How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $105,777 |
| Monthly savings required | $837 |
How much will it cost to send your child to Iowa Wesleyan College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $423,107.72 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $837.31 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 | $40,790.00 |
| 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 Iowa Wesleyan College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $837.31 | $0.00 | $0.00 | $837.31 |
| 2 | $837.31 | $837.31 | $0.00 | $4.73 | $1,679.35 |
| 3 | $1,679.35 | $837.31 | $0.00 | $9.50 | $2,526.16 |
| 4 | $2,526.16 | $837.31 | $0.00 | $14.28 | $3,377.75 |
| 5 | $3,377.75 | $837.31 | $0.00 | $19.10 | $4,234.16 |
| 6 | $4,234.16 | $837.31 | $0.00 | $23.94 | $5,095.41 |
| 7 | $5,095.41 | $837.31 | $0.00 | $28.81 | $5,961.53 |
| 8 | $5,961.53 | $837.31 | $0.00 | $33.71 | $6,832.55 |
| 9 | $6,832.55 | $837.31 | $0.00 | $38.63 | $7,708.49 |
| 10 | $7,708.49 | $837.31 | $0.00 | $43.58 | $8,589.38 |
| 11 | $8,589.38 | $837.31 | $0.00 | $48.57 | $9,475.26 |
| 12 | $9,475.26 | $837.31 | $0.00 | $53.57 | $10,366.14 |
| 13 | $10,366.14 | $837.31 | $0.00 | $58.61 | $11,262.06 |
| 14 | $11,262.06 | $837.31 | $0.00 | $63.68 | $12,163.05 |
| 15 | $12,163.05 | $837.31 | $0.00 | $68.77 | $13,069.13 |
| 16 | $13,069.13 | $837.31 | $0.00 | $73.89 | $13,980.33 |
| 17 | $13,980.33 | $837.31 | $0.00 | $79.05 | $14,896.69 |
| 18 | $14,896.69 | $837.31 | $0.00 | $84.23 | $15,818.23 |
| 19 | $15,818.23 | $837.31 | $0.00 | $89.44 | $16,744.98 |
| 20 | $16,744.98 | $837.31 | $0.00 | $94.68 | $17,676.97 |
| 21 | $17,676.97 | $837.31 | $0.00 | $99.95 | $18,614.23 |
| 22 | $18,614.23 | $837.31 | $0.00 | $105.25 | $19,556.79 |
| 23 | $19,556.79 | $837.31 | $0.00 | $110.58 | $20,504.68 |
| 24 | $20,504.68 | $837.31 | $0.00 | $115.94 | $21,457.93 |
| 25 | $21,457.93 | $837.31 | $0.00 | $121.33 | $22,416.57 |
| 26 | $22,416.57 | $837.31 | $0.00 | $126.75 | $23,380.63 |
| 27 | $23,380.63 | $837.31 | $0.00 | $132.20 | $24,350.14 |
| 28 | $24,350.14 | $837.31 | $0.00 | $137.68 | $25,325.13 |
| 29 | $25,325.13 | $837.31 | $0.00 | $143.19 | $26,305.63 |
| 30 | $26,305.63 | $837.31 | $0.00 | $148.74 | $27,291.68 |
| 31 | $27,291.68 | $837.31 | $0.00 | $154.31 | $28,283.30 |
| 32 | $28,283.30 | $837.31 | $0.00 | $159.92 | $29,280.53 |
| 33 | $29,280.53 | $837.31 | $0.00 | $165.56 | $30,283.40 |
| 34 | $30,283.40 | $837.31 | $0.00 | $171.23 | $31,291.94 |
| 35 | $31,291.94 | $837.31 | $0.00 | $176.93 | $32,306.18 |
| 36 | $32,306.18 | $837.31 | $0.00 | $182.66 | $33,326.15 |
| 37 | $33,326.15 | $837.31 | $0.00 | $188.43 | $34,351.89 |
| 38 | $34,351.89 | $837.31 | $0.00 | $194.23 | $35,383.43 |
