首期 (港幣)
$275,200,000
每月還款 (港幣)
$1,779,973
總貸款額 (港幣)
$412,800,000
+
總利息 (港幣)
$121,191,772
=
總還款額 (港幣)
$533,991,772
| 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 | $1,779,973 | $739,600 | $1,040,373 | $411,759,627 |
| 1 | 2 | $1,779,973 | $737,736 | $1,042,237 | $410,717,391 |
| 1 | 3 | $1,779,973 | $735,869 | $1,044,104 | $409,673,287 |
| 1 | 4 | $1,779,973 | $733,998 | $1,045,975 | $408,627,312 |
| 1 | 5 | $1,779,973 | $732,124 | $1,047,849 | $407,579,464 |
| 1 | 6 | $1,779,973 | $730,247 | $1,049,726 | $406,529,738 |
| 1 | 7 | $1,779,973 | $728,366 | $1,051,607 | $405,478,131 |
| 1 | 8 | $1,779,973 | $726,482 | $1,053,491 | $404,424,640 |
| 1 | 9 | $1,779,973 | $724,594 | $1,055,378 | $403,369,262 |
| 1 | 10 | $1,779,973 | $722,703 | $1,057,269 | $402,311,992 |
| 1 | 11 | $1,779,973 | $720,809 | $1,059,164 | $401,252,829 |
| 1 | 12 | $1,779,973 | $718,911 | $1,061,061 | $400,191,767 |
| 2 | 13 | $1,779,973 | $717,010 | $1,062,962 | $399,128,805 |
| 2 | 14 | $1,779,973 | $715,106 | $1,064,867 | $398,063,938 |
| 2 | 15 | $1,779,973 | $713,198 | $1,066,775 | $396,997,164 |
| 2 | 16 | $1,779,973 | $711,287 | $1,068,686 | $395,928,478 |
| 2 | 17 | $1,779,973 | $709,372 | $1,070,601 | $394,857,877 |
| 2 | 18 | $1,779,973 | $707,454 | $1,072,519 | $393,785,358 |
| 2 | 19 | $1,779,973 | $705,532 | $1,074,440 | $392,710,918 |
| 2 | 20 | $1,779,973 | $703,607 | $1,076,366 | $391,634,552 |
| 2 | 21 | $1,779,973 | $701,679 | $1,078,294 | $390,556,258 |
| 2 | 22 | $1,779,973 | $699,747 | $1,080,226 | $389,476,032 |
| 2 | 23 | $1,779,973 | $697,811 | $1,082,161 | $388,393,871 |
| 2 | 24 | $1,779,973 | $695,872 | $1,084,100 | $387,309,771 |
| 3 | 25 | $1,779,973 | $693,930 | $1,086,043 | $386,223,728 |
| 3 | 26 | $1,779,973 | $691,984 | $1,087,988 | $385,135,740 |
| 3 | 27 | $1,779,973 | $690,035 | $1,089,938 | $384,045,802 |
| 3 | 28 | $1,779,973 | $688,082 | $1,091,891 | $382,953,911 |
| 3 | 29 | $1,779,973 | $686,126 | $1,093,847 | $381,860,065 |
| 3 | 30 | $1,779,973 | $684,166 | $1,095,807 | $380,764,258 |
| 3 | 31 | $1,779,973 | $682,203 | $1,097,770 | $379,666,488 |
| 3 | 32 | $1,779,973 | $680,236 | $1,099,737 | $378,566,751 |
| 3 | 33 | $1,779,973 | $678,265 | $1,101,707 | $377,465,044 |
| 3 | 34 | $1,779,973 | $676,292 | $1,103,681 | $376,361,363 |
| 3 | 35 | $1,779,973 | $674,314 | $1,105,658 | $375,255,705 |
| 3 | 36 | $1,779,973 | $672,333 | $1,107,639 | $374,148,065 |
| 4 | 37 | $1,779,973 | $670,349 | $1,109,624 | $373,038,441 |
| 4 | 38 | $1,779,973 | $668,361 | $1,111,612 | $371,926,829 |
| 4 | 39 | $1,779,973 | $666,369 | $1,113,604 | $370,813,225 |
| 4 | 40 | $1,779,973 | $664,374 | $1,115,599 | $369,697,627 |
| 4 | 41 | $1,779,973 | $662,375 | $1,117,598 | $368,580,029 |
