首期 (港幣)
$67,200,000
每月還款 (港幣)
$434,644
總貸款額 (港幣)
$100,800,000
+
總利息 (港幣)
$29,593,340
=
總還款額 (港幣)
$130,393,340
| 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 | $434,644 | $180,600 | $254,044 | $100,545,956 |
| 1 | 2 | $434,644 | $180,145 | $254,500 | $100,291,456 |
| 1 | 3 | $434,644 | $179,689 | $254,956 | $100,036,500 |
| 1 | 4 | $434,644 | $179,232 | $255,412 | $99,781,088 |
| 1 | 5 | $434,644 | $178,774 | $255,870 | $99,525,218 |
| 1 | 6 | $434,644 | $178,316 | $256,328 | $99,268,889 |
| 1 | 7 | $434,644 | $177,857 | $256,788 | $99,012,102 |
| 1 | 8 | $434,644 | $177,397 | $257,248 | $98,754,854 |
| 1 | 9 | $434,644 | $176,936 | $257,709 | $98,497,145 |
| 1 | 10 | $434,644 | $176,474 | $258,170 | $98,238,975 |
| 1 | 11 | $434,644 | $176,011 | $258,633 | $97,980,342 |
| 1 | 12 | $434,644 | $175,548 | $259,096 | $97,721,246 |
| 2 | 13 | $434,644 | $175,084 | $259,561 | $97,461,685 |
| 2 | 14 | $434,644 | $174,619 | $260,026 | $97,201,659 |
| 2 | 15 | $434,644 | $174,153 | $260,491 | $96,941,168 |
| 2 | 16 | $434,644 | $173,686 | $260,958 | $96,680,210 |
| 2 | 17 | $434,644 | $173,219 | $261,426 | $96,418,784 |
| 2 | 18 | $434,644 | $172,750 | $261,894 | $96,156,890 |
| 2 | 19 | $434,644 | $172,281 | $262,363 | $95,894,526 |
| 2 | 20 | $434,644 | $171,811 | $262,833 | $95,631,693 |
| 2 | 21 | $434,644 | $171,340 | $263,304 | $95,368,389 |
| 2 | 22 | $434,644 | $170,868 | $263,776 | $95,104,612 |
| 2 | 23 | $434,644 | $170,396 | $264,249 | $94,840,364 |
| 2 | 24 | $434,644 | $169,922 | $264,722 | $94,575,642 |
| 3 | 25 | $434,644 | $169,448 | $265,196 | $94,310,445 |
| 3 | 26 | $434,644 | $168,973 | $265,672 | $94,044,774 |
| 3 | 27 | $434,644 | $168,497 | $266,148 | $93,778,626 |
| 3 | 28 | $434,644 | $168,020 | $266,624 | $93,512,002 |
| 3 | 29 | $434,644 | $167,542 | $267,102 | $93,244,899 |
| 3 | 30 | $434,644 | $167,064 | $267,581 | $92,977,319 |
| 3 | 31 | $434,644 | $166,584 | $268,060 | $92,709,259 |
| 3 | 32 | $434,644 | $166,104 | $268,540 | $92,440,718 |
| 3 | 33 | $434,644 | $165,623 | $269,022 | $92,171,697 |
| 3 | 34 | $434,644 | $165,141 | $269,504 | $91,902,193 |
| 3 | 35 | $434,644 | $164,658 | $269,986 | $91,632,207 |
| 3 | 36 | $434,644 | $164,174 | $270,470 | $91,361,737 |
| 4 | 37 | $434,644 | $163,690 | $270,955 | $91,090,782 |
| 4 | 38 | $434,644 | $163,204 | $271,440 | $90,819,342 |
| 4 | 39 | $434,644 | $162,718 | $271,926 | $90,547,416 |
| 4 | 40 | $434,644 | $162,231 | $272,414 | $90,275,002 |
| 4 | 41 | $434,644 | $161,743 | $272,902 | $90,002,100 |
