How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $121,269 |
| Monthly savings required | $960 |
How much will it cost to send your child to Drury University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $485,075.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $959.94 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 | $46,764.00 |
| 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 Drury University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $959.94 | $0.00 | $0.00 | $959.94 |
| 2 | $959.94 | $959.94 | $0.00 | $5.43 | $1,925.31 |
| 3 | $1,925.31 | $959.94 | $0.00 | $10.89 | $2,896.14 |
| 4 | $2,896.14 | $959.94 | $0.00 | $16.38 | $3,872.46 |
| 5 | $3,872.46 | $959.94 | $0.00 | $21.90 | $4,854.30 |
| 6 | $4,854.30 | $959.94 | $0.00 | $27.45 | $5,841.69 |
| 7 | $5,841.69 | $959.94 | $0.00 | $33.03 | $6,834.66 |
| 8 | $6,834.66 | $959.94 | $0.00 | $38.64 | $7,833.24 |
| 9 | $7,833.24 | $959.94 | $0.00 | $44.29 | $8,837.47 |
| 10 | $8,837.47 | $959.94 | $0.00 | $49.97 | $9,847.38 |
| 11 | $9,847.38 | $959.94 | $0.00 | $55.68 | $10,863.00 |
| 12 | $10,863.00 | $959.94 | $0.00 | $61.42 | $11,884.36 |
| 13 | $11,884.36 | $959.94 | $0.00 | $67.20 | $12,911.50 |
| 14 | $12,911.50 | $959.94 | $0.00 | $73.00 | $13,944.44 |
| 15 | $13,944.44 | $959.94 | $0.00 | $78.84 | $14,983.22 |
| 16 | $14,983.22 | $959.94 | $0.00 | $84.72 | $16,027.88 |
| 17 | $16,027.88 | $959.94 | $0.00 | $90.62 | $17,078.44 |
| 18 | $17,078.44 | $959.94 | $0.00 | $96.56 | $18,134.94 |
| 19 | $18,134.94 | $959.94 | $0.00 | $102.54 | $19,197.42 |
| 20 | $19,197.42 | $959.94 | $0.00 | $108.55 | $20,265.91 |
| 21 | $20,265.91 | $959.94 | $0.00 | $114.59 | $21,340.44 |
| 22 | $21,340.44 | $959.94 | $0.00 | $120.66 | $22,421.04 |
| 23 | $22,421.04 | $959.94 | $0.00 | $126.77 | $23,507.75 |
| 24 | $23,507.75 | $959.94 | $0.00 | $132.92 | $24,600.61 |
| 25 | $24,600.61 | $959.94 | $0.00 | $139.10 | $25,699.65 |
| 26 | $25,699.65 | $959.94 | $0.00 | $145.31 | $26,804.90 |
| 27 | $26,804.90 | $959.94 | $0.00 | $151.56 | $27,916.40 |
| 28 | $27,916.40 | $959.94 | $0.00 | $157.84 | $29,034.18 |
| 29 | $29,034.18 | $959.94 | $0.00 | $164.16 | $30,158.28 |
| 30 | $30,158.28 | $959.94 | $0.00 | $170.52 | $31,288.74 |
| 31 | $31,288.74 | $959.94 | $0.00 | $176.91 | $32,425.59 |
| 32 | $32,425.59 | $959.94 | $0.00 | $183.34 | $33,568.87 |
| 33 | $33,568.87 | $959.94 | $0.00 | $189.80 | $34,718.61 |
| 34 | $34,718.61 | $959.94 | $0.00 | $196.30 | $35,874.85 |
| 35 | $35,874.85 | $959.94 | $0.00 | $202.84 | $37,037.63 |
| 36 | $37,037.63 | $959.94 | $0.00 | $209.42 | $38,206.99 |
| 37 | $38,206.99 | $959.94 | $0.00 | $216.03 | $39,382.96 |
| 38 | $39,382.96 | $959.94 | $0.00 | $222.68 | $40,565.58 |
| 39 | $40,565.58 | $959.94 | $0.00 | $229.36 | $41,754.88 |
