| Estimated Annual Cost in 2042 | $74,606 |
| Monthly savings required | $590 |
How much will it cost to send your child to Southern Utah University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $298,423.37 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $589.63 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 | $19,886.00 |
| 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 Southern Utah University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $589.63 | $0.00 | $0.00 | $589.63 |
| 2 | $589.63 | $589.63 | $0.00 | $3.33 | $1,182.59 |
| 3 | $1,182.59 | $589.63 | $0.00 | $6.69 | $1,778.91 |
| 4 | $1,778.91 | $589.63 | $0.00 | $10.06 | $2,378.60 |
| 5 | $2,378.60 | $589.63 | $0.00 | $13.45 | $2,981.68 |
| 6 | $2,981.68 | $589.63 | $0.00 | $16.86 | $3,588.17 |
| 7 | $3,588.17 | $589.63 | $0.00 | $20.29 | $4,198.09 |
| 8 | $4,198.09 | $589.63 | $0.00 | $23.74 | $4,811.46 |
| 9 | $4,811.46 | $589.63 | $0.00 | $27.20 | $5,428.29 |
| 10 | $5,428.29 | $589.63 | $0.00 | $30.69 | $6,048.61 |
| 11 | $6,048.61 | $589.63 | $0.00 | $34.20 | $6,672.44 |
| 12 | $6,672.44 | $589.63 | $0.00 | $37.73 | $7,299.80 |
| 13 | $7,299.80 | $589.63 | $0.00 | $41.27 | $7,930.70 |
| 14 | $7,930.70 | $589.63 | $0.00 | $44.84 | $8,565.17 |
| 15 | $8,565.17 | $589.63 | $0.00 | $48.43 | $9,203.23 |
| 16 | $9,203.23 | $589.63 | $0.00 | $52.04 | $9,844.90 |
| 17 | $9,844.90 | $589.63 | $0.00 | $55.66 | $10,490.19 |
| 18 | $10,490.19 | $589.63 | $0.00 | $59.31 | $11,139.13 |
| 19 | $11,139.13 | $589.63 | $0.00 | $62.98 | $11,791.74 |
| 20 | $11,791.74 | $589.63 | $0.00 | $66.67 | $12,448.04 |
| 21 | $12,448.04 | $589.63 | $0.00 | $70.38 | $13,108.05 |
| 22 | $13,108.05 | $589.63 | $0.00 | $74.11 | $13,771.79 |
| 23 | $13,771.79 | $589.63 | $0.00 | $77.87 | $14,439.29 |
| 24 | $14,439.29 | $589.63 | $0.00 | $81.64 | $15,110.56 |
| 25 | $15,110.56 | $589.63 | $0.00 | $85.44 | $15,785.63 |
| 26 | $15,785.63 | $589.63 | $0.00 | $89.25 | $16,464.51 |
| 27 | $16,464.51 | $589.63 | $0.00 | $93.09 | $17,147.23 |
| 28 | $17,147.23 | $589.63 | $0.00 | $96.95 | $17,833.81 |
| 29 | $17,833.81 | $589.63 | $0.00 | $100.83 | $18,524.27 |
| 30 | $18,524.27 | $589.63 | $0.00 | $104.74 | $19,218.64 |
| 31 | $19,218.64 | $589.63 | $0.00 | $108.66 | $19,916.93 |
| 32 | $19,916.93 | $589.63 | $0.00 | $112.61 | $20,619.17 |
| 33 | $20,619.17 | $589.63 | $0.00 | $116.58 | $21,325.38 |
| 34 | $21,325.38 | $589.63 | $0.00 | $120.58 | $22,035.59 |
| 35 | $22,035.59 | $589.63 | $0.00 | $124.59 | $22,749.81 |
| 36 | $22,749.81 | $589.63 | $0.00 | $128.63 | $23,468.07 |
| 37 | $23,468.07 | $589.63 | $0.00 | $132.69 | $24,190.39 |
| 38 | $24,190.39 | $589.63 | $0.00 | $136.78 | $24,916.80 |
