首期 (港幣)
$4,480,000
每月還款 (港幣)
$28,976
總貸款額 (港幣)
$6,720,000
+
總利息 (港幣)
$1,972,889
=
總還款額 (港幣)
$8,692,889
| 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 | $28,976 | $12,040 | $16,936 | $6,703,064 |
| 1 | 2 | $28,976 | $12,010 | $16,967 | $6,686,097 |
| 1 | 3 | $28,976 | $11,979 | $16,997 | $6,669,100 |
| 1 | 4 | $28,976 | $11,949 | $17,027 | $6,652,073 |
| 1 | 5 | $28,976 | $11,918 | $17,058 | $6,635,015 |
| 1 | 6 | $28,976 | $11,888 | $17,089 | $6,617,926 |
| 1 | 7 | $28,976 | $11,857 | $17,119 | $6,600,807 |
| 1 | 8 | $28,976 | $11,826 | $17,150 | $6,583,657 |
| 1 | 9 | $28,976 | $11,796 | $17,181 | $6,566,476 |
| 1 | 10 | $28,976 | $11,765 | $17,211 | $6,549,265 |
| 1 | 11 | $28,976 | $11,734 | $17,242 | $6,532,023 |
| 1 | 12 | $28,976 | $11,703 | $17,273 | $6,514,750 |
| 2 | 13 | $28,976 | $11,672 | $17,304 | $6,497,446 |
| 2 | 14 | $28,976 | $11,641 | $17,335 | $6,480,111 |
| 2 | 15 | $28,976 | $11,610 | $17,366 | $6,462,745 |
| 2 | 16 | $28,976 | $11,579 | $17,397 | $6,445,347 |
| 2 | 17 | $28,976 | $11,548 | $17,428 | $6,427,919 |
| 2 | 18 | $28,976 | $11,517 | $17,460 | $6,410,459 |
| 2 | 19 | $28,976 | $11,485 | $17,491 | $6,392,968 |
| 2 | 20 | $28,976 | $11,454 | $17,522 | $6,375,446 |
| 2 | 21 | $28,976 | $11,423 | $17,554 | $6,357,893 |
| 2 | 22 | $28,976 | $11,391 | $17,585 | $6,340,307 |
| 2 | 23 | $28,976 | $11,360 | $17,617 | $6,322,691 |
| 2 | 24 | $28,976 | $11,328 | $17,648 | $6,305,043 |
| 3 | 25 | $28,976 | $11,297 | $17,680 | $6,287,363 |
| 3 | 26 | $28,976 | $11,265 | $17,711 | $6,269,652 |
| 3 | 27 | $28,976 | $11,233 | $17,743 | $6,251,908 |
| 3 | 28 | $28,976 | $11,201 | $17,775 | $6,234,133 |
| 3 | 29 | $28,976 | $11,169 | $17,807 | $6,216,327 |
| 3 | 30 | $28,976 | $11,138 | $17,839 | $6,198,488 |
| 3 | 31 | $28,976 | $11,106 | $17,871 | $6,180,617 |
| 3 | 32 | $28,976 | $11,074 | $17,903 | $6,162,715 |
| 3 | 33 | $28,976 | $11,042 | $17,935 | $6,144,780 |
| 3 | 34 | $28,976 | $11,009 | $17,967 | $6,126,813 |
| 3 | 35 | $28,976 | $10,977 | $17,999 | $6,108,814 |
| 3 | 36 | $28,976 | $10,945 | $18,031 | $6,090,782 |
| 4 | 37 | $28,976 | $10,913 | $18,064 | $6,072,719 |
| 4 | 38 | $28,976 | $10,880 | $18,096 | $6,054,623 |
| 4 | 39 | $28,976 | $10,848 | $18,128 | $6,036,494 |
| 4 | 40 | $28,976 | $10,815 | $18,161 | $6,018,333 |
| 4 | 41 | $28,976 | $10,783 | $18,193 | $6,000,140 |
