首期 (港幣)
$44,000,000
每月還款 (港幣)
$284,589
總貸款額 (港幣)
$66,000,000
+
總利息 (港幣)
$19,376,591
=
總還款額 (港幣)
$85,376,591
| 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 | $284,589 | $118,250 | $166,339 | $65,833,661 |
| 1 | 2 | $284,589 | $117,952 | $166,637 | $65,667,025 |
| 1 | 3 | $284,589 | $117,653 | $166,935 | $65,500,089 |
| 1 | 4 | $284,589 | $117,354 | $167,234 | $65,332,855 |
| 1 | 5 | $284,589 | $117,055 | $167,534 | $65,165,321 |
| 1 | 6 | $284,589 | $116,755 | $167,834 | $64,997,487 |
| 1 | 7 | $284,589 | $116,454 | $168,135 | $64,829,352 |
| 1 | 8 | $284,589 | $116,153 | $168,436 | $64,660,916 |
| 1 | 9 | $284,589 | $115,851 | $168,738 | $64,492,178 |
| 1 | 10 | $284,589 | $115,548 | $169,040 | $64,323,138 |
| 1 | 11 | $284,589 | $115,246 | $169,343 | $64,153,795 |
| 1 | 12 | $284,589 | $114,942 | $169,646 | $63,984,149 |
| 2 | 13 | $284,589 | $114,638 | $169,950 | $63,814,198 |
| 2 | 14 | $284,589 | $114,334 | $170,255 | $63,643,944 |
| 2 | 15 | $284,589 | $114,029 | $170,560 | $63,473,384 |
| 2 | 16 | $284,589 | $113,723 | $170,865 | $63,302,518 |
| 2 | 17 | $284,589 | $113,417 | $171,172 | $63,131,347 |
| 2 | 18 | $284,589 | $113,110 | $171,478 | $62,959,868 |
| 2 | 19 | $284,589 | $112,803 | $171,786 | $62,788,083 |
| 2 | 20 | $284,589 | $112,495 | $172,093 | $62,615,989 |
| 2 | 21 | $284,589 | $112,187 | $172,402 | $62,443,588 |
| 2 | 22 | $284,589 | $111,878 | $172,711 | $62,270,877 |
| 2 | 23 | $284,589 | $111,569 | $173,020 | $62,097,857 |
| 2 | 24 | $284,589 | $111,259 | $173,330 | $61,924,527 |
| 3 | 25 | $284,589 | $110,948 | $173,641 | $61,750,887 |
| 3 | 26 | $284,589 | $110,637 | $173,952 | $61,576,935 |
| 3 | 27 | $284,589 | $110,325 | $174,263 | $61,402,672 |
| 3 | 28 | $284,589 | $110,013 | $174,576 | $61,228,096 |
| 3 | 29 | $284,589 | $109,700 | $174,888 | $61,053,208 |
| 3 | 30 | $284,589 | $109,387 | $175,202 | $60,878,006 |
| 3 | 31 | $284,589 | $109,073 | $175,516 | $60,702,491 |
| 3 | 32 | $284,589 | $108,759 | $175,830 | $60,526,661 |
| 3 | 33 | $284,589 | $108,444 | $176,145 | $60,350,516 |
| 3 | 34 | $284,589 | $108,128 | $176,461 | $60,174,055 |
| 3 | 35 | $284,589 | $107,812 | $176,777 | $59,997,278 |
| 3 | 36 | $284,589 | $107,495 | $177,094 | $59,820,185 |
| 4 | 37 | $284,589 | $107,178 | $177,411 | $59,642,774 |
| 4 | 38 | $284,589 | $106,860 | $177,729 | $59,465,045 |
| 4 | 39 | $284,589 | $106,542 | $178,047 | $59,286,998 |
| 4 | 40 | $284,589 | $106,223 | $178,366 | $59,108,632 |
| 4 | 41 | $284,589 | $105,903 | $178,686 | $58,929,946 |
