How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $155,478 |
| Monthly savings required | $1,231 |
How much will it cost to send your child to Milwaukee School of Engineering in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $621,913.38 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,230.74 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 | $59,956.00 |
| 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 Milwaukee School of Engineering in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,230.74 | $0.00 | $0.00 | $1,230.74 |
| 2 | $1,230.74 | $1,230.74 | $0.00 | $6.96 | $2,468.44 |
| 3 | $2,468.44 | $1,230.74 | $0.00 | $13.96 | $3,713.14 |
| 4 | $3,713.14 | $1,230.74 | $0.00 | $20.99 | $4,964.87 |
| 5 | $4,964.87 | $1,230.74 | $0.00 | $28.07 | $6,223.68 |
| 6 | $6,223.68 | $1,230.74 | $0.00 | $35.19 | $7,489.61 |
| 7 | $7,489.61 | $1,230.74 | $0.00 | $42.35 | $8,762.70 |
| 8 | $8,762.70 | $1,230.74 | $0.00 | $49.55 | $10,042.99 |
| 9 | $10,042.99 | $1,230.74 | $0.00 | $56.78 | $11,330.51 |
| 10 | $11,330.51 | $1,230.74 | $0.00 | $64.06 | $12,625.31 |
| 11 | $12,625.31 | $1,230.74 | $0.00 | $71.39 | $13,927.44 |
| 12 | $13,927.44 | $1,230.74 | $0.00 | $78.75 | $15,236.93 |
| 13 | $15,236.93 | $1,230.74 | $0.00 | $86.15 | $16,553.82 |
| 14 | $16,553.82 | $1,230.74 | $0.00 | $93.60 | $17,878.16 |
| 15 | $17,878.16 | $1,230.74 | $0.00 | $101.09 | $19,209.99 |
| 16 | $19,209.99 | $1,230.74 | $0.00 | $108.62 | $20,549.35 |
| 17 | $20,549.35 | $1,230.74 | $0.00 | $116.19 | $21,896.28 |
| 18 | $21,896.28 | $1,230.74 | $0.00 | $123.80 | $23,250.82 |
| 19 | $23,250.82 | $1,230.74 | $0.00 | $131.46 | $24,613.02 |
| 20 | $24,613.02 | $1,230.74 | $0.00 | $139.17 | $25,982.93 |
| 21 | $25,982.93 | $1,230.74 | $0.00 | $146.91 | $27,360.58 |
| 22 | $27,360.58 | $1,230.74 | $0.00 | $154.70 | $28,746.02 |
| 23 | $28,746.02 | $1,230.74 | $0.00 | $162.53 | $30,139.29 |
| 24 | $30,139.29 | $1,230.74 | $0.00 | $170.41 | $31,540.44 |
| 25 | $31,540.44 | $1,230.74 | $0.00 | $178.33 | $32,949.51 |
| 26 | $32,949.51 | $1,230.74 | $0.00 | $186.30 | $34,366.55 |
| 27 | $34,366.55 | $1,230.74 | $0.00 | $194.31 | $35,791.60 |
| 28 | $35,791.60 | $1,230.74 | $0.00 | $202.37 | $37,224.71 |
| 29 | $37,224.71 | $1,230.74 | $0.00 | $210.47 | $38,665.92 |
| 30 | $38,665.92 | $1,230.74 | $0.00 | $218.62 | $40,115.28 |
| 31 | $40,115.28 | $1,230.74 | $0.00 | $226.82 | $41,572.84 |
| 32 | $41,572.84 | $1,230.74 | $0.00 | $235.06 | $43,038.64 |
