首期 (港幣)
$60,000,000
每月還款 (港幣)
$388,075
總貸款額 (港幣)
$90,000,000
+
總利息 (港幣)
$26,422,625
=
總還款額 (港幣)
$116,422,625
| 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 | $388,075 | $161,250 | $226,825 | $89,773,175 |
| 1 | 2 | $388,075 | $160,844 | $227,232 | $89,545,943 |
| 1 | 3 | $388,075 | $160,436 | $227,639 | $89,318,304 |
| 1 | 4 | $388,075 | $160,029 | $228,047 | $89,090,257 |
| 1 | 5 | $388,075 | $159,620 | $228,455 | $88,861,802 |
| 1 | 6 | $388,075 | $159,211 | $228,865 | $88,632,937 |
| 1 | 7 | $388,075 | $158,801 | $229,275 | $88,403,662 |
| 1 | 8 | $388,075 | $158,390 | $229,686 | $88,173,977 |
| 1 | 9 | $388,075 | $157,978 | $230,097 | $87,943,880 |
| 1 | 10 | $388,075 | $157,566 | $230,509 | $87,713,370 |
| 1 | 11 | $388,075 | $157,153 | $230,922 | $87,482,448 |
| 1 | 12 | $388,075 | $156,739 | $231,336 | $87,251,112 |
| 2 | 13 | $388,075 | $156,325 | $231,751 | $87,019,362 |
| 2 | 14 | $388,075 | $155,910 | $232,166 | $86,787,196 |
| 2 | 15 | $388,075 | $155,494 | $232,582 | $86,554,614 |
| 2 | 16 | $388,075 | $155,077 | $232,998 | $86,321,616 |
| 2 | 17 | $388,075 | $154,660 | $233,416 | $86,088,200 |
| 2 | 18 | $388,075 | $154,241 | $233,834 | $85,854,366 |
| 2 | 19 | $388,075 | $153,822 | $234,253 | $85,620,113 |
| 2 | 20 | $388,075 | $153,403 | $234,673 | $85,385,440 |
| 2 | 21 | $388,075 | $152,982 | $235,093 | $85,150,347 |
| 2 | 22 | $388,075 | $152,561 | $235,514 | $84,914,833 |
| 2 | 23 | $388,075 | $152,139 | $235,936 | $84,678,896 |
| 2 | 24 | $388,075 | $151,716 | $236,359 | $84,442,537 |
| 3 | 25 | $388,075 | $151,293 | $236,783 | $84,205,755 |
| 3 | 26 | $388,075 | $150,869 | $237,207 | $83,968,548 |
| 3 | 27 | $388,075 | $150,444 | $237,632 | $83,730,916 |
| 3 | 28 | $388,075 | $150,018 | $238,058 | $83,492,859 |
| 3 | 29 | $388,075 | $149,591 | $238,484 | $83,254,375 |
| 3 | 30 | $388,075 | $149,164 | $238,911 | $83,015,463 |
| 3 | 31 | $388,075 | $148,736 | $239,339 | $82,776,124 |
| 3 | 32 | $388,075 | $148,307 | $239,768 | $82,536,356 |
| 3 | 33 | $388,075 | $147,878 | $240,198 | $82,296,158 |
| 3 | 34 | $388,075 | $147,447 | $240,628 | $82,055,530 |
| 3 | 35 | $388,075 | $147,016 | $241,059 | $81,814,470 |
| 3 | 36 | $388,075 | $146,584 | $241,491 | $81,572,979 |
| 4 | 37 | $388,075 | $146,152 | $241,924 | $81,331,055 |
| 4 | 38 | $388,075 | $145,718 | $242,357 | $81,088,698 |
| 4 | 39 | $388,075 | $145,284 | $242,791 | $80,845,907 |
| 4 | 40 | $388,075 | $144,849 | $243,226 | $80,602,680 |
| 4 | 41 | $388,075 | $144,413 | $243,662 | $80,359,018 |
