How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $126,240 |
| Monthly savings required | $999 |
How much will it cost to send your child to Johnson & Wales University North Miami in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $504,959.72 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $999.29 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 | $48,681.00 |
| 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 Johnson & Wales University North Miami in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $999.29 | $0.00 | $0.00 | $999.29 |
| 2 | $999.29 | $999.29 | $0.00 | $5.65 | $2,004.23 |
| 3 | $2,004.23 | $999.29 | $0.00 | $11.33 | $3,014.85 |
| 4 | $3,014.85 | $999.29 | $0.00 | $17.05 | $4,031.19 |
| 5 | $4,031.19 | $999.29 | $0.00 | $22.79 | $5,053.27 |
| 6 | $5,053.27 | $999.29 | $0.00 | $28.57 | $6,081.13 |
| 7 | $6,081.13 | $999.29 | $0.00 | $34.38 | $7,114.80 |
| 8 | $7,114.80 | $999.29 | $0.00 | $40.23 | $8,154.32 |
| 9 | $8,154.32 | $999.29 | $0.00 | $46.11 | $9,199.72 |
| 10 | $9,199.72 | $999.29 | $0.00 | $52.02 | $10,251.03 |
| 11 | $10,251.03 | $999.29 | $0.00 | $57.96 | $11,308.28 |
| 12 | $11,308.28 | $999.29 | $0.00 | $63.94 | $12,371.51 |
| 13 | $12,371.51 | $999.29 | $0.00 | $69.95 | $13,440.75 |
| 14 | $13,440.75 | $999.29 | $0.00 | $76.00 | $14,516.04 |
| 15 | $14,516.04 | $999.29 | $0.00 | $82.08 | $15,597.41 |
| 16 | $15,597.41 | $999.29 | $0.00 | $88.19 | $16,684.89 |
| 17 | $16,684.89 | $999.29 | $0.00 | $94.34 | $17,778.52 |
| 18 | $17,778.52 | $999.29 | $0.00 | $100.52 | $18,878.33 |
| 19 | $18,878.33 | $999.29 | $0.00 | $106.74 | $19,984.36 |
| 20 | $19,984.36 | $999.29 | $0.00 | $112.99 | $21,096.64 |
| 21 | $21,096.64 | $999.29 | $0.00 | $119.28 | $22,215.21 |
| 22 | $22,215.21 | $999.29 | $0.00 | $125.61 | $23,340.11 |
| 23 | $23,340.11 | $999.29 | $0.00 | $131.97 | $24,471.37 |
| 24 | $24,471.37 | $999.29 | $0.00 | $138.36 | $25,609.02 |
| 25 | $25,609.02 | $999.29 | $0.00 | $144.80 | $26,753.11 |
| 26 | $26,753.11 | $999.29 | $0.00 | $151.27 | $27,903.67 |
| 27 | $27,903.67 | $999.29 | $0.00 | $157.77 | $29,060.73 |
| 28 | $29,060.73 | $999.29 | $0.00 | $164.31 | $30,224.33 |
| 29 | $30,224.33 | $999.29 | $0.00 | $170.89 | $31,394.51 |
| 30 | $31,394.51 | $999.29 | $0.00 | $177.51 | $32,571.31 |
| 31 | $32,571.31 | $999.29 | $0.00 | $184.16 | $33,754.76 |
| 32 | $33,754.76 | $999.29 | $0.00 | $190.85 | $34,944.90 |
| 33 | $34,944.90 | $999.29 | $0.00 | $197.58 | $36,141.77 |
| 34 | $36,141.77 | $999.29 | $0.00 | $204.35 | $37,345.41 |
| 35 | $37,345.41 | $999.29 | $0.00 | $211.16 | $38,555.86 |
| 36 | $38,555.86 | $999.29 | $0.00 | $218.00 | $39,773.15 |
| 37 | $39,773.15 | $999.29 | $0.00 | $224.88 | $40,997.32 |
| 38 | $40,997.32 | $999.29 | $0.00 | $231.80 | $42,228.41 |
