| Estimated Annual Cost in 2042 | $209,419 |
| Monthly savings required | $1,655 |
How much will it cost to send your child to Azusa Pacific University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $837,674.37 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,655.08 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $55,820.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Azusa Pacific University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,655.08 | $0.00 | $0.00 | $1,655.08 |
| 2 | $1,655.08 | $1,655.08 | $0.00 | $9.36 | $3,319.52 |
| 3 | $3,319.52 | $1,655.08 | $0.00 | $18.77 | $4,993.37 |
| 4 | $4,993.37 | $1,655.08 | $0.00 | $28.23 | $6,676.68 |
| 5 | $6,676.68 | $1,655.08 | $0.00 | $37.75 | $8,369.51 |
| 6 | $8,369.51 | $1,655.08 | $0.00 | $47.32 | $10,071.91 |
| 7 | $10,071.91 | $1,655.08 | $0.00 | $56.95 | $11,783.94 |
| 8 | $11,783.94 | $1,655.08 | $0.00 | $66.63 | $13,505.65 |
| 9 | $13,505.65 | $1,655.08 | $0.00 | $76.36 | $15,237.09 |
| 10 | $15,237.09 | $1,655.08 | $0.00 | $86.15 | $16,978.32 |
| 11 | $16,978.32 | $1,655.08 | $0.00 | $96.00 | $18,729.40 |
| 12 | $18,729.40 | $1,655.08 | $0.00 | $105.90 | $20,490.38 |
| 13 | $20,490.38 | $1,655.08 | $0.00 | $115.86 | $22,261.32 |
| 14 | $22,261.32 | $1,655.08 | $0.00 | $125.87 | $24,042.27 |
| 15 | $24,042.27 | $1,655.08 | $0.00 | $135.94 | $25,833.29 |
| 16 | $25,833.29 | $1,655.08 | $0.00 | $146.07 | $27,634.44 |
| 17 | $27,634.44 | $1,655.08 | $0.00 | $156.25 | $29,445.77 |
| 18 | $29,445.77 | $1,655.08 | $0.00 | $166.49 | $31,267.34 |
| 19 | $31,267.34 | $1,655.08 | $0.00 | $176.79 | $33,099.21 |
| 20 | $33,099.21 | $1,655.08 | $0.00 | $187.15 | $34,941.44 |
| 21 | $34,941.44 | $1,655.08 | $0.00 | $197.56 | $36,794.08 |
| 22 | $36,794.08 | $1,655.08 | $0.00 | $208.04 | $38,657.20 |
| 23 | $38,657.20 | $1,655.08 | $0.00 | $218.57 | $40,530.85 |
| 24 | $40,530.85 | $1,655.08 | $0.00 | $229.17 | $42,415.10 |
| 25 | $42,415.10 | $1,655.08 | $0.00 | $239.82 | $44,310.00 |
| 26 | $44,310.00 | $1,655.08 | $0.00 | $250.54 | $46,215.62 |
| 27 | $46,215.62 | $1,655.08 | $0.00 | $261.31 | $48,132.01 |
| 28 | $48,132.01 | $1,655.08 | $0.00 | $272.15 | $50,059.24 |
| 29 | $50,059.24 | $1,655.08 | $0.00 | $283.04 | $51,997.36 |
| 30 | $51,997.36 | $1,655.08 | $0.00 | $294.00 | $53,946.44 |
| 31 | $53,946.44 | $1,655.08 | $0.00 | $305.02 | $55,906.54 |
| 32 | $55,906.54 | $1,655.08 | $0.00 | $316.10 | $57,877.72 |
| 33 | $57,877.72 | $1,655.08 | $0.00 | $327.25 | $59,860.05 |
