How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $112,104 |
| Monthly savings required | $887 |
How much will it cost to send your child to College of Mount St. Joseph in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $448,417.43 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $887.40 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 | $43,230.00 |
| 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 College of Mount St. Joseph in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $887.40 | $0.00 | $0.00 | $887.40 |
| 2 | $887.40 | $887.40 | $0.00 | $5.02 | $1,779.82 |
| 3 | $1,779.82 | $887.40 | $0.00 | $10.06 | $2,677.28 |
| 4 | $2,677.28 | $887.40 | $0.00 | $15.14 | $3,579.82 |
| 5 | $3,579.82 | $887.40 | $0.00 | $20.24 | $4,487.46 |
| 6 | $4,487.46 | $887.40 | $0.00 | $25.37 | $5,400.23 |
| 7 | $5,400.23 | $887.40 | $0.00 | $30.53 | $6,318.16 |
| 8 | $6,318.16 | $887.40 | $0.00 | $35.72 | $7,241.28 |
| 9 | $7,241.28 | $887.40 | $0.00 | $40.94 | $8,169.62 |
| 10 | $8,169.62 | $887.40 | $0.00 | $46.19 | $9,103.21 |
| 11 | $9,103.21 | $887.40 | $0.00 | $51.47 | $10,042.08 |
| 12 | $10,042.08 | $887.40 | $0.00 | $56.78 | $10,986.26 |
| 13 | $10,986.26 | $887.40 | $0.00 | $62.12 | $11,935.78 |
| 14 | $11,935.78 | $887.40 | $0.00 | $67.49 | $12,890.67 |
| 15 | $12,890.67 | $887.40 | $0.00 | $72.89 | $13,850.96 |
| 16 | $13,850.96 | $887.40 | $0.00 | $78.32 | $14,816.68 |
| 17 | $14,816.68 | $887.40 | $0.00 | $83.78 | $15,787.86 |
| 18 | $15,787.86 | $887.40 | $0.00 | $89.27 | $16,764.53 |
| 19 | $16,764.53 | $887.40 | $0.00 | $94.79 | $17,746.72 |
| 20 | $17,746.72 | $887.40 | $0.00 | $100.34 | $18,734.46 |
| 21 | $18,734.46 | $887.40 | $0.00 | $105.93 | $19,727.79 |
| 22 | $19,727.79 | $887.40 | $0.00 | $111.54 | $20,726.73 |
| 23 | $20,726.73 | $887.40 | $0.00 | $117.19 | $21,731.32 |
| 24 | $21,731.32 | $887.40 | $0.00 | $122.87 | $22,741.59 |
| 25 | $22,741.59 | $887.40 | $0.00 | $128.58 | $23,757.57 |
| 26 | $23,757.57 | $887.40 | $0.00 | $134.33 | $24,779.30 |
| 27 | $24,779.30 | $887.40 | $0.00 | $140.11 | $25,806.81 |
| 28 | $25,806.81 | $887.40 | $0.00 | $145.92 | $26,840.13 |
| 29 | $26,840.13 | $887.40 | $0.00 | $151.76 | $27,879.29 |
| 30 | $27,879.29 | $887.40 | $0.00 | $157.63 | $28,924.32 |
| 31 | $28,924.32 | $887.40 | $0.00 | $163.54 | $29,975.26 |
| 32 | $29,975.26 | $887.40 | $0.00 | $169.48 | $31,032.14 |
| 33 | $31,032.14 | $887.40 | $0.00 | $175.46 | $32,095.00 |
| 34 | $32,095.00 | $887.40 | $0.00 | $181.47 | $33,163.87 |
| 35 | $33,163.87 | $887.40 | $0.00 | $187.51 | $34,238.78 |
| 36 | $34,238.78 | $887.40 | $0.00 | $193.59 | $35,319.77 |
| 37 | $35,319.77 | $887.40 | $0.00 | $199.70 | $36,406.87 |
| 38 | $36,406.87 | $887.40 | $0.00 | $205.85 | $37,500.12 |
