首期 (港幣)
$51,260,000
每月還款 (港幣)
$331,546
總貸款額 (港幣)
$76,890,000
+
總利息 (港幣)
$22,573,729
=
總還款額 (港幣)
$99,463,729
| 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 | $331,546 | $137,761 | $193,785 | $76,696,215 |
| 1 | 2 | $331,546 | $137,414 | $194,132 | $76,502,084 |
| 1 | 3 | $331,546 | $137,066 | $194,480 | $76,307,604 |
| 1 | 4 | $331,546 | $136,718 | $194,828 | $76,112,776 |
| 1 | 5 | $331,546 | $136,369 | $195,177 | $75,917,599 |
| 1 | 6 | $331,546 | $136,019 | $195,527 | $75,722,073 |
| 1 | 7 | $331,546 | $135,669 | $195,877 | $75,526,195 |
| 1 | 8 | $331,546 | $135,318 | $196,228 | $75,329,967 |
| 1 | 9 | $331,546 | $134,966 | $196,580 | $75,133,388 |
| 1 | 10 | $331,546 | $134,614 | $196,932 | $74,936,456 |
| 1 | 11 | $331,546 | $134,261 | $197,285 | $74,739,171 |
| 1 | 12 | $331,546 | $133,908 | $197,638 | $74,541,533 |
| 2 | 13 | $331,546 | $133,554 | $197,992 | $74,343,541 |
| 2 | 14 | $331,546 | $133,199 | $198,347 | $74,145,194 |
| 2 | 15 | $331,546 | $132,843 | $198,702 | $73,946,492 |
| 2 | 16 | $331,546 | $132,487 | $199,058 | $73,747,434 |
| 2 | 17 | $331,546 | $132,131 | $199,415 | $73,548,019 |
| 2 | 18 | $331,546 | $131,774 | $199,772 | $73,348,247 |
| 2 | 19 | $331,546 | $131,416 | $200,130 | $73,148,116 |
| 2 | 20 | $331,546 | $131,057 | $200,489 | $72,947,628 |
| 2 | 21 | $331,546 | $130,698 | $200,848 | $72,746,780 |
| 2 | 22 | $331,546 | $130,338 | $201,208 | $72,545,572 |
| 2 | 23 | $331,546 | $129,977 | $201,568 | $72,344,004 |
| 2 | 24 | $331,546 | $129,616 | $201,929 | $72,142,074 |
| 3 | 25 | $331,546 | $129,255 | $202,291 | $71,939,783 |
| 3 | 26 | $331,546 | $128,892 | $202,654 | $71,737,129 |
| 3 | 27 | $331,546 | $128,529 | $203,017 | $71,534,113 |
| 3 | 28 | $331,546 | $128,165 | $203,380 | $71,330,732 |
| 3 | 29 | $331,546 | $127,801 | $203,745 | $71,126,987 |
| 3 | 30 | $331,546 | $127,436 | $204,110 | $70,922,877 |
| 3 | 31 | $331,546 | $127,070 | $204,476 | $70,718,402 |
| 3 | 32 | $331,546 | $126,704 | $204,842 | $70,513,560 |
| 3 | 33 | $331,546 | $126,337 | $205,209 | $70,308,351 |
| 3 | 34 | $331,546 | $125,969 | $205,577 | $70,102,774 |
| 3 | 35 | $331,546 | $125,601 | $205,945 | $69,896,829 |
| 3 | 36 | $331,546 | $125,232 | $206,314 | $69,690,515 |
| 4 | 37 | $331,546 | $124,862 | $206,684 | $69,483,832 |
| 4 | 38 | $331,546 | $124,492 | $207,054 | $69,276,778 |
| 4 | 39 | $331,546 | $124,121 | $207,425 | $69,069,353 |
| 4 | 40 | $331,546 | $123,749 | $207,797 | $68,861,556 |
| 4 | 41 | $331,546 | $123,377 | $208,169 | $68,653,388 |
