How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $154,607 |
| Monthly savings required | $1,224 |
How much will it cost to send your child to University of New England in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $618,428.11 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,223.85 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 | $59,620.00 |
| 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 New England in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,223.85 | $0.00 | $0.00 | $1,223.85 |
| 2 | $1,223.85 | $1,223.85 | $0.00 | $6.92 | $2,454.62 |
| 3 | $2,454.62 | $1,223.85 | $0.00 | $13.88 | $3,692.35 |
| 4 | $3,692.35 | $1,223.85 | $0.00 | $20.88 | $4,937.08 |
| 5 | $4,937.08 | $1,223.85 | $0.00 | $27.91 | $6,188.84 |
| 6 | $6,188.84 | $1,223.85 | $0.00 | $34.99 | $7,447.68 |
| 7 | $7,447.68 | $1,223.85 | $0.00 | $42.11 | $8,713.64 |
| 8 | $8,713.64 | $1,223.85 | $0.00 | $49.27 | $9,986.76 |
| 9 | $9,986.76 | $1,223.85 | $0.00 | $56.47 | $11,267.08 |
| 10 | $11,267.08 | $1,223.85 | $0.00 | $63.71 | $12,554.64 |
| 11 | $12,554.64 | $1,223.85 | $0.00 | $70.99 | $13,849.48 |
| 12 | $13,849.48 | $1,223.85 | $0.00 | $78.31 | $15,151.64 |
| 13 | $15,151.64 | $1,223.85 | $0.00 | $85.67 | $16,461.16 |
| 14 | $16,461.16 | $1,223.85 | $0.00 | $93.07 | $17,778.08 |
| 15 | $17,778.08 | $1,223.85 | $0.00 | $100.52 | $19,102.45 |
| 16 | $19,102.45 | $1,223.85 | $0.00 | $108.01 | $20,434.31 |
| 17 | $20,434.31 | $1,223.85 | $0.00 | $115.54 | $21,773.70 |
| 18 | $21,773.70 | $1,223.85 | $0.00 | $123.11 | $23,120.66 |
| 19 | $23,120.66 | $1,223.85 | $0.00 | $130.73 | $24,475.24 |
| 20 | $24,475.24 | $1,223.85 | $0.00 | $138.39 | $25,837.48 |
| 21 | $25,837.48 | $1,223.85 | $0.00 | $146.09 | $27,207.42 |
| 22 | $27,207.42 | $1,223.85 | $0.00 | $153.83 | $28,585.10 |
| 23 | $28,585.10 | $1,223.85 | $0.00 | $161.62 | $29,970.57 |
| 24 | $29,970.57 | $1,223.85 | $0.00 | $169.46 | $31,363.88 |
| 25 | $31,363.88 | $1,223.85 | $0.00 | $177.34 | $32,765.07 |
| 26 | $32,765.07 | $1,223.85 | $0.00 | $185.26 | $34,174.18 |
| 27 | $34,174.18 | $1,223.85 | $0.00 | $193.23 | $35,591.26 |
| 28 | $35,591.26 | $1,223.85 | $0.00 | $201.24 | $37,016.35 |
| 29 | $37,016.35 | $1,223.85 | $0.00 | $209.30 | $38,449.50 |
| 30 | $38,449.50 | $1,223.85 | $0.00 | $217.40 | $39,890.75 |
| 31 | $39,890.75 | $1,223.85 | $0.00 | $225.55 | $41,340.15 |
| 32 | $41,340.15 | $1,223.85 | $0.00 | $233.74 | $42,797.74 |
