首期 (港幣)
$55,600,000
每月還款 (港幣)
$359,617
總貸款額 (港幣)
$83,400,000
+
總利息 (港幣)
$24,484,965
=
總還款額 (港幣)
$107,884,965
| 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 | $359,617 | $149,425 | $210,192 | $83,189,808 |
| 1 | 2 | $359,617 | $149,048 | $210,568 | $82,979,240 |
| 1 | 3 | $359,617 | $148,671 | $210,945 | $82,768,295 |
| 1 | 4 | $359,617 | $148,293 | $211,323 | $82,556,972 |
| 1 | 5 | $359,617 | $147,915 | $211,702 | $82,345,270 |
| 1 | 6 | $359,617 | $147,535 | $212,081 | $82,133,188 |
| 1 | 7 | $359,617 | $147,155 | $212,461 | $81,920,727 |
| 1 | 8 | $359,617 | $146,775 | $212,842 | $81,707,885 |
| 1 | 9 | $359,617 | $146,393 | $213,223 | $81,494,662 |
| 1 | 10 | $359,617 | $146,011 | $213,605 | $81,281,057 |
| 1 | 11 | $359,617 | $145,629 | $213,988 | $81,067,069 |
| 1 | 12 | $359,617 | $145,245 | $214,371 | $80,852,697 |
| 2 | 13 | $359,617 | $144,861 | $214,755 | $80,637,942 |
| 2 | 14 | $359,617 | $144,476 | $215,140 | $80,422,801 |
| 2 | 15 | $359,617 | $144,091 | $215,526 | $80,207,276 |
| 2 | 16 | $359,617 | $143,705 | $215,912 | $79,991,364 |
| 2 | 17 | $359,617 | $143,318 | $216,299 | $79,775,065 |
| 2 | 18 | $359,617 | $142,930 | $216,686 | $79,558,379 |
| 2 | 19 | $359,617 | $142,542 | $217,074 | $79,341,305 |
| 2 | 20 | $359,617 | $142,153 | $217,463 | $79,123,841 |
| 2 | 21 | $359,617 | $141,764 | $217,853 | $78,905,988 |
| 2 | 22 | $359,617 | $141,373 | $218,243 | $78,687,745 |
| 2 | 23 | $359,617 | $140,982 | $218,634 | $78,469,111 |
| 2 | 24 | $359,617 | $140,590 | $219,026 | $78,250,084 |
| 3 | 25 | $359,617 | $140,198 | $219,418 | $78,030,666 |
| 3 | 26 | $359,617 | $139,805 | $219,812 | $77,810,854 |
| 3 | 27 | $359,617 | $139,411 | $220,205 | $77,590,649 |
| 3 | 28 | $359,617 | $139,017 | $220,600 | $77,370,049 |
| 3 | 29 | $359,617 | $138,621 | $220,995 | $77,149,054 |
| 3 | 30 | $359,617 | $138,225 | $221,391 | $76,927,663 |
| 3 | 31 | $359,617 | $137,829 | $221,788 | $76,705,875 |
| 3 | 32 | $359,617 | $137,431 | $222,185 | $76,483,690 |
| 3 | 33 | $359,617 | $137,033 | $222,583 | $76,261,106 |
| 3 | 34 | $359,617 | $136,634 | $222,982 | $76,038,124 |
| 3 | 35 | $359,617 | $136,235 | $223,382 | $75,814,743 |
| 3 | 36 | $359,617 | $135,835 | $223,782 | $75,590,961 |
| 4 | 37 | $359,617 | $135,434 | $224,183 | $75,366,778 |
| 4 | 38 | $359,617 | $135,032 | $224,584 | $75,142,194 |
| 4 | 39 | $359,617 | $134,630 | $224,987 | $74,917,207 |
| 4 | 40 | $359,617 | $134,227 | $225,390 | $74,691,817 |
| 4 | 41 | $359,617 | $133,823 | $225,794 | $74,466,023 |
