首期 (港幣)
$15,400,000
每月還款 (港幣)
$99,606
總貸款額 (港幣)
$23,100,000
+
總利息 (港幣)
$6,781,807
=
總還款額 (港幣)
$29,881,807
| 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 | $99,606 | $41,388 | $58,219 | $23,041,781 |
| 1 | 2 | $99,606 | $41,283 | $58,323 | $22,983,459 |
| 1 | 3 | $99,606 | $41,179 | $58,427 | $22,925,031 |
| 1 | 4 | $99,606 | $41,074 | $58,532 | $22,866,499 |
| 1 | 5 | $99,606 | $40,969 | $58,637 | $22,807,862 |
| 1 | 6 | $99,606 | $40,864 | $58,742 | $22,749,120 |
| 1 | 7 | $99,606 | $40,759 | $58,847 | $22,690,273 |
| 1 | 8 | $99,606 | $40,653 | $58,953 | $22,631,321 |
| 1 | 9 | $99,606 | $40,548 | $59,058 | $22,572,262 |
| 1 | 10 | $99,606 | $40,442 | $59,164 | $22,513,098 |
| 1 | 11 | $99,606 | $40,336 | $59,270 | $22,453,828 |
| 1 | 12 | $99,606 | $40,230 | $59,376 | $22,394,452 |
| 2 | 13 | $99,606 | $40,123 | $59,483 | $22,334,969 |
| 2 | 14 | $99,606 | $40,017 | $59,589 | $22,275,380 |
| 2 | 15 | $99,606 | $39,910 | $59,696 | $22,215,684 |
| 2 | 16 | $99,606 | $39,803 | $59,803 | $22,155,881 |
| 2 | 17 | $99,606 | $39,696 | $59,910 | $22,095,971 |
| 2 | 18 | $99,606 | $39,589 | $60,017 | $22,035,954 |
| 2 | 19 | $99,606 | $39,481 | $60,125 | $21,975,829 |
| 2 | 20 | $99,606 | $39,373 | $60,233 | $21,915,596 |
| 2 | 21 | $99,606 | $39,265 | $60,341 | $21,855,256 |
| 2 | 22 | $99,606 | $39,157 | $60,449 | $21,794,807 |
| 2 | 23 | $99,606 | $39,049 | $60,557 | $21,734,250 |
| 2 | 24 | $99,606 | $38,941 | $60,665 | $21,673,585 |
| 3 | 25 | $99,606 | $38,832 | $60,774 | $21,612,810 |
| 3 | 26 | $99,606 | $38,723 | $60,883 | $21,551,927 |
| 3 | 27 | $99,606 | $38,614 | $60,992 | $21,490,935 |
| 3 | 28 | $99,606 | $38,505 | $61,101 | $21,429,834 |
| 3 | 29 | $99,606 | $38,395 | $61,211 | $21,368,623 |
| 3 | 30 | $99,606 | $38,285 | $61,321 | $21,307,302 |
| 3 | 31 | $99,606 | $38,176 | $61,430 | $21,245,872 |
| 3 | 32 | $99,606 | $38,066 | $61,541 | $21,184,331 |
| 3 | 33 | $99,606 | $37,955 | $61,651 | $21,122,681 |
| 3 | 34 | $99,606 | $37,845 | $61,761 | $21,060,919 |
| 3 | 35 | $99,606 | $37,734 | $61,872 | $20,999,047 |
| 3 | 36 | $99,606 | $37,623 | $61,983 | $20,937,065 |
| 4 | 37 | $99,606 | $37,512 | $62,094 | $20,874,971 |
| 4 | 38 | $99,606 | $37,401 | $62,205 | $20,812,766 |
| 4 | 39 | $99,606 | $37,290 | $62,316 | $20,750,449 |
| 4 | 40 | $99,606 | $37,178 | $62,428 | $20,688,021 |
| 4 | 41 | $99,606 | $37,066 | $62,540 | $20,625,481 |
