How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $99,813 |
| Monthly savings required | $790 |
How much will it cost to send your child to Barclay College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $399,250.22 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $790.11 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 | $38,490.00 |
| 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 Barclay College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $790.11 | $0.00 | $0.00 | $790.11 |
| 2 | $790.11 | $790.11 | $0.00 | $4.47 | $1,584.69 |
| 3 | $1,584.69 | $790.11 | $0.00 | $8.96 | $2,383.76 |
| 4 | $2,383.76 | $790.11 | $0.00 | $13.48 | $3,187.35 |
| 5 | $3,187.35 | $790.11 | $0.00 | $18.02 | $3,995.48 |
| 6 | $3,995.48 | $790.11 | $0.00 | $22.59 | $4,808.18 |
| 7 | $4,808.18 | $790.11 | $0.00 | $27.19 | $5,625.48 |
| 8 | $5,625.48 | $790.11 | $0.00 | $31.81 | $6,447.40 |
| 9 | $6,447.40 | $790.11 | $0.00 | $36.45 | $7,273.96 |
| 10 | $7,273.96 | $790.11 | $0.00 | $41.13 | $8,105.20 |
| 11 | $8,105.20 | $790.11 | $0.00 | $45.83 | $8,941.14 |
| 12 | $8,941.14 | $790.11 | $0.00 | $50.55 | $9,781.80 |
| 13 | $9,781.80 | $790.11 | $0.00 | $55.31 | $10,627.22 |
| 14 | $10,627.22 | $790.11 | $0.00 | $60.09 | $11,477.42 |
| 15 | $11,477.42 | $790.11 | $0.00 | $64.90 | $12,332.43 |
| 16 | $12,332.43 | $790.11 | $0.00 | $69.73 | $13,192.27 |
| 17 | $13,192.27 | $790.11 | $0.00 | $74.59 | $14,056.97 |
| 18 | $14,056.97 | $790.11 | $0.00 | $79.48 | $14,926.56 |
| 19 | $14,926.56 | $790.11 | $0.00 | $84.40 | $15,801.07 |
| 20 | $15,801.07 | $790.11 | $0.00 | $89.34 | $16,680.52 |
| 21 | $16,680.52 | $790.11 | $0.00 | $94.31 | $17,564.94 |
| 22 | $17,564.94 | $790.11 | $0.00 | $99.31 | $18,454.36 |
| 23 | $18,454.36 | $790.11 | $0.00 | $104.34 | $19,348.81 |
| 24 | $19,348.81 | $790.11 | $0.00 | $109.40 | $20,248.32 |
| 25 | $20,248.32 | $790.11 | $0.00 | $114.49 | $21,152.92 |
| 26 | $21,152.92 | $790.11 | $0.00 | $119.60 | $22,062.63 |
| 27 | $22,062.63 | $790.11 | $0.00 | $124.75 | $22,977.49 |
| 28 | $22,977.49 | $790.11 | $0.00 | $129.92 | $23,897.52 |
| 29 | $23,897.52 | $790.11 | $0.00 | $135.12 | $24,822.75 |
| 30 | $24,822.75 | $790.11 | $0.00 | $140.35 | $25,753.21 |
| 31 | $25,753.21 | $790.11 | $0.00 | $145.61 | $26,688.93 |
| 32 | $26,688.93 | $790.11 | $0.00 | $150.90 | $27,629.94 |
| 33 | $27,629.94 | $790.11 | $0.00 | $156.22 | $28,576.27 |
| 34 | $28,576.27 | $790.11 | $0.00 | $161.57 | $29,527.95 |
| 35 | $29,527.95 | $790.11 | $0.00 | $166.96 | $30,485.02 |
| 36 | $30,485.02 | $790.11 | $0.00 | $172.37 | $31,447.50 |
| 37 | $31,447.50 | $790.11 | $0.00 | $177.81 | $32,415.42 |
| 38 | $32,415.42 | $790.11 | $0.00 | $183.28 | $33,388.81 |
