| Estimated Annual Cost in 2042 | $202,801 |
| Monthly savings required | $1,603 |
How much will it cost to send your child to The College of Saint Scholastica in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $811,202.53 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,602.78 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 | $54,056.00 |
| 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 The College of Saint Scholastica in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,602.78 | $0.00 | $0.00 | $1,602.78 |
| 2 | $1,602.78 | $1,602.78 | $0.00 | $9.06 | $3,214.62 |
| 3 | $3,214.62 | $1,602.78 | $0.00 | $18.18 | $4,835.58 |
| 4 | $4,835.58 | $1,602.78 | $0.00 | $27.34 | $6,465.70 |
| 5 | $6,465.70 | $1,602.78 | $0.00 | $36.56 | $8,105.04 |
| 6 | $8,105.04 | $1,602.78 | $0.00 | $45.83 | $9,753.65 |
| 7 | $9,753.65 | $1,602.78 | $0.00 | $55.15 | $11,411.58 |
| 8 | $11,411.58 | $1,602.78 | $0.00 | $64.52 | $13,078.88 |
| 9 | $13,078.88 | $1,602.78 | $0.00 | $73.95 | $14,755.61 |
| 10 | $14,755.61 | $1,602.78 | $0.00 | $83.43 | $16,441.82 |
| 11 | $16,441.82 | $1,602.78 | $0.00 | $92.96 | $18,137.56 |
| 12 | $18,137.56 | $1,602.78 | $0.00 | $102.55 | $19,842.89 |
| 13 | $19,842.89 | $1,602.78 | $0.00 | $112.19 | $21,557.86 |
| 14 | $21,557.86 | $1,602.78 | $0.00 | $121.89 | $23,282.53 |
| 15 | $23,282.53 | $1,602.78 | $0.00 | $131.64 | $25,016.95 |
| 16 | $25,016.95 | $1,602.78 | $0.00 | $141.45 | $26,761.18 |
| 17 | $26,761.18 | $1,602.78 | $0.00 | $151.31 | $28,515.27 |
| 18 | $28,515.27 | $1,602.78 | $0.00 | $161.23 | $30,279.28 |
| 19 | $30,279.28 | $1,602.78 | $0.00 | $171.20 | $32,053.26 |
| 20 | $32,053.26 | $1,602.78 | $0.00 | $181.23 | $33,837.27 |
| 21 | $33,837.27 | $1,602.78 | $0.00 | $191.32 | $35,631.37 |
| 22 | $35,631.37 | $1,602.78 | $0.00 | $201.46 | $37,435.61 |
| 23 | $37,435.61 | $1,602.78 | $0.00 | $211.67 | $39,250.06 |
| 24 | $39,250.06 | $1,602.78 | $0.00 | $221.93 | $41,074.77 |
| 25 | $41,074.77 | $1,602.78 | $0.00 | $232.24 | $42,909.79 |
| 26 | $42,909.79 | $1,602.78 | $0.00 | $242.62 | $44,755.19 |
| 27 | $44,755.19 | $1,602.78 | $0.00 | $253.05 | $46,611.02 |
| 28 | $46,611.02 | $1,602.78 | $0.00 | $263.55 | $48,477.35 |
| 29 | $48,477.35 | $1,602.78 | $0.00 | $274.10 | $50,354.23 |
| 30 | $50,354.23 | $1,602.78 | $0.00 | $284.71 | $52,241.72 |
| 31 | $52,241.72 | $1,602.78 | $0.00 | $295.38 | $54,139.88 |
| 32 | $54,139.88 | $1,602.78 | $0.00 | $306.11 | $56,048.77 |