| 4 | 42 | $28,976 | $10,750 | $18,226 | $5,981,914 |
| 4 | 43 | $28,976 | $10,718 | $18,259 | $5,963,655 |
| 4 | 44 | $28,976 | $10,685 | $18,291 | $5,945,364 |
| 4 | 45 | $28,976 | $10,652 | $18,324 | $5,927,040 |
| 4 | 46 | $28,976 | $10,619 | $18,357 | $5,908,683 |
| 4 | 47 | $28,976 | $10,586 | $18,390 | $5,890,293 |
| 4 | 48 | $28,976 | $10,553 | $18,423 | $5,871,870 |
| 5 | 49 | $28,976 | $10,520 | $18,456 | $5,853,414 |
| 5 | 50 | $28,976 | $10,487 | $18,489 | $5,834,925 |
| 5 | 51 | $28,976 | $10,454 | $18,522 | $5,816,403 |
| 5 | 52 | $28,976 | $10,421 | $18,555 | $5,797,848 |
| 5 | 53 | $28,976 | $10,388 | $18,588 | $5,779,259 |
| 5 | 54 | $28,976 | $10,355 | $18,622 | $5,760,637 |
| 5 | 55 | $28,976 | $10,321 | $18,655 | $5,741,982 |
| 5 | 56 | $28,976 | $10,288 | $18,689 | $5,723,294 |
| 5 | 57 | $28,976 | $10,254 | $18,722 | $5,704,572 |
| 5 | 58 | $28,976 | $10,221 | $18,756 | $5,685,816 |
| 5 | 59 | $28,976 | $10,187 | $18,789 | $5,667,027 |
| 5 | 60 | $28,976 | $10,153 | $18,823 | $5,648,204 |
| 6 | 61 | $28,976 | $10,120 | $18,857 | $5,629,347 |
| 6 | 62 | $28,976 | $10,086 | $18,890 | $5,610,457 |
| 6 | 63 | $28,976 | $10,052 | $18,924 | $5,591,533 |
| 6 | 64 | $28,976 | $10,018 | $18,958 | $5,572,575 |
| 6 | 65 | $28,976 | $9,984 | $18,992 | $5,553,583 |
| 6 | 66 | $28,976 | $9,950 | $19,026 | $5,534,556 |
| 6 | 67 | $28,976 | $9,916 | $19,060 | $5,515,496 |
| 6 | 68 | $28,976 | $9,882 | $19,094 | $5,496,402 |
| 6 | 69 | $28,976 | $9,848 | $19,129 | $5,477,273 |
| 6 | 70 | $28,976 | $9,813 | $19,163 | $5,458,110 |
| 6 | 71 | $28,976 | $9,779 | $19,197 | $5,438,913 |
| 6 | 72 | $28,976 | $9,745 | $19,232 | $5,419,682 |
| 7 | 73 | $28,976 | $9,710 | $19,266 | $5,400,416 |
| 7 | 74 | $28,976 | $9,676 | $19,301 | $5,381,115 |
| 7 | 75 | $28,976 | $9,641 | $19,335 | $5,361,780 |
| 7 | 76 | $28,976 | $9,607 | $19,370 | $5,342,410 |
| 7 | 77 | $28,976 | $9,572 | $19,404 | $5,323,006 |
| 7 | 78 | $28,976 | $9,537 | $19,439 | $5,303,566 |
| 7 | 79 | $28,976 | $9,502 | $19,474 | $5,284,092 |
| 7 | 80 | $28,976 | $9,467 | $19,509 | $5,264,583 |
| 7 | 81 | $28,976 | $9,432 | $19,544 | $5,245,039 |
| 7 | 82 | $28,976 | $9,397 | $19,579 | $5,225,461 |
| 7 | 83 | $28,976 | $9,362 | $19,614 | $5,205,847 |
| 7 | 84 | $28,976 | $9,327 | $19,649 | $5,186,197 |
