| Estimated Annual Cost in 2042 | $94,842 |
| Monthly savings required | $750 |
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 $379,369.54 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $749.55 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 | 7% |
| 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 | $749.55 | $0.00 | $0.00 | $749.55 |
| 2 | $749.55 | $749.55 | $0.00 | $4.24 | $1,503.34 |
| 3 | $1,503.34 | $749.55 | $0.00 | $8.50 | $2,261.39 |
| 4 | $2,261.39 | $749.55 | $0.00 | $12.79 | $3,023.73 |
| 5 | $3,023.73 | $749.55 | $0.00 | $17.10 | $3,790.38 |
| 6 | $3,790.38 | $749.55 | $0.00 | $21.43 | $4,561.36 |
| 7 | $4,561.36 | $749.55 | $0.00 | $25.79 | $5,336.70 |
| 8 | $5,336.70 | $749.55 | $0.00 | $30.17 | $6,116.42 |
| 9 | $6,116.42 | $749.55 | $0.00 | $34.58 | $6,900.55 |
| 10 | $6,900.55 | $749.55 | $0.00 | $39.02 | $7,689.12 |
| 11 | $7,689.12 | $749.55 | $0.00 | $43.48 | $8,482.15 |
| 12 | $8,482.15 | $749.55 | $0.00 | $47.96 | $9,279.66 |
| 13 | $9,279.66 | $749.55 | $0.00 | $52.47 | $10,081.68 |
| 14 | $10,081.68 | $749.55 | $0.00 | $57.00 | $10,888.23 |
| 15 | $10,888.23 | $749.55 | $0.00 | $61.56 | $11,699.34 |
| 16 | $11,699.34 | $749.55 | $0.00 | $66.15 | $12,515.04 |
| 17 | $12,515.04 | $749.55 | $0.00 | $70.76 | $13,335.35 |
| 18 | $13,335.35 | $749.55 | $0.00 | $75.40 | $14,160.30 |
| 19 | $14,160.30 | $749.55 | $0.00 | $80.06 | $14,989.91 |
| 20 | $14,989.91 | $749.55 | $0.00 | $84.76 | $15,824.22 |
| 21 | $15,824.22 | $749.55 | $0.00 | $89.47 | $16,663.24 |
| 22 | $16,663.24 | $749.55 | $0.00 | $94.22 | $17,507.01 |
| 23 | $17,507.01 | $749.55 | $0.00 | $98.99 | $18,355.55 |
| 24 | $18,355.55 | $749.55 | $0.00 | $103.78 | $19,208.88 |
| 25 | $19,208.88 | $749.55 | $0.00 | $108.61 | $20,067.04 |
| 26 | $20,067.04 | $749.55 | $0.00 | $113.46 | $20,930.05 |
| 27 | $20,930.05 | $749.55 | $0.00 | $118.34 | $21,797.94 |
| 28 | $21,797.94 | $749.55 | $0.00 | $123.25 | $22,670.74 |
| 29 | $22,670.74 | $749.55 | $0.00 | $128.18 | $23,548.47 |
| 30 | $23,548.47 | $749.55 | $0.00 | $133.15 | $24,431.17 |
| 31 | $24,431.17 | $749.55 | $0.00 | $138.14 | $25,318.86 |
| 32 | $25,318.86 | $749.55 | $0.00 | $143.16 | $26,211.57 |
| 33 | $26,211.57 | $749.55 | $0.00 | $148.20 | $27,109.32 |
| 34 | $27,109.32 | $749.55 | $0.00 | $153.28 | $28,012.15 |
| 35 | $28,012.15 | $749.55 | $0.00 | $158.38 | $28,920.08 |
| 36 | $28,920.08 | $749.55 | $0.00 | $163.52 | $29,833.15 |
| 37 | $29,833.15 | $749.55 | $0.00 | $168.68 | $30,751.38 |
| 38 | $30,751.38 | $749.55 | $0.00 | $173.87 | $31,674.80 |
| 39 | $31,674.80 | $749.55 | $0.00 | $179.09 | $32,603.44 |
| 40 | $32,603.44 | $749.55 | $0.00 | $184.34 | $33,537.33 |
| 41 | $33,537.33 | $749.55 | $0.00 | $189.62 | $34,476.50 |
