| Estimated Annual Cost in 2042 | $167,475 |
| Monthly savings required | $1,324 |
How much will it cost to send your child to Geneva College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $669,899.38 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,323.59 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 | $44,640.00 |
| 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 Geneva College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,323.59 | $0.00 | $0.00 | $1,323.59 |
| 2 | $1,323.59 | $1,323.59 | $0.00 | $7.48 | $2,654.66 |
| 3 | $2,654.66 | $1,323.59 | $0.00 | $15.01 | $3,993.26 |
| 4 | $3,993.26 | $1,323.59 | $0.00 | $22.58 | $5,339.43 |
| 5 | $5,339.43 | $1,323.59 | $0.00 | $30.19 | $6,693.21 |
| 6 | $6,693.21 | $1,323.59 | $0.00 | $37.84 | $8,054.64 |
| 7 | $8,054.64 | $1,323.59 | $0.00 | $45.54 | $9,423.77 |
| 8 | $9,423.77 | $1,323.59 | $0.00 | $53.28 | $10,800.64 |
| 9 | $10,800.64 | $1,323.59 | $0.00 | $61.07 | $12,185.30 |
| 10 | $12,185.30 | $1,323.59 | $0.00 | $68.90 | $13,577.79 |
| 11 | $13,577.79 | $1,323.59 | $0.00 | $76.77 | $14,978.15 |
| 12 | $14,978.15 | $1,323.59 | $0.00 | $84.69 | $16,386.43 |
| 13 | $16,386.43 | $1,323.59 | $0.00 | $92.65 | $17,802.67 |
| 14 | $17,802.67 | $1,323.59 | $0.00 | $100.66 | $19,226.92 |
| 15 | $19,226.92 | $1,323.59 | $0.00 | $108.71 | $20,659.22 |
| 16 | $20,659.22 | $1,323.59 | $0.00 | $116.81 | $22,099.62 |
| 17 | $22,099.62 | $1,323.59 | $0.00 | $124.95 | $23,548.16 |
| 18 | $23,548.16 | $1,323.59 | $0.00 | $133.14 | $25,004.89 |
| 19 | $25,004.89 | $1,323.59 | $0.00 | $141.38 | $26,469.86 |
| 20 | $26,469.86 | $1,323.59 | $0.00 | $149.66 | $27,943.11 |
| 21 | $27,943.11 | $1,323.59 | $0.00 | $157.99 | $29,424.69 |
| 22 | $29,424.69 | $1,323.59 | $0.00 | $166.37 | $30,914.65 |
| 23 | $30,914.65 | $1,323.59 | $0.00 | $174.80 | $32,413.04 |
| 24 | $32,413.04 | $1,323.59 | $0.00 | $183.27 | $33,919.90 |
| 25 | $33,919.90 | $1,323.59 | $0.00 | $191.79 | $35,435.28 |
| 26 | $35,435.28 | $1,323.59 | $0.00 | $200.36 | $36,959.23 |
| 27 | $36,959.23 | $1,323.59 | $0.00 | $208.97 | $38,491.79 |
| 28 | $38,491.79 | $1,323.59 | $0.00 | $217.64 | $40,033.02 |
| 29 | $40,033.02 | $1,323.59 | $0.00 | $226.35 | $41,582.96 |
| 30 | $41,582.96 | $1,323.59 | $0.00 | $235.12 | $43,141.67 |
| 31 | $43,141.67 | $1,323.59 | $0.00 | $243.93 | $44,709.19 |
| 32 | $44,709.19 | $1,323.59 | $0.00 | $252.79 | $46,285.57 |
| 33 | $46,285.57 | $1,323.59 | $0.00 | $261.71 | $47,870.87 |
