| Estimated Annual Cost in 2042 | $108,461 |
| Monthly savings required | $857 |
How much will it cost to send your child to University of the Southwest in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $433,843.89 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $857.19 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 | $28,910.00 |
| 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 the Southwest in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $857.19 | $0.00 | $0.00 | $857.19 |
| 2 | $857.19 | $857.19 | $0.00 | $4.85 | $1,719.23 |
| 3 | $1,719.23 | $857.19 | $0.00 | $9.72 | $2,586.14 |
| 4 | $2,586.14 | $857.19 | $0.00 | $14.62 | $3,457.95 |
| 5 | $3,457.95 | $857.19 | $0.00 | $19.55 | $4,334.69 |
| 6 | $4,334.69 | $857.19 | $0.00 | $24.51 | $5,216.39 |
| 7 | $5,216.39 | $857.19 | $0.00 | $29.49 | $6,103.07 |
| 8 | $6,103.07 | $857.19 | $0.00 | $34.51 | $6,994.77 |
| 9 | $6,994.77 | $857.19 | $0.00 | $39.55 | $7,891.51 |
| 10 | $7,891.51 | $857.19 | $0.00 | $44.62 | $8,793.32 |
| 11 | $8,793.32 | $857.19 | $0.00 | $49.72 | $9,700.23 |
| 12 | $9,700.23 | $857.19 | $0.00 | $54.85 | $10,612.27 |
| 13 | $10,612.27 | $857.19 | $0.00 | $60.00 | $11,529.46 |
| 14 | $11,529.46 | $857.19 | $0.00 | $65.19 | $12,451.84 |
| 15 | $12,451.84 | $857.19 | $0.00 | $70.40 | $13,379.43 |
| 16 | $13,379.43 | $857.19 | $0.00 | $75.65 | $14,312.27 |
| 17 | $14,312.27 | $857.19 | $0.00 | $80.92 | $15,250.38 |
| 18 | $15,250.38 | $857.19 | $0.00 | $86.23 | $16,193.80 |
| 19 | $16,193.80 | $857.19 | $0.00 | $91.56 | $17,142.55 |
| 20 | $17,142.55 | $857.19 | $0.00 | $96.93 | $18,096.67 |
| 21 | $18,096.67 | $857.19 | $0.00 | $102.32 | $19,056.18 |
| 22 | $19,056.18 | $857.19 | $0.00 | $107.75 | $20,021.12 |
| 23 | $20,021.12 | $857.19 | $0.00 | $113.20 | $20,991.51 |
| 24 | $20,991.51 | $857.19 | $0.00 | $118.69 | $21,967.39 |
| 25 | $21,967.39 | $857.19 | $0.00 | $124.21 | $22,948.79 |
| 26 | $22,948.79 | $857.19 | $0.00 | $129.76 | $23,935.74 |
| 27 | $23,935.74 | $857.19 | $0.00 | $135.34 | $24,928.27 |
| 28 | $24,928.27 | $857.19 | $0.00 | $140.95 | $25,926.41 |
| 29 | $25,926.41 | $857.19 | $0.00 | $146.59 | $26,930.19 |
| 30 | $26,930.19 | $857.19 | $0.00 | $152.27 | $27,939.65 |
| 31 | $27,939.65 | $857.19 | $0.00 | $157.97 | $28,954.81 |
| 32 | $28,954.81 | $857.19 | $0.00 | $163.71 | $29,975.71 |
| 33 | $29,975.71 | $857.19 | $0.00 | $169.49 | $31,002.39 |
| 34 | $31,002.39 | $857.19 | $0.00 | $175.29 | $32,034.87 |
| 35 | $32,034.87 | $857.19 | $0.00 | $181.13 | $33,073.19 |
| 36 | $33,073.19 | $857.19 | $0.00 | $187.00 | $34,117.38 |
| 37 | $34,117.38 | $857.19 | $0.00 | $192.90 | $35,167.47 |
| 38 | $35,167.47 | $857.19 | $0.00 | $198.84 | $36,223.50 |
| 39 | $36,223.50 | $857.19 | $0.00 | $204.81 | $37,285.50 |