| 4 | 42 | $388,075 | $143,977 | $244,099 | $80,114,919 |
| 4 | 43 | $388,075 | $143,539 | $244,536 | $79,870,383 |
| 4 | 44 | $388,075 | $143,101 | $244,974 | $79,625,409 |
| 4 | 45 | $388,075 | $142,662 | $245,413 | $79,379,995 |
| 4 | 46 | $388,075 | $142,222 | $245,853 | $79,134,142 |
| 4 | 47 | $388,075 | $141,782 | $246,293 | $78,887,849 |
| 4 | 48 | $388,075 | $141,341 | $246,735 | $78,641,114 |
| 5 | 49 | $388,075 | $140,899 | $247,177 | $78,393,938 |
| 5 | 50 | $388,075 | $140,456 | $247,620 | $78,146,318 |
| 5 | 51 | $388,075 | $140,012 | $248,063 | $77,898,255 |
| 5 | 52 | $388,075 | $139,568 | $248,508 | $77,649,747 |
| 5 | 53 | $388,075 | $139,122 | $248,953 | $77,400,794 |
| 5 | 54 | $388,075 | $138,676 | $249,399 | $77,151,395 |
| 5 | 55 | $388,075 | $138,230 | $249,846 | $76,901,549 |
| 5 | 56 | $388,075 | $137,782 | $250,293 | $76,651,256 |
| 5 | 57 | $388,075 | $137,333 | $250,742 | $76,400,514 |
| 5 | 58 | $388,075 | $136,884 | $251,191 | $76,149,323 |
| 5 | 59 | $388,075 | $136,434 | $251,641 | $75,897,681 |
| 5 | 60 | $388,075 | $135,983 | $252,092 | $75,645,589 |
| 6 | 61 | $388,075 | $135,532 | $252,544 | $75,393,046 |
| 6 | 62 | $388,075 | $135,079 | $252,996 | $75,140,049 |
| 6 | 63 | $388,075 | $134,626 | $253,449 | $74,886,600 |
| 6 | 64 | $388,075 | $134,172 | $253,904 | $74,632,696 |
| 6 | 65 | $388,075 | $133,717 | $254,359 | $74,378,338 |
| 6 | 66 | $388,075 | $133,261 | $254,814 | $74,123,524 |
| 6 | 67 | $388,075 | $132,805 | $255,271 | $73,868,253 |
| 6 | 68 | $388,075 | $132,347 | $255,728 | $73,612,525 |
| 6 | 69 | $388,075 | $131,889 | $256,186 | $73,356,338 |
| 6 | 70 | $388,075 | $131,430 | $256,645 | $73,099,693 |
| 6 | 71 | $388,075 | $130,970 | $257,105 | $72,842,588 |
| 6 | 72 | $388,075 | $130,510 | $257,566 | $72,585,022 |
| 7 | 73 | $388,075 | $130,048 | $258,027 | $72,326,995 |
| 7 | 74 | $388,075 | $129,586 | $258,490 | $72,068,505 |
| 7 | 75 | $388,075 | $129,123 | $258,953 | $71,809,553 |
| 7 | 76 | $388,075 | $128,659 | $259,417 | $71,550,136 |
| 7 | 77 | $388,075 | $128,194 | $259,881 | $71,290,255 |
| 7 | 78 | $388,075 | $127,728 | $260,347 | $71,029,908 |
| 7 | 79 | $388,075 | $127,262 | $260,813 | $70,769,094 |
| 7 | 80 | $388,075 | $126,795 | $261,281 | $70,507,813 |
| 7 | 81 | $388,075 | $126,326 | $261,749 | $70,246,064 |
| 7 | 82 | $388,075 | $125,858 | $262,218 | $69,983,847 |
| 7 | 83 | $388,075 | $125,388 | $262,688 | $69,721,159 |
| 7 | 84 | $388,075 | $124,917 | $263,158 | $69,458,001 |
| 8 | 85 | $388,075 | $124,446 | $263,630 | $69,194,371 |
