How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $98,290 |
| Monthly savings required | $778 |
How much will it cost to send your child to Southwest University of Visual Arts Albuquerque in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $393,161.37 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $778.05 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 | $37,903.00 |
| 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 Southwest University of Visual Arts Albuquerque in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $778.05 | $0.00 | $0.00 | $778.05 |
| 2 | $778.05 | $778.05 | $0.00 | $4.40 | $1,560.50 |
| 3 | $1,560.50 | $778.05 | $0.00 | $8.82 | $2,347.37 |
| 4 | $2,347.37 | $778.05 | $0.00 | $13.27 | $3,138.69 |
| 5 | $3,138.69 | $778.05 | $0.00 | $17.75 | $3,934.49 |
| 6 | $3,934.49 | $778.05 | $0.00 | $22.25 | $4,734.79 |
| 7 | $4,734.79 | $778.05 | $0.00 | $26.77 | $5,539.61 |
| 8 | $5,539.61 | $778.05 | $0.00 | $31.32 | $6,348.98 |
| 9 | $6,348.98 | $778.05 | $0.00 | $35.90 | $7,162.93 |
| 10 | $7,162.93 | $778.05 | $0.00 | $40.50 | $7,981.48 |
| 11 | $7,981.48 | $778.05 | $0.00 | $45.13 | $8,804.66 |
| 12 | $8,804.66 | $778.05 | $0.00 | $49.78 | $9,632.49 |
| 13 | $9,632.49 | $778.05 | $0.00 | $54.46 | $10,465.00 |
| 14 | $10,465.00 | $778.05 | $0.00 | $59.17 | $11,302.22 |
| 15 | $11,302.22 | $778.05 | $0.00 | $63.90 | $12,144.17 |
| 16 | $12,144.17 | $778.05 | $0.00 | $68.66 | $12,990.88 |
| 17 | $12,990.88 | $778.05 | $0.00 | $73.45 | $13,842.38 |
| 18 | $13,842.38 | $778.05 | $0.00 | $78.27 | $14,698.70 |
| 19 | $14,698.70 | $778.05 | $0.00 | $83.11 | $15,559.86 |
| 20 | $15,559.86 | $778.05 | $0.00 | $87.98 | $16,425.89 |
| 21 | $16,425.89 | $778.05 | $0.00 | $92.87 | $17,296.81 |
| 22 | $17,296.81 | $778.05 | $0.00 | $97.80 | $18,172.66 |
| 23 | $18,172.66 | $778.05 | $0.00 | $102.75 | $19,053.46 |
| 24 | $19,053.46 | $778.05 | $0.00 | $107.73 | $19,939.24 |
| 25 | $19,939.24 | $778.05 | $0.00 | $112.74 | $20,830.03 |
| 26 | $20,830.03 | $778.05 | $0.00 | $117.78 | $21,725.86 |
| 27 | $21,725.86 | $778.05 | $0.00 | $122.84 | $22,626.75 |
| 28 | $22,626.75 | $778.05 | $0.00 | $127.93 | $23,532.73 |
| 29 | $23,532.73 | $778.05 | $0.00 | $133.06 | $24,443.84 |
| 30 | $24,443.84 | $778.05 | $0.00 | $138.21 | $25,360.10 |
| 31 | $25,360.10 | $778.05 | $0.00 | $143.39 | $26,281.54 |
| 32 | $26,281.54 | $778.05 | $0.00 | $148.60 | $27,208.19 |
| 33 | $27,208.19 | $778.05 | $0.00 | $153.84 | $28,140.08 |
| 34 | $28,140.08 | $778.05 | $0.00 | $159.11 | $29,077.24 |
| 35 | $29,077.24 | $778.05 | $0.00 | $164.41 | $30,019.70 |
| 36 | $30,019.70 | $778.05 | $0.00 | $169.74 | $30,967.49 |
| 37 | $30,967.49 | $778.05 | $0.00 | $175.09 | $31,920.63 |
| 38 | $31,920.63 | $778.05 | $0.00 | $180.48 | $32,879.16 |
