How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $193,069 |
| Monthly savings required | $1,528 |
How much will it cost to send your child to Lewis & Clark College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $772,277.92 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,528.30 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 | $74,452.00 |
| 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 Lewis & Clark College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,528.30 | $0.00 | $0.00 | $1,528.30 |
| 2 | $1,528.30 | $1,528.30 | $0.00 | $8.64 | $3,065.24 |
| 3 | $3,065.24 | $1,528.30 | $0.00 | $17.33 | $4,610.87 |
| 4 | $4,610.87 | $1,528.30 | $0.00 | $26.07 | $6,165.24 |
| 5 | $6,165.24 | $1,528.30 | $0.00 | $34.86 | $7,728.40 |
| 6 | $7,728.40 | $1,528.30 | $0.00 | $43.70 | $9,300.40 |
| 7 | $9,300.40 | $1,528.30 | $0.00 | $52.59 | $10,881.29 |
| 8 | $10,881.29 | $1,528.30 | $0.00 | $61.52 | $12,471.11 |
| 9 | $12,471.11 | $1,528.30 | $0.00 | $70.51 | $14,069.92 |
| 10 | $14,069.92 | $1,528.30 | $0.00 | $79.55 | $15,677.77 |
| 11 | $15,677.77 | $1,528.30 | $0.00 | $88.64 | $17,294.71 |
| 12 | $17,294.71 | $1,528.30 | $0.00 | $97.79 | $18,920.80 |
| 13 | $18,920.80 | $1,528.30 | $0.00 | $106.98 | $20,556.08 |
| 14 | $20,556.08 | $1,528.30 | $0.00 | $116.23 | $22,200.61 |
| 15 | $22,200.61 | $1,528.30 | $0.00 | $125.53 | $23,854.44 |
| 16 | $23,854.44 | $1,528.30 | $0.00 | $134.88 | $25,517.62 |
| 17 | $25,517.62 | $1,528.30 | $0.00 | $144.28 | $27,190.20 |
| 18 | $27,190.20 | $1,528.30 | $0.00 | $153.74 | $28,872.24 |
| 19 | $28,872.24 | $1,528.30 | $0.00 | $163.25 | $30,563.79 |
| 20 | $30,563.79 | $1,528.30 | $0.00 | $172.81 | $32,264.90 |
| 21 | $32,264.90 | $1,528.30 | $0.00 | $182.43 | $33,975.63 |
| 22 | $33,975.63 | $1,528.30 | $0.00 | $192.10 | $35,696.03 |
| 23 | $35,696.03 | $1,528.30 | $0.00 | $201.83 | $37,426.16 |
| 24 | $37,426.16 | $1,528.30 | $0.00 | $211.61 | $39,166.07 |
| 25 | $39,166.07 | $1,528.30 | $0.00 | $221.45 | $40,915.82 |
| 26 | $40,915.82 | $1,528.30 | $0.00 | $231.34 | $42,675.46 |
| 27 | $42,675.46 | $1,528.30 | $0.00 | $241.29 | $44,445.05 |
| 28 | $44,445.05 | $1,528.30 | $0.00 | $251.30 | $46,224.65 |
| 29 | $46,224.65 | $1,528.30 | $0.00 | $261.36 | $48,014.31 |
| 30 | $48,014.31 | $1,528.30 | $0.00 | $271.48 | $49,814.09 |
| 31 | $49,814.09 | $1,528.30 | $0.00 | $281.66 | $51,624.05 |
| 32 | $51,624.05 | $1,528.30 | $0.00 | $291.89 | $53,444.24 |
