How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $211,865 |
| Monthly savings required | $1,677 |
How much will it cost to send your child to Tufts University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $847,460.19 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,677.09 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 | $81,700.00 |
| 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 Tufts University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,677.09 | $0.00 | $0.00 | $1,677.09 |
| 2 | $1,677.09 | $1,677.09 | $0.00 | $9.48 | $3,363.66 |
| 3 | $3,363.66 | $1,677.09 | $0.00 | $19.02 | $5,059.77 |
| 4 | $5,059.77 | $1,677.09 | $0.00 | $28.61 | $6,765.47 |
| 5 | $6,765.47 | $1,677.09 | $0.00 | $38.25 | $8,480.81 |
| 6 | $8,480.81 | $1,677.09 | $0.00 | $47.95 | $10,205.85 |
| 7 | $10,205.85 | $1,677.09 | $0.00 | $57.71 | $11,940.65 |
| 8 | $11,940.65 | $1,677.09 | $0.00 | $67.51 | $13,685.25 |
| 9 | $13,685.25 | $1,677.09 | $0.00 | $77.38 | $15,439.72 |
| 10 | $15,439.72 | $1,677.09 | $0.00 | $87.30 | $17,204.11 |
| 11 | $17,204.11 | $1,677.09 | $0.00 | $97.27 | $18,978.47 |
| 12 | $18,978.47 | $1,677.09 | $0.00 | $107.31 | $20,762.87 |
| 13 | $20,762.87 | $1,677.09 | $0.00 | $117.40 | $22,557.36 |
| 14 | $22,557.36 | $1,677.09 | $0.00 | $127.54 | $24,361.99 |
| 15 | $24,361.99 | $1,677.09 | $0.00 | $137.75 | $26,176.83 |
| 16 | $26,176.83 | $1,677.09 | $0.00 | $148.01 | $28,001.93 |
| 17 | $28,001.93 | $1,677.09 | $0.00 | $158.33 | $29,837.35 |
| 18 | $29,837.35 | $1,677.09 | $0.00 | $168.70 | $31,683.14 |
| 19 | $31,683.14 | $1,677.09 | $0.00 | $179.14 | $33,539.37 |
| 20 | $33,539.37 | $1,677.09 | $0.00 | $189.64 | $35,406.10 |
| 21 | $35,406.10 | $1,677.09 | $0.00 | $200.19 | $37,283.38 |
| 22 | $37,283.38 | $1,677.09 | $0.00 | $210.81 | $39,171.28 |
| 23 | $39,171.28 | $1,677.09 | $0.00 | $221.48 | $41,069.85 |
| 24 | $41,069.85 | $1,677.09 | $0.00 | $232.21 | $42,979.15 |
| 25 | $42,979.15 | $1,677.09 | $0.00 | $243.01 | $44,899.25 |
| 26 | $44,899.25 | $1,677.09 | $0.00 | $253.87 | $46,830.21 |
| 27 | $46,830.21 | $1,677.09 | $0.00 | $264.78 | $48,772.08 |
| 28 | $48,772.08 | $1,677.09 | $0.00 | $275.76 | $50,724.93 |
| 29 | $50,724.93 | $1,677.09 | $0.00 | $286.81 | $52,688.83 |
| 30 | $52,688.83 | $1,677.09 | $0.00 | $297.91 | $54,663.83 |
| 31 | $54,663.83 | $1,677.09 | $0.00 | $309.08 | $56,650.00 |
| 32 | $56,650.00 | $1,677.09 | $0.00 | $320.31 | $58,647.40 |
