How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $127,067 |
| Monthly savings required | $1,006 |
How much will it cost to send your child to Carthage College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $508,268.66 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,005.83 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 | $49,000.00 |
| 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 Carthage College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,005.83 | $0.00 | $0.00 | $1,005.83 |
| 2 | $1,005.83 | $1,005.83 | $0.00 | $5.69 | $2,017.35 |
| 3 | $2,017.35 | $1,005.83 | $0.00 | $11.41 | $3,034.59 |
| 4 | $3,034.59 | $1,005.83 | $0.00 | $17.16 | $4,057.58 |
| 5 | $4,057.58 | $1,005.83 | $0.00 | $22.94 | $5,086.35 |
| 6 | $5,086.35 | $1,005.83 | $0.00 | $28.76 | $6,120.94 |
| 7 | $6,120.94 | $1,005.83 | $0.00 | $34.61 | $7,161.38 |
| 8 | $7,161.38 | $1,005.83 | $0.00 | $40.49 | $8,207.70 |
| 9 | $8,207.70 | $1,005.83 | $0.00 | $46.41 | $9,259.94 |
| 10 | $9,259.94 | $1,005.83 | $0.00 | $52.36 | $10,318.13 |
| 11 | $10,318.13 | $1,005.83 | $0.00 | $58.34 | $11,382.30 |
| 12 | $11,382.30 | $1,005.83 | $0.00 | $64.36 | $12,452.49 |
| 13 | $12,452.49 | $1,005.83 | $0.00 | $70.41 | $13,528.73 |
| 14 | $13,528.73 | $1,005.83 | $0.00 | $76.49 | $14,611.05 |
| 15 | $14,611.05 | $1,005.83 | $0.00 | $82.61 | $15,699.49 |
| 16 | $15,699.49 | $1,005.83 | $0.00 | $88.77 | $16,794.09 |
| 17 | $16,794.09 | $1,005.83 | $0.00 | $94.96 | $17,894.88 |
| 18 | $17,894.88 | $1,005.83 | $0.00 | $101.18 | $19,001.89 |
| 19 | $19,001.89 | $1,005.83 | $0.00 | $107.44 | $20,115.16 |
| 20 | $20,115.16 | $1,005.83 | $0.00 | $113.73 | $21,234.72 |
| 21 | $21,234.72 | $1,005.83 | $0.00 | $120.06 | $22,360.61 |
| 22 | $22,360.61 | $1,005.83 | $0.00 | $126.43 | $23,492.87 |
| 23 | $23,492.87 | $1,005.83 | $0.00 | $132.83 | $24,631.53 |
| 24 | $24,631.53 | $1,005.83 | $0.00 | $139.27 | $25,776.63 |
| 25 | $25,776.63 | $1,005.83 | $0.00 | $145.74 | $26,928.20 |
| 26 | $26,928.20 | $1,005.83 | $0.00 | $152.26 | $28,086.29 |
| 27 | $28,086.29 | $1,005.83 | $0.00 | $158.80 | $29,250.92 |
| 28 | $29,250.92 | $1,005.83 | $0.00 | $165.39 | $30,422.14 |
| 29 | $30,422.14 | $1,005.83 | $0.00 | $172.01 | $31,599.98 |
| 30 | $31,599.98 | $1,005.83 | $0.00 | $178.67 | $32,784.48 |
| 31 | $32,784.48 | $1,005.83 | $0.00 | $185.37 | $33,975.68 |
| 32 | $33,975.68 | $1,005.83 | $0.00 | $192.10 | $35,173.61 |
