How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $172,941 |
| Monthly savings required | $1,369 |
How much will it cost to send your child to Moore 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 $691,764.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,368.98 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 | $66,690.00 |
| 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 Moore College of Art and Design in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,368.98 | $0.00 | $0.00 | $1,368.98 |
| 2 | $1,368.98 | $1,368.98 | $0.00 | $7.74 | $2,745.70 |
| 3 | $2,745.70 | $1,368.98 | $0.00 | $15.52 | $4,130.20 |
| 4 | $4,130.20 | $1,368.98 | $0.00 | $23.35 | $5,522.53 |
| 5 | $5,522.53 | $1,368.98 | $0.00 | $31.23 | $6,922.74 |
| 6 | $6,922.74 | $1,368.98 | $0.00 | $39.14 | $8,330.86 |
| 7 | $8,330.86 | $1,368.98 | $0.00 | $47.10 | $9,746.94 |
| 8 | $9,746.94 | $1,368.98 | $0.00 | $55.11 | $11,171.03 |
| 9 | $11,171.03 | $1,368.98 | $0.00 | $63.16 | $12,603.17 |
| 10 | $12,603.17 | $1,368.98 | $0.00 | $71.26 | $14,043.41 |
| 11 | $14,043.41 | $1,368.98 | $0.00 | $79.40 | $15,491.79 |
| 12 | $15,491.79 | $1,368.98 | $0.00 | $87.59 | $16,948.36 |
| 13 | $16,948.36 | $1,368.98 | $0.00 | $95.83 | $18,413.17 |
| 14 | $18,413.17 | $1,368.98 | $0.00 | $104.11 | $19,886.26 |
| 15 | $19,886.26 | $1,368.98 | $0.00 | $112.44 | $21,367.68 |
| 16 | $21,367.68 | $1,368.98 | $0.00 | $120.82 | $22,857.48 |
| 17 | $22,857.48 | $1,368.98 | $0.00 | $129.24 | $24,355.70 |
| 18 | $24,355.70 | $1,368.98 | $0.00 | $137.71 | $25,862.39 |
| 19 | $25,862.39 | $1,368.98 | $0.00 | $146.23 | $27,377.60 |
| 20 | $27,377.60 | $1,368.98 | $0.00 | $154.80 | $28,901.38 |
| 21 | $28,901.38 | $1,368.98 | $0.00 | $163.41 | $30,433.77 |
| 22 | $30,433.77 | $1,368.98 | $0.00 | $172.08 | $31,974.83 |
| 23 | $31,974.83 | $1,368.98 | $0.00 | $180.79 | $33,524.60 |
| 24 | $33,524.60 | $1,368.98 | $0.00 | $189.55 | $35,083.13 |
| 25 | $35,083.13 | $1,368.98 | $0.00 | $198.37 | $36,650.48 |
| 26 | $36,650.48 | $1,368.98 | $0.00 | $207.23 | $38,226.69 |
| 27 | $38,226.69 | $1,368.98 | $0.00 | $216.14 | $39,811.81 |
| 28 | $39,811.81 | $1,368.98 | $0.00 | $225.10 | $41,405.89 |
| 29 | $41,405.89 | $1,368.98 | $0.00 | $234.11 | $43,008.98 |
| 30 | $43,008.98 | $1,368.98 | $0.00 | $243.18 | $44,621.14 |
| 31 | $44,621.14 | $1,368.98 | $0.00 | $252.29 | $46,242.41 |
| 32 | $46,242.41 | $1,368.98 | $0.00 | $261.46 | $47,872.85 |
