| Estimated Annual Cost in 2042 | $147,707 |
| Monthly savings required | $1,167 |
How much will it cost to send your child to City College Miami in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $590,829.05 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,167.36 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 | $39,371.00 |
| 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 City College Miami in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,167.36 | $0.00 | $0.00 | $1,167.36 |
| 2 | $1,167.36 | $1,167.36 | $0.00 | $6.60 | $2,341.32 |
| 3 | $2,341.32 | $1,167.36 | $0.00 | $13.24 | $3,521.92 |
| 4 | $3,521.92 | $1,167.36 | $0.00 | $19.91 | $4,709.19 |
| 5 | $4,709.19 | $1,167.36 | $0.00 | $26.63 | $5,903.18 |
| 6 | $5,903.18 | $1,167.36 | $0.00 | $33.38 | $7,103.92 |
| 7 | $7,103.92 | $1,167.36 | $0.00 | $40.17 | $8,311.45 |
| 8 | $8,311.45 | $1,167.36 | $0.00 | $46.99 | $9,525.80 |
| 9 | $9,525.80 | $1,167.36 | $0.00 | $53.86 | $10,747.02 |
| 10 | $10,747.02 | $1,167.36 | $0.00 | $60.77 | $11,975.15 |
| 11 | $11,975.15 | $1,167.36 | $0.00 | $67.71 | $13,210.22 |
| 12 | $13,210.22 | $1,167.36 | $0.00 | $74.69 | $14,452.27 |
| 13 | $14,452.27 | $1,167.36 | $0.00 | $81.72 | $15,701.35 |
| 14 | $15,701.35 | $1,167.36 | $0.00 | $88.78 | $16,957.49 |
| 15 | $16,957.49 | $1,167.36 | $0.00 | $95.88 | $18,220.73 |
| 16 | $18,220.73 | $1,167.36 | $0.00 | $103.02 | $19,491.11 |
| 17 | $19,491.11 | $1,167.36 | $0.00 | $110.21 | $20,768.68 |
| 18 | $20,768.68 | $1,167.36 | $0.00 | $117.43 | $22,053.47 |
| 19 | $22,053.47 | $1,167.36 | $0.00 | $124.69 | $23,345.52 |
| 20 | $23,345.52 | $1,167.36 | $0.00 | $132.00 | $24,644.88 |
| 21 | $24,644.88 | $1,167.36 | $0.00 | $139.35 | $25,951.59 |
| 22 | $25,951.59 | $1,167.36 | $0.00 | $146.73 | $27,265.68 |
| 23 | $27,265.68 | $1,167.36 | $0.00 | $154.16 | $28,587.20 |
| 24 | $28,587.20 | $1,167.36 | $0.00 | $161.64 | $29,916.20 |
| 25 | $29,916.20 | $1,167.36 | $0.00 | $169.15 | $31,252.71 |
| 26 | $31,252.71 | $1,167.36 | $0.00 | $176.71 | $32,596.78 |
| 27 | $32,596.78 | $1,167.36 | $0.00 | $184.31 | $33,948.45 |
| 28 | $33,948.45 | $1,167.36 | $0.00 | $191.95 | $35,307.76 |
| 29 | $35,307.76 | $1,167.36 | $0.00 | $199.64 | $36,674.76 |
| 30 | $36,674.76 | $1,167.36 | $0.00 | $207.36 | $38,049.48 |
| 31 | $38,049.48 | $1,167.36 | $0.00 | $215.14 | $39,431.98 |
| 32 | $39,431.98 | $1,167.36 | $0.00 | $222.95 | $40,822.29 |
