首期 (港幣)
$50,000,000
每月還款 (港幣)
$323,396
總貸款額 (港幣)
$75,000,000
+
總利息 (港幣)
$22,018,854
=
總還款額 (港幣)
$97,018,854
| 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 | $323,396 | $134,375 | $189,021 | $74,810,979 |
| 1 | 2 | $323,396 | $134,036 | $189,360 | $74,621,619 |
| 1 | 3 | $323,396 | $133,697 | $189,699 | $74,431,920 |
| 1 | 4 | $323,396 | $133,357 | $190,039 | $74,241,881 |
| 1 | 5 | $323,396 | $133,017 | $190,379 | $74,051,501 |
| 1 | 6 | $323,396 | $132,676 | $190,721 | $73,860,781 |
| 1 | 7 | $323,396 | $132,334 | $191,062 | $73,669,719 |
| 1 | 8 | $323,396 | $131,992 | $191,405 | $73,478,314 |
| 1 | 9 | $323,396 | $131,649 | $191,748 | $73,286,566 |
| 1 | 10 | $323,396 | $131,305 | $192,091 | $73,094,475 |
| 1 | 11 | $323,396 | $130,961 | $192,435 | $72,902,040 |
| 1 | 12 | $323,396 | $130,616 | $192,780 | $72,709,260 |
| 2 | 13 | $323,396 | $130,271 | $193,125 | $72,516,135 |
| 2 | 14 | $323,396 | $129,925 | $193,471 | $72,322,663 |
| 2 | 15 | $323,396 | $129,578 | $193,818 | $72,128,845 |
| 2 | 16 | $323,396 | $129,231 | $194,165 | $71,934,680 |
| 2 | 17 | $323,396 | $128,883 | $194,513 | $71,740,167 |
| 2 | 18 | $323,396 | $128,534 | $194,862 | $71,545,305 |
| 2 | 19 | $323,396 | $128,185 | $195,211 | $71,350,094 |
| 2 | 20 | $323,396 | $127,836 | $195,561 | $71,154,533 |
| 2 | 21 | $323,396 | $127,485 | $195,911 | $70,958,622 |
| 2 | 22 | $323,396 | $127,134 | $196,262 | $70,762,360 |
| 2 | 23 | $323,396 | $126,783 | $196,614 | $70,565,747 |
| 2 | 24 | $323,396 | $126,430 | $196,966 | $70,368,781 |
| 3 | 25 | $323,396 | $126,077 | $197,319 | $70,171,462 |
| 3 | 26 | $323,396 | $125,724 | $197,672 | $69,973,790 |
| 3 | 27 | $323,396 | $125,370 | $198,026 | $69,775,763 |
| 3 | 28 | $323,396 | $125,015 | $198,381 | $69,577,382 |
| 3 | 29 | $323,396 | $124,659 | $198,737 | $69,378,645 |
| 3 | 30 | $323,396 | $124,303 | $199,093 | $69,179,553 |
| 3 | 31 | $323,396 | $123,947 | $199,449 | $68,980,103 |
| 3 | 32 | $323,396 | $123,589 | $199,807 | $68,780,296 |
| 3 | 33 | $323,396 | $123,231 | $200,165 | $68,580,132 |
| 3 | 34 | $323,396 | $122,873 | $200,523 | $68,379,608 |
| 3 | 35 | $323,396 | $122,513 | $200,883 | $68,178,725 |
| 3 | 36 | $323,396 | $122,154 | $201,243 | $67,977,483 |
| 4 | 37 | $323,396 | $121,793 | $201,603 | $67,775,880 |
| 4 | 38 | $323,396 | $121,432 | $201,964 | $67,573,915 |
| 4 | 39 | $323,396 | $121,070 | $202,326 | $67,371,589 |
| 4 | 40 | $323,396 | $120,707 | $202,689 | $67,168,900 |
| 4 | 41 | $323,396 | $120,344 | $203,052 | $66,965,848 |
