How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $91,245 |
| Monthly savings required | $722 |
How much will it cost to send your child to Rowan University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $364,978.39 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $722.28 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 | $35,186.00 |
| 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 Rowan University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $722.28 | $0.00 | $0.00 | $722.28 |
| 2 | $722.28 | $722.28 | $0.00 | $4.08 | $1,448.64 |
| 3 | $1,448.64 | $722.28 | $0.00 | $8.19 | $2,179.11 |
| 4 | $2,179.11 | $722.28 | $0.00 | $12.32 | $2,913.71 |
| 5 | $2,913.71 | $722.28 | $0.00 | $16.47 | $3,652.46 |
| 6 | $3,652.46 | $722.28 | $0.00 | $20.65 | $4,395.39 |
| 7 | $4,395.39 | $722.28 | $0.00 | $24.85 | $5,142.52 |
| 8 | $5,142.52 | $722.28 | $0.00 | $29.08 | $5,893.88 |
| 9 | $5,893.88 | $722.28 | $0.00 | $33.32 | $6,649.48 |
| 10 | $6,649.48 | $722.28 | $0.00 | $37.60 | $7,409.36 |
| 11 | $7,409.36 | $722.28 | $0.00 | $41.89 | $8,173.53 |
| 12 | $8,173.53 | $722.28 | $0.00 | $46.21 | $8,942.02 |
| 13 | $8,942.02 | $722.28 | $0.00 | $50.56 | $9,714.86 |
| 14 | $9,714.86 | $722.28 | $0.00 | $54.93 | $10,492.07 |
| 15 | $10,492.07 | $722.28 | $0.00 | $59.32 | $11,273.67 |
| 16 | $11,273.67 | $722.28 | $0.00 | $63.74 | $12,059.69 |
| 17 | $12,059.69 | $722.28 | $0.00 | $68.19 | $12,850.16 |
| 18 | $12,850.16 | $722.28 | $0.00 | $72.66 | $13,645.10 |
| 19 | $13,645.10 | $722.28 | $0.00 | $77.15 | $14,444.53 |
| 20 | $14,444.53 | $722.28 | $0.00 | $81.67 | $15,248.48 |
| 21 | $15,248.48 | $722.28 | $0.00 | $86.22 | $16,056.98 |
| 22 | $16,056.98 | $722.28 | $0.00 | $90.79 | $16,870.05 |
| 23 | $16,870.05 | $722.28 | $0.00 | $95.39 | $17,687.72 |
| 24 | $17,687.72 | $722.28 | $0.00 | $100.01 | $18,510.01 |
| 25 | $18,510.01 | $722.28 | $0.00 | $104.66 | $19,336.95 |
| 26 | $19,336.95 | $722.28 | $0.00 | $109.33 | $20,168.56 |
| 27 | $20,168.56 | $722.28 | $0.00 | $114.04 | $21,004.88 |
| 28 | $21,004.88 | $722.28 | $0.00 | $118.76 | $21,845.92 |
| 29 | $21,845.92 | $722.28 | $0.00 | $123.52 | $22,691.72 |
| 30 | $22,691.72 | $722.28 | $0.00 | $128.30 | $23,542.30 |
| 31 | $23,542.30 | $722.28 | $0.00 | $133.11 | $24,397.69 |
| 32 | $24,397.69 | $722.28 | $0.00 | $137.95 | $25,257.92 |
| 33 | $25,257.92 | $722.28 | $0.00 | $142.81 | $26,123.01 |
| 34 | $26,123.01 | $722.28 | $0.00 | $147.70 | $26,992.99 |
| 35 | $26,992.99 | $722.28 | $0.00 | $152.62 | $27,867.89 |
| 36 | $27,867.89 | $722.28 | $0.00 | $157.57 | $28,747.74 |
| 37 | $28,747.74 | $722.28 | $0.00 | $162.54 | $29,632.56 |
| 38 | $29,632.56 | $722.28 | $0.00 | $167.55 | $30,522.39 |
