How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $150,227 |
| Monthly savings required | $1,189 |
How much will it cost to send your child to Philadelphia University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $600,908.40 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,189.17 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 | $57,931.00 |
| 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 Philadelphia University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,189.17 | $0.00 | $0.00 | $1,189.17 |
| 2 | $1,189.17 | $1,189.17 | $0.00 | $6.72 | $2,385.06 |
| 3 | $2,385.06 | $1,189.17 | $0.00 | $13.49 | $3,587.72 |
| 4 | $3,587.72 | $1,189.17 | $0.00 | $20.29 | $4,797.18 |
| 5 | $4,797.18 | $1,189.17 | $0.00 | $27.12 | $6,013.47 |
| 6 | $6,013.47 | $1,189.17 | $0.00 | $34.00 | $7,236.64 |
| 7 | $7,236.64 | $1,189.17 | $0.00 | $40.92 | $8,466.73 |
| 8 | $8,466.73 | $1,189.17 | $0.00 | $47.87 | $9,703.77 |
| 9 | $9,703.77 | $1,189.17 | $0.00 | $54.87 | $10,947.81 |
| 10 | $10,947.81 | $1,189.17 | $0.00 | $61.90 | $12,198.88 |
| 11 | $12,198.88 | $1,189.17 | $0.00 | $68.97 | $13,457.02 |
| 12 | $13,457.02 | $1,189.17 | $0.00 | $76.09 | $14,722.28 |
| 13 | $14,722.28 | $1,189.17 | $0.00 | $83.24 | $15,994.69 |
| 14 | $15,994.69 | $1,189.17 | $0.00 | $90.44 | $17,274.30 |
| 15 | $17,274.30 | $1,189.17 | $0.00 | $97.67 | $18,561.14 |
| 16 | $18,561.14 | $1,189.17 | $0.00 | $104.95 | $19,855.26 |
| 17 | $19,855.26 | $1,189.17 | $0.00 | $112.26 | $21,156.69 |
| 18 | $21,156.69 | $1,189.17 | $0.00 | $119.62 | $22,465.48 |
| 19 | $22,465.48 | $1,189.17 | $0.00 | $127.02 | $23,781.67 |
| 20 | $23,781.67 | $1,189.17 | $0.00 | $134.47 | $25,105.31 |
| 21 | $25,105.31 | $1,189.17 | $0.00 | $141.95 | $26,436.43 |
| 22 | $26,436.43 | $1,189.17 | $0.00 | $149.48 | $27,775.08 |
| 23 | $27,775.08 | $1,189.17 | $0.00 | $157.04 | $29,121.29 |
| 24 | $29,121.29 | $1,189.17 | $0.00 | $164.66 | $30,475.12 |
| 25 | $30,475.12 | $1,189.17 | $0.00 | $172.31 | $31,836.60 |
| 26 | $31,836.60 | $1,189.17 | $0.00 | $180.01 | $33,205.78 |
| 27 | $33,205.78 | $1,189.17 | $0.00 | $187.75 | $34,582.70 |
| 28 | $34,582.70 | $1,189.17 | $0.00 | $195.54 | $35,967.41 |
| 29 | $35,967.41 | $1,189.17 | $0.00 | $203.36 | $37,359.94 |
| 30 | $37,359.94 | $1,189.17 | $0.00 | $211.24 | $38,760.35 |
| 31 | $38,760.35 | $1,189.17 | $0.00 | $219.16 | $40,168.68 |
| 32 | $40,168.68 | $1,189.17 | $0.00 | $227.12 | $41,584.97 |