| 4 | 42 | $323,396 | $119,980 | $203,416 | $66,762,433 |
| 4 | 43 | $323,396 | $119,616 | $203,780 | $66,558,652 |
| 4 | 44 | $323,396 | $119,251 | $204,145 | $66,354,507 |
| 4 | 45 | $323,396 | $118,885 | $204,511 | $66,149,996 |
| 4 | 46 | $323,396 | $118,519 | $204,877 | $65,945,119 |
| 4 | 47 | $323,396 | $118,152 | $205,245 | $65,739,874 |
| 4 | 48 | $323,396 | $117,784 | $205,612 | $65,534,262 |
| 5 | 49 | $323,396 | $117,416 | $205,981 | $65,328,281 |
| 5 | 50 | $323,396 | $117,047 | $206,350 | $65,121,932 |
| 5 | 51 | $323,396 | $116,677 | $206,719 | $64,915,212 |
| 5 | 52 | $323,396 | $116,306 | $207,090 | $64,708,123 |
| 5 | 53 | $323,396 | $115,935 | $207,461 | $64,500,662 |
| 5 | 54 | $323,396 | $115,564 | $207,832 | $64,292,829 |
| 5 | 55 | $323,396 | $115,191 | $208,205 | $64,084,624 |
| 5 | 56 | $323,396 | $114,818 | $208,578 | $63,876,046 |
| 5 | 57 | $323,396 | $114,445 | $208,952 | $63,667,095 |
| 5 | 58 | $323,396 | $114,070 | $209,326 | $63,457,769 |
| 5 | 59 | $323,396 | $113,695 | $209,701 | $63,248,068 |
| 5 | 60 | $323,396 | $113,319 | $210,077 | $63,037,991 |
| 6 | 61 | $323,396 | $112,943 | $210,453 | $62,827,538 |
| 6 | 62 | $323,396 | $112,566 | $210,830 | $62,616,708 |
| 6 | 63 | $323,396 | $112,188 | $211,208 | $62,405,500 |
| 6 | 64 | $323,396 | $111,810 | $211,586 | $62,193,914 |
| 6 | 65 | $323,396 | $111,431 | $211,965 | $61,981,948 |
| 6 | 66 | $323,396 | $111,051 | $212,345 | $61,769,603 |
| 6 | 67 | $323,396 | $110,671 | $212,726 | $61,556,877 |
| 6 | 68 | $323,396 | $110,289 | $213,107 | $61,343,771 |
| 6 | 69 | $323,396 | $109,908 | $213,489 | $61,130,282 |
| 6 | 70 | $323,396 | $109,525 | $213,871 | $60,916,411 |
| 6 | 71 | $323,396 | $109,142 | $214,254 | $60,702,157 |
| 6 | 72 | $323,396 | $108,758 | $214,638 | $60,487,519 |
| 7 | 73 | $323,396 | $108,373 | $215,023 | $60,272,496 |
| 7 | 74 | $323,396 | $107,988 | $215,408 | $60,057,088 |
| 7 | 75 | $323,396 | $107,602 | $215,794 | $59,841,294 |
| 7 | 76 | $323,396 | $107,216 | $216,181 | $59,625,113 |
| 7 | 77 | $323,396 | $106,828 | $216,568 | $59,408,546 |
| 7 | 78 | $323,396 | $106,440 | $216,956 | $59,191,590 |
| 7 | 79 | $323,396 | $106,052 | $217,345 | $58,974,245 |
| 7 | 80 | $323,396 | $105,662 | $217,734 | $58,756,511 |
| 7 | 81 | $323,396 | $105,272 | $218,124 | $58,538,387 |
| 7 | 82 | $323,396 | $104,881 | $218,515 | $58,319,872 |
| 7 | 83 | $323,396 | $104,490 | $218,906 | $58,100,966 |
| 7 | 84 | $323,396 | $104,098 | $219,299 | $57,881,667 |
| 8 | 85 | $323,396 | $103,705 | $219,692 | $57,661,976 |
