首期 (港幣)
$2,600,000
每月還款 (港幣)
$16,817
總貸款額 (港幣)
$3,900,000
+
總利息 (港幣)
$1,144,980
=
總還款額 (港幣)
$5,044,980
| 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 | $16,817 | $6,988 | $9,829 | $3,890,171 |
| 1 | 2 | $16,817 | $6,970 | $9,847 | $3,880,324 |
| 1 | 3 | $16,817 | $6,952 | $9,864 | $3,870,460 |
| 1 | 4 | $16,817 | $6,935 | $9,882 | $3,860,578 |
| 1 | 5 | $16,817 | $6,917 | $9,900 | $3,850,678 |
| 1 | 6 | $16,817 | $6,899 | $9,917 | $3,840,761 |
| 1 | 7 | $16,817 | $6,881 | $9,935 | $3,830,825 |
| 1 | 8 | $16,817 | $6,864 | $9,953 | $3,820,872 |
| 1 | 9 | $16,817 | $6,846 | $9,971 | $3,810,901 |
| 1 | 10 | $16,817 | $6,828 | $9,989 | $3,800,913 |
| 1 | 11 | $16,817 | $6,810 | $10,007 | $3,790,906 |
| 1 | 12 | $16,817 | $6,792 | $10,025 | $3,780,882 |
| 2 | 13 | $16,817 | $6,774 | $10,043 | $3,770,839 |
| 2 | 14 | $16,817 | $6,756 | $10,061 | $3,760,778 |
| 2 | 15 | $16,817 | $6,738 | $10,079 | $3,750,700 |
| 2 | 16 | $16,817 | $6,720 | $10,097 | $3,740,603 |
| 2 | 17 | $16,817 | $6,702 | $10,115 | $3,730,489 |
| 2 | 18 | $16,817 | $6,684 | $10,133 | $3,720,356 |
| 2 | 19 | $16,817 | $6,666 | $10,151 | $3,710,205 |
| 2 | 20 | $16,817 | $6,647 | $10,169 | $3,700,036 |
| 2 | 21 | $16,817 | $6,629 | $10,187 | $3,689,848 |
| 2 | 22 | $16,817 | $6,611 | $10,206 | $3,679,643 |
| 2 | 23 | $16,817 | $6,593 | $10,224 | $3,669,419 |
| 2 | 24 | $16,817 | $6,574 | $10,242 | $3,659,177 |
| 3 | 25 | $16,817 | $6,556 | $10,261 | $3,648,916 |
| 3 | 26 | $16,817 | $6,538 | $10,279 | $3,638,637 |
| 3 | 27 | $16,817 | $6,519 | $10,297 | $3,628,340 |
| 3 | 28 | $16,817 | $6,501 | $10,316 | $3,618,024 |
| 3 | 29 | $16,817 | $6,482 | $10,334 | $3,607,690 |
| 3 | 30 | $16,817 | $6,464 | $10,353 | $3,597,337 |
| 3 | 31 | $16,817 | $6,445 | $10,371 | $3,586,965 |
| 3 | 32 | $16,817 | $6,427 | $10,390 | $3,576,575 |
| 3 | 33 | $16,817 | $6,408 | $10,409 | $3,566,167 |
| 3 | 34 | $16,817 | $6,389 | $10,427 | $3,555,740 |
| 3 | 35 | $16,817 | $6,371 | $10,446 | $3,545,294 |
| 3 | 36 | $16,817 | $6,352 | $10,465 | $3,534,829 |
| 4 | 37 | $16,817 | $6,333 | $10,483 | $3,524,346 |
| 4 | 38 | $16,817 | $6,314 | $10,502 | $3,513,844 |
| 4 | 39 | $16,817 | $6,296 | $10,521 | $3,503,323 |
| 4 | 40 | $16,817 | $6,277 | $10,540 | $3,492,783 |
| 4 | 41 | $16,817 | $6,258 | $10,559 | $3,482,224 |
| 4 | 42 | $16,817 | $6,239 | $10,578 | $3,471,646 |
| 4 | 43 | $16,817 | $6,220 | $10,597 | $3,461,050 |
| 4 | 44 | $16,817 | $6,201 | $10,616 | $3,450,434 |
| 4 | 45 | $16,817 | $6,182 | $10,635 | $3,439,800 |
| 4 | 46 | $16,817 | $6,163 | $10,654 | $3,429,146 |
| 4 | 47 | $16,817 | $6,144 | $10,673 | $3,418,473 |
| 4 | 48 | $16,817 | $6,125 | $10,692 | $3,407,782 |
| 5 | 49 | $16,817 | $6,106 | $10,711 | $3,397,071 |
