| Estimated Annual Cost in 2042 | $130,607 |
| Monthly savings required | $1,032 |
How much will it cost to send your child to CUNY College of Staten Island in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $522,428.48 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,032.22 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 | $34,813.00 |
| 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 CUNY College of Staten Island in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,032.22 | $0.00 | $0.00 | $1,032.22 |
| 2 | $1,032.22 | $1,032.22 | $0.00 | $5.84 | $2,070.28 |
| 3 | $2,070.28 | $1,032.22 | $0.00 | $11.71 | $3,114.21 |
| 4 | $3,114.21 | $1,032.22 | $0.00 | $17.61 | $4,164.04 |
| 5 | $4,164.04 | $1,032.22 | $0.00 | $23.54 | $5,219.80 |
| 6 | $5,219.80 | $1,032.22 | $0.00 | $29.51 | $6,281.53 |
| 7 | $6,281.53 | $1,032.22 | $0.00 | $35.52 | $7,349.27 |
| 8 | $7,349.27 | $1,032.22 | $0.00 | $41.55 | $8,423.04 |
| 9 | $8,423.04 | $1,032.22 | $0.00 | $47.63 | $9,502.89 |
| 10 | $9,502.89 | $1,032.22 | $0.00 | $53.73 | $10,588.84 |
| 11 | $10,588.84 | $1,032.22 | $0.00 | $59.87 | $11,680.93 |
| 12 | $11,680.93 | $1,032.22 | $0.00 | $66.05 | $12,779.20 |
| 13 | $12,779.20 | $1,032.22 | $0.00 | $72.26 | $13,883.68 |
| 14 | $13,883.68 | $1,032.22 | $0.00 | $78.50 | $14,994.40 |
| 15 | $14,994.40 | $1,032.22 | $0.00 | $84.78 | $16,111.40 |
| 16 | $16,111.40 | $1,032.22 | $0.00 | $91.10 | $17,234.72 |
| 17 | $17,234.72 | $1,032.22 | $0.00 | $97.45 | $18,364.39 |
| 18 | $18,364.39 | $1,032.22 | $0.00 | $103.83 | $19,500.44 |
| 19 | $19,500.44 | $1,032.22 | $0.00 | $110.26 | $20,642.92 |
| 20 | $20,642.92 | $1,032.22 | $0.00 | $116.72 | $21,791.86 |
| 21 | $21,791.86 | $1,032.22 | $0.00 | $123.21 | $22,947.29 |
| 22 | $22,947.29 | $1,032.22 | $0.00 | $129.75 | $24,109.26 |
| 23 | $24,109.26 | $1,032.22 | $0.00 | $136.32 | $25,277.80 |
| 24 | $25,277.80 | $1,032.22 | $0.00 | $142.92 | $26,452.94 |
| 25 | $26,452.94 | $1,032.22 | $0.00 | $149.57 | $27,634.73 |
| 26 | $27,634.73 | $1,032.22 | $0.00 | $156.25 | $28,823.20 |
| 27 | $28,823.20 | $1,032.22 | $0.00 | $162.97 | $30,018.39 |
| 28 | $30,018.39 | $1,032.22 | $0.00 | $169.73 | $31,220.34 |
| 29 | $31,220.34 | $1,032.22 | $0.00 | $176.52 | $32,429.08 |
| 30 | $32,429.08 | $1,032.22 | $0.00 | $183.36 | $33,644.66 |
| 31 | $33,644.66 | $1,032.22 | $0.00 | $190.23 | $34,867.11 |
| 32 | $34,867.11 | $1,032.22 | $0.00 | $197.14 | $36,096.47 |
