How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $178,174 |
| Monthly savings required | $1,410 |
How much will it cost to send your child to Cooper Union for the Advancement of Science and Art in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $712,696.38 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,410.39 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 | $68,708.00 |
| 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 Cooper Union for the Advancement of Science and Art in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,410.39 | $0.00 | $0.00 | $1,410.39 |
| 2 | $1,410.39 | $1,410.39 | $0.00 | $7.97 | $2,828.75 |
| 3 | $2,828.75 | $1,410.39 | $0.00 | $15.99 | $4,255.13 |
| 4 | $4,255.13 | $1,410.39 | $0.00 | $24.06 | $5,689.58 |
| 5 | $5,689.58 | $1,410.39 | $0.00 | $32.17 | $7,132.14 |
| 6 | $7,132.14 | $1,410.39 | $0.00 | $40.33 | $8,582.86 |
| 7 | $8,582.86 | $1,410.39 | $0.00 | $48.53 | $10,041.78 |
| 8 | $10,041.78 | $1,410.39 | $0.00 | $56.78 | $11,508.95 |
| 9 | $11,508.95 | $1,410.39 | $0.00 | $65.07 | $12,984.41 |
| 10 | $12,984.41 | $1,410.39 | $0.00 | $73.42 | $14,468.22 |
| 11 | $14,468.22 | $1,410.39 | $0.00 | $81.81 | $15,960.42 |
| 12 | $15,960.42 | $1,410.39 | $0.00 | $90.24 | $17,461.05 |
| 13 | $17,461.05 | $1,410.39 | $0.00 | $98.73 | $18,970.17 |
| 14 | $18,970.17 | $1,410.39 | $0.00 | $107.26 | $20,487.82 |
| 15 | $20,487.82 | $1,410.39 | $0.00 | $115.84 | $22,014.05 |
| 16 | $22,014.05 | $1,410.39 | $0.00 | $124.47 | $23,548.91 |
| 17 | $23,548.91 | $1,410.39 | $0.00 | $133.15 | $25,092.45 |
| 18 | $25,092.45 | $1,410.39 | $0.00 | $141.88 | $26,644.72 |
| 19 | $26,644.72 | $1,410.39 | $0.00 | $150.65 | $28,205.76 |
| 20 | $28,205.76 | $1,410.39 | $0.00 | $159.48 | $29,775.63 |
| 21 | $29,775.63 | $1,410.39 | $0.00 | $168.36 | $31,354.38 |
| 22 | $31,354.38 | $1,410.39 | $0.00 | $177.28 | $32,942.05 |
| 23 | $32,942.05 | $1,410.39 | $0.00 | $186.26 | $34,538.70 |
| 24 | $34,538.70 | $1,410.39 | $0.00 | $195.29 | $36,144.38 |
| 25 | $36,144.38 | $1,410.39 | $0.00 | $204.37 | $37,759.14 |
| 26 | $37,759.14 | $1,410.39 | $0.00 | $213.50 | $39,383.03 |
| 27 | $39,383.03 | $1,410.39 | $0.00 | $222.68 | $41,016.10 |
| 28 | $41,016.10 | $1,410.39 | $0.00 | $231.91 | $42,658.40 |
| 29 | $42,658.40 | $1,410.39 | $0.00 | $241.20 | $44,309.99 |
| 30 | $44,309.99 | $1,410.39 | $0.00 | $250.54 | $45,970.92 |
| 31 | $45,970.92 | $1,410.39 | $0.00 | $259.93 | $47,641.24 |
