| Estimated Annual Cost in 2042 | $149,354 |
| Monthly savings required | $1,180 |
How much will it cost to send your child to McNally Smith College of Music in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $597,416.99 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,180.38 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 | $39,810.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 McNally Smith College of Music in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,180.38 | $0.00 | $0.00 | $1,180.38 |
| 2 | $1,180.38 | $1,180.38 | $0.00 | $6.67 | $2,367.43 |
| 3 | $2,367.43 | $1,180.38 | $0.00 | $13.39 | $3,561.20 |
| 4 | $3,561.20 | $1,180.38 | $0.00 | $20.14 | $4,761.72 |
| 5 | $4,761.72 | $1,180.38 | $0.00 | $26.92 | $5,969.02 |
| 6 | $5,969.02 | $1,180.38 | $0.00 | $33.75 | $7,183.15 |
| 7 | $7,183.15 | $1,180.38 | $0.00 | $40.61 | $8,404.14 |
| 8 | $8,404.14 | $1,180.38 | $0.00 | $47.52 | $9,632.04 |
| 9 | $9,632.04 | $1,180.38 | $0.00 | $54.46 | $10,866.88 |
| 10 | $10,866.88 | $1,180.38 | $0.00 | $61.44 | $12,108.70 |
| 11 | $12,108.70 | $1,180.38 | $0.00 | $68.46 | $13,357.54 |
| 12 | $13,357.54 | $1,180.38 | $0.00 | $75.53 | $14,613.45 |
| 13 | $14,613.45 | $1,180.38 | $0.00 | $82.63 | $15,876.46 |
| 14 | $15,876.46 | $1,180.38 | $0.00 | $89.77 | $17,146.61 |
| 15 | $17,146.61 | $1,180.38 | $0.00 | $96.95 | $18,423.94 |
| 16 | $18,423.94 | $1,180.38 | $0.00 | $104.17 | $19,708.49 |
| 17 | $19,708.49 | $1,180.38 | $0.00 | $111.43 | $21,000.30 |
| 18 | $21,000.30 | $1,180.38 | $0.00 | $118.74 | $22,299.42 |
| 19 | $22,299.42 | $1,180.38 | $0.00 | $126.08 | $23,605.88 |
| 20 | $23,605.88 | $1,180.38 | $0.00 | $133.47 | $24,919.73 |
| 21 | $24,919.73 | $1,180.38 | $0.00 | $140.90 | $26,241.01 |
| 22 | $26,241.01 | $1,180.38 | $0.00 | $148.37 | $27,569.76 |
| 23 | $27,569.76 | $1,180.38 | $0.00 | $155.88 | $28,906.02 |
| 24 | $28,906.02 | $1,180.38 | $0.00 | $163.44 | $30,249.84 |
| 25 | $30,249.84 | $1,180.38 | $0.00 | $171.04 | $31,601.26 |
| 26 | $31,601.26 | $1,180.38 | $0.00 | $178.68 | $32,960.32 |
| 27 | $32,960.32 | $1,180.38 | $0.00 | $186.36 | $34,327.06 |
| 28 | $34,327.06 | $1,180.38 | $0.00 | $194.09 | $35,701.53 |
| 29 | $35,701.53 | $1,180.38 | $0.00 | $201.86 | $37,083.77 |
| 30 | $37,083.77 | $1,180.38 | $0.00 | $209.68 | $38,473.83 |
| 31 | $38,473.83 | $1,180.38 | $0.00 | $217.54 | $39,871.75 |
| 32 | $39,871.75 | $1,180.38 | $0.00 | $225.44 | $41,277.57 |