| 33 | $53,444.24 | $1,528.30 | $0.00 | $302.18 | $55,274.72 |
| 34 | $55,274.72 | $1,528.30 | $0.00 | $312.53 | $57,115.55 |
| 35 | $57,115.55 | $1,528.30 | $0.00 | $322.94 | $58,966.79 |
| 36 | $58,966.79 | $1,528.30 | $0.00 | $333.41 | $60,828.50 |
| 37 | $60,828.50 | $1,528.30 | $0.00 | $343.93 | $62,700.73 |
| 38 | $62,700.73 | $1,528.30 | $0.00 | $354.52 | $64,583.55 |
| 39 | $64,583.55 | $1,528.30 | $0.00 | $365.16 | $66,477.01 |
| 40 | $66,477.01 | $1,528.30 | $0.00 | $375.87 | $68,381.18 |
| 41 | $68,381.18 | $1,528.30 | $0.00 | $386.64 | $70,296.12 |
| 42 | $70,296.12 | $1,528.30 | $0.00 | $397.46 | $72,221.88 |
| 43 | $72,221.88 | $1,528.30 | $0.00 | $408.35 | $74,158.53 |
| 44 | $74,158.53 | $1,528.30 | $0.00 | $419.30 | $76,106.13 |
| 45 | $76,106.13 | $1,528.30 | $0.00 | $430.32 | $78,064.75 |
| 46 | $78,064.75 | $1,528.30 | $0.00 | $441.39 | $80,034.44 |
| 47 | $80,034.44 | $1,528.30 | $0.00 | $452.53 | $82,015.27 |
| 48 | $82,015.27 | $1,528.30 | $0.00 | $463.73 | $84,007.30 |
| 49 | $84,007.30 | $1,528.30 | $0.00 | $474.99 | $86,010.59 |
| 50 | $86,010.59 | $1,528.30 | $0.00 | $486.32 | $88,025.21 |
| 51 | $88,025.21 | $1,528.30 | $0.00 | $497.71 | $90,051.22 |
| 52 | $90,051.22 | $1,528.30 | $0.00 | $509.16 | $92,088.68 |
| 53 | $92,088.68 | $1,528.30 | $0.00 | $520.68 | $94,137.66 |
| 54 | $94,137.66 | $1,528.30 | $0.00 | $532.27 | $96,198.23 |
| 55 | $96,198.23 | $1,528.30 | $0.00 | $543.92 | $98,270.45 |
| 56 | $98,270.45 | $1,528.30 | $0.00 | $555.64 | $100,354.39 |
| 57 | $100,354.39 | $1,528.30 | $0.00 | $567.42 | $102,450.11 |
| 58 | $102,450.11 | $1,528.30 | $0.00 | $579.27 | $104,557.68 |
| 59 | $104,557.68 | $1,528.30 | $0.00 | $591.18 | $106,677.16 |
| 60 | $106,677.16 | $1,528.30 | $0.00 | $603.17 | $108,808.63 |
| 61 | $108,808.63 | $1,528.30 | $0.00 | $615.22 | $110,952.15 |
| 62 | $110,952.15 | $1,528.30 | $0.00 | $627.34 | $113,107.79 |
| 63 | $113,107.79 | $1,528.30 | $0.00 | $639.53 | $115,275.62 |
| 64 | $115,275.62 | $1,528.30 | $0.00 | $651.79 | $117,455.71 |
| 65 | $117,455.71 | $1,528.30 | $0.00 | $664.11 | $119,648.12 |
| 66 | $119,648.12 | $1,528.30 | $0.00 | $676.51 | $121,852.93 |
| 67 | $121,852.93 | $1,528.30 | $0.00 | $688.97 | $124,070.20 |
| 68 | $124,070.20 | $1,528.30 | $0.00 | $701.51 | $126,300.01 |
| 69 | $126,300.01 | $1,528.30 | $0.00 | $714.12 | $128,542.43 |
| 70 | $128,542.43 | $1,528.30 | $0.00 | $726.80 | $130,797.53 |
| 71 | $130,797.53 | $1,528.30 | $0.00 | $739.55 | $133,065.38 |
