首期 (港幣)
$56,480,000
每月還款 (港幣)
$365,308
總貸款額 (港幣)
$84,720,000
+
總利息 (港幣)
$24,872,497
=
總還款額 (港幣)
$109,592,497
| 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 | $365,308 | $151,790 | $213,518 | $84,506,482 |
| 1 | 2 | $365,308 | $151,407 | $213,901 | $84,292,581 |
| 1 | 3 | $365,308 | $151,024 | $214,284 | $84,078,297 |
| 1 | 4 | $365,308 | $150,640 | $214,668 | $83,863,629 |
| 1 | 5 | $365,308 | $150,256 | $215,053 | $83,648,576 |
| 1 | 6 | $365,308 | $149,870 | $215,438 | $83,433,138 |
| 1 | 7 | $365,308 | $149,484 | $215,824 | $83,217,314 |
| 1 | 8 | $365,308 | $149,098 | $216,211 | $83,001,103 |
| 1 | 9 | $365,308 | $148,710 | $216,598 | $82,784,505 |
| 1 | 10 | $365,308 | $148,322 | $216,986 | $82,567,519 |
| 1 | 11 | $365,308 | $147,933 | $217,375 | $82,350,144 |
| 1 | 12 | $365,308 | $147,544 | $217,764 | $82,132,380 |
| 2 | 13 | $365,308 | $147,154 | $218,154 | $81,914,226 |
| 2 | 14 | $365,308 | $146,763 | $218,545 | $81,695,680 |
| 2 | 15 | $365,308 | $146,371 | $218,937 | $81,476,743 |
| 2 | 16 | $365,308 | $145,979 | $219,329 | $81,257,414 |
| 2 | 17 | $365,308 | $145,586 | $219,722 | $81,037,692 |
| 2 | 18 | $365,308 | $145,193 | $220,116 | $80,817,576 |
| 2 | 19 | $365,308 | $144,798 | $220,510 | $80,597,066 |
| 2 | 20 | $365,308 | $144,403 | $220,905 | $80,376,161 |
| 2 | 21 | $365,308 | $144,007 | $221,301 | $80,154,860 |
| 2 | 22 | $365,308 | $143,611 | $221,698 | $79,933,162 |
| 2 | 23 | $365,308 | $143,214 | $222,095 | $79,711,068 |
| 2 | 24 | $365,308 | $142,816 | $222,493 | $79,488,575 |
| 3 | 25 | $365,308 | $142,417 | $222,891 | $79,265,684 |
| 3 | 26 | $365,308 | $142,018 | $223,291 | $79,042,393 |
| 3 | 27 | $365,308 | $141,618 | $223,691 | $78,818,702 |
| 3 | 28 | $365,308 | $141,217 | $224,091 | $78,594,611 |
| 3 | 29 | $365,308 | $140,815 | $224,493 | $78,370,118 |
| 3 | 30 | $365,308 | $140,413 | $224,895 | $78,145,223 |
| 3 | 31 | $365,308 | $140,010 | $225,298 | $77,919,925 |
| 3 | 32 | $365,308 | $139,607 | $225,702 | $77,694,223 |
| 3 | 33 | $365,308 | $139,202 | $226,106 | $77,468,117 |
| 3 | 34 | $365,308 | $138,797 | $226,511 | $77,241,605 |
| 3 | 35 | $365,308 | $138,391 | $226,917 | $77,014,688 |
| 3 | 36 | $365,308 | $137,985 | $227,324 | $76,787,365 |
| 4 | 37 | $365,308 | $137,577 | $227,731 | $76,559,634 |
| 4 | 38 | $365,308 | $137,169 | $228,139 | $76,331,495 |
| 4 | 39 | $365,308 | $136,761 | $228,548 | $76,102,947 |
| 4 | 40 | $365,308 | $136,351 | $228,957 | $75,873,990 |
| 4 | 41 | $365,308 | $135,941 | $229,367 | $75,644,622 |
