首期 (港幣)
$19,120,000
每月還款 (港幣)
$123,667
總貸款額 (港幣)
$28,680,000
+
總利息 (港幣)
$8,420,010
=
總還款額 (港幣)
$37,100,010
| 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 | $123,667 | $51,385 | $72,282 | $28,607,718 |
| 1 | 2 | $123,667 | $51,255 | $72,411 | $28,535,307 |
| 1 | 3 | $123,667 | $51,126 | $72,541 | $28,462,766 |
| 1 | 4 | $123,667 | $50,996 | $72,671 | $28,390,095 |
| 1 | 5 | $123,667 | $50,866 | $72,801 | $28,317,294 |
| 1 | 6 | $123,667 | $50,735 | $72,932 | $28,244,363 |
| 1 | 7 | $123,667 | $50,604 | $73,062 | $28,171,300 |
| 1 | 8 | $123,667 | $50,474 | $73,193 | $28,098,107 |
| 1 | 9 | $123,667 | $50,342 | $73,324 | $28,024,783 |
| 1 | 10 | $123,667 | $50,211 | $73,456 | $27,951,327 |
| 1 | 11 | $123,667 | $50,079 | $73,587 | $27,877,740 |
| 1 | 12 | $123,667 | $49,948 | $73,719 | $27,804,021 |
| 2 | 13 | $123,667 | $49,816 | $73,851 | $27,730,170 |
| 2 | 14 | $123,667 | $49,683 | $73,983 | $27,656,186 |
| 2 | 15 | $123,667 | $49,551 | $74,116 | $27,582,070 |
| 2 | 16 | $123,667 | $49,418 | $74,249 | $27,507,822 |
| 2 | 17 | $123,667 | $49,285 | $74,382 | $27,433,440 |
| 2 | 18 | $123,667 | $49,152 | $74,515 | $27,358,925 |
| 2 | 19 | $123,667 | $49,018 | $74,649 | $27,284,276 |
| 2 | 20 | $123,667 | $48,884 | $74,782 | $27,209,494 |
| 2 | 21 | $123,667 | $48,750 | $74,916 | $27,134,577 |
| 2 | 22 | $123,667 | $48,616 | $75,051 | $27,059,527 |
| 2 | 23 | $123,667 | $48,482 | $75,185 | $26,984,342 |
| 2 | 24 | $123,667 | $48,347 | $75,320 | $26,909,022 |
| 3 | 25 | $123,667 | $48,212 | $75,455 | $26,833,567 |
| 3 | 26 | $123,667 | $48,077 | $75,590 | $26,757,977 |
| 3 | 27 | $123,667 | $47,941 | $75,725 | $26,682,252 |
| 3 | 28 | $123,667 | $47,806 | $75,861 | $26,606,391 |
| 3 | 29 | $123,667 | $47,670 | $75,997 | $26,530,394 |
| 3 | 30 | $123,667 | $47,534 | $76,133 | $26,454,261 |
| 3 | 31 | $123,667 | $47,397 | $76,269 | $26,377,991 |
| 3 | 32 | $123,667 | $47,261 | $76,406 | $26,301,585 |
| 3 | 33 | $123,667 | $47,124 | $76,543 | $26,225,042 |
| 3 | 34 | $123,667 | $46,987 | $76,680 | $26,148,362 |
| 3 | 35 | $123,667 | $46,849 | $76,818 | $26,071,545 |
| 3 | 36 | $123,667 | $46,712 | $76,955 | $25,994,589 |
| 4 | 37 | $123,667 | $46,574 | $77,093 | $25,917,496 |
| 4 | 38 | $123,667 | $46,436 | $77,231 | $25,840,265 |
| 4 | 39 | $123,667 | $46,297 | $77,370 | $25,762,896 |
| 4 | 40 | $123,667 | $46,159 | $77,508 | $25,685,387 |
| 4 | 41 | $123,667 | $46,020 | $77,647 | $25,607,740 |
