| Estimated Annual Cost in 2042 | $125,043 |
| Monthly savings required | $988 |
How much will it cost to send your child to University of Sioux Falls in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $500,173.53 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $988.24 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 | $33,330.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Sioux Falls in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $988.24 | $0.00 | $0.00 | $988.24 |
| 2 | $988.24 | $988.24 | $0.00 | $5.59 | $1,982.07 |
| 3 | $1,982.07 | $988.24 | $0.00 | $11.21 | $2,981.52 |
| 4 | $2,981.52 | $988.24 | $0.00 | $16.86 | $3,986.62 |
| 5 | $3,986.62 | $988.24 | $0.00 | $22.54 | $4,997.40 |
| 6 | $4,997.40 | $988.24 | $0.00 | $28.26 | $6,013.90 |
| 7 | $6,013.90 | $988.24 | $0.00 | $34.00 | $7,036.14 |
| 8 | $7,036.14 | $988.24 | $0.00 | $39.78 | $8,064.16 |
| 9 | $8,064.16 | $988.24 | $0.00 | $45.60 | $9,098.00 |
| 10 | $9,098.00 | $988.24 | $0.00 | $51.44 | $10,137.68 |
| 11 | $10,137.68 | $988.24 | $0.00 | $57.32 | $11,183.24 |
| 12 | $11,183.24 | $988.24 | $0.00 | $63.23 | $12,234.71 |
| 13 | $12,234.71 | $988.24 | $0.00 | $69.18 | $13,292.13 |
| 14 | $13,292.13 | $988.24 | $0.00 | $75.16 | $14,355.53 |
| 15 | $14,355.53 | $988.24 | $0.00 | $81.17 | $15,424.94 |
| 16 | $15,424.94 | $988.24 | $0.00 | $87.21 | $16,500.39 |
| 17 | $16,500.39 | $988.24 | $0.00 | $93.30 | $17,581.93 |
| 18 | $17,581.93 | $988.24 | $0.00 | $99.41 | $18,669.58 |
| 19 | $18,669.58 | $988.24 | $0.00 | $105.56 | $19,763.38 |
| 20 | $19,763.38 | $988.24 | $0.00 | $111.75 | $20,863.37 |
| 21 | $20,863.37 | $988.24 | $0.00 | $117.96 | $21,969.57 |
| 22 | $21,969.57 | $988.24 | $0.00 | $124.22 | $23,082.03 |
| 23 | $23,082.03 | $988.24 | $0.00 | $130.51 | $24,200.78 |
| 24 | $24,200.78 | $988.24 | $0.00 | $136.83 | $25,325.85 |
| 25 | $25,325.85 | $988.24 | $0.00 | $143.20 | $26,457.29 |
| 26 | $26,457.29 | $988.24 | $0.00 | $149.59 | $27,595.12 |
| 27 | $27,595.12 | $988.24 | $0.00 | $156.03 | $28,739.39 |
| 28 | $28,739.39 | $988.24 | $0.00 | $162.50 | $29,890.13 |
| 29 | $29,890.13 | $988.24 | $0.00 | $169.00 | $31,047.37 |
| 30 | $31,047.37 | $988.24 | $0.00 | $175.55 | $32,211.16 |
| 31 | $32,211.16 | $988.24 | $0.00 | $182.13 | $33,381.53 |
| 32 | $33,381.53 | $988.24 | $0.00 | $188.74 | $34,558.51 |
| 33 | $34,558.51 | $988.24 | $0.00 | $195.40 | $35,742.15 |
| 34 | $35,742.15 | $988.24 | $0.00 | $202.09 | $36,932.48 |
| 35 | $36,932.48 | $988.24 | $0.00 | $208.82 | $38,129.54 |
| 36 | $38,129.54 | $988.24 | $0.00 | $215.59 | $39,333.37 |
| 37 | $39,333.37 | $988.24 | $0.00 | $222.40 | $40,544.01 |
| 38 | $40,544.01 | $988.24 | $0.00 | $229.24 | $41,761.49 |
| 39 | $41,761.49 | $988.24 | $0.00 | $236.13 | $42,985.86 |