| 8 | 86 | $323,396 | $103,311 | $220,085 | $57,441,890 |
| 8 | 87 | $323,396 | $102,917 | $220,479 | $57,221,411 |
| 8 | 88 | $323,396 | $102,522 | $220,874 | $57,000,537 |
| 8 | 89 | $323,396 | $102,126 | $221,270 | $56,779,266 |
| 8 | 90 | $323,396 | $101,730 | $221,667 | $56,557,600 |
| 8 | 91 | $323,396 | $101,332 | $222,064 | $56,335,536 |
| 8 | 92 | $323,396 | $100,935 | $222,462 | $56,113,074 |
| 8 | 93 | $323,396 | $100,536 | $222,860 | $55,890,214 |
| 8 | 94 | $323,396 | $100,137 | $223,260 | $55,666,954 |
| 8 | 95 | $323,396 | $99,737 | $223,660 | $55,443,295 |
| 8 | 96 | $323,396 | $99,336 | $224,060 | $55,219,235 |
| 9 | 97 | $323,396 | $98,934 | $224,462 | $54,994,773 |
| 9 | 98 | $323,396 | $98,532 | $224,864 | $54,769,909 |
| 9 | 99 | $323,396 | $98,129 | $225,267 | $54,544,642 |
| 9 | 100 | $323,396 | $97,726 | $225,670 | $54,318,972 |
| 9 | 101 | $323,396 | $97,321 | $226,075 | $54,092,897 |
| 9 | 102 | $323,396 | $96,916 | $226,480 | $53,866,417 |
| 9 | 103 | $323,396 | $96,511 | $226,886 | $53,639,532 |
| 9 | 104 | $323,396 | $96,104 | $227,292 | $53,412,240 |
| 9 | 105 | $323,396 | $95,697 | $227,699 | $53,184,541 |
| 9 | 106 | $323,396 | $95,289 | $228,107 | $52,956,433 |
| 9 | 107 | $323,396 | $94,880 | $228,516 | $52,727,917 |
| 9 | 108 | $323,396 | $94,471 | $228,925 | $52,498,992 |
| 10 | 109 | $323,396 | $94,061 | $229,335 | $52,269,657 |
| 10 | 110 | $323,396 | $93,650 | $229,746 | $52,039,910 |
| 10 | 111 | $323,396 | $93,238 | $230,158 | $51,809,752 |
| 10 | 112 | $323,396 | $92,826 | $230,570 | $51,579,182 |
| 10 | 113 | $323,396 | $92,413 | $230,983 | $51,348,198 |
| 10 | 114 | $323,396 | $91,999 | $231,397 | $51,116,801 |
| 10 | 115 | $323,396 | $91,584 | $231,812 | $50,884,989 |
| 10 | 116 | $323,396 | $91,169 | $232,227 | $50,652,762 |
| 10 | 117 | $323,396 | $90,753 | $232,643 | $50,420,119 |
| 10 | 118 | $323,396 | $90,336 | $233,060 | $50,187,058 |
| 10 | 119 | $323,396 | $89,918 | $233,478 | $49,953,581 |
| 10 | 120 | $323,396 | $89,500 | $233,896 | $49,719,685 |
| 11 | 121 | $323,396 | $89,081 | $234,315 | $49,485,370 |
| 11 | 122 | $323,396 | $88,661 | $234,735 | $49,250,635 |
| 11 | 123 | $323,396 | $88,241 | $235,155 | $49,015,479 |
| 11 | 124 | $323,396 | $87,819 | $235,577 | $48,779,903 |
| 11 | 125 | $323,396 | $87,397 | $235,999 | $48,543,904 |
| 11 | 126 | $323,396 | $86,974 | $236,422 | $48,307,482 |
| 11 | 127 | $323,396 | $86,551 | $236,845 | $48,070,637 |
| 11 | 128 | $323,396 | $86,127 | $237,270 | $47,833,367 |
