| Estimated Annual Cost in 2042 | $100,095 |
| Monthly savings required | $791 |
How much will it cost to send your child to University of Utah in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $400,378.93 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $791.07 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 | $26,680.00 |
| 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 Utah in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $791.07 | $0.00 | $0.00 | $791.07 |
| 2 | $791.07 | $791.07 | $0.00 | $4.47 | $1,586.61 |
| 3 | $1,586.61 | $791.07 | $0.00 | $8.97 | $2,386.65 |
| 4 | $2,386.65 | $791.07 | $0.00 | $13.49 | $3,191.21 |
| 5 | $3,191.21 | $791.07 | $0.00 | $18.04 | $4,000.32 |
| 6 | $4,000.32 | $791.07 | $0.00 | $22.62 | $4,814.01 |
| 7 | $4,814.01 | $791.07 | $0.00 | $27.22 | $5,632.30 |
| 8 | $5,632.30 | $791.07 | $0.00 | $31.85 | $6,455.22 |
| 9 | $6,455.22 | $791.07 | $0.00 | $36.50 | $7,282.79 |
| 10 | $7,282.79 | $791.07 | $0.00 | $41.18 | $8,115.04 |
| 11 | $8,115.04 | $791.07 | $0.00 | $45.88 | $8,951.99 |
| 12 | $8,951.99 | $791.07 | $0.00 | $50.62 | $9,793.68 |
| 13 | $9,793.68 | $791.07 | $0.00 | $55.37 | $10,640.12 |
| 14 | $10,640.12 | $791.07 | $0.00 | $60.16 | $11,491.35 |
| 15 | $11,491.35 | $791.07 | $0.00 | $64.97 | $12,347.39 |
| 16 | $12,347.39 | $791.07 | $0.00 | $69.81 | $13,208.27 |
| 17 | $13,208.27 | $791.07 | $0.00 | $74.68 | $14,074.02 |
| 18 | $14,074.02 | $791.07 | $0.00 | $79.58 | $14,944.67 |
| 19 | $14,944.67 | $791.07 | $0.00 | $84.50 | $15,820.24 |
| 20 | $15,820.24 | $791.07 | $0.00 | $89.45 | $16,700.76 |
| 21 | $16,700.76 | $791.07 | $0.00 | $94.43 | $17,586.26 |
| 22 | $17,586.26 | $791.07 | $0.00 | $99.44 | $18,476.77 |
| 23 | $18,476.77 | $791.07 | $0.00 | $104.47 | $19,372.31 |
| 24 | $19,372.31 | $791.07 | $0.00 | $109.53 | $20,272.91 |
| 25 | $20,272.91 | $791.07 | $0.00 | $114.63 | $21,178.61 |
| 26 | $21,178.61 | $791.07 | $0.00 | $119.75 | $22,089.43 |
| 27 | $22,089.43 | $791.07 | $0.00 | $124.90 | $23,005.40 |
| 28 | $23,005.40 | $791.07 | $0.00 | $130.08 | $23,926.55 |
| 29 | $23,926.55 | $791.07 | $0.00 | $135.28 | $24,852.90 |
| 30 | $24,852.90 | $791.07 | $0.00 | $140.52 | $25,784.49 |
| 31 | $25,784.49 | $791.07 | $0.00 | $145.79 | $26,721.35 |
| 32 | $26,721.35 | $791.07 | $0.00 | $151.09 | $27,663.51 |
| 33 | $27,663.51 | $791.07 | $0.00 | $156.41 | $28,610.99 |
| 34 | $28,610.99 | $791.07 | $0.00 | $161.77 | $29,563.83 |
| 35 | $29,563.83 | $791.07 | $0.00 | $167.16 | $30,522.06 |
| 36 | $30,522.06 | $791.07 | $0.00 | $172.58 | $31,485.71 |
| 37 | $31,485.71 | $791.07 | $0.00 | $178.02 | $32,454.80 |
| 38 | $32,454.80 | $791.07 | $0.00 | $183.50 | $33,429.37 |
| 39 | $33,429.37 | $791.07 | $0.00 | $189.01 | $34,409.45 |