| 72 | $133,065.38 | $1,528.30 | $0.00 | $752.37 | $135,346.05 |
| 73 | $135,346.05 | $1,528.30 | $0.00 | $765.27 | $137,639.62 |
| 74 | $137,639.62 | $1,528.30 | $0.00 | $778.23 | $139,946.15 |
| 75 | $139,946.15 | $1,528.30 | $0.00 | $791.28 | $142,265.73 |
| 76 | $142,265.73 | $1,528.30 | $0.00 | $804.39 | $144,598.42 |
| 77 | $144,598.42 | $1,528.30 | $0.00 | $817.58 | $146,944.30 |
| 78 | $146,944.30 | $1,528.30 | $0.00 | $830.84 | $149,303.44 |
| 79 | $149,303.44 | $1,528.30 | $0.00 | $844.18 | $151,675.92 |
| 80 | $151,675.92 | $1,528.30 | $0.00 | $857.60 | $154,061.82 |
| 81 | $154,061.82 | $1,528.30 | $0.00 | $871.09 | $156,461.21 |
| 82 | $156,461.21 | $1,528.30 | $0.00 | $884.65 | $158,874.16 |
| 83 | $158,874.16 | $1,528.30 | $0.00 | $898.30 | $161,300.76 |
| 84 | $161,300.76 | $1,528.30 | $0.00 | $912.02 | $163,741.08 |
| 85 | $163,741.08 | $1,528.30 | $0.00 | $925.82 | $166,195.20 |
| 86 | $166,195.20 | $1,528.30 | $0.00 | $939.69 | $168,663.19 |
| 87 | $168,663.19 | $1,528.30 | $0.00 | $953.65 | $171,145.14 |
| 88 | $171,145.14 | $1,528.30 | $0.00 | $967.68 | $173,641.12 |
| 89 | $173,641.12 | $1,528.30 | $0.00 | $981.79 | $176,151.21 |
| 90 | $176,151.21 | $1,528.30 | $0.00 | $995.98 | $178,675.49 |
| 91 | $178,675.49 | $1,528.30 | $0.00 | $1,010.26 | $181,214.05 |
| 92 | $181,214.05 | $1,528.30 | $0.00 | $1,024.61 | $183,766.96 |
| 93 | $183,766.96 | $1,528.30 | $0.00 | $1,039.05 | $186,334.31 |
| 94 | $186,334.31 | $1,528.30 | $0.00 | $1,053.56 | $188,916.17 |
| 95 | $188,916.17 | $1,528.30 | $0.00 | $1,068.16 | $191,512.63 |
| 96 | $191,512.63 | $1,528.30 | $0.00 | $1,082.84 | $194,123.77 |
| 97 | $194,123.77 | $1,528.30 | $0.00 | $1,097.60 | $196,749.67 |
| 98 | $196,749.67 | $1,528.30 | $0.00 | $1,112.45 | $199,390.42 |
| 99 | $199,390.42 | $1,528.30 | $0.00 | $1,127.38 | $202,046.10 |
| 100 | $202,046.10 | $1,528.30 | $0.00 | $1,142.40 | $204,716.80 |
| 101 | $204,716.80 | $1,528.30 | $0.00 | $1,157.50 | $207,402.60 |
| 102 | $207,402.60 | $1,528.30 | $0.00 | $1,172.68 | $210,103.58 |
| 103 | $210,103.58 | $1,528.30 | $0.00 | $1,187.96 | $212,819.84 |
| 104 | $212,819.84 | $1,528.30 | $0.00 | $1,203.31 | $215,551.45 |
| 105 | $215,551.45 | $1,528.30 | $0.00 | $1,218.76 | $218,298.51 |
| 106 | $218,298.51 | $1,528.30 | $0.00 | $1,234.29 | $221,061.10 |
| 107 | $221,061.10 | $1,528.30 | $0.00 | $1,249.91 | $223,839.31 |
| 108 | $223,839.31 | $1,528.30 | $0.00 | $1,265.62 | $226,633.23 |
