How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $66,627 |
| Monthly savings required | $527 |
How much will it cost to send your child to Wichita State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $266,509.11 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $527.41 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 | $25,693.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 Wichita State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $527.41 | $0.00 | $0.00 | $527.41 |
| 2 | $527.41 | $527.41 | $0.00 | $2.98 | $1,057.80 |
| 3 | $1,057.80 | $527.41 | $0.00 | $5.98 | $1,591.19 |
| 4 | $1,591.19 | $527.41 | $0.00 | $9.00 | $2,127.60 |
| 5 | $2,127.60 | $527.41 | $0.00 | $12.03 | $2,667.04 |
| 6 | $2,667.04 | $527.41 | $0.00 | $15.08 | $3,209.53 |
| 7 | $3,209.53 | $527.41 | $0.00 | $18.15 | $3,755.09 |
| 8 | $3,755.09 | $527.41 | $0.00 | $21.23 | $4,303.73 |
| 9 | $4,303.73 | $527.41 | $0.00 | $24.33 | $4,855.47 |
| 10 | $4,855.47 | $527.41 | $0.00 | $27.45 | $5,410.33 |
| 11 | $5,410.33 | $527.41 | $0.00 | $30.59 | $5,968.33 |
| 12 | $5,968.33 | $527.41 | $0.00 | $33.75 | $6,529.49 |
| 13 | $6,529.49 | $527.41 | $0.00 | $36.92 | $7,093.82 |
| 14 | $7,093.82 | $527.41 | $0.00 | $40.11 | $7,661.34 |
| 15 | $7,661.34 | $527.41 | $0.00 | $43.32 | $8,232.07 |
| 16 | $8,232.07 | $527.41 | $0.00 | $46.55 | $8,806.03 |
| 17 | $8,806.03 | $527.41 | $0.00 | $49.79 | $9,383.23 |
| 18 | $9,383.23 | $527.41 | $0.00 | $53.05 | $9,963.69 |
| 19 | $9,963.69 | $527.41 | $0.00 | $56.34 | $10,547.44 |
| 20 | $10,547.44 | $527.41 | $0.00 | $59.64 | $11,134.49 |
| 21 | $11,134.49 | $527.41 | $0.00 | $62.96 | $11,724.86 |
| 22 | $11,724.86 | $527.41 | $0.00 | $66.29 | $12,318.56 |
| 23 | $12,318.56 | $527.41 | $0.00 | $69.65 | $12,915.62 |
| 24 | $12,915.62 | $527.41 | $0.00 | $73.03 | $13,516.06 |
| 25 | $13,516.06 | $527.41 | $0.00 | $76.42 | $14,119.89 |
| 26 | $14,119.89 | $527.41 | $0.00 | $79.84 | $14,727.14 |
| 27 | $14,727.14 | $527.41 | $0.00 | $83.27 | $15,337.82 |
| 28 | $15,337.82 | $527.41 | $0.00 | $86.72 | $15,951.95 |
| 29 | $15,951.95 | $527.41 | $0.00 | $90.19 | $16,569.55 |
| 30 | $16,569.55 | $527.41 | $0.00 | $93.69 | $17,190.65 |
| 31 | $17,190.65 | $527.41 | $0.00 | $97.20 | $17,815.26 |
| 32 | $17,815.26 | $527.41 | $0.00 | $100.73 | $18,443.40 |
| 33 | $18,443.40 | $527.41 | $0.00 | $104.28 | $19,075.09 |
| 34 | $19,075.09 | $527.41 | $0.00 | $107.85 | $19,710.35 |
| 35 | $19,710.35 | $527.41 | $0.00 | $111.45 | $20,349.21 |
| 36 | $20,349.21 | $527.41 | $0.00 | $115.06 | $20,991.68 |
| 37 | $20,991.68 | $527.41 | $0.00 | $118.69 | $21,637.78 |
| 38 | $21,637.78 | $527.41 | $0.00 | $122.34 | $22,287.53 |
