| Estimated Annual Cost in 2042 | $302,520 |
| Monthly savings required | $2,391 |
How much will it cost to send your child to Occidental College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $1,210,080.80 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $2,390.88 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 | $80,636.00 |
| 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 Occidental College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $2,390.88 | $0.00 | $0.00 | $2,390.88 |
| 2 | $2,390.88 | $2,390.88 | $0.00 | $13.52 | $4,795.28 |
| 3 | $4,795.28 | $2,390.88 | $0.00 | $27.11 | $7,213.27 |
| 4 | $7,213.27 | $2,390.88 | $0.00 | $40.78 | $9,644.93 |
| 5 | $9,644.93 | $2,390.88 | $0.00 | $54.53 | $12,090.34 |
| 6 | $12,090.34 | $2,390.88 | $0.00 | $68.36 | $14,549.58 |
| 7 | $14,549.58 | $2,390.88 | $0.00 | $82.27 | $17,022.73 |
| 8 | $17,022.73 | $2,390.88 | $0.00 | $96.25 | $19,509.86 |
| 9 | $19,509.86 | $2,390.88 | $0.00 | $110.31 | $22,011.05 |
| 10 | $22,011.05 | $2,390.88 | $0.00 | $124.45 | $24,526.38 |
| 11 | $24,526.38 | $2,390.88 | $0.00 | $138.68 | $27,055.94 |
| 12 | $27,055.94 | $2,390.88 | $0.00 | $152.98 | $29,599.80 |
| 13 | $29,599.80 | $2,390.88 | $0.00 | $167.36 | $32,158.04 |
| 14 | $32,158.04 | $2,390.88 | $0.00 | $181.83 | $34,730.75 |
| 15 | $34,730.75 | $2,390.88 | $0.00 | $196.37 | $37,318.00 |
| 16 | $37,318.00 | $2,390.88 | $0.00 | $211.00 | $39,919.88 |
| 17 | $39,919.88 | $2,390.88 | $0.00 | $225.71 | $42,536.47 |
| 18 | $42,536.47 | $2,390.88 | $0.00 | $240.51 | $45,167.86 |
| 19 | $45,167.86 | $2,390.88 | $0.00 | $255.39 | $47,814.13 |
| 20 | $47,814.13 | $2,390.88 | $0.00 | $270.35 | $50,475.36 |
| 21 | $50,475.36 | $2,390.88 | $0.00 | $285.40 | $53,151.64 |
| 22 | $53,151.64 | $2,390.88 | $0.00 | $300.53 | $55,843.05 |
| 23 | $55,843.05 | $2,390.88 | $0.00 | $315.74 | $58,549.67 |
| 24 | $58,549.67 | $2,390.88 | $0.00 | $331.05 | $61,271.60 |
| 25 | $61,271.60 | $2,390.88 | $0.00 | $346.44 | $64,008.92 |
| 26 | $64,008.92 | $2,390.88 | $0.00 | $361.92 | $66,761.72 |
| 27 | $66,761.72 | $2,390.88 | $0.00 | $377.48 | $69,530.08 |
| 28 | $69,530.08 | $2,390.88 | $0.00 | $393.13 | $72,314.09 |
| 29 | $72,314.09 | $2,390.88 | $0.00 | $408.87 | $75,113.84 |
| 30 | $75,113.84 | $2,390.88 | $0.00 | $424.70 | $77,929.42 |
| 31 | $77,929.42 | $2,390.88 | $0.00 | $440.62 | $80,760.92 |
| 32 | $80,760.92 | $2,390.88 | $0.00 | $456.63 | $83,608.43 |
| 33 | $83,608.43 | $2,390.88 | $0.00 | $472.73 | $86,472.04 |
