首期 (港幣)
$15,600,000
每月還款 (港幣)
$100,900
總貸款額 (港幣)
$23,400,000
+
總利息 (港幣)
$6,869,882
=
總還款額 (港幣)
$30,269,882
| 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 | $100,900 | $41,925 | $58,975 | $23,341,025 |
| 1 | 2 | $100,900 | $41,819 | $59,080 | $23,281,945 |
| 1 | 3 | $100,900 | $41,713 | $59,186 | $23,222,759 |
| 1 | 4 | $100,900 | $41,607 | $59,292 | $23,163,467 |
| 1 | 5 | $100,900 | $41,501 | $59,398 | $23,104,068 |
| 1 | 6 | $100,900 | $41,395 | $59,505 | $23,044,564 |
| 1 | 7 | $100,900 | $41,288 | $59,611 | $22,984,952 |
| 1 | 8 | $100,900 | $41,181 | $59,718 | $22,925,234 |
| 1 | 9 | $100,900 | $41,074 | $59,825 | $22,865,409 |
| 1 | 10 | $100,900 | $40,967 | $59,932 | $22,805,476 |
| 1 | 11 | $100,900 | $40,860 | $60,040 | $22,745,437 |
| 1 | 12 | $100,900 | $40,752 | $60,147 | $22,685,289 |
| 2 | 13 | $100,900 | $40,644 | $60,255 | $22,625,034 |
| 2 | 14 | $100,900 | $40,537 | $60,363 | $22,564,671 |
| 2 | 15 | $100,900 | $40,428 | $60,471 | $22,504,200 |
| 2 | 16 | $100,900 | $40,320 | $60,580 | $22,443,620 |
| 2 | 17 | $100,900 | $40,211 | $60,688 | $22,382,932 |
| 2 | 18 | $100,900 | $40,103 | $60,797 | $22,322,135 |
| 2 | 19 | $100,900 | $39,994 | $60,906 | $22,261,229 |
| 2 | 20 | $100,900 | $39,885 | $61,015 | $22,200,214 |
| 2 | 21 | $100,900 | $39,775 | $61,124 | $22,139,090 |
| 2 | 22 | $100,900 | $39,666 | $61,234 | $22,077,856 |
| 2 | 23 | $100,900 | $39,556 | $61,343 | $22,016,513 |
| 2 | 24 | $100,900 | $39,446 | $61,453 | $21,955,060 |
| 3 | 25 | $100,900 | $39,336 | $61,563 | $21,893,496 |
| 3 | 26 | $100,900 | $39,226 | $61,674 | $21,831,822 |
| 3 | 27 | $100,900 | $39,115 | $61,784 | $21,770,038 |
| 3 | 28 | $100,900 | $39,005 | $61,895 | $21,708,143 |
| 3 | 29 | $100,900 | $38,894 | $62,006 | $21,646,137 |
| 3 | 30 | $100,900 | $38,783 | $62,117 | $21,584,020 |
| 3 | 31 | $100,900 | $38,671 | $62,228 | $21,521,792 |
| 3 | 32 | $100,900 | $38,560 | $62,340 | $21,459,452 |
| 3 | 33 | $100,900 | $38,448 | $62,451 | $21,397,001 |
| 3 | 34 | $100,900 | $38,336 | $62,563 | $21,334,438 |
| 3 | 35 | $100,900 | $38,224 | $62,675 | $21,271,762 |
| 3 | 36 | $100,900 | $38,112 | $62,788 | $21,208,975 |
| 4 | 37 | $100,900 | $37,999 | $62,900 | $21,146,074 |
| 4 | 38 | $100,900 | $37,887 | $63,013 | $21,083,062 |
| 4 | 39 | $100,900 | $37,774 | $63,126 | $21,019,936 |
| 4 | 40 | $100,900 | $37,661 | $63,239 | $20,956,697 |
| 4 | 41 | $100,900 | $37,547 | $63,352 | $20,893,345 |
