How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $87,025 |
| Monthly savings required | $689 |
How much will it cost to send your child to Daymar College Murfreesboro in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $348,101.79 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $688.88 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 | $33,559.00 |
| 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 Daymar College Murfreesboro in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $688.88 | $0.00 | $0.00 | $688.88 |
| 2 | $688.88 | $688.88 | $0.00 | $3.90 | $1,381.66 |
| 3 | $1,381.66 | $688.88 | $0.00 | $7.81 | $2,078.35 |
| 4 | $2,078.35 | $688.88 | $0.00 | $11.75 | $2,778.98 |
| 5 | $2,778.98 | $688.88 | $0.00 | $15.71 | $3,483.57 |
| 6 | $3,483.57 | $688.88 | $0.00 | $19.70 | $4,192.15 |
| 7 | $4,192.15 | $688.88 | $0.00 | $23.70 | $4,904.73 |
| 8 | $4,904.73 | $688.88 | $0.00 | $27.73 | $5,621.34 |
| 9 | $5,621.34 | $688.88 | $0.00 | $31.78 | $6,342.00 |
| 10 | $6,342.00 | $688.88 | $0.00 | $35.86 | $7,066.74 |
| 11 | $7,066.74 | $688.88 | $0.00 | $39.96 | $7,795.58 |
| 12 | $7,795.58 | $688.88 | $0.00 | $44.08 | $8,528.54 |
| 13 | $8,528.54 | $688.88 | $0.00 | $48.22 | $9,265.64 |
| 14 | $9,265.64 | $688.88 | $0.00 | $52.39 | $10,006.91 |
| 15 | $10,006.91 | $688.88 | $0.00 | $56.58 | $10,752.37 |
| 16 | $10,752.37 | $688.88 | $0.00 | $60.80 | $11,502.05 |
| 17 | $11,502.05 | $688.88 | $0.00 | $65.03 | $12,255.96 |
| 18 | $12,255.96 | $688.88 | $0.00 | $69.30 | $13,014.14 |
| 19 | $13,014.14 | $688.88 | $0.00 | $73.58 | $13,776.60 |
| 20 | $13,776.60 | $688.88 | $0.00 | $77.89 | $14,543.37 |
| 21 | $14,543.37 | $688.88 | $0.00 | $82.23 | $15,314.48 |
| 22 | $15,314.48 | $688.88 | $0.00 | $86.59 | $16,089.95 |
| 23 | $16,089.95 | $688.88 | $0.00 | $90.97 | $16,869.80 |
| 24 | $16,869.80 | $688.88 | $0.00 | $95.38 | $17,654.06 |
| 25 | $17,654.06 | $688.88 | $0.00 | $99.82 | $18,442.76 |
| 26 | $18,442.76 | $688.88 | $0.00 | $104.28 | $19,235.92 |
| 27 | $19,235.92 | $688.88 | $0.00 | $108.76 | $20,033.56 |
| 28 | $20,033.56 | $688.88 | $0.00 | $113.27 | $20,835.71 |
| 29 | $20,835.71 | $688.88 | $0.00 | $117.81 | $21,642.40 |
| 30 | $21,642.40 | $688.88 | $0.00 | $122.37 | $22,453.65 |
| 31 | $22,453.65 | $688.88 | $0.00 | $126.96 | $23,269.49 |
| 32 | $23,269.49 | $688.88 | $0.00 | $131.57 | $24,089.94 |
| 33 | $24,089.94 | $688.88 | $0.00 | $136.21 | $24,915.03 |
| 34 | $24,915.03 | $688.88 | $0.00 | $140.87 | $25,744.78 |
| 35 | $25,744.78 | $688.88 | $0.00 | $145.56 | $26,579.22 |
| 36 | $26,579.22 | $688.88 | $0.00 | $150.28 | $27,418.38 |
| 37 | $27,418.38 | $688.88 | $0.00 | $155.03 | $28,262.29 |
| 38 | $28,262.29 | $688.88 | $0.00 | $159.80 | $29,110.97 |
