How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $136,117 |
| Monthly savings required | $1,077 |
How much will it cost to send your child to Carroll College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $544,469.83 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,077.48 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 | $52,490.00 |
| 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 Carroll College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,077.48 | $0.00 | $0.00 | $1,077.48 |
| 2 | $1,077.48 | $1,077.48 | $0.00 | $6.09 | $2,161.05 |
| 3 | $2,161.05 | $1,077.48 | $0.00 | $12.22 | $3,250.75 |
| 4 | $3,250.75 | $1,077.48 | $0.00 | $18.38 | $4,346.61 |
| 5 | $4,346.61 | $1,077.48 | $0.00 | $24.58 | $5,448.67 |
| 6 | $5,448.67 | $1,077.48 | $0.00 | $30.81 | $6,556.96 |
| 7 | $6,556.96 | $1,077.48 | $0.00 | $37.07 | $7,671.51 |
| 8 | $7,671.51 | $1,077.48 | $0.00 | $43.38 | $8,792.37 |
| 9 | $8,792.37 | $1,077.48 | $0.00 | $49.71 | $9,919.56 |
| 10 | $9,919.56 | $1,077.48 | $0.00 | $56.09 | $11,053.13 |
| 11 | $11,053.13 | $1,077.48 | $0.00 | $62.50 | $12,193.11 |
| 12 | $12,193.11 | $1,077.48 | $0.00 | $68.94 | $13,339.53 |
| 13 | $13,339.53 | $1,077.48 | $0.00 | $75.42 | $14,492.43 |
| 14 | $14,492.43 | $1,077.48 | $0.00 | $81.94 | $15,651.85 |
| 15 | $15,651.85 | $1,077.48 | $0.00 | $88.50 | $16,817.83 |
| 16 | $16,817.83 | $1,077.48 | $0.00 | $95.09 | $17,990.40 |
| 17 | $17,990.40 | $1,077.48 | $0.00 | $101.72 | $19,169.60 |
| 18 | $19,169.60 | $1,077.48 | $0.00 | $108.39 | $20,355.47 |
| 19 | $20,355.47 | $1,077.48 | $0.00 | $115.09 | $21,548.04 |
| 20 | $21,548.04 | $1,077.48 | $0.00 | $121.84 | $22,747.36 |
| 21 | $22,747.36 | $1,077.48 | $0.00 | $128.62 | $23,953.46 |
| 22 | $23,953.46 | $1,077.48 | $0.00 | $135.44 | $25,166.38 |
| 23 | $25,166.38 | $1,077.48 | $0.00 | $142.29 | $26,386.15 |
| 24 | $26,386.15 | $1,077.48 | $0.00 | $149.19 | $27,612.82 |
| 25 | $27,612.82 | $1,077.48 | $0.00 | $156.13 | $28,846.43 |
| 26 | $28,846.43 | $1,077.48 | $0.00 | $163.10 | $30,087.01 |
| 27 | $30,087.01 | $1,077.48 | $0.00 | $170.12 | $31,334.61 |
| 28 | $31,334.61 | $1,077.48 | $0.00 | $177.17 | $32,589.26 |
| 29 | $32,589.26 | $1,077.48 | $0.00 | $184.26 | $33,851.00 |
| 30 | $33,851.00 | $1,077.48 | $0.00 | $191.40 | $35,119.88 |
| 31 | $35,119.88 | $1,077.48 | $0.00 | $198.57 | $36,395.93 |
| 32 | $36,395.93 | $1,077.48 | $0.00 | $205.79 | $37,679.20 |
