How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $206,046 |
| Monthly savings required | $1,631 |
How much will it cost to send your child to University of Rochester in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $824,183.56 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,631.03 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 | $79,456.00 |
| 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 University of Rochester in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,631.03 | $0.00 | $0.00 | $1,631.03 |
| 2 | $1,631.03 | $1,631.03 | $0.00 | $9.22 | $3,271.28 |
| 3 | $3,271.28 | $1,631.03 | $0.00 | $18.50 | $4,920.81 |
| 4 | $4,920.81 | $1,631.03 | $0.00 | $27.82 | $6,579.66 |
| 5 | $6,579.66 | $1,631.03 | $0.00 | $37.20 | $8,247.89 |
| 6 | $8,247.89 | $1,631.03 | $0.00 | $46.63 | $9,925.55 |
| 7 | $9,925.55 | $1,631.03 | $0.00 | $56.12 | $11,612.70 |
| 8 | $11,612.70 | $1,631.03 | $0.00 | $65.66 | $13,309.39 |
| 9 | $13,309.39 | $1,631.03 | $0.00 | $75.25 | $15,015.67 |
| 10 | $15,015.67 | $1,631.03 | $0.00 | $84.90 | $16,731.60 |
| 11 | $16,731.60 | $1,631.03 | $0.00 | $94.60 | $18,457.23 |
| 12 | $18,457.23 | $1,631.03 | $0.00 | $104.36 | $20,192.62 |
| 13 | $20,192.62 | $1,631.03 | $0.00 | $114.17 | $21,937.82 |
| 14 | $21,937.82 | $1,631.03 | $0.00 | $124.04 | $23,692.89 |
| 15 | $23,692.89 | $1,631.03 | $0.00 | $133.96 | $25,457.88 |
| 16 | $25,457.88 | $1,631.03 | $0.00 | $143.94 | $27,232.85 |
| 17 | $27,232.85 | $1,631.03 | $0.00 | $153.98 | $29,017.86 |
| 18 | $29,017.86 | $1,631.03 | $0.00 | $164.07 | $30,812.96 |
| 19 | $30,812.96 | $1,631.03 | $0.00 | $174.22 | $32,618.21 |
| 20 | $32,618.21 | $1,631.03 | $0.00 | $184.43 | $34,433.67 |
| 21 | $34,433.67 | $1,631.03 | $0.00 | $194.69 | $36,259.39 |
| 22 | $36,259.39 | $1,631.03 | $0.00 | $205.02 | $38,095.44 |
| 23 | $38,095.44 | $1,631.03 | $0.00 | $215.40 | $39,941.87 |
| 24 | $39,941.87 | $1,631.03 | $0.00 | $225.84 | $41,798.74 |
| 25 | $41,798.74 | $1,631.03 | $0.00 | $236.34 | $43,666.11 |
| 26 | $43,666.11 | $1,631.03 | $0.00 | $246.89 | $45,544.03 |
| 27 | $45,544.03 | $1,631.03 | $0.00 | $257.51 | $47,432.57 |
| 28 | $47,432.57 | $1,631.03 | $0.00 | $268.19 | $49,331.79 |
| 29 | $49,331.79 | $1,631.03 | $0.00 | $278.93 | $51,241.75 |
| 30 | $51,241.75 | $1,631.03 | $0.00 | $289.73 | $53,162.51 |
| 31 | $53,162.51 | $1,631.03 | $0.00 | $300.59 | $55,094.13 |
| 32 | $55,094.13 | $1,631.03 | $0.00 | $311.51 | $57,036.67 |
