How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $119,350 |
| Monthly savings required | $945 |
How much will it cost to send your child to American Academy of Art in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $477,399.12 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $944.75 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 | $46,024.00 |
| 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 American Academy of Art in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $944.75 | $0.00 | $0.00 | $944.75 |
| 2 | $944.75 | $944.75 | $0.00 | $5.34 | $1,894.84 |
| 3 | $1,894.84 | $944.75 | $0.00 | $10.71 | $2,850.30 |
| 4 | $2,850.30 | $944.75 | $0.00 | $16.12 | $3,811.17 |
| 5 | $3,811.17 | $944.75 | $0.00 | $21.55 | $4,777.47 |
| 6 | $4,777.47 | $944.75 | $0.00 | $27.01 | $5,749.23 |
| 7 | $5,749.23 | $944.75 | $0.00 | $32.51 | $6,726.49 |
| 8 | $6,726.49 | $944.75 | $0.00 | $38.03 | $7,709.27 |
| 9 | $7,709.27 | $944.75 | $0.00 | $43.59 | $8,697.61 |
| 10 | $8,697.61 | $944.75 | $0.00 | $49.18 | $9,691.54 |
| 11 | $9,691.54 | $944.75 | $0.00 | $54.80 | $10,691.09 |
| 12 | $10,691.09 | $944.75 | $0.00 | $60.45 | $11,696.29 |
| 13 | $11,696.29 | $944.75 | $0.00 | $66.13 | $12,707.17 |
| 14 | $12,707.17 | $944.75 | $0.00 | $71.85 | $13,723.77 |
| 15 | $13,723.77 | $944.75 | $0.00 | $77.60 | $14,746.12 |
| 16 | $14,746.12 | $944.75 | $0.00 | $83.38 | $15,774.25 |
| 17 | $15,774.25 | $944.75 | $0.00 | $89.19 | $16,808.19 |
| 18 | $16,808.19 | $944.75 | $0.00 | $95.04 | $17,847.98 |
| 19 | $17,847.98 | $944.75 | $0.00 | $100.92 | $18,893.65 |
| 20 | $18,893.65 | $944.75 | $0.00 | $106.83 | $19,945.23 |
| 21 | $19,945.23 | $944.75 | $0.00 | $112.77 | $21,002.75 |
| 22 | $21,002.75 | $944.75 | $0.00 | $118.75 | $22,066.25 |
| 23 | $22,066.25 | $944.75 | $0.00 | $124.77 | $23,135.77 |
| 24 | $23,135.77 | $944.75 | $0.00 | $130.81 | $24,211.33 |
| 25 | $24,211.33 | $944.75 | $0.00 | $136.89 | $25,292.97 |
| 26 | $25,292.97 | $944.75 | $0.00 | $143.01 | $26,380.73 |
| 27 | $26,380.73 | $944.75 | $0.00 | $149.16 | $27,474.64 |
| 28 | $27,474.64 | $944.75 | $0.00 | $155.35 | $28,574.74 |
| 29 | $28,574.74 | $944.75 | $0.00 | $161.57 | $29,681.06 |
| 30 | $29,681.06 | $944.75 | $0.00 | $167.82 | $30,793.63 |
| 31 | $30,793.63 | $944.75 | $0.00 | $174.11 | $31,912.49 |
| 32 | $31,912.49 | $944.75 | $0.00 | $180.44 | $33,037.68 |
| 33 | $33,037.68 | $944.75 | $0.00 | $186.80 | $34,169.23 |
| 34 | $34,169.23 | $944.75 | $0.00 | $193.20 | $35,307.18 |
| 35 | $35,307.18 | $944.75 | $0.00 | $199.63 | $36,451.56 |
| 36 | $36,451.56 | $944.75 | $0.00 | $206.10 | $37,602.41 |
| 37 | $37,602.41 | $944.75 | $0.00 | $212.61 | $38,759.77 |
| 38 | $38,759.77 | $944.75 | $0.00 | $219.15 | $39,923.67 |
