How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $158,352 |
| Monthly savings required | $1,253 |
How much will it cost to send your child to Coe College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $633,406.47 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,253.49 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 | $61,064.00 |
| 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 Coe College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,253.49 | $0.00 | $0.00 | $1,253.49 |
| 2 | $1,253.49 | $1,253.49 | $0.00 | $7.09 | $2,514.07 |
| 3 | $2,514.07 | $1,253.49 | $0.00 | $14.21 | $3,781.77 |
| 4 | $3,781.77 | $1,253.49 | $0.00 | $21.38 | $5,056.64 |
| 5 | $5,056.64 | $1,253.49 | $0.00 | $28.59 | $6,338.72 |
| 6 | $6,338.72 | $1,253.49 | $0.00 | $35.84 | $7,628.05 |
| 7 | $7,628.05 | $1,253.49 | $0.00 | $43.13 | $8,924.67 |
| 8 | $8,924.67 | $1,253.49 | $0.00 | $50.46 | $10,228.62 |
| 9 | $10,228.62 | $1,253.49 | $0.00 | $57.83 | $11,539.94 |
| 10 | $11,539.94 | $1,253.49 | $0.00 | $65.25 | $12,858.68 |
| 11 | $12,858.68 | $1,253.49 | $0.00 | $72.70 | $14,184.87 |
| 12 | $14,184.87 | $1,253.49 | $0.00 | $80.20 | $15,518.56 |
| 13 | $15,518.56 | $1,253.49 | $0.00 | $87.74 | $16,859.79 |
| 14 | $16,859.79 | $1,253.49 | $0.00 | $95.33 | $18,208.61 |
| 15 | $18,208.61 | $1,253.49 | $0.00 | $102.95 | $19,565.05 |
| 16 | $19,565.05 | $1,253.49 | $0.00 | $110.62 | $20,929.16 |
| 17 | $20,929.16 | $1,253.49 | $0.00 | $118.34 | $22,300.99 |
| 18 | $22,300.99 | $1,253.49 | $0.00 | $126.09 | $23,680.57 |
| 19 | $23,680.57 | $1,253.49 | $0.00 | $133.89 | $25,067.95 |
| 20 | $25,067.95 | $1,253.49 | $0.00 | $141.74 | $26,463.18 |
| 21 | $26,463.18 | $1,253.49 | $0.00 | $149.63 | $27,866.30 |
| 22 | $27,866.30 | $1,253.49 | $0.00 | $157.56 | $29,277.35 |
| 23 | $29,277.35 | $1,253.49 | $0.00 | $165.54 | $30,696.38 |
| 24 | $30,696.38 | $1,253.49 | $0.00 | $173.56 | $32,123.43 |
| 25 | $32,123.43 | $1,253.49 | $0.00 | $181.63 | $33,558.55 |
| 26 | $33,558.55 | $1,253.49 | $0.00 | $189.74 | $35,001.78 |
| 27 | $35,001.78 | $1,253.49 | $0.00 | $197.91 | $36,453.18 |
| 28 | $36,453.18 | $1,253.49 | $0.00 | $206.11 | $37,912.78 |
| 29 | $37,912.78 | $1,253.49 | $0.00 | $214.36 | $39,380.63 |
| 30 | $39,380.63 | $1,253.49 | $0.00 | $222.66 | $40,856.78 |
| 31 | $40,856.78 | $1,253.49 | $0.00 | $231.01 | $42,341.28 |
| 32 | $42,341.28 | $1,253.49 | $0.00 | $239.40 | $43,834.17 |
