| Estimated Annual Cost in 2042 | $126,747 |
| Monthly savings required | $1,002 |
How much will it cost to send your child to College America Flagstaff in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $506,986.58 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,001.72 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 | $33,784.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 College America Flagstaff in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,001.72 | $0.00 | $0.00 | $1,001.72 |
| 2 | $1,001.72 | $1,001.72 | $0.00 | $5.66 | $2,009.10 |
| 3 | $2,009.10 | $1,001.72 | $0.00 | $11.36 | $3,022.18 |
| 4 | $3,022.18 | $1,001.72 | $0.00 | $17.09 | $4,040.99 |
| 5 | $4,040.99 | $1,001.72 | $0.00 | $22.85 | $5,065.56 |
| 6 | $5,065.56 | $1,001.72 | $0.00 | $28.64 | $6,095.92 |
| 7 | $6,095.92 | $1,001.72 | $0.00 | $34.47 | $7,132.11 |
| 8 | $7,132.11 | $1,001.72 | $0.00 | $40.33 | $8,174.16 |
| 9 | $8,174.16 | $1,001.72 | $0.00 | $46.22 | $9,222.10 |
| 10 | $9,222.10 | $1,001.72 | $0.00 | $52.14 | $10,275.96 |
| 11 | $10,275.96 | $1,001.72 | $0.00 | $58.10 | $11,335.78 |
| 12 | $11,335.78 | $1,001.72 | $0.00 | $64.09 | $12,401.59 |
| 13 | $12,401.59 | $1,001.72 | $0.00 | $70.12 | $13,473.43 |
| 14 | $13,473.43 | $1,001.72 | $0.00 | $76.18 | $14,551.33 |
| 15 | $14,551.33 | $1,001.72 | $0.00 | $82.28 | $15,635.33 |
| 16 | $15,635.33 | $1,001.72 | $0.00 | $88.40 | $16,725.45 |
| 17 | $16,725.45 | $1,001.72 | $0.00 | $94.57 | $17,821.74 |
| 18 | $17,821.74 | $1,001.72 | $0.00 | $100.77 | $18,924.23 |
| 19 | $18,924.23 | $1,001.72 | $0.00 | $107.00 | $20,032.95 |
| 20 | $20,032.95 | $1,001.72 | $0.00 | $113.27 | $21,147.94 |
| 21 | $21,147.94 | $1,001.72 | $0.00 | $119.57 | $22,269.23 |
| 22 | $22,269.23 | $1,001.72 | $0.00 | $125.91 | $23,396.86 |
| 23 | $23,396.86 | $1,001.72 | $0.00 | $132.29 | $24,530.87 |
| 24 | $24,530.87 | $1,001.72 | $0.00 | $138.70 | $25,671.29 |
| 25 | $25,671.29 | $1,001.72 | $0.00 | $145.15 | $26,818.16 |
| 26 | $26,818.16 | $1,001.72 | $0.00 | $151.63 | $27,971.51 |
| 27 | $27,971.51 | $1,001.72 | $0.00 | $158.15 | $29,131.38 |
| 28 | $29,131.38 | $1,001.72 | $0.00 | $164.71 | $30,297.81 |
| 29 | $30,297.81 | $1,001.72 | $0.00 | $171.31 | $31,470.84 |
| 30 | $31,470.84 | $1,001.72 | $0.00 | $177.94 | $32,650.50 |
| 31 | $32,650.50 | $1,001.72 | $0.00 | $184.61 | $33,836.83 |
| 32 | $33,836.83 | $1,001.72 | $0.00 | $191.32 | $35,029.87 |