| 33 | $37,679.20 | $1,077.48 | $0.00 | $213.04 | $38,969.72 |
| 34 | $38,969.72 | $1,077.48 | $0.00 | $220.34 | $40,267.54 |
| 35 | $40,267.54 | $1,077.48 | $0.00 | $227.68 | $41,572.70 |
| 36 | $41,572.70 | $1,077.48 | $0.00 | $235.06 | $42,885.24 |
| 37 | $42,885.24 | $1,077.48 | $0.00 | $242.48 | $44,205.20 |
| 38 | $44,205.20 | $1,077.48 | $0.00 | $249.94 | $45,532.62 |
| 39 | $45,532.62 | $1,077.48 | $0.00 | $257.45 | $46,867.55 |
| 40 | $46,867.55 | $1,077.48 | $0.00 | $265.00 | $48,210.03 |
| 41 | $48,210.03 | $1,077.48 | $0.00 | $272.59 | $49,560.10 |
| 42 | $49,560.10 | $1,077.48 | $0.00 | $280.22 | $50,917.80 |
| 43 | $50,917.80 | $1,077.48 | $0.00 | $287.90 | $52,283.18 |
| 44 | $52,283.18 | $1,077.48 | $0.00 | $295.62 | $53,656.28 |
| 45 | $53,656.28 | $1,077.48 | $0.00 | $303.38 | $55,037.14 |
| 46 | $55,037.14 | $1,077.48 | $0.00 | $311.19 | $56,425.81 |
| 47 | $56,425.81 | $1,077.48 | $0.00 | $319.04 | $57,822.33 |
| 48 | $57,822.33 | $1,077.48 | $0.00 | $326.94 | $59,226.75 |
| 49 | $59,226.75 | $1,077.48 | $0.00 | $334.88 | $60,639.11 |
| 50 | $60,639.11 | $1,077.48 | $0.00 | $342.86 | $62,059.45 |
| 51 | $62,059.45 | $1,077.48 | $0.00 | $350.89 | $63,487.82 |
| 52 | $63,487.82 | $1,077.48 | $0.00 | $358.97 | $64,924.27 |
| 53 | $64,924.27 | $1,077.48 | $0.00 | $367.09 | $66,368.84 |
| 54 | $66,368.84 | $1,077.48 | $0.00 | $375.26 | $67,821.58 |
| 55 | $67,821.58 | $1,077.48 | $0.00 | $383.47 | $69,282.53 |
| 56 | $69,282.53 | $1,077.48 | $0.00 | $391.73 | $70,751.74 |
| 57 | $70,751.74 | $1,077.48 | $0.00 | $400.04 | $72,229.26 |
| 58 | $72,229.26 | $1,077.48 | $0.00 | $408.39 | $73,715.13 |
| 59 | $73,715.13 | $1,077.48 | $0.00 | $416.80 | $75,209.41 |
| 60 | $75,209.41 | $1,077.48 | $0.00 | $425.24 | $76,712.13 |
| 61 | $76,712.13 | $1,077.48 | $0.00 | $433.74 | $78,223.35 |
| 62 | $78,223.35 | $1,077.48 | $0.00 | $442.29 | $79,743.12 |
| 63 | $79,743.12 | $1,077.48 | $0.00 | $450.88 | $81,271.48 |
| 64 | $81,271.48 | $1,077.48 | $0.00 | $459.52 | $82,808.48 |
| 65 | $82,808.48 | $1,077.48 | $0.00 | $468.21 | $84,354.17 |
| 66 | $84,354.17 | $1,077.48 | $0.00 | $476.95 | $85,908.60 |
| 67 | $85,908.60 | $1,077.48 | $0.00 | $485.74 | $87,471.82 |
| 68 | $87,471.82 | $1,077.48 | $0.00 | $494.58 | $89,043.88 |
| 69 | $89,043.88 | $1,077.48 | $0.00 | $503.47 | $90,624.83 |
| 70 | $90,624.83 | $1,077.48 | $0.00 | $512.41 | $92,214.72 |
| 71 | $92,214.72 | $1,077.48 | $0.00 | $521.40 | $93,813.60 |
