How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $96,286 |
| Monthly savings required | $762 |
How much will it cost to send your child to Harrisburg University of Science and Technology in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $385,143.17 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $762.19 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 | $37,130.00 |
| 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 Harrisburg University of Science and Technology in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $762.19 | $0.00 | $0.00 | $762.19 |
| 2 | $762.19 | $762.19 | $0.00 | $4.31 | $1,528.69 |
| 3 | $1,528.69 | $762.19 | $0.00 | $8.64 | $2,299.52 |
| 4 | $2,299.52 | $762.19 | $0.00 | $13.00 | $3,074.71 |
| 5 | $3,074.71 | $762.19 | $0.00 | $17.38 | $3,854.28 |
| 6 | $3,854.28 | $762.19 | $0.00 | $21.79 | $4,638.26 |
| 7 | $4,638.26 | $762.19 | $0.00 | $26.23 | $5,426.68 |
| 8 | $5,426.68 | $762.19 | $0.00 | $30.68 | $6,219.55 |
| 9 | $6,219.55 | $762.19 | $0.00 | $35.17 | $7,016.91 |
| 10 | $7,016.91 | $762.19 | $0.00 | $39.67 | $7,818.77 |
| 11 | $7,818.77 | $762.19 | $0.00 | $44.21 | $8,625.17 |
| 12 | $8,625.17 | $762.19 | $0.00 | $48.77 | $9,436.13 |
| 13 | $9,436.13 | $762.19 | $0.00 | $53.35 | $10,251.67 |
| 14 | $10,251.67 | $762.19 | $0.00 | $57.96 | $11,071.82 |
| 15 | $11,071.82 | $762.19 | $0.00 | $62.60 | $11,896.61 |
| 16 | $11,896.61 | $762.19 | $0.00 | $67.27 | $12,726.07 |
| 17 | $12,726.07 | $762.19 | $0.00 | $71.96 | $13,560.22 |
| 18 | $13,560.22 | $762.19 | $0.00 | $76.67 | $14,399.08 |
| 19 | $14,399.08 | $762.19 | $0.00 | $81.41 | $15,242.68 |
| 20 | $15,242.68 | $762.19 | $0.00 | $86.18 | $16,091.05 |
| 21 | $16,091.05 | $762.19 | $0.00 | $90.98 | $16,944.22 |
| 22 | $16,944.22 | $762.19 | $0.00 | $95.81 | $17,802.22 |
| 23 | $17,802.22 | $762.19 | $0.00 | $100.66 | $18,665.07 |
| 24 | $18,665.07 | $762.19 | $0.00 | $105.54 | $19,532.80 |
| 25 | $19,532.80 | $762.19 | $0.00 | $110.44 | $20,405.43 |
| 26 | $20,405.43 | $762.19 | $0.00 | $115.38 | $21,283.00 |
| 27 | $21,283.00 | $762.19 | $0.00 | $120.34 | $22,165.53 |
| 28 | $22,165.53 | $762.19 | $0.00 | $125.33 | $23,053.05 |
| 29 | $23,053.05 | $762.19 | $0.00 | $130.35 | $23,945.59 |
| 30 | $23,945.59 | $762.19 | $0.00 | $135.39 | $24,843.17 |
| 31 | $24,843.17 | $762.19 | $0.00 | $140.47 | $25,745.83 |
| 32 | $25,745.83 | $762.19 | $0.00 | $145.57 | $26,653.59 |
| 33 | $26,653.59 | $762.19 | $0.00 | $150.70 | $27,566.48 |
| 34 | $27,566.48 | $762.19 | $0.00 | $155.86 | $28,484.53 |
| 35 | $28,484.53 | $762.19 | $0.00 | $161.06 | $29,407.78 |
| 36 | $29,407.78 | $762.19 | $0.00 | $166.28 | $30,336.25 |
