How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $63,627 |
| Monthly savings required | $504 |
How much will it cost to send your child to Saginaw Valley State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $254,507.75 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $503.66 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 | $24,536.00 |
| 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 Saginaw Valley State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $503.66 | $0.00 | $0.00 | $503.66 |
| 2 | $503.66 | $503.66 | $0.00 | $2.85 | $1,010.17 |
| 3 | $1,010.17 | $503.66 | $0.00 | $5.71 | $1,519.54 |
| 4 | $1,519.54 | $503.66 | $0.00 | $8.59 | $2,031.79 |
| 5 | $2,031.79 | $503.66 | $0.00 | $11.49 | $2,546.94 |
| 6 | $2,546.94 | $503.66 | $0.00 | $14.40 | $3,065.00 |
| 7 | $3,065.00 | $503.66 | $0.00 | $17.33 | $3,585.99 |
| 8 | $3,585.99 | $503.66 | $0.00 | $20.28 | $4,109.93 |
| 9 | $4,109.93 | $503.66 | $0.00 | $23.24 | $4,636.83 |
| 10 | $4,636.83 | $503.66 | $0.00 | $26.22 | $5,166.71 |
| 11 | $5,166.71 | $503.66 | $0.00 | $29.21 | $5,699.58 |
| 12 | $5,699.58 | $503.66 | $0.00 | $32.23 | $6,235.47 |
| 13 | $6,235.47 | $503.66 | $0.00 | $35.26 | $6,774.39 |
| 14 | $6,774.39 | $503.66 | $0.00 | $38.30 | $7,316.35 |
| 15 | $7,316.35 | $503.66 | $0.00 | $41.37 | $7,861.38 |
| 16 | $7,861.38 | $503.66 | $0.00 | $44.45 | $8,409.49 |
| 17 | $8,409.49 | $503.66 | $0.00 | $47.55 | $8,960.70 |
| 18 | $8,960.70 | $503.66 | $0.00 | $50.67 | $9,515.03 |
| 19 | $9,515.03 | $503.66 | $0.00 | $53.80 | $10,072.49 |
| 20 | $10,072.49 | $503.66 | $0.00 | $56.95 | $10,633.10 |
| 21 | $10,633.10 | $503.66 | $0.00 | $60.12 | $11,196.88 |
| 22 | $11,196.88 | $503.66 | $0.00 | $63.31 | $11,763.85 |
| 23 | $11,763.85 | $503.66 | $0.00 | $66.51 | $12,334.02 |
| 24 | $12,334.02 | $503.66 | $0.00 | $69.74 | $12,907.42 |
| 25 | $12,907.42 | $503.66 | $0.00 | $72.98 | $13,484.06 |
| 26 | $13,484.06 | $503.66 | $0.00 | $76.24 | $14,063.96 |
| 27 | $14,063.96 | $503.66 | $0.00 | $79.52 | $14,647.14 |
| 28 | $14,647.14 | $503.66 | $0.00 | $82.82 | $15,233.62 |
| 29 | $15,233.62 | $503.66 | $0.00 | $86.13 | $15,823.41 |
| 30 | $15,823.41 | $503.66 | $0.00 | $89.47 | $16,416.54 |
| 31 | $16,416.54 | $503.66 | $0.00 | $92.82 | $17,013.02 |
| 32 | $17,013.02 | $503.66 | $0.00 | $96.19 | $17,612.87 |
| 33 | $17,612.87 | $503.66 | $0.00 | $99.59 | $18,216.12 |
| 34 | $18,216.12 | $503.66 | $0.00 | $103.00 | $18,822.78 |
| 35 | $18,822.78 | $503.66 | $0.00 | $106.43 | $19,432.87 |
| 36 | $19,432.87 | $503.66 | $0.00 | $109.88 | $20,046.41 |
| 37 | $20,046.41 | $503.66 | $0.00 | $113.35 | $20,663.42 |
| 38 | $20,663.42 | $503.66 | $0.00 | $116.83 | $21,283.91 |
