How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $192,193 |
| Monthly savings required | $1,521 |
How much will it cost to send your child to Case Western Reserve University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $768,771.90 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,521.37 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 | $74,114.00 |
| 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 Case Western Reserve University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,521.37 | $0.00 | $0.00 | $1,521.37 |
| 2 | $1,521.37 | $1,521.37 | $0.00 | $8.60 | $3,051.34 |
| 3 | $3,051.34 | $1,521.37 | $0.00 | $17.25 | $4,589.96 |
| 4 | $4,589.96 | $1,521.37 | $0.00 | $25.95 | $6,137.28 |
| 5 | $6,137.28 | $1,521.37 | $0.00 | $34.70 | $7,693.35 |
| 6 | $7,693.35 | $1,521.37 | $0.00 | $43.50 | $9,258.22 |
| 7 | $9,258.22 | $1,521.37 | $0.00 | $52.35 | $10,831.94 |
| 8 | $10,831.94 | $1,521.37 | $0.00 | $61.25 | $12,414.56 |
| 9 | $12,414.56 | $1,521.37 | $0.00 | $70.19 | $14,006.12 |
| 10 | $14,006.12 | $1,521.37 | $0.00 | $79.19 | $15,606.68 |
| 11 | $15,606.68 | $1,521.37 | $0.00 | $88.24 | $17,216.29 |
| 12 | $17,216.29 | $1,521.37 | $0.00 | $97.34 | $18,835.00 |
| 13 | $18,835.00 | $1,521.37 | $0.00 | $106.50 | $20,462.87 |
| 14 | $20,462.87 | $1,521.37 | $0.00 | $115.70 | $22,099.94 |
| 15 | $22,099.94 | $1,521.37 | $0.00 | $124.96 | $23,746.27 |
| 16 | $23,746.27 | $1,521.37 | $0.00 | $134.26 | $25,401.90 |
| 17 | $25,401.90 | $1,521.37 | $0.00 | $143.63 | $27,066.90 |
| 18 | $27,066.90 | $1,521.37 | $0.00 | $153.04 | $28,741.31 |
| 19 | $28,741.31 | $1,521.37 | $0.00 | $162.51 | $30,425.19 |
| 20 | $30,425.19 | $1,521.37 | $0.00 | $172.03 | $32,118.59 |
| 21 | $32,118.59 | $1,521.37 | $0.00 | $181.60 | $33,821.56 |
| 22 | $33,821.56 | $1,521.37 | $0.00 | $191.23 | $35,534.16 |
| 23 | $35,534.16 | $1,521.37 | $0.00 | $200.92 | $37,256.45 |
| 24 | $37,256.45 | $1,521.37 | $0.00 | $210.65 | $38,988.47 |
| 25 | $38,988.47 | $1,521.37 | $0.00 | $220.45 | $40,730.29 |
| 26 | $40,730.29 | $1,521.37 | $0.00 | $230.29 | $42,481.95 |
| 27 | $42,481.95 | $1,521.37 | $0.00 | $240.20 | $44,243.52 |
| 28 | $44,243.52 | $1,521.37 | $0.00 | $250.16 | $46,015.05 |
| 29 | $46,015.05 | $1,521.37 | $0.00 | $260.18 | $47,796.60 |
| 30 | $47,796.60 | $1,521.37 | $0.00 | $270.25 | $49,588.22 |
| 31 | $49,588.22 | $1,521.37 | $0.00 | $280.38 | $51,389.97 |
| 32 | $51,389.97 | $1,521.37 | $0.00 | $290.57 | $53,201.91 |