| 8 | 86 | $388,075 | $123,973 | $264,102 | $68,930,269 |
| 8 | 87 | $388,075 | $123,500 | $264,575 | $68,665,693 |
| 8 | 88 | $388,075 | $123,026 | $265,049 | $68,400,644 |
| 8 | 89 | $388,075 | $122,551 | $265,524 | $68,135,120 |
| 8 | 90 | $388,075 | $122,075 | $266,000 | $67,869,120 |
| 8 | 91 | $388,075 | $121,599 | $266,477 | $67,602,643 |
| 8 | 92 | $388,075 | $121,121 | $266,954 | $67,335,689 |
| 8 | 93 | $388,075 | $120,643 | $267,432 | $67,068,257 |
| 8 | 94 | $388,075 | $120,164 | $267,911 | $66,800,345 |
| 8 | 95 | $388,075 | $119,684 | $268,391 | $66,531,954 |
| 8 | 96 | $388,075 | $119,203 | $268,872 | $66,263,081 |
| 9 | 97 | $388,075 | $118,721 | $269,354 | $65,993,727 |
| 9 | 98 | $388,075 | $118,239 | $269,837 | $65,723,891 |
| 9 | 99 | $388,075 | $117,755 | $270,320 | $65,453,571 |
| 9 | 100 | $388,075 | $117,271 | $270,804 | $65,182,766 |
| 9 | 101 | $388,075 | $116,786 | $271,290 | $64,911,477 |
| 9 | 102 | $388,075 | $116,300 | $271,776 | $64,639,701 |
| 9 | 103 | $388,075 | $115,813 | $272,263 | $64,367,438 |
| 9 | 104 | $388,075 | $115,325 | $272,750 | $64,094,688 |
| 9 | 105 | $388,075 | $114,836 | $273,239 | $63,821,449 |
| 9 | 106 | $388,075 | $114,347 | $273,729 | $63,547,720 |
| 9 | 107 | $388,075 | $113,856 | $274,219 | $63,273,501 |
| 9 | 108 | $388,075 | $113,365 | $274,710 | $62,998,791 |
| 10 | 109 | $388,075 | $112,873 | $275,203 | $62,723,588 |
| 10 | 110 | $388,075 | $112,380 | $275,696 | $62,447,892 |
| 10 | 111 | $388,075 | $111,886 | $276,190 | $62,171,703 |
| 10 | 112 | $388,075 | $111,391 | $276,684 | $61,895,018 |
| 10 | 113 | $388,075 | $110,895 | $277,180 | $61,617,838 |
| 10 | 114 | $388,075 | $110,399 | $277,677 | $61,340,161 |
| 10 | 115 | $388,075 | $109,901 | $278,174 | $61,061,987 |
| 10 | 116 | $388,075 | $109,403 | $278,673 | $60,783,314 |
| 10 | 117 | $388,075 | $108,903 | $279,172 | $60,504,142 |
| 10 | 118 | $388,075 | $108,403 | $279,672 | $60,224,470 |
| 10 | 119 | $388,075 | $107,902 | $280,173 | $59,944,297 |
| 10 | 120 | $388,075 | $107,400 | $280,675 | $59,663,622 |
| 11 | 121 | $388,075 | $106,897 | $281,178 | $59,382,444 |
| 11 | 122 | $388,075 | $106,394 | $281,682 | $59,100,762 |
| 11 | 123 | $388,075 | $105,889 | $282,187 | $58,818,575 |
| 11 | 124 | $388,075 | $105,383 | $282,692 | $58,535,883 |
| 11 | 125 | $388,075 | $104,877 | $283,199 | $58,252,684 |
| 11 | 126 | $388,075 | $104,369 | $283,706 | $57,968,978 |
| 11 | 127 | $388,075 | $103,861 | $284,214 | $57,684,764 |
| 11 | 128 | $388,075 | $103,352 | $284,724 | $57,400,041 |