| 33 | $43,038.64 | $1,230.74 | $0.00 | $243.35 | $44,512.73 |
| 34 | $44,512.73 | $1,230.74 | $0.00 | $251.68 | $45,995.15 |
| 35 | $45,995.15 | $1,230.74 | $0.00 | $260.06 | $47,485.95 |
| 36 | $47,485.95 | $1,230.74 | $0.00 | $268.49 | $48,985.18 |
| 37 | $48,985.18 | $1,230.74 | $0.00 | $276.97 | $50,492.89 |
| 38 | $50,492.89 | $1,230.74 | $0.00 | $285.49 | $52,009.12 |
| 39 | $52,009.12 | $1,230.74 | $0.00 | $294.07 | $53,533.93 |
| 40 | $53,533.93 | $1,230.74 | $0.00 | $302.69 | $55,067.36 |
| 41 | $55,067.36 | $1,230.74 | $0.00 | $311.36 | $56,609.46 |
| 42 | $56,609.46 | $1,230.74 | $0.00 | $320.08 | $58,160.28 |
| 43 | $58,160.28 | $1,230.74 | $0.00 | $328.85 | $59,719.87 |
| 44 | $59,719.87 | $1,230.74 | $0.00 | $337.66 | $61,288.27 |
| 45 | $61,288.27 | $1,230.74 | $0.00 | $346.53 | $62,865.54 |
| 46 | $62,865.54 | $1,230.74 | $0.00 | $355.45 | $64,451.73 |
| 47 | $64,451.73 | $1,230.74 | $0.00 | $364.42 | $66,046.89 |
| 48 | $66,046.89 | $1,230.74 | $0.00 | $373.44 | $67,651.07 |
| 49 | $67,651.07 | $1,230.74 | $0.00 | $382.51 | $69,264.32 |
| 50 | $69,264.32 | $1,230.74 | $0.00 | $391.63 | $70,886.69 |
| 51 | $70,886.69 | $1,230.74 | $0.00 | $400.80 | $72,518.23 |
| 52 | $72,518.23 | $1,230.74 | $0.00 | $410.03 | $74,159.00 |
| 53 | $74,159.00 | $1,230.74 | $0.00 | $419.31 | $75,809.05 |
| 54 | $75,809.05 | $1,230.74 | $0.00 | $428.64 | $77,468.43 |
| 55 | $77,468.43 | $1,230.74 | $0.00 | $438.02 | $79,137.19 |
| 56 | $79,137.19 | $1,230.74 | $0.00 | $447.45 | $80,815.38 |
| 57 | $80,815.38 | $1,230.74 | $0.00 | $456.94 | $82,503.06 |
| 58 | $82,503.06 | $1,230.74 | $0.00 | $466.48 | $84,200.28 |
| 59 | $84,200.28 | $1,230.74 | $0.00 | $476.08 | $85,907.10 |
| 60 | $85,907.10 | $1,230.74 | $0.00 | $485.73 | $87,623.57 |
| 61 | $87,623.57 | $1,230.74 | $0.00 | $495.44 | $89,349.75 |
| 62 | $89,349.75 | $1,230.74 | $0.00 | $505.20 | $91,085.69 |
| 63 | $91,085.69 | $1,230.74 | $0.00 | $515.01 | $92,831.44 |
| 64 | $92,831.44 | $1,230.74 | $0.00 | $524.88 | $94,587.06 |
| 65 | $94,587.06 | $1,230.74 | $0.00 | $534.81 | $96,352.61 |
| 66 | $96,352.61 | $1,230.74 | $0.00 | $544.79 | $98,128.14 |
| 67 | $98,128.14 | $1,230.74 | $0.00 | $554.83 | $99,913.71 |
| 68 | $99,913.71 | $1,230.74 | $0.00 | $564.93 | $101,709.38 |
| 69 | $101,709.38 | $1,230.74 | $0.00 | $575.08 | $103,515.20 |
| 70 | $103,515.20 | $1,230.74 | $0.00 | $585.29 | $105,331.23 |
| 71 | $105,331.23 | $1,230.74 | $0.00 | $595.56 | $107,157.53 |
