首期 (港幣)
$15,560,000
每月還款 (港幣)
$100,641
總貸款額 (港幣)
$23,340,000
+
總利息 (港幣)
$6,852,267
=
總還款額 (港幣)
$30,192,267
| 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 | $100,641 | $41,818 | $58,823 | $23,281,177 |
| 1 | 2 | $100,641 | $41,712 | $58,929 | $23,222,248 |
| 1 | 3 | $100,641 | $41,607 | $59,034 | $23,163,213 |
| 1 | 4 | $100,641 | $41,501 | $59,140 | $23,104,073 |
| 1 | 5 | $100,641 | $41,395 | $59,246 | $23,044,827 |
| 1 | 6 | $100,641 | $41,289 | $59,352 | $22,985,475 |
| 1 | 7 | $100,641 | $41,182 | $59,459 | $22,926,016 |
| 1 | 8 | $100,641 | $41,076 | $59,565 | $22,866,451 |
| 1 | 9 | $100,641 | $40,969 | $59,672 | $22,806,779 |
| 1 | 10 | $100,641 | $40,862 | $59,779 | $22,747,001 |
| 1 | 11 | $100,641 | $40,755 | $59,886 | $22,687,115 |
| 1 | 12 | $100,641 | $40,648 | $59,993 | $22,627,122 |
| 2 | 13 | $100,641 | $40,540 | $60,101 | $22,567,021 |
| 2 | 14 | $100,641 | $40,433 | $60,208 | $22,506,813 |
| 2 | 15 | $100,641 | $40,325 | $60,316 | $22,446,497 |
| 2 | 16 | $100,641 | $40,217 | $60,424 | $22,386,072 |
| 2 | 17 | $100,641 | $40,108 | $60,533 | $22,325,540 |
| 2 | 18 | $100,641 | $40,000 | $60,641 | $22,264,899 |
| 2 | 19 | $100,641 | $39,891 | $60,750 | $22,204,149 |
| 2 | 20 | $100,641 | $39,782 | $60,858 | $22,143,291 |
| 2 | 21 | $100,641 | $39,673 | $60,967 | $22,082,323 |
| 2 | 22 | $100,641 | $39,564 | $61,077 | $22,021,247 |
| 2 | 23 | $100,641 | $39,455 | $61,186 | $21,960,060 |
| 2 | 24 | $100,641 | $39,345 | $61,296 | $21,898,765 |
| 3 | 25 | $100,641 | $39,235 | $61,406 | $21,837,359 |
| 3 | 26 | $100,641 | $39,125 | $61,516 | $21,775,843 |
| 3 | 27 | $100,641 | $39,015 | $61,626 | $21,714,218 |
| 3 | 28 | $100,641 | $38,905 | $61,736 | $21,652,481 |
| 3 | 29 | $100,641 | $38,794 | $61,847 | $21,590,634 |
| 3 | 30 | $100,641 | $38,683 | $61,958 | $21,528,677 |
| 3 | 31 | $100,641 | $38,572 | $62,069 | $21,466,608 |
| 3 | 32 | $100,641 | $38,461 | $62,180 | $21,404,428 |
| 3 | 33 | $100,641 | $38,350 | $62,291 | $21,342,137 |
| 3 | 34 | $100,641 | $38,238 | $62,403 | $21,279,734 |
| 3 | 35 | $100,641 | $38,126 | $62,515 | $21,217,219 |
| 3 | 36 | $100,641 | $38,014 | $62,627 | $21,154,593 |
| 4 | 37 | $100,641 | $37,902 | $62,739 | $21,091,854 |
| 4 | 38 | $100,641 | $37,790 | $62,851 | $21,029,002 |
| 4 | 39 | $100,641 | $37,677 | $62,964 | $20,966,038 |
| 4 | 40 | $100,641 | $37,564 | $63,077 | $20,902,962 |
| 4 | 41 | $100,641 | $37,451 | $63,190 | $20,839,772 |
