| Estimated Annual Cost in 2042 | $105,497 |
| Monthly savings required | $834 |
How much will it cost to send your child to Framingham State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $421,988.59 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $833.76 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 | $28,120.00 |
| 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 Framingham State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $833.76 | $0.00 | $0.00 | $833.76 |
| 2 | $833.76 | $833.76 | $0.00 | $4.71 | $1,672.23 |
| 3 | $1,672.23 | $833.76 | $0.00 | $9.46 | $2,515.45 |
| 4 | $2,515.45 | $833.76 | $0.00 | $14.22 | $3,363.43 |
| 5 | $3,363.43 | $833.76 | $0.00 | $19.02 | $4,216.21 |
| 6 | $4,216.21 | $833.76 | $0.00 | $23.84 | $5,073.81 |
| 7 | $5,073.81 | $833.76 | $0.00 | $28.69 | $5,936.26 |
| 8 | $5,936.26 | $833.76 | $0.00 | $33.56 | $6,803.58 |
| 9 | $6,803.58 | $833.76 | $0.00 | $38.47 | $7,675.81 |
| 10 | $7,675.81 | $833.76 | $0.00 | $43.40 | $8,552.97 |
| 11 | $8,552.97 | $833.76 | $0.00 | $48.36 | $9,435.09 |
| 12 | $9,435.09 | $833.76 | $0.00 | $53.35 | $10,322.20 |
| 13 | $10,322.20 | $833.76 | $0.00 | $58.36 | $11,214.32 |
| 14 | $11,214.32 | $833.76 | $0.00 | $63.41 | $12,111.49 |
| 15 | $12,111.49 | $833.76 | $0.00 | $68.48 | $13,013.73 |
| 16 | $13,013.73 | $833.76 | $0.00 | $73.58 | $13,921.07 |
| 17 | $13,921.07 | $833.76 | $0.00 | $78.71 | $14,833.54 |
| 18 | $14,833.54 | $833.76 | $0.00 | $83.87 | $15,751.17 |
| 19 | $15,751.17 | $833.76 | $0.00 | $89.06 | $16,673.99 |
| 20 | $16,673.99 | $833.76 | $0.00 | $94.28 | $17,602.03 |
| 21 | $17,602.03 | $833.76 | $0.00 | $99.52 | $18,535.31 |
| 22 | $18,535.31 | $833.76 | $0.00 | $104.80 | $19,473.87 |
| 23 | $19,473.87 | $833.76 | $0.00 | $110.11 | $20,417.74 |
| 24 | $20,417.74 | $833.76 | $0.00 | $115.44 | $21,366.94 |
| 25 | $21,366.94 | $833.76 | $0.00 | $120.81 | $22,321.51 |
| 26 | $22,321.51 | $833.76 | $0.00 | $126.21 | $23,281.48 |
| 27 | $23,281.48 | $833.76 | $0.00 | $131.64 | $24,246.88 |
| 28 | $24,246.88 | $833.76 | $0.00 | $137.10 | $25,217.74 |
| 29 | $25,217.74 | $833.76 | $0.00 | $142.58 | $26,194.08 |
| 30 | $26,194.08 | $833.76 | $0.00 | $148.11 | $27,175.95 |
| 31 | $27,175.95 | $833.76 | $0.00 | $153.66 | $28,163.37 |
| 32 | $28,163.37 | $833.76 | $0.00 | $159.24 | $29,156.37 |
| 33 | $29,156.37 | $833.76 | $0.00 | $164.85 | $30,154.98 |
| 34 | $30,154.98 | $833.76 | $0.00 | $170.50 | $31,159.24 |
| 35 | $31,159.24 | $833.76 | $0.00 | $176.18 | $32,169.18 |
| 36 | $32,169.18 | $833.76 | $0.00 | $181.89 | $33,184.83 |
| 37 | $33,184.83 | $833.76 | $0.00 | $187.63 | $34,206.22 |
| 38 | $34,206.22 | $833.76 | $0.00 | $193.41 | $35,233.39 |
| 39 | $35,233.39 | $833.76 | $0.00 | $199.21 | $36,266.36 |
