| Estimated Annual Cost in 2042 | $77,097 |
| Monthly savings required | $609 |
How much will it cost to send your child to Minot State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $308,387.82 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $609.32 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 | $20,550.00 |
| 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 Minot State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $609.32 | $0.00 | $0.00 | $609.32 |
| 2 | $609.32 | $609.32 | $0.00 | $3.45 | $1,222.09 |
| 3 | $1,222.09 | $609.32 | $0.00 | $6.91 | $1,838.32 |
| 4 | $1,838.32 | $609.32 | $0.00 | $10.39 | $2,458.03 |
| 5 | $2,458.03 | $609.32 | $0.00 | $13.90 | $3,081.25 |
| 6 | $3,081.25 | $609.32 | $0.00 | $17.42 | $3,707.99 |
| 7 | $3,707.99 | $609.32 | $0.00 | $20.97 | $4,338.28 |
| 8 | $4,338.28 | $609.32 | $0.00 | $24.53 | $4,972.13 |
| 9 | $4,972.13 | $609.32 | $0.00 | $28.11 | $5,609.56 |
| 10 | $5,609.56 | $609.32 | $0.00 | $31.72 | $6,250.60 |
| 11 | $6,250.60 | $609.32 | $0.00 | $35.34 | $6,895.26 |
| 12 | $6,895.26 | $609.32 | $0.00 | $38.99 | $7,543.57 |
| 13 | $7,543.57 | $609.32 | $0.00 | $42.65 | $8,195.54 |
| 14 | $8,195.54 | $609.32 | $0.00 | $46.34 | $8,851.20 |
| 15 | $8,851.20 | $609.32 | $0.00 | $50.05 | $9,510.57 |
| 16 | $9,510.57 | $609.32 | $0.00 | $53.77 | $10,173.66 |
| 17 | $10,173.66 | $609.32 | $0.00 | $57.52 | $10,840.50 |
| 18 | $10,840.50 | $609.32 | $0.00 | $61.29 | $11,511.11 |
| 19 | $11,511.11 | $609.32 | $0.00 | $65.09 | $12,185.52 |
| 20 | $12,185.52 | $609.32 | $0.00 | $68.90 | $12,863.74 |
| 21 | $12,863.74 | $609.32 | $0.00 | $72.73 | $13,545.79 |
| 22 | $13,545.79 | $609.32 | $0.00 | $76.59 | $14,231.70 |
| 23 | $14,231.70 | $609.32 | $0.00 | $80.47 | $14,921.49 |
| 24 | $14,921.49 | $609.32 | $0.00 | $84.37 | $15,615.18 |
| 25 | $15,615.18 | $609.32 | $0.00 | $88.29 | $16,312.79 |
| 26 | $16,312.79 | $609.32 | $0.00 | $92.23 | $17,014.34 |
| 27 | $17,014.34 | $609.32 | $0.00 | $96.20 | $17,719.86 |
| 28 | $17,719.86 | $609.32 | $0.00 | $100.19 | $18,429.37 |
| 29 | $18,429.37 | $609.32 | $0.00 | $104.20 | $19,142.89 |
| 30 | $19,142.89 | $609.32 | $0.00 | $108.24 | $19,860.45 |
| 31 | $19,860.45 | $609.32 | $0.00 | $112.29 | $20,582.06 |
| 32 | $20,582.06 | $609.32 | $0.00 | $116.37 | $21,307.75 |
| 33 | $21,307.75 | $609.32 | $0.00 | $120.48 | $22,037.55 |
| 34 | $22,037.55 | $609.32 | $0.00 | $124.60 | $22,771.47 |
| 35 | $22,771.47 | $609.32 | $0.00 | $128.75 | $23,509.54 |
| 36 | $23,509.54 | $609.32 | $0.00 | $132.93 | $24,251.79 |
| 37 | $24,251.79 | $609.32 | $0.00 | $137.12 | $24,998.23 |
| 38 | $24,998.23 | $609.32 | $0.00 | $141.34 | $25,748.89 |
| 39 | $25,748.89 | $609.32 | $0.00 | $145.59 | $26,503.80 |
