How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $156,173 |
| Monthly savings required | $1,236 |
How much will it cost to send your child to Creighton University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $624,693.30 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,236.25 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 | $60,224.00 |
| 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 Creighton University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,236.25 | $0.00 | $0.00 | $1,236.25 |
| 2 | $1,236.25 | $1,236.25 | $0.00 | $6.99 | $2,479.49 |
| 3 | $2,479.49 | $1,236.25 | $0.00 | $14.02 | $3,729.76 |
| 4 | $3,729.76 | $1,236.25 | $0.00 | $21.09 | $4,987.10 |
| 5 | $4,987.10 | $1,236.25 | $0.00 | $28.20 | $6,251.55 |
| 6 | $6,251.55 | $1,236.25 | $0.00 | $35.35 | $7,523.15 |
| 7 | $7,523.15 | $1,236.25 | $0.00 | $42.54 | $8,801.94 |
| 8 | $8,801.94 | $1,236.25 | $0.00 | $49.77 | $10,087.96 |
| 9 | $10,087.96 | $1,236.25 | $0.00 | $57.04 | $11,381.25 |
| 10 | $11,381.25 | $1,236.25 | $0.00 | $64.35 | $12,681.85 |
| 11 | $12,681.85 | $1,236.25 | $0.00 | $71.71 | $13,989.81 |
| 12 | $13,989.81 | $1,236.25 | $0.00 | $79.10 | $15,305.16 |
| 13 | $15,305.16 | $1,236.25 | $0.00 | $86.54 | $16,627.95 |
| 14 | $16,627.95 | $1,236.25 | $0.00 | $94.02 | $17,958.22 |
| 15 | $17,958.22 | $1,236.25 | $0.00 | $101.54 | $19,296.01 |
| 16 | $19,296.01 | $1,236.25 | $0.00 | $109.10 | $20,641.36 |
| 17 | $20,641.36 | $1,236.25 | $0.00 | $116.71 | $21,994.32 |
| 18 | $21,994.32 | $1,236.25 | $0.00 | $124.36 | $23,354.93 |
| 19 | $23,354.93 | $1,236.25 | $0.00 | $132.05 | $24,723.23 |
| 20 | $24,723.23 | $1,236.25 | $0.00 | $139.79 | $26,099.27 |
| 21 | $26,099.27 | $1,236.25 | $0.00 | $147.57 | $27,483.09 |
| 22 | $27,483.09 | $1,236.25 | $0.00 | $155.39 | $28,874.73 |
| 23 | $28,874.73 | $1,236.25 | $0.00 | $163.26 | $30,274.24 |
| 24 | $30,274.24 | $1,236.25 | $0.00 | $171.17 | $31,681.66 |
| 25 | $31,681.66 | $1,236.25 | $0.00 | $179.13 | $33,097.04 |
| 26 | $33,097.04 | $1,236.25 | $0.00 | $187.14 | $34,520.43 |
| 27 | $34,520.43 | $1,236.25 | $0.00 | $195.18 | $35,951.86 |
| 28 | $35,951.86 | $1,236.25 | $0.00 | $203.28 | $37,391.39 |
| 29 | $37,391.39 | $1,236.25 | $0.00 | $211.42 | $38,839.06 |
| 30 | $38,839.06 | $1,236.25 | $0.00 | $219.60 | $40,294.91 |
| 31 | $40,294.91 | $1,236.25 | $0.00 | $227.83 | $41,758.99 |
| 32 | $41,758.99 | $1,236.25 | $0.00 | $236.11 | $43,231.35 |
