| Estimated Annual Cost in 2042 | $181,431 |
| Monthly savings required | $1,434 |
How much will it cost to send your child to Tabor College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $725,724.33 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,433.89 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 | $48,360.00 |
| 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 Tabor College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,433.89 | $0.00 | $0.00 | $1,433.89 |
| 2 | $1,433.89 | $1,433.89 | $0.00 | $8.11 | $2,875.89 |
| 3 | $2,875.89 | $1,433.89 | $0.00 | $16.26 | $4,326.04 |
| 4 | $4,326.04 | $1,433.89 | $0.00 | $24.46 | $5,784.39 |
| 5 | $5,784.39 | $1,433.89 | $0.00 | $32.71 | $7,250.99 |
| 6 | $7,250.99 | $1,433.89 | $0.00 | $41.00 | $8,725.88 |
| 7 | $8,725.88 | $1,433.89 | $0.00 | $49.34 | $10,209.11 |
| 8 | $10,209.11 | $1,433.89 | $0.00 | $57.72 | $11,700.72 |
| 9 | $11,700.72 | $1,433.89 | $0.00 | $66.16 | $13,200.77 |
| 10 | $13,200.77 | $1,433.89 | $0.00 | $74.64 | $14,709.30 |
| 11 | $14,709.30 | $1,433.89 | $0.00 | $83.17 | $16,226.36 |
| 12 | $16,226.36 | $1,433.89 | $0.00 | $91.75 | $17,752.00 |
| 13 | $17,752.00 | $1,433.89 | $0.00 | $100.37 | $19,286.26 |
| 14 | $19,286.26 | $1,433.89 | $0.00 | $109.05 | $20,829.20 |
| 15 | $20,829.20 | $1,433.89 | $0.00 | $117.77 | $22,380.86 |
| 16 | $22,380.86 | $1,433.89 | $0.00 | $126.54 | $23,941.29 |
| 17 | $23,941.29 | $1,433.89 | $0.00 | $135.37 | $25,510.55 |
| 18 | $25,510.55 | $1,433.89 | $0.00 | $144.24 | $27,088.68 |
| 19 | $27,088.68 | $1,433.89 | $0.00 | $153.16 | $28,675.73 |
| 20 | $28,675.73 | $1,433.89 | $0.00 | $162.14 | $30,271.76 |
| 21 | $30,271.76 | $1,433.89 | $0.00 | $171.16 | $31,876.81 |
| 22 | $31,876.81 | $1,433.89 | $0.00 | $180.24 | $33,490.94 |
| 23 | $33,490.94 | $1,433.89 | $0.00 | $189.36 | $35,114.19 |
| 24 | $35,114.19 | $1,433.89 | $0.00 | $198.54 | $36,746.62 |
| 25 | $36,746.62 | $1,433.89 | $0.00 | $207.77 | $38,388.28 |
| 26 | $38,388.28 | $1,433.89 | $0.00 | $217.05 | $40,039.22 |
| 27 | $40,039.22 | $1,433.89 | $0.00 | $226.39 | $41,699.50 |
| 28 | $41,699.50 | $1,433.89 | $0.00 | $235.78 | $43,369.17 |
| 29 | $43,369.17 | $1,433.89 | $0.00 | $245.22 | $45,048.28 |
| 30 | $45,048.28 | $1,433.89 | $0.00 | $254.71 | $46,736.88 |
| 31 | $46,736.88 | $1,433.89 | $0.00 | $264.26 | $48,435.03 |
| 32 | $48,435.03 | $1,433.89 | $0.00 | $273.86 | $50,142.78 |
| 33 | $50,142.78 | $1,433.89 | $0.00 | $283.51 | $51,860.18 |