| 39 | $32,879.16 | $778.05 | $0.00 | $185.90 | $33,843.11 |
| 40 | $33,843.11 | $778.05 | $0.00 | $191.35 | $34,812.51 |
| 41 | $34,812.51 | $778.05 | $0.00 | $196.83 | $35,787.39 |
| 42 | $35,787.39 | $778.05 | $0.00 | $202.35 | $36,767.79 |
| 43 | $36,767.79 | $778.05 | $0.00 | $207.89 | $37,753.73 |
| 44 | $37,753.73 | $778.05 | $0.00 | $213.47 | $38,745.25 |
| 45 | $38,745.25 | $778.05 | $0.00 | $219.07 | $39,742.37 |
| 46 | $39,742.37 | $778.05 | $0.00 | $224.71 | $40,745.13 |
| 47 | $40,745.13 | $778.05 | $0.00 | $230.38 | $41,753.56 |
| 48 | $41,753.56 | $778.05 | $0.00 | $236.08 | $42,767.69 |
| 49 | $42,767.69 | $778.05 | $0.00 | $241.81 | $43,787.55 |
| 50 | $43,787.55 | $778.05 | $0.00 | $247.58 | $44,813.18 |
| 51 | $44,813.18 | $778.05 | $0.00 | $253.38 | $45,844.61 |
| 52 | $45,844.61 | $778.05 | $0.00 | $259.21 | $46,881.87 |
| 53 | $46,881.87 | $778.05 | $0.00 | $265.08 | $47,925.00 |
| 54 | $47,925.00 | $778.05 | $0.00 | $270.97 | $48,974.02 |
| 55 | $48,974.02 | $778.05 | $0.00 | $276.91 | $50,028.98 |
| 56 | $50,028.98 | $778.05 | $0.00 | $282.87 | $51,089.90 |
| 57 | $51,089.90 | $778.05 | $0.00 | $288.87 | $52,156.82 |
| 58 | $52,156.82 | $778.05 | $0.00 | $294.90 | $53,229.77 |
| 59 | $53,229.77 | $778.05 | $0.00 | $300.97 | $54,308.79 |
| 60 | $54,308.79 | $778.05 | $0.00 | $307.07 | $55,393.91 |
| 61 | $55,393.91 | $778.05 | $0.00 | $313.21 | $56,485.17 |
| 62 | $56,485.17 | $778.05 | $0.00 | $319.38 | $57,582.60 |
| 63 | $57,582.60 | $778.05 | $0.00 | $325.58 | $58,686.23 |
| 64 | $58,686.23 | $778.05 | $0.00 | $331.82 | $59,796.10 |
| 65 | $59,796.10 | $778.05 | $0.00 | $338.10 | $60,912.25 |
| 66 | $60,912.25 | $778.05 | $0.00 | $344.41 | $62,034.71 |
| 67 | $62,034.71 | $778.05 | $0.00 | $350.75 | $63,163.51 |
| 68 | $63,163.51 | $778.05 | $0.00 | $357.14 | $64,298.70 |
| 69 | $64,298.70 | $778.05 | $0.00 | $363.55 | $65,440.30 |
| 70 | $65,440.30 | $778.05 | $0.00 | $370.01 | $66,588.36 |
| 71 | $66,588.36 | $778.05 | $0.00 | $376.50 | $67,742.91 |
| 72 | $67,742.91 | $778.05 | $0.00 | $383.03 | $68,903.99 |
| 73 | $68,903.99 | $778.05 | $0.00 | $389.59 | $70,071.63 |
| 74 | $70,071.63 | $778.05 | $0.00 | $396.20 | $71,245.88 |
| 75 | $71,245.88 | $778.05 | $0.00 | $402.83 | $72,426.76 |
| 76 | $72,426.76 | $778.05 | $0.00 | $409.51 | $73,614.32 |
| 77 | $73,614.32 | $778.05 | $0.00 | $416.23 | $74,808.60 |
| 78 | $74,808.60 | $778.05 | $0.00 | $422.98 | $76,009.63 |
| 79 | $76,009.63 | $778.05 | $0.00 | $429.77 | $77,217.45 |
| 80 | $77,217.45 | $778.05 | $0.00 | $436.60 | $78,432.10 |
| 81 | $78,432.10 | $778.05 | $0.00 | $443.47 | $79,653.62 |
| 82 | $79,653.62 | $778.05 | $0.00 | $450.37 | $80,882.04 |
| 83 | $80,882.04 | $778.05 | $0.00 | $457.32 | $82,117.41 |
