How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $147,460 |
| Monthly savings required | $1,167 |
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 $589,840.59 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,167.26 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 | $56,864.00 |
| 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 | $1,167.26 | $0.00 | $0.00 | $1,167.26 |
| 2 | $1,167.26 | $1,167.26 | $0.00 | $6.60 | $2,341.12 |
| 3 | $2,341.12 | $1,167.26 | $0.00 | $13.24 | $3,521.62 |
| 4 | $3,521.62 | $1,167.26 | $0.00 | $19.91 | $4,708.79 |
| 5 | $4,708.79 | $1,167.26 | $0.00 | $26.62 | $5,902.67 |
| 6 | $5,902.67 | $1,167.26 | $0.00 | $33.37 | $7,103.30 |
| 7 | $7,103.30 | $1,167.26 | $0.00 | $40.16 | $8,310.72 |
| 8 | $8,310.72 | $1,167.26 | $0.00 | $46.99 | $9,524.97 |
| 9 | $9,524.97 | $1,167.26 | $0.00 | $53.86 | $10,746.09 |
| 10 | $10,746.09 | $1,167.26 | $0.00 | $60.76 | $11,974.11 |
| 11 | $11,974.11 | $1,167.26 | $0.00 | $67.70 | $13,209.07 |
| 12 | $13,209.07 | $1,167.26 | $0.00 | $74.69 | $14,451.02 |
| 13 | $14,451.02 | $1,167.26 | $0.00 | $81.71 | $15,699.99 |
| 14 | $15,699.99 | $1,167.26 | $0.00 | $88.77 | $16,956.02 |
| 15 | $16,956.02 | $1,167.26 | $0.00 | $95.87 | $18,219.15 |
| 16 | $18,219.15 | $1,167.26 | $0.00 | $103.01 | $19,489.42 |
| 17 | $19,489.42 | $1,167.26 | $0.00 | $110.20 | $20,766.88 |
| 18 | $20,766.88 | $1,167.26 | $0.00 | $117.42 | $22,051.56 |
| 19 | $22,051.56 | $1,167.26 | $0.00 | $124.68 | $23,343.50 |
| 20 | $23,343.50 | $1,167.26 | $0.00 | $131.99 | $24,642.75 |
| 21 | $24,642.75 | $1,167.26 | $0.00 | $139.33 | $25,949.34 |
| 22 | $25,949.34 | $1,167.26 | $0.00 | $146.72 | $27,263.32 |
| 23 | $27,263.32 | $1,167.26 | $0.00 | $154.15 | $28,584.73 |
| 24 | $28,584.73 | $1,167.26 | $0.00 | $161.62 | $29,913.61 |
| 25 | $29,913.61 | $1,167.26 | $0.00 | $169.14 | $31,250.01 |
| 26 | $31,250.01 | $1,167.26 | $0.00 | $176.69 | $32,593.96 |
| 27 | $32,593.96 | $1,167.26 | $0.00 | $184.29 | $33,945.51 |
| 28 | $33,945.51 | $1,167.26 | $0.00 | $191.93 | $35,304.70 |
| 29 | $35,304.70 | $1,167.26 | $0.00 | $199.62 | $36,671.58 |
| 30 | $36,671.58 | $1,167.26 | $0.00 | $207.35 | $38,046.19 |
| 31 | $38,046.19 | $1,167.26 | $0.00 | $215.12 | $39,428.57 |
| 32 | $39,428.57 | $1,167.26 | $0.00 | $222.93 | $40,818.76 |
| 33 | $40,818.76 | $1,167.26 | $0.00 | $230.80 | $42,216.82 |
| 34 | $42,216.82 | $1,167.26 | $0.00 | $238.70 | $43,622.78 |