| 40 | $26,503.80 | $609.32 | $0.00 | $149.86 | $27,262.98 |
| 41 | $27,262.98 | $609.32 | $0.00 | $154.15 | $28,026.45 |
| 42 | $28,026.45 | $609.32 | $0.00 | $158.47 | $28,794.24 |
| 43 | $28,794.24 | $609.32 | $0.00 | $162.81 | $29,566.37 |
| 44 | $29,566.37 | $609.32 | $0.00 | $167.17 | $30,342.86 |
| 45 | $30,342.86 | $609.32 | $0.00 | $171.56 | $31,123.74 |
| 46 | $31,123.74 | $609.32 | $0.00 | $175.98 | $31,909.04 |
| 47 | $31,909.04 | $609.32 | $0.00 | $180.42 | $32,698.78 |
| 48 | $32,698.78 | $609.32 | $0.00 | $184.88 | $33,492.98 |
| 49 | $33,492.98 | $609.32 | $0.00 | $189.37 | $34,291.67 |
| 50 | $34,291.67 | $609.32 | $0.00 | $193.89 | $35,094.88 |
| 51 | $35,094.88 | $609.32 | $0.00 | $198.43 | $35,902.63 |
| 52 | $35,902.63 | $609.32 | $0.00 | $203.00 | $36,714.95 |
| 53 | $36,714.95 | $609.32 | $0.00 | $207.59 | $37,531.86 |
| 54 | $37,531.86 | $609.32 | $0.00 | $212.21 | $38,353.39 |
| 55 | $38,353.39 | $609.32 | $0.00 | $216.86 | $39,179.57 |
| 56 | $39,179.57 | $609.32 | $0.00 | $221.53 | $40,010.42 |
| 57 | $40,010.42 | $609.32 | $0.00 | $226.22 | $40,845.96 |
| 58 | $40,845.96 | $609.32 | $0.00 | $230.95 | $41,686.23 |
| 59 | $41,686.23 | $609.32 | $0.00 | $235.70 | $42,531.25 |
| 60 | $42,531.25 | $609.32 | $0.00 | $240.48 | $43,381.05 |
| 61 | $43,381.05 | $609.32 | $0.00 | $245.28 | $44,235.65 |
| 62 | $44,235.65 | $609.32 | $0.00 | $250.11 | $45,095.08 |
| 63 | $45,095.08 | $609.32 | $0.00 | $254.97 | $45,959.37 |
| 64 | $45,959.37 | $609.32 | $0.00 | $259.86 | $46,828.55 |
| 65 | $46,828.55 | $609.32 | $0.00 | $264.78 | $47,702.65 |
| 66 | $47,702.65 | $609.32 | $0.00 | $269.72 | $48,581.69 |
| 67 | $48,581.69 | $609.32 | $0.00 | $274.69 | $49,465.70 |
| 68 | $49,465.70 | $609.32 | $0.00 | $279.69 | $50,354.71 |
| 69 | $50,354.71 | $609.32 | $0.00 | $284.71 | $51,248.74 |
| 70 | $51,248.74 | $609.32 | $0.00 | $289.77 | $52,147.83 |
| 71 | $52,147.83 | $609.32 | $0.00 | $294.85 | $53,052.00 |
| 72 | $53,052.00 | $609.32 | $0.00 | $299.96 | $53,961.28 |
| 73 | $53,961.28 | $609.32 | $0.00 | $305.10 | $54,875.70 |
| 74 | $54,875.70 | $609.32 | $0.00 | $310.28 | $55,795.30 |
| 75 | $55,795.30 | $609.32 | $0.00 | $315.47 | $56,720.09 |
| 76 | $56,720.09 | $609.32 | $0.00 | $320.70 | $57,650.11 |
| 77 | $57,650.11 | $609.32 | $0.00 | $325.96 | $58,585.39 |
| 78 | $58,585.39 | $609.32 | $0.00 | $331.25 | $59,525.96 |
| 79 | $59,525.96 | $609.32 | $0.00 | $336.57 | $60,471.85 |
| 80 | $60,471.85 | $609.32 | $0.00 | $341.92 | $61,423.09 |
| 81 | $61,423.09 | $609.32 | $0.00 | $347.30 | $62,379.71 |
| 82 | $62,379.71 | $609.32 | $0.00 | $352.70 | $63,341.73 |
| 83 | $63,341.73 | $609.32 | $0.00 | $358.14 | $64,309.19 |