| 4 | 42 | $123,667 | $45,881 | $77,786 | $25,529,954 |
| 4 | 43 | $123,667 | $45,741 | $77,926 | $25,452,029 |
| 4 | 44 | $123,667 | $45,602 | $78,065 | $25,373,964 |
| 4 | 45 | $123,667 | $45,462 | $78,205 | $25,295,759 |
| 4 | 46 | $123,667 | $45,322 | $78,345 | $25,217,413 |
| 4 | 47 | $123,667 | $45,181 | $78,486 | $25,138,928 |
| 4 | 48 | $123,667 | $45,041 | $78,626 | $25,060,302 |
| 5 | 49 | $123,667 | $44,900 | $78,767 | $24,981,535 |
| 5 | 50 | $123,667 | $44,759 | $78,908 | $24,902,627 |
| 5 | 51 | $123,667 | $44,617 | $79,049 | $24,823,577 |
| 5 | 52 | $123,667 | $44,476 | $79,191 | $24,744,386 |
| 5 | 53 | $123,667 | $44,334 | $79,333 | $24,665,053 |
| 5 | 54 | $123,667 | $44,192 | $79,475 | $24,585,578 |
| 5 | 55 | $123,667 | $44,049 | $79,618 | $24,505,960 |
| 5 | 56 | $123,667 | $43,907 | $79,760 | $24,426,200 |
| 5 | 57 | $123,667 | $43,764 | $79,903 | $24,346,297 |
| 5 | 58 | $123,667 | $43,620 | $80,046 | $24,266,251 |
| 5 | 59 | $123,667 | $43,477 | $80,190 | $24,186,061 |
| 5 | 60 | $123,667 | $43,333 | $80,333 | $24,105,728 |
| 6 | 61 | $123,667 | $43,189 | $80,477 | $24,025,251 |
| 6 | 62 | $123,667 | $43,045 | $80,621 | $23,944,629 |
| 6 | 63 | $123,667 | $42,901 | $80,766 | $23,863,863 |
| 6 | 64 | $123,667 | $42,756 | $80,911 | $23,782,953 |
| 6 | 65 | $123,667 | $42,611 | $81,056 | $23,701,897 |
| 6 | 66 | $123,667 | $42,466 | $81,201 | $23,620,696 |
| 6 | 67 | $123,667 | $42,320 | $81,346 | $23,539,350 |
| 6 | 68 | $123,667 | $42,175 | $81,492 | $23,457,858 |
| 6 | 69 | $123,667 | $42,029 | $81,638 | $23,376,220 |
| 6 | 70 | $123,667 | $41,882 | $81,784 | $23,294,436 |
| 6 | 71 | $123,667 | $41,736 | $81,931 | $23,212,505 |
| 6 | 72 | $123,667 | $41,589 | $82,078 | $23,130,427 |
| 7 | 73 | $123,667 | $41,442 | $82,225 | $23,048,202 |
| 7 | 74 | $123,667 | $41,295 | $82,372 | $22,965,830 |
| 7 | 75 | $123,667 | $41,147 | $82,520 | $22,883,311 |
| 7 | 76 | $123,667 | $40,999 | $82,667 | $22,800,643 |
| 7 | 77 | $123,667 | $40,851 | $82,816 | $22,717,828 |
| 7 | 78 | $123,667 | $40,703 | $82,964 | $22,634,864 |
| 7 | 79 | $123,667 | $40,554 | $83,113 | $22,551,751 |
| 7 | 80 | $123,667 | $40,405 | $83,261 | $22,468,490 |
| 7 | 81 | $123,667 | $40,256 | $83,411 | $22,385,079 |
| 7 | 82 | $123,667 | $40,107 | $83,560 | $22,301,519 |
| 7 | 83 | $123,667 | $39,957 | $83,710 | $22,217,809 |
| 7 | 84 | $123,667 | $39,807 | $83,860 | $22,133,950 |
| 8 | 85 | $123,667 | $39,657 | $84,010 | $22,049,939 |
| 8 | 86 | $123,667 | $39,506 | $84,161 | $21,965,779 |
