| Estimated Annual Cost in 2042 | $122,076 |
| Monthly savings required | $965 |
How much will it cost to send your child to CUNY Medgar Evers College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $488,303.23 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $964.81 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 | $32,539.00 |
| 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 CUNY Medgar Evers College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $964.81 | $0.00 | $0.00 | $964.81 |
| 2 | $964.81 | $964.81 | $0.00 | $5.46 | $1,935.08 |
| 3 | $1,935.08 | $964.81 | $0.00 | $10.94 | $2,910.83 |
| 4 | $2,910.83 | $964.81 | $0.00 | $16.46 | $3,892.10 |
| 5 | $3,892.10 | $964.81 | $0.00 | $22.01 | $4,878.92 |
| 6 | $4,878.92 | $964.81 | $0.00 | $27.59 | $5,871.32 |
| 7 | $5,871.32 | $964.81 | $0.00 | $33.20 | $6,869.33 |
| 8 | $6,869.33 | $964.81 | $0.00 | $38.84 | $7,872.98 |
| 9 | $7,872.98 | $964.81 | $0.00 | $44.51 | $8,882.30 |
| 10 | $8,882.30 | $964.81 | $0.00 | $50.22 | $9,897.33 |
| 11 | $9,897.33 | $964.81 | $0.00 | $55.96 | $10,918.10 |
| 12 | $10,918.10 | $964.81 | $0.00 | $61.73 | $11,944.64 |
| 13 | $11,944.64 | $964.81 | $0.00 | $67.54 | $12,976.99 |
| 14 | $12,976.99 | $964.81 | $0.00 | $73.37 | $14,015.17 |
| 15 | $14,015.17 | $964.81 | $0.00 | $79.24 | $15,059.22 |
| 16 | $15,059.22 | $964.81 | $0.00 | $85.15 | $16,109.18 |
| 17 | $16,109.18 | $964.81 | $0.00 | $91.08 | $17,165.07 |
| 18 | $17,165.07 | $964.81 | $0.00 | $97.05 | $18,226.93 |
| 19 | $18,226.93 | $964.81 | $0.00 | $103.06 | $19,294.80 |
| 20 | $19,294.80 | $964.81 | $0.00 | $109.10 | $20,368.71 |
| 21 | $20,368.71 | $964.81 | $0.00 | $115.17 | $21,448.69 |
| 22 | $21,448.69 | $964.81 | $0.00 | $121.27 | $22,534.77 |
| 23 | $22,534.77 | $964.81 | $0.00 | $127.41 | $23,626.99 |
| 24 | $23,626.99 | $964.81 | $0.00 | $133.59 | $24,725.39 |
| 25 | $24,725.39 | $964.81 | $0.00 | $139.80 | $25,830.00 |
| 26 | $25,830.00 | $964.81 | $0.00 | $146.05 | $26,940.86 |
| 27 | $26,940.86 | $964.81 | $0.00 | $152.33 | $28,058.00 |
| 28 | $28,058.00 | $964.81 | $0.00 | $158.64 | $29,181.45 |
| 29 | $29,181.45 | $964.81 | $0.00 | $165.00 | $30,311.26 |
| 30 | $30,311.26 | $964.81 | $0.00 | $171.38 | $31,447.45 |
| 31 | $31,447.45 | $964.81 | $0.00 | $177.81 | $32,590.07 |
| 32 | $32,590.07 | $964.81 | $0.00 | $184.27 | $33,739.15 |
| 33 | $33,739.15 | $964.81 | $0.00 | $190.77 | $34,894.73 |
| 34 | $34,894.73 | $964.81 | $0.00 | $197.30 | $36,056.84 |
| 35 | $36,056.84 | $964.81 | $0.00 | $203.87 | $37,225.52 |
| 36 | $37,225.52 | $964.81 | $0.00 | $210.48 | $38,400.81 |
| 37 | $38,400.81 | $964.81 | $0.00 | $217.12 | $39,582.74 |
| 38 | $39,582.74 | $964.81 | $0.00 | $223.81 | $40,771.36 |
| 39 | $40,771.36 | $964.81 | $0.00 | $230.53 | $41,966.70 |
