How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $171,839 |
| Monthly savings required | $1,360 |
How much will it cost to send your child to University of Tulsa in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $687,355.56 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,360.25 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 | $66,265.00 |
| 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 Tulsa in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,360.25 | $0.00 | $0.00 | $1,360.25 |
| 2 | $1,360.25 | $1,360.25 | $0.00 | $7.69 | $2,728.19 |
| 3 | $2,728.19 | $1,360.25 | $0.00 | $15.43 | $4,103.87 |
| 4 | $4,103.87 | $1,360.25 | $0.00 | $23.20 | $5,487.32 |
| 5 | $5,487.32 | $1,360.25 | $0.00 | $31.03 | $6,878.60 |
| 6 | $6,878.60 | $1,360.25 | $0.00 | $38.89 | $8,277.74 |
| 7 | $8,277.74 | $1,360.25 | $0.00 | $46.80 | $9,684.79 |
| 8 | $9,684.79 | $1,360.25 | $0.00 | $54.76 | $11,099.80 |
| 9 | $11,099.80 | $1,360.25 | $0.00 | $62.76 | $12,522.81 |
| 10 | $12,522.81 | $1,360.25 | $0.00 | $70.81 | $13,953.87 |
| 11 | $13,953.87 | $1,360.25 | $0.00 | $78.90 | $15,393.02 |
| 12 | $15,393.02 | $1,360.25 | $0.00 | $87.03 | $16,840.30 |
| 13 | $16,840.30 | $1,360.25 | $0.00 | $95.22 | $18,295.77 |
| 14 | $18,295.77 | $1,360.25 | $0.00 | $103.45 | $19,759.47 |
| 15 | $19,759.47 | $1,360.25 | $0.00 | $111.72 | $21,231.44 |
| 16 | $21,231.44 | $1,360.25 | $0.00 | $120.05 | $22,711.74 |
| 17 | $22,711.74 | $1,360.25 | $0.00 | $128.42 | $24,200.41 |
| 18 | $24,200.41 | $1,360.25 | $0.00 | $136.83 | $25,697.49 |
| 19 | $25,697.49 | $1,360.25 | $0.00 | $145.30 | $27,203.04 |
| 20 | $27,203.04 | $1,360.25 | $0.00 | $153.81 | $28,717.10 |
| 21 | $28,717.10 | $1,360.25 | $0.00 | $162.37 | $30,239.72 |
| 22 | $30,239.72 | $1,360.25 | $0.00 | $170.98 | $31,770.95 |
| 23 | $31,770.95 | $1,360.25 | $0.00 | $179.64 | $33,310.84 |
| 24 | $33,310.84 | $1,360.25 | $0.00 | $188.34 | $34,859.43 |
| 25 | $34,859.43 | $1,360.25 | $0.00 | $197.10 | $36,416.78 |
| 26 | $36,416.78 | $1,360.25 | $0.00 | $205.91 | $37,982.94 |
| 27 | $37,982.94 | $1,360.25 | $0.00 | $214.76 | $39,557.95 |
| 28 | $39,557.95 | $1,360.25 | $0.00 | $223.67 | $41,141.87 |
| 29 | $41,141.87 | $1,360.25 | $0.00 | $232.62 | $42,734.74 |
| 30 | $42,734.74 | $1,360.25 | $0.00 | $241.63 | $44,336.62 |
| 31 | $44,336.62 | $1,360.25 | $0.00 | $250.69 | $45,947.56 |
| 32 | $45,947.56 | $1,360.25 | $0.00 | $259.79 | $47,567.60 |
