How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $151,874 |
| Monthly savings required | $1,202 |
How much will it cost to send your child to University of Saint Joseph in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $607,495.15 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,202.21 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 | $58,566.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 University of Saint Joseph in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,202.21 | $0.00 | $0.00 | $1,202.21 |
| 2 | $1,202.21 | $1,202.21 | $0.00 | $6.80 | $2,411.22 |
| 3 | $2,411.22 | $1,202.21 | $0.00 | $13.63 | $3,627.06 |
| 4 | $3,627.06 | $1,202.21 | $0.00 | $20.51 | $4,849.78 |
| 5 | $4,849.78 | $1,202.21 | $0.00 | $27.42 | $6,079.41 |
| 6 | $6,079.41 | $1,202.21 | $0.00 | $34.37 | $7,315.99 |
| 7 | $7,315.99 | $1,202.21 | $0.00 | $41.37 | $8,559.57 |
| 8 | $8,559.57 | $1,202.21 | $0.00 | $48.40 | $9,810.18 |
| 9 | $9,810.18 | $1,202.21 | $0.00 | $55.47 | $11,067.86 |
| 10 | $11,067.86 | $1,202.21 | $0.00 | $62.58 | $12,332.65 |
| 11 | $12,332.65 | $1,202.21 | $0.00 | $69.73 | $13,604.59 |
| 12 | $13,604.59 | $1,202.21 | $0.00 | $76.92 | $14,883.72 |
| 13 | $14,883.72 | $1,202.21 | $0.00 | $84.15 | $16,170.08 |
| 14 | $16,170.08 | $1,202.21 | $0.00 | $91.43 | $17,463.72 |
| 15 | $17,463.72 | $1,202.21 | $0.00 | $98.74 | $18,764.67 |
| 16 | $18,764.67 | $1,202.21 | $0.00 | $106.10 | $20,072.98 |
| 17 | $20,072.98 | $1,202.21 | $0.00 | $113.50 | $21,388.69 |
| 18 | $21,388.69 | $1,202.21 | $0.00 | $120.93 | $22,711.83 |
| 19 | $22,711.83 | $1,202.21 | $0.00 | $128.42 | $24,042.46 |
| 20 | $24,042.46 | $1,202.21 | $0.00 | $135.94 | $25,380.61 |
| 21 | $25,380.61 | $1,202.21 | $0.00 | $143.51 | $26,726.33 |
| 22 | $26,726.33 | $1,202.21 | $0.00 | $151.11 | $28,079.65 |
| 23 | $28,079.65 | $1,202.21 | $0.00 | $158.77 | $29,440.63 |
| 24 | $29,440.63 | $1,202.21 | $0.00 | $166.46 | $30,809.30 |
| 25 | $30,809.30 | $1,202.21 | $0.00 | $174.20 | $32,185.71 |
| 26 | $32,185.71 | $1,202.21 | $0.00 | $181.98 | $33,569.90 |
| 27 | $33,569.90 | $1,202.21 | $0.00 | $189.81 | $34,961.92 |
| 28 | $34,961.92 | $1,202.21 | $0.00 | $197.68 | $36,361.81 |
| 29 | $36,361.81 | $1,202.21 | $0.00 | $205.59 | $37,769.61 |
| 30 | $37,769.61 | $1,202.21 | $0.00 | $213.55 | $39,185.37 |
| 31 | $39,185.37 | $1,202.21 | $0.00 | $221.56 | $40,609.14 |
| 32 | $40,609.14 | $1,202.21 | $0.00 | $229.61 | $42,040.96 |
