How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $152,750 |
| Monthly savings required | $1,209 |
How much will it cost to send your child to Cleveland Institute of Music in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $611,001.16 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,209.15 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 | $58,904.00 |
| 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 Cleveland Institute of Music in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,209.15 | $0.00 | $0.00 | $1,209.15 |
| 2 | $1,209.15 | $1,209.15 | $0.00 | $6.84 | $2,425.14 |
| 3 | $2,425.14 | $1,209.15 | $0.00 | $13.71 | $3,648.00 |
| 4 | $3,648.00 | $1,209.15 | $0.00 | $20.63 | $4,877.78 |
| 5 | $4,877.78 | $1,209.15 | $0.00 | $27.58 | $6,114.51 |
| 6 | $6,114.51 | $1,209.15 | $0.00 | $34.57 | $7,358.23 |
| 7 | $7,358.23 | $1,209.15 | $0.00 | $41.60 | $8,608.98 |
| 8 | $8,608.98 | $1,209.15 | $0.00 | $48.68 | $9,866.81 |
| 9 | $9,866.81 | $1,209.15 | $0.00 | $55.79 | $11,131.75 |
| 10 | $11,131.75 | $1,209.15 | $0.00 | $62.94 | $12,403.84 |
| 11 | $12,403.84 | $1,209.15 | $0.00 | $70.13 | $13,683.12 |
| 12 | $13,683.12 | $1,209.15 | $0.00 | $77.37 | $14,969.64 |
| 13 | $14,969.64 | $1,209.15 | $0.00 | $84.64 | $16,263.43 |
| 14 | $16,263.43 | $1,209.15 | $0.00 | $91.96 | $17,564.54 |
| 15 | $17,564.54 | $1,209.15 | $0.00 | $99.31 | $18,873.00 |
| 16 | $18,873.00 | $1,209.15 | $0.00 | $106.71 | $20,188.86 |
| 17 | $20,188.86 | $1,209.15 | $0.00 | $114.15 | $21,512.16 |
| 18 | $21,512.16 | $1,209.15 | $0.00 | $121.63 | $22,842.94 |
| 19 | $22,842.94 | $1,209.15 | $0.00 | $129.16 | $24,181.25 |
| 20 | $24,181.25 | $1,209.15 | $0.00 | $136.72 | $25,527.12 |
| 21 | $25,527.12 | $1,209.15 | $0.00 | $144.33 | $26,880.60 |
| 22 | $26,880.60 | $1,209.15 | $0.00 | $151.99 | $28,241.74 |
| 23 | $28,241.74 | $1,209.15 | $0.00 | $159.68 | $29,610.57 |
| 24 | $29,610.57 | $1,209.15 | $0.00 | $167.42 | $30,987.14 |
| 25 | $30,987.14 | $1,209.15 | $0.00 | $175.21 | $32,371.50 |
| 26 | $32,371.50 | $1,209.15 | $0.00 | $183.03 | $33,763.68 |
| 27 | $33,763.68 | $1,209.15 | $0.00 | $190.90 | $35,163.73 |
| 28 | $35,163.73 | $1,209.15 | $0.00 | $198.82 | $36,571.70 |
| 29 | $36,571.70 | $1,209.15 | $0.00 | $206.78 | $37,987.63 |
| 30 | $37,987.63 | $1,209.15 | $0.00 | $214.79 | $39,411.57 |
| 31 | $39,411.57 | $1,209.15 | $0.00 | $222.84 | $40,843.56 |
| 32 | $40,843.56 | $1,209.15 | $0.00 | $230.94 | $42,283.65 |
