How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $109,999 |
| Monthly savings required | $871 |
How much will it cost to send your child to Culver Stockton College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $439,994.69 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $870.73 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 | $42,418.00 |
| 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 Culver Stockton College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $870.73 | $0.00 | $0.00 | $870.73 |
| 2 | $870.73 | $870.73 | $0.00 | $4.92 | $1,746.38 |
| 3 | $1,746.38 | $870.73 | $0.00 | $9.87 | $2,626.98 |
| 4 | $2,626.98 | $870.73 | $0.00 | $14.85 | $3,512.56 |
| 5 | $3,512.56 | $870.73 | $0.00 | $19.86 | $4,403.15 |
| 6 | $4,403.15 | $870.73 | $0.00 | $24.90 | $5,298.78 |
| 7 | $5,298.78 | $870.73 | $0.00 | $29.96 | $6,199.47 |
| 8 | $6,199.47 | $870.73 | $0.00 | $35.05 | $7,105.25 |
| 9 | $7,105.25 | $870.73 | $0.00 | $40.17 | $8,016.15 |
| 10 | $8,016.15 | $870.73 | $0.00 | $45.32 | $8,932.20 |
| 11 | $8,932.20 | $870.73 | $0.00 | $50.50 | $9,853.43 |
| 12 | $9,853.43 | $870.73 | $0.00 | $55.71 | $10,779.87 |
| 13 | $10,779.87 | $870.73 | $0.00 | $60.95 | $11,711.55 |
| 14 | $11,711.55 | $870.73 | $0.00 | $66.22 | $12,648.50 |
| 15 | $12,648.50 | $870.73 | $0.00 | $71.52 | $13,590.75 |
| 16 | $13,590.75 | $870.73 | $0.00 | $76.84 | $14,538.32 |
| 17 | $14,538.32 | $870.73 | $0.00 | $82.20 | $15,491.25 |
| 18 | $15,491.25 | $870.73 | $0.00 | $87.59 | $16,449.57 |
| 19 | $16,449.57 | $870.73 | $0.00 | $93.01 | $17,413.31 |
| 20 | $17,413.31 | $870.73 | $0.00 | $98.46 | $18,382.50 |
| 21 | $18,382.50 | $870.73 | $0.00 | $103.94 | $19,357.17 |
| 22 | $19,357.17 | $870.73 | $0.00 | $109.45 | $20,337.35 |
| 23 | $20,337.35 | $870.73 | $0.00 | $114.99 | $21,323.07 |
| 24 | $21,323.07 | $870.73 | $0.00 | $120.56 | $22,314.36 |
| 25 | $22,314.36 | $870.73 | $0.00 | $126.17 | $23,311.26 |
| 26 | $23,311.26 | $870.73 | $0.00 | $131.81 | $24,313.80 |
| 27 | $24,313.80 | $870.73 | $0.00 | $137.47 | $25,322.00 |
| 28 | $25,322.00 | $870.73 | $0.00 | $143.17 | $26,335.90 |
| 29 | $26,335.90 | $870.73 | $0.00 | $148.91 | $27,355.54 |
| 30 | $27,355.54 | $870.73 | $0.00 | $154.67 | $28,380.94 |
| 31 | $28,380.94 | $870.73 | $0.00 | $160.47 | $29,412.14 |
| 32 | $29,412.14 | $870.73 | $0.00 | $166.30 | $30,449.17 |
| 33 | $30,449.17 | $870.73 | $0.00 | $172.16 | $31,492.06 |
| 34 | $31,492.06 | $870.73 | $0.00 | $178.06 | $32,540.85 |
| 35 | $32,540.85 | $870.73 | $0.00 | $183.99 | $33,595.57 |
| 36 | $33,595.57 | $870.73 | $0.00 | $189.95 | $34,656.25 |
| 37 | $34,656.25 | $870.73 | $0.00 | $195.95 | $35,722.93 |
| 38 | $35,722.93 | $870.73 | $0.00 | $201.98 | $36,795.64 |
