| Estimated Annual Cost in 2042 | $115,589 |
| Monthly savings required | $914 |
How much will it cost to send your child to Broadview University West Jordan in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $462,356.63 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $913.53 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 | $30,810.00 |
| 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 Broadview University West Jordan in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $913.53 | $0.00 | $0.00 | $913.53 |
| 2 | $913.53 | $913.53 | $0.00 | $5.17 | $1,832.23 |
| 3 | $1,832.23 | $913.53 | $0.00 | $10.36 | $2,756.12 |
| 4 | $2,756.12 | $913.53 | $0.00 | $15.58 | $3,685.23 |
| 5 | $3,685.23 | $913.53 | $0.00 | $20.84 | $4,619.60 |
| 6 | $4,619.60 | $913.53 | $0.00 | $26.12 | $5,559.25 |
| 7 | $5,559.25 | $913.53 | $0.00 | $31.43 | $6,504.21 |
| 8 | $6,504.21 | $913.53 | $0.00 | $36.78 | $7,454.52 |
| 9 | $7,454.52 | $913.53 | $0.00 | $42.15 | $8,410.20 |
| 10 | $8,410.20 | $913.53 | $0.00 | $47.55 | $9,371.28 |
| 11 | $9,371.28 | $913.53 | $0.00 | $52.99 | $10,337.80 |
| 12 | $10,337.80 | $913.53 | $0.00 | $58.45 | $11,309.78 |
| 13 | $11,309.78 | $913.53 | $0.00 | $63.95 | $12,287.26 |
| 14 | $12,287.26 | $913.53 | $0.00 | $69.47 | $13,270.26 |
| 15 | $13,270.26 | $913.53 | $0.00 | $75.03 | $14,258.82 |
| 16 | $14,258.82 | $913.53 | $0.00 | $80.62 | $15,252.97 |
| 17 | $15,252.97 | $913.53 | $0.00 | $86.24 | $16,252.74 |
| 18 | $16,252.74 | $913.53 | $0.00 | $91.90 | $17,258.17 |
| 19 | $17,258.17 | $913.53 | $0.00 | $97.58 | $18,269.28 |
| 20 | $18,269.28 | $913.53 | $0.00 | $103.30 | $19,286.11 |
| 21 | $19,286.11 | $913.53 | $0.00 | $109.05 | $20,308.69 |
| 22 | $20,308.69 | $913.53 | $0.00 | $114.83 | $21,337.05 |
| 23 | $21,337.05 | $913.53 | $0.00 | $120.64 | $22,371.22 |
| 24 | $22,371.22 | $913.53 | $0.00 | $126.49 | $23,411.24 |
| 25 | $23,411.24 | $913.53 | $0.00 | $132.37 | $24,457.14 |
| 26 | $24,457.14 | $913.53 | $0.00 | $138.28 | $25,508.95 |
| 27 | $25,508.95 | $913.53 | $0.00 | $144.23 | $26,566.71 |
| 28 | $26,566.71 | $913.53 | $0.00 | $150.21 | $27,630.45 |
| 29 | $27,630.45 | $913.53 | $0.00 | $156.23 | $28,700.21 |
| 30 | $28,700.21 | $913.53 | $0.00 | $162.28 | $29,776.02 |
| 31 | $29,776.02 | $913.53 | $0.00 | $168.36 | $30,857.91 |
| 32 | $30,857.91 | $913.53 | $0.00 | $174.48 | $31,945.92 |
| 33 | $31,945.92 | $913.53 | $0.00 | $180.63 | $33,040.08 |
| 34 | $33,040.08 | $913.53 | $0.00 | $186.81 | $34,140.42 |
| 35 | $34,140.42 | $913.53 | $0.00 | $193.03 | $35,246.98 |
| 36 | $35,246.98 | $913.53 | $0.00 | $199.29 | $36,359.80 |
| 37 | $36,359.80 | $913.53 | $0.00 | $205.58 | $37,478.91 |
| 38 | $37,478.91 | $913.53 | $0.00 | $211.91 | $38,604.35 |