| 72 | $107,157.53 | $1,230.74 | $0.00 | $605.88 | $108,994.15 |
| 73 | $108,994.15 | $1,230.74 | $0.00 | $616.27 | $110,841.16 |
| 74 | $110,841.16 | $1,230.74 | $0.00 | $626.71 | $112,698.61 |
| 75 | $112,698.61 | $1,230.74 | $0.00 | $637.21 | $114,566.56 |
| 76 | $114,566.56 | $1,230.74 | $0.00 | $647.78 | $116,445.08 |
| 77 | $116,445.08 | $1,230.74 | $0.00 | $658.40 | $118,334.22 |
| 78 | $118,334.22 | $1,230.74 | $0.00 | $669.08 | $120,234.04 |
| 79 | $120,234.04 | $1,230.74 | $0.00 | $679.82 | $122,144.60 |
| 80 | $122,144.60 | $1,230.74 | $0.00 | $690.62 | $124,065.96 |
| 81 | $124,065.96 | $1,230.74 | $0.00 | $701.49 | $125,998.19 |
| 82 | $125,998.19 | $1,230.74 | $0.00 | $712.41 | $127,941.34 |
| 83 | $127,941.34 | $1,230.74 | $0.00 | $723.40 | $129,895.48 |
| 84 | $129,895.48 | $1,230.74 | $0.00 | $734.45 | $131,860.67 |
| 85 | $131,860.67 | $1,230.74 | $0.00 | $745.56 | $133,836.97 |
| 86 | $133,836.97 | $1,230.74 | $0.00 | $756.73 | $135,824.44 |
| 87 | $135,824.44 | $1,230.74 | $0.00 | $767.97 | $137,823.15 |
| 88 | $137,823.15 | $1,230.74 | $0.00 | $779.27 | $139,833.16 |
| 89 | $139,833.16 | $1,230.74 | $0.00 | $790.64 | $141,854.54 |
| 90 | $141,854.54 | $1,230.74 | $0.00 | $802.07 | $143,887.35 |
| 91 | $143,887.35 | $1,230.74 | $0.00 | $813.56 | $145,931.65 |
| 92 | $145,931.65 | $1,230.74 | $0.00 | $825.12 | $147,987.51 |
| 93 | $147,987.51 | $1,230.74 | $0.00 | $836.74 | $150,054.99 |
| 94 | $150,054.99 | $1,230.74 | $0.00 | $848.43 | $152,134.16 |
| 95 | $152,134.16 | $1,230.74 | $0.00 | $860.19 | $154,225.09 |
| 96 | $154,225.09 | $1,230.74 | $0.00 | $872.01 | $156,327.84 |
| 97 | $156,327.84 | $1,230.74 | $0.00 | $883.90 | $158,442.48 |
| 98 | $158,442.48 | $1,230.74 | $0.00 | $895.86 | $160,569.08 |
| 99 | $160,569.08 | $1,230.74 | $0.00 | $907.88 | $162,707.70 |
| 100 | $162,707.70 | $1,230.74 | $0.00 | $919.97 | $164,858.41 |
| 101 | $164,858.41 | $1,230.74 | $0.00 | $932.13 | $167,021.28 |
| 102 | $167,021.28 | $1,230.74 | $0.00 | $944.36 | $169,196.38 |
| 103 | $169,196.38 | $1,230.74 | $0.00 | $956.66 | $171,383.78 |
| 104 | $171,383.78 | $1,230.74 | $0.00 | $969.03 | $173,583.55 |
| 105 | $173,583.55 | $1,230.74 | $0.00 | $981.47 | $175,795.76 |
| 106 | $175,795.76 | $1,230.74 | $0.00 | $993.97 | $178,020.47 |
| 107 | $178,020.47 | $1,230.74 | $0.00 | $1,006.55 | $180,257.76 |
| 108 | $180,257.76 | $1,230.74 | $0.00 | $1,019.20 | $182,507.70 |
