| Estimated Annual Cost in 2042 | $96,343 |
| Monthly savings required | $761 |
How much will it cost to send your child to Ball State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $385,372.23 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $761.42 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 | $25,680.00 |
| 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 Ball State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $761.42 | $0.00 | $0.00 | $761.42 |
| 2 | $761.42 | $761.42 | $0.00 | $4.31 | $1,527.15 |
| 3 | $1,527.15 | $761.42 | $0.00 | $8.63 | $2,297.20 |
| 4 | $2,297.20 | $761.42 | $0.00 | $12.99 | $3,071.61 |
| 5 | $3,071.61 | $761.42 | $0.00 | $17.37 | $3,850.40 |
| 6 | $3,850.40 | $761.42 | $0.00 | $21.77 | $4,633.59 |
| 7 | $4,633.59 | $761.42 | $0.00 | $26.20 | $5,421.21 |
| 8 | $5,421.21 | $761.42 | $0.00 | $30.65 | $6,213.28 |
| 9 | $6,213.28 | $761.42 | $0.00 | $35.13 | $7,009.83 |
| 10 | $7,009.83 | $761.42 | $0.00 | $39.63 | $7,810.88 |
| 11 | $7,810.88 | $761.42 | $0.00 | $44.16 | $8,616.46 |
| 12 | $8,616.46 | $761.42 | $0.00 | $48.72 | $9,426.60 |
| 13 | $9,426.60 | $761.42 | $0.00 | $53.30 | $10,241.32 |
| 14 | $10,241.32 | $761.42 | $0.00 | $57.91 | $11,060.65 |
| 15 | $11,060.65 | $761.42 | $0.00 | $62.54 | $11,884.61 |
| 16 | $11,884.61 | $761.42 | $0.00 | $67.20 | $12,713.23 |
| 17 | $12,713.23 | $761.42 | $0.00 | $71.88 | $13,546.53 |
| 18 | $13,546.53 | $761.42 | $0.00 | $76.59 | $14,384.54 |
| 19 | $14,384.54 | $761.42 | $0.00 | $81.33 | $15,227.29 |
| 20 | $15,227.29 | $761.42 | $0.00 | $86.10 | $16,074.81 |
| 21 | $16,074.81 | $761.42 | $0.00 | $90.89 | $16,927.12 |
| 22 | $16,927.12 | $761.42 | $0.00 | $95.71 | $17,784.25 |
| 23 | $17,784.25 | $761.42 | $0.00 | $100.55 | $18,646.22 |
| 24 | $18,646.22 | $761.42 | $0.00 | $105.43 | $19,513.07 |
| 25 | $19,513.07 | $761.42 | $0.00 | $110.33 | $20,384.82 |
| 26 | $20,384.82 | $761.42 | $0.00 | $115.26 | $21,261.50 |
| 27 | $21,261.50 | $761.42 | $0.00 | $120.22 | $22,143.14 |
| 28 | $22,143.14 | $761.42 | $0.00 | $125.20 | $23,029.76 |
| 29 | $23,029.76 | $761.42 | $0.00 | $130.21 | $23,921.39 |
| 30 | $23,921.39 | $761.42 | $0.00 | $135.26 | $24,818.07 |
| 31 | $24,818.07 | $761.42 | $0.00 | $140.32 | $25,719.81 |
| 32 | $25,719.81 | $761.42 | $0.00 | $145.42 | $26,626.65 |
| 33 | $26,626.65 | $761.42 | $0.00 | $150.55 | $27,538.62 |
| 34 | $27,538.62 | $761.42 | $0.00 | $155.71 | $28,455.75 |
| 35 | $28,455.75 | $761.42 | $0.00 | $160.89 | $29,378.06 |
| 36 | $29,378.06 | $761.42 | $0.00 | $166.11 | $30,305.59 |
| 37 | $30,305.59 | $761.42 | $0.00 | $171.35 | $31,238.36 |
| 38 | $31,238.36 | $761.42 | $0.00 | $176.63 | $32,176.41 |
| 39 | $32,176.41 | $761.42 | $0.00 | $181.93 | $33,119.76 |
