| Estimated Annual Cost in 2042 | $108,026 |
| Monthly savings required | $854 |
How much will it cost to send your child to University of Northern Colorado in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $432,103.11 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $853.75 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 | $28,794.00 |
| 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 University of Northern Colorado in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $853.75 | $0.00 | $0.00 | $853.75 |
| 2 | $853.75 | $853.75 | $0.00 | $4.83 | $1,712.33 |
| 3 | $1,712.33 | $853.75 | $0.00 | $9.68 | $2,575.76 |
| 4 | $2,575.76 | $853.75 | $0.00 | $14.56 | $3,444.07 |
| 5 | $3,444.07 | $853.75 | $0.00 | $19.47 | $4,317.29 |
| 6 | $4,317.29 | $853.75 | $0.00 | $24.41 | $5,195.45 |
| 7 | $5,195.45 | $853.75 | $0.00 | $29.38 | $6,078.58 |
| 8 | $6,078.58 | $853.75 | $0.00 | $34.37 | $6,966.70 |
| 9 | $6,966.70 | $853.75 | $0.00 | $39.39 | $7,859.84 |
| 10 | $7,859.84 | $853.75 | $0.00 | $44.44 | $8,758.03 |
| 11 | $8,758.03 | $853.75 | $0.00 | $49.52 | $9,661.30 |
| 12 | $9,661.30 | $853.75 | $0.00 | $54.63 | $10,569.68 |
| 13 | $10,569.68 | $853.75 | $0.00 | $59.76 | $11,483.19 |
| 14 | $11,483.19 | $853.75 | $0.00 | $64.93 | $12,401.87 |
| 15 | $12,401.87 | $853.75 | $0.00 | $70.12 | $13,325.74 |
| 16 | $13,325.74 | $853.75 | $0.00 | $75.35 | $14,254.84 |
| 17 | $14,254.84 | $853.75 | $0.00 | $80.60 | $15,189.19 |
| 18 | $15,189.19 | $853.75 | $0.00 | $85.88 | $16,128.82 |
| 19 | $16,128.82 | $853.75 | $0.00 | $91.19 | $17,073.76 |
| 20 | $17,073.76 | $853.75 | $0.00 | $96.54 | $18,024.05 |
| 21 | $18,024.05 | $853.75 | $0.00 | $101.91 | $18,979.71 |
| 22 | $18,979.71 | $853.75 | $0.00 | $107.31 | $19,940.77 |
| 23 | $19,940.77 | $853.75 | $0.00 | $112.75 | $20,907.27 |
| 24 | $20,907.27 | $853.75 | $0.00 | $118.21 | $21,879.23 |
| 25 | $21,879.23 | $853.75 | $0.00 | $123.71 | $22,856.69 |
| 26 | $22,856.69 | $853.75 | $0.00 | $129.24 | $23,839.68 |
| 27 | $23,839.68 | $853.75 | $0.00 | $134.79 | $24,828.22 |
| 28 | $24,828.22 | $853.75 | $0.00 | $140.38 | $25,822.35 |
| 29 | $25,822.35 | $853.75 | $0.00 | $146.00 | $26,822.10 |
| 30 | $26,822.10 | $853.75 | $0.00 | $151.66 | $27,827.51 |
| 31 | $27,827.51 | $853.75 | $0.00 | $157.34 | $28,838.60 |
| 32 | $28,838.60 | $853.75 | $0.00 | $163.06 | $29,855.41 |
| 33 | $29,855.41 | $853.75 | $0.00 | $168.81 | $30,877.97 |
| 34 | $30,877.97 | $853.75 | $0.00 | $174.59 | $31,906.31 |
| 35 | $31,906.31 | $853.75 | $0.00 | $180.40 | $32,940.46 |
| 36 | $32,940.46 | $853.75 | $0.00 | $186.25 | $33,980.46 |
| 37 | $33,980.46 | $853.75 | $0.00 | $192.13 | $35,026.34 |
| 38 | $35,026.34 | $853.75 | $0.00 | $198.04 | $36,078.13 |