| 33 | $36,096.47 | $1,032.22 | $0.00 | $204.09 | $37,332.78 |
| 34 | $37,332.78 | $1,032.22 | $0.00 | $211.08 | $38,576.08 |
| 35 | $38,576.08 | $1,032.22 | $0.00 | $218.11 | $39,826.41 |
| 36 | $39,826.41 | $1,032.22 | $0.00 | $225.18 | $41,083.81 |
| 37 | $41,083.81 | $1,032.22 | $0.00 | $232.29 | $42,348.32 |
| 38 | $42,348.32 | $1,032.22 | $0.00 | $239.44 | $43,619.98 |
| 39 | $43,619.98 | $1,032.22 | $0.00 | $246.63 | $44,898.83 |
| 40 | $44,898.83 | $1,032.22 | $0.00 | $253.86 | $46,184.91 |
| 41 | $46,184.91 | $1,032.22 | $0.00 | $261.14 | $47,478.27 |
| 42 | $47,478.27 | $1,032.22 | $0.00 | $268.45 | $48,778.94 |
| 43 | $48,778.94 | $1,032.22 | $0.00 | $275.80 | $50,086.96 |
| 44 | $50,086.96 | $1,032.22 | $0.00 | $283.20 | $51,402.38 |
| 45 | $51,402.38 | $1,032.22 | $0.00 | $290.64 | $52,725.24 |
| 46 | $52,725.24 | $1,032.22 | $0.00 | $298.12 | $54,055.58 |
| 47 | $54,055.58 | $1,032.22 | $0.00 | $305.64 | $55,393.44 |
| 48 | $55,393.44 | $1,032.22 | $0.00 | $313.20 | $56,738.86 |
| 49 | $56,738.86 | $1,032.22 | $0.00 | $320.81 | $58,091.89 |
| 50 | $58,091.89 | $1,032.22 | $0.00 | $328.46 | $59,452.57 |
| 51 | $59,452.57 | $1,032.22 | $0.00 | $336.15 | $60,820.94 |
| 52 | $60,820.94 | $1,032.22 | $0.00 | $343.89 | $62,197.05 |
| 53 | $62,197.05 | $1,032.22 | $0.00 | $351.67 | $63,580.94 |
| 54 | $63,580.94 | $1,032.22 | $0.00 | $359.50 | $64,972.66 |
| 55 | $64,972.66 | $1,032.22 | $0.00 | $367.36 | $66,372.24 |
| 56 | $66,372.24 | $1,032.22 | $0.00 | $375.28 | $67,779.74 |
| 57 | $67,779.74 | $1,032.22 | $0.00 | $383.24 | $69,195.20 |
| 58 | $69,195.20 | $1,032.22 | $0.00 | $391.24 | $70,618.66 |
| 59 | $70,618.66 | $1,032.22 | $0.00 | $399.29 | $72,050.17 |
| 60 | $72,050.17 | $1,032.22 | $0.00 | $407.38 | $73,489.77 |
| 61 | $73,489.77 | $1,032.22 | $0.00 | $415.52 | $74,937.51 |
| 62 | $74,937.51 | $1,032.22 | $0.00 | $423.71 | $76,393.44 |
| 63 | $76,393.44 | $1,032.22 | $0.00 | $431.94 | $77,857.60 |
| 64 | $77,857.60 | $1,032.22 | $0.00 | $440.22 | $79,330.04 |
| 65 | $79,330.04 | $1,032.22 | $0.00 | $448.54 | $80,810.80 |
| 66 | $80,810.80 | $1,032.22 | $0.00 | $456.92 | $82,299.94 |
| 67 | $82,299.94 | $1,032.22 | $0.00 | $465.34 | $83,797.50 |
| 68 | $83,797.50 | $1,032.22 | $0.00 | $473.80 | $85,303.52 |
| 69 | $85,303.52 | $1,032.22 | $0.00 | $482.32 | $86,818.06 |
| 70 | $86,818.06 | $1,032.22 | $0.00 | $490.88 | $88,341.16 |
| 71 | $88,341.16 | $1,032.22 | $0.00 | $499.49 | $89,872.87 |