| 34 | $86,472.04 | $2,390.88 | $0.00 | $488.93 | $89,351.85 |
| 35 | $89,351.85 | $2,390.88 | $0.00 | $505.21 | $92,247.94 |
| 36 | $92,247.94 | $2,390.88 | $0.00 | $521.58 | $95,160.40 |
| 37 | $95,160.40 | $2,390.88 | $0.00 | $538.05 | $98,089.33 |
| 38 | $98,089.33 | $2,390.88 | $0.00 | $554.61 | $101,034.82 |
| 39 | $101,034.82 | $2,390.88 | $0.00 | $571.27 | $103,996.97 |
| 40 | $103,996.97 | $2,390.88 | $0.00 | $588.01 | $106,975.86 |
| 41 | $106,975.86 | $2,390.88 | $0.00 | $604.86 | $109,971.60 |
| 42 | $109,971.60 | $2,390.88 | $0.00 | $621.80 | $112,984.28 |
| 43 | $112,984.28 | $2,390.88 | $0.00 | $638.83 | $116,013.99 |
| 44 | $116,013.99 | $2,390.88 | $0.00 | $655.96 | $119,060.83 |
| 45 | $119,060.83 | $2,390.88 | $0.00 | $673.19 | $122,124.90 |
| 46 | $122,124.90 | $2,390.88 | $0.00 | $690.51 | $125,206.29 |
| 47 | $125,206.29 | $2,390.88 | $0.00 | $707.93 | $128,305.10 |
| 48 | $128,305.10 | $2,390.88 | $0.00 | $725.46 | $131,421.44 |
| 49 | $131,421.44 | $2,390.88 | $0.00 | $743.08 | $134,555.40 |
| 50 | $134,555.40 | $2,390.88 | $0.00 | $760.80 | $137,707.08 |
| 51 | $137,707.08 | $2,390.88 | $0.00 | $778.62 | $140,876.58 |
| 52 | $140,876.58 | $2,390.88 | $0.00 | $796.54 | $144,064.00 |
| 53 | $144,064.00 | $2,390.88 | $0.00 | $814.56 | $147,269.44 |
| 54 | $147,269.44 | $2,390.88 | $0.00 | $832.68 | $150,493.00 |
| 55 | $150,493.00 | $2,390.88 | $0.00 | $850.91 | $153,734.79 |
| 56 | $153,734.79 | $2,390.88 | $0.00 | $869.24 | $156,994.91 |
| 57 | $156,994.91 | $2,390.88 | $0.00 | $887.67 | $160,273.46 |
| 58 | $160,273.46 | $2,390.88 | $0.00 | $906.21 | $163,570.55 |
| 59 | $163,570.55 | $2,390.88 | $0.00 | $924.85 | $166,886.28 |
| 60 | $166,886.28 | $2,390.88 | $0.00 | $943.60 | $170,220.76 |
| 61 | $170,220.76 | $2,390.88 | $0.00 | $962.45 | $173,574.09 |
| 62 | $173,574.09 | $2,390.88 | $0.00 | $981.41 | $176,946.38 |
| 63 | $176,946.38 | $2,390.88 | $0.00 | $1,000.48 | $180,337.74 |
| 64 | $180,337.74 | $2,390.88 | $0.00 | $1,019.66 | $183,748.28 |
| 65 | $183,748.28 | $2,390.88 | $0.00 | $1,038.94 | $187,178.10 |
| 66 | $187,178.10 | $2,390.88 | $0.00 | $1,058.33 | $190,627.31 |
| 67 | $190,627.31 | $2,390.88 | $0.00 | $1,077.83 | $194,096.02 |
| 68 | $194,096.02 | $2,390.88 | $0.00 | $1,097.45 | $197,584.35 |
| 69 | $197,584.35 | $2,390.88 | $0.00 | $1,117.17 | $201,092.40 |
| 70 | $201,092.40 | $2,390.88 | $0.00 | $1,137.01 | $204,620.29 |
| 71 | $204,620.29 | $2,390.88 | $0.00 | $1,156.95 | $208,168.12 |