| 39 | $36,078.13 | $853.75 | $0.00 | $203.99 | $37,135.87 |
| 40 | $37,135.87 | $853.75 | $0.00 | $209.97 | $38,199.59 |
| 41 | $38,199.59 | $853.75 | $0.00 | $215.99 | $39,269.33 |
| 42 | $39,269.33 | $853.75 | $0.00 | $222.03 | $40,345.11 |
| 43 | $40,345.11 | $853.75 | $0.00 | $228.12 | $41,426.98 |
| 44 | $41,426.98 | $853.75 | $0.00 | $234.23 | $42,514.96 |
| 45 | $42,514.96 | $853.75 | $0.00 | $240.39 | $43,609.10 |
| 46 | $43,609.10 | $853.75 | $0.00 | $246.57 | $44,709.42 |
| 47 | $44,709.42 | $853.75 | $0.00 | $252.79 | $45,815.96 |
| 48 | $45,815.96 | $853.75 | $0.00 | $259.05 | $46,928.76 |
| 49 | $46,928.76 | $853.75 | $0.00 | $265.34 | $48,047.85 |
| 50 | $48,047.85 | $853.75 | $0.00 | $271.67 | $49,173.27 |
| 51 | $49,173.27 | $853.75 | $0.00 | $278.03 | $50,305.05 |
| 52 | $50,305.05 | $853.75 | $0.00 | $284.43 | $51,443.23 |
| 53 | $51,443.23 | $853.75 | $0.00 | $290.87 | $52,587.85 |
| 54 | $52,587.85 | $853.75 | $0.00 | $297.34 | $53,738.94 |
| 55 | $53,738.94 | $853.75 | $0.00 | $303.85 | $54,896.54 |
| 56 | $54,896.54 | $853.75 | $0.00 | $310.39 | $56,060.68 |
| 57 | $56,060.68 | $853.75 | $0.00 | $316.98 | $57,231.41 |
| 58 | $57,231.41 | $853.75 | $0.00 | $323.59 | $58,408.75 |
| 59 | $58,408.75 | $853.75 | $0.00 | $330.25 | $59,592.75 |
| 60 | $59,592.75 | $853.75 | $0.00 | $336.95 | $60,783.45 |
| 61 | $60,783.45 | $853.75 | $0.00 | $343.68 | $61,980.88 |
| 62 | $61,980.88 | $853.75 | $0.00 | $350.45 | $63,185.08 |
| 63 | $63,185.08 | $853.75 | $0.00 | $357.26 | $64,396.09 |
| 64 | $64,396.09 | $853.75 | $0.00 | $364.10 | $65,613.94 |
| 65 | $65,613.94 | $853.75 | $0.00 | $370.99 | $66,838.68 |
| 66 | $66,838.68 | $853.75 | $0.00 | $377.92 | $68,070.35 |
| 67 | $68,070.35 | $853.75 | $0.00 | $384.88 | $69,308.98 |
| 68 | $69,308.98 | $853.75 | $0.00 | $391.88 | $70,554.61 |
| 69 | $70,554.61 | $853.75 | $0.00 | $398.93 | $71,807.29 |
| 70 | $71,807.29 | $853.75 | $0.00 | $406.01 | $73,067.05 |
| 71 | $73,067.05 | $853.75 | $0.00 | $413.13 | $74,333.93 |
| 72 | $74,333.93 | $853.75 | $0.00 | $420.29 | $75,607.97 |
| 73 | $75,607.97 | $853.75 | $0.00 | $427.50 | $76,889.22 |
| 74 | $76,889.22 | $853.75 | $0.00 | $434.74 | $78,177.71 |
| 75 | $78,177.71 | $853.75 | $0.00 | $442.03 | $79,473.49 |
| 76 | $79,473.49 | $853.75 | $0.00 | $449.35 | $80,776.59 |
| 77 | $80,776.59 | $853.75 | $0.00 | $456.72 | $82,087.06 |
| 78 | $82,087.06 | $853.75 | $0.00 | $464.13 | $83,404.94 |
| 79 | $83,404.94 | $853.75 | $0.00 | $471.58 | $84,730.27 |
| 80 | $84,730.27 | $853.75 | $0.00 | $479.08 | $86,063.10 |
| 81 | $86,063.10 | $853.75 | $0.00 | $486.61 | $87,403.46 |
| 82 | $87,403.46 | $853.75 | $0.00 | $494.19 | $88,751.40 |
| 83 | $88,751.40 | $853.75 | $0.00 | $501.81 | $90,106.96 |
| 84 | $90,106.96 | $853.75 | $0.00 | $509.48 | $91,470.19 |
