How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $155,178 |
| Monthly savings required | $1,228 |
How much will it cost to send your child to Savannah College of Art and Design in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $620,710.13 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,228.35 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 | $59,840.00 |
| 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 Savannah College of Art and Design in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,228.35 | $0.00 | $0.00 | $1,228.35 |
| 2 | $1,228.35 | $1,228.35 | $0.00 | $6.95 | $2,463.65 |
| 3 | $2,463.65 | $1,228.35 | $0.00 | $13.93 | $3,705.93 |
| 4 | $3,705.93 | $1,228.35 | $0.00 | $20.95 | $4,955.23 |
| 5 | $4,955.23 | $1,228.35 | $0.00 | $28.02 | $6,211.60 |
| 6 | $6,211.60 | $1,228.35 | $0.00 | $35.12 | $7,475.07 |
| 7 | $7,475.07 | $1,228.35 | $0.00 | $42.27 | $8,745.69 |
| 8 | $8,745.69 | $1,228.35 | $0.00 | $49.45 | $10,023.49 |
| 9 | $10,023.49 | $1,228.35 | $0.00 | $56.67 | $11,308.51 |
| 10 | $11,308.51 | $1,228.35 | $0.00 | $63.94 | $12,600.80 |
| 11 | $12,600.80 | $1,228.35 | $0.00 | $71.25 | $13,900.40 |
| 12 | $13,900.40 | $1,228.35 | $0.00 | $78.59 | $15,207.34 |
| 13 | $15,207.34 | $1,228.35 | $0.00 | $85.98 | $16,521.67 |
| 14 | $16,521.67 | $1,228.35 | $0.00 | $93.42 | $17,843.44 |
| 15 | $17,843.44 | $1,228.35 | $0.00 | $100.89 | $19,172.68 |
| 16 | $19,172.68 | $1,228.35 | $0.00 | $108.41 | $20,509.44 |
| 17 | $20,509.44 | $1,228.35 | $0.00 | $115.96 | $21,853.75 |
| 18 | $21,853.75 | $1,228.35 | $0.00 | $123.56 | $23,205.66 |
| 19 | $23,205.66 | $1,228.35 | $0.00 | $131.21 | $24,565.22 |
| 20 | $24,565.22 | $1,228.35 | $0.00 | $138.90 | $25,932.47 |
| 21 | $25,932.47 | $1,228.35 | $0.00 | $146.63 | $27,307.45 |
| 22 | $27,307.45 | $1,228.35 | $0.00 | $154.40 | $28,690.20 |
| 23 | $28,690.20 | $1,228.35 | $0.00 | $162.22 | $30,080.77 |
| 24 | $30,080.77 | $1,228.35 | $0.00 | $170.08 | $31,479.20 |
| 25 | $31,479.20 | $1,228.35 | $0.00 | $177.99 | $32,885.54 |
| 26 | $32,885.54 | $1,228.35 | $0.00 | $185.94 | $34,299.83 |
| 27 | $34,299.83 | $1,228.35 | $0.00 | $193.94 | $35,722.12 |
| 28 | $35,722.12 | $1,228.35 | $0.00 | $201.98 | $37,152.45 |
| 29 | $37,152.45 | $1,228.35 | $0.00 | $210.07 | $38,590.87 |
| 30 | $38,590.87 | $1,228.35 | $0.00 | $218.20 | $40,037.42 |
| 31 | $40,037.42 | $1,228.35 | $0.00 | $226.38 | $41,492.15 |
| 32 | $41,492.15 | $1,228.35 | $0.00 | $234.60 | $42,955.10 |