| 4 | 42 | $99,606 | $36,954 | $62,652 | $20,562,829 |
| 4 | 43 | $99,606 | $36,842 | $62,764 | $20,500,065 |
| 4 | 44 | $99,606 | $36,729 | $62,877 | $20,437,188 |
| 4 | 45 | $99,606 | $36,617 | $62,989 | $20,374,199 |
| 4 | 46 | $99,606 | $36,504 | $63,102 | $20,311,097 |
| 4 | 47 | $99,606 | $36,391 | $63,215 | $20,247,881 |
| 4 | 48 | $99,606 | $36,277 | $63,329 | $20,184,553 |
| 5 | 49 | $99,606 | $36,164 | $63,442 | $20,121,111 |
| 5 | 50 | $99,606 | $36,050 | $63,556 | $20,057,555 |
| 5 | 51 | $99,606 | $35,936 | $63,670 | $19,993,885 |
| 5 | 52 | $99,606 | $35,822 | $63,784 | $19,930,102 |
| 5 | 53 | $99,606 | $35,708 | $63,898 | $19,866,204 |
| 5 | 54 | $99,606 | $35,594 | $64,012 | $19,802,191 |
| 5 | 55 | $99,606 | $35,479 | $64,127 | $19,738,064 |
| 5 | 56 | $99,606 | $35,364 | $64,242 | $19,673,822 |
| 5 | 57 | $99,606 | $35,249 | $64,357 | $19,609,465 |
| 5 | 58 | $99,606 | $35,134 | $64,472 | $19,544,993 |
| 5 | 59 | $99,606 | $35,018 | $64,588 | $19,480,405 |
| 5 | 60 | $99,606 | $34,902 | $64,704 | $19,415,701 |
| 6 | 61 | $99,606 | $34,786 | $64,820 | $19,350,882 |
| 6 | 62 | $99,606 | $34,670 | $64,936 | $19,285,946 |
| 6 | 63 | $99,606 | $34,554 | $65,052 | $19,220,894 |
| 6 | 64 | $99,606 | $34,437 | $65,169 | $19,155,725 |
| 6 | 65 | $99,606 | $34,321 | $65,285 | $19,090,440 |
| 6 | 66 | $99,606 | $34,204 | $65,402 | $19,025,038 |
| 6 | 67 | $99,606 | $34,087 | $65,519 | $18,959,518 |
| 6 | 68 | $99,606 | $33,969 | $65,637 | $18,893,881 |
| 6 | 69 | $99,606 | $33,852 | $65,754 | $18,828,127 |
| 6 | 70 | $99,606 | $33,734 | $65,872 | $18,762,255 |
| 6 | 71 | $99,606 | $33,616 | $65,990 | $18,696,264 |
| 6 | 72 | $99,606 | $33,497 | $66,109 | $18,630,156 |
| 7 | 73 | $99,606 | $33,379 | $66,227 | $18,563,929 |
| 7 | 74 | $99,606 | $33,260 | $66,346 | $18,497,583 |
| 7 | 75 | $99,606 | $33,142 | $66,465 | $18,431,119 |
| 7 | 76 | $99,606 | $33,022 | $66,584 | $18,364,535 |
| 7 | 77 | $99,606 | $32,903 | $66,703 | $18,297,832 |
| 7 | 78 | $99,606 | $32,784 | $66,822 | $18,231,010 |
| 7 | 79 | $99,606 | $32,664 | $66,942 | $18,164,067 |
| 7 | 80 | $99,606 | $32,544 | $67,062 | $18,097,005 |
| 7 | 81 | $99,606 | $32,424 | $67,182 | $18,029,823 |
| 7 | 82 | $99,606 | $32,303 | $67,303 | $17,962,521 |
| 7 | 83 | $99,606 | $32,183 | $67,423 | $17,895,097 |
| 7 | 84 | $99,606 | $32,062 | $67,544 | $17,827,553 |
| 8 | 85 | $99,606 | $31,941 | $67,665 | $17,759,888 |