| 39 | $42,228.41 | $999.29 | $0.00 | $238.77 | $43,466.47 |
| 40 | $43,466.47 | $999.29 | $0.00 | $245.77 | $44,711.53 |
| 41 | $44,711.53 | $999.29 | $0.00 | $252.81 | $45,963.63 |
| 42 | $45,963.63 | $999.29 | $0.00 | $259.89 | $47,222.81 |
| 43 | $47,222.81 | $999.29 | $0.00 | $267.00 | $48,489.10 |
| 44 | $48,489.10 | $999.29 | $0.00 | $274.16 | $49,762.55 |
| 45 | $49,762.55 | $999.29 | $0.00 | $281.36 | $51,043.20 |
| 46 | $51,043.20 | $999.29 | $0.00 | $288.61 | $52,331.10 |
| 47 | $52,331.10 | $999.29 | $0.00 | $295.89 | $53,626.28 |
| 48 | $53,626.28 | $999.29 | $0.00 | $303.21 | $54,928.78 |
| 49 | $54,928.78 | $999.29 | $0.00 | $310.58 | $56,238.65 |
| 50 | $56,238.65 | $999.29 | $0.00 | $317.98 | $57,555.92 |
| 51 | $57,555.92 | $999.29 | $0.00 | $325.43 | $58,880.64 |
| 52 | $58,880.64 | $999.29 | $0.00 | $332.92 | $60,212.85 |
| 53 | $60,212.85 | $999.29 | $0.00 | $340.45 | $61,552.59 |
| 54 | $61,552.59 | $999.29 | $0.00 | $348.03 | $62,899.91 |
| 55 | $62,899.91 | $999.29 | $0.00 | $355.65 | $64,254.85 |
| 56 | $64,254.85 | $999.29 | $0.00 | $363.31 | $65,617.45 |
| 57 | $65,617.45 | $999.29 | $0.00 | $371.01 | $66,987.75 |
| 58 | $66,987.75 | $999.29 | $0.00 | $378.76 | $68,365.80 |
| 59 | $68,365.80 | $999.29 | $0.00 | $386.55 | $69,751.64 |
| 60 | $69,751.64 | $999.29 | $0.00 | $394.39 | $71,145.32 |
| 61 | $71,145.32 | $999.29 | $0.00 | $402.27 | $72,546.88 |
| 62 | $72,546.88 | $999.29 | $0.00 | $410.19 | $73,956.36 |
| 63 | $73,956.36 | $999.29 | $0.00 | $418.16 | $75,373.81 |
| 64 | $75,373.81 | $999.29 | $0.00 | $426.17 | $76,799.27 |
| 65 | $76,799.27 | $999.29 | $0.00 | $434.23 | $78,232.79 |
| 66 | $78,232.79 | $999.29 | $0.00 | $442.34 | $79,674.42 |
| 67 | $79,674.42 | $999.29 | $0.00 | $450.49 | $81,124.20 |
| 68 | $81,124.20 | $999.29 | $0.00 | $458.69 | $82,582.18 |
| 69 | $82,582.18 | $999.29 | $0.00 | $466.93 | $84,048.40 |
| 70 | $84,048.40 | $999.29 | $0.00 | $475.22 | $85,522.91 |
| 71 | $85,522.91 | $999.29 | $0.00 | $483.56 | $87,005.76 |
| 72 | $87,005.76 | $999.29 | $0.00 | $491.94 | $88,496.99 |
| 73 | $88,496.99 | $999.29 | $0.00 | $500.37 | $89,996.65 |
| 74 | $89,996.65 | $999.29 | $0.00 | $508.85 | $91,504.79 |
| 75 | $91,504.79 | $999.29 | $0.00 | $517.38 | $93,021.46 |
| 76 | $93,021.46 | $999.29 | $0.00 | $525.96 | $94,546.71 |
| 77 | $94,546.71 | $999.29 | $0.00 | $534.58 | $96,080.58 |
| 78 | $96,080.58 | $999.29 | $0.00 | $543.25 | $97,623.12 |
| 79 | $97,623.12 | $999.29 | $0.00 | $551.98 | $99,174.39 |
| 80 | $99,174.39 | $999.29 | $0.00 | $560.75 | $100,734.43 |
| 81 | $100,734.43 | $999.29 | $0.00 | $569.57 | $102,303.29 |
| 82 | $102,303.29 | $999.29 | $0.00 | $578.44 | $103,881.02 |
| 83 | $103,881.02 | $999.29 | $0.00 | $587.36 | $105,467.67 |