| 39 | $30,522.39 | $722.28 | $0.00 | $172.58 | $31,417.25 |
| 40 | $31,417.25 | $722.28 | $0.00 | $177.64 | $32,317.17 |
| 41 | $32,317.17 | $722.28 | $0.00 | $182.73 | $33,222.18 |
| 42 | $33,222.18 | $722.28 | $0.00 | $187.84 | $34,132.30 |
| 43 | $34,132.30 | $722.28 | $0.00 | $192.99 | $35,047.57 |
| 44 | $35,047.57 | $722.28 | $0.00 | $198.16 | $35,968.01 |
| 45 | $35,968.01 | $722.28 | $0.00 | $203.37 | $36,893.66 |
| 46 | $36,893.66 | $722.28 | $0.00 | $208.60 | $37,824.54 |
| 47 | $37,824.54 | $722.28 | $0.00 | $213.87 | $38,760.69 |
| 48 | $38,760.69 | $722.28 | $0.00 | $219.16 | $39,702.13 |
| 49 | $39,702.13 | $722.28 | $0.00 | $224.48 | $40,648.89 |
| 50 | $40,648.89 | $722.28 | $0.00 | $229.83 | $41,601.00 |
| 51 | $41,601.00 | $722.28 | $0.00 | $235.22 | $42,558.50 |
| 52 | $42,558.50 | $722.28 | $0.00 | $240.63 | $43,521.41 |
| 53 | $43,521.41 | $722.28 | $0.00 | $246.08 | $44,489.77 |
| 54 | $44,489.77 | $722.28 | $0.00 | $251.55 | $45,463.60 |
| 55 | $45,463.60 | $722.28 | $0.00 | $257.06 | $46,442.94 |
| 56 | $46,442.94 | $722.28 | $0.00 | $262.60 | $47,427.82 |
| 57 | $47,427.82 | $722.28 | $0.00 | $268.16 | $48,418.26 |
| 58 | $48,418.26 | $722.28 | $0.00 | $273.76 | $49,414.30 |
| 59 | $49,414.30 | $722.28 | $0.00 | $279.40 | $50,415.98 |
| 60 | $50,415.98 | $722.28 | $0.00 | $285.06 | $51,423.32 |
| 61 | $51,423.32 | $722.28 | $0.00 | $290.75 | $52,436.35 |
| 62 | $52,436.35 | $722.28 | $0.00 | $296.48 | $53,455.11 |
| 63 | $53,455.11 | $722.28 | $0.00 | $302.24 | $54,479.63 |
| 64 | $54,479.63 | $722.28 | $0.00 | $308.04 | $55,509.95 |
| 65 | $55,509.95 | $722.28 | $0.00 | $313.86 | $56,546.09 |
| 66 | $56,546.09 | $722.28 | $0.00 | $319.72 | $57,588.09 |
| 67 | $57,588.09 | $722.28 | $0.00 | $325.61 | $58,635.98 |
| 68 | $58,635.98 | $722.28 | $0.00 | $331.54 | $59,689.80 |
| 69 | $59,689.80 | $722.28 | $0.00 | $337.49 | $60,749.57 |
| 70 | $60,749.57 | $722.28 | $0.00 | $343.49 | $61,815.34 |
| 71 | $61,815.34 | $722.28 | $0.00 | $349.51 | $62,887.13 |
| 72 | $62,887.13 | $722.28 | $0.00 | $355.57 | $63,964.98 |
| 73 | $63,964.98 | $722.28 | $0.00 | $361.67 | $65,048.93 |
| 74 | $65,048.93 | $722.28 | $0.00 | $367.80 | $66,139.01 |
| 75 | $66,139.01 | $722.28 | $0.00 | $373.96 | $67,235.25 |
| 76 | $67,235.25 | $722.28 | $0.00 | $380.16 | $68,337.69 |
| 77 | $68,337.69 | $722.28 | $0.00 | $386.39 | $69,446.36 |
| 78 | $69,446.36 | $722.28 | $0.00 | $392.66 | $70,561.30 |
| 79 | $70,561.30 | $722.28 | $0.00 | $398.96 | $71,682.54 |
| 80 | $71,682.54 | $722.28 | $0.00 | $405.30 | $72,810.12 |
| 81 | $72,810.12 | $722.28 | $0.00 | $411.68 | $73,944.08 |
| 82 | $73,944.08 | $722.28 | $0.00 | $418.09 | $75,084.45 |
| 83 | $75,084.45 | $722.28 | $0.00 | $424.54 | $76,231.27 |