| 33 | $42,040.96 | $1,202.21 | $0.00 | $237.71 | $43,480.88 |
| 34 | $43,480.88 | $1,202.21 | $0.00 | $245.85 | $44,928.94 |
| 35 | $44,928.94 | $1,202.21 | $0.00 | $254.03 | $46,385.18 |
| 36 | $46,385.18 | $1,202.21 | $0.00 | $262.27 | $47,849.66 |
| 37 | $47,849.66 | $1,202.21 | $0.00 | $270.55 | $49,322.42 |
| 38 | $49,322.42 | $1,202.21 | $0.00 | $278.88 | $50,803.51 |
| 39 | $50,803.51 | $1,202.21 | $0.00 | $287.25 | $52,292.97 |
| 40 | $52,292.97 | $1,202.21 | $0.00 | $295.67 | $53,790.85 |
| 41 | $53,790.85 | $1,202.21 | $0.00 | $304.14 | $55,297.20 |
| 42 | $55,297.20 | $1,202.21 | $0.00 | $312.66 | $56,812.07 |
| 43 | $56,812.07 | $1,202.21 | $0.00 | $321.22 | $58,335.50 |
| 44 | $58,335.50 | $1,202.21 | $0.00 | $329.84 | $59,867.55 |
| 45 | $59,867.55 | $1,202.21 | $0.00 | $338.50 | $61,408.26 |
| 46 | $61,408.26 | $1,202.21 | $0.00 | $347.21 | $62,957.68 |
| 47 | $62,957.68 | $1,202.21 | $0.00 | $355.97 | $64,515.86 |
| 48 | $64,515.86 | $1,202.21 | $0.00 | $364.78 | $66,082.85 |
| 49 | $66,082.85 | $1,202.21 | $0.00 | $373.64 | $67,658.70 |
| 50 | $67,658.70 | $1,202.21 | $0.00 | $382.55 | $69,243.46 |
| 51 | $69,243.46 | $1,202.21 | $0.00 | $391.51 | $70,837.18 |
| 52 | $70,837.18 | $1,202.21 | $0.00 | $400.52 | $72,439.91 |
| 53 | $72,439.91 | $1,202.21 | $0.00 | $409.59 | $74,051.71 |
| 54 | $74,051.71 | $1,202.21 | $0.00 | $418.70 | $75,672.62 |
| 55 | $75,672.62 | $1,202.21 | $0.00 | $427.86 | $77,302.69 |
| 56 | $77,302.69 | $1,202.21 | $0.00 | $437.08 | $78,941.98 |
| 57 | $78,941.98 | $1,202.21 | $0.00 | $446.35 | $80,590.54 |
| 58 | $80,590.54 | $1,202.21 | $0.00 | $455.67 | $82,248.42 |
| 59 | $82,248.42 | $1,202.21 | $0.00 | $465.04 | $83,915.67 |
| 60 | $83,915.67 | $1,202.21 | $0.00 | $474.47 | $85,592.35 |
| 61 | $85,592.35 | $1,202.21 | $0.00 | $483.95 | $87,278.51 |
| 62 | $87,278.51 | $1,202.21 | $0.00 | $493.49 | $88,974.21 |
| 63 | $88,974.21 | $1,202.21 | $0.00 | $503.07 | $90,679.49 |
| 64 | $90,679.49 | $1,202.21 | $0.00 | $512.72 | $92,394.42 |
| 65 | $92,394.42 | $1,202.21 | $0.00 | $522.41 | $94,119.04 |
| 66 | $94,119.04 | $1,202.21 | $0.00 | $532.16 | $95,853.41 |
| 67 | $95,853.41 | $1,202.21 | $0.00 | $541.97 | $97,597.59 |
| 68 | $97,597.59 | $1,202.21 | $0.00 | $551.83 | $99,351.63 |
| 69 | $99,351.63 | $1,202.21 | $0.00 | $561.75 | $101,115.59 |
| 70 | $101,115.59 | $1,202.21 | $0.00 | $571.72 | $102,889.52 |
| 71 | $102,889.52 | $1,202.21 | $0.00 | $581.75 | $104,673.48 |