| 72 | $89,872.87 | $1,032.22 | $0.00 | $508.15 | $91,413.24 |
| 73 | $91,413.24 | $1,032.22 | $0.00 | $516.86 | $92,962.32 |
| 74 | $92,962.32 | $1,032.22 | $0.00 | $525.62 | $94,520.16 |
| 75 | $94,520.16 | $1,032.22 | $0.00 | $534.43 | $96,086.81 |
| 76 | $96,086.81 | $1,032.22 | $0.00 | $543.29 | $97,662.32 |
| 77 | $97,662.32 | $1,032.22 | $0.00 | $552.20 | $99,246.74 |
| 78 | $99,246.74 | $1,032.22 | $0.00 | $561.16 | $100,840.12 |
| 79 | $100,840.12 | $1,032.22 | $0.00 | $570.16 | $102,442.50 |
| 80 | $102,442.50 | $1,032.22 | $0.00 | $579.22 | $104,053.94 |
| 81 | $104,053.94 | $1,032.22 | $0.00 | $588.34 | $105,674.50 |
| 82 | $105,674.50 | $1,032.22 | $0.00 | $597.50 | $107,304.22 |
| 83 | $107,304.22 | $1,032.22 | $0.00 | $606.71 | $108,943.15 |
| 84 | $108,943.15 | $1,032.22 | $0.00 | $615.98 | $110,591.35 |
| 85 | $110,591.35 | $1,032.22 | $0.00 | $625.30 | $112,248.87 |
| 86 | $112,248.87 | $1,032.22 | $0.00 | $634.67 | $113,915.76 |
| 87 | $113,915.76 | $1,032.22 | $0.00 | $644.10 | $115,592.08 |
| 88 | $115,592.08 | $1,032.22 | $0.00 | $653.57 | $117,277.87 |
| 89 | $117,277.87 | $1,032.22 | $0.00 | $663.11 | $118,973.20 |
| 90 | $118,973.20 | $1,032.22 | $0.00 | $672.69 | $120,678.11 |
| 91 | $120,678.11 | $1,032.22 | $0.00 | $682.33 | $122,392.66 |
| 92 | $122,392.66 | $1,032.22 | $0.00 | $692.03 | $124,116.91 |
| 93 | $124,116.91 | $1,032.22 | $0.00 | $701.78 | $125,850.91 |
| 94 | $125,850.91 | $1,032.22 | $0.00 | $711.58 | $127,594.71 |
| 95 | $127,594.71 | $1,032.22 | $0.00 | $721.44 | $129,348.37 |
| 96 | $129,348.37 | $1,032.22 | $0.00 | $731.35 | $131,111.94 |
| 97 | $131,111.94 | $1,032.22 | $0.00 | $741.33 | $132,885.49 |
| 98 | $132,885.49 | $1,032.22 | $0.00 | $751.35 | $134,669.06 |
| 99 | $134,669.06 | $1,032.22 | $0.00 | $761.44 | $136,462.72 |
| 100 | $136,462.72 | $1,032.22 | $0.00 | $771.58 | $138,266.52 |
| 101 | $138,266.52 | $1,032.22 | $0.00 | $781.78 | $140,080.52 |
| 102 | $140,080.52 | $1,032.22 | $0.00 | $792.04 | $141,904.78 |
| 103 | $141,904.78 | $1,032.22 | $0.00 | $802.35 | $143,739.35 |
| 104 | $143,739.35 | $1,032.22 | $0.00 | $812.72 | $145,584.29 |
| 105 | $145,584.29 | $1,032.22 | $0.00 | $823.15 | $147,439.66 |
| 106 | $147,439.66 | $1,032.22 | $0.00 | $833.65 | $149,305.53 |
| 107 | $149,305.53 | $1,032.22 | $0.00 | $844.20 | $151,181.95 |
| 108 | $151,181.95 | $1,032.22 | $0.00 | $854.80 | $153,068.97 |
| 109 | $153,068.97 | $1,032.22 | $0.00 | $865.47 | $154,966.66 |
