首期 (港幣)
$18,000,000
每月還款 (港幣)
$116,423
總貸款額 (港幣)
$27,000,000
+
總利息 (港幣)
$7,926,787
=
總還款額 (港幣)
$34,926,787
| 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 | $116,423 | $48,375 | $68,048 | $26,931,952 |
| 1 | 2 | $116,423 | $48,253 | $68,170 | $26,863,783 |
| 1 | 3 | $116,423 | $48,131 | $68,292 | $26,795,491 |
| 1 | 4 | $116,423 | $48,009 | $68,414 | $26,727,077 |
| 1 | 5 | $116,423 | $47,886 | $68,537 | $26,658,541 |
| 1 | 6 | $116,423 | $47,763 | $68,659 | $26,589,881 |
| 1 | 7 | $116,423 | $47,640 | $68,782 | $26,521,099 |
| 1 | 8 | $116,423 | $47,517 | $68,906 | $26,452,193 |
| 1 | 9 | $116,423 | $47,394 | $69,029 | $26,383,164 |
| 1 | 10 | $116,423 | $47,270 | $69,153 | $26,314,011 |
| 1 | 11 | $116,423 | $47,146 | $69,277 | $26,244,734 |
| 1 | 12 | $116,423 | $47,022 | $69,401 | $26,175,334 |
| 2 | 13 | $116,423 | $46,897 | $69,525 | $26,105,808 |
| 2 | 14 | $116,423 | $46,773 | $69,650 | $26,036,159 |
| 2 | 15 | $116,423 | $46,648 | $69,775 | $25,966,384 |
| 2 | 16 | $116,423 | $46,523 | $69,900 | $25,896,485 |
| 2 | 17 | $116,423 | $46,398 | $70,025 | $25,826,460 |
| 2 | 18 | $116,423 | $46,272 | $70,150 | $25,756,310 |
| 2 | 19 | $116,423 | $46,147 | $70,276 | $25,686,034 |
| 2 | 20 | $116,423 | $46,021 | $70,402 | $25,615,632 |
| 2 | 21 | $116,423 | $45,895 | $70,528 | $25,545,104 |
| 2 | 22 | $116,423 | $45,768 | $70,654 | $25,474,450 |
| 2 | 23 | $116,423 | $45,642 | $70,781 | $25,403,669 |
| 2 | 24 | $116,423 | $45,515 | $70,908 | $25,332,761 |
| 3 | 25 | $116,423 | $45,388 | $71,035 | $25,261,726 |
| 3 | 26 | $116,423 | $45,261 | $71,162 | $25,190,564 |
| 3 | 27 | $116,423 | $45,133 | $71,290 | $25,119,275 |
| 3 | 28 | $116,423 | $45,005 | $71,417 | $25,047,858 |
| 3 | 29 | $116,423 | $44,877 | $71,545 | $24,976,312 |
| 3 | 30 | $116,423 | $44,749 | $71,673 | $24,904,639 |
| 3 | 31 | $116,423 | $44,621 | $71,802 | $24,832,837 |
| 3 | 32 | $116,423 | $44,492 | $71,930 | $24,760,907 |
| 3 | 33 | $116,423 | $44,363 | $72,059 | $24,688,847 |
| 3 | 34 | $116,423 | $44,234 | $72,188 | $24,616,659 |
| 3 | 35 | $116,423 | $44,105 | $72,318 | $24,544,341 |
| 3 | 36 | $116,423 | $43,975 | $72,447 | $24,471,894 |
| 4 | 37 | $116,423 | $43,845 | $72,577 | $24,399,317 |
| 4 | 38 | $116,423 | $43,715 | $72,707 | $24,326,609 |
| 4 | 39 | $116,423 | $43,585 | $72,837 | $24,253,772 |
| 4 | 40 | $116,423 | $43,455 | $72,968 | $24,180,804 |
| 4 | 41 | $116,423 | $43,324 | $73,099 | $24,107,705 |
