How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $157,408 |
| Monthly savings required | $1,246 |
How much will it cost to send your child to Centre College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $629,630.76 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,246.00 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 | $60,700.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 Centre College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,246.00 | $0.00 | $0.00 | $1,246.00 |
| 2 | $1,246.00 | $1,246.00 | $0.00 | $7.05 | $2,499.05 |
| 3 | $2,499.05 | $1,246.00 | $0.00 | $14.13 | $3,759.18 |
| 4 | $3,759.18 | $1,246.00 | $0.00 | $21.25 | $5,026.43 |
| 5 | $5,026.43 | $1,246.00 | $0.00 | $28.42 | $6,300.85 |
| 6 | $6,300.85 | $1,246.00 | $0.00 | $35.63 | $7,582.48 |
| 7 | $7,582.48 | $1,246.00 | $0.00 | $42.87 | $8,871.35 |
| 8 | $8,871.35 | $1,246.00 | $0.00 | $50.16 | $10,167.51 |
| 9 | $10,167.51 | $1,246.00 | $0.00 | $57.49 | $11,471.00 |
| 10 | $11,471.00 | $1,246.00 | $0.00 | $64.86 | $12,781.86 |
| 11 | $12,781.86 | $1,246.00 | $0.00 | $72.27 | $14,100.13 |
| 12 | $14,100.13 | $1,246.00 | $0.00 | $79.72 | $15,425.85 |
| 13 | $15,425.85 | $1,246.00 | $0.00 | $87.22 | $16,759.07 |
| 14 | $16,759.07 | $1,246.00 | $0.00 | $94.76 | $18,099.83 |
| 15 | $18,099.83 | $1,246.00 | $0.00 | $102.34 | $19,448.17 |
| 16 | $19,448.17 | $1,246.00 | $0.00 | $109.96 | $20,804.13 |
| 17 | $20,804.13 | $1,246.00 | $0.00 | $117.63 | $22,167.76 |
| 18 | $22,167.76 | $1,246.00 | $0.00 | $125.34 | $23,539.10 |
| 19 | $23,539.10 | $1,246.00 | $0.00 | $133.09 | $24,918.19 |
| 20 | $24,918.19 | $1,246.00 | $0.00 | $140.89 | $26,305.08 |
| 21 | $26,305.08 | $1,246.00 | $0.00 | $148.73 | $27,699.81 |
| 22 | $27,699.81 | $1,246.00 | $0.00 | $156.62 | $29,102.43 |
| 23 | $29,102.43 | $1,246.00 | $0.00 | $164.55 | $30,512.98 |
| 24 | $30,512.98 | $1,246.00 | $0.00 | $172.52 | $31,931.50 |
| 25 | $31,931.50 | $1,246.00 | $0.00 | $180.55 | $33,358.05 |
| 26 | $33,358.05 | $1,246.00 | $0.00 | $188.61 | $34,792.66 |
| 27 | $34,792.66 | $1,246.00 | $0.00 | $196.72 | $36,235.38 |
| 28 | $36,235.38 | $1,246.00 | $0.00 | $204.88 | $37,686.26 |
| 29 | $37,686.26 | $1,246.00 | $0.00 | $213.08 | $39,145.34 |
| 30 | $39,145.34 | $1,246.00 | $0.00 | $221.33 | $40,612.67 |
| 31 | $40,612.67 | $1,246.00 | $0.00 | $229.63 | $42,088.30 |
| 32 | $42,088.30 | $1,246.00 | $0.00 | $237.97 | $43,572.27 |
