首期 (港幣)
$2,872,000
每月還款 (港幣)
$18,576
總貸款額 (港幣)
$4,308,000
+
總利息 (港幣)
$1,264,763
=
總還款額 (港幣)
$5,572,763
| 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 | $18,576 | $7,719 | $10,857 | $4,297,143 |
| 1 | 2 | $18,576 | $7,699 | $10,877 | $4,286,266 |
| 1 | 3 | $18,576 | $7,680 | $10,896 | $4,275,369 |
| 1 | 4 | $18,576 | $7,660 | $10,916 | $4,264,454 |
| 1 | 5 | $18,576 | $7,640 | $10,935 | $4,253,518 |
| 1 | 6 | $18,576 | $7,621 | $10,955 | $4,242,563 |
| 1 | 7 | $18,576 | $7,601 | $10,975 | $4,231,589 |
| 1 | 8 | $18,576 | $7,582 | $10,994 | $4,220,594 |
| 1 | 9 | $18,576 | $7,562 | $11,014 | $4,209,580 |
| 1 | 10 | $18,576 | $7,542 | $11,034 | $4,198,547 |
| 1 | 11 | $18,576 | $7,522 | $11,053 | $4,187,493 |
| 1 | 12 | $18,576 | $7,503 | $11,073 | $4,176,420 |
| 2 | 13 | $18,576 | $7,483 | $11,093 | $4,165,327 |
| 2 | 14 | $18,576 | $7,463 | $11,113 | $4,154,214 |
| 2 | 15 | $18,576 | $7,443 | $11,133 | $4,143,081 |
| 2 | 16 | $18,576 | $7,423 | $11,153 | $4,131,928 |
| 2 | 17 | $18,576 | $7,403 | $11,173 | $4,120,755 |
| 2 | 18 | $18,576 | $7,383 | $11,193 | $4,109,562 |
| 2 | 19 | $18,576 | $7,363 | $11,213 | $4,098,349 |
| 2 | 20 | $18,576 | $7,343 | $11,233 | $4,087,116 |
| 2 | 21 | $18,576 | $7,323 | $11,253 | $4,075,863 |
| 2 | 22 | $18,576 | $7,303 | $11,273 | $4,064,590 |
| 2 | 23 | $18,576 | $7,282 | $11,293 | $4,053,296 |
| 2 | 24 | $18,576 | $7,262 | $11,314 | $4,041,983 |
| 3 | 25 | $18,576 | $7,242 | $11,334 | $4,030,649 |
| 3 | 26 | $18,576 | $7,222 | $11,354 | $4,019,294 |
| 3 | 27 | $18,576 | $7,201 | $11,375 | $4,007,920 |
| 3 | 28 | $18,576 | $7,181 | $11,395 | $3,996,525 |
| 3 | 29 | $18,576 | $7,160 | $11,415 | $3,985,109 |
| 3 | 30 | $18,576 | $7,140 | $11,436 | $3,973,674 |
| 3 | 31 | $18,576 | $7,119 | $11,456 | $3,962,217 |
| 3 | 32 | $18,576 | $7,099 | $11,477 | $3,950,740 |
| 3 | 33 | $18,576 | $7,078 | $11,497 | $3,939,243 |
| 3 | 34 | $18,576 | $7,058 | $11,518 | $3,927,725 |
| 3 | 35 | $18,576 | $7,037 | $11,539 | $3,916,186 |
| 3 | 36 | $18,576 | $7,016 | $11,559 | $3,904,627 |
| 4 | 37 | $18,576 | $6,996 | $11,580 | $3,893,047 |
| 4 | 38 | $18,576 | $6,975 | $11,601 | $3,881,446 |
| 4 | 39 | $18,576 | $6,954 | $11,622 | $3,869,824 |
| 4 | 40 | $18,576 | $6,933 | $11,642 | $3,858,182 |
| 4 | 41 | $18,576 | $6,913 | $11,663 | $3,846,518 |
| 4 | 42 | $18,576 | $6,892 | $11,684 | $3,834,834 |
| 4 | 43 | $18,576 | $6,871 | $11,705 | $3,823,129 |
| 4 | 44 | $18,576 | $6,850 | $11,726 | $3,811,403 |
| 4 | 45 | $18,576 | $6,829 | $11,747 | $3,799,656 |
| 4 | 46 | $18,576 | $6,808 | $11,768 | $3,787,888 |
| 4 | 47 | $18,576 | $6,787 | $11,789 | $3,776,098 |
| 4 | 48 | $18,576 | $6,766 | $11,810 | $3,764,288 |