| 4 | 42 | $116,423 | $43,193 | $73,230 | $24,034,476 |
| 4 | 43 | $116,423 | $43,062 | $73,361 | $23,961,115 |
| 4 | 44 | $116,423 | $42,930 | $73,492 | $23,887,623 |
| 4 | 45 | $116,423 | $42,799 | $73,624 | $23,813,999 |
| 4 | 46 | $116,423 | $42,667 | $73,756 | $23,740,243 |
| 4 | 47 | $116,423 | $42,535 | $73,888 | $23,666,355 |
| 4 | 48 | $116,423 | $42,402 | $74,020 | $23,592,334 |
| 5 | 49 | $116,423 | $42,270 | $74,153 | $23,518,181 |
| 5 | 50 | $116,423 | $42,137 | $74,286 | $23,443,895 |
| 5 | 51 | $116,423 | $42,004 | $74,419 | $23,369,476 |
| 5 | 52 | $116,423 | $41,870 | $74,552 | $23,294,924 |
| 5 | 53 | $116,423 | $41,737 | $74,686 | $23,220,238 |
| 5 | 54 | $116,423 | $41,603 | $74,820 | $23,145,419 |
| 5 | 55 | $116,423 | $41,469 | $74,954 | $23,070,465 |
| 5 | 56 | $116,423 | $41,335 | $75,088 | $22,995,377 |
| 5 | 57 | $116,423 | $41,200 | $75,223 | $22,920,154 |
| 5 | 58 | $116,423 | $41,065 | $75,357 | $22,844,797 |
| 5 | 59 | $116,423 | $40,930 | $75,492 | $22,769,304 |
| 5 | 60 | $116,423 | $40,795 | $75,628 | $22,693,677 |
| 6 | 61 | $116,423 | $40,660 | $75,763 | $22,617,914 |
| 6 | 62 | $116,423 | $40,524 | $75,899 | $22,542,015 |
| 6 | 63 | $116,423 | $40,388 | $76,035 | $22,465,980 |
| 6 | 64 | $116,423 | $40,252 | $76,171 | $22,389,809 |
| 6 | 65 | $116,423 | $40,115 | $76,308 | $22,313,501 |
| 6 | 66 | $116,423 | $39,978 | $76,444 | $22,237,057 |
| 6 | 67 | $116,423 | $39,841 | $76,581 | $22,160,476 |
| 6 | 68 | $116,423 | $39,704 | $76,718 | $22,083,757 |
| 6 | 69 | $116,423 | $39,567 | $76,856 | $22,006,902 |
| 6 | 70 | $116,423 | $39,429 | $76,994 | $21,929,908 |
| 6 | 71 | $116,423 | $39,291 | $77,132 | $21,852,776 |
| 6 | 72 | $116,423 | $39,153 | $77,270 | $21,775,507 |
| 7 | 73 | $116,423 | $39,014 | $77,408 | $21,698,098 |
| 7 | 74 | $116,423 | $38,876 | $77,547 | $21,620,552 |
| 7 | 75 | $116,423 | $38,737 | $77,686 | $21,542,866 |
| 7 | 76 | $116,423 | $38,598 | $77,825 | $21,465,041 |
| 7 | 77 | $116,423 | $38,458 | $77,964 | $21,387,076 |
| 7 | 78 | $116,423 | $38,319 | $78,104 | $21,308,972 |
| 7 | 79 | $116,423 | $38,179 | $78,244 | $21,230,728 |
| 7 | 80 | $116,423 | $38,038 | $78,384 | $21,152,344 |
| 7 | 81 | $116,423 | $37,898 | $78,525 | $21,073,819 |
| 7 | 82 | $116,423 | $37,757 | $78,665 | $20,995,154 |
| 7 | 83 | $116,423 | $37,616 | $78,806 | $20,916,348 |
| 7 | 84 | $116,423 | $37,475 | $78,948 | $20,837,400 |
| 8 | 85 | $116,423 | $37,334 | $79,089 | $20,758,311 |
