首期 (港幣)
$43,200,000
每月還款 (港幣)
$279,414
總貸款額 (港幣)
$64,800,000
+
總利息 (港幣)
$19,024,290
=
總還款額 (港幣)
$83,824,290
| 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 | $279,414 | $116,100 | $163,314 | $64,636,686 |
| 1 | 2 | $279,414 | $115,807 | $163,607 | $64,473,079 |
| 1 | 3 | $279,414 | $115,514 | $163,900 | $64,309,179 |
| 1 | 4 | $279,414 | $115,221 | $164,194 | $64,144,985 |
| 1 | 5 | $279,414 | $114,926 | $164,488 | $63,980,497 |
| 1 | 6 | $279,414 | $114,632 | $164,783 | $63,815,715 |
| 1 | 7 | $279,414 | $114,336 | $165,078 | $63,650,637 |
| 1 | 8 | $279,414 | $114,041 | $165,374 | $63,485,263 |
| 1 | 9 | $279,414 | $113,744 | $165,670 | $63,319,593 |
| 1 | 10 | $279,414 | $113,448 | $165,967 | $63,153,627 |
| 1 | 11 | $279,414 | $113,150 | $166,264 | $62,987,363 |
| 1 | 12 | $279,414 | $112,852 | $166,562 | $62,820,801 |
| 2 | 13 | $279,414 | $112,554 | $166,860 | $62,653,940 |
| 2 | 14 | $279,414 | $112,255 | $167,159 | $62,486,781 |
| 2 | 15 | $279,414 | $111,955 | $167,459 | $62,319,322 |
| 2 | 16 | $279,414 | $111,655 | $167,759 | $62,151,563 |
| 2 | 17 | $279,414 | $111,355 | $168,059 | $61,983,504 |
| 2 | 18 | $279,414 | $111,054 | $168,361 | $61,815,143 |
| 2 | 19 | $279,414 | $110,752 | $168,662 | $61,646,481 |
| 2 | 20 | $279,414 | $110,450 | $168,964 | $61,477,517 |
| 2 | 21 | $279,414 | $110,147 | $169,267 | $61,308,250 |
| 2 | 22 | $279,414 | $109,844 | $169,570 | $61,138,679 |
| 2 | 23 | $279,414 | $109,540 | $169,874 | $60,968,805 |
| 2 | 24 | $279,414 | $109,236 | $170,179 | $60,798,627 |
| 3 | 25 | $279,414 | $108,931 | $170,483 | $60,628,143 |
| 3 | 26 | $279,414 | $108,625 | $170,789 | $60,457,354 |
| 3 | 27 | $279,414 | $108,319 | $171,095 | $60,286,260 |
| 3 | 28 | $279,414 | $108,013 | $171,401 | $60,114,858 |
| 3 | 29 | $279,414 | $107,706 | $171,709 | $59,943,150 |
| 3 | 30 | $279,414 | $107,398 | $172,016 | $59,771,134 |
| 3 | 31 | $279,414 | $107,090 | $172,324 | $59,598,809 |
| 3 | 32 | $279,414 | $106,781 | $172,633 | $59,426,176 |
| 3 | 33 | $279,414 | $106,472 | $172,942 | $59,253,234 |
| 3 | 34 | $279,414 | $106,162 | $173,252 | $59,079,981 |
| 3 | 35 | $279,414 | $105,852 | $173,563 | $58,906,419 |
| 3 | 36 | $279,414 | $105,541 | $173,874 | $58,732,545 |
| 4 | 37 | $279,414 | $105,229 | $174,185 | $58,558,360 |
| 4 | 38 | $279,414 | $104,917 | $174,497 | $58,383,863 |
| 4 | 39 | $279,414 | $104,604 | $174,810 | $58,209,053 |
| 4 | 40 | $279,414 | $104,291 | $175,123 | $58,033,930 |
| 4 | 41 | $279,414 | $103,977 | $175,437 | $57,858,493 |
