首期 (港幣)
$15,520,000
每月還款 (港幣)
$100,382
總貸款額 (港幣)
$23,280,000
+
總利息 (港幣)
$6,834,652
=
總還款額 (港幣)
$30,114,652
| 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 | $100,382 | $41,710 | $58,672 | $23,221,328 |
| 1 | 2 | $100,382 | $41,605 | $58,777 | $23,162,551 |
| 1 | 3 | $100,382 | $41,500 | $58,883 | $23,103,668 |
| 1 | 4 | $100,382 | $41,394 | $58,988 | $23,044,680 |
| 1 | 5 | $100,382 | $41,288 | $59,094 | $22,985,586 |
| 1 | 6 | $100,382 | $41,183 | $59,200 | $22,926,386 |
| 1 | 7 | $100,382 | $41,076 | $59,306 | $22,867,081 |
| 1 | 8 | $100,382 | $40,970 | $59,412 | $22,807,669 |
| 1 | 9 | $100,382 | $40,864 | $59,518 | $22,748,150 |
| 1 | 10 | $100,382 | $40,757 | $59,625 | $22,688,525 |
| 1 | 11 | $100,382 | $40,650 | $59,732 | $22,628,793 |
| 1 | 12 | $100,382 | $40,543 | $59,839 | $22,568,954 |
| 2 | 13 | $100,382 | $40,436 | $59,946 | $22,509,008 |
| 2 | 14 | $100,382 | $40,329 | $60,054 | $22,448,955 |
| 2 | 15 | $100,382 | $40,221 | $60,161 | $22,388,794 |
| 2 | 16 | $100,382 | $40,113 | $60,269 | $22,328,525 |
| 2 | 17 | $100,382 | $40,005 | $60,377 | $22,268,148 |
| 2 | 18 | $100,382 | $39,897 | $60,485 | $22,207,663 |
| 2 | 19 | $100,382 | $39,789 | $60,593 | $22,147,069 |
| 2 | 20 | $100,382 | $39,680 | $60,702 | $22,086,367 |
| 2 | 21 | $100,382 | $39,571 | $60,811 | $22,025,556 |
| 2 | 22 | $100,382 | $39,462 | $60,920 | $21,964,637 |
| 2 | 23 | $100,382 | $39,353 | $61,029 | $21,903,608 |
| 2 | 24 | $100,382 | $39,244 | $61,138 | $21,842,470 |
| 3 | 25 | $100,382 | $39,134 | $61,248 | $21,781,222 |
| 3 | 26 | $100,382 | $39,025 | $61,357 | $21,719,864 |
| 3 | 27 | $100,382 | $38,915 | $61,467 | $21,658,397 |
| 3 | 28 | $100,382 | $38,805 | $61,578 | $21,596,819 |
| 3 | 29 | $100,382 | $38,694 | $61,688 | $21,535,132 |
| 3 | 30 | $100,382 | $38,584 | $61,798 | $21,473,333 |
| 3 | 31 | $100,382 | $38,473 | $61,909 | $21,411,424 |
| 3 | 32 | $100,382 | $38,362 | $62,020 | $21,349,404 |
| 3 | 33 | $100,382 | $38,251 | $62,131 | $21,287,273 |
| 3 | 34 | $100,382 | $38,140 | $62,242 | $21,225,030 |
| 3 | 35 | $100,382 | $38,028 | $62,354 | $21,162,676 |
| 3 | 36 | $100,382 | $37,916 | $62,466 | $21,100,211 |
| 4 | 37 | $100,382 | $37,805 | $62,578 | $21,037,633 |
| 4 | 38 | $100,382 | $37,692 | $62,690 | $20,974,943 |
| 4 | 39 | $100,382 | $37,580 | $62,802 | $20,912,141 |
| 4 | 40 | $100,382 | $37,468 | $62,915 | $20,849,227 |
| 4 | 41 | $100,382 | $37,355 | $63,027 | $20,786,199 |
