| Estimated Annual Cost in 2042 | $96,613 |
| Monthly savings required | $764 |
How much will it cost to send your child to North Carolina State University at Raleigh in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $386,452.71 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $763.55 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 | $25,752.00 |
| 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 North Carolina State University at Raleigh in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $763.55 | $0.00 | $0.00 | $763.55 |
| 2 | $763.55 | $763.55 | $0.00 | $4.32 | $1,531.42 |
| 3 | $1,531.42 | $763.55 | $0.00 | $8.66 | $2,303.63 |
| 4 | $2,303.63 | $763.55 | $0.00 | $13.03 | $3,080.21 |
| 5 | $3,080.21 | $763.55 | $0.00 | $17.42 | $3,861.18 |
| 6 | $3,861.18 | $763.55 | $0.00 | $21.83 | $4,646.56 |
| 7 | $4,646.56 | $763.55 | $0.00 | $26.27 | $5,436.38 |
| 8 | $5,436.38 | $763.55 | $0.00 | $30.74 | $6,230.67 |
| 9 | $6,230.67 | $763.55 | $0.00 | $35.23 | $7,029.45 |
| 10 | $7,029.45 | $763.55 | $0.00 | $39.75 | $7,832.75 |
| 11 | $7,832.75 | $763.55 | $0.00 | $44.29 | $8,640.59 |
| 12 | $8,640.59 | $763.55 | $0.00 | $48.86 | $9,453.00 |
| 13 | $9,453.00 | $763.55 | $0.00 | $53.45 | $10,270.00 |
| 14 | $10,270.00 | $763.55 | $0.00 | $58.07 | $11,091.62 |
| 15 | $11,091.62 | $763.55 | $0.00 | $62.71 | $11,917.88 |
| 16 | $11,917.88 | $763.55 | $0.00 | $67.39 | $12,748.82 |
| 17 | $12,748.82 | $763.55 | $0.00 | $72.08 | $13,584.45 |
| 18 | $13,584.45 | $763.55 | $0.00 | $76.81 | $14,424.81 |
| 19 | $14,424.81 | $763.55 | $0.00 | $81.56 | $15,269.92 |
| 20 | $15,269.92 | $763.55 | $0.00 | $86.34 | $16,119.81 |
| 21 | $16,119.81 | $763.55 | $0.00 | $91.14 | $16,974.50 |
| 22 | $16,974.50 | $763.55 | $0.00 | $95.98 | $17,834.03 |
| 23 | $17,834.03 | $763.55 | $0.00 | $100.84 | $18,698.42 |
| 24 | $18,698.42 | $763.55 | $0.00 | $105.72 | $19,567.69 |
| 25 | $19,567.69 | $763.55 | $0.00 | $110.64 | $20,441.88 |
| 26 | $20,441.88 | $763.55 | $0.00 | $115.58 | $21,321.01 |
| 27 | $21,321.01 | $763.55 | $0.00 | $120.55 | $22,205.11 |
| 28 | $22,205.11 | $763.55 | $0.00 | $125.55 | $23,094.21 |
| 29 | $23,094.21 | $763.55 | $0.00 | $130.58 | $23,988.34 |
| 30 | $23,988.34 | $763.55 | $0.00 | $135.63 | $24,887.52 |
| 31 | $24,887.52 | $763.55 | $0.00 | $140.72 | $25,791.79 |
| 32 | $25,791.79 | $763.55 | $0.00 | $145.83 | $26,701.17 |
| 33 | $26,701.17 | $763.55 | $0.00 | $150.97 | $27,615.69 |
| 34 | $27,615.69 | $763.55 | $0.00 | $156.14 | $28,535.38 |
| 35 | $28,535.38 | $763.55 | $0.00 | $161.34 | $29,460.27 |
| 36 | $29,460.27 | $763.55 | $0.00 | $166.57 | $30,390.39 |
| 37 | $30,390.39 | $763.55 | $0.00 | $171.83 | $31,325.77 |
| 38 | $31,325.77 | $763.55 | $0.00 | $177.12 | $32,266.44 |