| 32 | $47,641.24 | $1,410.39 | $0.00 | $269.37 | $49,321.00 |
| 33 | $49,321.00 | $1,410.39 | $0.00 | $278.87 | $51,010.26 |
| 34 | $51,010.26 | $1,410.39 | $0.00 | $288.42 | $52,709.07 |
| 35 | $52,709.07 | $1,410.39 | $0.00 | $298.02 | $54,417.48 |
| 36 | $54,417.48 | $1,410.39 | $0.00 | $307.68 | $56,135.55 |
| 37 | $56,135.55 | $1,410.39 | $0.00 | $317.40 | $57,863.34 |
| 38 | $57,863.34 | $1,410.39 | $0.00 | $327.17 | $59,600.90 |
| 39 | $59,600.90 | $1,410.39 | $0.00 | $336.99 | $61,348.28 |
| 40 | $61,348.28 | $1,410.39 | $0.00 | $346.87 | $63,105.54 |
| 41 | $63,105.54 | $1,410.39 | $0.00 | $356.81 | $64,872.74 |
| 42 | $64,872.74 | $1,410.39 | $0.00 | $366.80 | $66,649.93 |
| 43 | $66,649.93 | $1,410.39 | $0.00 | $376.85 | $68,437.17 |
| 44 | $68,437.17 | $1,410.39 | $0.00 | $386.95 | $70,234.51 |
| 45 | $70,234.51 | $1,410.39 | $0.00 | $397.12 | $72,042.02 |
| 46 | $72,042.02 | $1,410.39 | $0.00 | $407.34 | $73,859.75 |
| 47 | $73,859.75 | $1,410.39 | $0.00 | $417.61 | $75,687.75 |
| 48 | $75,687.75 | $1,410.39 | $0.00 | $427.95 | $77,526.09 |
| 49 | $77,526.09 | $1,410.39 | $0.00 | $438.34 | $79,374.82 |
| 50 | $79,374.82 | $1,410.39 | $0.00 | $448.80 | $81,234.01 |
| 51 | $81,234.01 | $1,410.39 | $0.00 | $459.31 | $83,103.71 |
| 52 | $83,103.71 | $1,410.39 | $0.00 | $469.88 | $84,983.98 |
| 53 | $84,983.98 | $1,410.39 | $0.00 | $480.51 | $86,874.88 |
| 54 | $86,874.88 | $1,410.39 | $0.00 | $491.20 | $88,776.47 |
| 55 | $88,776.47 | $1,410.39 | $0.00 | $501.96 | $90,688.82 |
| 56 | $90,688.82 | $1,410.39 | $0.00 | $512.77 | $92,611.98 |
| 57 | $92,611.98 | $1,410.39 | $0.00 | $523.64 | $94,546.01 |
| 58 | $94,546.01 | $1,410.39 | $0.00 | $534.58 | $96,490.98 |
| 59 | $96,490.98 | $1,410.39 | $0.00 | $545.57 | $98,446.94 |
| 60 | $98,446.94 | $1,410.39 | $0.00 | $556.63 | $100,413.96 |
| 61 | $100,413.96 | $1,410.39 | $0.00 | $567.76 | $102,392.11 |
| 62 | $102,392.11 | $1,410.39 | $0.00 | $578.94 | $104,381.44 |
| 63 | $104,381.44 | $1,410.39 | $0.00 | $590.19 | $106,382.02 |
| 64 | $106,382.02 | $1,410.39 | $0.00 | $601.50 | $108,393.91 |
| 65 | $108,393.91 | $1,410.39 | $0.00 | $612.87 | $110,417.17 |
| 66 | $110,417.17 | $1,410.39 | $0.00 | $624.31 | $112,451.87 |
| 67 | $112,451.87 | $1,410.39 | $0.00 | $635.82 | $114,498.08 |
| 68 | $114,498.08 | $1,410.39 | $0.00 | $647.39 | $116,555.86 |
| 69 | $116,555.86 | $1,410.39 | $0.00 | $659.02 | $118,625.27 |
| 70 | $118,625.27 | $1,410.39 | $0.00 | $670.72 | $120,706.38 |