| 34 | $59,860.05 | $1,655.08 | $0.00 | $338.46 | $61,853.59 |
| 35 | $61,853.59 | $1,655.08 | $0.00 | $349.73 | $63,858.40 |
| 36 | $63,858.40 | $1,655.08 | $0.00 | $361.06 | $65,874.54 |
| 37 | $65,874.54 | $1,655.08 | $0.00 | $372.46 | $67,902.08 |
| 38 | $67,902.08 | $1,655.08 | $0.00 | $383.93 | $69,941.09 |
| 39 | $69,941.09 | $1,655.08 | $0.00 | $395.46 | $71,991.63 |
| 40 | $71,991.63 | $1,655.08 | $0.00 | $407.05 | $74,053.76 |
| 41 | $74,053.76 | $1,655.08 | $0.00 | $418.71 | $76,127.55 |
| 42 | $76,127.55 | $1,655.08 | $0.00 | $430.44 | $78,213.07 |
| 43 | $78,213.07 | $1,655.08 | $0.00 | $442.23 | $80,310.38 |
| 44 | $80,310.38 | $1,655.08 | $0.00 | $454.09 | $82,419.55 |
| 45 | $82,419.55 | $1,655.08 | $0.00 | $466.01 | $84,540.64 |
| 46 | $84,540.64 | $1,655.08 | $0.00 | $478.01 | $86,673.73 |
| 47 | $86,673.73 | $1,655.08 | $0.00 | $490.07 | $88,818.88 |
| 48 | $88,818.88 | $1,655.08 | $0.00 | $502.19 | $90,976.15 |
| 49 | $90,976.15 | $1,655.08 | $0.00 | $514.39 | $93,145.62 |
| 50 | $93,145.62 | $1,655.08 | $0.00 | $526.66 | $95,327.36 |
| 51 | $95,327.36 | $1,655.08 | $0.00 | $538.99 | $97,521.43 |
| 52 | $97,521.43 | $1,655.08 | $0.00 | $551.40 | $99,727.91 |
| 53 | $99,727.91 | $1,655.08 | $0.00 | $563.88 | $101,946.87 |
| 54 | $101,946.87 | $1,655.08 | $0.00 | $576.42 | $104,178.37 |
| 55 | $104,178.37 | $1,655.08 | $0.00 | $589.04 | $106,422.49 |
| 56 | $106,422.49 | $1,655.08 | $0.00 | $601.73 | $108,679.30 |
| 57 | $108,679.30 | $1,655.08 | $0.00 | $614.49 | $110,948.87 |
| 58 | $110,948.87 | $1,655.08 | $0.00 | $627.32 | $113,231.27 |
| 59 | $113,231.27 | $1,655.08 | $0.00 | $640.23 | $115,526.58 |
| 60 | $115,526.58 | $1,655.08 | $0.00 | $653.20 | $117,834.86 |
| 61 | $117,834.86 | $1,655.08 | $0.00 | $666.26 | $120,156.20 |
| 62 | $120,156.20 | $1,655.08 | $0.00 | $679.38 | $122,490.66 |
| 63 | $122,490.66 | $1,655.08 | $0.00 | $692.58 | $124,838.32 |
| 64 | $124,838.32 | $1,655.08 | $0.00 | $705.85 | $127,199.25 |
| 65 | $127,199.25 | $1,655.08 | $0.00 | $719.20 | $129,573.53 |
| 66 | $129,573.53 | $1,655.08 | $0.00 | $732.63 | $131,961.24 |
| 67 | $131,961.24 | $1,655.08 | $0.00 | $746.13 | $134,362.45 |
| 68 | $134,362.45 | $1,655.08 | $0.00 | $759.70 | $136,777.23 |
| 69 | $136,777.23 | $1,655.08 | $0.00 | $773.36 | $139,205.67 |
| 70 | $139,205.67 | $1,655.08 | $0.00 | $787.09 | $141,647.84 |
| 71 | $141,647.84 | $1,655.08 | $0.00 | $800.90 | $144,103.82 |
