| Estimated Annual Cost in 2042 | $71,544 |
| Monthly savings required | $565 |
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 $286,177.90 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $565.44 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 | $19,070.00 |
| 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 Southeastern Oklahoma State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $565.44 | $0.00 | $0.00 | $565.44 |
| 2 | $565.44 | $565.44 | $0.00 | $3.20 | $1,134.08 |
| 3 | $1,134.08 | $565.44 | $0.00 | $6.41 | $1,705.93 |
| 4 | $1,705.93 | $565.44 | $0.00 | $9.65 | $2,281.02 |
| 5 | $2,281.02 | $565.44 | $0.00 | $12.90 | $2,859.36 |
| 6 | $2,859.36 | $565.44 | $0.00 | $16.17 | $3,440.97 |
| 7 | $3,440.97 | $565.44 | $0.00 | $19.46 | $4,025.87 |
| 8 | $4,025.87 | $565.44 | $0.00 | $22.76 | $4,614.07 |
| 9 | $4,614.07 | $565.44 | $0.00 | $26.09 | $5,205.60 |
| 10 | $5,205.60 | $565.44 | $0.00 | $29.43 | $5,800.47 |
| 11 | $5,800.47 | $565.44 | $0.00 | $32.80 | $6,398.71 |
| 12 | $6,398.71 | $565.44 | $0.00 | $36.18 | $7,000.33 |
| 13 | $7,000.33 | $565.44 | $0.00 | $39.58 | $7,605.35 |
| 14 | $7,605.35 | $565.44 | $0.00 | $43.00 | $8,213.79 |
| 15 | $8,213.79 | $565.44 | $0.00 | $46.44 | $8,825.67 |
| 16 | $8,825.67 | $565.44 | $0.00 | $49.90 | $9,441.01 |
| 17 | $9,441.01 | $565.44 | $0.00 | $53.38 | $10,059.83 |
| 18 | $10,059.83 | $565.44 | $0.00 | $56.88 | $10,682.15 |
| 19 | $10,682.15 | $565.44 | $0.00 | $60.40 | $11,307.99 |
| 20 | $11,307.99 | $565.44 | $0.00 | $63.94 | $11,937.37 |
| 21 | $11,937.37 | $565.44 | $0.00 | $67.50 | $12,570.31 |
| 22 | $12,570.31 | $565.44 | $0.00 | $71.07 | $13,206.82 |
| 23 | $13,206.82 | $565.44 | $0.00 | $74.67 | $13,846.93 |
| 24 | $13,846.93 | $565.44 | $0.00 | $78.29 | $14,490.66 |
| 25 | $14,490.66 | $565.44 | $0.00 | $81.93 | $15,138.03 |
| 26 | $15,138.03 | $565.44 | $0.00 | $85.59 | $15,789.06 |
| 27 | $15,789.06 | $565.44 | $0.00 | $89.27 | $16,443.77 |
| 28 | $16,443.77 | $565.44 | $0.00 | $92.98 | $17,102.19 |
| 29 | $17,102.19 | $565.44 | $0.00 | $96.70 | $17,764.33 |
| 30 | $17,764.33 | $565.44 | $0.00 | $100.44 | $18,430.21 |
| 31 | $18,430.21 | $565.44 | $0.00 | $104.21 | $19,099.86 |
| 32 | $19,099.86 | $565.44 | $0.00 | $107.99 | $19,773.29 |
| 33 | $19,773.29 | $565.44 | $0.00 | $111.80 | $20,450.53 |
| 34 | $20,450.53 | $565.44 | $0.00 | $115.63 | $21,131.60 |
| 35 | $21,131.60 | $565.44 | $0.00 | $119.48 | $21,816.52 |
| 36 | $21,816.52 | $565.44 | $0.00 | $123.35 | $22,505.31 |
| 37 | $22,505.31 | $565.44 | $0.00 | $127.25 | $23,198.00 |
| 38 | $23,198.00 | $565.44 | $0.00 | $131.16 | $23,894.60 |
| 39 | $23,894.60 | $565.44 | $0.00 | $135.10 | $24,595.14 |
