How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $191,845 |
| Monthly savings required | $1,519 |
How much will it cost to send your child to California Institute of the Arts in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $767,381.94 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,518.62 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 | $73,980.00 |
| 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 California Institute of the Arts in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,518.62 | $0.00 | $0.00 | $1,518.62 |
| 2 | $1,518.62 | $1,518.62 | $0.00 | $8.59 | $3,045.83 |
| 3 | $3,045.83 | $1,518.62 | $0.00 | $17.22 | $4,581.67 |
| 4 | $4,581.67 | $1,518.62 | $0.00 | $25.91 | $6,126.20 |
| 5 | $6,126.20 | $1,518.62 | $0.00 | $34.64 | $7,679.46 |
| 6 | $7,679.46 | $1,518.62 | $0.00 | $43.42 | $9,241.50 |
| 7 | $9,241.50 | $1,518.62 | $0.00 | $52.25 | $10,812.37 |
| 8 | $10,812.37 | $1,518.62 | $0.00 | $61.13 | $12,392.12 |
| 9 | $12,392.12 | $1,518.62 | $0.00 | $70.07 | $13,980.81 |
| 10 | $13,980.81 | $1,518.62 | $0.00 | $79.05 | $15,578.48 |
| 11 | $15,578.48 | $1,518.62 | $0.00 | $88.08 | $17,185.18 |
| 12 | $17,185.18 | $1,518.62 | $0.00 | $97.17 | $18,800.97 |
| 13 | $18,800.97 | $1,518.62 | $0.00 | $106.30 | $20,425.89 |
| 14 | $20,425.89 | $1,518.62 | $0.00 | $115.49 | $22,060.00 |
| 15 | $22,060.00 | $1,518.62 | $0.00 | $124.73 | $23,703.35 |
| 16 | $23,703.35 | $1,518.62 | $0.00 | $134.02 | $25,355.99 |
| 17 | $25,355.99 | $1,518.62 | $0.00 | $143.37 | $27,017.98 |
| 18 | $27,017.98 | $1,518.62 | $0.00 | $152.76 | $28,689.36 |
| 19 | $28,689.36 | $1,518.62 | $0.00 | $162.21 | $30,370.19 |
| 20 | $30,370.19 | $1,518.62 | $0.00 | $171.72 | $32,060.53 |
| 21 | $32,060.53 | $1,518.62 | $0.00 | $181.27 | $33,760.42 |
| 22 | $33,760.42 | $1,518.62 | $0.00 | $190.89 | $35,469.93 |
| 23 | $35,469.93 | $1,518.62 | $0.00 | $200.55 | $37,189.10 |
| 24 | $37,189.10 | $1,518.62 | $0.00 | $210.27 | $38,917.99 |
| 25 | $38,917.99 | $1,518.62 | $0.00 | $220.05 | $40,656.66 |
| 26 | $40,656.66 | $1,518.62 | $0.00 | $229.88 | $42,405.16 |
| 27 | $42,405.16 | $1,518.62 | $0.00 | $239.76 | $44,163.54 |
| 28 | $44,163.54 | $1,518.62 | $0.00 | $249.71 | $45,931.87 |
| 29 | $45,931.87 | $1,518.62 | $0.00 | $259.71 | $47,710.20 |
| 30 | $47,710.20 | $1,518.62 | $0.00 | $269.76 | $49,498.58 |
| 31 | $49,498.58 | $1,518.62 | $0.00 | $279.87 | $51,297.07 |
| 32 | $51,297.07 | $1,518.62 | $0.00 | $290.04 | $53,105.73 |
