How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $47,004 |
| Monthly savings required | $372 |
How much will it cost to send your child to Southeastern Oklahoma State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $188,017.91 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $372.07 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 | $18,126.00 |
| 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 Southeastern Oklahoma State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $372.07 | $0.00 | $0.00 | $372.07 |
| 2 | $372.07 | $372.07 | $0.00 | $2.10 | $746.24 |
| 3 | $746.24 | $372.07 | $0.00 | $4.22 | $1,122.53 |
| 4 | $1,122.53 | $372.07 | $0.00 | $6.35 | $1,500.95 |
| 5 | $1,500.95 | $372.07 | $0.00 | $8.49 | $1,881.51 |
| 6 | $1,881.51 | $372.07 | $0.00 | $10.64 | $2,264.22 |
| 7 | $2,264.22 | $372.07 | $0.00 | $12.80 | $2,649.09 |
| 8 | $2,649.09 | $372.07 | $0.00 | $14.98 | $3,036.14 |
| 9 | $3,036.14 | $372.07 | $0.00 | $17.17 | $3,425.38 |
| 10 | $3,425.38 | $372.07 | $0.00 | $19.37 | $3,816.82 |
| 11 | $3,816.82 | $372.07 | $0.00 | $21.58 | $4,210.47 |
| 12 | $4,210.47 | $372.07 | $0.00 | $23.81 | $4,606.35 |
| 13 | $4,606.35 | $372.07 | $0.00 | $26.04 | $5,004.46 |
| 14 | $5,004.46 | $372.07 | $0.00 | $28.30 | $5,404.83 |
| 15 | $5,404.83 | $372.07 | $0.00 | $30.56 | $5,807.46 |
| 16 | $5,807.46 | $372.07 | $0.00 | $32.84 | $6,212.37 |
| 17 | $6,212.37 | $372.07 | $0.00 | $35.13 | $6,619.57 |
| 18 | $6,619.57 | $372.07 | $0.00 | $37.43 | $7,029.07 |
| 19 | $7,029.07 | $372.07 | $0.00 | $39.74 | $7,440.88 |
| 20 | $7,440.88 | $372.07 | $0.00 | $42.07 | $7,855.02 |
| 21 | $7,855.02 | $372.07 | $0.00 | $44.41 | $8,271.50 |
| 22 | $8,271.50 | $372.07 | $0.00 | $46.77 | $8,690.34 |
| 23 | $8,690.34 | $372.07 | $0.00 | $49.14 | $9,111.55 |
| 24 | $9,111.55 | $372.07 | $0.00 | $51.52 | $9,535.14 |
| 25 | $9,535.14 | $372.07 | $0.00 | $53.91 | $9,961.12 |
| 26 | $9,961.12 | $372.07 | $0.00 | $56.32 | $10,389.51 |
| 27 | $10,389.51 | $372.07 | $0.00 | $58.74 | $10,820.32 |
| 28 | $10,820.32 | $372.07 | $0.00 | $61.18 | $11,253.57 |
| 29 | $11,253.57 | $372.07 | $0.00 | $63.63 | $11,689.27 |
| 30 | $11,689.27 | $372.07 | $0.00 | $66.09 | $12,127.43 |
| 31 | $12,127.43 | $372.07 | $0.00 | $68.57 | $12,568.07 |
| 32 | $12,568.07 | $372.07 | $0.00 | $71.06 | $13,011.20 |
| 33 | $13,011.20 | $372.07 | $0.00 | $73.57 | $13,456.84 |
| 34 | $13,456.84 | $372.07 | $0.00 | $76.09 | $13,905.00 |
| 35 | $13,905.00 | $372.07 | $0.00 | $78.62 | $14,355.69 |
| 36 | $14,355.69 | $372.07 | $0.00 | $81.17 | $14,808.93 |
| 37 | $14,808.93 | $372.07 | $0.00 | $83.73 | $15,264.73 |
| 38 | $15,264.73 | $372.07 | $0.00 | $86.31 | $15,723.11 |