| 4 | 42 | $100,382 | $37,242 | $63,140 | $20,723,059 |
| 4 | 43 | $100,382 | $37,129 | $63,253 | $20,659,806 |
| 4 | 44 | $100,382 | $37,015 | $63,367 | $20,596,439 |
| 4 | 45 | $100,382 | $36,902 | $63,480 | $20,532,959 |
| 4 | 46 | $100,382 | $36,788 | $63,594 | $20,469,365 |
| 4 | 47 | $100,382 | $36,674 | $63,708 | $20,405,657 |
| 4 | 48 | $100,382 | $36,560 | $63,822 | $20,341,835 |
| 5 | 49 | $100,382 | $36,446 | $63,936 | $20,277,899 |
| 5 | 50 | $100,382 | $36,331 | $64,051 | $20,213,848 |
| 5 | 51 | $100,382 | $36,216 | $64,166 | $20,149,682 |
| 5 | 52 | $100,382 | $36,102 | $64,281 | $20,085,401 |
| 5 | 53 | $100,382 | $35,986 | $64,396 | $20,021,005 |
| 5 | 54 | $100,382 | $35,871 | $64,511 | $19,956,494 |
| 5 | 55 | $100,382 | $35,755 | $64,627 | $19,891,867 |
| 5 | 56 | $100,382 | $35,640 | $64,743 | $19,827,125 |
| 5 | 57 | $100,382 | $35,524 | $64,859 | $19,762,266 |
| 5 | 58 | $100,382 | $35,407 | $64,975 | $19,697,291 |
| 5 | 59 | $100,382 | $35,291 | $65,091 | $19,632,200 |
| 5 | 60 | $100,382 | $35,174 | $65,208 | $19,566,992 |
| 6 | 61 | $100,382 | $35,058 | $65,325 | $19,501,668 |
| 6 | 62 | $100,382 | $34,940 | $65,442 | $19,436,226 |
| 6 | 63 | $100,382 | $34,823 | $65,559 | $19,370,667 |
| 6 | 64 | $100,382 | $34,706 | $65,676 | $19,304,991 |
| 6 | 65 | $100,382 | $34,588 | $65,794 | $19,239,197 |
| 6 | 66 | $100,382 | $34,470 | $65,912 | $19,173,285 |
| 6 | 67 | $100,382 | $34,352 | $66,030 | $19,107,255 |
| 6 | 68 | $100,382 | $34,234 | $66,148 | $19,041,106 |
| 6 | 69 | $100,382 | $34,115 | $66,267 | $18,974,840 |
| 6 | 70 | $100,382 | $33,997 | $66,386 | $18,908,454 |
| 6 | 71 | $100,382 | $33,878 | $66,505 | $18,841,949 |
| 6 | 72 | $100,382 | $33,758 | $66,624 | $18,775,326 |
| 7 | 73 | $100,382 | $33,639 | $66,743 | $18,708,583 |
| 7 | 74 | $100,382 | $33,520 | $66,863 | $18,641,720 |
| 7 | 75 | $100,382 | $33,400 | $66,982 | $18,574,738 |
| 7 | 76 | $100,382 | $33,280 | $67,102 | $18,507,635 |
| 7 | 77 | $100,382 | $33,160 | $67,223 | $18,440,413 |
| 7 | 78 | $100,382 | $33,039 | $67,343 | $18,373,069 |
| 7 | 79 | $100,382 | $32,918 | $67,464 | $18,305,606 |
| 7 | 80 | $100,382 | $32,798 | $67,585 | $18,238,021 |
| 7 | 81 | $100,382 | $32,676 | $67,706 | $18,170,315 |
| 7 | 82 | $100,382 | $32,555 | $67,827 | $18,102,488 |
| 7 | 83 | $100,382 | $32,434 | $67,949 | $18,034,540 |
| 7 | 84 | $100,382 | $32,312 | $68,070 | $17,966,469 |
| 8 | 85 | $100,382 | $32,190 | $68,192 | $17,898,277 |
