首期 (港幣)
$2,580,000
每月還款 (港幣)
$16,687
總貸款額 (港幣)
$3,870,000
+
總利息 (港幣)
$1,136,173
=
總還款額 (港幣)
$5,006,173
| 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 | $16,687 | $6,934 | $9,753 | $3,860,247 |
| 1 | 2 | $16,687 | $6,916 | $9,771 | $3,850,476 |
| 1 | 3 | $16,687 | $6,899 | $9,788 | $3,840,687 |
| 1 | 4 | $16,687 | $6,881 | $9,806 | $3,830,881 |
| 1 | 5 | $16,687 | $6,864 | $9,824 | $3,821,057 |
| 1 | 6 | $16,687 | $6,846 | $9,841 | $3,811,216 |
| 1 | 7 | $16,687 | $6,828 | $9,859 | $3,801,357 |
| 1 | 8 | $16,687 | $6,811 | $9,876 | $3,791,481 |
| 1 | 9 | $16,687 | $6,793 | $9,894 | $3,781,587 |
| 1 | 10 | $16,687 | $6,775 | $9,912 | $3,771,675 |
| 1 | 11 | $16,687 | $6,758 | $9,930 | $3,761,745 |
| 1 | 12 | $16,687 | $6,740 | $9,947 | $3,751,798 |
| 2 | 13 | $16,687 | $6,722 | $9,965 | $3,741,833 |
| 2 | 14 | $16,687 | $6,704 | $9,983 | $3,731,849 |
| 2 | 15 | $16,687 | $6,686 | $10,001 | $3,721,848 |
| 2 | 16 | $16,687 | $6,668 | $10,019 | $3,711,829 |
| 2 | 17 | $16,687 | $6,650 | $10,037 | $3,701,793 |
| 2 | 18 | $16,687 | $6,632 | $10,055 | $3,691,738 |
| 2 | 19 | $16,687 | $6,614 | $10,073 | $3,681,665 |
| 2 | 20 | $16,687 | $6,596 | $10,091 | $3,671,574 |
| 2 | 21 | $16,687 | $6,578 | $10,109 | $3,661,465 |
| 2 | 22 | $16,687 | $6,560 | $10,127 | $3,651,338 |
| 2 | 23 | $16,687 | $6,542 | $10,145 | $3,641,193 |
| 2 | 24 | $16,687 | $6,524 | $10,163 | $3,631,029 |
| 3 | 25 | $16,687 | $6,506 | $10,182 | $3,620,847 |
| 3 | 26 | $16,687 | $6,487 | $10,200 | $3,610,648 |
| 3 | 27 | $16,687 | $6,469 | $10,218 | $3,600,429 |
| 3 | 28 | $16,687 | $6,451 | $10,236 | $3,590,193 |
| 3 | 29 | $16,687 | $6,432 | $10,255 | $3,579,938 |
| 3 | 30 | $16,687 | $6,414 | $10,273 | $3,569,665 |
| 3 | 31 | $16,687 | $6,396 | $10,292 | $3,559,373 |
| 3 | 32 | $16,687 | $6,377 | $10,310 | $3,549,063 |
| 3 | 33 | $16,687 | $6,359 | $10,329 | $3,538,735 |
| 3 | 34 | $16,687 | $6,340 | $10,347 | $3,528,388 |
| 3 | 35 | $16,687 | $6,322 | $10,366 | $3,518,022 |
| 3 | 36 | $16,687 | $6,303 | $10,384 | $3,507,638 |
| 4 | 37 | $16,687 | $6,285 | $10,403 | $3,497,235 |
| 4 | 38 | $16,687 | $6,266 | $10,421 | $3,486,814 |
| 4 | 39 | $16,687 | $6,247 | $10,440 | $3,476,374 |
| 4 | 40 | $16,687 | $6,229 | $10,459 | $3,465,915 |
| 4 | 41 | $16,687 | $6,210 | $10,477 | $3,455,438 |
| 4 | 42 | $16,687 | $6,191 | $10,496 | $3,444,942 |
| 4 | 43 | $16,687 | $6,172 | $10,515 | $3,434,426 |
| 4 | 44 | $16,687 | $6,153 | $10,534 | $3,423,893 |
| 4 | 45 | $16,687 | $6,134 | $10,553 | $3,413,340 |
| 4 | 46 | $16,687 | $6,116 | $10,572 | $3,402,768 |
| 4 | 47 | $16,687 | $6,097 | $10,591 | $3,392,178 |
| 4 | 48 | $16,687 | $6,078 | $10,610 | $3,381,568 |
| 5 | 49 | $16,687 | $6,059 | $10,629 | $3,370,939 |
