How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $113,857 |
| Monthly savings required | $901 |
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 $455,429.46 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $901.27 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 | $43,906.00 |
| 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 | $901.27 | $0.00 | $0.00 | $901.27 |
| 2 | $901.27 | $901.27 | $0.00 | $5.10 | $1,807.64 |
| 3 | $1,807.64 | $901.27 | $0.00 | $10.22 | $2,719.13 |
| 4 | $2,719.13 | $901.27 | $0.00 | $15.37 | $3,635.77 |
| 5 | $3,635.77 | $901.27 | $0.00 | $20.56 | $4,557.60 |
| 6 | $4,557.60 | $901.27 | $0.00 | $25.77 | $5,484.64 |
| 7 | $5,484.64 | $901.27 | $0.00 | $31.01 | $6,416.92 |
| 8 | $6,416.92 | $901.27 | $0.00 | $36.28 | $7,354.47 |
| 9 | $7,354.47 | $901.27 | $0.00 | $41.58 | $8,297.32 |
| 10 | $8,297.32 | $901.27 | $0.00 | $46.91 | $9,245.50 |
| 11 | $9,245.50 | $901.27 | $0.00 | $52.28 | $10,199.05 |
| 12 | $10,199.05 | $901.27 | $0.00 | $57.67 | $11,157.99 |
| 13 | $11,157.99 | $901.27 | $0.00 | $63.09 | $12,122.35 |
| 14 | $12,122.35 | $901.27 | $0.00 | $68.54 | $13,092.16 |
| 15 | $13,092.16 | $901.27 | $0.00 | $74.02 | $14,067.45 |
| 16 | $14,067.45 | $901.27 | $0.00 | $79.54 | $15,048.26 |
| 17 | $15,048.26 | $901.27 | $0.00 | $85.09 | $16,034.62 |
| 18 | $16,034.62 | $901.27 | $0.00 | $90.66 | $17,026.55 |
| 19 | $17,026.55 | $901.27 | $0.00 | $96.27 | $18,024.09 |
| 20 | $18,024.09 | $901.27 | $0.00 | $101.91 | $19,027.27 |
| 21 | $19,027.27 | $901.27 | $0.00 | $107.58 | $20,036.12 |
| 22 | $20,036.12 | $901.27 | $0.00 | $113.29 | $21,050.68 |
| 23 | $21,050.68 | $901.27 | $0.00 | $119.02 | $22,070.97 |
| 24 | $22,070.97 | $901.27 | $0.00 | $124.79 | $23,097.03 |
| 25 | $23,097.03 | $901.27 | $0.00 | $130.59 | $24,128.89 |
| 26 | $24,128.89 | $901.27 | $0.00 | $136.43 | $25,166.59 |
| 27 | $25,166.59 | $901.27 | $0.00 | $142.30 | $26,210.16 |
| 28 | $26,210.16 | $901.27 | $0.00 | $148.20 | $27,259.63 |
| 29 | $27,259.63 | $901.27 | $0.00 | $154.13 | $28,315.03 |
| 30 | $28,315.03 | $901.27 | $0.00 | $160.10 | $29,376.40 |
| 31 | $29,376.40 | $901.27 | $0.00 | $166.10 | $30,443.77 |
| 32 | $30,443.77 | $901.27 | $0.00 | $172.13 | $31,517.17 |
| 33 | $31,517.17 | $901.27 | $0.00 | $178.20 | $32,596.64 |
| 34 | $32,596.64 | $901.27 | $0.00 | $184.31 | $33,682.22 |
| 35 | $33,682.22 | $901.27 | $0.00 | $190.44 | $34,773.93 |
| 36 | $34,773.93 | $901.27 | $0.00 | $196.62 | $35,871.82 |
| 37 | $35,871.82 | $901.27 | $0.00 | $202.82 | $36,975.91 |
| 38 | $36,975.91 | $901.27 | $0.00 | $209.07 | $38,086.25 |
| 39 | $38,086.25 | $901.27 | $0.00 | $215.35 | $39,202.87 |
| 40 | $39,202.87 | $901.27 | $0.00 | $221.66 | $40,325.80 |