| 39 | $37,500.12 | $887.40 | $0.00 | $212.03 | $38,599.55 |
| 40 | $38,599.55 | $887.40 | $0.00 | $218.25 | $39,705.20 |
| 41 | $39,705.20 | $887.40 | $0.00 | $224.50 | $40,817.10 |
| 42 | $40,817.10 | $887.40 | $0.00 | $230.79 | $41,935.29 |
| 43 | $41,935.29 | $887.40 | $0.00 | $237.11 | $43,059.80 |
| 44 | $43,059.80 | $887.40 | $0.00 | $243.47 | $44,190.67 |
| 45 | $44,190.67 | $887.40 | $0.00 | $249.86 | $45,327.93 |
| 46 | $45,327.93 | $887.40 | $0.00 | $256.29 | $46,471.62 |
| 47 | $46,471.62 | $887.40 | $0.00 | $262.76 | $47,621.78 |
| 48 | $47,621.78 | $887.40 | $0.00 | $269.26 | $48,778.44 |
| 49 | $48,778.44 | $887.40 | $0.00 | $275.80 | $49,941.64 |
| 50 | $49,941.64 | $887.40 | $0.00 | $282.38 | $51,111.42 |
| 51 | $51,111.42 | $887.40 | $0.00 | $288.99 | $52,287.81 |
| 52 | $52,287.81 | $887.40 | $0.00 | $295.64 | $53,470.85 |
| 53 | $53,470.85 | $887.40 | $0.00 | $302.33 | $54,660.58 |
| 54 | $54,660.58 | $887.40 | $0.00 | $309.06 | $55,857.04 |
| 55 | $55,857.04 | $887.40 | $0.00 | $315.82 | $57,060.26 |
| 56 | $57,060.26 | $887.40 | $0.00 | $322.63 | $58,270.29 |
| 57 | $58,270.29 | $887.40 | $0.00 | $329.47 | $59,487.16 |
| 58 | $59,487.16 | $887.40 | $0.00 | $336.35 | $60,710.91 |
| 59 | $60,710.91 | $887.40 | $0.00 | $343.27 | $61,941.58 |
| 60 | $61,941.58 | $887.40 | $0.00 | $350.23 | $63,179.21 |
| 61 | $63,179.21 | $887.40 | $0.00 | $357.22 | $64,423.83 |
| 62 | $64,423.83 | $887.40 | $0.00 | $364.26 | $65,675.49 |
| 63 | $65,675.49 | $887.40 | $0.00 | $371.34 | $66,934.23 |
| 64 | $66,934.23 | $887.40 | $0.00 | $378.46 | $68,200.09 |
| 65 | $68,200.09 | $887.40 | $0.00 | $385.61 | $69,473.10 |
| 66 | $69,473.10 | $887.40 | $0.00 | $392.81 | $70,753.31 |
| 67 | $70,753.31 | $887.40 | $0.00 | $400.05 | $72,040.76 |
| 68 | $72,040.76 | $887.40 | $0.00 | $407.33 | $73,335.49 |
| 69 | $73,335.49 | $887.40 | $0.00 | $414.65 | $74,637.54 |
| 70 | $74,637.54 | $887.40 | $0.00 | $422.01 | $75,946.95 |
| 71 | $75,946.95 | $887.40 | $0.00 | $429.42 | $77,263.77 |
| 72 | $77,263.77 | $887.40 | $0.00 | $436.86 | $78,588.03 |
| 73 | $78,588.03 | $887.40 | $0.00 | $444.35 | $79,919.78 |
| 74 | $79,919.78 | $887.40 | $0.00 | $451.88 | $81,259.06 |
| 75 | $81,259.06 | $887.40 | $0.00 | $459.45 | $82,605.91 |
| 76 | $82,605.91 | $887.40 | $0.00 | $467.07 | $83,960.38 |
| 77 | $83,960.38 | $887.40 | $0.00 | $474.72 | $85,322.50 |
| 78 | $85,322.50 | $887.40 | $0.00 | $482.43 | $86,692.33 |
| 79 | $86,692.33 | $887.40 | $0.00 | $490.17 | $88,069.90 |
| 80 | $88,069.90 | $887.40 | $0.00 | $497.96 | $89,455.26 |
| 81 | $89,455.26 | $887.40 | $0.00 | $505.79 | $90,848.45 |
| 82 | $90,848.45 | $887.40 | $0.00 | $513.67 | $92,249.52 |
| 83 | $92,249.52 | $887.40 | $0.00 | $521.59 | $93,658.51 |