| 33 | $42,283.65 | $1,209.15 | $0.00 | $239.08 | $43,731.88 |
| 34 | $43,731.88 | $1,209.15 | $0.00 | $247.27 | $45,188.30 |
| 35 | $45,188.30 | $1,209.15 | $0.00 | $255.50 | $46,652.95 |
| 36 | $46,652.95 | $1,209.15 | $0.00 | $263.78 | $48,125.88 |
| 37 | $48,125.88 | $1,209.15 | $0.00 | $272.11 | $49,607.14 |
| 38 | $49,607.14 | $1,209.15 | $0.00 | $280.49 | $51,096.78 |
| 39 | $51,096.78 | $1,209.15 | $0.00 | $288.91 | $52,594.84 |
| 40 | $52,594.84 | $1,209.15 | $0.00 | $297.38 | $54,101.37 |
| 41 | $54,101.37 | $1,209.15 | $0.00 | $305.90 | $55,616.42 |
| 42 | $55,616.42 | $1,209.15 | $0.00 | $314.46 | $57,140.03 |
| 43 | $57,140.03 | $1,209.15 | $0.00 | $323.08 | $58,672.26 |
| 44 | $58,672.26 | $1,209.15 | $0.00 | $331.74 | $60,213.15 |
| 45 | $60,213.15 | $1,209.15 | $0.00 | $340.45 | $61,762.75 |
| 46 | $61,762.75 | $1,209.15 | $0.00 | $349.22 | $63,321.12 |
| 47 | $63,321.12 | $1,209.15 | $0.00 | $358.03 | $64,888.30 |
| 48 | $64,888.30 | $1,209.15 | $0.00 | $366.89 | $66,464.34 |
| 49 | $66,464.34 | $1,209.15 | $0.00 | $375.80 | $68,049.29 |
| 50 | $68,049.29 | $1,209.15 | $0.00 | $384.76 | $69,643.20 |
| 51 | $69,643.20 | $1,209.15 | $0.00 | $393.77 | $71,246.12 |
| 52 | $71,246.12 | $1,209.15 | $0.00 | $402.84 | $72,858.11 |
| 53 | $72,858.11 | $1,209.15 | $0.00 | $411.95 | $74,479.21 |
| 54 | $74,479.21 | $1,209.15 | $0.00 | $421.12 | $76,109.48 |
| 55 | $76,109.48 | $1,209.15 | $0.00 | $430.33 | $77,748.96 |
| 56 | $77,748.96 | $1,209.15 | $0.00 | $439.60 | $79,397.71 |
| 57 | $79,397.71 | $1,209.15 | $0.00 | $448.93 | $81,055.79 |
| 58 | $81,055.79 | $1,209.15 | $0.00 | $458.30 | $82,723.24 |
| 59 | $82,723.24 | $1,209.15 | $0.00 | $467.73 | $84,400.12 |
| 60 | $84,400.12 | $1,209.15 | $0.00 | $477.21 | $86,086.48 |
| 61 | $86,086.48 | $1,209.15 | $0.00 | $486.75 | $87,782.38 |
| 62 | $87,782.38 | $1,209.15 | $0.00 | $496.33 | $89,487.86 |
| 63 | $89,487.86 | $1,209.15 | $0.00 | $505.98 | $91,202.99 |
| 64 | $91,202.99 | $1,209.15 | $0.00 | $515.67 | $92,927.81 |
| 65 | $92,927.81 | $1,209.15 | $0.00 | $525.43 | $94,662.39 |
| 66 | $94,662.39 | $1,209.15 | $0.00 | $535.23 | $96,406.77 |
| 67 | $96,406.77 | $1,209.15 | $0.00 | $545.10 | $98,161.02 |
| 68 | $98,161.02 | $1,209.15 | $0.00 | $555.02 | $99,925.19 |
| 69 | $99,925.19 | $1,209.15 | $0.00 | $564.99 | $101,699.33 |
| 70 | $101,699.33 | $1,209.15 | $0.00 | $575.02 | $103,483.50 |
| 71 | $103,483.50 | $1,209.15 | $0.00 | $585.11 | $105,277.76 |