| 4 | 42 | $100,900 | $37,434 | $63,466 | $20,829,879 |
| 4 | 43 | $100,900 | $37,320 | $63,579 | $20,766,300 |
| 4 | 44 | $100,900 | $37,206 | $63,693 | $20,702,606 |
| 4 | 45 | $100,900 | $37,092 | $63,807 | $20,638,799 |
| 4 | 46 | $100,900 | $36,978 | $63,922 | $20,574,877 |
| 4 | 47 | $100,900 | $36,863 | $64,036 | $20,510,841 |
| 4 | 48 | $100,900 | $36,749 | $64,151 | $20,446,690 |
| 5 | 49 | $100,900 | $36,634 | $64,266 | $20,382,424 |
| 5 | 50 | $100,900 | $36,519 | $64,381 | $20,318,043 |
| 5 | 51 | $100,900 | $36,403 | $64,496 | $20,253,546 |
| 5 | 52 | $100,900 | $36,288 | $64,612 | $20,188,934 |
| 5 | 53 | $100,900 | $36,172 | $64,728 | $20,124,206 |
| 5 | 54 | $100,900 | $36,056 | $64,844 | $20,059,363 |
| 5 | 55 | $100,900 | $35,940 | $64,960 | $19,994,403 |
| 5 | 56 | $100,900 | $35,823 | $65,076 | $19,929,326 |
| 5 | 57 | $100,900 | $35,707 | $65,193 | $19,864,134 |
| 5 | 58 | $100,900 | $35,590 | $65,310 | $19,798,824 |
| 5 | 59 | $100,900 | $35,473 | $65,427 | $19,733,397 |
| 5 | 60 | $100,900 | $35,356 | $65,544 | $19,667,853 |
| 6 | 61 | $100,900 | $35,238 | $65,661 | $19,602,192 |
| 6 | 62 | $100,900 | $35,121 | $65,779 | $19,536,413 |
| 6 | 63 | $100,900 | $35,003 | $65,897 | $19,470,516 |
| 6 | 64 | $100,900 | $34,885 | $66,015 | $19,404,501 |
| 6 | 65 | $100,900 | $34,766 | $66,133 | $19,338,368 |
| 6 | 66 | $100,900 | $34,648 | $66,252 | $19,272,116 |
| 6 | 67 | $100,900 | $34,529 | $66,370 | $19,205,746 |
| 6 | 68 | $100,900 | $34,410 | $66,489 | $19,139,256 |
| 6 | 69 | $100,900 | $34,291 | $66,608 | $19,072,648 |
| 6 | 70 | $100,900 | $34,172 | $66,728 | $19,005,920 |
| 6 | 71 | $100,900 | $34,052 | $66,847 | $18,939,073 |
| 6 | 72 | $100,900 | $33,933 | $66,967 | $18,872,106 |
| 7 | 73 | $100,900 | $33,813 | $67,087 | $18,805,019 |
| 7 | 74 | $100,900 | $33,692 | $67,207 | $18,737,811 |
| 7 | 75 | $100,900 | $33,572 | $67,328 | $18,670,484 |
| 7 | 76 | $100,900 | $33,451 | $67,448 | $18,603,035 |
| 7 | 77 | $100,900 | $33,330 | $67,569 | $18,535,466 |
| 7 | 78 | $100,900 | $33,209 | $67,690 | $18,467,776 |
| 7 | 79 | $100,900 | $33,088 | $67,812 | $18,399,964 |
| 7 | 80 | $100,900 | $32,967 | $67,933 | $18,332,031 |
| 7 | 81 | $100,900 | $32,845 | $68,055 | $18,263,977 |
| 7 | 82 | $100,900 | $32,723 | $68,177 | $18,195,800 |
| 7 | 83 | $100,900 | $32,601 | $68,299 | $18,127,501 |
| 7 | 84 | $100,900 | $32,478 | $68,421 | $18,059,080 |
| 8 | 85 | $100,900 | $32,356 | $68,544 | $17,990,536 |