| 39 | $32,266.44 | $763.55 | $0.00 | $182.44 | $33,212.43 |
| 40 | $33,212.43 | $763.55 | $0.00 | $187.79 | $34,163.77 |
| 41 | $34,163.77 | $763.55 | $0.00 | $193.17 | $35,120.49 |
| 42 | $35,120.49 | $763.55 | $0.00 | $198.58 | $36,082.62 |
| 43 | $36,082.62 | $763.55 | $0.00 | $204.02 | $37,050.19 |
| 44 | $37,050.19 | $763.55 | $0.00 | $209.49 | $38,023.23 |
| 45 | $38,023.23 | $763.55 | $0.00 | $214.99 | $39,001.77 |
| 46 | $39,001.77 | $763.55 | $0.00 | $220.52 | $39,985.84 |
| 47 | $39,985.84 | $763.55 | $0.00 | $226.09 | $40,975.48 |
| 48 | $40,975.48 | $763.55 | $0.00 | $231.68 | $41,970.71 |
| 49 | $41,970.71 | $763.55 | $0.00 | $237.31 | $42,971.57 |
| 50 | $42,971.57 | $763.55 | $0.00 | $242.97 | $43,978.09 |
| 51 | $43,978.09 | $763.55 | $0.00 | $248.66 | $44,990.30 |
| 52 | $44,990.30 | $763.55 | $0.00 | $254.38 | $46,008.23 |
| 53 | $46,008.23 | $763.55 | $0.00 | $260.14 | $47,031.92 |
| 54 | $47,031.92 | $763.55 | $0.00 | $265.93 | $48,061.40 |
| 55 | $48,061.40 | $763.55 | $0.00 | $271.75 | $49,096.70 |
| 56 | $49,096.70 | $763.55 | $0.00 | $277.60 | $50,137.85 |
| 57 | $50,137.85 | $763.55 | $0.00 | $283.49 | $51,184.89 |
| 58 | $51,184.89 | $763.55 | $0.00 | $289.41 | $52,237.85 |
| 59 | $52,237.85 | $763.55 | $0.00 | $295.36 | $53,296.76 |
| 60 | $53,296.76 | $763.55 | $0.00 | $301.35 | $54,361.66 |
| 61 | $54,361.66 | $763.55 | $0.00 | $307.37 | $55,432.58 |
| 62 | $55,432.58 | $763.55 | $0.00 | $313.42 | $56,509.55 |
| 63 | $56,509.55 | $763.55 | $0.00 | $319.51 | $57,592.61 |
| 64 | $57,592.61 | $763.55 | $0.00 | $325.64 | $58,681.80 |
| 65 | $58,681.80 | $763.55 | $0.00 | $331.80 | $59,777.15 |
| 66 | $59,777.15 | $763.55 | $0.00 | $337.99 | $60,878.69 |
| 67 | $60,878.69 | $763.55 | $0.00 | $344.22 | $61,986.46 |
| 68 | $61,986.46 | $763.55 | $0.00 | $350.48 | $63,100.49 |
| 69 | $63,100.49 | $763.55 | $0.00 | $356.78 | $64,220.82 |
| 70 | $64,220.82 | $763.55 | $0.00 | $363.11 | $65,347.48 |
| 71 | $65,347.48 | $763.55 | $0.00 | $369.48 | $66,480.51 |
| 72 | $66,480.51 | $763.55 | $0.00 | $375.89 | $67,619.95 |
| 73 | $67,619.95 | $763.55 | $0.00 | $382.33 | $68,765.83 |
| 74 | $68,765.83 | $763.55 | $0.00 | $388.81 | $69,918.19 |
| 75 | $69,918.19 | $763.55 | $0.00 | $395.33 | $71,077.07 |
| 76 | $71,077.07 | $763.55 | $0.00 | $401.88 | $72,242.50 |
| 77 | $72,242.50 | $763.55 | $0.00 | $408.47 | $73,414.52 |
| 78 | $73,414.52 | $763.55 | $0.00 | $415.10 | $74,593.17 |
| 79 | $74,593.17 | $763.55 | $0.00 | $421.76 | $75,778.48 |
| 80 | $75,778.48 | $763.55 | $0.00 | $428.46 | $76,970.49 |
| 81 | $76,970.49 | $763.55 | $0.00 | $435.20 | $78,169.24 |
| 82 | $78,169.24 | $763.55 | $0.00 | $441.98 | $79,374.77 |
| 83 | $79,374.77 | $763.55 | $0.00 | $448.80 | $80,587.12 |