| 33 | $41,584.97 | $1,189.17 | $0.00 | $235.13 | $43,009.27 |
| 34 | $43,009.27 | $1,189.17 | $0.00 | $243.18 | $44,441.62 |
| 35 | $44,441.62 | $1,189.17 | $0.00 | $251.28 | $45,882.07 |
| 36 | $45,882.07 | $1,189.17 | $0.00 | $259.42 | $47,330.66 |
| 37 | $47,330.66 | $1,189.17 | $0.00 | $267.61 | $48,787.44 |
| 38 | $48,787.44 | $1,189.17 | $0.00 | $275.85 | $50,252.46 |
| 39 | $50,252.46 | $1,189.17 | $0.00 | $284.13 | $51,725.76 |
| 40 | $51,725.76 | $1,189.17 | $0.00 | $292.46 | $53,207.39 |
| 41 | $53,207.39 | $1,189.17 | $0.00 | $300.84 | $54,697.40 |
| 42 | $54,697.40 | $1,189.17 | $0.00 | $309.27 | $56,195.84 |
| 43 | $56,195.84 | $1,189.17 | $0.00 | $317.74 | $57,702.75 |
| 44 | $57,702.75 | $1,189.17 | $0.00 | $326.26 | $59,218.18 |
| 45 | $59,218.18 | $1,189.17 | $0.00 | $334.83 | $60,742.18 |
| 46 | $60,742.18 | $1,189.17 | $0.00 | $343.45 | $62,274.80 |
| 47 | $62,274.80 | $1,189.17 | $0.00 | $352.11 | $63,816.08 |
| 48 | $63,816.08 | $1,189.17 | $0.00 | $360.83 | $65,366.08 |
| 49 | $65,366.08 | $1,189.17 | $0.00 | $369.59 | $66,924.84 |
| 50 | $66,924.84 | $1,189.17 | $0.00 | $378.40 | $68,492.41 |
| 51 | $68,492.41 | $1,189.17 | $0.00 | $387.27 | $70,068.85 |
| 52 | $70,068.85 | $1,189.17 | $0.00 | $396.18 | $71,654.20 |
| 53 | $71,654.20 | $1,189.17 | $0.00 | $405.14 | $73,248.51 |
| 54 | $73,248.51 | $1,189.17 | $0.00 | $414.16 | $74,851.84 |
| 55 | $74,851.84 | $1,189.17 | $0.00 | $423.22 | $76,464.23 |
| 56 | $76,464.23 | $1,189.17 | $0.00 | $432.34 | $78,085.74 |
| 57 | $78,085.74 | $1,189.17 | $0.00 | $441.51 | $79,716.42 |
| 58 | $79,716.42 | $1,189.17 | $0.00 | $450.73 | $81,356.32 |
| 59 | $81,356.32 | $1,189.17 | $0.00 | $460.00 | $83,005.49 |
| 60 | $83,005.49 | $1,189.17 | $0.00 | $469.33 | $84,663.99 |
| 61 | $84,663.99 | $1,189.17 | $0.00 | $478.70 | $86,331.86 |
| 62 | $86,331.86 | $1,189.17 | $0.00 | $488.13 | $88,009.16 |
| 63 | $88,009.16 | $1,189.17 | $0.00 | $497.62 | $89,695.95 |
| 64 | $89,695.95 | $1,189.17 | $0.00 | $507.15 | $91,392.27 |
| 65 | $91,392.27 | $1,189.17 | $0.00 | $516.75 | $93,098.19 |
| 66 | $93,098.19 | $1,189.17 | $0.00 | $526.39 | $94,813.75 |
| 67 | $94,813.75 | $1,189.17 | $0.00 | $536.09 | $96,539.01 |
| 68 | $96,539.01 | $1,189.17 | $0.00 | $545.85 | $98,274.03 |
| 69 | $98,274.03 | $1,189.17 | $0.00 | $555.66 | $100,018.86 |
| 70 | $100,018.86 | $1,189.17 | $0.00 | $565.52 | $101,773.55 |
| 71 | $101,773.55 | $1,189.17 | $0.00 | $575.44 | $103,538.16 |