| 40 | $41,966.70 | $964.81 | $0.00 | $237.29 | $43,168.80 |
| 41 | $43,168.80 | $964.81 | $0.00 | $244.08 | $44,377.69 |
| 42 | $44,377.69 | $964.81 | $0.00 | $250.92 | $45,593.42 |
| 43 | $45,593.42 | $964.81 | $0.00 | $257.79 | $46,816.02 |
| 44 | $46,816.02 | $964.81 | $0.00 | $264.70 | $48,045.53 |
| 45 | $48,045.53 | $964.81 | $0.00 | $271.66 | $49,282.00 |
| 46 | $49,282.00 | $964.81 | $0.00 | $278.65 | $50,525.46 |
| 47 | $50,525.46 | $964.81 | $0.00 | $285.68 | $51,775.95 |
| 48 | $51,775.95 | $964.81 | $0.00 | $292.75 | $53,033.51 |
| 49 | $53,033.51 | $964.81 | $0.00 | $299.86 | $54,298.18 |
| 50 | $54,298.18 | $964.81 | $0.00 | $307.01 | $55,570.00 |
| 51 | $55,570.00 | $964.81 | $0.00 | $314.20 | $56,849.01 |
| 52 | $56,849.01 | $964.81 | $0.00 | $321.43 | $58,135.25 |
| 53 | $58,135.25 | $964.81 | $0.00 | $328.71 | $59,428.77 |
| 54 | $59,428.77 | $964.81 | $0.00 | $336.02 | $60,729.60 |
| 55 | $60,729.60 | $964.81 | $0.00 | $343.37 | $62,037.78 |
| 56 | $62,037.78 | $964.81 | $0.00 | $350.77 | $63,353.36 |
| 57 | $63,353.36 | $964.81 | $0.00 | $358.21 | $64,676.38 |
| 58 | $64,676.38 | $964.81 | $0.00 | $365.69 | $66,006.88 |
| 59 | $66,006.88 | $964.81 | $0.00 | $373.21 | $67,344.90 |
| 60 | $67,344.90 | $964.81 | $0.00 | $380.78 | $68,690.49 |
| 61 | $68,690.49 | $964.81 | $0.00 | $388.39 | $70,043.69 |
| 62 | $70,043.69 | $964.81 | $0.00 | $396.04 | $71,404.54 |
| 63 | $71,404.54 | $964.81 | $0.00 | $403.73 | $72,773.08 |
| 64 | $72,773.08 | $964.81 | $0.00 | $411.47 | $74,149.36 |
| 65 | $74,149.36 | $964.81 | $0.00 | $419.25 | $75,533.42 |
| 66 | $75,533.42 | $964.81 | $0.00 | $427.08 | $76,925.31 |
| 67 | $76,925.31 | $964.81 | $0.00 | $434.95 | $78,325.07 |
| 68 | $78,325.07 | $964.81 | $0.00 | $442.86 | $79,732.74 |
| 69 | $79,732.74 | $964.81 | $0.00 | $450.82 | $81,148.37 |
| 70 | $81,148.37 | $964.81 | $0.00 | $458.82 | $82,572.00 |
| 71 | $82,572.00 | $964.81 | $0.00 | $466.87 | $84,003.68 |
| 72 | $84,003.68 | $964.81 | $0.00 | $474.97 | $85,443.46 |
| 73 | $85,443.46 | $964.81 | $0.00 | $483.11 | $86,891.38 |
| 74 | $86,891.38 | $964.81 | $0.00 | $491.30 | $88,347.49 |
| 75 | $88,347.49 | $964.81 | $0.00 | $499.53 | $89,811.83 |
| 76 | $89,811.83 | $964.81 | $0.00 | $507.81 | $91,284.45 |
| 77 | $91,284.45 | $964.81 | $0.00 | $516.14 | $92,765.40 |
| 78 | $92,765.40 | $964.81 | $0.00 | $524.51 | $94,254.72 |
| 79 | $94,254.72 | $964.81 | $0.00 | $532.93 | $95,752.46 |
| 80 | $95,752.46 | $964.81 | $0.00 | $541.40 | $97,258.67 |
| 81 | $97,258.67 | $964.81 | $0.00 | $549.91 | $98,773.39 |
| 82 | $98,773.39 | $964.81 | $0.00 | $558.48 | $100,296.68 |
| 83 | $100,296.68 | $964.81 | $0.00 | $567.09 | $101,828.58 |
| 84 | $101,828.58 | $964.81 | $0.00 | $575.75 | $103,369.14 |
