How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $208,157 |
| Monthly savings required | $1,648 |
How much will it cost to send your child to Kenyon College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $832,627.04 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,647.75 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 | $80,270.00 |
| 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 Kenyon College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,647.75 | $0.00 | $0.00 | $1,647.75 |
| 2 | $1,647.75 | $1,647.75 | $0.00 | $9.32 | $3,304.82 |
| 3 | $3,304.82 | $1,647.75 | $0.00 | $18.69 | $4,971.26 |
| 4 | $4,971.26 | $1,647.75 | $0.00 | $28.11 | $6,647.12 |
| 5 | $6,647.12 | $1,647.75 | $0.00 | $37.58 | $8,332.45 |
| 6 | $8,332.45 | $1,647.75 | $0.00 | $47.11 | $10,027.31 |
| 7 | $10,027.31 | $1,647.75 | $0.00 | $56.70 | $11,731.76 |
| 8 | $11,731.76 | $1,647.75 | $0.00 | $66.33 | $13,445.84 |
| 9 | $13,445.84 | $1,647.75 | $0.00 | $76.02 | $15,169.61 |
| 10 | $15,169.61 | $1,647.75 | $0.00 | $85.77 | $16,903.13 |
| 11 | $16,903.13 | $1,647.75 | $0.00 | $95.57 | $18,646.45 |
| 12 | $18,646.45 | $1,647.75 | $0.00 | $105.43 | $20,399.63 |
| 13 | $20,399.63 | $1,647.75 | $0.00 | $115.34 | $22,162.72 |
| 14 | $22,162.72 | $1,647.75 | $0.00 | $125.31 | $23,935.78 |
| 15 | $23,935.78 | $1,647.75 | $0.00 | $135.34 | $25,718.87 |
| 16 | $25,718.87 | $1,647.75 | $0.00 | $145.42 | $27,512.04 |
| 17 | $27,512.04 | $1,647.75 | $0.00 | $155.56 | $29,315.35 |
| 18 | $29,315.35 | $1,647.75 | $0.00 | $165.75 | $31,128.85 |
| 19 | $31,128.85 | $1,647.75 | $0.00 | $176.01 | $32,952.61 |
| 20 | $32,952.61 | $1,647.75 | $0.00 | $186.32 | $34,786.68 |
| 21 | $34,786.68 | $1,647.75 | $0.00 | $196.69 | $36,631.12 |
| 22 | $36,631.12 | $1,647.75 | $0.00 | $207.12 | $38,485.99 |
| 23 | $38,485.99 | $1,647.75 | $0.00 | $217.61 | $40,351.35 |
| 24 | $40,351.35 | $1,647.75 | $0.00 | $228.15 | $42,227.25 |
| 25 | $42,227.25 | $1,647.75 | $0.00 | $238.76 | $44,113.76 |
| 26 | $44,113.76 | $1,647.75 | $0.00 | $249.43 | $46,010.94 |
| 27 | $46,010.94 | $1,647.75 | $0.00 | $260.15 | $47,918.84 |
| 28 | $47,918.84 | $1,647.75 | $0.00 | $270.94 | $49,837.53 |
| 29 | $49,837.53 | $1,647.75 | $0.00 | $281.79 | $51,767.07 |
| 30 | $51,767.07 | $1,647.75 | $0.00 | $292.70 | $53,707.52 |
| 31 | $53,707.52 | $1,647.75 | $0.00 | $303.67 | $55,658.94 |
| 32 | $55,658.94 | $1,647.75 | $0.00 | $314.70 | $57,621.39 |