| 33 | $42,797.74 | $1,223.85 | $0.00 | $241.98 | $44,263.57 |
| 34 | $44,263.57 | $1,223.85 | $0.00 | $250.27 | $45,737.69 |
| 35 | $45,737.69 | $1,223.85 | $0.00 | $258.61 | $47,220.15 |
| 36 | $47,220.15 | $1,223.85 | $0.00 | $266.99 | $48,710.99 |
| 37 | $48,710.99 | $1,223.85 | $0.00 | $275.42 | $50,210.26 |
| 38 | $50,210.26 | $1,223.85 | $0.00 | $283.90 | $51,718.01 |
| 39 | $51,718.01 | $1,223.85 | $0.00 | $292.42 | $53,234.28 |
| 40 | $53,234.28 | $1,223.85 | $0.00 | $300.99 | $54,759.12 |
| 41 | $54,759.12 | $1,223.85 | $0.00 | $309.62 | $56,292.59 |
| 42 | $56,292.59 | $1,223.85 | $0.00 | $318.29 | $57,834.73 |
| 43 | $57,834.73 | $1,223.85 | $0.00 | $327.01 | $59,385.59 |
| 44 | $59,385.59 | $1,223.85 | $0.00 | $335.77 | $60,945.21 |
| 45 | $60,945.21 | $1,223.85 | $0.00 | $344.59 | $62,513.65 |
| 46 | $62,513.65 | $1,223.85 | $0.00 | $353.46 | $64,090.96 |
| 47 | $64,090.96 | $1,223.85 | $0.00 | $362.38 | $65,677.19 |
| 48 | $65,677.19 | $1,223.85 | $0.00 | $371.35 | $67,272.39 |
| 49 | $67,272.39 | $1,223.85 | $0.00 | $380.37 | $68,876.61 |
| 50 | $68,876.61 | $1,223.85 | $0.00 | $389.44 | $70,489.90 |
| 51 | $70,489.90 | $1,223.85 | $0.00 | $398.56 | $72,112.31 |
| 52 | $72,112.31 | $1,223.85 | $0.00 | $407.73 | $73,743.89 |
| 53 | $73,743.89 | $1,223.85 | $0.00 | $416.96 | $75,384.70 |
| 54 | $75,384.70 | $1,223.85 | $0.00 | $426.24 | $77,034.79 |
| 55 | $77,034.79 | $1,223.85 | $0.00 | $435.57 | $78,694.21 |
| 56 | $78,694.21 | $1,223.85 | $0.00 | $444.95 | $80,363.01 |
| 57 | $80,363.01 | $1,223.85 | $0.00 | $454.38 | $82,041.24 |
| 58 | $82,041.24 | $1,223.85 | $0.00 | $463.87 | $83,728.96 |
| 59 | $83,728.96 | $1,223.85 | $0.00 | $473.42 | $85,426.23 |
| 60 | $85,426.23 | $1,223.85 | $0.00 | $483.01 | $87,133.09 |
| 61 | $87,133.09 | $1,223.85 | $0.00 | $492.66 | $88,849.60 |
| 62 | $88,849.60 | $1,223.85 | $0.00 | $502.37 | $90,575.82 |
| 63 | $90,575.82 | $1,223.85 | $0.00 | $512.13 | $92,311.80 |
| 64 | $92,311.80 | $1,223.85 | $0.00 | $521.94 | $94,057.59 |
| 65 | $94,057.59 | $1,223.85 | $0.00 | $531.82 | $95,813.26 |
| 66 | $95,813.26 | $1,223.85 | $0.00 | $541.74 | $97,578.85 |
| 67 | $97,578.85 | $1,223.85 | $0.00 | $551.73 | $99,354.43 |
| 68 | $99,354.43 | $1,223.85 | $0.00 | $561.76 | $101,140.04 |
| 69 | $101,140.04 | $1,223.85 | $0.00 | $571.86 | $102,935.75 |
| 70 | $102,935.75 | $1,223.85 | $0.00 | $582.01 | $104,741.61 |
| 71 | $104,741.61 | $1,223.85 | $0.00 | $592.22 | $106,557.68 |