| 33 | $43,834.17 | $1,253.49 | $0.00 | $247.84 | $45,335.50 |
| 34 | $45,335.50 | $1,253.49 | $0.00 | $256.33 | $46,845.32 |
| 35 | $46,845.32 | $1,253.49 | $0.00 | $264.87 | $48,363.68 |
| 36 | $48,363.68 | $1,253.49 | $0.00 | $273.46 | $49,890.63 |
| 37 | $49,890.63 | $1,253.49 | $0.00 | $282.09 | $51,426.21 |
| 38 | $51,426.21 | $1,253.49 | $0.00 | $290.77 | $52,970.47 |
| 39 | $52,970.47 | $1,253.49 | $0.00 | $299.50 | $54,523.46 |
| 40 | $54,523.46 | $1,253.49 | $0.00 | $308.28 | $56,085.23 |
| 41 | $56,085.23 | $1,253.49 | $0.00 | $317.11 | $57,655.83 |
| 42 | $57,655.83 | $1,253.49 | $0.00 | $325.99 | $59,235.31 |
| 43 | $59,235.31 | $1,253.49 | $0.00 | $334.93 | $60,823.73 |
| 44 | $60,823.73 | $1,253.49 | $0.00 | $343.91 | $62,421.13 |
| 45 | $62,421.13 | $1,253.49 | $0.00 | $352.94 | $64,027.56 |
| 46 | $64,027.56 | $1,253.49 | $0.00 | $362.02 | $65,643.07 |
| 47 | $65,643.07 | $1,253.49 | $0.00 | $371.16 | $67,267.72 |
| 48 | $67,267.72 | $1,253.49 | $0.00 | $380.34 | $68,901.55 |
| 49 | $68,901.55 | $1,253.49 | $0.00 | $389.58 | $70,544.62 |
| 50 | $70,544.62 | $1,253.49 | $0.00 | $398.87 | $72,196.98 |
| 51 | $72,196.98 | $1,253.49 | $0.00 | $408.21 | $73,858.68 |
| 52 | $73,858.68 | $1,253.49 | $0.00 | $417.61 | $75,529.78 |
| 53 | $75,529.78 | $1,253.49 | $0.00 | $427.06 | $77,210.33 |
| 54 | $77,210.33 | $1,253.49 | $0.00 | $436.56 | $78,900.38 |
| 55 | $78,900.38 | $1,253.49 | $0.00 | $446.11 | $80,599.98 |
| 56 | $80,599.98 | $1,253.49 | $0.00 | $455.72 | $82,309.19 |
| 57 | $82,309.19 | $1,253.49 | $0.00 | $465.39 | $84,028.07 |
| 58 | $84,028.07 | $1,253.49 | $0.00 | $475.11 | $85,756.67 |
| 59 | $85,756.67 | $1,253.49 | $0.00 | $484.88 | $87,495.04 |
| 60 | $87,495.04 | $1,253.49 | $0.00 | $494.71 | $89,243.24 |
| 61 | $89,243.24 | $1,253.49 | $0.00 | $504.59 | $91,001.32 |
| 62 | $91,001.32 | $1,253.49 | $0.00 | $514.53 | $92,769.34 |
| 63 | $92,769.34 | $1,253.49 | $0.00 | $524.53 | $94,547.36 |
| 64 | $94,547.36 | $1,253.49 | $0.00 | $534.58 | $96,335.43 |
| 65 | $96,335.43 | $1,253.49 | $0.00 | $544.69 | $98,133.61 |
| 66 | $98,133.61 | $1,253.49 | $0.00 | $554.86 | $99,941.96 |
| 67 | $99,941.96 | $1,253.49 | $0.00 | $565.09 | $101,760.54 |
| 68 | $101,760.54 | $1,253.49 | $0.00 | $575.37 | $103,589.40 |
| 69 | $103,589.40 | $1,253.49 | $0.00 | $585.71 | $105,428.60 |
| 70 | $105,428.60 | $1,253.49 | $0.00 | $596.11 | $107,278.20 |
| 71 | $107,278.20 | $1,253.49 | $0.00 | $606.57 | $109,138.26 |