| 35 | $43,622.78 | $1,167.26 | $0.00 | $246.65 | $45,036.69 |
| 36 | $45,036.69 | $1,167.26 | $0.00 | $254.64 | $46,458.59 |
| 37 | $46,458.59 | $1,167.26 | $0.00 | $262.68 | $47,888.53 |
| 38 | $47,888.53 | $1,167.26 | $0.00 | $270.77 | $49,326.56 |
| 39 | $49,326.56 | $1,167.26 | $0.00 | $278.90 | $50,772.72 |
| 40 | $50,772.72 | $1,167.26 | $0.00 | $287.08 | $52,227.06 |
| 41 | $52,227.06 | $1,167.26 | $0.00 | $295.30 | $53,689.62 |
| 42 | $53,689.62 | $1,167.26 | $0.00 | $303.57 | $55,160.45 |
| 43 | $55,160.45 | $1,167.26 | $0.00 | $311.89 | $56,639.60 |
| 44 | $56,639.60 | $1,167.26 | $0.00 | $320.25 | $58,127.11 |
| 45 | $58,127.11 | $1,167.26 | $0.00 | $328.66 | $59,623.03 |
| 46 | $59,623.03 | $1,167.26 | $0.00 | $337.12 | $61,127.41 |
| 47 | $61,127.41 | $1,167.26 | $0.00 | $345.62 | $62,640.29 |
| 48 | $62,640.29 | $1,167.26 | $0.00 | $354.18 | $64,161.73 |
| 49 | $64,161.73 | $1,167.26 | $0.00 | $362.78 | $65,691.77 |
| 50 | $65,691.77 | $1,167.26 | $0.00 | $371.43 | $67,230.46 |
| 51 | $67,230.46 | $1,167.26 | $0.00 | $380.13 | $68,777.85 |
| 52 | $68,777.85 | $1,167.26 | $0.00 | $388.88 | $70,333.99 |
| 53 | $70,333.99 | $1,167.26 | $0.00 | $397.68 | $71,898.93 |
| 54 | $71,898.93 | $1,167.26 | $0.00 | $406.53 | $73,472.72 |
| 55 | $73,472.72 | $1,167.26 | $0.00 | $415.43 | $75,055.41 |
| 56 | $75,055.41 | $1,167.26 | $0.00 | $424.37 | $76,647.04 |
| 57 | $76,647.04 | $1,167.26 | $0.00 | $433.37 | $78,247.67 |
| 58 | $78,247.67 | $1,167.26 | $0.00 | $442.42 | $79,857.35 |
| 59 | $79,857.35 | $1,167.26 | $0.00 | $451.53 | $81,476.14 |
| 60 | $81,476.14 | $1,167.26 | $0.00 | $460.68 | $83,104.08 |
| 61 | $83,104.08 | $1,167.26 | $0.00 | $469.88 | $84,741.22 |
| 62 | $84,741.22 | $1,167.26 | $0.00 | $479.14 | $86,387.62 |
| 63 | $86,387.62 | $1,167.26 | $0.00 | $488.45 | $88,043.33 |
| 64 | $88,043.33 | $1,167.26 | $0.00 | $497.81 | $89,708.40 |
| 65 | $89,708.40 | $1,167.26 | $0.00 | $507.22 | $91,382.88 |
| 66 | $91,382.88 | $1,167.26 | $0.00 | $516.69 | $93,066.83 |
| 67 | $93,066.83 | $1,167.26 | $0.00 | $526.21 | $94,760.30 |
| 68 | $94,760.30 | $1,167.26 | $0.00 | $535.79 | $96,463.35 |
| 69 | $96,463.35 | $1,167.26 | $0.00 | $545.42 | $98,176.03 |
| 70 | $98,176.03 | $1,167.26 | $0.00 | $555.10 | $99,898.39 |
| 71 | $99,898.39 | $1,167.26 | $0.00 | $564.84 | $101,630.49 |
| 72 | $101,630.49 | $1,167.26 | $0.00 | $574.63 | $103,372.38 |