| 33 | $43,572.27 | $1,246.00 | $0.00 | $246.36 | $45,064.63 |
| 34 | $45,064.63 | $1,246.00 | $0.00 | $254.80 | $46,565.43 |
| 35 | $46,565.43 | $1,246.00 | $0.00 | $263.29 | $48,074.72 |
| 36 | $48,074.72 | $1,246.00 | $0.00 | $271.82 | $49,592.54 |
| 37 | $49,592.54 | $1,246.00 | $0.00 | $280.40 | $51,118.94 |
| 38 | $51,118.94 | $1,246.00 | $0.00 | $289.03 | $52,653.97 |
| 39 | $52,653.97 | $1,246.00 | $0.00 | $297.71 | $54,197.68 |
| 40 | $54,197.68 | $1,246.00 | $0.00 | $306.44 | $55,750.12 |
| 41 | $55,750.12 | $1,246.00 | $0.00 | $315.22 | $57,311.34 |
| 42 | $57,311.34 | $1,246.00 | $0.00 | $324.05 | $58,881.39 |
| 43 | $58,881.39 | $1,246.00 | $0.00 | $332.92 | $60,460.31 |
| 44 | $60,460.31 | $1,246.00 | $0.00 | $341.85 | $62,048.16 |
| 45 | $62,048.16 | $1,246.00 | $0.00 | $350.83 | $63,644.99 |
| 46 | $63,644.99 | $1,246.00 | $0.00 | $359.86 | $65,250.85 |
| 47 | $65,250.85 | $1,246.00 | $0.00 | $368.94 | $66,865.79 |
| 48 | $66,865.79 | $1,246.00 | $0.00 | $378.07 | $68,489.86 |
| 49 | $68,489.86 | $1,246.00 | $0.00 | $387.25 | $70,123.11 |
| 50 | $70,123.11 | $1,246.00 | $0.00 | $396.49 | $71,765.60 |
| 51 | $71,765.60 | $1,246.00 | $0.00 | $405.77 | $73,417.37 |
| 52 | $73,417.37 | $1,246.00 | $0.00 | $415.11 | $75,078.48 |
| 53 | $75,078.48 | $1,246.00 | $0.00 | $424.50 | $76,748.98 |
| 54 | $76,748.98 | $1,246.00 | $0.00 | $433.95 | $78,428.93 |
| 55 | $78,428.93 | $1,246.00 | $0.00 | $443.45 | $80,118.38 |
| 56 | $80,118.38 | $1,246.00 | $0.00 | $453.00 | $81,817.38 |
| 57 | $81,817.38 | $1,246.00 | $0.00 | $462.61 | $83,525.99 |
| 58 | $83,525.99 | $1,246.00 | $0.00 | $472.27 | $85,244.26 |
| 59 | $85,244.26 | $1,246.00 | $0.00 | $481.98 | $86,972.24 |
| 60 | $86,972.24 | $1,246.00 | $0.00 | $491.75 | $88,709.99 |
| 61 | $88,709.99 | $1,246.00 | $0.00 | $501.58 | $90,457.57 |
| 62 | $90,457.57 | $1,246.00 | $0.00 | $511.46 | $92,215.03 |
| 63 | $92,215.03 | $1,246.00 | $0.00 | $521.40 | $93,982.43 |
| 64 | $93,982.43 | $1,246.00 | $0.00 | $531.39 | $95,759.82 |
| 65 | $95,759.82 | $1,246.00 | $0.00 | $541.44 | $97,547.26 |
| 66 | $97,547.26 | $1,246.00 | $0.00 | $551.55 | $99,344.81 |
| 67 | $99,344.81 | $1,246.00 | $0.00 | $561.71 | $101,152.52 |
| 68 | $101,152.52 | $1,246.00 | $0.00 | $571.93 | $102,970.45 |
| 69 | $102,970.45 | $1,246.00 | $0.00 | $582.21 | $104,798.66 |
| 70 | $104,798.66 | $1,246.00 | $0.00 | $592.55 | $106,637.21 |
| 71 | $106,637.21 | $1,246.00 | $0.00 | $602.94 | $108,486.15 |