| 5 | 50 | $16,687 | $6,040 | $10,648 | $3,360,292 |
| 5 | 51 | $16,687 | $6,021 | $10,667 | $3,349,625 |
| 5 | 52 | $16,687 | $6,001 | $10,686 | $3,338,939 |
| 5 | 53 | $16,687 | $5,982 | $10,705 | $3,328,234 |
| 5 | 54 | $16,687 | $5,963 | $10,724 | $3,317,510 |
| 5 | 55 | $16,687 | $5,944 | $10,743 | $3,306,767 |
| 5 | 56 | $16,687 | $5,925 | $10,763 | $3,296,004 |
| 5 | 57 | $16,687 | $5,905 | $10,782 | $3,285,222 |
| 5 | 58 | $16,687 | $5,886 | $10,801 | $3,274,421 |
| 5 | 59 | $16,687 | $5,867 | $10,821 | $3,263,600 |
| 5 | 60 | $16,687 | $5,847 | $10,840 | $3,252,760 |
| 6 | 61 | $16,687 | $5,828 | $10,859 | $3,241,901 |
| 6 | 62 | $16,687 | $5,808 | $10,879 | $3,231,022 |
| 6 | 63 | $16,687 | $5,789 | $10,898 | $3,220,124 |
| 6 | 64 | $16,687 | $5,769 | $10,918 | $3,209,206 |
| 6 | 65 | $16,687 | $5,750 | $10,937 | $3,198,269 |
| 6 | 66 | $16,687 | $5,730 | $10,957 | $3,187,312 |
| 6 | 67 | $16,687 | $5,711 | $10,977 | $3,176,335 |
| 6 | 68 | $16,687 | $5,691 | $10,996 | $3,165,339 |
| 6 | 69 | $16,687 | $5,671 | $11,016 | $3,154,323 |
| 6 | 70 | $16,687 | $5,651 | $11,036 | $3,143,287 |
| 6 | 71 | $16,687 | $5,632 | $11,056 | $3,132,231 |
| 6 | 72 | $16,687 | $5,612 | $11,075 | $3,121,156 |
| 7 | 73 | $16,687 | $5,592 | $11,095 | $3,110,061 |
| 7 | 74 | $16,687 | $5,572 | $11,115 | $3,098,946 |
| 7 | 75 | $16,687 | $5,552 | $11,135 | $3,087,811 |
| 7 | 76 | $16,687 | $5,532 | $11,155 | $3,076,656 |
| 7 | 77 | $16,687 | $5,512 | $11,175 | $3,065,481 |
| 7 | 78 | $16,687 | $5,492 | $11,195 | $3,054,286 |
| 7 | 79 | $16,687 | $5,472 | $11,215 | $3,043,071 |
| 7 | 80 | $16,687 | $5,452 | $11,235 | $3,031,836 |
| 7 | 81 | $16,687 | $5,432 | $11,255 | $3,020,581 |
| 7 | 82 | $16,687 | $5,412 | $11,275 | $3,009,305 |
| 7 | 83 | $16,687 | $5,392 | $11,296 | $2,998,010 |
| 7 | 84 | $16,687 | $5,371 | $11,316 | $2,986,694 |
| 8 | 85 | $16,687 | $5,351 | $11,336 | $2,975,358 |
| 8 | 86 | $16,687 | $5,331 | $11,356 | $2,964,002 |
| 8 | 87 | $16,687 | $5,311 | $11,377 | $2,952,625 |
| 8 | 88 | $16,687 | $5,290 | $11,397 | $2,941,228 |
| 8 | 89 | $16,687 | $5,270 | $11,418 | $2,929,810 |
| 8 | 90 | $16,687 | $5,249 | $11,438 | $2,918,372 |
| 8 | 91 | $16,687 | $5,229 | $11,458 | $2,906,914 |
| 8 | 92 | $16,687 | $5,208 | $11,479 | $2,895,435 |
| 8 | 93 | $16,687 | $5,188 | $11,500 | $2,883,935 |
| 8 | 94 | $16,687 | $5,167 | $11,520 | $2,872,415 |
| 8 | 95 | $16,687 | $5,146 | $11,541 | $2,860,874 |
| 8 | 96 | $16,687 | $5,126 | $11,562 | $2,849,313 |
| 9 | 97 | $16,687 | $5,105 | $11,582 | $2,837,730 |
| 9 | 98 | $16,687 | $5,084 | $11,603 | $2,826,127 |
| 9 | 99 | $16,687 | $5,063 | $11,624 | $2,814,504 |
| 9 | 100 | $16,687 | $5,043 | $11,645 | $2,802,859 |
