Hello everyone,
I need help with an FV function on an excel worksheet. It has me really confused because I dont know where the values go or which ones to put into the function..but anyhow here is the question.
Assuming that the term begins on August 15 each year, calculate the future value of the amount of money that the couple will withdraw in each of the four years to pay for Tyler's education. Place the estimates into cells G28, G30, G32, and G34 as negative cash flows. (use the FV function along with the current cost of education and the estimated inflation rate to determine the future annual cost of education for the couple.)
THANKS ALOT FOR THE HELP!!
<tbody>
[TD="align: center"]1
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]2
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]Projected Payments
[/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: center"]3
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #FDE9D9, align: center"]Year
[/TD]
[TD="bgcolor: #FDE9D9, align: center"]Status
[/TD]
[TD="bgcolor: #FDE9D9, align: center"]Date
[/TD]
[TD="bgcolor: #FDE9D9, align: center"]Deposits and Withdrawals
[/TD]
[TD="align: center"]4
[/TD]
[TD="bgcolor: #FDE9D9"]Annual Interest Rate
[/TD]
[TD="align: right"]6.0%
[/TD]
[TD="align: right"][/TD]
[TD="align: center"]1
[/TD]
[TD="align: center"]Age 11
[/TD]
[TD="align: right"]1/10/2013
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]5
[/TD]
[TD="bgcolor: #FDE9D9"]Annual Deposit
[/TD]
[TD="align: right"] $ 6,500.00
[/TD]
[TD="align: right"][/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: right"]3/15/2013
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]6
[/TD]
[TD="bgcolor: #FDE9D9"]Birthday and Holiday Gifts
[/TD]
[TD="align: right"] $ 200.00
[/TD]
[TD="align: right"][/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: right"]12/25/2013
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]7
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2F2F2, align: center"]2
[/TD]
[TD="bgcolor: #F2F2F2, align: center"]Age 12
[/TD]
[TD="align: right"]1/10/2014
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]8
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="align: right"]3/15/2014
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]9
[/TD]
[TD="bgcolor: #FDE9D9"]Years Until College
[/TD]
[TD="align: right"]8
[/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="align: right"]12/25/2014
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]10
[/TD]
[TD="bgcolor: #FDE9D9"]Current Cost of College
[/TD]
[TD="align: right"] $ 15,000.00
[/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6E6E6, align: center"]3
[/TD]
[TD="bgcolor: #E6E6E6, align: center"]Age 13
[/TD]
[TD="align: right"]1/10/2015
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]11
[/TD]
[TD="bgcolor: #FDE9D9"]College Cost Inflation
[/TD]
[TD="align: right"]4.0%
[/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="align: right"]3/15/2015
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]12
[/TD]
[TD="bgcolor: #FDE9D9"]Projected Cost of Four Years of College
[/TD]
[TD="bgcolor: #EEECE1, align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="align: right"]12/25/2015
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]13
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #DADADA, align: center"]4
[/TD]
[TD="bgcolor: #DADADA, align: center"]Age 14
[/TD]
[TD="align: right"]1/10/2016
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]14
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="align: right"]3/15/2016
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]15
[/TD]
[TD="bgcolor: #FDE9D9"]Net Present Value of College Plan
[/TD]
[TD="bgcolor: #EEECE1, align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="align: right"]12/25/2016
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]16
[/TD]
[TD="bgcolor: #FDE9D9"]Plan Will Cover Cost of College
[/TD]
[TD="align: center"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #CECECE, align: center"]5
[/TD]
[TD="bgcolor: #CECECE, align: center"]Age 15
[/TD]
[TD="align: right"]1/10/2017
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]17
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="align: right"]3/15/2017
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]18
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="align: right"]12/25/2017
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]19
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #C2C2C2, align: center"]6
[/TD]
[TD="bgcolor: #C2C2C2, align: center"]Age 16
[/TD]
[TD="align: right"]1/10/2018
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]20
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="align: right"]3/15/2018
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]21
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="align: right"]12/25/2018
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]22
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #BABABA, align: center"]7
[/TD]
[TD="bgcolor: #BABABA, align: center"]Age 17
[/TD]
[TD="align: right"]1/10/2019
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]23
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="align: right"]3/15/2019