| 4 | 42 | $359,617 | $133,418 | $226,198 | $74,239,825 |
| 4 | 43 | $359,617 | $133,013 | $226,604 | $74,013,221 |
| 4 | 44 | $359,617 | $132,607 | $227,010 | $73,786,212 |
| 4 | 45 | $359,617 | $132,200 | $227,416 | $73,558,796 |
| 4 | 46 | $359,617 | $131,793 | $227,824 | $73,330,972 |
| 4 | 47 | $359,617 | $131,385 | $228,232 | $73,102,740 |
| 4 | 48 | $359,617 | $130,976 | $228,641 | $72,874,099 |
| 5 | 49 | $359,617 | $130,566 | $229,050 | $72,645,049 |
| 5 | 50 | $359,617 | $130,156 | $229,461 | $72,415,588 |
| 5 | 51 | $359,617 | $129,745 | $229,872 | $72,185,716 |
| 5 | 52 | $359,617 | $129,333 | $230,284 | $71,955,432 |
| 5 | 53 | $359,617 | $128,920 | $230,696 | $71,724,736 |
| 5 | 54 | $359,617 | $128,507 | $231,110 | $71,493,626 |
| 5 | 55 | $359,617 | $128,093 | $231,524 | $71,262,102 |
| 5 | 56 | $359,617 | $127,678 | $231,939 | $71,030,164 |
| 5 | 57 | $359,617 | $127,262 | $232,354 | $70,797,809 |
| 5 | 58 | $359,617 | $126,846 | $232,770 | $70,565,039 |
| 5 | 59 | $359,617 | $126,429 | $233,188 | $70,331,851 |
| 5 | 60 | $359,617 | $126,011 | $233,605 | $70,098,246 |
| 6 | 61 | $359,617 | $125,593 | $234,024 | $69,864,222 |
| 6 | 62 | $359,617 | $125,173 | $234,443 | $69,629,779 |
| 6 | 63 | $359,617 | $124,753 | $234,863 | $69,394,916 |
| 6 | 64 | $359,617 | $124,333 | $235,284 | $69,159,632 |
| 6 | 65 | $359,617 | $123,911 | $235,706 | $68,923,926 |
| 6 | 66 | $359,617 | $123,489 | $236,128 | $68,687,799 |
| 6 | 67 | $359,617 | $123,066 | $236,551 | $68,451,248 |
| 6 | 68 | $359,617 | $122,642 | $236,975 | $68,214,273 |
| 6 | 69 | $359,617 | $122,217 | $237,399 | $67,976,874 |
| 6 | 70 | $359,617 | $121,792 | $237,825 | $67,739,049 |
| 6 | 71 | $359,617 | $121,366 | $238,251 | $67,500,798 |
| 6 | 72 | $359,617 | $120,939 | $238,678 | $67,262,121 |
| 7 | 73 | $359,617 | $120,511 | $239,105 | $67,023,015 |
| 7 | 74 | $359,617 | $120,083 | $239,534 | $66,783,482 |
| 7 | 75 | $359,617 | $119,654 | $239,963 | $66,543,519 |
| 7 | 76 | $359,617 | $119,224 | $240,393 | $66,303,126 |
| 7 | 77 | $359,617 | $118,793 | $240,823 | $66,062,303 |
| 7 | 78 | $359,617 | $118,362 | $241,255 | $65,821,048 |
| 7 | 79 | $359,617 | $117,929 | $241,687 | $65,579,361 |
| 7 | 80 | $359,617 | $117,496 | $242,120 | $65,337,240 |
| 7 | 81 | $359,617 | $117,063 | $242,554 | $65,094,686 |
| 7 | 82 | $359,617 | $116,628 | $242,989 | $64,851,698 |
| 7 | 83 | $359,617 | $116,193 | $243,424 | $64,608,274 |
| 7 | 84 | $359,617 | $115,756 | $243,860 | $64,364,414 |
| 8 | 85 | $359,617 | $115,320 | $244,297 | $64,120,117 |