| 39 | $39,923.67 | $944.75 | $0.00 | $225.73 | $41,094.15 |
| 40 | $41,094.15 | $944.75 | $0.00 | $232.35 | $42,271.25 |
| 41 | $42,271.25 | $944.75 | $0.00 | $239.01 | $43,455.01 |
| 42 | $43,455.01 | $944.75 | $0.00 | $245.70 | $44,645.46 |
| 43 | $44,645.46 | $944.75 | $0.00 | $252.43 | $45,842.64 |
| 44 | $45,842.64 | $944.75 | $0.00 | $259.20 | $47,046.59 |
| 45 | $47,046.59 | $944.75 | $0.00 | $266.01 | $48,257.35 |
| 46 | $48,257.35 | $944.75 | $0.00 | $272.85 | $49,474.95 |
| 47 | $49,474.95 | $944.75 | $0.00 | $279.74 | $50,699.44 |
| 48 | $50,699.44 | $944.75 | $0.00 | $286.66 | $51,930.85 |
| 49 | $51,930.85 | $944.75 | $0.00 | $293.62 | $53,169.22 |
| 50 | $53,169.22 | $944.75 | $0.00 | $300.63 | $54,414.60 |
| 51 | $54,414.60 | $944.75 | $0.00 | $307.67 | $55,667.02 |
| 52 | $55,667.02 | $944.75 | $0.00 | $314.75 | $56,926.52 |
| 53 | $56,926.52 | $944.75 | $0.00 | $321.87 | $58,193.14 |
| 54 | $58,193.14 | $944.75 | $0.00 | $329.03 | $59,466.92 |
| 55 | $59,466.92 | $944.75 | $0.00 | $336.23 | $60,747.90 |
| 56 | $60,747.90 | $944.75 | $0.00 | $343.48 | $62,036.13 |
| 57 | $62,036.13 | $944.75 | $0.00 | $350.76 | $63,331.64 |
| 58 | $63,331.64 | $944.75 | $0.00 | $358.09 | $64,634.48 |
| 59 | $64,634.48 | $944.75 | $0.00 | $365.45 | $65,944.68 |
| 60 | $65,944.68 | $944.75 | $0.00 | $372.86 | $67,262.29 |
| 61 | $67,262.29 | $944.75 | $0.00 | $380.31 | $68,587.35 |
| 62 | $68,587.35 | $944.75 | $0.00 | $387.80 | $69,919.90 |
| 63 | $69,919.90 | $944.75 | $0.00 | $395.34 | $71,259.99 |
| 64 | $71,259.99 | $944.75 | $0.00 | $402.91 | $72,607.65 |
| 65 | $72,607.65 | $944.75 | $0.00 | $410.53 | $73,962.93 |
| 66 | $73,962.93 | $944.75 | $0.00 | $418.20 | $75,325.88 |
| 67 | $75,325.88 | $944.75 | $0.00 | $425.90 | $76,696.53 |
| 68 | $76,696.53 | $944.75 | $0.00 | $433.65 | $78,074.93 |
| 69 | $78,074.93 | $944.75 | $0.00 | $441.45 | $79,461.13 |
| 70 | $79,461.13 | $944.75 | $0.00 | $449.28 | $80,855.16 |
| 71 | $80,855.16 | $944.75 | $0.00 | $457.17 | $82,257.08 |
| 72 | $82,257.08 | $944.75 | $0.00 | $465.09 | $83,666.92 |
| 73 | $83,666.92 | $944.75 | $0.00 | $473.06 | $85,084.73 |
| 74 | $85,084.73 | $944.75 | $0.00 | $481.08 | $86,510.56 |
| 75 | $86,510.56 | $944.75 | $0.00 | $489.14 | $87,944.45 |
| 76 | $87,944.45 | $944.75 | $0.00 | $497.25 | $89,386.45 |
| 77 | $89,386.45 | $944.75 | $0.00 | $505.40 | $90,836.60 |
| 78 | $90,836.60 | $944.75 | $0.00 | $513.60 | $92,294.95 |
| 79 | $92,294.95 | $944.75 | $0.00 | $521.85 | $93,761.55 |
| 80 | $93,761.55 | $944.75 | $0.00 | $530.14 | $95,236.44 |
| 81 | $95,236.44 | $944.75 | $0.00 | $538.48 | $96,719.67 |
| 82 | $96,719.67 | $944.75 | $0.00 | $546.87 | $98,211.29 |
| 83 | $98,211.29 | $944.75 | $0.00 | $555.30 | $99,711.34 |
| 84 | $99,711.34 | $944.75 | $0.00 | $563.78 | $101,219.87 |