| 33 | $56,048.77 | $1,602.78 | $0.00 | $316.91 | $57,968.46 |
| 34 | $57,968.46 | $1,602.78 | $0.00 | $327.76 | $59,899.00 |
| 35 | $59,899.00 | $1,602.78 | $0.00 | $338.68 | $61,840.46 |
| 36 | $61,840.46 | $1,602.78 | $0.00 | $349.65 | $63,792.89 |
| 37 | $63,792.89 | $1,602.78 | $0.00 | $360.69 | $65,756.36 |
| 38 | $65,756.36 | $1,602.78 | $0.00 | $371.80 | $67,730.94 |
| 39 | $67,730.94 | $1,602.78 | $0.00 | $382.96 | $69,716.68 |
| 40 | $69,716.68 | $1,602.78 | $0.00 | $394.19 | $71,713.65 |
| 41 | $71,713.65 | $1,602.78 | $0.00 | $405.48 | $73,721.91 |
| 42 | $73,721.91 | $1,602.78 | $0.00 | $416.83 | $75,741.52 |
| 43 | $75,741.52 | $1,602.78 | $0.00 | $428.25 | $77,772.55 |
| 44 | $77,772.55 | $1,602.78 | $0.00 | $439.74 | $79,815.07 |
| 45 | $79,815.07 | $1,602.78 | $0.00 | $451.29 | $81,869.14 |
| 46 | $81,869.14 | $1,602.78 | $0.00 | $462.90 | $83,934.82 |
| 47 | $83,934.82 | $1,602.78 | $0.00 | $474.58 | $86,012.18 |
| 48 | $86,012.18 | $1,602.78 | $0.00 | $486.33 | $88,101.29 |
| 49 | $88,101.29 | $1,602.78 | $0.00 | $498.14 | $90,202.21 |
| 50 | $90,202.21 | $1,602.78 | $0.00 | $510.02 | $92,315.01 |
| 51 | $92,315.01 | $1,602.78 | $0.00 | $521.96 | $94,439.75 |
| 52 | $94,439.75 | $1,602.78 | $0.00 | $533.98 | $96,576.51 |
| 53 | $96,576.51 | $1,602.78 | $0.00 | $546.06 | $98,725.35 |
| 54 | $98,725.35 | $1,602.78 | $0.00 | $558.21 | $100,886.34 |
| 55 | $100,886.34 | $1,602.78 | $0.00 | $570.43 | $103,059.55 |
| 56 | $103,059.55 | $1,602.78 | $0.00 | $582.71 | $105,245.04 |
| 57 | $105,245.04 | $1,602.78 | $0.00 | $595.07 | $107,442.89 |
| 58 | $107,442.89 | $1,602.78 | $0.00 | $607.50 | $109,653.17 |
| 59 | $109,653.17 | $1,602.78 | $0.00 | $619.99 | $111,875.94 |
| 60 | $111,875.94 | $1,602.78 | $0.00 | $632.56 | $114,111.28 |
| 61 | $114,111.28 | $1,602.78 | $0.00 | $645.20 | $116,359.26 |
| 62 | $116,359.26 | $1,602.78 | $0.00 | $657.91 | $118,619.95 |
| 63 | $118,619.95 | $1,602.78 | $0.00 | $670.69 | $120,893.42 |
| 64 | $120,893.42 | $1,602.78 | $0.00 | $683.55 | $123,179.75 |
| 65 | $123,179.75 | $1,602.78 | $0.00 | $696.48 | $125,479.01 |
| 66 | $125,479.01 | $1,602.78 | $0.00 | $709.48 | $127,791.27 |
| 67 | $127,791.27 | $1,602.78 | $0.00 | $722.55 | $130,116.60 |
| 68 | $130,116.60 | $1,602.78 | $0.00 | $735.70 | $132,455.08 |
| 69 | $132,455.08 | $1,602.78 | $0.00 | $748.92 | $134,806.78 |
| 70 | $134,806.78 | $1,602.78 | $0.00 | $762.22 | $137,171.78 |
| 71 | $137,171.78 | $1,602.78 | $0.00 | $775.59 | $139,550.15 |
