How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $94,401 |
| Monthly savings required | $747 |
How much will it cost to send your child to Rocky Mountain 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 $377,602.12 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $747.26 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 | $36,403.00 |
| 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 Rocky Mountain College of Art and Design in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $747.26 | $0.00 | $0.00 | $747.26 |
| 2 | $747.26 | $747.26 | $0.00 | $4.23 | $1,498.75 |
| 3 | $1,498.75 | $747.26 | $0.00 | $8.47 | $2,254.48 |
| 4 | $2,254.48 | $747.26 | $0.00 | $12.75 | $3,014.49 |
| 5 | $3,014.49 | $747.26 | $0.00 | $17.04 | $3,778.79 |
| 6 | $3,778.79 | $747.26 | $0.00 | $21.37 | $4,547.42 |
| 7 | $4,547.42 | $747.26 | $0.00 | $25.71 | $5,320.39 |
| 8 | $5,320.39 | $747.26 | $0.00 | $30.08 | $6,097.73 |
| 9 | $6,097.73 | $747.26 | $0.00 | $34.48 | $6,879.47 |
| 10 | $6,879.47 | $747.26 | $0.00 | $38.90 | $7,665.63 |
| 11 | $7,665.63 | $747.26 | $0.00 | $43.34 | $8,456.23 |
| 12 | $8,456.23 | $747.26 | $0.00 | $47.81 | $9,251.30 |
| 13 | $9,251.30 | $747.26 | $0.00 | $52.31 | $10,050.87 |
| 14 | $10,050.87 | $747.26 | $0.00 | $56.83 | $10,854.96 |
| 15 | $10,854.96 | $747.26 | $0.00 | $61.38 | $11,663.60 |
| 16 | $11,663.60 | $747.26 | $0.00 | $65.95 | $12,476.81 |
| 17 | $12,476.81 | $747.26 | $0.00 | $70.55 | $13,294.62 |
| 18 | $13,294.62 | $747.26 | $0.00 | $75.17 | $14,117.05 |
| 19 | $14,117.05 | $747.26 | $0.00 | $79.82 | $14,944.13 |
| 20 | $14,944.13 | $747.26 | $0.00 | $84.50 | $15,775.89 |
| 21 | $15,775.89 | $747.26 | $0.00 | $89.20 | $16,612.35 |
| 22 | $16,612.35 | $747.26 | $0.00 | $93.93 | $17,453.54 |
| 23 | $17,453.54 | $747.26 | $0.00 | $98.68 | $18,299.48 |
| 24 | $18,299.48 | $747.26 | $0.00 | $103.47 | $19,150.21 |
| 25 | $19,150.21 | $747.26 | $0.00 | $108.28 | $20,005.75 |
| 26 | $20,005.75 | $747.26 | $0.00 | $113.12 | $20,866.13 |
| 27 | $20,866.13 | $747.26 | $0.00 | $117.98 | $21,731.37 |
| 28 | $21,731.37 | $747.26 | $0.00 | $122.87 | $22,601.50 |
| 29 | $22,601.50 | $747.26 | $0.00 | $127.79 | $23,476.55 |
| 30 | $23,476.55 | $747.26 | $0.00 | $132.74 | $24,356.55 |
| 31 | $24,356.55 | $747.26 | $0.00 | $137.72 | $25,241.53 |
| 32 | $25,241.53 | $747.26 | $0.00 | $142.72 | $26,131.51 |
| 33 | $26,131.51 | $747.26 | $0.00 | $147.75 | $27,026.52 |
| 34 | $27,026.52 | $747.26 | $0.00 | $152.81 | $27,926.59 |
| 35 | $27,926.59 | $747.26 | $0.00 | $157.90 | $28,831.75 |
| 36 | $28,831.75 | $747.26 | $0.00 | $163.02 | $29,742.03 |
| 37 | $29,742.03 | $747.26 | $0.00 | $168.17 | $30,657.46 |
| 38 | $30,657.46 | $747.26 | $0.00 | $173.34 | $31,578.06 |