| 11 | 129 | $323,396 | $85,701 | $237,695 | $47,595,672 |
| 11 | 130 | $323,396 | $85,276 | $238,121 | $47,357,552 |
| 11 | 131 | $323,396 | $84,849 | $238,547 | $47,119,005 |
| 11 | 132 | $323,396 | $84,422 | $238,975 | $46,880,030 |
| 12 | 133 | $323,396 | $83,993 | $239,403 | $46,640,627 |
| 12 | 134 | $323,396 | $83,564 | $239,832 | $46,400,795 |
| 12 | 135 | $323,396 | $83,135 | $240,261 | $46,160,534 |
| 12 | 136 | $323,396 | $82,704 | $240,692 | $45,919,842 |
| 12 | 137 | $323,396 | $82,273 | $241,123 | $45,678,719 |
| 12 | 138 | $323,396 | $81,841 | $241,555 | $45,437,164 |
| 12 | 139 | $323,396 | $81,408 | $241,988 | $45,195,176 |
| 12 | 140 | $323,396 | $80,975 | $242,421 | $44,952,754 |
| 12 | 141 | $323,396 | $80,540 | $242,856 | $44,709,899 |
| 12 | 142 | $323,396 | $80,105 | $243,291 | $44,466,608 |
| 12 | 143 | $323,396 | $79,669 | $243,727 | $44,222,881 |
| 12 | 144 | $323,396 | $79,233 | $244,164 | $43,978,717 |
| 13 | 145 | $323,396 | $78,795 | $244,601 | $43,734,116 |
| 13 | 146 | $323,396 | $78,357 | $245,039 | $43,489,077 |
| 13 | 147 | $323,396 | $77,918 | $245,478 | $43,243,599 |
| 13 | 148 | $323,396 | $77,478 | $245,918 | $42,997,681 |
| 13 | 149 | $323,396 | $77,038 | $246,359 | $42,751,322 |
| 13 | 150 | $323,396 | $76,596 | $246,800 | $42,504,522 |
| 13 | 151 | $323,396 | $76,154 | $247,242 | $42,257,280 |
| 13 | 152 | $323,396 | $75,711 | $247,685 | $42,009,595 |
| 13 | 153 | $323,396 | $75,267 | $248,129 | $41,761,466 |
| 13 | 154 | $323,396 | $74,823 | $248,574 | $41,512,892 |
| 13 | 155 | $323,396 | $74,377 | $249,019 | $41,263,873 |
| 13 | 156 | $323,396 | $73,931 | $249,465 | $41,014,408 |
| 14 | 157 | $323,396 | $73,484 | $249,912 | $40,764,496 |
| 14 | 158 | $323,396 | $73,036 | $250,360 | $40,514,136 |
| 14 | 159 | $323,396 | $72,588 | $250,808 | $40,263,328 |
| 14 | 160 | $323,396 | $72,138 | $251,258 | $40,012,070 |
| 14 | 161 | $323,396 | $71,688 | $251,708 | $39,760,362 |
| 14 | 162 | $323,396 | $71,237 | $252,159 | $39,508,203 |
| 14 | 163 | $323,396 | $70,786 | $252,611 | $39,255,593 |
| 14 | 164 | $323,396 | $70,333 | $253,063 | $39,002,530 |
| 14 | 165 | $323,396 | $69,880 | $253,517 | $38,749,013 |
| 14 | 166 | $323,396 | $69,425 | $253,971 | $38,495,042 |
| 14 | 167 | $323,396 | $68,970 | $254,426 | $38,240,616 |
| 14 | 168 | $323,396 | $68,514 | $254,882 | $37,985,734 |
| 15 | 169 | $323,396 | $68,058 | $255,338 | $37,730,396 |
| 15 | 170 | $323,396 | $67,600 | $255,796 | $37,474,600 |
| 15 | 171 | $323,396 | $67,142 | $256,254 | $37,218,346 |
