How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $111,560 |
| Monthly savings required | $883 |
How much will it cost to send your child to Wesley College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $446,239.13 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $883.09 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 | $43,020.00 |
| 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 Wesley College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $883.09 | $0.00 | $0.00 | $883.09 |
| 2 | $883.09 | $883.09 | $0.00 | $4.99 | $1,771.17 |
| 3 | $1,771.17 | $883.09 | $0.00 | $10.01 | $2,664.27 |
| 4 | $2,664.27 | $883.09 | $0.00 | $15.06 | $3,562.42 |
| 5 | $3,562.42 | $883.09 | $0.00 | $20.14 | $4,465.65 |
| 6 | $4,465.65 | $883.09 | $0.00 | $25.25 | $5,373.99 |
| 7 | $5,373.99 | $883.09 | $0.00 | $30.39 | $6,287.47 |
| 8 | $6,287.47 | $883.09 | $0.00 | $35.55 | $7,206.11 |
| 9 | $7,206.11 | $883.09 | $0.00 | $40.74 | $8,129.94 |
| 10 | $8,129.94 | $883.09 | $0.00 | $45.97 | $9,059.00 |
| 11 | $9,059.00 | $883.09 | $0.00 | $51.22 | $9,993.31 |
| 12 | $9,993.31 | $883.09 | $0.00 | $56.50 | $10,932.90 |
| 13 | $10,932.90 | $883.09 | $0.00 | $61.82 | $11,877.81 |
| 14 | $11,877.81 | $883.09 | $0.00 | $67.16 | $12,828.06 |
| 15 | $12,828.06 | $883.09 | $0.00 | $72.53 | $13,783.68 |
| 16 | $13,783.68 | $883.09 | $0.00 | $77.93 | $14,744.70 |
| 17 | $14,744.70 | $883.09 | $0.00 | $83.37 | $15,711.16 |
| 18 | $15,711.16 | $883.09 | $0.00 | $88.83 | $16,683.08 |
| 19 | $16,683.08 | $883.09 | $0.00 | $94.33 | $17,660.50 |
| 20 | $17,660.50 | $883.09 | $0.00 | $99.86 | $18,643.45 |
| 21 | $18,643.45 | $883.09 | $0.00 | $105.41 | $19,631.95 |
| 22 | $19,631.95 | $883.09 | $0.00 | $111.00 | $20,626.04 |
| 23 | $20,626.04 | $883.09 | $0.00 | $116.62 | $21,625.75 |
| 24 | $21,625.75 | $883.09 | $0.00 | $122.28 | $22,631.12 |
| 25 | $22,631.12 | $883.09 | $0.00 | $127.96 | $23,642.17 |
| 26 | $23,642.17 | $883.09 | $0.00 | $133.68 | $24,658.94 |
| 27 | $24,658.94 | $883.09 | $0.00 | $139.43 | $25,681.46 |
| 28 | $25,681.46 | $883.09 | $0.00 | $145.21 | $26,709.76 |
| 29 | $26,709.76 | $883.09 | $0.00 | $151.02 | $27,743.87 |
| 30 | $27,743.87 | $883.09 | $0.00 | $156.87 | $28,783.83 |
| 31 | $28,783.83 | $883.09 | $0.00 | $162.75 | $29,829.67 |
| 32 | $29,829.67 | $883.09 | $0.00 | $168.66 | $30,881.42 |
| 33 | $30,881.42 | $883.09 | $0.00 | $174.61 | $31,939.12 |
| 34 | $31,939.12 | $883.09 | $0.00 | $180.59 | $33,002.80 |
| 35 | $33,002.80 | $883.09 | $0.00 | $186.60 | $34,072.49 |
| 36 | $34,072.49 | $883.09 | $0.00 | $192.65 | $35,148.23 |
| 37 | $35,148.23 | $883.09 | $0.00 | $198.73 | $36,230.05 |
| 38 | $36,230.05 | $883.09 | $0.00 | $204.85 | $37,317.99 |
| 39 | $37,317.99 | $883.09 | $0.00 | $211.00 | $38,412.08 |