| 85 | $103,369.14 | $964.81 | $0.00 | $584.46 | $104,918.41 |
| 86 | $104,918.41 | $964.81 | $0.00 | $593.22 | $106,476.44 |
| 87 | $106,476.44 | $964.81 | $0.00 | $602.03 | $108,043.28 |
| 88 | $108,043.28 | $964.81 | $0.00 | $610.89 | $109,618.98 |
| 89 | $109,618.98 | $964.81 | $0.00 | $619.80 | $111,203.59 |
| 90 | $111,203.59 | $964.81 | $0.00 | $628.76 | $112,797.16 |
| 91 | $112,797.16 | $964.81 | $0.00 | $637.77 | $114,399.74 |
| 92 | $114,399.74 | $964.81 | $0.00 | $646.83 | $116,011.38 |
| 93 | $116,011.38 | $964.81 | $0.00 | $655.95 | $117,632.14 |
| 94 | $117,632.14 | $964.81 | $0.00 | $665.11 | $119,262.06 |
| 95 | $119,262.06 | $964.81 | $0.00 | $674.33 | $120,901.20 |
| 96 | $120,901.20 | $964.81 | $0.00 | $683.59 | $122,549.60 |
| 97 | $122,549.60 | $964.81 | $0.00 | $692.91 | $124,207.32 |
| 98 | $124,207.32 | $964.81 | $0.00 | $702.29 | $125,874.42 |
| 99 | $125,874.42 | $964.81 | $0.00 | $711.71 | $127,550.94 |
| 100 | $127,550.94 | $964.81 | $0.00 | $721.19 | $129,236.94 |
| 101 | $129,236.94 | $964.81 | $0.00 | $730.72 | $130,932.47 |
| 102 | $130,932.47 | $964.81 | $0.00 | $740.31 | $132,637.59 |
| 103 | $132,637.59 | $964.81 | $0.00 | $749.95 | $134,352.35 |
| 104 | $134,352.35 | $964.81 | $0.00 | $759.65 | $136,076.81 |
| 105 | $136,076.81 | $964.81 | $0.00 | $769.40 | $137,811.02 |
| 106 | $137,811.02 | $964.81 | $0.00 | $779.20 | $139,555.03 |
| 107 | $139,555.03 | $964.81 | $0.00 | $789.06 | $141,308.90 |
| 108 | $141,308.90 | $964.81 | $0.00 | $798.98 | $143,072.69 |
| 109 | $143,072.69 | $964.81 | $0.00 | $808.95 | $144,846.45 |
| 110 | $144,846.45 | $964.81 | $0.00 | $818.98 | $146,630.24 |
| 111 | $146,630.24 | $964.81 | $0.00 | $829.07 | $148,424.12 |
| 112 | $148,424.12 | $964.81 | $0.00 | $839.21 | $150,228.14 |
| 113 | $150,228.14 | $964.81 | $0.00 | $849.41 | $152,042.36 |
| 114 | $152,042.36 | $964.81 | $0.00 | $859.67 | $153,866.84 |
| 115 | $153,866.84 | $964.81 | $0.00 | $869.99 | $155,701.64 |
| 116 | $155,701.64 | $964.81 | $0.00 | $880.36 | $157,546.81 |
| 117 | $157,546.81 | $964.81 | $0.00 | $890.79 | $159,402.41 |
| 118 | $159,402.41 | $964.81 | $0.00 | $901.28 | $161,268.50 |
| 119 | $161,268.50 | $964.81 | $0.00 | $911.84 | $163,145.15 |
| 120 | $163,145.15 | $964.81 | $0.00 | $922.45 | $165,032.41 |
| 121 | $165,032.41 | $964.81 | $0.00 | $933.12 | $166,930.34 |
| 122 | $166,930.34 | $964.81 | $0.00 | $943.85 | $168,839.00 |
| 123 | $168,839.00 | $964.81 | $0.00 | $954.64 | $170,758.45 |
| 124 | $170,758.45 | $964.81 | $0.00 | $965.49 | $172,688.75 |
| 125 | $172,688.75 | $964.81 | $0.00 | $976.41 | $174,629.97 |
| 126 | $174,629.97 | $964.81 | $0.00 | $987.38 | $176,582.16 |
| 127 | $176,582.16 | $964.81 | $0.00 | $998.42 | $178,545.39 |