| 40 | $37,285.50 | $857.19 | $0.00 | $210.82 | $38,353.51 |
| 41 | $38,353.51 | $857.19 | $0.00 | $216.86 | $39,427.56 |
| 42 | $39,427.56 | $857.19 | $0.00 | $222.93 | $40,507.68 |
| 43 | $40,507.68 | $857.19 | $0.00 | $229.04 | $41,593.91 |
| 44 | $41,593.91 | $857.19 | $0.00 | $235.18 | $42,686.28 |
| 45 | $42,686.28 | $857.19 | $0.00 | $241.35 | $43,784.82 |
| 46 | $43,784.82 | $857.19 | $0.00 | $247.57 | $44,889.58 |
| 47 | $44,889.58 | $857.19 | $0.00 | $253.81 | $46,000.58 |
| 48 | $46,000.58 | $857.19 | $0.00 | $260.09 | $47,117.86 |
| 49 | $47,117.86 | $857.19 | $0.00 | $266.41 | $48,241.46 |
| 50 | $48,241.46 | $857.19 | $0.00 | $272.76 | $49,371.41 |
| 51 | $49,371.41 | $857.19 | $0.00 | $279.15 | $50,507.75 |
| 52 | $50,507.75 | $857.19 | $0.00 | $285.58 | $51,650.52 |
| 53 | $51,650.52 | $857.19 | $0.00 | $292.04 | $52,799.75 |
| 54 | $52,799.75 | $857.19 | $0.00 | $298.54 | $53,955.48 |
| 55 | $53,955.48 | $857.19 | $0.00 | $305.07 | $55,117.74 |
| 56 | $55,117.74 | $857.19 | $0.00 | $311.64 | $56,286.57 |
| 57 | $56,286.57 | $857.19 | $0.00 | $318.25 | $57,462.01 |
| 58 | $57,462.01 | $857.19 | $0.00 | $324.90 | $58,644.10 |
| 59 | $58,644.10 | $857.19 | $0.00 | $331.58 | $59,832.87 |
| 60 | $59,832.87 | $857.19 | $0.00 | $338.30 | $61,028.36 |
| 61 | $61,028.36 | $857.19 | $0.00 | $345.06 | $62,230.61 |
| 62 | $62,230.61 | $857.19 | $0.00 | $351.86 | $63,439.66 |
| 63 | $63,439.66 | $857.19 | $0.00 | $358.70 | $64,655.55 |
| 64 | $64,655.55 | $857.19 | $0.00 | $365.57 | $65,878.31 |
| 65 | $65,878.31 | $857.19 | $0.00 | $372.49 | $67,107.99 |
| 66 | $67,107.99 | $857.19 | $0.00 | $379.44 | $68,344.62 |
| 67 | $68,344.62 | $857.19 | $0.00 | $386.43 | $69,588.24 |
| 68 | $69,588.24 | $857.19 | $0.00 | $393.46 | $70,838.89 |
| 69 | $70,838.89 | $857.19 | $0.00 | $400.53 | $72,096.61 |
| 70 | $72,096.61 | $857.19 | $0.00 | $407.64 | $73,361.44 |
| 71 | $73,361.44 | $857.19 | $0.00 | $414.80 | $74,633.43 |
| 72 | $74,633.43 | $857.19 | $0.00 | $421.99 | $75,912.61 |
| 73 | $75,912.61 | $857.19 | $0.00 | $429.22 | $77,199.02 |
| 74 | $77,199.02 | $857.19 | $0.00 | $436.49 | $78,492.70 |
| 75 | $78,492.70 | $857.19 | $0.00 | $443.81 | $79,793.70 |
| 76 | $79,793.70 | $857.19 | $0.00 | $451.17 | $81,102.06 |
| 77 | $81,102.06 | $857.19 | $0.00 | $458.56 | $82,417.81 |
| 78 | $82,417.81 | $857.19 | $0.00 | $466.00 | $83,741.00 |
| 79 | $83,741.00 | $857.19 | $0.00 | $473.48 | $85,071.67 |
| 80 | $85,071.67 | $857.19 | $0.00 | $481.01 | $86,409.87 |
| 81 | $86,409.87 | $857.19 | $0.00 | $488.57 | $87,755.63 |
| 82 | $87,755.63 | $857.19 | $0.00 | $496.18 | $89,109.00 |
| 83 | $89,109.00 | $857.19 | $0.00 | $503.84 | $90,470.03 |
| 84 | $90,470.03 | $857.19 | $0.00 | $511.53 | $91,838.75 |