| 4 | 42 | $100,641 | $37,338 | $63,303 | $20,776,469 |
| 4 | 43 | $100,641 | $37,225 | $63,416 | $20,713,053 |
| 4 | 44 | $100,641 | $37,111 | $63,530 | $20,649,523 |
| 4 | 45 | $100,641 | $36,997 | $63,644 | $20,585,879 |
| 4 | 46 | $100,641 | $36,883 | $63,758 | $20,522,121 |
| 4 | 47 | $100,641 | $36,769 | $63,872 | $20,458,249 |
| 4 | 48 | $100,641 | $36,654 | $63,987 | $20,394,262 |
| 5 | 49 | $100,641 | $36,540 | $64,101 | $20,330,161 |
| 5 | 50 | $100,641 | $36,425 | $64,216 | $20,265,945 |
| 5 | 51 | $100,641 | $36,310 | $64,331 | $20,201,614 |
| 5 | 52 | $100,641 | $36,195 | $64,446 | $20,137,168 |
| 5 | 53 | $100,641 | $36,079 | $64,562 | $20,072,606 |
| 5 | 54 | $100,641 | $35,963 | $64,677 | $20,007,928 |
| 5 | 55 | $100,641 | $35,848 | $64,793 | $19,943,135 |
| 5 | 56 | $100,641 | $35,731 | $64,909 | $19,878,226 |
| 5 | 57 | $100,641 | $35,615 | $65,026 | $19,813,200 |
| 5 | 58 | $100,641 | $35,499 | $65,142 | $19,748,058 |
| 5 | 59 | $100,641 | $35,382 | $65,259 | $19,682,799 |
| 5 | 60 | $100,641 | $35,265 | $65,376 | $19,617,423 |
| 6 | 61 | $100,641 | $35,148 | $65,493 | $19,551,930 |
| 6 | 62 | $100,641 | $35,031 | $65,610 | $19,486,319 |
| 6 | 63 | $100,641 | $34,913 | $65,728 | $19,420,592 |
| 6 | 64 | $100,641 | $34,795 | $65,846 | $19,354,746 |
| 6 | 65 | $100,641 | $34,677 | $65,964 | $19,288,782 |
| 6 | 66 | $100,641 | $34,559 | $66,082 | $19,222,700 |
| 6 | 67 | $100,641 | $34,441 | $66,200 | $19,156,500 |
| 6 | 68 | $100,641 | $34,322 | $66,319 | $19,090,181 |
| 6 | 69 | $100,641 | $34,203 | $66,438 | $19,023,744 |
| 6 | 70 | $100,641 | $34,084 | $66,557 | $18,957,187 |
| 6 | 71 | $100,641 | $33,965 | $66,676 | $18,890,511 |
| 6 | 72 | $100,641 | $33,845 | $66,795 | $18,823,716 |
| 7 | 73 | $100,641 | $33,726 | $66,915 | $18,756,801 |
| 7 | 74 | $100,641 | $33,606 | $67,035 | $18,689,766 |
| 7 | 75 | $100,641 | $33,486 | $67,155 | $18,622,611 |
| 7 | 76 | $100,641 | $33,366 | $67,275 | $18,555,335 |
| 7 | 77 | $100,641 | $33,245 | $67,396 | $18,487,939 |
| 7 | 78 | $100,641 | $33,124 | $67,517 | $18,420,423 |
| 7 | 79 | $100,641 | $33,003 | $67,638 | $18,352,785 |
| 7 | 80 | $100,641 | $32,882 | $67,759 | $18,285,026 |
| 7 | 81 | $100,641 | $32,761 | $67,880 | $18,217,146 |
| 7 | 82 | $100,641 | $32,639 | $68,002 | $18,149,144 |
| 7 | 83 | $100,641 | $32,517 | $68,124 | $18,081,021 |
| 7 | 84 | $100,641 | $32,395 | $68,246 | $18,012,775 |
| 8 | 85 | $100,641 | $32,273 | $68,368 | $17,944,407 |