| 33 | $47,567.60 | $1,360.25 | $0.00 | $268.95 | $49,196.80 |
| 34 | $49,196.80 | $1,360.25 | $0.00 | $278.17 | $50,835.22 |
| 35 | $50,835.22 | $1,360.25 | $0.00 | $287.43 | $52,482.90 |
| 36 | $52,482.90 | $1,360.25 | $0.00 | $296.75 | $54,139.90 |
| 37 | $54,139.90 | $1,360.25 | $0.00 | $306.11 | $55,806.26 |
| 38 | $55,806.26 | $1,360.25 | $0.00 | $315.54 | $57,482.05 |
| 39 | $57,482.05 | $1,360.25 | $0.00 | $325.01 | $59,167.31 |
| 40 | $59,167.31 | $1,360.25 | $0.00 | $334.54 | $60,862.10 |
| 41 | $60,862.10 | $1,360.25 | $0.00 | $344.12 | $62,566.47 |
| 42 | $62,566.47 | $1,360.25 | $0.00 | $353.76 | $64,280.48 |
| 43 | $64,280.48 | $1,360.25 | $0.00 | $363.45 | $66,004.18 |
| 44 | $66,004.18 | $1,360.25 | $0.00 | $373.20 | $67,737.63 |
| 45 | $67,737.63 | $1,360.25 | $0.00 | $383.00 | $69,480.88 |
| 46 | $69,480.88 | $1,360.25 | $0.00 | $392.85 | $71,233.98 |
| 47 | $71,233.98 | $1,360.25 | $0.00 | $402.77 | $72,997.00 |
| 48 | $72,997.00 | $1,360.25 | $0.00 | $412.74 | $74,769.99 |
| 49 | $74,769.99 | $1,360.25 | $0.00 | $422.76 | $76,553.00 |
| 50 | $76,553.00 | $1,360.25 | $0.00 | $432.84 | $78,346.09 |
| 51 | $78,346.09 | $1,360.25 | $0.00 | $442.98 | $80,149.32 |
| 52 | $80,149.32 | $1,360.25 | $0.00 | $453.18 | $81,962.75 |
| 53 | $81,962.75 | $1,360.25 | $0.00 | $463.43 | $83,786.43 |
| 54 | $83,786.43 | $1,360.25 | $0.00 | $473.74 | $85,620.42 |
| 55 | $85,620.42 | $1,360.25 | $0.00 | $484.11 | $87,464.78 |
| 56 | $87,464.78 | $1,360.25 | $0.00 | $494.54 | $89,319.57 |
| 57 | $89,319.57 | $1,360.25 | $0.00 | $505.03 | $91,184.85 |
| 58 | $91,184.85 | $1,360.25 | $0.00 | $515.57 | $93,060.67 |
| 59 | $93,060.67 | $1,360.25 | $0.00 | $526.18 | $94,947.10 |
| 60 | $94,947.10 | $1,360.25 | $0.00 | $536.84 | $96,844.19 |
| 61 | $96,844.19 | $1,360.25 | $0.00 | $547.57 | $98,752.01 |
| 62 | $98,752.01 | $1,360.25 | $0.00 | $558.36 | $100,670.62 |
| 63 | $100,670.62 | $1,360.25 | $0.00 | $569.21 | $102,600.08 |
| 64 | $102,600.08 | $1,360.25 | $0.00 | $580.12 | $104,540.45 |
| 65 | $104,540.45 | $1,360.25 | $0.00 | $591.09 | $106,491.79 |
| 66 | $106,491.79 | $1,360.25 | $0.00 | $602.12 | $108,454.16 |
| 67 | $108,454.16 | $1,360.25 | $0.00 | $613.22 | $110,427.63 |
| 68 | $110,427.63 | $1,360.25 | $0.00 | $624.37 | $112,412.25 |
| 69 | $112,412.25 | $1,360.25 | $0.00 | $635.60 | $114,408.10 |
| 70 | $114,408.10 | $1,360.25 | $0.00 | $646.88 | $116,415.23 |
| 71 | $116,415.23 | $1,360.25 | $0.00 | $658.23 | $118,433.71 |
