| Estimated Annual Cost in 2042 | $88,059 |
| Monthly savings required | $696 |
How much will it cost to send your child to Iowa State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $352,237.42 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $695.95 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 | $23,472.00 |
| 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 Iowa State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $695.95 | $0.00 | $0.00 | $695.95 |
| 2 | $695.95 | $695.95 | $0.00 | $3.94 | $1,395.84 |
| 3 | $1,395.84 | $695.95 | $0.00 | $7.89 | $2,099.68 |
| 4 | $2,099.68 | $695.95 | $0.00 | $11.87 | $2,807.50 |
| 5 | $2,807.50 | $695.95 | $0.00 | $15.87 | $3,519.32 |
| 6 | $3,519.32 | $695.95 | $0.00 | $19.90 | $4,235.17 |
| 7 | $4,235.17 | $695.95 | $0.00 | $23.95 | $4,955.07 |
| 8 | $4,955.07 | $695.95 | $0.00 | $28.02 | $5,679.04 |
| 9 | $5,679.04 | $695.95 | $0.00 | $32.11 | $6,407.10 |
| 10 | $6,407.10 | $695.95 | $0.00 | $36.23 | $7,139.28 |
| 11 | $7,139.28 | $695.95 | $0.00 | $40.37 | $7,875.60 |
| 12 | $7,875.60 | $695.95 | $0.00 | $44.53 | $8,616.08 |
| 13 | $8,616.08 | $695.95 | $0.00 | $48.72 | $9,360.75 |
| 14 | $9,360.75 | $695.95 | $0.00 | $52.93 | $10,109.63 |
| 15 | $10,109.63 | $695.95 | $0.00 | $57.16 | $10,862.74 |
| 16 | $10,862.74 | $695.95 | $0.00 | $61.42 | $11,620.11 |
| 17 | $11,620.11 | $695.95 | $0.00 | $65.70 | $12,381.76 |
| 18 | $12,381.76 | $695.95 | $0.00 | $70.01 | $13,147.72 |
| 19 | $13,147.72 | $695.95 | $0.00 | $74.34 | $13,918.01 |
| 20 | $13,918.01 | $695.95 | $0.00 | $78.69 | $14,692.65 |
| 21 | $14,692.65 | $695.95 | $0.00 | $83.07 | $15,471.67 |
| 22 | $15,471.67 | $695.95 | $0.00 | $87.48 | $16,255.10 |
| 23 | $16,255.10 | $695.95 | $0.00 | $91.91 | $17,042.96 |
| 24 | $17,042.96 | $695.95 | $0.00 | $96.36 | $17,835.27 |
| 25 | $17,835.27 | $695.95 | $0.00 | $100.84 | $18,632.06 |
| 26 | $18,632.06 | $695.95 | $0.00 | $105.35 | $19,433.36 |
| 27 | $19,433.36 | $695.95 | $0.00 | $109.88 | $20,239.19 |
| 28 | $20,239.19 | $695.95 | $0.00 | $114.44 | $21,049.58 |
| 29 | $21,049.58 | $695.95 | $0.00 | $119.02 | $21,864.55 |
| 30 | $21,864.55 | $695.95 | $0.00 | $123.63 | $22,684.13 |
| 31 | $22,684.13 | $695.95 | $0.00 | $128.26 | $23,508.34 |
| 32 | $23,508.34 | $695.95 | $0.00 | $132.92 | $24,337.21 |
| 33 | $24,337.21 | $695.95 | $0.00 | $137.61 | $25,170.77 |
| 34 | $25,170.77 | $695.95 | $0.00 | $142.32 | $26,009.04 |
| 35 | $26,009.04 | $695.95 | $0.00 | $147.06 | $26,852.05 |
| 36 | $26,852.05 | $695.95 | $0.00 | $151.83 | $27,699.83 |
| 37 | $27,699.83 | $695.95 | $0.00 | $156.62 | $28,552.40 |
| 38 | $28,552.40 | $695.95 | $0.00 | $161.44 | $29,409.79 |
| 39 | $29,409.79 | $695.95 | $0.00 | $166.29 | $30,272.03 |