| 39 | $35,383.43 | $837.31 | $0.00 | $200.06 | $36,420.80 |
| 40 | $36,420.80 | $837.31 | $0.00 | $205.93 | $37,464.04 |
| 41 | $37,464.04 | $837.31 | $0.00 | $211.83 | $38,513.18 |
| 42 | $38,513.18 | $837.31 | $0.00 | $217.76 | $39,568.25 |
| 43 | $39,568.25 | $837.31 | $0.00 | $223.72 | $40,629.28 |
| 44 | $40,629.28 | $837.31 | $0.00 | $229.72 | $41,696.31 |
| 45 | $41,696.31 | $837.31 | $0.00 | $235.76 | $42,769.38 |
| 46 | $42,769.38 | $837.31 | $0.00 | $241.82 | $43,848.51 |
| 47 | $43,848.51 | $837.31 | $0.00 | $247.93 | $44,933.75 |
| 48 | $44,933.75 | $837.31 | $0.00 | $254.06 | $46,025.12 |
| 49 | $46,025.12 | $837.31 | $0.00 | $260.23 | $47,122.66 |
| 50 | $47,122.66 | $837.31 | $0.00 | $266.44 | $48,226.41 |
| 51 | $48,226.41 | $837.31 | $0.00 | $272.68 | $49,336.40 |
| 52 | $49,336.40 | $837.31 | $0.00 | $278.96 | $50,452.67 |
| 53 | $50,452.67 | $837.31 | $0.00 | $285.27 | $51,575.25 |
| 54 | $51,575.25 | $837.31 | $0.00 | $291.61 | $52,704.17 |
| 55 | $52,704.17 | $837.31 | $0.00 | $298.00 | $53,839.48 |
| 56 | $53,839.48 | $837.31 | $0.00 | $304.42 | $54,981.21 |
| 57 | $54,981.21 | $837.31 | $0.00 | $310.87 | $56,129.39 |
| 58 | $56,129.39 | $837.31 | $0.00 | $317.36 | $57,284.06 |
| 59 | $57,284.06 | $837.31 | $0.00 | $323.89 | $58,445.26 |
| 60 | $58,445.26 | $837.31 | $0.00 | $330.46 | $59,613.03 |
| 61 | $59,613.03 | $837.31 | $0.00 | $337.06 | $60,787.40 |
| 62 | $60,787.40 | $837.31 | $0.00 | $343.70 | $61,968.41 |
| 63 | $61,968.41 | $837.31 | $0.00 | $350.38 | $63,156.10 |
| 64 | $63,156.10 | $837.31 | $0.00 | $357.09 | $64,350.50 |
| 65 | $64,350.50 | $837.31 | $0.00 | $363.85 | $65,551.66 |
| 66 | $65,551.66 | $837.31 | $0.00 | $370.64 | $66,759.61 |
| 67 | $66,759.61 | $837.31 | $0.00 | $377.47 | $67,974.39 |
| 68 | $67,974.39 | $837.31 | $0.00 | $384.34 | $69,196.04 |
| 69 | $69,196.04 | $837.31 | $0.00 | $391.24 | $70,424.59 |
| 70 | $70,424.59 | $837.31 | $0.00 | $398.19 | $71,660.09 |
| 71 | $71,660.09 | $837.31 | $0.00 | $405.18 | $72,902.58 |
| 72 | $72,902.58 | $837.31 | $0.00 | $412.20 | $74,152.09 |
| 73 | $74,152.09 | $837.31 | $0.00 | $419.27 | $75,408.67 |
| 74 | $75,408.67 | $837.31 | $0.00 | $426.37 | $76,672.35 |
| 75 | $76,672.35 | $837.31 | $0.00 | $433.52 | $77,943.18 |
| 76 | $77,943.18 | $837.31 | $0.00 | $440.70 | $79,221.19 |
| 77 | $79,221.19 | $837.31 | $0.00 | $447.93 | $80,506.43 |
| 78 | $80,506.43 | $837.31 | $0.00 | $455.20 | $81,798.94 |
| 79 | $81,798.94 | $837.31 | $0.00 | $462.50 | $83,098.75 |
| 80 | $83,098.75 | $837.31 | $0.00 | $469.85 | $84,405.91 |
| 81 | $84,405.91 | $837.31 | $0.00 | $477.24 | $85,720.46 |
| 82 | $85,720.46 | $837.31 | $0.00 | $484.68 | $87,042.45 |
| 83 | $87,042.45 | $837.31 | $0.00 | $492.15 | $88,371.91 |
| 84 | $88,371.91 | $837.31 | $0.00 | $499.67 | $89,708.89 |