| 4 | 42 | $279,414 | $103,663 | $175,751 | $57,682,742 |
| 4 | 43 | $279,414 | $103,348 | $176,066 | $57,506,676 |
| 4 | 44 | $279,414 | $103,033 | $176,382 | $57,330,294 |
| 4 | 45 | $279,414 | $102,717 | $176,698 | $57,153,597 |
| 4 | 46 | $279,414 | $102,400 | $177,014 | $56,976,583 |
| 4 | 47 | $279,414 | $102,083 | $177,331 | $56,799,251 |
| 4 | 48 | $279,414 | $101,765 | $177,649 | $56,621,602 |
| 5 | 49 | $279,414 | $101,447 | $177,967 | $56,443,635 |
| 5 | 50 | $279,414 | $101,128 | $178,286 | $56,265,349 |
| 5 | 51 | $279,414 | $100,809 | $178,606 | $56,086,743 |
| 5 | 52 | $279,414 | $100,489 | $178,926 | $55,907,818 |
| 5 | 53 | $279,414 | $100,168 | $179,246 | $55,728,572 |
| 5 | 54 | $279,414 | $99,847 | $179,567 | $55,549,004 |
| 5 | 55 | $279,414 | $99,525 | $179,889 | $55,369,115 |
| 5 | 56 | $279,414 | $99,203 | $180,211 | $55,188,904 |
| 5 | 57 | $279,414 | $98,880 | $180,534 | $55,008,370 |
| 5 | 58 | $279,414 | $98,557 | $180,858 | $54,827,512 |
| 5 | 59 | $279,414 | $98,233 | $181,182 | $54,646,331 |
| 5 | 60 | $279,414 | $97,908 | $181,506 | $54,464,824 |
| 6 | 61 | $279,414 | $97,583 | $181,831 | $54,282,993 |
| 6 | 62 | $279,414 | $97,257 | $182,157 | $54,100,836 |
| 6 | 63 | $279,414 | $96,931 | $182,484 | $53,918,352 |
| 6 | 64 | $279,414 | $96,604 | $182,811 | $53,735,541 |
| 6 | 65 | $279,414 | $96,276 | $183,138 | $53,552,403 |
| 6 | 66 | $279,414 | $95,948 | $183,466 | $53,368,937 |
| 6 | 67 | $279,414 | $95,619 | $183,795 | $53,185,142 |
| 6 | 68 | $279,414 | $95,290 | $184,124 | $53,001,018 |
| 6 | 69 | $279,414 | $94,960 | $184,454 | $52,816,564 |
| 6 | 70 | $279,414 | $94,630 | $184,785 | $52,631,779 |
| 6 | 71 | $279,414 | $94,299 | $185,116 | $52,446,663 |
| 6 | 72 | $279,414 | $93,967 | $185,447 | $52,261,216 |
| 7 | 73 | $279,414 | $93,635 | $185,780 | $52,075,436 |
| 7 | 74 | $279,414 | $93,302 | $186,112 | $51,889,324 |
| 7 | 75 | $279,414 | $92,968 | $186,446 | $51,702,878 |
| 7 | 76 | $279,414 | $92,634 | $186,780 | $51,516,098 |
| 7 | 77 | $279,414 | $92,300 | $187,115 | $51,328,983 |
| 7 | 78 | $279,414 | $91,964 | $187,450 | $51,141,534 |
| 7 | 79 | $279,414 | $91,629 | $187,786 | $50,953,748 |
| 7 | 80 | $279,414 | $91,292 | $188,122 | $50,765,626 |
| 7 | 81 | $279,414 | $90,955 | $188,459 | $50,577,166 |
| 7 | 82 | $279,414 | $90,617 | $188,797 | $50,388,370 |
| 7 | 83 | $279,414 | $90,279 | $189,135 | $50,199,234 |
| 7 | 84 | $279,414 | $89,940 | $189,474 | $50,009,760 |
| 8 | 85 | $279,414 | $89,601 | $189,813 | $49,819,947 |