| 8 | 85 | $28,976 | $9,292 | $19,684 | $5,166,513 |
| 8 | 86 | $28,976 | $9,257 | $19,720 | $5,146,793 |
| 8 | 87 | $28,976 | $9,221 | $19,755 | $5,127,038 |
| 8 | 88 | $28,976 | $9,186 | $19,790 | $5,107,248 |
| 8 | 89 | $28,976 | $9,150 | $19,826 | $5,087,422 |
| 8 | 90 | $28,976 | $9,115 | $19,861 | $5,067,561 |
| 8 | 91 | $28,976 | $9,079 | $19,897 | $5,047,664 |
| 8 | 92 | $28,976 | $9,044 | $19,933 | $5,027,731 |
| 8 | 93 | $28,976 | $9,008 | $19,968 | $5,007,763 |
| 8 | 94 | $28,976 | $8,972 | $20,004 | $4,987,759 |
| 8 | 95 | $28,976 | $8,936 | $20,040 | $4,967,719 |
| 8 | 96 | $28,976 | $8,900 | $20,076 | $4,947,643 |
| 9 | 97 | $28,976 | $8,865 | $20,112 | $4,927,532 |
| 9 | 98 | $28,976 | $8,828 | $20,148 | $4,907,384 |
| 9 | 99 | $28,976 | $8,792 | $20,184 | $4,887,200 |
| 9 | 100 | $28,976 | $8,756 | $20,220 | $4,866,980 |
| 9 | 101 | $28,976 | $8,720 | $20,256 | $4,846,724 |
| 9 | 102 | $28,976 | $8,684 | $20,293 | $4,826,431 |
| 9 | 103 | $28,976 | $8,647 | $20,329 | $4,806,102 |
| 9 | 104 | $28,976 | $8,611 | $20,365 | $4,785,737 |
| 9 | 105 | $28,976 | $8,574 | $20,402 | $4,765,335 |
| 9 | 106 | $28,976 | $8,538 | $20,438 | $4,744,896 |
| 9 | 107 | $28,976 | $8,501 | $20,475 | $4,724,421 |
| 9 | 108 | $28,976 | $8,465 | $20,512 | $4,703,910 |
| 10 | 109 | $28,976 | $8,428 | $20,548 | $4,683,361 |
| 10 | 110 | $28,976 | $8,391 | $20,585 | $4,662,776 |
| 10 | 111 | $28,976 | $8,354 | $20,622 | $4,642,154 |
| 10 | 112 | $28,976 | $8,317 | $20,659 | $4,621,495 |
| 10 | 113 | $28,976 | $8,280 | $20,696 | $4,600,799 |
| 10 | 114 | $28,976 | $8,243 | $20,733 | $4,580,065 |
| 10 | 115 | $28,976 | $8,206 | $20,770 | $4,559,295 |
| 10 | 116 | $28,976 | $8,169 | $20,808 | $4,538,487 |
| 10 | 117 | $28,976 | $8,131 | $20,845 | $4,517,643 |
| 10 | 118 | $28,976 | $8,094 | $20,882 | $4,496,760 |
| 10 | 119 | $28,976 | $8,057 | $20,920 | $4,475,841 |
| 10 | 120 | $28,976 | $8,019 | $20,957 | $4,454,884 |
| 11 | 121 | $28,976 | $7,982 | $20,995 | $4,433,889 |
| 11 | 122 | $28,976 | $7,944 | $21,032 | $4,412,857 |
| 11 | 123 | $28,976 | $7,906 | $21,070 | $4,391,787 |
| 11 | 124 | $28,976 | $7,869 | $21,108 | $4,370,679 |
| 11 | 125 | $28,976 | $7,831 | $21,145 | $4,349,534 |
| 11 | 126 | $28,976 | $7,793 | $21,183 | $4,328,350 |
| 11 | 127 | $28,976 | $7,755 | $21,221 | $4,307,129 |
| 11 | 128 | $28,976 | $7,717 | $21,259 | $4,285,870 |