| 72 | $103,538.16 | $1,189.17 | $0.00 | $585.42 | $105,312.75 |
| 73 | $105,312.75 | $1,189.17 | $0.00 | $595.45 | $107,097.37 |
| 74 | $107,097.37 | $1,189.17 | $0.00 | $605.54 | $108,892.08 |
| 75 | $108,892.08 | $1,189.17 | $0.00 | $615.69 | $110,696.94 |
| 76 | $110,696.94 | $1,189.17 | $0.00 | $625.90 | $112,512.01 |
| 77 | $112,512.01 | $1,189.17 | $0.00 | $636.16 | $114,337.34 |
| 78 | $114,337.34 | $1,189.17 | $0.00 | $646.48 | $116,172.99 |
| 79 | $116,172.99 | $1,189.17 | $0.00 | $656.86 | $118,019.02 |
| 80 | $118,019.02 | $1,189.17 | $0.00 | $667.30 | $119,875.49 |
| 81 | $119,875.49 | $1,189.17 | $0.00 | $677.79 | $121,742.45 |
| 82 | $121,742.45 | $1,189.17 | $0.00 | $688.35 | $123,619.97 |
| 83 | $123,619.97 | $1,189.17 | $0.00 | $698.97 | $125,508.11 |
| 84 | $125,508.11 | $1,189.17 | $0.00 | $709.64 | $127,406.92 |
| 85 | $127,406.92 | $1,189.17 | $0.00 | $720.38 | $129,316.47 |
| 86 | $129,316.47 | $1,189.17 | $0.00 | $731.17 | $131,236.81 |
| 87 | $131,236.81 | $1,189.17 | $0.00 | $742.03 | $133,168.01 |
| 88 | $133,168.01 | $1,189.17 | $0.00 | $752.95 | $135,110.13 |
| 89 | $135,110.13 | $1,189.17 | $0.00 | $763.93 | $137,063.23 |
| 90 | $137,063.23 | $1,189.17 | $0.00 | $774.98 | $139,027.38 |
| 91 | $139,027.38 | $1,189.17 | $0.00 | $786.08 | $141,002.63 |
| 92 | $141,002.63 | $1,189.17 | $0.00 | $797.25 | $142,989.05 |
| 93 | $142,989.05 | $1,189.17 | $0.00 | $808.48 | $144,986.70 |
| 94 | $144,986.70 | $1,189.17 | $0.00 | $819.78 | $146,995.65 |
| 95 | $146,995.65 | $1,189.17 | $0.00 | $831.13 | $149,015.95 |
| 96 | $149,015.95 | $1,189.17 | $0.00 | $842.56 | $151,047.68 |
| 97 | $151,047.68 | $1,189.17 | $0.00 | $854.05 | $153,090.90 |
| 98 | $153,090.90 | $1,189.17 | $0.00 | $865.60 | $155,145.67 |
| 99 | $155,145.67 | $1,189.17 | $0.00 | $877.22 | $157,212.06 |
| 100 | $157,212.06 | $1,189.17 | $0.00 | $888.90 | $159,290.13 |
| 101 | $159,290.13 | $1,189.17 | $0.00 | $900.65 | $161,379.95 |
| 102 | $161,379.95 | $1,189.17 | $0.00 | $912.47 | $163,481.59 |
| 103 | $163,481.59 | $1,189.17 | $0.00 | $924.35 | $165,595.11 |
| 104 | $165,595.11 | $1,189.17 | $0.00 | $936.30 | $167,720.58 |
| 105 | $167,720.58 | $1,189.17 | $0.00 | $948.32 | $169,858.07 |
| 106 | $169,858.07 | $1,189.17 | $0.00 | $960.40 | $172,007.64 |
| 107 | $172,007.64 | $1,189.17 | $0.00 | $972.56 | $174,169.37 |
| 108 | $174,169.37 | $1,189.17 | $0.00 | $984.78 | $176,343.32 |
| 109 | $176,343.32 | $1,189.17 | $0.00 | $997.07 | $178,529.56 |