| 8 | 86 | $99,606 | $31,820 | $67,786 | $17,692,102 |
| 8 | 87 | $99,606 | $31,698 | $67,908 | $17,624,195 |
| 8 | 88 | $99,606 | $31,577 | $68,029 | $17,556,165 |
| 8 | 89 | $99,606 | $31,455 | $68,151 | $17,488,014 |
| 8 | 90 | $99,606 | $31,333 | $68,273 | $17,419,741 |
| 8 | 91 | $99,606 | $31,210 | $68,396 | $17,351,345 |
| 8 | 92 | $99,606 | $31,088 | $68,518 | $17,282,827 |
| 8 | 93 | $99,606 | $30,965 | $68,641 | $17,214,186 |
| 8 | 94 | $99,606 | $30,842 | $68,764 | $17,145,422 |
| 8 | 95 | $99,606 | $30,719 | $68,887 | $17,076,535 |
| 8 | 96 | $99,606 | $30,595 | $69,011 | $17,007,524 |
| 9 | 97 | $99,606 | $30,472 | $69,134 | $16,938,390 |
| 9 | 98 | $99,606 | $30,348 | $69,258 | $16,869,132 |
| 9 | 99 | $99,606 | $30,224 | $69,382 | $16,799,750 |
| 9 | 100 | $99,606 | $30,100 | $69,506 | $16,730,243 |
| 9 | 101 | $99,606 | $29,975 | $69,631 | $16,660,612 |
| 9 | 102 | $99,606 | $29,850 | $69,756 | $16,590,857 |
| 9 | 103 | $99,606 | $29,725 | $69,881 | $16,520,976 |
| 9 | 104 | $99,606 | $29,600 | $70,006 | $16,450,970 |
| 9 | 105 | $99,606 | $29,475 | $70,131 | $16,380,838 |
| 9 | 106 | $99,606 | $29,349 | $70,257 | $16,310,581 |
| 9 | 107 | $99,606 | $29,223 | $70,383 | $16,240,199 |
| 9 | 108 | $99,606 | $29,097 | $70,509 | $16,169,690 |
| 10 | 109 | $99,606 | $28,971 | $70,635 | $16,099,054 |
| 10 | 110 | $99,606 | $28,844 | $70,762 | $16,028,292 |
| 10 | 111 | $99,606 | $28,717 | $70,889 | $15,957,404 |
| 10 | 112 | $99,606 | $28,590 | $71,016 | $15,886,388 |
| 10 | 113 | $99,606 | $28,463 | $71,143 | $15,815,245 |
| 10 | 114 | $99,606 | $28,336 | $71,270 | $15,743,975 |
| 10 | 115 | $99,606 | $28,208 | $71,398 | $15,672,577 |
| 10 | 116 | $99,606 | $28,080 | $71,526 | $15,601,051 |
| 10 | 117 | $99,606 | $27,952 | $71,654 | $15,529,397 |
| 10 | 118 | $99,606 | $27,824 | $71,783 | $15,457,614 |
| 10 | 119 | $99,606 | $27,695 | $71,911 | $15,385,703 |
| 10 | 120 | $99,606 | $27,566 | $72,040 | $15,313,663 |
| 11 | 121 | $99,606 | $27,437 | $72,169 | $15,241,494 |
| 11 | 122 | $99,606 | $27,308 | $72,298 | $15,169,196 |
| 11 | 123 | $99,606 | $27,178 | $72,428 | $15,096,768 |
| 11 | 124 | $99,606 | $27,048 | $72,558 | $15,024,210 |
| 11 | 125 | $99,606 | $26,918 | $72,688 | $14,951,522 |
| 11 | 126 | $99,606 | $26,788 | $72,818 | $14,878,704 |
| 11 | 127 | $99,606 | $26,658 | $72,948 | $14,805,756 |
| 11 | 128 | $99,606 | $26,527 | $73,079 | $14,732,677 |