| 72 | $93,813.60 | $1,077.48 | $0.00 | $530.44 | $95,421.52 |
| 73 | $95,421.52 | $1,077.48 | $0.00 | $539.53 | $97,038.53 |
| 74 | $97,038.53 | $1,077.48 | $0.00 | $548.67 | $98,664.68 |
| 75 | $98,664.68 | $1,077.48 | $0.00 | $557.86 | $100,300.02 |
| 76 | $100,300.02 | $1,077.48 | $0.00 | $567.11 | $101,944.61 |
| 77 | $101,944.61 | $1,077.48 | $0.00 | $576.41 | $103,598.50 |
| 78 | $103,598.50 | $1,077.48 | $0.00 | $585.76 | $105,261.74 |
| 79 | $105,261.74 | $1,077.48 | $0.00 | $595.17 | $106,934.39 |
| 80 | $106,934.39 | $1,077.48 | $0.00 | $604.62 | $108,616.49 |
| 81 | $108,616.49 | $1,077.48 | $0.00 | $614.13 | $110,308.10 |
| 82 | $110,308.10 | $1,077.48 | $0.00 | $623.70 | $112,009.28 |
| 83 | $112,009.28 | $1,077.48 | $0.00 | $633.32 | $113,720.08 |
| 84 | $113,720.08 | $1,077.48 | $0.00 | $642.99 | $115,440.55 |
| 85 | $115,440.55 | $1,077.48 | $0.00 | $652.72 | $117,170.75 |
| 86 | $117,170.75 | $1,077.48 | $0.00 | $662.50 | $118,910.73 |
| 87 | $118,910.73 | $1,077.48 | $0.00 | $672.34 | $120,660.55 |
| 88 | $120,660.55 | $1,077.48 | $0.00 | $682.23 | $122,420.26 |
| 89 | $122,420.26 | $1,077.48 | $0.00 | $692.18 | $124,189.92 |
| 90 | $124,189.92 | $1,077.48 | $0.00 | $702.19 | $125,969.59 |
| 91 | $125,969.59 | $1,077.48 | $0.00 | $712.25 | $127,759.32 |
| 92 | $127,759.32 | $1,077.48 | $0.00 | $722.37 | $129,559.17 |
| 93 | $129,559.17 | $1,077.48 | $0.00 | $732.55 | $131,369.20 |
| 94 | $131,369.20 | $1,077.48 | $0.00 | $742.78 | $133,189.46 |
| 95 | $133,189.46 | $1,077.48 | $0.00 | $753.07 | $135,020.01 |
| 96 | $135,020.01 | $1,077.48 | $0.00 | $763.42 | $136,860.91 |
| 97 | $136,860.91 | $1,077.48 | $0.00 | $773.83 | $138,712.22 |
| 98 | $138,712.22 | $1,077.48 | $0.00 | $784.30 | $140,574.00 |
| 99 | $140,574.00 | $1,077.48 | $0.00 | $794.83 | $142,446.31 |
| 100 | $142,446.31 | $1,077.48 | $0.00 | $805.41 | $144,329.20 |
| 101 | $144,329.20 | $1,077.48 | $0.00 | $816.06 | $146,222.74 |
| 102 | $146,222.74 | $1,077.48 | $0.00 | $826.76 | $148,126.98 |
| 103 | $148,126.98 | $1,077.48 | $0.00 | $837.53 | $150,041.99 |
| 104 | $150,041.99 | $1,077.48 | $0.00 | $848.36 | $151,967.83 |
| 105 | $151,967.83 | $1,077.48 | $0.00 | $859.25 | $153,904.56 |
| 106 | $153,904.56 | $1,077.48 | $0.00 | $870.20 | $155,852.24 |
| 107 | $155,852.24 | $1,077.48 | $0.00 | $881.21 | $157,810.93 |
| 108 | $157,810.93 | $1,077.48 | $0.00 | $892.29 | $159,780.70 |
| 109 | $159,780.70 | $1,077.48 | $0.00 | $903.42 | $161,761.60 |