| 40 | $34,409.45 | $791.07 | $0.00 | $194.56 | $35,395.08 |
| 41 | $35,395.08 | $791.07 | $0.00 | $200.13 | $36,386.28 |
| 42 | $36,386.28 | $791.07 | $0.00 | $205.73 | $37,383.08 |
| 43 | $37,383.08 | $791.07 | $0.00 | $211.37 | $38,385.52 |
| 44 | $38,385.52 | $791.07 | $0.00 | $217.04 | $39,393.63 |
| 45 | $39,393.63 | $791.07 | $0.00 | $222.74 | $40,407.44 |
| 46 | $40,407.44 | $791.07 | $0.00 | $228.47 | $41,426.98 |
| 47 | $41,426.98 | $791.07 | $0.00 | $234.23 | $42,452.28 |
| 48 | $42,452.28 | $791.07 | $0.00 | $240.03 | $43,483.38 |
| 49 | $43,483.38 | $791.07 | $0.00 | $245.86 | $44,520.31 |
| 50 | $44,520.31 | $791.07 | $0.00 | $251.72 | $45,563.10 |
| 51 | $45,563.10 | $791.07 | $0.00 | $257.62 | $46,611.79 |
| 52 | $46,611.79 | $791.07 | $0.00 | $263.55 | $47,666.41 |
| 53 | $47,666.41 | $791.07 | $0.00 | $269.51 | $48,726.99 |
| 54 | $48,726.99 | $791.07 | $0.00 | $275.51 | $49,793.57 |
| 55 | $49,793.57 | $791.07 | $0.00 | $281.54 | $50,866.18 |
| 56 | $50,866.18 | $791.07 | $0.00 | $287.60 | $51,944.85 |
| 57 | $51,944.85 | $791.07 | $0.00 | $293.70 | $53,029.62 |
| 58 | $53,029.62 | $791.07 | $0.00 | $299.84 | $54,120.53 |
| 59 | $54,120.53 | $791.07 | $0.00 | $306.01 | $55,217.61 |
| 60 | $55,217.61 | $791.07 | $0.00 | $312.21 | $56,320.89 |
| 61 | $56,320.89 | $791.07 | $0.00 | $318.45 | $57,430.41 |
| 62 | $57,430.41 | $791.07 | $0.00 | $324.72 | $58,546.20 |
| 63 | $58,546.20 | $791.07 | $0.00 | $331.03 | $59,668.30 |
| 64 | $59,668.30 | $791.07 | $0.00 | $337.37 | $60,796.74 |
| 65 | $60,796.74 | $791.07 | $0.00 | $343.75 | $61,931.56 |
| 66 | $61,931.56 | $791.07 | $0.00 | $350.17 | $63,072.80 |
| 67 | $63,072.80 | $791.07 | $0.00 | $356.62 | $64,220.49 |
| 68 | $64,220.49 | $791.07 | $0.00 | $363.11 | $65,374.67 |
| 69 | $65,374.67 | $791.07 | $0.00 | $369.64 | $66,535.38 |
| 70 | $66,535.38 | $791.07 | $0.00 | $376.20 | $67,702.65 |
| 71 | $67,702.65 | $791.07 | $0.00 | $382.80 | $68,876.52 |
| 72 | $68,876.52 | $791.07 | $0.00 | $389.44 | $70,057.03 |
| 73 | $70,057.03 | $791.07 | $0.00 | $396.11 | $71,244.21 |
| 74 | $71,244.21 | $791.07 | $0.00 | $402.83 | $72,438.11 |
| 75 | $72,438.11 | $791.07 | $0.00 | $409.58 | $73,638.76 |
| 76 | $73,638.76 | $791.07 | $0.00 | $416.36 | $74,846.19 |
| 77 | $74,846.19 | $791.07 | $0.00 | $423.19 | $76,060.45 |
| 78 | $76,060.45 | $791.07 | $0.00 | $430.06 | $77,281.58 |
| 79 | $77,281.58 | $791.07 | $0.00 | $436.96 | $78,509.61 |
| 80 | $78,509.61 | $791.07 | $0.00 | $443.90 | $79,744.58 |
| 81 | $79,744.58 | $791.07 | $0.00 | $450.89 | $80,986.54 |
| 82 | $80,986.54 | $791.07 | $0.00 | $457.91 | $82,235.52 |
| 83 | $82,235.52 | $791.07 | $0.00 | $464.97 | $83,491.56 |
| 84 | $83,491.56 | $791.07 | $0.00 | $472.07 | $84,754.70 |
