| Estimated Annual Cost in 2042 | $95,128 |
| Monthly savings required | $752 |
How much will it cost to send your child to Hickey College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $380,510.05 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $751.82 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 | $25,356.00 |
| 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 Hickey College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $751.82 | $0.00 | $0.00 | $751.82 |
| 2 | $751.82 | $751.82 | $0.00 | $4.25 | $1,507.89 |
| 3 | $1,507.89 | $751.82 | $0.00 | $8.53 | $2,268.24 |
| 4 | $2,268.24 | $751.82 | $0.00 | $12.82 | $3,032.88 |
| 5 | $3,032.88 | $751.82 | $0.00 | $17.15 | $3,801.85 |
| 6 | $3,801.85 | $751.82 | $0.00 | $21.50 | $4,575.17 |
| 7 | $4,575.17 | $751.82 | $0.00 | $25.87 | $5,352.86 |
| 8 | $5,352.86 | $751.82 | $0.00 | $30.27 | $6,134.95 |
| 9 | $6,134.95 | $751.82 | $0.00 | $34.69 | $6,921.46 |
| 10 | $6,921.46 | $751.82 | $0.00 | $39.13 | $7,712.41 |
| 11 | $7,712.41 | $751.82 | $0.00 | $43.61 | $8,507.84 |
| 12 | $8,507.84 | $751.82 | $0.00 | $48.10 | $9,307.76 |
| 13 | $9,307.76 | $751.82 | $0.00 | $52.63 | $10,112.21 |
| 14 | $10,112.21 | $751.82 | $0.00 | $57.18 | $10,921.21 |
| 15 | $10,921.21 | $751.82 | $0.00 | $61.75 | $11,734.78 |
| 16 | $11,734.78 | $751.82 | $0.00 | $66.35 | $12,552.95 |
| 17 | $12,552.95 | $751.82 | $0.00 | $70.98 | $13,375.75 |
| 18 | $13,375.75 | $751.82 | $0.00 | $75.63 | $14,203.20 |
| 19 | $14,203.20 | $751.82 | $0.00 | $80.31 | $15,035.33 |
| 20 | $15,035.33 | $751.82 | $0.00 | $85.01 | $15,872.16 |
| 21 | $15,872.16 | $751.82 | $0.00 | $89.74 | $16,713.72 |
| 22 | $16,713.72 | $751.82 | $0.00 | $94.50 | $17,560.04 |
| 23 | $17,560.04 | $751.82 | $0.00 | $99.29 | $18,411.15 |
| 24 | $18,411.15 | $751.82 | $0.00 | $104.10 | $19,267.07 |
| 25 | $19,267.07 | $751.82 | $0.00 | $108.94 | $20,127.83 |
| 26 | $20,127.83 | $751.82 | $0.00 | $113.81 | $20,993.46 |
| 27 | $20,993.46 | $751.82 | $0.00 | $118.70 | $21,863.98 |
| 28 | $21,863.98 | $751.82 | $0.00 | $123.62 | $22,739.42 |
| 29 | $22,739.42 | $751.82 | $0.00 | $128.57 | $23,619.81 |
| 30 | $23,619.81 | $751.82 | $0.00 | $133.55 | $24,505.18 |
| 31 | $24,505.18 | $751.82 | $0.00 | $138.56 | $25,395.56 |
| 32 | $25,395.56 | $751.82 | $0.00 | $143.59 | $26,290.97 |
| 33 | $26,290.97 | $751.82 | $0.00 | $148.65 | $27,191.44 |
| 34 | $27,191.44 | $751.82 | $0.00 | $153.74 | $28,097.00 |
| 35 | $28,097.00 | $751.82 | $0.00 | $158.86 | $29,007.68 |
| 36 | $29,007.68 | $751.82 | $0.00 | $164.01 | $29,923.51 |
| 37 | $29,923.51 | $751.82 | $0.00 | $169.19 | $30,844.52 |
| 38 | $30,844.52 | $751.82 | $0.00 | $174.40 | $31,770.74 |
| 39 | $31,770.74 | $751.82 | $0.00 | $179.64 | $32,702.20 |
