How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $92,427 |
| Monthly savings required | $732 |
How much will it cost to send your child to Miami University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $369,708.40 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $731.64 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 | $35,642.00 |
| 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 Miami University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $731.64 | $0.00 | $0.00 | $731.64 |
| 2 | $731.64 | $731.64 | $0.00 | $4.14 | $1,467.42 |
| 3 | $1,467.42 | $731.64 | $0.00 | $8.30 | $2,207.36 |
| 4 | $2,207.36 | $731.64 | $0.00 | $12.48 | $2,951.48 |
| 5 | $2,951.48 | $731.64 | $0.00 | $16.69 | $3,699.81 |
| 6 | $3,699.81 | $731.64 | $0.00 | $20.92 | $4,452.37 |
| 7 | $4,452.37 | $731.64 | $0.00 | $25.17 | $5,209.18 |
| 8 | $5,209.18 | $731.64 | $0.00 | $29.45 | $5,970.27 |
| 9 | $5,970.27 | $731.64 | $0.00 | $33.76 | $6,735.67 |
| 10 | $6,735.67 | $731.64 | $0.00 | $38.08 | $7,505.39 |
| 11 | $7,505.39 | $731.64 | $0.00 | $42.44 | $8,279.47 |
| 12 | $8,279.47 | $731.64 | $0.00 | $46.81 | $9,057.92 |
| 13 | $9,057.92 | $731.64 | $0.00 | $51.21 | $9,840.77 |
| 14 | $9,840.77 | $731.64 | $0.00 | $55.64 | $10,628.05 |
| 15 | $10,628.05 | $731.64 | $0.00 | $60.09 | $11,419.78 |
| 16 | $11,419.78 | $731.64 | $0.00 | $64.57 | $12,215.99 |
| 17 | $12,215.99 | $731.64 | $0.00 | $69.07 | $13,016.70 |
| 18 | $13,016.70 | $731.64 | $0.00 | $73.60 | $13,821.94 |
| 19 | $13,821.94 | $731.64 | $0.00 | $78.15 | $14,631.73 |
| 20 | $14,631.73 | $731.64 | $0.00 | $82.73 | $15,446.10 |
| 21 | $15,446.10 | $731.64 | $0.00 | $87.33 | $16,265.07 |
| 22 | $16,265.07 | $731.64 | $0.00 | $91.97 | $17,088.68 |
| 23 | $17,088.68 | $731.64 | $0.00 | $96.62 | $17,916.94 |
| 24 | $17,916.94 | $731.64 | $0.00 | $101.30 | $18,749.88 |
| 25 | $18,749.88 | $731.64 | $0.00 | $106.01 | $19,587.53 |
| 26 | $19,587.53 | $731.64 | $0.00 | $110.75 | $20,429.92 |
| 27 | $20,429.92 | $731.64 | $0.00 | $115.51 | $21,277.07 |
| 28 | $21,277.07 | $731.64 | $0.00 | $120.30 | $22,129.01 |
| 29 | $22,129.01 | $731.64 | $0.00 | $125.12 | $22,985.77 |
| 30 | $22,985.77 | $731.64 | $0.00 | $129.96 | $23,847.37 |
| 31 | $23,847.37 | $731.64 | $0.00 | $134.84 | $24,713.85 |
| 32 | $24,713.85 | $731.64 | $0.00 | $139.74 | $25,585.23 |
| 33 | $25,585.23 | $731.64 | $0.00 | $144.66 | $26,461.53 |
| 34 | $26,461.53 | $731.64 | $0.00 | $149.62 | $27,342.79 |
| 35 | $27,342.79 | $731.64 | $0.00 | $154.60 | $28,229.03 |
| 36 | $28,229.03 | $731.64 | $0.00 | $159.61 | $29,120.28 |
| 37 | $29,120.28 | $731.64 | $0.00 | $164.65 | $30,016.57 |
| 38 | $30,016.57 | $731.64 | $0.00 | $169.72 | $30,917.93 |
