| Estimated Annual Cost in 2042 | $101,284 |
| Monthly savings required | $800 |
How much will it cost to send your child to East Tennessee State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $405,136.06 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $800.47 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 | $26,997.00 |
| 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 East Tennessee State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $800.47 | $0.00 | $0.00 | $800.47 |
| 2 | $800.47 | $800.47 | $0.00 | $4.53 | $1,605.47 |
| 3 | $1,605.47 | $800.47 | $0.00 | $9.08 | $2,415.02 |
| 4 | $2,415.02 | $800.47 | $0.00 | $13.65 | $3,229.14 |
| 5 | $3,229.14 | $800.47 | $0.00 | $18.26 | $4,047.87 |
| 6 | $4,047.87 | $800.47 | $0.00 | $22.89 | $4,871.23 |
| 7 | $4,871.23 | $800.47 | $0.00 | $27.54 | $5,699.24 |
| 8 | $5,699.24 | $800.47 | $0.00 | $32.22 | $6,531.93 |
| 9 | $6,531.93 | $800.47 | $0.00 | $36.93 | $7,369.33 |
| 10 | $7,369.33 | $800.47 | $0.00 | $41.67 | $8,211.47 |
| 11 | $8,211.47 | $800.47 | $0.00 | $46.43 | $9,058.37 |
| 12 | $9,058.37 | $800.47 | $0.00 | $51.22 | $9,910.06 |
| 13 | $9,910.06 | $800.47 | $0.00 | $56.03 | $10,766.56 |
| 14 | $10,766.56 | $800.47 | $0.00 | $60.88 | $11,627.91 |
| 15 | $11,627.91 | $800.47 | $0.00 | $65.75 | $12,494.13 |
| 16 | $12,494.13 | $800.47 | $0.00 | $70.64 | $13,365.24 |
| 17 | $13,365.24 | $800.47 | $0.00 | $75.57 | $14,241.28 |
| 18 | $14,241.28 | $800.47 | $0.00 | $80.52 | $15,122.27 |
| 19 | $15,122.27 | $800.47 | $0.00 | $85.50 | $16,008.24 |
| 20 | $16,008.24 | $800.47 | $0.00 | $90.51 | $16,899.22 |
| 21 | $16,899.22 | $800.47 | $0.00 | $95.55 | $17,795.24 |
| 22 | $17,795.24 | $800.47 | $0.00 | $100.62 | $18,696.33 |
| 23 | $18,696.33 | $800.47 | $0.00 | $105.71 | $19,602.51 |
| 24 | $19,602.51 | $800.47 | $0.00 | $110.84 | $20,513.82 |
| 25 | $20,513.82 | $800.47 | $0.00 | $115.99 | $21,430.28 |
| 26 | $21,430.28 | $800.47 | $0.00 | $121.17 | $22,351.92 |
| 27 | $22,351.92 | $800.47 | $0.00 | $126.38 | $23,278.77 |
| 28 | $23,278.77 | $800.47 | $0.00 | $131.62 | $24,210.86 |
| 29 | $24,210.86 | $800.47 | $0.00 | $136.89 | $25,148.22 |
| 30 | $25,148.22 | $800.47 | $0.00 | $142.19 | $26,090.88 |
| 31 | $26,090.88 | $800.47 | $0.00 | $147.52 | $27,038.87 |
| 32 | $27,038.87 | $800.47 | $0.00 | $152.88 | $27,992.22 |
| 33 | $27,992.22 | $800.47 | $0.00 | $158.27 | $28,950.96 |
| 34 | $28,950.96 | $800.47 | $0.00 | $163.69 | $29,915.12 |
| 35 | $29,915.12 | $800.47 | $0.00 | $169.14 | $30,884.73 |
| 36 | $30,884.73 | $800.47 | $0.00 | $174.63 | $31,859.83 |
| 37 | $31,859.83 | $800.47 | $0.00 | $180.14 | $32,840.44 |
| 38 | $32,840.44 | $800.47 | $0.00 | $185.68 | $33,826.59 |
| 39 | $33,826.59 | $800.47 | $0.00 | $191.26 | $34,818.32 |
