How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $113,665 |
| Monthly savings required | $900 |
How much will it cost to send your child to Newberry College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $454,661.87 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $899.75 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 | $43,832.00 |
| 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 Newberry College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $899.75 | $0.00 | $0.00 | $899.75 |
| 2 | $899.75 | $899.75 | $0.00 | $5.09 | $1,804.59 |
| 3 | $1,804.59 | $899.75 | $0.00 | $10.20 | $2,714.54 |
| 4 | $2,714.54 | $899.75 | $0.00 | $15.35 | $3,629.64 |
| 5 | $3,629.64 | $899.75 | $0.00 | $20.52 | $4,549.91 |
| 6 | $4,549.91 | $899.75 | $0.00 | $25.73 | $5,475.39 |
| 7 | $5,475.39 | $899.75 | $0.00 | $30.96 | $6,406.10 |
| 8 | $6,406.10 | $899.75 | $0.00 | $36.22 | $7,342.07 |
| 9 | $7,342.07 | $899.75 | $0.00 | $41.51 | $8,283.33 |
| 10 | $8,283.33 | $899.75 | $0.00 | $46.84 | $9,229.92 |
| 11 | $9,229.92 | $899.75 | $0.00 | $52.19 | $10,181.86 |
| 12 | $10,181.86 | $899.75 | $0.00 | $57.57 | $11,139.18 |
| 13 | $11,139.18 | $899.75 | $0.00 | $62.98 | $12,101.91 |
| 14 | $12,101.91 | $899.75 | $0.00 | $68.43 | $13,070.09 |
| 15 | $13,070.09 | $899.75 | $0.00 | $73.90 | $14,043.74 |
| 16 | $14,043.74 | $899.75 | $0.00 | $79.41 | $15,022.90 |
| 17 | $15,022.90 | $899.75 | $0.00 | $84.94 | $16,007.59 |
| 18 | $16,007.59 | $899.75 | $0.00 | $90.51 | $16,997.85 |
| 19 | $16,997.85 | $899.75 | $0.00 | $96.11 | $17,993.71 |
| 20 | $17,993.71 | $899.75 | $0.00 | $101.74 | $18,995.20 |
| 21 | $18,995.20 | $899.75 | $0.00 | $107.40 | $20,002.35 |
| 22 | $20,002.35 | $899.75 | $0.00 | $113.10 | $21,015.20 |
| 23 | $21,015.20 | $899.75 | $0.00 | $118.82 | $22,033.77 |
| 24 | $22,033.77 | $899.75 | $0.00 | $124.58 | $23,058.10 |
| 25 | $23,058.10 | $899.75 | $0.00 | $130.37 | $24,088.22 |
| 26 | $24,088.22 | $899.75 | $0.00 | $136.20 | $25,124.17 |
| 27 | $25,124.17 | $899.75 | $0.00 | $142.06 | $26,165.98 |
| 28 | $26,165.98 | $899.75 | $0.00 | $147.95 | $27,213.68 |
| 29 | $27,213.68 | $899.75 | $0.00 | $153.87 | $28,267.30 |
| 30 | $28,267.30 | $899.75 | $0.00 | $159.83 | $29,326.88 |
| 31 | $29,326.88 | $899.75 | $0.00 | $165.82 | $30,392.45 |
| 32 | $30,392.45 | $899.75 | $0.00 | $171.84 | $31,464.04 |
| 33 | $31,464.04 | $899.75 | $0.00 | $177.90 | $32,541.69 |
| 34 | $32,541.69 | $899.75 | $0.00 | $184.00 | $33,625.44 |
| 35 | $33,625.44 | $899.75 | $0.00 | $190.12 | $34,715.31 |
| 36 | $34,715.31 | $899.75 | $0.00 | $196.29 | $35,811.35 |
| 37 | $35,811.35 | $899.75 | $0.00 | $202.48 | $36,913.58 |
| 38 | $36,913.58 | $899.75 | $0.00 | $208.71 | $38,022.04 |
| 39 | $38,022.04 | $899.75 | $0.00 | $214.98 | $39,136.77 |