| 84 | $82,117.41 | $778.05 | $0.00 | $464.30 | $83,359.76 |
| 85 | $83,359.76 | $778.05 | $0.00 | $471.33 | $84,609.14 |
| 86 | $84,609.14 | $778.05 | $0.00 | $478.39 | $85,865.58 |
| 87 | $85,865.58 | $778.05 | $0.00 | $485.50 | $87,129.13 |
| 88 | $87,129.13 | $778.05 | $0.00 | $492.64 | $88,399.82 |
| 89 | $88,399.82 | $778.05 | $0.00 | $499.83 | $89,677.70 |
| 90 | $89,677.70 | $778.05 | $0.00 | $507.05 | $90,962.80 |
| 91 | $90,962.80 | $778.05 | $0.00 | $514.32 | $92,255.17 |
| 92 | $92,255.17 | $778.05 | $0.00 | $521.62 | $93,554.84 |
| 93 | $93,554.84 | $778.05 | $0.00 | $528.97 | $94,861.86 |
| 94 | $94,861.86 | $778.05 | $0.00 | $536.36 | $96,176.27 |
| 95 | $96,176.27 | $778.05 | $0.00 | $543.79 | $97,498.11 |
| 96 | $97,498.11 | $778.05 | $0.00 | $551.27 | $98,827.43 |
| 97 | $98,827.43 | $778.05 | $0.00 | $558.78 | $100,164.26 |
| 98 | $100,164.26 | $778.05 | $0.00 | $566.34 | $101,508.65 |
| 99 | $101,508.65 | $778.05 | $0.00 | $573.94 | $102,860.64 |
| 100 | $102,860.64 | $778.05 | $0.00 | $581.59 | $104,220.28 |
| 101 | $104,220.28 | $778.05 | $0.00 | $589.28 | $105,587.61 |
| 102 | $105,587.61 | $778.05 | $0.00 | $597.01 | $106,962.67 |
| 103 | $106,962.67 | $778.05 | $0.00 | $604.78 | $108,345.50 |
| 104 | $108,345.50 | $778.05 | $0.00 | $612.60 | $109,736.15 |
| 105 | $109,736.15 | $778.05 | $0.00 | $620.46 | $111,134.66 |
| 106 | $111,134.66 | $778.05 | $0.00 | $628.37 | $112,541.08 |
| 107 | $112,541.08 | $778.05 | $0.00 | $636.32 | $113,955.45 |
| 108 | $113,955.45 | $778.05 | $0.00 | $644.32 | $115,377.82 |
| 109 | $115,377.82 | $778.05 | $0.00 | $652.36 | $116,808.23 |
| 110 | $116,808.23 | $778.05 | $0.00 | $660.45 | $118,246.73 |
| 111 | $118,246.73 | $778.05 | $0.00 | $668.58 | $119,693.36 |
| 112 | $119,693.36 | $778.05 | $0.00 | $676.76 | $121,148.17 |
| 113 | $121,148.17 | $778.05 | $0.00 | $684.99 | $122,611.21 |
| 114 | $122,611.21 | $778.05 | $0.00 | $693.26 | $124,082.52 |
| 115 | $124,082.52 | $778.05 | $0.00 | $701.58 | $125,562.15 |
| 116 | $125,562.15 | $778.05 | $0.00 | $709.95 | $127,050.15 |
| 117 | $127,050.15 | $778.05 | $0.00 | $718.36 | $128,546.56 |
| 118 | $128,546.56 | $778.05 | $0.00 | $726.82 | $130,051.43 |
| 119 | $130,051.43 | $778.05 | $0.00 | $735.33 | $131,564.81 |
| 120 | $131,564.81 | $778.05 | $0.00 | $743.89 | $133,086.75 |
| 121 | $133,086.75 | $778.05 | $0.00 | $752.49 | $134,617.29 |
| 122 | $134,617.29 | $778.05 | $0.00 | $761.15 | $136,156.49 |
| 123 | $136,156.49 | $778.05 | $0.00 | $769.85 | $137,704.39 |
| 124 | $137,704.39 | $778.05 | $0.00 | $778.60 | $139,261.04 |
| 125 | $139,261.04 | $778.05 | $0.00 | $787.40 | $140,826.49 |
| 126 | $140,826.49 | $778.05 | $0.00 | $796.25 | $142,400.79 |
