| Estimated Annual Cost in 2042 | $92,873 |
| Monthly savings required | $734 |
How much will it cost to send your child to Midwestern State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $371,491.02 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $733.99 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 | $24,755.00 |
| 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 Midwestern State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $733.99 | $0.00 | $0.00 | $733.99 |
| 2 | $733.99 | $733.99 | $0.00 | $4.15 | $1,472.13 |
| 3 | $1,472.13 | $733.99 | $0.00 | $8.32 | $2,214.44 |
| 4 | $2,214.44 | $733.99 | $0.00 | $12.52 | $2,960.95 |
| 5 | $2,960.95 | $733.99 | $0.00 | $16.74 | $3,711.68 |
| 6 | $3,711.68 | $733.99 | $0.00 | $20.99 | $4,466.66 |
| 7 | $4,466.66 | $733.99 | $0.00 | $25.26 | $5,225.91 |
| 8 | $5,225.91 | $733.99 | $0.00 | $29.55 | $5,989.45 |
| 9 | $5,989.45 | $733.99 | $0.00 | $33.87 | $6,757.31 |
| 10 | $6,757.31 | $733.99 | $0.00 | $38.21 | $7,529.51 |
| 11 | $7,529.51 | $733.99 | $0.00 | $42.57 | $8,306.07 |
| 12 | $8,306.07 | $733.99 | $0.00 | $46.96 | $9,087.02 |
| 13 | $9,087.02 | $733.99 | $0.00 | $51.38 | $9,872.39 |
| 14 | $9,872.39 | $733.99 | $0.00 | $55.82 | $10,662.20 |
| 15 | $10,662.20 | $733.99 | $0.00 | $60.29 | $11,456.48 |
| 16 | $11,456.48 | $733.99 | $0.00 | $64.78 | $12,255.25 |
| 17 | $12,255.25 | $733.99 | $0.00 | $69.29 | $13,058.53 |
| 18 | $13,058.53 | $733.99 | $0.00 | $73.83 | $13,866.35 |
| 19 | $13,866.35 | $733.99 | $0.00 | $78.40 | $14,678.74 |
| 20 | $14,678.74 | $733.99 | $0.00 | $83.00 | $15,495.73 |
| 21 | $15,495.73 | $733.99 | $0.00 | $87.62 | $16,317.34 |
| 22 | $16,317.34 | $733.99 | $0.00 | $92.26 | $17,143.59 |
| 23 | $17,143.59 | $733.99 | $0.00 | $96.93 | $17,974.51 |
| 24 | $17,974.51 | $733.99 | $0.00 | $101.63 | $18,810.13 |
| 25 | $18,810.13 | $733.99 | $0.00 | $106.36 | $19,650.48 |
| 26 | $19,650.48 | $733.99 | $0.00 | $111.11 | $20,495.58 |
| 27 | $20,495.58 | $733.99 | $0.00 | $115.88 | $21,345.45 |
| 28 | $21,345.45 | $733.99 | $0.00 | $120.69 | $22,200.13 |
| 29 | $22,200.13 | $733.99 | $0.00 | $125.52 | $23,059.64 |
| 30 | $23,059.64 | $733.99 | $0.00 | $130.38 | $23,924.01 |
| 31 | $23,924.01 | $733.99 | $0.00 | $135.27 | $24,793.27 |
| 32 | $24,793.27 | $733.99 | $0.00 | $140.18 | $25,667.44 |
| 33 | $25,667.44 | $733.99 | $0.00 | $145.13 | $26,546.56 |
| 34 | $26,546.56 | $733.99 | $0.00 | $150.10 | $27,430.65 |
| 35 | $27,430.65 | $733.99 | $0.00 | $155.10 | $28,319.74 |
| 36 | $28,319.74 | $733.99 | $0.00 | $160.12 | $29,213.85 |
| 37 | $29,213.85 | $733.99 | $0.00 | $165.18 | $30,113.02 |
| 38 | $30,113.02 | $733.99 | $0.00 | $170.26 | $31,017.27 |
| 39 | $31,017.27 | $733.99 | $0.00 | $175.38 | $31,926.64 |