| 109 | $226,633.23 | $1,528.30 | $0.00 | $1,281.42 | $229,442.95 |
| 110 | $229,442.95 | $1,528.30 | $0.00 | $1,297.30 | $232,268.55 |
| 111 | $232,268.55 | $1,528.30 | $0.00 | $1,313.28 | $235,110.13 |
| 112 | $235,110.13 | $1,528.30 | $0.00 | $1,329.35 | $237,967.78 |
| 113 | $237,967.78 | $1,528.30 | $0.00 | $1,345.50 | $240,841.58 |
| 114 | $240,841.58 | $1,528.30 | $0.00 | $1,361.75 | $243,731.63 |
| 115 | $243,731.63 | $1,528.30 | $0.00 | $1,378.09 | $246,638.02 |
| 116 | $246,638.02 | $1,528.30 | $0.00 | $1,394.53 | $249,560.85 |
| 117 | $249,560.85 | $1,528.30 | $0.00 | $1,411.05 | $252,500.20 |
| 118 | $252,500.20 | $1,528.30 | $0.00 | $1,427.67 | $255,456.17 |
| 119 | $255,456.17 | $1,528.30 | $0.00 | $1,444.39 | $258,428.86 |
| 120 | $258,428.86 | $1,528.30 | $0.00 | $1,461.19 | $261,418.35 |
| 121 | $261,418.35 | $1,528.30 | $0.00 | $1,478.10 | $264,424.75 |
| 122 | $264,424.75 | $1,528.30 | $0.00 | $1,495.10 | $267,448.15 |
| 123 | $267,448.15 | $1,528.30 | $0.00 | $1,512.19 | $270,488.64 |
| 124 | $270,488.64 | $1,528.30 | $0.00 | $1,529.38 | $273,546.32 |
| 125 | $273,546.32 | $1,528.30 | $0.00 | $1,546.67 | $276,621.29 |
| 126 | $276,621.29 | $1,528.30 | $0.00 | $1,564.06 | $279,713.65 |
| 127 | $279,713.65 | $1,528.30 | $0.00 | $1,581.54 | $282,823.49 |
| 128 | $282,823.49 | $1,528.30 | $0.00 | $1,599.13 | $285,950.92 |
| 129 | $285,950.92 | $1,528.30 | $0.00 | $1,616.81 | $289,096.03 |
| 130 | $289,096.03 | $1,528.30 | $0.00 | $1,634.59 | $292,258.92 |
| 131 | $292,258.92 | $1,528.30 | $0.00 | $1,652.47 | $295,439.69 |
| 132 | $295,439.69 | $1,528.30 | $0.00 | $1,670.46 | $298,638.45 |
| 133 | $298,638.45 | $1,528.30 | $0.00 | $1,688.55 | $301,855.30 |
| 134 | $301,855.30 | $1,528.30 | $0.00 | $1,706.73 | $305,090.33 |
| 135 | $305,090.33 | $1,528.30 | $0.00 | $1,725.03 | $308,343.66 |
| 136 | $308,343.66 | $1,528.30 | $0.00 | $1,743.42 | $311,615.38 |
| 137 | $311,615.38 | $1,528.30 | $0.00 | $1,761.92 | $314,905.60 |
| 138 | $314,905.60 | $1,528.30 | $0.00 | $1,780.52 | $318,214.42 |
| 139 | $318,214.42 | $1,528.30 | $0.00 | $1,799.23 | $321,541.95 |
| 140 | $321,541.95 | $1,528.30 | $0.00 | $1,818.04 | $324,888.29 |
| 141 | $324,888.29 | $1,528.30 | $0.00 | $1,836.97 | $328,253.56 |
| 142 | $328,253.56 | $1,528.30 | $0.00 | $1,855.99 | $331,637.85 |
| 143 | $331,637.85 | $1,528.30 | $0.00 | $1,875.13 | $335,041.28 |
| 144 | $335,041.28 | $1,528.30 | $0.00 | $1,894.37 | $338,463.95 |