| 34 | $47,870.87 | $1,323.59 | $0.00 | $270.67 | $49,465.13 |
| 35 | $49,465.13 | $1,323.59 | $0.00 | $279.68 | $51,068.40 |
| 36 | $51,068.40 | $1,323.59 | $0.00 | $288.75 | $52,680.74 |
| 37 | $52,680.74 | $1,323.59 | $0.00 | $297.86 | $54,302.19 |
| 38 | $54,302.19 | $1,323.59 | $0.00 | $307.03 | $55,932.81 |
| 39 | $55,932.81 | $1,323.59 | $0.00 | $316.25 | $57,572.65 |
| 40 | $57,572.65 | $1,323.59 | $0.00 | $325.52 | $59,221.76 |
| 41 | $59,221.76 | $1,323.59 | $0.00 | $334.85 | $60,880.20 |
| 42 | $60,880.20 | $1,323.59 | $0.00 | $344.23 | $62,548.02 |
| 43 | $62,548.02 | $1,323.59 | $0.00 | $353.66 | $64,225.27 |
| 44 | $64,225.27 | $1,323.59 | $0.00 | $363.14 | $65,912.00 |
| 45 | $65,912.00 | $1,323.59 | $0.00 | $372.68 | $67,608.27 |
| 46 | $67,608.27 | $1,323.59 | $0.00 | $382.27 | $69,314.13 |
| 47 | $69,314.13 | $1,323.59 | $0.00 | $391.91 | $71,029.63 |
| 48 | $71,029.63 | $1,323.59 | $0.00 | $401.61 | $72,754.83 |
| 49 | $72,754.83 | $1,323.59 | $0.00 | $411.37 | $74,489.79 |
| 50 | $74,489.79 | $1,323.59 | $0.00 | $421.18 | $76,234.56 |
| 51 | $76,234.56 | $1,323.59 | $0.00 | $431.04 | $77,989.19 |
| 52 | $77,989.19 | $1,323.59 | $0.00 | $440.96 | $79,753.74 |
| 53 | $79,753.74 | $1,323.59 | $0.00 | $450.94 | $81,528.27 |
| 54 | $81,528.27 | $1,323.59 | $0.00 | $460.97 | $83,312.83 |
| 55 | $83,312.83 | $1,323.59 | $0.00 | $471.06 | $85,107.48 |
| 56 | $85,107.48 | $1,323.59 | $0.00 | $481.21 | $86,912.28 |
| 57 | $86,912.28 | $1,323.59 | $0.00 | $491.41 | $88,727.28 |
| 58 | $88,727.28 | $1,323.59 | $0.00 | $501.68 | $90,552.55 |
| 59 | $90,552.55 | $1,323.59 | $0.00 | $512.00 | $92,388.14 |
| 60 | $92,388.14 | $1,323.59 | $0.00 | $522.38 | $94,234.11 |
| 61 | $94,234.11 | $1,323.59 | $0.00 | $532.81 | $96,090.51 |
| 62 | $96,090.51 | $1,323.59 | $0.00 | $543.31 | $97,957.41 |
| 63 | $97,957.41 | $1,323.59 | $0.00 | $553.87 | $99,834.87 |
| 64 | $99,834.87 | $1,323.59 | $0.00 | $564.48 | $101,722.94 |
| 65 | $101,722.94 | $1,323.59 | $0.00 | $575.16 | $103,621.69 |
| 66 | $103,621.69 | $1,323.59 | $0.00 | $585.89 | $105,531.17 |
| 67 | $105,531.17 | $1,323.59 | $0.00 | $596.69 | $107,451.45 |
| 68 | $107,451.45 | $1,323.59 | $0.00 | $607.55 | $109,382.59 |
| 69 | $109,382.59 | $1,323.59 | $0.00 | $618.47 | $111,324.65 |
| 70 | $111,324.65 | $1,323.59 | $0.00 | $629.45 | $113,277.69 |
| 71 | $113,277.69 | $1,323.59 | $0.00 | $640.49 | $115,241.77 |
