首期 (港幣)
$3,520,000
每月還款 (港幣)
$22,767
總貸款額 (港幣)
$5,280,000
+
總利息 (港幣)
$1,550,127
=
總還款額 (港幣)
$6,830,127
| 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 | $22,767 | $9,460 | $13,307 | $5,266,693 |
| 1 | 2 | $22,767 | $9,436 | $13,331 | $5,253,362 |
| 1 | 3 | $22,767 | $9,412 | $13,355 | $5,240,007 |
| 1 | 4 | $22,767 | $9,388 | $13,379 | $5,226,628 |
| 1 | 5 | $22,767 | $9,364 | $13,403 | $5,213,226 |
| 1 | 6 | $22,767 | $9,340 | $13,427 | $5,199,799 |
| 1 | 7 | $22,767 | $9,316 | $13,451 | $5,186,348 |
| 1 | 8 | $22,767 | $9,292 | $13,475 | $5,172,873 |
| 1 | 9 | $22,767 | $9,268 | $13,499 | $5,159,374 |
| 1 | 10 | $22,767 | $9,244 | $13,523 | $5,145,851 |
| 1 | 11 | $22,767 | $9,220 | $13,547 | $5,132,304 |
| 1 | 12 | $22,767 | $9,195 | $13,572 | $5,118,732 |
| 2 | 13 | $22,767 | $9,171 | $13,596 | $5,105,136 |
| 2 | 14 | $22,767 | $9,147 | $13,620 | $5,091,515 |
| 2 | 15 | $22,767 | $9,122 | $13,645 | $5,077,871 |
| 2 | 16 | $22,767 | $9,098 | $13,669 | $5,064,201 |
| 2 | 17 | $22,767 | $9,073 | $13,694 | $5,050,508 |
| 2 | 18 | $22,767 | $9,049 | $13,718 | $5,036,789 |
| 2 | 19 | $22,767 | $9,024 | $13,743 | $5,023,047 |
| 2 | 20 | $22,767 | $9,000 | $13,767 | $5,009,279 |
| 2 | 21 | $22,767 | $8,975 | $13,792 | $4,995,487 |
| 2 | 22 | $22,767 | $8,950 | $13,817 | $4,981,670 |
| 2 | 23 | $22,767 | $8,925 | $13,842 | $4,967,829 |
| 2 | 24 | $22,767 | $8,901 | $13,866 | $4,953,962 |
| 3 | 25 | $22,767 | $8,876 | $13,891 | $4,940,071 |
| 3 | 26 | $22,767 | $8,851 | $13,916 | $4,926,155 |
| 3 | 27 | $22,767 | $8,826 | $13,941 | $4,912,214 |
| 3 | 28 | $22,767 | $8,801 | $13,966 | $4,898,248 |
| 3 | 29 | $22,767 | $8,776 | $13,991 | $4,884,257 |
| 3 | 30 | $22,767 | $8,751 | $14,016 | $4,870,241 |
| 3 | 31 | $22,767 | $8,726 | $14,041 | $4,856,199 |
| 3 | 32 | $22,767 | $8,701 | $14,066 | $4,842,133 |
| 3 | 33 | $22,767 | $8,675 | $14,092 | $4,828,041 |
| 3 | 34 | $22,767 | $8,650 | $14,117 | $4,813,924 |
| 3 | 35 | $22,767 | $8,625 | $14,142 | $4,799,782 |
| 3 | 36 | $22,767 | $8,600 | $14,167 | $4,785,615 |
| 4 | 37 | $22,767 | $8,574 | $14,193 | $4,771,422 |
| 4 | 38 | $22,767 | $8,549 | $14,218 | $4,757,204 |
| 4 | 39 | $22,767 | $8,523 | $14,244 | $4,742,960 |
| 4 | 40 | $22,767 | $8,498 | $14,269 | $4,728,691 |
| 4 | 41 | $22,767 | $8,472 | $14,295 | $4,714,396 |
| 4 | 42 | $22,767 | $8,447 | $14,320 | $4,700,075 |
| 4 | 43 | $22,767 | $8,421 | $14,346 | $4,685,729 |
| 4 | 44 | $22,767 | $8,395 | $14,372 | $4,671,357 |
| 4 | 45 | $22,767 | $8,370 | $14,398 | $4,656,960 |
| 4 | 46 | $22,767 | $8,344 | $14,423 | $4,642,536 |
| 4 | 47 | $22,767 | $8,318 | $14,449 | $4,628,087 |
| 4 | 48 | $22,767 | $8,292 | $14,475 | $4,613,612 |
| 5 | 49 | $22,767 | $8,266 | $14,501 | $4,599,111 |