| 39 | $24,916.80 | $589.63 | $0.00 | $140.88 | $25,647.31 |
| 40 | $25,647.31 | $589.63 | $0.00 | $145.01 | $26,381.95 |
| 41 | $26,381.95 | $589.63 | $0.00 | $149.17 | $27,120.75 |
| 42 | $27,120.75 | $589.63 | $0.00 | $153.34 | $27,863.72 |
| 43 | $27,863.72 | $589.63 | $0.00 | $157.55 | $28,610.90 |
| 44 | $28,610.90 | $589.63 | $0.00 | $161.77 | $29,362.30 |
| 45 | $29,362.30 | $589.63 | $0.00 | $166.02 | $30,117.95 |
| 46 | $30,117.95 | $589.63 | $0.00 | $170.29 | $30,877.87 |
| 47 | $30,877.87 | $589.63 | $0.00 | $174.59 | $31,642.09 |
| 48 | $31,642.09 | $589.63 | $0.00 | $178.91 | $32,410.63 |
| 49 | $32,410.63 | $589.63 | $0.00 | $183.25 | $33,183.51 |
| 50 | $33,183.51 | $589.63 | $0.00 | $187.62 | $33,960.76 |
| 51 | $33,960.76 | $589.63 | $0.00 | $192.02 | $34,742.41 |
| 52 | $34,742.41 | $589.63 | $0.00 | $196.44 | $35,528.48 |
| 53 | $35,528.48 | $589.63 | $0.00 | $200.88 | $36,318.99 |
| 54 | $36,318.99 | $589.63 | $0.00 | $205.35 | $37,113.97 |
| 55 | $37,113.97 | $589.63 | $0.00 | $209.85 | $37,913.45 |
| 56 | $37,913.45 | $589.63 | $0.00 | $214.37 | $38,717.45 |
| 57 | $38,717.45 | $589.63 | $0.00 | $218.91 | $39,525.99 |
| 58 | $39,525.99 | $589.63 | $0.00 | $223.49 | $40,339.11 |
| 59 | $40,339.11 | $589.63 | $0.00 | $228.08 | $41,156.82 |
| 60 | $41,156.82 | $589.63 | $0.00 | $232.71 | $41,979.16 |
| 61 | $41,979.16 | $589.63 | $0.00 | $237.36 | $42,806.15 |
| 62 | $42,806.15 | $589.63 | $0.00 | $242.03 | $43,637.81 |
| 63 | $43,637.81 | $589.63 | $0.00 | $246.73 | $44,474.17 |
| 64 | $44,474.17 | $589.63 | $0.00 | $251.46 | $45,315.26 |
| 65 | $45,315.26 | $589.63 | $0.00 | $256.22 | $46,161.11 |
| 66 | $46,161.11 | $589.63 | $0.00 | $261.00 | $47,011.74 |
| 67 | $47,011.74 | $589.63 | $0.00 | $265.81 | $47,867.18 |
| 68 | $47,867.18 | $589.63 | $0.00 | $270.65 | $48,727.46 |
| 69 | $48,727.46 | $589.63 | $0.00 | $275.51 | $49,592.60 |
| 70 | $49,592.60 | $589.63 | $0.00 | $280.40 | $50,462.63 |
| 71 | $50,462.63 | $589.63 | $0.00 | $285.32 | $51,337.58 |
| 72 | $51,337.58 | $589.63 | $0.00 | $290.27 | $52,217.48 |
| 73 | $52,217.48 | $589.63 | $0.00 | $295.25 | $53,102.36 |
| 74 | $53,102.36 | $589.63 | $0.00 | $300.25 | $53,992.24 |
| 75 | $53,992.24 | $589.63 | $0.00 | $305.28 | $54,887.15 |
| 76 | $54,887.15 | $589.63 | $0.00 | $310.34 | $55,787.12 |
| 77 | $55,787.12 | $589.63 | $0.00 | $315.43 | $56,692.18 |
| 78 | $56,692.18 | $589.63 | $0.00 | $320.55 | $57,602.36 |
| 79 | $57,602.36 | $589.63 | $0.00 | $325.69 | $58,517.68 |
| 80 | $58,517.68 | $589.63 | $0.00 | $330.87 | $59,438.18 |
| 81 | $59,438.18 | $589.63 | $0.00 | $336.07 | $60,363.88 |
| 82 | $60,363.88 | $589.63 | $0.00 | $341.31 | $61,294.82 |
| 83 | $61,294.82 | $589.63 | $0.00 | $346.57 | $62,231.02 |
