| Estimated Annual Cost in 2042 | $93,957 |
| Monthly savings required | $743 |
How much will it cost to send your child to Youngstown State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $375,827.96 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $742.56 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 | $25,044.00 |
| 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 Youngstown State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $742.56 | $0.00 | $0.00 | $742.56 |
| 2 | $742.56 | $742.56 | $0.00 | $4.20 | $1,489.32 |
| 3 | $1,489.32 | $742.56 | $0.00 | $8.42 | $2,240.30 |
| 4 | $2,240.30 | $742.56 | $0.00 | $12.67 | $2,995.53 |
| 5 | $2,995.53 | $742.56 | $0.00 | $16.94 | $3,755.03 |
| 6 | $3,755.03 | $742.56 | $0.00 | $21.23 | $4,518.82 |
| 7 | $4,518.82 | $742.56 | $0.00 | $25.55 | $5,286.93 |
| 8 | $5,286.93 | $742.56 | $0.00 | $29.89 | $6,059.38 |
| 9 | $6,059.38 | $742.56 | $0.00 | $34.26 | $6,836.20 |
| 10 | $6,836.20 | $742.56 | $0.00 | $38.65 | $7,617.41 |
| 11 | $7,617.41 | $742.56 | $0.00 | $43.07 | $8,403.04 |
| 12 | $8,403.04 | $742.56 | $0.00 | $47.51 | $9,193.11 |
| 13 | $9,193.11 | $742.56 | $0.00 | $51.98 | $9,987.65 |
| 14 | $9,987.65 | $742.56 | $0.00 | $56.47 | $10,786.68 |
| 15 | $10,786.68 | $742.56 | $0.00 | $60.99 | $11,590.23 |
| 16 | $11,590.23 | $742.56 | $0.00 | $65.53 | $12,398.32 |
| 17 | $12,398.32 | $742.56 | $0.00 | $70.10 | $13,210.98 |
| 18 | $13,210.98 | $742.56 | $0.00 | $74.70 | $14,028.24 |
| 19 | $14,028.24 | $742.56 | $0.00 | $79.32 | $14,850.12 |
| 20 | $14,850.12 | $742.56 | $0.00 | $83.96 | $15,676.64 |
| 21 | $15,676.64 | $742.56 | $0.00 | $88.64 | $16,507.84 |
| 22 | $16,507.84 | $742.56 | $0.00 | $93.34 | $17,343.74 |
| 23 | $17,343.74 | $742.56 | $0.00 | $98.06 | $18,184.36 |
| 24 | $18,184.36 | $742.56 | $0.00 | $102.82 | $19,029.74 |
| 25 | $19,029.74 | $742.56 | $0.00 | $107.60 | $19,879.90 |
| 26 | $19,879.90 | $742.56 | $0.00 | $112.40 | $20,734.86 |
| 27 | $20,734.86 | $742.56 | $0.00 | $117.24 | $21,594.66 |
| 28 | $21,594.66 | $742.56 | $0.00 | $122.10 | $22,459.32 |
| 29 | $22,459.32 | $742.56 | $0.00 | $126.99 | $23,328.87 |
| 30 | $23,328.87 | $742.56 | $0.00 | $131.90 | $24,203.33 |
| 31 | $24,203.33 | $742.56 | $0.00 | $136.85 | $25,082.74 |
| 32 | $25,082.74 | $742.56 | $0.00 | $141.82 | $25,967.12 |
| 33 | $25,967.12 | $742.56 | $0.00 | $146.82 | $26,856.50 |
| 34 | $26,856.50 | $742.56 | $0.00 | $151.85 | $27,750.91 |
| 35 | $27,750.91 | $742.56 | $0.00 | $156.91 | $28,650.38 |
| 36 | $28,650.38 | $742.56 | $0.00 | $161.99 | $29,554.93 |
| 37 | $29,554.93 | $742.56 | $0.00 | $167.11 | $30,464.60 |
| 38 | $30,464.60 | $742.56 | $0.00 | $172.25 | $31,379.41 |
| 39 | $31,379.41 | $742.56 | $0.00 | $177.42 | $32,299.39 |