| 9 | 101 | $16,687 | $5,022 | $11,665 | $2,791,193 |
| 9 | 102 | $16,687 | $5,001 | $11,686 | $2,779,507 |
| 9 | 103 | $16,687 | $4,980 | $11,707 | $2,767,800 |
| 9 | 104 | $16,687 | $4,959 | $11,728 | $2,756,072 |
| 9 | 105 | $16,687 | $4,938 | $11,749 | $2,744,322 |
| 9 | 106 | $16,687 | $4,917 | $11,770 | $2,732,552 |
| 9 | 107 | $16,687 | $4,896 | $11,791 | $2,720,761 |
| 9 | 108 | $16,687 | $4,875 | $11,813 | $2,708,948 |
| 10 | 109 | $16,687 | $4,854 | $11,834 | $2,697,114 |
| 10 | 110 | $16,687 | $4,832 | $11,855 | $2,685,259 |
| 10 | 111 | $16,687 | $4,811 | $11,876 | $2,673,383 |
| 10 | 112 | $16,687 | $4,790 | $11,897 | $2,661,486 |
| 10 | 113 | $16,687 | $4,768 | $11,919 | $2,649,567 |
| 10 | 114 | $16,687 | $4,747 | $11,940 | $2,637,627 |
| 10 | 115 | $16,687 | $4,726 | $11,961 | $2,625,665 |
| 10 | 116 | $16,687 | $4,704 | $11,983 | $2,613,683 |
| 10 | 117 | $16,687 | $4,683 | $12,004 | $2,601,678 |
| 10 | 118 | $16,687 | $4,661 | $12,026 | $2,589,652 |
| 10 | 119 | $16,687 | $4,640 | $12,047 | $2,577,605 |
| 10 | 120 | $16,687 | $4,618 | $12,069 | $2,565,536 |
| 11 | 121 | $16,687 | $4,597 | $12,091 | $2,553,445 |
| 11 | 122 | $16,687 | $4,575 | $12,112 | $2,541,333 |
| 11 | 123 | $16,687 | $4,553 | $12,134 | $2,529,199 |
| 11 | 124 | $16,687 | $4,531 | $12,156 | $2,517,043 |
| 11 | 125 | $16,687 | $4,510 | $12,178 | $2,504,865 |
| 11 | 126 | $16,687 | $4,488 | $12,199 | $2,492,666 |
| 11 | 127 | $16,687 | $4,466 | $12,221 | $2,480,445 |
| 11 | 128 | $16,687 | $4,444 | $12,243 | $2,468,202 |
| 11 | 129 | $16,687 | $4,422 | $12,265 | $2,455,937 |
| 11 | 130 | $16,687 | $4,400 | $12,287 | $2,443,650 |
| 11 | 131 | $16,687 | $4,378 | $12,309 | $2,431,341 |
| 11 | 132 | $16,687 | $4,356 | $12,331 | $2,419,010 |
| 12 | 133 | $16,687 | $4,334 | $12,353 | $2,406,656 |
| 12 | 134 | $16,687 | $4,312 | $12,375 | $2,394,281 |
| 12 | 135 | $16,687 | $4,290 | $12,397 | $2,381,884 |
| 12 | 136 | $16,687 | $4,268 | $12,420 | $2,369,464 |
| 12 | 137 | $16,687 | $4,245 | $12,442 | $2,357,022 |
| 12 | 138 | $16,687 | $4,223 | $12,464 | $2,344,558 |
| 12 | 139 | $16,687 | $4,201 | $12,487 | $2,332,071 |
| 12 | 140 | $16,687 | $4,178 | $12,509 | $2,319,562 |
| 12 | 141 | $16,687 | $4,156 | $12,531 | $2,307,031 |
| 12 | 142 | $16,687 | $4,133 | $12,554 | $2,294,477 |
| 12 | 143 | $16,687 | $4,111 | $12,576 | $2,281,901 |
| 12 | 144 | $16,687 | $4,088 | $12,599 | $2,269,302 |
| 13 | 145 | $16,687 | $4,066 | $12,621 | $2,256,680 |
| 13 | 146 | $16,687 | $4,043 | $12,644 | $2,244,036 |
| 13 | 147 | $16,687 | $4,021 | $12,667 | $2,231,370 |
| 13 | 148 | $16,687 | $3,998 | $12,689 | $2,218,680 |
| 13 | 149 | $16,687 | $3,975 | $12,712 | $2,205,968 |