| 37 | $30,336.25 | $762.19 | $0.00 | $171.53 | $31,269.97 |
| 38 | $31,269.97 | $762.19 | $0.00 | $176.80 | $32,208.96 |
| 39 | $32,208.96 | $762.19 | $0.00 | $182.11 | $33,153.26 |
| 40 | $33,153.26 | $762.19 | $0.00 | $187.45 | $34,102.90 |
| 41 | $34,102.90 | $762.19 | $0.00 | $192.82 | $35,057.91 |
| 42 | $35,057.91 | $762.19 | $0.00 | $198.22 | $36,018.32 |
| 43 | $36,018.32 | $762.19 | $0.00 | $203.65 | $36,984.16 |
| 44 | $36,984.16 | $762.19 | $0.00 | $209.11 | $37,955.46 |
| 45 | $37,955.46 | $762.19 | $0.00 | $214.61 | $38,932.26 |
| 46 | $38,932.26 | $762.19 | $0.00 | $220.13 | $39,914.58 |
| 47 | $39,914.58 | $762.19 | $0.00 | $225.68 | $40,902.45 |
| 48 | $40,902.45 | $762.19 | $0.00 | $231.27 | $41,895.91 |
| 49 | $41,895.91 | $762.19 | $0.00 | $236.89 | $42,894.99 |
| 50 | $42,894.99 | $762.19 | $0.00 | $242.53 | $43,899.71 |
| 51 | $43,899.71 | $762.19 | $0.00 | $248.22 | $44,910.12 |
| 52 | $44,910.12 | $762.19 | $0.00 | $253.93 | $45,926.24 |
| 53 | $45,926.24 | $762.19 | $0.00 | $259.67 | $46,948.10 |
| 54 | $46,948.10 | $762.19 | $0.00 | $265.45 | $47,975.74 |
| 55 | $47,975.74 | $762.19 | $0.00 | $271.26 | $49,009.19 |
| 56 | $49,009.19 | $762.19 | $0.00 | $277.11 | $50,048.49 |
| 57 | $50,048.49 | $762.19 | $0.00 | $282.98 | $51,093.66 |
| 58 | $51,093.66 | $762.19 | $0.00 | $288.89 | $52,144.74 |
| 59 | $52,144.74 | $762.19 | $0.00 | $294.83 | $53,201.76 |
| 60 | $53,201.76 | $762.19 | $0.00 | $300.81 | $54,264.76 |
| 61 | $54,264.76 | $762.19 | $0.00 | $306.82 | $55,333.77 |
| 62 | $55,333.77 | $762.19 | $0.00 | $312.87 | $56,408.83 |
| 63 | $56,408.83 | $762.19 | $0.00 | $318.94 | $57,489.96 |
| 64 | $57,489.96 | $762.19 | $0.00 | $325.06 | $58,577.21 |
| 65 | $58,577.21 | $762.19 | $0.00 | $331.20 | $59,670.60 |
| 66 | $59,670.60 | $762.19 | $0.00 | $337.39 | $60,770.18 |
| 67 | $60,770.18 | $762.19 | $0.00 | $343.60 | $61,875.97 |
| 68 | $61,875.97 | $762.19 | $0.00 | $349.86 | $62,988.02 |
| 69 | $62,988.02 | $762.19 | $0.00 | $356.14 | $64,106.35 |
| 70 | $64,106.35 | $762.19 | $0.00 | $362.47 | $65,231.01 |
| 71 | $65,231.01 | $762.19 | $0.00 | $368.83 | $66,362.03 |
| 72 | $66,362.03 | $762.19 | $0.00 | $375.22 | $67,499.44 |
| 73 | $67,499.44 | $762.19 | $0.00 | $381.65 | $68,643.28 |
| 74 | $68,643.28 | $762.19 | $0.00 | $388.12 | $69,793.59 |
| 75 | $69,793.59 | $762.19 | $0.00 | $394.62 | $70,950.40 |
| 76 | $70,950.40 | $762.19 | $0.00 | $401.16 | $72,113.75 |
| 77 | $72,113.75 | $762.19 | $0.00 | $407.74 | $73,283.68 |
| 78 | $73,283.68 | $762.19 | $0.00 | $414.36 | $74,460.23 |
| 79 | $74,460.23 | $762.19 | $0.00 | $421.01 | $75,643.43 |