| 39 | $15,723.11 | $372.07 | $0.00 | $88.90 | $16,184.08 |
| 40 | $16,184.08 | $372.07 | $0.00 | $91.51 | $16,647.66 |
| 41 | $16,647.66 | $372.07 | $0.00 | $94.13 | $17,113.86 |
| 42 | $17,113.86 | $372.07 | $0.00 | $96.76 | $17,582.69 |
| 43 | $17,582.69 | $372.07 | $0.00 | $99.42 | $18,054.18 |
| 44 | $18,054.18 | $372.07 | $0.00 | $102.08 | $18,528.33 |
| 45 | $18,528.33 | $372.07 | $0.00 | $104.76 | $19,005.16 |
| 46 | $19,005.16 | $372.07 | $0.00 | $107.46 | $19,484.69 |
| 47 | $19,484.69 | $372.07 | $0.00 | $110.17 | $19,966.93 |
| 48 | $19,966.93 | $372.07 | $0.00 | $112.90 | $20,451.90 |
| 49 | $20,451.90 | $372.07 | $0.00 | $115.64 | $20,939.61 |
| 50 | $20,939.61 | $372.07 | $0.00 | $118.40 | $21,430.08 |
| 51 | $21,430.08 | $372.07 | $0.00 | $121.17 | $21,923.32 |
| 52 | $21,923.32 | $372.07 | $0.00 | $123.96 | $22,419.35 |
| 53 | $22,419.35 | $372.07 | $0.00 | $126.76 | $22,918.18 |
| 54 | $22,918.18 | $372.07 | $0.00 | $129.58 | $23,419.83 |
| 55 | $23,419.83 | $372.07 | $0.00 | $132.42 | $23,924.32 |
| 56 | $23,924.32 | $372.07 | $0.00 | $135.27 | $24,431.66 |
| 57 | $24,431.66 | $372.07 | $0.00 | $138.14 | $24,941.87 |
| 58 | $24,941.87 | $372.07 | $0.00 | $141.02 | $25,454.96 |
| 59 | $25,454.96 | $372.07 | $0.00 | $143.93 | $25,970.96 |
| 60 | $25,970.96 | $372.07 | $0.00 | $146.84 | $26,489.87 |
| 61 | $26,489.87 | $372.07 | $0.00 | $149.78 | $27,011.72 |
| 62 | $27,011.72 | $372.07 | $0.00 | $152.73 | $27,536.52 |
| 63 | $27,536.52 | $372.07 | $0.00 | $155.70 | $28,064.29 |
| 64 | $28,064.29 | $372.07 | $0.00 | $158.68 | $28,595.04 |
| 65 | $28,595.04 | $372.07 | $0.00 | $161.68 | $29,128.79 |
| 66 | $29,128.79 | $372.07 | $0.00 | $164.70 | $29,665.56 |
| 67 | $29,665.56 | $372.07 | $0.00 | $167.73 | $30,205.36 |
| 68 | $30,205.36 | $372.07 | $0.00 | $170.79 | $30,748.22 |
| 69 | $30,748.22 | $372.07 | $0.00 | $173.85 | $31,294.14 |
| 70 | $31,294.14 | $372.07 | $0.00 | $176.94 | $31,843.15 |
| 71 | $31,843.15 | $372.07 | $0.00 | $180.05 | $32,395.27 |
| 72 | $32,395.27 | $372.07 | $0.00 | $183.17 | $32,950.51 |
| 73 | $32,950.51 | $372.07 | $0.00 | $186.31 | $33,508.89 |
| 74 | $33,508.89 | $372.07 | $0.00 | $189.46 | $34,070.42 |
| 75 | $34,070.42 | $372.07 | $0.00 | $192.64 | $34,635.13 |
| 76 | $34,635.13 | $372.07 | $0.00 | $195.83 | $35,203.03 |
| 77 | $35,203.03 | $372.07 | $0.00 | $199.04 | $35,774.14 |
| 78 | $35,774.14 | $372.07 | $0.00 | $202.27 | $36,348.48 |
| 79 | $36,348.48 | $372.07 | $0.00 | $205.52 | $36,926.07 |
| 80 | $36,926.07 | $372.07 | $0.00 | $208.79 | $37,506.93 |
| 81 | $37,506.93 | $372.07 | $0.00 | $212.07 | $38,091.07 |
| 82 | $38,091.07 | $372.07 | $0.00 | $215.37 | $38,678.51 |