| 72 | $139,550.15 | $1,602.78 | $0.00 | $789.04 | $141,941.97 |
| 73 | $141,941.97 | $1,602.78 | $0.00 | $802.56 | $144,347.31 |
| 74 | $144,347.31 | $1,602.78 | $0.00 | $816.16 | $146,766.25 |
| 75 | $146,766.25 | $1,602.78 | $0.00 | $829.84 | $149,198.87 |
| 76 | $149,198.87 | $1,602.78 | $0.00 | $843.59 | $151,645.24 |
| 77 | $151,645.24 | $1,602.78 | $0.00 | $857.42 | $154,105.44 |
| 78 | $154,105.44 | $1,602.78 | $0.00 | $871.33 | $156,579.55 |
| 79 | $156,579.55 | $1,602.78 | $0.00 | $885.32 | $159,067.65 |
| 80 | $159,067.65 | $1,602.78 | $0.00 | $899.39 | $161,569.82 |
| 81 | $161,569.82 | $1,602.78 | $0.00 | $913.54 | $164,086.14 |
| 82 | $164,086.14 | $1,602.78 | $0.00 | $927.77 | $166,616.69 |
| 83 | $166,616.69 | $1,602.78 | $0.00 | $942.07 | $169,161.54 |
| 84 | $169,161.54 | $1,602.78 | $0.00 | $956.46 | $171,720.78 |
| 85 | $171,720.78 | $1,602.78 | $0.00 | $970.93 | $174,294.49 |
| 86 | $174,294.49 | $1,602.78 | $0.00 | $985.49 | $176,882.76 |
| 87 | $176,882.76 | $1,602.78 | $0.00 | $1,000.12 | $179,485.66 |
| 88 | $179,485.66 | $1,602.78 | $0.00 | $1,014.84 | $182,103.28 |
| 89 | $182,103.28 | $1,602.78 | $0.00 | $1,029.64 | $184,735.70 |
| 90 | $184,735.70 | $1,602.78 | $0.00 | $1,044.52 | $187,383.00 |
| 91 | $187,383.00 | $1,602.78 | $0.00 | $1,059.49 | $190,045.27 |
| 92 | $190,045.27 | $1,602.78 | $0.00 | $1,074.54 | $192,722.59 |
| 93 | $192,722.59 | $1,602.78 | $0.00 | $1,089.68 | $195,415.05 |
| 94 | $195,415.05 | $1,602.78 | $0.00 | $1,104.91 | $198,122.74 |
| 95 | $198,122.74 | $1,602.78 | $0.00 | $1,120.21 | $200,845.73 |
| 96 | $200,845.73 | $1,602.78 | $0.00 | $1,135.61 | $203,584.12 |
| 97 | $203,584.12 | $1,602.78 | $0.00 | $1,151.09 | $206,337.99 |
| 98 | $206,337.99 | $1,602.78 | $0.00 | $1,166.66 | $209,107.43 |
| 99 | $209,107.43 | $1,602.78 | $0.00 | $1,182.32 | $211,892.53 |
| 100 | $211,892.53 | $1,602.78 | $0.00 | $1,198.07 | $214,693.38 |
| 101 | $214,693.38 | $1,602.78 | $0.00 | $1,213.91 | $217,510.07 |
| 102 | $217,510.07 | $1,602.78 | $0.00 | $1,229.83 | $220,342.68 |
| 103 | $220,342.68 | $1,602.78 | $0.00 | $1,245.85 | $223,191.31 |
| 104 | $223,191.31 | $1,602.78 | $0.00 | $1,261.96 | $226,056.05 |
| 105 | $226,056.05 | $1,602.78 | $0.00 | $1,278.15 | $228,936.98 |
| 106 | $228,936.98 | $1,602.78 | $0.00 | $1,294.44 | $231,834.20 |
| 107 | $231,834.20 | $1,602.78 | $0.00 | $1,310.82 | $234,747.80 |
| 108 | $234,747.80 | $1,602.78 | $0.00 | $1,327.30 | $237,677.88 |