| 84 | $80,587.12 | $763.55 | $0.00 | $455.65 | $81,806.32 |
| 85 | $81,806.32 | $763.55 | $0.00 | $462.54 | $83,032.41 |
| 86 | $83,032.41 | $763.55 | $0.00 | $469.48 | $84,265.44 |
| 87 | $84,265.44 | $763.55 | $0.00 | $476.45 | $85,505.44 |
| 88 | $85,505.44 | $763.55 | $0.00 | $483.46 | $86,752.45 |
| 89 | $86,752.45 | $763.55 | $0.00 | $490.51 | $88,006.51 |
| 90 | $88,006.51 | $763.55 | $0.00 | $497.60 | $89,267.66 |
| 91 | $89,267.66 | $763.55 | $0.00 | $504.73 | $90,535.94 |
| 92 | $90,535.94 | $763.55 | $0.00 | $511.90 | $91,811.39 |
| 93 | $91,811.39 | $763.55 | $0.00 | $519.11 | $93,094.05 |
| 94 | $93,094.05 | $763.55 | $0.00 | $526.37 | $94,383.97 |
| 95 | $94,383.97 | $763.55 | $0.00 | $533.66 | $95,681.18 |
| 96 | $95,681.18 | $763.55 | $0.00 | $541.00 | $96,985.73 |
| 97 | $96,985.73 | $763.55 | $0.00 | $548.37 | $98,297.65 |
| 98 | $98,297.65 | $763.55 | $0.00 | $555.79 | $99,616.99 |
| 99 | $99,616.99 | $763.55 | $0.00 | $563.25 | $100,943.79 |
| 100 | $100,943.79 | $763.55 | $0.00 | $570.75 | $102,278.09 |
| 101 | $102,278.09 | $763.55 | $0.00 | $578.30 | $103,619.94 |
| 102 | $103,619.94 | $763.55 | $0.00 | $585.88 | $104,969.37 |
| 103 | $104,969.37 | $763.55 | $0.00 | $593.51 | $106,326.43 |
| 104 | $106,326.43 | $763.55 | $0.00 | $601.19 | $107,691.17 |
| 105 | $107,691.17 | $763.55 | $0.00 | $608.90 | $109,063.62 |
| 106 | $109,063.62 | $763.55 | $0.00 | $616.66 | $110,443.83 |
| 107 | $110,443.83 | $763.55 | $0.00 | $624.47 | $111,831.85 |
| 108 | $111,831.85 | $763.55 | $0.00 | $632.31 | $113,227.71 |
| 109 | $113,227.71 | $763.55 | $0.00 | $640.21 | $114,631.47 |
| 110 | $114,631.47 | $763.55 | $0.00 | $648.14 | $116,043.16 |
| 111 | $116,043.16 | $763.55 | $0.00 | $656.12 | $117,462.83 |
| 112 | $117,462.83 | $763.55 | $0.00 | $664.15 | $118,890.53 |
| 113 | $118,890.53 | $763.55 | $0.00 | $672.22 | $120,326.30 |
| 114 | $120,326.30 | $763.55 | $0.00 | $680.34 | $121,770.19 |
| 115 | $121,770.19 | $763.55 | $0.00 | $688.51 | $123,222.25 |
| 116 | $123,222.25 | $763.55 | $0.00 | $696.72 | $124,682.52 |
| 117 | $124,682.52 | $763.55 | $0.00 | $704.97 | $126,151.04 |
| 118 | $126,151.04 | $763.55 | $0.00 | $713.28 | $127,627.87 |
| 119 | $127,627.87 | $763.55 | $0.00 | $721.63 | $129,113.05 |
| 120 | $129,113.05 | $763.55 | $0.00 | $730.02 | $130,606.62 |
| 121 | $130,606.62 | $763.55 | $0.00 | $738.47 | $132,108.64 |
| 122 | $132,108.64 | $763.55 | $0.00 | $746.96 | $133,619.15 |
| 123 | $133,619.15 | $763.55 | $0.00 | $755.50 | $135,138.20 |
| 124 | $135,138.20 | $763.55 | $0.00 | $764.09 | $136,665.84 |
| 125 | $136,665.84 | $763.55 | $0.00 | $772.73 | $138,202.12 |
| 126 | $138,202.12 | $763.55 | $0.00 | $781.41 | $139,747.08 |
| 127 | $139,747.08 | $763.55 | $0.00 | $790.15 | $141,300.78 |