| 110 | $161,761.60 | $1,077.48 | $0.00 | $914.62 | $163,753.70 |
| 111 | $163,753.70 | $1,077.48 | $0.00 | $925.89 | $165,757.07 |
| 112 | $165,757.07 | $1,077.48 | $0.00 | $937.21 | $167,771.76 |
| 113 | $167,771.76 | $1,077.48 | $0.00 | $948.61 | $169,797.85 |
| 114 | $169,797.85 | $1,077.48 | $0.00 | $960.06 | $171,835.39 |
| 115 | $171,835.39 | $1,077.48 | $0.00 | $971.58 | $173,884.45 |
| 116 | $173,884.45 | $1,077.48 | $0.00 | $983.17 | $175,945.10 |
| 117 | $175,945.10 | $1,077.48 | $0.00 | $994.82 | $178,017.40 |
| 118 | $178,017.40 | $1,077.48 | $0.00 | $1,006.54 | $180,101.42 |
| 119 | $180,101.42 | $1,077.48 | $0.00 | $1,018.32 | $182,197.22 |
| 120 | $182,197.22 | $1,077.48 | $0.00 | $1,030.17 | $184,304.87 |
| 121 | $184,304.87 | $1,077.48 | $0.00 | $1,042.09 | $186,424.44 |
| 122 | $186,424.44 | $1,077.48 | $0.00 | $1,054.07 | $188,555.99 |
| 123 | $188,555.99 | $1,077.48 | $0.00 | $1,066.12 | $190,699.59 |
| 124 | $190,699.59 | $1,077.48 | $0.00 | $1,078.24 | $192,855.31 |
| 125 | $192,855.31 | $1,077.48 | $0.00 | $1,090.43 | $195,023.22 |
| 126 | $195,023.22 | $1,077.48 | $0.00 | $1,102.69 | $197,203.39 |
| 127 | $197,203.39 | $1,077.48 | $0.00 | $1,115.02 | $199,395.89 |
| 128 | $199,395.89 | $1,077.48 | $0.00 | $1,127.41 | $201,600.78 |
| 129 | $201,600.78 | $1,077.48 | $0.00 | $1,139.88 | $203,818.14 |
| 130 | $203,818.14 | $1,077.48 | $0.00 | $1,152.42 | $206,048.04 |
| 131 | $206,048.04 | $1,077.48 | $0.00 | $1,165.03 | $208,290.55 |
| 132 | $208,290.55 | $1,077.48 | $0.00 | $1,177.71 | $210,545.74 |
| 133 | $210,545.74 | $1,077.48 | $0.00 | $1,190.46 | $212,813.68 |
| 134 | $212,813.68 | $1,077.48 | $0.00 | $1,203.28 | $215,094.44 |
| 135 | $215,094.44 | $1,077.48 | $0.00 | $1,216.18 | $217,388.10 |
| 136 | $217,388.10 | $1,077.48 | $0.00 | $1,229.14 | $219,694.72 |
| 137 | $219,694.72 | $1,077.48 | $0.00 | $1,242.19 | $222,014.39 |
| 138 | $222,014.39 | $1,077.48 | $0.00 | $1,255.30 | $224,347.17 |
| 139 | $224,347.17 | $1,077.48 | $0.00 | $1,268.49 | $226,693.14 |
| 140 | $226,693.14 | $1,077.48 | $0.00 | $1,281.76 | $229,052.38 |
| 141 | $229,052.38 | $1,077.48 | $0.00 | $1,295.10 | $231,424.96 |
| 142 | $231,424.96 | $1,077.48 | $0.00 | $1,308.51 | $233,810.95 |
| 143 | $233,810.95 | $1,077.48 | $0.00 | $1,322.00 | $236,210.43 |
| 144 | $236,210.43 | $1,077.48 | $0.00 | $1,335.57 | $238,623.48 |
| 145 | $238,623.48 | $1,077.48 | $0.00 | $1,349.21 | $241,050.17 |