| 127 | $142,400.79 | $778.05 | $0.00 | $805.15 | $143,983.99 |
| 128 | $143,983.99 | $778.05 | $0.00 | $814.11 | $145,576.15 |
| 129 | $145,576.15 | $778.05 | $0.00 | $823.11 | $147,177.31 |
| 130 | $147,177.31 | $778.05 | $0.00 | $832.16 | $148,787.52 |
| 131 | $148,787.52 | $778.05 | $0.00 | $841.27 | $150,406.84 |
| 132 | $150,406.84 | $778.05 | $0.00 | $850.42 | $152,035.31 |
| 133 | $152,035.31 | $778.05 | $0.00 | $859.63 | $153,672.99 |
| 134 | $153,672.99 | $778.05 | $0.00 | $868.89 | $155,319.93 |
| 135 | $155,319.93 | $778.05 | $0.00 | $878.20 | $156,976.18 |
| 136 | $156,976.18 | $778.05 | $0.00 | $887.57 | $158,641.80 |
| 137 | $158,641.80 | $778.05 | $0.00 | $896.98 | $160,316.83 |
| 138 | $160,316.83 | $778.05 | $0.00 | $906.45 | $162,001.33 |
| 139 | $162,001.33 | $778.05 | $0.00 | $915.98 | $163,695.36 |
| 140 | $163,695.36 | $778.05 | $0.00 | $925.56 | $165,398.97 |
| 141 | $165,398.97 | $778.05 | $0.00 | $935.19 | $167,112.21 |
| 142 | $167,112.21 | $778.05 | $0.00 | $944.88 | $168,835.14 |
| 143 | $168,835.14 | $778.05 | $0.00 | $954.62 | $170,567.81 |
| 144 | $170,567.81 | $778.05 | $0.00 | $964.42 | $172,310.28 |
| 145 | $172,310.28 | $778.05 | $0.00 | $974.27 | $174,062.60 |
| 146 | $174,062.60 | $778.05 | $0.00 | $984.18 | $175,824.83 |
| 147 | $175,824.83 | $778.05 | $0.00 | $994.14 | $177,597.02 |
| 148 | $177,597.02 | $778.05 | $0.00 | $1,004.16 | $179,379.23 |
| 149 | $179,379.23 | $778.05 | $0.00 | $1,014.24 | $181,171.52 |
| 150 | $181,171.52 | $778.05 | $0.00 | $1,024.37 | $182,973.94 |
| 151 | $182,973.94 | $778.05 | $0.00 | $1,034.56 | $184,786.55 |
| 152 | $184,786.55 | $778.05 | $0.00 | $1,044.81 | $186,609.41 |
| 153 | $186,609.41 | $778.05 | $0.00 | $1,055.12 | $188,442.58 |
| 154 | $188,442.58 | $778.05 | $0.00 | $1,065.48 | $190,286.11 |
| 155 | $190,286.11 | $778.05 | $0.00 | $1,075.91 | $192,140.07 |
| 156 | $192,140.07 | $778.05 | $0.00 | $1,086.39 | $194,004.51 |
| 157 | $194,004.51 | $778.05 | $0.00 | $1,096.93 | $195,879.49 |
| 158 | $195,879.49 | $778.05 | $0.00 | $1,107.53 | $197,765.07 |
| 159 | $197,765.07 | $778.05 | $0.00 | $1,118.19 | $199,661.31 |
| 160 | $199,661.31 | $778.05 | $0.00 | $1,128.91 | $201,568.27 |
| 161 | $201,568.27 | $778.05 | $0.00 | $1,139.70 | $203,486.02 |
| 162 | $203,486.02 | $778.05 | $0.00 | $1,150.54 | $205,414.61 |
| 163 | $205,414.61 | $778.05 | $0.00 | $1,161.44 | $207,354.10 |
| 164 | $207,354.10 | $778.05 | $0.00 | $1,172.41 | $209,304.56 |
| 165 | $209,304.56 | $778.05 | $0.00 | $1,183.44 | $211,266.05 |
| 166 | $211,266.05 | $778.05 | $0.00 | $1,194.53 | $213,238.63 |
| 167 | $213,238.63 | $778.05 | $0.00 | $1,205.68 | $215,222.36 |
| 168 | $215,222.36 | $778.05 | $0.00 | $1,216.90 | $217,217.31 |
| 169 | $217,217.31 | $778.05 | $0.00 | $1,228.18 | $219,223.54 |