| 40 | $31,926.64 | $733.99 | $0.00 | $180.52 | $32,841.15 |
| 41 | $32,841.15 | $733.99 | $0.00 | $185.69 | $33,760.83 |
| 42 | $33,760.83 | $733.99 | $0.00 | $190.89 | $34,685.71 |
| 43 | $34,685.71 | $733.99 | $0.00 | $196.12 | $35,615.82 |
| 44 | $35,615.82 | $733.99 | $0.00 | $201.38 | $36,551.19 |
| 45 | $36,551.19 | $733.99 | $0.00 | $206.67 | $37,491.85 |
| 46 | $37,491.85 | $733.99 | $0.00 | $211.98 | $38,437.82 |
| 47 | $38,437.82 | $733.99 | $0.00 | $217.33 | $39,389.14 |
| 48 | $39,389.14 | $733.99 | $0.00 | $222.71 | $40,345.84 |
| 49 | $40,345.84 | $733.99 | $0.00 | $228.12 | $41,307.95 |
| 50 | $41,307.95 | $733.99 | $0.00 | $233.56 | $42,275.50 |
| 51 | $42,275.50 | $733.99 | $0.00 | $239.03 | $43,248.52 |
| 52 | $43,248.52 | $733.99 | $0.00 | $244.53 | $44,227.04 |
| 53 | $44,227.04 | $733.99 | $0.00 | $250.07 | $45,211.10 |
| 54 | $45,211.10 | $733.99 | $0.00 | $255.63 | $46,200.72 |
| 55 | $46,200.72 | $733.99 | $0.00 | $261.23 | $47,195.94 |
| 56 | $47,195.94 | $733.99 | $0.00 | $266.85 | $48,196.78 |
| 57 | $48,196.78 | $733.99 | $0.00 | $272.51 | $49,203.28 |
| 58 | $49,203.28 | $733.99 | $0.00 | $278.20 | $50,215.47 |
| 59 | $50,215.47 | $733.99 | $0.00 | $283.93 | $51,233.39 |
| 60 | $51,233.39 | $733.99 | $0.00 | $289.68 | $52,257.06 |
| 61 | $52,257.06 | $733.99 | $0.00 | $295.47 | $53,286.52 |
| 62 | $53,286.52 | $733.99 | $0.00 | $301.29 | $54,321.80 |
| 63 | $54,321.80 | $733.99 | $0.00 | $307.14 | $55,362.93 |
| 64 | $55,362.93 | $733.99 | $0.00 | $313.03 | $56,409.95 |
| 65 | $56,409.95 | $733.99 | $0.00 | $318.95 | $57,462.89 |
| 66 | $57,462.89 | $733.99 | $0.00 | $324.90 | $58,521.78 |
| 67 | $58,521.78 | $733.99 | $0.00 | $330.89 | $59,586.66 |
| 68 | $59,586.66 | $733.99 | $0.00 | $336.91 | $60,657.56 |
| 69 | $60,657.56 | $733.99 | $0.00 | $342.97 | $61,734.52 |
| 70 | $61,734.52 | $733.99 | $0.00 | $349.06 | $62,817.57 |
| 71 | $62,817.57 | $733.99 | $0.00 | $355.18 | $63,906.74 |
| 72 | $63,906.74 | $733.99 | $0.00 | $361.34 | $65,002.07 |
| 73 | $65,002.07 | $733.99 | $0.00 | $367.53 | $66,103.59 |
| 74 | $66,103.59 | $733.99 | $0.00 | $373.76 | $67,211.34 |
| 75 | $67,211.34 | $733.99 | $0.00 | $380.02 | $68,325.35 |
| 76 | $68,325.35 | $733.99 | $0.00 | $386.32 | $69,445.66 |
| 77 | $69,445.66 | $733.99 | $0.00 | $392.66 | $70,572.31 |
| 78 | $70,572.31 | $733.99 | $0.00 | $399.03 | $71,705.33 |
| 79 | $71,705.33 | $733.99 | $0.00 | $405.43 | $72,844.75 |
| 80 | $72,844.75 | $733.99 | $0.00 | $411.87 | $73,990.61 |
| 81 | $73,990.61 | $733.99 | $0.00 | $418.35 | $75,142.95 |
| 82 | $75,142.95 | $733.99 | $0.00 | $424.87 | $76,301.81 |
| 83 | $76,301.81 | $733.99 | $0.00 | $431.42 | $77,467.22 |
| 84 | $77,467.22 | $733.99 | $0.00 | $438.01 | $78,639.22 |