| 40 | $32,299.39 | $742.56 | $0.00 | $182.63 | $33,224.58 |
| 41 | $33,224.58 | $742.56 | $0.00 | $187.86 | $34,155.00 |
| 42 | $34,155.00 | $742.56 | $0.00 | $193.12 | $35,090.68 |
| 43 | $35,090.68 | $742.56 | $0.00 | $198.41 | $36,031.65 |
| 44 | $36,031.65 | $742.56 | $0.00 | $203.73 | $36,977.94 |
| 45 | $36,977.94 | $742.56 | $0.00 | $209.08 | $37,929.58 |
| 46 | $37,929.58 | $742.56 | $0.00 | $214.46 | $38,886.60 |
| 47 | $38,886.60 | $742.56 | $0.00 | $219.87 | $39,849.03 |
| 48 | $39,849.03 | $742.56 | $0.00 | $225.31 | $40,816.90 |
| 49 | $40,816.90 | $742.56 | $0.00 | $230.78 | $41,790.24 |
| 50 | $41,790.24 | $742.56 | $0.00 | $236.29 | $42,769.09 |
| 51 | $42,769.09 | $742.56 | $0.00 | $241.82 | $43,753.47 |
| 52 | $43,753.47 | $742.56 | $0.00 | $247.39 | $44,743.42 |
| 53 | $44,743.42 | $742.56 | $0.00 | $252.99 | $45,738.97 |
| 54 | $45,738.97 | $742.56 | $0.00 | $258.61 | $46,740.14 |
| 55 | $46,740.14 | $742.56 | $0.00 | $264.28 | $47,746.98 |
| 56 | $47,746.98 | $742.56 | $0.00 | $269.97 | $48,759.51 |
| 57 | $48,759.51 | $742.56 | $0.00 | $275.69 | $49,777.76 |
| 58 | $49,777.76 | $742.56 | $0.00 | $281.45 | $50,801.77 |
| 59 | $50,801.77 | $742.56 | $0.00 | $287.24 | $51,831.57 |
| 60 | $51,831.57 | $742.56 | $0.00 | $293.06 | $52,867.19 |
| 61 | $52,867.19 | $742.56 | $0.00 | $298.92 | $53,908.67 |
| 62 | $53,908.67 | $742.56 | $0.00 | $304.81 | $54,956.04 |
| 63 | $54,956.04 | $742.56 | $0.00 | $310.73 | $56,009.33 |
| 64 | $56,009.33 | $742.56 | $0.00 | $316.68 | $57,068.57 |
| 65 | $57,068.57 | $742.56 | $0.00 | $322.67 | $58,133.80 |
| 66 | $58,133.80 | $742.56 | $0.00 | $328.70 | $59,205.06 |
| 67 | $59,205.06 | $742.56 | $0.00 | $334.75 | $60,282.37 |
| 68 | $60,282.37 | $742.56 | $0.00 | $340.85 | $61,365.78 |
| 69 | $61,365.78 | $742.56 | $0.00 | $346.97 | $62,455.31 |
| 70 | $62,455.31 | $742.56 | $0.00 | $353.13 | $63,551.00 |
| 71 | $63,551.00 | $742.56 | $0.00 | $359.33 | $64,652.89 |
| 72 | $64,652.89 | $742.56 | $0.00 | $365.56 | $65,761.01 |
| 73 | $65,761.01 | $742.56 | $0.00 | $371.82 | $66,875.39 |
| 74 | $66,875.39 | $742.56 | $0.00 | $378.12 | $67,996.07 |
| 75 | $67,996.07 | $742.56 | $0.00 | $384.46 | $69,123.09 |
| 76 | $69,123.09 | $742.56 | $0.00 | $390.83 | $70,256.48 |
| 77 | $70,256.48 | $742.56 | $0.00 | $397.24 | $71,396.28 |
| 78 | $71,396.28 | $742.56 | $0.00 | $403.68 | $72,542.52 |
| 79 | $72,542.52 | $742.56 | $0.00 | $410.17 | $73,695.25 |
| 80 | $73,695.25 | $742.56 | $0.00 | $416.68 | $74,854.49 |
| 81 | $74,854.49 | $742.56 | $0.00 | $423.24 | $76,020.29 |
| 82 | $76,020.29 | $742.56 | $0.00 | $429.83 | $77,192.68 |
| 83 | $77,192.68 | $742.56 | $0.00 | $436.46 | $78,371.70 |
| 84 | $78,371.70 | $742.56 | $0.00 | $443.12 | $79,557.38 |