| 13 | 150 | $16,687 | $3,952 | $12,735 | $2,193,233 |
| 13 | 151 | $16,687 | $3,930 | $12,758 | $2,180,476 |
| 13 | 152 | $16,687 | $3,907 | $12,781 | $2,167,695 |
| 13 | 153 | $16,687 | $3,884 | $12,803 | $2,154,892 |
| 13 | 154 | $16,687 | $3,861 | $12,826 | $2,142,065 |
| 13 | 155 | $16,687 | $3,838 | $12,849 | $2,129,216 |
| 13 | 156 | $16,687 | $3,815 | $12,872 | $2,116,343 |
| 14 | 157 | $16,687 | $3,792 | $12,895 | $2,103,448 |
| 14 | 158 | $16,687 | $3,769 | $12,919 | $2,090,529 |
| 14 | 159 | $16,687 | $3,746 | $12,942 | $2,077,588 |
| 14 | 160 | $16,687 | $3,722 | $12,965 | $2,064,623 |
| 14 | 161 | $16,687 | $3,699 | $12,988 | $2,051,635 |
| 14 | 162 | $16,687 | $3,676 | $13,011 | $2,038,623 |
| 14 | 163 | $16,687 | $3,653 | $13,035 | $2,025,589 |
| 14 | 164 | $16,687 | $3,629 | $13,058 | $2,012,531 |
| 14 | 165 | $16,687 | $3,606 | $13,081 | $1,999,449 |
| 14 | 166 | $16,687 | $3,582 | $13,105 | $1,986,344 |
| 14 | 167 | $16,687 | $3,559 | $13,128 | $1,973,216 |
| 14 | 168 | $16,687 | $3,535 | $13,152 | $1,960,064 |
| 15 | 169 | $16,687 | $3,512 | $13,175 | $1,946,888 |
| 15 | 170 | $16,687 | $3,488 | $13,199 | $1,933,689 |
| 15 | 171 | $16,687 | $3,465 | $13,223 | $1,920,467 |
| 15 | 172 | $16,687 | $3,441 | $13,246 | $1,907,220 |
| 15 | 173 | $16,687 | $3,417 | $13,270 | $1,893,950 |
| 15 | 174 | $16,687 | $3,393 | $13,294 | $1,880,656 |
| 15 | 175 | $16,687 | $3,370 | $13,318 | $1,867,338 |
| 15 | 176 | $16,687 | $3,346 | $13,342 | $1,853,997 |
| 15 | 177 | $16,687 | $3,322 | $13,365 | $1,840,631 |
| 15 | 178 | $16,687 | $3,298 | $13,389 | $1,827,242 |
| 15 | 179 | $16,687 | $3,274 | $13,413 | $1,813,828 |
| 15 | 180 | $16,687 | $3,250 | $13,437 | $1,800,391 |
| 16 | 181 | $16,687 | $3,226 | $13,462 | $1,786,929 |
| 16 | 182 | $16,687 | $3,202 | $13,486 | $1,773,444 |
| 16 | 183 | $16,687 | $3,177 | $13,510 | $1,759,934 |
| 16 | 184 | $16,687 | $3,153 | $13,534 | $1,746,400 |
| 16 | 185 | $16,687 | $3,129 | $13,558 | $1,732,842 |
| 16 | 186 | $16,687 | $3,105 | $13,583 | $1,719,259 |
| 16 | 187 | $16,687 | $3,080 | $13,607 | $1,705,652 |
| 16 | 188 | $16,687 | $3,056 | $13,631 | $1,692,021 |
| 16 | 189 | $16,687 | $3,032 | $13,656 | $1,678,365 |
| 16 | 190 | $16,687 | $3,007 | $13,680 | $1,664,685 |
| 16 | 191 | $16,687 | $2,983 | $13,705 | $1,650,980 |
| 16 | 192 | $16,687 | $2,958 | $13,729 | $1,637,251 |
| 17 | 193 | $16,687 | $2,933 | $13,754 | $1,623,497 |
| 17 | 194 | $16,687 | $2,909 | $13,778 | $1,609,719 |
| 17 | 195 | $16,687 | $2,884 | $13,803 | $1,595,916 |
| 17 | 196 | $16,687 | $2,859 | $13,828 | $1,582,088 |
| 17 | 197 | $16,687 | $2,835 | $13,853 | $1,568,235 |
| 17 | 198 | $16,687 | $2,810 | $13,877 | $1,554,358 |