| 40 | $41,754.88 | $959.94 | $0.00 | $236.09 | $42,950.91 |
| 41 | $42,950.91 | $959.94 | $0.00 | $242.85 | $44,153.70 |
| 42 | $44,153.70 | $959.94 | $0.00 | $249.65 | $45,363.29 |
| 43 | $45,363.29 | $959.94 | $0.00 | $256.49 | $46,579.72 |
| 44 | $46,579.72 | $959.94 | $0.00 | $263.37 | $47,803.03 |
| 45 | $47,803.03 | $959.94 | $0.00 | $270.29 | $49,033.26 |
| 46 | $49,033.26 | $959.94 | $0.00 | $277.24 | $50,270.44 |
| 47 | $50,270.44 | $959.94 | $0.00 | $284.24 | $51,514.62 |
| 48 | $51,514.62 | $959.94 | $0.00 | $291.27 | $52,765.83 |
| 49 | $52,765.83 | $959.94 | $0.00 | $298.35 | $54,024.12 |
| 50 | $54,024.12 | $959.94 | $0.00 | $305.46 | $55,289.52 |
| 51 | $55,289.52 | $959.94 | $0.00 | $312.61 | $56,562.07 |
| 52 | $56,562.07 | $959.94 | $0.00 | $319.81 | $57,841.82 |
| 53 | $57,841.82 | $959.94 | $0.00 | $327.05 | $59,128.81 |
| 54 | $59,128.81 | $959.94 | $0.00 | $334.32 | $60,423.07 |
| 55 | $60,423.07 | $959.94 | $0.00 | $341.64 | $61,724.65 |
| 56 | $61,724.65 | $959.94 | $0.00 | $349.00 | $63,033.59 |
| 57 | $63,033.59 | $959.94 | $0.00 | $356.40 | $64,349.93 |
| 58 | $64,349.93 | $959.94 | $0.00 | $363.84 | $65,673.71 |
| 59 | $65,673.71 | $959.94 | $0.00 | $371.33 | $67,004.98 |
| 60 | $67,004.98 | $959.94 | $0.00 | $378.86 | $68,343.78 |
| 61 | $68,343.78 | $959.94 | $0.00 | $386.43 | $69,690.15 |
| 62 | $69,690.15 | $959.94 | $0.00 | $394.04 | $71,044.13 |
| 63 | $71,044.13 | $959.94 | $0.00 | $401.69 | $72,405.76 |
| 64 | $72,405.76 | $959.94 | $0.00 | $409.39 | $73,775.09 |
| 65 | $73,775.09 | $959.94 | $0.00 | $417.14 | $75,152.17 |
| 66 | $75,152.17 | $959.94 | $0.00 | $424.92 | $76,537.03 |
| 67 | $76,537.03 | $959.94 | $0.00 | $432.75 | $77,929.72 |
| 68 | $77,929.72 | $959.94 | $0.00 | $440.63 | $79,330.29 |
| 69 | $79,330.29 | $959.94 | $0.00 | $448.54 | $80,738.77 |
| 70 | $80,738.77 | $959.94 | $0.00 | $456.51 | $82,155.22 |
| 71 | $82,155.22 | $959.94 | $0.00 | $464.52 | $83,579.68 |
| 72 | $83,579.68 | $959.94 | $0.00 | $472.57 | $85,012.19 |
| 73 | $85,012.19 | $959.94 | $0.00 | $480.67 | $86,452.80 |
| 74 | $86,452.80 | $959.94 | $0.00 | $488.82 | $87,901.56 |
| 75 | $87,901.56 | $959.94 | $0.00 | $497.01 | $89,358.51 |
| 76 | $89,358.51 | $959.94 | $0.00 | $505.25 | $90,823.70 |
| 77 | $90,823.70 | $959.94 | $0.00 | $513.53 | $92,297.17 |
| 78 | $92,297.17 | $959.94 | $0.00 | $521.86 | $93,778.97 |
| 79 | $93,778.97 | $959.94 | $0.00 | $530.24 | $95,269.15 |
| 80 | $95,269.15 | $959.94 | $0.00 | $538.67 | $96,767.76 |
| 81 | $96,767.76 | $959.94 | $0.00 | $547.14 | $98,274.84 |
| 82 | $98,274.84 | $959.94 | $0.00 | $555.66 | $99,790.44 |
| 83 | $99,790.44 | $959.94 | $0.00 | $564.23 | $101,314.61 |
| 84 | $101,314.61 | $959.94 | $0.00 | $572.85 | $102,847.40 |