| 40 | $32,702.20 | $751.82 | $0.00 | $184.90 | $33,638.92 |
| 41 | $33,638.92 | $751.82 | $0.00 | $190.20 | $34,580.94 |
| 42 | $34,580.94 | $751.82 | $0.00 | $195.53 | $35,528.29 |
| 43 | $35,528.29 | $751.82 | $0.00 | $200.88 | $36,480.99 |
| 44 | $36,480.99 | $751.82 | $0.00 | $206.27 | $37,439.08 |
| 45 | $37,439.08 | $751.82 | $0.00 | $211.69 | $38,402.59 |
| 46 | $38,402.59 | $751.82 | $0.00 | $217.13 | $39,371.54 |
| 47 | $39,371.54 | $751.82 | $0.00 | $222.61 | $40,345.97 |
| 48 | $40,345.97 | $751.82 | $0.00 | $228.12 | $41,325.91 |
| 49 | $41,325.91 | $751.82 | $0.00 | $233.66 | $42,311.39 |
| 50 | $42,311.39 | $751.82 | $0.00 | $239.23 | $43,302.44 |
| 51 | $43,302.44 | $751.82 | $0.00 | $244.84 | $44,299.10 |
| 52 | $44,299.10 | $751.82 | $0.00 | $250.47 | $45,301.39 |
| 53 | $45,301.39 | $751.82 | $0.00 | $256.14 | $46,309.35 |
| 54 | $46,309.35 | $751.82 | $0.00 | $261.84 | $47,323.01 |
| 55 | $47,323.01 | $751.82 | $0.00 | $267.57 | $48,342.40 |
| 56 | $48,342.40 | $751.82 | $0.00 | $273.33 | $49,367.55 |
| 57 | $49,367.55 | $751.82 | $0.00 | $279.13 | $50,398.50 |
| 58 | $50,398.50 | $751.82 | $0.00 | $284.96 | $51,435.28 |
| 59 | $51,435.28 | $751.82 | $0.00 | $290.82 | $52,477.92 |
| 60 | $52,477.92 | $751.82 | $0.00 | $296.72 | $53,526.46 |
| 61 | $53,526.46 | $751.82 | $0.00 | $302.65 | $54,580.93 |
| 62 | $54,580.93 | $751.82 | $0.00 | $308.61 | $55,641.36 |
| 63 | $55,641.36 | $751.82 | $0.00 | $314.60 | $56,707.78 |
| 64 | $56,707.78 | $751.82 | $0.00 | $320.63 | $57,780.23 |
| 65 | $57,780.23 | $751.82 | $0.00 | $326.70 | $58,858.75 |
| 66 | $58,858.75 | $751.82 | $0.00 | $332.80 | $59,943.37 |
| 67 | $59,943.37 | $751.82 | $0.00 | $338.93 | $61,034.12 |
| 68 | $61,034.12 | $751.82 | $0.00 | $345.10 | $62,131.04 |
| 69 | $62,131.04 | $751.82 | $0.00 | $351.30 | $63,234.16 |
| 70 | $63,234.16 | $751.82 | $0.00 | $357.54 | $64,343.52 |
| 71 | $64,343.52 | $751.82 | $0.00 | $363.81 | $65,459.15 |
| 72 | $65,459.15 | $751.82 | $0.00 | $370.12 | $66,581.09 |
| 73 | $66,581.09 | $751.82 | $0.00 | $376.46 | $67,709.37 |
| 74 | $67,709.37 | $751.82 | $0.00 | $382.84 | $68,844.03 |
| 75 | $68,844.03 | $751.82 | $0.00 | $389.25 | $69,985.10 |
| 76 | $69,985.10 | $751.82 | $0.00 | $395.71 | $71,132.63 |
| 77 | $71,132.63 | $751.82 | $0.00 | $402.19 | $72,286.64 |
| 78 | $72,286.64 | $751.82 | $0.00 | $408.72 | $73,447.18 |
| 79 | $73,447.18 | $751.82 | $0.00 | $415.28 | $74,614.28 |
| 80 | $74,614.28 | $751.82 | $0.00 | $421.88 | $75,787.98 |
| 81 | $75,787.98 | $751.82 | $0.00 | $428.52 | $76,968.32 |
| 82 | $76,968.32 | $751.82 | $0.00 | $435.19 | $78,155.33 |
| 83 | $78,155.33 | $751.82 | $0.00 | $441.90 | $79,349.05 |
| 84 | $79,349.05 | $751.82 | $0.00 | $448.65 | $80,549.52 |
