How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $96,462 |
| Monthly savings required | $764 |
How much will it cost to send your child to Trevecca Nazarene University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $385,848.52 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $763.59 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 | $37,198.00 |
| 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 Trevecca Nazarene University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $763.59 | $0.00 | $0.00 | $763.59 |
| 2 | $763.59 | $763.59 | $0.00 | $4.32 | $1,531.50 |
| 3 | $1,531.50 | $763.59 | $0.00 | $8.66 | $2,303.75 |
| 4 | $2,303.75 | $763.59 | $0.00 | $13.03 | $3,080.37 |
| 5 | $3,080.37 | $763.59 | $0.00 | $17.42 | $3,861.38 |
| 6 | $3,861.38 | $763.59 | $0.00 | $21.83 | $4,646.80 |
| 7 | $4,646.80 | $763.59 | $0.00 | $26.27 | $5,436.66 |
| 8 | $5,436.66 | $763.59 | $0.00 | $30.74 | $6,230.99 |
| 9 | $6,230.99 | $763.59 | $0.00 | $35.23 | $7,029.81 |
| 10 | $7,029.81 | $763.59 | $0.00 | $39.75 | $7,833.15 |
| 11 | $7,833.15 | $763.59 | $0.00 | $44.29 | $8,641.03 |
| 12 | $8,641.03 | $763.59 | $0.00 | $48.86 | $9,453.48 |
| 13 | $9,453.48 | $763.59 | $0.00 | $53.45 | $10,270.52 |
| 14 | $10,270.52 | $763.59 | $0.00 | $58.07 | $11,092.18 |
| 15 | $11,092.18 | $763.59 | $0.00 | $62.72 | $11,918.49 |
| 16 | $11,918.49 | $763.59 | $0.00 | $67.39 | $12,749.47 |
| 17 | $12,749.47 | $763.59 | $0.00 | $72.09 | $13,585.15 |
| 18 | $13,585.15 | $763.59 | $0.00 | $76.81 | $14,425.55 |
| 19 | $14,425.55 | $763.59 | $0.00 | $81.56 | $15,270.70 |
| 20 | $15,270.70 | $763.59 | $0.00 | $86.34 | $16,120.63 |
| 21 | $16,120.63 | $763.59 | $0.00 | $91.15 | $16,975.37 |
| 22 | $16,975.37 | $763.59 | $0.00 | $95.98 | $17,834.94 |
| 23 | $17,834.94 | $763.59 | $0.00 | $100.84 | $18,699.37 |
| 24 | $18,699.37 | $763.59 | $0.00 | $105.73 | $19,568.69 |
| 25 | $19,568.69 | $763.59 | $0.00 | $110.64 | $20,442.92 |
| 26 | $20,442.92 | $763.59 | $0.00 | $115.59 | $21,322.10 |
| 27 | $21,322.10 | $763.59 | $0.00 | $120.56 | $22,206.25 |
| 28 | $22,206.25 | $763.59 | $0.00 | $125.56 | $23,095.40 |
| 29 | $23,095.40 | $763.59 | $0.00 | $130.58 | $23,989.57 |
| 30 | $23,989.57 | $763.59 | $0.00 | $135.64 | $24,888.80 |
| 31 | $24,888.80 | $763.59 | $0.00 | $140.72 | $25,793.11 |
| 32 | $25,793.11 | $763.59 | $0.00 | $145.84 | $26,702.54 |
| 33 | $26,702.54 | $763.59 | $0.00 | $150.98 | $27,617.11 |
| 34 | $27,617.11 | $763.59 | $0.00 | $156.15 | $28,536.85 |
| 35 | $28,536.85 | $763.59 | $0.00 | $161.35 | $29,461.79 |
| 36 | $29,461.79 | $763.59 | $0.00 | $166.58 | $30,391.96 |
| 37 | $30,391.96 | $763.59 | $0.00 | $171.84 | $31,327.39 |
| 38 | $31,327.39 | $763.59 | $0.00 | $177.13 | $32,268.11 |
