How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $181,161 |
| Monthly savings required | $1,434 |
How much will it cost to send your child to Maryland Institute College of Art in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $724,645.88 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,434.04 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 | $69,860.00 |
| 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 Maryland Institute College of Art in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,434.04 | $0.00 | $0.00 | $1,434.04 |
| 2 | $1,434.04 | $1,434.04 | $0.00 | $8.11 | $2,876.19 |
| 3 | $2,876.19 | $1,434.04 | $0.00 | $16.26 | $4,326.49 |
| 4 | $4,326.49 | $1,434.04 | $0.00 | $24.46 | $5,784.99 |
| 5 | $5,784.99 | $1,434.04 | $0.00 | $32.71 | $7,251.74 |
| 6 | $7,251.74 | $1,434.04 | $0.00 | $41.00 | $8,726.78 |
| 7 | $8,726.78 | $1,434.04 | $0.00 | $49.34 | $10,210.16 |
| 8 | $10,210.16 | $1,434.04 | $0.00 | $57.73 | $11,701.93 |
| 9 | $11,701.93 | $1,434.04 | $0.00 | $66.16 | $13,202.13 |
| 10 | $13,202.13 | $1,434.04 | $0.00 | $74.65 | $14,710.82 |
| 11 | $14,710.82 | $1,434.04 | $0.00 | $83.18 | $16,228.04 |
| 12 | $16,228.04 | $1,434.04 | $0.00 | $91.76 | $17,753.84 |
| 13 | $17,753.84 | $1,434.04 | $0.00 | $100.38 | $19,288.26 |
| 14 | $19,288.26 | $1,434.04 | $0.00 | $109.06 | $20,831.36 |
| 15 | $20,831.36 | $1,434.04 | $0.00 | $117.78 | $22,383.18 |
| 16 | $22,383.18 | $1,434.04 | $0.00 | $126.56 | $23,943.78 |
| 17 | $23,943.78 | $1,434.04 | $0.00 | $135.38 | $25,513.20 |
| 18 | $25,513.20 | $1,434.04 | $0.00 | $144.26 | $27,091.50 |
| 19 | $27,091.50 | $1,434.04 | $0.00 | $153.18 | $28,678.72 |
| 20 | $28,678.72 | $1,434.04 | $0.00 | $162.15 | $30,274.91 |
| 21 | $30,274.91 | $1,434.04 | $0.00 | $171.18 | $31,880.13 |
| 22 | $31,880.13 | $1,434.04 | $0.00 | $180.25 | $33,494.42 |
| 23 | $33,494.42 | $1,434.04 | $0.00 | $189.38 | $35,117.84 |
| 24 | $35,117.84 | $1,434.04 | $0.00 | $198.56 | $36,750.44 |
| 25 | $36,750.44 | $1,434.04 | $0.00 | $207.79 | $38,392.27 |
| 26 | $38,392.27 | $1,434.04 | $0.00 | $217.08 | $40,043.39 |
| 27 | $40,043.39 | $1,434.04 | $0.00 | $226.41 | $41,703.84 |
| 28 | $41,703.84 | $1,434.04 | $0.00 | $235.80 | $43,373.68 |
| 29 | $43,373.68 | $1,434.04 | $0.00 | $245.24 | $45,052.96 |
| 30 | $45,052.96 | $1,434.04 | $0.00 | $254.74 | $46,741.74 |
| 31 | $46,741.74 | $1,434.04 | $0.00 | $264.28 | $48,440.06 |
| 32 | $48,440.06 | $1,434.04 | $0.00 | $273.89 | $50,147.99 |