| 84 | $93,658.51 | $887.40 | $0.00 | $529.56 | $95,075.47 |
| 85 | $95,075.47 | $887.40 | $0.00 | $537.57 | $96,500.44 |
| 86 | $96,500.44 | $887.40 | $0.00 | $545.63 | $97,933.47 |
| 87 | $97,933.47 | $887.40 | $0.00 | $553.73 | $99,374.60 |
| 88 | $99,374.60 | $887.40 | $0.00 | $561.88 | $100,823.88 |
| 89 | $100,823.88 | $887.40 | $0.00 | $570.07 | $102,281.35 |
| 90 | $102,281.35 | $887.40 | $0.00 | $578.31 | $103,747.06 |
| 91 | $103,747.06 | $887.40 | $0.00 | $586.60 | $105,221.06 |
| 92 | $105,221.06 | $887.40 | $0.00 | $594.94 | $106,703.40 |
| 93 | $106,703.40 | $887.40 | $0.00 | $603.32 | $108,194.12 |
| 94 | $108,194.12 | $887.40 | $0.00 | $611.75 | $109,693.27 |
| 95 | $109,693.27 | $887.40 | $0.00 | $620.22 | $111,200.89 |
| 96 | $111,200.89 | $887.40 | $0.00 | $628.75 | $112,717.04 |
| 97 | $112,717.04 | $887.40 | $0.00 | $637.32 | $114,241.76 |
| 98 | $114,241.76 | $887.40 | $0.00 | $645.94 | $115,775.10 |
| 99 | $115,775.10 | $887.40 | $0.00 | $654.61 | $117,317.11 |
| 100 | $117,317.11 | $887.40 | $0.00 | $663.33 | $118,867.84 |
| 101 | $118,867.84 | $887.40 | $0.00 | $672.10 | $120,427.34 |
| 102 | $120,427.34 | $887.40 | $0.00 | $680.91 | $121,995.65 |
| 103 | $121,995.65 | $887.40 | $0.00 | $689.78 | $123,572.83 |
| 104 | $123,572.83 | $887.40 | $0.00 | $698.70 | $125,158.93 |
| 105 | $125,158.93 | $887.40 | $0.00 | $707.67 | $126,754.00 |
| 106 | $126,754.00 | $887.40 | $0.00 | $716.69 | $128,358.09 |
| 107 | $128,358.09 | $887.40 | $0.00 | $725.76 | $129,971.25 |
| 108 | $129,971.25 | $887.40 | $0.00 | $734.88 | $131,593.53 |
| 109 | $131,593.53 | $887.40 | $0.00 | $744.05 | $133,224.98 |
| 110 | $133,224.98 | $887.40 | $0.00 | $753.27 | $134,865.65 |
| 111 | $134,865.65 | $887.40 | $0.00 | $762.55 | $136,515.60 |
| 112 | $136,515.60 | $887.40 | $0.00 | $771.88 | $138,174.88 |
| 113 | $138,174.88 | $887.40 | $0.00 | $781.26 | $139,843.54 |
| 114 | $139,843.54 | $887.40 | $0.00 | $790.70 | $141,521.64 |
| 115 | $141,521.64 | $887.40 | $0.00 | $800.18 | $143,209.22 |
| 116 | $143,209.22 | $887.40 | $0.00 | $809.73 | $144,906.35 |
| 117 | $144,906.35 | $887.40 | $0.00 | $819.32 | $146,613.07 |
| 118 | $146,613.07 | $887.40 | $0.00 | $828.97 | $148,329.44 |
| 119 | $148,329.44 | $887.40 | $0.00 | $838.68 | $150,055.52 |
| 120 | $150,055.52 | $887.40 | $0.00 | $848.44 | $151,791.36 |
| 121 | $151,791.36 | $887.40 | $0.00 | $858.25 | $153,537.01 |
| 122 | $153,537.01 | $887.40 | $0.00 | $868.12 | $155,292.53 |
| 123 | $155,292.53 | $887.40 | $0.00 | $878.05 | $157,057.98 |
| 124 | $157,057.98 | $887.40 | $0.00 | $888.03 | $158,833.41 |
| 125 | $158,833.41 | $887.40 | $0.00 | $898.07 | $160,618.88 |
| 126 | $160,618.88 | $887.40 | $0.00 | $908.16 | $162,414.44 |
| 127 | $162,414.44 | $887.40 | $0.00 | $918.31 | $164,220.15 |