| 72 | $109,138.26 | $1,253.49 | $0.00 | $617.08 | $111,008.83 |
| 73 | $111,008.83 | $1,253.49 | $0.00 | $627.66 | $112,889.98 |
| 74 | $112,889.98 | $1,253.49 | $0.00 | $638.30 | $114,781.77 |
| 75 | $114,781.77 | $1,253.49 | $0.00 | $648.99 | $116,684.25 |
| 76 | $116,684.25 | $1,253.49 | $0.00 | $659.75 | $118,597.49 |
| 77 | $118,597.49 | $1,253.49 | $0.00 | $670.57 | $120,521.55 |
| 78 | $120,521.55 | $1,253.49 | $0.00 | $681.45 | $122,456.49 |
| 79 | $122,456.49 | $1,253.49 | $0.00 | $692.39 | $124,402.37 |
| 80 | $124,402.37 | $1,253.49 | $0.00 | $703.39 | $126,359.25 |
| 81 | $126,359.25 | $1,253.49 | $0.00 | $714.45 | $128,327.19 |
| 82 | $128,327.19 | $1,253.49 | $0.00 | $725.58 | $130,306.26 |
| 83 | $130,306.26 | $1,253.49 | $0.00 | $736.77 | $132,296.52 |
| 84 | $132,296.52 | $1,253.49 | $0.00 | $748.02 | $134,298.03 |
| 85 | $134,298.03 | $1,253.49 | $0.00 | $759.34 | $136,310.86 |
| 86 | $136,310.86 | $1,253.49 | $0.00 | $770.72 | $138,335.07 |
| 87 | $138,335.07 | $1,253.49 | $0.00 | $782.17 | $140,370.73 |
| 88 | $140,370.73 | $1,253.49 | $0.00 | $793.68 | $142,417.90 |
| 89 | $142,417.90 | $1,253.49 | $0.00 | $805.25 | $144,476.64 |
| 90 | $144,476.64 | $1,253.49 | $0.00 | $816.89 | $146,547.02 |
| 91 | $146,547.02 | $1,253.49 | $0.00 | $828.60 | $148,629.11 |
| 92 | $148,629.11 | $1,253.49 | $0.00 | $840.37 | $150,722.97 |
| 93 | $150,722.97 | $1,253.49 | $0.00 | $852.21 | $152,828.67 |
| 94 | $152,828.67 | $1,253.49 | $0.00 | $864.12 | $154,946.28 |
| 95 | $154,946.28 | $1,253.49 | $0.00 | $876.09 | $157,075.86 |
| 96 | $157,075.86 | $1,253.49 | $0.00 | $888.13 | $159,217.48 |
| 97 | $159,217.48 | $1,253.49 | $0.00 | $900.24 | $161,371.21 |
| 98 | $161,371.21 | $1,253.49 | $0.00 | $912.42 | $163,537.12 |
| 99 | $163,537.12 | $1,253.49 | $0.00 | $924.66 | $165,715.27 |
| 100 | $165,715.27 | $1,253.49 | $0.00 | $936.98 | $167,905.74 |
| 101 | $167,905.74 | $1,253.49 | $0.00 | $949.36 | $170,108.59 |
| 102 | $170,108.59 | $1,253.49 | $0.00 | $961.82 | $172,323.90 |
| 103 | $172,323.90 | $1,253.49 | $0.00 | $974.34 | $174,551.73 |
| 104 | $174,551.73 | $1,253.49 | $0.00 | $986.94 | $176,792.16 |
| 105 | $176,792.16 | $1,253.49 | $0.00 | $999.61 | $179,045.26 |
| 106 | $179,045.26 | $1,253.49 | $0.00 | $1,012.35 | $181,311.10 |
| 107 | $181,311.10 | $1,253.49 | $0.00 | $1,025.16 | $183,589.75 |
| 108 | $183,589.75 | $1,253.49 | $0.00 | $1,038.04 | $185,881.28 |
| 109 | $185,881.28 | $1,253.49 | $0.00 | $1,051.00 | $188,185.77 |
