首期 (港幣)
$48,000,000
每月還款 (港幣)
$310,460
總貸款額 (港幣)
$72,000,000
+
總利息 (港幣)
$21,138,100
=
總還款額 (港幣)
$93,138,100
| 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 | $310,460 | $129,000 | $181,460 | $71,818,540 |
| 1 | 2 | $310,460 | $128,675 | $181,785 | $71,636,754 |
| 1 | 3 | $310,460 | $128,349 | $182,111 | $71,454,643 |
| 1 | 4 | $310,460 | $128,023 | $182,437 | $71,272,206 |
| 1 | 5 | $310,460 | $127,696 | $182,764 | $71,089,441 |
| 1 | 6 | $310,460 | $127,369 | $183,092 | $70,906,350 |
| 1 | 7 | $310,460 | $127,041 | $183,420 | $70,722,930 |
| 1 | 8 | $310,460 | $126,712 | $183,748 | $70,539,181 |
| 1 | 9 | $310,460 | $126,383 | $184,078 | $70,355,104 |
| 1 | 10 | $310,460 | $126,053 | $184,407 | $70,170,696 |
| 1 | 11 | $310,460 | $125,722 | $184,738 | $69,985,958 |
| 1 | 12 | $310,460 | $125,392 | $185,069 | $69,800,890 |
| 2 | 13 | $310,460 | $125,060 | $185,400 | $69,615,489 |
| 2 | 14 | $310,460 | $124,728 | $185,733 | $69,429,757 |
| 2 | 15 | $310,460 | $124,395 | $186,065 | $69,243,691 |
| 2 | 16 | $310,460 | $124,062 | $186,399 | $69,057,293 |
| 2 | 17 | $310,460 | $123,728 | $186,733 | $68,870,560 |
| 2 | 18 | $310,460 | $123,393 | $187,067 | $68,683,493 |
| 2 | 19 | $310,460 | $123,058 | $187,402 | $68,496,090 |
| 2 | 20 | $310,460 | $122,722 | $187,738 | $68,308,352 |
| 2 | 21 | $310,460 | $122,386 | $188,075 | $68,120,278 |
| 2 | 22 | $310,460 | $122,049 | $188,412 | $67,931,866 |
| 2 | 23 | $310,460 | $121,711 | $188,749 | $67,743,117 |
| 2 | 24 | $310,460 | $121,373 | $189,087 | $67,554,030 |
| 3 | 25 | $310,460 | $121,034 | $189,426 | $67,364,604 |
| 3 | 26 | $310,460 | $120,695 | $189,765 | $67,174,838 |
| 3 | 27 | $310,460 | $120,355 | $190,105 | $66,984,733 |
| 3 | 28 | $310,460 | $120,014 | $190,446 | $66,794,287 |
| 3 | 29 | $310,460 | $119,673 | $190,787 | $66,603,500 |
| 3 | 30 | $310,460 | $119,331 | $191,129 | $66,412,371 |
| 3 | 31 | $310,460 | $118,989 | $191,472 | $66,220,899 |
| 3 | 32 | $310,460 | $118,646 | $191,815 | $66,029,085 |
| 3 | 33 | $310,460 | $118,302 | $192,158 | $65,836,926 |
| 3 | 34 | $310,460 | $117,958 | $192,503 | $65,644,424 |
| 3 | 35 | $310,460 | $117,613 | $192,847 | $65,451,576 |
| 3 | 36 | $310,460 | $117,267 | $193,193 | $65,258,383 |
| 4 | 37 | $310,460 | $116,921 | $193,539 | $65,064,844 |
| 4 | 38 | $310,460 | $116,575 | $193,886 | $64,870,959 |
| 4 | 39 | $310,460 | $116,227 | $194,233 | $64,676,725 |
| 4 | 40 | $310,460 | $115,879 | $194,581 | $64,482,144 |
| 4 | 41 | $310,460 | $115,531 | $194,930 | $64,287,214 |
