How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $82,804 |
| Monthly savings required | $655 |
How much will it cost to send your child to Visible Music College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $331,214.83 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $655.46 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 | $31,931.00 |
| 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 Visible Music College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $655.46 | $0.00 | $0.00 | $655.46 |
| 2 | $655.46 | $655.46 | $0.00 | $3.71 | $1,314.63 |
| 3 | $1,314.63 | $655.46 | $0.00 | $7.43 | $1,977.52 |
| 4 | $1,977.52 | $655.46 | $0.00 | $11.18 | $2,644.16 |
| 5 | $2,644.16 | $655.46 | $0.00 | $14.95 | $3,314.57 |
| 6 | $3,314.57 | $655.46 | $0.00 | $18.74 | $3,988.77 |
| 7 | $3,988.77 | $655.46 | $0.00 | $22.55 | $4,666.78 |
| 8 | $4,666.78 | $655.46 | $0.00 | $26.39 | $5,348.63 |
| 9 | $5,348.63 | $655.46 | $0.00 | $30.24 | $6,034.33 |
| 10 | $6,034.33 | $655.46 | $0.00 | $34.12 | $6,723.91 |
| 11 | $6,723.91 | $655.46 | $0.00 | $38.02 | $7,417.39 |
| 12 | $7,417.39 | $655.46 | $0.00 | $41.94 | $8,114.79 |
| 13 | $8,114.79 | $655.46 | $0.00 | $45.88 | $8,816.13 |
| 14 | $8,816.13 | $655.46 | $0.00 | $49.85 | $9,521.44 |
| 15 | $9,521.44 | $655.46 | $0.00 | $53.84 | $10,230.74 |
| 16 | $10,230.74 | $655.46 | $0.00 | $57.85 | $10,944.05 |
| 17 | $10,944.05 | $655.46 | $0.00 | $61.88 | $11,661.39 |
| 18 | $11,661.39 | $655.46 | $0.00 | $65.94 | $12,382.79 |
| 19 | $12,382.79 | $655.46 | $0.00 | $70.01 | $13,108.26 |
| 20 | $13,108.26 | $655.46 | $0.00 | $74.12 | $13,837.84 |
| 21 | $13,837.84 | $655.46 | $0.00 | $78.24 | $14,571.54 |
| 22 | $14,571.54 | $655.46 | $0.00 | $82.39 | $15,309.39 |
| 23 | $15,309.39 | $655.46 | $0.00 | $86.56 | $16,051.41 |
| 24 | $16,051.41 | $655.46 | $0.00 | $90.76 | $16,797.63 |
| 25 | $16,797.63 | $655.46 | $0.00 | $94.98 | $17,548.07 |
| 26 | $17,548.07 | $655.46 | $0.00 | $99.22 | $18,302.75 |
| 27 | $18,302.75 | $655.46 | $0.00 | $103.49 | $19,061.70 |
| 28 | $19,061.70 | $655.46 | $0.00 | $107.78 | $19,824.94 |
| 29 | $19,824.94 | $655.46 | $0.00 | $112.09 | $20,592.49 |
| 30 | $20,592.49 | $655.46 | $0.00 | $116.43 | $21,364.38 |
| 31 | $21,364.38 | $655.46 | $0.00 | $120.80 | $22,140.64 |
| 32 | $22,140.64 | $655.46 | $0.00 | $125.19 | $22,921.29 |
| 33 | $22,921.29 | $655.46 | $0.00 | $129.60 | $23,706.35 |
| 34 | $23,706.35 | $655.46 | $0.00 | $134.04 | $24,495.85 |
| 35 | $24,495.85 | $655.46 | $0.00 | $138.50 | $25,289.81 |
| 36 | $25,289.81 | $655.46 | $0.00 | $142.99 | $26,088.26 |
| 37 | $26,088.26 | $655.46 | $0.00 | $147.51 | $26,891.23 |
| 38 | $26,891.23 | $655.46 | $0.00 | $152.05 | $27,698.74 |