| 39 | $36,795.64 | $870.73 | $0.00 | $208.05 | $37,874.42 |
| 40 | $37,874.42 | $870.73 | $0.00 | $214.15 | $38,959.30 |
| 41 | $38,959.30 | $870.73 | $0.00 | $220.28 | $40,050.31 |
| 42 | $40,050.31 | $870.73 | $0.00 | $226.45 | $41,147.49 |
| 43 | $41,147.49 | $870.73 | $0.00 | $232.65 | $42,250.87 |
| 44 | $42,250.87 | $870.73 | $0.00 | $238.89 | $43,360.49 |
| 45 | $43,360.49 | $870.73 | $0.00 | $245.17 | $44,476.39 |
| 46 | $44,476.39 | $870.73 | $0.00 | $251.48 | $45,598.60 |
| 47 | $45,598.60 | $870.73 | $0.00 | $257.82 | $46,727.15 |
| 48 | $46,727.15 | $870.73 | $0.00 | $264.20 | $47,862.08 |
| 49 | $47,862.08 | $870.73 | $0.00 | $270.62 | $49,003.43 |
| 50 | $49,003.43 | $870.73 | $0.00 | $277.07 | $50,151.23 |
| 51 | $50,151.23 | $870.73 | $0.00 | $283.56 | $51,305.52 |
| 52 | $51,305.52 | $870.73 | $0.00 | $290.09 | $52,466.34 |
| 53 | $52,466.34 | $870.73 | $0.00 | $296.65 | $53,633.72 |
| 54 | $53,633.72 | $870.73 | $0.00 | $303.25 | $54,807.70 |
| 55 | $54,807.70 | $870.73 | $0.00 | $309.89 | $55,988.32 |
| 56 | $55,988.32 | $870.73 | $0.00 | $316.57 | $57,175.62 |
| 57 | $57,175.62 | $870.73 | $0.00 | $323.28 | $58,369.63 |
| 58 | $58,369.63 | $870.73 | $0.00 | $330.03 | $59,570.39 |
| 59 | $59,570.39 | $870.73 | $0.00 | $336.82 | $60,777.94 |
| 60 | $60,777.94 | $870.73 | $0.00 | $343.65 | $61,992.32 |
| 61 | $61,992.32 | $870.73 | $0.00 | $350.51 | $63,213.56 |
| 62 | $63,213.56 | $870.73 | $0.00 | $357.42 | $64,441.71 |
| 63 | $64,441.71 | $870.73 | $0.00 | $364.36 | $65,676.80 |
| 64 | $65,676.80 | $870.73 | $0.00 | $371.35 | $66,918.88 |
| 65 | $66,918.88 | $870.73 | $0.00 | $378.37 | $68,167.98 |
| 66 | $68,167.98 | $870.73 | $0.00 | $385.43 | $69,424.14 |
| 67 | $69,424.14 | $870.73 | $0.00 | $392.53 | $70,687.40 |
| 68 | $70,687.40 | $870.73 | $0.00 | $399.68 | $71,957.81 |
| 69 | $71,957.81 | $870.73 | $0.00 | $406.86 | $73,235.40 |
| 70 | $73,235.40 | $870.73 | $0.00 | $414.08 | $74,520.21 |
| 71 | $74,520.21 | $870.73 | $0.00 | $421.35 | $75,812.29 |
| 72 | $75,812.29 | $870.73 | $0.00 | $428.65 | $77,111.67 |
| 73 | $77,111.67 | $870.73 | $0.00 | $436.00 | $78,418.40 |
| 74 | $78,418.40 | $870.73 | $0.00 | $443.39 | $79,732.52 |
| 75 | $79,732.52 | $870.73 | $0.00 | $450.82 | $81,054.07 |
| 76 | $81,054.07 | $870.73 | $0.00 | $458.29 | $82,383.09 |
| 77 | $82,383.09 | $870.73 | $0.00 | $465.81 | $83,719.63 |
| 78 | $83,719.63 | $870.73 | $0.00 | $473.36 | $85,063.72 |
| 79 | $85,063.72 | $870.73 | $0.00 | $480.96 | $86,415.41 |
| 80 | $86,415.41 | $870.73 | $0.00 | $488.61 | $87,774.75 |
| 81 | $87,774.75 | $870.73 | $0.00 | $496.29 | $89,141.77 |
| 82 | $89,141.77 | $870.73 | $0.00 | $504.02 | $90,516.52 |
| 83 | $90,516.52 | $870.73 | $0.00 | $511.79 | $91,899.04 |
| 84 | $91,899.04 | $870.73 | $0.00 | $519.61 | $93,289.38 |
