How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $65,556 |
| Monthly savings required | $519 |
How much will it cost to send your child to Jarvis Christian College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $262,225.14 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $518.94 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 | $25,280.00 |
| 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 Jarvis Christian College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $518.94 | $0.00 | $0.00 | $518.94 |
| 2 | $518.94 | $518.94 | $0.00 | $2.93 | $1,040.81 |
| 3 | $1,040.81 | $518.94 | $0.00 | $5.88 | $1,565.63 |
| 4 | $1,565.63 | $518.94 | $0.00 | $8.85 | $2,093.42 |
| 5 | $2,093.42 | $518.94 | $0.00 | $11.84 | $2,624.20 |
| 6 | $2,624.20 | $518.94 | $0.00 | $14.84 | $3,157.98 |
| 7 | $3,157.98 | $518.94 | $0.00 | $17.86 | $3,694.78 |
| 8 | $3,694.78 | $518.94 | $0.00 | $20.89 | $4,234.61 |
| 9 | $4,234.61 | $518.94 | $0.00 | $23.94 | $4,777.49 |
| 10 | $4,777.49 | $518.94 | $0.00 | $27.01 | $5,323.44 |
| 11 | $5,323.44 | $518.94 | $0.00 | $30.10 | $5,872.48 |
| 12 | $5,872.48 | $518.94 | $0.00 | $33.20 | $6,424.62 |
| 13 | $6,424.62 | $518.94 | $0.00 | $36.33 | $6,979.89 |
| 14 | $6,979.89 | $518.94 | $0.00 | $39.47 | $7,538.30 |
| 15 | $7,538.30 | $518.94 | $0.00 | $42.62 | $8,099.86 |
| 16 | $8,099.86 | $518.94 | $0.00 | $45.80 | $8,664.60 |
| 17 | $8,664.60 | $518.94 | $0.00 | $48.99 | $9,232.53 |
| 18 | $9,232.53 | $518.94 | $0.00 | $52.20 | $9,803.67 |
| 19 | $9,803.67 | $518.94 | $0.00 | $55.43 | $10,378.04 |
| 20 | $10,378.04 | $518.94 | $0.00 | $58.68 | $10,955.66 |
| 21 | $10,955.66 | $518.94 | $0.00 | $61.94 | $11,536.54 |
| 22 | $11,536.54 | $518.94 | $0.00 | $65.23 | $12,120.71 |
| 23 | $12,120.71 | $518.94 | $0.00 | $68.53 | $12,708.18 |
| 24 | $12,708.18 | $518.94 | $0.00 | $71.85 | $13,298.97 |
| 25 | $13,298.97 | $518.94 | $0.00 | $75.19 | $13,893.10 |
| 26 | $13,893.10 | $518.94 | $0.00 | $78.55 | $14,490.59 |
| 27 | $14,490.59 | $518.94 | $0.00 | $81.93 | $15,091.46 |
| 28 | $15,091.46 | $518.94 | $0.00 | $85.33 | $15,695.73 |
| 29 | $15,695.73 | $518.94 | $0.00 | $88.75 | $16,303.42 |
| 30 | $16,303.42 | $518.94 | $0.00 | $92.18 | $16,914.54 |
| 31 | $16,914.54 | $518.94 | $0.00 | $95.64 | $17,529.12 |
| 32 | $17,529.12 | $518.94 | $0.00 | $99.11 | $18,147.17 |
| 33 | $18,147.17 | $518.94 | $0.00 | $102.61 | $18,768.72 |
| 34 | $18,768.72 | $518.94 | $0.00 | $106.12 | $19,393.78 |
| 35 | $19,393.78 | $518.94 | $0.00 | $109.66 | $20,022.38 |
| 36 | $20,022.38 | $518.94 | $0.00 | $113.21 | $20,654.53 |
| 37 | $20,654.53 | $518.94 | $0.00 | $116.78 | $21,290.25 |
| 38 | $21,290.25 | $518.94 | $0.00 | $120.38 | $21,929.57 |