| 145 | $338,463.95 | $1,528.30 | $0.00 | $1,913.72 | $341,905.97 |
| 146 | $341,905.97 | $1,528.30 | $0.00 | $1,933.19 | $345,367.46 |
| 147 | $345,367.46 | $1,528.30 | $0.00 | $1,952.76 | $348,848.52 |
| 148 | $348,848.52 | $1,528.30 | $0.00 | $1,972.44 | $352,349.26 |
| 149 | $352,349.26 | $1,528.30 | $0.00 | $1,992.23 | $355,869.79 |
| 150 | $355,869.79 | $1,528.30 | $0.00 | $2,012.14 | $359,410.23 |
| 151 | $359,410.23 | $1,528.30 | $0.00 | $2,032.16 | $362,970.69 |
| 152 | $362,970.69 | $1,528.30 | $0.00 | $2,052.29 | $366,551.28 |
| 153 | $366,551.28 | $1,528.30 | $0.00 | $2,072.53 | $370,152.11 |
| 154 | $370,152.11 | $1,528.30 | $0.00 | $2,092.89 | $373,773.30 |
| 155 | $373,773.30 | $1,528.30 | $0.00 | $2,113.37 | $377,414.97 |
| 156 | $377,414.97 | $1,528.30 | $0.00 | $2,133.96 | $381,077.23 |
| 157 | $381,077.23 | $1,528.30 | $0.00 | $2,154.67 | $384,760.20 |
| 158 | $384,760.20 | $1,528.30 | $0.00 | $2,175.49 | $388,463.99 |
| 159 | $388,463.99 | $1,528.30 | $0.00 | $2,196.43 | $392,188.72 |
| 160 | $392,188.72 | $1,528.30 | $0.00 | $2,217.49 | $395,934.51 |
| 161 | $395,934.51 | $1,528.30 | $0.00 | $2,238.67 | $399,701.48 |
| 162 | $399,701.48 | $1,528.30 | $0.00 | $2,259.97 | $403,489.75 |
| 163 | $403,489.75 | $1,528.30 | $0.00 | $2,281.39 | $407,299.44 |
| 164 | $407,299.44 | $1,528.30 | $0.00 | $2,302.93 | $411,130.67 |
| 165 | $411,130.67 | $1,528.30 | $0.00 | $2,324.59 | $414,983.56 |
| 166 | $414,983.56 | $1,528.30 | $0.00 | $2,346.38 | $418,858.24 |
| 167 | $418,858.24 | $1,528.30 | $0.00 | $2,368.29 | $422,754.83 |
| 168 | $422,754.83 | $1,528.30 | $0.00 | $2,390.32 | $426,673.45 |
| 169 | $426,673.45 | $1,528.30 | $0.00 | $2,412.47 | $430,614.22 |
| 170 | $430,614.22 | $1,528.30 | $0.00 | $2,434.76 | $434,577.28 |
| 171 | $434,577.28 | $1,528.30 | $0.00 | $2,457.16 | $438,562.74 |
| 172 | $438,562.74 | $1,528.30 | $0.00 | $2,479.70 | $442,570.74 |
| 173 | $442,570.74 | $1,528.30 | $0.00 | $2,502.36 | $446,601.40 |
| 174 | $446,601.40 | $1,528.30 | $0.00 | $2,525.15 | $450,654.85 |
| 175 | $450,654.85 | $1,528.30 | $0.00 | $2,548.07 | $454,731.22 |
| 176 | $454,731.22 | $1,528.30 | $0.00 | $2,571.12 | $458,830.64 |
| 177 | $458,830.64 | $1,528.30 | $0.00 | $2,594.30 | $462,953.24 |
| 178 | $462,953.24 | $1,528.30 | $0.00 | $2,617.60 | $467,099.14 |
| 179 | $467,099.14 | $1,528.30 | $0.00 | $2,641.05 | $471,268.49 |
| 180 | $471,268.49 | $1,528.30 | $0.00 | $2,664.62 | $475,461.41 |
| 181 | $475,461.41 | $1,528.30 | $0.00 | $2,688.33 | $479,678.04 |