| 72 | $106,557.68 | $1,223.85 | $0.00 | $602.49 | $108,384.02 |
| 73 | $108,384.02 | $1,223.85 | $0.00 | $612.82 | $110,220.69 |
| 74 | $110,220.69 | $1,223.85 | $0.00 | $623.20 | $112,067.74 |
| 75 | $112,067.74 | $1,223.85 | $0.00 | $633.65 | $113,925.24 |
| 76 | $113,925.24 | $1,223.85 | $0.00 | $644.15 | $115,793.24 |
| 77 | $115,793.24 | $1,223.85 | $0.00 | $654.71 | $117,671.80 |
| 78 | $117,671.80 | $1,223.85 | $0.00 | $665.33 | $119,560.98 |
| 79 | $119,560.98 | $1,223.85 | $0.00 | $676.02 | $121,460.85 |
| 80 | $121,460.85 | $1,223.85 | $0.00 | $686.76 | $123,371.46 |
| 81 | $123,371.46 | $1,223.85 | $0.00 | $697.56 | $125,292.87 |
| 82 | $125,292.87 | $1,223.85 | $0.00 | $708.42 | $127,225.14 |
| 83 | $127,225.14 | $1,223.85 | $0.00 | $719.35 | $129,168.34 |
| 84 | $129,168.34 | $1,223.85 | $0.00 | $730.34 | $131,122.53 |
| 85 | $131,122.53 | $1,223.85 | $0.00 | $741.39 | $133,087.77 |
| 86 | $133,087.77 | $1,223.85 | $0.00 | $752.50 | $135,064.12 |
| 87 | $135,064.12 | $1,223.85 | $0.00 | $763.67 | $137,051.64 |
| 88 | $137,051.64 | $1,223.85 | $0.00 | $774.91 | $139,050.40 |
| 89 | $139,050.40 | $1,223.85 | $0.00 | $786.21 | $141,060.46 |
| 90 | $141,060.46 | $1,223.85 | $0.00 | $797.58 | $143,081.89 |
| 91 | $143,081.89 | $1,223.85 | $0.00 | $809.01 | $145,114.75 |
| 92 | $145,114.75 | $1,223.85 | $0.00 | $820.50 | $147,159.10 |
| 93 | $147,159.10 | $1,223.85 | $0.00 | $832.06 | $149,215.01 |
| 94 | $149,215.01 | $1,223.85 | $0.00 | $843.68 | $151,282.54 |
| 95 | $151,282.54 | $1,223.85 | $0.00 | $855.37 | $153,361.76 |
| 96 | $153,361.76 | $1,223.85 | $0.00 | $867.13 | $155,452.74 |
| 97 | $155,452.74 | $1,223.85 | $0.00 | $878.95 | $157,555.54 |
| 98 | $157,555.54 | $1,223.85 | $0.00 | $890.84 | $159,670.23 |
| 99 | $159,670.23 | $1,223.85 | $0.00 | $902.80 | $161,796.88 |
| 100 | $161,796.88 | $1,223.85 | $0.00 | $914.82 | $163,935.55 |
| 101 | $163,935.55 | $1,223.85 | $0.00 | $926.92 | $166,086.32 |
| 102 | $166,086.32 | $1,223.85 | $0.00 | $939.08 | $168,249.25 |
| 103 | $168,249.25 | $1,223.85 | $0.00 | $951.31 | $170,424.41 |
| 104 | $170,424.41 | $1,223.85 | $0.00 | $963.60 | $172,611.86 |
| 105 | $172,611.86 | $1,223.85 | $0.00 | $975.97 | $174,811.68 |
| 106 | $174,811.68 | $1,223.85 | $0.00 | $988.41 | $177,023.94 |
| 107 | $177,023.94 | $1,223.85 | $0.00 | $1,000.92 | $179,248.71 |
| 108 | $179,248.71 | $1,223.85 | $0.00 | $1,013.50 | $181,486.06 |