| 85 | $84,754.70 | $791.07 | $0.00 | $479.22 | $86,024.99 |
| 86 | $86,024.99 | $791.07 | $0.00 | $486.40 | $87,302.46 |
| 87 | $87,302.46 | $791.07 | $0.00 | $493.62 | $88,587.15 |
| 88 | $88,587.15 | $791.07 | $0.00 | $500.88 | $89,879.10 |
| 89 | $89,879.10 | $791.07 | $0.00 | $508.19 | $91,178.36 |
| 90 | $91,178.36 | $791.07 | $0.00 | $515.54 | $92,484.97 |
| 91 | $92,484.97 | $791.07 | $0.00 | $522.92 | $93,798.96 |
| 92 | $93,798.96 | $791.07 | $0.00 | $530.35 | $95,120.38 |
| 93 | $95,120.38 | $791.07 | $0.00 | $537.82 | $96,449.27 |
| 94 | $96,449.27 | $791.07 | $0.00 | $545.34 | $97,785.68 |
| 95 | $97,785.68 | $791.07 | $0.00 | $552.89 | $99,129.64 |
| 96 | $99,129.64 | $791.07 | $0.00 | $560.49 | $100,481.20 |
| 97 | $100,481.20 | $791.07 | $0.00 | $568.14 | $101,840.41 |
| 98 | $101,840.41 | $791.07 | $0.00 | $575.82 | $103,207.30 |
| 99 | $103,207.30 | $791.07 | $0.00 | $583.55 | $104,581.92 |
| 100 | $104,581.92 | $791.07 | $0.00 | $591.32 | $105,964.31 |
| 101 | $105,964.31 | $791.07 | $0.00 | $599.14 | $107,354.52 |
| 102 | $107,354.52 | $791.07 | $0.00 | $607.00 | $108,752.59 |
| 103 | $108,752.59 | $791.07 | $0.00 | $614.90 | $110,158.56 |
| 104 | $110,158.56 | $791.07 | $0.00 | $622.85 | $111,572.48 |
| 105 | $111,572.48 | $791.07 | $0.00 | $630.85 | $112,994.40 |
| 106 | $112,994.40 | $791.07 | $0.00 | $638.89 | $114,424.36 |
| 107 | $114,424.36 | $791.07 | $0.00 | $646.97 | $115,862.40 |
| 108 | $115,862.40 | $791.07 | $0.00 | $655.10 | $117,308.57 |
| 109 | $117,308.57 | $791.07 | $0.00 | $663.28 | $118,762.92 |
| 110 | $118,762.92 | $791.07 | $0.00 | $671.50 | $120,225.49 |
| 111 | $120,225.49 | $791.07 | $0.00 | $679.77 | $121,696.33 |
| 112 | $121,696.33 | $791.07 | $0.00 | $688.09 | $123,175.49 |
| 113 | $123,175.49 | $791.07 | $0.00 | $696.45 | $124,663.01 |
| 114 | $124,663.01 | $791.07 | $0.00 | $704.86 | $126,158.94 |
| 115 | $126,158.94 | $791.07 | $0.00 | $713.32 | $127,663.33 |
| 116 | $127,663.33 | $791.07 | $0.00 | $721.83 | $129,176.23 |
| 117 | $129,176.23 | $791.07 | $0.00 | $730.38 | $130,697.68 |
| 118 | $130,697.68 | $791.07 | $0.00 | $738.98 | $132,227.73 |
| 119 | $132,227.73 | $791.07 | $0.00 | $747.63 | $133,766.43 |
| 120 | $133,766.43 | $791.07 | $0.00 | $756.33 | $135,313.83 |
| 121 | $135,313.83 | $791.07 | $0.00 | $765.08 | $136,869.98 |
| 122 | $136,869.98 | $791.07 | $0.00 | $773.88 | $138,434.93 |
| 123 | $138,434.93 | $791.07 | $0.00 | $782.73 | $140,008.73 |
| 124 | $140,008.73 | $791.07 | $0.00 | $791.63 | $141,591.43 |
| 125 | $141,591.43 | $791.07 | $0.00 | $800.58 | $143,183.08 |
| 126 | $143,183.08 | $791.07 | $0.00 | $809.58 | $144,783.73 |
| 127 | $144,783.73 | $791.07 | $0.00 | $818.63 | $146,393.43 |