| 33 | $53,201.91 | $1,521.37 | $0.00 | $300.81 | $55,024.09 |
| 34 | $55,024.09 | $1,521.37 | $0.00 | $311.11 | $56,856.57 |
| 35 | $56,856.57 | $1,521.37 | $0.00 | $321.48 | $58,699.42 |
| 36 | $58,699.42 | $1,521.37 | $0.00 | $331.90 | $60,552.69 |
| 37 | $60,552.69 | $1,521.37 | $0.00 | $342.37 | $62,416.43 |
| 38 | $62,416.43 | $1,521.37 | $0.00 | $352.91 | $64,290.71 |
| 39 | $64,290.71 | $1,521.37 | $0.00 | $363.51 | $66,175.59 |
| 40 | $66,175.59 | $1,521.37 | $0.00 | $374.17 | $68,071.13 |
| 41 | $68,071.13 | $1,521.37 | $0.00 | $384.88 | $69,977.38 |
| 42 | $69,977.38 | $1,521.37 | $0.00 | $395.66 | $71,894.41 |
| 43 | $71,894.41 | $1,521.37 | $0.00 | $406.50 | $73,822.28 |
| 44 | $73,822.28 | $1,521.37 | $0.00 | $417.40 | $75,761.05 |
| 45 | $75,761.05 | $1,521.37 | $0.00 | $428.36 | $77,710.78 |
| 46 | $77,710.78 | $1,521.37 | $0.00 | $439.39 | $79,671.54 |
| 47 | $79,671.54 | $1,521.37 | $0.00 | $450.47 | $81,643.38 |
| 48 | $81,643.38 | $1,521.37 | $0.00 | $461.62 | $83,626.37 |
| 49 | $83,626.37 | $1,521.37 | $0.00 | $472.84 | $85,620.58 |
| 50 | $85,620.58 | $1,521.37 | $0.00 | $484.11 | $87,626.06 |
| 51 | $87,626.06 | $1,521.37 | $0.00 | $495.45 | $89,642.88 |
| 52 | $89,642.88 | $1,521.37 | $0.00 | $506.85 | $91,671.10 |
| 53 | $91,671.10 | $1,521.37 | $0.00 | $518.32 | $93,710.79 |
| 54 | $93,710.79 | $1,521.37 | $0.00 | $529.85 | $95,762.01 |
| 55 | $95,762.01 | $1,521.37 | $0.00 | $541.45 | $97,824.83 |
| 56 | $97,824.83 | $1,521.37 | $0.00 | $553.12 | $99,899.32 |
| 57 | $99,899.32 | $1,521.37 | $0.00 | $564.85 | $101,985.54 |
| 58 | $101,985.54 | $1,521.37 | $0.00 | $576.64 | $104,083.55 |
| 59 | $104,083.55 | $1,521.37 | $0.00 | $588.50 | $106,193.42 |
| 60 | $106,193.42 | $1,521.37 | $0.00 | $600.43 | $108,315.22 |
| 61 | $108,315.22 | $1,521.37 | $0.00 | $612.43 | $110,449.02 |
| 62 | $110,449.02 | $1,521.37 | $0.00 | $624.49 | $112,594.88 |
| 63 | $112,594.88 | $1,521.37 | $0.00 | $636.63 | $114,752.88 |
| 64 | $114,752.88 | $1,521.37 | $0.00 | $648.83 | $116,923.08 |
| 65 | $116,923.08 | $1,521.37 | $0.00 | $661.10 | $119,105.55 |
| 66 | $119,105.55 | $1,521.37 | $0.00 | $673.44 | $121,300.36 |
| 67 | $121,300.36 | $1,521.37 | $0.00 | $685.85 | $123,507.58 |
| 68 | $123,507.58 | $1,521.37 | $0.00 | $698.33 | $125,727.28 |
| 69 | $125,727.28 | $1,521.37 | $0.00 | $710.88 | $127,959.53 |
| 70 | $127,959.53 | $1,521.37 | $0.00 | $723.50 | $130,204.40 |
| 71 | $130,204.40 | $1,521.37 | $0.00 | $736.19 | $132,461.96 |