| 4 | 42 | $331,546 | $123,004 | $208,542 | $68,444,846 |
| 4 | 43 | $331,546 | $122,630 | $208,915 | $68,235,930 |
| 4 | 44 | $331,546 | $122,256 | $209,290 | $68,026,641 |
| 4 | 45 | $331,546 | $121,881 | $209,665 | $67,816,976 |
| 4 | 46 | $331,546 | $121,505 | $210,040 | $67,606,936 |
| 4 | 47 | $331,546 | $121,129 | $210,417 | $67,396,519 |
| 4 | 48 | $331,546 | $120,752 | $210,794 | $67,185,725 |
| 5 | 49 | $331,546 | $120,374 | $211,171 | $66,974,554 |
| 5 | 50 | $331,546 | $119,996 | $211,550 | $66,763,004 |
| 5 | 51 | $331,546 | $119,617 | $211,929 | $66,551,076 |
| 5 | 52 | $331,546 | $119,237 | $212,308 | $66,338,767 |
| 5 | 53 | $331,546 | $118,857 | $212,689 | $66,126,078 |
| 5 | 54 | $331,546 | $118,476 | $213,070 | $65,913,009 |
| 5 | 55 | $331,546 | $118,094 | $213,452 | $65,699,557 |
| 5 | 56 | $331,546 | $117,712 | $213,834 | $65,485,723 |
| 5 | 57 | $331,546 | $117,329 | $214,217 | $65,271,506 |
| 5 | 58 | $331,546 | $116,945 | $214,601 | $65,056,905 |
| 5 | 59 | $331,546 | $116,560 | $214,985 | $64,841,919 |
| 5 | 60 | $331,546 | $116,175 | $215,371 | $64,626,549 |
| 6 | 61 | $331,546 | $115,789 | $215,757 | $64,410,792 |
| 6 | 62 | $331,546 | $115,403 | $216,143 | $64,194,649 |
| 6 | 63 | $331,546 | $115,015 | $216,530 | $63,978,119 |
| 6 | 64 | $331,546 | $114,627 | $216,918 | $63,761,200 |
| 6 | 65 | $331,546 | $114,239 | $217,307 | $63,543,893 |
| 6 | 66 | $331,546 | $113,849 | $217,696 | $63,326,197 |
| 6 | 67 | $331,546 | $113,459 | $218,086 | $63,108,111 |
| 6 | 68 | $331,546 | $113,069 | $218,477 | $62,889,634 |
| 6 | 69 | $331,546 | $112,677 | $218,869 | $62,670,765 |
| 6 | 70 | $331,546 | $112,285 | $219,261 | $62,451,505 |
| 6 | 71 | $331,546 | $111,892 | $219,653 | $62,231,851 |
| 6 | 72 | $331,546 | $111,499 | $220,047 | $62,011,804 |
| 7 | 73 | $331,546 | $111,104 | $220,441 | $61,791,363 |
| 7 | 74 | $331,546 | $110,710 | $220,836 | $61,570,526 |
| 7 | 75 | $331,546 | $110,314 | $221,232 | $61,349,295 |
| 7 | 76 | $331,546 | $109,917 | $221,628 | $61,127,666 |
| 7 | 77 | $331,546 | $109,520 | $222,025 | $60,905,641 |
| 7 | 78 | $331,546 | $109,123 | $222,423 | $60,683,218 |
| 7 | 79 | $331,546 | $108,724 | $222,822 | $60,460,396 |
| 7 | 80 | $331,546 | $108,325 | $223,221 | $60,237,175 |
| 7 | 81 | $331,546 | $107,925 | $223,621 | $60,013,554 |
| 7 | 82 | $331,546 | $107,524 | $224,021 | $59,789,533 |
| 7 | 83 | $331,546 | $107,123 | $224,423 | $59,565,110 |
| 7 | 84 | $331,546 | $106,721 | $224,825 | $59,340,285 |
| 8 | 85 | $331,546 | $106,318 | $225,228 | $59,115,057 |