| 8 | 86 | $100,641 | $32,150 | $68,490 | $17,875,916 |
| 8 | 87 | $100,641 | $32,028 | $68,613 | $17,807,303 |
| 8 | 88 | $100,641 | $31,905 | $68,736 | $17,738,567 |
| 8 | 89 | $100,641 | $31,782 | $68,859 | $17,669,708 |
| 8 | 90 | $100,641 | $31,658 | $68,983 | $17,600,725 |
| 8 | 91 | $100,641 | $31,535 | $69,106 | $17,531,619 |
| 8 | 92 | $100,641 | $31,411 | $69,230 | $17,462,389 |
| 8 | 93 | $100,641 | $31,287 | $69,354 | $17,393,035 |
| 8 | 94 | $100,641 | $31,163 | $69,478 | $17,323,556 |
| 8 | 95 | $100,641 | $31,038 | $69,603 | $17,253,953 |
| 8 | 96 | $100,641 | $30,913 | $69,728 | $17,184,226 |
| 9 | 97 | $100,641 | $30,788 | $69,852 | $17,114,373 |
| 9 | 98 | $100,641 | $30,663 | $69,978 | $17,044,396 |
| 9 | 99 | $100,641 | $30,538 | $70,103 | $16,974,293 |
| 9 | 100 | $100,641 | $30,412 | $70,229 | $16,904,064 |
| 9 | 101 | $100,641 | $30,286 | $70,354 | $16,833,710 |
| 9 | 102 | $100,641 | $30,160 | $70,480 | $16,763,229 |
| 9 | 103 | $100,641 | $30,034 | $70,607 | $16,692,622 |
| 9 | 104 | $100,641 | $29,908 | $70,733 | $16,621,889 |
| 9 | 105 | $100,641 | $29,781 | $70,860 | $16,551,029 |
| 9 | 106 | $100,641 | $29,654 | $70,987 | $16,480,042 |
| 9 | 107 | $100,641 | $29,527 | $71,114 | $16,408,928 |
| 9 | 108 | $100,641 | $29,399 | $71,242 | $16,337,686 |
| 10 | 109 | $100,641 | $29,272 | $71,369 | $16,266,317 |
| 10 | 110 | $100,641 | $29,144 | $71,497 | $16,194,820 |
| 10 | 111 | $100,641 | $29,016 | $71,625 | $16,123,195 |
| 10 | 112 | $100,641 | $28,887 | $71,754 | $16,051,441 |
| 10 | 113 | $100,641 | $28,759 | $71,882 | $15,979,559 |
| 10 | 114 | $100,641 | $28,630 | $72,011 | $15,907,548 |
| 10 | 115 | $100,641 | $28,501 | $72,140 | $15,835,409 |
| 10 | 116 | $100,641 | $28,372 | $72,269 | $15,763,140 |
| 10 | 117 | $100,641 | $28,242 | $72,399 | $15,690,741 |
| 10 | 118 | $100,641 | $28,113 | $72,528 | $15,618,213 |
| 10 | 119 | $100,641 | $27,983 | $72,658 | $15,545,554 |
| 10 | 120 | $100,641 | $27,852 | $72,788 | $15,472,766 |
| 11 | 121 | $100,641 | $27,722 | $72,919 | $15,399,847 |
| 11 | 122 | $100,641 | $27,591 | $73,049 | $15,326,798 |
| 11 | 123 | $100,641 | $27,461 | $73,180 | $15,253,617 |
| 11 | 124 | $100,641 | $27,329 | $73,311 | $15,180,306 |
| 11 | 125 | $100,641 | $27,198 | $73,443 | $15,106,863 |
| 11 | 126 | $100,641 | $27,066 | $73,574 | $15,033,288 |
| 11 | 127 | $100,641 | $26,935 | $73,706 | $14,959,582 |
| 11 | 128 | $100,641 | $26,803 | $73,838 | $14,885,744 |