| 83 | $38,678.51 | $372.07 | $0.00 | $218.69 | $39,269.27 |
| 84 | $39,269.27 | $372.07 | $0.00 | $222.03 | $39,863.37 |
| 85 | $39,863.37 | $372.07 | $0.00 | $225.39 | $40,460.83 |
| 86 | $40,460.83 | $372.07 | $0.00 | $228.77 | $41,061.67 |
| 87 | $41,061.67 | $372.07 | $0.00 | $232.17 | $41,665.91 |
| 88 | $41,665.91 | $372.07 | $0.00 | $235.59 | $42,273.57 |
| 89 | $42,273.57 | $372.07 | $0.00 | $239.02 | $42,884.66 |
| 90 | $42,884.66 | $372.07 | $0.00 | $242.48 | $43,499.21 |
| 91 | $43,499.21 | $372.07 | $0.00 | $245.95 | $44,117.23 |
| 92 | $44,117.23 | $372.07 | $0.00 | $249.45 | $44,738.75 |
| 93 | $44,738.75 | $372.07 | $0.00 | $252.96 | $45,363.78 |
| 94 | $45,363.78 | $372.07 | $0.00 | $256.49 | $45,992.34 |
| 95 | $45,992.34 | $372.07 | $0.00 | $260.05 | $46,624.46 |
| 96 | $46,624.46 | $372.07 | $0.00 | $263.62 | $47,260.15 |
| 97 | $47,260.15 | $372.07 | $0.00 | $267.22 | $47,899.44 |
| 98 | $47,899.44 | $372.07 | $0.00 | $270.83 | $48,542.34 |
| 99 | $48,542.34 | $372.07 | $0.00 | $274.47 | $49,188.88 |
| 100 | $49,188.88 | $372.07 | $0.00 | $278.12 | $49,839.07 |
| 101 | $49,839.07 | $372.07 | $0.00 | $281.80 | $50,492.94 |
| 102 | $50,492.94 | $372.07 | $0.00 | $285.49 | $51,150.50 |
| 103 | $51,150.50 | $372.07 | $0.00 | $289.21 | $51,811.78 |
| 104 | $51,811.78 | $372.07 | $0.00 | $292.95 | $52,476.80 |
| 105 | $52,476.80 | $372.07 | $0.00 | $296.71 | $53,145.58 |
| 106 | $53,145.58 | $372.07 | $0.00 | $300.49 | $53,818.14 |
| 107 | $53,818.14 | $372.07 | $0.00 | $304.30 | $54,494.51 |
| 108 | $54,494.51 | $372.07 | $0.00 | $308.12 | $55,174.70 |
| 109 | $55,174.70 | $372.07 | $0.00 | $311.97 | $55,858.74 |
| 110 | $55,858.74 | $372.07 | $0.00 | $315.83 | $56,546.64 |
| 111 | $56,546.64 | $372.07 | $0.00 | $319.72 | $57,238.43 |
| 112 | $57,238.43 | $372.07 | $0.00 | $323.63 | $57,934.13 |
| 113 | $57,934.13 | $372.07 | $0.00 | $327.57 | $58,633.77 |
| 114 | $58,633.77 | $372.07 | $0.00 | $331.52 | $59,337.36 |
| 115 | $59,337.36 | $372.07 | $0.00 | $335.50 | $60,044.93 |
| 116 | $60,044.93 | $372.07 | $0.00 | $339.50 | $60,756.50 |
| 117 | $60,756.50 | $372.07 | $0.00 | $343.53 | $61,472.10 |
| 118 | $61,472.10 | $372.07 | $0.00 | $347.57 | $62,191.74 |
| 119 | $62,191.74 | $372.07 | $0.00 | $351.64 | $62,915.45 |
| 120 | $62,915.45 | $372.07 | $0.00 | $355.73 | $63,643.25 |
| 121 | $63,643.25 | $372.07 | $0.00 | $359.85 | $64,375.17 |
| 122 | $64,375.17 | $372.07 | $0.00 | $363.99 | $65,111.23 |
| 123 | $65,111.23 | $372.07 | $0.00 | $368.15 | $65,851.45 |
| 124 | $65,851.45 | $372.07 | $0.00 | $372.33 | $66,595.85 |
| 125 | $66,595.85 | $372.07 | $0.00 | $376.54 | $67,344.46 |