| 33 | $35,173.61 | $1,005.83 | $0.00 | $198.88 | $36,378.32 |
| 34 | $36,378.32 | $1,005.83 | $0.00 | $205.69 | $37,589.84 |
| 35 | $37,589.84 | $1,005.83 | $0.00 | $212.54 | $38,808.21 |
| 36 | $38,808.21 | $1,005.83 | $0.00 | $219.43 | $40,033.47 |
| 37 | $40,033.47 | $1,005.83 | $0.00 | $226.36 | $41,265.66 |
| 38 | $41,265.66 | $1,005.83 | $0.00 | $233.32 | $42,504.81 |
| 39 | $42,504.81 | $1,005.83 | $0.00 | $240.33 | $43,750.97 |
| 40 | $43,750.97 | $1,005.83 | $0.00 | $247.37 | $45,004.17 |
| 41 | $45,004.17 | $1,005.83 | $0.00 | $254.46 | $46,264.46 |
| 42 | $46,264.46 | $1,005.83 | $0.00 | $261.59 | $47,531.88 |
| 43 | $47,531.88 | $1,005.83 | $0.00 | $268.75 | $48,806.46 |
| 44 | $48,806.46 | $1,005.83 | $0.00 | $275.96 | $50,088.25 |
| 45 | $50,088.25 | $1,005.83 | $0.00 | $283.21 | $51,377.29 |
| 46 | $51,377.29 | $1,005.83 | $0.00 | $290.49 | $52,673.61 |
| 47 | $52,673.61 | $1,005.83 | $0.00 | $297.82 | $53,977.26 |
| 48 | $53,977.26 | $1,005.83 | $0.00 | $305.20 | $55,288.29 |
| 49 | $55,288.29 | $1,005.83 | $0.00 | $312.61 | $56,606.73 |
| 50 | $56,606.73 | $1,005.83 | $0.00 | $320.06 | $57,932.62 |
| 51 | $57,932.62 | $1,005.83 | $0.00 | $327.56 | $59,266.01 |
| 52 | $59,266.01 | $1,005.83 | $0.00 | $335.10 | $60,606.94 |
| 53 | $60,606.94 | $1,005.83 | $0.00 | $342.68 | $61,955.45 |
| 54 | $61,955.45 | $1,005.83 | $0.00 | $350.31 | $63,311.59 |
| 55 | $63,311.59 | $1,005.83 | $0.00 | $357.97 | $64,675.39 |
| 56 | $64,675.39 | $1,005.83 | $0.00 | $365.68 | $66,046.90 |
| 57 | $66,046.90 | $1,005.83 | $0.00 | $373.44 | $67,426.17 |
| 58 | $67,426.17 | $1,005.83 | $0.00 | $381.24 | $68,813.24 |
| 59 | $68,813.24 | $1,005.83 | $0.00 | $389.08 | $70,208.15 |
| 60 | $70,208.15 | $1,005.83 | $0.00 | $396.97 | $71,610.95 |
| 61 | $71,610.95 | $1,005.83 | $0.00 | $404.90 | $73,021.68 |
| 62 | $73,021.68 | $1,005.83 | $0.00 | $412.88 | $74,440.39 |
| 63 | $74,440.39 | $1,005.83 | $0.00 | $420.90 | $75,867.12 |
| 64 | $75,867.12 | $1,005.83 | $0.00 | $428.96 | $77,301.91 |
| 65 | $77,301.91 | $1,005.83 | $0.00 | $437.08 | $78,744.82 |
| 66 | $78,744.82 | $1,005.83 | $0.00 | $445.23 | $80,195.88 |
| 67 | $80,195.88 | $1,005.83 | $0.00 | $453.44 | $81,655.15 |
| 68 | $81,655.15 | $1,005.83 | $0.00 | $461.69 | $83,122.67 |
| 69 | $83,122.67 | $1,005.83 | $0.00 | $469.99 | $84,598.49 |
| 70 | $84,598.49 | $1,005.83 | $0.00 | $478.33 | $86,082.65 |
| 71 | $86,082.65 | $1,005.83 | $0.00 | $486.72 | $87,575.20 |