| 4 | 42 | $434,644 | $161,254 | $273,391 | $89,728,709 |
| 4 | 43 | $434,644 | $160,764 | $273,881 | $89,454,829 |
| 4 | 44 | $434,644 | $160,273 | $274,371 | $89,180,458 |
| 4 | 45 | $434,644 | $159,782 | $274,863 | $88,905,595 |
| 4 | 46 | $434,644 | $159,289 | $275,355 | $88,630,240 |
| 4 | 47 | $434,644 | $158,796 | $275,849 | $88,354,391 |
| 4 | 48 | $434,644 | $158,302 | $276,343 | $88,078,048 |
| 5 | 49 | $434,644 | $157,807 | $276,838 | $87,801,210 |
| 5 | 50 | $434,644 | $157,311 | $277,334 | $87,523,876 |
| 5 | 51 | $434,644 | $156,814 | $277,831 | $87,246,045 |
| 5 | 52 | $434,644 | $156,316 | $278,329 | $86,967,717 |
| 5 | 53 | $434,644 | $155,817 | $278,827 | $86,688,889 |
| 5 | 54 | $434,644 | $155,318 | $279,327 | $86,409,562 |
| 5 | 55 | $434,644 | $154,817 | $279,827 | $86,129,735 |
| 5 | 56 | $434,644 | $154,316 | $280,329 | $85,849,406 |
| 5 | 57 | $434,644 | $153,814 | $280,831 | $85,568,576 |
| 5 | 58 | $434,644 | $153,310 | $281,334 | $85,287,241 |
| 5 | 59 | $434,644 | $152,806 | $281,838 | $85,005,403 |
| 5 | 60 | $434,644 | $152,301 | $282,343 | $84,723,060 |
| 6 | 61 | $434,644 | $151,795 | $282,849 | $84,440,211 |
| 6 | 62 | $434,644 | $151,289 | $283,356 | $84,156,855 |
| 6 | 63 | $434,644 | $150,781 | $283,863 | $83,872,992 |
| 6 | 64 | $434,644 | $150,272 | $284,372 | $83,588,620 |
| 6 | 65 | $434,644 | $149,763 | $284,882 | $83,303,738 |
| 6 | 66 | $434,644 | $149,253 | $285,392 | $83,018,346 |
| 6 | 67 | $434,644 | $148,741 | $285,903 | $82,732,443 |
| 6 | 68 | $434,644 | $148,229 | $286,416 | $82,446,028 |
| 6 | 69 | $434,644 | $147,716 | $286,929 | $82,159,099 |
| 6 | 70 | $434,644 | $147,202 | $287,443 | $81,871,656 |
| 6 | 71 | $434,644 | $146,687 | $287,958 | $81,583,699 |
| 6 | 72 | $434,644 | $146,171 | $288,474 | $81,295,225 |
| 7 | 73 | $434,644 | $145,654 | $288,991 | $81,006,234 |
| 7 | 74 | $434,644 | $145,136 | $289,508 | $80,716,726 |
| 7 | 75 | $434,644 | $144,617 | $290,027 | $80,426,699 |
| 7 | 76 | $434,644 | $144,098 | $290,547 | $80,136,152 |
| 7 | 77 | $434,644 | $143,577 | $291,067 | $79,845,085 |
| 7 | 78 | $434,644 | $143,056 | $291,589 | $79,553,497 |
| 7 | 79 | $434,644 | $142,533 | $292,111 | $79,261,385 |
| 7 | 80 | $434,644 | $142,010 | $292,634 | $78,968,751 |
| 7 | 81 | $434,644 | $141,486 | $293,159 | $78,675,592 |
| 7 | 82 | $434,644 | $140,960 | $293,684 | $78,381,908 |
| 7 | 83 | $434,644 | $140,434 | $294,210 | $78,087,698 |
| 7 | 84 | $434,644 | $139,907 | $294,737 | $77,792,961 |
| 8 | 85 | $434,644 | $139,379 | $295,265 | $77,497,695 |
