How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $124,396 |
| Monthly savings required | $985 |
How much will it cost to send your child to Benedictine College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $497,584.64 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $984.70 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 | $47,970.00 |
| 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 Benedictine College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $984.70 | $0.00 | $0.00 | $984.70 |
| 2 | $984.70 | $984.70 | $0.00 | $5.57 | $1,974.97 |
| 3 | $1,974.97 | $984.70 | $0.00 | $11.17 | $2,970.84 |
| 4 | $2,970.84 | $984.70 | $0.00 | $16.80 | $3,972.34 |
| 5 | $3,972.34 | $984.70 | $0.00 | $22.46 | $4,979.50 |
| 6 | $4,979.50 | $984.70 | $0.00 | $28.15 | $5,992.35 |
| 7 | $5,992.35 | $984.70 | $0.00 | $33.88 | $7,010.93 |
| 8 | $7,010.93 | $984.70 | $0.00 | $39.64 | $8,035.27 |
| 9 | $8,035.27 | $984.70 | $0.00 | $45.43 | $9,065.40 |
| 10 | $9,065.40 | $984.70 | $0.00 | $51.26 | $10,101.36 |
| 11 | $10,101.36 | $984.70 | $0.00 | $57.11 | $11,143.17 |
| 12 | $11,143.17 | $984.70 | $0.00 | $63.01 | $12,190.88 |
| 13 | $12,190.88 | $984.70 | $0.00 | $68.93 | $13,244.51 |
| 14 | $13,244.51 | $984.70 | $0.00 | $74.89 | $14,304.10 |
| 15 | $14,304.10 | $984.70 | $0.00 | $80.88 | $15,369.68 |
| 16 | $15,369.68 | $984.70 | $0.00 | $86.90 | $16,441.28 |
| 17 | $16,441.28 | $984.70 | $0.00 | $92.96 | $17,518.94 |
| 18 | $17,518.94 | $984.70 | $0.00 | $99.05 | $18,602.69 |
| 19 | $18,602.69 | $984.70 | $0.00 | $105.18 | $19,692.57 |
| 20 | $19,692.57 | $984.70 | $0.00 | $111.34 | $20,788.61 |
| 21 | $20,788.61 | $984.70 | $0.00 | $117.54 | $21,890.85 |
| 22 | $21,890.85 | $984.70 | $0.00 | $123.77 | $22,999.32 |
| 23 | $22,999.32 | $984.70 | $0.00 | $130.04 | $24,114.06 |
| 24 | $24,114.06 | $984.70 | $0.00 | $136.34 | $25,235.10 |
| 25 | $25,235.10 | $984.70 | $0.00 | $142.68 | $26,362.48 |
| 26 | $26,362.48 | $984.70 | $0.00 | $149.06 | $27,496.24 |
| 27 | $27,496.24 | $984.70 | $0.00 | $155.47 | $28,636.41 |
| 28 | $28,636.41 | $984.70 | $0.00 | $161.91 | $29,783.02 |
| 29 | $29,783.02 | $984.70 | $0.00 | $168.40 | $30,936.12 |
| 30 | $30,936.12 | $984.70 | $0.00 | $174.92 | $32,095.74 |
| 31 | $32,095.74 | $984.70 | $0.00 | $181.47 | $33,261.91 |
| 32 | $33,261.91 | $984.70 | $0.00 | $188.07 | $34,434.68 |
| 33 | $34,434.68 | $984.70 | $0.00 | $194.70 | $35,614.08 |
| 34 | $35,614.08 | $984.70 | $0.00 | $201.37 | $36,800.15 |
| 35 | $36,800.15 | $984.70 | $0.00 | $208.07 | $37,992.92 |
| 36 | $37,992.92 | $984.70 | $0.00 | $214.82 | $39,192.44 |
| 37 | $39,192.44 | $984.70 | $0.00 | $221.60 | $40,398.74 |
| 38 | $40,398.74 | $984.70 | $0.00 | $228.42 | $41,611.86 |
