How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $125,060 |
| Monthly savings required | $990 |
How much will it cost to send your child to Holy Family University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $500,240.09 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $989.95 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 | $48,226.00 |
| 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 Holy Family University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $989.95 | $0.00 | $0.00 | $989.95 |
| 2 | $989.95 | $989.95 | $0.00 | $5.60 | $1,985.50 |
| 3 | $1,985.50 | $989.95 | $0.00 | $11.23 | $2,986.68 |
| 4 | $2,986.68 | $989.95 | $0.00 | $16.89 | $3,993.52 |
| 5 | $3,993.52 | $989.95 | $0.00 | $22.58 | $5,006.05 |
| 6 | $5,006.05 | $989.95 | $0.00 | $28.30 | $6,024.30 |
| 7 | $6,024.30 | $989.95 | $0.00 | $34.06 | $7,048.31 |
| 8 | $7,048.31 | $989.95 | $0.00 | $39.85 | $8,078.11 |
| 9 | $8,078.11 | $989.95 | $0.00 | $45.67 | $9,113.73 |
| 10 | $9,113.73 | $989.95 | $0.00 | $51.53 | $10,155.21 |
| 11 | $10,155.21 | $989.95 | $0.00 | $57.42 | $11,202.58 |
| 12 | $11,202.58 | $989.95 | $0.00 | $63.34 | $12,255.87 |
| 13 | $12,255.87 | $989.95 | $0.00 | $69.30 | $13,315.12 |
| 14 | $13,315.12 | $989.95 | $0.00 | $75.29 | $14,380.36 |
| 15 | $14,380.36 | $989.95 | $0.00 | $81.31 | $15,451.62 |
| 16 | $15,451.62 | $989.95 | $0.00 | $87.37 | $16,528.94 |
| 17 | $16,528.94 | $989.95 | $0.00 | $93.46 | $17,612.35 |
| 18 | $17,612.35 | $989.95 | $0.00 | $99.58 | $18,701.88 |
| 19 | $18,701.88 | $989.95 | $0.00 | $105.74 | $19,797.57 |
| 20 | $19,797.57 | $989.95 | $0.00 | $111.94 | $20,899.46 |
| 21 | $20,899.46 | $989.95 | $0.00 | $118.17 | $22,007.58 |
| 22 | $22,007.58 | $989.95 | $0.00 | $124.43 | $23,121.96 |
| 23 | $23,121.96 | $989.95 | $0.00 | $130.73 | $24,242.64 |
| 24 | $24,242.64 | $989.95 | $0.00 | $137.07 | $25,369.66 |
| 25 | $25,369.66 | $989.95 | $0.00 | $143.44 | $26,503.05 |
| 26 | $26,503.05 | $989.95 | $0.00 | $149.85 | $27,642.85 |
| 27 | $27,642.85 | $989.95 | $0.00 | $156.30 | $28,789.10 |
| 28 | $28,789.10 | $989.95 | $0.00 | $162.78 | $29,941.83 |
| 29 | $29,941.83 | $989.95 | $0.00 | $169.30 | $31,101.08 |
| 30 | $31,101.08 | $989.95 | $0.00 | $175.85 | $32,266.88 |
| 31 | $32,266.88 | $989.95 | $0.00 | $182.44 | $33,439.27 |
| 32 | $33,439.27 | $989.95 | $0.00 | $189.07 | $34,618.29 |
| 33 | $34,618.29 | $989.95 | $0.00 | $195.74 | $35,803.98 |
| 34 | $35,803.98 | $989.95 | $0.00 | $202.44 | $36,996.37 |
| 35 | $36,996.37 | $989.95 | $0.00 | $209.18 | $38,195.50 |
| 36 | $38,195.50 | $989.95 | $0.00 | $215.96 | $39,401.41 |
| 37 | $39,401.41 | $989.95 | $0.00 | $222.78 | $40,614.14 |
| 38 | $40,614.14 | $989.95 | $0.00 | $229.64 | $41,833.73 |