| 73 | $103,372.38 | $1,167.26 | $0.00 | $584.48 | $105,124.12 |
| 74 | $105,124.12 | $1,167.26 | $0.00 | $594.39 | $106,885.77 |
| 75 | $106,885.77 | $1,167.26 | $0.00 | $604.35 | $108,657.38 |
| 76 | $108,657.38 | $1,167.26 | $0.00 | $614.36 | $110,439.00 |
| 77 | $110,439.00 | $1,167.26 | $0.00 | $624.44 | $112,230.70 |
| 78 | $112,230.70 | $1,167.26 | $0.00 | $634.57 | $114,032.53 |
| 79 | $114,032.53 | $1,167.26 | $0.00 | $644.76 | $115,844.55 |
| 80 | $115,844.55 | $1,167.26 | $0.00 | $655.00 | $117,666.81 |
| 81 | $117,666.81 | $1,167.26 | $0.00 | $665.31 | $119,499.38 |
| 82 | $119,499.38 | $1,167.26 | $0.00 | $675.67 | $121,342.31 |
| 83 | $121,342.31 | $1,167.26 | $0.00 | $686.09 | $123,195.66 |
| 84 | $123,195.66 | $1,167.26 | $0.00 | $696.57 | $125,059.49 |
| 85 | $125,059.49 | $1,167.26 | $0.00 | $707.10 | $126,933.85 |
| 86 | $126,933.85 | $1,167.26 | $0.00 | $717.70 | $128,818.81 |
| 87 | $128,818.81 | $1,167.26 | $0.00 | $728.36 | $130,714.43 |
| 88 | $130,714.43 | $1,167.26 | $0.00 | $739.08 | $132,620.77 |
| 89 | $132,620.77 | $1,167.26 | $0.00 | $749.86 | $134,537.89 |
| 90 | $134,537.89 | $1,167.26 | $0.00 | $760.70 | $136,465.85 |
| 91 | $136,465.85 | $1,167.26 | $0.00 | $771.60 | $138,404.71 |
| 92 | $138,404.71 | $1,167.26 | $0.00 | $782.56 | $140,354.53 |
| 93 | $140,354.53 | $1,167.26 | $0.00 | $793.58 | $142,315.37 |
| 94 | $142,315.37 | $1,167.26 | $0.00 | $804.67 | $144,287.30 |
| 95 | $144,287.30 | $1,167.26 | $0.00 | $815.82 | $146,270.38 |
| 96 | $146,270.38 | $1,167.26 | $0.00 | $827.03 | $148,264.67 |
| 97 | $148,264.67 | $1,167.26 | $0.00 | $838.31 | $150,270.24 |
| 98 | $150,270.24 | $1,167.26 | $0.00 | $849.65 | $152,287.15 |
| 99 | $152,287.15 | $1,167.26 | $0.00 | $861.05 | $154,315.46 |
| 100 | $154,315.46 | $1,167.26 | $0.00 | $872.52 | $156,355.24 |
| 101 | $156,355.24 | $1,167.26 | $0.00 | $884.06 | $158,406.56 |
| 102 | $158,406.56 | $1,167.26 | $0.00 | $895.65 | $160,469.47 |
| 103 | $160,469.47 | $1,167.26 | $0.00 | $907.32 | $162,544.05 |
| 104 | $162,544.05 | $1,167.26 | $0.00 | $919.05 | $164,630.36 |
| 105 | $164,630.36 | $1,167.26 | $0.00 | $930.84 | $166,728.46 |
| 106 | $166,728.46 | $1,167.26 | $0.00 | $942.71 | $168,838.43 |
| 107 | $168,838.43 | $1,167.26 | $0.00 | $954.64 | $170,960.33 |
| 108 | $170,960.33 | $1,167.26 | $0.00 | $966.63 | $173,094.22 |
| 109 | $173,094.22 | $1,167.26 | $0.00 | $978.70 | $175,240.18 |
| 110 | $175,240.18 | $1,167.26 | $0.00 | $990.83 | $177,398.27 |
