| Estimated Annual Cost in 2042 | $185,389 |
| Monthly savings required | $1,465 |
How much will it cost to send your child to Brenau University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $741,556.41 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,465.17 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 | $49,415.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Brenau University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,465.17 | $0.00 | $0.00 | $1,465.17 |
| 2 | $1,465.17 | $1,465.17 | $0.00 | $8.28 | $2,938.62 |
| 3 | $2,938.62 | $1,465.17 | $0.00 | $16.62 | $4,420.41 |
| 4 | $4,420.41 | $1,465.17 | $0.00 | $24.99 | $5,910.57 |
| 5 | $5,910.57 | $1,465.17 | $0.00 | $33.42 | $7,409.16 |
| 6 | $7,409.16 | $1,465.17 | $0.00 | $41.89 | $8,916.22 |
| 7 | $8,916.22 | $1,465.17 | $0.00 | $50.41 | $10,431.80 |
| 8 | $10,431.80 | $1,465.17 | $0.00 | $58.98 | $11,955.95 |
| 9 | $11,955.95 | $1,465.17 | $0.00 | $67.60 | $13,488.72 |
| 10 | $13,488.72 | $1,465.17 | $0.00 | $76.27 | $15,030.16 |
| 11 | $15,030.16 | $1,465.17 | $0.00 | $84.98 | $16,580.31 |
| 12 | $16,580.31 | $1,465.17 | $0.00 | $93.75 | $18,139.23 |
| 13 | $18,139.23 | $1,465.17 | $0.00 | $102.56 | $19,706.96 |
| 14 | $19,706.96 | $1,465.17 | $0.00 | $111.43 | $21,283.56 |
| 15 | $21,283.56 | $1,465.17 | $0.00 | $120.34 | $22,869.07 |
| 16 | $22,869.07 | $1,465.17 | $0.00 | $129.31 | $24,463.55 |
| 17 | $24,463.55 | $1,465.17 | $0.00 | $138.32 | $26,067.04 |
| 18 | $26,067.04 | $1,465.17 | $0.00 | $147.39 | $27,679.60 |
| 19 | $27,679.60 | $1,465.17 | $0.00 | $156.50 | $29,301.27 |
| 20 | $29,301.27 | $1,465.17 | $0.00 | $165.67 | $30,932.11 |
| 21 | $30,932.11 | $1,465.17 | $0.00 | $174.89 | $32,572.17 |
| 22 | $32,572.17 | $1,465.17 | $0.00 | $184.17 | $34,221.51 |
| 23 | $34,221.51 | $1,465.17 | $0.00 | $193.49 | $35,880.17 |
| 24 | $35,880.17 | $1,465.17 | $0.00 | $202.87 | $37,548.21 |
| 25 | $37,548.21 | $1,465.17 | $0.00 | $212.30 | $39,225.68 |
| 26 | $39,225.68 | $1,465.17 | $0.00 | $221.79 | $40,912.64 |
| 27 | $40,912.64 | $1,465.17 | $0.00 | $231.33 | $42,609.14 |
| 28 | $42,609.14 | $1,465.17 | $0.00 | $240.92 | $44,315.23 |
| 29 | $44,315.23 | $1,465.17 | $0.00 | $250.56 | $46,030.96 |
| 30 | $46,030.96 | $1,465.17 | $0.00 | $260.27 | $47,756.40 |
| 31 | $47,756.40 | $1,465.17 | $0.00 | $270.02 | $49,491.59 |
| 32 | $49,491.59 | $1,465.17 | $0.00 | $279.83 | $51,236.59 |
| 33 | $51,236.59 | $1,465.17 | $0.00 | $289.70 | $52,991.46 |