| 4 | 42 | $310,460 | $115,181 | $195,279 | $64,091,935 |
| 4 | 43 | $310,460 | $114,831 | $195,629 | $63,896,306 |
| 4 | 44 | $310,460 | $114,481 | $195,979 | $63,700,327 |
| 4 | 45 | $310,460 | $114,130 | $196,331 | $63,503,996 |
| 4 | 46 | $310,460 | $113,778 | $196,682 | $63,307,314 |
| 4 | 47 | $310,460 | $113,426 | $197,035 | $63,110,279 |
| 4 | 48 | $310,460 | $113,073 | $197,388 | $62,912,891 |
| 5 | 49 | $310,460 | $112,719 | $197,741 | $62,715,150 |
| 5 | 50 | $310,460 | $112,365 | $198,096 | $62,517,054 |
| 5 | 51 | $310,460 | $112,010 | $198,451 | $62,318,604 |
| 5 | 52 | $310,460 | $111,654 | $198,806 | $62,119,798 |
| 5 | 53 | $310,460 | $111,298 | $199,162 | $61,920,635 |
| 5 | 54 | $310,460 | $110,941 | $199,519 | $61,721,116 |
| 5 | 55 | $310,460 | $110,584 | $199,877 | $61,521,239 |
| 5 | 56 | $310,460 | $110,226 | $200,235 | $61,321,005 |
| 5 | 57 | $310,460 | $109,867 | $200,594 | $61,120,411 |
| 5 | 58 | $310,460 | $109,507 | $200,953 | $60,919,458 |
| 5 | 59 | $310,460 | $109,147 | $201,313 | $60,718,145 |
| 5 | 60 | $310,460 | $108,787 | $201,674 | $60,516,472 |
| 6 | 61 | $310,460 | $108,425 | $202,035 | $60,314,437 |
| 6 | 62 | $310,460 | $108,063 | $202,397 | $60,112,040 |
| 6 | 63 | $310,460 | $107,701 | $202,760 | $59,909,280 |
| 6 | 64 | $310,460 | $107,337 | $203,123 | $59,706,157 |
| 6 | 65 | $310,460 | $106,974 | $203,487 | $59,502,670 |
| 6 | 66 | $310,460 | $106,609 | $203,851 | $59,298,819 |
| 6 | 67 | $310,460 | $106,244 | $204,217 | $59,094,602 |
| 6 | 68 | $310,460 | $105,878 | $204,583 | $58,890,020 |
| 6 | 69 | $310,460 | $105,511 | $204,949 | $58,685,071 |
| 6 | 70 | $310,460 | $105,144 | $205,316 | $58,479,755 |
| 6 | 71 | $310,460 | $104,776 | $205,684 | $58,274,070 |
| 6 | 72 | $310,460 | $104,408 | $206,053 | $58,068,018 |
| 7 | 73 | $310,460 | $104,039 | $206,422 | $57,861,596 |
| 7 | 74 | $310,460 | $103,669 | $206,792 | $57,654,804 |
| 7 | 75 | $310,460 | $103,298 | $207,162 | $57,447,642 |
| 7 | 76 | $310,460 | $102,927 | $207,533 | $57,240,109 |
| 7 | 77 | $310,460 | $102,555 | $207,905 | $57,032,204 |
| 7 | 78 | $310,460 | $102,183 | $208,278 | $56,823,926 |
| 7 | 79 | $310,460 | $101,810 | $208,651 | $56,615,275 |
| 7 | 80 | $310,460 | $101,436 | $209,025 | $56,406,251 |
| 7 | 81 | $310,460 | $101,061 | $209,399 | $56,196,852 |
| 7 | 82 | $310,460 | $100,686 | $209,774 | $55,987,077 |
| 7 | 83 | $310,460 | $100,310 | $210,150 | $55,776,927 |
| 7 | 84 | $310,460 | $99,934 | $210,527 | $55,566,400 |