| 111 | $177,398.27 | $1,167.26 | $0.00 | $1,003.04 | $179,568.57 |
| 112 | $179,568.57 | $1,167.26 | $0.00 | $1,015.31 | $181,751.14 |
| 113 | $181,751.14 | $1,167.26 | $0.00 | $1,027.65 | $183,946.05 |
| 114 | $183,946.05 | $1,167.26 | $0.00 | $1,040.06 | $186,153.37 |
| 115 | $186,153.37 | $1,167.26 | $0.00 | $1,052.54 | $188,373.17 |
| 116 | $188,373.17 | $1,167.26 | $0.00 | $1,065.09 | $190,605.52 |
| 117 | $190,605.52 | $1,167.26 | $0.00 | $1,077.71 | $192,850.49 |
| 118 | $192,850.49 | $1,167.26 | $0.00 | $1,090.40 | $195,108.15 |
| 119 | $195,108.15 | $1,167.26 | $0.00 | $1,103.17 | $197,378.58 |
| 120 | $197,378.58 | $1,167.26 | $0.00 | $1,116.01 | $199,661.85 |
| 121 | $199,661.85 | $1,167.26 | $0.00 | $1,128.92 | $201,958.03 |
| 122 | $201,958.03 | $1,167.26 | $0.00 | $1,141.90 | $204,267.19 |
| 123 | $204,267.19 | $1,167.26 | $0.00 | $1,154.96 | $206,589.41 |
| 124 | $206,589.41 | $1,167.26 | $0.00 | $1,168.09 | $208,924.76 |
| 125 | $208,924.76 | $1,167.26 | $0.00 | $1,181.29 | $211,273.31 |
| 126 | $211,273.31 | $1,167.26 | $0.00 | $1,194.57 | $213,635.14 |
| 127 | $213,635.14 | $1,167.26 | $0.00 | $1,207.92 | $216,010.32 |
| 128 | $216,010.32 | $1,167.26 | $0.00 | $1,221.35 | $218,398.93 |
| 129 | $218,398.93 | $1,167.26 | $0.00 | $1,234.86 | $220,801.05 |
| 130 | $220,801.05 | $1,167.26 | $0.00 | $1,248.44 | $223,216.75 |
| 131 | $223,216.75 | $1,167.26 | $0.00 | $1,262.10 | $225,646.11 |
| 132 | $225,646.11 | $1,167.26 | $0.00 | $1,275.84 | $228,089.21 |
| 133 | $228,089.21 | $1,167.26 | $0.00 | $1,289.65 | $230,546.12 |
| 134 | $230,546.12 | $1,167.26 | $0.00 | $1,303.54 | $233,016.92 |
| 135 | $233,016.92 | $1,167.26 | $0.00 | $1,317.51 | $235,501.69 |
| 136 | $235,501.69 | $1,167.26 | $0.00 | $1,331.56 | $238,000.51 |
| 137 | $238,000.51 | $1,167.26 | $0.00 | $1,345.69 | $240,513.46 |
| 138 | $240,513.46 | $1,167.26 | $0.00 | $1,359.90 | $243,040.62 |
| 139 | $243,040.62 | $1,167.26 | $0.00 | $1,374.19 | $245,582.07 |
| 140 | $245,582.07 | $1,167.26 | $0.00 | $1,388.56 | $248,137.89 |
| 141 | $248,137.89 | $1,167.26 | $0.00 | $1,403.01 | $250,708.16 |
| 142 | $250,708.16 | $1,167.26 | $0.00 | $1,417.54 | $253,292.96 |
| 143 | $253,292.96 | $1,167.26 | $0.00 | $1,432.16 | $255,892.38 |
| 144 | $255,892.38 | $1,167.26 | $0.00 | $1,446.85 | $258,506.49 |
| 145 | $258,506.49 | $1,167.26 | $0.00 | $1,461.63 | $261,135.38 |
| 146 | $261,135.38 | $1,167.26 | $0.00 | $1,476.50 | $263,779.14 |