| 170 | $219,223.54 | $778.05 | $0.00 | $1,239.52 | $221,241.11 |
| 171 | $221,241.11 | $778.05 | $0.00 | $1,250.93 | $223,270.09 |
| 172 | $223,270.09 | $778.05 | $0.00 | $1,262.40 | $225,310.54 |
| 173 | $225,310.54 | $778.05 | $0.00 | $1,273.94 | $227,362.53 |
| 174 | $227,362.53 | $778.05 | $0.00 | $1,285.54 | $229,426.12 |
| 175 | $229,426.12 | $778.05 | $0.00 | $1,297.21 | $231,501.38 |
| 176 | $231,501.38 | $778.05 | $0.00 | $1,308.94 | $233,588.37 |
| 177 | $233,588.37 | $778.05 | $0.00 | $1,320.74 | $235,687.16 |
| 178 | $235,687.16 | $778.05 | $0.00 | $1,332.61 | $237,797.82 |
| 179 | $237,797.82 | $778.05 | $0.00 | $1,344.54 | $239,920.41 |
| 180 | $239,920.41 | $778.05 | $0.00 | $1,356.54 | $242,055.00 |
| 181 | $242,055.00 | $778.05 | $0.00 | $1,368.61 | $244,201.66 |
| 182 | $244,201.66 | $778.05 | $0.00 | $1,380.75 | $246,360.46 |
| 183 | $246,360.46 | $778.05 | $0.00 | $1,392.96 | $248,531.47 |
| 184 | $248,531.47 | $778.05 | $0.00 | $1,405.23 | $250,714.75 |
| 185 | $250,714.75 | $778.05 | $0.00 | $1,417.58 | $252,910.38 |
| 186 | $252,910.38 | $778.05 | $0.00 | $1,429.99 | $255,118.42 |
| 187 | $255,118.42 | $778.05 | $0.00 | $1,442.48 | $257,338.95 |
| 188 | $257,338.95 | $778.05 | $0.00 | $1,455.03 | $259,572.03 |
| 189 | $259,572.03 | $778.05 | $0.00 | $1,467.66 | $261,817.74 |
| 190 | $261,817.74 | $778.05 | $0.00 | $1,480.36 | $264,076.15 |
| 191 | $264,076.15 | $778.05 | $0.00 | $1,493.12 | $266,347.32 |
| 192 | $266,347.32 | $778.05 | $0.00 | $1,505.97 | $268,631.34 |
| 193 | $268,631.34 | $778.05 | $0.00 | $1,518.88 | $270,928.27 |
| 194 | $270,928.27 | $778.05 | $0.00 | $1,531.87 | $273,238.19 |
| 195 | $273,238.19 | $778.05 | $0.00 | $1,544.93 | $275,561.17 |
| 196 | $275,561.17 | $778.05 | $0.00 | $1,558.06 | $277,897.28 |
| 197 | $277,897.28 | $778.05 | $0.00 | $1,571.27 | $280,246.60 |
| 198 | $280,246.60 | $778.05 | $0.00 | $1,584.56 | $282,609.21 |
| 199 | $282,609.21 | $778.05 | $0.00 | $1,597.91 | $284,985.17 |
| 200 | $284,985.17 | $778.05 | $0.00 | $1,611.35 | $287,374.57 |
| 201 | $287,374.57 | $778.05 | $0.00 | $1,624.86 | $289,777.48 |
| 202 | $289,777.48 | $778.05 | $0.00 | $1,638.44 | $292,193.97 |
| 203 | $292,193.97 | $778.05 | $0.00 | $1,652.11 | $294,624.13 |
| 204 | $294,624.13 | $778.05 | $0.00 | $1,665.85 | $297,068.03 |
| 205 | $297,068.03 | $778.05 | $0.00 | $1,679.67 | $299,525.75 |
| 206 | $299,525.75 | $778.05 | $0.00 | $1,693.56 | $301,997.36 |
| 207 | $301,997.36 | $778.05 | $0.00 | $1,707.54 | $304,482.95 |
| 208 | $304,482.95 | $778.05 | $0.00 | $1,721.59 | $306,982.59 |
| 209 | $306,982.59 | $778.05 | $0.00 | $1,735.72 | $309,496.36 |
| 210 | $309,496.36 | $778.05 | $0.00 | $1,749.94 | $312,024.35 |
| 211 | $312,024.35 | $778.05 | $0.00 | $1,764.23 | $314,566.63 |