| 110 | $178,529.56 | $1,189.17 | $0.00 | $1,009.43 | $180,728.16 |
| 111 | $180,728.16 | $1,189.17 | $0.00 | $1,021.86 | $182,939.19 |
| 112 | $182,939.19 | $1,189.17 | $0.00 | $1,034.36 | $185,162.72 |
| 113 | $185,162.72 | $1,189.17 | $0.00 | $1,046.94 | $187,398.83 |
| 114 | $187,398.83 | $1,189.17 | $0.00 | $1,059.58 | $189,647.58 |
| 115 | $189,647.58 | $1,189.17 | $0.00 | $1,072.29 | $191,909.04 |
| 116 | $191,909.04 | $1,189.17 | $0.00 | $1,085.08 | $194,183.29 |
| 117 | $194,183.29 | $1,189.17 | $0.00 | $1,097.94 | $196,470.40 |
| 118 | $196,470.40 | $1,189.17 | $0.00 | $1,110.87 | $198,770.44 |
| 119 | $198,770.44 | $1,189.17 | $0.00 | $1,123.88 | $201,083.49 |
| 120 | $201,083.49 | $1,189.17 | $0.00 | $1,136.96 | $203,409.62 |
| 121 | $203,409.62 | $1,189.17 | $0.00 | $1,150.11 | $205,748.90 |
| 122 | $205,748.90 | $1,189.17 | $0.00 | $1,163.33 | $208,101.40 |
| 123 | $208,101.40 | $1,189.17 | $0.00 | $1,176.64 | $210,467.21 |
| 124 | $210,467.21 | $1,189.17 | $0.00 | $1,190.01 | $212,846.39 |
| 125 | $212,846.39 | $1,189.17 | $0.00 | $1,203.46 | $215,239.02 |
| 126 | $215,239.02 | $1,189.17 | $0.00 | $1,216.99 | $217,645.18 |
| 127 | $217,645.18 | $1,189.17 | $0.00 | $1,230.60 | $220,064.95 |
| 128 | $220,064.95 | $1,189.17 | $0.00 | $1,244.28 | $222,498.40 |
| 129 | $222,498.40 | $1,189.17 | $0.00 | $1,258.04 | $224,945.61 |
| 130 | $224,945.61 | $1,189.17 | $0.00 | $1,271.88 | $227,406.66 |
| 131 | $227,406.66 | $1,189.17 | $0.00 | $1,285.79 | $229,881.62 |
| 132 | $229,881.62 | $1,189.17 | $0.00 | $1,299.78 | $232,370.57 |
| 133 | $232,370.57 | $1,189.17 | $0.00 | $1,313.86 | $234,873.60 |
| 134 | $234,873.60 | $1,189.17 | $0.00 | $1,328.01 | $237,390.78 |
| 135 | $237,390.78 | $1,189.17 | $0.00 | $1,342.24 | $239,922.19 |
| 136 | $239,922.19 | $1,189.17 | $0.00 | $1,356.55 | $242,467.91 |
| 137 | $242,467.91 | $1,189.17 | $0.00 | $1,370.95 | $245,028.03 |
| 138 | $245,028.03 | $1,189.17 | $0.00 | $1,385.42 | $247,602.62 |
| 139 | $247,602.62 | $1,189.17 | $0.00 | $1,399.98 | $250,191.77 |
| 140 | $250,191.77 | $1,189.17 | $0.00 | $1,414.62 | $252,795.56 |
| 141 | $252,795.56 | $1,189.17 | $0.00 | $1,429.34 | $255,414.07 |
| 142 | $255,414.07 | $1,189.17 | $0.00 | $1,444.15 | $258,047.39 |
| 143 | $258,047.39 | $1,189.17 | $0.00 | $1,459.04 | $260,695.60 |
| 144 | $260,695.60 | $1,189.17 | $0.00 | $1,474.01 | $263,358.78 |
| 145 | $263,358.78 | $1,189.17 | $0.00 | $1,489.07 | $266,037.02 |