| 147 | $263,779.14 | $1,167.26 | $0.00 | $1,491.45 | $266,437.85 |
| 148 | $266,437.85 | $1,167.26 | $0.00 | $1,506.48 | $269,111.59 |
| 149 | $269,111.59 | $1,167.26 | $0.00 | $1,521.60 | $271,800.45 |
| 150 | $271,800.45 | $1,167.26 | $0.00 | $1,536.80 | $274,504.51 |
| 151 | $274,504.51 | $1,167.26 | $0.00 | $1,552.09 | $277,223.86 |
| 152 | $277,223.86 | $1,167.26 | $0.00 | $1,567.46 | $279,958.58 |
| 153 | $279,958.58 | $1,167.26 | $0.00 | $1,582.93 | $282,708.77 |
| 154 | $282,708.77 | $1,167.26 | $0.00 | $1,598.48 | $285,474.51 |
| 155 | $285,474.51 | $1,167.26 | $0.00 | $1,614.11 | $288,255.88 |
| 156 | $288,255.88 | $1,167.26 | $0.00 | $1,629.84 | $291,052.98 |
| 157 | $291,052.98 | $1,167.26 | $0.00 | $1,645.66 | $293,865.90 |
| 158 | $293,865.90 | $1,167.26 | $0.00 | $1,661.56 | $296,694.72 |
| 159 | $296,694.72 | $1,167.26 | $0.00 | $1,677.56 | $299,539.54 |
| 160 | $299,539.54 | $1,167.26 | $0.00 | $1,693.64 | $302,400.44 |
| 161 | $302,400.44 | $1,167.26 | $0.00 | $1,709.82 | $305,277.52 |
| 162 | $305,277.52 | $1,167.26 | $0.00 | $1,726.08 | $308,170.86 |
| 163 | $308,170.86 | $1,167.26 | $0.00 | $1,742.44 | $311,080.56 |
| 164 | $311,080.56 | $1,167.26 | $0.00 | $1,758.89 | $314,006.71 |
| 165 | $314,006.71 | $1,167.26 | $0.00 | $1,775.44 | $316,949.41 |
| 166 | $316,949.41 | $1,167.26 | $0.00 | $1,792.08 | $319,908.75 |
| 167 | $319,908.75 | $1,167.26 | $0.00 | $1,808.81 | $322,884.82 |
| 168 | $322,884.82 | $1,167.26 | $0.00 | $1,825.64 | $325,877.72 |
| 169 | $325,877.72 | $1,167.26 | $0.00 | $1,842.56 | $328,887.54 |
| 170 | $328,887.54 | $1,167.26 | $0.00 | $1,859.58 | $331,914.38 |
| 171 | $331,914.38 | $1,167.26 | $0.00 | $1,876.69 | $334,958.33 |
| 172 | $334,958.33 | $1,167.26 | $0.00 | $1,893.90 | $338,019.49 |
| 173 | $338,019.49 | $1,167.26 | $0.00 | $1,911.21 | $341,097.96 |
| 174 | $341,097.96 | $1,167.26 | $0.00 | $1,928.62 | $344,193.84 |
| 175 | $344,193.84 | $1,167.26 | $0.00 | $1,946.12 | $347,307.22 |
| 176 | $347,307.22 | $1,167.26 | $0.00 | $1,963.73 | $350,438.21 |
| 177 | $350,438.21 | $1,167.26 | $0.00 | $1,981.43 | $353,586.90 |
| 178 | $353,586.90 | $1,167.26 | $0.00 | $1,999.23 | $356,753.39 |
| 179 | $356,753.39 | $1,167.26 | $0.00 | $2,017.14 | $359,937.79 |
| 180 | $359,937.79 | $1,167.26 | $0.00 | $2,035.14 | $363,140.19 |
| 181 | $363,140.19 | $1,167.26 | $0.00 | $2,053.25 | $366,360.70 |