| 33 | $50,147.99 | $1,434.04 | $0.00 | $283.54 | $51,865.57 |
| 34 | $51,865.57 | $1,434.04 | $0.00 | $293.26 | $53,592.87 |
| 35 | $53,592.87 | $1,434.04 | $0.00 | $303.02 | $55,329.93 |
| 36 | $55,329.93 | $1,434.04 | $0.00 | $312.84 | $57,076.81 |
| 37 | $57,076.81 | $1,434.04 | $0.00 | $322.72 | $58,833.57 |
| 38 | $58,833.57 | $1,434.04 | $0.00 | $332.65 | $60,600.26 |
| 39 | $60,600.26 | $1,434.04 | $0.00 | $342.64 | $62,376.94 |
| 40 | $62,376.94 | $1,434.04 | $0.00 | $352.69 | $64,163.67 |
| 41 | $64,163.67 | $1,434.04 | $0.00 | $362.79 | $65,960.50 |
| 42 | $65,960.50 | $1,434.04 | $0.00 | $372.95 | $67,767.49 |
| 43 | $67,767.49 | $1,434.04 | $0.00 | $383.17 | $69,584.70 |
| 44 | $69,584.70 | $1,434.04 | $0.00 | $393.44 | $71,412.18 |
| 45 | $71,412.18 | $1,434.04 | $0.00 | $403.77 | $73,249.99 |
| 46 | $73,249.99 | $1,434.04 | $0.00 | $414.17 | $75,098.20 |
| 47 | $75,098.20 | $1,434.04 | $0.00 | $424.62 | $76,956.86 |
| 48 | $76,956.86 | $1,434.04 | $0.00 | $435.13 | $78,826.03 |
| 49 | $78,826.03 | $1,434.04 | $0.00 | $445.69 | $80,705.76 |
| 50 | $80,705.76 | $1,434.04 | $0.00 | $456.32 | $82,596.12 |
| 51 | $82,596.12 | $1,434.04 | $0.00 | $467.01 | $84,497.17 |
| 52 | $84,497.17 | $1,434.04 | $0.00 | $477.76 | $86,408.97 |
| 53 | $86,408.97 | $1,434.04 | $0.00 | $488.57 | $88,331.58 |
| 54 | $88,331.58 | $1,434.04 | $0.00 | $499.44 | $90,265.06 |
| 55 | $90,265.06 | $1,434.04 | $0.00 | $510.37 | $92,209.47 |
| 56 | $92,209.47 | $1,434.04 | $0.00 | $521.37 | $94,164.88 |
| 57 | $94,164.88 | $1,434.04 | $0.00 | $532.42 | $96,131.34 |
| 58 | $96,131.34 | $1,434.04 | $0.00 | $543.54 | $98,108.92 |
| 59 | $98,108.92 | $1,434.04 | $0.00 | $554.72 | $100,097.68 |
| 60 | $100,097.68 | $1,434.04 | $0.00 | $565.97 | $102,097.69 |
| 61 | $102,097.69 | $1,434.04 | $0.00 | $577.28 | $104,109.01 |
| 62 | $104,109.01 | $1,434.04 | $0.00 | $588.65 | $106,131.70 |
| 63 | $106,131.70 | $1,434.04 | $0.00 | $600.08 | $108,165.82 |
| 64 | $108,165.82 | $1,434.04 | $0.00 | $611.59 | $110,211.45 |
| 65 | $110,211.45 | $1,434.04 | $0.00 | $623.15 | $112,268.64 |
| 66 | $112,268.64 | $1,434.04 | $0.00 | $634.78 | $114,337.46 |
| 67 | $114,337.46 | $1,434.04 | $0.00 | $646.48 | $116,417.98 |
| 68 | $116,417.98 | $1,434.04 | $0.00 | $658.24 | $118,510.26 |
| 69 | $118,510.26 | $1,434.04 | $0.00 | $670.07 | $120,614.37 |
| 70 | $120,614.37 | $1,434.04 | $0.00 | $681.97 | $122,730.38 |
| 71 | $122,730.38 | $1,434.04 | $0.00 | $693.94 | $124,858.36 |