| 33 | $57,036.67 | $1,631.03 | $0.00 | $322.49 | $58,990.19 |
| 34 | $58,990.19 | $1,631.03 | $0.00 | $333.54 | $60,954.76 |
| 35 | $60,954.76 | $1,631.03 | $0.00 | $344.65 | $62,930.44 |
| 36 | $62,930.44 | $1,631.03 | $0.00 | $355.82 | $64,917.29 |
| 37 | $64,917.29 | $1,631.03 | $0.00 | $367.05 | $66,915.37 |
| 38 | $66,915.37 | $1,631.03 | $0.00 | $378.35 | $68,924.75 |
| 39 | $68,924.75 | $1,631.03 | $0.00 | $389.71 | $70,945.49 |
| 40 | $70,945.49 | $1,631.03 | $0.00 | $401.14 | $72,977.66 |
| 41 | $72,977.66 | $1,631.03 | $0.00 | $412.63 | $75,021.32 |
| 42 | $75,021.32 | $1,631.03 | $0.00 | $424.18 | $77,076.53 |
| 43 | $77,076.53 | $1,631.03 | $0.00 | $435.80 | $79,143.36 |
| 44 | $79,143.36 | $1,631.03 | $0.00 | $447.49 | $81,221.88 |
| 45 | $81,221.88 | $1,631.03 | $0.00 | $459.24 | $83,312.15 |
| 46 | $83,312.15 | $1,631.03 | $0.00 | $471.06 | $85,414.24 |
| 47 | $85,414.24 | $1,631.03 | $0.00 | $482.94 | $87,528.21 |
| 48 | $87,528.21 | $1,631.03 | $0.00 | $494.90 | $89,654.14 |
| 49 | $89,654.14 | $1,631.03 | $0.00 | $506.92 | $91,792.09 |
| 50 | $91,792.09 | $1,631.03 | $0.00 | $519.01 | $93,942.13 |
| 51 | $93,942.13 | $1,631.03 | $0.00 | $531.16 | $96,104.32 |
| 52 | $96,104.32 | $1,631.03 | $0.00 | $543.39 | $98,278.74 |
| 53 | $98,278.74 | $1,631.03 | $0.00 | $555.68 | $100,465.45 |
| 54 | $100,465.45 | $1,631.03 | $0.00 | $568.05 | $102,664.53 |
| 55 | $102,664.53 | $1,631.03 | $0.00 | $580.48 | $104,876.04 |
| 56 | $104,876.04 | $1,631.03 | $0.00 | $592.98 | $107,100.05 |
| 57 | $107,100.05 | $1,631.03 | $0.00 | $605.56 | $109,336.64 |
| 58 | $109,336.64 | $1,631.03 | $0.00 | $618.21 | $111,585.88 |
| 59 | $111,585.88 | $1,631.03 | $0.00 | $630.92 | $113,847.83 |
| 60 | $113,847.83 | $1,631.03 | $0.00 | $643.71 | $116,122.57 |
| 61 | $116,122.57 | $1,631.03 | $0.00 | $656.57 | $118,410.17 |
| 62 | $118,410.17 | $1,631.03 | $0.00 | $669.51 | $120,710.71 |
| 63 | $120,710.71 | $1,631.03 | $0.00 | $682.52 | $123,024.26 |
| 64 | $123,024.26 | $1,631.03 | $0.00 | $695.60 | $125,350.89 |
| 65 | $125,350.89 | $1,631.03 | $0.00 | $708.75 | $127,690.67 |
| 66 | $127,690.67 | $1,631.03 | $0.00 | $721.98 | $130,043.68 |
| 67 | $130,043.68 | $1,631.03 | $0.00 | $735.29 | $132,410.00 |
| 68 | $132,410.00 | $1,631.03 | $0.00 | $748.67 | $134,789.70 |
| 69 | $134,789.70 | $1,631.03 | $0.00 | $762.12 | $137,182.85 |
| 70 | $137,182.85 | $1,631.03 | $0.00 | $775.65 | $139,589.53 |
| 71 | $139,589.53 | $1,631.03 | $0.00 | $789.26 | $142,009.82 |