| 71 | $120,706.38 | $1,410.39 | $0.00 | $682.49 | $122,799.26 |
| 72 | $122,799.26 | $1,410.39 | $0.00 | $694.32 | $124,903.97 |
| 73 | $124,903.97 | $1,410.39 | $0.00 | $706.23 | $127,020.59 |
| 74 | $127,020.59 | $1,410.39 | $0.00 | $718.19 | $129,149.17 |
| 75 | $129,149.17 | $1,410.39 | $0.00 | $730.23 | $131,289.79 |
| 76 | $131,289.79 | $1,410.39 | $0.00 | $742.33 | $133,442.51 |
| 77 | $133,442.51 | $1,410.39 | $0.00 | $754.50 | $135,607.40 |
| 78 | $135,607.40 | $1,410.39 | $0.00 | $766.74 | $137,784.53 |
| 79 | $137,784.53 | $1,410.39 | $0.00 | $779.05 | $139,973.97 |
| 80 | $139,973.97 | $1,410.39 | $0.00 | $791.43 | $142,175.79 |
| 81 | $142,175.79 | $1,410.39 | $0.00 | $803.88 | $144,390.06 |
| 82 | $144,390.06 | $1,410.39 | $0.00 | $816.40 | $146,616.85 |
| 83 | $146,616.85 | $1,410.39 | $0.00 | $828.99 | $148,856.23 |
| 84 | $148,856.23 | $1,410.39 | $0.00 | $841.65 | $151,108.27 |
| 85 | $151,108.27 | $1,410.39 | $0.00 | $854.39 | $153,373.05 |
| 86 | $153,373.05 | $1,410.39 | $0.00 | $867.19 | $155,650.63 |
| 87 | $155,650.63 | $1,410.39 | $0.00 | $880.07 | $157,941.09 |
| 88 | $157,941.09 | $1,410.39 | $0.00 | $893.02 | $160,244.50 |
| 89 | $160,244.50 | $1,410.39 | $0.00 | $906.05 | $162,560.94 |
| 90 | $162,560.94 | $1,410.39 | $0.00 | $919.14 | $164,890.47 |
| 91 | $164,890.47 | $1,410.39 | $0.00 | $932.31 | $167,233.17 |
| 92 | $167,233.17 | $1,410.39 | $0.00 | $945.56 | $169,589.12 |
| 93 | $169,589.12 | $1,410.39 | $0.00 | $958.88 | $171,958.39 |
| 94 | $171,958.39 | $1,410.39 | $0.00 | $972.28 | $174,341.06 |
| 95 | $174,341.06 | $1,410.39 | $0.00 | $985.75 | $176,737.20 |
| 96 | $176,737.20 | $1,410.39 | $0.00 | $999.30 | $179,146.89 |
| 97 | $179,146.89 | $1,410.39 | $0.00 | $1,012.92 | $181,570.20 |
| 98 | $181,570.20 | $1,410.39 | $0.00 | $1,026.62 | $184,007.21 |
| 99 | $184,007.21 | $1,410.39 | $0.00 | $1,040.40 | $186,458.00 |
| 100 | $186,458.00 | $1,410.39 | $0.00 | $1,054.26 | $188,922.65 |
| 101 | $188,922.65 | $1,410.39 | $0.00 | $1,068.20 | $191,401.24 |
| 102 | $191,401.24 | $1,410.39 | $0.00 | $1,082.21 | $193,893.84 |
| 103 | $193,893.84 | $1,410.39 | $0.00 | $1,096.30 | $196,400.53 |
| 104 | $196,400.53 | $1,410.39 | $0.00 | $1,110.48 | $198,921.40 |
| 105 | $198,921.40 | $1,410.39 | $0.00 | $1,124.73 | $201,456.52 |
| 106 | $201,456.52 | $1,410.39 | $0.00 | $1,139.06 | $204,005.97 |
| 107 | $204,005.97 | $1,410.39 | $0.00 | $1,153.48 | $206,569.84 |
| 108 | $206,569.84 | $1,410.39 | $0.00 | $1,167.98 | $209,148.21 |