| 85 | $91,470.19 | $853.75 | $0.00 | $517.19 | $92,841.13 |
| 86 | $92,841.13 | $853.75 | $0.00 | $524.94 | $94,219.82 |
| 87 | $94,219.82 | $853.75 | $0.00 | $532.73 | $95,606.30 |
| 88 | $95,606.30 | $853.75 | $0.00 | $540.57 | $97,000.62 |
| 89 | $97,000.62 | $853.75 | $0.00 | $548.46 | $98,402.83 |
| 90 | $98,402.83 | $853.75 | $0.00 | $556.38 | $99,812.96 |
| 91 | $99,812.96 | $853.75 | $0.00 | $564.36 | $101,231.07 |
| 92 | $101,231.07 | $853.75 | $0.00 | $572.38 | $102,657.20 |
| 93 | $102,657.20 | $853.75 | $0.00 | $580.44 | $104,091.39 |
| 94 | $104,091.39 | $853.75 | $0.00 | $588.55 | $105,533.69 |
| 95 | $105,533.69 | $853.75 | $0.00 | $596.70 | $106,984.14 |
| 96 | $106,984.14 | $853.75 | $0.00 | $604.90 | $108,442.79 |
| 97 | $108,442.79 | $853.75 | $0.00 | $613.15 | $109,909.69 |
| 98 | $109,909.69 | $853.75 | $0.00 | $621.45 | $111,384.89 |
| 99 | $111,384.89 | $853.75 | $0.00 | $629.79 | $112,868.43 |
| 100 | $112,868.43 | $853.75 | $0.00 | $638.17 | $114,360.35 |
| 101 | $114,360.35 | $853.75 | $0.00 | $646.61 | $115,860.71 |
| 102 | $115,860.71 | $853.75 | $0.00 | $655.09 | $117,369.55 |
| 103 | $117,369.55 | $853.75 | $0.00 | $663.62 | $118,886.92 |
| 104 | $118,886.92 | $853.75 | $0.00 | $672.20 | $120,412.87 |
| 105 | $120,412.87 | $853.75 | $0.00 | $680.83 | $121,947.45 |
| 106 | $121,947.45 | $853.75 | $0.00 | $689.51 | $123,490.71 |
| 107 | $123,490.71 | $853.75 | $0.00 | $698.23 | $125,042.69 |
| 108 | $125,042.69 | $853.75 | $0.00 | $707.01 | $126,603.45 |
| 109 | $126,603.45 | $853.75 | $0.00 | $715.83 | $128,173.03 |
| 110 | $128,173.03 | $853.75 | $0.00 | $724.71 | $129,751.49 |
| 111 | $129,751.49 | $853.75 | $0.00 | $733.63 | $131,338.87 |
| 112 | $131,338.87 | $853.75 | $0.00 | $742.61 | $132,935.23 |
| 113 | $132,935.23 | $853.75 | $0.00 | $751.64 | $134,540.62 |
| 114 | $134,540.62 | $853.75 | $0.00 | $760.71 | $136,155.08 |
| 115 | $136,155.08 | $853.75 | $0.00 | $769.84 | $137,778.67 |
| 116 | $137,778.67 | $853.75 | $0.00 | $779.02 | $139,411.44 |
| 117 | $139,411.44 | $853.75 | $0.00 | $788.25 | $141,053.44 |
| 118 | $141,053.44 | $853.75 | $0.00 | $797.54 | $142,704.73 |
| 119 | $142,704.73 | $853.75 | $0.00 | $806.87 | $144,365.35 |
| 120 | $144,365.35 | $853.75 | $0.00 | $816.26 | $146,035.36 |
| 121 | $146,035.36 | $853.75 | $0.00 | $825.71 | $147,714.82 |
| 122 | $147,714.82 | $853.75 | $0.00 | $835.20 | $149,403.77 |
| 123 | $149,403.77 | $853.75 | $0.00 | $844.75 | $151,102.27 |
| 124 | $151,102.27 | $853.75 | $0.00 | $854.35 | $152,810.37 |
| 125 | $152,810.37 | $853.75 | $0.00 | $864.01 | $154,528.13 |
| 126 | $154,528.13 | $853.75 | $0.00 | $873.72 | $156,255.60 |
| 127 | $156,255.60 | $853.75 | $0.00 | $883.49 | $157,992.84 |
