How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $78,260 |
| Monthly savings required | $620 |
How much will it cost to send your child to Cleveland State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $313,041.63 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $619.50 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 | $30,179.00 |
| 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 Cleveland State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $619.50 | $0.00 | $0.00 | $619.50 |
| 2 | $619.50 | $619.50 | $0.00 | $3.50 | $1,242.50 |
| 3 | $1,242.50 | $619.50 | $0.00 | $7.03 | $1,869.03 |
| 4 | $1,869.03 | $619.50 | $0.00 | $10.57 | $2,499.10 |
| 5 | $2,499.10 | $619.50 | $0.00 | $14.13 | $3,132.73 |
| 6 | $3,132.73 | $619.50 | $0.00 | $17.71 | $3,769.94 |
| 7 | $3,769.94 | $619.50 | $0.00 | $21.32 | $4,410.76 |
| 8 | $4,410.76 | $619.50 | $0.00 | $24.94 | $5,055.20 |
| 9 | $5,055.20 | $619.50 | $0.00 | $28.58 | $5,703.28 |
| 10 | $5,703.28 | $619.50 | $0.00 | $32.25 | $6,355.03 |
| 11 | $6,355.03 | $619.50 | $0.00 | $35.93 | $7,010.46 |
| 12 | $7,010.46 | $619.50 | $0.00 | $39.64 | $7,669.60 |
| 13 | $7,669.60 | $619.50 | $0.00 | $43.37 | $8,332.47 |
| 14 | $8,332.47 | $619.50 | $0.00 | $47.11 | $8,999.08 |
| 15 | $8,999.08 | $619.50 | $0.00 | $50.88 | $9,669.46 |
| 16 | $9,669.46 | $619.50 | $0.00 | $54.67 | $10,343.63 |
| 17 | $10,343.63 | $619.50 | $0.00 | $58.48 | $11,021.61 |
| 18 | $11,021.61 | $619.50 | $0.00 | $62.32 | $11,703.43 |
| 19 | $11,703.43 | $619.50 | $0.00 | $66.17 | $12,389.10 |
| 20 | $12,389.10 | $619.50 | $0.00 | $70.05 | $13,078.65 |
| 21 | $13,078.65 | $619.50 | $0.00 | $73.95 | $13,772.10 |
| 22 | $13,772.10 | $619.50 | $0.00 | $77.87 | $14,469.47 |
| 23 | $14,469.47 | $619.50 | $0.00 | $81.81 | $15,170.78 |
| 24 | $15,170.78 | $619.50 | $0.00 | $85.78 | $15,876.06 |
| 25 | $15,876.06 | $619.50 | $0.00 | $89.77 | $16,585.33 |
| 26 | $16,585.33 | $619.50 | $0.00 | $93.78 | $17,298.61 |
| 27 | $17,298.61 | $619.50 | $0.00 | $97.81 | $18,015.92 |
| 28 | $18,015.92 | $619.50 | $0.00 | $101.86 | $18,737.28 |
| 29 | $18,737.28 | $619.50 | $0.00 | $105.94 | $19,462.72 |
| 30 | $19,462.72 | $619.50 | $0.00 | $110.05 | $20,192.27 |
| 31 | $20,192.27 | $619.50 | $0.00 | $114.17 | $20,925.94 |
| 32 | $20,925.94 | $619.50 | $0.00 | $118.32 | $21,663.76 |
| 33 | $21,663.76 | $619.50 | $0.00 | $122.49 | $22,405.75 |
| 34 | $22,405.75 | $619.50 | $0.00 | $126.69 | $23,151.94 |
| 35 | $23,151.94 | $619.50 | $0.00 | $130.90 | $23,902.34 |
| 36 | $23,902.34 | $619.50 | $0.00 | $135.15 | $24,656.99 |
| 37 | $24,656.99 | $619.50 | $0.00 | $139.41 | $25,415.90 |
| 38 | $25,415.90 | $619.50 | $0.00 | $143.71 | $26,179.11 |