| 84 | $62,231.02 | $589.63 | $0.00 | $351.86 | $63,172.51 |
| 85 | $63,172.51 | $589.63 | $0.00 | $357.19 | $64,119.33 |
| 86 | $64,119.33 | $589.63 | $0.00 | $362.54 | $65,071.50 |
| 87 | $65,071.50 | $589.63 | $0.00 | $367.92 | $66,029.05 |
| 88 | $66,029.05 | $589.63 | $0.00 | $373.34 | $66,992.02 |
| 89 | $66,992.02 | $589.63 | $0.00 | $378.78 | $67,960.43 |
| 90 | $67,960.43 | $589.63 | $0.00 | $384.26 | $68,934.32 |
| 91 | $68,934.32 | $589.63 | $0.00 | $389.76 | $69,913.71 |
| 92 | $69,913.71 | $589.63 | $0.00 | $395.30 | $70,898.64 |
| 93 | $70,898.64 | $589.63 | $0.00 | $400.87 | $71,889.14 |
| 94 | $71,889.14 | $589.63 | $0.00 | $406.47 | $72,885.24 |
| 95 | $72,885.24 | $589.63 | $0.00 | $412.10 | $73,886.97 |
| 96 | $73,886.97 | $589.63 | $0.00 | $417.77 | $74,894.37 |
| 97 | $74,894.37 | $589.63 | $0.00 | $423.46 | $75,907.46 |
| 98 | $75,907.46 | $589.63 | $0.00 | $429.19 | $76,926.28 |
| 99 | $76,926.28 | $589.63 | $0.00 | $434.95 | $77,950.86 |
| 100 | $77,950.86 | $589.63 | $0.00 | $440.75 | $78,981.24 |
| 101 | $78,981.24 | $589.63 | $0.00 | $446.57 | $80,017.44 |
| 102 | $80,017.44 | $589.63 | $0.00 | $452.43 | $81,059.50 |
| 103 | $81,059.50 | $589.63 | $0.00 | $458.32 | $82,107.45 |
| 104 | $82,107.45 | $589.63 | $0.00 | $464.25 | $83,161.33 |
| 105 | $83,161.33 | $589.63 | $0.00 | $470.21 | $84,221.17 |
| 106 | $84,221.17 | $589.63 | $0.00 | $476.20 | $85,287.00 |
| 107 | $85,287.00 | $589.63 | $0.00 | $482.23 | $86,358.86 |
| 108 | $86,358.86 | $589.63 | $0.00 | $488.29 | $87,436.78 |
| 109 | $87,436.78 | $589.63 | $0.00 | $494.38 | $88,520.79 |
| 110 | $88,520.79 | $589.63 | $0.00 | $500.51 | $89,610.93 |
| 111 | $89,610.93 | $589.63 | $0.00 | $506.67 | $90,707.23 |
| 112 | $90,707.23 | $589.63 | $0.00 | $512.87 | $91,809.73 |
| 113 | $91,809.73 | $589.63 | $0.00 | $519.11 | $92,918.47 |
| 114 | $92,918.47 | $589.63 | $0.00 | $525.37 | $94,033.47 |
| 115 | $94,033.47 | $589.63 | $0.00 | $531.68 | $95,154.78 |
| 116 | $95,154.78 | $589.63 | $0.00 | $538.02 | $96,282.43 |
| 117 | $96,282.43 | $589.63 | $0.00 | $544.39 | $97,416.45 |
| 118 | $97,416.45 | $589.63 | $0.00 | $550.81 | $98,556.89 |
| 119 | $98,556.89 | $589.63 | $0.00 | $557.25 | $99,703.77 |
| 120 | $99,703.77 | $589.63 | $0.00 | $563.74 | $100,857.14 |
| 121 | $100,857.14 | $589.63 | $0.00 | $570.26 | $102,017.03 |
| 122 | $102,017.03 | $589.63 | $0.00 | $576.82 | $103,183.48 |
| 123 | $103,183.48 | $589.63 | $0.00 | $583.41 | $104,356.52 |
| 124 | $104,356.52 | $589.63 | $0.00 | $590.05 | $105,536.20 |
| 125 | $105,536.20 | $589.63 | $0.00 | $596.72 | $106,722.55 |
| 126 | $106,722.55 | $589.63 | $0.00 | $603.42 | $107,915.60 |
| 127 | $107,915.60 | $589.63 | $0.00 | $610.17 | $109,115.40 |