| 15 | 172 | $323,396 | $66,683 | $256,713 | $36,961,633 |
| 15 | 173 | $323,396 | $66,223 | $257,173 | $36,704,459 |
| 15 | 174 | $323,396 | $65,762 | $257,634 | $36,446,825 |
| 15 | 175 | $323,396 | $65,301 | $258,096 | $36,188,730 |
| 15 | 176 | $323,396 | $64,838 | $258,558 | $35,930,172 |
| 15 | 177 | $323,396 | $64,375 | $259,021 | $35,671,150 |
| 15 | 178 | $323,396 | $63,911 | $259,485 | $35,411,665 |
| 15 | 179 | $323,396 | $63,446 | $259,950 | $35,151,715 |
| 15 | 180 | $323,396 | $62,980 | $260,416 | $34,891,299 |
| 16 | 181 | $323,396 | $62,514 | $260,883 | $34,630,416 |
| 16 | 182 | $323,396 | $62,046 | $261,350 | $34,369,066 |
| 16 | 183 | $323,396 | $61,578 | $261,818 | $34,107,248 |
| 16 | 184 | $323,396 | $61,109 | $262,287 | $33,844,960 |
| 16 | 185 | $323,396 | $60,639 | $262,757 | $33,582,203 |
| 16 | 186 | $323,396 | $60,168 | $263,228 | $33,318,975 |
| 16 | 187 | $323,396 | $59,696 | $263,700 | $33,055,275 |
| 16 | 188 | $323,396 | $59,224 | $264,172 | $32,791,103 |
| 16 | 189 | $323,396 | $58,751 | $264,645 | $32,526,458 |
| 16 | 190 | $323,396 | $58,277 | $265,120 | $32,261,338 |
| 16 | 191 | $323,396 | $57,802 | $265,595 | $31,995,744 |
| 16 | 192 | $323,396 | $57,326 | $266,070 | $31,729,673 |
| 17 | 193 | $323,396 | $56,849 | $266,547 | $31,463,126 |
| 17 | 194 | $323,396 | $56,371 | $267,025 | $31,196,101 |
| 17 | 195 | $323,396 | $55,893 | $267,503 | $30,928,598 |
| 17 | 196 | $323,396 | $55,414 | $267,982 | $30,660,616 |
| 17 | 197 | $323,396 | $54,934 | $268,463 | $30,392,153 |
| 17 | 198 | $323,396 | $54,453 | $268,944 | $30,123,209 |
| 17 | 199 | $323,396 | $53,971 | $269,425 | $29,853,784 |
| 17 | 200 | $323,396 | $53,488 | $269,908 | $29,583,876 |
| 17 | 201 | $323,396 | $53,004 | $270,392 | $29,313,484 |
| 17 | 202 | $323,396 | $52,520 | $270,876 | $29,042,608 |
| 17 | 203 | $323,396 | $52,035 | $271,362 | $28,771,246 |
| 17 | 204 | $323,396 | $51,548 | $271,848 | $28,499,399 |
| 18 | 205 | $323,396 | $51,061 | $272,335 | $28,227,064 |
| 18 | 206 | $323,396 | $50,573 | $272,823 | $27,954,241 |
| 18 | 207 | $323,396 | $50,085 | $273,311 | $27,680,930 |
| 18 | 208 | $323,396 | $49,595 | $273,801 | $27,407,129 |
| 18 | 209 | $323,396 | $49,104 | $274,292 | $27,132,837 |
| 18 | 210 | $323,396 | $48,613 | $274,783 | $26,858,054 |
| 18 | 211 | $323,396 | $48,121 | $275,275 | $26,582,778 |
| 18 | 212 | $323,396 | $47,627 | $275,769 | $26,307,009 |
| 18 | 213 | $323,396 | $47,133 | $276,263 | $26,030,747 |
