How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $111,298 |
| Monthly savings required | $881 |
How much will it cost to send your child to Lyme Academy College of Fine Arts in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $445,191.48 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $881.01 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 | $42,919.00 |
| 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 Lyme Academy College of Fine Arts in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $881.01 | $0.00 | $0.00 | $881.01 |
| 2 | $881.01 | $881.01 | $0.00 | $4.98 | $1,767.00 |
| 3 | $1,767.00 | $881.01 | $0.00 | $9.99 | $2,658.00 |
| 4 | $2,658.00 | $881.01 | $0.00 | $15.03 | $3,554.04 |
| 5 | $3,554.04 | $881.01 | $0.00 | $20.10 | $4,455.15 |
| 6 | $4,455.15 | $881.01 | $0.00 | $25.19 | $5,361.35 |
| 7 | $5,361.35 | $881.01 | $0.00 | $30.31 | $6,272.67 |
| 8 | $6,272.67 | $881.01 | $0.00 | $35.47 | $7,189.15 |
| 9 | $7,189.15 | $881.01 | $0.00 | $40.65 | $8,110.81 |
| 10 | $8,110.81 | $881.01 | $0.00 | $45.86 | $9,037.68 |
| 11 | $9,037.68 | $881.01 | $0.00 | $51.10 | $9,969.79 |
| 12 | $9,969.79 | $881.01 | $0.00 | $56.37 | $10,907.17 |
| 13 | $10,907.17 | $881.01 | $0.00 | $61.67 | $11,849.85 |
| 14 | $11,849.85 | $881.01 | $0.00 | $67.00 | $12,797.86 |
| 15 | $12,797.86 | $881.01 | $0.00 | $72.36 | $13,751.23 |
| 16 | $13,751.23 | $881.01 | $0.00 | $77.75 | $14,709.99 |
| 17 | $14,709.99 | $881.01 | $0.00 | $83.17 | $15,674.17 |
| 18 | $15,674.17 | $881.01 | $0.00 | $88.62 | $16,643.80 |
| 19 | $16,643.80 | $881.01 | $0.00 | $94.11 | $17,618.92 |
| 20 | $17,618.92 | $881.01 | $0.00 | $99.62 | $18,599.55 |
| 21 | $18,599.55 | $881.01 | $0.00 | $105.16 | $19,585.72 |
| 22 | $19,585.72 | $881.01 | $0.00 | $110.74 | $20,577.47 |
| 23 | $20,577.47 | $881.01 | $0.00 | $116.35 | $21,574.83 |
| 24 | $21,574.83 | $881.01 | $0.00 | $121.99 | $22,577.83 |
| 25 | $22,577.83 | $881.01 | $0.00 | $127.66 | $23,586.50 |
| 26 | $23,586.50 | $881.01 | $0.00 | $133.36 | $24,600.87 |
| 27 | $24,600.87 | $881.01 | $0.00 | $139.10 | $25,620.98 |
| 28 | $25,620.98 | $881.01 | $0.00 | $144.86 | $26,646.85 |
| 29 | $26,646.85 | $881.01 | $0.00 | $150.67 | $27,678.53 |
| 30 | $27,678.53 | $881.01 | $0.00 | $156.50 | $28,716.04 |
| 31 | $28,716.04 | $881.01 | $0.00 | $162.36 | $29,759.41 |
| 32 | $29,759.41 | $881.01 | $0.00 | $168.26 | $30,808.68 |
| 33 | $30,808.68 | $881.01 | $0.00 | $174.20 | $31,863.89 |
| 34 | $31,863.89 | $881.01 | $0.00 | $180.16 | $32,925.06 |
| 35 | $32,925.06 | $881.01 | $0.00 | $186.16 | $33,992.23 |
| 36 | $33,992.23 | $881.01 | $0.00 | $192.20 | $35,065.44 |
| 37 | $35,065.44 | $881.01 | $0.00 | $198.27 | $36,144.72 |
| 38 | $36,144.72 | $881.01 | $0.00 | $204.37 | $37,230.10 |