| 146 | $241,050.17 | $1,077.48 | $0.00 | $1,362.93 | $243,490.58 |
| 147 | $243,490.58 | $1,077.48 | $0.00 | $1,376.73 | $245,944.79 |
| 148 | $245,944.79 | $1,077.48 | $0.00 | $1,390.61 | $248,412.88 |
| 149 | $248,412.88 | $1,077.48 | $0.00 | $1,404.56 | $250,894.92 |
| 150 | $250,894.92 | $1,077.48 | $0.00 | $1,418.60 | $253,391.00 |
| 151 | $253,391.00 | $1,077.48 | $0.00 | $1,432.71 | $255,901.19 |
| 152 | $255,901.19 | $1,077.48 | $0.00 | $1,446.90 | $258,425.57 |
| 153 | $258,425.57 | $1,077.48 | $0.00 | $1,461.18 | $260,964.23 |
| 154 | $260,964.23 | $1,077.48 | $0.00 | $1,475.53 | $263,517.24 |
| 155 | $263,517.24 | $1,077.48 | $0.00 | $1,489.96 | $266,084.68 |
| 156 | $266,084.68 | $1,077.48 | $0.00 | $1,504.48 | $268,666.64 |
| 157 | $268,666.64 | $1,077.48 | $0.00 | $1,519.08 | $271,263.20 |
| 158 | $271,263.20 | $1,077.48 | $0.00 | $1,533.76 | $273,874.44 |
| 159 | $273,874.44 | $1,077.48 | $0.00 | $1,548.53 | $276,500.45 |
| 160 | $276,500.45 | $1,077.48 | $0.00 | $1,563.37 | $279,141.30 |
| 161 | $279,141.30 | $1,077.48 | $0.00 | $1,578.31 | $281,797.09 |
| 162 | $281,797.09 | $1,077.48 | $0.00 | $1,593.32 | $284,467.89 |
| 163 | $284,467.89 | $1,077.48 | $0.00 | $1,608.42 | $287,153.79 |
| 164 | $287,153.79 | $1,077.48 | $0.00 | $1,623.61 | $289,854.88 |
| 165 | $289,854.88 | $1,077.48 | $0.00 | $1,638.88 | $292,571.24 |
| 166 | $292,571.24 | $1,077.48 | $0.00 | $1,654.24 | $295,302.96 |
| 167 | $295,302.96 | $1,077.48 | $0.00 | $1,669.69 | $298,050.13 |
| 168 | $298,050.13 | $1,077.48 | $0.00 | $1,685.22 | $300,812.83 |
| 169 | $300,812.83 | $1,077.48 | $0.00 | $1,700.84 | $303,591.15 |
| 170 | $303,591.15 | $1,077.48 | $0.00 | $1,716.55 | $306,385.18 |
| 171 | $306,385.18 | $1,077.48 | $0.00 | $1,732.35 | $309,195.01 |
| 172 | $309,195.01 | $1,077.48 | $0.00 | $1,748.23 | $312,020.72 |
| 173 | $312,020.72 | $1,077.48 | $0.00 | $1,764.21 | $314,862.41 |
| 174 | $314,862.41 | $1,077.48 | $0.00 | $1,780.28 | $317,720.17 |
| 175 | $317,720.17 | $1,077.48 | $0.00 | $1,796.44 | $320,594.09 |
| 176 | $320,594.09 | $1,077.48 | $0.00 | $1,812.69 | $323,484.26 |
| 177 | $323,484.26 | $1,077.48 | $0.00 | $1,829.03 | $326,390.77 |
| 178 | $326,390.77 | $1,077.48 | $0.00 | $1,845.46 | $329,313.71 |
| 179 | $329,313.71 | $1,077.48 | $0.00 | $1,861.99 | $332,253.18 |
| 180 | $332,253.18 | $1,077.48 | $0.00 | $1,878.61 | $335,209.27 |
| 181 | $335,209.27 | $1,077.48 | $0.00 | $1,895.32 | $338,182.07 |