| 8 | 87 | $123,667 | $39,355 | $84,311 | $21,881,468 |
| 8 | 88 | $123,667 | $39,204 | $84,462 | $21,797,005 |
| 8 | 89 | $123,667 | $39,053 | $84,614 | $21,712,391 |
| 8 | 90 | $123,667 | $38,901 | $84,765 | $21,627,626 |
| 8 | 91 | $123,667 | $38,749 | $84,917 | $21,542,709 |
| 8 | 92 | $123,667 | $38,597 | $85,069 | $21,457,640 |
| 8 | 93 | $123,667 | $38,445 | $85,222 | $21,372,418 |
| 8 | 94 | $123,667 | $38,292 | $85,374 | $21,287,043 |
| 8 | 95 | $123,667 | $38,139 | $85,527 | $21,201,516 |
| 8 | 96 | $123,667 | $37,986 | $85,681 | $21,115,835 |
| 9 | 97 | $123,667 | $37,833 | $85,834 | $21,030,001 |
| 9 | 98 | $123,667 | $37,679 | $85,988 | $20,944,013 |
| 9 | 99 | $123,667 | $37,525 | $86,142 | $20,857,871 |
| 9 | 100 | $123,667 | $37,370 | $86,296 | $20,771,575 |
| 9 | 101 | $123,667 | $37,216 | $86,451 | $20,685,124 |
| 9 | 102 | $123,667 | $37,061 | $86,606 | $20,598,518 |
| 9 | 103 | $123,667 | $36,906 | $86,761 | $20,511,757 |
| 9 | 104 | $123,667 | $36,750 | $86,916 | $20,424,841 |
| 9 | 105 | $123,667 | $36,595 | $87,072 | $20,337,768 |
| 9 | 106 | $123,667 | $36,439 | $87,228 | $20,250,540 |
| 9 | 107 | $123,667 | $36,282 | $87,384 | $20,163,156 |
| 9 | 108 | $123,667 | $36,126 | $87,541 | $20,075,615 |
| 10 | 109 | $123,667 | $35,969 | $87,698 | $19,987,917 |
| 10 | 110 | $123,667 | $35,812 | $87,855 | $19,900,062 |
| 10 | 111 | $123,667 | $35,654 | $88,012 | $19,812,049 |
| 10 | 112 | $123,667 | $35,497 | $88,170 | $19,723,879 |
| 10 | 113 | $123,667 | $35,339 | $88,328 | $19,635,551 |
| 10 | 114 | $123,667 | $35,180 | $88,486 | $19,547,065 |
| 10 | 115 | $123,667 | $35,022 | $88,645 | $19,458,420 |
| 10 | 116 | $123,667 | $34,863 | $88,804 | $19,369,616 |
| 10 | 117 | $123,667 | $34,704 | $88,963 | $19,280,653 |
| 10 | 118 | $123,667 | $34,545 | $89,122 | $19,191,531 |
| 10 | 119 | $123,667 | $34,385 | $89,282 | $19,102,249 |
| 10 | 120 | $123,667 | $34,225 | $89,442 | $19,012,807 |
| 11 | 121 | $123,667 | $34,065 | $89,602 | $18,923,205 |
| 11 | 122 | $123,667 | $33,904 | $89,763 | $18,833,443 |
| 11 | 123 | $123,667 | $33,743 | $89,923 | $18,743,519 |
| 11 | 124 | $123,667 | $33,582 | $90,085 | $18,653,435 |
| 11 | 125 | $123,667 | $33,421 | $90,246 | $18,563,189 |
| 11 | 126 | $123,667 | $33,259 | $90,408 | $18,472,781 |
| 11 | 127 | $123,667 | $33,097 | $90,570 | $18,382,211 |
| 11 | 128 | $123,667 | $32,935 | $90,732 | $18,291,480 |
| 11 | 129 | $123,667 | $32,772 | $90,894 | $18,200,585 |
