How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $98,308 |
| Monthly savings required | $778 |
How much will it cost to send your child to Columbia International University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $393,233.97 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $778.20 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 | $37,910.00 |
| 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 Columbia International University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $778.20 | $0.00 | $0.00 | $778.20 |
| 2 | $778.20 | $778.20 | $0.00 | $4.40 | $1,560.80 |
| 3 | $1,560.80 | $778.20 | $0.00 | $8.82 | $2,347.82 |
| 4 | $2,347.82 | $778.20 | $0.00 | $13.27 | $3,139.29 |
| 5 | $3,139.29 | $778.20 | $0.00 | $17.75 | $3,935.24 |
| 6 | $3,935.24 | $778.20 | $0.00 | $22.25 | $4,735.69 |
| 7 | $4,735.69 | $778.20 | $0.00 | $26.78 | $5,540.67 |
| 8 | $5,540.67 | $778.20 | $0.00 | $31.33 | $6,350.20 |
| 9 | $6,350.20 | $778.20 | $0.00 | $35.90 | $7,164.30 |
| 10 | $7,164.30 | $778.20 | $0.00 | $40.51 | $7,983.01 |
| 11 | $7,983.01 | $778.20 | $0.00 | $45.14 | $8,806.35 |
| 12 | $8,806.35 | $778.20 | $0.00 | $49.79 | $9,634.34 |
| 13 | $9,634.34 | $778.20 | $0.00 | $54.47 | $10,467.01 |
| 14 | $10,467.01 | $778.20 | $0.00 | $59.18 | $11,304.39 |
| 15 | $11,304.39 | $778.20 | $0.00 | $63.92 | $12,146.51 |
| 16 | $12,146.51 | $778.20 | $0.00 | $68.68 | $12,993.39 |
| 17 | $12,993.39 | $778.20 | $0.00 | $73.47 | $13,845.06 |
| 18 | $13,845.06 | $778.20 | $0.00 | $78.28 | $14,701.54 |
| 19 | $14,701.54 | $778.20 | $0.00 | $83.12 | $15,562.86 |
| 20 | $15,562.86 | $778.20 | $0.00 | $87.99 | $16,429.05 |
| 21 | $16,429.05 | $778.20 | $0.00 | $92.89 | $17,300.14 |
| 22 | $17,300.14 | $778.20 | $0.00 | $97.82 | $18,176.16 |
| 23 | $18,176.16 | $778.20 | $0.00 | $102.77 | $19,057.13 |
| 24 | $19,057.13 | $778.20 | $0.00 | $107.75 | $19,943.08 |
| 25 | $19,943.08 | $778.20 | $0.00 | $112.76 | $20,834.04 |
| 26 | $20,834.04 | $778.20 | $0.00 | $117.80 | $21,730.04 |
| 27 | $21,730.04 | $778.20 | $0.00 | $122.86 | $22,631.10 |
| 28 | $22,631.10 | $778.20 | $0.00 | $127.96 | $23,537.26 |
| 29 | $23,537.26 | $778.20 | $0.00 | $133.08 | $24,448.54 |
| 30 | $24,448.54 | $778.20 | $0.00 | $138.24 | $25,364.98 |
| 31 | $25,364.98 | $778.20 | $0.00 | $143.42 | $26,286.60 |
| 32 | $26,286.60 | $778.20 | $0.00 | $148.63 | $27,213.43 |
| 33 | $27,213.43 | $778.20 | $0.00 | $153.87 | $28,145.50 |
| 34 | $28,145.50 | $778.20 | $0.00 | $159.14 | $29,082.84 |
| 35 | $29,082.84 | $778.20 | $0.00 | $164.44 | $30,025.48 |
| 36 | $30,025.48 | $778.20 | $0.00 | $169.77 | $30,973.45 |
| 37 | $30,973.45 | $778.20 | $0.00 | $175.13 | $31,926.78 |
| 38 | $31,926.78 | $778.20 | $0.00 | $180.52 | $32,885.50 |