| 33 | $57,621.39 | $1,647.75 | $0.00 | $325.80 | $59,594.94 |
| 34 | $59,594.94 | $1,647.75 | $0.00 | $336.96 | $61,579.65 |
| 35 | $61,579.65 | $1,647.75 | $0.00 | $348.18 | $63,575.58 |
| 36 | $63,575.58 | $1,647.75 | $0.00 | $359.47 | $65,582.80 |
| 37 | $65,582.80 | $1,647.75 | $0.00 | $370.81 | $67,601.36 |
| 38 | $67,601.36 | $1,647.75 | $0.00 | $382.23 | $69,631.34 |
| 39 | $69,631.34 | $1,647.75 | $0.00 | $393.71 | $71,672.80 |
| 40 | $71,672.80 | $1,647.75 | $0.00 | $405.25 | $73,725.80 |
| 41 | $73,725.80 | $1,647.75 | $0.00 | $416.86 | $75,790.41 |
| 42 | $75,790.41 | $1,647.75 | $0.00 | $428.53 | $77,866.69 |
| 43 | $77,866.69 | $1,647.75 | $0.00 | $440.27 | $79,954.71 |
| 44 | $79,954.71 | $1,647.75 | $0.00 | $452.08 | $82,054.54 |
| 45 | $82,054.54 | $1,647.75 | $0.00 | $463.95 | $84,166.24 |
| 46 | $84,166.24 | $1,647.75 | $0.00 | $475.89 | $86,289.88 |
| 47 | $86,289.88 | $1,647.75 | $0.00 | $487.90 | $88,425.53 |
| 48 | $88,425.53 | $1,647.75 | $0.00 | $499.97 | $90,573.25 |
| 49 | $90,573.25 | $1,647.75 | $0.00 | $512.11 | $92,733.11 |
| 50 | $92,733.11 | $1,647.75 | $0.00 | $524.33 | $94,905.19 |
| 51 | $94,905.19 | $1,647.75 | $0.00 | $536.61 | $97,089.55 |
| 52 | $97,089.55 | $1,647.75 | $0.00 | $548.96 | $99,286.26 |
| 53 | $99,286.26 | $1,647.75 | $0.00 | $561.38 | $101,495.39 |
| 54 | $101,495.39 | $1,647.75 | $0.00 | $573.87 | $103,717.01 |
| 55 | $103,717.01 | $1,647.75 | $0.00 | $586.43 | $105,951.19 |
| 56 | $105,951.19 | $1,647.75 | $0.00 | $599.06 | $108,198.00 |
| 57 | $108,198.00 | $1,647.75 | $0.00 | $611.77 | $110,457.52 |
| 58 | $110,457.52 | $1,647.75 | $0.00 | $624.54 | $112,729.81 |
| 59 | $112,729.81 | $1,647.75 | $0.00 | $637.39 | $115,014.95 |
| 60 | $115,014.95 | $1,647.75 | $0.00 | $650.31 | $117,313.01 |
| 61 | $117,313.01 | $1,647.75 | $0.00 | $663.30 | $119,624.06 |
| 62 | $119,624.06 | $1,647.75 | $0.00 | $676.37 | $121,948.18 |
| 63 | $121,948.18 | $1,647.75 | $0.00 | $689.51 | $124,285.44 |
| 64 | $124,285.44 | $1,647.75 | $0.00 | $702.73 | $126,635.92 |
| 65 | $126,635.92 | $1,647.75 | $0.00 | $716.02 | $128,999.69 |
| 66 | $128,999.69 | $1,647.75 | $0.00 | $729.38 | $131,376.82 |
| 67 | $131,376.82 | $1,647.75 | $0.00 | $742.82 | $133,767.39 |
| 68 | $133,767.39 | $1,647.75 | $0.00 | $756.34 | $136,171.48 |
| 69 | $136,171.48 | $1,647.75 | $0.00 | $769.93 | $138,589.16 |
| 70 | $138,589.16 | $1,647.75 | $0.00 | $783.60 | $141,020.51 |
| 71 | $141,020.51 | $1,647.75 | $0.00 | $797.35 | $143,465.61 |
