How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $126,520 |
| Monthly savings required | $1,002 |
How much will it cost to send your child to Los Angeles College of Music in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $506,079.99 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,001.53 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 | $48,789.00 |
| 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 Los Angeles College of Music in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,001.53 | $0.00 | $0.00 | $1,001.53 |
| 2 | $1,001.53 | $1,001.53 | $0.00 | $5.66 | $2,008.72 |
| 3 | $2,008.72 | $1,001.53 | $0.00 | $11.36 | $3,021.61 |
| 4 | $3,021.61 | $1,001.53 | $0.00 | $17.08 | $4,040.22 |
| 5 | $4,040.22 | $1,001.53 | $0.00 | $22.84 | $5,064.59 |
| 6 | $5,064.59 | $1,001.53 | $0.00 | $28.64 | $6,094.76 |
| 7 | $6,094.76 | $1,001.53 | $0.00 | $34.46 | $7,130.75 |
| 8 | $7,130.75 | $1,001.53 | $0.00 | $40.32 | $8,172.60 |
| 9 | $8,172.60 | $1,001.53 | $0.00 | $46.21 | $9,220.34 |
| 10 | $9,220.34 | $1,001.53 | $0.00 | $52.13 | $10,274.00 |
| 11 | $10,274.00 | $1,001.53 | $0.00 | $58.09 | $11,333.62 |
| 12 | $11,333.62 | $1,001.53 | $0.00 | $64.08 | $12,399.23 |
| 13 | $12,399.23 | $1,001.53 | $0.00 | $70.11 | $13,470.87 |
| 14 | $13,470.87 | $1,001.53 | $0.00 | $76.17 | $14,548.57 |
| 15 | $14,548.57 | $1,001.53 | $0.00 | $82.26 | $15,632.36 |
| 16 | $15,632.36 | $1,001.53 | $0.00 | $88.39 | $16,722.28 |
| 17 | $16,722.28 | $1,001.53 | $0.00 | $94.55 | $17,818.36 |
| 18 | $17,818.36 | $1,001.53 | $0.00 | $100.75 | $18,920.64 |
| 19 | $18,920.64 | $1,001.53 | $0.00 | $106.98 | $20,029.15 |
| 20 | $20,029.15 | $1,001.53 | $0.00 | $113.25 | $21,143.93 |
| 21 | $21,143.93 | $1,001.53 | $0.00 | $119.55 | $22,265.01 |
| 22 | $22,265.01 | $1,001.53 | $0.00 | $125.89 | $23,392.43 |
| 23 | $23,392.43 | $1,001.53 | $0.00 | $132.26 | $24,526.22 |
| 24 | $24,526.22 | $1,001.53 | $0.00 | $138.67 | $25,666.42 |
| 25 | $25,666.42 | $1,001.53 | $0.00 | $145.12 | $26,813.07 |
| 26 | $26,813.07 | $1,001.53 | $0.00 | $151.60 | $27,966.20 |
| 27 | $27,966.20 | $1,001.53 | $0.00 | $158.12 | $29,125.85 |
| 28 | $29,125.85 | $1,001.53 | $0.00 | $164.68 | $30,292.06 |
| 29 | $30,292.06 | $1,001.53 | $0.00 | $171.28 | $31,464.87 |
| 30 | $31,464.87 | $1,001.53 | $0.00 | $177.91 | $32,644.31 |
| 31 | $32,644.31 | $1,001.53 | $0.00 | $184.58 | $33,830.42 |
| 32 | $33,830.42 | $1,001.53 | $0.00 | $191.28 | $35,023.23 |