| 85 | $91,838.75 | $857.19 | $0.00 | $519.27 | $93,215.21 |
| 86 | $93,215.21 | $857.19 | $0.00 | $527.05 | $94,599.45 |
| 87 | $94,599.45 | $857.19 | $0.00 | $534.88 | $95,991.52 |
| 88 | $95,991.52 | $857.19 | $0.00 | $542.75 | $97,391.46 |
| 89 | $97,391.46 | $857.19 | $0.00 | $550.67 | $98,799.32 |
| 90 | $98,799.32 | $857.19 | $0.00 | $558.63 | $100,215.14 |
| 91 | $100,215.14 | $857.19 | $0.00 | $566.63 | $101,638.96 |
| 92 | $101,638.96 | $857.19 | $0.00 | $574.68 | $103,070.83 |
| 93 | $103,070.83 | $857.19 | $0.00 | $582.78 | $104,510.80 |
| 94 | $104,510.80 | $857.19 | $0.00 | $590.92 | $105,958.91 |
| 95 | $105,958.91 | $857.19 | $0.00 | $599.11 | $107,415.21 |
| 96 | $107,415.21 | $857.19 | $0.00 | $607.34 | $108,879.74 |
| 97 | $108,879.74 | $857.19 | $0.00 | $615.62 | $110,352.55 |
| 98 | $110,352.55 | $857.19 | $0.00 | $623.95 | $111,833.69 |
| 99 | $111,833.69 | $857.19 | $0.00 | $632.32 | $113,323.20 |
| 100 | $113,323.20 | $857.19 | $0.00 | $640.75 | $114,821.14 |
| 101 | $114,821.14 | $857.19 | $0.00 | $649.22 | $116,327.55 |
| 102 | $116,327.55 | $857.19 | $0.00 | $657.73 | $117,842.47 |
| 103 | $117,842.47 | $857.19 | $0.00 | $666.30 | $119,365.96 |
| 104 | $119,365.96 | $857.19 | $0.00 | $674.91 | $120,898.06 |
| 105 | $120,898.06 | $857.19 | $0.00 | $683.58 | $122,438.83 |
| 106 | $122,438.83 | $857.19 | $0.00 | $692.29 | $123,988.31 |
| 107 | $123,988.31 | $857.19 | $0.00 | $701.05 | $125,546.55 |
| 108 | $125,546.55 | $857.19 | $0.00 | $709.86 | $127,113.60 |
| 109 | $127,113.60 | $857.19 | $0.00 | $718.72 | $128,689.51 |
| 110 | $128,689.51 | $857.19 | $0.00 | $727.63 | $130,274.33 |
| 111 | $130,274.33 | $857.19 | $0.00 | $736.59 | $131,868.11 |
| 112 | $131,868.11 | $857.19 | $0.00 | $745.60 | $133,470.90 |
| 113 | $133,470.90 | $857.19 | $0.00 | $754.66 | $135,082.75 |
| 114 | $135,082.75 | $857.19 | $0.00 | $763.78 | $136,703.72 |
| 115 | $136,703.72 | $857.19 | $0.00 | $772.94 | $138,333.85 |
| 116 | $138,333.85 | $857.19 | $0.00 | $782.16 | $139,973.20 |
| 117 | $139,973.20 | $857.19 | $0.00 | $791.43 | $141,621.82 |
| 118 | $141,621.82 | $857.19 | $0.00 | $800.75 | $143,279.76 |
| 119 | $143,279.76 | $857.19 | $0.00 | $810.12 | $144,947.07 |
| 120 | $144,947.07 | $857.19 | $0.00 | $819.55 | $146,623.81 |
| 121 | $146,623.81 | $857.19 | $0.00 | $829.03 | $148,310.03 |
| 122 | $148,310.03 | $857.19 | $0.00 | $838.57 | $150,005.79 |
| 123 | $150,005.79 | $857.19 | $0.00 | $848.15 | $151,711.13 |
| 124 | $151,711.13 | $857.19 | $0.00 | $857.80 | $153,426.12 |
| 125 | $153,426.12 | $857.19 | $0.00 | $867.49 | $155,150.80 |
| 126 | $155,150.80 | $857.19 | $0.00 | $877.25 | $156,885.24 |
| 127 | $156,885.24 | $857.19 | $0.00 | $887.05 | $158,629.48 |