| 85 | $89,708.89 | $837.31 | $0.00 | $507.23 | $91,053.43 |
| 86 | $91,053.43 | $837.31 | $0.00 | $514.83 | $92,405.57 |
| 87 | $92,405.57 | $837.31 | $0.00 | $522.47 | $93,765.35 |
| 88 | $93,765.35 | $837.31 | $0.00 | $530.16 | $95,132.82 |
| 89 | $95,132.82 | $837.31 | $0.00 | $537.89 | $96,508.02 |
| 90 | $96,508.02 | $837.31 | $0.00 | $545.67 | $97,891.00 |
| 91 | $97,891.00 | $837.31 | $0.00 | $553.49 | $99,281.80 |
| 92 | $99,281.80 | $837.31 | $0.00 | $561.35 | $100,680.46 |
| 93 | $100,680.46 | $837.31 | $0.00 | $569.26 | $102,087.03 |
| 94 | $102,087.03 | $837.31 | $0.00 | $577.21 | $103,501.55 |
| 95 | $103,501.55 | $837.31 | $0.00 | $585.21 | $104,924.07 |
| 96 | $104,924.07 | $837.31 | $0.00 | $593.26 | $106,354.64 |
| 97 | $106,354.64 | $837.31 | $0.00 | $601.34 | $107,793.29 |
| 98 | $107,793.29 | $837.31 | $0.00 | $609.48 | $109,240.08 |
| 99 | $109,240.08 | $837.31 | $0.00 | $617.66 | $110,695.05 |
| 100 | $110,695.05 | $837.31 | $0.00 | $625.89 | $112,158.25 |
| 101 | $112,158.25 | $837.31 | $0.00 | $634.16 | $113,629.72 |
| 102 | $113,629.72 | $837.31 | $0.00 | $642.48 | $115,109.51 |
| 103 | $115,109.51 | $837.31 | $0.00 | $650.85 | $116,597.67 |
| 104 | $116,597.67 | $837.31 | $0.00 | $659.26 | $118,094.24 |
| 105 | $118,094.24 | $837.31 | $0.00 | $667.72 | $119,599.27 |
| 106 | $119,599.27 | $837.31 | $0.00 | $676.23 | $121,112.81 |
| 107 | $121,112.81 | $837.31 | $0.00 | $684.79 | $122,634.91 |
| 108 | $122,634.91 | $837.31 | $0.00 | $693.40 | $124,165.62 |
| 109 | $124,165.62 | $837.31 | $0.00 | $702.05 | $125,704.98 |
| 110 | $125,704.98 | $837.31 | $0.00 | $710.75 | $127,253.04 |
| 111 | $127,253.04 | $837.31 | $0.00 | $719.51 | $128,809.86 |
| 112 | $128,809.86 | $837.31 | $0.00 | $728.31 | $130,375.48 |
| 113 | $130,375.48 | $837.31 | $0.00 | $737.16 | $131,949.95 |
| 114 | $131,949.95 | $837.31 | $0.00 | $746.06 | $133,533.32 |
| 115 | $133,533.32 | $837.31 | $0.00 | $755.02 | $135,125.65 |
| 116 | $135,125.65 | $837.31 | $0.00 | $764.02 | $136,726.98 |
| 117 | $136,726.98 | $837.31 | $0.00 | $773.07 | $138,337.36 |
| 118 | $138,337.36 | $837.31 | $0.00 | $782.18 | $139,956.85 |
| 119 | $139,956.85 | $837.31 | $0.00 | $791.34 | $141,585.50 |
| 120 | $141,585.50 | $837.31 | $0.00 | $800.55 | $143,223.36 |
| 121 | $143,223.36 | $837.31 | $0.00 | $809.81 | $144,870.48 |
| 122 | $144,870.48 | $837.31 | $0.00 | $819.12 | $146,526.91 |
| 123 | $146,526.91 | $837.31 | $0.00 | $828.48 | $148,192.70 |
| 124 | $148,192.70 | $837.31 | $0.00 | $837.90 | $149,867.91 |
| 125 | $149,867.91 | $837.31 | $0.00 | $847.37 | $151,552.59 |
| 126 | $151,552.59 | $837.31 | $0.00 | $856.90 | $153,246.80 |
| 127 | $153,246.80 | $837.31 | $0.00 | $866.48 | $154,950.59 |