| 33 | $47,872.85 | $1,368.98 | $0.00 | $270.68 | $49,512.51 |
| 34 | $49,512.51 | $1,368.98 | $0.00 | $279.95 | $51,161.44 |
| 35 | $51,161.44 | $1,368.98 | $0.00 | $289.27 | $52,819.69 |
| 36 | $52,819.69 | $1,368.98 | $0.00 | $298.65 | $54,487.32 |
| 37 | $54,487.32 | $1,368.98 | $0.00 | $308.08 | $56,164.38 |
| 38 | $56,164.38 | $1,368.98 | $0.00 | $317.56 | $57,850.92 |
| 39 | $57,850.92 | $1,368.98 | $0.00 | $327.10 | $59,547.00 |
| 40 | $59,547.00 | $1,368.98 | $0.00 | $336.69 | $61,252.67 |
| 41 | $61,252.67 | $1,368.98 | $0.00 | $346.33 | $62,967.98 |
| 42 | $62,967.98 | $1,368.98 | $0.00 | $356.03 | $64,692.99 |
| 43 | $64,692.99 | $1,368.98 | $0.00 | $365.78 | $66,427.75 |
| 44 | $66,427.75 | $1,368.98 | $0.00 | $375.59 | $68,172.32 |
| 45 | $68,172.32 | $1,368.98 | $0.00 | $385.46 | $69,926.76 |
| 46 | $69,926.76 | $1,368.98 | $0.00 | $395.38 | $71,691.12 |
| 47 | $71,691.12 | $1,368.98 | $0.00 | $405.35 | $73,465.45 |
| 48 | $73,465.45 | $1,368.98 | $0.00 | $415.38 | $75,249.81 |
| 49 | $75,249.81 | $1,368.98 | $0.00 | $425.47 | $77,044.26 |
| 50 | $77,044.26 | $1,368.98 | $0.00 | $435.62 | $78,848.86 |
| 51 | $78,848.86 | $1,368.98 | $0.00 | $445.82 | $80,663.66 |
| 52 | $80,663.66 | $1,368.98 | $0.00 | $456.08 | $82,488.72 |
| 53 | $82,488.72 | $1,368.98 | $0.00 | $466.40 | $84,324.10 |
| 54 | $84,324.10 | $1,368.98 | $0.00 | $476.78 | $86,169.86 |
| 55 | $86,169.86 | $1,368.98 | $0.00 | $487.22 | $88,026.06 |
| 56 | $88,026.06 | $1,368.98 | $0.00 | $497.71 | $89,892.75 |
| 57 | $89,892.75 | $1,368.98 | $0.00 | $508.27 | $91,770.00 |
| 58 | $91,770.00 | $1,368.98 | $0.00 | $518.88 | $93,657.86 |
| 59 | $93,657.86 | $1,368.98 | $0.00 | $529.56 | $95,556.40 |
| 60 | $95,556.40 | $1,368.98 | $0.00 | $540.29 | $97,465.67 |
| 61 | $97,465.67 | $1,368.98 | $0.00 | $551.09 | $99,385.74 |
| 62 | $99,385.74 | $1,368.98 | $0.00 | $561.94 | $101,316.66 |
| 63 | $101,316.66 | $1,368.98 | $0.00 | $572.86 | $103,258.50 |
| 64 | $103,258.50 | $1,368.98 | $0.00 | $583.84 | $105,211.32 |
| 65 | $105,211.32 | $1,368.98 | $0.00 | $594.88 | $107,175.18 |
| 66 | $107,175.18 | $1,368.98 | $0.00 | $605.98 | $109,150.14 |
| 67 | $109,150.14 | $1,368.98 | $0.00 | $617.15 | $111,136.27 |
| 68 | $111,136.27 | $1,368.98 | $0.00 | $628.38 | $113,133.63 |
| 69 | $113,133.63 | $1,368.98 | $0.00 | $639.67 | $115,142.28 |
| 70 | $115,142.28 | $1,368.98 | $0.00 | $651.03 | $117,162.29 |
| 71 | $117,162.29 | $1,368.98 | $0.00 | $662.45 | $119,193.72 |