| 33 | $35,023.23 | $1,001.53 | $0.00 | $198.03 | $36,222.79 |
| 34 | $36,222.79 | $1,001.53 | $0.00 | $204.81 | $37,429.13 |
| 35 | $37,429.13 | $1,001.53 | $0.00 | $211.63 | $38,642.29 |
| 36 | $38,642.29 | $1,001.53 | $0.00 | $218.49 | $39,862.31 |
| 37 | $39,862.31 | $1,001.53 | $0.00 | $225.39 | $41,089.23 |
| 38 | $41,089.23 | $1,001.53 | $0.00 | $232.32 | $42,323.08 |
| 39 | $42,323.08 | $1,001.53 | $0.00 | $239.30 | $43,563.91 |
| 40 | $43,563.91 | $1,001.53 | $0.00 | $246.32 | $44,811.76 |
| 41 | $44,811.76 | $1,001.53 | $0.00 | $253.37 | $46,066.66 |
| 42 | $46,066.66 | $1,001.53 | $0.00 | $260.47 | $47,328.66 |
| 43 | $47,328.66 | $1,001.53 | $0.00 | $267.60 | $48,597.79 |
| 44 | $48,597.79 | $1,001.53 | $0.00 | $274.78 | $49,874.10 |
| 45 | $49,874.10 | $1,001.53 | $0.00 | $282.00 | $51,157.63 |
| 46 | $51,157.63 | $1,001.53 | $0.00 | $289.25 | $52,448.41 |
| 47 | $52,448.41 | $1,001.53 | $0.00 | $296.55 | $53,746.49 |
| 48 | $53,746.49 | $1,001.53 | $0.00 | $303.89 | $55,051.91 |
| 49 | $55,051.91 | $1,001.53 | $0.00 | $311.27 | $56,364.71 |
| 50 | $56,364.71 | $1,001.53 | $0.00 | $318.69 | $57,684.93 |
| 51 | $57,684.93 | $1,001.53 | $0.00 | $326.16 | $59,012.62 |
| 52 | $59,012.62 | $1,001.53 | $0.00 | $333.67 | $60,347.82 |
| 53 | $60,347.82 | $1,001.53 | $0.00 | $341.22 | $61,690.57 |
| 54 | $61,690.57 | $1,001.53 | $0.00 | $348.81 | $63,040.91 |
| 55 | $63,040.91 | $1,001.53 | $0.00 | $356.44 | $64,398.88 |
| 56 | $64,398.88 | $1,001.53 | $0.00 | $364.12 | $65,764.53 |
| 57 | $65,764.53 | $1,001.53 | $0.00 | $371.84 | $67,137.90 |
| 58 | $67,137.90 | $1,001.53 | $0.00 | $379.61 | $68,519.04 |
| 59 | $68,519.04 | $1,001.53 | $0.00 | $387.42 | $69,907.99 |
| 60 | $69,907.99 | $1,001.53 | $0.00 | $395.27 | $71,304.79 |
| 61 | $71,304.79 | $1,001.53 | $0.00 | $403.17 | $72,709.49 |
| 62 | $72,709.49 | $1,001.53 | $0.00 | $411.11 | $74,122.13 |
| 63 | $74,122.13 | $1,001.53 | $0.00 | $419.10 | $75,542.76 |
| 64 | $75,542.76 | $1,001.53 | $0.00 | $427.13 | $76,971.42 |
| 65 | $76,971.42 | $1,001.53 | $0.00 | $435.21 | $78,408.16 |
| 66 | $78,408.16 | $1,001.53 | $0.00 | $443.33 | $79,853.02 |
| 67 | $79,853.02 | $1,001.53 | $0.00 | $451.50 | $81,306.05 |
| 68 | $81,306.05 | $1,001.53 | $0.00 | $459.72 | $82,767.30 |
| 69 | $82,767.30 | $1,001.53 | $0.00 | $467.98 | $84,236.81 |
| 70 | $84,236.81 | $1,001.53 | $0.00 | $476.29 | $85,714.63 |
| 71 | $85,714.63 | $1,001.53 | $0.00 | $484.64 | $87,200.80 |