| 39 | $21,929.57 | $518.94 | $0.00 | $123.99 | $22,572.50 |
| 40 | $22,572.50 | $518.94 | $0.00 | $127.63 | $23,219.07 |
| 41 | $23,219.07 | $518.94 | $0.00 | $131.28 | $23,869.29 |
| 42 | $23,869.29 | $518.94 | $0.00 | $134.96 | $24,523.19 |
| 43 | $24,523.19 | $518.94 | $0.00 | $138.66 | $25,180.79 |
| 44 | $25,180.79 | $518.94 | $0.00 | $142.38 | $25,842.11 |
| 45 | $25,842.11 | $518.94 | $0.00 | $146.12 | $26,507.17 |
| 46 | $26,507.17 | $518.94 | $0.00 | $149.88 | $27,175.99 |
| 47 | $27,175.99 | $518.94 | $0.00 | $153.66 | $27,848.59 |
| 48 | $27,848.59 | $518.94 | $0.00 | $157.46 | $28,524.99 |
| 49 | $28,524.99 | $518.94 | $0.00 | $161.28 | $29,205.21 |
| 50 | $29,205.21 | $518.94 | $0.00 | $165.13 | $29,889.28 |
| 51 | $29,889.28 | $518.94 | $0.00 | $169.00 | $30,577.22 |
| 52 | $30,577.22 | $518.94 | $0.00 | $172.89 | $31,269.05 |
| 53 | $31,269.05 | $518.94 | $0.00 | $176.80 | $31,964.79 |
| 54 | $31,964.79 | $518.94 | $0.00 | $180.73 | $32,664.46 |
| 55 | $32,664.46 | $518.94 | $0.00 | $184.69 | $33,368.09 |
| 56 | $33,368.09 | $518.94 | $0.00 | $188.67 | $34,075.70 |
| 57 | $34,075.70 | $518.94 | $0.00 | $192.67 | $34,787.31 |
| 58 | $34,787.31 | $518.94 | $0.00 | $196.69 | $35,502.94 |
| 59 | $35,502.94 | $518.94 | $0.00 | $200.74 | $36,222.62 |
| 60 | $36,222.62 | $518.94 | $0.00 | $204.81 | $36,946.37 |
| 61 | $36,946.37 | $518.94 | $0.00 | $208.90 | $37,674.21 |
| 62 | $37,674.21 | $518.94 | $0.00 | $213.02 | $38,406.17 |
| 63 | $38,406.17 | $518.94 | $0.00 | $217.15 | $39,142.26 |
| 64 | $39,142.26 | $518.94 | $0.00 | $221.32 | $39,882.52 |
| 65 | $39,882.52 | $518.94 | $0.00 | $225.50 | $40,626.96 |
| 66 | $40,626.96 | $518.94 | $0.00 | $229.71 | $41,375.61 |
| 67 | $41,375.61 | $518.94 | $0.00 | $233.94 | $42,128.49 |
| 68 | $42,128.49 | $518.94 | $0.00 | $238.20 | $42,885.63 |
| 69 | $42,885.63 | $518.94 | $0.00 | $242.48 | $43,647.05 |
| 70 | $43,647.05 | $518.94 | $0.00 | $246.79 | $44,412.78 |
| 71 | $44,412.78 | $518.94 | $0.00 | $251.12 | $45,182.84 |
| 72 | $45,182.84 | $518.94 | $0.00 | $255.47 | $45,957.25 |
| 73 | $45,957.25 | $518.94 | $0.00 | $259.85 | $46,736.04 |
| 74 | $46,736.04 | $518.94 | $0.00 | $264.25 | $47,519.23 |
| 75 | $47,519.23 | $518.94 | $0.00 | $268.68 | $48,306.85 |
| 76 | $48,306.85 | $518.94 | $0.00 | $273.13 | $49,098.92 |
| 77 | $49,098.92 | $518.94 | $0.00 | $277.61 | $49,895.47 |
| 78 | $49,895.47 | $518.94 | $0.00 | $282.12 | $50,696.53 |
| 79 | $50,696.53 | $518.94 | $0.00 | $286.65 | $51,502.12 |
| 80 | $51,502.12 | $518.94 | $0.00 | $291.20 | $52,312.26 |
| 81 | $52,312.26 | $518.94 | $0.00 | $295.78 | $53,126.98 |
| 82 | $53,126.98 | $518.94 | $0.00 | $300.39 | $53,946.31 |