| 39 | $38,604.35 | $913.53 | $0.00 | $218.27 | $39,736.15 |
| 40 | $39,736.15 | $913.53 | $0.00 | $224.67 | $40,874.35 |
| 41 | $40,874.35 | $913.53 | $0.00 | $231.11 | $42,018.99 |
| 42 | $42,018.99 | $913.53 | $0.00 | $237.58 | $43,170.10 |
| 43 | $43,170.10 | $913.53 | $0.00 | $244.09 | $44,327.72 |
| 44 | $44,327.72 | $913.53 | $0.00 | $250.64 | $45,491.89 |
| 45 | $45,491.89 | $913.53 | $0.00 | $257.22 | $46,662.64 |
| 46 | $46,662.64 | $913.53 | $0.00 | $263.84 | $47,840.01 |
| 47 | $47,840.01 | $913.53 | $0.00 | $270.49 | $49,024.03 |
| 48 | $49,024.03 | $913.53 | $0.00 | $277.19 | $50,214.75 |
| 49 | $50,214.75 | $913.53 | $0.00 | $283.92 | $51,412.20 |
| 50 | $51,412.20 | $913.53 | $0.00 | $290.69 | $52,616.42 |
| 51 | $52,616.42 | $913.53 | $0.00 | $297.50 | $53,827.45 |
| 52 | $53,827.45 | $913.53 | $0.00 | $304.35 | $55,045.33 |
| 53 | $55,045.33 | $913.53 | $0.00 | $311.23 | $56,270.09 |
| 54 | $56,270.09 | $913.53 | $0.00 | $318.16 | $57,501.78 |
| 55 | $57,501.78 | $913.53 | $0.00 | $325.12 | $58,740.43 |
| 56 | $58,740.43 | $913.53 | $0.00 | $332.13 | $59,986.09 |
| 57 | $59,986.09 | $913.53 | $0.00 | $339.17 | $61,238.79 |
| 58 | $61,238.79 | $913.53 | $0.00 | $346.25 | $62,498.57 |
| 59 | $62,498.57 | $913.53 | $0.00 | $353.38 | $63,765.48 |
| 60 | $63,765.48 | $913.53 | $0.00 | $360.54 | $65,039.55 |
| 61 | $65,039.55 | $913.53 | $0.00 | $367.74 | $66,320.82 |
| 62 | $66,320.82 | $913.53 | $0.00 | $374.99 | $67,609.34 |
| 63 | $67,609.34 | $913.53 | $0.00 | $382.27 | $68,905.14 |
| 64 | $68,905.14 | $913.53 | $0.00 | $389.60 | $70,208.27 |
| 65 | $70,208.27 | $913.53 | $0.00 | $396.97 | $71,518.77 |
| 66 | $71,518.77 | $913.53 | $0.00 | $404.38 | $72,836.68 |
| 67 | $72,836.68 | $913.53 | $0.00 | $411.83 | $74,162.04 |
| 68 | $74,162.04 | $913.53 | $0.00 | $419.32 | $75,494.89 |
| 69 | $75,494.89 | $913.53 | $0.00 | $426.86 | $76,835.28 |
| 70 | $76,835.28 | $913.53 | $0.00 | $434.44 | $78,183.25 |
| 71 | $78,183.25 | $913.53 | $0.00 | $442.06 | $79,538.84 |
| 72 | $79,538.84 | $913.53 | $0.00 | $449.72 | $80,902.09 |
| 73 | $80,902.09 | $913.53 | $0.00 | $457.43 | $82,273.05 |
| 74 | $82,273.05 | $913.53 | $0.00 | $465.18 | $83,651.76 |
| 75 | $83,651.76 | $913.53 | $0.00 | $472.98 | $85,038.27 |
| 76 | $85,038.27 | $913.53 | $0.00 | $480.82 | $86,432.62 |
| 77 | $86,432.62 | $913.53 | $0.00 | $488.70 | $87,834.85 |
| 78 | $87,834.85 | $913.53 | $0.00 | $496.63 | $89,245.01 |
| 79 | $89,245.01 | $913.53 | $0.00 | $504.60 | $90,663.14 |
| 80 | $90,663.14 | $913.53 | $0.00 | $512.62 | $92,089.29 |
| 81 | $92,089.29 | $913.53 | $0.00 | $520.69 | $93,523.51 |
| 82 | $93,523.51 | $913.53 | $0.00 | $528.80 | $94,965.84 |
| 83 | $94,965.84 | $913.53 | $0.00 | $536.95 | $96,416.32 |
| 84 | $96,416.32 | $913.53 | $0.00 | $545.15 | $97,875.00 |