| 33 | $41,277.57 | $1,180.38 | $0.00 | $233.39 | $42,691.34 |
| 34 | $42,691.34 | $1,180.38 | $0.00 | $241.38 | $44,113.10 |
| 35 | $44,113.10 | $1,180.38 | $0.00 | $249.42 | $45,542.90 |
| 36 | $45,542.90 | $1,180.38 | $0.00 | $257.51 | $46,980.79 |
| 37 | $46,980.79 | $1,180.38 | $0.00 | $265.64 | $48,426.81 |
| 38 | $48,426.81 | $1,180.38 | $0.00 | $273.81 | $49,881.00 |
| 39 | $49,881.00 | $1,180.38 | $0.00 | $282.03 | $51,343.41 |
| 40 | $51,343.41 | $1,180.38 | $0.00 | $290.30 | $52,814.09 |
| 41 | $52,814.09 | $1,180.38 | $0.00 | $298.62 | $54,293.09 |
| 42 | $54,293.09 | $1,180.38 | $0.00 | $306.98 | $55,780.45 |
| 43 | $55,780.45 | $1,180.38 | $0.00 | $315.39 | $57,276.22 |
| 44 | $57,276.22 | $1,180.38 | $0.00 | $323.85 | $58,780.45 |
| 45 | $58,780.45 | $1,180.38 | $0.00 | $332.35 | $60,293.18 |
| 46 | $60,293.18 | $1,180.38 | $0.00 | $340.91 | $61,814.47 |
| 47 | $61,814.47 | $1,180.38 | $0.00 | $349.51 | $63,344.36 |
| 48 | $63,344.36 | $1,180.38 | $0.00 | $358.16 | $64,882.90 |
| 49 | $64,882.90 | $1,180.38 | $0.00 | $366.86 | $66,430.14 |
| 50 | $66,430.14 | $1,180.38 | $0.00 | $375.61 | $67,986.13 |
| 51 | $67,986.13 | $1,180.38 | $0.00 | $384.40 | $69,550.91 |
| 52 | $69,550.91 | $1,180.38 | $0.00 | $393.25 | $71,124.54 |
| 53 | $71,124.54 | $1,180.38 | $0.00 | $402.15 | $72,707.07 |
| 54 | $72,707.07 | $1,180.38 | $0.00 | $411.10 | $74,298.55 |
| 55 | $74,298.55 | $1,180.38 | $0.00 | $420.09 | $75,899.02 |
| 56 | $75,899.02 | $1,180.38 | $0.00 | $429.14 | $77,508.54 |
| 57 | $77,508.54 | $1,180.38 | $0.00 | $438.24 | $79,127.16 |
| 58 | $79,127.16 | $1,180.38 | $0.00 | $447.40 | $80,754.94 |
| 59 | $80,754.94 | $1,180.38 | $0.00 | $456.60 | $82,391.92 |
| 60 | $82,391.92 | $1,180.38 | $0.00 | $465.86 | $84,038.16 |
| 61 | $84,038.16 | $1,180.38 | $0.00 | $475.16 | $85,693.70 |
| 62 | $85,693.70 | $1,180.38 | $0.00 | $484.52 | $87,358.60 |
| 63 | $87,358.60 | $1,180.38 | $0.00 | $493.94 | $89,032.92 |
| 64 | $89,032.92 | $1,180.38 | $0.00 | $503.41 | $90,716.71 |
| 65 | $90,716.71 | $1,180.38 | $0.00 | $512.93 | $92,410.02 |
| 66 | $92,410.02 | $1,180.38 | $0.00 | $522.50 | $94,112.90 |
| 67 | $94,112.90 | $1,180.38 | $0.00 | $532.13 | $95,825.41 |
| 68 | $95,825.41 | $1,180.38 | $0.00 | $541.81 | $97,547.60 |
| 69 | $97,547.60 | $1,180.38 | $0.00 | $551.55 | $99,279.53 |
| 70 | $99,279.53 | $1,180.38 | $0.00 | $561.34 | $101,021.25 |
| 71 | $101,021.25 | $1,180.38 | $0.00 | $571.19 | $102,772.82 |