| 39 | $27,698.74 | $655.46 | $0.00 | $156.61 | $28,510.81 |
| 40 | $28,510.81 | $655.46 | $0.00 | $161.20 | $29,327.47 |
| 41 | $29,327.47 | $655.46 | $0.00 | $165.82 | $30,148.75 |
| 42 | $30,148.75 | $655.46 | $0.00 | $170.47 | $30,974.68 |
| 43 | $30,974.68 | $655.46 | $0.00 | $175.14 | $31,805.28 |
| 44 | $31,805.28 | $655.46 | $0.00 | $179.83 | $32,640.57 |
| 45 | $32,640.57 | $655.46 | $0.00 | $184.55 | $33,480.58 |
| 46 | $33,480.58 | $655.46 | $0.00 | $189.30 | $34,325.34 |
| 47 | $34,325.34 | $655.46 | $0.00 | $194.08 | $35,174.88 |
| 48 | $35,174.88 | $655.46 | $0.00 | $198.88 | $36,029.22 |
| 49 | $36,029.22 | $655.46 | $0.00 | $203.71 | $36,888.39 |
| 50 | $36,888.39 | $655.46 | $0.00 | $208.57 | $37,752.42 |
| 51 | $37,752.42 | $655.46 | $0.00 | $213.46 | $38,621.34 |
| 52 | $38,621.34 | $655.46 | $0.00 | $218.37 | $39,495.17 |
| 53 | $39,495.17 | $655.46 | $0.00 | $223.31 | $40,373.94 |
| 54 | $40,373.94 | $655.46 | $0.00 | $228.28 | $41,257.68 |
| 55 | $41,257.68 | $655.46 | $0.00 | $233.28 | $42,146.42 |
| 56 | $42,146.42 | $655.46 | $0.00 | $238.30 | $43,040.18 |
| 57 | $43,040.18 | $655.46 | $0.00 | $243.36 | $43,939.00 |
| 58 | $43,939.00 | $655.46 | $0.00 | $248.44 | $44,842.90 |
| 59 | $44,842.90 | $655.46 | $0.00 | $253.55 | $45,751.91 |
| 60 | $45,751.91 | $655.46 | $0.00 | $258.69 | $46,666.06 |
| 61 | $46,666.06 | $655.46 | $0.00 | $263.86 | $47,585.38 |
| 62 | $47,585.38 | $655.46 | $0.00 | $269.05 | $48,509.89 |
| 63 | $48,509.89 | $655.46 | $0.00 | $274.28 | $49,439.63 |
| 64 | $49,439.63 | $655.46 | $0.00 | $279.54 | $50,374.63 |
| 65 | $50,374.63 | $655.46 | $0.00 | $284.83 | $51,314.92 |
| 66 | $51,314.92 | $655.46 | $0.00 | $290.14 | $52,260.52 |
| 67 | $52,260.52 | $655.46 | $0.00 | $295.49 | $53,211.47 |
| 68 | $53,211.47 | $655.46 | $0.00 | $300.87 | $54,167.80 |
| 69 | $54,167.80 | $655.46 | $0.00 | $306.27 | $55,129.53 |
| 70 | $55,129.53 | $655.46 | $0.00 | $311.71 | $56,096.70 |
| 71 | $56,096.70 | $655.46 | $0.00 | $317.18 | $57,069.34 |
| 72 | $57,069.34 | $655.46 | $0.00 | $322.68 | $58,047.48 |
| 73 | $58,047.48 | $655.46 | $0.00 | $328.21 | $59,031.15 |
| 74 | $59,031.15 | $655.46 | $0.00 | $333.77 | $60,020.38 |
| 75 | $60,020.38 | $655.46 | $0.00 | $339.36 | $61,015.20 |
| 76 | $61,015.20 | $655.46 | $0.00 | $344.99 | $62,015.65 |
| 77 | $62,015.65 | $655.46 | $0.00 | $350.65 | $63,021.76 |
| 78 | $63,021.76 | $655.46 | $0.00 | $356.33 | $64,033.55 |
| 79 | $64,033.55 | $655.46 | $0.00 | $362.06 | $65,051.07 |
| 80 | $65,051.07 | $655.46 | $0.00 | $367.81 | $66,074.34 |
| 81 | $66,074.34 | $655.46 | $0.00 | $373.59 | $67,103.39 |
| 82 | $67,103.39 | $655.46 | $0.00 | $379.41 | $68,138.26 |
| 83 | $68,138.26 | $655.46 | $0.00 | $385.26 | $69,178.98 |