| 4 | 42 | $1,779,973 | $660,373 | $1,119,600 | $367,460,429 |
| 4 | 43 | $1,779,973 | $658,367 | $1,121,606 | $366,338,823 |
| 4 | 44 | $1,779,973 | $656,357 | $1,123,616 | $365,215,207 |
| 4 | 45 | $1,779,973 | $654,344 | $1,125,629 | $364,089,579 |
| 4 | 46 | $1,779,973 | $652,327 | $1,127,645 | $362,961,933 |
| 4 | 47 | $1,779,973 | $650,307 | $1,129,666 | $361,832,268 |
| 4 | 48 | $1,779,973 | $648,283 | $1,131,690 | $360,700,578 |
| 5 | 49 | $1,779,973 | $646,255 | $1,133,717 | $359,566,860 |
| 5 | 50 | $1,779,973 | $644,224 | $1,135,749 | $358,431,112 |
| 5 | 51 | $1,779,973 | $642,189 | $1,137,783 | $357,293,328 |
| 5 | 52 | $1,779,973 | $640,151 | $1,139,822 | $356,153,506 |
| 5 | 53 | $1,779,973 | $638,108 | $1,141,864 | $355,011,642 |
| 5 | 54 | $1,779,973 | $636,063 | $1,143,910 | $353,867,732 |
| 5 | 55 | $1,779,973 | $634,013 | $1,145,960 | $352,721,772 |
| 5 | 56 | $1,779,973 | $631,960 | $1,148,013 | $351,573,760 |
| 5 | 57 | $1,779,973 | $629,903 | $1,150,070 | $350,423,690 |
| 5 | 58 | $1,779,973 | $627,842 | $1,152,130 | $349,271,560 |
| 5 | 59 | $1,779,973 | $625,778 | $1,154,194 | $348,117,366 |
| 5 | 60 | $1,779,973 | $623,710 | $1,156,262 | $346,961,103 |
| 6 | 61 | $1,779,973 | $621,639 | $1,158,334 | $345,802,769 |
| 6 | 62 | $1,779,973 | $619,563 | $1,160,409 | $344,642,360 |
| 6 | 63 | $1,779,973 | $617,484 | $1,162,488 | $343,479,872 |
| 6 | 64 | $1,779,973 | $615,401 | $1,164,571 | $342,315,301 |
| 6 | 65 | $1,779,973 | $613,315 | $1,166,658 | $341,148,643 |
| 6 | 66 | $1,779,973 | $611,225 | $1,168,748 | $339,979,895 |
| 6 | 67 | $1,779,973 | $609,131 | $1,170,842 | $338,809,053 |
| 6 | 68 | $1,779,973 | $607,033 | $1,172,940 | $337,636,114 |
| 6 | 69 | $1,779,973 | $604,931 | $1,175,041 | $336,461,072 |
| 6 | 70 | $1,779,973 | $602,826 | $1,177,146 | $335,283,926 |
| 6 | 71 | $1,779,973 | $600,717 | $1,179,256 | $334,104,670 |
| 6 | 72 | $1,779,973 | $598,604 | $1,181,368 | $332,923,302 |
| 7 | 73 | $1,779,973 | $596,488 | $1,183,485 | $331,739,817 |
| 7 | 74 | $1,779,973 | $594,367 | $1,185,605 | $330,554,212 |
| 7 | 75 | $1,779,973 | $592,243 | $1,187,730 | $329,366,482 |
| 7 | 76 | $1,779,973 | $590,115 | $1,189,858 | $328,176,624 |
| 7 | 77 | $1,779,973 | $587,983 | $1,191,989 | $326,984,635 |
| 7 | 78 | $1,779,973 | $585,847 | $1,194,125 | $325,790,510 |
| 7 | 79 | $1,779,973 | $583,708 | $1,196,265 | $324,594,245 |
| 7 | 80 | $1,779,973 | $581,565 | $1,198,408 | $323,395,837 |
| 7 | 81 | $1,779,973 | $579,418 | $1,200,555 | $322,195,282 |
| 7 | 82 | $1,779,973 | $577,267 | $1,202,706 | $320,992,576 |
| 7 | 83 | $1,779,973 | $575,112 | $1,204,861 | $319,787,715 |
| 7 | 84 | $1,779,973 | $572,953 | $1,207,020 | $318,580,696 |
| 8 | 85 | $1,779,973 | $570,790 | $1,209,182 | $317,371,514 |