| 4 | 42 | $284,589 | $105,583 | $179,006 | $58,750,941 |
| 4 | 43 | $284,589 | $105,262 | $179,327 | $58,571,614 |
| 4 | 44 | $284,589 | $104,941 | $179,648 | $58,391,966 |
| 4 | 45 | $284,589 | $104,619 | $179,970 | $58,211,997 |
| 4 | 46 | $284,589 | $104,296 | $180,292 | $58,031,704 |
| 4 | 47 | $284,589 | $103,973 | $180,615 | $57,851,089 |
| 4 | 48 | $284,589 | $103,650 | $180,939 | $57,670,151 |
| 5 | 49 | $284,589 | $103,326 | $181,263 | $57,488,888 |
| 5 | 50 | $284,589 | $103,001 | $181,588 | $57,307,300 |
| 5 | 51 | $284,589 | $102,676 | $181,913 | $57,125,387 |
| 5 | 52 | $284,589 | $102,350 | $182,239 | $56,943,148 |
| 5 | 53 | $284,589 | $102,023 | $182,565 | $56,760,582 |
| 5 | 54 | $284,589 | $101,696 | $182,893 | $56,577,690 |
| 5 | 55 | $284,589 | $101,368 | $183,220 | $56,394,469 |
| 5 | 56 | $284,589 | $101,040 | $183,549 | $56,210,921 |
| 5 | 57 | $284,589 | $100,711 | $183,877 | $56,027,043 |
| 5 | 58 | $284,589 | $100,382 | $184,207 | $55,842,837 |
| 5 | 59 | $284,589 | $100,052 | $184,537 | $55,658,300 |
| 5 | 60 | $284,589 | $99,721 | $184,868 | $55,473,432 |
| 6 | 61 | $284,589 | $99,390 | $185,199 | $55,288,233 |
| 6 | 62 | $284,589 | $99,058 | $185,531 | $55,102,703 |
| 6 | 63 | $284,589 | $98,726 | $185,863 | $54,916,840 |
| 6 | 64 | $284,589 | $98,393 | $186,196 | $54,730,644 |
| 6 | 65 | $284,589 | $98,059 | $186,530 | $54,544,114 |
| 6 | 66 | $284,589 | $97,725 | $186,864 | $54,357,251 |
| 6 | 67 | $284,589 | $97,390 | $187,199 | $54,170,052 |
| 6 | 68 | $284,589 | $97,055 | $187,534 | $53,982,518 |
| 6 | 69 | $284,589 | $96,719 | $187,870 | $53,794,648 |
| 6 | 70 | $284,589 | $96,382 | $188,207 | $53,606,442 |
| 6 | 71 | $284,589 | $96,045 | $188,544 | $53,417,898 |
| 6 | 72 | $284,589 | $95,707 | $188,882 | $53,229,016 |
| 7 | 73 | $284,589 | $95,369 | $189,220 | $53,039,796 |
| 7 | 74 | $284,589 | $95,030 | $189,559 | $52,850,237 |
| 7 | 75 | $284,589 | $94,690 | $189,899 | $52,660,339 |
| 7 | 76 | $284,589 | $94,350 | $190,239 | $52,470,100 |
| 7 | 77 | $284,589 | $94,009 | $190,580 | $52,279,520 |
| 7 | 78 | $284,589 | $93,667 | $190,921 | $52,088,599 |
| 7 | 79 | $284,589 | $93,325 | $191,263 | $51,897,336 |
| 7 | 80 | $284,589 | $92,983 | $191,606 | $51,705,730 |
| 7 | 81 | $284,589 | $92,639 | $191,949 | $51,513,781 |
| 7 | 82 | $284,589 | $92,296 | $192,293 | $51,321,487 |
| 7 | 83 | $284,589 | $91,951 | $192,638 | $51,128,850 |
| 7 | 84 | $284,589 | $91,606 | $192,983 | $50,935,867 |
| 8 | 85 | $284,589 | $91,260 | $193,329 | $50,742,539 |