| 84 | $69,178.98 | $655.46 | $0.00 | $391.15 | $70,225.59 |
| 85 | $70,225.59 | $655.46 | $0.00 | $397.07 | $71,278.12 |
| 86 | $71,278.12 | $655.46 | $0.00 | $403.02 | $72,336.60 |
| 87 | $72,336.60 | $655.46 | $0.00 | $409.00 | $73,401.06 |
| 88 | $73,401.06 | $655.46 | $0.00 | $415.02 | $74,471.54 |
| 89 | $74,471.54 | $655.46 | $0.00 | $421.07 | $75,548.07 |
| 90 | $75,548.07 | $655.46 | $0.00 | $427.16 | $76,630.69 |
| 91 | $76,630.69 | $655.46 | $0.00 | $433.28 | $77,719.43 |
| 92 | $77,719.43 | $655.46 | $0.00 | $439.44 | $78,814.33 |
| 93 | $78,814.33 | $655.46 | $0.00 | $445.63 | $79,915.42 |
| 94 | $79,915.42 | $655.46 | $0.00 | $451.85 | $81,022.73 |
| 95 | $81,022.73 | $655.46 | $0.00 | $458.11 | $82,136.30 |
| 96 | $82,136.30 | $655.46 | $0.00 | $464.41 | $83,256.17 |
| 97 | $83,256.17 | $655.46 | $0.00 | $470.74 | $84,382.37 |
| 98 | $84,382.37 | $655.46 | $0.00 | $477.11 | $85,514.94 |
| 99 | $85,514.94 | $655.46 | $0.00 | $483.51 | $86,653.91 |
| 100 | $86,653.91 | $655.46 | $0.00 | $489.95 | $87,799.32 |
| 101 | $87,799.32 | $655.46 | $0.00 | $496.43 | $88,951.21 |
| 102 | $88,951.21 | $655.46 | $0.00 | $502.94 | $90,109.61 |
| 103 | $90,109.61 | $655.46 | $0.00 | $509.49 | $91,274.56 |
| 104 | $91,274.56 | $655.46 | $0.00 | $516.08 | $92,446.10 |
| 105 | $92,446.10 | $655.46 | $0.00 | $522.70 | $93,624.26 |
| 106 | $93,624.26 | $655.46 | $0.00 | $529.37 | $94,809.09 |
| 107 | $94,809.09 | $655.46 | $0.00 | $536.06 | $96,000.61 |
| 108 | $96,000.61 | $655.46 | $0.00 | $542.80 | $97,198.87 |
| 109 | $97,198.87 | $655.46 | $0.00 | $549.58 | $98,403.91 |
| 110 | $98,403.91 | $655.46 | $0.00 | $556.39 | $99,615.76 |
| 111 | $99,615.76 | $655.46 | $0.00 | $563.24 | $100,834.46 |
| 112 | $100,834.46 | $655.46 | $0.00 | $570.13 | $102,060.05 |
| 113 | $102,060.05 | $655.46 | $0.00 | $577.06 | $103,292.57 |
| 114 | $103,292.57 | $655.46 | $0.00 | $584.03 | $104,532.06 |
| 115 | $104,532.06 | $655.46 | $0.00 | $591.04 | $105,778.56 |
| 116 | $105,778.56 | $655.46 | $0.00 | $598.09 | $107,032.11 |
| 117 | $107,032.11 | $655.46 | $0.00 | $605.18 | $108,292.75 |
| 118 | $108,292.75 | $655.46 | $0.00 | $612.30 | $109,560.51 |
| 119 | $109,560.51 | $655.46 | $0.00 | $619.47 | $110,835.44 |
| 120 | $110,835.44 | $655.46 | $0.00 | $626.68 | $112,117.58 |
| 121 | $112,117.58 | $655.46 | $0.00 | $633.93 | $113,406.97 |
| 122 | $113,406.97 | $655.46 | $0.00 | $641.22 | $114,703.65 |
| 123 | $114,703.65 | $655.46 | $0.00 | $648.55 | $116,007.66 |
| 124 | $116,007.66 | $655.46 | $0.00 | $655.92 | $117,319.04 |
| 125 | $117,319.04 | $655.46 | $0.00 | $663.34 | $118,637.84 |
| 126 | $118,637.84 | $655.46 | $0.00 | $670.80 | $119,964.10 |
| 127 | $119,964.10 | $655.46 | $0.00 | $678.29 | $121,297.85 |
