| Estimated Annual Cost in 2042 | $95,461 |
| Monthly savings required | $754 |
How much will it cost to send your child to Southern Arkansas University Main Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $381,845.65 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $754.45 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 | $25,445.00 |
| 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 Arkansas University Main Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $754.45 | $0.00 | $0.00 | $754.45 |
| 2 | $754.45 | $754.45 | $0.00 | $4.27 | $1,513.17 |
| 3 | $1,513.17 | $754.45 | $0.00 | $8.56 | $2,276.18 |
| 4 | $2,276.18 | $754.45 | $0.00 | $12.87 | $3,043.50 |
| 5 | $3,043.50 | $754.45 | $0.00 | $17.21 | $3,815.16 |
| 6 | $3,815.16 | $754.45 | $0.00 | $21.57 | $4,591.18 |
| 7 | $4,591.18 | $754.45 | $0.00 | $25.96 | $5,371.59 |
| 8 | $5,371.59 | $754.45 | $0.00 | $30.37 | $6,156.41 |
| 9 | $6,156.41 | $754.45 | $0.00 | $34.81 | $6,945.67 |
| 10 | $6,945.67 | $754.45 | $0.00 | $39.27 | $7,739.39 |
| 11 | $7,739.39 | $754.45 | $0.00 | $43.76 | $8,537.60 |
| 12 | $8,537.60 | $754.45 | $0.00 | $48.27 | $9,340.32 |
| 13 | $9,340.32 | $754.45 | $0.00 | $52.81 | $10,147.58 |
| 14 | $10,147.58 | $754.45 | $0.00 | $57.38 | $10,959.41 |
| 15 | $10,959.41 | $754.45 | $0.00 | $61.97 | $11,775.83 |
| 16 | $11,775.83 | $754.45 | $0.00 | $66.58 | $12,596.86 |
| 17 | $12,596.86 | $754.45 | $0.00 | $71.22 | $13,422.53 |
| 18 | $13,422.53 | $754.45 | $0.00 | $75.89 | $14,252.87 |
| 19 | $14,252.87 | $754.45 | $0.00 | $80.59 | $15,087.91 |
| 20 | $15,087.91 | $754.45 | $0.00 | $85.31 | $15,927.67 |
| 21 | $15,927.67 | $754.45 | $0.00 | $90.06 | $16,772.18 |
| 22 | $16,772.18 | $754.45 | $0.00 | $94.83 | $17,621.46 |
| 23 | $17,621.46 | $754.45 | $0.00 | $99.63 | $18,475.54 |
| 24 | $18,475.54 | $754.45 | $0.00 | $104.46 | $19,334.45 |
| 25 | $19,334.45 | $754.45 | $0.00 | $109.32 | $20,198.22 |
| 26 | $20,198.22 | $754.45 | $0.00 | $114.20 | $21,066.87 |
| 27 | $21,066.87 | $754.45 | $0.00 | $119.12 | $21,940.44 |
| 28 | $21,940.44 | $754.45 | $0.00 | $124.05 | $22,818.94 |
| 29 | $22,818.94 | $754.45 | $0.00 | $129.02 | $23,702.41 |
| 30 | $23,702.41 | $754.45 | $0.00 | $134.02 | $24,590.88 |
| 31 | $24,590.88 | $754.45 | $0.00 | $139.04 | $25,484.37 |
| 32 | $25,484.37 | $754.45 | $0.00 | $144.09 | $26,382.91 |
| 33 | $26,382.91 | $754.45 | $0.00 | $149.17 | $27,286.53 |
| 34 | $27,286.53 | $754.45 | $0.00 | $154.28 | $28,195.26 |
| 35 | $28,195.26 | $754.45 | $0.00 | $159.42 | $29,109.13 |
| 36 | $29,109.13 | $754.45 | $0.00 | $164.59 | $30,028.17 |
| 37 | $30,028.17 | $754.45 | $0.00 | $169.78 | $30,952.40 |
| 38 | $30,952.40 | $754.45 | $0.00 | $175.01 | $31,881.86 |