| 128 | $146,393.43 | $791.07 | $0.00 | $827.73 | $148,012.23 |
| 129 | $148,012.23 | $791.07 | $0.00 | $836.88 | $149,640.18 |
| 130 | $149,640.18 | $791.07 | $0.00 | $846.09 | $151,277.34 |
| 131 | $151,277.34 | $791.07 | $0.00 | $855.34 | $152,923.75 |
| 132 | $152,923.75 | $791.07 | $0.00 | $864.65 | $154,579.47 |
| 133 | $154,579.47 | $791.07 | $0.00 | $874.01 | $156,244.55 |
| 134 | $156,244.55 | $791.07 | $0.00 | $883.43 | $157,919.05 |
| 135 | $157,919.05 | $791.07 | $0.00 | $892.90 | $159,603.02 |
| 136 | $159,603.02 | $791.07 | $0.00 | $902.42 | $161,296.51 |
| 137 | $161,296.51 | $791.07 | $0.00 | $911.99 | $162,999.57 |
| 138 | $162,999.57 | $791.07 | $0.00 | $921.62 | $164,712.26 |
| 139 | $164,712.26 | $791.07 | $0.00 | $931.31 | $166,434.64 |
| 140 | $166,434.64 | $791.07 | $0.00 | $941.05 | $168,166.76 |
| 141 | $168,166.76 | $791.07 | $0.00 | $950.84 | $169,908.67 |
| 142 | $169,908.67 | $791.07 | $0.00 | $960.69 | $171,660.43 |
| 143 | $171,660.43 | $791.07 | $0.00 | $970.59 | $173,422.09 |
| 144 | $173,422.09 | $791.07 | $0.00 | $980.55 | $175,193.71 |
| 145 | $175,193.71 | $791.07 | $0.00 | $990.57 | $176,975.35 |
| 146 | $176,975.35 | $791.07 | $0.00 | $1,000.64 | $178,767.06 |
| 147 | $178,767.06 | $791.07 | $0.00 | $1,010.77 | $180,568.90 |
| 148 | $180,568.90 | $791.07 | $0.00 | $1,020.96 | $182,380.93 |
| 149 | $182,380.93 | $791.07 | $0.00 | $1,031.21 | $184,203.21 |
| 150 | $184,203.21 | $791.07 | $0.00 | $1,041.51 | $186,035.79 |
| 151 | $186,035.79 | $791.07 | $0.00 | $1,051.87 | $187,878.73 |
| 152 | $187,878.73 | $791.07 | $0.00 | $1,062.29 | $189,732.09 |
| 153 | $189,732.09 | $791.07 | $0.00 | $1,072.77 | $191,595.93 |
| 154 | $191,595.93 | $791.07 | $0.00 | $1,083.31 | $193,470.31 |
| 155 | $193,470.31 | $791.07 | $0.00 | $1,093.91 | $195,355.29 |
| 156 | $195,355.29 | $791.07 | $0.00 | $1,104.57 | $197,250.93 |
| 157 | $197,250.93 | $791.07 | $0.00 | $1,115.29 | $199,157.29 |
| 158 | $199,157.29 | $791.07 | $0.00 | $1,126.06 | $201,074.42 |
| 159 | $201,074.42 | $791.07 | $0.00 | $1,136.90 | $203,002.39 |
| 160 | $203,002.39 | $791.07 | $0.00 | $1,147.81 | $204,941.27 |
| 161 | $204,941.27 | $791.07 | $0.00 | $1,158.77 | $206,891.11 |
| 162 | $206,891.11 | $791.07 | $0.00 | $1,169.79 | $208,851.97 |
| 163 | $208,851.97 | $791.07 | $0.00 | $1,180.88 | $210,823.92 |
| 164 | $210,823.92 | $791.07 | $0.00 | $1,192.03 | $212,807.02 |
| 165 | $212,807.02 | $791.07 | $0.00 | $1,203.24 | $214,801.33 |
| 166 | $214,801.33 | $791.07 | $0.00 | $1,214.52 | $216,806.92 |
| 167 | $216,806.92 | $791.07 | $0.00 | $1,225.86 | $218,823.85 |
| 168 | $218,823.85 | $791.07 | $0.00 | $1,237.26 | $220,852.18 |
| 169 | $220,852.18 | $791.07 | $0.00 | $1,248.73 | $222,891.98 |