| 39 | $33,388.81 | $790.11 | $0.00 | $188.79 | $34,367.71 |
| 40 | $34,367.71 | $790.11 | $0.00 | $194.32 | $35,352.14 |
| 41 | $35,352.14 | $790.11 | $0.00 | $199.89 | $36,342.14 |
| 42 | $36,342.14 | $790.11 | $0.00 | $205.48 | $37,337.73 |
| 43 | $37,337.73 | $790.11 | $0.00 | $211.11 | $38,338.95 |
| 44 | $38,338.95 | $790.11 | $0.00 | $216.77 | $39,345.83 |
| 45 | $39,345.83 | $790.11 | $0.00 | $222.47 | $40,358.41 |
| 46 | $40,358.41 | $790.11 | $0.00 | $228.19 | $41,376.71 |
| 47 | $41,376.71 | $790.11 | $0.00 | $233.95 | $42,400.77 |
| 48 | $42,400.77 | $790.11 | $0.00 | $239.74 | $43,430.62 |
| 49 | $43,430.62 | $790.11 | $0.00 | $245.56 | $44,466.29 |
| 50 | $44,466.29 | $790.11 | $0.00 | $251.42 | $45,507.82 |
| 51 | $45,507.82 | $790.11 | $0.00 | $257.31 | $46,555.24 |
| 52 | $46,555.24 | $790.11 | $0.00 | $263.23 | $47,608.58 |
| 53 | $47,608.58 | $790.11 | $0.00 | $269.19 | $48,667.88 |
| 54 | $48,667.88 | $790.11 | $0.00 | $275.18 | $49,733.17 |
| 55 | $49,733.17 | $790.11 | $0.00 | $281.20 | $50,804.48 |
| 56 | $50,804.48 | $790.11 | $0.00 | $287.26 | $51,881.85 |
| 57 | $51,881.85 | $790.11 | $0.00 | $293.35 | $52,965.31 |
| 58 | $52,965.31 | $790.11 | $0.00 | $299.47 | $54,054.89 |
| 59 | $54,054.89 | $790.11 | $0.00 | $305.63 | $55,150.63 |
| 60 | $55,150.63 | $790.11 | $0.00 | $311.83 | $56,252.57 |
| 61 | $56,252.57 | $790.11 | $0.00 | $318.06 | $57,360.74 |
| 62 | $57,360.74 | $790.11 | $0.00 | $324.33 | $58,475.18 |
| 63 | $58,475.18 | $790.11 | $0.00 | $330.63 | $59,595.92 |
| 64 | $59,595.92 | $790.11 | $0.00 | $336.96 | $60,722.99 |
| 65 | $60,722.99 | $790.11 | $0.00 | $343.34 | $61,856.44 |
| 66 | $61,856.44 | $790.11 | $0.00 | $349.75 | $62,996.30 |
| 67 | $62,996.30 | $790.11 | $0.00 | $356.19 | $64,142.60 |
| 68 | $64,142.60 | $790.11 | $0.00 | $362.67 | $65,295.38 |
| 69 | $65,295.38 | $790.11 | $0.00 | $369.19 | $66,454.68 |
| 70 | $66,454.68 | $790.11 | $0.00 | $375.74 | $67,620.53 |
| 71 | $67,620.53 | $790.11 | $0.00 | $382.34 | $68,792.98 |
| 72 | $68,792.98 | $790.11 | $0.00 | $388.97 | $69,972.06 |
| 73 | $69,972.06 | $790.11 | $0.00 | $395.63 | $71,157.80 |
| 74 | $71,157.80 | $790.11 | $0.00 | $402.34 | $72,350.25 |
| 75 | $72,350.25 | $790.11 | $0.00 | $409.08 | $73,549.44 |
| 76 | $73,549.44 | $790.11 | $0.00 | $415.86 | $74,755.41 |
| 77 | $74,755.41 | $790.11 | $0.00 | $422.68 | $75,968.20 |
| 78 | $75,968.20 | $790.11 | $0.00 | $429.54 | $77,187.85 |
| 79 | $77,187.85 | $790.11 | $0.00 | $436.43 | $78,414.39 |
| 80 | $78,414.39 | $790.11 | $0.00 | $443.37 | $79,647.87 |
| 81 | $79,647.87 | $790.11 | $0.00 | $450.34 | $80,888.32 |
| 82 | $80,888.32 | $790.11 | $0.00 | $457.35 | $82,135.78 |
| 83 | $82,135.78 | $790.11 | $0.00 | $464.41 | $83,390.30 |
| 84 | $83,390.30 | $790.11 | $0.00 | $471.50 | $84,651.91 |