| 72 | $144,103.82 | $1,655.08 | $0.00 | $814.78 | $146,573.68 |
| 73 | $146,573.68 | $1,655.08 | $0.00 | $828.75 | $149,057.51 |
| 74 | $149,057.51 | $1,655.08 | $0.00 | $842.79 | $151,555.38 |
| 75 | $151,555.38 | $1,655.08 | $0.00 | $856.92 | $154,067.38 |
| 76 | $154,067.38 | $1,655.08 | $0.00 | $871.12 | $156,593.58 |
| 77 | $156,593.58 | $1,655.08 | $0.00 | $885.40 | $159,134.06 |
| 78 | $159,134.06 | $1,655.08 | $0.00 | $899.77 | $161,688.91 |
| 79 | $161,688.91 | $1,655.08 | $0.00 | $914.21 | $164,258.20 |
| 80 | $164,258.20 | $1,655.08 | $0.00 | $928.74 | $166,842.02 |
| 81 | $166,842.02 | $1,655.08 | $0.00 | $943.35 | $169,440.45 |
| 82 | $169,440.45 | $1,655.08 | $0.00 | $958.04 | $172,053.57 |
| 83 | $172,053.57 | $1,655.08 | $0.00 | $972.82 | $174,681.47 |
| 84 | $174,681.47 | $1,655.08 | $0.00 | $987.67 | $177,324.22 |
| 85 | $177,324.22 | $1,655.08 | $0.00 | $1,002.62 | $179,981.92 |
| 86 | $179,981.92 | $1,655.08 | $0.00 | $1,017.64 | $182,654.64 |
| 87 | $182,654.64 | $1,655.08 | $0.00 | $1,032.76 | $185,342.48 |
| 88 | $185,342.48 | $1,655.08 | $0.00 | $1,047.95 | $188,045.51 |
| 89 | $188,045.51 | $1,655.08 | $0.00 | $1,063.24 | $190,763.83 |
| 90 | $190,763.83 | $1,655.08 | $0.00 | $1,078.61 | $193,497.52 |
| 91 | $193,497.52 | $1,655.08 | $0.00 | $1,094.06 | $196,246.66 |
| 92 | $196,246.66 | $1,655.08 | $0.00 | $1,109.61 | $199,011.35 |
| 93 | $199,011.35 | $1,655.08 | $0.00 | $1,125.24 | $201,791.67 |
| 94 | $201,791.67 | $1,655.08 | $0.00 | $1,140.96 | $204,587.71 |
| 95 | $204,587.71 | $1,655.08 | $0.00 | $1,156.77 | $207,399.56 |
| 96 | $207,399.56 | $1,655.08 | $0.00 | $1,172.67 | $210,227.31 |
| 97 | $210,227.31 | $1,655.08 | $0.00 | $1,188.66 | $213,071.05 |
| 98 | $213,071.05 | $1,655.08 | $0.00 | $1,204.73 | $215,930.86 |
| 99 | $215,930.86 | $1,655.08 | $0.00 | $1,220.90 | $218,806.84 |
| 100 | $218,806.84 | $1,655.08 | $0.00 | $1,237.17 | $221,699.09 |
| 101 | $221,699.09 | $1,655.08 | $0.00 | $1,253.52 | $224,607.69 |
| 102 | $224,607.69 | $1,655.08 | $0.00 | $1,269.96 | $227,532.73 |
| 103 | $227,532.73 | $1,655.08 | $0.00 | $1,286.50 | $230,474.31 |
| 104 | $230,474.31 | $1,655.08 | $0.00 | $1,303.14 | $233,432.53 |
| 105 | $233,432.53 | $1,655.08 | $0.00 | $1,319.86 | $236,407.47 |
| 106 | $236,407.47 | $1,655.08 | $0.00 | $1,336.68 | $239,399.23 |
| 107 | $239,399.23 | $1,655.08 | $0.00 | $1,353.60 | $242,407.91 |
| 108 | $242,407.91 | $1,655.08 | $0.00 | $1,370.61 | $245,433.60 |