| 8 | 86 | $331,546 | $105,914 | $225,631 | $58,889,426 |
| 8 | 87 | $331,546 | $105,510 | $226,036 | $58,663,391 |
| 8 | 88 | $331,546 | $105,105 | $226,441 | $58,436,950 |
| 8 | 89 | $331,546 | $104,700 | $226,846 | $58,210,104 |
| 8 | 90 | $331,546 | $104,293 | $227,253 | $57,982,851 |
| 8 | 91 | $331,546 | $103,886 | $227,660 | $57,755,191 |
| 8 | 92 | $331,546 | $103,478 | $228,068 | $57,527,124 |
| 8 | 93 | $331,546 | $103,069 | $228,476 | $57,298,647 |
| 8 | 94 | $331,546 | $102,660 | $228,886 | $57,069,762 |
| 8 | 95 | $331,546 | $102,250 | $229,296 | $56,840,466 |
| 8 | 96 | $331,546 | $101,839 | $229,707 | $56,610,759 |
| 9 | 97 | $331,546 | $101,428 | $230,118 | $56,380,641 |
| 9 | 98 | $331,546 | $101,015 | $230,530 | $56,150,111 |
| 9 | 99 | $331,546 | $100,602 | $230,943 | $55,919,167 |
| 9 | 100 | $331,546 | $100,189 | $231,357 | $55,687,810 |
| 9 | 101 | $331,546 | $99,774 | $231,772 | $55,456,038 |
| 9 | 102 | $331,546 | $99,359 | $232,187 | $55,223,851 |
| 9 | 103 | $331,546 | $98,943 | $232,603 | $54,991,248 |
| 9 | 104 | $331,546 | $98,526 | $233,020 | $54,758,228 |
| 9 | 105 | $331,546 | $98,108 | $233,437 | $54,524,791 |
| 9 | 106 | $331,546 | $97,690 | $233,856 | $54,290,935 |
| 9 | 107 | $331,546 | $97,271 | $234,275 | $54,056,661 |
| 9 | 108 | $331,546 | $96,852 | $234,694 | $53,821,967 |
| 10 | 109 | $331,546 | $96,431 | $235,115 | $53,586,852 |
| 10 | 110 | $331,546 | $96,010 | $235,536 | $53,351,316 |
| 10 | 111 | $331,546 | $95,588 | $235,958 | $53,115,358 |
| 10 | 112 | $331,546 | $95,165 | $236,381 | $52,878,977 |
| 10 | 113 | $331,546 | $94,742 | $236,804 | $52,642,173 |
| 10 | 114 | $331,546 | $94,317 | $237,229 | $52,404,944 |
| 10 | 115 | $331,546 | $93,892 | $237,654 | $52,167,291 |
| 10 | 116 | $331,546 | $93,466 | $238,079 | $51,929,212 |
| 10 | 117 | $331,546 | $93,040 | $238,506 | $51,690,706 |
| 10 | 118 | $331,546 | $92,613 | $238,933 | $51,451,772 |
| 10 | 119 | $331,546 | $92,184 | $239,361 | $51,212,411 |
| 10 | 120 | $331,546 | $91,756 | $239,790 | $50,972,621 |
| 11 | 121 | $331,546 | $91,326 | $240,220 | $50,732,401 |
| 11 | 122 | $331,546 | $90,896 | $240,650 | $50,491,751 |
| 11 | 123 | $331,546 | $90,464 | $241,081 | $50,250,669 |
| 11 | 124 | $331,546 | $90,032 | $241,513 | $50,009,156 |
| 11 | 125 | $331,546 | $89,600 | $241,946 | $49,767,210 |
| 11 | 126 | $331,546 | $89,166 | $242,380 | $49,524,831 |
| 11 | 127 | $331,546 | $88,732 | $242,814 | $49,282,017 |
| 11 | 128 | $331,546 | $88,297 | $243,249 | $49,038,768 |