| 72 | $108,486.15 | $1,246.00 | $0.00 | $613.40 | $110,345.55 |
| 73 | $110,345.55 | $1,246.00 | $0.00 | $623.91 | $112,215.46 |
| 74 | $112,215.46 | $1,246.00 | $0.00 | $634.48 | $114,095.94 |
| 75 | $114,095.94 | $1,246.00 | $0.00 | $645.12 | $115,987.06 |
| 76 | $115,987.06 | $1,246.00 | $0.00 | $655.81 | $117,888.87 |
| 77 | $117,888.87 | $1,246.00 | $0.00 | $666.56 | $119,801.43 |
| 78 | $119,801.43 | $1,246.00 | $0.00 | $677.37 | $121,724.80 |
| 79 | $121,724.80 | $1,246.00 | $0.00 | $688.25 | $123,659.05 |
| 80 | $123,659.05 | $1,246.00 | $0.00 | $699.19 | $125,604.24 |
| 81 | $125,604.24 | $1,246.00 | $0.00 | $710.18 | $127,560.42 |
| 82 | $127,560.42 | $1,246.00 | $0.00 | $721.25 | $129,527.67 |
| 83 | $129,527.67 | $1,246.00 | $0.00 | $732.37 | $131,506.04 |
| 84 | $131,506.04 | $1,246.00 | $0.00 | $743.55 | $133,495.59 |
| 85 | $133,495.59 | $1,246.00 | $0.00 | $754.80 | $135,496.39 |
| 86 | $135,496.39 | $1,246.00 | $0.00 | $766.12 | $137,508.51 |
| 87 | $137,508.51 | $1,246.00 | $0.00 | $777.49 | $139,532.00 |
| 88 | $139,532.00 | $1,246.00 | $0.00 | $788.93 | $141,566.93 |
| 89 | $141,566.93 | $1,246.00 | $0.00 | $800.44 | $143,613.37 |
| 90 | $143,613.37 | $1,246.00 | $0.00 | $812.01 | $145,671.38 |
| 91 | $145,671.38 | $1,246.00 | $0.00 | $823.65 | $147,741.03 |
| 92 | $147,741.03 | $1,246.00 | $0.00 | $835.35 | $149,822.38 |
| 93 | $149,822.38 | $1,246.00 | $0.00 | $847.12 | $151,915.50 |
| 94 | $151,915.50 | $1,246.00 | $0.00 | $858.95 | $154,020.45 |
| 95 | $154,020.45 | $1,246.00 | $0.00 | $870.85 | $156,137.30 |
| 96 | $156,137.30 | $1,246.00 | $0.00 | $882.82 | $158,266.12 |
| 97 | $158,266.12 | $1,246.00 | $0.00 | $894.86 | $160,406.98 |
| 98 | $160,406.98 | $1,246.00 | $0.00 | $906.96 | $162,559.94 |
| 99 | $162,559.94 | $1,246.00 | $0.00 | $919.14 | $164,725.08 |
| 100 | $164,725.08 | $1,246.00 | $0.00 | $931.38 | $166,902.46 |
| 101 | $166,902.46 | $1,246.00 | $0.00 | $943.69 | $169,092.15 |
| 102 | $169,092.15 | $1,246.00 | $0.00 | $956.07 | $171,294.22 |
| 103 | $171,294.22 | $1,246.00 | $0.00 | $968.52 | $173,508.74 |
| 104 | $173,508.74 | $1,246.00 | $0.00 | $981.04 | $175,735.78 |
| 105 | $175,735.78 | $1,246.00 | $0.00 | $993.64 | $177,975.42 |
| 106 | $177,975.42 | $1,246.00 | $0.00 | $1,006.30 | $180,227.72 |
| 107 | $180,227.72 | $1,246.00 | $0.00 | $1,019.03 | $182,492.75 |
| 108 | $182,492.75 | $1,246.00 | $0.00 | $1,031.84 | $184,770.59 |
| 109 | $184,770.59 | $1,246.00 | $0.00 | $1,044.72 | $187,061.31 |