| 85 | $93,289.38 | $870.73 | $0.00 | $527.47 | $94,687.58 |
| 86 | $94,687.58 | $870.73 | $0.00 | $535.38 | $96,093.69 |
| 87 | $96,093.69 | $870.73 | $0.00 | $543.33 | $97,507.75 |
| 88 | $97,507.75 | $870.73 | $0.00 | $551.32 | $98,929.80 |
| 89 | $98,929.80 | $870.73 | $0.00 | $559.36 | $100,359.89 |
| 90 | $100,359.89 | $870.73 | $0.00 | $567.45 | $101,798.07 |
| 91 | $101,798.07 | $870.73 | $0.00 | $575.58 | $103,244.38 |
| 92 | $103,244.38 | $870.73 | $0.00 | $583.76 | $104,698.87 |
| 93 | $104,698.87 | $870.73 | $0.00 | $591.98 | $106,161.58 |
| 94 | $106,161.58 | $870.73 | $0.00 | $600.25 | $107,632.56 |
| 95 | $107,632.56 | $870.73 | $0.00 | $608.57 | $109,111.86 |
| 96 | $109,111.86 | $870.73 | $0.00 | $616.93 | $110,599.52 |
| 97 | $110,599.52 | $870.73 | $0.00 | $625.35 | $112,095.60 |
| 98 | $112,095.60 | $870.73 | $0.00 | $633.80 | $113,600.13 |
| 99 | $113,600.13 | $870.73 | $0.00 | $642.31 | $115,113.17 |
| 100 | $115,113.17 | $870.73 | $0.00 | $650.87 | $116,634.77 |
| 101 | $116,634.77 | $870.73 | $0.00 | $659.47 | $118,164.97 |
| 102 | $118,164.97 | $870.73 | $0.00 | $668.12 | $119,703.82 |
| 103 | $119,703.82 | $870.73 | $0.00 | $676.82 | $121,251.37 |
| 104 | $121,251.37 | $870.73 | $0.00 | $685.57 | $122,807.67 |
| 105 | $122,807.67 | $870.73 | $0.00 | $694.37 | $124,372.77 |
| 106 | $124,372.77 | $870.73 | $0.00 | $703.22 | $125,946.72 |
| 107 | $125,946.72 | $870.73 | $0.00 | $712.12 | $127,529.57 |
| 108 | $127,529.57 | $870.73 | $0.00 | $721.07 | $129,121.37 |
| 109 | $129,121.37 | $870.73 | $0.00 | $730.07 | $130,722.17 |
| 110 | $130,722.17 | $870.73 | $0.00 | $739.12 | $132,332.02 |
| 111 | $132,332.02 | $870.73 | $0.00 | $748.22 | $133,950.97 |
| 112 | $133,950.97 | $870.73 | $0.00 | $757.38 | $135,579.08 |
| 113 | $135,579.08 | $870.73 | $0.00 | $766.58 | $137,216.39 |
| 114 | $137,216.39 | $870.73 | $0.00 | $775.84 | $138,862.96 |
| 115 | $138,862.96 | $870.73 | $0.00 | $785.15 | $140,518.84 |
| 116 | $140,518.84 | $870.73 | $0.00 | $794.51 | $142,184.08 |
| 117 | $142,184.08 | $870.73 | $0.00 | $803.93 | $143,858.74 |
| 118 | $143,858.74 | $870.73 | $0.00 | $813.40 | $145,542.87 |
| 119 | $145,542.87 | $870.73 | $0.00 | $822.92 | $147,236.52 |
| 120 | $147,236.52 | $870.73 | $0.00 | $832.50 | $148,939.75 |
| 121 | $148,939.75 | $870.73 | $0.00 | $842.13 | $150,652.61 |
| 122 | $150,652.61 | $870.73 | $0.00 | $851.81 | $152,375.15 |
| 123 | $152,375.15 | $870.73 | $0.00 | $861.55 | $154,107.43 |
| 124 | $154,107.43 | $870.73 | $0.00 | $871.35 | $155,849.51 |
| 125 | $155,849.51 | $870.73 | $0.00 | $881.20 | $157,601.44 |
| 126 | $157,601.44 | $870.73 | $0.00 | $891.10 | $159,363.27 |
| 127 | $159,363.27 | $870.73 | $0.00 | $901.06 | $161,135.06 |
