| Estimated Annual Cost in 2042 | $94,977 |
| Monthly savings required | $751 |
How much will it cost to send your child to Bowie State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $379,909.79 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $750.63 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 | $25,316.00 |
| 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 Bowie State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $750.63 | $0.00 | $0.00 | $750.63 |
| 2 | $750.63 | $750.63 | $0.00 | $4.24 | $1,505.50 |
| 3 | $1,505.50 | $750.63 | $0.00 | $8.51 | $2,264.64 |
| 4 | $2,264.64 | $750.63 | $0.00 | $12.80 | $3,028.07 |
| 5 | $3,028.07 | $750.63 | $0.00 | $17.12 | $3,795.82 |
| 6 | $3,795.82 | $750.63 | $0.00 | $21.46 | $4,567.91 |
| 7 | $4,567.91 | $750.63 | $0.00 | $25.83 | $5,344.37 |
| 8 | $5,344.37 | $750.63 | $0.00 | $30.22 | $6,125.22 |
| 9 | $6,125.22 | $750.63 | $0.00 | $34.63 | $6,910.48 |
| 10 | $6,910.48 | $750.63 | $0.00 | $39.07 | $7,700.18 |
| 11 | $7,700.18 | $750.63 | $0.00 | $43.54 | $8,494.35 |
| 12 | $8,494.35 | $750.63 | $0.00 | $48.03 | $9,293.01 |
| 13 | $9,293.01 | $750.63 | $0.00 | $52.54 | $10,096.18 |
| 14 | $10,096.18 | $750.63 | $0.00 | $57.09 | $10,903.90 |
| 15 | $10,903.90 | $750.63 | $0.00 | $61.65 | $11,716.18 |
| 16 | $11,716.18 | $750.63 | $0.00 | $66.24 | $12,533.05 |
| 17 | $12,533.05 | $750.63 | $0.00 | $70.86 | $13,354.54 |
| 18 | $13,354.54 | $750.63 | $0.00 | $75.51 | $14,180.68 |
| 19 | $14,180.68 | $750.63 | $0.00 | $80.18 | $15,011.49 |
| 20 | $15,011.49 | $750.63 | $0.00 | $84.88 | $15,847.00 |
| 21 | $15,847.00 | $750.63 | $0.00 | $89.60 | $16,687.23 |
| 22 | $16,687.23 | $750.63 | $0.00 | $94.35 | $17,532.21 |
| 23 | $17,532.21 | $750.63 | $0.00 | $99.13 | $18,381.97 |
| 24 | $18,381.97 | $750.63 | $0.00 | $103.93 | $19,236.53 |
| 25 | $19,236.53 | $750.63 | $0.00 | $108.77 | $20,095.93 |
| 26 | $20,095.93 | $750.63 | $0.00 | $113.63 | $20,960.19 |
| 27 | $20,960.19 | $750.63 | $0.00 | $118.51 | $21,829.33 |
| 28 | $21,829.33 | $750.63 | $0.00 | $123.43 | $22,703.39 |
| 29 | $22,703.39 | $750.63 | $0.00 | $128.37 | $23,582.39 |
| 30 | $23,582.39 | $750.63 | $0.00 | $133.34 | $24,466.36 |
| 31 | $24,466.36 | $750.63 | $0.00 | $138.34 | $25,355.33 |
| 32 | $25,355.33 | $750.63 | $0.00 | $143.36 | $26,249.32 |
| 33 | $26,249.32 | $750.63 | $0.00 | $148.42 | $27,148.37 |
| 34 | $27,148.37 | $750.63 | $0.00 | $153.50 | $28,052.50 |
| 35 | $28,052.50 | $750.63 | $0.00 | $158.61 | $28,961.74 |
| 36 | $28,961.74 | $750.63 | $0.00 | $163.75 | $29,876.12 |
| 37 | $29,876.12 | $750.63 | $0.00 | $168.92 | $30,795.67 |
| 38 | $30,795.67 | $750.63 | $0.00 | $174.12 | $31,720.42 |
| 39 | $31,720.42 | $750.63 | $0.00 | $179.35 | $32,650.40 |