| 33 | $43,231.35 | $1,236.25 | $0.00 | $244.44 | $44,712.04 |
| 34 | $44,712.04 | $1,236.25 | $0.00 | $252.81 | $46,201.10 |
| 35 | $46,201.10 | $1,236.25 | $0.00 | $261.23 | $47,698.58 |
| 36 | $47,698.58 | $1,236.25 | $0.00 | $269.69 | $49,204.52 |
| 37 | $49,204.52 | $1,236.25 | $0.00 | $278.21 | $50,718.98 |
| 38 | $50,718.98 | $1,236.25 | $0.00 | $286.77 | $52,242.00 |
| 39 | $52,242.00 | $1,236.25 | $0.00 | $295.38 | $53,773.63 |
| 40 | $53,773.63 | $1,236.25 | $0.00 | $304.04 | $55,313.92 |
| 41 | $55,313.92 | $1,236.25 | $0.00 | $312.75 | $56,862.92 |
| 42 | $56,862.92 | $1,236.25 | $0.00 | $321.51 | $58,420.68 |
| 43 | $58,420.68 | $1,236.25 | $0.00 | $330.32 | $59,987.25 |
| 44 | $59,987.25 | $1,236.25 | $0.00 | $339.18 | $61,562.68 |
| 45 | $61,562.68 | $1,236.25 | $0.00 | $348.08 | $63,147.01 |
| 46 | $63,147.01 | $1,236.25 | $0.00 | $357.04 | $64,740.30 |
| 47 | $64,740.30 | $1,236.25 | $0.00 | $366.05 | $66,342.60 |
| 48 | $66,342.60 | $1,236.25 | $0.00 | $375.11 | $67,953.96 |
| 49 | $67,953.96 | $1,236.25 | $0.00 | $384.22 | $69,574.43 |
| 50 | $69,574.43 | $1,236.25 | $0.00 | $393.38 | $71,204.06 |
| 51 | $71,204.06 | $1,236.25 | $0.00 | $402.60 | $72,842.91 |
| 52 | $72,842.91 | $1,236.25 | $0.00 | $411.86 | $74,491.02 |
| 53 | $74,491.02 | $1,236.25 | $0.00 | $421.18 | $76,148.45 |
| 54 | $76,148.45 | $1,236.25 | $0.00 | $430.55 | $77,815.25 |
| 55 | $77,815.25 | $1,236.25 | $0.00 | $439.98 | $79,491.48 |
| 56 | $79,491.48 | $1,236.25 | $0.00 | $449.46 | $81,177.19 |
| 57 | $81,177.19 | $1,236.25 | $0.00 | $458.99 | $82,872.43 |
| 58 | $82,872.43 | $1,236.25 | $0.00 | $468.57 | $84,577.25 |
| 59 | $84,577.25 | $1,236.25 | $0.00 | $478.21 | $86,291.71 |
| 60 | $86,291.71 | $1,236.25 | $0.00 | $487.91 | $88,015.87 |
| 61 | $88,015.87 | $1,236.25 | $0.00 | $497.65 | $89,749.77 |
| 62 | $89,749.77 | $1,236.25 | $0.00 | $507.46 | $91,493.48 |
| 63 | $91,493.48 | $1,236.25 | $0.00 | $517.32 | $93,247.05 |
| 64 | $93,247.05 | $1,236.25 | $0.00 | $527.23 | $95,010.53 |
| 65 | $95,010.53 | $1,236.25 | $0.00 | $537.20 | $96,783.98 |
| 66 | $96,783.98 | $1,236.25 | $0.00 | $547.23 | $98,567.46 |
| 67 | $98,567.46 | $1,236.25 | $0.00 | $557.31 | $100,361.02 |
| 68 | $100,361.02 | $1,236.25 | $0.00 | $567.46 | $102,164.73 |
| 69 | $102,164.73 | $1,236.25 | $0.00 | $577.65 | $103,978.63 |
| 70 | $103,978.63 | $1,236.25 | $0.00 | $587.91 | $105,802.79 |
| 71 | $105,802.79 | $1,236.25 | $0.00 | $598.22 | $107,637.26 |