| 72 | $143,465.61 | $1,647.75 | $0.00 | $811.18 | $145,924.54 |
| 73 | $145,924.54 | $1,647.75 | $0.00 | $825.08 | $148,397.37 |
| 74 | $148,397.37 | $1,647.75 | $0.00 | $839.06 | $150,884.18 |
| 75 | $150,884.18 | $1,647.75 | $0.00 | $853.12 | $153,385.05 |
| 76 | $153,385.05 | $1,647.75 | $0.00 | $867.26 | $155,900.06 |
| 77 | $155,900.06 | $1,647.75 | $0.00 | $881.48 | $158,429.29 |
| 78 | $158,429.29 | $1,647.75 | $0.00 | $895.78 | $160,972.82 |
| 79 | $160,972.82 | $1,647.75 | $0.00 | $910.16 | $163,530.73 |
| 80 | $163,530.73 | $1,647.75 | $0.00 | $924.63 | $166,103.11 |
| 81 | $166,103.11 | $1,647.75 | $0.00 | $939.17 | $168,690.03 |
| 82 | $168,690.03 | $1,647.75 | $0.00 | $953.80 | $171,291.58 |
| 83 | $171,291.58 | $1,647.75 | $0.00 | $968.51 | $173,907.84 |
| 84 | $173,907.84 | $1,647.75 | $0.00 | $983.30 | $176,538.89 |
| 85 | $176,538.89 | $1,647.75 | $0.00 | $998.18 | $179,184.82 |
| 86 | $179,184.82 | $1,647.75 | $0.00 | $1,013.14 | $181,845.71 |
| 87 | $181,845.71 | $1,647.75 | $0.00 | $1,028.18 | $184,521.64 |
| 88 | $184,521.64 | $1,647.75 | $0.00 | $1,043.31 | $187,212.70 |
| 89 | $187,212.70 | $1,647.75 | $0.00 | $1,058.53 | $189,918.98 |
| 90 | $189,918.98 | $1,647.75 | $0.00 | $1,073.83 | $192,640.56 |
| 91 | $192,640.56 | $1,647.75 | $0.00 | $1,089.22 | $195,377.53 |
| 92 | $195,377.53 | $1,647.75 | $0.00 | $1,104.69 | $198,129.97 |
| 93 | $198,129.97 | $1,647.75 | $0.00 | $1,120.26 | $200,897.98 |
| 94 | $200,897.98 | $1,647.75 | $0.00 | $1,135.91 | $203,681.64 |
| 95 | $203,681.64 | $1,647.75 | $0.00 | $1,151.65 | $206,481.04 |
| 96 | $206,481.04 | $1,647.75 | $0.00 | $1,167.47 | $209,296.26 |
| 97 | $209,296.26 | $1,647.75 | $0.00 | $1,183.39 | $212,127.40 |
| 98 | $212,127.40 | $1,647.75 | $0.00 | $1,199.40 | $214,974.55 |
| 99 | $214,974.55 | $1,647.75 | $0.00 | $1,215.50 | $217,837.80 |
| 100 | $217,837.80 | $1,647.75 | $0.00 | $1,231.69 | $220,717.24 |
| 101 | $220,717.24 | $1,647.75 | $0.00 | $1,247.97 | $223,612.96 |
| 102 | $223,612.96 | $1,647.75 | $0.00 | $1,264.34 | $226,525.05 |
| 103 | $226,525.05 | $1,647.75 | $0.00 | $1,280.81 | $229,453.61 |
| 104 | $229,453.61 | $1,647.75 | $0.00 | $1,297.36 | $232,398.72 |
| 105 | $232,398.72 | $1,647.75 | $0.00 | $1,314.02 | $235,360.49 |
| 106 | $235,360.49 | $1,647.75 | $0.00 | $1,330.76 | $238,339.00 |
| 107 | $238,339.00 | $1,647.75 | $0.00 | $1,347.60 | $241,334.35 |
| 108 | $241,334.35 | $1,647.75 | $0.00 | $1,364.54 | $244,346.64 |