| 11 | 129 | $99,606 | $26,396 | $73,210 | $14,659,467 |
| 11 | 130 | $99,606 | $26,265 | $73,341 | $14,586,126 |
| 11 | 131 | $99,606 | $26,133 | $73,473 | $14,512,653 |
| 11 | 132 | $99,606 | $26,002 | $73,604 | $14,439,049 |
| 12 | 133 | $99,606 | $25,870 | $73,736 | $14,365,313 |
| 12 | 134 | $99,606 | $25,738 | $73,868 | $14,291,445 |
| 12 | 135 | $99,606 | $25,606 | $74,001 | $14,217,444 |
| 12 | 136 | $99,606 | $25,473 | $74,133 | $14,143,311 |
| 12 | 137 | $99,606 | $25,340 | $74,266 | $14,069,045 |
| 12 | 138 | $99,606 | $25,207 | $74,399 | $13,994,646 |
| 12 | 139 | $99,606 | $25,074 | $74,532 | $13,920,114 |
| 12 | 140 | $99,606 | $24,940 | $74,666 | $13,845,448 |
| 12 | 141 | $99,606 | $24,806 | $74,800 | $13,770,649 |
| 12 | 142 | $99,606 | $24,672 | $74,934 | $13,695,715 |
| 12 | 143 | $99,606 | $24,538 | $75,068 | $13,620,647 |
| 12 | 144 | $99,606 | $24,404 | $75,202 | $13,545,445 |
| 13 | 145 | $99,606 | $24,269 | $75,337 | $13,470,108 |
| 13 | 146 | $99,606 | $24,134 | $75,472 | $13,394,636 |
| 13 | 147 | $99,606 | $23,999 | $75,607 | $13,319,028 |
| 13 | 148 | $99,606 | $23,863 | $75,743 | $13,243,286 |
| 13 | 149 | $99,606 | $23,728 | $75,878 | $13,167,407 |
| 13 | 150 | $99,606 | $23,592 | $76,014 | $13,091,393 |
| 13 | 151 | $99,606 | $23,455 | $76,151 | $13,015,242 |
| 13 | 152 | $99,606 | $23,319 | $76,287 | $12,938,955 |
| 13 | 153 | $99,606 | $23,182 | $76,424 | $12,862,531 |
| 13 | 154 | $99,606 | $23,045 | $76,561 | $12,785,971 |
| 13 | 155 | $99,606 | $22,908 | $76,698 | $12,709,273 |
| 13 | 156 | $99,606 | $22,771 | $76,835 | $12,632,438 |
| 14 | 157 | $99,606 | $22,633 | $76,973 | $12,555,465 |
| 14 | 158 | $99,606 | $22,495 | $77,111 | $12,478,354 |
| 14 | 159 | $99,606 | $22,357 | $77,249 | $12,401,105 |
| 14 | 160 | $99,606 | $22,219 | $77,387 | $12,323,718 |
| 14 | 161 | $99,606 | $22,080 | $77,526 | $12,246,192 |
| 14 | 162 | $99,606 | $21,941 | $77,665 | $12,168,527 |
| 14 | 163 | $99,606 | $21,802 | $77,804 | $12,090,723 |
| 14 | 164 | $99,606 | $21,663 | $77,943 | $12,012,779 |
| 14 | 165 | $99,606 | $21,523 | $78,083 | $11,934,696 |
| 14 | 166 | $99,606 | $21,383 | $78,223 | $11,856,473 |
| 14 | 167 | $99,606 | $21,243 | $78,363 | $11,778,110 |
| 14 | 168 | $99,606 | $21,102 | $78,504 | $11,699,606 |
| 15 | 169 | $99,606 | $20,962 | $78,644 | $11,620,962 |
| 15 | 170 | $99,606 | $20,821 | $78,785 | $11,542,177 |