| 39 | $30,917.93 | $731.64 | $0.00 | $174.81 | $31,824.38 |
| 40 | $31,824.38 | $731.64 | $0.00 | $179.94 | $32,735.96 |
| 41 | $32,735.96 | $731.64 | $0.00 | $185.09 | $33,652.69 |
| 42 | $33,652.69 | $731.64 | $0.00 | $190.28 | $34,574.61 |
| 43 | $34,574.61 | $731.64 | $0.00 | $195.49 | $35,501.74 |
| 44 | $35,501.74 | $731.64 | $0.00 | $200.73 | $36,434.11 |
| 45 | $36,434.11 | $731.64 | $0.00 | $206.00 | $37,371.75 |
| 46 | $37,371.75 | $731.64 | $0.00 | $211.31 | $38,314.70 |
| 47 | $38,314.70 | $731.64 | $0.00 | $216.64 | $39,262.98 |
| 48 | $39,262.98 | $731.64 | $0.00 | $222.00 | $40,216.62 |
| 49 | $40,216.62 | $731.64 | $0.00 | $227.39 | $41,175.65 |
| 50 | $41,175.65 | $731.64 | $0.00 | $232.81 | $42,140.10 |
| 51 | $42,140.10 | $731.64 | $0.00 | $238.27 | $43,110.01 |
| 52 | $43,110.01 | $731.64 | $0.00 | $243.75 | $44,085.40 |
| 53 | $44,085.40 | $731.64 | $0.00 | $249.27 | $45,066.31 |
| 54 | $45,066.31 | $731.64 | $0.00 | $254.81 | $46,052.76 |
| 55 | $46,052.76 | $731.64 | $0.00 | $260.39 | $47,044.79 |
| 56 | $47,044.79 | $731.64 | $0.00 | $266.00 | $48,042.43 |
| 57 | $48,042.43 | $731.64 | $0.00 | $271.64 | $49,045.71 |
| 58 | $49,045.71 | $731.64 | $0.00 | $277.31 | $50,054.66 |
| 59 | $50,054.66 | $731.64 | $0.00 | $283.02 | $51,069.32 |
| 60 | $51,069.32 | $731.64 | $0.00 | $288.75 | $52,089.71 |
| 61 | $52,089.71 | $731.64 | $0.00 | $294.52 | $53,115.87 |
| 62 | $53,115.87 | $731.64 | $0.00 | $300.32 | $54,147.83 |
| 63 | $54,147.83 | $731.64 | $0.00 | $306.16 | $55,185.63 |
| 64 | $55,185.63 | $731.64 | $0.00 | $312.03 | $56,229.30 |
| 65 | $56,229.30 | $731.64 | $0.00 | $317.93 | $57,278.87 |
| 66 | $57,278.87 | $731.64 | $0.00 | $323.86 | $58,334.37 |
| 67 | $58,334.37 | $731.64 | $0.00 | $329.83 | $59,395.84 |
| 68 | $59,395.84 | $731.64 | $0.00 | $335.83 | $60,463.31 |
| 69 | $60,463.31 | $731.64 | $0.00 | $341.87 | $61,536.82 |
| 70 | $61,536.82 | $731.64 | $0.00 | $347.94 | $62,616.40 |
| 71 | $62,616.40 | $731.64 | $0.00 | $354.04 | $63,702.08 |
| 72 | $63,702.08 | $731.64 | $0.00 | $360.18 | $64,793.90 |
| 73 | $64,793.90 | $731.64 | $0.00 | $366.35 | $65,891.89 |
| 74 | $65,891.89 | $731.64 | $0.00 | $372.56 | $66,996.09 |
| 75 | $66,996.09 | $731.64 | $0.00 | $378.81 | $68,106.54 |
| 76 | $68,106.54 | $731.64 | $0.00 | $385.08 | $69,223.26 |
| 77 | $69,223.26 | $731.64 | $0.00 | $391.40 | $70,346.30 |
| 78 | $70,346.30 | $731.64 | $0.00 | $397.75 | $71,475.69 |
| 79 | $71,475.69 | $731.64 | $0.00 | $404.13 | $72,611.46 |
| 80 | $72,611.46 | $731.64 | $0.00 | $410.56 | $73,753.66 |
| 81 | $73,753.66 | $731.64 | $0.00 | $417.01 | $74,902.31 |
| 82 | $74,902.31 | $731.64 | $0.00 | $423.51 | $76,057.46 |
| 83 | $76,057.46 | $731.64 | $0.00 | $430.04 | $77,219.14 |