| 72 | $104,673.48 | $1,202.21 | $0.00 | $591.84 | $106,467.53 |
| 73 | $106,467.53 | $1,202.21 | $0.00 | $601.98 | $108,271.72 |
| 74 | $108,271.72 | $1,202.21 | $0.00 | $612.18 | $110,086.11 |
| 75 | $110,086.11 | $1,202.21 | $0.00 | $622.44 | $111,910.76 |
| 76 | $111,910.76 | $1,202.21 | $0.00 | $632.76 | $113,745.73 |
| 77 | $113,745.73 | $1,202.21 | $0.00 | $643.13 | $115,591.07 |
| 78 | $115,591.07 | $1,202.21 | $0.00 | $653.57 | $117,446.85 |
| 79 | $117,446.85 | $1,202.21 | $0.00 | $664.06 | $119,313.12 |
| 80 | $119,313.12 | $1,202.21 | $0.00 | $674.61 | $121,189.94 |
| 81 | $121,189.94 | $1,202.21 | $0.00 | $685.23 | $123,077.38 |
| 82 | $123,077.38 | $1,202.21 | $0.00 | $695.90 | $124,975.49 |
| 83 | $124,975.49 | $1,202.21 | $0.00 | $706.63 | $126,884.33 |
| 84 | $126,884.33 | $1,202.21 | $0.00 | $717.42 | $128,803.96 |
| 85 | $128,803.96 | $1,202.21 | $0.00 | $728.28 | $130,734.45 |
| 86 | $130,734.45 | $1,202.21 | $0.00 | $739.19 | $132,675.85 |
| 87 | $132,675.85 | $1,202.21 | $0.00 | $750.17 | $134,628.23 |
| 88 | $134,628.23 | $1,202.21 | $0.00 | $761.21 | $136,591.65 |
| 89 | $136,591.65 | $1,202.21 | $0.00 | $772.31 | $138,566.17 |
| 90 | $138,566.17 | $1,202.21 | $0.00 | $783.47 | $140,551.85 |
| 91 | $140,551.85 | $1,202.21 | $0.00 | $794.70 | $142,548.76 |
| 92 | $142,548.76 | $1,202.21 | $0.00 | $805.99 | $144,556.96 |
| 93 | $144,556.96 | $1,202.21 | $0.00 | $817.35 | $146,576.52 |
| 94 | $146,576.52 | $1,202.21 | $0.00 | $828.76 | $148,607.49 |
| 95 | $148,607.49 | $1,202.21 | $0.00 | $840.25 | $150,649.95 |
| 96 | $150,649.95 | $1,202.21 | $0.00 | $851.80 | $152,703.96 |
| 97 | $152,703.96 | $1,202.21 | $0.00 | $863.41 | $154,769.58 |
| 98 | $154,769.58 | $1,202.21 | $0.00 | $875.09 | $156,846.88 |
| 99 | $156,846.88 | $1,202.21 | $0.00 | $886.84 | $158,935.93 |
| 100 | $158,935.93 | $1,202.21 | $0.00 | $898.65 | $161,036.79 |
| 101 | $161,036.79 | $1,202.21 | $0.00 | $910.53 | $163,149.53 |
| 102 | $163,149.53 | $1,202.21 | $0.00 | $922.47 | $165,274.21 |
| 103 | $165,274.21 | $1,202.21 | $0.00 | $934.48 | $167,410.90 |
| 104 | $167,410.90 | $1,202.21 | $0.00 | $946.57 | $169,559.68 |
| 105 | $169,559.68 | $1,202.21 | $0.00 | $958.72 | $171,720.61 |
| 106 | $171,720.61 | $1,202.21 | $0.00 | $970.93 | $173,893.75 |
| 107 | $173,893.75 | $1,202.21 | $0.00 | $983.22 | $176,079.18 |
| 108 | $176,079.18 | $1,202.21 | $0.00 | $995.58 | $178,276.97 |