| 72 | $107,637.26 | $1,236.25 | $0.00 | $608.60 | $109,482.11 |
| 73 | $109,482.11 | $1,236.25 | $0.00 | $619.03 | $111,337.39 |
| 74 | $111,337.39 | $1,236.25 | $0.00 | $629.52 | $113,203.16 |
| 75 | $113,203.16 | $1,236.25 | $0.00 | $640.07 | $115,079.48 |
| 76 | $115,079.48 | $1,236.25 | $0.00 | $650.68 | $116,966.41 |
| 77 | $116,966.41 | $1,236.25 | $0.00 | $661.35 | $118,864.01 |
| 78 | $118,864.01 | $1,236.25 | $0.00 | $672.07 | $120,772.33 |
| 79 | $120,772.33 | $1,236.25 | $0.00 | $682.86 | $122,691.44 |
| 80 | $122,691.44 | $1,236.25 | $0.00 | $693.72 | $124,621.41 |
| 81 | $124,621.41 | $1,236.25 | $0.00 | $704.63 | $126,562.29 |
| 82 | $126,562.29 | $1,236.25 | $0.00 | $715.60 | $128,514.14 |
| 83 | $128,514.14 | $1,236.25 | $0.00 | $726.64 | $130,477.03 |
| 84 | $130,477.03 | $1,236.25 | $0.00 | $737.74 | $132,451.02 |
| 85 | $132,451.02 | $1,236.25 | $0.00 | $748.90 | $134,436.17 |
| 86 | $134,436.17 | $1,236.25 | $0.00 | $760.12 | $136,432.54 |
| 87 | $136,432.54 | $1,236.25 | $0.00 | $771.41 | $138,440.20 |
| 88 | $138,440.20 | $1,236.25 | $0.00 | $782.76 | $140,459.21 |
| 89 | $140,459.21 | $1,236.25 | $0.00 | $794.18 | $142,489.64 |
| 90 | $142,489.64 | $1,236.25 | $0.00 | $805.66 | $144,531.55 |
| 91 | $144,531.55 | $1,236.25 | $0.00 | $817.20 | $146,585.00 |
| 92 | $146,585.00 | $1,236.25 | $0.00 | $828.81 | $148,650.06 |
| 93 | $148,650.06 | $1,236.25 | $0.00 | $840.49 | $150,726.80 |
| 94 | $150,726.80 | $1,236.25 | $0.00 | $852.23 | $152,815.28 |
| 95 | $152,815.28 | $1,236.25 | $0.00 | $864.04 | $154,915.57 |
| 96 | $154,915.57 | $1,236.25 | $0.00 | $875.92 | $157,027.74 |
| 97 | $157,027.74 | $1,236.25 | $0.00 | $887.86 | $159,151.85 |
| 98 | $159,151.85 | $1,236.25 | $0.00 | $899.87 | $161,287.97 |
| 99 | $161,287.97 | $1,236.25 | $0.00 | $911.95 | $163,436.17 |
| 100 | $163,436.17 | $1,236.25 | $0.00 | $924.09 | $165,596.51 |
| 101 | $165,596.51 | $1,236.25 | $0.00 | $936.31 | $167,769.07 |
| 102 | $167,769.07 | $1,236.25 | $0.00 | $948.59 | $169,953.91 |
| 103 | $169,953.91 | $1,236.25 | $0.00 | $960.94 | $172,151.10 |
| 104 | $172,151.10 | $1,236.25 | $0.00 | $973.37 | $174,360.72 |
| 105 | $174,360.72 | $1,236.25 | $0.00 | $985.86 | $176,582.83 |
| 106 | $176,582.83 | $1,236.25 | $0.00 | $998.42 | $178,817.50 |
| 107 | $178,817.50 | $1,236.25 | $0.00 | $1,011.06 | $181,064.81 |
| 108 | $181,064.81 | $1,236.25 | $0.00 | $1,023.77 | $183,324.83 |