| 5 | 50 | $22,767 | $8,240 | $14,527 | $4,584,584 |
| 5 | 51 | $22,767 | $8,214 | $14,553 | $4,570,031 |
| 5 | 52 | $22,767 | $8,188 | $14,579 | $4,555,452 |
| 5 | 53 | $22,767 | $8,162 | $14,605 | $4,540,847 |
| 5 | 54 | $22,767 | $8,136 | $14,631 | $4,526,215 |
| 5 | 55 | $22,767 | $8,109 | $14,658 | $4,511,558 |
| 5 | 56 | $22,767 | $8,083 | $14,684 | $4,496,874 |
| 5 | 57 | $22,767 | $8,057 | $14,710 | $4,482,163 |
| 5 | 58 | $22,767 | $8,031 | $14,737 | $4,467,427 |
| 5 | 59 | $22,767 | $8,004 | $14,763 | $4,452,664 |
| 5 | 60 | $22,767 | $7,978 | $14,789 | $4,437,875 |
| 6 | 61 | $22,767 | $7,951 | $14,816 | $4,423,059 |
| 6 | 62 | $22,767 | $7,925 | $14,842 | $4,408,216 |
| 6 | 63 | $22,767 | $7,898 | $14,869 | $4,393,347 |
| 6 | 64 | $22,767 | $7,871 | $14,896 | $4,378,452 |
| 6 | 65 | $22,767 | $7,845 | $14,922 | $4,363,529 |
| 6 | 66 | $22,767 | $7,818 | $14,949 | $4,348,580 |
| 6 | 67 | $22,767 | $7,791 | $14,976 | $4,333,604 |
| 6 | 68 | $22,767 | $7,764 | $15,003 | $4,318,601 |
| 6 | 69 | $22,767 | $7,737 | $15,030 | $4,303,572 |
| 6 | 70 | $22,767 | $7,711 | $15,057 | $4,288,515 |
| 6 | 71 | $22,767 | $7,684 | $15,084 | $4,273,432 |
| 6 | 72 | $22,767 | $7,657 | $15,111 | $4,258,321 |
| 7 | 73 | $22,767 | $7,629 | $15,138 | $4,243,184 |
| 7 | 74 | $22,767 | $7,602 | $15,165 | $4,228,019 |
| 7 | 75 | $22,767 | $7,575 | $15,192 | $4,212,827 |
| 7 | 76 | $22,767 | $7,548 | $15,219 | $4,197,608 |
| 7 | 77 | $22,767 | $7,521 | $15,246 | $4,182,362 |
| 7 | 78 | $22,767 | $7,493 | $15,274 | $4,167,088 |
| 7 | 79 | $22,767 | $7,466 | $15,301 | $4,151,787 |
| 7 | 80 | $22,767 | $7,439 | $15,328 | $4,136,458 |
| 7 | 81 | $22,767 | $7,411 | $15,356 | $4,121,102 |
| 7 | 82 | $22,767 | $7,384 | $15,383 | $4,105,719 |
| 7 | 83 | $22,767 | $7,356 | $15,411 | $4,090,308 |
| 7 | 84 | $22,767 | $7,328 | $15,439 | $4,074,869 |
| 8 | 85 | $22,767 | $7,301 | $15,466 | $4,059,403 |
| 8 | 86 | $22,767 | $7,273 | $15,494 | $4,043,909 |
| 8 | 87 | $22,767 | $7,245 | $15,522 | $4,028,387 |
| 8 | 88 | $22,767 | $7,218 | $15,550 | $4,012,838 |
| 8 | 89 | $22,767 | $7,190 | $15,577 | $3,997,260 |
| 8 | 90 | $22,767 | $7,162 | $15,605 | $3,981,655 |
| 8 | 91 | $22,767 | $7,134 | $15,633 | $3,966,022 |
| 8 | 92 | $22,767 | $7,106 | $15,661 | $3,950,360 |
| 8 | 93 | $22,767 | $7,078 | $15,689 | $3,934,671 |
| 8 | 94 | $22,767 | $7,050 | $15,717 | $3,918,954 |
| 8 | 95 | $22,767 | $7,021 | $15,746 | $3,903,208 |
| 8 | 96 | $22,767 | $6,993 | $15,774 | $3,887,434 |
| 9 | 97 | $22,767 | $6,965 | $15,802 | $3,871,632 |
| 9 | 98 | $22,767 | $6,937 | $15,830 | $3,855,802 |
| 9 | 99 | $22,767 | $6,908 | $15,859 | $3,839,943 |
| 9 | 100 | $22,767 | $6,880 | $15,887 | $3,824,056 |