| 84 | $76,231.27 | $722.28 | $0.00 | $431.02 | $77,384.57 |
| 85 | $77,384.57 | $722.28 | $0.00 | $437.54 | $78,544.39 |
| 86 | $78,544.39 | $722.28 | $0.00 | $444.10 | $79,710.77 |
| 87 | $79,710.77 | $722.28 | $0.00 | $450.70 | $80,883.75 |
| 88 | $80,883.75 | $722.28 | $0.00 | $457.33 | $82,063.36 |
| 89 | $82,063.36 | $722.28 | $0.00 | $464.00 | $83,249.64 |
| 90 | $83,249.64 | $722.28 | $0.00 | $470.71 | $84,442.63 |
| 91 | $84,442.63 | $722.28 | $0.00 | $477.45 | $85,642.36 |
| 92 | $85,642.36 | $722.28 | $0.00 | $484.23 | $86,848.87 |
| 93 | $86,848.87 | $722.28 | $0.00 | $491.06 | $88,062.21 |
| 94 | $88,062.21 | $722.28 | $0.00 | $497.92 | $89,282.41 |
| 95 | $89,282.41 | $722.28 | $0.00 | $504.82 | $90,509.51 |
| 96 | $90,509.51 | $722.28 | $0.00 | $511.75 | $91,743.54 |
| 97 | $91,743.54 | $722.28 | $0.00 | $518.73 | $92,984.55 |
| 98 | $92,984.55 | $722.28 | $0.00 | $525.75 | $94,232.58 |
| 99 | $94,232.58 | $722.28 | $0.00 | $532.80 | $95,487.66 |
| 100 | $95,487.66 | $722.28 | $0.00 | $539.90 | $96,749.84 |
| 101 | $96,749.84 | $722.28 | $0.00 | $547.04 | $98,019.16 |
| 102 | $98,019.16 | $722.28 | $0.00 | $554.21 | $99,295.65 |
| 103 | $99,295.65 | $722.28 | $0.00 | $561.43 | $100,579.36 |
| 104 | $100,579.36 | $722.28 | $0.00 | $568.69 | $101,870.33 |
| 105 | $101,870.33 | $722.28 | $0.00 | $575.99 | $103,168.60 |
| 106 | $103,168.60 | $722.28 | $0.00 | $583.33 | $104,474.21 |
| 107 | $104,474.21 | $722.28 | $0.00 | $590.71 | $105,787.20 |
| 108 | $105,787.20 | $722.28 | $0.00 | $598.14 | $107,107.62 |
| 109 | $107,107.62 | $722.28 | $0.00 | $605.60 | $108,435.50 |
| 110 | $108,435.50 | $722.28 | $0.00 | $613.11 | $109,770.89 |
| 111 | $109,770.89 | $722.28 | $0.00 | $620.66 | $111,113.83 |
| 112 | $111,113.83 | $722.28 | $0.00 | $628.25 | $112,464.36 |
| 113 | $112,464.36 | $722.28 | $0.00 | $635.89 | $113,822.53 |
| 114 | $113,822.53 | $722.28 | $0.00 | $643.57 | $115,188.38 |
| 115 | $115,188.38 | $722.28 | $0.00 | $651.29 | $116,561.95 |
| 116 | $116,561.95 | $722.28 | $0.00 | $659.06 | $117,943.29 |
| 117 | $117,943.29 | $722.28 | $0.00 | $666.87 | $119,332.44 |
| 118 | $119,332.44 | $722.28 | $0.00 | $674.72 | $120,729.44 |
| 119 | $120,729.44 | $722.28 | $0.00 | $682.62 | $122,134.34 |
| 120 | $122,134.34 | $722.28 | $0.00 | $690.57 | $123,547.19 |
| 121 | $123,547.19 | $722.28 | $0.00 | $698.55 | $124,968.02 |
| 122 | $124,968.02 | $722.28 | $0.00 | $706.59 | $126,396.89 |
| 123 | $126,396.89 | $722.28 | $0.00 | $714.67 | $127,833.84 |
| 124 | $127,833.84 | $722.28 | $0.00 | $722.79 | $129,278.91 |
| 125 | $129,278.91 | $722.28 | $0.00 | $730.96 | $130,732.15 |
| 126 | $130,732.15 | $722.28 | $0.00 | $739.18 | $132,193.61 |
| 127 | $132,193.61 | $722.28 | $0.00 | $747.44 | $133,663.33 |