| 128 | $154,950.59 | $837.31 | $0.00 | $876.11 | $156,664.01 |
| 129 | $156,664.01 | $837.31 | $0.00 | $885.80 | $158,387.12 |
| 130 | $158,387.12 | $837.31 | $0.00 | $895.54 | $160,119.97 |
| 131 | $160,119.97 | $837.31 | $0.00 | $905.34 | $161,862.62 |
| 132 | $161,862.62 | $837.31 | $0.00 | $915.19 | $163,615.12 |
| 133 | $163,615.12 | $837.31 | $0.00 | $925.10 | $165,377.53 |
| 134 | $165,377.53 | $837.31 | $0.00 | $935.07 | $167,149.91 |
| 135 | $167,149.91 | $837.31 | $0.00 | $945.09 | $168,932.31 |
| 136 | $168,932.31 | $837.31 | $0.00 | $955.17 | $170,724.79 |
| 137 | $170,724.79 | $837.31 | $0.00 | $965.30 | $172,527.40 |
| 138 | $172,527.40 | $837.31 | $0.00 | $975.50 | $174,340.21 |
| 139 | $174,340.21 | $837.31 | $0.00 | $985.74 | $176,163.26 |
| 140 | $176,163.26 | $837.31 | $0.00 | $996.05 | $177,996.62 |
| 141 | $177,996.62 | $837.31 | $0.00 | $1,006.42 | $179,840.35 |
| 142 | $179,840.35 | $837.31 | $0.00 | $1,016.84 | $181,694.50 |
| 143 | $181,694.50 | $837.31 | $0.00 | $1,027.33 | $183,559.14 |
| 144 | $183,559.14 | $837.31 | $0.00 | $1,037.87 | $185,434.32 |
| 145 | $185,434.32 | $837.31 | $0.00 | $1,048.47 | $187,320.10 |
| 146 | $187,320.10 | $837.31 | $0.00 | $1,059.14 | $189,216.55 |
| 147 | $189,216.55 | $837.31 | $0.00 | $1,069.86 | $191,123.72 |
| 148 | $191,123.72 | $837.31 | $0.00 | $1,080.64 | $193,041.67 |
| 149 | $193,041.67 | $837.31 | $0.00 | $1,091.49 | $194,970.47 |
| 150 | $194,970.47 | $837.31 | $0.00 | $1,102.39 | $196,910.17 |
| 151 | $196,910.17 | $837.31 | $0.00 | $1,113.36 | $198,860.84 |
| 152 | $198,860.84 | $837.31 | $0.00 | $1,124.39 | $200,822.54 |
| 153 | $200,822.54 | $837.31 | $0.00 | $1,135.48 | $202,795.33 |
| 154 | $202,795.33 | $837.31 | $0.00 | $1,146.63 | $204,779.27 |
| 155 | $204,779.27 | $837.31 | $0.00 | $1,157.85 | $206,774.43 |
| 156 | $206,774.43 | $837.31 | $0.00 | $1,169.13 | $208,780.87 |
| 157 | $208,780.87 | $837.31 | $0.00 | $1,180.48 | $210,798.66 |
| 158 | $210,798.66 | $837.31 | $0.00 | $1,191.89 | $212,827.86 |
| 159 | $212,827.86 | $837.31 | $0.00 | $1,203.36 | $214,868.53 |
| 160 | $214,868.53 | $837.31 | $0.00 | $1,214.90 | $216,920.74 |
| 161 | $216,920.74 | $837.31 | $0.00 | $1,226.50 | $218,984.55 |
| 162 | $218,984.55 | $837.31 | $0.00 | $1,238.17 | $221,060.03 |
| 163 | $221,060.03 | $837.31 | $0.00 | $1,249.91 | $223,147.25 |
| 164 | $223,147.25 | $837.31 | $0.00 | $1,261.71 | $225,246.27 |
| 165 | $225,246.27 | $837.31 | $0.00 | $1,273.58 | $227,357.16 |
| 166 | $227,357.16 | $837.31 | $0.00 | $1,285.51 | $229,479.98 |
| 167 | $229,479.98 | $837.31 | $0.00 | $1,297.51 | $231,614.80 |
| 168 | $231,614.80 | $837.31 | $0.00 | $1,309.58 | $233,761.69 |
| 169 | $233,761.69 | $837.31 | $0.00 | $1,321.72 | $235,920.72 |