| 182 | $479,678.04 | $1,528.30 | $0.00 | $2,712.17 | $483,918.51 |
| 183 | $483,918.51 | $1,528.30 | $0.00 | $2,736.15 | $488,182.96 |
| 184 | $488,182.96 | $1,528.30 | $0.00 | $2,760.26 | $492,471.52 |
| 185 | $492,471.52 | $1,528.30 | $0.00 | $2,784.51 | $496,784.33 |
| 186 | $496,784.33 | $1,528.30 | $0.00 | $2,808.89 | $501,121.52 |
| 187 | $501,121.52 | $1,528.30 | $0.00 | $2,833.41 | $505,483.23 |
| 188 | $505,483.23 | $1,528.30 | $0.00 | $2,858.08 | $509,869.61 |
| 189 | $509,869.61 | $1,528.30 | $0.00 | $2,882.88 | $514,280.79 |
| 190 | $514,280.79 | $1,528.30 | $0.00 | $2,907.82 | $518,716.91 |
| 191 | $518,716.91 | $1,528.30 | $0.00 | $2,932.90 | $523,178.11 |
| 192 | $523,178.11 | $1,528.30 | $0.00 | $2,958.13 | $527,664.54 |
| 193 | $527,664.54 | $1,528.30 | $0.00 | $2,983.49 | $532,176.33 |
| 194 | $532,176.33 | $1,528.30 | $0.00 | $3,009.00 | $536,713.63 |
| 195 | $536,713.63 | $1,528.30 | $0.00 | $3,034.66 | $541,276.59 |
| 196 | $541,276.59 | $1,528.30 | $0.00 | $3,060.46 | $545,865.35 |
| 197 | $545,865.35 | $1,528.30 | $0.00 | $3,086.40 | $550,480.05 |
| 198 | $550,480.05 | $1,528.30 | $0.00 | $3,112.49 | $555,120.84 |
| 199 | $555,120.84 | $1,528.30 | $0.00 | $3,138.73 | $559,787.87 |
| 200 | $559,787.87 | $1,528.30 | $0.00 | $3,165.12 | $564,481.29 |
| 201 | $564,481.29 | $1,528.30 | $0.00 | $3,191.66 | $569,201.25 |
| 202 | $569,201.25 | $1,528.30 | $0.00 | $3,218.35 | $573,947.90 |
| 203 | $573,947.90 | $1,528.30 | $0.00 | $3,245.18 | $578,721.38 |
| 204 | $578,721.38 | $1,528.30 | $0.00 | $3,272.17 | $583,521.85 |
| 205 | $583,521.85 | $1,528.30 | $0.00 | $3,299.32 | $588,349.47 |
| 206 | $588,349.47 | $1,528.30 | $0.00 | $3,326.61 | $593,204.38 |
| 207 | $593,204.38 | $1,528.30 | $0.00 | $3,354.06 | $598,086.74 |
| 208 | $598,086.74 | $1,528.30 | $0.00 | $3,381.67 | $602,996.71 |
| 209 | $602,996.71 | $1,528.30 | $0.00 | $3,409.43 | $607,934.44 |
| 210 | $607,934.44 | $1,528.30 | $0.00 | $3,437.35 | $612,900.09 |
| 211 | $612,900.09 | $1,528.30 | $0.00 | $3,465.43 | $617,893.82 |
| 212 | $617,893.82 | $1,528.30 | $0.00 | $3,493.66 | $622,915.78 |
| 213 | $622,915.78 | $1,528.30 | $0.00 | $3,522.06 | $627,966.14 |
| 214 | $627,966.14 | $1,528.30 | $0.00 | $3,550.61 | $633,045.05 |
| 215 | $633,045.05 | $1,528.30 | $0.00 | $3,579.33 | $638,152.68 |
| 216 | $638,152.68 | $1,528.30 | $0.00 | $3,608.21 | $643,289.19 |
| 217 | $643,289.19 | $1,528.30 | $179,177.62 | $3,637.25 | $469,277.12 |