| 40 | $38,412.08 | $883.09 | $0.00 | $217.19 | $39,512.36 |
| 41 | $39,512.36 | $883.09 | $0.00 | $223.41 | $40,618.86 |
| 42 | $40,618.86 | $883.09 | $0.00 | $229.66 | $41,731.61 |
| 43 | $41,731.61 | $883.09 | $0.00 | $235.96 | $42,850.66 |
| 44 | $42,850.66 | $883.09 | $0.00 | $242.28 | $43,976.03 |
| 45 | $43,976.03 | $883.09 | $0.00 | $248.65 | $45,107.77 |
| 46 | $45,107.77 | $883.09 | $0.00 | $255.05 | $46,245.91 |
| 47 | $46,245.91 | $883.09 | $0.00 | $261.48 | $47,390.48 |
| 48 | $47,390.48 | $883.09 | $0.00 | $267.95 | $48,541.52 |
| 49 | $48,541.52 | $883.09 | $0.00 | $274.46 | $49,699.07 |
| 50 | $49,699.07 | $883.09 | $0.00 | $281.01 | $50,863.17 |
| 51 | $50,863.17 | $883.09 | $0.00 | $287.59 | $52,033.85 |
| 52 | $52,033.85 | $883.09 | $0.00 | $294.21 | $53,211.15 |
| 53 | $53,211.15 | $883.09 | $0.00 | $300.86 | $54,395.10 |
| 54 | $54,395.10 | $883.09 | $0.00 | $307.56 | $55,585.75 |
| 55 | $55,585.75 | $883.09 | $0.00 | $314.29 | $56,783.13 |
| 56 | $56,783.13 | $883.09 | $0.00 | $321.06 | $57,987.28 |
| 57 | $57,987.28 | $883.09 | $0.00 | $327.87 | $59,198.24 |
| 58 | $59,198.24 | $883.09 | $0.00 | $334.72 | $60,416.05 |
| 59 | $60,416.05 | $883.09 | $0.00 | $341.60 | $61,640.74 |
| 60 | $61,640.74 | $883.09 | $0.00 | $348.53 | $62,872.36 |
| 61 | $62,872.36 | $883.09 | $0.00 | $355.49 | $64,110.94 |
| 62 | $64,110.94 | $883.09 | $0.00 | $362.49 | $65,356.52 |
| 63 | $65,356.52 | $883.09 | $0.00 | $369.54 | $66,609.15 |
| 64 | $66,609.15 | $883.09 | $0.00 | $376.62 | $67,868.86 |
| 65 | $67,868.86 | $883.09 | $0.00 | $383.74 | $69,135.69 |
| 66 | $69,135.69 | $883.09 | $0.00 | $390.90 | $70,409.68 |
| 67 | $70,409.68 | $883.09 | $0.00 | $398.11 | $71,690.88 |
| 68 | $71,690.88 | $883.09 | $0.00 | $405.35 | $72,979.32 |
| 69 | $72,979.32 | $883.09 | $0.00 | $412.64 | $74,275.05 |
| 70 | $74,275.05 | $883.09 | $0.00 | $419.96 | $75,578.10 |
| 71 | $75,578.10 | $883.09 | $0.00 | $427.33 | $76,888.52 |
| 72 | $76,888.52 | $883.09 | $0.00 | $434.74 | $78,206.35 |
| 73 | $78,206.35 | $883.09 | $0.00 | $442.19 | $79,531.63 |
| 74 | $79,531.63 | $883.09 | $0.00 | $449.68 | $80,864.40 |
| 75 | $80,864.40 | $883.09 | $0.00 | $457.22 | $82,204.71 |
| 76 | $82,204.71 | $883.09 | $0.00 | $464.80 | $83,552.60 |
| 77 | $83,552.60 | $883.09 | $0.00 | $472.42 | $84,908.11 |
| 78 | $84,908.11 | $883.09 | $0.00 | $480.08 | $86,271.28 |
| 79 | $86,271.28 | $883.09 | $0.00 | $487.79 | $87,642.16 |
| 80 | $87,642.16 | $883.09 | $0.00 | $495.54 | $89,020.79 |
| 81 | $89,020.79 | $883.09 | $0.00 | $503.34 | $90,407.22 |
| 82 | $90,407.22 | $883.09 | $0.00 | $511.18 | $91,801.49 |
| 83 | $91,801.49 | $883.09 | $0.00 | $519.06 | $93,203.64 |
| 84 | $93,203.64 | $883.09 | $0.00 | $526.99 | $94,613.72 |