| 4 | 42 | $365,308 | $135,530 | $229,778 | $75,414,844 |
| 4 | 43 | $365,308 | $135,118 | $230,190 | $75,184,654 |
| 4 | 44 | $365,308 | $134,706 | $230,602 | $74,954,051 |
| 4 | 45 | $365,308 | $134,293 | $231,016 | $74,723,036 |
| 4 | 46 | $365,308 | $133,879 | $231,430 | $74,491,606 |
| 4 | 47 | $365,308 | $133,464 | $231,844 | $74,259,762 |
| 4 | 48 | $365,308 | $133,049 | $232,260 | $74,027,502 |
| 5 | 49 | $365,308 | $132,633 | $232,676 | $73,794,827 |
| 5 | 50 | $365,308 | $132,216 | $233,093 | $73,561,734 |
| 5 | 51 | $365,308 | $131,798 | $233,510 | $73,328,224 |
| 5 | 52 | $365,308 | $131,380 | $233,929 | $73,094,295 |
| 5 | 53 | $365,308 | $130,961 | $234,348 | $72,859,947 |
| 5 | 54 | $365,308 | $130,541 | $234,768 | $72,625,180 |
| 5 | 55 | $365,308 | $130,120 | $235,188 | $72,389,992 |
| 5 | 56 | $365,308 | $129,699 | $235,610 | $72,154,382 |
| 5 | 57 | $365,308 | $129,277 | $236,032 | $71,918,350 |
| 5 | 58 | $365,308 | $128,854 | $236,455 | $71,681,896 |
| 5 | 59 | $365,308 | $128,430 | $236,878 | $71,445,017 |
| 5 | 60 | $365,308 | $128,006 | $237,303 | $71,207,715 |
| 6 | 61 | $365,308 | $127,580 | $237,728 | $70,969,987 |
| 6 | 62 | $365,308 | $127,155 | $238,154 | $70,731,833 |
| 6 | 63 | $365,308 | $126,728 | $238,580 | $70,493,253 |
| 6 | 64 | $365,308 | $126,300 | $239,008 | $70,254,245 |
| 6 | 65 | $365,308 | $125,872 | $239,436 | $70,014,809 |
| 6 | 66 | $365,308 | $125,443 | $239,865 | $69,774,944 |
| 6 | 67 | $365,308 | $125,013 | $240,295 | $69,534,649 |
| 6 | 68 | $365,308 | $124,583 | $240,725 | $69,293,923 |
| 6 | 69 | $365,308 | $124,152 | $241,157 | $69,052,767 |
| 6 | 70 | $365,308 | $123,720 | $241,589 | $68,811,178 |
| 6 | 71 | $365,308 | $123,287 | $242,022 | $68,569,156 |
| 6 | 72 | $365,308 | $122,853 | $242,455 | $68,326,701 |
| 7 | 73 | $365,308 | $122,419 | $242,890 | $68,083,811 |
| 7 | 74 | $365,308 | $121,983 | $243,325 | $67,840,486 |
| 7 | 75 | $365,308 | $121,548 | $243,761 | $67,596,726 |
| 7 | 76 | $365,308 | $121,111 | $244,198 | $67,352,528 |
| 7 | 77 | $365,308 | $120,673 | $244,635 | $67,107,893 |
| 7 | 78 | $365,308 | $120,235 | $245,073 | $66,862,820 |
| 7 | 79 | $365,308 | $119,796 | $245,512 | $66,617,307 |
| 7 | 80 | $365,308 | $119,356 | $245,952 | $66,371,355 |
| 7 | 81 | $365,308 | $118,915 | $246,393 | $66,124,962 |
| 7 | 82 | $365,308 | $118,474 | $246,834 | $65,878,128 |
| 7 | 83 | $365,308 | $118,032 | $247,277 | $65,630,851 |
| 7 | 84 | $365,308 | $117,589 | $247,720 | $65,383,131 |
| 8 | 85 | $365,308 | $117,145 | $248,164 | $65,134,968 |