| 109 | $181,486.06 | $1,223.85 | $0.00 | $1,026.15 | $183,736.06 |
| 110 | $183,736.06 | $1,223.85 | $0.00 | $1,038.87 | $185,998.78 |
| 111 | $185,998.78 | $1,223.85 | $0.00 | $1,051.66 | $188,274.29 |
| 112 | $188,274.29 | $1,223.85 | $0.00 | $1,064.53 | $190,562.67 |
| 113 | $190,562.67 | $1,223.85 | $0.00 | $1,077.47 | $192,863.99 |
| 114 | $192,863.99 | $1,223.85 | $0.00 | $1,090.48 | $195,178.32 |
| 115 | $195,178.32 | $1,223.85 | $0.00 | $1,103.57 | $197,505.74 |
| 116 | $197,505.74 | $1,223.85 | $0.00 | $1,116.73 | $199,846.32 |
| 117 | $199,846.32 | $1,223.85 | $0.00 | $1,129.96 | $202,200.13 |
| 118 | $202,200.13 | $1,223.85 | $0.00 | $1,143.27 | $204,567.25 |
| 119 | $204,567.25 | $1,223.85 | $0.00 | $1,156.65 | $206,947.75 |
| 120 | $206,947.75 | $1,223.85 | $0.00 | $1,170.11 | $209,341.71 |
| 121 | $209,341.71 | $1,223.85 | $0.00 | $1,183.65 | $211,749.21 |
| 122 | $211,749.21 | $1,223.85 | $0.00 | $1,197.26 | $214,170.32 |
| 123 | $214,170.32 | $1,223.85 | $0.00 | $1,210.95 | $216,605.12 |
| 124 | $216,605.12 | $1,223.85 | $0.00 | $1,224.72 | $219,053.69 |
| 125 | $219,053.69 | $1,223.85 | $0.00 | $1,238.56 | $221,516.10 |
| 126 | $221,516.10 | $1,223.85 | $0.00 | $1,252.48 | $223,992.43 |
| 127 | $223,992.43 | $1,223.85 | $0.00 | $1,266.49 | $226,482.77 |
| 128 | $226,482.77 | $1,223.85 | $0.00 | $1,280.57 | $228,987.19 |
| 129 | $228,987.19 | $1,223.85 | $0.00 | $1,294.73 | $231,505.77 |
| 130 | $231,505.77 | $1,223.85 | $0.00 | $1,308.97 | $234,038.59 |
| 131 | $234,038.59 | $1,223.85 | $0.00 | $1,323.29 | $236,585.73 |
| 132 | $236,585.73 | $1,223.85 | $0.00 | $1,337.69 | $239,147.27 |
| 133 | $239,147.27 | $1,223.85 | $0.00 | $1,352.17 | $241,723.29 |
| 134 | $241,723.29 | $1,223.85 | $0.00 | $1,366.74 | $244,313.88 |
| 135 | $244,313.88 | $1,223.85 | $0.00 | $1,381.39 | $246,919.12 |
| 136 | $246,919.12 | $1,223.85 | $0.00 | $1,396.12 | $249,539.09 |
| 137 | $249,539.09 | $1,223.85 | $0.00 | $1,410.93 | $252,173.87 |
| 138 | $252,173.87 | $1,223.85 | $0.00 | $1,425.83 | $254,823.55 |
| 139 | $254,823.55 | $1,223.85 | $0.00 | $1,440.81 | $257,488.21 |
| 140 | $257,488.21 | $1,223.85 | $0.00 | $1,455.88 | $260,167.94 |
| 141 | $260,167.94 | $1,223.85 | $0.00 | $1,471.03 | $262,862.82 |
| 142 | $262,862.82 | $1,223.85 | $0.00 | $1,486.26 | $265,572.93 |
| 143 | $265,572.93 | $1,223.85 | $0.00 | $1,501.59 | $268,298.37 |
| 144 | $268,298.37 | $1,223.85 | $0.00 | $1,517.00 | $271,039.22 |
| 145 | $271,039.22 | $1,223.85 | $0.00 | $1,532.50 | $273,795.57 |