| 109 | $182,507.70 | $1,230.74 | $0.00 | $1,031.93 | $184,770.37 |
| 110 | $184,770.37 | $1,230.74 | $0.00 | $1,044.72 | $187,045.83 |
| 111 | $187,045.83 | $1,230.74 | $0.00 | $1,057.58 | $189,334.15 |
| 112 | $189,334.15 | $1,230.74 | $0.00 | $1,070.52 | $191,635.41 |
| 113 | $191,635.41 | $1,230.74 | $0.00 | $1,083.53 | $193,949.68 |
| 114 | $193,949.68 | $1,230.74 | $0.00 | $1,096.62 | $196,277.04 |
| 115 | $196,277.04 | $1,230.74 | $0.00 | $1,109.78 | $198,617.56 |
| 116 | $198,617.56 | $1,230.74 | $0.00 | $1,123.01 | $200,971.31 |
| 117 | $200,971.31 | $1,230.74 | $0.00 | $1,136.32 | $203,338.37 |
| 118 | $203,338.37 | $1,230.74 | $0.00 | $1,149.70 | $205,718.81 |
| 119 | $205,718.81 | $1,230.74 | $0.00 | $1,163.16 | $208,112.71 |
| 120 | $208,112.71 | $1,230.74 | $0.00 | $1,176.70 | $210,520.15 |
| 121 | $210,520.15 | $1,230.74 | $0.00 | $1,190.31 | $212,941.20 |
| 122 | $212,941.20 | $1,230.74 | $0.00 | $1,204.00 | $215,375.94 |
| 123 | $215,375.94 | $1,230.74 | $0.00 | $1,217.77 | $217,824.45 |
| 124 | $217,824.45 | $1,230.74 | $0.00 | $1,231.61 | $220,286.80 |
| 125 | $220,286.80 | $1,230.74 | $0.00 | $1,245.53 | $222,763.07 |
| 126 | $222,763.07 | $1,230.74 | $0.00 | $1,259.53 | $225,253.34 |
| 127 | $225,253.34 | $1,230.74 | $0.00 | $1,273.62 | $227,757.70 |
| 128 | $227,757.70 | $1,230.74 | $0.00 | $1,287.78 | $230,276.22 |
| 129 | $230,276.22 | $1,230.74 | $0.00 | $1,302.02 | $232,808.98 |
| 130 | $232,808.98 | $1,230.74 | $0.00 | $1,316.34 | $235,356.06 |
| 131 | $235,356.06 | $1,230.74 | $0.00 | $1,330.74 | $237,917.54 |
| 132 | $237,917.54 | $1,230.74 | $0.00 | $1,345.22 | $240,493.50 |
| 133 | $240,493.50 | $1,230.74 | $0.00 | $1,359.79 | $243,084.03 |
| 134 | $243,084.03 | $1,230.74 | $0.00 | $1,374.43 | $245,689.20 |
| 135 | $245,689.20 | $1,230.74 | $0.00 | $1,389.16 | $248,309.10 |
| 136 | $248,309.10 | $1,230.74 | $0.00 | $1,403.98 | $250,943.82 |
| 137 | $250,943.82 | $1,230.74 | $0.00 | $1,418.87 | $253,593.43 |
| 138 | $253,593.43 | $1,230.74 | $0.00 | $1,433.85 | $256,258.02 |
| 139 | $256,258.02 | $1,230.74 | $0.00 | $1,448.92 | $258,937.68 |
| 140 | $258,937.68 | $1,230.74 | $0.00 | $1,464.07 | $261,632.49 |
| 141 | $261,632.49 | $1,230.74 | $0.00 | $1,479.31 | $264,342.54 |
| 142 | $264,342.54 | $1,230.74 | $0.00 | $1,494.63 | $267,067.91 |
| 143 | $267,067.91 | $1,230.74 | $0.00 | $1,510.04 | $269,808.69 |
| 144 | $269,808.69 | $1,230.74 | $0.00 | $1,525.54 | $272,564.97 |
