| Estimated Annual Cost in 2042 | $217,158 |
| Monthly savings required | $1,716 |
How much will it cost to send your child to Augsburg College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $868,633.20 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,716.25 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 | $57,883.00 |
| 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 Augsburg College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,716.25 | $0.00 | $0.00 | $1,716.25 |
| 2 | $1,716.25 | $1,716.25 | $0.00 | $9.70 | $3,442.20 |
| 3 | $3,442.20 | $1,716.25 | $0.00 | $19.46 | $5,177.91 |
| 4 | $5,177.91 | $1,716.25 | $0.00 | $29.28 | $6,923.44 |
| 5 | $6,923.44 | $1,716.25 | $0.00 | $39.15 | $8,678.84 |
| 6 | $8,678.84 | $1,716.25 | $0.00 | $49.07 | $10,444.16 |
| 7 | $10,444.16 | $1,716.25 | $0.00 | $59.05 | $12,219.46 |
| 8 | $12,219.46 | $1,716.25 | $0.00 | $69.09 | $14,004.80 |
| 9 | $14,004.80 | $1,716.25 | $0.00 | $79.19 | $15,800.24 |
| 10 | $15,800.24 | $1,716.25 | $0.00 | $89.34 | $17,605.83 |
| 11 | $17,605.83 | $1,716.25 | $0.00 | $99.55 | $19,421.63 |
| 12 | $19,421.63 | $1,716.25 | $0.00 | $109.81 | $21,247.69 |
| 13 | $21,247.69 | $1,716.25 | $0.00 | $120.14 | $23,084.08 |
| 14 | $23,084.08 | $1,716.25 | $0.00 | $130.52 | $24,930.85 |
| 15 | $24,930.85 | $1,716.25 | $0.00 | $140.96 | $26,788.06 |
| 16 | $26,788.06 | $1,716.25 | $0.00 | $151.46 | $28,655.77 |
| 17 | $28,655.77 | $1,716.25 | $0.00 | $162.02 | $30,534.04 |
| 18 | $30,534.04 | $1,716.25 | $0.00 | $172.64 | $32,422.93 |
| 19 | $32,422.93 | $1,716.25 | $0.00 | $183.32 | $34,322.50 |
| 20 | $34,322.50 | $1,716.25 | $0.00 | $194.06 | $36,232.81 |
| 21 | $36,232.81 | $1,716.25 | $0.00 | $204.87 | $38,153.93 |
| 22 | $38,153.93 | $1,716.25 | $0.00 | $215.73 | $40,085.91 |
| 23 | $40,085.91 | $1,716.25 | $0.00 | $226.65 | $42,028.81 |
| 24 | $42,028.81 | $1,716.25 | $0.00 | $237.64 | $43,982.70 |
| 25 | $43,982.70 | $1,716.25 | $0.00 | $248.68 | $45,947.63 |
| 26 | $45,947.63 | $1,716.25 | $0.00 | $259.79 | $47,923.67 |
| 27 | $47,923.67 | $1,716.25 | $0.00 | $270.97 | $49,910.89 |
| 28 | $49,910.89 | $1,716.25 | $0.00 | $282.20 | $51,909.34 |
| 29 | $51,909.34 | $1,716.25 | $0.00 | $293.50 | $53,919.09 |
| 30 | $53,919.09 | $1,716.25 | $0.00 | $304.87 | $55,940.21 |
| 31 | $55,940.21 | $1,716.25 | $0.00 | $316.29 | $57,972.75 |
| 32 | $57,972.75 | $1,716.25 | $0.00 | $327.79 | $60,016.79 |
| 33 | $60,016.79 | $1,716.25 | $0.00 | $339.34 | $62,072.38 |
