| Estimated Annual Cost in 2042 | $252,488 |
| Monthly savings required | $1,995 |
How much will it cost to send your child to Regis College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $1,009,951.36 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,995.47 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 | $67,300.00 |
| 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 Regis College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,995.47 | $0.00 | $0.00 | $1,995.47 |
| 2 | $1,995.47 | $1,995.47 | $0.00 | $11.28 | $4,002.22 |
| 3 | $4,002.22 | $1,995.47 | $0.00 | $22.63 | $6,020.32 |
| 4 | $6,020.32 | $1,995.47 | $0.00 | $34.04 | $8,049.83 |
| 5 | $8,049.83 | $1,995.47 | $0.00 | $45.51 | $10,090.81 |
| 6 | $10,090.81 | $1,995.47 | $0.00 | $57.05 | $12,143.33 |
| 7 | $12,143.33 | $1,995.47 | $0.00 | $68.66 | $14,207.46 |
| 8 | $14,207.46 | $1,995.47 | $0.00 | $80.33 | $16,283.26 |
| 9 | $16,283.26 | $1,995.47 | $0.00 | $92.07 | $18,370.80 |
| 10 | $18,370.80 | $1,995.47 | $0.00 | $103.87 | $20,470.14 |
| 11 | $20,470.14 | $1,995.47 | $0.00 | $115.74 | $22,581.35 |
| 12 | $22,581.35 | $1,995.47 | $0.00 | $127.68 | $24,704.50 |
| 13 | $24,704.50 | $1,995.47 | $0.00 | $139.68 | $26,839.65 |
| 14 | $26,839.65 | $1,995.47 | $0.00 | $151.76 | $28,986.88 |
| 15 | $28,986.88 | $1,995.47 | $0.00 | $163.90 | $31,146.25 |
| 16 | $31,146.25 | $1,995.47 | $0.00 | $176.11 | $33,317.83 |
| 17 | $33,317.83 | $1,995.47 | $0.00 | $188.38 | $35,501.68 |
| 18 | $35,501.68 | $1,995.47 | $0.00 | $200.73 | $37,697.88 |
| 19 | $37,697.88 | $1,995.47 | $0.00 | $213.15 | $39,906.50 |
| 20 | $39,906.50 | $1,995.47 | $0.00 | $225.64 | $42,127.61 |
| 21 | $42,127.61 | $1,995.47 | $0.00 | $238.20 | $44,361.28 |
| 22 | $44,361.28 | $1,995.47 | $0.00 | $250.83 | $46,607.58 |
| 23 | $46,607.58 | $1,995.47 | $0.00 | $263.53 | $48,866.58 |
| 24 | $48,866.58 | $1,995.47 | $0.00 | $276.30 | $51,138.35 |
| 25 | $51,138.35 | $1,995.47 | $0.00 | $289.14 | $53,422.96 |
| 26 | $53,422.96 | $1,995.47 | $0.00 | $302.06 | $55,720.49 |
| 27 | $55,720.49 | $1,995.47 | $0.00 | $315.05 | $58,031.01 |
| 28 | $58,031.01 | $1,995.47 | $0.00 | $328.12 | $60,354.60 |
| 29 | $60,354.60 | $1,995.47 | $0.00 | $341.25 | $62,691.32 |
| 30 | $62,691.32 | $1,995.47 | $0.00 | $354.47 | $65,041.26 |
| 31 | $65,041.26 | $1,995.47 | $0.00 | $367.75 | $67,404.48 |
| 32 | $67,404.48 | $1,995.47 | $0.00 | $381.11 | $69,781.06 |
| 33 | $69,781.06 | $1,995.47 | $0.00 | $394.55 | $72,171.08 |