| 145 | $272,564.97 | $1,230.74 | $0.00 | $1,541.12 | $275,336.83 |
| 146 | $275,336.83 | $1,230.74 | $0.00 | $1,556.79 | $278,124.36 |
| 147 | $278,124.36 | $1,230.74 | $0.00 | $1,572.56 | $280,927.66 |
| 148 | $280,927.66 | $1,230.74 | $0.00 | $1,588.41 | $283,746.81 |
| 149 | $283,746.81 | $1,230.74 | $0.00 | $1,604.35 | $286,581.90 |
| 150 | $286,581.90 | $1,230.74 | $0.00 | $1,620.38 | $289,433.02 |
| 151 | $289,433.02 | $1,230.74 | $0.00 | $1,636.50 | $292,300.26 |
| 152 | $292,300.26 | $1,230.74 | $0.00 | $1,652.71 | $295,183.71 |
| 153 | $295,183.71 | $1,230.74 | $0.00 | $1,669.01 | $298,083.46 |
| 154 | $298,083.46 | $1,230.74 | $0.00 | $1,685.41 | $300,999.61 |
| 155 | $300,999.61 | $1,230.74 | $0.00 | $1,701.90 | $303,932.25 |
| 156 | $303,932.25 | $1,230.74 | $0.00 | $1,718.48 | $306,881.47 |
| 157 | $306,881.47 | $1,230.74 | $0.00 | $1,735.15 | $309,847.36 |
| 158 | $309,847.36 | $1,230.74 | $0.00 | $1,751.92 | $312,830.02 |
| 159 | $312,830.02 | $1,230.74 | $0.00 | $1,768.79 | $315,829.55 |
| 160 | $315,829.55 | $1,230.74 | $0.00 | $1,785.75 | $318,846.04 |
| 161 | $318,846.04 | $1,230.74 | $0.00 | $1,802.80 | $321,879.58 |
| 162 | $321,879.58 | $1,230.74 | $0.00 | $1,819.95 | $324,930.27 |
| 163 | $324,930.27 | $1,230.74 | $0.00 | $1,837.20 | $327,998.21 |
| 164 | $327,998.21 | $1,230.74 | $0.00 | $1,854.55 | $331,083.50 |
| 165 | $331,083.50 | $1,230.74 | $0.00 | $1,871.99 | $334,186.23 |
| 166 | $334,186.23 | $1,230.74 | $0.00 | $1,889.54 | $337,306.51 |
| 167 | $337,306.51 | $1,230.74 | $0.00 | $1,907.18 | $340,444.43 |
| 168 | $340,444.43 | $1,230.74 | $0.00 | $1,924.92 | $343,600.09 |
| 169 | $343,600.09 | $1,230.74 | $0.00 | $1,942.76 | $346,773.59 |
| 170 | $346,773.59 | $1,230.74 | $0.00 | $1,960.71 | $349,965.04 |
| 171 | $349,965.04 | $1,230.74 | $0.00 | $1,978.75 | $353,174.53 |
| 172 | $353,174.53 | $1,230.74 | $0.00 | $1,996.90 | $356,402.17 |
| 173 | $356,402.17 | $1,230.74 | $0.00 | $2,015.15 | $359,648.06 |
| 174 | $359,648.06 | $1,230.74 | $0.00 | $2,033.50 | $362,912.30 |
| 175 | $362,912.30 | $1,230.74 | $0.00 | $2,051.96 | $366,195.00 |
| 176 | $366,195.00 | $1,230.74 | $0.00 | $2,070.52 | $369,496.26 |
| 177 | $369,496.26 | $1,230.74 | $0.00 | $2,089.19 | $372,816.19 |
| 178 | $372,816.19 | $1,230.74 | $0.00 | $2,107.96 | $376,154.89 |
| 179 | $376,154.89 | $1,230.74 | $0.00 | $2,126.83 | $379,512.46 |
| 180 | $379,512.46 | $1,230.74 | $0.00 | $2,145.82 | $382,889.02 |
| 181 | $382,889.02 | $1,230.74 | $0.00 | $2,164.91 | $386,284.67 |