| 33 | $58,647.40 | $1,677.09 | $0.00 | $331.60 | $60,656.09 |
| 34 | $60,656.09 | $1,677.09 | $0.00 | $342.96 | $62,676.14 |
| 35 | $62,676.14 | $1,677.09 | $0.00 | $354.38 | $64,707.61 |
| 36 | $64,707.61 | $1,677.09 | $0.00 | $365.87 | $66,750.57 |
| 37 | $66,750.57 | $1,677.09 | $0.00 | $377.42 | $68,805.08 |
| 38 | $68,805.08 | $1,677.09 | $0.00 | $389.03 | $70,871.20 |
| 39 | $70,871.20 | $1,677.09 | $0.00 | $400.72 | $72,949.01 |
| 40 | $72,949.01 | $1,677.09 | $0.00 | $412.46 | $75,038.56 |
| 41 | $75,038.56 | $1,677.09 | $0.00 | $424.28 | $77,139.93 |
| 42 | $77,139.93 | $1,677.09 | $0.00 | $436.16 | $79,253.18 |
| 43 | $79,253.18 | $1,677.09 | $0.00 | $448.11 | $81,378.38 |
| 44 | $81,378.38 | $1,677.09 | $0.00 | $460.13 | $83,515.60 |
| 45 | $83,515.60 | $1,677.09 | $0.00 | $472.21 | $85,664.90 |
| 46 | $85,664.90 | $1,677.09 | $0.00 | $484.36 | $87,826.35 |
| 47 | $87,826.35 | $1,677.09 | $0.00 | $496.58 | $90,000.02 |
| 48 | $90,000.02 | $1,677.09 | $0.00 | $508.87 | $92,185.98 |
| 49 | $92,185.98 | $1,677.09 | $0.00 | $521.23 | $94,384.30 |
| 50 | $94,384.30 | $1,677.09 | $0.00 | $533.66 | $96,595.05 |
| 51 | $96,595.05 | $1,677.09 | $0.00 | $546.16 | $98,818.30 |
| 52 | $98,818.30 | $1,677.09 | $0.00 | $558.73 | $101,054.12 |
| 53 | $101,054.12 | $1,677.09 | $0.00 | $571.37 | $103,302.58 |
| 54 | $103,302.58 | $1,677.09 | $0.00 | $584.09 | $105,563.76 |
| 55 | $105,563.76 | $1,677.09 | $0.00 | $596.87 | $107,837.72 |
| 56 | $107,837.72 | $1,677.09 | $0.00 | $609.73 | $110,124.54 |
| 57 | $110,124.54 | $1,677.09 | $0.00 | $622.66 | $112,424.29 |
| 58 | $112,424.29 | $1,677.09 | $0.00 | $635.66 | $114,737.04 |
| 59 | $114,737.04 | $1,677.09 | $0.00 | $648.74 | $117,062.87 |
| 60 | $117,062.87 | $1,677.09 | $0.00 | $661.89 | $119,401.85 |
| 61 | $119,401.85 | $1,677.09 | $0.00 | $675.12 | $121,754.06 |
| 62 | $121,754.06 | $1,677.09 | $0.00 | $688.42 | $124,119.57 |
| 63 | $124,119.57 | $1,677.09 | $0.00 | $701.79 | $126,498.45 |
| 64 | $126,498.45 | $1,677.09 | $0.00 | $715.24 | $128,890.78 |
| 65 | $128,890.78 | $1,677.09 | $0.00 | $728.77 | $131,296.64 |
| 66 | $131,296.64 | $1,677.09 | $0.00 | $742.37 | $133,716.10 |
| 67 | $133,716.10 | $1,677.09 | $0.00 | $756.05 | $136,149.24 |
| 68 | $136,149.24 | $1,677.09 | $0.00 | $769.81 | $138,596.14 |
| 69 | $138,596.14 | $1,677.09 | $0.00 | $783.64 | $141,056.87 |
| 70 | $141,056.87 | $1,677.09 | $0.00 | $797.56 | $143,531.52 |
| 71 | $143,531.52 | $1,677.09 | $0.00 | $811.55 | $146,020.16 |