| 109 | $237,677.88 | $1,602.78 | $0.00 | $1,343.87 | $240,624.53 |
| 110 | $240,624.53 | $1,602.78 | $0.00 | $1,360.53 | $243,587.84 |
| 111 | $243,587.84 | $1,602.78 | $0.00 | $1,377.28 | $246,567.90 |
| 112 | $246,567.90 | $1,602.78 | $0.00 | $1,394.13 | $249,564.81 |
| 113 | $249,564.81 | $1,602.78 | $0.00 | $1,411.08 | $252,578.67 |
| 114 | $252,578.67 | $1,602.78 | $0.00 | $1,428.12 | $255,609.57 |
| 115 | $255,609.57 | $1,602.78 | $0.00 | $1,445.25 | $258,657.60 |
| 116 | $258,657.60 | $1,602.78 | $0.00 | $1,462.49 | $261,722.87 |
| 117 | $261,722.87 | $1,602.78 | $0.00 | $1,479.82 | $264,805.47 |
| 118 | $264,805.47 | $1,602.78 | $0.00 | $1,497.25 | $267,905.50 |
| 119 | $267,905.50 | $1,602.78 | $0.00 | $1,514.78 | $271,023.06 |
| 120 | $271,023.06 | $1,602.78 | $0.00 | $1,532.40 | $274,158.24 |
| 121 | $274,158.24 | $1,602.78 | $0.00 | $1,550.13 | $277,311.15 |
| 122 | $277,311.15 | $1,602.78 | $0.00 | $1,567.96 | $280,481.89 |
| 123 | $280,481.89 | $1,602.78 | $0.00 | $1,585.89 | $283,670.56 |
| 124 | $283,670.56 | $1,602.78 | $0.00 | $1,603.91 | $286,877.25 |
| 125 | $286,877.25 | $1,602.78 | $0.00 | $1,622.05 | $290,102.08 |
| 126 | $290,102.08 | $1,602.78 | $0.00 | $1,640.28 | $293,345.14 |
| 127 | $293,345.14 | $1,602.78 | $0.00 | $1,658.62 | $296,606.54 |
| 128 | $296,606.54 | $1,602.78 | $0.00 | $1,677.06 | $299,886.38 |
| 129 | $299,886.38 | $1,602.78 | $0.00 | $1,695.60 | $303,184.76 |
| 130 | $303,184.76 | $1,602.78 | $0.00 | $1,714.25 | $306,501.79 |
| 131 | $306,501.79 | $1,602.78 | $0.00 | $1,733.01 | $309,837.58 |
| 132 | $309,837.58 | $1,602.78 | $0.00 | $1,751.87 | $313,192.23 |
| 133 | $313,192.23 | $1,602.78 | $0.00 | $1,770.83 | $316,565.84 |
| 134 | $316,565.84 | $1,602.78 | $0.00 | $1,789.91 | $319,958.53 |
| 135 | $319,958.53 | $1,602.78 | $0.00 | $1,809.09 | $323,370.40 |
| 136 | $323,370.40 | $1,602.78 | $0.00 | $1,828.38 | $326,801.56 |
| 137 | $326,801.56 | $1,602.78 | $0.00 | $1,847.78 | $330,252.12 |
| 138 | $330,252.12 | $1,602.78 | $0.00 | $1,867.29 | $333,722.19 |
| 139 | $333,722.19 | $1,602.78 | $0.00 | $1,886.91 | $337,211.88 |
| 140 | $337,211.88 | $1,602.78 | $0.00 | $1,906.64 | $340,721.30 |
| 141 | $340,721.30 | $1,602.78 | $0.00 | $1,926.49 | $344,250.57 |
| 142 | $344,250.57 | $1,602.78 | $0.00 | $1,946.44 | $347,799.79 |
| 143 | $347,799.79 | $1,602.78 | $0.00 | $1,966.51 | $351,369.08 |
| 144 | $351,369.08 | $1,602.78 | $0.00 | $1,986.69 | $354,958.55 |