| 8 | 86 | $100,900 | $32,233 | $68,667 | $17,921,870 |
| 8 | 87 | $100,900 | $32,110 | $68,790 | $17,853,080 |
| 8 | 88 | $100,900 | $31,987 | $68,913 | $17,784,167 |
| 8 | 89 | $100,900 | $31,863 | $69,036 | $17,715,131 |
| 8 | 90 | $100,900 | $31,740 | $69,160 | $17,645,971 |
| 8 | 91 | $100,900 | $31,616 | $69,284 | $17,576,687 |
| 8 | 92 | $100,900 | $31,492 | $69,408 | $17,507,279 |
| 8 | 93 | $100,900 | $31,367 | $69,532 | $17,437,747 |
| 8 | 94 | $100,900 | $31,243 | $69,657 | $17,368,090 |
| 8 | 95 | $100,900 | $31,118 | $69,782 | $17,298,308 |
| 8 | 96 | $100,900 | $30,993 | $69,907 | $17,228,401 |
| 9 | 97 | $100,900 | $30,868 | $70,032 | $17,158,369 |
| 9 | 98 | $100,900 | $30,742 | $70,158 | $17,088,212 |
| 9 | 99 | $100,900 | $30,616 | $70,283 | $17,017,928 |
| 9 | 100 | $100,900 | $30,490 | $70,409 | $16,947,519 |
| 9 | 101 | $100,900 | $30,364 | $70,535 | $16,876,984 |
| 9 | 102 | $100,900 | $30,238 | $70,662 | $16,806,322 |
| 9 | 103 | $100,900 | $30,111 | $70,788 | $16,735,534 |
| 9 | 104 | $100,900 | $29,984 | $70,915 | $16,664,619 |
| 9 | 105 | $100,900 | $29,857 | $71,042 | $16,593,577 |
| 9 | 106 | $100,900 | $29,730 | $71,169 | $16,522,407 |
| 9 | 107 | $100,900 | $29,603 | $71,297 | $16,451,110 |
| 9 | 108 | $100,900 | $29,475 | $71,425 | $16,379,686 |
| 10 | 109 | $100,900 | $29,347 | $71,553 | $16,308,133 |
| 10 | 110 | $100,900 | $29,219 | $71,681 | $16,236,452 |
| 10 | 111 | $100,900 | $29,090 | $71,809 | $16,164,643 |
| 10 | 112 | $100,900 | $28,962 | $71,938 | $16,092,705 |
| 10 | 113 | $100,900 | $28,833 | $72,067 | $16,020,638 |
| 10 | 114 | $100,900 | $28,704 | $72,196 | $15,948,442 |
| 10 | 115 | $100,900 | $28,574 | $72,325 | $15,876,117 |
| 10 | 116 | $100,900 | $28,445 | $72,455 | $15,803,662 |
| 10 | 117 | $100,900 | $28,315 | $72,585 | $15,731,077 |
| 10 | 118 | $100,900 | $28,185 | $72,715 | $15,658,362 |
| 10 | 119 | $100,900 | $28,055 | $72,845 | $15,585,517 |
| 10 | 120 | $100,900 | $27,924 | $72,976 | $15,512,542 |
| 11 | 121 | $100,900 | $27,793 | $73,106 | $15,439,435 |
| 11 | 122 | $100,900 | $27,662 | $73,237 | $15,366,198 |
| 11 | 123 | $100,900 | $27,531 | $73,369 | $15,292,830 |
| 11 | 124 | $100,900 | $27,400 | $73,500 | $15,219,330 |
| 11 | 125 | $100,900 | $27,268 | $73,632 | $15,145,698 |
| 11 | 126 | $100,900 | $27,136 | $73,764 | $15,071,934 |
| 11 | 127 | $100,900 | $27,004 | $73,896 | $14,998,039 |
| 11 | 128 | $100,900 | $26,871 | $74,028 | $14,924,011 |