| 182 | $386,284.67 | $1,230.74 | $0.00 | $2,184.11 | $389,699.52 |
| 183 | $389,699.52 | $1,230.74 | $0.00 | $2,203.42 | $393,133.68 |
| 184 | $393,133.68 | $1,230.74 | $0.00 | $2,222.83 | $396,587.25 |
| 185 | $396,587.25 | $1,230.74 | $0.00 | $2,242.36 | $400,060.35 |
| 186 | $400,060.35 | $1,230.74 | $0.00 | $2,262.00 | $403,553.09 |
| 187 | $403,553.09 | $1,230.74 | $0.00 | $2,281.75 | $407,065.58 |
| 188 | $407,065.58 | $1,230.74 | $0.00 | $2,301.61 | $410,597.93 |
| 189 | $410,597.93 | $1,230.74 | $0.00 | $2,321.58 | $414,150.25 |
| 190 | $414,150.25 | $1,230.74 | $0.00 | $2,341.67 | $417,722.66 |
| 191 | $417,722.66 | $1,230.74 | $0.00 | $2,361.86 | $421,315.26 |
| 192 | $421,315.26 | $1,230.74 | $0.00 | $2,382.18 | $424,928.18 |
| 193 | $424,928.18 | $1,230.74 | $0.00 | $2,402.61 | $428,561.53 |
| 194 | $428,561.53 | $1,230.74 | $0.00 | $2,423.15 | $432,215.42 |
| 195 | $432,215.42 | $1,230.74 | $0.00 | $2,443.81 | $435,889.97 |
| 196 | $435,889.97 | $1,230.74 | $0.00 | $2,464.59 | $439,585.30 |
| 197 | $439,585.30 | $1,230.74 | $0.00 | $2,485.48 | $443,301.52 |
| 198 | $443,301.52 | $1,230.74 | $0.00 | $2,506.49 | $447,038.75 |
| 199 | $447,038.75 | $1,230.74 | $0.00 | $2,527.62 | $450,797.11 |
| 200 | $450,797.11 | $1,230.74 | $0.00 | $2,548.87 | $454,576.72 |
| 201 | $454,576.72 | $1,230.74 | $0.00 | $2,570.24 | $458,377.70 |
| 202 | $458,377.70 | $1,230.74 | $0.00 | $2,591.73 | $462,200.17 |
| 203 | $462,200.17 | $1,230.74 | $0.00 | $2,613.35 | $466,044.26 |
| 204 | $466,044.26 | $1,230.74 | $0.00 | $2,635.08 | $469,910.08 |
| 205 | $469,910.08 | $1,230.74 | $0.00 | $2,656.94 | $473,797.76 |
| 206 | $473,797.76 | $1,230.74 | $0.00 | $2,678.92 | $477,707.42 |
| 207 | $477,707.42 | $1,230.74 | $0.00 | $2,701.03 | $481,639.19 |
| 208 | $481,639.19 | $1,230.74 | $0.00 | $2,723.26 | $485,593.19 |
| 209 | $485,593.19 | $1,230.74 | $0.00 | $2,745.61 | $489,569.54 |
| 210 | $489,569.54 | $1,230.74 | $0.00 | $2,768.10 | $493,568.38 |
| 211 | $493,568.38 | $1,230.74 | $0.00 | $2,790.71 | $497,589.83 |
| 212 | $497,589.83 | $1,230.74 | $0.00 | $2,813.45 | $501,634.02 |
| 213 | $501,634.02 | $1,230.74 | $0.00 | $2,836.31 | $505,701.07 |
| 214 | $505,701.07 | $1,230.74 | $0.00 | $2,859.31 | $509,791.12 |
| 215 | $509,791.12 | $1,230.74 | $0.00 | $2,882.43 | $513,904.29 |
| 216 | $513,904.29 | $1,230.74 | $0.00 | $2,905.69 | $518,040.72 |
| 217 | $518,040.72 | $1,230.74 | $144,291.26 | $2,929.08 | $377,909.28 |
