How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $89,051 |
| Monthly savings required | $705 |
How much will it cost to send your child to Judson College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $356,202.97 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $704.91 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 | $34,340.00 |
| 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 Judson College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $704.91 | $0.00 | $0.00 | $704.91 |
| 2 | $704.91 | $704.91 | $0.00 | $3.99 | $1,413.81 |
| 3 | $1,413.81 | $704.91 | $0.00 | $7.99 | $2,126.71 |
| 4 | $2,126.71 | $704.91 | $0.00 | $12.02 | $2,843.64 |
| 5 | $2,843.64 | $704.91 | $0.00 | $16.08 | $3,564.63 |
| 6 | $3,564.63 | $704.91 | $0.00 | $20.15 | $4,289.69 |
| 7 | $4,289.69 | $704.91 | $0.00 | $24.25 | $5,018.85 |
| 8 | $5,018.85 | $704.91 | $0.00 | $28.38 | $5,752.14 |
| 9 | $5,752.14 | $704.91 | $0.00 | $32.52 | $6,489.57 |
| 10 | $6,489.57 | $704.91 | $0.00 | $36.69 | $7,231.17 |
| 11 | $7,231.17 | $704.91 | $0.00 | $40.89 | $7,976.97 |
| 12 | $7,976.97 | $704.91 | $0.00 | $45.10 | $8,726.98 |
| 13 | $8,726.98 | $704.91 | $0.00 | $49.34 | $9,481.23 |
| 14 | $9,481.23 | $704.91 | $0.00 | $53.61 | $10,239.75 |
| 15 | $10,239.75 | $704.91 | $0.00 | $57.90 | $11,002.56 |
| 16 | $11,002.56 | $704.91 | $0.00 | $62.21 | $11,769.68 |
| 17 | $11,769.68 | $704.91 | $0.00 | $66.55 | $12,541.14 |
| 18 | $12,541.14 | $704.91 | $0.00 | $70.91 | $13,316.96 |
| 19 | $13,316.96 | $704.91 | $0.00 | $75.30 | $14,097.17 |
| 20 | $14,097.17 | $704.91 | $0.00 | $79.71 | $14,881.79 |
| 21 | $14,881.79 | $704.91 | $0.00 | $84.14 | $15,670.84 |
| 22 | $15,670.84 | $704.91 | $0.00 | $88.61 | $16,464.36 |
| 23 | $16,464.36 | $704.91 | $0.00 | $93.09 | $17,262.36 |
| 24 | $17,262.36 | $704.91 | $0.00 | $97.60 | $18,064.87 |
| 25 | $18,064.87 | $704.91 | $0.00 | $102.14 | $18,871.92 |
| 26 | $18,871.92 | $704.91 | $0.00 | $106.70 | $19,683.53 |
| 27 | $19,683.53 | $704.91 | $0.00 | $111.29 | $20,499.73 |
| 28 | $20,499.73 | $704.91 | $0.00 | $115.91 | $21,320.55 |
| 29 | $21,320.55 | $704.91 | $0.00 | $120.55 | $22,146.01 |
| 30 | $22,146.01 | $704.91 | $0.00 | $125.22 | $22,976.14 |
| 31 | $22,976.14 | $704.91 | $0.00 | $129.91 | $23,810.96 |
| 32 | $23,810.96 | $704.91 | $0.00 | $134.63 | $24,650.50 |
| 33 | $24,650.50 | $704.91 | $0.00 | $139.38 | $25,494.79 |
| 34 | $25,494.79 | $704.91 | $0.00 | $144.15 | $26,343.85 |
| 35 | $26,343.85 | $704.91 | $0.00 | $148.95 | $27,197.71 |
| 36 | $27,197.71 | $704.91 | $0.00 | $153.78 | $28,056.40 |
| 37 | $28,056.40 | $704.91 | $0.00 | $158.63 | $28,919.94 |
| 38 | $28,919.94 | $704.91 | $0.00 | $163.52 | $29,788.37 |