| 11 | 130 | $123,667 | $32,609 | $91,057 | $18,109,528 |
| 11 | 131 | $123,667 | $32,446 | $91,220 | $18,018,307 |
| 11 | 132 | $123,667 | $32,283 | $91,384 | $17,926,923 |
| 12 | 133 | $123,667 | $32,119 | $91,548 | $17,835,376 |
| 12 | 134 | $123,667 | $31,955 | $91,712 | $17,743,664 |
| 12 | 135 | $123,667 | $31,791 | $91,876 | $17,651,788 |
| 12 | 136 | $123,667 | $31,626 | $92,041 | $17,559,748 |
| 12 | 137 | $123,667 | $31,461 | $92,205 | $17,467,542 |
| 12 | 138 | $123,667 | $31,296 | $92,371 | $17,375,171 |
| 12 | 139 | $123,667 | $31,131 | $92,536 | $17,282,635 |
| 12 | 140 | $123,667 | $30,965 | $92,702 | $17,189,933 |
| 12 | 141 | $123,667 | $30,799 | $92,868 | $17,097,065 |
| 12 | 142 | $123,667 | $30,632 | $93,034 | $17,004,031 |
| 12 | 143 | $123,667 | $30,466 | $93,201 | $16,910,830 |
| 12 | 144 | $123,667 | $30,299 | $93,368 | $16,817,461 |
| 13 | 145 | $123,667 | $30,131 | $93,535 | $16,723,926 |
| 13 | 146 | $123,667 | $29,964 | $93,703 | $16,630,223 |
| 13 | 147 | $123,667 | $29,796 | $93,871 | $16,536,352 |
| 13 | 148 | $123,667 | $29,628 | $94,039 | $16,442,313 |
| 13 | 149 | $123,667 | $29,459 | $94,208 | $16,348,106 |
| 13 | 150 | $123,667 | $29,290 | $94,376 | $16,253,729 |
| 13 | 151 | $123,667 | $29,121 | $94,545 | $16,159,184 |
| 13 | 152 | $123,667 | $28,952 | $94,715 | $16,064,469 |
| 13 | 153 | $123,667 | $28,782 | $94,885 | $15,969,584 |
| 13 | 154 | $123,667 | $28,612 | $95,055 | $15,874,530 |
| 13 | 155 | $123,667 | $28,442 | $95,225 | $15,779,305 |
| 13 | 156 | $123,667 | $28,271 | $95,395 | $15,683,910 |
| 14 | 157 | $123,667 | $28,100 | $95,566 | $15,588,343 |
| 14 | 158 | $123,667 | $27,929 | $95,738 | $15,492,606 |
| 14 | 159 | $123,667 | $27,758 | $95,909 | $15,396,697 |
| 14 | 160 | $123,667 | $27,586 | $96,081 | $15,300,616 |
| 14 | 161 | $123,667 | $27,414 | $96,253 | $15,204,363 |
| 14 | 162 | $123,667 | $27,241 | $96,426 | $15,107,937 |
| 14 | 163 | $123,667 | $27,068 | $96,598 | $15,011,339 |
| 14 | 164 | $123,667 | $26,895 | $96,771 | $14,914,567 |
| 14 | 165 | $123,667 | $26,722 | $96,945 | $14,817,623 |
| 14 | 166 | $123,667 | $26,548 | $97,118 | $14,720,504 |
| 14 | 167 | $123,667 | $26,374 | $97,292 | $14,623,212 |
| 14 | 168 | $123,667 | $26,200 | $97,467 | $14,525,745 |
| 15 | 169 | $123,667 | $26,025 | $97,641 | $14,428,103 |
| 15 | 170 | $123,667 | $25,850 | $97,816 | $14,330,287 |
| 15 | 171 | $123,667 | $25,675 | $97,992 | $14,232,295 |