| 39 | $21,283.91 | $503.66 | $0.00 | $120.34 | $21,907.91 |
| 40 | $21,907.91 | $503.66 | $0.00 | $123.87 | $22,535.44 |
| 41 | $22,535.44 | $503.66 | $0.00 | $127.42 | $23,166.52 |
| 42 | $23,166.52 | $503.66 | $0.00 | $130.99 | $23,801.17 |
| 43 | $23,801.17 | $503.66 | $0.00 | $134.58 | $24,439.41 |
| 44 | $24,439.41 | $503.66 | $0.00 | $138.18 | $25,081.25 |
| 45 | $25,081.25 | $503.66 | $0.00 | $141.81 | $25,726.72 |
| 46 | $25,726.72 | $503.66 | $0.00 | $145.46 | $26,375.84 |
| 47 | $26,375.84 | $503.66 | $0.00 | $149.13 | $27,028.63 |
| 48 | $27,028.63 | $503.66 | $0.00 | $152.82 | $27,685.11 |
| 49 | $27,685.11 | $503.66 | $0.00 | $156.54 | $28,345.31 |
| 50 | $28,345.31 | $503.66 | $0.00 | $160.27 | $29,009.24 |
| 51 | $29,009.24 | $503.66 | $0.00 | $164.02 | $29,676.92 |
| 52 | $29,676.92 | $503.66 | $0.00 | $167.80 | $30,348.38 |
| 53 | $30,348.38 | $503.66 | $0.00 | $171.59 | $31,023.63 |
| 54 | $31,023.63 | $503.66 | $0.00 | $175.41 | $31,702.70 |
| 55 | $31,702.70 | $503.66 | $0.00 | $179.25 | $32,385.61 |
| 56 | $32,385.61 | $503.66 | $0.00 | $183.11 | $33,072.38 |
| 57 | $33,072.38 | $503.66 | $0.00 | $187.00 | $33,763.04 |
| 58 | $33,763.04 | $503.66 | $0.00 | $190.90 | $34,457.60 |
| 59 | $34,457.60 | $503.66 | $0.00 | $194.83 | $35,156.09 |
| 60 | $35,156.09 | $503.66 | $0.00 | $198.78 | $35,858.53 |
| 61 | $35,858.53 | $503.66 | $0.00 | $202.75 | $36,564.94 |
| 62 | $36,564.94 | $503.66 | $0.00 | $206.74 | $37,275.34 |
| 63 | $37,275.34 | $503.66 | $0.00 | $210.76 | $37,989.76 |
| 64 | $37,989.76 | $503.66 | $0.00 | $214.80 | $38,708.22 |
| 65 | $38,708.22 | $503.66 | $0.00 | $218.86 | $39,430.74 |
| 66 | $39,430.74 | $503.66 | $0.00 | $222.95 | $40,157.35 |
| 67 | $40,157.35 | $503.66 | $0.00 | $227.06 | $40,888.07 |
| 68 | $40,888.07 | $503.66 | $0.00 | $231.19 | $41,622.92 |
| 69 | $41,622.92 | $503.66 | $0.00 | $235.34 | $42,361.92 |
| 70 | $42,361.92 | $503.66 | $0.00 | $239.52 | $43,105.10 |
| 71 | $43,105.10 | $503.66 | $0.00 | $243.72 | $43,852.48 |
| 72 | $43,852.48 | $503.66 | $0.00 | $247.95 | $44,604.09 |
| 73 | $44,604.09 | $503.66 | $0.00 | $252.20 | $45,359.95 |
| 74 | $45,359.95 | $503.66 | $0.00 | $256.47 | $46,120.08 |
| 75 | $46,120.08 | $503.66 | $0.00 | $260.77 | $46,884.51 |
| 76 | $46,884.51 | $503.66 | $0.00 | $265.09 | $47,653.26 |
| 77 | $47,653.26 | $503.66 | $0.00 | $269.44 | $48,426.36 |
| 78 | $48,426.36 | $503.66 | $0.00 | $273.81 | $49,203.83 |
| 79 | $49,203.83 | $503.66 | $0.00 | $278.21 | $49,985.70 |
| 80 | $49,985.70 | $503.66 | $0.00 | $282.63 | $50,771.99 |
| 81 | $50,771.99 | $503.66 | $0.00 | $287.07 | $51,562.72 |
| 82 | $51,562.72 | $503.66 | $0.00 | $291.54 | $52,357.92 |
