| Estimated Annual Cost in 2042 | $96,549 |
| Monthly savings required | $763 |
How much will it cost to send your child to Morgan State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $386,197.60 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $763.05 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 | $25,735.00 |
| 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 Morgan State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $763.05 | $0.00 | $0.00 | $763.05 |
| 2 | $763.05 | $763.05 | $0.00 | $4.31 | $1,530.41 |
| 3 | $1,530.41 | $763.05 | $0.00 | $8.65 | $2,302.11 |
| 4 | $2,302.11 | $763.05 | $0.00 | $13.02 | $3,078.18 |
| 5 | $3,078.18 | $763.05 | $0.00 | $17.40 | $3,858.63 |
| 6 | $3,858.63 | $763.05 | $0.00 | $21.82 | $4,643.50 |
| 7 | $4,643.50 | $763.05 | $0.00 | $26.26 | $5,432.81 |
| 8 | $5,432.81 | $763.05 | $0.00 | $30.72 | $6,226.58 |
| 9 | $6,226.58 | $763.05 | $0.00 | $35.21 | $7,024.84 |
| 10 | $7,024.84 | $763.05 | $0.00 | $39.72 | $7,827.61 |
| 11 | $7,827.61 | $763.05 | $0.00 | $44.26 | $8,634.92 |
| 12 | $8,634.92 | $763.05 | $0.00 | $48.82 | $9,446.79 |
| 13 | $9,446.79 | $763.05 | $0.00 | $53.41 | $10,263.25 |
| 14 | $10,263.25 | $763.05 | $0.00 | $58.03 | $11,084.33 |
| 15 | $11,084.33 | $763.05 | $0.00 | $62.67 | $11,910.05 |
| 16 | $11,910.05 | $763.05 | $0.00 | $67.34 | $12,740.44 |
| 17 | $12,740.44 | $763.05 | $0.00 | $72.04 | $13,575.53 |
| 18 | $13,575.53 | $763.05 | $0.00 | $76.76 | $14,415.34 |
| 19 | $14,415.34 | $763.05 | $0.00 | $81.51 | $15,259.90 |
| 20 | $15,259.90 | $763.05 | $0.00 | $86.28 | $16,109.23 |
| 21 | $16,109.23 | $763.05 | $0.00 | $91.08 | $16,963.36 |
| 22 | $16,963.36 | $763.05 | $0.00 | $95.91 | $17,822.32 |
| 23 | $17,822.32 | $763.05 | $0.00 | $100.77 | $18,686.14 |
| 24 | $18,686.14 | $763.05 | $0.00 | $105.65 | $19,554.84 |
| 25 | $19,554.84 | $763.05 | $0.00 | $110.57 | $20,428.46 |
| 26 | $20,428.46 | $763.05 | $0.00 | $115.51 | $21,307.02 |
| 27 | $21,307.02 | $763.05 | $0.00 | $120.47 | $22,190.54 |
| 28 | $22,190.54 | $763.05 | $0.00 | $125.47 | $23,079.06 |
| 29 | $23,079.06 | $763.05 | $0.00 | $130.49 | $23,972.60 |
| 30 | $23,972.60 | $763.05 | $0.00 | $135.54 | $24,871.19 |
| 31 | $24,871.19 | $763.05 | $0.00 | $140.63 | $25,774.87 |
| 32 | $25,774.87 | $763.05 | $0.00 | $145.73 | $26,683.65 |
| 33 | $26,683.65 | $763.05 | $0.00 | $150.87 | $27,597.57 |
| 34 | $27,597.57 | $763.05 | $0.00 | $156.04 | $28,516.66 |
| 35 | $28,516.66 | $763.05 | $0.00 | $161.24 | $29,440.95 |
| 36 | $29,440.95 | $763.05 | $0.00 | $166.46 | $30,370.46 |
| 37 | $30,370.46 | $763.05 | $0.00 | $171.72 | $31,305.23 |
| 38 | $31,305.23 | $763.05 | $0.00 | $177.00 | $32,245.28 |
| 39 | $32,245.28 | $763.05 | $0.00 | $182.32 | $33,190.65 |