| 11 | 129 | $331,546 | $87,861 | $243,685 | $48,795,083 |
| 11 | 130 | $331,546 | $87,425 | $244,121 | $48,550,962 |
| 11 | 131 | $331,546 | $86,987 | $244,559 | $48,306,403 |
| 11 | 132 | $331,546 | $86,549 | $244,997 | $48,061,407 |
| 12 | 133 | $331,546 | $86,110 | $245,436 | $47,815,971 |
| 12 | 134 | $331,546 | $85,670 | $245,875 | $47,570,095 |
| 12 | 135 | $331,546 | $85,230 | $246,316 | $47,323,779 |
| 12 | 136 | $331,546 | $84,788 | $246,757 | $47,077,022 |
| 12 | 137 | $331,546 | $84,346 | $247,199 | $46,829,823 |
| 12 | 138 | $331,546 | $83,903 | $247,642 | $46,582,180 |
| 12 | 139 | $331,546 | $83,460 | $248,086 | $46,334,094 |
| 12 | 140 | $331,546 | $83,015 | $248,531 | $46,085,564 |
| 12 | 141 | $331,546 | $82,570 | $248,976 | $45,836,588 |
| 12 | 142 | $331,546 | $82,124 | $249,422 | $45,587,166 |
| 12 | 143 | $331,546 | $81,677 | $249,869 | $45,337,297 |
| 12 | 144 | $331,546 | $81,229 | $250,316 | $45,086,981 |
| 13 | 145 | $331,546 | $80,781 | $250,765 | $44,836,216 |
| 13 | 146 | $331,546 | $80,332 | $251,214 | $44,585,002 |
| 13 | 147 | $331,546 | $79,881 | $251,664 | $44,333,338 |
| 13 | 148 | $331,546 | $79,431 | $252,115 | $44,081,222 |
| 13 | 149 | $331,546 | $78,979 | $252,567 | $43,828,655 |
| 13 | 150 | $331,546 | $78,526 | $253,019 | $43,575,636 |
| 13 | 151 | $331,546 | $78,073 | $253,473 | $43,322,163 |
| 13 | 152 | $331,546 | $77,619 | $253,927 | $43,068,236 |
| 13 | 153 | $331,546 | $77,164 | $254,382 | $42,813,855 |
| 13 | 154 | $331,546 | $76,708 | $254,838 | $42,559,017 |
| 13 | 155 | $331,546 | $76,252 | $255,294 | $42,303,723 |
| 13 | 156 | $331,546 | $75,794 | $255,752 | $42,047,971 |
| 14 | 157 | $331,546 | $75,336 | $256,210 | $41,791,761 |
| 14 | 158 | $331,546 | $74,877 | $256,669 | $41,535,092 |
| 14 | 159 | $331,546 | $74,417 | $257,129 | $41,277,964 |
| 14 | 160 | $331,546 | $73,956 | $257,589 | $41,020,374 |
| 14 | 161 | $331,546 | $73,495 | $258,051 | $40,762,323 |
| 14 | 162 | $331,546 | $73,032 | $258,513 | $40,503,810 |
| 14 | 163 | $331,546 | $72,569 | $258,976 | $40,244,834 |
| 14 | 164 | $331,546 | $72,105 | $259,440 | $39,985,393 |
| 14 | 165 | $331,546 | $71,640 | $259,905 | $39,725,488 |
| 14 | 166 | $331,546 | $71,175 | $260,371 | $39,465,117 |
| 14 | 167 | $331,546 | $70,708 | $260,837 | $39,204,280 |
| 14 | 168 | $331,546 | $70,241 | $261,305 | $38,942,975 |
| 15 | 169 | $331,546 | $69,773 | $261,773 | $38,681,202 |
| 15 | 170 | $331,546 | $69,304 | $262,242 | $38,418,960 |
| 15 | 171 | $331,546 | $68,834 | $262,712 | $38,156,248 |