| 128 | $133,663.33 | $722.28 | $0.00 | $755.75 | $135,141.36 |
| 129 | $135,141.36 | $722.28 | $0.00 | $764.11 | $136,627.75 |
| 130 | $136,627.75 | $722.28 | $0.00 | $772.51 | $138,122.54 |
| 131 | $138,122.54 | $722.28 | $0.00 | $780.96 | $139,625.78 |
| 132 | $139,625.78 | $722.28 | $0.00 | $789.46 | $141,137.52 |
| 133 | $141,137.52 | $722.28 | $0.00 | $798.01 | $142,657.81 |
| 134 | $142,657.81 | $722.28 | $0.00 | $806.61 | $144,186.70 |
| 135 | $144,186.70 | $722.28 | $0.00 | $815.25 | $145,724.23 |
| 136 | $145,724.23 | $722.28 | $0.00 | $823.95 | $147,270.46 |
| 137 | $147,270.46 | $722.28 | $0.00 | $832.69 | $148,825.43 |
| 138 | $148,825.43 | $722.28 | $0.00 | $841.48 | $150,389.19 |
| 139 | $150,389.19 | $722.28 | $0.00 | $850.32 | $151,961.79 |
| 140 | $151,961.79 | $722.28 | $0.00 | $859.21 | $153,543.28 |
| 141 | $153,543.28 | $722.28 | $0.00 | $868.16 | $155,133.72 |
| 142 | $155,133.72 | $722.28 | $0.00 | $877.15 | $156,733.15 |
| 143 | $156,733.15 | $722.28 | $0.00 | $886.19 | $158,341.62 |
| 144 | $158,341.62 | $722.28 | $0.00 | $895.29 | $159,959.19 |
| 145 | $159,959.19 | $722.28 | $0.00 | $904.43 | $161,585.90 |
| 146 | $161,585.90 | $722.28 | $0.00 | $913.63 | $163,221.81 |
| 147 | $163,221.81 | $722.28 | $0.00 | $922.88 | $164,866.97 |
| 148 | $164,866.97 | $722.28 | $0.00 | $932.18 | $166,521.43 |
| 149 | $166,521.43 | $722.28 | $0.00 | $941.54 | $168,185.25 |
| 150 | $168,185.25 | $722.28 | $0.00 | $950.94 | $169,858.47 |
| 151 | $169,858.47 | $722.28 | $0.00 | $960.40 | $171,541.15 |
| 152 | $171,541.15 | $722.28 | $0.00 | $969.92 | $173,233.35 |
| 153 | $173,233.35 | $722.28 | $0.00 | $979.49 | $174,935.12 |
| 154 | $174,935.12 | $722.28 | $0.00 | $989.11 | $176,646.51 |
| 155 | $176,646.51 | $722.28 | $0.00 | $998.79 | $178,367.58 |
| 156 | $178,367.58 | $722.28 | $0.00 | $1,008.52 | $180,098.38 |
| 157 | $180,098.38 | $722.28 | $0.00 | $1,018.30 | $181,838.96 |
| 158 | $181,838.96 | $722.28 | $0.00 | $1,028.14 | $183,589.38 |
| 159 | $183,589.38 | $722.28 | $0.00 | $1,038.04 | $185,349.70 |
| 160 | $185,349.70 | $722.28 | $0.00 | $1,047.99 | $187,119.97 |
| 161 | $187,119.97 | $722.28 | $0.00 | $1,058.00 | $188,900.25 |
| 162 | $188,900.25 | $722.28 | $0.00 | $1,068.07 | $190,690.60 |
| 163 | $190,690.60 | $722.28 | $0.00 | $1,078.19 | $192,491.07 |
| 164 | $192,491.07 | $722.28 | $0.00 | $1,088.37 | $194,301.72 |
| 165 | $194,301.72 | $722.28 | $0.00 | $1,098.61 | $196,122.61 |
| 166 | $196,122.61 | $722.28 | $0.00 | $1,108.91 | $197,953.80 |
| 167 | $197,953.80 | $722.28 | $0.00 | $1,119.26 | $199,795.34 |
| 168 | $199,795.34 | $722.28 | $0.00 | $1,129.67 | $201,647.29 |
| 169 | $201,647.29 | $722.28 | $0.00 | $1,140.14 | $203,509.71 |