| 39 | $29,788.37 | $704.91 | $0.00 | $168.43 | $30,661.71 |
| 40 | $30,661.71 | $704.91 | $0.00 | $173.37 | $31,539.99 |
| 41 | $31,539.99 | $704.91 | $0.00 | $178.33 | $32,423.23 |
| 42 | $32,423.23 | $704.91 | $0.00 | $183.33 | $33,311.47 |
| 43 | $33,311.47 | $704.91 | $0.00 | $188.35 | $34,204.73 |
| 44 | $34,204.73 | $704.91 | $0.00 | $193.40 | $35,103.04 |
| 45 | $35,103.04 | $704.91 | $0.00 | $198.48 | $36,006.43 |
| 46 | $36,006.43 | $704.91 | $0.00 | $203.59 | $36,914.93 |
| 47 | $36,914.93 | $704.91 | $0.00 | $208.72 | $37,828.56 |
| 48 | $37,828.56 | $704.91 | $0.00 | $213.89 | $38,747.36 |
| 49 | $38,747.36 | $704.91 | $0.00 | $219.08 | $39,671.35 |
| 50 | $39,671.35 | $704.91 | $0.00 | $224.31 | $40,600.57 |
| 51 | $40,600.57 | $704.91 | $0.00 | $229.56 | $41,535.04 |
| 52 | $41,535.04 | $704.91 | $0.00 | $234.85 | $42,474.80 |
| 53 | $42,474.80 | $704.91 | $0.00 | $240.16 | $43,419.87 |
| 54 | $43,419.87 | $704.91 | $0.00 | $245.50 | $44,370.28 |
| 55 | $44,370.28 | $704.91 | $0.00 | $250.88 | $45,326.07 |
| 56 | $45,326.07 | $704.91 | $0.00 | $256.28 | $46,287.26 |
| 57 | $46,287.26 | $704.91 | $0.00 | $261.71 | $47,253.88 |
| 58 | $47,253.88 | $704.91 | $0.00 | $267.18 | $48,225.97 |
| 59 | $48,225.97 | $704.91 | $0.00 | $272.68 | $49,203.56 |
| 60 | $49,203.56 | $704.91 | $0.00 | $278.20 | $50,186.67 |
| 61 | $50,186.67 | $704.91 | $0.00 | $283.76 | $51,175.34 |
| 62 | $51,175.34 | $704.91 | $0.00 | $289.35 | $52,169.60 |
| 63 | $52,169.60 | $704.91 | $0.00 | $294.97 | $53,169.48 |
| 64 | $53,169.48 | $704.91 | $0.00 | $300.63 | $54,175.02 |
| 65 | $54,175.02 | $704.91 | $0.00 | $306.31 | $55,186.24 |
| 66 | $55,186.24 | $704.91 | $0.00 | $312.03 | $56,203.18 |
| 67 | $56,203.18 | $704.91 | $0.00 | $317.78 | $57,225.87 |
| 68 | $57,225.87 | $704.91 | $0.00 | $323.56 | $58,254.34 |
| 69 | $58,254.34 | $704.91 | $0.00 | $329.38 | $59,288.63 |
| 70 | $59,288.63 | $704.91 | $0.00 | $335.23 | $60,328.77 |
| 71 | $60,328.77 | $704.91 | $0.00 | $341.11 | $61,374.79 |
| 72 | $61,374.79 | $704.91 | $0.00 | $347.02 | $62,426.72 |
| 73 | $62,426.72 | $704.91 | $0.00 | $352.97 | $63,484.60 |
| 74 | $63,484.60 | $704.91 | $0.00 | $358.95 | $64,548.46 |
| 75 | $64,548.46 | $704.91 | $0.00 | $364.97 | $65,618.34 |
| 76 | $65,618.34 | $704.91 | $0.00 | $371.02 | $66,694.27 |
| 77 | $66,694.27 | $704.91 | $0.00 | $377.10 | $67,776.28 |
| 78 | $67,776.28 | $704.91 | $0.00 | $383.22 | $68,864.41 |
| 79 | $68,864.41 | $704.91 | $0.00 | $389.37 | $69,958.69 |
| 80 | $69,958.69 | $704.91 | $0.00 | $395.56 | $71,059.16 |
| 81 | $71,059.16 | $704.91 | $0.00 | $401.78 | $72,165.85 |
| 82 | $72,165.85 | $704.91 | $0.00 | $408.04 | $73,278.80 |
| 83 | $73,278.80 | $704.91 | $0.00 | $414.33 | $74,398.04 |