| 34 | $52,991.46 | $1,465.17 | $0.00 | $299.62 | $54,756.25 |
| 35 | $54,756.25 | $1,465.17 | $0.00 | $309.60 | $56,531.02 |
| 36 | $56,531.02 | $1,465.17 | $0.00 | $319.63 | $58,315.82 |
| 37 | $58,315.82 | $1,465.17 | $0.00 | $329.73 | $60,110.72 |
| 38 | $60,110.72 | $1,465.17 | $0.00 | $339.87 | $61,915.76 |
| 39 | $61,915.76 | $1,465.17 | $0.00 | $350.08 | $63,731.01 |
| 40 | $63,731.01 | $1,465.17 | $0.00 | $360.34 | $65,556.52 |
| 41 | $65,556.52 | $1,465.17 | $0.00 | $370.67 | $67,392.36 |
| 42 | $67,392.36 | $1,465.17 | $0.00 | $381.05 | $69,238.58 |
| 43 | $69,238.58 | $1,465.17 | $0.00 | $391.48 | $71,095.23 |
| 44 | $71,095.23 | $1,465.17 | $0.00 | $401.98 | $72,962.38 |
| 45 | $72,962.38 | $1,465.17 | $0.00 | $412.54 | $74,840.09 |
| 46 | $74,840.09 | $1,465.17 | $0.00 | $423.16 | $76,728.42 |
| 47 | $76,728.42 | $1,465.17 | $0.00 | $433.83 | $78,627.42 |
| 48 | $78,627.42 | $1,465.17 | $0.00 | $444.57 | $80,537.16 |
| 49 | $80,537.16 | $1,465.17 | $0.00 | $455.37 | $82,457.70 |
| 50 | $82,457.70 | $1,465.17 | $0.00 | $466.23 | $84,389.10 |
| 51 | $84,389.10 | $1,465.17 | $0.00 | $477.15 | $86,331.42 |
| 52 | $86,331.42 | $1,465.17 | $0.00 | $488.13 | $88,284.72 |
| 53 | $88,284.72 | $1,465.17 | $0.00 | $499.17 | $90,249.06 |
| 54 | $90,249.06 | $1,465.17 | $0.00 | $510.28 | $92,224.51 |
| 55 | $92,224.51 | $1,465.17 | $0.00 | $521.45 | $94,211.13 |
| 56 | $94,211.13 | $1,465.17 | $0.00 | $532.68 | $96,208.98 |
| 57 | $96,208.98 | $1,465.17 | $0.00 | $543.98 | $98,218.13 |
| 58 | $98,218.13 | $1,465.17 | $0.00 | $555.34 | $100,238.64 |
| 59 | $100,238.64 | $1,465.17 | $0.00 | $566.76 | $102,270.57 |
| 60 | $102,270.57 | $1,465.17 | $0.00 | $578.25 | $104,313.99 |
| 61 | $104,313.99 | $1,465.17 | $0.00 | $589.81 | $106,368.97 |
| 62 | $106,368.97 | $1,465.17 | $0.00 | $601.43 | $108,435.57 |
| 63 | $108,435.57 | $1,465.17 | $0.00 | $613.11 | $110,513.85 |
| 64 | $110,513.85 | $1,465.17 | $0.00 | $624.86 | $112,603.88 |
| 65 | $112,603.88 | $1,465.17 | $0.00 | $636.68 | $114,705.73 |
| 66 | $114,705.73 | $1,465.17 | $0.00 | $648.56 | $116,819.46 |
| 67 | $116,819.46 | $1,465.17 | $0.00 | $660.51 | $118,945.14 |
| 68 | $118,945.14 | $1,465.17 | $0.00 | $672.53 | $121,082.84 |
| 69 | $121,082.84 | $1,465.17 | $0.00 | $684.62 | $123,232.63 |
| 70 | $123,232.63 | $1,465.17 | $0.00 | $696.78 | $125,394.58 |
| 71 | $125,394.58 | $1,465.17 | $0.00 | $709.00 | $127,568.75 |