| 128 | $158,629.48 | $857.19 | $0.00 | $896.91 | $160,383.58 |
| 129 | $160,383.58 | $857.19 | $0.00 | $906.83 | $162,147.60 |
| 130 | $162,147.60 | $857.19 | $0.00 | $916.81 | $163,921.60 |
| 131 | $163,921.60 | $857.19 | $0.00 | $926.84 | $165,705.63 |
| 132 | $165,705.63 | $857.19 | $0.00 | $936.92 | $167,499.74 |
| 133 | $167,499.74 | $857.19 | $0.00 | $947.07 | $169,304.00 |
| 134 | $169,304.00 | $857.19 | $0.00 | $957.27 | $171,118.46 |
| 135 | $171,118.46 | $857.19 | $0.00 | $967.53 | $172,943.18 |
| 136 | $172,943.18 | $857.19 | $0.00 | $977.85 | $174,778.22 |
| 137 | $174,778.22 | $857.19 | $0.00 | $988.22 | $176,623.63 |
| 138 | $176,623.63 | $857.19 | $0.00 | $998.66 | $178,479.48 |
| 139 | $178,479.48 | $857.19 | $0.00 | $1,009.15 | $180,345.82 |
| 140 | $180,345.82 | $857.19 | $0.00 | $1,019.70 | $182,222.71 |
| 141 | $182,222.71 | $857.19 | $0.00 | $1,030.31 | $184,110.21 |
| 142 | $184,110.21 | $857.19 | $0.00 | $1,040.99 | $186,008.39 |
| 143 | $186,008.39 | $857.19 | $0.00 | $1,051.72 | $187,917.30 |
| 144 | $187,917.30 | $857.19 | $0.00 | $1,062.51 | $189,837.00 |
| 145 | $189,837.00 | $857.19 | $0.00 | $1,073.37 | $191,767.56 |
| 146 | $191,767.56 | $857.19 | $0.00 | $1,084.28 | $193,709.03 |
| 147 | $193,709.03 | $857.19 | $0.00 | $1,095.26 | $195,661.48 |
| 148 | $195,661.48 | $857.19 | $0.00 | $1,106.30 | $197,624.97 |
| 149 | $197,624.97 | $857.19 | $0.00 | $1,117.40 | $199,599.56 |
| 150 | $199,599.56 | $857.19 | $0.00 | $1,128.56 | $201,585.31 |
| 151 | $201,585.31 | $857.19 | $0.00 | $1,139.79 | $203,582.29 |
| 152 | $203,582.29 | $857.19 | $0.00 | $1,151.08 | $205,590.56 |
| 153 | $205,590.56 | $857.19 | $0.00 | $1,162.44 | $207,610.19 |
| 154 | $207,610.19 | $857.19 | $0.00 | $1,173.86 | $209,641.24 |
| 155 | $209,641.24 | $857.19 | $0.00 | $1,185.34 | $211,683.77 |
| 156 | $211,683.77 | $857.19 | $0.00 | $1,196.89 | $213,737.85 |
| 157 | $213,737.85 | $857.19 | $0.00 | $1,208.50 | $215,803.54 |
| 158 | $215,803.54 | $857.19 | $0.00 | $1,220.18 | $217,880.91 |
| 159 | $217,880.91 | $857.19 | $0.00 | $1,231.93 | $219,970.03 |
| 160 | $219,970.03 | $857.19 | $0.00 | $1,243.74 | $222,070.96 |
| 161 | $222,070.96 | $857.19 | $0.00 | $1,255.62 | $224,183.77 |
| 162 | $224,183.77 | $857.19 | $0.00 | $1,267.57 | $226,308.53 |
| 163 | $226,308.53 | $857.19 | $0.00 | $1,279.58 | $228,445.30 |
| 164 | $228,445.30 | $857.19 | $0.00 | $1,291.66 | $230,594.15 |
| 165 | $230,594.15 | $857.19 | $0.00 | $1,303.81 | $232,755.15 |
| 166 | $232,755.15 | $857.19 | $0.00 | $1,316.03 | $234,928.37 |
| 167 | $234,928.37 | $857.19 | $0.00 | $1,328.32 | $237,113.88 |
| 168 | $237,113.88 | $857.19 | $0.00 | $1,340.68 | $239,311.75 |
| 169 | $239,311.75 | $857.19 | $0.00 | $1,353.10 | $241,522.04 |