| 83 | $52,357.92 | $503.66 | $0.00 | $296.04 | $53,157.62 |
| 84 | $53,157.62 | $503.66 | $0.00 | $300.56 | $53,961.84 |
| 85 | $53,961.84 | $503.66 | $0.00 | $305.11 | $54,770.61 |
| 86 | $54,770.61 | $503.66 | $0.00 | $309.68 | $55,583.95 |
| 87 | $55,583.95 | $503.66 | $0.00 | $314.28 | $56,401.89 |
| 88 | $56,401.89 | $503.66 | $0.00 | $318.90 | $57,224.45 |
| 89 | $57,224.45 | $503.66 | $0.00 | $323.56 | $58,051.67 |
| 90 | $58,051.67 | $503.66 | $0.00 | $328.23 | $58,883.56 |
| 91 | $58,883.56 | $503.66 | $0.00 | $332.94 | $59,720.16 |
| 92 | $59,720.16 | $503.66 | $0.00 | $337.67 | $60,561.49 |
| 93 | $60,561.49 | $503.66 | $0.00 | $342.42 | $61,407.57 |
| 94 | $61,407.57 | $503.66 | $0.00 | $347.21 | $62,258.44 |
| 95 | $62,258.44 | $503.66 | $0.00 | $352.02 | $63,114.12 |
| 96 | $63,114.12 | $503.66 | $0.00 | $356.86 | $63,974.64 |
| 97 | $63,974.64 | $503.66 | $0.00 | $361.72 | $64,840.02 |
| 98 | $64,840.02 | $503.66 | $0.00 | $366.61 | $65,710.29 |
| 99 | $65,710.29 | $503.66 | $0.00 | $371.54 | $66,585.49 |
| 100 | $66,585.49 | $503.66 | $0.00 | $376.48 | $67,465.63 |
| 101 | $67,465.63 | $503.66 | $0.00 | $381.46 | $68,350.75 |
| 102 | $68,350.75 | $503.66 | $0.00 | $386.47 | $69,240.88 |
| 103 | $69,240.88 | $503.66 | $0.00 | $391.50 | $70,136.04 |
| 104 | $70,136.04 | $503.66 | $0.00 | $396.56 | $71,036.26 |
| 105 | $71,036.26 | $503.66 | $0.00 | $401.65 | $71,941.57 |
| 106 | $71,941.57 | $503.66 | $0.00 | $406.77 | $72,852.00 |
| 107 | $72,852.00 | $503.66 | $0.00 | $411.92 | $73,767.58 |
| 108 | $73,767.58 | $503.66 | $0.00 | $417.09 | $74,688.33 |
| 109 | $74,688.33 | $503.66 | $0.00 | $422.30 | $75,614.29 |
| 110 | $75,614.29 | $503.66 | $0.00 | $427.53 | $76,545.48 |
| 111 | $76,545.48 | $503.66 | $0.00 | $432.80 | $77,481.94 |
| 112 | $77,481.94 | $503.66 | $0.00 | $438.09 | $78,423.69 |
| 113 | $78,423.69 | $503.66 | $0.00 | $443.42 | $79,370.77 |
| 114 | $79,370.77 | $503.66 | $0.00 | $448.77 | $80,323.20 |
| 115 | $80,323.20 | $503.66 | $0.00 | $454.16 | $81,281.02 |
| 116 | $81,281.02 | $503.66 | $0.00 | $459.57 | $82,244.25 |
| 117 | $82,244.25 | $503.66 | $0.00 | $465.02 | $83,212.93 |
| 118 | $83,212.93 | $503.66 | $0.00 | $470.50 | $84,187.09 |
| 119 | $84,187.09 | $503.66 | $0.00 | $476.01 | $85,166.76 |
| 120 | $85,166.76 | $503.66 | $0.00 | $481.55 | $86,151.97 |
| 121 | $86,151.97 | $503.66 | $0.00 | $487.12 | $87,142.75 |
| 122 | $87,142.75 | $503.66 | $0.00 | $492.72 | $88,139.13 |
| 123 | $88,139.13 | $503.66 | $0.00 | $498.35 | $89,141.14 |
| 124 | $89,141.14 | $503.66 | $0.00 | $504.02 | $90,148.82 |
| 125 | $90,148.82 | $503.66 | $0.00 | $509.71 | $91,162.19 |
| 126 | $91,162.19 | $503.66 | $0.00 | $515.44 | $92,181.29 |