| 11 | 129 | $100,900 | $26,739 | $74,161 | $14,849,850 |
| 11 | 130 | $100,900 | $26,606 | $74,294 | $14,775,556 |
| 11 | 131 | $100,900 | $26,473 | $74,427 | $14,701,129 |
| 11 | 132 | $100,900 | $26,340 | $74,560 | $14,626,569 |
| 12 | 133 | $100,900 | $26,206 | $74,694 | $14,551,876 |
| 12 | 134 | $100,900 | $26,072 | $74,827 | $14,477,048 |
| 12 | 135 | $100,900 | $25,938 | $74,962 | $14,402,087 |
| 12 | 136 | $100,900 | $25,804 | $75,096 | $14,326,991 |
| 12 | 137 | $100,900 | $25,669 | $75,230 | $14,251,760 |
| 12 | 138 | $100,900 | $25,534 | $75,365 | $14,176,395 |
| 12 | 139 | $100,900 | $25,399 | $75,500 | $14,100,895 |
| 12 | 140 | $100,900 | $25,264 | $75,636 | $14,025,259 |
| 12 | 141 | $100,900 | $25,129 | $75,771 | $13,949,488 |
| 12 | 142 | $100,900 | $24,993 | $75,907 | $13,873,582 |
| 12 | 143 | $100,900 | $24,857 | $76,043 | $13,797,539 |
| 12 | 144 | $100,900 | $24,721 | $76,179 | $13,721,360 |
| 13 | 145 | $100,900 | $24,584 | $76,316 | $13,645,044 |
| 13 | 146 | $100,900 | $24,447 | $76,452 | $13,568,592 |
| 13 | 147 | $100,900 | $24,310 | $76,589 | $13,492,003 |
| 13 | 148 | $100,900 | $24,173 | $76,726 | $13,415,276 |
| 13 | 149 | $100,900 | $24,036 | $76,864 | $13,338,412 |
| 13 | 150 | $100,900 | $23,898 | $77,002 | $13,261,411 |
| 13 | 151 | $100,900 | $23,760 | $77,140 | $13,184,271 |
| 13 | 152 | $100,900 | $23,622 | $77,278 | $13,106,994 |
| 13 | 153 | $100,900 | $23,483 | $77,416 | $13,029,577 |
| 13 | 154 | $100,900 | $23,345 | $77,555 | $12,952,022 |
| 13 | 155 | $100,900 | $23,206 | $77,694 | $12,874,328 |
| 13 | 156 | $100,900 | $23,067 | $77,833 | $12,796,495 |
| 14 | 157 | $100,900 | $22,927 | $77,973 | $12,718,523 |
| 14 | 158 | $100,900 | $22,787 | $78,112 | $12,640,411 |
| 14 | 159 | $100,900 | $22,647 | $78,252 | $12,562,158 |
| 14 | 160 | $100,900 | $22,507 | $78,392 | $12,483,766 |
| 14 | 161 | $100,900 | $22,367 | $78,533 | $12,405,233 |
| 14 | 162 | $100,900 | $22,226 | $78,674 | $12,326,559 |
| 14 | 163 | $100,900 | $22,085 | $78,815 | $12,247,745 |
| 14 | 164 | $100,900 | $21,944 | $78,956 | $12,168,789 |
| 14 | 165 | $100,900 | $21,802 | $79,097 | $12,089,692 |
| 14 | 166 | $100,900 | $21,661 | $79,239 | $12,010,453 |
| 14 | 167 | $100,900 | $21,519 | $79,381 | $11,931,072 |
| 14 | 168 | $100,900 | $21,377 | $79,523 | $11,851,549 |
| 15 | 169 | $100,900 | $21,234 | $79,666 | $11,771,884 |
| 15 | 170 | $100,900 | $21,091 | $79,808 | $11,692,075 |