| 15 | 172 | $331,546 | $68,363 | $263,182 | $37,893,066 |
| 15 | 173 | $331,546 | $67,892 | $263,654 | $37,629,412 |
| 15 | 174 | $331,546 | $67,419 | $264,126 | $37,365,285 |
| 15 | 175 | $331,546 | $66,946 | $264,600 | $37,100,686 |
| 15 | 176 | $331,546 | $66,472 | $265,074 | $36,835,612 |
| 15 | 177 | $331,546 | $65,997 | $265,549 | $36,570,063 |
| 15 | 178 | $331,546 | $65,521 | $266,024 | $36,304,039 |
| 15 | 179 | $331,546 | $65,045 | $266,501 | $36,037,538 |
| 15 | 180 | $331,546 | $64,567 | $266,979 | $35,770,559 |
| 16 | 181 | $331,546 | $64,089 | $267,457 | $35,503,103 |
| 16 | 182 | $331,546 | $63,610 | $267,936 | $35,235,167 |
| 16 | 183 | $331,546 | $63,130 | $268,416 | $34,966,750 |
| 16 | 184 | $331,546 | $62,649 | $268,897 | $34,697,853 |
| 16 | 185 | $331,546 | $62,167 | $269,379 | $34,428,475 |
| 16 | 186 | $331,546 | $61,684 | $269,861 | $34,158,613 |
| 16 | 187 | $331,546 | $61,201 | $270,345 | $33,888,268 |
| 16 | 188 | $331,546 | $60,716 | $270,829 | $33,617,439 |
| 16 | 189 | $331,546 | $60,231 | $271,315 | $33,346,125 |
| 16 | 190 | $331,546 | $59,745 | $271,801 | $33,074,324 |
| 16 | 191 | $331,546 | $59,258 | $272,288 | $32,802,036 |
| 16 | 192 | $331,546 | $58,770 | $272,775 | $32,529,261 |
| 17 | 193 | $331,546 | $58,282 | $273,264 | $32,255,997 |
| 17 | 194 | $331,546 | $57,792 | $273,754 | $31,982,243 |
| 17 | 195 | $331,546 | $57,302 | $274,244 | $31,707,999 |
| 17 | 196 | $331,546 | $56,810 | $274,736 | $31,433,263 |
| 17 | 197 | $331,546 | $56,318 | $275,228 | $31,158,035 |
| 17 | 198 | $331,546 | $55,825 | $275,721 | $30,882,314 |
| 17 | 199 | $331,546 | $55,331 | $276,215 | $30,606,099 |
| 17 | 200 | $331,546 | $54,836 | $276,710 | $30,329,390 |
| 17 | 201 | $331,546 | $54,340 | $277,206 | $30,052,184 |
| 17 | 202 | $331,546 | $53,843 | $277,702 | $29,774,482 |
| 17 | 203 | $331,546 | $53,346 | $278,200 | $29,496,282 |
| 17 | 204 | $331,546 | $52,848 | $278,698 | $29,217,584 |
| 18 | 205 | $331,546 | $52,348 | $279,198 | $28,938,386 |
| 18 | 206 | $331,546 | $51,848 | $279,698 | $28,658,688 |
| 18 | 207 | $331,546 | $51,347 | $280,199 | $28,378,489 |
| 18 | 208 | $331,546 | $50,845 | $280,701 | $28,097,788 |
| 18 | 209 | $331,546 | $50,342 | $281,204 | $27,816,584 |
| 18 | 210 | $331,546 | $49,838 | $281,708 | $27,534,877 |
| 18 | 211 | $331,546 | $49,333 | $282,212 | $27,252,664 |
| 18 | 212 | $331,546 | $48,828 | $282,718 | $26,969,946 |
| 18 | 213 | $331,546 | $48,321 | $283,225 | $26,686,722 |