| 72 | $208,168.12 | $2,390.88 | $0.00 | $1,177.01 | $211,736.01 |
| 73 | $211,736.01 | $2,390.88 | $0.00 | $1,197.19 | $215,324.08 |
| 74 | $215,324.08 | $2,390.88 | $0.00 | $1,217.47 | $218,932.43 |
| 75 | $218,932.43 | $2,390.88 | $0.00 | $1,237.88 | $222,561.19 |
| 76 | $222,561.19 | $2,390.88 | $0.00 | $1,258.39 | $226,210.46 |
| 77 | $226,210.46 | $2,390.88 | $0.00 | $1,279.03 | $229,880.37 |
| 78 | $229,880.37 | $2,390.88 | $0.00 | $1,299.78 | $233,571.03 |
| 79 | $233,571.03 | $2,390.88 | $0.00 | $1,320.64 | $237,282.55 |
| 80 | $237,282.55 | $2,390.88 | $0.00 | $1,341.63 | $241,015.06 |
| 81 | $241,015.06 | $2,390.88 | $0.00 | $1,362.73 | $244,768.67 |
| 82 | $244,768.67 | $2,390.88 | $0.00 | $1,383.96 | $248,543.51 |
| 83 | $248,543.51 | $2,390.88 | $0.00 | $1,405.30 | $252,339.69 |
| 84 | $252,339.69 | $2,390.88 | $0.00 | $1,426.77 | $256,157.34 |
| 85 | $256,157.34 | $2,390.88 | $0.00 | $1,448.35 | $259,996.57 |
| 86 | $259,996.57 | $2,390.88 | $0.00 | $1,470.06 | $263,857.51 |
| 87 | $263,857.51 | $2,390.88 | $0.00 | $1,491.89 | $267,740.28 |
| 88 | $267,740.28 | $2,390.88 | $0.00 | $1,513.84 | $271,645.00 |
| 89 | $271,645.00 | $2,390.88 | $0.00 | $1,535.92 | $275,571.80 |
| 90 | $275,571.80 | $2,390.88 | $0.00 | $1,558.12 | $279,520.80 |
| 91 | $279,520.80 | $2,390.88 | $0.00 | $1,580.45 | $283,492.13 |
| 92 | $283,492.13 | $2,390.88 | $0.00 | $1,602.91 | $287,485.92 |
| 93 | $287,485.92 | $2,390.88 | $0.00 | $1,625.49 | $291,502.29 |
| 94 | $291,502.29 | $2,390.88 | $0.00 | $1,648.20 | $295,541.37 |
| 95 | $295,541.37 | $2,390.88 | $0.00 | $1,671.03 | $299,603.28 |
| 96 | $299,603.28 | $2,390.88 | $0.00 | $1,694.00 | $303,688.16 |
| 97 | $303,688.16 | $2,390.88 | $0.00 | $1,717.10 | $307,796.14 |
| 98 | $307,796.14 | $2,390.88 | $0.00 | $1,740.32 | $311,927.34 |
| 99 | $311,927.34 | $2,390.88 | $0.00 | $1,763.68 | $316,081.90 |
| 100 | $316,081.90 | $2,390.88 | $0.00 | $1,787.17 | $320,259.95 |
| 101 | $320,259.95 | $2,390.88 | $0.00 | $1,810.80 | $324,461.63 |
| 102 | $324,461.63 | $2,390.88 | $0.00 | $1,834.55 | $328,687.06 |
| 103 | $328,687.06 | $2,390.88 | $0.00 | $1,858.44 | $332,936.38 |
| 104 | $332,936.38 | $2,390.88 | $0.00 | $1,882.47 | $337,209.73 |
| 105 | $337,209.73 | $2,390.88 | $0.00 | $1,906.63 | $341,507.24 |
| 106 | $341,507.24 | $2,390.88 | $0.00 | $1,930.93 | $345,829.05 |
| 107 | $345,829.05 | $2,390.88 | $0.00 | $1,955.37 | $350,175.30 |