| 8 | 86 | $359,617 | $114,882 | $244,735 | $63,875,382 |
| 8 | 87 | $359,617 | $114,443 | $245,173 | $63,630,209 |
| 8 | 88 | $359,617 | $114,004 | $245,612 | $63,384,597 |
| 8 | 89 | $359,617 | $113,564 | $246,052 | $63,138,544 |
| 8 | 90 | $359,617 | $113,123 | $246,493 | $62,892,051 |
| 8 | 91 | $359,617 | $112,682 | $246,935 | $62,645,116 |
| 8 | 92 | $359,617 | $112,239 | $247,377 | $62,397,738 |
| 8 | 93 | $359,617 | $111,796 | $247,821 | $62,149,918 |
| 8 | 94 | $359,617 | $111,352 | $248,265 | $61,901,653 |
| 8 | 95 | $359,617 | $110,907 | $248,709 | $61,652,944 |
| 8 | 96 | $359,617 | $110,462 | $249,155 | $61,403,789 |
| 9 | 97 | $359,617 | $110,015 | $249,601 | $61,154,187 |
| 9 | 98 | $359,617 | $109,568 | $250,049 | $60,904,139 |
| 9 | 99 | $359,617 | $109,120 | $250,497 | $60,653,642 |
| 9 | 100 | $359,617 | $108,671 | $250,945 | $60,402,697 |
| 9 | 101 | $359,617 | $108,221 | $251,395 | $60,151,302 |
| 9 | 102 | $359,617 | $107,771 | $251,845 | $59,899,456 |
| 9 | 103 | $359,617 | $107,320 | $252,297 | $59,647,159 |
| 9 | 104 | $359,617 | $106,868 | $252,749 | $59,394,411 |
| 9 | 105 | $359,617 | $106,415 | $253,202 | $59,141,209 |
| 9 | 106 | $359,617 | $105,961 | $253,655 | $58,887,554 |
| 9 | 107 | $359,617 | $105,507 | $254,110 | $58,633,444 |
| 9 | 108 | $359,617 | $105,052 | $254,565 | $58,378,879 |
| 10 | 109 | $359,617 | $104,595 | $255,021 | $58,123,858 |
| 10 | 110 | $359,617 | $104,139 | $255,478 | $57,868,380 |
| 10 | 111 | $359,617 | $103,681 | $255,936 | $57,612,445 |
| 10 | 112 | $359,617 | $103,222 | $256,394 | $57,356,050 |
| 10 | 113 | $359,617 | $102,763 | $256,854 | $57,099,197 |
| 10 | 114 | $359,617 | $102,303 | $257,314 | $56,841,883 |
| 10 | 115 | $359,617 | $101,842 | $257,775 | $56,584,108 |
| 10 | 116 | $359,617 | $101,380 | $258,237 | $56,325,871 |
| 10 | 117 | $359,617 | $100,917 | $258,699 | $56,067,172 |
| 10 | 118 | $359,617 | $100,454 | $259,163 | $55,808,009 |
| 10 | 119 | $359,617 | $99,989 | $259,627 | $55,548,382 |
| 10 | 120 | $359,617 | $99,524 | $260,092 | $55,288,289 |
| 11 | 121 | $359,617 | $99,058 | $260,558 | $55,027,731 |
| 11 | 122 | $359,617 | $98,591 | $261,025 | $54,766,706 |
| 11 | 123 | $359,617 | $98,124 | $261,493 | $54,505,213 |
| 11 | 124 | $359,617 | $97,655 | $261,961 | $54,243,252 |
| 11 | 125 | $359,617 | $97,186 | $262,431 | $53,980,821 |
| 11 | 126 | $359,617 | $96,716 | $262,901 | $53,717,920 |
| 11 | 127 | $359,617 | $96,245 | $263,372 | $53,454,548 |
| 11 | 128 | $359,617 | $95,773 | $263,844 | $53,190,704 |