| 85 | $97,875.00 | $913.53 | $0.00 | $553.40 | $99,341.93 |
| 86 | $99,341.93 | $913.53 | $0.00 | $561.69 | $100,817.15 |
| 87 | $100,817.15 | $913.53 | $0.00 | $570.03 | $102,300.71 |
| 88 | $102,300.71 | $913.53 | $0.00 | $578.42 | $103,792.66 |
| 89 | $103,792.66 | $913.53 | $0.00 | $586.86 | $105,293.05 |
| 90 | $105,293.05 | $913.53 | $0.00 | $595.34 | $106,801.92 |
| 91 | $106,801.92 | $913.53 | $0.00 | $603.87 | $108,319.32 |
| 92 | $108,319.32 | $913.53 | $0.00 | $612.45 | $109,845.30 |
| 93 | $109,845.30 | $913.53 | $0.00 | $621.08 | $111,379.91 |
| 94 | $111,379.91 | $913.53 | $0.00 | $629.76 | $112,923.20 |
| 95 | $112,923.20 | $913.53 | $0.00 | $638.48 | $114,475.21 |
| 96 | $114,475.21 | $913.53 | $0.00 | $647.26 | $116,036.00 |
| 97 | $116,036.00 | $913.53 | $0.00 | $656.08 | $117,605.61 |
| 98 | $117,605.61 | $913.53 | $0.00 | $664.96 | $119,184.10 |
| 99 | $119,184.10 | $913.53 | $0.00 | $673.88 | $120,771.51 |
| 100 | $120,771.51 | $913.53 | $0.00 | $682.86 | $122,367.90 |
| 101 | $122,367.90 | $913.53 | $0.00 | $691.89 | $123,973.32 |
| 102 | $123,973.32 | $913.53 | $0.00 | $700.96 | $125,587.81 |
| 103 | $125,587.81 | $913.53 | $0.00 | $710.09 | $127,211.43 |
| 104 | $127,211.43 | $913.53 | $0.00 | $719.27 | $128,844.23 |
| 105 | $128,844.23 | $913.53 | $0.00 | $728.50 | $130,486.26 |
| 106 | $130,486.26 | $913.53 | $0.00 | $737.79 | $132,137.58 |
| 107 | $132,137.58 | $913.53 | $0.00 | $747.13 | $133,798.24 |
| 108 | $133,798.24 | $913.53 | $0.00 | $756.51 | $135,468.28 |
| 109 | $135,468.28 | $913.53 | $0.00 | $765.96 | $137,147.77 |
| 110 | $137,147.77 | $913.53 | $0.00 | $775.45 | $138,836.75 |
| 111 | $138,836.75 | $913.53 | $0.00 | $785.00 | $140,535.28 |
| 112 | $140,535.28 | $913.53 | $0.00 | $794.61 | $142,243.42 |
| 113 | $142,243.42 | $913.53 | $0.00 | $804.26 | $143,961.21 |
| 114 | $143,961.21 | $913.53 | $0.00 | $813.98 | $145,688.72 |
| 115 | $145,688.72 | $913.53 | $0.00 | $823.75 | $147,426.00 |
| 116 | $147,426.00 | $913.53 | $0.00 | $833.57 | $149,173.10 |
| 117 | $149,173.10 | $913.53 | $0.00 | $843.45 | $150,930.08 |
| 118 | $150,930.08 | $913.53 | $0.00 | $853.38 | $152,696.99 |
| 119 | $152,696.99 | $913.53 | $0.00 | $863.37 | $154,473.89 |
| 120 | $154,473.89 | $913.53 | $0.00 | $873.42 | $156,260.84 |
| 121 | $156,260.84 | $913.53 | $0.00 | $883.52 | $158,057.89 |
| 122 | $158,057.89 | $913.53 | $0.00 | $893.68 | $159,865.10 |
| 123 | $159,865.10 | $913.53 | $0.00 | $903.90 | $161,682.53 |
| 124 | $161,682.53 | $913.53 | $0.00 | $914.18 | $163,510.24 |
| 125 | $163,510.24 | $913.53 | $0.00 | $924.51 | $165,348.28 |
| 126 | $165,348.28 | $913.53 | $0.00 | $934.90 | $167,196.71 |
| 127 | $167,196.71 | $913.53 | $0.00 | $945.35 | $169,055.59 |