| 85 | $84,651.91 | $790.11 | $0.00 | $478.63 | $85,920.65 |
| 86 | $85,920.65 | $790.11 | $0.00 | $485.81 | $87,196.57 |
| 87 | $87,196.57 | $790.11 | $0.00 | $493.02 | $88,479.70 |
| 88 | $88,479.70 | $790.11 | $0.00 | $500.28 | $89,770.09 |
| 89 | $89,770.09 | $790.11 | $0.00 | $507.57 | $91,067.77 |
| 90 | $91,067.77 | $790.11 | $0.00 | $514.91 | $92,372.79 |
| 91 | $92,372.79 | $790.11 | $0.00 | $522.29 | $93,685.19 |
| 92 | $93,685.19 | $790.11 | $0.00 | $529.71 | $95,005.01 |
| 93 | $95,005.01 | $790.11 | $0.00 | $537.17 | $96,332.29 |
| 94 | $96,332.29 | $790.11 | $0.00 | $544.68 | $97,667.08 |
| 95 | $97,667.08 | $790.11 | $0.00 | $552.22 | $99,009.41 |
| 96 | $99,009.41 | $790.11 | $0.00 | $559.81 | $100,359.33 |
| 97 | $100,359.33 | $790.11 | $0.00 | $567.45 | $101,716.89 |
| 98 | $101,716.89 | $790.11 | $0.00 | $575.12 | $103,082.12 |
| 99 | $103,082.12 | $790.11 | $0.00 | $582.84 | $104,455.07 |
| 100 | $104,455.07 | $790.11 | $0.00 | $590.60 | $105,835.78 |
| 101 | $105,835.78 | $790.11 | $0.00 | $598.41 | $107,224.30 |
| 102 | $107,224.30 | $790.11 | $0.00 | $606.26 | $108,620.67 |
| 103 | $108,620.67 | $790.11 | $0.00 | $614.16 | $110,024.94 |
| 104 | $110,024.94 | $790.11 | $0.00 | $622.10 | $111,437.15 |
| 105 | $111,437.15 | $790.11 | $0.00 | $630.08 | $112,857.34 |
| 106 | $112,857.34 | $790.11 | $0.00 | $638.11 | $114,285.56 |
| 107 | $114,285.56 | $790.11 | $0.00 | $646.19 | $115,721.86 |
| 108 | $115,721.86 | $790.11 | $0.00 | $654.31 | $117,166.28 |
| 109 | $117,166.28 | $790.11 | $0.00 | $662.48 | $118,618.87 |
| 110 | $118,618.87 | $790.11 | $0.00 | $670.69 | $120,079.67 |
| 111 | $120,079.67 | $790.11 | $0.00 | $678.95 | $121,548.73 |
| 112 | $121,548.73 | $790.11 | $0.00 | $687.25 | $123,026.09 |
| 113 | $123,026.09 | $790.11 | $0.00 | $695.61 | $124,511.81 |
| 114 | $124,511.81 | $790.11 | $0.00 | $704.01 | $126,005.93 |
| 115 | $126,005.93 | $790.11 | $0.00 | $712.46 | $127,508.50 |
| 116 | $127,508.50 | $790.11 | $0.00 | $720.95 | $129,019.56 |
| 117 | $129,019.56 | $790.11 | $0.00 | $729.50 | $130,539.17 |
| 118 | $130,539.17 | $790.11 | $0.00 | $738.09 | $132,067.37 |
| 119 | $132,067.37 | $790.11 | $0.00 | $746.73 | $133,604.21 |
| 120 | $133,604.21 | $790.11 | $0.00 | $755.42 | $135,149.74 |
| 121 | $135,149.74 | $790.11 | $0.00 | $764.16 | $136,704.01 |
| 122 | $136,704.01 | $790.11 | $0.00 | $772.94 | $138,267.06 |
| 123 | $138,267.06 | $790.11 | $0.00 | $781.78 | $139,838.95 |
| 124 | $139,838.95 | $790.11 | $0.00 | $790.67 | $141,419.73 |
| 125 | $141,419.73 | $790.11 | $0.00 | $799.61 | $143,009.45 |
| 126 | $143,009.45 | $790.11 | $0.00 | $808.60 | $144,608.16 |
| 127 | $144,608.16 | $790.11 | $0.00 | $817.64 | $146,215.91 |