| 34 | $51,860.18 | $1,433.89 | $0.00 | $293.22 | $53,587.29 |
| 35 | $53,587.29 | $1,433.89 | $0.00 | $302.99 | $55,324.17 |
| 36 | $55,324.17 | $1,433.89 | $0.00 | $312.81 | $57,070.87 |
| 37 | $57,070.87 | $1,433.89 | $0.00 | $322.69 | $58,827.45 |
| 38 | $58,827.45 | $1,433.89 | $0.00 | $332.62 | $60,593.96 |
| 39 | $60,593.96 | $1,433.89 | $0.00 | $342.61 | $62,370.46 |
| 40 | $62,370.46 | $1,433.89 | $0.00 | $352.65 | $64,157.00 |
| 41 | $64,157.00 | $1,433.89 | $0.00 | $362.75 | $65,953.64 |
| 42 | $65,953.64 | $1,433.89 | $0.00 | $372.91 | $67,760.44 |
| 43 | $67,760.44 | $1,433.89 | $0.00 | $383.13 | $69,577.46 |
| 44 | $69,577.46 | $1,433.89 | $0.00 | $393.40 | $71,404.75 |
| 45 | $71,404.75 | $1,433.89 | $0.00 | $403.73 | $73,242.37 |
| 46 | $73,242.37 | $1,433.89 | $0.00 | $414.12 | $75,090.38 |
| 47 | $75,090.38 | $1,433.89 | $0.00 | $424.57 | $76,948.84 |
| 48 | $76,948.84 | $1,433.89 | $0.00 | $435.08 | $78,817.81 |
| 49 | $78,817.81 | $1,433.89 | $0.00 | $445.65 | $80,697.35 |
| 50 | $80,697.35 | $1,433.89 | $0.00 | $456.27 | $82,587.51 |
| 51 | $82,587.51 | $1,433.89 | $0.00 | $466.96 | $84,488.36 |
| 52 | $84,488.36 | $1,433.89 | $0.00 | $477.71 | $86,399.96 |
| 53 | $86,399.96 | $1,433.89 | $0.00 | $488.52 | $88,322.37 |
| 54 | $88,322.37 | $1,433.89 | $0.00 | $499.39 | $90,255.65 |
| 55 | $90,255.65 | $1,433.89 | $0.00 | $510.32 | $92,199.86 |
| 56 | $92,199.86 | $1,433.89 | $0.00 | $521.31 | $94,155.06 |
| 57 | $94,155.06 | $1,433.89 | $0.00 | $532.37 | $96,121.32 |
| 58 | $96,121.32 | $1,433.89 | $0.00 | $543.48 | $98,098.69 |
| 59 | $98,098.69 | $1,433.89 | $0.00 | $554.66 | $100,087.24 |
| 60 | $100,087.24 | $1,433.89 | $0.00 | $565.91 | $102,087.04 |
| 61 | $102,087.04 | $1,433.89 | $0.00 | $577.21 | $104,098.14 |
| 62 | $104,098.14 | $1,433.89 | $0.00 | $588.59 | $106,120.62 |
| 63 | $106,120.62 | $1,433.89 | $0.00 | $600.02 | $108,154.53 |
| 64 | $108,154.53 | $1,433.89 | $0.00 | $611.52 | $110,199.94 |
| 65 | $110,199.94 | $1,433.89 | $0.00 | $623.09 | $112,256.92 |
| 66 | $112,256.92 | $1,433.89 | $0.00 | $634.72 | $114,325.53 |
| 67 | $114,325.53 | $1,433.89 | $0.00 | $646.41 | $116,405.83 |
| 68 | $116,405.83 | $1,433.89 | $0.00 | $658.18 | $118,497.90 |
| 69 | $118,497.90 | $1,433.89 | $0.00 | $670.00 | $120,601.79 |
| 70 | $120,601.79 | $1,433.89 | $0.00 | $681.90 | $122,717.58 |
| 71 | $122,717.58 | $1,433.89 | $0.00 | $693.86 | $124,845.33 |