| 33 | $40,822.29 | $1,167.36 | $0.00 | $230.82 | $42,220.47 |
| 34 | $42,220.47 | $1,167.36 | $0.00 | $238.72 | $43,626.55 |
| 35 | $43,626.55 | $1,167.36 | $0.00 | $246.67 | $45,040.58 |
| 36 | $45,040.58 | $1,167.36 | $0.00 | $254.67 | $46,462.61 |
| 37 | $46,462.61 | $1,167.36 | $0.00 | $262.71 | $47,892.68 |
| 38 | $47,892.68 | $1,167.36 | $0.00 | $270.79 | $49,330.83 |
| 39 | $49,330.83 | $1,167.36 | $0.00 | $278.92 | $50,777.11 |
| 40 | $50,777.11 | $1,167.36 | $0.00 | $287.10 | $52,231.57 |
| 41 | $52,231.57 | $1,167.36 | $0.00 | $295.32 | $53,694.25 |
| 42 | $53,694.25 | $1,167.36 | $0.00 | $303.60 | $55,165.21 |
| 43 | $55,165.21 | $1,167.36 | $0.00 | $311.91 | $56,644.48 |
| 44 | $56,644.48 | $1,167.36 | $0.00 | $320.28 | $58,132.12 |
| 45 | $58,132.12 | $1,167.36 | $0.00 | $328.69 | $59,628.17 |
| 46 | $59,628.17 | $1,167.36 | $0.00 | $337.15 | $61,132.68 |
| 47 | $61,132.68 | $1,167.36 | $0.00 | $345.65 | $62,645.69 |
| 48 | $62,645.69 | $1,167.36 | $0.00 | $354.21 | $64,167.26 |
| 49 | $64,167.26 | $1,167.36 | $0.00 | $362.81 | $65,697.43 |
| 50 | $65,697.43 | $1,167.36 | $0.00 | $371.46 | $67,236.25 |
| 51 | $67,236.25 | $1,167.36 | $0.00 | $380.16 | $68,783.77 |
| 52 | $68,783.77 | $1,167.36 | $0.00 | $388.91 | $70,340.04 |
| 53 | $70,340.04 | $1,167.36 | $0.00 | $397.71 | $71,905.11 |
| 54 | $71,905.11 | $1,167.36 | $0.00 | $406.56 | $73,479.03 |
| 55 | $73,479.03 | $1,167.36 | $0.00 | $415.46 | $75,061.85 |
| 56 | $75,061.85 | $1,167.36 | $0.00 | $424.41 | $76,653.62 |
| 57 | $76,653.62 | $1,167.36 | $0.00 | $433.41 | $78,254.39 |
| 58 | $78,254.39 | $1,167.36 | $0.00 | $442.46 | $79,864.21 |
| 59 | $79,864.21 | $1,167.36 | $0.00 | $451.56 | $81,483.13 |
| 60 | $81,483.13 | $1,167.36 | $0.00 | $460.72 | $83,111.21 |
| 61 | $83,111.21 | $1,167.36 | $0.00 | $469.92 | $84,748.49 |
| 62 | $84,748.49 | $1,167.36 | $0.00 | $479.18 | $86,395.03 |
| 63 | $86,395.03 | $1,167.36 | $0.00 | $488.49 | $88,050.88 |
| 64 | $88,050.88 | $1,167.36 | $0.00 | $497.85 | $89,716.09 |
| 65 | $89,716.09 | $1,167.36 | $0.00 | $507.27 | $91,390.72 |
| 66 | $91,390.72 | $1,167.36 | $0.00 | $516.74 | $93,074.82 |
| 67 | $93,074.82 | $1,167.36 | $0.00 | $526.26 | $94,768.44 |
| 68 | $94,768.44 | $1,167.36 | $0.00 | $535.83 | $96,471.63 |
| 69 | $96,471.63 | $1,167.36 | $0.00 | $545.46 | $98,184.45 |
| 70 | $98,184.45 | $1,167.36 | $0.00 | $555.15 | $99,906.96 |
| 71 | $99,906.96 | $1,167.36 | $0.00 | $564.89 | $101,639.21 |