| 109 | $245,433.60 | $1,655.08 | $0.00 | $1,387.72 | $248,476.40 |
| 110 | $248,476.40 | $1,655.08 | $0.00 | $1,404.92 | $251,536.40 |
| 111 | $251,536.40 | $1,655.08 | $0.00 | $1,422.22 | $254,613.70 |
| 112 | $254,613.70 | $1,655.08 | $0.00 | $1,439.62 | $257,708.40 |
| 113 | $257,708.40 | $1,655.08 | $0.00 | $1,457.12 | $260,820.60 |
| 114 | $260,820.60 | $1,655.08 | $0.00 | $1,474.72 | $263,950.40 |
| 115 | $263,950.40 | $1,655.08 | $0.00 | $1,492.41 | $267,097.89 |
| 116 | $267,097.89 | $1,655.08 | $0.00 | $1,510.21 | $270,263.18 |
| 117 | $270,263.18 | $1,655.08 | $0.00 | $1,528.11 | $273,446.37 |
| 118 | $273,446.37 | $1,655.08 | $0.00 | $1,546.11 | $276,647.56 |
| 119 | $276,647.56 | $1,655.08 | $0.00 | $1,564.21 | $279,866.85 |
| 120 | $279,866.85 | $1,655.08 | $0.00 | $1,582.41 | $283,104.34 |
| 121 | $283,104.34 | $1,655.08 | $0.00 | $1,600.71 | $286,360.13 |
| 122 | $286,360.13 | $1,655.08 | $0.00 | $1,619.12 | $289,634.33 |
| 123 | $289,634.33 | $1,655.08 | $0.00 | $1,637.63 | $292,927.04 |
| 124 | $292,927.04 | $1,655.08 | $0.00 | $1,656.25 | $296,238.37 |
| 125 | $296,238.37 | $1,655.08 | $0.00 | $1,674.97 | $299,568.42 |
| 126 | $299,568.42 | $1,655.08 | $0.00 | $1,693.80 | $302,917.30 |
| 127 | $302,917.30 | $1,655.08 | $0.00 | $1,712.74 | $306,285.12 |
| 128 | $306,285.12 | $1,655.08 | $0.00 | $1,731.78 | $309,671.98 |
| 129 | $309,671.98 | $1,655.08 | $0.00 | $1,750.93 | $313,077.99 |
| 130 | $313,077.99 | $1,655.08 | $0.00 | $1,770.19 | $316,503.26 |
| 131 | $316,503.26 | $1,655.08 | $0.00 | $1,789.56 | $319,947.90 |
| 132 | $319,947.90 | $1,655.08 | $0.00 | $1,809.03 | $323,412.01 |
| 133 | $323,412.01 | $1,655.08 | $0.00 | $1,828.62 | $326,895.71 |
| 134 | $326,895.71 | $1,655.08 | $0.00 | $1,848.32 | $330,399.11 |
| 135 | $330,399.11 | $1,655.08 | $0.00 | $1,868.12 | $333,922.31 |
| 136 | $333,922.31 | $1,655.08 | $0.00 | $1,888.05 | $337,465.44 |
| 137 | $337,465.44 | $1,655.08 | $0.00 | $1,908.08 | $341,028.60 |
| 138 | $341,028.60 | $1,655.08 | $0.00 | $1,928.23 | $344,611.91 |
| 139 | $344,611.91 | $1,655.08 | $0.00 | $1,948.49 | $348,215.48 |
| 140 | $348,215.48 | $1,655.08 | $0.00 | $1,968.86 | $351,839.42 |
| 141 | $351,839.42 | $1,655.08 | $0.00 | $1,989.35 | $355,483.85 |
| 142 | $355,483.85 | $1,655.08 | $0.00 | $2,009.96 | $359,148.89 |
| 143 | $359,148.89 | $1,655.08 | $0.00 | $2,030.68 | $362,834.65 |
| 144 | $362,834.65 | $1,655.08 | $0.00 | $2,051.52 | $366,541.25 |