| 85 | $101,219.87 | $944.75 | $0.00 | $572.31 | $102,736.93 |
| 86 | $102,736.93 | $944.75 | $0.00 | $580.89 | $104,262.57 |
| 87 | $104,262.57 | $944.75 | $0.00 | $589.52 | $105,796.84 |
| 88 | $105,796.84 | $944.75 | $0.00 | $598.19 | $107,339.78 |
| 89 | $107,339.78 | $944.75 | $0.00 | $606.91 | $108,891.44 |
| 90 | $108,891.44 | $944.75 | $0.00 | $615.69 | $110,451.88 |
| 91 | $110,451.88 | $944.75 | $0.00 | $624.51 | $112,021.14 |
| 92 | $112,021.14 | $944.75 | $0.00 | $633.38 | $113,599.27 |
| 93 | $113,599.27 | $944.75 | $0.00 | $642.31 | $115,186.33 |
| 94 | $115,186.33 | $944.75 | $0.00 | $651.28 | $116,782.36 |
| 95 | $116,782.36 | $944.75 | $0.00 | $660.30 | $118,387.41 |
| 96 | $118,387.41 | $944.75 | $0.00 | $669.38 | $120,001.54 |
| 97 | $120,001.54 | $944.75 | $0.00 | $678.51 | $121,624.80 |
| 98 | $121,624.80 | $944.75 | $0.00 | $687.68 | $123,257.23 |
| 99 | $123,257.23 | $944.75 | $0.00 | $696.91 | $124,898.89 |
| 100 | $124,898.89 | $944.75 | $0.00 | $706.20 | $126,549.84 |
| 101 | $126,549.84 | $944.75 | $0.00 | $715.53 | $128,210.12 |
| 102 | $128,210.12 | $944.75 | $0.00 | $724.92 | $129,879.79 |
| 103 | $129,879.79 | $944.75 | $0.00 | $734.36 | $131,558.90 |
| 104 | $131,558.90 | $944.75 | $0.00 | $743.85 | $133,247.50 |
| 105 | $133,247.50 | $944.75 | $0.00 | $753.40 | $134,945.65 |
| 106 | $134,945.65 | $944.75 | $0.00 | $763.00 | $136,653.40 |
| 107 | $136,653.40 | $944.75 | $0.00 | $772.66 | $138,370.81 |
| 108 | $138,370.81 | $944.75 | $0.00 | $782.37 | $140,097.93 |
| 109 | $140,097.93 | $944.75 | $0.00 | $792.13 | $141,834.81 |
| 110 | $141,834.81 | $944.75 | $0.00 | $801.95 | $143,581.51 |
| 111 | $143,581.51 | $944.75 | $0.00 | $811.83 | $145,338.09 |
| 112 | $145,338.09 | $944.75 | $0.00 | $821.76 | $147,104.60 |
| 113 | $147,104.60 | $944.75 | $0.00 | $831.75 | $148,881.10 |
| 114 | $148,881.10 | $944.75 | $0.00 | $841.80 | $150,667.65 |
| 115 | $150,667.65 | $944.75 | $0.00 | $851.90 | $152,464.30 |
| 116 | $152,464.30 | $944.75 | $0.00 | $862.06 | $154,271.11 |
| 117 | $154,271.11 | $944.75 | $0.00 | $872.27 | $156,088.13 |
| 118 | $156,088.13 | $944.75 | $0.00 | $882.54 | $157,915.42 |
| 119 | $157,915.42 | $944.75 | $0.00 | $892.88 | $159,753.05 |
| 120 | $159,753.05 | $944.75 | $0.00 | $903.27 | $161,601.07 |
| 121 | $161,601.07 | $944.75 | $0.00 | $913.72 | $163,459.54 |
| 122 | $163,459.54 | $944.75 | $0.00 | $924.22 | $165,328.51 |
| 123 | $165,328.51 | $944.75 | $0.00 | $934.79 | $167,208.05 |
| 124 | $167,208.05 | $944.75 | $0.00 | $945.42 | $169,098.22 |
| 125 | $169,098.22 | $944.75 | $0.00 | $956.11 | $170,999.08 |
| 126 | $170,999.08 | $944.75 | $0.00 | $966.85 | $172,910.68 |
| 127 | $172,910.68 | $944.75 | $0.00 | $977.66 | $174,833.09 |