| 40 | $42,985.86 | $988.24 | $0.00 | $243.05 | $44,217.15 |
| 41 | $44,217.15 | $988.24 | $0.00 | $250.01 | $45,455.40 |
| 42 | $45,455.40 | $988.24 | $0.00 | $257.01 | $46,700.65 |
| 43 | $46,700.65 | $988.24 | $0.00 | $264.05 | $47,952.94 |
| 44 | $47,952.94 | $988.24 | $0.00 | $271.13 | $49,212.31 |
| 45 | $49,212.31 | $988.24 | $0.00 | $278.25 | $50,478.80 |
| 46 | $50,478.80 | $988.24 | $0.00 | $285.41 | $51,752.45 |
| 47 | $51,752.45 | $988.24 | $0.00 | $292.62 | $53,033.31 |
| 48 | $53,033.31 | $988.24 | $0.00 | $299.86 | $54,321.41 |
| 49 | $54,321.41 | $988.24 | $0.00 | $307.14 | $55,616.79 |
| 50 | $55,616.79 | $988.24 | $0.00 | $314.47 | $56,919.50 |
| 51 | $56,919.50 | $988.24 | $0.00 | $321.83 | $58,229.57 |
| 52 | $58,229.57 | $988.24 | $0.00 | $329.24 | $59,547.05 |
| 53 | $59,547.05 | $988.24 | $0.00 | $336.69 | $60,871.98 |
| 54 | $60,871.98 | $988.24 | $0.00 | $344.18 | $62,204.40 |
| 55 | $62,204.40 | $988.24 | $0.00 | $351.71 | $63,544.35 |
| 56 | $63,544.35 | $988.24 | $0.00 | $359.29 | $64,891.88 |
| 57 | $64,891.88 | $988.24 | $0.00 | $366.91 | $66,247.03 |
| 58 | $66,247.03 | $988.24 | $0.00 | $374.57 | $67,609.84 |
| 59 | $67,609.84 | $988.24 | $0.00 | $382.28 | $68,980.36 |
| 60 | $68,980.36 | $988.24 | $0.00 | $390.02 | $70,358.62 |
| 61 | $70,358.62 | $988.24 | $0.00 | $397.82 | $71,744.68 |
| 62 | $71,744.68 | $988.24 | $0.00 | $405.65 | $73,138.57 |
| 63 | $73,138.57 | $988.24 | $0.00 | $413.54 | $74,540.35 |
| 64 | $74,540.35 | $988.24 | $0.00 | $421.46 | $75,950.05 |
| 65 | $75,950.05 | $988.24 | $0.00 | $429.43 | $77,367.72 |
| 66 | $77,367.72 | $988.24 | $0.00 | $437.45 | $78,793.41 |
| 67 | $78,793.41 | $988.24 | $0.00 | $445.51 | $80,227.16 |
| 68 | $80,227.16 | $988.24 | $0.00 | $453.62 | $81,669.02 |
| 69 | $81,669.02 | $988.24 | $0.00 | $461.77 | $83,119.03 |
| 70 | $83,119.03 | $988.24 | $0.00 | $469.97 | $84,577.24 |
| 71 | $84,577.24 | $988.24 | $0.00 | $478.21 | $86,043.69 |
| 72 | $86,043.69 | $988.24 | $0.00 | $486.50 | $87,518.43 |
| 73 | $87,518.43 | $988.24 | $0.00 | $494.84 | $89,001.51 |
| 74 | $89,001.51 | $988.24 | $0.00 | $503.23 | $90,492.98 |
| 75 | $90,492.98 | $988.24 | $0.00 | $511.66 | $91,992.88 |
| 76 | $91,992.88 | $988.24 | $0.00 | $520.14 | $93,501.26 |
| 77 | $93,501.26 | $988.24 | $0.00 | $528.67 | $95,018.17 |
| 78 | $95,018.17 | $988.24 | $0.00 | $537.25 | $96,543.66 |
| 79 | $96,543.66 | $988.24 | $0.00 | $545.87 | $98,077.77 |
| 80 | $98,077.77 | $988.24 | $0.00 | $554.55 | $99,620.56 |
| 81 | $99,620.56 | $988.24 | $0.00 | $563.27 | $101,172.07 |
| 82 | $101,172.07 | $988.24 | $0.00 | $572.04 | $102,732.35 |
| 83 | $102,732.35 | $988.24 | $0.00 | $580.86 | $104,301.45 |
| 84 | $104,301.45 | $988.24 | $0.00 | $589.74 | $105,879.43 |