| 11 | 129 | $100,641 | $26,670 | $73,971 | $14,811,773 |
| 11 | 130 | $100,641 | $26,538 | $74,103 | $14,737,670 |
| 11 | 131 | $100,641 | $26,405 | $74,236 | $14,663,434 |
| 11 | 132 | $100,641 | $26,272 | $74,369 | $14,589,065 |
| 12 | 133 | $100,641 | $26,139 | $74,502 | $14,514,563 |
| 12 | 134 | $100,641 | $26,005 | $74,636 | $14,439,928 |
| 12 | 135 | $100,641 | $25,872 | $74,769 | $14,365,158 |
| 12 | 136 | $100,641 | $25,738 | $74,903 | $14,290,255 |
| 12 | 137 | $100,641 | $25,603 | $75,038 | $14,215,217 |
| 12 | 138 | $100,641 | $25,469 | $75,172 | $14,140,045 |
| 12 | 139 | $100,641 | $25,334 | $75,307 | $14,064,739 |
| 12 | 140 | $100,641 | $25,199 | $75,442 | $13,989,297 |
| 12 | 141 | $100,641 | $25,064 | $75,577 | $13,913,720 |
| 12 | 142 | $100,641 | $24,929 | $75,712 | $13,838,008 |
| 12 | 143 | $100,641 | $24,793 | $75,848 | $13,762,161 |
| 12 | 144 | $100,641 | $24,657 | $75,984 | $13,686,177 |
| 13 | 145 | $100,641 | $24,521 | $76,120 | $13,610,057 |
| 13 | 146 | $100,641 | $24,385 | $76,256 | $13,533,801 |
| 13 | 147 | $100,641 | $24,248 | $76,393 | $13,457,408 |
| 13 | 148 | $100,641 | $24,111 | $76,530 | $13,380,878 |
| 13 | 149 | $100,641 | $23,974 | $76,667 | $13,304,211 |
| 13 | 150 | $100,641 | $23,837 | $76,804 | $13,227,407 |
| 13 | 151 | $100,641 | $23,699 | $76,942 | $13,150,465 |
| 13 | 152 | $100,641 | $23,561 | $77,080 | $13,073,386 |
| 13 | 153 | $100,641 | $23,423 | $77,218 | $12,996,168 |
| 13 | 154 | $100,641 | $23,285 | $77,356 | $12,918,812 |
| 13 | 155 | $100,641 | $23,146 | $77,495 | $12,841,317 |
| 13 | 156 | $100,641 | $23,007 | $77,634 | $12,763,684 |
| 14 | 157 | $100,641 | $22,868 | $77,773 | $12,685,911 |
| 14 | 158 | $100,641 | $22,729 | $77,912 | $12,607,999 |
| 14 | 159 | $100,641 | $22,589 | $78,052 | $12,529,948 |
| 14 | 160 | $100,641 | $22,449 | $78,191 | $12,451,756 |
| 14 | 161 | $100,641 | $22,309 | $78,331 | $12,373,425 |
| 14 | 162 | $100,641 | $22,169 | $78,472 | $12,294,953 |
| 14 | 163 | $100,641 | $22,028 | $78,612 | $12,216,340 |
| 14 | 164 | $100,641 | $21,888 | $78,753 | $12,137,587 |
| 14 | 165 | $100,641 | $21,747 | $78,894 | $12,058,693 |
| 14 | 166 | $100,641 | $21,605 | $79,036 | $11,979,657 |
| 14 | 167 | $100,641 | $21,464 | $79,177 | $11,900,480 |
| 14 | 168 | $100,641 | $21,322 | $79,319 | $11,821,161 |
| 15 | 169 | $100,641 | $21,180 | $79,461 | $11,741,699 |
| 15 | 170 | $100,641 | $21,037 | $79,604 | $11,662,096 |