| 11 | 129 | $28,976 | $7,679 | $21,297 | $4,264,572 |
| 11 | 130 | $28,976 | $7,641 | $21,336 | $4,243,237 |
| 11 | 131 | $28,976 | $7,602 | $21,374 | $4,221,863 |
| 11 | 132 | $28,976 | $7,564 | $21,412 | $4,200,451 |
| 12 | 133 | $28,976 | $7,526 | $21,450 | $4,179,000 |
| 12 | 134 | $28,976 | $7,487 | $21,489 | $4,157,511 |
| 12 | 135 | $28,976 | $7,449 | $21,527 | $4,135,984 |
| 12 | 136 | $28,976 | $7,410 | $21,566 | $4,114,418 |
| 12 | 137 | $28,976 | $7,372 | $21,605 | $4,092,813 |
| 12 | 138 | $28,976 | $7,333 | $21,643 | $4,071,170 |
| 12 | 139 | $28,976 | $7,294 | $21,682 | $4,049,488 |
| 12 | 140 | $28,976 | $7,255 | $21,721 | $4,027,767 |
| 12 | 141 | $28,976 | $7,216 | $21,760 | $4,006,007 |
| 12 | 142 | $28,976 | $7,177 | $21,799 | $3,984,208 |
| 12 | 143 | $28,976 | $7,138 | $21,838 | $3,962,370 |
| 12 | 144 | $28,976 | $7,099 | $21,877 | $3,940,493 |
| 13 | 145 | $28,976 | $7,060 | $21,916 | $3,918,577 |
| 13 | 146 | $28,976 | $7,021 | $21,956 | $3,896,621 |
| 13 | 147 | $28,976 | $6,981 | $21,995 | $3,874,626 |
| 13 | 148 | $28,976 | $6,942 | $22,034 | $3,852,592 |
| 13 | 149 | $28,976 | $6,903 | $22,074 | $3,830,518 |
| 13 | 150 | $28,976 | $6,863 | $22,113 | $3,808,405 |
| 13 | 151 | $28,976 | $6,823 | $22,153 | $3,786,252 |
| 13 | 152 | $28,976 | $6,784 | $22,193 | $3,764,060 |
| 13 | 153 | $28,976 | $6,744 | $22,232 | $3,741,827 |
| 13 | 154 | $28,976 | $6,704 | $22,272 | $3,719,555 |
| 13 | 155 | $28,976 | $6,664 | $22,312 | $3,697,243 |
| 13 | 156 | $28,976 | $6,624 | $22,352 | $3,674,891 |
| 14 | 157 | $28,976 | $6,584 | $22,392 | $3,652,499 |
| 14 | 158 | $28,976 | $6,544 | $22,432 | $3,630,067 |
| 14 | 159 | $28,976 | $6,504 | $22,472 | $3,607,594 |
| 14 | 160 | $28,976 | $6,464 | $22,513 | $3,585,081 |
| 14 | 161 | $28,976 | $6,423 | $22,553 | $3,562,528 |
| 14 | 162 | $28,976 | $6,383 | $22,593 | $3,539,935 |
| 14 | 163 | $28,976 | $6,342 | $22,634 | $3,517,301 |
| 14 | 164 | $28,976 | $6,302 | $22,674 | $3,494,627 |
| 14 | 165 | $28,976 | $6,261 | $22,715 | $3,471,912 |
| 14 | 166 | $28,976 | $6,221 | $22,756 | $3,449,156 |
| 14 | 167 | $28,976 | $6,180 | $22,797 | $3,426,359 |
| 14 | 168 | $28,976 | $6,139 | $22,837 | $3,403,522 |
| 15 | 169 | $28,976 | $6,098 | $22,878 | $3,380,643 |
| 15 | 170 | $28,976 | $6,057 | $22,919 | $3,357,724 |
