首期 (港幣)
$2,040,000
每月還款 (港幣)
$13,195
總貸款額 (港幣)
$3,060,000
+
總利息 (港幣)
$898,369
=
總還款額 (港幣)
$3,958,369
| 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 | $13,195 | $5,483 | $7,712 | $3,052,288 |
| 1 | 2 | $13,195 | $5,469 | $7,726 | $3,044,562 |
| 1 | 3 | $13,195 | $5,455 | $7,740 | $3,036,822 |
| 1 | 4 | $13,195 | $5,441 | $7,754 | $3,029,069 |
| 1 | 5 | $13,195 | $5,427 | $7,767 | $3,021,301 |
| 1 | 6 | $13,195 | $5,413 | $7,781 | $3,013,520 |
| 1 | 7 | $13,195 | $5,399 | $7,795 | $3,005,725 |
| 1 | 8 | $13,195 | $5,385 | $7,809 | $2,997,915 |
| 1 | 9 | $13,195 | $5,371 | $7,823 | $2,990,092 |
| 1 | 10 | $13,195 | $5,357 | $7,837 | $2,982,255 |
| 1 | 11 | $13,195 | $5,343 | $7,851 | $2,974,403 |
| 1 | 12 | $13,195 | $5,329 | $7,865 | $2,966,538 |
| 2 | 13 | $13,195 | $5,315 | $7,880 | $2,958,658 |
| 2 | 14 | $13,195 | $5,301 | $7,894 | $2,950,765 |
| 2 | 15 | $13,195 | $5,287 | $7,908 | $2,942,857 |
| 2 | 16 | $13,195 | $5,273 | $7,922 | $2,934,935 |
| 2 | 17 | $13,195 | $5,258 | $7,936 | $2,926,999 |
| 2 | 18 | $13,195 | $5,244 | $7,950 | $2,919,048 |
| 2 | 19 | $13,195 | $5,230 | $7,965 | $2,911,084 |
| 2 | 20 | $13,195 | $5,216 | $7,979 | $2,903,105 |
| 2 | 21 | $13,195 | $5,201 | $7,993 | $2,895,112 |
| 2 | 22 | $13,195 | $5,187 | $8,007 | $2,887,104 |
| 2 | 23 | $13,195 | $5,173 | $8,022 | $2,879,082 |
| 2 | 24 | $13,195 | $5,158 | $8,036 | $2,871,046 |
| 3 | 25 | $13,195 | $5,144 | $8,051 | $2,862,996 |
| 3 | 26 | $13,195 | $5,130 | $8,065 | $2,854,931 |
| 3 | 27 | $13,195 | $5,115 | $8,079 | $2,846,851 |
| 3 | 28 | $13,195 | $5,101 | $8,094 | $2,838,757 |
| 3 | 29 | $13,195 | $5,086 | $8,108 | $2,830,649 |
| 3 | 30 | $13,195 | $5,072 | $8,123 | $2,822,526 |
| 3 | 31 | $13,195 | $5,057 | $8,138 | $2,814,388 |
| 3 | 32 | $13,195 | $5,042 | $8,152 | $2,806,236 |
| 3 | 33 | $13,195 | $5,028 | $8,167 | $2,798,069 |
| 3 | 34 | $13,195 | $5,013 | $8,181 | $2,789,888 |
| 3 | 35 | $13,195 | $4,999 | $8,196 | $2,781,692 |
| 3 | 36 | $13,195 | $4,984 | $8,211 | $2,773,481 |
| 4 | 37 | $13,195 | $4,969 | $8,225 | $2,765,256 |
| 4 | 38 | $13,195 | $4,954 | $8,240 | $2,757,016 |
| 4 | 39 | $13,195 | $4,940 | $8,255 | $2,748,761 |
| 4 | 40 | $13,195 | $4,925 | $8,270 | $2,740,491 |
| 4 | 41 | $13,195 | $4,910 | $8,285 | $2,732,207 |
| 4 | 42 | $13,195 | $4,895 | $8,299 | $2,723,907 |
| 4 | 43 | $13,195 | $4,880 | $8,314 | $2,715,593 |
| 4 | 44 | $13,195 | $4,865 | $8,329 | $2,707,264 |
| 4 | 45 | $13,195 | $4,851 | $8,344 | $2,698,920 |
| 4 | 46 | $13,195 | $4,836 | $8,359 | $2,690,561 |
| 4 | 47 | $13,195 | $4,821 | $8,374 | $2,682,187 |
| 4 | 48 | $13,195 | $4,806 | $8,389 | $2,673,798 |
| 5 | 49 | $13,195 | $4,791 | $8,404 | $2,665,394 |