| 40 | $32,650.40 | $750.63 | $0.00 | $184.61 | $33,585.64 |
| 41 | $33,585.64 | $750.63 | $0.00 | $189.90 | $34,526.17 |
| 42 | $34,526.17 | $750.63 | $0.00 | $195.22 | $35,472.02 |
| 43 | $35,472.02 | $750.63 | $0.00 | $200.56 | $36,423.21 |
| 44 | $36,423.21 | $750.63 | $0.00 | $205.94 | $37,379.78 |
| 45 | $37,379.78 | $750.63 | $0.00 | $211.35 | $38,341.76 |
| 46 | $38,341.76 | $750.63 | $0.00 | $216.79 | $39,309.18 |
| 47 | $39,309.18 | $750.63 | $0.00 | $222.26 | $40,282.07 |
| 48 | $40,282.07 | $750.63 | $0.00 | $227.76 | $41,260.46 |
| 49 | $41,260.46 | $750.63 | $0.00 | $233.29 | $42,244.38 |
| 50 | $42,244.38 | $750.63 | $0.00 | $238.86 | $43,233.87 |
| 51 | $43,233.87 | $750.63 | $0.00 | $244.45 | $44,228.95 |
| 52 | $44,228.95 | $750.63 | $0.00 | $250.08 | $45,229.66 |
| 53 | $45,229.66 | $750.63 | $0.00 | $255.74 | $46,236.03 |
| 54 | $46,236.03 | $750.63 | $0.00 | $261.43 | $47,248.09 |
| 55 | $47,248.09 | $750.63 | $0.00 | $267.15 | $48,265.87 |
| 56 | $48,265.87 | $750.63 | $0.00 | $272.90 | $49,289.40 |
| 57 | $49,289.40 | $750.63 | $0.00 | $278.69 | $50,318.72 |
| 58 | $50,318.72 | $750.63 | $0.00 | $284.51 | $51,353.86 |
| 59 | $51,353.86 | $750.63 | $0.00 | $290.36 | $52,394.85 |
| 60 | $52,394.85 | $750.63 | $0.00 | $296.25 | $53,441.73 |
| 61 | $53,441.73 | $750.63 | $0.00 | $302.17 | $54,494.53 |
| 62 | $54,494.53 | $750.63 | $0.00 | $308.12 | $55,553.28 |
| 63 | $55,553.28 | $750.63 | $0.00 | $314.11 | $56,618.02 |
| 64 | $56,618.02 | $750.63 | $0.00 | $320.13 | $57,688.78 |
| 65 | $57,688.78 | $750.63 | $0.00 | $326.18 | $58,765.59 |
| 66 | $58,765.59 | $750.63 | $0.00 | $332.27 | $59,848.49 |
| 67 | $59,848.49 | $750.63 | $0.00 | $338.39 | $60,937.51 |
| 68 | $60,937.51 | $750.63 | $0.00 | $344.55 | $62,032.69 |
| 69 | $62,032.69 | $750.63 | $0.00 | $350.74 | $63,134.06 |
| 70 | $63,134.06 | $750.63 | $0.00 | $356.97 | $64,241.66 |
| 71 | $64,241.66 | $750.63 | $0.00 | $363.23 | $65,355.52 |
| 72 | $65,355.52 | $750.63 | $0.00 | $369.53 | $66,475.68 |
| 73 | $66,475.68 | $750.63 | $0.00 | $375.86 | $67,602.17 |
| 74 | $67,602.17 | $750.63 | $0.00 | $382.23 | $68,735.03 |
| 75 | $68,735.03 | $750.63 | $0.00 | $388.64 | $69,874.30 |
| 76 | $69,874.30 | $750.63 | $0.00 | $395.08 | $71,020.01 |
| 77 | $71,020.01 | $750.63 | $0.00 | $401.56 | $72,172.20 |
| 78 | $72,172.20 | $750.63 | $0.00 | $408.07 | $73,330.90 |
| 79 | $73,330.90 | $750.63 | $0.00 | $414.62 | $74,496.15 |
| 80 | $74,496.15 | $750.63 | $0.00 | $421.21 | $75,667.99 |
| 81 | $75,667.99 | $750.63 | $0.00 | $427.84 | $76,846.46 |
| 82 | $76,846.46 | $750.63 | $0.00 | $434.50 | $78,031.59 |
| 83 | $78,031.59 | $750.63 | $0.00 | $441.20 | $79,223.42 |
| 84 | $79,223.42 | $750.63 | $0.00 | $447.94 | $80,421.99 |