| 8 | 86 | $100,382 | $32,068 | $68,314 | $17,829,963 |
| 8 | 87 | $100,382 | $31,945 | $68,437 | $17,761,526 |
| 8 | 88 | $100,382 | $31,823 | $68,559 | $17,692,967 |
| 8 | 89 | $100,382 | $31,700 | $68,682 | $17,624,284 |
| 8 | 90 | $100,382 | $31,577 | $68,805 | $17,555,479 |
| 8 | 91 | $100,382 | $31,454 | $68,929 | $17,486,550 |
| 8 | 92 | $100,382 | $31,330 | $69,052 | $17,417,498 |
| 8 | 93 | $100,382 | $31,206 | $69,176 | $17,348,322 |
| 8 | 94 | $100,382 | $31,082 | $69,300 | $17,279,023 |
| 8 | 95 | $100,382 | $30,958 | $69,424 | $17,209,599 |
| 8 | 96 | $100,382 | $30,834 | $69,548 | $17,140,050 |
| 9 | 97 | $100,382 | $30,709 | $69,673 | $17,070,377 |
| 9 | 98 | $100,382 | $30,584 | $69,798 | $17,000,580 |
| 9 | 99 | $100,382 | $30,459 | $69,923 | $16,930,657 |
| 9 | 100 | $100,382 | $30,334 | $70,048 | $16,860,609 |
| 9 | 101 | $100,382 | $30,209 | $70,174 | $16,790,435 |
| 9 | 102 | $100,382 | $30,083 | $70,299 | $16,720,136 |
| 9 | 103 | $100,382 | $29,957 | $70,425 | $16,649,711 |
| 9 | 104 | $100,382 | $29,831 | $70,551 | $16,579,159 |
| 9 | 105 | $100,382 | $29,704 | $70,678 | $16,508,481 |
| 9 | 106 | $100,382 | $29,578 | $70,804 | $16,437,677 |
| 9 | 107 | $100,382 | $29,451 | $70,931 | $16,366,746 |
| 9 | 108 | $100,382 | $29,324 | $71,058 | $16,295,687 |
| 10 | 109 | $100,382 | $29,196 | $71,186 | $16,224,501 |
| 10 | 110 | $100,382 | $29,069 | $71,313 | $16,153,188 |
| 10 | 111 | $100,382 | $28,941 | $71,441 | $16,081,747 |
| 10 | 112 | $100,382 | $28,813 | $71,569 | $16,010,178 |
| 10 | 113 | $100,382 | $28,685 | $71,697 | $15,938,481 |
| 10 | 114 | $100,382 | $28,556 | $71,826 | $15,866,655 |
| 10 | 115 | $100,382 | $28,428 | $71,954 | $15,794,701 |
| 10 | 116 | $100,382 | $28,299 | $72,083 | $15,722,617 |
| 10 | 117 | $100,382 | $28,170 | $72,212 | $15,650,405 |
| 10 | 118 | $100,382 | $28,040 | $72,342 | $15,578,063 |
| 10 | 119 | $100,382 | $27,911 | $72,471 | $15,505,591 |
| 10 | 120 | $100,382 | $27,781 | $72,601 | $15,432,990 |
| 11 | 121 | $100,382 | $27,651 | $72,731 | $15,360,259 |
| 11 | 122 | $100,382 | $27,520 | $72,862 | $15,287,397 |
| 11 | 123 | $100,382 | $27,390 | $72,992 | $15,214,405 |
| 11 | 124 | $100,382 | $27,259 | $73,123 | $15,141,282 |
| 11 | 125 | $100,382 | $27,128 | $73,254 | $15,068,028 |
| 11 | 126 | $100,382 | $26,997 | $73,385 | $14,994,642 |
| 11 | 127 | $100,382 | $26,865 | $73,517 | $14,921,126 |
| 11 | 128 | $100,382 | $26,734 | $73,648 | $14,847,477 |