| 72 | $87,575.20 | $1,005.83 | $0.00 | $495.16 | $89,076.19 |
| 73 | $89,076.19 | $1,005.83 | $0.00 | $503.65 | $90,585.67 |
| 74 | $90,585.67 | $1,005.83 | $0.00 | $512.18 | $92,103.68 |
| 75 | $92,103.68 | $1,005.83 | $0.00 | $520.77 | $93,630.28 |
| 76 | $93,630.28 | $1,005.83 | $0.00 | $529.40 | $95,165.51 |
| 77 | $95,165.51 | $1,005.83 | $0.00 | $538.08 | $96,709.42 |
| 78 | $96,709.42 | $1,005.83 | $0.00 | $546.81 | $98,262.06 |
| 79 | $98,262.06 | $1,005.83 | $0.00 | $555.59 | $99,823.48 |
| 80 | $99,823.48 | $1,005.83 | $0.00 | $564.42 | $101,393.73 |
| 81 | $101,393.73 | $1,005.83 | $0.00 | $573.29 | $102,972.85 |
| 82 | $102,972.85 | $1,005.83 | $0.00 | $582.22 | $104,560.90 |
| 83 | $104,560.90 | $1,005.83 | $0.00 | $591.20 | $106,157.93 |
| 84 | $106,157.93 | $1,005.83 | $0.00 | $600.23 | $107,763.99 |
| 85 | $107,763.99 | $1,005.83 | $0.00 | $609.31 | $109,379.13 |
| 86 | $109,379.13 | $1,005.83 | $0.00 | $618.45 | $111,003.41 |
| 87 | $111,003.41 | $1,005.83 | $0.00 | $627.63 | $112,636.87 |
| 88 | $112,636.87 | $1,005.83 | $0.00 | $636.87 | $114,279.57 |
| 89 | $114,279.57 | $1,005.83 | $0.00 | $646.15 | $115,931.55 |
| 90 | $115,931.55 | $1,005.83 | $0.00 | $655.49 | $117,592.87 |
| 91 | $117,592.87 | $1,005.83 | $0.00 | $664.89 | $119,263.59 |
| 92 | $119,263.59 | $1,005.83 | $0.00 | $674.33 | $120,943.75 |
| 93 | $120,943.75 | $1,005.83 | $0.00 | $683.83 | $122,633.41 |
| 94 | $122,633.41 | $1,005.83 | $0.00 | $693.39 | $124,332.63 |
| 95 | $124,332.63 | $1,005.83 | $0.00 | $702.99 | $126,041.45 |
| 96 | $126,041.45 | $1,005.83 | $0.00 | $712.66 | $127,759.94 |
| 97 | $127,759.94 | $1,005.83 | $0.00 | $722.37 | $129,488.14 |
| 98 | $129,488.14 | $1,005.83 | $0.00 | $732.14 | $131,226.11 |
| 99 | $131,226.11 | $1,005.83 | $0.00 | $741.97 | $132,973.91 |
| 100 | $132,973.91 | $1,005.83 | $0.00 | $751.85 | $134,731.59 |
| 101 | $134,731.59 | $1,005.83 | $0.00 | $761.79 | $136,499.21 |
| 102 | $136,499.21 | $1,005.83 | $0.00 | $771.79 | $138,276.83 |
| 103 | $138,276.83 | $1,005.83 | $0.00 | $781.84 | $140,064.50 |
| 104 | $140,064.50 | $1,005.83 | $0.00 | $791.95 | $141,862.28 |
| 105 | $141,862.28 | $1,005.83 | $0.00 | $802.11 | $143,670.22 |
| 106 | $143,670.22 | $1,005.83 | $0.00 | $812.33 | $145,488.38 |
| 107 | $145,488.38 | $1,005.83 | $0.00 | $822.61 | $147,316.82 |
| 108 | $147,316.82 | $1,005.83 | $0.00 | $832.95 | $149,155.60 |
| 109 | $149,155.60 | $1,005.83 | $0.00 | $843.35 | $151,004.78 |