| 85 | $80,549.52 | $751.82 | $0.00 | $455.44 | $81,756.78 |
| 86 | $81,756.78 | $751.82 | $0.00 | $462.26 | $82,970.86 |
| 87 | $82,970.86 | $751.82 | $0.00 | $469.13 | $84,191.81 |
| 88 | $84,191.81 | $751.82 | $0.00 | $476.03 | $85,419.66 |
| 89 | $85,419.66 | $751.82 | $0.00 | $482.98 | $86,654.46 |
| 90 | $86,654.46 | $751.82 | $0.00 | $489.96 | $87,896.24 |
| 91 | $87,896.24 | $751.82 | $0.00 | $496.98 | $89,145.04 |
| 92 | $89,145.04 | $751.82 | $0.00 | $504.04 | $90,400.90 |
| 93 | $90,400.90 | $751.82 | $0.00 | $511.14 | $91,663.86 |
| 94 | $91,663.86 | $751.82 | $0.00 | $518.28 | $92,933.96 |
| 95 | $92,933.96 | $751.82 | $0.00 | $525.46 | $94,211.24 |
| 96 | $94,211.24 | $751.82 | $0.00 | $532.68 | $95,495.74 |
| 97 | $95,495.74 | $751.82 | $0.00 | $539.95 | $96,787.51 |
| 98 | $96,787.51 | $751.82 | $0.00 | $547.25 | $98,086.58 |
| 99 | $98,086.58 | $751.82 | $0.00 | $554.60 | $99,393.00 |
| 100 | $99,393.00 | $751.82 | $0.00 | $561.98 | $100,706.80 |
| 101 | $100,706.80 | $751.82 | $0.00 | $569.41 | $102,028.03 |
| 102 | $102,028.03 | $751.82 | $0.00 | $576.88 | $103,356.73 |
| 103 | $103,356.73 | $751.82 | $0.00 | $584.39 | $104,692.94 |
| 104 | $104,692.94 | $751.82 | $0.00 | $591.95 | $106,036.71 |
| 105 | $106,036.71 | $751.82 | $0.00 | $599.55 | $107,388.08 |
| 106 | $107,388.08 | $751.82 | $0.00 | $607.19 | $108,747.09 |
| 107 | $108,747.09 | $751.82 | $0.00 | $614.87 | $110,113.78 |
| 108 | $110,113.78 | $751.82 | $0.00 | $622.60 | $111,488.20 |
| 109 | $111,488.20 | $751.82 | $0.00 | $630.37 | $112,870.39 |
| 110 | $112,870.39 | $751.82 | $0.00 | $638.19 | $114,260.40 |
| 111 | $114,260.40 | $751.82 | $0.00 | $646.04 | $115,658.26 |
| 112 | $115,658.26 | $751.82 | $0.00 | $653.95 | $117,064.03 |
| 113 | $117,064.03 | $751.82 | $0.00 | $661.90 | $118,477.75 |
| 114 | $118,477.75 | $751.82 | $0.00 | $669.89 | $119,899.46 |
| 115 | $119,899.46 | $751.82 | $0.00 | $677.93 | $121,329.21 |
| 116 | $121,329.21 | $751.82 | $0.00 | $686.01 | $122,767.04 |
| 117 | $122,767.04 | $751.82 | $0.00 | $694.14 | $124,213.00 |
| 118 | $124,213.00 | $751.82 | $0.00 | $702.32 | $125,667.14 |
| 119 | $125,667.14 | $751.82 | $0.00 | $710.54 | $127,129.50 |
| 120 | $127,129.50 | $751.82 | $0.00 | $718.81 | $128,600.13 |
| 121 | $128,600.13 | $751.82 | $0.00 | $727.12 | $130,079.07 |
| 122 | $130,079.07 | $751.82 | $0.00 | $735.49 | $131,566.38 |
| 123 | $131,566.38 | $751.82 | $0.00 | $743.90 | $133,062.10 |
| 124 | $133,062.10 | $751.82 | $0.00 | $752.35 | $134,566.27 |
| 125 | $134,566.27 | $751.82 | $0.00 | $760.86 | $136,078.95 |
| 126 | $136,078.95 | $751.82 | $0.00 | $769.41 | $137,600.18 |
| 127 | $137,600.18 | $751.82 | $0.00 | $778.01 | $139,130.01 |