| 128 | $161,135.06 | $870.73 | $0.00 | $911.08 | $162,916.87 |
| 129 | $162,916.87 | $870.73 | $0.00 | $921.16 | $164,708.76 |
| 130 | $164,708.76 | $870.73 | $0.00 | $931.29 | $166,510.78 |
| 131 | $166,510.78 | $870.73 | $0.00 | $941.48 | $168,322.99 |
| 132 | $168,322.99 | $870.73 | $0.00 | $951.72 | $170,145.44 |
| 133 | $170,145.44 | $870.73 | $0.00 | $962.03 | $171,978.20 |
| 134 | $171,978.20 | $870.73 | $0.00 | $972.39 | $173,821.32 |
| 135 | $173,821.32 | $870.73 | $0.00 | $982.81 | $175,674.86 |
| 136 | $175,674.86 | $870.73 | $0.00 | $993.29 | $177,538.88 |
| 137 | $177,538.88 | $870.73 | $0.00 | $1,003.83 | $179,413.44 |
| 138 | $179,413.44 | $870.73 | $0.00 | $1,014.43 | $181,298.60 |
| 139 | $181,298.60 | $870.73 | $0.00 | $1,025.09 | $183,194.42 |
| 140 | $183,194.42 | $870.73 | $0.00 | $1,035.81 | $185,100.96 |
| 141 | $185,100.96 | $870.73 | $0.00 | $1,046.59 | $187,018.28 |
| 142 | $187,018.28 | $870.73 | $0.00 | $1,057.43 | $188,946.44 |
| 143 | $188,946.44 | $870.73 | $0.00 | $1,068.33 | $190,885.50 |
| 144 | $190,885.50 | $870.73 | $0.00 | $1,079.29 | $192,835.52 |
| 145 | $192,835.52 | $870.73 | $0.00 | $1,090.32 | $194,796.57 |
| 146 | $194,796.57 | $870.73 | $0.00 | $1,101.41 | $196,768.71 |
| 147 | $196,768.71 | $870.73 | $0.00 | $1,112.56 | $198,752.00 |
| 148 | $198,752.00 | $870.73 | $0.00 | $1,123.77 | $200,746.50 |
| 149 | $200,746.50 | $870.73 | $0.00 | $1,135.05 | $202,752.28 |
| 150 | $202,752.28 | $870.73 | $0.00 | $1,146.39 | $204,769.40 |
| 151 | $204,769.40 | $870.73 | $0.00 | $1,157.80 | $206,797.93 |
| 152 | $206,797.93 | $870.73 | $0.00 | $1,169.27 | $208,837.93 |
| 153 | $208,837.93 | $870.73 | $0.00 | $1,180.80 | $210,889.46 |
| 154 | $210,889.46 | $870.73 | $0.00 | $1,192.40 | $212,952.59 |
| 155 | $212,952.59 | $870.73 | $0.00 | $1,204.06 | $215,027.38 |
| 156 | $215,027.38 | $870.73 | $0.00 | $1,215.80 | $217,113.91 |
| 157 | $217,113.91 | $870.73 | $0.00 | $1,227.59 | $219,212.23 |
| 158 | $219,212.23 | $870.73 | $0.00 | $1,239.46 | $221,322.42 |
| 159 | $221,322.42 | $870.73 | $0.00 | $1,251.39 | $223,444.54 |
| 160 | $223,444.54 | $870.73 | $0.00 | $1,263.39 | $225,578.66 |
| 161 | $225,578.66 | $870.73 | $0.00 | $1,275.45 | $227,724.84 |
| 162 | $227,724.84 | $870.73 | $0.00 | $1,287.59 | $229,883.16 |
| 163 | $229,883.16 | $870.73 | $0.00 | $1,299.79 | $232,053.68 |
| 164 | $232,053.68 | $870.73 | $0.00 | $1,312.07 | $234,236.48 |
| 165 | $234,236.48 | $870.73 | $0.00 | $1,324.41 | $236,431.62 |
| 166 | $236,431.62 | $870.73 | $0.00 | $1,336.82 | $238,639.17 |
| 167 | $238,639.17 | $870.73 | $0.00 | $1,349.30 | $240,859.20 |
| 168 | $240,859.20 | $870.73 | $0.00 | $1,361.85 | $243,091.78 |
| 169 | $243,091.78 | $870.73 | $0.00 | $1,374.48 | $245,336.99 |