| 42 | $34,476.50 | $749.55 | $0.00 | $194.94 | $35,420.99 |
| 43 | $35,420.99 | $749.55 | $0.00 | $200.28 | $36,370.82 |
| 44 | $36,370.82 | $749.55 | $0.00 | $205.65 | $37,326.02 |
| 45 | $37,326.02 | $749.55 | $0.00 | $211.05 | $38,286.62 |
| 46 | $38,286.62 | $749.55 | $0.00 | $216.48 | $39,252.65 |
| 47 | $39,252.65 | $749.55 | $0.00 | $221.94 | $40,224.14 |
| 48 | $40,224.14 | $749.55 | $0.00 | $227.43 | $41,201.12 |
| 49 | $41,201.12 | $749.55 | $0.00 | $232.96 | $42,183.63 |
| 50 | $42,183.63 | $749.55 | $0.00 | $238.51 | $43,171.69 |
| 51 | $43,171.69 | $749.55 | $0.00 | $244.10 | $44,165.34 |
| 52 | $44,165.34 | $749.55 | $0.00 | $249.72 | $45,164.61 |
| 53 | $45,164.61 | $749.55 | $0.00 | $255.37 | $46,169.53 |
| 54 | $46,169.53 | $749.55 | $0.00 | $261.05 | $47,180.13 |
| 55 | $47,180.13 | $749.55 | $0.00 | $266.76 | $48,196.44 |
| 56 | $48,196.44 | $749.55 | $0.00 | $272.51 | $49,218.50 |
| 57 | $49,218.50 | $749.55 | $0.00 | $278.29 | $50,246.34 |
| 58 | $50,246.34 | $749.55 | $0.00 | $284.10 | $51,279.99 |
| 59 | $51,279.99 | $749.55 | $0.00 | $289.94 | $52,319.48 |
| 60 | $52,319.48 | $749.55 | $0.00 | $295.82 | $53,364.85 |
| 61 | $53,364.85 | $749.55 | $0.00 | $301.73 | $54,416.13 |
| 62 | $54,416.13 | $749.55 | $0.00 | $307.68 | $55,473.36 |
| 63 | $55,473.36 | $749.55 | $0.00 | $313.65 | $56,536.56 |
| 64 | $56,536.56 | $749.55 | $0.00 | $319.67 | $57,605.78 |
| 65 | $57,605.78 | $749.55 | $0.00 | $325.71 | $58,681.04 |
| 66 | $58,681.04 | $749.55 | $0.00 | $331.79 | $59,762.38 |
| 67 | $59,762.38 | $749.55 | $0.00 | $337.91 | $60,849.84 |
| 68 | $60,849.84 | $749.55 | $0.00 | $344.05 | $61,943.44 |
| 69 | $61,943.44 | $749.55 | $0.00 | $350.24 | $63,043.23 |
| 70 | $63,043.23 | $749.55 | $0.00 | $356.46 | $64,149.24 |
| 71 | $64,149.24 | $749.55 | $0.00 | $362.71 | $65,261.50 |
| 72 | $65,261.50 | $749.55 | $0.00 | $369.00 | $66,380.05 |
| 73 | $66,380.05 | $749.55 | $0.00 | $375.32 | $67,504.92 |
| 74 | $67,504.92 | $749.55 | $0.00 | $381.68 | $68,636.15 |
| 75 | $68,636.15 | $749.55 | $0.00 | $388.08 | $69,773.78 |
| 76 | $69,773.78 | $749.55 | $0.00 | $394.51 | $70,917.84 |
| 77 | $70,917.84 | $749.55 | $0.00 | $400.98 | $72,068.37 |
| 78 | $72,068.37 | $749.55 | $0.00 | $407.49 | $73,225.41 |
| 79 | $73,225.41 | $749.55 | $0.00 | $414.03 | $74,388.99 |
| 80 | $74,388.99 | $749.55 | $0.00 | $420.61 | $75,559.15 |
| 81 | $75,559.15 | $749.55 | $0.00 | $427.22 | $76,735.92 |
| 82 | $76,735.92 | $749.55 | $0.00 | $433.88 | $77,919.35 |
| 83 | $77,919.35 | $749.55 | $0.00 | $440.57 | $79,109.47 |
| 84 | $79,109.47 | $749.55 | $0.00 | $447.30 | $80,306.32 |
| 85 | $80,306.32 | $749.55 | $0.00 | $454.06 | $81,509.93 |