| 170 | $241,522.04 | $857.19 | $0.00 | $1,365.60 | $243,744.83 |
| 171 | $243,744.83 | $857.19 | $0.00 | $1,378.17 | $245,980.19 |
| 172 | $245,980.19 | $857.19 | $0.00 | $1,390.81 | $248,228.19 |
| 173 | $248,228.19 | $857.19 | $0.00 | $1,403.52 | $250,488.90 |
| 174 | $250,488.90 | $857.19 | $0.00 | $1,416.30 | $252,762.39 |
| 175 | $252,762.39 | $857.19 | $0.00 | $1,429.16 | $255,048.74 |
| 176 | $255,048.74 | $857.19 | $0.00 | $1,442.08 | $257,348.01 |
| 177 | $257,348.01 | $857.19 | $0.00 | $1,455.08 | $259,660.28 |
| 178 | $259,660.28 | $857.19 | $0.00 | $1,468.16 | $261,985.63 |
| 179 | $261,985.63 | $857.19 | $0.00 | $1,481.30 | $264,324.12 |
| 180 | $264,324.12 | $857.19 | $0.00 | $1,494.53 | $266,675.84 |
| 181 | $266,675.84 | $857.19 | $0.00 | $1,507.82 | $269,040.85 |
| 182 | $269,040.85 | $857.19 | $0.00 | $1,521.20 | $271,419.24 |
| 183 | $271,419.24 | $857.19 | $0.00 | $1,534.64 | $273,811.07 |
| 184 | $273,811.07 | $857.19 | $0.00 | $1,548.17 | $276,216.43 |
| 185 | $276,216.43 | $857.19 | $0.00 | $1,561.77 | $278,635.39 |
| 186 | $278,635.39 | $857.19 | $0.00 | $1,575.45 | $281,068.03 |
| 187 | $281,068.03 | $857.19 | $0.00 | $1,589.20 | $283,514.42 |
| 188 | $283,514.42 | $857.19 | $0.00 | $1,603.03 | $285,974.64 |
| 189 | $285,974.64 | $857.19 | $0.00 | $1,616.94 | $288,448.77 |
| 190 | $288,448.77 | $857.19 | $0.00 | $1,630.93 | $290,936.89 |
| 191 | $290,936.89 | $857.19 | $0.00 | $1,645.00 | $293,439.08 |
| 192 | $293,439.08 | $857.19 | $0.00 | $1,659.15 | $295,955.42 |
| 193 | $295,955.42 | $857.19 | $0.00 | $1,673.37 | $298,485.98 |
| 194 | $298,485.98 | $857.19 | $0.00 | $1,687.68 | $301,030.85 |
| 195 | $301,030.85 | $857.19 | $0.00 | $1,702.07 | $303,590.11 |
| 196 | $303,590.11 | $857.19 | $0.00 | $1,716.54 | $306,163.84 |
| 197 | $306,163.84 | $857.19 | $0.00 | $1,731.09 | $308,752.12 |
| 198 | $308,752.12 | $857.19 | $0.00 | $1,745.73 | $311,355.04 |
| 199 | $311,355.04 | $857.19 | $0.00 | $1,760.45 | $313,972.68 |
| 200 | $313,972.68 | $857.19 | $0.00 | $1,775.25 | $316,605.12 |
| 201 | $316,605.12 | $857.19 | $0.00 | $1,790.13 | $319,252.44 |
| 202 | $319,252.44 | $857.19 | $0.00 | $1,805.10 | $321,914.73 |
| 203 | $321,914.73 | $857.19 | $0.00 | $1,820.15 | $324,592.07 |
| 204 | $324,592.07 | $857.19 | $0.00 | $1,835.29 | $327,284.55 |
| 205 | $327,284.55 | $857.19 | $0.00 | $1,850.51 | $329,992.25 |
| 206 | $329,992.25 | $857.19 | $0.00 | $1,865.82 | $332,715.26 |
| 207 | $332,715.26 | $857.19 | $0.00 | $1,881.22 | $335,453.67 |
| 208 | $335,453.67 | $857.19 | $0.00 | $1,896.70 | $338,207.56 |
| 209 | $338,207.56 | $857.19 | $0.00 | $1,912.27 | $340,977.02 |
| 210 | $340,977.02 | $857.19 | $0.00 | $1,927.93 | $343,762.14 |
| 211 | $343,762.14 | $857.19 | $0.00 | $1,943.68 | $346,563.01 |