| 39 | $41,833.73 | $989.95 | $0.00 | $236.53 | $43,060.21 |
| 40 | $43,060.21 | $989.95 | $0.00 | $243.47 | $44,293.63 |
| 41 | $44,293.63 | $989.95 | $0.00 | $250.44 | $45,534.02 |
| 42 | $45,534.02 | $989.95 | $0.00 | $257.46 | $46,781.43 |
| 43 | $46,781.43 | $989.95 | $0.00 | $264.51 | $48,035.89 |
| 44 | $48,035.89 | $989.95 | $0.00 | $271.60 | $49,297.44 |
| 45 | $49,297.44 | $989.95 | $0.00 | $278.73 | $50,566.12 |
| 46 | $50,566.12 | $989.95 | $0.00 | $285.91 | $51,841.98 |
| 47 | $51,841.98 | $989.95 | $0.00 | $293.12 | $53,125.05 |
| 48 | $53,125.05 | $989.95 | $0.00 | $300.38 | $54,415.38 |
| 49 | $54,415.38 | $989.95 | $0.00 | $307.67 | $55,713.00 |
| 50 | $55,713.00 | $989.95 | $0.00 | $315.01 | $57,017.96 |
| 51 | $57,017.96 | $989.95 | $0.00 | $322.39 | $58,330.30 |
| 52 | $58,330.30 | $989.95 | $0.00 | $329.81 | $59,650.06 |
| 53 | $59,650.06 | $989.95 | $0.00 | $337.27 | $60,977.28 |
| 54 | $60,977.28 | $989.95 | $0.00 | $344.77 | $62,312.00 |
| 55 | $62,312.00 | $989.95 | $0.00 | $352.32 | $63,654.27 |
| 56 | $63,654.27 | $989.95 | $0.00 | $359.91 | $65,004.13 |
| 57 | $65,004.13 | $989.95 | $0.00 | $367.54 | $66,361.62 |
| 58 | $66,361.62 | $989.95 | $0.00 | $375.22 | $67,726.79 |
| 59 | $67,726.79 | $989.95 | $0.00 | $382.94 | $69,099.68 |
| 60 | $69,099.68 | $989.95 | $0.00 | $390.70 | $70,480.33 |
| 61 | $70,480.33 | $989.95 | $0.00 | $398.51 | $71,868.79 |
| 62 | $71,868.79 | $989.95 | $0.00 | $406.36 | $73,265.10 |
| 63 | $73,265.10 | $989.95 | $0.00 | $414.25 | $74,669.30 |
| 64 | $74,669.30 | $989.95 | $0.00 | $422.19 | $76,081.44 |
| 65 | $76,081.44 | $989.95 | $0.00 | $430.18 | $77,501.57 |
| 66 | $77,501.57 | $989.95 | $0.00 | $438.21 | $78,929.73 |
| 67 | $78,929.73 | $989.95 | $0.00 | $446.28 | $80,365.96 |
| 68 | $80,365.96 | $989.95 | $0.00 | $454.40 | $81,810.31 |
| 69 | $81,810.31 | $989.95 | $0.00 | $462.57 | $83,262.83 |
| 70 | $83,262.83 | $989.95 | $0.00 | $470.78 | $84,723.56 |
| 71 | $84,723.56 | $989.95 | $0.00 | $479.04 | $86,192.55 |
| 72 | $86,192.55 | $989.95 | $0.00 | $487.35 | $87,669.85 |
| 73 | $87,669.85 | $989.95 | $0.00 | $495.70 | $89,155.50 |
| 74 | $89,155.50 | $989.95 | $0.00 | $504.10 | $90,649.55 |
| 75 | $90,649.55 | $989.95 | $0.00 | $512.55 | $92,152.05 |
| 76 | $92,152.05 | $989.95 | $0.00 | $521.04 | $93,663.04 |
| 77 | $93,663.04 | $989.95 | $0.00 | $529.58 | $95,182.57 |
| 78 | $95,182.57 | $989.95 | $0.00 | $538.18 | $96,710.70 |
| 79 | $96,710.70 | $989.95 | $0.00 | $546.82 | $98,247.47 |
| 80 | $98,247.47 | $989.95 | $0.00 | $555.51 | $99,792.93 |
| 81 | $99,792.93 | $989.95 | $0.00 | $564.24 | $101,347.12 |
| 82 | $101,347.12 | $989.95 | $0.00 | $573.03 | $102,910.10 |
| 83 | $102,910.10 | $989.95 | $0.00 | $581.87 | $104,481.92 |
| 84 | $104,481.92 | $989.95 | $0.00 | $590.76 | $106,062.63 |