| 110 | $154,966.66 | $1,032.22 | $0.00 | $876.20 | $156,875.08 |
| 111 | $156,875.08 | $1,032.22 | $0.00 | $886.99 | $158,794.29 |
| 112 | $158,794.29 | $1,032.22 | $0.00 | $897.85 | $160,724.36 |
| 113 | $160,724.36 | $1,032.22 | $0.00 | $908.76 | $162,665.34 |
| 114 | $162,665.34 | $1,032.22 | $0.00 | $919.73 | $164,617.29 |
| 115 | $164,617.29 | $1,032.22 | $0.00 | $930.77 | $166,580.28 |
| 116 | $166,580.28 | $1,032.22 | $0.00 | $941.87 | $168,554.37 |
| 117 | $168,554.37 | $1,032.22 | $0.00 | $953.03 | $170,539.62 |
| 118 | $170,539.62 | $1,032.22 | $0.00 | $964.26 | $172,536.10 |
| 119 | $172,536.10 | $1,032.22 | $0.00 | $975.54 | $174,543.86 |
| 120 | $174,543.86 | $1,032.22 | $0.00 | $986.90 | $176,562.98 |
| 121 | $176,562.98 | $1,032.22 | $0.00 | $998.31 | $178,593.51 |
| 122 | $178,593.51 | $1,032.22 | $0.00 | $1,009.79 | $180,635.52 |
| 123 | $180,635.52 | $1,032.22 | $0.00 | $1,021.34 | $182,689.08 |
| 124 | $182,689.08 | $1,032.22 | $0.00 | $1,032.95 | $184,754.25 |
| 125 | $184,754.25 | $1,032.22 | $0.00 | $1,044.63 | $186,831.10 |
| 126 | $186,831.10 | $1,032.22 | $0.00 | $1,056.37 | $188,919.69 |
| 127 | $188,919.69 | $1,032.22 | $0.00 | $1,068.18 | $191,020.09 |
| 128 | $191,020.09 | $1,032.22 | $0.00 | $1,080.06 | $193,132.37 |
| 129 | $193,132.37 | $1,032.22 | $0.00 | $1,092.00 | $195,256.59 |
| 130 | $195,256.59 | $1,032.22 | $0.00 | $1,104.01 | $197,392.82 |
| 131 | $197,392.82 | $1,032.22 | $0.00 | $1,116.09 | $199,541.13 |
| 132 | $199,541.13 | $1,032.22 | $0.00 | $1,128.23 | $201,701.58 |
| 133 | $201,701.58 | $1,032.22 | $0.00 | $1,140.45 | $203,874.25 |
| 134 | $203,874.25 | $1,032.22 | $0.00 | $1,152.73 | $206,059.20 |
| 135 | $206,059.20 | $1,032.22 | $0.00 | $1,165.09 | $208,256.51 |
| 136 | $208,256.51 | $1,032.22 | $0.00 | $1,177.51 | $210,466.24 |
| 137 | $210,466.24 | $1,032.22 | $0.00 | $1,190.01 | $212,688.47 |
| 138 | $212,688.47 | $1,032.22 | $0.00 | $1,202.57 | $214,923.26 |
| 139 | $214,923.26 | $1,032.22 | $0.00 | $1,215.21 | $217,170.69 |
| 140 | $217,170.69 | $1,032.22 | $0.00 | $1,227.91 | $219,430.82 |
| 141 | $219,430.82 | $1,032.22 | $0.00 | $1,240.69 | $221,703.73 |
| 142 | $221,703.73 | $1,032.22 | $0.00 | $1,253.55 | $223,989.50 |
| 143 | $223,989.50 | $1,032.22 | $0.00 | $1,266.47 | $226,288.19 |
| 144 | $226,288.19 | $1,032.22 | $0.00 | $1,279.47 | $228,599.88 |
| 145 | $228,599.88 | $1,032.22 | $0.00 | $1,292.54 | $230,924.64 |