| 39 | $31,881.86 | $754.45 | $0.00 | $180.26 | $32,816.57 |
| 40 | $32,816.57 | $754.45 | $0.00 | $185.55 | $33,756.57 |
| 41 | $33,756.57 | $754.45 | $0.00 | $190.86 | $34,701.88 |
| 42 | $34,701.88 | $754.45 | $0.00 | $196.21 | $35,652.54 |
| 43 | $35,652.54 | $754.45 | $0.00 | $201.58 | $36,608.57 |
| 44 | $36,608.57 | $754.45 | $0.00 | $206.99 | $37,570.01 |
| 45 | $37,570.01 | $754.45 | $0.00 | $212.43 | $38,536.89 |
| 46 | $38,536.89 | $754.45 | $0.00 | $217.89 | $39,509.23 |
| 47 | $39,509.23 | $754.45 | $0.00 | $223.39 | $40,487.07 |
| 48 | $40,487.07 | $754.45 | $0.00 | $228.92 | $41,470.44 |
| 49 | $41,470.44 | $754.45 | $0.00 | $234.48 | $42,459.37 |
| 50 | $42,459.37 | $754.45 | $0.00 | $240.07 | $43,453.89 |
| 51 | $43,453.89 | $754.45 | $0.00 | $245.69 | $44,454.03 |
| 52 | $44,454.03 | $754.45 | $0.00 | $251.35 | $45,459.83 |
| 53 | $45,459.83 | $754.45 | $0.00 | $257.04 | $46,471.32 |
| 54 | $46,471.32 | $754.45 | $0.00 | $262.76 | $47,488.53 |
| 55 | $47,488.53 | $754.45 | $0.00 | $268.51 | $48,511.49 |
| 56 | $48,511.49 | $754.45 | $0.00 | $274.29 | $49,540.23 |
| 57 | $49,540.23 | $754.45 | $0.00 | $280.11 | $50,574.79 |
| 58 | $50,574.79 | $754.45 | $0.00 | $285.96 | $51,615.20 |
| 59 | $51,615.20 | $754.45 | $0.00 | $291.84 | $52,661.49 |
| 60 | $52,661.49 | $754.45 | $0.00 | $297.76 | $53,713.70 |
| 61 | $53,713.70 | $754.45 | $0.00 | $303.71 | $54,771.86 |
| 62 | $54,771.86 | $754.45 | $0.00 | $309.69 | $55,836.00 |
| 63 | $55,836.00 | $754.45 | $0.00 | $315.70 | $56,906.15 |
| 64 | $56,906.15 | $754.45 | $0.00 | $321.76 | $57,982.36 |
| 65 | $57,982.36 | $754.45 | $0.00 | $327.84 | $59,064.65 |
| 66 | $59,064.65 | $754.45 | $0.00 | $333.96 | $60,153.06 |
| 67 | $60,153.06 | $754.45 | $0.00 | $340.11 | $61,247.62 |
| 68 | $61,247.62 | $754.45 | $0.00 | $346.30 | $62,348.37 |
| 69 | $62,348.37 | $754.45 | $0.00 | $352.53 | $63,455.35 |
| 70 | $63,455.35 | $754.45 | $0.00 | $358.79 | $64,568.59 |
| 71 | $64,568.59 | $754.45 | $0.00 | $365.08 | $65,688.12 |
| 72 | $65,688.12 | $754.45 | $0.00 | $371.41 | $66,813.98 |
| 73 | $66,813.98 | $754.45 | $0.00 | $377.78 | $67,946.21 |
| 74 | $67,946.21 | $754.45 | $0.00 | $384.18 | $69,084.84 |
| 75 | $69,084.84 | $754.45 | $0.00 | $390.62 | $70,229.91 |
| 76 | $70,229.91 | $754.45 | $0.00 | $397.09 | $71,381.45 |
| 77 | $71,381.45 | $754.45 | $0.00 | $403.60 | $72,539.50 |
| 78 | $72,539.50 | $754.45 | $0.00 | $410.15 | $73,704.10 |
| 79 | $73,704.10 | $754.45 | $0.00 | $416.73 | $74,875.28 |
| 80 | $74,875.28 | $754.45 | $0.00 | $423.36 | $76,053.09 |
| 81 | $76,053.09 | $754.45 | $0.00 | $430.02 | $77,237.56 |
| 82 | $77,237.56 | $754.45 | $0.00 | $436.71 | $78,428.72 |
| 83 | $78,428.72 | $754.45 | $0.00 | $443.45 | $79,626.62 |