| 11 | 129 | $359,617 | $95,300 | $264,317 | $52,926,388 |
| 11 | 130 | $359,617 | $94,826 | $264,790 | $52,661,598 |
| 11 | 131 | $359,617 | $94,352 | $265,265 | $52,396,333 |
| 11 | 132 | $359,617 | $93,877 | $265,740 | $52,130,593 |
| 12 | 133 | $359,617 | $93,401 | $266,216 | $51,864,377 |
| 12 | 134 | $359,617 | $92,924 | $266,693 | $51,597,685 |
| 12 | 135 | $359,617 | $92,446 | $267,171 | $51,330,514 |
| 12 | 136 | $359,617 | $91,967 | $267,649 | $51,062,864 |
| 12 | 137 | $359,617 | $91,488 | $268,129 | $50,794,736 |
| 12 | 138 | $359,617 | $91,007 | $268,609 | $50,526,126 |
| 12 | 139 | $359,617 | $90,526 | $269,091 | $50,257,036 |
| 12 | 140 | $359,617 | $90,044 | $269,573 | $49,987,463 |
| 12 | 141 | $359,617 | $89,561 | $270,056 | $49,717,407 |
| 12 | 142 | $359,617 | $89,077 | $270,540 | $49,446,868 |
| 12 | 143 | $359,617 | $88,592 | $271,024 | $49,175,843 |
| 12 | 144 | $359,617 | $88,107 | $271,510 | $48,904,334 |
| 13 | 145 | $359,617 | $87,620 | $271,996 | $48,632,337 |
| 13 | 146 | $359,617 | $87,133 | $272,484 | $48,359,854 |
| 13 | 147 | $359,617 | $86,645 | $272,972 | $48,086,882 |
| 13 | 148 | $359,617 | $86,156 | $273,461 | $47,813,421 |
| 13 | 149 | $359,617 | $85,666 | $273,951 | $47,539,470 |
| 13 | 150 | $359,617 | $85,175 | $274,442 | $47,265,029 |
| 13 | 151 | $359,617 | $84,683 | $274,933 | $46,990,095 |
| 13 | 152 | $359,617 | $84,191 | $275,426 | $46,714,669 |
| 13 | 153 | $359,617 | $83,697 | $275,919 | $46,438,750 |
| 13 | 154 | $359,617 | $83,203 | $276,414 | $46,162,336 |
| 13 | 155 | $359,617 | $82,708 | $276,909 | $45,885,427 |
| 13 | 156 | $359,617 | $82,211 | $277,405 | $45,608,022 |
| 14 | 157 | $359,617 | $81,714 | $277,902 | $45,330,120 |
| 14 | 158 | $359,617 | $81,216 | $278,400 | $45,051,719 |
| 14 | 159 | $359,617 | $80,718 | $278,899 | $44,772,821 |
| 14 | 160 | $359,617 | $80,218 | $279,399 | $44,493,422 |
| 14 | 161 | $359,617 | $79,717 | $279,899 | $44,213,523 |
| 14 | 162 | $359,617 | $79,216 | $280,401 | $43,933,122 |
| 14 | 163 | $359,617 | $78,714 | $280,903 | $43,652,219 |
| 14 | 164 | $359,617 | $78,210 | $281,406 | $43,370,813 |
| 14 | 165 | $359,617 | $77,706 | $281,911 | $43,088,902 |
| 14 | 166 | $359,617 | $77,201 | $282,416 | $42,806,487 |
| 14 | 167 | $359,617 | $76,695 | $282,922 | $42,523,565 |
| 14 | 168 | $359,617 | $76,188 | $283,428 | $42,240,137 |
| 15 | 169 | $359,617 | $75,680 | $283,936 | $41,956,200 |
| 15 | 170 | $359,617 | $75,172 | $284,445 | $41,671,755 |