| 146 | $266,037.02 | $1,189.17 | $0.00 | $1,504.21 | $268,730.40 |
| 147 | $268,730.40 | $1,189.17 | $0.00 | $1,519.44 | $271,439.01 |
| 148 | $271,439.01 | $1,189.17 | $0.00 | $1,534.76 | $274,162.94 |
| 149 | $274,162.94 | $1,189.17 | $0.00 | $1,550.16 | $276,902.27 |
| 150 | $276,902.27 | $1,189.17 | $0.00 | $1,565.65 | $279,657.09 |
| 151 | $279,657.09 | $1,189.17 | $0.00 | $1,581.22 | $282,427.48 |
| 152 | $282,427.48 | $1,189.17 | $0.00 | $1,596.89 | $285,213.54 |
| 153 | $285,213.54 | $1,189.17 | $0.00 | $1,612.64 | $288,015.35 |
| 154 | $288,015.35 | $1,189.17 | $0.00 | $1,628.48 | $290,833.00 |
| 155 | $290,833.00 | $1,189.17 | $0.00 | $1,644.41 | $293,666.58 |
| 156 | $293,666.58 | $1,189.17 | $0.00 | $1,660.43 | $296,516.18 |
| 157 | $296,516.18 | $1,189.17 | $0.00 | $1,676.55 | $299,381.90 |
| 158 | $299,381.90 | $1,189.17 | $0.00 | $1,692.75 | $302,263.82 |
| 159 | $302,263.82 | $1,189.17 | $0.00 | $1,709.04 | $305,162.03 |
| 160 | $305,162.03 | $1,189.17 | $0.00 | $1,725.43 | $308,076.63 |
| 161 | $308,076.63 | $1,189.17 | $0.00 | $1,741.91 | $311,007.71 |
| 162 | $311,007.71 | $1,189.17 | $0.00 | $1,758.48 | $313,955.36 |
| 163 | $313,955.36 | $1,189.17 | $0.00 | $1,775.15 | $316,919.68 |
| 164 | $316,919.68 | $1,189.17 | $0.00 | $1,791.91 | $319,900.76 |
| 165 | $319,900.76 | $1,189.17 | $0.00 | $1,808.77 | $322,898.70 |
| 166 | $322,898.70 | $1,189.17 | $0.00 | $1,825.72 | $325,913.59 |
| 167 | $325,913.59 | $1,189.17 | $0.00 | $1,842.76 | $328,945.52 |
| 168 | $328,945.52 | $1,189.17 | $0.00 | $1,859.91 | $331,994.60 |
| 169 | $331,994.60 | $1,189.17 | $0.00 | $1,877.15 | $335,060.92 |
| 170 | $335,060.92 | $1,189.17 | $0.00 | $1,894.48 | $338,144.57 |
| 171 | $338,144.57 | $1,189.17 | $0.00 | $1,911.92 | $341,245.66 |
| 172 | $341,245.66 | $1,189.17 | $0.00 | $1,929.45 | $344,364.28 |
| 173 | $344,364.28 | $1,189.17 | $0.00 | $1,947.09 | $347,500.54 |
| 174 | $347,500.54 | $1,189.17 | $0.00 | $1,964.82 | $350,654.53 |
| 175 | $350,654.53 | $1,189.17 | $0.00 | $1,982.65 | $353,826.35 |
| 176 | $353,826.35 | $1,189.17 | $0.00 | $2,000.59 | $357,016.11 |
| 177 | $357,016.11 | $1,189.17 | $0.00 | $2,018.62 | $360,223.90 |
| 178 | $360,223.90 | $1,189.17 | $0.00 | $2,036.76 | $363,449.83 |
| 179 | $363,449.83 | $1,189.17 | $0.00 | $2,055.00 | $366,694.00 |
| 180 | $366,694.00 | $1,189.17 | $0.00 | $2,073.34 | $369,956.51 |
| 181 | $369,956.51 | $1,189.17 | $0.00 | $2,091.79 | $373,237.47 |