| 109 | $244,346.64 | $1,647.75 | $0.00 | $1,381.57 | $247,375.96 |
| 110 | $247,375.96 | $1,647.75 | $0.00 | $1,398.70 | $250,422.41 |
| 111 | $250,422.41 | $1,647.75 | $0.00 | $1,415.92 | $253,486.08 |
| 112 | $253,486.08 | $1,647.75 | $0.00 | $1,433.25 | $256,567.08 |
| 113 | $256,567.08 | $1,647.75 | $0.00 | $1,450.67 | $259,665.50 |
| 114 | $259,665.50 | $1,647.75 | $0.00 | $1,468.19 | $262,781.44 |
| 115 | $262,781.44 | $1,647.75 | $0.00 | $1,485.80 | $265,914.99 |
| 116 | $265,914.99 | $1,647.75 | $0.00 | $1,503.52 | $269,066.26 |
| 117 | $269,066.26 | $1,647.75 | $0.00 | $1,521.34 | $272,235.35 |
| 118 | $272,235.35 | $1,647.75 | $0.00 | $1,539.26 | $275,422.36 |
| 119 | $275,422.36 | $1,647.75 | $0.00 | $1,557.28 | $278,627.39 |
| 120 | $278,627.39 | $1,647.75 | $0.00 | $1,575.40 | $281,850.54 |
| 121 | $281,850.54 | $1,647.75 | $0.00 | $1,593.62 | $285,091.91 |
| 122 | $285,091.91 | $1,647.75 | $0.00 | $1,611.95 | $288,351.61 |
| 123 | $288,351.61 | $1,647.75 | $0.00 | $1,630.38 | $291,629.74 |
| 124 | $291,629.74 | $1,647.75 | $0.00 | $1,648.92 | $294,926.41 |
| 125 | $294,926.41 | $1,647.75 | $0.00 | $1,667.56 | $298,241.72 |
| 126 | $298,241.72 | $1,647.75 | $0.00 | $1,686.30 | $301,575.77 |
| 127 | $301,575.77 | $1,647.75 | $0.00 | $1,705.15 | $304,928.67 |
| 128 | $304,928.67 | $1,647.75 | $0.00 | $1,724.11 | $308,300.53 |
| 129 | $308,300.53 | $1,647.75 | $0.00 | $1,743.18 | $311,691.46 |
| 130 | $311,691.46 | $1,647.75 | $0.00 | $1,762.35 | $315,101.56 |
| 131 | $315,101.56 | $1,647.75 | $0.00 | $1,781.63 | $318,530.94 |
| 132 | $318,530.94 | $1,647.75 | $0.00 | $1,801.02 | $321,979.71 |
| 133 | $321,979.71 | $1,647.75 | $0.00 | $1,820.52 | $325,447.98 |
| 134 | $325,447.98 | $1,647.75 | $0.00 | $1,840.13 | $328,935.86 |
| 135 | $328,935.86 | $1,647.75 | $0.00 | $1,859.85 | $332,443.46 |
| 136 | $332,443.46 | $1,647.75 | $0.00 | $1,879.68 | $335,970.89 |
| 137 | $335,970.89 | $1,647.75 | $0.00 | $1,899.63 | $339,518.27 |
| 138 | $339,518.27 | $1,647.75 | $0.00 | $1,919.69 | $343,085.71 |
| 139 | $343,085.71 | $1,647.75 | $0.00 | $1,939.86 | $346,673.32 |
| 140 | $346,673.32 | $1,647.75 | $0.00 | $1,960.14 | $350,281.21 |
| 141 | $350,281.21 | $1,647.75 | $0.00 | $1,980.54 | $353,909.50 |
| 142 | $353,909.50 | $1,647.75 | $0.00 | $2,001.06 | $357,558.31 |
| 143 | $357,558.31 | $1,647.75 | $0.00 | $2,021.69 | $361,227.75 |
| 144 | $361,227.75 | $1,647.75 | $0.00 | $2,042.43 | $364,917.93 |