| 80 | $75,643.43 | $762.19 | $0.00 | $427.70 | $76,833.32 |
| 81 | $76,833.32 | $762.19 | $0.00 | $434.43 | $78,029.94 |
| 82 | $78,029.94 | $762.19 | $0.00 | $441.19 | $79,233.32 |
| 83 | $79,233.32 | $762.19 | $0.00 | $448.00 | $80,443.51 |
| 84 | $80,443.51 | $762.19 | $0.00 | $454.84 | $81,660.54 |
| 85 | $81,660.54 | $762.19 | $0.00 | $461.72 | $82,884.45 |
| 86 | $82,884.45 | $762.19 | $0.00 | $468.64 | $84,115.28 |
| 87 | $84,115.28 | $762.19 | $0.00 | $475.60 | $85,353.07 |
| 88 | $85,353.07 | $762.19 | $0.00 | $482.60 | $86,597.86 |
| 89 | $86,597.86 | $762.19 | $0.00 | $489.64 | $87,849.69 |
| 90 | $87,849.69 | $762.19 | $0.00 | $496.71 | $89,108.59 |
| 91 | $89,108.59 | $762.19 | $0.00 | $503.83 | $90,374.61 |
| 92 | $90,374.61 | $762.19 | $0.00 | $510.99 | $91,647.79 |
| 93 | $91,647.79 | $762.19 | $0.00 | $518.19 | $92,928.17 |
| 94 | $92,928.17 | $762.19 | $0.00 | $525.43 | $94,215.79 |
| 95 | $94,215.79 | $762.19 | $0.00 | $532.71 | $95,510.69 |
| 96 | $95,510.69 | $762.19 | $0.00 | $540.03 | $96,812.91 |
| 97 | $96,812.91 | $762.19 | $0.00 | $547.39 | $98,122.49 |
| 98 | $98,122.49 | $762.19 | $0.00 | $554.80 | $99,439.48 |
| 99 | $99,439.48 | $762.19 | $0.00 | $562.25 | $100,763.92 |
| 100 | $100,763.92 | $762.19 | $0.00 | $569.73 | $102,095.84 |
| 101 | $102,095.84 | $762.19 | $0.00 | $577.26 | $103,435.29 |
| 102 | $103,435.29 | $762.19 | $0.00 | $584.84 | $104,782.32 |
| 103 | $104,782.32 | $762.19 | $0.00 | $592.45 | $106,136.96 |
| 104 | $106,136.96 | $762.19 | $0.00 | $600.11 | $107,499.26 |
| 105 | $107,499.26 | $762.19 | $0.00 | $607.82 | $108,869.27 |
| 106 | $108,869.27 | $762.19 | $0.00 | $615.56 | $110,247.02 |
| 107 | $110,247.02 | $762.19 | $0.00 | $623.35 | $111,632.56 |
| 108 | $111,632.56 | $762.19 | $0.00 | $631.19 | $113,025.94 |
| 109 | $113,025.94 | $762.19 | $0.00 | $639.07 | $114,427.20 |
| 110 | $114,427.20 | $762.19 | $0.00 | $646.99 | $115,836.38 |
| 111 | $115,836.38 | $762.19 | $0.00 | $654.96 | $117,253.53 |
| 112 | $117,253.53 | $762.19 | $0.00 | $662.97 | $118,678.69 |
| 113 | $118,678.69 | $762.19 | $0.00 | $671.03 | $120,111.91 |
| 114 | $120,111.91 | $762.19 | $0.00 | $679.13 | $121,553.23 |
| 115 | $121,553.23 | $762.19 | $0.00 | $687.28 | $123,002.70 |
| 116 | $123,002.70 | $762.19 | $0.00 | $695.48 | $124,460.37 |
| 117 | $124,460.37 | $762.19 | $0.00 | $703.72 | $125,926.28 |
| 118 | $125,926.28 | $762.19 | $0.00 | $712.01 | $127,400.48 |
| 119 | $127,400.48 | $762.19 | $0.00 | $720.34 | $128,883.01 |
| 120 | $128,883.01 | $762.19 | $0.00 | $728.72 | $130,373.92 |
| 121 | $130,373.92 | $762.19 | $0.00 | $737.15 | $131,873.26 |