| 39 | $32,268.11 | $763.59 | $0.00 | $182.45 | $33,214.15 |
| 40 | $33,214.15 | $763.59 | $0.00 | $187.80 | $34,165.54 |
| 41 | $34,165.54 | $763.59 | $0.00 | $193.18 | $35,122.31 |
| 42 | $35,122.31 | $763.59 | $0.00 | $198.59 | $36,084.49 |
| 43 | $36,084.49 | $763.59 | $0.00 | $204.03 | $37,052.11 |
| 44 | $37,052.11 | $763.59 | $0.00 | $209.50 | $38,025.20 |
| 45 | $38,025.20 | $763.59 | $0.00 | $215.00 | $39,003.79 |
| 46 | $39,003.79 | $763.59 | $0.00 | $220.53 | $39,987.91 |
| 47 | $39,987.91 | $763.59 | $0.00 | $226.10 | $40,977.60 |
| 48 | $40,977.60 | $763.59 | $0.00 | $231.69 | $41,972.88 |
| 49 | $41,972.88 | $763.59 | $0.00 | $237.32 | $42,973.79 |
| 50 | $42,973.79 | $763.59 | $0.00 | $242.98 | $43,980.36 |
| 51 | $43,980.36 | $763.59 | $0.00 | $248.67 | $44,992.62 |
| 52 | $44,992.62 | $763.59 | $0.00 | $254.39 | $46,010.60 |
| 53 | $46,010.60 | $763.59 | $0.00 | $260.15 | $47,034.34 |
| 54 | $47,034.34 | $763.59 | $0.00 | $265.94 | $48,063.87 |
| 55 | $48,063.87 | $763.59 | $0.00 | $271.76 | $49,099.22 |
| 56 | $49,099.22 | $763.59 | $0.00 | $277.61 | $50,140.42 |
| 57 | $50,140.42 | $763.59 | $0.00 | $283.50 | $51,187.51 |
| 58 | $51,187.51 | $763.59 | $0.00 | $289.42 | $52,240.52 |
| 59 | $52,240.52 | $763.59 | $0.00 | $295.38 | $53,299.49 |
| 60 | $53,299.49 | $763.59 | $0.00 | $301.36 | $54,364.44 |
| 61 | $54,364.44 | $763.59 | $0.00 | $307.38 | $55,435.41 |
| 62 | $55,435.41 | $763.59 | $0.00 | $313.44 | $56,512.44 |
| 63 | $56,512.44 | $763.59 | $0.00 | $319.53 | $57,595.56 |
| 64 | $57,595.56 | $763.59 | $0.00 | $325.65 | $58,684.80 |
| 65 | $58,684.80 | $763.59 | $0.00 | $331.81 | $59,780.20 |
| 66 | $59,780.20 | $763.59 | $0.00 | $338.01 | $60,881.80 |
| 67 | $60,881.80 | $763.59 | $0.00 | $344.23 | $61,989.62 |
| 68 | $61,989.62 | $763.59 | $0.00 | $350.50 | $63,103.71 |
| 69 | $63,103.71 | $763.59 | $0.00 | $356.80 | $64,224.10 |
| 70 | $64,224.10 | $763.59 | $0.00 | $363.13 | $65,350.82 |
| 71 | $65,350.82 | $763.59 | $0.00 | $369.50 | $66,483.91 |
| 72 | $66,483.91 | $763.59 | $0.00 | $375.91 | $67,623.41 |
| 73 | $67,623.41 | $763.59 | $0.00 | $382.35 | $68,769.35 |
| 74 | $68,769.35 | $763.59 | $0.00 | $388.83 | $69,921.77 |
| 75 | $69,921.77 | $763.59 | $0.00 | $395.35 | $71,080.71 |
| 76 | $71,080.71 | $763.59 | $0.00 | $401.90 | $72,246.20 |
| 77 | $72,246.20 | $763.59 | $0.00 | $408.49 | $73,418.28 |
| 78 | $73,418.28 | $763.59 | $0.00 | $415.12 | $74,596.99 |
| 79 | $74,596.99 | $763.59 | $0.00 | $421.78 | $75,782.36 |
| 80 | $75,782.36 | $763.59 | $0.00 | $428.48 | $76,974.43 |
| 81 | $76,974.43 | $763.59 | $0.00 | $435.22 | $78,173.24 |
| 82 | $78,173.24 | $763.59 | $0.00 | $442.00 | $79,378.83 |
| 83 | $79,378.83 | $763.59 | $0.00 | $448.82 | $80,591.24 |