| 145 | $354,958.55 | $1,602.78 | $0.00 | $2,006.99 | $358,568.32 |
| 146 | $358,568.32 | $1,602.78 | $0.00 | $2,027.40 | $362,198.50 |
| 147 | $362,198.50 | $1,602.78 | $0.00 | $2,047.92 | $365,849.20 |
| 148 | $365,849.20 | $1,602.78 | $0.00 | $2,068.56 | $369,520.54 |
| 149 | $369,520.54 | $1,602.78 | $0.00 | $2,089.32 | $373,212.64 |
| 150 | $373,212.64 | $1,602.78 | $0.00 | $2,110.20 | $376,925.62 |
| 151 | $376,925.62 | $1,602.78 | $0.00 | $2,131.19 | $380,659.59 |
| 152 | $380,659.59 | $1,602.78 | $0.00 | $2,152.30 | $384,414.67 |
| 153 | $384,414.67 | $1,602.78 | $0.00 | $2,173.54 | $388,190.99 |
| 154 | $388,190.99 | $1,602.78 | $0.00 | $2,194.89 | $391,988.66 |
| 155 | $391,988.66 | $1,602.78 | $0.00 | $2,216.36 | $395,807.80 |
| 156 | $395,807.80 | $1,602.78 | $0.00 | $2,237.95 | $399,648.53 |
| 157 | $399,648.53 | $1,602.78 | $0.00 | $2,259.67 | $403,510.98 |
| 158 | $403,510.98 | $1,602.78 | $0.00 | $2,281.51 | $407,395.27 |
| 159 | $407,395.27 | $1,602.78 | $0.00 | $2,303.47 | $411,301.52 |
| 160 | $411,301.52 | $1,602.78 | $0.00 | $2,325.56 | $415,229.86 |
| 161 | $415,229.86 | $1,602.78 | $0.00 | $2,347.77 | $419,180.41 |
| 162 | $419,180.41 | $1,602.78 | $0.00 | $2,370.11 | $423,153.30 |
| 163 | $423,153.30 | $1,602.78 | $0.00 | $2,392.57 | $427,148.65 |
| 164 | $427,148.65 | $1,602.78 | $0.00 | $2,415.16 | $431,166.59 |
| 165 | $431,166.59 | $1,602.78 | $0.00 | $2,437.88 | $435,207.25 |
| 166 | $435,207.25 | $1,602.78 | $0.00 | $2,460.73 | $439,270.76 |
| 167 | $439,270.76 | $1,602.78 | $0.00 | $2,483.70 | $443,357.24 |
| 168 | $443,357.24 | $1,602.78 | $0.00 | $2,506.81 | $447,466.83 |
| 169 | $447,466.83 | $1,602.78 | $0.00 | $2,530.04 | $451,599.65 |
| 170 | $451,599.65 | $1,602.78 | $0.00 | $2,553.41 | $455,755.84 |
| 171 | $455,755.84 | $1,602.78 | $0.00 | $2,576.91 | $459,935.53 |
| 172 | $459,935.53 | $1,602.78 | $0.00 | $2,600.54 | $464,138.85 |
| 173 | $464,138.85 | $1,602.78 | $0.00 | $2,624.31 | $468,365.94 |
| 174 | $468,365.94 | $1,602.78 | $0.00 | $2,648.21 | $472,616.93 |
| 175 | $472,616.93 | $1,602.78 | $0.00 | $2,672.24 | $476,891.95 |
| 176 | $476,891.95 | $1,602.78 | $0.00 | $2,696.42 | $481,191.15 |
| 177 | $481,191.15 | $1,602.78 | $0.00 | $2,720.72 | $485,514.65 |
| 178 | $485,514.65 | $1,602.78 | $0.00 | $2,745.17 | $489,862.60 |
| 179 | $489,862.60 | $1,602.78 | $0.00 | $2,769.75 | $494,235.13 |
| 180 | $494,235.13 | $1,602.78 | $0.00 | $2,794.48 | $498,632.39 |
| 181 | $498,632.39 | $1,602.78 | $0.00 | $2,819.34 | $503,054.51 |
