| Estimated Annual Cost in 2042 | $148,300 |
| Monthly savings required | $1,172 |
How much will it cost to send your child to Colorado School of Mines in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $593,200.11 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,172.05 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 | $39,529.00 |
| 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 Colorado School of Mines in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,172.05 | $0.00 | $0.00 | $1,172.05 |
| 2 | $1,172.05 | $1,172.05 | $0.00 | $6.63 | $2,350.73 |
| 3 | $2,350.73 | $1,172.05 | $0.00 | $13.29 | $3,536.07 |
| 4 | $3,536.07 | $1,172.05 | $0.00 | $19.99 | $4,728.11 |
| 5 | $4,728.11 | $1,172.05 | $0.00 | $26.73 | $5,926.89 |
| 6 | $5,926.89 | $1,172.05 | $0.00 | $33.51 | $7,132.45 |
| 7 | $7,132.45 | $1,172.05 | $0.00 | $40.33 | $8,344.83 |
| 8 | $8,344.83 | $1,172.05 | $0.00 | $47.18 | $9,564.06 |
| 9 | $9,564.06 | $1,172.05 | $0.00 | $54.08 | $10,790.19 |
| 10 | $10,790.19 | $1,172.05 | $0.00 | $61.01 | $12,023.25 |
| 11 | $12,023.25 | $1,172.05 | $0.00 | $67.98 | $13,263.28 |
| 12 | $13,263.28 | $1,172.05 | $0.00 | $74.99 | $14,510.32 |
| 13 | $14,510.32 | $1,172.05 | $0.00 | $82.04 | $15,764.41 |
| 14 | $15,764.41 | $1,172.05 | $0.00 | $89.13 | $17,025.59 |
| 15 | $17,025.59 | $1,172.05 | $0.00 | $96.27 | $18,293.91 |
| 16 | $18,293.91 | $1,172.05 | $0.00 | $103.44 | $19,569.40 |
| 17 | $19,569.40 | $1,172.05 | $0.00 | $110.65 | $20,852.10 |
| 18 | $20,852.10 | $1,172.05 | $0.00 | $117.90 | $22,142.05 |
| 19 | $22,142.05 | $1,172.05 | $0.00 | $125.19 | $23,439.29 |
| 20 | $23,439.29 | $1,172.05 | $0.00 | $132.53 | $24,743.87 |
| 21 | $24,743.87 | $1,172.05 | $0.00 | $139.91 | $26,055.83 |
| 22 | $26,055.83 | $1,172.05 | $0.00 | $147.32 | $27,375.20 |
| 23 | $27,375.20 | $1,172.05 | $0.00 | $154.78 | $28,702.03 |
| 24 | $28,702.03 | $1,172.05 | $0.00 | $162.29 | $30,036.37 |
| 25 | $30,036.37 | $1,172.05 | $0.00 | $169.83 | $31,378.25 |
| 26 | $31,378.25 | $1,172.05 | $0.00 | $177.42 | $32,727.72 |
| 27 | $32,727.72 | $1,172.05 | $0.00 | $185.05 | $34,084.82 |
| 28 | $34,084.82 | $1,172.05 | $0.00 | $192.72 | $35,449.59 |
| 29 | $35,449.59 | $1,172.05 | $0.00 | $200.44 | $36,822.08 |
| 30 | $36,822.08 | $1,172.05 | $0.00 | $208.20 | $38,202.33 |
| 31 | $38,202.33 | $1,172.05 | $0.00 | $216.00 | $39,590.38 |
| 32 | $39,590.38 | $1,172.05 | $0.00 | $223.85 | $40,986.28 |