| 40 | $24,595.14 | $565.44 | $0.00 | $139.06 | $25,299.64 |
| 41 | $25,299.64 | $565.44 | $0.00 | $143.05 | $26,008.13 |
| 42 | $26,008.13 | $565.44 | $0.00 | $147.05 | $26,720.62 |
| 43 | $26,720.62 | $565.44 | $0.00 | $151.08 | $27,437.14 |
| 44 | $27,437.14 | $565.44 | $0.00 | $155.13 | $28,157.71 |
| 45 | $28,157.71 | $565.44 | $0.00 | $159.21 | $28,882.36 |
| 46 | $28,882.36 | $565.44 | $0.00 | $163.31 | $29,611.11 |
| 47 | $29,611.11 | $565.44 | $0.00 | $167.43 | $30,343.98 |
| 48 | $30,343.98 | $565.44 | $0.00 | $171.57 | $31,080.99 |
| 49 | $31,080.99 | $565.44 | $0.00 | $175.74 | $31,822.17 |
| 50 | $31,822.17 | $565.44 | $0.00 | $179.93 | $32,567.54 |
| 51 | $32,567.54 | $565.44 | $0.00 | $184.14 | $33,317.12 |
| 52 | $33,317.12 | $565.44 | $0.00 | $188.38 | $34,070.94 |
| 53 | $34,070.94 | $565.44 | $0.00 | $192.64 | $34,829.02 |
| 54 | $34,829.02 | $565.44 | $0.00 | $196.93 | $35,591.39 |
| 55 | $35,591.39 | $565.44 | $0.00 | $201.24 | $36,358.07 |
| 56 | $36,358.07 | $565.44 | $0.00 | $205.57 | $37,129.08 |
| 57 | $37,129.08 | $565.44 | $0.00 | $209.93 | $37,904.45 |
| 58 | $37,904.45 | $565.44 | $0.00 | $214.32 | $38,684.21 |
| 59 | $38,684.21 | $565.44 | $0.00 | $218.73 | $39,468.38 |
| 60 | $39,468.38 | $565.44 | $0.00 | $223.16 | $40,256.98 |
| 61 | $40,256.98 | $565.44 | $0.00 | $227.62 | $41,050.04 |
| 62 | $41,050.04 | $565.44 | $0.00 | $232.10 | $41,847.58 |
| 63 | $41,847.58 | $565.44 | $0.00 | $236.61 | $42,649.63 |
| 64 | $42,649.63 | $565.44 | $0.00 | $241.15 | $43,456.22 |
| 65 | $43,456.22 | $565.44 | $0.00 | $245.71 | $44,267.37 |
| 66 | $44,267.37 | $565.44 | $0.00 | $250.29 | $45,083.10 |
| 67 | $45,083.10 | $565.44 | $0.00 | $254.91 | $45,903.45 |
| 68 | $45,903.45 | $565.44 | $0.00 | $259.54 | $46,728.43 |
| 69 | $46,728.43 | $565.44 | $0.00 | $264.21 | $47,558.08 |
| 70 | $47,558.08 | $565.44 | $0.00 | $268.90 | $48,392.42 |
| 71 | $48,392.42 | $565.44 | $0.00 | $273.62 | $49,231.48 |
| 72 | $49,231.48 | $565.44 | $0.00 | $278.36 | $50,075.28 |
| 73 | $50,075.28 | $565.44 | $0.00 | $283.13 | $50,923.85 |
| 74 | $50,923.85 | $565.44 | $0.00 | $287.93 | $51,777.22 |
| 75 | $51,777.22 | $565.44 | $0.00 | $292.76 | $52,635.42 |
| 76 | $52,635.42 | $565.44 | $0.00 | $297.61 | $53,498.47 |
| 77 | $53,498.47 | $565.44 | $0.00 | $302.49 | $54,366.40 |
| 78 | $54,366.40 | $565.44 | $0.00 | $307.40 | $55,239.24 |
| 79 | $55,239.24 | $565.44 | $0.00 | $312.33 | $56,117.01 |
| 80 | $56,117.01 | $565.44 | $0.00 | $317.29 | $56,999.74 |
| 81 | $56,999.74 | $565.44 | $0.00 | $322.28 | $57,887.46 |
| 82 | $57,887.46 | $565.44 | $0.00 | $327.30 | $58,780.20 |
| 83 | $58,780.20 | $565.44 | $0.00 | $332.35 | $59,677.99 |
| 84 | $59,677.99 | $565.44 | $0.00 | $337.43 | $60,580.86 |