| 72 | $87,200.80 | $1,001.53 | $0.00 | $493.05 | $88,695.38 |
| 73 | $88,695.38 | $1,001.53 | $0.00 | $501.50 | $90,198.41 |
| 74 | $90,198.41 | $1,001.53 | $0.00 | $509.99 | $91,709.93 |
| 75 | $91,709.93 | $1,001.53 | $0.00 | $518.54 | $93,230.00 |
| 76 | $93,230.00 | $1,001.53 | $0.00 | $527.14 | $94,758.67 |
| 77 | $94,758.67 | $1,001.53 | $0.00 | $535.78 | $96,295.98 |
| 78 | $96,295.98 | $1,001.53 | $0.00 | $544.47 | $97,841.98 |
| 79 | $97,841.98 | $1,001.53 | $0.00 | $553.21 | $99,396.72 |
| 80 | $99,396.72 | $1,001.53 | $0.00 | $562.00 | $100,960.25 |
| 81 | $100,960.25 | $1,001.53 | $0.00 | $570.84 | $102,532.62 |
| 82 | $102,532.62 | $1,001.53 | $0.00 | $579.73 | $104,113.88 |
| 83 | $104,113.88 | $1,001.53 | $0.00 | $588.68 | $105,704.09 |
| 84 | $105,704.09 | $1,001.53 | $0.00 | $597.67 | $107,303.29 |
| 85 | $107,303.29 | $1,001.53 | $0.00 | $606.71 | $108,911.53 |
| 86 | $108,911.53 | $1,001.53 | $0.00 | $615.80 | $110,528.86 |
| 87 | $110,528.86 | $1,001.53 | $0.00 | $624.95 | $112,155.34 |
| 88 | $112,155.34 | $1,001.53 | $0.00 | $634.14 | $113,791.01 |
| 89 | $113,791.01 | $1,001.53 | $0.00 | $643.39 | $115,435.93 |
| 90 | $115,435.93 | $1,001.53 | $0.00 | $652.69 | $117,090.15 |
| 91 | $117,090.15 | $1,001.53 | $0.00 | $662.04 | $118,753.72 |
| 92 | $118,753.72 | $1,001.53 | $0.00 | $671.45 | $120,426.70 |
| 93 | $120,426.70 | $1,001.53 | $0.00 | $680.91 | $122,109.14 |
| 94 | $122,109.14 | $1,001.53 | $0.00 | $690.42 | $123,801.09 |
| 95 | $123,801.09 | $1,001.53 | $0.00 | $699.99 | $125,502.61 |
| 96 | $125,502.61 | $1,001.53 | $0.00 | $709.61 | $127,213.75 |
| 97 | $127,213.75 | $1,001.53 | $0.00 | $719.29 | $128,934.57 |
| 98 | $128,934.57 | $1,001.53 | $0.00 | $729.01 | $130,665.11 |
| 99 | $130,665.11 | $1,001.53 | $0.00 | $738.80 | $132,405.44 |
| 100 | $132,405.44 | $1,001.53 | $0.00 | $748.64 | $134,155.61 |
| 101 | $134,155.61 | $1,001.53 | $0.00 | $758.54 | $135,915.68 |
| 102 | $135,915.68 | $1,001.53 | $0.00 | $768.49 | $137,685.70 |
| 103 | $137,685.70 | $1,001.53 | $0.00 | $778.49 | $139,465.72 |
| 104 | $139,465.72 | $1,001.53 | $0.00 | $788.56 | $141,255.81 |
| 105 | $141,255.81 | $1,001.53 | $0.00 | $798.68 | $143,056.02 |
| 106 | $143,056.02 | $1,001.53 | $0.00 | $808.86 | $144,866.41 |
| 107 | $144,866.41 | $1,001.53 | $0.00 | $819.10 | $146,687.04 |
| 108 | $146,687.04 | $1,001.53 | $0.00 | $829.39 | $148,517.96 |