| 85 | $78,639.22 | $733.99 | $0.00 | $444.64 | $79,817.85 |
| 86 | $79,817.85 | $733.99 | $0.00 | $451.30 | $81,003.14 |
| 87 | $81,003.14 | $733.99 | $0.00 | $458.00 | $82,195.13 |
| 88 | $82,195.13 | $733.99 | $0.00 | $464.74 | $83,393.86 |
| 89 | $83,393.86 | $733.99 | $0.00 | $471.52 | $84,599.37 |
| 90 | $84,599.37 | $733.99 | $0.00 | $478.34 | $85,811.70 |
| 91 | $85,811.70 | $733.99 | $0.00 | $485.19 | $87,030.88 |
| 92 | $87,030.88 | $733.99 | $0.00 | $492.09 | $88,256.96 |
| 93 | $88,256.96 | $733.99 | $0.00 | $499.02 | $89,489.97 |
| 94 | $89,489.97 | $733.99 | $0.00 | $505.99 | $90,729.95 |
| 95 | $90,729.95 | $733.99 | $0.00 | $513.00 | $91,976.94 |
| 96 | $91,976.94 | $733.99 | $0.00 | $520.05 | $93,230.98 |
| 97 | $93,230.98 | $733.99 | $0.00 | $527.14 | $94,492.11 |
| 98 | $94,492.11 | $733.99 | $0.00 | $534.27 | $95,760.37 |
| 99 | $95,760.37 | $733.99 | $0.00 | $541.44 | $97,035.80 |
| 100 | $97,035.80 | $733.99 | $0.00 | $548.65 | $98,318.44 |
| 101 | $98,318.44 | $733.99 | $0.00 | $555.91 | $99,608.34 |
| 102 | $99,608.34 | $733.99 | $0.00 | $563.20 | $100,905.53 |
| 103 | $100,905.53 | $733.99 | $0.00 | $570.53 | $102,210.05 |
| 104 | $102,210.05 | $733.99 | $0.00 | $577.91 | $103,521.95 |
| 105 | $103,521.95 | $733.99 | $0.00 | $585.33 | $104,841.27 |
| 106 | $104,841.27 | $733.99 | $0.00 | $592.79 | $106,168.05 |
| 107 | $106,168.05 | $733.99 | $0.00 | $600.29 | $107,502.33 |
| 108 | $107,502.33 | $733.99 | $0.00 | $607.83 | $108,844.15 |
| 109 | $108,844.15 | $733.99 | $0.00 | $615.42 | $110,193.56 |
| 110 | $110,193.56 | $733.99 | $0.00 | $623.05 | $111,550.60 |
| 111 | $111,550.60 | $733.99 | $0.00 | $630.72 | $112,915.31 |
| 112 | $112,915.31 | $733.99 | $0.00 | $638.44 | $114,287.74 |
| 113 | $114,287.74 | $733.99 | $0.00 | $646.20 | $115,667.93 |
| 114 | $115,667.93 | $733.99 | $0.00 | $654.00 | $117,055.92 |
| 115 | $117,055.92 | $733.99 | $0.00 | $661.85 | $118,451.76 |
| 116 | $118,451.76 | $733.99 | $0.00 | $669.74 | $119,855.49 |
| 117 | $119,855.49 | $733.99 | $0.00 | $677.68 | $121,267.16 |
| 118 | $121,267.16 | $733.99 | $0.00 | $685.66 | $122,686.81 |
| 119 | $122,686.81 | $733.99 | $0.00 | $693.69 | $124,114.49 |
| 120 | $124,114.49 | $733.99 | $0.00 | $701.76 | $125,550.24 |
| 121 | $125,550.24 | $733.99 | $0.00 | $709.88 | $126,994.11 |
| 122 | $126,994.11 | $733.99 | $0.00 | $718.04 | $128,446.14 |
| 123 | $128,446.14 | $733.99 | $0.00 | $726.25 | $129,906.38 |
| 124 | $129,906.38 | $733.99 | $0.00 | $734.51 | $131,374.88 |
| 125 | $131,374.88 | $733.99 | $0.00 | $742.81 | $132,851.68 |
| 126 | $132,851.68 | $733.99 | $0.00 | $751.16 | $134,336.83 |
| 127 | $134,336.83 | $733.99 | $0.00 | $759.56 | $135,830.38 |