| 170 | $235,920.72 | $837.31 | $0.00 | $1,333.93 | $238,091.96 |
| 171 | $238,091.96 | $837.31 | $0.00 | $1,346.21 | $240,275.48 |
| 172 | $240,275.48 | $837.31 | $0.00 | $1,358.55 | $242,471.34 |
| 173 | $242,471.34 | $837.31 | $0.00 | $1,370.97 | $244,679.62 |
| 174 | $244,679.62 | $837.31 | $0.00 | $1,383.45 | $246,900.38 |
| 175 | $246,900.38 | $837.31 | $0.00 | $1,396.01 | $249,133.70 |
| 176 | $249,133.70 | $837.31 | $0.00 | $1,408.64 | $251,379.65 |
| 177 | $251,379.65 | $837.31 | $0.00 | $1,421.34 | $253,638.30 |
| 178 | $253,638.30 | $837.31 | $0.00 | $1,434.11 | $255,909.72 |
| 179 | $255,909.72 | $837.31 | $0.00 | $1,446.95 | $258,193.98 |
| 180 | $258,193.98 | $837.31 | $0.00 | $1,459.87 | $260,491.16 |
| 181 | $260,491.16 | $837.31 | $0.00 | $1,472.85 | $262,801.32 |
| 182 | $262,801.32 | $837.31 | $0.00 | $1,485.92 | $265,124.55 |
| 183 | $265,124.55 | $837.31 | $0.00 | $1,499.05 | $267,460.91 |
| 184 | $267,460.91 | $837.31 | $0.00 | $1,512.26 | $269,810.48 |
| 185 | $269,810.48 | $837.31 | $0.00 | $1,525.55 | $272,173.34 |
| 186 | $272,173.34 | $837.31 | $0.00 | $1,538.91 | $274,549.56 |
| 187 | $274,549.56 | $837.31 | $0.00 | $1,552.34 | $276,939.21 |
| 188 | $276,939.21 | $837.31 | $0.00 | $1,565.85 | $279,342.37 |
| 189 | $279,342.37 | $837.31 | $0.00 | $1,579.44 | $281,759.12 |
| 190 | $281,759.12 | $837.31 | $0.00 | $1,593.11 | $284,189.54 |
| 191 | $284,189.54 | $837.31 | $0.00 | $1,606.85 | $286,633.70 |
| 192 | $286,633.70 | $837.31 | $0.00 | $1,620.67 | $289,091.68 |
| 193 | $289,091.68 | $837.31 | $0.00 | $1,634.57 | $291,563.56 |
| 194 | $291,563.56 | $837.31 | $0.00 | $1,648.54 | $294,049.41 |
| 195 | $294,049.41 | $837.31 | $0.00 | $1,662.60 | $296,549.32 |
| 196 | $296,549.32 | $837.31 | $0.00 | $1,676.73 | $299,063.36 |
| 197 | $299,063.36 | $837.31 | $0.00 | $1,690.95 | $301,591.62 |
| 198 | $301,591.62 | $837.31 | $0.00 | $1,705.24 | $304,134.17 |
| 199 | $304,134.17 | $837.31 | $0.00 | $1,719.62 | $306,691.10 |
| 200 | $306,691.10 | $837.31 | $0.00 | $1,734.08 | $309,262.49 |
| 201 | $309,262.49 | $837.31 | $0.00 | $1,748.62 | $311,848.42 |
| 202 | $311,848.42 | $837.31 | $0.00 | $1,763.24 | $314,448.97 |
| 203 | $314,448.97 | $837.31 | $0.00 | $1,777.94 | $317,064.22 |
| 204 | $317,064.22 | $837.31 | $0.00 | $1,792.73 | $319,694.26 |
| 205 | $319,694.26 | $837.31 | $0.00 | $1,807.60 | $322,339.17 |
| 206 | $322,339.17 | $837.31 | $0.00 | $1,822.55 | $324,999.03 |
| 207 | $324,999.03 | $837.31 | $0.00 | $1,837.59 | $327,673.93 |
| 208 | $327,673.93 | $837.31 | $0.00 | $1,852.72 | $330,363.96 |
| 209 | $330,363.96 | $837.31 | $0.00 | $1,867.93 | $333,069.20 |
| 210 | $333,069.20 | $837.31 | $0.00 | $1,883.22 | $335,789.73 |
| 211 | $335,789.73 | $837.31 | $0.00 | $1,898.60 | $338,525.64 |