| 83 | $53,946.31 | $518.94 | $0.00 | $305.02 | $54,770.27 |
| 84 | $54,770.27 | $518.94 | $0.00 | $309.68 | $55,598.89 |
| 85 | $55,598.89 | $518.94 | $0.00 | $314.36 | $56,432.19 |
| 86 | $56,432.19 | $518.94 | $0.00 | $319.08 | $57,270.21 |
| 87 | $57,270.21 | $518.94 | $0.00 | $323.81 | $58,112.96 |
| 88 | $58,112.96 | $518.94 | $0.00 | $328.58 | $58,960.48 |
| 89 | $58,960.48 | $518.94 | $0.00 | $333.37 | $59,812.79 |
| 90 | $59,812.79 | $518.94 | $0.00 | $338.19 | $60,669.92 |
| 91 | $60,669.92 | $518.94 | $0.00 | $343.04 | $61,531.90 |
| 92 | $61,531.90 | $518.94 | $0.00 | $347.91 | $62,398.75 |
| 93 | $62,398.75 | $518.94 | $0.00 | $352.81 | $63,270.50 |
| 94 | $63,270.50 | $518.94 | $0.00 | $357.74 | $64,147.18 |
| 95 | $64,147.18 | $518.94 | $0.00 | $362.70 | $65,028.82 |
| 96 | $65,028.82 | $518.94 | $0.00 | $367.68 | $65,915.44 |
| 97 | $65,915.44 | $518.94 | $0.00 | $372.70 | $66,807.08 |
| 98 | $66,807.08 | $518.94 | $0.00 | $377.74 | $67,703.76 |
| 99 | $67,703.76 | $518.94 | $0.00 | $382.81 | $68,605.51 |
| 100 | $68,605.51 | $518.94 | $0.00 | $387.91 | $69,512.36 |
| 101 | $69,512.36 | $518.94 | $0.00 | $393.03 | $70,424.33 |
| 102 | $70,424.33 | $518.94 | $0.00 | $398.19 | $71,341.46 |
| 103 | $71,341.46 | $518.94 | $0.00 | $403.37 | $72,263.77 |
| 104 | $72,263.77 | $518.94 | $0.00 | $408.59 | $73,191.30 |
| 105 | $73,191.30 | $518.94 | $0.00 | $413.83 | $74,124.07 |
| 106 | $74,124.07 | $518.94 | $0.00 | $419.11 | $75,062.12 |
| 107 | $75,062.12 | $518.94 | $0.00 | $424.41 | $76,005.47 |
| 108 | $76,005.47 | $518.94 | $0.00 | $429.75 | $76,954.16 |
| 109 | $76,954.16 | $518.94 | $0.00 | $435.11 | $77,908.21 |
| 110 | $77,908.21 | $518.94 | $0.00 | $440.50 | $78,867.65 |
| 111 | $78,867.65 | $518.94 | $0.00 | $445.93 | $79,832.52 |
| 112 | $79,832.52 | $518.94 | $0.00 | $451.38 | $80,802.84 |
| 113 | $80,802.84 | $518.94 | $0.00 | $456.87 | $81,778.65 |
| 114 | $81,778.65 | $518.94 | $0.00 | $462.39 | $82,759.98 |
| 115 | $82,759.98 | $518.94 | $0.00 | $467.94 | $83,746.86 |
| 116 | $83,746.86 | $518.94 | $0.00 | $473.52 | $84,739.32 |
| 117 | $84,739.32 | $518.94 | $0.00 | $479.13 | $85,737.39 |
| 118 | $85,737.39 | $518.94 | $0.00 | $484.77 | $86,741.10 |
| 119 | $86,741.10 | $518.94 | $0.00 | $490.45 | $87,750.49 |
| 120 | $87,750.49 | $518.94 | $0.00 | $496.15 | $88,765.58 |
| 121 | $88,765.58 | $518.94 | $0.00 | $501.89 | $89,786.41 |
| 122 | $89,786.41 | $518.94 | $0.00 | $507.67 | $90,813.02 |
| 123 | $90,813.02 | $518.94 | $0.00 | $513.47 | $91,845.43 |
| 124 | $91,845.43 | $518.94 | $0.00 | $519.31 | $92,883.68 |
| 125 | $92,883.68 | $518.94 | $0.00 | $525.18 | $93,927.80 |
| 126 | $93,927.80 | $518.94 | $0.00 | $531.08 | $94,977.82 |