| 33 | $53,105.73 | $1,518.62 | $0.00 | $300.27 | $54,924.62 |
| 34 | $54,924.62 | $1,518.62 | $0.00 | $310.55 | $56,753.79 |
| 35 | $56,753.79 | $1,518.62 | $0.00 | $320.89 | $58,593.30 |
| 36 | $58,593.30 | $1,518.62 | $0.00 | $331.30 | $60,443.22 |
| 37 | $60,443.22 | $1,518.62 | $0.00 | $341.75 | $62,303.59 |
| 38 | $62,303.59 | $1,518.62 | $0.00 | $352.27 | $64,174.48 |
| 39 | $64,174.48 | $1,518.62 | $0.00 | $362.85 | $66,055.95 |
| 40 | $66,055.95 | $1,518.62 | $0.00 | $373.49 | $67,948.06 |
| 41 | $67,948.06 | $1,518.62 | $0.00 | $384.19 | $69,850.87 |
| 42 | $69,850.87 | $1,518.62 | $0.00 | $394.95 | $71,764.44 |
| 43 | $71,764.44 | $1,518.62 | $0.00 | $405.77 | $73,688.83 |
| 44 | $73,688.83 | $1,518.62 | $0.00 | $416.65 | $75,624.10 |
| 45 | $75,624.10 | $1,518.62 | $0.00 | $427.59 | $77,570.31 |
| 46 | $77,570.31 | $1,518.62 | $0.00 | $438.59 | $79,527.52 |
| 47 | $79,527.52 | $1,518.62 | $0.00 | $449.66 | $81,495.80 |
| 48 | $81,495.80 | $1,518.62 | $0.00 | $460.79 | $83,475.21 |
| 49 | $83,475.21 | $1,518.62 | $0.00 | $471.98 | $85,465.81 |
| 50 | $85,465.81 | $1,518.62 | $0.00 | $483.24 | $87,467.67 |
| 51 | $87,467.67 | $1,518.62 | $0.00 | $494.55 | $89,480.84 |
| 52 | $89,480.84 | $1,518.62 | $0.00 | $505.94 | $91,505.40 |
| 53 | $91,505.40 | $1,518.62 | $0.00 | $517.38 | $93,541.40 |
| 54 | $93,541.40 | $1,518.62 | $0.00 | $528.90 | $95,588.92 |
| 55 | $95,588.92 | $1,518.62 | $0.00 | $540.47 | $97,648.01 |
| 56 | $97,648.01 | $1,518.62 | $0.00 | $552.12 | $99,718.75 |
| 57 | $99,718.75 | $1,518.62 | $0.00 | $563.82 | $101,801.19 |
| 58 | $101,801.19 | $1,518.62 | $0.00 | $575.60 | $103,895.41 |
| 59 | $103,895.41 | $1,518.62 | $0.00 | $587.44 | $106,001.47 |
| 60 | $106,001.47 | $1,518.62 | $0.00 | $599.35 | $108,119.44 |
| 61 | $108,119.44 | $1,518.62 | $0.00 | $611.32 | $110,249.38 |
| 62 | $110,249.38 | $1,518.62 | $0.00 | $623.37 | $112,391.37 |
| 63 | $112,391.37 | $1,518.62 | $0.00 | $635.48 | $114,545.47 |
| 64 | $114,545.47 | $1,518.62 | $0.00 | $647.66 | $116,711.75 |
| 65 | $116,711.75 | $1,518.62 | $0.00 | $659.91 | $118,890.28 |
| 66 | $118,890.28 | $1,518.62 | $0.00 | $672.22 | $121,081.12 |
| 67 | $121,081.12 | $1,518.62 | $0.00 | $684.61 | $123,284.35 |
| 68 | $123,284.35 | $1,518.62 | $0.00 | $697.07 | $125,500.04 |
| 69 | $125,500.04 | $1,518.62 | $0.00 | $709.60 | $127,728.26 |
| 70 | $127,728.26 | $1,518.62 | $0.00 | $722.19 | $129,969.07 |
| 71 | $129,969.07 | $1,518.62 | $0.00 | $734.86 | $132,222.55 |
