How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $93,065 |
| Monthly savings required | $737 |
How much will it cost to send your child to Davenport University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $372,260.11 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $736.69 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 | $35,888.00 |
| 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 Davenport University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $736.69 | $0.00 | $0.00 | $736.69 |
| 2 | $736.69 | $736.69 | $0.00 | $4.17 | $1,477.55 |
| 3 | $1,477.55 | $736.69 | $0.00 | $8.35 | $2,222.59 |
| 4 | $2,222.59 | $736.69 | $0.00 | $12.57 | $2,971.85 |
| 5 | $2,971.85 | $736.69 | $0.00 | $16.80 | $3,725.34 |
| 6 | $3,725.34 | $736.69 | $0.00 | $21.06 | $4,483.09 |
| 7 | $4,483.09 | $736.69 | $0.00 | $25.35 | $5,245.13 |
| 8 | $5,245.13 | $736.69 | $0.00 | $29.66 | $6,011.48 |
| 9 | $6,011.48 | $736.69 | $0.00 | $33.99 | $6,782.16 |
| 10 | $6,782.16 | $736.69 | $0.00 | $38.35 | $7,557.20 |
| 11 | $7,557.20 | $736.69 | $0.00 | $42.73 | $8,336.62 |
| 12 | $8,336.62 | $736.69 | $0.00 | $47.14 | $9,120.45 |
| 13 | $9,120.45 | $736.69 | $0.00 | $51.57 | $9,908.71 |
| 14 | $9,908.71 | $736.69 | $0.00 | $56.03 | $10,701.43 |
| 15 | $10,701.43 | $736.69 | $0.00 | $60.51 | $11,498.63 |
| 16 | $11,498.63 | $736.69 | $0.00 | $65.01 | $12,300.33 |
| 17 | $12,300.33 | $736.69 | $0.00 | $69.55 | $13,106.57 |
| 18 | $13,106.57 | $736.69 | $0.00 | $74.11 | $13,917.37 |
| 19 | $13,917.37 | $736.69 | $0.00 | $78.69 | $14,732.75 |
| 20 | $14,732.75 | $736.69 | $0.00 | $83.30 | $15,552.74 |
| 21 | $15,552.74 | $736.69 | $0.00 | $87.94 | $16,377.37 |
| 22 | $16,377.37 | $736.69 | $0.00 | $92.60 | $17,206.66 |
| 23 | $17,206.66 | $736.69 | $0.00 | $97.29 | $18,040.64 |
| 24 | $18,040.64 | $736.69 | $0.00 | $102.00 | $18,879.33 |
| 25 | $18,879.33 | $736.69 | $0.00 | $106.75 | $19,722.77 |
| 26 | $19,722.77 | $736.69 | $0.00 | $111.52 | $20,570.98 |
| 27 | $20,570.98 | $736.69 | $0.00 | $116.31 | $21,423.98 |
| 28 | $21,423.98 | $736.69 | $0.00 | $121.13 | $22,281.80 |
| 29 | $22,281.80 | $736.69 | $0.00 | $125.98 | $23,144.47 |
| 30 | $23,144.47 | $736.69 | $0.00 | $130.86 | $24,012.02 |
| 31 | $24,012.02 | $736.69 | $0.00 | $135.77 | $24,884.48 |
| 32 | $24,884.48 | $736.69 | $0.00 | $140.70 | $25,761.87 |
| 33 | $25,761.87 | $736.69 | $0.00 | $145.66 | $26,644.22 |
| 34 | $26,644.22 | $736.69 | $0.00 | $150.65 | $27,531.56 |
| 35 | $27,531.56 | $736.69 | $0.00 | $155.67 | $28,423.92 |
| 36 | $28,423.92 | $736.69 | $0.00 | $160.71 | $29,321.32 |
| 37 | $29,321.32 | $736.69 | $0.00 | $165.79 | $30,223.80 |
| 38 | $30,223.80 | $736.69 | $0.00 | $170.89 | $31,131.38 |