| 170 | $245,336.99 | $870.73 | $0.00 | $1,387.17 | $247,594.89 |
| 171 | $247,594.89 | $870.73 | $0.00 | $1,399.94 | $249,865.56 |
| 172 | $249,865.56 | $870.73 | $0.00 | $1,412.78 | $252,149.07 |
| 173 | $252,149.07 | $870.73 | $0.00 | $1,425.69 | $254,445.49 |
| 174 | $254,445.49 | $870.73 | $0.00 | $1,438.67 | $256,754.89 |
| 175 | $256,754.89 | $870.73 | $0.00 | $1,451.73 | $259,077.35 |
| 176 | $259,077.35 | $870.73 | $0.00 | $1,464.86 | $261,412.94 |
| 177 | $261,412.94 | $870.73 | $0.00 | $1,478.07 | $263,761.74 |
| 178 | $263,761.74 | $870.73 | $0.00 | $1,491.35 | $266,123.82 |
| 179 | $266,123.82 | $870.73 | $0.00 | $1,504.70 | $268,499.25 |
| 180 | $268,499.25 | $870.73 | $0.00 | $1,518.13 | $270,888.11 |
| 181 | $270,888.11 | $870.73 | $0.00 | $1,531.64 | $273,290.48 |
| 182 | $273,290.48 | $870.73 | $0.00 | $1,545.22 | $275,706.43 |
| 183 | $275,706.43 | $870.73 | $0.00 | $1,558.88 | $278,136.04 |
| 184 | $278,136.04 | $870.73 | $0.00 | $1,572.62 | $280,579.39 |
| 185 | $280,579.39 | $870.73 | $0.00 | $1,586.44 | $283,036.56 |
| 186 | $283,036.56 | $870.73 | $0.00 | $1,600.33 | $285,507.62 |
| 187 | $285,507.62 | $870.73 | $0.00 | $1,614.30 | $287,992.65 |
| 188 | $287,992.65 | $870.73 | $0.00 | $1,628.35 | $290,491.73 |
| 189 | $290,491.73 | $870.73 | $0.00 | $1,642.48 | $293,004.94 |
| 190 | $293,004.94 | $870.73 | $0.00 | $1,656.69 | $295,532.36 |
| 191 | $295,532.36 | $870.73 | $0.00 | $1,670.98 | $298,074.07 |
| 192 | $298,074.07 | $870.73 | $0.00 | $1,685.35 | $300,630.15 |
| 193 | $300,630.15 | $870.73 | $0.00 | $1,699.81 | $303,200.69 |
| 194 | $303,200.69 | $870.73 | $0.00 | $1,714.34 | $305,785.76 |
| 195 | $305,785.76 | $870.73 | $0.00 | $1,728.96 | $308,385.45 |
| 196 | $308,385.45 | $870.73 | $0.00 | $1,743.66 | $310,999.84 |
| 197 | $310,999.84 | $870.73 | $0.00 | $1,758.44 | $313,629.01 |
| 198 | $313,629.01 | $870.73 | $0.00 | $1,773.30 | $316,273.04 |
| 199 | $316,273.04 | $870.73 | $0.00 | $1,788.25 | $318,932.02 |
| 200 | $318,932.02 | $870.73 | $0.00 | $1,803.29 | $321,606.04 |
| 201 | $321,606.04 | $870.73 | $0.00 | $1,818.41 | $324,295.18 |
| 202 | $324,295.18 | $870.73 | $0.00 | $1,833.61 | $326,999.52 |
| 203 | $326,999.52 | $870.73 | $0.00 | $1,848.90 | $329,719.15 |
| 204 | $329,719.15 | $870.73 | $0.00 | $1,864.28 | $332,454.16 |
| 205 | $332,454.16 | $870.73 | $0.00 | $1,879.74 | $335,204.63 |
| 206 | $335,204.63 | $870.73 | $0.00 | $1,895.30 | $337,970.66 |
| 207 | $337,970.66 | $870.73 | $0.00 | $1,910.94 | $340,752.33 |
| 208 | $340,752.33 | $870.73 | $0.00 | $1,926.66 | $343,549.72 |
| 209 | $343,549.72 | $870.73 | $0.00 | $1,942.48 | $346,362.93 |
| 210 | $346,362.93 | $870.73 | $0.00 | $1,958.39 | $349,192.05 |
| 211 | $349,192.05 | $870.73 | $0.00 | $1,974.38 | $352,037.16 |