| 85 | $94,613.72 | $883.09 | $0.00 | $534.96 | $96,031.77 |
| 86 | $96,031.77 | $883.09 | $0.00 | $542.98 | $97,457.84 |
| 87 | $97,457.84 | $883.09 | $0.00 | $551.04 | $98,891.97 |
| 88 | $98,891.97 | $883.09 | $0.00 | $559.15 | $100,334.21 |
| 89 | $100,334.21 | $883.09 | $0.00 | $567.30 | $101,784.60 |
| 90 | $101,784.60 | $883.09 | $0.00 | $575.50 | $103,243.19 |
| 91 | $103,243.19 | $883.09 | $0.00 | $583.75 | $104,710.03 |
| 92 | $104,710.03 | $883.09 | $0.00 | $592.05 | $106,185.17 |
| 93 | $106,185.17 | $883.09 | $0.00 | $600.39 | $107,668.65 |
| 94 | $107,668.65 | $883.09 | $0.00 | $608.77 | $109,160.51 |
| 95 | $109,160.51 | $883.09 | $0.00 | $617.21 | $110,660.81 |
| 96 | $110,660.81 | $883.09 | $0.00 | $625.69 | $112,169.59 |
| 97 | $112,169.59 | $883.09 | $0.00 | $634.22 | $113,686.90 |
| 98 | $113,686.90 | $883.09 | $0.00 | $642.80 | $115,212.79 |
| 99 | $115,212.79 | $883.09 | $0.00 | $651.43 | $116,747.31 |
| 100 | $116,747.31 | $883.09 | $0.00 | $660.11 | $118,290.51 |
| 101 | $118,290.51 | $883.09 | $0.00 | $668.83 | $119,842.43 |
| 102 | $119,842.43 | $883.09 | $0.00 | $677.61 | $121,403.13 |
| 103 | $121,403.13 | $883.09 | $0.00 | $686.43 | $122,972.65 |
| 104 | $122,972.65 | $883.09 | $0.00 | $695.31 | $124,551.05 |
| 105 | $124,551.05 | $883.09 | $0.00 | $704.23 | $126,138.37 |
| 106 | $126,138.37 | $883.09 | $0.00 | $713.20 | $127,734.66 |
| 107 | $127,734.66 | $883.09 | $0.00 | $722.23 | $129,339.98 |
| 108 | $129,339.98 | $883.09 | $0.00 | $731.31 | $130,954.38 |
| 109 | $130,954.38 | $883.09 | $0.00 | $740.44 | $132,577.91 |
| 110 | $132,577.91 | $883.09 | $0.00 | $749.61 | $134,210.61 |
| 111 | $134,210.61 | $883.09 | $0.00 | $758.85 | $135,852.55 |
| 112 | $135,852.55 | $883.09 | $0.00 | $768.13 | $137,503.77 |
| 113 | $137,503.77 | $883.09 | $0.00 | $777.47 | $139,164.33 |
| 114 | $139,164.33 | $883.09 | $0.00 | $786.86 | $140,834.28 |
| 115 | $140,834.28 | $883.09 | $0.00 | $796.30 | $142,513.67 |
| 116 | $142,513.67 | $883.09 | $0.00 | $805.79 | $144,202.55 |
| 117 | $144,202.55 | $883.09 | $0.00 | $815.34 | $145,900.98 |
| 118 | $145,900.98 | $883.09 | $0.00 | $824.95 | $147,609.02 |
| 119 | $147,609.02 | $883.09 | $0.00 | $834.60 | $149,326.71 |
| 120 | $149,326.71 | $883.09 | $0.00 | $844.31 | $151,054.11 |
| 121 | $151,054.11 | $883.09 | $0.00 | $854.08 | $152,791.28 |
| 122 | $152,791.28 | $883.09 | $0.00 | $863.90 | $154,538.27 |
| 123 | $154,538.27 | $883.09 | $0.00 | $873.78 | $156,295.14 |
| 124 | $156,295.14 | $883.09 | $0.00 | $883.72 | $158,061.95 |
| 125 | $158,061.95 | $883.09 | $0.00 | $893.71 | $159,838.75 |
| 126 | $159,838.75 | $883.09 | $0.00 | $903.75 | $161,625.59 |
| 127 | $161,625.59 | $883.09 | $0.00 | $913.85 | $163,422.53 |