| 18 | 214 | $323,396 | $46,638 | $276,758 | $25,753,989 |
| 18 | 215 | $323,396 | $46,143 | $277,254 | $25,476,735 |
| 18 | 216 | $323,396 | $45,646 | $277,750 | $25,198,985 |
| 19 | 217 | $323,396 | $45,148 | $278,248 | $24,920,737 |
| 19 | 218 | $323,396 | $44,650 | $278,747 | $24,641,990 |
| 19 | 219 | $323,396 | $44,150 | $279,246 | $24,362,744 |
| 19 | 220 | $323,396 | $43,650 | $279,746 | $24,082,998 |
| 19 | 221 | $323,396 | $43,149 | $280,247 | $23,802,751 |
| 19 | 222 | $323,396 | $42,647 | $280,750 | $23,522,001 |
| 19 | 223 | $323,396 | $42,144 | $281,253 | $23,240,749 |
| 19 | 224 | $323,396 | $41,640 | $281,757 | $22,958,992 |
| 19 | 225 | $323,396 | $41,135 | $282,261 | $22,676,731 |
| 19 | 226 | $323,396 | $40,629 | $282,767 | $22,393,964 |
| 19 | 227 | $323,396 | $40,123 | $283,274 | $22,110,690 |
| 19 | 228 | $323,396 | $39,615 | $283,781 | $21,826,909 |
| 20 | 229 | $323,396 | $39,107 | $284,290 | $21,542,619 |
| 20 | 230 | $323,396 | $38,597 | $284,799 | $21,257,820 |
| 20 | 231 | $323,396 | $38,087 | $285,309 | $20,972,511 |
| 20 | 232 | $323,396 | $37,576 | $285,820 | $20,686,691 |
| 20 | 233 | $323,396 | $37,064 | $286,333 | $20,400,358 |
| 20 | 234 | $323,396 | $36,551 | $286,846 | $20,113,512 |
| 20 | 235 | $323,396 | $36,037 | $287,359 | $19,826,153 |
| 20 | 236 | $323,396 | $35,522 | $287,874 | $19,538,279 |
| 20 | 237 | $323,396 | $35,006 | $288,390 | $19,249,889 |
| 20 | 238 | $323,396 | $34,489 | $288,907 | $18,960,982 |
| 20 | 239 | $323,396 | $33,972 | $289,424 | $18,671,557 |
| 20 | 240 | $323,396 | $33,453 | $289,943 | $18,381,614 |
| 21 | 241 | $323,396 | $32,934 | $290,462 | $18,091,152 |
| 21 | 242 | $323,396 | $32,413 | $290,983 | $17,800,169 |
| 21 | 243 | $323,396 | $31,892 | $291,504 | $17,508,665 |
| 21 | 244 | $323,396 | $31,370 | $292,026 | $17,216,638 |
| 21 | 245 | $323,396 | $30,846 | $292,550 | $16,924,089 |
| 21 | 246 | $323,396 | $30,322 | $293,074 | $16,631,015 |
| 21 | 247 | $323,396 | $29,797 | $293,599 | $16,337,416 |
| 21 | 248 | $323,396 | $29,271 | $294,125 | $16,043,291 |
| 21 | 249 | $323,396 | $28,744 | $294,652 | $15,748,639 |
| 21 | 250 | $323,396 | $28,216 | $295,180 | $15,453,459 |
| 21 | 251 | $323,396 | $27,687 | $295,709 | $15,157,750 |
| 21 | 252 | $323,396 | $27,158 | $296,239 | $14,861,512 |
| 22 | 253 | $323,396 | $26,627 | $296,769 | $14,564,743 |
| 22 | 254 | $323,396 | $26,095 | $297,301 | $14,267,441 |
| 22 | 255 | $323,396 | $25,562 | $297,834 | $13,969,608 |
| 22 | 256 | $323,396 | $25,029 | $298,367 | $13,671,241 |