| 5 | 50 | $16,817 | $6,086 | $10,730 | $3,386,340 |
| 5 | 51 | $16,817 | $6,067 | $10,749 | $3,375,591 |
| 5 | 52 | $16,817 | $6,048 | $10,769 | $3,364,822 |
| 5 | 53 | $16,817 | $6,029 | $10,788 | $3,354,034 |
| 5 | 54 | $16,817 | $6,009 | $10,807 | $3,343,227 |
| 5 | 55 | $16,817 | $5,990 | $10,827 | $3,332,400 |
| 5 | 56 | $16,817 | $5,971 | $10,846 | $3,321,554 |
| 5 | 57 | $16,817 | $5,951 | $10,865 | $3,310,689 |
| 5 | 58 | $16,817 | $5,932 | $10,885 | $3,299,804 |
| 5 | 59 | $16,817 | $5,912 | $10,904 | $3,288,900 |
| 5 | 60 | $16,817 | $5,893 | $10,924 | $3,277,976 |
| 6 | 61 | $16,817 | $5,873 | $10,944 | $3,267,032 |
| 6 | 62 | $16,817 | $5,853 | $10,963 | $3,256,069 |
| 6 | 63 | $16,817 | $5,834 | $10,983 | $3,245,086 |
| 6 | 64 | $16,817 | $5,814 | $11,002 | $3,234,084 |
| 6 | 65 | $16,817 | $5,794 | $11,022 | $3,223,061 |
| 6 | 66 | $16,817 | $5,775 | $11,042 | $3,212,019 |
| 6 | 67 | $16,817 | $5,755 | $11,062 | $3,200,958 |
| 6 | 68 | $16,817 | $5,735 | $11,082 | $3,189,876 |
| 6 | 69 | $16,817 | $5,715 | $11,101 | $3,178,775 |
| 6 | 70 | $16,817 | $5,695 | $11,121 | $3,167,653 |
| 6 | 71 | $16,817 | $5,675 | $11,141 | $3,156,512 |
| 6 | 72 | $16,817 | $5,655 | $11,161 | $3,145,351 |
| 7 | 73 | $16,817 | $5,635 | $11,181 | $3,134,170 |
| 7 | 74 | $16,817 | $5,615 | $11,201 | $3,122,969 |
| 7 | 75 | $16,817 | $5,595 | $11,221 | $3,111,747 |
| 7 | 76 | $16,817 | $5,575 | $11,241 | $3,100,506 |
| 7 | 77 | $16,817 | $5,555 | $11,262 | $3,089,244 |
| 7 | 78 | $16,817 | $5,535 | $11,282 | $3,077,963 |
| 7 | 79 | $16,817 | $5,515 | $11,302 | $3,066,661 |
| 7 | 80 | $16,817 | $5,494 | $11,322 | $3,055,339 |
| 7 | 81 | $16,817 | $5,474 | $11,342 | $3,043,996 |
| 7 | 82 | $16,817 | $5,454 | $11,363 | $3,032,633 |
| 7 | 83 | $16,817 | $5,433 | $11,383 | $3,021,250 |
| 7 | 84 | $16,817 | $5,413 | $11,404 | $3,009,847 |
| 8 | 85 | $16,817 | $5,393 | $11,424 | $2,998,423 |
| 8 | 86 | $16,817 | $5,372 | $11,444 | $2,986,978 |
| 8 | 87 | $16,817 | $5,352 | $11,465 | $2,975,513 |
| 8 | 88 | $16,817 | $5,331 | $11,485 | $2,964,028 |
| 8 | 89 | $16,817 | $5,311 | $11,506 | $2,952,522 |
| 8 | 90 | $16,817 | $5,290 | $11,527 | $2,940,995 |
| 8 | 91 | $16,817 | $5,269 | $11,547 | $2,929,448 |
| 8 | 92 | $16,817 | $5,249 | $11,568 | $2,917,880 |
| 8 | 93 | $16,817 | $5,228 | $11,589 | $2,906,291 |
| 8 | 94 | $16,817 | $5,207 | $11,609 | $2,894,682 |
| 8 | 95 | $16,817 | $5,186 | $11,630 | $2,883,051 |
| 8 | 96 | $16,817 | $5,165 | $11,651 | $2,871,400 |
| 9 | 97 | $16,817 | $5,145 | $11,672 | $2,859,728 |
| 9 | 98 | $16,817 | $5,124 | $11,693 | $2,848,035 |
| 9 | 99 | $16,817 | $5,103 | $11,714 | $2,836,321 |