| 72 | $127,568.75 | $1,465.17 | $0.00 | $721.29 | $129,755.21 |
| 73 | $129,755.21 | $1,465.17 | $0.00 | $733.65 | $131,954.03 |
| 74 | $131,954.03 | $1,465.17 | $0.00 | $746.09 | $134,165.29 |
| 75 | $134,165.29 | $1,465.17 | $0.00 | $758.59 | $136,389.05 |
| 76 | $136,389.05 | $1,465.17 | $0.00 | $771.16 | $138,625.38 |
| 77 | $138,625.38 | $1,465.17 | $0.00 | $783.81 | $140,874.36 |
| 78 | $140,874.36 | $1,465.17 | $0.00 | $796.52 | $143,136.05 |
| 79 | $143,136.05 | $1,465.17 | $0.00 | $809.31 | $145,410.53 |
| 80 | $145,410.53 | $1,465.17 | $0.00 | $822.17 | $147,697.87 |
| 81 | $147,697.87 | $1,465.17 | $0.00 | $835.11 | $149,998.15 |
| 82 | $149,998.15 | $1,465.17 | $0.00 | $848.11 | $152,311.43 |
| 83 | $152,311.43 | $1,465.17 | $0.00 | $861.19 | $154,637.79 |
| 84 | $154,637.79 | $1,465.17 | $0.00 | $874.34 | $156,977.30 |
| 85 | $156,977.30 | $1,465.17 | $0.00 | $887.57 | $159,330.04 |
| 86 | $159,330.04 | $1,465.17 | $0.00 | $900.88 | $161,696.09 |
| 87 | $161,696.09 | $1,465.17 | $0.00 | $914.25 | $164,075.51 |
| 88 | $164,075.51 | $1,465.17 | $0.00 | $927.71 | $166,468.39 |
| 89 | $166,468.39 | $1,465.17 | $0.00 | $941.24 | $168,874.80 |
| 90 | $168,874.80 | $1,465.17 | $0.00 | $954.84 | $171,294.81 |
| 91 | $171,294.81 | $1,465.17 | $0.00 | $968.53 | $173,728.51 |
| 92 | $173,728.51 | $1,465.17 | $0.00 | $982.29 | $176,175.97 |
| 93 | $176,175.97 | $1,465.17 | $0.00 | $996.12 | $178,637.26 |
| 94 | $178,637.26 | $1,465.17 | $0.00 | $1,010.04 | $181,112.47 |
| 95 | $181,112.47 | $1,465.17 | $0.00 | $1,024.04 | $183,601.68 |
| 96 | $183,601.68 | $1,465.17 | $0.00 | $1,038.11 | $186,104.96 |
| 97 | $186,104.96 | $1,465.17 | $0.00 | $1,052.26 | $188,622.39 |
| 98 | $188,622.39 | $1,465.17 | $0.00 | $1,066.50 | $191,154.06 |
| 99 | $191,154.06 | $1,465.17 | $0.00 | $1,080.81 | $193,700.04 |
| 100 | $193,700.04 | $1,465.17 | $0.00 | $1,095.21 | $196,260.42 |
| 101 | $196,260.42 | $1,465.17 | $0.00 | $1,109.68 | $198,835.27 |
| 102 | $198,835.27 | $1,465.17 | $0.00 | $1,124.24 | $201,424.68 |
| 103 | $201,424.68 | $1,465.17 | $0.00 | $1,138.88 | $204,028.73 |
| 104 | $204,028.73 | $1,465.17 | $0.00 | $1,153.61 | $206,647.51 |
| 105 | $206,647.51 | $1,465.17 | $0.00 | $1,168.42 | $209,281.10 |
| 106 | $209,281.10 | $1,465.17 | $0.00 | $1,183.31 | $211,929.58 |
| 107 | $211,929.58 | $1,465.17 | $0.00 | $1,198.28 | $214,593.03 |
| 108 | $214,593.03 | $1,465.17 | $0.00 | $1,213.34 | $217,271.54 |