| 15 | 171 | $359,617 | $74,662 | $284,955 | $41,386,801 |
| 15 | 172 | $359,617 | $74,151 | $285,465 | $41,101,335 |
| 15 | 173 | $359,617 | $73,640 | $285,977 | $40,815,359 |
| 15 | 174 | $359,617 | $73,128 | $286,489 | $40,528,870 |
| 15 | 175 | $359,617 | $72,614 | $287,002 | $40,241,867 |
| 15 | 176 | $359,617 | $72,100 | $287,517 | $39,954,351 |
| 15 | 177 | $359,617 | $71,585 | $288,032 | $39,666,319 |
| 15 | 178 | $359,617 | $71,069 | $288,548 | $39,377,771 |
| 15 | 179 | $359,617 | $70,552 | $289,065 | $39,088,707 |
| 15 | 180 | $359,617 | $70,034 | $289,583 | $38,799,124 |
| 16 | 181 | $359,617 | $69,515 | $290,101 | $38,509,023 |
| 16 | 182 | $359,617 | $68,995 | $290,621 | $38,218,401 |
| 16 | 183 | $359,617 | $68,475 | $291,142 | $37,927,260 |
| 16 | 184 | $359,617 | $67,953 | $291,664 | $37,635,596 |
| 16 | 185 | $359,617 | $67,430 | $292,186 | $37,343,410 |
| 16 | 186 | $359,617 | $66,907 | $292,710 | $37,050,700 |
| 16 | 187 | $359,617 | $66,383 | $293,234 | $36,757,466 |
| 16 | 188 | $359,617 | $65,857 | $293,759 | $36,463,707 |
| 16 | 189 | $359,617 | $65,331 | $294,286 | $36,169,421 |
| 16 | 190 | $359,617 | $64,804 | $294,813 | $35,874,608 |
| 16 | 191 | $359,617 | $64,275 | $295,341 | $35,579,267 |
| 16 | 192 | $359,617 | $63,746 | $295,870 | $35,283,396 |
| 17 | 193 | $359,617 | $63,216 | $296,400 | $34,986,996 |
| 17 | 194 | $359,617 | $62,685 | $296,932 | $34,690,065 |
| 17 | 195 | $359,617 | $62,153 | $297,464 | $34,392,601 |
| 17 | 196 | $359,617 | $61,620 | $297,996 | $34,094,605 |
| 17 | 197 | $359,617 | $61,086 | $298,530 | $33,796,074 |
| 17 | 198 | $359,617 | $60,551 | $299,065 | $33,497,009 |
| 17 | 199 | $359,617 | $60,015 | $299,601 | $33,197,408 |
| 17 | 200 | $359,617 | $59,479 | $300,138 | $32,897,270 |
| 17 | 201 | $359,617 | $58,941 | $300,676 | $32,596,594 |
| 17 | 202 | $359,617 | $58,402 | $301,214 | $32,295,380 |
| 17 | 203 | $359,617 | $57,863 | $301,754 | $31,993,626 |
| 17 | 204 | $359,617 | $57,322 | $302,295 | $31,691,331 |
| 18 | 205 | $359,617 | $56,780 | $302,836 | $31,388,495 |
| 18 | 206 | $359,617 | $56,238 | $303,379 | $31,085,116 |
| 18 | 207 | $359,617 | $55,694 | $303,922 | $30,781,194 |
| 18 | 208 | $359,617 | $55,150 | $304,467 | $30,476,727 |
| 18 | 209 | $359,617 | $54,604 | $305,012 | $30,171,715 |
| 18 | 210 | $359,617 | $54,058 | $305,559 | $29,866,156 |
| 18 | 211 | $359,617 | $53,510 | $306,106 | $29,560,049 |
| 18 | 212 | $359,617 | $52,962 | $306,655 | $29,253,395 |
| 18 | 213 | $359,617 | $52,412 | $307,204 | $28,946,190 |
