| Estimated Annual Cost in 2042 | $110,468 |
| Monthly savings required | $873 |
How much will it cost to send your child to Portland State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $441,872.48 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $873.05 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 | $29,445.00 |
| 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 Portland State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $873.05 | $0.00 | $0.00 | $873.05 |
| 2 | $873.05 | $873.05 | $0.00 | $4.94 | $1,751.04 |
| 3 | $1,751.04 | $873.05 | $0.00 | $9.90 | $2,633.99 |
| 4 | $2,633.99 | $873.05 | $0.00 | $14.89 | $3,521.93 |
| 5 | $3,521.93 | $873.05 | $0.00 | $19.91 | $4,414.89 |
| 6 | $4,414.89 | $873.05 | $0.00 | $24.96 | $5,312.90 |
| 7 | $5,312.90 | $873.05 | $0.00 | $30.04 | $6,215.99 |
| 8 | $6,215.99 | $873.05 | $0.00 | $35.15 | $7,124.19 |
| 9 | $7,124.19 | $873.05 | $0.00 | $40.28 | $8,037.52 |
| 10 | $8,037.52 | $873.05 | $0.00 | $45.45 | $8,956.02 |
| 11 | $8,956.02 | $873.05 | $0.00 | $50.64 | $9,879.71 |
| 12 | $9,879.71 | $873.05 | $0.00 | $55.86 | $10,808.62 |
| 13 | $10,808.62 | $873.05 | $0.00 | $61.11 | $11,742.78 |
| 14 | $11,742.78 | $873.05 | $0.00 | $66.40 | $12,682.23 |
| 15 | $12,682.23 | $873.05 | $0.00 | $71.71 | $13,626.99 |
| 16 | $13,626.99 | $873.05 | $0.00 | $77.05 | $14,577.09 |
| 17 | $14,577.09 | $873.05 | $0.00 | $82.42 | $15,532.56 |
| 18 | $15,532.56 | $873.05 | $0.00 | $87.82 | $16,493.43 |
| 19 | $16,493.43 | $873.05 | $0.00 | $93.26 | $17,459.74 |
| 20 | $17,459.74 | $873.05 | $0.00 | $98.72 | $18,431.51 |
| 21 | $18,431.51 | $873.05 | $0.00 | $104.21 | $19,408.77 |
| 22 | $19,408.77 | $873.05 | $0.00 | $109.74 | $20,391.56 |
| 23 | $20,391.56 | $873.05 | $0.00 | $115.30 | $21,379.91 |
| 24 | $21,379.91 | $873.05 | $0.00 | $120.89 | $22,373.85 |
| 25 | $22,373.85 | $873.05 | $0.00 | $126.51 | $23,373.41 |
| 26 | $23,373.41 | $873.05 | $0.00 | $132.16 | $24,378.62 |
| 27 | $24,378.62 | $873.05 | $0.00 | $137.84 | $25,389.51 |
| 28 | $25,389.51 | $873.05 | $0.00 | $143.56 | $26,406.12 |
| 29 | $26,406.12 | $873.05 | $0.00 | $149.30 | $27,428.47 |
| 30 | $27,428.47 | $873.05 | $0.00 | $155.08 | $28,456.60 |
| 31 | $28,456.60 | $873.05 | $0.00 | $160.90 | $29,490.55 |
| 32 | $29,490.55 | $873.05 | $0.00 | $166.74 | $30,530.34 |
| 33 | $30,530.34 | $873.05 | $0.00 | $172.62 | $31,576.01 |
| 34 | $31,576.01 | $873.05 | $0.00 | $178.54 | $32,627.60 |
| 35 | $32,627.60 | $873.05 | $0.00 | $184.48 | $33,685.13 |
| 36 | $33,685.13 | $873.05 | $0.00 | $190.46 | $34,748.64 |
| 37 | $34,748.64 | $873.05 | $0.00 | $196.47 | $35,818.16 |
| 38 | $35,818.16 | $873.05 | $0.00 | $202.52 | $36,893.73 |
| 39 | $36,893.73 | $873.05 | $0.00 | $208.60 | $37,975.38 |