| 127 | $94,977.82 | $518.94 | $0.00 | $537.02 | $96,033.78 |
| 128 | $96,033.78 | $518.94 | $0.00 | $542.99 | $97,095.71 |
| 129 | $97,095.71 | $518.94 | $0.00 | $548.99 | $98,163.64 |
| 130 | $98,163.64 | $518.94 | $0.00 | $555.03 | $99,237.61 |
| 131 | $99,237.61 | $518.94 | $0.00 | $561.10 | $100,317.65 |
| 132 | $100,317.65 | $518.94 | $0.00 | $567.21 | $101,403.80 |
| 133 | $101,403.80 | $518.94 | $0.00 | $573.35 | $102,496.09 |
| 134 | $102,496.09 | $518.94 | $0.00 | $579.53 | $103,594.56 |
| 135 | $103,594.56 | $518.94 | $0.00 | $585.74 | $104,699.24 |
| 136 | $104,699.24 | $518.94 | $0.00 | $591.98 | $105,810.16 |
| 137 | $105,810.16 | $518.94 | $0.00 | $598.27 | $106,927.37 |
| 138 | $106,927.37 | $518.94 | $0.00 | $604.58 | $108,050.89 |
| 139 | $108,050.89 | $518.94 | $0.00 | $610.94 | $109,180.77 |
| 140 | $109,180.77 | $518.94 | $0.00 | $617.32 | $110,317.03 |
| 141 | $110,317.03 | $518.94 | $0.00 | $623.75 | $111,459.72 |
| 142 | $111,459.72 | $518.94 | $0.00 | $630.21 | $112,608.87 |
| 143 | $112,608.87 | $518.94 | $0.00 | $636.71 | $113,764.52 |
| 144 | $113,764.52 | $518.94 | $0.00 | $643.24 | $114,926.70 |
| 145 | $114,926.70 | $518.94 | $0.00 | $649.81 | $116,095.45 |
| 146 | $116,095.45 | $518.94 | $0.00 | $656.42 | $117,270.81 |
| 147 | $117,270.81 | $518.94 | $0.00 | $663.07 | $118,452.82 |
| 148 | $118,452.82 | $518.94 | $0.00 | $669.75 | $119,641.51 |
| 149 | $119,641.51 | $518.94 | $0.00 | $676.47 | $120,836.92 |
| 150 | $120,836.92 | $518.94 | $0.00 | $683.23 | $122,039.09 |
| 151 | $122,039.09 | $518.94 | $0.00 | $690.03 | $123,248.06 |
| 152 | $123,248.06 | $518.94 | $0.00 | $696.86 | $124,463.86 |
| 153 | $124,463.86 | $518.94 | $0.00 | $703.74 | $125,686.54 |
| 154 | $125,686.54 | $518.94 | $0.00 | $710.65 | $126,916.13 |
| 155 | $126,916.13 | $518.94 | $0.00 | $717.60 | $128,152.67 |
| 156 | $128,152.67 | $518.94 | $0.00 | $724.59 | $129,396.20 |
| 157 | $129,396.20 | $518.94 | $0.00 | $731.62 | $130,646.76 |
| 158 | $130,646.76 | $518.94 | $0.00 | $738.70 | $131,904.40 |
| 159 | $131,904.40 | $518.94 | $0.00 | $745.81 | $133,169.15 |
| 160 | $133,169.15 | $518.94 | $0.00 | $752.96 | $134,441.05 |
| 161 | $134,441.05 | $518.94 | $0.00 | $760.15 | $135,720.14 |
| 162 | $135,720.14 | $518.94 | $0.00 | $767.38 | $137,006.46 |
| 163 | $137,006.46 | $518.94 | $0.00 | $774.65 | $138,300.05 |
| 164 | $138,300.05 | $518.94 | $0.00 | $781.97 | $139,600.96 |
| 165 | $139,600.96 | $518.94 | $0.00 | $789.32 | $140,909.22 |
| 166 | $140,909.22 | $518.94 | $0.00 | $796.72 | $142,224.88 |
| 167 | $142,224.88 | $518.94 | $0.00 | $804.16 | $143,547.98 |
| 168 | $143,547.98 | $518.94 | $0.00 | $811.64 | $144,878.56 |
| 169 | $144,878.56 | $518.94 | $0.00 | $819.16 | $146,216.66 |