| 145 | $364,917.93 | $1,647.75 | $0.00 | $2,063.30 | $368,628.98 |
| 146 | $368,628.98 | $1,647.75 | $0.00 | $2,084.28 | $372,361.01 |
| 147 | $372,361.01 | $1,647.75 | $0.00 | $2,105.38 | $376,114.14 |
| 148 | $376,114.14 | $1,647.75 | $0.00 | $2,126.60 | $379,888.49 |
| 149 | $379,888.49 | $1,647.75 | $0.00 | $2,147.94 | $383,684.18 |
| 150 | $383,684.18 | $1,647.75 | $0.00 | $2,169.41 | $387,501.34 |
| 151 | $387,501.34 | $1,647.75 | $0.00 | $2,190.99 | $391,340.08 |
| 152 | $391,340.08 | $1,647.75 | $0.00 | $2,212.69 | $395,200.52 |
| 153 | $395,200.52 | $1,647.75 | $0.00 | $2,234.52 | $399,082.79 |
| 154 | $399,082.79 | $1,647.75 | $0.00 | $2,256.47 | $402,987.01 |
| 155 | $402,987.01 | $1,647.75 | $0.00 | $2,278.55 | $406,913.31 |
| 156 | $406,913.31 | $1,647.75 | $0.00 | $2,300.75 | $410,861.81 |
| 157 | $410,861.81 | $1,647.75 | $0.00 | $2,323.07 | $414,832.63 |
| 158 | $414,832.63 | $1,647.75 | $0.00 | $2,345.52 | $418,825.90 |
| 159 | $418,825.90 | $1,647.75 | $0.00 | $2,368.10 | $422,841.75 |
| 160 | $422,841.75 | $1,647.75 | $0.00 | $2,390.81 | $426,880.31 |
| 161 | $426,880.31 | $1,647.75 | $0.00 | $2,413.64 | $430,941.70 |
| 162 | $430,941.70 | $1,647.75 | $0.00 | $2,436.61 | $435,026.06 |
| 163 | $435,026.06 | $1,647.75 | $0.00 | $2,459.70 | $439,133.51 |
| 164 | $439,133.51 | $1,647.75 | $0.00 | $2,482.92 | $443,264.18 |
| 165 | $443,264.18 | $1,647.75 | $0.00 | $2,506.28 | $447,418.21 |
| 166 | $447,418.21 | $1,647.75 | $0.00 | $2,529.77 | $451,595.73 |
| 167 | $451,595.73 | $1,647.75 | $0.00 | $2,553.39 | $455,796.87 |
| 168 | $455,796.87 | $1,647.75 | $0.00 | $2,577.14 | $460,021.76 |
| 169 | $460,021.76 | $1,647.75 | $0.00 | $2,601.03 | $464,270.54 |
| 170 | $464,270.54 | $1,647.75 | $0.00 | $2,625.05 | $468,543.34 |
| 171 | $468,543.34 | $1,647.75 | $0.00 | $2,649.21 | $472,840.30 |
| 172 | $472,840.30 | $1,647.75 | $0.00 | $2,673.51 | $477,161.56 |
| 173 | $477,161.56 | $1,647.75 | $0.00 | $2,697.94 | $481,507.25 |
| 174 | $481,507.25 | $1,647.75 | $0.00 | $2,722.51 | $485,877.51 |
| 175 | $485,877.51 | $1,647.75 | $0.00 | $2,747.22 | $490,272.48 |
| 176 | $490,272.48 | $1,647.75 | $0.00 | $2,772.07 | $494,692.30 |
| 177 | $494,692.30 | $1,647.75 | $0.00 | $2,797.06 | $499,137.11 |
| 178 | $499,137.11 | $1,647.75 | $0.00 | $2,822.19 | $503,607.05 |
| 179 | $503,607.05 | $1,647.75 | $0.00 | $2,847.47 | $508,102.27 |
| 180 | $508,102.27 | $1,647.75 | $0.00 | $2,872.88 | $512,622.90 |
| 181 | $512,622.90 | $1,647.75 | $0.00 | $2,898.44 | $517,169.09 |