| 128 | $139,130.01 | $751.82 | $0.00 | $786.66 | $140,668.49 |
| 129 | $140,668.49 | $751.82 | $0.00 | $795.36 | $142,215.67 |
| 130 | $142,215.67 | $751.82 | $0.00 | $804.11 | $143,771.60 |
| 131 | $143,771.60 | $751.82 | $0.00 | $812.91 | $145,336.33 |
| 132 | $145,336.33 | $751.82 | $0.00 | $821.75 | $146,909.90 |
| 133 | $146,909.90 | $751.82 | $0.00 | $830.65 | $148,492.37 |
| 134 | $148,492.37 | $751.82 | $0.00 | $839.60 | $150,083.79 |
| 135 | $150,083.79 | $751.82 | $0.00 | $848.60 | $151,684.21 |
| 136 | $151,684.21 | $751.82 | $0.00 | $857.64 | $153,293.67 |
| 137 | $153,293.67 | $751.82 | $0.00 | $866.74 | $154,912.23 |
| 138 | $154,912.23 | $751.82 | $0.00 | $875.90 | $156,539.95 |
| 139 | $156,539.95 | $751.82 | $0.00 | $885.10 | $158,176.87 |
| 140 | $158,176.87 | $751.82 | $0.00 | $894.36 | $159,823.05 |
| 141 | $159,823.05 | $751.82 | $0.00 | $903.66 | $161,478.53 |
| 142 | $161,478.53 | $751.82 | $0.00 | $913.02 | $163,143.37 |
| 143 | $163,143.37 | $751.82 | $0.00 | $922.44 | $164,817.63 |
| 144 | $164,817.63 | $751.82 | $0.00 | $931.90 | $166,501.35 |
| 145 | $166,501.35 | $751.82 | $0.00 | $941.42 | $168,194.59 |
| 146 | $168,194.59 | $751.82 | $0.00 | $951.00 | $169,897.41 |
| 147 | $169,897.41 | $751.82 | $0.00 | $960.62 | $171,609.85 |
| 148 | $171,609.85 | $751.82 | $0.00 | $970.31 | $173,331.98 |
| 149 | $173,331.98 | $751.82 | $0.00 | $980.04 | $175,063.84 |
| 150 | $175,063.84 | $751.82 | $0.00 | $989.84 | $176,805.50 |
| 151 | $176,805.50 | $751.82 | $0.00 | $999.68 | $178,557.00 |
| 152 | $178,557.00 | $751.82 | $0.00 | $1,009.59 | $180,318.41 |
| 153 | $180,318.41 | $751.82 | $0.00 | $1,019.55 | $182,089.78 |
| 154 | $182,089.78 | $751.82 | $0.00 | $1,029.56 | $183,871.16 |
| 155 | $183,871.16 | $751.82 | $0.00 | $1,039.63 | $185,662.61 |
| 156 | $185,662.61 | $751.82 | $0.00 | $1,049.76 | $187,464.19 |
| 157 | $187,464.19 | $751.82 | $0.00 | $1,059.95 | $189,275.96 |
| 158 | $189,275.96 | $751.82 | $0.00 | $1,070.19 | $191,097.97 |
| 159 | $191,097.97 | $751.82 | $0.00 | $1,080.50 | $192,930.29 |
| 160 | $192,930.29 | $751.82 | $0.00 | $1,090.86 | $194,772.97 |
| 161 | $194,772.97 | $751.82 | $0.00 | $1,101.27 | $196,626.06 |
| 162 | $196,626.06 | $751.82 | $0.00 | $1,111.75 | $198,489.63 |
| 163 | $198,489.63 | $751.82 | $0.00 | $1,122.29 | $200,363.74 |
| 164 | $200,363.74 | $751.82 | $0.00 | $1,132.89 | $202,248.45 |
| 165 | $202,248.45 | $751.82 | $0.00 | $1,143.54 | $204,143.81 |
| 166 | $204,143.81 | $751.82 | $0.00 | $1,154.26 | $206,049.89 |
| 167 | $206,049.89 | $751.82 | $0.00 | $1,165.04 | $207,966.75 |
| 168 | $207,966.75 | $751.82 | $0.00 | $1,175.87 | $209,894.44 |
| 169 | $209,894.44 | $751.82 | $0.00 | $1,186.77 | $211,833.03 |
