How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $119,339 |
| Monthly savings required | $945 |
How much will it cost to send your child to University of Indianapolis in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $477,357.62 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $944.67 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 | $46,020.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 Indianapolis in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $944.67 | $0.00 | $0.00 | $944.67 |
| 2 | $944.67 | $944.67 | $0.00 | $5.34 | $1,894.68 |
| 3 | $1,894.68 | $944.67 | $0.00 | $10.71 | $2,850.06 |
| 4 | $2,850.06 | $944.67 | $0.00 | $16.11 | $3,810.84 |
| 5 | $3,810.84 | $944.67 | $0.00 | $21.55 | $4,777.06 |
| 6 | $4,777.06 | $944.67 | $0.00 | $27.01 | $5,748.74 |
| 7 | $5,748.74 | $944.67 | $0.00 | $32.50 | $6,725.91 |
| 8 | $6,725.91 | $944.67 | $0.00 | $38.03 | $7,708.61 |
| 9 | $7,708.61 | $944.67 | $0.00 | $43.59 | $8,696.87 |
| 10 | $8,696.87 | $944.67 | $0.00 | $49.17 | $9,690.71 |
| 11 | $9,690.71 | $944.67 | $0.00 | $54.79 | $10,690.17 |
| 12 | $10,690.17 | $944.67 | $0.00 | $60.44 | $11,695.28 |
| 13 | $11,695.28 | $944.67 | $0.00 | $66.13 | $12,706.08 |
| 14 | $12,706.08 | $944.67 | $0.00 | $71.84 | $13,722.59 |
| 15 | $13,722.59 | $944.67 | $0.00 | $77.59 | $14,744.85 |
| 16 | $14,744.85 | $944.67 | $0.00 | $83.37 | $15,772.89 |
| 17 | $15,772.89 | $944.67 | $0.00 | $89.18 | $16,806.74 |
| 18 | $16,806.74 | $944.67 | $0.00 | $95.03 | $17,846.44 |
| 19 | $17,846.44 | $944.67 | $0.00 | $100.91 | $18,892.02 |
| 20 | $18,892.02 | $944.67 | $0.00 | $106.82 | $19,943.51 |
| 21 | $19,943.51 | $944.67 | $0.00 | $112.76 | $21,000.94 |
| 22 | $21,000.94 | $944.67 | $0.00 | $118.74 | $22,064.35 |
| 23 | $22,064.35 | $944.67 | $0.00 | $124.76 | $23,133.78 |
| 24 | $23,133.78 | $944.67 | $0.00 | $130.80 | $24,209.25 |
| 25 | $24,209.25 | $944.67 | $0.00 | $136.88 | $25,290.80 |
| 26 | $25,290.80 | $944.67 | $0.00 | $143.00 | $26,378.47 |
| 27 | $26,378.47 | $944.67 | $0.00 | $149.15 | $27,472.29 |
| 28 | $27,472.29 | $944.67 | $0.00 | $155.33 | $28,572.29 |
| 29 | $28,572.29 | $944.67 | $0.00 | $161.55 | $29,678.51 |
| 30 | $29,678.51 | $944.67 | $0.00 | $167.81 | $30,790.99 |
| 31 | $30,790.99 | $944.67 | $0.00 | $174.10 | $31,909.76 |
| 32 | $31,909.76 | $944.67 | $0.00 | $180.42 | $33,034.85 |
| 33 | $33,034.85 | $944.67 | $0.00 | $186.78 | $34,166.30 |
| 34 | $34,166.30 | $944.67 | $0.00 | $193.18 | $35,304.15 |
| 35 | $35,304.15 | $944.67 | $0.00 | $199.61 | $36,448.43 |
| 36 | $36,448.43 | $944.67 | $0.00 | $206.08 | $37,599.18 |
| 37 | $37,599.18 | $944.67 | $0.00 | $212.59 | $38,756.44 |
| 38 | $38,756.44 | $944.67 | $0.00 | $219.13 | $39,920.24 |