| 34 | $62,072.38 | $1,716.25 | $0.00 | $350.97 | $64,139.60 |
| 35 | $64,139.60 | $1,716.25 | $0.00 | $362.65 | $66,218.50 |
| 36 | $66,218.50 | $1,716.25 | $0.00 | $374.41 | $68,309.16 |
| 37 | $68,309.16 | $1,716.25 | $0.00 | $386.23 | $70,411.64 |
| 38 | $70,411.64 | $1,716.25 | $0.00 | $398.12 | $72,526.01 |
| 39 | $72,526.01 | $1,716.25 | $0.00 | $410.07 | $74,652.33 |
| 40 | $74,652.33 | $1,716.25 | $0.00 | $422.10 | $76,790.68 |
| 41 | $76,790.68 | $1,716.25 | $0.00 | $434.19 | $78,941.12 |
| 42 | $78,941.12 | $1,716.25 | $0.00 | $446.34 | $81,103.71 |
| 43 | $81,103.71 | $1,716.25 | $0.00 | $458.57 | $83,278.53 |
| 44 | $83,278.53 | $1,716.25 | $0.00 | $470.87 | $85,465.65 |
| 45 | $85,465.65 | $1,716.25 | $0.00 | $483.24 | $87,665.14 |
| 46 | $87,665.14 | $1,716.25 | $0.00 | $495.67 | $89,877.06 |
| 47 | $89,877.06 | $1,716.25 | $0.00 | $508.18 | $92,101.49 |
| 48 | $92,101.49 | $1,716.25 | $0.00 | $520.76 | $94,338.50 |
| 49 | $94,338.50 | $1,716.25 | $0.00 | $533.40 | $96,588.15 |
| 50 | $96,588.15 | $1,716.25 | $0.00 | $546.12 | $98,850.52 |
| 51 | $98,850.52 | $1,716.25 | $0.00 | $558.92 | $101,125.69 |
| 52 | $101,125.69 | $1,716.25 | $0.00 | $571.78 | $103,413.72 |
| 53 | $103,413.72 | $1,716.25 | $0.00 | $584.72 | $105,714.69 |
| 54 | $105,714.69 | $1,716.25 | $0.00 | $597.73 | $108,028.67 |
| 55 | $108,028.67 | $1,716.25 | $0.00 | $610.81 | $110,355.73 |
| 56 | $110,355.73 | $1,716.25 | $0.00 | $623.97 | $112,695.95 |
| 57 | $112,695.95 | $1,716.25 | $0.00 | $637.20 | $115,049.40 |
| 58 | $115,049.40 | $1,716.25 | $0.00 | $650.51 | $117,416.16 |
| 59 | $117,416.16 | $1,716.25 | $0.00 | $663.89 | $119,796.30 |
| 60 | $119,796.30 | $1,716.25 | $0.00 | $677.35 | $122,189.90 |
| 61 | $122,189.90 | $1,716.25 | $0.00 | $690.88 | $124,597.03 |
| 62 | $124,597.03 | $1,716.25 | $0.00 | $704.49 | $127,017.77 |
| 63 | $127,017.77 | $1,716.25 | $0.00 | $718.18 | $129,452.20 |
| 64 | $129,452.20 | $1,716.25 | $0.00 | $731.94 | $131,900.39 |
| 65 | $131,900.39 | $1,716.25 | $0.00 | $745.78 | $134,362.42 |
| 66 | $134,362.42 | $1,716.25 | $0.00 | $759.70 | $136,838.37 |
| 67 | $136,838.37 | $1,716.25 | $0.00 | $773.70 | $139,328.32 |
| 68 | $139,328.32 | $1,716.25 | $0.00 | $787.78 | $141,832.35 |
| 69 | $141,832.35 | $1,716.25 | $0.00 | $801.94 | $144,350.54 |
| 70 | $144,350.54 | $1,716.25 | $0.00 | $816.18 | $146,882.97 |
| 71 | $146,882.97 | $1,716.25 | $0.00 | $830.50 | $149,429.72 |