| 40 | $34,818.32 | $800.47 | $0.00 | $196.87 | $35,815.66 |
| 41 | $35,815.66 | $800.47 | $0.00 | $202.51 | $36,818.64 |
| 42 | $36,818.64 | $800.47 | $0.00 | $208.18 | $37,827.29 |
| 43 | $37,827.29 | $800.47 | $0.00 | $213.88 | $38,841.64 |
| 44 | $38,841.64 | $800.47 | $0.00 | $219.62 | $39,861.73 |
| 45 | $39,861.73 | $800.47 | $0.00 | $225.38 | $40,887.58 |
| 46 | $40,887.58 | $800.47 | $0.00 | $231.18 | $41,919.23 |
| 47 | $41,919.23 | $800.47 | $0.00 | $237.02 | $42,956.72 |
| 48 | $42,956.72 | $800.47 | $0.00 | $242.88 | $44,000.07 |
| 49 | $44,000.07 | $800.47 | $0.00 | $248.78 | $45,049.32 |
| 50 | $45,049.32 | $800.47 | $0.00 | $254.72 | $46,104.51 |
| 51 | $46,104.51 | $800.47 | $0.00 | $260.68 | $47,165.66 |
| 52 | $47,165.66 | $800.47 | $0.00 | $266.68 | $48,232.81 |
| 53 | $48,232.81 | $800.47 | $0.00 | $272.72 | $49,306.00 |
| 54 | $49,306.00 | $800.47 | $0.00 | $278.78 | $50,385.25 |
| 55 | $50,385.25 | $800.47 | $0.00 | $284.89 | $51,470.61 |
| 56 | $51,470.61 | $800.47 | $0.00 | $291.02 | $52,562.10 |
| 57 | $52,562.10 | $800.47 | $0.00 | $297.19 | $53,659.76 |
| 58 | $53,659.76 | $800.47 | $0.00 | $303.40 | $54,763.63 |
| 59 | $54,763.63 | $800.47 | $0.00 | $309.64 | $55,873.74 |
| 60 | $55,873.74 | $800.47 | $0.00 | $315.92 | $56,990.13 |
| 61 | $56,990.13 | $800.47 | $0.00 | $322.23 | $58,112.83 |
| 62 | $58,112.83 | $800.47 | $0.00 | $328.58 | $59,241.88 |
| 63 | $59,241.88 | $800.47 | $0.00 | $334.96 | $60,377.31 |
| 64 | $60,377.31 | $800.47 | $0.00 | $341.38 | $61,519.16 |
| 65 | $61,519.16 | $800.47 | $0.00 | $347.84 | $62,667.47 |
| 66 | $62,667.47 | $800.47 | $0.00 | $354.33 | $63,822.27 |
| 67 | $63,822.27 | $800.47 | $0.00 | $360.86 | $64,983.60 |
| 68 | $64,983.60 | $800.47 | $0.00 | $367.43 | $66,151.50 |
| 69 | $66,151.50 | $800.47 | $0.00 | $374.03 | $67,326.00 |
| 70 | $67,326.00 | $800.47 | $0.00 | $380.67 | $68,507.14 |
| 71 | $68,507.14 | $800.47 | $0.00 | $387.35 | $69,694.96 |
| 72 | $69,694.96 | $800.47 | $0.00 | $394.07 | $70,889.50 |
| 73 | $70,889.50 | $800.47 | $0.00 | $400.82 | $72,090.79 |
| 74 | $72,090.79 | $800.47 | $0.00 | $407.61 | $73,298.87 |
| 75 | $73,298.87 | $800.47 | $0.00 | $414.44 | $74,513.78 |
| 76 | $74,513.78 | $800.47 | $0.00 | $421.31 | $75,735.56 |
| 77 | $75,735.56 | $800.47 | $0.00 | $428.22 | $76,964.25 |
| 78 | $76,964.25 | $800.47 | $0.00 | $435.17 | $78,199.89 |
| 79 | $78,199.89 | $800.47 | $0.00 | $442.15 | $79,442.51 |
| 80 | $79,442.51 | $800.47 | $0.00 | $449.18 | $80,692.16 |
| 81 | $80,692.16 | $800.47 | $0.00 | $456.25 | $81,948.88 |
| 82 | $81,948.88 | $800.47 | $0.00 | $463.35 | $83,212.70 |
| 83 | $83,212.70 | $800.47 | $0.00 | $470.50 | $84,483.67 |
| 84 | $84,483.67 | $800.47 | $0.00 | $477.68 | $85,761.82 |