| 72 | $105,277.76 | $1,209.15 | $0.00 | $595.26 | $107,082.17 |
| 73 | $107,082.17 | $1,209.15 | $0.00 | $605.46 | $108,896.78 |
| 74 | $108,896.78 | $1,209.15 | $0.00 | $615.72 | $110,721.65 |
| 75 | $110,721.65 | $1,209.15 | $0.00 | $626.04 | $112,556.84 |
| 76 | $112,556.84 | $1,209.15 | $0.00 | $636.41 | $114,402.40 |
| 77 | $114,402.40 | $1,209.15 | $0.00 | $646.85 | $116,258.40 |
| 78 | $116,258.40 | $1,209.15 | $0.00 | $657.34 | $118,124.89 |
| 79 | $118,124.89 | $1,209.15 | $0.00 | $667.90 | $120,001.94 |
| 80 | $120,001.94 | $1,209.15 | $0.00 | $678.51 | $121,889.60 |
| 81 | $121,889.60 | $1,209.15 | $0.00 | $689.18 | $123,787.93 |
| 82 | $123,787.93 | $1,209.15 | $0.00 | $699.91 | $125,696.99 |
| 83 | $125,696.99 | $1,209.15 | $0.00 | $710.71 | $127,616.85 |
| 84 | $127,616.85 | $1,209.15 | $0.00 | $721.56 | $129,547.56 |
| 85 | $129,547.56 | $1,209.15 | $0.00 | $732.48 | $131,489.19 |
| 86 | $131,489.19 | $1,209.15 | $0.00 | $743.46 | $133,441.80 |
| 87 | $133,441.80 | $1,209.15 | $0.00 | $754.50 | $135,405.45 |
| 88 | $135,405.45 | $1,209.15 | $0.00 | $765.60 | $137,380.20 |
| 89 | $137,380.20 | $1,209.15 | $0.00 | $776.77 | $139,366.12 |
| 90 | $139,366.12 | $1,209.15 | $0.00 | $788.00 | $141,363.27 |
| 91 | $141,363.27 | $1,209.15 | $0.00 | $799.29 | $143,371.71 |
| 92 | $143,371.71 | $1,209.15 | $0.00 | $810.64 | $145,391.50 |
| 93 | $145,391.50 | $1,209.15 | $0.00 | $822.06 | $147,422.71 |
| 94 | $147,422.71 | $1,209.15 | $0.00 | $833.55 | $149,465.41 |
| 95 | $149,465.41 | $1,209.15 | $0.00 | $845.10 | $151,519.66 |
| 96 | $151,519.66 | $1,209.15 | $0.00 | $856.71 | $153,585.52 |
| 97 | $153,585.52 | $1,209.15 | $0.00 | $868.39 | $155,663.06 |
| 98 | $155,663.06 | $1,209.15 | $0.00 | $880.14 | $157,752.35 |
| 99 | $157,752.35 | $1,209.15 | $0.00 | $891.95 | $159,853.45 |
| 100 | $159,853.45 | $1,209.15 | $0.00 | $903.83 | $161,966.43 |
| 101 | $161,966.43 | $1,209.15 | $0.00 | $915.78 | $164,091.36 |
| 102 | $164,091.36 | $1,209.15 | $0.00 | $927.80 | $166,228.31 |
| 103 | $166,228.31 | $1,209.15 | $0.00 | $939.88 | $168,377.34 |
| 104 | $168,377.34 | $1,209.15 | $0.00 | $952.03 | $170,538.52 |
| 105 | $170,538.52 | $1,209.15 | $0.00 | $964.25 | $172,711.92 |
| 106 | $172,711.92 | $1,209.15 | $0.00 | $976.54 | $174,897.61 |
| 107 | $174,897.61 | $1,209.15 | $0.00 | $988.90 | $177,095.66 |
| 108 | $177,095.66 | $1,209.15 | $0.00 | $1,001.32 | $179,306.13 |