| 128 | $163,422.53 | $883.09 | $0.00 | $924.01 | $165,229.63 |
| 129 | $165,229.63 | $883.09 | $0.00 | $934.23 | $167,046.95 |
| 130 | $167,046.95 | $883.09 | $0.00 | $944.51 | $168,874.55 |
| 131 | $168,874.55 | $883.09 | $0.00 | $954.84 | $170,712.48 |
| 132 | $170,712.48 | $883.09 | $0.00 | $965.23 | $172,560.80 |
| 133 | $172,560.80 | $883.09 | $0.00 | $975.68 | $174,419.57 |
| 134 | $174,419.57 | $883.09 | $0.00 | $986.19 | $176,288.85 |
| 135 | $176,288.85 | $883.09 | $0.00 | $996.76 | $178,168.70 |
| 136 | $178,168.70 | $883.09 | $0.00 | $1,007.39 | $180,059.18 |
| 137 | $180,059.18 | $883.09 | $0.00 | $1,018.08 | $181,960.35 |
| 138 | $181,960.35 | $883.09 | $0.00 | $1,028.83 | $183,872.27 |
| 139 | $183,872.27 | $883.09 | $0.00 | $1,039.64 | $185,795.00 |
| 140 | $185,795.00 | $883.09 | $0.00 | $1,050.51 | $187,728.60 |
| 141 | $187,728.60 | $883.09 | $0.00 | $1,061.44 | $189,673.13 |
| 142 | $189,673.13 | $883.09 | $0.00 | $1,072.44 | $191,628.66 |
| 143 | $191,628.66 | $883.09 | $0.00 | $1,083.50 | $193,595.25 |
| 144 | $193,595.25 | $883.09 | $0.00 | $1,094.62 | $195,572.96 |
| 145 | $195,572.96 | $883.09 | $0.00 | $1,105.80 | $197,561.85 |
| 146 | $197,561.85 | $883.09 | $0.00 | $1,117.04 | $199,561.98 |
| 147 | $199,561.98 | $883.09 | $0.00 | $1,128.35 | $201,573.42 |
| 148 | $201,573.42 | $883.09 | $0.00 | $1,139.73 | $203,596.24 |
| 149 | $203,596.24 | $883.09 | $0.00 | $1,151.16 | $205,630.49 |
| 150 | $205,630.49 | $883.09 | $0.00 | $1,162.66 | $207,676.24 |
| 151 | $207,676.24 | $883.09 | $0.00 | $1,174.23 | $209,733.56 |
| 152 | $209,733.56 | $883.09 | $0.00 | $1,185.86 | $211,802.51 |
| 153 | $211,802.51 | $883.09 | $0.00 | $1,197.56 | $213,883.16 |
| 154 | $213,883.16 | $883.09 | $0.00 | $1,209.33 | $215,975.58 |
| 155 | $215,975.58 | $883.09 | $0.00 | $1,221.16 | $218,079.83 |
| 156 | $218,079.83 | $883.09 | $0.00 | $1,233.06 | $220,195.98 |
| 157 | $220,195.98 | $883.09 | $0.00 | $1,245.02 | $222,324.09 |
| 158 | $222,324.09 | $883.09 | $0.00 | $1,257.05 | $224,464.23 |
| 159 | $224,464.23 | $883.09 | $0.00 | $1,269.15 | $226,616.47 |
| 160 | $226,616.47 | $883.09 | $0.00 | $1,281.32 | $228,780.88 |
| 161 | $228,780.88 | $883.09 | $0.00 | $1,293.56 | $230,957.53 |
| 162 | $230,957.53 | $883.09 | $0.00 | $1,305.87 | $233,146.49 |
| 163 | $233,146.49 | $883.09 | $0.00 | $1,318.24 | $235,347.82 |
| 164 | $235,347.82 | $883.09 | $0.00 | $1,330.69 | $237,561.60 |
| 165 | $237,561.60 | $883.09 | $0.00 | $1,343.21 | $239,787.90 |
| 166 | $239,787.90 | $883.09 | $0.00 | $1,355.80 | $242,026.79 |
| 167 | $242,026.79 | $883.09 | $0.00 | $1,368.45 | $244,278.33 |
| 168 | $244,278.33 | $883.09 | $0.00 | $1,381.19 | $246,542.61 |
| 169 | $246,542.61 | $883.09 | $0.00 | $1,393.99 | $248,819.69 |