| 40 | $36,266.36 | $833.76 | $0.00 | $205.06 | $37,305.18 |
| 41 | $37,305.18 | $833.76 | $0.00 | $210.93 | $38,349.87 |
| 42 | $38,349.87 | $833.76 | $0.00 | $216.84 | $39,400.47 |
| 43 | $39,400.47 | $833.76 | $0.00 | $222.78 | $40,457.01 |
| 44 | $40,457.01 | $833.76 | $0.00 | $228.75 | $41,519.52 |
| 45 | $41,519.52 | $833.76 | $0.00 | $234.76 | $42,588.04 |
| 46 | $42,588.04 | $833.76 | $0.00 | $240.80 | $43,662.60 |
| 47 | $43,662.60 | $833.76 | $0.00 | $246.87 | $44,743.23 |
| 48 | $44,743.23 | $833.76 | $0.00 | $252.98 | $45,829.97 |
| 49 | $45,829.97 | $833.76 | $0.00 | $259.13 | $46,922.86 |
| 50 | $46,922.86 | $833.76 | $0.00 | $265.31 | $48,021.93 |
| 51 | $48,021.93 | $833.76 | $0.00 | $271.52 | $49,127.21 |
| 52 | $49,127.21 | $833.76 | $0.00 | $277.77 | $50,238.74 |
| 53 | $50,238.74 | $833.76 | $0.00 | $284.06 | $51,356.56 |
| 54 | $51,356.56 | $833.76 | $0.00 | $290.38 | $52,480.70 |
| 55 | $52,480.70 | $833.76 | $0.00 | $296.73 | $53,611.19 |
| 56 | $53,611.19 | $833.76 | $0.00 | $303.13 | $54,748.08 |
| 57 | $54,748.08 | $833.76 | $0.00 | $309.55 | $55,891.39 |
| 58 | $55,891.39 | $833.76 | $0.00 | $316.02 | $57,041.17 |
| 59 | $57,041.17 | $833.76 | $0.00 | $322.52 | $58,197.45 |
| 60 | $58,197.45 | $833.76 | $0.00 | $329.06 | $59,360.27 |
| 61 | $59,360.27 | $833.76 | $0.00 | $335.63 | $60,529.66 |
| 62 | $60,529.66 | $833.76 | $0.00 | $342.24 | $61,705.66 |
| 63 | $61,705.66 | $833.76 | $0.00 | $348.89 | $62,888.31 |
| 64 | $62,888.31 | $833.76 | $0.00 | $355.58 | $64,077.65 |
| 65 | $64,077.65 | $833.76 | $0.00 | $362.30 | $65,273.71 |
| 66 | $65,273.71 | $833.76 | $0.00 | $369.07 | $66,476.54 |
| 67 | $66,476.54 | $833.76 | $0.00 | $375.87 | $67,686.17 |
| 68 | $67,686.17 | $833.76 | $0.00 | $382.71 | $68,902.64 |
| 69 | $68,902.64 | $833.76 | $0.00 | $389.59 | $70,125.99 |
| 70 | $70,125.99 | $833.76 | $0.00 | $396.50 | $71,356.25 |
| 71 | $71,356.25 | $833.76 | $0.00 | $403.46 | $72,593.47 |
| 72 | $72,593.47 | $833.76 | $0.00 | $410.45 | $73,837.68 |
| 73 | $73,837.68 | $833.76 | $0.00 | $417.49 | $75,088.93 |
| 74 | $75,088.93 | $833.76 | $0.00 | $424.56 | $76,347.25 |
| 75 | $76,347.25 | $833.76 | $0.00 | $431.68 | $77,612.69 |
| 76 | $77,612.69 | $833.76 | $0.00 | $438.83 | $78,885.28 |
| 77 | $78,885.28 | $833.76 | $0.00 | $446.03 | $80,165.07 |
| 78 | $80,165.07 | $833.76 | $0.00 | $453.26 | $81,452.09 |
| 79 | $81,452.09 | $833.76 | $0.00 | $460.54 | $82,746.39 |
| 80 | $82,746.39 | $833.76 | $0.00 | $467.86 | $84,048.01 |
| 81 | $84,048.01 | $833.76 | $0.00 | $475.22 | $85,356.99 |
| 82 | $85,356.99 | $833.76 | $0.00 | $482.62 | $86,673.37 |
| 83 | $86,673.37 | $833.76 | $0.00 | $490.06 | $87,997.19 |
| 84 | $87,997.19 | $833.76 | $0.00 | $497.55 | $89,328.50 |
