首期 (港幣)
$4,680,000
每月還款 (港幣)
$30,270
總貸款額 (港幣)
$7,020,000
+
總利息 (港幣)
$2,060,965
=
總還款額 (港幣)
$9,080,965
| 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 | $30,270 | $12,578 | $17,692 | $7,002,308 |
| 1 | 2 | $30,270 | $12,546 | $17,724 | $6,984,584 |
| 1 | 3 | $30,270 | $12,514 | $17,756 | $6,966,828 |
| 1 | 4 | $30,270 | $12,482 | $17,788 | $6,949,040 |
| 1 | 5 | $30,270 | $12,450 | $17,820 | $6,931,221 |
| 1 | 6 | $30,270 | $12,418 | $17,851 | $6,913,369 |
| 1 | 7 | $30,270 | $12,386 | $17,883 | $6,895,486 |
| 1 | 8 | $30,270 | $12,354 | $17,915 | $6,877,570 |
| 1 | 9 | $30,270 | $12,322 | $17,948 | $6,859,623 |
| 1 | 10 | $30,270 | $12,290 | $17,980 | $6,841,643 |
| 1 | 11 | $30,270 | $12,258 | $18,012 | $6,823,631 |
| 1 | 12 | $30,270 | $12,226 | $18,044 | $6,805,587 |
| 2 | 13 | $30,270 | $12,193 | $18,077 | $6,787,510 |
| 2 | 14 | $30,270 | $12,161 | $18,109 | $6,769,401 |
| 2 | 15 | $30,270 | $12,129 | $18,141 | $6,751,260 |
| 2 | 16 | $30,270 | $12,096 | $18,174 | $6,733,086 |
| 2 | 17 | $30,270 | $12,063 | $18,206 | $6,714,880 |
| 2 | 18 | $30,270 | $12,031 | $18,239 | $6,696,641 |
| 2 | 19 | $30,270 | $11,998 | $18,272 | $6,678,369 |
| 2 | 20 | $30,270 | $11,965 | $18,304 | $6,660,064 |
| 2 | 21 | $30,270 | $11,933 | $18,337 | $6,641,727 |
| 2 | 22 | $30,270 | $11,900 | $18,370 | $6,623,357 |
| 2 | 23 | $30,270 | $11,867 | $18,403 | $6,604,954 |
| 2 | 24 | $30,270 | $11,834 | $18,436 | $6,586,518 |
| 3 | 25 | $30,270 | $11,801 | $18,469 | $6,568,049 |
| 3 | 26 | $30,270 | $11,768 | $18,502 | $6,549,547 |
| 3 | 27 | $30,270 | $11,735 | $18,535 | $6,531,011 |
| 3 | 28 | $30,270 | $11,701 | $18,568 | $6,512,443 |
| 3 | 29 | $30,270 | $11,668 | $18,602 | $6,493,841 |
| 3 | 30 | $30,270 | $11,635 | $18,635 | $6,475,206 |
| 3 | 31 | $30,270 | $11,601 | $18,668 | $6,456,538 |
| 3 | 32 | $30,270 | $11,568 | $18,702 | $6,437,836 |
| 3 | 33 | $30,270 | $11,534 | $18,735 | $6,419,100 |
| 3 | 34 | $30,270 | $11,501 | $18,769 | $6,400,331 |
| 3 | 35 | $30,270 | $11,467 | $18,803 | $6,381,529 |
| 3 | 36 | $30,270 | $11,434 | $18,836 | $6,362,692 |
| 4 | 37 | $30,270 | $11,400 | $18,870 | $6,343,822 |
| 4 | 38 | $30,270 | $11,366 | $18,904 | $6,324,918 |
| 4 | 39 | $30,270 | $11,332 | $18,938 | $6,305,981 |
| 4 | 40 | $30,270 | $11,298 | $18,972 | $6,287,009 |
| 4 | 41 | $30,270 | $11,264 | $19,006 | $6,268,003 |