| 128 | $169,055.59 | $913.53 | $0.00 | $955.86 | $170,924.98 |
| 129 | $170,924.98 | $913.53 | $0.00 | $966.43 | $172,804.94 |
| 130 | $172,804.94 | $913.53 | $0.00 | $977.06 | $174,695.53 |
| 131 | $174,695.53 | $913.53 | $0.00 | $987.75 | $176,596.81 |
| 132 | $176,596.81 | $913.53 | $0.00 | $998.50 | $178,508.84 |
| 133 | $178,508.84 | $913.53 | $0.00 | $1,009.31 | $180,431.68 |
| 134 | $180,431.68 | $913.53 | $0.00 | $1,020.19 | $182,365.40 |
| 135 | $182,365.40 | $913.53 | $0.00 | $1,031.12 | $184,310.05 |
| 136 | $184,310.05 | $913.53 | $0.00 | $1,042.12 | $186,265.70 |
| 137 | $186,265.70 | $913.53 | $0.00 | $1,053.17 | $188,232.40 |
| 138 | $188,232.40 | $913.53 | $0.00 | $1,064.29 | $190,210.22 |
| 139 | $190,210.22 | $913.53 | $0.00 | $1,075.48 | $192,199.23 |
| 140 | $192,199.23 | $913.53 | $0.00 | $1,086.72 | $194,199.48 |
| 141 | $194,199.48 | $913.53 | $0.00 | $1,098.03 | $196,211.04 |
| 142 | $196,211.04 | $913.53 | $0.00 | $1,109.41 | $198,233.98 |
| 143 | $198,233.98 | $913.53 | $0.00 | $1,120.84 | $200,268.35 |
| 144 | $200,268.35 | $913.53 | $0.00 | $1,132.35 | $202,314.23 |
| 145 | $202,314.23 | $913.53 | $0.00 | $1,143.91 | $204,371.67 |
| 146 | $204,371.67 | $913.53 | $0.00 | $1,155.55 | $206,440.75 |
| 147 | $206,440.75 | $913.53 | $0.00 | $1,167.25 | $208,521.53 |
| 148 | $208,521.53 | $913.53 | $0.00 | $1,179.01 | $210,614.07 |
| 149 | $210,614.07 | $913.53 | $0.00 | $1,190.84 | $212,718.44 |
| 150 | $212,718.44 | $913.53 | $0.00 | $1,202.74 | $214,834.71 |
| 151 | $214,834.71 | $913.53 | $0.00 | $1,214.71 | $216,962.95 |
| 152 | $216,962.95 | $913.53 | $0.00 | $1,226.74 | $219,103.22 |
| 153 | $219,103.22 | $913.53 | $0.00 | $1,238.84 | $221,255.59 |
| 154 | $221,255.59 | $913.53 | $0.00 | $1,251.01 | $223,420.13 |
| 155 | $223,420.13 | $913.53 | $0.00 | $1,263.25 | $225,596.91 |
| 156 | $225,596.91 | $913.53 | $0.00 | $1,275.56 | $227,786.00 |
| 157 | $227,786.00 | $913.53 | $0.00 | $1,287.94 | $229,987.47 |
| 158 | $229,987.47 | $913.53 | $0.00 | $1,300.38 | $232,201.38 |
| 159 | $232,201.38 | $913.53 | $0.00 | $1,312.90 | $234,427.81 |
| 160 | $234,427.81 | $913.53 | $0.00 | $1,325.49 | $236,666.83 |
| 161 | $236,666.83 | $913.53 | $0.00 | $1,338.15 | $238,918.51 |
| 162 | $238,918.51 | $913.53 | $0.00 | $1,350.88 | $241,182.92 |
| 163 | $241,182.92 | $913.53 | $0.00 | $1,363.68 | $243,460.13 |
| 164 | $243,460.13 | $913.53 | $0.00 | $1,376.56 | $245,750.22 |
| 165 | $245,750.22 | $913.53 | $0.00 | $1,389.51 | $248,053.26 |
| 166 | $248,053.26 | $913.53 | $0.00 | $1,402.53 | $250,369.32 |
| 167 | $250,369.32 | $913.53 | $0.00 | $1,415.62 | $252,698.47 |
| 168 | $252,698.47 | $913.53 | $0.00 | $1,428.79 | $255,040.79 |
| 169 | $255,040.79 | $913.53 | $0.00 | $1,442.04 | $257,396.36 |