| 84 | $80,591.24 | $763.59 | $0.00 | $455.67 | $81,810.50 |
| 85 | $81,810.50 | $763.59 | $0.00 | $462.57 | $83,036.66 |
| 86 | $83,036.66 | $763.59 | $0.00 | $469.50 | $84,269.75 |
| 87 | $84,269.75 | $763.59 | $0.00 | $476.47 | $85,509.81 |
| 88 | $85,509.81 | $763.59 | $0.00 | $483.48 | $86,756.88 |
| 89 | $86,756.88 | $763.59 | $0.00 | $490.54 | $88,011.01 |
| 90 | $88,011.01 | $763.59 | $0.00 | $497.63 | $89,272.23 |
| 91 | $89,272.23 | $763.59 | $0.00 | $504.76 | $90,540.58 |
| 92 | $90,540.58 | $763.59 | $0.00 | $511.93 | $91,816.10 |
| 93 | $91,816.10 | $763.59 | $0.00 | $519.14 | $93,098.83 |
| 94 | $93,098.83 | $763.59 | $0.00 | $526.39 | $94,388.81 |
| 95 | $94,388.81 | $763.59 | $0.00 | $533.69 | $95,686.09 |
| 96 | $95,686.09 | $763.59 | $0.00 | $541.02 | $96,990.70 |
| 97 | $96,990.70 | $763.59 | $0.00 | $548.40 | $98,302.69 |
| 98 | $98,302.69 | $763.59 | $0.00 | $555.82 | $99,622.10 |
| 99 | $99,622.10 | $763.59 | $0.00 | $563.28 | $100,948.97 |
| 100 | $100,948.97 | $763.59 | $0.00 | $570.78 | $102,283.34 |
| 101 | $102,283.34 | $763.59 | $0.00 | $578.32 | $103,625.25 |
| 102 | $103,625.25 | $763.59 | $0.00 | $585.91 | $104,974.75 |
| 103 | $104,974.75 | $763.59 | $0.00 | $593.54 | $106,331.88 |
| 104 | $106,331.88 | $763.59 | $0.00 | $601.22 | $107,696.69 |
| 105 | $107,696.69 | $763.59 | $0.00 | $608.93 | $109,069.21 |
| 106 | $109,069.21 | $763.59 | $0.00 | $616.69 | $110,449.49 |
| 107 | $110,449.49 | $763.59 | $0.00 | $624.50 | $111,837.58 |
| 108 | $111,837.58 | $763.59 | $0.00 | $632.35 | $113,233.52 |
| 109 | $113,233.52 | $763.59 | $0.00 | $640.24 | $114,637.35 |
| 110 | $114,637.35 | $763.59 | $0.00 | $648.18 | $116,049.12 |
| 111 | $116,049.12 | $763.59 | $0.00 | $656.16 | $117,468.87 |
| 112 | $117,468.87 | $763.59 | $0.00 | $664.19 | $118,896.65 |
| 113 | $118,896.65 | $763.59 | $0.00 | $672.26 | $120,332.50 |
| 114 | $120,332.50 | $763.59 | $0.00 | $680.38 | $121,776.47 |
| 115 | $121,776.47 | $763.59 | $0.00 | $688.54 | $123,228.60 |
| 116 | $123,228.60 | $763.59 | $0.00 | $696.75 | $124,688.94 |
| 117 | $124,688.94 | $763.59 | $0.00 | $705.01 | $126,157.54 |
| 118 | $126,157.54 | $763.59 | $0.00 | $713.31 | $127,634.44 |
| 119 | $127,634.44 | $763.59 | $0.00 | $721.66 | $129,119.69 |
| 120 | $129,119.69 | $763.59 | $0.00 | $730.06 | $130,613.34 |
| 121 | $130,613.34 | $763.59 | $0.00 | $738.51 | $132,115.44 |
| 122 | $132,115.44 | $763.59 | $0.00 | $747.00 | $133,626.03 |
| 123 | $133,626.03 | $763.59 | $0.00 | $755.54 | $135,145.16 |
| 124 | $135,145.16 | $763.59 | $0.00 | $764.13 | $136,672.88 |
| 125 | $136,672.88 | $763.59 | $0.00 | $772.77 | $138,209.24 |
| 126 | $138,209.24 | $763.59 | $0.00 | $781.46 | $139,754.29 |
| 127 | $139,754.29 | $763.59 | $0.00 | $790.19 | $141,308.07 |