| 72 | $132,461.96 | $1,521.37 | $0.00 | $748.96 | $134,732.29 |
| 73 | $134,732.29 | $1,521.37 | $0.00 | $761.80 | $137,015.46 |
| 74 | $137,015.46 | $1,521.37 | $0.00 | $774.71 | $139,311.54 |
| 75 | $139,311.54 | $1,521.37 | $0.00 | $787.69 | $141,620.60 |
| 76 | $141,620.60 | $1,521.37 | $0.00 | $800.74 | $143,942.71 |
| 77 | $143,942.71 | $1,521.37 | $0.00 | $813.87 | $146,277.95 |
| 78 | $146,277.95 | $1,521.37 | $0.00 | $827.08 | $148,626.40 |
| 79 | $148,626.40 | $1,521.37 | $0.00 | $840.36 | $150,988.13 |
| 80 | $150,988.13 | $1,521.37 | $0.00 | $853.71 | $153,363.21 |
| 81 | $153,363.21 | $1,521.37 | $0.00 | $867.14 | $155,751.72 |
| 82 | $155,751.72 | $1,521.37 | $0.00 | $880.64 | $158,153.73 |
| 83 | $158,153.73 | $1,521.37 | $0.00 | $894.22 | $160,569.32 |
| 84 | $160,569.32 | $1,521.37 | $0.00 | $907.88 | $162,998.57 |
| 85 | $162,998.57 | $1,521.37 | $0.00 | $921.62 | $165,441.56 |
| 86 | $165,441.56 | $1,521.37 | $0.00 | $935.43 | $167,898.36 |
| 87 | $167,898.36 | $1,521.37 | $0.00 | $949.32 | $170,369.05 |
| 88 | $170,369.05 | $1,521.37 | $0.00 | $963.29 | $172,853.71 |
| 89 | $172,853.71 | $1,521.37 | $0.00 | $977.34 | $175,352.42 |
| 90 | $175,352.42 | $1,521.37 | $0.00 | $991.47 | $177,865.26 |
| 91 | $177,865.26 | $1,521.37 | $0.00 | $1,005.68 | $180,392.31 |
| 92 | $180,392.31 | $1,521.37 | $0.00 | $1,019.96 | $182,933.64 |
| 93 | $182,933.64 | $1,521.37 | $0.00 | $1,034.33 | $185,489.34 |
| 94 | $185,489.34 | $1,521.37 | $0.00 | $1,048.78 | $188,059.49 |
| 95 | $188,059.49 | $1,521.37 | $0.00 | $1,063.32 | $190,644.18 |
| 96 | $190,644.18 | $1,521.37 | $0.00 | $1,077.93 | $193,243.48 |
| 97 | $193,243.48 | $1,521.37 | $0.00 | $1,092.63 | $195,857.48 |
| 98 | $195,857.48 | $1,521.37 | $0.00 | $1,107.41 | $198,486.26 |
| 99 | $198,486.26 | $1,521.37 | $0.00 | $1,122.27 | $201,129.90 |
| 100 | $201,129.90 | $1,521.37 | $0.00 | $1,137.22 | $203,788.49 |
| 101 | $203,788.49 | $1,521.37 | $0.00 | $1,152.25 | $206,462.11 |
| 102 | $206,462.11 | $1,521.37 | $0.00 | $1,167.37 | $209,150.85 |
| 103 | $209,150.85 | $1,521.37 | $0.00 | $1,182.57 | $211,854.79 |
| 104 | $211,854.79 | $1,521.37 | $0.00 | $1,197.86 | $214,574.02 |
| 105 | $214,574.02 | $1,521.37 | $0.00 | $1,213.23 | $217,308.62 |
| 106 | $217,308.62 | $1,521.37 | $0.00 | $1,228.69 | $220,058.68 |
| 107 | $220,058.68 | $1,521.37 | $0.00 | $1,244.24 | $222,824.29 |
| 108 | $222,824.29 | $1,521.37 | $0.00 | $1,259.88 | $225,605.54 |