| 39 | $26,179.11 | $619.50 | $0.00 | $148.02 | $26,946.63 |
| 40 | $26,946.63 | $619.50 | $0.00 | $152.36 | $27,718.49 |
| 41 | $27,718.49 | $619.50 | $0.00 | $156.72 | $28,494.71 |
| 42 | $28,494.71 | $619.50 | $0.00 | $161.11 | $29,275.32 |
| 43 | $29,275.32 | $619.50 | $0.00 | $165.53 | $30,060.35 |
| 44 | $30,060.35 | $619.50 | $0.00 | $169.97 | $30,849.82 |
| 45 | $30,849.82 | $619.50 | $0.00 | $174.43 | $31,643.75 |
| 46 | $31,643.75 | $619.50 | $0.00 | $178.92 | $32,442.17 |
| 47 | $32,442.17 | $619.50 | $0.00 | $183.43 | $33,245.10 |
| 48 | $33,245.10 | $619.50 | $0.00 | $187.97 | $34,052.57 |
| 49 | $34,052.57 | $619.50 | $0.00 | $192.54 | $34,864.61 |
| 50 | $34,864.61 | $619.50 | $0.00 | $197.13 | $35,681.24 |
| 51 | $35,681.24 | $619.50 | $0.00 | $201.75 | $36,502.49 |
| 52 | $36,502.49 | $619.50 | $0.00 | $206.39 | $37,328.38 |
| 53 | $37,328.38 | $619.50 | $0.00 | $211.06 | $38,158.94 |
| 54 | $38,158.94 | $619.50 | $0.00 | $215.76 | $38,994.20 |
| 55 | $38,994.20 | $619.50 | $0.00 | $220.48 | $39,834.18 |
| 56 | $39,834.18 | $619.50 | $0.00 | $225.23 | $40,678.91 |
| 57 | $40,678.91 | $619.50 | $0.00 | $230.00 | $41,528.41 |
| 58 | $41,528.41 | $619.50 | $0.00 | $234.81 | $42,382.72 |
| 59 | $42,382.72 | $619.50 | $0.00 | $239.64 | $43,241.86 |
| 60 | $43,241.86 | $619.50 | $0.00 | $244.50 | $44,105.86 |
| 61 | $44,105.86 | $619.50 | $0.00 | $249.38 | $44,974.74 |
| 62 | $44,974.74 | $619.50 | $0.00 | $254.29 | $45,848.53 |
| 63 | $45,848.53 | $619.50 | $0.00 | $259.23 | $46,727.26 |
| 64 | $46,727.26 | $619.50 | $0.00 | $264.20 | $47,610.96 |
| 65 | $47,610.96 | $619.50 | $0.00 | $269.20 | $48,499.66 |
| 66 | $48,499.66 | $619.50 | $0.00 | $274.22 | $49,393.38 |
| 67 | $49,393.38 | $619.50 | $0.00 | $279.28 | $50,292.16 |
| 68 | $50,292.16 | $619.50 | $0.00 | $284.36 | $51,196.02 |
| 69 | $51,196.02 | $619.50 | $0.00 | $289.47 | $52,104.99 |
| 70 | $52,104.99 | $619.50 | $0.00 | $294.61 | $53,019.10 |
| 71 | $53,019.10 | $619.50 | $0.00 | $299.78 | $53,938.38 |
| 72 | $53,938.38 | $619.50 | $0.00 | $304.98 | $54,862.86 |
| 73 | $54,862.86 | $619.50 | $0.00 | $310.20 | $55,792.56 |
| 74 | $55,792.56 | $619.50 | $0.00 | $315.46 | $56,727.52 |
| 75 | $56,727.52 | $619.50 | $0.00 | $320.75 | $57,667.77 |
| 76 | $57,667.77 | $619.50 | $0.00 | $326.06 | $58,613.33 |
| 77 | $58,613.33 | $619.50 | $0.00 | $331.41 | $59,564.24 |
| 78 | $59,564.24 | $619.50 | $0.00 | $336.78 | $60,520.52 |
| 79 | $60,520.52 | $619.50 | $0.00 | $342.19 | $61,482.21 |
| 80 | $61,482.21 | $619.50 | $0.00 | $347.63 | $62,449.34 |
| 81 | $62,449.34 | $619.50 | $0.00 | $353.10 | $63,421.94 |
| 82 | $63,421.94 | $619.50 | $0.00 | $358.60 | $64,400.04 |
| 83 | $64,400.04 | $619.50 | $0.00 | $364.13 | $65,383.67 |