| 5 | 50 | $13,195 | $4,775 | $8,419 | $2,656,975 |
| 5 | 51 | $13,195 | $4,760 | $8,434 | $2,648,541 |
| 5 | 52 | $13,195 | $4,745 | $8,449 | $2,640,091 |
| 5 | 53 | $13,195 | $4,730 | $8,464 | $2,631,627 |
| 5 | 54 | $13,195 | $4,715 | $8,480 | $2,623,147 |
| 5 | 55 | $13,195 | $4,700 | $8,495 | $2,614,653 |
| 5 | 56 | $13,195 | $4,685 | $8,510 | $2,606,143 |
| 5 | 57 | $13,195 | $4,669 | $8,525 | $2,597,617 |
| 5 | 58 | $13,195 | $4,654 | $8,540 | $2,589,077 |
| 5 | 59 | $13,195 | $4,639 | $8,556 | $2,580,521 |
| 5 | 60 | $13,195 | $4,623 | $8,571 | $2,571,950 |
| 6 | 61 | $13,195 | $4,608 | $8,586 | $2,563,364 |
| 6 | 62 | $13,195 | $4,593 | $8,602 | $2,554,762 |
| 6 | 63 | $13,195 | $4,577 | $8,617 | $2,546,144 |
| 6 | 64 | $13,195 | $4,562 | $8,633 | $2,537,512 |
| 6 | 65 | $13,195 | $4,546 | $8,648 | $2,528,863 |
| 6 | 66 | $13,195 | $4,531 | $8,664 | $2,520,200 |
| 6 | 67 | $13,195 | $4,515 | $8,679 | $2,511,521 |
| 6 | 68 | $13,195 | $4,500 | $8,695 | $2,502,826 |
| 6 | 69 | $13,195 | $4,484 | $8,710 | $2,494,116 |
| 6 | 70 | $13,195 | $4,469 | $8,726 | $2,485,390 |
| 6 | 71 | $13,195 | $4,453 | $8,742 | $2,476,648 |
| 6 | 72 | $13,195 | $4,437 | $8,757 | $2,467,891 |
| 7 | 73 | $13,195 | $4,422 | $8,773 | $2,459,118 |
| 7 | 74 | $13,195 | $4,406 | $8,789 | $2,450,329 |
| 7 | 75 | $13,195 | $4,390 | $8,804 | $2,441,525 |
| 7 | 76 | $13,195 | $4,374 | $8,820 | $2,432,705 |
| 7 | 77 | $13,195 | $4,359 | $8,836 | $2,423,869 |
| 7 | 78 | $13,195 | $4,343 | $8,852 | $2,415,017 |
| 7 | 79 | $13,195 | $4,327 | $8,868 | $2,406,149 |
| 7 | 80 | $13,195 | $4,311 | $8,884 | $2,397,266 |
| 7 | 81 | $13,195 | $4,295 | $8,899 | $2,388,366 |
| 7 | 82 | $13,195 | $4,279 | $8,915 | $2,379,451 |
| 7 | 83 | $13,195 | $4,263 | $8,931 | $2,370,519 |
| 7 | 84 | $13,195 | $4,247 | $8,947 | $2,361,572 |
| 8 | 85 | $13,195 | $4,231 | $8,963 | $2,352,609 |
| 8 | 86 | $13,195 | $4,215 | $8,979 | $2,343,629 |
| 8 | 87 | $13,195 | $4,199 | $8,996 | $2,334,634 |
| 8 | 88 | $13,195 | $4,183 | $9,012 | $2,325,622 |
| 8 | 89 | $13,195 | $4,167 | $9,028 | $2,316,594 |
| 8 | 90 | $13,195 | $4,151 | $9,044 | $2,307,550 |
| 8 | 91 | $13,195 | $4,134 | $9,060 | $2,298,490 |
| 8 | 92 | $13,195 | $4,118 | $9,076 | $2,289,413 |
| 8 | 93 | $13,195 | $4,102 | $9,093 | $2,280,321 |
| 8 | 94 | $13,195 | $4,086 | $9,109 | $2,271,212 |
| 8 | 95 | $13,195 | $4,069 | $9,125 | $2,262,086 |
| 8 | 96 | $13,195 | $4,053 | $9,142 | $2,252,945 |
| 9 | 97 | $13,195 | $4,037 | $9,158 | $2,243,787 |
| 9 | 98 | $13,195 | $4,020 | $9,174 | $2,234,612 |
| 9 | 99 | $13,195 | $4,004 | $9,191 | $2,225,421 |
| 9 | 100 | $13,195 | $3,987 | $9,207 | $2,216,214 |