| 8 | 86 | $279,414 | $89,261 | $190,154 | $49,629,793 |
| 8 | 87 | $279,414 | $88,920 | $190,494 | $49,439,299 |
| 8 | 88 | $279,414 | $88,579 | $190,836 | $49,248,464 |
| 8 | 89 | $279,414 | $88,237 | $191,177 | $49,057,286 |
| 8 | 90 | $279,414 | $87,894 | $191,520 | $48,865,766 |
| 8 | 91 | $279,414 | $87,551 | $191,863 | $48,673,903 |
| 8 | 92 | $279,414 | $87,207 | $192,207 | $48,481,696 |
| 8 | 93 | $279,414 | $86,863 | $192,551 | $48,289,145 |
| 8 | 94 | $279,414 | $86,518 | $192,896 | $48,096,249 |
| 8 | 95 | $279,414 | $86,172 | $193,242 | $47,903,007 |
| 8 | 96 | $279,414 | $85,826 | $193,588 | $47,709,419 |
| 9 | 97 | $279,414 | $85,479 | $193,935 | $47,515,484 |
| 9 | 98 | $279,414 | $85,132 | $194,282 | $47,321,201 |
| 9 | 99 | $279,414 | $84,784 | $194,630 | $47,126,571 |
| 9 | 100 | $279,414 | $84,435 | $194,979 | $46,931,592 |
| 9 | 101 | $279,414 | $84,086 | $195,329 | $46,736,263 |
| 9 | 102 | $279,414 | $83,736 | $195,678 | $46,540,585 |
| 9 | 103 | $279,414 | $83,385 | $196,029 | $46,344,556 |
| 9 | 104 | $279,414 | $83,034 | $196,380 | $46,148,175 |
| 9 | 105 | $279,414 | $82,682 | $196,732 | $45,951,443 |
| 9 | 106 | $279,414 | $82,330 | $197,085 | $45,754,358 |
| 9 | 107 | $279,414 | $81,977 | $197,438 | $45,556,921 |
| 9 | 108 | $279,414 | $81,623 | $197,791 | $45,359,129 |
| 10 | 109 | $279,414 | $81,268 | $198,146 | $45,160,983 |
| 10 | 110 | $279,414 | $80,913 | $198,501 | $44,962,482 |
| 10 | 111 | $279,414 | $80,558 | $198,857 | $44,763,626 |
| 10 | 112 | $279,414 | $80,201 | $199,213 | $44,564,413 |
| 10 | 113 | $279,414 | $79,845 | $199,570 | $44,364,843 |
| 10 | 114 | $279,414 | $79,487 | $199,927 | $44,164,916 |
| 10 | 115 | $279,414 | $79,129 | $200,285 | $43,964,631 |
| 10 | 116 | $279,414 | $78,770 | $200,644 | $43,763,986 |
| 10 | 117 | $279,414 | $78,410 | $201,004 | $43,562,982 |
| 10 | 118 | $279,414 | $78,050 | $201,364 | $43,361,619 |
| 10 | 119 | $279,414 | $77,690 | $201,725 | $43,159,894 |
| 10 | 120 | $279,414 | $77,328 | $202,086 | $42,957,808 |
| 11 | 121 | $279,414 | $76,966 | $202,448 | $42,755,359 |
| 11 | 122 | $279,414 | $76,603 | $202,811 | $42,552,548 |
| 11 | 123 | $279,414 | $76,240 | $203,174 | $42,349,374 |
| 11 | 124 | $279,414 | $75,876 | $203,538 | $42,145,836 |
| 11 | 125 | $279,414 | $75,511 | $203,903 | $41,941,933 |
| 11 | 126 | $279,414 | $75,146 | $204,268 | $41,737,664 |
| 11 | 127 | $279,414 | $74,780 | $204,634 | $41,533,030 |
| 11 | 128 | $279,414 | $74,413 | $205,001 | $41,328,029 |