| 40 | $30,272.03 | $695.95 | $0.00 | $171.16 | $31,139.14 |
| 41 | $31,139.14 | $695.95 | $0.00 | $176.07 | $32,011.16 |
| 42 | $32,011.16 | $695.95 | $0.00 | $181.00 | $32,888.11 |
| 43 | $32,888.11 | $695.95 | $0.00 | $185.95 | $33,770.01 |
| 44 | $33,770.01 | $695.95 | $0.00 | $190.94 | $34,656.90 |
| 45 | $34,656.90 | $695.95 | $0.00 | $195.96 | $35,548.81 |
| 46 | $35,548.81 | $695.95 | $0.00 | $201.00 | $36,445.76 |
| 47 | $36,445.76 | $695.95 | $0.00 | $206.07 | $37,347.78 |
| 48 | $37,347.78 | $695.95 | $0.00 | $211.17 | $38,254.90 |
| 49 | $38,254.90 | $695.95 | $0.00 | $216.30 | $39,167.15 |
| 50 | $39,167.15 | $695.95 | $0.00 | $221.46 | $40,084.56 |
| 51 | $40,084.56 | $695.95 | $0.00 | $226.64 | $41,007.15 |
| 52 | $41,007.15 | $695.95 | $0.00 | $231.86 | $41,934.96 |
| 53 | $41,934.96 | $695.95 | $0.00 | $237.11 | $42,868.02 |
| 54 | $42,868.02 | $695.95 | $0.00 | $242.38 | $43,806.35 |
| 55 | $43,806.35 | $695.95 | $0.00 | $247.69 | $44,749.99 |
| 56 | $44,749.99 | $695.95 | $0.00 | $253.02 | $45,698.96 |
| 57 | $45,698.96 | $695.95 | $0.00 | $258.39 | $46,653.30 |
| 58 | $46,653.30 | $695.95 | $0.00 | $263.78 | $47,613.03 |
| 59 | $47,613.03 | $695.95 | $0.00 | $269.21 | $48,578.19 |
| 60 | $48,578.19 | $695.95 | $0.00 | $274.67 | $49,548.81 |
| 61 | $49,548.81 | $695.95 | $0.00 | $280.16 | $50,524.92 |
| 62 | $50,524.92 | $695.95 | $0.00 | $285.68 | $51,506.55 |
| 63 | $51,506.55 | $695.95 | $0.00 | $291.23 | $52,493.73 |
| 64 | $52,493.73 | $695.95 | $0.00 | $296.81 | $53,486.49 |
| 65 | $53,486.49 | $695.95 | $0.00 | $302.42 | $54,484.86 |
| 66 | $54,484.86 | $695.95 | $0.00 | $308.07 | $55,488.88 |
| 67 | $55,488.88 | $695.95 | $0.00 | $313.74 | $56,498.57 |
| 68 | $56,498.57 | $695.95 | $0.00 | $319.45 | $57,513.97 |
| 69 | $57,513.97 | $695.95 | $0.00 | $325.19 | $58,535.11 |
| 70 | $58,535.11 | $695.95 | $0.00 | $330.97 | $59,562.03 |
| 71 | $59,562.03 | $695.95 | $0.00 | $336.77 | $60,594.75 |
| 72 | $60,594.75 | $695.95 | $0.00 | $342.61 | $61,633.31 |
| 73 | $61,633.31 | $695.95 | $0.00 | $348.48 | $62,677.74 |
| 74 | $62,677.74 | $695.95 | $0.00 | $354.39 | $63,728.08 |
| 75 | $63,728.08 | $695.95 | $0.00 | $360.33 | $64,784.36 |
| 76 | $64,784.36 | $695.95 | $0.00 | $366.30 | $65,846.61 |
| 77 | $65,846.61 | $695.95 | $0.00 | $372.31 | $66,914.87 |
| 78 | $66,914.87 | $695.95 | $0.00 | $378.35 | $67,989.17 |
| 79 | $67,989.17 | $695.95 | $0.00 | $384.42 | $69,069.54 |
| 80 | $69,069.54 | $695.95 | $0.00 | $390.53 | $70,156.02 |
| 81 | $70,156.02 | $695.95 | $0.00 | $396.67 | $71,248.64 |
| 82 | $71,248.64 | $695.95 | $0.00 | $402.85 | $72,347.44 |
| 83 | $72,347.44 | $695.95 | $0.00 | $409.06 | $73,452.45 |
| 84 | $73,452.45 | $695.95 | $0.00 | $415.31 | $74,563.71 |