| 84 | $65,383.67 | $619.50 | $0.00 | $369.69 | $66,372.86 |
| 85 | $66,372.86 | $619.50 | $0.00 | $375.28 | $67,367.64 |
| 86 | $67,367.64 | $619.50 | $0.00 | $380.91 | $68,368.05 |
| 87 | $68,368.05 | $619.50 | $0.00 | $386.56 | $69,374.11 |
| 88 | $69,374.11 | $619.50 | $0.00 | $392.25 | $70,385.86 |
| 89 | $70,385.86 | $619.50 | $0.00 | $397.97 | $71,403.33 |
| 90 | $71,403.33 | $619.50 | $0.00 | $403.72 | $72,426.55 |
| 91 | $72,426.55 | $619.50 | $0.00 | $409.51 | $73,455.56 |
| 92 | $73,455.56 | $619.50 | $0.00 | $415.33 | $74,490.39 |
| 93 | $74,490.39 | $619.50 | $0.00 | $421.18 | $75,531.07 |
| 94 | $75,531.07 | $619.50 | $0.00 | $427.06 | $76,577.63 |
| 95 | $76,577.63 | $619.50 | $0.00 | $432.98 | $77,630.11 |
| 96 | $77,630.11 | $619.50 | $0.00 | $438.93 | $78,688.54 |
| 97 | $78,688.54 | $619.50 | $0.00 | $444.92 | $79,752.96 |
| 98 | $79,752.96 | $619.50 | $0.00 | $450.93 | $80,823.39 |
| 99 | $80,823.39 | $619.50 | $0.00 | $456.99 | $81,899.88 |
| 100 | $81,899.88 | $619.50 | $0.00 | $463.07 | $82,982.45 |
| 101 | $82,982.45 | $619.50 | $0.00 | $469.19 | $84,071.14 |
| 102 | $84,071.14 | $619.50 | $0.00 | $475.35 | $85,165.99 |
| 103 | $85,165.99 | $619.50 | $0.00 | $481.54 | $86,267.03 |
| 104 | $86,267.03 | $619.50 | $0.00 | $487.77 | $87,374.30 |
| 105 | $87,374.30 | $619.50 | $0.00 | $494.03 | $88,487.83 |
| 106 | $88,487.83 | $619.50 | $0.00 | $500.32 | $89,607.65 |
| 107 | $89,607.65 | $619.50 | $0.00 | $506.65 | $90,733.80 |
| 108 | $90,733.80 | $619.50 | $0.00 | $513.02 | $91,866.32 |
| 109 | $91,866.32 | $619.50 | $0.00 | $519.43 | $93,005.25 |
| 110 | $93,005.25 | $619.50 | $0.00 | $525.87 | $94,150.62 |
| 111 | $94,150.62 | $619.50 | $0.00 | $532.34 | $95,302.46 |
| 112 | $95,302.46 | $619.50 | $0.00 | $538.85 | $96,460.81 |
| 113 | $96,460.81 | $619.50 | $0.00 | $545.40 | $97,625.71 |
| 114 | $97,625.71 | $619.50 | $0.00 | $551.99 | $98,797.20 |
| 115 | $98,797.20 | $619.50 | $0.00 | $558.61 | $99,975.31 |
| 116 | $99,975.31 | $619.50 | $0.00 | $565.27 | $101,160.08 |
| 117 | $101,160.08 | $619.50 | $0.00 | $571.97 | $102,351.55 |
| 118 | $102,351.55 | $619.50 | $0.00 | $578.71 | $103,549.76 |
| 119 | $103,549.76 | $619.50 | $0.00 | $585.49 | $104,754.75 |
| 120 | $104,754.75 | $619.50 | $0.00 | $592.30 | $105,966.55 |
| 121 | $105,966.55 | $619.50 | $0.00 | $599.15 | $107,185.20 |
| 122 | $107,185.20 | $619.50 | $0.00 | $606.04 | $108,410.74 |
| 123 | $108,410.74 | $619.50 | $0.00 | $612.97 | $109,643.21 |
| 124 | $109,643.21 | $619.50 | $0.00 | $619.94 | $110,882.65 |
| 125 | $110,882.65 | $619.50 | $0.00 | $626.95 | $112,129.10 |
| 126 | $112,129.10 | $619.50 | $0.00 | $633.99 | $113,382.59 |
| 127 | $113,382.59 | $619.50 | $0.00 | $641.08 | $114,643.17 |