| 128 | $174,833.09 | $944.75 | $0.00 | $988.53 | $176,766.37 |
| 129 | $176,766.37 | $944.75 | $0.00 | $999.46 | $178,710.58 |
| 130 | $178,710.58 | $944.75 | $0.00 | $1,010.46 | $180,665.79 |
| 131 | $180,665.79 | $944.75 | $0.00 | $1,021.51 | $182,632.05 |
| 132 | $182,632.05 | $944.75 | $0.00 | $1,032.63 | $184,609.43 |
| 133 | $184,609.43 | $944.75 | $0.00 | $1,043.81 | $186,597.99 |
| 134 | $186,597.99 | $944.75 | $0.00 | $1,055.05 | $188,597.79 |
| 135 | $188,597.79 | $944.75 | $0.00 | $1,066.36 | $190,608.90 |
| 136 | $190,608.90 | $944.75 | $0.00 | $1,077.73 | $192,631.38 |
| 137 | $192,631.38 | $944.75 | $0.00 | $1,089.17 | $194,665.30 |
| 138 | $194,665.30 | $944.75 | $0.00 | $1,100.67 | $196,710.72 |
| 139 | $196,710.72 | $944.75 | $0.00 | $1,112.23 | $198,767.70 |
| 140 | $198,767.70 | $944.75 | $0.00 | $1,123.86 | $200,836.31 |
| 141 | $200,836.31 | $944.75 | $0.00 | $1,135.56 | $202,916.62 |
| 142 | $202,916.62 | $944.75 | $0.00 | $1,147.32 | $205,008.69 |
| 143 | $205,008.69 | $944.75 | $0.00 | $1,159.15 | $207,112.59 |
| 144 | $207,112.59 | $944.75 | $0.00 | $1,171.04 | $209,228.38 |
| 145 | $209,228.38 | $944.75 | $0.00 | $1,183.01 | $211,356.14 |
| 146 | $211,356.14 | $944.75 | $0.00 | $1,195.04 | $213,495.93 |
| 147 | $213,495.93 | $944.75 | $0.00 | $1,207.14 | $215,647.82 |
| 148 | $215,647.82 | $944.75 | $0.00 | $1,219.30 | $217,811.87 |
| 149 | $217,811.87 | $944.75 | $0.00 | $1,231.54 | $219,988.16 |
| 150 | $219,988.16 | $944.75 | $0.00 | $1,243.85 | $222,176.76 |
| 151 | $222,176.76 | $944.75 | $0.00 | $1,256.22 | $224,377.73 |
| 152 | $224,377.73 | $944.75 | $0.00 | $1,268.66 | $226,591.14 |
| 153 | $226,591.14 | $944.75 | $0.00 | $1,281.18 | $228,817.07 |
| 154 | $228,817.07 | $944.75 | $0.00 | $1,293.76 | $231,055.58 |
| 155 | $231,055.58 | $944.75 | $0.00 | $1,306.42 | $233,306.75 |
| 156 | $233,306.75 | $944.75 | $0.00 | $1,319.15 | $235,570.65 |
| 157 | $235,570.65 | $944.75 | $0.00 | $1,331.95 | $237,847.35 |
| 158 | $237,847.35 | $944.75 | $0.00 | $1,344.82 | $240,136.92 |
| 159 | $240,136.92 | $944.75 | $0.00 | $1,357.77 | $242,439.44 |
| 160 | $242,439.44 | $944.75 | $0.00 | $1,370.79 | $244,754.98 |
| 161 | $244,754.98 | $944.75 | $0.00 | $1,383.88 | $247,083.61 |
| 162 | $247,083.61 | $944.75 | $0.00 | $1,397.05 | $249,425.41 |
| 163 | $249,425.41 | $944.75 | $0.00 | $1,410.29 | $251,780.45 |
| 164 | $251,780.45 | $944.75 | $0.00 | $1,423.60 | $254,148.80 |
| 165 | $254,148.80 | $944.75 | $0.00 | $1,436.99 | $256,530.54 |
| 166 | $256,530.54 | $944.75 | $0.00 | $1,450.46 | $258,925.75 |
| 167 | $258,925.75 | $944.75 | $0.00 | $1,464.00 | $261,334.50 |
| 168 | $261,334.50 | $944.75 | $0.00 | $1,477.62 | $263,756.87 |
| 169 | $263,756.87 | $944.75 | $0.00 | $1,491.32 | $266,192.94 |