| 85 | $106,062.63 | $989.95 | $0.00 | $599.69 | $107,652.27 |
| 86 | $107,652.27 | $989.95 | $0.00 | $608.68 | $109,250.90 |
| 87 | $109,250.90 | $989.95 | $0.00 | $617.72 | $110,858.57 |
| 88 | $110,858.57 | $989.95 | $0.00 | $626.81 | $112,475.33 |
| 89 | $112,475.33 | $989.95 | $0.00 | $635.95 | $114,101.23 |
| 90 | $114,101.23 | $989.95 | $0.00 | $645.14 | $115,736.32 |
| 91 | $115,736.32 | $989.95 | $0.00 | $654.39 | $117,380.66 |
| 92 | $117,380.66 | $989.95 | $0.00 | $663.69 | $119,034.30 |
| 93 | $119,034.30 | $989.95 | $0.00 | $673.04 | $120,697.29 |
| 94 | $120,697.29 | $989.95 | $0.00 | $682.44 | $122,369.68 |
| 95 | $122,369.68 | $989.95 | $0.00 | $691.90 | $124,051.53 |
| 96 | $124,051.53 | $989.95 | $0.00 | $701.41 | $125,742.89 |
| 97 | $125,742.89 | $989.95 | $0.00 | $710.97 | $127,443.81 |
| 98 | $127,443.81 | $989.95 | $0.00 | $720.59 | $129,154.35 |
| 99 | $129,154.35 | $989.95 | $0.00 | $730.26 | $130,874.56 |
| 100 | $130,874.56 | $989.95 | $0.00 | $739.98 | $132,604.49 |
| 101 | $132,604.49 | $989.95 | $0.00 | $749.77 | $134,344.21 |
| 102 | $134,344.21 | $989.95 | $0.00 | $759.60 | $136,093.76 |
| 103 | $136,093.76 | $989.95 | $0.00 | $769.49 | $137,853.20 |
| 104 | $137,853.20 | $989.95 | $0.00 | $779.44 | $139,622.59 |
| 105 | $139,622.59 | $989.95 | $0.00 | $789.45 | $141,401.99 |
| 106 | $141,401.99 | $989.95 | $0.00 | $799.51 | $143,191.45 |
| 107 | $143,191.45 | $989.95 | $0.00 | $809.63 | $144,991.03 |
| 108 | $144,991.03 | $989.95 | $0.00 | $819.80 | $146,800.78 |
| 109 | $146,800.78 | $989.95 | $0.00 | $830.03 | $148,620.76 |
| 110 | $148,620.76 | $989.95 | $0.00 | $840.32 | $150,451.03 |
| 111 | $150,451.03 | $989.95 | $0.00 | $850.67 | $152,291.65 |
| 112 | $152,291.65 | $989.95 | $0.00 | $861.08 | $154,142.68 |
| 113 | $154,142.68 | $989.95 | $0.00 | $871.55 | $156,004.18 |
| 114 | $156,004.18 | $989.95 | $0.00 | $882.07 | $157,876.20 |
| 115 | $157,876.20 | $989.95 | $0.00 | $892.65 | $159,758.80 |
| 116 | $159,758.80 | $989.95 | $0.00 | $903.30 | $161,652.05 |
| 117 | $161,652.05 | $989.95 | $0.00 | $914.00 | $163,556.00 |
| 118 | $163,556.00 | $989.95 | $0.00 | $924.77 | $165,470.72 |
| 119 | $165,470.72 | $989.95 | $0.00 | $935.60 | $167,396.27 |
| 120 | $167,396.27 | $989.95 | $0.00 | $946.48 | $169,332.70 |
| 121 | $169,332.70 | $989.95 | $0.00 | $957.43 | $171,280.08 |
| 122 | $171,280.08 | $989.95 | $0.00 | $968.44 | $173,238.47 |
| 123 | $173,238.47 | $989.95 | $0.00 | $979.52 | $175,207.94 |
| 124 | $175,207.94 | $989.95 | $0.00 | $990.65 | $177,188.54 |
| 125 | $177,188.54 | $989.95 | $0.00 | $1,001.85 | $179,180.34 |
| 126 | $179,180.34 | $989.95 | $0.00 | $1,013.11 | $181,183.40 |
| 127 | $181,183.40 | $989.95 | $0.00 | $1,024.44 | $183,197.79 |