| 33 | $40,986.28 | $1,172.05 | $0.00 | $231.74 | $42,390.07 |
| 34 | $42,390.07 | $1,172.05 | $0.00 | $239.68 | $43,801.80 |
| 35 | $43,801.80 | $1,172.05 | $0.00 | $247.66 | $45,221.51 |
| 36 | $45,221.51 | $1,172.05 | $0.00 | $255.69 | $46,649.25 |
| 37 | $46,649.25 | $1,172.05 | $0.00 | $263.76 | $48,085.06 |
| 38 | $48,085.06 | $1,172.05 | $0.00 | $271.88 | $49,528.99 |
| 39 | $49,528.99 | $1,172.05 | $0.00 | $280.04 | $50,981.08 |
| 40 | $50,981.08 | $1,172.05 | $0.00 | $288.25 | $52,441.38 |
| 41 | $52,441.38 | $1,172.05 | $0.00 | $296.51 | $53,909.94 |
| 42 | $53,909.94 | $1,172.05 | $0.00 | $304.81 | $55,386.80 |
| 43 | $55,386.80 | $1,172.05 | $0.00 | $313.17 | $56,872.02 |
| 44 | $56,872.02 | $1,172.05 | $0.00 | $321.56 | $58,365.63 |
| 45 | $58,365.63 | $1,172.05 | $0.00 | $330.01 | $59,867.69 |
| 46 | $59,867.69 | $1,172.05 | $0.00 | $338.50 | $61,378.24 |
| 47 | $61,378.24 | $1,172.05 | $0.00 | $347.04 | $62,897.33 |
| 48 | $62,897.33 | $1,172.05 | $0.00 | $355.63 | $64,425.01 |
| 49 | $64,425.01 | $1,172.05 | $0.00 | $364.27 | $65,961.33 |
| 50 | $65,961.33 | $1,172.05 | $0.00 | $372.95 | $67,506.33 |
| 51 | $67,506.33 | $1,172.05 | $0.00 | $381.69 | $69,060.07 |
| 52 | $69,060.07 | $1,172.05 | $0.00 | $390.48 | $70,622.60 |
| 53 | $70,622.60 | $1,172.05 | $0.00 | $399.31 | $72,193.96 |
| 54 | $72,193.96 | $1,172.05 | $0.00 | $408.20 | $73,774.21 |
| 55 | $73,774.21 | $1,172.05 | $0.00 | $417.13 | $75,363.39 |
| 56 | $75,363.39 | $1,172.05 | $0.00 | $426.12 | $76,961.56 |
| 57 | $76,961.56 | $1,172.05 | $0.00 | $435.15 | $78,568.76 |
| 58 | $78,568.76 | $1,172.05 | $0.00 | $444.24 | $80,185.05 |
| 59 | $80,185.05 | $1,172.05 | $0.00 | $453.38 | $81,810.48 |
| 60 | $81,810.48 | $1,172.05 | $0.00 | $462.57 | $83,445.10 |
| 61 | $83,445.10 | $1,172.05 | $0.00 | $471.81 | $85,088.96 |
| 62 | $85,088.96 | $1,172.05 | $0.00 | $481.11 | $86,742.12 |
| 63 | $86,742.12 | $1,172.05 | $0.00 | $490.45 | $88,404.62 |
| 64 | $88,404.62 | $1,172.05 | $0.00 | $499.85 | $90,076.52 |
| 65 | $90,076.52 | $1,172.05 | $0.00 | $509.31 | $91,757.88 |
| 66 | $91,757.88 | $1,172.05 | $0.00 | $518.81 | $93,448.74 |
| 67 | $93,448.74 | $1,172.05 | $0.00 | $528.37 | $95,149.16 |
| 68 | $95,149.16 | $1,172.05 | $0.00 | $537.99 | $96,859.20 |
| 69 | $96,859.20 | $1,172.05 | $0.00 | $547.66 | $98,578.91 |
| 70 | $98,578.91 | $1,172.05 | $0.00 | $557.38 | $100,308.34 |
| 71 | $100,308.34 | $1,172.05 | $0.00 | $567.16 | $102,047.55 |
