| Estimated Annual Cost in 2042 | $209,126 |
| Monthly savings required | $1,653 |
How much will it cost to send your child to Nebraska Wesleyan University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $836,503.84 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,652.77 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 | $55,742.00 |
| 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 Nebraska Wesleyan University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,652.77 | $0.00 | $0.00 | $1,652.77 |
| 2 | $1,652.77 | $1,652.77 | $0.00 | $9.35 | $3,314.89 |
| 3 | $3,314.89 | $1,652.77 | $0.00 | $18.74 | $4,986.40 |
| 4 | $4,986.40 | $1,652.77 | $0.00 | $28.19 | $6,667.36 |
| 5 | $6,667.36 | $1,652.77 | $0.00 | $37.70 | $8,357.83 |
| 6 | $8,357.83 | $1,652.77 | $0.00 | $47.26 | $10,057.86 |
| 7 | $10,057.86 | $1,652.77 | $0.00 | $56.87 | $11,767.50 |
| 8 | $11,767.50 | $1,652.77 | $0.00 | $66.54 | $13,486.81 |
| 9 | $13,486.81 | $1,652.77 | $0.00 | $76.26 | $15,215.84 |
| 10 | $15,215.84 | $1,652.77 | $0.00 | $86.03 | $16,954.64 |
| 11 | $16,954.64 | $1,652.77 | $0.00 | $95.86 | $18,703.27 |
| 12 | $18,703.27 | $1,652.77 | $0.00 | $105.75 | $20,461.79 |
| 13 | $20,461.79 | $1,652.77 | $0.00 | $115.69 | $22,230.25 |
| 14 | $22,230.25 | $1,652.77 | $0.00 | $125.69 | $24,008.71 |
| 15 | $24,008.71 | $1,652.77 | $0.00 | $135.75 | $25,797.23 |
| 16 | $25,797.23 | $1,652.77 | $0.00 | $145.86 | $27,595.86 |
| 17 | $27,595.86 | $1,652.77 | $0.00 | $156.03 | $29,404.66 |
| 18 | $29,404.66 | $1,652.77 | $0.00 | $166.26 | $31,223.69 |
| 19 | $31,223.69 | $1,652.77 | $0.00 | $176.54 | $33,053.00 |
| 20 | $33,053.00 | $1,652.77 | $0.00 | $186.89 | $34,892.66 |
| 21 | $34,892.66 | $1,652.77 | $0.00 | $197.29 | $36,742.72 |
| 22 | $36,742.72 | $1,652.77 | $0.00 | $207.75 | $38,603.24 |
| 23 | $38,603.24 | $1,652.77 | $0.00 | $218.27 | $40,474.28 |
| 24 | $40,474.28 | $1,652.77 | $0.00 | $228.85 | $42,355.90 |
| 25 | $42,355.90 | $1,652.77 | $0.00 | $239.49 | $44,248.16 |
| 26 | $44,248.16 | $1,652.77 | $0.00 | $250.19 | $46,151.12 |
| 27 | $46,151.12 | $1,652.77 | $0.00 | $260.95 | $48,064.84 |
| 28 | $48,064.84 | $1,652.77 | $0.00 | $271.77 | $49,989.38 |
| 29 | $49,989.38 | $1,652.77 | $0.00 | $282.65 | $51,924.80 |
| 30 | $51,924.80 | $1,652.77 | $0.00 | $293.59 | $53,871.16 |
| 31 | $53,871.16 | $1,652.77 | $0.00 | $304.60 | $55,828.53 |
| 32 | $55,828.53 | $1,652.77 | $0.00 | $315.66 | $57,796.96 |