| 212 | $314,566.63 | $778.05 | $0.00 | $1,778.61 | $317,123.29 |
| 213 | $317,123.29 | $778.05 | $0.00 | $1,793.06 | $319,694.40 |
| 214 | $319,694.40 | $778.05 | $0.00 | $1,807.60 | $322,280.05 |
| 215 | $322,280.05 | $778.05 | $0.00 | $1,822.22 | $324,880.32 |
| 216 | $324,880.32 | $778.05 | $0.00 | $1,836.92 | $327,495.29 |
| 217 | $327,495.29 | $778.05 | $91,218.09 | $1,851.71 | $238,906.96 |
| 218 | $238,906.96 | $778.05 | $0.00 | $1,350.81 | $241,035.82 |
| 219 | $241,035.82 | $778.05 | $0.00 | $1,362.85 | $243,176.72 |
| 220 | $243,176.72 | $778.05 | $0.00 | $1,374.96 | $245,329.73 |
| 221 | $245,329.73 | $778.05 | $0.00 | $1,387.13 | $247,494.91 |
| 222 | $247,494.91 | $778.05 | $0.00 | $1,399.37 | $249,672.33 |
| 223 | $249,672.33 | $778.05 | $0.00 | $1,411.68 | $251,862.06 |
| 224 | $251,862.06 | $778.05 | $0.00 | $1,424.06 | $254,064.17 |
| 225 | $254,064.17 | $778.05 | $0.00 | $1,436.52 | $256,278.74 |
| 226 | $256,278.74 | $778.05 | $0.00 | $1,449.04 | $258,505.83 |
| 227 | $258,505.83 | $778.05 | $0.00 | $1,461.63 | $260,745.51 |
| 228 | $260,745.51 | $778.05 | $0.00 | $1,474.29 | $262,997.85 |
| 229 | $262,997.85 | $778.05 | $95,778.99 | $1,487.03 | $169,483.94 |
| 230 | $169,483.94 | $778.05 | $0.00 | $958.29 | $171,220.28 |
| 231 | $171,220.28 | $778.05 | $0.00 | $968.10 | $172,966.43 |
| 232 | $172,966.43 | $778.05 | $0.00 | $977.98 | $174,722.46 |
| 233 | $174,722.46 | $778.05 | $0.00 | $987.91 | $176,488.42 |
| 234 | $176,488.42 | $778.05 | $0.00 | $997.89 | $178,264.36 |
| 235 | $178,264.36 | $778.05 | $0.00 | $1,007.93 | $180,050.34 |
| 236 | $180,050.34 | $778.05 | $0.00 | $1,018.03 | $181,846.42 |
| 237 | $181,846.42 | $778.05 | $0.00 | $1,028.19 | $183,652.66 |
| 238 | $183,652.66 | $778.05 | $0.00 | $1,038.40 | $185,469.11 |
| 239 | $185,469.11 | $778.05 | $0.00 | $1,048.67 | $187,295.83 |
| 240 | $187,295.83 | $778.05 | $0.00 | $1,059.00 | $189,132.88 |
| 241 | $189,132.88 | $778.05 | $100,567.94 | $1,069.38 | $90,412.37 |
| 242 | $90,412.37 | $778.05 | $0.00 | $511.20 | $91,701.62 |
| 243 | $91,701.62 | $778.05 | $0.00 | $518.49 | $92,998.16 |
| 244 | $92,998.16 | $778.05 | $0.00 | $525.83 | $94,302.04 |
| 245 | $94,302.04 | $778.05 | $0.00 | $533.20 | $95,613.29 |
| 246 | $95,613.29 | $778.05 | $0.00 | $540.61 | $96,931.95 |
| 247 | $96,931.95 | $778.05 | $0.00 | $548.07 | $98,258.07 |
| 248 | $98,258.07 | $778.05 | $0.00 | $555.57 | $99,591.69 |
| 249 | $99,591.69 | $778.05 | $0.00 | $563.11 | $100,932.85 |
| 250 | $100,932.85 | $778.05 | $0.00 | $570.69 | $102,281.59 |
| 251 | $102,281.59 | $778.05 | $0.00 | $578.31 | $103,637.95 |
| 252 | $103,637.95 | $778.05 | $0.00 | $585.98 | $105,001.98 |
| 253 | $105,001.98 | $0.00 | $105,596.34 | $593.70 | ($0.66) |