| 128 | $183,197.79 | $989.95 | $0.00 | $1,035.83 | $185,223.57 |
| 129 | $185,223.57 | $989.95 | $0.00 | $1,047.28 | $187,260.80 |
| 130 | $187,260.80 | $989.95 | $0.00 | $1,058.80 | $189,309.55 |
| 131 | $189,309.55 | $989.95 | $0.00 | $1,070.38 | $191,369.88 |
| 132 | $191,369.88 | $989.95 | $0.00 | $1,082.03 | $193,441.86 |
| 133 | $193,441.86 | $989.95 | $0.00 | $1,093.75 | $195,525.56 |
| 134 | $195,525.56 | $989.95 | $0.00 | $1,105.53 | $197,621.04 |
| 135 | $197,621.04 | $989.95 | $0.00 | $1,117.38 | $199,728.37 |
| 136 | $199,728.37 | $989.95 | $0.00 | $1,129.29 | $201,847.61 |
| 137 | $201,847.61 | $989.95 | $0.00 | $1,141.28 | $203,978.84 |
| 138 | $203,978.84 | $989.95 | $0.00 | $1,153.33 | $206,122.12 |
| 139 | $206,122.12 | $989.95 | $0.00 | $1,165.44 | $208,277.51 |
| 140 | $208,277.51 | $989.95 | $0.00 | $1,177.63 | $210,445.09 |
| 141 | $210,445.09 | $989.95 | $0.00 | $1,189.89 | $212,624.93 |
| 142 | $212,624.93 | $989.95 | $0.00 | $1,202.21 | $214,817.09 |
| 143 | $214,817.09 | $989.95 | $0.00 | $1,214.61 | $217,021.65 |
| 144 | $217,021.65 | $989.95 | $0.00 | $1,227.07 | $219,238.67 |
| 145 | $219,238.67 | $989.95 | $0.00 | $1,239.61 | $221,468.23 |
| 146 | $221,468.23 | $989.95 | $0.00 | $1,252.21 | $223,710.39 |
| 147 | $223,710.39 | $989.95 | $0.00 | $1,264.89 | $225,965.23 |
| 148 | $225,965.23 | $989.95 | $0.00 | $1,277.64 | $228,232.82 |
| 149 | $228,232.82 | $989.95 | $0.00 | $1,290.46 | $230,513.23 |
| 150 | $230,513.23 | $989.95 | $0.00 | $1,303.36 | $232,806.54 |
| 151 | $232,806.54 | $989.95 | $0.00 | $1,316.32 | $235,112.81 |
| 152 | $235,112.81 | $989.95 | $0.00 | $1,329.36 | $237,432.12 |
| 153 | $237,432.12 | $989.95 | $0.00 | $1,342.48 | $239,764.55 |
| 154 | $239,764.55 | $989.95 | $0.00 | $1,355.66 | $242,110.16 |
| 155 | $242,110.16 | $989.95 | $0.00 | $1,368.93 | $244,469.04 |
| 156 | $244,469.04 | $989.95 | $0.00 | $1,382.26 | $246,841.25 |
| 157 | $246,841.25 | $989.95 | $0.00 | $1,395.68 | $249,226.88 |
| 158 | $249,226.88 | $989.95 | $0.00 | $1,409.17 | $251,626.00 |
| 159 | $251,626.00 | $989.95 | $0.00 | $1,422.73 | $254,038.68 |
| 160 | $254,038.68 | $989.95 | $0.00 | $1,436.37 | $256,465.00 |
| 161 | $256,465.00 | $989.95 | $0.00 | $1,450.09 | $258,905.04 |
| 162 | $258,905.04 | $989.95 | $0.00 | $1,463.89 | $261,358.88 |
| 163 | $261,358.88 | $989.95 | $0.00 | $1,477.76 | $263,826.59 |
| 164 | $263,826.59 | $989.95 | $0.00 | $1,491.71 | $266,308.25 |
| 165 | $266,308.25 | $989.95 | $0.00 | $1,505.75 | $268,803.95 |
| 166 | $268,803.95 | $989.95 | $0.00 | $1,519.86 | $271,313.76 |
| 167 | $271,313.76 | $989.95 | $0.00 | $1,534.05 | $273,837.76 |
| 168 | $273,837.76 | $989.95 | $0.00 | $1,548.32 | $276,376.03 |
| 169 | $276,376.03 | $989.95 | $0.00 | $1,562.67 | $278,928.65 |