| 39 | $22,287.53 | $527.41 | $0.00 | $126.02 | $22,940.96 |
| 40 | $22,940.96 | $527.41 | $0.00 | $129.71 | $23,598.08 |
| 41 | $23,598.08 | $527.41 | $0.00 | $133.43 | $24,258.92 |
| 42 | $24,258.92 | $527.41 | $0.00 | $137.16 | $24,923.49 |
| 43 | $24,923.49 | $527.41 | $0.00 | $140.92 | $25,591.82 |
| 44 | $25,591.82 | $527.41 | $0.00 | $144.70 | $26,263.93 |
| 45 | $26,263.93 | $527.41 | $0.00 | $148.50 | $26,939.84 |
| 46 | $26,939.84 | $527.41 | $0.00 | $152.32 | $27,619.57 |
| 47 | $27,619.57 | $527.41 | $0.00 | $156.17 | $28,303.15 |
| 48 | $28,303.15 | $527.41 | $0.00 | $160.03 | $28,990.59 |
| 49 | $28,990.59 | $527.41 | $0.00 | $163.92 | $29,681.92 |
| 50 | $29,681.92 | $527.41 | $0.00 | $167.83 | $30,377.16 |
| 51 | $30,377.16 | $527.41 | $0.00 | $171.76 | $31,076.33 |
| 52 | $31,076.33 | $527.41 | $0.00 | $175.71 | $31,779.45 |
| 53 | $31,779.45 | $527.41 | $0.00 | $179.69 | $32,486.55 |
| 54 | $32,486.55 | $527.41 | $0.00 | $183.68 | $33,197.64 |
| 55 | $33,197.64 | $527.41 | $0.00 | $187.70 | $33,912.75 |
| 56 | $33,912.75 | $527.41 | $0.00 | $191.75 | $34,631.91 |
| 57 | $34,631.91 | $527.41 | $0.00 | $195.81 | $35,355.13 |
| 58 | $35,355.13 | $527.41 | $0.00 | $199.90 | $36,082.44 |
| 59 | $36,082.44 | $527.41 | $0.00 | $204.02 | $36,813.87 |
| 60 | $36,813.87 | $527.41 | $0.00 | $208.15 | $37,549.43 |
| 61 | $37,549.43 | $527.41 | $0.00 | $212.31 | $38,289.15 |
| 62 | $38,289.15 | $527.41 | $0.00 | $216.49 | $39,033.05 |
| 63 | $39,033.05 | $527.41 | $0.00 | $220.70 | $39,781.16 |
| 64 | $39,781.16 | $527.41 | $0.00 | $224.93 | $40,533.50 |
| 65 | $40,533.50 | $527.41 | $0.00 | $229.18 | $41,290.09 |
| 66 | $41,290.09 | $527.41 | $0.00 | $233.46 | $42,050.96 |
| 67 | $42,050.96 | $527.41 | $0.00 | $237.76 | $42,816.13 |
| 68 | $42,816.13 | $527.41 | $0.00 | $242.09 | $43,585.63 |
| 69 | $43,585.63 | $527.41 | $0.00 | $246.44 | $44,359.48 |
| 70 | $44,359.48 | $527.41 | $0.00 | $250.81 | $45,137.70 |
| 71 | $45,137.70 | $527.41 | $0.00 | $255.22 | $45,920.33 |
| 72 | $45,920.33 | $527.41 | $0.00 | $259.64 | $46,707.38 |
| 73 | $46,707.38 | $527.41 | $0.00 | $264.09 | $47,498.88 |
| 74 | $47,498.88 | $527.41 | $0.00 | $268.57 | $48,294.86 |
| 75 | $48,294.86 | $527.41 | $0.00 | $273.07 | $49,095.34 |
| 76 | $49,095.34 | $527.41 | $0.00 | $277.59 | $49,900.34 |
| 77 | $49,900.34 | $527.41 | $0.00 | $282.14 | $50,709.89 |
| 78 | $50,709.89 | $527.41 | $0.00 | $286.72 | $51,524.02 |
| 79 | $51,524.02 | $527.41 | $0.00 | $291.32 | $52,342.75 |
| 80 | $52,342.75 | $527.41 | $0.00 | $295.95 | $53,166.11 |
| 81 | $53,166.11 | $527.41 | $0.00 | $300.61 | $53,994.13 |
| 82 | $53,994.13 | $527.41 | $0.00 | $305.29 | $54,826.83 |
| 83 | $54,826.83 | $527.41 | $0.00 | $310.00 | $55,664.24 |