| 72 | $115,241.77 | $1,323.59 | $0.00 | $651.59 | $117,216.95 |
| 73 | $117,216.95 | $1,323.59 | $0.00 | $662.76 | $119,203.30 |
| 74 | $119,203.30 | $1,323.59 | $0.00 | $673.99 | $121,200.88 |
| 75 | $121,200.88 | $1,323.59 | $0.00 | $685.29 | $123,209.76 |
| 76 | $123,209.76 | $1,323.59 | $0.00 | $696.65 | $125,230.00 |
| 77 | $125,230.00 | $1,323.59 | $0.00 | $708.07 | $127,261.66 |
| 78 | $127,261.66 | $1,323.59 | $0.00 | $719.56 | $129,304.81 |
| 79 | $129,304.81 | $1,323.59 | $0.00 | $731.11 | $131,359.51 |
| 80 | $131,359.51 | $1,323.59 | $0.00 | $742.73 | $133,425.83 |
| 81 | $133,425.83 | $1,323.59 | $0.00 | $754.41 | $135,503.83 |
| 82 | $135,503.83 | $1,323.59 | $0.00 | $766.16 | $137,593.58 |
| 83 | $137,593.58 | $1,323.59 | $0.00 | $777.97 | $139,695.14 |
| 84 | $139,695.14 | $1,323.59 | $0.00 | $789.86 | $141,808.59 |
| 85 | $141,808.59 | $1,323.59 | $0.00 | $801.81 | $143,933.99 |
| 86 | $143,933.99 | $1,323.59 | $0.00 | $813.82 | $146,071.40 |
| 87 | $146,071.40 | $1,323.59 | $0.00 | $825.91 | $148,220.90 |
| 88 | $148,220.90 | $1,323.59 | $0.00 | $838.06 | $150,382.55 |
| 89 | $150,382.55 | $1,323.59 | $0.00 | $850.28 | $152,556.42 |
| 90 | $152,556.42 | $1,323.59 | $0.00 | $862.58 | $154,742.59 |
| 91 | $154,742.59 | $1,323.59 | $0.00 | $874.94 | $156,941.12 |
| 92 | $156,941.12 | $1,323.59 | $0.00 | $887.37 | $159,152.08 |
| 93 | $159,152.08 | $1,323.59 | $0.00 | $899.87 | $161,375.54 |
| 94 | $161,375.54 | $1,323.59 | $0.00 | $912.44 | $163,611.57 |
| 95 | $163,611.57 | $1,323.59 | $0.00 | $925.08 | $165,860.24 |
| 96 | $165,860.24 | $1,323.59 | $0.00 | $937.80 | $168,121.63 |
| 97 | $168,121.63 | $1,323.59 | $0.00 | $950.58 | $170,395.80 |
| 98 | $170,395.80 | $1,323.59 | $0.00 | $963.44 | $172,682.83 |
| 99 | $172,682.83 | $1,323.59 | $0.00 | $976.37 | $174,982.79 |
| 100 | $174,982.79 | $1,323.59 | $0.00 | $989.38 | $177,295.76 |
| 101 | $177,295.76 | $1,323.59 | $0.00 | $1,002.46 | $179,621.81 |
| 102 | $179,621.81 | $1,323.59 | $0.00 | $1,015.61 | $181,961.01 |
| 103 | $181,961.01 | $1,323.59 | $0.00 | $1,028.83 | $184,313.43 |
| 104 | $184,313.43 | $1,323.59 | $0.00 | $1,042.13 | $186,679.15 |
| 105 | $186,679.15 | $1,323.59 | $0.00 | $1,055.51 | $189,058.25 |
| 106 | $189,058.25 | $1,323.59 | $0.00 | $1,068.96 | $191,450.80 |
| 107 | $191,450.80 | $1,323.59 | $0.00 | $1,082.49 | $193,856.88 |
| 108 | $193,856.88 | $1,323.59 | $0.00 | $1,096.09 | $196,276.56 |
| 109 | $196,276.56 | $1,323.59 | $0.00 | $1,109.78 | $198,709.93 |