| 110 | $188,185.77 | $1,253.49 | $0.00 | $1,064.03 | $190,503.29 |
| 111 | $190,503.29 | $1,253.49 | $0.00 | $1,077.13 | $192,833.91 |
| 112 | $192,833.91 | $1,253.49 | $0.00 | $1,090.31 | $195,177.71 |
| 113 | $195,177.71 | $1,253.49 | $0.00 | $1,103.56 | $197,534.76 |
| 114 | $197,534.76 | $1,253.49 | $0.00 | $1,116.89 | $199,905.14 |
| 115 | $199,905.14 | $1,253.49 | $0.00 | $1,130.29 | $202,288.92 |
| 116 | $202,288.92 | $1,253.49 | $0.00 | $1,143.77 | $204,686.18 |
| 117 | $204,686.18 | $1,253.49 | $0.00 | $1,157.33 | $207,097.00 |
| 118 | $207,097.00 | $1,253.49 | $0.00 | $1,170.96 | $209,521.45 |
| 119 | $209,521.45 | $1,253.49 | $0.00 | $1,184.66 | $211,959.60 |
| 120 | $211,959.60 | $1,253.49 | $0.00 | $1,198.45 | $214,411.54 |
| 121 | $214,411.54 | $1,253.49 | $0.00 | $1,212.31 | $216,877.34 |
| 122 | $216,877.34 | $1,253.49 | $0.00 | $1,226.26 | $219,357.09 |
| 123 | $219,357.09 | $1,253.49 | $0.00 | $1,240.28 | $221,850.86 |
| 124 | $221,850.86 | $1,253.49 | $0.00 | $1,254.38 | $224,358.73 |
| 125 | $224,358.73 | $1,253.49 | $0.00 | $1,268.56 | $226,880.78 |
| 126 | $226,880.78 | $1,253.49 | $0.00 | $1,282.82 | $229,417.09 |
| 127 | $229,417.09 | $1,253.49 | $0.00 | $1,297.16 | $231,967.74 |
| 128 | $231,967.74 | $1,253.49 | $0.00 | $1,311.58 | $234,532.81 |
| 129 | $234,532.81 | $1,253.49 | $0.00 | $1,326.08 | $237,112.38 |
| 130 | $237,112.38 | $1,253.49 | $0.00 | $1,340.67 | $239,706.54 |
| 131 | $239,706.54 | $1,253.49 | $0.00 | $1,355.34 | $242,315.37 |
| 132 | $242,315.37 | $1,253.49 | $0.00 | $1,370.09 | $244,938.95 |
| 133 | $244,938.95 | $1,253.49 | $0.00 | $1,384.92 | $247,577.36 |
| 134 | $247,577.36 | $1,253.49 | $0.00 | $1,399.84 | $250,230.69 |
| 135 | $250,230.69 | $1,253.49 | $0.00 | $1,414.84 | $252,899.02 |
| 136 | $252,899.02 | $1,253.49 | $0.00 | $1,429.93 | $255,582.44 |
| 137 | $255,582.44 | $1,253.49 | $0.00 | $1,445.10 | $258,281.03 |
| 138 | $258,281.03 | $1,253.49 | $0.00 | $1,460.36 | $260,994.88 |
| 139 | $260,994.88 | $1,253.49 | $0.00 | $1,475.70 | $263,724.07 |
| 140 | $263,724.07 | $1,253.49 | $0.00 | $1,491.13 | $266,468.69 |
| 141 | $266,468.69 | $1,253.49 | $0.00 | $1,506.65 | $269,228.83 |
| 142 | $269,228.83 | $1,253.49 | $0.00 | $1,522.26 | $272,004.58 |
| 143 | $272,004.58 | $1,253.49 | $0.00 | $1,537.95 | $274,796.02 |
| 144 | $274,796.02 | $1,253.49 | $0.00 | $1,553.74 | $277,603.25 |
| 145 | $277,603.25 | $1,253.49 | $0.00 | $1,569.61 | $280,426.35 |