| 33 | $42,955.10 | $1,228.35 | $0.00 | $242.87 | $44,426.32 |
| 34 | $44,426.32 | $1,228.35 | $0.00 | $251.19 | $45,905.86 |
| 35 | $45,905.86 | $1,228.35 | $0.00 | $259.56 | $47,393.77 |
| 36 | $47,393.77 | $1,228.35 | $0.00 | $267.97 | $48,890.09 |
| 37 | $48,890.09 | $1,228.35 | $0.00 | $276.43 | $50,394.87 |
| 38 | $50,394.87 | $1,228.35 | $0.00 | $284.94 | $51,908.16 |
| 39 | $51,908.16 | $1,228.35 | $0.00 | $293.50 | $53,430.01 |
| 40 | $53,430.01 | $1,228.35 | $0.00 | $302.10 | $54,960.46 |
| 41 | $54,960.46 | $1,228.35 | $0.00 | $310.75 | $56,499.56 |
| 42 | $56,499.56 | $1,228.35 | $0.00 | $319.46 | $58,047.37 |
| 43 | $58,047.37 | $1,228.35 | $0.00 | $328.21 | $59,603.93 |
| 44 | $59,603.93 | $1,228.35 | $0.00 | $337.01 | $61,169.29 |
| 45 | $61,169.29 | $1,228.35 | $0.00 | $345.86 | $62,743.50 |
| 46 | $62,743.50 | $1,228.35 | $0.00 | $354.76 | $64,326.61 |
| 47 | $64,326.61 | $1,228.35 | $0.00 | $363.71 | $65,918.67 |
| 48 | $65,918.67 | $1,228.35 | $0.00 | $372.71 | $67,519.73 |
| 49 | $67,519.73 | $1,228.35 | $0.00 | $381.77 | $69,129.85 |
| 50 | $69,129.85 | $1,228.35 | $0.00 | $390.87 | $70,749.07 |
| 51 | $70,749.07 | $1,228.35 | $0.00 | $400.03 | $72,377.45 |
| 52 | $72,377.45 | $1,228.35 | $0.00 | $409.23 | $74,015.03 |
| 53 | $74,015.03 | $1,228.35 | $0.00 | $418.49 | $75,661.87 |
| 54 | $75,661.87 | $1,228.35 | $0.00 | $427.80 | $77,318.02 |
| 55 | $77,318.02 | $1,228.35 | $0.00 | $437.17 | $78,983.54 |
| 56 | $78,983.54 | $1,228.35 | $0.00 | $446.58 | $80,658.47 |
| 57 | $80,658.47 | $1,228.35 | $0.00 | $456.05 | $82,342.87 |
| 58 | $82,342.87 | $1,228.35 | $0.00 | $465.58 | $84,036.80 |
| 59 | $84,036.80 | $1,228.35 | $0.00 | $475.16 | $85,740.31 |
| 60 | $85,740.31 | $1,228.35 | $0.00 | $484.79 | $87,453.45 |
| 61 | $87,453.45 | $1,228.35 | $0.00 | $494.47 | $89,176.27 |
| 62 | $89,176.27 | $1,228.35 | $0.00 | $504.22 | $90,908.84 |
| 63 | $90,908.84 | $1,228.35 | $0.00 | $514.01 | $92,651.20 |
| 64 | $92,651.20 | $1,228.35 | $0.00 | $523.86 | $94,403.41 |
| 65 | $94,403.41 | $1,228.35 | $0.00 | $533.77 | $96,165.53 |
| 66 | $96,165.53 | $1,228.35 | $0.00 | $543.73 | $97,937.61 |
| 67 | $97,937.61 | $1,228.35 | $0.00 | $553.75 | $99,719.71 |
| 68 | $99,719.71 | $1,228.35 | $0.00 | $563.83 | $101,511.89 |
| 69 | $101,511.89 | $1,228.35 | $0.00 | $573.96 | $103,314.20 |
| 70 | $103,314.20 | $1,228.35 | $0.00 | $584.15 | $105,126.70 |
| 71 | $105,126.70 | $1,228.35 | $0.00 | $594.40 | $106,949.45 |