| 39 | $29,110.97 | $688.88 | $0.00 | $164.60 | $29,964.45 |
| 40 | $29,964.45 | $688.88 | $0.00 | $169.42 | $30,822.75 |
| 41 | $30,822.75 | $688.88 | $0.00 | $174.28 | $31,685.91 |
| 42 | $31,685.91 | $688.88 | $0.00 | $179.16 | $32,553.95 |
| 43 | $32,553.95 | $688.88 | $0.00 | $184.06 | $33,426.89 |
| 44 | $33,426.89 | $688.88 | $0.00 | $189.00 | $34,304.77 |
| 45 | $34,304.77 | $688.88 | $0.00 | $193.96 | $35,187.61 |
| 46 | $35,187.61 | $688.88 | $0.00 | $198.96 | $36,075.45 |
| 47 | $36,075.45 | $688.88 | $0.00 | $203.98 | $36,968.31 |
| 48 | $36,968.31 | $688.88 | $0.00 | $209.02 | $37,866.21 |
| 49 | $37,866.21 | $688.88 | $0.00 | $214.10 | $38,769.19 |
| 50 | $38,769.19 | $688.88 | $0.00 | $219.21 | $39,677.28 |
| 51 | $39,677.28 | $688.88 | $0.00 | $224.34 | $40,590.50 |
| 52 | $40,590.50 | $688.88 | $0.00 | $229.50 | $41,508.88 |
| 53 | $41,508.88 | $688.88 | $0.00 | $234.70 | $42,432.46 |
| 54 | $42,432.46 | $688.88 | $0.00 | $239.92 | $43,361.26 |
| 55 | $43,361.26 | $688.88 | $0.00 | $245.17 | $44,295.31 |
| 56 | $44,295.31 | $688.88 | $0.00 | $250.45 | $45,234.64 |
| 57 | $45,234.64 | $688.88 | $0.00 | $255.76 | $46,179.28 |
| 58 | $46,179.28 | $688.88 | $0.00 | $261.10 | $47,129.26 |
| 59 | $47,129.26 | $688.88 | $0.00 | $266.48 | $48,084.62 |
| 60 | $48,084.62 | $688.88 | $0.00 | $271.88 | $49,045.38 |
| 61 | $49,045.38 | $688.88 | $0.00 | $277.31 | $50,011.57 |
| 62 | $50,011.57 | $688.88 | $0.00 | $282.77 | $50,983.22 |
| 63 | $50,983.22 | $688.88 | $0.00 | $288.27 | $51,960.37 |
| 64 | $51,960.37 | $688.88 | $0.00 | $293.79 | $52,943.04 |
| 65 | $52,943.04 | $688.88 | $0.00 | $299.35 | $53,931.27 |
| 66 | $53,931.27 | $688.88 | $0.00 | $304.94 | $54,925.09 |
| 67 | $54,925.09 | $688.88 | $0.00 | $310.55 | $55,924.52 |
| 68 | $55,924.52 | $688.88 | $0.00 | $316.21 | $56,929.61 |
| 69 | $56,929.61 | $688.88 | $0.00 | $321.89 | $57,940.38 |
| 70 | $57,940.38 | $688.88 | $0.00 | $327.60 | $58,956.86 |
| 71 | $58,956.86 | $688.88 | $0.00 | $333.35 | $59,979.09 |
| 72 | $59,979.09 | $688.88 | $0.00 | $339.13 | $61,007.10 |
| 73 | $61,007.10 | $688.88 | $0.00 | $344.94 | $62,040.92 |
| 74 | $62,040.92 | $688.88 | $0.00 | $350.79 | $63,080.59 |
| 75 | $63,080.59 | $688.88 | $0.00 | $356.67 | $64,126.14 |
| 76 | $64,126.14 | $688.88 | $0.00 | $362.58 | $65,177.60 |
| 77 | $65,177.60 | $688.88 | $0.00 | $368.52 | $66,235.00 |
| 78 | $66,235.00 | $688.88 | $0.00 | $374.50 | $67,298.38 |
| 79 | $67,298.38 | $688.88 | $0.00 | $380.51 | $68,367.77 |
| 80 | $68,367.77 | $688.88 | $0.00 | $386.56 | $69,443.21 |
| 81 | $69,443.21 | $688.88 | $0.00 | $392.64 | $70,524.73 |
| 82 | $70,524.73 | $688.88 | $0.00 | $398.76 | $71,612.37 |
| 83 | $71,612.37 | $688.88 | $0.00 | $404.91 | $72,706.16 |