| 5 | 49 | $18,576 | $6,744 | $11,832 | $3,752,456 |
| 5 | 50 | $18,576 | $6,723 | $11,853 | $3,740,604 |
| 5 | 51 | $18,576 | $6,702 | $11,874 | $3,728,730 |
| 5 | 52 | $18,576 | $6,681 | $11,895 | $3,716,835 |
| 5 | 53 | $18,576 | $6,659 | $11,917 | $3,704,918 |
| 5 | 54 | $18,576 | $6,638 | $11,938 | $3,692,980 |
| 5 | 55 | $18,576 | $6,617 | $11,959 | $3,681,021 |
| 5 | 56 | $18,576 | $6,595 | $11,981 | $3,669,040 |
| 5 | 57 | $18,576 | $6,574 | $12,002 | $3,657,038 |
| 5 | 58 | $18,576 | $6,552 | $12,024 | $3,645,014 |
| 5 | 59 | $18,576 | $6,531 | $12,045 | $3,632,969 |
| 5 | 60 | $18,576 | $6,509 | $12,067 | $3,620,902 |
| 6 | 61 | $18,576 | $6,487 | $12,088 | $3,608,814 |
| 6 | 62 | $18,576 | $6,466 | $12,110 | $3,596,704 |
| 6 | 63 | $18,576 | $6,444 | $12,132 | $3,584,572 |
| 6 | 64 | $18,576 | $6,422 | $12,154 | $3,572,418 |
| 6 | 65 | $18,576 | $6,401 | $12,175 | $3,560,243 |
| 6 | 66 | $18,576 | $6,379 | $12,197 | $3,548,046 |
| 6 | 67 | $18,576 | $6,357 | $12,219 | $3,535,827 |
| 6 | 68 | $18,576 | $6,335 | $12,241 | $3,523,586 |
| 6 | 69 | $18,576 | $6,313 | $12,263 | $3,511,323 |
| 6 | 70 | $18,576 | $6,291 | $12,285 | $3,499,039 |
| 6 | 71 | $18,576 | $6,269 | $12,307 | $3,486,732 |
| 6 | 72 | $18,576 | $6,247 | $12,329 | $3,474,403 |
| 7 | 73 | $18,576 | $6,225 | $12,351 | $3,462,052 |
| 7 | 74 | $18,576 | $6,203 | $12,373 | $3,449,679 |
| 7 | 75 | $18,576 | $6,181 | $12,395 | $3,437,284 |
| 7 | 76 | $18,576 | $6,158 | $12,417 | $3,424,867 |
| 7 | 77 | $18,576 | $6,136 | $12,440 | $3,412,427 |
| 7 | 78 | $18,576 | $6,114 | $12,462 | $3,399,965 |
| 7 | 79 | $18,576 | $6,092 | $12,484 | $3,387,481 |
| 7 | 80 | $18,576 | $6,069 | $12,507 | $3,374,974 |
| 7 | 81 | $18,576 | $6,047 | $12,529 | $3,362,445 |
| 7 | 82 | $18,576 | $6,024 | $12,551 | $3,349,893 |
| 7 | 83 | $18,576 | $6,002 | $12,574 | $3,337,319 |
| 7 | 84 | $18,576 | $5,979 | $12,597 | $3,324,723 |
| 8 | 85 | $18,576 | $5,957 | $12,619 | $3,312,104 |
| 8 | 86 | $18,576 | $5,934 | $12,642 | $3,299,462 |
| 8 | 87 | $18,576 | $5,912 | $12,664 | $3,286,798 |
| 8 | 88 | $18,576 | $5,889 | $12,687 | $3,274,111 |
| 8 | 89 | $18,576 | $5,866 | $12,710 | $3,261,401 |
| 8 | 90 | $18,576 | $5,843 | $12,733 | $3,248,669 |
| 8 | 91 | $18,576 | $5,821 | $12,755 | $3,235,913 |
| 8 | 92 | $18,576 | $5,798 | $12,778 | $3,223,135 |
| 8 | 93 | $18,576 | $5,775 | $12,801 | $3,210,334 |
| 8 | 94 | $18,576 | $5,752 | $12,824 | $3,197,510 |
| 8 | 95 | $18,576 | $5,729 | $12,847 | $3,184,663 |
| 8 | 96 | $18,576 | $5,706 | $12,870 | $3,171,793 |
| 9 | 97 | $18,576 | $5,683 | $12,893 | $3,158,900 |
| 9 | 98 | $18,576 | $5,660 | $12,916 | $3,145,984 |
| 9 | 99 | $18,576 | $5,637 | $12,939 | $3,133,044 |