| 40 | $39,136.77 | $899.75 | $0.00 | $221.28 | $40,257.80 |
| 41 | $40,257.80 | $899.75 | $0.00 | $227.62 | $41,385.17 |
| 42 | $41,385.17 | $899.75 | $0.00 | $234.00 | $42,518.92 |
| 43 | $42,518.92 | $899.75 | $0.00 | $240.41 | $43,659.08 |
| 44 | $43,659.08 | $899.75 | $0.00 | $246.85 | $44,805.68 |
| 45 | $44,805.68 | $899.75 | $0.00 | $253.34 | $45,958.77 |
| 46 | $45,958.77 | $899.75 | $0.00 | $259.86 | $47,118.38 |
| 47 | $47,118.38 | $899.75 | $0.00 | $266.41 | $48,284.54 |
| 48 | $48,284.54 | $899.75 | $0.00 | $273.01 | $49,457.30 |
| 49 | $49,457.30 | $899.75 | $0.00 | $279.64 | $50,636.69 |
| 50 | $50,636.69 | $899.75 | $0.00 | $286.31 | $51,822.75 |
| 51 | $51,822.75 | $899.75 | $0.00 | $293.01 | $53,015.51 |
| 52 | $53,015.51 | $899.75 | $0.00 | $299.76 | $54,215.02 |
| 53 | $54,215.02 | $899.75 | $0.00 | $306.54 | $55,421.31 |
| 54 | $55,421.31 | $899.75 | $0.00 | $313.36 | $56,634.42 |
| 55 | $56,634.42 | $899.75 | $0.00 | $320.22 | $57,854.39 |
| 56 | $57,854.39 | $899.75 | $0.00 | $327.12 | $59,081.26 |
| 57 | $59,081.26 | $899.75 | $0.00 | $334.05 | $60,315.06 |
| 58 | $60,315.06 | $899.75 | $0.00 | $341.03 | $61,555.84 |
| 59 | $61,555.84 | $899.75 | $0.00 | $348.05 | $62,803.64 |
| 60 | $62,803.64 | $899.75 | $0.00 | $355.10 | $64,058.49 |
| 61 | $64,058.49 | $899.75 | $0.00 | $362.20 | $65,320.44 |
| 62 | $65,320.44 | $899.75 | $0.00 | $369.33 | $66,589.52 |
| 63 | $66,589.52 | $899.75 | $0.00 | $376.51 | $67,865.78 |
| 64 | $67,865.78 | $899.75 | $0.00 | $383.72 | $69,149.25 |
| 65 | $69,149.25 | $899.75 | $0.00 | $390.98 | $70,439.98 |
| 66 | $70,439.98 | $899.75 | $0.00 | $398.28 | $71,738.01 |
| 67 | $71,738.01 | $899.75 | $0.00 | $405.62 | $73,043.38 |
| 68 | $73,043.38 | $899.75 | $0.00 | $413.00 | $74,356.13 |
| 69 | $74,356.13 | $899.75 | $0.00 | $420.42 | $75,676.30 |
| 70 | $75,676.30 | $899.75 | $0.00 | $427.88 | $77,003.93 |
| 71 | $77,003.93 | $899.75 | $0.00 | $435.39 | $78,339.07 |
| 72 | $78,339.07 | $899.75 | $0.00 | $442.94 | $79,681.76 |
| 73 | $79,681.76 | $899.75 | $0.00 | $450.53 | $81,032.04 |
| 74 | $81,032.04 | $899.75 | $0.00 | $458.17 | $82,389.96 |
| 75 | $82,389.96 | $899.75 | $0.00 | $465.84 | $83,755.55 |
| 76 | $83,755.55 | $899.75 | $0.00 | $473.57 | $85,128.87 |
| 77 | $85,128.87 | $899.75 | $0.00 | $481.33 | $86,509.95 |
| 78 | $86,509.95 | $899.75 | $0.00 | $489.14 | $87,898.84 |
| 79 | $87,898.84 | $899.75 | $0.00 | $496.99 | $89,295.58 |
| 80 | $89,295.58 | $899.75 | $0.00 | $504.89 | $90,700.22 |
| 81 | $90,700.22 | $899.75 | $0.00 | $512.83 | $92,112.80 |
| 82 | $92,112.80 | $899.75 | $0.00 | $520.82 | $93,533.37 |
| 83 | $93,533.37 | $899.75 | $0.00 | $528.85 | $94,961.97 |
| 84 | $94,961.97 | $899.75 | $0.00 | $536.93 | $96,398.65 |