| 128 | $121,297.85 | $655.46 | $0.00 | $685.84 | $122,639.15 |
| 129 | $122,639.15 | $655.46 | $0.00 | $693.42 | $123,988.03 |
| 130 | $123,988.03 | $655.46 | $0.00 | $701.05 | $125,344.54 |
| 131 | $125,344.54 | $655.46 | $0.00 | $708.72 | $126,708.72 |
| 132 | $126,708.72 | $655.46 | $0.00 | $716.43 | $128,080.61 |
| 133 | $128,080.61 | $655.46 | $0.00 | $724.19 | $129,460.26 |
| 134 | $129,460.26 | $655.46 | $0.00 | $731.99 | $130,847.71 |
| 135 | $130,847.71 | $655.46 | $0.00 | $739.83 | $132,243.00 |
| 136 | $132,243.00 | $655.46 | $0.00 | $747.72 | $133,646.18 |
| 137 | $133,646.18 | $655.46 | $0.00 | $755.65 | $135,057.29 |
| 138 | $135,057.29 | $655.46 | $0.00 | $763.63 | $136,476.38 |
| 139 | $136,476.38 | $655.46 | $0.00 | $771.66 | $137,903.50 |
| 140 | $137,903.50 | $655.46 | $0.00 | $779.73 | $139,338.69 |
| 141 | $139,338.69 | $655.46 | $0.00 | $787.84 | $140,781.99 |
| 142 | $140,781.99 | $655.46 | $0.00 | $796.00 | $142,233.45 |
| 143 | $142,233.45 | $655.46 | $0.00 | $804.21 | $143,693.12 |
| 144 | $143,693.12 | $655.46 | $0.00 | $812.46 | $145,161.04 |
| 145 | $145,161.04 | $655.46 | $0.00 | $820.76 | $146,637.26 |
| 146 | $146,637.26 | $655.46 | $0.00 | $829.11 | $148,121.83 |
| 147 | $148,121.83 | $655.46 | $0.00 | $837.50 | $149,614.79 |
| 148 | $149,614.79 | $655.46 | $0.00 | $845.94 | $151,116.19 |
| 149 | $151,116.19 | $655.46 | $0.00 | $854.43 | $152,626.08 |
| 150 | $152,626.08 | $655.46 | $0.00 | $862.97 | $154,144.51 |
| 151 | $154,144.51 | $655.46 | $0.00 | $871.56 | $155,671.53 |
| 152 | $155,671.53 | $655.46 | $0.00 | $880.19 | $157,207.18 |
| 153 | $157,207.18 | $655.46 | $0.00 | $888.87 | $158,751.51 |
| 154 | $158,751.51 | $655.46 | $0.00 | $897.60 | $160,304.57 |
| 155 | $160,304.57 | $655.46 | $0.00 | $906.39 | $161,866.42 |
| 156 | $161,866.42 | $655.46 | $0.00 | $915.22 | $163,437.10 |
| 157 | $163,437.10 | $655.46 | $0.00 | $924.10 | $165,016.66 |
| 158 | $165,016.66 | $655.46 | $0.00 | $933.03 | $166,605.15 |
| 159 | $166,605.15 | $655.46 | $0.00 | $942.01 | $168,202.62 |
| 160 | $168,202.62 | $655.46 | $0.00 | $951.04 | $169,809.12 |
| 161 | $169,809.12 | $655.46 | $0.00 | $960.13 | $171,424.71 |
| 162 | $171,424.71 | $655.46 | $0.00 | $969.26 | $173,049.43 |
| 163 | $173,049.43 | $655.46 | $0.00 | $978.45 | $174,683.34 |
| 164 | $174,683.34 | $655.46 | $0.00 | $987.69 | $176,326.49 |
| 165 | $176,326.49 | $655.46 | $0.00 | $996.98 | $177,978.93 |
| 166 | $177,978.93 | $655.46 | $0.00 | $1,006.32 | $179,640.71 |
| 167 | $179,640.71 | $655.46 | $0.00 | $1,015.71 | $181,311.88 |
| 168 | $181,311.88 | $655.46 | $0.00 | $1,025.16 | $182,992.50 |
| 169 | $182,992.50 | $655.46 | $0.00 | $1,034.67 | $184,682.63 |