| 84 | $72,706.16 | $688.88 | $0.00 | $411.09 | $73,806.13 |
| 85 | $73,806.13 | $688.88 | $0.00 | $417.31 | $74,912.32 |
| 86 | $74,912.32 | $688.88 | $0.00 | $423.57 | $76,024.77 |
| 87 | $76,024.77 | $688.88 | $0.00 | $429.86 | $77,143.51 |
| 88 | $77,143.51 | $688.88 | $0.00 | $436.18 | $78,268.57 |
| 89 | $78,268.57 | $688.88 | $0.00 | $442.54 | $79,399.99 |
| 90 | $79,399.99 | $688.88 | $0.00 | $448.94 | $80,537.81 |
| 91 | $80,537.81 | $688.88 | $0.00 | $455.37 | $81,682.06 |
| 92 | $81,682.06 | $688.88 | $0.00 | $461.84 | $82,832.78 |
| 93 | $82,832.78 | $688.88 | $0.00 | $468.35 | $83,990.01 |
| 94 | $83,990.01 | $688.88 | $0.00 | $474.89 | $85,153.78 |
| 95 | $85,153.78 | $688.88 | $0.00 | $481.47 | $86,324.13 |
| 96 | $86,324.13 | $688.88 | $0.00 | $488.09 | $87,501.10 |
| 97 | $87,501.10 | $688.88 | $0.00 | $494.74 | $88,684.72 |
| 98 | $88,684.72 | $688.88 | $0.00 | $501.44 | $89,875.04 |
| 99 | $89,875.04 | $688.88 | $0.00 | $508.17 | $91,072.09 |
| 100 | $91,072.09 | $688.88 | $0.00 | $514.93 | $92,275.90 |
| 101 | $92,275.90 | $688.88 | $0.00 | $521.74 | $93,486.52 |
| 102 | $93,486.52 | $688.88 | $0.00 | $528.59 | $94,703.99 |
| 103 | $94,703.99 | $688.88 | $0.00 | $535.47 | $95,928.34 |
| 104 | $95,928.34 | $688.88 | $0.00 | $542.39 | $97,159.61 |
| 105 | $97,159.61 | $688.88 | $0.00 | $549.35 | $98,397.84 |
| 106 | $98,397.84 | $688.88 | $0.00 | $556.36 | $99,643.08 |
| 107 | $99,643.08 | $688.88 | $0.00 | $563.40 | $100,895.36 |
| 108 | $100,895.36 | $688.88 | $0.00 | $570.48 | $102,154.72 |
| 109 | $102,154.72 | $688.88 | $0.00 | $577.60 | $103,421.20 |
| 110 | $103,421.20 | $688.88 | $0.00 | $584.76 | $104,694.84 |
| 111 | $104,694.84 | $688.88 | $0.00 | $591.96 | $105,975.68 |
| 112 | $105,975.68 | $688.88 | $0.00 | $599.20 | $107,263.76 |
| 113 | $107,263.76 | $688.88 | $0.00 | $606.48 | $108,559.12 |
| 114 | $108,559.12 | $688.88 | $0.00 | $613.81 | $109,861.81 |
| 115 | $109,861.81 | $688.88 | $0.00 | $621.17 | $111,171.86 |
| 116 | $111,171.86 | $688.88 | $0.00 | $628.58 | $112,489.32 |
| 117 | $112,489.32 | $688.88 | $0.00 | $636.03 | $113,814.23 |
| 118 | $113,814.23 | $688.88 | $0.00 | $643.52 | $115,146.63 |
| 119 | $115,146.63 | $688.88 | $0.00 | $651.06 | $116,486.57 |
| 120 | $116,486.57 | $688.88 | $0.00 | $658.63 | $117,834.08 |
| 121 | $117,834.08 | $688.88 | $0.00 | $666.25 | $119,189.21 |
| 122 | $119,189.21 | $688.88 | $0.00 | $673.91 | $120,552.00 |
| 123 | $120,552.00 | $688.88 | $0.00 | $681.62 | $121,922.50 |
| 124 | $121,922.50 | $688.88 | $0.00 | $689.37 | $123,300.75 |
| 125 | $123,300.75 | $688.88 | $0.00 | $697.16 | $124,686.79 |
| 126 | $124,686.79 | $688.88 | $0.00 | $705.00 | $126,080.67 |
| 127 | $126,080.67 | $688.88 | $0.00 | $712.88 | $127,482.43 |
