How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $99,644 |
| Monthly savings required | $789 |
How much will it cost to send your child to Belhaven University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $398,575.98 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $788.77 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 | $38,425.00 |
| 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 Belhaven University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $788.77 | $0.00 | $0.00 | $788.77 |
| 2 | $788.77 | $788.77 | $0.00 | $4.46 | $1,582.00 |
| 3 | $1,582.00 | $788.77 | $0.00 | $8.94 | $2,379.71 |
| 4 | $2,379.71 | $788.77 | $0.00 | $13.46 | $3,181.94 |
| 5 | $3,181.94 | $788.77 | $0.00 | $17.99 | $3,988.70 |
| 6 | $3,988.70 | $788.77 | $0.00 | $22.55 | $4,800.02 |
| 7 | $4,800.02 | $788.77 | $0.00 | $27.14 | $5,615.93 |
| 8 | $5,615.93 | $788.77 | $0.00 | $31.75 | $6,436.45 |
| 9 | $6,436.45 | $788.77 | $0.00 | $36.39 | $7,261.61 |
| 10 | $7,261.61 | $788.77 | $0.00 | $41.06 | $8,091.44 |
| 11 | $8,091.44 | $788.77 | $0.00 | $45.75 | $8,925.96 |
| 12 | $8,925.96 | $788.77 | $0.00 | $50.47 | $9,765.20 |
| 13 | $9,765.20 | $788.77 | $0.00 | $55.21 | $10,609.18 |
| 14 | $10,609.18 | $788.77 | $0.00 | $59.99 | $11,457.94 |
| 15 | $11,457.94 | $788.77 | $0.00 | $64.78 | $12,311.49 |
| 16 | $12,311.49 | $788.77 | $0.00 | $69.61 | $13,169.87 |
| 17 | $13,169.87 | $788.77 | $0.00 | $74.46 | $14,033.10 |
| 18 | $14,033.10 | $788.77 | $0.00 | $79.35 | $14,901.22 |
| 19 | $14,901.22 | $788.77 | $0.00 | $84.25 | $15,774.24 |
| 20 | $15,774.24 | $788.77 | $0.00 | $89.19 | $16,652.20 |
| 21 | $16,652.20 | $788.77 | $0.00 | $94.15 | $17,535.12 |
| 22 | $17,535.12 | $788.77 | $0.00 | $99.15 | $18,423.04 |
| 23 | $18,423.04 | $788.77 | $0.00 | $104.17 | $19,315.98 |
| 24 | $19,315.98 | $788.77 | $0.00 | $109.22 | $20,213.97 |
| 25 | $20,213.97 | $788.77 | $0.00 | $114.29 | $21,117.03 |
| 26 | $21,117.03 | $788.77 | $0.00 | $119.40 | $22,025.20 |
| 27 | $22,025.20 | $788.77 | $0.00 | $124.53 | $22,938.50 |
| 28 | $22,938.50 | $788.77 | $0.00 | $129.70 | $23,856.97 |
| 29 | $23,856.97 | $788.77 | $0.00 | $134.89 | $24,780.63 |
| 30 | $24,780.63 | $788.77 | $0.00 | $140.11 | $25,709.51 |
| 31 | $25,709.51 | $788.77 | $0.00 | $145.37 | $26,643.65 |
| 32 | $26,643.65 | $788.77 | $0.00 | $150.65 | $27,583.07 |
| 33 | $27,583.07 | $788.77 | $0.00 | $155.96 | $28,527.80 |
| 34 | $28,527.80 | $788.77 | $0.00 | $161.30 | $29,477.87 |
| 35 | $29,477.87 | $788.77 | $0.00 | $166.67 | $30,433.31 |
| 36 | $30,433.31 | $788.77 | $0.00 | $172.07 | $31,394.15 |
| 37 | $31,394.15 | $788.77 | $0.00 | $177.51 | $32,360.43 |
| 38 | $32,360.43 | $788.77 | $0.00 | $182.97 | $33,332.17 |