| 85 | $102,847.40 | $959.94 | $0.00 | $581.51 | $104,388.85 |
| 86 | $104,388.85 | $959.94 | $0.00 | $590.23 | $105,939.02 |
| 87 | $105,939.02 | $959.94 | $0.00 | $598.99 | $107,497.95 |
| 88 | $107,497.95 | $959.94 | $0.00 | $607.81 | $109,065.70 |
| 89 | $109,065.70 | $959.94 | $0.00 | $616.67 | $110,642.31 |
| 90 | $110,642.31 | $959.94 | $0.00 | $625.59 | $112,227.84 |
| 91 | $112,227.84 | $959.94 | $0.00 | $634.55 | $113,822.33 |
| 92 | $113,822.33 | $959.94 | $0.00 | $643.57 | $115,425.84 |
| 93 | $115,425.84 | $959.94 | $0.00 | $652.63 | $117,038.41 |
| 94 | $117,038.41 | $959.94 | $0.00 | $661.75 | $118,660.10 |
| 95 | $118,660.10 | $959.94 | $0.00 | $670.92 | $120,290.96 |
| 96 | $120,290.96 | $959.94 | $0.00 | $680.14 | $121,931.04 |
| 97 | $121,931.04 | $959.94 | $0.00 | $689.42 | $123,580.40 |
| 98 | $123,580.40 | $959.94 | $0.00 | $698.74 | $125,239.08 |
| 99 | $125,239.08 | $959.94 | $0.00 | $708.12 | $126,907.14 |
| 100 | $126,907.14 | $959.94 | $0.00 | $717.55 | $128,584.63 |
| 101 | $128,584.63 | $959.94 | $0.00 | $727.04 | $130,271.61 |
| 102 | $130,271.61 | $959.94 | $0.00 | $736.57 | $131,968.12 |
| 103 | $131,968.12 | $959.94 | $0.00 | $746.17 | $133,674.23 |
| 104 | $133,674.23 | $959.94 | $0.00 | $755.81 | $135,389.98 |
| 105 | $135,389.98 | $959.94 | $0.00 | $765.51 | $137,115.43 |
| 106 | $137,115.43 | $959.94 | $0.00 | $775.27 | $138,850.64 |
| 107 | $138,850.64 | $959.94 | $0.00 | $785.08 | $140,595.66 |
| 108 | $140,595.66 | $959.94 | $0.00 | $794.95 | $142,350.55 |
| 109 | $142,350.55 | $959.94 | $0.00 | $804.87 | $144,115.36 |
| 110 | $144,115.36 | $959.94 | $0.00 | $814.85 | $145,890.15 |
| 111 | $145,890.15 | $959.94 | $0.00 | $824.88 | $147,674.97 |
| 112 | $147,674.97 | $959.94 | $0.00 | $834.98 | $149,469.89 |
| 113 | $149,469.89 | $959.94 | $0.00 | $845.12 | $151,274.95 |
| 114 | $151,274.95 | $959.94 | $0.00 | $855.33 | $153,090.22 |
| 115 | $153,090.22 | $959.94 | $0.00 | $865.59 | $154,915.75 |
| 116 | $154,915.75 | $959.94 | $0.00 | $875.92 | $156,751.61 |
| 117 | $156,751.61 | $959.94 | $0.00 | $886.30 | $158,597.85 |
| 118 | $158,597.85 | $959.94 | $0.00 | $896.74 | $160,454.53 |
| 119 | $160,454.53 | $959.94 | $0.00 | $907.23 | $162,321.70 |
| 120 | $162,321.70 | $959.94 | $0.00 | $917.79 | $164,199.43 |
| 121 | $164,199.43 | $959.94 | $0.00 | $928.41 | $166,087.78 |
| 122 | $166,087.78 | $959.94 | $0.00 | $939.08 | $167,986.80 |
| 123 | $167,986.80 | $959.94 | $0.00 | $949.82 | $169,896.56 |
| 124 | $169,896.56 | $959.94 | $0.00 | $960.62 | $171,817.12 |
| 125 | $171,817.12 | $959.94 | $0.00 | $971.48 | $173,748.54 |
| 126 | $173,748.54 | $959.94 | $0.00 | $982.40 | $175,690.88 |
| 127 | $175,690.88 | $959.94 | $0.00 | $993.38 | $177,644.20 |