| 126 | $67,344.46 | $372.07 | $0.00 | $380.78 | $68,097.31 |
| 127 | $68,097.31 | $372.07 | $0.00 | $385.03 | $68,854.41 |
| 128 | $68,854.41 | $372.07 | $0.00 | $389.31 | $69,615.79 |
| 129 | $69,615.79 | $372.07 | $0.00 | $393.62 | $70,381.48 |
| 130 | $70,381.48 | $372.07 | $0.00 | $397.95 | $71,151.50 |
| 131 | $71,151.50 | $372.07 | $0.00 | $402.30 | $71,925.87 |
| 132 | $71,925.87 | $372.07 | $0.00 | $406.68 | $72,704.62 |
| 133 | $72,704.62 | $372.07 | $0.00 | $411.08 | $73,487.77 |
| 134 | $73,487.77 | $372.07 | $0.00 | $415.51 | $74,275.35 |
| 135 | $74,275.35 | $372.07 | $0.00 | $419.96 | $75,067.38 |
| 136 | $75,067.38 | $372.07 | $0.00 | $424.44 | $75,863.89 |
| 137 | $75,863.89 | $372.07 | $0.00 | $428.95 | $76,664.91 |
| 138 | $76,664.91 | $372.07 | $0.00 | $433.47 | $77,470.45 |
| 139 | $77,470.45 | $372.07 | $0.00 | $438.03 | $78,280.55 |
| 140 | $78,280.55 | $372.07 | $0.00 | $442.61 | $79,095.23 |
| 141 | $79,095.23 | $372.07 | $0.00 | $447.22 | $79,914.52 |
| 142 | $79,914.52 | $372.07 | $0.00 | $451.85 | $80,738.44 |
| 143 | $80,738.44 | $372.07 | $0.00 | $456.51 | $81,567.02 |
| 144 | $81,567.02 | $372.07 | $0.00 | $461.19 | $82,400.28 |
| 145 | $82,400.28 | $372.07 | $0.00 | $465.90 | $83,238.25 |
| 146 | $83,238.25 | $372.07 | $0.00 | $470.64 | $84,080.96 |
| 147 | $84,080.96 | $372.07 | $0.00 | $475.41 | $84,928.44 |
| 148 | $84,928.44 | $372.07 | $0.00 | $480.20 | $85,780.71 |
| 149 | $85,780.71 | $372.07 | $0.00 | $485.02 | $86,637.80 |
| 150 | $86,637.80 | $372.07 | $0.00 | $489.86 | $87,499.73 |
| 151 | $87,499.73 | $372.07 | $0.00 | $494.74 | $88,366.54 |
| 152 | $88,366.54 | $372.07 | $0.00 | $499.64 | $89,238.25 |
| 153 | $89,238.25 | $372.07 | $0.00 | $504.57 | $90,114.89 |
| 154 | $90,114.89 | $372.07 | $0.00 | $509.52 | $90,996.48 |
| 155 | $90,996.48 | $372.07 | $0.00 | $514.51 | $91,883.06 |
| 156 | $91,883.06 | $372.07 | $0.00 | $519.52 | $92,774.65 |
| 157 | $92,774.65 | $372.07 | $0.00 | $524.56 | $93,671.28 |
| 158 | $93,671.28 | $372.07 | $0.00 | $529.63 | $94,572.98 |
| 159 | $94,572.98 | $372.07 | $0.00 | $534.73 | $95,479.78 |
| 160 | $95,479.78 | $372.07 | $0.00 | $539.86 | $96,391.71 |
| 161 | $96,391.71 | $372.07 | $0.00 | $545.01 | $97,308.79 |
| 162 | $97,308.79 | $372.07 | $0.00 | $550.20 | $98,231.06 |
| 163 | $98,231.06 | $372.07 | $0.00 | $555.41 | $99,158.54 |
| 164 | $99,158.54 | $372.07 | $0.00 | $560.66 | $100,091.27 |
| 165 | $100,091.27 | $372.07 | $0.00 | $565.93 | $101,029.27 |
| 166 | $101,029.27 | $372.07 | $0.00 | $571.23 | $101,972.57 |
| 167 | $101,972.57 | $372.07 | $0.00 | $576.57 | $102,921.21 |
| 168 | $102,921.21 | $372.07 | $0.00 | $581.93 | $103,875.21 |
| 169 | $103,875.21 | $372.07 | $0.00 | $587.33 | $104,834.61 |