| 108 | $350,175.30 | $2,390.88 | $0.00 | $1,979.94 | $354,546.12 |
| 109 | $354,546.12 | $2,390.88 | $0.00 | $2,004.66 | $358,941.66 |
| 110 | $358,941.66 | $2,390.88 | $0.00 | $2,029.51 | $363,362.05 |
| 111 | $363,362.05 | $2,390.88 | $0.00 | $2,054.50 | $367,807.43 |
| 112 | $367,807.43 | $2,390.88 | $0.00 | $2,079.64 | $372,277.95 |
| 113 | $372,277.95 | $2,390.88 | $0.00 | $2,104.91 | $376,773.74 |
| 114 | $376,773.74 | $2,390.88 | $0.00 | $2,130.33 | $381,294.95 |
| 115 | $381,294.95 | $2,390.88 | $0.00 | $2,155.90 | $385,841.73 |
| 116 | $385,841.73 | $2,390.88 | $0.00 | $2,181.61 | $390,414.22 |
| 117 | $390,414.22 | $2,390.88 | $0.00 | $2,207.46 | $395,012.56 |
| 118 | $395,012.56 | $2,390.88 | $0.00 | $2,233.46 | $399,636.90 |
| 119 | $399,636.90 | $2,390.88 | $0.00 | $2,259.61 | $404,287.39 |
| 120 | $404,287.39 | $2,390.88 | $0.00 | $2,285.90 | $408,964.17 |
| 121 | $408,964.17 | $2,390.88 | $0.00 | $2,312.34 | $413,667.39 |
| 122 | $413,667.39 | $2,390.88 | $0.00 | $2,338.94 | $418,397.21 |
| 123 | $418,397.21 | $2,390.88 | $0.00 | $2,365.68 | $423,153.77 |
| 124 | $423,153.77 | $2,390.88 | $0.00 | $2,392.57 | $427,937.22 |
| 125 | $427,937.22 | $2,390.88 | $0.00 | $2,419.62 | $432,747.72 |
| 126 | $432,747.72 | $2,390.88 | $0.00 | $2,446.82 | $437,585.42 |
| 127 | $437,585.42 | $2,390.88 | $0.00 | $2,474.17 | $442,450.47 |
| 128 | $442,450.47 | $2,390.88 | $0.00 | $2,501.68 | $447,343.03 |
| 129 | $447,343.03 | $2,390.88 | $0.00 | $2,529.34 | $452,263.25 |
| 130 | $452,263.25 | $2,390.88 | $0.00 | $2,557.16 | $457,211.29 |
| 131 | $457,211.29 | $2,390.88 | $0.00 | $2,585.14 | $462,187.31 |
| 132 | $462,187.31 | $2,390.88 | $0.00 | $2,613.27 | $467,191.46 |
| 133 | $467,191.46 | $2,390.88 | $0.00 | $2,641.57 | $472,223.91 |
| 134 | $472,223.91 | $2,390.88 | $0.00 | $2,670.02 | $477,284.81 |
| 135 | $477,284.81 | $2,390.88 | $0.00 | $2,698.64 | $482,374.33 |
| 136 | $482,374.33 | $2,390.88 | $0.00 | $2,727.41 | $487,492.62 |
| 137 | $487,492.62 | $2,390.88 | $0.00 | $2,756.35 | $492,639.85 |
| 138 | $492,639.85 | $2,390.88 | $0.00 | $2,785.46 | $497,816.19 |
| 139 | $497,816.19 | $2,390.88 | $0.00 | $2,814.73 | $503,021.80 |
| 140 | $503,021.80 | $2,390.88 | $0.00 | $2,844.16 | $508,256.84 |
| 141 | $508,256.84 | $2,390.88 | $0.00 | $2,873.76 | $513,521.48 |
| 142 | $513,521.48 | $2,390.88 | $0.00 | $2,903.53 | $518,815.89 |
| 143 | $518,815.89 | $2,390.88 | $0.00 | $2,933.46 | $524,140.23 |
| 144 | $524,140.23 | $2,390.88 | $0.00 | $2,963.57 | $529,494.68 |