| 127 | $92,181.29 | $503.66 | $0.00 | $521.21 | $93,206.16 |
| 128 | $93,206.16 | $503.66 | $0.00 | $527.00 | $94,236.82 |
| 129 | $94,236.82 | $503.66 | $0.00 | $532.83 | $95,273.31 |
| 130 | $95,273.31 | $503.66 | $0.00 | $538.69 | $96,315.66 |
| 131 | $96,315.66 | $503.66 | $0.00 | $544.58 | $97,363.90 |
| 132 | $97,363.90 | $503.66 | $0.00 | $550.51 | $98,418.07 |
| 133 | $98,418.07 | $503.66 | $0.00 | $556.47 | $99,478.20 |
| 134 | $99,478.20 | $503.66 | $0.00 | $562.46 | $100,544.32 |
| 135 | $100,544.32 | $503.66 | $0.00 | $568.49 | $101,616.47 |
| 136 | $101,616.47 | $503.66 | $0.00 | $574.55 | $102,694.68 |
| 137 | $102,694.68 | $503.66 | $0.00 | $580.65 | $103,778.99 |
| 138 | $103,778.99 | $503.66 | $0.00 | $586.78 | $104,869.43 |
| 139 | $104,869.43 | $503.66 | $0.00 | $592.95 | $105,966.04 |
| 140 | $105,966.04 | $503.66 | $0.00 | $599.15 | $107,068.85 |
| 141 | $107,068.85 | $503.66 | $0.00 | $605.38 | $108,177.89 |
| 142 | $108,177.89 | $503.66 | $0.00 | $611.65 | $109,293.20 |
| 143 | $109,293.20 | $503.66 | $0.00 | $617.96 | $110,414.82 |
| 144 | $110,414.82 | $503.66 | $0.00 | $624.30 | $111,542.78 |
| 145 | $111,542.78 | $503.66 | $0.00 | $630.68 | $112,677.12 |
| 146 | $112,677.12 | $503.66 | $0.00 | $637.09 | $113,817.87 |
| 147 | $113,817.87 | $503.66 | $0.00 | $643.54 | $114,965.07 |
| 148 | $114,965.07 | $503.66 | $0.00 | $650.03 | $116,118.76 |
| 149 | $116,118.76 | $503.66 | $0.00 | $656.55 | $117,278.97 |
| 150 | $117,278.97 | $503.66 | $0.00 | $663.11 | $118,445.74 |
| 151 | $118,445.74 | $503.66 | $0.00 | $669.71 | $119,619.11 |
| 152 | $119,619.11 | $503.66 | $0.00 | $676.34 | $120,799.11 |
| 153 | $120,799.11 | $503.66 | $0.00 | $683.02 | $121,985.79 |
| 154 | $121,985.79 | $503.66 | $0.00 | $689.73 | $123,179.18 |
| 155 | $123,179.18 | $503.66 | $0.00 | $696.47 | $124,379.31 |
| 156 | $124,379.31 | $503.66 | $0.00 | $703.26 | $125,586.23 |
| 157 | $125,586.23 | $503.66 | $0.00 | $710.08 | $126,799.97 |
| 158 | $126,799.97 | $503.66 | $0.00 | $716.95 | $128,020.58 |
| 159 | $128,020.58 | $503.66 | $0.00 | $723.85 | $129,248.09 |
| 160 | $129,248.09 | $503.66 | $0.00 | $730.79 | $130,482.54 |
| 161 | $130,482.54 | $503.66 | $0.00 | $737.77 | $131,723.97 |
| 162 | $131,723.97 | $503.66 | $0.00 | $744.79 | $132,972.42 |
| 163 | $132,972.42 | $503.66 | $0.00 | $751.85 | $134,227.93 |
| 164 | $134,227.93 | $503.66 | $0.00 | $758.94 | $135,490.53 |
| 165 | $135,490.53 | $503.66 | $0.00 | $766.08 | $136,760.27 |
| 166 | $136,760.27 | $503.66 | $0.00 | $773.26 | $138,037.19 |
| 167 | $138,037.19 | $503.66 | $0.00 | $780.48 | $139,321.33 |
| 168 | $139,321.33 | $503.66 | $0.00 | $787.74 | $140,612.73 |
| 169 | $140,612.73 | $503.66 | $0.00 | $795.04 | $141,911.43 |