| 85 | $60,580.86 | $565.44 | $0.00 | $342.53 | $61,488.83 |
| 86 | $61,488.83 | $565.44 | $0.00 | $347.67 | $62,401.94 |
| 87 | $62,401.94 | $565.44 | $0.00 | $352.83 | $63,320.21 |
| 88 | $63,320.21 | $565.44 | $0.00 | $358.02 | $64,243.67 |
| 89 | $64,243.67 | $565.44 | $0.00 | $363.24 | $65,172.35 |
| 90 | $65,172.35 | $565.44 | $0.00 | $368.49 | $66,106.28 |
| 91 | $66,106.28 | $565.44 | $0.00 | $373.77 | $67,045.49 |
| 92 | $67,045.49 | $565.44 | $0.00 | $379.08 | $67,990.01 |
| 93 | $67,990.01 | $565.44 | $0.00 | $384.43 | $68,939.88 |
| 94 | $68,939.88 | $565.44 | $0.00 | $389.80 | $69,895.12 |
| 95 | $69,895.12 | $565.44 | $0.00 | $395.20 | $70,855.76 |
| 96 | $70,855.76 | $565.44 | $0.00 | $400.63 | $71,821.83 |
| 97 | $71,821.83 | $565.44 | $0.00 | $406.09 | $72,793.36 |
| 98 | $72,793.36 | $565.44 | $0.00 | $411.58 | $73,770.38 |
| 99 | $73,770.38 | $565.44 | $0.00 | $417.11 | $74,752.93 |
| 100 | $74,752.93 | $565.44 | $0.00 | $422.66 | $75,741.03 |
| 101 | $75,741.03 | $565.44 | $0.00 | $428.25 | $76,734.72 |
| 102 | $76,734.72 | $565.44 | $0.00 | $433.87 | $77,734.03 |
| 103 | $77,734.03 | $565.44 | $0.00 | $439.52 | $78,738.99 |
| 104 | $78,738.99 | $565.44 | $0.00 | $445.20 | $79,749.63 |
| 105 | $79,749.63 | $565.44 | $0.00 | $450.92 | $80,765.99 |
| 106 | $80,765.99 | $565.44 | $0.00 | $456.66 | $81,788.09 |
| 107 | $81,788.09 | $565.44 | $0.00 | $462.44 | $82,815.97 |
| 108 | $82,815.97 | $565.44 | $0.00 | $468.25 | $83,849.66 |
| 109 | $83,849.66 | $565.44 | $0.00 | $474.10 | $84,889.20 |
| 110 | $84,889.20 | $565.44 | $0.00 | $479.98 | $85,934.62 |
| 111 | $85,934.62 | $565.44 | $0.00 | $485.89 | $86,985.95 |
| 112 | $86,985.95 | $565.44 | $0.00 | $491.83 | $88,043.22 |
| 113 | $88,043.22 | $565.44 | $0.00 | $497.81 | $89,106.47 |
| 114 | $89,106.47 | $565.44 | $0.00 | $503.82 | $90,175.73 |
| 115 | $90,175.73 | $565.44 | $0.00 | $509.87 | $91,251.04 |
| 116 | $91,251.04 | $565.44 | $0.00 | $515.95 | $92,332.43 |
| 117 | $92,332.43 | $565.44 | $0.00 | $522.06 | $93,419.93 |
| 118 | $93,419.93 | $565.44 | $0.00 | $528.21 | $94,513.58 |
| 119 | $94,513.58 | $565.44 | $0.00 | $534.39 | $95,613.41 |
| 120 | $95,613.41 | $565.44 | $0.00 | $540.61 | $96,719.46 |
| 121 | $96,719.46 | $565.44 | $0.00 | $546.87 | $97,831.77 |
| 122 | $97,831.77 | $565.44 | $0.00 | $553.16 | $98,950.37 |
| 123 | $98,950.37 | $565.44 | $0.00 | $559.48 | $100,075.29 |
| 124 | $100,075.29 | $565.44 | $0.00 | $565.84 | $101,206.57 |
| 125 | $101,206.57 | $565.44 | $0.00 | $572.24 | $102,344.25 |
| 126 | $102,344.25 | $565.44 | $0.00 | $578.67 | $103,488.36 |
| 127 | $103,488.36 | $565.44 | $0.00 | $585.14 | $104,638.94 |