| 128 | $157,992.84 | $853.75 | $0.00 | $893.31 | $159,739.90 |
| 129 | $159,739.90 | $853.75 | $0.00 | $903.19 | $161,496.84 |
| 130 | $161,496.84 | $853.75 | $0.00 | $913.13 | $163,263.72 |
| 131 | $163,263.72 | $853.75 | $0.00 | $923.12 | $165,040.59 |
| 132 | $165,040.59 | $853.75 | $0.00 | $933.16 | $166,827.50 |
| 133 | $166,827.50 | $853.75 | $0.00 | $943.27 | $168,624.52 |
| 134 | $168,624.52 | $853.75 | $0.00 | $953.43 | $170,431.70 |
| 135 | $170,431.70 | $853.75 | $0.00 | $963.65 | $172,249.10 |
| 136 | $172,249.10 | $853.75 | $0.00 | $973.92 | $174,076.77 |
| 137 | $174,076.77 | $853.75 | $0.00 | $984.26 | $175,914.78 |
| 138 | $175,914.78 | $853.75 | $0.00 | $994.65 | $177,763.18 |
| 139 | $177,763.18 | $853.75 | $0.00 | $1,005.10 | $179,622.03 |
| 140 | $179,622.03 | $853.75 | $0.00 | $1,015.61 | $181,491.39 |
| 141 | $181,491.39 | $853.75 | $0.00 | $1,026.18 | $183,371.32 |
| 142 | $183,371.32 | $853.75 | $0.00 | $1,036.81 | $185,261.88 |
| 143 | $185,261.88 | $853.75 | $0.00 | $1,047.50 | $187,163.13 |
| 144 | $187,163.13 | $853.75 | $0.00 | $1,058.25 | $189,075.13 |
| 145 | $189,075.13 | $853.75 | $0.00 | $1,069.06 | $190,997.94 |
| 146 | $190,997.94 | $853.75 | $0.00 | $1,079.93 | $192,931.62 |
| 147 | $192,931.62 | $853.75 | $0.00 | $1,090.86 | $194,876.23 |
| 148 | $194,876.23 | $853.75 | $0.00 | $1,101.86 | $196,831.84 |
| 149 | $196,831.84 | $853.75 | $0.00 | $1,112.92 | $198,798.51 |
| 150 | $198,798.51 | $853.75 | $0.00 | $1,124.04 | $200,776.30 |
| 151 | $200,776.30 | $853.75 | $0.00 | $1,135.22 | $202,765.27 |
| 152 | $202,765.27 | $853.75 | $0.00 | $1,146.46 | $204,765.48 |
| 153 | $204,765.48 | $853.75 | $0.00 | $1,157.77 | $206,777.00 |
| 154 | $206,777.00 | $853.75 | $0.00 | $1,169.15 | $208,799.90 |
| 155 | $208,799.90 | $853.75 | $0.00 | $1,180.58 | $210,834.23 |
| 156 | $210,834.23 | $853.75 | $0.00 | $1,192.09 | $212,880.07 |
| 157 | $212,880.07 | $853.75 | $0.00 | $1,203.65 | $214,937.47 |
| 158 | $214,937.47 | $853.75 | $0.00 | $1,215.29 | $217,006.51 |
| 159 | $217,006.51 | $853.75 | $0.00 | $1,226.99 | $219,087.25 |
| 160 | $219,087.25 | $853.75 | $0.00 | $1,238.75 | $221,179.75 |
| 161 | $221,179.75 | $853.75 | $0.00 | $1,250.58 | $223,284.08 |
| 162 | $223,284.08 | $853.75 | $0.00 | $1,262.48 | $225,400.31 |
| 163 | $225,400.31 | $853.75 | $0.00 | $1,274.45 | $227,528.51 |
| 164 | $227,528.51 | $853.75 | $0.00 | $1,286.48 | $229,668.74 |
| 165 | $229,668.74 | $853.75 | $0.00 | $1,298.58 | $231,821.07 |
| 166 | $231,821.07 | $853.75 | $0.00 | $1,310.75 | $233,985.57 |
| 167 | $233,985.57 | $853.75 | $0.00 | $1,322.99 | $236,162.31 |
| 168 | $236,162.31 | $853.75 | $0.00 | $1,335.30 | $238,351.36 |
| 169 | $238,351.36 | $853.75 | $0.00 | $1,347.67 | $240,552.78 |