| 84 | $64,309.19 | $609.32 | $0.00 | $363.61 | $65,282.12 |
| 85 | $65,282.12 | $609.32 | $0.00 | $369.11 | $66,260.55 |
| 86 | $66,260.55 | $609.32 | $0.00 | $374.65 | $67,244.52 |
| 87 | $67,244.52 | $609.32 | $0.00 | $380.21 | $68,234.05 |
| 88 | $68,234.05 | $609.32 | $0.00 | $385.81 | $69,229.18 |
| 89 | $69,229.18 | $609.32 | $0.00 | $391.43 | $70,229.93 |
| 90 | $70,229.93 | $609.32 | $0.00 | $397.09 | $71,236.34 |
| 91 | $71,236.34 | $609.32 | $0.00 | $402.78 | $72,248.44 |
| 92 | $72,248.44 | $609.32 | $0.00 | $408.50 | $73,266.26 |
| 93 | $73,266.26 | $609.32 | $0.00 | $414.26 | $74,289.84 |
| 94 | $74,289.84 | $609.32 | $0.00 | $420.05 | $75,319.21 |
| 95 | $75,319.21 | $609.32 | $0.00 | $425.87 | $76,354.40 |
| 96 | $76,354.40 | $609.32 | $0.00 | $431.72 | $77,395.44 |
| 97 | $77,395.44 | $609.32 | $0.00 | $437.61 | $78,442.37 |
| 98 | $78,442.37 | $609.32 | $0.00 | $443.52 | $79,495.21 |
| 99 | $79,495.21 | $609.32 | $0.00 | $449.48 | $80,554.01 |
| 100 | $80,554.01 | $609.32 | $0.00 | $455.46 | $81,618.79 |
| 101 | $81,618.79 | $609.32 | $0.00 | $461.48 | $82,689.59 |
| 102 | $82,689.59 | $609.32 | $0.00 | $467.54 | $83,766.45 |
| 103 | $83,766.45 | $609.32 | $0.00 | $473.63 | $84,849.40 |
| 104 | $84,849.40 | $609.32 | $0.00 | $479.75 | $85,938.47 |
| 105 | $85,938.47 | $609.32 | $0.00 | $485.91 | $87,033.70 |
| 106 | $87,033.70 | $609.32 | $0.00 | $492.10 | $88,135.12 |
| 107 | $88,135.12 | $609.32 | $0.00 | $498.33 | $89,242.77 |
| 108 | $89,242.77 | $609.32 | $0.00 | $504.59 | $90,356.68 |
| 109 | $90,356.68 | $609.32 | $0.00 | $510.89 | $91,476.89 |
| 110 | $91,476.89 | $609.32 | $0.00 | $517.22 | $92,603.43 |
| 111 | $92,603.43 | $609.32 | $0.00 | $523.59 | $93,736.34 |
| 112 | $93,736.34 | $609.32 | $0.00 | $530.00 | $94,875.66 |
| 113 | $94,875.66 | $609.32 | $0.00 | $536.44 | $96,021.42 |
| 114 | $96,021.42 | $609.32 | $0.00 | $542.92 | $97,173.66 |
| 115 | $97,173.66 | $609.32 | $0.00 | $549.43 | $98,332.41 |
| 116 | $98,332.41 | $609.32 | $0.00 | $555.99 | $99,497.72 |
| 117 | $99,497.72 | $609.32 | $0.00 | $562.57 | $100,669.61 |
| 118 | $100,669.61 | $609.32 | $0.00 | $569.20 | $101,848.13 |
| 119 | $101,848.13 | $609.32 | $0.00 | $575.86 | $103,033.31 |
| 120 | $103,033.31 | $609.32 | $0.00 | $582.57 | $104,225.20 |
| 121 | $104,225.20 | $609.32 | $0.00 | $589.30 | $105,423.82 |
| 122 | $105,423.82 | $609.32 | $0.00 | $596.08 | $106,629.22 |
| 123 | $106,629.22 | $609.32 | $0.00 | $602.90 | $107,841.44 |
| 124 | $107,841.44 | $609.32 | $0.00 | $609.75 | $109,060.51 |
| 125 | $109,060.51 | $609.32 | $0.00 | $616.64 | $110,286.47 |
| 126 | $110,286.47 | $609.32 | $0.00 | $623.58 | $111,519.37 |
| 127 | $111,519.37 | $609.32 | $0.00 | $630.55 | $112,759.24 |