| 110 | $198,709.93 | $1,323.59 | $0.00 | $1,123.53 | $201,157.05 |
| 111 | $201,157.05 | $1,323.59 | $0.00 | $1,137.37 | $203,618.01 |
| 112 | $203,618.01 | $1,323.59 | $0.00 | $1,151.29 | $206,092.89 |
| 113 | $206,092.89 | $1,323.59 | $0.00 | $1,165.28 | $208,581.76 |
| 114 | $208,581.76 | $1,323.59 | $0.00 | $1,179.35 | $211,084.70 |
| 115 | $211,084.70 | $1,323.59 | $0.00 | $1,193.50 | $213,601.79 |
| 116 | $213,601.79 | $1,323.59 | $0.00 | $1,207.74 | $216,133.12 |
| 117 | $216,133.12 | $1,323.59 | $0.00 | $1,222.05 | $218,678.76 |
| 118 | $218,678.76 | $1,323.59 | $0.00 | $1,236.44 | $221,238.79 |
| 119 | $221,238.79 | $1,323.59 | $0.00 | $1,250.92 | $223,813.30 |
| 120 | $223,813.30 | $1,323.59 | $0.00 | $1,265.47 | $226,402.36 |
| 121 | $226,402.36 | $1,323.59 | $0.00 | $1,280.11 | $229,006.06 |
| 122 | $229,006.06 | $1,323.59 | $0.00 | $1,294.83 | $231,624.48 |
| 123 | $231,624.48 | $1,323.59 | $0.00 | $1,309.64 | $234,257.71 |
| 124 | $234,257.71 | $1,323.59 | $0.00 | $1,324.53 | $236,905.83 |
| 125 | $236,905.83 | $1,323.59 | $0.00 | $1,339.50 | $239,568.92 |
| 126 | $239,568.92 | $1,323.59 | $0.00 | $1,354.56 | $242,247.07 |
| 127 | $242,247.07 | $1,323.59 | $0.00 | $1,369.70 | $244,940.36 |
| 128 | $244,940.36 | $1,323.59 | $0.00 | $1,384.93 | $247,648.88 |
| 129 | $247,648.88 | $1,323.59 | $0.00 | $1,400.24 | $250,372.71 |
| 130 | $250,372.71 | $1,323.59 | $0.00 | $1,415.64 | $253,111.94 |
| 131 | $253,111.94 | $1,323.59 | $0.00 | $1,431.13 | $255,866.66 |
| 132 | $255,866.66 | $1,323.59 | $0.00 | $1,446.71 | $258,636.96 |
| 133 | $258,636.96 | $1,323.59 | $0.00 | $1,462.37 | $261,422.92 |
| 134 | $261,422.92 | $1,323.59 | $0.00 | $1,478.12 | $264,224.63 |
| 135 | $264,224.63 | $1,323.59 | $0.00 | $1,493.96 | $267,042.18 |
| 136 | $267,042.18 | $1,323.59 | $0.00 | $1,509.90 | $269,875.67 |
| 137 | $269,875.67 | $1,323.59 | $0.00 | $1,525.92 | $272,725.18 |
| 138 | $272,725.18 | $1,323.59 | $0.00 | $1,542.03 | $275,590.80 |
| 139 | $275,590.80 | $1,323.59 | $0.00 | $1,558.23 | $278,472.62 |
| 140 | $278,472.62 | $1,323.59 | $0.00 | $1,574.52 | $281,370.73 |
| 141 | $281,370.73 | $1,323.59 | $0.00 | $1,590.91 | $284,285.23 |
| 142 | $284,285.23 | $1,323.59 | $0.00 | $1,607.39 | $287,216.21 |
| 143 | $287,216.21 | $1,323.59 | $0.00 | $1,623.96 | $290,163.76 |
| 144 | $290,163.76 | $1,323.59 | $0.00 | $1,640.63 | $293,127.98 |
| 145 | $293,127.98 | $1,323.59 | $0.00 | $1,657.39 | $296,108.96 |