| 39 | $37,230.10 | $881.01 | $0.00 | $210.50 | $38,321.61 |
| 40 | $38,321.61 | $881.01 | $0.00 | $216.68 | $39,419.30 |
| 41 | $39,419.30 | $881.01 | $0.00 | $222.88 | $40,523.19 |
| 42 | $40,523.19 | $881.01 | $0.00 | $229.12 | $41,633.32 |
| 43 | $41,633.32 | $881.01 | $0.00 | $235.40 | $42,749.73 |
| 44 | $42,749.73 | $881.01 | $0.00 | $241.71 | $43,872.45 |
| 45 | $43,872.45 | $881.01 | $0.00 | $248.06 | $45,001.52 |
| 46 | $45,001.52 | $881.01 | $0.00 | $254.45 | $46,136.98 |
| 47 | $46,136.98 | $881.01 | $0.00 | $260.87 | $47,278.86 |
| 48 | $47,278.86 | $881.01 | $0.00 | $267.32 | $48,427.19 |
| 49 | $48,427.19 | $881.01 | $0.00 | $273.81 | $49,582.01 |
| 50 | $49,582.01 | $881.01 | $0.00 | $280.34 | $50,743.36 |
| 51 | $50,743.36 | $881.01 | $0.00 | $286.91 | $51,911.28 |
| 52 | $51,911.28 | $881.01 | $0.00 | $293.51 | $53,085.80 |
| 53 | $53,085.80 | $881.01 | $0.00 | $300.15 | $54,266.96 |
| 54 | $54,266.96 | $881.01 | $0.00 | $306.83 | $55,454.80 |
| 55 | $55,454.80 | $881.01 | $0.00 | $313.55 | $56,649.36 |
| 56 | $56,649.36 | $881.01 | $0.00 | $320.30 | $57,850.67 |
| 57 | $57,850.67 | $881.01 | $0.00 | $327.10 | $59,058.78 |
| 58 | $59,058.78 | $881.01 | $0.00 | $333.93 | $60,273.72 |
| 59 | $60,273.72 | $881.01 | $0.00 | $340.80 | $61,495.53 |
| 60 | $61,495.53 | $881.01 | $0.00 | $347.70 | $62,724.24 |
| 61 | $62,724.24 | $881.01 | $0.00 | $354.65 | $63,959.90 |
| 62 | $63,959.90 | $881.01 | $0.00 | $361.64 | $65,202.55 |
| 63 | $65,202.55 | $881.01 | $0.00 | $368.66 | $66,452.22 |
| 64 | $66,452.22 | $881.01 | $0.00 | $375.73 | $67,708.96 |
| 65 | $67,708.96 | $881.01 | $0.00 | $382.84 | $68,972.81 |
| 66 | $68,972.81 | $881.01 | $0.00 | $389.98 | $70,243.80 |
| 67 | $70,243.80 | $881.01 | $0.00 | $397.17 | $71,521.98 |
| 68 | $71,521.98 | $881.01 | $0.00 | $404.40 | $72,807.39 |
| 69 | $72,807.39 | $881.01 | $0.00 | $411.66 | $74,100.06 |
| 70 | $74,100.06 | $881.01 | $0.00 | $418.97 | $75,400.04 |
| 71 | $75,400.04 | $881.01 | $0.00 | $426.32 | $76,707.37 |
| 72 | $76,707.37 | $881.01 | $0.00 | $433.71 | $78,022.09 |
| 73 | $78,022.09 | $881.01 | $0.00 | $441.15 | $79,344.25 |
| 74 | $79,344.25 | $881.01 | $0.00 | $448.62 | $80,673.88 |
| 75 | $80,673.88 | $881.01 | $0.00 | $456.14 | $82,011.03 |
| 76 | $82,011.03 | $881.01 | $0.00 | $463.70 | $83,355.74 |
| 77 | $83,355.74 | $881.01 | $0.00 | $471.31 | $84,708.06 |
| 78 | $84,708.06 | $881.01 | $0.00 | $478.95 | $86,068.02 |
| 79 | $86,068.02 | $881.01 | $0.00 | $486.64 | $87,435.67 |
| 80 | $87,435.67 | $881.01 | $0.00 | $494.37 | $88,811.05 |
| 81 | $88,811.05 | $881.01 | $0.00 | $502.15 | $90,194.21 |
| 82 | $90,194.21 | $881.01 | $0.00 | $509.97 | $91,585.19 |
| 83 | $91,585.19 | $881.01 | $0.00 | $517.84 | $92,984.04 |