| 110 | $187,061.31 | $1,246.00 | $0.00 | $1,057.67 | $189,364.98 |
| 111 | $189,364.98 | $1,246.00 | $0.00 | $1,070.70 | $191,681.68 |
| 112 | $191,681.68 | $1,246.00 | $0.00 | $1,083.80 | $194,011.48 |
| 113 | $194,011.48 | $1,246.00 | $0.00 | $1,096.97 | $196,354.45 |
| 114 | $196,354.45 | $1,246.00 | $0.00 | $1,110.22 | $198,710.67 |
| 115 | $198,710.67 | $1,246.00 | $0.00 | $1,123.54 | $201,080.21 |
| 116 | $201,080.21 | $1,246.00 | $0.00 | $1,136.94 | $203,463.15 |
| 117 | $203,463.15 | $1,246.00 | $0.00 | $1,150.41 | $205,859.56 |
| 118 | $205,859.56 | $1,246.00 | $0.00 | $1,163.96 | $208,269.52 |
| 119 | $208,269.52 | $1,246.00 | $0.00 | $1,177.59 | $210,693.11 |
| 120 | $210,693.11 | $1,246.00 | $0.00 | $1,191.29 | $213,130.40 |
| 121 | $213,130.40 | $1,246.00 | $0.00 | $1,205.07 | $215,581.47 |
| 122 | $215,581.47 | $1,246.00 | $0.00 | $1,218.93 | $218,046.40 |
| 123 | $218,046.40 | $1,246.00 | $0.00 | $1,232.87 | $220,525.27 |
| 124 | $220,525.27 | $1,246.00 | $0.00 | $1,246.88 | $223,018.15 |
| 125 | $223,018.15 | $1,246.00 | $0.00 | $1,260.98 | $225,525.13 |
| 126 | $225,525.13 | $1,246.00 | $0.00 | $1,275.15 | $228,046.28 |
| 127 | $228,046.28 | $1,246.00 | $0.00 | $1,289.41 | $230,581.69 |
| 128 | $230,581.69 | $1,246.00 | $0.00 | $1,303.74 | $233,131.43 |
| 129 | $233,131.43 | $1,246.00 | $0.00 | $1,318.16 | $235,695.59 |
| 130 | $235,695.59 | $1,246.00 | $0.00 | $1,332.66 | $238,274.25 |
| 131 | $238,274.25 | $1,246.00 | $0.00 | $1,347.24 | $240,867.49 |
| 132 | $240,867.49 | $1,246.00 | $0.00 | $1,361.90 | $243,475.39 |
| 133 | $243,475.39 | $1,246.00 | $0.00 | $1,376.65 | $246,098.04 |
| 134 | $246,098.04 | $1,246.00 | $0.00 | $1,391.47 | $248,735.51 |
| 135 | $248,735.51 | $1,246.00 | $0.00 | $1,406.39 | $251,387.90 |
| 136 | $251,387.90 | $1,246.00 | $0.00 | $1,421.38 | $254,055.28 |
| 137 | $254,055.28 | $1,246.00 | $0.00 | $1,436.47 | $256,737.75 |
| 138 | $256,737.75 | $1,246.00 | $0.00 | $1,451.63 | $259,435.38 |
| 139 | $259,435.38 | $1,246.00 | $0.00 | $1,466.89 | $262,148.27 |
| 140 | $262,148.27 | $1,246.00 | $0.00 | $1,482.22 | $264,876.49 |
| 141 | $264,876.49 | $1,246.00 | $0.00 | $1,497.65 | $267,620.14 |
| 142 | $267,620.14 | $1,246.00 | $0.00 | $1,513.16 | $270,379.30 |
| 143 | $270,379.30 | $1,246.00 | $0.00 | $1,528.76 | $273,154.06 |
| 144 | $273,154.06 | $1,246.00 | $0.00 | $1,544.45 | $275,944.51 |
| 145 | $275,944.51 | $1,246.00 | $0.00 | $1,560.23 | $278,750.74 |