| 33 | $57,796.96 | $1,652.77 | $0.00 | $326.79 | $59,776.52 |
| 34 | $59,776.52 | $1,652.77 | $0.00 | $337.99 | $61,767.28 |
| 35 | $61,767.28 | $1,652.77 | $0.00 | $349.24 | $63,769.29 |
| 36 | $63,769.29 | $1,652.77 | $0.00 | $360.56 | $65,782.62 |
| 37 | $65,782.62 | $1,652.77 | $0.00 | $371.94 | $67,807.33 |
| 38 | $67,807.33 | $1,652.77 | $0.00 | $383.39 | $69,843.49 |
| 39 | $69,843.49 | $1,652.77 | $0.00 | $394.91 | $71,891.17 |
| 40 | $71,891.17 | $1,652.77 | $0.00 | $406.48 | $73,950.42 |
| 41 | $73,950.42 | $1,652.77 | $0.00 | $418.13 | $76,021.32 |
| 42 | $76,021.32 | $1,652.77 | $0.00 | $429.84 | $78,103.93 |
| 43 | $78,103.93 | $1,652.77 | $0.00 | $441.61 | $80,198.31 |
| 44 | $80,198.31 | $1,652.77 | $0.00 | $453.45 | $82,304.53 |
| 45 | $82,304.53 | $1,652.77 | $0.00 | $465.36 | $84,422.66 |
| 46 | $84,422.66 | $1,652.77 | $0.00 | $477.34 | $86,552.77 |
| 47 | $86,552.77 | $1,652.77 | $0.00 | $489.38 | $88,694.92 |
| 48 | $88,694.92 | $1,652.77 | $0.00 | $501.49 | $90,849.18 |
| 49 | $90,849.18 | $1,652.77 | $0.00 | $513.67 | $93,015.62 |
| 50 | $93,015.62 | $1,652.77 | $0.00 | $525.92 | $95,194.31 |
| 51 | $95,194.31 | $1,652.77 | $0.00 | $538.24 | $97,385.32 |
| 52 | $97,385.32 | $1,652.77 | $0.00 | $550.63 | $99,588.72 |
| 53 | $99,588.72 | $1,652.77 | $0.00 | $563.09 | $101,804.58 |
| 54 | $101,804.58 | $1,652.77 | $0.00 | $575.62 | $104,032.97 |
| 55 | $104,032.97 | $1,652.77 | $0.00 | $588.22 | $106,273.96 |
| 56 | $106,273.96 | $1,652.77 | $0.00 | $600.89 | $108,527.62 |
| 57 | $108,527.62 | $1,652.77 | $0.00 | $613.63 | $110,794.02 |
| 58 | $110,794.02 | $1,652.77 | $0.00 | $626.45 | $113,073.24 |
| 59 | $113,073.24 | $1,652.77 | $0.00 | $639.33 | $115,365.34 |
| 60 | $115,365.34 | $1,652.77 | $0.00 | $652.29 | $117,670.40 |
| 61 | $117,670.40 | $1,652.77 | $0.00 | $665.33 | $119,988.50 |
| 62 | $119,988.50 | $1,652.77 | $0.00 | $678.43 | $122,319.70 |
| 63 | $122,319.70 | $1,652.77 | $0.00 | $691.61 | $124,664.08 |
| 64 | $124,664.08 | $1,652.77 | $0.00 | $704.87 | $127,021.72 |
| 65 | $127,021.72 | $1,652.77 | $0.00 | $718.20 | $129,392.69 |
| 66 | $129,392.69 | $1,652.77 | $0.00 | $731.61 | $131,777.07 |
| 67 | $131,777.07 | $1,652.77 | $0.00 | $745.09 | $134,174.93 |
| 68 | $134,174.93 | $1,652.77 | $0.00 | $758.64 | $136,586.34 |
| 69 | $136,586.34 | $1,652.77 | $0.00 | $772.28 | $139,011.39 |
| 70 | $139,011.39 | $1,652.77 | $0.00 | $785.99 | $141,450.15 |
| 71 | $141,450.15 | $1,652.77 | $0.00 | $799.78 | $143,902.70 |