| 15 | 171 | $28,976 | $6,016 | $22,960 | $3,334,764 |
| 15 | 172 | $28,976 | $5,975 | $23,002 | $3,311,762 |
| 15 | 173 | $28,976 | $5,934 | $23,043 | $3,288,720 |
| 15 | 174 | $28,976 | $5,892 | $23,084 | $3,265,636 |
| 15 | 175 | $28,976 | $5,851 | $23,125 | $3,242,510 |
| 15 | 176 | $28,976 | $5,809 | $23,167 | $3,219,343 |
| 15 | 177 | $28,976 | $5,768 | $23,208 | $3,196,135 |
| 15 | 178 | $28,976 | $5,726 | $23,250 | $3,172,885 |
| 15 | 179 | $28,976 | $5,685 | $23,292 | $3,149,594 |
| 15 | 180 | $28,976 | $5,643 | $23,333 | $3,126,260 |
| 16 | 181 | $28,976 | $5,601 | $23,375 | $3,102,885 |
| 16 | 182 | $28,976 | $5,559 | $23,417 | $3,079,468 |
| 16 | 183 | $28,976 | $5,517 | $23,459 | $3,056,009 |
| 16 | 184 | $28,976 | $5,475 | $23,501 | $3,032,508 |
| 16 | 185 | $28,976 | $5,433 | $23,543 | $3,008,965 |
| 16 | 186 | $28,976 | $5,391 | $23,585 | $2,985,380 |
| 16 | 187 | $28,976 | $5,349 | $23,627 | $2,961,753 |
| 16 | 188 | $28,976 | $5,306 | $23,670 | $2,938,083 |
| 16 | 189 | $28,976 | $5,264 | $23,712 | $2,914,371 |
| 16 | 190 | $28,976 | $5,222 | $23,755 | $2,890,616 |
| 16 | 191 | $28,976 | $5,179 | $23,797 | $2,866,819 |
| 16 | 192 | $28,976 | $5,136 | $23,840 | $2,842,979 |
| 17 | 193 | $28,976 | $5,094 | $23,883 | $2,819,096 |
| 17 | 194 | $28,976 | $5,051 | $23,925 | $2,795,171 |
| 17 | 195 | $28,976 | $5,008 | $23,968 | $2,771,202 |
| 17 | 196 | $28,976 | $4,965 | $24,011 | $2,747,191 |
| 17 | 197 | $28,976 | $4,922 | $24,054 | $2,723,137 |
| 17 | 198 | $28,976 | $4,879 | $24,097 | $2,699,040 |
| 17 | 199 | $28,976 | $4,836 | $24,141 | $2,674,899 |
| 17 | 200 | $28,976 | $4,793 | $24,184 | $2,650,715 |
| 17 | 201 | $28,976 | $4,749 | $24,227 | $2,626,488 |
| 17 | 202 | $28,976 | $4,706 | $24,271 | $2,602,218 |
| 17 | 203 | $28,976 | $4,662 | $24,314 | $2,577,904 |
| 17 | 204 | $28,976 | $4,619 | $24,358 | $2,553,546 |
| 18 | 205 | $28,976 | $4,575 | $24,401 | $2,529,145 |
| 18 | 206 | $28,976 | $4,531 | $24,445 | $2,504,700 |
| 18 | 207 | $28,976 | $4,488 | $24,489 | $2,480,211 |
| 18 | 208 | $28,976 | $4,444 | $24,533 | $2,455,679 |
| 18 | 209 | $28,976 | $4,400 | $24,577 | $2,431,102 |
| 18 | 210 | $28,976 | $4,356 | $24,621 | $2,406,482 |
| 18 | 211 | $28,976 | $4,312 | $24,665 | $2,381,817 |
| 18 | 212 | $28,976 | $4,267 | $24,709 | $2,357,108 |
| 18 | 213 | $28,976 | $4,223 | $24,753 | $2,332,355 |
