首期 (港幣)
$18,800,000
每月還款 (港幣)
$121,597
總貸款額 (港幣)
$28,200,000
+
總利息 (港幣)
$8,279,089
=
總還款額 (港幣)
$36,479,089
| 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 | $121,597 | $50,525 | $71,072 | $28,128,928 |
| 1 | 2 | $121,597 | $50,398 | $71,199 | $28,057,729 |
| 1 | 3 | $121,597 | $50,270 | $71,327 | $27,986,402 |
| 1 | 4 | $121,597 | $50,142 | $71,455 | $27,914,947 |
| 1 | 5 | $121,597 | $50,014 | $71,583 | $27,843,365 |
| 1 | 6 | $121,597 | $49,886 | $71,711 | $27,771,654 |
| 1 | 7 | $121,597 | $49,758 | $71,839 | $27,699,814 |
| 1 | 8 | $121,597 | $49,629 | $71,968 | $27,627,846 |
| 1 | 9 | $121,597 | $49,500 | $72,097 | $27,555,749 |
| 1 | 10 | $121,597 | $49,371 | $72,226 | $27,483,523 |
| 1 | 11 | $121,597 | $49,241 | $72,356 | $27,411,167 |
| 1 | 12 | $121,597 | $49,112 | $72,485 | $27,338,682 |
| 2 | 13 | $121,597 | $48,982 | $72,615 | $27,266,067 |
| 2 | 14 | $121,597 | $48,852 | $72,745 | $27,193,321 |
| 2 | 15 | $121,597 | $48,721 | $72,876 | $27,120,446 |
| 2 | 16 | $121,597 | $48,591 | $73,006 | $27,047,440 |
| 2 | 17 | $121,597 | $48,460 | $73,137 | $26,974,303 |
| 2 | 18 | $121,597 | $48,329 | $73,268 | $26,901,035 |
| 2 | 19 | $121,597 | $48,198 | $73,399 | $26,827,635 |
| 2 | 20 | $121,597 | $48,066 | $73,531 | $26,754,105 |
| 2 | 21 | $121,597 | $47,934 | $73,663 | $26,680,442 |
| 2 | 22 | $121,597 | $47,802 | $73,795 | $26,606,648 |
| 2 | 23 | $121,597 | $47,670 | $73,927 | $26,532,721 |
| 2 | 24 | $121,597 | $47,538 | $74,059 | $26,458,662 |
| 3 | 25 | $121,597 | $47,405 | $74,192 | $26,384,470 |
| 3 | 26 | $121,597 | $47,272 | $74,325 | $26,310,145 |
| 3 | 27 | $121,597 | $47,139 | $74,458 | $26,235,687 |
| 3 | 28 | $121,597 | $47,006 | $74,591 | $26,161,096 |
| 3 | 29 | $121,597 | $46,872 | $74,725 | $26,086,371 |
| 3 | 30 | $121,597 | $46,738 | $74,859 | $26,011,512 |
| 3 | 31 | $121,597 | $46,604 | $74,993 | $25,936,519 |
| 3 | 32 | $121,597 | $46,470 | $75,127 | $25,861,391 |
| 3 | 33 | $121,597 | $46,335 | $75,262 | $25,786,129 |
| 3 | 34 | $121,597 | $46,200 | $75,397 | $25,710,733 |
| 3 | 35 | $121,597 | $46,065 | $75,532 | $25,635,201 |
| 3 | 36 | $121,597 | $45,930 | $75,667 | $25,559,534 |
| 4 | 37 | $121,597 | $45,794 | $75,803 | $25,483,731 |
| 4 | 38 | $121,597 | $45,658 | $75,939 | $25,407,792 |
| 4 | 39 | $121,597 | $45,522 | $76,075 | $25,331,717 |
| 4 | 40 | $121,597 | $45,386 | $76,211 | $25,255,506 |
| 4 | 41 | $121,597 | $45,249 | $76,348 | $25,179,159 |