| 72 | $143,902.70 | $1,652.77 | $0.00 | $813.65 | $146,369.12 |
| 73 | $146,369.12 | $1,652.77 | $0.00 | $827.59 | $148,849.48 |
| 74 | $148,849.48 | $1,652.77 | $0.00 | $841.62 | $151,343.87 |
| 75 | $151,343.87 | $1,652.77 | $0.00 | $855.72 | $153,852.36 |
| 76 | $153,852.36 | $1,652.77 | $0.00 | $869.90 | $156,375.03 |
| 77 | $156,375.03 | $1,652.77 | $0.00 | $884.17 | $158,911.97 |
| 78 | $158,911.97 | $1,652.77 | $0.00 | $898.51 | $161,463.25 |
| 79 | $161,463.25 | $1,652.77 | $0.00 | $912.94 | $164,028.96 |
| 80 | $164,028.96 | $1,652.77 | $0.00 | $927.44 | $166,609.17 |
| 81 | $166,609.17 | $1,652.77 | $0.00 | $942.03 | $169,203.97 |
| 82 | $169,203.97 | $1,652.77 | $0.00 | $956.70 | $171,813.44 |
| 83 | $171,813.44 | $1,652.77 | $0.00 | $971.46 | $174,437.67 |
| 84 | $174,437.67 | $1,652.77 | $0.00 | $986.30 | $177,076.74 |
| 85 | $177,076.74 | $1,652.77 | $0.00 | $1,001.22 | $179,730.73 |
| 86 | $179,730.73 | $1,652.77 | $0.00 | $1,016.22 | $182,399.72 |
| 87 | $182,399.72 | $1,652.77 | $0.00 | $1,031.31 | $185,083.80 |
| 88 | $185,083.80 | $1,652.77 | $0.00 | $1,046.49 | $187,783.06 |
| 89 | $187,783.06 | $1,652.77 | $0.00 | $1,061.75 | $190,497.58 |
| 90 | $190,497.58 | $1,652.77 | $0.00 | $1,077.10 | $193,227.45 |
| 91 | $193,227.45 | $1,652.77 | $0.00 | $1,092.54 | $195,972.76 |
| 92 | $195,972.76 | $1,652.77 | $0.00 | $1,108.06 | $198,733.59 |
| 93 | $198,733.59 | $1,652.77 | $0.00 | $1,123.67 | $201,510.03 |
| 94 | $201,510.03 | $1,652.77 | $0.00 | $1,139.37 | $204,302.17 |
| 95 | $204,302.17 | $1,652.77 | $0.00 | $1,155.15 | $207,110.09 |
| 96 | $207,110.09 | $1,652.77 | $0.00 | $1,171.03 | $209,933.89 |
| 97 | $209,933.89 | $1,652.77 | $0.00 | $1,187.00 | $212,773.66 |
| 98 | $212,773.66 | $1,652.77 | $0.00 | $1,203.05 | $215,629.48 |
| 99 | $215,629.48 | $1,652.77 | $0.00 | $1,219.20 | $218,501.45 |
| 100 | $218,501.45 | $1,652.77 | $0.00 | $1,235.44 | $221,389.66 |
| 101 | $221,389.66 | $1,652.77 | $0.00 | $1,251.77 | $224,294.20 |
| 102 | $224,294.20 | $1,652.77 | $0.00 | $1,268.19 | $227,215.16 |
| 103 | $227,215.16 | $1,652.77 | $0.00 | $1,284.71 | $230,152.64 |
| 104 | $230,152.64 | $1,652.77 | $0.00 | $1,301.32 | $233,106.73 |
| 105 | $233,106.73 | $1,652.77 | $0.00 | $1,318.02 | $236,077.52 |
| 106 | $236,077.52 | $1,652.77 | $0.00 | $1,334.82 | $239,065.11 |
| 107 | $239,065.11 | $1,652.77 | $0.00 | $1,351.71 | $242,069.59 |
| 108 | $242,069.59 | $1,652.77 | $0.00 | $1,368.70 | $245,091.06 |