| 170 | $203,509.71 | $722.28 | $0.00 | $1,150.67 | $205,382.66 |
| 171 | $205,382.66 | $722.28 | $0.00 | $1,161.26 | $207,266.20 |
| 172 | $207,266.20 | $722.28 | $0.00 | $1,171.91 | $209,160.39 |
| 173 | $209,160.39 | $722.28 | $0.00 | $1,182.62 | $211,065.29 |
| 174 | $211,065.29 | $722.28 | $0.00 | $1,193.39 | $212,980.96 |
| 175 | $212,980.96 | $722.28 | $0.00 | $1,204.23 | $214,907.47 |
| 176 | $214,907.47 | $722.28 | $0.00 | $1,215.12 | $216,844.87 |
| 177 | $216,844.87 | $722.28 | $0.00 | $1,226.07 | $218,793.22 |
| 178 | $218,793.22 | $722.28 | $0.00 | $1,237.09 | $220,752.59 |
| 179 | $220,752.59 | $722.28 | $0.00 | $1,248.17 | $222,723.04 |
| 180 | $222,723.04 | $722.28 | $0.00 | $1,259.31 | $224,704.63 |
| 181 | $224,704.63 | $722.28 | $0.00 | $1,270.51 | $226,697.42 |
| 182 | $226,697.42 | $722.28 | $0.00 | $1,281.78 | $228,701.48 |
| 183 | $228,701.48 | $722.28 | $0.00 | $1,293.11 | $230,716.87 |
| 184 | $230,716.87 | $722.28 | $0.00 | $1,304.51 | $232,743.66 |
| 185 | $232,743.66 | $722.28 | $0.00 | $1,315.97 | $234,781.91 |
| 186 | $234,781.91 | $722.28 | $0.00 | $1,327.49 | $236,831.68 |
| 187 | $236,831.68 | $722.28 | $0.00 | $1,339.08 | $238,893.04 |
| 188 | $238,893.04 | $722.28 | $0.00 | $1,350.74 | $240,966.06 |
| 189 | $240,966.06 | $722.28 | $0.00 | $1,362.46 | $243,050.80 |
| 190 | $243,050.80 | $722.28 | $0.00 | $1,374.24 | $245,147.32 |
| 191 | $245,147.32 | $722.28 | $0.00 | $1,386.10 | $247,255.70 |
| 192 | $247,255.70 | $722.28 | $0.00 | $1,398.02 | $249,376.00 |
| 193 | $249,376.00 | $722.28 | $0.00 | $1,410.01 | $251,508.29 |
| 194 | $251,508.29 | $722.28 | $0.00 | $1,422.06 | $253,652.63 |
| 195 | $253,652.63 | $722.28 | $0.00 | $1,434.19 | $255,809.10 |
| 196 | $255,809.10 | $722.28 | $0.00 | $1,446.38 | $257,977.76 |
| 197 | $257,977.76 | $722.28 | $0.00 | $1,458.64 | $260,158.68 |
| 198 | $260,158.68 | $722.28 | $0.00 | $1,470.98 | $262,351.94 |
| 199 | $262,351.94 | $722.28 | $0.00 | $1,483.38 | $264,557.60 |
| 200 | $264,557.60 | $722.28 | $0.00 | $1,495.85 | $266,775.73 |
| 201 | $266,775.73 | $722.28 | $0.00 | $1,508.39 | $269,006.40 |
| 202 | $269,006.40 | $722.28 | $0.00 | $1,521.00 | $271,249.68 |
| 203 | $271,249.68 | $722.28 | $0.00 | $1,533.69 | $273,505.65 |
| 204 | $273,505.65 | $722.28 | $0.00 | $1,546.44 | $275,774.37 |
| 205 | $275,774.37 | $722.28 | $0.00 | $1,559.27 | $278,055.92 |
| 206 | $278,055.92 | $722.28 | $0.00 | $1,572.17 | $280,350.37 |
| 207 | $280,350.37 | $722.28 | $0.00 | $1,585.14 | $282,657.79 |
| 208 | $282,657.79 | $722.28 | $0.00 | $1,598.19 | $284,978.26 |
| 209 | $284,978.26 | $722.28 | $0.00 | $1,611.31 | $287,311.85 |
| 210 | $287,311.85 | $722.28 | $0.00 | $1,624.50 | $289,658.63 |
| 211 | $289,658.63 | $722.28 | $0.00 | $1,637.77 | $292,018.68 |