| 72 | $124,845.33 | $1,433.89 | $0.00 | $705.89 | $126,985.11 |
| 73 | $126,985.11 | $1,433.89 | $0.00 | $717.99 | $129,136.99 |
| 74 | $129,136.99 | $1,433.89 | $0.00 | $730.16 | $131,301.04 |
| 75 | $131,301.04 | $1,433.89 | $0.00 | $742.40 | $133,477.33 |
| 76 | $133,477.33 | $1,433.89 | $0.00 | $754.70 | $135,665.92 |
| 77 | $135,665.92 | $1,433.89 | $0.00 | $767.07 | $137,866.88 |
| 78 | $137,866.88 | $1,433.89 | $0.00 | $779.52 | $140,080.29 |
| 79 | $140,080.29 | $1,433.89 | $0.00 | $792.03 | $142,306.21 |
| 80 | $142,306.21 | $1,433.89 | $0.00 | $804.62 | $144,544.72 |
| 81 | $144,544.72 | $1,433.89 | $0.00 | $817.28 | $146,795.89 |
| 82 | $146,795.89 | $1,433.89 | $0.00 | $830.01 | $149,059.79 |
| 83 | $149,059.79 | $1,433.89 | $0.00 | $842.81 | $151,336.49 |
| 84 | $151,336.49 | $1,433.89 | $0.00 | $855.68 | $153,626.06 |
| 85 | $153,626.06 | $1,433.89 | $0.00 | $868.62 | $155,928.57 |
| 86 | $155,928.57 | $1,433.89 | $0.00 | $881.64 | $158,244.10 |
| 87 | $158,244.10 | $1,433.89 | $0.00 | $894.74 | $160,572.73 |
| 88 | $160,572.73 | $1,433.89 | $0.00 | $907.90 | $162,914.52 |
| 89 | $162,914.52 | $1,433.89 | $0.00 | $921.14 | $165,269.55 |
| 90 | $165,269.55 | $1,433.89 | $0.00 | $934.46 | $167,637.90 |
| 91 | $167,637.90 | $1,433.89 | $0.00 | $947.85 | $170,019.64 |
| 92 | $170,019.64 | $1,433.89 | $0.00 | $961.32 | $172,414.85 |
| 93 | $172,414.85 | $1,433.89 | $0.00 | $974.86 | $174,823.60 |
| 94 | $174,823.60 | $1,433.89 | $0.00 | $988.48 | $177,245.97 |
| 95 | $177,245.97 | $1,433.89 | $0.00 | $1,002.17 | $179,682.03 |
| 96 | $179,682.03 | $1,433.89 | $0.00 | $1,015.95 | $182,131.87 |
| 97 | $182,131.87 | $1,433.89 | $0.00 | $1,029.80 | $184,595.56 |
| 98 | $184,595.56 | $1,433.89 | $0.00 | $1,043.73 | $187,073.18 |
| 99 | $187,073.18 | $1,433.89 | $0.00 | $1,057.74 | $189,564.81 |
| 100 | $189,564.81 | $1,433.89 | $0.00 | $1,071.83 | $192,070.53 |
| 101 | $192,070.53 | $1,433.89 | $0.00 | $1,085.99 | $194,590.41 |
| 102 | $194,590.41 | $1,433.89 | $0.00 | $1,100.24 | $197,124.54 |
| 103 | $197,124.54 | $1,433.89 | $0.00 | $1,114.57 | $199,673.00 |
| 104 | $199,673.00 | $1,433.89 | $0.00 | $1,128.98 | $202,235.87 |
| 105 | $202,235.87 | $1,433.89 | $0.00 | $1,143.47 | $204,813.23 |
| 106 | $204,813.23 | $1,433.89 | $0.00 | $1,158.04 | $207,405.16 |
| 107 | $207,405.16 | $1,433.89 | $0.00 | $1,172.70 | $210,011.75 |
| 108 | $210,011.75 | $1,433.89 | $0.00 | $1,187.44 | $212,633.08 |
| 109 | $212,633.08 | $1,433.89 | $0.00 | $1,202.26 | $215,269.23 |