| 128 | $164,220.15 | $887.40 | $0.00 | $928.52 | $166,036.07 |
| 129 | $166,036.07 | $887.40 | $0.00 | $938.79 | $167,862.26 |
| 130 | $167,862.26 | $887.40 | $0.00 | $949.12 | $169,698.78 |
| 131 | $169,698.78 | $887.40 | $0.00 | $959.50 | $171,545.68 |
| 132 | $171,545.68 | $887.40 | $0.00 | $969.94 | $173,403.02 |
| 133 | $173,403.02 | $887.40 | $0.00 | $980.45 | $175,270.87 |
| 134 | $175,270.87 | $887.40 | $0.00 | $991.01 | $177,149.28 |
| 135 | $177,149.28 | $887.40 | $0.00 | $1,001.63 | $179,038.31 |
| 136 | $179,038.31 | $887.40 | $0.00 | $1,012.31 | $180,938.02 |
| 137 | $180,938.02 | $887.40 | $0.00 | $1,023.05 | $182,848.47 |
| 138 | $182,848.47 | $887.40 | $0.00 | $1,033.85 | $184,769.72 |
| 139 | $184,769.72 | $887.40 | $0.00 | $1,044.71 | $186,701.83 |
| 140 | $186,701.83 | $887.40 | $0.00 | $1,055.64 | $188,644.87 |
| 141 | $188,644.87 | $887.40 | $0.00 | $1,066.63 | $190,598.90 |
| 142 | $190,598.90 | $887.40 | $0.00 | $1,077.67 | $192,563.97 |
| 143 | $192,563.97 | $887.40 | $0.00 | $1,088.78 | $194,540.15 |
| 144 | $194,540.15 | $887.40 | $0.00 | $1,099.96 | $196,527.51 |
| 145 | $196,527.51 | $887.40 | $0.00 | $1,111.20 | $198,526.11 |
| 146 | $198,526.11 | $887.40 | $0.00 | $1,122.50 | $200,536.01 |
| 147 | $200,536.01 | $887.40 | $0.00 | $1,133.86 | $202,557.27 |
| 148 | $202,557.27 | $887.40 | $0.00 | $1,145.29 | $204,589.96 |
| 149 | $204,589.96 | $887.40 | $0.00 | $1,156.78 | $206,634.14 |
| 150 | $206,634.14 | $887.40 | $0.00 | $1,168.34 | $208,689.88 |
| 151 | $208,689.88 | $887.40 | $0.00 | $1,179.96 | $210,757.24 |
| 152 | $210,757.24 | $887.40 | $0.00 | $1,191.65 | $212,836.29 |
| 153 | $212,836.29 | $887.40 | $0.00 | $1,203.41 | $214,927.10 |
| 154 | $214,927.10 | $887.40 | $0.00 | $1,215.23 | $217,029.73 |
| 155 | $217,029.73 | $887.40 | $0.00 | $1,227.12 | $219,144.25 |
| 156 | $219,144.25 | $887.40 | $0.00 | $1,239.07 | $221,270.72 |
| 157 | $221,270.72 | $887.40 | $0.00 | $1,251.10 | $223,409.22 |
| 158 | $223,409.22 | $887.40 | $0.00 | $1,263.19 | $225,559.81 |
| 159 | $225,559.81 | $887.40 | $0.00 | $1,275.35 | $227,722.56 |
| 160 | $227,722.56 | $887.40 | $0.00 | $1,287.58 | $229,897.54 |
| 161 | $229,897.54 | $887.40 | $0.00 | $1,299.87 | $232,084.81 |
| 162 | $232,084.81 | $887.40 | $0.00 | $1,312.24 | $234,284.45 |
| 163 | $234,284.45 | $887.40 | $0.00 | $1,324.68 | $236,496.53 |
| 164 | $236,496.53 | $887.40 | $0.00 | $1,337.19 | $238,721.12 |
| 165 | $238,721.12 | $887.40 | $0.00 | $1,349.76 | $240,958.28 |
| 166 | $240,958.28 | $887.40 | $0.00 | $1,362.41 | $243,208.09 |
| 167 | $243,208.09 | $887.40 | $0.00 | $1,375.13 | $245,470.62 |
| 168 | $245,470.62 | $887.40 | $0.00 | $1,387.93 | $247,745.95 |
| 169 | $247,745.95 | $887.40 | $0.00 | $1,400.79 | $250,034.14 |