| 8 | 86 | $1,779,973 | $568,624 | $1,211,349 | $316,160,165 |
| 8 | 87 | $1,779,973 | $566,454 | $1,213,519 | $314,946,646 |
| 8 | 88 | $1,779,973 | $564,279 | $1,215,693 | $313,730,953 |
| 8 | 89 | $1,779,973 | $562,101 | $1,217,871 | $312,513,082 |
| 8 | 90 | $1,779,973 | $559,919 | $1,220,053 | $311,293,028 |
| 8 | 91 | $1,779,973 | $557,733 | $1,222,239 | $310,070,789 |
| 8 | 92 | $1,779,973 | $555,543 | $1,224,429 | $308,846,360 |
| 8 | 93 | $1,779,973 | $553,350 | $1,226,623 | $307,619,737 |
| 8 | 94 | $1,779,973 | $551,152 | $1,228,821 | $306,390,917 |
| 8 | 95 | $1,779,973 | $548,950 | $1,231,022 | $305,159,894 |
| 8 | 96 | $1,779,973 | $546,745 | $1,233,228 | $303,926,667 |
| 9 | 97 | $1,779,973 | $544,535 | $1,235,437 | $302,691,229 |
| 9 | 98 | $1,779,973 | $542,322 | $1,237,651 | $301,453,579 |
| 9 | 99 | $1,779,973 | $540,104 | $1,239,868 | $300,213,710 |
| 9 | 100 | $1,779,973 | $537,883 | $1,242,090 | $298,971,621 |
| 9 | 101 | $1,779,973 | $535,657 | $1,244,315 | $297,727,306 |
| 9 | 102 | $1,779,973 | $533,428 | $1,246,544 | $296,480,761 |
| 9 | 103 | $1,779,973 | $531,195 | $1,248,778 | $295,231,983 |
| 9 | 104 | $1,779,973 | $528,957 | $1,251,015 | $293,980,968 |
| 9 | 105 | $1,779,973 | $526,716 | $1,253,257 | $292,727,711 |
| 9 | 106 | $1,779,973 | $524,470 | $1,255,502 | $291,472,209 |
| 9 | 107 | $1,779,973 | $522,221 | $1,257,752 | $290,214,458 |
| 9 | 108 | $1,779,973 | $519,968 | $1,260,005 | $288,954,453 |
| 10 | 109 | $1,779,973 | $517,710 | $1,262,263 | $287,692,190 |
| 10 | 110 | $1,779,973 | $515,449 | $1,264,524 | $286,427,666 |
| 10 | 111 | $1,779,973 | $513,183 | $1,266,790 | $285,160,876 |
| 10 | 112 | $1,779,973 | $510,913 | $1,269,059 | $283,891,817 |
| 10 | 113 | $1,779,973 | $508,640 | $1,271,333 | $282,620,484 |
| 10 | 114 | $1,779,973 | $506,362 | $1,273,611 | $281,346,873 |
| 10 | 115 | $1,779,973 | $504,080 | $1,275,893 | $280,070,980 |
| 10 | 116 | $1,779,973 | $501,794 | $1,278,179 | $278,792,802 |
| 10 | 117 | $1,779,973 | $499,504 | $1,280,469 | $277,512,333 |
| 10 | 118 | $1,779,973 | $497,210 | $1,282,763 | $276,229,570 |
| 10 | 119 | $1,779,973 | $494,911 | $1,285,061 | $274,944,509 |
| 10 | 120 | $1,779,973 | $492,609 | $1,287,364 | $273,657,145 |
| 11 | 121 | $1,779,973 | $490,302 | $1,289,670 | $272,367,475 |
| 11 | 122 | $1,779,973 | $487,992 | $1,291,981 | $271,075,494 |
| 11 | 123 | $1,779,973 | $485,677 | $1,294,296 | $269,781,198 |
| 11 | 124 | $1,779,973 | $483,358 | $1,296,615 | $268,484,584 |
| 11 | 125 | $1,779,973 | $481,035 | $1,298,938 | $267,185,646 |
| 11 | 126 | $1,779,973 | $478,708 | $1,301,265 | $265,884,381 |
| 11 | 127 | $1,779,973 | $476,376 | $1,303,596 | $264,580,785 |
| 11 | 128 | $1,779,973 | $474,041 | $1,305,932 | $263,274,853 |