| 8 | 86 | $116,423 | $37,192 | $79,231 | $20,679,081 |
| 8 | 87 | $116,423 | $37,050 | $79,373 | $20,599,708 |
| 8 | 88 | $116,423 | $36,908 | $79,515 | $20,520,193 |
| 8 | 89 | $116,423 | $36,765 | $79,657 | $20,440,536 |
| 8 | 90 | $116,423 | $36,623 | $79,800 | $20,360,736 |
| 8 | 91 | $116,423 | $36,480 | $79,943 | $20,280,793 |
| 8 | 92 | $116,423 | $36,336 | $80,086 | $20,200,707 |
| 8 | 93 | $116,423 | $36,193 | $80,230 | $20,120,477 |
| 8 | 94 | $116,423 | $36,049 | $80,373 | $20,040,104 |
| 8 | 95 | $116,423 | $35,905 | $80,517 | $19,959,586 |
| 8 | 96 | $116,423 | $35,761 | $80,662 | $19,878,924 |
| 9 | 97 | $116,423 | $35,616 | $80,806 | $19,798,118 |
| 9 | 98 | $116,423 | $35,472 | $80,951 | $19,717,167 |
| 9 | 99 | $116,423 | $35,327 | $81,096 | $19,636,071 |
| 9 | 100 | $116,423 | $35,181 | $81,241 | $19,554,830 |
| 9 | 101 | $116,423 | $35,036 | $81,387 | $19,473,443 |
| 9 | 102 | $116,423 | $34,890 | $81,533 | $19,391,910 |
| 9 | 103 | $116,423 | $34,744 | $81,679 | $19,310,231 |
| 9 | 104 | $116,423 | $34,597 | $81,825 | $19,228,406 |
| 9 | 105 | $116,423 | $34,451 | $81,972 | $19,146,435 |
| 9 | 106 | $116,423 | $34,304 | $82,119 | $19,064,316 |
| 9 | 107 | $116,423 | $34,157 | $82,266 | $18,982,050 |
| 9 | 108 | $116,423 | $34,010 | $82,413 | $18,899,637 |
| 10 | 109 | $116,423 | $33,862 | $82,561 | $18,817,076 |
| 10 | 110 | $116,423 | $33,714 | $82,709 | $18,734,368 |
| 10 | 111 | $116,423 | $33,566 | $82,857 | $18,651,511 |
| 10 | 112 | $116,423 | $33,417 | $83,005 | $18,568,505 |
| 10 | 113 | $116,423 | $33,269 | $83,154 | $18,485,351 |
| 10 | 114 | $116,423 | $33,120 | $83,303 | $18,402,048 |
| 10 | 115 | $116,423 | $32,970 | $83,452 | $18,318,596 |
| 10 | 116 | $116,423 | $32,821 | $83,602 | $18,234,994 |
| 10 | 117 | $116,423 | $32,671 | $83,752 | $18,151,243 |
| 10 | 118 | $116,423 | $32,521 | $83,902 | $18,067,341 |
| 10 | 119 | $116,423 | $32,371 | $84,052 | $17,983,289 |
| 10 | 120 | $116,423 | $32,220 | $84,203 | $17,899,087 |
| 11 | 121 | $116,423 | $32,069 | $84,353 | $17,814,733 |
| 11 | 122 | $116,423 | $31,918 | $84,505 | $17,730,229 |
| 11 | 123 | $116,423 | $31,767 | $84,656 | $17,645,573 |
| 11 | 124 | $116,423 | $31,615 | $84,808 | $17,560,765 |
| 11 | 125 | $116,423 | $31,463 | $84,960 | $17,475,805 |
| 11 | 126 | $116,423 | $31,311 | $85,112 | $17,390,694 |
| 11 | 127 | $116,423 | $31,158 | $85,264 | $17,305,429 |
| 11 | 128 | $116,423 | $31,006 | $85,417 | $17,220,012 |