| 170 | $222,891.98 | $791.07 | $0.00 | $1,260.26 | $224,943.31 |
| 171 | $224,943.31 | $791.07 | $0.00 | $1,271.86 | $227,006.24 |
| 172 | $227,006.24 | $791.07 | $0.00 | $1,283.53 | $229,080.84 |
| 173 | $229,080.84 | $791.07 | $0.00 | $1,295.26 | $231,167.17 |
| 174 | $231,167.17 | $791.07 | $0.00 | $1,307.05 | $233,265.29 |
| 175 | $233,265.29 | $791.07 | $0.00 | $1,318.92 | $235,375.28 |
| 176 | $235,375.28 | $791.07 | $0.00 | $1,330.85 | $237,497.20 |
| 177 | $237,497.20 | $791.07 | $0.00 | $1,342.84 | $239,631.11 |
| 178 | $239,631.11 | $791.07 | $0.00 | $1,354.91 | $241,777.09 |
| 179 | $241,777.09 | $791.07 | $0.00 | $1,367.04 | $243,935.20 |
| 180 | $243,935.20 | $791.07 | $0.00 | $1,379.25 | $246,105.52 |
| 181 | $246,105.52 | $791.07 | $0.00 | $1,391.52 | $248,288.11 |
| 182 | $248,288.11 | $791.07 | $0.00 | $1,403.86 | $250,483.04 |
| 183 | $250,483.04 | $791.07 | $0.00 | $1,416.27 | $252,690.38 |
| 184 | $252,690.38 | $791.07 | $0.00 | $1,428.75 | $254,910.20 |
| 185 | $254,910.20 | $791.07 | $0.00 | $1,441.30 | $257,142.57 |
| 186 | $257,142.57 | $791.07 | $0.00 | $1,453.92 | $259,387.56 |
| 187 | $259,387.56 | $791.07 | $0.00 | $1,466.61 | $261,645.24 |
| 188 | $261,645.24 | $791.07 | $0.00 | $1,479.38 | $263,915.69 |
| 189 | $263,915.69 | $791.07 | $0.00 | $1,492.22 | $266,198.98 |
| 190 | $266,198.98 | $791.07 | $0.00 | $1,505.13 | $268,495.18 |
| 191 | $268,495.18 | $791.07 | $0.00 | $1,518.11 | $270,804.36 |
| 192 | $270,804.36 | $791.07 | $0.00 | $1,531.17 | $273,126.60 |
| 193 | $273,126.60 | $791.07 | $0.00 | $1,544.30 | $275,461.97 |
| 194 | $275,461.97 | $791.07 | $0.00 | $1,557.50 | $277,810.54 |
| 195 | $277,810.54 | $791.07 | $0.00 | $1,570.78 | $280,172.39 |
| 196 | $280,172.39 | $791.07 | $0.00 | $1,584.14 | $282,547.60 |
| 197 | $282,547.60 | $791.07 | $0.00 | $1,597.57 | $284,936.24 |
| 198 | $284,936.24 | $791.07 | $0.00 | $1,611.07 | $287,338.38 |
| 199 | $287,338.38 | $791.07 | $0.00 | $1,624.65 | $289,754.10 |
| 200 | $289,754.10 | $791.07 | $0.00 | $1,638.31 | $292,183.48 |
| 201 | $292,183.48 | $791.07 | $0.00 | $1,652.05 | $294,626.60 |
| 202 | $294,626.60 | $791.07 | $0.00 | $1,665.86 | $297,083.53 |
| 203 | $297,083.53 | $791.07 | $0.00 | $1,679.75 | $299,554.35 |
| 204 | $299,554.35 | $791.07 | $0.00 | $1,693.72 | $302,039.14 |
| 205 | $302,039.14 | $791.07 | $0.00 | $1,707.77 | $304,537.98 |
| 206 | $304,537.98 | $791.07 | $0.00 | $1,721.90 | $307,050.95 |
| 207 | $307,050.95 | $791.07 | $0.00 | $1,736.11 | $309,578.13 |
| 208 | $309,578.13 | $791.07 | $0.00 | $1,750.40 | $312,119.60 |
| 209 | $312,119.60 | $791.07 | $0.00 | $1,764.77 | $314,675.44 |
| 210 | $314,675.44 | $791.07 | $0.00 | $1,779.22 | $317,245.73 |
| 211 | $317,245.73 | $791.07 | $0.00 | $1,793.75 | $319,830.55 |