| 72 | $146,020.16 | $1,677.09 | $0.00 | $825.62 | $148,522.87 |
| 73 | $148,522.87 | $1,677.09 | $0.00 | $839.77 | $151,039.73 |
| 74 | $151,039.73 | $1,677.09 | $0.00 | $854.00 | $153,570.82 |
| 75 | $153,570.82 | $1,677.09 | $0.00 | $868.31 | $156,116.22 |
| 76 | $156,116.22 | $1,677.09 | $0.00 | $882.70 | $158,676.01 |
| 77 | $158,676.01 | $1,677.09 | $0.00 | $897.18 | $161,250.28 |
| 78 | $161,250.28 | $1,677.09 | $0.00 | $911.73 | $163,839.10 |
| 79 | $163,839.10 | $1,677.09 | $0.00 | $926.37 | $166,442.56 |
| 80 | $166,442.56 | $1,677.09 | $0.00 | $941.09 | $169,060.74 |
| 81 | $169,060.74 | $1,677.09 | $0.00 | $955.89 | $171,693.72 |
| 82 | $171,693.72 | $1,677.09 | $0.00 | $970.78 | $174,341.59 |
| 83 | $174,341.59 | $1,677.09 | $0.00 | $985.75 | $177,004.43 |
| 84 | $177,004.43 | $1,677.09 | $0.00 | $1,000.81 | $179,682.33 |
| 85 | $179,682.33 | $1,677.09 | $0.00 | $1,015.95 | $182,375.37 |
| 86 | $182,375.37 | $1,677.09 | $0.00 | $1,031.18 | $185,083.64 |
| 87 | $185,083.64 | $1,677.09 | $0.00 | $1,046.49 | $187,807.22 |
| 88 | $187,807.22 | $1,677.09 | $0.00 | $1,061.89 | $190,546.20 |
| 89 | $190,546.20 | $1,677.09 | $0.00 | $1,077.38 | $193,300.67 |
| 90 | $193,300.67 | $1,677.09 | $0.00 | $1,092.95 | $196,070.71 |
| 91 | $196,070.71 | $1,677.09 | $0.00 | $1,108.61 | $198,856.41 |
| 92 | $198,856.41 | $1,677.09 | $0.00 | $1,124.36 | $201,657.86 |
| 93 | $201,657.86 | $1,677.09 | $0.00 | $1,140.20 | $204,475.15 |
| 94 | $204,475.15 | $1,677.09 | $0.00 | $1,156.13 | $207,308.37 |
| 95 | $207,308.37 | $1,677.09 | $0.00 | $1,172.15 | $210,157.61 |
| 96 | $210,157.61 | $1,677.09 | $0.00 | $1,188.26 | $213,022.96 |
| 97 | $213,022.96 | $1,677.09 | $0.00 | $1,204.46 | $215,904.51 |
| 98 | $215,904.51 | $1,677.09 | $0.00 | $1,220.76 | $218,802.36 |
| 99 | $218,802.36 | $1,677.09 | $0.00 | $1,237.14 | $221,716.59 |
| 100 | $221,716.59 | $1,677.09 | $0.00 | $1,253.62 | $224,647.30 |
| 101 | $224,647.30 | $1,677.09 | $0.00 | $1,270.19 | $227,594.58 |
| 102 | $227,594.58 | $1,677.09 | $0.00 | $1,286.85 | $230,558.52 |
| 103 | $230,558.52 | $1,677.09 | $0.00 | $1,303.61 | $233,539.22 |
| 104 | $233,539.22 | $1,677.09 | $0.00 | $1,320.46 | $236,536.77 |
| 105 | $236,536.77 | $1,677.09 | $0.00 | $1,337.41 | $239,551.27 |
| 106 | $239,551.27 | $1,677.09 | $0.00 | $1,354.46 | $242,582.82 |
| 107 | $242,582.82 | $1,677.09 | $0.00 | $1,371.60 | $245,631.51 |
| 108 | $245,631.51 | $1,677.09 | $0.00 | $1,388.84 | $248,697.44 |