| 11 | 129 | $116,423 | $30,853 | $85,570 | $17,134,442 |
| 11 | 130 | $116,423 | $30,699 | $85,723 | $17,048,719 |
| 11 | 131 | $116,423 | $30,546 | $85,877 | $16,962,842 |
| 11 | 132 | $116,423 | $30,392 | $86,031 | $16,876,811 |
| 12 | 133 | $116,423 | $30,238 | $86,185 | $16,790,626 |
| 12 | 134 | $116,423 | $30,083 | $86,339 | $16,704,286 |
| 12 | 135 | $116,423 | $29,929 | $86,494 | $16,617,792 |
| 12 | 136 | $116,423 | $29,774 | $86,649 | $16,531,143 |
| 12 | 137 | $116,423 | $29,618 | $86,804 | $16,444,339 |
| 12 | 138 | $116,423 | $29,463 | $86,960 | $16,357,379 |
| 12 | 139 | $116,423 | $29,307 | $87,116 | $16,270,263 |
| 12 | 140 | $116,423 | $29,151 | $87,272 | $16,182,992 |
| 12 | 141 | $116,423 | $28,995 | $87,428 | $16,095,563 |
| 12 | 142 | $116,423 | $28,838 | $87,585 | $16,007,979 |
| 12 | 143 | $116,423 | $28,681 | $87,742 | $15,920,237 |
| 12 | 144 | $116,423 | $28,524 | $87,899 | $15,832,338 |
| 13 | 145 | $116,423 | $28,366 | $88,056 | $15,744,282 |
| 13 | 146 | $116,423 | $28,209 | $88,214 | $15,656,068 |
| 13 | 147 | $116,423 | $28,050 | $88,372 | $15,567,696 |
| 13 | 148 | $116,423 | $27,892 | $88,531 | $15,479,165 |
| 13 | 149 | $116,423 | $27,734 | $88,689 | $15,390,476 |
| 13 | 150 | $116,423 | $27,575 | $88,848 | $15,301,628 |
| 13 | 151 | $116,423 | $27,415 | $89,007 | $15,212,621 |
| 13 | 152 | $116,423 | $27,256 | $89,167 | $15,123,454 |
| 13 | 153 | $116,423 | $27,096 | $89,326 | $15,034,128 |
| 13 | 154 | $116,423 | $26,936 | $89,486 | $14,944,641 |
| 13 | 155 | $116,423 | $26,776 | $89,647 | $14,854,994 |
| 13 | 156 | $116,423 | $26,615 | $89,807 | $14,765,187 |
| 14 | 157 | $116,423 | $26,454 | $89,968 | $14,675,219 |
| 14 | 158 | $116,423 | $26,293 | $90,130 | $14,585,089 |
| 14 | 159 | $116,423 | $26,132 | $90,291 | $14,494,798 |
| 14 | 160 | $116,423 | $25,970 | $90,453 | $14,404,345 |
| 14 | 161 | $116,423 | $25,808 | $90,615 | $14,313,730 |
| 14 | 162 | $116,423 | $25,645 | $90,777 | $14,222,953 |
| 14 | 163 | $116,423 | $25,483 | $90,940 | $14,132,013 |
| 14 | 164 | $116,423 | $25,320 | $91,103 | $14,040,911 |
| 14 | 165 | $116,423 | $25,157 | $91,266 | $13,949,645 |
| 14 | 166 | $116,423 | $24,993 | $91,430 | $13,858,215 |
| 14 | 167 | $116,423 | $24,829 | $91,593 | $13,766,622 |
| 14 | 168 | $116,423 | $24,665 | $91,757 | $13,674,864 |
| 15 | 169 | $116,423 | $24,501 | $91,922 | $13,582,943 |
| 15 | 170 | $116,423 | $24,336 | $92,087 | $13,490,856 |
| 15 | 171 | $116,423 | $24,171 | $92,252 | $13,398,605 |