| 110 | $215,269.23 | $1,433.89 | $0.00 | $1,217.16 | $217,920.28 |
| 111 | $217,920.28 | $1,433.89 | $0.00 | $1,232.15 | $220,586.32 |
| 112 | $220,586.32 | $1,433.89 | $0.00 | $1,247.23 | $223,267.44 |
| 113 | $223,267.44 | $1,433.89 | $0.00 | $1,262.39 | $225,963.72 |
| 114 | $225,963.72 | $1,433.89 | $0.00 | $1,277.63 | $228,675.24 |
| 115 | $228,675.24 | $1,433.89 | $0.00 | $1,292.96 | $231,402.09 |
| 116 | $231,402.09 | $1,433.89 | $0.00 | $1,308.38 | $234,144.36 |
| 117 | $234,144.36 | $1,433.89 | $0.00 | $1,323.89 | $236,902.14 |
| 118 | $236,902.14 | $1,433.89 | $0.00 | $1,339.48 | $239,675.51 |
| 119 | $239,675.51 | $1,433.89 | $0.00 | $1,355.16 | $242,464.56 |
| 120 | $242,464.56 | $1,433.89 | $0.00 | $1,370.93 | $245,269.38 |
| 121 | $245,269.38 | $1,433.89 | $0.00 | $1,386.79 | $248,090.06 |
| 122 | $248,090.06 | $1,433.89 | $0.00 | $1,402.74 | $250,926.69 |
| 123 | $250,926.69 | $1,433.89 | $0.00 | $1,418.78 | $253,779.36 |
| 124 | $253,779.36 | $1,433.89 | $0.00 | $1,434.91 | $256,648.16 |
| 125 | $256,648.16 | $1,433.89 | $0.00 | $1,451.13 | $259,533.18 |
| 126 | $259,533.18 | $1,433.89 | $0.00 | $1,467.44 | $262,434.51 |
| 127 | $262,434.51 | $1,433.89 | $0.00 | $1,483.84 | $265,352.24 |
| 128 | $265,352.24 | $1,433.89 | $0.00 | $1,500.34 | $268,286.47 |
| 129 | $268,286.47 | $1,433.89 | $0.00 | $1,516.93 | $271,237.29 |
| 130 | $271,237.29 | $1,433.89 | $0.00 | $1,533.62 | $274,204.80 |
| 131 | $274,204.80 | $1,433.89 | $0.00 | $1,550.39 | $277,189.08 |
| 132 | $277,189.08 | $1,433.89 | $0.00 | $1,567.27 | $280,190.24 |
| 133 | $280,190.24 | $1,433.89 | $0.00 | $1,584.24 | $283,208.37 |
| 134 | $283,208.37 | $1,433.89 | $0.00 | $1,601.30 | $286,243.56 |
| 135 | $286,243.56 | $1,433.89 | $0.00 | $1,618.46 | $289,295.91 |
| 136 | $289,295.91 | $1,433.89 | $0.00 | $1,635.72 | $292,365.52 |
| 137 | $292,365.52 | $1,433.89 | $0.00 | $1,653.08 | $295,452.49 |
| 138 | $295,452.49 | $1,433.89 | $0.00 | $1,670.53 | $298,556.91 |
| 139 | $298,556.91 | $1,433.89 | $0.00 | $1,688.08 | $301,678.88 |
| 140 | $301,678.88 | $1,433.89 | $0.00 | $1,705.74 | $304,818.51 |
| 141 | $304,818.51 | $1,433.89 | $0.00 | $1,723.49 | $307,975.89 |
| 142 | $307,975.89 | $1,433.89 | $0.00 | $1,741.34 | $311,151.12 |
| 143 | $311,151.12 | $1,433.89 | $0.00 | $1,759.29 | $314,344.30 |
| 144 | $314,344.30 | $1,433.89 | $0.00 | $1,777.35 | $317,555.54 |
| 145 | $317,555.54 | $1,433.89 | $0.00 | $1,795.51 | $320,784.94 |