| 84 | $74,398.04 | $704.91 | $0.00 | $420.66 | $75,523.61 |
| 85 | $75,523.61 | $704.91 | $0.00 | $427.02 | $76,655.54 |
| 86 | $76,655.54 | $704.91 | $0.00 | $433.42 | $77,793.87 |
| 87 | $77,793.87 | $704.91 | $0.00 | $439.86 | $78,938.64 |
| 88 | $78,938.64 | $704.91 | $0.00 | $446.33 | $80,089.88 |
| 89 | $80,089.88 | $704.91 | $0.00 | $452.84 | $81,247.63 |
| 90 | $81,247.63 | $704.91 | $0.00 | $459.39 | $82,411.93 |
| 91 | $82,411.93 | $704.91 | $0.00 | $465.97 | $83,582.81 |
| 92 | $83,582.81 | $704.91 | $0.00 | $472.59 | $84,760.31 |
| 93 | $84,760.31 | $704.91 | $0.00 | $479.25 | $85,944.47 |
| 94 | $85,944.47 | $704.91 | $0.00 | $485.94 | $87,135.32 |
| 95 | $87,135.32 | $704.91 | $0.00 | $492.68 | $88,332.91 |
| 96 | $88,332.91 | $704.91 | $0.00 | $499.45 | $89,537.27 |
| 97 | $89,537.27 | $704.91 | $0.00 | $506.26 | $90,748.44 |
| 98 | $90,748.44 | $704.91 | $0.00 | $513.10 | $91,966.45 |
| 99 | $91,966.45 | $704.91 | $0.00 | $519.99 | $93,191.35 |
| 100 | $93,191.35 | $704.91 | $0.00 | $526.92 | $94,423.18 |
| 101 | $94,423.18 | $704.91 | $0.00 | $533.88 | $95,661.97 |
| 102 | $95,661.97 | $704.91 | $0.00 | $540.89 | $96,907.77 |
| 103 | $96,907.77 | $704.91 | $0.00 | $547.93 | $98,160.61 |
| 104 | $98,160.61 | $704.91 | $0.00 | $555.01 | $99,420.53 |
| 105 | $99,420.53 | $704.91 | $0.00 | $562.14 | $100,687.58 |
| 106 | $100,687.58 | $704.91 | $0.00 | $569.30 | $101,961.79 |
| 107 | $101,961.79 | $704.91 | $0.00 | $576.51 | $103,243.21 |
| 108 | $103,243.21 | $704.91 | $0.00 | $583.75 | $104,531.87 |
| 109 | $104,531.87 | $704.91 | $0.00 | $591.04 | $105,827.82 |
| 110 | $105,827.82 | $704.91 | $0.00 | $598.37 | $107,131.10 |
| 111 | $107,131.10 | $704.91 | $0.00 | $605.73 | $108,441.74 |
| 112 | $108,441.74 | $704.91 | $0.00 | $613.15 | $109,759.80 |
| 113 | $109,759.80 | $704.91 | $0.00 | $620.60 | $111,085.31 |
| 114 | $111,085.31 | $704.91 | $0.00 | $628.09 | $112,418.31 |
| 115 | $112,418.31 | $704.91 | $0.00 | $635.63 | $113,758.85 |
| 116 | $113,758.85 | $704.91 | $0.00 | $643.21 | $115,106.97 |
| 117 | $115,106.97 | $704.91 | $0.00 | $650.83 | $116,462.71 |
| 118 | $116,462.71 | $704.91 | $0.00 | $658.50 | $117,826.12 |
| 119 | $117,826.12 | $704.91 | $0.00 | $666.21 | $119,197.24 |
| 120 | $119,197.24 | $704.91 | $0.00 | $673.96 | $120,576.11 |
| 121 | $120,576.11 | $704.91 | $0.00 | $681.75 | $121,962.77 |
| 122 | $121,962.77 | $704.91 | $0.00 | $689.60 | $123,357.28 |
| 123 | $123,357.28 | $704.91 | $0.00 | $697.48 | $124,759.67 |
| 124 | $124,759.67 | $704.91 | $0.00 | $705.41 | $126,169.99 |
| 125 | $126,169.99 | $704.91 | $0.00 | $713.38 | $127,588.28 |
| 126 | $127,588.28 | $704.91 | $0.00 | $721.40 | $129,014.59 |
| 127 | $129,014.59 | $704.91 | $0.00 | $729.47 | $130,448.97 |