| 84 | $105,467.67 | $999.29 | $0.00 | $596.33 | $107,063.29 |
| 85 | $107,063.29 | $999.29 | $0.00 | $605.35 | $108,667.93 |
| 86 | $108,667.93 | $999.29 | $0.00 | $614.42 | $110,281.64 |
| 87 | $110,281.64 | $999.29 | $0.00 | $623.55 | $111,904.48 |
| 88 | $111,904.48 | $999.29 | $0.00 | $632.72 | $113,536.49 |
| 89 | $113,536.49 | $999.29 | $0.00 | $641.95 | $115,177.73 |
| 90 | $115,177.73 | $999.29 | $0.00 | $651.23 | $116,828.25 |
| 91 | $116,828.25 | $999.29 | $0.00 | $660.56 | $118,488.10 |
| 92 | $118,488.10 | $999.29 | $0.00 | $669.95 | $120,157.34 |
| 93 | $120,157.34 | $999.29 | $0.00 | $679.39 | $121,836.02 |
| 94 | $121,836.02 | $999.29 | $0.00 | $688.88 | $123,524.19 |
| 95 | $123,524.19 | $999.29 | $0.00 | $698.42 | $125,221.90 |
| 96 | $125,221.90 | $999.29 | $0.00 | $708.02 | $126,929.21 |
| 97 | $126,929.21 | $999.29 | $0.00 | $717.68 | $128,646.18 |
| 98 | $128,646.18 | $999.29 | $0.00 | $727.38 | $130,372.85 |
| 99 | $130,372.85 | $999.29 | $0.00 | $737.15 | $132,109.29 |
| 100 | $132,109.29 | $999.29 | $0.00 | $746.97 | $133,855.55 |
| 101 | $133,855.55 | $999.29 | $0.00 | $756.84 | $135,611.68 |
| 102 | $135,611.68 | $999.29 | $0.00 | $766.77 | $137,377.74 |
| 103 | $137,377.74 | $999.29 | $0.00 | $776.75 | $139,153.78 |
| 104 | $139,153.78 | $999.29 | $0.00 | $786.80 | $140,939.87 |
| 105 | $140,939.87 | $999.29 | $0.00 | $796.89 | $142,736.05 |
| 106 | $142,736.05 | $999.29 | $0.00 | $807.05 | $144,542.39 |
| 107 | $144,542.39 | $999.29 | $0.00 | $817.26 | $146,358.94 |
| 108 | $146,358.94 | $999.29 | $0.00 | $827.53 | $148,185.76 |
| 109 | $148,185.76 | $999.29 | $0.00 | $837.86 | $150,022.91 |
| 110 | $150,022.91 | $999.29 | $0.00 | $848.25 | $151,870.45 |
| 111 | $151,870.45 | $999.29 | $0.00 | $858.70 | $153,728.44 |
| 112 | $153,728.44 | $999.29 | $0.00 | $869.20 | $155,596.93 |
| 113 | $155,596.93 | $999.29 | $0.00 | $879.77 | $157,475.99 |
| 114 | $157,475.99 | $999.29 | $0.00 | $890.39 | $159,365.67 |
| 115 | $159,365.67 | $999.29 | $0.00 | $901.08 | $161,266.04 |
| 116 | $161,266.04 | $999.29 | $0.00 | $911.82 | $163,177.15 |
| 117 | $163,177.15 | $999.29 | $0.00 | $922.63 | $165,099.07 |
| 118 | $165,099.07 | $999.29 | $0.00 | $933.49 | $167,031.85 |
| 119 | $167,031.85 | $999.29 | $0.00 | $944.42 | $168,975.56 |
| 120 | $168,975.56 | $999.29 | $0.00 | $955.41 | $170,930.26 |
| 121 | $170,930.26 | $999.29 | $0.00 | $966.46 | $172,896.01 |
| 122 | $172,896.01 | $999.29 | $0.00 | $977.58 | $174,872.88 |
| 123 | $174,872.88 | $999.29 | $0.00 | $988.76 | $176,860.93 |
| 124 | $176,860.93 | $999.29 | $0.00 | $1,000.00 | $178,860.22 |
| 125 | $178,860.22 | $999.29 | $0.00 | $1,011.30 | $180,870.81 |
| 126 | $180,870.81 | $999.29 | $0.00 | $1,022.67 | $182,892.77 |
| 127 | $182,892.77 | $999.29 | $0.00 | $1,034.10 | $184,926.16 |