| 9 | 100 | $18,576 | $5,613 | $12,963 | $3,120,082 |
| 9 | 101 | $18,576 | $5,590 | $12,986 | $3,107,096 |
| 9 | 102 | $18,576 | $5,567 | $13,009 | $3,094,087 |
| 9 | 103 | $18,576 | $5,544 | $13,032 | $3,081,055 |
| 9 | 104 | $18,576 | $5,520 | $13,056 | $3,067,999 |
| 9 | 105 | $18,576 | $5,497 | $13,079 | $3,054,920 |
| 9 | 106 | $18,576 | $5,473 | $13,102 | $3,041,818 |
| 9 | 107 | $18,576 | $5,450 | $13,126 | $3,028,692 |
| 9 | 108 | $18,576 | $5,426 | $13,149 | $3,015,542 |
| 10 | 109 | $18,576 | $5,403 | $13,173 | $3,002,369 |
| 10 | 110 | $18,576 | $5,379 | $13,197 | $2,989,172 |
| 10 | 111 | $18,576 | $5,356 | $13,220 | $2,975,952 |
| 10 | 112 | $18,576 | $5,332 | $13,244 | $2,962,708 |
| 10 | 113 | $18,576 | $5,308 | $13,268 | $2,949,441 |
| 10 | 114 | $18,576 | $5,284 | $13,291 | $2,936,149 |
| 10 | 115 | $18,576 | $5,261 | $13,315 | $2,922,834 |
| 10 | 116 | $18,576 | $5,237 | $13,339 | $2,909,495 |
| 10 | 117 | $18,576 | $5,213 | $13,363 | $2,896,132 |
| 10 | 118 | $18,576 | $5,189 | $13,387 | $2,882,745 |
| 10 | 119 | $18,576 | $5,165 | $13,411 | $2,869,334 |
| 10 | 120 | $18,576 | $5,141 | $13,435 | $2,855,899 |
| 11 | 121 | $18,576 | $5,117 | $13,459 | $2,842,440 |
| 11 | 122 | $18,576 | $5,093 | $13,483 | $2,828,956 |
| 11 | 123 | $18,576 | $5,069 | $13,507 | $2,815,449 |
| 11 | 124 | $18,576 | $5,044 | $13,532 | $2,801,918 |
| 11 | 125 | $18,576 | $5,020 | $13,556 | $2,788,362 |
| 11 | 126 | $18,576 | $4,996 | $13,580 | $2,774,782 |
| 11 | 127 | $18,576 | $4,971 | $13,604 | $2,761,177 |
| 11 | 128 | $18,576 | $4,947 | $13,629 | $2,747,549 |
| 11 | 129 | $18,576 | $4,923 | $13,653 | $2,733,895 |
| 11 | 130 | $18,576 | $4,898 | $13,678 | $2,720,218 |
| 11 | 131 | $18,576 | $4,874 | $13,702 | $2,706,516 |
| 11 | 132 | $18,576 | $4,849 | $13,727 | $2,692,789 |
| 12 | 133 | $18,576 | $4,825 | $13,751 | $2,679,038 |
| 12 | 134 | $18,576 | $4,800 | $13,776 | $2,665,262 |
| 12 | 135 | $18,576 | $4,775 | $13,801 | $2,651,461 |
| 12 | 136 | $18,576 | $4,751 | $13,825 | $2,637,636 |
| 12 | 137 | $18,576 | $4,726 | $13,850 | $2,623,786 |
| 12 | 138 | $18,576 | $4,701 | $13,875 | $2,609,911 |
| 12 | 139 | $18,576 | $4,676 | $13,900 | $2,596,011 |
| 12 | 140 | $18,576 | $4,651 | $13,925 | $2,582,086 |
| 12 | 141 | $18,576 | $4,626 | $13,950 | $2,568,137 |
| 12 | 142 | $18,576 | $4,601 | $13,975 | $2,554,162 |
| 12 | 143 | $18,576 | $4,576 | $14,000 | $2,540,162 |
| 12 | 144 | $18,576 | $4,551 | $14,025 | $2,526,138 |
| 13 | 145 | $18,576 | $4,526 | $14,050 | $2,512,088 |
| 13 | 146 | $18,576 | $4,501 | $14,075 | $2,498,013 |
| 13 | 147 | $18,576 | $4,476 | $14,100 | $2,483,912 |
| 13 | 148 | $18,576 | $4,450 | $14,126 | $2,469,787 |
| 13 | 149 | $18,576 | $4,425 | $14,151 | $2,455,636 |