| 72 | $102,047.55 | $1,172.05 | $0.00 | $576.99 | $103,796.59 |
| 73 | $103,796.59 | $1,172.05 | $0.00 | $586.88 | $105,555.52 |
| 74 | $105,555.52 | $1,172.05 | $0.00 | $596.83 | $107,324.40 |
| 75 | $107,324.40 | $1,172.05 | $0.00 | $606.83 | $109,103.28 |
| 76 | $109,103.28 | $1,172.05 | $0.00 | $616.89 | $110,892.22 |
| 77 | $110,892.22 | $1,172.05 | $0.00 | $627.00 | $112,691.27 |
| 78 | $112,691.27 | $1,172.05 | $0.00 | $637.17 | $114,500.49 |
| 79 | $114,500.49 | $1,172.05 | $0.00 | $647.40 | $116,319.94 |
| 80 | $116,319.94 | $1,172.05 | $0.00 | $657.69 | $118,149.68 |
| 81 | $118,149.68 | $1,172.05 | $0.00 | $668.04 | $119,989.77 |
| 82 | $119,989.77 | $1,172.05 | $0.00 | $678.44 | $121,840.26 |
| 83 | $121,840.26 | $1,172.05 | $0.00 | $688.90 | $123,701.21 |
| 84 | $123,701.21 | $1,172.05 | $0.00 | $699.42 | $125,572.68 |
| 85 | $125,572.68 | $1,172.05 | $0.00 | $710.01 | $127,454.74 |
| 86 | $127,454.74 | $1,172.05 | $0.00 | $720.65 | $129,347.44 |
| 87 | $129,347.44 | $1,172.05 | $0.00 | $731.35 | $131,250.84 |
| 88 | $131,250.84 | $1,172.05 | $0.00 | $742.11 | $133,165.00 |
| 89 | $133,165.00 | $1,172.05 | $0.00 | $752.93 | $135,089.98 |
| 90 | $135,089.98 | $1,172.05 | $0.00 | $763.82 | $137,025.85 |
| 91 | $137,025.85 | $1,172.05 | $0.00 | $774.76 | $138,972.66 |
| 92 | $138,972.66 | $1,172.05 | $0.00 | $785.77 | $140,930.48 |
| 93 | $140,930.48 | $1,172.05 | $0.00 | $796.84 | $142,899.37 |
| 94 | $142,899.37 | $1,172.05 | $0.00 | $807.97 | $144,879.39 |
| 95 | $144,879.39 | $1,172.05 | $0.00 | $819.17 | $146,870.61 |
| 96 | $146,870.61 | $1,172.05 | $0.00 | $830.43 | $148,873.09 |
| 97 | $148,873.09 | $1,172.05 | $0.00 | $841.75 | $150,886.89 |
| 98 | $150,886.89 | $1,172.05 | $0.00 | $853.14 | $152,912.08 |
| 99 | $152,912.08 | $1,172.05 | $0.00 | $864.59 | $154,948.72 |
| 100 | $154,948.72 | $1,172.05 | $0.00 | $876.10 | $156,996.87 |
| 101 | $156,996.87 | $1,172.05 | $0.00 | $887.68 | $159,056.60 |
| 102 | $159,056.60 | $1,172.05 | $0.00 | $899.33 | $161,127.98 |
| 103 | $161,127.98 | $1,172.05 | $0.00 | $911.04 | $163,211.07 |
| 104 | $163,211.07 | $1,172.05 | $0.00 | $922.82 | $165,305.94 |
| 105 | $165,305.94 | $1,172.05 | $0.00 | $934.66 | $167,412.65 |
| 106 | $167,412.65 | $1,172.05 | $0.00 | $946.58 | $169,531.28 |
| 107 | $169,531.28 | $1,172.05 | $0.00 | $958.55 | $171,661.88 |
| 108 | $171,661.88 | $1,172.05 | $0.00 | $970.60 | $173,804.53 |
| 109 | $173,804.53 | $1,172.05 | $0.00 | $982.72 | $175,959.30 |