| 109 | $248,697.44 | $1,677.09 | $0.00 | $1,406.17 | $251,780.70 |
| 110 | $251,780.70 | $1,677.09 | $0.00 | $1,423.60 | $254,881.39 |
| 111 | $254,881.39 | $1,677.09 | $0.00 | $1,441.14 | $257,999.62 |
| 112 | $257,999.62 | $1,677.09 | $0.00 | $1,458.77 | $261,135.48 |
| 113 | $261,135.48 | $1,677.09 | $0.00 | $1,476.50 | $264,289.07 |
| 114 | $264,289.07 | $1,677.09 | $0.00 | $1,494.33 | $267,460.49 |
| 115 | $267,460.49 | $1,677.09 | $0.00 | $1,512.26 | $270,649.84 |
| 116 | $270,649.84 | $1,677.09 | $0.00 | $1,530.29 | $273,857.22 |
| 117 | $273,857.22 | $1,677.09 | $0.00 | $1,548.43 | $277,082.74 |
| 118 | $277,082.74 | $1,677.09 | $0.00 | $1,566.67 | $280,326.50 |
| 119 | $280,326.50 | $1,677.09 | $0.00 | $1,585.01 | $283,588.60 |
| 120 | $283,588.60 | $1,677.09 | $0.00 | $1,603.45 | $286,869.14 |
| 121 | $286,869.14 | $1,677.09 | $0.00 | $1,622.00 | $290,168.23 |
| 122 | $290,168.23 | $1,677.09 | $0.00 | $1,640.65 | $293,485.97 |
| 123 | $293,485.97 | $1,677.09 | $0.00 | $1,659.41 | $296,822.47 |
| 124 | $296,822.47 | $1,677.09 | $0.00 | $1,678.28 | $300,177.84 |
| 125 | $300,177.84 | $1,677.09 | $0.00 | $1,697.25 | $303,552.18 |
| 126 | $303,552.18 | $1,677.09 | $0.00 | $1,716.33 | $306,945.60 |
| 127 | $306,945.60 | $1,677.09 | $0.00 | $1,735.52 | $310,358.21 |
| 128 | $310,358.21 | $1,677.09 | $0.00 | $1,754.81 | $313,790.11 |
| 129 | $313,790.11 | $1,677.09 | $0.00 | $1,774.21 | $317,241.41 |
| 130 | $317,241.41 | $1,677.09 | $0.00 | $1,793.73 | $320,712.23 |
| 131 | $320,712.23 | $1,677.09 | $0.00 | $1,813.35 | $324,202.67 |
| 132 | $324,202.67 | $1,677.09 | $0.00 | $1,833.09 | $327,712.85 |
| 133 | $327,712.85 | $1,677.09 | $0.00 | $1,852.94 | $331,242.88 |
| 134 | $331,242.88 | $1,677.09 | $0.00 | $1,872.90 | $334,792.87 |
| 135 | $334,792.87 | $1,677.09 | $0.00 | $1,892.97 | $338,362.93 |
| 136 | $338,362.93 | $1,677.09 | $0.00 | $1,913.15 | $341,953.17 |
| 137 | $341,953.17 | $1,677.09 | $0.00 | $1,933.45 | $345,563.71 |
| 138 | $345,563.71 | $1,677.09 | $0.00 | $1,953.87 | $349,194.67 |
| 139 | $349,194.67 | $1,677.09 | $0.00 | $1,974.40 | $352,846.16 |
| 140 | $352,846.16 | $1,677.09 | $0.00 | $1,995.04 | $356,518.29 |
| 141 | $356,518.29 | $1,677.09 | $0.00 | $2,015.81 | $360,211.19 |
| 142 | $360,211.19 | $1,677.09 | $0.00 | $2,036.69 | $363,924.97 |
| 143 | $363,924.97 | $1,677.09 | $0.00 | $2,057.68 | $367,659.74 |
| 144 | $367,659.74 | $1,677.09 | $0.00 | $2,078.80 | $371,415.63 |