| 11 | 129 | $100,382 | $26,602 | $73,780 | $14,773,697 |
| 11 | 130 | $100,382 | $26,470 | $73,913 | $14,699,784 |
| 11 | 131 | $100,382 | $26,337 | $74,045 | $14,625,739 |
| 11 | 132 | $100,382 | $26,204 | $74,178 | $14,551,561 |
| 12 | 133 | $100,382 | $26,072 | $74,311 | $14,477,251 |
| 12 | 134 | $100,382 | $25,938 | $74,444 | $14,402,807 |
| 12 | 135 | $100,382 | $25,805 | $74,577 | $14,328,230 |
| 12 | 136 | $100,382 | $25,671 | $74,711 | $14,253,519 |
| 12 | 137 | $100,382 | $25,538 | $74,845 | $14,178,674 |
| 12 | 138 | $100,382 | $25,403 | $74,979 | $14,103,696 |
| 12 | 139 | $100,382 | $25,269 | $75,113 | $14,028,583 |
| 12 | 140 | $100,382 | $25,135 | $75,248 | $13,953,335 |
| 12 | 141 | $100,382 | $25,000 | $75,382 | $13,877,953 |
| 12 | 142 | $100,382 | $24,865 | $75,518 | $13,802,435 |
| 12 | 143 | $100,382 | $24,729 | $75,653 | $13,726,782 |
| 12 | 144 | $100,382 | $24,594 | $75,788 | $13,650,994 |
| 13 | 145 | $100,382 | $24,458 | $75,924 | $13,575,070 |
| 13 | 146 | $100,382 | $24,322 | $76,060 | $13,499,010 |
| 13 | 147 | $100,382 | $24,186 | $76,196 | $13,422,813 |
| 13 | 148 | $100,382 | $24,049 | $76,333 | $13,346,480 |
| 13 | 149 | $100,382 | $23,912 | $76,470 | $13,270,010 |
| 13 | 150 | $100,382 | $23,775 | $76,607 | $13,193,404 |
| 13 | 151 | $100,382 | $23,638 | $76,744 | $13,116,660 |
| 13 | 152 | $100,382 | $23,501 | $76,881 | $13,039,778 |
| 13 | 153 | $100,382 | $23,363 | $77,019 | $12,962,759 |
| 13 | 154 | $100,382 | $23,225 | $77,157 | $12,885,602 |
| 13 | 155 | $100,382 | $23,087 | $77,295 | $12,808,306 |
| 13 | 156 | $100,382 | $22,948 | $77,434 | $12,730,872 |
| 14 | 157 | $100,382 | $22,809 | $77,573 | $12,653,300 |
| 14 | 158 | $100,382 | $22,670 | $77,712 | $12,575,588 |
| 14 | 159 | $100,382 | $22,531 | $77,851 | $12,497,737 |
| 14 | 160 | $100,382 | $22,392 | $77,990 | $12,419,747 |
| 14 | 161 | $100,382 | $22,252 | $78,130 | $12,341,616 |
| 14 | 162 | $100,382 | $22,112 | $78,270 | $12,263,346 |
| 14 | 163 | $100,382 | $21,972 | $78,410 | $12,184,936 |
| 14 | 164 | $100,382 | $21,831 | $78,551 | $12,106,385 |
| 14 | 165 | $100,382 | $21,691 | $78,692 | $12,027,694 |
| 14 | 166 | $100,382 | $21,550 | $78,833 | $11,948,861 |
| 14 | 167 | $100,382 | $21,408 | $78,974 | $11,869,887 |
| 14 | 168 | $100,382 | $21,267 | $79,115 | $11,790,772 |
| 15 | 169 | $100,382 | $21,125 | $79,257 | $11,711,515 |
| 15 | 170 | $100,382 | $20,983 | $79,399 | $11,632,116 |