| 128 | $130,448.97 | $704.91 | $0.00 | $737.58 | $131,891.46 |
| 129 | $131,891.46 | $704.91 | $0.00 | $745.73 | $133,342.10 |
| 130 | $133,342.10 | $704.91 | $0.00 | $753.94 | $134,800.95 |
| 131 | $134,800.95 | $704.91 | $0.00 | $762.18 | $136,268.04 |
| 132 | $136,268.04 | $704.91 | $0.00 | $770.48 | $137,743.43 |
| 133 | $137,743.43 | $704.91 | $0.00 | $778.82 | $139,227.16 |
| 134 | $139,227.16 | $704.91 | $0.00 | $787.21 | $140,719.28 |
| 135 | $140,719.28 | $704.91 | $0.00 | $795.65 | $142,219.84 |
| 136 | $142,219.84 | $704.91 | $0.00 | $804.13 | $143,728.88 |
| 137 | $143,728.88 | $704.91 | $0.00 | $812.66 | $145,246.45 |
| 138 | $145,246.45 | $704.91 | $0.00 | $821.24 | $146,772.60 |
| 139 | $146,772.60 | $704.91 | $0.00 | $829.87 | $148,307.38 |
| 140 | $148,307.38 | $704.91 | $0.00 | $838.55 | $149,850.84 |
| 141 | $149,850.84 | $704.91 | $0.00 | $847.28 | $151,403.03 |
| 142 | $151,403.03 | $704.91 | $0.00 | $856.05 | $152,963.99 |
| 143 | $152,963.99 | $704.91 | $0.00 | $864.88 | $154,533.78 |
| 144 | $154,533.78 | $704.91 | $0.00 | $873.76 | $156,112.45 |
| 145 | $156,112.45 | $704.91 | $0.00 | $882.68 | $157,700.04 |
| 146 | $157,700.04 | $704.91 | $0.00 | $891.66 | $159,296.61 |
| 147 | $159,296.61 | $704.91 | $0.00 | $900.69 | $160,902.21 |
| 148 | $160,902.21 | $704.91 | $0.00 | $909.76 | $162,516.88 |
| 149 | $162,516.88 | $704.91 | $0.00 | $918.89 | $164,140.68 |
| 150 | $164,140.68 | $704.91 | $0.00 | $928.08 | $165,773.67 |
| 151 | $165,773.67 | $704.91 | $0.00 | $937.31 | $167,415.89 |
| 152 | $167,415.89 | $704.91 | $0.00 | $946.59 | $169,067.39 |
| 153 | $169,067.39 | $704.91 | $0.00 | $955.93 | $170,728.23 |
| 154 | $170,728.23 | $704.91 | $0.00 | $965.32 | $172,398.46 |
| 155 | $172,398.46 | $704.91 | $0.00 | $974.77 | $174,078.14 |
| 156 | $174,078.14 | $704.91 | $0.00 | $984.26 | $175,767.31 |
| 157 | $175,767.31 | $704.91 | $0.00 | $993.81 | $177,466.03 |
| 158 | $177,466.03 | $704.91 | $0.00 | $1,003.42 | $179,174.36 |
| 159 | $179,174.36 | $704.91 | $0.00 | $1,013.08 | $180,892.35 |
| 160 | $180,892.35 | $704.91 | $0.00 | $1,022.79 | $182,620.05 |
| 161 | $182,620.05 | $704.91 | $0.00 | $1,032.56 | $184,357.52 |
| 162 | $184,357.52 | $704.91 | $0.00 | $1,042.38 | $186,104.81 |
| 163 | $186,104.81 | $704.91 | $0.00 | $1,052.26 | $187,861.98 |
| 164 | $187,861.98 | $704.91 | $0.00 | $1,062.20 | $189,629.09 |
| 165 | $189,629.09 | $704.91 | $0.00 | $1,072.19 | $191,406.19 |
| 166 | $191,406.19 | $704.91 | $0.00 | $1,082.24 | $193,193.34 |
| 167 | $193,193.34 | $704.91 | $0.00 | $1,092.34 | $194,990.59 |
| 168 | $194,990.59 | $704.91 | $0.00 | $1,102.51 | $196,798.01 |
| 169 | $196,798.01 | $704.91 | $0.00 | $1,112.72 | $198,615.64 |