| 72 | $132,222.55 | $1,518.62 | $0.00 | $747.61 | $134,488.78 |
| 73 | $134,488.78 | $1,518.62 | $0.00 | $760.42 | $136,767.82 |
| 74 | $136,767.82 | $1,518.62 | $0.00 | $773.31 | $139,059.75 |
| 75 | $139,059.75 | $1,518.62 | $0.00 | $786.26 | $141,364.63 |
| 76 | $141,364.63 | $1,518.62 | $0.00 | $799.30 | $143,682.55 |
| 77 | $143,682.55 | $1,518.62 | $0.00 | $812.40 | $146,013.57 |
| 78 | $146,013.57 | $1,518.62 | $0.00 | $825.58 | $148,357.77 |
| 79 | $148,357.77 | $1,518.62 | $0.00 | $838.84 | $150,715.23 |
| 80 | $150,715.23 | $1,518.62 | $0.00 | $852.17 | $153,086.02 |
| 81 | $153,086.02 | $1,518.62 | $0.00 | $865.57 | $155,470.21 |
| 82 | $155,470.21 | $1,518.62 | $0.00 | $879.05 | $157,867.88 |
| 83 | $157,867.88 | $1,518.62 | $0.00 | $892.61 | $160,279.11 |
| 84 | $160,279.11 | $1,518.62 | $0.00 | $906.24 | $162,703.97 |
| 85 | $162,703.97 | $1,518.62 | $0.00 | $919.95 | $165,142.54 |
| 86 | $165,142.54 | $1,518.62 | $0.00 | $933.74 | $167,594.90 |
| 87 | $167,594.90 | $1,518.62 | $0.00 | $947.61 | $170,061.13 |
| 88 | $170,061.13 | $1,518.62 | $0.00 | $961.55 | $172,541.30 |
| 89 | $172,541.30 | $1,518.62 | $0.00 | $975.57 | $175,035.49 |
| 90 | $175,035.49 | $1,518.62 | $0.00 | $989.68 | $177,543.79 |
| 91 | $177,543.79 | $1,518.62 | $0.00 | $1,003.86 | $180,066.27 |
| 92 | $180,066.27 | $1,518.62 | $0.00 | $1,018.12 | $182,603.01 |
| 93 | $182,603.01 | $1,518.62 | $0.00 | $1,032.46 | $185,154.09 |
| 94 | $185,154.09 | $1,518.62 | $0.00 | $1,046.89 | $187,719.60 |
| 95 | $187,719.60 | $1,518.62 | $0.00 | $1,061.39 | $190,299.61 |
| 96 | $190,299.61 | $1,518.62 | $0.00 | $1,075.98 | $192,894.21 |
| 97 | $192,894.21 | $1,518.62 | $0.00 | $1,090.65 | $195,503.48 |
| 98 | $195,503.48 | $1,518.62 | $0.00 | $1,105.41 | $198,127.51 |
| 99 | $198,127.51 | $1,518.62 | $0.00 | $1,120.24 | $200,766.37 |
| 100 | $200,766.37 | $1,518.62 | $0.00 | $1,135.16 | $203,420.15 |
| 101 | $203,420.15 | $1,518.62 | $0.00 | $1,150.17 | $206,088.94 |
| 102 | $206,088.94 | $1,518.62 | $0.00 | $1,165.26 | $208,772.82 |
| 103 | $208,772.82 | $1,518.62 | $0.00 | $1,180.43 | $211,471.87 |
| 104 | $211,471.87 | $1,518.62 | $0.00 | $1,195.69 | $214,186.18 |
| 105 | $214,186.18 | $1,518.62 | $0.00 | $1,211.04 | $216,915.84 |
| 106 | $216,915.84 | $1,518.62 | $0.00 | $1,226.47 | $219,660.93 |
| 107 | $219,660.93 | $1,518.62 | $0.00 | $1,241.99 | $222,421.54 |
| 108 | $222,421.54 | $1,518.62 | $0.00 | $1,257.60 | $225,197.76 |