| 128 | $178,545.39 | $964.81 | $0.00 | $1,009.52 | $180,519.72 |
| 129 | $180,519.72 | $964.81 | $0.00 | $1,020.68 | $182,505.21 |
| 130 | $182,505.21 | $964.81 | $0.00 | $1,031.91 | $184,501.93 |
| 131 | $184,501.93 | $964.81 | $0.00 | $1,043.20 | $186,509.94 |
| 132 | $186,509.94 | $964.81 | $0.00 | $1,054.55 | $188,529.30 |
| 133 | $188,529.30 | $964.81 | $0.00 | $1,065.97 | $190,560.08 |
| 134 | $190,560.08 | $964.81 | $0.00 | $1,077.45 | $192,602.34 |
| 135 | $192,602.34 | $964.81 | $0.00 | $1,089.00 | $194,656.15 |
| 136 | $194,656.15 | $964.81 | $0.00 | $1,100.61 | $196,721.57 |
| 137 | $196,721.57 | $964.81 | $0.00 | $1,112.29 | $198,798.67 |
| 138 | $198,798.67 | $964.81 | $0.00 | $1,124.04 | $200,887.52 |
| 139 | $200,887.52 | $964.81 | $0.00 | $1,135.85 | $202,988.18 |
| 140 | $202,988.18 | $964.81 | $0.00 | $1,147.72 | $205,100.71 |
| 141 | $205,100.71 | $964.81 | $0.00 | $1,159.67 | $207,225.19 |
| 142 | $207,225.19 | $964.81 | $0.00 | $1,171.68 | $209,361.68 |
| 143 | $209,361.68 | $964.81 | $0.00 | $1,183.76 | $211,510.25 |
| 144 | $211,510.25 | $964.81 | $0.00 | $1,195.91 | $213,670.97 |
| 145 | $213,670.97 | $964.81 | $0.00 | $1,208.13 | $215,843.91 |
| 146 | $215,843.91 | $964.81 | $0.00 | $1,220.41 | $218,029.13 |
| 147 | $218,029.13 | $964.81 | $0.00 | $1,232.77 | $220,226.71 |
| 148 | $220,226.71 | $964.81 | $0.00 | $1,245.19 | $222,436.71 |
| 149 | $222,436.71 | $964.81 | $0.00 | $1,257.69 | $224,659.21 |
| 150 | $224,659.21 | $964.81 | $0.00 | $1,270.26 | $226,894.28 |
| 151 | $226,894.28 | $964.81 | $0.00 | $1,282.89 | $229,141.98 |
| 152 | $229,141.98 | $964.81 | $0.00 | $1,295.60 | $231,402.39 |
| 153 | $231,402.39 | $964.81 | $0.00 | $1,308.38 | $233,675.58 |
| 154 | $233,675.58 | $964.81 | $0.00 | $1,321.24 | $235,961.63 |
| 155 | $235,961.63 | $964.81 | $0.00 | $1,334.16 | $238,260.60 |
| 156 | $238,260.60 | $964.81 | $0.00 | $1,347.16 | $240,572.57 |
| 157 | $240,572.57 | $964.81 | $0.00 | $1,360.23 | $242,897.61 |
| 158 | $242,897.61 | $964.81 | $0.00 | $1,373.38 | $245,235.80 |
| 159 | $245,235.80 | $964.81 | $0.00 | $1,386.60 | $247,587.21 |
| 160 | $247,587.21 | $964.81 | $0.00 | $1,399.89 | $249,951.91 |
| 161 | $249,951.91 | $964.81 | $0.00 | $1,413.26 | $252,329.98 |
| 162 | $252,329.98 | $964.81 | $0.00 | $1,426.71 | $254,721.50 |
| 163 | $254,721.50 | $964.81 | $0.00 | $1,440.23 | $257,126.54 |
| 164 | $257,126.54 | $964.81 | $0.00 | $1,453.83 | $259,545.18 |
| 165 | $259,545.18 | $964.81 | $0.00 | $1,467.51 | $261,977.50 |
| 166 | $261,977.50 | $964.81 | $0.00 | $1,481.26 | $264,423.57 |
| 167 | $264,423.57 | $964.81 | $0.00 | $1,495.09 | $266,883.47 |
| 168 | $266,883.47 | $964.81 | $0.00 | $1,509.00 | $269,357.28 |
| 169 | $269,357.28 | $964.81 | $0.00 | $1,522.99 | $271,845.08 |