| 146 | $280,426.35 | $1,253.49 | $0.00 | $1,585.57 | $283,265.41 |
| 147 | $283,265.41 | $1,253.49 | $0.00 | $1,601.62 | $286,120.52 |
| 148 | $286,120.52 | $1,253.49 | $0.00 | $1,617.77 | $288,991.78 |
| 149 | $288,991.78 | $1,253.49 | $0.00 | $1,634.00 | $291,879.27 |
| 150 | $291,879.27 | $1,253.49 | $0.00 | $1,650.33 | $294,783.09 |
| 151 | $294,783.09 | $1,253.49 | $0.00 | $1,666.75 | $297,703.33 |
| 152 | $297,703.33 | $1,253.49 | $0.00 | $1,683.26 | $300,640.08 |
| 153 | $300,640.08 | $1,253.49 | $0.00 | $1,699.86 | $303,593.43 |
| 154 | $303,593.43 | $1,253.49 | $0.00 | $1,716.56 | $306,563.48 |
| 155 | $306,563.48 | $1,253.49 | $0.00 | $1,733.35 | $309,550.32 |
| 156 | $309,550.32 | $1,253.49 | $0.00 | $1,750.24 | $312,554.05 |
| 157 | $312,554.05 | $1,253.49 | $0.00 | $1,767.23 | $315,574.77 |
| 158 | $315,574.77 | $1,253.49 | $0.00 | $1,784.31 | $318,612.57 |
| 159 | $318,612.57 | $1,253.49 | $0.00 | $1,801.48 | $321,667.54 |
| 160 | $321,667.54 | $1,253.49 | $0.00 | $1,818.76 | $324,739.79 |
| 161 | $324,739.79 | $1,253.49 | $0.00 | $1,836.13 | $327,829.41 |
| 162 | $327,829.41 | $1,253.49 | $0.00 | $1,853.60 | $330,936.50 |
| 163 | $330,936.50 | $1,253.49 | $0.00 | $1,871.16 | $334,061.15 |
| 164 | $334,061.15 | $1,253.49 | $0.00 | $1,888.83 | $337,203.47 |
| 165 | $337,203.47 | $1,253.49 | $0.00 | $1,906.60 | $340,363.56 |
| 166 | $340,363.56 | $1,253.49 | $0.00 | $1,924.47 | $343,541.52 |
| 167 | $343,541.52 | $1,253.49 | $0.00 | $1,942.43 | $346,737.44 |
| 168 | $346,737.44 | $1,253.49 | $0.00 | $1,960.50 | $349,951.43 |
| 169 | $349,951.43 | $1,253.49 | $0.00 | $1,978.68 | $353,183.60 |
| 170 | $353,183.60 | $1,253.49 | $0.00 | $1,996.95 | $356,434.04 |
| 171 | $356,434.04 | $1,253.49 | $0.00 | $2,015.33 | $359,702.86 |
| 172 | $359,702.86 | $1,253.49 | $0.00 | $2,033.81 | $362,990.16 |
| 173 | $362,990.16 | $1,253.49 | $0.00 | $2,052.40 | $366,296.05 |
| 174 | $366,296.05 | $1,253.49 | $0.00 | $2,071.09 | $369,620.63 |
| 175 | $369,620.63 | $1,253.49 | $0.00 | $2,089.89 | $372,964.01 |
| 176 | $372,964.01 | $1,253.49 | $0.00 | $2,108.79 | $376,326.29 |
| 177 | $376,326.29 | $1,253.49 | $0.00 | $2,127.80 | $379,707.58 |
| 178 | $379,707.58 | $1,253.49 | $0.00 | $2,146.92 | $383,107.99 |
| 179 | $383,107.99 | $1,253.49 | $0.00 | $2,166.15 | $386,527.63 |
| 180 | $386,527.63 | $1,253.49 | $0.00 | $2,185.48 | $389,966.60 |
| 181 | $389,966.60 | $1,253.49 | $0.00 | $2,204.93 | $393,425.02 |