| 84 | $92,984.04 | $881.01 | $0.00 | $525.75 | $94,390.80 |
| 85 | $94,390.80 | $881.01 | $0.00 | $533.70 | $95,805.51 |
| 86 | $95,805.51 | $881.01 | $0.00 | $541.70 | $97,228.22 |
| 87 | $97,228.22 | $881.01 | $0.00 | $549.74 | $98,658.97 |
| 88 | $98,658.97 | $881.01 | $0.00 | $557.83 | $100,097.81 |
| 89 | $100,097.81 | $881.01 | $0.00 | $565.97 | $101,544.79 |
| 90 | $101,544.79 | $881.01 | $0.00 | $574.15 | $102,999.95 |
| 91 | $102,999.95 | $881.01 | $0.00 | $582.38 | $104,463.34 |
| 92 | $104,463.34 | $881.01 | $0.00 | $590.65 | $105,935.00 |
| 93 | $105,935.00 | $881.01 | $0.00 | $598.97 | $107,414.98 |
| 94 | $107,414.98 | $881.01 | $0.00 | $607.34 | $108,903.33 |
| 95 | $108,903.33 | $881.01 | $0.00 | $615.76 | $110,400.10 |
| 96 | $110,400.10 | $881.01 | $0.00 | $624.22 | $111,905.33 |
| 97 | $111,905.33 | $881.01 | $0.00 | $632.73 | $113,419.07 |
| 98 | $113,419.07 | $881.01 | $0.00 | $641.29 | $114,941.37 |
| 99 | $114,941.37 | $881.01 | $0.00 | $649.90 | $116,472.28 |
| 100 | $116,472.28 | $881.01 | $0.00 | $658.55 | $118,011.84 |
| 101 | $118,011.84 | $881.01 | $0.00 | $667.26 | $119,560.11 |
| 102 | $119,560.11 | $881.01 | $0.00 | $676.01 | $121,117.13 |
| 103 | $121,117.13 | $881.01 | $0.00 | $684.81 | $122,682.95 |
| 104 | $122,682.95 | $881.01 | $0.00 | $693.67 | $124,257.63 |
| 105 | $124,257.63 | $881.01 | $0.00 | $702.57 | $125,841.21 |
| 106 | $125,841.21 | $881.01 | $0.00 | $711.52 | $127,433.74 |
| 107 | $127,433.74 | $881.01 | $0.00 | $720.53 | $129,035.28 |
| 108 | $129,035.28 | $881.01 | $0.00 | $729.58 | $130,645.87 |
| 109 | $130,645.87 | $881.01 | $0.00 | $738.69 | $132,265.57 |
| 110 | $132,265.57 | $881.01 | $0.00 | $747.85 | $133,894.43 |
| 111 | $133,894.43 | $881.01 | $0.00 | $757.06 | $135,532.50 |
| 112 | $135,532.50 | $881.01 | $0.00 | $766.32 | $137,179.83 |
| 113 | $137,179.83 | $881.01 | $0.00 | $775.63 | $138,836.47 |
| 114 | $138,836.47 | $881.01 | $0.00 | $785.00 | $140,502.48 |
| 115 | $140,502.48 | $881.01 | $0.00 | $794.42 | $142,177.91 |
| 116 | $142,177.91 | $881.01 | $0.00 | $803.89 | $143,862.81 |
| 117 | $143,862.81 | $881.01 | $0.00 | $813.42 | $145,557.24 |
| 118 | $145,557.24 | $881.01 | $0.00 | $823.00 | $147,261.25 |
| 119 | $147,261.25 | $881.01 | $0.00 | $832.64 | $148,974.90 |
| 120 | $148,974.90 | $881.01 | $0.00 | $842.33 | $150,698.24 |
| 121 | $150,698.24 | $881.01 | $0.00 | $852.07 | $152,431.32 |
| 122 | $152,431.32 | $881.01 | $0.00 | $861.87 | $154,174.20 |
| 123 | $154,174.20 | $881.01 | $0.00 | $871.72 | $155,926.93 |
| 124 | $155,926.93 | $881.01 | $0.00 | $881.63 | $157,689.57 |
| 125 | $157,689.57 | $881.01 | $0.00 | $891.60 | $159,462.18 |
| 126 | $159,462.18 | $881.01 | $0.00 | $901.62 | $161,244.81 |
| 127 | $161,244.81 | $881.01 | $0.00 | $911.70 | $163,037.52 |