| 4 | 42 | $121,597 | $45,113 | $76,484 | $25,102,675 |
| 4 | 43 | $121,597 | $44,976 | $76,621 | $25,026,053 |
| 4 | 44 | $121,597 | $44,838 | $76,759 | $24,949,295 |
| 4 | 45 | $121,597 | $44,701 | $76,896 | $24,872,399 |
| 4 | 46 | $121,597 | $44,563 | $77,034 | $24,795,365 |
| 4 | 47 | $121,597 | $44,425 | $77,172 | $24,718,193 |
| 4 | 48 | $121,597 | $44,287 | $77,310 | $24,640,882 |
| 5 | 49 | $121,597 | $44,148 | $77,449 | $24,563,434 |
| 5 | 50 | $121,597 | $44,009 | $77,587 | $24,485,846 |
| 5 | 51 | $121,597 | $43,870 | $77,726 | $24,408,120 |
| 5 | 52 | $121,597 | $43,731 | $77,866 | $24,330,254 |
| 5 | 53 | $121,597 | $43,592 | $78,005 | $24,252,249 |
| 5 | 54 | $121,597 | $43,452 | $78,145 | $24,174,104 |
| 5 | 55 | $121,597 | $43,312 | $78,285 | $24,095,819 |
| 5 | 56 | $121,597 | $43,172 | $78,425 | $24,017,393 |
| 5 | 57 | $121,597 | $43,031 | $78,566 | $23,938,828 |
| 5 | 58 | $121,597 | $42,890 | $78,707 | $23,860,121 |
| 5 | 59 | $121,597 | $42,749 | $78,848 | $23,781,274 |
| 5 | 60 | $121,597 | $42,608 | $78,989 | $23,702,285 |
| 6 | 61 | $121,597 | $42,467 | $79,130 | $23,623,154 |
| 6 | 62 | $121,597 | $42,325 | $79,272 | $23,543,882 |
| 6 | 63 | $121,597 | $42,183 | $79,414 | $23,464,468 |
| 6 | 64 | $121,597 | $42,041 | $79,556 | $23,384,912 |
| 6 | 65 | $121,597 | $41,898 | $79,699 | $23,305,213 |
| 6 | 66 | $121,597 | $41,755 | $79,842 | $23,225,371 |
| 6 | 67 | $121,597 | $41,612 | $79,985 | $23,145,386 |
| 6 | 68 | $121,597 | $41,469 | $80,128 | $23,065,258 |
| 6 | 69 | $121,597 | $41,325 | $80,272 | $22,984,986 |
| 6 | 70 | $121,597 | $41,181 | $80,416 | $22,904,571 |
| 6 | 71 | $121,597 | $41,037 | $80,560 | $22,824,011 |
| 6 | 72 | $121,597 | $40,893 | $80,704 | $22,743,307 |
| 7 | 73 | $121,597 | $40,748 | $80,849 | $22,662,458 |
| 7 | 74 | $121,597 | $40,604 | $80,993 | $22,581,465 |
| 7 | 75 | $121,597 | $40,458 | $81,139 | $22,500,327 |
| 7 | 76 | $121,597 | $40,313 | $81,284 | $22,419,043 |
| 7 | 77 | $121,597 | $40,167 | $81,430 | $22,337,613 |
| 7 | 78 | $121,597 | $40,022 | $81,575 | $22,256,038 |
| 7 | 79 | $121,597 | $39,875 | $81,722 | $22,174,316 |
| 7 | 80 | $121,597 | $39,729 | $81,868 | $22,092,448 |
| 7 | 81 | $121,597 | $39,582 | $82,015 | $22,010,434 |
| 7 | 82 | $121,597 | $39,435 | $82,162 | $21,928,272 |
| 7 | 83 | $121,597 | $39,288 | $82,309 | $21,845,963 |
| 7 | 84 | $121,597 | $39,141 | $82,456 | $21,763,507 |
| 8 | 85 | $121,597 | $38,993 | $82,604 | $21,680,903 |
| 8 | 86 | $121,597 | $38,845 | $82,752 | $21,598,151 |