| 170 | $240,552.78 | $853.75 | $0.00 | $1,360.12 | $242,766.65 |
| 171 | $242,766.65 | $853.75 | $0.00 | $1,372.64 | $244,993.04 |
| 172 | $244,993.04 | $853.75 | $0.00 | $1,385.23 | $247,232.02 |
| 173 | $247,232.02 | $853.75 | $0.00 | $1,397.89 | $249,483.66 |
| 174 | $249,483.66 | $853.75 | $0.00 | $1,410.62 | $251,748.03 |
| 175 | $251,748.03 | $853.75 | $0.00 | $1,423.42 | $254,025.20 |
| 176 | $254,025.20 | $853.75 | $0.00 | $1,436.30 | $256,315.25 |
| 177 | $256,315.25 | $853.75 | $0.00 | $1,449.24 | $258,618.24 |
| 178 | $258,618.24 | $853.75 | $0.00 | $1,462.27 | $260,934.26 |
| 179 | $260,934.26 | $853.75 | $0.00 | $1,475.36 | $263,263.37 |
| 180 | $263,263.37 | $853.75 | $0.00 | $1,488.53 | $265,605.65 |
| 181 | $265,605.65 | $853.75 | $0.00 | $1,501.77 | $267,961.17 |
| 182 | $267,961.17 | $853.75 | $0.00 | $1,515.09 | $270,330.01 |
| 183 | $270,330.01 | $853.75 | $0.00 | $1,528.49 | $272,712.25 |
| 184 | $272,712.25 | $853.75 | $0.00 | $1,541.95 | $275,107.95 |
| 185 | $275,107.95 | $853.75 | $0.00 | $1,555.50 | $277,517.20 |
| 186 | $277,517.20 | $853.75 | $0.00 | $1,569.12 | $279,940.07 |
| 187 | $279,940.07 | $853.75 | $0.00 | $1,582.82 | $282,376.64 |
| 188 | $282,376.64 | $853.75 | $0.00 | $1,596.60 | $284,826.99 |
| 189 | $284,826.99 | $853.75 | $0.00 | $1,610.45 | $287,291.19 |
| 190 | $287,291.19 | $853.75 | $0.00 | $1,624.39 | $289,769.33 |
| 191 | $289,769.33 | $853.75 | $0.00 | $1,638.40 | $292,261.48 |
| 192 | $292,261.48 | $853.75 | $0.00 | $1,652.49 | $294,767.72 |
| 193 | $294,767.72 | $853.75 | $0.00 | $1,666.66 | $297,288.13 |
| 194 | $297,288.13 | $853.75 | $0.00 | $1,680.91 | $299,822.79 |
| 195 | $299,822.79 | $853.75 | $0.00 | $1,695.24 | $302,371.78 |
| 196 | $302,371.78 | $853.75 | $0.00 | $1,709.65 | $304,935.18 |
| 197 | $304,935.18 | $853.75 | $0.00 | $1,724.15 | $307,513.08 |
| 198 | $307,513.08 | $853.75 | $0.00 | $1,738.72 | $310,105.55 |
| 199 | $310,105.55 | $853.75 | $0.00 | $1,753.38 | $312,712.68 |
| 200 | $312,712.68 | $853.75 | $0.00 | $1,768.12 | $315,334.55 |
| 201 | $315,334.55 | $853.75 | $0.00 | $1,782.95 | $317,971.25 |
| 202 | $317,971.25 | $853.75 | $0.00 | $1,797.86 | $320,622.86 |
| 203 | $320,622.86 | $853.75 | $0.00 | $1,812.85 | $323,289.46 |
| 204 | $323,289.46 | $853.75 | $0.00 | $1,827.93 | $325,971.14 |
| 205 | $325,971.14 | $853.75 | $0.00 | $1,843.09 | $328,667.98 |
| 206 | $328,667.98 | $853.75 | $0.00 | $1,858.34 | $331,380.07 |
| 207 | $331,380.07 | $853.75 | $0.00 | $1,873.67 | $334,107.49 |
| 208 | $334,107.49 | $853.75 | $0.00 | $1,889.09 | $336,850.33 |
| 209 | $336,850.33 | $853.75 | $0.00 | $1,904.60 | $339,608.68 |
| 210 | $339,608.68 | $853.75 | $0.00 | $1,920.20 | $342,382.63 |
| 211 | $342,382.63 | $853.75 | $0.00 | $1,935.88 | $345,172.26 |