| 18 | 214 | $28,976 | $4,179 | $24,797 | $2,307,557 |
| 18 | 215 | $28,976 | $4,134 | $24,842 | $2,282,715 |
| 18 | 216 | $28,976 | $4,090 | $24,886 | $2,257,829 |
| 19 | 217 | $28,976 | $4,045 | $24,931 | $2,232,898 |
| 19 | 218 | $28,976 | $4,001 | $24,976 | $2,207,922 |
| 19 | 219 | $28,976 | $3,956 | $25,020 | $2,182,902 |
| 19 | 220 | $28,976 | $3,911 | $25,065 | $2,157,837 |
| 19 | 221 | $28,976 | $3,866 | $25,110 | $2,132,726 |
| 19 | 222 | $28,976 | $3,821 | $25,155 | $2,107,571 |
| 19 | 223 | $28,976 | $3,776 | $25,200 | $2,082,371 |
| 19 | 224 | $28,976 | $3,731 | $25,245 | $2,057,126 |
| 19 | 225 | $28,976 | $3,686 | $25,291 | $2,031,835 |
| 19 | 226 | $28,976 | $3,640 | $25,336 | $2,006,499 |
| 19 | 227 | $28,976 | $3,595 | $25,381 | $1,981,118 |
| 19 | 228 | $28,976 | $3,550 | $25,427 | $1,955,691 |
| 20 | 229 | $28,976 | $3,504 | $25,472 | $1,930,219 |
| 20 | 230 | $28,976 | $3,458 | $25,518 | $1,904,701 |
| 20 | 231 | $28,976 | $3,413 | $25,564 | $1,879,137 |
| 20 | 232 | $28,976 | $3,367 | $25,610 | $1,853,527 |
| 20 | 233 | $28,976 | $3,321 | $25,655 | $1,827,872 |
| 20 | 234 | $28,976 | $3,275 | $25,701 | $1,802,171 |
| 20 | 235 | $28,976 | $3,229 | $25,747 | $1,776,423 |
| 20 | 236 | $28,976 | $3,183 | $25,794 | $1,750,630 |
| 20 | 237 | $28,976 | $3,137 | $25,840 | $1,724,790 |
| 20 | 238 | $28,976 | $3,090 | $25,886 | $1,698,904 |
| 20 | 239 | $28,976 | $3,044 | $25,932 | $1,672,972 |
| 20 | 240 | $28,976 | $2,997 | $25,979 | $1,646,993 |
| 21 | 241 | $28,976 | $2,951 | $26,025 | $1,620,967 |
| 21 | 242 | $28,976 | $2,904 | $26,072 | $1,594,895 |
| 21 | 243 | $28,976 | $2,858 | $26,119 | $1,568,776 |
| 21 | 244 | $28,976 | $2,811 | $26,166 | $1,542,611 |
| 21 | 245 | $28,976 | $2,764 | $26,212 | $1,516,398 |
| 21 | 246 | $28,976 | $2,717 | $26,259 | $1,490,139 |
| 21 | 247 | $28,976 | $2,670 | $26,306 | $1,463,832 |
| 21 | 248 | $28,976 | $2,623 | $26,354 | $1,437,479 |
| 21 | 249 | $28,976 | $2,575 | $26,401 | $1,411,078 |
| 21 | 250 | $28,976 | $2,528 | $26,448 | $1,384,630 |
| 21 | 251 | $28,976 | $2,481 | $26,496 | $1,358,134 |
| 21 | 252 | $28,976 | $2,433 | $26,543 | $1,331,591 |
| 22 | 253 | $28,976 | $2,386 | $26,591 | $1,305,001 |
| 22 | 254 | $28,976 | $2,338 | $26,638 | $1,278,363 |
| 22 | 255 | $28,976 | $2,290 | $26,686 | $1,251,677 |