| 85 | $89,328.50 | $833.76 | $0.00 | $505.08 | $90,667.34 |
| 86 | $90,667.34 | $833.76 | $0.00 | $512.65 | $92,013.75 |
| 87 | $92,013.75 | $833.76 | $0.00 | $520.26 | $93,367.77 |
| 88 | $93,367.77 | $833.76 | $0.00 | $527.91 | $94,729.44 |
| 89 | $94,729.44 | $833.76 | $0.00 | $535.61 | $96,098.81 |
| 90 | $96,098.81 | $833.76 | $0.00 | $543.36 | $97,475.93 |
| 91 | $97,475.93 | $833.76 | $0.00 | $551.14 | $98,860.83 |
| 92 | $98,860.83 | $833.76 | $0.00 | $558.97 | $100,253.56 |
| 93 | $100,253.56 | $833.76 | $0.00 | $566.85 | $101,654.17 |
| 94 | $101,654.17 | $833.76 | $0.00 | $574.77 | $103,062.70 |
| 95 | $103,062.70 | $833.76 | $0.00 | $582.73 | $104,479.19 |
| 96 | $104,479.19 | $833.76 | $0.00 | $590.74 | $105,903.69 |
| 97 | $105,903.69 | $833.76 | $0.00 | $598.79 | $107,336.24 |
| 98 | $107,336.24 | $833.76 | $0.00 | $606.89 | $108,776.89 |
| 99 | $108,776.89 | $833.76 | $0.00 | $615.04 | $110,225.69 |
| 100 | $110,225.69 | $833.76 | $0.00 | $623.23 | $111,682.68 |
| 101 | $111,682.68 | $833.76 | $0.00 | $631.47 | $113,147.91 |
| 102 | $113,147.91 | $833.76 | $0.00 | $639.75 | $114,621.42 |
| 103 | $114,621.42 | $833.76 | $0.00 | $648.09 | $116,103.27 |
| 104 | $116,103.27 | $833.76 | $0.00 | $656.46 | $117,593.49 |
| 105 | $117,593.49 | $833.76 | $0.00 | $664.89 | $119,092.14 |
| 106 | $119,092.14 | $833.76 | $0.00 | $673.36 | $120,599.26 |
| 107 | $120,599.26 | $833.76 | $0.00 | $681.89 | $122,114.91 |
| 108 | $122,114.91 | $833.76 | $0.00 | $690.46 | $123,639.13 |
| 109 | $123,639.13 | $833.76 | $0.00 | $699.07 | $125,171.96 |
| 110 | $125,171.96 | $833.76 | $0.00 | $707.74 | $126,713.46 |
| 111 | $126,713.46 | $833.76 | $0.00 | $716.46 | $128,263.68 |
| 112 | $128,263.68 | $833.76 | $0.00 | $725.22 | $129,822.66 |
| 113 | $129,822.66 | $833.76 | $0.00 | $734.04 | $131,390.46 |
| 114 | $131,390.46 | $833.76 | $0.00 | $742.90 | $132,967.12 |
| 115 | $132,967.12 | $833.76 | $0.00 | $751.82 | $134,552.70 |
| 116 | $134,552.70 | $833.76 | $0.00 | $760.78 | $136,147.24 |
| 117 | $136,147.24 | $833.76 | $0.00 | $769.80 | $137,750.80 |
| 118 | $137,750.80 | $833.76 | $0.00 | $778.86 | $139,363.42 |
| 119 | $139,363.42 | $833.76 | $0.00 | $787.98 | $140,985.16 |
| 120 | $140,985.16 | $833.76 | $0.00 | $797.15 | $142,616.07 |
| 121 | $142,616.07 | $833.76 | $0.00 | $806.37 | $144,256.20 |
| 122 | $144,256.20 | $833.76 | $0.00 | $815.65 | $145,905.61 |
| 123 | $145,905.61 | $833.76 | $0.00 | $824.97 | $147,564.34 |
| 124 | $147,564.34 | $833.76 | $0.00 | $834.35 | $149,232.45 |
| 125 | $149,232.45 | $833.76 | $0.00 | $843.78 | $150,909.99 |
| 126 | $150,909.99 | $833.76 | $0.00 | $853.27 | $152,597.02 |
| 127 | $152,597.02 | $833.76 | $0.00 | $862.81 | $154,293.59 |