| 182 | $338,182.07 | $1,077.48 | $0.00 | $1,912.13 | $341,171.68 |
| 183 | $341,171.68 | $1,077.48 | $0.00 | $1,929.03 | $344,178.19 |
| 184 | $344,178.19 | $1,077.48 | $0.00 | $1,946.03 | $347,201.70 |
| 185 | $347,201.70 | $1,077.48 | $0.00 | $1,963.13 | $350,242.31 |
| 186 | $350,242.31 | $1,077.48 | $0.00 | $1,980.32 | $353,300.11 |
| 187 | $353,300.11 | $1,077.48 | $0.00 | $1,997.61 | $356,375.20 |
| 188 | $356,375.20 | $1,077.48 | $0.00 | $2,015.00 | $359,467.68 |
| 189 | $359,467.68 | $1,077.48 | $0.00 | $2,032.48 | $362,577.64 |
| 190 | $362,577.64 | $1,077.48 | $0.00 | $2,050.07 | $365,705.19 |
| 191 | $365,705.19 | $1,077.48 | $0.00 | $2,067.75 | $368,850.42 |
| 192 | $368,850.42 | $1,077.48 | $0.00 | $2,085.53 | $372,013.43 |
| 193 | $372,013.43 | $1,077.48 | $0.00 | $2,103.42 | $375,194.33 |
| 194 | $375,194.33 | $1,077.48 | $0.00 | $2,121.40 | $378,393.21 |
| 195 | $378,393.21 | $1,077.48 | $0.00 | $2,139.49 | $381,610.18 |
| 196 | $381,610.18 | $1,077.48 | $0.00 | $2,157.68 | $384,845.34 |
| 197 | $384,845.34 | $1,077.48 | $0.00 | $2,175.97 | $388,098.79 |
| 198 | $388,098.79 | $1,077.48 | $0.00 | $2,194.37 | $391,370.64 |
| 199 | $391,370.64 | $1,077.48 | $0.00 | $2,212.87 | $394,660.99 |
| 200 | $394,660.99 | $1,077.48 | $0.00 | $2,231.47 | $397,969.94 |
| 201 | $397,969.94 | $1,077.48 | $0.00 | $2,250.18 | $401,297.60 |
| 202 | $401,297.60 | $1,077.48 | $0.00 | $2,268.99 | $404,644.07 |
| 203 | $404,644.07 | $1,077.48 | $0.00 | $2,287.92 | $408,009.47 |
| 204 | $408,009.47 | $1,077.48 | $0.00 | $2,306.94 | $411,393.89 |
| 205 | $411,393.89 | $1,077.48 | $0.00 | $2,326.08 | $414,797.45 |
| 206 | $414,797.45 | $1,077.48 | $0.00 | $2,345.33 | $418,220.26 |
| 207 | $418,220.26 | $1,077.48 | $0.00 | $2,364.68 | $421,662.42 |
| 208 | $421,662.42 | $1,077.48 | $0.00 | $2,384.14 | $425,124.04 |
| 209 | $425,124.04 | $1,077.48 | $0.00 | $2,403.71 | $428,605.23 |
| 210 | $428,605.23 | $1,077.48 | $0.00 | $2,423.40 | $432,106.11 |
| 211 | $432,106.11 | $1,077.48 | $0.00 | $2,443.19 | $435,626.78 |
| 212 | $435,626.78 | $1,077.48 | $0.00 | $2,463.10 | $439,167.36 |
| 213 | $439,167.36 | $1,077.48 | $0.00 | $2,483.12 | $442,727.96 |
| 214 | $442,727.96 | $1,077.48 | $0.00 | $2,503.25 | $446,308.69 |
| 215 | $446,308.69 | $1,077.48 | $0.00 | $2,523.49 | $449,909.66 |
| 216 | $449,909.66 | $1,077.48 | $0.00 | $2,543.85 | $453,530.99 |
| 217 | $453,530.99 | $1,077.48 | $126,323.44 | $2,564.33 | $330,849.36 |