| 72 | $124,858.36 | $1,434.04 | $0.00 | $705.97 | $126,998.37 |
| 73 | $126,998.37 | $1,434.04 | $0.00 | $718.07 | $129,150.48 |
| 74 | $129,150.48 | $1,434.04 | $0.00 | $730.24 | $131,314.76 |
| 75 | $131,314.76 | $1,434.04 | $0.00 | $742.47 | $133,491.27 |
| 76 | $133,491.27 | $1,434.04 | $0.00 | $754.78 | $135,680.09 |
| 77 | $135,680.09 | $1,434.04 | $0.00 | $767.15 | $137,881.28 |
| 78 | $137,881.28 | $1,434.04 | $0.00 | $779.60 | $140,094.92 |
| 79 | $140,094.92 | $1,434.04 | $0.00 | $792.12 | $142,321.08 |
| 80 | $142,321.08 | $1,434.04 | $0.00 | $804.70 | $144,559.82 |
| 81 | $144,559.82 | $1,434.04 | $0.00 | $817.36 | $146,811.22 |
| 82 | $146,811.22 | $1,434.04 | $0.00 | $830.09 | $149,075.35 |
| 83 | $149,075.35 | $1,434.04 | $0.00 | $842.89 | $151,352.28 |
| 84 | $151,352.28 | $1,434.04 | $0.00 | $855.77 | $153,642.09 |
| 85 | $153,642.09 | $1,434.04 | $0.00 | $868.71 | $155,944.84 |
| 86 | $155,944.84 | $1,434.04 | $0.00 | $881.73 | $158,260.61 |
| 87 | $158,260.61 | $1,434.04 | $0.00 | $894.83 | $160,589.48 |
| 88 | $160,589.48 | $1,434.04 | $0.00 | $908.00 | $162,931.52 |
| 89 | $162,931.52 | $1,434.04 | $0.00 | $921.24 | $165,286.80 |
| 90 | $165,286.80 | $1,434.04 | $0.00 | $934.56 | $167,655.40 |
| 91 | $167,655.40 | $1,434.04 | $0.00 | $947.95 | $170,037.39 |
| 92 | $170,037.39 | $1,434.04 | $0.00 | $961.42 | $172,432.85 |
| 93 | $172,432.85 | $1,434.04 | $0.00 | $974.96 | $174,841.85 |
| 94 | $174,841.85 | $1,434.04 | $0.00 | $988.58 | $177,264.47 |
| 95 | $177,264.47 | $1,434.04 | $0.00 | $1,002.28 | $179,700.79 |
| 96 | $179,700.79 | $1,434.04 | $0.00 | $1,016.05 | $182,150.88 |
| 97 | $182,150.88 | $1,434.04 | $0.00 | $1,029.91 | $184,614.83 |
| 98 | $184,614.83 | $1,434.04 | $0.00 | $1,043.84 | $187,092.71 |
| 99 | $187,092.71 | $1,434.04 | $0.00 | $1,057.85 | $189,584.60 |
| 100 | $189,584.60 | $1,434.04 | $0.00 | $1,071.94 | $192,090.58 |
| 101 | $192,090.58 | $1,434.04 | $0.00 | $1,086.11 | $194,610.73 |
| 102 | $194,610.73 | $1,434.04 | $0.00 | $1,100.36 | $197,145.13 |
| 103 | $197,145.13 | $1,434.04 | $0.00 | $1,114.69 | $199,693.86 |
| 104 | $199,693.86 | $1,434.04 | $0.00 | $1,129.10 | $202,257.00 |
| 105 | $202,257.00 | $1,434.04 | $0.00 | $1,143.59 | $204,834.63 |
| 106 | $204,834.63 | $1,434.04 | $0.00 | $1,158.16 | $207,426.83 |
| 107 | $207,426.83 | $1,434.04 | $0.00 | $1,172.82 | $210,033.69 |
| 108 | $210,033.69 | $1,434.04 | $0.00 | $1,187.56 | $212,655.29 |