| 85 | $74,563.71 | $695.95 | $0.00 | $421.59 | $75,681.25 |
| 86 | $75,681.25 | $695.95 | $0.00 | $427.91 | $76,805.11 |
| 87 | $76,805.11 | $695.95 | $0.00 | $434.27 | $77,935.33 |
| 88 | $77,935.33 | $695.95 | $0.00 | $440.66 | $79,071.94 |
| 89 | $79,071.94 | $695.95 | $0.00 | $447.08 | $80,214.97 |
| 90 | $80,214.97 | $695.95 | $0.00 | $453.55 | $81,364.47 |
| 91 | $81,364.47 | $695.95 | $0.00 | $460.05 | $82,520.47 |
| 92 | $82,520.47 | $695.95 | $0.00 | $466.58 | $83,683.00 |
| 93 | $83,683.00 | $695.95 | $0.00 | $473.16 | $84,852.11 |
| 94 | $84,852.11 | $695.95 | $0.00 | $479.77 | $86,027.83 |
| 95 | $86,027.83 | $695.95 | $0.00 | $486.41 | $87,210.19 |
| 96 | $87,210.19 | $695.95 | $0.00 | $493.10 | $88,399.24 |
| 97 | $88,399.24 | $695.95 | $0.00 | $499.82 | $89,595.01 |
| 98 | $89,595.01 | $695.95 | $0.00 | $506.58 | $90,797.54 |
| 99 | $90,797.54 | $695.95 | $0.00 | $513.38 | $92,006.87 |
| 100 | $92,006.87 | $695.95 | $0.00 | $520.22 | $93,223.04 |
| 101 | $93,223.04 | $695.95 | $0.00 | $527.10 | $94,446.09 |
| 102 | $94,446.09 | $695.95 | $0.00 | $534.01 | $95,676.05 |
| 103 | $95,676.05 | $695.95 | $0.00 | $540.97 | $96,912.97 |
| 104 | $96,912.97 | $695.95 | $0.00 | $547.96 | $98,156.88 |
| 105 | $98,156.88 | $695.95 | $0.00 | $554.99 | $99,407.82 |
| 106 | $99,407.82 | $695.95 | $0.00 | $562.07 | $100,665.84 |
| 107 | $100,665.84 | $695.95 | $0.00 | $569.18 | $101,930.97 |
| 108 | $101,930.97 | $695.95 | $0.00 | $576.33 | $103,203.25 |
| 109 | $103,203.25 | $695.95 | $0.00 | $583.53 | $104,482.73 |
| 110 | $104,482.73 | $695.95 | $0.00 | $590.76 | $105,769.44 |
| 111 | $105,769.44 | $695.95 | $0.00 | $598.04 | $107,063.43 |
| 112 | $107,063.43 | $695.95 | $0.00 | $605.35 | $108,364.73 |
| 113 | $108,364.73 | $695.95 | $0.00 | $612.71 | $109,673.39 |
| 114 | $109,673.39 | $695.95 | $0.00 | $620.11 | $110,989.45 |
| 115 | $110,989.45 | $695.95 | $0.00 | $627.55 | $112,312.95 |
| 116 | $112,312.95 | $695.95 | $0.00 | $635.03 | $113,643.93 |
| 117 | $113,643.93 | $695.95 | $0.00 | $642.56 | $114,982.44 |
| 118 | $114,982.44 | $695.95 | $0.00 | $650.13 | $116,328.52 |
| 119 | $116,328.52 | $695.95 | $0.00 | $657.74 | $117,682.21 |
| 120 | $117,682.21 | $695.95 | $0.00 | $665.39 | $119,043.55 |
| 121 | $119,043.55 | $695.95 | $0.00 | $673.09 | $120,412.59 |
| 122 | $120,412.59 | $695.95 | $0.00 | $680.83 | $121,789.37 |
| 123 | $121,789.37 | $695.95 | $0.00 | $688.61 | $123,173.93 |
| 124 | $123,173.93 | $695.95 | $0.00 | $696.44 | $124,566.32 |
| 125 | $124,566.32 | $695.95 | $0.00 | $704.32 | $125,966.59 |
| 126 | $125,966.59 | $695.95 | $0.00 | $712.23 | $127,374.77 |
| 127 | $127,374.77 | $695.95 | $0.00 | $720.20 | $128,790.92 |