| 145 | $529,494.68 | $2,390.88 | $0.00 | $2,993.84 | $534,879.40 |
| 146 | $534,879.40 | $2,390.88 | $0.00 | $3,024.29 | $540,294.57 |
| 147 | $540,294.57 | $2,390.88 | $0.00 | $3,054.90 | $545,740.35 |
| 148 | $545,740.35 | $2,390.88 | $0.00 | $3,085.70 | $551,216.93 |
| 149 | $551,216.93 | $2,390.88 | $0.00 | $3,116.66 | $556,724.47 |
| 150 | $556,724.47 | $2,390.88 | $0.00 | $3,147.80 | $562,263.15 |
| 151 | $562,263.15 | $2,390.88 | $0.00 | $3,179.12 | $567,833.15 |
| 152 | $567,833.15 | $2,390.88 | $0.00 | $3,210.61 | $573,434.64 |
| 153 | $573,434.64 | $2,390.88 | $0.00 | $3,242.28 | $579,067.80 |
| 154 | $579,067.80 | $2,390.88 | $0.00 | $3,274.13 | $584,732.81 |
| 155 | $584,732.81 | $2,390.88 | $0.00 | $3,306.16 | $590,429.85 |
| 156 | $590,429.85 | $2,390.88 | $0.00 | $3,338.38 | $596,159.11 |
| 157 | $596,159.11 | $2,390.88 | $0.00 | $3,370.77 | $601,920.76 |
| 158 | $601,920.76 | $2,390.88 | $0.00 | $3,403.35 | $607,714.99 |
| 159 | $607,714.99 | $2,390.88 | $0.00 | $3,436.11 | $613,541.98 |
| 160 | $613,541.98 | $2,390.88 | $0.00 | $3,469.06 | $619,401.92 |
| 161 | $619,401.92 | $2,390.88 | $0.00 | $3,502.19 | $625,294.99 |
| 162 | $625,294.99 | $2,390.88 | $0.00 | $3,535.51 | $631,221.38 |
| 163 | $631,221.38 | $2,390.88 | $0.00 | $3,569.02 | $637,181.28 |
| 164 | $637,181.28 | $2,390.88 | $0.00 | $3,602.72 | $643,174.88 |
| 165 | $643,174.88 | $2,390.88 | $0.00 | $3,636.60 | $649,202.36 |
| 166 | $649,202.36 | $2,390.88 | $0.00 | $3,670.68 | $655,263.92 |
| 167 | $655,263.92 | $2,390.88 | $0.00 | $3,704.96 | $661,359.76 |
| 168 | $661,359.76 | $2,390.88 | $0.00 | $3,739.42 | $667,490.06 |
| 169 | $667,490.06 | $2,390.88 | $0.00 | $3,774.09 | $673,655.03 |
| 170 | $673,655.03 | $2,390.88 | $0.00 | $3,808.94 | $679,854.85 |
| 171 | $679,854.85 | $2,390.88 | $0.00 | $3,844.00 | $686,089.73 |
| 172 | $686,089.73 | $2,390.88 | $0.00 | $3,879.25 | $692,359.86 |
| 173 | $692,359.86 | $2,390.88 | $0.00 | $3,914.70 | $698,665.44 |
| 174 | $698,665.44 | $2,390.88 | $0.00 | $3,950.36 | $705,006.68 |
| 175 | $705,006.68 | $2,390.88 | $0.00 | $3,986.21 | $711,383.77 |
| 176 | $711,383.77 | $2,390.88 | $0.00 | $4,022.27 | $717,796.92 |
| 177 | $717,796.92 | $2,390.88 | $0.00 | $4,058.53 | $724,246.33 |
| 178 | $724,246.33 | $2,390.88 | $0.00 | $4,094.99 | $730,732.20 |
| 179 | $730,732.20 | $2,390.88 | $0.00 | $4,131.67 | $737,254.75 |
| 180 | $737,254.75 | $2,390.88 | $0.00 | $4,168.55 | $743,814.18 |