| 128 | $163,037.52 | $881.01 | $0.00 | $921.84 | $164,840.37 |
| 129 | $164,840.37 | $881.01 | $0.00 | $932.03 | $166,653.41 |
| 130 | $166,653.41 | $881.01 | $0.00 | $942.28 | $168,476.70 |
| 131 | $168,476.70 | $881.01 | $0.00 | $952.59 | $170,310.30 |
| 132 | $170,310.30 | $881.01 | $0.00 | $962.96 | $172,154.27 |
| 133 | $172,154.27 | $881.01 | $0.00 | $973.39 | $174,008.67 |
| 134 | $174,008.67 | $881.01 | $0.00 | $983.87 | $175,873.55 |
| 135 | $175,873.55 | $881.01 | $0.00 | $994.41 | $177,748.97 |
| 136 | $177,748.97 | $881.01 | $0.00 | $1,005.02 | $179,635.00 |
| 137 | $179,635.00 | $881.01 | $0.00 | $1,015.68 | $181,531.69 |
| 138 | $181,531.69 | $881.01 | $0.00 | $1,026.41 | $183,439.11 |
| 139 | $183,439.11 | $881.01 | $0.00 | $1,037.19 | $185,357.31 |
| 140 | $185,357.31 | $881.01 | $0.00 | $1,048.04 | $187,286.36 |
| 141 | $187,286.36 | $881.01 | $0.00 | $1,058.94 | $189,226.31 |
| 142 | $189,226.31 | $881.01 | $0.00 | $1,069.91 | $191,177.23 |
| 143 | $191,177.23 | $881.01 | $0.00 | $1,080.94 | $193,139.18 |
| 144 | $193,139.18 | $881.01 | $0.00 | $1,092.04 | $195,112.23 |
| 145 | $195,112.23 | $881.01 | $0.00 | $1,103.19 | $197,096.43 |
| 146 | $197,096.43 | $881.01 | $0.00 | $1,114.41 | $199,091.85 |
| 147 | $199,091.85 | $881.01 | $0.00 | $1,125.69 | $201,098.55 |
| 148 | $201,098.55 | $881.01 | $0.00 | $1,137.04 | $203,116.60 |
| 149 | $203,116.60 | $881.01 | $0.00 | $1,148.45 | $205,146.06 |
| 150 | $205,146.06 | $881.01 | $0.00 | $1,159.93 | $207,187.00 |
| 151 | $207,187.00 | $881.01 | $0.00 | $1,171.47 | $209,239.48 |
| 152 | $209,239.48 | $881.01 | $0.00 | $1,183.07 | $211,303.56 |
| 153 | $211,303.56 | $881.01 | $0.00 | $1,194.74 | $213,379.31 |
| 154 | $213,379.31 | $881.01 | $0.00 | $1,206.48 | $215,466.80 |
| 155 | $215,466.80 | $881.01 | $0.00 | $1,218.28 | $217,566.09 |
| 156 | $217,566.09 | $881.01 | $0.00 | $1,230.15 | $219,677.25 |
| 157 | $219,677.25 | $881.01 | $0.00 | $1,242.09 | $221,800.35 |
| 158 | $221,800.35 | $881.01 | $0.00 | $1,254.09 | $223,935.45 |
| 159 | $223,935.45 | $881.01 | $0.00 | $1,266.16 | $226,082.62 |
| 160 | $226,082.62 | $881.01 | $0.00 | $1,278.30 | $228,241.93 |
| 161 | $228,241.93 | $881.01 | $0.00 | $1,290.51 | $230,413.45 |
| 162 | $230,413.45 | $881.01 | $0.00 | $1,302.79 | $232,597.25 |
| 163 | $232,597.25 | $881.01 | $0.00 | $1,315.14 | $234,793.40 |
| 164 | $234,793.40 | $881.01 | $0.00 | $1,327.56 | $237,001.97 |
| 165 | $237,001.97 | $881.01 | $0.00 | $1,340.04 | $239,223.02 |
| 166 | $239,223.02 | $881.01 | $0.00 | $1,352.60 | $241,456.63 |
| 167 | $241,456.63 | $881.01 | $0.00 | $1,365.23 | $243,702.87 |
| 168 | $243,702.87 | $881.01 | $0.00 | $1,377.93 | $245,961.81 |
| 169 | $245,961.81 | $881.01 | $0.00 | $1,390.70 | $248,233.52 |