| 109 | $179,306.13 | $1,209.15 | $0.00 | $1,013.82 | $181,529.10 |
| 110 | $181,529.10 | $1,209.15 | $0.00 | $1,026.39 | $183,764.64 |
| 111 | $183,764.64 | $1,209.15 | $0.00 | $1,039.03 | $186,012.82 |
| 112 | $186,012.82 | $1,209.15 | $0.00 | $1,051.74 | $188,273.71 |
| 113 | $188,273.71 | $1,209.15 | $0.00 | $1,064.53 | $190,547.39 |
| 114 | $190,547.39 | $1,209.15 | $0.00 | $1,077.38 | $192,833.92 |
| 115 | $192,833.92 | $1,209.15 | $0.00 | $1,090.31 | $195,133.38 |
| 116 | $195,133.38 | $1,209.15 | $0.00 | $1,103.31 | $197,445.84 |
| 117 | $197,445.84 | $1,209.15 | $0.00 | $1,116.39 | $199,771.38 |
| 118 | $199,771.38 | $1,209.15 | $0.00 | $1,129.54 | $202,110.07 |
| 119 | $202,110.07 | $1,209.15 | $0.00 | $1,142.76 | $204,461.98 |
| 120 | $204,461.98 | $1,209.15 | $0.00 | $1,156.06 | $206,827.19 |
| 121 | $206,827.19 | $1,209.15 | $0.00 | $1,169.43 | $209,205.77 |
| 122 | $209,205.77 | $1,209.15 | $0.00 | $1,182.88 | $211,597.80 |
| 123 | $211,597.80 | $1,209.15 | $0.00 | $1,196.40 | $214,003.35 |
| 124 | $214,003.35 | $1,209.15 | $0.00 | $1,210.01 | $216,422.51 |
| 125 | $216,422.51 | $1,209.15 | $0.00 | $1,223.68 | $218,855.34 |
| 126 | $218,855.34 | $1,209.15 | $0.00 | $1,237.44 | $221,301.93 |
| 127 | $221,301.93 | $1,209.15 | $0.00 | $1,251.27 | $223,762.35 |
| 128 | $223,762.35 | $1,209.15 | $0.00 | $1,265.18 | $226,236.68 |
| 129 | $226,236.68 | $1,209.15 | $0.00 | $1,279.18 | $228,725.01 |
| 130 | $228,725.01 | $1,209.15 | $0.00 | $1,293.24 | $231,227.40 |
| 131 | $231,227.40 | $1,209.15 | $0.00 | $1,307.39 | $233,743.94 |
| 132 | $233,743.94 | $1,209.15 | $0.00 | $1,321.62 | $236,274.71 |
| 133 | $236,274.71 | $1,209.15 | $0.00 | $1,335.93 | $238,819.79 |
| 134 | $238,819.79 | $1,209.15 | $0.00 | $1,350.32 | $241,379.26 |
| 135 | $241,379.26 | $1,209.15 | $0.00 | $1,364.79 | $243,953.20 |
| 136 | $243,953.20 | $1,209.15 | $0.00 | $1,379.35 | $246,541.70 |
| 137 | $246,541.70 | $1,209.15 | $0.00 | $1,393.98 | $249,144.83 |
| 138 | $249,144.83 | $1,209.15 | $0.00 | $1,408.70 | $251,762.68 |
| 139 | $251,762.68 | $1,209.15 | $0.00 | $1,423.50 | $254,395.33 |
| 140 | $254,395.33 | $1,209.15 | $0.00 | $1,438.39 | $257,042.87 |
| 141 | $257,042.87 | $1,209.15 | $0.00 | $1,453.36 | $259,705.38 |
| 142 | $259,705.38 | $1,209.15 | $0.00 | $1,468.41 | $262,382.94 |
| 143 | $262,382.94 | $1,209.15 | $0.00 | $1,483.55 | $265,075.64 |
| 144 | $265,075.64 | $1,209.15 | $0.00 | $1,498.78 | $267,783.57 |
