How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $104,247 |
| Monthly savings required | $825 |
How much will it cost to send your child to Union College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $416,987.75 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $825.20 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 | $40,200.00 |
| 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 Union College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $825.20 | $0.00 | $0.00 | $825.20 |
| 2 | $825.20 | $825.20 | $0.00 | $4.67 | $1,655.07 |
| 3 | $1,655.07 | $825.20 | $0.00 | $9.36 | $2,489.63 |
| 4 | $2,489.63 | $825.20 | $0.00 | $14.08 | $3,328.91 |
| 5 | $3,328.91 | $825.20 | $0.00 | $18.82 | $4,172.93 |
| 6 | $4,172.93 | $825.20 | $0.00 | $23.59 | $5,021.72 |
| 7 | $5,021.72 | $825.20 | $0.00 | $28.39 | $5,875.31 |
| 8 | $5,875.31 | $825.20 | $0.00 | $33.22 | $6,733.73 |
| 9 | $6,733.73 | $825.20 | $0.00 | $38.07 | $7,597.00 |
| 10 | $7,597.00 | $825.20 | $0.00 | $42.95 | $8,465.15 |
| 11 | $8,465.15 | $825.20 | $0.00 | $47.86 | $9,338.21 |
| 12 | $9,338.21 | $825.20 | $0.00 | $52.80 | $10,216.21 |
| 13 | $10,216.21 | $825.20 | $0.00 | $57.76 | $11,099.17 |
| 14 | $11,099.17 | $825.20 | $0.00 | $62.76 | $11,987.13 |
| 15 | $11,987.13 | $825.20 | $0.00 | $67.78 | $12,880.11 |
| 16 | $12,880.11 | $825.20 | $0.00 | $72.83 | $13,778.14 |
| 17 | $13,778.14 | $825.20 | $0.00 | $77.90 | $14,681.24 |
| 18 | $14,681.24 | $825.20 | $0.00 | $83.01 | $15,589.45 |
| 19 | $15,589.45 | $825.20 | $0.00 | $88.15 | $16,502.80 |
| 20 | $16,502.80 | $825.20 | $0.00 | $93.31 | $17,421.31 |
| 21 | $17,421.31 | $825.20 | $0.00 | $98.50 | $18,345.01 |
| 22 | $18,345.01 | $825.20 | $0.00 | $103.73 | $19,273.94 |
| 23 | $19,273.94 | $825.20 | $0.00 | $108.98 | $20,208.12 |
| 24 | $20,208.12 | $825.20 | $0.00 | $114.26 | $21,147.58 |
| 25 | $21,147.58 | $825.20 | $0.00 | $119.57 | $22,092.35 |
| 26 | $22,092.35 | $825.20 | $0.00 | $124.91 | $23,042.46 |
| 27 | $23,042.46 | $825.20 | $0.00 | $130.29 | $23,997.95 |
| 28 | $23,997.95 | $825.20 | $0.00 | $135.69 | $24,958.84 |
| 29 | $24,958.84 | $825.20 | $0.00 | $141.12 | $25,925.16 |
| 30 | $25,925.16 | $825.20 | $0.00 | $146.58 | $26,896.94 |
| 31 | $26,896.94 | $825.20 | $0.00 | $152.08 | $27,874.22 |
| 32 | $27,874.22 | $825.20 | $0.00 | $157.60 | $28,857.02 |
| 33 | $28,857.02 | $825.20 | $0.00 | $163.16 | $29,845.38 |
| 34 | $29,845.38 | $825.20 | $0.00 | $168.75 | $30,839.33 |
| 35 | $30,839.33 | $825.20 | $0.00 | $174.37 | $31,838.90 |
| 36 | $31,838.90 | $825.20 | $0.00 | $180.02 | $32,844.12 |
| 37 | $32,844.12 | $825.20 | $0.00 | $185.71 | $33,855.03 |
| 38 | $33,855.03 | $825.20 | $0.00 | $191.42 | $34,871.65 |
| 39 | $34,871.65 | $825.20 | $0.00 | $197.17 | $35,894.02 |