| 40 | $33,190.65 | $763.05 | $0.00 | $187.66 | $34,141.36 |
| 41 | $34,141.36 | $763.05 | $0.00 | $193.04 | $35,097.45 |
| 42 | $35,097.45 | $763.05 | $0.00 | $198.45 | $36,058.95 |
| 43 | $36,058.95 | $763.05 | $0.00 | $203.88 | $37,025.88 |
| 44 | $37,025.88 | $763.05 | $0.00 | $209.35 | $37,998.28 |
| 45 | $37,998.28 | $763.05 | $0.00 | $214.85 | $38,976.18 |
| 46 | $38,976.18 | $763.05 | $0.00 | $220.38 | $39,959.61 |
| 47 | $39,959.61 | $763.05 | $0.00 | $225.94 | $40,948.60 |
| 48 | $40,948.60 | $763.05 | $0.00 | $231.53 | $41,943.18 |
| 49 | $41,943.18 | $763.05 | $0.00 | $237.15 | $42,943.38 |
| 50 | $42,943.38 | $763.05 | $0.00 | $242.81 | $43,949.24 |
| 51 | $43,949.24 | $763.05 | $0.00 | $248.50 | $44,960.79 |
| 52 | $44,960.79 | $763.05 | $0.00 | $254.21 | $45,978.05 |
| 53 | $45,978.05 | $763.05 | $0.00 | $259.97 | $47,001.07 |
| 54 | $47,001.07 | $763.05 | $0.00 | $265.75 | $48,029.87 |
| 55 | $48,029.87 | $763.05 | $0.00 | $271.57 | $49,064.49 |
| 56 | $49,064.49 | $763.05 | $0.00 | $277.42 | $50,104.96 |
| 57 | $50,104.96 | $763.05 | $0.00 | $283.30 | $51,151.31 |
| 58 | $51,151.31 | $763.05 | $0.00 | $289.22 | $52,203.58 |
| 59 | $52,203.58 | $763.05 | $0.00 | $295.17 | $53,261.80 |
| 60 | $53,261.80 | $763.05 | $0.00 | $301.15 | $54,326.00 |
| 61 | $54,326.00 | $763.05 | $0.00 | $307.17 | $55,396.22 |
| 62 | $55,396.22 | $763.05 | $0.00 | $313.22 | $56,472.49 |
| 63 | $56,472.49 | $763.05 | $0.00 | $319.30 | $57,554.84 |
| 64 | $57,554.84 | $763.05 | $0.00 | $325.42 | $58,643.31 |
| 65 | $58,643.31 | $763.05 | $0.00 | $331.58 | $59,737.94 |
| 66 | $59,737.94 | $763.05 | $0.00 | $337.77 | $60,838.76 |
| 67 | $60,838.76 | $763.05 | $0.00 | $343.99 | $61,945.80 |
| 68 | $61,945.80 | $763.05 | $0.00 | $350.25 | $63,059.10 |
| 69 | $63,059.10 | $763.05 | $0.00 | $356.55 | $64,178.70 |
| 70 | $64,178.70 | $763.05 | $0.00 | $362.88 | $65,304.63 |
| 71 | $65,304.63 | $763.05 | $0.00 | $369.24 | $66,436.92 |
| 72 | $66,436.92 | $763.05 | $0.00 | $375.64 | $67,575.61 |
| 73 | $67,575.61 | $763.05 | $0.00 | $382.08 | $68,720.74 |
| 74 | $68,720.74 | $763.05 | $0.00 | $388.56 | $69,872.35 |
| 75 | $69,872.35 | $763.05 | $0.00 | $395.07 | $71,030.47 |
| 76 | $71,030.47 | $763.05 | $0.00 | $401.62 | $72,195.14 |
| 77 | $72,195.14 | $763.05 | $0.00 | $408.20 | $73,366.39 |
| 78 | $73,366.39 | $763.05 | $0.00 | $414.82 | $74,544.26 |
| 79 | $74,544.26 | $763.05 | $0.00 | $421.48 | $75,728.79 |
| 80 | $75,728.79 | $763.05 | $0.00 | $428.18 | $76,920.02 |
| 81 | $76,920.02 | $763.05 | $0.00 | $434.92 | $78,117.99 |
| 82 | $78,117.99 | $763.05 | $0.00 | $441.69 | $79,322.73 |
| 83 | $79,322.73 | $763.05 | $0.00 | $448.50 | $80,534.28 |
| 84 | $80,534.28 | $763.05 | $0.00 | $455.35 | $81,752.68 |