| 145 | $267,783.57 | $1,209.15 | $0.00 | $1,514.09 | $270,506.81 |
| 146 | $270,506.81 | $1,209.15 | $0.00 | $1,529.48 | $273,245.44 |
| 147 | $273,245.44 | $1,209.15 | $0.00 | $1,544.97 | $275,999.56 |
| 148 | $275,999.56 | $1,209.15 | $0.00 | $1,560.54 | $278,769.25 |
| 149 | $278,769.25 | $1,209.15 | $0.00 | $1,576.20 | $281,554.60 |
| 150 | $281,554.60 | $1,209.15 | $0.00 | $1,591.95 | $284,355.70 |
| 151 | $284,355.70 | $1,209.15 | $0.00 | $1,607.79 | $287,172.64 |
| 152 | $287,172.64 | $1,209.15 | $0.00 | $1,623.72 | $290,005.51 |
| 153 | $290,005.51 | $1,209.15 | $0.00 | $1,639.73 | $292,854.39 |
| 154 | $292,854.39 | $1,209.15 | $0.00 | $1,655.84 | $295,719.38 |
| 155 | $295,719.38 | $1,209.15 | $0.00 | $1,672.04 | $298,600.57 |
| 156 | $298,600.57 | $1,209.15 | $0.00 | $1,688.33 | $301,498.05 |
| 157 | $301,498.05 | $1,209.15 | $0.00 | $1,704.71 | $304,411.91 |
| 158 | $304,411.91 | $1,209.15 | $0.00 | $1,721.19 | $307,342.25 |
| 159 | $307,342.25 | $1,209.15 | $0.00 | $1,737.76 | $310,289.16 |
| 160 | $310,289.16 | $1,209.15 | $0.00 | $1,754.42 | $313,252.73 |
| 161 | $313,252.73 | $1,209.15 | $0.00 | $1,771.18 | $316,233.06 |
| 162 | $316,233.06 | $1,209.15 | $0.00 | $1,788.03 | $319,230.24 |
| 163 | $319,230.24 | $1,209.15 | $0.00 | $1,804.97 | $322,244.36 |
| 164 | $322,244.36 | $1,209.15 | $0.00 | $1,822.02 | $325,275.53 |
| 165 | $325,275.53 | $1,209.15 | $0.00 | $1,839.16 | $328,323.84 |
| 166 | $328,323.84 | $1,209.15 | $0.00 | $1,856.39 | $331,389.38 |
| 167 | $331,389.38 | $1,209.15 | $0.00 | $1,873.72 | $334,472.25 |
| 168 | $334,472.25 | $1,209.15 | $0.00 | $1,891.15 | $337,572.55 |
| 169 | $337,572.55 | $1,209.15 | $0.00 | $1,908.68 | $340,690.38 |
| 170 | $340,690.38 | $1,209.15 | $0.00 | $1,926.31 | $343,825.84 |
| 171 | $343,825.84 | $1,209.15 | $0.00 | $1,944.04 | $346,979.03 |
| 172 | $346,979.03 | $1,209.15 | $0.00 | $1,961.87 | $350,150.05 |
| 173 | $350,150.05 | $1,209.15 | $0.00 | $1,979.80 | $353,339.00 |
| 174 | $353,339.00 | $1,209.15 | $0.00 | $1,997.83 | $356,545.98 |
| 175 | $356,545.98 | $1,209.15 | $0.00 | $2,015.96 | $359,771.09 |
| 176 | $359,771.09 | $1,209.15 | $0.00 | $2,034.20 | $363,014.44 |
| 177 | $363,014.44 | $1,209.15 | $0.00 | $2,052.54 | $366,276.13 |
| 178 | $366,276.13 | $1,209.15 | $0.00 | $2,070.98 | $369,556.26 |
| 179 | $369,556.26 | $1,209.15 | $0.00 | $2,089.52 | $372,854.93 |
| 180 | $372,854.93 | $1,209.15 | $0.00 | $2,108.18 | $376,172.26 |
| 181 | $376,172.26 | $1,209.15 | $0.00 | $2,126.93 | $379,508.34 |