| 128 | $128,790.92 | $695.95 | $0.00 | $728.20 | $130,215.07 |
| 129 | $130,215.07 | $695.95 | $0.00 | $736.25 | $131,647.27 |
| 130 | $131,647.27 | $695.95 | $0.00 | $744.35 | $133,087.57 |
| 131 | $133,087.57 | $695.95 | $0.00 | $752.50 | $134,536.02 |
| 132 | $134,536.02 | $695.95 | $0.00 | $760.69 | $135,992.66 |
| 133 | $135,992.66 | $695.95 | $0.00 | $768.92 | $137,457.53 |
| 134 | $137,457.53 | $695.95 | $0.00 | $777.20 | $138,930.68 |
| 135 | $138,930.68 | $695.95 | $0.00 | $785.53 | $140,412.16 |
| 136 | $140,412.16 | $695.95 | $0.00 | $793.91 | $141,902.02 |
| 137 | $141,902.02 | $695.95 | $0.00 | $802.33 | $143,400.30 |
| 138 | $143,400.30 | $695.95 | $0.00 | $810.81 | $144,907.06 |
| 139 | $144,907.06 | $695.95 | $0.00 | $819.33 | $146,422.34 |
| 140 | $146,422.34 | $695.95 | $0.00 | $827.89 | $147,946.18 |
| 141 | $147,946.18 | $695.95 | $0.00 | $836.51 | $149,478.64 |
| 142 | $149,478.64 | $695.95 | $0.00 | $845.17 | $151,019.76 |
| 143 | $151,019.76 | $695.95 | $0.00 | $853.89 | $152,569.60 |
| 144 | $152,569.60 | $695.95 | $0.00 | $862.65 | $154,128.20 |
| 145 | $154,128.20 | $695.95 | $0.00 | $871.46 | $155,695.61 |
| 146 | $155,695.61 | $695.95 | $0.00 | $880.33 | $157,271.89 |
| 147 | $157,271.89 | $695.95 | $0.00 | $889.24 | $158,857.08 |
| 148 | $158,857.08 | $695.95 | $0.00 | $898.20 | $160,451.23 |
| 149 | $160,451.23 | $695.95 | $0.00 | $907.21 | $162,054.39 |
| 150 | $162,054.39 | $695.95 | $0.00 | $916.28 | $163,666.62 |
| 151 | $163,666.62 | $695.95 | $0.00 | $925.39 | $165,287.96 |
| 152 | $165,287.96 | $695.95 | $0.00 | $934.56 | $166,918.47 |
| 153 | $166,918.47 | $695.95 | $0.00 | $943.78 | $168,558.20 |
| 154 | $168,558.20 | $695.95 | $0.00 | $953.05 | $170,207.20 |
| 155 | $170,207.20 | $695.95 | $0.00 | $962.38 | $171,865.53 |
| 156 | $171,865.53 | $695.95 | $0.00 | $971.75 | $173,533.23 |
| 157 | $173,533.23 | $695.95 | $0.00 | $981.18 | $175,210.36 |
| 158 | $175,210.36 | $695.95 | $0.00 | $990.66 | $176,896.97 |
| 159 | $176,896.97 | $695.95 | $0.00 | $1,000.20 | $178,593.12 |
| 160 | $178,593.12 | $695.95 | $0.00 | $1,009.79 | $180,298.86 |
| 161 | $180,298.86 | $695.95 | $0.00 | $1,019.44 | $182,014.25 |
| 162 | $182,014.25 | $695.95 | $0.00 | $1,029.14 | $183,739.34 |
| 163 | $183,739.34 | $695.95 | $0.00 | $1,038.89 | $185,474.18 |
| 164 | $185,474.18 | $695.95 | $0.00 | $1,048.70 | $187,218.83 |
| 165 | $187,218.83 | $695.95 | $0.00 | $1,058.56 | $188,973.34 |
| 166 | $188,973.34 | $695.95 | $0.00 | $1,068.48 | $190,737.77 |
| 167 | $190,737.77 | $695.95 | $0.00 | $1,078.46 | $192,512.18 |
| 168 | $192,512.18 | $695.95 | $0.00 | $1,088.49 | $194,296.62 |
| 169 | $194,296.62 | $695.95 | $0.00 | $1,098.58 | $196,091.15 |