| 109 | $217,271.54 | $1,465.17 | $0.00 | $1,228.48 | $219,965.19 |
| 110 | $219,965.19 | $1,465.17 | $0.00 | $1,243.72 | $222,674.08 |
| 111 | $222,674.08 | $1,465.17 | $0.00 | $1,259.03 | $225,398.28 |
| 112 | $225,398.28 | $1,465.17 | $0.00 | $1,274.43 | $228,137.88 |
| 113 | $228,137.88 | $1,465.17 | $0.00 | $1,289.92 | $230,892.97 |
| 114 | $230,892.97 | $1,465.17 | $0.00 | $1,305.50 | $233,663.64 |
| 115 | $233,663.64 | $1,465.17 | $0.00 | $1,321.17 | $236,449.98 |
| 116 | $236,449.98 | $1,465.17 | $0.00 | $1,336.92 | $239,252.07 |
| 117 | $239,252.07 | $1,465.17 | $0.00 | $1,352.77 | $242,070.01 |
| 118 | $242,070.01 | $1,465.17 | $0.00 | $1,368.70 | $244,903.88 |
| 119 | $244,903.88 | $1,465.17 | $0.00 | $1,384.72 | $247,753.77 |
| 120 | $247,753.77 | $1,465.17 | $0.00 | $1,400.84 | $250,619.78 |
| 121 | $250,619.78 | $1,465.17 | $0.00 | $1,417.04 | $253,501.99 |
| 122 | $253,501.99 | $1,465.17 | $0.00 | $1,433.34 | $256,400.50 |
| 123 | $256,400.50 | $1,465.17 | $0.00 | $1,449.73 | $259,315.40 |
| 124 | $259,315.40 | $1,465.17 | $0.00 | $1,466.21 | $262,246.78 |
| 125 | $262,246.78 | $1,465.17 | $0.00 | $1,482.78 | $265,194.73 |
| 126 | $265,194.73 | $1,465.17 | $0.00 | $1,499.45 | $268,159.35 |
| 127 | $268,159.35 | $1,465.17 | $0.00 | $1,516.21 | $271,140.73 |
| 128 | $271,140.73 | $1,465.17 | $0.00 | $1,533.07 | $274,138.97 |
| 129 | $274,138.97 | $1,465.17 | $0.00 | $1,550.02 | $277,154.16 |
| 130 | $277,154.16 | $1,465.17 | $0.00 | $1,567.07 | $280,186.40 |
| 131 | $280,186.40 | $1,465.17 | $0.00 | $1,584.21 | $283,235.78 |
| 132 | $283,235.78 | $1,465.17 | $0.00 | $1,601.46 | $286,302.41 |
| 133 | $286,302.41 | $1,465.17 | $0.00 | $1,618.80 | $289,386.38 |
| 134 | $289,386.38 | $1,465.17 | $0.00 | $1,636.23 | $292,487.78 |
| 135 | $292,487.78 | $1,465.17 | $0.00 | $1,653.77 | $295,606.72 |
| 136 | $295,606.72 | $1,465.17 | $0.00 | $1,671.40 | $298,743.29 |
| 137 | $298,743.29 | $1,465.17 | $0.00 | $1,689.14 | $301,897.60 |
| 138 | $301,897.60 | $1,465.17 | $0.00 | $1,706.97 | $305,069.74 |
| 139 | $305,069.74 | $1,465.17 | $0.00 | $1,724.91 | $308,259.82 |
| 140 | $308,259.82 | $1,465.17 | $0.00 | $1,742.95 | $311,467.94 |
| 141 | $311,467.94 | $1,465.17 | $0.00 | $1,761.09 | $314,694.20 |
| 142 | $314,694.20 | $1,465.17 | $0.00 | $1,779.33 | $317,938.70 |
| 143 | $317,938.70 | $1,465.17 | $0.00 | $1,797.67 | $321,201.54 |
| 144 | $321,201.54 | $1,465.17 | $0.00 | $1,816.12 | $324,482.83 |
| 145 | $324,482.83 | $1,465.17 | $0.00 | $1,834.67 | $327,782.67 |