| 39 | $39,920.24 | $944.67 | $0.00 | $225.71 | $41,090.62 |
| 40 | $41,090.62 | $944.67 | $0.00 | $232.33 | $42,267.62 |
| 41 | $42,267.62 | $944.67 | $0.00 | $238.99 | $43,451.28 |
| 42 | $43,451.28 | $944.67 | $0.00 | $245.68 | $44,641.63 |
| 43 | $44,641.63 | $944.67 | $0.00 | $252.41 | $45,838.71 |
| 44 | $45,838.71 | $944.67 | $0.00 | $259.18 | $47,042.56 |
| 45 | $47,042.56 | $944.67 | $0.00 | $265.99 | $48,253.22 |
| 46 | $48,253.22 | $944.67 | $0.00 | $272.83 | $49,470.72 |
| 47 | $49,470.72 | $944.67 | $0.00 | $279.71 | $50,695.10 |
| 48 | $50,695.10 | $944.67 | $0.00 | $286.64 | $51,926.41 |
| 49 | $51,926.41 | $944.67 | $0.00 | $293.60 | $53,164.68 |
| 50 | $53,164.68 | $944.67 | $0.00 | $300.60 | $54,409.95 |
| 51 | $54,409.95 | $944.67 | $0.00 | $307.64 | $55,662.26 |
| 52 | $55,662.26 | $944.67 | $0.00 | $314.72 | $56,921.65 |
| 53 | $56,921.65 | $944.67 | $0.00 | $321.84 | $58,188.16 |
| 54 | $58,188.16 | $944.67 | $0.00 | $329.00 | $59,461.83 |
| 55 | $59,461.83 | $944.67 | $0.00 | $336.21 | $60,742.71 |
| 56 | $60,742.71 | $944.67 | $0.00 | $343.45 | $62,030.83 |
| 57 | $62,030.83 | $944.67 | $0.00 | $350.73 | $63,326.23 |
| 58 | $63,326.23 | $944.67 | $0.00 | $358.06 | $64,628.96 |
| 59 | $64,628.96 | $944.67 | $0.00 | $365.42 | $65,939.05 |
| 60 | $65,939.05 | $944.67 | $0.00 | $372.83 | $67,256.55 |
| 61 | $67,256.55 | $944.67 | $0.00 | $380.28 | $68,581.50 |
| 62 | $68,581.50 | $944.67 | $0.00 | $387.77 | $69,913.94 |
| 63 | $69,913.94 | $944.67 | $0.00 | $395.30 | $71,253.91 |
| 64 | $71,253.91 | $944.67 | $0.00 | $402.88 | $72,601.46 |
| 65 | $72,601.46 | $944.67 | $0.00 | $410.50 | $73,956.63 |
| 66 | $73,956.63 | $944.67 | $0.00 | $418.16 | $75,319.46 |
| 67 | $75,319.46 | $944.67 | $0.00 | $425.87 | $76,690.00 |
| 68 | $76,690.00 | $944.67 | $0.00 | $433.62 | $78,068.29 |
| 69 | $78,068.29 | $944.67 | $0.00 | $441.41 | $79,454.37 |
| 70 | $79,454.37 | $944.67 | $0.00 | $449.25 | $80,848.29 |
| 71 | $80,848.29 | $944.67 | $0.00 | $457.13 | $82,250.09 |
| 72 | $82,250.09 | $944.67 | $0.00 | $465.05 | $83,659.81 |
| 73 | $83,659.81 | $944.67 | $0.00 | $473.02 | $85,077.50 |
| 74 | $85,077.50 | $944.67 | $0.00 | $481.04 | $86,503.21 |
| 75 | $86,503.21 | $944.67 | $0.00 | $489.10 | $87,936.98 |
| 76 | $87,936.98 | $944.67 | $0.00 | $497.21 | $89,378.86 |
| 77 | $89,378.86 | $944.67 | $0.00 | $505.36 | $90,828.89 |
| 78 | $90,828.89 | $944.67 | $0.00 | $513.56 | $92,287.12 |
| 79 | $92,287.12 | $944.67 | $0.00 | $521.80 | $93,753.59 |
| 80 | $93,753.59 | $944.67 | $0.00 | $530.10 | $95,228.36 |
| 81 | $95,228.36 | $944.67 | $0.00 | $538.43 | $96,711.46 |
| 82 | $96,711.46 | $944.67 | $0.00 | $546.82 | $98,202.95 |
| 83 | $98,202.95 | $944.67 | $0.00 | $555.25 | $99,702.87 |
| 84 | $99,702.87 | $944.67 | $0.00 | $563.73 | $101,211.27 |