| 39 | $31,131.38 | $736.69 | $0.00 | $176.02 | $32,044.09 |
| 40 | $32,044.09 | $736.69 | $0.00 | $181.18 | $32,961.96 |
| 41 | $32,961.96 | $736.69 | $0.00 | $186.37 | $33,885.02 |
| 42 | $33,885.02 | $736.69 | $0.00 | $191.59 | $34,813.30 |
| 43 | $34,813.30 | $736.69 | $0.00 | $196.84 | $35,746.83 |
| 44 | $35,746.83 | $736.69 | $0.00 | $202.12 | $36,685.64 |
| 45 | $36,685.64 | $736.69 | $0.00 | $207.43 | $37,629.76 |
| 46 | $37,629.76 | $736.69 | $0.00 | $212.76 | $38,579.21 |
| 47 | $38,579.21 | $736.69 | $0.00 | $218.13 | $39,534.03 |
| 48 | $39,534.03 | $736.69 | $0.00 | $223.53 | $40,494.25 |
| 49 | $40,494.25 | $736.69 | $0.00 | $228.96 | $41,459.90 |
| 50 | $41,459.90 | $736.69 | $0.00 | $234.42 | $42,431.01 |
| 51 | $42,431.01 | $736.69 | $0.00 | $239.91 | $43,407.61 |
| 52 | $43,407.61 | $736.69 | $0.00 | $245.43 | $44,389.73 |
| 53 | $44,389.73 | $736.69 | $0.00 | $250.99 | $45,377.41 |
| 54 | $45,377.41 | $736.69 | $0.00 | $256.57 | $46,370.67 |
| 55 | $46,370.67 | $736.69 | $0.00 | $262.19 | $47,369.55 |
| 56 | $47,369.55 | $736.69 | $0.00 | $267.83 | $48,374.07 |
| 57 | $48,374.07 | $736.69 | $0.00 | $273.51 | $49,384.27 |
| 58 | $49,384.27 | $736.69 | $0.00 | $279.23 | $50,400.19 |
| 59 | $50,400.19 | $736.69 | $0.00 | $284.97 | $51,421.85 |
| 60 | $51,421.85 | $736.69 | $0.00 | $290.75 | $52,449.29 |
| 61 | $52,449.29 | $736.69 | $0.00 | $296.56 | $53,482.54 |
| 62 | $53,482.54 | $736.69 | $0.00 | $302.40 | $54,521.63 |
| 63 | $54,521.63 | $736.69 | $0.00 | $308.27 | $55,566.59 |
| 64 | $55,566.59 | $736.69 | $0.00 | $314.18 | $56,617.46 |
| 65 | $56,617.46 | $736.69 | $0.00 | $320.12 | $57,674.27 |
| 66 | $57,674.27 | $736.69 | $0.00 | $326.10 | $58,737.06 |
| 67 | $58,737.06 | $736.69 | $0.00 | $332.11 | $59,805.86 |
| 68 | $59,805.86 | $736.69 | $0.00 | $338.15 | $60,880.70 |
| 69 | $60,880.70 | $736.69 | $0.00 | $344.23 | $61,961.62 |
| 70 | $61,961.62 | $736.69 | $0.00 | $350.34 | $63,048.65 |
| 71 | $63,048.65 | $736.69 | $0.00 | $356.49 | $64,141.83 |
| 72 | $64,141.83 | $736.69 | $0.00 | $362.67 | $65,241.19 |
| 73 | $65,241.19 | $736.69 | $0.00 | $368.88 | $66,346.76 |
| 74 | $66,346.76 | $736.69 | $0.00 | $375.13 | $67,458.58 |
| 75 | $67,458.58 | $736.69 | $0.00 | $381.42 | $68,576.69 |
| 76 | $68,576.69 | $736.69 | $0.00 | $387.74 | $69,701.12 |
| 77 | $69,701.12 | $736.69 | $0.00 | $394.10 | $70,831.91 |
| 78 | $70,831.91 | $736.69 | $0.00 | $400.49 | $71,969.09 |
| 79 | $71,969.09 | $736.69 | $0.00 | $406.92 | $73,112.70 |
| 80 | $73,112.70 | $736.69 | $0.00 | $413.39 | $74,262.78 |
| 81 | $74,262.78 | $736.69 | $0.00 | $419.89 | $75,419.36 |
| 82 | $75,419.36 | $736.69 | $0.00 | $426.43 | $76,582.48 |
| 83 | $76,582.48 | $736.69 | $0.00 | $433.01 | $77,752.18 |