| 109 | $148,517.96 | $1,001.53 | $0.00 | $839.74 | $150,359.23 |
| 110 | $150,359.23 | $1,001.53 | $0.00 | $850.15 | $152,210.91 |
| 111 | $152,210.91 | $1,001.53 | $0.00 | $860.62 | $154,073.06 |
| 112 | $154,073.06 | $1,001.53 | $0.00 | $871.15 | $155,945.74 |
| 113 | $155,945.74 | $1,001.53 | $0.00 | $881.74 | $157,829.01 |
| 114 | $157,829.01 | $1,001.53 | $0.00 | $892.39 | $159,722.93 |
| 115 | $159,722.93 | $1,001.53 | $0.00 | $903.10 | $161,627.56 |
| 116 | $161,627.56 | $1,001.53 | $0.00 | $913.87 | $163,542.96 |
| 117 | $163,542.96 | $1,001.53 | $0.00 | $924.70 | $165,469.19 |
| 118 | $165,469.19 | $1,001.53 | $0.00 | $935.59 | $167,406.31 |
| 119 | $167,406.31 | $1,001.53 | $0.00 | $946.54 | $169,354.38 |
| 120 | $169,354.38 | $1,001.53 | $0.00 | $957.55 | $171,313.46 |
| 121 | $171,313.46 | $1,001.53 | $0.00 | $968.63 | $173,283.62 |
| 122 | $173,283.62 | $1,001.53 | $0.00 | $979.77 | $175,264.92 |
| 123 | $175,264.92 | $1,001.53 | $0.00 | $990.97 | $177,257.42 |
| 124 | $177,257.42 | $1,001.53 | $0.00 | $1,002.24 | $179,261.19 |
| 125 | $179,261.19 | $1,001.53 | $0.00 | $1,013.57 | $181,276.29 |
| 126 | $181,276.29 | $1,001.53 | $0.00 | $1,024.96 | $183,302.78 |
| 127 | $183,302.78 | $1,001.53 | $0.00 | $1,036.42 | $185,340.73 |
| 128 | $185,340.73 | $1,001.53 | $0.00 | $1,047.94 | $187,390.20 |
| 129 | $187,390.20 | $1,001.53 | $0.00 | $1,059.53 | $189,451.26 |
| 130 | $189,451.26 | $1,001.53 | $0.00 | $1,071.18 | $191,523.97 |
| 131 | $191,523.97 | $1,001.53 | $0.00 | $1,082.90 | $193,608.40 |
| 132 | $193,608.40 | $1,001.53 | $0.00 | $1,094.69 | $195,704.62 |
| 133 | $195,704.62 | $1,001.53 | $0.00 | $1,106.54 | $197,812.69 |
| 134 | $197,812.69 | $1,001.53 | $0.00 | $1,118.46 | $199,932.68 |
| 135 | $199,932.68 | $1,001.53 | $0.00 | $1,130.45 | $202,064.66 |
| 136 | $202,064.66 | $1,001.53 | $0.00 | $1,142.50 | $204,208.69 |
| 137 | $204,208.69 | $1,001.53 | $0.00 | $1,154.63 | $206,364.85 |
| 138 | $206,364.85 | $1,001.53 | $0.00 | $1,166.82 | $208,533.20 |
| 139 | $208,533.20 | $1,001.53 | $0.00 | $1,179.08 | $210,713.81 |
| 140 | $210,713.81 | $1,001.53 | $0.00 | $1,191.41 | $212,906.75 |
| 141 | $212,906.75 | $1,001.53 | $0.00 | $1,203.81 | $215,112.09 |
| 142 | $215,112.09 | $1,001.53 | $0.00 | $1,216.28 | $217,329.90 |
| 143 | $217,329.90 | $1,001.53 | $0.00 | $1,228.81 | $219,560.24 |
| 144 | $219,560.24 | $1,001.53 | $0.00 | $1,241.43 | $221,803.20 |
| 145 | $221,803.20 | $1,001.53 | $0.00 | $1,254.11 | $224,058.84 |