| 85 | $80,421.99 | $750.63 | $0.00 | $454.72 | $81,627.34 |
| 86 | $81,627.34 | $750.63 | $0.00 | $461.53 | $82,839.50 |
| 87 | $82,839.50 | $750.63 | $0.00 | $468.39 | $84,058.52 |
| 88 | $84,058.52 | $750.63 | $0.00 | $475.28 | $85,284.43 |
| 89 | $85,284.43 | $750.63 | $0.00 | $482.21 | $86,517.27 |
| 90 | $86,517.27 | $750.63 | $0.00 | $489.18 | $87,757.08 |
| 91 | $87,757.08 | $750.63 | $0.00 | $496.19 | $89,003.90 |
| 92 | $89,003.90 | $750.63 | $0.00 | $503.24 | $90,257.77 |
| 93 | $90,257.77 | $750.63 | $0.00 | $510.33 | $91,518.73 |
| 94 | $91,518.73 | $750.63 | $0.00 | $517.46 | $92,786.82 |
| 95 | $92,786.82 | $750.63 | $0.00 | $524.63 | $94,062.08 |
| 96 | $94,062.08 | $750.63 | $0.00 | $531.84 | $95,344.55 |
| 97 | $95,344.55 | $750.63 | $0.00 | $539.09 | $96,634.27 |
| 98 | $96,634.27 | $750.63 | $0.00 | $546.38 | $97,931.28 |
| 99 | $97,931.28 | $750.63 | $0.00 | $553.72 | $99,235.63 |
| 100 | $99,235.63 | $750.63 | $0.00 | $561.09 | $100,547.35 |
| 101 | $100,547.35 | $750.63 | $0.00 | $568.51 | $101,866.49 |
| 102 | $101,866.49 | $750.63 | $0.00 | $575.97 | $103,193.09 |
| 103 | $103,193.09 | $750.63 | $0.00 | $583.47 | $104,527.19 |
| 104 | $104,527.19 | $750.63 | $0.00 | $591.01 | $105,868.83 |
| 105 | $105,868.83 | $750.63 | $0.00 | $598.60 | $107,218.06 |
| 106 | $107,218.06 | $750.63 | $0.00 | $606.23 | $108,574.92 |
| 107 | $108,574.92 | $750.63 | $0.00 | $613.90 | $109,939.45 |
| 108 | $109,939.45 | $750.63 | $0.00 | $621.61 | $111,311.69 |
| 109 | $111,311.69 | $750.63 | $0.00 | $629.37 | $112,691.69 |
| 110 | $112,691.69 | $750.63 | $0.00 | $637.18 | $114,079.50 |
| 111 | $114,079.50 | $750.63 | $0.00 | $645.02 | $115,475.15 |
| 112 | $115,475.15 | $750.63 | $0.00 | $652.91 | $116,878.69 |
| 113 | $116,878.69 | $750.63 | $0.00 | $660.85 | $118,290.17 |
| 114 | $118,290.17 | $750.63 | $0.00 | $668.83 | $119,709.63 |
| 115 | $119,709.63 | $750.63 | $0.00 | $676.86 | $121,137.12 |
| 116 | $121,137.12 | $750.63 | $0.00 | $684.93 | $122,572.68 |
| 117 | $122,572.68 | $750.63 | $0.00 | $693.04 | $124,016.35 |
| 118 | $124,016.35 | $750.63 | $0.00 | $701.21 | $125,468.19 |
| 119 | $125,468.19 | $750.63 | $0.00 | $709.42 | $126,928.24 |
| 120 | $126,928.24 | $750.63 | $0.00 | $717.67 | $128,396.54 |
| 121 | $128,396.54 | $750.63 | $0.00 | $725.97 | $129,873.14 |
| 122 | $129,873.14 | $750.63 | $0.00 | $734.32 | $131,358.09 |
| 123 | $131,358.09 | $750.63 | $0.00 | $742.72 | $132,851.44 |
| 124 | $132,851.44 | $750.63 | $0.00 | $751.16 | $134,353.23 |
| 125 | $134,353.23 | $750.63 | $0.00 | $759.65 | $135,863.51 |
| 126 | $135,863.51 | $750.63 | $0.00 | $768.19 | $137,382.33 |
| 127 | $137,382.33 | $750.63 | $0.00 | $776.78 | $138,909.74 |