| 11 | 129 | $388,075 | $102,842 | $285,234 | $57,114,807 |
| 11 | 130 | $388,075 | $102,331 | $285,745 | $56,829,062 |
| 11 | 131 | $388,075 | $101,819 | $286,257 | $56,542,805 |
| 11 | 132 | $388,075 | $101,306 | $286,770 | $56,256,036 |
| 12 | 133 | $388,075 | $100,792 | $287,283 | $55,968,753 |
| 12 | 134 | $388,075 | $100,277 | $287,798 | $55,680,955 |
| 12 | 135 | $388,075 | $99,762 | $288,314 | $55,392,641 |
| 12 | 136 | $388,075 | $99,245 | $288,830 | $55,103,811 |
| 12 | 137 | $388,075 | $98,728 | $289,348 | $54,814,463 |
| 12 | 138 | $388,075 | $98,209 | $289,866 | $54,524,597 |
| 12 | 139 | $388,075 | $97,690 | $290,386 | $54,234,211 |
| 12 | 140 | $388,075 | $97,170 | $290,906 | $53,943,305 |
| 12 | 141 | $388,075 | $96,648 | $291,427 | $53,651,878 |
| 12 | 142 | $388,075 | $96,126 | $291,949 | $53,359,929 |
| 12 | 143 | $388,075 | $95,603 | $292,472 | $53,067,457 |
| 12 | 144 | $388,075 | $95,079 | $292,996 | $52,774,461 |
| 13 | 145 | $388,075 | $94,554 | $293,521 | $52,480,940 |
| 13 | 146 | $388,075 | $94,028 | $294,047 | $52,186,893 |
| 13 | 147 | $388,075 | $93,502 | $294,574 | $51,892,319 |
| 13 | 148 | $388,075 | $92,974 | $295,102 | $51,597,217 |
| 13 | 149 | $388,075 | $92,445 | $295,630 | $51,301,587 |
| 13 | 150 | $388,075 | $91,915 | $296,160 | $51,005,426 |
| 13 | 151 | $388,075 | $91,385 | $296,691 | $50,708,736 |
| 13 | 152 | $388,075 | $90,853 | $297,222 | $50,411,514 |
| 13 | 153 | $388,075 | $90,321 | $297,755 | $50,113,759 |
| 13 | 154 | $388,075 | $89,787 | $298,288 | $49,815,470 |
| 13 | 155 | $388,075 | $89,253 | $298,823 | $49,516,648 |
| 13 | 156 | $388,075 | $88,717 | $299,358 | $49,217,290 |
| 14 | 157 | $388,075 | $88,181 | $299,894 | $48,917,395 |
| 14 | 158 | $388,075 | $87,644 | $300,432 | $48,616,963 |
| 14 | 159 | $388,075 | $87,105 | $300,970 | $48,315,993 |
| 14 | 160 | $388,075 | $86,566 | $301,509 | $48,014,484 |
| 14 | 161 | $388,075 | $86,026 | $302,049 | $47,712,435 |
| 14 | 162 | $388,075 | $85,485 | $302,591 | $47,409,844 |
| 14 | 163 | $388,075 | $84,943 | $303,133 | $47,106,711 |
| 14 | 164 | $388,075 | $84,400 | $303,676 | $46,803,035 |
| 14 | 165 | $388,075 | $83,855 | $304,220 | $46,498,815 |
| 14 | 166 | $388,075 | $83,310 | $304,765 | $46,194,050 |
| 14 | 167 | $388,075 | $82,764 | $305,311 | $45,888,739 |
| 14 | 168 | $388,075 | $82,217 | $305,858 | $45,582,881 |
| 15 | 169 | $388,075 | $81,669 | $306,406 | $45,276,475 |
| 15 | 170 | $388,075 | $81,120 | $306,955 | $44,969,520 |