| 170 | $248,233.52 | $881.01 | $0.00 | $1,403.55 | $250,518.08 |
| 171 | $250,518.08 | $881.01 | $0.00 | $1,416.47 | $252,815.56 |
| 172 | $252,815.56 | $881.01 | $0.00 | $1,429.46 | $255,126.03 |
| 173 | $255,126.03 | $881.01 | $0.00 | $1,442.52 | $257,449.56 |
| 174 | $257,449.56 | $881.01 | $0.00 | $1,455.66 | $259,786.23 |
| 175 | $259,786.23 | $881.01 | $0.00 | $1,468.87 | $262,136.11 |
| 176 | $262,136.11 | $881.01 | $0.00 | $1,482.16 | $264,499.28 |
| 177 | $264,499.28 | $881.01 | $0.00 | $1,495.52 | $266,875.81 |
| 178 | $266,875.81 | $881.01 | $0.00 | $1,508.95 | $269,265.77 |
| 179 | $269,265.77 | $881.01 | $0.00 | $1,522.47 | $271,669.25 |
| 180 | $271,669.25 | $881.01 | $0.00 | $1,536.06 | $274,086.32 |
| 181 | $274,086.32 | $881.01 | $0.00 | $1,549.72 | $276,517.05 |
| 182 | $276,517.05 | $881.01 | $0.00 | $1,563.47 | $278,961.53 |
| 183 | $278,961.53 | $881.01 | $0.00 | $1,577.29 | $281,419.83 |
| 184 | $281,419.83 | $881.01 | $0.00 | $1,591.19 | $283,892.03 |
| 185 | $283,892.03 | $881.01 | $0.00 | $1,605.17 | $286,378.21 |
| 186 | $286,378.21 | $881.01 | $0.00 | $1,619.22 | $288,878.44 |
| 187 | $288,878.44 | $881.01 | $0.00 | $1,633.36 | $291,392.81 |
| 188 | $291,392.81 | $881.01 | $0.00 | $1,647.58 | $293,921.40 |
| 189 | $293,921.40 | $881.01 | $0.00 | $1,661.87 | $296,464.28 |
| 190 | $296,464.28 | $881.01 | $0.00 | $1,676.25 | $299,021.54 |
| 191 | $299,021.54 | $881.01 | $0.00 | $1,690.71 | $301,593.26 |
| 192 | $301,593.26 | $881.01 | $0.00 | $1,705.25 | $304,179.52 |
| 193 | $304,179.52 | $881.01 | $0.00 | $1,719.88 | $306,780.41 |
| 194 | $306,780.41 | $881.01 | $0.00 | $1,734.58 | $309,396.00 |
| 195 | $309,396.00 | $881.01 | $0.00 | $1,749.37 | $312,026.38 |
| 196 | $312,026.38 | $881.01 | $0.00 | $1,764.24 | $314,671.63 |
| 197 | $314,671.63 | $881.01 | $0.00 | $1,779.20 | $317,331.84 |
| 198 | $317,331.84 | $881.01 | $0.00 | $1,794.24 | $320,007.09 |
| 199 | $320,007.09 | $881.01 | $0.00 | $1,809.37 | $322,697.47 |
| 200 | $322,697.47 | $881.01 | $0.00 | $1,824.58 | $325,403.06 |
| 201 | $325,403.06 | $881.01 | $0.00 | $1,839.88 | $328,123.95 |
| 202 | $328,123.95 | $881.01 | $0.00 | $1,855.26 | $330,860.22 |
| 203 | $330,860.22 | $881.01 | $0.00 | $1,870.73 | $333,611.96 |
| 204 | $333,611.96 | $881.01 | $0.00 | $1,886.29 | $336,379.26 |
| 205 | $336,379.26 | $881.01 | $0.00 | $1,901.94 | $339,162.21 |
| 206 | $339,162.21 | $881.01 | $0.00 | $1,917.67 | $341,960.89 |
| 207 | $341,960.89 | $881.01 | $0.00 | $1,933.50 | $344,775.40 |
| 208 | $344,775.40 | $881.01 | $0.00 | $1,949.41 | $347,605.82 |
| 209 | $347,605.82 | $881.01 | $0.00 | $1,965.41 | $350,452.24 |
| 210 | $350,452.24 | $881.01 | $0.00 | $1,981.51 | $353,314.76 |
| 211 | $353,314.76 | $881.01 | $0.00 | $1,997.69 | $356,193.46 |