| 39 | $32,885.50 | $778.20 | $0.00 | $185.94 | $33,849.64 |
| 40 | $33,849.64 | $778.20 | $0.00 | $191.39 | $34,819.23 |
| 41 | $34,819.23 | $778.20 | $0.00 | $196.87 | $35,794.30 |
| 42 | $35,794.30 | $778.20 | $0.00 | $202.39 | $36,774.89 |
| 43 | $36,774.89 | $778.20 | $0.00 | $207.93 | $37,761.02 |
| 44 | $37,761.02 | $778.20 | $0.00 | $213.51 | $38,752.73 |
| 45 | $38,752.73 | $778.20 | $0.00 | $219.11 | $39,750.04 |
| 46 | $39,750.04 | $778.20 | $0.00 | $224.75 | $40,752.99 |
| 47 | $40,752.99 | $778.20 | $0.00 | $230.42 | $41,761.61 |
| 48 | $41,761.61 | $778.20 | $0.00 | $236.13 | $42,775.94 |
| 49 | $42,775.94 | $778.20 | $0.00 | $241.86 | $43,796.00 |
| 50 | $43,796.00 | $778.20 | $0.00 | $247.63 | $44,821.83 |
| 51 | $44,821.83 | $778.20 | $0.00 | $253.43 | $45,853.46 |
| 52 | $45,853.46 | $778.20 | $0.00 | $259.26 | $46,890.92 |
| 53 | $46,890.92 | $778.20 | $0.00 | $265.13 | $47,934.25 |
| 54 | $47,934.25 | $778.20 | $0.00 | $271.03 | $48,983.48 |
| 55 | $48,983.48 | $778.20 | $0.00 | $276.96 | $50,038.64 |
| 56 | $50,038.64 | $778.20 | $0.00 | $282.93 | $51,099.77 |
| 57 | $51,099.77 | $778.20 | $0.00 | $288.93 | $52,166.90 |
| 58 | $52,166.90 | $778.20 | $0.00 | $294.96 | $53,240.06 |
| 59 | $53,240.06 | $778.20 | $0.00 | $301.03 | $54,319.29 |
| 60 | $54,319.29 | $778.20 | $0.00 | $307.13 | $55,404.62 |
| 61 | $55,404.62 | $778.20 | $0.00 | $313.27 | $56,496.09 |
| 62 | $56,496.09 | $778.20 | $0.00 | $319.44 | $57,593.73 |
| 63 | $57,593.73 | $778.20 | $0.00 | $325.64 | $58,697.57 |
| 64 | $58,697.57 | $778.20 | $0.00 | $331.88 | $59,807.65 |
| 65 | $59,807.65 | $778.20 | $0.00 | $338.16 | $60,924.01 |
| 66 | $60,924.01 | $778.20 | $0.00 | $344.47 | $62,046.68 |
| 67 | $62,046.68 | $778.20 | $0.00 | $350.82 | $63,175.70 |
| 68 | $63,175.70 | $778.20 | $0.00 | $357.20 | $64,311.10 |
| 69 | $64,311.10 | $778.20 | $0.00 | $363.62 | $65,452.92 |
| 70 | $65,452.92 | $778.20 | $0.00 | $370.08 | $66,601.20 |
| 71 | $66,601.20 | $778.20 | $0.00 | $376.57 | $67,755.97 |
| 72 | $67,755.97 | $778.20 | $0.00 | $383.10 | $68,917.27 |
| 73 | $68,917.27 | $778.20 | $0.00 | $389.67 | $70,085.14 |
| 74 | $70,085.14 | $778.20 | $0.00 | $396.27 | $71,259.61 |
| 75 | $71,259.61 | $778.20 | $0.00 | $402.91 | $72,440.72 |
| 76 | $72,440.72 | $778.20 | $0.00 | $409.59 | $73,628.51 |
| 77 | $73,628.51 | $778.20 | $0.00 | $416.31 | $74,823.02 |
| 78 | $74,823.02 | $778.20 | $0.00 | $423.06 | $76,024.28 |
| 79 | $76,024.28 | $778.20 | $0.00 | $429.85 | $77,232.33 |
| 80 | $77,232.33 | $778.20 | $0.00 | $436.68 | $78,447.21 |
| 81 | $78,447.21 | $778.20 | $0.00 | $443.55 | $79,668.96 |
| 82 | $79,668.96 | $778.20 | $0.00 | $450.46 | $80,897.62 |
| 83 | $80,897.62 | $778.20 | $0.00 | $457.41 | $82,133.23 |