| 8 | 85 | $310,460 | $99,556 | $210,904 | $55,355,497 |
| 8 | 86 | $310,460 | $99,179 | $211,282 | $55,144,215 |
| 8 | 87 | $310,460 | $98,800 | $211,660 | $54,932,555 |
| 8 | 88 | $310,460 | $98,421 | $212,040 | $54,720,515 |
| 8 | 89 | $310,460 | $98,041 | $212,419 | $54,508,096 |
| 8 | 90 | $310,460 | $97,660 | $212,800 | $54,295,296 |
| 8 | 91 | $310,460 | $97,279 | $213,181 | $54,082,114 |
| 8 | 92 | $310,460 | $96,897 | $213,563 | $53,868,551 |
| 8 | 93 | $310,460 | $96,514 | $213,946 | $53,654,605 |
| 8 | 94 | $310,460 | $96,131 | $214,329 | $53,440,276 |
| 8 | 95 | $310,460 | $95,747 | $214,713 | $53,225,563 |
| 8 | 96 | $310,460 | $95,362 | $215,098 | $53,010,465 |
| 9 | 97 | $310,460 | $94,977 | $215,483 | $52,794,982 |
| 9 | 98 | $310,460 | $94,591 | $215,869 | $52,579,113 |
| 9 | 99 | $310,460 | $94,204 | $216,256 | $52,362,856 |
| 9 | 100 | $310,460 | $93,817 | $216,644 | $52,146,213 |
| 9 | 101 | $310,460 | $93,429 | $217,032 | $51,929,181 |
| 9 | 102 | $310,460 | $93,040 | $217,421 | $51,711,761 |
| 9 | 103 | $310,460 | $92,650 | $217,810 | $51,493,951 |
| 9 | 104 | $310,460 | $92,260 | $218,200 | $51,275,750 |
| 9 | 105 | $310,460 | $91,869 | $218,591 | $51,057,159 |
| 9 | 106 | $310,460 | $91,477 | $218,983 | $50,838,176 |
| 9 | 107 | $310,460 | $91,085 | $219,375 | $50,618,801 |
| 9 | 108 | $310,460 | $90,692 | $219,768 | $50,399,032 |
| 10 | 109 | $310,460 | $90,298 | $220,162 | $50,178,870 |
| 10 | 110 | $310,460 | $89,904 | $220,557 | $49,958,314 |
| 10 | 111 | $310,460 | $89,509 | $220,952 | $49,737,362 |
| 10 | 112 | $310,460 | $89,113 | $221,348 | $49,516,015 |
| 10 | 113 | $310,460 | $88,716 | $221,744 | $49,294,270 |
| 10 | 114 | $310,460 | $88,319 | $222,141 | $49,072,129 |
| 10 | 115 | $310,460 | $87,921 | $222,539 | $48,849,590 |
| 10 | 116 | $310,460 | $87,522 | $222,938 | $48,626,651 |
| 10 | 117 | $310,460 | $87,123 | $223,338 | $48,403,314 |
| 10 | 118 | $310,460 | $86,723 | $223,738 | $48,179,576 |
| 10 | 119 | $310,460 | $86,322 | $224,139 | $47,955,438 |
| 10 | 120 | $310,460 | $85,920 | $224,540 | $47,730,897 |
| 11 | 121 | $310,460 | $85,518 | $224,942 | $47,505,955 |
| 11 | 122 | $310,460 | $85,115 | $225,345 | $47,280,609 |
| 11 | 123 | $310,460 | $84,711 | $225,749 | $47,054,860 |
| 11 | 124 | $310,460 | $84,307 | $226,154 | $46,828,706 |
| 11 | 125 | $310,460 | $83,901 | $226,559 | $46,602,148 |
| 11 | 126 | $310,460 | $83,496 | $226,965 | $46,375,183 |
| 11 | 127 | $310,460 | $83,089 | $227,371 | $46,147,811 |
| 11 | 128 | $310,460 | $82,681 | $227,779 | $45,920,032 |