| 33 | $35,029.87 | $1,001.72 | $0.00 | $198.06 | $36,229.65 |
| 34 | $36,229.65 | $1,001.72 | $0.00 | $204.85 | $37,436.22 |
| 35 | $37,436.22 | $1,001.72 | $0.00 | $211.67 | $38,649.61 |
| 36 | $38,649.61 | $1,001.72 | $0.00 | $218.53 | $39,869.86 |
| 37 | $39,869.86 | $1,001.72 | $0.00 | $225.43 | $41,097.01 |
| 38 | $41,097.01 | $1,001.72 | $0.00 | $232.37 | $42,331.10 |
| 39 | $42,331.10 | $1,001.72 | $0.00 | $239.35 | $43,572.17 |
| 40 | $43,572.17 | $1,001.72 | $0.00 | $246.36 | $44,820.25 |
| 41 | $44,820.25 | $1,001.72 | $0.00 | $253.42 | $46,075.39 |
| 42 | $46,075.39 | $1,001.72 | $0.00 | $260.52 | $47,337.63 |
| 43 | $47,337.63 | $1,001.72 | $0.00 | $267.65 | $48,607.00 |
| 44 | $48,607.00 | $1,001.72 | $0.00 | $274.83 | $49,883.55 |
| 45 | $49,883.55 | $1,001.72 | $0.00 | $282.05 | $51,167.32 |
| 46 | $51,167.32 | $1,001.72 | $0.00 | $289.31 | $52,458.35 |
| 47 | $52,458.35 | $1,001.72 | $0.00 | $296.61 | $53,756.68 |
| 48 | $53,756.68 | $1,001.72 | $0.00 | $303.95 | $55,062.35 |
| 49 | $55,062.35 | $1,001.72 | $0.00 | $311.33 | $56,375.40 |
| 50 | $56,375.40 | $1,001.72 | $0.00 | $318.75 | $57,695.87 |
| 51 | $57,695.87 | $1,001.72 | $0.00 | $326.22 | $59,023.81 |
| 52 | $59,023.81 | $1,001.72 | $0.00 | $333.73 | $60,359.26 |
| 53 | $60,359.26 | $1,001.72 | $0.00 | $341.28 | $61,702.26 |
| 54 | $61,702.26 | $1,001.72 | $0.00 | $348.87 | $63,052.85 |
| 55 | $63,052.85 | $1,001.72 | $0.00 | $356.51 | $64,411.08 |
| 56 | $64,411.08 | $1,001.72 | $0.00 | $364.19 | $65,776.99 |
| 57 | $65,776.99 | $1,001.72 | $0.00 | $371.91 | $67,150.62 |
| 58 | $67,150.62 | $1,001.72 | $0.00 | $379.68 | $68,532.02 |
| 59 | $68,532.02 | $1,001.72 | $0.00 | $387.49 | $69,921.23 |
| 60 | $69,921.23 | $1,001.72 | $0.00 | $395.34 | $71,318.29 |
| 61 | $71,318.29 | $1,001.72 | $0.00 | $403.24 | $72,723.25 |
| 62 | $72,723.25 | $1,001.72 | $0.00 | $411.19 | $74,136.16 |
| 63 | $74,136.16 | $1,001.72 | $0.00 | $419.18 | $75,557.06 |
| 64 | $75,557.06 | $1,001.72 | $0.00 | $427.21 | $76,985.99 |
| 65 | $76,985.99 | $1,001.72 | $0.00 | $435.29 | $78,423.00 |
| 66 | $78,423.00 | $1,001.72 | $0.00 | $443.42 | $79,868.14 |
| 67 | $79,868.14 | $1,001.72 | $0.00 | $451.59 | $81,321.45 |
| 68 | $81,321.45 | $1,001.72 | $0.00 | $459.80 | $82,782.97 |
| 69 | $82,782.97 | $1,001.72 | $0.00 | $468.07 | $84,252.76 |
| 70 | $84,252.76 | $1,001.72 | $0.00 | $476.38 | $85,730.86 |
| 71 | $85,730.86 | $1,001.72 | $0.00 | $484.73 | $87,217.31 |