| 85 | $81,752.68 | $763.05 | $0.00 | $462.24 | $82,977.97 |
| 86 | $82,977.97 | $763.05 | $0.00 | $469.17 | $84,210.19 |
| 87 | $84,210.19 | $763.05 | $0.00 | $476.14 | $85,449.38 |
| 88 | $85,449.38 | $763.05 | $0.00 | $483.14 | $86,695.57 |
| 89 | $86,695.57 | $763.05 | $0.00 | $490.19 | $87,948.81 |
| 90 | $87,948.81 | $763.05 | $0.00 | $497.28 | $89,209.14 |
| 91 | $89,209.14 | $763.05 | $0.00 | $504.40 | $90,476.59 |
| 92 | $90,476.59 | $763.05 | $0.00 | $511.57 | $91,751.21 |
| 93 | $91,751.21 | $763.05 | $0.00 | $518.77 | $93,033.03 |
| 94 | $93,033.03 | $763.05 | $0.00 | $526.02 | $94,322.10 |
| 95 | $94,322.10 | $763.05 | $0.00 | $533.31 | $95,618.46 |
| 96 | $95,618.46 | $763.05 | $0.00 | $540.64 | $96,922.15 |
| 97 | $96,922.15 | $763.05 | $0.00 | $548.01 | $98,233.21 |
| 98 | $98,233.21 | $763.05 | $0.00 | $555.42 | $99,551.68 |
| 99 | $99,551.68 | $763.05 | $0.00 | $562.88 | $100,877.61 |
| 100 | $100,877.61 | $763.05 | $0.00 | $570.38 | $102,211.04 |
| 101 | $102,211.04 | $763.05 | $0.00 | $577.92 | $103,552.01 |
| 102 | $103,552.01 | $763.05 | $0.00 | $585.50 | $104,900.56 |
| 103 | $104,900.56 | $763.05 | $0.00 | $593.12 | $106,256.73 |
| 104 | $106,256.73 | $763.05 | $0.00 | $600.79 | $107,620.57 |
| 105 | $107,620.57 | $763.05 | $0.00 | $608.50 | $108,992.12 |
| 106 | $108,992.12 | $763.05 | $0.00 | $616.26 | $110,371.43 |
| 107 | $110,371.43 | $763.05 | $0.00 | $624.06 | $111,758.54 |
| 108 | $111,758.54 | $763.05 | $0.00 | $631.90 | $113,153.49 |
| 109 | $113,153.49 | $763.05 | $0.00 | $639.79 | $114,556.33 |
| 110 | $114,556.33 | $763.05 | $0.00 | $647.72 | $115,967.10 |
| 111 | $115,967.10 | $763.05 | $0.00 | $655.69 | $117,385.84 |
| 112 | $117,385.84 | $763.05 | $0.00 | $663.72 | $118,812.61 |
| 113 | $118,812.61 | $763.05 | $0.00 | $671.78 | $120,247.44 |
| 114 | $120,247.44 | $763.05 | $0.00 | $679.90 | $121,690.39 |
| 115 | $121,690.39 | $763.05 | $0.00 | $688.06 | $123,141.50 |
| 116 | $123,141.50 | $763.05 | $0.00 | $696.26 | $124,600.81 |
| 117 | $124,600.81 | $763.05 | $0.00 | $704.51 | $126,068.37 |
| 118 | $126,068.37 | $763.05 | $0.00 | $712.81 | $127,544.23 |
| 119 | $127,544.23 | $763.05 | $0.00 | $721.15 | $129,028.43 |
| 120 | $129,028.43 | $763.05 | $0.00 | $729.55 | $130,521.03 |
| 121 | $130,521.03 | $763.05 | $0.00 | $737.98 | $132,022.06 |
| 122 | $132,022.06 | $763.05 | $0.00 | $746.47 | $133,531.58 |
| 123 | $133,531.58 | $763.05 | $0.00 | $755.01 | $135,049.64 |
| 124 | $135,049.64 | $763.05 | $0.00 | $763.59 | $136,576.28 |
| 125 | $136,576.28 | $763.05 | $0.00 | $772.22 | $138,111.55 |
| 126 | $138,111.55 | $763.05 | $0.00 | $780.90 | $139,655.50 |
| 127 | $139,655.50 | $763.05 | $0.00 | $789.63 | $141,208.18 |