| 170 | $211,833.03 | $751.82 | $0.00 | $1,197.73 | $213,782.58 |
| 171 | $213,782.58 | $751.82 | $0.00 | $1,208.76 | $215,743.16 |
| 172 | $215,743.16 | $751.82 | $0.00 | $1,219.84 | $217,714.82 |
| 173 | $217,714.82 | $751.82 | $0.00 | $1,230.99 | $219,697.63 |
| 174 | $219,697.63 | $751.82 | $0.00 | $1,242.20 | $221,691.65 |
| 175 | $221,691.65 | $751.82 | $0.00 | $1,253.48 | $223,696.95 |
| 176 | $223,696.95 | $751.82 | $0.00 | $1,264.82 | $225,713.59 |
| 177 | $225,713.59 | $751.82 | $0.00 | $1,276.22 | $227,741.63 |
| 178 | $227,741.63 | $751.82 | $0.00 | $1,287.68 | $229,781.13 |
| 179 | $229,781.13 | $751.82 | $0.00 | $1,299.22 | $231,832.17 |
| 180 | $231,832.17 | $751.82 | $0.00 | $1,310.81 | $233,894.80 |
| 181 | $233,894.80 | $751.82 | $0.00 | $1,322.48 | $235,969.10 |
| 182 | $235,969.10 | $751.82 | $0.00 | $1,334.20 | $238,055.12 |
| 183 | $238,055.12 | $751.82 | $0.00 | $1,346.00 | $240,152.94 |
| 184 | $240,152.94 | $751.82 | $0.00 | $1,357.86 | $242,262.62 |
| 185 | $242,262.62 | $751.82 | $0.00 | $1,369.79 | $244,384.23 |
| 186 | $244,384.23 | $751.82 | $0.00 | $1,381.78 | $246,517.83 |
| 187 | $246,517.83 | $751.82 | $0.00 | $1,393.85 | $248,663.50 |
| 188 | $248,663.50 | $751.82 | $0.00 | $1,405.98 | $250,821.30 |
| 189 | $250,821.30 | $751.82 | $0.00 | $1,418.18 | $252,991.30 |
| 190 | $252,991.30 | $751.82 | $0.00 | $1,430.45 | $255,173.57 |
| 191 | $255,173.57 | $751.82 | $0.00 | $1,442.79 | $257,368.18 |
| 192 | $257,368.18 | $751.82 | $0.00 | $1,455.20 | $259,575.20 |
| 193 | $259,575.20 | $751.82 | $0.00 | $1,467.68 | $261,794.70 |
| 194 | $261,794.70 | $751.82 | $0.00 | $1,480.23 | $264,026.75 |
| 195 | $264,026.75 | $751.82 | $0.00 | $1,492.85 | $266,271.42 |
| 196 | $266,271.42 | $751.82 | $0.00 | $1,505.54 | $268,528.78 |
| 197 | $268,528.78 | $751.82 | $0.00 | $1,518.30 | $270,798.90 |
| 198 | $270,798.90 | $751.82 | $0.00 | $1,531.14 | $273,081.86 |
| 199 | $273,081.86 | $751.82 | $0.00 | $1,544.04 | $275,377.72 |
| 200 | $275,377.72 | $751.82 | $0.00 | $1,557.03 | $277,686.57 |
| 201 | $277,686.57 | $751.82 | $0.00 | $1,570.08 | $280,008.47 |
| 202 | $280,008.47 | $751.82 | $0.00 | $1,583.21 | $282,343.50 |
| 203 | $282,343.50 | $751.82 | $0.00 | $1,596.41 | $284,691.73 |
| 204 | $284,691.73 | $751.82 | $0.00 | $1,609.69 | $287,053.24 |
| 205 | $287,053.24 | $751.82 | $0.00 | $1,623.04 | $289,428.10 |
| 206 | $289,428.10 | $751.82 | $0.00 | $1,636.47 | $291,816.39 |
| 207 | $291,816.39 | $751.82 | $0.00 | $1,649.97 | $294,218.18 |
| 208 | $294,218.18 | $751.82 | $0.00 | $1,663.55 | $296,633.55 |
| 209 | $296,633.55 | $751.82 | $0.00 | $1,677.21 | $299,062.58 |
| 210 | $299,062.58 | $751.82 | $0.00 | $1,690.94 | $301,505.34 |
| 211 | $301,505.34 | $751.82 | $0.00 | $1,704.76 | $303,961.92 |