| 145 | $371,415.63 | $1,677.09 | $0.00 | $2,100.04 | $375,192.76 |
| 146 | $375,192.76 | $1,677.09 | $0.00 | $2,121.39 | $378,991.24 |
| 147 | $378,991.24 | $1,677.09 | $0.00 | $2,142.87 | $382,811.20 |
| 148 | $382,811.20 | $1,677.09 | $0.00 | $2,164.47 | $386,652.76 |
| 149 | $386,652.76 | $1,677.09 | $0.00 | $2,186.19 | $390,516.04 |
| 150 | $390,516.04 | $1,677.09 | $0.00 | $2,208.03 | $394,401.16 |
| 151 | $394,401.16 | $1,677.09 | $0.00 | $2,230.00 | $398,308.25 |
| 152 | $398,308.25 | $1,677.09 | $0.00 | $2,252.09 | $402,237.43 |
| 153 | $402,237.43 | $1,677.09 | $0.00 | $2,274.31 | $406,188.83 |
| 154 | $406,188.83 | $1,677.09 | $0.00 | $2,296.65 | $410,162.57 |
| 155 | $410,162.57 | $1,677.09 | $0.00 | $2,319.12 | $414,158.78 |
| 156 | $414,158.78 | $1,677.09 | $0.00 | $2,341.71 | $418,177.58 |
| 157 | $418,177.58 | $1,677.09 | $0.00 | $2,364.44 | $422,219.11 |
| 158 | $422,219.11 | $1,677.09 | $0.00 | $2,387.29 | $426,283.49 |
| 159 | $426,283.49 | $1,677.09 | $0.00 | $2,410.27 | $430,370.85 |
| 160 | $430,370.85 | $1,677.09 | $0.00 | $2,433.38 | $434,481.32 |
| 161 | $434,481.32 | $1,677.09 | $0.00 | $2,456.62 | $438,615.03 |
| 162 | $438,615.03 | $1,677.09 | $0.00 | $2,479.99 | $442,772.11 |
| 163 | $442,772.11 | $1,677.09 | $0.00 | $2,503.50 | $446,952.70 |
| 164 | $446,952.70 | $1,677.09 | $0.00 | $2,527.14 | $451,156.93 |
| 165 | $451,156.93 | $1,677.09 | $0.00 | $2,550.91 | $455,384.93 |
| 166 | $455,384.93 | $1,677.09 | $0.00 | $2,574.81 | $459,636.83 |
| 167 | $459,636.83 | $1,677.09 | $0.00 | $2,598.85 | $463,912.77 |
| 168 | $463,912.77 | $1,677.09 | $0.00 | $2,623.03 | $468,212.89 |
| 169 | $468,212.89 | $1,677.09 | $0.00 | $2,647.34 | $472,537.32 |
| 170 | $472,537.32 | $1,677.09 | $0.00 | $2,671.79 | $476,886.20 |
| 171 | $476,886.20 | $1,677.09 | $0.00 | $2,696.38 | $481,259.67 |
| 172 | $481,259.67 | $1,677.09 | $0.00 | $2,721.11 | $485,657.87 |
| 173 | $485,657.87 | $1,677.09 | $0.00 | $2,745.98 | $490,080.94 |
| 174 | $490,080.94 | $1,677.09 | $0.00 | $2,770.99 | $494,529.02 |
| 175 | $494,529.02 | $1,677.09 | $0.00 | $2,796.14 | $499,002.25 |
| 176 | $499,002.25 | $1,677.09 | $0.00 | $2,821.43 | $503,500.77 |
| 177 | $503,500.77 | $1,677.09 | $0.00 | $2,846.87 | $508,024.73 |
| 178 | $508,024.73 | $1,677.09 | $0.00 | $2,872.45 | $512,574.27 |
| 179 | $512,574.27 | $1,677.09 | $0.00 | $2,898.17 | $517,149.53 |
| 180 | $517,149.53 | $1,677.09 | $0.00 | $2,924.04 | $521,750.66 |
| 181 | $521,750.66 | $1,677.09 | $0.00 | $2,950.05 | $526,377.80 |