| 11 | 129 | $1,779,973 | $471,701 | $1,308,272 | $261,966,581 |
| 11 | 130 | $1,779,973 | $469,357 | $1,310,616 | $260,655,965 |
| 11 | 131 | $1,779,973 | $467,009 | $1,312,964 | $259,343,001 |
| 11 | 132 | $1,779,973 | $464,656 | $1,315,316 | $258,027,685 |
| 12 | 133 | $1,779,973 | $462,300 | $1,317,673 | $256,710,012 |
| 12 | 134 | $1,779,973 | $459,939 | $1,320,034 | $255,389,978 |
| 12 | 135 | $1,779,973 | $457,574 | $1,322,399 | $254,067,579 |
| 12 | 136 | $1,779,973 | $455,204 | $1,324,768 | $252,742,811 |
| 12 | 137 | $1,779,973 | $452,831 | $1,327,142 | $251,415,669 |
| 12 | 138 | $1,779,973 | $450,453 | $1,329,519 | $250,086,150 |
| 12 | 139 | $1,779,973 | $448,071 | $1,331,902 | $248,754,248 |
| 12 | 140 | $1,779,973 | $445,685 | $1,334,288 | $247,419,960 |
| 12 | 141 | $1,779,973 | $443,294 | $1,336,678 | $246,083,282 |
| 12 | 142 | $1,779,973 | $440,899 | $1,339,073 | $244,744,209 |
| 12 | 143 | $1,779,973 | $438,500 | $1,341,473 | $243,402,736 |
| 12 | 144 | $1,779,973 | $436,097 | $1,343,876 | $242,058,860 |
| 13 | 145 | $1,779,973 | $433,689 | $1,346,284 | $240,712,576 |
| 13 | 146 | $1,779,973 | $431,277 | $1,348,696 | $239,363,880 |
| 13 | 147 | $1,779,973 | $428,860 | $1,351,112 | $238,012,768 |
| 13 | 148 | $1,779,973 | $426,440 | $1,353,533 | $236,659,235 |
| 13 | 149 | $1,779,973 | $424,014 | $1,355,958 | $235,303,277 |
| 13 | 150 | $1,779,973 | $421,585 | $1,358,388 | $233,944,889 |
| 13 | 151 | $1,779,973 | $419,151 | $1,360,821 | $232,584,068 |
| 13 | 152 | $1,779,973 | $416,713 | $1,363,259 | $231,220,809 |
| 13 | 153 | $1,779,973 | $414,271 | $1,365,702 | $229,855,107 |
| 13 | 154 | $1,779,973 | $411,824 | $1,368,149 | $228,486,958 |
| 13 | 155 | $1,779,973 | $409,372 | $1,370,600 | $227,116,358 |
| 13 | 156 | $1,779,973 | $406,917 | $1,373,056 | $225,743,302 |
| 14 | 157 | $1,779,973 | $404,457 | $1,375,516 | $224,367,786 |
| 14 | 158 | $1,779,973 | $401,992 | $1,377,980 | $222,989,806 |
| 14 | 159 | $1,779,973 | $399,523 | $1,380,449 | $221,609,357 |
| 14 | 160 | $1,779,973 | $397,050 | $1,382,922 | $220,226,434 |
| 14 | 161 | $1,779,973 | $394,572 | $1,385,400 | $218,841,034 |
| 14 | 162 | $1,779,973 | $392,090 | $1,387,882 | $217,453,152 |
| 14 | 163 | $1,779,973 | $389,604 | $1,390,369 | $216,062,783 |
| 14 | 164 | $1,779,973 | $387,112 | $1,392,860 | $214,669,923 |
| 14 | 165 | $1,779,973 | $384,617 | $1,395,356 | $213,274,567 |
| 14 | 166 | $1,779,973 | $382,117 | $1,397,856 | $211,876,711 |
| 14 | 167 | $1,779,973 | $379,612 | $1,400,360 | $210,476,351 |
| 14 | 168 | $1,779,973 | $377,103 | $1,402,869 | $209,073,482 |
| 15 | 169 | $1,779,973 | $374,590 | $1,405,383 | $207,668,099 |
| 15 | 170 | $1,779,973 | $372,072 | $1,407,901 | $206,260,199 |
| 15 | 171 | $1,779,973 | $369,550 | $1,410,423 | $204,849,776 |