| 41 | $40,325.80 | $901.27 | $0.00 | $228.01 | $41,455.08 |
| 42 | $41,455.08 | $901.27 | $0.00 | $234.39 | $42,590.74 |
| 43 | $42,590.74 | $901.27 | $0.00 | $240.81 | $43,732.82 |
| 44 | $43,732.82 | $901.27 | $0.00 | $247.27 | $44,881.36 |
| 45 | $44,881.36 | $901.27 | $0.00 | $253.77 | $46,036.40 |
| 46 | $46,036.40 | $901.27 | $0.00 | $260.30 | $47,197.97 |
| 47 | $47,197.97 | $901.27 | $0.00 | $266.86 | $48,366.10 |
| 48 | $48,366.10 | $901.27 | $0.00 | $273.47 | $49,540.84 |
| 49 | $49,540.84 | $901.27 | $0.00 | $280.11 | $50,722.22 |
| 50 | $50,722.22 | $901.27 | $0.00 | $286.79 | $51,910.28 |
| 51 | $51,910.28 | $901.27 | $0.00 | $293.51 | $53,105.06 |
| 52 | $53,105.06 | $901.27 | $0.00 | $300.26 | $54,306.59 |
| 53 | $54,306.59 | $901.27 | $0.00 | $307.06 | $55,514.92 |
| 54 | $55,514.92 | $901.27 | $0.00 | $313.89 | $56,730.08 |
| 55 | $56,730.08 | $901.27 | $0.00 | $320.76 | $57,952.11 |
| 56 | $57,952.11 | $901.27 | $0.00 | $327.67 | $59,181.05 |
| 57 | $59,181.05 | $901.27 | $0.00 | $334.62 | $60,416.94 |
| 58 | $60,416.94 | $901.27 | $0.00 | $341.61 | $61,659.82 |
| 59 | $61,659.82 | $901.27 | $0.00 | $348.63 | $62,909.72 |
| 60 | $62,909.72 | $901.27 | $0.00 | $355.70 | $64,166.69 |
| 61 | $64,166.69 | $901.27 | $0.00 | $362.81 | $65,430.77 |
| 62 | $65,430.77 | $901.27 | $0.00 | $369.96 | $66,702.00 |
| 63 | $66,702.00 | $901.27 | $0.00 | $377.14 | $67,980.41 |
| 64 | $67,980.41 | $901.27 | $0.00 | $384.37 | $69,266.05 |
| 65 | $69,266.05 | $901.27 | $0.00 | $391.64 | $70,558.96 |
| 66 | $70,558.96 | $901.27 | $0.00 | $398.95 | $71,859.18 |
| 67 | $71,859.18 | $901.27 | $0.00 | $406.30 | $73,166.75 |
| 68 | $73,166.75 | $901.27 | $0.00 | $413.70 | $74,481.72 |
| 69 | $74,481.72 | $901.27 | $0.00 | $421.13 | $75,804.12 |
| 70 | $75,804.12 | $901.27 | $0.00 | $428.61 | $77,134.00 |
| 71 | $77,134.00 | $901.27 | $0.00 | $436.13 | $78,471.40 |
| 72 | $78,471.40 | $901.27 | $0.00 | $443.69 | $79,816.36 |
| 73 | $79,816.36 | $901.27 | $0.00 | $451.29 | $81,168.92 |
| 74 | $81,168.92 | $901.27 | $0.00 | $458.94 | $82,529.13 |
| 75 | $82,529.13 | $901.27 | $0.00 | $466.63 | $83,897.03 |
| 76 | $83,897.03 | $901.27 | $0.00 | $474.37 | $85,272.67 |
| 77 | $85,272.67 | $901.27 | $0.00 | $482.14 | $86,656.08 |
| 78 | $86,656.08 | $901.27 | $0.00 | $489.97 | $88,047.32 |
| 79 | $88,047.32 | $901.27 | $0.00 | $497.83 | $89,446.42 |
| 80 | $89,446.42 | $901.27 | $0.00 | $505.74 | $90,853.43 |
| 81 | $90,853.43 | $901.27 | $0.00 | $513.70 | $92,268.40 |
| 82 | $92,268.40 | $901.27 | $0.00 | $521.70 | $93,691.37 |
| 83 | $93,691.37 | $901.27 | $0.00 | $529.74 | $95,122.38 |
| 84 | $95,122.38 | $901.27 | $0.00 | $537.84 | $96,561.49 |
| 85 | $96,561.49 | $901.27 | $0.00 | $545.97 | $98,008.73 |