| 170 | $266,192.94 | $944.75 | $0.00 | $1,505.09 | $268,642.78 |
| 171 | $268,642.78 | $944.75 | $0.00 | $1,518.95 | $271,106.48 |
| 172 | $271,106.48 | $944.75 | $0.00 | $1,532.88 | $273,584.11 |
| 173 | $273,584.11 | $944.75 | $0.00 | $1,546.88 | $276,075.74 |
| 174 | $276,075.74 | $944.75 | $0.00 | $1,560.97 | $278,581.46 |
| 175 | $278,581.46 | $944.75 | $0.00 | $1,575.14 | $281,101.35 |
| 176 | $281,101.35 | $944.75 | $0.00 | $1,589.39 | $283,635.49 |
| 177 | $283,635.49 | $944.75 | $0.00 | $1,603.72 | $286,183.96 |
| 178 | $286,183.96 | $944.75 | $0.00 | $1,618.13 | $288,746.84 |
| 179 | $288,746.84 | $944.75 | $0.00 | $1,632.62 | $291,324.21 |
| 180 | $291,324.21 | $944.75 | $0.00 | $1,647.19 | $293,916.15 |
| 181 | $293,916.15 | $944.75 | $0.00 | $1,661.84 | $296,522.74 |
| 182 | $296,522.74 | $944.75 | $0.00 | $1,676.58 | $299,144.07 |
| 183 | $299,144.07 | $944.75 | $0.00 | $1,691.40 | $301,780.22 |
| 184 | $301,780.22 | $944.75 | $0.00 | $1,706.31 | $304,431.28 |
| 185 | $304,431.28 | $944.75 | $0.00 | $1,721.30 | $307,097.33 |
| 186 | $307,097.33 | $944.75 | $0.00 | $1,736.37 | $309,778.45 |
| 187 | $309,778.45 | $944.75 | $0.00 | $1,751.53 | $312,474.73 |
| 188 | $312,474.73 | $944.75 | $0.00 | $1,766.78 | $315,186.26 |
| 189 | $315,186.26 | $944.75 | $0.00 | $1,782.11 | $317,913.12 |
| 190 | $317,913.12 | $944.75 | $0.00 | $1,797.53 | $320,655.40 |
| 191 | $320,655.40 | $944.75 | $0.00 | $1,813.03 | $323,413.18 |
| 192 | $323,413.18 | $944.75 | $0.00 | $1,828.63 | $326,186.56 |
| 193 | $326,186.56 | $944.75 | $0.00 | $1,844.31 | $328,975.62 |
| 194 | $328,975.62 | $944.75 | $0.00 | $1,860.08 | $331,780.45 |
| 195 | $331,780.45 | $944.75 | $0.00 | $1,875.93 | $334,601.13 |
| 196 | $334,601.13 | $944.75 | $0.00 | $1,891.88 | $337,437.76 |
| 197 | $337,437.76 | $944.75 | $0.00 | $1,907.92 | $340,290.43 |
| 198 | $340,290.43 | $944.75 | $0.00 | $1,924.05 | $343,159.23 |
| 199 | $343,159.23 | $944.75 | $0.00 | $1,940.27 | $346,044.25 |
| 200 | $346,044.25 | $944.75 | $0.00 | $1,956.58 | $348,945.58 |
| 201 | $348,945.58 | $944.75 | $0.00 | $1,972.99 | $351,863.32 |
| 202 | $351,863.32 | $944.75 | $0.00 | $1,989.49 | $354,797.56 |
| 203 | $354,797.56 | $944.75 | $0.00 | $2,006.08 | $357,748.39 |
| 204 | $357,748.39 | $944.75 | $0.00 | $2,022.76 | $360,715.90 |
| 205 | $360,715.90 | $944.75 | $0.00 | $2,039.54 | $363,700.19 |
| 206 | $363,700.19 | $944.75 | $0.00 | $2,056.41 | $366,701.35 |
| 207 | $366,701.35 | $944.75 | $0.00 | $2,073.38 | $369,719.48 |
| 208 | $369,719.48 | $944.75 | $0.00 | $2,090.45 | $372,754.68 |
| 209 | $372,754.68 | $944.75 | $0.00 | $2,107.61 | $375,807.04 |
| 210 | $375,807.04 | $944.75 | $0.00 | $2,124.87 | $378,876.66 |
| 211 | $378,876.66 | $944.75 | $0.00 | $2,142.22 | $381,963.63 |