| 85 | $105,879.43 | $988.24 | $0.00 | $598.66 | $107,466.33 |
| 86 | $107,466.33 | $988.24 | $0.00 | $607.63 | $109,062.20 |
| 87 | $109,062.20 | $988.24 | $0.00 | $616.65 | $110,667.09 |
| 88 | $110,667.09 | $988.24 | $0.00 | $625.73 | $112,281.06 |
| 89 | $112,281.06 | $988.24 | $0.00 | $634.85 | $113,904.15 |
| 90 | $113,904.15 | $988.24 | $0.00 | $644.03 | $115,536.42 |
| 91 | $115,536.42 | $988.24 | $0.00 | $653.26 | $117,177.92 |
| 92 | $117,177.92 | $988.24 | $0.00 | $662.54 | $118,828.70 |
| 93 | $118,828.70 | $988.24 | $0.00 | $671.87 | $120,488.81 |
| 94 | $120,488.81 | $988.24 | $0.00 | $681.26 | $122,158.31 |
| 95 | $122,158.31 | $988.24 | $0.00 | $690.70 | $123,837.25 |
| 96 | $123,837.25 | $988.24 | $0.00 | $700.19 | $125,525.68 |
| 97 | $125,525.68 | $988.24 | $0.00 | $709.74 | $127,223.66 |
| 98 | $127,223.66 | $988.24 | $0.00 | $719.34 | $128,931.24 |
| 99 | $128,931.24 | $988.24 | $0.00 | $729.00 | $130,648.48 |
| 100 | $130,648.48 | $988.24 | $0.00 | $738.71 | $132,375.43 |
| 101 | $132,375.43 | $988.24 | $0.00 | $748.47 | $134,112.14 |
| 102 | $134,112.14 | $988.24 | $0.00 | $758.29 | $135,858.67 |
| 103 | $135,858.67 | $988.24 | $0.00 | $768.16 | $137,615.07 |
| 104 | $137,615.07 | $988.24 | $0.00 | $778.10 | $139,381.41 |
| 105 | $139,381.41 | $988.24 | $0.00 | $788.08 | $141,157.73 |
| 106 | $141,157.73 | $988.24 | $0.00 | $798.13 | $142,944.10 |
| 107 | $142,944.10 | $988.24 | $0.00 | $808.23 | $144,740.57 |
| 108 | $144,740.57 | $988.24 | $0.00 | $818.38 | $146,547.19 |
| 109 | $146,547.19 | $988.24 | $0.00 | $828.60 | $148,364.03 |
| 110 | $148,364.03 | $988.24 | $0.00 | $838.87 | $150,191.14 |
| 111 | $150,191.14 | $988.24 | $0.00 | $849.20 | $152,028.58 |
| 112 | $152,028.58 | $988.24 | $0.00 | $859.59 | $153,876.41 |
| 113 | $153,876.41 | $988.24 | $0.00 | $870.04 | $155,734.69 |
| 114 | $155,734.69 | $988.24 | $0.00 | $880.55 | $157,603.48 |
| 115 | $157,603.48 | $988.24 | $0.00 | $891.11 | $159,482.83 |
| 116 | $159,482.83 | $988.24 | $0.00 | $901.74 | $161,372.81 |
| 117 | $161,372.81 | $988.24 | $0.00 | $912.43 | $163,273.48 |
| 118 | $163,273.48 | $988.24 | $0.00 | $923.17 | $165,184.89 |
| 119 | $165,184.89 | $988.24 | $0.00 | $933.98 | $167,107.11 |
| 120 | $167,107.11 | $988.24 | $0.00 | $944.85 | $169,040.20 |
| 121 | $169,040.20 | $988.24 | $0.00 | $955.78 | $170,984.22 |
| 122 | $170,984.22 | $988.24 | $0.00 | $966.77 | $172,939.23 |
| 123 | $172,939.23 | $988.24 | $0.00 | $977.82 | $174,905.29 |
| 124 | $174,905.29 | $988.24 | $0.00 | $988.94 | $176,882.47 |
| 125 | $176,882.47 | $988.24 | $0.00 | $1,000.12 | $178,870.83 |
| 126 | $178,870.83 | $988.24 | $0.00 | $1,011.36 | $180,870.43 |
| 127 | $180,870.43 | $988.24 | $0.00 | $1,022.67 | $182,881.34 |