| 39 | $33,332.17 | $788.77 | $0.00 | $188.46 | $34,309.40 |
| 40 | $34,309.40 | $788.77 | $0.00 | $193.99 | $35,292.16 |
| 41 | $35,292.16 | $788.77 | $0.00 | $199.55 | $36,280.48 |
| 42 | $36,280.48 | $788.77 | $0.00 | $205.14 | $37,274.39 |
| 43 | $37,274.39 | $788.77 | $0.00 | $210.75 | $38,273.91 |
| 44 | $38,273.91 | $788.77 | $0.00 | $216.41 | $39,279.09 |
| 45 | $39,279.09 | $788.77 | $0.00 | $222.09 | $40,289.95 |
| 46 | $40,289.95 | $788.77 | $0.00 | $227.81 | $41,306.53 |
| 47 | $41,306.53 | $788.77 | $0.00 | $233.55 | $42,328.85 |
| 48 | $42,328.85 | $788.77 | $0.00 | $239.33 | $43,356.95 |
| 49 | $43,356.95 | $788.77 | $0.00 | $245.15 | $44,390.87 |
| 50 | $44,390.87 | $788.77 | $0.00 | $250.99 | $45,430.63 |
| 51 | $45,430.63 | $788.77 | $0.00 | $256.87 | $46,476.27 |
| 52 | $46,476.27 | $788.77 | $0.00 | $262.78 | $47,527.82 |
| 53 | $47,527.82 | $788.77 | $0.00 | $268.73 | $48,585.32 |
| 54 | $48,585.32 | $788.77 | $0.00 | $274.71 | $49,648.80 |
| 55 | $49,648.80 | $788.77 | $0.00 | $280.72 | $50,718.29 |
| 56 | $50,718.29 | $788.77 | $0.00 | $286.77 | $51,793.83 |
| 57 | $51,793.83 | $788.77 | $0.00 | $292.85 | $52,875.45 |
| 58 | $52,875.45 | $788.77 | $0.00 | $298.97 | $53,963.19 |
| 59 | $53,963.19 | $788.77 | $0.00 | $305.12 | $55,057.08 |
| 60 | $55,057.08 | $788.77 | $0.00 | $311.30 | $56,157.15 |
| 61 | $56,157.15 | $788.77 | $0.00 | $317.52 | $57,263.44 |
| 62 | $57,263.44 | $788.77 | $0.00 | $323.78 | $58,375.99 |
| 63 | $58,375.99 | $788.77 | $0.00 | $330.07 | $59,494.83 |
| 64 | $59,494.83 | $788.77 | $0.00 | $336.39 | $60,619.99 |
| 65 | $60,619.99 | $788.77 | $0.00 | $342.75 | $61,751.51 |
| 66 | $61,751.51 | $788.77 | $0.00 | $349.15 | $62,889.43 |
| 67 | $62,889.43 | $788.77 | $0.00 | $355.59 | $64,033.79 |
| 68 | $64,033.79 | $788.77 | $0.00 | $362.06 | $65,184.62 |
| 69 | $65,184.62 | $788.77 | $0.00 | $368.56 | $66,341.95 |
| 70 | $66,341.95 | $788.77 | $0.00 | $375.11 | $67,505.83 |
| 71 | $67,505.83 | $788.77 | $0.00 | $381.69 | $68,676.29 |
| 72 | $68,676.29 | $788.77 | $0.00 | $388.31 | $69,853.37 |
| 73 | $69,853.37 | $788.77 | $0.00 | $394.96 | $71,037.10 |
| 74 | $71,037.10 | $788.77 | $0.00 | $401.65 | $72,227.52 |
| 75 | $72,227.52 | $788.77 | $0.00 | $408.38 | $73,424.67 |
| 76 | $73,424.67 | $788.77 | $0.00 | $415.15 | $74,628.59 |
| 77 | $74,628.59 | $788.77 | $0.00 | $421.96 | $75,839.32 |
| 78 | $75,839.32 | $788.77 | $0.00 | $428.81 | $77,056.90 |
| 79 | $77,056.90 | $788.77 | $0.00 | $435.69 | $78,281.36 |
| 80 | $78,281.36 | $788.77 | $0.00 | $442.61 | $79,512.74 |
| 81 | $79,512.74 | $788.77 | $0.00 | $449.58 | $80,751.09 |
| 82 | $80,751.09 | $788.77 | $0.00 | $456.58 | $81,996.44 |
| 83 | $81,996.44 | $788.77 | $0.00 | $463.62 | $83,248.83 |