| 72 | $119,193.72 | $1,368.98 | $0.00 | $673.94 | $121,236.64 |
| 73 | $121,236.64 | $1,368.98 | $0.00 | $685.49 | $123,291.11 |
| 74 | $123,291.11 | $1,368.98 | $0.00 | $697.11 | $125,357.20 |
| 75 | $125,357.20 | $1,368.98 | $0.00 | $708.79 | $127,434.97 |
| 76 | $127,434.97 | $1,368.98 | $0.00 | $720.54 | $129,524.49 |
| 77 | $129,524.49 | $1,368.98 | $0.00 | $732.35 | $131,625.82 |
| 78 | $131,625.82 | $1,368.98 | $0.00 | $744.23 | $133,739.03 |
| 79 | $133,739.03 | $1,368.98 | $0.00 | $756.18 | $135,864.19 |
| 80 | $135,864.19 | $1,368.98 | $0.00 | $768.20 | $138,001.37 |
| 81 | $138,001.37 | $1,368.98 | $0.00 | $780.28 | $140,150.63 |
| 82 | $140,150.63 | $1,368.98 | $0.00 | $792.43 | $142,312.04 |
| 83 | $142,312.04 | $1,368.98 | $0.00 | $804.65 | $144,485.67 |
| 84 | $144,485.67 | $1,368.98 | $0.00 | $816.94 | $146,671.59 |
| 85 | $146,671.59 | $1,368.98 | $0.00 | $829.30 | $148,869.87 |
| 86 | $148,869.87 | $1,368.98 | $0.00 | $841.73 | $151,080.58 |
| 87 | $151,080.58 | $1,368.98 | $0.00 | $854.23 | $153,303.79 |
| 88 | $153,303.79 | $1,368.98 | $0.00 | $866.80 | $155,539.57 |
| 89 | $155,539.57 | $1,368.98 | $0.00 | $879.44 | $157,787.99 |
| 90 | $157,787.99 | $1,368.98 | $0.00 | $892.16 | $160,049.13 |
| 91 | $160,049.13 | $1,368.98 | $0.00 | $904.94 | $162,323.05 |
| 92 | $162,323.05 | $1,368.98 | $0.00 | $917.80 | $164,609.83 |
| 93 | $164,609.83 | $1,368.98 | $0.00 | $930.73 | $166,909.54 |
| 94 | $166,909.54 | $1,368.98 | $0.00 | $943.73 | $169,222.25 |
| 95 | $169,222.25 | $1,368.98 | $0.00 | $956.81 | $171,548.04 |
| 96 | $171,548.04 | $1,368.98 | $0.00 | $969.96 | $173,886.98 |
| 97 | $173,886.98 | $1,368.98 | $0.00 | $983.18 | $176,239.14 |
| 98 | $176,239.14 | $1,368.98 | $0.00 | $996.48 | $178,604.60 |
| 99 | $178,604.60 | $1,368.98 | $0.00 | $1,009.86 | $180,983.44 |
| 100 | $180,983.44 | $1,368.98 | $0.00 | $1,023.31 | $183,375.73 |
| 101 | $183,375.73 | $1,368.98 | $0.00 | $1,036.83 | $185,781.54 |
| 102 | $185,781.54 | $1,368.98 | $0.00 | $1,050.44 | $188,200.96 |
| 103 | $188,200.96 | $1,368.98 | $0.00 | $1,064.12 | $190,634.06 |
| 104 | $190,634.06 | $1,368.98 | $0.00 | $1,077.87 | $193,080.91 |
| 105 | $193,080.91 | $1,368.98 | $0.00 | $1,091.71 | $195,541.60 |
| 106 | $195,541.60 | $1,368.98 | $0.00 | $1,105.62 | $198,016.20 |
| 107 | $198,016.20 | $1,368.98 | $0.00 | $1,119.61 | $200,504.79 |
| 108 | $200,504.79 | $1,368.98 | $0.00 | $1,133.68 | $203,007.45 |