| 8 | 87 | $121,597 | $38,697 | $82,900 | $21,515,251 |
| 8 | 88 | $121,597 | $38,548 | $83,049 | $21,432,202 |
| 8 | 89 | $121,597 | $38,399 | $83,198 | $21,349,004 |
| 8 | 90 | $121,597 | $38,250 | $83,347 | $21,265,657 |
| 8 | 91 | $121,597 | $38,101 | $83,496 | $21,182,161 |
| 8 | 92 | $121,597 | $37,951 | $83,646 | $21,098,516 |
| 8 | 93 | $121,597 | $37,802 | $83,795 | $21,014,720 |
| 8 | 94 | $121,597 | $37,651 | $83,946 | $20,930,775 |
| 8 | 95 | $121,597 | $37,501 | $84,096 | $20,846,679 |
| 8 | 96 | $121,597 | $37,350 | $84,247 | $20,762,432 |
| 9 | 97 | $121,597 | $37,199 | $84,398 | $20,678,035 |
| 9 | 98 | $121,597 | $37,048 | $84,549 | $20,593,486 |
| 9 | 99 | $121,597 | $36,897 | $84,700 | $20,508,785 |
| 9 | 100 | $121,597 | $36,745 | $84,852 | $20,423,933 |
| 9 | 101 | $121,597 | $36,593 | $85,004 | $20,338,929 |
| 9 | 102 | $121,597 | $36,441 | $85,156 | $20,253,773 |
| 9 | 103 | $121,597 | $36,288 | $85,309 | $20,168,464 |
| 9 | 104 | $121,597 | $36,135 | $85,462 | $20,083,002 |
| 9 | 105 | $121,597 | $35,982 | $85,615 | $19,997,387 |
| 9 | 106 | $121,597 | $35,829 | $85,768 | $19,911,619 |
| 9 | 107 | $121,597 | $35,675 | $85,922 | $19,825,697 |
| 9 | 108 | $121,597 | $35,521 | $86,076 | $19,739,621 |
| 10 | 109 | $121,597 | $35,367 | $86,230 | $19,653,391 |
| 10 | 110 | $121,597 | $35,212 | $86,385 | $19,567,006 |
| 10 | 111 | $121,597 | $35,058 | $86,539 | $19,480,467 |
| 10 | 112 | $121,597 | $34,903 | $86,694 | $19,393,772 |
| 10 | 113 | $121,597 | $34,747 | $86,850 | $19,306,923 |
| 10 | 114 | $121,597 | $34,592 | $87,005 | $19,219,917 |
| 10 | 115 | $121,597 | $34,436 | $87,161 | $19,132,756 |
| 10 | 116 | $121,597 | $34,280 | $87,317 | $19,045,438 |
| 10 | 117 | $121,597 | $34,123 | $87,474 | $18,957,965 |
| 10 | 118 | $121,597 | $33,966 | $87,631 | $18,870,334 |
| 10 | 119 | $121,597 | $33,809 | $87,788 | $18,782,546 |
| 10 | 120 | $121,597 | $33,652 | $87,945 | $18,694,601 |
| 11 | 121 | $121,597 | $33,494 | $88,102 | $18,606,499 |
| 11 | 122 | $121,597 | $33,337 | $88,260 | $18,518,239 |
| 11 | 123 | $121,597 | $33,179 | $88,418 | $18,429,820 |
| 11 | 124 | $121,597 | $33,020 | $88,577 | $18,341,243 |
| 11 | 125 | $121,597 | $32,861 | $88,736 | $18,252,508 |
| 11 | 126 | $121,597 | $32,702 | $88,895 | $18,163,613 |
| 11 | 127 | $121,597 | $32,543 | $89,054 | $18,074,559 |
| 11 | 128 | $121,597 | $32,384 | $89,213 | $17,985,346 |
| 11 | 129 | $121,597 | $32,224 | $89,373 | $17,895,973 |