| 182 | $517,169.09 | $1,647.75 | $0.00 | $2,924.15 | $521,740.99 |
| 183 | $521,740.99 | $1,647.75 | $0.00 | $2,950.00 | $526,338.74 |
| 184 | $526,338.74 | $1,647.75 | $0.00 | $2,976.00 | $530,962.49 |
| 185 | $530,962.49 | $1,647.75 | $0.00 | $3,002.14 | $535,612.38 |
| 186 | $535,612.38 | $1,647.75 | $0.00 | $3,028.43 | $540,288.56 |
| 187 | $540,288.56 | $1,647.75 | $0.00 | $3,054.87 | $544,991.18 |
| 188 | $544,991.18 | $1,647.75 | $0.00 | $3,081.46 | $549,720.39 |
| 189 | $549,720.39 | $1,647.75 | $0.00 | $3,108.20 | $554,476.34 |
| 190 | $554,476.34 | $1,647.75 | $0.00 | $3,135.09 | $559,259.18 |
| 191 | $559,259.18 | $1,647.75 | $0.00 | $3,162.13 | $564,069.06 |
| 192 | $564,069.06 | $1,647.75 | $0.00 | $3,189.33 | $568,906.14 |
| 193 | $568,906.14 | $1,647.75 | $0.00 | $3,216.68 | $573,770.57 |
| 194 | $573,770.57 | $1,647.75 | $0.00 | $3,244.18 | $578,662.50 |
| 195 | $578,662.50 | $1,647.75 | $0.00 | $3,271.84 | $583,582.09 |
| 196 | $583,582.09 | $1,647.75 | $0.00 | $3,299.66 | $588,529.50 |
| 197 | $588,529.50 | $1,647.75 | $0.00 | $3,327.63 | $593,504.88 |
| 198 | $593,504.88 | $1,647.75 | $0.00 | $3,355.76 | $598,508.39 |
| 199 | $598,508.39 | $1,647.75 | $0.00 | $3,384.05 | $603,540.19 |
| 200 | $603,540.19 | $1,647.75 | $0.00 | $3,412.50 | $608,600.44 |
| 201 | $608,600.44 | $1,647.75 | $0.00 | $3,441.12 | $613,689.31 |
| 202 | $613,689.31 | $1,647.75 | $0.00 | $3,469.89 | $618,806.95 |
| 203 | $618,806.95 | $1,647.75 | $0.00 | $3,498.82 | $623,953.52 |
| 204 | $623,953.52 | $1,647.75 | $0.00 | $3,527.92 | $629,129.19 |
| 205 | $629,129.19 | $1,647.75 | $0.00 | $3,557.19 | $634,334.13 |
| 206 | $634,334.13 | $1,647.75 | $0.00 | $3,586.62 | $639,568.50 |
| 207 | $639,568.50 | $1,647.75 | $0.00 | $3,616.21 | $644,832.46 |
| 208 | $644,832.46 | $1,647.75 | $0.00 | $3,645.98 | $650,126.19 |
| 209 | $650,126.19 | $1,647.75 | $0.00 | $3,675.91 | $655,449.85 |
| 210 | $655,449.85 | $1,647.75 | $0.00 | $3,706.01 | $660,803.61 |
| 211 | $660,803.61 | $1,647.75 | $0.00 | $3,736.28 | $666,187.64 |
| 212 | $666,187.64 | $1,647.75 | $0.00 | $3,766.72 | $671,602.11 |
| 213 | $671,602.11 | $1,647.75 | $0.00 | $3,797.34 | $677,047.20 |
| 214 | $677,047.20 | $1,647.75 | $0.00 | $3,828.12 | $682,523.07 |
| 215 | $682,523.07 | $1,647.75 | $0.00 | $3,859.08 | $688,029.90 |
| 216 | $688,029.90 | $1,647.75 | $0.00 | $3,890.22 | $693,567.87 |
| 217 | $693,567.87 | $1,647.75 | $193,179.33 | $3,921.53 | $505,957.82 |