| 109 | $225,605.54 | $1,521.37 | $0.00 | $1,275.61 | $228,402.52 |
| 110 | $228,402.52 | $1,521.37 | $0.00 | $1,291.42 | $231,215.31 |
| 111 | $231,215.31 | $1,521.37 | $0.00 | $1,307.32 | $234,044.00 |
| 112 | $234,044.00 | $1,521.37 | $0.00 | $1,323.32 | $236,888.69 |
| 113 | $236,888.69 | $1,521.37 | $0.00 | $1,339.40 | $239,749.46 |
| 114 | $239,749.46 | $1,521.37 | $0.00 | $1,355.58 | $242,626.41 |
| 115 | $242,626.41 | $1,521.37 | $0.00 | $1,371.84 | $245,519.62 |
| 116 | $245,519.62 | $1,521.37 | $0.00 | $1,388.20 | $248,429.19 |
| 117 | $248,429.19 | $1,521.37 | $0.00 | $1,404.65 | $251,355.21 |
| 118 | $251,355.21 | $1,521.37 | $0.00 | $1,421.20 | $254,297.78 |
| 119 | $254,297.78 | $1,521.37 | $0.00 | $1,437.84 | $257,256.99 |
| 120 | $257,256.99 | $1,521.37 | $0.00 | $1,454.57 | $260,232.93 |
| 121 | $260,232.93 | $1,521.37 | $0.00 | $1,471.39 | $263,225.69 |
| 122 | $263,225.69 | $1,521.37 | $0.00 | $1,488.32 | $266,235.38 |
| 123 | $266,235.38 | $1,521.37 | $0.00 | $1,505.33 | $269,262.08 |
| 124 | $269,262.08 | $1,521.37 | $0.00 | $1,522.45 | $272,305.90 |
| 125 | $272,305.90 | $1,521.37 | $0.00 | $1,539.66 | $275,366.93 |
| 126 | $275,366.93 | $1,521.37 | $0.00 | $1,556.96 | $278,445.26 |
| 127 | $278,445.26 | $1,521.37 | $0.00 | $1,574.37 | $281,541.00 |
| 128 | $281,541.00 | $1,521.37 | $0.00 | $1,591.87 | $284,654.24 |
| 129 | $284,654.24 | $1,521.37 | $0.00 | $1,609.48 | $287,785.09 |
| 130 | $287,785.09 | $1,521.37 | $0.00 | $1,627.18 | $290,933.64 |
| 131 | $290,933.64 | $1,521.37 | $0.00 | $1,644.98 | $294,099.99 |
| 132 | $294,099.99 | $1,521.37 | $0.00 | $1,662.88 | $297,284.24 |
| 133 | $297,284.24 | $1,521.37 | $0.00 | $1,680.89 | $300,486.50 |
| 134 | $300,486.50 | $1,521.37 | $0.00 | $1,698.99 | $303,706.86 |
| 135 | $303,706.86 | $1,521.37 | $0.00 | $1,717.20 | $306,945.43 |
| 136 | $306,945.43 | $1,521.37 | $0.00 | $1,735.51 | $310,202.31 |
| 137 | $310,202.31 | $1,521.37 | $0.00 | $1,753.93 | $313,477.61 |
| 138 | $313,477.61 | $1,521.37 | $0.00 | $1,772.45 | $316,771.43 |
| 139 | $316,771.43 | $1,521.37 | $0.00 | $1,791.07 | $320,083.87 |
| 140 | $320,083.87 | $1,521.37 | $0.00 | $1,809.80 | $323,415.04 |
| 141 | $323,415.04 | $1,521.37 | $0.00 | $1,828.64 | $326,765.05 |
| 142 | $326,765.05 | $1,521.37 | $0.00 | $1,847.58 | $330,134.00 |
| 143 | $330,134.00 | $1,521.37 | $0.00 | $1,866.63 | $333,522.00 |
| 144 | $333,522.00 | $1,521.37 | $0.00 | $1,885.78 | $336,929.15 |