| 39 | $31,578.06 | $747.26 | $0.00 | $178.55 | $32,503.87 |
| 40 | $32,503.87 | $747.26 | $0.00 | $183.78 | $33,434.91 |
| 41 | $33,434.91 | $747.26 | $0.00 | $189.05 | $34,371.22 |
| 42 | $34,371.22 | $747.26 | $0.00 | $194.34 | $35,312.82 |
| 43 | $35,312.82 | $747.26 | $0.00 | $199.66 | $36,259.74 |
| 44 | $36,259.74 | $747.26 | $0.00 | $205.02 | $37,212.02 |
| 45 | $37,212.02 | $747.26 | $0.00 | $210.40 | $38,169.68 |
| 46 | $38,169.68 | $747.26 | $0.00 | $215.82 | $39,132.76 |
| 47 | $39,132.76 | $747.26 | $0.00 | $221.26 | $40,101.28 |
| 48 | $40,101.28 | $747.26 | $0.00 | $226.74 | $41,075.28 |
| 49 | $41,075.28 | $747.26 | $0.00 | $232.25 | $42,054.79 |
| 50 | $42,054.79 | $747.26 | $0.00 | $237.78 | $43,039.83 |
| 51 | $43,039.83 | $747.26 | $0.00 | $243.35 | $44,030.44 |
| 52 | $44,030.44 | $747.26 | $0.00 | $248.95 | $45,026.65 |
| 53 | $45,026.65 | $747.26 | $0.00 | $254.59 | $46,028.50 |
| 54 | $46,028.50 | $747.26 | $0.00 | $260.25 | $47,036.01 |
| 55 | $47,036.01 | $747.26 | $0.00 | $265.95 | $48,049.22 |
| 56 | $48,049.22 | $747.26 | $0.00 | $271.68 | $49,068.16 |
| 57 | $49,068.16 | $747.26 | $0.00 | $277.44 | $50,092.86 |
| 58 | $50,092.86 | $747.26 | $0.00 | $283.23 | $51,123.35 |
| 59 | $51,123.35 | $747.26 | $0.00 | $289.06 | $52,159.67 |
| 60 | $52,159.67 | $747.26 | $0.00 | $294.92 | $53,201.85 |
| 61 | $53,201.85 | $747.26 | $0.00 | $300.81 | $54,249.92 |
| 62 | $54,249.92 | $747.26 | $0.00 | $306.74 | $55,303.92 |
| 63 | $55,303.92 | $747.26 | $0.00 | $312.70 | $56,363.88 |
| 64 | $56,363.88 | $747.26 | $0.00 | $318.69 | $57,429.83 |
| 65 | $57,429.83 | $747.26 | $0.00 | $324.72 | $58,501.81 |
| 66 | $58,501.81 | $747.26 | $0.00 | $330.78 | $59,579.85 |
| 67 | $59,579.85 | $747.26 | $0.00 | $336.87 | $60,663.98 |
| 68 | $60,663.98 | $747.26 | $0.00 | $343.00 | $61,754.24 |
| 69 | $61,754.24 | $747.26 | $0.00 | $349.17 | $62,850.67 |
| 70 | $62,850.67 | $747.26 | $0.00 | $355.37 | $63,953.30 |
| 71 | $63,953.30 | $747.26 | $0.00 | $361.60 | $65,062.16 |
| 72 | $65,062.16 | $747.26 | $0.00 | $367.87 | $66,177.29 |
| 73 | $66,177.29 | $747.26 | $0.00 | $374.18 | $67,298.73 |
| 74 | $67,298.73 | $747.26 | $0.00 | $380.52 | $68,426.51 |
| 75 | $68,426.51 | $747.26 | $0.00 | $386.89 | $69,560.66 |
| 76 | $69,560.66 | $747.26 | $0.00 | $393.31 | $70,701.23 |
| 77 | $70,701.23 | $747.26 | $0.00 | $399.76 | $71,848.25 |
| 78 | $71,848.25 | $747.26 | $0.00 | $406.24 | $73,001.75 |
| 79 | $73,001.75 | $747.26 | $0.00 | $412.76 | $74,161.77 |
| 80 | $74,161.77 | $747.26 | $0.00 | $419.32 | $75,328.35 |
| 81 | $75,328.35 | $747.26 | $0.00 | $425.92 | $76,501.53 |
| 82 | $76,501.53 | $747.26 | $0.00 | $432.55 | $77,681.34 |
| 83 | $77,681.34 | $747.26 | $0.00 | $439.22 | $78,867.82 |