| 170 | $196,091.15 | $695.95 | $0.00 | $1,108.73 | $197,895.83 |
| 171 | $197,895.83 | $695.95 | $0.00 | $1,118.93 | $199,710.71 |
| 172 | $199,710.71 | $695.95 | $0.00 | $1,129.19 | $201,535.85 |
| 173 | $201,535.85 | $695.95 | $0.00 | $1,139.51 | $203,371.31 |
| 174 | $203,371.31 | $695.95 | $0.00 | $1,149.89 | $205,217.15 |
| 175 | $205,217.15 | $695.95 | $0.00 | $1,160.33 | $207,073.43 |
| 176 | $207,073.43 | $695.95 | $0.00 | $1,170.82 | $208,940.20 |
| 177 | $208,940.20 | $695.95 | $0.00 | $1,181.38 | $210,817.53 |
| 178 | $210,817.53 | $695.95 | $0.00 | $1,191.99 | $212,705.47 |
| 179 | $212,705.47 | $695.95 | $0.00 | $1,202.67 | $214,604.09 |
| 180 | $214,604.09 | $695.95 | $0.00 | $1,213.40 | $216,513.44 |
| 181 | $216,513.44 | $695.95 | $0.00 | $1,224.20 | $218,433.59 |
| 182 | $218,433.59 | $695.95 | $0.00 | $1,235.06 | $220,364.60 |
| 183 | $220,364.60 | $695.95 | $0.00 | $1,245.97 | $222,306.52 |
| 184 | $222,306.52 | $695.95 | $0.00 | $1,256.95 | $224,259.42 |
| 185 | $224,259.42 | $695.95 | $0.00 | $1,268.00 | $226,223.37 |
| 186 | $226,223.37 | $695.95 | $0.00 | $1,279.10 | $228,198.42 |
| 187 | $228,198.42 | $695.95 | $0.00 | $1,290.27 | $230,184.64 |
| 188 | $230,184.64 | $695.95 | $0.00 | $1,301.50 | $232,182.09 |
| 189 | $232,182.09 | $695.95 | $0.00 | $1,312.79 | $234,190.83 |
| 190 | $234,190.83 | $695.95 | $0.00 | $1,324.15 | $236,210.93 |
| 191 | $236,210.93 | $695.95 | $0.00 | $1,335.57 | $238,242.45 |
| 192 | $238,242.45 | $695.95 | $0.00 | $1,347.06 | $240,285.46 |
| 193 | $240,285.46 | $695.95 | $0.00 | $1,358.61 | $242,340.02 |
| 194 | $242,340.02 | $695.95 | $0.00 | $1,370.23 | $244,406.20 |
| 195 | $244,406.20 | $695.95 | $0.00 | $1,381.91 | $246,484.06 |
| 196 | $246,484.06 | $695.95 | $0.00 | $1,393.66 | $248,573.67 |
| 197 | $248,573.67 | $695.95 | $0.00 | $1,405.47 | $250,675.09 |
| 198 | $250,675.09 | $695.95 | $0.00 | $1,417.35 | $252,788.39 |
| 199 | $252,788.39 | $695.95 | $0.00 | $1,429.30 | $254,913.64 |
| 200 | $254,913.64 | $695.95 | $0.00 | $1,441.32 | $257,050.91 |
| 201 | $257,050.91 | $695.95 | $0.00 | $1,453.40 | $259,200.26 |
| 202 | $259,200.26 | $695.95 | $0.00 | $1,465.56 | $261,361.77 |
| 203 | $261,361.77 | $695.95 | $0.00 | $1,477.78 | $263,535.50 |
| 204 | $263,535.50 | $695.95 | $0.00 | $1,490.07 | $265,721.52 |
| 205 | $265,721.52 | $695.95 | $0.00 | $1,502.43 | $267,919.90 |
| 206 | $267,919.90 | $695.95 | $0.00 | $1,514.86 | $270,130.71 |
| 207 | $270,130.71 | $695.95 | $0.00 | $1,527.36 | $272,354.02 |
| 208 | $272,354.02 | $695.95 | $0.00 | $1,539.93 | $274,589.90 |
| 209 | $274,589.90 | $695.95 | $0.00 | $1,552.57 | $276,838.42 |
| 210 | $276,838.42 | $695.95 | $0.00 | $1,565.28 | $279,099.65 |
| 211 | $279,099.65 | $695.95 | $0.00 | $1,578.07 | $281,373.67 |