| 128 | $112,759.24 | $609.32 | $0.00 | $637.56 | $114,006.12 |
| 129 | $114,006.12 | $609.32 | $0.00 | $644.61 | $115,260.05 |
| 130 | $115,260.05 | $609.32 | $0.00 | $651.70 | $116,521.07 |
| 131 | $116,521.07 | $609.32 | $0.00 | $658.83 | $117,789.22 |
| 132 | $117,789.22 | $609.32 | $0.00 | $666.00 | $119,064.54 |
| 133 | $119,064.54 | $609.32 | $0.00 | $673.21 | $120,347.07 |
| 134 | $120,347.07 | $609.32 | $0.00 | $680.46 | $121,636.85 |
| 135 | $121,636.85 | $609.32 | $0.00 | $687.75 | $122,933.92 |
| 136 | $122,933.92 | $609.32 | $0.00 | $695.09 | $124,238.33 |
| 137 | $124,238.33 | $609.32 | $0.00 | $702.46 | $125,550.11 |
| 138 | $125,550.11 | $609.32 | $0.00 | $709.88 | $126,869.31 |
| 139 | $126,869.31 | $609.32 | $0.00 | $717.34 | $128,195.97 |
| 140 | $128,195.97 | $609.32 | $0.00 | $724.84 | $129,530.13 |
| 141 | $129,530.13 | $609.32 | $0.00 | $732.38 | $130,871.83 |
| 142 | $130,871.83 | $609.32 | $0.00 | $739.97 | $132,221.12 |
| 143 | $132,221.12 | $609.32 | $0.00 | $747.60 | $133,578.04 |
| 144 | $133,578.04 | $609.32 | $0.00 | $755.27 | $134,942.63 |
| 145 | $134,942.63 | $609.32 | $0.00 | $762.99 | $136,314.94 |
| 146 | $136,314.94 | $609.32 | $0.00 | $770.74 | $137,695.00 |
| 147 | $137,695.00 | $609.32 | $0.00 | $778.55 | $139,082.87 |
| 148 | $139,082.87 | $609.32 | $0.00 | $786.39 | $140,478.58 |
| 149 | $140,478.58 | $609.32 | $0.00 | $794.29 | $141,882.19 |
| 150 | $141,882.19 | $609.32 | $0.00 | $802.22 | $143,293.73 |
| 151 | $143,293.73 | $609.32 | $0.00 | $810.20 | $144,713.25 |
| 152 | $144,713.25 | $609.32 | $0.00 | $818.23 | $146,140.80 |
| 153 | $146,140.80 | $609.32 | $0.00 | $826.30 | $147,576.42 |
| 154 | $147,576.42 | $609.32 | $0.00 | $834.42 | $149,020.16 |
| 155 | $149,020.16 | $609.32 | $0.00 | $842.58 | $150,472.06 |
| 156 | $150,472.06 | $609.32 | $0.00 | $850.79 | $151,932.17 |
| 157 | $151,932.17 | $609.32 | $0.00 | $859.05 | $153,400.54 |
| 158 | $153,400.54 | $609.32 | $0.00 | $867.35 | $154,877.21 |
| 159 | $154,877.21 | $609.32 | $0.00 | $875.70 | $156,362.23 |
| 160 | $156,362.23 | $609.32 | $0.00 | $884.09 | $157,855.64 |
| 161 | $157,855.64 | $609.32 | $0.00 | $892.54 | $159,357.50 |
| 162 | $159,357.50 | $609.32 | $0.00 | $901.03 | $160,867.85 |
| 163 | $160,867.85 | $609.32 | $0.00 | $909.57 | $162,386.74 |
| 164 | $162,386.74 | $609.32 | $0.00 | $918.16 | $163,914.22 |
| 165 | $163,914.22 | $609.32 | $0.00 | $926.79 | $165,450.33 |
| 166 | $165,450.33 | $609.32 | $0.00 | $935.48 | $166,995.13 |
| 167 | $166,995.13 | $609.32 | $0.00 | $944.21 | $168,548.66 |
| 168 | $168,548.66 | $609.32 | $0.00 | $953.00 | $170,110.98 |
| 169 | $170,110.98 | $609.32 | $0.00 | $961.83 | $171,682.13 |
| 170 | $171,682.13 | $609.32 | $0.00 | $970.72 | $173,262.17 |