| 109 | $183,324.83 | $1,236.25 | $0.00 | $1,036.55 | $185,597.63 |
| 110 | $185,597.63 | $1,236.25 | $0.00 | $1,049.40 | $187,883.28 |
| 111 | $187,883.28 | $1,236.25 | $0.00 | $1,062.32 | $190,181.85 |
| 112 | $190,181.85 | $1,236.25 | $0.00 | $1,075.32 | $192,493.42 |
| 113 | $192,493.42 | $1,236.25 | $0.00 | $1,088.39 | $194,818.06 |
| 114 | $194,818.06 | $1,236.25 | $0.00 | $1,101.53 | $197,155.84 |
| 115 | $197,155.84 | $1,236.25 | $0.00 | $1,114.75 | $199,506.84 |
| 116 | $199,506.84 | $1,236.25 | $0.00 | $1,128.04 | $201,871.13 |
| 117 | $201,871.13 | $1,236.25 | $0.00 | $1,141.41 | $204,248.79 |
| 118 | $204,248.79 | $1,236.25 | $0.00 | $1,154.85 | $206,639.89 |
| 119 | $206,639.89 | $1,236.25 | $0.00 | $1,168.37 | $209,044.51 |
| 120 | $209,044.51 | $1,236.25 | $0.00 | $1,181.97 | $211,462.73 |
| 121 | $211,462.73 | $1,236.25 | $0.00 | $1,195.64 | $213,894.62 |
| 122 | $213,894.62 | $1,236.25 | $0.00 | $1,209.39 | $216,340.26 |
| 123 | $216,340.26 | $1,236.25 | $0.00 | $1,223.22 | $218,799.73 |
| 124 | $218,799.73 | $1,236.25 | $0.00 | $1,237.13 | $221,273.11 |
| 125 | $221,273.11 | $1,236.25 | $0.00 | $1,251.11 | $223,760.47 |
| 126 | $223,760.47 | $1,236.25 | $0.00 | $1,265.17 | $226,261.89 |
| 127 | $226,261.89 | $1,236.25 | $0.00 | $1,279.32 | $228,777.46 |
| 128 | $228,777.46 | $1,236.25 | $0.00 | $1,293.54 | $231,307.25 |
| 129 | $231,307.25 | $1,236.25 | $0.00 | $1,307.84 | $233,851.34 |
| 130 | $233,851.34 | $1,236.25 | $0.00 | $1,322.23 | $236,409.82 |
| 131 | $236,409.82 | $1,236.25 | $0.00 | $1,336.70 | $238,982.77 |
| 132 | $238,982.77 | $1,236.25 | $0.00 | $1,351.24 | $241,570.26 |
| 133 | $241,570.26 | $1,236.25 | $0.00 | $1,365.87 | $244,172.38 |
| 134 | $244,172.38 | $1,236.25 | $0.00 | $1,380.59 | $246,789.22 |
| 135 | $246,789.22 | $1,236.25 | $0.00 | $1,395.38 | $249,420.85 |
| 136 | $249,420.85 | $1,236.25 | $0.00 | $1,410.26 | $252,067.36 |
| 137 | $252,067.36 | $1,236.25 | $0.00 | $1,425.23 | $254,728.84 |
| 138 | $254,728.84 | $1,236.25 | $0.00 | $1,440.27 | $257,405.36 |
| 139 | $257,405.36 | $1,236.25 | $0.00 | $1,455.41 | $260,097.02 |
| 140 | $260,097.02 | $1,236.25 | $0.00 | $1,470.63 | $262,803.90 |
| 141 | $262,803.90 | $1,236.25 | $0.00 | $1,485.93 | $265,526.08 |
| 142 | $265,526.08 | $1,236.25 | $0.00 | $1,501.32 | $268,263.65 |
| 143 | $268,263.65 | $1,236.25 | $0.00 | $1,516.80 | $271,016.70 |
| 144 | $271,016.70 | $1,236.25 | $0.00 | $1,532.37 | $273,785.32 |
| 145 | $273,785.32 | $1,236.25 | $0.00 | $1,548.02 | $276,569.59 |