| 146 | $230,924.64 | $1,032.22 | $0.00 | $1,305.68 | $233,262.54 |
| 147 | $233,262.54 | $1,032.22 | $0.00 | $1,318.90 | $235,613.66 |
| 148 | $235,613.66 | $1,032.22 | $0.00 | $1,332.19 | $237,978.07 |
| 149 | $237,978.07 | $1,032.22 | $0.00 | $1,345.56 | $240,355.85 |
| 150 | $240,355.85 | $1,032.22 | $0.00 | $1,359.01 | $242,747.08 |
| 151 | $242,747.08 | $1,032.22 | $0.00 | $1,372.53 | $245,151.83 |
| 152 | $245,151.83 | $1,032.22 | $0.00 | $1,386.12 | $247,570.17 |
| 153 | $247,570.17 | $1,032.22 | $0.00 | $1,399.80 | $250,002.19 |
| 154 | $250,002.19 | $1,032.22 | $0.00 | $1,413.55 | $252,447.96 |
| 155 | $252,447.96 | $1,032.22 | $0.00 | $1,427.38 | $254,907.56 |
| 156 | $254,907.56 | $1,032.22 | $0.00 | $1,441.28 | $257,381.06 |
| 157 | $257,381.06 | $1,032.22 | $0.00 | $1,455.27 | $259,868.55 |
| 158 | $259,868.55 | $1,032.22 | $0.00 | $1,469.33 | $262,370.10 |
| 159 | $262,370.10 | $1,032.22 | $0.00 | $1,483.48 | $264,885.80 |
| 160 | $264,885.80 | $1,032.22 | $0.00 | $1,497.70 | $267,415.72 |
| 161 | $267,415.72 | $1,032.22 | $0.00 | $1,512.01 | $269,959.95 |
| 162 | $269,959.95 | $1,032.22 | $0.00 | $1,526.39 | $272,518.56 |
| 163 | $272,518.56 | $1,032.22 | $0.00 | $1,540.86 | $275,091.64 |
| 164 | $275,091.64 | $1,032.22 | $0.00 | $1,555.41 | $277,679.27 |
| 165 | $277,679.27 | $1,032.22 | $0.00 | $1,570.04 | $280,281.53 |
| 166 | $280,281.53 | $1,032.22 | $0.00 | $1,584.75 | $282,898.50 |
| 167 | $282,898.50 | $1,032.22 | $0.00 | $1,599.55 | $285,530.27 |
| 168 | $285,530.27 | $1,032.22 | $0.00 | $1,614.43 | $288,176.92 |
| 169 | $288,176.92 | $1,032.22 | $0.00 | $1,629.39 | $290,838.53 |
| 170 | $290,838.53 | $1,032.22 | $0.00 | $1,644.44 | $293,515.19 |
| 171 | $293,515.19 | $1,032.22 | $0.00 | $1,659.58 | $296,206.99 |
| 172 | $296,206.99 | $1,032.22 | $0.00 | $1,674.80 | $298,914.01 |
| 173 | $298,914.01 | $1,032.22 | $0.00 | $1,690.10 | $301,636.33 |
| 174 | $301,636.33 | $1,032.22 | $0.00 | $1,705.50 | $304,374.05 |
| 175 | $304,374.05 | $1,032.22 | $0.00 | $1,720.98 | $307,127.25 |
| 176 | $307,127.25 | $1,032.22 | $0.00 | $1,736.54 | $309,896.01 |
| 177 | $309,896.01 | $1,032.22 | $0.00 | $1,752.20 | $312,680.43 |
| 178 | $312,680.43 | $1,032.22 | $0.00 | $1,767.94 | $315,480.59 |
| 179 | $315,480.59 | $1,032.22 | $0.00 | $1,783.77 | $318,296.58 |
| 180 | $318,296.58 | $1,032.22 | $0.00 | $1,799.70 | $321,128.50 |
| 181 | $321,128.50 | $1,032.22 | $0.00 | $1,815.71 | $323,976.43 |