| 109 | $225,197.76 | $1,518.62 | $0.00 | $1,273.30 | $227,989.68 |
| 110 | $227,989.68 | $1,518.62 | $0.00 | $1,289.09 | $230,797.39 |
| 111 | $230,797.39 | $1,518.62 | $0.00 | $1,304.96 | $233,620.97 |
| 112 | $233,620.97 | $1,518.62 | $0.00 | $1,320.93 | $236,460.52 |
| 113 | $236,460.52 | $1,518.62 | $0.00 | $1,336.98 | $239,316.12 |
| 114 | $239,316.12 | $1,518.62 | $0.00 | $1,353.13 | $242,187.87 |
| 115 | $242,187.87 | $1,518.62 | $0.00 | $1,369.37 | $245,075.86 |
| 116 | $245,075.86 | $1,518.62 | $0.00 | $1,385.69 | $247,980.17 |
| 117 | $247,980.17 | $1,518.62 | $0.00 | $1,402.12 | $250,900.91 |
| 118 | $250,900.91 | $1,518.62 | $0.00 | $1,418.63 | $253,838.16 |
| 119 | $253,838.16 | $1,518.62 | $0.00 | $1,435.24 | $256,792.02 |
| 120 | $256,792.02 | $1,518.62 | $0.00 | $1,451.94 | $259,762.58 |
| 121 | $259,762.58 | $1,518.62 | $0.00 | $1,468.74 | $262,749.94 |
| 122 | $262,749.94 | $1,518.62 | $0.00 | $1,485.63 | $265,754.19 |
| 123 | $265,754.19 | $1,518.62 | $0.00 | $1,502.61 | $268,775.42 |
| 124 | $268,775.42 | $1,518.62 | $0.00 | $1,519.70 | $271,813.74 |
| 125 | $271,813.74 | $1,518.62 | $0.00 | $1,536.87 | $274,869.23 |
| 126 | $274,869.23 | $1,518.62 | $0.00 | $1,554.15 | $277,942.00 |
| 127 | $277,942.00 | $1,518.62 | $0.00 | $1,571.52 | $281,032.14 |
| 128 | $281,032.14 | $1,518.62 | $0.00 | $1,589.00 | $284,139.76 |
| 129 | $284,139.76 | $1,518.62 | $0.00 | $1,606.57 | $287,264.95 |
| 130 | $287,264.95 | $1,518.62 | $0.00 | $1,624.24 | $290,407.81 |
| 131 | $290,407.81 | $1,518.62 | $0.00 | $1,642.01 | $293,568.44 |
| 132 | $293,568.44 | $1,518.62 | $0.00 | $1,659.88 | $296,746.94 |
| 133 | $296,746.94 | $1,518.62 | $0.00 | $1,677.85 | $299,943.41 |
| 134 | $299,943.41 | $1,518.62 | $0.00 | $1,695.92 | $303,157.95 |
| 135 | $303,157.95 | $1,518.62 | $0.00 | $1,714.10 | $306,390.67 |
| 136 | $306,390.67 | $1,518.62 | $0.00 | $1,732.38 | $309,641.67 |
| 137 | $309,641.67 | $1,518.62 | $0.00 | $1,750.76 | $312,911.05 |
| 138 | $312,911.05 | $1,518.62 | $0.00 | $1,769.24 | $316,198.91 |
| 139 | $316,198.91 | $1,518.62 | $0.00 | $1,787.83 | $319,505.36 |
| 140 | $319,505.36 | $1,518.62 | $0.00 | $1,806.53 | $322,830.51 |
| 141 | $322,830.51 | $1,518.62 | $0.00 | $1,825.33 | $326,174.46 |
| 142 | $326,174.46 | $1,518.62 | $0.00 | $1,844.24 | $329,537.32 |
| 143 | $329,537.32 | $1,518.62 | $0.00 | $1,863.25 | $332,919.19 |
| 144 | $332,919.19 | $1,518.62 | $0.00 | $1,882.37 | $336,320.18 |