| 8 | 86 | $365,308 | $116,700 | $248,608 | $64,886,359 |
| 8 | 87 | $365,308 | $116,255 | $249,054 | $64,637,306 |
| 8 | 88 | $365,308 | $115,809 | $249,500 | $64,387,806 |
| 8 | 89 | $365,308 | $115,361 | $249,947 | $64,137,859 |
| 8 | 90 | $365,308 | $114,914 | $250,395 | $63,887,465 |
| 8 | 91 | $365,308 | $114,465 | $250,843 | $63,636,621 |
| 8 | 92 | $365,308 | $114,016 | $251,293 | $63,385,329 |
| 8 | 93 | $365,308 | $113,565 | $251,743 | $63,133,586 |
| 8 | 94 | $365,308 | $113,114 | $252,194 | $62,881,392 |
| 8 | 95 | $365,308 | $112,662 | $252,646 | $62,628,746 |
| 8 | 96 | $365,308 | $112,210 | $253,098 | $62,375,647 |
| 9 | 97 | $365,308 | $111,756 | $253,552 | $62,122,095 |
| 9 | 98 | $365,308 | $111,302 | $254,006 | $61,868,089 |
| 9 | 99 | $365,308 | $110,847 | $254,461 | $61,613,628 |
| 9 | 100 | $365,308 | $110,391 | $254,917 | $61,358,711 |
| 9 | 101 | $365,308 | $109,934 | $255,374 | $61,103,337 |
| 9 | 102 | $365,308 | $109,477 | $255,832 | $60,847,505 |
| 9 | 103 | $365,308 | $109,018 | $256,290 | $60,591,215 |
| 9 | 104 | $365,308 | $108,559 | $256,749 | $60,334,466 |
| 9 | 105 | $365,308 | $108,099 | $257,209 | $60,077,257 |
| 9 | 106 | $365,308 | $107,638 | $257,670 | $59,819,587 |
| 9 | 107 | $365,308 | $107,177 | $258,132 | $59,561,456 |
| 9 | 108 | $365,308 | $106,714 | $258,594 | $59,302,862 |
| 10 | 109 | $365,308 | $106,251 | $259,057 | $59,043,804 |
| 10 | 110 | $365,308 | $105,787 | $259,522 | $58,784,283 |
| 10 | 111 | $365,308 | $105,322 | $259,986 | $58,524,296 |
| 10 | 112 | $365,308 | $104,856 | $260,452 | $58,263,844 |
| 10 | 113 | $365,308 | $104,389 | $260,919 | $58,002,925 |
| 10 | 114 | $365,308 | $103,922 | $261,386 | $57,741,539 |
| 10 | 115 | $365,308 | $103,454 | $261,855 | $57,479,684 |
| 10 | 116 | $365,308 | $102,984 | $262,324 | $57,217,360 |
| 10 | 117 | $365,308 | $102,514 | $262,794 | $56,954,566 |
| 10 | 118 | $365,308 | $102,044 | $263,265 | $56,691,301 |
| 10 | 119 | $365,308 | $101,572 | $263,736 | $56,427,565 |
| 10 | 120 | $365,308 | $101,099 | $264,209 | $56,163,356 |
| 11 | 121 | $365,308 | $100,626 | $264,682 | $55,898,674 |
| 11 | 122 | $365,308 | $100,152 | $265,157 | $55,633,517 |
| 11 | 123 | $365,308 | $99,677 | $265,632 | $55,367,885 |
| 11 | 124 | $365,308 | $99,201 | $266,108 | $55,101,778 |
| 11 | 125 | $365,308 | $98,724 | $266,584 | $54,835,194 |
| 11 | 126 | $365,308 | $98,246 | $267,062 | $54,568,132 |
| 11 | 127 | $365,308 | $97,768 | $267,540 | $54,300,591 |
| 11 | 128 | $365,308 | $97,289 | $268,020 | $54,032,572 |