| 15 | 171 | $100,641 | $20,895 | $79,746 | $11,582,349 |
| 15 | 172 | $100,641 | $20,752 | $79,889 | $11,502,460 |
| 15 | 173 | $100,641 | $20,609 | $80,032 | $11,422,428 |
| 15 | 174 | $100,641 | $20,465 | $80,176 | $11,342,252 |
| 15 | 175 | $100,641 | $20,322 | $80,319 | $11,261,933 |
| 15 | 176 | $100,641 | $20,178 | $80,463 | $11,181,469 |
| 15 | 177 | $100,641 | $20,033 | $80,607 | $11,100,862 |
| 15 | 178 | $100,641 | $19,889 | $80,752 | $11,020,110 |
| 15 | 179 | $100,641 | $19,744 | $80,897 | $10,939,214 |
| 15 | 180 | $100,641 | $19,599 | $81,041 | $10,858,172 |
| 16 | 181 | $100,641 | $19,454 | $81,187 | $10,776,985 |
| 16 | 182 | $100,641 | $19,309 | $81,332 | $10,695,653 |
| 16 | 183 | $100,641 | $19,163 | $81,478 | $10,614,176 |
| 16 | 184 | $100,641 | $19,017 | $81,624 | $10,532,552 |
| 16 | 185 | $100,641 | $18,871 | $81,770 | $10,450,782 |
| 16 | 186 | $100,641 | $18,724 | $81,917 | $10,368,865 |
| 16 | 187 | $100,641 | $18,578 | $82,063 | $10,286,802 |
| 16 | 188 | $100,641 | $18,431 | $82,210 | $10,204,591 |
| 16 | 189 | $100,641 | $18,283 | $82,358 | $10,122,234 |
| 16 | 190 | $100,641 | $18,136 | $82,505 | $10,039,728 |
| 16 | 191 | $100,641 | $17,988 | $82,653 | $9,957,075 |
| 16 | 192 | $100,641 | $17,840 | $82,801 | $9,874,274 |
| 17 | 193 | $100,641 | $17,691 | $82,949 | $9,791,325 |
| 17 | 194 | $100,641 | $17,543 | $83,098 | $9,708,227 |
| 17 | 195 | $100,641 | $17,394 | $83,247 | $9,624,980 |
| 17 | 196 | $100,641 | $17,245 | $83,396 | $9,541,584 |
| 17 | 197 | $100,641 | $17,095 | $83,546 | $9,458,038 |
| 17 | 198 | $100,641 | $16,946 | $83,695 | $9,374,343 |
| 17 | 199 | $100,641 | $16,796 | $83,845 | $9,290,498 |
| 17 | 200 | $100,641 | $16,645 | $83,995 | $9,206,502 |
| 17 | 201 | $100,641 | $16,495 | $84,146 | $9,122,356 |
| 17 | 202 | $100,641 | $16,344 | $84,297 | $9,038,060 |
| 17 | 203 | $100,641 | $16,193 | $84,448 | $8,953,612 |
| 17 | 204 | $100,641 | $16,042 | $84,599 | $8,869,013 |
| 18 | 205 | $100,641 | $15,890 | $84,751 | $8,784,262 |
| 18 | 206 | $100,641 | $15,738 | $84,902 | $8,699,360 |
| 18 | 207 | $100,641 | $15,586 | $85,055 | $8,614,305 |
| 18 | 208 | $100,641 | $15,434 | $85,207 | $8,529,098 |
| 18 | 209 | $100,641 | $15,281 | $85,360 | $8,443,739 |
| 18 | 210 | $100,641 | $15,128 | $85,513 | $8,358,226 |
| 18 | 211 | $100,641 | $14,975 | $85,666 | $8,272,561 |
| 18 | 212 | $100,641 | $14,822 | $85,819 | $8,186,741 |