| 72 | $102,772.82 | $1,180.38 | $0.00 | $581.09 | $104,534.29 |
| 73 | $104,534.29 | $1,180.38 | $0.00 | $591.05 | $106,305.72 |
| 74 | $106,305.72 | $1,180.38 | $0.00 | $601.07 | $108,087.17 |
| 75 | $108,087.17 | $1,180.38 | $0.00 | $611.14 | $109,878.69 |
| 76 | $109,878.69 | $1,180.38 | $0.00 | $621.27 | $111,680.34 |
| 77 | $111,680.34 | $1,180.38 | $0.00 | $631.46 | $113,492.18 |
| 78 | $113,492.18 | $1,180.38 | $0.00 | $641.70 | $115,314.26 |
| 79 | $115,314.26 | $1,180.38 | $0.00 | $652.00 | $117,146.64 |
| 80 | $117,146.64 | $1,180.38 | $0.00 | $662.36 | $118,989.38 |
| 81 | $118,989.38 | $1,180.38 | $0.00 | $672.78 | $120,842.54 |
| 82 | $120,842.54 | $1,180.38 | $0.00 | $683.26 | $122,706.18 |
| 83 | $122,706.18 | $1,180.38 | $0.00 | $693.80 | $124,580.36 |
| 84 | $124,580.36 | $1,180.38 | $0.00 | $704.40 | $126,465.14 |
| 85 | $126,465.14 | $1,180.38 | $0.00 | $715.05 | $128,360.57 |
| 86 | $128,360.57 | $1,180.38 | $0.00 | $725.77 | $130,266.72 |
| 87 | $130,266.72 | $1,180.38 | $0.00 | $736.55 | $132,183.65 |
| 88 | $132,183.65 | $1,180.38 | $0.00 | $747.39 | $134,111.42 |
| 89 | $134,111.42 | $1,180.38 | $0.00 | $758.29 | $136,050.09 |
| 90 | $136,050.09 | $1,180.38 | $0.00 | $769.25 | $137,999.72 |
| 91 | $137,999.72 | $1,180.38 | $0.00 | $780.27 | $139,960.37 |
| 92 | $139,960.37 | $1,180.38 | $0.00 | $791.36 | $141,932.11 |
| 93 | $141,932.11 | $1,180.38 | $0.00 | $802.50 | $143,914.99 |
| 94 | $143,914.99 | $1,180.38 | $0.00 | $813.72 | $145,909.09 |
| 95 | $145,909.09 | $1,180.38 | $0.00 | $824.99 | $147,914.46 |
| 96 | $147,914.46 | $1,180.38 | $0.00 | $836.33 | $149,931.17 |
| 97 | $149,931.17 | $1,180.38 | $0.00 | $847.73 | $151,959.28 |
| 98 | $151,959.28 | $1,180.38 | $0.00 | $859.20 | $153,998.86 |
| 99 | $153,998.86 | $1,180.38 | $0.00 | $870.73 | $156,049.97 |
| 100 | $156,049.97 | $1,180.38 | $0.00 | $882.33 | $158,112.68 |
| 101 | $158,112.68 | $1,180.38 | $0.00 | $893.99 | $160,187.05 |
| 102 | $160,187.05 | $1,180.38 | $0.00 | $905.72 | $162,273.15 |
| 103 | $162,273.15 | $1,180.38 | $0.00 | $917.52 | $164,371.05 |
| 104 | $164,371.05 | $1,180.38 | $0.00 | $929.38 | $166,480.81 |
| 105 | $166,480.81 | $1,180.38 | $0.00 | $941.31 | $168,602.50 |
| 106 | $168,602.50 | $1,180.38 | $0.00 | $953.30 | $170,736.18 |
| 107 | $170,736.18 | $1,180.38 | $0.00 | $965.37 | $172,881.93 |
| 108 | $172,881.93 | $1,180.38 | $0.00 | $977.50 | $175,039.81 |
| 109 | $175,039.81 | $1,180.38 | $0.00 | $989.70 | $177,209.89 |