| 182 | $373,237.47 | $1,189.17 | $0.00 | $2,110.34 | $376,536.98 |
| 183 | $376,536.98 | $1,189.17 | $0.00 | $2,128.99 | $379,855.14 |
| 184 | $379,855.14 | $1,189.17 | $0.00 | $2,147.76 | $383,192.07 |
| 185 | $383,192.07 | $1,189.17 | $0.00 | $2,166.62 | $386,547.86 |
| 186 | $386,547.86 | $1,189.17 | $0.00 | $2,185.60 | $389,922.63 |
| 187 | $389,922.63 | $1,189.17 | $0.00 | $2,204.68 | $393,316.48 |
| 188 | $393,316.48 | $1,189.17 | $0.00 | $2,223.87 | $396,729.52 |
| 189 | $396,729.52 | $1,189.17 | $0.00 | $2,243.17 | $400,161.86 |
| 190 | $400,161.86 | $1,189.17 | $0.00 | $2,262.57 | $403,613.60 |
| 191 | $403,613.60 | $1,189.17 | $0.00 | $2,282.09 | $407,084.86 |
| 192 | $407,084.86 | $1,189.17 | $0.00 | $2,301.72 | $410,575.75 |
| 193 | $410,575.75 | $1,189.17 | $0.00 | $2,321.45 | $414,086.37 |
| 194 | $414,086.37 | $1,189.17 | $0.00 | $2,341.30 | $417,616.84 |
| 195 | $417,616.84 | $1,189.17 | $0.00 | $2,361.27 | $421,167.28 |
| 196 | $421,167.28 | $1,189.17 | $0.00 | $2,381.34 | $424,737.79 |
| 197 | $424,737.79 | $1,189.17 | $0.00 | $2,401.53 | $428,328.49 |
| 198 | $428,328.49 | $1,189.17 | $0.00 | $2,421.83 | $431,939.49 |
| 199 | $431,939.49 | $1,189.17 | $0.00 | $2,442.25 | $435,570.91 |
| 200 | $435,570.91 | $1,189.17 | $0.00 | $2,462.78 | $439,222.86 |
| 201 | $439,222.86 | $1,189.17 | $0.00 | $2,483.43 | $442,895.46 |
| 202 | $442,895.46 | $1,189.17 | $0.00 | $2,504.20 | $446,588.83 |
| 203 | $446,588.83 | $1,189.17 | $0.00 | $2,525.08 | $450,303.08 |
| 204 | $450,303.08 | $1,189.17 | $0.00 | $2,546.08 | $454,038.33 |
| 205 | $454,038.33 | $1,189.17 | $0.00 | $2,567.20 | $457,794.70 |
| 206 | $457,794.70 | $1,189.17 | $0.00 | $2,588.44 | $461,572.31 |
| 207 | $461,572.31 | $1,189.17 | $0.00 | $2,609.80 | $465,371.28 |
| 208 | $465,371.28 | $1,189.17 | $0.00 | $2,631.28 | $469,191.73 |
| 209 | $469,191.73 | $1,189.17 | $0.00 | $2,652.88 | $473,033.78 |
| 210 | $473,033.78 | $1,189.17 | $0.00 | $2,674.60 | $476,897.55 |
| 211 | $476,897.55 | $1,189.17 | $0.00 | $2,696.45 | $480,783.17 |
| 212 | $480,783.17 | $1,189.17 | $0.00 | $2,718.42 | $484,690.76 |
| 213 | $484,690.76 | $1,189.17 | $0.00 | $2,740.51 | $488,620.44 |
| 214 | $488,620.44 | $1,189.17 | $0.00 | $2,762.73 | $492,572.34 |
| 215 | $492,572.34 | $1,189.17 | $0.00 | $2,785.08 | $496,546.59 |
| 216 | $496,546.59 | $1,189.17 | $0.00 | $2,807.55 | $500,543.31 |
| 217 | $500,543.31 | $1,189.17 | $139,417.86 | $2,830.14 | $365,144.76 |