| 9 | 100 | $16,817 | $5,082 | $11,735 | $2,824,587 |
| 9 | 101 | $16,817 | $5,061 | $11,756 | $2,812,831 |
| 9 | 102 | $16,817 | $5,040 | $11,777 | $2,801,054 |
| 9 | 103 | $16,817 | $5,019 | $11,798 | $2,789,256 |
| 9 | 104 | $16,817 | $4,997 | $11,819 | $2,777,436 |
| 9 | 105 | $16,817 | $4,976 | $11,840 | $2,765,596 |
| 9 | 106 | $16,817 | $4,955 | $11,862 | $2,753,735 |
| 9 | 107 | $16,817 | $4,934 | $11,883 | $2,741,852 |
| 9 | 108 | $16,817 | $4,912 | $11,904 | $2,729,948 |
| 10 | 109 | $16,817 | $4,891 | $11,925 | $2,718,022 |
| 10 | 110 | $16,817 | $4,870 | $11,947 | $2,706,075 |
| 10 | 111 | $16,817 | $4,848 | $11,968 | $2,694,107 |
| 10 | 112 | $16,817 | $4,827 | $11,990 | $2,682,117 |
| 10 | 113 | $16,817 | $4,805 | $12,011 | $2,670,106 |
| 10 | 114 | $16,817 | $4,784 | $12,033 | $2,658,074 |
| 10 | 115 | $16,817 | $4,762 | $12,054 | $2,646,019 |
| 10 | 116 | $16,817 | $4,741 | $12,076 | $2,633,944 |
| 10 | 117 | $16,817 | $4,719 | $12,097 | $2,621,846 |
| 10 | 118 | $16,817 | $4,697 | $12,119 | $2,609,727 |
| 10 | 119 | $16,817 | $4,676 | $12,141 | $2,597,586 |
| 10 | 120 | $16,817 | $4,654 | $12,163 | $2,585,424 |
| 11 | 121 | $16,817 | $4,632 | $12,184 | $2,573,239 |
| 11 | 122 | $16,817 | $4,610 | $12,206 | $2,561,033 |
| 11 | 123 | $16,817 | $4,589 | $12,228 | $2,548,805 |
| 11 | 124 | $16,817 | $4,567 | $12,250 | $2,536,555 |
| 11 | 125 | $16,817 | $4,545 | $12,272 | $2,524,283 |
| 11 | 126 | $16,817 | $4,523 | $12,294 | $2,511,989 |
| 11 | 127 | $16,817 | $4,501 | $12,316 | $2,499,673 |
| 11 | 128 | $16,817 | $4,479 | $12,338 | $2,487,335 |
| 11 | 129 | $16,817 | $4,456 | $12,360 | $2,474,975 |
| 11 | 130 | $16,817 | $4,434 | $12,382 | $2,462,593 |
| 11 | 131 | $16,817 | $4,412 | $12,404 | $2,450,188 |
| 11 | 132 | $16,817 | $4,390 | $12,427 | $2,437,762 |
| 12 | 133 | $16,817 | $4,368 | $12,449 | $2,425,313 |
| 12 | 134 | $16,817 | $4,345 | $12,471 | $2,412,841 |
| 12 | 135 | $16,817 | $4,323 | $12,494 | $2,400,348 |
| 12 | 136 | $16,817 | $4,301 | $12,516 | $2,387,832 |
| 12 | 137 | $16,817 | $4,278 | $12,538 | $2,375,293 |
| 12 | 138 | $16,817 | $4,256 | $12,561 | $2,362,733 |
| 12 | 139 | $16,817 | $4,233 | $12,583 | $2,350,149 |
| 12 | 140 | $16,817 | $4,211 | $12,606 | $2,337,543 |
| 12 | 141 | $16,817 | $4,188 | $12,629 | $2,324,915 |
| 12 | 142 | $16,817 | $4,165 | $12,651 | $2,312,264 |
| 12 | 143 | $16,817 | $4,143 | $12,674 | $2,299,590 |
| 12 | 144 | $16,817 | $4,120 | $12,697 | $2,286,893 |
| 13 | 145 | $16,817 | $4,097 | $12,719 | $2,274,174 |
| 13 | 146 | $16,817 | $4,075 | $12,742 | $2,261,432 |
| 13 | 147 | $16,817 | $4,052 | $12,765 | $2,248,667 |
| 13 | 148 | $16,817 | $4,029 | $12,788 | $2,235,879 |
| 13 | 149 | $16,817 | $4,006 | $12,811 | $2,223,069 |