| 128 | $141,208.18 | $763.05 | $0.00 | $798.41 | $142,769.64 |
| 129 | $142,769.64 | $763.05 | $0.00 | $807.24 | $144,339.93 |
| 130 | $144,339.93 | $763.05 | $0.00 | $816.12 | $145,919.10 |
| 131 | $145,919.10 | $763.05 | $0.00 | $825.05 | $147,507.20 |
| 132 | $147,507.20 | $763.05 | $0.00 | $834.03 | $149,104.28 |
| 133 | $149,104.28 | $763.05 | $0.00 | $843.06 | $150,710.39 |
| 134 | $150,710.39 | $763.05 | $0.00 | $852.14 | $152,325.58 |
| 135 | $152,325.58 | $763.05 | $0.00 | $861.27 | $153,949.90 |
| 136 | $153,949.90 | $763.05 | $0.00 | $870.46 | $155,583.41 |
| 137 | $155,583.41 | $763.05 | $0.00 | $879.69 | $157,226.15 |
| 138 | $157,226.15 | $763.05 | $0.00 | $888.98 | $158,878.18 |
| 139 | $158,878.18 | $763.05 | $0.00 | $898.32 | $160,539.55 |
| 140 | $160,539.55 | $763.05 | $0.00 | $907.71 | $162,210.31 |
| 141 | $162,210.31 | $763.05 | $0.00 | $917.16 | $163,890.52 |
| 142 | $163,890.52 | $763.05 | $0.00 | $926.66 | $165,580.23 |
| 143 | $165,580.23 | $763.05 | $0.00 | $936.21 | $167,279.49 |
| 144 | $167,279.49 | $763.05 | $0.00 | $945.82 | $168,988.36 |
| 145 | $168,988.36 | $763.05 | $0.00 | $955.48 | $170,706.89 |
| 146 | $170,706.89 | $763.05 | $0.00 | $965.20 | $172,435.14 |
| 147 | $172,435.14 | $763.05 | $0.00 | $974.97 | $174,173.16 |
| 148 | $174,173.16 | $763.05 | $0.00 | $984.80 | $175,921.01 |
| 149 | $175,921.01 | $763.05 | $0.00 | $994.68 | $177,678.74 |
| 150 | $177,678.74 | $763.05 | $0.00 | $1,004.62 | $179,446.41 |
| 151 | $179,446.41 | $763.05 | $0.00 | $1,014.62 | $181,224.08 |
| 152 | $181,224.08 | $763.05 | $0.00 | $1,024.67 | $183,011.80 |
| 153 | $183,011.80 | $763.05 | $0.00 | $1,034.78 | $184,809.63 |
| 154 | $184,809.63 | $763.05 | $0.00 | $1,044.94 | $186,617.62 |
| 155 | $186,617.62 | $763.05 | $0.00 | $1,055.16 | $188,435.83 |
| 156 | $188,435.83 | $763.05 | $0.00 | $1,065.44 | $190,264.32 |
| 157 | $190,264.32 | $763.05 | $0.00 | $1,075.78 | $192,103.15 |
| 158 | $192,103.15 | $763.05 | $0.00 | $1,086.18 | $193,952.38 |
| 159 | $193,952.38 | $763.05 | $0.00 | $1,096.63 | $195,812.06 |
| 160 | $195,812.06 | $763.05 | $0.00 | $1,107.15 | $197,682.26 |
| 161 | $197,682.26 | $763.05 | $0.00 | $1,117.72 | $199,563.03 |
| 162 | $199,563.03 | $763.05 | $0.00 | $1,128.36 | $201,454.44 |
| 163 | $201,454.44 | $763.05 | $0.00 | $1,139.05 | $203,356.54 |
| 164 | $203,356.54 | $763.05 | $0.00 | $1,149.81 | $205,269.40 |
| 165 | $205,269.40 | $763.05 | $0.00 | $1,160.62 | $207,193.07 |
| 166 | $207,193.07 | $763.05 | $0.00 | $1,171.50 | $209,127.62 |
| 167 | $209,127.62 | $763.05 | $0.00 | $1,182.44 | $211,073.11 |
| 168 | $211,073.11 | $763.05 | $0.00 | $1,193.44 | $213,029.60 |
| 169 | $213,029.60 | $763.05 | $0.00 | $1,204.50 | $214,997.15 |