| 182 | $366,360.70 | $1,167.26 | $0.00 | $2,071.46 | $369,599.42 |
| 183 | $369,599.42 | $1,167.26 | $0.00 | $2,089.77 | $372,856.45 |
| 184 | $372,856.45 | $1,167.26 | $0.00 | $2,108.18 | $376,131.89 |
| 185 | $376,131.89 | $1,167.26 | $0.00 | $2,126.70 | $379,425.85 |
| 186 | $379,425.85 | $1,167.26 | $0.00 | $2,145.33 | $382,738.44 |
| 187 | $382,738.44 | $1,167.26 | $0.00 | $2,164.06 | $386,069.76 |
| 188 | $386,069.76 | $1,167.26 | $0.00 | $2,182.89 | $389,419.91 |
| 189 | $389,419.91 | $1,167.26 | $0.00 | $2,201.84 | $392,789.01 |
| 190 | $392,789.01 | $1,167.26 | $0.00 | $2,220.89 | $396,177.16 |
| 191 | $396,177.16 | $1,167.26 | $0.00 | $2,240.04 | $399,584.46 |
| 192 | $399,584.46 | $1,167.26 | $0.00 | $2,259.31 | $403,011.03 |
| 193 | $403,011.03 | $1,167.26 | $0.00 | $2,278.68 | $406,456.97 |
| 194 | $406,456.97 | $1,167.26 | $0.00 | $2,298.17 | $409,922.40 |
| 195 | $409,922.40 | $1,167.26 | $0.00 | $2,317.76 | $413,407.42 |
| 196 | $413,407.42 | $1,167.26 | $0.00 | $2,337.47 | $416,912.15 |
| 197 | $416,912.15 | $1,167.26 | $0.00 | $2,357.28 | $420,436.69 |
| 198 | $420,436.69 | $1,167.26 | $0.00 | $2,377.21 | $423,981.16 |
| 199 | $423,981.16 | $1,167.26 | $0.00 | $2,397.25 | $427,545.67 |
| 200 | $427,545.67 | $1,167.26 | $0.00 | $2,417.41 | $431,130.34 |
| 201 | $431,130.34 | $1,167.26 | $0.00 | $2,437.67 | $434,735.27 |
| 202 | $434,735.27 | $1,167.26 | $0.00 | $2,458.06 | $438,360.59 |
| 203 | $438,360.59 | $1,167.26 | $0.00 | $2,478.55 | $442,006.40 |
| 204 | $442,006.40 | $1,167.26 | $0.00 | $2,499.17 | $445,672.83 |
| 205 | $445,672.83 | $1,167.26 | $0.00 | $2,519.90 | $449,359.99 |
| 206 | $449,359.99 | $1,167.26 | $0.00 | $2,540.75 | $453,068.00 |
| 207 | $453,068.00 | $1,167.26 | $0.00 | $2,561.71 | $456,796.97 |
| 208 | $456,796.97 | $1,167.26 | $0.00 | $2,582.80 | $460,547.03 |
| 209 | $460,547.03 | $1,167.26 | $0.00 | $2,604.00 | $464,318.29 |
| 210 | $464,318.29 | $1,167.26 | $0.00 | $2,625.32 | $468,110.87 |
| 211 | $468,110.87 | $1,167.26 | $0.00 | $2,646.77 | $471,924.90 |
| 212 | $471,924.90 | $1,167.26 | $0.00 | $2,668.33 | $475,760.49 |
| 213 | $475,760.49 | $1,167.26 | $0.00 | $2,690.02 | $479,617.77 |
| 214 | $479,617.77 | $1,167.26 | $0.00 | $2,711.83 | $483,496.86 |
| 215 | $483,496.86 | $1,167.26 | $0.00 | $2,733.76 | $487,397.88 |
| 216 | $487,397.88 | $1,167.26 | $0.00 | $2,755.82 | $491,320.96 |
| 217 | $491,320.96 | $1,167.26 | $136,850.00 | $2,778.00 | $358,416.22 |