| 170 | $250,034.14 | $887.40 | $0.00 | $1,413.73 | $252,335.27 |
| 171 | $252,335.27 | $887.40 | $0.00 | $1,426.74 | $254,649.41 |
| 172 | $254,649.41 | $887.40 | $0.00 | $1,439.82 | $256,976.63 |
| 173 | $256,976.63 | $887.40 | $0.00 | $1,452.98 | $259,317.01 |
| 174 | $259,317.01 | $887.40 | $0.00 | $1,466.22 | $261,670.63 |
| 175 | $261,670.63 | $887.40 | $0.00 | $1,479.52 | $264,037.55 |
| 176 | $264,037.55 | $887.40 | $0.00 | $1,492.91 | $266,417.86 |
| 177 | $266,417.86 | $887.40 | $0.00 | $1,506.37 | $268,811.63 |
| 178 | $268,811.63 | $887.40 | $0.00 | $1,519.90 | $271,218.93 |
| 179 | $271,218.93 | $887.40 | $0.00 | $1,533.51 | $273,639.84 |
| 180 | $273,639.84 | $887.40 | $0.00 | $1,547.20 | $276,074.44 |
| 181 | $276,074.44 | $887.40 | $0.00 | $1,560.97 | $278,522.81 |
| 182 | $278,522.81 | $887.40 | $0.00 | $1,574.81 | $280,985.02 |
| 183 | $280,985.02 | $887.40 | $0.00 | $1,588.73 | $283,461.15 |
| 184 | $283,461.15 | $887.40 | $0.00 | $1,602.73 | $285,951.28 |
| 185 | $285,951.28 | $887.40 | $0.00 | $1,616.81 | $288,455.49 |
| 186 | $288,455.49 | $887.40 | $0.00 | $1,630.97 | $290,973.86 |
| 187 | $290,973.86 | $887.40 | $0.00 | $1,645.21 | $293,506.47 |
| 188 | $293,506.47 | $887.40 | $0.00 | $1,659.53 | $296,053.40 |
| 189 | $296,053.40 | $887.40 | $0.00 | $1,673.93 | $298,614.73 |
| 190 | $298,614.73 | $887.40 | $0.00 | $1,688.41 | $301,190.54 |
| 191 | $301,190.54 | $887.40 | $0.00 | $1,702.98 | $303,780.92 |
| 192 | $303,780.92 | $887.40 | $0.00 | $1,717.62 | $306,385.94 |
| 193 | $306,385.94 | $887.40 | $0.00 | $1,732.35 | $309,005.69 |
| 194 | $309,005.69 | $887.40 | $0.00 | $1,747.16 | $311,640.25 |
| 195 | $311,640.25 | $887.40 | $0.00 | $1,762.06 | $314,289.71 |
| 196 | $314,289.71 | $887.40 | $0.00 | $1,777.04 | $316,954.15 |
| 197 | $316,954.15 | $887.40 | $0.00 | $1,792.10 | $319,633.65 |
| 198 | $319,633.65 | $887.40 | $0.00 | $1,807.26 | $322,328.31 |
| 199 | $322,328.31 | $887.40 | $0.00 | $1,822.49 | $325,038.20 |
| 200 | $325,038.20 | $887.40 | $0.00 | $1,837.81 | $327,763.41 |
| 201 | $327,763.41 | $887.40 | $0.00 | $1,853.22 | $330,504.03 |
| 202 | $330,504.03 | $887.40 | $0.00 | $1,868.72 | $333,260.15 |
| 203 | $333,260.15 | $887.40 | $0.00 | $1,884.30 | $336,031.85 |
| 204 | $336,031.85 | $887.40 | $0.00 | $1,899.97 | $338,819.22 |
| 205 | $338,819.22 | $887.40 | $0.00 | $1,915.73 | $341,622.35 |
| 206 | $341,622.35 | $887.40 | $0.00 | $1,931.58 | $344,441.33 |
| 207 | $344,441.33 | $887.40 | $0.00 | $1,947.52 | $347,276.25 |
| 208 | $347,276.25 | $887.40 | $0.00 | $1,963.55 | $350,127.20 |
| 209 | $350,127.20 | $887.40 | $0.00 | $1,979.67 | $352,994.27 |
| 210 | $352,994.27 | $887.40 | $0.00 | $1,995.88 | $355,877.55 |
| 211 | $355,877.55 | $887.40 | $0.00 | $2,012.18 | $358,777.13 |