| 170 | $146,216.66 | $518.94 | $0.00 | $826.73 | $147,562.33 |
| 171 | $147,562.33 | $518.94 | $0.00 | $834.34 | $148,915.61 |
| 172 | $148,915.61 | $518.94 | $0.00 | $841.99 | $150,276.54 |
| 173 | $150,276.54 | $518.94 | $0.00 | $849.69 | $151,645.17 |
| 174 | $151,645.17 | $518.94 | $0.00 | $857.42 | $153,021.53 |
| 175 | $153,021.53 | $518.94 | $0.00 | $865.21 | $154,405.68 |
| 176 | $154,405.68 | $518.94 | $0.00 | $873.03 | $155,797.65 |
| 177 | $155,797.65 | $518.94 | $0.00 | $880.90 | $157,197.49 |
| 178 | $157,197.49 | $518.94 | $0.00 | $888.82 | $158,605.25 |
| 179 | $158,605.25 | $518.94 | $0.00 | $896.78 | $160,020.97 |
| 180 | $160,020.97 | $518.94 | $0.00 | $904.78 | $161,444.69 |
| 181 | $161,444.69 | $518.94 | $0.00 | $912.83 | $162,876.46 |
| 182 | $162,876.46 | $518.94 | $0.00 | $920.93 | $164,316.33 |
| 183 | $164,316.33 | $518.94 | $0.00 | $929.07 | $165,764.34 |
| 184 | $165,764.34 | $518.94 | $0.00 | $937.26 | $167,220.54 |
| 185 | $167,220.54 | $518.94 | $0.00 | $945.49 | $168,684.97 |
| 186 | $168,684.97 | $518.94 | $0.00 | $953.77 | $170,157.68 |
| 187 | $170,157.68 | $518.94 | $0.00 | $962.10 | $171,638.72 |
| 188 | $171,638.72 | $518.94 | $0.00 | $970.47 | $173,128.13 |
| 189 | $173,128.13 | $518.94 | $0.00 | $978.89 | $174,625.96 |
| 190 | $174,625.96 | $518.94 | $0.00 | $987.36 | $176,132.26 |
| 191 | $176,132.26 | $518.94 | $0.00 | $995.88 | $177,647.08 |
| 192 | $177,647.08 | $518.94 | $0.00 | $1,004.44 | $179,170.46 |
| 193 | $179,170.46 | $518.94 | $0.00 | $1,013.06 | $180,702.46 |
| 194 | $180,702.46 | $518.94 | $0.00 | $1,021.72 | $182,243.12 |
| 195 | $182,243.12 | $518.94 | $0.00 | $1,030.43 | $183,792.49 |
| 196 | $183,792.49 | $518.94 | $0.00 | $1,039.19 | $185,350.62 |
| 197 | $185,350.62 | $518.94 | $0.00 | $1,048.00 | $186,917.56 |
| 198 | $186,917.56 | $518.94 | $0.00 | $1,056.86 | $188,493.36 |
| 199 | $188,493.36 | $518.94 | $0.00 | $1,065.77 | $190,078.07 |
| 200 | $190,078.07 | $518.94 | $0.00 | $1,074.73 | $191,671.74 |
| 201 | $191,671.74 | $518.94 | $0.00 | $1,083.74 | $193,274.42 |
| 202 | $193,274.42 | $518.94 | $0.00 | $1,092.80 | $194,886.16 |
| 203 | $194,886.16 | $518.94 | $0.00 | $1,101.91 | $196,507.01 |
| 204 | $196,507.01 | $518.94 | $0.00 | $1,111.08 | $198,137.03 |
| 205 | $198,137.03 | $518.94 | $0.00 | $1,120.30 | $199,776.27 |
| 206 | $199,776.27 | $518.94 | $0.00 | $1,129.56 | $201,424.77 |
| 207 | $201,424.77 | $518.94 | $0.00 | $1,138.88 | $203,082.59 |
| 208 | $203,082.59 | $518.94 | $0.00 | $1,148.26 | $204,749.79 |
| 209 | $204,749.79 | $518.94 | $0.00 | $1,157.69 | $206,426.42 |
| 210 | $206,426.42 | $518.94 | $0.00 | $1,167.16 | $208,112.52 |
| 211 | $208,112.52 | $518.94 | $0.00 | $1,176.70 | $209,808.16 |