| 84 | $79,626.62 | $754.45 | $0.00 | $450.22 | $80,831.29 |
| 85 | $80,831.29 | $754.45 | $0.00 | $457.03 | $82,042.77 |
| 86 | $82,042.77 | $754.45 | $0.00 | $463.88 | $83,261.10 |
| 87 | $83,261.10 | $754.45 | $0.00 | $470.77 | $84,486.32 |
| 88 | $84,486.32 | $754.45 | $0.00 | $477.70 | $85,718.47 |
| 89 | $85,718.47 | $754.45 | $0.00 | $484.66 | $86,957.58 |
| 90 | $86,957.58 | $754.45 | $0.00 | $491.67 | $88,203.70 |
| 91 | $88,203.70 | $754.45 | $0.00 | $498.72 | $89,456.87 |
| 92 | $89,456.87 | $754.45 | $0.00 | $505.80 | $90,717.12 |
| 93 | $90,717.12 | $754.45 | $0.00 | $512.93 | $91,984.50 |
| 94 | $91,984.50 | $754.45 | $0.00 | $520.09 | $93,259.04 |
| 95 | $93,259.04 | $754.45 | $0.00 | $527.30 | $94,540.79 |
| 96 | $94,540.79 | $754.45 | $0.00 | $534.55 | $95,829.79 |
| 97 | $95,829.79 | $754.45 | $0.00 | $541.84 | $97,126.08 |
| 98 | $97,126.08 | $754.45 | $0.00 | $549.16 | $98,429.69 |
| 99 | $98,429.69 | $754.45 | $0.00 | $556.54 | $99,740.68 |
| 100 | $99,740.68 | $754.45 | $0.00 | $563.95 | $101,059.08 |
| 101 | $101,059.08 | $754.45 | $0.00 | $571.40 | $102,384.93 |
| 102 | $102,384.93 | $754.45 | $0.00 | $578.90 | $103,718.28 |
| 103 | $103,718.28 | $754.45 | $0.00 | $586.44 | $105,059.17 |
| 104 | $105,059.17 | $754.45 | $0.00 | $594.02 | $106,407.64 |
| 105 | $106,407.64 | $754.45 | $0.00 | $601.64 | $107,763.73 |
| 106 | $107,763.73 | $754.45 | $0.00 | $609.31 | $109,127.49 |
| 107 | $109,127.49 | $754.45 | $0.00 | $617.02 | $110,498.96 |
| 108 | $110,498.96 | $754.45 | $0.00 | $624.78 | $111,878.19 |
| 109 | $111,878.19 | $754.45 | $0.00 | $632.58 | $113,265.22 |
| 110 | $113,265.22 | $754.45 | $0.00 | $640.42 | $114,660.09 |
| 111 | $114,660.09 | $754.45 | $0.00 | $648.30 | $116,062.84 |
| 112 | $116,062.84 | $754.45 | $0.00 | $656.24 | $117,473.53 |
| 113 | $117,473.53 | $754.45 | $0.00 | $664.21 | $118,892.19 |
| 114 | $118,892.19 | $754.45 | $0.00 | $672.23 | $120,318.87 |
| 115 | $120,318.87 | $754.45 | $0.00 | $680.30 | $121,753.62 |
| 116 | $121,753.62 | $754.45 | $0.00 | $688.41 | $123,196.48 |
| 117 | $123,196.48 | $754.45 | $0.00 | $696.57 | $124,647.50 |
| 118 | $124,647.50 | $754.45 | $0.00 | $704.78 | $126,106.73 |
| 119 | $126,106.73 | $754.45 | $0.00 | $713.03 | $127,574.21 |
| 120 | $127,574.21 | $754.45 | $0.00 | $721.32 | $129,049.98 |
| 121 | $129,049.98 | $754.45 | $0.00 | $729.67 | $130,534.10 |
| 122 | $130,534.10 | $754.45 | $0.00 | $738.06 | $132,026.61 |
| 123 | $132,026.61 | $754.45 | $0.00 | $746.50 | $133,527.56 |
| 124 | $133,527.56 | $754.45 | $0.00 | $754.98 | $135,036.99 |
| 125 | $135,036.99 | $754.45 | $0.00 | $763.52 | $136,554.96 |
| 126 | $136,554.96 | $754.45 | $0.00 | $772.10 | $138,081.51 |
| 127 | $138,081.51 | $754.45 | $0.00 | $780.73 | $139,616.69 |
