| Estimated Annual Cost in 2042 | $98,613 |
| Monthly savings required | $779 |
How much will it cost to send your child to University of North Carolina School of the Arts in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $394,451.28 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $779.35 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 | $26,285.00 |
| 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 University of North Carolina School of the Arts in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $779.35 | $0.00 | $0.00 | $779.35 |
| 2 | $779.35 | $779.35 | $0.00 | $4.41 | $1,563.11 |
| 3 | $1,563.11 | $779.35 | $0.00 | $8.84 | $2,351.30 |
| 4 | $2,351.30 | $779.35 | $0.00 | $13.29 | $3,143.94 |
| 5 | $3,143.94 | $779.35 | $0.00 | $17.78 | $3,941.07 |
| 6 | $3,941.07 | $779.35 | $0.00 | $22.28 | $4,742.70 |
| 7 | $4,742.70 | $779.35 | $0.00 | $26.82 | $5,548.87 |
| 8 | $5,548.87 | $779.35 | $0.00 | $31.37 | $6,359.59 |
| 9 | $6,359.59 | $779.35 | $0.00 | $35.96 | $7,174.90 |
| 10 | $7,174.90 | $779.35 | $0.00 | $40.57 | $7,994.82 |
| 11 | $7,994.82 | $779.35 | $0.00 | $45.20 | $8,819.37 |
| 12 | $8,819.37 | $779.35 | $0.00 | $49.87 | $9,648.59 |
| 13 | $9,648.59 | $779.35 | $0.00 | $54.55 | $10,482.49 |
| 14 | $10,482.49 | $779.35 | $0.00 | $59.27 | $11,321.11 |
| 15 | $11,321.11 | $779.35 | $0.00 | $64.01 | $12,164.47 |
| 16 | $12,164.47 | $779.35 | $0.00 | $68.78 | $13,012.60 |
| 17 | $13,012.60 | $779.35 | $0.00 | $73.58 | $13,865.53 |
| 18 | $13,865.53 | $779.35 | $0.00 | $78.40 | $14,723.28 |
| 19 | $14,723.28 | $779.35 | $0.00 | $83.25 | $15,585.88 |
| 20 | $15,585.88 | $779.35 | $0.00 | $88.12 | $16,453.35 |
| 21 | $16,453.35 | $779.35 | $0.00 | $93.03 | $17,325.73 |
| 22 | $17,325.73 | $779.35 | $0.00 | $97.96 | $18,203.04 |
| 23 | $18,203.04 | $779.35 | $0.00 | $102.92 | $19,085.31 |
| 24 | $19,085.31 | $779.35 | $0.00 | $107.91 | $19,972.57 |
| 25 | $19,972.57 | $779.35 | $0.00 | $112.93 | $20,864.85 |
| 26 | $20,864.85 | $779.35 | $0.00 | $117.97 | $21,762.17 |
| 27 | $21,762.17 | $779.35 | $0.00 | $123.05 | $22,664.57 |
| 28 | $22,664.57 | $779.35 | $0.00 | $128.15 | $23,572.07 |
| 29 | $23,572.07 | $779.35 | $0.00 | $133.28 | $24,484.70 |
| 30 | $24,484.70 | $779.35 | $0.00 | $138.44 | $25,402.49 |
| 31 | $25,402.49 | $779.35 | $0.00 | $143.63 | $26,325.47 |
| 32 | $26,325.47 | $779.35 | $0.00 | $148.85 | $27,253.67 |
| 33 | $27,253.67 | $779.35 | $0.00 | $154.10 | $28,187.12 |
| 34 | $28,187.12 | $779.35 | $0.00 | $159.37 | $29,125.84 |
| 35 | $29,125.84 | $779.35 | $0.00 | $164.68 | $30,069.87 |
| 36 | $30,069.87 | $779.35 | $0.00 | $170.02 | $31,019.24 |
| 37 | $31,019.24 | $779.35 | $0.00 | $175.39 | $31,973.98 |
| 38 | $31,973.98 | $779.35 | $0.00 | $180.79 | $32,934.12 |