| 86 | $98,008.73 | $901.27 | $0.00 | $554.16 | $99,464.16 |
| 87 | $99,464.16 | $901.27 | $0.00 | $562.38 | $100,927.81 |
| 88 | $100,927.81 | $901.27 | $0.00 | $570.66 | $102,399.74 |
| 89 | $102,399.74 | $901.27 | $0.00 | $578.98 | $103,879.99 |
| 90 | $103,879.99 | $901.27 | $0.00 | $587.35 | $105,368.61 |
| 91 | $105,368.61 | $901.27 | $0.00 | $595.77 | $106,865.65 |
| 92 | $106,865.65 | $901.27 | $0.00 | $604.23 | $108,371.15 |
| 93 | $108,371.15 | $901.27 | $0.00 | $612.75 | $109,885.17 |
| 94 | $109,885.17 | $901.27 | $0.00 | $621.31 | $111,407.75 |
| 95 | $111,407.75 | $901.27 | $0.00 | $629.92 | $112,938.94 |
| 96 | $112,938.94 | $901.27 | $0.00 | $638.57 | $114,478.78 |
| 97 | $114,478.78 | $901.27 | $0.00 | $647.28 | $116,027.33 |
| 98 | $116,027.33 | $901.27 | $0.00 | $656.04 | $117,584.64 |
| 99 | $117,584.64 | $901.27 | $0.00 | $664.84 | $119,150.75 |
| 100 | $119,150.75 | $901.27 | $0.00 | $673.70 | $120,725.72 |
| 101 | $120,725.72 | $901.27 | $0.00 | $682.60 | $122,309.59 |
| 102 | $122,309.59 | $901.27 | $0.00 | $691.56 | $123,902.42 |
| 103 | $123,902.42 | $901.27 | $0.00 | $700.56 | $125,504.25 |
| 104 | $125,504.25 | $901.27 | $0.00 | $709.62 | $127,115.14 |
| 105 | $127,115.14 | $901.27 | $0.00 | $718.73 | $128,735.14 |
| 106 | $128,735.14 | $901.27 | $0.00 | $727.89 | $130,364.30 |
| 107 | $130,364.30 | $901.27 | $0.00 | $737.10 | $132,002.67 |
| 108 | $132,002.67 | $901.27 | $0.00 | $746.36 | $133,650.30 |
| 109 | $133,650.30 | $901.27 | $0.00 | $755.68 | $135,307.25 |
| 110 | $135,307.25 | $901.27 | $0.00 | $765.05 | $136,973.57 |
| 111 | $136,973.57 | $901.27 | $0.00 | $774.47 | $138,649.31 |
| 112 | $138,649.31 | $901.27 | $0.00 | $783.94 | $140,334.52 |
| 113 | $140,334.52 | $901.27 | $0.00 | $793.47 | $142,029.26 |
| 114 | $142,029.26 | $901.27 | $0.00 | $803.05 | $143,733.58 |
| 115 | $143,733.58 | $901.27 | $0.00 | $812.69 | $145,447.54 |
| 116 | $145,447.54 | $901.27 | $0.00 | $822.38 | $147,171.19 |
| 117 | $147,171.19 | $901.27 | $0.00 | $832.13 | $148,904.59 |
| 118 | $148,904.59 | $901.27 | $0.00 | $841.93 | $150,647.79 |
| 119 | $150,647.79 | $901.27 | $0.00 | $851.78 | $152,400.84 |
| 120 | $152,400.84 | $901.27 | $0.00 | $861.70 | $154,163.81 |
| 121 | $154,163.81 | $901.27 | $0.00 | $871.66 | $155,936.74 |
| 122 | $155,936.74 | $901.27 | $0.00 | $881.69 | $157,719.70 |
| 123 | $157,719.70 | $901.27 | $0.00 | $891.77 | $159,512.74 |
| 124 | $159,512.74 | $901.27 | $0.00 | $901.91 | $161,315.92 |
| 125 | $161,315.92 | $901.27 | $0.00 | $912.10 | $163,129.29 |
| 126 | $163,129.29 | $901.27 | $0.00 | $922.36 | $164,952.92 |
| 127 | $164,952.92 | $901.27 | $0.00 | $932.67 | $166,786.86 |
| 128 | $166,786.86 | $901.27 | $0.00 | $943.04 | $168,631.17 |