| 110 | $175,959.30 | $1,172.05 | $0.00 | $994.90 | $178,126.25 |
| 111 | $178,126.25 | $1,172.05 | $0.00 | $1,007.15 | $180,305.45 |
| 112 | $180,305.45 | $1,172.05 | $0.00 | $1,019.47 | $182,496.97 |
| 113 | $182,496.97 | $1,172.05 | $0.00 | $1,031.86 | $184,700.88 |
| 114 | $184,700.88 | $1,172.05 | $0.00 | $1,044.33 | $186,917.26 |
| 115 | $186,917.26 | $1,172.05 | $0.00 | $1,056.86 | $189,146.17 |
| 116 | $189,146.17 | $1,172.05 | $0.00 | $1,069.46 | $191,387.68 |
| 117 | $191,387.68 | $1,172.05 | $0.00 | $1,082.13 | $193,641.86 |
| 118 | $193,641.86 | $1,172.05 | $0.00 | $1,094.88 | $195,908.79 |
| 119 | $195,908.79 | $1,172.05 | $0.00 | $1,107.70 | $198,188.54 |
| 120 | $198,188.54 | $1,172.05 | $0.00 | $1,120.59 | $200,481.18 |
| 121 | $200,481.18 | $1,172.05 | $0.00 | $1,133.55 | $202,786.78 |
| 122 | $202,786.78 | $1,172.05 | $0.00 | $1,146.59 | $205,105.42 |
| 123 | $205,105.42 | $1,172.05 | $0.00 | $1,159.70 | $207,437.17 |
| 124 | $207,437.17 | $1,172.05 | $0.00 | $1,172.88 | $209,782.10 |
| 125 | $209,782.10 | $1,172.05 | $0.00 | $1,186.14 | $212,140.29 |
| 126 | $212,140.29 | $1,172.05 | $0.00 | $1,199.47 | $214,511.81 |
| 127 | $214,511.81 | $1,172.05 | $0.00 | $1,212.88 | $216,896.74 |
| 128 | $216,896.74 | $1,172.05 | $0.00 | $1,226.37 | $219,295.16 |
| 129 | $219,295.16 | $1,172.05 | $0.00 | $1,239.93 | $221,707.14 |
| 130 | $221,707.14 | $1,172.05 | $0.00 | $1,253.56 | $224,132.75 |
| 131 | $224,132.75 | $1,172.05 | $0.00 | $1,267.28 | $226,572.08 |
| 132 | $226,572.08 | $1,172.05 | $0.00 | $1,281.07 | $229,025.20 |
| 133 | $229,025.20 | $1,172.05 | $0.00 | $1,294.94 | $231,492.19 |
| 134 | $231,492.19 | $1,172.05 | $0.00 | $1,308.89 | $233,973.13 |
| 135 | $233,973.13 | $1,172.05 | $0.00 | $1,322.92 | $236,468.10 |
| 136 | $236,468.10 | $1,172.05 | $0.00 | $1,337.03 | $238,977.18 |
| 137 | $238,977.18 | $1,172.05 | $0.00 | $1,351.21 | $241,500.44 |
| 138 | $241,500.44 | $1,172.05 | $0.00 | $1,365.48 | $244,037.97 |
| 139 | $244,037.97 | $1,172.05 | $0.00 | $1,379.83 | $246,589.85 |
| 140 | $246,589.85 | $1,172.05 | $0.00 | $1,394.25 | $249,156.15 |
| 141 | $249,156.15 | $1,172.05 | $0.00 | $1,408.77 | $251,736.97 |
| 142 | $251,736.97 | $1,172.05 | $0.00 | $1,423.36 | $254,332.38 |
| 143 | $254,332.38 | $1,172.05 | $0.00 | $1,438.03 | $256,942.46 |
| 144 | $256,942.46 | $1,172.05 | $0.00 | $1,452.79 | $259,567.30 |
| 145 | $259,567.30 | $1,172.05 | $0.00 | $1,467.63 | $262,206.98 |