| 15 | 172 | $116,423 | $24,006 | $92,417 | $13,306,188 |
| 15 | 173 | $116,423 | $23,840 | $92,582 | $13,213,605 |
| 15 | 174 | $116,423 | $23,674 | $92,748 | $13,120,857 |
| 15 | 175 | $116,423 | $23,508 | $92,914 | $13,027,943 |
| 15 | 176 | $116,423 | $23,342 | $93,081 | $12,934,862 |
| 15 | 177 | $116,423 | $23,175 | $93,248 | $12,841,614 |
| 15 | 178 | $116,423 | $23,008 | $93,415 | $12,748,199 |
| 15 | 179 | $116,423 | $22,841 | $93,582 | $12,654,617 |
| 15 | 180 | $116,423 | $22,673 | $93,750 | $12,560,868 |
| 16 | 181 | $116,423 | $22,505 | $93,918 | $12,466,950 |
| 16 | 182 | $116,423 | $22,337 | $94,086 | $12,372,864 |
| 16 | 183 | $116,423 | $22,168 | $94,255 | $12,278,609 |
| 16 | 184 | $116,423 | $21,999 | $94,423 | $12,184,186 |
| 16 | 185 | $116,423 | $21,830 | $94,593 | $12,089,593 |
| 16 | 186 | $116,423 | $21,661 | $94,762 | $11,994,831 |
| 16 | 187 | $116,423 | $21,491 | $94,932 | $11,899,899 |
| 16 | 188 | $116,423 | $21,321 | $95,102 | $11,804,797 |
| 16 | 189 | $116,423 | $21,150 | $95,272 | $11,709,525 |
| 16 | 190 | $116,423 | $20,980 | $95,443 | $11,614,082 |
| 16 | 191 | $116,423 | $20,809 | $95,614 | $11,518,468 |
| 16 | 192 | $116,423 | $20,637 | $95,785 | $11,422,682 |
| 17 | 193 | $116,423 | $20,466 | $95,957 | $11,326,725 |
| 17 | 194 | $116,423 | $20,294 | $96,129 | $11,230,596 |
| 17 | 195 | $116,423 | $20,121 | $96,301 | $11,134,295 |
| 17 | 196 | $116,423 | $19,949 | $96,474 | $11,037,822 |
| 17 | 197 | $116,423 | $19,776 | $96,647 | $10,941,175 |
| 17 | 198 | $116,423 | $19,603 | $96,820 | $10,844,355 |
| 17 | 199 | $116,423 | $19,429 | $96,993 | $10,747,362 |
| 17 | 200 | $116,423 | $19,256 | $97,167 | $10,650,195 |
| 17 | 201 | $116,423 | $19,082 | $97,341 | $10,552,854 |
| 17 | 202 | $116,423 | $18,907 | $97,515 | $10,455,339 |
| 17 | 203 | $116,423 | $18,732 | $97,690 | $10,357,649 |
| 17 | 204 | $116,423 | $18,557 | $97,865 | $10,259,784 |
| 18 | 205 | $116,423 | $18,382 | $98,041 | $10,161,743 |
| 18 | 206 | $116,423 | $18,206 | $98,216 | $10,063,527 |
| 18 | 207 | $116,423 | $18,030 | $98,392 | $9,965,135 |
| 18 | 208 | $116,423 | $17,854 | $98,568 | $9,866,566 |
| 18 | 209 | $116,423 | $17,678 | $98,745 | $9,767,821 |
| 18 | 210 | $116,423 | $17,501 | $98,922 | $9,668,899 |
| 18 | 211 | $116,423 | $17,323 | $99,099 | $9,569,800 |
| 18 | 212 | $116,423 | $17,146 | $99,277 | $9,470,523 |
| 18 | 213 | $116,423 | $16,968 | $99,455 | $9,371,069 |
| 18 | 214 | $116,423 | $16,790 | $99,633 | $9,271,436 |