| 72 | $101,639.21 | $1,167.36 | $0.00 | $574.68 | $103,381.25 |
| 73 | $103,381.25 | $1,167.36 | $0.00 | $584.53 | $105,133.14 |
| 74 | $105,133.14 | $1,167.36 | $0.00 | $594.44 | $106,894.94 |
| 75 | $106,894.94 | $1,167.36 | $0.00 | $604.40 | $108,666.70 |
| 76 | $108,666.70 | $1,167.36 | $0.00 | $614.42 | $110,448.48 |
| 77 | $110,448.48 | $1,167.36 | $0.00 | $624.49 | $112,240.33 |
| 78 | $112,240.33 | $1,167.36 | $0.00 | $634.62 | $114,042.31 |
| 79 | $114,042.31 | $1,167.36 | $0.00 | $644.81 | $115,854.48 |
| 80 | $115,854.48 | $1,167.36 | $0.00 | $655.06 | $117,676.90 |
| 81 | $117,676.90 | $1,167.36 | $0.00 | $665.36 | $119,509.62 |
| 82 | $119,509.62 | $1,167.36 | $0.00 | $675.72 | $121,352.70 |
| 83 | $121,352.70 | $1,167.36 | $0.00 | $686.15 | $123,206.21 |
| 84 | $123,206.21 | $1,167.36 | $0.00 | $696.63 | $125,070.20 |
| 85 | $125,070.20 | $1,167.36 | $0.00 | $707.17 | $126,944.73 |
| 86 | $126,944.73 | $1,167.36 | $0.00 | $717.76 | $128,829.85 |
| 87 | $128,829.85 | $1,167.36 | $0.00 | $728.42 | $130,725.63 |
| 88 | $130,725.63 | $1,167.36 | $0.00 | $739.14 | $132,632.13 |
| 89 | $132,632.13 | $1,167.36 | $0.00 | $749.92 | $134,549.41 |
| 90 | $134,549.41 | $1,167.36 | $0.00 | $760.76 | $136,477.53 |
| 91 | $136,477.53 | $1,167.36 | $0.00 | $771.66 | $138,416.55 |
| 92 | $138,416.55 | $1,167.36 | $0.00 | $782.63 | $140,366.54 |
| 93 | $140,366.54 | $1,167.36 | $0.00 | $793.65 | $142,327.55 |
| 94 | $142,327.55 | $1,167.36 | $0.00 | $804.74 | $144,299.65 |
| 95 | $144,299.65 | $1,167.36 | $0.00 | $815.89 | $146,282.90 |
| 96 | $146,282.90 | $1,167.36 | $0.00 | $827.10 | $148,277.36 |
| 97 | $148,277.36 | $1,167.36 | $0.00 | $838.38 | $150,283.10 |
| 98 | $150,283.10 | $1,167.36 | $0.00 | $849.72 | $152,300.18 |
| 99 | $152,300.18 | $1,167.36 | $0.00 | $861.13 | $154,328.67 |
| 100 | $154,328.67 | $1,167.36 | $0.00 | $872.60 | $156,368.63 |
| 101 | $156,368.63 | $1,167.36 | $0.00 | $884.13 | $158,420.12 |
| 102 | $158,420.12 | $1,167.36 | $0.00 | $895.73 | $160,483.21 |
| 103 | $160,483.21 | $1,167.36 | $0.00 | $907.40 | $162,557.97 |
| 104 | $162,557.97 | $1,167.36 | $0.00 | $919.13 | $164,644.46 |
| 105 | $164,644.46 | $1,167.36 | $0.00 | $930.92 | $166,742.74 |
| 106 | $166,742.74 | $1,167.36 | $0.00 | $942.79 | $168,852.89 |
| 107 | $168,852.89 | $1,167.36 | $0.00 | $954.72 | $170,974.97 |
| 108 | $170,974.97 | $1,167.36 | $0.00 | $966.72 | $173,109.05 |
| 109 | $173,109.05 | $1,167.36 | $0.00 | $978.78 | $175,255.19 |