| 128 | $104,638.94 | $565.44 | $0.00 | $591.64 | $105,796.02 |
| 129 | $105,796.02 | $565.44 | $0.00 | $598.19 | $106,959.65 |
| 130 | $106,959.65 | $565.44 | $0.00 | $604.77 | $108,129.86 |
| 131 | $108,129.86 | $565.44 | $0.00 | $611.38 | $109,306.68 |
| 132 | $109,306.68 | $565.44 | $0.00 | $618.04 | $110,490.16 |
| 133 | $110,490.16 | $565.44 | $0.00 | $624.73 | $111,680.33 |
| 134 | $111,680.33 | $565.44 | $0.00 | $631.46 | $112,877.23 |
| 135 | $112,877.23 | $565.44 | $0.00 | $638.22 | $114,080.89 |
| 136 | $114,080.89 | $565.44 | $0.00 | $645.03 | $115,291.36 |
| 137 | $115,291.36 | $565.44 | $0.00 | $651.87 | $116,508.67 |
| 138 | $116,508.67 | $565.44 | $0.00 | $658.76 | $117,732.87 |
| 139 | $117,732.87 | $565.44 | $0.00 | $665.68 | $118,963.99 |
| 140 | $118,963.99 | $565.44 | $0.00 | $672.64 | $120,202.07 |
| 141 | $120,202.07 | $565.44 | $0.00 | $679.64 | $121,447.15 |
| 142 | $121,447.15 | $565.44 | $0.00 | $686.68 | $122,699.27 |
| 143 | $122,699.27 | $565.44 | $0.00 | $693.76 | $123,958.47 |
| 144 | $123,958.47 | $565.44 | $0.00 | $700.88 | $125,224.79 |
| 145 | $125,224.79 | $565.44 | $0.00 | $708.04 | $126,498.27 |
| 146 | $126,498.27 | $565.44 | $0.00 | $715.24 | $127,778.95 |
| 147 | $127,778.95 | $565.44 | $0.00 | $722.48 | $129,066.87 |
| 148 | $129,066.87 | $565.44 | $0.00 | $729.76 | $130,362.07 |
| 149 | $130,362.07 | $565.44 | $0.00 | $737.09 | $131,664.60 |
| 150 | $131,664.60 | $565.44 | $0.00 | $744.45 | $132,974.49 |
| 151 | $132,974.49 | $565.44 | $0.00 | $751.86 | $134,291.79 |
| 152 | $134,291.79 | $565.44 | $0.00 | $759.31 | $135,616.54 |
| 153 | $135,616.54 | $565.44 | $0.00 | $766.80 | $136,948.78 |
| 154 | $136,948.78 | $565.44 | $0.00 | $774.33 | $138,288.55 |
| 155 | $138,288.55 | $565.44 | $0.00 | $781.90 | $139,635.89 |
| 156 | $139,635.89 | $565.44 | $0.00 | $789.52 | $140,990.85 |
| 157 | $140,990.85 | $565.44 | $0.00 | $797.18 | $142,353.47 |
| 158 | $142,353.47 | $565.44 | $0.00 | $804.89 | $143,723.80 |
| 159 | $143,723.80 | $565.44 | $0.00 | $812.64 | $145,101.88 |
| 160 | $145,101.88 | $565.44 | $0.00 | $820.43 | $146,487.75 |
| 161 | $146,487.75 | $565.44 | $0.00 | $828.26 | $147,881.45 |
| 162 | $147,881.45 | $565.44 | $0.00 | $836.14 | $149,283.03 |
| 163 | $149,283.03 | $565.44 | $0.00 | $844.07 | $150,692.54 |
| 164 | $150,692.54 | $565.44 | $0.00 | $852.04 | $152,110.02 |
| 165 | $152,110.02 | $565.44 | $0.00 | $860.05 | $153,535.51 |
| 166 | $153,535.51 | $565.44 | $0.00 | $868.11 | $154,969.06 |
| 167 | $154,969.06 | $565.44 | $0.00 | $876.22 | $156,410.72 |
| 168 | $156,410.72 | $565.44 | $0.00 | $884.37 | $157,860.53 |
| 169 | $157,860.53 | $565.44 | $0.00 | $892.57 | $159,318.54 |
| 170 | $159,318.54 | $565.44 | $0.00 | $900.81 | $160,784.79 |