| 40 | $37,975.38 | $873.05 | $0.00 | $214.72 | $39,063.15 |
| 41 | $39,063.15 | $873.05 | $0.00 | $220.87 | $40,157.07 |
| 42 | $40,157.07 | $873.05 | $0.00 | $227.05 | $41,257.17 |
| 43 | $41,257.17 | $873.05 | $0.00 | $233.27 | $42,363.49 |
| 44 | $42,363.49 | $873.05 | $0.00 | $239.53 | $43,476.07 |
| 45 | $43,476.07 | $873.05 | $0.00 | $245.82 | $44,594.94 |
| 46 | $44,594.94 | $873.05 | $0.00 | $252.15 | $45,720.14 |
| 47 | $45,720.14 | $873.05 | $0.00 | $258.51 | $46,851.70 |
| 48 | $46,851.70 | $873.05 | $0.00 | $264.91 | $47,989.66 |
| 49 | $47,989.66 | $873.05 | $0.00 | $271.34 | $49,134.05 |
| 50 | $49,134.05 | $873.05 | $0.00 | $277.81 | $50,284.91 |
| 51 | $50,284.91 | $873.05 | $0.00 | $284.32 | $51,442.28 |
| 52 | $51,442.28 | $873.05 | $0.00 | $290.86 | $52,606.19 |
| 53 | $52,606.19 | $873.05 | $0.00 | $297.44 | $53,776.68 |
| 54 | $53,776.68 | $873.05 | $0.00 | $304.06 | $54,953.79 |
| 55 | $54,953.79 | $873.05 | $0.00 | $310.72 | $56,137.56 |
| 56 | $56,137.56 | $873.05 | $0.00 | $317.41 | $57,328.02 |
| 57 | $57,328.02 | $873.05 | $0.00 | $324.14 | $58,525.21 |
| 58 | $58,525.21 | $873.05 | $0.00 | $330.91 | $59,729.17 |
| 59 | $59,729.17 | $873.05 | $0.00 | $337.72 | $60,939.94 |
| 60 | $60,939.94 | $873.05 | $0.00 | $344.56 | $62,157.55 |
| 61 | $62,157.55 | $873.05 | $0.00 | $351.45 | $63,382.05 |
| 62 | $63,382.05 | $873.05 | $0.00 | $358.37 | $64,613.47 |
| 63 | $64,613.47 | $873.05 | $0.00 | $365.33 | $65,851.85 |
| 64 | $65,851.85 | $873.05 | $0.00 | $372.34 | $67,097.24 |
| 65 | $67,097.24 | $873.05 | $0.00 | $379.38 | $68,349.67 |
| 66 | $68,349.67 | $873.05 | $0.00 | $386.46 | $69,609.18 |
| 67 | $69,609.18 | $873.05 | $0.00 | $393.58 | $70,875.81 |
| 68 | $70,875.81 | $873.05 | $0.00 | $400.74 | $72,149.60 |
| 69 | $72,149.60 | $873.05 | $0.00 | $407.94 | $73,430.59 |
| 70 | $73,430.59 | $873.05 | $0.00 | $415.19 | $74,718.83 |
| 71 | $74,718.83 | $873.05 | $0.00 | $422.47 | $76,014.35 |
| 72 | $76,014.35 | $873.05 | $0.00 | $429.80 | $77,317.20 |
| 73 | $77,317.20 | $873.05 | $0.00 | $437.16 | $78,627.41 |
| 74 | $78,627.41 | $873.05 | $0.00 | $444.57 | $79,945.03 |
| 75 | $79,945.03 | $873.05 | $0.00 | $452.02 | $81,270.10 |
| 76 | $81,270.10 | $873.05 | $0.00 | $459.51 | $82,602.66 |
| 77 | $82,602.66 | $873.05 | $0.00 | $467.05 | $83,942.76 |
| 78 | $83,942.76 | $873.05 | $0.00 | $474.62 | $85,290.43 |
| 79 | $85,290.43 | $873.05 | $0.00 | $482.24 | $86,645.72 |
| 80 | $86,645.72 | $873.05 | $0.00 | $489.91 | $88,008.68 |
| 81 | $88,008.68 | $873.05 | $0.00 | $497.61 | $89,379.34 |
| 82 | $89,379.34 | $873.05 | $0.00 | $505.36 | $90,757.75 |
| 83 | $90,757.75 | $873.05 | $0.00 | $513.16 | $92,143.96 |
| 84 | $92,143.96 | $873.05 | $0.00 | $521.00 | $93,538.01 |