| 110 | $175,255.19 | $1,167.36 | $0.00 | $990.92 | $177,413.47 |
| 111 | $177,413.47 | $1,167.36 | $0.00 | $1,003.12 | $179,583.95 |
| 112 | $179,583.95 | $1,167.36 | $0.00 | $1,015.39 | $181,766.70 |
| 113 | $181,766.70 | $1,167.36 | $0.00 | $1,027.74 | $183,961.80 |
| 114 | $183,961.80 | $1,167.36 | $0.00 | $1,040.15 | $186,169.31 |
| 115 | $186,169.31 | $1,167.36 | $0.00 | $1,052.63 | $188,389.30 |
| 116 | $188,389.30 | $1,167.36 | $0.00 | $1,065.18 | $190,621.84 |
| 117 | $190,621.84 | $1,167.36 | $0.00 | $1,077.80 | $192,867.00 |
| 118 | $192,867.00 | $1,167.36 | $0.00 | $1,090.50 | $195,124.86 |
| 119 | $195,124.86 | $1,167.36 | $0.00 | $1,103.26 | $197,395.48 |
| 120 | $197,395.48 | $1,167.36 | $0.00 | $1,116.10 | $199,678.94 |
| 121 | $199,678.94 | $1,167.36 | $0.00 | $1,129.01 | $201,975.31 |
| 122 | $201,975.31 | $1,167.36 | $0.00 | $1,142.00 | $204,284.67 |
| 123 | $204,284.67 | $1,167.36 | $0.00 | $1,155.06 | $206,607.09 |
| 124 | $206,607.09 | $1,167.36 | $0.00 | $1,168.19 | $208,942.64 |
| 125 | $208,942.64 | $1,167.36 | $0.00 | $1,181.39 | $211,291.39 |
| 126 | $211,291.39 | $1,167.36 | $0.00 | $1,194.67 | $213,653.42 |
| 127 | $213,653.42 | $1,167.36 | $0.00 | $1,208.03 | $216,028.81 |
| 128 | $216,028.81 | $1,167.36 | $0.00 | $1,221.46 | $218,417.63 |
| 129 | $218,417.63 | $1,167.36 | $0.00 | $1,234.97 | $220,819.96 |
| 130 | $220,819.96 | $1,167.36 | $0.00 | $1,248.55 | $223,235.87 |
| 131 | $223,235.87 | $1,167.36 | $0.00 | $1,262.21 | $225,665.44 |
| 132 | $225,665.44 | $1,167.36 | $0.00 | $1,275.95 | $228,108.75 |
| 133 | $228,108.75 | $1,167.36 | $0.00 | $1,289.76 | $230,565.87 |
| 134 | $230,565.87 | $1,167.36 | $0.00 | $1,303.65 | $233,036.88 |
| 135 | $233,036.88 | $1,167.36 | $0.00 | $1,317.62 | $235,521.86 |
| 136 | $235,521.86 | $1,167.36 | $0.00 | $1,331.67 | $238,020.89 |
| 137 | $238,020.89 | $1,167.36 | $0.00 | $1,345.80 | $240,534.05 |
| 138 | $240,534.05 | $1,167.36 | $0.00 | $1,360.01 | $243,061.42 |
| 139 | $243,061.42 | $1,167.36 | $0.00 | $1,374.30 | $245,603.08 |
| 140 | $245,603.08 | $1,167.36 | $0.00 | $1,388.68 | $248,159.12 |
| 141 | $248,159.12 | $1,167.36 | $0.00 | $1,403.13 | $250,729.61 |
| 142 | $250,729.61 | $1,167.36 | $0.00 | $1,417.66 | $253,314.63 |
| 143 | $253,314.63 | $1,167.36 | $0.00 | $1,432.28 | $255,914.27 |
| 144 | $255,914.27 | $1,167.36 | $0.00 | $1,446.98 | $258,528.61 |
| 145 | $258,528.61 | $1,167.36 | $0.00 | $1,461.76 | $261,157.73 |