| 72 | $142,009.82 | $1,631.03 | $0.00 | $802.94 | $144,443.79 |
| 73 | $144,443.79 | $1,631.03 | $0.00 | $816.71 | $146,891.53 |
| 74 | $146,891.53 | $1,631.03 | $0.00 | $830.55 | $149,353.11 |
| 75 | $149,353.11 | $1,631.03 | $0.00 | $844.46 | $151,828.60 |
| 76 | $151,828.60 | $1,631.03 | $0.00 | $858.46 | $154,318.09 |
| 77 | $154,318.09 | $1,631.03 | $0.00 | $872.54 | $156,821.66 |
| 78 | $156,821.66 | $1,631.03 | $0.00 | $886.69 | $159,339.38 |
| 79 | $159,339.38 | $1,631.03 | $0.00 | $900.93 | $161,871.34 |
| 80 | $161,871.34 | $1,631.03 | $0.00 | $915.24 | $164,417.61 |
| 81 | $164,417.61 | $1,631.03 | $0.00 | $929.64 | $166,978.28 |
| 82 | $166,978.28 | $1,631.03 | $0.00 | $944.12 | $169,553.43 |
| 83 | $169,553.43 | $1,631.03 | $0.00 | $958.68 | $172,143.14 |
| 84 | $172,143.14 | $1,631.03 | $0.00 | $973.32 | $174,747.49 |
| 85 | $174,747.49 | $1,631.03 | $0.00 | $988.05 | $177,366.57 |
| 86 | $177,366.57 | $1,631.03 | $0.00 | $1,002.86 | $180,000.46 |
| 87 | $180,000.46 | $1,631.03 | $0.00 | $1,017.75 | $182,649.24 |
| 88 | $182,649.24 | $1,631.03 | $0.00 | $1,032.73 | $185,313.00 |
| 89 | $185,313.00 | $1,631.03 | $0.00 | $1,047.79 | $187,991.82 |
| 90 | $187,991.82 | $1,631.03 | $0.00 | $1,062.93 | $190,685.78 |
| 91 | $190,685.78 | $1,631.03 | $0.00 | $1,078.17 | $193,394.98 |
| 92 | $193,394.98 | $1,631.03 | $0.00 | $1,093.48 | $196,119.49 |
| 93 | $196,119.49 | $1,631.03 | $0.00 | $1,108.89 | $198,859.41 |
| 94 | $198,859.41 | $1,631.03 | $0.00 | $1,124.38 | $201,614.82 |
| 95 | $201,614.82 | $1,631.03 | $0.00 | $1,139.96 | $204,385.81 |
| 96 | $204,385.81 | $1,631.03 | $0.00 | $1,155.63 | $207,172.47 |
| 97 | $207,172.47 | $1,631.03 | $0.00 | $1,171.38 | $209,974.88 |
| 98 | $209,974.88 | $1,631.03 | $0.00 | $1,187.23 | $212,793.14 |
| 99 | $212,793.14 | $1,631.03 | $0.00 | $1,203.16 | $215,627.33 |
| 100 | $215,627.33 | $1,631.03 | $0.00 | $1,219.19 | $218,477.55 |
| 101 | $218,477.55 | $1,631.03 | $0.00 | $1,235.30 | $221,343.88 |
| 102 | $221,343.88 | $1,631.03 | $0.00 | $1,251.51 | $224,226.42 |
| 103 | $224,226.42 | $1,631.03 | $0.00 | $1,267.81 | $227,125.26 |
| 104 | $227,125.26 | $1,631.03 | $0.00 | $1,284.20 | $230,040.49 |
| 105 | $230,040.49 | $1,631.03 | $0.00 | $1,300.68 | $232,972.20 |
| 106 | $232,972.20 | $1,631.03 | $0.00 | $1,317.26 | $235,920.49 |
| 107 | $235,920.49 | $1,631.03 | $0.00 | $1,333.93 | $238,885.45 |
| 108 | $238,885.45 | $1,631.03 | $0.00 | $1,350.69 | $241,867.17 |