| 128 | $138,909.74 | $750.63 | $0.00 | $785.42 | $140,445.79 |
| 129 | $140,445.79 | $750.63 | $0.00 | $794.10 | $141,990.52 |
| 130 | $141,990.52 | $750.63 | $0.00 | $802.84 | $143,543.99 |
| 131 | $143,543.99 | $750.63 | $0.00 | $811.62 | $145,106.24 |
| 132 | $145,106.24 | $750.63 | $0.00 | $820.45 | $146,677.32 |
| 133 | $146,677.32 | $750.63 | $0.00 | $829.33 | $148,257.28 |
| 134 | $148,257.28 | $750.63 | $0.00 | $838.27 | $149,846.18 |
| 135 | $149,846.18 | $750.63 | $0.00 | $847.25 | $151,444.06 |
| 136 | $151,444.06 | $750.63 | $0.00 | $856.29 | $153,050.98 |
| 137 | $153,050.98 | $750.63 | $0.00 | $865.37 | $154,666.98 |
| 138 | $154,666.98 | $750.63 | $0.00 | $874.51 | $156,292.12 |
| 139 | $156,292.12 | $750.63 | $0.00 | $883.70 | $157,926.45 |
| 140 | $157,926.45 | $750.63 | $0.00 | $892.94 | $159,570.02 |
| 141 | $159,570.02 | $750.63 | $0.00 | $902.23 | $161,222.88 |
| 142 | $161,222.88 | $750.63 | $0.00 | $911.58 | $162,885.09 |
| 143 | $162,885.09 | $750.63 | $0.00 | $920.98 | $164,556.70 |
| 144 | $164,556.70 | $750.63 | $0.00 | $930.43 | $166,237.76 |
| 145 | $166,237.76 | $750.63 | $0.00 | $939.93 | $167,928.32 |
| 146 | $167,928.32 | $750.63 | $0.00 | $949.49 | $169,628.44 |
| 147 | $169,628.44 | $750.63 | $0.00 | $959.10 | $171,338.17 |
| 148 | $171,338.17 | $750.63 | $0.00 | $968.77 | $173,057.57 |
| 149 | $173,057.57 | $750.63 | $0.00 | $978.49 | $174,786.69 |
| 150 | $174,786.69 | $750.63 | $0.00 | $988.27 | $176,525.59 |
| 151 | $176,525.59 | $750.63 | $0.00 | $998.10 | $178,274.32 |
| 152 | $178,274.32 | $750.63 | $0.00 | $1,007.99 | $180,032.94 |
| 153 | $180,032.94 | $750.63 | $0.00 | $1,017.93 | $181,801.50 |
| 154 | $181,801.50 | $750.63 | $0.00 | $1,027.93 | $183,580.06 |
| 155 | $183,580.06 | $750.63 | $0.00 | $1,037.99 | $185,368.68 |
| 156 | $185,368.68 | $750.63 | $0.00 | $1,048.10 | $187,167.41 |
| 157 | $187,167.41 | $750.63 | $0.00 | $1,058.27 | $188,976.31 |
| 158 | $188,976.31 | $750.63 | $0.00 | $1,068.50 | $190,795.44 |
| 159 | $190,795.44 | $750.63 | $0.00 | $1,078.79 | $192,624.86 |
| 160 | $192,624.86 | $750.63 | $0.00 | $1,089.13 | $194,464.62 |
| 161 | $194,464.62 | $750.63 | $0.00 | $1,099.53 | $196,314.78 |
| 162 | $196,314.78 | $750.63 | $0.00 | $1,109.99 | $198,175.40 |
| 163 | $198,175.40 | $750.63 | $0.00 | $1,120.51 | $200,046.54 |
| 164 | $200,046.54 | $750.63 | $0.00 | $1,131.09 | $201,928.26 |
| 165 | $201,928.26 | $750.63 | $0.00 | $1,141.73 | $203,820.62 |
| 166 | $203,820.62 | $750.63 | $0.00 | $1,152.43 | $205,723.68 |
| 167 | $205,723.68 | $750.63 | $0.00 | $1,163.19 | $207,637.50 |
| 168 | $207,637.50 | $750.63 | $0.00 | $1,174.01 | $209,562.14 |
| 169 | $209,562.14 | $750.63 | $0.00 | $1,184.89 | $211,497.66 |