| 72 | $106,949.45 | $1,228.35 | $0.00 | $604.71 | $108,782.51 |
| 73 | $108,782.51 | $1,228.35 | $0.00 | $615.07 | $110,625.93 |
| 74 | $110,625.93 | $1,228.35 | $0.00 | $625.50 | $112,479.78 |
| 75 | $112,479.78 | $1,228.35 | $0.00 | $635.98 | $114,344.11 |
| 76 | $114,344.11 | $1,228.35 | $0.00 | $646.52 | $116,218.98 |
| 77 | $116,218.98 | $1,228.35 | $0.00 | $657.12 | $118,104.45 |
| 78 | $118,104.45 | $1,228.35 | $0.00 | $667.78 | $120,000.58 |
| 79 | $120,000.58 | $1,228.35 | $0.00 | $678.50 | $121,907.43 |
| 80 | $121,907.43 | $1,228.35 | $0.00 | $689.28 | $123,825.06 |
| 81 | $123,825.06 | $1,228.35 | $0.00 | $700.12 | $125,753.53 |
| 82 | $125,753.53 | $1,228.35 | $0.00 | $711.03 | $127,692.91 |
| 83 | $127,692.91 | $1,228.35 | $0.00 | $721.99 | $129,643.25 |
| 84 | $129,643.25 | $1,228.35 | $0.00 | $733.02 | $131,604.62 |
| 85 | $131,604.62 | $1,228.35 | $0.00 | $744.11 | $133,577.08 |
| 86 | $133,577.08 | $1,228.35 | $0.00 | $755.26 | $135,560.69 |
| 87 | $135,560.69 | $1,228.35 | $0.00 | $766.48 | $137,555.52 |
| 88 | $137,555.52 | $1,228.35 | $0.00 | $777.76 | $139,561.63 |
| 89 | $139,561.63 | $1,228.35 | $0.00 | $789.10 | $141,579.08 |
| 90 | $141,579.08 | $1,228.35 | $0.00 | $800.51 | $143,607.94 |
| 91 | $143,607.94 | $1,228.35 | $0.00 | $811.98 | $145,648.27 |
| 92 | $145,648.27 | $1,228.35 | $0.00 | $823.52 | $147,700.14 |
| 93 | $147,700.14 | $1,228.35 | $0.00 | $835.12 | $149,763.61 |
| 94 | $149,763.61 | $1,228.35 | $0.00 | $846.79 | $151,838.75 |
| 95 | $151,838.75 | $1,228.35 | $0.00 | $858.52 | $153,925.62 |
| 96 | $153,925.62 | $1,228.35 | $0.00 | $870.32 | $156,024.29 |
| 97 | $156,024.29 | $1,228.35 | $0.00 | $882.18 | $158,134.82 |
| 98 | $158,134.82 | $1,228.35 | $0.00 | $894.12 | $160,257.29 |
| 99 | $160,257.29 | $1,228.35 | $0.00 | $906.12 | $162,391.76 |
| 100 | $162,391.76 | $1,228.35 | $0.00 | $918.19 | $164,538.30 |
| 101 | $164,538.30 | $1,228.35 | $0.00 | $930.32 | $166,696.97 |
| 102 | $166,696.97 | $1,228.35 | $0.00 | $942.53 | $168,867.85 |
| 103 | $168,867.85 | $1,228.35 | $0.00 | $954.80 | $171,051.00 |
| 104 | $171,051.00 | $1,228.35 | $0.00 | $967.15 | $173,246.50 |
| 105 | $173,246.50 | $1,228.35 | $0.00 | $979.56 | $175,454.41 |
| 106 | $175,454.41 | $1,228.35 | $0.00 | $992.04 | $177,674.80 |
| 107 | $177,674.80 | $1,228.35 | $0.00 | $1,004.60 | $179,907.75 |
| 108 | $179,907.75 | $1,228.35 | $0.00 | $1,017.22 | $182,153.32 |