| 128 | $182,881.34 | $988.24 | $0.00 | $1,034.04 | $184,903.62 |
| 129 | $184,903.62 | $988.24 | $0.00 | $1,045.47 | $186,937.33 |
| 130 | $186,937.33 | $988.24 | $0.00 | $1,056.97 | $188,982.54 |
| 131 | $188,982.54 | $988.24 | $0.00 | $1,068.53 | $191,039.31 |
| 132 | $191,039.31 | $988.24 | $0.00 | $1,080.16 | $193,107.71 |
| 133 | $193,107.71 | $988.24 | $0.00 | $1,091.86 | $195,187.81 |
| 134 | $195,187.81 | $988.24 | $0.00 | $1,103.62 | $197,279.67 |
| 135 | $197,279.67 | $988.24 | $0.00 | $1,115.45 | $199,383.36 |
| 136 | $199,383.36 | $988.24 | $0.00 | $1,127.34 | $201,498.94 |
| 137 | $201,498.94 | $988.24 | $0.00 | $1,139.30 | $203,626.48 |
| 138 | $203,626.48 | $988.24 | $0.00 | $1,151.33 | $205,766.05 |
| 139 | $205,766.05 | $988.24 | $0.00 | $1,163.43 | $207,917.72 |
| 140 | $207,917.72 | $988.24 | $0.00 | $1,175.60 | $210,081.56 |
| 141 | $210,081.56 | $988.24 | $0.00 | $1,187.83 | $212,257.63 |
| 142 | $212,257.63 | $988.24 | $0.00 | $1,200.14 | $214,446.01 |
| 143 | $214,446.01 | $988.24 | $0.00 | $1,212.51 | $216,646.76 |
| 144 | $216,646.76 | $988.24 | $0.00 | $1,224.95 | $218,859.95 |
| 145 | $218,859.95 | $988.24 | $0.00 | $1,237.47 | $221,085.66 |
| 146 | $221,085.66 | $988.24 | $0.00 | $1,250.05 | $223,323.95 |
| 147 | $223,323.95 | $988.24 | $0.00 | $1,262.71 | $225,574.90 |
| 148 | $225,574.90 | $988.24 | $0.00 | $1,275.43 | $227,838.57 |
| 149 | $227,838.57 | $988.24 | $0.00 | $1,288.23 | $230,115.04 |
| 150 | $230,115.04 | $988.24 | $0.00 | $1,301.10 | $232,404.38 |
| 151 | $232,404.38 | $988.24 | $0.00 | $1,314.05 | $234,706.67 |
| 152 | $234,706.67 | $988.24 | $0.00 | $1,327.07 | $237,021.98 |
| 153 | $237,021.98 | $988.24 | $0.00 | $1,340.16 | $239,350.38 |
| 154 | $239,350.38 | $988.24 | $0.00 | $1,353.32 | $241,691.94 |
| 155 | $241,691.94 | $988.24 | $0.00 | $1,366.56 | $244,046.74 |
| 156 | $244,046.74 | $988.24 | $0.00 | $1,379.88 | $246,414.86 |
| 157 | $246,414.86 | $988.24 | $0.00 | $1,393.27 | $248,796.37 |
| 158 | $248,796.37 | $988.24 | $0.00 | $1,406.73 | $251,191.34 |
| 159 | $251,191.34 | $988.24 | $0.00 | $1,420.27 | $253,599.85 |
| 160 | $253,599.85 | $988.24 | $0.00 | $1,433.89 | $256,021.98 |
| 161 | $256,021.98 | $988.24 | $0.00 | $1,447.59 | $258,457.81 |
| 162 | $258,457.81 | $988.24 | $0.00 | $1,461.36 | $260,907.41 |
| 163 | $260,907.41 | $988.24 | $0.00 | $1,475.21 | $263,370.86 |
| 164 | $263,370.86 | $988.24 | $0.00 | $1,489.14 | $265,848.24 |
| 165 | $265,848.24 | $988.24 | $0.00 | $1,503.14 | $268,339.62 |
| 166 | $268,339.62 | $988.24 | $0.00 | $1,517.23 | $270,845.09 |
| 167 | $270,845.09 | $988.24 | $0.00 | $1,531.40 | $273,364.73 |
| 168 | $273,364.73 | $988.24 | $0.00 | $1,545.64 | $275,898.61 |
| 169 | $275,898.61 | $988.24 | $0.00 | $1,559.97 | $278,446.82 |