| 11 | 130 | $121,597 | $32,064 | $89,533 | $17,806,439 |
| 11 | 131 | $121,597 | $31,903 | $89,694 | $17,716,746 |
| 11 | 132 | $121,597 | $31,743 | $89,854 | $17,626,891 |
| 12 | 133 | $121,597 | $31,582 | $90,015 | $17,536,876 |
| 12 | 134 | $121,597 | $31,420 | $90,177 | $17,446,699 |
| 12 | 135 | $121,597 | $31,259 | $90,338 | $17,356,361 |
| 12 | 136 | $121,597 | $31,097 | $90,500 | $17,265,861 |
| 12 | 137 | $121,597 | $30,935 | $90,662 | $17,175,198 |
| 12 | 138 | $121,597 | $30,772 | $90,825 | $17,084,374 |
| 12 | 139 | $121,597 | $30,610 | $90,987 | $16,993,386 |
| 12 | 140 | $121,597 | $30,446 | $91,150 | $16,902,236 |
| 12 | 141 | $121,597 | $30,283 | $91,314 | $16,810,922 |
| 12 | 142 | $121,597 | $30,120 | $91,477 | $16,719,444 |
| 12 | 143 | $121,597 | $29,956 | $91,641 | $16,627,803 |
| 12 | 144 | $121,597 | $29,791 | $91,805 | $16,535,998 |
| 13 | 145 | $121,597 | $29,627 | $91,970 | $16,444,028 |
| 13 | 146 | $121,597 | $29,462 | $92,135 | $16,351,893 |
| 13 | 147 | $121,597 | $29,297 | $92,300 | $16,259,593 |
| 13 | 148 | $121,597 | $29,132 | $92,465 | $16,167,128 |
| 13 | 149 | $121,597 | $28,966 | $92,631 | $16,074,497 |
| 13 | 150 | $121,597 | $28,800 | $92,797 | $15,981,700 |
| 13 | 151 | $121,597 | $28,634 | $92,963 | $15,888,737 |
| 13 | 152 | $121,597 | $28,467 | $93,130 | $15,795,608 |
| 13 | 153 | $121,597 | $28,300 | $93,296 | $15,702,311 |
| 13 | 154 | $121,597 | $28,133 | $93,464 | $15,608,847 |
| 13 | 155 | $121,597 | $27,966 | $93,631 | $15,515,216 |
| 13 | 156 | $121,597 | $27,798 | $93,799 | $15,421,417 |
| 14 | 157 | $121,597 | $27,630 | $93,967 | $15,327,451 |
| 14 | 158 | $121,597 | $27,462 | $94,135 | $15,233,315 |
| 14 | 159 | $121,597 | $27,293 | $94,304 | $15,139,011 |
| 14 | 160 | $121,597 | $27,124 | $94,473 | $15,044,538 |
| 14 | 161 | $121,597 | $26,955 | $94,642 | $14,949,896 |
| 14 | 162 | $121,597 | $26,785 | $94,812 | $14,855,084 |
| 14 | 163 | $121,597 | $26,615 | $94,982 | $14,760,103 |
| 14 | 164 | $121,597 | $26,445 | $95,152 | $14,664,951 |
| 14 | 165 | $121,597 | $26,275 | $95,322 | $14,569,629 |
| 14 | 166 | $121,597 | $26,104 | $95,493 | $14,474,136 |
| 14 | 167 | $121,597 | $25,933 | $95,664 | $14,378,472 |
| 14 | 168 | $121,597 | $25,761 | $95,836 | $14,282,636 |
| 15 | 169 | $121,597 | $25,590 | $96,007 | $14,186,629 |
| 15 | 170 | $121,597 | $25,418 | $96,179 | $14,090,450 |
| 15 | 171 | $121,597 | $25,245 | $96,352 | $13,994,098 |