| 146 | $273,795.57 | $1,223.85 | $0.00 | $1,548.08 | $276,567.50 |
| 147 | $276,567.50 | $1,223.85 | $0.00 | $1,563.75 | $279,355.10 |
| 148 | $279,355.10 | $1,223.85 | $0.00 | $1,579.51 | $282,158.46 |
| 149 | $282,158.46 | $1,223.85 | $0.00 | $1,595.36 | $284,977.67 |
| 150 | $284,977.67 | $1,223.85 | $0.00 | $1,611.31 | $287,812.83 |
| 151 | $287,812.83 | $1,223.85 | $0.00 | $1,627.34 | $290,664.02 |
| 152 | $290,664.02 | $1,223.85 | $0.00 | $1,643.46 | $293,531.33 |
| 153 | $293,531.33 | $1,223.85 | $0.00 | $1,659.67 | $296,414.85 |
| 154 | $296,414.85 | $1,223.85 | $0.00 | $1,675.97 | $299,314.67 |
| 155 | $299,314.67 | $1,223.85 | $0.00 | $1,692.37 | $302,230.89 |
| 156 | $302,230.89 | $1,223.85 | $0.00 | $1,708.86 | $305,163.60 |
| 157 | $305,163.60 | $1,223.85 | $0.00 | $1,725.44 | $308,112.89 |
| 158 | $308,112.89 | $1,223.85 | $0.00 | $1,742.12 | $311,078.86 |
| 159 | $311,078.86 | $1,223.85 | $0.00 | $1,758.89 | $314,061.60 |
| 160 | $314,061.60 | $1,223.85 | $0.00 | $1,775.75 | $317,061.20 |
| 161 | $317,061.20 | $1,223.85 | $0.00 | $1,792.71 | $320,077.76 |
| 162 | $320,077.76 | $1,223.85 | $0.00 | $1,809.77 | $323,111.38 |
| 163 | $323,111.38 | $1,223.85 | $0.00 | $1,826.92 | $326,162.15 |
| 164 | $326,162.15 | $1,223.85 | $0.00 | $1,844.17 | $329,230.17 |
| 165 | $329,230.17 | $1,223.85 | $0.00 | $1,861.52 | $332,315.54 |
| 166 | $332,315.54 | $1,223.85 | $0.00 | $1,878.96 | $335,418.35 |
| 167 | $335,418.35 | $1,223.85 | $0.00 | $1,896.50 | $338,538.70 |
| 168 | $338,538.70 | $1,223.85 | $0.00 | $1,914.15 | $341,676.70 |
| 169 | $341,676.70 | $1,223.85 | $0.00 | $1,931.89 | $344,832.44 |
| 170 | $344,832.44 | $1,223.85 | $0.00 | $1,949.73 | $348,006.02 |
| 171 | $348,006.02 | $1,223.85 | $0.00 | $1,967.68 | $351,197.55 |
| 172 | $351,197.55 | $1,223.85 | $0.00 | $1,985.72 | $354,407.12 |
| 173 | $354,407.12 | $1,223.85 | $0.00 | $2,003.87 | $357,634.84 |
| 174 | $357,634.84 | $1,223.85 | $0.00 | $2,022.12 | $360,880.81 |
| 175 | $360,880.81 | $1,223.85 | $0.00 | $2,040.47 | $364,145.13 |
| 176 | $364,145.13 | $1,223.85 | $0.00 | $2,058.93 | $367,427.91 |
| 177 | $367,427.91 | $1,223.85 | $0.00 | $2,077.49 | $370,729.25 |
| 178 | $370,729.25 | $1,223.85 | $0.00 | $2,096.16 | $374,049.26 |
| 179 | $374,049.26 | $1,223.85 | $0.00 | $2,114.93 | $377,388.04 |
| 180 | $377,388.04 | $1,223.85 | $0.00 | $2,133.81 | $380,745.70 |
| 181 | $380,745.70 | $1,223.85 | $0.00 | $2,152.79 | $384,122.34 |