| 128 | $177,644.20 | $959.94 | $0.00 | $1,004.43 | $179,608.57 |
| 129 | $179,608.57 | $959.94 | $0.00 | $1,015.53 | $181,584.04 |
| 130 | $181,584.04 | $959.94 | $0.00 | $1,026.70 | $183,570.68 |
| 131 | $183,570.68 | $959.94 | $0.00 | $1,037.94 | $185,568.56 |
| 132 | $185,568.56 | $959.94 | $0.00 | $1,049.23 | $187,577.73 |
| 133 | $187,577.73 | $959.94 | $0.00 | $1,060.59 | $189,598.26 |
| 134 | $189,598.26 | $959.94 | $0.00 | $1,072.02 | $191,630.22 |
| 135 | $191,630.22 | $959.94 | $0.00 | $1,083.51 | $193,673.67 |
| 136 | $193,673.67 | $959.94 | $0.00 | $1,095.06 | $195,728.67 |
| 137 | $195,728.67 | $959.94 | $0.00 | $1,106.68 | $197,795.29 |
| 138 | $197,795.29 | $959.94 | $0.00 | $1,118.36 | $199,873.59 |
| 139 | $199,873.59 | $959.94 | $0.00 | $1,130.11 | $201,963.64 |
| 140 | $201,963.64 | $959.94 | $0.00 | $1,141.93 | $204,065.51 |
| 141 | $204,065.51 | $959.94 | $0.00 | $1,153.82 | $206,179.27 |
| 142 | $206,179.27 | $959.94 | $0.00 | $1,165.77 | $208,304.98 |
| 143 | $208,304.98 | $959.94 | $0.00 | $1,177.79 | $210,442.71 |
| 144 | $210,442.71 | $959.94 | $0.00 | $1,189.87 | $212,592.52 |
| 145 | $212,592.52 | $959.94 | $0.00 | $1,202.03 | $214,754.49 |
| 146 | $214,754.49 | $959.94 | $0.00 | $1,214.25 | $216,928.68 |
| 147 | $216,928.68 | $959.94 | $0.00 | $1,226.55 | $219,115.17 |
| 148 | $219,115.17 | $959.94 | $0.00 | $1,238.91 | $221,314.02 |
| 149 | $221,314.02 | $959.94 | $0.00 | $1,251.34 | $223,525.30 |
| 150 | $223,525.30 | $959.94 | $0.00 | $1,263.84 | $225,749.08 |
| 151 | $225,749.08 | $959.94 | $0.00 | $1,276.42 | $227,985.44 |
| 152 | $227,985.44 | $959.94 | $0.00 | $1,289.06 | $230,234.44 |
| 153 | $230,234.44 | $959.94 | $0.00 | $1,301.78 | $232,496.16 |
| 154 | $232,496.16 | $959.94 | $0.00 | $1,314.57 | $234,770.67 |
| 155 | $234,770.67 | $959.94 | $0.00 | $1,327.43 | $237,058.04 |
| 156 | $237,058.04 | $959.94 | $0.00 | $1,340.36 | $239,358.34 |
| 157 | $239,358.34 | $959.94 | $0.00 | $1,353.37 | $241,671.65 |
| 158 | $241,671.65 | $959.94 | $0.00 | $1,366.45 | $243,998.04 |
| 159 | $243,998.04 | $959.94 | $0.00 | $1,379.60 | $246,337.58 |
| 160 | $246,337.58 | $959.94 | $0.00 | $1,392.83 | $248,690.35 |
| 161 | $248,690.35 | $959.94 | $0.00 | $1,406.13 | $251,056.42 |
| 162 | $251,056.42 | $959.94 | $0.00 | $1,419.51 | $253,435.87 |
| 163 | $253,435.87 | $959.94 | $0.00 | $1,432.96 | $255,828.77 |
| 164 | $255,828.77 | $959.94 | $0.00 | $1,446.49 | $258,235.20 |
| 165 | $258,235.20 | $959.94 | $0.00 | $1,460.10 | $260,655.24 |
| 166 | $260,655.24 | $959.94 | $0.00 | $1,473.78 | $263,088.96 |
| 167 | $263,088.96 | $959.94 | $0.00 | $1,487.54 | $265,536.44 |
| 168 | $265,536.44 | $959.94 | $0.00 | $1,501.38 | $267,997.76 |
| 169 | $267,997.76 | $959.94 | $0.00 | $1,515.30 | $270,473.00 |