| 128 | $109,115.40 | $589.63 | $0.00 | $616.95 | $110,321.98 |
| 129 | $110,321.98 | $589.63 | $0.00 | $623.78 | $111,535.39 |
| 130 | $111,535.39 | $589.63 | $0.00 | $630.64 | $112,755.66 |
| 131 | $112,755.66 | $589.63 | $0.00 | $637.54 | $113,982.83 |
| 132 | $113,982.83 | $589.63 | $0.00 | $644.48 | $115,216.94 |
| 133 | $115,216.94 | $589.63 | $0.00 | $651.45 | $116,458.02 |
| 134 | $116,458.02 | $589.63 | $0.00 | $658.47 | $117,706.12 |
| 135 | $117,706.12 | $589.63 | $0.00 | $665.53 | $118,961.28 |
| 136 | $118,961.28 | $589.63 | $0.00 | $672.62 | $120,223.53 |
| 137 | $120,223.53 | $589.63 | $0.00 | $679.76 | $121,492.92 |
| 138 | $121,492.92 | $589.63 | $0.00 | $686.94 | $122,769.49 |
| 139 | $122,769.49 | $589.63 | $0.00 | $694.16 | $124,053.28 |
| 140 | $124,053.28 | $589.63 | $0.00 | $701.42 | $125,344.33 |
| 141 | $125,344.33 | $589.63 | $0.00 | $708.72 | $126,642.68 |
| 142 | $126,642.68 | $589.63 | $0.00 | $716.06 | $127,948.37 |
| 143 | $127,948.37 | $589.63 | $0.00 | $723.44 | $129,261.44 |
| 144 | $129,261.44 | $589.63 | $0.00 | $730.86 | $130,581.93 |
| 145 | $130,581.93 | $589.63 | $0.00 | $738.33 | $131,909.89 |
| 146 | $131,909.89 | $589.63 | $0.00 | $745.84 | $133,245.36 |
| 147 | $133,245.36 | $589.63 | $0.00 | $753.39 | $134,588.38 |
| 148 | $134,588.38 | $589.63 | $0.00 | $760.98 | $135,938.99 |
| 149 | $135,938.99 | $589.63 | $0.00 | $768.62 | $137,297.24 |
| 150 | $137,297.24 | $589.63 | $0.00 | $776.30 | $138,663.17 |
| 151 | $138,663.17 | $589.63 | $0.00 | $784.02 | $140,036.82 |
| 152 | $140,036.82 | $589.63 | $0.00 | $791.79 | $141,418.24 |
| 153 | $141,418.24 | $589.63 | $0.00 | $799.60 | $142,807.47 |
| 154 | $142,807.47 | $589.63 | $0.00 | $807.45 | $144,204.55 |
| 155 | $144,204.55 | $589.63 | $0.00 | $815.35 | $145,609.53 |
| 156 | $145,609.53 | $589.63 | $0.00 | $823.30 | $147,022.46 |
| 157 | $147,022.46 | $589.63 | $0.00 | $831.29 | $148,443.38 |
| 158 | $148,443.38 | $589.63 | $0.00 | $839.32 | $149,872.33 |
| 159 | $149,872.33 | $589.63 | $0.00 | $847.40 | $151,309.36 |
| 160 | $151,309.36 | $589.63 | $0.00 | $855.53 | $152,754.52 |
| 161 | $152,754.52 | $589.63 | $0.00 | $863.70 | $154,207.85 |
| 162 | $154,207.85 | $589.63 | $0.00 | $871.91 | $155,669.39 |
| 163 | $155,669.39 | $589.63 | $0.00 | $880.18 | $157,139.20 |
| 164 | $157,139.20 | $589.63 | $0.00 | $888.49 | $158,617.32 |
| 165 | $158,617.32 | $589.63 | $0.00 | $896.85 | $160,103.80 |
| 166 | $160,103.80 | $589.63 | $0.00 | $905.25 | $161,598.68 |
| 167 | $161,598.68 | $589.63 | $0.00 | $913.70 | $163,102.01 |
| 168 | $163,102.01 | $589.63 | $0.00 | $922.20 | $164,613.84 |
| 169 | $164,613.84 | $589.63 | $0.00 | $930.75 | $166,134.22 |