| 182 | $526,377.80 | $1,677.09 | $0.00 | $2,976.22 | $531,031.11 |
| 183 | $531,031.11 | $1,677.09 | $0.00 | $3,002.53 | $535,710.73 |
| 184 | $535,710.73 | $1,677.09 | $0.00 | $3,028.99 | $540,416.81 |
| 185 | $540,416.81 | $1,677.09 | $0.00 | $3,055.60 | $545,149.50 |
| 186 | $545,149.50 | $1,677.09 | $0.00 | $3,082.35 | $549,908.94 |
| 187 | $549,908.94 | $1,677.09 | $0.00 | $3,109.27 | $554,695.30 |
| 188 | $554,695.30 | $1,677.09 | $0.00 | $3,136.33 | $559,508.72 |
| 189 | $559,508.72 | $1,677.09 | $0.00 | $3,163.54 | $564,349.35 |
| 190 | $564,349.35 | $1,677.09 | $0.00 | $3,190.91 | $569,217.35 |
| 191 | $569,217.35 | $1,677.09 | $0.00 | $3,218.44 | $574,112.88 |
| 192 | $574,112.88 | $1,677.09 | $0.00 | $3,246.12 | $579,036.09 |
| 193 | $579,036.09 | $1,677.09 | $0.00 | $3,273.95 | $583,987.13 |
| 194 | $583,987.13 | $1,677.09 | $0.00 | $3,301.95 | $588,966.17 |
| 195 | $588,966.17 | $1,677.09 | $0.00 | $3,330.10 | $593,973.36 |
| 196 | $593,973.36 | $1,677.09 | $0.00 | $3,358.41 | $599,008.86 |
| 197 | $599,008.86 | $1,677.09 | $0.00 | $3,386.88 | $604,072.83 |
| 198 | $604,072.83 | $1,677.09 | $0.00 | $3,415.52 | $609,165.44 |
| 199 | $609,165.44 | $1,677.09 | $0.00 | $3,444.31 | $614,286.84 |
| 200 | $614,286.84 | $1,677.09 | $0.00 | $3,473.27 | $619,437.20 |
| 201 | $619,437.20 | $1,677.09 | $0.00 | $3,502.39 | $624,616.68 |
| 202 | $624,616.68 | $1,677.09 | $0.00 | $3,531.67 | $629,825.44 |
| 203 | $629,825.44 | $1,677.09 | $0.00 | $3,561.12 | $635,063.65 |
| 204 | $635,063.65 | $1,677.09 | $0.00 | $3,590.74 | $640,331.48 |
| 205 | $640,331.48 | $1,677.09 | $0.00 | $3,620.53 | $645,629.10 |
| 206 | $645,629.10 | $1,677.09 | $0.00 | $3,650.48 | $650,956.67 |
| 207 | $650,956.67 | $1,677.09 | $0.00 | $3,680.60 | $656,314.36 |
| 208 | $656,314.36 | $1,677.09 | $0.00 | $3,710.90 | $661,702.35 |
| 209 | $661,702.35 | $1,677.09 | $0.00 | $3,741.36 | $667,120.80 |
| 210 | $667,120.80 | $1,677.09 | $0.00 | $3,772.00 | $672,569.89 |
| 211 | $672,569.89 | $1,677.09 | $0.00 | $3,802.81 | $678,049.79 |
| 212 | $678,049.79 | $1,677.09 | $0.00 | $3,833.79 | $683,560.67 |
| 213 | $683,560.67 | $1,677.09 | $0.00 | $3,864.95 | $689,102.71 |
| 214 | $689,102.71 | $1,677.09 | $0.00 | $3,896.29 | $694,676.09 |
| 215 | $694,676.09 | $1,677.09 | $0.00 | $3,927.80 | $700,280.98 |
| 216 | $700,280.98 | $1,677.09 | $0.00 | $3,959.49 | $705,917.56 |
| 217 | $705,917.56 | $1,677.09 | $196,620.79 | $3,991.36 | $514,965.22 |