| 218 | $365,144.76 | $1,189.17 | $0.00 | $2,064.58 | $368,398.51 |
| 219 | $368,398.51 | $1,189.17 | $0.00 | $2,082.98 | $371,670.66 |
| 220 | $371,670.66 | $1,189.17 | $0.00 | $2,101.48 | $374,961.31 |
| 221 | $374,961.31 | $1,189.17 | $0.00 | $2,120.09 | $378,270.57 |
| 222 | $378,270.57 | $1,189.17 | $0.00 | $2,138.80 | $381,598.54 |
| 223 | $381,598.54 | $1,189.17 | $0.00 | $2,157.61 | $384,945.32 |
| 224 | $384,945.32 | $1,189.17 | $0.00 | $2,176.54 | $388,311.03 |
| 225 | $388,311.03 | $1,189.17 | $0.00 | $2,195.57 | $391,695.77 |
| 226 | $391,695.77 | $1,189.17 | $0.00 | $2,214.70 | $395,099.64 |
| 227 | $395,099.64 | $1,189.17 | $0.00 | $2,233.95 | $398,522.76 |
| 228 | $398,522.76 | $1,189.17 | $0.00 | $2,253.31 | $401,965.24 |
| 229 | $401,965.24 | $1,189.17 | $146,388.75 | $2,272.77 | $259,038.43 |
| 230 | $259,038.43 | $1,189.17 | $0.00 | $1,464.64 | $261,692.24 |
| 231 | $261,692.24 | $1,189.17 | $0.00 | $1,479.65 | $264,361.06 |
| 232 | $264,361.06 | $1,189.17 | $0.00 | $1,494.74 | $267,044.97 |
| 233 | $267,044.97 | $1,189.17 | $0.00 | $1,509.91 | $269,744.05 |
| 234 | $269,744.05 | $1,189.17 | $0.00 | $1,525.17 | $272,458.39 |
| 235 | $272,458.39 | $1,189.17 | $0.00 | $1,540.52 | $275,188.08 |
| 236 | $275,188.08 | $1,189.17 | $0.00 | $1,555.95 | $277,933.20 |
| 237 | $277,933.20 | $1,189.17 | $0.00 | $1,571.47 | $280,693.84 |
| 238 | $280,693.84 | $1,189.17 | $0.00 | $1,587.08 | $283,470.09 |
| 239 | $283,470.09 | $1,189.17 | $0.00 | $1,602.78 | $286,262.04 |
| 240 | $286,262.04 | $1,189.17 | $0.00 | $1,618.57 | $289,069.78 |
| 241 | $289,069.78 | $1,189.17 | $153,708.19 | $1,634.44 | $138,185.20 |
| 242 | $138,185.20 | $1,189.17 | $0.00 | $781.32 | $140,155.69 |
| 243 | $140,155.69 | $1,189.17 | $0.00 | $792.46 | $142,137.32 |
| 244 | $142,137.32 | $1,189.17 | $0.00 | $803.67 | $144,130.16 |
| 245 | $144,130.16 | $1,189.17 | $0.00 | $814.93 | $146,134.26 |
| 246 | $146,134.26 | $1,189.17 | $0.00 | $826.26 | $148,149.69 |
| 247 | $148,149.69 | $1,189.17 | $0.00 | $837.66 | $150,176.52 |
| 248 | $150,176.52 | $1,189.17 | $0.00 | $849.12 | $152,214.81 |
| 249 | $152,214.81 | $1,189.17 | $0.00 | $860.64 | $154,264.62 |
| 250 | $154,264.62 | $1,189.17 | $0.00 | $872.23 | $156,326.02 |
| 251 | $156,326.02 | $1,189.17 | $0.00 | $883.89 | $158,399.08 |
| 252 | $158,399.08 | $1,189.17 | $0.00 | $895.61 | $160,483.86 |
| 253 | $160,483.86 | $0.00 | $161,393.60 | $907.40 | ($2.34) |