| 182 | $323,976.43 | $1,032.22 | $0.00 | $1,831.81 | $326,840.46 |
| 183 | $326,840.46 | $1,032.22 | $0.00 | $1,848.00 | $329,720.68 |
| 184 | $329,720.68 | $1,032.22 | $0.00 | $1,864.29 | $332,617.19 |
| 185 | $332,617.19 | $1,032.22 | $0.00 | $1,880.67 | $335,530.08 |
| 186 | $335,530.08 | $1,032.22 | $0.00 | $1,897.14 | $338,459.44 |
| 187 | $338,459.44 | $1,032.22 | $0.00 | $1,913.70 | $341,405.36 |
| 188 | $341,405.36 | $1,032.22 | $0.00 | $1,930.36 | $344,367.94 |
| 189 | $344,367.94 | $1,032.22 | $0.00 | $1,947.11 | $347,347.27 |
| 190 | $347,347.27 | $1,032.22 | $0.00 | $1,963.95 | $350,343.44 |
| 191 | $350,343.44 | $1,032.22 | $0.00 | $1,980.89 | $353,356.55 |
| 192 | $353,356.55 | $1,032.22 | $0.00 | $1,997.93 | $356,386.70 |
| 193 | $356,386.70 | $1,032.22 | $0.00 | $2,015.06 | $359,433.98 |
| 194 | $359,433.98 | $1,032.22 | $0.00 | $2,032.29 | $362,498.49 |
| 195 | $362,498.49 | $1,032.22 | $0.00 | $2,049.62 | $365,580.33 |
| 196 | $365,580.33 | $1,032.22 | $0.00 | $2,067.04 | $368,679.59 |
| 197 | $368,679.59 | $1,032.22 | $0.00 | $2,084.57 | $371,796.38 |
| 198 | $371,796.38 | $1,032.22 | $0.00 | $2,102.19 | $374,930.79 |
| 199 | $374,930.79 | $1,032.22 | $0.00 | $2,119.91 | $378,082.92 |
| 200 | $378,082.92 | $1,032.22 | $0.00 | $2,137.74 | $381,252.88 |
| 201 | $381,252.88 | $1,032.22 | $0.00 | $2,155.66 | $384,440.76 |
| 202 | $384,440.76 | $1,032.22 | $0.00 | $2,173.68 | $387,646.66 |
| 203 | $387,646.66 | $1,032.22 | $0.00 | $2,191.81 | $390,870.69 |
| 204 | $390,870.69 | $1,032.22 | $0.00 | $2,210.04 | $394,112.95 |
| 205 | $394,112.95 | $1,032.22 | $0.00 | $2,228.37 | $397,373.54 |
| 206 | $397,373.54 | $1,032.22 | $0.00 | $2,246.81 | $400,652.57 |
| 207 | $400,652.57 | $1,032.22 | $0.00 | $2,265.35 | $403,950.14 |
| 208 | $403,950.14 | $1,032.22 | $0.00 | $2,283.99 | $407,266.35 |
| 209 | $407,266.35 | $1,032.22 | $0.00 | $2,302.74 | $410,601.31 |
| 210 | $410,601.31 | $1,032.22 | $0.00 | $2,321.60 | $413,955.13 |
| 211 | $413,955.13 | $1,032.22 | $0.00 | $2,340.56 | $417,327.91 |
| 212 | $417,327.91 | $1,032.22 | $0.00 | $2,359.63 | $420,719.76 |
| 213 | $420,719.76 | $1,032.22 | $0.00 | $2,378.81 | $424,130.79 |
| 214 | $424,130.79 | $1,032.22 | $0.00 | $2,398.10 | $427,561.11 |
| 215 | $427,561.11 | $1,032.22 | $0.00 | $2,417.49 | $431,010.82 |
| 216 | $431,010.82 | $1,032.22 | $0.00 | $2,437.00 | $434,480.04 |
| 217 | $434,480.04 | $1,032.22 | $117,665.58 | $2,456.61 | $320,303.29 |