| 128 | $154,293.59 | $833.76 | $0.00 | $872.40 | $155,999.75 |
| 129 | $155,999.75 | $833.76 | $0.00 | $882.05 | $157,715.56 |
| 130 | $157,715.56 | $833.76 | $0.00 | $891.75 | $159,441.07 |
| 131 | $159,441.07 | $833.76 | $0.00 | $901.50 | $161,176.33 |
| 132 | $161,176.33 | $833.76 | $0.00 | $911.31 | $162,921.40 |
| 133 | $162,921.40 | $833.76 | $0.00 | $921.18 | $164,676.34 |
| 134 | $164,676.34 | $833.76 | $0.00 | $931.10 | $166,441.20 |
| 135 | $166,441.20 | $833.76 | $0.00 | $941.08 | $168,216.04 |
| 136 | $168,216.04 | $833.76 | $0.00 | $951.12 | $170,000.92 |
| 137 | $170,000.92 | $833.76 | $0.00 | $961.21 | $171,795.89 |
| 138 | $171,795.89 | $833.76 | $0.00 | $971.36 | $173,601.01 |
| 139 | $173,601.01 | $833.76 | $0.00 | $981.57 | $175,416.34 |
| 140 | $175,416.34 | $833.76 | $0.00 | $991.83 | $177,241.93 |
| 141 | $177,241.93 | $833.76 | $0.00 | $1,002.15 | $179,077.84 |
| 142 | $179,077.84 | $833.76 | $0.00 | $1,012.53 | $180,924.13 |
| 143 | $180,924.13 | $833.76 | $0.00 | $1,022.97 | $182,780.86 |
| 144 | $182,780.86 | $833.76 | $0.00 | $1,033.47 | $184,648.09 |
| 145 | $184,648.09 | $833.76 | $0.00 | $1,044.03 | $186,525.88 |
| 146 | $186,525.88 | $833.76 | $0.00 | $1,054.64 | $188,414.28 |
| 147 | $188,414.28 | $833.76 | $0.00 | $1,065.32 | $190,313.36 |
| 148 | $190,313.36 | $833.76 | $0.00 | $1,076.06 | $192,223.18 |
| 149 | $192,223.18 | $833.76 | $0.00 | $1,086.86 | $194,143.80 |
| 150 | $194,143.80 | $833.76 | $0.00 | $1,097.72 | $196,075.28 |
| 151 | $196,075.28 | $833.76 | $0.00 | $1,108.64 | $198,017.68 |
| 152 | $198,017.68 | $833.76 | $0.00 | $1,119.62 | $199,971.06 |
| 153 | $199,971.06 | $833.76 | $0.00 | $1,130.67 | $201,935.49 |
| 154 | $201,935.49 | $833.76 | $0.00 | $1,141.77 | $203,911.02 |
| 155 | $203,911.02 | $833.76 | $0.00 | $1,152.94 | $205,897.72 |
| 156 | $205,897.72 | $833.76 | $0.00 | $1,164.18 | $207,895.66 |
| 157 | $207,895.66 | $833.76 | $0.00 | $1,175.47 | $209,904.89 |
| 158 | $209,904.89 | $833.76 | $0.00 | $1,186.83 | $211,925.48 |
| 159 | $211,925.48 | $833.76 | $0.00 | $1,198.26 | $213,957.50 |
| 160 | $213,957.50 | $833.76 | $0.00 | $1,209.75 | $216,001.01 |
| 161 | $216,001.01 | $833.76 | $0.00 | $1,221.30 | $218,056.07 |
| 162 | $218,056.07 | $833.76 | $0.00 | $1,232.92 | $220,122.75 |
| 163 | $220,122.75 | $833.76 | $0.00 | $1,244.61 | $222,201.12 |
| 164 | $222,201.12 | $833.76 | $0.00 | $1,256.36 | $224,291.24 |
| 165 | $224,291.24 | $833.76 | $0.00 | $1,268.18 | $226,393.18 |
| 166 | $226,393.18 | $833.76 | $0.00 | $1,280.06 | $228,507.00 |
| 167 | $228,507.00 | $833.76 | $0.00 | $1,292.01 | $230,632.77 |
| 168 | $230,632.77 | $833.76 | $0.00 | $1,304.03 | $232,770.56 |
| 169 | $232,770.56 | $833.76 | $0.00 | $1,316.12 | $234,920.44 |