| 4 | 42 | $30,270 | $11,230 | $19,040 | $6,248,964 |
| 4 | 43 | $30,270 | $11,196 | $19,074 | $6,229,890 |
| 4 | 44 | $30,270 | $11,162 | $19,108 | $6,210,782 |
| 4 | 45 | $30,270 | $11,128 | $19,142 | $6,191,640 |
| 4 | 46 | $30,270 | $11,093 | $19,177 | $6,172,463 |
| 4 | 47 | $30,270 | $11,059 | $19,211 | $6,153,252 |
| 4 | 48 | $30,270 | $11,025 | $19,245 | $6,134,007 |
| 5 | 49 | $30,270 | $10,990 | $19,280 | $6,114,727 |
| 5 | 50 | $30,270 | $10,956 | $19,314 | $6,095,413 |
| 5 | 51 | $30,270 | $10,921 | $19,349 | $6,076,064 |
| 5 | 52 | $30,270 | $10,886 | $19,384 | $6,056,680 |
| 5 | 53 | $30,270 | $10,852 | $19,418 | $6,037,262 |
| 5 | 54 | $30,270 | $10,817 | $19,453 | $6,017,809 |
| 5 | 55 | $30,270 | $10,782 | $19,488 | $5,998,321 |
| 5 | 56 | $30,270 | $10,747 | $19,523 | $5,978,798 |
| 5 | 57 | $30,270 | $10,712 | $19,558 | $5,959,240 |
| 5 | 58 | $30,270 | $10,677 | $19,593 | $5,939,647 |
| 5 | 59 | $30,270 | $10,642 | $19,628 | $5,920,019 |
| 5 | 60 | $30,270 | $10,607 | $19,663 | $5,900,356 |
| 6 | 61 | $30,270 | $10,571 | $19,698 | $5,880,658 |
| 6 | 62 | $30,270 | $10,536 | $19,734 | $5,860,924 |
| 6 | 63 | $30,270 | $10,501 | $19,769 | $5,841,155 |
| 6 | 64 | $30,270 | $10,465 | $19,804 | $5,821,350 |
| 6 | 65 | $30,270 | $10,430 | $19,840 | $5,801,510 |
| 6 | 66 | $30,270 | $10,394 | $19,876 | $5,781,635 |
| 6 | 67 | $30,270 | $10,359 | $19,911 | $5,761,724 |
| 6 | 68 | $30,270 | $10,323 | $19,947 | $5,741,777 |
| 6 | 69 | $30,270 | $10,287 | $19,983 | $5,721,794 |
| 6 | 70 | $30,270 | $10,252 | $20,018 | $5,701,776 |
| 6 | 71 | $30,270 | $10,216 | $20,054 | $5,681,722 |
| 6 | 72 | $30,270 | $10,180 | $20,090 | $5,661,632 |
| 7 | 73 | $30,270 | $10,144 | $20,126 | $5,641,506 |
| 7 | 74 | $30,270 | $10,108 | $20,162 | $5,621,343 |
| 7 | 75 | $30,270 | $10,072 | $20,198 | $5,601,145 |
| 7 | 76 | $30,270 | $10,035 | $20,234 | $5,580,911 |
| 7 | 77 | $30,270 | $9,999 | $20,271 | $5,560,640 |
| 7 | 78 | $30,270 | $9,963 | $20,307 | $5,540,333 |
| 7 | 79 | $30,270 | $9,926 | $20,343 | $5,519,989 |
| 7 | 80 | $30,270 | $9,890 | $20,380 | $5,499,609 |
| 7 | 81 | $30,270 | $9,853 | $20,416 | $5,479,193 |
| 7 | 82 | $30,270 | $9,817 | $20,453 | $5,458,740 |
| 7 | 83 | $30,270 | $9,780 | $20,490 | $5,438,250 |
| 7 | 84 | $30,270 | $9,744 | $20,526 | $5,417,724 |