| 170 | $211,497.66 | $750.63 | $0.00 | $1,195.84 | $213,444.13 |
| 171 | $213,444.13 | $750.63 | $0.00 | $1,206.84 | $215,401.60 |
| 172 | $215,401.60 | $750.63 | $0.00 | $1,217.91 | $217,370.14 |
| 173 | $217,370.14 | $750.63 | $0.00 | $1,229.04 | $219,349.81 |
| 174 | $219,349.81 | $750.63 | $0.00 | $1,240.24 | $221,340.68 |
| 175 | $221,340.68 | $750.63 | $0.00 | $1,251.49 | $223,342.80 |
| 176 | $223,342.80 | $750.63 | $0.00 | $1,262.81 | $225,356.24 |
| 177 | $225,356.24 | $750.63 | $0.00 | $1,274.20 | $227,381.07 |
| 178 | $227,381.07 | $750.63 | $0.00 | $1,285.65 | $229,417.35 |
| 179 | $229,417.35 | $750.63 | $0.00 | $1,297.16 | $231,465.14 |
| 180 | $231,465.14 | $750.63 | $0.00 | $1,308.74 | $233,524.51 |
| 181 | $233,524.51 | $750.63 | $0.00 | $1,320.38 | $235,595.52 |
| 182 | $235,595.52 | $750.63 | $0.00 | $1,332.09 | $237,678.24 |
| 183 | $237,678.24 | $750.63 | $0.00 | $1,343.87 | $239,772.74 |
| 184 | $239,772.74 | $750.63 | $0.00 | $1,355.71 | $241,879.08 |
| 185 | $241,879.08 | $750.63 | $0.00 | $1,367.62 | $243,997.33 |
| 186 | $243,997.33 | $750.63 | $0.00 | $1,379.60 | $246,127.56 |
| 187 | $246,127.56 | $750.63 | $0.00 | $1,391.64 | $248,269.83 |
| 188 | $248,269.83 | $750.63 | $0.00 | $1,403.75 | $250,424.21 |
| 189 | $250,424.21 | $750.63 | $0.00 | $1,415.93 | $252,590.77 |
| 190 | $252,590.77 | $750.63 | $0.00 | $1,428.18 | $254,769.58 |
| 191 | $254,769.58 | $750.63 | $0.00 | $1,440.50 | $256,960.71 |
| 192 | $256,960.71 | $750.63 | $0.00 | $1,452.89 | $259,164.23 |
| 193 | $259,164.23 | $750.63 | $0.00 | $1,465.35 | $261,380.21 |
| 194 | $261,380.21 | $750.63 | $0.00 | $1,477.88 | $263,608.72 |
| 195 | $263,608.72 | $750.63 | $0.00 | $1,490.48 | $265,849.83 |
| 196 | $265,849.83 | $750.63 | $0.00 | $1,503.15 | $268,103.61 |
| 197 | $268,103.61 | $750.63 | $0.00 | $1,515.90 | $270,370.14 |
| 198 | $270,370.14 | $750.63 | $0.00 | $1,528.71 | $272,649.48 |
| 199 | $272,649.48 | $750.63 | $0.00 | $1,541.60 | $274,941.71 |
| 200 | $274,941.71 | $750.63 | $0.00 | $1,554.56 | $277,246.90 |
| 201 | $277,246.90 | $750.63 | $0.00 | $1,567.59 | $279,565.12 |
| 202 | $279,565.12 | $750.63 | $0.00 | $1,580.70 | $281,896.45 |
| 203 | $281,896.45 | $750.63 | $0.00 | $1,593.88 | $284,240.96 |
| 204 | $284,240.96 | $750.63 | $0.00 | $1,607.14 | $286,598.73 |
| 205 | $286,598.73 | $750.63 | $0.00 | $1,620.47 | $288,969.83 |
| 206 | $288,969.83 | $750.63 | $0.00 | $1,633.88 | $291,354.34 |
| 207 | $291,354.34 | $750.63 | $0.00 | $1,647.36 | $293,752.33 |
| 208 | $293,752.33 | $750.63 | $0.00 | $1,660.92 | $296,163.88 |
| 209 | $296,163.88 | $750.63 | $0.00 | $1,674.55 | $298,589.06 |
| 210 | $298,589.06 | $750.63 | $0.00 | $1,688.27 | $301,027.96 |
| 211 | $301,027.96 | $750.63 | $0.00 | $1,702.06 | $303,480.65 |