| 145 | $336,320.18 | $1,518.62 | $0.00 | $1,901.60 | $339,740.40 |
| 146 | $339,740.40 | $1,518.62 | $0.00 | $1,920.94 | $343,179.96 |
| 147 | $343,179.96 | $1,518.62 | $0.00 | $1,940.39 | $346,638.97 |
| 148 | $346,638.97 | $1,518.62 | $0.00 | $1,959.95 | $350,117.54 |
| 149 | $350,117.54 | $1,518.62 | $0.00 | $1,979.62 | $353,615.78 |
| 150 | $353,615.78 | $1,518.62 | $0.00 | $1,999.40 | $357,133.80 |
| 151 | $357,133.80 | $1,518.62 | $0.00 | $2,019.29 | $360,671.71 |
| 152 | $360,671.71 | $1,518.62 | $0.00 | $2,039.29 | $364,229.62 |
| 153 | $364,229.62 | $1,518.62 | $0.00 | $2,059.41 | $367,807.65 |
| 154 | $367,807.65 | $1,518.62 | $0.00 | $2,079.64 | $371,405.91 |
| 155 | $371,405.91 | $1,518.62 | $0.00 | $2,099.98 | $375,024.51 |
| 156 | $375,024.51 | $1,518.62 | $0.00 | $2,120.44 | $378,663.57 |
| 157 | $378,663.57 | $1,518.62 | $0.00 | $2,141.02 | $382,323.21 |
| 158 | $382,323.21 | $1,518.62 | $0.00 | $2,161.71 | $386,003.54 |
| 159 | $386,003.54 | $1,518.62 | $0.00 | $2,182.52 | $389,704.68 |
| 160 | $389,704.68 | $1,518.62 | $0.00 | $2,203.45 | $393,426.75 |
| 161 | $393,426.75 | $1,518.62 | $0.00 | $2,224.49 | $397,169.86 |
| 162 | $397,169.86 | $1,518.62 | $0.00 | $2,245.66 | $400,934.14 |
| 163 | $400,934.14 | $1,518.62 | $0.00 | $2,266.94 | $404,719.70 |
| 164 | $404,719.70 | $1,518.62 | $0.00 | $2,288.34 | $408,526.66 |
| 165 | $408,526.66 | $1,518.62 | $0.00 | $2,309.87 | $412,355.15 |
| 166 | $412,355.15 | $1,518.62 | $0.00 | $2,331.52 | $416,205.29 |
| 167 | $416,205.29 | $1,518.62 | $0.00 | $2,353.29 | $420,077.20 |
| 168 | $420,077.20 | $1,518.62 | $0.00 | $2,375.18 | $423,971.00 |
| 169 | $423,971.00 | $1,518.62 | $0.00 | $2,397.19 | $427,886.81 |
| 170 | $427,886.81 | $1,518.62 | $0.00 | $2,419.33 | $431,824.76 |
| 171 | $431,824.76 | $1,518.62 | $0.00 | $2,441.60 | $435,784.98 |
| 172 | $435,784.98 | $1,518.62 | $0.00 | $2,463.99 | $439,767.59 |
| 173 | $439,767.59 | $1,518.62 | $0.00 | $2,486.51 | $443,772.72 |
| 174 | $443,772.72 | $1,518.62 | $0.00 | $2,509.16 | $447,800.50 |
| 175 | $447,800.50 | $1,518.62 | $0.00 | $2,531.93 | $451,851.05 |
| 176 | $451,851.05 | $1,518.62 | $0.00 | $2,554.83 | $455,924.50 |
| 177 | $455,924.50 | $1,518.62 | $0.00 | $2,577.86 | $460,020.98 |
| 178 | $460,020.98 | $1,518.62 | $0.00 | $2,601.03 | $464,140.63 |
| 179 | $464,140.63 | $1,518.62 | $0.00 | $2,624.32 | $468,283.57 |
| 180 | $468,283.57 | $1,518.62 | $0.00 | $2,647.74 | $472,449.93 |
| 181 | $472,449.93 | $1,518.62 | $0.00 | $2,671.30 | $476,639.85 |