| 15 | 171 | $100,382 | $20,841 | $79,541 | $11,552,575 |
| 15 | 172 | $100,382 | $20,698 | $79,684 | $11,472,891 |
| 15 | 173 | $100,382 | $20,556 | $79,827 | $11,393,064 |
| 15 | 174 | $100,382 | $20,413 | $79,970 | $11,313,095 |
| 15 | 175 | $100,382 | $20,269 | $80,113 | $11,232,982 |
| 15 | 176 | $100,382 | $20,126 | $80,256 | $11,152,725 |
| 15 | 177 | $100,382 | $19,982 | $80,400 | $11,072,325 |
| 15 | 178 | $100,382 | $19,838 | $80,544 | $10,991,781 |
| 15 | 179 | $100,382 | $19,694 | $80,689 | $10,911,092 |
| 15 | 180 | $100,382 | $19,549 | $80,833 | $10,830,259 |
| 16 | 181 | $100,382 | $19,404 | $80,978 | $10,749,281 |
| 16 | 182 | $100,382 | $19,259 | $81,123 | $10,668,158 |
| 16 | 183 | $100,382 | $19,114 | $81,268 | $10,586,890 |
| 16 | 184 | $100,382 | $18,968 | $81,414 | $10,505,476 |
| 16 | 185 | $100,382 | $18,822 | $81,560 | $10,423,916 |
| 16 | 186 | $100,382 | $18,676 | $81,706 | $10,342,210 |
| 16 | 187 | $100,382 | $18,530 | $81,852 | $10,260,357 |
| 16 | 188 | $100,382 | $18,383 | $81,999 | $10,178,358 |
| 16 | 189 | $100,382 | $18,236 | $82,146 | $10,096,213 |
| 16 | 190 | $100,382 | $18,089 | $82,293 | $10,013,919 |
| 16 | 191 | $100,382 | $17,942 | $82,441 | $9,931,479 |
| 16 | 192 | $100,382 | $17,794 | $82,588 | $9,848,891 |
| 17 | 193 | $100,382 | $17,646 | $82,736 | $9,766,154 |
| 17 | 194 | $100,382 | $17,498 | $82,884 | $9,683,270 |
| 17 | 195 | $100,382 | $17,349 | $83,033 | $9,600,237 |
| 17 | 196 | $100,382 | $17,200 | $83,182 | $9,517,055 |
| 17 | 197 | $100,382 | $17,051 | $83,331 | $9,433,724 |
| 17 | 198 | $100,382 | $16,902 | $83,480 | $9,350,244 |
| 17 | 199 | $100,382 | $16,753 | $83,630 | $9,266,615 |
| 17 | 200 | $100,382 | $16,603 | $83,779 | $9,182,835 |
| 17 | 201 | $100,382 | $16,453 | $83,930 | $9,098,905 |
| 17 | 202 | $100,382 | $16,302 | $84,080 | $9,014,825 |
| 17 | 203 | $100,382 | $16,152 | $84,231 | $8,930,595 |
| 17 | 204 | $100,382 | $16,001 | $84,382 | $8,846,213 |
| 18 | 205 | $100,382 | $15,849 | $84,533 | $8,761,681 |
| 18 | 206 | $100,382 | $15,698 | $84,684 | $8,676,996 |
| 18 | 207 | $100,382 | $15,546 | $84,836 | $8,592,161 |
| 18 | 208 | $100,382 | $15,394 | $84,988 | $8,507,173 |
| 18 | 209 | $100,382 | $15,242 | $85,140 | $8,422,033 |
| 18 | 210 | $100,382 | $15,089 | $85,293 | $8,336,740 |
| 18 | 211 | $100,382 | $14,937 | $85,446 | $8,251,294 |
| 18 | 212 | $100,382 | $14,784 | $85,599 | $8,165,696 |