| 11 | 129 | $279,414 | $74,046 | $205,368 | $41,122,661 |
| 11 | 130 | $279,414 | $73,678 | $205,736 | $40,916,925 |
| 11 | 131 | $279,414 | $73,309 | $206,105 | $40,710,820 |
| 11 | 132 | $279,414 | $72,940 | $206,474 | $40,504,346 |
| 12 | 133 | $279,414 | $72,570 | $206,844 | $40,297,502 |
| 12 | 134 | $279,414 | $72,200 | $207,215 | $40,090,287 |
| 12 | 135 | $279,414 | $71,828 | $207,586 | $39,882,701 |
| 12 | 136 | $279,414 | $71,457 | $207,958 | $39,674,744 |
| 12 | 137 | $279,414 | $71,084 | $208,330 | $39,466,413 |
| 12 | 138 | $279,414 | $70,711 | $208,704 | $39,257,710 |
| 12 | 139 | $279,414 | $70,337 | $209,078 | $39,048,632 |
| 12 | 140 | $279,414 | $69,962 | $209,452 | $38,839,180 |
| 12 | 141 | $279,414 | $69,587 | $209,827 | $38,629,352 |
| 12 | 142 | $279,414 | $69,211 | $210,203 | $38,419,149 |
| 12 | 143 | $279,414 | $68,834 | $210,580 | $38,208,569 |
| 12 | 144 | $279,414 | $68,457 | $210,957 | $37,997,612 |
| 13 | 145 | $279,414 | $68,079 | $211,335 | $37,786,276 |
| 13 | 146 | $279,414 | $67,700 | $211,714 | $37,574,563 |
| 13 | 147 | $279,414 | $67,321 | $212,093 | $37,362,469 |
| 13 | 148 | $279,414 | $66,941 | $212,473 | $37,149,996 |
| 13 | 149 | $279,414 | $66,560 | $212,854 | $36,937,142 |
| 13 | 150 | $279,414 | $66,179 | $213,235 | $36,723,907 |
| 13 | 151 | $279,414 | $65,797 | $213,617 | $36,510,290 |
| 13 | 152 | $279,414 | $65,414 | $214,000 | $36,296,290 |
| 13 | 153 | $279,414 | $65,031 | $214,383 | $36,081,906 |
| 13 | 154 | $279,414 | $64,647 | $214,768 | $35,867,139 |
| 13 | 155 | $279,414 | $64,262 | $215,152 | $35,651,986 |
| 13 | 156 | $279,414 | $63,876 | $215,538 | $35,436,449 |
| 14 | 157 | $279,414 | $63,490 | $215,924 | $35,220,525 |
| 14 | 158 | $279,414 | $63,103 | $216,311 | $35,004,214 |
| 14 | 159 | $279,414 | $62,716 | $216,698 | $34,787,515 |
| 14 | 160 | $279,414 | $62,328 | $217,087 | $34,570,429 |
| 14 | 161 | $279,414 | $61,939 | $217,476 | $34,352,953 |
| 14 | 162 | $279,414 | $61,549 | $217,865 | $34,135,088 |
| 14 | 163 | $279,414 | $61,159 | $218,256 | $33,916,832 |
| 14 | 164 | $279,414 | $60,768 | $218,647 | $33,698,186 |
| 14 | 165 | $279,414 | $60,376 | $219,038 | $33,479,147 |
| 14 | 166 | $279,414 | $59,983 | $219,431 | $33,259,716 |
| 14 | 167 | $279,414 | $59,590 | $219,824 | $33,039,892 |
| 14 | 168 | $279,414 | $59,196 | $220,218 | $32,819,675 |
| 15 | 169 | $279,414 | $58,802 | $220,612 | $32,599,062 |
| 15 | 170 | $279,414 | $58,407 | $221,008 | $32,378,054 |
| 15 | 171 | $279,414 | $58,011 | $221,404 | $32,156,651 |