| 170 | $184,682.63 | $655.46 | $0.00 | $1,044.22 | $186,382.31 |
| 171 | $186,382.31 | $655.46 | $0.00 | $1,053.83 | $188,091.60 |
| 172 | $188,091.60 | $655.46 | $0.00 | $1,063.50 | $189,810.56 |
| 173 | $189,810.56 | $655.46 | $0.00 | $1,073.22 | $191,539.24 |
| 174 | $191,539.24 | $655.46 | $0.00 | $1,082.99 | $193,277.69 |
| 175 | $193,277.69 | $655.46 | $0.00 | $1,092.82 | $195,025.97 |
| 176 | $195,025.97 | $655.46 | $0.00 | $1,102.71 | $196,784.14 |
| 177 | $196,784.14 | $655.46 | $0.00 | $1,112.65 | $198,552.25 |
| 178 | $198,552.25 | $655.46 | $0.00 | $1,122.64 | $200,330.35 |
| 179 | $200,330.35 | $655.46 | $0.00 | $1,132.70 | $202,118.51 |
| 180 | $202,118.51 | $655.46 | $0.00 | $1,142.81 | $203,916.78 |
| 181 | $203,916.78 | $655.46 | $0.00 | $1,152.98 | $205,725.22 |
| 182 | $205,725.22 | $655.46 | $0.00 | $1,163.20 | $207,543.88 |
| 183 | $207,543.88 | $655.46 | $0.00 | $1,173.48 | $209,372.82 |
| 184 | $209,372.82 | $655.46 | $0.00 | $1,183.82 | $211,212.10 |
| 185 | $211,212.10 | $655.46 | $0.00 | $1,194.22 | $213,061.78 |
| 186 | $213,061.78 | $655.46 | $0.00 | $1,204.68 | $214,921.92 |
| 187 | $214,921.92 | $655.46 | $0.00 | $1,215.20 | $216,792.58 |
| 188 | $216,792.58 | $655.46 | $0.00 | $1,225.78 | $218,673.82 |
| 189 | $218,673.82 | $655.46 | $0.00 | $1,236.41 | $220,565.69 |
| 190 | $220,565.69 | $655.46 | $0.00 | $1,247.11 | $222,468.26 |
| 191 | $222,468.26 | $655.46 | $0.00 | $1,257.87 | $224,381.59 |
| 192 | $224,381.59 | $655.46 | $0.00 | $1,268.69 | $226,305.74 |
| 193 | $226,305.74 | $655.46 | $0.00 | $1,279.57 | $228,240.77 |
| 194 | $228,240.77 | $655.46 | $0.00 | $1,290.51 | $230,186.74 |
| 195 | $230,186.74 | $655.46 | $0.00 | $1,301.51 | $232,143.71 |
| 196 | $232,143.71 | $655.46 | $0.00 | $1,312.57 | $234,111.74 |
| 197 | $234,111.74 | $655.46 | $0.00 | $1,323.70 | $236,090.90 |
| 198 | $236,090.90 | $655.46 | $0.00 | $1,334.89 | $238,081.25 |
| 199 | $238,081.25 | $655.46 | $0.00 | $1,346.15 | $240,082.86 |
| 200 | $240,082.86 | $655.46 | $0.00 | $1,357.46 | $242,095.78 |
| 201 | $242,095.78 | $655.46 | $0.00 | $1,368.84 | $244,120.08 |
| 202 | $244,120.08 | $655.46 | $0.00 | $1,380.29 | $246,155.83 |
| 203 | $246,155.83 | $655.46 | $0.00 | $1,391.80 | $248,203.09 |
| 204 | $248,203.09 | $655.46 | $0.00 | $1,403.38 | $250,261.93 |
| 205 | $250,261.93 | $655.46 | $0.00 | $1,415.02 | $252,332.41 |
| 206 | $252,332.41 | $655.46 | $0.00 | $1,426.72 | $254,414.59 |
| 207 | $254,414.59 | $655.46 | $0.00 | $1,438.50 | $256,508.55 |
| 208 | $256,508.55 | $655.46 | $0.00 | $1,450.34 | $258,614.35 |
| 209 | $258,614.35 | $655.46 | $0.00 | $1,462.24 | $260,732.05 |
| 210 | $260,732.05 | $655.46 | $0.00 | $1,474.22 | $262,861.73 |
| 211 | $262,861.73 | $655.46 | $0.00 | $1,486.26 | $265,003.45 |