| 8 | 86 | $284,589 | $90,914 | $193,675 | $50,548,864 |
| 8 | 87 | $284,589 | $90,567 | $194,022 | $50,354,842 |
| 8 | 88 | $284,589 | $90,219 | $194,370 | $50,160,472 |
| 8 | 89 | $284,589 | $89,871 | $194,718 | $49,965,754 |
| 8 | 90 | $284,589 | $89,522 | $195,067 | $49,770,688 |
| 8 | 91 | $284,589 | $89,172 | $195,416 | $49,575,272 |
| 8 | 92 | $284,589 | $88,822 | $195,766 | $49,379,505 |
| 8 | 93 | $284,589 | $88,472 | $196,117 | $49,183,388 |
| 8 | 94 | $284,589 | $88,120 | $196,468 | $48,986,920 |
| 8 | 95 | $284,589 | $87,768 | $196,820 | $48,790,099 |
| 8 | 96 | $284,589 | $87,416 | $197,173 | $48,592,926 |
| 9 | 97 | $284,589 | $87,062 | $197,526 | $48,395,400 |
| 9 | 98 | $284,589 | $86,708 | $197,880 | $48,197,520 |
| 9 | 99 | $284,589 | $86,354 | $198,235 | $47,999,285 |
| 9 | 100 | $284,589 | $85,999 | $198,590 | $47,800,695 |
| 9 | 101 | $284,589 | $85,643 | $198,946 | $47,601,749 |
| 9 | 102 | $284,589 | $85,286 | $199,302 | $47,402,447 |
| 9 | 103 | $284,589 | $84,929 | $199,659 | $47,202,788 |
| 9 | 104 | $284,589 | $84,572 | $200,017 | $47,002,771 |
| 9 | 105 | $284,589 | $84,213 | $200,375 | $46,802,396 |
| 9 | 106 | $284,589 | $83,854 | $200,734 | $46,601,661 |
| 9 | 107 | $284,589 | $83,495 | $201,094 | $46,400,567 |
| 9 | 108 | $284,589 | $83,134 | $201,454 | $46,199,113 |
| 10 | 109 | $284,589 | $82,773 | $201,815 | $45,997,298 |
| 10 | 110 | $284,589 | $82,412 | $202,177 | $45,795,121 |
| 10 | 111 | $284,589 | $82,050 | $202,539 | $45,592,582 |
| 10 | 112 | $284,589 | $81,687 | $202,902 | $45,389,680 |
| 10 | 113 | $284,589 | $81,323 | $203,265 | $45,186,415 |
| 10 | 114 | $284,589 | $80,959 | $203,630 | $44,982,785 |
| 10 | 115 | $284,589 | $80,594 | $203,994 | $44,778,790 |
| 10 | 116 | $284,589 | $80,229 | $204,360 | $44,574,431 |
| 10 | 117 | $284,589 | $79,863 | $204,726 | $44,369,704 |
| 10 | 118 | $284,589 | $79,496 | $205,093 | $44,164,611 |
| 10 | 119 | $284,589 | $79,128 | $205,460 | $43,959,151 |
| 10 | 120 | $284,589 | $78,760 | $205,828 | $43,753,323 |
| 11 | 121 | $284,589 | $78,391 | $206,197 | $43,547,125 |
| 11 | 122 | $284,589 | $78,022 | $206,567 | $43,340,559 |
| 11 | 123 | $284,589 | $77,652 | $206,937 | $43,133,622 |
| 11 | 124 | $284,589 | $77,281 | $207,308 | $42,926,314 |
| 11 | 125 | $284,589 | $76,910 | $207,679 | $42,718,635 |
| 11 | 126 | $284,589 | $76,538 | $208,051 | $42,510,584 |
| 11 | 127 | $284,589 | $76,165 | $208,424 | $42,302,160 |
| 11 | 128 | $284,589 | $75,791 | $208,797 | $42,093,363 |