| 15 | 171 | $388,075 | $80,570 | $307,505 | $44,662,015 |
| 15 | 172 | $388,075 | $80,019 | $308,056 | $44,353,959 |
| 15 | 173 | $388,075 | $79,468 | $308,608 | $44,045,351 |
| 15 | 174 | $388,075 | $78,915 | $309,161 | $43,736,190 |
| 15 | 175 | $388,075 | $78,361 | $309,715 | $43,426,476 |
| 15 | 176 | $388,075 | $77,806 | $310,270 | $43,116,206 |
| 15 | 177 | $388,075 | $77,250 | $310,826 | $42,805,380 |
| 15 | 178 | $388,075 | $76,693 | $311,382 | $42,493,998 |
| 15 | 179 | $388,075 | $76,135 | $311,940 | $42,182,058 |
| 15 | 180 | $388,075 | $75,576 | $312,499 | $41,869,558 |
| 16 | 181 | $388,075 | $75,016 | $313,059 | $41,556,499 |
| 16 | 182 | $388,075 | $74,455 | $313,620 | $41,242,879 |
| 16 | 183 | $388,075 | $73,893 | $314,182 | $40,928,697 |
| 16 | 184 | $388,075 | $73,331 | $314,745 | $40,613,953 |
| 16 | 185 | $388,075 | $72,767 | $315,309 | $40,298,644 |
| 16 | 186 | $388,075 | $72,202 | $315,874 | $39,982,770 |
| 16 | 187 | $388,075 | $71,636 | $316,440 | $39,666,330 |
| 16 | 188 | $388,075 | $71,069 | $317,007 | $39,349,324 |
| 16 | 189 | $388,075 | $70,501 | $317,575 | $39,031,749 |
| 16 | 190 | $388,075 | $69,932 | $318,144 | $38,713,606 |
| 16 | 191 | $388,075 | $69,362 | $318,714 | $38,394,892 |
| 16 | 192 | $388,075 | $68,791 | $319,285 | $38,075,608 |
| 17 | 193 | $388,075 | $68,219 | $319,857 | $37,755,751 |
| 17 | 194 | $388,075 | $67,646 | $320,430 | $37,435,321 |
| 17 | 195 | $388,075 | $67,072 | $321,004 | $37,114,318 |
| 17 | 196 | $388,075 | $66,496 | $321,579 | $36,792,739 |
| 17 | 197 | $388,075 | $65,920 | $322,155 | $36,470,584 |
| 17 | 198 | $388,075 | $65,343 | $322,732 | $36,147,851 |
| 17 | 199 | $388,075 | $64,765 | $323,311 | $35,824,541 |
| 17 | 200 | $388,075 | $64,186 | $323,890 | $35,500,651 |
| 17 | 201 | $388,075 | $63,605 | $324,470 | $35,176,181 |
| 17 | 202 | $388,075 | $63,024 | $325,051 | $34,851,130 |
| 17 | 203 | $388,075 | $62,442 | $325,634 | $34,525,496 |
| 17 | 204 | $388,075 | $61,858 | $326,217 | $34,199,278 |
| 18 | 205 | $388,075 | $61,274 | $326,802 | $33,872,477 |
| 18 | 206 | $388,075 | $60,688 | $327,387 | $33,545,090 |
| 18 | 207 | $388,075 | $60,102 | $327,974 | $33,217,116 |
| 18 | 208 | $388,075 | $59,514 | $328,561 | $32,888,554 |
| 18 | 209 | $388,075 | $58,925 | $329,150 | $32,559,404 |
| 18 | 210 | $388,075 | $58,336 | $329,740 | $32,229,664 |
| 18 | 211 | $388,075 | $57,745 | $330,331 | $31,899,334 |
| 18 | 212 | $388,075 | $57,153 | $330,922 | $31,568,411 |
| 18 | 213 | $388,075 | $56,560 | $331,515 | $31,236,896 |