| 122 | $131,873.26 | $762.19 | $0.00 | $745.63 | $133,381.08 |
| 123 | $133,381.08 | $762.19 | $0.00 | $754.16 | $134,897.43 |
| 124 | $134,897.43 | $762.19 | $0.00 | $762.73 | $136,422.35 |
| 125 | $136,422.35 | $762.19 | $0.00 | $771.35 | $137,955.89 |
| 126 | $137,955.89 | $762.19 | $0.00 | $780.02 | $139,498.10 |
| 127 | $139,498.10 | $762.19 | $0.00 | $788.74 | $141,049.03 |
| 128 | $141,049.03 | $762.19 | $0.00 | $797.51 | $142,608.73 |
| 129 | $142,608.73 | $762.19 | $0.00 | $806.33 | $144,177.25 |
| 130 | $144,177.25 | $762.19 | $0.00 | $815.20 | $145,754.64 |
| 131 | $145,754.64 | $762.19 | $0.00 | $824.12 | $147,340.95 |
| 132 | $147,340.95 | $762.19 | $0.00 | $833.09 | $148,936.23 |
| 133 | $148,936.23 | $762.19 | $0.00 | $842.11 | $150,540.53 |
| 134 | $150,540.53 | $762.19 | $0.00 | $851.18 | $152,153.90 |
| 135 | $152,153.90 | $762.19 | $0.00 | $860.30 | $153,776.39 |
| 136 | $153,776.39 | $762.19 | $0.00 | $869.47 | $155,408.05 |
| 137 | $155,408.05 | $762.19 | $0.00 | $878.70 | $157,048.94 |
| 138 | $157,048.94 | $762.19 | $0.00 | $887.98 | $158,699.11 |
| 139 | $158,699.11 | $762.19 | $0.00 | $897.31 | $160,358.61 |
| 140 | $160,358.61 | $762.19 | $0.00 | $906.69 | $162,027.49 |
| 141 | $162,027.49 | $762.19 | $0.00 | $916.13 | $163,705.81 |
| 142 | $163,705.81 | $762.19 | $0.00 | $925.62 | $165,393.62 |
| 143 | $165,393.62 | $762.19 | $0.00 | $935.16 | $167,090.97 |
| 144 | $167,090.97 | $762.19 | $0.00 | $944.76 | $168,797.92 |
| 145 | $168,797.92 | $762.19 | $0.00 | $954.41 | $170,514.52 |
| 146 | $170,514.52 | $762.19 | $0.00 | $964.11 | $172,240.82 |
| 147 | $172,240.82 | $762.19 | $0.00 | $973.87 | $173,976.88 |
| 148 | $173,976.88 | $762.19 | $0.00 | $983.69 | $175,722.76 |
| 149 | $175,722.76 | $762.19 | $0.00 | $993.56 | $177,478.51 |
| 150 | $177,478.51 | $762.19 | $0.00 | $1,003.49 | $179,244.19 |
| 151 | $179,244.19 | $762.19 | $0.00 | $1,013.47 | $181,019.85 |
| 152 | $181,019.85 | $762.19 | $0.00 | $1,023.51 | $182,805.55 |
| 153 | $182,805.55 | $762.19 | $0.00 | $1,033.61 | $184,601.35 |
| 154 | $184,601.35 | $762.19 | $0.00 | $1,043.76 | $186,407.30 |
| 155 | $186,407.30 | $762.19 | $0.00 | $1,053.97 | $188,223.46 |
| 156 | $188,223.46 | $762.19 | $0.00 | $1,064.24 | $190,049.89 |
| 157 | $190,049.89 | $762.19 | $0.00 | $1,074.57 | $191,886.65 |
| 158 | $191,886.65 | $762.19 | $0.00 | $1,084.96 | $193,733.80 |
| 159 | $193,733.80 | $762.19 | $0.00 | $1,095.40 | $195,591.39 |
| 160 | $195,591.39 | $762.19 | $0.00 | $1,105.90 | $197,459.48 |
| 161 | $197,459.48 | $762.19 | $0.00 | $1,116.46 | $199,338.13 |
| 162 | $199,338.13 | $762.19 | $0.00 | $1,127.09 | $201,227.41 |