| 109 | $241,867.17 | $1,631.03 | $0.00 | $1,367.55 | $244,865.75 |
| 110 | $244,865.75 | $1,631.03 | $0.00 | $1,384.51 | $247,881.29 |
| 111 | $247,881.29 | $1,631.03 | $0.00 | $1,401.56 | $250,913.88 |
| 112 | $250,913.88 | $1,631.03 | $0.00 | $1,418.70 | $253,963.61 |
| 113 | $253,963.61 | $1,631.03 | $0.00 | $1,435.95 | $257,030.59 |
| 114 | $257,030.59 | $1,631.03 | $0.00 | $1,453.29 | $260,114.91 |
| 115 | $260,114.91 | $1,631.03 | $0.00 | $1,470.73 | $263,216.67 |
| 116 | $263,216.67 | $1,631.03 | $0.00 | $1,488.27 | $266,335.97 |
| 117 | $266,335.97 | $1,631.03 | $0.00 | $1,505.90 | $269,472.90 |
| 118 | $269,472.90 | $1,631.03 | $0.00 | $1,523.64 | $272,627.57 |
| 119 | $272,627.57 | $1,631.03 | $0.00 | $1,541.48 | $275,800.08 |
| 120 | $275,800.08 | $1,631.03 | $0.00 | $1,559.41 | $278,990.52 |
| 121 | $278,990.52 | $1,631.03 | $0.00 | $1,577.45 | $282,199.00 |
| 122 | $282,199.00 | $1,631.03 | $0.00 | $1,595.59 | $285,425.62 |
| 123 | $285,425.62 | $1,631.03 | $0.00 | $1,613.84 | $288,670.49 |
| 124 | $288,670.49 | $1,631.03 | $0.00 | $1,632.18 | $291,933.70 |
| 125 | $291,933.70 | $1,631.03 | $0.00 | $1,650.64 | $295,215.37 |
| 126 | $295,215.37 | $1,631.03 | $0.00 | $1,669.19 | $298,515.59 |
| 127 | $298,515.59 | $1,631.03 | $0.00 | $1,687.85 | $301,834.47 |
| 128 | $301,834.47 | $1,631.03 | $0.00 | $1,706.62 | $305,172.12 |
| 129 | $305,172.12 | $1,631.03 | $0.00 | $1,725.49 | $308,528.64 |
| 130 | $308,528.64 | $1,631.03 | $0.00 | $1,744.47 | $311,904.14 |
| 131 | $311,904.14 | $1,631.03 | $0.00 | $1,763.55 | $315,298.72 |
| 132 | $315,298.72 | $1,631.03 | $0.00 | $1,782.74 | $318,712.49 |
| 133 | $318,712.49 | $1,631.03 | $0.00 | $1,802.05 | $322,145.57 |
| 134 | $322,145.57 | $1,631.03 | $0.00 | $1,821.46 | $325,598.06 |
| 135 | $325,598.06 | $1,631.03 | $0.00 | $1,840.98 | $329,070.07 |
| 136 | $329,070.07 | $1,631.03 | $0.00 | $1,860.61 | $332,561.71 |
| 137 | $332,561.71 | $1,631.03 | $0.00 | $1,880.35 | $336,073.09 |
| 138 | $336,073.09 | $1,631.03 | $0.00 | $1,900.21 | $339,604.33 |
| 139 | $339,604.33 | $1,631.03 | $0.00 | $1,920.17 | $343,155.53 |
| 140 | $343,155.53 | $1,631.03 | $0.00 | $1,940.25 | $346,726.81 |
| 141 | $346,726.81 | $1,631.03 | $0.00 | $1,960.44 | $350,318.28 |
| 142 | $350,318.28 | $1,631.03 | $0.00 | $1,980.75 | $353,930.06 |
| 143 | $353,930.06 | $1,631.03 | $0.00 | $2,001.17 | $357,562.26 |
| 144 | $357,562.26 | $1,631.03 | $0.00 | $2,021.71 | $361,215.00 |