| 128 | $146,215.91 | $790.11 | $0.00 | $826.73 | $147,832.75 |
| 129 | $147,832.75 | $790.11 | $0.00 | $835.87 | $149,458.73 |
| 130 | $149,458.73 | $790.11 | $0.00 | $845.06 | $151,093.90 |
| 131 | $151,093.90 | $790.11 | $0.00 | $854.31 | $152,738.32 |
| 132 | $152,738.32 | $790.11 | $0.00 | $863.60 | $154,392.03 |
| 133 | $154,392.03 | $790.11 | $0.00 | $872.95 | $156,055.09 |
| 134 | $156,055.09 | $790.11 | $0.00 | $882.36 | $157,727.56 |
| 135 | $157,727.56 | $790.11 | $0.00 | $891.81 | $159,409.48 |
| 136 | $159,409.48 | $790.11 | $0.00 | $901.32 | $161,100.91 |
| 137 | $161,100.91 | $790.11 | $0.00 | $910.89 | $162,801.91 |
| 138 | $162,801.91 | $790.11 | $0.00 | $920.51 | $164,512.53 |
| 139 | $164,512.53 | $790.11 | $0.00 | $930.18 | $166,232.82 |
| 140 | $166,232.82 | $790.11 | $0.00 | $939.90 | $167,962.83 |
| 141 | $167,962.83 | $790.11 | $0.00 | $949.69 | $169,702.63 |
| 142 | $169,702.63 | $790.11 | $0.00 | $959.52 | $171,452.26 |
| 143 | $171,452.26 | $790.11 | $0.00 | $969.42 | $173,211.79 |
| 144 | $173,211.79 | $790.11 | $0.00 | $979.36 | $174,981.26 |
| 145 | $174,981.26 | $790.11 | $0.00 | $989.37 | $176,760.74 |
| 146 | $176,760.74 | $790.11 | $0.00 | $999.43 | $178,550.28 |
| 147 | $178,550.28 | $790.11 | $0.00 | $1,009.55 | $180,349.94 |
| 148 | $180,349.94 | $790.11 | $0.00 | $1,019.72 | $182,159.77 |
| 149 | $182,159.77 | $790.11 | $0.00 | $1,029.96 | $183,979.84 |
| 150 | $183,979.84 | $790.11 | $0.00 | $1,040.25 | $185,810.20 |
| 151 | $185,810.20 | $790.11 | $0.00 | $1,050.60 | $187,650.91 |
| 152 | $187,650.91 | $790.11 | $0.00 | $1,061.01 | $189,502.03 |
| 153 | $189,502.03 | $790.11 | $0.00 | $1,071.47 | $191,363.61 |
| 154 | $191,363.61 | $790.11 | $0.00 | $1,082.00 | $193,235.72 |
| 155 | $193,235.72 | $790.11 | $0.00 | $1,092.58 | $195,118.41 |
| 156 | $195,118.41 | $790.11 | $0.00 | $1,103.23 | $197,011.75 |
| 157 | $197,011.75 | $790.11 | $0.00 | $1,113.93 | $198,915.79 |
| 158 | $198,915.79 | $790.11 | $0.00 | $1,124.70 | $200,830.60 |
| 159 | $200,830.60 | $790.11 | $0.00 | $1,135.53 | $202,756.24 |
| 160 | $202,756.24 | $790.11 | $0.00 | $1,146.41 | $204,692.76 |
| 161 | $204,692.76 | $790.11 | $0.00 | $1,157.36 | $206,640.23 |
| 162 | $206,640.23 | $790.11 | $0.00 | $1,168.37 | $208,598.71 |
| 163 | $208,598.71 | $790.11 | $0.00 | $1,179.45 | $210,568.27 |
| 164 | $210,568.27 | $790.11 | $0.00 | $1,190.58 | $212,548.96 |
| 165 | $212,548.96 | $790.11 | $0.00 | $1,201.78 | $214,540.85 |
| 166 | $214,540.85 | $790.11 | $0.00 | $1,213.05 | $216,544.01 |
| 167 | $216,544.01 | $790.11 | $0.00 | $1,224.37 | $218,558.49 |
| 168 | $218,558.49 | $790.11 | $0.00 | $1,235.76 | $220,584.36 |
| 169 | $220,584.36 | $790.11 | $0.00 | $1,247.22 | $222,621.69 |