| 72 | $149,429.72 | $1,716.25 | $0.00 | $844.90 | $151,990.87 |
| 73 | $151,990.87 | $1,716.25 | $0.00 | $859.38 | $154,566.50 |
| 74 | $154,566.50 | $1,716.25 | $0.00 | $873.94 | $157,156.69 |
| 75 | $157,156.69 | $1,716.25 | $0.00 | $888.59 | $159,761.53 |
| 76 | $159,761.53 | $1,716.25 | $0.00 | $903.31 | $162,381.09 |
| 77 | $162,381.09 | $1,716.25 | $0.00 | $918.13 | $165,015.47 |
| 78 | $165,015.47 | $1,716.25 | $0.00 | $933.02 | $167,664.74 |
| 79 | $167,664.74 | $1,716.25 | $0.00 | $948.00 | $170,328.99 |
| 80 | $170,328.99 | $1,716.25 | $0.00 | $963.06 | $173,008.30 |
| 81 | $173,008.30 | $1,716.25 | $0.00 | $978.21 | $175,702.76 |
| 82 | $175,702.76 | $1,716.25 | $0.00 | $993.45 | $178,412.46 |
| 83 | $178,412.46 | $1,716.25 | $0.00 | $1,008.77 | $181,137.48 |
| 84 | $181,137.48 | $1,716.25 | $0.00 | $1,024.18 | $183,877.91 |
| 85 | $183,877.91 | $1,716.25 | $0.00 | $1,039.67 | $186,633.83 |
| 86 | $186,633.83 | $1,716.25 | $0.00 | $1,055.25 | $189,405.33 |
| 87 | $189,405.33 | $1,716.25 | $0.00 | $1,070.93 | $192,192.51 |
| 88 | $192,192.51 | $1,716.25 | $0.00 | $1,086.68 | $194,995.44 |
| 89 | $194,995.44 | $1,716.25 | $0.00 | $1,102.53 | $197,814.22 |
| 90 | $197,814.22 | $1,716.25 | $0.00 | $1,118.47 | $200,648.94 |
| 91 | $200,648.94 | $1,716.25 | $0.00 | $1,134.50 | $203,499.69 |
| 92 | $203,499.69 | $1,716.25 | $0.00 | $1,150.62 | $206,366.56 |
| 93 | $206,366.56 | $1,716.25 | $0.00 | $1,166.83 | $209,249.64 |
| 94 | $209,249.64 | $1,716.25 | $0.00 | $1,183.13 | $212,149.02 |
| 95 | $212,149.02 | $1,716.25 | $0.00 | $1,199.52 | $215,064.79 |
| 96 | $215,064.79 | $1,716.25 | $0.00 | $1,216.01 | $217,997.05 |
| 97 | $217,997.05 | $1,716.25 | $0.00 | $1,232.59 | $220,945.89 |
| 98 | $220,945.89 | $1,716.25 | $0.00 | $1,249.26 | $223,911.40 |
| 99 | $223,911.40 | $1,716.25 | $0.00 | $1,266.03 | $226,893.68 |
| 100 | $226,893.68 | $1,716.25 | $0.00 | $1,282.89 | $229,892.82 |
| 101 | $229,892.82 | $1,716.25 | $0.00 | $1,299.85 | $232,908.92 |
| 102 | $232,908.92 | $1,716.25 | $0.00 | $1,316.90 | $235,942.07 |
| 103 | $235,942.07 | $1,716.25 | $0.00 | $1,334.05 | $238,992.37 |
| 104 | $238,992.37 | $1,716.25 | $0.00 | $1,351.30 | $242,059.92 |
| 105 | $242,059.92 | $1,716.25 | $0.00 | $1,368.64 | $245,144.81 |
| 106 | $245,144.81 | $1,716.25 | $0.00 | $1,386.08 | $248,247.14 |
| 107 | $248,247.14 | $1,716.25 | $0.00 | $1,403.63 | $251,367.02 |
| 108 | $251,367.02 | $1,716.25 | $0.00 | $1,421.27 | $254,504.54 |