| 40 | $33,119.76 | $761.42 | $0.00 | $187.26 | $34,068.44 |
| 41 | $34,068.44 | $761.42 | $0.00 | $192.63 | $35,022.49 |
| 42 | $35,022.49 | $761.42 | $0.00 | $198.02 | $35,981.93 |
| 43 | $35,981.93 | $761.42 | $0.00 | $203.45 | $36,946.80 |
| 44 | $36,946.80 | $761.42 | $0.00 | $208.90 | $37,917.12 |
| 45 | $37,917.12 | $761.42 | $0.00 | $214.39 | $38,892.93 |
| 46 | $38,892.93 | $761.42 | $0.00 | $219.91 | $39,874.26 |
| 47 | $39,874.26 | $761.42 | $0.00 | $225.45 | $40,861.13 |
| 48 | $40,861.13 | $761.42 | $0.00 | $231.03 | $41,853.58 |
| 49 | $41,853.58 | $761.42 | $0.00 | $236.65 | $42,851.65 |
| 50 | $42,851.65 | $761.42 | $0.00 | $242.29 | $43,855.36 |
| 51 | $43,855.36 | $761.42 | $0.00 | $247.96 | $44,864.74 |
| 52 | $44,864.74 | $761.42 | $0.00 | $253.67 | $45,879.83 |
| 53 | $45,879.83 | $761.42 | $0.00 | $259.41 | $46,900.66 |
| 54 | $46,900.66 | $761.42 | $0.00 | $265.18 | $47,927.26 |
| 55 | $47,927.26 | $761.42 | $0.00 | $270.99 | $48,959.67 |
| 56 | $48,959.67 | $761.42 | $0.00 | $276.83 | $49,997.92 |
| 57 | $49,997.92 | $761.42 | $0.00 | $282.70 | $51,042.04 |
| 58 | $51,042.04 | $761.42 | $0.00 | $288.60 | $52,092.06 |
| 59 | $52,092.06 | $761.42 | $0.00 | $294.54 | $53,148.02 |
| 60 | $53,148.02 | $761.42 | $0.00 | $300.51 | $54,209.95 |
| 61 | $54,209.95 | $761.42 | $0.00 | $306.51 | $55,277.88 |
| 62 | $55,277.88 | $761.42 | $0.00 | $312.55 | $56,351.85 |
| 63 | $56,351.85 | $761.42 | $0.00 | $318.62 | $57,431.89 |
| 64 | $57,431.89 | $761.42 | $0.00 | $324.73 | $58,518.04 |
| 65 | $58,518.04 | $761.42 | $0.00 | $330.87 | $59,610.33 |
| 66 | $59,610.33 | $761.42 | $0.00 | $337.05 | $60,708.80 |
| 67 | $60,708.80 | $761.42 | $0.00 | $343.26 | $61,813.48 |
| 68 | $61,813.48 | $761.42 | $0.00 | $349.50 | $62,924.40 |
| 69 | $62,924.40 | $761.42 | $0.00 | $355.78 | $64,041.60 |
| 70 | $64,041.60 | $761.42 | $0.00 | $362.10 | $65,165.12 |
| 71 | $65,165.12 | $761.42 | $0.00 | $368.45 | $66,294.99 |
| 72 | $66,294.99 | $761.42 | $0.00 | $374.84 | $67,431.25 |
| 73 | $67,431.25 | $761.42 | $0.00 | $381.27 | $68,573.94 |
| 74 | $68,573.94 | $761.42 | $0.00 | $387.73 | $69,723.09 |
| 75 | $69,723.09 | $761.42 | $0.00 | $394.22 | $70,878.73 |
| 76 | $70,878.73 | $761.42 | $0.00 | $400.76 | $72,040.91 |
| 77 | $72,040.91 | $761.42 | $0.00 | $407.33 | $73,209.66 |
| 78 | $73,209.66 | $761.42 | $0.00 | $413.94 | $74,385.02 |
| 79 | $74,385.02 | $761.42 | $0.00 | $420.58 | $75,567.02 |
| 80 | $75,567.02 | $761.42 | $0.00 | $427.27 | $76,755.71 |
| 81 | $76,755.71 | $761.42 | $0.00 | $433.99 | $77,951.12 |
| 82 | $77,951.12 | $761.42 | $0.00 | $440.75 | $79,153.29 |
| 83 | $79,153.29 | $761.42 | $0.00 | $447.54 | $80,362.25 |
| 84 | $80,362.25 | $761.42 | $0.00 | $454.38 | $81,578.05 |