| 13 | 150 | $16,817 | $3,983 | $12,834 | $2,210,235 |
| 13 | 151 | $16,817 | $3,960 | $12,857 | $2,197,379 |
| 13 | 152 | $16,817 | $3,937 | $12,880 | $2,184,499 |
| 13 | 153 | $16,817 | $3,914 | $12,903 | $2,171,596 |
| 13 | 154 | $16,817 | $3,891 | $12,926 | $2,158,670 |
| 13 | 155 | $16,817 | $3,868 | $12,949 | $2,145,721 |
| 13 | 156 | $16,817 | $3,844 | $12,972 | $2,132,749 |
| 14 | 157 | $16,817 | $3,821 | $12,995 | $2,119,754 |
| 14 | 158 | $16,817 | $3,798 | $13,019 | $2,106,735 |
| 14 | 159 | $16,817 | $3,775 | $13,042 | $2,093,693 |
| 14 | 160 | $16,817 | $3,751 | $13,065 | $2,080,628 |
| 14 | 161 | $16,817 | $3,728 | $13,089 | $2,067,539 |
| 14 | 162 | $16,817 | $3,704 | $13,112 | $2,054,427 |
| 14 | 163 | $16,817 | $3,681 | $13,136 | $2,041,291 |
| 14 | 164 | $16,817 | $3,657 | $13,159 | $2,028,132 |
| 14 | 165 | $16,817 | $3,634 | $13,183 | $2,014,949 |
| 14 | 166 | $16,817 | $3,610 | $13,206 | $2,001,742 |
| 14 | 167 | $16,817 | $3,586 | $13,230 | $1,988,512 |
| 14 | 168 | $16,817 | $3,563 | $13,254 | $1,975,258 |
| 15 | 169 | $16,817 | $3,539 | $13,278 | $1,961,981 |
| 15 | 170 | $16,817 | $3,515 | $13,301 | $1,948,679 |
| 15 | 171 | $16,817 | $3,491 | $13,325 | $1,935,354 |
| 15 | 172 | $16,817 | $3,468 | $13,349 | $1,922,005 |
| 15 | 173 | $16,817 | $3,444 | $13,373 | $1,908,632 |
| 15 | 174 | $16,817 | $3,420 | $13,397 | $1,895,235 |
| 15 | 175 | $16,817 | $3,396 | $13,421 | $1,881,814 |
| 15 | 176 | $16,817 | $3,372 | $13,445 | $1,868,369 |
| 15 | 177 | $16,817 | $3,347 | $13,469 | $1,854,900 |
| 15 | 178 | $16,817 | $3,323 | $13,493 | $1,841,407 |
| 15 | 179 | $16,817 | $3,299 | $13,517 | $1,827,889 |
| 15 | 180 | $16,817 | $3,275 | $13,542 | $1,814,348 |
| 16 | 181 | $16,817 | $3,251 | $13,566 | $1,800,782 |
| 16 | 182 | $16,817 | $3,226 | $13,590 | $1,787,191 |
| 16 | 183 | $16,817 | $3,202 | $13,615 | $1,773,577 |
| 16 | 184 | $16,817 | $3,178 | $13,639 | $1,759,938 |
| 16 | 185 | $16,817 | $3,153 | $13,663 | $1,746,275 |
| 16 | 186 | $16,817 | $3,129 | $13,688 | $1,732,587 |
| 16 | 187 | $16,817 | $3,104 | $13,712 | $1,718,874 |
| 16 | 188 | $16,817 | $3,080 | $13,737 | $1,705,137 |
| 16 | 189 | $16,817 | $3,055 | $13,762 | $1,691,376 |
| 16 | 190 | $16,817 | $3,030 | $13,786 | $1,677,590 |
| 16 | 191 | $16,817 | $3,006 | $13,811 | $1,663,779 |
| 16 | 192 | $16,817 | $2,981 | $13,836 | $1,649,943 |
| 17 | 193 | $16,817 | $2,956 | $13,860 | $1,636,083 |
| 17 | 194 | $16,817 | $2,931 | $13,885 | $1,622,197 |
| 17 | 195 | $16,817 | $2,906 | $13,910 | $1,608,287 |
| 17 | 196 | $16,817 | $2,882 | $13,935 | $1,594,352 |
| 17 | 197 | $16,817 | $2,857 | $13,960 | $1,580,392 |
| 17 | 198 | $16,817 | $2,832 | $13,985 | $1,566,407 |
