| Estimated Annual Cost in 2042 | $115,777 |
| Monthly savings required | $915 |
How much will it cost to send your child to Bryan College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $463,106.97 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $915.01 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 | $30,860.00 |
| 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 Bryan College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $915.01 | $0.00 | $0.00 | $915.01 |
| 2 | $915.01 | $915.01 | $0.00 | $5.17 | $1,835.19 |
| 3 | $1,835.19 | $915.01 | $0.00 | $10.38 | $2,760.58 |
| 4 | $2,760.58 | $915.01 | $0.00 | $15.61 | $3,691.20 |
| 5 | $3,691.20 | $915.01 | $0.00 | $20.87 | $4,627.08 |
| 6 | $4,627.08 | $915.01 | $0.00 | $26.16 | $5,568.25 |
| 7 | $5,568.25 | $915.01 | $0.00 | $31.48 | $6,514.74 |
| 8 | $6,514.74 | $915.01 | $0.00 | $36.84 | $7,466.59 |
| 9 | $7,466.59 | $915.01 | $0.00 | $42.22 | $8,423.82 |
| 10 | $8,423.82 | $915.01 | $0.00 | $47.63 | $9,386.46 |
| 11 | $9,386.46 | $915.01 | $0.00 | $53.07 | $10,354.54 |
| 12 | $10,354.54 | $915.01 | $0.00 | $58.55 | $11,328.10 |
| 13 | $11,328.10 | $915.01 | $0.00 | $64.05 | $12,307.16 |
| 14 | $12,307.16 | $915.01 | $0.00 | $69.59 | $13,291.76 |
| 15 | $13,291.76 | $915.01 | $0.00 | $75.15 | $14,281.92 |
| 16 | $14,281.92 | $915.01 | $0.00 | $80.75 | $15,277.68 |
| 17 | $15,277.68 | $915.01 | $0.00 | $86.38 | $16,279.07 |
| 18 | $16,279.07 | $915.01 | $0.00 | $92.04 | $17,286.12 |
| 19 | $17,286.12 | $915.01 | $0.00 | $97.74 | $18,298.87 |
| 20 | $18,298.87 | $915.01 | $0.00 | $103.46 | $19,317.34 |
| 21 | $19,317.34 | $915.01 | $0.00 | $109.22 | $20,341.57 |
| 22 | $20,341.57 | $915.01 | $0.00 | $115.01 | $21,371.59 |
| 23 | $21,371.59 | $915.01 | $0.00 | $120.84 | $22,407.44 |
| 24 | $22,407.44 | $915.01 | $0.00 | $126.69 | $23,449.14 |
| 25 | $23,449.14 | $915.01 | $0.00 | $132.58 | $24,496.73 |
| 26 | $24,496.73 | $915.01 | $0.00 | $138.51 | $25,550.25 |
| 27 | $25,550.25 | $915.01 | $0.00 | $144.46 | $26,609.72 |
| 28 | $26,609.72 | $915.01 | $0.00 | $150.46 | $27,675.19 |
| 29 | $27,675.19 | $915.01 | $0.00 | $156.48 | $28,746.68 |
| 30 | $28,746.68 | $915.01 | $0.00 | $162.54 | $29,824.23 |
| 31 | $29,824.23 | $915.01 | $0.00 | $168.63 | $30,907.87 |
| 32 | $30,907.87 | $915.01 | $0.00 | $174.76 | $31,997.64 |
| 33 | $31,997.64 | $915.01 | $0.00 | $180.92 | $33,093.57 |
| 34 | $33,093.57 | $915.01 | $0.00 | $187.12 | $34,195.70 |
| 35 | $34,195.70 | $915.01 | $0.00 | $193.35 | $35,304.06 |
| 36 | $35,304.06 | $915.01 | $0.00 | $199.61 | $36,418.68 |
| 37 | $36,418.68 | $915.01 | $0.00 | $205.92 | $37,539.61 |
| 38 | $37,539.61 | $915.01 | $0.00 | $212.25 | $38,666.87 |
| 39 | $38,666.87 | $915.01 | $0.00 | $218.63 | $39,800.51 |