| 171 | $173,262.17 | $609.32 | $0.00 | $979.65 | $174,851.14 |
| 172 | $174,851.14 | $609.32 | $0.00 | $988.63 | $176,449.09 |
| 173 | $176,449.09 | $609.32 | $0.00 | $997.67 | $178,056.08 |
| 174 | $178,056.08 | $609.32 | $0.00 | $1,006.75 | $179,672.15 |
| 175 | $179,672.15 | $609.32 | $0.00 | $1,015.89 | $181,297.36 |
| 176 | $181,297.36 | $609.32 | $0.00 | $1,025.08 | $182,931.76 |
| 177 | $182,931.76 | $609.32 | $0.00 | $1,034.32 | $184,575.40 |
| 178 | $184,575.40 | $609.32 | $0.00 | $1,043.62 | $186,228.34 |
| 179 | $186,228.34 | $609.32 | $0.00 | $1,052.96 | $187,890.62 |
| 180 | $187,890.62 | $609.32 | $0.00 | $1,062.36 | $189,562.30 |
| 181 | $189,562.30 | $609.32 | $0.00 | $1,071.81 | $191,243.43 |
| 182 | $191,243.43 | $609.32 | $0.00 | $1,081.32 | $192,934.07 |
| 183 | $192,934.07 | $609.32 | $0.00 | $1,090.88 | $194,634.27 |
| 184 | $194,634.27 | $609.32 | $0.00 | $1,100.49 | $196,344.08 |
| 185 | $196,344.08 | $609.32 | $0.00 | $1,110.16 | $198,063.56 |
| 186 | $198,063.56 | $609.32 | $0.00 | $1,119.88 | $199,792.76 |
| 187 | $199,792.76 | $609.32 | $0.00 | $1,129.66 | $201,531.74 |
| 188 | $201,531.74 | $609.32 | $0.00 | $1,139.49 | $203,280.55 |
| 189 | $203,280.55 | $609.32 | $0.00 | $1,149.38 | $205,039.25 |
| 190 | $205,039.25 | $609.32 | $0.00 | $1,159.32 | $206,807.89 |
| 191 | $206,807.89 | $609.32 | $0.00 | $1,169.32 | $208,586.53 |
| 192 | $208,586.53 | $609.32 | $0.00 | $1,179.38 | $210,375.23 |
| 193 | $210,375.23 | $609.32 | $0.00 | $1,189.49 | $212,174.04 |
| 194 | $212,174.04 | $609.32 | $0.00 | $1,199.66 | $213,983.02 |
| 195 | $213,983.02 | $609.32 | $0.00 | $1,209.89 | $215,802.23 |
| 196 | $215,802.23 | $609.32 | $0.00 | $1,220.18 | $217,631.73 |
| 197 | $217,631.73 | $609.32 | $0.00 | $1,230.52 | $219,471.57 |
| 198 | $219,471.57 | $609.32 | $0.00 | $1,240.92 | $221,321.81 |
| 199 | $221,321.81 | $609.32 | $0.00 | $1,251.39 | $223,182.52 |
| 200 | $223,182.52 | $609.32 | $0.00 | $1,261.91 | $225,053.75 |
| 201 | $225,053.75 | $609.32 | $0.00 | $1,272.49 | $226,935.56 |
| 202 | $226,935.56 | $609.32 | $0.00 | $1,283.13 | $228,828.01 |
| 203 | $228,828.01 | $609.32 | $0.00 | $1,293.83 | $230,731.16 |
| 204 | $230,731.16 | $609.32 | $0.00 | $1,304.59 | $232,645.07 |
| 205 | $232,645.07 | $609.32 | $0.00 | $1,315.41 | $234,569.80 |
| 206 | $234,569.80 | $609.32 | $0.00 | $1,326.29 | $236,505.41 |
| 207 | $236,505.41 | $609.32 | $0.00 | $1,337.24 | $238,451.97 |
| 208 | $238,451.97 | $609.32 | $0.00 | $1,348.24 | $240,409.53 |
| 209 | $240,409.53 | $609.32 | $0.00 | $1,359.31 | $242,378.16 |
| 210 | $242,378.16 | $609.32 | $0.00 | $1,370.44 | $244,357.92 |
| 211 | $244,357.92 | $609.32 | $0.00 | $1,381.64 | $246,348.88 |