| 11 | 129 | $365,308 | $96,808 | $268,500 | $53,764,072 |
| 11 | 130 | $365,308 | $96,327 | $268,981 | $53,495,091 |
| 11 | 131 | $365,308 | $95,845 | $269,463 | $53,225,628 |
| 11 | 132 | $365,308 | $95,363 | $269,946 | $52,955,682 |
| 12 | 133 | $365,308 | $94,879 | $270,429 | $52,685,252 |
| 12 | 134 | $365,308 | $94,394 | $270,914 | $52,414,339 |
| 12 | 135 | $365,308 | $93,909 | $271,399 | $52,142,939 |
| 12 | 136 | $365,308 | $93,423 | $271,886 | $51,871,054 |
| 12 | 137 | $365,308 | $92,936 | $272,373 | $51,598,681 |
| 12 | 138 | $365,308 | $92,448 | $272,861 | $51,325,820 |
| 12 | 139 | $365,308 | $91,959 | $273,350 | $51,052,471 |
| 12 | 140 | $365,308 | $91,469 | $273,839 | $50,778,631 |
| 12 | 141 | $365,308 | $90,978 | $274,330 | $50,504,301 |
| 12 | 142 | $365,308 | $90,487 | $274,821 | $50,229,480 |
| 12 | 143 | $365,308 | $89,994 | $275,314 | $49,954,166 |
| 12 | 144 | $365,308 | $89,501 | $275,807 | $49,678,359 |
| 13 | 145 | $365,308 | $89,007 | $276,301 | $49,402,058 |
| 13 | 146 | $365,308 | $88,512 | $276,796 | $49,125,261 |
| 13 | 147 | $365,308 | $88,016 | $277,292 | $48,847,969 |
| 13 | 148 | $365,308 | $87,519 | $277,789 | $48,570,180 |
| 13 | 149 | $365,308 | $87,022 | $278,287 | $48,291,893 |
| 13 | 150 | $365,308 | $86,523 | $278,785 | $48,013,108 |
| 13 | 151 | $365,308 | $86,023 | $279,285 | $47,733,823 |
| 13 | 152 | $365,308 | $85,523 | $279,785 | $47,454,038 |
| 13 | 153 | $365,308 | $85,022 | $280,287 | $47,173,752 |
| 13 | 154 | $365,308 | $84,520 | $280,789 | $46,892,963 |
| 13 | 155 | $365,308 | $84,017 | $281,292 | $46,611,671 |
| 13 | 156 | $365,308 | $83,513 | $281,796 | $46,329,875 |
| 14 | 157 | $365,308 | $83,008 | $282,301 | $46,047,575 |
| 14 | 158 | $365,308 | $82,502 | $282,806 | $45,764,768 |
| 14 | 159 | $365,308 | $81,995 | $283,313 | $45,481,455 |
| 14 | 160 | $365,308 | $81,488 | $283,821 | $45,197,634 |
| 14 | 161 | $365,308 | $80,979 | $284,329 | $44,913,305 |
| 14 | 162 | $365,308 | $80,470 | $284,839 | $44,628,467 |
| 14 | 163 | $365,308 | $79,959 | $285,349 | $44,343,118 |
| 14 | 164 | $365,308 | $79,448 | $285,860 | $44,057,257 |
| 14 | 165 | $365,308 | $78,936 | $286,372 | $43,770,885 |
| 14 | 166 | $365,308 | $78,423 | $286,885 | $43,483,999 |
| 14 | 167 | $365,308 | $77,909 | $287,399 | $43,196,600 |
| 14 | 168 | $365,308 | $77,394 | $287,914 | $42,908,686 |
| 15 | 169 | $365,308 | $76,878 | $288,430 | $42,620,255 |
| 15 | 170 | $365,308 | $76,361 | $288,947 | $42,331,308 |