| 11 | 129 | $284,589 | $75,417 | $209,171 | $41,884,192 |
| 11 | 130 | $284,589 | $75,043 | $209,546 | $41,674,646 |
| 11 | 131 | $284,589 | $74,667 | $209,922 | $41,464,724 |
| 11 | 132 | $284,589 | $74,291 | $210,298 | $41,254,426 |
| 12 | 133 | $284,589 | $73,914 | $210,674 | $41,043,752 |
| 12 | 134 | $284,589 | $73,537 | $211,052 | $40,832,700 |
| 12 | 135 | $284,589 | $73,159 | $211,430 | $40,621,270 |
| 12 | 136 | $284,589 | $72,780 | $211,809 | $40,409,461 |
| 12 | 137 | $284,589 | $72,400 | $212,188 | $40,197,273 |
| 12 | 138 | $284,589 | $72,020 | $212,569 | $39,984,704 |
| 12 | 139 | $284,589 | $71,639 | $212,949 | $39,771,755 |
| 12 | 140 | $284,589 | $71,258 | $213,331 | $39,558,424 |
| 12 | 141 | $284,589 | $70,876 | $213,713 | $39,344,711 |
| 12 | 142 | $284,589 | $70,493 | $214,096 | $39,130,615 |
| 12 | 143 | $284,589 | $70,109 | $214,480 | $38,916,135 |
| 12 | 144 | $284,589 | $69,725 | $214,864 | $38,701,271 |
| 13 | 145 | $284,589 | $69,340 | $215,249 | $38,486,022 |
| 13 | 146 | $284,589 | $68,954 | $215,635 | $38,270,388 |
| 13 | 147 | $284,589 | $68,568 | $216,021 | $38,054,367 |
| 13 | 148 | $284,589 | $68,181 | $216,408 | $37,837,959 |
| 13 | 149 | $284,589 | $67,793 | $216,796 | $37,621,163 |
| 13 | 150 | $284,589 | $67,405 | $217,184 | $37,403,979 |
| 13 | 151 | $284,589 | $67,015 | $217,573 | $37,186,406 |
| 13 | 152 | $284,589 | $66,626 | $217,963 | $36,968,443 |
| 13 | 153 | $284,589 | $66,235 | $218,354 | $36,750,090 |
| 13 | 154 | $284,589 | $65,844 | $218,745 | $36,531,345 |
| 13 | 155 | $284,589 | $65,452 | $219,137 | $36,312,208 |
| 13 | 156 | $284,589 | $65,059 | $219,529 | $36,092,679 |
| 14 | 157 | $284,589 | $64,666 | $219,923 | $35,872,757 |
| 14 | 158 | $284,589 | $64,272 | $220,317 | $35,652,440 |
| 14 | 159 | $284,589 | $63,877 | $220,711 | $35,431,729 |
| 14 | 160 | $284,589 | $63,482 | $221,107 | $35,210,622 |
| 14 | 161 | $284,589 | $63,086 | $221,503 | $34,989,119 |
| 14 | 162 | $284,589 | $62,689 | $221,900 | $34,767,219 |
| 14 | 163 | $284,589 | $62,291 | $222,297 | $34,544,922 |
| 14 | 164 | $284,589 | $61,893 | $222,696 | $34,322,226 |
| 14 | 165 | $284,589 | $61,494 | $223,095 | $34,099,131 |
| 14 | 166 | $284,589 | $61,094 | $223,494 | $33,875,637 |
| 14 | 167 | $284,589 | $60,694 | $223,895 | $33,651,742 |
| 14 | 168 | $284,589 | $60,293 | $224,296 | $33,427,446 |
| 15 | 169 | $284,589 | $59,891 | $224,698 | $33,202,748 |
| 15 | 170 | $284,589 | $59,488 | $225,100 | $32,977,648 |
| 15 | 171 | $284,589 | $59,085 | $225,504 | $32,752,144 |