| 212 | $338,525.64 | $837.31 | $0.00 | $1,914.07 | $341,277.02 |
| 213 | $341,277.02 | $837.31 | $0.00 | $1,929.63 | $344,043.96 |
| 214 | $344,043.96 | $837.31 | $0.00 | $1,945.27 | $346,826.54 |
| 215 | $346,826.54 | $837.31 | $0.00 | $1,961.01 | $349,624.86 |
| 216 | $349,624.86 | $837.31 | $0.00 | $1,976.83 | $352,439.00 |
| 217 | $352,439.00 | $837.31 | $98,166.00 | $1,992.74 | $257,103.05 |
| 218 | $257,103.05 | $837.31 | $0.00 | $1,453.70 | $259,394.06 |
| 219 | $259,394.06 | $837.31 | $0.00 | $1,466.65 | $261,698.02 |
| 220 | $261,698.02 | $837.31 | $0.00 | $1,479.68 | $264,015.01 |
| 221 | $264,015.01 | $837.31 | $0.00 | $1,492.78 | $266,345.10 |
| 222 | $266,345.10 | $837.31 | $0.00 | $1,505.95 | $268,688.36 |
| 223 | $268,688.36 | $837.31 | $0.00 | $1,519.20 | $271,044.87 |
| 224 | $271,044.87 | $837.31 | $0.00 | $1,532.53 | $273,414.71 |
| 225 | $273,414.71 | $837.31 | $0.00 | $1,545.93 | $275,797.95 |
| 226 | $275,797.95 | $837.31 | $0.00 | $1,559.40 | $278,194.66 |
| 227 | $278,194.66 | $837.31 | $0.00 | $1,572.95 | $280,604.92 |
| 228 | $280,604.92 | $837.31 | $0.00 | $1,586.58 | $283,028.81 |
| 229 | $283,028.81 | $837.31 | $103,074.30 | $1,600.29 | $182,392.11 |
| 230 | $182,392.11 | $837.31 | $0.00 | $1,031.27 | $184,260.69 |
| 231 | $184,260.69 | $837.31 | $0.00 | $1,041.84 | $186,139.84 |
| 232 | $186,139.84 | $837.31 | $0.00 | $1,052.46 | $188,029.61 |
| 233 | $188,029.61 | $837.31 | $0.00 | $1,063.15 | $189,930.07 |
| 234 | $189,930.07 | $837.31 | $0.00 | $1,073.89 | $191,841.27 |
| 235 | $191,841.27 | $837.31 | $0.00 | $1,084.70 | $193,763.28 |
| 236 | $193,763.28 | $837.31 | $0.00 | $1,095.57 | $195,696.16 |
| 237 | $195,696.16 | $837.31 | $0.00 | $1,106.49 | $197,639.96 |
| 238 | $197,639.96 | $837.31 | $0.00 | $1,117.49 | $199,594.76 |
| 239 | $199,594.76 | $837.31 | $0.00 | $1,128.54 | $201,560.61 |
| 240 | $201,560.61 | $837.31 | $0.00 | $1,139.65 | $203,537.57 |
| 241 | $203,537.57 | $837.31 | $108,228.01 | $1,150.83 | $97,297.70 |
| 242 | $97,297.70 | $837.31 | $0.00 | $550.14 | $98,685.15 |
| 243 | $98,685.15 | $837.31 | $0.00 | $557.98 | $100,080.44 |
| 244 | $100,080.44 | $837.31 | $0.00 | $565.87 | $101,483.62 |
| 245 | $101,483.62 | $837.31 | $0.00 | $573.80 | $102,894.73 |
| 246 | $102,894.73 | $837.31 | $0.00 | $581.78 | $104,313.82 |
| 247 | $104,313.82 | $837.31 | $0.00 | $589.81 | $105,740.94 |
| 248 | $105,740.94 | $837.31 | $0.00 | $597.87 | $107,176.12 |
| 249 | $107,176.12 | $837.31 | $0.00 | $605.99 | $108,619.42 |
| 250 | $108,619.42 | $837.31 | $0.00 | $614.15 | $110,070.88 |
| 251 | $110,070.88 | $837.31 | $0.00 | $622.36 | $111,530.55 |
| 252 | $111,530.55 | $837.31 | $0.00 | $630.61 | $112,998.47 |
| 253 | $112,998.47 | $0.00 | $113,639.41 | $638.91 | ($2.03) |