| 128 | $135,830.38 | $733.99 | $0.00 | $768.00 | $137,332.37 |
| 129 | $137,332.37 | $733.99 | $0.00 | $776.50 | $138,842.86 |
| 130 | $138,842.86 | $733.99 | $0.00 | $785.04 | $140,361.89 |
| 131 | $140,361.89 | $733.99 | $0.00 | $793.63 | $141,889.51 |
| 132 | $141,889.51 | $733.99 | $0.00 | $802.26 | $143,425.76 |
| 133 | $143,425.76 | $733.99 | $0.00 | $810.95 | $144,970.70 |
| 134 | $144,970.70 | $733.99 | $0.00 | $819.69 | $146,524.38 |
| 135 | $146,524.38 | $733.99 | $0.00 | $828.47 | $148,086.84 |
| 136 | $148,086.84 | $733.99 | $0.00 | $837.30 | $149,658.13 |
| 137 | $149,658.13 | $733.99 | $0.00 | $846.19 | $151,238.31 |
| 138 | $151,238.31 | $733.99 | $0.00 | $855.12 | $152,827.42 |
| 139 | $152,827.42 | $733.99 | $0.00 | $864.11 | $154,425.52 |
| 140 | $154,425.52 | $733.99 | $0.00 | $873.14 | $156,032.65 |
| 141 | $156,032.65 | $733.99 | $0.00 | $882.23 | $157,648.87 |
| 142 | $157,648.87 | $733.99 | $0.00 | $891.37 | $159,274.23 |
| 143 | $159,274.23 | $733.99 | $0.00 | $900.56 | $160,908.78 |
| 144 | $160,908.78 | $733.99 | $0.00 | $909.80 | $162,552.57 |
| 145 | $162,552.57 | $733.99 | $0.00 | $919.10 | $164,205.66 |
| 146 | $164,205.66 | $733.99 | $0.00 | $928.44 | $165,868.09 |
| 147 | $165,868.09 | $733.99 | $0.00 | $937.84 | $167,539.92 |
| 148 | $167,539.92 | $733.99 | $0.00 | $947.30 | $169,221.21 |
| 149 | $169,221.21 | $733.99 | $0.00 | $956.80 | $170,912.00 |
| 150 | $170,912.00 | $733.99 | $0.00 | $966.36 | $172,612.35 |
| 151 | $172,612.35 | $733.99 | $0.00 | $975.98 | $174,322.32 |
| 152 | $174,322.32 | $733.99 | $0.00 | $985.64 | $176,041.95 |
| 153 | $176,041.95 | $733.99 | $0.00 | $995.37 | $177,771.31 |
| 154 | $177,771.31 | $733.99 | $0.00 | $1,005.14 | $179,510.44 |
| 155 | $179,510.44 | $733.99 | $0.00 | $1,014.98 | $181,259.41 |
| 156 | $181,259.41 | $733.99 | $0.00 | $1,024.87 | $183,018.27 |
| 157 | $183,018.27 | $733.99 | $0.00 | $1,034.81 | $184,787.07 |
| 158 | $184,787.07 | $733.99 | $0.00 | $1,044.81 | $186,565.87 |
| 159 | $186,565.87 | $733.99 | $0.00 | $1,054.87 | $188,354.73 |
| 160 | $188,354.73 | $733.99 | $0.00 | $1,064.99 | $190,153.71 |
| 161 | $190,153.71 | $733.99 | $0.00 | $1,075.16 | $191,962.86 |
| 162 | $191,962.86 | $733.99 | $0.00 | $1,085.39 | $193,782.24 |
| 163 | $193,782.24 | $733.99 | $0.00 | $1,095.67 | $195,611.90 |
| 164 | $195,611.90 | $733.99 | $0.00 | $1,106.02 | $197,451.91 |
| 165 | $197,451.91 | $733.99 | $0.00 | $1,116.42 | $199,302.32 |
| 166 | $199,302.32 | $733.99 | $0.00 | $1,126.88 | $201,163.19 |
| 167 | $201,163.19 | $733.99 | $0.00 | $1,137.41 | $203,034.59 |
| 168 | $203,034.59 | $733.99 | $0.00 | $1,147.99 | $204,916.57 |
| 169 | $204,916.57 | $733.99 | $0.00 | $1,158.63 | $206,809.19 |