| 9 | 101 | $13,195 | $3,971 | $9,224 | $2,206,990 |
| 9 | 102 | $13,195 | $3,954 | $9,240 | $2,197,750 |
| 9 | 103 | $13,195 | $3,938 | $9,257 | $2,188,493 |
| 9 | 104 | $13,195 | $3,921 | $9,274 | $2,179,219 |
| 9 | 105 | $13,195 | $3,904 | $9,290 | $2,169,929 |
| 9 | 106 | $13,195 | $3,888 | $9,307 | $2,160,622 |
| 9 | 107 | $13,195 | $3,871 | $9,323 | $2,151,299 |
| 9 | 108 | $13,195 | $3,854 | $9,340 | $2,141,959 |
| 10 | 109 | $13,195 | $3,838 | $9,357 | $2,132,602 |
| 10 | 110 | $13,195 | $3,821 | $9,374 | $2,123,228 |
| 10 | 111 | $13,195 | $3,804 | $9,390 | $2,113,838 |
| 10 | 112 | $13,195 | $3,787 | $9,407 | $2,104,431 |
| 10 | 113 | $13,195 | $3,770 | $9,424 | $2,095,006 |
| 10 | 114 | $13,195 | $3,754 | $9,441 | $2,085,565 |
| 10 | 115 | $13,195 | $3,737 | $9,458 | $2,076,108 |
| 10 | 116 | $13,195 | $3,720 | $9,475 | $2,066,633 |
| 10 | 117 | $13,195 | $3,703 | $9,492 | $2,057,141 |
| 10 | 118 | $13,195 | $3,686 | $9,509 | $2,047,632 |
| 10 | 119 | $13,195 | $3,669 | $9,526 | $2,038,106 |
| 10 | 120 | $13,195 | $3,652 | $9,543 | $2,028,563 |
| 11 | 121 | $13,195 | $3,635 | $9,560 | $2,019,003 |
| 11 | 122 | $13,195 | $3,617 | $9,577 | $2,009,426 |
| 11 | 123 | $13,195 | $3,600 | $9,594 | $1,999,832 |
| 11 | 124 | $13,195 | $3,583 | $9,612 | $1,990,220 |
| 11 | 125 | $13,195 | $3,566 | $9,629 | $1,980,591 |
| 11 | 126 | $13,195 | $3,549 | $9,646 | $1,970,945 |
| 11 | 127 | $13,195 | $3,531 | $9,663 | $1,961,282 |
| 11 | 128 | $13,195 | $3,514 | $9,681 | $1,951,601 |
| 11 | 129 | $13,195 | $3,497 | $9,698 | $1,941,903 |
| 11 | 130 | $13,195 | $3,479 | $9,715 | $1,932,188 |
| 11 | 131 | $13,195 | $3,462 | $9,733 | $1,922,455 |
| 11 | 132 | $13,195 | $3,444 | $9,750 | $1,912,705 |
| 12 | 133 | $13,195 | $3,427 | $9,768 | $1,902,938 |
| 12 | 134 | $13,195 | $3,409 | $9,785 | $1,893,152 |
| 12 | 135 | $13,195 | $3,392 | $9,803 | $1,883,350 |
| 12 | 136 | $13,195 | $3,374 | $9,820 | $1,873,530 |
| 12 | 137 | $13,195 | $3,357 | $9,838 | $1,863,692 |
| 12 | 138 | $13,195 | $3,339 | $9,855 | $1,853,836 |
| 12 | 139 | $13,195 | $3,321 | $9,873 | $1,843,963 |
| 12 | 140 | $13,195 | $3,304 | $9,891 | $1,834,072 |
| 12 | 141 | $13,195 | $3,286 | $9,909 | $1,824,164 |
| 12 | 142 | $13,195 | $3,268 | $9,926 | $1,814,238 |
| 12 | 143 | $13,195 | $3,251 | $9,944 | $1,804,294 |
| 12 | 144 | $13,195 | $3,233 | $9,962 | $1,794,332 |
| 13 | 145 | $13,195 | $3,215 | $9,980 | $1,784,352 |
| 13 | 146 | $13,195 | $3,197 | $9,998 | $1,774,354 |
| 13 | 147 | $13,195 | $3,179 | $10,016 | $1,764,339 |
| 13 | 148 | $13,195 | $3,161 | $10,033 | $1,754,305 |
| 13 | 149 | $13,195 | $3,143 | $10,051 | $1,744,254 |