| 109 | $209,148.21 | $1,410.39 | $0.00 | $1,182.55 | $211,741.15 |
| 110 | $211,741.15 | $1,410.39 | $0.00 | $1,197.22 | $214,348.76 |
| 111 | $214,348.76 | $1,410.39 | $0.00 | $1,211.96 | $216,971.11 |
| 112 | $216,971.11 | $1,410.39 | $0.00 | $1,226.79 | $219,608.29 |
| 113 | $219,608.29 | $1,410.39 | $0.00 | $1,241.70 | $222,260.38 |
| 114 | $222,260.38 | $1,410.39 | $0.00 | $1,256.69 | $224,927.46 |
| 115 | $224,927.46 | $1,410.39 | $0.00 | $1,271.77 | $227,609.62 |
| 116 | $227,609.62 | $1,410.39 | $0.00 | $1,286.94 | $230,306.95 |
| 117 | $230,306.95 | $1,410.39 | $0.00 | $1,302.19 | $233,019.53 |
| 118 | $233,019.53 | $1,410.39 | $0.00 | $1,317.53 | $235,747.45 |
| 119 | $235,747.45 | $1,410.39 | $0.00 | $1,332.95 | $238,490.79 |
| 120 | $238,490.79 | $1,410.39 | $0.00 | $1,348.46 | $241,249.64 |
| 121 | $241,249.64 | $1,410.39 | $0.00 | $1,364.06 | $244,024.09 |
| 122 | $244,024.09 | $1,410.39 | $0.00 | $1,379.75 | $246,814.23 |
| 123 | $246,814.23 | $1,410.39 | $0.00 | $1,395.52 | $249,620.14 |
| 124 | $249,620.14 | $1,410.39 | $0.00 | $1,411.39 | $252,441.92 |
| 125 | $252,441.92 | $1,410.39 | $0.00 | $1,427.34 | $255,279.65 |
| 126 | $255,279.65 | $1,410.39 | $0.00 | $1,443.39 | $258,133.43 |
| 127 | $258,133.43 | $1,410.39 | $0.00 | $1,459.52 | $261,003.34 |
| 128 | $261,003.34 | $1,410.39 | $0.00 | $1,475.75 | $263,889.48 |
| 129 | $263,889.48 | $1,410.39 | $0.00 | $1,492.07 | $266,791.94 |
| 130 | $266,791.94 | $1,410.39 | $0.00 | $1,508.48 | $269,710.81 |
| 131 | $269,710.81 | $1,410.39 | $0.00 | $1,524.98 | $272,646.18 |
| 132 | $272,646.18 | $1,410.39 | $0.00 | $1,541.58 | $275,598.15 |
| 133 | $275,598.15 | $1,410.39 | $0.00 | $1,558.27 | $278,566.81 |
| 134 | $278,566.81 | $1,410.39 | $0.00 | $1,575.06 | $281,552.26 |
| 135 | $281,552.26 | $1,410.39 | $0.00 | $1,591.94 | $284,554.59 |
| 136 | $284,554.59 | $1,410.39 | $0.00 | $1,608.91 | $287,573.89 |
| 137 | $287,573.89 | $1,410.39 | $0.00 | $1,625.98 | $290,610.26 |
| 138 | $290,610.26 | $1,410.39 | $0.00 | $1,643.15 | $293,663.80 |
| 139 | $293,663.80 | $1,410.39 | $0.00 | $1,660.42 | $296,734.61 |
| 140 | $296,734.61 | $1,410.39 | $0.00 | $1,677.78 | $299,822.78 |
| 141 | $299,822.78 | $1,410.39 | $0.00 | $1,695.24 | $302,928.41 |
| 142 | $302,928.41 | $1,410.39 | $0.00 | $1,712.80 | $306,051.60 |
| 143 | $306,051.60 | $1,410.39 | $0.00 | $1,730.46 | $309,192.45 |
| 144 | $309,192.45 | $1,410.39 | $0.00 | $1,748.22 | $312,351.06 |