| 212 | $358,777.13 | $887.40 | $0.00 | $2,028.58 | $361,693.11 |
| 213 | $361,693.11 | $887.40 | $0.00 | $2,045.07 | $364,625.58 |
| 214 | $364,625.58 | $887.40 | $0.00 | $2,061.65 | $367,574.63 |
| 215 | $367,574.63 | $887.40 | $0.00 | $2,078.32 | $370,540.35 |
| 216 | $370,540.35 | $887.40 | $0.00 | $2,095.09 | $373,522.84 |
| 217 | $373,522.84 | $887.40 | $104,038.15 | $2,111.95 | $272,484.04 |
| 218 | $272,484.04 | $887.40 | $0.00 | $1,540.66 | $274,912.10 |
| 219 | $274,912.10 | $887.40 | $0.00 | $1,554.39 | $277,353.89 |
| 220 | $277,353.89 | $887.40 | $0.00 | $1,568.20 | $279,809.49 |
| 221 | $279,809.49 | $887.40 | $0.00 | $1,582.08 | $282,278.97 |
| 222 | $282,278.97 | $887.40 | $0.00 | $1,596.05 | $284,762.42 |
| 223 | $284,762.42 | $887.40 | $0.00 | $1,610.09 | $287,259.91 |
| 224 | $287,259.91 | $887.40 | $0.00 | $1,624.21 | $289,771.52 |
| 225 | $289,771.52 | $887.40 | $0.00 | $1,638.41 | $292,297.33 |
| 226 | $292,297.33 | $887.40 | $0.00 | $1,652.69 | $294,837.42 |
| 227 | $294,837.42 | $887.40 | $0.00 | $1,667.05 | $297,391.87 |
| 228 | $297,391.87 | $887.40 | $0.00 | $1,681.50 | $299,960.77 |
| 229 | $299,960.77 | $887.40 | $109,240.06 | $1,696.02 | $193,304.13 |
| 230 | $193,304.13 | $887.40 | $0.00 | $1,092.97 | $195,284.50 |
| 231 | $195,284.50 | $887.40 | $0.00 | $1,104.17 | $197,276.07 |
| 232 | $197,276.07 | $887.40 | $0.00 | $1,115.43 | $199,278.90 |
| 233 | $199,278.90 | $887.40 | $0.00 | $1,126.75 | $201,293.05 |
| 234 | $201,293.05 | $887.40 | $0.00 | $1,138.14 | $203,318.59 |
| 235 | $203,318.59 | $887.40 | $0.00 | $1,149.59 | $205,355.58 |
| 236 | $205,355.58 | $887.40 | $0.00 | $1,161.11 | $207,404.09 |
| 237 | $207,404.09 | $887.40 | $0.00 | $1,172.69 | $209,464.18 |
| 238 | $209,464.18 | $887.40 | $0.00 | $1,184.34 | $211,535.92 |
| 239 | $211,535.92 | $887.40 | $0.00 | $1,196.05 | $213,619.37 |
| 240 | $213,619.37 | $887.40 | $0.00 | $1,207.83 | $215,714.60 |
| 241 | $215,714.60 | $887.40 | $114,702.06 | $1,219.68 | $103,119.62 |
| 242 | $103,119.62 | $887.40 | $0.00 | $583.05 | $104,590.07 |
| 243 | $104,590.07 | $887.40 | $0.00 | $591.37 | $106,068.84 |
| 244 | $106,068.84 | $887.40 | $0.00 | $599.73 | $107,555.97 |
| 245 | $107,555.97 | $887.40 | $0.00 | $608.14 | $109,051.51 |
| 246 | $109,051.51 | $887.40 | $0.00 | $616.59 | $110,555.50 |
| 247 | $110,555.50 | $887.40 | $0.00 | $625.10 | $112,068.00 |
| 248 | $112,068.00 | $887.40 | $0.00 | $633.65 | $113,589.05 |
| 249 | $113,589.05 | $887.40 | $0.00 | $642.25 | $115,118.70 |
| 250 | $115,118.70 | $887.40 | $0.00 | $650.90 | $116,657.00 |
| 251 | $116,657.00 | $887.40 | $0.00 | $659.60 | $118,204.00 |
| 252 | $118,204.00 | $887.40 | $0.00 | $668.34 | $119,759.74 |
| 253 | $119,759.74 | $0.00 | $120,437.16 | $677.14 | ($0.28) |