| 128 | $184,926.16 | $999.29 | $0.00 | $1,045.60 | $186,971.05 |
| 129 | $186,971.05 | $999.29 | $0.00 | $1,057.16 | $189,027.50 |
| 130 | $189,027.50 | $999.29 | $0.00 | $1,068.79 | $191,095.58 |
| 131 | $191,095.58 | $999.29 | $0.00 | $1,080.48 | $193,175.35 |
| 132 | $193,175.35 | $999.29 | $0.00 | $1,092.24 | $195,266.88 |
| 133 | $195,266.88 | $999.29 | $0.00 | $1,104.07 | $197,370.24 |
| 134 | $197,370.24 | $999.29 | $0.00 | $1,115.96 | $199,485.49 |
| 135 | $199,485.49 | $999.29 | $0.00 | $1,127.92 | $201,612.70 |
| 136 | $201,612.70 | $999.29 | $0.00 | $1,139.95 | $203,751.94 |
| 137 | $203,751.94 | $999.29 | $0.00 | $1,152.04 | $205,903.27 |
| 138 | $205,903.27 | $999.29 | $0.00 | $1,164.21 | $208,066.77 |
| 139 | $208,066.77 | $999.29 | $0.00 | $1,176.44 | $210,242.50 |
| 140 | $210,242.50 | $999.29 | $0.00 | $1,188.74 | $212,430.53 |
| 141 | $212,430.53 | $999.29 | $0.00 | $1,201.11 | $214,630.93 |
| 142 | $214,630.93 | $999.29 | $0.00 | $1,213.55 | $216,843.77 |
| 143 | $216,843.77 | $999.29 | $0.00 | $1,226.07 | $219,069.13 |
| 144 | $219,069.13 | $999.29 | $0.00 | $1,238.65 | $221,307.07 |
| 145 | $221,307.07 | $999.29 | $0.00 | $1,251.30 | $223,557.66 |
| 146 | $223,557.66 | $999.29 | $0.00 | $1,264.03 | $225,820.98 |
| 147 | $225,820.98 | $999.29 | $0.00 | $1,276.82 | $228,097.09 |
| 148 | $228,097.09 | $999.29 | $0.00 | $1,289.69 | $230,386.07 |
| 149 | $230,386.07 | $999.29 | $0.00 | $1,302.64 | $232,688.00 |
| 150 | $232,688.00 | $999.29 | $0.00 | $1,315.65 | $235,002.94 |
| 151 | $235,002.94 | $999.29 | $0.00 | $1,328.74 | $237,330.97 |
| 152 | $237,330.97 | $999.29 | $0.00 | $1,341.90 | $239,672.16 |
| 153 | $239,672.16 | $999.29 | $0.00 | $1,355.14 | $242,026.59 |
| 154 | $242,026.59 | $999.29 | $0.00 | $1,368.45 | $244,394.33 |
| 155 | $244,394.33 | $999.29 | $0.00 | $1,381.84 | $246,775.46 |
| 156 | $246,775.46 | $999.29 | $0.00 | $1,395.30 | $249,170.05 |
| 157 | $249,170.05 | $999.29 | $0.00 | $1,408.84 | $251,578.18 |
| 158 | $251,578.18 | $999.29 | $0.00 | $1,422.46 | $253,999.93 |
| 159 | $253,999.93 | $999.29 | $0.00 | $1,436.15 | $256,435.37 |
| 160 | $256,435.37 | $999.29 | $0.00 | $1,449.92 | $258,884.58 |
| 161 | $258,884.58 | $999.29 | $0.00 | $1,463.77 | $261,347.64 |
| 162 | $261,347.64 | $999.29 | $0.00 | $1,477.70 | $263,824.63 |
| 163 | $263,824.63 | $999.29 | $0.00 | $1,491.70 | $266,315.62 |
| 164 | $266,315.62 | $999.29 | $0.00 | $1,505.79 | $268,820.70 |
| 165 | $268,820.70 | $999.29 | $0.00 | $1,519.95 | $271,339.94 |
| 166 | $271,339.94 | $999.29 | $0.00 | $1,534.20 | $273,873.43 |
| 167 | $273,873.43 | $999.29 | $0.00 | $1,548.52 | $276,421.24 |
| 168 | $276,421.24 | $999.29 | $0.00 | $1,562.93 | $278,983.46 |
| 169 | $278,983.46 | $999.29 | $0.00 | $1,577.41 | $281,560.16 |