| 170 | $271,845.08 | $964.81 | $0.00 | $1,537.05 | $274,346.94 |
| 171 | $274,346.94 | $964.81 | $0.00 | $1,551.20 | $276,862.95 |
| 172 | $276,862.95 | $964.81 | $0.00 | $1,565.42 | $279,393.18 |
| 173 | $279,393.18 | $964.81 | $0.00 | $1,579.73 | $281,937.72 |
| 174 | $281,937.72 | $964.81 | $0.00 | $1,594.12 | $284,496.65 |
| 175 | $284,496.65 | $964.81 | $0.00 | $1,608.59 | $287,070.05 |
| 176 | $287,070.05 | $964.81 | $0.00 | $1,623.14 | $289,658.00 |
| 177 | $289,658.00 | $964.81 | $0.00 | $1,637.77 | $292,260.58 |
| 178 | $292,260.58 | $964.81 | $0.00 | $1,652.48 | $294,877.87 |
| 179 | $294,877.87 | $964.81 | $0.00 | $1,667.28 | $297,509.96 |
| 180 | $297,509.96 | $964.81 | $0.00 | $1,682.16 | $300,156.93 |
| 181 | $300,156.93 | $964.81 | $0.00 | $1,697.13 | $302,818.87 |
| 182 | $302,818.87 | $964.81 | $0.00 | $1,712.18 | $305,495.86 |
| 183 | $305,495.86 | $964.81 | $0.00 | $1,727.32 | $308,187.99 |
| 184 | $308,187.99 | $964.81 | $0.00 | $1,742.54 | $310,895.34 |
| 185 | $310,895.34 | $964.81 | $0.00 | $1,757.85 | $313,618.00 |
| 186 | $313,618.00 | $964.81 | $0.00 | $1,773.24 | $316,356.05 |
| 187 | $316,356.05 | $964.81 | $0.00 | $1,788.72 | $319,109.58 |
| 188 | $319,109.58 | $964.81 | $0.00 | $1,804.29 | $321,878.68 |
| 189 | $321,878.68 | $964.81 | $0.00 | $1,819.95 | $324,663.44 |
| 190 | $324,663.44 | $964.81 | $0.00 | $1,835.69 | $327,463.94 |
| 191 | $327,463.94 | $964.81 | $0.00 | $1,851.53 | $330,280.28 |
| 192 | $330,280.28 | $964.81 | $0.00 | $1,867.45 | $333,112.54 |
| 193 | $333,112.54 | $964.81 | $0.00 | $1,883.47 | $335,960.82 |
| 194 | $335,960.82 | $964.81 | $0.00 | $1,899.57 | $338,825.20 |
| 195 | $338,825.20 | $964.81 | $0.00 | $1,915.77 | $341,705.78 |
| 196 | $341,705.78 | $964.81 | $0.00 | $1,932.05 | $344,602.64 |
| 197 | $344,602.64 | $964.81 | $0.00 | $1,948.43 | $347,515.88 |
| 198 | $347,515.88 | $964.81 | $0.00 | $1,964.91 | $350,445.60 |
| 199 | $350,445.60 | $964.81 | $0.00 | $1,981.47 | $353,391.88 |
| 200 | $353,391.88 | $964.81 | $0.00 | $1,998.13 | $356,354.82 |
| 201 | $356,354.82 | $964.81 | $0.00 | $2,014.88 | $359,334.51 |
| 202 | $359,334.51 | $964.81 | $0.00 | $2,031.73 | $362,331.05 |
| 203 | $362,331.05 | $964.81 | $0.00 | $2,048.67 | $365,344.53 |
| 204 | $365,344.53 | $964.81 | $0.00 | $2,065.71 | $368,375.05 |
| 205 | $368,375.05 | $964.81 | $0.00 | $2,082.85 | $371,422.71 |
| 206 | $371,422.71 | $964.81 | $0.00 | $2,100.08 | $374,487.60 |
| 207 | $374,487.60 | $964.81 | $0.00 | $2,117.41 | $377,569.82 |
| 208 | $377,569.82 | $964.81 | $0.00 | $2,134.83 | $380,669.46 |
| 209 | $380,669.46 | $964.81 | $0.00 | $2,152.36 | $383,786.63 |
| 210 | $383,786.63 | $964.81 | $0.00 | $2,169.99 | $386,921.43 |
| 211 | $386,921.43 | $964.81 | $0.00 | $2,187.71 | $390,073.95 |