| 146 | $278,750.74 | $1,246.00 | $0.00 | $1,576.10 | $281,572.84 |
| 147 | $281,572.84 | $1,246.00 | $0.00 | $1,592.05 | $284,410.89 |
| 148 | $284,410.89 | $1,246.00 | $0.00 | $1,608.10 | $287,264.99 |
| 149 | $287,264.99 | $1,246.00 | $0.00 | $1,624.24 | $290,135.23 |
| 150 | $290,135.23 | $1,246.00 | $0.00 | $1,640.47 | $293,021.70 |
| 151 | $293,021.70 | $1,246.00 | $0.00 | $1,656.79 | $295,924.49 |
| 152 | $295,924.49 | $1,246.00 | $0.00 | $1,673.20 | $298,843.69 |
| 153 | $298,843.69 | $1,246.00 | $0.00 | $1,689.71 | $301,779.40 |
| 154 | $301,779.40 | $1,246.00 | $0.00 | $1,706.30 | $304,731.70 |
| 155 | $304,731.70 | $1,246.00 | $0.00 | $1,723.00 | $307,700.70 |
| 156 | $307,700.70 | $1,246.00 | $0.00 | $1,739.78 | $310,686.48 |
| 157 | $310,686.48 | $1,246.00 | $0.00 | $1,756.67 | $313,689.15 |
| 158 | $313,689.15 | $1,246.00 | $0.00 | $1,773.64 | $316,708.79 |
| 159 | $316,708.79 | $1,246.00 | $0.00 | $1,790.72 | $319,745.51 |
| 160 | $319,745.51 | $1,246.00 | $0.00 | $1,807.89 | $322,799.40 |
| 161 | $322,799.40 | $1,246.00 | $0.00 | $1,825.15 | $325,870.55 |
| 162 | $325,870.55 | $1,246.00 | $0.00 | $1,842.52 | $328,959.07 |
| 163 | $328,959.07 | $1,246.00 | $0.00 | $1,859.98 | $332,065.05 |
| 164 | $332,065.05 | $1,246.00 | $0.00 | $1,877.54 | $335,188.59 |
| 165 | $335,188.59 | $1,246.00 | $0.00 | $1,895.21 | $338,329.80 |
| 166 | $338,329.80 | $1,246.00 | $0.00 | $1,912.97 | $341,488.77 |
| 167 | $341,488.77 | $1,246.00 | $0.00 | $1,930.83 | $344,665.60 |
| 168 | $344,665.60 | $1,246.00 | $0.00 | $1,948.79 | $347,860.39 |
| 169 | $347,860.39 | $1,246.00 | $0.00 | $1,966.85 | $351,073.24 |
| 170 | $351,073.24 | $1,246.00 | $0.00 | $1,985.02 | $354,304.26 |
| 171 | $354,304.26 | $1,246.00 | $0.00 | $2,003.29 | $357,553.55 |
| 172 | $357,553.55 | $1,246.00 | $0.00 | $2,021.66 | $360,821.21 |
| 173 | $360,821.21 | $1,246.00 | $0.00 | $2,040.14 | $364,107.35 |
| 174 | $364,107.35 | $1,246.00 | $0.00 | $2,058.72 | $367,412.07 |
| 175 | $367,412.07 | $1,246.00 | $0.00 | $2,077.40 | $370,735.47 |
| 176 | $370,735.47 | $1,246.00 | $0.00 | $2,096.19 | $374,077.66 |
| 177 | $374,077.66 | $1,246.00 | $0.00 | $2,115.09 | $377,438.75 |
| 178 | $377,438.75 | $1,246.00 | $0.00 | $2,134.09 | $380,818.84 |
| 179 | $380,818.84 | $1,246.00 | $0.00 | $2,153.21 | $384,218.05 |
| 180 | $384,218.05 | $1,246.00 | $0.00 | $2,172.42 | $387,636.47 |
| 181 | $387,636.47 | $1,246.00 | $0.00 | $2,191.75 | $391,074.22 |