| 212 | $346,563.01 | $857.19 | $0.00 | $1,959.52 | $349,379.72 |
| 213 | $349,379.72 | $857.19 | $0.00 | $1,975.44 | $352,212.35 |
| 214 | $352,212.35 | $857.19 | $0.00 | $1,991.46 | $355,061.00 |
| 215 | $355,061.00 | $857.19 | $0.00 | $2,007.57 | $357,925.76 |
| 216 | $357,925.76 | $857.19 | $0.00 | $2,023.76 | $360,806.71 |
| 217 | $360,806.71 | $857.19 | $97,713.84 | $2,040.05 | $265,990.11 |
| 218 | $265,990.11 | $857.19 | $0.00 | $1,503.95 | $268,351.25 |
| 219 | $268,351.25 | $857.19 | $0.00 | $1,517.30 | $270,725.74 |
| 220 | $270,725.74 | $857.19 | $0.00 | $1,530.72 | $273,113.65 |
| 221 | $273,113.65 | $857.19 | $0.00 | $1,544.22 | $275,515.06 |
| 222 | $275,515.06 | $857.19 | $0.00 | $1,557.80 | $277,930.05 |
| 223 | $277,930.05 | $857.19 | $0.00 | $1,571.46 | $280,358.70 |
| 224 | $280,358.70 | $857.19 | $0.00 | $1,585.19 | $282,801.08 |
| 225 | $282,801.08 | $857.19 | $0.00 | $1,599.00 | $285,257.27 |
| 226 | $285,257.27 | $857.19 | $0.00 | $1,612.89 | $287,727.35 |
| 227 | $287,727.35 | $857.19 | $0.00 | $1,626.85 | $290,211.39 |
| 228 | $290,211.39 | $857.19 | $0.00 | $1,640.90 | $292,709.48 |
| 229 | $292,709.48 | $857.19 | $104,553.81 | $1,655.02 | $190,667.88 |
| 230 | $190,667.88 | $857.19 | $0.00 | $1,078.06 | $192,603.13 |
| 231 | $192,603.13 | $857.19 | $0.00 | $1,089.01 | $194,549.33 |
| 232 | $194,549.33 | $857.19 | $0.00 | $1,100.01 | $196,506.53 |
| 233 | $196,506.53 | $857.19 | $0.00 | $1,111.08 | $198,474.80 |
| 234 | $198,474.80 | $857.19 | $0.00 | $1,122.21 | $200,454.20 |
| 235 | $200,454.20 | $857.19 | $0.00 | $1,133.40 | $202,444.79 |
| 236 | $202,444.79 | $857.19 | $0.00 | $1,144.65 | $204,446.63 |
| 237 | $204,446.63 | $857.19 | $0.00 | $1,155.97 | $206,459.79 |
| 238 | $206,459.79 | $857.19 | $0.00 | $1,167.35 | $208,484.33 |
| 239 | $208,484.33 | $857.19 | $0.00 | $1,178.80 | $210,520.32 |
| 240 | $210,520.32 | $857.19 | $0.00 | $1,190.31 | $212,567.82 |
| 241 | $212,567.82 | $857.19 | $111,872.58 | $1,201.89 | $102,754.32 |
| 242 | $102,754.32 | $857.19 | $0.00 | $580.99 | $104,192.50 |
| 243 | $104,192.50 | $857.19 | $0.00 | $589.12 | $105,638.81 |
| 244 | $105,638.81 | $857.19 | $0.00 | $597.30 | $107,093.30 |
| 245 | $107,093.30 | $857.19 | $0.00 | $605.52 | $108,556.01 |
| 246 | $108,556.01 | $857.19 | $0.00 | $613.79 | $110,026.99 |
| 247 | $110,026.99 | $857.19 | $0.00 | $622.11 | $111,506.29 |
| 248 | $111,506.29 | $857.19 | $0.00 | $630.47 | $112,993.95 |
| 249 | $112,993.95 | $857.19 | $0.00 | $638.88 | $114,490.02 |
| 250 | $114,490.02 | $857.19 | $0.00 | $647.34 | $115,994.55 |
| 251 | $115,994.55 | $857.19 | $0.00 | $655.85 | $117,507.59 |
| 252 | $117,507.59 | $857.19 | $0.00 | $664.40 | $119,029.18 |
| 253 | $119,029.18 | $0.00 | $119,703.66 | $673.01 | -$1.47 |