| 84 | $77,752.18 | $736.69 | $0.00 | $439.62 | $78,928.49 |
| 85 | $78,928.49 | $736.69 | $0.00 | $446.27 | $80,111.45 |
| 86 | $80,111.45 | $736.69 | $0.00 | $452.96 | $81,301.10 |
| 87 | $81,301.10 | $736.69 | $0.00 | $459.69 | $82,497.48 |
| 88 | $82,497.48 | $736.69 | $0.00 | $466.45 | $83,700.62 |
| 89 | $83,700.62 | $736.69 | $0.00 | $473.26 | $84,910.57 |
| 90 | $84,910.57 | $736.69 | $0.00 | $480.10 | $86,127.36 |
| 91 | $86,127.36 | $736.69 | $0.00 | $486.98 | $87,351.03 |
| 92 | $87,351.03 | $736.69 | $0.00 | $493.90 | $88,581.62 |
| 93 | $88,581.62 | $736.69 | $0.00 | $500.85 | $89,819.16 |
| 94 | $89,819.16 | $736.69 | $0.00 | $507.85 | $91,063.70 |
| 95 | $91,063.70 | $736.69 | $0.00 | $514.89 | $92,315.28 |
| 96 | $92,315.28 | $736.69 | $0.00 | $521.96 | $93,573.93 |
| 97 | $93,573.93 | $736.69 | $0.00 | $529.08 | $94,839.70 |
| 98 | $94,839.70 | $736.69 | $0.00 | $536.24 | $96,112.63 |
| 99 | $96,112.63 | $736.69 | $0.00 | $543.43 | $97,392.75 |
| 100 | $97,392.75 | $736.69 | $0.00 | $550.67 | $98,680.11 |
| 101 | $98,680.11 | $736.69 | $0.00 | $557.95 | $99,974.75 |
| 102 | $99,974.75 | $736.69 | $0.00 | $565.27 | $101,276.71 |
| 103 | $101,276.71 | $736.69 | $0.00 | $572.63 | $102,586.03 |
| 104 | $102,586.03 | $736.69 | $0.00 | $580.04 | $103,902.76 |
| 105 | $103,902.76 | $736.69 | $0.00 | $587.48 | $105,226.93 |
| 106 | $105,226.93 | $736.69 | $0.00 | $594.97 | $106,558.59 |
| 107 | $106,558.59 | $736.69 | $0.00 | $602.50 | $107,897.78 |
| 108 | $107,897.78 | $736.69 | $0.00 | $610.07 | $109,244.54 |
| 109 | $109,244.54 | $736.69 | $0.00 | $617.68 | $110,598.91 |
| 110 | $110,598.91 | $736.69 | $0.00 | $625.34 | $111,960.94 |
| 111 | $111,960.94 | $736.69 | $0.00 | $633.04 | $113,330.67 |
| 112 | $113,330.67 | $736.69 | $0.00 | $640.79 | $114,708.15 |
| 113 | $114,708.15 | $736.69 | $0.00 | $648.58 | $116,093.42 |
| 114 | $116,093.42 | $736.69 | $0.00 | $656.41 | $117,486.52 |
| 115 | $117,486.52 | $736.69 | $0.00 | $664.29 | $118,887.50 |
| 116 | $118,887.50 | $736.69 | $0.00 | $672.21 | $120,296.40 |
| 117 | $120,296.40 | $736.69 | $0.00 | $680.17 | $121,713.26 |
| 118 | $121,713.26 | $736.69 | $0.00 | $688.18 | $123,138.13 |
| 119 | $123,138.13 | $736.69 | $0.00 | $696.24 | $124,571.06 |
| 120 | $124,571.06 | $736.69 | $0.00 | $704.34 | $126,012.09 |
| 121 | $126,012.09 | $736.69 | $0.00 | $712.49 | $127,461.27 |
| 122 | $127,461.27 | $736.69 | $0.00 | $720.68 | $128,918.64 |
| 123 | $128,918.64 | $736.69 | $0.00 | $728.92 | $130,384.25 |
| 124 | $130,384.25 | $736.69 | $0.00 | $737.21 | $131,858.15 |
| 125 | $131,858.15 | $736.69 | $0.00 | $745.55 | $133,340.39 |
| 126 | $133,340.39 | $736.69 | $0.00 | $753.93 | $134,831.01 |
| 127 | $134,831.01 | $736.69 | $0.00 | $762.35 | $136,330.05 |