| 212 | $281,373.67 | $695.95 | $0.00 | $1,590.93 | $283,660.55 |
| 213 | $283,660.55 | $695.95 | $0.00 | $1,603.86 | $285,960.36 |
| 214 | $285,960.36 | $695.95 | $0.00 | $1,616.86 | $288,273.17 |
| 215 | $288,273.17 | $695.95 | $0.00 | $1,629.94 | $290,599.06 |
| 216 | $290,599.06 | $695.95 | $0.00 | $1,643.09 | $292,938.10 |
| 217 | $292,938.10 | $695.95 | $79,333.77 | $1,656.31 | $215,956.59 |
| 218 | $215,956.59 | $695.95 | $0.00 | $1,221.05 | $217,873.59 |
| 219 | $217,873.59 | $695.95 | $0.00 | $1,231.89 | $219,801.43 |
| 220 | $219,801.43 | $695.95 | $0.00 | $1,242.79 | $221,740.17 |
| 221 | $221,740.17 | $695.95 | $0.00 | $1,253.75 | $223,689.87 |
| 222 | $223,689.87 | $695.95 | $0.00 | $1,264.78 | $225,650.60 |
| 223 | $225,650.60 | $695.95 | $0.00 | $1,275.86 | $227,622.41 |
| 224 | $227,622.41 | $695.95 | $0.00 | $1,287.01 | $229,605.37 |
| 225 | $229,605.37 | $695.95 | $0.00 | $1,298.22 | $231,599.54 |
| 226 | $231,599.54 | $695.95 | $0.00 | $1,309.50 | $233,604.99 |
| 227 | $233,604.99 | $695.95 | $0.00 | $1,320.84 | $235,621.78 |
| 228 | $235,621.78 | $695.95 | $0.00 | $1,332.24 | $237,649.97 |
| 229 | $237,649.97 | $695.95 | $84,887.13 | $1,343.71 | $154,802.50 |
| 230 | $154,802.50 | $695.95 | $0.00 | $875.28 | $156,373.73 |
| 231 | $156,373.73 | $695.95 | $0.00 | $884.16 | $157,953.84 |
| 232 | $157,953.84 | $695.95 | $0.00 | $893.09 | $159,542.88 |
| 233 | $159,542.88 | $695.95 | $0.00 | $902.08 | $161,140.91 |
| 234 | $161,140.91 | $695.95 | $0.00 | $911.11 | $162,747.97 |
| 235 | $162,747.97 | $695.95 | $0.00 | $920.20 | $164,364.12 |
| 236 | $164,364.12 | $695.95 | $0.00 | $929.34 | $165,989.41 |
| 237 | $165,989.41 | $695.95 | $0.00 | $938.53 | $167,623.89 |
| 238 | $167,623.89 | $695.95 | $0.00 | $947.77 | $169,267.61 |
| 239 | $169,267.61 | $695.95 | $0.00 | $957.06 | $170,920.62 |
| 240 | $170,920.62 | $695.95 | $0.00 | $966.41 | $172,582.98 |
| 241 | $172,582.98 | $695.95 | $90,829.23 | $975.81 | $83,425.51 |
| 242 | $83,425.51 | $695.95 | $0.00 | $471.70 | $84,593.16 |
| 243 | $84,593.16 | $695.95 | $0.00 | $478.30 | $85,767.41 |
| 244 | $85,767.41 | $695.95 | $0.00 | $484.94 | $86,948.30 |
| 245 | $86,948.30 | $695.95 | $0.00 | $491.62 | $88,135.87 |
| 246 | $88,135.87 | $695.95 | $0.00 | $498.33 | $89,330.15 |
| 247 | $89,330.15 | $695.95 | $0.00 | $505.09 | $90,531.19 |
| 248 | $90,531.19 | $695.95 | $0.00 | $511.88 | $91,739.02 |
| 249 | $91,739.02 | $695.95 | $0.00 | $518.71 | $92,953.68 |
| 250 | $92,953.68 | $695.95 | $0.00 | $525.57 | $94,175.20 |
| 251 | $94,175.20 | $695.95 | $0.00 | $532.48 | $95,403.63 |
| 252 | $95,403.63 | $695.95 | $0.00 | $539.43 | $96,639.01 |
| 253 | $96,639.01 | $0.00 | $97,187.28 | $546.41 | -$1.86 |