| 182 | $503,054.51 | $1,602.78 | $0.00 | $2,844.34 | $507,501.63 |
| 183 | $507,501.63 | $1,602.78 | $0.00 | $2,869.49 | $511,973.90 |
| 184 | $511,973.90 | $1,602.78 | $0.00 | $2,894.77 | $516,471.45 |
| 185 | $516,471.45 | $1,602.78 | $0.00 | $2,920.20 | $520,994.43 |
| 186 | $520,994.43 | $1,602.78 | $0.00 | $2,945.78 | $525,542.99 |
| 187 | $525,542.99 | $1,602.78 | $0.00 | $2,971.50 | $530,117.27 |
| 188 | $530,117.27 | $1,602.78 | $0.00 | $2,997.36 | $534,717.41 |
| 189 | $534,717.41 | $1,602.78 | $0.00 | $3,023.37 | $539,343.56 |
| 190 | $539,343.56 | $1,602.78 | $0.00 | $3,049.53 | $543,995.87 |
| 191 | $543,995.87 | $1,602.78 | $0.00 | $3,075.83 | $548,674.48 |
| 192 | $548,674.48 | $1,602.78 | $0.00 | $3,102.29 | $553,379.55 |
| 193 | $553,379.55 | $1,602.78 | $0.00 | $3,128.89 | $558,111.22 |
| 194 | $558,111.22 | $1,602.78 | $0.00 | $3,155.64 | $562,869.64 |
| 195 | $562,869.64 | $1,602.78 | $0.00 | $3,182.55 | $567,654.97 |
| 196 | $567,654.97 | $1,602.78 | $0.00 | $3,209.60 | $572,467.35 |
| 197 | $572,467.35 | $1,602.78 | $0.00 | $3,236.81 | $577,306.94 |
| 198 | $577,306.94 | $1,602.78 | $0.00 | $3,264.18 | $582,173.90 |
| 199 | $582,173.90 | $1,602.78 | $0.00 | $3,291.70 | $587,068.38 |
| 200 | $587,068.38 | $1,602.78 | $0.00 | $3,319.37 | $591,990.53 |
| 201 | $591,990.53 | $1,602.78 | $0.00 | $3,347.20 | $596,940.51 |
| 202 | $596,940.51 | $1,602.78 | $0.00 | $3,375.19 | $601,918.48 |
| 203 | $601,918.48 | $1,602.78 | $0.00 | $3,403.33 | $606,924.59 |
| 204 | $606,924.59 | $1,602.78 | $0.00 | $3,431.64 | $611,959.01 |
| 205 | $611,959.01 | $1,602.78 | $0.00 | $3,460.11 | $617,021.90 |
| 206 | $617,021.90 | $1,602.78 | $0.00 | $3,488.73 | $622,113.41 |
| 207 | $622,113.41 | $1,602.78 | $0.00 | $3,517.52 | $627,233.71 |
| 208 | $627,233.71 | $1,602.78 | $0.00 | $3,546.47 | $632,382.96 |
| 209 | $632,382.96 | $1,602.78 | $0.00 | $3,575.59 | $637,561.33 |
| 210 | $637,561.33 | $1,602.78 | $0.00 | $3,604.86 | $642,768.97 |
| 211 | $642,768.97 | $1,602.78 | $0.00 | $3,634.31 | $648,006.06 |
| 212 | $648,006.06 | $1,602.78 | $0.00 | $3,663.92 | $653,272.76 |
| 213 | $653,272.76 | $1,602.78 | $0.00 | $3,693.70 | $658,569.24 |
| 214 | $658,569.24 | $1,602.78 | $0.00 | $3,723.65 | $663,895.67 |
| 215 | $663,895.67 | $1,602.78 | $0.00 | $3,753.76 | $669,252.21 |
| 216 | $669,252.21 | $1,602.78 | $0.00 | $3,784.05 | $674,639.04 |
| 217 | $674,639.04 | $1,602.78 | $182,705.62 | $3,814.51 | $497,350.71 |