| 9 | 101 | $22,767 | $6,851 | $15,916 | $3,808,140 |
| 9 | 102 | $22,767 | $6,823 | $15,944 | $3,792,196 |
| 9 | 103 | $22,767 | $6,794 | $15,973 | $3,776,223 |
| 9 | 104 | $22,767 | $6,766 | $16,001 | $3,760,222 |
| 9 | 105 | $22,767 | $6,737 | $16,030 | $3,744,192 |
| 9 | 106 | $22,767 | $6,708 | $16,059 | $3,728,133 |
| 9 | 107 | $22,767 | $6,680 | $16,088 | $3,712,045 |
| 9 | 108 | $22,767 | $6,651 | $16,116 | $3,695,929 |
| 10 | 109 | $22,767 | $6,622 | $16,145 | $3,679,784 |
| 10 | 110 | $22,767 | $6,593 | $16,174 | $3,663,610 |
| 10 | 111 | $22,767 | $6,564 | $16,203 | $3,647,407 |
| 10 | 112 | $22,767 | $6,535 | $16,232 | $3,631,174 |
| 10 | 113 | $22,767 | $6,506 | $16,261 | $3,614,913 |
| 10 | 114 | $22,767 | $6,477 | $16,290 | $3,598,623 |
| 10 | 115 | $22,767 | $6,448 | $16,320 | $3,582,303 |
| 10 | 116 | $22,767 | $6,418 | $16,349 | $3,565,954 |
| 10 | 117 | $22,767 | $6,389 | $16,378 | $3,549,576 |
| 10 | 118 | $22,767 | $6,360 | $16,407 | $3,533,169 |
| 10 | 119 | $22,767 | $6,330 | $16,437 | $3,516,732 |
| 10 | 120 | $22,767 | $6,301 | $16,466 | $3,500,266 |
| 11 | 121 | $22,767 | $6,271 | $16,496 | $3,483,770 |
| 11 | 122 | $22,767 | $6,242 | $16,525 | $3,467,245 |
| 11 | 123 | $22,767 | $6,212 | $16,555 | $3,450,690 |
| 11 | 124 | $22,767 | $6,182 | $16,585 | $3,434,105 |
| 11 | 125 | $22,767 | $6,153 | $16,614 | $3,417,491 |
| 11 | 126 | $22,767 | $6,123 | $16,644 | $3,400,847 |
| 11 | 127 | $22,767 | $6,093 | $16,674 | $3,384,173 |
| 11 | 128 | $22,767 | $6,063 | $16,704 | $3,367,469 |
| 11 | 129 | $22,767 | $6,033 | $16,734 | $3,350,735 |
| 11 | 130 | $22,767 | $6,003 | $16,764 | $3,333,972 |
| 11 | 131 | $22,767 | $5,973 | $16,794 | $3,317,178 |
| 11 | 132 | $22,767 | $5,943 | $16,824 | $3,300,354 |
| 12 | 133 | $22,767 | $5,913 | $16,854 | $3,283,500 |
| 12 | 134 | $22,767 | $5,883 | $16,884 | $3,266,616 |
| 12 | 135 | $22,767 | $5,853 | $16,914 | $3,249,702 |
| 12 | 136 | $22,767 | $5,822 | $16,945 | $3,232,757 |
| 12 | 137 | $22,767 | $5,792 | $16,975 | $3,215,782 |
| 12 | 138 | $22,767 | $5,762 | $17,005 | $3,198,776 |
| 12 | 139 | $22,767 | $5,731 | $17,036 | $3,181,740 |
| 12 | 140 | $22,767 | $5,701 | $17,066 | $3,164,674 |
| 12 | 141 | $22,767 | $5,670 | $17,097 | $3,147,577 |
| 12 | 142 | $22,767 | $5,639 | $17,128 | $3,130,449 |
| 12 | 143 | $22,767 | $5,609 | $17,158 | $3,113,291 |
| 12 | 144 | $22,767 | $5,578 | $17,189 | $3,096,102 |
| 13 | 145 | $22,767 | $5,547 | $17,220 | $3,078,882 |
| 13 | 146 | $22,767 | $5,516 | $17,251 | $3,061,631 |
| 13 | 147 | $22,767 | $5,485 | $17,282 | $3,044,349 |
| 13 | 148 | $22,767 | $5,454 | $17,313 | $3,027,037 |
| 13 | 149 | $22,767 | $5,423 | $17,344 | $3,009,693 |