| 109 | $178,276.97 | $1,202.21 | $0.00 | $1,008.00 | $180,487.18 |
| 110 | $180,487.18 | $1,202.21 | $0.00 | $1,020.50 | $182,709.89 |
| 111 | $182,709.89 | $1,202.21 | $0.00 | $1,033.07 | $184,945.17 |
| 112 | $184,945.17 | $1,202.21 | $0.00 | $1,045.71 | $187,193.09 |
| 113 | $187,193.09 | $1,202.21 | $0.00 | $1,058.42 | $189,453.72 |
| 114 | $189,453.72 | $1,202.21 | $0.00 | $1,071.20 | $191,727.13 |
| 115 | $191,727.13 | $1,202.21 | $0.00 | $1,084.05 | $194,013.39 |
| 116 | $194,013.39 | $1,202.21 | $0.00 | $1,096.98 | $196,312.58 |
| 117 | $196,312.58 | $1,202.21 | $0.00 | $1,109.98 | $198,624.77 |
| 118 | $198,624.77 | $1,202.21 | $0.00 | $1,123.05 | $200,950.03 |
| 119 | $200,950.03 | $1,202.21 | $0.00 | $1,136.20 | $203,288.44 |
| 120 | $203,288.44 | $1,202.21 | $0.00 | $1,149.42 | $205,640.07 |
| 121 | $205,640.07 | $1,202.21 | $0.00 | $1,162.72 | $208,005.00 |
| 122 | $208,005.00 | $1,202.21 | $0.00 | $1,176.09 | $210,383.30 |
| 123 | $210,383.30 | $1,202.21 | $0.00 | $1,189.54 | $212,775.05 |
| 124 | $212,775.05 | $1,202.21 | $0.00 | $1,203.06 | $215,180.32 |
| 125 | $215,180.32 | $1,202.21 | $0.00 | $1,216.66 | $217,599.19 |
| 126 | $217,599.19 | $1,202.21 | $0.00 | $1,230.34 | $220,031.74 |
| 127 | $220,031.74 | $1,202.21 | $0.00 | $1,244.09 | $222,478.04 |
| 128 | $222,478.04 | $1,202.21 | $0.00 | $1,257.92 | $224,938.17 |
| 129 | $224,938.17 | $1,202.21 | $0.00 | $1,271.83 | $227,412.21 |
| 130 | $227,412.21 | $1,202.21 | $0.00 | $1,285.82 | $229,900.24 |
| 131 | $229,900.24 | $1,202.21 | $0.00 | $1,299.89 | $232,402.34 |
| 132 | $232,402.34 | $1,202.21 | $0.00 | $1,314.04 | $234,918.59 |
| 133 | $234,918.59 | $1,202.21 | $0.00 | $1,328.26 | $237,449.06 |
| 134 | $237,449.06 | $1,202.21 | $0.00 | $1,342.57 | $239,993.84 |
| 135 | $239,993.84 | $1,202.21 | $0.00 | $1,356.96 | $242,553.01 |
| 136 | $242,553.01 | $1,202.21 | $0.00 | $1,371.43 | $245,126.65 |
| 137 | $245,126.65 | $1,202.21 | $0.00 | $1,385.98 | $247,714.84 |
| 138 | $247,714.84 | $1,202.21 | $0.00 | $1,400.62 | $250,317.67 |
| 139 | $250,317.67 | $1,202.21 | $0.00 | $1,415.33 | $252,935.21 |
| 140 | $252,935.21 | $1,202.21 | $0.00 | $1,430.13 | $255,567.55 |
| 141 | $255,567.55 | $1,202.21 | $0.00 | $1,445.02 | $258,214.78 |
| 142 | $258,214.78 | $1,202.21 | $0.00 | $1,459.98 | $260,876.97 |
| 143 | $260,876.97 | $1,202.21 | $0.00 | $1,475.04 | $263,554.22 |
| 144 | $263,554.22 | $1,202.21 | $0.00 | $1,490.17 | $266,246.60 |
| 145 | $266,246.60 | $1,202.21 | $0.00 | $1,505.40 | $268,954.21 |