| 34 | $72,171.08 | $1,995.47 | $0.00 | $408.07 | $74,574.62 |
| 35 | $74,574.62 | $1,995.47 | $0.00 | $421.66 | $76,991.75 |
| 36 | $76,991.75 | $1,995.47 | $0.00 | $435.32 | $79,422.54 |
| 37 | $79,422.54 | $1,995.47 | $0.00 | $449.07 | $81,867.08 |
| 38 | $81,867.08 | $1,995.47 | $0.00 | $462.89 | $84,325.44 |
| 39 | $84,325.44 | $1,995.47 | $0.00 | $476.79 | $86,797.70 |
| 40 | $86,797.70 | $1,995.47 | $0.00 | $490.77 | $89,283.94 |
| 41 | $89,283.94 | $1,995.47 | $0.00 | $504.82 | $91,784.23 |
| 42 | $91,784.23 | $1,995.47 | $0.00 | $518.96 | $94,298.66 |
| 43 | $94,298.66 | $1,995.47 | $0.00 | $533.18 | $96,827.31 |
| 44 | $96,827.31 | $1,995.47 | $0.00 | $547.48 | $99,370.26 |
| 45 | $99,370.26 | $1,995.47 | $0.00 | $561.85 | $101,927.58 |
| 46 | $101,927.58 | $1,995.47 | $0.00 | $576.31 | $104,499.36 |
| 47 | $104,499.36 | $1,995.47 | $0.00 | $590.85 | $107,085.68 |
| 48 | $107,085.68 | $1,995.47 | $0.00 | $605.48 | $109,686.63 |
| 49 | $109,686.63 | $1,995.47 | $0.00 | $620.18 | $112,302.28 |
| 50 | $112,302.28 | $1,995.47 | $0.00 | $634.97 | $114,932.72 |
| 51 | $114,932.72 | $1,995.47 | $0.00 | $649.85 | $117,578.04 |
| 52 | $117,578.04 | $1,995.47 | $0.00 | $664.80 | $120,238.31 |
| 53 | $120,238.31 | $1,995.47 | $0.00 | $679.84 | $122,913.62 |
| 54 | $122,913.62 | $1,995.47 | $0.00 | $694.97 | $125,604.06 |
| 55 | $125,604.06 | $1,995.47 | $0.00 | $710.18 | $128,309.71 |
| 56 | $128,309.71 | $1,995.47 | $0.00 | $725.48 | $131,030.66 |
| 57 | $131,030.66 | $1,995.47 | $0.00 | $740.87 | $133,767.00 |
| 58 | $133,767.00 | $1,995.47 | $0.00 | $756.34 | $136,518.81 |
| 59 | $136,518.81 | $1,995.47 | $0.00 | $771.90 | $139,286.18 |
| 60 | $139,286.18 | $1,995.47 | $0.00 | $787.54 | $142,069.19 |
| 61 | $142,069.19 | $1,995.47 | $0.00 | $803.28 | $144,867.94 |
| 62 | $144,867.94 | $1,995.47 | $0.00 | $819.10 | $147,682.51 |
| 63 | $147,682.51 | $1,995.47 | $0.00 | $835.02 | $150,513.00 |
| 64 | $150,513.00 | $1,995.47 | $0.00 | $851.02 | $153,359.49 |
| 65 | $153,359.49 | $1,995.47 | $0.00 | $867.12 | $156,222.08 |
| 66 | $156,222.08 | $1,995.47 | $0.00 | $883.30 | $159,100.85 |
| 67 | $159,100.85 | $1,995.47 | $0.00 | $899.58 | $161,995.90 |
| 68 | $161,995.90 | $1,995.47 | $0.00 | $915.95 | $164,907.32 |
| 69 | $164,907.32 | $1,995.47 | $0.00 | $932.41 | $167,835.20 |
| 70 | $167,835.20 | $1,995.47 | $0.00 | $948.96 | $170,779.63 |
| 71 | $170,779.63 | $1,995.47 | $0.00 | $965.61 | $173,740.71 |