| 146 | $320,784.94 | $1,433.89 | $0.00 | $1,813.76 | $324,032.59 |
| 147 | $324,032.59 | $1,433.89 | $0.00 | $1,832.13 | $327,298.61 |
| 148 | $327,298.61 | $1,433.89 | $0.00 | $1,850.59 | $330,583.09 |
| 149 | $330,583.09 | $1,433.89 | $0.00 | $1,869.16 | $333,886.14 |
| 150 | $333,886.14 | $1,433.89 | $0.00 | $1,887.84 | $337,207.87 |
| 151 | $337,207.87 | $1,433.89 | $0.00 | $1,906.62 | $340,548.38 |
| 152 | $340,548.38 | $1,433.89 | $0.00 | $1,925.51 | $343,907.78 |
| 153 | $343,907.78 | $1,433.89 | $0.00 | $1,944.50 | $347,286.17 |
| 154 | $347,286.17 | $1,433.89 | $0.00 | $1,963.61 | $350,683.67 |
| 155 | $350,683.67 | $1,433.89 | $0.00 | $1,982.82 | $354,100.38 |
| 156 | $354,100.38 | $1,433.89 | $0.00 | $2,002.14 | $357,536.41 |
| 157 | $357,536.41 | $1,433.89 | $0.00 | $2,021.56 | $360,991.86 |
| 158 | $360,991.86 | $1,433.89 | $0.00 | $2,041.10 | $364,466.85 |
| 159 | $364,466.85 | $1,433.89 | $0.00 | $2,060.75 | $367,961.49 |
| 160 | $367,961.49 | $1,433.89 | $0.00 | $2,080.51 | $371,475.89 |
| 161 | $371,475.89 | $1,433.89 | $0.00 | $2,100.38 | $375,010.16 |
| 162 | $375,010.16 | $1,433.89 | $0.00 | $2,120.36 | $378,564.41 |
| 163 | $378,564.41 | $1,433.89 | $0.00 | $2,140.46 | $382,138.76 |
| 164 | $382,138.76 | $1,433.89 | $0.00 | $2,160.67 | $385,733.32 |
| 165 | $385,733.32 | $1,433.89 | $0.00 | $2,180.99 | $389,348.20 |
| 166 | $389,348.20 | $1,433.89 | $0.00 | $2,201.43 | $392,983.52 |
| 167 | $392,983.52 | $1,433.89 | $0.00 | $2,221.99 | $396,639.40 |
| 168 | $396,639.40 | $1,433.89 | $0.00 | $2,242.66 | $400,315.95 |
| 169 | $400,315.95 | $1,433.89 | $0.00 | $2,263.44 | $404,013.28 |
| 170 | $404,013.28 | $1,433.89 | $0.00 | $2,284.35 | $407,731.52 |
| 171 | $407,731.52 | $1,433.89 | $0.00 | $2,305.37 | $411,470.78 |
| 172 | $411,470.78 | $1,433.89 | $0.00 | $2,326.52 | $415,231.19 |
| 173 | $415,231.19 | $1,433.89 | $0.00 | $2,347.78 | $419,012.86 |
| 174 | $419,012.86 | $1,433.89 | $0.00 | $2,369.16 | $422,815.91 |
| 175 | $422,815.91 | $1,433.89 | $0.00 | $2,390.66 | $426,640.46 |
| 176 | $426,640.46 | $1,433.89 | $0.00 | $2,412.29 | $430,486.64 |
| 177 | $430,486.64 | $1,433.89 | $0.00 | $2,434.03 | $434,354.56 |
| 178 | $434,354.56 | $1,433.89 | $0.00 | $2,455.90 | $438,244.35 |
| 179 | $438,244.35 | $1,433.89 | $0.00 | $2,477.90 | $442,156.14 |
| 180 | $442,156.14 | $1,433.89 | $0.00 | $2,500.02 | $446,090.05 |
| 181 | $446,090.05 | $1,433.89 | $0.00 | $2,522.26 | $450,046.20 |