| 170 | $214,997.15 | $763.05 | $0.00 | $1,215.63 | $216,975.83 |
| 171 | $216,975.83 | $763.05 | $0.00 | $1,226.81 | $218,965.69 |
| 172 | $218,965.69 | $763.05 | $0.00 | $1,238.06 | $220,966.80 |
| 173 | $220,966.80 | $763.05 | $0.00 | $1,249.38 | $222,979.23 |
| 174 | $222,979.23 | $763.05 | $0.00 | $1,260.76 | $225,003.04 |
| 175 | $225,003.04 | $763.05 | $0.00 | $1,272.20 | $227,038.29 |
| 176 | $227,038.29 | $763.05 | $0.00 | $1,283.71 | $229,085.05 |
| 177 | $229,085.05 | $763.05 | $0.00 | $1,295.28 | $231,143.38 |
| 178 | $231,143.38 | $763.05 | $0.00 | $1,306.92 | $233,213.35 |
| 179 | $233,213.35 | $763.05 | $0.00 | $1,318.62 | $235,295.02 |
| 180 | $235,295.02 | $763.05 | $0.00 | $1,330.39 | $237,388.46 |
| 181 | $237,388.46 | $763.05 | $0.00 | $1,342.23 | $239,493.74 |
| 182 | $239,493.74 | $763.05 | $0.00 | $1,354.13 | $241,610.92 |
| 183 | $241,610.92 | $763.05 | $0.00 | $1,366.10 | $243,740.07 |
| 184 | $243,740.07 | $763.05 | $0.00 | $1,378.14 | $245,881.26 |
| 185 | $245,881.26 | $763.05 | $0.00 | $1,390.25 | $248,034.56 |
| 186 | $248,034.56 | $763.05 | $0.00 | $1,402.42 | $250,200.03 |
| 187 | $250,200.03 | $763.05 | $0.00 | $1,414.67 | $252,377.75 |
| 188 | $252,377.75 | $763.05 | $0.00 | $1,426.98 | $254,567.78 |
| 189 | $254,567.78 | $763.05 | $0.00 | $1,439.36 | $256,770.19 |
| 190 | $256,770.19 | $763.05 | $0.00 | $1,451.82 | $258,985.06 |
| 191 | $258,985.06 | $763.05 | $0.00 | $1,464.34 | $261,212.45 |
| 192 | $261,212.45 | $763.05 | $0.00 | $1,476.93 | $263,452.43 |
| 193 | $263,452.43 | $763.05 | $0.00 | $1,489.60 | $265,705.08 |
| 194 | $265,705.08 | $763.05 | $0.00 | $1,502.34 | $267,970.47 |
| 195 | $267,970.47 | $763.05 | $0.00 | $1,515.14 | $270,248.66 |
| 196 | $270,248.66 | $763.05 | $0.00 | $1,528.03 | $272,539.74 |
| 197 | $272,539.74 | $763.05 | $0.00 | $1,540.98 | $274,843.77 |
| 198 | $274,843.77 | $763.05 | $0.00 | $1,554.01 | $277,160.83 |
| 199 | $277,160.83 | $763.05 | $0.00 | $1,567.11 | $279,490.99 |
| 200 | $279,490.99 | $763.05 | $0.00 | $1,580.28 | $281,834.32 |
| 201 | $281,834.32 | $763.05 | $0.00 | $1,593.53 | $284,190.90 |
| 202 | $284,190.90 | $763.05 | $0.00 | $1,606.86 | $286,560.81 |
| 203 | $286,560.81 | $763.05 | $0.00 | $1,620.26 | $288,944.12 |
| 204 | $288,944.12 | $763.05 | $0.00 | $1,633.73 | $291,340.90 |
| 205 | $291,340.90 | $763.05 | $0.00 | $1,647.28 | $293,751.23 |
| 206 | $293,751.23 | $763.05 | $0.00 | $1,660.91 | $296,175.19 |
| 207 | $296,175.19 | $763.05 | $0.00 | $1,674.62 | $298,612.86 |
| 208 | $298,612.86 | $763.05 | $0.00 | $1,688.40 | $301,064.31 |
| 209 | $301,064.31 | $763.05 | $0.00 | $1,702.26 | $303,529.62 |
| 210 | $303,529.62 | $763.05 | $0.00 | $1,716.20 | $306,008.87 |
| 211 | $306,008.87 | $763.05 | $0.00 | $1,730.22 | $308,502.14 |