| 15 | 172 | $284,589 | $58,681 | $225,908 | $32,526,237 |
| 15 | 173 | $284,589 | $58,276 | $226,312 | $32,299,924 |
| 15 | 174 | $284,589 | $57,871 | $226,718 | $32,073,206 |
| 15 | 175 | $284,589 | $57,464 | $227,124 | $31,846,082 |
| 15 | 176 | $284,589 | $57,058 | $227,531 | $31,618,551 |
| 15 | 177 | $284,589 | $56,650 | $227,939 | $31,390,612 |
| 15 | 178 | $284,589 | $56,242 | $228,347 | $31,162,265 |
| 15 | 179 | $284,589 | $55,832 | $228,756 | $30,933,509 |
| 15 | 180 | $284,589 | $55,423 | $229,166 | $30,704,343 |
| 16 | 181 | $284,589 | $55,012 | $229,577 | $30,474,766 |
| 16 | 182 | $284,589 | $54,601 | $229,988 | $30,244,778 |
| 16 | 183 | $284,589 | $54,189 | $230,400 | $30,014,378 |
| 16 | 184 | $284,589 | $53,776 | $230,813 | $29,783,565 |
| 16 | 185 | $284,589 | $53,362 | $231,226 | $29,552,339 |
| 16 | 186 | $284,589 | $52,948 | $231,641 | $29,320,698 |
| 16 | 187 | $284,589 | $52,533 | $232,056 | $29,088,642 |
| 16 | 188 | $284,589 | $52,117 | $232,471 | $28,856,171 |
| 16 | 189 | $284,589 | $51,701 | $232,888 | $28,623,283 |
| 16 | 190 | $284,589 | $51,283 | $233,305 | $28,389,978 |
| 16 | 191 | $284,589 | $50,865 | $233,723 | $28,156,254 |
| 16 | 192 | $284,589 | $50,447 | $234,142 | $27,922,112 |
| 17 | 193 | $284,589 | $50,027 | $234,562 | $27,687,551 |
| 17 | 194 | $284,589 | $49,607 | $234,982 | $27,452,569 |
| 17 | 195 | $284,589 | $49,186 | $235,403 | $27,217,166 |
| 17 | 196 | $284,589 | $48,764 | $235,825 | $26,981,342 |
| 17 | 197 | $284,589 | $48,342 | $236,247 | $26,745,095 |
| 17 | 198 | $284,589 | $47,918 | $236,670 | $26,508,424 |
| 17 | 199 | $284,589 | $47,494 | $237,094 | $26,271,330 |
| 17 | 200 | $284,589 | $47,069 | $237,519 | $26,033,811 |
| 17 | 201 | $284,589 | $46,644 | $237,945 | $25,795,866 |
| 17 | 202 | $284,589 | $46,218 | $238,371 | $25,557,495 |
| 17 | 203 | $284,589 | $45,791 | $238,798 | $25,318,697 |
| 17 | 204 | $284,589 | $45,363 | $239,226 | $25,079,471 |
| 18 | 205 | $284,589 | $44,934 | $239,655 | $24,839,816 |
| 18 | 206 | $284,589 | $44,505 | $240,084 | $24,599,732 |
| 18 | 207 | $284,589 | $44,075 | $240,514 | $24,359,218 |
| 18 | 208 | $284,589 | $43,644 | $240,945 | $24,118,273 |
| 18 | 209 | $284,589 | $43,212 | $241,377 | $23,876,896 |
| 18 | 210 | $284,589 | $42,779 | $241,809 | $23,635,087 |
| 18 | 211 | $284,589 | $42,346 | $242,242 | $23,392,845 |
| 18 | 212 | $284,589 | $41,912 | $242,676 | $23,150,168 |
| 18 | 213 | $284,589 | $41,477 | $243,111 | $22,907,057 |