| 212 | $265,003.45 | $655.46 | $0.00 | $1,498.37 | $267,157.28 |
| 213 | $267,157.28 | $655.46 | $0.00 | $1,510.55 | $269,323.29 |
| 214 | $269,323.29 | $655.46 | $0.00 | $1,522.79 | $271,501.54 |
| 215 | $271,501.54 | $655.46 | $0.00 | $1,535.11 | $273,692.11 |
| 216 | $273,692.11 | $655.46 | $0.00 | $1,547.49 | $275,895.06 |
| 217 | $275,895.06 | $655.46 | $76,845.76 | $1,559.95 | $201,264.71 |
| 218 | $201,264.71 | $655.46 | $0.00 | $1,137.98 | $203,058.15 |
| 219 | $203,058.15 | $655.46 | $0.00 | $1,148.12 | $204,861.73 |
| 220 | $204,861.73 | $655.46 | $0.00 | $1,158.32 | $206,675.51 |
| 221 | $206,675.51 | $655.46 | $0.00 | $1,168.57 | $208,499.54 |
| 222 | $208,499.54 | $655.46 | $0.00 | $1,178.89 | $210,333.89 |
| 223 | $210,333.89 | $655.46 | $0.00 | $1,189.26 | $212,178.61 |
| 224 | $212,178.61 | $655.46 | $0.00 | $1,199.69 | $214,033.76 |
| 225 | $214,033.76 | $655.46 | $0.00 | $1,210.18 | $215,899.40 |
| 226 | $215,899.40 | $655.46 | $0.00 | $1,220.73 | $217,775.59 |
| 227 | $217,775.59 | $655.46 | $0.00 | $1,231.33 | $219,662.38 |
| 228 | $219,662.38 | $655.46 | $0.00 | $1,242.00 | $221,559.84 |
| 229 | $221,559.84 | $655.46 | $80,688.05 | $1,252.73 | $142,779.98 |
| 230 | $142,779.98 | $655.46 | $0.00 | $807.30 | $144,242.74 |
| 231 | $144,242.74 | $655.46 | $0.00 | $815.57 | $145,713.77 |
| 232 | $145,713.77 | $655.46 | $0.00 | $823.89 | $147,193.12 |
| 233 | $147,193.12 | $655.46 | $0.00 | $832.25 | $148,680.83 |
| 234 | $148,680.83 | $655.46 | $0.00 | $840.66 | $150,176.95 |
| 235 | $150,176.95 | $655.46 | $0.00 | $849.12 | $151,681.53 |
| 236 | $151,681.53 | $655.46 | $0.00 | $857.63 | $153,194.62 |
| 237 | $153,194.62 | $655.46 | $0.00 | $866.18 | $154,716.26 |
| 238 | $154,716.26 | $655.46 | $0.00 | $874.79 | $156,246.51 |
| 239 | $156,246.51 | $655.46 | $0.00 | $883.44 | $157,785.41 |
| 240 | $157,785.41 | $655.46 | $0.00 | $892.14 | $159,333.01 |
| 241 | $159,333.01 | $655.46 | $84,722.45 | $900.89 | $76,166.91 |
| 242 | $76,166.91 | $655.46 | $0.00 | $430.66 | $77,253.03 |
| 243 | $77,253.03 | $655.46 | $0.00 | $436.80 | $78,345.29 |
| 244 | $78,345.29 | $655.46 | $0.00 | $442.98 | $79,443.73 |
| 245 | $79,443.73 | $655.46 | $0.00 | $449.19 | $80,548.38 |
| 246 | $80,548.38 | $655.46 | $0.00 | $455.43 | $81,659.27 |
| 247 | $81,659.27 | $655.46 | $0.00 | $461.71 | $82,776.44 |
| 248 | $82,776.44 | $655.46 | $0.00 | $468.03 | $83,899.93 |
| 249 | $83,899.93 | $655.46 | $0.00 | $474.38 | $85,029.77 |
| 250 | $85,029.77 | $655.46 | $0.00 | $480.77 | $86,166.00 |
| 251 | $86,166.00 | $655.46 | $0.00 | $487.20 | $87,308.66 |
| 252 | $87,308.66 | $655.46 | $0.00 | $493.66 | $88,457.78 |
| 253 | $88,457.78 | $0.00 | $88,958.57 | $500.15 | ($0.64) |