| 84 | $83,248.83 | $788.77 | $0.00 | $470.70 | $84,508.30 |
| 85 | $84,508.30 | $788.77 | $0.00 | $477.82 | $85,774.89 |
| 86 | $85,774.89 | $788.77 | $0.00 | $484.98 | $87,048.64 |
| 87 | $87,048.64 | $788.77 | $0.00 | $492.19 | $88,329.60 |
| 88 | $88,329.60 | $788.77 | $0.00 | $499.43 | $89,617.80 |
| 89 | $89,617.80 | $788.77 | $0.00 | $506.71 | $90,913.28 |
| 90 | $90,913.28 | $788.77 | $0.00 | $514.04 | $92,216.09 |
| 91 | $92,216.09 | $788.77 | $0.00 | $521.40 | $93,526.26 |
| 92 | $93,526.26 | $788.77 | $0.00 | $528.81 | $94,843.84 |
| 93 | $94,843.84 | $788.77 | $0.00 | $536.26 | $96,168.87 |
| 94 | $96,168.87 | $788.77 | $0.00 | $543.75 | $97,501.39 |
| 95 | $97,501.39 | $788.77 | $0.00 | $551.29 | $98,841.45 |
| 96 | $98,841.45 | $788.77 | $0.00 | $558.86 | $100,189.08 |
| 97 | $100,189.08 | $788.77 | $0.00 | $566.48 | $101,544.33 |
| 98 | $101,544.33 | $788.77 | $0.00 | $574.15 | $102,907.25 |
| 99 | $102,907.25 | $788.77 | $0.00 | $581.85 | $104,277.87 |
| 100 | $104,277.87 | $788.77 | $0.00 | $589.60 | $105,656.24 |
| 101 | $105,656.24 | $788.77 | $0.00 | $597.40 | $107,042.41 |
| 102 | $107,042.41 | $788.77 | $0.00 | $605.23 | $108,436.41 |
| 103 | $108,436.41 | $788.77 | $0.00 | $613.12 | $109,838.30 |
| 104 | $109,838.30 | $788.77 | $0.00 | $621.04 | $111,248.11 |
| 105 | $111,248.11 | $788.77 | $0.00 | $629.01 | $112,665.89 |
| 106 | $112,665.89 | $788.77 | $0.00 | $637.03 | $114,091.69 |
| 107 | $114,091.69 | $788.77 | $0.00 | $645.09 | $115,525.55 |
| 108 | $115,525.55 | $788.77 | $0.00 | $653.20 | $116,967.52 |
| 109 | $116,967.52 | $788.77 | $0.00 | $661.35 | $118,417.64 |
| 110 | $118,417.64 | $788.77 | $0.00 | $669.55 | $119,875.96 |
| 111 | $119,875.96 | $788.77 | $0.00 | $677.80 | $121,342.53 |
| 112 | $121,342.53 | $788.77 | $0.00 | $686.09 | $122,817.39 |
| 113 | $122,817.39 | $788.77 | $0.00 | $694.43 | $124,300.59 |
| 114 | $124,300.59 | $788.77 | $0.00 | $702.81 | $125,792.17 |
| 115 | $125,792.17 | $788.77 | $0.00 | $711.25 | $127,292.19 |
| 116 | $127,292.19 | $788.77 | $0.00 | $719.73 | $128,800.69 |
| 117 | $128,800.69 | $788.77 | $0.00 | $728.26 | $130,317.72 |
| 118 | $130,317.72 | $788.77 | $0.00 | $736.84 | $131,843.33 |
| 119 | $131,843.33 | $788.77 | $0.00 | $745.46 | $133,377.56 |
| 120 | $133,377.56 | $788.77 | $0.00 | $754.14 | $134,920.47 |
| 121 | $134,920.47 | $788.77 | $0.00 | $762.86 | $136,472.10 |
| 122 | $136,472.10 | $788.77 | $0.00 | $771.63 | $138,032.50 |
| 123 | $138,032.50 | $788.77 | $0.00 | $780.46 | $139,601.73 |
| 124 | $139,601.73 | $788.77 | $0.00 | $789.33 | $141,179.83 |
| 125 | $141,179.83 | $788.77 | $0.00 | $798.25 | $142,766.85 |
| 126 | $142,766.85 | $788.77 | $0.00 | $807.22 | $144,362.84 |
| 127 | $144,362.84 | $788.77 | $0.00 | $816.25 | $145,967.86 |