| 13 | 150 | $22,767 | $5,392 | $17,375 | $2,992,318 |
| 13 | 151 | $22,767 | $5,361 | $17,406 | $2,974,912 |
| 13 | 152 | $22,767 | $5,330 | $17,437 | $2,957,475 |
| 13 | 153 | $22,767 | $5,299 | $17,468 | $2,940,007 |
| 13 | 154 | $22,767 | $5,268 | $17,500 | $2,922,508 |
| 13 | 155 | $22,767 | $5,236 | $17,531 | $2,904,977 |
| 13 | 156 | $22,767 | $5,205 | $17,562 | $2,887,414 |
| 14 | 157 | $22,767 | $5,173 | $17,594 | $2,869,821 |
| 14 | 158 | $22,767 | $5,142 | $17,625 | $2,852,195 |
| 14 | 159 | $22,767 | $5,110 | $17,657 | $2,834,538 |
| 14 | 160 | $22,767 | $5,079 | $17,689 | $2,816,850 |
| 14 | 161 | $22,767 | $5,047 | $17,720 | $2,799,130 |
| 14 | 162 | $22,767 | $5,015 | $17,752 | $2,781,378 |
| 14 | 163 | $22,767 | $4,983 | $17,784 | $2,763,594 |
| 14 | 164 | $22,767 | $4,951 | $17,816 | $2,745,778 |
| 14 | 165 | $22,767 | $4,920 | $17,848 | $2,727,931 |
| 14 | 166 | $22,767 | $4,888 | $17,880 | $2,710,051 |
| 14 | 167 | $22,767 | $4,856 | $17,912 | $2,692,139 |
| 14 | 168 | $22,767 | $4,823 | $17,944 | $2,674,196 |
| 15 | 169 | $22,767 | $4,791 | $17,976 | $2,656,220 |
| 15 | 170 | $22,767 | $4,759 | $18,008 | $2,638,212 |
| 15 | 171 | $22,767 | $4,727 | $18,040 | $2,620,172 |
| 15 | 172 | $22,767 | $4,694 | $18,073 | $2,602,099 |
| 15 | 173 | $22,767 | $4,662 | $18,105 | $2,583,994 |
| 15 | 174 | $22,767 | $4,630 | $18,137 | $2,565,857 |
| 15 | 175 | $22,767 | $4,597 | $18,170 | $2,547,687 |
| 15 | 176 | $22,767 | $4,565 | $18,202 | $2,529,484 |
| 15 | 177 | $22,767 | $4,532 | $18,235 | $2,511,249 |
| 15 | 178 | $22,767 | $4,499 | $18,268 | $2,492,981 |
| 15 | 179 | $22,767 | $4,467 | $18,300 | $2,474,681 |
| 15 | 180 | $22,767 | $4,434 | $18,333 | $2,456,347 |
| 16 | 181 | $22,767 | $4,401 | $18,366 | $2,437,981 |
| 16 | 182 | $22,767 | $4,368 | $18,399 | $2,419,582 |
| 16 | 183 | $22,767 | $4,335 | $18,432 | $2,401,150 |
| 16 | 184 | $22,767 | $4,302 | $18,465 | $2,382,685 |
| 16 | 185 | $22,767 | $4,269 | $18,498 | $2,364,187 |
| 16 | 186 | $22,767 | $4,236 | $18,531 | $2,345,656 |
| 16 | 187 | $22,767 | $4,203 | $18,564 | $2,327,091 |
| 16 | 188 | $22,767 | $4,169 | $18,598 | $2,308,494 |
| 16 | 189 | $22,767 | $4,136 | $18,631 | $2,289,863 |
| 16 | 190 | $22,767 | $4,103 | $18,664 | $2,271,198 |
| 16 | 191 | $22,767 | $4,069 | $18,698 | $2,252,500 |
| 16 | 192 | $22,767 | $4,036 | $18,731 | $2,233,769 |
| 17 | 193 | $22,767 | $4,002 | $18,765 | $2,215,004 |
| 17 | 194 | $22,767 | $3,969 | $18,799 | $2,196,206 |
| 17 | 195 | $22,767 | $3,935 | $18,832 | $2,177,373 |
| 17 | 196 | $22,767 | $3,901 | $18,866 | $2,158,507 |
| 17 | 197 | $22,767 | $3,867 | $18,900 | $2,139,608 |
| 17 | 198 | $22,767 | $3,833 | $18,934 | $2,120,674 |
| 17 | 199 | $22,767 | $3,800 | $18,968 | $2,101,706 |