| 146 | $224,058.84 | $1,001.53 | $0.00 | $1,266.86 | $226,327.23 |
| 147 | $226,327.23 | $1,001.53 | $0.00 | $1,279.69 | $228,608.45 |
| 148 | $228,608.45 | $1,001.53 | $0.00 | $1,292.59 | $230,902.57 |
| 149 | $230,902.57 | $1,001.53 | $0.00 | $1,305.56 | $233,209.66 |
| 150 | $233,209.66 | $1,001.53 | $0.00 | $1,318.60 | $235,529.79 |
| 151 | $235,529.79 | $1,001.53 | $0.00 | $1,331.72 | $237,863.04 |
| 152 | $237,863.04 | $1,001.53 | $0.00 | $1,344.91 | $240,209.48 |
| 153 | $240,209.48 | $1,001.53 | $0.00 | $1,358.18 | $242,569.19 |
| 154 | $242,569.19 | $1,001.53 | $0.00 | $1,371.52 | $244,942.24 |
| 155 | $244,942.24 | $1,001.53 | $0.00 | $1,384.94 | $247,328.71 |
| 156 | $247,328.71 | $1,001.53 | $0.00 | $1,398.43 | $249,728.67 |
| 157 | $249,728.67 | $1,001.53 | $0.00 | $1,412.00 | $252,142.20 |
| 158 | $252,142.20 | $1,001.53 | $0.00 | $1,425.65 | $254,569.38 |
| 159 | $254,569.38 | $1,001.53 | $0.00 | $1,439.37 | $257,010.28 |
| 160 | $257,010.28 | $1,001.53 | $0.00 | $1,453.17 | $259,464.98 |
| 161 | $259,464.98 | $1,001.53 | $0.00 | $1,467.05 | $261,933.56 |
| 162 | $261,933.56 | $1,001.53 | $0.00 | $1,481.01 | $264,416.10 |
| 163 | $264,416.10 | $1,001.53 | $0.00 | $1,495.05 | $266,912.68 |
| 164 | $266,912.68 | $1,001.53 | $0.00 | $1,509.16 | $269,423.37 |
| 165 | $269,423.37 | $1,001.53 | $0.00 | $1,523.36 | $271,948.26 |
| 166 | $271,948.26 | $1,001.53 | $0.00 | $1,537.63 | $274,487.42 |
| 167 | $274,487.42 | $1,001.53 | $0.00 | $1,551.99 | $277,040.94 |
| 168 | $277,040.94 | $1,001.53 | $0.00 | $1,566.43 | $279,608.90 |
| 169 | $279,608.90 | $1,001.53 | $0.00 | $1,580.95 | $282,191.38 |
| 170 | $282,191.38 | $1,001.53 | $0.00 | $1,595.55 | $284,788.46 |
| 171 | $284,788.46 | $1,001.53 | $0.00 | $1,610.24 | $287,400.23 |
| 172 | $287,400.23 | $1,001.53 | $0.00 | $1,625.00 | $290,026.76 |
| 173 | $290,026.76 | $1,001.53 | $0.00 | $1,639.85 | $292,668.14 |
| 174 | $292,668.14 | $1,001.53 | $0.00 | $1,654.79 | $295,324.46 |
| 175 | $295,324.46 | $1,001.53 | $0.00 | $1,669.81 | $297,995.80 |
| 176 | $297,995.80 | $1,001.53 | $0.00 | $1,684.91 | $300,682.24 |
| 177 | $300,682.24 | $1,001.53 | $0.00 | $1,700.10 | $303,383.87 |
| 178 | $303,383.87 | $1,001.53 | $0.00 | $1,715.38 | $306,100.78 |
| 179 | $306,100.78 | $1,001.53 | $0.00 | $1,730.74 | $308,833.05 |
| 180 | $308,833.05 | $1,001.53 | $0.00 | $1,746.19 | $311,580.77 |
| 181 | $311,580.77 | $1,001.53 | $0.00 | $1,761.72 | $314,344.02 |