| 128 | $136,330.05 | $736.69 | $0.00 | $770.83 | $137,837.57 |
| 129 | $137,837.57 | $736.69 | $0.00 | $779.35 | $139,353.61 |
| 130 | $139,353.61 | $736.69 | $0.00 | $787.93 | $140,878.23 |
| 131 | $140,878.23 | $736.69 | $0.00 | $796.55 | $142,411.47 |
| 132 | $142,411.47 | $736.69 | $0.00 | $805.22 | $143,953.38 |
| 133 | $143,953.38 | $736.69 | $0.00 | $813.93 | $145,504.00 |
| 134 | $145,504.00 | $736.69 | $0.00 | $822.70 | $147,063.39 |
| 135 | $147,063.39 | $736.69 | $0.00 | $831.52 | $148,631.60 |
| 136 | $148,631.60 | $736.69 | $0.00 | $840.38 | $150,208.67 |
| 137 | $150,208.67 | $736.69 | $0.00 | $849.30 | $151,794.66 |
| 138 | $151,794.66 | $736.69 | $0.00 | $858.27 | $153,389.62 |
| 139 | $153,389.62 | $736.69 | $0.00 | $867.29 | $154,993.60 |
| 140 | $154,993.60 | $736.69 | $0.00 | $876.36 | $156,606.65 |
| 141 | $156,606.65 | $736.69 | $0.00 | $885.48 | $158,228.82 |
| 142 | $158,228.82 | $736.69 | $0.00 | $894.65 | $159,860.16 |
| 143 | $159,860.16 | $736.69 | $0.00 | $903.87 | $161,500.72 |
| 144 | $161,500.72 | $736.69 | $0.00 | $913.15 | $163,150.56 |
| 145 | $163,150.56 | $736.69 | $0.00 | $922.48 | $164,809.73 |
| 146 | $164,809.73 | $736.69 | $0.00 | $931.86 | $166,478.28 |
| 147 | $166,478.28 | $736.69 | $0.00 | $941.29 | $168,156.26 |
| 148 | $168,156.26 | $736.69 | $0.00 | $950.78 | $169,843.73 |
| 149 | $169,843.73 | $736.69 | $0.00 | $960.32 | $171,540.74 |
| 150 | $171,540.74 | $736.69 | $0.00 | $969.92 | $173,247.35 |
| 151 | $173,247.35 | $736.69 | $0.00 | $979.57 | $174,963.61 |
| 152 | $174,963.61 | $736.69 | $0.00 | $989.27 | $176,689.57 |
| 153 | $176,689.57 | $736.69 | $0.00 | $999.03 | $178,425.29 |
| 154 | $178,425.29 | $736.69 | $0.00 | $1,008.84 | $180,170.82 |
| 155 | $180,170.82 | $736.69 | $0.00 | $1,018.71 | $181,926.22 |
| 156 | $181,926.22 | $736.69 | $0.00 | $1,028.64 | $183,691.55 |
| 157 | $183,691.55 | $736.69 | $0.00 | $1,038.62 | $185,466.86 |
| 158 | $185,466.86 | $736.69 | $0.00 | $1,048.66 | $187,252.21 |
| 159 | $187,252.21 | $736.69 | $0.00 | $1,058.75 | $189,047.65 |
| 160 | $189,047.65 | $736.69 | $0.00 | $1,068.90 | $190,853.24 |
| 161 | $190,853.24 | $736.69 | $0.00 | $1,079.11 | $192,669.04 |
| 162 | $192,669.04 | $736.69 | $0.00 | $1,089.38 | $194,495.11 |
| 163 | $194,495.11 | $736.69 | $0.00 | $1,099.70 | $196,331.50 |
| 164 | $196,331.50 | $736.69 | $0.00 | $1,110.09 | $198,178.28 |
| 165 | $198,178.28 | $736.69 | $0.00 | $1,120.53 | $200,035.50 |
| 166 | $200,035.50 | $736.69 | $0.00 | $1,131.03 | $201,903.22 |
| 167 | $201,903.22 | $736.69 | $0.00 | $1,141.59 | $203,781.50 |
| 168 | $203,781.50 | $736.69 | $0.00 | $1,152.21 | $205,670.40 |
| 169 | $205,670.40 | $736.69 | $0.00 | $1,162.89 | $207,569.98 |