| 182 | $391,074.22 | $1,246.00 | $0.00 | $2,211.19 | $394,531.41 |
| 183 | $394,531.41 | $1,246.00 | $0.00 | $2,230.74 | $398,008.15 |
| 184 | $398,008.15 | $1,246.00 | $0.00 | $2,250.40 | $401,504.55 |
| 185 | $401,504.55 | $1,246.00 | $0.00 | $2,270.17 | $405,020.72 |
| 186 | $405,020.72 | $1,246.00 | $0.00 | $2,290.05 | $408,556.77 |
| 187 | $408,556.77 | $1,246.00 | $0.00 | $2,310.04 | $412,112.81 |
| 188 | $412,112.81 | $1,246.00 | $0.00 | $2,330.15 | $415,688.96 |
| 189 | $415,688.96 | $1,246.00 | $0.00 | $2,350.37 | $419,285.33 |
| 190 | $419,285.33 | $1,246.00 | $0.00 | $2,370.70 | $422,902.03 |
| 191 | $422,902.03 | $1,246.00 | $0.00 | $2,391.15 | $426,539.18 |
| 192 | $426,539.18 | $1,246.00 | $0.00 | $2,411.71 | $430,196.89 |
| 193 | $430,196.89 | $1,246.00 | $0.00 | $2,432.40 | $433,875.29 |
| 194 | $433,875.29 | $1,246.00 | $0.00 | $2,453.19 | $437,574.48 |
| 195 | $437,574.48 | $1,246.00 | $0.00 | $2,474.11 | $441,294.59 |
| 196 | $441,294.59 | $1,246.00 | $0.00 | $2,495.14 | $445,035.73 |
| 197 | $445,035.73 | $1,246.00 | $0.00 | $2,516.30 | $448,798.03 |
| 198 | $448,798.03 | $1,246.00 | $0.00 | $2,537.57 | $452,581.60 |
| 199 | $452,581.60 | $1,246.00 | $0.00 | $2,558.96 | $456,386.56 |
| 200 | $456,386.56 | $1,246.00 | $0.00 | $2,580.48 | $460,213.04 |
| 201 | $460,213.04 | $1,246.00 | $0.00 | $2,602.11 | $464,061.15 |
| 202 | $464,061.15 | $1,246.00 | $0.00 | $2,623.87 | $467,931.02 |
| 203 | $467,931.02 | $1,246.00 | $0.00 | $2,645.75 | $471,822.77 |
| 204 | $471,822.77 | $1,246.00 | $0.00 | $2,667.75 | $475,736.52 |
| 205 | $475,736.52 | $1,246.00 | $0.00 | $2,689.88 | $479,672.40 |
| 206 | $479,672.40 | $1,246.00 | $0.00 | $2,712.14 | $483,630.54 |
| 207 | $483,630.54 | $1,246.00 | $0.00 | $2,734.52 | $487,611.06 |
| 208 | $487,611.06 | $1,246.00 | $0.00 | $2,757.02 | $491,614.08 |
| 209 | $491,614.08 | $1,246.00 | $0.00 | $2,779.66 | $495,639.74 |
| 210 | $495,639.74 | $1,246.00 | $0.00 | $2,802.42 | $499,688.16 |
| 211 | $499,688.16 | $1,246.00 | $0.00 | $2,825.31 | $503,759.47 |
| 212 | $503,759.47 | $1,246.00 | $0.00 | $2,848.33 | $507,853.80 |
| 213 | $507,853.80 | $1,246.00 | $0.00 | $2,871.48 | $511,971.28 |
| 214 | $511,971.28 | $1,246.00 | $0.00 | $2,894.76 | $516,112.04 |
| 215 | $516,112.04 | $1,246.00 | $0.00 | $2,918.17 | $520,276.21 |
| 216 | $520,276.21 | $1,246.00 | $0.00 | $2,941.72 | $524,463.93 |
| 217 | $524,463.93 | $1,246.00 | $146,081.79 | $2,965.40 | $382,593.54 |