| 145 | $336,929.15 | $1,521.37 | $0.00 | $1,905.05 | $340,355.57 |
| 146 | $340,355.57 | $1,521.37 | $0.00 | $1,924.42 | $343,801.36 |
| 147 | $343,801.36 | $1,521.37 | $0.00 | $1,943.90 | $347,266.63 |
| 148 | $347,266.63 | $1,521.37 | $0.00 | $1,963.50 | $350,751.50 |
| 149 | $350,751.50 | $1,521.37 | $0.00 | $1,983.20 | $354,256.07 |
| 150 | $354,256.07 | $1,521.37 | $0.00 | $2,003.02 | $357,780.46 |
| 151 | $357,780.46 | $1,521.37 | $0.00 | $2,022.94 | $361,324.77 |
| 152 | $361,324.77 | $1,521.37 | $0.00 | $2,042.98 | $364,889.12 |
| 153 | $364,889.12 | $1,521.37 | $0.00 | $2,063.14 | $368,473.63 |
| 154 | $368,473.63 | $1,521.37 | $0.00 | $2,083.40 | $372,078.40 |
| 155 | $372,078.40 | $1,521.37 | $0.00 | $2,103.79 | $375,703.56 |
| 156 | $375,703.56 | $1,521.37 | $0.00 | $2,124.28 | $379,349.21 |
| 157 | $379,349.21 | $1,521.37 | $0.00 | $2,144.90 | $383,015.48 |
| 158 | $383,015.48 | $1,521.37 | $0.00 | $2,165.63 | $386,702.48 |
| 159 | $386,702.48 | $1,521.37 | $0.00 | $2,186.47 | $390,410.32 |
| 160 | $390,410.32 | $1,521.37 | $0.00 | $2,207.44 | $394,139.13 |
| 161 | $394,139.13 | $1,521.37 | $0.00 | $2,228.52 | $397,889.02 |
| 162 | $397,889.02 | $1,521.37 | $0.00 | $2,249.72 | $401,660.11 |
| 163 | $401,660.11 | $1,521.37 | $0.00 | $2,271.04 | $405,452.52 |
| 164 | $405,452.52 | $1,521.37 | $0.00 | $2,292.49 | $409,266.38 |
| 165 | $409,266.38 | $1,521.37 | $0.00 | $2,314.05 | $413,101.80 |
| 166 | $413,101.80 | $1,521.37 | $0.00 | $2,335.74 | $416,958.91 |
| 167 | $416,958.91 | $1,521.37 | $0.00 | $2,357.55 | $420,837.83 |
| 168 | $420,837.83 | $1,521.37 | $0.00 | $2,379.48 | $424,738.68 |
| 169 | $424,738.68 | $1,521.37 | $0.00 | $2,401.53 | $428,661.58 |
| 170 | $428,661.58 | $1,521.37 | $0.00 | $2,423.71 | $432,606.66 |
| 171 | $432,606.66 | $1,521.37 | $0.00 | $2,446.02 | $436,574.05 |
| 172 | $436,574.05 | $1,521.37 | $0.00 | $2,468.45 | $440,563.87 |
| 173 | $440,563.87 | $1,521.37 | $0.00 | $2,491.01 | $444,576.25 |
| 174 | $444,576.25 | $1,521.37 | $0.00 | $2,513.70 | $448,611.32 |
| 175 | $448,611.32 | $1,521.37 | $0.00 | $2,536.51 | $452,669.20 |
| 176 | $452,669.20 | $1,521.37 | $0.00 | $2,559.46 | $456,750.03 |
| 177 | $456,750.03 | $1,521.37 | $0.00 | $2,582.53 | $460,853.93 |
| 178 | $460,853.93 | $1,521.37 | $0.00 | $2,605.74 | $464,981.04 |
| 179 | $464,981.04 | $1,521.37 | $0.00 | $2,629.07 | $469,131.48 |
| 180 | $469,131.48 | $1,521.37 | $0.00 | $2,652.54 | $473,305.39 |
| 181 | $473,305.39 | $1,521.37 | $0.00 | $2,676.14 | $477,502.90 |