| 72 | $173,740.71 | $1,995.47 | $0.00 | $982.36 | $176,718.54 |
| 73 | $176,718.54 | $1,995.47 | $0.00 | $999.19 | $179,713.20 |
| 74 | $179,713.20 | $1,995.47 | $0.00 | $1,016.12 | $182,724.79 |
| 75 | $182,724.79 | $1,995.47 | $0.00 | $1,033.15 | $185,753.41 |
| 76 | $185,753.41 | $1,995.47 | $0.00 | $1,050.28 | $188,799.16 |
| 77 | $188,799.16 | $1,995.47 | $0.00 | $1,067.50 | $191,862.13 |
| 78 | $191,862.13 | $1,995.47 | $0.00 | $1,084.82 | $194,942.42 |
| 79 | $194,942.42 | $1,995.47 | $0.00 | $1,102.23 | $198,040.12 |
| 80 | $198,040.12 | $1,995.47 | $0.00 | $1,119.75 | $201,155.34 |
| 81 | $201,155.34 | $1,995.47 | $0.00 | $1,137.36 | $204,288.17 |
| 82 | $204,288.17 | $1,995.47 | $0.00 | $1,155.08 | $207,438.72 |
| 83 | $207,438.72 | $1,995.47 | $0.00 | $1,172.89 | $210,607.08 |
| 84 | $210,607.08 | $1,995.47 | $0.00 | $1,190.80 | $213,793.35 |
| 85 | $213,793.35 | $1,995.47 | $0.00 | $1,208.82 | $216,997.64 |
| 86 | $216,997.64 | $1,995.47 | $0.00 | $1,226.94 | $220,220.05 |
| 87 | $220,220.05 | $1,995.47 | $0.00 | $1,245.16 | $223,460.68 |
| 88 | $223,460.68 | $1,995.47 | $0.00 | $1,263.48 | $226,719.63 |
| 89 | $226,719.63 | $1,995.47 | $0.00 | $1,281.91 | $229,997.01 |
| 90 | $229,997.01 | $1,995.47 | $0.00 | $1,300.44 | $233,292.92 |
| 91 | $233,292.92 | $1,995.47 | $0.00 | $1,319.07 | $236,607.46 |
| 92 | $236,607.46 | $1,995.47 | $0.00 | $1,337.81 | $239,940.74 |
| 93 | $239,940.74 | $1,995.47 | $0.00 | $1,356.66 | $243,292.87 |
| 94 | $243,292.87 | $1,995.47 | $0.00 | $1,375.61 | $246,663.95 |
| 95 | $246,663.95 | $1,995.47 | $0.00 | $1,394.67 | $250,054.09 |
| 96 | $250,054.09 | $1,995.47 | $0.00 | $1,413.84 | $253,463.40 |
| 97 | $253,463.40 | $1,995.47 | $0.00 | $1,433.12 | $256,891.99 |
| 98 | $256,891.99 | $1,995.47 | $0.00 | $1,452.50 | $260,339.96 |
| 99 | $260,339.96 | $1,995.47 | $0.00 | $1,472.00 | $263,807.43 |
| 100 | $263,807.43 | $1,995.47 | $0.00 | $1,491.61 | $267,294.51 |
| 101 | $267,294.51 | $1,995.47 | $0.00 | $1,511.32 | $270,801.30 |
| 102 | $270,801.30 | $1,995.47 | $0.00 | $1,531.15 | $274,327.92 |
| 103 | $274,327.92 | $1,995.47 | $0.00 | $1,551.09 | $277,874.48 |
| 104 | $277,874.48 | $1,995.47 | $0.00 | $1,571.14 | $281,441.09 |
| 105 | $281,441.09 | $1,995.47 | $0.00 | $1,591.31 | $285,027.87 |
| 106 | $285,027.87 | $1,995.47 | $0.00 | $1,611.59 | $288,634.93 |
| 107 | $288,634.93 | $1,995.47 | $0.00 | $1,631.98 | $292,262.38 |
| 108 | $292,262.38 | $1,995.47 | $0.00 | $1,652.49 | $295,910.34 |