| 212 | $345,172.26 | $853.75 | $0.00 | $1,951.65 | $347,977.66 |
| 213 | $347,977.66 | $853.75 | $0.00 | $1,967.52 | $350,798.93 |
| 214 | $350,798.93 | $853.75 | $0.00 | $1,983.47 | $353,636.15 |
| 215 | $353,636.15 | $853.75 | $0.00 | $1,999.51 | $356,489.41 |
| 216 | $356,489.41 | $853.75 | $0.00 | $2,015.64 | $359,358.80 |
| 217 | $359,358.80 | $853.75 | $97,321.77 | $2,031.87 | $264,922.65 |
| 218 | $264,922.65 | $853.75 | $0.00 | $1,497.91 | $267,274.31 |
| 219 | $267,274.31 | $853.75 | $0.00 | $1,511.21 | $269,639.27 |
| 220 | $269,639.27 | $853.75 | $0.00 | $1,524.58 | $272,017.60 |
| 221 | $272,017.60 | $853.75 | $0.00 | $1,538.03 | $274,409.38 |
| 222 | $274,409.38 | $853.75 | $0.00 | $1,551.55 | $276,814.68 |
| 223 | $276,814.68 | $853.75 | $0.00 | $1,565.15 | $279,233.58 |
| 224 | $279,233.58 | $853.75 | $0.00 | $1,578.83 | $281,666.16 |
| 225 | $281,666.16 | $853.75 | $0.00 | $1,592.58 | $284,112.49 |
| 226 | $284,112.49 | $853.75 | $0.00 | $1,606.41 | $286,572.65 |
| 227 | $286,572.65 | $853.75 | $0.00 | $1,620.32 | $289,046.72 |
| 228 | $289,046.72 | $853.75 | $0.00 | $1,634.31 | $291,534.78 |
| 229 | $291,534.78 | $853.75 | $104,134.29 | $1,648.38 | $189,902.62 |
| 230 | $189,902.62 | $853.75 | $0.00 | $1,073.74 | $191,830.11 |
| 231 | $191,830.11 | $853.75 | $0.00 | $1,084.64 | $193,768.50 |
| 232 | $193,768.50 | $853.75 | $0.00 | $1,095.60 | $195,717.85 |
| 233 | $195,717.85 | $853.75 | $0.00 | $1,106.62 | $197,678.22 |
| 234 | $197,678.22 | $853.75 | $0.00 | $1,117.70 | $199,649.67 |
| 235 | $199,649.67 | $853.75 | $0.00 | $1,128.85 | $201,632.27 |
| 236 | $201,632.27 | $853.75 | $0.00 | $1,140.06 | $203,626.08 |
| 237 | $203,626.08 | $853.75 | $0.00 | $1,151.33 | $205,631.16 |
| 238 | $205,631.16 | $853.75 | $0.00 | $1,162.67 | $207,647.58 |
| 239 | $207,647.58 | $853.75 | $0.00 | $1,174.07 | $209,675.40 |
| 240 | $209,675.40 | $853.75 | $0.00 | $1,185.54 | $211,714.69 |
| 241 | $211,714.69 | $853.75 | $111,423.69 | $1,197.07 | $102,341.82 |
| 242 | $102,341.82 | $853.75 | $0.00 | $578.66 | $103,774.23 |
| 243 | $103,774.23 | $853.75 | $0.00 | $586.75 | $105,214.73 |
| 244 | $105,214.73 | $853.75 | $0.00 | $594.90 | $106,663.38 |
| 245 | $106,663.38 | $853.75 | $0.00 | $603.09 | $108,120.22 |
| 246 | $108,120.22 | $853.75 | $0.00 | $611.33 | $109,585.30 |
| 247 | $109,585.30 | $853.75 | $0.00 | $619.61 | $111,058.66 |
| 248 | $111,058.66 | $853.75 | $0.00 | $627.94 | $112,540.35 |
| 249 | $112,540.35 | $853.75 | $0.00 | $636.32 | $114,030.42 |
| 250 | $114,030.42 | $853.75 | $0.00 | $644.74 | $115,528.91 |
| 251 | $115,528.91 | $853.75 | $0.00 | $653.22 | $117,035.88 |
| 252 | $117,035.88 | $853.75 | $0.00 | $661.74 | $118,551.37 |
| 253 | $118,551.37 | $0.00 | $119,223.35 | $670.31 | -$1.67 |