| 11 | 129 | $310,460 | $82,273 | $228,187 | $45,691,846 |
| 11 | 130 | $310,460 | $81,865 | $228,596 | $45,463,250 |
| 11 | 131 | $310,460 | $81,455 | $229,005 | $45,234,244 |
| 11 | 132 | $310,460 | $81,045 | $229,416 | $45,004,829 |
| 12 | 133 | $310,460 | $80,634 | $229,827 | $44,775,002 |
| 12 | 134 | $310,460 | $80,222 | $230,238 | $44,544,764 |
| 12 | 135 | $310,460 | $79,809 | $230,651 | $44,314,113 |
| 12 | 136 | $310,460 | $79,396 | $231,064 | $44,083,048 |
| 12 | 137 | $310,460 | $78,982 | $231,478 | $43,851,570 |
| 12 | 138 | $310,460 | $78,567 | $231,893 | $43,619,677 |
| 12 | 139 | $310,460 | $78,152 | $232,308 | $43,387,369 |
| 12 | 140 | $310,460 | $77,736 | $232,725 | $43,154,644 |
| 12 | 141 | $310,460 | $77,319 | $233,142 | $42,921,503 |
| 12 | 142 | $310,460 | $76,901 | $233,559 | $42,687,943 |
| 12 | 143 | $310,460 | $76,483 | $233,978 | $42,453,966 |
| 12 | 144 | $310,460 | $76,063 | $234,397 | $42,219,569 |
| 13 | 145 | $310,460 | $75,643 | $234,817 | $41,984,752 |
| 13 | 146 | $310,460 | $75,223 | $235,238 | $41,749,514 |
| 13 | 147 | $310,460 | $74,801 | $235,659 | $41,513,855 |
| 13 | 148 | $310,460 | $74,379 | $236,081 | $41,277,774 |
| 13 | 149 | $310,460 | $73,956 | $236,504 | $41,041,269 |
| 13 | 150 | $310,460 | $73,532 | $236,928 | $40,804,341 |
| 13 | 151 | $310,460 | $73,108 | $237,353 | $40,566,989 |
| 13 | 152 | $310,460 | $72,683 | $237,778 | $40,329,211 |
| 13 | 153 | $310,460 | $72,257 | $238,204 | $40,091,007 |
| 13 | 154 | $310,460 | $71,830 | $238,631 | $39,852,376 |
| 13 | 155 | $310,460 | $71,402 | $239,058 | $39,613,318 |
| 13 | 156 | $310,460 | $70,974 | $239,486 | $39,373,832 |
| 14 | 157 | $310,460 | $70,545 | $239,916 | $39,133,916 |
| 14 | 158 | $310,460 | $70,115 | $240,345 | $38,893,571 |
| 14 | 159 | $310,460 | $69,684 | $240,776 | $38,652,795 |
| 14 | 160 | $310,460 | $69,253 | $241,207 | $38,411,587 |
| 14 | 161 | $310,460 | $68,821 | $241,640 | $38,169,948 |
| 14 | 162 | $310,460 | $68,388 | $242,073 | $37,927,875 |
| 14 | 163 | $310,460 | $67,954 | $242,506 | $37,685,369 |
| 14 | 164 | $310,460 | $67,520 | $242,941 | $37,442,428 |
| 14 | 165 | $310,460 | $67,084 | $243,376 | $37,199,052 |
| 14 | 166 | $310,460 | $66,648 | $243,812 | $36,955,240 |
| 14 | 167 | $310,460 | $66,211 | $244,249 | $36,710,991 |
| 14 | 168 | $310,460 | $65,774 | $244,686 | $36,466,305 |
| 15 | 169 | $310,460 | $65,335 | $245,125 | $36,221,180 |
| 15 | 170 | $310,460 | $64,896 | $245,564 | $35,975,616 |
| 15 | 171 | $310,460 | $64,456 | $246,004 | $35,729,612 |