| 218 | $330,849.36 | $1,077.48 | $0.00 | $1,870.67 | $333,797.51 |
| 219 | $333,797.51 | $1,077.48 | $0.00 | $1,887.34 | $336,762.33 |
| 220 | $336,762.33 | $1,077.48 | $0.00 | $1,904.10 | $339,743.91 |
| 221 | $339,743.91 | $1,077.48 | $0.00 | $1,920.96 | $342,742.35 |
| 222 | $342,742.35 | $1,077.48 | $0.00 | $1,937.92 | $345,757.75 |
| 223 | $345,757.75 | $1,077.48 | $0.00 | $1,954.96 | $348,790.19 |
| 224 | $348,790.19 | $1,077.48 | $0.00 | $1,972.11 | $351,839.78 |
| 225 | $351,839.78 | $1,077.48 | $0.00 | $1,989.35 | $354,906.61 |
| 226 | $354,906.61 | $1,077.48 | $0.00 | $2,006.69 | $357,990.78 |
| 227 | $357,990.78 | $1,077.48 | $0.00 | $2,024.13 | $361,092.39 |
| 228 | $361,092.39 | $1,077.48 | $0.00 | $2,041.67 | $364,211.54 |
| 229 | $364,211.54 | $1,077.48 | $132,639.62 | $2,059.30 | $234,708.70 |
| 230 | $234,708.70 | $1,077.48 | $0.00 | $1,327.08 | $237,113.26 |
| 231 | $237,113.26 | $1,077.48 | $0.00 | $1,340.67 | $239,531.41 |
| 232 | $239,531.41 | $1,077.48 | $0.00 | $1,354.35 | $241,963.24 |
| 233 | $241,963.24 | $1,077.48 | $0.00 | $1,368.10 | $244,408.82 |
| 234 | $244,408.82 | $1,077.48 | $0.00 | $1,381.92 | $246,868.22 |
| 235 | $246,868.22 | $1,077.48 | $0.00 | $1,395.83 | $249,341.53 |
| 236 | $249,341.53 | $1,077.48 | $0.00 | $1,409.81 | $251,828.82 |
| 237 | $251,828.82 | $1,077.48 | $0.00 | $1,423.88 | $254,330.18 |
| 238 | $254,330.18 | $1,077.48 | $0.00 | $1,438.02 | $256,845.68 |
| 239 | $256,845.68 | $1,077.48 | $0.00 | $1,452.24 | $259,375.40 |
| 240 | $259,375.40 | $1,077.48 | $0.00 | $1,466.55 | $261,919.43 |
| 241 | $261,919.43 | $1,077.48 | $139,271.60 | $1,480.93 | $125,206.24 |
| 242 | $125,206.24 | $1,077.48 | $0.00 | $707.93 | $126,991.65 |
| 243 | $126,991.65 | $1,077.48 | $0.00 | $718.03 | $128,787.16 |
| 244 | $128,787.16 | $1,077.48 | $0.00 | $728.18 | $130,592.82 |
| 245 | $130,592.82 | $1,077.48 | $0.00 | $738.39 | $132,408.69 |
| 246 | $132,408.69 | $1,077.48 | $0.00 | $748.66 | $134,234.83 |
| 247 | $134,234.83 | $1,077.48 | $0.00 | $758.98 | $136,071.29 |
| 248 | $136,071.29 | $1,077.48 | $0.00 | $769.37 | $137,918.14 |
| 249 | $137,918.14 | $1,077.48 | $0.00 | $779.81 | $139,775.43 |
| 250 | $139,775.43 | $1,077.48 | $0.00 | $790.31 | $141,643.22 |
| 251 | $141,643.22 | $1,077.48 | $0.00 | $800.87 | $143,521.57 |
| 252 | $143,521.57 | $1,077.48 | $0.00 | $811.49 | $145,410.54 |
| 253 | $145,410.54 | $0.00 | $146,235.18 | $822.17 | ($2.47) |