| 146 | $276,569.59 | $1,236.25 | $0.00 | $1,563.76 | $279,369.60 |
| 147 | $279,369.60 | $1,236.25 | $0.00 | $1,579.60 | $282,185.45 |
| 148 | $282,185.45 | $1,236.25 | $0.00 | $1,595.52 | $285,017.22 |
| 149 | $285,017.22 | $1,236.25 | $0.00 | $1,611.53 | $287,865.00 |
| 150 | $287,865.00 | $1,236.25 | $0.00 | $1,627.63 | $290,728.88 |
| 151 | $290,728.88 | $1,236.25 | $0.00 | $1,643.82 | $293,608.95 |
| 152 | $293,608.95 | $1,236.25 | $0.00 | $1,660.11 | $296,505.31 |
| 153 | $296,505.31 | $1,236.25 | $0.00 | $1,676.48 | $299,418.04 |
| 154 | $299,418.04 | $1,236.25 | $0.00 | $1,692.95 | $302,347.24 |
| 155 | $302,347.24 | $1,236.25 | $0.00 | $1,709.52 | $305,293.01 |
| 156 | $305,293.01 | $1,236.25 | $0.00 | $1,726.17 | $308,255.43 |
| 157 | $308,255.43 | $1,236.25 | $0.00 | $1,742.92 | $311,234.60 |
| 158 | $311,234.60 | $1,236.25 | $0.00 | $1,759.77 | $314,230.62 |
| 159 | $314,230.62 | $1,236.25 | $0.00 | $1,776.71 | $317,243.58 |
| 160 | $317,243.58 | $1,236.25 | $0.00 | $1,793.74 | $320,273.57 |
| 161 | $320,273.57 | $1,236.25 | $0.00 | $1,810.87 | $323,320.69 |
| 162 | $323,320.69 | $1,236.25 | $0.00 | $1,828.10 | $326,385.04 |
| 163 | $326,385.04 | $1,236.25 | $0.00 | $1,845.43 | $329,466.72 |
| 164 | $329,466.72 | $1,236.25 | $0.00 | $1,862.85 | $332,565.82 |
| 165 | $332,565.82 | $1,236.25 | $0.00 | $1,880.38 | $335,682.45 |
| 166 | $335,682.45 | $1,236.25 | $0.00 | $1,898.00 | $338,816.70 |
| 167 | $338,816.70 | $1,236.25 | $0.00 | $1,915.72 | $341,968.67 |
| 168 | $341,968.67 | $1,236.25 | $0.00 | $1,933.54 | $345,138.46 |
| 169 | $345,138.46 | $1,236.25 | $0.00 | $1,951.46 | $348,326.17 |
| 170 | $348,326.17 | $1,236.25 | $0.00 | $1,969.49 | $351,531.91 |
| 171 | $351,531.91 | $1,236.25 | $0.00 | $1,987.61 | $354,755.77 |
| 172 | $354,755.77 | $1,236.25 | $0.00 | $2,005.84 | $357,997.86 |
| 173 | $357,997.86 | $1,236.25 | $0.00 | $2,024.17 | $361,258.28 |
| 174 | $361,258.28 | $1,236.25 | $0.00 | $2,042.61 | $364,537.14 |
| 175 | $364,537.14 | $1,236.25 | $0.00 | $2,061.15 | $367,834.54 |
| 176 | $367,834.54 | $1,236.25 | $0.00 | $2,079.79 | $371,150.58 |
| 177 | $371,150.58 | $1,236.25 | $0.00 | $2,098.54 | $374,485.37 |
| 178 | $374,485.37 | $1,236.25 | $0.00 | $2,117.39 | $377,839.01 |
| 179 | $377,839.01 | $1,236.25 | $0.00 | $2,136.36 | $381,211.62 |
| 180 | $381,211.62 | $1,236.25 | $0.00 | $2,155.43 | $384,603.30 |
| 181 | $384,603.30 | $1,236.25 | $0.00 | $2,174.60 | $388,014.15 |