| 39 | $32,934.12 | $779.35 | $0.00 | $186.21 | $33,899.68 |
| 40 | $33,899.68 | $779.35 | $0.00 | $191.67 | $34,870.70 |
| 41 | $34,870.70 | $779.35 | $0.00 | $197.16 | $35,847.21 |
| 42 | $35,847.21 | $779.35 | $0.00 | $202.69 | $36,829.25 |
| 43 | $36,829.25 | $779.35 | $0.00 | $208.24 | $37,816.84 |
| 44 | $37,816.84 | $779.35 | $0.00 | $213.82 | $38,810.01 |
| 45 | $38,810.01 | $779.35 | $0.00 | $219.44 | $39,808.80 |
| 46 | $39,808.80 | $779.35 | $0.00 | $225.08 | $40,813.23 |
| 47 | $40,813.23 | $779.35 | $0.00 | $230.76 | $41,823.34 |
| 48 | $41,823.34 | $779.35 | $0.00 | $236.48 | $42,839.17 |
| 49 | $42,839.17 | $779.35 | $0.00 | $242.22 | $43,860.74 |
| 50 | $43,860.74 | $779.35 | $0.00 | $248.00 | $44,888.09 |
| 51 | $44,888.09 | $779.35 | $0.00 | $253.80 | $45,921.24 |
| 52 | $45,921.24 | $779.35 | $0.00 | $259.65 | $46,960.24 |
| 53 | $46,960.24 | $779.35 | $0.00 | $265.52 | $48,005.11 |
| 54 | $48,005.11 | $779.35 | $0.00 | $271.43 | $49,055.89 |
| 55 | $49,055.89 | $779.35 | $0.00 | $277.37 | $50,112.61 |
| 56 | $50,112.61 | $779.35 | $0.00 | $283.34 | $51,175.30 |
| 57 | $51,175.30 | $779.35 | $0.00 | $289.35 | $52,244.00 |
| 58 | $52,244.00 | $779.35 | $0.00 | $295.40 | $53,318.75 |
| 59 | $53,318.75 | $779.35 | $0.00 | $301.47 | $54,399.57 |
| 60 | $54,399.57 | $779.35 | $0.00 | $307.58 | $55,486.50 |
| 61 | $55,486.50 | $779.35 | $0.00 | $313.73 | $56,579.58 |
| 62 | $56,579.58 | $779.35 | $0.00 | $319.91 | $57,678.84 |
| 63 | $57,678.84 | $779.35 | $0.00 | $326.12 | $58,784.31 |
| 64 | $58,784.31 | $779.35 | $0.00 | $332.38 | $59,896.04 |
| 65 | $59,896.04 | $779.35 | $0.00 | $338.66 | $61,014.05 |
| 66 | $61,014.05 | $779.35 | $0.00 | $344.98 | $62,138.38 |
| 67 | $62,138.38 | $779.35 | $0.00 | $351.34 | $63,269.07 |
| 68 | $63,269.07 | $779.35 | $0.00 | $357.73 | $64,406.15 |
| 69 | $64,406.15 | $779.35 | $0.00 | $364.16 | $65,549.66 |
| 70 | $65,549.66 | $779.35 | $0.00 | $370.63 | $66,699.64 |
| 71 | $66,699.64 | $779.35 | $0.00 | $377.13 | $67,856.12 |
| 72 | $67,856.12 | $779.35 | $0.00 | $383.67 | $69,019.14 |
| 73 | $69,019.14 | $779.35 | $0.00 | $390.24 | $70,188.73 |
| 74 | $70,188.73 | $779.35 | $0.00 | $396.86 | $71,364.94 |
| 75 | $71,364.94 | $779.35 | $0.00 | $403.51 | $72,547.80 |
| 76 | $72,547.80 | $779.35 | $0.00 | $410.20 | $73,737.35 |
| 77 | $73,737.35 | $779.35 | $0.00 | $416.92 | $74,933.62 |
| 78 | $74,933.62 | $779.35 | $0.00 | $423.69 | $76,136.66 |
| 79 | $76,136.66 | $779.35 | $0.00 | $430.49 | $77,346.50 |
| 80 | $77,346.50 | $779.35 | $0.00 | $437.33 | $78,563.18 |
| 81 | $78,563.18 | $779.35 | $0.00 | $444.21 | $79,786.74 |
| 82 | $79,786.74 | $779.35 | $0.00 | $451.13 | $81,017.22 |
| 83 | $81,017.22 | $779.35 | $0.00 | $458.08 | $82,254.65 |