| 146 | $268,954.21 | $1,202.21 | $0.00 | $1,520.71 | $271,677.13 |
| 147 | $271,677.13 | $1,202.21 | $0.00 | $1,536.10 | $274,415.44 |
| 148 | $274,415.44 | $1,202.21 | $0.00 | $1,551.58 | $277,169.23 |
| 149 | $277,169.23 | $1,202.21 | $0.00 | $1,567.16 | $279,938.60 |
| 150 | $279,938.60 | $1,202.21 | $0.00 | $1,582.81 | $282,723.62 |
| 151 | $282,723.62 | $1,202.21 | $0.00 | $1,598.56 | $285,524.39 |
| 152 | $285,524.39 | $1,202.21 | $0.00 | $1,614.40 | $288,341.00 |
| 153 | $288,341.00 | $1,202.21 | $0.00 | $1,630.32 | $291,173.53 |
| 154 | $291,173.53 | $1,202.21 | $0.00 | $1,646.34 | $294,022.08 |
| 155 | $294,022.08 | $1,202.21 | $0.00 | $1,662.44 | $296,886.73 |
| 156 | $296,886.73 | $1,202.21 | $0.00 | $1,678.64 | $299,767.58 |
| 157 | $299,767.58 | $1,202.21 | $0.00 | $1,694.93 | $302,664.72 |
| 158 | $302,664.72 | $1,202.21 | $0.00 | $1,711.31 | $305,578.24 |
| 159 | $305,578.24 | $1,202.21 | $0.00 | $1,727.78 | $308,508.23 |
| 160 | $308,508.23 | $1,202.21 | $0.00 | $1,744.35 | $311,454.79 |
| 161 | $311,454.79 | $1,202.21 | $0.00 | $1,761.01 | $314,418.01 |
| 162 | $314,418.01 | $1,202.21 | $0.00 | $1,777.77 | $317,397.99 |
| 163 | $317,397.99 | $1,202.21 | $0.00 | $1,794.61 | $320,394.81 |
| 164 | $320,394.81 | $1,202.21 | $0.00 | $1,811.56 | $323,408.58 |
| 165 | $323,408.58 | $1,202.21 | $0.00 | $1,828.60 | $326,439.39 |
| 166 | $326,439.39 | $1,202.21 | $0.00 | $1,845.74 | $329,487.34 |
| 167 | $329,487.34 | $1,202.21 | $0.00 | $1,862.97 | $332,552.52 |
| 168 | $332,552.52 | $1,202.21 | $0.00 | $1,880.30 | $335,635.03 |
| 169 | $335,635.03 | $1,202.21 | $0.00 | $1,897.73 | $338,734.97 |
| 170 | $338,734.97 | $1,202.21 | $0.00 | $1,915.26 | $341,852.44 |
| 171 | $341,852.44 | $1,202.21 | $0.00 | $1,932.88 | $344,987.53 |
| 172 | $344,987.53 | $1,202.21 | $0.00 | $1,950.61 | $348,140.35 |
| 173 | $348,140.35 | $1,202.21 | $0.00 | $1,968.44 | $351,311.00 |
| 174 | $351,311.00 | $1,202.21 | $0.00 | $1,986.36 | $354,499.57 |
| 175 | $354,499.57 | $1,202.21 | $0.00 | $2,004.39 | $357,706.17 |
| 176 | $357,706.17 | $1,202.21 | $0.00 | $2,022.52 | $360,930.90 |
| 177 | $360,930.90 | $1,202.21 | $0.00 | $2,040.76 | $364,173.87 |
| 178 | $364,173.87 | $1,202.21 | $0.00 | $2,059.09 | $367,435.17 |
| 179 | $367,435.17 | $1,202.21 | $0.00 | $2,077.53 | $370,714.91 |
| 180 | $370,714.91 | $1,202.21 | $0.00 | $2,096.08 | $374,013.20 |
| 181 | $374,013.20 | $1,202.21 | $0.00 | $2,114.73 | $377,330.14 |