| 85 | $101,211.27 | $944.67 | $0.00 | $572.26 | $102,728.20 |
| 86 | $102,728.20 | $944.67 | $0.00 | $580.84 | $104,253.71 |
| 87 | $104,253.71 | $944.67 | $0.00 | $589.47 | $105,787.85 |
| 88 | $105,787.85 | $944.67 | $0.00 | $598.14 | $107,330.66 |
| 89 | $107,330.66 | $944.67 | $0.00 | $606.86 | $108,882.19 |
| 90 | $108,882.19 | $944.67 | $0.00 | $615.64 | $110,442.50 |
| 91 | $110,442.50 | $944.67 | $0.00 | $624.46 | $112,011.63 |
| 92 | $112,011.63 | $944.67 | $0.00 | $633.33 | $113,589.63 |
| 93 | $113,589.63 | $944.67 | $0.00 | $642.25 | $115,176.55 |
| 94 | $115,176.55 | $944.67 | $0.00 | $651.22 | $116,772.44 |
| 95 | $116,772.44 | $944.67 | $0.00 | $660.25 | $118,377.36 |
| 96 | $118,377.36 | $944.67 | $0.00 | $669.32 | $119,991.35 |
| 97 | $119,991.35 | $944.67 | $0.00 | $678.45 | $121,614.47 |
| 98 | $121,614.47 | $944.67 | $0.00 | $687.63 | $123,246.77 |
| 99 | $123,246.77 | $944.67 | $0.00 | $696.86 | $124,888.30 |
| 100 | $124,888.30 | $944.67 | $0.00 | $706.14 | $126,539.11 |
| 101 | $126,539.11 | $944.67 | $0.00 | $715.47 | $128,199.25 |
| 102 | $128,199.25 | $944.67 | $0.00 | $724.86 | $129,868.78 |
| 103 | $129,868.78 | $944.67 | $0.00 | $734.30 | $131,547.75 |
| 104 | $131,547.75 | $944.67 | $0.00 | $743.79 | $133,236.21 |
| 105 | $133,236.21 | $944.67 | $0.00 | $753.34 | $134,934.22 |
| 106 | $134,934.22 | $944.67 | $0.00 | $762.94 | $136,641.83 |
| 107 | $136,641.83 | $944.67 | $0.00 | $772.59 | $138,359.09 |
| 108 | $138,359.09 | $944.67 | $0.00 | $782.30 | $140,086.06 |
| 109 | $140,086.06 | $944.67 | $0.00 | $792.07 | $141,822.80 |
| 110 | $141,822.80 | $944.67 | $0.00 | $801.89 | $143,569.36 |
| 111 | $143,569.36 | $944.67 | $0.00 | $811.76 | $145,325.79 |
| 112 | $145,325.79 | $944.67 | $0.00 | $821.69 | $147,092.15 |
| 113 | $147,092.15 | $944.67 | $0.00 | $831.68 | $148,868.50 |
| 114 | $148,868.50 | $944.67 | $0.00 | $841.72 | $150,654.89 |
| 115 | $150,654.89 | $944.67 | $0.00 | $851.82 | $152,451.38 |
| 116 | $152,451.38 | $944.67 | $0.00 | $861.98 | $154,258.03 |
| 117 | $154,258.03 | $944.67 | $0.00 | $872.20 | $156,074.90 |
| 118 | $156,074.90 | $944.67 | $0.00 | $882.47 | $157,902.04 |
| 119 | $157,902.04 | $944.67 | $0.00 | $892.80 | $159,739.51 |
| 120 | $159,739.51 | $944.67 | $0.00 | $903.19 | $161,587.37 |
| 121 | $161,587.37 | $944.67 | $0.00 | $913.64 | $163,445.68 |
| 122 | $163,445.68 | $944.67 | $0.00 | $924.15 | $165,314.50 |
| 123 | $165,314.50 | $944.67 | $0.00 | $934.71 | $167,193.88 |
| 124 | $167,193.88 | $944.67 | $0.00 | $945.34 | $169,083.89 |
| 125 | $169,083.89 | $944.67 | $0.00 | $956.02 | $170,984.58 |
| 126 | $170,984.58 | $944.67 | $0.00 | $966.77 | $172,896.02 |
| 127 | $172,896.02 | $944.67 | $0.00 | $977.58 | $174,818.27 |