| 18 | 213 | $100,382 | $14,630 | $85,752 | $8,079,944 |
| 18 | 214 | $100,382 | $14,477 | $85,906 | $7,994,038 |
| 18 | 215 | $100,382 | $14,323 | $86,060 | $7,907,979 |
| 18 | 216 | $100,382 | $14,168 | $86,214 | $7,821,765 |
| 19 | 217 | $100,382 | $14,014 | $86,368 | $7,735,397 |
| 19 | 218 | $100,382 | $13,859 | $86,523 | $7,648,874 |
| 19 | 219 | $100,382 | $13,704 | $86,678 | $7,562,196 |
| 19 | 220 | $100,382 | $13,549 | $86,833 | $7,475,363 |
| 19 | 221 | $100,382 | $13,393 | $86,989 | $7,388,374 |
| 19 | 222 | $100,382 | $13,238 | $87,145 | $7,301,229 |
| 19 | 223 | $100,382 | $13,081 | $87,301 | $7,213,928 |
| 19 | 224 | $100,382 | $12,925 | $87,457 | $7,126,471 |
| 19 | 225 | $100,382 | $12,768 | $87,614 | $7,038,857 |
| 19 | 226 | $100,382 | $12,611 | $87,771 | $6,951,086 |
| 19 | 227 | $100,382 | $12,454 | $87,928 | $6,863,158 |
| 19 | 228 | $100,382 | $12,296 | $88,086 | $6,775,073 |
| 20 | 229 | $100,382 | $12,139 | $88,244 | $6,686,829 |
| 20 | 230 | $100,382 | $11,981 | $88,402 | $6,598,427 |
| 20 | 231 | $100,382 | $11,822 | $88,560 | $6,509,867 |
| 20 | 232 | $100,382 | $11,664 | $88,719 | $6,421,149 |
| 20 | 233 | $100,382 | $11,505 | $88,878 | $6,332,271 |
| 20 | 234 | $100,382 | $11,345 | $89,037 | $6,243,234 |
| 20 | 235 | $100,382 | $11,186 | $89,196 | $6,154,038 |
| 20 | 236 | $100,382 | $11,026 | $89,356 | $6,064,682 |
| 20 | 237 | $100,382 | $10,866 | $89,516 | $5,975,165 |
| 20 | 238 | $100,382 | $10,706 | $89,677 | $5,885,489 |
| 20 | 239 | $100,382 | $10,545 | $89,837 | $5,795,651 |
| 20 | 240 | $100,382 | $10,384 | $89,998 | $5,705,653 |
| 21 | 241 | $100,382 | $10,223 | $90,160 | $5,615,494 |
| 21 | 242 | $100,382 | $10,061 | $90,321 | $5,525,172 |
| 21 | 243 | $100,382 | $9,899 | $90,483 | $5,434,690 |
| 21 | 244 | $100,382 | $9,737 | $90,645 | $5,344,045 |
| 21 | 245 | $100,382 | $9,575 | $90,807 | $5,253,237 |
| 21 | 246 | $100,382 | $9,412 | $90,970 | $5,162,267 |
| 21 | 247 | $100,382 | $9,249 | $91,133 | $5,071,134 |
| 21 | 248 | $100,382 | $9,086 | $91,296 | $4,979,837 |
| 21 | 249 | $100,382 | $8,922 | $91,460 | $4,888,378 |
| 21 | 250 | $100,382 | $8,758 | $91,624 | $4,796,754 |
| 21 | 251 | $100,382 | $8,594 | $91,788 | $4,704,966 |
| 21 | 252 | $100,382 | $8,430 | $91,952 | $4,613,013 |
| 22 | 253 | $100,382 | $8,265 | $92,117 | $4,520,896 |
| 22 | 254 | $100,382 | $8,100 | $92,282 | $4,428,614 |
| 22 | 255 | $100,382 | $7,935 | $92,448 | $4,336,166 |
| 22 | 256 | $100,382 | $7,769 | $92,613 | $4,243,553 |