| 128 | $141,308.07 | $763.59 | $0.00 | $798.98 | $142,870.64 |
| 129 | $142,870.64 | $763.59 | $0.00 | $807.81 | $144,442.04 |
| 130 | $144,442.04 | $763.59 | $0.00 | $816.70 | $146,022.33 |
| 131 | $146,022.33 | $763.59 | $0.00 | $825.63 | $147,611.55 |
| 132 | $147,611.55 | $763.59 | $0.00 | $834.62 | $149,209.76 |
| 133 | $149,209.76 | $763.59 | $0.00 | $843.65 | $150,817.00 |
| 134 | $150,817.00 | $763.59 | $0.00 | $852.74 | $152,433.33 |
| 135 | $152,433.33 | $763.59 | $0.00 | $861.88 | $154,058.80 |
| 136 | $154,058.80 | $763.59 | $0.00 | $871.07 | $155,693.46 |
| 137 | $155,693.46 | $763.59 | $0.00 | $880.31 | $157,337.36 |
| 138 | $157,337.36 | $763.59 | $0.00 | $889.61 | $158,990.56 |
| 139 | $158,990.56 | $763.59 | $0.00 | $898.96 | $160,653.11 |
| 140 | $160,653.11 | $763.59 | $0.00 | $908.36 | $162,325.06 |
| 141 | $162,325.06 | $763.59 | $0.00 | $917.81 | $164,006.46 |
| 142 | $164,006.46 | $763.59 | $0.00 | $927.32 | $165,697.37 |
| 143 | $165,697.37 | $763.59 | $0.00 | $936.88 | $167,397.84 |
| 144 | $167,397.84 | $763.59 | $0.00 | $946.49 | $169,107.92 |
| 145 | $169,107.92 | $763.59 | $0.00 | $956.16 | $170,827.67 |
| 146 | $170,827.67 | $763.59 | $0.00 | $965.88 | $172,557.14 |
| 147 | $172,557.14 | $763.59 | $0.00 | $975.66 | $174,296.39 |
| 148 | $174,296.39 | $763.59 | $0.00 | $985.50 | $176,045.48 |
| 149 | $176,045.48 | $763.59 | $0.00 | $995.39 | $177,804.46 |
| 150 | $177,804.46 | $763.59 | $0.00 | $1,005.33 | $179,573.38 |
| 151 | $179,573.38 | $763.59 | $0.00 | $1,015.33 | $181,352.30 |
| 152 | $181,352.30 | $763.59 | $0.00 | $1,025.39 | $183,141.28 |
| 153 | $183,141.28 | $763.59 | $0.00 | $1,035.51 | $184,940.38 |
| 154 | $184,940.38 | $763.59 | $0.00 | $1,045.68 | $186,749.65 |
| 155 | $186,749.65 | $763.59 | $0.00 | $1,055.91 | $188,569.15 |
| 156 | $188,569.15 | $763.59 | $0.00 | $1,066.20 | $190,398.94 |
| 157 | $190,398.94 | $763.59 | $0.00 | $1,076.54 | $192,239.07 |
| 158 | $192,239.07 | $763.59 | $0.00 | $1,086.95 | $194,089.61 |
| 159 | $194,089.61 | $763.59 | $0.00 | $1,097.41 | $195,950.61 |
| 160 | $195,950.61 | $763.59 | $0.00 | $1,107.93 | $197,822.13 |
| 161 | $197,822.13 | $763.59 | $0.00 | $1,118.52 | $199,704.24 |
| 162 | $199,704.24 | $763.59 | $0.00 | $1,129.16 | $201,596.99 |
| 163 | $201,596.99 | $763.59 | $0.00 | $1,139.86 | $203,500.44 |
| 164 | $203,500.44 | $763.59 | $0.00 | $1,150.62 | $205,414.65 |
| 165 | $205,414.65 | $763.59 | $0.00 | $1,161.44 | $207,339.68 |
| 166 | $207,339.68 | $763.59 | $0.00 | $1,172.33 | $209,275.60 |
| 167 | $209,275.60 | $763.59 | $0.00 | $1,183.27 | $211,222.46 |
| 168 | $211,222.46 | $763.59 | $0.00 | $1,194.28 | $213,180.33 |
| 169 | $213,180.33 | $763.59 | $0.00 | $1,205.35 | $215,149.27 |