| 182 | $393,425.02 | $1,253.49 | $0.00 | $2,224.48 | $396,902.99 |
| 183 | $396,902.99 | $1,253.49 | $0.00 | $2,244.15 | $400,400.63 |
| 184 | $400,400.63 | $1,253.49 | $0.00 | $2,263.92 | $403,918.04 |
| 185 | $403,918.04 | $1,253.49 | $0.00 | $2,283.81 | $407,455.34 |
| 186 | $407,455.34 | $1,253.49 | $0.00 | $2,303.81 | $411,012.64 |
| 187 | $411,012.64 | $1,253.49 | $0.00 | $2,323.93 | $414,590.06 |
| 188 | $414,590.06 | $1,253.49 | $0.00 | $2,344.15 | $418,187.70 |
| 189 | $418,187.70 | $1,253.49 | $0.00 | $2,364.49 | $421,805.68 |
| 190 | $421,805.68 | $1,253.49 | $0.00 | $2,384.95 | $425,444.12 |
| 191 | $425,444.12 | $1,253.49 | $0.00 | $2,405.52 | $429,103.13 |
| 192 | $429,103.13 | $1,253.49 | $0.00 | $2,426.21 | $432,782.83 |
| 193 | $432,782.83 | $1,253.49 | $0.00 | $2,447.02 | $436,483.34 |
| 194 | $436,483.34 | $1,253.49 | $0.00 | $2,467.94 | $440,204.77 |
| 195 | $440,204.77 | $1,253.49 | $0.00 | $2,488.98 | $443,947.24 |
| 196 | $443,947.24 | $1,253.49 | $0.00 | $2,510.14 | $447,710.87 |
| 197 | $447,710.87 | $1,253.49 | $0.00 | $2,531.42 | $451,495.78 |
| 198 | $451,495.78 | $1,253.49 | $0.00 | $2,552.82 | $455,302.09 |
| 199 | $455,302.09 | $1,253.49 | $0.00 | $2,574.34 | $459,129.92 |
| 200 | $459,129.92 | $1,253.49 | $0.00 | $2,595.99 | $462,979.40 |
| 201 | $462,979.40 | $1,253.49 | $0.00 | $2,617.75 | $466,850.64 |
| 202 | $466,850.64 | $1,253.49 | $0.00 | $2,639.64 | $470,743.77 |
| 203 | $470,743.77 | $1,253.49 | $0.00 | $2,661.65 | $474,658.91 |
| 204 | $474,658.91 | $1,253.49 | $0.00 | $2,683.79 | $478,596.19 |
| 205 | $478,596.19 | $1,253.49 | $0.00 | $2,706.05 | $482,555.73 |
| 206 | $482,555.73 | $1,253.49 | $0.00 | $2,728.44 | $486,537.66 |
| 207 | $486,537.66 | $1,253.49 | $0.00 | $2,750.95 | $490,542.10 |
| 208 | $490,542.10 | $1,253.49 | $0.00 | $2,773.60 | $494,569.19 |
| 209 | $494,569.19 | $1,253.49 | $0.00 | $2,796.37 | $498,619.05 |
| 210 | $498,619.05 | $1,253.49 | $0.00 | $2,819.26 | $502,691.80 |
| 211 | $502,691.80 | $1,253.49 | $0.00 | $2,842.29 | $506,787.58 |
| 212 | $506,787.58 | $1,253.49 | $0.00 | $2,865.45 | $510,906.52 |
| 213 | $510,906.52 | $1,253.49 | $0.00 | $2,888.74 | $515,048.75 |
| 214 | $515,048.75 | $1,253.49 | $0.00 | $2,912.16 | $519,214.40 |
| 215 | $519,214.40 | $1,253.49 | $0.00 | $2,935.71 | $523,403.60 |
| 216 | $523,403.60 | $1,253.49 | $0.00 | $2,959.40 | $527,616.49 |
| 217 | $527,616.49 | $1,253.49 | $146,957.80 | $2,983.22 | $384,895.40 |