| 218 | $320,303.29 | $1,032.22 | $0.00 | $1,811.04 | $323,146.55 |
| 219 | $323,146.55 | $1,032.22 | $0.00 | $1,827.12 | $326,005.89 |
| 220 | $326,005.89 | $1,032.22 | $0.00 | $1,843.28 | $328,881.39 |
| 221 | $328,881.39 | $1,032.22 | $0.00 | $1,859.54 | $331,773.15 |
| 222 | $331,773.15 | $1,032.22 | $0.00 | $1,875.89 | $334,681.26 |
| 223 | $334,681.26 | $1,032.22 | $0.00 | $1,892.34 | $337,605.82 |
| 224 | $337,605.82 | $1,032.22 | $0.00 | $1,908.87 | $340,546.91 |
| 225 | $340,546.91 | $1,032.22 | $0.00 | $1,925.50 | $343,504.63 |
| 226 | $343,504.63 | $1,032.22 | $0.00 | $1,942.23 | $346,479.08 |
| 227 | $346,479.08 | $1,032.22 | $0.00 | $1,959.04 | $349,470.34 |
| 228 | $349,470.34 | $1,032.22 | $0.00 | $1,975.96 | $352,478.52 |
| 229 | $352,478.52 | $1,032.22 | $125,902.17 | $1,992.96 | $229,601.53 |
| 230 | $229,601.53 | $1,032.22 | $0.00 | $1,298.20 | $231,931.95 |
| 231 | $231,931.95 | $1,032.22 | $0.00 | $1,311.38 | $234,275.55 |
| 232 | $234,275.55 | $1,032.22 | $0.00 | $1,324.63 | $236,632.40 |
| 233 | $236,632.40 | $1,032.22 | $0.00 | $1,337.95 | $239,002.57 |
| 234 | $239,002.57 | $1,032.22 | $0.00 | $1,351.36 | $241,386.15 |
| 235 | $241,386.15 | $1,032.22 | $0.00 | $1,364.83 | $243,783.20 |
| 236 | $243,783.20 | $1,032.22 | $0.00 | $1,378.39 | $246,193.81 |
| 237 | $246,193.81 | $1,032.22 | $0.00 | $1,392.02 | $248,618.05 |
| 238 | $248,618.05 | $1,032.22 | $0.00 | $1,405.72 | $251,055.99 |
| 239 | $251,055.99 | $1,032.22 | $0.00 | $1,419.51 | $253,507.72 |
| 240 | $253,507.72 | $1,032.22 | $0.00 | $1,433.37 | $255,973.31 |
| 241 | $255,973.31 | $1,032.22 | $134,715.33 | $1,447.31 | $123,737.51 |
| 242 | $123,737.51 | $1,032.22 | $0.00 | $699.63 | $125,469.36 |
| 243 | $125,469.36 | $1,032.22 | $0.00 | $709.42 | $127,211.00 |
| 244 | $127,211.00 | $1,032.22 | $0.00 | $719.27 | $128,962.49 |
| 245 | $128,962.49 | $1,032.22 | $0.00 | $729.17 | $130,723.88 |
| 246 | $130,723.88 | $1,032.22 | $0.00 | $739.13 | $132,495.23 |
| 247 | $132,495.23 | $1,032.22 | $0.00 | $749.15 | $134,276.60 |
| 248 | $134,276.60 | $1,032.22 | $0.00 | $759.22 | $136,068.04 |
| 249 | $136,068.04 | $1,032.22 | $0.00 | $769.35 | $137,869.61 |
| 250 | $137,869.61 | $1,032.22 | $0.00 | $779.53 | $139,681.36 |
| 251 | $139,681.36 | $1,032.22 | $0.00 | $789.78 | $141,503.36 |
| 252 | $141,503.36 | $1,032.22 | $0.00 | $800.08 | $143,335.66 |
| 253 | $143,335.66 | $0.00 | $144,145.40 | $810.44 | $0.70 |