| 85 | $79,557.38 | $742.56 | $0.00 | $449.83 | $80,749.77 |
| 86 | $80,749.77 | $742.56 | $0.00 | $456.57 | $81,948.90 |
| 87 | $81,948.90 | $742.56 | $0.00 | $463.35 | $83,154.81 |
| 88 | $83,154.81 | $742.56 | $0.00 | $470.17 | $84,367.54 |
| 89 | $84,367.54 | $742.56 | $0.00 | $477.03 | $85,587.13 |
| 90 | $85,587.13 | $742.56 | $0.00 | $483.92 | $86,813.61 |
| 91 | $86,813.61 | $742.56 | $0.00 | $490.86 | $88,047.03 |
| 92 | $88,047.03 | $742.56 | $0.00 | $497.83 | $89,287.42 |
| 93 | $89,287.42 | $742.56 | $0.00 | $504.84 | $90,534.82 |
| 94 | $90,534.82 | $742.56 | $0.00 | $511.90 | $91,789.28 |
| 95 | $91,789.28 | $742.56 | $0.00 | $518.99 | $93,050.83 |
| 96 | $93,050.83 | $742.56 | $0.00 | $526.12 | $94,319.51 |
| 97 | $94,319.51 | $742.56 | $0.00 | $533.30 | $95,595.37 |
| 98 | $95,595.37 | $742.56 | $0.00 | $540.51 | $96,878.44 |
| 99 | $96,878.44 | $742.56 | $0.00 | $547.76 | $98,168.76 |
| 100 | $98,168.76 | $742.56 | $0.00 | $555.06 | $99,466.38 |
| 101 | $99,466.38 | $742.56 | $0.00 | $562.40 | $100,771.34 |
| 102 | $100,771.34 | $742.56 | $0.00 | $569.78 | $102,083.68 |
| 103 | $102,083.68 | $742.56 | $0.00 | $577.20 | $103,403.44 |
| 104 | $103,403.44 | $742.56 | $0.00 | $584.66 | $104,730.66 |
| 105 | $104,730.66 | $742.56 | $0.00 | $592.16 | $106,065.38 |
| 106 | $106,065.38 | $742.56 | $0.00 | $599.71 | $107,407.65 |
| 107 | $107,407.65 | $742.56 | $0.00 | $607.30 | $108,757.51 |
| 108 | $108,757.51 | $742.56 | $0.00 | $614.93 | $110,115.00 |
| 109 | $110,115.00 | $742.56 | $0.00 | $622.61 | $111,480.17 |
| 110 | $111,480.17 | $742.56 | $0.00 | $630.33 | $112,853.06 |
| 111 | $112,853.06 | $742.56 | $0.00 | $638.09 | $114,233.71 |
| 112 | $114,233.71 | $742.56 | $0.00 | $645.89 | $115,622.16 |
| 113 | $115,622.16 | $742.56 | $0.00 | $653.74 | $117,018.46 |
| 114 | $117,018.46 | $742.56 | $0.00 | $661.64 | $118,422.66 |
| 115 | $118,422.66 | $742.56 | $0.00 | $669.58 | $119,834.80 |
| 116 | $119,834.80 | $742.56 | $0.00 | $677.56 | $121,254.92 |
| 117 | $121,254.92 | $742.56 | $0.00 | $685.59 | $122,683.07 |
| 118 | $122,683.07 | $742.56 | $0.00 | $693.67 | $124,119.30 |
| 119 | $124,119.30 | $742.56 | $0.00 | $701.79 | $125,563.65 |
| 120 | $125,563.65 | $742.56 | $0.00 | $709.96 | $127,016.17 |
| 121 | $127,016.17 | $742.56 | $0.00 | $718.17 | $128,476.90 |
| 122 | $128,476.90 | $742.56 | $0.00 | $726.43 | $129,945.89 |
| 123 | $129,945.89 | $742.56 | $0.00 | $734.73 | $131,423.18 |
| 124 | $131,423.18 | $742.56 | $0.00 | $743.09 | $132,908.83 |
| 125 | $132,908.83 | $742.56 | $0.00 | $751.49 | $134,402.88 |
| 126 | $134,402.88 | $742.56 | $0.00 | $759.93 | $135,905.37 |
| 127 | $135,905.37 | $742.56 | $0.00 | $768.43 | $137,416.36 |