| 15 | 172 | $279,414 | $57,614 | $221,800 | $31,934,851 |
| 15 | 173 | $279,414 | $57,217 | $222,198 | $31,712,653 |
| 15 | 174 | $279,414 | $56,819 | $222,596 | $31,490,057 |
| 15 | 175 | $279,414 | $56,420 | $222,995 | $31,267,062 |
| 15 | 176 | $279,414 | $56,020 | $223,394 | $31,043,668 |
| 15 | 177 | $279,414 | $55,620 | $223,794 | $30,819,874 |
| 15 | 178 | $279,414 | $55,219 | $224,195 | $30,595,679 |
| 15 | 179 | $279,414 | $54,817 | $224,597 | $30,371,082 |
| 15 | 180 | $279,414 | $54,415 | $224,999 | $30,146,082 |
| 16 | 181 | $279,414 | $54,012 | $225,403 | $29,920,680 |
| 16 | 182 | $279,414 | $53,608 | $225,806 | $29,694,873 |
| 16 | 183 | $279,414 | $53,203 | $226,211 | $29,468,662 |
| 16 | 184 | $279,414 | $52,798 | $226,616 | $29,242,046 |
| 16 | 185 | $279,414 | $52,392 | $227,022 | $29,015,024 |
| 16 | 186 | $279,414 | $51,985 | $227,429 | $28,787,594 |
| 16 | 187 | $279,414 | $51,578 | $227,837 | $28,559,758 |
| 16 | 188 | $279,414 | $51,170 | $228,245 | $28,331,513 |
| 16 | 189 | $279,414 | $50,761 | $228,654 | $28,102,860 |
| 16 | 190 | $279,414 | $50,351 | $229,063 | $27,873,796 |
| 16 | 191 | $279,414 | $49,941 | $229,474 | $27,644,322 |
| 16 | 192 | $279,414 | $49,529 | $229,885 | $27,414,438 |
| 17 | 193 | $279,414 | $49,118 | $230,297 | $27,184,141 |
| 17 | 194 | $279,414 | $48,705 | $230,709 | $26,953,431 |
| 17 | 195 | $279,414 | $48,292 | $231,123 | $26,722,309 |
| 17 | 196 | $279,414 | $47,877 | $231,537 | $26,490,772 |
| 17 | 197 | $279,414 | $47,463 | $231,952 | $26,258,820 |
| 17 | 198 | $279,414 | $47,047 | $232,367 | $26,026,453 |
| 17 | 199 | $279,414 | $46,631 | $232,784 | $25,793,669 |
| 17 | 200 | $279,414 | $46,214 | $233,201 | $25,560,469 |
| 17 | 201 | $279,414 | $45,796 | $233,618 | $25,326,850 |
| 17 | 202 | $279,414 | $45,377 | $234,037 | $25,092,813 |
| 17 | 203 | $279,414 | $44,958 | $234,456 | $24,858,357 |
| 17 | 204 | $279,414 | $44,538 | $234,876 | $24,623,480 |
| 18 | 205 | $279,414 | $44,117 | $235,297 | $24,388,183 |
| 18 | 206 | $279,414 | $43,695 | $235,719 | $24,152,464 |
| 18 | 207 | $279,414 | $43,273 | $236,141 | $23,916,323 |
| 18 | 208 | $279,414 | $42,850 | $236,564 | $23,679,759 |
| 18 | 209 | $279,414 | $42,426 | $236,988 | $23,442,771 |
| 18 | 210 | $279,414 | $42,002 | $237,413 | $23,205,358 |
| 18 | 211 | $279,414 | $41,576 | $237,838 | $22,967,520 |
| 18 | 212 | $279,414 | $41,150 | $238,264 | $22,729,256 |
| 18 | 213 | $279,414 | $40,723 | $238,691 | $22,490,565 |