| 15 | 171 | $365,308 | $75,844 | $289,465 | $42,041,844 |
| 15 | 172 | $365,308 | $75,325 | $289,983 | $41,751,860 |
| 15 | 173 | $365,308 | $74,805 | $290,503 | $41,461,357 |
| 15 | 174 | $365,308 | $74,285 | $291,023 | $41,170,334 |
| 15 | 175 | $365,308 | $73,764 | $291,545 | $40,878,789 |
| 15 | 176 | $365,308 | $73,241 | $292,067 | $40,586,722 |
| 15 | 177 | $365,308 | $72,718 | $292,590 | $40,294,131 |
| 15 | 178 | $365,308 | $72,194 | $293,115 | $40,001,017 |
| 15 | 179 | $365,308 | $71,668 | $293,640 | $39,707,377 |
| 15 | 180 | $365,308 | $71,142 | $294,166 | $39,413,211 |
| 16 | 181 | $365,308 | $70,615 | $294,693 | $39,118,518 |
| 16 | 182 | $365,308 | $70,087 | $295,221 | $38,823,297 |
| 16 | 183 | $365,308 | $69,558 | $295,750 | $38,527,547 |
| 16 | 184 | $365,308 | $69,029 | $296,280 | $38,231,267 |
| 16 | 185 | $365,308 | $68,498 | $296,811 | $37,934,457 |
| 16 | 186 | $365,308 | $67,966 | $297,342 | $37,637,114 |
| 16 | 187 | $365,308 | $67,433 | $297,875 | $37,339,239 |
| 16 | 188 | $365,308 | $66,899 | $298,409 | $37,040,830 |
| 16 | 189 | $365,308 | $66,365 | $298,944 | $36,741,887 |
| 16 | 190 | $365,308 | $65,829 | $299,479 | $36,442,408 |
| 16 | 191 | $365,308 | $65,293 | $300,016 | $36,142,392 |
| 16 | 192 | $365,308 | $64,755 | $300,553 | $35,841,839 |
| 17 | 193 | $365,308 | $64,217 | $301,092 | $35,540,747 |
| 17 | 194 | $365,308 | $63,677 | $301,631 | $35,239,116 |
| 17 | 195 | $365,308 | $63,137 | $302,172 | $34,936,944 |
| 17 | 196 | $365,308 | $62,595 | $302,713 | $34,634,231 |
| 17 | 197 | $365,308 | $62,053 | $303,255 | $34,330,976 |
| 17 | 198 | $365,308 | $61,510 | $303,799 | $34,027,177 |
| 17 | 199 | $365,308 | $60,965 | $304,343 | $33,722,834 |
| 17 | 200 | $365,308 | $60,420 | $304,888 | $33,417,946 |
| 17 | 201 | $365,308 | $59,874 | $305,435 | $33,112,512 |
| 17 | 202 | $365,308 | $59,327 | $305,982 | $32,806,530 |
| 17 | 203 | $365,308 | $58,778 | $306,530 | $32,500,000 |
| 17 | 204 | $365,308 | $58,229 | $307,079 | $32,192,921 |
| 18 | 205 | $365,308 | $57,679 | $307,629 | $31,885,291 |
| 18 | 206 | $365,308 | $57,128 | $308,181 | $31,577,111 |
| 18 | 207 | $365,308 | $56,576 | $308,733 | $31,268,378 |
| 18 | 208 | $365,308 | $56,023 | $309,286 | $30,959,092 |
| 18 | 209 | $365,308 | $55,468 | $309,840 | $30,649,253 |
| 18 | 210 | $365,308 | $54,913 | $310,395 | $30,338,857 |
| 18 | 211 | $365,308 | $54,357 | $310,951 | $30,027,906 |
| 18 | 212 | $365,308 | $53,800 | $311,508 | $29,716,398 |
| 18 | 213 | $365,308 | $53,242 | $312,066 | $29,404,331 |