| 109 | $295,910.34 | $1,995.47 | $0.00 | $1,673.12 | $299,578.93 |
| 110 | $299,578.93 | $1,995.47 | $0.00 | $1,693.86 | $303,268.26 |
| 111 | $303,268.26 | $1,995.47 | $0.00 | $1,714.72 | $306,978.45 |
| 112 | $306,978.45 | $1,995.47 | $0.00 | $1,735.70 | $310,709.62 |
| 113 | $310,709.62 | $1,995.47 | $0.00 | $1,756.80 | $314,461.89 |
| 114 | $314,461.89 | $1,995.47 | $0.00 | $1,778.01 | $318,235.37 |
| 115 | $318,235.37 | $1,995.47 | $0.00 | $1,799.35 | $322,030.19 |
| 116 | $322,030.19 | $1,995.47 | $0.00 | $1,820.81 | $325,846.47 |
| 117 | $325,846.47 | $1,995.47 | $0.00 | $1,842.38 | $329,684.32 |
| 118 | $329,684.32 | $1,995.47 | $0.00 | $1,864.08 | $333,543.87 |
| 119 | $333,543.87 | $1,995.47 | $0.00 | $1,885.91 | $337,425.25 |
| 120 | $337,425.25 | $1,995.47 | $0.00 | $1,907.85 | $341,328.57 |
| 121 | $341,328.57 | $1,995.47 | $0.00 | $1,929.92 | $345,253.96 |
| 122 | $345,253.96 | $1,995.47 | $0.00 | $1,952.12 | $349,201.55 |
| 123 | $349,201.55 | $1,995.47 | $0.00 | $1,974.44 | $353,171.46 |
| 124 | $353,171.46 | $1,995.47 | $0.00 | $1,996.88 | $357,163.81 |
| 125 | $357,163.81 | $1,995.47 | $0.00 | $2,019.46 | $361,178.74 |
| 126 | $361,178.74 | $1,995.47 | $0.00 | $2,042.16 | $365,216.37 |
| 127 | $365,216.37 | $1,995.47 | $0.00 | $2,064.99 | $369,276.83 |
| 128 | $369,276.83 | $1,995.47 | $0.00 | $2,087.94 | $373,360.24 |
| 129 | $373,360.24 | $1,995.47 | $0.00 | $2,111.03 | $377,466.74 |
| 130 | $377,466.74 | $1,995.47 | $0.00 | $2,134.25 | $381,596.46 |
| 131 | $381,596.46 | $1,995.47 | $0.00 | $2,157.60 | $385,749.53 |
| 132 | $385,749.53 | $1,995.47 | $0.00 | $2,181.08 | $389,926.08 |
| 133 | $389,926.08 | $1,995.47 | $0.00 | $2,204.70 | $394,126.25 |
| 134 | $394,126.25 | $1,995.47 | $0.00 | $2,228.45 | $398,350.17 |
| 135 | $398,350.17 | $1,995.47 | $0.00 | $2,252.33 | $402,597.97 |
| 136 | $402,597.97 | $1,995.47 | $0.00 | $2,276.35 | $406,869.79 |
| 137 | $406,869.79 | $1,995.47 | $0.00 | $2,300.50 | $411,165.76 |
| 138 | $411,165.76 | $1,995.47 | $0.00 | $2,324.79 | $415,486.02 |
| 139 | $415,486.02 | $1,995.47 | $0.00 | $2,349.22 | $419,830.71 |
| 140 | $419,830.71 | $1,995.47 | $0.00 | $2,373.78 | $424,199.96 |
| 141 | $424,199.96 | $1,995.47 | $0.00 | $2,398.49 | $428,593.92 |
| 142 | $428,593.92 | $1,995.47 | $0.00 | $2,423.33 | $433,012.72 |
| 143 | $433,012.72 | $1,995.47 | $0.00 | $2,448.32 | $437,456.51 |
| 144 | $437,456.51 | $1,995.47 | $0.00 | $2,473.44 | $441,925.42 |