| 85 | $93,538.01 | $873.05 | $0.00 | $528.88 | $94,939.94 |
| 86 | $94,939.94 | $873.05 | $0.00 | $536.80 | $96,349.79 |
| 87 | $96,349.79 | $873.05 | $0.00 | $544.78 | $97,767.62 |
| 88 | $97,767.62 | $873.05 | $0.00 | $552.79 | $99,193.46 |
| 89 | $99,193.46 | $873.05 | $0.00 | $560.85 | $100,627.36 |
| 90 | $100,627.36 | $873.05 | $0.00 | $568.96 | $102,069.37 |
| 91 | $102,069.37 | $873.05 | $0.00 | $577.12 | $103,519.54 |
| 92 | $103,519.54 | $873.05 | $0.00 | $585.31 | $104,977.90 |
| 93 | $104,977.90 | $873.05 | $0.00 | $593.56 | $106,444.51 |
| 94 | $106,444.51 | $873.05 | $0.00 | $601.85 | $107,919.41 |
| 95 | $107,919.41 | $873.05 | $0.00 | $610.19 | $109,402.65 |
| 96 | $109,402.65 | $873.05 | $0.00 | $618.58 | $110,894.28 |
| 97 | $110,894.28 | $873.05 | $0.00 | $627.01 | $112,394.34 |
| 98 | $112,394.34 | $873.05 | $0.00 | $635.49 | $113,902.88 |
| 99 | $113,902.88 | $873.05 | $0.00 | $644.02 | $115,419.95 |
| 100 | $115,419.95 | $873.05 | $0.00 | $652.60 | $116,945.60 |
| 101 | $116,945.60 | $873.05 | $0.00 | $661.23 | $118,479.88 |
| 102 | $118,479.88 | $873.05 | $0.00 | $669.90 | $120,022.83 |
| 103 | $120,022.83 | $873.05 | $0.00 | $678.63 | $121,574.51 |
| 104 | $121,574.51 | $873.05 | $0.00 | $687.40 | $123,134.96 |
| 105 | $123,134.96 | $873.05 | $0.00 | $696.22 | $124,704.23 |
| 106 | $124,704.23 | $873.05 | $0.00 | $705.10 | $126,282.38 |
| 107 | $126,282.38 | $873.05 | $0.00 | $714.02 | $127,869.45 |
| 108 | $127,869.45 | $873.05 | $0.00 | $722.99 | $129,465.49 |
| 109 | $129,465.49 | $873.05 | $0.00 | $732.02 | $131,070.56 |
| 110 | $131,070.56 | $873.05 | $0.00 | $741.09 | $132,684.70 |
| 111 | $132,684.70 | $873.05 | $0.00 | $750.22 | $134,307.97 |
| 112 | $134,307.97 | $873.05 | $0.00 | $759.40 | $135,940.42 |
| 113 | $135,940.42 | $873.05 | $0.00 | $768.63 | $137,582.10 |
| 114 | $137,582.10 | $873.05 | $0.00 | $777.91 | $139,233.06 |
| 115 | $139,233.06 | $873.05 | $0.00 | $787.24 | $140,893.35 |
| 116 | $140,893.35 | $873.05 | $0.00 | $796.63 | $142,563.03 |
| 117 | $142,563.03 | $873.05 | $0.00 | $806.07 | $144,242.15 |
| 118 | $144,242.15 | $873.05 | $0.00 | $815.57 | $145,930.77 |
| 119 | $145,930.77 | $873.05 | $0.00 | $825.11 | $147,628.93 |
| 120 | $147,628.93 | $873.05 | $0.00 | $834.72 | $149,336.70 |
| 121 | $149,336.70 | $873.05 | $0.00 | $844.37 | $151,054.12 |
| 122 | $151,054.12 | $873.05 | $0.00 | $854.08 | $152,781.25 |
| 123 | $152,781.25 | $873.05 | $0.00 | $863.85 | $154,518.15 |
| 124 | $154,518.15 | $873.05 | $0.00 | $873.67 | $156,264.87 |
| 125 | $156,264.87 | $873.05 | $0.00 | $883.54 | $158,021.46 |
| 126 | $158,021.46 | $873.05 | $0.00 | $893.48 | $159,787.99 |
| 127 | $159,787.99 | $873.05 | $0.00 | $903.46 | $161,564.50 |
