# Savings Plan and Future Cost Estimation for The Juilliard School

How much will it cost and what do you need to save?

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2041 \$193,816 Monthly savings required \$1,534

How much will it cost to send your child to The Juilliard School in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$775,265.29 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,534.23 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.

## Assumptions

 Current Annual Cost \$74,740.00 Years until enrollment 18 Annual Tuition Increase 5% Current Savings \$0.00 After Tax Return on Savings 7% Years of enrollment 4

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford The Juilliard School in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,534.23 \$0.00 \$0.00 \$1,534.23
2 \$1,534.23 \$1,534.23 \$0.00 \$8.67 \$3,077.13
3 \$3,077.13 \$1,534.23 \$0.00 \$17.40 \$4,628.76
4 \$4,628.76 \$1,534.23 \$0.00 \$26.17 \$6,189.16
5 \$6,189.16 \$1,534.23 \$0.00 \$34.99 \$7,758.38
6 \$7,758.38 \$1,534.23 \$0.00 \$43.87 \$9,336.48
7 \$9,336.48 \$1,534.23 \$0.00 \$52.79 \$10,923.50
8 \$10,923.50 \$1,534.23 \$0.00 \$61.76 \$12,519.49
9 \$12,519.49 \$1,534.23 \$0.00 \$70.79 \$14,124.51
10 \$14,124.51 \$1,534.23 \$0.00 \$79.86 \$15,738.60
11 \$15,738.60 \$1,534.23 \$0.00 \$88.99 \$17,361.82
12 \$17,361.82 \$1,534.23 \$0.00 \$98.17 \$18,994.22
13 \$18,994.22 \$1,534.23 \$0.00 \$107.40 \$20,635.85
14 \$20,635.85 \$1,534.23 \$0.00 \$116.68 \$22,286.76
15 \$22,286.76 \$1,534.23 \$0.00 \$126.01 \$23,947.00
16 \$23,947.00 \$1,534.23 \$0.00 \$135.40 \$25,616.63
17 \$25,616.63 \$1,534.23 \$0.00 \$144.84 \$27,295.70
18 \$27,295.70 \$1,534.23 \$0.00 \$154.33 \$28,984.26
19 \$28,984.26 \$1,534.23 \$0.00 \$163.88 \$30,682.37
20 \$30,682.37 \$1,534.23 \$0.00 \$173.48 \$32,390.08
21 \$32,390.08 \$1,534.23 \$0.00 \$183.14 \$34,107.45
22 \$34,107.45 \$1,534.23 \$0.00 \$192.85 \$35,834.53
23 \$35,834.53 \$1,534.23 \$0.00 \$202.61 \$37,571.37
24 \$37,571.37 \$1,534.23 \$0.00 \$212.43 \$39,318.03
25 \$39,318.03 \$1,534.23 \$0.00 \$222.31 \$41,074.57
26 \$41,074.57 \$1,534.23 \$0.00 \$232.24 \$42,841.04
27 \$42,841.04 \$1,534.23 \$0.00 \$242.23 \$44,617.50
28 \$44,617.50 \$1,534.23 \$0.00 \$252.27 \$46,404.00
29 \$46,404.00 \$1,534.23 \$0.00 \$262.37 \$48,200.60
30 \$48,200.60 \$1,534.23 \$0.00 \$272.53 \$50,007.36
31 \$50,007.36 \$1,534.23 \$0.00 \$282.75 \$51,824.34
32 \$51,824.34 \$1,534.23 \$0.00 \$293.02 \$53,651.59
33 \$53,651.59 \$1,534.23 \$0.00 \$303.35 \$55,489.17
34 \$55,489.17 \$1,534.23 \$0.00 \$313.74 \$57,337.14