| 18 | 214 | $388,075 | $55,966 | $332,109 | $30,904,787 |
| 18 | 215 | $388,075 | $55,371 | $332,704 | $30,572,082 |
| 18 | 216 | $388,075 | $54,775 | $333,300 | $30,238,782 |
| 19 | 217 | $388,075 | $54,178 | $333,898 | $29,904,884 |
| 19 | 218 | $388,075 | $53,580 | $334,496 | $29,570,389 |
| 19 | 219 | $388,075 | $52,980 | $335,095 | $29,235,293 |
| 19 | 220 | $388,075 | $52,380 | $335,696 | $28,899,598 |
| 19 | 221 | $388,075 | $51,778 | $336,297 | $28,563,301 |
| 19 | 222 | $388,075 | $51,176 | $336,900 | $28,226,401 |
| 19 | 223 | $388,075 | $50,572 | $337,503 | $27,888,898 |
| 19 | 224 | $388,075 | $49,968 | $338,108 | $27,550,790 |
| 19 | 225 | $388,075 | $49,362 | $338,714 | $27,212,077 |
| 19 | 226 | $388,075 | $48,755 | $339,320 | $26,872,756 |
| 19 | 227 | $388,075 | $48,147 | $339,928 | $26,532,828 |
| 19 | 228 | $388,075 | $47,538 | $340,537 | $26,192,291 |
| 20 | 229 | $388,075 | $46,928 | $341,148 | $25,851,143 |
| 20 | 230 | $388,075 | $46,317 | $341,759 | $25,509,384 |
| 20 | 231 | $388,075 | $45,704 | $342,371 | $25,167,013 |
| 20 | 232 | $388,075 | $45,091 | $342,985 | $24,824,029 |
| 20 | 233 | $388,075 | $44,476 | $343,599 | $24,480,430 |
| 20 | 234 | $388,075 | $43,861 | $344,215 | $24,136,215 |
| 20 | 235 | $388,075 | $43,244 | $344,831 | $23,791,384 |
| 20 | 236 | $388,075 | $42,626 | $345,449 | $23,445,934 |
| 20 | 237 | $388,075 | $42,007 | $346,068 | $23,099,866 |
| 20 | 238 | $388,075 | $41,387 | $346,688 | $22,753,178 |
| 20 | 239 | $388,075 | $40,766 | $347,309 | $22,405,869 |
| 20 | 240 | $388,075 | $40,144 | $347,932 | $22,057,937 |
| 21 | 241 | $388,075 | $39,520 | $348,555 | $21,709,382 |
| 21 | 242 | $388,075 | $38,896 | $349,179 | $21,360,203 |
| 21 | 243 | $388,075 | $38,270 | $349,805 | $21,010,398 |
| 21 | 244 | $388,075 | $37,644 | $350,432 | $20,659,966 |
| 21 | 245 | $388,075 | $37,016 | $351,060 | $20,308,906 |
| 21 | 246 | $388,075 | $36,387 | $351,689 | $19,957,218 |
| 21 | 247 | $388,075 | $35,757 | $352,319 | $19,604,899 |
| 21 | 248 | $388,075 | $35,125 | $352,950 | $19,251,949 |
| 21 | 249 | $388,075 | $34,493 | $353,582 | $18,898,367 |
| 21 | 250 | $388,075 | $33,860 | $354,216 | $18,544,151 |
| 21 | 251 | $388,075 | $33,225 | $354,850 | $18,189,300 |
| 21 | 252 | $388,075 | $32,589 | $355,486 | $17,833,814 |
| 22 | 253 | $388,075 | $31,952 | $356,123 | $17,477,691 |
| 22 | 254 | $388,075 | $31,314 | $356,761 | $17,120,930 |
| 22 | 255 | $388,075 | $30,675 | $357,400 | $16,763,529 |
| 22 | 256 | $388,075 | $30,035 | $358,041 | $16,405,489 |