| 18 | 214 | $331,546 | $47,814 | $283,732 | $26,402,989 |
| 18 | 215 | $331,546 | $47,305 | $284,240 | $26,118,749 |
| 18 | 216 | $331,546 | $46,796 | $284,750 | $25,833,999 |
| 19 | 217 | $331,546 | $46,286 | $285,260 | $25,548,740 |
| 19 | 218 | $331,546 | $45,775 | $285,771 | $25,262,969 |
| 19 | 219 | $331,546 | $45,263 | $286,283 | $24,976,686 |
| 19 | 220 | $331,546 | $44,750 | $286,796 | $24,689,890 |
| 19 | 221 | $331,546 | $44,236 | $287,310 | $24,402,580 |
| 19 | 222 | $331,546 | $43,721 | $287,824 | $24,114,756 |
| 19 | 223 | $331,546 | $43,206 | $288,340 | $23,826,415 |
| 19 | 224 | $331,546 | $42,689 | $288,857 | $23,537,559 |
| 19 | 225 | $331,546 | $42,171 | $289,374 | $23,248,184 |
| 19 | 226 | $331,546 | $41,653 | $289,893 | $22,958,292 |
| 19 | 227 | $331,546 | $41,134 | $290,412 | $22,667,879 |
| 19 | 228 | $331,546 | $40,613 | $290,932 | $22,376,947 |
| 20 | 229 | $331,546 | $40,092 | $291,454 | $22,085,493 |
| 20 | 230 | $331,546 | $39,570 | $291,976 | $21,793,517 |
| 20 | 231 | $331,546 | $39,047 | $292,499 | $21,501,018 |
| 20 | 232 | $331,546 | $38,523 | $293,023 | $21,207,995 |
| 20 | 233 | $331,546 | $37,998 | $293,548 | $20,914,447 |
| 20 | 234 | $331,546 | $37,472 | $294,074 | $20,620,373 |
| 20 | 235 | $331,546 | $36,945 | $294,601 | $20,325,772 |
| 20 | 236 | $331,546 | $36,417 | $295,129 | $20,030,643 |
| 20 | 237 | $331,546 | $35,888 | $295,658 | $19,734,986 |
| 20 | 238 | $331,546 | $35,359 | $296,187 | $19,438,799 |
| 20 | 239 | $331,546 | $34,828 | $296,718 | $19,142,081 |
| 20 | 240 | $331,546 | $34,296 | $297,250 | $18,844,831 |
| 21 | 241 | $331,546 | $33,764 | $297,782 | $18,547,049 |
| 21 | 242 | $331,546 | $33,230 | $298,316 | $18,248,733 |
| 21 | 243 | $331,546 | $32,696 | $298,850 | $17,949,883 |
| 21 | 244 | $331,546 | $32,160 | $299,386 | $17,650,498 |
| 21 | 245 | $331,546 | $31,624 | $299,922 | $17,350,576 |
| 21 | 246 | $331,546 | $31,086 | $300,459 | $17,050,116 |
| 21 | 247 | $331,546 | $30,548 | $300,998 | $16,749,119 |
| 21 | 248 | $331,546 | $30,009 | $301,537 | $16,447,582 |
| 21 | 249 | $331,546 | $29,469 | $302,077 | $16,145,505 |
| 21 | 250 | $331,546 | $28,927 | $302,618 | $15,842,886 |
| 21 | 251 | $331,546 | $28,385 | $303,161 | $15,539,726 |
| 21 | 252 | $331,546 | $27,842 | $303,704 | $15,236,022 |
| 22 | 253 | $331,546 | $27,298 | $304,248 | $14,931,774 |
| 22 | 254 | $331,546 | $26,753 | $304,793 | $14,626,981 |
| 22 | 255 | $331,546 | $26,207 | $305,339 | $14,321,642 |
| 22 | 256 | $331,546 | $25,660 | $305,886 | $14,015,756 |