| 146 | $261,157.73 | $1,167.36 | $0.00 | $1,476.62 | $263,801.71 |
| 147 | $263,801.71 | $1,167.36 | $0.00 | $1,491.57 | $266,460.64 |
| 148 | $266,460.64 | $1,167.36 | $0.00 | $1,506.61 | $269,134.61 |
| 149 | $269,134.61 | $1,167.36 | $0.00 | $1,521.73 | $271,823.70 |
| 150 | $271,823.70 | $1,167.36 | $0.00 | $1,536.93 | $274,527.99 |
| 151 | $274,527.99 | $1,167.36 | $0.00 | $1,552.22 | $277,247.57 |
| 152 | $277,247.57 | $1,167.36 | $0.00 | $1,567.60 | $279,982.53 |
| 153 | $279,982.53 | $1,167.36 | $0.00 | $1,583.06 | $282,732.95 |
| 154 | $282,732.95 | $1,167.36 | $0.00 | $1,598.61 | $285,498.92 |
| 155 | $285,498.92 | $1,167.36 | $0.00 | $1,614.25 | $288,280.53 |
| 156 | $288,280.53 | $1,167.36 | $0.00 | $1,629.98 | $291,077.87 |
| 157 | $291,077.87 | $1,167.36 | $0.00 | $1,645.80 | $293,891.03 |
| 158 | $293,891.03 | $1,167.36 | $0.00 | $1,661.70 | $296,720.09 |
| 159 | $296,720.09 | $1,167.36 | $0.00 | $1,677.70 | $299,565.15 |
| 160 | $299,565.15 | $1,167.36 | $0.00 | $1,693.78 | $302,426.29 |
| 161 | $302,426.29 | $1,167.36 | $0.00 | $1,709.96 | $305,303.61 |
| 162 | $305,303.61 | $1,167.36 | $0.00 | $1,726.23 | $308,197.20 |
| 163 | $308,197.20 | $1,167.36 | $0.00 | $1,742.59 | $311,107.15 |
| 164 | $311,107.15 | $1,167.36 | $0.00 | $1,759.05 | $314,033.56 |
| 165 | $314,033.56 | $1,167.36 | $0.00 | $1,775.59 | $316,976.51 |
| 166 | $316,976.51 | $1,167.36 | $0.00 | $1,792.23 | $319,936.10 |
| 167 | $319,936.10 | $1,167.36 | $0.00 | $1,808.97 | $322,912.43 |
| 168 | $322,912.43 | $1,167.36 | $0.00 | $1,825.79 | $325,905.58 |
| 169 | $325,905.58 | $1,167.36 | $0.00 | $1,842.72 | $328,915.66 |
| 170 | $328,915.66 | $1,167.36 | $0.00 | $1,859.74 | $331,942.76 |
| 171 | $331,942.76 | $1,167.36 | $0.00 | $1,876.85 | $334,986.97 |
| 172 | $334,986.97 | $1,167.36 | $0.00 | $1,894.07 | $338,048.40 |
| 173 | $338,048.40 | $1,167.36 | $0.00 | $1,911.37 | $341,127.13 |
| 174 | $341,127.13 | $1,167.36 | $0.00 | $1,928.78 | $344,223.27 |
| 175 | $344,223.27 | $1,167.36 | $0.00 | $1,946.29 | $347,336.92 |
| 176 | $347,336.92 | $1,167.36 | $0.00 | $1,963.89 | $350,468.17 |
| 177 | $350,468.17 | $1,167.36 | $0.00 | $1,981.60 | $353,617.13 |
| 178 | $353,617.13 | $1,167.36 | $0.00 | $1,999.40 | $356,783.89 |
| 179 | $356,783.89 | $1,167.36 | $0.00 | $2,017.31 | $359,968.56 |
| 180 | $359,968.56 | $1,167.36 | $0.00 | $2,035.31 | $363,171.23 |
| 181 | $363,171.23 | $1,167.36 | $0.00 | $2,053.42 | $366,392.01 |