| 84 | $82,254.65 | $779.35 | $0.00 | $465.08 | $83,499.08 |
| 85 | $83,499.08 | $779.35 | $0.00 | $472.12 | $84,750.55 |
| 86 | $84,750.55 | $779.35 | $0.00 | $479.19 | $86,009.09 |
| 87 | $86,009.09 | $779.35 | $0.00 | $486.31 | $87,274.75 |
| 88 | $87,274.75 | $779.35 | $0.00 | $493.46 | $88,547.56 |
| 89 | $88,547.56 | $779.35 | $0.00 | $500.66 | $89,827.57 |
| 90 | $89,827.57 | $779.35 | $0.00 | $507.90 | $91,114.82 |
| 91 | $91,114.82 | $779.35 | $0.00 | $515.18 | $92,409.35 |
| 92 | $92,409.35 | $779.35 | $0.00 | $522.50 | $93,711.20 |
| 93 | $93,711.20 | $779.35 | $0.00 | $529.86 | $95,020.41 |
| 94 | $95,020.41 | $779.35 | $0.00 | $537.26 | $96,337.02 |
| 95 | $96,337.02 | $779.35 | $0.00 | $544.70 | $97,661.07 |
| 96 | $97,661.07 | $779.35 | $0.00 | $552.19 | $98,992.61 |
| 97 | $98,992.61 | $779.35 | $0.00 | $559.72 | $100,331.68 |
| 98 | $100,331.68 | $779.35 | $0.00 | $567.29 | $101,678.32 |
| 99 | $101,678.32 | $779.35 | $0.00 | $574.90 | $103,032.57 |
| 100 | $103,032.57 | $779.35 | $0.00 | $582.56 | $104,394.48 |
| 101 | $104,394.48 | $779.35 | $0.00 | $590.26 | $105,764.09 |
| 102 | $105,764.09 | $779.35 | $0.00 | $598.01 | $107,141.45 |
| 103 | $107,141.45 | $779.35 | $0.00 | $605.79 | $108,526.59 |
| 104 | $108,526.59 | $779.35 | $0.00 | $613.63 | $109,919.57 |
| 105 | $109,919.57 | $779.35 | $0.00 | $621.50 | $111,320.42 |
| 106 | $111,320.42 | $779.35 | $0.00 | $629.42 | $112,729.19 |
| 107 | $112,729.19 | $779.35 | $0.00 | $637.39 | $114,145.93 |
| 108 | $114,145.93 | $779.35 | $0.00 | $645.40 | $115,570.68 |
| 109 | $115,570.68 | $779.35 | $0.00 | $653.45 | $117,003.48 |
| 110 | $117,003.48 | $779.35 | $0.00 | $661.55 | $118,444.38 |
| 111 | $118,444.38 | $779.35 | $0.00 | $669.70 | $119,893.43 |
| 112 | $119,893.43 | $779.35 | $0.00 | $677.89 | $121,350.67 |
| 113 | $121,350.67 | $779.35 | $0.00 | $686.13 | $122,816.15 |
| 114 | $122,816.15 | $779.35 | $0.00 | $694.42 | $124,289.92 |
| 115 | $124,289.92 | $779.35 | $0.00 | $702.75 | $125,772.02 |
| 116 | $125,772.02 | $779.35 | $0.00 | $711.13 | $127,262.50 |
| 117 | $127,262.50 | $779.35 | $0.00 | $719.56 | $128,761.41 |
| 118 | $128,761.41 | $779.35 | $0.00 | $728.04 | $130,268.80 |
| 119 | $130,268.80 | $779.35 | $0.00 | $736.56 | $131,784.71 |
| 120 | $131,784.71 | $779.35 | $0.00 | $745.13 | $133,309.19 |
| 121 | $133,309.19 | $779.35 | $0.00 | $753.75 | $134,842.29 |
| 122 | $134,842.29 | $779.35 | $0.00 | $762.42 | $136,384.06 |
| 123 | $136,384.06 | $779.35 | $0.00 | $771.14 | $137,934.55 |
| 124 | $137,934.55 | $779.35 | $0.00 | $779.90 | $139,493.80 |
| 125 | $139,493.80 | $779.35 | $0.00 | $788.72 | $141,061.87 |
| 126 | $141,061.87 | $779.35 | $0.00 | $797.58 | $142,638.80 |
| 127 | $142,638.80 | $779.35 | $0.00 | $806.50 | $144,224.65 |