| 84 | $55,664.24 | $527.41 | $0.00 | $314.73 | $56,506.38 |
| 85 | $56,506.38 | $527.41 | $0.00 | $319.50 | $57,353.29 |
| 86 | $57,353.29 | $527.41 | $0.00 | $324.28 | $58,204.98 |
| 87 | $58,204.98 | $527.41 | $0.00 | $329.10 | $59,061.49 |
| 88 | $59,061.49 | $527.41 | $0.00 | $333.94 | $59,922.84 |
| 89 | $59,922.84 | $527.41 | $0.00 | $338.81 | $60,789.06 |
| 90 | $60,789.06 | $527.41 | $0.00 | $343.71 | $61,660.18 |
| 91 | $61,660.18 | $527.41 | $0.00 | $348.64 | $62,536.23 |
| 92 | $62,536.23 | $527.41 | $0.00 | $353.59 | $63,417.23 |
| 93 | $63,417.23 | $527.41 | $0.00 | $358.57 | $64,303.21 |
| 94 | $64,303.21 | $527.41 | $0.00 | $363.58 | $65,194.20 |
| 95 | $65,194.20 | $527.41 | $0.00 | $368.62 | $66,090.23 |
| 96 | $66,090.23 | $527.41 | $0.00 | $373.68 | $66,991.32 |
| 97 | $66,991.32 | $527.41 | $0.00 | $378.78 | $67,897.51 |
| 98 | $67,897.51 | $527.41 | $0.00 | $383.90 | $68,808.82 |
| 99 | $68,808.82 | $527.41 | $0.00 | $389.06 | $69,725.29 |
| 100 | $69,725.29 | $527.41 | $0.00 | $394.24 | $70,646.94 |
| 101 | $70,646.94 | $527.41 | $0.00 | $399.45 | $71,573.80 |
| 102 | $71,573.80 | $527.41 | $0.00 | $404.69 | $72,505.90 |
| 103 | $72,505.90 | $527.41 | $0.00 | $409.96 | $73,443.27 |
| 104 | $73,443.27 | $527.41 | $0.00 | $415.26 | $74,385.94 |
| 105 | $74,385.94 | $527.41 | $0.00 | $420.59 | $75,333.94 |
| 106 | $75,333.94 | $527.41 | $0.00 | $425.95 | $76,287.30 |
| 107 | $76,287.30 | $527.41 | $0.00 | $431.34 | $77,246.05 |
| 108 | $77,246.05 | $527.41 | $0.00 | $436.76 | $78,210.22 |
| 109 | $78,210.22 | $527.41 | $0.00 | $442.21 | $79,179.84 |
| 110 | $79,179.84 | $527.41 | $0.00 | $447.69 | $80,154.94 |
| 111 | $80,154.94 | $527.41 | $0.00 | $453.21 | $81,135.56 |
| 112 | $81,135.56 | $527.41 | $0.00 | $458.75 | $82,121.72 |
| 113 | $82,121.72 | $527.41 | $0.00 | $464.33 | $83,113.46 |
| 114 | $83,113.46 | $527.41 | $0.00 | $469.94 | $84,110.81 |
| 115 | $84,110.81 | $527.41 | $0.00 | $475.57 | $85,113.79 |
| 116 | $85,113.79 | $527.41 | $0.00 | $481.25 | $86,122.45 |
| 117 | $86,122.45 | $527.41 | $0.00 | $486.95 | $87,136.81 |
| 118 | $87,136.81 | $527.41 | $0.00 | $492.68 | $88,156.90 |
| 119 | $88,156.90 | $527.41 | $0.00 | $498.45 | $89,182.76 |
| 120 | $89,182.76 | $527.41 | $0.00 | $504.25 | $90,214.42 |
| 121 | $90,214.42 | $527.41 | $0.00 | $510.09 | $91,251.92 |
| 122 | $91,251.92 | $527.41 | $0.00 | $515.95 | $92,295.28 |
| 123 | $92,295.28 | $527.41 | $0.00 | $521.85 | $93,344.54 |
| 124 | $93,344.54 | $527.41 | $0.00 | $527.78 | $94,399.73 |
| 125 | $94,399.73 | $527.41 | $0.00 | $533.75 | $95,460.89 |
| 126 | $95,460.89 | $527.41 | $0.00 | $539.75 | $96,528.05 |
| 127 | $96,528.05 | $527.41 | $0.00 | $545.78 | $97,601.24 |