| 218 | $505,957.82 | $1,647.75 | $0.00 | $2,860.76 | $510,466.33 |
| 219 | $510,466.33 | $1,647.75 | $0.00 | $2,886.25 | $515,000.33 |
| 220 | $515,000.33 | $1,647.75 | $0.00 | $2,911.89 | $519,559.97 |
| 221 | $519,559.97 | $1,647.75 | $0.00 | $2,937.67 | $524,145.39 |
| 222 | $524,145.39 | $1,647.75 | $0.00 | $2,963.59 | $528,756.73 |
| 223 | $528,756.73 | $1,647.75 | $0.00 | $2,989.67 | $533,394.15 |
| 224 | $533,394.15 | $1,647.75 | $0.00 | $3,015.89 | $538,057.79 |
| 225 | $538,057.79 | $1,647.75 | $0.00 | $3,042.26 | $542,747.80 |
| 226 | $542,747.80 | $1,647.75 | $0.00 | $3,068.77 | $547,464.32 |
| 227 | $547,464.32 | $1,647.75 | $0.00 | $3,095.44 | $552,207.51 |
| 228 | $552,207.51 | $1,647.75 | $0.00 | $3,122.26 | $556,977.52 |
| 229 | $556,977.52 | $1,647.75 | $202,838.29 | $3,149.23 | $358,936.21 |
| 230 | $358,936.21 | $1,647.75 | $0.00 | $2,029.48 | $362,613.44 |
| 231 | $362,613.44 | $1,647.75 | $0.00 | $2,050.27 | $366,311.46 |
| 232 | $366,311.46 | $1,647.75 | $0.00 | $2,071.18 | $370,030.39 |
| 233 | $370,030.39 | $1,647.75 | $0.00 | $2,092.21 | $373,770.35 |
| 234 | $373,770.35 | $1,647.75 | $0.00 | $2,113.35 | $377,531.45 |
| 235 | $377,531.45 | $1,647.75 | $0.00 | $2,134.62 | $381,313.82 |
| 236 | $381,313.82 | $1,647.75 | $0.00 | $2,156.00 | $385,117.57 |
| 237 | $385,117.57 | $1,647.75 | $0.00 | $2,177.51 | $388,942.83 |
| 238 | $388,942.83 | $1,647.75 | $0.00 | $2,199.14 | $392,789.72 |
| 239 | $392,789.72 | $1,647.75 | $0.00 | $2,220.89 | $396,658.36 |
| 240 | $396,658.36 | $1,647.75 | $0.00 | $2,242.76 | $400,548.87 |
| 241 | $400,548.87 | $1,647.75 | $212,980.21 | $2,264.76 | $191,481.17 |
| 242 | $191,481.17 | $1,647.75 | $0.00 | $1,082.66 | $194,211.58 |
| 243 | $194,211.58 | $1,647.75 | $0.00 | $1,098.10 | $196,957.43 |
| 244 | $196,957.43 | $1,647.75 | $0.00 | $1,113.63 | $199,718.81 |
| 245 | $199,718.81 | $1,647.75 | $0.00 | $1,129.24 | $202,495.80 |
| 246 | $202,495.80 | $1,647.75 | $0.00 | $1,144.94 | $205,288.49 |
| 247 | $205,288.49 | $1,647.75 | $0.00 | $1,160.73 | $208,096.97 |
| 248 | $208,096.97 | $1,647.75 | $0.00 | $1,176.61 | $210,921.33 |
| 249 | $210,921.33 | $1,647.75 | $0.00 | $1,192.58 | $213,761.66 |
| 250 | $213,761.66 | $1,647.75 | $0.00 | $1,208.64 | $216,618.05 |
| 251 | $216,618.05 | $1,647.75 | $0.00 | $1,224.79 | $219,490.59 |
| 252 | $219,490.59 | $1,647.75 | $0.00 | $1,241.03 | $222,379.37 |
| 253 | $222,379.37 | $0.00 | $223,629.22 | $1,257.37 | $7.52 |