| 128 | $145,967.86 | $788.77 | $0.00 | $825.32 | $147,581.95 |
| 129 | $147,581.95 | $788.77 | $0.00 | $834.45 | $149,205.17 |
| 130 | $149,205.17 | $788.77 | $0.00 | $843.63 | $150,837.57 |
| 131 | $150,837.57 | $788.77 | $0.00 | $852.86 | $152,479.20 |
| 132 | $152,479.20 | $788.77 | $0.00 | $862.14 | $154,130.11 |
| 133 | $154,130.11 | $788.77 | $0.00 | $871.47 | $155,790.35 |
| 134 | $155,790.35 | $788.77 | $0.00 | $880.86 | $157,459.98 |
| 135 | $157,459.98 | $788.77 | $0.00 | $890.30 | $159,139.05 |
| 136 | $159,139.05 | $788.77 | $0.00 | $899.80 | $160,827.62 |
| 137 | $160,827.62 | $788.77 | $0.00 | $909.34 | $162,525.73 |
| 138 | $162,525.73 | $788.77 | $0.00 | $918.94 | $164,233.44 |
| 139 | $164,233.44 | $788.77 | $0.00 | $928.60 | $165,950.81 |
| 140 | $165,950.81 | $788.77 | $0.00 | $938.31 | $167,677.89 |
| 141 | $167,677.89 | $788.77 | $0.00 | $948.08 | $169,414.74 |
| 142 | $169,414.74 | $788.77 | $0.00 | $957.90 | $171,161.41 |
| 143 | $171,161.41 | $788.77 | $0.00 | $967.77 | $172,917.95 |
| 144 | $172,917.95 | $788.77 | $0.00 | $977.70 | $174,684.42 |
| 145 | $174,684.42 | $788.77 | $0.00 | $987.69 | $176,460.88 |
| 146 | $176,460.88 | $788.77 | $0.00 | $997.74 | $178,247.39 |
| 147 | $178,247.39 | $788.77 | $0.00 | $1,007.84 | $180,044.00 |
| 148 | $180,044.00 | $788.77 | $0.00 | $1,017.99 | $181,850.76 |
| 149 | $181,850.76 | $788.77 | $0.00 | $1,028.21 | $183,667.74 |
| 150 | $183,667.74 | $788.77 | $0.00 | $1,038.48 | $185,494.99 |
| 151 | $185,494.99 | $788.77 | $0.00 | $1,048.82 | $187,332.58 |
| 152 | $187,332.58 | $788.77 | $0.00 | $1,059.21 | $189,180.56 |
| 153 | $189,180.56 | $788.77 | $0.00 | $1,069.65 | $191,038.98 |
| 154 | $191,038.98 | $788.77 | $0.00 | $1,080.16 | $192,907.91 |
| 155 | $192,907.91 | $788.77 | $0.00 | $1,090.73 | $194,787.41 |
| 156 | $194,787.41 | $788.77 | $0.00 | $1,101.36 | $196,677.54 |
| 157 | $196,677.54 | $788.77 | $0.00 | $1,112.04 | $198,578.35 |
| 158 | $198,578.35 | $788.77 | $0.00 | $1,122.79 | $200,489.91 |
| 159 | $200,489.91 | $788.77 | $0.00 | $1,133.60 | $202,412.28 |
| 160 | $202,412.28 | $788.77 | $0.00 | $1,144.47 | $204,345.52 |
| 161 | $204,345.52 | $788.77 | $0.00 | $1,155.40 | $206,289.69 |
| 162 | $206,289.69 | $788.77 | $0.00 | $1,166.39 | $208,244.85 |
| 163 | $208,244.85 | $788.77 | $0.00 | $1,177.45 | $210,211.07 |
| 164 | $210,211.07 | $788.77 | $0.00 | $1,188.56 | $212,188.40 |
| 165 | $212,188.40 | $788.77 | $0.00 | $1,199.74 | $214,176.91 |
| 166 | $214,176.91 | $788.77 | $0.00 | $1,210.99 | $216,176.67 |
| 167 | $216,176.67 | $788.77 | $0.00 | $1,222.29 | $218,187.73 |
| 168 | $218,187.73 | $788.77 | $0.00 | $1,233.67 | $220,210.17 |
| 169 | $220,210.17 | $788.77 | $0.00 | $1,245.10 | $222,244.04 |