| 84 | $77,219.14 | $731.64 | $0.00 | $436.61 | $78,387.39 |
| 85 | $78,387.39 | $731.64 | $0.00 | $443.21 | $79,562.24 |
| 86 | $79,562.24 | $731.64 | $0.00 | $449.86 | $80,743.74 |
| 87 | $80,743.74 | $731.64 | $0.00 | $456.54 | $81,931.92 |
| 88 | $81,931.92 | $731.64 | $0.00 | $463.25 | $83,126.81 |
| 89 | $83,126.81 | $731.64 | $0.00 | $470.01 | $84,328.46 |
| 90 | $84,328.46 | $731.64 | $0.00 | $476.81 | $85,536.91 |
| 91 | $85,536.91 | $731.64 | $0.00 | $483.64 | $86,752.19 |
| 92 | $86,752.19 | $731.64 | $0.00 | $490.51 | $87,974.34 |
| 93 | $87,974.34 | $731.64 | $0.00 | $497.42 | $89,203.40 |
| 94 | $89,203.40 | $731.64 | $0.00 | $504.37 | $90,439.41 |
| 95 | $90,439.41 | $731.64 | $0.00 | $511.36 | $91,682.41 |
| 96 | $91,682.41 | $731.64 | $0.00 | $518.39 | $92,932.44 |
| 97 | $92,932.44 | $731.64 | $0.00 | $525.45 | $94,189.53 |
| 98 | $94,189.53 | $731.64 | $0.00 | $532.56 | $95,453.73 |
| 99 | $95,453.73 | $731.64 | $0.00 | $539.71 | $96,725.08 |
| 100 | $96,725.08 | $731.64 | $0.00 | $546.90 | $98,003.62 |
| 101 | $98,003.62 | $731.64 | $0.00 | $554.13 | $99,289.39 |
| 102 | $99,289.39 | $731.64 | $0.00 | $561.40 | $100,582.43 |
| 103 | $100,582.43 | $731.64 | $0.00 | $568.71 | $101,882.78 |
| 104 | $101,882.78 | $731.64 | $0.00 | $576.06 | $103,190.48 |
| 105 | $103,190.48 | $731.64 | $0.00 | $583.45 | $104,505.57 |
| 106 | $104,505.57 | $731.64 | $0.00 | $590.89 | $105,828.10 |
| 107 | $105,828.10 | $731.64 | $0.00 | $598.37 | $107,158.11 |
| 108 | $107,158.11 | $731.64 | $0.00 | $605.89 | $108,495.64 |
| 109 | $108,495.64 | $731.64 | $0.00 | $613.45 | $109,840.73 |
| 110 | $109,840.73 | $731.64 | $0.00 | $621.06 | $111,193.43 |
| 111 | $111,193.43 | $731.64 | $0.00 | $628.70 | $112,553.77 |
| 112 | $112,553.77 | $731.64 | $0.00 | $636.40 | $113,921.81 |
| 113 | $113,921.81 | $731.64 | $0.00 | $644.13 | $115,297.58 |
| 114 | $115,297.58 | $731.64 | $0.00 | $651.91 | $116,681.13 |
| 115 | $116,681.13 | $731.64 | $0.00 | $659.73 | $118,072.50 |
| 116 | $118,072.50 | $731.64 | $0.00 | $667.60 | $119,471.74 |
| 117 | $119,471.74 | $731.64 | $0.00 | $675.51 | $120,878.89 |
| 118 | $120,878.89 | $731.64 | $0.00 | $683.47 | $122,294.00 |
| 119 | $122,294.00 | $731.64 | $0.00 | $691.47 | $123,717.11 |
| 120 | $123,717.11 | $731.64 | $0.00 | $699.51 | $125,148.26 |
| 121 | $125,148.26 | $731.64 | $0.00 | $707.61 | $126,587.51 |
| 122 | $126,587.51 | $731.64 | $0.00 | $715.74 | $128,034.89 |
| 123 | $128,034.89 | $731.64 | $0.00 | $723.93 | $129,490.46 |
| 124 | $129,490.46 | $731.64 | $0.00 | $732.16 | $130,954.26 |
| 125 | $130,954.26 | $731.64 | $0.00 | $740.43 | $132,426.33 |
| 126 | $132,426.33 | $731.64 | $0.00 | $748.76 | $133,906.73 |
| 127 | $133,906.73 | $731.64 | $0.00 | $757.13 | $135,395.50 |