| 145 | $441,925.42 | $1,995.47 | $0.00 | $2,498.71 | $446,419.60 |
| 146 | $446,419.60 | $1,995.47 | $0.00 | $2,524.12 | $450,939.19 |
| 147 | $450,939.19 | $1,995.47 | $0.00 | $2,549.68 | $455,484.34 |
| 148 | $455,484.34 | $1,995.47 | $0.00 | $2,575.37 | $460,055.18 |
| 149 | $460,055.18 | $1,995.47 | $0.00 | $2,601.22 | $464,651.87 |
| 150 | $464,651.87 | $1,995.47 | $0.00 | $2,627.21 | $469,274.55 |
| 151 | $469,274.55 | $1,995.47 | $0.00 | $2,653.35 | $473,923.37 |
| 152 | $473,923.37 | $1,995.47 | $0.00 | $2,679.63 | $478,598.47 |
| 153 | $478,598.47 | $1,995.47 | $0.00 | $2,706.07 | $483,300.01 |
| 154 | $483,300.01 | $1,995.47 | $0.00 | $2,732.65 | $488,028.13 |
| 155 | $488,028.13 | $1,995.47 | $0.00 | $2,759.38 | $492,782.98 |
| 156 | $492,782.98 | $1,995.47 | $0.00 | $2,786.27 | $497,564.72 |
| 157 | $497,564.72 | $1,995.47 | $0.00 | $2,813.30 | $502,373.49 |
| 158 | $502,373.49 | $1,995.47 | $0.00 | $2,840.49 | $507,209.45 |
| 159 | $507,209.45 | $1,995.47 | $0.00 | $2,867.84 | $512,072.76 |
| 160 | $512,072.76 | $1,995.47 | $0.00 | $2,895.33 | $516,963.56 |
| 161 | $516,963.56 | $1,995.47 | $0.00 | $2,922.99 | $521,882.02 |
| 162 | $521,882.02 | $1,995.47 | $0.00 | $2,950.80 | $526,828.29 |
| 163 | $526,828.29 | $1,995.47 | $0.00 | $2,978.76 | $531,802.52 |
| 164 | $531,802.52 | $1,995.47 | $0.00 | $3,006.89 | $536,804.88 |
| 165 | $536,804.88 | $1,995.47 | $0.00 | $3,035.17 | $541,835.52 |
| 166 | $541,835.52 | $1,995.47 | $0.00 | $3,063.62 | $546,894.61 |
| 167 | $546,894.61 | $1,995.47 | $0.00 | $3,092.22 | $551,982.30 |
| 168 | $551,982.30 | $1,995.47 | $0.00 | $3,120.99 | $557,098.76 |
| 169 | $557,098.76 | $1,995.47 | $0.00 | $3,149.92 | $562,244.15 |
| 170 | $562,244.15 | $1,995.47 | $0.00 | $3,179.01 | $567,418.63 |
| 171 | $567,418.63 | $1,995.47 | $0.00 | $3,208.27 | $572,622.37 |
| 172 | $572,622.37 | $1,995.47 | $0.00 | $3,237.69 | $577,855.53 |
| 173 | $577,855.53 | $1,995.47 | $0.00 | $3,267.28 | $583,118.28 |
| 174 | $583,118.28 | $1,995.47 | $0.00 | $3,297.04 | $588,410.79 |
| 175 | $588,410.79 | $1,995.47 | $0.00 | $3,326.96 | $593,733.22 |
| 176 | $593,733.22 | $1,995.47 | $0.00 | $3,357.05 | $599,085.74 |
| 177 | $599,085.74 | $1,995.47 | $0.00 | $3,387.32 | $604,468.53 |
| 178 | $604,468.53 | $1,995.47 | $0.00 | $3,417.75 | $609,881.75 |
| 179 | $609,881.75 | $1,995.47 | $0.00 | $3,448.36 | $615,325.58 |
| 180 | $615,325.58 | $1,995.47 | $0.00 | $3,479.14 | $620,800.19 |
| 181 | $620,800.19 | $1,995.47 | $0.00 | $3,510.09 | $626,305.75 |