| 170 | $222,621.69 | $790.11 | $0.00 | $1,258.74 | $224,670.54 |
| 171 | $224,670.54 | $790.11 | $0.00 | $1,270.32 | $226,730.97 |
| 172 | $226,730.97 | $790.11 | $0.00 | $1,281.97 | $228,803.05 |
| 173 | $228,803.05 | $790.11 | $0.00 | $1,293.69 | $230,886.85 |
| 174 | $230,886.85 | $790.11 | $0.00 | $1,305.47 | $232,982.43 |
| 175 | $232,982.43 | $790.11 | $0.00 | $1,317.32 | $235,089.86 |
| 176 | $235,089.86 | $790.11 | $0.00 | $1,329.23 | $237,209.20 |
| 177 | $237,209.20 | $790.11 | $0.00 | $1,341.22 | $239,340.53 |
| 178 | $239,340.53 | $790.11 | $0.00 | $1,353.27 | $241,483.91 |
| 179 | $241,483.91 | $790.11 | $0.00 | $1,365.39 | $243,639.41 |
| 180 | $243,639.41 | $790.11 | $0.00 | $1,377.57 | $245,807.09 |
| 181 | $245,807.09 | $790.11 | $0.00 | $1,389.83 | $247,987.03 |
| 182 | $247,987.03 | $790.11 | $0.00 | $1,402.15 | $250,179.29 |
| 183 | $250,179.29 | $790.11 | $0.00 | $1,414.55 | $252,383.95 |
| 184 | $252,383.95 | $790.11 | $0.00 | $1,427.02 | $254,601.08 |
| 185 | $254,601.08 | $790.11 | $0.00 | $1,439.55 | $256,830.74 |
| 186 | $256,830.74 | $790.11 | $0.00 | $1,452.16 | $259,073.01 |
| 187 | $259,073.01 | $790.11 | $0.00 | $1,464.84 | $261,327.96 |
| 188 | $261,327.96 | $790.11 | $0.00 | $1,477.59 | $263,595.66 |
| 189 | $263,595.66 | $790.11 | $0.00 | $1,490.41 | $265,876.18 |
| 190 | $265,876.18 | $790.11 | $0.00 | $1,503.30 | $268,169.59 |
| 191 | $268,169.59 | $790.11 | $0.00 | $1,516.27 | $270,475.97 |
| 192 | $270,475.97 | $790.11 | $0.00 | $1,529.31 | $272,795.39 |
| 193 | $272,795.39 | $790.11 | $0.00 | $1,542.42 | $275,127.92 |
| 194 | $275,127.92 | $790.11 | $0.00 | $1,555.61 | $277,473.64 |
| 195 | $277,473.64 | $790.11 | $0.00 | $1,568.88 | $279,832.63 |
| 196 | $279,832.63 | $790.11 | $0.00 | $1,582.21 | $282,204.95 |
| 197 | $282,204.95 | $790.11 | $0.00 | $1,595.63 | $284,590.69 |
| 198 | $284,590.69 | $790.11 | $0.00 | $1,609.12 | $286,989.92 |
| 199 | $286,989.92 | $790.11 | $0.00 | $1,622.68 | $289,402.71 |
| 200 | $289,402.71 | $790.11 | $0.00 | $1,636.32 | $291,829.14 |
| 201 | $291,829.14 | $790.11 | $0.00 | $1,650.04 | $294,269.29 |
| 202 | $294,269.29 | $790.11 | $0.00 | $1,663.84 | $296,723.24 |
| 203 | $296,723.24 | $790.11 | $0.00 | $1,677.72 | $299,191.07 |
| 204 | $299,191.07 | $790.11 | $0.00 | $1,691.67 | $301,672.85 |
| 205 | $301,672.85 | $790.11 | $0.00 | $1,705.70 | $304,168.66 |
| 206 | $304,168.66 | $790.11 | $0.00 | $1,719.81 | $306,678.58 |
| 207 | $306,678.58 | $790.11 | $0.00 | $1,734.01 | $309,202.70 |
| 208 | $309,202.70 | $790.11 | $0.00 | $1,748.28 | $311,741.09 |
| 209 | $311,741.09 | $790.11 | $0.00 | $1,762.63 | $314,293.83 |
| 210 | $314,293.83 | $790.11 | $0.00 | $1,777.06 | $316,861.00 |
| 211 | $316,861.00 | $790.11 | $0.00 | $1,791.58 | $319,442.69 |