| 128 | $174,818.27 | $944.67 | $0.00 | $988.45 | $176,751.39 |
| 129 | $176,751.39 | $944.67 | $0.00 | $999.38 | $178,695.44 |
| 130 | $178,695.44 | $944.67 | $0.00 | $1,010.37 | $180,650.48 |
| 131 | $180,650.48 | $944.67 | $0.00 | $1,021.42 | $182,616.57 |
| 132 | $182,616.57 | $944.67 | $0.00 | $1,032.54 | $184,593.78 |
| 133 | $184,593.78 | $944.67 | $0.00 | $1,043.72 | $186,582.17 |
| 134 | $186,582.17 | $944.67 | $0.00 | $1,054.96 | $188,581.80 |
| 135 | $188,581.80 | $944.67 | $0.00 | $1,066.27 | $190,592.74 |
| 136 | $190,592.74 | $944.67 | $0.00 | $1,077.64 | $192,615.05 |
| 137 | $192,615.05 | $944.67 | $0.00 | $1,089.07 | $194,648.79 |
| 138 | $194,648.79 | $944.67 | $0.00 | $1,100.57 | $196,694.03 |
| 139 | $196,694.03 | $944.67 | $0.00 | $1,112.14 | $198,750.84 |
| 140 | $198,750.84 | $944.67 | $0.00 | $1,123.77 | $200,819.28 |
| 141 | $200,819.28 | $944.67 | $0.00 | $1,135.46 | $202,899.41 |
| 142 | $202,899.41 | $944.67 | $0.00 | $1,147.22 | $204,991.30 |
| 143 | $204,991.30 | $944.67 | $0.00 | $1,159.05 | $207,095.02 |
| 144 | $207,095.02 | $944.67 | $0.00 | $1,170.95 | $209,210.64 |
| 145 | $209,210.64 | $944.67 | $0.00 | $1,182.91 | $211,338.22 |
| 146 | $211,338.22 | $944.67 | $0.00 | $1,194.94 | $213,477.83 |
| 147 | $213,477.83 | $944.67 | $0.00 | $1,207.03 | $215,629.53 |
| 148 | $215,629.53 | $944.67 | $0.00 | $1,219.20 | $217,793.40 |
| 149 | $217,793.40 | $944.67 | $0.00 | $1,231.44 | $219,969.51 |
| 150 | $219,969.51 | $944.67 | $0.00 | $1,243.74 | $222,157.92 |
| 151 | $222,157.92 | $944.67 | $0.00 | $1,256.11 | $224,358.70 |
| 152 | $224,358.70 | $944.67 | $0.00 | $1,268.56 | $226,571.93 |
| 153 | $226,571.93 | $944.67 | $0.00 | $1,281.07 | $228,797.67 |
| 154 | $228,797.67 | $944.67 | $0.00 | $1,293.66 | $231,036.00 |
| 155 | $231,036.00 | $944.67 | $0.00 | $1,306.31 | $233,286.98 |
| 156 | $233,286.98 | $944.67 | $0.00 | $1,319.04 | $235,550.69 |
| 157 | $235,550.69 | $944.67 | $0.00 | $1,331.84 | $237,827.20 |
| 158 | $237,827.20 | $944.67 | $0.00 | $1,344.71 | $240,116.58 |
| 159 | $240,116.58 | $944.67 | $0.00 | $1,357.65 | $242,418.90 |
| 160 | $242,418.90 | $944.67 | $0.00 | $1,370.67 | $244,734.24 |
| 161 | $244,734.24 | $944.67 | $0.00 | $1,383.76 | $247,062.67 |
| 162 | $247,062.67 | $944.67 | $0.00 | $1,396.93 | $249,404.27 |
| 163 | $249,404.27 | $944.67 | $0.00 | $1,410.17 | $251,759.11 |
| 164 | $251,759.11 | $944.67 | $0.00 | $1,423.48 | $254,127.26 |
| 165 | $254,127.26 | $944.67 | $0.00 | $1,436.87 | $256,508.80 |
| 166 | $256,508.80 | $944.67 | $0.00 | $1,450.34 | $258,903.81 |
| 167 | $258,903.81 | $944.67 | $0.00 | $1,463.88 | $261,312.36 |
| 168 | $261,312.36 | $944.67 | $0.00 | $1,477.50 | $263,734.53 |
| 169 | $263,734.53 | $944.67 | $0.00 | $1,491.19 | $266,170.39 |