| 145 | $361,215.00 | $1,631.03 | $0.00 | $2,042.36 | $364,888.39 |
| 146 | $364,888.39 | $1,631.03 | $0.00 | $2,063.13 | $368,582.55 |
| 147 | $368,582.55 | $1,631.03 | $0.00 | $2,084.02 | $372,297.60 |
| 148 | $372,297.60 | $1,631.03 | $0.00 | $2,105.02 | $376,033.65 |
| 149 | $376,033.65 | $1,631.03 | $0.00 | $2,126.15 | $379,790.83 |
| 150 | $379,790.83 | $1,631.03 | $0.00 | $2,147.39 | $383,569.25 |
| 151 | $383,569.25 | $1,631.03 | $0.00 | $2,168.76 | $387,369.04 |
| 152 | $387,369.04 | $1,631.03 | $0.00 | $2,190.24 | $391,190.31 |
| 153 | $391,190.31 | $1,631.03 | $0.00 | $2,211.85 | $395,033.19 |
| 154 | $395,033.19 | $1,631.03 | $0.00 | $2,233.58 | $398,897.80 |
| 155 | $398,897.80 | $1,631.03 | $0.00 | $2,255.43 | $402,784.26 |
| 156 | $402,784.26 | $1,631.03 | $0.00 | $2,277.40 | $406,692.69 |
| 157 | $406,692.69 | $1,631.03 | $0.00 | $2,299.50 | $410,623.22 |
| 158 | $410,623.22 | $1,631.03 | $0.00 | $2,321.72 | $414,575.97 |
| 159 | $414,575.97 | $1,631.03 | $0.00 | $2,344.07 | $418,551.07 |
| 160 | $418,551.07 | $1,631.03 | $0.00 | $2,366.55 | $422,548.65 |
| 161 | $422,548.65 | $1,631.03 | $0.00 | $2,389.15 | $426,568.83 |
| 162 | $426,568.83 | $1,631.03 | $0.00 | $2,411.88 | $430,611.74 |
| 163 | $430,611.74 | $1,631.03 | $0.00 | $2,434.74 | $434,677.51 |
| 164 | $434,677.51 | $1,631.03 | $0.00 | $2,457.73 | $438,766.27 |
| 165 | $438,766.27 | $1,631.03 | $0.00 | $2,480.85 | $442,878.15 |
| 166 | $442,878.15 | $1,631.03 | $0.00 | $2,504.10 | $447,013.28 |
| 167 | $447,013.28 | $1,631.03 | $0.00 | $2,527.48 | $451,171.79 |
| 168 | $451,171.79 | $1,631.03 | $0.00 | $2,550.99 | $455,353.81 |
| 169 | $455,353.81 | $1,631.03 | $0.00 | $2,574.64 | $459,559.48 |
| 170 | $459,559.48 | $1,631.03 | $0.00 | $2,598.42 | $463,788.93 |
| 171 | $463,788.93 | $1,631.03 | $0.00 | $2,622.33 | $468,042.29 |
| 172 | $468,042.29 | $1,631.03 | $0.00 | $2,646.38 | $472,319.70 |
| 173 | $472,319.70 | $1,631.03 | $0.00 | $2,670.56 | $476,621.29 |
| 174 | $476,621.29 | $1,631.03 | $0.00 | $2,694.89 | $480,947.21 |
| 175 | $480,947.21 | $1,631.03 | $0.00 | $2,719.35 | $485,297.59 |
| 176 | $485,297.59 | $1,631.03 | $0.00 | $2,743.94 | $489,672.56 |
| 177 | $489,672.56 | $1,631.03 | $0.00 | $2,768.68 | $494,072.27 |
| 178 | $494,072.27 | $1,631.03 | $0.00 | $2,793.56 | $498,496.86 |
| 179 | $498,496.86 | $1,631.03 | $0.00 | $2,818.57 | $502,946.46 |
| 180 | $502,946.46 | $1,631.03 | $0.00 | $2,843.73 | $507,421.22 |
| 181 | $507,421.22 | $1,631.03 | $0.00 | $2,869.03 | $511,921.28 |