| 146 | $296,108.96 | $1,323.59 | $0.00 | $1,674.24 | $299,106.79 |
| 147 | $299,106.79 | $1,323.59 | $0.00 | $1,691.19 | $302,121.57 |
| 148 | $302,121.57 | $1,323.59 | $0.00 | $1,708.24 | $305,153.40 |
| 149 | $305,153.40 | $1,323.59 | $0.00 | $1,725.38 | $308,202.37 |
| 150 | $308,202.37 | $1,323.59 | $0.00 | $1,742.62 | $311,268.58 |
| 151 | $311,268.58 | $1,323.59 | $0.00 | $1,759.96 | $314,352.13 |
| 152 | $314,352.13 | $1,323.59 | $0.00 | $1,777.39 | $317,453.11 |
| 153 | $317,453.11 | $1,323.59 | $0.00 | $1,794.93 | $320,571.63 |
| 154 | $320,571.63 | $1,323.59 | $0.00 | $1,812.56 | $323,707.78 |
| 155 | $323,707.78 | $1,323.59 | $0.00 | $1,830.29 | $326,861.66 |
| 156 | $326,861.66 | $1,323.59 | $0.00 | $1,848.12 | $330,033.37 |
| 157 | $330,033.37 | $1,323.59 | $0.00 | $1,866.06 | $333,223.02 |
| 158 | $333,223.02 | $1,323.59 | $0.00 | $1,884.09 | $336,430.70 |
| 159 | $336,430.70 | $1,323.59 | $0.00 | $1,902.23 | $339,656.52 |
| 160 | $339,656.52 | $1,323.59 | $0.00 | $1,920.47 | $342,900.58 |
| 161 | $342,900.58 | $1,323.59 | $0.00 | $1,938.81 | $346,162.98 |
| 162 | $346,162.98 | $1,323.59 | $0.00 | $1,957.26 | $349,443.83 |
| 163 | $349,443.83 | $1,323.59 | $0.00 | $1,975.81 | $352,743.23 |
| 164 | $352,743.23 | $1,323.59 | $0.00 | $1,994.46 | $356,061.28 |
| 165 | $356,061.28 | $1,323.59 | $0.00 | $2,013.22 | $359,398.09 |
| 166 | $359,398.09 | $1,323.59 | $0.00 | $2,032.09 | $362,753.77 |
| 167 | $362,753.77 | $1,323.59 | $0.00 | $2,051.06 | $366,128.42 |
| 168 | $366,128.42 | $1,323.59 | $0.00 | $2,070.14 | $369,522.15 |
| 169 | $369,522.15 | $1,323.59 | $0.00 | $2,089.33 | $372,935.07 |
| 170 | $372,935.07 | $1,323.59 | $0.00 | $2,108.63 | $376,367.29 |
| 171 | $376,367.29 | $1,323.59 | $0.00 | $2,128.04 | $379,818.92 |
| 172 | $379,818.92 | $1,323.59 | $0.00 | $2,147.55 | $383,290.06 |
| 173 | $383,290.06 | $1,323.59 | $0.00 | $2,167.18 | $386,780.83 |
| 174 | $386,780.83 | $1,323.59 | $0.00 | $2,186.92 | $390,291.34 |
| 175 | $390,291.34 | $1,323.59 | $0.00 | $2,206.76 | $393,821.69 |
| 176 | $393,821.69 | $1,323.59 | $0.00 | $2,226.73 | $397,372.01 |
| 177 | $397,372.01 | $1,323.59 | $0.00 | $2,246.80 | $400,942.40 |
| 178 | $400,942.40 | $1,323.59 | $0.00 | $2,266.99 | $404,532.98 |
| 179 | $404,532.98 | $1,323.59 | $0.00 | $2,287.29 | $408,143.86 |
| 180 | $408,143.86 | $1,323.59 | $0.00 | $2,307.70 | $411,775.15 |
| 181 | $411,775.15 | $1,323.59 | $0.00 | $2,328.24 | $415,426.98 |