| 8 | 86 | $434,644 | $138,850 | $295,794 | $77,201,901 |
| 8 | 87 | $434,644 | $138,320 | $296,324 | $76,905,576 |
| 8 | 88 | $434,644 | $137,789 | $296,855 | $76,608,721 |
| 8 | 89 | $434,644 | $137,257 | $297,387 | $76,311,334 |
| 8 | 90 | $434,644 | $136,724 | $297,920 | $76,013,414 |
| 8 | 91 | $434,644 | $136,191 | $298,454 | $75,714,960 |
| 8 | 92 | $434,644 | $135,656 | $298,988 | $75,415,972 |
| 8 | 93 | $434,644 | $135,120 | $299,524 | $75,116,447 |
| 8 | 94 | $434,644 | $134,584 | $300,061 | $74,816,387 |
| 8 | 95 | $434,644 | $134,046 | $300,598 | $74,515,788 |
| 8 | 96 | $434,644 | $133,507 | $301,137 | $74,214,651 |
| 9 | 97 | $434,644 | $132,968 | $301,677 | $73,912,975 |
| 9 | 98 | $434,644 | $132,427 | $302,217 | $73,610,758 |
| 9 | 99 | $434,644 | $131,886 | $302,759 | $73,307,999 |
| 9 | 100 | $434,644 | $131,343 | $303,301 | $73,004,698 |
| 9 | 101 | $434,644 | $130,800 | $303,844 | $72,700,854 |
| 9 | 102 | $434,644 | $130,256 | $304,389 | $72,396,465 |
| 9 | 103 | $434,644 | $129,710 | $304,934 | $72,091,531 |
| 9 | 104 | $434,644 | $129,164 | $305,480 | $71,786,050 |
| 9 | 105 | $434,644 | $128,617 | $306,028 | $71,480,023 |
| 9 | 106 | $434,644 | $128,068 | $306,576 | $71,173,446 |
| 9 | 107 | $434,644 | $127,519 | $307,125 | $70,866,321 |
| 9 | 108 | $434,644 | $126,969 | $307,676 | $70,558,645 |
| 10 | 109 | $434,644 | $126,418 | $308,227 | $70,250,419 |
| 10 | 110 | $434,644 | $125,865 | $308,779 | $69,941,639 |
| 10 | 111 | $434,644 | $125,312 | $309,332 | $69,632,307 |
| 10 | 112 | $434,644 | $124,758 | $309,887 | $69,322,420 |
| 10 | 113 | $434,644 | $124,203 | $310,442 | $69,011,979 |
| 10 | 114 | $434,644 | $123,646 | $310,998 | $68,700,981 |
| 10 | 115 | $434,644 | $123,089 | $311,555 | $68,389,425 |
| 10 | 116 | $434,644 | $122,531 | $312,113 | $68,077,312 |
| 10 | 117 | $434,644 | $121,972 | $312,673 | $67,764,639 |
| 10 | 118 | $434,644 | $121,412 | $313,233 | $67,451,407 |
| 10 | 119 | $434,644 | $120,850 | $313,794 | $67,137,613 |
| 10 | 120 | $434,644 | $120,288 | $314,356 | $66,823,256 |
| 11 | 121 | $434,644 | $119,725 | $314,919 | $66,508,337 |
| 11 | 122 | $434,644 | $119,161 | $315,484 | $66,192,853 |
| 11 | 123 | $434,644 | $118,596 | $316,049 | $65,876,804 |
| 11 | 124 | $434,644 | $118,029 | $316,615 | $65,560,189 |
| 11 | 125 | $434,644 | $117,462 | $317,182 | $65,243,007 |
| 11 | 126 | $434,644 | $116,894 | $317,751 | $64,925,256 |
| 11 | 127 | $434,644 | $116,324 | $318,320 | $64,606,936 |
| 11 | 128 | $434,644 | $115,754 | $318,890 | $64,288,045 |