| 8 | 85 | $30,270 | $9,707 | $20,563 | $5,397,161 |
| 8 | 86 | $30,270 | $9,670 | $20,600 | $5,376,561 |
| 8 | 87 | $30,270 | $9,633 | $20,637 | $5,355,924 |
| 8 | 88 | $30,270 | $9,596 | $20,674 | $5,335,250 |
| 8 | 89 | $30,270 | $9,559 | $20,711 | $5,314,539 |
| 8 | 90 | $30,270 | $9,522 | $20,748 | $5,293,791 |
| 8 | 91 | $30,270 | $9,485 | $20,785 | $5,273,006 |
| 8 | 92 | $30,270 | $9,447 | $20,822 | $5,252,184 |
| 8 | 93 | $30,270 | $9,410 | $20,860 | $5,231,324 |
| 8 | 94 | $30,270 | $9,373 | $20,897 | $5,210,427 |
| 8 | 95 | $30,270 | $9,335 | $20,935 | $5,189,492 |
| 8 | 96 | $30,270 | $9,298 | $20,972 | $5,168,520 |
| 9 | 97 | $30,270 | $9,260 | $21,010 | $5,147,511 |
| 9 | 98 | $30,270 | $9,223 | $21,047 | $5,126,463 |
| 9 | 99 | $30,270 | $9,185 | $21,085 | $5,105,379 |
| 9 | 100 | $30,270 | $9,147 | $21,123 | $5,084,256 |
| 9 | 101 | $30,270 | $9,109 | $21,161 | $5,063,095 |
| 9 | 102 | $30,270 | $9,071 | $21,199 | $5,041,897 |
| 9 | 103 | $30,270 | $9,033 | $21,236 | $5,020,660 |
| 9 | 104 | $30,270 | $8,995 | $21,275 | $4,999,386 |
| 9 | 105 | $30,270 | $8,957 | $21,313 | $4,978,073 |
| 9 | 106 | $30,270 | $8,919 | $21,351 | $4,956,722 |
| 9 | 107 | $30,270 | $8,881 | $21,389 | $4,935,333 |
| 9 | 108 | $30,270 | $8,842 | $21,427 | $4,913,906 |
| 10 | 109 | $30,270 | $8,804 | $21,466 | $4,892,440 |
| 10 | 110 | $30,270 | $8,766 | $21,504 | $4,870,936 |
| 10 | 111 | $30,270 | $8,727 | $21,543 | $4,849,393 |
| 10 | 112 | $30,270 | $8,688 | $21,581 | $4,827,811 |
| 10 | 113 | $30,270 | $8,650 | $21,620 | $4,806,191 |
| 10 | 114 | $30,270 | $8,611 | $21,659 | $4,784,533 |
| 10 | 115 | $30,270 | $8,572 | $21,698 | $4,762,835 |
| 10 | 116 | $30,270 | $8,533 | $21,736 | $4,741,099 |
| 10 | 117 | $30,270 | $8,494 | $21,775 | $4,719,323 |
| 10 | 118 | $30,270 | $8,455 | $21,814 | $4,697,509 |
| 10 | 119 | $30,270 | $8,416 | $21,854 | $4,675,655 |
| 10 | 120 | $30,270 | $8,377 | $21,893 | $4,653,762 |
| 11 | 121 | $30,270 | $8,338 | $21,932 | $4,631,831 |
| 11 | 122 | $30,270 | $8,299 | $21,971 | $4,609,859 |
| 11 | 123 | $30,270 | $8,259 | $22,011 | $4,587,849 |
| 11 | 124 | $30,270 | $8,220 | $22,050 | $4,565,799 |
| 11 | 125 | $30,270 | $8,180 | $22,089 | $4,543,709 |
| 11 | 126 | $30,270 | $8,141 | $22,129 | $4,521,580 |
| 11 | 127 | $30,270 | $8,101 | $22,169 | $4,499,412 |
| 11 | 128 | $30,270 | $8,061 | $22,208 | $4,477,203 |