| 40 | $39,800.51 | $915.01 | $0.00 | $225.04 | $40,940.56 |
| 41 | $40,940.56 | $915.01 | $0.00 | $231.48 | $42,087.05 |
| 42 | $42,087.05 | $915.01 | $0.00 | $237.97 | $43,240.03 |
| 43 | $43,240.03 | $915.01 | $0.00 | $244.49 | $44,399.53 |
| 44 | $44,399.53 | $915.01 | $0.00 | $251.04 | $45,565.58 |
| 45 | $45,565.58 | $915.01 | $0.00 | $257.63 | $46,738.22 |
| 46 | $46,738.22 | $915.01 | $0.00 | $264.26 | $47,917.49 |
| 47 | $47,917.49 | $915.01 | $0.00 | $270.93 | $49,103.43 |
| 48 | $49,103.43 | $915.01 | $0.00 | $277.64 | $50,296.08 |
| 49 | $50,296.08 | $915.01 | $0.00 | $284.38 | $51,495.47 |
| 50 | $51,495.47 | $915.01 | $0.00 | $291.16 | $52,701.64 |
| 51 | $52,701.64 | $915.01 | $0.00 | $297.98 | $53,914.63 |
| 52 | $53,914.63 | $915.01 | $0.00 | $304.84 | $55,134.48 |
| 53 | $55,134.48 | $915.01 | $0.00 | $311.74 | $56,361.23 |
| 54 | $56,361.23 | $915.01 | $0.00 | $318.67 | $57,594.91 |
| 55 | $57,594.91 | $915.01 | $0.00 | $325.65 | $58,835.57 |
| 56 | $58,835.57 | $915.01 | $0.00 | $332.66 | $60,083.24 |
| 57 | $60,083.24 | $915.01 | $0.00 | $339.72 | $61,337.97 |
| 58 | $61,337.97 | $915.01 | $0.00 | $346.81 | $62,599.79 |
| 59 | $62,599.79 | $915.01 | $0.00 | $353.95 | $63,868.75 |
| 60 | $63,868.75 | $915.01 | $0.00 | $361.12 | $65,144.88 |
| 61 | $65,144.88 | $915.01 | $0.00 | $368.34 | $66,428.23 |
| 62 | $66,428.23 | $915.01 | $0.00 | $375.59 | $67,718.83 |
| 63 | $67,718.83 | $915.01 | $0.00 | $382.89 | $69,016.73 |
| 64 | $69,016.73 | $915.01 | $0.00 | $390.23 | $70,321.97 |
| 65 | $70,321.97 | $915.01 | $0.00 | $397.61 | $71,634.59 |
| 66 | $71,634.59 | $915.01 | $0.00 | $405.03 | $72,954.63 |
| 67 | $72,954.63 | $915.01 | $0.00 | $412.50 | $74,282.14 |
| 68 | $74,282.14 | $915.01 | $0.00 | $420.00 | $75,617.15 |
| 69 | $75,617.15 | $915.01 | $0.00 | $427.55 | $76,959.71 |
| 70 | $76,959.71 | $915.01 | $0.00 | $435.14 | $78,309.86 |
| 71 | $78,309.86 | $915.01 | $0.00 | $442.78 | $79,667.65 |
| 72 | $79,667.65 | $915.01 | $0.00 | $450.45 | $81,033.11 |
| 73 | $81,033.11 | $915.01 | $0.00 | $458.17 | $82,406.29 |
| 74 | $82,406.29 | $915.01 | $0.00 | $465.94 | $83,787.24 |
| 75 | $83,787.24 | $915.01 | $0.00 | $473.75 | $85,176.00 |
| 76 | $85,176.00 | $915.01 | $0.00 | $481.60 | $86,572.61 |
| 77 | $86,572.61 | $915.01 | $0.00 | $489.49 | $87,977.11 |
| 78 | $87,977.11 | $915.01 | $0.00 | $497.44 | $89,389.56 |
| 79 | $89,389.56 | $915.01 | $0.00 | $505.42 | $90,809.99 |
| 80 | $90,809.99 | $915.01 | $0.00 | $513.45 | $92,238.45 |
| 81 | $92,238.45 | $915.01 | $0.00 | $521.53 | $93,674.99 |
| 82 | $93,674.99 | $915.01 | $0.00 | $529.65 | $95,119.65 |
| 83 | $95,119.65 | $915.01 | $0.00 | $537.82 | $96,572.48 |
| 84 | $96,572.48 | $915.01 | $0.00 | $546.03 | $98,033.52 |