| 170 | $257,396.36 | $913.53 | $0.00 | $1,455.36 | $259,765.25 |
| 171 | $259,765.25 | $913.53 | $0.00 | $1,468.75 | $262,147.53 |
| 172 | $262,147.53 | $913.53 | $0.00 | $1,482.22 | $264,543.28 |
| 173 | $264,543.28 | $913.53 | $0.00 | $1,495.77 | $266,952.58 |
| 174 | $266,952.58 | $913.53 | $0.00 | $1,509.39 | $269,375.50 |
| 175 | $269,375.50 | $913.53 | $0.00 | $1,523.09 | $271,812.12 |
| 176 | $271,812.12 | $913.53 | $0.00 | $1,536.87 | $274,262.52 |
| 177 | $274,262.52 | $913.53 | $0.00 | $1,550.72 | $276,726.77 |
| 178 | $276,726.77 | $913.53 | $0.00 | $1,564.65 | $279,204.95 |
| 179 | $279,204.95 | $913.53 | $0.00 | $1,578.67 | $281,697.15 |
| 180 | $281,697.15 | $913.53 | $0.00 | $1,592.76 | $284,203.44 |
| 181 | $284,203.44 | $913.53 | $0.00 | $1,606.93 | $286,723.90 |
| 182 | $286,723.90 | $913.53 | $0.00 | $1,621.18 | $289,258.61 |
| 183 | $289,258.61 | $913.53 | $0.00 | $1,635.51 | $291,807.65 |
| 184 | $291,807.65 | $913.53 | $0.00 | $1,649.92 | $294,371.10 |
| 185 | $294,371.10 | $913.53 | $0.00 | $1,664.42 | $296,949.05 |
| 186 | $296,949.05 | $913.53 | $0.00 | $1,678.99 | $299,541.57 |
| 187 | $299,541.57 | $913.53 | $0.00 | $1,693.65 | $302,148.75 |
| 188 | $302,148.75 | $913.53 | $0.00 | $1,708.39 | $304,770.67 |
| 189 | $304,770.67 | $913.53 | $0.00 | $1,723.22 | $307,407.42 |
| 190 | $307,407.42 | $913.53 | $0.00 | $1,738.13 | $310,059.08 |
| 191 | $310,059.08 | $913.53 | $0.00 | $1,753.12 | $312,725.73 |
| 192 | $312,725.73 | $913.53 | $0.00 | $1,768.20 | $315,407.46 |
| 193 | $315,407.46 | $913.53 | $0.00 | $1,783.36 | $318,104.35 |
| 194 | $318,104.35 | $913.53 | $0.00 | $1,798.61 | $320,816.49 |
| 195 | $320,816.49 | $913.53 | $0.00 | $1,813.94 | $323,543.96 |
| 196 | $323,543.96 | $913.53 | $0.00 | $1,829.36 | $326,286.85 |
| 197 | $326,286.85 | $913.53 | $0.00 | $1,844.87 | $329,045.25 |
| 198 | $329,045.25 | $913.53 | $0.00 | $1,860.47 | $331,819.25 |
| 199 | $331,819.25 | $913.53 | $0.00 | $1,876.15 | $334,608.93 |
| 200 | $334,608.93 | $913.53 | $0.00 | $1,891.93 | $337,414.39 |
| 201 | $337,414.39 | $913.53 | $0.00 | $1,907.79 | $340,235.71 |
| 202 | $340,235.71 | $913.53 | $0.00 | $1,923.74 | $343,072.98 |
| 203 | $343,072.98 | $913.53 | $0.00 | $1,939.78 | $345,926.29 |
| 204 | $345,926.29 | $913.53 | $0.00 | $1,955.92 | $348,795.74 |
| 205 | $348,795.74 | $913.53 | $0.00 | $1,972.14 | $351,681.41 |
| 206 | $351,681.41 | $913.53 | $0.00 | $1,988.46 | $354,583.40 |
| 207 | $354,583.40 | $913.53 | $0.00 | $2,004.87 | $357,501.80 |
| 208 | $357,501.80 | $913.53 | $0.00 | $2,021.37 | $360,436.70 |
| 209 | $360,436.70 | $913.53 | $0.00 | $2,037.96 | $363,388.19 |
| 210 | $363,388.19 | $913.53 | $0.00 | $2,054.65 | $366,356.37 |
| 211 | $366,356.37 | $913.53 | $0.00 | $2,071.43 | $369,341.33 |