| 11 | 129 | $30,270 | $8,022 | $22,248 | $4,454,955 |
| 11 | 130 | $30,270 | $7,982 | $22,288 | $4,432,667 |
| 11 | 131 | $30,270 | $7,942 | $22,328 | $4,410,339 |
| 11 | 132 | $30,270 | $7,902 | $22,368 | $4,387,971 |
| 12 | 133 | $30,270 | $7,862 | $22,408 | $4,365,563 |
| 12 | 134 | $30,270 | $7,822 | $22,448 | $4,343,114 |
| 12 | 135 | $30,270 | $7,781 | $22,488 | $4,320,626 |
| 12 | 136 | $30,270 | $7,741 | $22,529 | $4,298,097 |
| 12 | 137 | $30,270 | $7,701 | $22,569 | $4,275,528 |
| 12 | 138 | $30,270 | $7,660 | $22,610 | $4,252,919 |
| 12 | 139 | $30,270 | $7,620 | $22,650 | $4,230,268 |
| 12 | 140 | $30,270 | $7,579 | $22,691 | $4,207,578 |
| 12 | 141 | $30,270 | $7,539 | $22,731 | $4,184,847 |
| 12 | 142 | $30,270 | $7,498 | $22,772 | $4,162,074 |
| 12 | 143 | $30,270 | $7,457 | $22,813 | $4,139,262 |
| 12 | 144 | $30,270 | $7,416 | $22,854 | $4,116,408 |
| 13 | 145 | $30,270 | $7,375 | $22,895 | $4,093,513 |
| 13 | 146 | $30,270 | $7,334 | $22,936 | $4,070,578 |
| 13 | 147 | $30,270 | $7,293 | $22,977 | $4,047,601 |
| 13 | 148 | $30,270 | $7,252 | $23,018 | $4,024,583 |
| 13 | 149 | $30,270 | $7,211 | $23,059 | $4,001,524 |
| 13 | 150 | $30,270 | $7,169 | $23,100 | $3,978,423 |
| 13 | 151 | $30,270 | $7,128 | $23,142 | $3,955,281 |
| 13 | 152 | $30,270 | $7,087 | $23,183 | $3,932,098 |
| 13 | 153 | $30,270 | $7,045 | $23,225 | $3,908,873 |
| 13 | 154 | $30,270 | $7,003 | $23,266 | $3,885,607 |
| 13 | 155 | $30,270 | $6,962 | $23,308 | $3,862,299 |
| 13 | 156 | $30,270 | $6,920 | $23,350 | $3,838,949 |
| 14 | 157 | $30,270 | $6,878 | $23,392 | $3,815,557 |
| 14 | 158 | $30,270 | $6,836 | $23,434 | $3,792,123 |
| 14 | 159 | $30,270 | $6,794 | $23,476 | $3,768,647 |
| 14 | 160 | $30,270 | $6,752 | $23,518 | $3,745,130 |
| 14 | 161 | $30,270 | $6,710 | $23,560 | $3,721,570 |
| 14 | 162 | $30,270 | $6,668 | $23,602 | $3,697,968 |
| 14 | 163 | $30,270 | $6,626 | $23,644 | $3,674,323 |
| 14 | 164 | $30,270 | $6,583 | $23,687 | $3,650,637 |
| 14 | 165 | $30,270 | $6,541 | $23,729 | $3,626,908 |
| 14 | 166 | $30,270 | $6,498 | $23,772 | $3,603,136 |
| 14 | 167 | $30,270 | $6,456 | $23,814 | $3,579,322 |
| 14 | 168 | $30,270 | $6,413 | $23,857 | $3,555,465 |
| 15 | 169 | $30,270 | $6,370 | $23,900 | $3,531,565 |
| 15 | 170 | $30,270 | $6,327 | $23,942 | $3,507,623 |