| 146 | $327,782.67 | $1,465.17 | $0.00 | $1,853.33 | $331,101.17 |
| 147 | $331,101.17 | $1,465.17 | $0.00 | $1,872.09 | $334,438.43 |
| 148 | $334,438.43 | $1,465.17 | $0.00 | $1,890.96 | $337,794.56 |
| 149 | $337,794.56 | $1,465.17 | $0.00 | $1,909.94 | $341,169.67 |
| 150 | $341,169.67 | $1,465.17 | $0.00 | $1,929.02 | $344,563.86 |
| 151 | $344,563.86 | $1,465.17 | $0.00 | $1,948.21 | $347,977.24 |
| 152 | $347,977.24 | $1,465.17 | $0.00 | $1,967.51 | $351,409.92 |
| 153 | $351,409.92 | $1,465.17 | $0.00 | $1,986.92 | $354,862.01 |
| 154 | $354,862.01 | $1,465.17 | $0.00 | $2,006.44 | $358,333.62 |
| 155 | $358,333.62 | $1,465.17 | $0.00 | $2,026.07 | $361,824.86 |
| 156 | $361,824.86 | $1,465.17 | $0.00 | $2,045.81 | $365,335.84 |
| 157 | $365,335.84 | $1,465.17 | $0.00 | $2,065.66 | $368,866.67 |
| 158 | $368,866.67 | $1,465.17 | $0.00 | $2,085.63 | $372,417.47 |
| 159 | $372,417.47 | $1,465.17 | $0.00 | $2,105.70 | $375,988.34 |
| 160 | $375,988.34 | $1,465.17 | $0.00 | $2,125.89 | $379,579.40 |
| 161 | $379,579.40 | $1,465.17 | $0.00 | $2,146.20 | $383,190.77 |
| 162 | $383,190.77 | $1,465.17 | $0.00 | $2,166.62 | $386,822.56 |
| 163 | $386,822.56 | $1,465.17 | $0.00 | $2,187.15 | $390,474.88 |
| 164 | $390,474.88 | $1,465.17 | $0.00 | $2,207.80 | $394,147.85 |
| 165 | $394,147.85 | $1,465.17 | $0.00 | $2,228.57 | $397,841.59 |
| 166 | $397,841.59 | $1,465.17 | $0.00 | $2,249.45 | $401,556.21 |
| 167 | $401,556.21 | $1,465.17 | $0.00 | $2,270.46 | $405,291.84 |
| 168 | $405,291.84 | $1,465.17 | $0.00 | $2,291.58 | $409,048.59 |
| 169 | $409,048.59 | $1,465.17 | $0.00 | $2,312.82 | $412,826.58 |
| 170 | $412,826.58 | $1,465.17 | $0.00 | $2,334.18 | $416,625.93 |
| 171 | $416,625.93 | $1,465.17 | $0.00 | $2,355.66 | $420,446.76 |
| 172 | $420,446.76 | $1,465.17 | $0.00 | $2,377.27 | $424,289.20 |
| 173 | $424,289.20 | $1,465.17 | $0.00 | $2,398.99 | $428,153.36 |
| 174 | $428,153.36 | $1,465.17 | $0.00 | $2,420.84 | $432,039.37 |
| 175 | $432,039.37 | $1,465.17 | $0.00 | $2,442.81 | $435,947.35 |
| 176 | $435,947.35 | $1,465.17 | $0.00 | $2,464.91 | $439,877.43 |
| 177 | $439,877.43 | $1,465.17 | $0.00 | $2,487.13 | $443,829.73 |
| 178 | $443,829.73 | $1,465.17 | $0.00 | $2,509.48 | $447,804.38 |
| 179 | $447,804.38 | $1,465.17 | $0.00 | $2,531.95 | $451,801.50 |
| 180 | $451,801.50 | $1,465.17 | $0.00 | $2,554.55 | $455,821.22 |
| 181 | $455,821.22 | $1,465.17 | $0.00 | $2,577.28 | $459,863.67 |