| 128 | $97,601.24 | $527.41 | $0.00 | $551.85 | $98,680.50 |
| 129 | $98,680.50 | $527.41 | $0.00 | $557.95 | $99,765.86 |
| 130 | $99,765.86 | $527.41 | $0.00 | $564.09 | $100,857.36 |
| 131 | $100,857.36 | $527.41 | $0.00 | $570.26 | $101,955.03 |
| 132 | $101,955.03 | $527.41 | $0.00 | $576.47 | $103,058.91 |
| 133 | $103,058.91 | $527.41 | $0.00 | $582.71 | $104,169.03 |
| 134 | $104,169.03 | $527.41 | $0.00 | $588.99 | $105,285.43 |
| 135 | $105,285.43 | $527.41 | $0.00 | $595.30 | $106,408.14 |
| 136 | $106,408.14 | $527.41 | $0.00 | $601.65 | $107,537.20 |
| 137 | $107,537.20 | $527.41 | $0.00 | $608.03 | $108,672.64 |
| 138 | $108,672.64 | $527.41 | $0.00 | $614.45 | $109,814.50 |
| 139 | $109,814.50 | $527.41 | $0.00 | $620.91 | $110,962.82 |
| 140 | $110,962.82 | $527.41 | $0.00 | $627.40 | $112,117.63 |
| 141 | $112,117.63 | $527.41 | $0.00 | $633.93 | $113,278.97 |
| 142 | $113,278.97 | $527.41 | $0.00 | $640.50 | $114,446.88 |
| 143 | $114,446.88 | $527.41 | $0.00 | $647.10 | $115,621.39 |
| 144 | $115,621.39 | $527.41 | $0.00 | $653.74 | $116,802.54 |
| 145 | $116,802.54 | $527.41 | $0.00 | $660.42 | $117,990.37 |
| 146 | $117,990.37 | $527.41 | $0.00 | $667.13 | $119,184.91 |
| 147 | $119,184.91 | $527.41 | $0.00 | $673.89 | $120,386.21 |
| 148 | $120,386.21 | $527.41 | $0.00 | $680.68 | $121,594.30 |
| 149 | $121,594.30 | $527.41 | $0.00 | $687.51 | $122,809.22 |
| 150 | $122,809.22 | $527.41 | $0.00 | $694.38 | $124,031.01 |
| 151 | $124,031.01 | $527.41 | $0.00 | $701.29 | $125,259.71 |
| 152 | $125,259.71 | $527.41 | $0.00 | $708.24 | $126,495.36 |
| 153 | $126,495.36 | $527.41 | $0.00 | $715.22 | $127,737.99 |
| 154 | $127,737.99 | $527.41 | $0.00 | $722.25 | $128,987.65 |
| 155 | $128,987.65 | $527.41 | $0.00 | $729.31 | $130,244.37 |
| 156 | $130,244.37 | $527.41 | $0.00 | $736.42 | $131,508.20 |
| 157 | $131,508.20 | $527.41 | $0.00 | $743.57 | $132,779.18 |
| 158 | $132,779.18 | $527.41 | $0.00 | $750.75 | $134,057.34 |
| 159 | $134,057.34 | $527.41 | $0.00 | $757.98 | $135,342.73 |
| 160 | $135,342.73 | $527.41 | $0.00 | $765.25 | $136,635.39 |
| 161 | $136,635.39 | $527.41 | $0.00 | $772.56 | $137,935.36 |
| 162 | $137,935.36 | $527.41 | $0.00 | $779.91 | $139,242.68 |
| 163 | $139,242.68 | $527.41 | $0.00 | $787.30 | $140,557.39 |
| 164 | $140,557.39 | $527.41 | $0.00 | $794.73 | $141,879.53 |
| 165 | $141,879.53 | $527.41 | $0.00 | $802.21 | $143,209.15 |
| 166 | $143,209.15 | $527.41 | $0.00 | $809.73 | $144,546.29 |
| 167 | $144,546.29 | $527.41 | $0.00 | $817.29 | $145,890.99 |
| 168 | $145,890.99 | $527.41 | $0.00 | $824.89 | $147,243.29 |
| 169 | $147,243.29 | $527.41 | $0.00 | $832.53 | $148,603.23 |