| 170 | $270,473.00 | $959.94 | $0.00 | $1,529.29 | $272,962.23 |
| 171 | $272,962.23 | $959.94 | $0.00 | $1,543.37 | $275,465.54 |
| 172 | $275,465.54 | $959.94 | $0.00 | $1,557.52 | $277,983.00 |
| 173 | $277,983.00 | $959.94 | $0.00 | $1,571.76 | $280,514.70 |
| 174 | $280,514.70 | $959.94 | $0.00 | $1,586.07 | $283,060.71 |
| 175 | $283,060.71 | $959.94 | $0.00 | $1,600.47 | $285,621.12 |
| 176 | $285,621.12 | $959.94 | $0.00 | $1,614.94 | $288,196.00 |
| 177 | $288,196.00 | $959.94 | $0.00 | $1,629.50 | $290,785.44 |
| 178 | $290,785.44 | $959.94 | $0.00 | $1,644.14 | $293,389.52 |
| 179 | $293,389.52 | $959.94 | $0.00 | $1,658.87 | $296,008.33 |
| 180 | $296,008.33 | $959.94 | $0.00 | $1,673.67 | $298,641.94 |
| 181 | $298,641.94 | $959.94 | $0.00 | $1,688.56 | $301,290.44 |
| 182 | $301,290.44 | $959.94 | $0.00 | $1,703.54 | $303,953.92 |
| 183 | $303,953.92 | $959.94 | $0.00 | $1,718.60 | $306,632.46 |
| 184 | $306,632.46 | $959.94 | $0.00 | $1,733.74 | $309,326.14 |
| 185 | $309,326.14 | $959.94 | $0.00 | $1,748.97 | $312,035.05 |
| 186 | $312,035.05 | $959.94 | $0.00 | $1,764.29 | $314,759.28 |
| 187 | $314,759.28 | $959.94 | $0.00 | $1,779.69 | $317,498.91 |
| 188 | $317,498.91 | $959.94 | $0.00 | $1,795.18 | $320,254.03 |
| 189 | $320,254.03 | $959.94 | $0.00 | $1,810.76 | $323,024.73 |
| 190 | $323,024.73 | $959.94 | $0.00 | $1,826.43 | $325,811.10 |
| 191 | $325,811.10 | $959.94 | $0.00 | $1,842.18 | $328,613.22 |
| 192 | $328,613.22 | $959.94 | $0.00 | $1,858.03 | $331,431.19 |
| 193 | $331,431.19 | $959.94 | $0.00 | $1,873.96 | $334,265.09 |
| 194 | $334,265.09 | $959.94 | $0.00 | $1,889.98 | $337,115.01 |
| 195 | $337,115.01 | $959.94 | $0.00 | $1,906.10 | $339,981.05 |
| 196 | $339,981.05 | $959.94 | $0.00 | $1,922.30 | $342,863.29 |
| 197 | $342,863.29 | $959.94 | $0.00 | $1,938.60 | $345,761.83 |
| 198 | $345,761.83 | $959.94 | $0.00 | $1,954.99 | $348,676.76 |
| 199 | $348,676.76 | $959.94 | $0.00 | $1,971.47 | $351,608.17 |
| 200 | $351,608.17 | $959.94 | $0.00 | $1,988.04 | $354,556.15 |
| 201 | $354,556.15 | $959.94 | $0.00 | $2,004.71 | $357,520.80 |
| 202 | $357,520.80 | $959.94 | $0.00 | $2,021.47 | $360,502.21 |
| 203 | $360,502.21 | $959.94 | $0.00 | $2,038.33 | $363,500.48 |
| 204 | $363,500.48 | $959.94 | $0.00 | $2,055.28 | $366,515.70 |
| 205 | $366,515.70 | $959.94 | $0.00 | $2,072.33 | $369,547.97 |
| 206 | $369,547.97 | $959.94 | $0.00 | $2,089.48 | $372,597.39 |
| 207 | $372,597.39 | $959.94 | $0.00 | $2,106.72 | $375,664.05 |
| 208 | $375,664.05 | $959.94 | $0.00 | $2,124.06 | $378,748.05 |
| 209 | $378,748.05 | $959.94 | $0.00 | $2,141.50 | $381,849.49 |
| 210 | $381,849.49 | $959.94 | $0.00 | $2,159.03 | $384,968.46 |
| 211 | $384,968.46 | $959.94 | $0.00 | $2,176.67 | $388,105.07 |