| 170 | $222,244.04 | $788.77 | $0.00 | $1,256.60 | $224,289.41 |
| 171 | $224,289.41 | $788.77 | $0.00 | $1,268.16 | $226,346.34 |
| 172 | $226,346.34 | $788.77 | $0.00 | $1,279.80 | $228,414.91 |
| 173 | $228,414.91 | $788.77 | $0.00 | $1,291.49 | $230,495.17 |
| 174 | $230,495.17 | $788.77 | $0.00 | $1,303.25 | $232,587.19 |
| 175 | $232,587.19 | $788.77 | $0.00 | $1,315.08 | $234,691.04 |
| 176 | $234,691.04 | $788.77 | $0.00 | $1,326.98 | $236,806.79 |
| 177 | $236,806.79 | $788.77 | $0.00 | $1,338.94 | $238,934.50 |
| 178 | $238,934.50 | $788.77 | $0.00 | $1,350.97 | $241,074.24 |
| 179 | $241,074.24 | $788.77 | $0.00 | $1,363.07 | $243,226.08 |
| 180 | $243,226.08 | $788.77 | $0.00 | $1,375.24 | $245,390.09 |
| 181 | $245,390.09 | $788.77 | $0.00 | $1,387.47 | $247,566.33 |
| 182 | $247,566.33 | $788.77 | $0.00 | $1,399.78 | $249,754.88 |
| 183 | $249,754.88 | $788.77 | $0.00 | $1,412.15 | $251,955.80 |
| 184 | $251,955.80 | $788.77 | $0.00 | $1,424.59 | $254,169.16 |
| 185 | $254,169.16 | $788.77 | $0.00 | $1,437.11 | $256,395.04 |
| 186 | $256,395.04 | $788.77 | $0.00 | $1,449.69 | $258,633.50 |
| 187 | $258,633.50 | $788.77 | $0.00 | $1,462.35 | $260,884.62 |
| 188 | $260,884.62 | $788.77 | $0.00 | $1,475.08 | $263,148.47 |
| 189 | $263,148.47 | $788.77 | $0.00 | $1,487.88 | $265,425.12 |
| 190 | $265,425.12 | $788.77 | $0.00 | $1,500.75 | $267,714.64 |
| 191 | $267,714.64 | $788.77 | $0.00 | $1,513.70 | $270,017.11 |
| 192 | $270,017.11 | $788.77 | $0.00 | $1,526.72 | $272,332.60 |
| 193 | $272,332.60 | $788.77 | $0.00 | $1,539.81 | $274,661.18 |
| 194 | $274,661.18 | $788.77 | $0.00 | $1,552.97 | $277,002.92 |
| 195 | $277,002.92 | $788.77 | $0.00 | $1,566.21 | $279,357.90 |
| 196 | $279,357.90 | $788.77 | $0.00 | $1,579.53 | $281,726.20 |
| 197 | $281,726.20 | $788.77 | $0.00 | $1,592.92 | $284,107.89 |
| 198 | $284,107.89 | $788.77 | $0.00 | $1,606.39 | $286,503.05 |
| 199 | $286,503.05 | $788.77 | $0.00 | $1,619.93 | $288,911.75 |
| 200 | $288,911.75 | $788.77 | $0.00 | $1,633.55 | $291,334.07 |
| 201 | $291,334.07 | $788.77 | $0.00 | $1,647.25 | $293,770.09 |
| 202 | $293,770.09 | $788.77 | $0.00 | $1,661.02 | $296,219.88 |
| 203 | $296,219.88 | $788.77 | $0.00 | $1,674.87 | $298,683.52 |
| 204 | $298,683.52 | $788.77 | $0.00 | $1,688.80 | $301,161.09 |
| 205 | $301,161.09 | $788.77 | $0.00 | $1,702.81 | $303,652.67 |
| 206 | $303,652.67 | $788.77 | $0.00 | $1,716.90 | $306,158.34 |
| 207 | $306,158.34 | $788.77 | $0.00 | $1,731.06 | $308,678.17 |
| 208 | $308,678.17 | $788.77 | $0.00 | $1,745.31 | $311,212.25 |
| 209 | $311,212.25 | $788.77 | $0.00 | $1,759.64 | $313,760.66 |
| 210 | $313,760.66 | $788.77 | $0.00 | $1,774.05 | $316,323.48 |
| 211 | $316,323.48 | $788.77 | $0.00 | $1,788.54 | $318,900.79 |