| 18 | 213 | $100,641 | $14,668 | $85,973 | $8,100,768 |
| 18 | 214 | $100,641 | $14,514 | $86,127 | $8,014,641 |
| 18 | 215 | $100,641 | $14,360 | $86,281 | $7,928,360 |
| 18 | 216 | $100,641 | $14,205 | $86,436 | $7,841,924 |
| 19 | 217 | $100,641 | $14,050 | $86,591 | $7,755,333 |
| 19 | 218 | $100,641 | $13,895 | $86,746 | $7,668,587 |
| 19 | 219 | $100,641 | $13,740 | $86,901 | $7,581,686 |
| 19 | 220 | $100,641 | $13,584 | $87,057 | $7,494,629 |
| 19 | 221 | $100,641 | $13,428 | $87,213 | $7,407,416 |
| 19 | 222 | $100,641 | $13,272 | $87,369 | $7,320,047 |
| 19 | 223 | $100,641 | $13,115 | $87,526 | $7,232,521 |
| 19 | 224 | $100,641 | $12,958 | $87,683 | $7,144,838 |
| 19 | 225 | $100,641 | $12,801 | $87,840 | $7,056,999 |
| 19 | 226 | $100,641 | $12,644 | $87,997 | $6,969,002 |
| 19 | 227 | $100,641 | $12,486 | $88,155 | $6,880,847 |
| 19 | 228 | $100,641 | $12,328 | $88,313 | $6,792,534 |
| 20 | 229 | $100,641 | $12,170 | $88,471 | $6,704,063 |
| 20 | 230 | $100,641 | $12,011 | $88,629 | $6,615,434 |
| 20 | 231 | $100,641 | $11,853 | $88,788 | $6,526,645 |
| 20 | 232 | $100,641 | $11,694 | $88,947 | $6,437,698 |
| 20 | 233 | $100,641 | $11,534 | $89,107 | $6,348,591 |
| 20 | 234 | $100,641 | $11,375 | $89,266 | $6,259,325 |
| 20 | 235 | $100,641 | $11,215 | $89,426 | $6,169,899 |
| 20 | 236 | $100,641 | $11,054 | $89,586 | $6,080,312 |
| 20 | 237 | $100,641 | $10,894 | $89,747 | $5,990,565 |
| 20 | 238 | $100,641 | $10,733 | $89,908 | $5,900,658 |
| 20 | 239 | $100,641 | $10,572 | $90,069 | $5,810,589 |
| 20 | 240 | $100,641 | $10,411 | $90,230 | $5,720,358 |
| 21 | 241 | $100,641 | $10,249 | $90,392 | $5,629,966 |
| 21 | 242 | $100,641 | $10,087 | $90,554 | $5,539,413 |
| 21 | 243 | $100,641 | $9,925 | $90,716 | $5,448,697 |
| 21 | 244 | $100,641 | $9,762 | $90,879 | $5,357,818 |
| 21 | 245 | $100,641 | $9,599 | $91,041 | $5,266,776 |
| 21 | 246 | $100,641 | $9,436 | $91,205 | $5,175,572 |
| 21 | 247 | $100,641 | $9,273 | $91,368 | $5,084,204 |
| 21 | 248 | $100,641 | $9,109 | $91,532 | $4,992,672 |
| 21 | 249 | $100,641 | $8,945 | $91,696 | $4,900,976 |
| 21 | 250 | $100,641 | $8,781 | $91,860 | $4,809,116 |
| 21 | 251 | $100,641 | $8,616 | $92,025 | $4,717,092 |
| 21 | 252 | $100,641 | $8,451 | $92,189 | $4,624,902 |
| 22 | 253 | $100,641 | $8,286 | $92,355 | $4,532,548 |
| 22 | 254 | $100,641 | $8,121 | $92,520 | $4,440,028 |
| 22 | 255 | $100,641 | $7,955 | $92,686 | $4,347,342 |
| 22 | 256 | $100,641 | $7,789 | $92,852 | $4,254,490 |