| 212 | $388,105.07 | $959.94 | $0.00 | $2,194.40 | $391,259.41 |
| 213 | $391,259.41 | $959.94 | $0.00 | $2,212.24 | $394,431.59 |
| 214 | $394,431.59 | $959.94 | $0.00 | $2,230.17 | $397,621.70 |
| 215 | $397,621.70 | $959.94 | $0.00 | $2,248.21 | $400,829.85 |
| 216 | $400,829.85 | $959.94 | $0.00 | $2,266.35 | $404,056.14 |
| 217 | $404,056.14 | $959.94 | $112,543.14 | $2,284.59 | $294,757.53 |
| 218 | $294,757.53 | $959.94 | $0.00 | $1,666.60 | $297,384.07 |
| 219 | $297,384.07 | $959.94 | $0.00 | $1,681.45 | $300,025.46 |
| 220 | $300,025.46 | $959.94 | $0.00 | $1,696.39 | $302,681.79 |
| 221 | $302,681.79 | $959.94 | $0.00 | $1,711.41 | $305,353.14 |
| 222 | $305,353.14 | $959.94 | $0.00 | $1,726.51 | $308,039.59 |
| 223 | $308,039.59 | $959.94 | $0.00 | $1,741.70 | $310,741.23 |
| 224 | $310,741.23 | $959.94 | $0.00 | $1,756.98 | $313,458.15 |
| 225 | $313,458.15 | $959.94 | $0.00 | $1,772.34 | $316,190.43 |
| 226 | $316,190.43 | $959.94 | $0.00 | $1,787.79 | $318,938.16 |
| 227 | $318,938.16 | $959.94 | $0.00 | $1,803.32 | $321,701.42 |
| 228 | $321,701.42 | $959.94 | $0.00 | $1,818.95 | $324,480.31 |
| 229 | $324,480.31 | $959.94 | $118,170.30 | $1,834.66 | $209,104.61 |
| 230 | $209,104.61 | $959.94 | $0.00 | $1,182.31 | $211,246.86 |
| 231 | $211,246.86 | $959.94 | $0.00 | $1,194.42 | $213,401.22 |
| 232 | $213,401.22 | $959.94 | $0.00 | $1,206.60 | $215,567.76 |
| 233 | $215,567.76 | $959.94 | $0.00 | $1,218.85 | $217,746.55 |
| 234 | $217,746.55 | $959.94 | $0.00 | $1,231.17 | $219,937.66 |
| 235 | $219,937.66 | $959.94 | $0.00 | $1,243.56 | $222,141.16 |
| 236 | $222,141.16 | $959.94 | $0.00 | $1,256.02 | $224,357.12 |
| 237 | $224,357.12 | $959.94 | $0.00 | $1,268.55 | $226,585.61 |
| 238 | $226,585.61 | $959.94 | $0.00 | $1,281.15 | $228,826.70 |
| 239 | $228,826.70 | $959.94 | $0.00 | $1,293.82 | $231,080.46 |
| 240 | $231,080.46 | $959.94 | $0.00 | $1,306.56 | $233,346.96 |
| 241 | $233,346.96 | $959.94 | $124,078.81 | $1,319.38 | $111,547.47 |
| 242 | $111,547.47 | $959.94 | $0.00 | $630.71 | $113,138.12 |
| 243 | $113,138.12 | $959.94 | $0.00 | $639.70 | $114,737.76 |
| 244 | $114,737.76 | $959.94 | $0.00 | $648.74 | $116,346.44 |
| 245 | $116,346.44 | $959.94 | $0.00 | $657.84 | $117,964.22 |
| 246 | $117,964.22 | $959.94 | $0.00 | $666.99 | $119,591.15 |
| 247 | $119,591.15 | $959.94 | $0.00 | $676.19 | $121,227.28 |
| 248 | $121,227.28 | $959.94 | $0.00 | $685.44 | $122,872.66 |
| 249 | $122,872.66 | $959.94 | $0.00 | $694.74 | $124,527.34 |
| 250 | $124,527.34 | $959.94 | $0.00 | $704.10 | $126,191.38 |
| 251 | $126,191.38 | $959.94 | $0.00 | $713.50 | $127,864.82 |
| 252 | $127,864.82 | $959.94 | $0.00 | $722.97 | $129,547.73 |
| 253 | $129,547.73 | $0.00 | $130,282.75 | $732.48 | ($2.54) |