| 170 | $215,149.27 | $763.59 | $0.00 | $1,216.49 | $217,129.35 |
| 171 | $217,129.35 | $763.59 | $0.00 | $1,227.68 | $219,120.62 |
| 172 | $219,120.62 | $763.59 | $0.00 | $1,238.94 | $221,123.15 |
| 173 | $221,123.15 | $763.59 | $0.00 | $1,250.26 | $223,137.00 |
| 174 | $223,137.00 | $763.59 | $0.00 | $1,261.65 | $225,162.24 |
| 175 | $225,162.24 | $763.59 | $0.00 | $1,273.10 | $227,198.93 |
| 176 | $227,198.93 | $763.59 | $0.00 | $1,284.62 | $229,247.14 |
| 177 | $229,247.14 | $763.59 | $0.00 | $1,296.20 | $231,306.93 |
| 178 | $231,306.93 | $763.59 | $0.00 | $1,307.84 | $233,378.36 |
| 179 | $233,378.36 | $763.59 | $0.00 | $1,319.56 | $235,461.51 |
| 180 | $235,461.51 | $763.59 | $0.00 | $1,331.33 | $237,556.43 |
| 181 | $237,556.43 | $763.59 | $0.00 | $1,343.18 | $239,663.20 |
| 182 | $239,663.20 | $763.59 | $0.00 | $1,355.09 | $241,781.88 |
| 183 | $241,781.88 | $763.59 | $0.00 | $1,367.07 | $243,912.54 |
| 184 | $243,912.54 | $763.59 | $0.00 | $1,379.12 | $246,055.25 |
| 185 | $246,055.25 | $763.59 | $0.00 | $1,391.23 | $248,210.07 |
| 186 | $248,210.07 | $763.59 | $0.00 | $1,403.42 | $250,377.08 |
| 187 | $250,377.08 | $763.59 | $0.00 | $1,415.67 | $252,556.34 |
| 188 | $252,556.34 | $763.59 | $0.00 | $1,427.99 | $254,747.92 |
| 189 | $254,747.92 | $763.59 | $0.00 | $1,440.38 | $256,951.89 |
| 190 | $256,951.89 | $763.59 | $0.00 | $1,452.84 | $259,168.32 |
| 191 | $259,168.32 | $763.59 | $0.00 | $1,465.38 | $261,397.29 |
| 192 | $261,397.29 | $763.59 | $0.00 | $1,477.98 | $263,638.86 |
| 193 | $263,638.86 | $763.59 | $0.00 | $1,490.65 | $265,893.10 |
| 194 | $265,893.10 | $763.59 | $0.00 | $1,503.40 | $268,160.09 |
| 195 | $268,160.09 | $763.59 | $0.00 | $1,516.22 | $270,439.90 |
| 196 | $270,439.90 | $763.59 | $0.00 | $1,529.11 | $272,732.60 |
| 197 | $272,732.60 | $763.59 | $0.00 | $1,542.07 | $275,038.26 |
| 198 | $275,038.26 | $763.59 | $0.00 | $1,555.11 | $277,356.96 |
| 199 | $277,356.96 | $763.59 | $0.00 | $1,568.22 | $279,688.77 |
| 200 | $279,688.77 | $763.59 | $0.00 | $1,581.40 | $282,033.76 |
| 201 | $282,033.76 | $763.59 | $0.00 | $1,594.66 | $284,392.01 |
| 202 | $284,392.01 | $763.59 | $0.00 | $1,607.99 | $286,763.59 |
| 203 | $286,763.59 | $763.59 | $0.00 | $1,621.40 | $289,148.58 |
| 204 | $289,148.58 | $763.59 | $0.00 | $1,634.89 | $291,547.06 |
| 205 | $291,547.06 | $763.59 | $0.00 | $1,648.45 | $293,959.10 |
| 206 | $293,959.10 | $763.59 | $0.00 | $1,662.09 | $296,384.78 |
| 207 | $296,384.78 | $763.59 | $0.00 | $1,675.80 | $298,824.17 |
| 208 | $298,824.17 | $763.59 | $0.00 | $1,689.60 | $301,277.36 |
| 209 | $301,277.36 | $763.59 | $0.00 | $1,703.47 | $303,744.42 |
| 210 | $303,744.42 | $763.59 | $0.00 | $1,717.42 | $306,225.43 |
| 211 | $306,225.43 | $763.59 | $0.00 | $1,731.44 | $308,720.46 |