| 86 | $81,509.93 | $749.55 | $0.00 | $460.87 | $82,720.35 |
| 87 | $82,720.35 | $749.55 | $0.00 | $467.71 | $83,937.61 |
| 88 | $83,937.61 | $749.55 | $0.00 | $474.60 | $85,161.76 |
| 89 | $85,161.76 | $749.55 | $0.00 | $481.52 | $86,392.83 |
| 90 | $86,392.83 | $749.55 | $0.00 | $488.48 | $87,630.86 |
| 91 | $87,630.86 | $749.55 | $0.00 | $495.48 | $88,875.89 |
| 92 | $88,875.89 | $749.55 | $0.00 | $502.52 | $90,127.96 |
| 93 | $90,127.96 | $749.55 | $0.00 | $509.60 | $91,387.11 |
| 94 | $91,387.11 | $749.55 | $0.00 | $516.72 | $92,653.38 |
| 95 | $92,653.38 | $749.55 | $0.00 | $523.88 | $93,926.81 |
| 96 | $93,926.81 | $749.55 | $0.00 | $531.08 | $95,207.44 |
| 97 | $95,207.44 | $749.55 | $0.00 | $538.32 | $96,495.31 |
| 98 | $96,495.31 | $749.55 | $0.00 | $545.60 | $97,790.46 |
| 99 | $97,790.46 | $749.55 | $0.00 | $552.92 | $99,092.93 |
| 100 | $99,092.93 | $749.55 | $0.00 | $560.29 | $100,402.77 |
| 101 | $100,402.77 | $749.55 | $0.00 | $567.69 | $101,720.01 |
| 102 | $101,720.01 | $749.55 | $0.00 | $575.14 | $103,044.70 |
| 103 | $103,044.70 | $749.55 | $0.00 | $582.63 | $104,376.88 |
| 104 | $104,376.88 | $749.55 | $0.00 | $590.16 | $105,716.59 |
| 105 | $105,716.59 | $749.55 | $0.00 | $597.74 | $107,063.88 |
| 106 | $107,063.88 | $749.55 | $0.00 | $605.35 | $108,418.78 |
| 107 | $108,418.78 | $749.55 | $0.00 | $613.02 | $109,781.35 |
| 108 | $109,781.35 | $749.55 | $0.00 | $620.72 | $111,151.62 |
| 109 | $111,151.62 | $749.55 | $0.00 | $628.47 | $112,529.64 |
| 110 | $112,529.64 | $749.55 | $0.00 | $636.26 | $113,915.45 |
| 111 | $113,915.45 | $749.55 | $0.00 | $644.09 | $115,309.09 |
| 112 | $115,309.09 | $749.55 | $0.00 | $651.97 | $116,710.61 |
| 113 | $116,710.61 | $749.55 | $0.00 | $659.90 | $118,120.06 |
| 114 | $118,120.06 | $749.55 | $0.00 | $667.87 | $119,537.48 |
| 115 | $119,537.48 | $749.55 | $0.00 | $675.88 | $120,962.91 |
| 116 | $120,962.91 | $749.55 | $0.00 | $683.94 | $122,396.40 |
| 117 | $122,396.40 | $749.55 | $0.00 | $692.05 | $123,838.00 |
| 118 | $123,838.00 | $749.55 | $0.00 | $700.20 | $125,287.75 |
| 119 | $125,287.75 | $749.55 | $0.00 | $708.40 | $126,745.70 |
| 120 | $126,745.70 | $749.55 | $0.00 | $716.64 | $128,211.89 |
| 121 | $128,211.89 | $749.55 | $0.00 | $724.93 | $129,686.37 |
| 122 | $129,686.37 | $749.55 | $0.00 | $733.27 | $131,169.19 |
| 123 | $131,169.19 | $749.55 | $0.00 | $741.65 | $132,660.39 |
| 124 | $132,660.39 | $749.55 | $0.00 | $750.08 | $134,160.02 |
| 125 | $134,160.02 | $749.55 | $0.00 | $758.56 | $135,668.13 |
| 126 | $135,668.13 | $749.55 | $0.00 | $767.09 | $137,184.77 |
| 127 | $137,184.77 | $749.55 | $0.00 | $775.66 | $138,709.98 |
| 128 | $138,709.98 | $749.55 | $0.00 | $784.29 | $140,243.82 |