| 128 | $161,564.50 | $873.05 | $0.00 | $913.51 | $163,351.06 |
| 129 | $163,351.06 | $873.05 | $0.00 | $923.61 | $165,147.72 |
| 130 | $165,147.72 | $873.05 | $0.00 | $933.77 | $166,954.54 |
| 131 | $166,954.54 | $873.05 | $0.00 | $943.99 | $168,771.58 |
| 132 | $168,771.58 | $873.05 | $0.00 | $954.26 | $170,598.89 |
| 133 | $170,598.89 | $873.05 | $0.00 | $964.59 | $172,436.53 |
| 134 | $172,436.53 | $873.05 | $0.00 | $974.98 | $174,284.56 |
| 135 | $174,284.56 | $873.05 | $0.00 | $985.43 | $176,143.04 |
| 136 | $176,143.04 | $873.05 | $0.00 | $995.94 | $178,012.03 |
| 137 | $178,012.03 | $873.05 | $0.00 | $1,006.51 | $179,891.59 |
| 138 | $179,891.59 | $873.05 | $0.00 | $1,017.13 | $181,781.77 |
| 139 | $181,781.77 | $873.05 | $0.00 | $1,027.82 | $183,682.64 |
| 140 | $183,682.64 | $873.05 | $0.00 | $1,038.57 | $185,594.26 |
| 141 | $185,594.26 | $873.05 | $0.00 | $1,049.38 | $187,516.69 |
| 142 | $187,516.69 | $873.05 | $0.00 | $1,060.25 | $189,449.99 |
| 143 | $189,449.99 | $873.05 | $0.00 | $1,071.18 | $191,394.22 |
| 144 | $191,394.22 | $873.05 | $0.00 | $1,082.17 | $193,349.44 |
| 145 | $193,349.44 | $873.05 | $0.00 | $1,093.23 | $195,315.72 |
| 146 | $195,315.72 | $873.05 | $0.00 | $1,104.34 | $197,293.11 |
| 147 | $197,293.11 | $873.05 | $0.00 | $1,115.52 | $199,281.68 |
| 148 | $199,281.68 | $873.05 | $0.00 | $1,126.77 | $201,281.50 |
| 149 | $201,281.50 | $873.05 | $0.00 | $1,138.07 | $203,292.62 |
| 150 | $203,292.62 | $873.05 | $0.00 | $1,149.45 | $205,315.12 |
| 151 | $205,315.12 | $873.05 | $0.00 | $1,160.88 | $207,349.05 |
| 152 | $207,349.05 | $873.05 | $0.00 | $1,172.38 | $209,394.48 |
| 153 | $209,394.48 | $873.05 | $0.00 | $1,183.95 | $211,451.48 |
| 154 | $211,451.48 | $873.05 | $0.00 | $1,195.58 | $213,520.11 |
| 155 | $213,520.11 | $873.05 | $0.00 | $1,207.27 | $215,600.43 |
| 156 | $215,600.43 | $873.05 | $0.00 | $1,219.04 | $217,692.52 |
| 157 | $217,692.52 | $873.05 | $0.00 | $1,230.87 | $219,796.44 |
| 158 | $219,796.44 | $873.05 | $0.00 | $1,242.76 | $221,912.25 |
| 159 | $221,912.25 | $873.05 | $0.00 | $1,254.72 | $224,040.02 |
| 160 | $224,040.02 | $873.05 | $0.00 | $1,266.75 | $226,179.82 |
| 161 | $226,179.82 | $873.05 | $0.00 | $1,278.85 | $228,331.72 |
| 162 | $228,331.72 | $873.05 | $0.00 | $1,291.02 | $230,495.79 |
| 163 | $230,495.79 | $873.05 | $0.00 | $1,303.26 | $232,672.10 |
| 164 | $232,672.10 | $873.05 | $0.00 | $1,315.56 | $234,860.71 |
| 165 | $234,860.71 | $873.05 | $0.00 | $1,327.94 | $237,061.70 |
| 166 | $237,061.70 | $873.05 | $0.00 | $1,340.38 | $239,275.13 |
| 167 | $239,275.13 | $873.05 | $0.00 | $1,352.90 | $241,501.08 |
| 168 | $241,501.08 | $873.05 | $0.00 | $1,365.48 | $243,739.61 |
| 169 | $243,739.61 | $873.05 | $0.00 | $1,378.14 | $245,990.80 |