| 15 | 171 | $100,900 | $20,948 | $79,951 | $11,612,124 |
| 15 | 172 | $100,900 | $20,805 | $80,095 | $11,532,029 |
| 15 | 173 | $100,900 | $20,662 | $80,238 | $11,451,791 |
| 15 | 174 | $100,900 | $20,518 | $80,382 | $11,371,409 |
| 15 | 175 | $100,900 | $20,374 | $80,526 | $11,290,884 |
| 15 | 176 | $100,900 | $20,229 | $80,670 | $11,210,214 |
| 15 | 177 | $100,900 | $20,085 | $80,815 | $11,129,399 |
| 15 | 178 | $100,900 | $19,940 | $80,959 | $11,048,439 |
| 15 | 179 | $100,900 | $19,795 | $81,104 | $10,967,335 |
| 15 | 180 | $100,900 | $19,650 | $81,250 | $10,886,085 |
| 16 | 181 | $100,900 | $19,504 | $81,395 | $10,804,690 |
| 16 | 182 | $100,900 | $19,358 | $81,541 | $10,723,149 |
| 16 | 183 | $100,900 | $19,212 | $81,687 | $10,641,461 |
| 16 | 184 | $100,900 | $19,066 | $81,834 | $10,559,628 |
| 16 | 185 | $100,900 | $18,919 | $81,980 | $10,477,647 |
| 16 | 186 | $100,900 | $18,772 | $82,127 | $10,395,520 |
| 16 | 187 | $100,900 | $18,625 | $82,274 | $10,313,246 |
| 16 | 188 | $100,900 | $18,478 | $82,422 | $10,230,824 |
| 16 | 189 | $100,900 | $18,330 | $82,569 | $10,148,255 |
| 16 | 190 | $100,900 | $18,182 | $82,717 | $10,065,538 |
| 16 | 191 | $100,900 | $18,034 | $82,866 | $9,982,672 |
| 16 | 192 | $100,900 | $17,886 | $83,014 | $9,899,658 |
| 17 | 193 | $100,900 | $17,737 | $83,163 | $9,816,495 |
| 17 | 194 | $100,900 | $17,588 | $83,312 | $9,733,184 |
| 17 | 195 | $100,900 | $17,439 | $83,461 | $9,649,723 |
| 17 | 196 | $100,900 | $17,289 | $83,611 | $9,566,112 |
| 17 | 197 | $100,900 | $17,139 | $83,760 | $9,482,352 |
| 17 | 198 | $100,900 | $16,989 | $83,910 | $9,398,441 |
| 17 | 199 | $100,900 | $16,839 | $84,061 | $9,314,381 |
| 17 | 200 | $100,900 | $16,688 | $84,211 | $9,230,169 |
| 17 | 201 | $100,900 | $16,537 | $84,362 | $9,145,807 |
| 17 | 202 | $100,900 | $16,386 | $84,513 | $9,061,294 |
| 17 | 203 | $100,900 | $16,235 | $84,665 | $8,976,629 |
| 17 | 204 | $100,900 | $16,083 | $84,816 | $8,891,812 |
| 18 | 205 | $100,900 | $15,931 | $84,968 | $8,806,844 |
| 18 | 206 | $100,900 | $15,779 | $85,121 | $8,721,723 |
| 18 | 207 | $100,900 | $15,626 | $85,273 | $8,636,450 |
| 18 | 208 | $100,900 | $15,474 | $85,426 | $8,551,024 |
| 18 | 209 | $100,900 | $15,321 | $85,579 | $8,465,445 |
| 18 | 210 | $100,900 | $15,167 | $85,732 | $8,379,713 |
| 18 | 211 | $100,900 | $15,014 | $85,886 | $8,293,827 |
| 18 | 212 | $100,900 | $14,860 | $86,040 | $8,207,787 |