| 17 | 199 | $16,687 | $2,785 | $13,902 | $1,540,455 |
| 17 | 200 | $16,687 | $2,760 | $13,927 | $1,526,528 |
| 17 | 201 | $16,687 | $2,735 | $13,952 | $1,512,576 |
| 17 | 202 | $16,687 | $2,710 | $13,977 | $1,498,599 |
| 17 | 203 | $16,687 | $2,685 | $14,002 | $1,484,596 |
| 17 | 204 | $16,687 | $2,660 | $14,027 | $1,470,569 |
| 18 | 205 | $16,687 | $2,635 | $14,052 | $1,456,517 |
| 18 | 206 | $16,687 | $2,610 | $14,078 | $1,442,439 |
| 18 | 207 | $16,687 | $2,584 | $14,103 | $1,428,336 |
| 18 | 208 | $16,687 | $2,559 | $14,128 | $1,414,208 |
| 18 | 209 | $16,687 | $2,534 | $14,153 | $1,400,054 |
| 18 | 210 | $16,687 | $2,508 | $14,179 | $1,385,876 |
| 18 | 211 | $16,687 | $2,483 | $14,204 | $1,371,671 |
| 18 | 212 | $16,687 | $2,458 | $14,230 | $1,357,442 |
| 18 | 213 | $16,687 | $2,432 | $14,255 | $1,343,187 |
| 18 | 214 | $16,687 | $2,407 | $14,281 | $1,328,906 |
| 18 | 215 | $16,687 | $2,381 | $14,306 | $1,314,600 |
| 18 | 216 | $16,687 | $2,355 | $14,332 | $1,300,268 |
| 19 | 217 | $16,687 | $2,330 | $14,358 | $1,285,910 |
| 19 | 218 | $16,687 | $2,304 | $14,383 | $1,271,527 |
| 19 | 219 | $16,687 | $2,278 | $14,409 | $1,257,118 |
| 19 | 220 | $16,687 | $2,252 | $14,435 | $1,242,683 |
| 19 | 221 | $16,687 | $2,226 | $14,461 | $1,228,222 |
| 19 | 222 | $16,687 | $2,201 | $14,487 | $1,213,735 |
| 19 | 223 | $16,687 | $2,175 | $14,513 | $1,199,223 |
| 19 | 224 | $16,687 | $2,149 | $14,539 | $1,184,684 |
| 19 | 225 | $16,687 | $2,123 | $14,565 | $1,170,119 |
| 19 | 226 | $16,687 | $2,096 | $14,591 | $1,155,529 |
| 19 | 227 | $16,687 | $2,070 | $14,617 | $1,140,912 |
| 19 | 228 | $16,687 | $2,044 | $14,643 | $1,126,268 |
| 20 | 229 | $16,687 | $2,018 | $14,669 | $1,111,599 |
| 20 | 230 | $16,687 | $1,992 | $14,696 | $1,096,904 |
| 20 | 231 | $16,687 | $1,965 | $14,722 | $1,082,182 |
| 20 | 232 | $16,687 | $1,939 | $14,748 | $1,067,433 |
| 20 | 233 | $16,687 | $1,912 | $14,775 | $1,052,658 |
| 20 | 234 | $16,687 | $1,886 | $14,801 | $1,037,857 |
| 20 | 235 | $16,687 | $1,859 | $14,828 | $1,023,029 |
| 20 | 236 | $16,687 | $1,833 | $14,854 | $1,008,175 |
| 20 | 237 | $16,687 | $1,806 | $14,881 | $993,294 |
| 20 | 238 | $16,687 | $1,780 | $14,908 | $978,387 |
| 20 | 239 | $16,687 | $1,753 | $14,934 | $963,452 |
| 20 | 240 | $16,687 | $1,726 | $14,961 | $948,491 |
| 21 | 241 | $16,687 | $1,699 | $14,988 | $933,503 |
| 21 | 242 | $16,687 | $1,673 | $15,015 | $918,489 |
| 21 | 243 | $16,687 | $1,646 | $15,042 | $903,447 |
| 21 | 244 | $16,687 | $1,619 | $15,069 | $888,379 |
| 21 | 245 | $16,687 | $1,592 | $15,096 | $873,283 |
| 21 | 246 | $16,687 | $1,565 | $15,123 | $858,160 |
| 21 | 247 | $16,687 | $1,538 | $15,150 | $843,011 |