| 171 | $160,784.79 | $565.44 | $0.00 | $909.10 | $162,259.33 |
| 172 | $162,259.33 | $565.44 | $0.00 | $917.44 | $163,742.21 |
| 173 | $163,742.21 | $565.44 | $0.00 | $925.82 | $165,233.47 |
| 174 | $165,233.47 | $565.44 | $0.00 | $934.25 | $166,733.16 |
| 175 | $166,733.16 | $565.44 | $0.00 | $942.73 | $168,241.33 |
| 176 | $168,241.33 | $565.44 | $0.00 | $951.26 | $169,758.03 |
| 177 | $169,758.03 | $565.44 | $0.00 | $959.84 | $171,283.31 |
| 178 | $171,283.31 | $565.44 | $0.00 | $968.46 | $172,817.21 |
| 179 | $172,817.21 | $565.44 | $0.00 | $977.13 | $174,359.78 |
| 180 | $174,359.78 | $565.44 | $0.00 | $985.86 | $175,911.08 |
| 181 | $175,911.08 | $565.44 | $0.00 | $994.63 | $177,471.15 |
| 182 | $177,471.15 | $565.44 | $0.00 | $1,003.45 | $179,040.04 |
| 183 | $179,040.04 | $565.44 | $0.00 | $1,012.32 | $180,617.80 |
| 184 | $180,617.80 | $565.44 | $0.00 | $1,021.24 | $182,204.48 |
| 185 | $182,204.48 | $565.44 | $0.00 | $1,030.21 | $183,800.13 |
| 186 | $183,800.13 | $565.44 | $0.00 | $1,039.23 | $185,404.80 |
| 187 | $185,404.80 | $565.44 | $0.00 | $1,048.31 | $187,018.55 |
| 188 | $187,018.55 | $565.44 | $0.00 | $1,057.43 | $188,641.42 |
| 189 | $188,641.42 | $565.44 | $0.00 | $1,066.61 | $190,273.47 |
| 190 | $190,273.47 | $565.44 | $0.00 | $1,075.83 | $191,914.74 |
| 191 | $191,914.74 | $565.44 | $0.00 | $1,085.11 | $193,565.29 |
| 192 | $193,565.29 | $565.44 | $0.00 | $1,094.45 | $195,225.18 |
| 193 | $195,225.18 | $565.44 | $0.00 | $1,103.83 | $196,894.45 |
| 194 | $196,894.45 | $565.44 | $0.00 | $1,113.27 | $198,573.16 |
| 195 | $198,573.16 | $565.44 | $0.00 | $1,122.76 | $200,261.36 |
| 196 | $200,261.36 | $565.44 | $0.00 | $1,132.31 | $201,959.11 |
| 197 | $201,959.11 | $565.44 | $0.00 | $1,141.91 | $203,666.46 |
| 198 | $203,666.46 | $565.44 | $0.00 | $1,151.56 | $205,383.46 |
| 199 | $205,383.46 | $565.44 | $0.00 | $1,161.27 | $207,110.17 |
| 200 | $207,110.17 | $565.44 | $0.00 | $1,171.03 | $208,846.64 |
| 201 | $208,846.64 | $565.44 | $0.00 | $1,180.85 | $210,592.93 |
| 202 | $210,592.93 | $565.44 | $0.00 | $1,190.72 | $212,349.09 |
| 203 | $212,349.09 | $565.44 | $0.00 | $1,200.65 | $214,115.18 |
| 204 | $214,115.18 | $565.44 | $0.00 | $1,210.64 | $215,891.26 |
| 205 | $215,891.26 | $565.44 | $0.00 | $1,220.68 | $217,677.38 |
| 206 | $217,677.38 | $565.44 | $0.00 | $1,230.78 | $219,473.60 |
| 207 | $219,473.60 | $565.44 | $0.00 | $1,240.94 | $221,279.98 |
| 208 | $221,279.98 | $565.44 | $0.00 | $1,251.15 | $223,096.57 |
| 209 | $223,096.57 | $565.44 | $0.00 | $1,261.42 | $224,923.43 |
| 210 | $224,923.43 | $565.44 | $0.00 | $1,271.75 | $226,760.62 |
| 211 | $226,760.62 | $565.44 | $0.00 | $1,282.14 | $228,608.20 |