| 72 | $87,217.31 | $1,001.72 | $0.00 | $493.14 | $88,712.17 |
| 73 | $88,712.17 | $1,001.72 | $0.00 | $501.59 | $90,215.48 |
| 74 | $90,215.48 | $1,001.72 | $0.00 | $510.09 | $91,727.29 |
| 75 | $91,727.29 | $1,001.72 | $0.00 | $518.64 | $93,247.65 |
| 76 | $93,247.65 | $1,001.72 | $0.00 | $527.24 | $94,776.61 |
| 77 | $94,776.61 | $1,001.72 | $0.00 | $535.88 | $96,314.21 |
| 78 | $96,314.21 | $1,001.72 | $0.00 | $544.57 | $97,860.50 |
| 79 | $97,860.50 | $1,001.72 | $0.00 | $553.32 | $99,415.54 |
| 80 | $99,415.54 | $1,001.72 | $0.00 | $562.11 | $100,979.37 |
| 81 | $100,979.37 | $1,001.72 | $0.00 | $570.95 | $102,552.04 |
| 82 | $102,552.04 | $1,001.72 | $0.00 | $579.84 | $104,133.60 |
| 83 | $104,133.60 | $1,001.72 | $0.00 | $588.79 | $105,724.11 |
| 84 | $105,724.11 | $1,001.72 | $0.00 | $597.78 | $107,323.61 |
| 85 | $107,323.61 | $1,001.72 | $0.00 | $606.82 | $108,932.15 |
| 86 | $108,932.15 | $1,001.72 | $0.00 | $615.92 | $110,549.79 |
| 87 | $110,549.79 | $1,001.72 | $0.00 | $625.06 | $112,176.57 |
| 88 | $112,176.57 | $1,001.72 | $0.00 | $634.26 | $113,812.55 |
| 89 | $113,812.55 | $1,001.72 | $0.00 | $643.51 | $115,457.78 |
| 90 | $115,457.78 | $1,001.72 | $0.00 | $652.82 | $117,112.32 |
| 91 | $117,112.32 | $1,001.72 | $0.00 | $662.17 | $118,776.21 |
| 92 | $118,776.21 | $1,001.72 | $0.00 | $671.58 | $120,449.51 |
| 93 | $120,449.51 | $1,001.72 | $0.00 | $681.04 | $122,132.27 |
| 94 | $122,132.27 | $1,001.72 | $0.00 | $690.55 | $123,824.54 |
| 95 | $123,824.54 | $1,001.72 | $0.00 | $700.12 | $125,526.38 |
| 96 | $125,526.38 | $1,001.72 | $0.00 | $709.74 | $127,237.84 |
| 97 | $127,237.84 | $1,001.72 | $0.00 | $719.42 | $128,958.98 |
| 98 | $128,958.98 | $1,001.72 | $0.00 | $729.15 | $130,689.85 |
| 99 | $130,689.85 | $1,001.72 | $0.00 | $738.94 | $132,430.51 |
| 100 | $132,430.51 | $1,001.72 | $0.00 | $748.78 | $134,181.01 |
| 101 | $134,181.01 | $1,001.72 | $0.00 | $758.68 | $135,941.41 |
| 102 | $135,941.41 | $1,001.72 | $0.00 | $768.63 | $137,711.76 |
| 103 | $137,711.76 | $1,001.72 | $0.00 | $778.64 | $139,492.12 |
| 104 | $139,492.12 | $1,001.72 | $0.00 | $788.71 | $141,282.55 |
| 105 | $141,282.55 | $1,001.72 | $0.00 | $798.83 | $143,083.10 |
| 106 | $143,083.10 | $1,001.72 | $0.00 | $809.01 | $144,893.83 |
| 107 | $144,893.83 | $1,001.72 | $0.00 | $819.25 | $146,714.80 |
| 108 | $146,714.80 | $1,001.72 | $0.00 | $829.55 | $148,546.07 |
| 109 | $148,546.07 | $1,001.72 | $0.00 | $839.90 | $150,387.69 |