| 170 | $281,560.16 | $999.29 | $0.00 | $1,591.98 | $284,151.43 |
| 171 | $284,151.43 | $999.29 | $0.00 | $1,606.63 | $286,757.35 |
| 172 | $286,757.35 | $999.29 | $0.00 | $1,621.37 | $289,378.01 |
| 173 | $289,378.01 | $999.29 | $0.00 | $1,636.19 | $292,013.49 |
| 174 | $292,013.49 | $999.29 | $0.00 | $1,651.09 | $294,663.87 |
| 175 | $294,663.87 | $999.29 | $0.00 | $1,666.07 | $297,329.23 |
| 176 | $297,329.23 | $999.29 | $0.00 | $1,681.14 | $300,009.66 |
| 177 | $300,009.66 | $999.29 | $0.00 | $1,696.30 | $302,705.25 |
| 178 | $302,705.25 | $999.29 | $0.00 | $1,711.54 | $305,416.08 |
| 179 | $305,416.08 | $999.29 | $0.00 | $1,726.87 | $308,142.24 |
| 180 | $308,142.24 | $999.29 | $0.00 | $1,742.28 | $310,883.81 |
| 181 | $310,883.81 | $999.29 | $0.00 | $1,757.78 | $313,640.88 |
| 182 | $313,640.88 | $999.29 | $0.00 | $1,773.37 | $316,413.54 |
| 183 | $316,413.54 | $999.29 | $0.00 | $1,789.05 | $319,201.88 |
| 184 | $319,201.88 | $999.29 | $0.00 | $1,804.81 | $322,005.98 |
| 185 | $322,005.98 | $999.29 | $0.00 | $1,820.67 | $324,825.94 |
| 186 | $324,825.94 | $999.29 | $0.00 | $1,836.61 | $327,661.84 |
| 187 | $327,661.84 | $999.29 | $0.00 | $1,852.65 | $330,513.78 |
| 188 | $330,513.78 | $999.29 | $0.00 | $1,868.77 | $333,381.84 |
| 189 | $333,381.84 | $999.29 | $0.00 | $1,884.99 | $336,266.12 |
| 190 | $336,266.12 | $999.29 | $0.00 | $1,901.30 | $339,166.71 |
| 191 | $339,166.71 | $999.29 | $0.00 | $1,917.70 | $342,083.70 |
| 192 | $342,083.70 | $999.29 | $0.00 | $1,934.19 | $345,017.18 |
| 193 | $345,017.18 | $999.29 | $0.00 | $1,950.78 | $347,967.25 |
| 194 | $347,967.25 | $999.29 | $0.00 | $1,967.46 | $350,934.00 |
| 195 | $350,934.00 | $999.29 | $0.00 | $1,984.23 | $353,917.52 |
| 196 | $353,917.52 | $999.29 | $0.00 | $2,001.10 | $356,917.91 |
| 197 | $356,917.91 | $999.29 | $0.00 | $2,018.07 | $359,935.27 |
| 198 | $359,935.27 | $999.29 | $0.00 | $2,035.13 | $362,969.69 |
| 199 | $362,969.69 | $999.29 | $0.00 | $2,052.28 | $366,021.26 |
| 200 | $366,021.26 | $999.29 | $0.00 | $2,069.54 | $369,090.09 |
| 201 | $369,090.09 | $999.29 | $0.00 | $2,086.89 | $372,176.27 |
| 202 | $372,176.27 | $999.29 | $0.00 | $2,104.34 | $375,279.90 |
| 203 | $375,279.90 | $999.29 | $0.00 | $2,121.89 | $378,401.08 |
| 204 | $378,401.08 | $999.29 | $0.00 | $2,139.53 | $381,539.90 |
| 205 | $381,539.90 | $999.29 | $0.00 | $2,157.28 | $384,696.47 |
| 206 | $384,696.47 | $999.29 | $0.00 | $2,175.13 | $387,870.89 |
| 207 | $387,870.89 | $999.29 | $0.00 | $2,193.08 | $391,063.26 |
| 208 | $391,063.26 | $999.29 | $0.00 | $2,211.13 | $394,273.68 |
| 209 | $394,273.68 | $999.29 | $0.00 | $2,229.28 | $397,502.25 |
| 210 | $397,502.25 | $999.29 | $0.00 | $2,247.54 | $400,749.08 |
| 211 | $400,749.08 | $999.29 | $0.00 | $2,265.89 | $404,014.26 |