| 218 | $469,277.12 | $1,528.30 | $0.00 | $2,653.36 | $473,458.78 |
| 219 | $473,458.78 | $1,528.30 | $0.00 | $2,677.00 | $477,664.08 |
| 220 | $477,664.08 | $1,528.30 | $0.00 | $2,700.78 | $481,893.16 |
| 221 | $481,893.16 | $1,528.30 | $0.00 | $2,724.69 | $486,146.15 |
| 222 | $486,146.15 | $1,528.30 | $0.00 | $2,748.74 | $490,423.19 |
| 223 | $490,423.19 | $1,528.30 | $0.00 | $2,772.92 | $494,724.41 |
| 224 | $494,724.41 | $1,528.30 | $0.00 | $2,797.24 | $499,049.95 |
| 225 | $499,049.95 | $1,528.30 | $0.00 | $2,821.70 | $503,399.95 |
| 226 | $503,399.95 | $1,528.30 | $0.00 | $2,846.30 | $507,774.55 |
| 227 | $507,774.55 | $1,528.30 | $0.00 | $2,871.03 | $512,173.88 |
| 228 | $512,173.88 | $1,528.30 | $0.00 | $2,895.91 | $516,598.09 |
| 229 | $516,598.09 | $1,528.30 | $188,136.50 | $2,920.92 | $332,910.81 |
| 230 | $332,910.81 | $1,528.30 | $0.00 | $1,882.33 | $336,321.44 |
| 231 | $336,321.44 | $1,528.30 | $0.00 | $1,901.61 | $339,751.35 |
| 232 | $339,751.35 | $1,528.30 | $0.00 | $1,921.00 | $343,200.65 |
| 233 | $343,200.65 | $1,528.30 | $0.00 | $1,940.51 | $346,669.46 |
| 234 | $346,669.46 | $1,528.30 | $0.00 | $1,960.12 | $350,157.88 |
| 235 | $350,157.88 | $1,528.30 | $0.00 | $1,979.84 | $353,666.02 |
| 236 | $353,666.02 | $1,528.30 | $0.00 | $1,999.68 | $357,194.00 |
| 237 | $357,194.00 | $1,528.30 | $0.00 | $2,019.63 | $360,741.93 |
| 238 | $360,741.93 | $1,528.30 | $0.00 | $2,039.69 | $364,309.92 |
| 239 | $364,309.92 | $1,528.30 | $0.00 | $2,059.86 | $367,898.08 |
| 240 | $367,898.08 | $1,528.30 | $0.00 | $2,080.15 | $371,506.53 |
| 241 | $371,506.53 | $1,528.30 | $197,543.32 | $2,100.55 | $177,592.06 |
| 242 | $177,592.06 | $1,528.30 | $0.00 | $1,004.13 | $180,124.49 |
| 243 | $180,124.49 | $1,528.30 | $0.00 | $1,018.45 | $182,671.24 |
| 244 | $182,671.24 | $1,528.30 | $0.00 | $1,032.85 | $185,232.39 |
| 245 | $185,232.39 | $1,528.30 | $0.00 | $1,047.33 | $187,808.02 |
| 246 | $187,808.02 | $1,528.30 | $0.00 | $1,061.89 | $190,398.21 |
| 247 | $190,398.21 | $1,528.30 | $0.00 | $1,076.54 | $193,003.05 |
| 248 | $193,003.05 | $1,528.30 | $0.00 | $1,091.27 | $195,622.62 |
| 249 | $195,622.62 | $1,528.30 | $0.00 | $1,106.08 | $198,257.00 |
| 250 | $198,257.00 | $1,528.30 | $0.00 | $1,120.97 | $200,906.27 |
| 251 | $200,906.27 | $1,528.30 | $0.00 | $1,135.95 | $203,570.52 |
| 252 | $203,570.52 | $1,528.30 | $0.00 | $1,151.02 | $206,249.84 |
| 253 | $206,249.84 | $0.00 | $207,420.49 | $1,166.17 | ($4.48) |