| 128 | $139,616.69 | $754.45 | $0.00 | $789.41 | $141,160.55 |
| 129 | $141,160.55 | $754.45 | $0.00 | $798.14 | $142,713.14 |
| 130 | $142,713.14 | $754.45 | $0.00 | $806.92 | $144,274.51 |
| 131 | $144,274.51 | $754.45 | $0.00 | $815.75 | $145,844.71 |
| 132 | $145,844.71 | $754.45 | $0.00 | $824.63 | $147,423.79 |
| 133 | $147,423.79 | $754.45 | $0.00 | $833.56 | $149,011.80 |
| 134 | $149,011.80 | $754.45 | $0.00 | $842.53 | $150,608.78 |
| 135 | $150,608.78 | $754.45 | $0.00 | $851.56 | $152,214.79 |
| 136 | $152,214.79 | $754.45 | $0.00 | $860.64 | $153,829.88 |
| 137 | $153,829.88 | $754.45 | $0.00 | $869.78 | $155,454.11 |
| 138 | $155,454.11 | $754.45 | $0.00 | $878.96 | $157,087.52 |
| 139 | $157,087.52 | $754.45 | $0.00 | $888.20 | $158,730.17 |
| 140 | $158,730.17 | $754.45 | $0.00 | $897.48 | $160,382.10 |
| 141 | $160,382.10 | $754.45 | $0.00 | $906.82 | $162,043.37 |
| 142 | $162,043.37 | $754.45 | $0.00 | $916.22 | $163,714.04 |
| 143 | $163,714.04 | $754.45 | $0.00 | $925.66 | $165,394.15 |
| 144 | $165,394.15 | $754.45 | $0.00 | $935.16 | $167,083.76 |
| 145 | $167,083.76 | $754.45 | $0.00 | $944.72 | $168,782.93 |
| 146 | $168,782.93 | $754.45 | $0.00 | $954.32 | $170,491.70 |
| 147 | $170,491.70 | $754.45 | $0.00 | $963.98 | $172,210.13 |
| 148 | $172,210.13 | $754.45 | $0.00 | $973.70 | $173,938.28 |
| 149 | $173,938.28 | $754.45 | $0.00 | $983.47 | $175,676.20 |
| 150 | $175,676.20 | $754.45 | $0.00 | $993.30 | $177,423.95 |
| 151 | $177,423.95 | $754.45 | $0.00 | $1,003.18 | $179,181.58 |
| 152 | $179,181.58 | $754.45 | $0.00 | $1,013.12 | $180,949.15 |
| 153 | $180,949.15 | $754.45 | $0.00 | $1,023.11 | $182,726.71 |
| 154 | $182,726.71 | $754.45 | $0.00 | $1,033.16 | $184,514.32 |
| 155 | $184,514.32 | $754.45 | $0.00 | $1,043.27 | $186,312.04 |
| 156 | $186,312.04 | $754.45 | $0.00 | $1,053.44 | $188,119.93 |
| 157 | $188,119.93 | $754.45 | $0.00 | $1,063.66 | $189,938.04 |
| 158 | $189,938.04 | $754.45 | $0.00 | $1,073.94 | $191,766.43 |
| 159 | $191,766.43 | $754.45 | $0.00 | $1,084.28 | $193,605.16 |
| 160 | $193,605.16 | $754.45 | $0.00 | $1,094.67 | $195,454.28 |
| 161 | $195,454.28 | $754.45 | $0.00 | $1,105.13 | $197,313.86 |
| 162 | $197,313.86 | $754.45 | $0.00 | $1,115.64 | $199,183.95 |
| 163 | $199,183.95 | $754.45 | $0.00 | $1,126.22 | $201,064.62 |
| 164 | $201,064.62 | $754.45 | $0.00 | $1,136.85 | $202,955.92 |
| 165 | $202,955.92 | $754.45 | $0.00 | $1,147.54 | $204,857.91 |
| 166 | $204,857.91 | $754.45 | $0.00 | $1,158.30 | $206,770.66 |
| 167 | $206,770.66 | $754.45 | $0.00 | $1,169.11 | $208,694.22 |
| 168 | $208,694.22 | $754.45 | $0.00 | $1,179.99 | $210,628.66 |
| 169 | $210,628.66 | $754.45 | $0.00 | $1,190.93 | $212,574.04 |