| 128 | $141,300.78 | $763.55 | $0.00 | $798.94 | $142,863.27 |
| 129 | $142,863.27 | $763.55 | $0.00 | $807.77 | $144,434.59 |
| 130 | $144,434.59 | $763.55 | $0.00 | $816.65 | $146,014.79 |
| 131 | $146,014.79 | $763.55 | $0.00 | $825.59 | $147,603.93 |
| 132 | $147,603.93 | $763.55 | $0.00 | $834.57 | $149,202.05 |
| 133 | $149,202.05 | $763.55 | $0.00 | $843.61 | $150,809.21 |
| 134 | $150,809.21 | $763.55 | $0.00 | $852.70 | $152,425.46 |
| 135 | $152,425.46 | $763.55 | $0.00 | $861.84 | $154,050.85 |
| 136 | $154,050.85 | $763.55 | $0.00 | $871.03 | $155,685.43 |
| 137 | $155,685.43 | $763.55 | $0.00 | $880.27 | $157,329.25 |
| 138 | $157,329.25 | $763.55 | $0.00 | $889.56 | $158,982.36 |
| 139 | $158,982.36 | $763.55 | $0.00 | $898.91 | $160,644.82 |
| 140 | $160,644.82 | $763.55 | $0.00 | $908.31 | $162,316.68 |
| 141 | $162,316.68 | $763.55 | $0.00 | $917.76 | $163,997.99 |
| 142 | $163,997.99 | $763.55 | $0.00 | $927.27 | $165,688.81 |
| 143 | $165,688.81 | $763.55 | $0.00 | $936.83 | $167,389.19 |
| 144 | $167,389.19 | $763.55 | $0.00 | $946.44 | $169,099.18 |
| 145 | $169,099.18 | $763.55 | $0.00 | $956.11 | $170,818.84 |
| 146 | $170,818.84 | $763.55 | $0.00 | $965.83 | $172,548.22 |
| 147 | $172,548.22 | $763.55 | $0.00 | $975.61 | $174,287.38 |
| 148 | $174,287.38 | $763.55 | $0.00 | $985.45 | $176,036.38 |
| 149 | $176,036.38 | $763.55 | $0.00 | $995.34 | $177,795.27 |
| 150 | $177,795.27 | $763.55 | $0.00 | $1,005.28 | $179,564.10 |
| 151 | $179,564.10 | $763.55 | $0.00 | $1,015.28 | $181,342.93 |
| 152 | $181,342.93 | $763.55 | $0.00 | $1,025.34 | $183,131.82 |
| 153 | $183,131.82 | $763.55 | $0.00 | $1,035.45 | $184,930.82 |
| 154 | $184,930.82 | $763.55 | $0.00 | $1,045.63 | $186,740.00 |
| 155 | $186,740.00 | $763.55 | $0.00 | $1,055.86 | $188,559.41 |
| 156 | $188,559.41 | $763.55 | $0.00 | $1,066.14 | $190,389.10 |
| 157 | $190,389.10 | $763.55 | $0.00 | $1,076.49 | $192,229.14 |
| 158 | $192,229.14 | $763.55 | $0.00 | $1,086.89 | $194,079.58 |
| 159 | $194,079.58 | $763.55 | $0.00 | $1,097.35 | $195,940.48 |
| 160 | $195,940.48 | $763.55 | $0.00 | $1,107.88 | $197,811.91 |
| 161 | $197,811.91 | $763.55 | $0.00 | $1,118.46 | $199,693.92 |
| 162 | $199,693.92 | $763.55 | $0.00 | $1,129.10 | $201,586.57 |
| 163 | $201,586.57 | $763.55 | $0.00 | $1,139.80 | $203,489.92 |
| 164 | $203,489.92 | $763.55 | $0.00 | $1,150.56 | $205,404.03 |
| 165 | $205,404.03 | $763.55 | $0.00 | $1,161.38 | $207,328.96 |
| 166 | $207,328.96 | $763.55 | $0.00 | $1,172.27 | $209,264.78 |
| 167 | $209,264.78 | $763.55 | $0.00 | $1,183.21 | $211,211.54 |
| 168 | $211,211.54 | $763.55 | $0.00 | $1,194.22 | $213,169.31 |
| 169 | $213,169.31 | $763.55 | $0.00 | $1,205.29 | $215,138.15 |