| 163 | $201,227.41 | $762.19 | $0.00 | $1,137.77 | $203,127.37 |
| 164 | $203,127.37 | $762.19 | $0.00 | $1,148.51 | $205,038.07 |
| 165 | $205,038.07 | $762.19 | $0.00 | $1,159.32 | $206,959.58 |
| 166 | $206,959.58 | $762.19 | $0.00 | $1,170.18 | $208,891.95 |
| 167 | $208,891.95 | $762.19 | $0.00 | $1,181.11 | $210,835.25 |
| 168 | $210,835.25 | $762.19 | $0.00 | $1,192.09 | $212,789.53 |
| 169 | $212,789.53 | $762.19 | $0.00 | $1,203.14 | $214,754.86 |
| 170 | $214,754.86 | $762.19 | $0.00 | $1,214.26 | $216,731.31 |
| 171 | $216,731.31 | $762.19 | $0.00 | $1,225.43 | $218,718.93 |
| 172 | $218,718.93 | $762.19 | $0.00 | $1,236.67 | $220,717.79 |
| 173 | $220,717.79 | $762.19 | $0.00 | $1,247.97 | $222,727.95 |
| 174 | $222,727.95 | $762.19 | $0.00 | $1,259.34 | $224,749.48 |
| 175 | $224,749.48 | $762.19 | $0.00 | $1,270.77 | $226,782.44 |
| 176 | $226,782.44 | $762.19 | $0.00 | $1,282.26 | $228,826.89 |
| 177 | $228,826.89 | $762.19 | $0.00 | $1,293.82 | $230,882.90 |
| 178 | $230,882.90 | $762.19 | $0.00 | $1,305.45 | $232,950.54 |
| 179 | $232,950.54 | $762.19 | $0.00 | $1,317.14 | $235,029.87 |
| 180 | $235,029.87 | $762.19 | $0.00 | $1,328.89 | $237,120.95 |
| 181 | $237,120.95 | $762.19 | $0.00 | $1,340.72 | $239,223.86 |
| 182 | $239,223.86 | $762.19 | $0.00 | $1,352.61 | $241,338.66 |
| 183 | $241,338.66 | $762.19 | $0.00 | $1,364.56 | $243,465.41 |
| 184 | $243,465.41 | $762.19 | $0.00 | $1,376.59 | $245,604.19 |
| 185 | $245,604.19 | $762.19 | $0.00 | $1,388.68 | $247,755.06 |
| 186 | $247,755.06 | $762.19 | $0.00 | $1,400.84 | $249,918.09 |
| 187 | $249,918.09 | $762.19 | $0.00 | $1,413.07 | $252,093.35 |
| 188 | $252,093.35 | $762.19 | $0.00 | $1,425.37 | $254,280.91 |
| 189 | $254,280.91 | $762.19 | $0.00 | $1,437.74 | $256,480.84 |
| 190 | $256,480.84 | $762.19 | $0.00 | $1,450.18 | $258,693.21 |
| 191 | $258,693.21 | $762.19 | $0.00 | $1,462.69 | $260,918.09 |
| 192 | $260,918.09 | $762.19 | $0.00 | $1,475.27 | $263,155.55 |
| 193 | $263,155.55 | $762.19 | $0.00 | $1,487.92 | $265,405.66 |
| 194 | $265,405.66 | $762.19 | $0.00 | $1,500.64 | $267,668.49 |
| 195 | $267,668.49 | $762.19 | $0.00 | $1,513.44 | $269,944.12 |
| 196 | $269,944.12 | $762.19 | $0.00 | $1,526.30 | $272,232.61 |
| 197 | $272,232.61 | $762.19 | $0.00 | $1,539.24 | $274,534.04 |
| 198 | $274,534.04 | $762.19 | $0.00 | $1,552.26 | $276,848.49 |
| 199 | $276,848.49 | $762.19 | $0.00 | $1,565.34 | $279,176.02 |
| 200 | $279,176.02 | $762.19 | $0.00 | $1,578.50 | $281,516.71 |
| 201 | $281,516.71 | $762.19 | $0.00 | $1,591.74 | $283,870.64 |
| 202 | $283,870.64 | $762.19 | $0.00 | $1,605.05 | $286,237.88 |