| 85 | $81,578.05 | $761.42 | $0.00 | $461.25 | $82,800.72 |
| 86 | $82,800.72 | $761.42 | $0.00 | $468.17 | $84,030.31 |
| 87 | $84,030.31 | $761.42 | $0.00 | $475.12 | $85,266.85 |
| 88 | $85,266.85 | $761.42 | $0.00 | $482.11 | $86,510.38 |
| 89 | $86,510.38 | $761.42 | $0.00 | $489.14 | $87,760.94 |
| 90 | $87,760.94 | $761.42 | $0.00 | $496.21 | $89,018.57 |
| 91 | $89,018.57 | $761.42 | $0.00 | $503.32 | $90,283.31 |
| 92 | $90,283.31 | $761.42 | $0.00 | $510.47 | $91,555.20 |
| 93 | $91,555.20 | $761.42 | $0.00 | $517.67 | $92,834.29 |
| 94 | $92,834.29 | $761.42 | $0.00 | $524.90 | $94,120.61 |
| 95 | $94,120.61 | $761.42 | $0.00 | $532.17 | $95,414.20 |
| 96 | $95,414.20 | $761.42 | $0.00 | $539.49 | $96,715.11 |
| 97 | $96,715.11 | $761.42 | $0.00 | $546.84 | $98,023.37 |
| 98 | $98,023.37 | $761.42 | $0.00 | $554.24 | $99,339.03 |
| 99 | $99,339.03 | $761.42 | $0.00 | $561.68 | $100,662.13 |
| 100 | $100,662.13 | $761.42 | $0.00 | $569.16 | $101,992.71 |
| 101 | $101,992.71 | $761.42 | $0.00 | $576.68 | $103,330.81 |
| 102 | $103,330.81 | $761.42 | $0.00 | $584.25 | $104,676.48 |
| 103 | $104,676.48 | $761.42 | $0.00 | $591.86 | $106,029.76 |
| 104 | $106,029.76 | $761.42 | $0.00 | $599.51 | $107,390.69 |
| 105 | $107,390.69 | $761.42 | $0.00 | $607.20 | $108,759.31 |
| 106 | $108,759.31 | $761.42 | $0.00 | $614.94 | $110,135.67 |
| 107 | $110,135.67 | $761.42 | $0.00 | $622.72 | $111,519.81 |
| 108 | $111,519.81 | $761.42 | $0.00 | $630.55 | $112,911.78 |
| 109 | $112,911.78 | $761.42 | $0.00 | $638.42 | $114,311.62 |
| 110 | $114,311.62 | $761.42 | $0.00 | $646.33 | $115,719.37 |
| 111 | $115,719.37 | $761.42 | $0.00 | $654.29 | $117,135.08 |
| 112 | $117,135.08 | $761.42 | $0.00 | $662.30 | $118,558.80 |
| 113 | $118,558.80 | $761.42 | $0.00 | $670.35 | $119,990.57 |
| 114 | $119,990.57 | $761.42 | $0.00 | $678.44 | $121,430.43 |
| 115 | $121,430.43 | $761.42 | $0.00 | $686.59 | $122,878.44 |
| 116 | $122,878.44 | $761.42 | $0.00 | $694.77 | $124,334.63 |
| 117 | $124,334.63 | $761.42 | $0.00 | $703.01 | $125,799.06 |
| 118 | $125,799.06 | $761.42 | $0.00 | $711.29 | $127,271.77 |
| 119 | $127,271.77 | $761.42 | $0.00 | $719.61 | $128,752.80 |
| 120 | $128,752.80 | $761.42 | $0.00 | $727.99 | $130,242.21 |
| 121 | $130,242.21 | $761.42 | $0.00 | $736.41 | $131,740.04 |
| 122 | $131,740.04 | $761.42 | $0.00 | $744.88 | $133,246.34 |
| 123 | $133,246.34 | $761.42 | $0.00 | $753.39 | $134,761.15 |
| 124 | $134,761.15 | $761.42 | $0.00 | $761.96 | $136,284.53 |
| 125 | $136,284.53 | $761.42 | $0.00 | $770.57 | $137,816.52 |
| 126 | $137,816.52 | $761.42 | $0.00 | $779.23 | $139,357.17 |
| 127 | $139,357.17 | $761.42 | $0.00 | $787.95 | $140,906.54 |