| 170 | $245,990.80 | $873.05 | $0.00 | $1,390.87 | $248,254.72 |
| 171 | $248,254.72 | $873.05 | $0.00 | $1,403.67 | $250,531.44 |
| 172 | $250,531.44 | $873.05 | $0.00 | $1,416.54 | $252,821.03 |
| 173 | $252,821.03 | $873.05 | $0.00 | $1,429.49 | $255,123.57 |
| 174 | $255,123.57 | $873.05 | $0.00 | $1,442.51 | $257,439.13 |
| 175 | $257,439.13 | $873.05 | $0.00 | $1,455.60 | $259,767.78 |
| 176 | $259,767.78 | $873.05 | $0.00 | $1,468.76 | $262,109.59 |
| 177 | $262,109.59 | $873.05 | $0.00 | $1,482.01 | $264,464.65 |
| 178 | $264,464.65 | $873.05 | $0.00 | $1,495.32 | $266,833.02 |
| 179 | $266,833.02 | $873.05 | $0.00 | $1,508.71 | $269,214.78 |
| 180 | $269,214.78 | $873.05 | $0.00 | $1,522.18 | $271,610.01 |
| 181 | $271,610.01 | $873.05 | $0.00 | $1,535.72 | $274,018.78 |
| 182 | $274,018.78 | $873.05 | $0.00 | $1,549.34 | $276,441.17 |
| 183 | $276,441.17 | $873.05 | $0.00 | $1,563.04 | $278,877.26 |
| 184 | $278,877.26 | $873.05 | $0.00 | $1,576.81 | $281,327.12 |
| 185 | $281,327.12 | $873.05 | $0.00 | $1,590.66 | $283,790.83 |
| 186 | $283,790.83 | $873.05 | $0.00 | $1,604.59 | $286,268.47 |
| 187 | $286,268.47 | $873.05 | $0.00 | $1,618.60 | $288,760.12 |
| 188 | $288,760.12 | $873.05 | $0.00 | $1,632.69 | $291,265.86 |
| 189 | $291,265.86 | $873.05 | $0.00 | $1,646.86 | $293,785.77 |
| 190 | $293,785.77 | $873.05 | $0.00 | $1,661.11 | $296,319.93 |
| 191 | $296,319.93 | $873.05 | $0.00 | $1,675.44 | $298,868.42 |
| 192 | $298,868.42 | $873.05 | $0.00 | $1,689.85 | $301,431.32 |
| 193 | $301,431.32 | $873.05 | $0.00 | $1,704.34 | $304,008.71 |
| 194 | $304,008.71 | $873.05 | $0.00 | $1,718.91 | $306,600.67 |
| 195 | $306,600.67 | $873.05 | $0.00 | $1,733.56 | $309,207.28 |
| 196 | $309,207.28 | $873.05 | $0.00 | $1,748.30 | $311,828.63 |
| 197 | $311,828.63 | $873.05 | $0.00 | $1,763.12 | $314,464.80 |
| 198 | $314,464.80 | $873.05 | $0.00 | $1,778.03 | $317,115.88 |
| 199 | $317,115.88 | $873.05 | $0.00 | $1,793.02 | $319,781.95 |
| 200 | $319,781.95 | $873.05 | $0.00 | $1,808.09 | $322,463.09 |
| 201 | $322,463.09 | $873.05 | $0.00 | $1,823.25 | $325,159.39 |
| 202 | $325,159.39 | $873.05 | $0.00 | $1,838.50 | $327,870.94 |
| 203 | $327,870.94 | $873.05 | $0.00 | $1,853.83 | $330,597.82 |
| 204 | $330,597.82 | $873.05 | $0.00 | $1,869.25 | $333,340.12 |
| 205 | $333,340.12 | $873.05 | $0.00 | $1,884.75 | $336,097.92 |
| 206 | $336,097.92 | $873.05 | $0.00 | $1,900.35 | $338,871.32 |
| 207 | $338,871.32 | $873.05 | $0.00 | $1,916.03 | $341,660.40 |
| 208 | $341,660.40 | $873.05 | $0.00 | $1,931.80 | $344,465.25 |
| 209 | $344,465.25 | $873.05 | $0.00 | $1,947.66 | $347,285.96 |
| 210 | $347,285.96 | $873.05 | $0.00 | $1,963.61 | $350,122.62 |
| 211 | $350,122.62 | $873.05 | $0.00 | $1,979.64 | $352,975.31 |