| 212 | $390,073.95 | $964.81 | $0.00 | $2,205.53 | $393,244.29 |
| 213 | $393,244.29 | $964.81 | $0.00 | $2,223.46 | $396,432.56 |
| 214 | $396,432.56 | $964.81 | $0.00 | $2,241.49 | $399,638.86 |
| 215 | $399,638.86 | $964.81 | $0.00 | $2,259.62 | $402,863.29 |
| 216 | $402,863.29 | $964.81 | $0.00 | $2,277.85 | $406,105.95 |
| 217 | $406,105.95 | $964.81 | $109,979.62 | $2,296.18 | $299,387.32 |
| 218 | $299,387.32 | $964.81 | $0.00 | $1,692.78 | $302,044.91 |
| 219 | $302,044.91 | $964.81 | $0.00 | $1,707.81 | $304,717.53 |
| 220 | $304,717.53 | $964.81 | $0.00 | $1,722.92 | $307,405.26 |
| 221 | $307,405.26 | $964.81 | $0.00 | $1,738.11 | $310,108.18 |
| 222 | $310,108.18 | $964.81 | $0.00 | $1,753.40 | $312,826.39 |
| 223 | $312,826.39 | $964.81 | $0.00 | $1,768.77 | $315,559.97 |
| 224 | $315,559.97 | $964.81 | $0.00 | $1,784.22 | $318,309.00 |
| 225 | $318,309.00 | $964.81 | $0.00 | $1,799.77 | $321,073.58 |
| 226 | $321,073.58 | $964.81 | $0.00 | $1,815.40 | $323,853.79 |
| 227 | $323,853.79 | $964.81 | $0.00 | $1,831.12 | $326,649.72 |
| 228 | $326,649.72 | $964.81 | $0.00 | $1,846.93 | $329,461.46 |
| 229 | $329,461.46 | $964.81 | $117,678.19 | $1,862.82 | $214,610.90 |
| 230 | $214,610.90 | $964.81 | $0.00 | $1,213.44 | $216,789.15 |
| 231 | $216,789.15 | $964.81 | $0.00 | $1,225.76 | $218,979.72 |
| 232 | $218,979.72 | $964.81 | $0.00 | $1,238.14 | $221,182.67 |
| 233 | $221,182.67 | $964.81 | $0.00 | $1,250.60 | $223,398.08 |
| 234 | $223,398.08 | $964.81 | $0.00 | $1,263.13 | $225,626.02 |
| 235 | $225,626.02 | $964.81 | $0.00 | $1,275.72 | $227,866.55 |
| 236 | $227,866.55 | $964.81 | $0.00 | $1,288.39 | $230,119.75 |
| 237 | $230,119.75 | $964.81 | $0.00 | $1,301.13 | $232,385.69 |
| 238 | $232,385.69 | $964.81 | $0.00 | $1,313.94 | $234,664.44 |
| 239 | $234,664.44 | $964.81 | $0.00 | $1,326.83 | $236,956.08 |
| 240 | $236,956.08 | $964.81 | $0.00 | $1,339.78 | $239,260.67 |
| 241 | $239,260.67 | $964.81 | $125,915.66 | $1,352.81 | $115,662.63 |
| 242 | $115,662.63 | $964.81 | $0.00 | $653.97 | $117,281.41 |
| 243 | $117,281.41 | $964.81 | $0.00 | $663.13 | $118,909.35 |
| 244 | $118,909.35 | $964.81 | $0.00 | $672.33 | $120,546.49 |
| 245 | $120,546.49 | $964.81 | $0.00 | $681.59 | $122,192.89 |
| 246 | $122,192.89 | $964.81 | $0.00 | $690.90 | $123,848.60 |
| 247 | $123,848.60 | $964.81 | $0.00 | $700.26 | $125,513.67 |
| 248 | $125,513.67 | $964.81 | $0.00 | $709.67 | $127,188.15 |
| 249 | $127,188.15 | $964.81 | $0.00 | $719.14 | $128,872.10 |
| 250 | $128,872.10 | $964.81 | $0.00 | $728.66 | $130,565.57 |
| 251 | $130,565.57 | $964.81 | $0.00 | $738.24 | $132,268.62 |
| 252 | $132,268.62 | $964.81 | $0.00 | $747.87 | $133,981.30 |
| 253 | $133,981.30 | $0.00 | $134,729.76 | $757.55 | $9.09 |