| 15 | 172 | $310,460 | $64,016 | $246,445 | $35,483,167 |
| 15 | 173 | $310,460 | $63,574 | $246,886 | $35,236,281 |
| 15 | 174 | $310,460 | $63,132 | $247,329 | $34,988,952 |
| 15 | 175 | $310,460 | $62,689 | $247,772 | $34,741,181 |
| 15 | 176 | $310,460 | $62,245 | $248,216 | $34,492,965 |
| 15 | 177 | $310,460 | $61,800 | $248,660 | $34,244,304 |
| 15 | 178 | $310,460 | $61,354 | $249,106 | $33,995,198 |
| 15 | 179 | $310,460 | $60,908 | $249,552 | $33,745,646 |
| 15 | 180 | $310,460 | $60,461 | $249,999 | $33,495,647 |
| 16 | 181 | $310,460 | $60,013 | $250,447 | $33,245,199 |
| 16 | 182 | $310,460 | $59,564 | $250,896 | $32,994,303 |
| 16 | 183 | $310,460 | $59,115 | $251,346 | $32,742,958 |
| 16 | 184 | $310,460 | $58,664 | $251,796 | $32,491,162 |
| 16 | 185 | $310,460 | $58,213 | $252,247 | $32,238,915 |
| 16 | 186 | $310,460 | $57,761 | $252,699 | $31,986,216 |
| 16 | 187 | $310,460 | $57,309 | $253,152 | $31,733,064 |
| 16 | 188 | $310,460 | $56,855 | $253,605 | $31,479,459 |
| 16 | 189 | $310,460 | $56,401 | $254,060 | $31,225,399 |
| 16 | 190 | $310,460 | $55,946 | $254,515 | $30,970,885 |
| 16 | 191 | $310,460 | $55,490 | $254,971 | $30,715,914 |
| 16 | 192 | $310,460 | $55,033 | $255,428 | $30,460,486 |
| 17 | 193 | $310,460 | $54,575 | $255,885 | $30,204,601 |
| 17 | 194 | $310,460 | $54,117 | $256,344 | $29,948,257 |
| 17 | 195 | $310,460 | $53,657 | $256,803 | $29,691,454 |
| 17 | 196 | $310,460 | $53,197 | $257,263 | $29,434,191 |
| 17 | 197 | $310,460 | $52,736 | $257,724 | $29,176,467 |
| 17 | 198 | $310,460 | $52,275 | $258,186 | $28,918,281 |
| 17 | 199 | $310,460 | $51,812 | $258,648 | $28,659,633 |
| 17 | 200 | $310,460 | $51,349 | $259,112 | $28,400,521 |
| 17 | 201 | $310,460 | $50,884 | $259,576 | $28,140,945 |
| 17 | 202 | $310,460 | $50,419 | $260,041 | $27,880,904 |
| 17 | 203 | $310,460 | $49,953 | $260,507 | $27,620,397 |
| 17 | 204 | $310,460 | $49,487 | $260,974 | $27,359,423 |
| 18 | 205 | $310,460 | $49,019 | $261,441 | $27,097,981 |
| 18 | 206 | $310,460 | $48,551 | $261,910 | $26,836,072 |
| 18 | 207 | $310,460 | $48,081 | $262,379 | $26,573,693 |
| 18 | 208 | $310,460 | $47,611 | $262,849 | $26,310,843 |
| 18 | 209 | $310,460 | $47,140 | $263,320 | $26,047,523 |
| 18 | 210 | $310,460 | $46,668 | $263,792 | $25,783,732 |
| 18 | 211 | $310,460 | $46,196 | $264,264 | $25,519,467 |
| 18 | 212 | $310,460 | $45,722 | $264,738 | $25,254,729 |
| 18 | 213 | $310,460 | $45,248 | $265,212 | $24,989,517 |