| 15 | 172 | $123,667 | $25,500 | $98,167 | $14,134,128 |
| 15 | 173 | $123,667 | $25,324 | $98,343 | $14,035,785 |
| 15 | 174 | $123,667 | $25,147 | $98,519 | $13,937,266 |
| 15 | 175 | $123,667 | $24,971 | $98,696 | $13,838,570 |
| 15 | 176 | $123,667 | $24,794 | $98,873 | $13,739,698 |
| 15 | 177 | $123,667 | $24,617 | $99,050 | $13,640,648 |
| 15 | 178 | $123,667 | $24,439 | $99,227 | $13,541,421 |
| 15 | 179 | $123,667 | $24,262 | $99,405 | $13,442,016 |
| 15 | 180 | $123,667 | $24,084 | $99,583 | $13,342,433 |
| 16 | 181 | $123,667 | $23,905 | $99,762 | $13,242,671 |
| 16 | 182 | $123,667 | $23,726 | $99,940 | $13,142,731 |
| 16 | 183 | $123,667 | $23,547 | $100,119 | $13,042,612 |
| 16 | 184 | $123,667 | $23,368 | $100,299 | $12,942,313 |
| 16 | 185 | $123,667 | $23,188 | $100,478 | $12,841,834 |
| 16 | 186 | $123,667 | $23,008 | $100,658 | $12,741,176 |
| 16 | 187 | $123,667 | $22,828 | $100,839 | $12,640,337 |
| 16 | 188 | $123,667 | $22,647 | $101,019 | $12,539,318 |
| 16 | 189 | $123,667 | $22,466 | $101,200 | $12,438,117 |
| 16 | 190 | $123,667 | $22,285 | $101,382 | $12,336,736 |
| 16 | 191 | $123,667 | $22,103 | $101,563 | $12,235,172 |
| 16 | 192 | $123,667 | $21,921 | $101,745 | $12,133,427 |
| 17 | 193 | $123,667 | $21,739 | $101,928 | $12,031,499 |
| 17 | 194 | $123,667 | $21,556 | $102,110 | $11,929,389 |
| 17 | 195 | $123,667 | $21,373 | $102,293 | $11,827,096 |
| 17 | 196 | $123,667 | $21,190 | $102,476 | $11,724,619 |
| 17 | 197 | $123,667 | $21,007 | $102,660 | $11,621,959 |
| 17 | 198 | $123,667 | $20,823 | $102,844 | $11,519,115 |
| 17 | 199 | $123,667 | $20,638 | $103,028 | $11,416,087 |
| 17 | 200 | $123,667 | $20,454 | $103,213 | $11,312,874 |
| 17 | 201 | $123,667 | $20,269 | $103,398 | $11,209,476 |
| 17 | 202 | $123,667 | $20,084 | $103,583 | $11,105,893 |
| 17 | 203 | $123,667 | $19,898 | $103,769 | $11,002,125 |
| 17 | 204 | $123,667 | $19,712 | $103,955 | $10,898,170 |
| 18 | 205 | $123,667 | $19,526 | $104,141 | $10,794,029 |
| 18 | 206 | $123,667 | $19,339 | $104,327 | $10,689,702 |
| 18 | 207 | $123,667 | $19,152 | $104,514 | $10,585,188 |
| 18 | 208 | $123,667 | $18,965 | $104,702 | $10,480,486 |
| 18 | 209 | $123,667 | $18,778 | $104,889 | $10,375,597 |
| 18 | 210 | $123,667 | $18,590 | $105,077 | $10,270,520 |
| 18 | 211 | $123,667 | $18,401 | $105,265 | $10,165,254 |
| 18 | 212 | $123,667 | $18,213 | $105,454 | $10,059,800 |
| 18 | 213 | $123,667 | $18,024 | $105,643 | $9,954,158 |