| 15 | 172 | $121,597 | $25,073 | $96,524 | $13,897,574 |
| 15 | 173 | $121,597 | $24,900 | $96,697 | $13,800,877 |
| 15 | 174 | $121,597 | $24,727 | $96,870 | $13,704,006 |
| 15 | 175 | $121,597 | $24,553 | $97,044 | $13,606,962 |
| 15 | 176 | $121,597 | $24,379 | $97,218 | $13,509,745 |
| 15 | 177 | $121,597 | $24,205 | $97,392 | $13,412,353 |
| 15 | 178 | $121,597 | $24,030 | $97,566 | $13,314,786 |
| 15 | 179 | $121,597 | $23,856 | $97,741 | $13,217,045 |
| 15 | 180 | $121,597 | $23,681 | $97,916 | $13,119,128 |
| 16 | 181 | $121,597 | $23,505 | $98,092 | $13,021,036 |
| 16 | 182 | $121,597 | $23,329 | $98,268 | $12,922,769 |
| 16 | 183 | $121,597 | $23,153 | $98,444 | $12,824,325 |
| 16 | 184 | $121,597 | $22,977 | $98,620 | $12,725,705 |
| 16 | 185 | $121,597 | $22,800 | $98,797 | $12,626,908 |
| 16 | 186 | $121,597 | $22,623 | $98,974 | $12,527,935 |
| 16 | 187 | $121,597 | $22,446 | $99,151 | $12,428,784 |
| 16 | 188 | $121,597 | $22,268 | $99,329 | $12,329,455 |
| 16 | 189 | $121,597 | $22,090 | $99,507 | $12,229,948 |
| 16 | 190 | $121,597 | $21,912 | $99,685 | $12,130,263 |
| 16 | 191 | $121,597 | $21,733 | $99,864 | $12,030,400 |
| 16 | 192 | $121,597 | $21,554 | $100,042 | $11,930,357 |
| 17 | 193 | $121,597 | $21,375 | $100,222 | $11,830,135 |
| 17 | 194 | $121,597 | $21,196 | $100,401 | $11,729,734 |
| 17 | 195 | $121,597 | $21,016 | $100,581 | $11,629,153 |
| 17 | 196 | $121,597 | $20,836 | $100,761 | $11,528,391 |
| 17 | 197 | $121,597 | $20,655 | $100,942 | $11,427,450 |
| 17 | 198 | $121,597 | $20,474 | $101,123 | $11,326,327 |
| 17 | 199 | $121,597 | $20,293 | $101,304 | $11,225,023 |
| 17 | 200 | $121,597 | $20,111 | $101,485 | $11,123,537 |
| 17 | 201 | $121,597 | $19,930 | $101,667 | $11,021,870 |
| 17 | 202 | $121,597 | $19,748 | $101,849 | $10,920,021 |
| 17 | 203 | $121,597 | $19,565 | $102,032 | $10,817,989 |
| 17 | 204 | $121,597 | $19,382 | $102,215 | $10,715,774 |
| 18 | 205 | $121,597 | $19,199 | $102,398 | $10,613,376 |
| 18 | 206 | $121,597 | $19,016 | $102,581 | $10,510,795 |
| 18 | 207 | $121,597 | $18,832 | $102,765 | $10,408,030 |
| 18 | 208 | $121,597 | $18,648 | $102,949 | $10,305,080 |
| 18 | 209 | $121,597 | $18,463 | $103,134 | $10,201,947 |
| 18 | 210 | $121,597 | $18,278 | $103,318 | $10,098,628 |
| 18 | 211 | $121,597 | $18,093 | $103,504 | $9,995,125 |
| 18 | 212 | $121,597 | $17,908 | $103,689 | $9,891,436 |
| 18 | 213 | $121,597 | $17,722 | $103,875 | $9,787,561 |
| 18 | 214 | $121,597 | $17,536 | $104,061 | $9,683,500 |