| 212 | $209,808.16 | $518.94 | $0.00 | $1,186.29 | $211,513.39 |
| 213 | $211,513.39 | $518.94 | $0.00 | $1,195.93 | $213,228.26 |
| 214 | $213,228.26 | $518.94 | $0.00 | $1,205.62 | $214,952.82 |
| 215 | $214,952.82 | $518.94 | $0.00 | $1,215.37 | $216,687.13 |
| 216 | $216,687.13 | $518.94 | $0.00 | $1,225.18 | $218,431.25 |
| 217 | $218,431.25 | $518.94 | $60,839.33 | $1,235.04 | $159,345.90 |
| 218 | $159,345.90 | $518.94 | $0.00 | $900.96 | $160,765.80 |
| 219 | $160,765.80 | $518.94 | $0.00 | $908.99 | $162,193.73 |
| 220 | $162,193.73 | $518.94 | $0.00 | $917.07 | $163,629.74 |
| 221 | $163,629.74 | $518.94 | $0.00 | $925.19 | $165,073.87 |
| 222 | $165,073.87 | $518.94 | $0.00 | $933.35 | $166,526.16 |
| 223 | $166,526.16 | $518.94 | $0.00 | $941.56 | $167,986.66 |
| 224 | $167,986.66 | $518.94 | $0.00 | $949.82 | $169,455.42 |
| 225 | $169,455.42 | $518.94 | $0.00 | $958.13 | $170,932.49 |
| 226 | $170,932.49 | $518.94 | $0.00 | $966.48 | $172,417.91 |
| 227 | $172,417.91 | $518.94 | $0.00 | $974.88 | $173,911.73 |
| 228 | $173,911.73 | $518.94 | $0.00 | $983.32 | $175,413.99 |
| 229 | $175,413.99 | $518.94 | $63,881.30 | $991.82 | $113,043.45 |
| 230 | $113,043.45 | $518.94 | $0.00 | $639.16 | $114,201.55 |
| 231 | $114,201.55 | $518.94 | $0.00 | $645.71 | $115,366.20 |
| 232 | $115,366.20 | $518.94 | $0.00 | $652.30 | $116,537.44 |
| 233 | $116,537.44 | $518.94 | $0.00 | $658.92 | $117,715.30 |
| 234 | $117,715.30 | $518.94 | $0.00 | $665.58 | $118,899.82 |
| 235 | $118,899.82 | $518.94 | $0.00 | $672.28 | $120,091.04 |
| 236 | $120,091.04 | $518.94 | $0.00 | $679.01 | $121,288.99 |
| 237 | $121,288.99 | $518.94 | $0.00 | $685.79 | $122,493.72 |
| 238 | $122,493.72 | $518.94 | $0.00 | $692.60 | $123,705.26 |
| 239 | $123,705.26 | $518.94 | $0.00 | $699.45 | $124,923.65 |
| 240 | $124,923.65 | $518.94 | $0.00 | $706.34 | $126,148.93 |
| 241 | $126,148.93 | $518.94 | $67,075.37 | $713.26 | $60,305.76 |
| 242 | $60,305.76 | $518.94 | $0.00 | $340.98 | $61,165.68 |
| 243 | $61,165.68 | $518.94 | $0.00 | $345.84 | $62,030.46 |
| 244 | $62,030.46 | $518.94 | $0.00 | $350.73 | $62,900.13 |
| 245 | $62,900.13 | $518.94 | $0.00 | $355.65 | $63,774.72 |
| 246 | $63,774.72 | $518.94 | $0.00 | $360.59 | $64,654.25 |
| 247 | $64,654.25 | $518.94 | $0.00 | $365.56 | $65,538.75 |
| 248 | $65,538.75 | $518.94 | $0.00 | $370.57 | $66,428.26 |
| 249 | $66,428.26 | $518.94 | $0.00 | $375.60 | $67,322.80 |
| 250 | $67,322.80 | $518.94 | $0.00 | $380.65 | $68,222.39 |
| 251 | $68,222.39 | $518.94 | $0.00 | $385.74 | $69,127.07 |
| 252 | $69,127.07 | $518.94 | $0.00 | $390.85 | $70,036.86 |
| 253 | $70,036.86 | $0.00 | $70,429.13 | $396.00 | $3.73 |