| 146 | $262,206.98 | $1,172.05 | $0.00 | $1,482.56 | $264,861.59 |
| 147 | $264,861.59 | $1,172.05 | $0.00 | $1,497.57 | $267,531.21 |
| 148 | $267,531.21 | $1,172.05 | $0.00 | $1,512.66 | $270,215.92 |
| 149 | $270,215.92 | $1,172.05 | $0.00 | $1,527.84 | $272,915.81 |
| 150 | $272,915.81 | $1,172.05 | $0.00 | $1,543.11 | $275,630.97 |
| 151 | $275,630.97 | $1,172.05 | $0.00 | $1,558.46 | $278,361.48 |
| 152 | $278,361.48 | $1,172.05 | $0.00 | $1,573.90 | $281,107.43 |
| 153 | $281,107.43 | $1,172.05 | $0.00 | $1,589.42 | $283,868.90 |
| 154 | $283,868.90 | $1,172.05 | $0.00 | $1,605.04 | $286,645.99 |
| 155 | $286,645.99 | $1,172.05 | $0.00 | $1,620.74 | $289,438.78 |
| 156 | $289,438.78 | $1,172.05 | $0.00 | $1,636.53 | $292,247.36 |
| 157 | $292,247.36 | $1,172.05 | $0.00 | $1,652.41 | $295,071.82 |
| 158 | $295,071.82 | $1,172.05 | $0.00 | $1,668.38 | $297,912.25 |
| 159 | $297,912.25 | $1,172.05 | $0.00 | $1,684.44 | $300,768.74 |
| 160 | $300,768.74 | $1,172.05 | $0.00 | $1,700.59 | $303,641.38 |
| 161 | $303,641.38 | $1,172.05 | $0.00 | $1,716.83 | $306,530.26 |
| 162 | $306,530.26 | $1,172.05 | $0.00 | $1,733.17 | $309,435.48 |
| 163 | $309,435.48 | $1,172.05 | $0.00 | $1,749.59 | $312,357.12 |
| 164 | $312,357.12 | $1,172.05 | $0.00 | $1,766.11 | $315,295.28 |
| 165 | $315,295.28 | $1,172.05 | $0.00 | $1,782.73 | $318,250.06 |
| 166 | $318,250.06 | $1,172.05 | $0.00 | $1,799.43 | $321,221.54 |
| 167 | $321,221.54 | $1,172.05 | $0.00 | $1,816.23 | $324,209.82 |
| 168 | $324,209.82 | $1,172.05 | $0.00 | $1,833.13 | $327,215.00 |
| 169 | $327,215.00 | $1,172.05 | $0.00 | $1,850.12 | $330,237.17 |
| 170 | $330,237.17 | $1,172.05 | $0.00 | $1,867.21 | $333,276.43 |
| 171 | $333,276.43 | $1,172.05 | $0.00 | $1,884.39 | $336,332.87 |
| 172 | $336,332.87 | $1,172.05 | $0.00 | $1,901.67 | $339,406.59 |
| 173 | $339,406.59 | $1,172.05 | $0.00 | $1,919.05 | $342,497.69 |
| 174 | $342,497.69 | $1,172.05 | $0.00 | $1,936.53 | $345,606.27 |
| 175 | $345,606.27 | $1,172.05 | $0.00 | $1,954.11 | $348,732.43 |
| 176 | $348,732.43 | $1,172.05 | $0.00 | $1,971.78 | $351,876.26 |
| 177 | $351,876.26 | $1,172.05 | $0.00 | $1,989.56 | $355,037.87 |
| 178 | $355,037.87 | $1,172.05 | $0.00 | $2,007.44 | $358,217.36 |
| 179 | $358,217.36 | $1,172.05 | $0.00 | $2,025.41 | $361,414.82 |
| 180 | $361,414.82 | $1,172.05 | $0.00 | $2,043.49 | $364,630.36 |
| 181 | $364,630.36 | $1,172.05 | $0.00 | $2,061.67 | $367,864.08 |