| 109 | $254,504.54 | $1,716.25 | $0.00 | $1,439.01 | $257,659.80 |
| 110 | $257,659.80 | $1,716.25 | $0.00 | $1,456.85 | $260,832.90 |
| 111 | $260,832.90 | $1,716.25 | $0.00 | $1,474.79 | $264,023.94 |
| 112 | $264,023.94 | $1,716.25 | $0.00 | $1,492.83 | $267,233.02 |
| 113 | $267,233.02 | $1,716.25 | $0.00 | $1,510.97 | $270,460.24 |
| 114 | $270,460.24 | $1,716.25 | $0.00 | $1,529.22 | $273,705.71 |
| 115 | $273,705.71 | $1,716.25 | $0.00 | $1,547.57 | $276,969.53 |
| 116 | $276,969.53 | $1,716.25 | $0.00 | $1,566.03 | $280,251.81 |
| 117 | $280,251.81 | $1,716.25 | $0.00 | $1,584.58 | $283,552.64 |
| 118 | $283,552.64 | $1,716.25 | $0.00 | $1,603.25 | $286,872.14 |
| 119 | $286,872.14 | $1,716.25 | $0.00 | $1,622.02 | $290,210.41 |
| 120 | $290,210.41 | $1,716.25 | $0.00 | $1,640.89 | $293,567.55 |
| 121 | $293,567.55 | $1,716.25 | $0.00 | $1,659.87 | $296,943.67 |
| 122 | $296,943.67 | $1,716.25 | $0.00 | $1,678.96 | $300,338.88 |
| 123 | $300,338.88 | $1,716.25 | $0.00 | $1,698.16 | $303,753.29 |
| 124 | $303,753.29 | $1,716.25 | $0.00 | $1,717.47 | $307,187.01 |
| 125 | $307,187.01 | $1,716.25 | $0.00 | $1,736.88 | $310,640.14 |
| 126 | $310,640.14 | $1,716.25 | $0.00 | $1,756.40 | $314,112.79 |
| 127 | $314,112.79 | $1,716.25 | $0.00 | $1,776.04 | $317,605.08 |
| 128 | $317,605.08 | $1,716.25 | $0.00 | $1,795.79 | $321,117.12 |
| 129 | $321,117.12 | $1,716.25 | $0.00 | $1,815.64 | $324,649.01 |
| 130 | $324,649.01 | $1,716.25 | $0.00 | $1,835.61 | $328,200.87 |
| 131 | $328,200.87 | $1,716.25 | $0.00 | $1,855.70 | $331,772.82 |
| 132 | $331,772.82 | $1,716.25 | $0.00 | $1,875.89 | $335,364.96 |
| 133 | $335,364.96 | $1,716.25 | $0.00 | $1,896.20 | $338,977.41 |
| 134 | $338,977.41 | $1,716.25 | $0.00 | $1,916.63 | $342,610.29 |
| 135 | $342,610.29 | $1,716.25 | $0.00 | $1,937.17 | $346,263.71 |
| 136 | $346,263.71 | $1,716.25 | $0.00 | $1,957.83 | $349,937.79 |
| 137 | $349,937.79 | $1,716.25 | $0.00 | $1,978.60 | $353,632.64 |
| 138 | $353,632.64 | $1,716.25 | $0.00 | $1,999.49 | $357,348.38 |
| 139 | $357,348.38 | $1,716.25 | $0.00 | $2,020.50 | $361,085.13 |
| 140 | $361,085.13 | $1,716.25 | $0.00 | $2,041.63 | $364,843.01 |
| 141 | $364,843.01 | $1,716.25 | $0.00 | $2,062.88 | $368,622.14 |
| 142 | $368,622.14 | $1,716.25 | $0.00 | $2,084.24 | $372,422.63 |
| 143 | $372,422.63 | $1,716.25 | $0.00 | $2,105.73 | $376,244.61 |
| 144 | $376,244.61 | $1,716.25 | $0.00 | $2,127.34 | $380,088.20 |