| 182 | $450,046.20 | $1,433.89 | $0.00 | $2,544.63 | $454,024.72 |
| 183 | $454,024.72 | $1,433.89 | $0.00 | $2,567.12 | $458,025.73 |
| 184 | $458,025.73 | $1,433.89 | $0.00 | $2,589.74 | $462,049.36 |
| 185 | $462,049.36 | $1,433.89 | $0.00 | $2,612.49 | $466,095.74 |
| 186 | $466,095.74 | $1,433.89 | $0.00 | $2,635.37 | $470,165.00 |
| 187 | $470,165.00 | $1,433.89 | $0.00 | $2,658.38 | $474,257.27 |
| 188 | $474,257.27 | $1,433.89 | $0.00 | $2,681.52 | $478,372.68 |
| 189 | $478,372.68 | $1,433.89 | $0.00 | $2,704.79 | $482,511.36 |
| 190 | $482,511.36 | $1,433.89 | $0.00 | $2,728.19 | $486,673.44 |
| 191 | $486,673.44 | $1,433.89 | $0.00 | $2,751.72 | $490,859.05 |
| 192 | $490,859.05 | $1,433.89 | $0.00 | $2,775.39 | $495,068.33 |
| 193 | $495,068.33 | $1,433.89 | $0.00 | $2,799.19 | $499,301.41 |
| 194 | $499,301.41 | $1,433.89 | $0.00 | $2,823.12 | $503,558.42 |
| 195 | $503,558.42 | $1,433.89 | $0.00 | $2,847.19 | $507,839.50 |
| 196 | $507,839.50 | $1,433.89 | $0.00 | $2,871.40 | $512,144.79 |
| 197 | $512,144.79 | $1,433.89 | $0.00 | $2,895.74 | $516,474.42 |
| 198 | $516,474.42 | $1,433.89 | $0.00 | $2,920.22 | $520,828.53 |
| 199 | $520,828.53 | $1,433.89 | $0.00 | $2,944.84 | $525,207.26 |
| 200 | $525,207.26 | $1,433.89 | $0.00 | $2,969.60 | $529,610.75 |
| 201 | $529,610.75 | $1,433.89 | $0.00 | $2,994.50 | $534,039.14 |
| 202 | $534,039.14 | $1,433.89 | $0.00 | $3,019.53 | $538,492.56 |
| 203 | $538,492.56 | $1,433.89 | $0.00 | $3,044.72 | $542,971.17 |
| 204 | $542,971.17 | $1,433.89 | $0.00 | $3,070.04 | $547,475.10 |
| 205 | $547,475.10 | $1,433.89 | $0.00 | $3,095.50 | $552,004.49 |
| 206 | $552,004.49 | $1,433.89 | $0.00 | $3,121.11 | $556,559.49 |
| 207 | $556,559.49 | $1,433.89 | $0.00 | $3,146.87 | $561,140.25 |
| 208 | $561,140.25 | $1,433.89 | $0.00 | $3,172.77 | $565,746.91 |
| 209 | $565,746.91 | $1,433.89 | $0.00 | $3,198.82 | $570,379.62 |
| 210 | $570,379.62 | $1,433.89 | $0.00 | $3,225.01 | $575,038.52 |
| 211 | $575,038.52 | $1,433.89 | $0.00 | $3,251.35 | $579,723.76 |
| 212 | $579,723.76 | $1,433.89 | $0.00 | $3,277.84 | $584,435.49 |
| 213 | $584,435.49 | $1,433.89 | $0.00 | $3,304.48 | $589,173.86 |
| 214 | $589,173.86 | $1,433.89 | $0.00 | $3,331.27 | $593,939.02 |
| 215 | $593,939.02 | $1,433.89 | $0.00 | $3,358.22 | $598,731.13 |
| 216 | $598,731.13 | $1,433.89 | $0.00 | $3,385.31 | $603,550.33 |
| 217 | $603,550.33 | $1,433.89 | $163,453.52 | $3,412.56 | $444,943.26 |