| 128 | $127,482.43 | $688.88 | $0.00 | $720.80 | $128,892.11 |
| 129 | $128,892.11 | $688.88 | $0.00 | $728.77 | $130,309.76 |
| 130 | $130,309.76 | $688.88 | $0.00 | $736.79 | $131,735.43 |
| 131 | $131,735.43 | $688.88 | $0.00 | $744.85 | $133,169.16 |
| 132 | $133,169.16 | $688.88 | $0.00 | $752.96 | $134,611.00 |
| 133 | $134,611.00 | $688.88 | $0.00 | $761.11 | $136,060.99 |
| 134 | $136,060.99 | $688.88 | $0.00 | $769.31 | $137,519.18 |
| 135 | $137,519.18 | $688.88 | $0.00 | $777.55 | $138,985.61 |
| 136 | $138,985.61 | $688.88 | $0.00 | $785.84 | $140,460.33 |
| 137 | $140,460.33 | $688.88 | $0.00 | $794.18 | $141,943.39 |
| 138 | $141,943.39 | $688.88 | $0.00 | $802.57 | $143,434.84 |
| 139 | $143,434.84 | $688.88 | $0.00 | $811.00 | $144,934.72 |
| 140 | $144,934.72 | $688.88 | $0.00 | $819.48 | $146,443.08 |
| 141 | $146,443.08 | $688.88 | $0.00 | $828.01 | $147,959.97 |
| 142 | $147,959.97 | $688.88 | $0.00 | $836.59 | $149,485.44 |
| 143 | $149,485.44 | $688.88 | $0.00 | $845.21 | $151,019.53 |
| 144 | $151,019.53 | $688.88 | $0.00 | $853.89 | $152,562.30 |
| 145 | $152,562.30 | $688.88 | $0.00 | $862.61 | $154,113.79 |
| 146 | $154,113.79 | $688.88 | $0.00 | $871.38 | $155,674.05 |
| 147 | $155,674.05 | $688.88 | $0.00 | $880.20 | $157,243.13 |
| 148 | $157,243.13 | $688.88 | $0.00 | $889.08 | $158,821.09 |
| 149 | $158,821.09 | $688.88 | $0.00 | $898.00 | $160,407.97 |
| 150 | $160,407.97 | $688.88 | $0.00 | $906.97 | $162,003.82 |
| 151 | $162,003.82 | $688.88 | $0.00 | $915.99 | $163,608.69 |
| 152 | $163,608.69 | $688.88 | $0.00 | $925.07 | $165,222.64 |
| 153 | $165,222.64 | $688.88 | $0.00 | $934.19 | $166,845.71 |
| 154 | $166,845.71 | $688.88 | $0.00 | $943.37 | $168,477.96 |
| 155 | $168,477.96 | $688.88 | $0.00 | $952.60 | $170,119.44 |
| 156 | $170,119.44 | $688.88 | $0.00 | $961.88 | $171,770.20 |
| 157 | $171,770.20 | $688.88 | $0.00 | $971.21 | $173,430.29 |
| 158 | $173,430.29 | $688.88 | $0.00 | $980.60 | $175,099.77 |
| 159 | $175,099.77 | $688.88 | $0.00 | $990.04 | $176,778.69 |
| 160 | $176,778.69 | $688.88 | $0.00 | $999.53 | $178,467.10 |
| 161 | $178,467.10 | $688.88 | $0.00 | $1,009.08 | $180,165.06 |
| 162 | $180,165.06 | $688.88 | $0.00 | $1,018.68 | $181,872.62 |
| 163 | $181,872.62 | $688.88 | $0.00 | $1,028.33 | $183,589.83 |
| 164 | $183,589.83 | $688.88 | $0.00 | $1,038.04 | $185,316.75 |
| 165 | $185,316.75 | $688.88 | $0.00 | $1,047.81 | $187,053.44 |
| 166 | $187,053.44 | $688.88 | $0.00 | $1,057.63 | $188,799.95 |
| 167 | $188,799.95 | $688.88 | $0.00 | $1,067.50 | $190,556.33 |
| 168 | $190,556.33 | $688.88 | $0.00 | $1,077.43 | $192,322.64 |
| 169 | $192,322.64 | $688.88 | $0.00 | $1,087.42 | $194,098.94 |