| 84 | $78,867.82 | $747.26 | $0.00 | $445.93 | $80,061.01 |
| 85 | $80,061.01 | $747.26 | $0.00 | $452.68 | $81,260.95 |
| 86 | $81,260.95 | $747.26 | $0.00 | $459.46 | $82,467.67 |
| 87 | $82,467.67 | $747.26 | $0.00 | $466.28 | $83,681.21 |
| 88 | $83,681.21 | $747.26 | $0.00 | $473.15 | $84,901.62 |
| 89 | $84,901.62 | $747.26 | $0.00 | $480.05 | $86,128.93 |
| 90 | $86,128.93 | $747.26 | $0.00 | $486.99 | $87,363.18 |
| 91 | $87,363.18 | $747.26 | $0.00 | $493.96 | $88,604.40 |
| 92 | $88,604.40 | $747.26 | $0.00 | $500.98 | $89,852.64 |
| 93 | $89,852.64 | $747.26 | $0.00 | $508.04 | $91,107.94 |
| 94 | $91,107.94 | $747.26 | $0.00 | $515.14 | $92,370.34 |
| 95 | $92,370.34 | $747.26 | $0.00 | $522.28 | $93,639.88 |
| 96 | $93,639.88 | $747.26 | $0.00 | $529.45 | $94,916.59 |
| 97 | $94,916.59 | $747.26 | $0.00 | $536.67 | $96,200.52 |
| 98 | $96,200.52 | $747.26 | $0.00 | $543.93 | $97,491.71 |
| 99 | $97,491.71 | $747.26 | $0.00 | $551.23 | $98,790.20 |
| 100 | $98,790.20 | $747.26 | $0.00 | $558.57 | $100,096.03 |
| 101 | $100,096.03 | $747.26 | $0.00 | $565.96 | $101,409.25 |
| 102 | $101,409.25 | $747.26 | $0.00 | $573.38 | $102,729.89 |
| 103 | $102,729.89 | $747.26 | $0.00 | $580.85 | $104,058.00 |
| 104 | $104,058.00 | $747.26 | $0.00 | $588.36 | $105,393.62 |
| 105 | $105,393.62 | $747.26 | $0.00 | $595.91 | $106,736.79 |
| 106 | $106,736.79 | $747.26 | $0.00 | $603.51 | $108,087.56 |
| 107 | $108,087.56 | $747.26 | $0.00 | $611.14 | $109,445.96 |
| 108 | $109,445.96 | $747.26 | $0.00 | $618.82 | $110,812.04 |
| 109 | $110,812.04 | $747.26 | $0.00 | $626.55 | $112,185.85 |
| 110 | $112,185.85 | $747.26 | $0.00 | $634.32 | $113,567.43 |
| 111 | $113,567.43 | $747.26 | $0.00 | $642.13 | $114,956.82 |
| 112 | $114,956.82 | $747.26 | $0.00 | $649.98 | $116,354.06 |
| 113 | $116,354.06 | $747.26 | $0.00 | $657.88 | $117,759.20 |
| 114 | $117,759.20 | $747.26 | $0.00 | $665.83 | $119,172.29 |
| 115 | $119,172.29 | $747.26 | $0.00 | $673.82 | $120,593.37 |
| 116 | $120,593.37 | $747.26 | $0.00 | $681.85 | $122,022.48 |
| 117 | $122,022.48 | $747.26 | $0.00 | $689.93 | $123,459.67 |
| 118 | $123,459.67 | $747.26 | $0.00 | $698.06 | $124,904.99 |
| 119 | $124,904.99 | $747.26 | $0.00 | $706.23 | $126,358.48 |
| 120 | $126,358.48 | $747.26 | $0.00 | $714.45 | $127,820.19 |
| 121 | $127,820.19 | $747.26 | $0.00 | $722.71 | $129,290.16 |
| 122 | $129,290.16 | $747.26 | $0.00 | $731.03 | $130,768.45 |
| 123 | $130,768.45 | $747.26 | $0.00 | $739.38 | $132,255.09 |
| 124 | $132,255.09 | $747.26 | $0.00 | $747.79 | $133,750.14 |
| 125 | $133,750.14 | $747.26 | $0.00 | $756.24 | $135,253.64 |
| 126 | $135,253.64 | $747.26 | $0.00 | $764.74 | $136,765.64 |
| 127 | $136,765.64 | $747.26 | $0.00 | $773.29 | $138,286.19 |