| 170 | $248,819.69 | $883.09 | $0.00 | $1,406.86 | $251,109.64 |
| 171 | $251,109.64 | $883.09 | $0.00 | $1,419.81 | $253,412.54 |
| 172 | $253,412.54 | $883.09 | $0.00 | $1,432.83 | $255,728.46 |
| 173 | $255,728.46 | $883.09 | $0.00 | $1,445.93 | $258,057.48 |
| 174 | $258,057.48 | $883.09 | $0.00 | $1,459.09 | $260,399.66 |
| 175 | $260,399.66 | $883.09 | $0.00 | $1,472.34 | $262,755.09 |
| 176 | $262,755.09 | $883.09 | $0.00 | $1,485.66 | $265,123.84 |
| 177 | $265,123.84 | $883.09 | $0.00 | $1,499.05 | $267,505.98 |
| 178 | $267,505.98 | $883.09 | $0.00 | $1,512.52 | $269,901.59 |
| 179 | $269,901.59 | $883.09 | $0.00 | $1,526.06 | $272,310.74 |
| 180 | $272,310.74 | $883.09 | $0.00 | $1,539.68 | $274,733.51 |
| 181 | $274,733.51 | $883.09 | $0.00 | $1,553.38 | $277,169.98 |
| 182 | $277,169.98 | $883.09 | $0.00 | $1,567.16 | $279,620.23 |
| 183 | $279,620.23 | $883.09 | $0.00 | $1,581.01 | $282,084.33 |
| 184 | $282,084.33 | $883.09 | $0.00 | $1,594.95 | $284,562.37 |
| 185 | $284,562.37 | $883.09 | $0.00 | $1,608.96 | $287,054.42 |
| 186 | $287,054.42 | $883.09 | $0.00 | $1,623.05 | $289,560.56 |
| 187 | $289,560.56 | $883.09 | $0.00 | $1,637.22 | $292,080.87 |
| 188 | $292,080.87 | $883.09 | $0.00 | $1,651.47 | $294,615.43 |
| 189 | $294,615.43 | $883.09 | $0.00 | $1,665.80 | $297,164.32 |
| 190 | $297,164.32 | $883.09 | $0.00 | $1,680.21 | $299,727.62 |
| 191 | $299,727.62 | $883.09 | $0.00 | $1,694.70 | $302,305.41 |
| 192 | $302,305.41 | $883.09 | $0.00 | $1,709.28 | $304,897.78 |
| 193 | $304,897.78 | $883.09 | $0.00 | $1,723.94 | $307,504.81 |
| 194 | $307,504.81 | $883.09 | $0.00 | $1,738.68 | $310,126.58 |
| 195 | $310,126.58 | $883.09 | $0.00 | $1,753.50 | $312,763.17 |
| 196 | $312,763.17 | $883.09 | $0.00 | $1,768.41 | $315,414.67 |
| 197 | $315,414.67 | $883.09 | $0.00 | $1,783.40 | $318,081.16 |
| 198 | $318,081.16 | $883.09 | $0.00 | $1,798.48 | $320,762.73 |
| 199 | $320,762.73 | $883.09 | $0.00 | $1,813.64 | $323,459.46 |
| 200 | $323,459.46 | $883.09 | $0.00 | $1,828.89 | $326,171.44 |
| 201 | $326,171.44 | $883.09 | $0.00 | $1,844.22 | $328,898.75 |
| 202 | $328,898.75 | $883.09 | $0.00 | $1,859.64 | $331,641.48 |
| 203 | $331,641.48 | $883.09 | $0.00 | $1,875.15 | $334,399.72 |
| 204 | $334,399.72 | $883.09 | $0.00 | $1,890.74 | $337,173.55 |
| 205 | $337,173.55 | $883.09 | $0.00 | $1,906.43 | $339,963.07 |
| 206 | $339,963.07 | $883.09 | $0.00 | $1,922.20 | $342,768.36 |
| 207 | $342,768.36 | $883.09 | $0.00 | $1,938.06 | $345,589.51 |
| 208 | $345,589.51 | $883.09 | $0.00 | $1,954.01 | $348,426.61 |
| 209 | $348,426.61 | $883.09 | $0.00 | $1,970.05 | $351,279.75 |
| 210 | $351,279.75 | $883.09 | $0.00 | $1,986.19 | $354,149.03 |
| 211 | $354,149.03 | $883.09 | $0.00 | $2,002.41 | $357,034.53 |