| 129 | $140,243.82 | $749.55 | $0.00 | $792.96 | $141,786.33 |
| 130 | $141,786.33 | $749.55 | $0.00 | $801.68 | $143,337.56 |
| 131 | $143,337.56 | $749.55 | $0.00 | $810.45 | $144,897.56 |
| 132 | $144,897.56 | $749.55 | $0.00 | $819.27 | $146,466.38 |
| 133 | $146,466.38 | $749.55 | $0.00 | $828.14 | $148,044.07 |
| 134 | $148,044.07 | $749.55 | $0.00 | $837.06 | $149,630.68 |
| 135 | $149,630.68 | $749.55 | $0.00 | $846.03 | $151,226.26 |
| 136 | $151,226.26 | $749.55 | $0.00 | $855.06 | $152,830.87 |
| 137 | $152,830.87 | $749.55 | $0.00 | $864.13 | $154,444.55 |
| 138 | $154,444.55 | $749.55 | $0.00 | $873.25 | $156,067.35 |
| 139 | $156,067.35 | $749.55 | $0.00 | $882.43 | $157,699.33 |
| 140 | $157,699.33 | $749.55 | $0.00 | $891.65 | $159,340.53 |
| 141 | $159,340.53 | $749.55 | $0.00 | $900.93 | $160,991.01 |
| 142 | $160,991.01 | $749.55 | $0.00 | $910.27 | $162,650.83 |
| 143 | $162,650.83 | $749.55 | $0.00 | $919.65 | $164,320.03 |
| 144 | $164,320.03 | $749.55 | $0.00 | $929.09 | $165,998.67 |
| 145 | $165,998.67 | $749.55 | $0.00 | $938.58 | $167,686.80 |
| 146 | $167,686.80 | $749.55 | $0.00 | $948.13 | $169,384.48 |
| 147 | $169,384.48 | $749.55 | $0.00 | $957.72 | $171,091.75 |
| 148 | $171,091.75 | $749.55 | $0.00 | $967.38 | $172,808.68 |
| 149 | $172,808.68 | $749.55 | $0.00 | $977.09 | $174,535.32 |
| 150 | $174,535.32 | $749.55 | $0.00 | $986.85 | $176,271.72 |
| 151 | $176,271.72 | $749.55 | $0.00 | $996.67 | $178,017.94 |
| 152 | $178,017.94 | $749.55 | $0.00 | $1,006.54 | $179,774.03 |
| 153 | $179,774.03 | $749.55 | $0.00 | $1,016.47 | $181,540.05 |
| 154 | $181,540.05 | $749.55 | $0.00 | $1,026.45 | $183,316.05 |
| 155 | $183,316.05 | $749.55 | $0.00 | $1,036.50 | $185,102.10 |
| 156 | $185,102.10 | $749.55 | $0.00 | $1,046.59 | $186,898.24 |
| 157 | $186,898.24 | $749.55 | $0.00 | $1,056.75 | $188,704.54 |
| 158 | $188,704.54 | $749.55 | $0.00 | $1,066.96 | $190,521.05 |
| 159 | $190,521.05 | $749.55 | $0.00 | $1,077.23 | $192,347.83 |
| 160 | $192,347.83 | $749.55 | $0.00 | $1,087.56 | $194,184.94 |
| 161 | $194,184.94 | $749.55 | $0.00 | $1,097.95 | $196,032.44 |
| 162 | $196,032.44 | $749.55 | $0.00 | $1,108.40 | $197,890.39 |
| 163 | $197,890.39 | $749.55 | $0.00 | $1,118.90 | $199,758.84 |
| 164 | $199,758.84 | $749.55 | $0.00 | $1,129.47 | $201,637.86 |
| 165 | $201,637.86 | $749.55 | $0.00 | $1,140.09 | $203,527.50 |
| 166 | $203,527.50 | $749.55 | $0.00 | $1,150.77 | $205,427.82 |
| 167 | $205,427.82 | $749.55 | $0.00 | $1,161.52 | $207,338.89 |
| 168 | $207,338.89 | $749.55 | $0.00 | $1,172.32 | $209,260.76 |
| 169 | $209,260.76 | $749.55 | $0.00 | $1,183.19 | $211,193.50 |
| 170 | $211,193.50 | $749.55 | $0.00 | $1,194.12 | $213,137.17 |