| 11 | 129 | $434,644 | $115,183 | $319,462 | $63,968,584 |
| 11 | 130 | $434,644 | $114,610 | $320,034 | $63,648,550 |
| 11 | 131 | $434,644 | $114,037 | $320,607 | $63,327,942 |
| 11 | 132 | $434,644 | $113,463 | $321,182 | $63,006,760 |
| 12 | 133 | $434,644 | $112,887 | $321,757 | $62,685,003 |
| 12 | 134 | $434,644 | $112,311 | $322,334 | $62,362,669 |
| 12 | 135 | $434,644 | $111,733 | $322,911 | $62,039,758 |
| 12 | 136 | $434,644 | $111,155 | $323,490 | $61,716,268 |
| 12 | 137 | $434,644 | $110,575 | $324,069 | $61,392,198 |
| 12 | 138 | $434,644 | $109,994 | $324,650 | $61,067,548 |
| 12 | 139 | $434,644 | $109,413 | $325,232 | $60,742,316 |
| 12 | 140 | $434,644 | $108,830 | $325,814 | $60,416,502 |
| 12 | 141 | $434,644 | $108,246 | $326,398 | $60,090,104 |
| 12 | 142 | $434,644 | $107,661 | $326,983 | $59,763,121 |
| 12 | 143 | $434,644 | $107,076 | $327,569 | $59,435,552 |
| 12 | 144 | $434,644 | $106,489 | $328,156 | $59,107,396 |
| 13 | 145 | $434,644 | $105,901 | $328,744 | $58,778,652 |
| 13 | 146 | $434,644 | $105,312 | $329,333 | $58,449,320 |
| 13 | 147 | $434,644 | $104,722 | $329,923 | $58,119,397 |
| 13 | 148 | $434,644 | $104,131 | $330,514 | $57,788,883 |
| 13 | 149 | $434,644 | $103,538 | $331,106 | $57,457,777 |
| 13 | 150 | $434,644 | $102,945 | $331,699 | $57,126,078 |
| 13 | 151 | $434,644 | $102,351 | $332,294 | $56,793,784 |
| 13 | 152 | $434,644 | $101,756 | $332,889 | $56,460,895 |
| 13 | 153 | $434,644 | $101,159 | $333,485 | $56,127,410 |
| 13 | 154 | $434,644 | $100,562 | $334,083 | $55,793,327 |
| 13 | 155 | $434,644 | $99,963 | $334,681 | $55,458,645 |
| 13 | 156 | $434,644 | $99,363 | $335,281 | $55,123,364 |
| 14 | 157 | $434,644 | $98,763 | $335,882 | $54,787,483 |
| 14 | 158 | $434,644 | $98,161 | $336,484 | $54,450,999 |
| 14 | 159 | $434,644 | $97,558 | $337,086 | $54,113,913 |
| 14 | 160 | $434,644 | $96,954 | $337,690 | $53,776,222 |
| 14 | 161 | $434,644 | $96,349 | $338,295 | $53,437,927 |
| 14 | 162 | $434,644 | $95,743 | $338,902 | $53,099,025 |
| 14 | 163 | $434,644 | $95,136 | $339,509 | $52,759,517 |
| 14 | 164 | $434,644 | $94,527 | $340,117 | $52,419,400 |
| 14 | 165 | $434,644 | $93,918 | $340,726 | $52,078,673 |
| 14 | 166 | $434,644 | $93,308 | $341,337 | $51,737,336 |
| 14 | 167 | $434,644 | $92,696 | $341,948 | $51,395,388 |
| 14 | 168 | $434,644 | $92,083 | $342,561 | $51,052,827 |
| 15 | 169 | $434,644 | $91,470 | $343,175 | $50,709,652 |
| 15 | 170 | $434,644 | $90,855 | $343,790 | $50,365,863 |