| 85 | $96,398.65 | $899.75 | $0.00 | $545.05 | $97,843.45 |
| 86 | $97,843.45 | $899.75 | $0.00 | $553.22 | $99,296.42 |
| 87 | $99,296.42 | $899.75 | $0.00 | $561.44 | $100,757.61 |
| 88 | $100,757.61 | $899.75 | $0.00 | $569.70 | $102,227.06 |
| 89 | $102,227.06 | $899.75 | $0.00 | $578.01 | $103,704.82 |
| 90 | $103,704.82 | $899.75 | $0.00 | $586.36 | $105,190.93 |
| 91 | $105,190.93 | $899.75 | $0.00 | $594.76 | $106,685.44 |
| 92 | $106,685.44 | $899.75 | $0.00 | $603.21 | $108,188.40 |
| 93 | $108,188.40 | $899.75 | $0.00 | $611.71 | $109,699.86 |
| 94 | $109,699.86 | $899.75 | $0.00 | $620.26 | $111,219.87 |
| 95 | $111,219.87 | $899.75 | $0.00 | $628.85 | $112,748.47 |
| 96 | $112,748.47 | $899.75 | $0.00 | $637.50 | $114,285.72 |
| 97 | $114,285.72 | $899.75 | $0.00 | $646.19 | $115,831.66 |
| 98 | $115,831.66 | $899.75 | $0.00 | $654.93 | $117,386.34 |
| 99 | $117,386.34 | $899.75 | $0.00 | $663.72 | $118,949.81 |
| 100 | $118,949.81 | $899.75 | $0.00 | $672.56 | $120,522.12 |
| 101 | $120,522.12 | $899.75 | $0.00 | $681.45 | $122,103.32 |
| 102 | $122,103.32 | $899.75 | $0.00 | $690.39 | $123,693.46 |
| 103 | $123,693.46 | $899.75 | $0.00 | $699.38 | $125,292.59 |
| 104 | $125,292.59 | $899.75 | $0.00 | $708.42 | $126,900.76 |
| 105 | $126,900.76 | $899.75 | $0.00 | $717.52 | $128,518.03 |
| 106 | $128,518.03 | $899.75 | $0.00 | $726.66 | $130,144.44 |
| 107 | $130,144.44 | $899.75 | $0.00 | $735.86 | $131,780.05 |
| 108 | $131,780.05 | $899.75 | $0.00 | $745.10 | $133,424.90 |
| 109 | $133,424.90 | $899.75 | $0.00 | $754.40 | $135,079.05 |
| 110 | $135,079.05 | $899.75 | $0.00 | $763.76 | $136,742.56 |
| 111 | $136,742.56 | $899.75 | $0.00 | $773.16 | $138,415.47 |
| 112 | $138,415.47 | $899.75 | $0.00 | $782.62 | $140,097.84 |
| 113 | $140,097.84 | $899.75 | $0.00 | $792.13 | $141,789.72 |
| 114 | $141,789.72 | $899.75 | $0.00 | $801.70 | $143,491.17 |
| 115 | $143,491.17 | $899.75 | $0.00 | $811.32 | $145,202.24 |
| 116 | $145,202.24 | $899.75 | $0.00 | $820.99 | $146,922.98 |
| 117 | $146,922.98 | $899.75 | $0.00 | $830.72 | $148,653.45 |
| 118 | $148,653.45 | $899.75 | $0.00 | $840.51 | $150,393.71 |
| 119 | $150,393.71 | $899.75 | $0.00 | $850.35 | $152,143.81 |
| 120 | $152,143.81 | $899.75 | $0.00 | $860.24 | $153,903.80 |
| 121 | $153,903.80 | $899.75 | $0.00 | $870.19 | $155,673.74 |
| 122 | $155,673.74 | $899.75 | $0.00 | $880.20 | $157,453.69 |
| 123 | $157,453.69 | $899.75 | $0.00 | $890.27 | $159,243.71 |
| 124 | $159,243.71 | $899.75 | $0.00 | $900.39 | $161,043.85 |
| 125 | $161,043.85 | $899.75 | $0.00 | $910.57 | $162,854.17 |
| 126 | $162,854.17 | $899.75 | $0.00 | $920.80 | $164,674.72 |
| 127 | $164,674.72 | $899.75 | $0.00 | $931.09 | $166,505.56 |