| 171 | $213,137.17 | $749.55 | $0.00 | $1,205.11 | $215,091.83 |
| 172 | $215,091.83 | $749.55 | $0.00 | $1,216.16 | $217,057.54 |
| 173 | $217,057.54 | $749.55 | $0.00 | $1,227.27 | $219,034.36 |
| 174 | $219,034.36 | $749.55 | $0.00 | $1,238.45 | $221,022.36 |
| 175 | $221,022.36 | $749.55 | $0.00 | $1,249.69 | $223,021.60 |
| 176 | $223,021.60 | $749.55 | $0.00 | $1,261.00 | $225,032.15 |
| 177 | $225,032.15 | $749.55 | $0.00 | $1,272.36 | $227,054.06 |
| 178 | $227,054.06 | $749.55 | $0.00 | $1,283.80 | $229,087.41 |
| 179 | $229,087.41 | $749.55 | $0.00 | $1,295.29 | $231,132.25 |
| 180 | $231,132.25 | $749.55 | $0.00 | $1,306.86 | $233,188.66 |
| 181 | $233,188.66 | $749.55 | $0.00 | $1,318.48 | $235,256.69 |
| 182 | $235,256.69 | $749.55 | $0.00 | $1,330.18 | $237,336.42 |
| 183 | $237,336.42 | $749.55 | $0.00 | $1,341.93 | $239,427.90 |
| 184 | $239,427.90 | $749.55 | $0.00 | $1,353.76 | $241,531.21 |
| 185 | $241,531.21 | $749.55 | $0.00 | $1,365.65 | $243,646.41 |
| 186 | $243,646.41 | $749.55 | $0.00 | $1,377.61 | $245,773.57 |
| 187 | $245,773.57 | $749.55 | $0.00 | $1,389.64 | $247,912.76 |
| 188 | $247,912.76 | $749.55 | $0.00 | $1,401.73 | $250,064.04 |
| 189 | $250,064.04 | $749.55 | $0.00 | $1,413.90 | $252,227.49 |
| 190 | $252,227.49 | $749.55 | $0.00 | $1,426.13 | $254,403.17 |
| 191 | $254,403.17 | $749.55 | $0.00 | $1,438.43 | $256,591.15 |
| 192 | $256,591.15 | $749.55 | $0.00 | $1,450.80 | $258,791.50 |
| 193 | $258,791.50 | $749.55 | $0.00 | $1,463.24 | $261,004.29 |
| 194 | $261,004.29 | $749.55 | $0.00 | $1,475.76 | $263,229.60 |
| 195 | $263,229.60 | $749.55 | $0.00 | $1,488.34 | $265,467.49 |
| 196 | $265,467.49 | $749.55 | $0.00 | $1,500.99 | $267,718.03 |
| 197 | $267,718.03 | $749.55 | $0.00 | $1,513.72 | $269,981.30 |
| 198 | $269,981.30 | $749.55 | $0.00 | $1,526.51 | $272,257.36 |
| 199 | $272,257.36 | $749.55 | $0.00 | $1,539.38 | $274,546.29 |
| 200 | $274,546.29 | $749.55 | $0.00 | $1,552.32 | $276,848.16 |
| 201 | $276,848.16 | $749.55 | $0.00 | $1,565.34 | $279,163.05 |
| 202 | $279,163.05 | $749.55 | $0.00 | $1,578.43 | $281,491.03 |
| 203 | $281,491.03 | $749.55 | $0.00 | $1,591.59 | $283,832.17 |
| 204 | $283,832.17 | $749.55 | $0.00 | $1,604.83 | $286,186.55 |
| 205 | $286,186.55 | $749.55 | $0.00 | $1,618.14 | $288,554.24 |
| 206 | $288,554.24 | $749.55 | $0.00 | $1,631.53 | $290,935.32 |
| 207 | $290,935.32 | $749.55 | $0.00 | $1,644.99 | $293,329.86 |
| 208 | $293,329.86 | $749.55 | $0.00 | $1,658.53 | $295,737.94 |
| 209 | $295,737.94 | $749.55 | $0.00 | $1,672.15 | $298,159.64 |
| 210 | $298,159.64 | $749.55 | $0.00 | $1,685.84 | $300,595.03 |
| 211 | $300,595.03 | $749.55 | $0.00 | $1,699.61 | $303,044.19 |