| 72 | $118,433.71 | $1,360.25 | $0.00 | $669.64 | $120,463.60 |
| 73 | $120,463.60 | $1,360.25 | $0.00 | $681.12 | $122,504.97 |
| 74 | $122,504.97 | $1,360.25 | $0.00 | $692.66 | $124,557.88 |
| 75 | $124,557.88 | $1,360.25 | $0.00 | $704.27 | $126,622.40 |
| 76 | $126,622.40 | $1,360.25 | $0.00 | $715.94 | $128,698.59 |
| 77 | $128,698.59 | $1,360.25 | $0.00 | $727.68 | $130,786.52 |
| 78 | $130,786.52 | $1,360.25 | $0.00 | $739.49 | $132,886.26 |
| 79 | $132,886.26 | $1,360.25 | $0.00 | $751.36 | $134,997.87 |
| 80 | $134,997.87 | $1,360.25 | $0.00 | $763.30 | $137,121.42 |
| 81 | $137,121.42 | $1,360.25 | $0.00 | $775.30 | $139,256.97 |
| 82 | $139,256.97 | $1,360.25 | $0.00 | $787.38 | $141,404.60 |
| 83 | $141,404.60 | $1,360.25 | $0.00 | $799.52 | $143,564.37 |
| 84 | $143,564.37 | $1,360.25 | $0.00 | $811.73 | $145,736.35 |
| 85 | $145,736.35 | $1,360.25 | $0.00 | $824.01 | $147,920.61 |
| 86 | $147,920.61 | $1,360.25 | $0.00 | $836.36 | $150,117.22 |
| 87 | $150,117.22 | $1,360.25 | $0.00 | $848.78 | $152,326.25 |
| 88 | $152,326.25 | $1,360.25 | $0.00 | $861.27 | $154,547.77 |
| 89 | $154,547.77 | $1,360.25 | $0.00 | $873.84 | $156,781.86 |
| 90 | $156,781.86 | $1,360.25 | $0.00 | $886.47 | $159,028.58 |
| 91 | $159,028.58 | $1,360.25 | $0.00 | $899.17 | $161,288.00 |
| 92 | $161,288.00 | $1,360.25 | $0.00 | $911.95 | $163,560.20 |
| 93 | $163,560.20 | $1,360.25 | $0.00 | $924.79 | $165,845.24 |
| 94 | $165,845.24 | $1,360.25 | $0.00 | $937.71 | $168,143.20 |
| 95 | $168,143.20 | $1,360.25 | $0.00 | $950.71 | $170,454.16 |
| 96 | $170,454.16 | $1,360.25 | $0.00 | $963.77 | $172,778.18 |
| 97 | $172,778.18 | $1,360.25 | $0.00 | $976.91 | $175,115.34 |
| 98 | $175,115.34 | $1,360.25 | $0.00 | $990.13 | $177,465.72 |
| 99 | $177,465.72 | $1,360.25 | $0.00 | $1,003.42 | $179,829.39 |
| 100 | $179,829.39 | $1,360.25 | $0.00 | $1,016.78 | $182,206.42 |
| 101 | $182,206.42 | $1,360.25 | $0.00 | $1,030.22 | $184,596.89 |
| 102 | $184,596.89 | $1,360.25 | $0.00 | $1,043.74 | $187,000.88 |
| 103 | $187,000.88 | $1,360.25 | $0.00 | $1,057.33 | $189,418.46 |
| 104 | $189,418.46 | $1,360.25 | $0.00 | $1,071.00 | $191,849.71 |
| 105 | $191,849.71 | $1,360.25 | $0.00 | $1,084.75 | $194,294.71 |
| 106 | $194,294.71 | $1,360.25 | $0.00 | $1,098.57 | $196,753.53 |
| 107 | $196,753.53 | $1,360.25 | $0.00 | $1,112.47 | $199,226.25 |
| 108 | $199,226.25 | $1,360.25 | $0.00 | $1,126.45 | $201,712.95 |