| 182 | $366,392.01 | $1,167.36 | $0.00 | $2,071.63 | $369,631.00 |
| 183 | $369,631.00 | $1,167.36 | $0.00 | $2,089.95 | $372,888.31 |
| 184 | $372,888.31 | $1,167.36 | $0.00 | $2,108.36 | $376,164.03 |
| 185 | $376,164.03 | $1,167.36 | $0.00 | $2,126.89 | $379,458.28 |
| 186 | $379,458.28 | $1,167.36 | $0.00 | $2,145.51 | $382,771.15 |
| 187 | $382,771.15 | $1,167.36 | $0.00 | $2,164.24 | $386,102.75 |
| 188 | $386,102.75 | $1,167.36 | $0.00 | $2,183.08 | $389,453.19 |
| 189 | $389,453.19 | $1,167.36 | $0.00 | $2,202.02 | $392,822.57 |
| 190 | $392,822.57 | $1,167.36 | $0.00 | $2,221.08 | $396,211.01 |
| 191 | $396,211.01 | $1,167.36 | $0.00 | $2,240.23 | $399,618.60 |
| 192 | $399,618.60 | $1,167.36 | $0.00 | $2,259.50 | $403,045.46 |
| 193 | $403,045.46 | $1,167.36 | $0.00 | $2,278.88 | $406,491.70 |
| 194 | $406,491.70 | $1,167.36 | $0.00 | $2,298.36 | $409,957.42 |
| 195 | $409,957.42 | $1,167.36 | $0.00 | $2,317.96 | $413,442.74 |
| 196 | $413,442.74 | $1,167.36 | $0.00 | $2,337.67 | $416,947.77 |
| 197 | $416,947.77 | $1,167.36 | $0.00 | $2,357.48 | $420,472.61 |
| 198 | $420,472.61 | $1,167.36 | $0.00 | $2,377.41 | $424,017.38 |
| 199 | $424,017.38 | $1,167.36 | $0.00 | $2,397.46 | $427,582.20 |
| 200 | $427,582.20 | $1,167.36 | $0.00 | $2,417.61 | $431,167.17 |
| 201 | $431,167.17 | $1,167.36 | $0.00 | $2,437.88 | $434,772.41 |
| 202 | $434,772.41 | $1,167.36 | $0.00 | $2,458.27 | $438,398.04 |
| 203 | $438,398.04 | $1,167.36 | $0.00 | $2,478.77 | $442,044.17 |
| 204 | $442,044.17 | $1,167.36 | $0.00 | $2,499.38 | $445,710.91 |
| 205 | $445,710.91 | $1,167.36 | $0.00 | $2,520.11 | $449,398.38 |
| 206 | $449,398.38 | $1,167.36 | $0.00 | $2,540.96 | $453,106.70 |
| 207 | $453,106.70 | $1,167.36 | $0.00 | $2,561.93 | $456,835.99 |
| 208 | $456,835.99 | $1,167.36 | $0.00 | $2,583.02 | $460,586.37 |
| 209 | $460,586.37 | $1,167.36 | $0.00 | $2,604.22 | $464,357.95 |
| 210 | $464,357.95 | $1,167.36 | $0.00 | $2,625.55 | $468,150.86 |
| 211 | $468,150.86 | $1,167.36 | $0.00 | $2,646.99 | $471,965.21 |
| 212 | $471,965.21 | $1,167.36 | $0.00 | $2,668.56 | $475,801.13 |
| 213 | $475,801.13 | $1,167.36 | $0.00 | $2,690.25 | $479,658.74 |
| 214 | $479,658.74 | $1,167.36 | $0.00 | $2,712.06 | $483,538.16 |
| 215 | $483,538.16 | $1,167.36 | $0.00 | $2,734.00 | $487,439.52 |
| 216 | $487,439.52 | $1,167.36 | $0.00 | $2,756.05 | $491,362.93 |
| 217 | $491,362.93 | $1,167.36 | $133,071.31 | $2,778.24 | $362,237.22 |