| 145 | $380,088.20 | $1,716.25 | $0.00 | $2,149.07 | $383,953.52 |
| 146 | $383,953.52 | $1,716.25 | $0.00 | $2,170.93 | $387,840.70 |
| 147 | $387,840.70 | $1,716.25 | $0.00 | $2,192.91 | $391,749.86 |
| 148 | $391,749.86 | $1,716.25 | $0.00 | $2,215.01 | $395,681.12 |
| 149 | $395,681.12 | $1,716.25 | $0.00 | $2,237.24 | $399,634.61 |
| 150 | $399,634.61 | $1,716.25 | $0.00 | $2,259.59 | $403,610.45 |
| 151 | $403,610.45 | $1,716.25 | $0.00 | $2,282.07 | $407,608.77 |
| 152 | $407,608.77 | $1,716.25 | $0.00 | $2,304.68 | $411,629.70 |
| 153 | $411,629.70 | $1,716.25 | $0.00 | $2,327.41 | $415,673.36 |
| 154 | $415,673.36 | $1,716.25 | $0.00 | $2,350.28 | $419,739.89 |
| 155 | $419,739.89 | $1,716.25 | $0.00 | $2,373.27 | $423,829.41 |
| 156 | $423,829.41 | $1,716.25 | $0.00 | $2,396.39 | $427,942.05 |
| 157 | $427,942.05 | $1,716.25 | $0.00 | $2,419.65 | $432,077.95 |
| 158 | $432,077.95 | $1,716.25 | $0.00 | $2,443.03 | $436,237.23 |
| 159 | $436,237.23 | $1,716.25 | $0.00 | $2,466.55 | $440,420.03 |
| 160 | $440,420.03 | $1,716.25 | $0.00 | $2,490.20 | $444,626.48 |
| 161 | $444,626.48 | $1,716.25 | $0.00 | $2,513.98 | $448,856.71 |
| 162 | $448,856.71 | $1,716.25 | $0.00 | $2,537.90 | $453,110.86 |
| 163 | $453,110.86 | $1,716.25 | $0.00 | $2,561.95 | $457,389.06 |
| 164 | $457,389.06 | $1,716.25 | $0.00 | $2,586.14 | $461,691.45 |
| 165 | $461,691.45 | $1,716.25 | $0.00 | $2,610.47 | $466,018.17 |
| 166 | $466,018.17 | $1,716.25 | $0.00 | $2,634.93 | $470,369.35 |
| 167 | $470,369.35 | $1,716.25 | $0.00 | $2,659.54 | $474,745.14 |
| 168 | $474,745.14 | $1,716.25 | $0.00 | $2,684.28 | $479,145.67 |
| 169 | $479,145.67 | $1,716.25 | $0.00 | $2,709.16 | $483,571.08 |
| 170 | $483,571.08 | $1,716.25 | $0.00 | $2,734.18 | $488,021.51 |
| 171 | $488,021.51 | $1,716.25 | $0.00 | $2,759.34 | $492,497.10 |
| 172 | $492,497.10 | $1,716.25 | $0.00 | $2,784.65 | $496,998.00 |
| 173 | $496,998.00 | $1,716.25 | $0.00 | $2,810.10 | $501,524.35 |
| 174 | $501,524.35 | $1,716.25 | $0.00 | $2,835.69 | $506,076.29 |
| 175 | $506,076.29 | $1,716.25 | $0.00 | $2,861.43 | $510,653.97 |
| 176 | $510,653.97 | $1,716.25 | $0.00 | $2,887.31 | $515,257.53 |
| 177 | $515,257.53 | $1,716.25 | $0.00 | $2,913.34 | $519,887.12 |
| 178 | $519,887.12 | $1,716.25 | $0.00 | $2,939.52 | $524,542.89 |
| 179 | $524,542.89 | $1,716.25 | $0.00 | $2,965.84 | $529,224.98 |
| 180 | $529,224.98 | $1,716.25 | $0.00 | $2,992.31 | $533,933.54 |
| 181 | $533,933.54 | $1,716.25 | $0.00 | $3,018.94 | $538,668.73 |