| 109 | $201,712.95 | $1,360.25 | $0.00 | $1,140.51 | $204,213.71 |
| 110 | $204,213.71 | $1,360.25 | $0.00 | $1,154.65 | $206,728.61 |
| 111 | $206,728.61 | $1,360.25 | $0.00 | $1,168.87 | $209,257.73 |
| 112 | $209,257.73 | $1,360.25 | $0.00 | $1,183.17 | $211,801.15 |
| 113 | $211,801.15 | $1,360.25 | $0.00 | $1,197.55 | $214,358.95 |
| 114 | $214,358.95 | $1,360.25 | $0.00 | $1,212.02 | $216,931.22 |
| 115 | $216,931.22 | $1,360.25 | $0.00 | $1,226.56 | $219,518.03 |
| 116 | $219,518.03 | $1,360.25 | $0.00 | $1,241.19 | $222,119.47 |
| 117 | $222,119.47 | $1,360.25 | $0.00 | $1,255.90 | $224,735.62 |
| 118 | $224,735.62 | $1,360.25 | $0.00 | $1,270.69 | $227,366.56 |
| 119 | $227,366.56 | $1,360.25 | $0.00 | $1,285.56 | $230,012.37 |
| 120 | $230,012.37 | $1,360.25 | $0.00 | $1,300.52 | $232,673.14 |
| 121 | $232,673.14 | $1,360.25 | $0.00 | $1,315.57 | $235,348.96 |
| 122 | $235,348.96 | $1,360.25 | $0.00 | $1,330.70 | $238,039.91 |
| 123 | $238,039.91 | $1,360.25 | $0.00 | $1,345.91 | $240,746.07 |
| 124 | $240,746.07 | $1,360.25 | $0.00 | $1,361.21 | $243,467.53 |
| 125 | $243,467.53 | $1,360.25 | $0.00 | $1,376.60 | $246,204.38 |
| 126 | $246,204.38 | $1,360.25 | $0.00 | $1,392.08 | $248,956.71 |
| 127 | $248,956.71 | $1,360.25 | $0.00 | $1,407.64 | $251,724.60 |
| 128 | $251,724.60 | $1,360.25 | $0.00 | $1,423.29 | $254,508.14 |
| 129 | $254,508.14 | $1,360.25 | $0.00 | $1,439.03 | $257,307.42 |
| 130 | $257,307.42 | $1,360.25 | $0.00 | $1,454.85 | $260,122.52 |
| 131 | $260,122.52 | $1,360.25 | $0.00 | $1,470.77 | $262,953.54 |
| 132 | $262,953.54 | $1,360.25 | $0.00 | $1,486.78 | $265,800.57 |
| 133 | $265,800.57 | $1,360.25 | $0.00 | $1,502.88 | $268,663.70 |
| 134 | $268,663.70 | $1,360.25 | $0.00 | $1,519.06 | $271,543.01 |
| 135 | $271,543.01 | $1,360.25 | $0.00 | $1,535.34 | $274,438.60 |
| 136 | $274,438.60 | $1,360.25 | $0.00 | $1,551.72 | $277,350.57 |
| 137 | $277,350.57 | $1,360.25 | $0.00 | $1,568.18 | $280,279.00 |
| 138 | $280,279.00 | $1,360.25 | $0.00 | $1,584.74 | $283,223.99 |
| 139 | $283,223.99 | $1,360.25 | $0.00 | $1,601.39 | $286,185.63 |
| 140 | $286,185.63 | $1,360.25 | $0.00 | $1,618.14 | $289,164.02 |
| 141 | $289,164.02 | $1,360.25 | $0.00 | $1,634.98 | $292,159.25 |
| 142 | $292,159.25 | $1,360.25 | $0.00 | $1,651.91 | $295,171.41 |
| 143 | $295,171.41 | $1,360.25 | $0.00 | $1,668.94 | $298,200.60 |
| 144 | $298,200.60 | $1,360.25 | $0.00 | $1,686.07 | $301,246.92 |