| 110 | $151,004.78 | $1,005.83 | $0.00 | $853.80 | $152,864.41 |
| 111 | $152,864.41 | $1,005.83 | $0.00 | $864.32 | $154,734.56 |
| 112 | $154,734.56 | $1,005.83 | $0.00 | $874.89 | $156,615.28 |
| 113 | $156,615.28 | $1,005.83 | $0.00 | $885.53 | $158,506.64 |
| 114 | $158,506.64 | $1,005.83 | $0.00 | $896.22 | $160,408.69 |
| 115 | $160,408.69 | $1,005.83 | $0.00 | $906.97 | $162,321.49 |
| 116 | $162,321.49 | $1,005.83 | $0.00 | $917.79 | $164,245.11 |
| 117 | $164,245.11 | $1,005.83 | $0.00 | $928.67 | $166,179.61 |
| 118 | $166,179.61 | $1,005.83 | $0.00 | $939.60 | $168,125.04 |
| 119 | $168,125.04 | $1,005.83 | $0.00 | $950.60 | $170,081.47 |
| 120 | $170,081.47 | $1,005.83 | $0.00 | $961.67 | $172,048.97 |
| 121 | $172,048.97 | $1,005.83 | $0.00 | $972.79 | $174,027.59 |
| 122 | $174,027.59 | $1,005.83 | $0.00 | $983.98 | $176,017.40 |
| 123 | $176,017.40 | $1,005.83 | $0.00 | $995.23 | $178,018.46 |
| 124 | $178,018.46 | $1,005.83 | $0.00 | $1,006.54 | $180,030.83 |
| 125 | $180,030.83 | $1,005.83 | $0.00 | $1,017.92 | $182,054.58 |
| 126 | $182,054.58 | $1,005.83 | $0.00 | $1,029.36 | $184,089.77 |
| 127 | $184,089.77 | $1,005.83 | $0.00 | $1,040.87 | $186,136.47 |
| 128 | $186,136.47 | $1,005.83 | $0.00 | $1,052.44 | $188,194.74 |
| 129 | $188,194.74 | $1,005.83 | $0.00 | $1,064.08 | $190,264.65 |
| 130 | $190,264.65 | $1,005.83 | $0.00 | $1,075.78 | $192,346.26 |
| 131 | $192,346.26 | $1,005.83 | $0.00 | $1,087.55 | $194,439.64 |
| 132 | $194,439.64 | $1,005.83 | $0.00 | $1,099.39 | $196,544.86 |
| 133 | $196,544.86 | $1,005.83 | $0.00 | $1,111.29 | $198,661.98 |
| 134 | $198,661.98 | $1,005.83 | $0.00 | $1,123.26 | $200,791.07 |
| 135 | $200,791.07 | $1,005.83 | $0.00 | $1,135.30 | $202,932.20 |
| 136 | $202,932.20 | $1,005.83 | $0.00 | $1,147.41 | $205,085.44 |
| 137 | $205,085.44 | $1,005.83 | $0.00 | $1,159.58 | $207,250.85 |
| 138 | $207,250.85 | $1,005.83 | $0.00 | $1,171.83 | $209,428.51 |
| 139 | $209,428.51 | $1,005.83 | $0.00 | $1,184.14 | $211,618.48 |
| 140 | $211,618.48 | $1,005.83 | $0.00 | $1,196.52 | $213,820.83 |
| 141 | $213,820.83 | $1,005.83 | $0.00 | $1,208.97 | $216,035.63 |
| 142 | $216,035.63 | $1,005.83 | $0.00 | $1,221.50 | $218,262.96 |
| 143 | $218,262.96 | $1,005.83 | $0.00 | $1,234.09 | $220,502.88 |
| 144 | $220,502.88 | $1,005.83 | $0.00 | $1,246.76 | $222,755.47 |
| 145 | $222,755.47 | $1,005.83 | $0.00 | $1,259.49 | $225,020.79 |