| 170 | $215,138.15 | $763.55 | $0.00 | $1,216.42 | $217,118.12 |
| 171 | $217,118.12 | $763.55 | $0.00 | $1,227.62 | $219,109.29 |
| 172 | $219,109.29 | $763.55 | $0.00 | $1,238.88 | $221,111.72 |
| 173 | $221,111.72 | $763.55 | $0.00 | $1,250.20 | $223,125.47 |
| 174 | $223,125.47 | $763.55 | $0.00 | $1,261.58 | $225,150.60 |
| 175 | $225,150.60 | $763.55 | $0.00 | $1,273.03 | $227,187.18 |
| 176 | $227,187.18 | $763.55 | $0.00 | $1,284.55 | $229,235.28 |
| 177 | $229,235.28 | $763.55 | $0.00 | $1,296.13 | $231,294.96 |
| 178 | $231,294.96 | $763.55 | $0.00 | $1,307.78 | $233,366.29 |
| 179 | $233,366.29 | $763.55 | $0.00 | $1,319.49 | $235,449.33 |
| 180 | $235,449.33 | $763.55 | $0.00 | $1,331.26 | $237,544.14 |
| 181 | $237,544.14 | $763.55 | $0.00 | $1,343.11 | $239,650.80 |
| 182 | $239,650.80 | $763.55 | $0.00 | $1,355.02 | $241,769.37 |
| 183 | $241,769.37 | $763.55 | $0.00 | $1,367.00 | $243,899.92 |
| 184 | $243,899.92 | $763.55 | $0.00 | $1,379.05 | $246,042.52 |
| 185 | $246,042.52 | $763.55 | $0.00 | $1,391.16 | $248,197.23 |
| 186 | $248,197.23 | $763.55 | $0.00 | $1,403.34 | $250,364.12 |
| 187 | $250,364.12 | $763.55 | $0.00 | $1,415.60 | $252,543.27 |
| 188 | $252,543.27 | $763.55 | $0.00 | $1,427.92 | $254,734.74 |
| 189 | $254,734.74 | $763.55 | $0.00 | $1,440.31 | $256,938.60 |
| 190 | $256,938.60 | $763.55 | $0.00 | $1,452.77 | $259,154.92 |
| 191 | $259,154.92 | $763.55 | $0.00 | $1,465.30 | $261,383.77 |
| 192 | $261,383.77 | $763.55 | $0.00 | $1,477.90 | $263,625.22 |
| 193 | $263,625.22 | $763.55 | $0.00 | $1,490.58 | $265,879.35 |
| 194 | $265,879.35 | $763.55 | $0.00 | $1,503.32 | $268,146.22 |
| 195 | $268,146.22 | $763.55 | $0.00 | $1,516.14 | $270,425.91 |
| 196 | $270,425.91 | $763.55 | $0.00 | $1,529.03 | $272,718.49 |
| 197 | $272,718.49 | $763.55 | $0.00 | $1,541.99 | $275,024.03 |
| 198 | $275,024.03 | $763.55 | $0.00 | $1,555.03 | $277,342.61 |
| 199 | $277,342.61 | $763.55 | $0.00 | $1,568.14 | $279,674.30 |
| 200 | $279,674.30 | $763.55 | $0.00 | $1,581.32 | $282,019.17 |
| 201 | $282,019.17 | $763.55 | $0.00 | $1,594.58 | $284,377.30 |
| 202 | $284,377.30 | $763.55 | $0.00 | $1,607.91 | $286,748.76 |
| 203 | $286,748.76 | $763.55 | $0.00 | $1,621.32 | $289,133.63 |
| 204 | $289,133.63 | $763.55 | $0.00 | $1,634.80 | $291,531.98 |
| 205 | $291,531.98 | $763.55 | $0.00 | $1,648.36 | $293,943.89 |
| 206 | $293,943.89 | $763.55 | $0.00 | $1,662.00 | $296,369.44 |
| 207 | $296,369.44 | $763.55 | $0.00 | $1,675.72 | $298,808.71 |
| 208 | $298,808.71 | $763.55 | $0.00 | $1,689.51 | $301,261.77 |
| 209 | $301,261.77 | $763.55 | $0.00 | $1,703.38 | $303,728.70 |
| 210 | $303,728.70 | $763.55 | $0.00 | $1,717.33 | $306,209.58 |
| 211 | $306,209.58 | $763.55 | $0.00 | $1,731.35 | $308,704.48 |