| 40 | $35,894.02 | $825.20 | $0.00 | $202.95 | $36,922.17 |
| 41 | $36,922.17 | $825.20 | $0.00 | $208.76 | $37,956.13 |
| 42 | $37,956.13 | $825.20 | $0.00 | $214.61 | $38,995.94 |
| 43 | $38,995.94 | $825.20 | $0.00 | $220.49 | $40,041.63 |
| 44 | $40,041.63 | $825.20 | $0.00 | $226.40 | $41,093.23 |
| 45 | $41,093.23 | $825.20 | $0.00 | $232.35 | $42,150.78 |
| 46 | $42,150.78 | $825.20 | $0.00 | $238.33 | $43,214.31 |
| 47 | $43,214.31 | $825.20 | $0.00 | $244.34 | $44,283.85 |
| 48 | $44,283.85 | $825.20 | $0.00 | $250.39 | $45,359.44 |
| 49 | $45,359.44 | $825.20 | $0.00 | $256.47 | $46,441.11 |
| 50 | $46,441.11 | $825.20 | $0.00 | $262.58 | $47,528.89 |
| 51 | $47,528.89 | $825.20 | $0.00 | $268.74 | $48,622.83 |
| 52 | $48,622.83 | $825.20 | $0.00 | $274.92 | $49,722.95 |
| 53 | $49,722.95 | $825.20 | $0.00 | $281.14 | $50,829.29 |
| 54 | $50,829.29 | $825.20 | $0.00 | $287.40 | $51,941.89 |
| 55 | $51,941.89 | $825.20 | $0.00 | $293.69 | $53,060.78 |
| 56 | $53,060.78 | $825.20 | $0.00 | $300.01 | $54,185.99 |
| 57 | $54,185.99 | $825.20 | $0.00 | $306.38 | $55,317.57 |
| 58 | $55,317.57 | $825.20 | $0.00 | $312.77 | $56,455.54 |
| 59 | $56,455.54 | $825.20 | $0.00 | $319.21 | $57,599.95 |
| 60 | $57,599.95 | $825.20 | $0.00 | $325.68 | $58,750.83 |
| 61 | $58,750.83 | $825.20 | $0.00 | $332.19 | $59,908.22 |
| 62 | $59,908.22 | $825.20 | $0.00 | $338.73 | $61,072.15 |
| 63 | $61,072.15 | $825.20 | $0.00 | $345.31 | $62,242.66 |
| 64 | $62,242.66 | $825.20 | $0.00 | $351.93 | $63,419.79 |
| 65 | $63,419.79 | $825.20 | $0.00 | $358.58 | $64,603.57 |
| 66 | $64,603.57 | $825.20 | $0.00 | $365.28 | $65,794.05 |
| 67 | $65,794.05 | $825.20 | $0.00 | $372.01 | $66,991.26 |
| 68 | $66,991.26 | $825.20 | $0.00 | $378.78 | $68,195.24 |
| 69 | $68,195.24 | $825.20 | $0.00 | $385.59 | $69,406.03 |
| 70 | $69,406.03 | $825.20 | $0.00 | $392.43 | $70,623.66 |
| 71 | $70,623.66 | $825.20 | $0.00 | $399.32 | $71,848.18 |
| 72 | $71,848.18 | $825.20 | $0.00 | $406.24 | $73,079.62 |
| 73 | $73,079.62 | $825.20 | $0.00 | $413.20 | $74,318.02 |
| 74 | $74,318.02 | $825.20 | $0.00 | $420.20 | $75,563.42 |
| 75 | $75,563.42 | $825.20 | $0.00 | $427.25 | $76,815.87 |
| 76 | $76,815.87 | $825.20 | $0.00 | $434.33 | $78,075.40 |
| 77 | $78,075.40 | $825.20 | $0.00 | $441.45 | $79,342.05 |
| 78 | $79,342.05 | $825.20 | $0.00 | $448.61 | $80,615.86 |
| 79 | $80,615.86 | $825.20 | $0.00 | $455.81 | $81,896.87 |
| 80 | $81,896.87 | $825.20 | $0.00 | $463.06 | $83,185.13 |
| 81 | $83,185.13 | $825.20 | $0.00 | $470.34 | $84,480.67 |
| 82 | $84,480.67 | $825.20 | $0.00 | $477.67 | $85,783.54 |
| 83 | $85,783.54 | $825.20 | $0.00 | $485.03 | $87,093.77 |
| 84 | $87,093.77 | $825.20 | $0.00 | $492.44 | $88,411.41 |