| 18 | 215 | $116,423 | $16,611 | $99,811 | $9,171,625 |
| 18 | 216 | $116,423 | $16,432 | $99,990 | $9,071,635 |
| 19 | 217 | $116,423 | $16,253 | $100,169 | $8,971,465 |
| 19 | 218 | $116,423 | $16,074 | $100,349 | $8,871,117 |
| 19 | 219 | $116,423 | $15,894 | $100,529 | $8,770,588 |
| 19 | 220 | $116,423 | $15,714 | $100,709 | $8,669,879 |
| 19 | 221 | $116,423 | $15,534 | $100,889 | $8,568,990 |
| 19 | 222 | $116,423 | $15,353 | $101,070 | $8,467,920 |
| 19 | 223 | $116,423 | $15,172 | $101,251 | $8,366,669 |
| 19 | 224 | $116,423 | $14,990 | $101,432 | $8,265,237 |
| 19 | 225 | $116,423 | $14,809 | $101,614 | $8,163,623 |
| 19 | 226 | $116,423 | $14,626 | $101,796 | $8,061,827 |
| 19 | 227 | $116,423 | $14,444 | $101,979 | $7,959,848 |
| 19 | 228 | $116,423 | $14,261 | $102,161 | $7,857,687 |
| 20 | 229 | $116,423 | $14,078 | $102,344 | $7,755,343 |
| 20 | 230 | $116,423 | $13,895 | $102,528 | $7,652,815 |
| 20 | 231 | $116,423 | $13,711 | $102,711 | $7,550,104 |
| 20 | 232 | $116,423 | $13,527 | $102,895 | $7,447,209 |
| 20 | 233 | $116,423 | $13,343 | $103,080 | $7,344,129 |
| 20 | 234 | $116,423 | $13,158 | $103,264 | $7,240,864 |
| 20 | 235 | $116,423 | $12,973 | $103,449 | $7,137,415 |
| 20 | 236 | $116,423 | $12,788 | $103,635 | $7,033,780 |
| 20 | 237 | $116,423 | $12,602 | $103,820 | $6,929,960 |
| 20 | 238 | $116,423 | $12,416 | $104,006 | $6,825,953 |
| 20 | 239 | $116,423 | $12,230 | $104,193 | $6,721,761 |
| 20 | 240 | $116,423 | $12,043 | $104,379 | $6,617,381 |
| 21 | 241 | $116,423 | $11,856 | $104,566 | $6,512,815 |
| 21 | 242 | $116,423 | $11,669 | $104,754 | $6,408,061 |
| 21 | 243 | $116,423 | $11,481 | $104,942 | $6,303,119 |
| 21 | 244 | $116,423 | $11,293 | $105,130 | $6,197,990 |
| 21 | 245 | $116,423 | $11,105 | $105,318 | $6,092,672 |
| 21 | 246 | $116,423 | $10,916 | $105,507 | $5,987,165 |
| 21 | 247 | $116,423 | $10,727 | $105,696 | $5,881,470 |
| 21 | 248 | $116,423 | $10,538 | $105,885 | $5,775,585 |
| 21 | 249 | $116,423 | $10,348 | $106,075 | $5,669,510 |
| 21 | 250 | $116,423 | $10,158 | $106,265 | $5,563,245 |
| 21 | 251 | $116,423 | $9,967 | $106,455 | $5,456,790 |
| 21 | 252 | $116,423 | $9,777 | $106,646 | $5,350,144 |
| 22 | 253 | $116,423 | $9,586 | $106,837 | $5,243,307 |
| 22 | 254 | $116,423 | $9,394 | $107,028 | $5,136,279 |
| 22 | 255 | $116,423 | $9,202 | $107,220 | $5,029,059 |
| 22 | 256 | $116,423 | $9,010 | $107,412 | $4,921,647 |