| 145 | $301,246.92 | $1,360.25 | $0.00 | $1,703.29 | $304,310.46 |
| 146 | $304,310.46 | $1,360.25 | $0.00 | $1,720.62 | $307,391.33 |
| 147 | $307,391.33 | $1,360.25 | $0.00 | $1,738.04 | $310,489.62 |
| 148 | $310,489.62 | $1,360.25 | $0.00 | $1,755.55 | $313,605.42 |
| 149 | $313,605.42 | $1,360.25 | $0.00 | $1,773.17 | $316,738.84 |
| 150 | $316,738.84 | $1,360.25 | $0.00 | $1,790.89 | $319,889.98 |
| 151 | $319,889.98 | $1,360.25 | $0.00 | $1,808.70 | $323,058.93 |
| 152 | $323,058.93 | $1,360.25 | $0.00 | $1,826.62 | $326,245.80 |
| 153 | $326,245.80 | $1,360.25 | $0.00 | $1,844.64 | $329,450.69 |
| 154 | $329,450.69 | $1,360.25 | $0.00 | $1,862.76 | $332,673.70 |
| 155 | $332,673.70 | $1,360.25 | $0.00 | $1,880.99 | $335,914.94 |
| 156 | $335,914.94 | $1,360.25 | $0.00 | $1,899.31 | $339,174.50 |
| 157 | $339,174.50 | $1,360.25 | $0.00 | $1,917.74 | $342,452.49 |
| 158 | $342,452.49 | $1,360.25 | $0.00 | $1,936.28 | $345,749.02 |
| 159 | $345,749.02 | $1,360.25 | $0.00 | $1,954.92 | $349,064.19 |
| 160 | $349,064.19 | $1,360.25 | $0.00 | $1,973.66 | $352,398.10 |
| 161 | $352,398.10 | $1,360.25 | $0.00 | $1,992.51 | $355,750.86 |
| 162 | $355,750.86 | $1,360.25 | $0.00 | $2,011.47 | $359,122.58 |
| 163 | $359,122.58 | $1,360.25 | $0.00 | $2,030.53 | $362,513.36 |
| 164 | $362,513.36 | $1,360.25 | $0.00 | $2,049.70 | $365,923.31 |
| 165 | $365,923.31 | $1,360.25 | $0.00 | $2,068.98 | $369,352.54 |
| 166 | $369,352.54 | $1,360.25 | $0.00 | $2,088.37 | $372,801.16 |
| 167 | $372,801.16 | $1,360.25 | $0.00 | $2,107.87 | $376,269.28 |
| 168 | $376,269.28 | $1,360.25 | $0.00 | $2,127.48 | $379,757.01 |
| 169 | $379,757.01 | $1,360.25 | $0.00 | $2,147.20 | $383,264.46 |
| 170 | $383,264.46 | $1,360.25 | $0.00 | $2,167.03 | $386,791.74 |
| 171 | $386,791.74 | $1,360.25 | $0.00 | $2,186.98 | $390,338.97 |
| 172 | $390,338.97 | $1,360.25 | $0.00 | $2,207.03 | $393,906.25 |
| 173 | $393,906.25 | $1,360.25 | $0.00 | $2,227.20 | $397,493.70 |
| 174 | $397,493.70 | $1,360.25 | $0.00 | $2,247.49 | $401,101.44 |
| 175 | $401,101.44 | $1,360.25 | $0.00 | $2,267.89 | $404,729.58 |
| 176 | $404,729.58 | $1,360.25 | $0.00 | $2,288.40 | $408,378.23 |
| 177 | $408,378.23 | $1,360.25 | $0.00 | $2,309.03 | $412,047.51 |
| 178 | $412,047.51 | $1,360.25 | $0.00 | $2,329.78 | $415,737.54 |
| 179 | $415,737.54 | $1,360.25 | $0.00 | $2,350.64 | $419,448.43 |
| 180 | $419,448.43 | $1,360.25 | $0.00 | $2,371.62 | $423,180.30 |
| 181 | $423,180.30 | $1,360.25 | $0.00 | $2,392.72 | $426,933.27 |