| 182 | $477,502.90 | $1,521.37 | $0.00 | $2,699.87 | $481,724.14 |
| 183 | $481,724.14 | $1,521.37 | $0.00 | $2,723.74 | $485,969.25 |
| 184 | $485,969.25 | $1,521.37 | $0.00 | $2,747.74 | $490,238.36 |
| 185 | $490,238.36 | $1,521.37 | $0.00 | $2,771.88 | $494,531.61 |
| 186 | $494,531.61 | $1,521.37 | $0.00 | $2,796.15 | $498,849.13 |
| 187 | $498,849.13 | $1,521.37 | $0.00 | $2,820.57 | $503,191.07 |
| 188 | $503,191.07 | $1,521.37 | $0.00 | $2,845.12 | $507,557.56 |
| 189 | $507,557.56 | $1,521.37 | $0.00 | $2,869.80 | $511,948.73 |
| 190 | $511,948.73 | $1,521.37 | $0.00 | $2,894.63 | $516,364.73 |
| 191 | $516,364.73 | $1,521.37 | $0.00 | $2,919.60 | $520,805.70 |
| 192 | $520,805.70 | $1,521.37 | $0.00 | $2,944.71 | $525,271.78 |
| 193 | $525,271.78 | $1,521.37 | $0.00 | $2,969.96 | $529,763.11 |
| 194 | $529,763.11 | $1,521.37 | $0.00 | $2,995.36 | $534,279.84 |
| 195 | $534,279.84 | $1,521.37 | $0.00 | $3,020.90 | $538,822.11 |
| 196 | $538,822.11 | $1,521.37 | $0.00 | $3,046.58 | $543,390.06 |
| 197 | $543,390.06 | $1,521.37 | $0.00 | $3,072.41 | $547,983.84 |
| 198 | $547,983.84 | $1,521.37 | $0.00 | $3,098.38 | $552,603.59 |
| 199 | $552,603.59 | $1,521.37 | $0.00 | $3,124.50 | $557,249.46 |
| 200 | $557,249.46 | $1,521.37 | $0.00 | $3,150.77 | $561,921.60 |
| 201 | $561,921.60 | $1,521.37 | $0.00 | $3,177.19 | $566,620.16 |
| 202 | $566,620.16 | $1,521.37 | $0.00 | $3,203.75 | $571,345.28 |
| 203 | $571,345.28 | $1,521.37 | $0.00 | $3,230.47 | $576,097.12 |
| 204 | $576,097.12 | $1,521.37 | $0.00 | $3,257.34 | $580,875.83 |
| 205 | $580,875.83 | $1,521.37 | $0.00 | $3,284.36 | $585,681.56 |
| 206 | $585,681.56 | $1,521.37 | $0.00 | $3,311.53 | $590,514.46 |
| 207 | $590,514.46 | $1,521.37 | $0.00 | $3,338.85 | $595,374.68 |
| 208 | $595,374.68 | $1,521.37 | $0.00 | $3,366.34 | $600,262.39 |
| 209 | $600,262.39 | $1,521.37 | $0.00 | $3,393.97 | $605,177.73 |
| 210 | $605,177.73 | $1,521.37 | $0.00 | $3,421.76 | $610,120.86 |
| 211 | $610,120.86 | $1,521.37 | $0.00 | $3,449.71 | $615,091.94 |
| 212 | $615,091.94 | $1,521.37 | $0.00 | $3,477.82 | $620,091.13 |
| 213 | $620,091.13 | $1,521.37 | $0.00 | $3,506.09 | $625,118.59 |
| 214 | $625,118.59 | $1,521.37 | $0.00 | $3,534.51 | $630,174.47 |
| 215 | $630,174.47 | $1,521.37 | $0.00 | $3,563.10 | $635,258.94 |
| 216 | $635,258.94 | $1,521.37 | $0.00 | $3,591.85 | $640,372.16 |
| 217 | $640,372.16 | $1,521.37 | $178,364.18 | $3,620.76 | $467,150.11 |