| 145 | $312,351.06 | $1,410.39 | $0.00 | $1,766.08 | $315,527.53 |
| 146 | $315,527.53 | $1,410.39 | $0.00 | $1,784.04 | $318,721.96 |
| 147 | $318,721.96 | $1,410.39 | $0.00 | $1,802.10 | $321,934.45 |
| 148 | $321,934.45 | $1,410.39 | $0.00 | $1,820.26 | $325,165.10 |
| 149 | $325,165.10 | $1,410.39 | $0.00 | $1,838.53 | $328,414.02 |
| 150 | $328,414.02 | $1,410.39 | $0.00 | $1,856.90 | $331,681.31 |
| 151 | $331,681.31 | $1,410.39 | $0.00 | $1,875.37 | $334,967.07 |
| 152 | $334,967.07 | $1,410.39 | $0.00 | $1,893.95 | $338,271.41 |
| 153 | $338,271.41 | $1,410.39 | $0.00 | $1,912.64 | $341,594.44 |
| 154 | $341,594.44 | $1,410.39 | $0.00 | $1,931.42 | $344,936.25 |
| 155 | $344,936.25 | $1,410.39 | $0.00 | $1,950.32 | $348,296.96 |
| 156 | $348,296.96 | $1,410.39 | $0.00 | $1,969.32 | $351,676.67 |
| 157 | $351,676.67 | $1,410.39 | $0.00 | $1,988.43 | $355,075.49 |
| 158 | $355,075.49 | $1,410.39 | $0.00 | $2,007.65 | $358,493.53 |
| 159 | $358,493.53 | $1,410.39 | $0.00 | $2,026.97 | $361,930.89 |
| 160 | $361,930.89 | $1,410.39 | $0.00 | $2,046.41 | $365,387.69 |
| 161 | $365,387.69 | $1,410.39 | $0.00 | $2,065.96 | $368,864.04 |
| 162 | $368,864.04 | $1,410.39 | $0.00 | $2,085.61 | $372,360.04 |
| 163 | $372,360.04 | $1,410.39 | $0.00 | $2,105.38 | $375,875.81 |
| 164 | $375,875.81 | $1,410.39 | $0.00 | $2,125.26 | $379,411.46 |
| 165 | $379,411.46 | $1,410.39 | $0.00 | $2,145.25 | $382,967.10 |
| 166 | $382,967.10 | $1,410.39 | $0.00 | $2,165.35 | $386,542.84 |
| 167 | $386,542.84 | $1,410.39 | $0.00 | $2,185.57 | $390,138.80 |
| 168 | $390,138.80 | $1,410.39 | $0.00 | $2,205.90 | $393,755.09 |
| 169 | $393,755.09 | $1,410.39 | $0.00 | $2,226.35 | $397,391.83 |
| 170 | $397,391.83 | $1,410.39 | $0.00 | $2,246.91 | $401,049.13 |
| 171 | $401,049.13 | $1,410.39 | $0.00 | $2,267.59 | $404,727.11 |
| 172 | $404,727.11 | $1,410.39 | $0.00 | $2,288.39 | $408,425.89 |
| 173 | $408,425.89 | $1,410.39 | $0.00 | $2,309.30 | $412,145.58 |
| 174 | $412,145.58 | $1,410.39 | $0.00 | $2,330.33 | $415,886.30 |
| 175 | $415,886.30 | $1,410.39 | $0.00 | $2,351.48 | $419,648.17 |
| 176 | $419,648.17 | $1,410.39 | $0.00 | $2,372.75 | $423,431.31 |
| 177 | $423,431.31 | $1,410.39 | $0.00 | $2,394.14 | $427,235.84 |
| 178 | $427,235.84 | $1,410.39 | $0.00 | $2,415.65 | $431,061.88 |
| 179 | $431,061.88 | $1,410.39 | $0.00 | $2,437.29 | $434,909.56 |
| 180 | $434,909.56 | $1,410.39 | $0.00 | $2,459.04 | $438,778.99 |