| 170 | $141,911.43 | $503.66 | $0.00 | $802.39 | $143,217.48 |
| 171 | $143,217.48 | $503.66 | $0.00 | $809.77 | $144,530.91 |
| 172 | $144,530.91 | $503.66 | $0.00 | $817.20 | $145,851.77 |
| 173 | $145,851.77 | $503.66 | $0.00 | $824.67 | $147,180.10 |
| 174 | $147,180.10 | $503.66 | $0.00 | $832.18 | $148,515.94 |
| 175 | $148,515.94 | $503.66 | $0.00 | $839.73 | $149,859.33 |
| 176 | $149,859.33 | $503.66 | $0.00 | $847.33 | $151,210.32 |
| 177 | $151,210.32 | $503.66 | $0.00 | $854.97 | $152,568.95 |
| 178 | $152,568.95 | $503.66 | $0.00 | $862.65 | $153,935.26 |
| 179 | $153,935.26 | $503.66 | $0.00 | $870.37 | $155,309.29 |
| 180 | $155,309.29 | $503.66 | $0.00 | $878.14 | $156,691.09 |
| 181 | $156,691.09 | $503.66 | $0.00 | $885.95 | $158,080.70 |
| 182 | $158,080.70 | $503.66 | $0.00 | $893.81 | $159,478.17 |
| 183 | $159,478.17 | $503.66 | $0.00 | $901.71 | $160,883.54 |
| 184 | $160,883.54 | $503.66 | $0.00 | $909.66 | $162,296.86 |
| 185 | $162,296.86 | $503.66 | $0.00 | $917.65 | $163,718.17 |
| 186 | $163,718.17 | $503.66 | $0.00 | $925.69 | $165,147.52 |
| 187 | $165,147.52 | $503.66 | $0.00 | $933.77 | $166,584.95 |
| 188 | $166,584.95 | $503.66 | $0.00 | $941.90 | $168,030.51 |
| 189 | $168,030.51 | $503.66 | $0.00 | $950.07 | $169,484.24 |
| 190 | $169,484.24 | $503.66 | $0.00 | $958.29 | $170,946.19 |
| 191 | $170,946.19 | $503.66 | $0.00 | $966.55 | $172,416.40 |
| 192 | $172,416.40 | $503.66 | $0.00 | $974.87 | $173,894.93 |
| 193 | $173,894.93 | $503.66 | $0.00 | $983.23 | $175,381.82 |
| 194 | $175,381.82 | $503.66 | $0.00 | $991.63 | $176,877.11 |
| 195 | $176,877.11 | $503.66 | $0.00 | $1,000.09 | $178,380.86 |
| 196 | $178,380.86 | $503.66 | $0.00 | $1,008.59 | $179,893.11 |
| 197 | $179,893.11 | $503.66 | $0.00 | $1,017.14 | $181,413.91 |
| 198 | $181,413.91 | $503.66 | $0.00 | $1,025.74 | $182,943.31 |
| 199 | $182,943.31 | $503.66 | $0.00 | $1,034.39 | $184,481.36 |
| 200 | $184,481.36 | $503.66 | $0.00 | $1,043.08 | $186,028.10 |
| 201 | $186,028.10 | $503.66 | $0.00 | $1,051.83 | $187,583.59 |
| 202 | $187,583.59 | $503.66 | $0.00 | $1,060.62 | $189,147.87 |
| 203 | $189,147.87 | $503.66 | $0.00 | $1,069.47 | $190,721.00 |
| 204 | $190,721.00 | $503.66 | $0.00 | $1,078.36 | $192,303.02 |
| 205 | $192,303.02 | $503.66 | $0.00 | $1,087.31 | $193,893.99 |
| 206 | $193,893.99 | $503.66 | $0.00 | $1,096.30 | $195,493.95 |
| 207 | $195,493.95 | $503.66 | $0.00 | $1,105.35 | $197,102.96 |
| 208 | $197,102.96 | $503.66 | $0.00 | $1,114.45 | $198,721.07 |
| 209 | $198,721.07 | $503.66 | $0.00 | $1,123.60 | $200,348.33 |
| 210 | $200,348.33 | $503.66 | $0.00 | $1,132.80 | $201,984.79 |
| 211 | $201,984.79 | $503.66 | $0.00 | $1,142.05 | $203,630.50 |