| 109 | $182,153.32 | $1,228.35 | $0.00 | $1,029.92 | $184,411.59 |
| 110 | $184,411.59 | $1,228.35 | $0.00 | $1,042.69 | $186,682.63 |
| 111 | $186,682.63 | $1,228.35 | $0.00 | $1,055.53 | $188,966.51 |
| 112 | $188,966.51 | $1,228.35 | $0.00 | $1,068.44 | $191,263.30 |
| 113 | $191,263.30 | $1,228.35 | $0.00 | $1,081.43 | $193,573.08 |
| 114 | $193,573.08 | $1,228.35 | $0.00 | $1,094.49 | $195,895.92 |
| 115 | $195,895.92 | $1,228.35 | $0.00 | $1,107.62 | $198,231.89 |
| 116 | $198,231.89 | $1,228.35 | $0.00 | $1,120.83 | $200,581.07 |
| 117 | $200,581.07 | $1,228.35 | $0.00 | $1,134.11 | $202,943.53 |
| 118 | $202,943.53 | $1,228.35 | $0.00 | $1,147.47 | $205,319.35 |
| 119 | $205,319.35 | $1,228.35 | $0.00 | $1,160.91 | $207,708.61 |
| 120 | $207,708.61 | $1,228.35 | $0.00 | $1,174.41 | $210,111.37 |
| 121 | $210,111.37 | $1,228.35 | $0.00 | $1,188.00 | $212,527.72 |
| 122 | $212,527.72 | $1,228.35 | $0.00 | $1,201.66 | $214,957.73 |
| 123 | $214,957.73 | $1,228.35 | $0.00 | $1,215.40 | $217,401.48 |
| 124 | $217,401.48 | $1,228.35 | $0.00 | $1,229.22 | $219,859.05 |
| 125 | $219,859.05 | $1,228.35 | $0.00 | $1,243.12 | $222,330.52 |
| 126 | $222,330.52 | $1,228.35 | $0.00 | $1,257.09 | $224,815.96 |
| 127 | $224,815.96 | $1,228.35 | $0.00 | $1,271.14 | $227,315.45 |
| 128 | $227,315.45 | $1,228.35 | $0.00 | $1,285.27 | $229,829.07 |
| 129 | $229,829.07 | $1,228.35 | $0.00 | $1,299.49 | $232,356.91 |
| 130 | $232,356.91 | $1,228.35 | $0.00 | $1,313.78 | $234,899.04 |
| 131 | $234,899.04 | $1,228.35 | $0.00 | $1,328.15 | $237,455.54 |
| 132 | $237,455.54 | $1,228.35 | $0.00 | $1,342.61 | $240,026.50 |
| 133 | $240,026.50 | $1,228.35 | $0.00 | $1,357.14 | $242,611.99 |
| 134 | $242,611.99 | $1,228.35 | $0.00 | $1,371.76 | $245,212.10 |
| 135 | $245,212.10 | $1,228.35 | $0.00 | $1,386.46 | $247,826.91 |
| 136 | $247,826.91 | $1,228.35 | $0.00 | $1,401.25 | $250,456.51 |
| 137 | $250,456.51 | $1,228.35 | $0.00 | $1,416.12 | $253,100.98 |
| 138 | $253,100.98 | $1,228.35 | $0.00 | $1,431.07 | $255,760.40 |
| 139 | $255,760.40 | $1,228.35 | $0.00 | $1,446.11 | $258,434.86 |
| 140 | $258,434.86 | $1,228.35 | $0.00 | $1,461.23 | $261,124.44 |
| 141 | $261,124.44 | $1,228.35 | $0.00 | $1,476.44 | $263,829.23 |
| 142 | $263,829.23 | $1,228.35 | $0.00 | $1,491.73 | $266,549.31 |
| 143 | $266,549.31 | $1,228.35 | $0.00 | $1,507.11 | $269,284.77 |
| 144 | $269,284.77 | $1,228.35 | $0.00 | $1,522.58 | $272,035.70 |