| 182 | $379,508.34 | $1,209.15 | $0.00 | $2,145.80 | $382,863.29 |
| 183 | $382,863.29 | $1,209.15 | $0.00 | $2,164.76 | $386,237.20 |
| 184 | $386,237.20 | $1,209.15 | $0.00 | $2,183.84 | $389,630.19 |
| 185 | $389,630.19 | $1,209.15 | $0.00 | $2,203.03 | $393,042.37 |
| 186 | $393,042.37 | $1,209.15 | $0.00 | $2,222.32 | $396,473.84 |
| 187 | $396,473.84 | $1,209.15 | $0.00 | $2,241.72 | $399,924.71 |
| 188 | $399,924.71 | $1,209.15 | $0.00 | $2,261.23 | $403,395.09 |
| 189 | $403,395.09 | $1,209.15 | $0.00 | $2,280.85 | $406,885.09 |
| 190 | $406,885.09 | $1,209.15 | $0.00 | $2,300.59 | $410,394.83 |
| 191 | $410,394.83 | $1,209.15 | $0.00 | $2,320.43 | $413,924.41 |
| 192 | $413,924.41 | $1,209.15 | $0.00 | $2,340.39 | $417,473.95 |
| 193 | $417,473.95 | $1,209.15 | $0.00 | $2,360.46 | $421,043.56 |
| 194 | $421,043.56 | $1,209.15 | $0.00 | $2,380.64 | $424,633.35 |
| 195 | $424,633.35 | $1,209.15 | $0.00 | $2,400.94 | $428,243.44 |
| 196 | $428,243.44 | $1,209.15 | $0.00 | $2,421.35 | $431,873.94 |
| 197 | $431,873.94 | $1,209.15 | $0.00 | $2,441.88 | $435,524.97 |
| 198 | $435,524.97 | $1,209.15 | $0.00 | $2,462.52 | $439,196.64 |
| 199 | $439,196.64 | $1,209.15 | $0.00 | $2,483.28 | $442,889.07 |
| 200 | $442,889.07 | $1,209.15 | $0.00 | $2,504.16 | $446,602.38 |
| 201 | $446,602.38 | $1,209.15 | $0.00 | $2,525.15 | $450,336.68 |
| 202 | $450,336.68 | $1,209.15 | $0.00 | $2,546.27 | $454,092.10 |
| 203 | $454,092.10 | $1,209.15 | $0.00 | $2,567.50 | $457,868.75 |
| 204 | $457,868.75 | $1,209.15 | $0.00 | $2,588.86 | $461,666.76 |
| 205 | $461,666.76 | $1,209.15 | $0.00 | $2,610.33 | $465,486.24 |
| 206 | $465,486.24 | $1,209.15 | $0.00 | $2,631.93 | $469,327.32 |
| 207 | $469,327.32 | $1,209.15 | $0.00 | $2,653.64 | $473,190.11 |
| 208 | $473,190.11 | $1,209.15 | $0.00 | $2,675.49 | $477,074.75 |
| 209 | $477,074.75 | $1,209.15 | $0.00 | $2,697.45 | $480,981.35 |
| 210 | $480,981.35 | $1,209.15 | $0.00 | $2,719.54 | $484,910.04 |
| 211 | $484,910.04 | $1,209.15 | $0.00 | $2,741.75 | $488,860.94 |
| 212 | $488,860.94 | $1,209.15 | $0.00 | $2,764.09 | $492,834.18 |
| 213 | $492,834.18 | $1,209.15 | $0.00 | $2,786.56 | $496,829.89 |
| 214 | $496,829.89 | $1,209.15 | $0.00 | $2,809.15 | $500,848.19 |
| 215 | $500,848.19 | $1,209.15 | $0.00 | $2,831.87 | $504,889.21 |
| 216 | $504,889.21 | $1,209.15 | $0.00 | $2,854.72 | $508,953.08 |
| 217 | $508,953.08 | $1,209.15 | $141,759.50 | $2,877.69 | $371,280.42 |