| 170 | $278,928.65 | $989.95 | $0.00 | $1,577.10 | $281,495.70 |
| 171 | $281,495.70 | $989.95 | $0.00 | $1,591.62 | $284,077.27 |
| 172 | $284,077.27 | $989.95 | $0.00 | $1,606.21 | $286,673.43 |
| 173 | $286,673.43 | $989.95 | $0.00 | $1,620.89 | $289,284.27 |
| 174 | $289,284.27 | $989.95 | $0.00 | $1,635.66 | $291,909.88 |
| 175 | $291,909.88 | $989.95 | $0.00 | $1,650.50 | $294,550.33 |
| 176 | $294,550.33 | $989.95 | $0.00 | $1,665.43 | $297,205.71 |
| 177 | $297,205.71 | $989.95 | $0.00 | $1,680.44 | $299,876.10 |
| 178 | $299,876.10 | $989.95 | $0.00 | $1,695.54 | $302,561.59 |
| 179 | $302,561.59 | $989.95 | $0.00 | $1,710.73 | $305,262.27 |
| 180 | $305,262.27 | $989.95 | $0.00 | $1,726.00 | $307,978.22 |
| 181 | $307,978.22 | $989.95 | $0.00 | $1,741.35 | $310,709.52 |
| 182 | $310,709.52 | $989.95 | $0.00 | $1,756.80 | $313,456.27 |
| 183 | $313,456.27 | $989.95 | $0.00 | $1,772.33 | $316,218.55 |
| 184 | $316,218.55 | $989.95 | $0.00 | $1,787.95 | $318,996.45 |
| 185 | $318,996.45 | $989.95 | $0.00 | $1,803.65 | $321,790.05 |
| 186 | $321,790.05 | $989.95 | $0.00 | $1,819.45 | $324,599.45 |
| 187 | $324,599.45 | $989.95 | $0.00 | $1,835.33 | $327,424.73 |
| 188 | $327,424.73 | $989.95 | $0.00 | $1,851.31 | $330,265.99 |
| 189 | $330,265.99 | $989.95 | $0.00 | $1,867.37 | $333,123.31 |
| 190 | $333,123.31 | $989.95 | $0.00 | $1,883.53 | $335,996.79 |
| 191 | $335,996.79 | $989.95 | $0.00 | $1,899.77 | $338,886.51 |
| 192 | $338,886.51 | $989.95 | $0.00 | $1,916.11 | $341,792.57 |
| 193 | $341,792.57 | $989.95 | $0.00 | $1,932.54 | $344,715.06 |
| 194 | $344,715.06 | $989.95 | $0.00 | $1,949.07 | $347,654.08 |
| 195 | $347,654.08 | $989.95 | $0.00 | $1,965.69 | $350,609.72 |
| 196 | $350,609.72 | $989.95 | $0.00 | $1,982.40 | $353,582.07 |
| 197 | $353,582.07 | $989.95 | $0.00 | $1,999.20 | $356,571.22 |
| 198 | $356,571.22 | $989.95 | $0.00 | $2,016.11 | $359,577.28 |
| 199 | $359,577.28 | $989.95 | $0.00 | $2,033.10 | $362,600.33 |
| 200 | $362,600.33 | $989.95 | $0.00 | $2,050.19 | $365,640.47 |
| 201 | $365,640.47 | $989.95 | $0.00 | $2,067.38 | $368,697.80 |
| 202 | $368,697.80 | $989.95 | $0.00 | $2,084.67 | $371,772.42 |
| 203 | $371,772.42 | $989.95 | $0.00 | $2,102.06 | $374,864.43 |
| 204 | $374,864.43 | $989.95 | $0.00 | $2,119.54 | $377,973.92 |
| 205 | $377,973.92 | $989.95 | $0.00 | $2,137.12 | $381,100.99 |
| 206 | $381,100.99 | $989.95 | $0.00 | $2,154.80 | $384,245.74 |
| 207 | $384,245.74 | $989.95 | $0.00 | $2,172.58 | $387,408.27 |
| 208 | $387,408.27 | $989.95 | $0.00 | $2,190.46 | $390,588.68 |
| 209 | $390,588.68 | $989.95 | $0.00 | $2,208.45 | $393,787.08 |
| 210 | $393,787.08 | $989.95 | $0.00 | $2,226.53 | $397,003.56 |
| 211 | $397,003.56 | $989.95 | $0.00 | $2,244.72 | $400,238.23 |