| 84 | $82,133.23 | $778.20 | $0.00 | $464.39 | $83,375.82 |
| 85 | $83,375.82 | $778.20 | $0.00 | $471.42 | $84,625.44 |
| 86 | $84,625.44 | $778.20 | $0.00 | $478.48 | $85,882.12 |
| 87 | $85,882.12 | $778.20 | $0.00 | $485.59 | $87,145.91 |
| 88 | $87,145.91 | $778.20 | $0.00 | $492.74 | $88,416.85 |
| 89 | $88,416.85 | $778.20 | $0.00 | $499.92 | $89,694.97 |
| 90 | $89,694.97 | $778.20 | $0.00 | $507.15 | $90,980.32 |
| 91 | $90,980.32 | $778.20 | $0.00 | $514.42 | $92,272.94 |
| 92 | $92,272.94 | $778.20 | $0.00 | $521.72 | $93,572.86 |
| 93 | $93,572.86 | $778.20 | $0.00 | $529.07 | $94,880.13 |
| 94 | $94,880.13 | $778.20 | $0.00 | $536.47 | $96,194.80 |
| 95 | $96,194.80 | $778.20 | $0.00 | $543.90 | $97,516.90 |
| 96 | $97,516.90 | $778.20 | $0.00 | $551.37 | $98,846.47 |
| 97 | $98,846.47 | $778.20 | $0.00 | $558.89 | $100,183.56 |
| 98 | $100,183.56 | $778.20 | $0.00 | $566.45 | $101,528.21 |
| 99 | $101,528.21 | $778.20 | $0.00 | $574.06 | $102,880.47 |
| 100 | $102,880.47 | $778.20 | $0.00 | $581.70 | $104,240.37 |
| 101 | $104,240.37 | $778.20 | $0.00 | $589.39 | $105,607.96 |
| 102 | $105,607.96 | $778.20 | $0.00 | $597.12 | $106,983.28 |
| 103 | $106,983.28 | $778.20 | $0.00 | $604.90 | $108,366.38 |
| 104 | $108,366.38 | $778.20 | $0.00 | $612.72 | $109,757.30 |
| 105 | $109,757.30 | $778.20 | $0.00 | $620.58 | $111,156.08 |
| 106 | $111,156.08 | $778.20 | $0.00 | $628.49 | $112,562.77 |
| 107 | $112,562.77 | $778.20 | $0.00 | $636.45 | $113,977.42 |
| 108 | $113,977.42 | $778.20 | $0.00 | $644.44 | $115,400.06 |
| 109 | $115,400.06 | $778.20 | $0.00 | $652.49 | $116,830.75 |
| 110 | $116,830.75 | $778.20 | $0.00 | $660.58 | $118,269.53 |
| 111 | $118,269.53 | $778.20 | $0.00 | $668.71 | $119,716.44 |
| 112 | $119,716.44 | $778.20 | $0.00 | $676.89 | $121,171.53 |
| 113 | $121,171.53 | $778.20 | $0.00 | $685.12 | $122,634.85 |
| 114 | $122,634.85 | $778.20 | $0.00 | $693.40 | $124,106.45 |
| 115 | $124,106.45 | $778.20 | $0.00 | $701.72 | $125,586.37 |
| 116 | $125,586.37 | $778.20 | $0.00 | $710.08 | $127,074.65 |
| 117 | $127,074.65 | $778.20 | $0.00 | $718.50 | $128,571.35 |
| 118 | $128,571.35 | $778.20 | $0.00 | $726.96 | $130,076.51 |
| 119 | $130,076.51 | $778.20 | $0.00 | $735.47 | $131,590.18 |
| 120 | $131,590.18 | $778.20 | $0.00 | $744.03 | $133,112.41 |
| 121 | $133,112.41 | $778.20 | $0.00 | $752.64 | $134,643.25 |
| 122 | $134,643.25 | $778.20 | $0.00 | $761.29 | $136,182.74 |
| 123 | $136,182.74 | $778.20 | $0.00 | $770.00 | $137,730.94 |
| 124 | $137,730.94 | $778.20 | $0.00 | $778.75 | $139,287.89 |
| 125 | $139,287.89 | $778.20 | $0.00 | $787.55 | $140,853.64 |
| 126 | $140,853.64 | $778.20 | $0.00 | $796.41 | $142,428.25 |
| 127 | $142,428.25 | $778.20 | $0.00 | $805.31 | $144,011.76 |