| 85 | $88,411.41 | $825.20 | $0.00 | $499.89 | $89,736.50 |
| 86 | $89,736.50 | $825.20 | $0.00 | $507.38 | $91,069.08 |
| 87 | $91,069.08 | $825.20 | $0.00 | $514.92 | $92,409.20 |
| 88 | $92,409.20 | $825.20 | $0.00 | $522.50 | $93,756.90 |
| 89 | $93,756.90 | $825.20 | $0.00 | $530.12 | $95,112.22 |
| 90 | $95,112.22 | $825.20 | $0.00 | $537.78 | $96,475.20 |
| 91 | $96,475.20 | $825.20 | $0.00 | $545.48 | $97,845.88 |
| 92 | $97,845.88 | $825.20 | $0.00 | $553.23 | $99,224.31 |
| 93 | $99,224.31 | $825.20 | $0.00 | $561.03 | $100,610.54 |
| 94 | $100,610.54 | $825.20 | $0.00 | $568.87 | $102,004.61 |
| 95 | $102,004.61 | $825.20 | $0.00 | $576.75 | $103,406.56 |
| 96 | $103,406.56 | $825.20 | $0.00 | $584.68 | $104,816.44 |
| 97 | $104,816.44 | $825.20 | $0.00 | $592.65 | $106,234.29 |
| 98 | $106,234.29 | $825.20 | $0.00 | $600.66 | $107,660.15 |
| 99 | $107,660.15 | $825.20 | $0.00 | $608.73 | $109,094.08 |
| 100 | $109,094.08 | $825.20 | $0.00 | $616.83 | $110,536.11 |
| 101 | $110,536.11 | $825.20 | $0.00 | $624.99 | $111,986.30 |
| 102 | $111,986.30 | $825.20 | $0.00 | $633.19 | $113,444.69 |
| 103 | $113,444.69 | $825.20 | $0.00 | $641.43 | $114,911.32 |
| 104 | $114,911.32 | $825.20 | $0.00 | $649.73 | $116,386.25 |
| 105 | $116,386.25 | $825.20 | $0.00 | $658.06 | $117,869.51 |
| 106 | $117,869.51 | $825.20 | $0.00 | $666.45 | $119,361.16 |
| 107 | $119,361.16 | $825.20 | $0.00 | $674.89 | $120,861.25 |
| 108 | $120,861.25 | $825.20 | $0.00 | $683.37 | $122,369.82 |
| 109 | $122,369.82 | $825.20 | $0.00 | $691.90 | $123,886.92 |
| 110 | $123,886.92 | $825.20 | $0.00 | $700.47 | $125,412.59 |
| 111 | $125,412.59 | $825.20 | $0.00 | $709.10 | $126,946.89 |
| 112 | $126,946.89 | $825.20 | $0.00 | $717.78 | $128,489.87 |
| 113 | $128,489.87 | $825.20 | $0.00 | $726.50 | $130,041.57 |
| 114 | $130,041.57 | $825.20 | $0.00 | $735.27 | $131,602.04 |
| 115 | $131,602.04 | $825.20 | $0.00 | $744.10 | $133,171.34 |
| 116 | $133,171.34 | $825.20 | $0.00 | $752.97 | $134,749.51 |
| 117 | $134,749.51 | $825.20 | $0.00 | $761.89 | $136,336.60 |
| 118 | $136,336.60 | $825.20 | $0.00 | $770.87 | $137,932.67 |
| 119 | $137,932.67 | $825.20 | $0.00 | $779.89 | $139,537.76 |
| 120 | $139,537.76 | $825.20 | $0.00 | $788.97 | $141,151.93 |
| 121 | $141,151.93 | $825.20 | $0.00 | $798.09 | $142,775.22 |
| 122 | $142,775.22 | $825.20 | $0.00 | $807.27 | $144,407.69 |
| 123 | $144,407.69 | $825.20 | $0.00 | $816.50 | $146,049.39 |
| 124 | $146,049.39 | $825.20 | $0.00 | $825.78 | $147,700.37 |
| 125 | $147,700.37 | $825.20 | $0.00 | $835.12 | $149,360.69 |
| 126 | $149,360.69 | $825.20 | $0.00 | $844.51 | $151,030.40 |
| 127 | $151,030.40 | $825.20 | $0.00 | $853.95 | $152,709.55 |