| 182 | $476,639.85 | $1,518.62 | $0.00 | $2,694.99 | $480,853.46 |
| 183 | $480,853.46 | $1,518.62 | $0.00 | $2,718.82 | $485,090.90 |
| 184 | $485,090.90 | $1,518.62 | $0.00 | $2,742.77 | $489,352.29 |
| 185 | $489,352.29 | $1,518.62 | $0.00 | $2,766.87 | $493,637.78 |
| 186 | $493,637.78 | $1,518.62 | $0.00 | $2,791.10 | $497,947.50 |
| 187 | $497,947.50 | $1,518.62 | $0.00 | $2,815.47 | $502,281.59 |
| 188 | $502,281.59 | $1,518.62 | $0.00 | $2,839.97 | $506,640.18 |
| 189 | $506,640.18 | $1,518.62 | $0.00 | $2,864.62 | $511,023.42 |
| 190 | $511,023.42 | $1,518.62 | $0.00 | $2,889.40 | $515,431.44 |
| 191 | $515,431.44 | $1,518.62 | $0.00 | $2,914.32 | $519,864.38 |
| 192 | $519,864.38 | $1,518.62 | $0.00 | $2,939.39 | $524,322.39 |
| 193 | $524,322.39 | $1,518.62 | $0.00 | $2,964.60 | $528,805.61 |
| 194 | $528,805.61 | $1,518.62 | $0.00 | $2,989.94 | $533,314.17 |
| 195 | $533,314.17 | $1,518.62 | $0.00 | $3,015.44 | $537,848.23 |
| 196 | $537,848.23 | $1,518.62 | $0.00 | $3,041.07 | $542,407.92 |
| 197 | $542,407.92 | $1,518.62 | $0.00 | $3,066.85 | $546,993.39 |
| 198 | $546,993.39 | $1,518.62 | $0.00 | $3,092.78 | $551,604.79 |
| 199 | $551,604.79 | $1,518.62 | $0.00 | $3,118.85 | $556,242.26 |
| 200 | $556,242.26 | $1,518.62 | $0.00 | $3,145.07 | $560,905.95 |
| 201 | $560,905.95 | $1,518.62 | $0.00 | $3,171.44 | $565,596.01 |
| 202 | $565,596.01 | $1,518.62 | $0.00 | $3,197.96 | $570,312.59 |
| 203 | $570,312.59 | $1,518.62 | $0.00 | $3,224.63 | $575,055.84 |
| 204 | $575,055.84 | $1,518.62 | $0.00 | $3,251.45 | $579,825.91 |
| 205 | $579,825.91 | $1,518.62 | $0.00 | $3,278.42 | $584,622.95 |
| 206 | $584,622.95 | $1,518.62 | $0.00 | $3,305.54 | $589,447.11 |
| 207 | $589,447.11 | $1,518.62 | $0.00 | $3,332.82 | $594,298.55 |
| 208 | $594,298.55 | $1,518.62 | $0.00 | $3,360.25 | $599,177.42 |
| 209 | $599,177.42 | $1,518.62 | $0.00 | $3,387.84 | $604,083.88 |
| 210 | $604,083.88 | $1,518.62 | $0.00 | $3,415.58 | $609,018.08 |
| 211 | $609,018.08 | $1,518.62 | $0.00 | $3,443.48 | $613,980.18 |
| 212 | $613,980.18 | $1,518.62 | $0.00 | $3,471.53 | $618,970.33 |
| 213 | $618,970.33 | $1,518.62 | $0.00 | $3,499.75 | $623,988.70 |
| 214 | $623,988.70 | $1,518.62 | $0.00 | $3,528.12 | $629,035.44 |
| 215 | $629,035.44 | $1,518.62 | $0.00 | $3,556.66 | $634,110.72 |
| 216 | $634,110.72 | $1,518.62 | $0.00 | $3,585.35 | $639,214.69 |
| 217 | $639,214.69 | $1,518.62 | $178,041.69 | $3,614.21 | $466,305.83 |