| 109 | $245,091.06 | $1,652.77 | $0.00 | $1,385.78 | $248,129.61 |
| 110 | $248,129.61 | $1,652.77 | $0.00 | $1,402.96 | $251,185.34 |
| 111 | $251,185.34 | $1,652.77 | $0.00 | $1,420.24 | $254,258.35 |
| 112 | $254,258.35 | $1,652.77 | $0.00 | $1,437.61 | $257,348.73 |
| 113 | $257,348.73 | $1,652.77 | $0.00 | $1,455.09 | $260,456.59 |
| 114 | $260,456.59 | $1,652.77 | $0.00 | $1,472.66 | $263,582.02 |
| 115 | $263,582.02 | $1,652.77 | $0.00 | $1,490.33 | $266,725.12 |
| 116 | $266,725.12 | $1,652.77 | $0.00 | $1,508.10 | $269,885.99 |
| 117 | $269,885.99 | $1,652.77 | $0.00 | $1,525.97 | $273,064.73 |
| 118 | $273,064.73 | $1,652.77 | $0.00 | $1,543.95 | $276,261.45 |
| 119 | $276,261.45 | $1,652.77 | $0.00 | $1,562.02 | $279,476.24 |
| 120 | $279,476.24 | $1,652.77 | $0.00 | $1,580.20 | $282,709.21 |
| 121 | $282,709.21 | $1,652.77 | $0.00 | $1,598.48 | $285,960.46 |
| 122 | $285,960.46 | $1,652.77 | $0.00 | $1,616.86 | $289,230.09 |
| 123 | $289,230.09 | $1,652.77 | $0.00 | $1,635.35 | $292,518.21 |
| 124 | $292,518.21 | $1,652.77 | $0.00 | $1,653.94 | $295,824.92 |
| 125 | $295,824.92 | $1,652.77 | $0.00 | $1,672.64 | $299,150.33 |
| 126 | $299,150.33 | $1,652.77 | $0.00 | $1,691.44 | $302,494.54 |
| 127 | $302,494.54 | $1,652.77 | $0.00 | $1,710.35 | $305,857.66 |
| 128 | $305,857.66 | $1,652.77 | $0.00 | $1,729.36 | $309,239.79 |
| 129 | $309,239.79 | $1,652.77 | $0.00 | $1,748.49 | $312,641.05 |
| 130 | $312,641.05 | $1,652.77 | $0.00 | $1,767.72 | $316,061.54 |
| 131 | $316,061.54 | $1,652.77 | $0.00 | $1,787.06 | $319,501.37 |
| 132 | $319,501.37 | $1,652.77 | $0.00 | $1,806.51 | $322,960.65 |
| 133 | $322,960.65 | $1,652.77 | $0.00 | $1,826.07 | $326,439.49 |
| 134 | $326,439.49 | $1,652.77 | $0.00 | $1,845.74 | $329,938.00 |
| 135 | $329,938.00 | $1,652.77 | $0.00 | $1,865.52 | $333,456.29 |
| 136 | $333,456.29 | $1,652.77 | $0.00 | $1,885.41 | $336,994.47 |
| 137 | $336,994.47 | $1,652.77 | $0.00 | $1,905.42 | $340,552.66 |
| 138 | $340,552.66 | $1,652.77 | $0.00 | $1,925.53 | $344,130.96 |
| 139 | $344,130.96 | $1,652.77 | $0.00 | $1,945.77 | $347,729.50 |
| 140 | $347,729.50 | $1,652.77 | $0.00 | $1,966.11 | $351,348.38 |
| 141 | $351,348.38 | $1,652.77 | $0.00 | $1,986.57 | $354,987.72 |
| 142 | $354,987.72 | $1,652.77 | $0.00 | $2,007.15 | $358,647.64 |
| 143 | $358,647.64 | $1,652.77 | $0.00 | $2,027.85 | $362,328.26 |
| 144 | $362,328.26 | $1,652.77 | $0.00 | $2,048.66 | $366,029.69 |