| 128 | $144,224.65 | $779.35 | $0.00 | $815.47 | $145,819.47 |
| 129 | $145,819.47 | $779.35 | $0.00 | $824.48 | $147,423.30 |
| 130 | $147,423.30 | $779.35 | $0.00 | $833.55 | $149,036.20 |
| 131 | $149,036.20 | $779.35 | $0.00 | $842.67 | $150,658.22 |
| 132 | $150,658.22 | $779.35 | $0.00 | $851.84 | $152,289.41 |
| 133 | $152,289.41 | $779.35 | $0.00 | $861.07 | $153,929.83 |
| 134 | $153,929.83 | $779.35 | $0.00 | $870.34 | $155,579.52 |
| 135 | $155,579.52 | $779.35 | $0.00 | $879.67 | $157,238.54 |
| 136 | $157,238.54 | $779.35 | $0.00 | $889.05 | $158,906.94 |
| 137 | $158,906.94 | $779.35 | $0.00 | $898.48 | $160,584.77 |
| 138 | $160,584.77 | $779.35 | $0.00 | $907.97 | $162,272.09 |
| 139 | $162,272.09 | $779.35 | $0.00 | $917.51 | $163,968.95 |
| 140 | $163,968.95 | $779.35 | $0.00 | $927.10 | $165,675.40 |
| 141 | $165,675.40 | $779.35 | $0.00 | $936.75 | $167,391.50 |
| 142 | $167,391.50 | $779.35 | $0.00 | $946.46 | $169,117.31 |
| 143 | $169,117.31 | $779.35 | $0.00 | $956.21 | $170,852.87 |
| 144 | $170,852.87 | $779.35 | $0.00 | $966.03 | $172,598.25 |
| 145 | $172,598.25 | $779.35 | $0.00 | $975.90 | $174,353.50 |
| 146 | $174,353.50 | $779.35 | $0.00 | $985.82 | $176,118.67 |
| 147 | $176,118.67 | $779.35 | $0.00 | $995.80 | $177,893.82 |
| 148 | $177,893.82 | $779.35 | $0.00 | $1,005.84 | $179,679.01 |
| 149 | $179,679.01 | $779.35 | $0.00 | $1,015.93 | $181,474.29 |
| 150 | $181,474.29 | $779.35 | $0.00 | $1,026.08 | $183,279.72 |
| 151 | $183,279.72 | $779.35 | $0.00 | $1,036.29 | $185,095.36 |
| 152 | $185,095.36 | $779.35 | $0.00 | $1,046.56 | $186,921.27 |
| 153 | $186,921.27 | $779.35 | $0.00 | $1,056.88 | $188,757.50 |
| 154 | $188,757.50 | $779.35 | $0.00 | $1,067.26 | $190,604.11 |
| 155 | $190,604.11 | $779.35 | $0.00 | $1,077.70 | $192,461.16 |
| 156 | $192,461.16 | $779.35 | $0.00 | $1,088.20 | $194,328.71 |
| 157 | $194,328.71 | $779.35 | $0.00 | $1,098.76 | $196,206.82 |
| 158 | $196,206.82 | $779.35 | $0.00 | $1,109.38 | $198,095.55 |
| 159 | $198,095.55 | $779.35 | $0.00 | $1,120.06 | $199,994.96 |
| 160 | $199,994.96 | $779.35 | $0.00 | $1,130.80 | $201,905.11 |
| 161 | $201,905.11 | $779.35 | $0.00 | $1,141.60 | $203,826.06 |
| 162 | $203,826.06 | $779.35 | $0.00 | $1,152.46 | $205,757.87 |
| 163 | $205,757.87 | $779.35 | $0.00 | $1,163.38 | $207,700.60 |
| 164 | $207,700.60 | $779.35 | $0.00 | $1,174.37 | $209,654.32 |
| 165 | $209,654.32 | $779.35 | $0.00 | $1,185.42 | $211,619.09 |
| 166 | $211,619.09 | $779.35 | $0.00 | $1,196.53 | $213,594.97 |
| 167 | $213,594.97 | $779.35 | $0.00 | $1,207.70 | $215,582.02 |
| 168 | $215,582.02 | $779.35 | $0.00 | $1,218.93 | $217,580.30 |
| 169 | $217,580.30 | $779.35 | $0.00 | $1,230.23 | $219,589.88 |