| 15 | 171 | $30,270 | $6,284 | $23,985 | $3,483,637 |
| 15 | 172 | $30,270 | $6,242 | $24,028 | $3,459,609 |
| 15 | 173 | $30,270 | $6,198 | $24,071 | $3,435,537 |
| 15 | 174 | $30,270 | $6,155 | $24,115 | $3,411,423 |
| 15 | 175 | $30,270 | $6,112 | $24,158 | $3,387,265 |
| 15 | 176 | $30,270 | $6,069 | $24,201 | $3,363,064 |
| 15 | 177 | $30,270 | $6,025 | $24,244 | $3,338,820 |
| 15 | 178 | $30,270 | $5,982 | $24,288 | $3,314,532 |
| 15 | 179 | $30,270 | $5,939 | $24,331 | $3,290,200 |
| 15 | 180 | $30,270 | $5,895 | $24,375 | $3,265,826 |
| 16 | 181 | $30,270 | $5,851 | $24,419 | $3,241,407 |
| 16 | 182 | $30,270 | $5,808 | $24,462 | $3,216,945 |
| 16 | 183 | $30,270 | $5,764 | $24,506 | $3,192,438 |
| 16 | 184 | $30,270 | $5,720 | $24,550 | $3,167,888 |
| 16 | 185 | $30,270 | $5,676 | $24,594 | $3,143,294 |
| 16 | 186 | $30,270 | $5,632 | $24,638 | $3,118,656 |
| 16 | 187 | $30,270 | $5,588 | $24,682 | $3,093,974 |
| 16 | 188 | $30,270 | $5,543 | $24,727 | $3,069,247 |
| 16 | 189 | $30,270 | $5,499 | $24,771 | $3,044,476 |
| 16 | 190 | $30,270 | $5,455 | $24,815 | $3,019,661 |
| 16 | 191 | $30,270 | $5,410 | $24,860 | $2,994,802 |
| 16 | 192 | $30,270 | $5,366 | $24,904 | $2,969,897 |
| 17 | 193 | $30,270 | $5,321 | $24,949 | $2,944,949 |
| 17 | 194 | $30,270 | $5,276 | $24,994 | $2,919,955 |
| 17 | 195 | $30,270 | $5,232 | $25,038 | $2,894,917 |
| 17 | 196 | $30,270 | $5,187 | $25,083 | $2,869,834 |
| 17 | 197 | $30,270 | $5,142 | $25,128 | $2,844,706 |
| 17 | 198 | $30,270 | $5,097 | $25,173 | $2,819,532 |
| 17 | 199 | $30,270 | $5,052 | $25,218 | $2,794,314 |
| 17 | 200 | $30,270 | $5,006 | $25,263 | $2,769,051 |
| 17 | 201 | $30,270 | $4,961 | $25,309 | $2,743,742 |
| 17 | 202 | $30,270 | $4,916 | $25,354 | $2,718,388 |
| 17 | 203 | $30,270 | $4,870 | $25,399 | $2,692,989 |
| 17 | 204 | $30,270 | $4,825 | $25,445 | $2,667,544 |
| 18 | 205 | $30,270 | $4,779 | $25,491 | $2,642,053 |
| 18 | 206 | $30,270 | $4,734 | $25,536 | $2,616,517 |
| 18 | 207 | $30,270 | $4,688 | $25,582 | $2,590,935 |
| 18 | 208 | $30,270 | $4,642 | $25,628 | $2,565,307 |
| 18 | 209 | $30,270 | $4,596 | $25,674 | $2,539,634 |
| 18 | 210 | $30,270 | $4,550 | $25,720 | $2,513,914 |
| 18 | 211 | $30,270 | $4,504 | $25,766 | $2,488,148 |
| 18 | 212 | $30,270 | $4,458 | $25,812 | $2,462,336 |
| 18 | 213 | $30,270 | $4,412 | $25,858 | $2,436,478 |