| 212 | $303,044.19 | $749.55 | $0.00 | $1,713.46 | $305,507.20 |
| 213 | $305,507.20 | $749.55 | $0.00 | $1,727.38 | $307,984.13 |
| 214 | $307,984.13 | $749.55 | $0.00 | $1,741.39 | $310,475.07 |
| 215 | $310,475.07 | $749.55 | $0.00 | $1,755.47 | $312,980.09 |
| 216 | $312,980.09 | $749.55 | $0.00 | $1,769.63 | $315,499.27 |
| 217 | $315,499.27 | $749.55 | $85,444.69 | $1,783.88 | $232,588.01 |
| 218 | $232,588.01 | $749.55 | $0.00 | $1,315.09 | $234,652.65 |
| 219 | $234,652.65 | $749.55 | $0.00 | $1,326.76 | $236,728.96 |
| 220 | $236,728.96 | $749.55 | $0.00 | $1,338.50 | $238,817.01 |
| 221 | $238,817.01 | $749.55 | $0.00 | $1,350.31 | $240,916.87 |
| 222 | $240,916.87 | $749.55 | $0.00 | $1,362.18 | $243,028.60 |
| 223 | $243,028.60 | $749.55 | $0.00 | $1,374.12 | $245,152.27 |
| 224 | $245,152.27 | $749.55 | $0.00 | $1,386.13 | $247,287.95 |
| 225 | $247,287.95 | $749.55 | $0.00 | $1,398.20 | $249,435.70 |
| 226 | $249,435.70 | $749.55 | $0.00 | $1,410.35 | $251,595.60 |
| 227 | $251,595.60 | $749.55 | $0.00 | $1,422.56 | $253,767.71 |
| 228 | $253,767.71 | $749.55 | $0.00 | $1,434.84 | $255,952.10 |
| 229 | $255,952.10 | $749.55 | $91,425.82 | $1,447.19 | $166,723.02 |
| 230 | $166,723.02 | $749.55 | $0.00 | $942.68 | $168,415.25 |
| 231 | $168,415.25 | $749.55 | $0.00 | $952.24 | $170,117.04 |
| 232 | $170,117.04 | $749.55 | $0.00 | $961.87 | $171,828.46 |
| 233 | $171,828.46 | $749.55 | $0.00 | $971.54 | $173,549.55 |
| 234 | $173,549.55 | $749.55 | $0.00 | $981.27 | $175,280.37 |
| 235 | $175,280.37 | $749.55 | $0.00 | $991.06 | $177,020.98 |
| 236 | $177,020.98 | $749.55 | $0.00 | $1,000.90 | $178,771.43 |
| 237 | $178,771.43 | $749.55 | $0.00 | $1,010.80 | $180,531.78 |
| 238 | $180,531.78 | $749.55 | $0.00 | $1,020.75 | $182,302.08 |
| 239 | $182,302.08 | $749.55 | $0.00 | $1,030.76 | $184,082.39 |
| 240 | $184,082.39 | $749.55 | $0.00 | $1,040.83 | $185,872.77 |
| 241 | $185,872.77 | $749.55 | $97,825.62 | $1,050.95 | $89,847.65 |
| 242 | $89,847.65 | $749.55 | $0.00 | $508.01 | $91,105.21 |
| 243 | $91,105.21 | $749.55 | $0.00 | $515.12 | $92,369.88 |
| 244 | $92,369.88 | $749.55 | $0.00 | $522.27 | $93,641.70 |
| 245 | $93,641.70 | $749.55 | $0.00 | $529.46 | $94,920.71 |
| 246 | $94,920.71 | $749.55 | $0.00 | $536.70 | $96,206.96 |
| 247 | $96,206.96 | $749.55 | $0.00 | $543.97 | $97,500.48 |
| 248 | $97,500.48 | $749.55 | $0.00 | $551.28 | $98,801.31 |
| 249 | $98,801.31 | $749.55 | $0.00 | $558.64 | $100,109.50 |
| 250 | $100,109.50 | $749.55 | $0.00 | $566.03 | $101,425.08 |
| 251 | $101,425.08 | $749.55 | $0.00 | $573.47 | $102,748.10 |
| 252 | $102,748.10 | $749.55 | $0.00 | $580.95 | $104,078.60 |
| 253 | $104,078.60 | $0.00 | $104,673.42 | $588.48 | -$6.34 |