| 170 | $219,589.88 | $779.35 | $0.00 | $1,241.59 | $221,610.82 |
| 171 | $221,610.82 | $779.35 | $0.00 | $1,253.02 | $223,643.19 |
| 172 | $223,643.19 | $779.35 | $0.00 | $1,264.51 | $225,687.05 |
| 173 | $225,687.05 | $779.35 | $0.00 | $1,276.07 | $227,742.47 |
| 174 | $227,742.47 | $779.35 | $0.00 | $1,287.69 | $229,809.51 |
| 175 | $229,809.51 | $779.35 | $0.00 | $1,299.38 | $231,888.24 |
| 176 | $231,888.24 | $779.35 | $0.00 | $1,311.13 | $233,978.72 |
| 177 | $233,978.72 | $779.35 | $0.00 | $1,322.95 | $236,081.02 |
| 178 | $236,081.02 | $779.35 | $0.00 | $1,334.84 | $238,195.21 |
| 179 | $238,195.21 | $779.35 | $0.00 | $1,346.79 | $240,321.35 |
| 180 | $240,321.35 | $779.35 | $0.00 | $1,358.81 | $242,459.51 |
| 181 | $242,459.51 | $779.35 | $0.00 | $1,370.90 | $244,609.76 |
| 182 | $244,609.76 | $779.35 | $0.00 | $1,383.06 | $246,772.17 |
| 183 | $246,772.17 | $779.35 | $0.00 | $1,395.29 | $248,946.81 |
| 184 | $248,946.81 | $779.35 | $0.00 | $1,407.58 | $251,133.74 |
| 185 | $251,133.74 | $779.35 | $0.00 | $1,419.95 | $253,333.04 |
| 186 | $253,333.04 | $779.35 | $0.00 | $1,432.38 | $255,544.77 |
| 187 | $255,544.77 | $779.35 | $0.00 | $1,444.89 | $257,769.01 |
| 188 | $257,769.01 | $779.35 | $0.00 | $1,457.46 | $260,005.82 |
| 189 | $260,005.82 | $779.35 | $0.00 | $1,470.11 | $262,255.28 |
| 190 | $262,255.28 | $779.35 | $0.00 | $1,482.83 | $264,517.46 |
| 191 | $264,517.46 | $779.35 | $0.00 | $1,495.62 | $266,792.43 |
| 192 | $266,792.43 | $779.35 | $0.00 | $1,508.48 | $269,080.26 |
| 193 | $269,080.26 | $779.35 | $0.00 | $1,521.42 | $271,381.03 |
| 194 | $271,381.03 | $779.35 | $0.00 | $1,534.43 | $273,694.81 |
| 195 | $273,694.81 | $779.35 | $0.00 | $1,547.51 | $276,021.67 |
| 196 | $276,021.67 | $779.35 | $0.00 | $1,560.67 | $278,361.69 |
| 197 | $278,361.69 | $779.35 | $0.00 | $1,573.90 | $280,714.94 |
| 198 | $280,714.94 | $779.35 | $0.00 | $1,587.20 | $283,081.49 |
| 199 | $283,081.49 | $779.35 | $0.00 | $1,600.58 | $285,461.42 |
| 200 | $285,461.42 | $779.35 | $0.00 | $1,614.04 | $287,854.81 |
| 201 | $287,854.81 | $779.35 | $0.00 | $1,627.57 | $290,261.73 |
| 202 | $290,261.73 | $779.35 | $0.00 | $1,641.18 | $292,682.26 |
| 203 | $292,682.26 | $779.35 | $0.00 | $1,654.87 | $295,116.48 |
| 204 | $295,116.48 | $779.35 | $0.00 | $1,668.63 | $297,564.46 |
| 205 | $297,564.46 | $779.35 | $0.00 | $1,682.47 | $300,026.28 |
| 206 | $300,026.28 | $779.35 | $0.00 | $1,696.39 | $302,502.02 |
| 207 | $302,502.02 | $779.35 | $0.00 | $1,710.39 | $304,991.76 |
| 208 | $304,991.76 | $779.35 | $0.00 | $1,724.47 | $307,495.58 |
| 209 | $307,495.58 | $779.35 | $0.00 | $1,738.62 | $310,013.55 |
| 210 | $310,013.55 | $779.35 | $0.00 | $1,752.86 | $312,545.76 |
| 211 | $312,545.76 | $779.35 | $0.00 | $1,767.18 | $315,092.29 |