| 170 | $166,134.22 | $589.63 | $0.00 | $939.35 | $167,663.20 |
| 171 | $167,663.20 | $589.63 | $0.00 | $947.99 | $169,200.82 |
| 172 | $169,200.82 | $589.63 | $0.00 | $956.69 | $170,747.14 |
| 173 | $170,747.14 | $589.63 | $0.00 | $965.43 | $172,302.20 |
| 174 | $172,302.20 | $589.63 | $0.00 | $974.22 | $173,866.05 |
| 175 | $173,866.05 | $589.63 | $0.00 | $983.06 | $175,438.74 |
| 176 | $175,438.74 | $589.63 | $0.00 | $991.96 | $177,020.33 |
| 177 | $177,020.33 | $589.63 | $0.00 | $1,000.90 | $178,610.86 |
| 178 | $178,610.86 | $589.63 | $0.00 | $1,009.89 | $180,210.38 |
| 179 | $180,210.38 | $589.63 | $0.00 | $1,018.94 | $181,818.95 |
| 180 | $181,818.95 | $589.63 | $0.00 | $1,028.03 | $183,436.61 |
| 181 | $183,436.61 | $589.63 | $0.00 | $1,037.18 | $185,063.42 |
| 182 | $185,063.42 | $589.63 | $0.00 | $1,046.38 | $186,699.43 |
| 183 | $186,699.43 | $589.63 | $0.00 | $1,055.63 | $188,344.69 |
| 184 | $188,344.69 | $589.63 | $0.00 | $1,064.93 | $189,999.25 |
| 185 | $189,999.25 | $589.63 | $0.00 | $1,074.28 | $191,663.16 |
| 186 | $191,663.16 | $589.63 | $0.00 | $1,083.69 | $193,336.48 |
| 187 | $193,336.48 | $589.63 | $0.00 | $1,093.15 | $195,019.26 |
| 188 | $195,019.26 | $589.63 | $0.00 | $1,102.67 | $196,711.56 |
| 189 | $196,711.56 | $589.63 | $0.00 | $1,112.24 | $198,413.43 |
| 190 | $198,413.43 | $589.63 | $0.00 | $1,121.86 | $200,124.92 |
| 191 | $200,124.92 | $589.63 | $0.00 | $1,131.54 | $201,846.09 |
| 192 | $201,846.09 | $589.63 | $0.00 | $1,141.27 | $203,576.99 |
| 193 | $203,576.99 | $589.63 | $0.00 | $1,151.05 | $205,317.67 |
| 194 | $205,317.67 | $589.63 | $0.00 | $1,160.90 | $207,068.20 |
| 195 | $207,068.20 | $589.63 | $0.00 | $1,170.79 | $208,828.62 |
| 196 | $208,828.62 | $589.63 | $0.00 | $1,180.75 | $210,599.00 |
| 197 | $210,599.00 | $589.63 | $0.00 | $1,190.76 | $212,379.39 |
| 198 | $212,379.39 | $589.63 | $0.00 | $1,200.82 | $214,169.84 |
| 199 | $214,169.84 | $589.63 | $0.00 | $1,210.95 | $215,970.42 |
| 200 | $215,970.42 | $589.63 | $0.00 | $1,221.13 | $217,781.18 |
| 201 | $217,781.18 | $589.63 | $0.00 | $1,231.37 | $219,602.18 |
| 202 | $219,602.18 | $589.63 | $0.00 | $1,241.66 | $221,433.47 |
| 203 | $221,433.47 | $589.63 | $0.00 | $1,252.02 | $223,275.12 |
| 204 | $223,275.12 | $589.63 | $0.00 | $1,262.43 | $225,127.18 |
| 205 | $225,127.18 | $589.63 | $0.00 | $1,272.90 | $226,989.71 |
| 206 | $226,989.71 | $589.63 | $0.00 | $1,283.43 | $228,862.77 |
| 207 | $228,862.77 | $589.63 | $0.00 | $1,294.02 | $230,746.42 |
| 208 | $230,746.42 | $589.63 | $0.00 | $1,304.67 | $232,640.72 |
| 209 | $232,640.72 | $589.63 | $0.00 | $1,315.38 | $234,545.73 |
| 210 | $234,545.73 | $589.63 | $0.00 | $1,326.16 | $236,461.52 |
| 211 | $236,461.52 | $589.63 | $0.00 | $1,336.99 | $238,388.14 |