| 145 | $272,035.70 | $1,228.35 | $0.00 | $1,538.13 | $274,802.18 |
| 146 | $274,802.18 | $1,228.35 | $0.00 | $1,553.77 | $277,584.30 |
| 147 | $277,584.30 | $1,228.35 | $0.00 | $1,569.50 | $280,382.15 |
| 148 | $280,382.15 | $1,228.35 | $0.00 | $1,585.32 | $283,195.82 |
| 149 | $283,195.82 | $1,228.35 | $0.00 | $1,601.23 | $286,025.40 |
| 150 | $286,025.40 | $1,228.35 | $0.00 | $1,617.23 | $288,870.98 |
| 151 | $288,870.98 | $1,228.35 | $0.00 | $1,633.32 | $291,732.65 |
| 152 | $291,732.65 | $1,228.35 | $0.00 | $1,649.50 | $294,610.50 |
| 153 | $294,610.50 | $1,228.35 | $0.00 | $1,665.77 | $297,504.62 |
| 154 | $297,504.62 | $1,228.35 | $0.00 | $1,682.13 | $300,415.10 |
| 155 | $300,415.10 | $1,228.35 | $0.00 | $1,698.59 | $303,342.04 |
| 156 | $303,342.04 | $1,228.35 | $0.00 | $1,715.14 | $306,285.53 |
| 157 | $306,285.53 | $1,228.35 | $0.00 | $1,731.78 | $309,245.66 |
| 158 | $309,245.66 | $1,228.35 | $0.00 | $1,748.52 | $312,222.53 |
| 159 | $312,222.53 | $1,228.35 | $0.00 | $1,765.35 | $315,216.23 |
| 160 | $315,216.23 | $1,228.35 | $0.00 | $1,782.28 | $318,226.86 |
| 161 | $318,226.86 | $1,228.35 | $0.00 | $1,799.30 | $321,254.51 |
| 162 | $321,254.51 | $1,228.35 | $0.00 | $1,816.42 | $324,299.28 |
| 163 | $324,299.28 | $1,228.35 | $0.00 | $1,833.64 | $327,361.27 |
| 164 | $327,361.27 | $1,228.35 | $0.00 | $1,850.95 | $330,440.57 |
| 165 | $330,440.57 | $1,228.35 | $0.00 | $1,868.36 | $333,537.28 |
| 166 | $333,537.28 | $1,228.35 | $0.00 | $1,885.87 | $336,651.50 |
| 167 | $336,651.50 | $1,228.35 | $0.00 | $1,903.48 | $339,783.33 |
| 168 | $339,783.33 | $1,228.35 | $0.00 | $1,921.18 | $342,932.86 |
| 169 | $342,932.86 | $1,228.35 | $0.00 | $1,938.99 | $346,100.20 |
| 170 | $346,100.20 | $1,228.35 | $0.00 | $1,956.90 | $349,285.45 |
| 171 | $349,285.45 | $1,228.35 | $0.00 | $1,974.91 | $352,488.71 |
| 172 | $352,488.71 | $1,228.35 | $0.00 | $1,993.02 | $355,710.08 |
| 173 | $355,710.08 | $1,228.35 | $0.00 | $2,011.24 | $358,949.67 |
| 174 | $358,949.67 | $1,228.35 | $0.00 | $2,029.55 | $362,207.57 |
| 175 | $362,207.57 | $1,228.35 | $0.00 | $2,047.97 | $365,483.89 |
| 176 | $365,483.89 | $1,228.35 | $0.00 | $2,066.50 | $368,778.74 |
| 177 | $368,778.74 | $1,228.35 | $0.00 | $2,085.13 | $372,092.22 |
| 178 | $372,092.22 | $1,228.35 | $0.00 | $2,103.86 | $375,424.43 |
| 179 | $375,424.43 | $1,228.35 | $0.00 | $2,122.70 | $378,775.48 |
| 180 | $378,775.48 | $1,228.35 | $0.00 | $2,141.65 | $382,145.48 |
| 181 | $382,145.48 | $1,228.35 | $0.00 | $2,160.71 | $385,534.54 |