| 18 | 213 | $100,900 | $14,706 | $86,194 | $8,121,593 |
| 18 | 214 | $100,900 | $14,551 | $86,348 | $8,035,245 |
| 18 | 215 | $100,900 | $14,396 | $86,503 | $7,948,741 |
| 18 | 216 | $100,900 | $14,241 | $86,658 | $7,862,083 |
| 19 | 217 | $100,900 | $14,086 | $86,813 | $7,775,270 |
| 19 | 218 | $100,900 | $13,931 | $86,969 | $7,688,301 |
| 19 | 219 | $100,900 | $13,775 | $87,125 | $7,601,176 |
| 19 | 220 | $100,900 | $13,619 | $87,281 | $7,513,895 |
| 19 | 221 | $100,900 | $13,462 | $87,437 | $7,426,458 |
| 19 | 222 | $100,900 | $13,306 | $87,594 | $7,338,864 |
| 19 | 223 | $100,900 | $13,149 | $87,751 | $7,251,114 |
| 19 | 224 | $100,900 | $12,992 | $87,908 | $7,163,206 |
| 19 | 225 | $100,900 | $12,834 | $88,066 | $7,075,140 |
| 19 | 226 | $100,900 | $12,676 | $88,223 | $6,986,917 |
| 19 | 227 | $100,900 | $12,518 | $88,381 | $6,898,535 |
| 19 | 228 | $100,900 | $12,360 | $88,540 | $6,809,996 |
| 20 | 229 | $100,900 | $12,201 | $88,698 | $6,721,297 |
| 20 | 230 | $100,900 | $12,042 | $88,857 | $6,632,440 |
| 20 | 231 | $100,900 | $11,883 | $89,016 | $6,543,423 |
| 20 | 232 | $100,900 | $11,724 | $89,176 | $6,454,247 |
| 20 | 233 | $100,900 | $11,564 | $89,336 | $6,364,912 |
| 20 | 234 | $100,900 | $11,404 | $89,496 | $6,275,416 |
| 20 | 235 | $100,900 | $11,243 | $89,656 | $6,185,760 |
| 20 | 236 | $100,900 | $11,083 | $89,817 | $6,095,943 |
| 20 | 237 | $100,900 | $10,922 | $89,978 | $6,005,965 |
| 20 | 238 | $100,900 | $10,761 | $90,139 | $5,915,826 |
| 20 | 239 | $100,900 | $10,599 | $90,300 | $5,825,526 |
| 20 | 240 | $100,900 | $10,437 | $90,462 | $5,735,064 |
| 21 | 241 | $100,900 | $10,275 | $90,624 | $5,644,439 |
| 21 | 242 | $100,900 | $10,113 | $90,787 | $5,553,653 |
| 21 | 243 | $100,900 | $9,950 | $90,949 | $5,462,703 |
| 21 | 244 | $100,900 | $9,787 | $91,112 | $5,371,591 |
| 21 | 245 | $100,900 | $9,624 | $91,276 | $5,280,316 |
| 21 | 246 | $100,900 | $9,461 | $91,439 | $5,188,877 |
| 21 | 247 | $100,900 | $9,297 | $91,603 | $5,097,274 |
| 21 | 248 | $100,900 | $9,133 | $91,767 | $5,005,507 |
| 21 | 249 | $100,900 | $8,968 | $91,931 | $4,913,575 |
| 21 | 250 | $100,900 | $8,803 | $92,096 | $4,821,479 |
| 21 | 251 | $100,900 | $8,638 | $92,261 | $4,729,218 |
| 21 | 252 | $100,900 | $8,473 | $92,426 | $4,636,792 |
| 22 | 253 | $100,900 | $8,308 | $92,592 | $4,544,200 |
| 22 | 254 | $100,900 | $8,142 | $92,758 | $4,451,442 |
| 22 | 255 | $100,900 | $7,975 | $92,924 | $4,358,518 |
| 22 | 256 | $100,900 | $7,809 | $93,091 | $4,265,427 |