| 218 | $371,280.42 | $1,209.15 | $0.00 | $2,099.27 | $374,588.84 |
| 219 | $374,588.84 | $1,209.15 | $0.00 | $2,117.98 | $377,915.97 |
| 220 | $377,915.97 | $1,209.15 | $0.00 | $2,136.79 | $381,261.91 |
| 221 | $381,261.91 | $1,209.15 | $0.00 | $2,155.71 | $384,626.77 |
| 222 | $384,626.77 | $1,209.15 | $0.00 | $2,174.74 | $388,010.66 |
| 223 | $388,010.66 | $1,209.15 | $0.00 | $2,193.87 | $391,413.68 |
| 224 | $391,413.68 | $1,209.15 | $0.00 | $2,213.11 | $394,835.94 |
| 225 | $394,835.94 | $1,209.15 | $0.00 | $2,232.46 | $398,277.55 |
| 226 | $398,277.55 | $1,209.15 | $0.00 | $2,251.92 | $401,738.62 |
| 227 | $401,738.62 | $1,209.15 | $0.00 | $2,271.49 | $405,219.26 |
| 228 | $405,219.26 | $1,209.15 | $0.00 | $2,291.17 | $408,719.58 |
| 229 | $408,719.58 | $1,209.15 | $148,847.47 | $2,310.96 | $263,392.22 |
| 230 | $263,392.22 | $1,209.15 | $0.00 | $1,489.26 | $266,090.63 |
| 231 | $266,090.63 | $1,209.15 | $0.00 | $1,504.52 | $268,804.30 |
| 232 | $268,804.30 | $1,209.15 | $0.00 | $1,519.86 | $271,533.31 |
| 233 | $271,533.31 | $1,209.15 | $0.00 | $1,535.29 | $274,277.75 |
| 234 | $274,277.75 | $1,209.15 | $0.00 | $1,550.81 | $277,037.71 |
| 235 | $277,037.71 | $1,209.15 | $0.00 | $1,566.41 | $279,813.27 |
| 236 | $279,813.27 | $1,209.15 | $0.00 | $1,582.10 | $282,604.52 |
| 237 | $282,604.52 | $1,209.15 | $0.00 | $1,597.89 | $285,411.56 |
| 238 | $285,411.56 | $1,209.15 | $0.00 | $1,613.76 | $288,234.47 |
| 239 | $288,234.47 | $1,209.15 | $0.00 | $1,629.72 | $291,073.34 |
| 240 | $291,073.34 | $1,209.15 | $0.00 | $1,645.77 | $293,928.26 |
| 241 | $293,928.26 | $1,209.15 | $156,289.85 | $1,661.91 | $140,509.47 |
| 242 | $140,509.47 | $1,209.15 | $0.00 | $794.46 | $142,513.08 |
| 243 | $142,513.08 | $1,209.15 | $0.00 | $805.79 | $144,528.02 |
| 244 | $144,528.02 | $1,209.15 | $0.00 | $817.18 | $146,554.35 |
| 245 | $146,554.35 | $1,209.15 | $0.00 | $828.64 | $148,592.14 |
| 246 | $148,592.14 | $1,209.15 | $0.00 | $840.16 | $150,641.45 |
| 247 | $150,641.45 | $1,209.15 | $0.00 | $851.75 | $152,702.35 |
| 248 | $152,702.35 | $1,209.15 | $0.00 | $863.40 | $154,774.90 |
| 249 | $154,774.90 | $1,209.15 | $0.00 | $875.12 | $156,859.17 |
| 250 | $156,859.17 | $1,209.15 | $0.00 | $886.90 | $158,955.22 |
| 251 | $158,955.22 | $1,209.15 | $0.00 | $898.76 | $161,063.13 |
| 252 | $161,063.13 | $1,209.15 | $0.00 | $910.67 | $163,182.95 |
| 253 | $163,182.95 | $0.00 | $164,104.34 | $922.66 | $1.27 |