| 182 | $385,534.54 | $1,228.35 | $0.00 | $2,179.87 | $388,942.76 |
| 183 | $388,942.76 | $1,228.35 | $0.00 | $2,199.14 | $392,370.25 |
| 184 | $392,370.25 | $1,228.35 | $0.00 | $2,218.52 | $395,817.12 |
| 185 | $395,817.12 | $1,228.35 | $0.00 | $2,238.01 | $399,283.48 |
| 186 | $399,283.48 | $1,228.35 | $0.00 | $2,257.61 | $402,769.44 |
| 187 | $402,769.44 | $1,228.35 | $0.00 | $2,277.32 | $406,275.11 |
| 188 | $406,275.11 | $1,228.35 | $0.00 | $2,297.14 | $409,800.60 |
| 189 | $409,800.60 | $1,228.35 | $0.00 | $2,317.07 | $413,346.02 |
| 190 | $413,346.02 | $1,228.35 | $0.00 | $2,337.12 | $416,911.49 |
| 191 | $416,911.49 | $1,228.35 | $0.00 | $2,357.28 | $420,497.12 |
| 192 | $420,497.12 | $1,228.35 | $0.00 | $2,377.55 | $424,103.02 |
| 193 | $424,103.02 | $1,228.35 | $0.00 | $2,397.94 | $427,729.31 |
| 194 | $427,729.31 | $1,228.35 | $0.00 | $2,418.44 | $431,376.10 |
| 195 | $431,376.10 | $1,228.35 | $0.00 | $2,439.06 | $435,043.51 |
| 196 | $435,043.51 | $1,228.35 | $0.00 | $2,459.80 | $438,731.66 |
| 197 | $438,731.66 | $1,228.35 | $0.00 | $2,480.65 | $442,440.66 |
| 198 | $442,440.66 | $1,228.35 | $0.00 | $2,501.62 | $446,170.63 |
| 199 | $446,170.63 | $1,228.35 | $0.00 | $2,522.71 | $449,921.69 |
| 200 | $449,921.69 | $1,228.35 | $0.00 | $2,543.92 | $453,693.96 |
| 201 | $453,693.96 | $1,228.35 | $0.00 | $2,565.25 | $457,487.56 |
| 202 | $457,487.56 | $1,228.35 | $0.00 | $2,586.70 | $461,302.61 |
| 203 | $461,302.61 | $1,228.35 | $0.00 | $2,608.27 | $465,139.23 |
| 204 | $465,139.23 | $1,228.35 | $0.00 | $2,629.96 | $468,997.54 |
| 205 | $468,997.54 | $1,228.35 | $0.00 | $2,651.78 | $472,877.67 |
| 206 | $472,877.67 | $1,228.35 | $0.00 | $2,673.72 | $476,779.74 |
| 207 | $476,779.74 | $1,228.35 | $0.00 | $2,695.78 | $480,703.87 |
| 208 | $480,703.87 | $1,228.35 | $0.00 | $2,717.97 | $484,650.19 |
| 209 | $484,650.19 | $1,228.35 | $0.00 | $2,740.28 | $488,618.82 |
| 210 | $488,618.82 | $1,228.35 | $0.00 | $2,762.72 | $492,609.89 |
| 211 | $492,609.89 | $1,228.35 | $0.00 | $2,785.29 | $496,623.53 |
| 212 | $496,623.53 | $1,228.35 | $0.00 | $2,807.98 | $500,659.86 |
| 213 | $500,659.86 | $1,228.35 | $0.00 | $2,830.80 | $504,719.01 |
| 214 | $504,719.01 | $1,228.35 | $0.00 | $2,853.75 | $508,801.11 |
| 215 | $508,801.11 | $1,228.35 | $0.00 | $2,876.84 | $512,906.30 |
| 216 | $512,906.30 | $1,228.35 | $0.00 | $2,900.05 | $517,034.70 |
| 217 | $517,034.70 | $1,228.35 | $144,012.09 | $2,923.39 | $377,174.35 |