| 109 | $212,655.29 | $1,434.04 | $0.00 | $1,202.38 | $215,291.71 |
| 110 | $215,291.71 | $1,434.04 | $0.00 | $1,217.29 | $217,943.04 |
| 111 | $217,943.04 | $1,434.04 | $0.00 | $1,232.28 | $220,609.36 |
| 112 | $220,609.36 | $1,434.04 | $0.00 | $1,247.36 | $223,290.76 |
| 113 | $223,290.76 | $1,434.04 | $0.00 | $1,262.52 | $225,987.32 |
| 114 | $225,987.32 | $1,434.04 | $0.00 | $1,277.77 | $228,699.13 |
| 115 | $228,699.13 | $1,434.04 | $0.00 | $1,293.10 | $231,426.27 |
| 116 | $231,426.27 | $1,434.04 | $0.00 | $1,308.52 | $234,168.83 |
| 117 | $234,168.83 | $1,434.04 | $0.00 | $1,324.02 | $236,926.89 |
| 118 | $236,926.89 | $1,434.04 | $0.00 | $1,339.62 | $239,700.55 |
| 119 | $239,700.55 | $1,434.04 | $0.00 | $1,355.30 | $242,489.89 |
| 120 | $242,489.89 | $1,434.04 | $0.00 | $1,371.07 | $245,295.00 |
| 121 | $245,295.00 | $1,434.04 | $0.00 | $1,386.93 | $248,115.97 |
| 122 | $248,115.97 | $1,434.04 | $0.00 | $1,402.88 | $250,952.89 |
| 123 | $250,952.89 | $1,434.04 | $0.00 | $1,418.92 | $253,805.85 |
| 124 | $253,805.85 | $1,434.04 | $0.00 | $1,435.06 | $256,674.95 |
| 125 | $256,674.95 | $1,434.04 | $0.00 | $1,451.28 | $259,560.27 |
| 126 | $259,560.27 | $1,434.04 | $0.00 | $1,467.59 | $262,461.90 |
| 127 | $262,461.90 | $1,434.04 | $0.00 | $1,484.00 | $265,379.94 |
| 128 | $265,379.94 | $1,434.04 | $0.00 | $1,500.50 | $268,314.48 |
| 129 | $268,314.48 | $1,434.04 | $0.00 | $1,517.09 | $271,265.61 |
| 130 | $271,265.61 | $1,434.04 | $0.00 | $1,533.78 | $274,233.43 |
| 131 | $274,233.43 | $1,434.04 | $0.00 | $1,550.56 | $277,218.03 |
| 132 | $277,218.03 | $1,434.04 | $0.00 | $1,567.43 | $280,219.50 |
| 133 | $280,219.50 | $1,434.04 | $0.00 | $1,584.40 | $283,237.94 |
| 134 | $283,237.94 | $1,434.04 | $0.00 | $1,601.47 | $286,273.45 |
| 135 | $286,273.45 | $1,434.04 | $0.00 | $1,618.63 | $289,326.12 |
| 136 | $289,326.12 | $1,434.04 | $0.00 | $1,635.89 | $292,396.05 |
| 137 | $292,396.05 | $1,434.04 | $0.00 | $1,653.25 | $295,483.34 |
| 138 | $295,483.34 | $1,434.04 | $0.00 | $1,670.71 | $298,588.09 |
| 139 | $298,588.09 | $1,434.04 | $0.00 | $1,688.26 | $301,710.39 |
| 140 | $301,710.39 | $1,434.04 | $0.00 | $1,705.91 | $304,850.34 |
| 141 | $304,850.34 | $1,434.04 | $0.00 | $1,723.67 | $308,008.05 |
| 142 | $308,008.05 | $1,434.04 | $0.00 | $1,741.52 | $311,183.61 |
| 143 | $311,183.61 | $1,434.04 | $0.00 | $1,759.48 | $314,377.13 |
| 144 | $314,377.13 | $1,434.04 | $0.00 | $1,777.53 | $317,588.70 |