| 212 | $400,238.23 | $989.95 | $0.00 | $2,263.01 | $403,491.19 |
| 213 | $403,491.19 | $989.95 | $0.00 | $2,281.40 | $406,762.54 |
| 214 | $406,762.54 | $989.95 | $0.00 | $2,299.89 | $410,052.38 |
| 215 | $410,052.38 | $989.95 | $0.00 | $2,318.50 | $413,360.83 |
| 216 | $413,360.83 | $989.95 | $0.00 | $2,337.20 | $416,687.98 |
| 217 | $416,687.98 | $989.95 | $116,061.62 | $2,356.01 | $303,972.32 |
| 218 | $303,972.32 | $989.95 | $0.00 | $1,718.70 | $306,680.97 |
| 219 | $306,680.97 | $989.95 | $0.00 | $1,734.02 | $309,404.94 |
| 220 | $309,404.94 | $989.95 | $0.00 | $1,749.42 | $312,144.31 |
| 221 | $312,144.31 | $989.95 | $0.00 | $1,764.91 | $314,899.17 |
| 222 | $314,899.17 | $989.95 | $0.00 | $1,780.49 | $317,669.61 |
| 223 | $317,669.61 | $989.95 | $0.00 | $1,796.15 | $320,455.71 |
| 224 | $320,455.71 | $989.95 | $0.00 | $1,811.90 | $323,257.56 |
| 225 | $323,257.56 | $989.95 | $0.00 | $1,827.75 | $326,075.26 |
| 226 | $326,075.26 | $989.95 | $0.00 | $1,843.68 | $328,908.89 |
| 227 | $328,908.89 | $989.95 | $0.00 | $1,859.70 | $331,758.54 |
| 228 | $331,758.54 | $989.95 | $0.00 | $1,875.81 | $334,624.30 |
| 229 | $334,624.30 | $989.95 | $121,864.70 | $1,892.01 | $215,641.56 |
| 230 | $215,641.56 | $989.95 | $0.00 | $1,219.27 | $217,850.78 |
| 231 | $217,850.78 | $989.95 | $0.00 | $1,231.76 | $220,072.49 |
| 232 | $220,072.49 | $989.95 | $0.00 | $1,244.32 | $222,306.76 |
| 233 | $222,306.76 | $989.95 | $0.00 | $1,256.95 | $224,553.66 |
| 234 | $224,553.66 | $989.95 | $0.00 | $1,269.66 | $226,813.27 |
| 235 | $226,813.27 | $989.95 | $0.00 | $1,282.44 | $229,085.66 |
| 236 | $229,085.66 | $989.95 | $0.00 | $1,295.28 | $231,370.89 |
| 237 | $231,370.89 | $989.95 | $0.00 | $1,308.20 | $233,669.04 |
| 238 | $233,669.04 | $989.95 | $0.00 | $1,321.20 | $235,980.19 |
| 239 | $235,980.19 | $989.95 | $0.00 | $1,334.27 | $238,304.41 |
| 240 | $238,304.41 | $989.95 | $0.00 | $1,347.41 | $240,641.77 |
| 241 | $240,641.77 | $989.95 | $127,957.94 | $1,360.62 | $115,034.40 |
| 242 | $115,034.40 | $989.95 | $0.00 | $650.42 | $116,674.77 |
| 243 | $116,674.77 | $989.95 | $0.00 | $659.70 | $118,324.42 |
| 244 | $118,324.42 | $989.95 | $0.00 | $669.02 | $119,983.39 |
| 245 | $119,983.39 | $989.95 | $0.00 | $678.40 | $121,651.74 |
| 246 | $121,651.74 | $989.95 | $0.00 | $687.84 | $123,329.53 |
| 247 | $123,329.53 | $989.95 | $0.00 | $697.32 | $125,016.80 |
| 248 | $125,016.80 | $989.95 | $0.00 | $706.86 | $126,713.61 |
| 249 | $126,713.61 | $989.95 | $0.00 | $716.46 | $128,420.02 |
| 250 | $128,420.02 | $989.95 | $0.00 | $726.11 | $130,136.08 |
| 251 | $130,136.08 | $989.95 | $0.00 | $735.81 | $131,861.84 |
| 252 | $131,861.84 | $989.95 | $0.00 | $745.57 | $133,597.36 |
| 253 | $133,597.36 | $0.00 | $134,355.83 | $755.38 | ($3.09) |