| 13 | 150 | $18,576 | $4,400 | $14,176 | $2,441,460 |
| 13 | 151 | $18,576 | $4,374 | $14,202 | $2,427,258 |
| 13 | 152 | $18,576 | $4,349 | $14,227 | $2,413,031 |
| 13 | 153 | $18,576 | $4,323 | $14,253 | $2,398,779 |
| 13 | 154 | $18,576 | $4,298 | $14,278 | $2,384,501 |
| 13 | 155 | $18,576 | $4,272 | $14,304 | $2,370,197 |
| 13 | 156 | $18,576 | $4,247 | $14,329 | $2,355,868 |
| 14 | 157 | $18,576 | $4,221 | $14,355 | $2,341,513 |
| 14 | 158 | $18,576 | $4,195 | $14,381 | $2,327,132 |
| 14 | 159 | $18,576 | $4,169 | $14,406 | $2,312,726 |
| 14 | 160 | $18,576 | $4,144 | $14,432 | $2,298,293 |
| 14 | 161 | $18,576 | $4,118 | $14,458 | $2,283,835 |
| 14 | 162 | $18,576 | $4,092 | $14,484 | $2,269,351 |
| 14 | 163 | $18,576 | $4,066 | $14,510 | $2,254,841 |
| 14 | 164 | $18,576 | $4,040 | $14,536 | $2,240,305 |
| 14 | 165 | $18,576 | $4,014 | $14,562 | $2,225,743 |
| 14 | 166 | $18,576 | $3,988 | $14,588 | $2,211,155 |
| 14 | 167 | $18,576 | $3,962 | $14,614 | $2,196,541 |
| 14 | 168 | $18,576 | $3,935 | $14,640 | $2,181,901 |
| 15 | 169 | $18,576 | $3,909 | $14,667 | $2,167,234 |
| 15 | 170 | $18,576 | $3,883 | $14,693 | $2,152,541 |
| 15 | 171 | $18,576 | $3,857 | $14,719 | $2,137,822 |
| 15 | 172 | $18,576 | $3,830 | $14,746 | $2,123,076 |
| 15 | 173 | $18,576 | $3,804 | $14,772 | $2,108,304 |
| 15 | 174 | $18,576 | $3,777 | $14,798 | $2,093,506 |
| 15 | 175 | $18,576 | $3,751 | $14,825 | $2,078,681 |
| 15 | 176 | $18,576 | $3,724 | $14,852 | $2,063,829 |
| 15 | 177 | $18,576 | $3,698 | $14,878 | $2,048,951 |
| 15 | 178 | $18,576 | $3,671 | $14,905 | $2,034,046 |
| 15 | 179 | $18,576 | $3,644 | $14,932 | $2,019,114 |
| 15 | 180 | $18,576 | $3,618 | $14,958 | $2,004,156 |
| 16 | 181 | $18,576 | $3,591 | $14,985 | $1,989,171 |
| 16 | 182 | $18,576 | $3,564 | $15,012 | $1,974,159 |
| 16 | 183 | $18,576 | $3,537 | $15,039 | $1,959,120 |
| 16 | 184 | $18,576 | $3,510 | $15,066 | $1,944,055 |
| 16 | 185 | $18,576 | $3,483 | $15,093 | $1,928,962 |
| 16 | 186 | $18,576 | $3,456 | $15,120 | $1,913,842 |
| 16 | 187 | $18,576 | $3,429 | $15,147 | $1,898,695 |
| 16 | 188 | $18,576 | $3,402 | $15,174 | $1,883,521 |
| 16 | 189 | $18,576 | $3,375 | $15,201 | $1,868,320 |
| 16 | 190 | $18,576 | $3,347 | $15,228 | $1,853,091 |
| 16 | 191 | $18,576 | $3,320 | $15,256 | $1,837,836 |
| 16 | 192 | $18,576 | $3,293 | $15,283 | $1,822,552 |
| 17 | 193 | $18,576 | $3,265 | $15,310 | $1,807,242 |
| 17 | 194 | $18,576 | $3,238 | $15,338 | $1,791,904 |
| 17 | 195 | $18,576 | $3,210 | $15,365 | $1,776,539 |
| 17 | 196 | $18,576 | $3,183 | $15,393 | $1,761,146 |
| 17 | 197 | $18,576 | $3,155 | $15,420 | $1,745,725 |
| 17 | 198 | $18,576 | $3,128 | $15,448 | $1,730,277 |