| 128 | $114,643.17 | $619.50 | $0.00 | $648.21 | $115,910.88 |
| 129 | $115,910.88 | $619.50 | $0.00 | $655.38 | $117,185.76 |
| 130 | $117,185.76 | $619.50 | $0.00 | $662.59 | $118,467.85 |
| 131 | $118,467.85 | $619.50 | $0.00 | $669.83 | $119,757.18 |
| 132 | $119,757.18 | $619.50 | $0.00 | $677.12 | $121,053.80 |
| 133 | $121,053.80 | $619.50 | $0.00 | $684.46 | $122,357.76 |
| 134 | $122,357.76 | $619.50 | $0.00 | $691.83 | $123,669.09 |
| 135 | $123,669.09 | $619.50 | $0.00 | $699.24 | $124,987.83 |
| 136 | $124,987.83 | $619.50 | $0.00 | $706.70 | $126,314.03 |
| 137 | $126,314.03 | $619.50 | $0.00 | $714.20 | $127,647.73 |
| 138 | $127,647.73 | $619.50 | $0.00 | $721.74 | $128,988.97 |
| 139 | $128,988.97 | $619.50 | $0.00 | $729.32 | $130,337.79 |
| 140 | $130,337.79 | $619.50 | $0.00 | $736.95 | $131,694.24 |
| 141 | $131,694.24 | $619.50 | $0.00 | $744.62 | $133,058.36 |
| 142 | $133,058.36 | $619.50 | $0.00 | $752.33 | $134,430.19 |
| 143 | $134,430.19 | $619.50 | $0.00 | $760.09 | $135,809.78 |
| 144 | $135,809.78 | $619.50 | $0.00 | $767.89 | $137,197.17 |
| 145 | $137,197.17 | $619.50 | $0.00 | $775.73 | $138,592.40 |
| 146 | $138,592.40 | $619.50 | $0.00 | $783.62 | $139,995.52 |
| 147 | $139,995.52 | $619.50 | $0.00 | $791.56 | $141,406.58 |
| 148 | $141,406.58 | $619.50 | $0.00 | $799.53 | $142,825.61 |
| 149 | $142,825.61 | $619.50 | $0.00 | $807.56 | $144,252.67 |
| 150 | $144,252.67 | $619.50 | $0.00 | $815.63 | $145,687.80 |
| 151 | $145,687.80 | $619.50 | $0.00 | $823.74 | $147,131.04 |
| 152 | $147,131.04 | $619.50 | $0.00 | $831.90 | $148,582.44 |
| 153 | $148,582.44 | $619.50 | $0.00 | $840.11 | $150,042.05 |
| 154 | $150,042.05 | $619.50 | $0.00 | $848.36 | $151,509.91 |
| 155 | $151,509.91 | $619.50 | $0.00 | $856.66 | $152,986.07 |
| 156 | $152,986.07 | $619.50 | $0.00 | $865.01 | $154,470.58 |
| 157 | $154,470.58 | $619.50 | $0.00 | $873.40 | $155,963.48 |
| 158 | $155,963.48 | $619.50 | $0.00 | $881.84 | $157,464.82 |
| 159 | $157,464.82 | $619.50 | $0.00 | $890.33 | $158,974.65 |
| 160 | $158,974.65 | $619.50 | $0.00 | $898.87 | $160,493.02 |
| 161 | $160,493.02 | $619.50 | $0.00 | $907.45 | $162,019.97 |
| 162 | $162,019.97 | $619.50 | $0.00 | $916.08 | $163,555.55 |
| 163 | $163,555.55 | $619.50 | $0.00 | $924.77 | $165,099.82 |
| 164 | $165,099.82 | $619.50 | $0.00 | $933.50 | $166,652.82 |
| 165 | $166,652.82 | $619.50 | $0.00 | $942.28 | $168,214.60 |
| 166 | $168,214.60 | $619.50 | $0.00 | $951.11 | $169,785.21 |
| 167 | $169,785.21 | $619.50 | $0.00 | $959.99 | $171,364.70 |
| 168 | $171,364.70 | $619.50 | $0.00 | $968.92 | $172,953.12 |
| 169 | $172,953.12 | $619.50 | $0.00 | $977.90 | $174,550.52 |