| 128 | $140,906.54 | $761.42 | $0.00 | $796.71 | $142,464.67 |
| 129 | $142,464.67 | $761.42 | $0.00 | $805.52 | $144,031.61 |
| 130 | $144,031.61 | $761.42 | $0.00 | $814.38 | $145,607.41 |
| 131 | $145,607.41 | $761.42 | $0.00 | $823.29 | $147,192.12 |
| 132 | $147,192.12 | $761.42 | $0.00 | $832.25 | $148,785.79 |
| 133 | $148,785.79 | $761.42 | $0.00 | $841.26 | $150,388.47 |
| 134 | $150,388.47 | $761.42 | $0.00 | $850.32 | $152,000.21 |
| 135 | $152,000.21 | $761.42 | $0.00 | $859.43 | $153,621.06 |
| 136 | $153,621.06 | $761.42 | $0.00 | $868.60 | $155,251.08 |
| 137 | $155,251.08 | $761.42 | $0.00 | $877.81 | $156,890.31 |
| 138 | $156,890.31 | $761.42 | $0.00 | $887.08 | $158,538.81 |
| 139 | $158,538.81 | $761.42 | $0.00 | $896.40 | $160,196.63 |
| 140 | $160,196.63 | $761.42 | $0.00 | $905.78 | $161,863.83 |
| 141 | $161,863.83 | $761.42 | $0.00 | $915.20 | $163,540.45 |
| 142 | $163,540.45 | $761.42 | $0.00 | $924.68 | $165,226.55 |
| 143 | $165,226.55 | $761.42 | $0.00 | $934.21 | $166,922.18 |
| 144 | $166,922.18 | $761.42 | $0.00 | $943.80 | $168,627.40 |
| 145 | $168,627.40 | $761.42 | $0.00 | $953.44 | $170,342.26 |
| 146 | $170,342.26 | $761.42 | $0.00 | $963.14 | $172,066.82 |
| 147 | $172,066.82 | $761.42 | $0.00 | $972.89 | $173,801.13 |
| 148 | $173,801.13 | $761.42 | $0.00 | $982.70 | $175,545.25 |
| 149 | $175,545.25 | $761.42 | $0.00 | $992.56 | $177,299.23 |
| 150 | $177,299.23 | $761.42 | $0.00 | $1,002.48 | $179,063.13 |
| 151 | $179,063.13 | $761.42 | $0.00 | $1,012.45 | $180,837.00 |
| 152 | $180,837.00 | $761.42 | $0.00 | $1,022.48 | $182,620.90 |
| 153 | $182,620.90 | $761.42 | $0.00 | $1,032.57 | $184,414.89 |
| 154 | $184,414.89 | $761.42 | $0.00 | $1,042.71 | $186,219.02 |
| 155 | $186,219.02 | $761.42 | $0.00 | $1,052.91 | $188,033.35 |
| 156 | $188,033.35 | $761.42 | $0.00 | $1,063.17 | $189,857.94 |
| 157 | $189,857.94 | $761.42 | $0.00 | $1,073.48 | $191,692.84 |
| 158 | $191,692.84 | $761.42 | $0.00 | $1,083.86 | $193,538.12 |
| 159 | $193,538.12 | $761.42 | $0.00 | $1,094.29 | $195,393.83 |
| 160 | $195,393.83 | $761.42 | $0.00 | $1,104.79 | $197,260.04 |
| 161 | $197,260.04 | $761.42 | $0.00 | $1,115.34 | $199,136.80 |
| 162 | $199,136.80 | $761.42 | $0.00 | $1,125.95 | $201,024.17 |
| 163 | $201,024.17 | $761.42 | $0.00 | $1,136.62 | $202,922.21 |
| 164 | $202,922.21 | $761.42 | $0.00 | $1,147.35 | $204,830.98 |
| 165 | $204,830.98 | $761.42 | $0.00 | $1,158.14 | $206,750.54 |
| 166 | $206,750.54 | $761.42 | $0.00 | $1,169.00 | $208,680.96 |
| 167 | $208,680.96 | $761.42 | $0.00 | $1,179.91 | $210,622.29 |
| 168 | $210,622.29 | $761.42 | $0.00 | $1,190.89 | $212,574.60 |
| 169 | $212,574.60 | $761.42 | $0.00 | $1,201.93 | $214,537.95 |