| 146 | $225,020.79 | $1,005.83 | $0.00 | $1,272.30 | $227,298.92 |
| 147 | $227,298.92 | $1,005.83 | $0.00 | $1,285.18 | $229,589.93 |
| 148 | $229,589.93 | $1,005.83 | $0.00 | $1,298.13 | $231,893.89 |
| 149 | $231,893.89 | $1,005.83 | $0.00 | $1,311.16 | $234,210.88 |
| 150 | $234,210.88 | $1,005.83 | $0.00 | $1,324.26 | $236,540.97 |
| 151 | $236,540.97 | $1,005.83 | $0.00 | $1,337.44 | $238,884.24 |
| 152 | $238,884.24 | $1,005.83 | $0.00 | $1,350.69 | $241,240.76 |
| 153 | $241,240.76 | $1,005.83 | $0.00 | $1,364.01 | $243,610.60 |
| 154 | $243,610.60 | $1,005.83 | $0.00 | $1,377.41 | $245,993.84 |
| 155 | $245,993.84 | $1,005.83 | $0.00 | $1,390.88 | $248,390.55 |
| 156 | $248,390.55 | $1,005.83 | $0.00 | $1,404.44 | $250,800.82 |
| 157 | $250,800.82 | $1,005.83 | $0.00 | $1,418.06 | $253,224.71 |
| 158 | $253,224.71 | $1,005.83 | $0.00 | $1,431.77 | $255,662.31 |
| 159 | $255,662.31 | $1,005.83 | $0.00 | $1,445.55 | $258,113.69 |
| 160 | $258,113.69 | $1,005.83 | $0.00 | $1,459.41 | $260,578.93 |
| 161 | $260,578.93 | $1,005.83 | $0.00 | $1,473.35 | $263,058.11 |
| 162 | $263,058.11 | $1,005.83 | $0.00 | $1,487.37 | $265,551.31 |
| 163 | $265,551.31 | $1,005.83 | $0.00 | $1,501.47 | $268,058.61 |
| 164 | $268,058.61 | $1,005.83 | $0.00 | $1,515.64 | $270,580.08 |
| 165 | $270,580.08 | $1,005.83 | $0.00 | $1,529.90 | $273,115.81 |
| 166 | $273,115.81 | $1,005.83 | $0.00 | $1,544.24 | $275,665.88 |
| 167 | $275,665.88 | $1,005.83 | $0.00 | $1,558.65 | $278,230.36 |
| 168 | $278,230.36 | $1,005.83 | $0.00 | $1,573.15 | $280,809.34 |
| 169 | $280,809.34 | $1,005.83 | $0.00 | $1,587.74 | $283,402.91 |
| 170 | $283,402.91 | $1,005.83 | $0.00 | $1,602.40 | $286,011.14 |
| 171 | $286,011.14 | $1,005.83 | $0.00 | $1,617.15 | $288,634.12 |
| 172 | $288,634.12 | $1,005.83 | $0.00 | $1,631.98 | $291,271.93 |
| 173 | $291,271.93 | $1,005.83 | $0.00 | $1,646.89 | $293,924.65 |
| 174 | $293,924.65 | $1,005.83 | $0.00 | $1,661.89 | $296,592.37 |
| 175 | $296,592.37 | $1,005.83 | $0.00 | $1,676.98 | $299,275.18 |
| 176 | $299,275.18 | $1,005.83 | $0.00 | $1,692.15 | $301,973.16 |
| 177 | $301,973.16 | $1,005.83 | $0.00 | $1,707.40 | $304,686.39 |
| 178 | $304,686.39 | $1,005.83 | $0.00 | $1,722.74 | $307,414.96 |
| 179 | $307,414.96 | $1,005.83 | $0.00 | $1,738.17 | $310,158.96 |
| 180 | $310,158.96 | $1,005.83 | $0.00 | $1,753.68 | $312,918.47 |
| 181 | $312,918.47 | $1,005.83 | $0.00 | $1,769.29 | $315,693.59 |