| 212 | $303,961.92 | $751.82 | $0.00 | $1,718.64 | $306,432.38 |
| 213 | $306,432.38 | $751.82 | $0.00 | $1,732.61 | $308,916.81 |
| 214 | $308,916.81 | $751.82 | $0.00 | $1,746.66 | $311,415.29 |
| 215 | $311,415.29 | $751.82 | $0.00 | $1,760.79 | $313,927.90 |
| 216 | $313,927.90 | $751.82 | $0.00 | $1,774.99 | $316,454.71 |
| 217 | $316,454.71 | $751.82 | $85,701.56 | $1,789.28 | $233,294.25 |
| 218 | $233,294.25 | $751.82 | $0.00 | $1,319.08 | $235,365.15 |
| 219 | $235,365.15 | $751.82 | $0.00 | $1,330.79 | $237,447.76 |
| 220 | $237,447.76 | $751.82 | $0.00 | $1,342.56 | $239,542.14 |
| 221 | $239,542.14 | $751.82 | $0.00 | $1,354.41 | $241,648.37 |
| 222 | $241,648.37 | $751.82 | $0.00 | $1,366.32 | $243,766.51 |
| 223 | $243,766.51 | $751.82 | $0.00 | $1,378.29 | $245,896.62 |
| 224 | $245,896.62 | $751.82 | $0.00 | $1,390.34 | $248,038.78 |
| 225 | $248,038.78 | $751.82 | $0.00 | $1,402.45 | $250,193.05 |
| 226 | $250,193.05 | $751.82 | $0.00 | $1,414.63 | $252,359.50 |
| 227 | $252,359.50 | $751.82 | $0.00 | $1,426.88 | $254,538.20 |
| 228 | $254,538.20 | $751.82 | $0.00 | $1,439.20 | $256,729.22 |
| 229 | $256,729.22 | $751.82 | $91,700.67 | $1,451.58 | $167,231.95 |
| 230 | $167,231.95 | $751.82 | $0.00 | $945.55 | $168,929.32 |
| 231 | $168,929.32 | $751.82 | $0.00 | $955.15 | $170,636.29 |
| 232 | $170,636.29 | $751.82 | $0.00 | $964.80 | $172,352.91 |
| 233 | $172,352.91 | $751.82 | $0.00 | $974.51 | $174,079.24 |
| 234 | $174,079.24 | $751.82 | $0.00 | $984.27 | $175,815.33 |
| 235 | $175,815.33 | $751.82 | $0.00 | $994.09 | $177,561.24 |
| 236 | $177,561.24 | $751.82 | $0.00 | $1,003.96 | $179,317.02 |
| 237 | $179,317.02 | $751.82 | $0.00 | $1,013.88 | $181,082.72 |
| 238 | $181,082.72 | $751.82 | $0.00 | $1,023.87 | $182,858.41 |
| 239 | $182,858.41 | $751.82 | $0.00 | $1,033.91 | $184,644.14 |
| 240 | $184,644.14 | $751.82 | $0.00 | $1,044.00 | $186,439.96 |
| 241 | $186,439.96 | $751.82 | $98,119.72 | $1,054.16 | $90,126.22 |
| 242 | $90,126.22 | $751.82 | $0.00 | $509.59 | $91,387.63 |
| 243 | $91,387.63 | $751.82 | $0.00 | $516.72 | $92,656.17 |
| 244 | $92,656.17 | $751.82 | $0.00 | $523.89 | $93,931.88 |
| 245 | $93,931.88 | $751.82 | $0.00 | $531.10 | $95,214.80 |
| 246 | $95,214.80 | $751.82 | $0.00 | $538.36 | $96,504.98 |
| 247 | $96,504.98 | $751.82 | $0.00 | $545.65 | $97,802.45 |
| 248 | $97,802.45 | $751.82 | $0.00 | $552.99 | $99,107.26 |
| 249 | $99,107.26 | $751.82 | $0.00 | $560.37 | $100,419.45 |
| 250 | $100,419.45 | $751.82 | $0.00 | $567.79 | $101,739.06 |
| 251 | $101,739.06 | $751.82 | $0.00 | $575.25 | $103,066.13 |
| 252 | $103,066.13 | $751.82 | $0.00 | $582.75 | $104,400.70 |
| 253 | $104,400.70 | $0.00 | $104,988.10 | $590.30 | $2.90 |