| 182 | $377,330.14 | $1,202.21 | $0.00 | $2,133.48 | $380,665.83 |
| 183 | $380,665.83 | $1,202.21 | $0.00 | $2,152.34 | $384,020.38 |
| 184 | $384,020.38 | $1,202.21 | $0.00 | $2,171.31 | $387,393.90 |
| 185 | $387,393.90 | $1,202.21 | $0.00 | $2,190.38 | $390,786.49 |
| 186 | $390,786.49 | $1,202.21 | $0.00 | $2,209.56 | $394,198.26 |
| 187 | $394,198.26 | $1,202.21 | $0.00 | $2,228.85 | $397,629.32 |
| 188 | $397,629.32 | $1,202.21 | $0.00 | $2,248.25 | $401,079.78 |
| 189 | $401,079.78 | $1,202.21 | $0.00 | $2,267.76 | $404,549.75 |
| 190 | $404,549.75 | $1,202.21 | $0.00 | $2,287.38 | $408,039.34 |
| 191 | $408,039.34 | $1,202.21 | $0.00 | $2,307.11 | $411,548.66 |
| 192 | $411,548.66 | $1,202.21 | $0.00 | $2,326.96 | $415,077.83 |
| 193 | $415,077.83 | $1,202.21 | $0.00 | $2,346.91 | $418,626.95 |
| 194 | $418,626.95 | $1,202.21 | $0.00 | $2,366.98 | $422,196.14 |
| 195 | $422,196.14 | $1,202.21 | $0.00 | $2,387.16 | $425,785.51 |
| 196 | $425,785.51 | $1,202.21 | $0.00 | $2,407.45 | $429,395.17 |
| 197 | $429,395.17 | $1,202.21 | $0.00 | $2,427.86 | $433,025.24 |
| 198 | $433,025.24 | $1,202.21 | $0.00 | $2,448.39 | $436,675.84 |
| 199 | $436,675.84 | $1,202.21 | $0.00 | $2,469.03 | $440,347.08 |
| 200 | $440,347.08 | $1,202.21 | $0.00 | $2,489.79 | $444,039.08 |
| 201 | $444,039.08 | $1,202.21 | $0.00 | $2,510.66 | $447,751.95 |
| 202 | $447,751.95 | $1,202.21 | $0.00 | $2,531.65 | $451,485.81 |
| 203 | $451,485.81 | $1,202.21 | $0.00 | $2,552.77 | $455,240.79 |
| 204 | $455,240.79 | $1,202.21 | $0.00 | $2,574.00 | $459,017.00 |
| 205 | $459,017.00 | $1,202.21 | $0.00 | $2,595.35 | $462,814.56 |
| 206 | $462,814.56 | $1,202.21 | $0.00 | $2,616.82 | $466,633.59 |
| 207 | $466,633.59 | $1,202.21 | $0.00 | $2,638.41 | $470,474.21 |
| 208 | $470,474.21 | $1,202.21 | $0.00 | $2,660.13 | $474,336.55 |
| 209 | $474,336.55 | $1,202.21 | $0.00 | $2,681.97 | $478,220.73 |
| 210 | $478,220.73 | $1,202.21 | $0.00 | $2,703.93 | $482,126.87 |
| 211 | $482,126.87 | $1,202.21 | $0.00 | $2,726.02 | $486,055.10 |
| 212 | $486,055.10 | $1,202.21 | $0.00 | $2,748.23 | $490,005.54 |
| 213 | $490,005.54 | $1,202.21 | $0.00 | $2,770.56 | $493,978.31 |
| 214 | $493,978.31 | $1,202.21 | $0.00 | $2,793.03 | $497,973.55 |
| 215 | $497,973.55 | $1,202.21 | $0.00 | $2,815.61 | $501,991.37 |
| 216 | $501,991.37 | $1,202.21 | $0.00 | $2,838.33 | $506,031.91 |
| 217 | $506,031.91 | $1,202.21 | $140,946.06 | $2,861.18 | $369,149.24 |