| 15 | 172 | $1,779,973 | $367,023 | $1,412,950 | $203,436,826 |
| 15 | 173 | $1,779,973 | $364,491 | $1,415,482 | $202,021,344 |
| 15 | 174 | $1,779,973 | $361,955 | $1,418,018 | $200,603,326 |
| 15 | 175 | $1,779,973 | $359,414 | $1,420,558 | $199,182,768 |
| 15 | 176 | $1,779,973 | $356,869 | $1,423,103 | $197,759,665 |
| 15 | 177 | $1,779,973 | $354,319 | $1,425,653 | $196,334,012 |
| 15 | 178 | $1,779,973 | $351,765 | $1,428,207 | $194,905,804 |
| 15 | 179 | $1,779,973 | $349,206 | $1,430,766 | $193,475,038 |
| 15 | 180 | $1,779,973 | $346,643 | $1,433,330 | $192,041,708 |
| 16 | 181 | $1,779,973 | $344,075 | $1,435,898 | $190,605,810 |
| 16 | 182 | $1,779,973 | $341,502 | $1,438,470 | $189,167,340 |
| 16 | 183 | $1,779,973 | $338,925 | $1,441,048 | $187,726,292 |
| 16 | 184 | $1,779,973 | $336,343 | $1,443,630 | $186,282,662 |
| 16 | 185 | $1,779,973 | $333,756 | $1,446,216 | $184,836,446 |
| 16 | 186 | $1,779,973 | $331,165 | $1,448,807 | $183,387,639 |
| 16 | 187 | $1,779,973 | $328,570 | $1,451,403 | $181,936,236 |
| 16 | 188 | $1,779,973 | $325,969 | $1,454,003 | $180,482,232 |
| 16 | 189 | $1,779,973 | $323,364 | $1,456,609 | $179,025,624 |
| 16 | 190 | $1,779,973 | $320,754 | $1,459,218 | $177,566,405 |
| 16 | 191 | $1,779,973 | $318,140 | $1,461,833 | $176,104,573 |
| 16 | 192 | $1,779,973 | $315,521 | $1,464,452 | $174,640,121 |
| 17 | 193 | $1,779,973 | $312,897 | $1,467,076 | $173,173,045 |
| 17 | 194 | $1,779,973 | $310,268 | $1,469,704 | $171,703,341 |
| 17 | 195 | $1,779,973 | $307,635 | $1,472,337 | $170,231,003 |
| 17 | 196 | $1,779,973 | $304,997 | $1,474,975 | $168,756,028 |
| 17 | 197 | $1,779,973 | $302,355 | $1,477,618 | $167,278,410 |
| 17 | 198 | $1,779,973 | $299,707 | $1,480,265 | $165,798,145 |
| 17 | 199 | $1,779,973 | $297,055 | $1,482,918 | $164,315,227 |
| 17 | 200 | $1,779,973 | $294,398 | $1,485,574 | $162,829,653 |
| 17 | 201 | $1,779,973 | $291,736 | $1,488,236 | $161,341,417 |
| 17 | 202 | $1,779,973 | $289,070 | $1,490,903 | $159,850,514 |
| 17 | 203 | $1,779,973 | $286,399 | $1,493,574 | $158,356,940 |
| 17 | 204 | $1,779,973 | $283,723 | $1,496,250 | $156,860,691 |
| 18 | 205 | $1,779,973 | $281,042 | $1,498,931 | $155,361,760 |
| 18 | 206 | $1,779,973 | $278,356 | $1,501,616 | $153,860,144 |
| 18 | 207 | $1,779,973 | $275,666 | $1,504,306 | $152,355,837 |
| 18 | 208 | $1,779,973 | $272,971 | $1,507,002 | $150,848,836 |
| 18 | 209 | $1,779,973 | $270,271 | $1,509,702 | $149,339,134 |
| 18 | 210 | $1,779,973 | $267,566 | $1,512,407 | $147,826,727 |
| 18 | 211 | $1,779,973 | $264,856 | $1,515,116 | $146,311,611 |
| 18 | 212 | $1,779,973 | $262,142 | $1,517,831 | $144,793,780 |
| 18 | 213 | $1,779,973 | $259,422 | $1,520,550 | $143,273,230 |