| 128 | $138,286.19 | $747.26 | $0.00 | $781.89 | $139,815.34 |
| 129 | $139,815.34 | $747.26 | $0.00 | $790.54 | $141,353.14 |
| 130 | $141,353.14 | $747.26 | $0.00 | $799.23 | $142,899.63 |
| 131 | $142,899.63 | $747.26 | $0.00 | $807.98 | $144,454.87 |
| 132 | $144,454.87 | $747.26 | $0.00 | $816.77 | $146,018.90 |
| 133 | $146,018.90 | $747.26 | $0.00 | $825.61 | $147,591.77 |
| 134 | $147,591.77 | $747.26 | $0.00 | $834.51 | $149,173.54 |
| 135 | $149,173.54 | $747.26 | $0.00 | $843.45 | $150,764.25 |
| 136 | $150,764.25 | $747.26 | $0.00 | $852.44 | $152,363.95 |
| 137 | $152,363.95 | $747.26 | $0.00 | $861.49 | $153,972.70 |
| 138 | $153,972.70 | $747.26 | $0.00 | $870.58 | $155,590.54 |
| 139 | $155,590.54 | $747.26 | $0.00 | $879.73 | $157,217.53 |
| 140 | $157,217.53 | $747.26 | $0.00 | $888.93 | $158,853.72 |
| 141 | $158,853.72 | $747.26 | $0.00 | $898.18 | $160,499.16 |
| 142 | $160,499.16 | $747.26 | $0.00 | $907.49 | $162,153.91 |
| 143 | $162,153.91 | $747.26 | $0.00 | $916.84 | $163,818.01 |
| 144 | $163,818.01 | $747.26 | $0.00 | $926.25 | $165,491.52 |
| 145 | $165,491.52 | $747.26 | $0.00 | $935.71 | $167,174.49 |
| 146 | $167,174.49 | $747.26 | $0.00 | $945.23 | $168,866.98 |
| 147 | $168,866.98 | $747.26 | $0.00 | $954.80 | $170,569.04 |
| 148 | $170,569.04 | $747.26 | $0.00 | $964.42 | $172,280.72 |
| 149 | $172,280.72 | $747.26 | $0.00 | $974.10 | $174,002.08 |
| 150 | $174,002.08 | $747.26 | $0.00 | $983.83 | $175,733.17 |
| 151 | $175,733.17 | $747.26 | $0.00 | $993.62 | $177,474.05 |
| 152 | $177,474.05 | $747.26 | $0.00 | $1,003.46 | $179,224.77 |
| 153 | $179,224.77 | $747.26 | $0.00 | $1,013.36 | $180,985.39 |
| 154 | $180,985.39 | $747.26 | $0.00 | $1,023.32 | $182,755.97 |
| 155 | $182,755.97 | $747.26 | $0.00 | $1,033.33 | $184,536.56 |
| 156 | $184,536.56 | $747.26 | $0.00 | $1,043.40 | $186,327.22 |
| 157 | $186,327.22 | $747.26 | $0.00 | $1,053.52 | $188,128.00 |
| 158 | $188,128.00 | $747.26 | $0.00 | $1,063.70 | $189,938.96 |
| 159 | $189,938.96 | $747.26 | $0.00 | $1,073.94 | $191,760.16 |
| 160 | $191,760.16 | $747.26 | $0.00 | $1,084.24 | $193,591.66 |
| 161 | $193,591.66 | $747.26 | $0.00 | $1,094.60 | $195,433.52 |
| 162 | $195,433.52 | $747.26 | $0.00 | $1,105.01 | $197,285.79 |
| 163 | $197,285.79 | $747.26 | $0.00 | $1,115.48 | $199,148.53 |
| 164 | $199,148.53 | $747.26 | $0.00 | $1,126.01 | $201,021.80 |
| 165 | $201,021.80 | $747.26 | $0.00 | $1,136.61 | $202,905.67 |
| 166 | $202,905.67 | $747.26 | $0.00 | $1,147.26 | $204,800.19 |
| 167 | $204,800.19 | $747.26 | $0.00 | $1,157.97 | $206,705.42 |
| 168 | $206,705.42 | $747.26 | $0.00 | $1,168.74 | $208,621.42 |
| 169 | $208,621.42 | $747.26 | $0.00 | $1,179.58 | $210,548.26 |