| 145 | $317,588.70 | $1,434.04 | $0.00 | $1,795.69 | $320,818.43 |
| 146 | $320,818.43 | $1,434.04 | $0.00 | $1,813.95 | $324,066.42 |
| 147 | $324,066.42 | $1,434.04 | $0.00 | $1,832.32 | $327,332.78 |
| 148 | $327,332.78 | $1,434.04 | $0.00 | $1,850.79 | $330,617.61 |
| 149 | $330,617.61 | $1,434.04 | $0.00 | $1,869.36 | $333,921.01 |
| 150 | $333,921.01 | $1,434.04 | $0.00 | $1,888.04 | $337,243.09 |
| 151 | $337,243.09 | $1,434.04 | $0.00 | $1,906.82 | $340,583.95 |
| 152 | $340,583.95 | $1,434.04 | $0.00 | $1,925.71 | $343,943.70 |
| 153 | $343,943.70 | $1,434.04 | $0.00 | $1,944.71 | $347,322.45 |
| 154 | $347,322.45 | $1,434.04 | $0.00 | $1,963.81 | $350,720.30 |
| 155 | $350,720.30 | $1,434.04 | $0.00 | $1,983.02 | $354,137.36 |
| 156 | $354,137.36 | $1,434.04 | $0.00 | $2,002.34 | $357,573.74 |
| 157 | $357,573.74 | $1,434.04 | $0.00 | $2,021.77 | $361,029.55 |
| 158 | $361,029.55 | $1,434.04 | $0.00 | $2,041.31 | $364,504.90 |
| 159 | $364,504.90 | $1,434.04 | $0.00 | $2,060.96 | $367,999.90 |
| 160 | $367,999.90 | $1,434.04 | $0.00 | $2,080.72 | $371,514.66 |
| 161 | $371,514.66 | $1,434.04 | $0.00 | $2,100.60 | $375,049.30 |
| 162 | $375,049.30 | $1,434.04 | $0.00 | $2,120.58 | $378,603.92 |
| 163 | $378,603.92 | $1,434.04 | $0.00 | $2,140.68 | $382,178.64 |
| 164 | $382,178.64 | $1,434.04 | $0.00 | $2,160.89 | $385,773.57 |
| 165 | $385,773.57 | $1,434.04 | $0.00 | $2,181.22 | $389,388.83 |
| 166 | $389,388.83 | $1,434.04 | $0.00 | $2,201.66 | $393,024.53 |
| 167 | $393,024.53 | $1,434.04 | $0.00 | $2,222.22 | $396,680.79 |
| 168 | $396,680.79 | $1,434.04 | $0.00 | $2,242.89 | $400,357.72 |
| 169 | $400,357.72 | $1,434.04 | $0.00 | $2,263.68 | $404,055.44 |
| 170 | $404,055.44 | $1,434.04 | $0.00 | $2,284.59 | $407,774.07 |
| 171 | $407,774.07 | $1,434.04 | $0.00 | $2,305.61 | $411,513.72 |
| 172 | $411,513.72 | $1,434.04 | $0.00 | $2,326.76 | $415,274.52 |
| 173 | $415,274.52 | $1,434.04 | $0.00 | $2,348.02 | $419,056.58 |
| 174 | $419,056.58 | $1,434.04 | $0.00 | $2,369.41 | $422,860.03 |
| 175 | $422,860.03 | $1,434.04 | $0.00 | $2,390.91 | $426,684.98 |
| 176 | $426,684.98 | $1,434.04 | $0.00 | $2,412.54 | $430,531.56 |
| 177 | $430,531.56 | $1,434.04 | $0.00 | $2,434.29 | $434,399.89 |
| 178 | $434,399.89 | $1,434.04 | $0.00 | $2,456.16 | $438,290.09 |
| 179 | $438,290.09 | $1,434.04 | $0.00 | $2,478.16 | $442,202.29 |
| 180 | $442,202.29 | $1,434.04 | $0.00 | $2,500.28 | $446,136.61 |