| 17 | 200 | $22,767 | $3,766 | $19,002 | $2,082,705 |
| 17 | 201 | $22,767 | $3,732 | $19,036 | $2,063,669 |
| 17 | 202 | $22,767 | $3,697 | $19,070 | $2,044,600 |
| 17 | 203 | $22,767 | $3,663 | $19,104 | $2,025,496 |
| 17 | 204 | $22,767 | $3,629 | $19,138 | $2,006,358 |
| 18 | 205 | $22,767 | $3,595 | $19,172 | $1,987,185 |
| 18 | 206 | $22,767 | $3,560 | $19,207 | $1,967,979 |
| 18 | 207 | $22,767 | $3,526 | $19,241 | $1,948,737 |
| 18 | 208 | $22,767 | $3,491 | $19,276 | $1,929,462 |
| 18 | 209 | $22,767 | $3,457 | $19,310 | $1,910,152 |
| 18 | 210 | $22,767 | $3,422 | $19,345 | $1,890,807 |
| 18 | 211 | $22,767 | $3,388 | $19,379 | $1,871,428 |
| 18 | 212 | $22,767 | $3,353 | $19,414 | $1,852,013 |
| 18 | 213 | $22,767 | $3,318 | $19,449 | $1,832,565 |
| 18 | 214 | $22,767 | $3,283 | $19,484 | $1,813,081 |
| 18 | 215 | $22,767 | $3,248 | $19,519 | $1,793,562 |
| 18 | 216 | $22,767 | $3,213 | $19,554 | $1,774,009 |
| 19 | 217 | $22,767 | $3,178 | $19,589 | $1,754,420 |
| 19 | 218 | $22,767 | $3,143 | $19,624 | $1,734,796 |
| 19 | 219 | $22,767 | $3,108 | $19,659 | $1,715,137 |
| 19 | 220 | $22,767 | $3,073 | $19,694 | $1,695,443 |
| 19 | 221 | $22,767 | $3,038 | $19,729 | $1,675,714 |
| 19 | 222 | $22,767 | $3,002 | $19,765 | $1,655,949 |
| 19 | 223 | $22,767 | $2,967 | $19,800 | $1,636,149 |
| 19 | 224 | $22,767 | $2,931 | $19,836 | $1,616,313 |
| 19 | 225 | $22,767 | $2,896 | $19,871 | $1,596,442 |
| 19 | 226 | $22,767 | $2,860 | $19,907 | $1,576,535 |
| 19 | 227 | $22,767 | $2,825 | $19,942 | $1,556,593 |
| 19 | 228 | $22,767 | $2,789 | $19,978 | $1,536,614 |
| 20 | 229 | $22,767 | $2,753 | $20,014 | $1,516,600 |
| 20 | 230 | $22,767 | $2,717 | $20,050 | $1,496,551 |
| 20 | 231 | $22,767 | $2,681 | $20,086 | $1,476,465 |
| 20 | 232 | $22,767 | $2,645 | $20,122 | $1,456,343 |
| 20 | 233 | $22,767 | $2,609 | $20,158 | $1,436,185 |
| 20 | 234 | $22,767 | $2,573 | $20,194 | $1,415,991 |
| 20 | 235 | $22,767 | $2,537 | $20,230 | $1,395,761 |
| 20 | 236 | $22,767 | $2,501 | $20,266 | $1,375,495 |
| 20 | 237 | $22,767 | $2,464 | $20,303 | $1,355,192 |
| 20 | 238 | $22,767 | $2,428 | $20,339 | $1,334,853 |
| 20 | 239 | $22,767 | $2,392 | $20,375 | $1,314,478 |
| 20 | 240 | $22,767 | $2,355 | $20,412 | $1,294,066 |
| 21 | 241 | $22,767 | $2,319 | $20,449 | $1,273,617 |
| 21 | 242 | $22,767 | $2,282 | $20,485 | $1,253,132 |
| 21 | 243 | $22,767 | $2,245 | $20,522 | $1,232,610 |
| 21 | 244 | $22,767 | $2,208 | $20,559 | $1,212,051 |
| 21 | 245 | $22,767 | $2,172 | $20,595 | $1,191,456 |
| 21 | 246 | $22,767 | $2,135 | $20,632 | $1,170,823 |
| 21 | 247 | $22,767 | $2,098 | $20,669 | $1,150,154 |
| 21 | 248 | $22,767 | $2,061 | $20,706 | $1,129,448 |