| 218 | $377,909.28 | $1,230.74 | $0.00 | $2,136.75 | $381,276.77 |
| 219 | $381,276.77 | $1,230.74 | $0.00 | $2,155.79 | $384,663.30 |
| 220 | $384,663.30 | $1,230.74 | $0.00 | $2,174.94 | $388,068.98 |
| 221 | $388,068.98 | $1,230.74 | $0.00 | $2,194.20 | $391,493.92 |
| 222 | $391,493.92 | $1,230.74 | $0.00 | $2,213.56 | $394,938.22 |
| 223 | $394,938.22 | $1,230.74 | $0.00 | $2,233.04 | $398,402.00 |
| 224 | $398,402.00 | $1,230.74 | $0.00 | $2,252.62 | $401,885.36 |
| 225 | $401,885.36 | $1,230.74 | $0.00 | $2,272.32 | $405,388.42 |
| 226 | $405,388.42 | $1,230.74 | $0.00 | $2,292.13 | $408,911.29 |
| 227 | $408,911.29 | $1,230.74 | $0.00 | $2,312.04 | $412,454.07 |
| 228 | $412,454.07 | $1,230.74 | $0.00 | $2,332.08 | $416,016.89 |
| 229 | $416,016.89 | $1,230.74 | $151,505.83 | $2,352.22 | $268,094.02 |
| 230 | $268,094.02 | $1,230.74 | $0.00 | $1,515.84 | $270,840.60 |
| 231 | $270,840.60 | $1,230.74 | $0.00 | $1,531.37 | $273,602.71 |
| 232 | $273,602.71 | $1,230.74 | $0.00 | $1,546.99 | $276,380.44 |
| 233 | $276,380.44 | $1,230.74 | $0.00 | $1,562.70 | $279,173.88 |
| 234 | $279,173.88 | $1,230.74 | $0.00 | $1,578.49 | $281,983.11 |
| 235 | $281,983.11 | $1,230.74 | $0.00 | $1,594.37 | $284,808.22 |
| 236 | $284,808.22 | $1,230.74 | $0.00 | $1,610.35 | $287,649.31 |
| 237 | $287,649.31 | $1,230.74 | $0.00 | $1,626.41 | $290,506.46 |
| 238 | $290,506.46 | $1,230.74 | $0.00 | $1,642.57 | $293,379.77 |
| 239 | $293,379.77 | $1,230.74 | $0.00 | $1,658.81 | $296,269.32 |
| 240 | $296,269.32 | $1,230.74 | $0.00 | $1,675.15 | $299,175.21 |
| 241 | $299,175.21 | $1,230.74 | $159,081.12 | $1,691.58 | $143,016.41 |
| 242 | $143,016.41 | $1,230.74 | $0.00 | $808.64 | $145,055.79 |
| 243 | $145,055.79 | $1,230.74 | $0.00 | $820.17 | $147,106.70 |
| 244 | $147,106.70 | $1,230.74 | $0.00 | $831.76 | $149,169.20 |
| 245 | $149,169.20 | $1,230.74 | $0.00 | $843.42 | $151,243.36 |
| 246 | $151,243.36 | $1,230.74 | $0.00 | $855.15 | $153,329.25 |
| 247 | $153,329.25 | $1,230.74 | $0.00 | $866.95 | $155,426.94 |
| 248 | $155,426.94 | $1,230.74 | $0.00 | $878.81 | $157,536.49 |
| 249 | $157,536.49 | $1,230.74 | $0.00 | $890.73 | $159,657.96 |
| 250 | $159,657.96 | $1,230.74 | $0.00 | $902.73 | $161,791.43 |
| 251 | $161,791.43 | $1,230.74 | $0.00 | $914.79 | $163,936.96 |
| 252 | $163,936.96 | $1,230.74 | $0.00 | $926.92 | $166,094.62 |
| 253 | $166,094.62 | $0.00 | $167,035.17 | $939.12 | ($1.43) |