| 85 | $98,033.52 | $915.01 | $0.00 | $554.30 | $99,502.83 |
| 86 | $99,502.83 | $915.01 | $0.00 | $562.60 | $100,980.44 |
| 87 | $100,980.44 | $915.01 | $0.00 | $570.96 | $102,466.41 |
| 88 | $102,466.41 | $915.01 | $0.00 | $579.36 | $103,960.78 |
| 89 | $103,960.78 | $915.01 | $0.00 | $587.81 | $105,463.60 |
| 90 | $105,463.60 | $915.01 | $0.00 | $596.31 | $106,974.92 |
| 91 | $106,974.92 | $915.01 | $0.00 | $604.85 | $108,494.78 |
| 92 | $108,494.78 | $915.01 | $0.00 | $613.45 | $110,023.24 |
| 93 | $110,023.24 | $915.01 | $0.00 | $622.09 | $111,560.34 |
| 94 | $111,560.34 | $915.01 | $0.00 | $630.78 | $113,106.13 |
| 95 | $113,106.13 | $915.01 | $0.00 | $639.52 | $114,660.66 |
| 96 | $114,660.66 | $915.01 | $0.00 | $648.31 | $116,223.98 |
| 97 | $116,223.98 | $915.01 | $0.00 | $657.15 | $117,796.14 |
| 98 | $117,796.14 | $915.01 | $0.00 | $666.04 | $119,377.19 |
| 99 | $119,377.19 | $915.01 | $0.00 | $674.98 | $120,967.18 |
| 100 | $120,967.18 | $915.01 | $0.00 | $683.97 | $122,566.16 |
| 101 | $122,566.16 | $915.01 | $0.00 | $693.01 | $124,174.18 |
| 102 | $124,174.18 | $915.01 | $0.00 | $702.10 | $125,791.29 |
| 103 | $125,791.29 | $915.01 | $0.00 | $711.24 | $127,417.54 |
| 104 | $127,417.54 | $915.01 | $0.00 | $720.44 | $129,052.99 |
| 105 | $129,052.99 | $915.01 | $0.00 | $729.68 | $130,697.68 |
| 106 | $130,697.68 | $915.01 | $0.00 | $738.98 | $132,351.67 |
| 107 | $132,351.67 | $915.01 | $0.00 | $748.34 | $134,015.02 |
| 108 | $134,015.02 | $915.01 | $0.00 | $757.74 | $135,687.77 |
| 109 | $135,687.77 | $915.01 | $0.00 | $767.20 | $137,369.98 |
| 110 | $137,369.98 | $915.01 | $0.00 | $776.71 | $139,061.70 |
| 111 | $139,061.70 | $915.01 | $0.00 | $786.28 | $140,762.99 |
| 112 | $140,762.99 | $915.01 | $0.00 | $795.89 | $142,473.89 |
| 113 | $142,473.89 | $915.01 | $0.00 | $805.57 | $144,194.47 |
| 114 | $144,194.47 | $915.01 | $0.00 | $815.30 | $145,924.78 |
| 115 | $145,924.78 | $915.01 | $0.00 | $825.08 | $147,664.87 |
| 116 | $147,664.87 | $915.01 | $0.00 | $834.92 | $149,414.80 |
| 117 | $149,414.80 | $915.01 | $0.00 | $844.81 | $151,174.62 |
| 118 | $151,174.62 | $915.01 | $0.00 | $854.76 | $152,944.39 |
| 119 | $152,944.39 | $915.01 | $0.00 | $864.77 | $154,724.17 |
| 120 | $154,724.17 | $915.01 | $0.00 | $874.83 | $156,514.01 |
| 121 | $156,514.01 | $915.01 | $0.00 | $884.95 | $158,313.97 |
| 122 | $158,313.97 | $915.01 | $0.00 | $895.13 | $160,124.11 |
| 123 | $160,124.11 | $915.01 | $0.00 | $905.36 | $161,944.48 |
| 124 | $161,944.48 | $915.01 | $0.00 | $915.66 | $163,775.15 |
| 125 | $163,775.15 | $915.01 | $0.00 | $926.01 | $165,616.17 |
| 126 | $165,616.17 | $915.01 | $0.00 | $936.42 | $167,467.60 |
| 127 | $167,467.60 | $915.01 | $0.00 | $946.89 | $169,329.50 |