| 170 | $278,446.82 | $988.24 | $0.00 | $1,574.38 | $281,009.44 |
| 171 | $281,009.44 | $988.24 | $0.00 | $1,588.87 | $283,586.55 |
| 172 | $283,586.55 | $988.24 | $0.00 | $1,603.44 | $286,178.23 |
| 173 | $286,178.23 | $988.24 | $0.00 | $1,618.09 | $288,784.56 |
| 174 | $288,784.56 | $988.24 | $0.00 | $1,632.83 | $291,405.63 |
| 175 | $291,405.63 | $988.24 | $0.00 | $1,647.65 | $294,041.52 |
| 176 | $294,041.52 | $988.24 | $0.00 | $1,662.55 | $296,692.31 |
| 177 | $296,692.31 | $988.24 | $0.00 | $1,677.54 | $299,358.09 |
| 178 | $299,358.09 | $988.24 | $0.00 | $1,692.61 | $302,038.94 |
| 179 | $302,038.94 | $988.24 | $0.00 | $1,707.77 | $304,734.95 |
| 180 | $304,734.95 | $988.24 | $0.00 | $1,723.02 | $307,446.21 |
| 181 | $307,446.21 | $988.24 | $0.00 | $1,738.35 | $310,172.80 |
| 182 | $310,172.80 | $988.24 | $0.00 | $1,753.76 | $312,914.80 |
| 183 | $312,914.80 | $988.24 | $0.00 | $1,769.27 | $315,672.31 |
| 184 | $315,672.31 | $988.24 | $0.00 | $1,784.86 | $318,445.41 |
| 185 | $318,445.41 | $988.24 | $0.00 | $1,800.54 | $321,234.19 |
| 186 | $321,234.19 | $988.24 | $0.00 | $1,816.30 | $324,038.73 |
| 187 | $324,038.73 | $988.24 | $0.00 | $1,832.16 | $326,859.13 |
| 188 | $326,859.13 | $988.24 | $0.00 | $1,848.11 | $329,695.48 |
| 189 | $329,695.48 | $988.24 | $0.00 | $1,864.15 | $332,547.87 |
| 190 | $332,547.87 | $988.24 | $0.00 | $1,880.27 | $335,416.38 |
| 191 | $335,416.38 | $988.24 | $0.00 | $1,896.49 | $338,301.11 |
| 192 | $338,301.11 | $988.24 | $0.00 | $1,912.80 | $341,202.15 |
| 193 | $341,202.15 | $988.24 | $0.00 | $1,929.21 | $344,119.60 |
| 194 | $344,119.60 | $988.24 | $0.00 | $1,945.70 | $347,053.54 |
| 195 | $347,053.54 | $988.24 | $0.00 | $1,962.29 | $350,004.07 |
| 196 | $350,004.07 | $988.24 | $0.00 | $1,978.97 | $352,971.28 |
| 197 | $352,971.28 | $988.24 | $0.00 | $1,995.75 | $355,955.27 |
| 198 | $355,955.27 | $988.24 | $0.00 | $2,012.62 | $358,956.13 |
| 199 | $358,956.13 | $988.24 | $0.00 | $2,029.59 | $361,973.96 |
| 200 | $361,973.96 | $988.24 | $0.00 | $2,046.65 | $365,008.85 |
| 201 | $365,008.85 | $988.24 | $0.00 | $2,063.81 | $368,060.90 |
| 202 | $368,060.90 | $988.24 | $0.00 | $2,081.07 | $371,130.21 |
| 203 | $371,130.21 | $988.24 | $0.00 | $2,098.42 | $374,216.87 |
| 204 | $374,216.87 | $988.24 | $0.00 | $2,115.88 | $377,320.99 |
| 205 | $377,320.99 | $988.24 | $0.00 | $2,133.43 | $380,442.66 |
| 206 | $380,442.66 | $988.24 | $0.00 | $2,151.08 | $383,581.98 |
| 207 | $383,581.98 | $988.24 | $0.00 | $2,168.83 | $386,739.05 |
| 208 | $386,739.05 | $988.24 | $0.00 | $2,186.68 | $389,913.97 |
| 209 | $389,913.97 | $988.24 | $0.00 | $2,204.63 | $393,106.84 |
| 210 | $393,106.84 | $988.24 | $0.00 | $2,222.68 | $396,317.76 |
| 211 | $396,317.76 | $988.24 | $0.00 | $2,240.84 | $399,546.84 |