| 170 | $214,537.95 | $761.42 | $0.00 | $1,213.03 | $216,512.40 |
| 171 | $216,512.40 | $761.42 | $0.00 | $1,224.19 | $218,498.01 |
| 172 | $218,498.01 | $761.42 | $0.00 | $1,235.42 | $220,494.85 |
| 173 | $220,494.85 | $761.42 | $0.00 | $1,246.71 | $222,502.98 |
| 174 | $222,502.98 | $761.42 | $0.00 | $1,258.06 | $224,522.46 |
| 175 | $224,522.46 | $761.42 | $0.00 | $1,269.48 | $226,553.36 |
| 176 | $226,553.36 | $761.42 | $0.00 | $1,280.97 | $228,595.75 |
| 177 | $228,595.75 | $761.42 | $0.00 | $1,292.51 | $230,649.68 |
| 178 | $230,649.68 | $761.42 | $0.00 | $1,304.13 | $232,715.23 |
| 179 | $232,715.23 | $761.42 | $0.00 | $1,315.81 | $234,792.46 |
| 180 | $234,792.46 | $761.42 | $0.00 | $1,327.55 | $236,881.43 |
| 181 | $236,881.43 | $761.42 | $0.00 | $1,339.36 | $238,982.21 |
| 182 | $238,982.21 | $761.42 | $0.00 | $1,351.24 | $241,094.87 |
| 183 | $241,094.87 | $761.42 | $0.00 | $1,363.19 | $243,219.48 |
| 184 | $243,219.48 | $761.42 | $0.00 | $1,375.20 | $245,356.10 |
| 185 | $245,356.10 | $761.42 | $0.00 | $1,387.28 | $247,504.80 |
| 186 | $247,504.80 | $761.42 | $0.00 | $1,399.43 | $249,665.65 |
| 187 | $249,665.65 | $761.42 | $0.00 | $1,411.65 | $251,838.72 |
| 188 | $251,838.72 | $761.42 | $0.00 | $1,423.93 | $254,024.07 |
| 189 | $254,024.07 | $761.42 | $0.00 | $1,436.29 | $256,221.78 |
| 190 | $256,221.78 | $761.42 | $0.00 | $1,448.72 | $258,431.92 |
| 191 | $258,431.92 | $761.42 | $0.00 | $1,461.21 | $260,654.55 |
| 192 | $260,654.55 | $761.42 | $0.00 | $1,473.78 | $262,889.75 |
| 193 | $262,889.75 | $761.42 | $0.00 | $1,486.42 | $265,137.59 |
| 194 | $265,137.59 | $761.42 | $0.00 | $1,499.13 | $267,398.14 |
| 195 | $267,398.14 | $761.42 | $0.00 | $1,511.91 | $269,671.47 |
| 196 | $269,671.47 | $761.42 | $0.00 | $1,524.76 | $271,957.65 |
| 197 | $271,957.65 | $761.42 | $0.00 | $1,537.69 | $274,256.76 |
| 198 | $274,256.76 | $761.42 | $0.00 | $1,550.69 | $276,568.87 |
| 199 | $276,568.87 | $761.42 | $0.00 | $1,563.76 | $278,894.05 |
| 200 | $278,894.05 | $761.42 | $0.00 | $1,576.91 | $281,232.38 |
| 201 | $281,232.38 | $761.42 | $0.00 | $1,590.13 | $283,583.93 |
| 202 | $283,583.93 | $761.42 | $0.00 | $1,603.42 | $285,948.77 |
| 203 | $285,948.77 | $761.42 | $0.00 | $1,616.80 | $288,326.99 |
| 204 | $288,326.99 | $761.42 | $0.00 | $1,630.24 | $290,718.65 |
| 205 | $290,718.65 | $761.42 | $0.00 | $1,643.77 | $293,123.84 |
| 206 | $293,123.84 | $761.42 | $0.00 | $1,657.36 | $295,542.62 |
| 207 | $295,542.62 | $761.42 | $0.00 | $1,671.04 | $297,975.08 |
| 208 | $297,975.08 | $761.42 | $0.00 | $1,684.79 | $300,421.29 |
| 209 | $300,421.29 | $761.42 | $0.00 | $1,698.63 | $302,881.34 |
| 210 | $302,881.34 | $761.42 | $0.00 | $1,712.54 | $305,355.30 |
| 211 | $305,355.30 | $761.42 | $0.00 | $1,726.52 | $307,843.24 |