| 109 | $203,007.45 | $1,368.98 | $0.00 | $1,147.83 | $205,524.26 |
| 110 | $205,524.26 | $1,368.98 | $0.00 | $1,162.06 | $208,055.30 |
| 111 | $208,055.30 | $1,368.98 | $0.00 | $1,176.37 | $210,600.65 |
| 112 | $210,600.65 | $1,368.98 | $0.00 | $1,190.77 | $213,160.40 |
| 113 | $213,160.40 | $1,368.98 | $0.00 | $1,205.24 | $215,734.62 |
| 114 | $215,734.62 | $1,368.98 | $0.00 | $1,219.79 | $218,323.39 |
| 115 | $218,323.39 | $1,368.98 | $0.00 | $1,234.43 | $220,926.80 |
| 116 | $220,926.80 | $1,368.98 | $0.00 | $1,249.15 | $223,544.93 |
| 117 | $223,544.93 | $1,368.98 | $0.00 | $1,263.96 | $226,177.87 |
| 118 | $226,177.87 | $1,368.98 | $0.00 | $1,278.84 | $228,825.69 |
| 119 | $228,825.69 | $1,368.98 | $0.00 | $1,293.81 | $231,488.48 |
| 120 | $231,488.48 | $1,368.98 | $0.00 | $1,308.87 | $234,166.33 |
| 121 | $234,166.33 | $1,368.98 | $0.00 | $1,324.01 | $236,859.32 |
| 122 | $236,859.32 | $1,368.98 | $0.00 | $1,339.24 | $239,567.54 |
| 123 | $239,567.54 | $1,368.98 | $0.00 | $1,354.55 | $242,291.07 |
| 124 | $242,291.07 | $1,368.98 | $0.00 | $1,369.95 | $245,030.00 |
| 125 | $245,030.00 | $1,368.98 | $0.00 | $1,385.44 | $247,784.42 |
| 126 | $247,784.42 | $1,368.98 | $0.00 | $1,401.01 | $250,554.41 |
| 127 | $250,554.41 | $1,368.98 | $0.00 | $1,416.67 | $253,340.06 |
| 128 | $253,340.06 | $1,368.98 | $0.00 | $1,432.42 | $256,141.46 |
| 129 | $256,141.46 | $1,368.98 | $0.00 | $1,448.26 | $258,958.70 |
| 130 | $258,958.70 | $1,368.98 | $0.00 | $1,464.19 | $261,791.87 |
| 131 | $261,791.87 | $1,368.98 | $0.00 | $1,480.21 | $264,641.06 |
| 132 | $264,641.06 | $1,368.98 | $0.00 | $1,496.32 | $267,506.36 |
| 133 | $267,506.36 | $1,368.98 | $0.00 | $1,512.52 | $270,387.86 |
| 134 | $270,387.86 | $1,368.98 | $0.00 | $1,528.81 | $273,285.65 |
| 135 | $273,285.65 | $1,368.98 | $0.00 | $1,545.20 | $276,199.83 |
| 136 | $276,199.83 | $1,368.98 | $0.00 | $1,561.67 | $279,130.48 |
| 137 | $279,130.48 | $1,368.98 | $0.00 | $1,578.24 | $282,077.70 |
| 138 | $282,077.70 | $1,368.98 | $0.00 | $1,594.91 | $285,041.59 |
| 139 | $285,041.59 | $1,368.98 | $0.00 | $1,611.67 | $288,022.24 |
| 140 | $288,022.24 | $1,368.98 | $0.00 | $1,628.52 | $291,019.74 |
| 141 | $291,019.74 | $1,368.98 | $0.00 | $1,645.47 | $294,034.19 |
| 142 | $294,034.19 | $1,368.98 | $0.00 | $1,662.51 | $297,065.68 |
| 143 | $297,065.68 | $1,368.98 | $0.00 | $1,679.65 | $300,114.31 |
| 144 | $300,114.31 | $1,368.98 | $0.00 | $1,696.89 | $303,180.18 |