| 17 | 199 | $16,817 | $2,806 | $14,010 | $1,552,397 |
| 17 | 200 | $16,817 | $2,781 | $14,035 | $1,538,362 |
| 17 | 201 | $16,817 | $2,756 | $14,060 | $1,524,301 |
| 17 | 202 | $16,817 | $2,731 | $14,086 | $1,510,216 |
| 17 | 203 | $16,817 | $2,706 | $14,111 | $1,496,105 |
| 17 | 204 | $16,817 | $2,681 | $14,136 | $1,481,969 |
| 18 | 205 | $16,817 | $2,655 | $14,161 | $1,467,807 |
| 18 | 206 | $16,817 | $2,630 | $14,187 | $1,453,621 |
| 18 | 207 | $16,817 | $2,604 | $14,212 | $1,439,408 |
| 18 | 208 | $16,817 | $2,579 | $14,238 | $1,425,171 |
| 18 | 209 | $16,817 | $2,553 | $14,263 | $1,410,908 |
| 18 | 210 | $16,817 | $2,528 | $14,289 | $1,396,619 |
| 18 | 211 | $16,817 | $2,502 | $14,314 | $1,382,304 |
| 18 | 212 | $16,817 | $2,477 | $14,340 | $1,367,964 |
| 18 | 213 | $16,817 | $2,451 | $14,366 | $1,353,599 |
| 18 | 214 | $16,817 | $2,425 | $14,391 | $1,339,207 |
| 18 | 215 | $16,817 | $2,399 | $14,417 | $1,324,790 |
| 18 | 216 | $16,817 | $2,374 | $14,443 | $1,310,347 |
| 19 | 217 | $16,817 | $2,348 | $14,469 | $1,295,878 |
| 19 | 218 | $16,817 | $2,322 | $14,495 | $1,281,384 |
| 19 | 219 | $16,817 | $2,296 | $14,521 | $1,266,863 |
| 19 | 220 | $16,817 | $2,270 | $14,547 | $1,252,316 |
| 19 | 221 | $16,817 | $2,244 | $14,573 | $1,237,743 |
| 19 | 222 | $16,817 | $2,218 | $14,599 | $1,223,144 |
| 19 | 223 | $16,817 | $2,191 | $14,625 | $1,208,519 |
| 19 | 224 | $16,817 | $2,165 | $14,651 | $1,193,868 |
| 19 | 225 | $16,817 | $2,139 | $14,678 | $1,179,190 |
| 19 | 226 | $16,817 | $2,113 | $14,704 | $1,164,486 |
| 19 | 227 | $16,817 | $2,086 | $14,730 | $1,149,756 |
| 19 | 228 | $16,817 | $2,060 | $14,757 | $1,134,999 |
| 20 | 229 | $16,817 | $2,034 | $14,783 | $1,120,216 |
| 20 | 230 | $16,817 | $2,007 | $14,810 | $1,105,407 |
| 20 | 231 | $16,817 | $1,981 | $14,836 | $1,090,571 |
| 20 | 232 | $16,817 | $1,954 | $14,863 | $1,075,708 |
| 20 | 233 | $16,817 | $1,927 | $14,889 | $1,060,819 |
| 20 | 234 | $16,817 | $1,901 | $14,916 | $1,045,903 |
| 20 | 235 | $16,817 | $1,874 | $14,943 | $1,030,960 |
| 20 | 236 | $16,817 | $1,847 | $14,969 | $1,015,990 |
| 20 | 237 | $16,817 | $1,820 | $14,996 | $1,000,994 |
| 20 | 238 | $16,817 | $1,793 | $15,023 | $985,971 |
| 20 | 239 | $16,817 | $1,767 | $15,050 | $970,921 |
| 20 | 240 | $16,817 | $1,740 | $15,077 | $955,844 |
| 21 | 241 | $16,817 | $1,713 | $15,104 | $940,740 |
| 21 | 242 | $16,817 | $1,685 | $15,131 | $925,609 |
| 21 | 243 | $16,817 | $1,658 | $15,158 | $910,451 |
| 21 | 244 | $16,817 | $1,631 | $15,185 | $895,265 |
| 21 | 245 | $16,817 | $1,604 | $15,213 | $880,053 |
| 21 | 246 | $16,817 | $1,577 | $15,240 | $864,813 |
| 21 | 247 | $16,817 | $1,549 | $15,267 | $849,546 |