| 182 | $459,863.67 | $1,465.17 | $0.00 | $2,600.14 | $463,928.98 |
| 183 | $463,928.98 | $1,465.17 | $0.00 | $2,623.12 | $468,017.27 |
| 184 | $468,017.27 | $1,465.17 | $0.00 | $2,646.24 | $472,128.68 |
| 185 | $472,128.68 | $1,465.17 | $0.00 | $2,669.48 | $476,263.33 |
| 186 | $476,263.33 | $1,465.17 | $0.00 | $2,692.86 | $480,421.36 |
| 187 | $480,421.36 | $1,465.17 | $0.00 | $2,716.37 | $484,602.90 |
| 188 | $484,602.90 | $1,465.17 | $0.00 | $2,740.02 | $488,808.09 |
| 189 | $488,808.09 | $1,465.17 | $0.00 | $2,763.79 | $493,037.05 |
| 190 | $493,037.05 | $1,465.17 | $0.00 | $2,787.70 | $497,289.92 |
| 191 | $497,289.92 | $1,465.17 | $0.00 | $2,811.75 | $501,566.84 |
| 192 | $501,566.84 | $1,465.17 | $0.00 | $2,835.93 | $505,867.94 |
| 193 | $505,867.94 | $1,465.17 | $0.00 | $2,860.25 | $510,193.36 |
| 194 | $510,193.36 | $1,465.17 | $0.00 | $2,884.71 | $514,543.24 |
| 195 | $514,543.24 | $1,465.17 | $0.00 | $2,909.30 | $518,917.71 |
| 196 | $518,917.71 | $1,465.17 | $0.00 | $2,934.04 | $523,316.92 |
| 197 | $523,316.92 | $1,465.17 | $0.00 | $2,958.91 | $527,741.00 |
| 198 | $527,741.00 | $1,465.17 | $0.00 | $2,983.92 | $532,190.09 |
| 199 | $532,190.09 | $1,465.17 | $0.00 | $3,009.08 | $536,664.34 |
| 200 | $536,664.34 | $1,465.17 | $0.00 | $3,034.38 | $541,163.89 |
| 201 | $541,163.89 | $1,465.17 | $0.00 | $3,059.82 | $545,688.88 |
| 202 | $545,688.88 | $1,465.17 | $0.00 | $3,085.40 | $550,239.45 |
| 203 | $550,239.45 | $1,465.17 | $0.00 | $3,111.13 | $554,815.75 |
| 204 | $554,815.75 | $1,465.17 | $0.00 | $3,137.01 | $559,417.93 |
| 205 | $559,417.93 | $1,465.17 | $0.00 | $3,163.03 | $564,046.13 |
| 206 | $564,046.13 | $1,465.17 | $0.00 | $3,189.20 | $568,700.50 |
| 207 | $568,700.50 | $1,465.17 | $0.00 | $3,215.52 | $573,381.19 |
| 208 | $573,381.19 | $1,465.17 | $0.00 | $3,241.98 | $578,088.34 |
| 209 | $578,088.34 | $1,465.17 | $0.00 | $3,268.60 | $582,822.11 |
| 210 | $582,822.11 | $1,465.17 | $0.00 | $3,295.36 | $587,582.64 |
| 211 | $587,582.64 | $1,465.17 | $0.00 | $3,322.28 | $592,370.09 |
| 212 | $592,370.09 | $1,465.17 | $0.00 | $3,349.35 | $597,184.61 |
| 213 | $597,184.61 | $1,465.17 | $0.00 | $3,376.57 | $602,026.35 |
| 214 | $602,026.35 | $1,465.17 | $0.00 | $3,403.94 | $606,895.46 |
| 215 | $606,895.46 | $1,465.17 | $0.00 | $3,431.48 | $611,792.11 |
| 216 | $611,792.11 | $1,465.17 | $0.00 | $3,459.16 | $616,716.44 |
| 217 | $616,716.44 | $1,465.17 | $167,019.35 | $3,487.00 | $454,649.26 |