| 182 | $626,305.75 | $1,995.47 | $0.00 | $3,541.22 | $631,842.44 |
| 183 | $631,842.44 | $1,995.47 | $0.00 | $3,572.53 | $637,410.44 |
| 184 | $637,410.44 | $1,995.47 | $0.00 | $3,604.01 | $643,009.92 |
| 185 | $643,009.92 | $1,995.47 | $0.00 | $3,635.67 | $648,641.06 |
| 186 | $648,641.06 | $1,995.47 | $0.00 | $3,667.51 | $654,304.04 |
| 187 | $654,304.04 | $1,995.47 | $0.00 | $3,699.53 | $659,999.04 |
| 188 | $659,999.04 | $1,995.47 | $0.00 | $3,731.73 | $665,726.24 |
| 189 | $665,726.24 | $1,995.47 | $0.00 | $3,764.11 | $671,485.82 |
| 190 | $671,485.82 | $1,995.47 | $0.00 | $3,796.68 | $677,277.97 |
| 191 | $677,277.97 | $1,995.47 | $0.00 | $3,829.43 | $683,102.87 |
| 192 | $683,102.87 | $1,995.47 | $0.00 | $3,862.36 | $688,960.70 |
| 193 | $688,960.70 | $1,995.47 | $0.00 | $3,895.48 | $694,851.65 |
| 194 | $694,851.65 | $1,995.47 | $0.00 | $3,928.79 | $700,775.91 |
| 195 | $700,775.91 | $1,995.47 | $0.00 | $3,962.29 | $706,733.67 |
| 196 | $706,733.67 | $1,995.47 | $0.00 | $3,995.97 | $712,725.11 |
| 197 | $712,725.11 | $1,995.47 | $0.00 | $4,029.85 | $718,750.43 |
| 198 | $718,750.43 | $1,995.47 | $0.00 | $4,063.92 | $724,809.82 |
| 199 | $724,809.82 | $1,995.47 | $0.00 | $4,098.18 | $730,903.47 |
| 200 | $730,903.47 | $1,995.47 | $0.00 | $4,132.63 | $737,031.57 |
| 201 | $737,031.57 | $1,995.47 | $0.00 | $4,167.28 | $743,194.32 |
| 202 | $743,194.32 | $1,995.47 | $0.00 | $4,202.13 | $749,391.92 |
| 203 | $749,391.92 | $1,995.47 | $0.00 | $4,237.17 | $755,624.56 |
| 204 | $755,624.56 | $1,995.47 | $0.00 | $4,272.41 | $761,892.44 |
| 205 | $761,892.44 | $1,995.47 | $0.00 | $4,307.85 | $768,195.76 |
| 206 | $768,195.76 | $1,995.47 | $0.00 | $4,343.49 | $774,534.72 |
| 207 | $774,534.72 | $1,995.47 | $0.00 | $4,379.33 | $780,909.52 |
| 208 | $780,909.52 | $1,995.47 | $0.00 | $4,415.38 | $787,320.37 |
| 209 | $787,320.37 | $1,995.47 | $0.00 | $4,451.62 | $793,767.46 |
| 210 | $793,767.46 | $1,995.47 | $0.00 | $4,488.08 | $800,251.01 |
| 211 | $800,251.01 | $1,995.47 | $0.00 | $4,524.74 | $806,771.22 |
| 212 | $806,771.22 | $1,995.47 | $0.00 | $4,561.60 | $813,328.29 |
| 213 | $813,328.29 | $1,995.47 | $0.00 | $4,598.68 | $819,922.44 |
| 214 | $819,922.44 | $1,995.47 | $0.00 | $4,635.96 | $826,553.87 |
| 215 | $826,553.87 | $1,995.47 | $0.00 | $4,673.46 | $833,222.80 |
| 216 | $833,222.80 | $1,995.47 | $0.00 | $4,711.16 | $839,929.43 |
| 217 | $839,929.43 | $1,995.47 | $227,469.44 | $4,749.08 | $619,204.54 |