| 145 | $366,541.25 | $1,655.08 | $0.00 | $2,072.48 | $370,268.81 |
| 146 | $370,268.81 | $1,655.08 | $0.00 | $2,093.55 | $374,017.44 |
| 147 | $374,017.44 | $1,655.08 | $0.00 | $2,114.75 | $377,787.27 |
| 148 | $377,787.27 | $1,655.08 | $0.00 | $2,136.06 | $381,578.41 |
| 149 | $381,578.41 | $1,655.08 | $0.00 | $2,157.50 | $385,390.99 |
| 150 | $385,390.99 | $1,655.08 | $0.00 | $2,179.06 | $389,225.13 |
| 151 | $389,225.13 | $1,655.08 | $0.00 | $2,200.74 | $393,080.95 |
| 152 | $393,080.95 | $1,655.08 | $0.00 | $2,222.54 | $396,958.57 |
| 153 | $396,958.57 | $1,655.08 | $0.00 | $2,244.46 | $400,858.11 |
| 154 | $400,858.11 | $1,655.08 | $0.00 | $2,266.51 | $404,779.70 |
| 155 | $404,779.70 | $1,655.08 | $0.00 | $2,288.68 | $408,723.46 |
| 156 | $408,723.46 | $1,655.08 | $0.00 | $2,310.98 | $412,689.52 |
| 157 | $412,689.52 | $1,655.08 | $0.00 | $2,333.41 | $416,678.01 |
| 158 | $416,678.01 | $1,655.08 | $0.00 | $2,355.96 | $420,689.05 |
| 159 | $420,689.05 | $1,655.08 | $0.00 | $2,378.64 | $424,722.77 |
| 160 | $424,722.77 | $1,655.08 | $0.00 | $2,401.44 | $428,779.29 |
| 161 | $428,779.29 | $1,655.08 | $0.00 | $2,424.38 | $432,858.75 |
| 162 | $432,858.75 | $1,655.08 | $0.00 | $2,447.45 | $436,961.28 |
| 163 | $436,961.28 | $1,655.08 | $0.00 | $2,470.64 | $441,087.00 |
| 164 | $441,087.00 | $1,655.08 | $0.00 | $2,493.97 | $445,236.05 |
| 165 | $445,236.05 | $1,655.08 | $0.00 | $2,517.43 | $449,408.56 |
| 166 | $449,408.56 | $1,655.08 | $0.00 | $2,541.02 | $453,604.66 |
| 167 | $453,604.66 | $1,655.08 | $0.00 | $2,564.75 | $457,824.49 |
| 168 | $457,824.49 | $1,655.08 | $0.00 | $2,588.61 | $462,068.18 |
| 169 | $462,068.18 | $1,655.08 | $0.00 | $2,612.60 | $466,335.86 |
| 170 | $466,335.86 | $1,655.08 | $0.00 | $2,636.73 | $470,627.67 |
| 171 | $470,627.67 | $1,655.08 | $0.00 | $2,661.00 | $474,943.75 |
| 172 | $474,943.75 | $1,655.08 | $0.00 | $2,685.40 | $479,284.23 |
| 173 | $479,284.23 | $1,655.08 | $0.00 | $2,709.94 | $483,649.25 |
| 174 | $483,649.25 | $1,655.08 | $0.00 | $2,734.62 | $488,038.95 |
| 175 | $488,038.95 | $1,655.08 | $0.00 | $2,759.44 | $492,453.47 |
| 176 | $492,453.47 | $1,655.08 | $0.00 | $2,784.40 | $496,892.95 |
| 177 | $496,892.95 | $1,655.08 | $0.00 | $2,809.50 | $501,357.53 |
| 178 | $501,357.53 | $1,655.08 | $0.00 | $2,834.75 | $505,847.36 |
| 179 | $505,847.36 | $1,655.08 | $0.00 | $2,860.13 | $510,362.57 |
| 180 | $510,362.57 | $1,655.08 | $0.00 | $2,885.66 | $514,903.31 |
| 181 | $514,903.31 | $1,655.08 | $0.00 | $2,911.34 | $519,469.73 |