| 182 | $384,122.34 | $1,223.85 | $0.00 | $2,171.88 | $387,518.07 |
| 183 | $387,518.07 | $1,223.85 | $0.00 | $2,191.08 | $390,933.00 |
| 184 | $390,933.00 | $1,223.85 | $0.00 | $2,210.39 | $394,367.24 |
| 185 | $394,367.24 | $1,223.85 | $0.00 | $2,229.81 | $397,820.90 |
| 186 | $397,820.90 | $1,223.85 | $0.00 | $2,249.34 | $401,294.09 |
| 187 | $401,294.09 | $1,223.85 | $0.00 | $2,268.98 | $404,786.92 |
| 188 | $404,786.92 | $1,223.85 | $0.00 | $2,288.72 | $408,299.49 |
| 189 | $408,299.49 | $1,223.85 | $0.00 | $2,308.58 | $411,831.92 |
| 190 | $411,831.92 | $1,223.85 | $0.00 | $2,328.56 | $415,384.33 |
| 191 | $415,384.33 | $1,223.85 | $0.00 | $2,348.64 | $418,956.82 |
| 192 | $418,956.82 | $1,223.85 | $0.00 | $2,368.84 | $422,549.51 |
| 193 | $422,549.51 | $1,223.85 | $0.00 | $2,389.16 | $426,162.52 |
| 194 | $426,162.52 | $1,223.85 | $0.00 | $2,409.58 | $429,795.95 |
| 195 | $429,795.95 | $1,223.85 | $0.00 | $2,430.13 | $433,449.93 |
| 196 | $433,449.93 | $1,223.85 | $0.00 | $2,450.79 | $437,124.57 |
| 197 | $437,124.57 | $1,223.85 | $0.00 | $2,471.57 | $440,819.99 |
| 198 | $440,819.99 | $1,223.85 | $0.00 | $2,492.46 | $444,536.30 |
| 199 | $444,536.30 | $1,223.85 | $0.00 | $2,513.47 | $448,273.62 |
| 200 | $448,273.62 | $1,223.85 | $0.00 | $2,534.60 | $452,032.07 |
| 201 | $452,032.07 | $1,223.85 | $0.00 | $2,555.86 | $455,811.78 |
| 202 | $455,811.78 | $1,223.85 | $0.00 | $2,577.23 | $459,612.86 |
| 203 | $459,612.86 | $1,223.85 | $0.00 | $2,598.72 | $463,435.43 |
| 204 | $463,435.43 | $1,223.85 | $0.00 | $2,620.33 | $467,279.61 |
| 205 | $467,279.61 | $1,223.85 | $0.00 | $2,642.07 | $471,145.53 |
| 206 | $471,145.53 | $1,223.85 | $0.00 | $2,663.93 | $475,033.31 |
| 207 | $475,033.31 | $1,223.85 | $0.00 | $2,685.91 | $478,943.07 |
| 208 | $478,943.07 | $1,223.85 | $0.00 | $2,708.01 | $482,874.93 |
| 209 | $482,874.93 | $1,223.85 | $0.00 | $2,730.25 | $486,829.03 |
| 210 | $486,829.03 | $1,223.85 | $0.00 | $2,752.60 | $490,805.48 |
| 211 | $490,805.48 | $1,223.85 | $0.00 | $2,775.09 | $494,804.42 |
| 212 | $494,804.42 | $1,223.85 | $0.00 | $2,797.70 | $498,825.97 |
| 213 | $498,825.97 | $1,223.85 | $0.00 | $2,820.43 | $502,870.25 |
| 214 | $502,870.25 | $1,223.85 | $0.00 | $2,843.30 | $506,937.40 |
| 215 | $506,937.40 | $1,223.85 | $0.00 | $2,866.30 | $511,027.55 |
| 216 | $511,027.55 | $1,223.85 | $0.00 | $2,889.42 | $515,140.82 |
| 217 | $515,140.82 | $1,223.85 | $143,482.64 | $2,912.68 | $375,794.71 |