| 18 | 214 | $310,460 | $44,773 | $265,687 | $24,723,829 |
| 18 | 215 | $310,460 | $44,297 | $266,163 | $24,457,666 |
| 18 | 216 | $310,460 | $43,820 | $266,640 | $24,191,026 |
| 19 | 217 | $310,460 | $43,342 | $267,118 | $23,923,907 |
| 19 | 218 | $310,460 | $42,864 | $267,597 | $23,656,311 |
| 19 | 219 | $310,460 | $42,384 | $268,076 | $23,388,235 |
| 19 | 220 | $310,460 | $41,904 | $268,556 | $23,119,678 |
| 19 | 221 | $310,460 | $41,423 | $269,038 | $22,850,641 |
| 19 | 222 | $310,460 | $40,941 | $269,520 | $22,581,121 |
| 19 | 223 | $310,460 | $40,458 | $270,002 | $22,311,119 |
| 19 | 224 | $310,460 | $39,974 | $270,486 | $22,040,632 |
| 19 | 225 | $310,460 | $39,489 | $270,971 | $21,769,662 |
| 19 | 226 | $310,460 | $39,004 | $271,456 | $21,498,205 |
| 19 | 227 | $310,460 | $38,518 | $271,943 | $21,226,262 |
| 19 | 228 | $310,460 | $38,030 | $272,430 | $20,953,832 |
| 20 | 229 | $310,460 | $37,542 | $272,918 | $20,680,914 |
| 20 | 230 | $310,460 | $37,053 | $273,407 | $20,407,507 |
| 20 | 231 | $310,460 | $36,563 | $273,897 | $20,133,611 |
| 20 | 232 | $310,460 | $36,073 | $274,388 | $19,859,223 |
| 20 | 233 | $310,460 | $35,581 | $274,879 | $19,584,344 |
| 20 | 234 | $310,460 | $35,089 | $275,372 | $19,308,972 |
| 20 | 235 | $310,460 | $34,595 | $275,865 | $19,033,107 |
| 20 | 236 | $310,460 | $34,101 | $276,359 | $18,756,748 |
| 20 | 237 | $310,460 | $33,606 | $276,854 | $18,479,893 |
| 20 | 238 | $310,460 | $33,110 | $277,351 | $18,202,543 |
| 20 | 239 | $310,460 | $32,613 | $277,847 | $17,924,695 |
| 20 | 240 | $310,460 | $32,115 | $278,345 | $17,646,350 |
| 21 | 241 | $310,460 | $31,616 | $278,844 | $17,367,506 |
| 21 | 242 | $310,460 | $31,117 | $279,344 | $17,088,162 |
| 21 | 243 | $310,460 | $30,616 | $279,844 | $16,808,318 |
| 21 | 244 | $310,460 | $30,115 | $280,345 | $16,527,973 |
| 21 | 245 | $310,460 | $29,613 | $280,848 | $16,247,125 |
| 21 | 246 | $310,460 | $29,109 | $281,351 | $15,965,774 |
| 21 | 247 | $310,460 | $28,605 | $281,855 | $15,683,919 |
| 21 | 248 | $310,460 | $28,100 | $282,360 | $15,401,559 |
| 21 | 249 | $310,460 | $27,594 | $282,866 | $15,118,693 |
| 21 | 250 | $310,460 | $27,088 | $283,373 | $14,835,321 |
| 21 | 251 | $310,460 | $26,580 | $283,880 | $14,551,440 |
| 21 | 252 | $310,460 | $26,071 | $284,389 | $14,267,051 |
| 22 | 253 | $310,460 | $25,562 | $284,899 | $13,982,153 |
| 22 | 254 | $310,460 | $25,051 | $285,409 | $13,696,744 |
| 22 | 255 | $310,460 | $24,540 | $285,920 | $13,410,824 |
| 22 | 256 | $310,460 | $24,028 | $286,433 | $13,124,391 |