| 170 | $198,615.64 | $704.91 | $0.00 | $1,123.00 | $200,443.55 |
| 171 | $200,443.55 | $704.91 | $0.00 | $1,133.34 | $202,281.80 |
| 172 | $202,281.80 | $704.91 | $0.00 | $1,143.73 | $204,130.44 |
| 173 | $204,130.44 | $704.91 | $0.00 | $1,154.18 | $205,989.53 |
| 174 | $205,989.53 | $704.91 | $0.00 | $1,164.69 | $207,859.13 |
| 175 | $207,859.13 | $704.91 | $0.00 | $1,175.27 | $209,739.31 |
| 176 | $209,739.31 | $704.91 | $0.00 | $1,185.90 | $211,630.12 |
| 177 | $211,630.12 | $704.91 | $0.00 | $1,196.59 | $213,531.62 |
| 178 | $213,531.62 | $704.91 | $0.00 | $1,207.34 | $215,443.87 |
| 179 | $215,443.87 | $704.91 | $0.00 | $1,218.15 | $217,366.93 |
| 180 | $217,366.93 | $704.91 | $0.00 | $1,229.02 | $219,300.86 |
| 181 | $219,300.86 | $704.91 | $0.00 | $1,239.96 | $221,245.73 |
| 182 | $221,245.73 | $704.91 | $0.00 | $1,250.96 | $223,201.60 |
| 183 | $223,201.60 | $704.91 | $0.00 | $1,262.01 | $225,168.52 |
| 184 | $225,168.52 | $704.91 | $0.00 | $1,273.14 | $227,146.57 |
| 185 | $227,146.57 | $704.91 | $0.00 | $1,284.32 | $229,135.80 |
| 186 | $229,135.80 | $704.91 | $0.00 | $1,295.57 | $231,136.28 |
| 187 | $231,136.28 | $704.91 | $0.00 | $1,306.88 | $233,148.07 |
| 188 | $233,148.07 | $704.91 | $0.00 | $1,318.25 | $235,171.23 |
| 189 | $235,171.23 | $704.91 | $0.00 | $1,329.69 | $237,205.83 |
| 190 | $237,205.83 | $704.91 | $0.00 | $1,341.20 | $239,251.94 |
| 191 | $239,251.94 | $704.91 | $0.00 | $1,352.77 | $241,309.62 |
| 192 | $241,309.62 | $704.91 | $0.00 | $1,364.40 | $243,378.93 |
| 193 | $243,378.93 | $704.91 | $0.00 | $1,376.10 | $245,459.94 |
| 194 | $245,459.94 | $704.91 | $0.00 | $1,387.87 | $247,552.72 |
| 195 | $247,552.72 | $704.91 | $0.00 | $1,399.70 | $249,657.33 |
| 196 | $249,657.33 | $704.91 | $0.00 | $1,411.60 | $251,773.84 |
| 197 | $251,773.84 | $704.91 | $0.00 | $1,423.57 | $253,902.32 |
| 198 | $253,902.32 | $704.91 | $0.00 | $1,435.60 | $256,042.83 |
| 199 | $256,042.83 | $704.91 | $0.00 | $1,447.70 | $258,195.44 |
| 200 | $258,195.44 | $704.91 | $0.00 | $1,459.87 | $260,360.22 |
| 201 | $260,360.22 | $704.91 | $0.00 | $1,472.11 | $262,537.24 |
| 202 | $262,537.24 | $704.91 | $0.00 | $1,484.42 | $264,726.57 |
| 203 | $264,726.57 | $704.91 | $0.00 | $1,496.80 | $266,928.28 |
| 204 | $266,928.28 | $704.91 | $0.00 | $1,509.25 | $269,142.44 |
| 205 | $269,142.44 | $704.91 | $0.00 | $1,521.77 | $271,369.12 |
| 206 | $271,369.12 | $704.91 | $0.00 | $1,534.36 | $273,608.39 |
| 207 | $273,608.39 | $704.91 | $0.00 | $1,547.02 | $275,860.32 |
| 208 | $275,860.32 | $704.91 | $0.00 | $1,559.75 | $278,124.98 |
| 209 | $278,124.98 | $704.91 | $0.00 | $1,572.56 | $280,402.45 |
| 210 | $280,402.45 | $704.91 | $0.00 | $1,585.44 | $282,692.80 |
| 211 | $282,692.80 | $704.91 | $0.00 | $1,598.39 | $284,996.10 |