| 15 | 171 | $99,606 | $20,680 | $78,926 | $11,463,251 |
| 15 | 172 | $99,606 | $20,538 | $79,068 | $11,384,183 |
| 15 | 173 | $99,606 | $20,397 | $79,209 | $11,304,973 |
| 15 | 174 | $99,606 | $20,255 | $79,351 | $11,225,622 |
| 15 | 175 | $99,606 | $20,113 | $79,493 | $11,146,129 |
| 15 | 176 | $99,606 | $19,970 | $79,636 | $11,066,493 |
| 15 | 177 | $99,606 | $19,827 | $79,779 | $10,986,714 |
| 15 | 178 | $99,606 | $19,685 | $79,921 | $10,906,793 |
| 15 | 179 | $99,606 | $19,541 | $80,065 | $10,826,728 |
| 15 | 180 | $99,606 | $19,398 | $80,208 | $10,746,520 |
| 16 | 181 | $99,606 | $19,254 | $80,352 | $10,666,168 |
| 16 | 182 | $99,606 | $19,110 | $80,496 | $10,585,672 |
| 16 | 183 | $99,606 | $18,966 | $80,640 | $10,505,032 |
| 16 | 184 | $99,606 | $18,822 | $80,785 | $10,424,248 |
| 16 | 185 | $99,606 | $18,677 | $80,929 | $10,343,319 |
| 16 | 186 | $99,606 | $18,532 | $81,074 | $10,262,244 |
| 16 | 187 | $99,606 | $18,387 | $81,220 | $10,181,025 |
| 16 | 188 | $99,606 | $18,241 | $81,365 | $10,099,660 |
| 16 | 189 | $99,606 | $18,095 | $81,511 | $10,018,149 |
| 16 | 190 | $99,606 | $17,949 | $81,657 | $9,936,492 |
| 16 | 191 | $99,606 | $17,803 | $81,803 | $9,854,689 |
| 16 | 192 | $99,606 | $17,656 | $81,950 | $9,772,739 |
| 17 | 193 | $99,606 | $17,509 | $82,097 | $9,690,643 |
| 17 | 194 | $99,606 | $17,362 | $82,244 | $9,608,399 |
| 17 | 195 | $99,606 | $17,215 | $82,391 | $9,526,008 |
| 17 | 196 | $99,606 | $17,067 | $82,539 | $9,443,470 |
| 17 | 197 | $99,606 | $16,920 | $82,686 | $9,360,783 |
| 17 | 198 | $99,606 | $16,771 | $82,835 | $9,277,949 |
| 17 | 199 | $99,606 | $16,623 | $82,983 | $9,194,965 |
| 17 | 200 | $99,606 | $16,474 | $83,132 | $9,111,834 |
| 17 | 201 | $99,606 | $16,325 | $83,281 | $9,028,553 |
| 17 | 202 | $99,606 | $16,176 | $83,430 | $8,945,123 |
| 17 | 203 | $99,606 | $16,027 | $83,579 | $8,861,544 |
| 17 | 204 | $99,606 | $15,877 | $83,729 | $8,777,815 |
| 18 | 205 | $99,606 | $15,727 | $83,879 | $8,693,936 |
| 18 | 206 | $99,606 | $15,577 | $84,029 | $8,609,906 |
| 18 | 207 | $99,606 | $15,426 | $84,180 | $8,525,726 |
| 18 | 208 | $99,606 | $15,275 | $84,331 | $8,441,396 |
| 18 | 209 | $99,606 | $15,124 | $84,482 | $8,356,914 |
| 18 | 210 | $99,606 | $14,973 | $84,633 | $8,272,281 |
| 18 | 211 | $99,606 | $14,821 | $84,785 | $8,187,496 |
| 18 | 212 | $99,606 | $14,669 | $84,937 | $8,102,559 |