| 13 | 150 | $13,195 | $3,125 | $10,069 | $1,734,184 |
| 13 | 151 | $13,195 | $3,107 | $10,087 | $1,724,097 |
| 13 | 152 | $13,195 | $3,089 | $10,106 | $1,713,991 |
| 13 | 153 | $13,195 | $3,071 | $10,124 | $1,703,868 |
| 13 | 154 | $13,195 | $3,053 | $10,142 | $1,693,726 |
| 13 | 155 | $13,195 | $3,035 | $10,160 | $1,683,566 |
| 13 | 156 | $13,195 | $3,016 | $10,178 | $1,673,388 |
| 14 | 157 | $13,195 | $2,998 | $10,196 | $1,663,191 |
| 14 | 158 | $13,195 | $2,980 | $10,215 | $1,652,977 |
| 14 | 159 | $13,195 | $2,962 | $10,233 | $1,642,744 |
| 14 | 160 | $13,195 | $2,943 | $10,251 | $1,632,492 |
| 14 | 161 | $13,195 | $2,925 | $10,270 | $1,622,223 |
| 14 | 162 | $13,195 | $2,906 | $10,288 | $1,611,935 |
| 14 | 163 | $13,195 | $2,888 | $10,307 | $1,601,628 |
| 14 | 164 | $13,195 | $2,870 | $10,325 | $1,591,303 |
| 14 | 165 | $13,195 | $2,851 | $10,343 | $1,580,960 |
| 14 | 166 | $13,195 | $2,833 | $10,362 | $1,570,598 |
| 14 | 167 | $13,195 | $2,814 | $10,381 | $1,560,217 |
| 14 | 168 | $13,195 | $2,795 | $10,399 | $1,549,818 |
| 15 | 169 | $13,195 | $2,777 | $10,418 | $1,539,400 |
| 15 | 170 | $13,195 | $2,758 | $10,436 | $1,528,964 |
| 15 | 171 | $13,195 | $2,739 | $10,455 | $1,518,509 |
| 15 | 172 | $13,195 | $2,721 | $10,474 | $1,508,035 |
| 15 | 173 | $13,195 | $2,702 | $10,493 | $1,497,542 |
| 15 | 174 | $13,195 | $2,683 | $10,511 | $1,487,030 |
| 15 | 175 | $13,195 | $2,664 | $10,530 | $1,476,500 |
| 15 | 176 | $13,195 | $2,645 | $10,549 | $1,465,951 |
| 15 | 177 | $13,195 | $2,626 | $10,568 | $1,455,383 |
| 15 | 178 | $13,195 | $2,608 | $10,587 | $1,444,796 |
| 15 | 179 | $13,195 | $2,589 | $10,606 | $1,434,190 |
| 15 | 180 | $13,195 | $2,570 | $10,625 | $1,423,565 |
| 16 | 181 | $13,195 | $2,551 | $10,644 | $1,412,921 |
| 16 | 182 | $13,195 | $2,531 | $10,663 | $1,402,258 |
| 16 | 183 | $13,195 | $2,512 | $10,682 | $1,391,576 |
| 16 | 184 | $13,195 | $2,493 | $10,701 | $1,380,874 |
| 16 | 185 | $13,195 | $2,474 | $10,720 | $1,370,154 |
| 16 | 186 | $13,195 | $2,455 | $10,740 | $1,359,414 |
| 16 | 187 | $13,195 | $2,436 | $10,759 | $1,348,655 |
| 16 | 188 | $13,195 | $2,416 | $10,778 | $1,337,877 |
| 16 | 189 | $13,195 | $2,397 | $10,798 | $1,327,079 |
| 16 | 190 | $13,195 | $2,378 | $10,817 | $1,316,263 |
| 16 | 191 | $13,195 | $2,358 | $10,836 | $1,305,426 |
| 16 | 192 | $13,195 | $2,339 | $10,856 | $1,294,571 |
| 17 | 193 | $13,195 | $2,319 | $10,875 | $1,283,696 |
| 17 | 194 | $13,195 | $2,300 | $10,895 | $1,272,801 |
| 17 | 195 | $13,195 | $2,280 | $10,914 | $1,261,887 |
| 17 | 196 | $13,195 | $2,261 | $10,934 | $1,250,953 |
| 17 | 197 | $13,195 | $2,241 | $10,953 | $1,240,000 |
| 17 | 198 | $13,195 | $2,222 | $10,973 | $1,229,027 |