| 218 | $384,895.40 | $1,253.49 | $0.00 | $2,176.25 | $388,325.14 |
| 219 | $388,325.14 | $1,253.49 | $0.00 | $2,195.65 | $391,774.28 |
| 220 | $391,774.28 | $1,253.49 | $0.00 | $2,215.15 | $395,242.92 |
| 221 | $395,242.92 | $1,253.49 | $0.00 | $2,234.76 | $398,731.17 |
| 222 | $398,731.17 | $1,253.49 | $0.00 | $2,254.48 | $402,239.14 |
| 223 | $402,239.14 | $1,253.49 | $0.00 | $2,274.32 | $405,766.95 |
| 224 | $405,766.95 | $1,253.49 | $0.00 | $2,294.27 | $409,314.71 |
| 225 | $409,314.71 | $1,253.49 | $0.00 | $2,314.32 | $412,882.52 |
| 226 | $412,882.52 | $1,253.49 | $0.00 | $2,334.50 | $416,470.51 |
| 227 | $416,470.51 | $1,253.49 | $0.00 | $2,354.78 | $420,078.78 |
| 228 | $420,078.78 | $1,253.49 | $0.00 | $2,375.19 | $423,707.46 |
| 229 | $423,707.46 | $1,253.49 | $154,305.69 | $2,395.70 | $273,050.96 |
| 230 | $273,050.96 | $1,253.49 | $0.00 | $1,543.87 | $275,848.32 |
| 231 | $275,848.32 | $1,253.49 | $0.00 | $1,559.69 | $278,661.50 |
| 232 | $278,661.50 | $1,253.49 | $0.00 | $1,575.59 | $281,490.58 |
| 233 | $281,490.58 | $1,253.49 | $0.00 | $1,591.59 | $284,335.66 |
| 234 | $284,335.66 | $1,253.49 | $0.00 | $1,607.68 | $287,196.83 |
| 235 | $287,196.83 | $1,253.49 | $0.00 | $1,623.85 | $290,074.17 |
| 236 | $290,074.17 | $1,253.49 | $0.00 | $1,640.12 | $292,967.78 |
| 237 | $292,967.78 | $1,253.49 | $0.00 | $1,656.48 | $295,877.75 |
| 238 | $295,877.75 | $1,253.49 | $0.00 | $1,672.94 | $298,804.18 |
| 239 | $298,804.18 | $1,253.49 | $0.00 | $1,689.48 | $301,747.15 |
| 240 | $301,747.15 | $1,253.49 | $0.00 | $1,706.12 | $304,706.76 |
| 241 | $304,706.76 | $1,253.49 | $162,020.97 | $1,722.86 | $145,662.14 |
| 242 | $145,662.14 | $1,253.49 | $0.00 | $823.59 | $147,739.22 |
| 243 | $147,739.22 | $1,253.49 | $0.00 | $835.34 | $149,828.05 |
| 244 | $149,828.05 | $1,253.49 | $0.00 | $847.15 | $151,928.69 |
| 245 | $151,928.69 | $1,253.49 | $0.00 | $859.03 | $154,041.21 |
| 246 | $154,041.21 | $1,253.49 | $0.00 | $870.97 | $156,165.67 |
| 247 | $156,165.67 | $1,253.49 | $0.00 | $882.98 | $158,302.14 |
| 248 | $158,302.14 | $1,253.49 | $0.00 | $895.06 | $160,450.69 |
| 249 | $160,450.69 | $1,253.49 | $0.00 | $907.21 | $162,611.39 |
| 250 | $162,611.39 | $1,253.49 | $0.00 | $919.43 | $164,784.31 |
| 251 | $164,784.31 | $1,253.49 | $0.00 | $931.71 | $166,969.51 |
| 252 | $166,969.51 | $1,253.49 | $0.00 | $944.07 | $169,167.07 |
| 253 | $169,167.07 | $0.00 | $170,122.02 | $956.50 | $1.55 |