| 128 | $169,329.50 | $915.01 | $0.00 | $957.41 | $171,201.92 |
| 129 | $171,201.92 | $915.01 | $0.00 | $968.00 | $173,084.93 |
| 130 | $173,084.93 | $915.01 | $0.00 | $978.65 | $174,978.59 |
| 131 | $174,978.59 | $915.01 | $0.00 | $989.35 | $176,882.95 |
| 132 | $176,882.95 | $915.01 | $0.00 | $1,000.12 | $178,798.08 |
| 133 | $178,798.08 | $915.01 | $0.00 | $1,010.95 | $180,724.04 |
| 134 | $180,724.04 | $915.01 | $0.00 | $1,021.84 | $182,660.89 |
| 135 | $182,660.89 | $915.01 | $0.00 | $1,032.79 | $184,608.69 |
| 136 | $184,608.69 | $915.01 | $0.00 | $1,043.80 | $186,567.50 |
| 137 | $186,567.50 | $915.01 | $0.00 | $1,054.88 | $188,537.39 |
| 138 | $188,537.39 | $915.01 | $0.00 | $1,066.02 | $190,518.42 |
| 139 | $190,518.42 | $915.01 | $0.00 | $1,077.22 | $192,510.65 |
| 140 | $192,510.65 | $915.01 | $0.00 | $1,088.48 | $194,514.14 |
| 141 | $194,514.14 | $915.01 | $0.00 | $1,099.81 | $196,528.96 |
| 142 | $196,528.96 | $915.01 | $0.00 | $1,111.20 | $198,555.17 |
| 143 | $198,555.17 | $915.01 | $0.00 | $1,122.66 | $200,592.84 |
| 144 | $200,592.84 | $915.01 | $0.00 | $1,134.18 | $202,642.03 |
| 145 | $202,642.03 | $915.01 | $0.00 | $1,145.77 | $204,702.81 |
| 146 | $204,702.81 | $915.01 | $0.00 | $1,157.42 | $206,775.24 |
| 147 | $206,775.24 | $915.01 | $0.00 | $1,169.14 | $208,859.39 |
| 148 | $208,859.39 | $915.01 | $0.00 | $1,180.92 | $210,955.32 |
| 149 | $210,955.32 | $915.01 | $0.00 | $1,192.77 | $213,063.10 |
| 150 | $213,063.10 | $915.01 | $0.00 | $1,204.69 | $215,182.80 |
| 151 | $215,182.80 | $915.01 | $0.00 | $1,216.67 | $217,314.48 |
| 152 | $217,314.48 | $915.01 | $0.00 | $1,228.73 | $219,458.22 |
| 153 | $219,458.22 | $915.01 | $0.00 | $1,240.85 | $221,614.08 |
| 154 | $221,614.08 | $915.01 | $0.00 | $1,253.04 | $223,782.13 |
| 155 | $223,782.13 | $915.01 | $0.00 | $1,265.30 | $225,962.44 |
| 156 | $225,962.44 | $915.01 | $0.00 | $1,277.62 | $228,155.07 |
| 157 | $228,155.07 | $915.01 | $0.00 | $1,290.02 | $230,360.10 |
| 158 | $230,360.10 | $915.01 | $0.00 | $1,302.49 | $232,577.60 |
| 159 | $232,577.60 | $915.01 | $0.00 | $1,315.03 | $234,807.64 |
| 160 | $234,807.64 | $915.01 | $0.00 | $1,327.64 | $237,050.29 |
| 161 | $237,050.29 | $915.01 | $0.00 | $1,340.32 | $239,305.62 |
| 162 | $239,305.62 | $915.01 | $0.00 | $1,353.07 | $241,573.70 |
| 163 | $241,573.70 | $915.01 | $0.00 | $1,365.89 | $243,854.60 |
| 164 | $243,854.60 | $915.01 | $0.00 | $1,378.79 | $246,148.40 |
| 165 | $246,148.40 | $915.01 | $0.00 | $1,391.76 | $248,455.17 |
| 166 | $248,455.17 | $915.01 | $0.00 | $1,404.80 | $250,774.98 |
| 167 | $250,774.98 | $915.01 | $0.00 | $1,417.92 | $253,107.91 |
| 168 | $253,107.91 | $915.01 | $0.00 | $1,431.11 | $255,454.03 |
| 169 | $255,454.03 | $915.01 | $0.00 | $1,444.37 | $257,813.41 |