| 128 | $152,709.55 | $825.20 | $0.00 | $863.44 | $154,398.19 |
| 129 | $154,398.19 | $825.20 | $0.00 | $872.99 | $156,096.38 |
| 130 | $156,096.38 | $825.20 | $0.00 | $882.59 | $157,804.17 |
| 131 | $157,804.17 | $825.20 | $0.00 | $892.25 | $159,521.62 |
| 132 | $159,521.62 | $825.20 | $0.00 | $901.96 | $161,248.78 |
| 133 | $161,248.78 | $825.20 | $0.00 | $911.72 | $162,985.70 |
| 134 | $162,985.70 | $825.20 | $0.00 | $921.54 | $164,732.44 |
| 135 | $164,732.44 | $825.20 | $0.00 | $931.42 | $166,489.06 |
| 136 | $166,489.06 | $825.20 | $0.00 | $941.35 | $168,255.61 |
| 137 | $168,255.61 | $825.20 | $0.00 | $951.34 | $170,032.15 |
| 138 | $170,032.15 | $825.20 | $0.00 | $961.39 | $171,818.74 |
| 139 | $171,818.74 | $825.20 | $0.00 | $971.49 | $173,615.43 |
| 140 | $173,615.43 | $825.20 | $0.00 | $981.65 | $175,422.28 |
| 141 | $175,422.28 | $825.20 | $0.00 | $991.86 | $177,239.34 |
| 142 | $177,239.34 | $825.20 | $0.00 | $1,002.14 | $179,066.68 |
| 143 | $179,066.68 | $825.20 | $0.00 | $1,012.47 | $180,904.35 |
| 144 | $180,904.35 | $825.20 | $0.00 | $1,022.86 | $182,752.41 |
| 145 | $182,752.41 | $825.20 | $0.00 | $1,033.31 | $184,610.92 |
| 146 | $184,610.92 | $825.20 | $0.00 | $1,043.82 | $186,479.94 |
| 147 | $186,479.94 | $825.20 | $0.00 | $1,054.38 | $188,359.52 |
| 148 | $188,359.52 | $825.20 | $0.00 | $1,065.01 | $190,249.73 |
| 149 | $190,249.73 | $825.20 | $0.00 | $1,075.70 | $192,150.63 |
| 150 | $192,150.63 | $825.20 | $0.00 | $1,086.45 | $194,062.28 |
| 151 | $194,062.28 | $825.20 | $0.00 | $1,097.26 | $195,984.74 |
| 152 | $195,984.74 | $825.20 | $0.00 | $1,108.13 | $197,918.07 |
| 153 | $197,918.07 | $825.20 | $0.00 | $1,119.06 | $199,862.33 |
| 154 | $199,862.33 | $825.20 | $0.00 | $1,130.05 | $201,817.58 |
| 155 | $201,817.58 | $825.20 | $0.00 | $1,141.11 | $203,783.89 |
| 156 | $203,783.89 | $825.20 | $0.00 | $1,152.22 | $205,761.31 |
| 157 | $205,761.31 | $825.20 | $0.00 | $1,163.40 | $207,749.91 |
| 158 | $207,749.91 | $825.20 | $0.00 | $1,174.65 | $209,749.76 |
| 159 | $209,749.76 | $825.20 | $0.00 | $1,185.96 | $211,760.92 |
| 160 | $211,760.92 | $825.20 | $0.00 | $1,197.33 | $213,783.45 |
| 161 | $213,783.45 | $825.20 | $0.00 | $1,208.76 | $215,817.41 |
| 162 | $215,817.41 | $825.20 | $0.00 | $1,220.26 | $217,862.87 |
| 163 | $217,862.87 | $825.20 | $0.00 | $1,231.83 | $219,919.90 |
| 164 | $219,919.90 | $825.20 | $0.00 | $1,243.46 | $221,988.56 |
| 165 | $221,988.56 | $825.20 | $0.00 | $1,255.16 | $224,068.92 |
| 166 | $224,068.92 | $825.20 | $0.00 | $1,266.92 | $226,161.04 |
| 167 | $226,161.04 | $825.20 | $0.00 | $1,278.75 | $228,264.99 |
| 168 | $228,264.99 | $825.20 | $0.00 | $1,290.64 | $230,380.83 |
| 169 | $230,380.83 | $825.20 | $0.00 | $1,302.61 | $232,508.64 |