| 181 | $438,778.99 | $1,410.39 | $0.00 | $2,480.92 | $442,670.30 |
| 182 | $442,670.30 | $1,410.39 | $0.00 | $2,502.92 | $446,583.61 |
| 183 | $446,583.61 | $1,410.39 | $0.00 | $2,525.05 | $450,519.05 |
| 184 | $450,519.05 | $1,410.39 | $0.00 | $2,547.30 | $454,476.74 |
| 185 | $454,476.74 | $1,410.39 | $0.00 | $2,569.68 | $458,456.81 |
| 186 | $458,456.81 | $1,410.39 | $0.00 | $2,592.18 | $462,459.38 |
| 187 | $462,459.38 | $1,410.39 | $0.00 | $2,614.81 | $466,484.58 |
| 188 | $466,484.58 | $1,410.39 | $0.00 | $2,637.57 | $470,532.54 |
| 189 | $470,532.54 | $1,410.39 | $0.00 | $2,660.46 | $474,603.39 |
| 190 | $474,603.39 | $1,410.39 | $0.00 | $2,683.48 | $478,697.26 |
| 191 | $478,697.26 | $1,410.39 | $0.00 | $2,706.62 | $482,814.27 |
| 192 | $482,814.27 | $1,410.39 | $0.00 | $2,729.90 | $486,954.56 |
| 193 | $486,954.56 | $1,410.39 | $0.00 | $2,753.31 | $491,118.26 |
| 194 | $491,118.26 | $1,410.39 | $0.00 | $2,776.85 | $495,305.50 |
| 195 | $495,305.50 | $1,410.39 | $0.00 | $2,800.53 | $499,516.42 |
| 196 | $499,516.42 | $1,410.39 | $0.00 | $2,824.34 | $503,751.15 |
| 197 | $503,751.15 | $1,410.39 | $0.00 | $2,848.28 | $508,009.82 |
| 198 | $508,009.82 | $1,410.39 | $0.00 | $2,872.36 | $512,292.57 |
| 199 | $512,292.57 | $1,410.39 | $0.00 | $2,896.58 | $516,599.54 |
| 200 | $516,599.54 | $1,410.39 | $0.00 | $2,920.93 | $520,930.86 |
| 201 | $520,930.86 | $1,410.39 | $0.00 | $2,945.42 | $525,286.67 |
| 202 | $525,286.67 | $1,410.39 | $0.00 | $2,970.05 | $529,667.11 |
| 203 | $529,667.11 | $1,410.39 | $0.00 | $2,994.81 | $534,072.31 |
| 204 | $534,072.31 | $1,410.39 | $0.00 | $3,019.72 | $538,502.42 |
| 205 | $538,502.42 | $1,410.39 | $0.00 | $3,044.77 | $542,957.58 |
| 206 | $542,957.58 | $1,410.39 | $0.00 | $3,069.96 | $547,437.93 |
| 207 | $547,437.93 | $1,410.39 | $0.00 | $3,095.29 | $551,943.61 |
| 208 | $551,943.61 | $1,410.39 | $0.00 | $3,120.77 | $556,474.77 |
| 209 | $556,474.77 | $1,410.39 | $0.00 | $3,146.39 | $561,031.55 |
| 210 | $561,031.55 | $1,410.39 | $0.00 | $3,172.15 | $565,614.09 |
| 211 | $565,614.09 | $1,410.39 | $0.00 | $3,198.06 | $570,222.54 |
| 212 | $570,222.54 | $1,410.39 | $0.00 | $3,224.12 | $574,857.05 |
| 213 | $574,857.05 | $1,410.39 | $0.00 | $3,250.33 | $579,517.77 |
| 214 | $579,517.77 | $1,410.39 | $0.00 | $3,276.68 | $584,204.84 |
| 215 | $584,204.84 | $1,410.39 | $0.00 | $3,303.18 | $588,918.41 |
| 216 | $588,918.41 | $1,410.39 | $0.00 | $3,329.83 | $593,658.63 |
| 217 | $593,658.63 | $1,410.39 | $165,353.99 | $3,356.63 | $433,071.66 |