| 22 | 257 | $100,641 | $7,623 | $93,018 | $4,161,472 |
| 22 | 258 | $100,641 | $7,456 | $93,185 | $4,068,287 |
| 22 | 259 | $100,641 | $7,289 | $93,352 | $3,974,935 |
| 22 | 260 | $100,641 | $7,122 | $93,519 | $3,881,416 |
| 22 | 261 | $100,641 | $6,954 | $93,687 | $3,787,729 |
| 22 | 262 | $100,641 | $6,786 | $93,855 | $3,693,875 |
| 22 | 263 | $100,641 | $6,618 | $94,023 | $3,599,852 |
| 22 | 264 | $100,641 | $6,450 | $94,191 | $3,505,661 |
| 23 | 265 | $100,641 | $6,281 | $94,360 | $3,411,301 |
| 23 | 266 | $100,641 | $6,112 | $94,529 | $3,316,772 |
| 23 | 267 | $100,641 | $5,943 | $94,698 | $3,222,074 |
| 23 | 268 | $100,641 | $5,773 | $94,868 | $3,127,206 |
| 23 | 269 | $100,641 | $5,603 | $95,038 | $3,032,168 |
| 23 | 270 | $100,641 | $5,433 | $95,208 | $2,936,959 |
| 23 | 271 | $100,641 | $5,262 | $95,379 | $2,841,580 |
| 23 | 272 | $100,641 | $5,091 | $95,550 | $2,746,031 |
| 23 | 273 | $100,641 | $4,920 | $95,721 | $2,650,310 |
| 23 | 274 | $100,641 | $4,748 | $95,892 | $2,554,417 |
| 23 | 275 | $100,641 | $4,577 | $96,064 | $2,458,353 |
| 23 | 276 | $100,641 | $4,405 | $96,236 | $2,362,117 |
| 24 | 277 | $100,641 | $4,232 | $96,409 | $2,265,708 |
| 24 | 278 | $100,641 | $4,059 | $96,581 | $2,169,127 |
| 24 | 279 | $100,641 | $3,886 | $96,755 | $2,072,372 |
| 24 | 280 | $100,641 | $3,713 | $96,928 | $1,975,444 |
| 24 | 281 | $100,641 | $3,539 | $97,102 | $1,878,343 |
| 24 | 282 | $100,641 | $3,365 | $97,276 | $1,781,067 |
| 24 | 283 | $100,641 | $3,191 | $97,450 | $1,683,617 |
| 24 | 284 | $100,641 | $3,016 | $97,624 | $1,585,993 |
| 24 | 285 | $100,641 | $2,842 | $97,799 | $1,488,193 |
| 24 | 286 | $100,641 | $2,666 | $97,975 | $1,390,219 |
| 24 | 287 | $100,641 | $2,491 | $98,150 | $1,292,069 |
| 24 | 288 | $100,641 | $2,315 | $98,326 | $1,193,743 |
| 25 | 289 | $100,641 | $2,139 | $98,502 | $1,095,241 |
| 25 | 290 | $100,641 | $1,962 | $98,679 | $996,562 |
| 25 | 291 | $100,641 | $1,786 | $98,855 | $897,707 |
| 25 | 292 | $100,641 | $1,608 | $99,032 | $798,674 |
| 25 | 293 | $100,641 | $1,431 | $99,210 | $699,464 |
| 25 | 294 | $100,641 | $1,253 | $99,388 | $600,077 |
| 25 | 295 | $100,641 | $1,075 | $99,566 | $500,511 |
| 25 | 296 | $100,641 | $897 | $99,744 | $400,767 |
| 25 | 297 | $100,641 | $718 | $99,923 | $300,844 |
| 25 | 298 | $100,641 | $539 | $100,102 | $200,742 |
| 25 | 299 | $100,641 | $360 | $100,281 | $100,461 |
| 25 | 300 | $100,641 | $180 | $100,461 | $0 |