| 212 | $319,442.69 | $790.11 | $0.00 | $1,806.18 | $322,038.98 |
| 213 | $322,038.98 | $790.11 | $0.00 | $1,820.86 | $324,649.95 |
| 214 | $324,649.95 | $790.11 | $0.00 | $1,835.62 | $327,275.68 |
| 215 | $327,275.68 | $790.11 | $0.00 | $1,850.46 | $329,916.25 |
| 216 | $329,916.25 | $790.11 | $0.00 | $1,865.39 | $332,571.75 |
| 217 | $332,571.75 | $790.11 | $92,630.77 | $1,880.41 | $242,611.50 |
| 218 | $242,611.50 | $790.11 | $0.00 | $1,371.76 | $244,773.37 |
| 219 | $244,773.37 | $790.11 | $0.00 | $1,383.98 | $246,947.46 |
| 220 | $246,947.46 | $790.11 | $0.00 | $1,396.28 | $249,133.85 |
| 221 | $249,133.85 | $790.11 | $0.00 | $1,408.64 | $251,332.60 |
| 222 | $251,332.60 | $790.11 | $0.00 | $1,421.07 | $253,543.78 |
| 223 | $253,543.78 | $790.11 | $0.00 | $1,433.57 | $255,767.46 |
| 224 | $255,767.46 | $790.11 | $0.00 | $1,446.15 | $258,003.72 |
| 225 | $258,003.72 | $790.11 | $0.00 | $1,458.79 | $260,252.62 |
| 226 | $260,252.62 | $790.11 | $0.00 | $1,471.51 | $262,514.24 |
| 227 | $262,514.24 | $790.11 | $0.00 | $1,484.29 | $264,788.64 |
| 228 | $264,788.64 | $790.11 | $0.00 | $1,497.15 | $267,075.90 |
| 229 | $267,075.90 | $790.11 | $97,262.31 | $1,510.09 | $172,113.79 |
| 230 | $172,113.79 | $790.11 | $0.00 | $973.16 | $173,877.06 |
| 231 | $173,877.06 | $790.11 | $0.00 | $983.13 | $175,650.30 |
| 232 | $175,650.30 | $790.11 | $0.00 | $993.15 | $177,433.56 |
| 233 | $177,433.56 | $790.11 | $0.00 | $1,003.24 | $179,226.91 |
| 234 | $179,226.91 | $790.11 | $0.00 | $1,013.38 | $181,030.40 |
| 235 | $181,030.40 | $790.11 | $0.00 | $1,023.57 | $182,844.08 |
| 236 | $182,844.08 | $790.11 | $0.00 | $1,033.83 | $184,668.02 |
| 237 | $184,668.02 | $790.11 | $0.00 | $1,044.14 | $186,502.27 |
| 238 | $186,502.27 | $790.11 | $0.00 | $1,054.51 | $188,346.89 |
| 239 | $188,346.89 | $790.11 | $0.00 | $1,064.94 | $190,201.94 |
| 240 | $190,201.94 | $790.11 | $0.00 | $1,075.43 | $192,067.48 |
| 241 | $192,067.48 | $790.11 | $102,125.43 | $1,085.98 | $91,818.14 |
| 242 | $91,818.14 | $790.11 | $0.00 | $519.15 | $93,127.40 |
| 243 | $93,127.40 | $790.11 | $0.00 | $526.56 | $94,444.07 |
| 244 | $94,444.07 | $790.11 | $0.00 | $534.00 | $95,768.18 |
| 245 | $95,768.18 | $790.11 | $0.00 | $541.49 | $97,099.78 |
| 246 | $97,099.78 | $790.11 | $0.00 | $549.02 | $98,438.91 |
| 247 | $98,438.91 | $790.11 | $0.00 | $556.59 | $99,785.61 |
| 248 | $99,785.61 | $790.11 | $0.00 | $564.20 | $101,139.92 |
| 249 | $101,139.92 | $790.11 | $0.00 | $571.86 | $102,501.89 |
| 250 | $102,501.89 | $790.11 | $0.00 | $579.56 | $103,871.56 |
| 251 | $103,871.56 | $790.11 | $0.00 | $587.30 | $105,248.97 |
| 252 | $105,248.97 | $790.11 | $0.00 | $595.09 | $106,634.17 |
| 253 | $106,634.17 | $0.00 | $107,231.70 | $602.93 | $5.40 |