| 128 | $166,505.56 | $899.75 | $0.00 | $941.45 | $168,346.76 |
| 129 | $168,346.76 | $899.75 | $0.00 | $951.86 | $170,198.37 |
| 130 | $170,198.37 | $899.75 | $0.00 | $962.33 | $172,060.45 |
| 131 | $172,060.45 | $899.75 | $0.00 | $972.85 | $173,933.05 |
| 132 | $173,933.05 | $899.75 | $0.00 | $983.44 | $175,816.24 |
| 133 | $175,816.24 | $899.75 | $0.00 | $994.09 | $177,710.08 |
| 134 | $177,710.08 | $899.75 | $0.00 | $1,004.80 | $179,614.63 |
| 135 | $179,614.63 | $899.75 | $0.00 | $1,015.57 | $181,529.95 |
| 136 | $181,529.95 | $899.75 | $0.00 | $1,026.40 | $183,456.10 |
| 137 | $183,456.10 | $899.75 | $0.00 | $1,037.29 | $185,393.14 |
| 138 | $185,393.14 | $899.75 | $0.00 | $1,048.24 | $187,341.13 |
| 139 | $187,341.13 | $899.75 | $0.00 | $1,059.25 | $189,300.13 |
| 140 | $189,300.13 | $899.75 | $0.00 | $1,070.33 | $191,270.21 |
| 141 | $191,270.21 | $899.75 | $0.00 | $1,081.47 | $193,251.43 |
| 142 | $193,251.43 | $899.75 | $0.00 | $1,092.67 | $195,243.85 |
| 143 | $195,243.85 | $899.75 | $0.00 | $1,103.94 | $197,247.54 |
| 144 | $197,247.54 | $899.75 | $0.00 | $1,115.27 | $199,262.56 |
| 145 | $199,262.56 | $899.75 | $0.00 | $1,126.66 | $201,288.97 |
| 146 | $201,288.97 | $899.75 | $0.00 | $1,138.12 | $203,326.84 |
| 147 | $203,326.84 | $899.75 | $0.00 | $1,149.64 | $205,376.23 |
| 148 | $205,376.23 | $899.75 | $0.00 | $1,161.23 | $207,437.21 |
| 149 | $207,437.21 | $899.75 | $0.00 | $1,172.88 | $209,509.84 |
| 150 | $209,509.84 | $899.75 | $0.00 | $1,184.60 | $211,594.19 |
| 151 | $211,594.19 | $899.75 | $0.00 | $1,196.38 | $213,690.32 |
| 152 | $213,690.32 | $899.75 | $0.00 | $1,208.24 | $215,798.31 |
| 153 | $215,798.31 | $899.75 | $0.00 | $1,220.16 | $217,918.22 |
| 154 | $217,918.22 | $899.75 | $0.00 | $1,232.14 | $220,050.11 |
| 155 | $220,050.11 | $899.75 | $0.00 | $1,244.20 | $222,194.06 |
| 156 | $222,194.06 | $899.75 | $0.00 | $1,256.32 | $224,350.13 |
| 157 | $224,350.13 | $899.75 | $0.00 | $1,268.51 | $226,518.39 |
| 158 | $226,518.39 | $899.75 | $0.00 | $1,280.77 | $228,698.91 |
| 159 | $228,698.91 | $899.75 | $0.00 | $1,293.10 | $230,891.76 |
| 160 | $230,891.76 | $899.75 | $0.00 | $1,305.50 | $233,097.01 |
| 161 | $233,097.01 | $899.75 | $0.00 | $1,317.96 | $235,314.72 |
| 162 | $235,314.72 | $899.75 | $0.00 | $1,330.50 | $237,544.97 |
| 163 | $237,544.97 | $899.75 | $0.00 | $1,343.11 | $239,787.83 |
| 164 | $239,787.83 | $899.75 | $0.00 | $1,355.80 | $242,043.38 |
| 165 | $242,043.38 | $899.75 | $0.00 | $1,368.55 | $244,311.68 |
| 166 | $244,311.68 | $899.75 | $0.00 | $1,381.37 | $246,592.80 |
| 167 | $246,592.80 | $899.75 | $0.00 | $1,394.27 | $248,886.82 |
| 168 | $248,886.82 | $899.75 | $0.00 | $1,407.24 | $251,193.81 |
| 169 | $251,193.81 | $899.75 | $0.00 | $1,420.29 | $253,513.85 |