| 22 | 257 | $116,423 | $8,818 | $107,605 | $4,814,042 |
| 22 | 258 | $116,423 | $8,625 | $107,797 | $4,706,244 |
| 22 | 259 | $116,423 | $8,432 | $107,991 | $4,598,254 |
| 22 | 260 | $116,423 | $8,239 | $108,184 | $4,490,070 |
| 22 | 261 | $116,423 | $8,045 | $108,378 | $4,381,692 |
| 22 | 262 | $116,423 | $7,851 | $108,572 | $4,273,120 |
| 22 | 263 | $116,423 | $7,656 | $108,767 | $4,164,353 |
| 22 | 264 | $116,423 | $7,461 | $108,961 | $4,055,392 |
| 23 | 265 | $116,423 | $7,266 | $109,157 | $3,946,235 |
| 23 | 266 | $116,423 | $7,070 | $109,352 | $3,836,883 |
| 23 | 267 | $116,423 | $6,874 | $109,548 | $3,727,334 |
| 23 | 268 | $116,423 | $6,678 | $109,744 | $3,617,590 |
| 23 | 269 | $116,423 | $6,482 | $109,941 | $3,507,649 |
| 23 | 270 | $116,423 | $6,285 | $110,138 | $3,397,511 |
| 23 | 271 | $116,423 | $6,087 | $110,335 | $3,287,175 |
| 23 | 272 | $116,423 | $5,890 | $110,533 | $3,176,642 |
| 23 | 273 | $116,423 | $5,691 | $110,731 | $3,065,911 |
| 23 | 274 | $116,423 | $5,493 | $110,930 | $2,954,982 |
| 23 | 275 | $116,423 | $5,294 | $111,128 | $2,843,853 |
| 23 | 276 | $116,423 | $5,095 | $111,327 | $2,732,526 |
| 24 | 277 | $116,423 | $4,896 | $111,527 | $2,620,999 |
| 24 | 278 | $116,423 | $4,696 | $111,727 | $2,509,272 |
| 24 | 279 | $116,423 | $4,496 | $111,927 | $2,397,346 |
| 24 | 280 | $116,423 | $4,295 | $112,127 | $2,285,218 |
| 24 | 281 | $116,423 | $4,094 | $112,328 | $2,172,890 |
| 24 | 282 | $116,423 | $3,893 | $112,530 | $2,060,360 |
| 24 | 283 | $116,423 | $3,691 | $112,731 | $1,947,629 |
| 24 | 284 | $116,423 | $3,490 | $112,933 | $1,834,696 |
| 24 | 285 | $116,423 | $3,287 | $113,135 | $1,721,561 |
| 24 | 286 | $116,423 | $3,084 | $113,338 | $1,608,222 |
| 24 | 287 | $116,423 | $2,881 | $113,541 | $1,494,681 |
| 24 | 288 | $116,423 | $2,678 | $113,745 | $1,380,937 |
| 25 | 289 | $116,423 | $2,474 | $113,948 | $1,266,988 |
| 25 | 290 | $116,423 | $2,270 | $114,153 | $1,152,836 |
| 25 | 291 | $116,423 | $2,065 | $114,357 | $1,038,478 |
| 25 | 292 | $116,423 | $1,861 | $114,562 | $923,916 |
| 25 | 293 | $116,423 | $1,655 | $114,767 | $809,149 |
| 25 | 294 | $116,423 | $1,450 | $114,973 | $694,176 |
| 25 | 295 | $116,423 | $1,244 | $115,179 | $578,997 |
| 25 | 296 | $116,423 | $1,037 | $115,385 | $463,612 |
| 25 | 297 | $116,423 | $831 | $115,592 | $348,020 |
| 25 | 298 | $116,423 | $624 | $115,799 | $232,221 |
| 25 | 299 | $116,423 | $416 | $116,007 | $116,214 |
| 25 | 300 | $116,423 | $208 | $116,214 | $0 |