| 218 | $433,071.66 | $1,410.39 | $0.00 | $2,448.65 | $436,930.70 |
| 219 | $436,930.70 | $1,410.39 | $0.00 | $2,470.47 | $440,811.56 |
| 220 | $440,811.56 | $1,410.39 | $0.00 | $2,492.41 | $444,714.36 |
| 221 | $444,714.36 | $1,410.39 | $0.00 | $2,514.48 | $448,639.23 |
| 222 | $448,639.23 | $1,410.39 | $0.00 | $2,536.67 | $452,586.29 |
| 223 | $452,586.29 | $1,410.39 | $0.00 | $2,558.99 | $456,555.67 |
| 224 | $456,555.67 | $1,410.39 | $0.00 | $2,581.43 | $460,547.49 |
| 225 | $460,547.49 | $1,410.39 | $0.00 | $2,604.00 | $464,561.88 |
| 226 | $464,561.88 | $1,410.39 | $0.00 | $2,626.70 | $468,598.97 |
| 227 | $468,598.97 | $1,410.39 | $0.00 | $2,649.53 | $472,658.89 |
| 228 | $472,658.89 | $1,410.39 | $0.00 | $2,672.48 | $476,741.76 |
| 229 | $476,741.76 | $1,410.39 | $173,621.69 | $2,695.57 | $307,226.03 |
| 230 | $307,226.03 | $1,410.39 | $0.00 | $1,737.10 | $310,373.52 |
| 231 | $310,373.52 | $1,410.39 | $0.00 | $1,754.90 | $313,538.81 |
| 232 | $313,538.81 | $1,410.39 | $0.00 | $1,772.79 | $316,721.99 |
| 233 | $316,721.99 | $1,410.39 | $0.00 | $1,790.79 | $319,923.17 |
| 234 | $319,923.17 | $1,410.39 | $0.00 | $1,808.89 | $323,142.45 |
| 235 | $323,142.45 | $1,410.39 | $0.00 | $1,827.09 | $326,379.93 |
| 236 | $326,379.93 | $1,410.39 | $0.00 | $1,845.40 | $329,635.72 |
| 237 | $329,635.72 | $1,410.39 | $0.00 | $1,863.81 | $332,909.92 |
| 238 | $332,909.92 | $1,410.39 | $0.00 | $1,882.32 | $336,202.63 |
| 239 | $336,202.63 | $1,410.39 | $0.00 | $1,900.94 | $339,513.96 |
| 240 | $339,513.96 | $1,410.39 | $0.00 | $1,919.66 | $342,844.01 |
| 241 | $342,844.01 | $1,410.39 | $182,302.78 | $1,938.49 | $163,890.11 |
| 242 | $163,890.11 | $1,410.39 | $0.00 | $926.66 | $166,227.16 |
| 243 | $166,227.16 | $1,410.39 | $0.00 | $939.87 | $168,577.42 |
| 244 | $168,577.42 | $1,410.39 | $0.00 | $953.16 | $170,940.97 |
| 245 | $170,940.97 | $1,410.39 | $0.00 | $966.53 | $173,317.89 |
| 246 | $173,317.89 | $1,410.39 | $0.00 | $979.96 | $175,708.24 |
| 247 | $175,708.24 | $1,410.39 | $0.00 | $993.48 | $178,112.11 |
| 248 | $178,112.11 | $1,410.39 | $0.00 | $1,007.07 | $180,529.57 |
| 249 | $180,529.57 | $1,410.39 | $0.00 | $1,020.74 | $182,960.70 |
| 250 | $182,960.70 | $1,410.39 | $0.00 | $1,034.49 | $185,405.58 |
| 251 | $185,405.58 | $1,410.39 | $0.00 | $1,048.31 | $187,864.28 |
| 252 | $187,864.28 | $1,410.39 | $0.00 | $1,062.21 | $190,336.88 |
| 253 | $190,336.88 | $0.00 | $191,417.92 | $1,076.19 | ($4.85) |