| 22 | 257 | $323,396 | $24,494 | $298,902 | $13,372,339 |
| 22 | 258 | $323,396 | $23,959 | $299,437 | $13,072,901 |
| 22 | 259 | $323,396 | $23,422 | $299,974 | $12,772,927 |
| 22 | 260 | $323,396 | $22,885 | $300,511 | $12,472,416 |
| 22 | 261 | $323,396 | $22,346 | $301,050 | $12,171,366 |
| 22 | 262 | $323,396 | $21,807 | $301,589 | $11,869,777 |
| 22 | 263 | $323,396 | $21,267 | $302,129 | $11,567,648 |
| 22 | 264 | $323,396 | $20,725 | $302,671 | $11,264,977 |
| 23 | 265 | $323,396 | $20,183 | $303,213 | $10,961,764 |
| 23 | 266 | $323,396 | $19,640 | $303,756 | $10,658,007 |
| 23 | 267 | $323,396 | $19,096 | $304,301 | $10,353,707 |
| 23 | 268 | $323,396 | $18,550 | $304,846 | $10,048,861 |
| 23 | 269 | $323,396 | $18,004 | $305,392 | $9,743,469 |
| 23 | 270 | $323,396 | $17,457 | $305,939 | $9,437,530 |
| 23 | 271 | $323,396 | $16,909 | $306,487 | $9,131,043 |
| 23 | 272 | $323,396 | $16,360 | $307,036 | $8,824,006 |
| 23 | 273 | $323,396 | $15,810 | $307,587 | $8,516,420 |
| 23 | 274 | $323,396 | $15,259 | $308,138 | $8,208,282 |
| 23 | 275 | $323,396 | $14,707 | $308,690 | $7,899,592 |
| 23 | 276 | $323,396 | $14,153 | $309,243 | $7,590,350 |
| 24 | 277 | $323,396 | $13,599 | $309,797 | $7,280,553 |
| 24 | 278 | $323,396 | $13,044 | $310,352 | $6,970,201 |
| 24 | 279 | $323,396 | $12,488 | $310,908 | $6,659,293 |
| 24 | 280 | $323,396 | $11,931 | $311,465 | $6,347,828 |
| 24 | 281 | $323,396 | $11,373 | $312,023 | $6,035,805 |
| 24 | 282 | $323,396 | $10,814 | $312,582 | $5,723,223 |
| 24 | 283 | $323,396 | $10,254 | $313,142 | $5,410,081 |
| 24 | 284 | $323,396 | $9,693 | $313,703 | $5,096,378 |
| 24 | 285 | $323,396 | $9,131 | $314,265 | $4,782,113 |
| 24 | 286 | $323,396 | $8,568 | $314,828 | $4,467,285 |
| 24 | 287 | $323,396 | $8,004 | $315,392 | $4,151,892 |
| 24 | 288 | $323,396 | $7,439 | $315,957 | $3,835,935 |
| 25 | 289 | $323,396 | $6,873 | $316,523 | $3,519,411 |
| 25 | 290 | $323,396 | $6,306 | $317,091 | $3,202,321 |
| 25 | 291 | $323,396 | $5,737 | $317,659 | $2,884,662 |
| 25 | 292 | $323,396 | $5,168 | $318,228 | $2,566,434 |
| 25 | 293 | $323,396 | $4,598 | $318,798 | $2,247,636 |
| 25 | 294 | $323,396 | $4,027 | $319,369 | $1,928,267 |
| 25 | 295 | $323,396 | $3,455 | $319,941 | $1,608,326 |
| 25 | 296 | $323,396 | $2,882 | $320,515 | $1,287,811 |
| 25 | 297 | $323,396 | $2,307 | $321,089 | $966,722 |
| 25 | 298 | $323,396 | $1,732 | $321,664 | $645,058 |
| 25 | 299 | $323,396 | $1,156 | $322,240 | $322,818 |
| 25 | 300 | $323,396 | $578 | $322,818 | $0 |