35 \$57,337.14 \$1,534.23 \$0.00 \$324.19 \$59,195.56
36 \$59,195.56 \$1,534.23 \$0.00 \$334.70 \$61,064.49
37 \$61,064.49 \$1,534.23 \$0.00 \$345.27 \$62,943.99
38 \$62,943.99 \$1,534.23 \$0.00 \$355.89 \$64,834.11
39 \$64,834.11 \$1,534.23 \$0.00 \$366.58 \$66,734.92
40 \$66,734.92 \$1,534.23 \$0.00 \$377.33 \$68,646.48
41 \$68,646.48 \$1,534.23 \$0.00 \$388.14 \$70,568.85
42 \$70,568.85 \$1,534.23 \$0.00 \$399.01 \$72,502.09
43 \$72,502.09 \$1,534.23 \$0.00 \$409.94 \$74,446.26
44 \$74,446.26 \$1,534.23 \$0.00 \$420.93 \$76,401.42
45 \$76,401.42 \$1,534.23 \$0.00 \$431.98 \$78,367.63
46 \$78,367.63 \$1,534.23 \$0.00 \$443.10 \$80,344.96
47 \$80,344.96 \$1,534.23 \$0.00 \$454.28 \$82,333.47
48 \$82,333.47 \$1,534.23 \$0.00 \$465.53 \$84,333.23
49 \$84,333.23 \$1,534.23 \$0.00 \$476.83 \$86,344.29
50 \$86,344.29 \$1,534.23 \$0.00 \$488.20 \$88,366.72
51 \$88,366.72 \$1,534.23 \$0.00 \$499.64 \$90,400.59
52 \$90,400.59 \$1,534.23 \$0.00 \$511.14 \$92,445.96
53 \$92,445.96 \$1,534.23 \$0.00 \$522.70 \$94,502.89
54 \$94,502.89 \$1,534.23 \$0.00 \$534.33 \$96,571.45
55 \$96,571.45 \$1,534.23 \$0.00 \$546.03 \$98,651.71
56 \$98,651.71 \$1,534.23 \$0.00 \$557.79 \$100,743.73
57 \$100,743.73 \$1,534.23 \$0.00 \$569.62 \$102,847.58
58 \$102,847.58 \$1,534.23 \$0.00 \$581.52 \$104,963.33
59 \$104,963.33 \$1,534.23 \$0.00 \$593.48 \$107,091.04
60 \$107,091.04 \$1,534.23 \$0.00 \$605.51 \$109,230.78
61 \$109,230.78 \$1,534.23 \$0.00 \$617.61 \$111,382.62
62 \$111,382.62 \$1,534.23 \$0.00 \$629.77 \$113,546.62
63 \$113,546.62 \$1,534.23 \$0.00 \$642.01 \$115,722.86
64 \$115,722.86 \$1,534.23 \$0.00 \$654.31 \$117,911.40
65 \$117,911.40 \$1,534.23 \$0.00 \$666.69 \$120,112.32
66 \$120,112.32 \$1,534.23 \$0.00 \$679.13 \$122,325.68
67 \$122,325.68 \$1,534.23 \$0.00 \$691.65 \$124,551.56
68 \$124,551.56 \$1,534.23 \$0.00 \$704.23 \$126,790.02
69 \$126,790.02 \$1,534.23 \$0.00 \$716.89 \$129,041.14
70 \$129,041.14 \$1,534.23 \$0.00 \$729.62 \$131,304.99
71 \$131,304.99 \$1,534.23 \$0.00 \$742.42 \$133,581.64
72 \$133,581.64 \$1,534.23 \$0.00 \$755.29 \$135,871.16
73 \$135,871.16 \$1,534.23 \$0.00 \$768.24 \$138,173.63
74 \$138,173.63 \$1,534.23 \$0.00 \$781.25 \$140,489.11
75 \$140,489.11 \$1,534.23 \$0.00 \$794.35 \$142,817.69
76 \$142,817.69 \$1,534.23 \$0.00 \$807.51 \$145,159.43
77 \$145,159.43 \$1,534.23 \$0.00 \$820.75 \$147,514.41
78 \$147,514.41 \$1,534.23 \$0.00 \$834.07 \$149,882.71
79 \$149,882.71 \$1,534.23 \$0.00 \$847.46 \$152,264.40
80 \$152,264.40 \$1,534.23 \$0.00 \$860.93 \$154,659.56