| 218 | $358,416.22 | $1,167.26 | $0.00 | $2,026.54 | $361,610.02 |
| 219 | $361,610.02 | $1,167.26 | $0.00 | $2,044.60 | $364,821.88 |
| 220 | $364,821.88 | $1,167.26 | $0.00 | $2,062.76 | $368,051.90 |
| 221 | $368,051.90 | $1,167.26 | $0.00 | $2,081.02 | $371,300.18 |
| 222 | $371,300.18 | $1,167.26 | $0.00 | $2,099.39 | $374,566.83 |
| 223 | $374,566.83 | $1,167.26 | $0.00 | $2,117.86 | $377,851.95 |
| 224 | $377,851.95 | $1,167.26 | $0.00 | $2,136.43 | $381,155.64 |
| 225 | $381,155.64 | $1,167.26 | $0.00 | $2,155.11 | $384,478.01 |
| 226 | $384,478.01 | $1,167.26 | $0.00 | $2,173.89 | $387,819.16 |
| 227 | $387,819.16 | $1,167.26 | $0.00 | $2,192.79 | $391,179.21 |
| 228 | $391,179.21 | $1,167.26 | $0.00 | $2,211.78 | $394,558.25 |
| 229 | $394,558.25 | $1,167.26 | $143,692.50 | $2,230.89 | $254,263.90 |
| 230 | $254,263.90 | $1,167.26 | $0.00 | $1,437.65 | $256,868.81 |
| 231 | $256,868.81 | $1,167.26 | $0.00 | $1,452.37 | $259,488.44 |
| 232 | $259,488.44 | $1,167.26 | $0.00 | $1,467.19 | $262,122.89 |
| 233 | $262,122.89 | $1,167.26 | $0.00 | $1,482.08 | $264,772.23 |
| 234 | $264,772.23 | $1,167.26 | $0.00 | $1,497.06 | $267,436.55 |
| 235 | $267,436.55 | $1,167.26 | $0.00 | $1,512.13 | $270,115.94 |
| 236 | $270,115.94 | $1,167.26 | $0.00 | $1,527.27 | $272,810.47 |
| 237 | $272,810.47 | $1,167.26 | $0.00 | $1,542.51 | $275,520.24 |
| 238 | $275,520.24 | $1,167.26 | $0.00 | $1,557.83 | $278,245.33 |
| 239 | $278,245.33 | $1,167.26 | $0.00 | $1,573.24 | $280,985.83 |
| 240 | $280,985.83 | $1,167.26 | $0.00 | $1,588.73 | $283,741.82 |
| 241 | $283,741.82 | $1,167.26 | $150,877.12 | $1,604.32 | $135,636.28 |
| 242 | $135,636.28 | $1,167.26 | $0.00 | $766.91 | $137,570.45 |
| 243 | $137,570.45 | $1,167.26 | $0.00 | $777.84 | $139,515.55 |
| 244 | $139,515.55 | $1,167.26 | $0.00 | $788.84 | $141,471.65 |
| 245 | $141,471.65 | $1,167.26 | $0.00 | $799.90 | $143,438.81 |
| 246 | $143,438.81 | $1,167.26 | $0.00 | $811.02 | $145,417.09 |
| 247 | $145,417.09 | $1,167.26 | $0.00 | $822.21 | $147,406.56 |
| 248 | $147,406.56 | $1,167.26 | $0.00 | $833.46 | $149,407.28 |
| 249 | $149,407.28 | $1,167.26 | $0.00 | $844.77 | $151,419.31 |
| 250 | $151,419.31 | $1,167.26 | $0.00 | $856.15 | $153,442.72 |
| 251 | $153,442.72 | $1,167.26 | $0.00 | $867.59 | $155,477.57 |
| 252 | $155,477.57 | $1,167.26 | $0.00 | $879.09 | $157,523.92 |
| 253 | $157,523.92 | $0.00 | $158,420.98 | $890.66 | ($6.40) |