| 182 | $388,014.15 | $1,236.25 | $0.00 | $2,193.89 | $391,444.29 |
| 183 | $391,444.29 | $1,236.25 | $0.00 | $2,213.28 | $394,893.82 |
| 184 | $394,893.82 | $1,236.25 | $0.00 | $2,232.79 | $398,362.86 |
| 185 | $398,362.86 | $1,236.25 | $0.00 | $2,252.40 | $401,851.51 |
| 186 | $401,851.51 | $1,236.25 | $0.00 | $2,272.13 | $405,359.89 |
| 187 | $405,359.89 | $1,236.25 | $0.00 | $2,291.96 | $408,888.10 |
| 188 | $408,888.10 | $1,236.25 | $0.00 | $2,311.91 | $412,436.26 |
| 189 | $412,436.26 | $1,236.25 | $0.00 | $2,331.97 | $416,004.48 |
| 190 | $416,004.48 | $1,236.25 | $0.00 | $2,352.15 | $419,592.88 |
| 191 | $419,592.88 | $1,236.25 | $0.00 | $2,372.44 | $423,201.57 |
| 192 | $423,201.57 | $1,236.25 | $0.00 | $2,392.84 | $426,830.66 |
| 193 | $426,830.66 | $1,236.25 | $0.00 | $2,413.36 | $430,480.27 |
| 194 | $430,480.27 | $1,236.25 | $0.00 | $2,434.00 | $434,150.52 |
| 195 | $434,150.52 | $1,236.25 | $0.00 | $2,454.75 | $437,841.52 |
| 196 | $437,841.52 | $1,236.25 | $0.00 | $2,475.62 | $441,553.39 |
| 197 | $441,553.39 | $1,236.25 | $0.00 | $2,496.61 | $445,286.25 |
| 198 | $445,286.25 | $1,236.25 | $0.00 | $2,517.71 | $449,040.21 |
| 199 | $449,040.21 | $1,236.25 | $0.00 | $2,538.94 | $452,815.40 |
| 200 | $452,815.40 | $1,236.25 | $0.00 | $2,560.28 | $456,611.93 |
| 201 | $456,611.93 | $1,236.25 | $0.00 | $2,581.75 | $460,429.93 |
| 202 | $460,429.93 | $1,236.25 | $0.00 | $2,603.34 | $464,269.52 |
| 203 | $464,269.52 | $1,236.25 | $0.00 | $2,625.05 | $468,130.82 |
| 204 | $468,130.82 | $1,236.25 | $0.00 | $2,646.88 | $472,013.95 |
| 205 | $472,013.95 | $1,236.25 | $0.00 | $2,668.84 | $475,919.04 |
| 206 | $475,919.04 | $1,236.25 | $0.00 | $2,690.92 | $479,846.21 |
| 207 | $479,846.21 | $1,236.25 | $0.00 | $2,713.12 | $483,795.58 |
| 208 | $483,795.58 | $1,236.25 | $0.00 | $2,735.45 | $487,767.28 |
| 209 | $487,767.28 | $1,236.25 | $0.00 | $2,757.91 | $491,761.44 |
| 210 | $491,761.44 | $1,236.25 | $0.00 | $2,780.49 | $495,778.18 |
| 211 | $495,778.18 | $1,236.25 | $0.00 | $2,803.20 | $499,817.63 |
| 212 | $499,817.63 | $1,236.25 | $0.00 | $2,826.04 | $503,879.92 |
| 213 | $503,879.92 | $1,236.25 | $0.00 | $2,849.01 | $507,965.18 |
| 214 | $507,965.18 | $1,236.25 | $0.00 | $2,872.11 | $512,073.54 |
| 215 | $512,073.54 | $1,236.25 | $0.00 | $2,895.34 | $516,205.13 |
| 216 | $516,205.13 | $1,236.25 | $0.00 | $2,918.70 | $520,360.08 |
| 217 | $520,360.08 | $1,236.25 | $144,936.24 | $2,942.19 | $379,602.28 |