| 21 | 248 | $16,817 | $1,522 | $15,294 | $834,251 |
| 21 | 249 | $16,817 | $1,495 | $15,322 | $818,929 |
| 21 | 250 | $16,817 | $1,467 | $15,349 | $803,580 |
| 21 | 251 | $16,817 | $1,440 | $15,377 | $788,203 |
| 21 | 252 | $16,817 | $1,412 | $15,404 | $772,799 |
| 22 | 253 | $16,817 | $1,385 | $15,432 | $757,367 |
| 22 | 254 | $16,817 | $1,357 | $15,460 | $741,907 |
| 22 | 255 | $16,817 | $1,329 | $15,487 | $726,420 |
| 22 | 256 | $16,817 | $1,302 | $15,515 | $710,905 |
| 22 | 257 | $16,817 | $1,274 | $15,543 | $695,362 |
| 22 | 258 | $16,817 | $1,246 | $15,571 | $679,791 |
| 22 | 259 | $16,817 | $1,218 | $15,599 | $664,192 |
| 22 | 260 | $16,817 | $1,190 | $15,627 | $648,566 |
| 22 | 261 | $16,817 | $1,162 | $15,655 | $632,911 |
| 22 | 262 | $16,817 | $1,134 | $15,683 | $617,228 |
| 22 | 263 | $16,817 | $1,106 | $15,711 | $601,518 |
| 22 | 264 | $16,817 | $1,078 | $15,739 | $585,779 |
| 23 | 265 | $16,817 | $1,050 | $15,767 | $570,012 |
| 23 | 266 | $16,817 | $1,021 | $15,795 | $554,216 |
| 23 | 267 | $16,817 | $993 | $15,824 | $538,393 |
| 23 | 268 | $16,817 | $965 | $15,852 | $522,541 |
| 23 | 269 | $16,817 | $936 | $15,880 | $506,660 |
| 23 | 270 | $16,817 | $908 | $15,909 | $490,752 |
| 23 | 271 | $16,817 | $879 | $15,937 | $474,814 |
| 23 | 272 | $16,817 | $851 | $15,966 | $458,848 |
| 23 | 273 | $16,817 | $822 | $15,994 | $442,854 |
| 23 | 274 | $16,817 | $793 | $16,023 | $426,831 |
| 23 | 275 | $16,817 | $765 | $16,052 | $410,779 |
| 23 | 276 | $16,817 | $736 | $16,081 | $394,698 |
| 24 | 277 | $16,817 | $707 | $16,109 | $378,589 |
| 24 | 278 | $16,817 | $678 | $16,138 | $362,450 |
| 24 | 279 | $16,817 | $649 | $16,167 | $346,283 |
| 24 | 280 | $16,817 | $620 | $16,196 | $330,087 |
| 24 | 281 | $16,817 | $591 | $16,225 | $313,862 |
| 24 | 282 | $16,817 | $562 | $16,254 | $297,608 |
| 24 | 283 | $16,817 | $533 | $16,283 | $281,324 |
| 24 | 284 | $16,817 | $504 | $16,313 | $265,012 |
| 24 | 285 | $16,817 | $475 | $16,342 | $248,670 |
| 24 | 286 | $16,817 | $446 | $16,371 | $232,299 |
| 24 | 287 | $16,817 | $416 | $16,400 | $215,898 |
| 24 | 288 | $16,817 | $387 | $16,430 | $199,469 |
| 25 | 289 | $16,817 | $357 | $16,459 | $183,009 |
| 25 | 290 | $16,817 | $328 | $16,489 | $166,521 |
| 25 | 291 | $16,817 | $298 | $16,518 | $150,002 |
| 25 | 292 | $16,817 | $269 | $16,548 | $133,455 |
| 25 | 293 | $16,817 | $239 | $16,577 | $116,877 |
| 25 | 294 | $16,817 | $209 | $16,607 | $100,270 |
| 25 | 295 | $16,817 | $180 | $16,637 | $83,633 |
| 25 | 296 | $16,817 | $150 | $16,667 | $66,966 |
| 25 | 297 | $16,817 | $120 | $16,697 | $50,270 |
| 25 | 298 | $16,817 | $90 | $16,727 | $33,543 |
| 25 | 299 | $16,817 | $60 | $16,757 | $16,787 |
| 25 | 300 | $16,817 | $30 | $16,787 | $0 |