| 218 | $377,174.35 | $1,228.35 | $0.00 | $2,132.60 | $380,535.30 |
| 219 | $380,535.30 | $1,228.35 | $0.00 | $2,151.60 | $383,915.25 |
| 220 | $383,915.25 | $1,228.35 | $0.00 | $2,170.71 | $387,314.31 |
| 221 | $387,314.31 | $1,228.35 | $0.00 | $2,189.93 | $390,732.59 |
| 222 | $390,732.59 | $1,228.35 | $0.00 | $2,209.26 | $394,170.20 |
| 223 | $394,170.20 | $1,228.35 | $0.00 | $2,228.70 | $397,627.25 |
| 224 | $397,627.25 | $1,228.35 | $0.00 | $2,248.24 | $401,103.84 |
| 225 | $401,103.84 | $1,228.35 | $0.00 | $2,267.90 | $404,600.09 |
| 226 | $404,600.09 | $1,228.35 | $0.00 | $2,287.67 | $408,116.11 |
| 227 | $408,116.11 | $1,228.35 | $0.00 | $2,307.55 | $411,652.01 |
| 228 | $411,652.01 | $1,228.35 | $0.00 | $2,327.54 | $415,207.90 |
| 229 | $415,207.90 | $1,228.35 | $151,212.70 | $2,347.65 | $267,571.20 |
| 230 | $267,571.20 | $1,228.35 | $0.00 | $1,512.89 | $270,312.44 |
| 231 | $270,312.44 | $1,228.35 | $0.00 | $1,528.39 | $273,069.18 |
| 232 | $273,069.18 | $1,228.35 | $0.00 | $1,543.97 | $275,841.50 |
| 233 | $275,841.50 | $1,228.35 | $0.00 | $1,559.65 | $278,629.50 |
| 234 | $278,629.50 | $1,228.35 | $0.00 | $1,575.41 | $281,433.26 |
| 235 | $281,433.26 | $1,228.35 | $0.00 | $1,591.26 | $284,252.87 |
| 236 | $284,252.87 | $1,228.35 | $0.00 | $1,607.21 | $287,088.43 |
| 237 | $287,088.43 | $1,228.35 | $0.00 | $1,623.24 | $289,940.02 |
| 238 | $289,940.02 | $1,228.35 | $0.00 | $1,639.36 | $292,807.73 |
| 239 | $292,807.73 | $1,228.35 | $0.00 | $1,655.58 | $295,691.66 |
| 240 | $295,691.66 | $1,228.35 | $0.00 | $1,671.88 | $298,591.89 |
| 241 | $298,591.89 | $1,228.35 | $158,773.33 | $1,688.28 | $142,735.19 |
| 242 | $142,735.19 | $1,228.35 | $0.00 | $807.05 | $144,770.59 |
| 243 | $144,770.59 | $1,228.35 | $0.00 | $818.55 | $146,817.49 |
| 244 | $146,817.49 | $1,228.35 | $0.00 | $830.13 | $148,875.97 |
| 245 | $148,875.97 | $1,228.35 | $0.00 | $841.77 | $150,946.09 |
| 246 | $150,946.09 | $1,228.35 | $0.00 | $853.47 | $153,027.91 |
| 247 | $153,027.91 | $1,228.35 | $0.00 | $865.24 | $155,121.50 |
| 248 | $155,121.50 | $1,228.35 | $0.00 | $877.08 | $157,226.93 |
| 249 | $157,226.93 | $1,228.35 | $0.00 | $888.98 | $159,344.26 |
| 250 | $159,344.26 | $1,228.35 | $0.00 | $900.96 | $161,473.57 |
| 251 | $161,473.57 | $1,228.35 | $0.00 | $913.00 | $163,614.92 |
| 252 | $163,614.92 | $1,228.35 | $0.00 | $925.10 | $165,768.37 |
| 253 | $165,768.37 | $0.00 | $166,712.00 | $937.28 | ($6.35) |