| 39 | $41,611.86 | $984.70 | $0.00 | $235.28 | $42,831.84 |
| 40 | $42,831.84 | $984.70 | $0.00 | $242.18 | $44,058.72 |
| 41 | $44,058.72 | $984.70 | $0.00 | $249.11 | $45,292.53 |
| 42 | $45,292.53 | $984.70 | $0.00 | $256.09 | $46,533.32 |
| 43 | $46,533.32 | $984.70 | $0.00 | $263.11 | $47,781.13 |
| 44 | $47,781.13 | $984.70 | $0.00 | $270.16 | $49,035.99 |
| 45 | $49,035.99 | $984.70 | $0.00 | $277.26 | $50,297.95 |
| 46 | $50,297.95 | $984.70 | $0.00 | $284.39 | $51,567.04 |
| 47 | $51,567.04 | $984.70 | $0.00 | $291.57 | $52,843.31 |
| 48 | $52,843.31 | $984.70 | $0.00 | $298.78 | $54,126.79 |
| 49 | $54,126.79 | $984.70 | $0.00 | $306.04 | $55,417.53 |
| 50 | $55,417.53 | $984.70 | $0.00 | $313.34 | $56,715.57 |
| 51 | $56,715.57 | $984.70 | $0.00 | $320.68 | $58,020.95 |
| 52 | $58,020.95 | $984.70 | $0.00 | $328.06 | $59,333.71 |
| 53 | $59,333.71 | $984.70 | $0.00 | $335.48 | $60,653.89 |
| 54 | $60,653.89 | $984.70 | $0.00 | $342.95 | $61,981.54 |
| 55 | $61,981.54 | $984.70 | $0.00 | $350.45 | $63,316.69 |
| 56 | $63,316.69 | $984.70 | $0.00 | $358.00 | $64,659.39 |
| 57 | $64,659.39 | $984.70 | $0.00 | $365.59 | $66,009.68 |
| 58 | $66,009.68 | $984.70 | $0.00 | $373.23 | $67,367.61 |
| 59 | $67,367.61 | $984.70 | $0.00 | $380.91 | $68,733.22 |
| 60 | $68,733.22 | $984.70 | $0.00 | $388.63 | $70,106.55 |
| 61 | $70,106.55 | $984.70 | $0.00 | $396.39 | $71,487.64 |
| 62 | $71,487.64 | $984.70 | $0.00 | $404.20 | $72,876.54 |
| 63 | $72,876.54 | $984.70 | $0.00 | $412.05 | $74,273.29 |
| 64 | $74,273.29 | $984.70 | $0.00 | $419.95 | $75,677.94 |
| 65 | $75,677.94 | $984.70 | $0.00 | $427.89 | $77,090.53 |
| 66 | $77,090.53 | $984.70 | $0.00 | $435.88 | $78,511.11 |
| 67 | $78,511.11 | $984.70 | $0.00 | $443.91 | $79,939.72 |
| 68 | $79,939.72 | $984.70 | $0.00 | $451.99 | $81,376.41 |
| 69 | $81,376.41 | $984.70 | $0.00 | $460.11 | $82,821.22 |
| 70 | $82,821.22 | $984.70 | $0.00 | $468.28 | $84,274.20 |
| 71 | $84,274.20 | $984.70 | $0.00 | $476.50 | $85,735.40 |
| 72 | $85,735.40 | $984.70 | $0.00 | $484.76 | $87,204.86 |
| 73 | $87,204.86 | $984.70 | $0.00 | $493.07 | $88,682.63 |
| 74 | $88,682.63 | $984.70 | $0.00 | $501.42 | $90,168.75 |
| 75 | $90,168.75 | $984.70 | $0.00 | $509.83 | $91,663.28 |
| 76 | $91,663.28 | $984.70 | $0.00 | $518.28 | $93,166.26 |
| 77 | $93,166.26 | $984.70 | $0.00 | $526.78 | $94,677.74 |
| 78 | $94,677.74 | $984.70 | $0.00 | $535.32 | $96,197.76 |
| 79 | $96,197.76 | $984.70 | $0.00 | $543.92 | $97,726.38 |
| 80 | $97,726.38 | $984.70 | $0.00 | $552.56 | $99,263.64 |
| 81 | $99,263.64 | $984.70 | $0.00 | $561.25 | $100,809.59 |
| 82 | $100,809.59 | $984.70 | $0.00 | $569.99 | $102,364.28 |
| 83 | $102,364.28 | $984.70 | $0.00 | $578.78 | $103,927.76 |
| 84 | $103,927.76 | $984.70 | $0.00 | $587.62 | $105,500.08 |