| 218 | $444,943.26 | $1,433.89 | $0.00 | $2,515.77 | $448,892.92 |
| 219 | $448,892.92 | $1,433.89 | $0.00 | $2,538.11 | $452,864.92 |
| 220 | $452,864.92 | $1,433.89 | $0.00 | $2,560.56 | $456,859.37 |
| 221 | $456,859.37 | $1,433.89 | $0.00 | $2,583.15 | $460,876.41 |
| 222 | $460,876.41 | $1,433.89 | $0.00 | $2,605.86 | $464,916.16 |
| 223 | $464,916.16 | $1,433.89 | $0.00 | $2,628.70 | $468,978.75 |
| 224 | $468,978.75 | $1,433.89 | $0.00 | $2,651.67 | $473,064.31 |
| 225 | $473,064.31 | $1,433.89 | $0.00 | $2,674.77 | $477,172.97 |
| 226 | $477,172.97 | $1,433.89 | $0.00 | $2,698.01 | $481,304.87 |
| 227 | $481,304.87 | $1,433.89 | $0.00 | $2,721.37 | $485,460.13 |
| 228 | $485,460.13 | $1,433.89 | $0.00 | $2,744.86 | $489,638.88 |
| 229 | $489,638.88 | $1,433.89 | $174,895.27 | $2,768.49 | $318,945.99 |
| 230 | $318,945.99 | $1,433.89 | $0.00 | $1,803.37 | $322,183.25 |
| 231 | $322,183.25 | $1,433.89 | $0.00 | $1,821.67 | $325,438.81 |
| 232 | $325,438.81 | $1,433.89 | $0.00 | $1,840.08 | $328,712.78 |
| 233 | $328,712.78 | $1,433.89 | $0.00 | $1,858.59 | $332,005.26 |
| 234 | $332,005.26 | $1,433.89 | $0.00 | $1,877.21 | $335,316.36 |
| 235 | $335,316.36 | $1,433.89 | $0.00 | $1,895.93 | $338,646.18 |
| 236 | $338,646.18 | $1,433.89 | $0.00 | $1,914.75 | $341,994.82 |
| 237 | $341,994.82 | $1,433.89 | $0.00 | $1,933.69 | $345,362.40 |
| 238 | $345,362.40 | $1,433.89 | $0.00 | $1,952.73 | $348,749.02 |
| 239 | $348,749.02 | $1,433.89 | $0.00 | $1,971.88 | $352,154.79 |
| 240 | $352,154.79 | $1,433.89 | $0.00 | $1,991.13 | $355,579.81 |
| 241 | $355,579.81 | $1,433.89 | $187,137.94 | $2,010.50 | $171,886.26 |
| 242 | $171,886.26 | $1,433.89 | $0.00 | $971.87 | $174,292.02 |
| 243 | $174,292.02 | $1,433.89 | $0.00 | $985.47 | $176,711.38 |
| 244 | $176,711.38 | $1,433.89 | $0.00 | $999.15 | $179,144.42 |
| 245 | $179,144.42 | $1,433.89 | $0.00 | $1,012.91 | $181,591.22 |
| 246 | $181,591.22 | $1,433.89 | $0.00 | $1,026.74 | $184,051.85 |
| 247 | $184,051.85 | $1,433.89 | $0.00 | $1,040.66 | $186,526.40 |
| 248 | $186,526.40 | $1,433.89 | $0.00 | $1,054.65 | $189,014.94 |
| 249 | $189,014.94 | $1,433.89 | $0.00 | $1,068.72 | $191,517.55 |
| 250 | $191,517.55 | $1,433.89 | $0.00 | $1,082.87 | $194,034.31 |
| 251 | $194,034.31 | $1,433.89 | $0.00 | $1,097.10 | $196,565.30 |
| 252 | $196,565.30 | $1,433.89 | $0.00 | $1,111.41 | $199,110.60 |
| 253 | $199,110.60 | $0.00 | $200,237.60 | $1,125.80 | -$1.20 |