| 18 | 214 | $365,308 | $52,683 | $312,626 | $29,091,706 |
| 18 | 215 | $365,308 | $52,123 | $313,186 | $28,778,520 |
| 18 | 216 | $365,308 | $51,562 | $313,747 | $28,464,773 |
| 19 | 217 | $365,308 | $50,999 | $314,309 | $28,150,464 |
| 19 | 218 | $365,308 | $50,436 | $314,872 | $27,835,592 |
| 19 | 219 | $365,308 | $49,872 | $315,436 | $27,520,156 |
| 19 | 220 | $365,308 | $49,307 | $316,001 | $27,204,155 |
| 19 | 221 | $365,308 | $48,741 | $316,568 | $26,887,587 |
| 19 | 222 | $365,308 | $48,174 | $317,135 | $26,570,453 |
| 19 | 223 | $365,308 | $47,605 | $317,703 | $26,252,750 |
| 19 | 224 | $365,308 | $47,036 | $318,272 | $25,934,477 |
| 19 | 225 | $365,308 | $46,466 | $318,842 | $25,615,635 |
| 19 | 226 | $365,308 | $45,895 | $319,414 | $25,296,221 |
| 19 | 227 | $365,308 | $45,322 | $319,986 | $24,976,235 |
| 19 | 228 | $365,308 | $44,749 | $320,559 | $24,655,676 |
| 20 | 229 | $365,308 | $44,175 | $321,134 | $24,334,543 |
| 20 | 230 | $365,308 | $43,599 | $321,709 | $24,012,834 |
| 20 | 231 | $365,308 | $43,023 | $322,285 | $23,690,548 |
| 20 | 232 | $365,308 | $42,446 | $322,863 | $23,367,686 |
| 20 | 233 | $365,308 | $41,867 | $323,441 | $23,044,244 |
| 20 | 234 | $365,308 | $41,288 | $324,021 | $22,720,224 |
| 20 | 235 | $365,308 | $40,707 | $324,601 | $22,395,622 |
| 20 | 236 | $365,308 | $40,125 | $325,183 | $22,070,440 |
| 20 | 237 | $365,308 | $39,543 | $325,765 | $21,744,674 |
| 20 | 238 | $365,308 | $38,959 | $326,349 | $21,418,325 |
| 20 | 239 | $365,308 | $38,374 | $326,934 | $21,091,391 |
| 20 | 240 | $365,308 | $37,789 | $327,520 | $20,763,872 |
| 21 | 241 | $365,308 | $37,202 | $328,106 | $20,435,765 |
| 21 | 242 | $365,308 | $36,614 | $328,694 | $20,107,071 |
| 21 | 243 | $365,308 | $36,025 | $329,283 | $19,777,788 |
| 21 | 244 | $365,308 | $35,435 | $329,873 | $19,447,915 |
| 21 | 245 | $365,308 | $34,844 | $330,464 | $19,117,451 |
| 21 | 246 | $365,308 | $34,252 | $331,056 | $18,786,394 |
| 21 | 247 | $365,308 | $33,659 | $331,649 | $18,454,745 |
| 21 | 248 | $365,308 | $33,065 | $332,244 | $18,122,501 |
| 21 | 249 | $365,308 | $32,469 | $332,839 | $17,789,663 |
| 21 | 250 | $365,308 | $31,873 | $333,435 | $17,456,227 |
| 21 | 251 | $365,308 | $31,276 | $334,033 | $17,122,195 |
| 21 | 252 | $365,308 | $30,677 | $334,631 | $16,787,564 |
| 22 | 253 | $365,308 | $30,078 | $335,231 | $16,452,333 |
| 22 | 254 | $365,308 | $29,477 | $335,831 | $16,116,502 |
| 22 | 255 | $365,308 | $28,875 | $336,433 | $15,780,069 |
| 22 | 256 | $365,308 | $28,273 | $337,036 | $15,443,033 |