| 110 | $177,209.89 | $1,180.38 | $0.00 | $1,001.97 | $179,392.24 |
| 111 | $179,392.24 | $1,180.38 | $0.00 | $1,014.31 | $181,586.93 |
| 112 | $181,586.93 | $1,180.38 | $0.00 | $1,026.72 | $183,794.03 |
| 113 | $183,794.03 | $1,180.38 | $0.00 | $1,039.20 | $186,013.61 |
| 114 | $186,013.61 | $1,180.38 | $0.00 | $1,051.75 | $188,245.74 |
| 115 | $188,245.74 | $1,180.38 | $0.00 | $1,064.37 | $190,490.49 |
| 116 | $190,490.49 | $1,180.38 | $0.00 | $1,077.06 | $192,747.93 |
| 117 | $192,747.93 | $1,180.38 | $0.00 | $1,089.82 | $195,018.13 |
| 118 | $195,018.13 | $1,180.38 | $0.00 | $1,102.66 | $197,301.17 |
| 119 | $197,301.17 | $1,180.38 | $0.00 | $1,115.57 | $199,597.12 |
| 120 | $199,597.12 | $1,180.38 | $0.00 | $1,128.55 | $201,906.05 |
| 121 | $201,906.05 | $1,180.38 | $0.00 | $1,141.61 | $204,228.04 |
| 122 | $204,228.04 | $1,180.38 | $0.00 | $1,154.74 | $206,563.16 |
| 123 | $206,563.16 | $1,180.38 | $0.00 | $1,167.94 | $208,911.48 |
| 124 | $208,911.48 | $1,180.38 | $0.00 | $1,181.22 | $211,273.08 |
| 125 | $211,273.08 | $1,180.38 | $0.00 | $1,194.57 | $213,648.03 |
| 126 | $213,648.03 | $1,180.38 | $0.00 | $1,208.00 | $216,036.41 |
| 127 | $216,036.41 | $1,180.38 | $0.00 | $1,221.50 | $218,438.29 |
| 128 | $218,438.29 | $1,180.38 | $0.00 | $1,235.08 | $220,853.75 |
| 129 | $220,853.75 | $1,180.38 | $0.00 | $1,248.74 | $223,282.87 |
| 130 | $223,282.87 | $1,180.38 | $0.00 | $1,262.47 | $225,725.72 |
| 131 | $225,725.72 | $1,180.38 | $0.00 | $1,276.29 | $228,182.39 |
| 132 | $228,182.39 | $1,180.38 | $0.00 | $1,290.18 | $230,652.95 |
| 133 | $230,652.95 | $1,180.38 | $0.00 | $1,304.15 | $233,137.48 |
| 134 | $233,137.48 | $1,180.38 | $0.00 | $1,318.19 | $235,636.05 |
| 135 | $235,636.05 | $1,180.38 | $0.00 | $1,332.32 | $238,148.75 |
| 136 | $238,148.75 | $1,180.38 | $0.00 | $1,346.53 | $240,675.66 |
| 137 | $240,675.66 | $1,180.38 | $0.00 | $1,360.82 | $243,216.86 |
| 138 | $243,216.86 | $1,180.38 | $0.00 | $1,375.18 | $245,772.42 |
| 139 | $245,772.42 | $1,180.38 | $0.00 | $1,389.63 | $248,342.43 |
| 140 | $248,342.43 | $1,180.38 | $0.00 | $1,404.16 | $250,926.97 |
| 141 | $250,926.97 | $1,180.38 | $0.00 | $1,418.78 | $253,526.13 |
| 142 | $253,526.13 | $1,180.38 | $0.00 | $1,433.47 | $256,139.98 |
| 143 | $256,139.98 | $1,180.38 | $0.00 | $1,448.25 | $258,768.61 |
| 144 | $258,768.61 | $1,180.38 | $0.00 | $1,463.12 | $261,412.11 |
| 145 | $261,412.11 | $1,180.38 | $0.00 | $1,478.06 | $264,070.55 |