| 170 | $207,569.98 | $736.69 | $0.00 | $1,173.63 | $209,480.30 |
| 171 | $209,480.30 | $736.69 | $0.00 | $1,184.43 | $211,401.42 |
| 172 | $211,401.42 | $736.69 | $0.00 | $1,195.29 | $213,333.40 |
| 173 | $213,333.40 | $736.69 | $0.00 | $1,206.22 | $215,276.31 |
| 174 | $215,276.31 | $736.69 | $0.00 | $1,217.20 | $217,230.20 |
| 175 | $217,230.20 | $736.69 | $0.00 | $1,228.25 | $219,195.14 |
| 176 | $219,195.14 | $736.69 | $0.00 | $1,239.36 | $221,171.19 |
| 177 | $221,171.19 | $736.69 | $0.00 | $1,250.53 | $223,158.41 |
| 178 | $223,158.41 | $736.69 | $0.00 | $1,261.77 | $225,156.87 |
| 179 | $225,156.87 | $736.69 | $0.00 | $1,273.07 | $227,166.63 |
| 180 | $227,166.63 | $736.69 | $0.00 | $1,284.43 | $229,187.75 |
| 181 | $229,187.75 | $736.69 | $0.00 | $1,295.86 | $231,220.30 |
| 182 | $231,220.30 | $736.69 | $0.00 | $1,307.35 | $233,264.34 |
| 183 | $233,264.34 | $736.69 | $0.00 | $1,318.91 | $235,319.94 |
| 184 | $235,319.94 | $736.69 | $0.00 | $1,330.53 | $237,387.16 |
| 185 | $237,387.16 | $736.69 | $0.00 | $1,342.22 | $239,466.07 |
| 186 | $239,466.07 | $736.69 | $0.00 | $1,353.98 | $241,556.74 |
| 187 | $241,556.74 | $736.69 | $0.00 | $1,365.80 | $243,659.23 |
| 188 | $243,659.23 | $736.69 | $0.00 | $1,377.68 | $245,773.60 |
| 189 | $245,773.60 | $736.69 | $0.00 | $1,389.64 | $247,899.93 |
| 190 | $247,899.93 | $736.69 | $0.00 | $1,401.66 | $250,038.28 |
| 191 | $250,038.28 | $736.69 | $0.00 | $1,413.75 | $252,188.72 |
| 192 | $252,188.72 | $736.69 | $0.00 | $1,425.91 | $254,351.32 |
| 193 | $254,351.32 | $736.69 | $0.00 | $1,438.14 | $256,526.15 |
| 194 | $256,526.15 | $736.69 | $0.00 | $1,450.44 | $258,713.28 |
| 195 | $258,713.28 | $736.69 | $0.00 | $1,462.80 | $260,912.77 |
| 196 | $260,912.77 | $736.69 | $0.00 | $1,475.24 | $263,124.70 |
| 197 | $263,124.70 | $736.69 | $0.00 | $1,487.75 | $265,349.14 |
| 198 | $265,349.14 | $736.69 | $0.00 | $1,500.32 | $267,586.15 |
| 199 | $267,586.15 | $736.69 | $0.00 | $1,512.97 | $269,835.81 |
| 200 | $269,835.81 | $736.69 | $0.00 | $1,525.69 | $272,098.19 |
| 201 | $272,098.19 | $736.69 | $0.00 | $1,538.48 | $274,373.36 |
| 202 | $274,373.36 | $736.69 | $0.00 | $1,551.35 | $276,661.40 |
| 203 | $276,661.40 | $736.69 | $0.00 | $1,564.28 | $278,962.37 |
| 204 | $278,962.37 | $736.69 | $0.00 | $1,577.29 | $281,276.35 |
| 205 | $281,276.35 | $736.69 | $0.00 | $1,590.38 | $283,603.42 |
| 206 | $283,603.42 | $736.69 | $0.00 | $1,603.53 | $285,943.64 |
| 207 | $285,943.64 | $736.69 | $0.00 | $1,616.77 | $288,297.10 |
| 208 | $288,297.10 | $736.69 | $0.00 | $1,630.07 | $290,663.86 |
| 209 | $290,663.86 | $736.69 | $0.00 | $1,643.46 | $293,044.01 |
| 210 | $293,044.01 | $736.69 | $0.00 | $1,656.91 | $295,437.61 |
| 211 | $295,437.61 | $736.69 | $0.00 | $1,670.45 | $297,844.75 |