| 212 | $352,037.16 | $870.73 | $0.00 | $1,990.47 | $354,898.36 |
| 213 | $354,898.36 | $870.73 | $0.00 | $2,006.65 | $357,775.74 |
| 214 | $357,775.74 | $870.73 | $0.00 | $2,022.92 | $360,669.39 |
| 215 | $360,669.39 | $870.73 | $0.00 | $2,039.28 | $363,579.40 |
| 216 | $363,579.40 | $870.73 | $0.00 | $2,055.73 | $366,505.86 |
| 217 | $366,505.86 | $870.73 | $102,083.97 | $2,072.28 | $267,364.90 |
| 218 | $267,364.90 | $870.73 | $0.00 | $1,511.72 | $269,747.35 |
| 219 | $269,747.35 | $870.73 | $0.00 | $1,525.19 | $272,143.27 |
| 220 | $272,143.27 | $870.73 | $0.00 | $1,538.74 | $274,552.74 |
| 221 | $274,552.74 | $870.73 | $0.00 | $1,552.36 | $276,975.83 |
| 222 | $276,975.83 | $870.73 | $0.00 | $1,566.06 | $279,412.62 |
| 223 | $279,412.62 | $870.73 | $0.00 | $1,579.84 | $281,863.19 |
| 224 | $281,863.19 | $870.73 | $0.00 | $1,593.70 | $284,327.62 |
| 225 | $284,327.62 | $870.73 | $0.00 | $1,607.63 | $286,805.98 |
| 226 | $286,805.98 | $870.73 | $0.00 | $1,621.64 | $289,298.35 |
| 227 | $289,298.35 | $870.73 | $0.00 | $1,635.73 | $291,804.81 |
| 228 | $291,804.81 | $870.73 | $0.00 | $1,649.91 | $294,325.45 |
| 229 | $294,325.45 | $870.73 | $107,188.17 | $1,664.16 | $189,672.17 |
| 230 | $189,672.17 | $870.73 | $0.00 | $1,072.43 | $191,615.33 |
| 231 | $191,615.33 | $870.73 | $0.00 | $1,083.42 | $193,569.48 |
| 232 | $193,569.48 | $870.73 | $0.00 | $1,094.47 | $195,534.68 |
| 233 | $195,534.68 | $870.73 | $0.00 | $1,105.58 | $197,510.99 |
| 234 | $197,510.99 | $870.73 | $0.00 | $1,116.76 | $199,498.48 |
| 235 | $199,498.48 | $870.73 | $0.00 | $1,127.99 | $201,497.20 |
| 236 | $201,497.20 | $870.73 | $0.00 | $1,139.29 | $203,507.22 |
| 237 | $203,507.22 | $870.73 | $0.00 | $1,150.66 | $205,528.61 |
| 238 | $205,528.61 | $870.73 | $0.00 | $1,162.09 | $207,561.43 |
| 239 | $207,561.43 | $870.73 | $0.00 | $1,173.58 | $209,605.74 |
| 240 | $209,605.74 | $870.73 | $0.00 | $1,185.14 | $211,661.61 |
| 241 | $211,661.61 | $870.73 | $112,547.58 | $1,196.77 | $101,181.53 |
| 242 | $101,181.53 | $870.73 | $0.00 | $572.10 | $102,624.36 |
| 243 | $102,624.36 | $870.73 | $0.00 | $580.25 | $104,075.34 |
| 244 | $104,075.34 | $870.73 | $0.00 | $588.46 | $105,534.53 |
| 245 | $105,534.53 | $870.73 | $0.00 | $596.71 | $107,001.97 |
| 246 | $107,001.97 | $870.73 | $0.00 | $605.00 | $108,477.70 |
| 247 | $108,477.70 | $870.73 | $0.00 | $613.35 | $109,961.78 |
| 248 | $109,961.78 | $870.73 | $0.00 | $621.74 | $111,454.25 |
| 249 | $111,454.25 | $870.73 | $0.00 | $630.18 | $112,955.16 |
| 250 | $112,955.16 | $870.73 | $0.00 | $638.66 | $114,464.55 |
| 251 | $114,464.55 | $870.73 | $0.00 | $647.20 | $115,982.48 |
| 252 | $115,982.48 | $870.73 | $0.00 | $655.78 | $117,508.99 |
| 253 | $117,508.99 | $0.00 | $118,174.96 | $664.41 | ($1.56) |