| 85 | $105,500.08 | $984.70 | $0.00 | $596.51 | $107,081.29 |
| 86 | $107,081.29 | $984.70 | $0.00 | $605.45 | $108,671.44 |
| 87 | $108,671.44 | $984.70 | $0.00 | $614.44 | $110,270.58 |
| 88 | $110,270.58 | $984.70 | $0.00 | $623.49 | $111,878.77 |
| 89 | $111,878.77 | $984.70 | $0.00 | $632.58 | $113,496.05 |
| 90 | $113,496.05 | $984.70 | $0.00 | $641.72 | $115,122.47 |
| 91 | $115,122.47 | $984.70 | $0.00 | $650.92 | $116,758.09 |
| 92 | $116,758.09 | $984.70 | $0.00 | $660.17 | $118,402.96 |
| 93 | $118,402.96 | $984.70 | $0.00 | $669.47 | $120,057.13 |
| 94 | $120,057.13 | $984.70 | $0.00 | $678.82 | $121,720.65 |
| 95 | $121,720.65 | $984.70 | $0.00 | $688.23 | $123,393.58 |
| 96 | $123,393.58 | $984.70 | $0.00 | $697.69 | $125,075.97 |
| 97 | $125,075.97 | $984.70 | $0.00 | $707.20 | $126,767.87 |
| 98 | $126,767.87 | $984.70 | $0.00 | $716.76 | $128,469.33 |
| 99 | $128,469.33 | $984.70 | $0.00 | $726.38 | $130,180.41 |
| 100 | $130,180.41 | $984.70 | $0.00 | $736.06 | $131,901.17 |
| 101 | $131,901.17 | $984.70 | $0.00 | $745.79 | $133,631.66 |
| 102 | $133,631.66 | $984.70 | $0.00 | $755.57 | $135,371.93 |
| 103 | $135,371.93 | $984.70 | $0.00 | $765.41 | $137,122.04 |
| 104 | $137,122.04 | $984.70 | $0.00 | $775.31 | $138,882.05 |
| 105 | $138,882.05 | $984.70 | $0.00 | $785.26 | $140,652.01 |
| 106 | $140,652.01 | $984.70 | $0.00 | $795.27 | $142,431.98 |
| 107 | $142,431.98 | $984.70 | $0.00 | $805.33 | $144,222.01 |
| 108 | $144,222.01 | $984.70 | $0.00 | $815.45 | $146,022.16 |
| 109 | $146,022.16 | $984.70 | $0.00 | $825.63 | $147,832.49 |
| 110 | $147,832.49 | $984.70 | $0.00 | $835.87 | $149,653.06 |
| 111 | $149,653.06 | $984.70 | $0.00 | $846.16 | $151,483.92 |
| 112 | $151,483.92 | $984.70 | $0.00 | $856.51 | $153,325.13 |
| 113 | $153,325.13 | $984.70 | $0.00 | $866.92 | $155,176.75 |
| 114 | $155,176.75 | $984.70 | $0.00 | $877.39 | $157,038.84 |
| 115 | $157,038.84 | $984.70 | $0.00 | $887.92 | $158,911.46 |
| 116 | $158,911.46 | $984.70 | $0.00 | $898.51 | $160,794.67 |
| 117 | $160,794.67 | $984.70 | $0.00 | $909.16 | $162,688.53 |
| 118 | $162,688.53 | $984.70 | $0.00 | $919.86 | $164,593.09 |
| 119 | $164,593.09 | $984.70 | $0.00 | $930.63 | $166,508.42 |
| 120 | $166,508.42 | $984.70 | $0.00 | $941.46 | $168,434.58 |
| 121 | $168,434.58 | $984.70 | $0.00 | $952.35 | $170,371.63 |
| 122 | $170,371.63 | $984.70 | $0.00 | $963.31 | $172,319.64 |
| 123 | $172,319.64 | $984.70 | $0.00 | $974.32 | $174,278.66 |
| 124 | $174,278.66 | $984.70 | $0.00 | $985.40 | $176,248.76 |
| 125 | $176,248.76 | $984.70 | $0.00 | $996.54 | $178,230.00 |
| 126 | $178,230.00 | $984.70 | $0.00 | $1,007.74 | $180,222.44 |
| 127 | $180,222.44 | $984.70 | $0.00 | $1,019.00 | $182,226.14 |