| 182 | $367,864.08 | $1,172.05 | $0.00 | $2,079.96 | $371,116.09 |
| 183 | $371,116.09 | $1,172.05 | $0.00 | $2,098.34 | $374,386.48 |
| 184 | $374,386.48 | $1,172.05 | $0.00 | $2,116.84 | $377,675.37 |
| 185 | $377,675.37 | $1,172.05 | $0.00 | $2,135.43 | $380,982.85 |
| 186 | $380,982.85 | $1,172.05 | $0.00 | $2,154.13 | $384,309.03 |
| 187 | $384,309.03 | $1,172.05 | $0.00 | $2,172.94 | $387,654.02 |
| 188 | $387,654.02 | $1,172.05 | $0.00 | $2,191.85 | $391,017.92 |
| 189 | $391,017.92 | $1,172.05 | $0.00 | $2,210.87 | $394,400.84 |
| 190 | $394,400.84 | $1,172.05 | $0.00 | $2,230.00 | $397,802.89 |
| 191 | $397,802.89 | $1,172.05 | $0.00 | $2,249.24 | $401,224.18 |
| 192 | $401,224.18 | $1,172.05 | $0.00 | $2,268.58 | $404,664.81 |
| 193 | $404,664.81 | $1,172.05 | $0.00 | $2,288.03 | $408,124.89 |
| 194 | $408,124.89 | $1,172.05 | $0.00 | $2,307.60 | $411,604.54 |
| 195 | $411,604.54 | $1,172.05 | $0.00 | $2,327.27 | $415,103.86 |
| 196 | $415,103.86 | $1,172.05 | $0.00 | $2,347.06 | $418,622.97 |
| 197 | $418,622.97 | $1,172.05 | $0.00 | $2,366.96 | $422,161.98 |
| 198 | $422,161.98 | $1,172.05 | $0.00 | $2,386.97 | $425,721.00 |
| 199 | $425,721.00 | $1,172.05 | $0.00 | $2,407.09 | $429,300.14 |
| 200 | $429,300.14 | $1,172.05 | $0.00 | $2,427.33 | $432,899.52 |
| 201 | $432,899.52 | $1,172.05 | $0.00 | $2,447.68 | $436,519.25 |
| 202 | $436,519.25 | $1,172.05 | $0.00 | $2,468.14 | $440,159.44 |
| 203 | $440,159.44 | $1,172.05 | $0.00 | $2,488.73 | $443,820.22 |
| 204 | $443,820.22 | $1,172.05 | $0.00 | $2,509.42 | $447,501.69 |
| 205 | $447,501.69 | $1,172.05 | $0.00 | $2,530.24 | $451,203.98 |
| 206 | $451,203.98 | $1,172.05 | $0.00 | $2,551.17 | $454,927.20 |
| 207 | $454,927.20 | $1,172.05 | $0.00 | $2,572.22 | $458,671.47 |
| 208 | $458,671.47 | $1,172.05 | $0.00 | $2,593.40 | $462,436.92 |
| 209 | $462,436.92 | $1,172.05 | $0.00 | $2,614.69 | $466,223.66 |
| 210 | $466,223.66 | $1,172.05 | $0.00 | $2,636.10 | $470,031.81 |
| 211 | $470,031.81 | $1,172.05 | $0.00 | $2,657.63 | $473,861.49 |
| 212 | $473,861.49 | $1,172.05 | $0.00 | $2,679.28 | $477,712.82 |
| 213 | $477,712.82 | $1,172.05 | $0.00 | $2,701.06 | $481,585.93 |
| 214 | $481,585.93 | $1,172.05 | $0.00 | $2,722.96 | $485,480.94 |
| 215 | $485,480.94 | $1,172.05 | $0.00 | $2,744.98 | $489,397.97 |
| 216 | $489,397.97 | $1,172.05 | $0.00 | $2,767.13 | $493,337.15 |
| 217 | $493,337.15 | $1,172.05 | $133,605.34 | $2,789.40 | $363,693.26 |