| 22 | 257 | $365,308 | $27,669 | $337,640 | $15,105,394 |
| 22 | 258 | $365,308 | $27,064 | $338,244 | $14,767,149 |
| 22 | 259 | $365,308 | $26,458 | $338,851 | $14,428,299 |
| 22 | 260 | $365,308 | $25,851 | $339,458 | $14,088,841 |
| 22 | 261 | $365,308 | $25,243 | $340,066 | $13,748,775 |
| 22 | 262 | $365,308 | $24,633 | $340,675 | $13,408,100 |
| 22 | 263 | $365,308 | $24,023 | $341,285 | $13,066,815 |
| 22 | 264 | $365,308 | $23,411 | $341,897 | $12,724,918 |
| 23 | 265 | $365,308 | $22,799 | $342,510 | $12,382,408 |
| 23 | 266 | $365,308 | $22,185 | $343,123 | $12,039,285 |
| 23 | 267 | $365,308 | $21,570 | $343,738 | $11,695,547 |
| 23 | 268 | $365,308 | $20,955 | $344,354 | $11,351,193 |
| 23 | 269 | $365,308 | $20,338 | $344,971 | $11,006,223 |
| 23 | 270 | $365,308 | $19,719 | $345,589 | $10,660,634 |
| 23 | 271 | $365,308 | $19,100 | $346,208 | $10,314,426 |
| 23 | 272 | $365,308 | $18,480 | $346,828 | $9,967,597 |
| 23 | 273 | $365,308 | $17,859 | $347,450 | $9,620,148 |
| 23 | 274 | $365,308 | $17,236 | $348,072 | $9,272,075 |
| 23 | 275 | $365,308 | $16,612 | $348,696 | $8,923,380 |
| 23 | 276 | $365,308 | $15,988 | $349,321 | $8,574,059 |
| 24 | 277 | $365,308 | $15,362 | $349,946 | $8,224,113 |
| 24 | 278 | $365,308 | $14,735 | $350,573 | $7,873,539 |
| 24 | 279 | $365,308 | $14,107 | $351,202 | $7,522,337 |
| 24 | 280 | $365,308 | $13,478 | $351,831 | $7,170,507 |
| 24 | 281 | $365,308 | $12,847 | $352,461 | $6,818,046 |
| 24 | 282 | $365,308 | $12,216 | $353,093 | $6,464,953 |
| 24 | 283 | $365,308 | $11,583 | $353,725 | $6,111,228 |
| 24 | 284 | $365,308 | $10,949 | $354,359 | $5,756,869 |
| 24 | 285 | $365,308 | $10,314 | $354,994 | $5,401,875 |
| 24 | 286 | $365,308 | $9,678 | $355,630 | $5,046,245 |
| 24 | 287 | $365,308 | $9,041 | $356,267 | $4,689,978 |
| 24 | 288 | $365,308 | $8,403 | $356,905 | $4,333,072 |
| 25 | 289 | $365,308 | $7,763 | $357,545 | $3,975,527 |
| 25 | 290 | $365,308 | $7,123 | $358,186 | $3,617,342 |
| 25 | 291 | $365,308 | $6,481 | $358,827 | $3,258,514 |
| 25 | 292 | $365,308 | $5,838 | $359,470 | $2,899,044 |
| 25 | 293 | $365,308 | $5,194 | $360,114 | $2,538,930 |
| 25 | 294 | $365,308 | $4,549 | $360,759 | $2,178,171 |
| 25 | 295 | $365,308 | $3,903 | $361,406 | $1,816,765 |
| 25 | 296 | $365,308 | $3,255 | $362,053 | $1,454,712 |
| 25 | 297 | $365,308 | $2,606 | $362,702 | $1,092,010 |
| 25 | 298 | $365,308 | $1,957 | $363,352 | $728,658 |
| 25 | 299 | $365,308 | $1,306 | $364,003 | $364,655 |
| 25 | 300 | $365,308 | $653 | $364,655 | $0 |
