# Savings Plan and Future Cost Estimation for Cooper Union for the Advancement of Science and Art

How much will it cost and what do you need to save?

## Savings Plan and Future Cost Estimation

 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.

## Assumptions

 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

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Cooper Union for the Advancement of Science and Art in the future.

## College Savings Schedule

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)