| 212 | $303,480.65 | $750.63 | $0.00 | $1,715.92 | $305,947.20 |
| 213 | $305,947.20 | $750.63 | $0.00 | $1,729.87 | $308,427.70 |
| 214 | $308,427.70 | $750.63 | $0.00 | $1,743.90 | $310,922.23 |
| 215 | $310,922.23 | $750.63 | $0.00 | $1,758.00 | $313,430.86 |
| 216 | $313,430.86 | $750.63 | $0.00 | $1,772.18 | $315,953.67 |
| 217 | $315,953.67 | $750.63 | $85,566.37 | $1,786.45 | $232,924.38 |
| 218 | $232,924.38 | $750.63 | $0.00 | $1,316.99 | $234,992.00 |
| 219 | $234,992.00 | $750.63 | $0.00 | $1,328.68 | $237,071.31 |
| 220 | $237,071.31 | $750.63 | $0.00 | $1,340.44 | $239,162.38 |
| 221 | $239,162.38 | $750.63 | $0.00 | $1,352.26 | $241,265.27 |
| 222 | $241,265.27 | $750.63 | $0.00 | $1,364.15 | $243,380.05 |
| 223 | $243,380.05 | $750.63 | $0.00 | $1,376.11 | $245,506.79 |
| 224 | $245,506.79 | $750.63 | $0.00 | $1,388.13 | $247,645.55 |
| 225 | $247,645.55 | $750.63 | $0.00 | $1,400.22 | $249,796.40 |
| 226 | $249,796.40 | $750.63 | $0.00 | $1,412.39 | $251,959.42 |
| 227 | $251,959.42 | $750.63 | $0.00 | $1,424.62 | $254,134.67 |
| 228 | $254,134.67 | $750.63 | $0.00 | $1,436.91 | $256,322.21 |
| 229 | $256,322.21 | $750.63 | $91,556.01 | $1,449.28 | $166,966.11 |
| 230 | $166,966.11 | $750.63 | $0.00 | $944.05 | $168,660.79 |
| 231 | $168,660.79 | $750.63 | $0.00 | $953.63 | $170,365.05 |
| 232 | $170,365.05 | $750.63 | $0.00 | $963.27 | $172,078.95 |
| 233 | $172,078.95 | $750.63 | $0.00 | $972.96 | $173,802.54 |
| 234 | $173,802.54 | $750.63 | $0.00 | $982.70 | $175,535.87 |
| 235 | $175,535.87 | $750.63 | $0.00 | $992.51 | $177,279.01 |
| 236 | $177,279.01 | $750.63 | $0.00 | $1,002.36 | $179,032.00 |
| 237 | $179,032.00 | $750.63 | $0.00 | $1,012.27 | $180,794.90 |
| 238 | $180,794.90 | $750.63 | $0.00 | $1,022.24 | $182,567.77 |
| 239 | $182,567.77 | $750.63 | $0.00 | $1,032.26 | $184,350.66 |
| 240 | $184,350.66 | $750.63 | $0.00 | $1,042.35 | $186,143.64 |
| 241 | $186,143.64 | $750.63 | $97,964.93 | $1,052.48 | $89,981.82 |
| 242 | $89,981.82 | $750.63 | $0.00 | $508.77 | $91,241.22 |
| 243 | $91,241.22 | $750.63 | $0.00 | $515.89 | $92,507.74 |
| 244 | $92,507.74 | $750.63 | $0.00 | $523.05 | $93,781.42 |
| 245 | $93,781.42 | $750.63 | $0.00 | $530.25 | $95,062.30 |
| 246 | $95,062.30 | $750.63 | $0.00 | $537.50 | $96,350.43 |
| 247 | $96,350.43 | $750.63 | $0.00 | $544.78 | $97,645.84 |
| 248 | $97,645.84 | $750.63 | $0.00 | $552.10 | $98,948.57 |
| 249 | $98,948.57 | $750.63 | $0.00 | $559.47 | $100,258.67 |
| 250 | $100,258.67 | $750.63 | $0.00 | $566.88 | $101,576.18 |
| 251 | $101,576.18 | $750.63 | $0.00 | $574.33 | $102,901.14 |
| 252 | $102,901.14 | $750.63 | $0.00 | $581.82 | $104,233.59 |
| 253 | $104,233.59 | $0.00 | $104,822.48 | $589.35 | $0.46 |