| 170 | $174,550.52 | $619.50 | $0.00 | $986.93 | $176,156.95 |
| 171 | $176,156.95 | $619.50 | $0.00 | $996.02 | $177,772.47 |
| 172 | $177,772.47 | $619.50 | $0.00 | $1,005.15 | $179,397.12 |
| 173 | $179,397.12 | $619.50 | $0.00 | $1,014.34 | $181,030.96 |
| 174 | $181,030.96 | $619.50 | $0.00 | $1,023.58 | $182,674.04 |
| 175 | $182,674.04 | $619.50 | $0.00 | $1,032.87 | $184,326.41 |
| 176 | $184,326.41 | $619.50 | $0.00 | $1,042.21 | $185,988.12 |
| 177 | $185,988.12 | $619.50 | $0.00 | $1,051.60 | $187,659.22 |
| 178 | $187,659.22 | $619.50 | $0.00 | $1,061.05 | $189,339.77 |
| 179 | $189,339.77 | $619.50 | $0.00 | $1,070.55 | $191,029.82 |
| 180 | $191,029.82 | $619.50 | $0.00 | $1,080.11 | $192,729.43 |
| 181 | $192,729.43 | $619.50 | $0.00 | $1,089.72 | $194,438.65 |
| 182 | $194,438.65 | $619.50 | $0.00 | $1,099.38 | $196,157.53 |
| 183 | $196,157.53 | $619.50 | $0.00 | $1,109.10 | $197,886.13 |
| 184 | $197,886.13 | $619.50 | $0.00 | $1,118.88 | $199,624.51 |
| 185 | $199,624.51 | $619.50 | $0.00 | $1,128.71 | $201,372.72 |
| 186 | $201,372.72 | $619.50 | $0.00 | $1,138.59 | $203,130.81 |
| 187 | $203,130.81 | $619.50 | $0.00 | $1,148.53 | $204,898.84 |
| 188 | $204,898.84 | $619.50 | $0.00 | $1,158.53 | $206,676.87 |
| 189 | $206,676.87 | $619.50 | $0.00 | $1,168.58 | $208,464.95 |
| 190 | $208,464.95 | $619.50 | $0.00 | $1,178.69 | $210,263.14 |
| 191 | $210,263.14 | $619.50 | $0.00 | $1,188.86 | $212,071.50 |
| 192 | $212,071.50 | $619.50 | $0.00 | $1,199.08 | $213,890.08 |
| 193 | $213,890.08 | $619.50 | $0.00 | $1,209.37 | $215,718.95 |
| 194 | $215,718.95 | $619.50 | $0.00 | $1,219.71 | $217,558.16 |
| 195 | $217,558.16 | $619.50 | $0.00 | $1,230.11 | $219,407.77 |
| 196 | $219,407.77 | $619.50 | $0.00 | $1,240.56 | $221,267.83 |
| 197 | $221,267.83 | $619.50 | $0.00 | $1,251.08 | $223,138.41 |
| 198 | $223,138.41 | $619.50 | $0.00 | $1,261.66 | $225,019.57 |
| 199 | $225,019.57 | $619.50 | $0.00 | $1,272.29 | $226,911.36 |
| 200 | $226,911.36 | $619.50 | $0.00 | $1,282.99 | $228,813.85 |
| 201 | $228,813.85 | $619.50 | $0.00 | $1,293.75 | $230,727.10 |
| 202 | $230,727.10 | $619.50 | $0.00 | $1,304.56 | $232,651.16 |
| 203 | $232,651.16 | $619.50 | $0.00 | $1,315.44 | $234,586.10 |
| 204 | $234,586.10 | $619.50 | $0.00 | $1,326.38 | $236,531.98 |
| 205 | $236,531.98 | $619.50 | $0.00 | $1,337.39 | $238,488.87 |
| 206 | $238,488.87 | $619.50 | $0.00 | $1,348.45 | $240,456.82 |
| 207 | $240,456.82 | $619.50 | $0.00 | $1,359.58 | $242,435.90 |
| 208 | $242,435.90 | $619.50 | $0.00 | $1,370.77 | $244,426.17 |
| 209 | $244,426.17 | $619.50 | $0.00 | $1,382.02 | $246,427.69 |
| 210 | $246,427.69 | $619.50 | $0.00 | $1,393.34 | $248,440.53 |
| 211 | $248,440.53 | $619.50 | $0.00 | $1,404.72 | $250,464.75 |