| 218 | $467,150.11 | $1,521.37 | $0.00 | $2,641.33 | $471,312.81 |
| 219 | $471,312.81 | $1,521.37 | $0.00 | $2,664.87 | $475,499.05 |
| 220 | $475,499.05 | $1,521.37 | $0.00 | $2,688.54 | $479,708.96 |
| 221 | $479,708.96 | $1,521.37 | $0.00 | $2,712.34 | $483,942.67 |
| 222 | $483,942.67 | $1,521.37 | $0.00 | $2,736.28 | $488,200.32 |
| 223 | $488,200.32 | $1,521.37 | $0.00 | $2,760.36 | $492,482.05 |
| 224 | $492,482.05 | $1,521.37 | $0.00 | $2,784.57 | $496,787.99 |
| 225 | $496,787.99 | $1,521.37 | $0.00 | $2,808.91 | $501,118.27 |
| 226 | $501,118.27 | $1,521.37 | $0.00 | $2,833.40 | $505,473.04 |
| 227 | $505,473.04 | $1,521.37 | $0.00 | $2,858.02 | $509,852.43 |
| 228 | $509,852.43 | $1,521.37 | $0.00 | $2,882.78 | $514,256.58 |
| 229 | $514,256.58 | $1,521.37 | $187,282.39 | $2,907.68 | $331,403.24 |
| 230 | $331,403.24 | $1,521.37 | $0.00 | $1,873.80 | $334,798.41 |
| 231 | $334,798.41 | $1,521.37 | $0.00 | $1,893.00 | $338,212.78 |
| 232 | $338,212.78 | $1,521.37 | $0.00 | $1,912.30 | $341,646.45 |
| 233 | $341,646.45 | $1,521.37 | $0.00 | $1,931.72 | $345,099.54 |
| 234 | $345,099.54 | $1,521.37 | $0.00 | $1,951.24 | $348,572.15 |
| 235 | $348,572.15 | $1,521.37 | $0.00 | $1,970.88 | $352,064.40 |
| 236 | $352,064.40 | $1,521.37 | $0.00 | $1,990.62 | $355,576.39 |
| 237 | $355,576.39 | $1,521.37 | $0.00 | $2,010.48 | $359,108.24 |
| 238 | $359,108.24 | $1,521.37 | $0.00 | $2,030.45 | $362,660.06 |
| 239 | $362,660.06 | $1,521.37 | $0.00 | $2,050.53 | $366,231.96 |
| 240 | $366,231.96 | $1,521.37 | $0.00 | $2,070.73 | $369,824.06 |
| 241 | $369,824.06 | $1,521.37 | $196,646.51 | $2,091.04 | $176,789.96 |
| 242 | $176,789.96 | $1,521.37 | $0.00 | $999.60 | $179,310.93 |
| 243 | $179,310.93 | $1,521.37 | $0.00 | $1,013.85 | $181,846.15 |
| 244 | $181,846.15 | $1,521.37 | $0.00 | $1,028.18 | $184,395.70 |
| 245 | $184,395.70 | $1,521.37 | $0.00 | $1,042.60 | $186,959.67 |
| 246 | $186,959.67 | $1,521.37 | $0.00 | $1,057.10 | $189,538.14 |
| 247 | $189,538.14 | $1,521.37 | $0.00 | $1,071.68 | $192,131.19 |
| 248 | $192,131.19 | $1,521.37 | $0.00 | $1,086.34 | $194,738.90 |
| 249 | $194,738.90 | $1,521.37 | $0.00 | $1,101.08 | $197,361.35 |
| 250 | $197,361.35 | $1,521.37 | $0.00 | $1,115.91 | $199,998.63 |
| 251 | $199,998.63 | $1,521.37 | $0.00 | $1,130.82 | $202,650.82 |
| 252 | $202,650.82 | $1,521.37 | $0.00 | $1,145.82 | $205,318.01 |
| 253 | $205,318.01 | $0.00 | $206,478.83 | $1,160.90 | $0.08 |