| 18 | 213 | $99,606 | $14,517 | $85,089 | $8,017,470 |
| 18 | 214 | $99,606 | $14,365 | $85,241 | $7,932,229 |
| 18 | 215 | $99,606 | $14,212 | $85,394 | $7,846,834 |
| 18 | 216 | $99,606 | $14,059 | $85,547 | $7,761,287 |
| 19 | 217 | $99,606 | $13,906 | $85,700 | $7,675,587 |
| 19 | 218 | $99,606 | $13,752 | $85,854 | $7,589,733 |
| 19 | 219 | $99,606 | $13,598 | $86,008 | $7,503,725 |
| 19 | 220 | $99,606 | $13,444 | $86,162 | $7,417,563 |
| 19 | 221 | $99,606 | $13,290 | $86,316 | $7,331,247 |
| 19 | 222 | $99,606 | $13,135 | $86,471 | $7,244,776 |
| 19 | 223 | $99,606 | $12,980 | $86,626 | $7,158,151 |
| 19 | 224 | $99,606 | $12,825 | $86,781 | $7,071,370 |
| 19 | 225 | $99,606 | $12,670 | $86,936 | $6,984,433 |
| 19 | 226 | $99,606 | $12,514 | $87,092 | $6,897,341 |
| 19 | 227 | $99,606 | $12,358 | $87,248 | $6,810,093 |
| 19 | 228 | $99,606 | $12,201 | $87,405 | $6,722,688 |
| 20 | 229 | $99,606 | $12,045 | $87,561 | $6,635,127 |
| 20 | 230 | $99,606 | $11,888 | $87,718 | $6,547,409 |
| 20 | 231 | $99,606 | $11,731 | $87,875 | $6,459,533 |
| 20 | 232 | $99,606 | $11,573 | $88,033 | $6,371,501 |
| 20 | 233 | $99,606 | $11,416 | $88,190 | $6,283,310 |
| 20 | 234 | $99,606 | $11,258 | $88,348 | $6,194,962 |
| 20 | 235 | $99,606 | $11,099 | $88,507 | $6,106,455 |
| 20 | 236 | $99,606 | $10,941 | $88,665 | $6,017,790 |
| 20 | 237 | $99,606 | $10,782 | $88,824 | $5,928,966 |
| 20 | 238 | $99,606 | $10,623 | $88,983 | $5,839,982 |
| 20 | 239 | $99,606 | $10,463 | $89,143 | $5,750,840 |
| 20 | 240 | $99,606 | $10,304 | $89,302 | $5,661,537 |
| 21 | 241 | $99,606 | $10,144 | $89,462 | $5,572,075 |
| 21 | 242 | $99,606 | $9,983 | $89,623 | $5,482,452 |
| 21 | 243 | $99,606 | $9,823 | $89,783 | $5,392,669 |
| 21 | 244 | $99,606 | $9,662 | $89,944 | $5,302,725 |
| 21 | 245 | $99,606 | $9,501 | $90,105 | $5,212,619 |
| 21 | 246 | $99,606 | $9,339 | $90,267 | $5,122,353 |
| 21 | 247 | $99,606 | $9,178 | $90,428 | $5,031,924 |
| 21 | 248 | $99,606 | $9,016 | $90,590 | $4,941,334 |
| 21 | 249 | $99,606 | $8,853 | $90,753 | $4,850,581 |
| 21 | 250 | $99,606 | $8,691 | $90,915 | $4,759,665 |
| 21 | 251 | $99,606 | $8,528 | $91,078 | $4,668,587 |
| 21 | 252 | $99,606 | $8,365 | $91,241 | $4,577,346 |
| 22 | 253 | $99,606 | $8,201 | $91,405 | $4,485,941 |
| 22 | 254 | $99,606 | $8,037 | $91,569 | $4,394,372 |
| 22 | 255 | $99,606 | $7,873 | $91,733 | $4,302,639 |
| 22 | 256 | $99,606 | $7,709 | $91,897 | $4,210,742 |