| 22 | 257 | $331,546 | $25,112 | $306,434 | $13,709,322 |
| 22 | 258 | $331,546 | $24,563 | $306,983 | $13,402,338 |
| 22 | 259 | $331,546 | $24,013 | $307,533 | $13,094,805 |
| 22 | 260 | $331,546 | $23,462 | $308,084 | $12,786,721 |
| 22 | 261 | $331,546 | $22,910 | $308,636 | $12,478,085 |
| 22 | 262 | $331,546 | $22,357 | $309,189 | $12,168,895 |
| 22 | 263 | $331,546 | $21,803 | $309,743 | $11,859,152 |
| 22 | 264 | $331,546 | $21,248 | $310,298 | $11,548,854 |
| 23 | 265 | $331,546 | $20,692 | $310,854 | $11,238,000 |
| 23 | 266 | $331,546 | $20,135 | $311,411 | $10,926,589 |
| 23 | 267 | $331,546 | $19,577 | $311,969 | $10,614,620 |
| 23 | 268 | $331,546 | $19,018 | $312,528 | $10,302,092 |
| 23 | 269 | $331,546 | $18,458 | $313,088 | $9,989,004 |
| 23 | 270 | $331,546 | $17,897 | $313,649 | $9,675,356 |
| 23 | 271 | $331,546 | $17,335 | $314,211 | $9,361,145 |
| 23 | 272 | $331,546 | $16,772 | $314,774 | $9,046,371 |
| 23 | 273 | $331,546 | $16,208 | $315,338 | $8,731,033 |
| 23 | 274 | $331,546 | $15,643 | $315,903 | $8,415,131 |
| 23 | 275 | $331,546 | $15,077 | $316,469 | $8,098,662 |
| 23 | 276 | $331,546 | $14,510 | $317,036 | $7,781,626 |
| 24 | 277 | $331,546 | $13,942 | $317,604 | $7,464,023 |
| 24 | 278 | $331,546 | $13,373 | $318,173 | $7,145,850 |
| 24 | 279 | $331,546 | $12,803 | $318,743 | $6,827,107 |
| 24 | 280 | $331,546 | $12,232 | $319,314 | $6,507,793 |
| 24 | 281 | $331,546 | $11,660 | $319,886 | $6,187,907 |
| 24 | 282 | $331,546 | $11,087 | $320,459 | $5,867,448 |
| 24 | 283 | $331,546 | $10,513 | $321,033 | $5,546,415 |
| 24 | 284 | $331,546 | $9,937 | $321,608 | $5,224,807 |
| 24 | 285 | $331,546 | $9,361 | $322,185 | $4,902,622 |
| 24 | 286 | $331,546 | $8,784 | $322,762 | $4,579,860 |
| 24 | 287 | $331,546 | $8,206 | $323,340 | $4,256,520 |
| 24 | 288 | $331,546 | $7,626 | $323,919 | $3,932,600 |
| 25 | 289 | $331,546 | $7,046 | $324,500 | $3,608,101 |
| 25 | 290 | $331,546 | $6,465 | $325,081 | $3,283,019 |
| 25 | 291 | $331,546 | $5,882 | $325,664 | $2,957,356 |
| 25 | 292 | $331,546 | $5,299 | $326,247 | $2,631,108 |
| 25 | 293 | $331,546 | $4,714 | $326,832 | $2,304,277 |
| 25 | 294 | $331,546 | $4,128 | $327,417 | $1,976,860 |
| 25 | 295 | $331,546 | $3,542 | $328,004 | $1,648,856 |
| 25 | 296 | $331,546 | $2,954 | $328,592 | $1,320,264 |
| 25 | 297 | $331,546 | $2,365 | $329,180 | $991,084 |
| 25 | 298 | $331,546 | $1,776 | $329,770 | $661,314 |
| 25 | 299 | $331,546 | $1,185 | $330,361 | $330,953 |
| 25 | 300 | $331,546 | $593 | $330,953 | $0 |