| 170 | $194,098.94 | $688.88 | $0.00 | $1,097.46 | $195,885.28 |
| 171 | $195,885.28 | $688.88 | $0.00 | $1,107.56 | $197,681.72 |
| 172 | $197,681.72 | $688.88 | $0.00 | $1,117.72 | $199,488.32 |
| 173 | $199,488.32 | $688.88 | $0.00 | $1,127.94 | $201,305.14 |
| 174 | $201,305.14 | $688.88 | $0.00 | $1,138.21 | $203,132.23 |
| 175 | $203,132.23 | $688.88 | $0.00 | $1,148.54 | $204,969.65 |
| 176 | $204,969.65 | $688.88 | $0.00 | $1,158.93 | $206,817.46 |
| 177 | $206,817.46 | $688.88 | $0.00 | $1,169.38 | $208,675.72 |
| 178 | $208,675.72 | $688.88 | $0.00 | $1,179.88 | $210,544.48 |
| 179 | $210,544.48 | $688.88 | $0.00 | $1,190.45 | $212,423.81 |
| 180 | $212,423.81 | $688.88 | $0.00 | $1,201.08 | $214,313.77 |
| 181 | $214,313.77 | $688.88 | $0.00 | $1,211.76 | $216,214.41 |
| 182 | $216,214.41 | $688.88 | $0.00 | $1,222.51 | $218,125.80 |
| 183 | $218,125.80 | $688.88 | $0.00 | $1,233.31 | $220,047.99 |
| 184 | $220,047.99 | $688.88 | $0.00 | $1,244.18 | $221,981.05 |
| 185 | $221,981.05 | $688.88 | $0.00 | $1,255.11 | $223,925.04 |
| 186 | $223,925.04 | $688.88 | $0.00 | $1,266.10 | $225,880.02 |
| 187 | $225,880.02 | $688.88 | $0.00 | $1,277.16 | $227,846.06 |
| 188 | $227,846.06 | $688.88 | $0.00 | $1,288.27 | $229,823.21 |
| 189 | $229,823.21 | $688.88 | $0.00 | $1,299.45 | $231,811.54 |
| 190 | $231,811.54 | $688.88 | $0.00 | $1,310.70 | $233,811.12 |
| 191 | $233,811.12 | $688.88 | $0.00 | $1,322.00 | $235,822.00 |
| 192 | $235,822.00 | $688.88 | $0.00 | $1,333.37 | $237,844.25 |
| 193 | $237,844.25 | $688.88 | $0.00 | $1,344.81 | $239,877.94 |
| 194 | $239,877.94 | $688.88 | $0.00 | $1,356.30 | $241,923.12 |
| 195 | $241,923.12 | $688.88 | $0.00 | $1,367.87 | $243,979.87 |
| 196 | $243,979.87 | $688.88 | $0.00 | $1,379.50 | $246,048.25 |
| 197 | $246,048.25 | $688.88 | $0.00 | $1,391.19 | $248,128.32 |
| 198 | $248,128.32 | $688.88 | $0.00 | $1,402.95 | $250,220.15 |
| 199 | $250,220.15 | $688.88 | $0.00 | $1,414.78 | $252,323.81 |
| 200 | $252,323.81 | $688.88 | $0.00 | $1,426.68 | $254,439.37 |
| 201 | $254,439.37 | $688.88 | $0.00 | $1,438.64 | $256,566.89 |
| 202 | $256,566.89 | $688.88 | $0.00 | $1,450.67 | $258,706.44 |
| 203 | $258,706.44 | $688.88 | $0.00 | $1,462.76 | $260,858.08 |
| 204 | $260,858.08 | $688.88 | $0.00 | $1,474.93 | $263,021.89 |
| 205 | $263,021.89 | $688.88 | $0.00 | $1,487.16 | $265,197.93 |
| 206 | $265,197.93 | $688.88 | $0.00 | $1,499.47 | $267,386.28 |
| 207 | $267,386.28 | $688.88 | $0.00 | $1,511.84 | $269,587.00 |
| 208 | $269,587.00 | $688.88 | $0.00 | $1,524.28 | $271,800.16 |
| 209 | $271,800.16 | $688.88 | $0.00 | $1,536.80 | $274,025.84 |
| 210 | $274,025.84 | $688.88 | $0.00 | $1,549.38 | $276,264.10 |
| 211 | $276,264.10 | $688.88 | $0.00 | $1,562.04 | $278,515.02 |