| 170 | $210,548.26 | $747.26 | $0.00 | $1,190.47 | $212,485.99 |
| 171 | $212,485.99 | $747.26 | $0.00 | $1,201.43 | $214,434.68 |
| 172 | $214,434.68 | $747.26 | $0.00 | $1,212.44 | $216,394.38 |
| 173 | $216,394.38 | $747.26 | $0.00 | $1,223.53 | $218,365.17 |
| 174 | $218,365.17 | $747.26 | $0.00 | $1,234.67 | $220,347.10 |
| 175 | $220,347.10 | $747.26 | $0.00 | $1,245.87 | $222,340.23 |
| 176 | $222,340.23 | $747.26 | $0.00 | $1,257.14 | $224,344.63 |
| 177 | $224,344.63 | $747.26 | $0.00 | $1,268.48 | $226,360.37 |
| 178 | $226,360.37 | $747.26 | $0.00 | $1,279.87 | $228,387.50 |
| 179 | $228,387.50 | $747.26 | $0.00 | $1,291.34 | $230,426.10 |
| 180 | $230,426.10 | $747.26 | $0.00 | $1,302.86 | $232,476.22 |
| 181 | $232,476.22 | $747.26 | $0.00 | $1,314.45 | $234,537.93 |
| 182 | $234,537.93 | $747.26 | $0.00 | $1,326.11 | $236,611.30 |
| 183 | $236,611.30 | $747.26 | $0.00 | $1,337.83 | $238,696.39 |
| 184 | $238,696.39 | $747.26 | $0.00 | $1,349.62 | $240,793.27 |
| 185 | $240,793.27 | $747.26 | $0.00 | $1,361.48 | $242,902.01 |
| 186 | $242,902.01 | $747.26 | $0.00 | $1,373.40 | $245,022.67 |
| 187 | $245,022.67 | $747.26 | $0.00 | $1,385.39 | $247,155.32 |
| 188 | $247,155.32 | $747.26 | $0.00 | $1,397.45 | $249,300.03 |
| 189 | $249,300.03 | $747.26 | $0.00 | $1,409.58 | $251,456.87 |
| 190 | $251,456.87 | $747.26 | $0.00 | $1,421.77 | $253,625.90 |
| 191 | $253,625.90 | $747.26 | $0.00 | $1,434.04 | $255,807.20 |
| 192 | $255,807.20 | $747.26 | $0.00 | $1,446.37 | $258,000.83 |
| 193 | $258,000.83 | $747.26 | $0.00 | $1,458.77 | $260,206.86 |
| 194 | $260,206.86 | $747.26 | $0.00 | $1,471.25 | $262,425.37 |
| 195 | $262,425.37 | $747.26 | $0.00 | $1,483.79 | $264,656.42 |
| 196 | $264,656.42 | $747.26 | $0.00 | $1,496.41 | $266,900.09 |
| 197 | $266,900.09 | $747.26 | $0.00 | $1,509.09 | $269,156.44 |
| 198 | $269,156.44 | $747.26 | $0.00 | $1,521.85 | $271,425.55 |
| 199 | $271,425.55 | $747.26 | $0.00 | $1,534.68 | $273,707.49 |
| 200 | $273,707.49 | $747.26 | $0.00 | $1,547.58 | $276,002.33 |
| 201 | $276,002.33 | $747.26 | $0.00 | $1,560.56 | $278,310.15 |
| 202 | $278,310.15 | $747.26 | $0.00 | $1,573.61 | $280,631.02 |
| 203 | $280,631.02 | $747.26 | $0.00 | $1,586.73 | $282,965.01 |
| 204 | $282,965.01 | $747.26 | $0.00 | $1,599.93 | $285,312.20 |
| 205 | $285,312.20 | $747.26 | $0.00 | $1,613.20 | $287,672.66 |
| 206 | $287,672.66 | $747.26 | $0.00 | $1,626.54 | $290,046.46 |
| 207 | $290,046.46 | $747.26 | $0.00 | $1,639.96 | $292,433.68 |
| 208 | $292,433.68 | $747.26 | $0.00 | $1,653.46 | $294,834.40 |
| 209 | $294,834.40 | $747.26 | $0.00 | $1,667.04 | $297,248.70 |
| 210 | $297,248.70 | $747.26 | $0.00 | $1,680.69 | $299,676.65 |
| 211 | $299,676.65 | $747.26 | $0.00 | $1,694.42 | $302,118.33 |