| 145 | $366,029.69 | $1,652.77 | $0.00 | $2,069.59 | $369,752.05 |
| 146 | $369,752.05 | $1,652.77 | $0.00 | $2,090.63 | $373,495.45 |
| 147 | $373,495.45 | $1,652.77 | $0.00 | $2,111.80 | $377,260.02 |
| 148 | $377,260.02 | $1,652.77 | $0.00 | $2,133.08 | $381,045.87 |
| 149 | $381,045.87 | $1,652.77 | $0.00 | $2,154.49 | $384,853.13 |
| 150 | $384,853.13 | $1,652.77 | $0.00 | $2,176.02 | $388,681.92 |
| 151 | $388,681.92 | $1,652.77 | $0.00 | $2,197.66 | $392,532.35 |
| 152 | $392,532.35 | $1,652.77 | $0.00 | $2,219.43 | $396,404.55 |
| 153 | $396,404.55 | $1,652.77 | $0.00 | $2,241.33 | $400,298.65 |
| 154 | $400,298.65 | $1,652.77 | $0.00 | $2,263.35 | $404,214.77 |
| 155 | $404,214.77 | $1,652.77 | $0.00 | $2,285.49 | $408,153.03 |
| 156 | $408,153.03 | $1,652.77 | $0.00 | $2,307.76 | $412,113.56 |
| 157 | $412,113.56 | $1,652.77 | $0.00 | $2,330.15 | $416,096.48 |
| 158 | $416,096.48 | $1,652.77 | $0.00 | $2,352.67 | $420,101.92 |
| 159 | $420,101.92 | $1,652.77 | $0.00 | $2,375.32 | $424,130.01 |
| 160 | $424,130.01 | $1,652.77 | $0.00 | $2,398.09 | $428,180.87 |
| 161 | $428,180.87 | $1,652.77 | $0.00 | $2,421.00 | $432,254.64 |
| 162 | $432,254.64 | $1,652.77 | $0.00 | $2,444.03 | $436,351.44 |
| 163 | $436,351.44 | $1,652.77 | $0.00 | $2,467.19 | $440,471.40 |
| 164 | $440,471.40 | $1,652.77 | $0.00 | $2,490.49 | $444,614.66 |
| 165 | $444,614.66 | $1,652.77 | $0.00 | $2,513.92 | $448,781.35 |
| 166 | $448,781.35 | $1,652.77 | $0.00 | $2,537.48 | $452,971.60 |
| 167 | $452,971.60 | $1,652.77 | $0.00 | $2,561.17 | $457,185.54 |
| 168 | $457,185.54 | $1,652.77 | $0.00 | $2,584.99 | $461,423.30 |
| 169 | $461,423.30 | $1,652.77 | $0.00 | $2,608.95 | $465,685.02 |
| 170 | $465,685.02 | $1,652.77 | $0.00 | $2,633.05 | $469,970.84 |
| 171 | $469,970.84 | $1,652.77 | $0.00 | $2,657.28 | $474,280.89 |
| 172 | $474,280.89 | $1,652.77 | $0.00 | $2,681.65 | $478,615.31 |
| 173 | $478,615.31 | $1,652.77 | $0.00 | $2,706.16 | $482,974.24 |
| 174 | $482,974.24 | $1,652.77 | $0.00 | $2,730.81 | $487,357.82 |
| 175 | $487,357.82 | $1,652.77 | $0.00 | $2,755.59 | $491,766.18 |
| 176 | $491,766.18 | $1,652.77 | $0.00 | $2,780.52 | $496,199.47 |
| 177 | $496,199.47 | $1,652.77 | $0.00 | $2,805.58 | $500,657.82 |
| 178 | $500,657.82 | $1,652.77 | $0.00 | $2,830.79 | $505,141.38 |
| 179 | $505,141.38 | $1,652.77 | $0.00 | $2,856.14 | $509,650.29 |
| 180 | $509,650.29 | $1,652.77 | $0.00 | $2,881.64 | $514,184.70 |
| 181 | $514,184.70 | $1,652.77 | $0.00 | $2,907.28 | $518,744.75 |