| 145 | $303,180.18 | $1,368.98 | $0.00 | $1,714.22 | $306,263.38 |
| 146 | $306,263.38 | $1,368.98 | $0.00 | $1,731.66 | $309,364.02 |
| 147 | $309,364.02 | $1,368.98 | $0.00 | $1,749.19 | $312,482.19 |
| 148 | $312,482.19 | $1,368.98 | $0.00 | $1,766.82 | $315,617.99 |
| 149 | $315,617.99 | $1,368.98 | $0.00 | $1,784.55 | $318,771.52 |
| 150 | $318,771.52 | $1,368.98 | $0.00 | $1,802.38 | $321,942.88 |
| 151 | $321,942.88 | $1,368.98 | $0.00 | $1,820.31 | $325,132.17 |
| 152 | $325,132.17 | $1,368.98 | $0.00 | $1,838.34 | $328,339.49 |
| 153 | $328,339.49 | $1,368.98 | $0.00 | $1,856.48 | $331,564.95 |
| 154 | $331,564.95 | $1,368.98 | $0.00 | $1,874.72 | $334,808.65 |
| 155 | $334,808.65 | $1,368.98 | $0.00 | $1,893.06 | $338,070.69 |
| 156 | $338,070.69 | $1,368.98 | $0.00 | $1,911.50 | $341,351.17 |
| 157 | $341,351.17 | $1,368.98 | $0.00 | $1,930.05 | $344,650.20 |
| 158 | $344,650.20 | $1,368.98 | $0.00 | $1,948.70 | $347,967.88 |
| 159 | $347,967.88 | $1,368.98 | $0.00 | $1,967.46 | $351,304.32 |
| 160 | $351,304.32 | $1,368.98 | $0.00 | $1,986.33 | $354,659.63 |
| 161 | $354,659.63 | $1,368.98 | $0.00 | $2,005.30 | $358,033.91 |
| 162 | $358,033.91 | $1,368.98 | $0.00 | $2,024.38 | $361,427.27 |
| 163 | $361,427.27 | $1,368.98 | $0.00 | $2,043.56 | $364,839.81 |
| 164 | $364,839.81 | $1,368.98 | $0.00 | $2,062.86 | $368,271.65 |
| 165 | $368,271.65 | $1,368.98 | $0.00 | $2,082.26 | $371,722.89 |
| 166 | $371,722.89 | $1,368.98 | $0.00 | $2,101.78 | $375,193.65 |
| 167 | $375,193.65 | $1,368.98 | $0.00 | $2,121.40 | $378,684.03 |
| 168 | $378,684.03 | $1,368.98 | $0.00 | $2,141.13 | $382,194.14 |
| 169 | $382,194.14 | $1,368.98 | $0.00 | $2,160.98 | $385,724.10 |
| 170 | $385,724.10 | $1,368.98 | $0.00 | $2,180.94 | $389,274.02 |
| 171 | $389,274.02 | $1,368.98 | $0.00 | $2,201.01 | $392,844.01 |
| 172 | $392,844.01 | $1,368.98 | $0.00 | $2,221.20 | $396,434.19 |
| 173 | $396,434.19 | $1,368.98 | $0.00 | $2,241.50 | $400,044.67 |
| 174 | $400,044.67 | $1,368.98 | $0.00 | $2,261.91 | $403,675.56 |
| 175 | $403,675.56 | $1,368.98 | $0.00 | $2,282.44 | $407,326.98 |
| 176 | $407,326.98 | $1,368.98 | $0.00 | $2,303.09 | $410,999.05 |
| 177 | $410,999.05 | $1,368.98 | $0.00 | $2,323.85 | $414,691.88 |
| 178 | $414,691.88 | $1,368.98 | $0.00 | $2,344.73 | $418,405.59 |
| 179 | $418,405.59 | $1,368.98 | $0.00 | $2,365.73 | $422,140.30 |
| 180 | $422,140.30 | $1,368.98 | $0.00 | $2,386.84 | $425,896.12 |
| 181 | $425,896.12 | $1,368.98 | $0.00 | $2,408.08 | $429,673.18 |