| 18 | 214 | $1,779,973 | $256,698 | $1,523,275 | $141,749,955 |
| 18 | 215 | $1,779,973 | $253,969 | $1,526,004 | $140,223,951 |
| 18 | 216 | $1,779,973 | $251,235 | $1,528,738 | $138,695,213 |
| 19 | 217 | $1,779,973 | $248,496 | $1,531,477 | $137,163,736 |
| 19 | 218 | $1,779,973 | $245,752 | $1,534,221 | $135,629,515 |
| 19 | 219 | $1,779,973 | $243,003 | $1,536,970 | $134,092,546 |
| 19 | 220 | $1,779,973 | $240,249 | $1,539,723 | $132,552,822 |
| 19 | 221 | $1,779,973 | $237,490 | $1,542,482 | $131,010,340 |
| 19 | 222 | $1,779,973 | $234,727 | $1,545,246 | $129,465,094 |
| 19 | 223 | $1,779,973 | $231,958 | $1,548,014 | $127,917,080 |
| 19 | 224 | $1,779,973 | $229,185 | $1,550,788 | $126,366,292 |
| 19 | 225 | $1,779,973 | $226,406 | $1,553,566 | $124,812,726 |
| 19 | 226 | $1,779,973 | $223,623 | $1,556,350 | $123,256,376 |
| 19 | 227 | $1,779,973 | $220,834 | $1,559,138 | $121,697,238 |
| 19 | 228 | $1,779,973 | $218,041 | $1,561,932 | $120,135,306 |
| 20 | 229 | $1,779,973 | $215,242 | $1,564,730 | $118,570,576 |
| 20 | 230 | $1,779,973 | $212,439 | $1,567,534 | $117,003,043 |
| 20 | 231 | $1,779,973 | $209,630 | $1,570,342 | $115,432,700 |
| 20 | 232 | $1,779,973 | $206,817 | $1,573,156 | $113,859,545 |
| 20 | 233 | $1,779,973 | $203,998 | $1,575,974 | $112,283,571 |
| 20 | 234 | $1,779,973 | $201,175 | $1,578,798 | $110,704,773 |
| 20 | 235 | $1,779,973 | $198,346 | $1,581,627 | $109,123,146 |
| 20 | 236 | $1,779,973 | $195,512 | $1,584,460 | $107,538,686 |
| 20 | 237 | $1,779,973 | $192,673 | $1,587,299 | $105,951,387 |
| 20 | 238 | $1,779,973 | $189,830 | $1,590,143 | $104,361,244 |
| 20 | 239 | $1,779,973 | $186,981 | $1,592,992 | $102,768,252 |
| 20 | 240 | $1,779,973 | $184,126 | $1,595,846 | $101,172,406 |
| 21 | 241 | $1,779,973 | $181,267 | $1,598,705 | $99,573,700 |
| 21 | 242 | $1,779,973 | $178,403 | $1,601,570 | $97,972,131 |
| 21 | 243 | $1,779,973 | $175,533 | $1,604,439 | $96,367,691 |
| 21 | 244 | $1,779,973 | $172,659 | $1,607,314 | $94,760,378 |
| 21 | 245 | $1,779,973 | $169,779 | $1,610,194 | $93,150,184 |
| 21 | 246 | $1,779,973 | $166,894 | $1,613,078 | $91,537,106 |
| 21 | 247 | $1,779,973 | $164,004 | $1,615,969 | $89,921,137 |
| 21 | 248 | $1,779,973 | $161,109 | $1,618,864 | $88,302,273 |
| 21 | 249 | $1,779,973 | $158,208 | $1,621,764 | $86,680,509 |
| 21 | 250 | $1,779,973 | $155,303 | $1,624,670 | $85,055,839 |
| 21 | 251 | $1,779,973 | $152,392 | $1,627,581 | $83,428,258 |
| 21 | 252 | $1,779,973 | $149,476 | $1,630,497 | $81,797,761 |
| 22 | 253 | $1,779,973 | $146,554 | $1,633,418 | $80,164,343 |
| 22 | 254 | $1,779,973 | $143,628 | $1,636,345 | $78,527,998 |
| 22 | 255 | $1,779,973 | $140,696 | $1,639,277 | $76,888,721 |
| 22 | 256 | $1,779,973 | $137,759 | $1,642,214 | $75,246,508 |