81 \$154,659.56 \$1,534.23 \$0.00 \$874.47 \$157,068.26
82 \$157,068.26 \$1,534.23 \$0.00 \$888.09 \$159,490.58
83 \$159,490.58 \$1,534.23 \$0.00 \$901.78 \$161,926.59
84 \$161,926.59 \$1,534.23 \$0.00 \$915.56 \$164,376.38
85 \$164,376.38 \$1,534.23 \$0.00 \$929.41 \$166,840.02
86 \$166,840.02 \$1,534.23 \$0.00 \$943.34 \$169,317.59
87 \$169,317.59 \$1,534.23 \$0.00 \$957.35 \$171,809.17
88 \$171,809.17 \$1,534.23 \$0.00 \$971.43 \$174,314.83
89 \$174,314.83 \$1,534.23 \$0.00 \$985.60 \$176,834.66
90 \$176,834.66 \$1,534.23 \$0.00 \$999.85 \$179,368.74
91 \$179,368.74 \$1,534.23 \$0.00 \$1,014.18 \$181,917.15
92 \$181,917.15 \$1,534.23 \$0.00 \$1,028.59 \$184,479.97
93 \$184,479.97 \$1,534.23 \$0.00 \$1,043.08 \$187,057.28
94 \$187,057.28 \$1,534.23 \$0.00 \$1,057.65 \$189,649.16
95 \$189,649.16 \$1,534.23 \$0.00 \$1,072.30 \$192,255.69
96 \$192,255.69 \$1,534.23 \$0.00 \$1,087.04 \$194,876.96
97 \$194,876.96 \$1,534.23 \$0.00 \$1,101.86 \$197,513.05
98 \$197,513.05 \$1,534.23 \$0.00 \$1,116.77 \$200,164.05
99 \$200,164.05 \$1,534.23 \$0.00 \$1,131.76 \$202,830.04
100 \$202,830.04 \$1,534.23 \$0.00 \$1,146.83 \$205,511.10
101 \$205,511.10 \$1,534.23 \$0.00 \$1,161.99 \$208,207.32
102 \$208,207.32 \$1,534.23 \$0.00 \$1,177.23 \$210,918.78
103 \$210,918.78 \$1,534.23 \$0.00 \$1,192.57 \$213,645.58
104 \$213,645.58 \$1,534.23 \$0.00 \$1,207.98 \$216,387.79
105 \$216,387.79 \$1,534.23 \$0.00 \$1,223.49 \$219,145.51
106 \$219,145.51 \$1,534.23 \$0.00 \$1,239.08 \$221,918.82
107 \$221,918.82 \$1,534.23 \$0.00 \$1,254.76 \$224,707.81
108 \$224,707.81 \$1,534.23 \$0.00 \$1,270.53 \$227,512.57
109 \$227,512.57 \$1,534.23 \$0.00 \$1,286.39 \$230,333.19
110 \$230,333.19 \$1,534.23 \$0.00 \$1,302.34 \$233,169.76
111 \$233,169.76 \$1,534.23 \$0.00 \$1,318.38 \$236,022.37
112 \$236,022.37 \$1,534.23 \$0.00 \$1,334.50 \$238,891.10
113 \$238,891.10 \$1,534.23 \$0.00 \$1,350.73 \$241,776.06
114 \$241,776.06 \$1,534.23 \$0.00 \$1,367.04 \$244,677.33
115 \$244,677.33 \$1,534.23 \$0.00 \$1,383.44 \$247,595.00
116 \$247,595.00 \$1,534.23 \$0.00 \$1,399.94 \$250,529.17
117 \$250,529.17 \$1,534.23 \$0.00 \$1,416.53 \$253,479.93
118 \$253,479.93 \$1,534.23 \$0.00 \$1,433.21 \$256,447.37
119 \$256,447.37 \$1,534.23 \$0.00 \$1,449.99 \$259,431.59
120 \$259,431.59 \$1,534.23 \$0.00 \$1,466.86 \$262,432.68
121 \$262,432.68 \$1,534.23 \$0.00 \$1,483.83 \$265,450.74
122 \$265,450.74 \$1,534.23 \$0.00 \$1,500.90 \$268,485.87
123 \$268,485.87 \$1,534.23 \$0.00 \$1,518.06 \$271,538.16
124 \$271,538.16 \$1,534.23 \$0.00 \$1,535.32 \$274,607.71