| 181 | $446,136.61 | $1,434.04 | $0.00 | $2,522.52 | $450,093.17 |
| 182 | $450,093.17 | $1,434.04 | $0.00 | $2,544.89 | $454,072.10 |
| 183 | $454,072.10 | $1,434.04 | $0.00 | $2,567.39 | $458,073.53 |
| 184 | $458,073.53 | $1,434.04 | $0.00 | $2,590.01 | $462,097.58 |
| 185 | $462,097.58 | $1,434.04 | $0.00 | $2,612.77 | $466,144.39 |
| 186 | $466,144.39 | $1,434.04 | $0.00 | $2,635.65 | $470,214.08 |
| 187 | $470,214.08 | $1,434.04 | $0.00 | $2,658.66 | $474,306.78 |
| 188 | $474,306.78 | $1,434.04 | $0.00 | $2,681.80 | $478,422.62 |
| 189 | $478,422.62 | $1,434.04 | $0.00 | $2,705.07 | $482,561.73 |
| 190 | $482,561.73 | $1,434.04 | $0.00 | $2,728.47 | $486,724.24 |
| 191 | $486,724.24 | $1,434.04 | $0.00 | $2,752.01 | $490,910.29 |
| 192 | $490,910.29 | $1,434.04 | $0.00 | $2,775.68 | $495,120.01 |
| 193 | $495,120.01 | $1,434.04 | $0.00 | $2,799.48 | $499,353.53 |
| 194 | $499,353.53 | $1,434.04 | $0.00 | $2,823.42 | $503,610.99 |
| 195 | $503,610.99 | $1,434.04 | $0.00 | $2,847.49 | $507,892.52 |
| 196 | $507,892.52 | $1,434.04 | $0.00 | $2,871.70 | $512,198.26 |
| 197 | $512,198.26 | $1,434.04 | $0.00 | $2,896.04 | $516,528.34 |
| 198 | $516,528.34 | $1,434.04 | $0.00 | $2,920.53 | $520,882.91 |
| 199 | $520,882.91 | $1,434.04 | $0.00 | $2,945.15 | $525,262.10 |
| 200 | $525,262.10 | $1,434.04 | $0.00 | $2,969.91 | $529,666.05 |
| 201 | $529,666.05 | $1,434.04 | $0.00 | $2,994.81 | $534,094.90 |
| 202 | $534,094.90 | $1,434.04 | $0.00 | $3,019.85 | $538,548.79 |
| 203 | $538,548.79 | $1,434.04 | $0.00 | $3,045.03 | $543,027.86 |
| 204 | $543,027.86 | $1,434.04 | $0.00 | $3,070.36 | $547,532.26 |
| 205 | $547,532.26 | $1,434.04 | $0.00 | $3,095.83 | $552,062.13 |
| 206 | $552,062.13 | $1,434.04 | $0.00 | $3,121.44 | $556,617.61 |
| 207 | $556,617.61 | $1,434.04 | $0.00 | $3,147.20 | $561,198.85 |
| 208 | $561,198.85 | $1,434.04 | $0.00 | $3,173.10 | $565,805.99 |
| 209 | $565,805.99 | $1,434.04 | $0.00 | $3,199.15 | $570,439.18 |
| 210 | $570,439.18 | $1,434.04 | $0.00 | $3,225.35 | $575,098.57 |
| 211 | $575,098.57 | $1,434.04 | $0.00 | $3,251.69 | $579,784.30 |
| 212 | $579,784.30 | $1,434.04 | $0.00 | $3,278.18 | $584,496.52 |
| 213 | $584,496.52 | $1,434.04 | $0.00 | $3,304.83 | $589,235.39 |
| 214 | $589,235.39 | $1,434.04 | $0.00 | $3,331.62 | $594,001.05 |
| 215 | $594,001.05 | $1,434.04 | $0.00 | $3,358.57 | $598,793.66 |
| 216 | $598,793.66 | $1,434.04 | $0.00 | $3,385.67 | $603,613.37 |
| 217 | $603,613.37 | $1,434.04 | $168,126.42 | $3,412.92 | $440,333.91 |