| 17 | 199 | $13,195 | $2,202 | $10,993 | $1,218,034 |
| 17 | 200 | $13,195 | $2,182 | $11,012 | $1,207,022 |
| 17 | 201 | $13,195 | $2,163 | $11,032 | $1,195,990 |
| 17 | 202 | $13,195 | $2,143 | $11,052 | $1,184,938 |
| 17 | 203 | $13,195 | $2,123 | $11,072 | $1,173,867 |
| 17 | 204 | $13,195 | $2,103 | $11,091 | $1,162,775 |
| 18 | 205 | $13,195 | $2,083 | $11,111 | $1,151,664 |
| 18 | 206 | $13,195 | $2,063 | $11,131 | $1,140,533 |
| 18 | 207 | $13,195 | $2,043 | $11,151 | $1,129,382 |
| 18 | 208 | $13,195 | $2,023 | $11,171 | $1,118,211 |
| 18 | 209 | $13,195 | $2,003 | $11,191 | $1,107,020 |
| 18 | 210 | $13,195 | $1,983 | $11,211 | $1,095,809 |
| 18 | 211 | $13,195 | $1,963 | $11,231 | $1,084,577 |
| 18 | 212 | $13,195 | $1,943 | $11,251 | $1,073,326 |
| 18 | 213 | $13,195 | $1,923 | $11,272 | $1,062,054 |
| 18 | 214 | $13,195 | $1,903 | $11,292 | $1,050,763 |
| 18 | 215 | $13,195 | $1,883 | $11,312 | $1,039,451 |
| 18 | 216 | $13,195 | $1,862 | $11,332 | $1,028,119 |
| 19 | 217 | $13,195 | $1,842 | $11,353 | $1,016,766 |
| 19 | 218 | $13,195 | $1,822 | $11,373 | $1,005,393 |
| 19 | 219 | $13,195 | $1,801 | $11,393 | $994,000 |
| 19 | 220 | $13,195 | $1,781 | $11,414 | $982,586 |
| 19 | 221 | $13,195 | $1,760 | $11,434 | $971,152 |
| 19 | 222 | $13,195 | $1,740 | $11,455 | $959,698 |
| 19 | 223 | $13,195 | $1,719 | $11,475 | $948,223 |
| 19 | 224 | $13,195 | $1,699 | $11,496 | $936,727 |
| 19 | 225 | $13,195 | $1,678 | $11,516 | $925,211 |
| 19 | 226 | $13,195 | $1,658 | $11,537 | $913,674 |
| 19 | 227 | $13,195 | $1,637 | $11,558 | $902,116 |
| 19 | 228 | $13,195 | $1,616 | $11,578 | $890,538 |
| 20 | 229 | $13,195 | $1,596 | $11,599 | $878,939 |
| 20 | 230 | $13,195 | $1,575 | $11,620 | $867,319 |
| 20 | 231 | $13,195 | $1,554 | $11,641 | $855,678 |
| 20 | 232 | $13,195 | $1,533 | $11,661 | $844,017 |
| 20 | 233 | $13,195 | $1,512 | $11,682 | $832,335 |
| 20 | 234 | $13,195 | $1,491 | $11,703 | $820,631 |
| 20 | 235 | $13,195 | $1,470 | $11,724 | $808,907 |
| 20 | 236 | $13,195 | $1,449 | $11,745 | $797,162 |
| 20 | 237 | $13,195 | $1,428 | $11,766 | $785,395 |
| 20 | 238 | $13,195 | $1,407 | $11,787 | $773,608 |
| 20 | 239 | $13,195 | $1,386 | $11,809 | $761,800 |
| 20 | 240 | $13,195 | $1,365 | $11,830 | $749,970 |
| 21 | 241 | $13,195 | $1,344 | $11,851 | $738,119 |
| 21 | 242 | $13,195 | $1,322 | $11,872 | $726,247 |
| 21 | 243 | $13,195 | $1,301 | $11,893 | $714,354 |
| 21 | 244 | $13,195 | $1,280 | $11,915 | $702,439 |
| 21 | 245 | $13,195 | $1,259 | $11,936 | $690,503 |
| 21 | 246 | $13,195 | $1,237 | $11,957 | $678,545 |
| 21 | 247 | $13,195 | $1,216 | $11,979 | $666,567 |
| 21 | 248 | $13,195 | $1,194 | $12,000 | $654,566 |