| 212 | $319,830.55 | $791.07 | $0.00 | $1,808.37 | $322,429.99 |
| 213 | $322,429.99 | $791.07 | $0.00 | $1,823.07 | $325,044.13 |
| 214 | $325,044.13 | $791.07 | $0.00 | $1,837.85 | $327,673.05 |
| 215 | $327,673.05 | $791.07 | $0.00 | $1,852.71 | $330,316.83 |
| 216 | $330,316.83 | $791.07 | $0.00 | $1,867.66 | $332,975.56 |
| 217 | $332,975.56 | $791.07 | $90,176.59 | $1,882.69 | $245,472.73 |
| 218 | $245,472.73 | $791.07 | $0.00 | $1,387.94 | $247,651.74 |
| 219 | $247,651.74 | $791.07 | $0.00 | $1,400.26 | $249,843.07 |
| 220 | $249,843.07 | $791.07 | $0.00 | $1,412.65 | $252,046.79 |
| 221 | $252,046.79 | $791.07 | $0.00 | $1,425.11 | $254,262.97 |
| 222 | $254,262.97 | $791.07 | $0.00 | $1,437.64 | $256,491.68 |
| 223 | $256,491.68 | $791.07 | $0.00 | $1,450.24 | $258,732.99 |
| 224 | $258,732.99 | $791.07 | $0.00 | $1,462.91 | $260,986.97 |
| 225 | $260,986.97 | $791.07 | $0.00 | $1,475.66 | $263,253.70 |
| 226 | $263,253.70 | $791.07 | $0.00 | $1,488.47 | $265,533.24 |
| 227 | $265,533.24 | $791.07 | $0.00 | $1,501.36 | $267,825.67 |
| 228 | $267,825.67 | $791.07 | $0.00 | $1,514.33 | $270,131.07 |
| 229 | $270,131.07 | $791.07 | $96,488.95 | $1,527.36 | $175,960.55 |
| 230 | $175,960.55 | $791.07 | $0.00 | $994.91 | $177,746.53 |
| 231 | $177,746.53 | $791.07 | $0.00 | $1,005.00 | $179,542.60 |
| 232 | $179,542.60 | $791.07 | $0.00 | $1,015.16 | $181,348.83 |
| 233 | $181,348.83 | $791.07 | $0.00 | $1,025.37 | $183,165.27 |
| 234 | $183,165.27 | $791.07 | $0.00 | $1,035.64 | $184,991.98 |
| 235 | $184,991.98 | $791.07 | $0.00 | $1,045.97 | $186,829.02 |
| 236 | $186,829.02 | $791.07 | $0.00 | $1,056.36 | $188,676.45 |
| 237 | $188,676.45 | $791.07 | $0.00 | $1,066.80 | $190,534.32 |
| 238 | $190,534.32 | $791.07 | $0.00 | $1,077.31 | $192,402.70 |
| 239 | $192,402.70 | $791.07 | $0.00 | $1,087.87 | $194,281.64 |
| 240 | $194,281.64 | $791.07 | $0.00 | $1,098.50 | $196,171.21 |
| 241 | $196,171.21 | $791.07 | $103,243.18 | $1,109.18 | $94,828.28 |
| 242 | $94,828.28 | $791.07 | $0.00 | $536.17 | $96,155.52 |
| 243 | $96,155.52 | $791.07 | $0.00 | $543.68 | $97,490.27 |
| 244 | $97,490.27 | $791.07 | $0.00 | $551.22 | $98,832.56 |
| 245 | $98,832.56 | $791.07 | $0.00 | $558.81 | $100,182.44 |
| 246 | $100,182.44 | $791.07 | $0.00 | $566.45 | $101,539.96 |
| 247 | $101,539.96 | $791.07 | $0.00 | $574.12 | $102,905.15 |
| 248 | $102,905.15 | $791.07 | $0.00 | $581.84 | $104,278.06 |
| 249 | $104,278.06 | $791.07 | $0.00 | $589.60 | $105,658.73 |
| 250 | $105,658.73 | $791.07 | $0.00 | $597.41 | $107,047.21 |
| 251 | $107,047.21 | $791.07 | $0.00 | $605.26 | $108,443.54 |
| 252 | $108,443.54 | $791.07 | $0.00 | $613.16 | $109,847.77 |
| 253 | $109,847.77 | $0.00 | $110,470.20 | $621.10 | -$1.33 |