| 22 | 257 | $100,900 | $7,642 | $93,257 | $4,172,170 |
| 22 | 258 | $100,900 | $7,475 | $93,424 | $4,078,745 |
| 22 | 259 | $100,900 | $7,308 | $93,592 | $3,985,153 |
| 22 | 260 | $100,900 | $7,140 | $93,760 | $3,891,394 |
| 22 | 261 | $100,900 | $6,972 | $93,928 | $3,797,466 |
| 22 | 262 | $100,900 | $6,804 | $94,096 | $3,703,370 |
| 22 | 263 | $100,900 | $6,635 | $94,264 | $3,609,106 |
| 22 | 264 | $100,900 | $6,466 | $94,433 | $3,514,673 |
| 23 | 265 | $100,900 | $6,297 | $94,602 | $3,420,070 |
| 23 | 266 | $100,900 | $6,128 | $94,772 | $3,325,298 |
| 23 | 267 | $100,900 | $5,958 | $94,942 | $3,230,357 |
| 23 | 268 | $100,900 | $5,788 | $95,112 | $3,135,245 |
| 23 | 269 | $100,900 | $5,617 | $95,282 | $3,039,962 |
| 23 | 270 | $100,900 | $5,447 | $95,453 | $2,944,509 |
| 23 | 271 | $100,900 | $5,276 | $95,624 | $2,848,885 |
| 23 | 272 | $100,900 | $5,104 | $95,795 | $2,753,090 |
| 23 | 273 | $100,900 | $4,933 | $95,967 | $2,657,123 |
| 23 | 274 | $100,900 | $4,761 | $96,139 | $2,560,984 |
| 23 | 275 | $100,900 | $4,588 | $96,311 | $2,464,673 |
| 23 | 276 | $100,900 | $4,416 | $96,484 | $2,368,189 |
| 24 | 277 | $100,900 | $4,243 | $96,657 | $2,271,532 |
| 24 | 278 | $100,900 | $4,070 | $96,830 | $2,174,703 |
| 24 | 279 | $100,900 | $3,896 | $97,003 | $2,077,699 |
| 24 | 280 | $100,900 | $3,723 | $97,177 | $1,980,522 |
| 24 | 281 | $100,900 | $3,548 | $97,351 | $1,883,171 |
| 24 | 282 | $100,900 | $3,374 | $97,526 | $1,785,646 |
| 24 | 283 | $100,900 | $3,199 | $97,700 | $1,687,945 |
| 24 | 284 | $100,900 | $3,024 | $97,875 | $1,590,070 |
| 24 | 285 | $100,900 | $2,849 | $98,051 | $1,492,019 |
| 24 | 286 | $100,900 | $2,673 | $98,226 | $1,393,793 |
| 24 | 287 | $100,900 | $2,497 | $98,402 | $1,295,390 |
| 24 | 288 | $100,900 | $2,321 | $98,579 | $1,196,812 |
| 25 | 289 | $100,900 | $2,144 | $98,755 | $1,098,056 |
| 25 | 290 | $100,900 | $1,967 | $98,932 | $999,124 |
| 25 | 291 | $100,900 | $1,790 | $99,110 | $900,015 |
| 25 | 292 | $100,900 | $1,613 | $99,287 | $800,728 |
| 25 | 293 | $100,900 | $1,435 | $99,465 | $701,263 |
| 25 | 294 | $100,900 | $1,256 | $99,643 | $601,619 |
| 25 | 295 | $100,900 | $1,078 | $99,822 | $501,798 |
| 25 | 296 | $100,900 | $899 | $100,001 | $401,797 |
| 25 | 297 | $100,900 | $720 | $100,180 | $301,617 |
| 25 | 298 | $100,900 | $540 | $100,359 | $201,258 |
| 25 | 299 | $100,900 | $361 | $100,539 | $100,719 |
| 25 | 300 | $100,900 | $180 | $100,719 | $0 |