| 21 | 249 | $22,767 | $2,024 | $20,743 | $1,108,704 |
| 21 | 250 | $22,767 | $1,986 | $20,781 | $1,087,924 |
| 21 | 251 | $22,767 | $1,949 | $20,818 | $1,067,106 |
| 21 | 252 | $22,767 | $1,912 | $20,855 | $1,046,250 |
| 22 | 253 | $22,767 | $1,875 | $20,893 | $1,025,358 |
| 22 | 254 | $22,767 | $1,837 | $20,930 | $1,004,428 |
| 22 | 255 | $22,767 | $1,800 | $20,967 | $983,460 |
| 22 | 256 | $22,767 | $1,762 | $21,005 | $962,455 |
| 22 | 257 | $22,767 | $1,724 | $21,043 | $941,413 |
| 22 | 258 | $22,767 | $1,687 | $21,080 | $920,332 |
| 22 | 259 | $22,767 | $1,649 | $21,118 | $899,214 |
| 22 | 260 | $22,767 | $1,611 | $21,156 | $878,058 |
| 22 | 261 | $22,767 | $1,573 | $21,194 | $856,864 |
| 22 | 262 | $22,767 | $1,535 | $21,232 | $835,632 |
| 22 | 263 | $22,767 | $1,497 | $21,270 | $814,362 |
| 22 | 264 | $22,767 | $1,459 | $21,308 | $793,054 |
| 23 | 265 | $22,767 | $1,421 | $21,346 | $771,708 |
| 23 | 266 | $22,767 | $1,383 | $21,384 | $750,324 |
| 23 | 267 | $22,767 | $1,344 | $21,423 | $728,901 |
| 23 | 268 | $22,767 | $1,306 | $21,461 | $707,440 |
| 23 | 269 | $22,767 | $1,267 | $21,500 | $685,940 |
| 23 | 270 | $22,767 | $1,229 | $21,538 | $664,402 |
| 23 | 271 | $22,767 | $1,190 | $21,577 | $642,825 |
| 23 | 272 | $22,767 | $1,152 | $21,615 | $621,210 |
| 23 | 273 | $22,767 | $1,113 | $21,654 | $599,556 |
| 23 | 274 | $22,767 | $1,074 | $21,693 | $577,863 |
| 23 | 275 | $22,767 | $1,035 | $21,732 | $556,131 |
| 23 | 276 | $22,767 | $996 | $21,771 | $534,361 |
| 24 | 277 | $22,767 | $957 | $21,810 | $512,551 |
| 24 | 278 | $22,767 | $918 | $21,849 | $490,702 |
| 24 | 279 | $22,767 | $879 | $21,888 | $468,814 |
| 24 | 280 | $22,767 | $840 | $21,927 | $446,887 |
| 24 | 281 | $22,767 | $801 | $21,966 | $424,921 |
| 24 | 282 | $22,767 | $761 | $22,006 | $402,915 |
| 24 | 283 | $22,767 | $722 | $22,045 | $380,870 |
| 24 | 284 | $22,767 | $682 | $22,085 | $358,785 |
| 24 | 285 | $22,767 | $643 | $22,124 | $336,661 |
| 24 | 286 | $22,767 | $603 | $22,164 | $314,497 |
| 24 | 287 | $22,767 | $563 | $22,204 | $292,293 |
| 24 | 288 | $22,767 | $524 | $22,243 | $270,050 |
| 25 | 289 | $22,767 | $484 | $22,283 | $247,767 |
| 25 | 290 | $22,767 | $444 | $22,323 | $225,443 |
| 25 | 291 | $22,767 | $404 | $22,363 | $203,080 |
| 25 | 292 | $22,767 | $364 | $22,403 | $180,677 |
| 25 | 293 | $22,767 | $324 | $22,443 | $158,234 |
| 25 | 294 | $22,767 | $284 | $22,484 | $135,750 |
| 25 | 295 | $22,767 | $243 | $22,524 | $113,226 |
| 25 | 296 | $22,767 | $203 | $22,564 | $90,662 |
| 25 | 297 | $22,767 | $162 | $22,605 | $68,057 |
| 25 | 298 | $22,767 | $122 | $22,645 | $45,412 |
| 25 | 299 | $22,767 | $81 | $22,686 | $22,726 |
| 25 | 300 | $22,767 | $41 | $22,726 | $0 |