| 218 | $379,602.28 | $1,236.25 | $0.00 | $2,146.33 | $382,984.86 |
| 219 | $382,984.86 | $1,236.25 | $0.00 | $2,165.45 | $386,386.56 |
| 220 | $386,386.56 | $1,236.25 | $0.00 | $2,184.69 | $389,807.50 |
| 221 | $389,807.50 | $1,236.25 | $0.00 | $2,204.03 | $393,247.78 |
| 222 | $393,247.78 | $1,236.25 | $0.00 | $2,223.48 | $396,707.51 |
| 223 | $396,707.51 | $1,236.25 | $0.00 | $2,243.04 | $400,186.80 |
| 224 | $400,186.80 | $1,236.25 | $0.00 | $2,262.71 | $403,685.76 |
| 225 | $403,685.76 | $1,236.25 | $0.00 | $2,282.50 | $407,204.51 |
| 226 | $407,204.51 | $1,236.25 | $0.00 | $2,302.39 | $410,743.15 |
| 227 | $410,743.15 | $1,236.25 | $0.00 | $2,322.40 | $414,301.80 |
| 228 | $414,301.80 | $1,236.25 | $0.00 | $2,342.52 | $417,880.57 |
| 229 | $417,880.57 | $1,236.25 | $152,183.05 | $2,362.76 | $269,296.53 |
| 230 | $269,296.53 | $1,236.25 | $0.00 | $1,522.64 | $272,055.42 |
| 231 | $272,055.42 | $1,236.25 | $0.00 | $1,538.24 | $274,829.91 |
| 232 | $274,829.91 | $1,236.25 | $0.00 | $1,553.93 | $277,620.09 |
| 233 | $277,620.09 | $1,236.25 | $0.00 | $1,569.70 | $280,426.04 |
| 234 | $280,426.04 | $1,236.25 | $0.00 | $1,585.57 | $283,247.86 |
| 235 | $283,247.86 | $1,236.25 | $0.00 | $1,601.52 | $286,085.63 |
| 236 | $286,085.63 | $1,236.25 | $0.00 | $1,617.57 | $288,939.45 |
| 237 | $288,939.45 | $1,236.25 | $0.00 | $1,633.71 | $291,809.41 |
| 238 | $291,809.41 | $1,236.25 | $0.00 | $1,649.93 | $294,695.59 |
| 239 | $294,695.59 | $1,236.25 | $0.00 | $1,666.25 | $297,598.09 |
| 240 | $297,598.09 | $1,236.25 | $0.00 | $1,682.66 | $300,517.00 |
| 241 | $300,517.00 | $1,236.25 | $159,792.20 | $1,699.17 | $143,660.22 |
| 242 | $143,660.22 | $1,236.25 | $0.00 | $812.28 | $145,708.75 |
| 243 | $145,708.75 | $1,236.25 | $0.00 | $823.86 | $147,768.86 |
| 244 | $147,768.86 | $1,236.25 | $0.00 | $835.51 | $149,840.62 |
| 245 | $149,840.62 | $1,236.25 | $0.00 | $847.22 | $151,924.09 |
| 246 | $151,924.09 | $1,236.25 | $0.00 | $859.00 | $154,019.34 |
| 247 | $154,019.34 | $1,236.25 | $0.00 | $870.85 | $156,126.44 |
| 248 | $156,126.44 | $1,236.25 | $0.00 | $882.76 | $158,245.45 |
| 249 | $158,245.45 | $1,236.25 | $0.00 | $894.74 | $160,376.44 |
| 250 | $160,376.44 | $1,236.25 | $0.00 | $906.79 | $162,519.48 |
| 251 | $162,519.48 | $1,236.25 | $0.00 | $918.91 | $164,674.64 |
| 252 | $164,674.64 | $1,236.25 | $0.00 | $931.09 | $166,841.98 |
| 253 | $166,841.98 | $0.00 | $167,781.81 | $943.35 | $3.52 |