| 128 | $135,395.50 | $731.64 | $0.00 | $765.55 | $136,892.69 |
| 129 | $136,892.69 | $731.64 | $0.00 | $774.01 | $138,398.34 |
| 130 | $138,398.34 | $731.64 | $0.00 | $782.52 | $139,912.50 |
| 131 | $139,912.50 | $731.64 | $0.00 | $791.09 | $141,435.23 |
| 132 | $141,435.23 | $731.64 | $0.00 | $799.70 | $142,966.57 |
| 133 | $142,966.57 | $731.64 | $0.00 | $808.35 | $144,506.56 |
| 134 | $144,506.56 | $731.64 | $0.00 | $817.06 | $146,055.26 |
| 135 | $146,055.26 | $731.64 | $0.00 | $825.82 | $147,612.72 |
| 136 | $147,612.72 | $731.64 | $0.00 | $834.62 | $149,178.98 |
| 137 | $149,178.98 | $731.64 | $0.00 | $843.48 | $150,754.10 |
| 138 | $150,754.10 | $731.64 | $0.00 | $852.39 | $152,338.13 |
| 139 | $152,338.13 | $731.64 | $0.00 | $861.34 | $153,931.11 |
| 140 | $153,931.11 | $731.64 | $0.00 | $870.35 | $155,533.10 |
| 141 | $155,533.10 | $731.64 | $0.00 | $879.41 | $157,144.15 |
| 142 | $157,144.15 | $731.64 | $0.00 | $888.52 | $158,764.31 |
| 143 | $158,764.31 | $731.64 | $0.00 | $897.68 | $160,393.63 |
| 144 | $160,393.63 | $731.64 | $0.00 | $906.89 | $162,032.16 |
| 145 | $162,032.16 | $731.64 | $0.00 | $916.15 | $163,679.95 |
| 146 | $163,679.95 | $731.64 | $0.00 | $925.47 | $165,337.06 |
| 147 | $165,337.06 | $731.64 | $0.00 | $934.84 | $167,003.54 |
| 148 | $167,003.54 | $731.64 | $0.00 | $944.26 | $168,679.44 |
| 149 | $168,679.44 | $731.64 | $0.00 | $953.74 | $170,364.82 |
| 150 | $170,364.82 | $731.64 | $0.00 | $963.27 | $172,059.73 |
| 151 | $172,059.73 | $731.64 | $0.00 | $972.85 | $173,764.22 |
| 152 | $173,764.22 | $731.64 | $0.00 | $982.49 | $175,478.35 |
| 153 | $175,478.35 | $731.64 | $0.00 | $992.18 | $177,202.17 |
| 154 | $177,202.17 | $731.64 | $0.00 | $1,001.93 | $178,935.74 |
| 155 | $178,935.74 | $731.64 | $0.00 | $1,011.73 | $180,679.11 |
| 156 | $180,679.11 | $731.64 | $0.00 | $1,021.59 | $182,432.34 |
| 157 | $182,432.34 | $731.64 | $0.00 | $1,031.50 | $184,195.48 |
| 158 | $184,195.48 | $731.64 | $0.00 | $1,041.47 | $185,968.59 |
| 159 | $185,968.59 | $731.64 | $0.00 | $1,051.49 | $187,751.72 |
| 160 | $187,751.72 | $731.64 | $0.00 | $1,061.58 | $189,544.94 |
| 161 | $189,544.94 | $731.64 | $0.00 | $1,071.71 | $191,348.29 |
| 162 | $191,348.29 | $731.64 | $0.00 | $1,081.91 | $193,161.84 |
| 163 | $193,161.84 | $731.64 | $0.00 | $1,092.17 | $194,985.65 |
| 164 | $194,985.65 | $731.64 | $0.00 | $1,102.48 | $196,819.77 |
| 165 | $196,819.77 | $731.64 | $0.00 | $1,112.85 | $198,664.26 |
| 166 | $198,664.26 | $731.64 | $0.00 | $1,123.28 | $200,519.18 |
| 167 | $200,519.18 | $731.64 | $0.00 | $1,133.76 | $202,384.58 |
| 168 | $202,384.58 | $731.64 | $0.00 | $1,144.31 | $204,260.53 |
| 169 | $204,260.53 | $731.64 | $0.00 | $1,154.92 | $206,147.09 |