| 146 | $264,070.55 | $1,180.38 | $0.00 | $1,493.09 | $266,744.02 |
| 147 | $266,744.02 | $1,180.38 | $0.00 | $1,508.21 | $269,432.61 |
| 148 | $269,432.61 | $1,180.38 | $0.00 | $1,523.41 | $272,136.40 |
| 149 | $272,136.40 | $1,180.38 | $0.00 | $1,538.70 | $274,855.48 |
| 150 | $274,855.48 | $1,180.38 | $0.00 | $1,554.07 | $277,589.93 |
| 151 | $277,589.93 | $1,180.38 | $0.00 | $1,569.53 | $280,339.84 |
| 152 | $280,339.84 | $1,180.38 | $0.00 | $1,585.08 | $283,105.30 |
| 153 | $283,105.30 | $1,180.38 | $0.00 | $1,600.72 | $285,886.40 |
| 154 | $285,886.40 | $1,180.38 | $0.00 | $1,616.44 | $288,683.22 |
| 155 | $288,683.22 | $1,180.38 | $0.00 | $1,632.26 | $291,495.86 |
| 156 | $291,495.86 | $1,180.38 | $0.00 | $1,648.16 | $294,324.40 |
| 157 | $294,324.40 | $1,180.38 | $0.00 | $1,664.15 | $297,168.93 |
| 158 | $297,168.93 | $1,180.38 | $0.00 | $1,680.24 | $300,029.55 |
| 159 | $300,029.55 | $1,180.38 | $0.00 | $1,696.41 | $302,906.34 |
| 160 | $302,906.34 | $1,180.38 | $0.00 | $1,712.68 | $305,799.40 |
| 161 | $305,799.40 | $1,180.38 | $0.00 | $1,729.03 | $308,708.81 |
| 162 | $308,708.81 | $1,180.38 | $0.00 | $1,745.48 | $311,634.67 |
| 163 | $311,634.67 | $1,180.38 | $0.00 | $1,762.03 | $314,577.08 |
| 164 | $314,577.08 | $1,180.38 | $0.00 | $1,778.66 | $317,536.12 |
| 165 | $317,536.12 | $1,180.38 | $0.00 | $1,795.40 | $320,511.90 |
| 166 | $320,511.90 | $1,180.38 | $0.00 | $1,812.22 | $323,504.50 |
| 167 | $323,504.50 | $1,180.38 | $0.00 | $1,829.14 | $326,514.02 |
| 168 | $326,514.02 | $1,180.38 | $0.00 | $1,846.16 | $329,540.56 |
| 169 | $329,540.56 | $1,180.38 | $0.00 | $1,863.27 | $332,584.21 |
| 170 | $332,584.21 | $1,180.38 | $0.00 | $1,880.48 | $335,645.07 |
| 171 | $335,645.07 | $1,180.38 | $0.00 | $1,897.79 | $338,723.24 |
| 172 | $338,723.24 | $1,180.38 | $0.00 | $1,915.19 | $341,818.81 |
| 173 | $341,818.81 | $1,180.38 | $0.00 | $1,932.69 | $344,931.88 |
| 174 | $344,931.88 | $1,180.38 | $0.00 | $1,950.29 | $348,062.55 |
| 175 | $348,062.55 | $1,180.38 | $0.00 | $1,968.00 | $351,210.93 |
| 176 | $351,210.93 | $1,180.38 | $0.00 | $1,985.80 | $354,377.11 |
| 177 | $354,377.11 | $1,180.38 | $0.00 | $2,003.70 | $357,561.19 |
| 178 | $357,561.19 | $1,180.38 | $0.00 | $2,021.70 | $360,763.27 |
| 179 | $360,763.27 | $1,180.38 | $0.00 | $2,039.81 | $363,983.46 |
| 180 | $363,983.46 | $1,180.38 | $0.00 | $2,058.02 | $367,221.86 |
| 181 | $367,221.86 | $1,180.38 | $0.00 | $2,076.33 | $370,478.57 |