| 22 | 257 | $388,075 | $29,393 | $358,682 | $16,046,806 |
| 22 | 258 | $388,075 | $28,751 | $359,325 | $15,687,481 |
| 22 | 259 | $388,075 | $28,107 | $359,969 | $15,327,513 |
| 22 | 260 | $388,075 | $27,462 | $360,614 | $14,966,899 |
| 22 | 261 | $388,075 | $26,816 | $361,260 | $14,605,639 |
| 22 | 262 | $388,075 | $26,168 | $361,907 | $14,243,732 |
| 22 | 263 | $388,075 | $25,520 | $362,555 | $13,881,177 |
| 22 | 264 | $388,075 | $24,870 | $363,205 | $13,517,972 |
| 23 | 265 | $388,075 | $24,220 | $363,856 | $13,154,116 |
| 23 | 266 | $388,075 | $23,568 | $364,508 | $12,789,609 |
| 23 | 267 | $388,075 | $22,915 | $365,161 | $12,424,448 |
| 23 | 268 | $388,075 | $22,260 | $365,815 | $12,058,633 |
| 23 | 269 | $388,075 | $21,605 | $366,470 | $11,692,163 |
| 23 | 270 | $388,075 | $20,948 | $367,127 | $11,325,036 |
| 23 | 271 | $388,075 | $20,291 | $367,785 | $10,957,251 |
| 23 | 272 | $388,075 | $19,632 | $368,444 | $10,588,807 |
| 23 | 273 | $388,075 | $18,972 | $369,104 | $10,219,704 |
| 23 | 274 | $388,075 | $18,310 | $369,765 | $9,849,938 |
| 23 | 275 | $388,075 | $17,648 | $370,428 | $9,479,511 |
| 23 | 276 | $388,075 | $16,984 | $371,091 | $9,108,420 |
| 24 | 277 | $388,075 | $16,319 | $371,756 | $8,736,663 |
| 24 | 278 | $388,075 | $15,653 | $372,422 | $8,364,241 |
| 24 | 279 | $388,075 | $14,986 | $373,089 | $7,991,152 |
| 24 | 280 | $388,075 | $14,317 | $373,758 | $7,617,394 |
| 24 | 281 | $388,075 | $13,648 | $374,428 | $7,242,966 |
| 24 | 282 | $388,075 | $12,977 | $375,098 | $6,867,868 |
| 24 | 283 | $388,075 | $12,305 | $375,770 | $6,492,097 |
| 24 | 284 | $388,075 | $11,632 | $376,444 | $6,115,654 |
| 24 | 285 | $388,075 | $10,957 | $377,118 | $5,738,535 |
| 24 | 286 | $388,075 | $10,282 | $377,794 | $5,360,741 |
| 24 | 287 | $388,075 | $9,605 | $378,471 | $4,982,271 |
| 24 | 288 | $388,075 | $8,927 | $379,149 | $4,603,122 |
| 25 | 289 | $388,075 | $8,247 | $379,828 | $4,223,294 |
| 25 | 290 | $388,075 | $7,567 | $380,509 | $3,842,785 |
| 25 | 291 | $388,075 | $6,885 | $381,190 | $3,461,595 |
| 25 | 292 | $388,075 | $6,202 | $381,873 | $3,079,721 |
| 25 | 293 | $388,075 | $5,518 | $382,558 | $2,697,164 |
| 25 | 294 | $388,075 | $4,832 | $383,243 | $2,313,921 |
| 25 | 295 | $388,075 | $4,146 | $383,930 | $1,929,991 |
| 25 | 296 | $388,075 | $3,458 | $384,618 | $1,545,373 |
| 25 | 297 | $388,075 | $2,769 | $385,307 | $1,160,067 |
| 25 | 298 | $388,075 | $2,078 | $385,997 | $774,070 |
| 25 | 299 | $388,075 | $1,387 | $386,689 | $387,381 |
| 25 | 300 | $388,075 | $694 | $387,381 | $0 |