| 182 | $538,668.73 | $1,716.25 | $0.00 | $3,045.71 | $543,430.69 |
| 183 | $543,430.69 | $1,716.25 | $0.00 | $3,072.64 | $548,219.58 |
| 184 | $548,219.58 | $1,716.25 | $0.00 | $3,099.71 | $553,035.54 |
| 185 | $553,035.54 | $1,716.25 | $0.00 | $3,126.94 | $557,878.73 |
| 186 | $557,878.73 | $1,716.25 | $0.00 | $3,154.33 | $562,749.31 |
| 187 | $562,749.31 | $1,716.25 | $0.00 | $3,181.87 | $567,647.43 |
| 188 | $567,647.43 | $1,716.25 | $0.00 | $3,209.56 | $572,573.24 |
| 189 | $572,573.24 | $1,716.25 | $0.00 | $3,237.41 | $577,526.90 |
| 190 | $577,526.90 | $1,716.25 | $0.00 | $3,265.42 | $582,508.57 |
| 191 | $582,508.57 | $1,716.25 | $0.00 | $3,293.59 | $587,518.41 |
| 192 | $587,518.41 | $1,716.25 | $0.00 | $3,321.91 | $592,556.57 |
| 193 | $592,556.57 | $1,716.25 | $0.00 | $3,350.40 | $597,623.22 |
| 194 | $597,623.22 | $1,716.25 | $0.00 | $3,379.05 | $602,718.52 |
| 195 | $602,718.52 | $1,716.25 | $0.00 | $3,407.86 | $607,842.63 |
| 196 | $607,842.63 | $1,716.25 | $0.00 | $3,436.83 | $612,995.71 |
| 197 | $612,995.71 | $1,716.25 | $0.00 | $3,465.97 | $618,177.93 |
| 198 | $618,177.93 | $1,716.25 | $0.00 | $3,495.27 | $623,389.45 |
| 199 | $623,389.45 | $1,716.25 | $0.00 | $3,524.73 | $628,630.43 |
| 200 | $628,630.43 | $1,716.25 | $0.00 | $3,554.37 | $633,901.05 |
| 201 | $633,901.05 | $1,716.25 | $0.00 | $3,584.17 | $639,201.47 |
| 202 | $639,201.47 | $1,716.25 | $0.00 | $3,614.14 | $644,531.86 |
| 203 | $644,531.86 | $1,716.25 | $0.00 | $3,644.28 | $649,892.39 |
| 204 | $649,892.39 | $1,716.25 | $0.00 | $3,674.59 | $655,283.23 |
| 205 | $655,283.23 | $1,716.25 | $0.00 | $3,705.07 | $660,704.55 |
| 206 | $660,704.55 | $1,716.25 | $0.00 | $3,735.72 | $666,156.52 |
| 207 | $666,156.52 | $1,716.25 | $0.00 | $3,766.55 | $671,639.32 |
| 208 | $671,639.32 | $1,716.25 | $0.00 | $3,797.55 | $677,153.12 |
| 209 | $677,153.12 | $1,716.25 | $0.00 | $3,828.72 | $682,698.09 |
| 210 | $682,698.09 | $1,716.25 | $0.00 | $3,860.07 | $688,274.41 |
| 211 | $688,274.41 | $1,716.25 | $0.00 | $3,891.60 | $693,882.26 |
| 212 | $693,882.26 | $1,716.25 | $0.00 | $3,923.31 | $699,521.82 |
| 213 | $699,521.82 | $1,716.25 | $0.00 | $3,955.20 | $705,193.27 |
| 214 | $705,193.27 | $1,716.25 | $0.00 | $3,987.27 | $710,896.79 |
| 215 | $710,896.79 | $1,716.25 | $0.00 | $4,019.51 | $716,632.55 |
| 216 | $716,632.55 | $1,716.25 | $0.00 | $4,051.94 | $722,400.74 |
| 217 | $722,400.74 | $1,716.25 | $195,640.62 | $4,084.56 | $532,560.93 |