| 170 | $257,813.41 | $915.01 | $0.00 | $1,457.71 | $260,186.13 |
| 171 | $260,186.13 | $915.01 | $0.00 | $1,471.13 | $262,572.27 |
| 172 | $262,572.27 | $915.01 | $0.00 | $1,484.62 | $264,971.90 |
| 173 | $264,971.90 | $915.01 | $0.00 | $1,498.19 | $267,385.10 |
| 174 | $267,385.10 | $915.01 | $0.00 | $1,511.83 | $269,811.94 |
| 175 | $269,811.94 | $915.01 | $0.00 | $1,525.56 | $272,252.51 |
| 176 | $272,252.51 | $915.01 | $0.00 | $1,539.36 | $274,706.88 |
| 177 | $274,706.88 | $915.01 | $0.00 | $1,553.23 | $277,175.12 |
| 178 | $277,175.12 | $915.01 | $0.00 | $1,567.19 | $279,657.32 |
| 179 | $279,657.32 | $915.01 | $0.00 | $1,581.22 | $282,153.55 |
| 180 | $282,153.55 | $915.01 | $0.00 | $1,595.34 | $284,663.90 |
| 181 | $284,663.90 | $915.01 | $0.00 | $1,609.53 | $287,188.44 |
| 182 | $287,188.44 | $915.01 | $0.00 | $1,623.81 | $289,727.26 |
| 183 | $289,727.26 | $915.01 | $0.00 | $1,638.16 | $292,280.43 |
| 184 | $292,280.43 | $915.01 | $0.00 | $1,652.60 | $294,848.04 |
| 185 | $294,848.04 | $915.01 | $0.00 | $1,667.11 | $297,430.16 |
| 186 | $297,430.16 | $915.01 | $0.00 | $1,681.71 | $300,026.88 |
| 187 | $300,026.88 | $915.01 | $0.00 | $1,696.40 | $302,638.29 |
| 188 | $302,638.29 | $915.01 | $0.00 | $1,711.16 | $305,264.46 |
| 189 | $305,264.46 | $915.01 | $0.00 | $1,726.01 | $307,905.48 |
| 190 | $307,905.48 | $915.01 | $0.00 | $1,740.94 | $310,561.43 |
| 191 | $310,561.43 | $915.01 | $0.00 | $1,755.96 | $313,232.40 |
| 192 | $313,232.40 | $915.01 | $0.00 | $1,771.06 | $315,918.47 |
| 193 | $315,918.47 | $915.01 | $0.00 | $1,786.25 | $318,619.73 |
| 194 | $318,619.73 | $915.01 | $0.00 | $1,801.52 | $321,336.26 |
| 195 | $321,336.26 | $915.01 | $0.00 | $1,816.88 | $324,068.15 |
| 196 | $324,068.15 | $915.01 | $0.00 | $1,832.33 | $326,815.49 |
| 197 | $326,815.49 | $915.01 | $0.00 | $1,847.86 | $329,578.36 |
| 198 | $329,578.36 | $915.01 | $0.00 | $1,863.48 | $332,356.85 |
| 199 | $332,356.85 | $915.01 | $0.00 | $1,879.19 | $335,151.05 |
| 200 | $335,151.05 | $915.01 | $0.00 | $1,894.99 | $337,961.05 |
| 201 | $337,961.05 | $915.01 | $0.00 | $1,910.88 | $340,786.94 |
| 202 | $340,786.94 | $915.01 | $0.00 | $1,926.86 | $343,628.81 |
| 203 | $343,628.81 | $915.01 | $0.00 | $1,942.93 | $346,486.75 |
| 204 | $346,486.75 | $915.01 | $0.00 | $1,959.09 | $349,360.85 |
| 205 | $349,360.85 | $915.01 | $0.00 | $1,975.34 | $352,251.20 |
| 206 | $352,251.20 | $915.01 | $0.00 | $1,991.68 | $355,157.89 |
| 207 | $355,157.89 | $915.01 | $0.00 | $2,008.11 | $358,081.01 |
| 208 | $358,081.01 | $915.01 | $0.00 | $2,024.64 | $361,020.66 |
| 209 | $361,020.66 | $915.01 | $0.00 | $2,041.26 | $363,976.93 |
| 210 | $363,976.93 | $915.01 | $0.00 | $2,057.98 | $366,949.92 |
| 211 | $366,949.92 | $915.01 | $0.00 | $2,074.79 | $369,939.72 |