| 22 | 257 | $100,382 | $7,603 | $92,779 | $4,150,774 |
| 22 | 258 | $100,382 | $7,437 | $92,945 | $4,057,829 |
| 22 | 259 | $100,382 | $7,270 | $93,112 | $3,964,717 |
| 22 | 260 | $100,382 | $7,103 | $93,279 | $3,871,438 |
| 22 | 261 | $100,382 | $6,936 | $93,446 | $3,777,992 |
| 22 | 262 | $100,382 | $6,769 | $93,613 | $3,684,379 |
| 22 | 263 | $100,382 | $6,601 | $93,781 | $3,590,598 |
| 22 | 264 | $100,382 | $6,433 | $93,949 | $3,496,649 |
| 23 | 265 | $100,382 | $6,265 | $94,117 | $3,402,531 |
| 23 | 266 | $100,382 | $6,096 | $94,286 | $3,308,245 |
| 23 | 267 | $100,382 | $5,927 | $94,455 | $3,213,791 |
| 23 | 268 | $100,382 | $5,758 | $94,624 | $3,119,166 |
| 23 | 269 | $100,382 | $5,589 | $94,794 | $3,024,373 |
| 23 | 270 | $100,382 | $5,419 | $94,964 | $2,929,409 |
| 23 | 271 | $100,382 | $5,249 | $95,134 | $2,834,276 |
| 23 | 272 | $100,382 | $5,078 | $95,304 | $2,738,972 |
| 23 | 273 | $100,382 | $4,907 | $95,475 | $2,643,497 |
| 23 | 274 | $100,382 | $4,736 | $95,646 | $2,547,851 |
| 23 | 275 | $100,382 | $4,565 | $95,817 | $2,452,033 |
| 23 | 276 | $100,382 | $4,393 | $95,989 | $2,356,045 |
| 24 | 277 | $100,382 | $4,221 | $96,161 | $2,259,884 |
| 24 | 278 | $100,382 | $4,049 | $96,333 | $2,163,550 |
| 24 | 279 | $100,382 | $3,876 | $96,506 | $2,067,045 |
| 24 | 280 | $100,382 | $3,703 | $96,679 | $1,970,366 |
| 24 | 281 | $100,382 | $3,530 | $96,852 | $1,873,514 |
| 24 | 282 | $100,382 | $3,357 | $97,025 | $1,776,488 |
| 24 | 283 | $100,382 | $3,183 | $97,199 | $1,679,289 |
| 24 | 284 | $100,382 | $3,009 | $97,373 | $1,581,916 |
| 24 | 285 | $100,382 | $2,834 | $97,548 | $1,484,368 |
| 24 | 286 | $100,382 | $2,659 | $97,723 | $1,386,645 |
| 24 | 287 | $100,382 | $2,484 | $97,898 | $1,288,747 |
| 24 | 288 | $100,382 | $2,309 | $98,073 | $1,190,674 |
| 25 | 289 | $100,382 | $2,133 | $98,249 | $1,092,425 |
| 25 | 290 | $100,382 | $1,957 | $98,425 | $994,000 |
| 25 | 291 | $100,382 | $1,781 | $98,601 | $895,399 |
| 25 | 292 | $100,382 | $1,604 | $98,778 | $796,621 |
| 25 | 293 | $100,382 | $1,427 | $98,955 | $697,666 |
| 25 | 294 | $100,382 | $1,250 | $99,132 | $598,534 |
| 25 | 295 | $100,382 | $1,072 | $99,310 | $499,224 |
| 25 | 296 | $100,382 | $894 | $99,488 | $399,737 |
| 25 | 297 | $100,382 | $716 | $99,666 | $300,071 |
| 25 | 298 | $100,382 | $538 | $99,845 | $200,226 |
| 25 | 299 | $100,382 | $359 | $100,023 | $100,203 |
| 25 | 300 | $100,382 | $180 | $100,203 | $0 |