| 21 | 249 | $13,195 | $1,173 | $12,022 | $642,544 |
| 21 | 250 | $13,195 | $1,151 | $12,043 | $630,501 |
| 21 | 251 | $13,195 | $1,130 | $12,065 | $618,436 |
| 21 | 252 | $13,195 | $1,108 | $12,087 | $606,350 |
| 22 | 253 | $13,195 | $1,086 | $12,108 | $594,241 |
| 22 | 254 | $13,195 | $1,065 | $12,130 | $582,112 |
| 22 | 255 | $13,195 | $1,043 | $12,152 | $569,960 |
| 22 | 256 | $13,195 | $1,021 | $12,173 | $557,787 |
| 22 | 257 | $13,195 | $999 | $12,195 | $545,591 |
| 22 | 258 | $13,195 | $978 | $12,217 | $533,374 |
| 22 | 259 | $13,195 | $956 | $12,239 | $521,135 |
| 22 | 260 | $13,195 | $934 | $12,261 | $508,875 |
| 22 | 261 | $13,195 | $912 | $12,283 | $496,592 |
| 22 | 262 | $13,195 | $890 | $12,305 | $484,287 |
| 22 | 263 | $13,195 | $868 | $12,327 | $471,960 |
| 22 | 264 | $13,195 | $846 | $12,349 | $459,611 |
| 23 | 265 | $13,195 | $823 | $12,371 | $447,240 |
| 23 | 266 | $13,195 | $801 | $12,393 | $434,847 |
| 23 | 267 | $13,195 | $779 | $12,415 | $422,431 |
| 23 | 268 | $13,195 | $757 | $12,438 | $409,994 |
| 23 | 269 | $13,195 | $735 | $12,460 | $397,534 |
| 23 | 270 | $13,195 | $712 | $12,482 | $385,051 |
| 23 | 271 | $13,195 | $690 | $12,505 | $372,547 |
| 23 | 272 | $13,195 | $667 | $12,527 | $360,019 |
| 23 | 273 | $13,195 | $645 | $12,550 | $347,470 |
| 23 | 274 | $13,195 | $623 | $12,572 | $334,898 |
| 23 | 275 | $13,195 | $600 | $12,595 | $322,303 |
| 23 | 276 | $13,195 | $577 | $12,617 | $309,686 |
| 24 | 277 | $13,195 | $555 | $12,640 | $297,047 |
| 24 | 278 | $13,195 | $532 | $12,662 | $284,384 |
| 24 | 279 | $13,195 | $510 | $12,685 | $271,699 |
| 24 | 280 | $13,195 | $487 | $12,708 | $258,991 |
| 24 | 281 | $13,195 | $464 | $12,731 | $246,261 |
| 24 | 282 | $13,195 | $441 | $12,753 | $233,508 |
| 24 | 283 | $13,195 | $418 | $12,776 | $220,731 |
| 24 | 284 | $13,195 | $395 | $12,799 | $207,932 |
| 24 | 285 | $13,195 | $373 | $12,822 | $195,110 |
| 24 | 286 | $13,195 | $350 | $12,845 | $182,265 |
| 24 | 287 | $13,195 | $327 | $12,868 | $169,397 |
| 24 | 288 | $13,195 | $304 | $12,891 | $156,506 |
| 25 | 289 | $13,195 | $280 | $12,914 | $143,592 |
| 25 | 290 | $13,195 | $257 | $12,937 | $130,655 |
| 25 | 291 | $13,195 | $234 | $12,960 | $117,694 |
| 25 | 292 | $13,195 | $211 | $12,984 | $104,711 |
| 25 | 293 | $13,195 | $188 | $13,007 | $91,704 |
| 25 | 294 | $13,195 | $164 | $13,030 | $78,673 |
| 25 | 295 | $13,195 | $141 | $13,054 | $65,620 |
| 25 | 296 | $13,195 | $118 | $13,077 | $52,543 |
| 25 | 297 | $13,195 | $94 | $13,100 | $39,442 |
| 25 | 298 | $13,195 | $71 | $13,124 | $26,318 |
| 25 | 299 | $13,195 | $47 | $13,147 | $13,171 |
| 25 | 300 | $13,195 | $24 | $13,171 | $0 |