| 212 | $381,963.63 | $944.75 | $0.00 | $2,159.68 | $385,068.06 |
| 213 | $385,068.06 | $944.75 | $0.00 | $2,177.23 | $388,190.04 |
| 214 | $388,190.04 | $944.75 | $0.00 | $2,194.88 | $391,329.67 |
| 215 | $391,329.67 | $944.75 | $0.00 | $2,212.63 | $394,487.05 |
| 216 | $394,487.05 | $944.75 | $0.00 | $2,230.49 | $397,662.29 |
| 217 | $397,662.29 | $944.75 | $110,762.24 | $2,248.44 | $290,093.24 |
| 218 | $290,093.24 | $944.75 | $0.00 | $1,640.23 | $292,678.22 |
| 219 | $292,678.22 | $944.75 | $0.00 | $1,654.85 | $295,277.82 |
| 220 | $295,277.82 | $944.75 | $0.00 | $1,669.54 | $297,892.11 |
| 221 | $297,892.11 | $944.75 | $0.00 | $1,684.33 | $300,521.19 |
| 222 | $300,521.19 | $944.75 | $0.00 | $1,699.19 | $303,165.13 |
| 223 | $303,165.13 | $944.75 | $0.00 | $1,714.14 | $305,824.02 |
| 224 | $305,824.02 | $944.75 | $0.00 | $1,729.17 | $308,497.94 |
| 225 | $308,497.94 | $944.75 | $0.00 | $1,744.29 | $311,186.98 |
| 226 | $311,186.98 | $944.75 | $0.00 | $1,759.50 | $313,891.23 |
| 227 | $313,891.23 | $944.75 | $0.00 | $1,774.79 | $316,610.77 |
| 228 | $316,610.77 | $944.75 | $0.00 | $1,790.16 | $319,345.68 |
| 229 | $319,345.68 | $944.75 | $116,300.36 | $1,805.63 | $205,795.70 |
| 230 | $205,795.70 | $944.75 | $0.00 | $1,163.60 | $207,904.05 |
| 231 | $207,904.05 | $944.75 | $0.00 | $1,175.52 | $210,024.32 |
| 232 | $210,024.32 | $944.75 | $0.00 | $1,187.51 | $212,156.58 |
| 233 | $212,156.58 | $944.75 | $0.00 | $1,199.56 | $214,300.89 |
| 234 | $214,300.89 | $944.75 | $0.00 | $1,211.69 | $216,457.33 |
| 235 | $216,457.33 | $944.75 | $0.00 | $1,223.88 | $218,625.96 |
| 236 | $218,625.96 | $944.75 | $0.00 | $1,236.14 | $220,806.85 |
| 237 | $220,806.85 | $944.75 | $0.00 | $1,248.47 | $223,000.07 |
| 238 | $223,000.07 | $944.75 | $0.00 | $1,260.87 | $225,205.69 |
| 239 | $225,205.69 | $944.75 | $0.00 | $1,273.35 | $227,423.79 |
| 240 | $227,423.79 | $944.75 | $0.00 | $1,285.89 | $229,654.43 |
| 241 | $229,654.43 | $944.75 | $122,115.37 | $1,298.50 | $109,782.31 |
| 242 | $109,782.31 | $944.75 | $0.00 | $620.73 | $111,347.79 |
| 243 | $111,347.79 | $944.75 | $0.00 | $629.58 | $112,922.12 |
| 244 | $112,922.12 | $944.75 | $0.00 | $638.48 | $114,505.35 |
| 245 | $114,505.35 | $944.75 | $0.00 | $647.43 | $116,097.53 |
| 246 | $116,097.53 | $944.75 | $0.00 | $656.43 | $117,698.71 |
| 247 | $117,698.71 | $944.75 | $0.00 | $665.49 | $119,308.95 |
| 248 | $119,308.95 | $944.75 | $0.00 | $674.59 | $120,928.29 |
| 249 | $120,928.29 | $944.75 | $0.00 | $683.75 | $122,556.79 |
| 250 | $122,556.79 | $944.75 | $0.00 | $692.95 | $124,194.49 |
| 251 | $124,194.49 | $944.75 | $0.00 | $702.21 | $125,841.45 |
| 252 | $125,841.45 | $944.75 | $0.00 | $711.53 | $127,497.73 |
| 253 | $127,497.73 | $0.00 | $128,221.14 | $720.89 | ($2.52) |