| 212 | $278,515.02 | $688.88 | $0.00 | $1,574.76 | $280,778.66 |
| 213 | $280,778.66 | $688.88 | $0.00 | $1,587.56 | $283,055.10 |
| 214 | $283,055.10 | $688.88 | $0.00 | $1,600.43 | $285,344.41 |
| 215 | $285,344.41 | $688.88 | $0.00 | $1,613.38 | $287,646.67 |
| 216 | $287,646.67 | $688.88 | $0.00 | $1,626.40 | $289,961.95 |
| 217 | $289,961.95 | $688.88 | $80,763.73 | $1,639.49 | $211,526.59 |
| 218 | $211,526.59 | $688.88 | $0.00 | $1,196.00 | $213,411.47 |
| 219 | $213,411.47 | $688.88 | $0.00 | $1,206.66 | $215,307.01 |
| 220 | $215,307.01 | $688.88 | $0.00 | $1,217.38 | $217,213.27 |
| 221 | $217,213.27 | $688.88 | $0.00 | $1,228.16 | $219,130.31 |
| 222 | $219,130.31 | $688.88 | $0.00 | $1,238.99 | $221,058.18 |
| 223 | $221,058.18 | $688.88 | $0.00 | $1,249.90 | $222,996.96 |
| 224 | $222,996.96 | $688.88 | $0.00 | $1,260.86 | $224,946.70 |
| 225 | $224,946.70 | $688.88 | $0.00 | $1,271.88 | $226,907.46 |
| 226 | $226,907.46 | $688.88 | $0.00 | $1,282.97 | $228,879.31 |
| 227 | $228,879.31 | $688.88 | $0.00 | $1,294.12 | $230,862.31 |
| 228 | $230,862.31 | $688.88 | $0.00 | $1,305.33 | $232,856.52 |
| 229 | $232,856.52 | $688.88 | $84,801.92 | $1,316.60 | $150,060.08 |
| 230 | $150,060.08 | $688.88 | $0.00 | $848.46 | $151,597.42 |
| 231 | $151,597.42 | $688.88 | $0.00 | $857.15 | $153,143.45 |
| 232 | $153,143.45 | $688.88 | $0.00 | $865.90 | $154,698.23 |
| 233 | $154,698.23 | $688.88 | $0.00 | $874.69 | $156,261.80 |
| 234 | $156,261.80 | $688.88 | $0.00 | $883.53 | $157,834.21 |
| 235 | $157,834.21 | $688.88 | $0.00 | $892.42 | $159,415.51 |
| 236 | $159,415.51 | $688.88 | $0.00 | $901.36 | $161,005.75 |
| 237 | $161,005.75 | $688.88 | $0.00 | $910.35 | $162,604.98 |
| 238 | $162,604.98 | $688.88 | $0.00 | $919.39 | $164,213.25 |
| 239 | $164,213.25 | $688.88 | $0.00 | $928.49 | $165,830.62 |
| 240 | $165,830.62 | $688.88 | $0.00 | $937.63 | $167,457.13 |
| 241 | $167,457.13 | $688.88 | $89,042.02 | $946.83 | $80,050.82 |
| 242 | $80,050.82 | $688.88 | $0.00 | $452.62 | $81,192.32 |
| 243 | $81,192.32 | $688.88 | $0.00 | $459.07 | $82,340.27 |
| 244 | $82,340.27 | $688.88 | $0.00 | $465.56 | $83,494.71 |
| 245 | $83,494.71 | $688.88 | $0.00 | $472.09 | $84,655.68 |
| 246 | $84,655.68 | $688.88 | $0.00 | $478.66 | $85,823.22 |
| 247 | $85,823.22 | $688.88 | $0.00 | $485.26 | $86,997.36 |
| 248 | $86,997.36 | $688.88 | $0.00 | $491.90 | $88,178.14 |
| 249 | $88,178.14 | $688.88 | $0.00 | $498.57 | $89,365.59 |
| 250 | $89,365.59 | $688.88 | $0.00 | $505.29 | $90,559.76 |
| 251 | $90,559.76 | $688.88 | $0.00 | $512.04 | $91,760.68 |
| 252 | $91,760.68 | $688.88 | $0.00 | $518.83 | $92,968.39 |
| 253 | $92,968.39 | $0.00 | $93,494.12 | $525.66 | ($0.07) |