| 212 | $308,704.48 | $763.55 | $0.00 | $1,745.46 | $311,213.49 |
| 213 | $311,213.49 | $763.55 | $0.00 | $1,759.65 | $313,736.69 |
| 214 | $313,736.69 | $763.55 | $0.00 | $1,773.91 | $316,274.15 |
| 215 | $316,274.15 | $763.55 | $0.00 | $1,788.26 | $318,825.96 |
| 216 | $318,825.96 | $763.55 | $0.00 | $1,802.69 | $321,392.20 |
| 217 | $321,392.20 | $763.55 | $87,040.02 | $1,817.20 | $236,932.93 |
| 218 | $236,932.93 | $763.55 | $0.00 | $1,339.65 | $239,036.13 |
| 219 | $239,036.13 | $763.55 | $0.00 | $1,351.55 | $241,151.23 |
| 220 | $241,151.23 | $763.55 | $0.00 | $1,363.50 | $243,278.28 |
| 221 | $243,278.28 | $763.55 | $0.00 | $1,375.53 | $245,417.36 |
| 222 | $245,417.36 | $763.55 | $0.00 | $1,387.63 | $247,568.54 |
| 223 | $247,568.54 | $763.55 | $0.00 | $1,399.79 | $249,731.88 |
| 224 | $249,731.88 | $763.55 | $0.00 | $1,412.02 | $251,907.45 |
| 225 | $251,907.45 | $763.55 | $0.00 | $1,424.32 | $254,095.32 |
| 226 | $254,095.32 | $763.55 | $0.00 | $1,436.69 | $256,295.56 |
| 227 | $256,295.56 | $763.55 | $0.00 | $1,449.13 | $258,508.24 |
| 228 | $258,508.24 | $763.55 | $0.00 | $1,461.64 | $260,733.43 |
| 229 | $260,733.43 | $763.55 | $93,132.82 | $1,474.22 | $169,838.38 |
| 230 | $169,838.38 | $763.55 | $0.00 | $960.29 | $171,562.22 |
| 231 | $171,562.22 | $763.55 | $0.00 | $970.04 | $173,295.81 |
| 232 | $173,295.81 | $763.55 | $0.00 | $979.84 | $175,039.20 |
| 233 | $175,039.20 | $763.55 | $0.00 | $989.70 | $176,792.45 |
| 234 | $176,792.45 | $763.55 | $0.00 | $999.61 | $178,555.61 |
| 235 | $178,555.61 | $763.55 | $0.00 | $1,009.58 | $180,328.74 |
| 236 | $180,328.74 | $763.55 | $0.00 | $1,019.60 | $182,111.89 |
| 237 | $182,111.89 | $763.55 | $0.00 | $1,029.69 | $183,905.13 |
| 238 | $183,905.13 | $763.55 | $0.00 | $1,039.83 | $185,708.51 |
| 239 | $185,708.51 | $763.55 | $0.00 | $1,050.02 | $187,522.08 |
| 240 | $187,522.08 | $763.55 | $0.00 | $1,060.28 | $189,345.91 |
| 241 | $189,345.91 | $763.55 | $99,652.11 | $1,070.59 | $91,527.94 |
| 242 | $91,527.94 | $763.55 | $0.00 | $517.51 | $92,809.00 |
| 243 | $92,809.00 | $763.55 | $0.00 | $524.76 | $94,097.31 |
| 244 | $94,097.31 | $763.55 | $0.00 | $532.04 | $95,392.90 |
| 245 | $95,392.90 | $763.55 | $0.00 | $539.37 | $96,695.82 |
| 246 | $96,695.82 | $763.55 | $0.00 | $546.73 | $98,006.10 |
| 247 | $98,006.10 | $763.55 | $0.00 | $554.14 | $99,323.79 |
| 248 | $99,323.79 | $763.55 | $0.00 | $561.59 | $100,648.93 |
| 249 | $100,648.93 | $763.55 | $0.00 | $569.08 | $101,981.56 |
| 250 | $101,981.56 | $763.55 | $0.00 | $576.62 | $103,321.73 |
| 251 | $103,321.73 | $763.55 | $0.00 | $584.20 | $104,669.48 |
| 252 | $104,669.48 | $763.55 | $0.00 | $591.82 | $106,024.85 |
| 253 | $106,024.85 | $0.00 | $106,627.76 | $599.48 | -$3.43 |