| 182 | $315,693.59 | $1,005.83 | $0.00 | $1,784.98 | $318,484.40 |
| 183 | $318,484.40 | $1,005.83 | $0.00 | $1,800.76 | $321,290.99 |
| 184 | $321,290.99 | $1,005.83 | $0.00 | $1,816.63 | $324,113.45 |
| 185 | $324,113.45 | $1,005.83 | $0.00 | $1,832.58 | $326,951.86 |
| 186 | $326,951.86 | $1,005.83 | $0.00 | $1,848.63 | $329,806.32 |
| 187 | $329,806.32 | $1,005.83 | $0.00 | $1,864.77 | $332,676.92 |
| 188 | $332,676.92 | $1,005.83 | $0.00 | $1,881.00 | $335,563.75 |
| 189 | $335,563.75 | $1,005.83 | $0.00 | $1,897.33 | $338,466.91 |
| 190 | $338,466.91 | $1,005.83 | $0.00 | $1,913.74 | $341,386.48 |
| 191 | $341,386.48 | $1,005.83 | $0.00 | $1,930.25 | $344,322.56 |
| 192 | $344,322.56 | $1,005.83 | $0.00 | $1,946.85 | $347,275.24 |
| 193 | $347,275.24 | $1,005.83 | $0.00 | $1,963.54 | $350,244.61 |
| 194 | $350,244.61 | $1,005.83 | $0.00 | $1,980.33 | $353,230.77 |
| 195 | $353,230.77 | $1,005.83 | $0.00 | $1,997.22 | $356,233.82 |
| 196 | $356,233.82 | $1,005.83 | $0.00 | $2,014.20 | $359,253.85 |
| 197 | $359,253.85 | $1,005.83 | $0.00 | $2,031.27 | $362,290.95 |
| 198 | $362,290.95 | $1,005.83 | $0.00 | $2,048.45 | $365,345.23 |
| 199 | $365,345.23 | $1,005.83 | $0.00 | $2,065.72 | $368,416.78 |
| 200 | $368,416.78 | $1,005.83 | $0.00 | $2,083.08 | $371,505.69 |
| 201 | $371,505.69 | $1,005.83 | $0.00 | $2,100.55 | $374,612.07 |
| 202 | $374,612.07 | $1,005.83 | $0.00 | $2,118.11 | $377,736.01 |
| 203 | $377,736.01 | $1,005.83 | $0.00 | $2,135.77 | $380,877.61 |
| 204 | $380,877.61 | $1,005.83 | $0.00 | $2,153.54 | $384,036.98 |
| 205 | $384,036.98 | $1,005.83 | $0.00 | $2,171.40 | $387,214.21 |
| 206 | $387,214.21 | $1,005.83 | $0.00 | $2,189.37 | $390,409.41 |
| 207 | $390,409.41 | $1,005.83 | $0.00 | $2,207.43 | $393,622.67 |
| 208 | $393,622.67 | $1,005.83 | $0.00 | $2,225.60 | $396,854.10 |
| 209 | $396,854.10 | $1,005.83 | $0.00 | $2,243.87 | $400,103.80 |
| 210 | $400,103.80 | $1,005.83 | $0.00 | $2,262.25 | $403,371.88 |
| 211 | $403,371.88 | $1,005.83 | $0.00 | $2,280.72 | $406,658.43 |
| 212 | $406,658.43 | $1,005.83 | $0.00 | $2,299.31 | $409,963.57 |
| 213 | $409,963.57 | $1,005.83 | $0.00 | $2,317.99 | $413,287.39 |
| 214 | $413,287.39 | $1,005.83 | $0.00 | $2,336.79 | $416,630.01 |
| 215 | $416,630.01 | $1,005.83 | $0.00 | $2,355.69 | $419,991.53 |
| 216 | $419,991.53 | $1,005.83 | $0.00 | $2,374.69 | $423,372.05 |
| 217 | $423,372.05 | $1,005.83 | $117,924.34 | $2,393.81 | $308,847.35 |