| 18 | 214 | $359,617 | $51,862 | $307,755 | $28,638,436 |
| 18 | 215 | $359,617 | $51,311 | $308,306 | $28,330,130 |
| 18 | 216 | $359,617 | $50,758 | $308,858 | $28,021,271 |
| 19 | 217 | $359,617 | $50,205 | $309,412 | $27,711,859 |
| 19 | 218 | $359,617 | $49,650 | $309,966 | $27,401,893 |
| 19 | 219 | $359,617 | $49,095 | $310,521 | $27,091,372 |
| 19 | 220 | $359,617 | $48,539 | $311,078 | $26,780,294 |
| 19 | 221 | $359,617 | $47,981 | $311,635 | $26,468,659 |
| 19 | 222 | $359,617 | $47,423 | $312,194 | $26,156,465 |
| 19 | 223 | $359,617 | $46,864 | $312,753 | $25,843,712 |
| 19 | 224 | $359,617 | $46,303 | $313,313 | $25,530,399 |
| 19 | 225 | $359,617 | $45,742 | $313,875 | $25,216,525 |
| 19 | 226 | $359,617 | $45,180 | $314,437 | $24,902,088 |
| 19 | 227 | $359,617 | $44,616 | $315,000 | $24,587,087 |
| 19 | 228 | $359,617 | $44,052 | $315,565 | $24,271,523 |
| 20 | 229 | $359,617 | $43,486 | $316,130 | $23,955,393 |
| 20 | 230 | $359,617 | $42,920 | $316,696 | $23,638,696 |
| 20 | 231 | $359,617 | $42,353 | $317,264 | $23,321,432 |
| 20 | 232 | $359,617 | $41,784 | $317,832 | $23,003,600 |
| 20 | 233 | $359,617 | $41,215 | $318,402 | $22,685,198 |
| 20 | 234 | $359,617 | $40,644 | $318,972 | $22,366,226 |
| 20 | 235 | $359,617 | $40,073 | $319,544 | $22,046,682 |
| 20 | 236 | $359,617 | $39,500 | $320,116 | $21,726,566 |
| 20 | 237 | $359,617 | $38,927 | $320,690 | $21,405,876 |
| 20 | 238 | $359,617 | $38,352 | $321,264 | $21,084,612 |
| 20 | 239 | $359,617 | $37,777 | $321,840 | $20,762,772 |
| 20 | 240 | $359,617 | $37,200 | $322,417 | $20,440,355 |
| 21 | 241 | $359,617 | $36,622 | $322,994 | $20,117,361 |
| 21 | 242 | $359,617 | $36,044 | $323,573 | $19,793,788 |
| 21 | 243 | $359,617 | $35,464 | $324,153 | $19,469,635 |
| 21 | 244 | $359,617 | $34,883 | $324,733 | $19,144,902 |
| 21 | 245 | $359,617 | $34,301 | $325,315 | $18,819,587 |
| 21 | 246 | $359,617 | $33,718 | $325,898 | $18,493,688 |
| 21 | 247 | $359,617 | $33,135 | $326,482 | $18,167,206 |
| 21 | 248 | $359,617 | $32,550 | $327,067 | $17,840,139 |
| 21 | 249 | $359,617 | $31,964 | $327,653 | $17,512,487 |
| 21 | 250 | $359,617 | $31,377 | $328,240 | $17,184,247 |
| 21 | 251 | $359,617 | $30,788 | $328,828 | $16,855,418 |
| 21 | 252 | $359,617 | $30,199 | $329,417 | $16,526,001 |
| 22 | 253 | $359,617 | $29,609 | $330,007 | $16,195,994 |
| 22 | 254 | $359,617 | $29,018 | $330,599 | $15,865,395 |
| 22 | 255 | $359,617 | $28,425 | $331,191 | $15,534,204 |
| 22 | 256 | $359,617 | $27,832 | $331,784 | $15,202,419 |