| 182 | $518,744.75 | $1,652.77 | $0.00 | $2,933.06 | $523,330.58 |
| 183 | $523,330.58 | $1,652.77 | $0.00 | $2,958.99 | $527,942.34 |
| 184 | $527,942.34 | $1,652.77 | $0.00 | $2,985.06 | $532,580.17 |
| 185 | $532,580.17 | $1,652.77 | $0.00 | $3,011.29 | $537,244.23 |
| 186 | $537,244.23 | $1,652.77 | $0.00 | $3,037.66 | $541,934.66 |
| 187 | $541,934.66 | $1,652.77 | $0.00 | $3,064.18 | $546,651.61 |
| 188 | $546,651.61 | $1,652.77 | $0.00 | $3,090.85 | $551,395.23 |
| 189 | $551,395.23 | $1,652.77 | $0.00 | $3,117.67 | $556,165.67 |
| 190 | $556,165.67 | $1,652.77 | $0.00 | $3,144.64 | $560,963.08 |
| 191 | $560,963.08 | $1,652.77 | $0.00 | $3,171.77 | $565,787.62 |
| 192 | $565,787.62 | $1,652.77 | $0.00 | $3,199.05 | $570,639.44 |
| 193 | $570,639.44 | $1,652.77 | $0.00 | $3,226.48 | $575,518.69 |
| 194 | $575,518.69 | $1,652.77 | $0.00 | $3,254.07 | $580,425.53 |
| 195 | $580,425.53 | $1,652.77 | $0.00 | $3,281.81 | $585,360.11 |
| 196 | $585,360.11 | $1,652.77 | $0.00 | $3,309.71 | $590,322.59 |
| 197 | $590,322.59 | $1,652.77 | $0.00 | $3,337.77 | $595,313.13 |
| 198 | $595,313.13 | $1,652.77 | $0.00 | $3,365.99 | $600,331.89 |
| 199 | $600,331.89 | $1,652.77 | $0.00 | $3,394.36 | $605,379.02 |
| 200 | $605,379.02 | $1,652.77 | $0.00 | $3,422.90 | $610,454.69 |
| 201 | $610,454.69 | $1,652.77 | $0.00 | $3,451.60 | $615,559.06 |
| 202 | $615,559.06 | $1,652.77 | $0.00 | $3,480.46 | $620,692.29 |
| 203 | $620,692.29 | $1,652.77 | $0.00 | $3,509.48 | $625,854.54 |
| 204 | $625,854.54 | $1,652.77 | $0.00 | $3,538.67 | $631,045.98 |
| 205 | $631,045.98 | $1,652.77 | $0.00 | $3,568.03 | $636,266.78 |
| 206 | $636,266.78 | $1,652.77 | $0.00 | $3,597.54 | $641,517.09 |
| 207 | $641,517.09 | $1,652.77 | $0.00 | $3,627.23 | $646,797.09 |
| 208 | $646,797.09 | $1,652.77 | $0.00 | $3,657.08 | $652,106.94 |
| 209 | $652,106.94 | $1,652.77 | $0.00 | $3,687.11 | $657,446.82 |
| 210 | $657,446.82 | $1,652.77 | $0.00 | $3,717.30 | $662,816.89 |
| 211 | $662,816.89 | $1,652.77 | $0.00 | $3,747.66 | $668,217.32 |
| 212 | $668,217.32 | $1,652.77 | $0.00 | $3,778.20 | $673,648.29 |
| 213 | $673,648.29 | $1,652.77 | $0.00 | $3,808.91 | $679,109.97 |
| 214 | $679,109.97 | $1,652.77 | $0.00 | $3,839.79 | $684,602.53 |
| 215 | $684,602.53 | $1,652.77 | $0.00 | $3,870.84 | $690,126.14 |
| 216 | $690,126.14 | $1,652.77 | $0.00 | $3,902.07 | $695,680.98 |
| 217 | $695,680.98 | $1,652.77 | $188,404.18 | $3,933.48 | $512,863.05 |