| 128 | $144,011.76 | $778.20 | $0.00 | $814.26 | $145,604.22 |
| 129 | $145,604.22 | $778.20 | $0.00 | $823.27 | $147,205.69 |
| 130 | $147,205.69 | $778.20 | $0.00 | $832.32 | $148,816.21 |
| 131 | $148,816.21 | $778.20 | $0.00 | $841.43 | $150,435.84 |
| 132 | $150,435.84 | $778.20 | $0.00 | $850.59 | $152,064.63 |
| 133 | $152,064.63 | $778.20 | $0.00 | $859.80 | $153,702.63 |
| 134 | $153,702.63 | $778.20 | $0.00 | $869.06 | $155,349.89 |
| 135 | $155,349.89 | $778.20 | $0.00 | $878.37 | $157,006.46 |
| 136 | $157,006.46 | $778.20 | $0.00 | $887.74 | $158,672.40 |
| 137 | $158,672.40 | $778.20 | $0.00 | $897.16 | $160,347.76 |
| 138 | $160,347.76 | $778.20 | $0.00 | $906.63 | $162,032.59 |
| 139 | $162,032.59 | $778.20 | $0.00 | $916.16 | $163,726.95 |
| 140 | $163,726.95 | $778.20 | $0.00 | $925.74 | $165,430.89 |
| 141 | $165,430.89 | $778.20 | $0.00 | $935.37 | $167,144.46 |
| 142 | $167,144.46 | $778.20 | $0.00 | $945.06 | $168,867.72 |
| 143 | $168,867.72 | $778.20 | $0.00 | $954.80 | $170,600.72 |
| 144 | $170,600.72 | $778.20 | $0.00 | $964.60 | $172,343.52 |
| 145 | $172,343.52 | $778.20 | $0.00 | $974.46 | $174,096.18 |
| 146 | $174,096.18 | $778.20 | $0.00 | $984.37 | $175,858.75 |
| 147 | $175,858.75 | $778.20 | $0.00 | $994.33 | $177,631.28 |
| 148 | $177,631.28 | $778.20 | $0.00 | $1,004.35 | $179,413.83 |
| 149 | $179,413.83 | $778.20 | $0.00 | $1,014.43 | $181,206.46 |
| 150 | $181,206.46 | $778.20 | $0.00 | $1,024.57 | $183,009.23 |
| 151 | $183,009.23 | $778.20 | $0.00 | $1,034.76 | $184,822.19 |
| 152 | $184,822.19 | $778.20 | $0.00 | $1,045.01 | $186,645.40 |
| 153 | $186,645.40 | $778.20 | $0.00 | $1,055.32 | $188,478.92 |
| 154 | $188,478.92 | $778.20 | $0.00 | $1,065.69 | $190,322.81 |
| 155 | $190,322.81 | $778.20 | $0.00 | $1,076.11 | $192,177.12 |
| 156 | $192,177.12 | $778.20 | $0.00 | $1,086.60 | $194,041.92 |
| 157 | $194,041.92 | $778.20 | $0.00 | $1,097.14 | $195,917.26 |
| 158 | $195,917.26 | $778.20 | $0.00 | $1,107.74 | $197,803.20 |
| 159 | $197,803.20 | $778.20 | $0.00 | $1,118.41 | $199,699.81 |
| 160 | $199,699.81 | $778.20 | $0.00 | $1,129.13 | $201,607.14 |
| 161 | $201,607.14 | $778.20 | $0.00 | $1,139.92 | $203,525.26 |
| 162 | $203,525.26 | $778.20 | $0.00 | $1,150.76 | $205,454.22 |
| 163 | $205,454.22 | $778.20 | $0.00 | $1,161.67 | $207,394.09 |
| 164 | $207,394.09 | $778.20 | $0.00 | $1,172.64 | $209,344.93 |
| 165 | $209,344.93 | $778.20 | $0.00 | $1,183.67 | $211,306.80 |
| 166 | $211,306.80 | $778.20 | $0.00 | $1,194.76 | $213,279.76 |
| 167 | $213,279.76 | $778.20 | $0.00 | $1,205.91 | $215,263.87 |
| 168 | $215,263.87 | $778.20 | $0.00 | $1,217.13 | $217,259.20 |
| 169 | $217,259.20 | $778.20 | $0.00 | $1,228.42 | $219,265.82 |