| 85 | $85,761.82 | $800.47 | $0.00 | $484.91 | $87,047.20 |
| 86 | $87,047.20 | $800.47 | $0.00 | $492.18 | $88,339.85 |
| 87 | $88,339.85 | $800.47 | $0.00 | $499.49 | $89,639.81 |
| 88 | $89,639.81 | $800.47 | $0.00 | $506.84 | $90,947.12 |
| 89 | $90,947.12 | $800.47 | $0.00 | $514.23 | $92,261.82 |
| 90 | $92,261.82 | $800.47 | $0.00 | $521.66 | $93,583.95 |
| 91 | $93,583.95 | $800.47 | $0.00 | $529.14 | $94,913.56 |
| 92 | $94,913.56 | $800.47 | $0.00 | $536.66 | $96,250.69 |
| 93 | $96,250.69 | $800.47 | $0.00 | $544.22 | $97,595.38 |
| 94 | $97,595.38 | $800.47 | $0.00 | $551.82 | $98,947.67 |
| 95 | $98,947.67 | $800.47 | $0.00 | $559.46 | $100,307.60 |
| 96 | $100,307.60 | $800.47 | $0.00 | $567.15 | $101,675.22 |
| 97 | $101,675.22 | $800.47 | $0.00 | $574.89 | $103,050.58 |
| 98 | $103,050.58 | $800.47 | $0.00 | $582.66 | $104,433.71 |
| 99 | $104,433.71 | $800.47 | $0.00 | $590.48 | $105,824.66 |
| 100 | $105,824.66 | $800.47 | $0.00 | $598.35 | $107,223.48 |
| 101 | $107,223.48 | $800.47 | $0.00 | $606.26 | $108,630.21 |
| 102 | $108,630.21 | $800.47 | $0.00 | $614.21 | $110,044.89 |
| 103 | $110,044.89 | $800.47 | $0.00 | $622.21 | $111,467.57 |
| 104 | $111,467.57 | $800.47 | $0.00 | $630.25 | $112,898.29 |
| 105 | $112,898.29 | $800.47 | $0.00 | $638.34 | $114,337.10 |
| 106 | $114,337.10 | $800.47 | $0.00 | $646.48 | $115,784.05 |
| 107 | $115,784.05 | $800.47 | $0.00 | $654.66 | $117,239.18 |
| 108 | $117,239.18 | $800.47 | $0.00 | $662.89 | $118,702.54 |
| 109 | $118,702.54 | $800.47 | $0.00 | $671.16 | $120,174.17 |
| 110 | $120,174.17 | $800.47 | $0.00 | $679.48 | $121,654.12 |
| 111 | $121,654.12 | $800.47 | $0.00 | $687.85 | $123,142.44 |
| 112 | $123,142.44 | $800.47 | $0.00 | $696.27 | $124,639.18 |
| 113 | $124,639.18 | $800.47 | $0.00 | $704.73 | $126,144.38 |
| 114 | $126,144.38 | $800.47 | $0.00 | $713.24 | $127,658.09 |
| 115 | $127,658.09 | $800.47 | $0.00 | $721.80 | $129,180.36 |
| 116 | $129,180.36 | $800.47 | $0.00 | $730.40 | $130,711.23 |
| 117 | $130,711.23 | $800.47 | $0.00 | $739.06 | $132,250.76 |
| 118 | $132,250.76 | $800.47 | $0.00 | $747.77 | $133,799.00 |
| 119 | $133,799.00 | $800.47 | $0.00 | $756.52 | $135,355.99 |
| 120 | $135,355.99 | $800.47 | $0.00 | $765.32 | $136,921.78 |
| 121 | $136,921.78 | $800.47 | $0.00 | $774.18 | $138,496.43 |
| 122 | $138,496.43 | $800.47 | $0.00 | $783.08 | $140,079.98 |
| 123 | $140,079.98 | $800.47 | $0.00 | $792.03 | $141,672.48 |
| 124 | $141,672.48 | $800.47 | $0.00 | $801.04 | $143,273.99 |
| 125 | $143,273.99 | $800.47 | $0.00 | $810.09 | $144,884.55 |
| 126 | $144,884.55 | $800.47 | $0.00 | $819.20 | $146,504.22 |
| 127 | $146,504.22 | $800.47 | $0.00 | $828.36 | $148,133.05 |