| 170 | $234,920.44 | $833.76 | $0.00 | $1,328.27 | $237,082.47 |
| 171 | $237,082.47 | $833.76 | $0.00 | $1,340.50 | $239,256.73 |
| 172 | $239,256.73 | $833.76 | $0.00 | $1,352.79 | $241,443.28 |
| 173 | $241,443.28 | $833.76 | $0.00 | $1,365.16 | $243,642.20 |
| 174 | $243,642.20 | $833.76 | $0.00 | $1,377.59 | $245,853.55 |
| 175 | $245,853.55 | $833.76 | $0.00 | $1,390.09 | $248,077.40 |
| 176 | $248,077.40 | $833.76 | $0.00 | $1,402.67 | $250,313.83 |
| 177 | $250,313.83 | $833.76 | $0.00 | $1,415.31 | $252,562.90 |
| 178 | $252,562.90 | $833.76 | $0.00 | $1,428.03 | $254,824.69 |
| 179 | $254,824.69 | $833.76 | $0.00 | $1,440.82 | $257,099.27 |
| 180 | $257,099.27 | $833.76 | $0.00 | $1,453.68 | $259,386.71 |
| 181 | $259,386.71 | $833.76 | $0.00 | $1,466.61 | $261,687.08 |
| 182 | $261,687.08 | $833.76 | $0.00 | $1,479.62 | $264,000.46 |
| 183 | $264,000.46 | $833.76 | $0.00 | $1,492.70 | $266,326.92 |
| 184 | $266,326.92 | $833.76 | $0.00 | $1,505.85 | $268,666.53 |
| 185 | $268,666.53 | $833.76 | $0.00 | $1,519.08 | $271,019.37 |
| 186 | $271,019.37 | $833.76 | $0.00 | $1,532.38 | $273,385.51 |
| 187 | $273,385.51 | $833.76 | $0.00 | $1,545.76 | $275,765.03 |
| 188 | $275,765.03 | $833.76 | $0.00 | $1,559.22 | $278,158.01 |
| 189 | $278,158.01 | $833.76 | $0.00 | $1,572.75 | $280,564.52 |
| 190 | $280,564.52 | $833.76 | $0.00 | $1,586.35 | $282,984.63 |
| 191 | $282,984.63 | $833.76 | $0.00 | $1,600.04 | $285,418.43 |
| 192 | $285,418.43 | $833.76 | $0.00 | $1,613.80 | $287,865.99 |
| 193 | $287,865.99 | $833.76 | $0.00 | $1,627.64 | $290,327.39 |
| 194 | $290,327.39 | $833.76 | $0.00 | $1,641.55 | $292,802.70 |
| 195 | $292,802.70 | $833.76 | $0.00 | $1,655.55 | $295,292.01 |
| 196 | $295,292.01 | $833.76 | $0.00 | $1,669.62 | $297,795.39 |
| 197 | $297,795.39 | $833.76 | $0.00 | $1,683.78 | $300,312.93 |
| 198 | $300,312.93 | $833.76 | $0.00 | $1,698.01 | $302,844.70 |
| 199 | $302,844.70 | $833.76 | $0.00 | $1,712.33 | $305,390.79 |
| 200 | $305,390.79 | $833.76 | $0.00 | $1,726.72 | $307,951.27 |
| 201 | $307,951.27 | $833.76 | $0.00 | $1,741.20 | $310,526.23 |
| 202 | $310,526.23 | $833.76 | $0.00 | $1,755.76 | $313,115.75 |
| 203 | $313,115.75 | $833.76 | $0.00 | $1,770.40 | $315,719.91 |
| 204 | $315,719.91 | $833.76 | $0.00 | $1,785.13 | $318,338.80 |
| 205 | $318,338.80 | $833.76 | $0.00 | $1,799.93 | $320,972.49 |
| 206 | $320,972.49 | $833.76 | $0.00 | $1,814.83 | $323,621.08 |
| 207 | $323,621.08 | $833.76 | $0.00 | $1,829.80 | $326,284.64 |
| 208 | $326,284.64 | $833.76 | $0.00 | $1,844.86 | $328,963.26 |
| 209 | $328,963.26 | $833.76 | $0.00 | $1,860.01 | $331,657.03 |
| 210 | $331,657.03 | $833.76 | $0.00 | $1,875.24 | $334,366.03 |
| 211 | $334,366.03 | $833.76 | $0.00 | $1,890.55 | $337,090.34 |