| 182 | $415,426.98 | $1,323.59 | $0.00 | $2,348.88 | $419,099.45 |
| 183 | $419,099.45 | $1,323.59 | $0.00 | $2,369.65 | $422,792.69 |
| 184 | $422,792.69 | $1,323.59 | $0.00 | $2,390.53 | $426,506.81 |
| 185 | $426,506.81 | $1,323.59 | $0.00 | $2,411.53 | $430,241.93 |
| 186 | $430,241.93 | $1,323.59 | $0.00 | $2,432.65 | $433,998.17 |
| 187 | $433,998.17 | $1,323.59 | $0.00 | $2,453.89 | $437,775.65 |
| 188 | $437,775.65 | $1,323.59 | $0.00 | $2,475.25 | $441,574.49 |
| 189 | $441,574.49 | $1,323.59 | $0.00 | $2,496.73 | $445,394.81 |
| 190 | $445,394.81 | $1,323.59 | $0.00 | $2,518.33 | $449,236.73 |
| 191 | $449,236.73 | $1,323.59 | $0.00 | $2,540.05 | $453,100.37 |
| 192 | $453,100.37 | $1,323.59 | $0.00 | $2,561.90 | $456,985.86 |
| 193 | $456,985.86 | $1,323.59 | $0.00 | $2,583.86 | $460,893.31 |
| 194 | $460,893.31 | $1,323.59 | $0.00 | $2,605.96 | $464,822.86 |
| 195 | $464,822.86 | $1,323.59 | $0.00 | $2,628.18 | $468,774.63 |
| 196 | $468,774.63 | $1,323.59 | $0.00 | $2,650.52 | $472,748.74 |
| 197 | $472,748.74 | $1,323.59 | $0.00 | $2,672.99 | $476,745.32 |
| 198 | $476,745.32 | $1,323.59 | $0.00 | $2,695.59 | $480,764.50 |
| 199 | $480,764.50 | $1,323.59 | $0.00 | $2,718.31 | $484,806.40 |
| 200 | $484,806.40 | $1,323.59 | $0.00 | $2,741.17 | $488,871.16 |
| 201 | $488,871.16 | $1,323.59 | $0.00 | $2,764.15 | $492,958.90 |
| 202 | $492,958.90 | $1,323.59 | $0.00 | $2,787.26 | $497,069.75 |
| 203 | $497,069.75 | $1,323.59 | $0.00 | $2,810.50 | $501,203.84 |
| 204 | $501,203.84 | $1,323.59 | $0.00 | $2,833.88 | $505,361.31 |
| 205 | $505,361.31 | $1,323.59 | $0.00 | $2,857.39 | $509,542.29 |
| 206 | $509,542.29 | $1,323.59 | $0.00 | $2,881.03 | $513,746.91 |
| 207 | $513,746.91 | $1,323.59 | $0.00 | $2,904.80 | $517,975.30 |
| 208 | $517,975.30 | $1,323.59 | $0.00 | $2,928.71 | $522,227.60 |
| 209 | $522,227.60 | $1,323.59 | $0.00 | $2,952.75 | $526,503.94 |
| 210 | $526,503.94 | $1,323.59 | $0.00 | $2,976.93 | $530,804.46 |
| 211 | $530,804.46 | $1,323.59 | $0.00 | $3,001.25 | $535,129.30 |
| 212 | $535,129.30 | $1,323.59 | $0.00 | $3,025.70 | $539,478.59 |
| 213 | $539,478.59 | $1,323.59 | $0.00 | $3,050.29 | $543,852.47 |
| 214 | $543,852.47 | $1,323.59 | $0.00 | $3,075.02 | $548,251.08 |
| 215 | $548,251.08 | $1,323.59 | $0.00 | $3,099.89 | $552,674.56 |
| 216 | $552,674.56 | $1,323.59 | $0.00 | $3,124.90 | $557,123.05 |
| 217 | $557,123.05 | $1,323.59 | $150,880.18 | $3,150.05 | $410,716.51 |