| 218 | $454,649.26 | $1,465.17 | $0.00 | $2,570.65 | $458,685.08 |
| 219 | $458,685.08 | $1,465.17 | $0.00 | $2,593.47 | $462,743.72 |
| 220 | $462,743.72 | $1,465.17 | $0.00 | $2,616.42 | $466,825.31 |
| 221 | $466,825.31 | $1,465.17 | $0.00 | $2,639.50 | $470,929.98 |
| 222 | $470,929.98 | $1,465.17 | $0.00 | $2,662.71 | $475,057.86 |
| 223 | $475,057.86 | $1,465.17 | $0.00 | $2,686.05 | $479,209.08 |
| 224 | $479,209.08 | $1,465.17 | $0.00 | $2,709.52 | $483,383.77 |
| 225 | $483,383.77 | $1,465.17 | $0.00 | $2,733.12 | $487,582.06 |
| 226 | $487,582.06 | $1,465.17 | $0.00 | $2,756.86 | $491,804.09 |
| 227 | $491,804.09 | $1,465.17 | $0.00 | $2,780.73 | $496,049.99 |
| 228 | $496,049.99 | $1,465.17 | $0.00 | $2,804.74 | $500,319.90 |
| 229 | $500,319.90 | $1,465.17 | $178,710.71 | $2,828.88 | $325,903.24 |
| 230 | $325,903.24 | $1,465.17 | $0.00 | $1,842.70 | $329,211.11 |
| 231 | $329,211.11 | $1,465.17 | $0.00 | $1,861.41 | $332,537.69 |
| 232 | $332,537.69 | $1,465.17 | $0.00 | $1,880.22 | $335,883.08 |
| 233 | $335,883.08 | $1,465.17 | $0.00 | $1,899.13 | $339,247.38 |
| 234 | $339,247.38 | $1,465.17 | $0.00 | $1,918.15 | $342,630.70 |
| 235 | $342,630.70 | $1,465.17 | $0.00 | $1,937.28 | $346,033.15 |
| 236 | $346,033.15 | $1,465.17 | $0.00 | $1,956.52 | $349,454.84 |
| 237 | $349,454.84 | $1,465.17 | $0.00 | $1,975.87 | $352,895.88 |
| 238 | $352,895.88 | $1,465.17 | $0.00 | $1,995.32 | $356,356.37 |
| 239 | $356,356.37 | $1,465.17 | $0.00 | $2,014.89 | $359,836.43 |
| 240 | $359,836.43 | $1,465.17 | $0.00 | $2,034.57 | $363,336.17 |
| 241 | $363,336.17 | $1,465.17 | $191,220.46 | $2,054.36 | $175,635.24 |
| 242 | $175,635.24 | $1,465.17 | $0.00 | $993.07 | $178,093.48 |
| 243 | $178,093.48 | $1,465.17 | $0.00 | $1,006.97 | $180,565.62 |
| 244 | $180,565.62 | $1,465.17 | $0.00 | $1,020.94 | $183,051.73 |
| 245 | $183,051.73 | $1,465.17 | $0.00 | $1,035.00 | $185,551.90 |
| 246 | $185,551.90 | $1,465.17 | $0.00 | $1,049.14 | $188,066.21 |
| 247 | $188,066.21 | $1,465.17 | $0.00 | $1,063.35 | $190,594.73 |
| 248 | $190,594.73 | $1,465.17 | $0.00 | $1,077.65 | $193,137.55 |
| 249 | $193,137.55 | $1,465.17 | $0.00 | $1,092.03 | $195,694.75 |
| 250 | $195,694.75 | $1,465.17 | $0.00 | $1,106.49 | $198,266.41 |
| 251 | $198,266.41 | $1,465.17 | $0.00 | $1,121.03 | $200,852.61 |
| 252 | $200,852.61 | $1,465.17 | $0.00 | $1,135.65 | $203,453.43 |
| 253 | $203,453.43 | $0.00 | $204,605.89 | $1,150.36 | -$2.10 |