| 212 | $203,630.50 | $503.66 | $0.00 | $1,151.36 | $205,285.52 |
| 213 | $205,285.52 | $503.66 | $0.00 | $1,160.71 | $206,949.89 |
| 214 | $206,949.89 | $503.66 | $0.00 | $1,170.12 | $208,623.67 |
| 215 | $208,623.67 | $503.66 | $0.00 | $1,179.59 | $210,306.92 |
| 216 | $210,306.92 | $503.66 | $0.00 | $1,189.11 | $211,999.69 |
| 217 | $211,999.69 | $503.66 | $59,048.81 | $1,198.68 | $154,653.22 |
| 218 | $154,653.22 | $503.66 | $0.00 | $874.43 | $156,031.31 |
| 219 | $156,031.31 | $503.66 | $0.00 | $882.22 | $157,417.19 |
| 220 | $157,417.19 | $503.66 | $0.00 | $890.06 | $158,810.91 |
| 221 | $158,810.91 | $503.66 | $0.00 | $897.94 | $160,212.51 |
| 222 | $160,212.51 | $503.66 | $0.00 | $905.86 | $161,622.03 |
| 223 | $161,622.03 | $503.66 | $0.00 | $913.83 | $163,039.52 |
| 224 | $163,039.52 | $503.66 | $0.00 | $921.85 | $164,465.03 |
| 225 | $164,465.03 | $503.66 | $0.00 | $929.91 | $165,898.60 |
| 226 | $165,898.60 | $503.66 | $0.00 | $938.01 | $167,340.27 |
| 227 | $167,340.27 | $503.66 | $0.00 | $946.17 | $168,790.10 |
| 228 | $168,790.10 | $503.66 | $0.00 | $954.36 | $170,248.12 |
| 229 | $170,248.12 | $503.66 | $62,001.25 | $962.61 | $109,713.14 |
| 230 | $109,713.14 | $503.66 | $0.00 | $620.33 | $110,837.13 |
| 231 | $110,837.13 | $503.66 | $0.00 | $626.69 | $111,967.48 |
| 232 | $111,967.48 | $503.66 | $0.00 | $633.08 | $113,104.22 |
| 233 | $113,104.22 | $503.66 | $0.00 | $639.51 | $114,247.39 |
| 234 | $114,247.39 | $503.66 | $0.00 | $645.97 | $115,397.02 |
| 235 | $115,397.02 | $503.66 | $0.00 | $652.47 | $116,553.15 |
| 236 | $116,553.15 | $503.66 | $0.00 | $659.01 | $117,715.82 |
| 237 | $117,715.82 | $503.66 | $0.00 | $665.58 | $118,885.06 |
| 238 | $118,885.06 | $503.66 | $0.00 | $672.19 | $120,060.91 |
| 239 | $120,060.91 | $503.66 | $0.00 | $678.84 | $121,243.41 |
| 240 | $121,243.41 | $503.66 | $0.00 | $685.53 | $122,432.60 |
| 241 | $122,432.60 | $503.66 | $65,101.31 | $692.25 | $58,527.20 |
| 242 | $58,527.20 | $503.66 | $0.00 | $330.92 | $59,361.78 |
| 243 | $59,361.78 | $503.66 | $0.00 | $335.64 | $60,201.08 |
| 244 | $60,201.08 | $503.66 | $0.00 | $340.39 | $61,045.13 |
| 245 | $61,045.13 | $503.66 | $0.00 | $345.16 | $61,893.95 |
| 246 | $61,893.95 | $503.66 | $0.00 | $349.96 | $62,747.57 |
| 247 | $62,747.57 | $503.66 | $0.00 | $354.78 | $63,606.01 |
| 248 | $63,606.01 | $503.66 | $0.00 | $359.64 | $64,469.31 |
| 249 | $64,469.31 | $503.66 | $0.00 | $364.52 | $65,337.49 |
| 250 | $65,337.49 | $503.66 | $0.00 | $369.43 | $66,210.58 |
| 251 | $66,210.58 | $503.66 | $0.00 | $374.36 | $67,088.60 |
| 252 | $67,088.60 | $503.66 | $0.00 | $379.33 | $67,971.59 |
| 253 | $67,971.59 | $0.00 | $68,356.38 | $384.32 | ($0.47) |