| 182 | $429,673.18 | $1,368.98 | $0.00 | $2,429.43 | $433,471.59 |
| 183 | $433,471.59 | $1,368.98 | $0.00 | $2,450.91 | $437,291.48 |
| 184 | $437,291.48 | $1,368.98 | $0.00 | $2,472.51 | $441,132.97 |
| 185 | $441,132.97 | $1,368.98 | $0.00 | $2,494.23 | $444,996.18 |
| 186 | $444,996.18 | $1,368.98 | $0.00 | $2,516.07 | $448,881.23 |
| 187 | $448,881.23 | $1,368.98 | $0.00 | $2,538.04 | $452,788.25 |
| 188 | $452,788.25 | $1,368.98 | $0.00 | $2,560.13 | $456,717.36 |
| 189 | $456,717.36 | $1,368.98 | $0.00 | $2,582.35 | $460,668.69 |
| 190 | $460,668.69 | $1,368.98 | $0.00 | $2,604.69 | $464,642.36 |
| 191 | $464,642.36 | $1,368.98 | $0.00 | $2,627.16 | $468,638.50 |
| 192 | $468,638.50 | $1,368.98 | $0.00 | $2,649.75 | $472,657.23 |
| 193 | $472,657.23 | $1,368.98 | $0.00 | $2,672.47 | $476,698.68 |
| 194 | $476,698.68 | $1,368.98 | $0.00 | $2,695.32 | $480,762.98 |
| 195 | $480,762.98 | $1,368.98 | $0.00 | $2,718.30 | $484,850.26 |
| 196 | $484,850.26 | $1,368.98 | $0.00 | $2,741.41 | $488,960.65 |
| 197 | $488,960.65 | $1,368.98 | $0.00 | $2,764.65 | $493,094.28 |
| 198 | $493,094.28 | $1,368.98 | $0.00 | $2,788.03 | $497,251.29 |
| 199 | $497,251.29 | $1,368.98 | $0.00 | $2,811.53 | $501,431.80 |
| 200 | $501,431.80 | $1,368.98 | $0.00 | $2,835.17 | $505,635.95 |
| 201 | $505,635.95 | $1,368.98 | $0.00 | $2,858.94 | $509,863.87 |
| 202 | $509,863.87 | $1,368.98 | $0.00 | $2,882.84 | $514,115.69 |
| 203 | $514,115.69 | $1,368.98 | $0.00 | $2,906.88 | $518,391.55 |
| 204 | $518,391.55 | $1,368.98 | $0.00 | $2,931.06 | $522,691.59 |
| 205 | $522,691.59 | $1,368.98 | $0.00 | $2,955.37 | $527,015.94 |
| 206 | $527,015.94 | $1,368.98 | $0.00 | $2,979.82 | $531,364.74 |
| 207 | $531,364.74 | $1,368.98 | $0.00 | $3,004.41 | $535,738.13 |
| 208 | $535,738.13 | $1,368.98 | $0.00 | $3,029.14 | $540,136.25 |
| 209 | $540,136.25 | $1,368.98 | $0.00 | $3,054.01 | $544,559.24 |
| 210 | $544,559.24 | $1,368.98 | $0.00 | $3,079.02 | $549,007.24 |
| 211 | $549,007.24 | $1,368.98 | $0.00 | $3,104.17 | $553,480.39 |
| 212 | $553,480.39 | $1,368.98 | $0.00 | $3,129.46 | $557,978.83 |
| 213 | $557,978.83 | $1,368.98 | $0.00 | $3,154.89 | $562,502.70 |
| 214 | $562,502.70 | $1,368.98 | $0.00 | $3,180.47 | $567,052.15 |
| 215 | $567,052.15 | $1,368.98 | $0.00 | $3,206.20 | $571,627.33 |
| 216 | $571,627.33 | $1,368.98 | $0.00 | $3,232.06 | $576,228.37 |
| 217 | $576,228.37 | $1,368.98 | $160,497.44 | $3,258.08 | $420,357.99 |