| 182 | $519,469.73 | $1,655.08 | $0.00 | $2,937.16 | $524,061.97 |
| 183 | $524,061.97 | $1,655.08 | $0.00 | $2,963.12 | $528,680.17 |
| 184 | $528,680.17 | $1,655.08 | $0.00 | $2,989.23 | $533,324.48 |
| 185 | $533,324.48 | $1,655.08 | $0.00 | $3,015.49 | $537,995.05 |
| 186 | $537,995.05 | $1,655.08 | $0.00 | $3,041.90 | $542,692.03 |
| 187 | $542,692.03 | $1,655.08 | $0.00 | $3,068.46 | $547,415.57 |
| 188 | $547,415.57 | $1,655.08 | $0.00 | $3,095.17 | $552,165.82 |
| 189 | $552,165.82 | $1,655.08 | $0.00 | $3,122.03 | $556,942.93 |
| 190 | $556,942.93 | $1,655.08 | $0.00 | $3,149.04 | $561,747.05 |
| 191 | $561,747.05 | $1,655.08 | $0.00 | $3,176.20 | $566,578.33 |
| 192 | $566,578.33 | $1,655.08 | $0.00 | $3,203.52 | $571,436.93 |
| 193 | $571,436.93 | $1,655.08 | $0.00 | $3,230.99 | $576,323.00 |
| 194 | $576,323.00 | $1,655.08 | $0.00 | $3,258.61 | $581,236.69 |
| 195 | $581,236.69 | $1,655.08 | $0.00 | $3,286.40 | $586,178.17 |
| 196 | $586,178.17 | $1,655.08 | $0.00 | $3,314.34 | $591,147.59 |
| 197 | $591,147.59 | $1,655.08 | $0.00 | $3,342.43 | $596,145.10 |
| 198 | $596,145.10 | $1,655.08 | $0.00 | $3,370.69 | $601,170.87 |
| 199 | $601,170.87 | $1,655.08 | $0.00 | $3,399.11 | $606,225.06 |
| 200 | $606,225.06 | $1,655.08 | $0.00 | $3,427.68 | $611,307.82 |
| 201 | $611,307.82 | $1,655.08 | $0.00 | $3,456.42 | $616,419.32 |
| 202 | $616,419.32 | $1,655.08 | $0.00 | $3,485.32 | $621,559.72 |
| 203 | $621,559.72 | $1,655.08 | $0.00 | $3,514.39 | $626,729.19 |
| 204 | $626,729.19 | $1,655.08 | $0.00 | $3,543.62 | $631,927.89 |
| 205 | $631,927.89 | $1,655.08 | $0.00 | $3,573.01 | $637,155.98 |
| 206 | $637,155.98 | $1,655.08 | $0.00 | $3,602.57 | $642,413.63 |
| 207 | $642,413.63 | $1,655.08 | $0.00 | $3,632.30 | $647,701.01 |
| 208 | $647,701.01 | $1,655.08 | $0.00 | $3,662.20 | $653,018.29 |
| 209 | $653,018.29 | $1,655.08 | $0.00 | $3,692.26 | $658,365.63 |
| 210 | $658,365.63 | $1,655.08 | $0.00 | $3,722.49 | $663,743.20 |
| 211 | $663,743.20 | $1,655.08 | $0.00 | $3,752.90 | $669,151.18 |
| 212 | $669,151.18 | $1,655.08 | $0.00 | $3,783.48 | $674,589.74 |
| 213 | $674,589.74 | $1,655.08 | $0.00 | $3,814.23 | $680,059.05 |
| 214 | $680,059.05 | $1,655.08 | $0.00 | $3,845.15 | $685,559.28 |
| 215 | $685,559.28 | $1,655.08 | $0.00 | $3,876.25 | $691,090.61 |
| 216 | $691,090.61 | $1,655.08 | $0.00 | $3,907.53 | $696,653.22 |
| 217 | $696,653.22 | $1,655.08 | $188,667.82 | $3,938.98 | $513,579.46 |