| 128 | $182,226.14 | $984.70 | $0.00 | $1,030.33 | $184,241.17 |
| 129 | $184,241.17 | $984.70 | $0.00 | $1,041.73 | $186,267.60 |
| 130 | $186,267.60 | $984.70 | $0.00 | $1,053.18 | $188,305.48 |
| 131 | $188,305.48 | $984.70 | $0.00 | $1,064.71 | $190,354.89 |
| 132 | $190,354.89 | $984.70 | $0.00 | $1,076.29 | $192,415.88 |
| 133 | $192,415.88 | $984.70 | $0.00 | $1,087.95 | $194,488.53 |
| 134 | $194,488.53 | $984.70 | $0.00 | $1,099.67 | $196,572.90 |
| 135 | $196,572.90 | $984.70 | $0.00 | $1,111.45 | $198,669.05 |
| 136 | $198,669.05 | $984.70 | $0.00 | $1,123.30 | $200,777.05 |
| 137 | $200,777.05 | $984.70 | $0.00 | $1,135.22 | $202,896.97 |
| 138 | $202,896.97 | $984.70 | $0.00 | $1,147.21 | $205,028.88 |
| 139 | $205,028.88 | $984.70 | $0.00 | $1,159.26 | $207,172.84 |
| 140 | $207,172.84 | $984.70 | $0.00 | $1,171.39 | $209,328.93 |
| 141 | $209,328.93 | $984.70 | $0.00 | $1,183.58 | $211,497.21 |
| 142 | $211,497.21 | $984.70 | $0.00 | $1,195.84 | $213,677.75 |
| 143 | $213,677.75 | $984.70 | $0.00 | $1,208.17 | $215,870.62 |
| 144 | $215,870.62 | $984.70 | $0.00 | $1,220.56 | $218,075.88 |
| 145 | $218,075.88 | $984.70 | $0.00 | $1,233.03 | $220,293.61 |
| 146 | $220,293.61 | $984.70 | $0.00 | $1,245.57 | $222,523.88 |
| 147 | $222,523.88 | $984.70 | $0.00 | $1,258.18 | $224,766.76 |
| 148 | $224,766.76 | $984.70 | $0.00 | $1,270.86 | $227,022.32 |
| 149 | $227,022.32 | $984.70 | $0.00 | $1,283.62 | $229,290.64 |
| 150 | $229,290.64 | $984.70 | $0.00 | $1,296.44 | $231,571.78 |
| 151 | $231,571.78 | $984.70 | $0.00 | $1,309.34 | $233,865.82 |
| 152 | $233,865.82 | $984.70 | $0.00 | $1,322.31 | $236,172.83 |
| 153 | $236,172.83 | $984.70 | $0.00 | $1,335.36 | $238,492.89 |
| 154 | $238,492.89 | $984.70 | $0.00 | $1,348.47 | $240,826.06 |
| 155 | $240,826.06 | $984.70 | $0.00 | $1,361.67 | $243,172.43 |
| 156 | $243,172.43 | $984.70 | $0.00 | $1,374.93 | $245,532.06 |
| 157 | $245,532.06 | $984.70 | $0.00 | $1,388.27 | $247,905.03 |
| 158 | $247,905.03 | $984.70 | $0.00 | $1,401.69 | $250,291.42 |
| 159 | $250,291.42 | $984.70 | $0.00 | $1,415.18 | $252,691.30 |
| 160 | $252,691.30 | $984.70 | $0.00 | $1,428.75 | $255,104.75 |
| 161 | $255,104.75 | $984.70 | $0.00 | $1,442.40 | $257,531.85 |
| 162 | $257,531.85 | $984.70 | $0.00 | $1,456.12 | $259,972.67 |
| 163 | $259,972.67 | $984.70 | $0.00 | $1,469.92 | $262,427.29 |
| 164 | $262,427.29 | $984.70 | $0.00 | $1,483.80 | $264,895.79 |
| 165 | $264,895.79 | $984.70 | $0.00 | $1,497.76 | $267,378.25 |
| 166 | $267,378.25 | $984.70 | $0.00 | $1,511.80 | $269,874.75 |
| 167 | $269,874.75 | $984.70 | $0.00 | $1,525.91 | $272,385.36 |
| 168 | $272,385.36 | $984.70 | $0.00 | $1,540.11 | $274,910.17 |
| 169 | $274,910.17 | $984.70 | $0.00 | $1,554.38 | $277,449.25 |