| 170 | $206,809.19 | $733.99 | $0.00 | $1,169.33 | $208,712.51 |
| 171 | $208,712.51 | $733.99 | $0.00 | $1,180.09 | $210,626.59 |
| 172 | $210,626.59 | $733.99 | $0.00 | $1,190.91 | $212,551.49 |
| 173 | $212,551.49 | $733.99 | $0.00 | $1,201.80 | $214,487.28 |
| 174 | $214,487.28 | $733.99 | $0.00 | $1,212.74 | $216,434.01 |
| 175 | $216,434.01 | $733.99 | $0.00 | $1,223.75 | $218,391.75 |
| 176 | $218,391.75 | $733.99 | $0.00 | $1,234.82 | $220,360.56 |
| 177 | $220,360.56 | $733.99 | $0.00 | $1,245.95 | $222,340.50 |
| 178 | $222,340.50 | $733.99 | $0.00 | $1,257.15 | $224,331.64 |
| 179 | $224,331.64 | $733.99 | $0.00 | $1,268.40 | $226,334.03 |
| 180 | $226,334.03 | $733.99 | $0.00 | $1,279.73 | $228,347.75 |
| 181 | $228,347.75 | $733.99 | $0.00 | $1,291.11 | $230,372.85 |
| 182 | $230,372.85 | $733.99 | $0.00 | $1,302.56 | $232,409.40 |
| 183 | $232,409.40 | $733.99 | $0.00 | $1,314.08 | $234,457.47 |
| 184 | $234,457.47 | $733.99 | $0.00 | $1,325.66 | $236,517.12 |
| 185 | $236,517.12 | $733.99 | $0.00 | $1,337.30 | $238,588.41 |
| 186 | $238,588.41 | $733.99 | $0.00 | $1,349.01 | $240,671.41 |
| 187 | $240,671.41 | $733.99 | $0.00 | $1,360.79 | $242,766.19 |
| 188 | $242,766.19 | $733.99 | $0.00 | $1,372.64 | $244,872.82 |
| 189 | $244,872.82 | $733.99 | $0.00 | $1,384.55 | $246,991.36 |
| 190 | $246,991.36 | $733.99 | $0.00 | $1,396.53 | $249,121.88 |
| 191 | $249,121.88 | $733.99 | $0.00 | $1,408.57 | $251,264.44 |
| 192 | $251,264.44 | $733.99 | $0.00 | $1,420.69 | $253,419.12 |
| 193 | $253,419.12 | $733.99 | $0.00 | $1,432.87 | $255,585.98 |
| 194 | $255,585.98 | $733.99 | $0.00 | $1,445.12 | $257,765.09 |
| 195 | $257,765.09 | $733.99 | $0.00 | $1,457.44 | $259,956.52 |
| 196 | $259,956.52 | $733.99 | $0.00 | $1,469.83 | $262,160.34 |
| 197 | $262,160.34 | $733.99 | $0.00 | $1,482.29 | $264,376.62 |
| 198 | $264,376.62 | $733.99 | $0.00 | $1,494.82 | $266,605.43 |
| 199 | $266,605.43 | $733.99 | $0.00 | $1,507.43 | $268,846.85 |
| 200 | $268,846.85 | $733.99 | $0.00 | $1,520.10 | $271,100.94 |
| 201 | $271,100.94 | $733.99 | $0.00 | $1,532.84 | $273,367.77 |
| 202 | $273,367.77 | $733.99 | $0.00 | $1,545.66 | $275,647.42 |
| 203 | $275,647.42 | $733.99 | $0.00 | $1,558.55 | $277,939.96 |
| 204 | $277,939.96 | $733.99 | $0.00 | $1,571.51 | $280,245.46 |
| 205 | $280,245.46 | $733.99 | $0.00 | $1,584.55 | $282,564.00 |
| 206 | $282,564.00 | $733.99 | $0.00 | $1,597.66 | $284,895.65 |
| 207 | $284,895.65 | $733.99 | $0.00 | $1,610.84 | $287,240.48 |
| 208 | $287,240.48 | $733.99 | $0.00 | $1,624.10 | $289,598.57 |
| 209 | $289,598.57 | $733.99 | $0.00 | $1,637.43 | $291,969.99 |
| 210 | $291,969.99 | $733.99 | $0.00 | $1,650.84 | $294,354.82 |
| 211 | $294,354.82 | $733.99 | $0.00 | $1,664.32 | $296,753.13 |