| 170 | $148,603.23 | $527.41 | $0.00 | $840.22 | $149,970.86 |
| 171 | $149,970.86 | $527.41 | $0.00 | $847.96 | $151,346.23 |
| 172 | $151,346.23 | $527.41 | $0.00 | $855.73 | $152,729.37 |
| 173 | $152,729.37 | $527.41 | $0.00 | $863.55 | $154,120.33 |
| 174 | $154,120.33 | $527.41 | $0.00 | $871.42 | $155,519.16 |
| 175 | $155,519.16 | $527.41 | $0.00 | $879.33 | $156,925.90 |
| 176 | $156,925.90 | $527.41 | $0.00 | $887.28 | $158,340.59 |
| 177 | $158,340.59 | $527.41 | $0.00 | $895.28 | $159,763.28 |
| 178 | $159,763.28 | $527.41 | $0.00 | $903.32 | $161,194.01 |
| 179 | $161,194.01 | $527.41 | $0.00 | $911.41 | $162,632.83 |
| 180 | $162,632.83 | $527.41 | $0.00 | $919.55 | $164,079.79 |
| 181 | $164,079.79 | $527.41 | $0.00 | $927.73 | $165,534.93 |
| 182 | $165,534.93 | $527.41 | $0.00 | $935.96 | $166,998.30 |
| 183 | $166,998.30 | $527.41 | $0.00 | $944.23 | $168,469.94 |
| 184 | $168,469.94 | $527.41 | $0.00 | $952.55 | $169,949.90 |
| 185 | $169,949.90 | $527.41 | $0.00 | $960.92 | $171,438.23 |
| 186 | $171,438.23 | $527.41 | $0.00 | $969.34 | $172,934.98 |
| 187 | $172,934.98 | $527.41 | $0.00 | $977.80 | $174,440.19 |
| 188 | $174,440.19 | $527.41 | $0.00 | $986.31 | $175,953.91 |
| 189 | $175,953.91 | $527.41 | $0.00 | $994.87 | $177,476.19 |
| 190 | $177,476.19 | $527.41 | $0.00 | $1,003.48 | $179,007.08 |
| 191 | $179,007.08 | $527.41 | $0.00 | $1,012.13 | $180,546.62 |
| 192 | $180,546.62 | $527.41 | $0.00 | $1,020.84 | $182,094.87 |
| 193 | $182,094.87 | $527.41 | $0.00 | $1,029.59 | $183,651.87 |
| 194 | $183,651.87 | $527.41 | $0.00 | $1,038.39 | $185,217.67 |
| 195 | $185,217.67 | $527.41 | $0.00 | $1,047.25 | $186,792.33 |
| 196 | $186,792.33 | $527.41 | $0.00 | $1,056.15 | $188,375.89 |
| 197 | $188,375.89 | $527.41 | $0.00 | $1,065.10 | $189,968.40 |
| 198 | $189,968.40 | $527.41 | $0.00 | $1,074.11 | $191,569.92 |
| 199 | $191,569.92 | $527.41 | $0.00 | $1,083.16 | $193,180.49 |
| 200 | $193,180.49 | $527.41 | $0.00 | $1,092.27 | $194,800.17 |
| 201 | $194,800.17 | $527.41 | $0.00 | $1,101.43 | $196,429.01 |
| 202 | $196,429.01 | $527.41 | $0.00 | $1,110.64 | $198,067.06 |
| 203 | $198,067.06 | $527.41 | $0.00 | $1,119.90 | $199,714.37 |
| 204 | $199,714.37 | $527.41 | $0.00 | $1,129.21 | $201,370.99 |
| 205 | $201,370.99 | $527.41 | $0.00 | $1,138.58 | $203,036.98 |
| 206 | $203,036.98 | $527.41 | $0.00 | $1,148.00 | $204,712.39 |
| 207 | $204,712.39 | $527.41 | $0.00 | $1,157.47 | $206,397.27 |
| 208 | $206,397.27 | $527.41 | $0.00 | $1,167.00 | $208,091.68 |
| 209 | $208,091.68 | $527.41 | $0.00 | $1,176.58 | $209,795.67 |
| 210 | $209,795.67 | $527.41 | $0.00 | $1,186.22 | $211,509.30 |
| 211 | $211,509.30 | $527.41 | $0.00 | $1,195.90 | $213,232.61 |