| 18 | 214 | $123,667 | $17,835 | $105,832 | $9,848,325 |
| 18 | 215 | $123,667 | $17,645 | $106,022 | $9,742,304 |
| 18 | 216 | $123,667 | $17,455 | $106,212 | $9,636,092 |
| 19 | 217 | $123,667 | $17,265 | $106,402 | $9,529,690 |
| 19 | 218 | $123,667 | $17,074 | $106,593 | $9,423,097 |
| 19 | 219 | $123,667 | $16,883 | $106,784 | $9,316,313 |
| 19 | 220 | $123,667 | $16,692 | $106,975 | $9,209,339 |
| 19 | 221 | $123,667 | $16,500 | $107,167 | $9,102,172 |
| 19 | 222 | $123,667 | $16,308 | $107,359 | $8,994,813 |
| 19 | 223 | $123,667 | $16,116 | $107,551 | $8,887,262 |
| 19 | 224 | $123,667 | $15,923 | $107,744 | $8,779,519 |
| 19 | 225 | $123,667 | $15,730 | $107,937 | $8,671,582 |
| 19 | 226 | $123,667 | $15,537 | $108,130 | $8,563,452 |
| 19 | 227 | $123,667 | $15,343 | $108,324 | $8,455,128 |
| 19 | 228 | $123,667 | $15,149 | $108,518 | $8,346,610 |
| 20 | 229 | $123,667 | $14,954 | $108,712 | $8,237,898 |
| 20 | 230 | $123,667 | $14,760 | $108,907 | $8,128,990 |
| 20 | 231 | $123,667 | $14,564 | $109,102 | $8,019,888 |
| 20 | 232 | $123,667 | $14,369 | $109,298 | $7,910,590 |
| 20 | 233 | $123,667 | $14,173 | $109,494 | $7,801,097 |
| 20 | 234 | $123,667 | $13,977 | $109,690 | $7,691,407 |
| 20 | 235 | $123,667 | $13,780 | $109,886 | $7,581,521 |
| 20 | 236 | $123,667 | $13,584 | $110,083 | $7,471,438 |
| 20 | 237 | $123,667 | $13,386 | $110,280 | $7,361,157 |
| 20 | 238 | $123,667 | $13,189 | $110,478 | $7,250,679 |
| 20 | 239 | $123,667 | $12,991 | $110,676 | $7,140,004 |
| 20 | 240 | $123,667 | $12,793 | $110,874 | $7,029,129 |
| 21 | 241 | $123,667 | $12,594 | $111,073 | $6,918,057 |
| 21 | 242 | $123,667 | $12,395 | $111,272 | $6,806,785 |
| 21 | 243 | $123,667 | $12,195 | $111,471 | $6,695,313 |
| 21 | 244 | $123,667 | $11,996 | $111,671 | $6,583,643 |
| 21 | 245 | $123,667 | $11,796 | $111,871 | $6,471,772 |
| 21 | 246 | $123,667 | $11,595 | $112,071 | $6,359,700 |
| 21 | 247 | $123,667 | $11,394 | $112,272 | $6,247,428 |
| 21 | 248 | $123,667 | $11,193 | $112,473 | $6,134,954 |
| 21 | 249 | $123,667 | $10,992 | $112,675 | $6,022,280 |
| 21 | 250 | $123,667 | $10,790 | $112,877 | $5,909,403 |
| 21 | 251 | $123,667 | $10,588 | $113,079 | $5,796,324 |
| 21 | 252 | $123,667 | $10,385 | $113,282 | $5,683,042 |
| 22 | 253 | $123,667 | $10,182 | $113,485 | $5,569,558 |
| 22 | 254 | $123,667 | $9,979 | $113,688 | $5,455,870 |
| 22 | 255 | $123,667 | $9,775 | $113,892 | $5,341,978 |
| 22 | 256 | $123,667 | $9,571 | $114,096 | $5,227,882 |