125 \$274,607.71 \$1,534.23 \$0.00 \$1,552.67 \$277,694.61
126 \$277,694.61 \$1,534.23 \$0.00 \$1,570.13 \$280,798.97
127 \$280,798.97 \$1,534.23 \$0.00 \$1,587.68 \$283,920.88
128 \$283,920.88 \$1,534.23 \$0.00 \$1,605.33 \$287,060.44
129 \$287,060.44 \$1,534.23 \$0.00 \$1,623.08 \$290,217.75
130 \$290,217.75 \$1,534.23 \$0.00 \$1,640.93 \$293,392.91
131 \$293,392.91 \$1,534.23 \$0.00 \$1,658.89 \$296,586.03
132 \$296,586.03 \$1,534.23 \$0.00 \$1,676.94 \$299,797.20
133 \$299,797.20 \$1,534.23 \$0.00 \$1,695.10 \$303,026.53
134 \$303,026.53 \$1,534.23 \$0.00 \$1,713.36 \$306,274.12
135 \$306,274.12 \$1,534.23 \$0.00 \$1,731.72 \$309,540.07
136 \$309,540.07 \$1,534.23 \$0.00 \$1,750.18 \$312,824.48
137 \$312,824.48 \$1,534.23 \$0.00 \$1,768.76 \$316,127.47
138 \$316,127.47 \$1,534.23 \$0.00 \$1,787.43 \$319,449.13
139 \$319,449.13 \$1,534.23 \$0.00 \$1,806.21 \$322,789.57
140 \$322,789.57 \$1,534.23 \$0.00 \$1,825.10 \$326,148.90
141 \$326,148.90 \$1,534.23 \$0.00 \$1,844.09 \$329,527.22
142 \$329,527.22 \$1,534.23 \$0.00 \$1,863.19 \$332,924.64
143 \$332,924.64 \$1,534.23 \$0.00 \$1,882.40 \$336,341.27
144 \$336,341.27 \$1,534.23 \$0.00 \$1,901.72 \$339,777.22
145 \$339,777.22 \$1,534.23 \$0.00 \$1,921.15 \$343,232.60
146 \$343,232.60 \$1,534.23 \$0.00 \$1,940.69 \$346,707.52
147 \$346,707.52 \$1,534.23 \$0.00 \$1,960.33 \$350,202.08
148 \$350,202.08 \$1,534.23 \$0.00 \$1,980.09 \$353,716.40
149 \$353,716.40 \$1,534.23 \$0.00 \$1,999.96 \$357,250.59
150 \$357,250.59 \$1,534.23 \$0.00 \$2,019.95 \$360,804.77
151 \$360,804.77 \$1,534.23 \$0.00 \$2,040.04 \$364,379.04
152 \$364,379.04 \$1,534.23 \$0.00 \$2,060.25 \$367,973.52
153 \$367,973.52 \$1,534.23 \$0.00 \$2,080.58 \$371,588.33
154 \$371,588.33 \$1,534.23 \$0.00 \$2,101.01 \$375,223.57
155 \$375,223.57 \$1,534.23 \$0.00 \$2,121.57 \$378,879.37
156 \$378,879.37 \$1,534.23 \$0.00 \$2,142.24 \$382,555.84
157 \$382,555.84 \$1,534.23 \$0.00 \$2,163.03 \$386,253.10
158 \$386,253.10 \$1,534.23 \$0.00 \$2,183.93 \$389,971.26
159 \$389,971.26 \$1,534.23 \$0.00 \$2,204.95 \$393,710.44
160 \$393,710.44 \$1,534.23 \$0.00 \$2,226.10 \$397,470.77
161 \$397,470.77 \$1,534.23 \$0.00 \$2,247.36 \$401,252.36
162 \$401,252.36 \$1,534.23 \$0.00 \$2,268.74 \$405,055.33
163 \$405,055.33 \$1,534.23 \$0.00 \$2,290.24 \$408,879.80
164 \$408,879.80 \$1,534.23 \$0.00 \$2,311.87 \$412,725.90
165 \$412,725.90 \$1,534.23 \$0.00 \$2,333.61 \$416,593.74
166 \$416,593.74 \$1,534.23 \$0.00 \$2,355.48 \$420,483.45
167 \$420,483.45 \$1,534.23 \$0.00 \$2,377.47 \$424,395.15