| 218 | $466,305.83 | $1,518.62 | $0.00 | $2,636.56 | $470,461.01 |
| 219 | $470,461.01 | $1,518.62 | $0.00 | $2,660.05 | $474,639.68 |
| 220 | $474,639.68 | $1,518.62 | $0.00 | $2,683.68 | $478,841.98 |
| 221 | $478,841.98 | $1,518.62 | $0.00 | $2,707.44 | $483,068.04 |
| 222 | $483,068.04 | $1,518.62 | $0.00 | $2,731.34 | $487,318.00 |
| 223 | $487,318.00 | $1,518.62 | $0.00 | $2,755.37 | $491,591.99 |
| 224 | $491,591.99 | $1,518.62 | $0.00 | $2,779.53 | $495,890.14 |
| 225 | $495,890.14 | $1,518.62 | $0.00 | $2,803.83 | $500,212.59 |
| 226 | $500,212.59 | $1,518.62 | $0.00 | $2,828.27 | $504,559.48 |
| 227 | $504,559.48 | $1,518.62 | $0.00 | $2,852.85 | $508,930.95 |
| 228 | $508,930.95 | $1,518.62 | $0.00 | $2,877.57 | $513,327.14 |
| 229 | $513,327.14 | $1,518.62 | $186,943.78 | $2,902.43 | $330,804.41 |
| 230 | $330,804.41 | $1,518.62 | $0.00 | $1,870.42 | $334,193.45 |
| 231 | $334,193.45 | $1,518.62 | $0.00 | $1,889.58 | $337,601.65 |
| 232 | $337,601.65 | $1,518.62 | $0.00 | $1,908.85 | $341,029.12 |
| 233 | $341,029.12 | $1,518.62 | $0.00 | $1,928.23 | $344,475.97 |
| 234 | $344,475.97 | $1,518.62 | $0.00 | $1,947.72 | $347,942.31 |
| 235 | $347,942.31 | $1,518.62 | $0.00 | $1,967.32 | $351,428.25 |
| 236 | $351,428.25 | $1,518.62 | $0.00 | $1,987.03 | $354,933.90 |
| 237 | $354,933.90 | $1,518.62 | $0.00 | $2,006.85 | $358,459.37 |
| 238 | $358,459.37 | $1,518.62 | $0.00 | $2,026.78 | $362,004.77 |
| 239 | $362,004.77 | $1,518.62 | $0.00 | $2,046.83 | $365,570.22 |
| 240 | $365,570.22 | $1,518.62 | $0.00 | $2,066.99 | $369,155.83 |
| 241 | $369,155.83 | $1,518.62 | $196,290.96 | $2,087.26 | $176,470.75 |
| 242 | $176,470.75 | $1,518.62 | $0.00 | $997.79 | $178,987.16 |
| 243 | $178,987.16 | $1,518.62 | $0.00 | $1,012.02 | $181,517.80 |
| 244 | $181,517.80 | $1,518.62 | $0.00 | $1,026.33 | $184,062.75 |
| 245 | $184,062.75 | $1,518.62 | $0.00 | $1,040.72 | $186,622.09 |
| 246 | $186,622.09 | $1,518.62 | $0.00 | $1,055.19 | $189,195.90 |
| 247 | $189,195.90 | $1,518.62 | $0.00 | $1,069.74 | $191,784.26 |
| 248 | $191,784.26 | $1,518.62 | $0.00 | $1,084.38 | $194,387.26 |
| 249 | $194,387.26 | $1,518.62 | $0.00 | $1,099.09 | $197,004.97 |
| 250 | $197,004.97 | $1,518.62 | $0.00 | $1,113.89 | $199,637.48 |
| 251 | $199,637.48 | $1,518.62 | $0.00 | $1,128.78 | $202,284.88 |
| 252 | $202,284.88 | $1,518.62 | $0.00 | $1,143.75 | $204,947.25 |
| 253 | $204,947.25 | $0.00 | $206,105.51 | $1,158.80 | $0.54 |