| 218 | $375,794.71 | $1,223.85 | $0.00 | $2,124.80 | $379,143.36 |
| 219 | $379,143.36 | $1,223.85 | $0.00 | $2,143.73 | $382,510.94 |
| 220 | $382,510.94 | $1,223.85 | $0.00 | $2,162.77 | $385,897.56 |
| 221 | $385,897.56 | $1,223.85 | $0.00 | $2,181.92 | $389,303.33 |
| 222 | $389,303.33 | $1,223.85 | $0.00 | $2,201.18 | $392,728.36 |
| 223 | $392,728.36 | $1,223.85 | $0.00 | $2,220.54 | $396,172.75 |
| 224 | $396,172.75 | $1,223.85 | $0.00 | $2,240.02 | $399,636.62 |
| 225 | $399,636.62 | $1,223.85 | $0.00 | $2,259.60 | $403,120.07 |
| 226 | $403,120.07 | $1,223.85 | $0.00 | $2,279.30 | $406,623.22 |
| 227 | $406,623.22 | $1,223.85 | $0.00 | $2,299.11 | $410,146.18 |
| 228 | $410,146.18 | $1,223.85 | $0.00 | $2,319.03 | $413,689.06 |
| 229 | $413,689.06 | $1,223.85 | $150,656.77 | $2,339.06 | $266,595.20 |
| 230 | $266,595.20 | $1,223.85 | $0.00 | $1,507.37 | $269,326.42 |
| 231 | $269,326.42 | $1,223.85 | $0.00 | $1,522.81 | $272,073.08 |
| 232 | $272,073.08 | $1,223.85 | $0.00 | $1,538.34 | $274,835.27 |
| 233 | $274,835.27 | $1,223.85 | $0.00 | $1,553.96 | $277,613.08 |
| 234 | $277,613.08 | $1,223.85 | $0.00 | $1,569.66 | $280,406.59 |
| 235 | $280,406.59 | $1,223.85 | $0.00 | $1,585.46 | $283,215.90 |
| 236 | $283,215.90 | $1,223.85 | $0.00 | $1,601.34 | $286,041.09 |
| 237 | $286,041.09 | $1,223.85 | $0.00 | $1,617.32 | $288,882.26 |
| 238 | $288,882.26 | $1,223.85 | $0.00 | $1,633.38 | $291,739.49 |
| 239 | $291,739.49 | $1,223.85 | $0.00 | $1,649.54 | $294,612.88 |
| 240 | $294,612.88 | $1,223.85 | $0.00 | $1,665.78 | $297,502.51 |
| 241 | $297,502.51 | $1,223.85 | $158,189.61 | $1,682.12 | $142,218.87 |
| 242 | $142,218.87 | $1,223.85 | $0.00 | $804.13 | $144,246.85 |
| 243 | $144,246.85 | $1,223.85 | $0.00 | $815.59 | $146,286.29 |
| 244 | $146,286.29 | $1,223.85 | $0.00 | $827.12 | $148,337.26 |
| 245 | $148,337.26 | $1,223.85 | $0.00 | $838.72 | $150,399.83 |
| 246 | $150,399.83 | $1,223.85 | $0.00 | $850.38 | $152,474.06 |
| 247 | $152,474.06 | $1,223.85 | $0.00 | $862.11 | $154,560.02 |
| 248 | $154,560.02 | $1,223.85 | $0.00 | $873.90 | $156,657.77 |
| 249 | $156,657.77 | $1,223.85 | $0.00 | $885.77 | $158,767.39 |
| 250 | $158,767.39 | $1,223.85 | $0.00 | $897.69 | $160,888.93 |
| 251 | $160,888.93 | $1,223.85 | $0.00 | $909.69 | $163,022.47 |
| 252 | $163,022.47 | $1,223.85 | $0.00 | $921.75 | $165,168.07 |
| 253 | $165,168.07 | $0.00 | $166,099.09 | $933.88 | $2.86 |