| 170 | $212,574.04 | $754.45 | $0.00 | $1,201.92 | $214,530.41 |
| 171 | $214,530.41 | $754.45 | $0.00 | $1,212.99 | $216,497.85 |
| 172 | $216,497.85 | $754.45 | $0.00 | $1,224.11 | $218,476.41 |
| 173 | $218,476.41 | $754.45 | $0.00 | $1,235.30 | $220,466.16 |
| 174 | $220,466.16 | $754.45 | $0.00 | $1,246.55 | $222,467.16 |
| 175 | $222,467.16 | $754.45 | $0.00 | $1,257.86 | $224,479.47 |
| 176 | $224,479.47 | $754.45 | $0.00 | $1,269.24 | $226,503.16 |
| 177 | $226,503.16 | $754.45 | $0.00 | $1,280.68 | $228,538.29 |
| 178 | $228,538.29 | $754.45 | $0.00 | $1,292.19 | $230,584.93 |
| 179 | $230,584.93 | $754.45 | $0.00 | $1,303.76 | $232,643.14 |
| 180 | $232,643.14 | $754.45 | $0.00 | $1,315.40 | $234,712.99 |
| 181 | $234,712.99 | $754.45 | $0.00 | $1,327.10 | $236,794.54 |
| 182 | $236,794.54 | $754.45 | $0.00 | $1,338.87 | $238,887.86 |
| 183 | $238,887.86 | $754.45 | $0.00 | $1,350.71 | $240,993.02 |
| 184 | $240,993.02 | $754.45 | $0.00 | $1,362.61 | $243,110.08 |
| 185 | $243,110.08 | $754.45 | $0.00 | $1,374.58 | $245,239.11 |
| 186 | $245,239.11 | $754.45 | $0.00 | $1,386.62 | $247,380.18 |
| 187 | $247,380.18 | $754.45 | $0.00 | $1,398.72 | $249,533.35 |
| 188 | $249,533.35 | $754.45 | $0.00 | $1,410.90 | $251,698.70 |
| 189 | $251,698.70 | $754.45 | $0.00 | $1,423.14 | $253,876.29 |
| 190 | $253,876.29 | $754.45 | $0.00 | $1,435.45 | $256,066.19 |
| 191 | $256,066.19 | $754.45 | $0.00 | $1,447.84 | $258,268.48 |
| 192 | $258,268.48 | $754.45 | $0.00 | $1,460.29 | $260,483.22 |
| 193 | $260,483.22 | $754.45 | $0.00 | $1,472.81 | $262,710.48 |
| 194 | $262,710.48 | $754.45 | $0.00 | $1,485.40 | $264,950.33 |
| 195 | $264,950.33 | $754.45 | $0.00 | $1,498.07 | $267,202.85 |
| 196 | $267,202.85 | $754.45 | $0.00 | $1,510.80 | $269,468.10 |
| 197 | $269,468.10 | $754.45 | $0.00 | $1,523.61 | $271,746.16 |
| 198 | $271,746.16 | $754.45 | $0.00 | $1,536.49 | $274,037.10 |
| 199 | $274,037.10 | $754.45 | $0.00 | $1,549.45 | $276,341.00 |
| 200 | $276,341.00 | $754.45 | $0.00 | $1,562.47 | $278,657.92 |
| 201 | $278,657.92 | $754.45 | $0.00 | $1,575.57 | $280,987.94 |
| 202 | $280,987.94 | $754.45 | $0.00 | $1,588.75 | $283,331.14 |
| 203 | $283,331.14 | $754.45 | $0.00 | $1,602.00 | $285,687.59 |
| 204 | $285,687.59 | $754.45 | $0.00 | $1,615.32 | $288,057.36 |
| 205 | $288,057.36 | $754.45 | $0.00 | $1,628.72 | $290,440.53 |
| 206 | $290,440.53 | $754.45 | $0.00 | $1,642.19 | $292,837.17 |
| 207 | $292,837.17 | $754.45 | $0.00 | $1,655.74 | $295,247.36 |
| 208 | $295,247.36 | $754.45 | $0.00 | $1,669.37 | $297,671.18 |
| 209 | $297,671.18 | $754.45 | $0.00 | $1,683.08 | $300,108.71 |
| 210 | $300,108.71 | $754.45 | $0.00 | $1,696.86 | $302,560.02 |
| 211 | $302,560.02 | $754.45 | $0.00 | $1,710.72 | $305,025.19 |