| 212 | $308,502.14 | $763.05 | $0.00 | $1,744.32 | $311,009.51 |
| 213 | $311,009.51 | $763.05 | $0.00 | $1,758.49 | $313,531.05 |
| 214 | $313,531.05 | $763.05 | $0.00 | $1,772.75 | $316,066.85 |
| 215 | $316,066.85 | $763.05 | $0.00 | $1,787.09 | $318,616.99 |
| 216 | $318,616.99 | $763.05 | $0.00 | $1,801.51 | $321,181.55 |
| 217 | $321,181.55 | $763.05 | $86,982.56 | $1,816.01 | $236,778.05 |
| 218 | $236,778.05 | $763.05 | $0.00 | $1,338.78 | $238,879.88 |
| 219 | $238,879.88 | $763.05 | $0.00 | $1,350.66 | $240,993.59 |
| 220 | $240,993.59 | $763.05 | $0.00 | $1,362.61 | $243,119.25 |
| 221 | $243,119.25 | $763.05 | $0.00 | $1,374.63 | $245,256.93 |
| 222 | $245,256.93 | $763.05 | $0.00 | $1,386.72 | $247,406.70 |
| 223 | $247,406.70 | $763.05 | $0.00 | $1,398.87 | $249,568.62 |
| 224 | $249,568.62 | $763.05 | $0.00 | $1,411.10 | $251,742.77 |
| 225 | $251,742.77 | $763.05 | $0.00 | $1,423.39 | $253,929.21 |
| 226 | $253,929.21 | $763.05 | $0.00 | $1,435.75 | $256,128.01 |
| 227 | $256,128.01 | $763.05 | $0.00 | $1,448.19 | $258,339.25 |
| 228 | $258,339.25 | $763.05 | $0.00 | $1,460.69 | $260,562.99 |
| 229 | $260,562.99 | $763.05 | $93,071.34 | $1,473.26 | $169,727.96 |
| 230 | $169,727.96 | $763.05 | $0.00 | $959.67 | $171,450.68 |
| 231 | $171,450.68 | $763.05 | $0.00 | $969.41 | $173,183.14 |
| 232 | $173,183.14 | $763.05 | $0.00 | $979.20 | $174,925.39 |
| 233 | $174,925.39 | $763.05 | $0.00 | $989.05 | $176,677.49 |
| 234 | $176,677.49 | $763.05 | $0.00 | $998.96 | $178,439.50 |
| 235 | $178,439.50 | $763.05 | $0.00 | $1,008.92 | $180,211.47 |
| 236 | $180,211.47 | $763.05 | $0.00 | $1,018.94 | $181,993.46 |
| 237 | $181,993.46 | $763.05 | $0.00 | $1,029.02 | $183,785.53 |
| 238 | $183,785.53 | $763.05 | $0.00 | $1,039.15 | $185,587.73 |
| 239 | $185,587.73 | $763.05 | $0.00 | $1,049.34 | $187,400.12 |
| 240 | $187,400.12 | $763.05 | $0.00 | $1,059.59 | $189,222.76 |
| 241 | $189,222.76 | $763.05 | $99,586.33 | $1,069.89 | $91,469.37 |
| 242 | $91,469.37 | $763.05 | $0.00 | $517.18 | $92,749.60 |
| 243 | $92,749.60 | $763.05 | $0.00 | $524.42 | $94,037.07 |
| 244 | $94,037.07 | $763.05 | $0.00 | $531.70 | $95,331.82 |
| 245 | $95,331.82 | $763.05 | $0.00 | $539.02 | $96,633.89 |
| 246 | $96,633.89 | $763.05 | $0.00 | $546.38 | $97,943.32 |
| 247 | $97,943.32 | $763.05 | $0.00 | $553.79 | $99,260.16 |
| 248 | $99,260.16 | $763.05 | $0.00 | $561.23 | $100,584.44 |
| 249 | $100,584.44 | $763.05 | $0.00 | $568.72 | $101,916.21 |
| 250 | $101,916.21 | $763.05 | $0.00 | $576.25 | $103,255.51 |
| 251 | $103,255.51 | $763.05 | $0.00 | $583.82 | $104,602.38 |
| 252 | $104,602.38 | $763.05 | $0.00 | $591.44 | $105,956.87 |
| 253 | $105,956.87 | $0.00 | $106,557.37 | $599.10 | -$1.40 |