| 170 | $266,170.39 | $944.67 | $0.00 | $1,504.97 | $268,620.03 |
| 171 | $268,620.03 | $944.67 | $0.00 | $1,518.82 | $271,083.52 |
| 172 | $271,083.52 | $944.67 | $0.00 | $1,532.75 | $273,560.94 |
| 173 | $273,560.94 | $944.67 | $0.00 | $1,546.75 | $276,052.36 |
| 174 | $276,052.36 | $944.67 | $0.00 | $1,560.84 | $278,557.87 |
| 175 | $278,557.87 | $944.67 | $0.00 | $1,575.01 | $281,077.55 |
| 176 | $281,077.55 | $944.67 | $0.00 | $1,589.25 | $283,611.47 |
| 177 | $283,611.47 | $944.67 | $0.00 | $1,603.58 | $286,159.72 |
| 178 | $286,159.72 | $944.67 | $0.00 | $1,617.99 | $288,722.38 |
| 179 | $288,722.38 | $944.67 | $0.00 | $1,632.48 | $291,299.53 |
| 180 | $291,299.53 | $944.67 | $0.00 | $1,647.05 | $293,891.25 |
| 181 | $293,891.25 | $944.67 | $0.00 | $1,661.70 | $296,497.62 |
| 182 | $296,497.62 | $944.67 | $0.00 | $1,676.44 | $299,118.73 |
| 183 | $299,118.73 | $944.67 | $0.00 | $1,691.26 | $301,754.66 |
| 184 | $301,754.66 | $944.67 | $0.00 | $1,706.16 | $304,405.49 |
| 185 | $304,405.49 | $944.67 | $0.00 | $1,721.15 | $307,071.31 |
| 186 | $307,071.31 | $944.67 | $0.00 | $1,736.23 | $309,752.21 |
| 187 | $309,752.21 | $944.67 | $0.00 | $1,751.38 | $312,448.26 |
| 188 | $312,448.26 | $944.67 | $0.00 | $1,766.63 | $315,159.56 |
| 189 | $315,159.56 | $944.67 | $0.00 | $1,781.96 | $317,886.19 |
| 190 | $317,886.19 | $944.67 | $0.00 | $1,797.37 | $320,628.23 |
| 191 | $320,628.23 | $944.67 | $0.00 | $1,812.88 | $323,385.78 |
| 192 | $323,385.78 | $944.67 | $0.00 | $1,828.47 | $326,158.92 |
| 193 | $326,158.92 | $944.67 | $0.00 | $1,844.15 | $328,947.74 |
| 194 | $328,947.74 | $944.67 | $0.00 | $1,859.92 | $331,752.33 |
| 195 | $331,752.33 | $944.67 | $0.00 | $1,875.78 | $334,572.78 |
| 196 | $334,572.78 | $944.67 | $0.00 | $1,891.72 | $337,409.17 |
| 197 | $337,409.17 | $944.67 | $0.00 | $1,907.76 | $340,261.60 |
| 198 | $340,261.60 | $944.67 | $0.00 | $1,923.89 | $343,130.16 |
| 199 | $343,130.16 | $944.67 | $0.00 | $1,940.11 | $346,014.94 |
| 200 | $346,014.94 | $944.67 | $0.00 | $1,956.42 | $348,916.03 |
| 201 | $348,916.03 | $944.67 | $0.00 | $1,972.82 | $351,833.52 |
| 202 | $351,833.52 | $944.67 | $0.00 | $1,989.32 | $354,767.51 |
| 203 | $354,767.51 | $944.67 | $0.00 | $2,005.91 | $357,718.09 |
| 204 | $357,718.09 | $944.67 | $0.00 | $2,022.59 | $360,685.35 |
| 205 | $360,685.35 | $944.67 | $0.00 | $2,039.37 | $363,669.39 |
| 206 | $363,669.39 | $944.67 | $0.00 | $2,056.24 | $366,670.30 |
| 207 | $366,670.30 | $944.67 | $0.00 | $2,073.21 | $369,688.18 |
| 208 | $369,688.18 | $944.67 | $0.00 | $2,090.27 | $372,723.12 |
| 209 | $372,723.12 | $944.67 | $0.00 | $2,107.43 | $375,775.22 |
| 210 | $375,775.22 | $944.67 | $0.00 | $2,124.69 | $378,844.58 |
| 211 | $378,844.58 | $944.67 | $0.00 | $2,142.04 | $381,931.29 |