| 170 | $277,449.25 | $984.70 | $0.00 | $1,568.74 | $280,002.69 |
| 171 | $280,002.69 | $984.70 | $0.00 | $1,583.18 | $282,570.57 |
| 172 | $282,570.57 | $984.70 | $0.00 | $1,597.70 | $285,152.97 |
| 173 | $285,152.97 | $984.70 | $0.00 | $1,612.30 | $287,749.97 |
| 174 | $287,749.97 | $984.70 | $0.00 | $1,626.98 | $290,361.65 |
| 175 | $290,361.65 | $984.70 | $0.00 | $1,641.75 | $292,988.10 |
| 176 | $292,988.10 | $984.70 | $0.00 | $1,656.60 | $295,629.40 |
| 177 | $295,629.40 | $984.70 | $0.00 | $1,671.53 | $298,285.63 |
| 178 | $298,285.63 | $984.70 | $0.00 | $1,686.55 | $300,956.88 |
| 179 | $300,956.88 | $984.70 | $0.00 | $1,701.65 | $303,643.23 |
| 180 | $303,643.23 | $984.70 | $0.00 | $1,716.84 | $306,344.77 |
| 181 | $306,344.77 | $984.70 | $0.00 | $1,732.12 | $309,061.59 |
| 182 | $309,061.59 | $984.70 | $0.00 | $1,747.48 | $311,793.77 |
| 183 | $311,793.77 | $984.70 | $0.00 | $1,762.93 | $314,541.40 |
| 184 | $314,541.40 | $984.70 | $0.00 | $1,778.46 | $317,304.56 |
| 185 | $317,304.56 | $984.70 | $0.00 | $1,794.09 | $320,083.35 |
| 186 | $320,083.35 | $984.70 | $0.00 | $1,809.80 | $322,877.85 |
| 187 | $322,877.85 | $984.70 | $0.00 | $1,825.60 | $325,688.15 |
| 188 | $325,688.15 | $984.70 | $0.00 | $1,841.49 | $328,514.34 |
| 189 | $328,514.34 | $984.70 | $0.00 | $1,857.47 | $331,356.51 |
| 190 | $331,356.51 | $984.70 | $0.00 | $1,873.54 | $334,214.75 |
| 191 | $334,214.75 | $984.70 | $0.00 | $1,889.70 | $337,089.15 |
| 192 | $337,089.15 | $984.70 | $0.00 | $1,905.95 | $339,979.80 |
| 193 | $339,979.80 | $984.70 | $0.00 | $1,922.30 | $342,886.80 |
| 194 | $342,886.80 | $984.70 | $0.00 | $1,938.73 | $345,810.23 |
| 195 | $345,810.23 | $984.70 | $0.00 | $1,955.26 | $348,750.19 |
| 196 | $348,750.19 | $984.70 | $0.00 | $1,971.88 | $351,706.77 |
| 197 | $351,706.77 | $984.70 | $0.00 | $1,988.60 | $354,680.07 |
| 198 | $354,680.07 | $984.70 | $0.00 | $2,005.41 | $357,670.18 |
| 199 | $357,670.18 | $984.70 | $0.00 | $2,022.32 | $360,677.20 |
| 200 | $360,677.20 | $984.70 | $0.00 | $2,039.32 | $363,701.22 |
| 201 | $363,701.22 | $984.70 | $0.00 | $2,056.42 | $366,742.34 |
| 202 | $366,742.34 | $984.70 | $0.00 | $2,073.61 | $369,800.65 |
| 203 | $369,800.65 | $984.70 | $0.00 | $2,090.91 | $372,876.26 |
| 204 | $372,876.26 | $984.70 | $0.00 | $2,108.30 | $375,969.26 |
| 205 | $375,969.26 | $984.70 | $0.00 | $2,125.78 | $379,079.74 |
| 206 | $379,079.74 | $984.70 | $0.00 | $2,143.37 | $382,207.81 |
| 207 | $382,207.81 | $984.70 | $0.00 | $2,161.06 | $385,353.57 |
| 208 | $385,353.57 | $984.70 | $0.00 | $2,178.85 | $388,517.12 |
| 209 | $388,517.12 | $984.70 | $0.00 | $2,196.73 | $391,698.55 |
| 210 | $391,698.55 | $984.70 | $0.00 | $2,214.72 | $394,897.97 |
| 211 | $394,897.97 | $984.70 | $0.00 | $2,232.81 | $398,115.48 |