| 182 | $314,344.02 | $1,001.53 | $0.00 | $1,777.35 | $317,122.90 |
| 183 | $317,122.90 | $1,001.53 | $0.00 | $1,793.06 | $319,917.49 |
| 184 | $319,917.49 | $1,001.53 | $0.00 | $1,808.86 | $322,727.88 |
| 185 | $322,727.88 | $1,001.53 | $0.00 | $1,824.75 | $325,554.16 |
| 186 | $325,554.16 | $1,001.53 | $0.00 | $1,840.73 | $328,396.42 |
| 187 | $328,396.42 | $1,001.53 | $0.00 | $1,856.80 | $331,254.75 |
| 188 | $331,254.75 | $1,001.53 | $0.00 | $1,872.96 | $334,129.24 |
| 189 | $334,129.24 | $1,001.53 | $0.00 | $1,889.22 | $337,019.99 |
| 190 | $337,019.99 | $1,001.53 | $0.00 | $1,905.56 | $339,927.08 |
| 191 | $339,927.08 | $1,001.53 | $0.00 | $1,922.00 | $342,850.61 |
| 192 | $342,850.61 | $1,001.53 | $0.00 | $1,938.53 | $345,790.67 |
| 193 | $345,790.67 | $1,001.53 | $0.00 | $1,955.15 | $348,747.35 |
| 194 | $348,747.35 | $1,001.53 | $0.00 | $1,971.87 | $351,720.75 |
| 195 | $351,720.75 | $1,001.53 | $0.00 | $1,988.68 | $354,710.96 |
| 196 | $354,710.96 | $1,001.53 | $0.00 | $2,005.59 | $357,718.08 |
| 197 | $357,718.08 | $1,001.53 | $0.00 | $2,022.59 | $360,742.20 |
| 198 | $360,742.20 | $1,001.53 | $0.00 | $2,039.69 | $363,783.42 |
| 199 | $363,783.42 | $1,001.53 | $0.00 | $2,056.88 | $366,841.83 |
| 200 | $366,841.83 | $1,001.53 | $0.00 | $2,074.18 | $369,917.54 |
| 201 | $369,917.54 | $1,001.53 | $0.00 | $2,091.57 | $373,010.64 |
| 202 | $373,010.64 | $1,001.53 | $0.00 | $2,109.06 | $376,121.23 |
| 203 | $376,121.23 | $1,001.53 | $0.00 | $2,126.64 | $379,249.40 |
| 204 | $379,249.40 | $1,001.53 | $0.00 | $2,144.33 | $382,395.26 |
| 205 | $382,395.26 | $1,001.53 | $0.00 | $2,162.12 | $385,558.91 |
| 206 | $385,558.91 | $1,001.53 | $0.00 | $2,180.01 | $388,740.45 |
| 207 | $388,740.45 | $1,001.53 | $0.00 | $2,198.00 | $391,939.98 |
| 208 | $391,939.98 | $1,001.53 | $0.00 | $2,216.09 | $395,157.60 |
| 209 | $395,157.60 | $1,001.53 | $0.00 | $2,234.28 | $398,393.41 |
| 210 | $398,393.41 | $1,001.53 | $0.00 | $2,252.57 | $401,647.51 |
| 211 | $401,647.51 | $1,001.53 | $0.00 | $2,270.97 | $404,920.01 |
| 212 | $404,920.01 | $1,001.53 | $0.00 | $2,289.48 | $408,211.02 |
| 213 | $408,211.02 | $1,001.53 | $0.00 | $2,308.08 | $411,520.63 |
| 214 | $411,520.63 | $1,001.53 | $0.00 | $2,326.80 | $414,848.96 |
| 215 | $414,848.96 | $1,001.53 | $0.00 | $2,345.62 | $418,196.11 |
| 216 | $418,196.11 | $1,001.53 | $0.00 | $2,364.54 | $421,562.18 |
| 217 | $421,562.18 | $1,001.53 | $117,416.55 | $2,383.57 | $307,530.73 |