| 129 | $168,631.17 | $901.27 | $0.00 | $953.47 | $170,485.91 |
| 130 | $170,485.91 | $901.27 | $0.00 | $963.95 | $172,351.13 |
| 131 | $172,351.13 | $901.27 | $0.00 | $974.50 | $174,226.90 |
| 132 | $174,226.90 | $901.27 | $0.00 | $985.10 | $176,113.27 |
| 133 | $176,113.27 | $901.27 | $0.00 | $995.77 | $178,010.31 |
| 134 | $178,010.31 | $901.27 | $0.00 | $1,006.50 | $179,918.08 |
| 135 | $179,918.08 | $901.27 | $0.00 | $1,017.28 | $181,836.63 |
| 136 | $181,836.63 | $901.27 | $0.00 | $1,028.13 | $183,766.03 |
| 137 | $183,766.03 | $901.27 | $0.00 | $1,039.04 | $185,706.34 |
| 138 | $185,706.34 | $901.27 | $0.00 | $1,050.01 | $187,657.62 |
| 139 | $187,657.62 | $901.27 | $0.00 | $1,061.04 | $189,619.93 |
| 140 | $189,619.93 | $901.27 | $0.00 | $1,072.14 | $191,593.34 |
| 141 | $191,593.34 | $901.27 | $0.00 | $1,083.30 | $193,577.91 |
| 142 | $193,577.91 | $901.27 | $0.00 | $1,094.52 | $195,573.70 |
| 143 | $195,573.70 | $901.27 | $0.00 | $1,105.80 | $197,580.77 |
| 144 | $197,580.77 | $901.27 | $0.00 | $1,117.15 | $199,599.19 |
| 145 | $199,599.19 | $901.27 | $0.00 | $1,128.56 | $201,629.02 |
| 146 | $201,629.02 | $901.27 | $0.00 | $1,140.04 | $203,670.33 |
| 147 | $203,670.33 | $901.27 | $0.00 | $1,151.58 | $205,723.18 |
| 148 | $205,723.18 | $901.27 | $0.00 | $1,163.19 | $207,787.64 |
| 149 | $207,787.64 | $901.27 | $0.00 | $1,174.86 | $209,863.77 |
| 150 | $209,863.77 | $901.27 | $0.00 | $1,186.60 | $211,951.64 |
| 151 | $211,951.64 | $901.27 | $0.00 | $1,198.41 | $214,051.32 |
| 152 | $214,051.32 | $901.27 | $0.00 | $1,210.28 | $216,162.87 |
| 153 | $216,162.87 | $901.27 | $0.00 | $1,222.22 | $218,286.36 |
| 154 | $218,286.36 | $901.27 | $0.00 | $1,234.22 | $220,421.85 |
| 155 | $220,421.85 | $901.27 | $0.00 | $1,246.30 | $222,569.42 |
| 156 | $222,569.42 | $901.27 | $0.00 | $1,258.44 | $224,729.13 |
| 157 | $224,729.13 | $901.27 | $0.00 | $1,270.65 | $226,901.05 |
| 158 | $226,901.05 | $901.27 | $0.00 | $1,282.93 | $229,085.25 |
| 159 | $229,085.25 | $901.27 | $0.00 | $1,295.28 | $231,281.80 |
| 160 | $231,281.80 | $901.27 | $0.00 | $1,307.70 | $233,490.77 |
| 161 | $233,490.77 | $901.27 | $0.00 | $1,320.19 | $235,712.23 |
| 162 | $235,712.23 | $901.27 | $0.00 | $1,332.75 | $237,946.25 |
| 163 | $237,946.25 | $901.27 | $0.00 | $1,345.38 | $240,192.90 |
| 164 | $240,192.90 | $901.27 | $0.00 | $1,358.09 | $242,452.26 |
| 165 | $242,452.26 | $901.27 | $0.00 | $1,370.86 | $244,724.39 |
| 166 | $244,724.39 | $901.27 | $0.00 | $1,383.71 | $247,009.37 |
| 167 | $247,009.37 | $901.27 | $0.00 | $1,396.63 | $249,307.27 |
| 168 | $249,307.27 | $901.27 | $0.00 | $1,409.62 | $251,618.16 |
| 169 | $251,618.16 | $901.27 | $0.00 | $1,422.69 | $253,942.12 |
| 170 | $253,942.12 | $901.27 | $0.00 | $1,435.83 | $256,279.22 |