| 18 | 215 | $121,597 | $17,350 | $104,247 | $9,579,252 |
| 18 | 216 | $121,597 | $17,163 | $104,434 | $9,474,818 |
| 19 | 217 | $121,597 | $16,976 | $104,621 | $9,370,197 |
| 19 | 218 | $121,597 | $16,788 | $104,809 | $9,265,388 |
| 19 | 219 | $121,597 | $16,600 | $104,996 | $9,160,392 |
| 19 | 220 | $121,597 | $16,412 | $105,185 | $9,055,207 |
| 19 | 221 | $121,597 | $16,224 | $105,373 | $8,949,834 |
| 19 | 222 | $121,597 | $16,035 | $105,562 | $8,844,272 |
| 19 | 223 | $121,597 | $15,846 | $105,751 | $8,738,521 |
| 19 | 224 | $121,597 | $15,657 | $105,940 | $8,632,581 |
| 19 | 225 | $121,597 | $15,467 | $106,130 | $8,526,451 |
| 19 | 226 | $121,597 | $15,277 | $106,320 | $8,420,130 |
| 19 | 227 | $121,597 | $15,086 | $106,511 | $8,313,619 |
| 19 | 228 | $121,597 | $14,895 | $106,702 | $8,206,918 |
| 20 | 229 | $121,597 | $14,704 | $106,893 | $8,100,025 |
| 20 | 230 | $121,597 | $14,513 | $107,084 | $7,992,940 |
| 20 | 231 | $121,597 | $14,321 | $107,276 | $7,885,664 |
| 20 | 232 | $121,597 | $14,128 | $107,468 | $7,778,196 |
| 20 | 233 | $121,597 | $13,936 | $107,661 | $7,670,535 |
| 20 | 234 | $121,597 | $13,743 | $107,854 | $7,562,681 |
| 20 | 235 | $121,597 | $13,550 | $108,047 | $7,454,634 |
| 20 | 236 | $121,597 | $13,356 | $108,241 | $7,346,393 |
| 20 | 237 | $121,597 | $13,162 | $108,435 | $7,237,958 |
| 20 | 238 | $121,597 | $12,968 | $108,629 | $7,129,329 |
| 20 | 239 | $121,597 | $12,773 | $108,824 | $7,020,506 |
| 20 | 240 | $121,597 | $12,578 | $109,019 | $6,911,487 |
| 21 | 241 | $121,597 | $12,383 | $109,214 | $6,802,273 |
| 21 | 242 | $121,597 | $12,187 | $109,410 | $6,692,864 |
| 21 | 243 | $121,597 | $11,991 | $109,606 | $6,583,258 |
| 21 | 244 | $121,597 | $11,795 | $109,802 | $6,473,456 |
| 21 | 245 | $121,597 | $11,598 | $109,999 | $6,363,457 |
| 21 | 246 | $121,597 | $11,401 | $110,196 | $6,253,262 |
| 21 | 247 | $121,597 | $11,204 | $110,393 | $6,142,868 |
| 21 | 248 | $121,597 | $11,006 | $110,591 | $6,032,277 |
| 21 | 249 | $121,597 | $10,808 | $110,789 | $5,921,488 |
| 21 | 250 | $121,597 | $10,609 | $110,988 | $5,810,501 |
| 21 | 251 | $121,597 | $10,410 | $111,186 | $5,699,314 |
| 21 | 252 | $121,597 | $10,211 | $111,386 | $5,587,928 |
| 22 | 253 | $121,597 | $10,012 | $111,585 | $5,476,343 |
| 22 | 254 | $121,597 | $9,812 | $111,785 | $5,364,558 |
| 22 | 255 | $121,597 | $9,611 | $111,985 | $5,252,573 |
| 22 | 256 | $121,597 | $9,411 | $112,186 | $5,140,386 |