| 212 | $284,996.10 | $704.91 | $0.00 | $1,611.41 | $287,312.42 |
| 213 | $287,312.42 | $704.91 | $0.00 | $1,624.51 | $289,641.84 |
| 214 | $289,641.84 | $704.91 | $0.00 | $1,637.68 | $291,984.43 |
| 215 | $291,984.43 | $704.91 | $0.00 | $1,650.92 | $294,340.26 |
| 216 | $294,340.26 | $704.91 | $0.00 | $1,664.24 | $296,709.41 |
| 217 | $296,709.41 | $704.91 | $82,643.30 | $1,677.64 | $216,448.66 |
| 218 | $216,448.66 | $704.91 | $0.00 | $1,223.83 | $218,377.40 |
| 219 | $218,377.40 | $704.91 | $0.00 | $1,234.74 | $220,317.05 |
| 220 | $220,317.05 | $704.91 | $0.00 | $1,245.70 | $222,267.66 |
| 221 | $222,267.66 | $704.91 | $0.00 | $1,256.73 | $224,229.30 |
| 222 | $224,229.30 | $704.91 | $0.00 | $1,267.83 | $226,202.04 |
| 223 | $226,202.04 | $704.91 | $0.00 | $1,278.98 | $228,185.93 |
| 224 | $228,185.93 | $704.91 | $0.00 | $1,290.20 | $230,181.04 |
| 225 | $230,181.04 | $704.91 | $0.00 | $1,301.48 | $232,187.43 |
| 226 | $232,187.43 | $704.91 | $0.00 | $1,312.82 | $234,205.16 |
| 227 | $234,205.16 | $704.91 | $0.00 | $1,324.23 | $236,234.30 |
| 228 | $236,234.30 | $704.91 | $0.00 | $1,335.70 | $238,274.91 |
| 229 | $238,274.91 | $704.91 | $86,775.47 | $1,347.24 | $153,551.59 |
| 230 | $153,551.59 | $704.91 | $0.00 | $868.20 | $155,124.70 |
| 231 | $155,124.70 | $704.91 | $0.00 | $877.10 | $156,706.71 |
| 232 | $156,706.71 | $704.91 | $0.00 | $886.04 | $158,297.66 |
| 233 | $158,297.66 | $704.91 | $0.00 | $895.04 | $159,897.61 |
| 234 | $159,897.61 | $704.91 | $0.00 | $904.08 | $161,506.60 |
| 235 | $161,506.60 | $704.91 | $0.00 | $913.18 | $163,124.69 |
| 236 | $163,124.69 | $704.91 | $0.00 | $922.33 | $164,751.93 |
| 237 | $164,751.93 | $704.91 | $0.00 | $931.53 | $166,388.37 |
| 238 | $166,388.37 | $704.91 | $0.00 | $940.78 | $168,034.06 |
| 239 | $168,034.06 | $704.91 | $0.00 | $950.09 | $169,689.06 |
| 240 | $169,689.06 | $704.91 | $0.00 | $959.45 | $171,353.42 |
| 241 | $171,353.42 | $704.91 | $91,114.24 | $968.86 | $81,912.95 |
| 242 | $81,912.95 | $704.91 | $0.00 | $463.15 | $83,081.01 |
| 243 | $83,081.01 | $704.91 | $0.00 | $469.75 | $84,255.67 |
| 244 | $84,255.67 | $704.91 | $0.00 | $476.39 | $85,436.97 |
| 245 | $85,436.97 | $704.91 | $0.00 | $483.07 | $86,624.95 |
| 246 | $86,624.95 | $704.91 | $0.00 | $489.79 | $87,819.65 |
| 247 | $87,819.65 | $704.91 | $0.00 | $496.55 | $89,021.11 |
| 248 | $89,021.11 | $704.91 | $0.00 | $503.34 | $90,229.36 |
| 249 | $90,229.36 | $704.91 | $0.00 | $510.17 | $91,444.44 |
| 250 | $91,444.44 | $704.91 | $0.00 | $517.04 | $92,666.39 |
| 251 | $92,666.39 | $704.91 | $0.00 | $523.95 | $93,895.25 |
| 252 | $93,895.25 | $704.91 | $0.00 | $530.90 | $95,131.06 |
| 253 | $95,131.06 | $0.00 | $95,669.96 | $537.88 | ($1.02) |