| 218 | $514,965.22 | $1,677.09 | $0.00 | $2,911.69 | $519,554.00 |
| 219 | $519,554.00 | $1,677.09 | $0.00 | $2,937.63 | $524,168.72 |
| 220 | $524,168.72 | $1,677.09 | $0.00 | $2,963.73 | $528,809.54 |
| 221 | $528,809.54 | $1,677.09 | $0.00 | $2,989.97 | $533,476.60 |
| 222 | $533,476.60 | $1,677.09 | $0.00 | $3,016.35 | $538,170.04 |
| 223 | $538,170.04 | $1,677.09 | $0.00 | $3,042.89 | $542,890.02 |
| 224 | $542,890.02 | $1,677.09 | $0.00 | $3,069.58 | $547,636.69 |
| 225 | $547,636.69 | $1,677.09 | $0.00 | $3,096.42 | $552,410.20 |
| 226 | $552,410.20 | $1,677.09 | $0.00 | $3,123.41 | $557,210.70 |
| 227 | $557,210.70 | $1,677.09 | $0.00 | $3,150.55 | $562,038.34 |
| 228 | $562,038.34 | $1,677.09 | $0.00 | $3,177.85 | $566,893.28 |
| 229 | $566,893.28 | $1,677.09 | $206,451.83 | $3,205.30 | $365,323.84 |
| 230 | $365,323.84 | $1,677.09 | $0.00 | $2,065.59 | $369,066.52 |
| 231 | $369,066.52 | $1,677.09 | $0.00 | $2,086.76 | $372,830.37 |
| 232 | $372,830.37 | $1,677.09 | $0.00 | $2,108.04 | $376,615.50 |
| 233 | $376,615.50 | $1,677.09 | $0.00 | $2,129.44 | $380,422.03 |
| 234 | $380,422.03 | $1,677.09 | $0.00 | $2,150.96 | $384,250.08 |
| 235 | $384,250.08 | $1,677.09 | $0.00 | $2,172.61 | $388,099.78 |
| 236 | $388,099.78 | $1,677.09 | $0.00 | $2,194.37 | $391,971.24 |
| 237 | $391,971.24 | $1,677.09 | $0.00 | $2,216.26 | $395,864.59 |
| 238 | $395,864.59 | $1,677.09 | $0.00 | $2,238.28 | $399,779.96 |
| 239 | $399,779.96 | $1,677.09 | $0.00 | $2,260.41 | $403,717.46 |
| 240 | $403,717.46 | $1,677.09 | $0.00 | $2,282.68 | $407,677.23 |
| 241 | $407,677.23 | $1,677.09 | $216,774.42 | $2,305.07 | $194,884.97 |
| 242 | $194,884.97 | $1,677.09 | $0.00 | $1,101.91 | $197,663.97 |
| 243 | $197,663.97 | $1,677.09 | $0.00 | $1,117.62 | $200,458.68 |
| 244 | $200,458.68 | $1,677.09 | $0.00 | $1,133.42 | $203,269.19 |
| 245 | $203,269.19 | $1,677.09 | $0.00 | $1,149.31 | $206,095.59 |
| 246 | $206,095.59 | $1,677.09 | $0.00 | $1,165.29 | $208,937.97 |
| 247 | $208,937.97 | $1,677.09 | $0.00 | $1,181.37 | $211,796.43 |
| 248 | $211,796.43 | $1,677.09 | $0.00 | $1,197.53 | $214,671.05 |
| 249 | $214,671.05 | $1,677.09 | $0.00 | $1,213.78 | $217,561.92 |
| 250 | $217,561.92 | $1,677.09 | $0.00 | $1,230.13 | $220,469.14 |
| 251 | $220,469.14 | $1,677.09 | $0.00 | $1,246.56 | $223,392.79 |
| 252 | $223,392.79 | $1,677.09 | $0.00 | $1,263.10 | $226,332.98 |
| 253 | $226,332.98 | $0.00 | $227,613.14 | $1,279.72 | ($0.44) |