| 181 | $743,814.18 | $2,390.88 | $0.00 | $4,205.63 | $750,410.69 |
| 182 | $750,410.69 | $2,390.88 | $0.00 | $4,242.93 | $757,044.50 |
| 183 | $757,044.50 | $2,390.88 | $0.00 | $4,280.44 | $763,715.82 |
| 184 | $763,715.82 | $2,390.88 | $0.00 | $4,318.16 | $770,424.86 |
| 185 | $770,424.86 | $2,390.88 | $0.00 | $4,356.09 | $777,171.83 |
| 186 | $777,171.83 | $2,390.88 | $0.00 | $4,394.24 | $783,956.95 |
| 187 | $783,956.95 | $2,390.88 | $0.00 | $4,432.61 | $790,780.44 |
| 188 | $790,780.44 | $2,390.88 | $0.00 | $4,471.19 | $797,642.51 |
| 189 | $797,642.51 | $2,390.88 | $0.00 | $4,509.99 | $804,543.38 |
| 190 | $804,543.38 | $2,390.88 | $0.00 | $4,549.01 | $811,483.27 |
| 191 | $811,483.27 | $2,390.88 | $0.00 | $4,588.24 | $818,462.39 |
| 192 | $818,462.39 | $2,390.88 | $0.00 | $4,627.71 | $825,480.98 |
| 193 | $825,480.98 | $2,390.88 | $0.00 | $4,667.39 | $832,539.25 |
| 194 | $832,539.25 | $2,390.88 | $0.00 | $4,707.30 | $839,637.43 |
| 195 | $839,637.43 | $2,390.88 | $0.00 | $4,747.43 | $846,775.74 |
| 196 | $846,775.74 | $2,390.88 | $0.00 | $4,787.79 | $853,954.41 |
| 197 | $853,954.41 | $2,390.88 | $0.00 | $4,828.38 | $861,173.67 |
| 198 | $861,173.67 | $2,390.88 | $0.00 | $4,869.20 | $868,433.75 |
| 199 | $868,433.75 | $2,390.88 | $0.00 | $4,910.25 | $875,734.88 |
| 200 | $875,734.88 | $2,390.88 | $0.00 | $4,951.53 | $883,077.29 |
| 201 | $883,077.29 | $2,390.88 | $0.00 | $4,993.05 | $890,461.22 |
| 202 | $890,461.22 | $2,390.88 | $0.00 | $5,034.80 | $897,886.90 |
| 203 | $897,886.90 | $2,390.88 | $0.00 | $5,076.78 | $905,354.56 |
| 204 | $905,354.56 | $2,390.88 | $0.00 | $5,119.01 | $912,864.45 |
| 205 | $912,864.45 | $2,390.88 | $0.00 | $5,161.47 | $920,416.80 |
| 206 | $920,416.80 | $2,390.88 | $0.00 | $5,204.17 | $928,011.85 |
| 207 | $928,011.85 | $2,390.88 | $0.00 | $5,247.11 | $935,649.84 |
| 208 | $935,649.84 | $2,390.88 | $0.00 | $5,290.30 | $943,331.02 |
| 209 | $943,331.02 | $2,390.88 | $0.00 | $5,333.73 | $951,055.63 |
| 210 | $951,055.63 | $2,390.88 | $0.00 | $5,377.41 | $958,823.92 |
| 211 | $958,823.92 | $2,390.88 | $0.00 | $5,421.33 | $966,636.13 |
| 212 | $966,636.13 | $2,390.88 | $0.00 | $5,465.50 | $974,492.51 |
| 213 | $974,492.51 | $2,390.88 | $0.00 | $5,509.92 | $982,393.31 |
| 214 | $982,393.31 | $2,390.88 | $0.00 | $5,554.59 | $990,338.78 |
| 215 | $990,338.78 | $2,390.88 | $0.00 | $5,599.52 | $998,329.18 |
| 216 | $998,329.18 | $2,390.88 | $0.00 | $5,644.70 | $1,006,364.76 |
| 217 | $1,006,364.76 | $2,390.88 | $272,544.22 | $5,690.13 | $741,901.55 |