| 218 | $619,204.54 | $1,995.47 | $0.00 | $3,501.07 | $624,701.08 |
| 219 | $624,701.08 | $1,995.47 | $0.00 | $3,532.15 | $630,228.70 |
| 220 | $630,228.70 | $1,995.47 | $0.00 | $3,563.40 | $635,787.57 |
| 221 | $635,787.57 | $1,995.47 | $0.00 | $3,594.84 | $641,377.88 |
| 222 | $641,377.88 | $1,995.47 | $0.00 | $3,626.44 | $646,999.79 |
| 223 | $646,999.79 | $1,995.47 | $0.00 | $3,658.23 | $652,653.49 |
| 224 | $652,653.49 | $1,995.47 | $0.00 | $3,690.20 | $658,339.16 |
| 225 | $658,339.16 | $1,995.47 | $0.00 | $3,722.35 | $664,056.98 |
| 226 | $664,056.98 | $1,995.47 | $0.00 | $3,754.67 | $669,807.12 |
| 227 | $669,807.12 | $1,995.47 | $0.00 | $3,787.19 | $675,589.78 |
| 228 | $675,589.78 | $1,995.47 | $0.00 | $3,819.88 | $681,405.13 |
| 229 | $681,405.13 | $1,995.47 | $243,392.30 | $3,852.76 | $443,861.06 |
| 230 | $443,861.06 | $1,995.47 | $0.00 | $2,509.65 | $448,366.18 |
| 231 | $448,366.18 | $1,995.47 | $0.00 | $2,535.13 | $452,896.78 |
| 232 | $452,896.78 | $1,995.47 | $0.00 | $2,560.74 | $457,452.99 |
| 233 | $457,452.99 | $1,995.47 | $0.00 | $2,586.51 | $462,034.97 |
| 234 | $462,034.97 | $1,995.47 | $0.00 | $2,612.41 | $466,642.85 |
| 235 | $466,642.85 | $1,995.47 | $0.00 | $2,638.47 | $471,276.79 |
| 236 | $471,276.79 | $1,995.47 | $0.00 | $2,664.67 | $475,936.93 |
| 237 | $475,936.93 | $1,995.47 | $0.00 | $2,691.02 | $480,623.42 |
| 238 | $480,623.42 | $1,995.47 | $0.00 | $2,717.51 | $485,336.40 |
| 239 | $485,336.40 | $1,995.47 | $0.00 | $2,744.16 | $490,076.03 |
| 240 | $490,076.03 | $1,995.47 | $0.00 | $2,770.96 | $494,842.46 |
| 241 | $494,842.46 | $1,995.47 | $260,429.76 | $2,797.91 | $239,206.08 |
| 242 | $239,206.08 | $1,995.47 | $0.00 | $1,352.51 | $242,554.06 |
| 243 | $242,554.06 | $1,995.47 | $0.00 | $1,371.44 | $245,920.97 |
| 244 | $245,920.97 | $1,995.47 | $0.00 | $1,390.47 | $249,306.91 |
| 245 | $249,306.91 | $1,995.47 | $0.00 | $1,409.62 | $252,712.00 |
| 246 | $252,712.00 | $1,995.47 | $0.00 | $1,428.87 | $256,136.34 |
| 247 | $256,136.34 | $1,995.47 | $0.00 | $1,448.23 | $259,580.04 |
| 248 | $259,580.04 | $1,995.47 | $0.00 | $1,467.70 | $263,043.21 |
| 249 | $263,043.21 | $1,995.47 | $0.00 | $1,487.28 | $266,525.96 |
| 250 | $266,525.96 | $1,995.47 | $0.00 | $1,506.98 | $270,028.41 |
| 251 | $270,028.41 | $1,995.47 | $0.00 | $1,526.78 | $273,550.66 |
| 252 | $273,550.66 | $1,995.47 | $0.00 | $1,546.70 | $277,092.83 |
| 253 | $277,092.83 | $0.00 | $278,659.85 | $1,566.72 | -$0.30 |