| 170 | $206,147.09 | $731.64 | $0.00 | $1,165.59 | $208,044.32 |
| 171 | $208,044.32 | $731.64 | $0.00 | $1,176.31 | $209,952.27 |
| 172 | $209,952.27 | $731.64 | $0.00 | $1,187.10 | $211,871.01 |
| 173 | $211,871.01 | $731.64 | $0.00 | $1,197.95 | $213,800.60 |
| 174 | $213,800.60 | $731.64 | $0.00 | $1,208.86 | $215,741.10 |
| 175 | $215,741.10 | $731.64 | $0.00 | $1,219.83 | $217,692.57 |
| 176 | $217,692.57 | $731.64 | $0.00 | $1,230.87 | $219,655.08 |
| 177 | $219,655.08 | $731.64 | $0.00 | $1,241.96 | $221,628.68 |
| 178 | $221,628.68 | $731.64 | $0.00 | $1,253.12 | $223,613.44 |
| 179 | $223,613.44 | $731.64 | $0.00 | $1,264.34 | $225,609.42 |
| 180 | $225,609.42 | $731.64 | $0.00 | $1,275.63 | $227,616.69 |
| 181 | $227,616.69 | $731.64 | $0.00 | $1,286.98 | $229,635.31 |
| 182 | $229,635.31 | $731.64 | $0.00 | $1,298.39 | $231,665.34 |
| 183 | $231,665.34 | $731.64 | $0.00 | $1,309.87 | $233,706.85 |
| 184 | $233,706.85 | $731.64 | $0.00 | $1,321.41 | $235,759.90 |
| 185 | $235,759.90 | $731.64 | $0.00 | $1,333.02 | $237,824.56 |
| 186 | $237,824.56 | $731.64 | $0.00 | $1,344.69 | $239,900.89 |
| 187 | $239,900.89 | $731.64 | $0.00 | $1,356.43 | $241,988.96 |
| 188 | $241,988.96 | $731.64 | $0.00 | $1,368.24 | $244,088.84 |
| 189 | $244,088.84 | $731.64 | $0.00 | $1,380.11 | $246,200.59 |
| 190 | $246,200.59 | $731.64 | $0.00 | $1,392.05 | $248,324.28 |
| 191 | $248,324.28 | $731.64 | $0.00 | $1,404.06 | $250,459.98 |
| 192 | $250,459.98 | $731.64 | $0.00 | $1,416.14 | $252,607.76 |
| 193 | $252,607.76 | $731.64 | $0.00 | $1,428.28 | $254,767.68 |
| 194 | $254,767.68 | $731.64 | $0.00 | $1,440.49 | $256,939.81 |
| 195 | $256,939.81 | $731.64 | $0.00 | $1,452.78 | $259,124.23 |
| 196 | $259,124.23 | $731.64 | $0.00 | $1,465.13 | $261,321.00 |
| 197 | $261,321.00 | $731.64 | $0.00 | $1,477.55 | $263,530.19 |
| 198 | $263,530.19 | $731.64 | $0.00 | $1,490.04 | $265,751.87 |
| 199 | $265,751.87 | $731.64 | $0.00 | $1,502.60 | $267,986.11 |
| 200 | $267,986.11 | $731.64 | $0.00 | $1,515.23 | $270,232.98 |
| 201 | $270,232.98 | $731.64 | $0.00 | $1,527.94 | $272,492.56 |
| 202 | $272,492.56 | $731.64 | $0.00 | $1,540.71 | $274,764.91 |
| 203 | $274,764.91 | $731.64 | $0.00 | $1,553.56 | $277,050.11 |
| 204 | $277,050.11 | $731.64 | $0.00 | $1,566.48 | $279,348.23 |
| 205 | $279,348.23 | $731.64 | $0.00 | $1,579.48 | $281,659.35 |
| 206 | $281,659.35 | $731.64 | $0.00 | $1,592.54 | $283,983.53 |
| 207 | $283,983.53 | $731.64 | $0.00 | $1,605.68 | $286,320.85 |
| 208 | $286,320.85 | $731.64 | $0.00 | $1,618.90 | $288,671.39 |
| 209 | $288,671.39 | $731.64 | $0.00 | $1,632.19 | $291,035.22 |
| 210 | $291,035.22 | $731.64 | $0.00 | $1,645.56 | $293,412.42 |
| 211 | $293,412.42 | $731.64 | $0.00 | $1,659.00 | $295,803.06 |