| 18 | 214 | $30,270 | $4,365 | $25,905 | $2,410,573 |
| 18 | 215 | $30,270 | $4,319 | $25,951 | $2,384,622 |
| 18 | 216 | $30,270 | $4,272 | $25,997 | $2,358,625 |
| 19 | 217 | $30,270 | $4,226 | $26,044 | $2,332,581 |
| 19 | 218 | $30,270 | $4,179 | $26,091 | $2,306,490 |
| 19 | 219 | $30,270 | $4,132 | $26,137 | $2,280,353 |
| 19 | 220 | $30,270 | $4,086 | $26,184 | $2,254,169 |
| 19 | 221 | $30,270 | $4,039 | $26,231 | $2,227,937 |
| 19 | 222 | $30,270 | $3,992 | $26,278 | $2,201,659 |
| 19 | 223 | $30,270 | $3,945 | $26,325 | $2,175,334 |
| 19 | 224 | $30,270 | $3,897 | $26,372 | $2,148,962 |
| 19 | 225 | $30,270 | $3,850 | $26,420 | $2,122,542 |
| 19 | 226 | $30,270 | $3,803 | $26,467 | $2,096,075 |
| 19 | 227 | $30,270 | $3,755 | $26,514 | $2,069,561 |
| 19 | 228 | $30,270 | $3,708 | $26,562 | $2,042,999 |
| 20 | 229 | $30,270 | $3,660 | $26,610 | $2,016,389 |
| 20 | 230 | $30,270 | $3,613 | $26,657 | $1,989,732 |
| 20 | 231 | $30,270 | $3,565 | $26,705 | $1,963,027 |
| 20 | 232 | $30,270 | $3,517 | $26,753 | $1,936,274 |
| 20 | 233 | $30,270 | $3,469 | $26,801 | $1,909,474 |
| 20 | 234 | $30,270 | $3,421 | $26,849 | $1,882,625 |
| 20 | 235 | $30,270 | $3,373 | $26,897 | $1,855,728 |
| 20 | 236 | $30,270 | $3,325 | $26,945 | $1,828,783 |
| 20 | 237 | $30,270 | $3,277 | $26,993 | $1,801,790 |
| 20 | 238 | $30,270 | $3,228 | $27,042 | $1,774,748 |
| 20 | 239 | $30,270 | $3,180 | $27,090 | $1,747,658 |
| 20 | 240 | $30,270 | $3,131 | $27,139 | $1,720,519 |
| 21 | 241 | $30,270 | $3,083 | $27,187 | $1,693,332 |
| 21 | 242 | $30,270 | $3,034 | $27,236 | $1,666,096 |
| 21 | 243 | $30,270 | $2,985 | $27,285 | $1,638,811 |
| 21 | 244 | $30,270 | $2,936 | $27,334 | $1,611,477 |
| 21 | 245 | $30,270 | $2,887 | $27,383 | $1,584,095 |
| 21 | 246 | $30,270 | $2,838 | $27,432 | $1,556,663 |
| 21 | 247 | $30,270 | $2,789 | $27,481 | $1,529,182 |
| 21 | 248 | $30,270 | $2,740 | $27,530 | $1,501,652 |
| 21 | 249 | $30,270 | $2,690 | $27,579 | $1,474,073 |
| 21 | 250 | $30,270 | $2,641 | $27,629 | $1,446,444 |
| 21 | 251 | $30,270 | $2,592 | $27,678 | $1,418,765 |
| 21 | 252 | $30,270 | $2,542 | $27,728 | $1,391,038 |
| 22 | 253 | $30,270 | $2,492 | $27,778 | $1,363,260 |
| 22 | 254 | $30,270 | $2,443 | $27,827 | $1,335,433 |
| 22 | 255 | $30,270 | $2,393 | $27,877 | $1,307,555 |