| 212 | $250,464.75 | $619.50 | $0.00 | $1,416.16 | $252,500.41 |
| 213 | $252,500.41 | $619.50 | $0.00 | $1,427.67 | $254,547.58 |
| 214 | $254,547.58 | $619.50 | $0.00 | $1,439.25 | $256,606.33 |
| 215 | $256,606.33 | $619.50 | $0.00 | $1,450.89 | $258,676.72 |
| 216 | $258,676.72 | $619.50 | $0.00 | $1,462.60 | $260,758.82 |
| 217 | $260,758.82 | $619.50 | $72,629.36 | $1,474.37 | $190,223.33 |
| 218 | $190,223.33 | $619.50 | $0.00 | $1,075.55 | $191,918.38 |
| 219 | $191,918.38 | $619.50 | $0.00 | $1,085.13 | $193,623.01 |
| 220 | $193,623.01 | $619.50 | $0.00 | $1,094.77 | $195,337.28 |
| 221 | $195,337.28 | $619.50 | $0.00 | $1,104.47 | $197,061.25 |
| 222 | $197,061.25 | $619.50 | $0.00 | $1,114.21 | $198,794.96 |
| 223 | $198,794.96 | $619.50 | $0.00 | $1,124.02 | $200,538.48 |
| 224 | $200,538.48 | $619.50 | $0.00 | $1,133.87 | $202,291.85 |
| 225 | $202,291.85 | $619.50 | $0.00 | $1,143.79 | $204,055.14 |
| 226 | $204,055.14 | $619.50 | $0.00 | $1,153.76 | $205,828.40 |
| 227 | $205,828.40 | $619.50 | $0.00 | $1,163.78 | $207,611.68 |
| 228 | $207,611.68 | $619.50 | $0.00 | $1,173.87 | $209,405.05 |
| 229 | $209,405.05 | $619.50 | $76,260.83 | $1,184.01 | $134,947.73 |
| 230 | $134,947.73 | $619.50 | $0.00 | $763.01 | $136,330.24 |
| 231 | $136,330.24 | $619.50 | $0.00 | $770.83 | $137,720.57 |
| 232 | $137,720.57 | $619.50 | $0.00 | $778.69 | $139,118.76 |
| 233 | $139,118.76 | $619.50 | $0.00 | $786.60 | $140,524.86 |
| 234 | $140,524.86 | $619.50 | $0.00 | $794.55 | $141,938.91 |
| 235 | $141,938.91 | $619.50 | $0.00 | $802.54 | $143,360.95 |
| 236 | $143,360.95 | $619.50 | $0.00 | $810.58 | $144,791.03 |
| 237 | $144,791.03 | $619.50 | $0.00 | $818.67 | $146,229.20 |
| 238 | $146,229.20 | $619.50 | $0.00 | $826.80 | $147,675.50 |
| 239 | $147,675.50 | $619.50 | $0.00 | $834.98 | $149,129.98 |
| 240 | $149,129.98 | $619.50 | $0.00 | $843.20 | $150,592.68 |
| 241 | $150,592.68 | $619.50 | $80,073.87 | $851.47 | $71,989.78 |
| 242 | $71,989.78 | $619.50 | $0.00 | $407.04 | $73,016.32 |
| 243 | $73,016.32 | $619.50 | $0.00 | $412.84 | $74,048.66 |
| 244 | $74,048.66 | $619.50 | $0.00 | $418.68 | $75,086.84 |
| 245 | $75,086.84 | $619.50 | $0.00 | $424.55 | $76,130.89 |
| 246 | $76,130.89 | $619.50 | $0.00 | $430.46 | $77,180.85 |
| 247 | $77,180.85 | $619.50 | $0.00 | $436.39 | $78,236.74 |
| 248 | $78,236.74 | $619.50 | $0.00 | $442.36 | $79,298.60 |
| 249 | $79,298.60 | $619.50 | $0.00 | $448.37 | $80,366.47 |
| 250 | $80,366.47 | $619.50 | $0.00 | $454.40 | $81,440.37 |
| 251 | $81,440.37 | $619.50 | $0.00 | $460.48 | $82,520.35 |
| 252 | $82,520.35 | $619.50 | $0.00 | $466.58 | $83,606.43 |
| 253 | $83,606.43 | $0.00 | $84,077.57 | $472.72 | $1.58 |