| 110 | $150,387.69 | $1,001.72 | $0.00 | $850.31 | $152,239.72 |
| 111 | $152,239.72 | $1,001.72 | $0.00 | $860.79 | $154,102.23 |
| 112 | $154,102.23 | $1,001.72 | $0.00 | $871.32 | $155,975.27 |
| 113 | $155,975.27 | $1,001.72 | $0.00 | $881.91 | $157,858.90 |
| 114 | $157,858.90 | $1,001.72 | $0.00 | $892.56 | $159,753.18 |
| 115 | $159,753.18 | $1,001.72 | $0.00 | $903.27 | $161,658.17 |
| 116 | $161,658.17 | $1,001.72 | $0.00 | $914.04 | $163,573.93 |
| 117 | $163,573.93 | $1,001.72 | $0.00 | $924.87 | $165,500.52 |
| 118 | $165,500.52 | $1,001.72 | $0.00 | $935.76 | $167,438.00 |
| 119 | $167,438.00 | $1,001.72 | $0.00 | $946.72 | $169,386.44 |
| 120 | $169,386.44 | $1,001.72 | $0.00 | $957.74 | $171,345.90 |
| 121 | $171,345.90 | $1,001.72 | $0.00 | $968.81 | $173,316.43 |
| 122 | $173,316.43 | $1,001.72 | $0.00 | $979.96 | $175,298.11 |
| 123 | $175,298.11 | $1,001.72 | $0.00 | $991.16 | $177,290.99 |
| 124 | $177,290.99 | $1,001.72 | $0.00 | $1,002.43 | $179,295.14 |
| 125 | $179,295.14 | $1,001.72 | $0.00 | $1,013.76 | $181,310.62 |
| 126 | $181,310.62 | $1,001.72 | $0.00 | $1,025.16 | $183,337.50 |
| 127 | $183,337.50 | $1,001.72 | $0.00 | $1,036.62 | $185,375.84 |
| 128 | $185,375.84 | $1,001.72 | $0.00 | $1,048.14 | $187,425.70 |
| 129 | $187,425.70 | $1,001.72 | $0.00 | $1,059.73 | $189,487.15 |
| 130 | $189,487.15 | $1,001.72 | $0.00 | $1,071.39 | $191,560.26 |
| 131 | $191,560.26 | $1,001.72 | $0.00 | $1,083.11 | $193,645.09 |
| 132 | $193,645.09 | $1,001.72 | $0.00 | $1,094.90 | $195,741.71 |
| 133 | $195,741.71 | $1,001.72 | $0.00 | $1,106.75 | $197,850.18 |
| 134 | $197,850.18 | $1,001.72 | $0.00 | $1,118.67 | $199,970.57 |
| 135 | $199,970.57 | $1,001.72 | $0.00 | $1,130.66 | $202,102.95 |
| 136 | $202,102.95 | $1,001.72 | $0.00 | $1,142.72 | $204,247.39 |
| 137 | $204,247.39 | $1,001.72 | $0.00 | $1,154.84 | $206,403.95 |
| 138 | $206,403.95 | $1,001.72 | $0.00 | $1,167.04 | $208,572.71 |
| 139 | $208,572.71 | $1,001.72 | $0.00 | $1,179.30 | $210,753.73 |
| 140 | $210,753.73 | $1,001.72 | $0.00 | $1,191.63 | $212,947.08 |
| 141 | $212,947.08 | $1,001.72 | $0.00 | $1,204.03 | $215,152.83 |
| 142 | $215,152.83 | $1,001.72 | $0.00 | $1,216.51 | $217,371.06 |
| 143 | $217,371.06 | $1,001.72 | $0.00 | $1,229.05 | $219,601.83 |
| 144 | $219,601.83 | $1,001.72 | $0.00 | $1,241.66 | $221,845.21 |
| 145 | $221,845.21 | $1,001.72 | $0.00 | $1,254.35 | $224,101.28 |