| 212 | $404,014.26 | $999.29 | $0.00 | $2,284.36 | $407,297.91 |
| 213 | $407,297.91 | $999.29 | $0.00 | $2,302.92 | $410,600.12 |
| 214 | $410,600.12 | $999.29 | $0.00 | $2,321.59 | $413,921.00 |
| 215 | $413,921.00 | $999.29 | $0.00 | $2,340.37 | $417,260.66 |
| 216 | $417,260.66 | $999.29 | $0.00 | $2,359.25 | $420,619.20 |
| 217 | $420,619.20 | $999.29 | $117,156.63 | $2,378.24 | $306,840.10 |
| 218 | $306,840.10 | $999.29 | $0.00 | $1,734.92 | $309,574.31 |
| 219 | $309,574.31 | $999.29 | $0.00 | $1,750.38 | $312,323.98 |
| 220 | $312,323.98 | $999.29 | $0.00 | $1,765.93 | $315,089.20 |
| 221 | $315,089.20 | $999.29 | $0.00 | $1,781.56 | $317,870.05 |
| 222 | $317,870.05 | $999.29 | $0.00 | $1,797.28 | $320,666.62 |
| 223 | $320,666.62 | $999.29 | $0.00 | $1,813.10 | $323,479.01 |
| 224 | $323,479.01 | $999.29 | $0.00 | $1,829.00 | $326,307.30 |
| 225 | $326,307.30 | $999.29 | $0.00 | $1,844.99 | $329,151.58 |
| 226 | $329,151.58 | $999.29 | $0.00 | $1,861.07 | $332,011.94 |
| 227 | $332,011.94 | $999.29 | $0.00 | $1,877.24 | $334,888.47 |
| 228 | $334,888.47 | $999.29 | $0.00 | $1,893.51 | $337,781.27 |
| 229 | $337,781.27 | $999.29 | $123,014.46 | $1,909.86 | $217,675.96 |
| 230 | $217,675.96 | $999.29 | $0.00 | $1,230.77 | $219,906.02 |
| 231 | $219,906.02 | $999.29 | $0.00 | $1,243.38 | $222,148.69 |
| 232 | $222,148.69 | $999.29 | $0.00 | $1,256.06 | $224,404.04 |
| 233 | $224,404.04 | $999.29 | $0.00 | $1,268.81 | $226,672.14 |
| 234 | $226,672.14 | $999.29 | $0.00 | $1,281.64 | $228,953.07 |
| 235 | $228,953.07 | $999.29 | $0.00 | $1,294.53 | $231,246.89 |
| 236 | $231,246.89 | $999.29 | $0.00 | $1,307.50 | $233,553.68 |
| 237 | $233,553.68 | $999.29 | $0.00 | $1,320.55 | $235,873.52 |
| 238 | $235,873.52 | $999.29 | $0.00 | $1,333.66 | $238,206.47 |
| 239 | $238,206.47 | $999.29 | $0.00 | $1,346.85 | $240,552.61 |
| 240 | $240,552.61 | $999.29 | $0.00 | $1,360.12 | $242,912.02 |
| 241 | $242,912.02 | $999.29 | $129,165.19 | $1,373.46 | $116,119.58 |
| 242 | $116,119.58 | $999.29 | $0.00 | $656.56 | $117,775.43 |
| 243 | $117,775.43 | $999.29 | $0.00 | $665.92 | $119,440.64 |
| 244 | $119,440.64 | $999.29 | $0.00 | $675.33 | $121,115.26 |
| 245 | $121,115.26 | $999.29 | $0.00 | $684.80 | $122,799.35 |
| 246 | $122,799.35 | $999.29 | $0.00 | $694.33 | $124,492.97 |
| 247 | $124,492.97 | $999.29 | $0.00 | $703.90 | $126,196.16 |
| 248 | $126,196.16 | $999.29 | $0.00 | $713.53 | $127,908.98 |
| 249 | $127,908.98 | $999.29 | $0.00 | $723.22 | $129,631.49 |
| 250 | $129,631.49 | $999.29 | $0.00 | $732.96 | $131,363.74 |
| 251 | $131,363.74 | $999.29 | $0.00 | $742.75 | $133,105.78 |
| 252 | $133,105.78 | $999.29 | $0.00 | $752.60 | $134,857.67 |
| 253 | $134,857.67 | $0.00 | $135,623.44 | $762.50 | ($3.27) |