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]24
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="align: right"]12/25/2019
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]25
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #AEAEAE, align: center"]8
[/TD]
[TD="bgcolor: #AEAEAE, align: center"]Age 18
[/TD]
[TD="align: right"]1/10/2020
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]26
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="align: right"]3/15/2020
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]27
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="align: right"]6/15/2020
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]28
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2DDDC, align: center"]9
[/TD]
[TD="bgcolor: #F2DDDC, align: center"]Freshman Year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2020
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
[TD="align: center"]29
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2DDDC, align: center"][/TD]
[TD="bgcolor: #F2DDDC, align: center"][/TD]
[TD="align: right"]1/10/2021
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]30
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6B9B8, align: center"]10
[/TD]
[TD="bgcolor: #E6B9B8, align: center"]Sophmore Year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2021
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
[TD="align: center"]31
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6B9B8, align: center"][/TD]
[TD="bgcolor: #E6B9B8, align: center"][/TD]
[TD="align: right"]1/10/2022
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]32
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #D99795, align: center"]11
[/TD]
[TD="bgcolor: #D99795, align: center"]Junion year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2022
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
[TD="align: center"]33
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #D99795, align: center"][/TD]
[TD="bgcolor: #D99795, align: center"][/TD]
[TD="align: right"]1/10/2023
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]34
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #953735, align: center"]12
[/TD]
[TD="bgcolor: #953735, align: center"]Senior Year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2023
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
</tbody>
I need help with an FV function on an excel worksheet. It has me really confused because I dont know where the values go or which ones to put into the function..but anyhow here is the question.
Assuming that the term begins on August 15 each year, calculate the future value of the amount of money that the couple will withdraw in each of the four years to pay for Tyler's education. Place the estimates into cells G28, G30, G32, and G34 as negative cash flows. (use the FV function along with the current cost of education and the estimated inflation rate to determine the future annual cost of education for the couple.)
THANKS ALOT FOR THE HELP!!
A | B | C | D | E | F | G | |
---|---|---|---|---|---|---|---|
Savings Account | |||||||
College Projections | |||||||
Conclusion | |||||||
<tbody>
[TD="align: center"]1
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]2
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]Projected Payments
[/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: center"]3
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #FDE9D9, align: center"]Year
[/TD]
[TD="bgcolor: #FDE9D9, align: center"]Status
[/TD]
[TD="bgcolor: #FDE9D9, align: center"]Date
[/TD]
[TD="bgcolor: #FDE9D9, align: center"]Deposits and Withdrawals
[/TD]
[TD="align: center"]4
[/TD]
[TD="bgcolor: #FDE9D9"]Annual Interest Rate
[/TD]
[TD="align: right"]6.0%
[/TD]
[TD="align: right"][/TD]
[TD="align: center"]1
[/TD]
[TD="align: center"]Age 11
[/TD]
[TD="align: right"]1/10/2013
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]5
[/TD]
[TD="bgcolor: #FDE9D9"]Annual Deposit
[/TD]
[TD="align: right"] $ 6,500.00
[/TD]
[TD="align: right"][/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: right"]3/15/2013
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]6
[/TD]
[TD="bgcolor: #FDE9D9"]Birthday and Holiday Gifts
[/TD]
[TD="align: right"] $ 200.00
[/TD]
[TD="align: right"][/TD]
[TD="align: center"][/TD]
[TD="align: center"][/TD]
[TD="align: right"]12/25/2013
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]7
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2F2F2, align: center"]2
[/TD]
[TD="bgcolor: #F2F2F2, align: center"]Age 12
[/TD]
[TD="align: right"]1/10/2014
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]8
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="align: right"]3/15/2014
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]9
[/TD]
[TD="bgcolor: #FDE9D9"]Years Until College
[/TD]
[TD="align: right"]8
[/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="bgcolor: #F2F2F2, align: center"][/TD]
[TD="align: right"]12/25/2014
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]10
[/TD]
[TD="bgcolor: #FDE9D9"]Current Cost of College
[/TD]
[TD="align: right"] $ 15,000.00
[/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6E6E6, align: center"]3
[/TD]