| 218 | $382,593.54 | $1,246.00 | $0.00 | $2,163.24 | $386,002.78 |
| 219 | $386,002.78 | $1,246.00 | $0.00 | $2,182.52 | $389,431.30 |
| 220 | $389,431.30 | $1,246.00 | $0.00 | $2,201.90 | $392,879.20 |
| 221 | $392,879.20 | $1,246.00 | $0.00 | $2,221.40 | $396,346.60 |
| 222 | $396,346.60 | $1,246.00 | $0.00 | $2,241.00 | $399,833.60 |
| 223 | $399,833.60 | $1,246.00 | $0.00 | $2,260.72 | $403,340.32 |
| 224 | $403,340.32 | $1,246.00 | $0.00 | $2,280.54 | $406,866.86 |
| 225 | $406,866.86 | $1,246.00 | $0.00 | $2,300.48 | $410,413.34 |
| 226 | $410,413.34 | $1,246.00 | $0.00 | $2,320.54 | $413,979.88 |
| 227 | $413,979.88 | $1,246.00 | $0.00 | $2,340.70 | $417,566.58 |
| 228 | $417,566.58 | $1,246.00 | $0.00 | $2,360.98 | $421,173.56 |
| 229 | $421,173.56 | $1,246.00 | $153,385.88 | $2,381.38 | $271,415.06 |
| 230 | $271,415.06 | $1,246.00 | $0.00 | $1,534.62 | $274,195.68 |
| 231 | $274,195.68 | $1,246.00 | $0.00 | $1,550.34 | $276,992.02 |
| 232 | $276,992.02 | $1,246.00 | $0.00 | $1,566.15 | $279,804.17 |
| 233 | $279,804.17 | $1,246.00 | $0.00 | $1,582.05 | $282,632.22 |
| 234 | $282,632.22 | $1,246.00 | $0.00 | $1,598.04 | $285,476.26 |
| 235 | $285,476.26 | $1,246.00 | $0.00 | $1,614.12 | $288,336.38 |
| 236 | $288,336.38 | $1,246.00 | $0.00 | $1,630.30 | $291,212.68 |
| 237 | $291,212.68 | $1,246.00 | $0.00 | $1,646.56 | $294,105.24 |
| 238 | $294,105.24 | $1,246.00 | $0.00 | $1,662.91 | $297,014.15 |
| 239 | $297,014.15 | $1,246.00 | $0.00 | $1,679.36 | $299,939.51 |
| 240 | $299,939.51 | $1,246.00 | $0.00 | $1,695.90 | $302,881.41 |
| 241 | $302,881.41 | $1,246.00 | $161,055.17 | $1,712.54 | $144,784.78 |
| 242 | $144,784.78 | $1,246.00 | $0.00 | $818.63 | $146,849.41 |
| 243 | $146,849.41 | $1,246.00 | $0.00 | $830.31 | $148,925.72 |
| 244 | $148,925.72 | $1,246.00 | $0.00 | $842.05 | $151,013.77 |
| 245 | $151,013.77 | $1,246.00 | $0.00 | $853.85 | $153,113.62 |
| 246 | $153,113.62 | $1,246.00 | $0.00 | $865.73 | $155,225.35 |
| 247 | $155,225.35 | $1,246.00 | $0.00 | $877.67 | $157,349.02 |
| 248 | $157,349.02 | $1,246.00 | $0.00 | $889.67 | $159,484.69 |
| 249 | $159,484.69 | $1,246.00 | $0.00 | $901.75 | $161,632.44 |
| 250 | $161,632.44 | $1,246.00 | $0.00 | $913.89 | $163,792.33 |
| 251 | $163,792.33 | $1,246.00 | $0.00 | $926.11 | $165,964.44 |
| 252 | $165,964.44 | $1,246.00 | $0.00 | $938.39 | $168,148.83 |
| 253 | $168,148.83 | $0.00 | $169,107.93 | $950.74 | ($8.36) |