| 182 | $511,921.28 | $1,631.03 | $0.00 | $2,894.48 | $516,446.79 |
| 183 | $516,446.79 | $1,631.03 | $0.00 | $2,920.07 | $520,997.89 |
| 184 | $520,997.89 | $1,631.03 | $0.00 | $2,945.80 | $525,574.72 |
| 185 | $525,574.72 | $1,631.03 | $0.00 | $2,971.68 | $530,177.43 |
| 186 | $530,177.43 | $1,631.03 | $0.00 | $2,997.70 | $534,806.16 |
| 187 | $534,806.16 | $1,631.03 | $0.00 | $3,023.87 | $539,461.06 |
| 188 | $539,461.06 | $1,631.03 | $0.00 | $3,050.19 | $544,142.28 |
| 189 | $544,142.28 | $1,631.03 | $0.00 | $3,076.66 | $548,849.97 |
| 190 | $548,849.97 | $1,631.03 | $0.00 | $3,103.28 | $553,584.28 |
| 191 | $553,584.28 | $1,631.03 | $0.00 | $3,130.05 | $558,345.36 |
| 192 | $558,345.36 | $1,631.03 | $0.00 | $3,156.97 | $563,133.36 |
| 193 | $563,133.36 | $1,631.03 | $0.00 | $3,184.04 | $567,948.43 |
| 194 | $567,948.43 | $1,631.03 | $0.00 | $3,211.26 | $572,790.72 |
| 195 | $572,790.72 | $1,631.03 | $0.00 | $3,238.64 | $577,660.39 |
| 196 | $577,660.39 | $1,631.03 | $0.00 | $3,266.18 | $582,557.60 |
| 197 | $582,557.60 | $1,631.03 | $0.00 | $3,293.87 | $587,482.50 |
| 198 | $587,482.50 | $1,631.03 | $0.00 | $3,321.71 | $592,435.24 |
| 199 | $592,435.24 | $1,631.03 | $0.00 | $3,349.71 | $597,415.98 |
| 200 | $597,415.98 | $1,631.03 | $0.00 | $3,377.88 | $602,424.89 |
| 201 | $602,424.89 | $1,631.03 | $0.00 | $3,406.20 | $607,462.12 |
| 202 | $607,462.12 | $1,631.03 | $0.00 | $3,434.68 | $612,527.83 |
| 203 | $612,527.83 | $1,631.03 | $0.00 | $3,463.32 | $617,622.18 |
| 204 | $617,622.18 | $1,631.03 | $0.00 | $3,492.13 | $622,745.34 |
| 205 | $622,745.34 | $1,631.03 | $0.00 | $3,521.09 | $627,897.46 |
| 206 | $627,897.46 | $1,631.03 | $0.00 | $3,550.22 | $633,078.71 |
| 207 | $633,078.71 | $1,631.03 | $0.00 | $3,579.52 | $638,289.26 |
| 208 | $638,289.26 | $1,631.03 | $0.00 | $3,608.98 | $643,529.27 |
| 209 | $643,529.27 | $1,631.03 | $0.00 | $3,638.61 | $648,798.91 |
| 210 | $648,798.91 | $1,631.03 | $0.00 | $3,668.40 | $654,098.34 |
| 211 | $654,098.34 | $1,631.03 | $0.00 | $3,698.37 | $659,427.74 |
| 212 | $659,427.74 | $1,631.03 | $0.00 | $3,728.50 | $664,787.27 |
| 213 | $664,787.27 | $1,631.03 | $0.00 | $3,758.80 | $670,177.10 |
| 214 | $670,177.10 | $1,631.03 | $0.00 | $3,789.28 | $675,597.41 |
| 215 | $675,597.41 | $1,631.03 | $0.00 | $3,819.93 | $681,048.37 |
| 216 | $681,048.37 | $1,631.03 | $0.00 | $3,850.75 | $686,530.15 |
| 217 | $686,530.15 | $1,631.03 | $191,220.34 | $3,881.74 | $500,822.58 |