| 212 | $381,931.29 | $944.67 | $0.00 | $2,159.50 | $385,035.46 |
| 213 | $385,035.46 | $944.67 | $0.00 | $2,177.05 | $388,157.18 |
| 214 | $388,157.18 | $944.67 | $0.00 | $2,194.70 | $391,296.55 |
| 215 | $391,296.55 | $944.67 | $0.00 | $2,212.45 | $394,453.67 |
| 216 | $394,453.67 | $944.67 | $0.00 | $2,230.30 | $397,628.64 |
| 217 | $397,628.64 | $944.67 | $110,752.62 | $2,248.25 | $290,068.94 |
| 218 | $290,068.94 | $944.67 | $0.00 | $1,640.09 | $292,653.70 |
| 219 | $292,653.70 | $944.67 | $0.00 | $1,654.71 | $295,253.08 |
| 220 | $295,253.08 | $944.67 | $0.00 | $1,669.40 | $297,867.15 |
| 221 | $297,867.15 | $944.67 | $0.00 | $1,684.18 | $300,496.00 |
| 222 | $300,496.00 | $944.67 | $0.00 | $1,699.05 | $303,139.72 |
| 223 | $303,139.72 | $944.67 | $0.00 | $1,714.00 | $305,798.39 |
| 224 | $305,798.39 | $944.67 | $0.00 | $1,729.03 | $308,472.09 |
| 225 | $308,472.09 | $944.67 | $0.00 | $1,744.15 | $311,160.91 |
| 226 | $311,160.91 | $944.67 | $0.00 | $1,759.35 | $313,864.93 |
| 227 | $313,864.93 | $944.67 | $0.00 | $1,774.64 | $316,584.24 |
| 228 | $316,584.24 | $944.67 | $0.00 | $1,790.01 | $319,318.92 |
| 229 | $319,318.92 | $944.67 | $116,290.25 | $1,805.48 | $205,778.82 |
| 230 | $205,778.82 | $944.67 | $0.00 | $1,163.50 | $207,886.99 |
| 231 | $207,886.99 | $944.67 | $0.00 | $1,175.42 | $210,007.08 |
| 232 | $210,007.08 | $944.67 | $0.00 | $1,187.41 | $212,139.16 |
| 233 | $212,139.16 | $944.67 | $0.00 | $1,199.47 | $214,283.30 |
| 234 | $214,283.30 | $944.67 | $0.00 | $1,211.59 | $216,439.56 |
| 235 | $216,439.56 | $944.67 | $0.00 | $1,223.78 | $218,608.01 |
| 236 | $218,608.01 | $944.67 | $0.00 | $1,236.04 | $220,788.72 |
| 237 | $220,788.72 | $944.67 | $0.00 | $1,248.37 | $222,981.76 |
| 238 | $222,981.76 | $944.67 | $0.00 | $1,260.77 | $225,187.20 |
| 239 | $225,187.20 | $944.67 | $0.00 | $1,273.24 | $227,405.11 |
| 240 | $227,405.11 | $944.67 | $0.00 | $1,285.78 | $229,635.56 |
| 241 | $229,635.56 | $944.67 | $122,104.76 | $1,298.39 | $109,773.86 |
| 242 | $109,773.86 | $944.67 | $0.00 | $620.68 | $111,339.21 |
| 243 | $111,339.21 | $944.67 | $0.00 | $629.53 | $112,913.41 |
| 244 | $112,913.41 | $944.67 | $0.00 | $638.43 | $114,496.51 |
| 245 | $114,496.51 | $944.67 | $0.00 | $647.38 | $116,088.56 |
| 246 | $116,088.56 | $944.67 | $0.00 | $656.38 | $117,689.61 |
| 247 | $117,689.61 | $944.67 | $0.00 | $665.43 | $119,299.71 |
| 248 | $119,299.71 | $944.67 | $0.00 | $674.54 | $120,918.92 |
| 249 | $120,918.92 | $944.67 | $0.00 | $683.69 | $122,547.28 |
| 250 | $122,547.28 | $944.67 | $0.00 | $692.90 | $124,184.85 |
| 251 | $124,184.85 | $944.67 | $0.00 | $702.16 | $125,831.68 |
| 252 | $125,831.68 | $944.67 | $0.00 | $711.47 | $127,487.82 |
| 253 | $127,487.82 | $0.00 | $128,210.00 | $720.83 | ($1.35) |