| 18 | 214 | $284,589 | $41,042 | $243,547 | $22,663,510 |
| 18 | 215 | $284,589 | $40,605 | $243,983 | $22,419,527 |
| 18 | 216 | $284,589 | $40,168 | $244,420 | $22,175,107 |
| 19 | 217 | $284,589 | $39,730 | $244,858 | $21,930,249 |
| 19 | 218 | $284,589 | $39,292 | $245,297 | $21,684,952 |
| 19 | 219 | $284,589 | $38,852 | $245,736 | $21,439,215 |
| 19 | 220 | $284,589 | $38,412 | $246,177 | $21,193,038 |
| 19 | 221 | $284,589 | $37,971 | $246,618 | $20,946,421 |
| 19 | 222 | $284,589 | $37,529 | $247,060 | $20,699,361 |
| 19 | 223 | $284,589 | $37,086 | $247,502 | $20,451,859 |
| 19 | 224 | $284,589 | $36,643 | $247,946 | $20,203,913 |
| 19 | 225 | $284,589 | $36,199 | $248,390 | $19,955,523 |
| 19 | 226 | $284,589 | $35,754 | $248,835 | $19,706,688 |
| 19 | 227 | $284,589 | $35,308 | $249,281 | $19,457,407 |
| 19 | 228 | $284,589 | $34,861 | $249,727 | $19,207,680 |
| 20 | 229 | $284,589 | $34,414 | $250,175 | $18,957,505 |
| 20 | 230 | $284,589 | $33,966 | $250,623 | $18,706,882 |
| 20 | 231 | $284,589 | $33,516 | $251,072 | $18,455,810 |
| 20 | 232 | $284,589 | $33,067 | $251,522 | $18,204,288 |
| 20 | 233 | $284,589 | $32,616 | $251,973 | $17,952,315 |
| 20 | 234 | $284,589 | $32,165 | $252,424 | $17,699,891 |
| 20 | 235 | $284,589 | $31,712 | $252,876 | $17,447,015 |
| 20 | 236 | $284,589 | $31,259 | $253,329 | $17,193,685 |
| 20 | 237 | $284,589 | $30,805 | $253,783 | $16,939,902 |
| 20 | 238 | $284,589 | $30,351 | $254,238 | $16,685,664 |
| 20 | 239 | $284,589 | $29,895 | $254,693 | $16,430,970 |
| 20 | 240 | $284,589 | $29,439 | $255,150 | $16,175,821 |
| 21 | 241 | $284,589 | $28,982 | $255,607 | $15,920,214 |
| 21 | 242 | $284,589 | $28,524 | $256,065 | $15,664,149 |
| 21 | 243 | $284,589 | $28,065 | $256,524 | $15,407,625 |
| 21 | 244 | $284,589 | $27,605 | $256,983 | $15,150,642 |
| 21 | 245 | $284,589 | $27,145 | $257,444 | $14,893,198 |
| 21 | 246 | $284,589 | $26,684 | $257,905 | $14,635,293 |
| 21 | 247 | $284,589 | $26,222 | $258,367 | $14,376,926 |
| 21 | 248 | $284,589 | $25,759 | $258,830 | $14,118,096 |
| 21 | 249 | $284,589 | $25,295 | $259,294 | $13,858,802 |
| 21 | 250 | $284,589 | $24,830 | $259,758 | $13,599,044 |
| 21 | 251 | $284,589 | $24,365 | $260,224 | $13,338,820 |
| 21 | 252 | $284,589 | $23,899 | $260,690 | $13,078,130 |
| 22 | 253 | $284,589 | $23,432 | $261,157 | $12,816,973 |
| 22 | 254 | $284,589 | $22,964 | $261,625 | $12,555,349 |
| 22 | 255 | $284,589 | $22,495 | $262,094 | $12,293,255 |
| 22 | 256 | $284,589 | $22,025 | $262,563 | $12,030,692 |