| 170 | $232,508.64 | $825.20 | $0.00 | $1,314.64 | $234,648.48 |
| 171 | $234,648.48 | $825.20 | $0.00 | $1,326.74 | $236,800.42 |
| 172 | $236,800.42 | $825.20 | $0.00 | $1,338.90 | $238,964.52 |
| 173 | $238,964.52 | $825.20 | $0.00 | $1,351.14 | $241,140.86 |
| 174 | $241,140.86 | $825.20 | $0.00 | $1,363.45 | $243,329.51 |
| 175 | $243,329.51 | $825.20 | $0.00 | $1,375.82 | $245,530.53 |
| 176 | $245,530.53 | $825.20 | $0.00 | $1,388.27 | $247,744.00 |
| 177 | $247,744.00 | $825.20 | $0.00 | $1,400.78 | $249,969.98 |
| 178 | $249,969.98 | $825.20 | $0.00 | $1,413.37 | $252,208.55 |
| 179 | $252,208.55 | $825.20 | $0.00 | $1,426.02 | $254,459.77 |
| 180 | $254,459.77 | $825.20 | $0.00 | $1,438.75 | $256,723.72 |
| 181 | $256,723.72 | $825.20 | $0.00 | $1,451.55 | $259,000.47 |
| 182 | $259,000.47 | $825.20 | $0.00 | $1,464.43 | $261,290.10 |
| 183 | $261,290.10 | $825.20 | $0.00 | $1,477.37 | $263,592.67 |
| 184 | $263,592.67 | $825.20 | $0.00 | $1,490.39 | $265,908.26 |
| 185 | $265,908.26 | $825.20 | $0.00 | $1,503.48 | $268,236.94 |
| 186 | $268,236.94 | $825.20 | $0.00 | $1,516.65 | $270,578.79 |
| 187 | $270,578.79 | $825.20 | $0.00 | $1,529.89 | $272,933.88 |
| 188 | $272,933.88 | $825.20 | $0.00 | $1,543.21 | $275,302.29 |
| 189 | $275,302.29 | $825.20 | $0.00 | $1,556.60 | $277,684.09 |
| 190 | $277,684.09 | $825.20 | $0.00 | $1,570.07 | $280,079.36 |
| 191 | $280,079.36 | $825.20 | $0.00 | $1,583.61 | $282,488.17 |
| 192 | $282,488.17 | $825.20 | $0.00 | $1,597.23 | $284,910.60 |
| 193 | $284,910.60 | $825.20 | $0.00 | $1,610.93 | $287,346.73 |
| 194 | $287,346.73 | $825.20 | $0.00 | $1,624.70 | $289,796.63 |
| 195 | $289,796.63 | $825.20 | $0.00 | $1,638.55 | $292,260.38 |
| 196 | $292,260.38 | $825.20 | $0.00 | $1,652.48 | $294,738.06 |
| 197 | $294,738.06 | $825.20 | $0.00 | $1,666.49 | $297,229.75 |
| 198 | $297,229.75 | $825.20 | $0.00 | $1,680.58 | $299,735.53 |
| 199 | $299,735.53 | $825.20 | $0.00 | $1,694.75 | $302,255.48 |
| 200 | $302,255.48 | $825.20 | $0.00 | $1,709.00 | $304,789.68 |
| 201 | $304,789.68 | $825.20 | $0.00 | $1,723.33 | $307,338.21 |
| 202 | $307,338.21 | $825.20 | $0.00 | $1,737.73 | $309,901.14 |
| 203 | $309,901.14 | $825.20 | $0.00 | $1,752.23 | $312,478.57 |
| 204 | $312,478.57 | $825.20 | $0.00 | $1,766.80 | $315,070.57 |
| 205 | $315,070.57 | $825.20 | $0.00 | $1,781.45 | $317,677.22 |
| 206 | $317,677.22 | $825.20 | $0.00 | $1,796.19 | $320,298.61 |
| 207 | $320,298.61 | $825.20 | $0.00 | $1,811.01 | $322,934.82 |
| 208 | $322,934.82 | $825.20 | $0.00 | $1,825.92 | $325,585.94 |
| 209 | $325,585.94 | $825.20 | $0.00 | $1,840.91 | $328,252.05 |
| 210 | $328,252.05 | $825.20 | $0.00 | $1,855.98 | $330,933.23 |
| 211 | $330,933.23 | $825.20 | $0.00 | $1,871.14 | $333,629.57 |