| 170 | $253,513.85 | $899.75 | $0.00 | $1,433.40 | $255,847.00 |
| 171 | $255,847.00 | $899.75 | $0.00 | $1,446.60 | $258,193.35 |
| 172 | $258,193.35 | $899.75 | $0.00 | $1,459.86 | $260,552.96 |
| 173 | $260,552.96 | $899.75 | $0.00 | $1,473.20 | $262,925.91 |
| 174 | $262,925.91 | $899.75 | $0.00 | $1,486.62 | $265,312.28 |
| 175 | $265,312.28 | $899.75 | $0.00 | $1,500.11 | $267,712.14 |
| 176 | $267,712.14 | $899.75 | $0.00 | $1,513.68 | $270,125.57 |
| 177 | $270,125.57 | $899.75 | $0.00 | $1,527.33 | $272,552.65 |
| 178 | $272,552.65 | $899.75 | $0.00 | $1,541.05 | $274,993.45 |
| 179 | $274,993.45 | $899.75 | $0.00 | $1,554.85 | $277,448.05 |
| 180 | $277,448.05 | $899.75 | $0.00 | $1,568.73 | $279,916.53 |
| 181 | $279,916.53 | $899.75 | $0.00 | $1,582.69 | $282,398.97 |
| 182 | $282,398.97 | $899.75 | $0.00 | $1,596.72 | $284,895.44 |
| 183 | $284,895.44 | $899.75 | $0.00 | $1,610.84 | $287,406.03 |
| 184 | $287,406.03 | $899.75 | $0.00 | $1,625.04 | $289,930.82 |
| 185 | $289,930.82 | $899.75 | $0.00 | $1,639.31 | $292,469.88 |
| 186 | $292,469.88 | $899.75 | $0.00 | $1,653.67 | $295,023.30 |
| 187 | $295,023.30 | $899.75 | $0.00 | $1,668.10 | $297,591.15 |
| 188 | $297,591.15 | $899.75 | $0.00 | $1,682.62 | $300,173.52 |
| 189 | $300,173.52 | $899.75 | $0.00 | $1,697.22 | $302,770.49 |
| 190 | $302,770.49 | $899.75 | $0.00 | $1,711.91 | $305,382.15 |
| 191 | $305,382.15 | $899.75 | $0.00 | $1,726.68 | $308,008.58 |
| 192 | $308,008.58 | $899.75 | $0.00 | $1,741.53 | $310,649.86 |
| 193 | $310,649.86 | $899.75 | $0.00 | $1,756.46 | $313,306.07 |
| 194 | $313,306.07 | $899.75 | $0.00 | $1,771.48 | $315,977.30 |
| 195 | $315,977.30 | $899.75 | $0.00 | $1,786.58 | $318,663.63 |
| 196 | $318,663.63 | $899.75 | $0.00 | $1,801.77 | $321,365.15 |
| 197 | $321,365.15 | $899.75 | $0.00 | $1,817.05 | $324,081.95 |
| 198 | $324,081.95 | $899.75 | $0.00 | $1,832.41 | $326,814.11 |
| 199 | $326,814.11 | $899.75 | $0.00 | $1,847.85 | $329,561.71 |
| 200 | $329,561.71 | $899.75 | $0.00 | $1,863.39 | $332,324.85 |
| 201 | $332,324.85 | $899.75 | $0.00 | $1,879.01 | $335,103.61 |
| 202 | $335,103.61 | $899.75 | $0.00 | $1,894.72 | $337,898.08 |
| 203 | $337,898.08 | $899.75 | $0.00 | $1,910.52 | $340,708.35 |
| 204 | $340,708.35 | $899.75 | $0.00 | $1,926.41 | $343,534.51 |
| 205 | $343,534.51 | $899.75 | $0.00 | $1,942.39 | $346,376.65 |
| 206 | $346,376.65 | $899.75 | $0.00 | $1,958.46 | $349,234.86 |
| 207 | $349,234.86 | $899.75 | $0.00 | $1,974.62 | $352,109.23 |
| 208 | $352,109.23 | $899.75 | $0.00 | $1,990.88 | $354,999.86 |
| 209 | $354,999.86 | $899.75 | $0.00 | $2,007.22 | $357,906.83 |
| 210 | $357,906.83 | $899.75 | $0.00 | $2,023.66 | $360,830.24 |
| 211 | $360,830.24 | $899.75 | $0.00 | $2,040.19 | $363,770.18 |