| 212 | $297,844.75 | $736.69 | $0.00 | $1,684.06 | $300,265.50 |
| 213 | $300,265.50 | $736.69 | $0.00 | $1,697.74 | $302,699.93 |
| 214 | $302,699.93 | $736.69 | $0.00 | $1,711.51 | $305,148.13 |
| 215 | $305,148.13 | $736.69 | $0.00 | $1,725.35 | $307,610.17 |
| 216 | $307,610.17 | $736.69 | $0.00 | $1,739.27 | $310,086.13 |
| 217 | $310,086.13 | $736.69 | $86,368.75 | $1,753.27 | $226,207.34 |
| 218 | $226,207.34 | $736.69 | $0.00 | $1,279.01 | $228,223.04 |
| 219 | $228,223.04 | $736.69 | $0.00 | $1,290.41 | $230,250.14 |
| 220 | $230,250.14 | $736.69 | $0.00 | $1,301.87 | $232,288.70 |
| 221 | $232,288.70 | $736.69 | $0.00 | $1,313.39 | $234,338.78 |
| 222 | $234,338.78 | $736.69 | $0.00 | $1,324.99 | $236,400.46 |
| 223 | $236,400.46 | $736.69 | $0.00 | $1,336.64 | $238,473.79 |
| 224 | $238,473.79 | $736.69 | $0.00 | $1,348.37 | $240,558.85 |
| 225 | $240,558.85 | $736.69 | $0.00 | $1,360.15 | $242,655.69 |
| 226 | $242,655.69 | $736.69 | $0.00 | $1,372.01 | $244,764.39 |
| 227 | $244,764.39 | $736.69 | $0.00 | $1,383.93 | $246,885.01 |
| 228 | $246,885.01 | $736.69 | $0.00 | $1,395.92 | $249,017.62 |
| 229 | $249,017.62 | $736.69 | $90,687.19 | $1,407.98 | $160,475.10 |
| 230 | $160,475.10 | $736.69 | $0.00 | $907.35 | $162,119.14 |
| 231 | $162,119.14 | $736.69 | $0.00 | $916.65 | $163,772.48 |
| 232 | $163,772.48 | $736.69 | $0.00 | $925.99 | $165,435.16 |
| 233 | $165,435.16 | $736.69 | $0.00 | $935.39 | $167,107.24 |
| 234 | $167,107.24 | $736.69 | $0.00 | $944.85 | $168,788.78 |
| 235 | $168,788.78 | $736.69 | $0.00 | $954.36 | $170,479.83 |
| 236 | $170,479.83 | $736.69 | $0.00 | $963.92 | $172,180.44 |
| 237 | $172,180.44 | $736.69 | $0.00 | $973.53 | $173,890.66 |
| 238 | $173,890.66 | $736.69 | $0.00 | $983.20 | $175,610.55 |
| 239 | $175,610.55 | $736.69 | $0.00 | $992.93 | $177,340.17 |
| 240 | $177,340.17 | $736.69 | $0.00 | $1,002.71 | $179,079.57 |
| 241 | $179,079.57 | $736.69 | $95,221.55 | $1,012.54 | $85,607.25 |
| 242 | $85,607.25 | $736.69 | $0.00 | $484.04 | $86,827.98 |
| 243 | $86,827.98 | $736.69 | $0.00 | $490.94 | $88,055.61 |
| 244 | $88,055.61 | $736.69 | $0.00 | $497.88 | $89,290.18 |
| 245 | $89,290.18 | $736.69 | $0.00 | $504.86 | $90,531.73 |
| 246 | $90,531.73 | $736.69 | $0.00 | $511.88 | $91,780.30 |
| 247 | $91,780.30 | $736.69 | $0.00 | $518.94 | $93,035.93 |
| 248 | $93,035.93 | $736.69 | $0.00 | $526.04 | $94,298.66 |
| 249 | $94,298.66 | $736.69 | $0.00 | $533.18 | $95,568.53 |
| 250 | $95,568.53 | $736.69 | $0.00 | $540.36 | $96,845.58 |
| 251 | $96,845.58 | $736.69 | $0.00 | $547.58 | $98,129.85 |
| 252 | $98,129.85 | $736.69 | $0.00 | $554.84 | $99,421.38 |
| 253 | $99,421.38 | $0.00 | $99,982.63 | $562.14 | $0.89 |