| 128 | $137,416.36 | $742.56 | $0.00 | $776.97 | $138,935.89 |
| 129 | $138,935.89 | $742.56 | $0.00 | $785.56 | $140,464.01 |
| 130 | $140,464.01 | $742.56 | $0.00 | $794.20 | $142,000.77 |
| 131 | $142,000.77 | $742.56 | $0.00 | $802.89 | $143,546.22 |
| 132 | $143,546.22 | $742.56 | $0.00 | $811.63 | $145,100.41 |
| 133 | $145,100.41 | $742.56 | $0.00 | $820.42 | $146,663.39 |
| 134 | $146,663.39 | $742.56 | $0.00 | $829.26 | $148,235.21 |
| 135 | $148,235.21 | $742.56 | $0.00 | $838.14 | $149,815.91 |
| 136 | $149,815.91 | $742.56 | $0.00 | $847.08 | $151,405.55 |
| 137 | $151,405.55 | $742.56 | $0.00 | $856.07 | $153,004.18 |
| 138 | $153,004.18 | $742.56 | $0.00 | $865.11 | $154,611.85 |
| 139 | $154,611.85 | $742.56 | $0.00 | $874.20 | $156,228.61 |
| 140 | $156,228.61 | $742.56 | $0.00 | $883.34 | $157,854.51 |
| 141 | $157,854.51 | $742.56 | $0.00 | $892.53 | $159,489.60 |
| 142 | $159,489.60 | $742.56 | $0.00 | $901.78 | $161,133.94 |
| 143 | $161,133.94 | $742.56 | $0.00 | $911.07 | $162,787.57 |
| 144 | $162,787.57 | $742.56 | $0.00 | $920.42 | $164,450.55 |
| 145 | $164,450.55 | $742.56 | $0.00 | $929.83 | $166,122.94 |
| 146 | $166,122.94 | $742.56 | $0.00 | $939.28 | $167,804.78 |
| 147 | $167,804.78 | $742.56 | $0.00 | $948.79 | $169,496.13 |
| 148 | $169,496.13 | $742.56 | $0.00 | $958.36 | $171,197.05 |
| 149 | $171,197.05 | $742.56 | $0.00 | $967.97 | $172,907.58 |
| 150 | $172,907.58 | $742.56 | $0.00 | $977.64 | $174,627.78 |
| 151 | $174,627.78 | $742.56 | $0.00 | $987.37 | $176,357.71 |
| 152 | $176,357.71 | $742.56 | $0.00 | $997.15 | $178,097.42 |
| 153 | $178,097.42 | $742.56 | $0.00 | $1,006.99 | $179,846.97 |
| 154 | $179,846.97 | $742.56 | $0.00 | $1,016.88 | $181,606.41 |
| 155 | $181,606.41 | $742.56 | $0.00 | $1,026.83 | $183,375.80 |
| 156 | $183,375.80 | $742.56 | $0.00 | $1,036.83 | $185,155.19 |
| 157 | $185,155.19 | $742.56 | $0.00 | $1,046.89 | $186,944.64 |
| 158 | $186,944.64 | $742.56 | $0.00 | $1,057.01 | $188,744.21 |
| 159 | $188,744.21 | $742.56 | $0.00 | $1,067.19 | $190,553.96 |
| 160 | $190,553.96 | $742.56 | $0.00 | $1,077.42 | $192,373.94 |
| 161 | $192,373.94 | $742.56 | $0.00 | $1,087.71 | $194,204.21 |
| 162 | $194,204.21 | $742.56 | $0.00 | $1,098.06 | $196,044.83 |
| 163 | $196,044.83 | $742.56 | $0.00 | $1,108.47 | $197,895.86 |
| 164 | $197,895.86 | $742.56 | $0.00 | $1,118.93 | $199,757.35 |
| 165 | $199,757.35 | $742.56 | $0.00 | $1,129.46 | $201,629.37 |
| 166 | $201,629.37 | $742.56 | $0.00 | $1,140.04 | $203,511.97 |
| 167 | $203,511.97 | $742.56 | $0.00 | $1,150.69 | $205,405.22 |
| 168 | $205,405.22 | $742.56 | $0.00 | $1,161.39 | $207,309.17 |
| 169 | $207,309.17 | $742.56 | $0.00 | $1,172.16 | $209,223.89 |