| 212 | $308,720.46 | $763.59 | $0.00 | $1,745.55 | $311,229.60 |
| 213 | $311,229.60 | $763.59 | $0.00 | $1,759.74 | $313,752.93 |
| 214 | $313,752.93 | $763.59 | $0.00 | $1,774.00 | $316,290.52 |
| 215 | $316,290.52 | $763.59 | $0.00 | $1,788.35 | $318,842.46 |
| 216 | $318,842.46 | $763.59 | $0.00 | $1,802.78 | $321,408.83 |
| 217 | $321,408.83 | $763.59 | $89,521.42 | $1,817.29 | $234,468.29 |
| 218 | $234,468.29 | $763.59 | $0.00 | $1,325.72 | $236,557.60 |
| 219 | $236,557.60 | $763.59 | $0.00 | $1,337.53 | $238,658.72 |
| 220 | $238,658.72 | $763.59 | $0.00 | $1,349.41 | $240,771.72 |
| 221 | $240,771.72 | $763.59 | $0.00 | $1,361.36 | $242,896.67 |
| 222 | $242,896.67 | $763.59 | $0.00 | $1,373.37 | $245,033.63 |
| 223 | $245,033.63 | $763.59 | $0.00 | $1,385.46 | $247,182.68 |
| 224 | $247,182.68 | $763.59 | $0.00 | $1,397.61 | $249,343.88 |
| 225 | $249,343.88 | $763.59 | $0.00 | $1,409.83 | $251,517.30 |
| 226 | $251,517.30 | $763.59 | $0.00 | $1,422.12 | $253,703.01 |
| 227 | $253,703.01 | $763.59 | $0.00 | $1,434.47 | $255,901.07 |
| 228 | $255,901.07 | $763.59 | $0.00 | $1,446.90 | $258,111.56 |
| 229 | $258,111.56 | $763.59 | $93,997.49 | $1,459.40 | $166,337.06 |
| 230 | $166,337.06 | $763.59 | $0.00 | $940.49 | $168,041.14 |
| 231 | $168,041.14 | $763.59 | $0.00 | $950.13 | $169,754.86 |
| 232 | $169,754.86 | $763.59 | $0.00 | $959.82 | $171,478.27 |
| 233 | $171,478.27 | $763.59 | $0.00 | $969.56 | $173,211.42 |
| 234 | $173,211.42 | $763.59 | $0.00 | $979.36 | $174,954.37 |
| 235 | $174,954.37 | $763.59 | $0.00 | $989.22 | $176,707.18 |
| 236 | $176,707.18 | $763.59 | $0.00 | $999.13 | $178,469.90 |
| 237 | $178,469.90 | $763.59 | $0.00 | $1,009.09 | $180,242.58 |
| 238 | $180,242.58 | $763.59 | $0.00 | $1,019.12 | $182,025.29 |
| 239 | $182,025.29 | $763.59 | $0.00 | $1,029.20 | $183,818.08 |
| 240 | $183,818.08 | $763.59 | $0.00 | $1,039.33 | $185,621.00 |
| 241 | $185,621.00 | $763.59 | $98,697.37 | $1,049.53 | $88,736.75 |
| 242 | $88,736.75 | $763.59 | $0.00 | $501.73 | $90,002.07 |
| 243 | $90,002.07 | $763.59 | $0.00 | $508.88 | $91,274.54 |
| 244 | $91,274.54 | $763.59 | $0.00 | $516.08 | $92,554.21 |
| 245 | $92,554.21 | $763.59 | $0.00 | $523.31 | $93,841.11 |
| 246 | $93,841.11 | $763.59 | $0.00 | $530.59 | $95,135.29 |
| 247 | $95,135.29 | $763.59 | $0.00 | $537.91 | $96,436.79 |
| 248 | $96,436.79 | $763.59 | $0.00 | $545.27 | $97,745.65 |
| 249 | $97,745.65 | $763.59 | $0.00 | $552.67 | $99,061.91 |
| 250 | $99,061.91 | $763.59 | $0.00 | $560.11 | $100,385.61 |
| 251 | $100,385.61 | $763.59 | $0.00 | $567.59 | $101,716.79 |
| 252 | $101,716.79 | $763.59 | $0.00 | $575.12 | $103,055.50 |
| 253 | $103,055.50 | $0.00 | $103,632.24 | $582.69 | $5.95 |