| 22 | 257 | $284,589 | $21,555 | $263,034 | $11,767,658 |
| 22 | 258 | $284,589 | $21,084 | $263,505 | $11,504,153 |
| 22 | 259 | $284,589 | $20,612 | $263,977 | $11,240,176 |
| 22 | 260 | $284,589 | $20,139 | $264,450 | $10,975,726 |
| 22 | 261 | $284,589 | $19,665 | $264,924 | $10,710,802 |
| 22 | 262 | $284,589 | $19,190 | $265,398 | $10,445,404 |
| 22 | 263 | $284,589 | $18,715 | $265,874 | $10,179,530 |
| 22 | 264 | $284,589 | $18,238 | $266,350 | $9,913,180 |
| 23 | 265 | $284,589 | $17,761 | $266,828 | $9,646,352 |
| 23 | 266 | $284,589 | $17,283 | $267,306 | $9,379,046 |
| 23 | 267 | $284,589 | $16,804 | $267,785 | $9,111,262 |
| 23 | 268 | $284,589 | $16,324 | $268,264 | $8,842,998 |
| 23 | 269 | $284,589 | $15,844 | $268,745 | $8,574,253 |
| 23 | 270 | $284,589 | $15,362 | $269,226 | $8,305,026 |
| 23 | 271 | $284,589 | $14,880 | $269,709 | $8,035,317 |
| 23 | 272 | $284,589 | $14,397 | $270,192 | $7,765,125 |
| 23 | 273 | $284,589 | $13,913 | $270,676 | $7,494,449 |
| 23 | 274 | $284,589 | $13,428 | $271,161 | $7,223,288 |
| 23 | 275 | $284,589 | $12,942 | $271,647 | $6,951,641 |
| 23 | 276 | $284,589 | $12,455 | $272,134 | $6,679,508 |
| 24 | 277 | $284,589 | $11,967 | $272,621 | $6,406,887 |
| 24 | 278 | $284,589 | $11,479 | $273,110 | $6,133,777 |
| 24 | 279 | $284,589 | $10,990 | $273,599 | $5,860,178 |
| 24 | 280 | $284,589 | $10,499 | $274,089 | $5,586,089 |
| 24 | 281 | $284,589 | $10,008 | $274,580 | $5,311,509 |
| 24 | 282 | $284,589 | $9,516 | $275,072 | $5,036,436 |
| 24 | 283 | $284,589 | $9,024 | $275,565 | $4,760,871 |
| 24 | 284 | $284,589 | $8,530 | $276,059 | $4,484,813 |
| 24 | 285 | $284,589 | $8,035 | $276,553 | $4,208,259 |
| 24 | 286 | $284,589 | $7,540 | $277,049 | $3,931,210 |
| 24 | 287 | $284,589 | $7,043 | $277,545 | $3,653,665 |
| 24 | 288 | $284,589 | $6,546 | $278,042 | $3,375,623 |
| 25 | 289 | $284,589 | $6,048 | $278,541 | $3,097,082 |
| 25 | 290 | $284,589 | $5,549 | $279,040 | $2,818,042 |
| 25 | 291 | $284,589 | $5,049 | $279,540 | $2,538,503 |
| 25 | 292 | $284,589 | $4,548 | $280,040 | $2,258,462 |
| 25 | 293 | $284,589 | $4,046 | $280,542 | $1,977,920 |
| 25 | 294 | $284,589 | $3,544 | $281,045 | $1,696,875 |
| 25 | 295 | $284,589 | $3,040 | $281,548 | $1,415,327 |
| 25 | 296 | $284,589 | $2,536 | $282,053 | $1,133,274 |
| 25 | 297 | $284,589 | $2,030 | $282,558 | $850,716 |
| 25 | 298 | $284,589 | $1,524 | $283,064 | $567,651 |
| 25 | 299 | $284,589 | $1,017 | $283,572 | $284,080 |
| 25 | 300 | $284,589 | $509 | $284,080 | $0 |