| 170 | $104,834.61 | $372.07 | $0.00 | $592.75 | $105,799.43 |
| 171 | $105,799.43 | $372.07 | $0.00 | $598.21 | $106,769.71 |
| 172 | $106,769.71 | $372.07 | $0.00 | $603.69 | $107,745.47 |
| 173 | $107,745.47 | $372.07 | $0.00 | $609.21 | $108,726.75 |
| 174 | $108,726.75 | $372.07 | $0.00 | $614.76 | $109,713.58 |
| 175 | $109,713.58 | $372.07 | $0.00 | $620.34 | $110,705.99 |
| 176 | $110,705.99 | $372.07 | $0.00 | $625.95 | $111,704.01 |
| 177 | $111,704.01 | $372.07 | $0.00 | $631.59 | $112,707.67 |
| 178 | $112,707.67 | $372.07 | $0.00 | $637.27 | $113,717.01 |
| 179 | $113,717.01 | $372.07 | $0.00 | $642.97 | $114,732.05 |
| 180 | $114,732.05 | $372.07 | $0.00 | $648.71 | $115,752.83 |
| 181 | $115,752.83 | $372.07 | $0.00 | $654.48 | $116,779.38 |
| 182 | $116,779.38 | $372.07 | $0.00 | $660.29 | $117,811.74 |
| 183 | $117,811.74 | $372.07 | $0.00 | $666.12 | $118,849.93 |
| 184 | $118,849.93 | $372.07 | $0.00 | $671.99 | $119,893.99 |
| 185 | $119,893.99 | $372.07 | $0.00 | $677.90 | $120,943.96 |
| 186 | $120,943.96 | $372.07 | $0.00 | $683.83 | $121,999.86 |
| 187 | $121,999.86 | $372.07 | $0.00 | $689.80 | $123,061.73 |
| 188 | $123,061.73 | $372.07 | $0.00 | $695.81 | $124,129.61 |
| 189 | $124,129.61 | $372.07 | $0.00 | $701.85 | $125,203.53 |
| 190 | $125,203.53 | $372.07 | $0.00 | $707.92 | $126,283.52 |
| 191 | $126,283.52 | $372.07 | $0.00 | $714.03 | $127,369.62 |
| 192 | $127,369.62 | $372.07 | $0.00 | $720.17 | $128,461.86 |
| 193 | $128,461.86 | $372.07 | $0.00 | $726.34 | $129,560.27 |
| 194 | $129,560.27 | $372.07 | $0.00 | $732.55 | $130,664.89 |
| 195 | $130,664.89 | $372.07 | $0.00 | $738.80 | $131,775.76 |
| 196 | $131,775.76 | $372.07 | $0.00 | $745.08 | $132,892.91 |
| 197 | $132,892.91 | $372.07 | $0.00 | $751.40 | $134,016.38 |
| 198 | $134,016.38 | $372.07 | $0.00 | $757.75 | $135,146.20 |
| 199 | $135,146.20 | $372.07 | $0.00 | $764.14 | $136,282.41 |
| 200 | $136,282.41 | $372.07 | $0.00 | $770.56 | $137,425.04 |
| 201 | $137,425.04 | $372.07 | $0.00 | $777.02 | $138,574.13 |
| 202 | $138,574.13 | $372.07 | $0.00 | $783.52 | $139,729.72 |
| 203 | $139,729.72 | $372.07 | $0.00 | $790.05 | $140,891.84 |
| 204 | $140,891.84 | $372.07 | $0.00 | $796.62 | $142,060.53 |
| 205 | $142,060.53 | $372.07 | $0.00 | $803.23 | $143,235.83 |
| 206 | $143,235.83 | $372.07 | $0.00 | $809.88 | $144,417.78 |
| 207 | $144,417.78 | $372.07 | $0.00 | $816.56 | $145,606.41 |
| 208 | $145,606.41 | $372.07 | $0.00 | $823.28 | $146,801.76 |
| 209 | $146,801.76 | $372.07 | $0.00 | $830.04 | $148,003.87 |
| 210 | $148,003.87 | $372.07 | $0.00 | $836.84 | $149,212.78 |
| 211 | $149,212.78 | $372.07 | $0.00 | $843.67 | $150,428.52 |