| 21 | 248 | $16,687 | $1,510 | $15,177 | $827,834 |
| 21 | 249 | $16,687 | $1,483 | $15,204 | $812,630 |
| 21 | 250 | $16,687 | $1,456 | $15,231 | $797,398 |
| 21 | 251 | $16,687 | $1,429 | $15,259 | $782,140 |
| 21 | 252 | $16,687 | $1,401 | $15,286 | $766,854 |
| 22 | 253 | $16,687 | $1,374 | $15,313 | $751,541 |
| 22 | 254 | $16,687 | $1,347 | $15,341 | $736,200 |
| 22 | 255 | $16,687 | $1,319 | $15,368 | $720,832 |
| 22 | 256 | $16,687 | $1,291 | $15,396 | $705,436 |
| 22 | 257 | $16,687 | $1,264 | $15,423 | $690,013 |
| 22 | 258 | $16,687 | $1,236 | $15,451 | $674,562 |
| 22 | 259 | $16,687 | $1,209 | $15,479 | $659,083 |
| 22 | 260 | $16,687 | $1,181 | $15,506 | $643,577 |
| 22 | 261 | $16,687 | $1,153 | $15,534 | $628,042 |
| 22 | 262 | $16,687 | $1,125 | $15,562 | $612,480 |
| 22 | 263 | $16,687 | $1,097 | $15,590 | $596,891 |
| 22 | 264 | $16,687 | $1,069 | $15,618 | $581,273 |
| 23 | 265 | $16,687 | $1,041 | $15,646 | $565,627 |
| 23 | 266 | $16,687 | $1,013 | $15,674 | $549,953 |
| 23 | 267 | $16,687 | $985 | $15,702 | $534,251 |
| 23 | 268 | $16,687 | $957 | $15,730 | $518,521 |
| 23 | 269 | $16,687 | $929 | $15,758 | $502,763 |
| 23 | 270 | $16,687 | $901 | $15,786 | $486,977 |
| 23 | 271 | $16,687 | $872 | $15,815 | $471,162 |
| 23 | 272 | $16,687 | $844 | $15,843 | $455,319 |
| 23 | 273 | $16,687 | $816 | $15,871 | $439,447 |
| 23 | 274 | $16,687 | $787 | $15,900 | $423,547 |
| 23 | 275 | $16,687 | $759 | $15,928 | $407,619 |
| 23 | 276 | $16,687 | $730 | $15,957 | $391,662 |
| 24 | 277 | $16,687 | $702 | $15,986 | $375,677 |
| 24 | 278 | $16,687 | $673 | $16,014 | $359,662 |
| 24 | 279 | $16,687 | $644 | $16,043 | $343,620 |
| 24 | 280 | $16,687 | $616 | $16,072 | $327,548 |
| 24 | 281 | $16,687 | $587 | $16,100 | $311,448 |
| 24 | 282 | $16,687 | $558 | $16,129 | $295,318 |
| 24 | 283 | $16,687 | $529 | $16,158 | $279,160 |
| 24 | 284 | $16,687 | $500 | $16,187 | $262,973 |
| 24 | 285 | $16,687 | $471 | $16,216 | $246,757 |
| 24 | 286 | $16,687 | $442 | $16,245 | $230,512 |
| 24 | 287 | $16,687 | $413 | $16,274 | $214,238 |
| 24 | 288 | $16,687 | $384 | $16,303 | $197,934 |
| 25 | 289 | $16,687 | $355 | $16,333 | $181,602 |
| 25 | 290 | $16,687 | $325 | $16,362 | $165,240 |
| 25 | 291 | $16,687 | $296 | $16,391 | $148,849 |
| 25 | 292 | $16,687 | $267 | $16,421 | $132,428 |
| 25 | 293 | $16,687 | $237 | $16,450 | $115,978 |
| 25 | 294 | $16,687 | $208 | $16,479 | $99,499 |
| 25 | 295 | $16,687 | $178 | $16,509 | $82,990 |
| 25 | 296 | $16,687 | $149 | $16,539 | $66,451 |
| 25 | 297 | $16,687 | $119 | $16,568 | $49,883 |
| 25 | 298 | $16,687 | $89 | $16,598 | $33,285 |
| 25 | 299 | $16,687 | $60 | $16,628 | $16,657 |
| 25 | 300 | $16,687 | $30 | $16,657 | $0 |