| 22 | 257 | $99,606 | $7,544 | $92,062 | $4,118,680 |
| 22 | 258 | $99,606 | $7,379 | $92,227 | $4,026,454 |
| 22 | 259 | $99,606 | $7,214 | $92,392 | $3,934,062 |
| 22 | 260 | $99,606 | $7,049 | $92,557 | $3,841,504 |
| 22 | 261 | $99,606 | $6,883 | $92,723 | $3,748,781 |
| 22 | 262 | $99,606 | $6,717 | $92,889 | $3,655,891 |
| 22 | 263 | $99,606 | $6,550 | $93,056 | $3,562,835 |
| 22 | 264 | $99,606 | $6,383 | $93,223 | $3,469,613 |
| 23 | 265 | $99,606 | $6,216 | $93,390 | $3,376,223 |
| 23 | 266 | $99,606 | $6,049 | $93,557 | $3,282,666 |
| 23 | 267 | $99,606 | $5,881 | $93,725 | $3,188,942 |
| 23 | 268 | $99,606 | $5,714 | $93,893 | $3,095,049 |
| 23 | 269 | $99,606 | $5,545 | $94,061 | $3,000,988 |
| 23 | 270 | $99,606 | $5,377 | $94,229 | $2,906,759 |
| 23 | 271 | $99,606 | $5,208 | $94,398 | $2,812,361 |
| 23 | 272 | $99,606 | $5,039 | $94,567 | $2,717,794 |
| 23 | 273 | $99,606 | $4,869 | $94,737 | $2,623,057 |
| 23 | 274 | $99,606 | $4,700 | $94,906 | $2,528,151 |
| 23 | 275 | $99,606 | $4,530 | $95,076 | $2,433,074 |
| 23 | 276 | $99,606 | $4,359 | $95,247 | $2,337,828 |
| 24 | 277 | $99,606 | $4,189 | $95,417 | $2,242,410 |
| 24 | 278 | $99,606 | $4,018 | $95,588 | $2,146,822 |
| 24 | 279 | $99,606 | $3,846 | $95,760 | $2,051,062 |
| 24 | 280 | $99,606 | $3,675 | $95,931 | $1,955,131 |
| 24 | 281 | $99,606 | $3,503 | $96,103 | $1,859,028 |
| 24 | 282 | $99,606 | $3,331 | $96,275 | $1,762,753 |
| 24 | 283 | $99,606 | $3,158 | $96,448 | $1,666,305 |
| 24 | 284 | $99,606 | $2,985 | $96,621 | $1,569,684 |
| 24 | 285 | $99,606 | $2,812 | $96,794 | $1,472,891 |
| 24 | 286 | $99,606 | $2,639 | $96,967 | $1,375,924 |
| 24 | 287 | $99,606 | $2,465 | $97,141 | $1,278,783 |
| 24 | 288 | $99,606 | $2,291 | $97,315 | $1,181,468 |
| 25 | 289 | $99,606 | $2,117 | $97,489 | $1,083,979 |
| 25 | 290 | $99,606 | $1,942 | $97,664 | $986,315 |
| 25 | 291 | $99,606 | $1,767 | $97,839 | $888,476 |
| 25 | 292 | $99,606 | $1,592 | $98,014 | $790,462 |
| 25 | 293 | $99,606 | $1,416 | $98,190 | $692,272 |
| 25 | 294 | $99,606 | $1,240 | $98,366 | $593,906 |
| 25 | 295 | $99,606 | $1,064 | $98,542 | $495,364 |
| 25 | 296 | $99,606 | $888 | $98,718 | $396,646 |
| 25 | 297 | $99,606 | $711 | $98,895 | $297,750 |
| 25 | 298 | $99,606 | $533 | $99,073 | $198,678 |
| 25 | 299 | $99,606 | $356 | $99,250 | $99,428 |
| 25 | 300 | $99,606 | $178 | $99,428 | $0 |