| 22 | 256 | $28,976 | $2,243 | $26,734 | $1,224,943 |
| 22 | 257 | $28,976 | $2,195 | $26,782 | $1,198,162 |
| 22 | 258 | $28,976 | $2,147 | $26,830 | $1,171,332 |
| 22 | 259 | $28,976 | $2,099 | $26,878 | $1,144,454 |
| 22 | 260 | $28,976 | $2,050 | $26,926 | $1,117,528 |
| 22 | 261 | $28,976 | $2,002 | $26,974 | $1,090,554 |
| 22 | 262 | $28,976 | $1,954 | $27,022 | $1,063,532 |
| 22 | 263 | $28,976 | $1,905 | $27,071 | $1,036,461 |
| 22 | 264 | $28,976 | $1,857 | $27,119 | $1,009,342 |
| 23 | 265 | $28,976 | $1,808 | $27,168 | $982,174 |
| 23 | 266 | $28,976 | $1,760 | $27,217 | $954,957 |
| 23 | 267 | $28,976 | $1,711 | $27,265 | $927,692 |
| 23 | 268 | $28,976 | $1,662 | $27,314 | $900,378 |
| 23 | 269 | $28,976 | $1,613 | $27,363 | $873,015 |
| 23 | 270 | $28,976 | $1,564 | $27,412 | $845,603 |
| 23 | 271 | $28,976 | $1,515 | $27,461 | $818,141 |
| 23 | 272 | $28,976 | $1,466 | $27,510 | $790,631 |
| 23 | 273 | $28,976 | $1,417 | $27,560 | $763,071 |
| 23 | 274 | $28,976 | $1,367 | $27,609 | $735,462 |
| 23 | 275 | $28,976 | $1,318 | $27,659 | $707,803 |
| 23 | 276 | $28,976 | $1,268 | $27,708 | $680,095 |
| 24 | 277 | $28,976 | $1,219 | $27,758 | $652,338 |
| 24 | 278 | $28,976 | $1,169 | $27,808 | $624,530 |
| 24 | 279 | $28,976 | $1,119 | $27,857 | $596,673 |
| 24 | 280 | $28,976 | $1,069 | $27,907 | $568,765 |
| 24 | 281 | $28,976 | $1,019 | $27,957 | $540,808 |
| 24 | 282 | $28,976 | $969 | $28,007 | $512,801 |
| 24 | 283 | $28,976 | $919 | $28,058 | $484,743 |
| 24 | 284 | $28,976 | $868 | $28,108 | $456,635 |
| 24 | 285 | $28,976 | $818 | $28,158 | $428,477 |
| 24 | 286 | $28,976 | $768 | $28,209 | $400,269 |
| 24 | 287 | $28,976 | $717 | $28,259 | $372,010 |
| 24 | 288 | $28,976 | $667 | $28,310 | $343,700 |
| 25 | 289 | $28,976 | $616 | $28,361 | $315,339 |
| 25 | 290 | $28,976 | $565 | $28,411 | $286,928 |
| 25 | 291 | $28,976 | $514 | $28,462 | $258,466 |
| 25 | 292 | $28,976 | $463 | $28,513 | $229,953 |
| 25 | 293 | $28,976 | $412 | $28,564 | $201,388 |
| 25 | 294 | $28,976 | $361 | $28,615 | $172,773 |
| 25 | 295 | $28,976 | $310 | $28,667 | $144,106 |
| 25 | 296 | $28,976 | $258 | $28,718 | $115,388 |
| 25 | 297 | $28,976 | $207 | $28,770 | $86,618 |
| 25 | 298 | $28,976 | $155 | $28,821 | $57,797 |
| 25 | 299 | $28,976 | $104 | $28,873 | $28,924 |
| 25 | 300 | $28,976 | $52 | $28,924 | $0 |