| 182 | $426,933.27 | $1,360.25 | $0.00 | $2,413.94 | $430,707.46 |
| 183 | $430,707.46 | $1,360.25 | $0.00 | $2,435.28 | $434,502.99 |
| 184 | $434,502.99 | $1,360.25 | $0.00 | $2,456.74 | $438,319.98 |
| 185 | $438,319.98 | $1,360.25 | $0.00 | $2,478.32 | $442,158.55 |
| 186 | $442,158.55 | $1,360.25 | $0.00 | $2,500.03 | $446,018.83 |
| 187 | $446,018.83 | $1,360.25 | $0.00 | $2,521.86 | $449,900.94 |
| 188 | $449,900.94 | $1,360.25 | $0.00 | $2,543.81 | $453,805.00 |
| 189 | $453,805.00 | $1,360.25 | $0.00 | $2,565.88 | $457,731.13 |
| 190 | $457,731.13 | $1,360.25 | $0.00 | $2,588.08 | $461,679.46 |
| 191 | $461,679.46 | $1,360.25 | $0.00 | $2,610.40 | $465,650.11 |
| 192 | $465,650.11 | $1,360.25 | $0.00 | $2,632.85 | $469,643.21 |
| 193 | $469,643.21 | $1,360.25 | $0.00 | $2,655.43 | $473,658.89 |
| 194 | $473,658.89 | $1,360.25 | $0.00 | $2,678.14 | $477,697.28 |
| 195 | $477,697.28 | $1,360.25 | $0.00 | $2,700.97 | $481,758.50 |
| 196 | $481,758.50 | $1,360.25 | $0.00 | $2,723.93 | $485,842.68 |
| 197 | $485,842.68 | $1,360.25 | $0.00 | $2,747.03 | $489,949.96 |
| 198 | $489,949.96 | $1,360.25 | $0.00 | $2,770.25 | $494,080.46 |
| 199 | $494,080.46 | $1,360.25 | $0.00 | $2,793.60 | $498,234.31 |
| 200 | $498,234.31 | $1,360.25 | $0.00 | $2,817.09 | $502,411.65 |
| 201 | $502,411.65 | $1,360.25 | $0.00 | $2,840.71 | $506,612.61 |
| 202 | $506,612.61 | $1,360.25 | $0.00 | $2,864.46 | $510,837.32 |
| 203 | $510,837.32 | $1,360.25 | $0.00 | $2,888.35 | $515,085.92 |
| 204 | $515,085.92 | $1,360.25 | $0.00 | $2,912.37 | $519,358.54 |
| 205 | $519,358.54 | $1,360.25 | $0.00 | $2,936.53 | $523,655.32 |
| 206 | $523,655.32 | $1,360.25 | $0.00 | $2,960.82 | $527,976.39 |
| 207 | $527,976.39 | $1,360.25 | $0.00 | $2,985.26 | $532,321.90 |
| 208 | $532,321.90 | $1,360.25 | $0.00 | $3,009.83 | $536,691.98 |
| 209 | $536,691.98 | $1,360.25 | $0.00 | $3,034.53 | $541,086.76 |
| 210 | $541,086.76 | $1,360.25 | $0.00 | $3,059.38 | $545,506.39 |
| 211 | $545,506.39 | $1,360.25 | $0.00 | $3,084.37 | $549,951.01 |
| 212 | $549,951.01 | $1,360.25 | $0.00 | $3,109.50 | $554,420.76 |
| 213 | $554,420.76 | $1,360.25 | $0.00 | $3,134.78 | $558,915.79 |
| 214 | $558,915.79 | $1,360.25 | $0.00 | $3,160.19 | $563,436.23 |
| 215 | $563,436.23 | $1,360.25 | $0.00 | $3,185.75 | $567,982.23 |
| 216 | $567,982.23 | $1,360.25 | $0.00 | $3,211.45 | $572,553.93 |
| 217 | $572,553.93 | $1,360.25 | $159,474.62 | $3,237.30 | $417,676.86 |