| 218 | $497,350.71 | $1,602.78 | $0.00 | $2,812.09 | $501,765.58 |
| 219 | $501,765.58 | $1,602.78 | $0.00 | $2,837.06 | $506,205.42 |
| 220 | $506,205.42 | $1,602.78 | $0.00 | $2,862.16 | $510,670.36 |
| 221 | $510,670.36 | $1,602.78 | $0.00 | $2,887.40 | $515,160.54 |
| 222 | $515,160.54 | $1,602.78 | $0.00 | $2,912.79 | $519,676.11 |
| 223 | $519,676.11 | $1,602.78 | $0.00 | $2,938.32 | $524,217.21 |
| 224 | $524,217.21 | $1,602.78 | $0.00 | $2,964.00 | $528,783.99 |
| 225 | $528,783.99 | $1,602.78 | $0.00 | $2,989.82 | $533,376.59 |
| 226 | $533,376.59 | $1,602.78 | $0.00 | $3,015.79 | $537,995.16 |
| 227 | $537,995.16 | $1,602.78 | $0.00 | $3,041.90 | $542,639.84 |
| 228 | $542,639.84 | $1,602.78 | $0.00 | $3,068.16 | $547,310.78 |
| 229 | $547,310.78 | $1,602.78 | $195,495.01 | $3,094.57 | $356,513.12 |
| 230 | $356,513.12 | $1,602.78 | $0.00 | $2,015.78 | $360,131.68 |
| 231 | $360,131.68 | $1,602.78 | $0.00 | $2,036.24 | $363,770.70 |
| 232 | $363,770.70 | $1,602.78 | $0.00 | $2,056.81 | $367,430.29 |
| 233 | $367,430.29 | $1,602.78 | $0.00 | $2,077.50 | $371,110.57 |
| 234 | $371,110.57 | $1,602.78 | $0.00 | $2,098.31 | $374,811.66 |
| 235 | $374,811.66 | $1,602.78 | $0.00 | $2,119.24 | $378,533.68 |
| 236 | $378,533.68 | $1,602.78 | $0.00 | $2,140.28 | $382,276.74 |
| 237 | $382,276.74 | $1,602.78 | $0.00 | $2,161.45 | $386,040.97 |
| 238 | $386,040.97 | $1,602.78 | $0.00 | $2,182.73 | $389,826.48 |
| 239 | $389,826.48 | $1,602.78 | $0.00 | $2,204.14 | $393,633.40 |
| 240 | $393,633.40 | $1,602.78 | $0.00 | $2,225.66 | $397,461.84 |
| 241 | $397,461.84 | $1,602.78 | $209,179.66 | $2,247.31 | $192,132.27 |
| 242 | $192,132.27 | $1,602.78 | $0.00 | $1,086.34 | $194,821.39 |
| 243 | $194,821.39 | $1,602.78 | $0.00 | $1,101.55 | $197,525.72 |
| 244 | $197,525.72 | $1,602.78 | $0.00 | $1,116.84 | $200,245.34 |
| 245 | $200,245.34 | $1,602.78 | $0.00 | $1,132.22 | $202,980.34 |
| 246 | $202,980.34 | $1,602.78 | $0.00 | $1,147.68 | $205,730.80 |
| 247 | $205,730.80 | $1,602.78 | $0.00 | $1,163.23 | $208,496.81 |
| 248 | $208,496.81 | $1,602.78 | $0.00 | $1,178.87 | $211,278.46 |
| 249 | $211,278.46 | $1,602.78 | $0.00 | $1,194.60 | $214,075.84 |
| 250 | $214,075.84 | $1,602.78 | $0.00 | $1,210.42 | $216,889.04 |
| 251 | $216,889.04 | $1,602.78 | $0.00 | $1,226.32 | $219,718.14 |
| 252 | $219,718.14 | $1,602.78 | $0.00 | $1,242.32 | $222,563.24 |
| 253 | $222,563.24 | $0.00 | $223,822.24 | $1,258.40 | -$0.60 |