| 182 | $370,478.57 | $1,180.38 | $0.00 | $2,094.74 | $373,753.69 |
| 183 | $373,753.69 | $1,180.38 | $0.00 | $2,113.26 | $377,047.33 |
| 184 | $377,047.33 | $1,180.38 | $0.00 | $2,131.88 | $380,359.59 |
| 185 | $380,359.59 | $1,180.38 | $0.00 | $2,150.61 | $383,690.58 |
| 186 | $383,690.58 | $1,180.38 | $0.00 | $2,169.44 | $387,040.40 |
| 187 | $387,040.40 | $1,180.38 | $0.00 | $2,188.38 | $390,409.16 |
| 188 | $390,409.16 | $1,180.38 | $0.00 | $2,207.43 | $393,796.97 |
| 189 | $393,796.97 | $1,180.38 | $0.00 | $2,226.59 | $397,203.94 |
| 190 | $397,203.94 | $1,180.38 | $0.00 | $2,245.85 | $400,630.17 |
| 191 | $400,630.17 | $1,180.38 | $0.00 | $2,265.22 | $404,075.77 |
| 192 | $404,075.77 | $1,180.38 | $0.00 | $2,284.70 | $407,540.85 |
| 193 | $407,540.85 | $1,180.38 | $0.00 | $2,304.30 | $411,025.53 |
| 194 | $411,025.53 | $1,180.38 | $0.00 | $2,324.00 | $414,529.91 |
| 195 | $414,529.91 | $1,180.38 | $0.00 | $2,343.81 | $418,054.10 |
| 196 | $418,054.10 | $1,180.38 | $0.00 | $2,363.74 | $421,598.22 |
| 197 | $421,598.22 | $1,180.38 | $0.00 | $2,383.78 | $425,162.38 |
| 198 | $425,162.38 | $1,180.38 | $0.00 | $2,403.93 | $428,746.69 |
| 199 | $428,746.69 | $1,180.38 | $0.00 | $2,424.20 | $432,351.27 |
| 200 | $432,351.27 | $1,180.38 | $0.00 | $2,444.58 | $435,976.23 |
| 201 | $435,976.23 | $1,180.38 | $0.00 | $2,465.07 | $439,621.68 |
| 202 | $439,621.68 | $1,180.38 | $0.00 | $2,485.68 | $443,287.74 |
| 203 | $443,287.74 | $1,180.38 | $0.00 | $2,506.41 | $446,974.53 |
| 204 | $446,974.53 | $1,180.38 | $0.00 | $2,527.26 | $450,682.17 |
| 205 | $450,682.17 | $1,180.38 | $0.00 | $2,548.22 | $454,410.77 |
| 206 | $454,410.77 | $1,180.38 | $0.00 | $2,569.30 | $458,160.45 |
| 207 | $458,160.45 | $1,180.38 | $0.00 | $2,590.51 | $461,931.34 |
| 208 | $461,931.34 | $1,180.38 | $0.00 | $2,611.83 | $465,723.55 |
| 209 | $465,723.55 | $1,180.38 | $0.00 | $2,633.27 | $469,537.20 |
| 210 | $469,537.20 | $1,180.38 | $0.00 | $2,654.83 | $473,372.41 |
| 211 | $473,372.41 | $1,180.38 | $0.00 | $2,676.52 | $477,229.31 |
| 212 | $477,229.31 | $1,180.38 | $0.00 | $2,698.32 | $481,108.01 |
| 213 | $481,108.01 | $1,180.38 | $0.00 | $2,720.25 | $485,008.64 |
| 214 | $485,008.64 | $1,180.38 | $0.00 | $2,742.31 | $488,931.33 |
| 215 | $488,931.33 | $1,180.38 | $0.00 | $2,764.49 | $492,876.20 |
| 216 | $492,876.20 | $1,180.38 | $0.00 | $2,786.79 | $496,843.37 |
| 217 | $496,843.37 | $1,180.38 | $134,555.10 | $2,809.22 | $366,277.87 |