| 218 | $308,847.35 | $1,005.83 | $0.00 | $1,746.27 | $311,599.45 |
| 219 | $311,599.45 | $1,005.83 | $0.00 | $1,761.83 | $314,367.11 |
| 220 | $314,367.11 | $1,005.83 | $0.00 | $1,777.48 | $317,150.42 |
| 221 | $317,150.42 | $1,005.83 | $0.00 | $1,793.21 | $319,949.46 |
| 222 | $319,949.46 | $1,005.83 | $0.00 | $1,809.04 | $322,764.33 |
| 223 | $322,764.33 | $1,005.83 | $0.00 | $1,824.96 | $325,595.12 |
| 224 | $325,595.12 | $1,005.83 | $0.00 | $1,840.96 | $328,441.91 |
| 225 | $328,441.91 | $1,005.83 | $0.00 | $1,857.06 | $331,304.80 |
| 226 | $331,304.80 | $1,005.83 | $0.00 | $1,873.25 | $334,183.88 |
| 227 | $334,183.88 | $1,005.83 | $0.00 | $1,889.52 | $337,079.23 |
| 228 | $337,079.23 | $1,005.83 | $0.00 | $1,905.89 | $339,990.95 |
| 229 | $339,990.95 | $1,005.83 | $123,820.56 | $1,922.36 | $219,098.58 |
| 230 | $219,098.58 | $1,005.83 | $0.00 | $1,238.82 | $221,343.23 |
| 231 | $221,343.23 | $1,005.83 | $0.00 | $1,251.51 | $223,600.57 |
| 232 | $223,600.57 | $1,005.83 | $0.00 | $1,264.27 | $225,870.67 |
| 233 | $225,870.67 | $1,005.83 | $0.00 | $1,277.11 | $228,153.61 |
| 234 | $228,153.61 | $1,005.83 | $0.00 | $1,290.01 | $230,449.45 |
| 235 | $230,449.45 | $1,005.83 | $0.00 | $1,302.99 | $232,758.27 |
| 236 | $232,758.27 | $1,005.83 | $0.00 | $1,316.05 | $235,080.15 |
| 237 | $235,080.15 | $1,005.83 | $0.00 | $1,329.18 | $237,415.16 |
| 238 | $237,415.16 | $1,005.83 | $0.00 | $1,342.38 | $239,763.37 |
| 239 | $239,763.37 | $1,005.83 | $0.00 | $1,355.66 | $242,124.86 |
| 240 | $242,124.86 | $1,005.83 | $0.00 | $1,369.01 | $244,499.70 |
| 241 | $244,499.70 | $1,005.83 | $130,011.59 | $1,382.44 | $116,876.38 |
| 242 | $116,876.38 | $1,005.83 | $0.00 | $660.84 | $118,543.05 |
| 243 | $118,543.05 | $1,005.83 | $0.00 | $670.26 | $120,219.14 |
| 244 | $120,219.14 | $1,005.83 | $0.00 | $679.74 | $121,904.71 |
| 245 | $121,904.71 | $1,005.83 | $0.00 | $689.27 | $123,599.81 |
| 246 | $123,599.81 | $1,005.83 | $0.00 | $698.85 | $125,304.49 |
| 247 | $125,304.49 | $1,005.83 | $0.00 | $708.49 | $127,018.81 |
| 248 | $127,018.81 | $1,005.83 | $0.00 | $718.18 | $128,742.82 |
| 249 | $128,742.82 | $1,005.83 | $0.00 | $727.93 | $130,476.58 |
| 250 | $130,476.58 | $1,005.83 | $0.00 | $737.73 | $132,220.14 |
| 251 | $132,220.14 | $1,005.83 | $0.00 | $747.59 | $133,973.56 |
| 252 | $133,973.56 | $1,005.83 | $0.00 | $757.51 | $135,736.90 |
| 253 | $135,736.90 | $0.00 | $136,512.17 | $767.48 | ($7.79) |