| 212 | $305,025.19 | $754.45 | $0.00 | $1,724.66 | $307,504.30 |
| 213 | $307,504.30 | $754.45 | $0.00 | $1,738.67 | $309,997.42 |
| 214 | $309,997.42 | $754.45 | $0.00 | $1,752.77 | $312,504.64 |
| 215 | $312,504.64 | $754.45 | $0.00 | $1,766.95 | $315,026.04 |
| 216 | $315,026.04 | $754.45 | $0.00 | $1,781.20 | $317,561.69 |
| 217 | $317,561.69 | $754.45 | $86,002.38 | $1,795.54 | $234,109.30 |
| 218 | $234,109.30 | $754.45 | $0.00 | $1,323.69 | $236,187.44 |
| 219 | $236,187.44 | $754.45 | $0.00 | $1,335.44 | $238,277.33 |
| 220 | $238,277.33 | $754.45 | $0.00 | $1,347.25 | $240,379.03 |
| 221 | $240,379.03 | $754.45 | $0.00 | $1,359.14 | $242,492.62 |
| 222 | $242,492.62 | $754.45 | $0.00 | $1,371.09 | $244,618.16 |
| 223 | $244,618.16 | $754.45 | $0.00 | $1,383.11 | $246,755.72 |
| 224 | $246,755.72 | $754.45 | $0.00 | $1,395.19 | $248,905.36 |
| 225 | $248,905.36 | $754.45 | $0.00 | $1,407.35 | $251,067.16 |
| 226 | $251,067.16 | $754.45 | $0.00 | $1,419.57 | $253,241.18 |
| 227 | $253,241.18 | $754.45 | $0.00 | $1,431.86 | $255,427.49 |
| 228 | $255,427.49 | $754.45 | $0.00 | $1,444.22 | $257,626.16 |
| 229 | $257,626.16 | $754.45 | $92,022.54 | $1,456.66 | $167,814.73 |
| 230 | $167,814.73 | $754.45 | $0.00 | $948.85 | $169,518.03 |
| 231 | $169,518.03 | $754.45 | $0.00 | $958.48 | $171,230.96 |
| 232 | $171,230.96 | $754.45 | $0.00 | $968.16 | $172,953.57 |
| 233 | $172,953.57 | $754.45 | $0.00 | $977.90 | $174,685.92 |
| 234 | $174,685.92 | $754.45 | $0.00 | $987.70 | $176,428.07 |
| 235 | $176,428.07 | $754.45 | $0.00 | $997.55 | $178,180.07 |
| 236 | $178,180.07 | $754.45 | $0.00 | $1,007.46 | $179,941.98 |
| 237 | $179,941.98 | $754.45 | $0.00 | $1,017.42 | $181,713.85 |
| 238 | $181,713.85 | $754.45 | $0.00 | $1,027.44 | $183,495.74 |
| 239 | $183,495.74 | $754.45 | $0.00 | $1,037.51 | $185,287.70 |
| 240 | $185,287.70 | $754.45 | $0.00 | $1,047.64 | $187,089.79 |
| 241 | $187,089.79 | $754.45 | $98,464.12 | $1,057.83 | $90,437.95 |
| 242 | $90,437.95 | $754.45 | $0.00 | $511.35 | $91,703.75 |
| 243 | $91,703.75 | $754.45 | $0.00 | $518.51 | $92,976.71 |
| 244 | $92,976.71 | $754.45 | $0.00 | $525.70 | $94,256.86 |
| 245 | $94,256.86 | $754.45 | $0.00 | $532.94 | $95,544.25 |
| 246 | $95,544.25 | $754.45 | $0.00 | $540.22 | $96,838.92 |
| 247 | $96,838.92 | $754.45 | $0.00 | $547.54 | $98,140.91 |
| 248 | $98,140.91 | $754.45 | $0.00 | $554.90 | $99,450.26 |
| 249 | $99,450.26 | $754.45 | $0.00 | $562.31 | $100,767.02 |
| 250 | $100,767.02 | $754.45 | $0.00 | $569.75 | $102,091.22 |
| 251 | $102,091.22 | $754.45 | $0.00 | $577.24 | $103,422.91 |
| 252 | $103,422.91 | $754.45 | $0.00 | $584.77 | $104,762.13 |
| 253 | $104,762.13 | $0.00 | $105,356.61 | $592.34 | -$2.14 |