| 218 | $362,237.22 | $1,167.36 | $0.00 | $2,048.14 | $365,452.72 |
| 219 | $365,452.72 | $1,167.36 | $0.00 | $2,066.32 | $368,686.40 |
| 220 | $368,686.40 | $1,167.36 | $0.00 | $2,084.61 | $371,938.37 |
| 221 | $371,938.37 | $1,167.36 | $0.00 | $2,102.99 | $375,208.72 |
| 222 | $375,208.72 | $1,167.36 | $0.00 | $2,121.48 | $378,497.56 |
| 223 | $378,497.56 | $1,167.36 | $0.00 | $2,140.08 | $381,805.00 |
| 224 | $381,805.00 | $1,167.36 | $0.00 | $2,158.78 | $385,131.14 |
| 225 | $385,131.14 | $1,167.36 | $0.00 | $2,177.59 | $388,476.09 |
| 226 | $388,476.09 | $1,167.36 | $0.00 | $2,196.50 | $391,839.95 |
| 227 | $391,839.95 | $1,167.36 | $0.00 | $2,215.52 | $395,222.83 |
| 228 | $395,222.83 | $1,167.36 | $0.00 | $2,234.65 | $398,624.84 |
| 229 | $398,624.84 | $1,167.36 | $142,386.31 | $2,253.88 | $259,659.77 |
| 230 | $259,659.77 | $1,167.36 | $0.00 | $1,468.15 | $262,295.28 |
| 231 | $262,295.28 | $1,167.36 | $0.00 | $1,483.06 | $264,945.70 |
| 232 | $264,945.70 | $1,167.36 | $0.00 | $1,498.04 | $267,611.10 |
| 233 | $267,611.10 | $1,167.36 | $0.00 | $1,513.11 | $270,291.57 |
| 234 | $270,291.57 | $1,167.36 | $0.00 | $1,528.27 | $272,987.20 |
| 235 | $272,987.20 | $1,167.36 | $0.00 | $1,543.51 | $275,698.07 |
| 236 | $275,698.07 | $1,167.36 | $0.00 | $1,558.84 | $278,424.27 |
| 237 | $278,424.27 | $1,167.36 | $0.00 | $1,574.25 | $281,165.88 |
| 238 | $281,165.88 | $1,167.36 | $0.00 | $1,589.75 | $283,922.99 |
| 239 | $283,922.99 | $1,167.36 | $0.00 | $1,605.34 | $286,695.69 |
| 240 | $286,695.69 | $1,167.36 | $0.00 | $1,621.02 | $289,484.07 |
| 241 | $289,484.07 | $1,167.36 | $152,353.35 | $1,636.79 | $139,934.87 |
| 242 | $139,934.87 | $1,167.36 | $0.00 | $791.21 | $141,893.44 |
| 243 | $141,893.44 | $1,167.36 | $0.00 | $802.29 | $143,863.09 |
| 244 | $143,863.09 | $1,167.36 | $0.00 | $813.42 | $145,843.87 |
| 245 | $145,843.87 | $1,167.36 | $0.00 | $824.62 | $147,835.85 |
| 246 | $147,835.85 | $1,167.36 | $0.00 | $835.89 | $149,839.10 |
| 247 | $149,839.10 | $1,167.36 | $0.00 | $847.21 | $151,853.67 |
| 248 | $151,853.67 | $1,167.36 | $0.00 | $858.60 | $153,879.63 |
| 249 | $153,879.63 | $1,167.36 | $0.00 | $870.06 | $155,917.05 |
| 250 | $155,917.05 | $1,167.36 | $0.00 | $881.58 | $157,965.99 |
| 251 | $157,965.99 | $1,167.36 | $0.00 | $893.16 | $160,026.51 |
| 252 | $160,026.51 | $1,167.36 | $0.00 | $904.81 | $162,098.68 |
| 253 | $162,098.68 | $0.00 | $163,018.08 | $916.53 | -$2.87 |