| 15 | 171 | $434,644 | $90,239 | $344,406 | $50,021,457 |
| 15 | 172 | $434,644 | $89,622 | $345,023 | $49,676,434 |
| 15 | 173 | $434,644 | $89,004 | $345,641 | $49,330,793 |
| 15 | 174 | $434,644 | $88,384 | $346,260 | $48,984,533 |
| 15 | 175 | $434,644 | $87,764 | $346,881 | $48,637,653 |
| 15 | 176 | $434,644 | $87,142 | $347,502 | $48,290,151 |
| 15 | 177 | $434,644 | $86,520 | $348,125 | $47,942,026 |
| 15 | 178 | $434,644 | $85,896 | $348,748 | $47,593,278 |
| 15 | 179 | $434,644 | $85,271 | $349,373 | $47,243,905 |
| 15 | 180 | $434,644 | $84,645 | $349,999 | $46,893,905 |
| 16 | 181 | $434,644 | $84,018 | $350,626 | $46,543,279 |
| 16 | 182 | $434,644 | $83,390 | $351,254 | $46,192,025 |
| 16 | 183 | $434,644 | $82,761 | $351,884 | $45,840,141 |
| 16 | 184 | $434,644 | $82,130 | $352,514 | $45,487,627 |
| 16 | 185 | $434,644 | $81,499 | $353,146 | $45,134,481 |
| 16 | 186 | $434,644 | $80,866 | $353,779 | $44,780,703 |
| 16 | 187 | $434,644 | $80,232 | $354,412 | $44,426,290 |
| 16 | 188 | $434,644 | $79,597 | $355,047 | $44,071,243 |
| 16 | 189 | $434,644 | $78,961 | $355,683 | $43,715,559 |
| 16 | 190 | $434,644 | $78,324 | $356,321 | $43,359,239 |
| 16 | 191 | $434,644 | $77,685 | $356,959 | $43,002,279 |
| 16 | 192 | $434,644 | $77,046 | $357,599 | $42,644,681 |
| 17 | 193 | $434,644 | $76,405 | $358,239 | $42,286,441 |
| 17 | 194 | $434,644 | $75,763 | $358,881 | $41,927,560 |
| 17 | 195 | $434,644 | $75,120 | $359,524 | $41,568,036 |
| 17 | 196 | $434,644 | $74,476 | $360,168 | $41,207,867 |
| 17 | 197 | $434,644 | $73,831 | $360,814 | $40,847,054 |
| 17 | 198 | $434,644 | $73,184 | $361,460 | $40,485,593 |
| 17 | 199 | $434,644 | $72,537 | $362,108 | $40,123,486 |
| 17 | 200 | $434,644 | $71,888 | $362,757 | $39,760,729 |
| 17 | 201 | $434,644 | $71,238 | $363,406 | $39,397,323 |
| 17 | 202 | $434,644 | $70,587 | $364,058 | $39,033,265 |
| 17 | 203 | $434,644 | $69,935 | $364,710 | $38,668,555 |
| 17 | 204 | $434,644 | $69,281 | $365,363 | $38,303,192 |
| 18 | 205 | $434,644 | $68,627 | $366,018 | $37,937,174 |
| 18 | 206 | $434,644 | $67,971 | $366,674 | $37,570,500 |
| 18 | 207 | $434,644 | $67,314 | $367,331 | $37,203,170 |
| 18 | 208 | $434,644 | $66,656 | $367,989 | $36,835,181 |
| 18 | 209 | $434,644 | $65,996 | $368,648 | $36,466,533 |
| 18 | 210 | $434,644 | $65,336 | $369,309 | $36,097,224 |
| 18 | 211 | $434,644 | $64,674 | $369,970 | $35,727,254 |
| 18 | 212 | $434,644 | $64,011 | $370,633 | $35,356,621 |
| 18 | 213 | $434,644 | $63,347 | $371,297 | $34,985,324 |