| 128 | $148,133.05 | $800.47 | $0.00 | $837.57 | $149,771.09 |
| 129 | $149,771.09 | $800.47 | $0.00 | $846.83 | $151,418.39 |
| 130 | $151,418.39 | $800.47 | $0.00 | $856.14 | $153,075.00 |
| 131 | $153,075.00 | $800.47 | $0.00 | $865.51 | $154,740.98 |
| 132 | $154,740.98 | $800.47 | $0.00 | $874.93 | $156,416.38 |
| 133 | $156,416.38 | $800.47 | $0.00 | $884.40 | $158,101.25 |
| 134 | $158,101.25 | $800.47 | $0.00 | $893.93 | $159,795.65 |
| 135 | $159,795.65 | $800.47 | $0.00 | $903.51 | $161,499.63 |
| 136 | $161,499.63 | $800.47 | $0.00 | $913.14 | $163,213.24 |
| 137 | $163,213.24 | $800.47 | $0.00 | $922.83 | $164,936.54 |
| 138 | $164,936.54 | $800.47 | $0.00 | $932.58 | $166,669.59 |
| 139 | $166,669.59 | $800.47 | $0.00 | $942.37 | $168,412.43 |
| 140 | $168,412.43 | $800.47 | $0.00 | $952.23 | $170,165.13 |
| 141 | $170,165.13 | $800.47 | $0.00 | $962.14 | $171,927.74 |
| 142 | $171,927.74 | $800.47 | $0.00 | $972.10 | $173,700.31 |
| 143 | $173,700.31 | $800.47 | $0.00 | $982.13 | $175,482.91 |
| 144 | $175,482.91 | $800.47 | $0.00 | $992.21 | $177,275.59 |
| 145 | $177,275.59 | $800.47 | $0.00 | $1,002.34 | $179,078.40 |
| 146 | $179,078.40 | $800.47 | $0.00 | $1,012.54 | $180,891.41 |
| 147 | $180,891.41 | $800.47 | $0.00 | $1,022.79 | $182,714.67 |
| 148 | $182,714.67 | $800.47 | $0.00 | $1,033.10 | $184,548.24 |
| 149 | $184,548.24 | $800.47 | $0.00 | $1,043.46 | $186,392.17 |
| 150 | $186,392.17 | $800.47 | $0.00 | $1,053.89 | $188,246.53 |
| 151 | $188,246.53 | $800.47 | $0.00 | $1,064.37 | $190,111.37 |
| 152 | $190,111.37 | $800.47 | $0.00 | $1,074.92 | $191,986.76 |
| 153 | $191,986.76 | $800.47 | $0.00 | $1,085.52 | $193,872.75 |
| 154 | $193,872.75 | $800.47 | $0.00 | $1,096.18 | $195,769.40 |
| 155 | $195,769.40 | $800.47 | $0.00 | $1,106.91 | $197,676.78 |
| 156 | $197,676.78 | $800.47 | $0.00 | $1,117.69 | $199,594.94 |
| 157 | $199,594.94 | $800.47 | $0.00 | $1,128.54 | $201,523.95 |
| 158 | $201,523.95 | $800.47 | $0.00 | $1,139.45 | $203,463.87 |
| 159 | $203,463.87 | $800.47 | $0.00 | $1,150.41 | $205,414.75 |
| 160 | $205,414.75 | $800.47 | $0.00 | $1,161.44 | $207,376.66 |
| 161 | $207,376.66 | $800.47 | $0.00 | $1,172.54 | $209,349.67 |
| 162 | $209,349.67 | $800.47 | $0.00 | $1,183.69 | $211,333.83 |
| 163 | $211,333.83 | $800.47 | $0.00 | $1,194.91 | $213,329.21 |
| 164 | $213,329.21 | $800.47 | $0.00 | $1,206.19 | $215,335.87 |
| 165 | $215,335.87 | $800.47 | $0.00 | $1,217.54 | $217,353.88 |
| 166 | $217,353.88 | $800.47 | $0.00 | $1,228.95 | $219,383.30 |
| 167 | $219,383.30 | $800.47 | $0.00 | $1,240.43 | $221,424.20 |
| 168 | $221,424.20 | $800.47 | $0.00 | $1,251.96 | $223,476.63 |
| 169 | $223,476.63 | $800.47 | $0.00 | $1,263.57 | $225,540.67 |