| 218 | $369,149.24 | $1,202.21 | $0.00 | $2,087.22 | $372,438.67 |
| 219 | $372,438.67 | $1,202.21 | $0.00 | $2,105.82 | $375,746.70 |
| 220 | $375,746.70 | $1,202.21 | $0.00 | $2,124.53 | $379,073.44 |
| 221 | $379,073.44 | $1,202.21 | $0.00 | $2,143.34 | $382,418.99 |
| 222 | $382,418.99 | $1,202.21 | $0.00 | $2,162.25 | $385,783.45 |
| 223 | $385,783.45 | $1,202.21 | $0.00 | $2,181.28 | $389,166.94 |
| 224 | $389,166.94 | $1,202.21 | $0.00 | $2,200.41 | $392,569.56 |
| 225 | $392,569.56 | $1,202.21 | $0.00 | $2,219.65 | $395,991.42 |
| 226 | $395,991.42 | $1,202.21 | $0.00 | $2,238.99 | $399,432.62 |
| 227 | $399,432.62 | $1,202.21 | $0.00 | $2,258.45 | $402,893.28 |
| 228 | $402,893.28 | $1,202.21 | $0.00 | $2,278.02 | $406,373.51 |
| 229 | $406,373.51 | $1,202.21 | $147,993.37 | $2,297.69 | $261,880.04 |
| 230 | $261,880.04 | $1,202.21 | $0.00 | $1,480.71 | $264,562.96 |
| 231 | $264,562.96 | $1,202.21 | $0.00 | $1,495.88 | $267,261.05 |
| 232 | $267,261.05 | $1,202.21 | $0.00 | $1,511.13 | $269,974.39 |
| 233 | $269,974.39 | $1,202.21 | $0.00 | $1,526.47 | $272,703.07 |
| 234 | $272,703.07 | $1,202.21 | $0.00 | $1,541.90 | $275,447.18 |
| 235 | $275,447.18 | $1,202.21 | $0.00 | $1,557.42 | $278,206.81 |
| 236 | $278,206.81 | $1,202.21 | $0.00 | $1,573.02 | $280,982.04 |
| 237 | $280,982.04 | $1,202.21 | $0.00 | $1,588.71 | $283,772.96 |
| 238 | $283,772.96 | $1,202.21 | $0.00 | $1,604.49 | $286,579.66 |
| 239 | $286,579.66 | $1,202.21 | $0.00 | $1,620.36 | $289,402.23 |
| 240 | $289,402.23 | $1,202.21 | $0.00 | $1,636.32 | $292,240.76 |
| 241 | $292,240.76 | $1,202.21 | $155,393.03 | $1,652.37 | $139,702.31 |
| 242 | $139,702.31 | $1,202.21 | $0.00 | $789.90 | $141,694.42 |
| 243 | $141,694.42 | $1,202.21 | $0.00 | $801.16 | $143,697.79 |
| 244 | $143,697.79 | $1,202.21 | $0.00 | $812.49 | $145,712.49 |
| 245 | $145,712.49 | $1,202.21 | $0.00 | $823.88 | $147,738.58 |
| 246 | $147,738.58 | $1,202.21 | $0.00 | $835.34 | $149,776.13 |
| 247 | $149,776.13 | $1,202.21 | $0.00 | $846.86 | $151,825.20 |
| 248 | $151,825.20 | $1,202.21 | $0.00 | $858.44 | $153,885.85 |
| 249 | $153,885.85 | $1,202.21 | $0.00 | $870.09 | $155,958.15 |
| 250 | $155,958.15 | $1,202.21 | $0.00 | $881.81 | $158,042.17 |
| 251 | $158,042.17 | $1,202.21 | $0.00 | $893.59 | $160,137.97 |
| 252 | $160,137.97 | $1,202.21 | $0.00 | $905.44 | $162,245.62 |
| 253 | $162,245.62 | $0.00 | $163,162.69 | $917.36 | $0.29 |