| 18 | 214 | $434,644 | $62,682 | $371,962 | $34,613,361 |
| 18 | 215 | $434,644 | $62,016 | $372,629 | $34,240,732 |
| 18 | 216 | $434,644 | $61,348 | $373,296 | $33,867,436 |
| 19 | 217 | $434,644 | $60,679 | $373,965 | $33,493,470 |
| 19 | 218 | $434,644 | $60,009 | $374,635 | $33,118,835 |
| 19 | 219 | $434,644 | $59,338 | $375,307 | $32,743,529 |
| 19 | 220 | $434,644 | $58,665 | $375,979 | $32,367,550 |
| 19 | 221 | $434,644 | $57,992 | $376,653 | $31,990,897 |
| 19 | 222 | $434,644 | $57,317 | $377,327 | $31,613,570 |
| 19 | 223 | $434,644 | $56,641 | $378,003 | $31,235,566 |
| 19 | 224 | $434,644 | $55,964 | $378,681 | $30,856,885 |
| 19 | 225 | $434,644 | $55,285 | $379,359 | $30,477,526 |
| 19 | 226 | $434,644 | $54,606 | $380,039 | $30,097,487 |
| 19 | 227 | $434,644 | $53,925 | $380,720 | $29,716,767 |
| 19 | 228 | $434,644 | $53,243 | $381,402 | $29,335,365 |
| 20 | 229 | $434,644 | $52,559 | $382,085 | $28,953,280 |
| 20 | 230 | $434,644 | $51,875 | $382,770 | $28,570,510 |
| 20 | 231 | $434,644 | $51,189 | $383,456 | $28,187,055 |
| 20 | 232 | $434,644 | $50,502 | $384,143 | $27,802,912 |
| 20 | 233 | $434,644 | $49,814 | $384,831 | $27,418,081 |
| 20 | 234 | $434,644 | $49,124 | $385,520 | $27,032,561 |
| 20 | 235 | $434,644 | $48,433 | $386,211 | $26,646,350 |
| 20 | 236 | $434,644 | $47,741 | $386,903 | $26,259,447 |
| 20 | 237 | $434,644 | $47,048 | $387,596 | $25,871,850 |
| 20 | 238 | $434,644 | $46,354 | $388,291 | $25,483,560 |
| 20 | 239 | $434,644 | $45,658 | $388,986 | $25,094,573 |
| 20 | 240 | $434,644 | $44,961 | $389,683 | $24,704,890 |
| 21 | 241 | $434,644 | $44,263 | $390,382 | $24,314,508 |
| 21 | 242 | $434,644 | $43,563 | $391,081 | $23,923,427 |
| 21 | 243 | $434,644 | $42,863 | $391,782 | $23,531,646 |
| 21 | 244 | $434,644 | $42,161 | $392,484 | $23,139,162 |
| 21 | 245 | $434,644 | $41,458 | $393,187 | $22,745,975 |
| 21 | 246 | $434,644 | $40,753 | $393,891 | $22,352,084 |
| 21 | 247 | $434,644 | $40,047 | $394,597 | $21,957,487 |
| 21 | 248 | $434,644 | $39,340 | $395,304 | $21,562,183 |
| 21 | 249 | $434,644 | $38,632 | $396,012 | $21,166,171 |
| 21 | 250 | $434,644 | $37,923 | $396,722 | $20,769,449 |
| 21 | 251 | $434,644 | $37,212 | $397,433 | $20,372,016 |
| 21 | 252 | $434,644 | $36,500 | $398,145 | $19,973,872 |
| 22 | 253 | $434,644 | $35,787 | $398,858 | $19,575,014 |
| 22 | 254 | $434,644 | $35,072 | $399,573 | $19,175,441 |
| 22 | 255 | $434,644 | $34,356 | $400,288 | $18,775,153 |
| 22 | 256 | $434,644 | $33,639 | $401,006 | $18,374,147 |