| 170 | $225,540.67 | $800.47 | $0.00 | $1,275.24 | $227,616.38 |
| 171 | $227,616.38 | $800.47 | $0.00 | $1,286.98 | $229,703.83 |
| 172 | $229,703.83 | $800.47 | $0.00 | $1,298.78 | $231,803.08 |
| 173 | $231,803.08 | $800.47 | $0.00 | $1,310.65 | $233,914.20 |
| 174 | $233,914.20 | $800.47 | $0.00 | $1,322.58 | $236,037.25 |
| 175 | $236,037.25 | $800.47 | $0.00 | $1,334.59 | $238,172.31 |
| 176 | $238,172.31 | $800.47 | $0.00 | $1,346.66 | $240,319.44 |
| 177 | $240,319.44 | $800.47 | $0.00 | $1,358.80 | $242,478.71 |
| 178 | $242,478.71 | $800.47 | $0.00 | $1,371.01 | $244,650.19 |
| 179 | $244,650.19 | $800.47 | $0.00 | $1,383.29 | $246,833.95 |
| 180 | $246,833.95 | $800.47 | $0.00 | $1,395.64 | $249,030.06 |
| 181 | $249,030.06 | $800.47 | $0.00 | $1,408.05 | $251,238.58 |
| 182 | $251,238.58 | $800.47 | $0.00 | $1,420.54 | $253,459.59 |
| 183 | $253,459.59 | $800.47 | $0.00 | $1,433.10 | $255,693.16 |
| 184 | $255,693.16 | $800.47 | $0.00 | $1,445.73 | $257,939.36 |
| 185 | $257,939.36 | $800.47 | $0.00 | $1,458.43 | $260,198.26 |
| 186 | $260,198.26 | $800.47 | $0.00 | $1,471.20 | $262,469.93 |
| 187 | $262,469.93 | $800.47 | $0.00 | $1,484.04 | $264,754.44 |
| 188 | $264,754.44 | $800.47 | $0.00 | $1,496.96 | $267,051.87 |
| 189 | $267,051.87 | $800.47 | $0.00 | $1,509.95 | $269,362.29 |
| 190 | $269,362.29 | $800.47 | $0.00 | $1,523.01 | $271,685.77 |
| 191 | $271,685.77 | $800.47 | $0.00 | $1,536.15 | $274,022.39 |
| 192 | $274,022.39 | $800.47 | $0.00 | $1,549.36 | $276,372.22 |
| 193 | $276,372.22 | $800.47 | $0.00 | $1,562.65 | $278,735.34 |
| 194 | $278,735.34 | $800.47 | $0.00 | $1,576.01 | $281,111.82 |
| 195 | $281,111.82 | $800.47 | $0.00 | $1,589.45 | $283,501.74 |
| 196 | $283,501.74 | $800.47 | $0.00 | $1,602.96 | $285,905.17 |
| 197 | $285,905.17 | $800.47 | $0.00 | $1,616.55 | $288,322.19 |
| 198 | $288,322.19 | $800.47 | $0.00 | $1,630.22 | $290,752.88 |
| 199 | $290,752.88 | $800.47 | $0.00 | $1,643.96 | $293,197.31 |
| 200 | $293,197.31 | $800.47 | $0.00 | $1,657.78 | $295,655.56 |
| 201 | $295,655.56 | $800.47 | $0.00 | $1,671.68 | $298,127.71 |
| 202 | $298,127.71 | $800.47 | $0.00 | $1,685.66 | $300,613.84 |
| 203 | $300,613.84 | $800.47 | $0.00 | $1,699.71 | $303,114.02 |
| 204 | $303,114.02 | $800.47 | $0.00 | $1,713.85 | $305,628.34 |
| 205 | $305,628.34 | $800.47 | $0.00 | $1,728.07 | $308,156.88 |
| 206 | $308,156.88 | $800.47 | $0.00 | $1,742.36 | $310,699.71 |
| 207 | $310,699.71 | $800.47 | $0.00 | $1,756.74 | $313,256.92 |
| 208 | $313,256.92 | $800.47 | $0.00 | $1,771.20 | $315,828.59 |
| 209 | $315,828.59 | $800.47 | $0.00 | $1,785.74 | $318,414.80 |
| 210 | $318,414.80 | $800.47 | $0.00 | $1,800.36 | $321,015.63 |
| 211 | $321,015.63 | $800.47 | $0.00 | $1,815.07 | $323,631.17 |