[TD="bgcolor: #E6E6E6, align: center"]Age 13
[/TD]
[TD="align: right"]1/10/2015
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]11
[/TD]
[TD="bgcolor: #FDE9D9"]College Cost Inflation
[/TD]
[TD="align: right"]4.0%
[/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="align: right"]3/15/2015
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]12
[/TD]
[TD="bgcolor: #FDE9D9"]Projected Cost of Four Years of College
[/TD]
[TD="bgcolor: #EEECE1, align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="bgcolor: #E6E6E6, align: center"][/TD]
[TD="align: right"]12/25/2015
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]13
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #DADADA, align: center"]4
[/TD]
[TD="bgcolor: #DADADA, align: center"]Age 14
[/TD]
[TD="align: right"]1/10/2016
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]14
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="align: right"]3/15/2016
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]15
[/TD]
[TD="bgcolor: #FDE9D9"]Net Present Value of College Plan
[/TD]
[TD="bgcolor: #EEECE1, align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="bgcolor: #DADADA, align: center"][/TD]
[TD="align: right"]12/25/2016
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]16
[/TD]
[TD="bgcolor: #FDE9D9"]Plan Will Cover Cost of College
[/TD]
[TD="align: center"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #CECECE, align: center"]5
[/TD]
[TD="bgcolor: #CECECE, align: center"]Age 15
[/TD]
[TD="align: right"]1/10/2017
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]17
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="align: right"]3/15/2017
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]18
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="bgcolor: #CECECE, align: center"][/TD]
[TD="align: right"]12/25/2017
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]19
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #C2C2C2, align: center"]6
[/TD]
[TD="bgcolor: #C2C2C2, align: center"]Age 16
[/TD]
[TD="align: right"]1/10/2018
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]20
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="align: right"]3/15/2018
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]21
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="bgcolor: #C2C2C2, align: center"][/TD]
[TD="align: right"]12/25/2018
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]22
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #BABABA, align: center"]7
[/TD]
[TD="bgcolor: #BABABA, align: center"]Age 17
[/TD]
[TD="align: right"]1/10/2019
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]23
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="align: right"]3/15/2019
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]24
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="bgcolor: #BABABA, align: center"][/TD]
[TD="align: right"]12/25/2019
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]25
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #AEAEAE, align: center"]8
[/TD]
[TD="bgcolor: #AEAEAE, align: center"]Age 18
[/TD]
[TD="align: right"]1/10/2020
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]26
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="align: right"]3/15/2020
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]27
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="bgcolor: #AEAEAE, align: center"][/TD]
[TD="align: right"]6/15/2020
[/TD]
[TD="align: right"]100.00
[/TD]
[TD="align: center"]28
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2DDDC, align: center"]9
[/TD]
[TD="bgcolor: #F2DDDC, align: center"]Freshman Year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2020
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
[TD="align: center"]29
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #F2DDDC, align: center"][/TD]
[TD="bgcolor: #F2DDDC, align: center"][/TD]
[TD="align: right"]1/10/2021
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]30
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6B9B8, align: center"]10
[/TD]
[TD="bgcolor: #E6B9B8, align: center"]Sophmore Year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2021
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
[TD="align: center"]31
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #E6B9B8, align: center"][/TD]
[TD="bgcolor: #E6B9B8, align: center"][/TD]
[TD="align: right"]1/10/2022
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]32
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #D99795, align: center"]11
[/TD]
[TD="bgcolor: #D99795, align: center"]Junion year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2022
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
[TD="align: center"]33
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #D99795, align: center"][/TD]
[TD="bgcolor: #D99795, align: center"][/TD]
[TD="align: right"]1/10/2023
[/TD]
[TD="align: right"]6,500.00
[/TD]
[TD="align: center"]34
[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="bgcolor: #953735, align: center"]12
[/TD]
[TD="bgcolor: #953735, align: center"]Senior Year
[/TD]
[TD="bgcolor: #D8D8D8, align: right"]8/15/2023
[/TD]
[TD="bgcolor: #D8D8D8, align: right"][/TD]
</tbody>