| 218 | $532,560.93 | $1,716.25 | $0.00 | $3,011.18 | $537,288.36 |
| 219 | $537,288.36 | $1,716.25 | $0.00 | $3,037.91 | $542,042.52 |
| 220 | $542,042.52 | $1,716.25 | $0.00 | $3,064.79 | $546,823.56 |
| 221 | $546,823.56 | $1,716.25 | $0.00 | $3,091.82 | $551,631.63 |
| 222 | $551,631.63 | $1,716.25 | $0.00 | $3,119.01 | $556,466.89 |
| 223 | $556,466.89 | $1,716.25 | $0.00 | $3,146.34 | $561,329.48 |
| 224 | $561,329.48 | $1,716.25 | $0.00 | $3,173.84 | $566,219.57 |
| 225 | $566,219.57 | $1,716.25 | $0.00 | $3,201.49 | $571,137.31 |
| 226 | $571,137.31 | $1,716.25 | $0.00 | $3,229.29 | $576,082.85 |
| 227 | $576,082.85 | $1,716.25 | $0.00 | $3,257.26 | $581,056.36 |
| 228 | $581,056.36 | $1,716.25 | $0.00 | $3,285.38 | $586,057.99 |
| 229 | $586,057.99 | $1,716.25 | $209,335.46 | $3,313.66 | $381,752.44 |
| 230 | $381,752.44 | $1,716.25 | $0.00 | $2,158.48 | $385,627.17 |
| 231 | $385,627.17 | $1,716.25 | $0.00 | $2,180.39 | $389,523.81 |
| 232 | $389,523.81 | $1,716.25 | $0.00 | $2,202.42 | $393,442.48 |
| 233 | $393,442.48 | $1,716.25 | $0.00 | $2,224.58 | $397,383.31 |
| 234 | $397,383.31 | $1,716.25 | $0.00 | $2,246.86 | $401,346.42 |
| 235 | $401,346.42 | $1,716.25 | $0.00 | $2,269.27 | $405,331.94 |
| 236 | $405,331.94 | $1,716.25 | $0.00 | $2,291.81 | $409,340.00 |
| 237 | $409,340.00 | $1,716.25 | $0.00 | $2,314.47 | $413,370.72 |
| 238 | $413,370.72 | $1,716.25 | $0.00 | $2,337.26 | $417,424.23 |
| 239 | $417,424.23 | $1,716.25 | $0.00 | $2,360.18 | $421,500.66 |
| 240 | $421,500.66 | $1,716.25 | $0.00 | $2,383.23 | $425,600.14 |
| 241 | $425,600.14 | $1,716.25 | $223,988.95 | $2,406.41 | $205,733.85 |
| 242 | $205,733.85 | $1,716.25 | $0.00 | $1,163.25 | $208,613.35 |
| 243 | $208,613.35 | $1,716.25 | $0.00 | $1,179.53 | $211,509.13 |
| 244 | $211,509.13 | $1,716.25 | $0.00 | $1,195.90 | $214,421.28 |
| 245 | $214,421.28 | $1,716.25 | $0.00 | $1,212.37 | $217,349.90 |
| 246 | $217,349.90 | $1,716.25 | $0.00 | $1,228.93 | $220,295.08 |
| 247 | $220,295.08 | $1,716.25 | $0.00 | $1,245.58 | $223,256.91 |
| 248 | $223,256.91 | $1,716.25 | $0.00 | $1,262.33 | $226,235.49 |
| 249 | $226,235.49 | $1,716.25 | $0.00 | $1,279.17 | $229,230.91 |
| 250 | $229,230.91 | $1,716.25 | $0.00 | $1,296.10 | $232,243.26 |
| 251 | $232,243.26 | $1,716.25 | $0.00 | $1,313.14 | $235,272.65 |
| 252 | $235,272.65 | $1,716.25 | $0.00 | $1,330.27 | $238,319.17 |
| 253 | $238,319.17 | $0.00 | $239,668.17 | $1,347.49 | -$1.51 |