| 218 | $307,530.73 | $1,001.53 | $0.00 | $1,738.82 | $310,271.08 |
| 219 | $310,271.08 | $1,001.53 | $0.00 | $1,754.32 | $313,026.93 |
| 220 | $313,026.93 | $1,001.53 | $0.00 | $1,769.90 | $315,798.36 |
| 221 | $315,798.36 | $1,001.53 | $0.00 | $1,785.57 | $318,585.46 |
| 222 | $318,585.46 | $1,001.53 | $0.00 | $1,801.33 | $321,388.32 |
| 223 | $321,388.32 | $1,001.53 | $0.00 | $1,817.18 | $324,207.03 |
| 224 | $324,207.03 | $1,001.53 | $0.00 | $1,833.11 | $327,041.67 |
| 225 | $327,041.67 | $1,001.53 | $0.00 | $1,849.14 | $329,892.34 |
| 226 | $329,892.34 | $1,001.53 | $0.00 | $1,865.26 | $332,759.13 |
| 227 | $332,759.13 | $1,001.53 | $0.00 | $1,881.47 | $335,642.13 |
| 228 | $335,642.13 | $1,001.53 | $0.00 | $1,897.77 | $338,541.43 |
| 229 | $338,541.43 | $1,001.53 | $123,287.37 | $1,914.16 | $218,169.75 |
| 230 | $218,169.75 | $1,001.53 | $0.00 | $1,233.56 | $220,404.84 |
| 231 | $220,404.84 | $1,001.53 | $0.00 | $1,246.20 | $222,652.57 |
| 232 | $222,652.57 | $1,001.53 | $0.00 | $1,258.91 | $224,913.01 |
| 233 | $224,913.01 | $1,001.53 | $0.00 | $1,271.69 | $227,186.23 |
| 234 | $227,186.23 | $1,001.53 | $0.00 | $1,284.54 | $229,472.30 |
| 235 | $229,472.30 | $1,001.53 | $0.00 | $1,297.47 | $231,771.30 |
| 236 | $231,771.30 | $1,001.53 | $0.00 | $1,310.47 | $234,083.30 |
| 237 | $234,083.30 | $1,001.53 | $0.00 | $1,323.54 | $236,408.37 |
| 238 | $236,408.37 | $1,001.53 | $0.00 | $1,336.69 | $238,746.59 |
| 239 | $238,746.59 | $1,001.53 | $0.00 | $1,349.91 | $241,098.03 |
| 240 | $241,098.03 | $1,001.53 | $0.00 | $1,363.20 | $243,462.76 |
| 241 | $243,462.76 | $1,001.53 | $129,451.74 | $1,376.57 | $116,389.12 |
| 242 | $116,389.12 | $1,001.53 | $0.00 | $658.08 | $118,048.73 |
| 243 | $118,048.73 | $1,001.53 | $0.00 | $667.46 | $119,717.72 |
| 244 | $119,717.72 | $1,001.53 | $0.00 | $676.90 | $121,396.15 |
| 245 | $121,396.15 | $1,001.53 | $0.00 | $686.39 | $123,084.07 |
| 246 | $123,084.07 | $1,001.53 | $0.00 | $695.94 | $124,781.54 |
| 247 | $124,781.54 | $1,001.53 | $0.00 | $705.53 | $126,488.60 |
| 248 | $126,488.60 | $1,001.53 | $0.00 | $715.18 | $128,205.31 |
| 249 | $128,205.31 | $1,001.53 | $0.00 | $724.89 | $129,931.73 |
| 250 | $129,931.73 | $1,001.53 | $0.00 | $734.65 | $131,667.91 |
| 251 | $131,667.91 | $1,001.53 | $0.00 | $744.47 | $133,413.91 |
| 252 | $133,413.91 | $1,001.53 | $0.00 | $754.34 | $135,169.78 |
| 253 | $135,169.78 | $0.00 | $135,924.33 | $764.27 | $9.72 |