| 212 | $333,629.57 | $825.20 | $0.00 | $1,886.39 | $336,341.16 |
| 213 | $336,341.16 | $825.20 | $0.00 | $1,901.72 | $339,068.08 |
| 214 | $339,068.08 | $825.20 | $0.00 | $1,917.14 | $341,810.42 |
| 215 | $341,810.42 | $825.20 | $0.00 | $1,932.65 | $344,568.27 |
| 216 | $344,568.27 | $825.20 | $0.00 | $1,948.24 | $347,341.71 |
| 217 | $347,341.71 | $825.20 | $96,746.09 | $1,963.92 | $253,384.74 |
| 218 | $253,384.74 | $825.20 | $0.00 | $1,432.67 | $255,642.61 |
| 219 | $255,642.61 | $825.20 | $0.00 | $1,445.44 | $257,913.25 |
| 220 | $257,913.25 | $825.20 | $0.00 | $1,458.28 | $260,196.73 |
| 221 | $260,196.73 | $825.20 | $0.00 | $1,471.19 | $262,493.12 |
| 222 | $262,493.12 | $825.20 | $0.00 | $1,484.17 | $264,802.49 |
| 223 | $264,802.49 | $825.20 | $0.00 | $1,497.23 | $267,124.92 |
| 224 | $267,124.92 | $825.20 | $0.00 | $1,510.36 | $269,460.48 |
| 225 | $269,460.48 | $825.20 | $0.00 | $1,523.57 | $271,809.25 |
| 226 | $271,809.25 | $825.20 | $0.00 | $1,536.85 | $274,171.30 |
| 227 | $274,171.30 | $825.20 | $0.00 | $1,550.20 | $276,546.70 |
| 228 | $276,546.70 | $825.20 | $0.00 | $1,563.64 | $278,935.54 |
| 229 | $278,935.54 | $825.20 | $101,583.40 | $1,577.14 | $179,754.48 |
| 230 | $179,754.48 | $825.20 | $0.00 | $1,016.36 | $181,596.04 |
| 231 | $181,596.04 | $825.20 | $0.00 | $1,026.77 | $183,448.01 |
| 232 | $183,448.01 | $825.20 | $0.00 | $1,037.24 | $185,310.45 |
| 233 | $185,310.45 | $825.20 | $0.00 | $1,047.77 | $187,183.42 |
| 234 | $187,183.42 | $825.20 | $0.00 | $1,058.36 | $189,066.98 |
| 235 | $189,066.98 | $825.20 | $0.00 | $1,069.01 | $190,961.19 |
| 236 | $190,961.19 | $825.20 | $0.00 | $1,079.72 | $192,866.11 |
| 237 | $192,866.11 | $825.20 | $0.00 | $1,090.49 | $194,781.80 |
| 238 | $194,781.80 | $825.20 | $0.00 | $1,101.32 | $196,708.32 |
| 239 | $196,708.32 | $825.20 | $0.00 | $1,112.22 | $198,645.74 |
| 240 | $198,645.74 | $825.20 | $0.00 | $1,123.17 | $200,594.11 |
| 241 | $200,594.11 | $825.20 | $106,662.57 | $1,134.19 | $95,890.93 |
| 242 | $95,890.93 | $825.20 | $0.00 | $542.18 | $97,258.31 |
| 243 | $97,258.31 | $825.20 | $0.00 | $549.91 | $98,633.42 |
| 244 | $98,633.42 | $825.20 | $0.00 | $557.69 | $100,016.31 |
| 245 | $100,016.31 | $825.20 | $0.00 | $565.51 | $101,407.02 |
| 246 | $101,407.02 | $825.20 | $0.00 | $573.37 | $102,805.59 |
| 247 | $102,805.59 | $825.20 | $0.00 | $581.28 | $104,212.07 |
| 248 | $104,212.07 | $825.20 | $0.00 | $589.23 | $105,626.50 |
| 249 | $105,626.50 | $825.20 | $0.00 | $597.23 | $107,048.93 |
| 250 | $107,048.93 | $825.20 | $0.00 | $605.27 | $108,479.40 |
| 251 | $108,479.40 | $825.20 | $0.00 | $613.36 | $109,917.96 |
| 252 | $109,917.96 | $825.20 | $0.00 | $621.49 | $111,364.65 |
| 253 | $111,364.65 | $0.00 | $111,995.70 | $629.67 | ($1.38) |