| 212 | $307,843.24 | $761.42 | $0.00 | $1,740.59 | $310,345.25 |
| 213 | $310,345.25 | $761.42 | $0.00 | $1,754.74 | $312,861.41 |
| 214 | $312,861.41 | $761.42 | $0.00 | $1,768.96 | $315,391.79 |
| 215 | $315,391.79 | $761.42 | $0.00 | $1,783.27 | $317,936.48 |
| 216 | $317,936.48 | $761.42 | $0.00 | $1,797.66 | $320,495.56 |
| 217 | $320,495.56 | $761.42 | $86,796.66 | $1,812.13 | $236,272.45 |
| 218 | $236,272.45 | $761.42 | $0.00 | $1,335.92 | $238,369.79 |
| 219 | $238,369.79 | $761.42 | $0.00 | $1,347.78 | $240,478.99 |
| 220 | $240,478.99 | $761.42 | $0.00 | $1,359.70 | $242,600.11 |
| 221 | $242,600.11 | $761.42 | $0.00 | $1,371.70 | $244,733.23 |
| 222 | $244,733.23 | $761.42 | $0.00 | $1,383.76 | $246,878.41 |
| 223 | $246,878.41 | $761.42 | $0.00 | $1,395.89 | $249,035.72 |
| 224 | $249,035.72 | $761.42 | $0.00 | $1,408.08 | $251,205.22 |
| 225 | $251,205.22 | $761.42 | $0.00 | $1,420.35 | $253,386.99 |
| 226 | $253,386.99 | $761.42 | $0.00 | $1,432.69 | $255,581.10 |
| 227 | $255,581.10 | $761.42 | $0.00 | $1,445.09 | $257,787.61 |
| 228 | $257,787.61 | $761.42 | $0.00 | $1,457.57 | $260,006.60 |
| 229 | $260,006.60 | $761.42 | $92,872.43 | $1,470.12 | $169,365.71 |
| 230 | $169,365.71 | $761.42 | $0.00 | $957.62 | $171,084.75 |
| 231 | $171,084.75 | $761.42 | $0.00 | $967.34 | $172,813.51 |
| 232 | $172,813.51 | $761.42 | $0.00 | $977.11 | $174,552.04 |
| 233 | $174,552.04 | $761.42 | $0.00 | $986.94 | $176,300.40 |
| 234 | $176,300.40 | $761.42 | $0.00 | $996.83 | $178,058.65 |
| 235 | $178,058.65 | $761.42 | $0.00 | $1,006.77 | $179,826.84 |
| 236 | $179,826.84 | $761.42 | $0.00 | $1,016.77 | $181,605.03 |
| 237 | $181,605.03 | $761.42 | $0.00 | $1,026.82 | $183,393.27 |
| 238 | $183,393.27 | $761.42 | $0.00 | $1,036.93 | $185,191.62 |
| 239 | $185,191.62 | $761.42 | $0.00 | $1,047.10 | $187,000.14 |
| 240 | $187,000.14 | $761.42 | $0.00 | $1,057.33 | $188,818.89 |
| 241 | $188,818.89 | $761.42 | $99,373.50 | $1,067.61 | $91,274.42 |
| 242 | $91,274.42 | $761.42 | $0.00 | $516.08 | $92,551.92 |
| 243 | $92,551.92 | $761.42 | $0.00 | $523.30 | $93,836.64 |
| 244 | $93,836.64 | $761.42 | $0.00 | $530.57 | $95,128.63 |
| 245 | $95,128.63 | $761.42 | $0.00 | $537.87 | $96,427.92 |
| 246 | $96,427.92 | $761.42 | $0.00 | $545.22 | $97,734.56 |
| 247 | $97,734.56 | $761.42 | $0.00 | $552.61 | $99,048.59 |
| 248 | $99,048.59 | $761.42 | $0.00 | $560.04 | $100,370.05 |
| 249 | $100,370.05 | $761.42 | $0.00 | $567.51 | $101,698.98 |
| 250 | $101,698.98 | $761.42 | $0.00 | $575.02 | $103,035.42 |
| 251 | $103,035.42 | $761.42 | $0.00 | $582.58 | $104,379.42 |
| 252 | $104,379.42 | $761.42 | $0.00 | $590.18 | $105,731.02 |
| 253 | $105,731.02 | $0.00 | $106,329.64 | $597.82 | -$0.80 |