| 212 | $357,034.53 | $883.09 | $0.00 | $2,018.73 | $359,936.35 |
| 213 | $359,936.35 | $883.09 | $0.00 | $2,035.13 | $362,854.57 |
| 214 | $362,854.57 | $883.09 | $0.00 | $2,051.63 | $365,789.29 |
| 215 | $365,789.29 | $883.09 | $0.00 | $2,068.23 | $368,740.61 |
| 216 | $368,740.61 | $883.09 | $0.00 | $2,084.91 | $371,708.61 |
| 217 | $371,708.61 | $883.09 | $103,532.76 | $2,101.69 | $271,160.63 |
| 218 | $271,160.63 | $883.09 | $0.00 | $1,533.18 | $273,576.90 |
| 219 | $273,576.90 | $883.09 | $0.00 | $1,546.84 | $276,006.83 |
| 220 | $276,006.83 | $883.09 | $0.00 | $1,560.58 | $278,450.50 |
| 221 | $278,450.50 | $883.09 | $0.00 | $1,574.40 | $280,907.99 |
| 222 | $280,907.99 | $883.09 | $0.00 | $1,588.29 | $283,379.37 |
| 223 | $283,379.37 | $883.09 | $0.00 | $1,602.27 | $285,864.73 |
| 224 | $285,864.73 | $883.09 | $0.00 | $1,616.32 | $288,364.14 |
| 225 | $288,364.14 | $883.09 | $0.00 | $1,630.45 | $290,877.68 |
| 226 | $290,877.68 | $883.09 | $0.00 | $1,644.66 | $293,405.43 |
| 227 | $293,405.43 | $883.09 | $0.00 | $1,658.96 | $295,947.48 |
| 228 | $295,947.48 | $883.09 | $0.00 | $1,673.33 | $298,503.90 |
| 229 | $298,503.90 | $883.09 | $108,709.40 | $1,687.78 | $192,365.37 |
| 230 | $192,365.37 | $883.09 | $0.00 | $1,087.66 | $194,336.12 |
| 231 | $194,336.12 | $883.09 | $0.00 | $1,098.80 | $196,318.01 |
| 232 | $196,318.01 | $883.09 | $0.00 | $1,110.01 | $198,311.11 |
| 233 | $198,311.11 | $883.09 | $0.00 | $1,121.28 | $200,315.48 |
| 234 | $200,315.48 | $883.09 | $0.00 | $1,132.61 | $202,331.18 |
| 235 | $202,331.18 | $883.09 | $0.00 | $1,144.01 | $204,358.28 |
| 236 | $204,358.28 | $883.09 | $0.00 | $1,155.47 | $206,396.84 |
| 237 | $206,396.84 | $883.09 | $0.00 | $1,167.00 | $208,446.93 |
| 238 | $208,446.93 | $883.09 | $0.00 | $1,178.59 | $210,508.61 |
| 239 | $210,508.61 | $883.09 | $0.00 | $1,190.25 | $212,581.95 |
| 240 | $212,581.95 | $883.09 | $0.00 | $1,201.97 | $214,667.01 |
| 241 | $214,667.01 | $883.09 | $114,144.87 | $1,213.76 | $102,618.99 |
| 242 | $102,618.99 | $883.09 | $0.00 | $580.22 | $104,082.30 |
| 243 | $104,082.30 | $883.09 | $0.00 | $588.50 | $105,553.89 |
| 244 | $105,553.89 | $883.09 | $0.00 | $596.82 | $107,033.80 |
| 245 | $107,033.80 | $883.09 | $0.00 | $605.18 | $108,522.07 |
| 246 | $108,522.07 | $883.09 | $0.00 | $613.60 | $110,018.76 |
| 247 | $110,018.76 | $883.09 | $0.00 | $622.06 | $111,523.91 |
| 248 | $111,523.91 | $883.09 | $0.00 | $630.57 | $113,037.57 |
| 249 | $113,037.57 | $883.09 | $0.00 | $639.13 | $114,559.79 |
| 250 | $114,559.79 | $883.09 | $0.00 | $647.74 | $116,090.62 |
| 251 | $116,090.62 | $883.09 | $0.00 | $656.39 | $117,630.10 |
| 252 | $117,630.10 | $883.09 | $0.00 | $665.10 | $119,178.29 |
| 253 | $119,178.29 | $0.00 | $119,852.11 | $673.85 | $0.03 |