| 212 | $399,546.84 | $988.24 | $0.00 | $2,259.10 | $402,794.18 |
| 213 | $402,794.18 | $988.24 | $0.00 | $2,277.46 | $406,059.88 |
| 214 | $406,059.88 | $988.24 | $0.00 | $2,295.92 | $409,344.04 |
| 215 | $409,344.04 | $988.24 | $0.00 | $2,314.49 | $412,646.77 |
| 216 | $412,646.77 | $988.24 | $0.00 | $2,333.16 | $415,968.17 |
| 217 | $415,968.17 | $988.24 | $112,653.14 | $2,351.94 | $306,655.21 |
| 218 | $306,655.21 | $988.24 | $0.00 | $1,733.87 | $309,377.32 |
| 219 | $309,377.32 | $988.24 | $0.00 | $1,749.26 | $312,114.82 |
| 220 | $312,114.82 | $988.24 | $0.00 | $1,764.74 | $314,867.80 |
| 221 | $314,867.80 | $988.24 | $0.00 | $1,780.31 | $317,636.35 |
| 222 | $317,636.35 | $988.24 | $0.00 | $1,795.96 | $320,420.55 |
| 223 | $320,420.55 | $988.24 | $0.00 | $1,811.70 | $323,220.49 |
| 224 | $323,220.49 | $988.24 | $0.00 | $1,827.54 | $326,036.27 |
| 225 | $326,036.27 | $988.24 | $0.00 | $1,843.46 | $328,867.97 |
| 226 | $328,867.97 | $988.24 | $0.00 | $1,859.47 | $331,715.68 |
| 227 | $331,715.68 | $988.24 | $0.00 | $1,875.57 | $334,579.49 |
| 228 | $334,579.49 | $988.24 | $0.00 | $1,891.76 | $337,459.49 |
| 229 | $337,459.49 | $988.24 | $120,538.86 | $1,908.05 | $219,816.92 |
| 230 | $219,816.92 | $988.24 | $0.00 | $1,242.88 | $222,048.04 |
| 231 | $222,048.04 | $988.24 | $0.00 | $1,255.49 | $224,291.77 |
| 232 | $224,291.77 | $988.24 | $0.00 | $1,268.18 | $226,548.19 |
| 233 | $226,548.19 | $988.24 | $0.00 | $1,280.94 | $228,817.37 |
| 234 | $228,817.37 | $988.24 | $0.00 | $1,293.77 | $231,099.38 |
| 235 | $231,099.38 | $988.24 | $0.00 | $1,306.67 | $233,394.29 |
| 236 | $233,394.29 | $988.24 | $0.00 | $1,319.65 | $235,702.18 |
| 237 | $235,702.18 | $988.24 | $0.00 | $1,332.69 | $238,023.11 |
| 238 | $238,023.11 | $988.24 | $0.00 | $1,345.82 | $240,357.17 |
| 239 | $240,357.17 | $988.24 | $0.00 | $1,359.01 | $242,704.42 |
| 240 | $242,704.42 | $988.24 | $0.00 | $1,372.29 | $245,064.95 |
| 241 | $245,064.95 | $988.24 | $128,976.58 | $1,385.63 | $118,462.24 |
| 242 | $118,462.24 | $988.24 | $0.00 | $669.80 | $120,120.28 |
| 243 | $120,120.28 | $988.24 | $0.00 | $679.18 | $121,787.70 |
| 244 | $121,787.70 | $988.24 | $0.00 | $688.61 | $123,464.55 |
| 245 | $123,464.55 | $988.24 | $0.00 | $698.09 | $125,150.88 |
| 246 | $125,150.88 | $988.24 | $0.00 | $707.62 | $126,846.74 |
| 247 | $126,846.74 | $988.24 | $0.00 | $717.21 | $128,552.19 |
| 248 | $128,552.19 | $988.24 | $0.00 | $726.85 | $130,267.28 |
| 249 | $130,267.28 | $988.24 | $0.00 | $736.55 | $131,992.07 |
| 250 | $131,992.07 | $988.24 | $0.00 | $746.30 | $133,726.61 |
| 251 | $133,726.61 | $988.24 | $0.00 | $756.11 | $135,470.96 |
| 252 | $135,470.96 | $988.24 | $0.00 | $765.97 | $137,225.17 |
| 253 | $137,225.17 | $0.00 | $138,004.94 | $775.89 | -$3.88 |