| 22 | 257 | $359,617 | $27,238 | $332,379 | $14,870,041 |
| 22 | 258 | $359,617 | $26,642 | $332,974 | $14,537,066 |
| 22 | 259 | $359,617 | $26,046 | $333,571 | $14,203,495 |
| 22 | 260 | $359,617 | $25,448 | $334,169 | $13,869,327 |
| 22 | 261 | $359,617 | $24,849 | $334,767 | $13,534,559 |
| 22 | 262 | $359,617 | $24,249 | $335,367 | $13,199,192 |
| 22 | 263 | $359,617 | $23,649 | $335,968 | $12,863,224 |
| 22 | 264 | $359,617 | $23,047 | $336,570 | $12,526,654 |
| 23 | 265 | $359,617 | $22,444 | $337,173 | $12,189,481 |
| 23 | 266 | $359,617 | $21,839 | $337,777 | $11,851,704 |
| 23 | 267 | $359,617 | $21,234 | $338,382 | $11,513,322 |
| 23 | 268 | $359,617 | $20,628 | $338,989 | $11,174,333 |
| 23 | 269 | $359,617 | $20,021 | $339,596 | $10,834,738 |
| 23 | 270 | $359,617 | $19,412 | $340,204 | $10,494,533 |
| 23 | 271 | $359,617 | $18,803 | $340,814 | $10,153,719 |
| 23 | 272 | $359,617 | $18,192 | $341,424 | $9,812,295 |
| 23 | 273 | $359,617 | $17,580 | $342,036 | $9,470,259 |
| 23 | 274 | $359,617 | $16,968 | $342,649 | $9,127,610 |
| 23 | 275 | $359,617 | $16,354 | $343,263 | $8,784,347 |
| 23 | 276 | $359,617 | $15,739 | $343,878 | $8,440,469 |
| 24 | 277 | $359,617 | $15,123 | $344,494 | $8,095,975 |
| 24 | 278 | $359,617 | $14,505 | $345,111 | $7,750,864 |
| 24 | 279 | $359,617 | $13,887 | $345,730 | $7,405,134 |
| 24 | 280 | $359,617 | $13,268 | $346,349 | $7,058,785 |
| 24 | 281 | $359,617 | $12,647 | $346,970 | $6,711,815 |
| 24 | 282 | $359,617 | $12,025 | $347,591 | $6,364,224 |
| 24 | 283 | $359,617 | $11,403 | $348,214 | $6,016,010 |
| 24 | 284 | $359,617 | $10,779 | $348,838 | $5,667,172 |
| 24 | 285 | $359,617 | $10,154 | $349,463 | $5,317,709 |
| 24 | 286 | $359,617 | $9,528 | $350,089 | $4,967,620 |
| 24 | 287 | $359,617 | $8,900 | $350,716 | $4,616,904 |
| 24 | 288 | $359,617 | $8,272 | $351,345 | $4,265,560 |
| 25 | 289 | $359,617 | $7,642 | $351,974 | $3,913,586 |
| 25 | 290 | $359,617 | $7,012 | $352,605 | $3,560,981 |
| 25 | 291 | $359,617 | $6,380 | $353,236 | $3,207,744 |
| 25 | 292 | $359,617 | $5,747 | $353,869 | $2,853,875 |
| 25 | 293 | $359,617 | $5,113 | $354,503 | $2,499,372 |
| 25 | 294 | $359,617 | $4,478 | $355,139 | $2,144,233 |
| 25 | 295 | $359,617 | $3,842 | $355,775 | $1,788,458 |
| 25 | 296 | $359,617 | $3,204 | $356,412 | $1,432,046 |
| 25 | 297 | $359,617 | $2,566 | $357,051 | $1,074,995 |
| 25 | 298 | $359,617 | $1,926 | $357,691 | $717,305 |
| 25 | 299 | $359,617 | $1,285 | $358,331 | $358,973 |
| 25 | 300 | $359,617 | $643 | $358,973 | $0 |