| 218 | $513,579.46 | $1,655.08 | $0.00 | $2,903.85 | $518,138.39 |
| 219 | $518,138.39 | $1,655.08 | $0.00 | $2,929.63 | $522,723.10 |
| 220 | $522,723.10 | $1,655.08 | $0.00 | $2,955.55 | $527,333.73 |
| 221 | $527,333.73 | $1,655.08 | $0.00 | $2,981.62 | $531,970.43 |
| 222 | $531,970.43 | $1,655.08 | $0.00 | $3,007.84 | $536,633.35 |
| 223 | $536,633.35 | $1,655.08 | $0.00 | $3,034.20 | $541,322.63 |
| 224 | $541,322.63 | $1,655.08 | $0.00 | $3,060.72 | $546,038.43 |
| 225 | $546,038.43 | $1,655.08 | $0.00 | $3,087.38 | $550,780.89 |
| 226 | $550,780.89 | $1,655.08 | $0.00 | $3,114.20 | $555,550.17 |
| 227 | $555,550.17 | $1,655.08 | $0.00 | $3,141.16 | $560,346.41 |
| 228 | $560,346.41 | $1,655.08 | $0.00 | $3,168.28 | $565,169.77 |
| 229 | $565,169.77 | $1,655.08 | $201,874.57 | $3,195.55 | $368,145.83 |
| 230 | $368,145.83 | $1,655.08 | $0.00 | $2,081.55 | $371,882.46 |
| 231 | $371,882.46 | $1,655.08 | $0.00 | $2,102.68 | $375,640.22 |
| 232 | $375,640.22 | $1,655.08 | $0.00 | $2,123.92 | $379,419.22 |
| 233 | $379,419.22 | $1,655.08 | $0.00 | $2,145.29 | $383,219.59 |
| 234 | $383,219.59 | $1,655.08 | $0.00 | $2,166.78 | $387,041.45 |
| 235 | $387,041.45 | $1,655.08 | $0.00 | $2,188.39 | $390,884.92 |
| 236 | $390,884.92 | $1,655.08 | $0.00 | $2,210.12 | $394,750.12 |
| 237 | $394,750.12 | $1,655.08 | $0.00 | $2,231.97 | $398,637.17 |
| 238 | $398,637.17 | $1,655.08 | $0.00 | $2,253.95 | $402,546.20 |
| 239 | $402,546.20 | $1,655.08 | $0.00 | $2,276.05 | $406,477.33 |
| 240 | $406,477.33 | $1,655.08 | $0.00 | $2,298.28 | $410,430.69 |
| 241 | $410,430.69 | $1,655.08 | $216,005.79 | $2,320.63 | $198,400.61 |
| 242 | $198,400.61 | $1,655.08 | $0.00 | $1,121.79 | $201,177.48 |
| 243 | $201,177.48 | $1,655.08 | $0.00 | $1,137.49 | $203,970.05 |
| 244 | $203,970.05 | $1,655.08 | $0.00 | $1,153.28 | $206,778.41 |
| 245 | $206,778.41 | $1,655.08 | $0.00 | $1,169.16 | $209,602.65 |
| 246 | $209,602.65 | $1,655.08 | $0.00 | $1,185.12 | $212,442.85 |
| 247 | $212,442.85 | $1,655.08 | $0.00 | $1,201.18 | $215,299.11 |
| 248 | $215,299.11 | $1,655.08 | $0.00 | $1,217.33 | $218,171.52 |
| 249 | $218,171.52 | $1,655.08 | $0.00 | $1,233.57 | $221,060.17 |
| 250 | $221,060.17 | $1,655.08 | $0.00 | $1,249.91 | $223,965.16 |
| 251 | $223,965.16 | $1,655.08 | $0.00 | $1,266.33 | $226,886.57 |
| 252 | $226,886.57 | $1,655.08 | $0.00 | $1,282.85 | $229,824.50 |
| 253 | $229,824.50 | $0.00 | $231,126.19 | $1,299.46 | -$2.23 |