| 22 | 257 | $434,644 | $32,920 | $401,724 | $17,972,423 |
| 22 | 258 | $434,644 | $32,201 | $402,444 | $17,569,979 |
| 22 | 259 | $434,644 | $31,480 | $403,165 | $17,166,814 |
| 22 | 260 | $434,644 | $30,757 | $403,887 | $16,762,927 |
| 22 | 261 | $434,644 | $30,034 | $404,611 | $16,358,316 |
| 22 | 262 | $434,644 | $29,309 | $405,336 | $15,952,980 |
| 22 | 263 | $434,644 | $28,582 | $406,062 | $15,546,918 |
| 22 | 264 | $434,644 | $27,855 | $406,790 | $15,140,129 |
| 23 | 265 | $434,644 | $27,126 | $407,518 | $14,732,610 |
| 23 | 266 | $434,644 | $26,396 | $408,249 | $14,324,362 |
| 23 | 267 | $434,644 | $25,664 | $408,980 | $13,915,382 |
| 23 | 268 | $434,644 | $24,932 | $409,713 | $13,505,669 |
| 23 | 269 | $434,644 | $24,198 | $410,447 | $13,095,222 |
| 23 | 270 | $434,644 | $23,462 | $411,182 | $12,684,040 |
| 23 | 271 | $434,644 | $22,726 | $411,919 | $12,272,121 |
| 23 | 272 | $434,644 | $21,988 | $412,657 | $11,859,464 |
| 23 | 273 | $434,644 | $21,248 | $413,396 | $11,446,068 |
| 23 | 274 | $434,644 | $20,508 | $414,137 | $11,031,931 |
| 23 | 275 | $434,644 | $19,766 | $414,879 | $10,617,052 |
| 23 | 276 | $434,644 | $19,022 | $415,622 | $10,201,430 |
| 24 | 277 | $434,644 | $18,278 | $416,367 | $9,785,063 |
| 24 | 278 | $434,644 | $17,532 | $417,113 | $9,367,950 |
| 24 | 279 | $434,644 | $16,784 | $417,860 | $8,950,090 |
| 24 | 280 | $434,644 | $16,036 | $418,609 | $8,531,481 |
| 24 | 281 | $434,644 | $15,286 | $419,359 | $8,112,122 |
| 24 | 282 | $434,644 | $14,534 | $420,110 | $7,692,012 |
| 24 | 283 | $434,644 | $13,782 | $420,863 | $7,271,149 |
| 24 | 284 | $434,644 | $13,027 | $421,617 | $6,849,532 |
| 24 | 285 | $434,644 | $12,272 | $422,372 | $6,427,160 |
| 24 | 286 | $434,644 | $11,515 | $423,129 | $6,004,030 |
| 24 | 287 | $434,644 | $10,757 | $423,887 | $5,580,143 |
| 24 | 288 | $434,644 | $9,998 | $424,647 | $5,155,496 |
| 25 | 289 | $434,644 | $9,237 | $425,408 | $4,730,089 |
| 25 | 290 | $434,644 | $8,475 | $426,170 | $4,303,919 |
| 25 | 291 | $434,644 | $7,711 | $426,933 | $3,876,986 |
| 25 | 292 | $434,644 | $6,946 | $427,698 | $3,449,288 |
| 25 | 293 | $434,644 | $6,180 | $428,464 | $3,020,823 |
| 25 | 294 | $434,644 | $5,412 | $429,232 | $2,591,591 |
| 25 | 295 | $434,644 | $4,643 | $430,001 | $2,161,590 |
| 25 | 296 | $434,644 | $3,873 | $430,772 | $1,730,818 |
| 25 | 297 | $434,644 | $3,101 | $431,543 | $1,299,275 |
| 25 | 298 | $434,644 | $2,328 | $432,317 | $866,958 |
| 25 | 299 | $434,644 | $1,553 | $433,091 | $433,867 |
| 25 | 300 | $434,644 | $777 | $433,867 | $0 |