| 212 | $213,232.61 | $527.41 | $0.00 | $1,205.65 | $214,965.67 |
| 213 | $214,965.67 | $527.41 | $0.00 | $1,215.45 | $216,708.53 |
| 214 | $216,708.53 | $527.41 | $0.00 | $1,225.30 | $218,461.24 |
| 215 | $218,461.24 | $527.41 | $0.00 | $1,235.21 | $220,223.86 |
| 216 | $220,223.86 | $527.41 | $0.00 | $1,245.18 | $221,996.45 |
| 217 | $221,996.45 | $527.41 | $61,833.27 | $1,255.20 | $161,945.79 |
| 218 | $161,945.79 | $527.41 | $0.00 | $915.67 | $163,388.87 |
| 219 | $163,388.87 | $527.41 | $0.00 | $923.82 | $164,840.10 |
| 220 | $164,840.10 | $527.41 | $0.00 | $932.03 | $166,299.54 |
| 221 | $166,299.54 | $527.41 | $0.00 | $940.28 | $167,767.23 |
| 222 | $167,767.23 | $527.41 | $0.00 | $948.58 | $169,243.22 |
| 223 | $169,243.22 | $527.41 | $0.00 | $956.93 | $170,727.56 |
| 224 | $170,727.56 | $527.41 | $0.00 | $965.32 | $172,220.29 |
| 225 | $172,220.29 | $527.41 | $0.00 | $973.76 | $173,721.46 |
| 226 | $173,721.46 | $527.41 | $0.00 | $982.25 | $175,231.12 |
| 227 | $175,231.12 | $527.41 | $0.00 | $990.78 | $176,749.31 |
| 228 | $176,749.31 | $527.41 | $0.00 | $999.37 | $178,276.09 |
| 229 | $178,276.09 | $527.41 | $64,924.93 | $1,008.00 | $114,886.57 |
| 230 | $114,886.57 | $527.41 | $0.00 | $649.59 | $116,063.57 |
| 231 | $116,063.57 | $527.41 | $0.00 | $656.24 | $117,247.22 |
| 232 | $117,247.22 | $527.41 | $0.00 | $662.93 | $118,437.56 |
| 233 | $118,437.56 | $527.41 | $0.00 | $669.66 | $119,634.63 |
| 234 | $119,634.63 | $527.41 | $0.00 | $676.43 | $120,838.47 |
| 235 | $120,838.47 | $527.41 | $0.00 | $683.24 | $122,049.12 |
| 236 | $122,049.12 | $527.41 | $0.00 | $690.08 | $123,266.61 |
| 237 | $123,266.61 | $527.41 | $0.00 | $696.97 | $124,490.99 |
| 238 | $124,490.99 | $527.41 | $0.00 | $703.89 | $125,722.29 |
| 239 | $125,722.29 | $527.41 | $0.00 | $710.85 | $126,960.55 |
| 240 | $126,960.55 | $527.41 | $0.00 | $717.85 | $128,205.81 |
| 241 | $128,205.81 | $527.41 | $68,171.18 | $724.89 | $61,286.93 |
| 242 | $61,286.93 | $527.41 | $0.00 | $346.53 | $62,160.87 |
| 243 | $62,160.87 | $527.41 | $0.00 | $351.47 | $63,039.75 |
| 244 | $63,039.75 | $527.41 | $0.00 | $356.44 | $63,923.60 |
| 245 | $63,923.60 | $527.41 | $0.00 | $361.43 | $64,812.44 |
| 246 | $64,812.44 | $527.41 | $0.00 | $366.46 | $65,706.31 |
| 247 | $65,706.31 | $527.41 | $0.00 | $371.51 | $66,605.23 |
| 248 | $66,605.23 | $527.41 | $0.00 | $376.60 | $67,509.24 |
| 249 | $67,509.24 | $527.41 | $0.00 | $381.71 | $68,418.36 |
| 250 | $68,418.36 | $527.41 | $0.00 | $386.85 | $69,332.62 |
| 251 | $69,332.62 | $527.41 | $0.00 | $392.02 | $70,252.05 |
| 252 | $70,252.05 | $527.41 | $0.00 | $397.22 | $71,176.68 |
| 253 | $71,176.68 | $0.00 | $71,579.74 | $402.44 | ($0.62) |