| 22 | 256 | $30,270 | $2,343 | $27,927 | $1,279,628 |
| 22 | 257 | $30,270 | $2,293 | $27,977 | $1,251,651 |
| 22 | 258 | $30,270 | $2,243 | $28,027 | $1,223,624 |
| 22 | 259 | $30,270 | $2,192 | $28,078 | $1,195,546 |
| 22 | 260 | $30,270 | $2,142 | $28,128 | $1,167,418 |
| 22 | 261 | $30,270 | $2,092 | $28,178 | $1,139,240 |
| 22 | 262 | $30,270 | $2,041 | $28,229 | $1,111,011 |
| 22 | 263 | $30,270 | $1,991 | $28,279 | $1,082,732 |
| 22 | 264 | $30,270 | $1,940 | $28,330 | $1,054,402 |
| 23 | 265 | $30,270 | $1,889 | $28,381 | $1,026,021 |
| 23 | 266 | $30,270 | $1,838 | $28,432 | $997,589 |
| 23 | 267 | $30,270 | $1,787 | $28,483 | $969,107 |
| 23 | 268 | $30,270 | $1,736 | $28,534 | $940,573 |
| 23 | 269 | $30,270 | $1,685 | $28,585 | $911,989 |
| 23 | 270 | $30,270 | $1,634 | $28,636 | $883,353 |
| 23 | 271 | $30,270 | $1,583 | $28,687 | $854,666 |
| 23 | 272 | $30,270 | $1,531 | $28,739 | $825,927 |
| 23 | 273 | $30,270 | $1,480 | $28,790 | $797,137 |
| 23 | 274 | $30,270 | $1,428 | $28,842 | $768,295 |
| 23 | 275 | $30,270 | $1,377 | $28,893 | $739,402 |
| 23 | 276 | $30,270 | $1,325 | $28,945 | $710,457 |
| 24 | 277 | $30,270 | $1,273 | $28,997 | $681,460 |
| 24 | 278 | $30,270 | $1,221 | $29,049 | $652,411 |
| 24 | 279 | $30,270 | $1,169 | $29,101 | $623,310 |
| 24 | 280 | $30,270 | $1,117 | $29,153 | $594,157 |
| 24 | 281 | $30,270 | $1,065 | $29,205 | $564,951 |
| 24 | 282 | $30,270 | $1,012 | $29,258 | $535,694 |
| 24 | 283 | $30,270 | $960 | $29,310 | $506,384 |
| 24 | 284 | $30,270 | $907 | $29,363 | $477,021 |
| 24 | 285 | $30,270 | $855 | $29,415 | $447,606 |
| 24 | 286 | $30,270 | $802 | $29,468 | $418,138 |
| 24 | 287 | $30,270 | $749 | $29,521 | $388,617 |
| 24 | 288 | $30,270 | $696 | $29,574 | $359,044 |
| 25 | 289 | $30,270 | $643 | $29,627 | $329,417 |
| 25 | 290 | $30,270 | $590 | $29,680 | $299,737 |
| 25 | 291 | $30,270 | $537 | $29,733 | $270,004 |
| 25 | 292 | $30,270 | $484 | $29,786 | $240,218 |
| 25 | 293 | $30,270 | $430 | $29,839 | $210,379 |
| 25 | 294 | $30,270 | $377 | $29,893 | $180,486 |
| 25 | 295 | $30,270 | $323 | $29,947 | $150,539 |
| 25 | 296 | $30,270 | $270 | $30,000 | $120,539 |
| 25 | 297 | $30,270 | $216 | $30,054 | $90,485 |
| 25 | 298 | $30,270 | $162 | $30,108 | $60,377 |
| 25 | 299 | $30,270 | $108 | $30,162 | $30,216 |
| 25 | 300 | $30,270 | $54 | $30,216 | $0 |