| 22 | 257 | $123,667 | $9,367 | $114,300 | $5,113,582 |
| 22 | 258 | $123,667 | $9,162 | $114,505 | $4,999,077 |
| 22 | 259 | $123,667 | $8,957 | $114,710 | $4,884,367 |
| 22 | 260 | $123,667 | $8,751 | $114,916 | $4,769,452 |
| 22 | 261 | $123,667 | $8,545 | $115,121 | $4,654,330 |
| 22 | 262 | $123,667 | $8,339 | $115,328 | $4,539,003 |
| 22 | 263 | $123,667 | $8,132 | $115,534 | $4,423,468 |
| 22 | 264 | $123,667 | $7,925 | $115,741 | $4,307,727 |
| 23 | 265 | $123,667 | $7,718 | $115,949 | $4,191,778 |
| 23 | 266 | $123,667 | $7,510 | $116,156 | $4,075,622 |
| 23 | 267 | $123,667 | $7,302 | $116,365 | $3,959,257 |
| 23 | 268 | $123,667 | $7,094 | $116,573 | $3,842,684 |
| 23 | 269 | $123,667 | $6,885 | $116,782 | $3,725,903 |
| 23 | 270 | $123,667 | $6,676 | $116,991 | $3,608,911 |
| 23 | 271 | $123,667 | $6,466 | $117,201 | $3,491,711 |
| 23 | 272 | $123,667 | $6,256 | $117,411 | $3,374,300 |
| 23 | 273 | $123,667 | $6,046 | $117,621 | $3,256,679 |
| 23 | 274 | $123,667 | $5,835 | $117,832 | $3,138,847 |
| 23 | 275 | $123,667 | $5,624 | $118,043 | $3,020,804 |
| 23 | 276 | $123,667 | $5,412 | $118,254 | $2,902,550 |
| 24 | 277 | $123,667 | $5,200 | $118,466 | $2,784,083 |
| 24 | 278 | $123,667 | $4,988 | $118,679 | $2,665,405 |
| 24 | 279 | $123,667 | $4,776 | $118,891 | $2,546,514 |
| 24 | 280 | $123,667 | $4,563 | $119,104 | $2,427,409 |
| 24 | 281 | $123,667 | $4,349 | $119,318 | $2,308,092 |
| 24 | 282 | $123,667 | $4,135 | $119,531 | $2,188,561 |
| 24 | 283 | $123,667 | $3,921 | $119,746 | $2,068,815 |
| 24 | 284 | $123,667 | $3,707 | $119,960 | $1,948,855 |
| 24 | 285 | $123,667 | $3,492 | $120,175 | $1,828,680 |
| 24 | 286 | $123,667 | $3,276 | $120,390 | $1,708,290 |
| 24 | 287 | $123,667 | $3,061 | $120,606 | $1,587,684 |
| 24 | 288 | $123,667 | $2,845 | $120,822 | $1,466,862 |
| 25 | 289 | $123,667 | $2,628 | $121,039 | $1,345,823 |
| 25 | 290 | $123,667 | $2,411 | $121,255 | $1,224,567 |
| 25 | 291 | $123,667 | $2,194 | $121,473 | $1,103,095 |
| 25 | 292 | $123,667 | $1,976 | $121,690 | $981,404 |
| 25 | 293 | $123,667 | $1,758 | $121,908 | $859,496 |
| 25 | 294 | $123,667 | $1,540 | $122,127 | $737,369 |
| 25 | 295 | $123,667 | $1,321 | $122,346 | $615,024 |
| 25 | 296 | $123,667 | $1,102 | $122,565 | $492,459 |
| 25 | 297 | $123,667 | $882 | $122,784 | $369,675 |
| 25 | 298 | $123,667 | $662 | $123,004 | $246,670 |
| 25 | 299 | $123,667 | $442 | $123,225 | $123,446 |
| 25 | 300 | $123,667 | $221 | $123,446 | $0 |