| 212 | $318,900.79 | $788.77 | $0.00 | $1,803.11 | $321,492.67 |
| 213 | $321,492.67 | $788.77 | $0.00 | $1,817.77 | $324,099.21 |
| 214 | $324,099.21 | $788.77 | $0.00 | $1,832.50 | $326,720.48 |
| 215 | $326,720.48 | $788.77 | $0.00 | $1,847.33 | $329,356.58 |
| 216 | $329,356.58 | $788.77 | $0.00 | $1,862.23 | $332,007.58 |
| 217 | $332,007.58 | $788.77 | $92,474.34 | $1,877.22 | $242,199.23 |
| 218 | $242,199.23 | $788.77 | $0.00 | $1,369.43 | $244,357.43 |
| 219 | $244,357.43 | $788.77 | $0.00 | $1,381.63 | $246,527.83 |
| 220 | $246,527.83 | $788.77 | $0.00 | $1,393.90 | $248,710.50 |
| 221 | $248,710.50 | $788.77 | $0.00 | $1,406.25 | $250,905.52 |
| 222 | $250,905.52 | $788.77 | $0.00 | $1,418.66 | $253,112.95 |
| 223 | $253,112.95 | $788.77 | $0.00 | $1,431.14 | $255,332.86 |
| 224 | $255,332.86 | $788.77 | $0.00 | $1,443.69 | $257,565.32 |
| 225 | $257,565.32 | $788.77 | $0.00 | $1,456.31 | $259,810.40 |
| 226 | $259,810.40 | $788.77 | $0.00 | $1,469.01 | $262,068.18 |
| 227 | $262,068.18 | $788.77 | $0.00 | $1,481.77 | $264,338.72 |
| 228 | $264,338.72 | $788.77 | $0.00 | $1,494.61 | $266,622.10 |
| 229 | $266,622.10 | $788.77 | $97,098.06 | $1,507.52 | $171,820.33 |
| 230 | $171,820.33 | $788.77 | $0.00 | $971.50 | $173,580.60 |
| 231 | $173,580.60 | $788.77 | $0.00 | $981.45 | $175,350.82 |
| 232 | $175,350.82 | $788.77 | $0.00 | $991.46 | $177,131.05 |
| 233 | $177,131.05 | $788.77 | $0.00 | $1,001.52 | $178,921.34 |
| 234 | $178,921.34 | $788.77 | $0.00 | $1,011.65 | $180,721.76 |
| 235 | $180,721.76 | $788.77 | $0.00 | $1,021.83 | $182,532.36 |
| 236 | $182,532.36 | $788.77 | $0.00 | $1,032.06 | $184,353.19 |
| 237 | $184,353.19 | $788.77 | $0.00 | $1,042.36 | $186,184.32 |
| 238 | $186,184.32 | $788.77 | $0.00 | $1,052.71 | $188,025.80 |
| 239 | $188,025.80 | $788.77 | $0.00 | $1,063.13 | $189,877.70 |
| 240 | $189,877.70 | $788.77 | $0.00 | $1,073.60 | $191,740.07 |
| 241 | $191,740.07 | $788.77 | $101,952.96 | $1,084.13 | $91,660.01 |
| 242 | $91,660.01 | $788.77 | $0.00 | $518.26 | $92,967.04 |
| 243 | $92,967.04 | $788.77 | $0.00 | $525.65 | $94,281.46 |
| 244 | $94,281.46 | $788.77 | $0.00 | $533.08 | $95,603.31 |
| 245 | $95,603.31 | $788.77 | $0.00 | $540.56 | $96,932.64 |
| 246 | $96,932.64 | $788.77 | $0.00 | $548.07 | $98,269.48 |
| 247 | $98,269.48 | $788.77 | $0.00 | $555.63 | $99,613.88 |
| 248 | $99,613.88 | $788.77 | $0.00 | $563.23 | $100,965.88 |
| 249 | $100,965.88 | $788.77 | $0.00 | $570.88 | $102,325.53 |
| 250 | $102,325.53 | $788.77 | $0.00 | $578.56 | $103,692.86 |
| 251 | $103,692.86 | $788.77 | $0.00 | $586.29 | $105,067.92 |
| 252 | $105,067.92 | $788.77 | $0.00 | $594.07 | $106,450.76 |
| 253 | $106,450.76 | $0.00 | $107,050.61 | $601.89 | $2.04 |