| 170 | $209,223.89 | $742.56 | $0.00 | $1,182.98 | $211,149.43 |
| 171 | $211,149.43 | $742.56 | $0.00 | $1,193.87 | $213,085.86 |
| 172 | $213,085.86 | $742.56 | $0.00 | $1,204.82 | $215,033.24 |
| 173 | $215,033.24 | $742.56 | $0.00 | $1,215.83 | $216,991.63 |
| 174 | $216,991.63 | $742.56 | $0.00 | $1,226.90 | $218,961.09 |
| 175 | $218,961.09 | $742.56 | $0.00 | $1,238.04 | $220,941.69 |
| 176 | $220,941.69 | $742.56 | $0.00 | $1,249.24 | $222,933.49 |
| 177 | $222,933.49 | $742.56 | $0.00 | $1,260.50 | $224,936.55 |
| 178 | $224,936.55 | $742.56 | $0.00 | $1,271.82 | $226,950.93 |
| 179 | $226,950.93 | $742.56 | $0.00 | $1,283.21 | $228,976.70 |
| 180 | $228,976.70 | $742.56 | $0.00 | $1,294.67 | $231,013.93 |
| 181 | $231,013.93 | $742.56 | $0.00 | $1,306.19 | $233,062.68 |
| 182 | $233,062.68 | $742.56 | $0.00 | $1,317.77 | $235,123.01 |
| 183 | $235,123.01 | $742.56 | $0.00 | $1,329.42 | $237,194.99 |
| 184 | $237,194.99 | $742.56 | $0.00 | $1,341.13 | $239,278.68 |
| 185 | $239,278.68 | $742.56 | $0.00 | $1,352.92 | $241,374.16 |
| 186 | $241,374.16 | $742.56 | $0.00 | $1,364.76 | $243,481.48 |
| 187 | $243,481.48 | $742.56 | $0.00 | $1,376.68 | $245,600.72 |
| 188 | $245,600.72 | $742.56 | $0.00 | $1,388.66 | $247,731.94 |
| 189 | $247,731.94 | $742.56 | $0.00 | $1,400.71 | $249,875.21 |
| 190 | $249,875.21 | $742.56 | $0.00 | $1,412.83 | $252,030.60 |
| 191 | $252,030.60 | $742.56 | $0.00 | $1,425.02 | $254,198.18 |
| 192 | $254,198.18 | $742.56 | $0.00 | $1,437.27 | $256,378.01 |
| 193 | $256,378.01 | $742.56 | $0.00 | $1,449.60 | $258,570.17 |
| 194 | $258,570.17 | $742.56 | $0.00 | $1,461.99 | $260,774.72 |
| 195 | $260,774.72 | $742.56 | $0.00 | $1,474.46 | $262,991.74 |
| 196 | $262,991.74 | $742.56 | $0.00 | $1,486.99 | $265,221.29 |
| 197 | $265,221.29 | $742.56 | $0.00 | $1,499.60 | $267,463.45 |
| 198 | $267,463.45 | $742.56 | $0.00 | $1,512.28 | $269,718.29 |
| 199 | $269,718.29 | $742.56 | $0.00 | $1,525.03 | $271,985.88 |
| 200 | $271,985.88 | $742.56 | $0.00 | $1,537.85 | $274,266.29 |
| 201 | $274,266.29 | $742.56 | $0.00 | $1,550.74 | $276,559.59 |
| 202 | $276,559.59 | $742.56 | $0.00 | $1,563.71 | $278,865.86 |
| 203 | $278,865.86 | $742.56 | $0.00 | $1,576.75 | $281,185.17 |
| 204 | $281,185.17 | $742.56 | $0.00 | $1,589.86 | $283,517.59 |
| 205 | $283,517.59 | $742.56 | $0.00 | $1,603.05 | $285,863.20 |
| 206 | $285,863.20 | $742.56 | $0.00 | $1,616.31 | $288,222.07 |
| 207 | $288,222.07 | $742.56 | $0.00 | $1,629.65 | $290,594.28 |
| 208 | $290,594.28 | $742.56 | $0.00 | $1,643.06 | $292,979.90 |
| 209 | $292,979.90 | $742.56 | $0.00 | $1,656.55 | $295,379.01 |
| 210 | $295,379.01 | $742.56 | $0.00 | $1,670.12 | $297,791.69 |
| 211 | $297,791.69 | $742.56 | $0.00 | $1,683.76 | $300,218.01 |