| 212 | $369,341.33 | $913.53 | $0.00 | $2,088.31 | $372,343.17 |
| 213 | $372,343.17 | $913.53 | $0.00 | $2,105.28 | $375,361.98 |
| 214 | $375,361.98 | $913.53 | $0.00 | $2,122.35 | $378,397.86 |
| 215 | $378,397.86 | $913.53 | $0.00 | $2,139.52 | $381,450.91 |
| 216 | $381,450.91 | $913.53 | $0.00 | $2,156.78 | $384,521.22 |
| 217 | $384,521.22 | $913.53 | $104,135.71 | $2,174.14 | $283,473.18 |
| 218 | $283,473.18 | $913.53 | $0.00 | $1,602.80 | $285,989.51 |
| 219 | $285,989.51 | $913.53 | $0.00 | $1,617.03 | $288,520.07 |
| 220 | $288,520.07 | $913.53 | $0.00 | $1,631.33 | $291,064.93 |
| 221 | $291,064.93 | $913.53 | $0.00 | $1,645.72 | $293,624.18 |
| 222 | $293,624.18 | $913.53 | $0.00 | $1,660.19 | $296,197.90 |
| 223 | $296,197.90 | $913.53 | $0.00 | $1,674.75 | $298,786.18 |
| 224 | $298,786.18 | $913.53 | $0.00 | $1,689.38 | $301,389.09 |
| 225 | $301,389.09 | $913.53 | $0.00 | $1,704.10 | $304,006.72 |
| 226 | $304,006.72 | $913.53 | $0.00 | $1,718.90 | $306,639.15 |
| 227 | $306,639.15 | $913.53 | $0.00 | $1,733.78 | $309,286.46 |
| 228 | $309,286.46 | $913.53 | $0.00 | $1,748.75 | $311,948.74 |
| 229 | $311,948.74 | $913.53 | $111,425.21 | $1,763.80 | $203,200.86 |
| 230 | $203,200.86 | $913.53 | $0.00 | $1,148.93 | $205,263.32 |
| 231 | $205,263.32 | $913.53 | $0.00 | $1,160.59 | $207,337.44 |
| 232 | $207,337.44 | $913.53 | $0.00 | $1,172.32 | $209,423.29 |
| 233 | $209,423.29 | $913.53 | $0.00 | $1,184.11 | $211,520.93 |
| 234 | $211,520.93 | $913.53 | $0.00 | $1,195.97 | $213,630.43 |
| 235 | $213,630.43 | $913.53 | $0.00 | $1,207.90 | $215,751.86 |
| 236 | $215,751.86 | $913.53 | $0.00 | $1,219.89 | $217,885.28 |
| 237 | $217,885.28 | $913.53 | $0.00 | $1,231.96 | $220,030.77 |
| 238 | $220,030.77 | $913.53 | $0.00 | $1,244.09 | $222,188.39 |
| 239 | $222,188.39 | $913.53 | $0.00 | $1,256.29 | $224,358.21 |
| 240 | $224,358.21 | $913.53 | $0.00 | $1,268.55 | $226,540.29 |
| 241 | $226,540.29 | $913.53 | $119,224.98 | $1,280.89 | $109,509.73 |
| 242 | $109,509.73 | $913.53 | $0.00 | $619.18 | $111,042.44 |
| 243 | $111,042.44 | $913.53 | $0.00 | $627.85 | $112,583.82 |
| 244 | $112,583.82 | $913.53 | $0.00 | $636.57 | $114,133.92 |
| 245 | $114,133.92 | $913.53 | $0.00 | $645.33 | $115,692.78 |
| 246 | $115,692.78 | $913.53 | $0.00 | $654.14 | $117,260.45 |
| 247 | $117,260.45 | $913.53 | $0.00 | $663.01 | $118,836.99 |
| 248 | $118,836.99 | $913.53 | $0.00 | $671.92 | $120,422.44 |
| 249 | $120,422.44 | $913.53 | $0.00 | $680.89 | $122,016.86 |
| 250 | $122,016.86 | $913.53 | $0.00 | $689.90 | $123,620.29 |
| 251 | $123,620.29 | $913.53 | $0.00 | $698.97 | $125,232.79 |
| 252 | $125,232.79 | $913.53 | $0.00 | $708.08 | $126,854.40 |
| 253 | $126,854.40 | $0.00 | $127,570.73 | $717.25 | $0.92 |