| 17 | 199 | $18,576 | $3,100 | $15,476 | $1,714,801 |
| 17 | 200 | $18,576 | $3,072 | $15,504 | $1,699,298 |
| 17 | 201 | $18,576 | $3,045 | $15,531 | $1,683,767 |
| 17 | 202 | $18,576 | $3,017 | $15,559 | $1,668,207 |
| 17 | 203 | $18,576 | $2,989 | $15,587 | $1,652,620 |
| 17 | 204 | $18,576 | $2,961 | $15,615 | $1,637,005 |
| 18 | 205 | $18,576 | $2,933 | $15,643 | $1,621,363 |
| 18 | 206 | $18,576 | $2,905 | $15,671 | $1,605,692 |
| 18 | 207 | $18,576 | $2,877 | $15,699 | $1,589,993 |
| 18 | 208 | $18,576 | $2,849 | $15,727 | $1,574,265 |
| 18 | 209 | $18,576 | $2,821 | $15,755 | $1,558,510 |
| 18 | 210 | $18,576 | $2,792 | $15,784 | $1,542,727 |
| 18 | 211 | $18,576 | $2,764 | $15,812 | $1,526,915 |
| 18 | 212 | $18,576 | $2,736 | $15,840 | $1,511,075 |
| 18 | 213 | $18,576 | $2,707 | $15,869 | $1,495,206 |
| 18 | 214 | $18,576 | $2,679 | $15,897 | $1,479,309 |
| 18 | 215 | $18,576 | $2,650 | $15,925 | $1,463,384 |
| 18 | 216 | $18,576 | $2,622 | $15,954 | $1,447,430 |
| 19 | 217 | $18,576 | $2,593 | $15,983 | $1,431,447 |
| 19 | 218 | $18,576 | $2,565 | $16,011 | $1,415,436 |
| 19 | 219 | $18,576 | $2,536 | $16,040 | $1,399,396 |
| 19 | 220 | $18,576 | $2,507 | $16,069 | $1,383,327 |
| 19 | 221 | $18,576 | $2,478 | $16,097 | $1,367,230 |
| 19 | 222 | $18,576 | $2,450 | $16,126 | $1,351,104 |
| 19 | 223 | $18,576 | $2,421 | $16,155 | $1,334,949 |
| 19 | 224 | $18,576 | $2,392 | $16,184 | $1,318,765 |
| 19 | 225 | $18,576 | $2,363 | $16,213 | $1,302,551 |
| 19 | 226 | $18,576 | $2,334 | $16,242 | $1,286,309 |
| 19 | 227 | $18,576 | $2,305 | $16,271 | $1,270,038 |
| 19 | 228 | $18,576 | $2,275 | $16,300 | $1,253,738 |
| 20 | 229 | $18,576 | $2,246 | $16,330 | $1,237,408 |
| 20 | 230 | $18,576 | $2,217 | $16,359 | $1,221,049 |
| 20 | 231 | $18,576 | $2,188 | $16,388 | $1,204,661 |
| 20 | 232 | $18,576 | $2,158 | $16,418 | $1,188,244 |
| 20 | 233 | $18,576 | $2,129 | $16,447 | $1,171,797 |
| 20 | 234 | $18,576 | $2,099 | $16,476 | $1,155,320 |
| 20 | 235 | $18,576 | $2,070 | $16,506 | $1,138,814 |
| 20 | 236 | $18,576 | $2,040 | $16,536 | $1,122,279 |
| 20 | 237 | $18,576 | $2,011 | $16,565 | $1,105,714 |
| 20 | 238 | $18,576 | $1,981 | $16,595 | $1,089,119 |
| 20 | 239 | $18,576 | $1,951 | $16,625 | $1,072,494 |
| 20 | 240 | $18,576 | $1,922 | $16,654 | $1,055,840 |
| 21 | 241 | $18,576 | $1,892 | $16,684 | $1,039,156 |
| 21 | 242 | $18,576 | $1,862 | $16,714 | $1,022,442 |
| 21 | 243 | $18,576 | $1,832 | $16,744 | $1,005,698 |
| 21 | 244 | $18,576 | $1,802 | $16,774 | $988,924 |
| 21 | 245 | $18,576 | $1,772 | $16,804 | $972,120 |
| 21 | 246 | $18,576 | $1,742 | $16,834 | $955,285 |
| 21 | 247 | $18,576 | $1,712 | $16,864 | $938,421 |
| 21 | 248 | $18,576 | $1,681 | $16,895 | $921,527 |