| 218 | $512,863.05 | $1,652.77 | $0.00 | $2,899.80 | $517,415.62 |
| 219 | $517,415.62 | $1,652.77 | $0.00 | $2,925.54 | $521,993.93 |
| 220 | $521,993.93 | $1,652.77 | $0.00 | $2,951.43 | $526,598.13 |
| 221 | $526,598.13 | $1,652.77 | $0.00 | $2,977.46 | $531,228.36 |
| 222 | $531,228.36 | $1,652.77 | $0.00 | $3,003.64 | $535,884.77 |
| 223 | $535,884.77 | $1,652.77 | $0.00 | $3,029.97 | $540,567.51 |
| 224 | $540,567.51 | $1,652.77 | $0.00 | $3,056.45 | $545,276.73 |
| 225 | $545,276.73 | $1,652.77 | $0.00 | $3,083.07 | $550,012.57 |
| 226 | $550,012.57 | $1,652.77 | $0.00 | $3,109.85 | $554,775.19 |
| 227 | $554,775.19 | $1,652.77 | $0.00 | $3,136.78 | $559,564.74 |
| 228 | $559,564.74 | $1,652.77 | $0.00 | $3,163.86 | $564,381.37 |
| 229 | $564,381.37 | $1,652.77 | $201,592.48 | $3,191.09 | $367,632.75 |
| 230 | $367,632.75 | $1,652.77 | $0.00 | $2,078.65 | $371,364.17 |
| 231 | $371,364.17 | $1,652.77 | $0.00 | $2,099.75 | $375,116.69 |
| 232 | $375,116.69 | $1,652.77 | $0.00 | $2,120.96 | $378,890.42 |
| 233 | $378,890.42 | $1,652.77 | $0.00 | $2,142.30 | $382,685.49 |
| 234 | $382,685.49 | $1,652.77 | $0.00 | $2,163.76 | $386,502.02 |
| 235 | $386,502.02 | $1,652.77 | $0.00 | $2,185.34 | $390,340.13 |
| 236 | $390,340.13 | $1,652.77 | $0.00 | $2,207.04 | $394,199.94 |
| 237 | $394,199.94 | $1,652.77 | $0.00 | $2,228.86 | $398,081.57 |
| 238 | $398,081.57 | $1,652.77 | $0.00 | $2,250.81 | $401,985.15 |
| 239 | $401,985.15 | $1,652.77 | $0.00 | $2,272.88 | $405,910.80 |
| 240 | $405,910.80 | $1,652.77 | $0.00 | $2,295.08 | $409,858.65 |
| 241 | $409,858.65 | $1,652.77 | $215,703.95 | $2,317.40 | $198,124.87 |
| 242 | $198,124.87 | $1,652.77 | $0.00 | $1,120.23 | $200,897.87 |
| 243 | $200,897.87 | $1,652.77 | $0.00 | $1,135.91 | $203,686.55 |
| 244 | $203,686.55 | $1,652.77 | $0.00 | $1,151.67 | $206,490.99 |
| 245 | $206,490.99 | $1,652.77 | $0.00 | $1,167.53 | $209,311.29 |
| 246 | $209,311.29 | $1,652.77 | $0.00 | $1,183.48 | $212,147.54 |
| 247 | $212,147.54 | $1,652.77 | $0.00 | $1,199.51 | $214,999.82 |
| 248 | $214,999.82 | $1,652.77 | $0.00 | $1,215.64 | $217,868.23 |
| 249 | $217,868.23 | $1,652.77 | $0.00 | $1,231.86 | $220,752.86 |
| 250 | $220,752.86 | $1,652.77 | $0.00 | $1,248.17 | $223,653.80 |
| 251 | $223,653.80 | $1,652.77 | $0.00 | $1,264.57 | $226,571.14 |
| 252 | $226,571.14 | $1,652.77 | $0.00 | $1,281.07 | $229,504.98 |
| 253 | $229,504.98 | $0.00 | $230,803.23 | $1,297.65 | -$0.60 |