| 212 | $238,388.14 | $589.63 | $0.00 | $1,347.88 | $240,325.65 |
| 213 | $240,325.65 | $589.63 | $0.00 | $1,358.84 | $242,274.12 |
| 214 | $242,274.12 | $589.63 | $0.00 | $1,369.85 | $244,233.60 |
| 215 | $244,233.60 | $589.63 | $0.00 | $1,380.93 | $246,204.16 |
| 216 | $246,204.16 | $589.63 | $0.00 | $1,392.07 | $248,185.86 |
| 217 | $248,185.86 | $589.63 | $67,213.33 | $1,403.28 | $182,965.44 |
| 218 | $182,965.44 | $589.63 | $0.00 | $1,034.51 | $184,589.58 |
| 219 | $184,589.58 | $589.63 | $0.00 | $1,043.70 | $186,222.91 |
| 220 | $186,222.91 | $589.63 | $0.00 | $1,052.93 | $187,865.47 |
| 221 | $187,865.47 | $589.63 | $0.00 | $1,062.22 | $189,517.32 |
| 222 | $189,517.32 | $589.63 | $0.00 | $1,071.56 | $191,178.51 |
| 223 | $191,178.51 | $589.63 | $0.00 | $1,080.95 | $192,849.09 |
| 224 | $192,849.09 | $589.63 | $0.00 | $1,090.40 | $194,529.12 |
| 225 | $194,529.12 | $589.63 | $0.00 | $1,099.90 | $196,218.65 |
| 226 | $196,218.65 | $589.63 | $0.00 | $1,109.45 | $197,917.73 |
| 227 | $197,917.73 | $589.63 | $0.00 | $1,119.06 | $199,626.42 |
| 228 | $199,626.42 | $589.63 | $0.00 | $1,128.72 | $201,344.77 |
| 229 | $201,344.77 | $589.63 | $71,918.27 | $1,138.43 | $131,154.56 |
| 230 | $131,154.56 | $589.63 | $0.00 | $741.57 | $132,485.76 |
| 231 | $132,485.76 | $589.63 | $0.00 | $749.09 | $133,824.48 |
| 232 | $133,824.48 | $589.63 | $0.00 | $756.66 | $135,170.77 |
| 233 | $135,170.77 | $589.63 | $0.00 | $764.28 | $136,524.68 |
| 234 | $136,524.68 | $589.63 | $0.00 | $771.93 | $137,886.24 |
| 235 | $137,886.24 | $589.63 | $0.00 | $779.63 | $139,255.50 |
| 236 | $139,255.50 | $589.63 | $0.00 | $787.37 | $140,632.50 |
| 237 | $140,632.50 | $589.63 | $0.00 | $795.16 | $142,017.29 |
| 238 | $142,017.29 | $589.63 | $0.00 | $802.99 | $143,409.91 |
| 239 | $143,409.91 | $589.63 | $0.00 | $810.86 | $144,810.40 |
| 240 | $144,810.40 | $589.63 | $0.00 | $818.78 | $146,218.81 |
| 241 | $146,218.81 | $589.63 | $76,952.55 | $826.74 | $70,682.63 |
| 242 | $70,682.63 | $589.63 | $0.00 | $399.65 | $71,671.91 |
| 243 | $71,671.91 | $589.63 | $0.00 | $405.24 | $72,666.78 |
| 244 | $72,666.78 | $589.63 | $0.00 | $410.87 | $73,667.28 |
| 245 | $73,667.28 | $589.63 | $0.00 | $416.53 | $74,673.44 |
| 246 | $74,673.44 | $589.63 | $0.00 | $422.21 | $75,685.28 |
| 247 | $75,685.28 | $589.63 | $0.00 | $427.94 | $76,702.85 |
| 248 | $76,702.85 | $589.63 | $0.00 | $433.69 | $77,726.17 |
| 249 | $77,726.17 | $589.63 | $0.00 | $439.48 | $78,755.28 |
| 250 | $78,755.28 | $589.63 | $0.00 | $445.29 | $79,790.20 |
| 251 | $79,790.20 | $589.63 | $0.00 | $451.15 | $80,830.98 |
| 252 | $80,830.98 | $589.63 | $0.00 | $457.03 | $81,877.64 |
| 253 | $81,877.64 | $0.00 | $82,339.22 | $462.95 | $1.37 |