| 218 | $417,676.86 | $1,360.25 | $0.00 | $2,361.61 | $421,398.72 |
| 219 | $421,398.72 | $1,360.25 | $0.00 | $2,382.65 | $425,141.62 |
| 220 | $425,141.62 | $1,360.25 | $0.00 | $2,403.81 | $428,905.68 |
| 221 | $428,905.68 | $1,360.25 | $0.00 | $2,425.10 | $432,691.03 |
| 222 | $432,691.03 | $1,360.25 | $0.00 | $2,446.50 | $436,497.78 |
| 223 | $436,497.78 | $1,360.25 | $0.00 | $2,468.02 | $440,326.05 |
| 224 | $440,326.05 | $1,360.25 | $0.00 | $2,489.67 | $444,175.97 |
| 225 | $444,175.97 | $1,360.25 | $0.00 | $2,511.44 | $448,047.66 |
| 226 | $448,047.66 | $1,360.25 | $0.00 | $2,533.33 | $451,941.24 |
| 227 | $451,941.24 | $1,360.25 | $0.00 | $2,555.34 | $455,856.83 |
| 228 | $455,856.83 | $1,360.25 | $0.00 | $2,577.48 | $459,794.56 |
| 229 | $459,794.56 | $1,360.25 | $167,448.35 | $2,599.75 | $296,306.21 |
| 230 | $296,306.21 | $1,360.25 | $0.00 | $1,675.36 | $299,341.82 |
| 231 | $299,341.82 | $1,360.25 | $0.00 | $1,692.52 | $302,394.59 |
| 232 | $302,394.59 | $1,360.25 | $0.00 | $1,709.78 | $305,464.62 |
| 233 | $305,464.62 | $1,360.25 | $0.00 | $1,727.14 | $308,552.01 |
| 234 | $308,552.01 | $1,360.25 | $0.00 | $1,744.60 | $311,656.86 |
| 235 | $311,656.86 | $1,360.25 | $0.00 | $1,762.15 | $314,779.26 |
| 236 | $314,779.26 | $1,360.25 | $0.00 | $1,779.81 | $317,919.32 |
| 237 | $317,919.32 | $1,360.25 | $0.00 | $1,797.56 | $321,077.13 |
| 238 | $321,077.13 | $1,360.25 | $0.00 | $1,815.42 | $324,252.80 |
| 239 | $324,252.80 | $1,360.25 | $0.00 | $1,833.37 | $327,446.42 |
| 240 | $327,446.42 | $1,360.25 | $0.00 | $1,851.43 | $330,658.10 |
| 241 | $330,658.10 | $1,360.25 | $175,820.77 | $1,869.59 | $158,067.17 |
| 242 | $158,067.17 | $1,360.25 | $0.00 | $893.73 | $160,321.15 |
| 243 | $160,321.15 | $1,360.25 | $0.00 | $906.48 | $162,587.88 |
| 244 | $162,587.88 | $1,360.25 | $0.00 | $919.30 | $164,867.43 |
| 245 | $164,867.43 | $1,360.25 | $0.00 | $932.18 | $167,159.86 |
| 246 | $167,159.86 | $1,360.25 | $0.00 | $945.15 | $169,465.26 |
| 247 | $169,465.26 | $1,360.25 | $0.00 | $958.18 | $171,783.69 |
| 248 | $171,783.69 | $1,360.25 | $0.00 | $971.29 | $174,115.23 |
| 249 | $174,115.23 | $1,360.25 | $0.00 | $984.47 | $176,459.95 |
| 250 | $176,459.95 | $1,360.25 | $0.00 | $997.73 | $178,817.93 |
| 251 | $178,817.93 | $1,360.25 | $0.00 | $1,011.06 | $181,189.24 |
| 252 | $181,189.24 | $1,360.25 | $0.00 | $1,024.47 | $183,573.96 |
| 253 | $183,573.96 | $0.00 | $184,611.81 | $1,037.95 | $0.10 |