| 146 | $224,101.28 | $1,001.72 | $0.00 | $1,267.10 | $226,370.10 |
| 147 | $226,370.10 | $1,001.72 | $0.00 | $1,279.93 | $228,651.75 |
| 148 | $228,651.75 | $1,001.72 | $0.00 | $1,292.83 | $230,946.30 |
| 149 | $230,946.30 | $1,001.72 | $0.00 | $1,305.80 | $233,253.82 |
| 150 | $233,253.82 | $1,001.72 | $0.00 | $1,318.85 | $235,574.39 |
| 151 | $235,574.39 | $1,001.72 | $0.00 | $1,331.97 | $237,908.08 |
| 152 | $237,908.08 | $1,001.72 | $0.00 | $1,345.17 | $240,254.97 |
| 153 | $240,254.97 | $1,001.72 | $0.00 | $1,358.44 | $242,615.13 |
| 154 | $242,615.13 | $1,001.72 | $0.00 | $1,371.78 | $244,988.63 |
| 155 | $244,988.63 | $1,001.72 | $0.00 | $1,385.20 | $247,375.55 |
| 156 | $247,375.55 | $1,001.72 | $0.00 | $1,398.70 | $249,775.97 |
| 157 | $249,775.97 | $1,001.72 | $0.00 | $1,412.27 | $252,189.96 |
| 158 | $252,189.96 | $1,001.72 | $0.00 | $1,425.92 | $254,617.60 |
| 159 | $254,617.60 | $1,001.72 | $0.00 | $1,439.64 | $257,058.96 |
| 160 | $257,058.96 | $1,001.72 | $0.00 | $1,453.45 | $259,514.13 |
| 161 | $259,514.13 | $1,001.72 | $0.00 | $1,467.33 | $261,983.18 |
| 162 | $261,983.18 | $1,001.72 | $0.00 | $1,481.29 | $264,466.19 |
| 163 | $264,466.19 | $1,001.72 | $0.00 | $1,495.33 | $266,963.24 |
| 164 | $266,963.24 | $1,001.72 | $0.00 | $1,509.45 | $269,474.41 |
| 165 | $269,474.41 | $1,001.72 | $0.00 | $1,523.65 | $271,999.78 |
| 166 | $271,999.78 | $1,001.72 | $0.00 | $1,537.93 | $274,539.43 |
| 167 | $274,539.43 | $1,001.72 | $0.00 | $1,552.29 | $277,093.44 |
| 168 | $277,093.44 | $1,001.72 | $0.00 | $1,566.73 | $279,661.89 |
| 169 | $279,661.89 | $1,001.72 | $0.00 | $1,581.25 | $282,244.86 |
| 170 | $282,244.86 | $1,001.72 | $0.00 | $1,595.85 | $284,842.43 |
| 171 | $284,842.43 | $1,001.72 | $0.00 | $1,610.54 | $287,454.69 |
| 172 | $287,454.69 | $1,001.72 | $0.00 | $1,625.31 | $290,081.72 |
| 173 | $290,081.72 | $1,001.72 | $0.00 | $1,640.16 | $292,723.60 |
| 174 | $292,723.60 | $1,001.72 | $0.00 | $1,655.10 | $295,380.42 |
| 175 | $295,380.42 | $1,001.72 | $0.00 | $1,670.12 | $298,052.26 |
| 176 | $298,052.26 | $1,001.72 | $0.00 | $1,685.23 | $300,739.21 |
| 177 | $300,739.21 | $1,001.72 | $0.00 | $1,700.42 | $303,441.35 |
| 178 | $303,441.35 | $1,001.72 | $0.00 | $1,715.70 | $306,158.77 |
| 179 | $306,158.77 | $1,001.72 | $0.00 | $1,731.07 | $308,891.56 |
| 180 | $308,891.56 | $1,001.72 | $0.00 | $1,746.52 | $311,639.80 |
| 181 | $311,639.80 | $1,001.72 | $0.00 | $1,762.06 | $314,403.58 |