| 18 | 214 | $279,414 | $40,296 | $239,119 | $22,251,446 |
| 18 | 215 | $279,414 | $39,867 | $239,547 | $22,011,899 |
| 18 | 216 | $279,414 | $39,438 | $239,976 | $21,771,923 |
| 19 | 217 | $279,414 | $39,008 | $240,406 | $21,531,517 |
| 19 | 218 | $279,414 | $38,577 | $240,837 | $21,290,680 |
| 19 | 219 | $279,414 | $38,146 | $241,268 | $21,049,411 |
| 19 | 220 | $279,414 | $37,714 | $241,701 | $20,807,710 |
| 19 | 221 | $279,414 | $37,280 | $242,134 | $20,565,577 |
| 19 | 222 | $279,414 | $36,847 | $242,568 | $20,323,009 |
| 19 | 223 | $279,414 | $36,412 | $243,002 | $20,080,007 |
| 19 | 224 | $279,414 | $35,977 | $243,438 | $19,836,569 |
| 19 | 225 | $279,414 | $35,541 | $243,874 | $19,592,695 |
| 19 | 226 | $279,414 | $35,104 | $244,311 | $19,348,385 |
| 19 | 227 | $279,414 | $34,666 | $244,748 | $19,103,636 |
| 19 | 228 | $279,414 | $34,227 | $245,187 | $18,858,449 |
| 20 | 229 | $279,414 | $33,788 | $245,626 | $18,612,823 |
| 20 | 230 | $279,414 | $33,348 | $246,066 | $18,366,757 |
| 20 | 231 | $279,414 | $32,907 | $246,507 | $18,120,249 |
| 20 | 232 | $279,414 | $32,465 | $246,949 | $17,873,301 |
| 20 | 233 | $279,414 | $32,023 | $247,391 | $17,625,909 |
| 20 | 234 | $279,414 | $31,580 | $247,835 | $17,378,075 |
| 20 | 235 | $279,414 | $31,136 | $248,279 | $17,129,796 |
| 20 | 236 | $279,414 | $30,691 | $248,723 | $16,881,073 |
| 20 | 237 | $279,414 | $30,245 | $249,169 | $16,631,904 |
| 20 | 238 | $279,414 | $29,799 | $249,615 | $16,382,288 |
| 20 | 239 | $279,414 | $29,352 | $250,063 | $16,132,226 |
| 20 | 240 | $279,414 | $28,904 | $250,511 | $15,881,715 |
| 21 | 241 | $279,414 | $28,455 | $250,960 | $15,630,755 |
| 21 | 242 | $279,414 | $28,005 | $251,409 | $15,379,346 |
| 21 | 243 | $279,414 | $27,555 | $251,860 | $15,127,486 |
| 21 | 244 | $279,414 | $27,103 | $252,311 | $14,875,176 |
| 21 | 245 | $279,414 | $26,651 | $252,763 | $14,622,413 |
| 21 | 246 | $279,414 | $26,198 | $253,216 | $14,369,197 |
| 21 | 247 | $279,414 | $25,745 | $253,669 | $14,115,527 |
| 21 | 248 | $279,414 | $25,290 | $254,124 | $13,861,403 |
| 21 | 249 | $279,414 | $24,835 | $254,579 | $13,606,824 |
| 21 | 250 | $279,414 | $24,379 | $255,035 | $13,351,789 |
| 21 | 251 | $279,414 | $23,922 | $255,492 | $13,096,296 |
| 21 | 252 | $279,414 | $23,464 | $255,950 | $12,840,346 |
| 22 | 253 | $279,414 | $23,006 | $256,409 | $12,583,938 |
| 22 | 254 | $279,414 | $22,546 | $256,868 | $12,327,069 |
| 22 | 255 | $279,414 | $22,086 | $257,328 | $12,069,741 |
| 22 | 256 | $279,414 | $21,625 | $257,789 | $11,811,952 |