| 212 | $292,018.68 | $722.28 | $0.00 | $1,651.12 | $294,392.08 |
| 213 | $294,392.08 | $722.28 | $0.00 | $1,664.54 | $296,778.90 |
| 214 | $296,778.90 | $722.28 | $0.00 | $1,678.03 | $299,179.21 |
| 215 | $299,179.21 | $722.28 | $0.00 | $1,691.60 | $301,593.09 |
| 216 | $301,593.09 | $722.28 | $0.00 | $1,705.25 | $304,020.62 |
| 217 | $304,020.62 | $722.28 | $84,679.30 | $1,718.98 | $221,782.58 |
| 218 | $221,782.58 | $722.28 | $0.00 | $1,253.99 | $223,758.85 |
| 219 | $223,758.85 | $722.28 | $0.00 | $1,265.17 | $225,746.30 |
| 220 | $225,746.30 | $722.28 | $0.00 | $1,276.40 | $227,744.98 |
| 221 | $227,744.98 | $722.28 | $0.00 | $1,287.70 | $229,754.96 |
| 222 | $229,754.96 | $722.28 | $0.00 | $1,299.07 | $231,776.31 |
| 223 | $231,776.31 | $722.28 | $0.00 | $1,310.50 | $233,809.09 |
| 224 | $233,809.09 | $722.28 | $0.00 | $1,321.99 | $235,853.36 |
| 225 | $235,853.36 | $722.28 | $0.00 | $1,333.55 | $237,909.19 |
| 226 | $237,909.19 | $722.28 | $0.00 | $1,345.17 | $239,976.64 |
| 227 | $239,976.64 | $722.28 | $0.00 | $1,356.86 | $242,055.78 |
| 228 | $242,055.78 | $722.28 | $0.00 | $1,368.62 | $244,146.68 |
| 229 | $244,146.68 | $722.28 | $88,913.27 | $1,380.44 | $157,336.13 |
| 230 | $157,336.13 | $722.28 | $0.00 | $889.60 | $158,948.01 |
| 231 | $158,948.01 | $722.28 | $0.00 | $898.72 | $160,569.01 |
| 232 | $160,569.01 | $722.28 | $0.00 | $907.88 | $162,199.17 |
| 233 | $162,199.17 | $722.28 | $0.00 | $917.10 | $163,838.55 |
| 234 | $163,838.55 | $722.28 | $0.00 | $926.37 | $165,487.20 |
| 235 | $165,487.20 | $722.28 | $0.00 | $935.69 | $167,145.17 |
| 236 | $167,145.17 | $722.28 | $0.00 | $945.06 | $168,812.51 |
| 237 | $168,812.51 | $722.28 | $0.00 | $954.49 | $170,489.28 |
| 238 | $170,489.28 | $722.28 | $0.00 | $963.97 | $172,175.53 |
| 239 | $172,175.53 | $722.28 | $0.00 | $973.51 | $173,871.32 |
| 240 | $173,871.32 | $722.28 | $0.00 | $983.09 | $175,576.69 |
| 241 | $175,576.69 | $722.28 | $93,358.93 | $992.74 | $83,932.78 |
| 242 | $83,932.78 | $722.28 | $0.00 | $474.57 | $85,129.63 |
| 243 | $85,129.63 | $722.28 | $0.00 | $481.34 | $86,333.25 |
| 244 | $86,333.25 | $722.28 | $0.00 | $488.14 | $87,543.67 |
| 245 | $87,543.67 | $722.28 | $0.00 | $494.98 | $88,760.93 |
| 246 | $88,760.93 | $722.28 | $0.00 | $501.87 | $89,985.08 |
| 247 | $89,985.08 | $722.28 | $0.00 | $508.79 | $91,216.15 |
| 248 | $91,216.15 | $722.28 | $0.00 | $515.75 | $92,454.18 |
| 249 | $92,454.18 | $722.28 | $0.00 | $522.75 | $93,699.21 |
| 250 | $93,699.21 | $722.28 | $0.00 | $529.79 | $94,951.28 |
| 251 | $94,951.28 | $722.28 | $0.00 | $536.87 | $96,210.43 |
| 252 | $96,210.43 | $722.28 | $0.00 | $543.99 | $97,476.70 |
| 253 | $97,476.70 | $0.00 | $98,026.88 | $551.15 | $0.97 |