| 212 | $356,193.46 | $881.01 | $0.00 | $2,013.97 | $359,088.44 |
| 213 | $359,088.44 | $881.01 | $0.00 | $2,030.34 | $361,999.79 |
| 214 | $361,999.79 | $881.01 | $0.00 | $2,046.80 | $364,927.60 |
| 215 | $364,927.60 | $881.01 | $0.00 | $2,063.35 | $367,871.96 |
| 216 | $367,871.96 | $881.01 | $0.00 | $2,080.00 | $370,832.97 |
| 217 | $370,832.97 | $881.01 | $103,289.69 | $2,096.74 | $270,521.03 |
| 218 | $270,521.03 | $881.01 | $0.00 | $1,529.57 | $272,931.61 |
| 219 | $272,931.61 | $881.01 | $0.00 | $1,543.20 | $275,355.82 |
| 220 | $275,355.82 | $881.01 | $0.00 | $1,556.90 | $277,793.73 |
| 221 | $277,793.73 | $881.01 | $0.00 | $1,570.69 | $280,245.43 |
| 222 | $280,245.43 | $881.01 | $0.00 | $1,584.55 | $282,710.99 |
| 223 | $282,710.99 | $881.01 | $0.00 | $1,598.49 | $285,190.49 |
| 224 | $285,190.49 | $881.01 | $0.00 | $1,612.51 | $287,684.01 |
| 225 | $287,684.01 | $881.01 | $0.00 | $1,626.61 | $290,191.63 |
| 226 | $290,191.63 | $881.01 | $0.00 | $1,640.79 | $292,713.43 |
| 227 | $292,713.43 | $881.01 | $0.00 | $1,655.04 | $295,249.48 |
| 228 | $295,249.48 | $881.01 | $0.00 | $1,669.38 | $297,799.87 |
| 229 | $297,799.87 | $881.01 | $108,454.18 | $1,683.80 | $191,910.50 |
| 230 | $191,910.50 | $881.01 | $0.00 | $1,085.09 | $193,876.60 |
| 231 | $193,876.60 | $881.01 | $0.00 | $1,096.21 | $195,853.82 |
| 232 | $195,853.82 | $881.01 | $0.00 | $1,107.39 | $197,842.22 |
| 233 | $197,842.22 | $881.01 | $0.00 | $1,118.63 | $199,841.86 |
| 234 | $199,841.86 | $881.01 | $0.00 | $1,129.93 | $201,852.80 |
| 235 | $201,852.80 | $881.01 | $0.00 | $1,141.31 | $203,875.12 |
| 236 | $203,875.12 | $881.01 | $0.00 | $1,152.74 | $205,908.87 |
| 237 | $205,908.87 | $881.01 | $0.00 | $1,164.24 | $207,954.12 |
| 238 | $207,954.12 | $881.01 | $0.00 | $1,175.80 | $210,010.93 |
| 239 | $210,010.93 | $881.01 | $0.00 | $1,187.43 | $212,079.37 |
| 240 | $212,079.37 | $881.01 | $0.00 | $1,199.13 | $214,159.51 |
| 241 | $214,159.51 | $881.01 | $113,876.88 | $1,210.89 | $102,374.53 |
| 242 | $102,374.53 | $881.01 | $0.00 | $578.84 | $103,834.38 |
| 243 | $103,834.38 | $881.01 | $0.00 | $587.09 | $105,302.48 |
| 244 | $105,302.48 | $881.01 | $0.00 | $595.40 | $106,778.89 |
| 245 | $106,778.89 | $881.01 | $0.00 | $603.74 | $108,263.64 |
| 246 | $108,263.64 | $881.01 | $0.00 | $612.14 | $109,756.79 |
| 247 | $109,756.79 | $881.01 | $0.00 | $620.58 | $111,258.38 |
| 248 | $111,258.38 | $881.01 | $0.00 | $629.07 | $112,768.46 |
| 249 | $112,768.46 | $881.01 | $0.00 | $637.61 | $114,287.08 |
| 250 | $114,287.08 | $881.01 | $0.00 | $646.20 | $115,814.29 |
| 251 | $115,814.29 | $881.01 | $0.00 | $654.83 | $117,350.13 |
| 252 | $117,350.13 | $881.01 | $0.00 | $663.51 | $118,894.65 |
| 253 | $118,894.65 | $0.00 | $119,570.73 | $672.25 | ($3.83) |