| 218 | $420,357.99 | $1,368.98 | $0.00 | $2,376.77 | $424,103.74 |
| 219 | $424,103.74 | $1,368.98 | $0.00 | $2,397.94 | $427,870.66 |
| 220 | $427,870.66 | $1,368.98 | $0.00 | $2,419.24 | $431,658.88 |
| 221 | $431,658.88 | $1,368.98 | $0.00 | $2,440.66 | $435,468.52 |
| 222 | $435,468.52 | $1,368.98 | $0.00 | $2,462.20 | $439,299.70 |
| 223 | $439,299.70 | $1,368.98 | $0.00 | $2,483.86 | $443,152.54 |
| 224 | $443,152.54 | $1,368.98 | $0.00 | $2,505.65 | $447,027.17 |
| 225 | $447,027.17 | $1,368.98 | $0.00 | $2,527.56 | $450,923.71 |
| 226 | $450,923.71 | $1,368.98 | $0.00 | $2,549.59 | $454,842.28 |
| 227 | $454,842.28 | $1,368.98 | $0.00 | $2,571.74 | $458,783.00 |
| 228 | $458,783.00 | $1,368.98 | $0.00 | $2,594.03 | $462,746.01 |
| 229 | $462,746.01 | $1,368.98 | $168,522.31 | $2,616.43 | $298,209.11 |
| 230 | $298,209.11 | $1,368.98 | $0.00 | $1,686.12 | $301,264.21 |
| 231 | $301,264.21 | $1,368.98 | $0.00 | $1,703.39 | $304,336.58 |
| 232 | $304,336.58 | $1,368.98 | $0.00 | $1,720.76 | $307,426.32 |
| 233 | $307,426.32 | $1,368.98 | $0.00 | $1,738.23 | $310,533.53 |
| 234 | $310,533.53 | $1,368.98 | $0.00 | $1,755.80 | $313,658.31 |
| 235 | $313,658.31 | $1,368.98 | $0.00 | $1,773.47 | $316,800.76 |
| 236 | $316,800.76 | $1,368.98 | $0.00 | $1,791.24 | $319,960.98 |
| 237 | $319,960.98 | $1,368.98 | $0.00 | $1,809.11 | $323,139.07 |
| 238 | $323,139.07 | $1,368.98 | $0.00 | $1,827.08 | $326,335.13 |
| 239 | $326,335.13 | $1,368.98 | $0.00 | $1,845.15 | $329,549.26 |
| 240 | $329,549.26 | $1,368.98 | $0.00 | $1,863.32 | $332,781.56 |
| 241 | $332,781.56 | $1,368.98 | $176,948.42 | $1,881.60 | $159,083.72 |
| 242 | $159,083.72 | $1,368.98 | $0.00 | $899.48 | $161,352.18 |
| 243 | $161,352.18 | $1,368.98 | $0.00 | $912.31 | $163,633.47 |
| 244 | $163,633.47 | $1,368.98 | $0.00 | $925.21 | $165,927.66 |
| 245 | $165,927.66 | $1,368.98 | $0.00 | $938.18 | $168,234.82 |
| 246 | $168,234.82 | $1,368.98 | $0.00 | $951.22 | $170,555.02 |
| 247 | $170,555.02 | $1,368.98 | $0.00 | $964.34 | $172,888.34 |
| 248 | $172,888.34 | $1,368.98 | $0.00 | $977.54 | $175,234.86 |
| 249 | $175,234.86 | $1,368.98 | $0.00 | $990.80 | $177,594.64 |
| 250 | $177,594.64 | $1,368.98 | $0.00 | $1,004.15 | $179,967.77 |
| 251 | $179,967.77 | $1,368.98 | $0.00 | $1,017.56 | $182,354.31 |
| 252 | $182,354.31 | $1,368.98 | $0.00 | $1,031.06 | $184,754.35 |
| 253 | $184,754.35 | $0.00 | $185,795.85 | $1,044.63 | $3.13 |