| 171 | $256,279.22 | $901.27 | $0.00 | $1,449.04 | $258,629.53 |
| 172 | $258,629.53 | $901.27 | $0.00 | $1,462.33 | $260,993.13 |
| 173 | $260,993.13 | $901.27 | $0.00 | $1,475.69 | $263,370.09 |
| 174 | $263,370.09 | $901.27 | $0.00 | $1,489.13 | $265,760.49 |
| 175 | $265,760.49 | $901.27 | $0.00 | $1,502.65 | $268,164.41 |
| 176 | $268,164.41 | $901.27 | $0.00 | $1,516.24 | $270,581.92 |
| 177 | $270,581.92 | $901.27 | $0.00 | $1,529.91 | $273,013.10 |
| 178 | $273,013.10 | $901.27 | $0.00 | $1,543.66 | $275,458.03 |
| 179 | $275,458.03 | $901.27 | $0.00 | $1,557.48 | $277,916.78 |
| 180 | $277,916.78 | $901.27 | $0.00 | $1,571.38 | $280,389.43 |
| 181 | $280,389.43 | $901.27 | $0.00 | $1,585.36 | $282,876.06 |
| 182 | $282,876.06 | $901.27 | $0.00 | $1,599.42 | $285,376.75 |
| 183 | $285,376.75 | $901.27 | $0.00 | $1,613.56 | $287,891.58 |
| 184 | $287,891.58 | $901.27 | $0.00 | $1,627.78 | $290,420.63 |
| 185 | $290,420.63 | $901.27 | $0.00 | $1,642.08 | $292,963.98 |
| 186 | $292,963.98 | $901.27 | $0.00 | $1,656.46 | $295,521.71 |
| 187 | $295,521.71 | $901.27 | $0.00 | $1,670.92 | $298,093.90 |
| 188 | $298,093.90 | $901.27 | $0.00 | $1,685.47 | $300,680.64 |
| 189 | $300,680.64 | $901.27 | $0.00 | $1,700.09 | $303,282.00 |
| 190 | $303,282.00 | $901.27 | $0.00 | $1,714.80 | $305,898.07 |
| 191 | $305,898.07 | $901.27 | $0.00 | $1,729.59 | $308,528.93 |
| 192 | $308,528.93 | $901.27 | $0.00 | $1,744.47 | $311,174.67 |
| 193 | $311,174.67 | $901.27 | $0.00 | $1,759.43 | $313,835.37 |
| 194 | $313,835.37 | $901.27 | $0.00 | $1,774.47 | $316,511.11 |
| 195 | $316,511.11 | $901.27 | $0.00 | $1,789.60 | $319,201.98 |
| 196 | $319,201.98 | $901.27 | $0.00 | $1,804.81 | $321,908.06 |
| 197 | $321,908.06 | $901.27 | $0.00 | $1,820.11 | $324,629.44 |
| 198 | $324,629.44 | $901.27 | $0.00 | $1,835.50 | $327,366.21 |
| 199 | $327,366.21 | $901.27 | $0.00 | $1,850.98 | $330,118.46 |
| 200 | $330,118.46 | $901.27 | $0.00 | $1,866.54 | $332,886.27 |
| 201 | $332,886.27 | $901.27 | $0.00 | $1,882.19 | $335,669.73 |
| 202 | $335,669.73 | $901.27 | $0.00 | $1,897.93 | $338,468.93 |
| 203 | $338,468.93 | $901.27 | $0.00 | $1,913.75 | $341,283.95 |
| 204 | $341,283.95 | $901.27 | $0.00 | $1,929.67 | $344,114.89 |
| 205 | $344,114.89 | $901.27 | $0.00 | $1,945.68 | $346,961.84 |
| 206 | $346,961.84 | $901.27 | $0.00 | $1,961.77 | $349,824.88 |
| 207 | $349,824.88 | $901.27 | $0.00 | $1,977.96 | $352,704.11 |
| 208 | $352,704.11 | $901.27 | $0.00 | $1,994.24 | $355,599.62 |
| 209 | $355,599.62 | $901.27 | $0.00 | $2,010.61 | $358,511.50 |
| 210 | $358,511.50 | $901.27 | $0.00 | $2,027.08 | $361,439.85 |
| 211 | $361,439.85 | $901.27 | $0.00 | $2,043.63 | $364,384.75 |