| 218 | $741,901.55 | $2,390.88 | $0.00 | $4,194.82 | $748,487.25 |
| 219 | $748,487.25 | $2,390.88 | $0.00 | $4,232.06 | $755,110.19 |
| 220 | $755,110.19 | $2,390.88 | $0.00 | $4,269.50 | $761,770.57 |
| 221 | $761,770.57 | $2,390.88 | $0.00 | $4,307.16 | $768,468.61 |
| 222 | $768,468.61 | $2,390.88 | $0.00 | $4,345.03 | $775,204.52 |
| 223 | $775,204.52 | $2,390.88 | $0.00 | $4,383.12 | $781,978.52 |
| 224 | $781,978.52 | $2,390.88 | $0.00 | $4,421.42 | $788,790.82 |
| 225 | $788,790.82 | $2,390.88 | $0.00 | $4,459.94 | $795,641.64 |
| 226 | $795,641.64 | $2,390.88 | $0.00 | $4,498.67 | $802,531.19 |
| 227 | $802,531.19 | $2,390.88 | $0.00 | $4,537.63 | $809,459.70 |
| 228 | $809,459.70 | $2,390.88 | $0.00 | $4,576.80 | $816,427.38 |
| 229 | $816,427.38 | $2,390.88 | $291,622.31 | $4,616.20 | $531,812.15 |
| 230 | $531,812.15 | $2,390.88 | $0.00 | $3,006.94 | $537,209.97 |
| 231 | $537,209.97 | $2,390.88 | $0.00 | $3,037.46 | $542,638.31 |
| 232 | $542,638.31 | $2,390.88 | $0.00 | $3,068.16 | $548,097.35 |
| 233 | $548,097.35 | $2,390.88 | $0.00 | $3,099.02 | $553,587.25 |
| 234 | $553,587.25 | $2,390.88 | $0.00 | $3,130.06 | $559,108.19 |
| 235 | $559,108.19 | $2,390.88 | $0.00 | $3,161.28 | $564,660.35 |
| 236 | $564,660.35 | $2,390.88 | $0.00 | $3,192.67 | $570,243.90 |
| 237 | $570,243.90 | $2,390.88 | $0.00 | $3,224.24 | $575,859.02 |
| 238 | $575,859.02 | $2,390.88 | $0.00 | $3,255.99 | $581,505.89 |
| 239 | $581,505.89 | $2,390.88 | $0.00 | $3,287.92 | $587,184.69 |
| 240 | $587,184.69 | $2,390.88 | $0.00 | $3,320.03 | $592,895.60 |
| 241 | $592,895.60 | $2,390.88 | $312,035.88 | $3,352.32 | $286,602.92 |
| 242 | $286,602.92 | $2,390.88 | $0.00 | $1,620.49 | $290,614.29 |
| 243 | $290,614.29 | $2,390.88 | $0.00 | $1,643.18 | $294,648.35 |
| 244 | $294,648.35 | $2,390.88 | $0.00 | $1,665.98 | $298,705.21 |
| 245 | $298,705.21 | $2,390.88 | $0.00 | $1,688.92 | $302,785.01 |
| 246 | $302,785.01 | $2,390.88 | $0.00 | $1,711.99 | $306,887.88 |
| 247 | $306,887.88 | $2,390.88 | $0.00 | $1,735.19 | $311,013.95 |
| 248 | $311,013.95 | $2,390.88 | $0.00 | $1,758.52 | $315,163.35 |
| 249 | $315,163.35 | $2,390.88 | $0.00 | $1,781.98 | $319,336.21 |
| 250 | $319,336.21 | $2,390.88 | $0.00 | $1,805.57 | $323,532.66 |
| 251 | $323,532.66 | $2,390.88 | $0.00 | $1,829.30 | $327,752.84 |
| 252 | $327,752.84 | $2,390.88 | $0.00 | $1,853.16 | $331,996.88 |
| 253 | $331,996.88 | $0.00 | $333,878.39 | $1,877.16 | -$4.35 |