| 22 | 257 | $121,597 | $9,210 | $112,387 | $5,027,999 |
| 22 | 258 | $121,597 | $9,008 | $112,588 | $4,915,411 |
| 22 | 259 | $121,597 | $8,807 | $112,790 | $4,802,621 |
| 22 | 260 | $121,597 | $8,605 | $112,992 | $4,689,628 |
| 22 | 261 | $121,597 | $8,402 | $113,195 | $4,576,434 |
| 22 | 262 | $121,597 | $8,199 | $113,398 | $4,463,036 |
| 22 | 263 | $121,597 | $7,996 | $113,601 | $4,349,435 |
| 22 | 264 | $121,597 | $7,793 | $113,804 | $4,235,631 |
| 23 | 265 | $121,597 | $7,589 | $114,008 | $4,121,623 |
| 23 | 266 | $121,597 | $7,385 | $114,212 | $4,007,411 |
| 23 | 267 | $121,597 | $7,180 | $114,417 | $3,892,994 |
| 23 | 268 | $121,597 | $6,975 | $114,622 | $3,778,372 |
| 23 | 269 | $121,597 | $6,770 | $114,827 | $3,663,544 |
| 23 | 270 | $121,597 | $6,564 | $115,033 | $3,548,511 |
| 23 | 271 | $121,597 | $6,358 | $115,239 | $3,433,272 |
| 23 | 272 | $121,597 | $6,151 | $115,446 | $3,317,826 |
| 23 | 273 | $121,597 | $5,944 | $115,653 | $3,202,174 |
| 23 | 274 | $121,597 | $5,737 | $115,860 | $3,086,314 |
| 23 | 275 | $121,597 | $5,530 | $116,067 | $2,970,247 |
| 23 | 276 | $121,597 | $5,322 | $116,275 | $2,853,971 |
| 24 | 277 | $121,597 | $5,113 | $116,484 | $2,737,488 |
| 24 | 278 | $121,597 | $4,905 | $116,692 | $2,620,796 |
| 24 | 279 | $121,597 | $4,696 | $116,901 | $2,503,894 |
| 24 | 280 | $121,597 | $4,486 | $117,111 | $2,386,783 |
| 24 | 281 | $121,597 | $4,276 | $117,321 | $2,269,463 |
| 24 | 282 | $121,597 | $4,066 | $117,531 | $2,151,932 |
| 24 | 283 | $121,597 | $3,856 | $117,741 | $2,034,190 |
| 24 | 284 | $121,597 | $3,645 | $117,952 | $1,916,238 |
| 24 | 285 | $121,597 | $3,433 | $118,164 | $1,798,074 |
| 24 | 286 | $121,597 | $3,222 | $118,375 | $1,679,699 |
| 24 | 287 | $121,597 | $3,009 | $118,588 | $1,561,111 |
| 24 | 288 | $121,597 | $2,797 | $118,800 | $1,442,312 |
| 25 | 289 | $121,597 | $2,584 | $119,013 | $1,323,299 |
| 25 | 290 | $121,597 | $2,371 | $119,226 | $1,204,073 |
| 25 | 291 | $121,597 | $2,157 | $119,440 | $1,084,633 |
| 25 | 292 | $121,597 | $1,943 | $119,654 | $964,979 |
| 25 | 293 | $121,597 | $1,729 | $119,868 | $845,111 |
| 25 | 294 | $121,597 | $1,514 | $120,083 | $725,028 |
| 25 | 295 | $121,597 | $1,299 | $120,298 | $604,731 |
| 25 | 296 | $121,597 | $1,083 | $120,513 | $484,217 |
| 25 | 297 | $121,597 | $868 | $120,729 | $363,488 |
| 25 | 298 | $121,597 | $651 | $120,946 | $242,542 |
| 25 | 299 | $121,597 | $435 | $121,162 | $121,379 |
| 25 | 300 | $121,597 | $217 | $121,379 | $0 |