| 22 | 257 | $310,460 | $23,515 | $286,946 | $12,837,445 |
| 22 | 258 | $310,460 | $23,000 | $287,460 | $12,549,985 |
| 22 | 259 | $310,460 | $22,485 | $287,975 | $12,262,010 |
| 22 | 260 | $310,460 | $21,969 | $288,491 | $11,973,519 |
| 22 | 261 | $310,460 | $21,453 | $289,008 | $11,684,512 |
| 22 | 262 | $310,460 | $20,935 | $289,526 | $11,394,986 |
| 22 | 263 | $310,460 | $20,416 | $290,044 | $11,104,942 |
| 22 | 264 | $310,460 | $19,896 | $290,564 | $10,814,378 |
| 23 | 265 | $310,460 | $19,376 | $291,085 | $10,523,293 |
| 23 | 266 | $310,460 | $18,854 | $291,606 | $10,231,687 |
| 23 | 267 | $310,460 | $18,332 | $292,129 | $9,939,558 |
| 23 | 268 | $310,460 | $17,808 | $292,652 | $9,646,907 |
| 23 | 269 | $310,460 | $17,284 | $293,176 | $9,353,730 |
| 23 | 270 | $310,460 | $16,759 | $293,702 | $9,060,029 |
| 23 | 271 | $310,460 | $16,233 | $294,228 | $8,765,801 |
| 23 | 272 | $310,460 | $15,705 | $294,755 | $8,471,046 |
| 23 | 273 | $310,460 | $15,177 | $295,283 | $8,175,763 |
| 23 | 274 | $310,460 | $14,648 | $295,812 | $7,879,951 |
| 23 | 275 | $310,460 | $14,118 | $296,342 | $7,583,609 |
| 23 | 276 | $310,460 | $13,587 | $296,873 | $7,286,736 |
| 24 | 277 | $310,460 | $13,055 | $297,405 | $6,989,331 |
| 24 | 278 | $310,460 | $12,523 | $297,938 | $6,691,393 |
| 24 | 279 | $310,460 | $11,989 | $298,472 | $6,392,921 |
| 24 | 280 | $310,460 | $11,454 | $299,006 | $6,093,915 |
| 24 | 281 | $310,460 | $10,918 | $299,542 | $5,794,373 |
| 24 | 282 | $310,460 | $10,382 | $300,079 | $5,494,294 |
| 24 | 283 | $310,460 | $9,844 | $300,616 | $5,193,678 |
| 24 | 284 | $310,460 | $9,305 | $301,155 | $4,892,523 |
| 24 | 285 | $310,460 | $8,766 | $301,695 | $4,590,828 |
| 24 | 286 | $310,460 | $8,225 | $302,235 | $4,288,593 |
| 24 | 287 | $310,460 | $7,684 | $302,777 | $3,985,817 |
| 24 | 288 | $310,460 | $7,141 | $303,319 | $3,682,497 |
| 25 | 289 | $310,460 | $6,598 | $303,863 | $3,378,635 |
| 25 | 290 | $310,460 | $6,053 | $304,407 | $3,074,228 |
| 25 | 291 | $310,460 | $5,508 | $304,952 | $2,769,276 |
| 25 | 292 | $310,460 | $4,962 | $305,499 | $2,463,777 |
| 25 | 293 | $310,460 | $4,414 | $306,046 | $2,157,731 |
| 25 | 294 | $310,460 | $3,866 | $306,594 | $1,851,137 |
| 25 | 295 | $310,460 | $3,317 | $307,144 | $1,543,993 |
| 25 | 296 | $310,460 | $2,766 | $307,694 | $1,236,299 |
| 25 | 297 | $310,460 | $2,215 | $308,245 | $928,053 |
| 25 | 298 | $310,460 | $1,663 | $308,798 | $619,256 |
| 25 | 299 | $310,460 | $1,110 | $309,351 | $309,905 |
| 25 | 300 | $310,460 | $555 | $309,905 | $0 |