| 212 | $363,770.18 | $899.75 | $0.00 | $2,056.81 | $366,726.74 |
| 213 | $366,726.74 | $899.75 | $0.00 | $2,073.53 | $369,700.02 |
| 214 | $369,700.02 | $899.75 | $0.00 | $2,090.34 | $372,690.11 |
| 215 | $372,690.11 | $899.75 | $0.00 | $2,107.24 | $375,697.10 |
| 216 | $375,697.10 | $899.75 | $0.00 | $2,124.25 | $378,721.10 |
| 217 | $378,721.10 | $899.75 | $105,486.93 | $2,141.34 | $276,275.26 |
| 218 | $276,275.26 | $899.75 | $0.00 | $1,562.10 | $278,737.11 |
| 219 | $278,737.11 | $899.75 | $0.00 | $1,576.02 | $281,212.88 |
| 220 | $281,212.88 | $899.75 | $0.00 | $1,590.02 | $283,702.65 |
| 221 | $283,702.65 | $899.75 | $0.00 | $1,604.10 | $286,206.50 |
| 222 | $286,206.50 | $899.75 | $0.00 | $1,618.25 | $288,724.50 |
| 223 | $288,724.50 | $899.75 | $0.00 | $1,632.49 | $291,256.74 |
| 224 | $291,256.74 | $899.75 | $0.00 | $1,646.81 | $293,803.30 |
| 225 | $293,803.30 | $899.75 | $0.00 | $1,661.21 | $296,364.26 |
| 226 | $296,364.26 | $899.75 | $0.00 | $1,675.69 | $298,939.70 |
| 227 | $298,939.70 | $899.75 | $0.00 | $1,690.25 | $301,529.70 |
| 228 | $301,529.70 | $899.75 | $0.00 | $1,704.89 | $304,134.34 |
| 229 | $304,134.34 | $899.75 | $110,761.28 | $1,719.62 | $195,992.43 |
| 230 | $195,992.43 | $899.75 | $0.00 | $1,108.17 | $198,000.35 |
| 231 | $198,000.35 | $899.75 | $0.00 | $1,119.52 | $200,019.62 |
| 232 | $200,019.62 | $899.75 | $0.00 | $1,130.94 | $202,050.31 |
| 233 | $202,050.31 | $899.75 | $0.00 | $1,142.42 | $204,092.48 |
| 234 | $204,092.48 | $899.75 | $0.00 | $1,153.97 | $206,146.20 |
| 235 | $206,146.20 | $899.75 | $0.00 | $1,165.58 | $208,211.53 |
| 236 | $208,211.53 | $899.75 | $0.00 | $1,177.26 | $210,288.54 |
| 237 | $210,288.54 | $899.75 | $0.00 | $1,189.00 | $212,377.29 |
| 238 | $212,377.29 | $899.75 | $0.00 | $1,200.81 | $214,477.85 |
| 239 | $214,477.85 | $899.75 | $0.00 | $1,212.69 | $216,590.29 |
| 240 | $216,590.29 | $899.75 | $0.00 | $1,224.63 | $218,714.67 |
| 241 | $218,714.67 | $899.75 | $116,299.35 | $1,236.64 | $104,551.71 |
| 242 | $104,551.71 | $899.75 | $0.00 | $591.15 | $106,042.61 |
| 243 | $106,042.61 | $899.75 | $0.00 | $599.58 | $107,541.94 |
| 244 | $107,541.94 | $899.75 | $0.00 | $608.06 | $109,049.75 |
| 245 | $109,049.75 | $899.75 | $0.00 | $616.58 | $110,566.08 |
| 246 | $110,566.08 | $899.75 | $0.00 | $625.16 | $112,090.99 |
| 247 | $112,090.99 | $899.75 | $0.00 | $633.78 | $113,624.52 |
| 248 | $113,624.52 | $899.75 | $0.00 | $642.45 | $115,166.72 |
| 249 | $115,166.72 | $899.75 | $0.00 | $651.17 | $116,717.64 |
| 250 | $116,717.64 | $899.75 | $0.00 | $659.94 | $118,277.33 |
| 251 | $118,277.33 | $899.75 | $0.00 | $668.76 | $119,845.84 |
| 252 | $119,845.84 | $899.75 | $0.00 | $677.63 | $121,423.22 |
| 253 | $121,423.22 | $0.00 | $122,114.31 | $686.54 | ($4.55) |