| 212 | $323,631.17 | $800.47 | $0.00 | $1,829.86 | $326,261.50 |
| 213 | $326,261.50 | $800.47 | $0.00 | $1,844.73 | $328,906.70 |
| 214 | $328,906.70 | $800.47 | $0.00 | $1,859.69 | $331,566.86 |
| 215 | $331,566.86 | $800.47 | $0.00 | $1,874.73 | $334,242.06 |
| 216 | $334,242.06 | $800.47 | $0.00 | $1,889.85 | $336,932.38 |
| 217 | $336,932.38 | $800.47 | $91,248.03 | $1,905.06 | $248,389.88 |
| 218 | $248,389.88 | $800.47 | $0.00 | $1,404.43 | $250,594.78 |
| 219 | $250,594.78 | $800.47 | $0.00 | $1,416.90 | $252,812.15 |
| 220 | $252,812.15 | $800.47 | $0.00 | $1,429.44 | $255,042.06 |
| 221 | $255,042.06 | $800.47 | $0.00 | $1,442.04 | $257,284.57 |
| 222 | $257,284.57 | $800.47 | $0.00 | $1,454.72 | $259,539.76 |
| 223 | $259,539.76 | $800.47 | $0.00 | $1,467.48 | $261,807.71 |
| 224 | $261,807.71 | $800.47 | $0.00 | $1,480.30 | $264,088.48 |
| 225 | $264,088.48 | $800.47 | $0.00 | $1,493.19 | $266,382.14 |
| 226 | $266,382.14 | $800.47 | $0.00 | $1,506.16 | $268,688.77 |
| 227 | $268,688.77 | $800.47 | $0.00 | $1,519.21 | $271,008.45 |
| 228 | $271,008.45 | $800.47 | $0.00 | $1,532.32 | $273,341.24 |
| 229 | $273,341.24 | $800.47 | $97,635.39 | $1,545.51 | $178,051.83 |
| 230 | $178,051.83 | $800.47 | $0.00 | $1,006.73 | $179,859.03 |
| 231 | $179,859.03 | $800.47 | $0.00 | $1,016.95 | $181,676.45 |
| 232 | $181,676.45 | $800.47 | $0.00 | $1,027.23 | $183,504.15 |
| 233 | $183,504.15 | $800.47 | $0.00 | $1,037.56 | $185,342.18 |
| 234 | $185,342.18 | $800.47 | $0.00 | $1,047.95 | $187,190.60 |
| 235 | $187,190.60 | $800.47 | $0.00 | $1,058.40 | $189,049.47 |
| 236 | $189,049.47 | $800.47 | $0.00 | $1,068.91 | $190,918.85 |
| 237 | $190,918.85 | $800.47 | $0.00 | $1,079.48 | $192,798.80 |
| 238 | $192,798.80 | $800.47 | $0.00 | $1,090.11 | $194,689.38 |
| 239 | $194,689.38 | $800.47 | $0.00 | $1,100.80 | $196,590.65 |
| 240 | $196,590.65 | $800.47 | $0.00 | $1,111.55 | $198,502.67 |
| 241 | $198,502.67 | $800.47 | $104,469.87 | $1,122.36 | $95,955.63 |
| 242 | $95,955.63 | $800.47 | $0.00 | $542.55 | $97,298.65 |
| 243 | $97,298.65 | $800.47 | $0.00 | $550.14 | $98,649.26 |
| 244 | $98,649.26 | $800.47 | $0.00 | $557.78 | $100,007.51 |
| 245 | $100,007.51 | $800.47 | $0.00 | $565.46 | $101,373.44 |
| 246 | $101,373.44 | $800.47 | $0.00 | $573.18 | $102,747.09 |
| 247 | $102,747.09 | $800.47 | $0.00 | $580.95 | $104,128.51 |
| 248 | $104,128.51 | $800.47 | $0.00 | $588.76 | $105,517.74 |
| 249 | $105,517.74 | $800.47 | $0.00 | $596.61 | $106,914.82 |
| 250 | $106,914.82 | $800.47 | $0.00 | $604.51 | $108,319.80 |
| 251 | $108,319.80 | $800.47 | $0.00 | $612.46 | $109,732.73 |
| 252 | $109,732.73 | $800.47 | $0.00 | $620.44 | $111,153.64 |
| 253 | $111,153.64 | $0.00 | $111,782.76 | $628.48 | -$0.64 |