| 218 | $366,277.87 | $1,180.38 | $0.00 | $2,070.99 | $369,529.24 |
| 219 | $369,529.24 | $1,180.38 | $0.00 | $2,089.37 | $372,798.99 |
| 220 | $372,798.99 | $1,180.38 | $0.00 | $2,107.86 | $376,087.23 |
| 221 | $376,087.23 | $1,180.38 | $0.00 | $2,126.45 | $379,394.06 |
| 222 | $379,394.06 | $1,180.38 | $0.00 | $2,145.15 | $382,719.59 |
| 223 | $382,719.59 | $1,180.38 | $0.00 | $2,163.95 | $386,063.92 |
| 224 | $386,063.92 | $1,180.38 | $0.00 | $2,182.86 | $389,427.16 |
| 225 | $389,427.16 | $1,180.38 | $0.00 | $2,201.88 | $392,809.42 |
| 226 | $392,809.42 | $1,180.38 | $0.00 | $2,221.00 | $396,210.80 |
| 227 | $396,210.80 | $1,180.38 | $0.00 | $2,240.23 | $399,631.41 |
| 228 | $399,631.41 | $1,180.38 | $0.00 | $2,259.57 | $403,071.36 |
| 229 | $403,071.36 | $1,180.38 | $143,973.96 | $2,279.02 | $262,556.80 |
| 230 | $262,556.80 | $1,180.38 | $0.00 | $1,484.53 | $265,221.71 |
| 231 | $265,221.71 | $1,180.38 | $0.00 | $1,499.60 | $267,901.69 |
| 232 | $267,901.69 | $1,180.38 | $0.00 | $1,514.76 | $270,596.83 |
| 233 | $270,596.83 | $1,180.38 | $0.00 | $1,529.99 | $273,307.20 |
| 234 | $273,307.20 | $1,180.38 | $0.00 | $1,545.32 | $276,032.90 |
| 235 | $276,032.90 | $1,180.38 | $0.00 | $1,560.73 | $278,774.01 |
| 236 | $278,774.01 | $1,180.38 | $0.00 | $1,576.23 | $281,530.62 |
| 237 | $281,530.62 | $1,180.38 | $0.00 | $1,591.82 | $284,302.82 |
| 238 | $284,302.82 | $1,180.38 | $0.00 | $1,607.49 | $287,090.69 |
| 239 | $287,090.69 | $1,180.38 | $0.00 | $1,623.25 | $289,894.32 |
| 240 | $289,894.32 | $1,180.38 | $0.00 | $1,639.10 | $292,713.80 |
| 241 | $292,713.80 | $1,180.38 | $154,052.14 | $1,655.05 | $141,497.09 |
| 242 | $141,497.09 | $1,180.38 | $0.00 | $800.05 | $143,477.52 |
| 243 | $143,477.52 | $1,180.38 | $0.00 | $811.24 | $145,469.14 |
| 244 | $145,469.14 | $1,180.38 | $0.00 | $822.50 | $147,472.02 |
| 245 | $147,472.02 | $1,180.38 | $0.00 | $833.83 | $149,486.23 |
| 246 | $149,486.23 | $1,180.38 | $0.00 | $845.22 | $151,511.83 |
| 247 | $151,511.83 | $1,180.38 | $0.00 | $856.67 | $153,548.88 |
| 248 | $153,548.88 | $1,180.38 | $0.00 | $868.19 | $155,597.45 |
| 249 | $155,597.45 | $1,180.38 | $0.00 | $879.77 | $157,657.60 |
| 250 | $157,657.60 | $1,180.38 | $0.00 | $891.42 | $159,729.40 |
| 251 | $159,729.40 | $1,180.38 | $0.00 | $903.13 | $161,812.91 |
| 252 | $161,812.91 | $1,180.38 | $0.00 | $914.91 | $163,908.20 |
| 253 | $163,908.20 | $0.00 | $164,835.79 | $926.76 | -$0.83 |