168 \$424,395.15 \$1,534.23 \$0.00 \$2,399.59 \$428,328.97
169 \$428,328.97 \$1,534.23 \$0.00 \$2,421.83 \$432,285.03
170 \$432,285.03 \$1,534.23 \$0.00 \$2,444.20 \$436,263.46
171 \$436,263.46 \$1,534.23 \$0.00 \$2,466.70 \$440,264.39
172 \$440,264.39 \$1,534.23 \$0.00 \$2,489.32 \$444,287.94
173 \$444,287.94 \$1,534.23 \$0.00 \$2,512.07 \$448,334.24
174 \$448,334.24 \$1,534.23 \$0.00 \$2,534.95 \$452,403.42
175 \$452,403.42 \$1,534.23 \$0.00 \$2,557.95 \$456,495.60
176 \$456,495.60 \$1,534.23 \$0.00 \$2,581.09 \$460,610.92
177 \$460,610.92 \$1,534.23 \$0.00 \$2,604.36 \$464,749.51
178 \$464,749.51 \$1,534.23 \$0.00 \$2,627.76 \$468,911.50
179 \$468,911.50 \$1,534.23 \$0.00 \$2,651.29 \$473,097.02
180 \$473,097.02 \$1,534.23 \$0.00 \$2,674.96 \$477,306.21
181 \$477,306.21 \$1,534.23 \$0.00 \$2,698.76 \$481,539.20
182 \$481,539.20 \$1,534.23 \$0.00 \$2,722.69 \$485,796.12
183 \$485,796.12 \$1,534.23 \$0.00 \$2,746.76 \$490,077.11
184 \$490,077.11 \$1,534.23 \$0.00 \$2,770.97 \$494,382.31
185 \$494,382.31 \$1,534.23 \$0.00 \$2,795.31 \$498,711.85
186 \$498,711.85 \$1,534.23 \$0.00 \$2,819.79 \$503,065.87
187 \$503,065.87 \$1,534.23 \$0.00 \$2,844.41 \$507,444.51
188 \$507,444.51 \$1,534.23 \$0.00 \$2,869.17 \$511,847.91
189 \$511,847.91 \$1,534.23 \$0.00 \$2,894.06 \$516,276.20
190 \$516,276.20 \$1,534.23 \$0.00 \$2,919.10 \$520,729.53
191 \$520,729.53 \$1,534.23 \$0.00 \$2,944.28 \$525,208.04
192 \$525,208.04 \$1,534.23 \$0.00 \$2,969.60 \$529,711.87
193 \$529,711.87 \$1,534.23 \$0.00 \$2,995.07 \$534,241.17
194 \$534,241.17 \$1,534.23 \$0.00 \$3,020.68 \$538,796.08
195 \$538,796.08 \$1,534.23 \$0.00 \$3,046.43 \$543,376.74
196 \$543,376.74 \$1,534.23 \$0.00 \$3,072.33 \$547,983.30
197 \$547,983.30 \$1,534.23 \$0.00 \$3,098.38 \$552,615.91
198 \$552,615.91 \$1,534.23 \$0.00 \$3,124.57 \$557,274.71
199 \$557,274.71 \$1,534.23 \$0.00 \$3,150.91 \$561,959.85
200 \$561,959.85 \$1,534.23 \$0.00 \$3,177.40 \$566,671.48
201 \$566,671.48 \$1,534.23 \$0.00 \$3,204.04 \$571,409.75
202 \$571,409.75 \$1,534.23 \$0.00 \$3,230.83 \$576,174.81
203 \$576,174.81 \$1,534.23 \$0.00 \$3,257.78 \$580,966.82
204 \$580,966.82 \$1,534.23 \$0.00 \$3,284.87 \$585,785.92
205 \$585,785.92 \$1,534.23 \$0.00 \$3,312.12 \$590,632.27
206 \$590,632.27 \$1,534.23 \$0.00 \$3,339.52 \$595,506.02
207 \$595,506.02 \$1,534.23 \$0.00 \$3,367.08 \$600,407.33
208 \$600,407.33 \$1,534.23 \$0.00 \$3,394.79 \$605,336.35
209 \$605,336.35 \$1,534.23 \$0.00 \$3,422.66 \$610,293.24
210 \$610,293.24 \$1,534.23 \$0.00 \$3,450.69 \$615,278.16