| 212 | $228,608.20 | $565.44 | $0.00 | $1,292.58 | $230,466.22 |
| 213 | $230,466.22 | $565.44 | $0.00 | $1,303.09 | $232,334.75 |
| 214 | $232,334.75 | $565.44 | $0.00 | $1,313.65 | $234,213.84 |
| 215 | $234,213.84 | $565.44 | $0.00 | $1,324.28 | $236,103.56 |
| 216 | $236,103.56 | $565.44 | $0.00 | $1,334.96 | $238,003.96 |
| 217 | $238,003.96 | $565.44 | $64,455.31 | $1,345.71 | $175,459.80 |
| 218 | $175,459.80 | $565.44 | $0.00 | $992.08 | $177,017.32 |
| 219 | $177,017.32 | $565.44 | $0.00 | $1,000.88 | $178,583.64 |
| 220 | $178,583.64 | $565.44 | $0.00 | $1,009.74 | $180,158.82 |
| 221 | $180,158.82 | $565.44 | $0.00 | $1,018.64 | $181,742.90 |
| 222 | $181,742.90 | $565.44 | $0.00 | $1,027.60 | $183,335.94 |
| 223 | $183,335.94 | $565.44 | $0.00 | $1,036.61 | $184,937.99 |
| 224 | $184,937.99 | $565.44 | $0.00 | $1,045.67 | $186,549.10 |
| 225 | $186,549.10 | $565.44 | $0.00 | $1,054.78 | $188,169.32 |
| 226 | $188,169.32 | $565.44 | $0.00 | $1,063.94 | $189,798.70 |
| 227 | $189,798.70 | $565.44 | $0.00 | $1,073.15 | $191,437.29 |
| 228 | $191,437.29 | $565.44 | $0.00 | $1,082.41 | $193,085.14 |
| 229 | $193,085.14 | $565.44 | $68,967.18 | $1,091.73 | $125,775.13 |
| 230 | $125,775.13 | $565.44 | $0.00 | $711.15 | $127,051.72 |
| 231 | $127,051.72 | $565.44 | $0.00 | $718.37 | $128,335.53 |
| 232 | $128,335.53 | $565.44 | $0.00 | $725.63 | $129,626.60 |
| 233 | $129,626.60 | $565.44 | $0.00 | $732.93 | $130,924.97 |
| 234 | $130,924.97 | $565.44 | $0.00 | $740.27 | $132,230.68 |
| 235 | $132,230.68 | $565.44 | $0.00 | $747.65 | $133,543.77 |
| 236 | $133,543.77 | $565.44 | $0.00 | $755.08 | $134,864.29 |
| 237 | $134,864.29 | $565.44 | $0.00 | $762.54 | $136,192.27 |
| 238 | $136,192.27 | $565.44 | $0.00 | $770.05 | $137,527.76 |
| 239 | $137,527.76 | $565.44 | $0.00 | $777.60 | $138,870.80 |
| 240 | $138,870.80 | $565.44 | $0.00 | $785.20 | $140,221.44 |
| 241 | $140,221.44 | $565.44 | $73,794.88 | $792.83 | $67,784.83 |
| 242 | $67,784.83 | $565.44 | $0.00 | $383.27 | $68,733.54 |
| 243 | $68,733.54 | $565.44 | $0.00 | $388.63 | $69,687.61 |
| 244 | $69,687.61 | $565.44 | $0.00 | $394.02 | $70,647.07 |
| 245 | $70,647.07 | $565.44 | $0.00 | $399.45 | $71,611.96 |
| 246 | $71,611.96 | $565.44 | $0.00 | $404.90 | $72,582.30 |
| 247 | $72,582.30 | $565.44 | $0.00 | $410.39 | $73,558.13 |
| 248 | $73,558.13 | $565.44 | $0.00 | $415.91 | $74,539.48 |
| 249 | $74,539.48 | $565.44 | $0.00 | $421.46 | $75,526.38 |
| 250 | $75,526.38 | $565.44 | $0.00 | $427.04 | $76,518.86 |
| 251 | $76,518.86 | $565.44 | $0.00 | $432.65 | $77,516.95 |
| 252 | $77,516.95 | $565.44 | $0.00 | $438.29 | $78,520.68 |
| 253 | $78,520.68 | $0.00 | $78,960.52 | $443.97 | $4.13 |