| 218 | $410,716.51 | $1,323.59 | $0.00 | $2,322.25 | $414,362.35 |
| 219 | $414,362.35 | $1,323.59 | $0.00 | $2,342.86 | $418,028.80 |
| 220 | $418,028.80 | $1,323.59 | $0.00 | $2,363.60 | $421,715.99 |
| 221 | $421,715.99 | $1,323.59 | $0.00 | $2,384.44 | $425,424.02 |
| 222 | $425,424.02 | $1,323.59 | $0.00 | $2,405.41 | $429,153.02 |
| 223 | $429,153.02 | $1,323.59 | $0.00 | $2,426.49 | $432,903.10 |
| 224 | $432,903.10 | $1,323.59 | $0.00 | $2,447.70 | $436,674.39 |
| 225 | $436,674.39 | $1,323.59 | $0.00 | $2,469.02 | $440,467.00 |
| 226 | $440,467.00 | $1,323.59 | $0.00 | $2,490.46 | $444,281.05 |
| 227 | $444,281.05 | $1,323.59 | $0.00 | $2,512.03 | $448,116.67 |
| 228 | $448,116.67 | $1,323.59 | $0.00 | $2,533.72 | $451,973.98 |
| 229 | $451,973.98 | $1,323.59 | $161,441.79 | $2,555.53 | $294,411.31 |
| 230 | $294,411.31 | $1,323.59 | $0.00 | $1,664.64 | $297,399.54 |
| 231 | $297,399.54 | $1,323.59 | $0.00 | $1,681.54 | $300,404.67 |
| 232 | $300,404.67 | $1,323.59 | $0.00 | $1,698.53 | $303,426.79 |
| 233 | $303,426.79 | $1,323.59 | $0.00 | $1,715.62 | $306,466.00 |
| 234 | $306,466.00 | $1,323.59 | $0.00 | $1,732.80 | $309,522.39 |
| 235 | $309,522.39 | $1,323.59 | $0.00 | $1,750.08 | $312,596.06 |
| 236 | $312,596.06 | $1,323.59 | $0.00 | $1,767.46 | $315,687.11 |
| 237 | $315,687.11 | $1,323.59 | $0.00 | $1,784.94 | $318,795.64 |
| 238 | $318,795.64 | $1,323.59 | $0.00 | $1,802.52 | $321,921.75 |
| 239 | $321,921.75 | $1,323.59 | $0.00 | $1,820.19 | $325,065.53 |
| 240 | $325,065.53 | $1,323.59 | $0.00 | $1,837.97 | $328,227.09 |
| 241 | $328,227.09 | $1,323.59 | $172,742.71 | $1,855.84 | $158,663.81 |
| 242 | $158,663.81 | $1,323.59 | $0.00 | $897.11 | $160,884.51 |
| 243 | $160,884.51 | $1,323.59 | $0.00 | $909.66 | $163,117.76 |
| 244 | $163,117.76 | $1,323.59 | $0.00 | $922.29 | $165,363.64 |
| 245 | $165,363.64 | $1,323.59 | $0.00 | $934.99 | $167,622.22 |
| 246 | $167,622.22 | $1,323.59 | $0.00 | $947.76 | $169,893.57 |
| 247 | $169,893.57 | $1,323.59 | $0.00 | $960.60 | $172,177.76 |
| 248 | $172,177.76 | $1,323.59 | $0.00 | $973.52 | $174,474.87 |
| 249 | $174,474.87 | $1,323.59 | $0.00 | $986.51 | $176,784.97 |
| 250 | $176,784.97 | $1,323.59 | $0.00 | $999.57 | $179,108.13 |
| 251 | $179,108.13 | $1,323.59 | $0.00 | $1,012.70 | $181,444.42 |
| 252 | $181,444.42 | $1,323.59 | $0.00 | $1,025.91 | $183,793.92 |
| 253 | $183,793.92 | $0.00 | $184,834.70 | $1,039.20 | -$1.58 |