| 218 | $500,822.58 | $1,631.03 | $0.00 | $2,831.72 | $505,285.33 |
| 219 | $505,285.33 | $1,631.03 | $0.00 | $2,856.96 | $509,773.32 |
| 220 | $509,773.32 | $1,631.03 | $0.00 | $2,882.33 | $514,286.68 |
| 221 | $514,286.68 | $1,631.03 | $0.00 | $2,907.85 | $518,825.56 |
| 222 | $518,825.56 | $1,631.03 | $0.00 | $2,933.52 | $523,390.11 |
| 223 | $523,390.11 | $1,631.03 | $0.00 | $2,959.32 | $527,980.46 |
| 224 | $527,980.46 | $1,631.03 | $0.00 | $2,985.28 | $532,596.77 |
| 225 | $532,596.77 | $1,631.03 | $0.00 | $3,011.38 | $537,239.18 |
| 226 | $537,239.18 | $1,631.03 | $0.00 | $3,037.63 | $541,907.84 |
| 227 | $541,907.84 | $1,631.03 | $0.00 | $3,064.03 | $546,602.90 |
| 228 | $546,602.90 | $1,631.03 | $0.00 | $3,090.57 | $551,324.50 |
| 229 | $551,324.50 | $1,631.03 | $200,781.35 | $3,117.27 | $355,291.45 |
| 230 | $355,291.45 | $1,631.03 | $0.00 | $2,008.87 | $358,931.35 |
| 231 | $358,931.35 | $1,631.03 | $0.00 | $2,029.45 | $362,591.83 |
| 232 | $362,591.83 | $1,631.03 | $0.00 | $2,050.15 | $366,273.01 |
| 233 | $366,273.01 | $1,631.03 | $0.00 | $2,070.96 | $369,975.00 |
| 234 | $369,975.00 | $1,631.03 | $0.00 | $2,091.89 | $373,697.92 |
| 235 | $373,697.92 | $1,631.03 | $0.00 | $2,112.94 | $377,441.89 |
| 236 | $377,441.89 | $1,631.03 | $0.00 | $2,134.11 | $381,207.03 |
| 237 | $381,207.03 | $1,631.03 | $0.00 | $2,155.40 | $384,993.46 |
| 238 | $384,993.46 | $1,631.03 | $0.00 | $2,176.81 | $388,801.30 |
| 239 | $388,801.30 | $1,631.03 | $0.00 | $2,198.34 | $392,630.67 |
| 240 | $392,630.67 | $1,631.03 | $0.00 | $2,219.99 | $396,481.69 |
| 241 | $396,481.69 | $1,631.03 | $210,820.42 | $2,241.77 | $189,534.07 |
| 242 | $189,534.07 | $1,631.03 | $0.00 | $1,071.65 | $192,236.75 |
| 243 | $192,236.75 | $1,631.03 | $0.00 | $1,086.93 | $194,954.71 |
| 244 | $194,954.71 | $1,631.03 | $0.00 | $1,102.30 | $197,688.04 |
| 245 | $197,688.04 | $1,631.03 | $0.00 | $1,117.76 | $200,436.83 |
| 246 | $200,436.83 | $1,631.03 | $0.00 | $1,133.30 | $203,201.16 |
| 247 | $203,201.16 | $1,631.03 | $0.00 | $1,148.93 | $205,981.12 |
| 248 | $205,981.12 | $1,631.03 | $0.00 | $1,164.65 | $208,776.80 |
| 249 | $208,776.80 | $1,631.03 | $0.00 | $1,180.45 | $211,588.28 |
| 250 | $211,588.28 | $1,631.03 | $0.00 | $1,196.35 | $214,415.66 |
| 251 | $214,415.66 | $1,631.03 | $0.00 | $1,212.34 | $217,259.03 |
| 252 | $217,259.03 | $1,631.03 | $0.00 | $1,228.41 | $220,118.47 |
| 253 | $220,118.47 | $0.00 | $221,361.44 | $1,244.58 | $1.61 |