| 212 | $352,975.31 | $873.05 | $0.00 | $1,995.77 | $355,844.13 |
| 213 | $355,844.13 | $873.05 | $0.00 | $2,011.99 | $358,729.17 |
| 214 | $358,729.17 | $873.05 | $0.00 | $2,028.31 | $361,630.53 |
| 215 | $361,630.53 | $873.05 | $0.00 | $2,044.71 | $364,548.29 |
| 216 | $364,548.29 | $873.05 | $0.00 | $2,061.21 | $367,482.55 |
| 217 | $367,482.55 | $873.05 | $99,522.11 | $2,077.80 | $270,911.29 |
| 218 | $270,911.29 | $873.05 | $0.00 | $1,531.77 | $273,316.11 |
| 219 | $273,316.11 | $873.05 | $0.00 | $1,545.37 | $275,734.53 |
| 220 | $275,734.53 | $873.05 | $0.00 | $1,559.04 | $278,166.62 |
| 221 | $278,166.62 | $873.05 | $0.00 | $1,572.79 | $280,612.46 |
| 222 | $280,612.46 | $873.05 | $0.00 | $1,586.62 | $283,072.13 |
| 223 | $283,072.13 | $873.05 | $0.00 | $1,600.53 | $285,545.71 |
| 224 | $285,545.71 | $873.05 | $0.00 | $1,614.52 | $288,033.28 |
| 225 | $288,033.28 | $873.05 | $0.00 | $1,628.58 | $290,534.91 |
| 226 | $290,534.91 | $873.05 | $0.00 | $1,642.73 | $293,050.69 |
| 227 | $293,050.69 | $873.05 | $0.00 | $1,656.95 | $295,580.69 |
| 228 | $295,580.69 | $873.05 | $0.00 | $1,671.26 | $298,125.00 |
| 229 | $298,125.00 | $873.05 | $106,488.65 | $1,685.64 | $194,195.04 |
| 230 | $194,195.04 | $873.05 | $0.00 | $1,098.01 | $196,166.10 |
| 231 | $196,166.10 | $873.05 | $0.00 | $1,109.15 | $198,148.30 |
| 232 | $198,148.30 | $873.05 | $0.00 | $1,120.36 | $200,141.71 |
| 233 | $200,141.71 | $873.05 | $0.00 | $1,131.63 | $202,146.39 |
| 234 | $202,146.39 | $873.05 | $0.00 | $1,142.97 | $204,162.41 |
| 235 | $204,162.41 | $873.05 | $0.00 | $1,154.36 | $206,189.82 |
| 236 | $206,189.82 | $873.05 | $0.00 | $1,165.83 | $208,228.70 |
| 237 | $208,228.70 | $873.05 | $0.00 | $1,177.36 | $210,279.11 |
| 238 | $210,279.11 | $873.05 | $0.00 | $1,188.95 | $212,341.11 |
| 239 | $212,341.11 | $873.05 | $0.00 | $1,200.61 | $214,414.77 |
| 240 | $214,414.77 | $873.05 | $0.00 | $1,212.33 | $216,500.15 |
| 241 | $216,500.15 | $873.05 | $113,942.86 | $1,224.12 | $104,654.46 |
| 242 | $104,654.46 | $873.05 | $0.00 | $591.73 | $106,119.24 |
| 243 | $106,119.24 | $873.05 | $0.00 | $600.01 | $107,592.30 |
| 244 | $107,592.30 | $873.05 | $0.00 | $608.34 | $109,073.69 |
| 245 | $109,073.69 | $873.05 | $0.00 | $616.72 | $110,563.46 |
| 246 | $110,563.46 | $873.05 | $0.00 | $625.14 | $112,061.65 |
| 247 | $112,061.65 | $873.05 | $0.00 | $633.61 | $113,568.31 |
| 248 | $113,568.31 | $873.05 | $0.00 | $642.13 | $115,083.49 |
| 249 | $115,083.49 | $873.05 | $0.00 | $650.70 | $116,607.24 |
| 250 | $116,607.24 | $873.05 | $0.00 | $659.31 | $118,139.60 |
| 251 | $118,139.60 | $873.05 | $0.00 | $667.98 | $119,680.63 |
| 252 | $119,680.63 | $873.05 | $0.00 | $676.69 | $121,230.37 |
| 253 | $121,230.37 | $0.00 | $121,918.86 | $685.45 | -$3.04 |