| 170 | $219,265.82 | $778.20 | $0.00 | $1,239.76 | $221,283.78 |
| 171 | $221,283.78 | $778.20 | $0.00 | $1,251.17 | $223,313.15 |
| 172 | $223,313.15 | $778.20 | $0.00 | $1,262.65 | $225,354.00 |
| 173 | $225,354.00 | $778.20 | $0.00 | $1,274.18 | $227,406.38 |
| 174 | $227,406.38 | $778.20 | $0.00 | $1,285.79 | $229,470.37 |
| 175 | $229,470.37 | $778.20 | $0.00 | $1,297.46 | $231,546.03 |
| 176 | $231,546.03 | $778.20 | $0.00 | $1,309.19 | $233,633.42 |
| 177 | $233,633.42 | $778.20 | $0.00 | $1,321.00 | $235,732.62 |
| 178 | $235,732.62 | $778.20 | $0.00 | $1,332.87 | $237,843.69 |
| 179 | $237,843.69 | $778.20 | $0.00 | $1,344.80 | $239,966.69 |
| 180 | $239,966.69 | $778.20 | $0.00 | $1,356.81 | $242,101.70 |
| 181 | $242,101.70 | $778.20 | $0.00 | $1,368.88 | $244,248.78 |
| 182 | $244,248.78 | $778.20 | $0.00 | $1,381.02 | $246,408.00 |
| 183 | $246,408.00 | $778.20 | $0.00 | $1,393.23 | $248,579.43 |
| 184 | $248,579.43 | $778.20 | $0.00 | $1,405.50 | $250,763.13 |
| 185 | $250,763.13 | $778.20 | $0.00 | $1,417.85 | $252,959.18 |
| 186 | $252,959.18 | $778.20 | $0.00 | $1,430.27 | $255,167.65 |
| 187 | $255,167.65 | $778.20 | $0.00 | $1,442.75 | $257,388.60 |
| 188 | $257,388.60 | $778.20 | $0.00 | $1,455.31 | $259,622.11 |
| 189 | $259,622.11 | $778.20 | $0.00 | $1,467.94 | $261,868.25 |
| 190 | $261,868.25 | $778.20 | $0.00 | $1,480.64 | $264,127.09 |
| 191 | $264,127.09 | $778.20 | $0.00 | $1,493.41 | $266,398.70 |
| 192 | $266,398.70 | $778.20 | $0.00 | $1,506.26 | $268,683.16 |
| 193 | $268,683.16 | $778.20 | $0.00 | $1,519.17 | $270,980.53 |
| 194 | $270,980.53 | $778.20 | $0.00 | $1,532.16 | $273,290.89 |
| 195 | $273,290.89 | $778.20 | $0.00 | $1,545.23 | $275,614.32 |
| 196 | $275,614.32 | $778.20 | $0.00 | $1,558.36 | $277,950.88 |
| 197 | $277,950.88 | $778.20 | $0.00 | $1,571.57 | $280,300.65 |
| 198 | $280,300.65 | $778.20 | $0.00 | $1,584.86 | $282,663.71 |
| 199 | $282,663.71 | $778.20 | $0.00 | $1,598.22 | $285,040.13 |
| 200 | $285,040.13 | $778.20 | $0.00 | $1,611.66 | $287,429.99 |
| 201 | $287,429.99 | $778.20 | $0.00 | $1,625.17 | $289,833.36 |
| 202 | $289,833.36 | $778.20 | $0.00 | $1,638.76 | $292,250.32 |
| 203 | $292,250.32 | $778.20 | $0.00 | $1,652.43 | $294,680.95 |
| 204 | $294,680.95 | $778.20 | $0.00 | $1,666.17 | $297,125.32 |
| 205 | $297,125.32 | $778.20 | $0.00 | $1,679.99 | $299,583.51 |
| 206 | $299,583.51 | $778.20 | $0.00 | $1,693.89 | $302,055.60 |
| 207 | $302,055.60 | $778.20 | $0.00 | $1,707.87 | $304,541.67 |
| 208 | $304,541.67 | $778.20 | $0.00 | $1,721.92 | $307,041.79 |
| 209 | $307,041.79 | $778.20 | $0.00 | $1,736.06 | $309,556.05 |
| 210 | $309,556.05 | $778.20 | $0.00 | $1,750.27 | $312,084.52 |
| 211 | $312,084.52 | $778.20 | $0.00 | $1,764.57 | $314,627.29 |