| 212 | $337,090.34 | $833.76 | $0.00 | $1,905.96 | $339,830.06 |
| 213 | $339,830.06 | $833.76 | $0.00 | $1,921.45 | $342,585.27 |
| 214 | $342,585.27 | $833.76 | $0.00 | $1,937.03 | $345,356.06 |
| 215 | $345,356.06 | $833.76 | $0.00 | $1,952.69 | $348,142.51 |
| 216 | $348,142.51 | $833.76 | $0.00 | $1,968.45 | $350,944.72 |
| 217 | $350,944.72 | $833.76 | $95,043.70 | $1,984.29 | $258,719.07 |
| 218 | $258,719.07 | $833.76 | $0.00 | $1,462.84 | $261,015.67 |
| 219 | $261,015.67 | $833.76 | $0.00 | $1,475.82 | $263,325.25 |
| 220 | $263,325.25 | $833.76 | $0.00 | $1,488.88 | $265,647.89 |
| 221 | $265,647.89 | $833.76 | $0.00 | $1,502.01 | $267,983.66 |
| 222 | $267,983.66 | $833.76 | $0.00 | $1,515.22 | $270,332.64 |
| 223 | $270,332.64 | $833.76 | $0.00 | $1,528.50 | $272,694.90 |
| 224 | $272,694.90 | $833.76 | $0.00 | $1,541.86 | $275,070.52 |
| 225 | $275,070.52 | $833.76 | $0.00 | $1,555.29 | $277,459.57 |
| 226 | $277,459.57 | $833.76 | $0.00 | $1,568.80 | $279,862.13 |
| 227 | $279,862.13 | $833.76 | $0.00 | $1,582.38 | $282,278.27 |
| 228 | $282,278.27 | $833.76 | $0.00 | $1,596.04 | $284,708.07 |
| 229 | $284,708.07 | $833.76 | $101,696.75 | $1,609.78 | $185,454.86 |
| 230 | $185,454.86 | $833.76 | $0.00 | $1,048.59 | $187,337.21 |
| 231 | $187,337.21 | $833.76 | $0.00 | $1,059.23 | $189,230.20 |
| 232 | $189,230.20 | $833.76 | $0.00 | $1,069.94 | $191,133.90 |
| 233 | $191,133.90 | $833.76 | $0.00 | $1,080.70 | $193,048.36 |
| 234 | $193,048.36 | $833.76 | $0.00 | $1,091.52 | $194,973.64 |
| 235 | $194,973.64 | $833.76 | $0.00 | $1,102.41 | $196,909.81 |
| 236 | $196,909.81 | $833.76 | $0.00 | $1,113.36 | $198,856.93 |
| 237 | $198,856.93 | $833.76 | $0.00 | $1,124.37 | $200,815.06 |
| 238 | $200,815.06 | $833.76 | $0.00 | $1,135.44 | $202,784.26 |
| 239 | $202,784.26 | $833.76 | $0.00 | $1,146.57 | $204,764.59 |
| 240 | $204,764.59 | $833.76 | $0.00 | $1,157.77 | $206,756.12 |
| 241 | $206,756.12 | $833.76 | $108,815.53 | $1,169.03 | $99,943.38 |
| 242 | $99,943.38 | $833.76 | $0.00 | $565.09 | $101,342.23 |
| 243 | $101,342.23 | $833.76 | $0.00 | $573.00 | $102,748.99 |
| 244 | $102,748.99 | $833.76 | $0.00 | $580.96 | $104,163.71 |
| 245 | $104,163.71 | $833.76 | $0.00 | $588.96 | $105,586.43 |
| 246 | $105,586.43 | $833.76 | $0.00 | $597.00 | $107,017.19 |
| 247 | $107,017.19 | $833.76 | $0.00 | $605.09 | $108,456.04 |
| 248 | $108,456.04 | $833.76 | $0.00 | $613.23 | $109,903.03 |
| 249 | $109,903.03 | $833.76 | $0.00 | $621.41 | $111,358.20 |
| 250 | $111,358.20 | $833.76 | $0.00 | $629.64 | $112,821.60 |
| 251 | $112,821.60 | $833.76 | $0.00 | $637.91 | $114,293.27 |
| 252 | $114,293.27 | $833.76 | $0.00 | $646.23 | $115,773.26 |
| 253 | $115,773.26 | $0.00 | $116,432.61 | $654.60 | -$4.75 |