| 212 | $300,218.01 | $742.56 | $0.00 | $1,697.48 | $302,658.05 |
| 213 | $302,658.05 | $742.56 | $0.00 | $1,711.27 | $305,111.88 |
| 214 | $305,111.88 | $742.56 | $0.00 | $1,725.15 | $307,579.59 |
| 215 | $307,579.59 | $742.56 | $0.00 | $1,739.10 | $310,061.25 |
| 216 | $310,061.25 | $742.56 | $0.00 | $1,753.13 | $312,556.94 |
| 217 | $312,556.94 | $742.56 | $84,647.02 | $1,767.24 | $230,419.72 |
| 218 | $230,419.72 | $742.56 | $0.00 | $1,302.83 | $232,465.11 |
| 219 | $232,465.11 | $742.56 | $0.00 | $1,314.39 | $234,522.06 |
| 220 | $234,522.06 | $742.56 | $0.00 | $1,326.02 | $236,590.64 |
| 221 | $236,590.64 | $742.56 | $0.00 | $1,337.72 | $238,670.92 |
| 222 | $238,670.92 | $742.56 | $0.00 | $1,349.48 | $240,762.96 |
| 223 | $240,762.96 | $742.56 | $0.00 | $1,361.31 | $242,866.83 |
| 224 | $242,866.83 | $742.56 | $0.00 | $1,373.20 | $244,982.59 |
| 225 | $244,982.59 | $742.56 | $0.00 | $1,385.17 | $247,110.32 |
| 226 | $247,110.32 | $742.56 | $0.00 | $1,397.20 | $249,250.08 |
| 227 | $249,250.08 | $742.56 | $0.00 | $1,409.30 | $251,401.94 |
| 228 | $251,401.94 | $742.56 | $0.00 | $1,421.46 | $253,565.96 |
| 229 | $253,565.96 | $742.56 | $90,572.32 | $1,433.70 | $165,169.90 |
| 230 | $165,169.90 | $742.56 | $0.00 | $933.89 | $166,846.35 |
| 231 | $166,846.35 | $742.56 | $0.00 | $943.37 | $168,532.28 |
| 232 | $168,532.28 | $742.56 | $0.00 | $952.91 | $170,227.75 |
| 233 | $170,227.75 | $742.56 | $0.00 | $962.49 | $171,932.80 |
| 234 | $171,932.80 | $742.56 | $0.00 | $972.13 | $173,647.49 |
| 235 | $173,647.49 | $742.56 | $0.00 | $981.83 | $175,371.88 |
| 236 | $175,371.88 | $742.56 | $0.00 | $991.58 | $177,106.02 |
| 237 | $177,106.02 | $742.56 | $0.00 | $1,001.38 | $178,849.96 |
| 238 | $178,849.96 | $742.56 | $0.00 | $1,011.24 | $180,603.76 |
| 239 | $180,603.76 | $742.56 | $0.00 | $1,021.16 | $182,367.48 |
| 240 | $182,367.48 | $742.56 | $0.00 | $1,031.13 | $184,141.17 |
| 241 | $184,141.17 | $742.56 | $96,912.38 | $1,041.16 | $89,012.51 |
| 242 | $89,012.51 | $742.56 | $0.00 | $503.29 | $90,258.36 |
| 243 | $90,258.36 | $742.56 | $0.00 | $510.33 | $91,511.25 |
| 244 | $91,511.25 | $742.56 | $0.00 | $517.42 | $92,771.23 |
| 245 | $92,771.23 | $742.56 | $0.00 | $524.54 | $94,038.33 |
| 246 | $94,038.33 | $742.56 | $0.00 | $531.71 | $95,312.60 |
| 247 | $95,312.60 | $742.56 | $0.00 | $538.91 | $96,594.07 |
| 248 | $96,594.07 | $742.56 | $0.00 | $546.16 | $97,882.79 |
| 249 | $97,882.79 | $742.56 | $0.00 | $553.44 | $99,178.79 |
| 250 | $99,178.79 | $742.56 | $0.00 | $560.77 | $100,482.12 |
| 251 | $100,482.12 | $742.56 | $0.00 | $568.14 | $101,792.82 |
| 252 | $101,792.82 | $742.56 | $0.00 | $575.55 | $103,110.93 |
| 253 | $103,110.93 | $0.00 | $103,696.24 | $583.00 | -$2.31 |