| 182 | $314,403.58 | $1,001.72 | $0.00 | $1,777.68 | $317,182.98 |
| 183 | $317,182.98 | $1,001.72 | $0.00 | $1,793.40 | $319,978.10 |
| 184 | $319,978.10 | $1,001.72 | $0.00 | $1,809.20 | $322,789.02 |
| 185 | $322,789.02 | $1,001.72 | $0.00 | $1,825.10 | $325,615.84 |
| 186 | $325,615.84 | $1,001.72 | $0.00 | $1,841.08 | $328,458.64 |
| 187 | $328,458.64 | $1,001.72 | $0.00 | $1,857.15 | $331,317.51 |
| 188 | $331,317.51 | $1,001.72 | $0.00 | $1,873.32 | $334,192.55 |
| 189 | $334,192.55 | $1,001.72 | $0.00 | $1,889.57 | $337,083.84 |
| 190 | $337,083.84 | $1,001.72 | $0.00 | $1,905.92 | $339,991.48 |
| 191 | $339,991.48 | $1,001.72 | $0.00 | $1,922.36 | $342,915.56 |
| 192 | $342,915.56 | $1,001.72 | $0.00 | $1,938.89 | $345,856.17 |
| 193 | $345,856.17 | $1,001.72 | $0.00 | $1,955.52 | $348,813.41 |
| 194 | $348,813.41 | $1,001.72 | $0.00 | $1,972.24 | $351,787.37 |
| 195 | $351,787.37 | $1,001.72 | $0.00 | $1,989.06 | $354,778.15 |
| 196 | $354,778.15 | $1,001.72 | $0.00 | $2,005.97 | $357,785.84 |
| 197 | $357,785.84 | $1,001.72 | $0.00 | $2,022.97 | $360,810.53 |
| 198 | $360,810.53 | $1,001.72 | $0.00 | $2,040.08 | $363,852.33 |
| 199 | $363,852.33 | $1,001.72 | $0.00 | $2,057.27 | $366,911.32 |
| 200 | $366,911.32 | $1,001.72 | $0.00 | $2,074.57 | $369,987.61 |
| 201 | $369,987.61 | $1,001.72 | $0.00 | $2,091.96 | $373,081.29 |
| 202 | $373,081.29 | $1,001.72 | $0.00 | $2,109.46 | $376,192.47 |
| 203 | $376,192.47 | $1,001.72 | $0.00 | $2,127.05 | $379,321.24 |
| 204 | $379,321.24 | $1,001.72 | $0.00 | $2,144.74 | $382,467.70 |
| 205 | $382,467.70 | $1,001.72 | $0.00 | $2,162.53 | $385,631.95 |
| 206 | $385,631.95 | $1,001.72 | $0.00 | $2,180.42 | $388,814.09 |
| 207 | $388,814.09 | $1,001.72 | $0.00 | $2,198.41 | $392,014.22 |
| 208 | $392,014.22 | $1,001.72 | $0.00 | $2,216.51 | $395,232.45 |
| 209 | $395,232.45 | $1,001.72 | $0.00 | $2,234.70 | $398,468.87 |
| 210 | $398,468.87 | $1,001.72 | $0.00 | $2,253.00 | $401,723.59 |
| 211 | $401,723.59 | $1,001.72 | $0.00 | $2,271.40 | $404,996.71 |
| 212 | $404,996.71 | $1,001.72 | $0.00 | $2,289.91 | $408,288.34 |
| 213 | $408,288.34 | $1,001.72 | $0.00 | $2,308.52 | $411,598.58 |
| 214 | $411,598.58 | $1,001.72 | $0.00 | $2,327.24 | $414,927.54 |
| 215 | $414,927.54 | $1,001.72 | $0.00 | $2,346.06 | $418,275.32 |
| 216 | $418,275.32 | $1,001.72 | $0.00 | $2,364.99 | $421,642.03 |
| 217 | $421,642.03 | $1,001.72 | $114,187.63 | $2,384.03 | $310,840.15 |