| 212 | $246,348.88 | $609.32 | $0.00 | $1,392.89 | $248,351.09 |
| 213 | $248,351.09 | $609.32 | $0.00 | $1,404.21 | $250,364.62 |
| 214 | $250,364.62 | $609.32 | $0.00 | $1,415.60 | $252,389.54 |
| 215 | $252,389.54 | $609.32 | $0.00 | $1,427.05 | $254,425.91 |
| 216 | $254,425.91 | $609.32 | $0.00 | $1,438.56 | $256,473.79 |
| 217 | $256,473.79 | $609.32 | $69,457.61 | $1,450.14 | $189,075.64 |
| 218 | $189,075.64 | $609.32 | $0.00 | $1,069.06 | $190,754.02 |
| 219 | $190,754.02 | $609.32 | $0.00 | $1,078.55 | $192,441.89 |
| 220 | $192,441.89 | $609.32 | $0.00 | $1,088.09 | $194,139.30 |
| 221 | $194,139.30 | $609.32 | $0.00 | $1,097.69 | $195,846.31 |
| 222 | $195,846.31 | $609.32 | $0.00 | $1,107.34 | $197,562.97 |
| 223 | $197,562.97 | $609.32 | $0.00 | $1,117.05 | $199,289.34 |
| 224 | $199,289.34 | $609.32 | $0.00 | $1,126.81 | $201,025.47 |
| 225 | $201,025.47 | $609.32 | $0.00 | $1,136.63 | $202,771.42 |
| 226 | $202,771.42 | $609.32 | $0.00 | $1,146.50 | $204,527.24 |
| 227 | $204,527.24 | $609.32 | $0.00 | $1,156.43 | $206,292.99 |
| 228 | $206,292.99 | $609.32 | $0.00 | $1,166.41 | $208,068.72 |
| 229 | $208,068.72 | $609.32 | $74,319.64 | $1,176.45 | $135,534.85 |
| 230 | $135,534.85 | $609.32 | $0.00 | $766.33 | $136,910.50 |
| 231 | $136,910.50 | $609.32 | $0.00 | $774.11 | $138,293.93 |
| 232 | $138,293.93 | $609.32 | $0.00 | $781.93 | $139,685.18 |
| 233 | $139,685.18 | $609.32 | $0.00 | $789.80 | $141,084.30 |
| 234 | $141,084.30 | $609.32 | $0.00 | $797.71 | $142,491.33 |
| 235 | $142,491.33 | $609.32 | $0.00 | $805.67 | $143,906.32 |
| 236 | $143,906.32 | $609.32 | $0.00 | $813.67 | $145,329.31 |
| 237 | $145,329.31 | $609.32 | $0.00 | $821.71 | $146,760.34 |
| 238 | $146,760.34 | $609.32 | $0.00 | $829.80 | $148,199.46 |
| 239 | $148,199.46 | $609.32 | $0.00 | $837.94 | $149,646.72 |
| 240 | $149,646.72 | $609.32 | $0.00 | $846.12 | $151,102.16 |
| 241 | $151,102.16 | $609.32 | $79,522.02 | $854.35 | $73,043.81 |
| 242 | $73,043.81 | $609.32 | $0.00 | $413.00 | $74,066.13 |
| 243 | $74,066.13 | $609.32 | $0.00 | $418.78 | $75,094.23 |
| 244 | $75,094.23 | $609.32 | $0.00 | $424.59 | $76,128.14 |
| 245 | $76,128.14 | $609.32 | $0.00 | $430.44 | $77,167.90 |
| 246 | $77,167.90 | $609.32 | $0.00 | $436.32 | $78,213.54 |
| 247 | $78,213.54 | $609.32 | $0.00 | $442.23 | $79,265.09 |
| 248 | $79,265.09 | $609.32 | $0.00 | $448.18 | $80,322.59 |
| 249 | $80,322.59 | $609.32 | $0.00 | $454.16 | $81,386.07 |
| 250 | $81,386.07 | $609.32 | $0.00 | $460.17 | $82,455.56 |
| 251 | $82,455.56 | $609.32 | $0.00 | $466.22 | $83,531.10 |
| 252 | $83,531.10 | $609.32 | $0.00 | $472.30 | $84,612.72 |
| 253 | $84,612.72 | $0.00 | $85,088.56 | $478.41 | $2.57 |