| 212 | $302,118.33 | $747.26 | $0.00 | $1,708.22 | $304,573.81 |
| 213 | $304,573.81 | $747.26 | $0.00 | $1,722.10 | $307,043.17 |
| 214 | $307,043.17 | $747.26 | $0.00 | $1,736.07 | $309,526.50 |
| 215 | $309,526.50 | $747.26 | $0.00 | $1,750.11 | $312,023.87 |
| 216 | $312,023.87 | $747.26 | $0.00 | $1,764.23 | $314,535.36 |
| 217 | $314,535.36 | $747.26 | $87,608.16 | $1,778.43 | $229,452.89 |
| 218 | $229,452.89 | $747.26 | $0.00 | $1,297.36 | $231,497.51 |
| 219 | $231,497.51 | $747.26 | $0.00 | $1,308.92 | $233,553.69 |
| 220 | $233,553.69 | $747.26 | $0.00 | $1,320.55 | $235,621.50 |
| 221 | $235,621.50 | $747.26 | $0.00 | $1,332.24 | $237,701.00 |
| 222 | $237,701.00 | $747.26 | $0.00 | $1,344.00 | $239,792.26 |
| 223 | $239,792.26 | $747.26 | $0.00 | $1,355.82 | $241,895.34 |
| 224 | $241,895.34 | $747.26 | $0.00 | $1,367.71 | $244,010.31 |
| 225 | $244,010.31 | $747.26 | $0.00 | $1,379.67 | $246,137.24 |
| 226 | $246,137.24 | $747.26 | $0.00 | $1,391.70 | $248,276.20 |
| 227 | $248,276.20 | $747.26 | $0.00 | $1,403.79 | $250,427.25 |
| 228 | $250,427.25 | $747.26 | $0.00 | $1,415.95 | $252,590.46 |
| 229 | $252,590.46 | $747.26 | $91,988.57 | $1,428.18 | $162,777.33 |
| 230 | $162,777.33 | $747.26 | $0.00 | $920.37 | $164,444.96 |
| 231 | $164,444.96 | $747.26 | $0.00 | $929.80 | $166,122.02 |
| 232 | $166,122.02 | $747.26 | $0.00 | $939.28 | $167,808.56 |
| 233 | $167,808.56 | $747.26 | $0.00 | $948.81 | $169,504.63 |
| 234 | $169,504.63 | $747.26 | $0.00 | $958.40 | $171,210.29 |
| 235 | $171,210.29 | $747.26 | $0.00 | $968.05 | $172,925.60 |
| 236 | $172,925.60 | $747.26 | $0.00 | $977.75 | $174,650.61 |
| 237 | $174,650.61 | $747.26 | $0.00 | $987.50 | $176,385.37 |
| 238 | $176,385.37 | $747.26 | $0.00 | $997.31 | $178,129.94 |
| 239 | $178,129.94 | $747.26 | $0.00 | $1,007.17 | $179,884.37 |
| 240 | $179,884.37 | $747.26 | $0.00 | $1,017.09 | $181,648.72 |
| 241 | $181,648.72 | $747.26 | $96,588.00 | $1,027.07 | $86,835.05 |
| 242 | $86,835.05 | $747.26 | $0.00 | $490.98 | $88,073.29 |
| 243 | $88,073.29 | $747.26 | $0.00 | $497.98 | $89,318.53 |
| 244 | $89,318.53 | $747.26 | $0.00 | $505.02 | $90,570.81 |
| 245 | $90,570.81 | $747.26 | $0.00 | $512.10 | $91,830.17 |
| 246 | $91,830.17 | $747.26 | $0.00 | $519.22 | $93,096.65 |
| 247 | $93,096.65 | $747.26 | $0.00 | $526.38 | $94,370.29 |
| 248 | $94,370.29 | $747.26 | $0.00 | $533.58 | $95,651.13 |
| 249 | $95,651.13 | $747.26 | $0.00 | $540.83 | $96,939.22 |
| 250 | $96,939.22 | $747.26 | $0.00 | $548.11 | $98,234.59 |
| 251 | $98,234.59 | $747.26 | $0.00 | $555.43 | $99,537.28 |
| 252 | $99,537.28 | $747.26 | $0.00 | $562.80 | $100,847.34 |
| 253 | $100,847.34 | $0.00 | $101,417.40 | $570.21 | $0.15 |