| 212 | $295,803.06 | $731.64 | $0.00 | $1,672.51 | $298,207.21 |
| 213 | $298,207.21 | $731.64 | $0.00 | $1,686.11 | $300,624.96 |
| 214 | $300,624.96 | $731.64 | $0.00 | $1,699.78 | $303,056.38 |
| 215 | $303,056.38 | $731.64 | $0.00 | $1,713.52 | $305,501.54 |
| 216 | $305,501.54 | $731.64 | $0.00 | $1,727.35 | $307,960.53 |
| 217 | $307,960.53 | $731.64 | $85,776.72 | $1,741.25 | $224,656.70 |
| 218 | $224,656.70 | $731.64 | $0.00 | $1,270.24 | $226,658.58 |
| 219 | $226,658.58 | $731.64 | $0.00 | $1,281.56 | $228,671.78 |
| 220 | $228,671.78 | $731.64 | $0.00 | $1,292.94 | $230,696.36 |
| 221 | $230,696.36 | $731.64 | $0.00 | $1,304.39 | $232,732.39 |
| 222 | $232,732.39 | $731.64 | $0.00 | $1,315.90 | $234,779.93 |
| 223 | $234,779.93 | $731.64 | $0.00 | $1,327.48 | $236,839.05 |
| 224 | $236,839.05 | $731.64 | $0.00 | $1,339.12 | $238,909.81 |
| 225 | $238,909.81 | $731.64 | $0.00 | $1,350.83 | $240,992.28 |
| 226 | $240,992.28 | $731.64 | $0.00 | $1,362.61 | $243,086.53 |
| 227 | $243,086.53 | $731.64 | $0.00 | $1,374.45 | $245,192.62 |
| 228 | $245,192.62 | $731.64 | $0.00 | $1,386.35 | $247,310.61 |
| 229 | $247,310.61 | $731.64 | $90,065.56 | $1,398.33 | $159,375.02 |
| 230 | $159,375.02 | $731.64 | $0.00 | $901.13 | $161,007.79 |
| 231 | $161,007.79 | $731.64 | $0.00 | $910.36 | $162,649.79 |
| 232 | $162,649.79 | $731.64 | $0.00 | $919.65 | $164,301.08 |
| 233 | $164,301.08 | $731.64 | $0.00 | $928.98 | $165,961.70 |
| 234 | $165,961.70 | $731.64 | $0.00 | $938.37 | $167,631.71 |
| 235 | $167,631.71 | $731.64 | $0.00 | $947.81 | $169,311.16 |
| 236 | $169,311.16 | $731.64 | $0.00 | $957.31 | $171,000.11 |
| 237 | $171,000.11 | $731.64 | $0.00 | $966.86 | $172,698.61 |
| 238 | $172,698.61 | $731.64 | $0.00 | $976.46 | $174,406.71 |
| 239 | $174,406.71 | $731.64 | $0.00 | $986.12 | $176,124.47 |
| 240 | $176,124.47 | $731.64 | $0.00 | $995.83 | $177,851.94 |
| 241 | $177,851.94 | $731.64 | $94,568.84 | $1,005.60 | $85,020.34 |
| 242 | $85,020.34 | $731.64 | $0.00 | $480.72 | $86,232.70 |
| 243 | $86,232.70 | $731.64 | $0.00 | $487.57 | $87,451.91 |
| 244 | $87,451.91 | $731.64 | $0.00 | $494.47 | $88,678.02 |
| 245 | $88,678.02 | $731.64 | $0.00 | $501.40 | $89,911.06 |
| 246 | $89,911.06 | $731.64 | $0.00 | $508.37 | $91,151.07 |
| 247 | $91,151.07 | $731.64 | $0.00 | $515.38 | $92,398.09 |
| 248 | $92,398.09 | $731.64 | $0.00 | $522.43 | $93,652.16 |
| 249 | $93,652.16 | $731.64 | $0.00 | $529.52 | $94,913.32 |
| 250 | $94,913.32 | $731.64 | $0.00 | $536.65 | $96,181.61 |
| 251 | $96,181.61 | $731.64 | $0.00 | $543.82 | $97,457.07 |
| 252 | $97,457.07 | $731.64 | $0.00 | $551.04 | $98,739.75 |
| 253 | $98,739.75 | $0.00 | $99,297.28 | $558.29 | $0.76 |