| 212 | $369,939.72 | $915.01 | $0.00 | $2,091.69 | $372,946.42 |
| 213 | $372,946.42 | $915.01 | $0.00 | $2,108.69 | $375,970.12 |
| 214 | $375,970.12 | $915.01 | $0.00 | $2,125.79 | $379,010.92 |
| 215 | $379,010.92 | $915.01 | $0.00 | $2,142.98 | $382,068.91 |
| 216 | $382,068.91 | $915.01 | $0.00 | $2,160.27 | $385,144.19 |
| 217 | $385,144.19 | $915.01 | $104,304.71 | $2,177.66 | $283,932.15 |
| 218 | $283,932.15 | $915.01 | $0.00 | $1,605.39 | $286,452.55 |
| 219 | $286,452.55 | $915.01 | $0.00 | $1,619.64 | $288,987.20 |
| 220 | $288,987.20 | $915.01 | $0.00 | $1,633.98 | $291,536.19 |
| 221 | $291,536.19 | $915.01 | $0.00 | $1,648.39 | $294,099.59 |
| 222 | $294,099.59 | $915.01 | $0.00 | $1,662.88 | $296,677.48 |
| 223 | $296,677.48 | $915.01 | $0.00 | $1,677.46 | $299,269.95 |
| 224 | $299,269.95 | $915.01 | $0.00 | $1,692.12 | $301,877.08 |
| 225 | $301,877.08 | $915.01 | $0.00 | $1,706.86 | $304,498.95 |
| 226 | $304,498.95 | $915.01 | $0.00 | $1,721.68 | $307,135.64 |
| 227 | $307,135.64 | $915.01 | $0.00 | $1,736.59 | $309,787.24 |
| 228 | $309,787.24 | $915.01 | $0.00 | $1,751.58 | $312,453.83 |
| 229 | $312,453.83 | $915.01 | $111,606.04 | $1,766.66 | $203,529.46 |
| 230 | $203,529.46 | $915.01 | $0.00 | $1,150.79 | $205,595.26 |
| 231 | $205,595.26 | $915.01 | $0.00 | $1,162.47 | $207,672.74 |
| 232 | $207,672.74 | $915.01 | $0.00 | $1,174.21 | $209,761.96 |
| 233 | $209,761.96 | $915.01 | $0.00 | $1,186.02 | $211,862.99 |
| 234 | $211,862.99 | $915.01 | $0.00 | $1,197.90 | $213,975.90 |
| 235 | $213,975.90 | $915.01 | $0.00 | $1,209.85 | $216,100.76 |
| 236 | $216,100.76 | $915.01 | $0.00 | $1,221.87 | $218,237.64 |
| 237 | $218,237.64 | $915.01 | $0.00 | $1,233.95 | $220,386.60 |
| 238 | $220,386.60 | $915.01 | $0.00 | $1,246.10 | $222,547.71 |
| 239 | $222,547.71 | $915.01 | $0.00 | $1,258.32 | $224,721.04 |
| 240 | $224,721.04 | $915.01 | $0.00 | $1,270.61 | $226,906.66 |
| 241 | $226,906.66 | $915.01 | $119,418.46 | $1,282.96 | $109,686.17 |
| 242 | $109,686.17 | $915.01 | $0.00 | $620.18 | $111,221.36 |
| 243 | $111,221.36 | $915.01 | $0.00 | $628.86 | $112,765.23 |
| 244 | $112,765.23 | $915.01 | $0.00 | $637.59 | $114,317.83 |
| 245 | $114,317.83 | $915.01 | $0.00 | $646.37 | $115,879.21 |
| 246 | $115,879.21 | $915.01 | $0.00 | $655.20 | $117,449.42 |
| 247 | $117,449.42 | $915.01 | $0.00 | $664.08 | $119,028.51 |
| 248 | $119,028.51 | $915.01 | $0.00 | $673.00 | $120,616.52 |
| 249 | $120,616.52 | $915.01 | $0.00 | $681.98 | $122,213.51 |
| 250 | $122,213.51 | $915.01 | $0.00 | $691.01 | $123,819.53 |
| 251 | $123,819.53 | $915.01 | $0.00 | $700.09 | $125,434.63 |
| 252 | $125,434.63 | $915.01 | $0.00 | $709.23 | $127,058.87 |
| 253 | $127,058.87 | $0.00 | $127,777.75 | $718.41 | -$0.47 |