| 212 | $296,753.13 | $733.99 | $0.00 | $1,677.89 | $299,165.01 |
| 213 | $299,165.01 | $733.99 | $0.00 | $1,691.52 | $301,590.52 |
| 214 | $301,590.52 | $733.99 | $0.00 | $1,705.24 | $304,029.75 |
| 215 | $304,029.75 | $733.99 | $0.00 | $1,719.03 | $306,482.77 |
| 216 | $306,482.77 | $733.99 | $0.00 | $1,732.90 | $308,949.66 |
| 217 | $308,949.66 | $733.99 | $83,670.22 | $1,746.85 | $227,760.28 |
| 218 | $227,760.28 | $733.99 | $0.00 | $1,287.79 | $229,782.06 |
| 219 | $229,782.06 | $733.99 | $0.00 | $1,299.22 | $231,815.27 |
| 220 | $231,815.27 | $733.99 | $0.00 | $1,310.72 | $233,859.98 |
| 221 | $233,859.98 | $733.99 | $0.00 | $1,322.28 | $235,916.25 |
| 222 | $235,916.25 | $733.99 | $0.00 | $1,333.90 | $237,984.14 |
| 223 | $237,984.14 | $733.99 | $0.00 | $1,345.60 | $240,063.73 |
| 224 | $240,063.73 | $733.99 | $0.00 | $1,357.36 | $242,155.08 |
| 225 | $242,155.08 | $733.99 | $0.00 | $1,369.18 | $244,258.25 |
| 226 | $244,258.25 | $733.99 | $0.00 | $1,381.07 | $246,373.31 |
| 227 | $246,373.31 | $733.99 | $0.00 | $1,393.03 | $248,500.33 |
| 228 | $248,500.33 | $733.99 | $0.00 | $1,405.06 | $250,639.38 |
| 229 | $250,639.38 | $733.99 | $89,527.14 | $1,417.15 | $163,263.38 |
| 230 | $163,263.38 | $733.99 | $0.00 | $923.11 | $164,920.48 |
| 231 | $164,920.48 | $733.99 | $0.00 | $932.48 | $166,586.95 |
| 232 | $166,586.95 | $733.99 | $0.00 | $941.91 | $168,262.85 |
| 233 | $168,262.85 | $733.99 | $0.00 | $951.38 | $169,948.22 |
| 234 | $169,948.22 | $733.99 | $0.00 | $960.91 | $171,643.12 |
| 235 | $171,643.12 | $733.99 | $0.00 | $970.50 | $173,347.61 |
| 236 | $173,347.61 | $733.99 | $0.00 | $980.13 | $175,061.73 |
| 237 | $175,061.73 | $733.99 | $0.00 | $989.82 | $176,785.54 |
| 238 | $176,785.54 | $733.99 | $0.00 | $999.57 | $178,519.10 |
| 239 | $178,519.10 | $733.99 | $0.00 | $1,009.37 | $180,262.46 |
| 240 | $180,262.46 | $733.99 | $0.00 | $1,019.23 | $182,015.68 |
| 241 | $182,015.68 | $733.99 | $95,794.04 | $1,029.14 | $87,984.77 |
| 242 | $87,984.77 | $733.99 | $0.00 | $497.48 | $89,216.24 |
| 243 | $89,216.24 | $733.99 | $0.00 | $504.44 | $90,454.67 |
| 244 | $90,454.67 | $733.99 | $0.00 | $511.44 | $91,700.10 |
| 245 | $91,700.10 | $733.99 | $0.00 | $518.49 | $92,952.58 |
| 246 | $92,952.58 | $733.99 | $0.00 | $525.57 | $94,212.14 |
| 247 | $94,212.14 | $733.99 | $0.00 | $532.69 | $95,478.82 |
| 248 | $95,478.82 | $733.99 | $0.00 | $539.85 | $96,752.66 |
| 249 | $96,752.66 | $733.99 | $0.00 | $547.05 | $98,033.70 |
| 250 | $98,033.70 | $733.99 | $0.00 | $554.30 | $99,321.99 |
| 251 | $99,321.99 | $733.99 | $0.00 | $561.58 | $100,617.56 |
| 252 | $100,617.56 | $733.99 | $0.00 | $568.91 | $101,920.46 |
| 253 | $101,920.46 | $0.00 | $102,499.62 | $576.27 | -$2.89 |