| 212 | $315,092.29 | $779.35 | $0.00 | $1,781.58 | $317,653.22 |
| 213 | $317,653.22 | $779.35 | $0.00 | $1,796.06 | $320,228.63 |
| 214 | $320,228.63 | $779.35 | $0.00 | $1,810.62 | $322,818.60 |
| 215 | $322,818.60 | $779.35 | $0.00 | $1,825.26 | $325,423.21 |
| 216 | $325,423.21 | $779.35 | $0.00 | $1,839.99 | $328,042.55 |
| 217 | $328,042.55 | $779.35 | $88,841.52 | $1,854.80 | $241,835.18 |
| 218 | $241,835.18 | $779.35 | $0.00 | $1,367.37 | $243,981.90 |
| 219 | $243,981.90 | $779.35 | $0.00 | $1,379.51 | $246,140.76 |
| 220 | $246,140.76 | $779.35 | $0.00 | $1,391.72 | $248,311.83 |
| 221 | $248,311.83 | $779.35 | $0.00 | $1,403.99 | $250,495.17 |
| 222 | $250,495.17 | $779.35 | $0.00 | $1,416.34 | $252,690.86 |
| 223 | $252,690.86 | $779.35 | $0.00 | $1,428.75 | $254,898.96 |
| 224 | $254,898.96 | $779.35 | $0.00 | $1,441.24 | $257,119.55 |
| 225 | $257,119.55 | $779.35 | $0.00 | $1,453.79 | $259,352.69 |
| 226 | $259,352.69 | $779.35 | $0.00 | $1,466.42 | $261,598.46 |
| 227 | $261,598.46 | $779.35 | $0.00 | $1,479.12 | $263,856.93 |
| 228 | $263,856.93 | $779.35 | $0.00 | $1,491.89 | $266,128.17 |
| 229 | $266,128.17 | $779.35 | $95,060.43 | $1,504.73 | $173,351.82 |
| 230 | $173,351.82 | $779.35 | $0.00 | $980.16 | $175,111.33 |
| 231 | $175,111.33 | $779.35 | $0.00 | $990.10 | $176,880.78 |
| 232 | $176,880.78 | $779.35 | $0.00 | $1,000.11 | $178,660.24 |
| 233 | $178,660.24 | $779.35 | $0.00 | $1,010.17 | $180,449.76 |
| 234 | $180,449.76 | $779.35 | $0.00 | $1,020.29 | $182,249.40 |
| 235 | $182,249.40 | $779.35 | $0.00 | $1,030.46 | $184,059.21 |
| 236 | $184,059.21 | $779.35 | $0.00 | $1,040.70 | $185,879.26 |
| 237 | $185,879.26 | $779.35 | $0.00 | $1,050.99 | $187,709.60 |
| 238 | $187,709.60 | $779.35 | $0.00 | $1,061.34 | $189,550.29 |
| 239 | $189,550.29 | $779.35 | $0.00 | $1,071.74 | $191,401.38 |
| 240 | $191,401.38 | $779.35 | $0.00 | $1,082.21 | $193,262.94 |
| 241 | $193,262.94 | $779.35 | $101,714.66 | $1,092.74 | $93,420.37 |
| 242 | $93,420.37 | $779.35 | $0.00 | $528.21 | $94,727.93 |
| 243 | $94,727.93 | $779.35 | $0.00 | $535.61 | $96,042.89 |
| 244 | $96,042.89 | $779.35 | $0.00 | $543.04 | $97,365.28 |
| 245 | $97,365.28 | $779.35 | $0.00 | $550.52 | $98,695.15 |
| 246 | $98,695.15 | $779.35 | $0.00 | $558.04 | $100,032.54 |
| 247 | $100,032.54 | $779.35 | $0.00 | $565.60 | $101,377.49 |
| 248 | $101,377.49 | $779.35 | $0.00 | $573.20 | $102,730.04 |
| 249 | $102,730.04 | $779.35 | $0.00 | $580.85 | $104,090.24 |
| 250 | $104,090.24 | $779.35 | $0.00 | $588.54 | $105,458.13 |
| 251 | $105,458.13 | $779.35 | $0.00 | $596.28 | $106,833.76 |
| 252 | $106,833.76 | $779.35 | $0.00 | $604.05 | $108,217.16 |
| 253 | $108,217.16 | $0.00 | $108,834.68 | $611.88 | -$5.64 |