| 212 | $314,627.29 | $778.20 | $0.00 | $1,778.95 | $317,184.44 |
| 213 | $317,184.44 | $778.20 | $0.00 | $1,793.41 | $319,756.05 |
| 214 | $319,756.05 | $778.20 | $0.00 | $1,807.95 | $322,342.20 |
| 215 | $322,342.20 | $778.20 | $0.00 | $1,822.57 | $324,942.97 |
| 216 | $324,942.97 | $778.20 | $0.00 | $1,837.27 | $327,558.44 |
| 217 | $327,558.44 | $778.20 | $91,234.94 | $1,852.06 | $238,953.76 |
| 218 | $238,953.76 | $778.20 | $0.00 | $1,351.08 | $241,083.04 |
| 219 | $241,083.04 | $778.20 | $0.00 | $1,363.12 | $243,224.36 |
| 220 | $243,224.36 | $778.20 | $0.00 | $1,375.23 | $245,377.79 |
| 221 | $245,377.79 | $778.20 | $0.00 | $1,387.40 | $247,543.39 |
| 222 | $247,543.39 | $778.20 | $0.00 | $1,399.65 | $249,721.24 |
| 223 | $249,721.24 | $778.20 | $0.00 | $1,411.96 | $251,911.40 |
| 224 | $251,911.40 | $778.20 | $0.00 | $1,424.34 | $254,113.94 |
| 225 | $254,113.94 | $778.20 | $0.00 | $1,436.80 | $256,328.94 |
| 226 | $256,328.94 | $778.20 | $0.00 | $1,449.32 | $258,556.46 |
| 227 | $258,556.46 | $778.20 | $0.00 | $1,461.92 | $260,796.58 |
| 228 | $260,796.58 | $778.20 | $0.00 | $1,474.58 | $263,049.36 |
| 229 | $263,049.36 | $778.20 | $95,796.68 | $1,487.32 | $169,518.20 |
| 230 | $169,518.20 | $778.20 | $0.00 | $958.48 | $171,254.88 |
| 231 | $171,254.88 | $778.20 | $0.00 | $968.30 | $173,001.38 |
| 232 | $173,001.38 | $778.20 | $0.00 | $978.17 | $174,757.75 |
| 233 | $174,757.75 | $778.20 | $0.00 | $988.11 | $176,524.06 |
| 234 | $176,524.06 | $778.20 | $0.00 | $998.09 | $178,300.35 |
| 235 | $178,300.35 | $778.20 | $0.00 | $1,008.14 | $180,086.69 |
| 236 | $180,086.69 | $778.20 | $0.00 | $1,018.24 | $181,883.13 |
| 237 | $181,883.13 | $778.20 | $0.00 | $1,028.39 | $183,689.72 |
| 238 | $183,689.72 | $778.20 | $0.00 | $1,038.61 | $185,506.53 |
| 239 | $185,506.53 | $778.20 | $0.00 | $1,048.88 | $187,333.61 |
| 240 | $187,333.61 | $778.20 | $0.00 | $1,059.21 | $189,171.02 |
| 241 | $189,171.02 | $778.20 | $100,586.52 | $1,069.60 | $90,432.30 |
| 242 | $90,432.30 | $778.20 | $0.00 | $511.32 | $91,721.82 |
| 243 | $91,721.82 | $778.20 | $0.00 | $518.61 | $93,018.63 |
| 244 | $93,018.63 | $778.20 | $0.00 | $525.94 | $94,322.77 |
| 245 | $94,322.77 | $778.20 | $0.00 | $533.31 | $95,634.28 |
| 246 | $95,634.28 | $778.20 | $0.00 | $540.73 | $96,953.21 |
| 247 | $96,953.21 | $778.20 | $0.00 | $548.19 | $98,279.60 |
| 248 | $98,279.60 | $778.20 | $0.00 | $555.69 | $99,613.49 |
| 249 | $99,613.49 | $778.20 | $0.00 | $563.23 | $100,954.92 |
| 250 | $100,954.92 | $778.20 | $0.00 | $570.81 | $102,303.93 |
| 251 | $102,303.93 | $778.20 | $0.00 | $578.44 | $103,660.57 |
| 252 | $103,660.57 | $778.20 | $0.00 | $586.11 | $105,024.88 |
| 253 | $105,024.88 | $0.00 | $105,615.84 | $593.83 | $2.87 |