| 22 | 257 | $279,414 | $21,163 | $258,251 | $11,553,701 |
| 22 | 258 | $279,414 | $20,700 | $258,714 | $11,294,987 |
| 22 | 259 | $279,414 | $20,237 | $259,177 | $11,035,809 |
| 22 | 260 | $279,414 | $19,772 | $259,642 | $10,776,167 |
| 22 | 261 | $279,414 | $19,307 | $260,107 | $10,516,060 |
| 22 | 262 | $279,414 | $18,841 | $260,573 | $10,255,487 |
| 22 | 263 | $279,414 | $18,374 | $261,040 | $9,994,448 |
| 22 | 264 | $279,414 | $17,907 | $261,508 | $9,732,940 |
| 23 | 265 | $279,414 | $17,438 | $261,976 | $9,470,964 |
| 23 | 266 | $279,414 | $16,969 | $262,445 | $9,208,518 |
| 23 | 267 | $279,414 | $16,499 | $262,916 | $8,945,603 |
| 23 | 268 | $279,414 | $16,028 | $263,387 | $8,682,216 |
| 23 | 269 | $279,414 | $15,556 | $263,859 | $8,418,357 |
| 23 | 270 | $279,414 | $15,083 | $264,331 | $8,154,026 |
| 23 | 271 | $279,414 | $14,609 | $264,805 | $7,889,221 |
| 23 | 272 | $279,414 | $14,135 | $265,279 | $7,623,941 |
| 23 | 273 | $279,414 | $13,660 | $265,755 | $7,358,187 |
| 23 | 274 | $279,414 | $13,183 | $266,231 | $7,091,956 |
| 23 | 275 | $279,414 | $12,706 | $266,708 | $6,825,248 |
| 23 | 276 | $279,414 | $12,229 | $267,186 | $6,558,062 |
| 24 | 277 | $279,414 | $11,750 | $267,664 | $6,290,398 |
| 24 | 278 | $279,414 | $11,270 | $268,144 | $6,022,254 |
| 24 | 279 | $279,414 | $10,790 | $268,624 | $5,753,629 |
| 24 | 280 | $279,414 | $10,309 | $269,106 | $5,484,524 |
| 24 | 281 | $279,414 | $9,826 | $269,588 | $5,214,936 |
| 24 | 282 | $279,414 | $9,343 | $270,071 | $4,944,865 |
| 24 | 283 | $279,414 | $8,860 | $270,555 | $4,674,310 |
| 24 | 284 | $279,414 | $8,375 | $271,039 | $4,403,271 |
| 24 | 285 | $279,414 | $7,889 | $271,525 | $4,131,745 |
| 24 | 286 | $279,414 | $7,403 | $272,012 | $3,859,734 |
| 24 | 287 | $279,414 | $6,915 | $272,499 | $3,587,235 |
| 24 | 288 | $279,414 | $6,427 | $272,987 | $3,314,248 |
| 25 | 289 | $279,414 | $5,938 | $273,476 | $3,040,771 |
| 25 | 290 | $279,414 | $5,448 | $273,966 | $2,766,805 |
| 25 | 291 | $279,414 | $4,957 | $274,457 | $2,492,348 |
| 25 | 292 | $279,414 | $4,465 | $274,949 | $2,217,399 |
| 25 | 293 | $279,414 | $3,973 | $275,441 | $1,941,958 |
| 25 | 294 | $279,414 | $3,479 | $275,935 | $1,666,023 |
| 25 | 295 | $279,414 | $2,985 | $276,429 | $1,389,594 |
| 25 | 296 | $279,414 | $2,490 | $276,925 | $1,112,669 |
| 25 | 297 | $279,414 | $1,994 | $277,421 | $835,248 |
| 25 | 298 | $279,414 | $1,496 | $277,918 | $557,330 |
| 25 | 299 | $279,414 | $999 | $278,416 | $278,915 |
| 25 | 300 | $279,414 | $500 | $278,915 | $0 |