| 218 | $440,333.91 | $1,434.04 | $0.00 | $2,489.71 | $444,257.66 |
| 219 | $444,257.66 | $1,434.04 | $0.00 | $2,511.90 | $448,203.60 |
| 220 | $448,203.60 | $1,434.04 | $0.00 | $2,534.21 | $452,171.85 |
| 221 | $452,171.85 | $1,434.04 | $0.00 | $2,556.65 | $456,162.54 |
| 222 | $456,162.54 | $1,434.04 | $0.00 | $2,579.21 | $460,175.79 |
| 223 | $460,175.79 | $1,434.04 | $0.00 | $2,601.90 | $464,211.73 |
| 224 | $464,211.73 | $1,434.04 | $0.00 | $2,624.72 | $468,270.49 |
| 225 | $468,270.49 | $1,434.04 | $0.00 | $2,647.67 | $472,352.20 |
| 226 | $472,352.20 | $1,434.04 | $0.00 | $2,670.75 | $476,456.99 |
| 227 | $476,456.99 | $1,434.04 | $0.00 | $2,693.96 | $480,584.99 |
| 228 | $480,584.99 | $1,434.04 | $0.00 | $2,717.30 | $484,736.33 |
| 229 | $484,736.33 | $1,434.04 | $176,532.74 | $2,740.77 | $312,378.40 |
| 230 | $312,378.40 | $1,434.04 | $0.00 | $1,766.23 | $315,578.67 |
| 231 | $315,578.67 | $1,434.04 | $0.00 | $1,784.33 | $318,797.04 |
| 232 | $318,797.04 | $1,434.04 | $0.00 | $1,802.52 | $322,033.60 |
| 233 | $322,033.60 | $1,434.04 | $0.00 | $1,820.82 | $325,288.46 |
| 234 | $325,288.46 | $1,434.04 | $0.00 | $1,839.23 | $328,561.73 |
| 235 | $328,561.73 | $1,434.04 | $0.00 | $1,857.74 | $331,853.51 |
| 236 | $331,853.51 | $1,434.04 | $0.00 | $1,876.35 | $335,163.90 |
| 237 | $335,163.90 | $1,434.04 | $0.00 | $1,895.07 | $338,493.01 |
| 238 | $338,493.01 | $1,434.04 | $0.00 | $1,913.89 | $341,840.94 |
| 239 | $341,840.94 | $1,434.04 | $0.00 | $1,932.82 | $345,207.80 |
| 240 | $345,207.80 | $1,434.04 | $0.00 | $1,951.86 | $348,593.70 |
| 241 | $348,593.70 | $1,434.04 | $185,359.38 | $1,971.00 | $166,639.36 |
| 242 | $166,639.36 | $1,434.04 | $0.00 | $942.20 | $169,015.60 |
| 243 | $169,015.60 | $1,434.04 | $0.00 | $955.64 | $171,405.28 |
| 244 | $171,405.28 | $1,434.04 | $0.00 | $969.15 | $173,808.47 |
| 245 | $173,808.47 | $1,434.04 | $0.00 | $982.74 | $176,225.25 |
| 246 | $176,225.25 | $1,434.04 | $0.00 | $996.40 | $178,655.69 |
| 247 | $178,655.69 | $1,434.04 | $0.00 | $1,010.15 | $181,099.88 |
| 248 | $181,099.88 | $1,434.04 | $0.00 | $1,023.97 | $183,557.89 |
| 249 | $183,557.89 | $1,434.04 | $0.00 | $1,037.86 | $186,029.79 |
| 250 | $186,029.79 | $1,434.04 | $0.00 | $1,051.84 | $188,515.67 |
| 251 | $188,515.67 | $1,434.04 | $0.00 | $1,065.90 | $191,015.61 |
| 252 | $191,015.61 | $1,434.04 | $0.00 | $1,080.03 | $193,529.68 |
| 253 | $193,529.68 | $0.00 | $194,627.35 | $1,094.24 | ($3.43) |