211 \$615,278.16 \$1,534.23 \$0.00 \$3,478.87 \$620,291.26
212 \$620,291.26 \$1,534.23 \$0.00 \$3,507.22 \$625,332.71
213 \$625,332.71 \$1,534.23 \$0.00 \$3,535.72 \$630,402.66
214 \$630,402.66 \$1,534.23 \$0.00 \$3,564.39 \$635,501.28
215 \$635,501.28 \$1,534.23 \$0.00 \$3,593.22 \$640,628.73
216 \$640,628.73 \$1,534.23 \$0.00 \$3,622.21 \$645,785.17
217 \$645,785.17 \$1,534.23 \$179,870.72 \$3,651.36 \$471,100.04
218 \$471,100.04 \$1,534.23 \$0.00 \$2,663.67 \$475,297.94
219 \$475,297.94 \$1,534.23 \$0.00 \$2,687.40 \$479,519.57
220 \$479,519.57 \$1,534.23 \$0.00 \$2,711.27 \$483,765.07
221 \$483,765.07 \$1,534.23 \$0.00 \$2,735.28 \$488,034.58
222 \$488,034.58 \$1,534.23 \$0.00 \$2,759.42 \$492,328.23
223 \$492,328.23 \$1,534.23 \$0.00 \$2,783.70 \$496,646.16
224 \$496,646.16 \$1,534.23 \$0.00 \$2,808.11 \$500,988.50
225 \$500,988.50 \$1,534.23 \$0.00 \$2,832.66 \$505,355.39
226 \$505,355.39 \$1,534.23 \$0.00 \$2,857.35 \$509,746.97
227 \$509,746.97 \$1,534.23 \$0.00 \$2,882.18 \$514,163.38
228 \$514,163.38 \$1,534.23 \$0.00 \$2,907.15 \$518,604.76
229 \$518,604.76 \$1,534.23 \$188,864.26 \$2,932.27 \$334,207.00
230 \$334,207.00 \$1,534.23 \$0.00 \$1,889.65 \$337,630.88
231 \$337,630.88 \$1,534.23 \$0.00 \$1,909.01 \$341,074.12
232 \$341,074.12 \$1,534.23 \$0.00 \$1,928.48 \$344,536.83
233 \$344,536.83 \$1,534.23 \$0.00 \$1,948.06 \$348,019.12
234 \$348,019.12 \$1,534.23 \$0.00 \$1,967.75 \$351,521.10
235 \$351,521.10 \$1,534.23 \$0.00 \$1,987.55 \$355,042.88
236 \$355,042.88 \$1,534.23 \$0.00 \$2,007.46 \$358,584.57
237 \$358,584.57 \$1,534.23 \$0.00 \$2,027.49 \$362,146.29
238 \$362,146.29 \$1,534.23 \$0.00 \$2,047.63 \$365,728.15
239 \$365,728.15 \$1,534.23 \$0.00 \$2,067.88 \$369,330.26
240 \$369,330.26 \$1,534.23 \$0.00 \$2,088.25 \$372,952.74
241 \$372,952.74 \$1,534.23 \$198,307.47 \$2,108.73 \$178,288.23
242 \$178,288.23 \$1,534.23 \$0.00 \$1,008.07 \$180,830.53
243 \$180,830.53 \$1,534.23 \$0.00 \$1,022.44 \$183,387.20
244 \$183,387.20 \$1,534.23 \$0.00 \$1,036.90 \$185,958.33
245 \$185,958.33 \$1,534.23 \$0.00 \$1,051.44 \$188,544.00
246 \$188,544.00 \$1,534.23 \$0.00 \$1,066.06 \$191,144.29
247 \$191,144.29 \$1,534.23 \$0.00 \$1,080.76 \$193,759.28
248 \$193,759.28 \$1,534.23 \$0.00 \$1,095.54 \$196,389.05
249 \$196,389.05 \$1,534.23 \$0.00 \$1,110.41 \$199,033.69
250 \$199,033.69 \$1,534.23 \$0.00 \$1,125.37 \$201,693.29
251 \$201,693.29 \$1,534.23 \$0.00 \$1,140.40 \$204,367.92
252 \$204,367.92 \$1,534.23 \$0.00 \$1,155.53 \$207,057.68
253 \$207,057.68 \$0.00 \$208,222.84 \$1,170.73 \$5.57