| 21 | 249 | $18,576 | $1,651 | $16,925 | $904,602 |
| 21 | 250 | $18,576 | $1,621 | $16,955 | $887,647 |
| 21 | 251 | $18,576 | $1,590 | $16,986 | $870,661 |
| 21 | 252 | $18,576 | $1,560 | $17,016 | $853,645 |
| 22 | 253 | $18,576 | $1,529 | $17,046 | $836,599 |
| 22 | 254 | $18,576 | $1,499 | $17,077 | $819,522 |
| 22 | 255 | $18,576 | $1,468 | $17,108 | $802,414 |
| 22 | 256 | $18,576 | $1,438 | $17,138 | $785,276 |
| 22 | 257 | $18,576 | $1,407 | $17,169 | $768,107 |
| 22 | 258 | $18,576 | $1,376 | $17,200 | $750,907 |
| 22 | 259 | $18,576 | $1,345 | $17,231 | $733,677 |
| 22 | 260 | $18,576 | $1,315 | $17,261 | $716,416 |
| 22 | 261 | $18,576 | $1,284 | $17,292 | $699,123 |
| 22 | 262 | $18,576 | $1,253 | $17,323 | $681,800 |
| 22 | 263 | $18,576 | $1,222 | $17,354 | $664,446 |
| 22 | 264 | $18,576 | $1,190 | $17,385 | $647,060 |
| 23 | 265 | $18,576 | $1,159 | $17,417 | $629,644 |
| 23 | 266 | $18,576 | $1,128 | $17,448 | $612,196 |
| 23 | 267 | $18,576 | $1,097 | $17,479 | $594,717 |
| 23 | 268 | $18,576 | $1,066 | $17,510 | $577,207 |
| 23 | 269 | $18,576 | $1,034 | $17,542 | $559,665 |
| 23 | 270 | $18,576 | $1,003 | $17,573 | $542,092 |
| 23 | 271 | $18,576 | $971 | $17,605 | $524,487 |
| 23 | 272 | $18,576 | $940 | $17,636 | $506,851 |
| 23 | 273 | $18,576 | $908 | $17,668 | $489,183 |
| 23 | 274 | $18,576 | $876 | $17,699 | $471,484 |
| 23 | 275 | $18,576 | $845 | $17,731 | $453,753 |
| 23 | 276 | $18,576 | $813 | $17,763 | $435,990 |
| 24 | 277 | $18,576 | $781 | $17,795 | $418,195 |
| 24 | 278 | $18,576 | $749 | $17,827 | $400,368 |
| 24 | 279 | $18,576 | $717 | $17,859 | $382,510 |
| 24 | 280 | $18,576 | $685 | $17,891 | $364,619 |
| 24 | 281 | $18,576 | $653 | $17,923 | $346,697 |
| 24 | 282 | $18,576 | $621 | $17,955 | $328,742 |
| 24 | 283 | $18,576 | $589 | $17,987 | $310,755 |
| 24 | 284 | $18,576 | $557 | $18,019 | $292,736 |
| 24 | 285 | $18,576 | $524 | $18,051 | $274,685 |
| 24 | 286 | $18,576 | $492 | $18,084 | $256,601 |
| 24 | 287 | $18,576 | $460 | $18,116 | $238,485 |
| 24 | 288 | $18,576 | $427 | $18,149 | $220,336 |
| 25 | 289 | $18,576 | $395 | $18,181 | $202,155 |
| 25 | 290 | $18,576 | $362 | $18,214 | $183,941 |
| 25 | 291 | $18,576 | $330 | $18,246 | $165,695 |
| 25 | 292 | $18,576 | $297 | $18,279 | $147,416 |
| 25 | 293 | $18,576 | $264 | $18,312 | $129,104 |
| 25 | 294 | $18,576 | $231 | $18,345 | $110,760 |
| 25 | 295 | $18,576 | $198 | $18,377 | $92,382 |
| 25 | 296 | $18,576 | $166 | $18,410 | $73,972 |
| 25 | 297 | $18,576 | $133 | $18,443 | $55,529 |
| 25 | 298 | $18,576 | $99 | $18,476 | $37,052 |
| 25 | 299 | $18,576 | $66 | $18,509 | $18,543 |
| 25 | 300 | $18,576 | $33 | $18,543 | $0 |