| 212 | $150,428.52 | $372.07 | $0.00 | $850.54 | $151,651.13 |
| 213 | $151,651.13 | $372.07 | $0.00 | $857.46 | $152,880.66 |
| 214 | $152,880.66 | $372.07 | $0.00 | $864.41 | $154,117.14 |
| 215 | $154,117.14 | $372.07 | $0.00 | $871.40 | $155,360.61 |
| 216 | $155,360.61 | $372.07 | $0.00 | $878.43 | $156,611.11 |
| 217 | $156,611.11 | $372.07 | $43,622.38 | $885.50 | $114,246.30 |
| 218 | $114,246.30 | $372.07 | $0.00 | $645.97 | $115,264.34 |
| 219 | $115,264.34 | $372.07 | $0.00 | $651.72 | $116,288.13 |
| 220 | $116,288.13 | $372.07 | $0.00 | $657.51 | $117,317.71 |
| 221 | $117,317.71 | $372.07 | $0.00 | $663.33 | $118,353.11 |
| 222 | $118,353.11 | $372.07 | $0.00 | $669.19 | $119,394.37 |
| 223 | $119,394.37 | $372.07 | $0.00 | $675.07 | $120,441.51 |
| 224 | $120,441.51 | $372.07 | $0.00 | $680.99 | $121,494.57 |
| 225 | $121,494.57 | $372.07 | $0.00 | $686.95 | $122,553.59 |
| 226 | $122,553.59 | $372.07 | $0.00 | $692.94 | $123,618.60 |
| 227 | $123,618.60 | $372.07 | $0.00 | $698.96 | $124,689.63 |
| 228 | $124,689.63 | $372.07 | $0.00 | $705.01 | $125,766.71 |
| 229 | $125,766.71 | $372.07 | $45,803.50 | $711.10 | $81,046.38 |
| 230 | $81,046.38 | $372.07 | $0.00 | $458.25 | $81,876.70 |
| 231 | $81,876.70 | $372.07 | $0.00 | $462.94 | $82,711.71 |
| 232 | $82,711.71 | $372.07 | $0.00 | $467.66 | $83,551.44 |
| 233 | $83,551.44 | $372.07 | $0.00 | $472.41 | $84,395.92 |
| 234 | $84,395.92 | $372.07 | $0.00 | $477.19 | $85,245.18 |
| 235 | $85,245.18 | $372.07 | $0.00 | $481.99 | $86,099.24 |
| 236 | $86,099.24 | $372.07 | $0.00 | $486.82 | $86,958.13 |
| 237 | $86,958.13 | $372.07 | $0.00 | $491.67 | $87,821.87 |
| 238 | $87,821.87 | $372.07 | $0.00 | $496.56 | $88,690.50 |
| 239 | $88,690.50 | $372.07 | $0.00 | $501.47 | $89,564.04 |
| 240 | $89,564.04 | $372.07 | $0.00 | $506.41 | $90,442.52 |
| 241 | $90,442.52 | $372.07 | $48,093.67 | $511.38 | $43,232.30 |
| 242 | $43,232.30 | $372.07 | $0.00 | $244.44 | $43,848.81 |
| 243 | $43,848.81 | $372.07 | $0.00 | $247.93 | $44,468.81 |
| 244 | $44,468.81 | $372.07 | $0.00 | $251.43 | $45,092.31 |
| 245 | $45,092.31 | $372.07 | $0.00 | $254.96 | $45,719.34 |
| 246 | $45,719.34 | $372.07 | $0.00 | $258.50 | $46,349.91 |
| 247 | $46,349.91 | $372.07 | $0.00 | $262.07 | $46,984.05 |
| 248 | $46,984.05 | $372.07 | $0.00 | $265.65 | $47,621.77 |
| 249 | $47,621.77 | $372.07 | $0.00 | $269.26 | $48,263.10 |
| 250 | $48,263.10 | $372.07 | $0.00 | $272.89 | $48,908.06 |
| 251 | $48,908.06 | $372.07 | $0.00 | $276.53 | $49,556.66 |
| 252 | $49,556.66 | $372.07 | $0.00 | $280.20 | $50,208.93 |
| 253 | $50,208.93 | $0.00 | $50,498.36 | $283.89 | ($5.54) |