| 218 | $310,840.15 | $1,001.72 | $0.00 | $1,757.54 | $313,599.41 |
| 219 | $313,599.41 | $1,001.72 | $0.00 | $1,773.14 | $316,374.27 |
| 220 | $316,374.27 | $1,001.72 | $0.00 | $1,788.83 | $319,164.82 |
| 221 | $319,164.82 | $1,001.72 | $0.00 | $1,804.60 | $321,971.14 |
| 222 | $321,971.14 | $1,001.72 | $0.00 | $1,820.47 | $324,793.33 |
| 223 | $324,793.33 | $1,001.72 | $0.00 | $1,836.43 | $327,631.48 |
| 224 | $327,631.48 | $1,001.72 | $0.00 | $1,852.48 | $330,485.68 |
| 225 | $330,485.68 | $1,001.72 | $0.00 | $1,868.61 | $333,356.01 |
| 226 | $333,356.01 | $1,001.72 | $0.00 | $1,884.84 | $336,242.57 |
| 227 | $336,242.57 | $1,001.72 | $0.00 | $1,901.16 | $339,145.45 |
| 228 | $339,145.45 | $1,001.72 | $0.00 | $1,917.58 | $342,064.75 |
| 229 | $342,064.75 | $1,001.72 | $122,180.77 | $1,934.08 | $222,819.78 |
| 230 | $222,819.78 | $1,001.72 | $0.00 | $1,259.86 | $225,081.36 |
| 231 | $225,081.36 | $1,001.72 | $0.00 | $1,272.64 | $227,355.72 |
| 232 | $227,355.72 | $1,001.72 | $0.00 | $1,285.50 | $229,642.94 |
| 233 | $229,642.94 | $1,001.72 | $0.00 | $1,298.43 | $231,943.09 |
| 234 | $231,943.09 | $1,001.72 | $0.00 | $1,311.44 | $234,256.25 |
| 235 | $234,256.25 | $1,001.72 | $0.00 | $1,324.52 | $236,582.49 |
| 236 | $236,582.49 | $1,001.72 | $0.00 | $1,337.67 | $238,921.88 |
| 237 | $238,921.88 | $1,001.72 | $0.00 | $1,350.90 | $241,274.50 |
| 238 | $241,274.50 | $1,001.72 | $0.00 | $1,364.20 | $243,640.42 |
| 239 | $243,640.42 | $1,001.72 | $0.00 | $1,377.58 | $246,019.72 |
| 240 | $246,019.72 | $1,001.72 | $0.00 | $1,391.03 | $248,412.47 |
| 241 | $248,412.47 | $1,001.72 | $130,733.42 | $1,404.56 | $120,085.33 |
| 242 | $120,085.33 | $1,001.72 | $0.00 | $678.98 | $121,766.03 |
| 243 | $121,766.03 | $1,001.72 | $0.00 | $688.48 | $123,456.23 |
| 244 | $123,456.23 | $1,001.72 | $0.00 | $698.04 | $125,155.99 |
| 245 | $125,155.99 | $1,001.72 | $0.00 | $707.65 | $126,865.36 |
| 246 | $126,865.36 | $1,001.72 | $0.00 | $717.32 | $128,584.40 |
| 247 | $128,584.40 | $1,001.72 | $0.00 | $727.03 | $130,313.15 |
| 248 | $130,313.15 | $1,001.72 | $0.00 | $736.81 | $132,051.68 |
| 249 | $132,051.68 | $1,001.72 | $0.00 | $746.64 | $133,800.04 |
| 250 | $133,800.04 | $1,001.72 | $0.00 | $756.52 | $135,558.28 |
| 251 | $135,558.28 | $1,001.72 | $0.00 | $766.47 | $137,326.47 |
| 252 | $137,326.47 | $1,001.72 | $0.00 | $776.46 | $139,104.65 |
| 253 | $139,104.65 | $0.00 | $139,884.76 | $786.52 | $6.41 |