| 212 | $364,384.75 | $901.27 | $0.00 | $2,060.28 | $367,346.30 |
| 213 | $367,346.30 | $901.27 | $0.00 | $2,077.03 | $370,324.60 |
| 214 | $370,324.60 | $901.27 | $0.00 | $2,093.87 | $373,319.74 |
| 215 | $373,319.74 | $901.27 | $0.00 | $2,110.80 | $376,331.81 |
| 216 | $376,331.81 | $901.27 | $0.00 | $2,127.83 | $379,360.91 |
| 217 | $379,360.91 | $901.27 | $105,665.02 | $2,144.96 | $276,742.12 |
| 218 | $276,742.12 | $901.27 | $0.00 | $1,564.74 | $279,208.13 |
| 219 | $279,208.13 | $901.27 | $0.00 | $1,578.68 | $281,688.08 |
| 220 | $281,688.08 | $901.27 | $0.00 | $1,592.71 | $284,182.06 |
| 221 | $284,182.06 | $901.27 | $0.00 | $1,606.81 | $286,690.14 |
| 222 | $286,690.14 | $901.27 | $0.00 | $1,620.99 | $289,212.40 |
| 223 | $289,212.40 | $901.27 | $0.00 | $1,635.25 | $291,748.92 |
| 224 | $291,748.92 | $901.27 | $0.00 | $1,649.59 | $294,299.78 |
| 225 | $294,299.78 | $901.27 | $0.00 | $1,664.01 | $296,865.06 |
| 226 | $296,865.06 | $901.27 | $0.00 | $1,678.52 | $299,444.85 |
| 227 | $299,444.85 | $901.27 | $0.00 | $1,693.10 | $302,039.22 |
| 228 | $302,039.22 | $901.27 | $0.00 | $1,707.77 | $304,648.26 |
| 229 | $304,648.26 | $901.27 | $110,948.28 | $1,722.53 | $196,323.78 |
| 230 | $196,323.78 | $901.27 | $0.00 | $1,110.04 | $198,335.09 |
| 231 | $198,335.09 | $901.27 | $0.00 | $1,121.42 | $200,357.78 |
| 232 | $200,357.78 | $901.27 | $0.00 | $1,132.85 | $202,391.90 |
| 233 | $202,391.90 | $901.27 | $0.00 | $1,144.35 | $204,437.52 |
| 234 | $204,437.52 | $901.27 | $0.00 | $1,155.92 | $206,494.71 |
| 235 | $206,494.71 | $901.27 | $0.00 | $1,167.55 | $208,563.53 |
| 236 | $208,563.53 | $901.27 | $0.00 | $1,179.25 | $210,644.05 |
| 237 | $210,644.05 | $901.27 | $0.00 | $1,191.01 | $212,736.33 |
| 238 | $212,736.33 | $901.27 | $0.00 | $1,202.84 | $214,840.44 |
| 239 | $214,840.44 | $901.27 | $0.00 | $1,214.74 | $216,956.45 |
| 240 | $216,956.45 | $901.27 | $0.00 | $1,226.70 | $219,084.42 |
| 241 | $219,084.42 | $901.27 | $116,495.69 | $1,238.74 | $104,728.74 |
| 242 | $104,728.74 | $901.27 | $0.00 | $592.15 | $106,222.16 |
| 243 | $106,222.16 | $901.27 | $0.00 | $600.60 | $107,724.03 |
| 244 | $107,724.03 | $901.27 | $0.00 | $609.09 | $109,234.39 |
| 245 | $109,234.39 | $901.27 | $0.00 | $617.63 | $110,753.29 |
| 246 | $110,753.29 | $901.27 | $0.00 | $626.22 | $112,280.78 |
| 247 | $112,280.78 | $901.27 | $0.00 | $634.85 | $113,816.90 |
| 248 | $113,816.90 | $901.27 | $0.00 | $643.54 | $115,361.71 |
| 249 | $115,361.71 | $901.27 | $0.00 | $652.27 | $116,915.25 |
| 250 | $116,915.25 | $901.27 | $0.00 | $661.06 | $118,477.58 |
| 251 | $118,477.58 | $901.27 | $0.00 | $669.89 | $120,048.74 |
| 252 | $120,048.74 | $901.27 | $0.00 | $678.77 | $121,628.78 |
| 253 | $121,628.78 | $0.00 | $122,320.47 | $687.71 | ($3.98) |