| 212 | $398,115.48 | $984.70 | $0.00 | $2,251.00 | $401,351.18 |
| 213 | $401,351.18 | $984.70 | $0.00 | $2,269.30 | $404,605.18 |
| 214 | $404,605.18 | $984.70 | $0.00 | $2,287.70 | $407,877.58 |
| 215 | $407,877.58 | $984.70 | $0.00 | $2,306.20 | $411,168.48 |
| 216 | $411,168.48 | $984.70 | $0.00 | $2,324.81 | $414,477.99 |
| 217 | $414,477.99 | $984.70 | $115,445.52 | $2,343.52 | $302,360.69 |
| 218 | $302,360.69 | $984.70 | $0.00 | $1,709.59 | $305,054.98 |
| 219 | $305,054.98 | $984.70 | $0.00 | $1,724.83 | $307,764.51 |
| 220 | $307,764.51 | $984.70 | $0.00 | $1,740.15 | $310,489.36 |
| 221 | $310,489.36 | $984.70 | $0.00 | $1,755.55 | $313,229.61 |
| 222 | $313,229.61 | $984.70 | $0.00 | $1,771.05 | $315,985.36 |
| 223 | $315,985.36 | $984.70 | $0.00 | $1,786.63 | $318,756.69 |
| 224 | $318,756.69 | $984.70 | $0.00 | $1,802.30 | $321,543.69 |
| 225 | $321,543.69 | $984.70 | $0.00 | $1,818.05 | $324,346.44 |
| 226 | $324,346.44 | $984.70 | $0.00 | $1,833.90 | $327,165.04 |
| 227 | $327,165.04 | $984.70 | $0.00 | $1,849.84 | $329,999.58 |
| 228 | $329,999.58 | $984.70 | $0.00 | $1,865.87 | $332,850.15 |
| 229 | $332,850.15 | $984.70 | $121,217.80 | $1,881.98 | $214,499.03 |
| 230 | $214,499.03 | $984.70 | $0.00 | $1,212.81 | $216,696.54 |
| 231 | $216,696.54 | $984.70 | $0.00 | $1,225.23 | $218,906.47 |
| 232 | $218,906.47 | $984.70 | $0.00 | $1,237.73 | $221,128.90 |
| 233 | $221,128.90 | $984.70 | $0.00 | $1,250.29 | $223,363.89 |
| 234 | $223,363.89 | $984.70 | $0.00 | $1,262.93 | $225,611.52 |
| 235 | $225,611.52 | $984.70 | $0.00 | $1,275.64 | $227,871.86 |
| 236 | $227,871.86 | $984.70 | $0.00 | $1,288.42 | $230,144.98 |
| 237 | $230,144.98 | $984.70 | $0.00 | $1,301.27 | $232,430.95 |
| 238 | $232,430.95 | $984.70 | $0.00 | $1,314.20 | $234,729.85 |
| 239 | $234,729.85 | $984.70 | $0.00 | $1,327.20 | $237,041.75 |
| 240 | $237,041.75 | $984.70 | $0.00 | $1,340.27 | $239,366.72 |
| 241 | $239,366.72 | $984.70 | $127,278.69 | $1,353.41 | $114,426.14 |
| 242 | $114,426.14 | $984.70 | $0.00 | $646.98 | $116,057.82 |
| 243 | $116,057.82 | $984.70 | $0.00 | $656.21 | $117,698.73 |
| 244 | $117,698.73 | $984.70 | $0.00 | $665.49 | $119,348.92 |
| 245 | $119,348.92 | $984.70 | $0.00 | $674.82 | $121,008.44 |
| 246 | $121,008.44 | $984.70 | $0.00 | $684.20 | $122,677.34 |
| 247 | $122,677.34 | $984.70 | $0.00 | $693.64 | $124,355.68 |
| 248 | $124,355.68 | $984.70 | $0.00 | $703.13 | $126,043.51 |
| 249 | $126,043.51 | $984.70 | $0.00 | $712.67 | $127,740.88 |
| 250 | $127,740.88 | $984.70 | $0.00 | $722.27 | $129,447.85 |
| 251 | $129,447.85 | $984.70 | $0.00 | $731.92 | $131,164.47 |
| 252 | $131,164.47 | $984.70 | $0.00 | $741.62 | $132,890.79 |
| 253 | $132,890.79 | $0.00 | $133,642.63 | $751.38 | ($0.46) |