| 22 | 257 | $1,779,973 | $134,817 | $1,645,156 | $73,601,352 |
| 22 | 258 | $1,779,973 | $131,869 | $1,648,103 | $71,953,248 |
| 22 | 259 | $1,779,973 | $128,916 | $1,651,056 | $70,302,192 |
| 22 | 260 | $1,779,973 | $125,958 | $1,654,014 | $68,648,178 |
| 22 | 261 | $1,779,973 | $122,995 | $1,656,978 | $66,991,200 |
| 22 | 262 | $1,779,973 | $120,026 | $1,659,947 | $65,331,253 |
| 22 | 263 | $1,779,973 | $117,052 | $1,662,921 | $63,668,332 |
| 22 | 264 | $1,779,973 | $114,072 | $1,665,900 | $62,002,432 |
| 23 | 265 | $1,779,973 | $111,088 | $1,668,885 | $60,333,547 |
| 23 | 266 | $1,779,973 | $108,098 | $1,671,875 | $58,661,672 |
| 23 | 267 | $1,779,973 | $105,102 | $1,674,870 | $56,986,802 |
| 23 | 268 | $1,779,973 | $102,101 | $1,677,871 | $55,308,931 |
| 23 | 269 | $1,779,973 | $99,095 | $1,680,877 | $53,628,053 |
| 23 | 270 | $1,779,973 | $96,084 | $1,683,889 | $51,944,164 |
| 23 | 271 | $1,779,973 | $93,067 | $1,686,906 | $50,257,258 |
| 23 | 272 | $1,779,973 | $90,044 | $1,689,928 | $48,567,330 |
| 23 | 273 | $1,779,973 | $87,016 | $1,692,956 | $46,874,374 |
| 23 | 274 | $1,779,973 | $83,983 | $1,695,989 | $45,178,385 |
| 23 | 275 | $1,779,973 | $80,945 | $1,699,028 | $43,479,357 |
| 23 | 276 | $1,779,973 | $77,901 | $1,702,072 | $41,777,285 |
| 24 | 277 | $1,779,973 | $74,851 | $1,705,122 | $40,072,163 |
| 24 | 278 | $1,779,973 | $71,796 | $1,708,177 | $38,363,986 |
| 24 | 279 | $1,779,973 | $68,735 | $1,711,237 | $36,652,749 |
| 24 | 280 | $1,779,973 | $65,670 | $1,714,303 | $34,938,446 |
| 24 | 281 | $1,779,973 | $62,598 | $1,717,375 | $33,221,072 |
| 24 | 282 | $1,779,973 | $59,521 | $1,720,451 | $31,500,620 |
| 24 | 283 | $1,779,973 | $56,439 | $1,723,534 | $29,777,086 |
| 24 | 284 | $1,779,973 | $53,351 | $1,726,622 | $28,050,464 |
| 24 | 285 | $1,779,973 | $50,257 | $1,729,715 | $26,320,749 |
| 24 | 286 | $1,779,973 | $47,158 | $1,732,815 | $24,587,934 |
| 24 | 287 | $1,779,973 | $44,053 | $1,735,919 | $22,852,015 |
| 24 | 288 | $1,779,973 | $40,943 | $1,739,029 | $21,112,986 |
| 25 | 289 | $1,779,973 | $37,827 | $1,742,145 | $19,370,840 |
| 25 | 290 | $1,779,973 | $34,706 | $1,745,266 | $17,625,574 |
| 25 | 291 | $1,779,973 | $31,579 | $1,748,393 | $15,877,181 |
| 25 | 292 | $1,779,973 | $28,447 | $1,751,526 | $14,125,655 |
| 25 | 293 | $1,779,973 | $25,308 | $1,754,664 | $12,370,991 |
| 25 | 294 | $1,779,973 | $22,165 | $1,757,808 | $10,613,183 |
| 25 | 295 | $1,779,973 | $19,015 | $1,760,957 | $8,852,225 |
| 25 | 296 | $1,779,973 | $15,860 | $1,764,112 | $7,088,113 |
| 25 | 297 | $1,779,973 | $12,700 | $1,767,273 | $5,320,840 |
| 25 | 298 | $1,779,973 | $9,533 | $1,770,439 | $3,550,401 |
| 25 | 299 | $1,779,973 | $6,361 | $1,773,611 | $1,776,789 |
| 25 | 300 | $1,779,973 | $3,183 | $1,776,789 | $0 |
