911 | $245,742 | $14,216,234 |
| 21 | 246 | $271,653 | $25,471 | $246,182 | $13,970,052 |
| 21 | 247 | $271,653 | $25,030 | $246,623 | $13,723,429 |
| 21 | 248 | $271,653 | $24,588 | $247,065 | $13,476,364 |
| 21 | 249 | $271,653 | $24,145 | $247,508 | $13,228,857 |
| 21 | 250 | $271,653 | $23,702 | $247,951 | $12,980,906 |
| 21 | 251 | $271,653 | $23,257 | $248,395 | $12,732,510 |
| 21 | 252 | $271,653 | $22,812 | $248,840 | $12,483,670 |
| 22 | 253 | $271,653 | $22,367 | $249,286 | $12,234,384 |
| 22 | 254 | $271,653 | $21,920 | $249,733 | $11,984,651 |
| 22 | 255 | $271,653 | $21,472 | $250,180 | $11,734,471 |
| 22 | 256 | $271,653 | $21,024 | $250,629 | $11,483,842 |
| 22 | 257 | $271,653 | $20,575 | $251,078 | $11,232,764 |
| 22 | 258 | $271,653 | $20,125 | $251,527 | $10,981,237 |
| 22 | 259 | $271,653 | $19,675 | $251,978 | $10,729,259 |
| 22 | 260 | $271,653 | $19,223 | $252,430 | $10,476,829 |
| 22 | 261 | $271,653 | $18,771 | $252,882 | $10,223,948 |
| 22 | 262 | $271,653 | $18,318 | $253,335 | $9,970,613 |
| 22 | 263 | $271,653 | $17,864 | $253,789 | $9,716,824 |
| 22 | 264 | $271,653 | $17,409 | $254,243 | $9,462,580 |
| 23 | 265 | $271,653 | $16,954 | $254,699 | $9,207,881 |
| 23 | 266 | $271,653 | $16,497 | $255,155 | $8,952,726 |
| 23 | 267 | $271,653 | $16,040 | $255,612 | $8,697,114 |
| 23 | 268 | $271,653 | $15,582 | $256,070 | $8,441,043 |
| 23 | 269 | $271,653 | $15,124 | $256,529 | $8,184,514 |
| 23 | 270 | $271,653 | $14,664 | $256,989 | $7,927,525 |
| 23 | 271 | $271,653 | $14,203 | $257,449 | $7,670,076 |
| 23 | 272 | $271,653 | $13,742 | $257,911 | $7,412,165 |
| 23 | 273 | $271,653 | $13,280 | $258,373 | $7,153,793 |
| 23 | 274 | $271,653 | $12,817 | $258,836 | $6,894,957 |
| 23 | 275 | $271,653 | $12,353 | $259,299 | $6,635,658 |
| 23 | 276 | $271,653 | $11,889 | $259,764 | $6,375,894 |
| 24 | 277 | $271,653 | $11,423 | $260,229 | $6,115,664 |
| 24 | 278 | $271,653 | $10,957 | $260,696 | $5,854,969 |
| 24 | 279 | $271,653 | $10,490 | $261,163 | $5,593,806 |
| 24 | 280 | $271,653 | $10,022 | $261,631 | $5,332,176 |
| 24 | 281 | $271,653 | $9,553 | $262,099 | $5,070,076 |
| 24 | 282 | $271,653 | $9,084 | $262,569 | $4,807,507 |
| 24 | 283 | $271,653 | $8,613 | $263,039 | $4,544,468 |
| 24 | 284 | $271,653 | $8,142 | $263,511 | $4,280,957 |
| 24 | 285 | $271,653 | $7,670 | $263,983 | $4,016,975 |
| 24 | 286 | $271,653 | $7,197 | $264,456 | $3,752,519 |
| 24 | 287 | $271,653 | $6,723 | $264,930 | $3,487,590 |
| 24 | 288 | $271,653 | $6,249 | $265,404 | $3,222,185 |
| 25 | 289 | $271,653 | $5,773 | $265,880 | $2,956,306 |
| 25 | 290 | $271,653 | $5,297 | $266,356 | $2,689,950 |
| 25 | 291 | $271,653 | $4,819 | $266,833 | $2,423,116 |
| 25 | 292 | $271,653 | $4,341 | $267,311 | $2,155,805 |
| 25 | 293 | $271,653 | $3,862 | $267,790 | $1,888,015 |
| 25 | 294 | $271,653 | $3,383 | $268,270 | $1,619,744 |
| 25 | 295 | $271,653 | $2,902 | $268,751 | $1,350,994 |
| 25 | 296 | $271,653 | $2,421 | $269,232 | $1,081,761 |
| 25 | 297 | $271,653 | $1,938 | $269,715 | $812,047 |
| 25 | 298 | $271,653 | $1,455 | $270,198 | $541,849 |
| 25 | 299 | $271,653 | $971 | $270,682 | $271,167 |
| 25 | 300 | $271,653 | $486 | $271,167 | $0 |