| 218 | $363,693.26 | $1,172.05 | $0.00 | $2,056.37 | $366,921.68 |
| 219 | $366,921.68 | $1,172.05 | $0.00 | $2,074.63 | $370,168.36 |
| 220 | $370,168.36 | $1,172.05 | $0.00 | $2,092.99 | $373,433.40 |
| 221 | $373,433.40 | $1,172.05 | $0.00 | $2,111.45 | $376,716.90 |
| 222 | $376,716.90 | $1,172.05 | $0.00 | $2,130.01 | $380,018.96 |
| 223 | $380,018.96 | $1,172.05 | $0.00 | $2,148.68 | $383,339.69 |
| 224 | $383,339.69 | $1,172.05 | $0.00 | $2,167.46 | $386,679.20 |
| 225 | $386,679.20 | $1,172.05 | $0.00 | $2,186.34 | $390,037.59 |
| 226 | $390,037.59 | $1,172.05 | $0.00 | $2,205.33 | $393,414.97 |
| 227 | $393,414.97 | $1,172.05 | $0.00 | $2,224.43 | $396,811.45 |
| 228 | $396,811.45 | $1,172.05 | $0.00 | $2,243.63 | $400,227.13 |
| 229 | $400,227.13 | $1,172.05 | $142,957.72 | $2,262.94 | $260,704.40 |
| 230 | $260,704.40 | $1,172.05 | $0.00 | $1,474.06 | $263,350.51 |
| 231 | $263,350.51 | $1,172.05 | $0.00 | $1,489.02 | $266,011.58 |
| 232 | $266,011.58 | $1,172.05 | $0.00 | $1,504.07 | $268,687.70 |
| 233 | $268,687.70 | $1,172.05 | $0.00 | $1,519.20 | $271,378.95 |
| 234 | $271,378.95 | $1,172.05 | $0.00 | $1,534.42 | $274,085.42 |
| 235 | $274,085.42 | $1,172.05 | $0.00 | $1,549.72 | $276,807.19 |
| 236 | $276,807.19 | $1,172.05 | $0.00 | $1,565.11 | $279,544.35 |
| 237 | $279,544.35 | $1,172.05 | $0.00 | $1,580.58 | $282,296.98 |
| 238 | $282,296.98 | $1,172.05 | $0.00 | $1,596.15 | $285,065.18 |
| 239 | $285,065.18 | $1,172.05 | $0.00 | $1,611.80 | $287,849.03 |
| 240 | $287,849.03 | $1,172.05 | $0.00 | $1,627.54 | $290,648.62 |
| 241 | $290,648.62 | $1,172.05 | $152,964.76 | $1,643.37 | $140,499.28 |
| 242 | $140,499.28 | $1,172.05 | $0.00 | $794.40 | $142,465.73 |
| 243 | $142,465.73 | $1,172.05 | $0.00 | $805.52 | $144,443.30 |
| 244 | $144,443.30 | $1,172.05 | $0.00 | $816.70 | $146,432.05 |
| 245 | $146,432.05 | $1,172.05 | $0.00 | $827.95 | $148,432.05 |
| 246 | $148,432.05 | $1,172.05 | $0.00 | $839.26 | $150,443.36 |
| 247 | $150,443.36 | $1,172.05 | $0.00 | $850.63 | $152,466.04 |
| 248 | $152,466.04 | $1,172.05 | $0.00 | $862.07 | $154,500.16 |
| 249 | $154,500.16 | $1,172.05 | $0.00 | $873.57 | $156,545.78 |
| 250 | $156,545.78 | $1,172.05 | $0.00 | $885.13 | $158,602.96 |
| 251 | $158,602.96 | $1,172.05 | $0.00 | $896.76 | $160,671.77 |
| 252 | $160,671.77 | $1,172.05 | $0.00 | $908.46 | $162,752.28 |
| 253 | $162,752.28 | $0.00 | $163,672.29 | $920.23 | $0.22 |