| 203 | $286,237.88 | $762.19 | $0.00 | $1,618.43 | $288,618.50 |
| 204 | $288,618.50 | $762.19 | $0.00 | $1,631.89 | $291,012.58 |
| 205 | $291,012.58 | $762.19 | $0.00 | $1,645.43 | $293,420.20 |
| 206 | $293,420.20 | $762.19 | $0.00 | $1,659.04 | $295,841.43 |
| 207 | $295,841.43 | $762.19 | $0.00 | $1,672.73 | $298,276.35 |
| 208 | $298,276.35 | $762.19 | $0.00 | $1,686.50 | $300,725.04 |
| 209 | $300,725.04 | $762.19 | $0.00 | $1,700.34 | $303,187.57 |
| 210 | $303,187.57 | $762.19 | $0.00 | $1,714.27 | $305,664.03 |
| 211 | $305,664.03 | $762.19 | $0.00 | $1,728.27 | $308,154.49 |
| 212 | $308,154.49 | $762.19 | $0.00 | $1,742.35 | $310,659.03 |
| 213 | $310,659.03 | $762.19 | $0.00 | $1,756.51 | $313,177.73 |
| 214 | $313,177.73 | $762.19 | $0.00 | $1,770.75 | $315,710.67 |
| 215 | $315,710.67 | $762.19 | $0.00 | $1,785.07 | $318,257.93 |
| 216 | $318,257.93 | $762.19 | $0.00 | $1,799.48 | $320,819.60 |
| 217 | $320,819.60 | $762.19 | $89,357.77 | $1,813.96 | $234,037.98 |
| 218 | $234,037.98 | $762.19 | $0.00 | $1,323.28 | $236,123.45 |
| 219 | $236,123.45 | $762.19 | $0.00 | $1,335.08 | $238,220.72 |
| 220 | $238,220.72 | $762.19 | $0.00 | $1,346.93 | $240,329.84 |
| 221 | $240,329.84 | $762.19 | $0.00 | $1,358.86 | $242,450.89 |
| 222 | $242,450.89 | $762.19 | $0.00 | $1,370.85 | $244,583.93 |
| 223 | $244,583.93 | $762.19 | $0.00 | $1,382.91 | $246,729.03 |
| 224 | $246,729.03 | $762.19 | $0.00 | $1,395.04 | $248,886.26 |
| 225 | $248,886.26 | $762.19 | $0.00 | $1,407.24 | $251,055.69 |
| 226 | $251,055.69 | $762.19 | $0.00 | $1,419.51 | $253,237.39 |
| 227 | $253,237.39 | $762.19 | $0.00 | $1,431.84 | $255,431.42 |
| 228 | $255,431.42 | $762.19 | $0.00 | $1,444.25 | $257,637.86 |
| 229 | $257,637.86 | $762.19 | $93,825.66 | $1,456.72 | $166,031.11 |
| 230 | $166,031.11 | $762.19 | $0.00 | $938.76 | $167,732.06 |
| 231 | $167,732.06 | $762.19 | $0.00 | $948.38 | $169,442.63 |
| 232 | $169,442.63 | $762.19 | $0.00 | $958.05 | $171,162.87 |
| 233 | $171,162.87 | $762.19 | $0.00 | $967.78 | $172,892.84 |
| 234 | $172,892.84 | $762.19 | $0.00 | $977.56 | $174,632.59 |
| 235 | $174,632.59 | $762.19 | $0.00 | $987.40 | $176,382.18 |
| 236 | $176,382.18 | $762.19 | $0.00 | $997.29 | $178,141.66 |
| 237 | $178,141.66 | $762.19 | $0.00 | $1,007.24 | $179,911.09 |
| 238 | $179,911.09 | $762.19 | $0.00 | $1,017.24 | $181,690.52 |
| 239 | $181,690.52 | $762.19 | $0.00 | $1,027.30 | $183,480.01 |
| 240 | $183,480.01 | $762.19 | $0.00 | $1,037.42 | $185,279.62 |
| 241 | $185,279.62 | $762.19 | $98,516.94 | $1,047.60 | $88,572.47 |
| 242 | $88,572.47 | $762.19 | $0.00 | $500.80 | $89,835.46 |
| 243 | $89,835.46 | $762.19 | $0.00 | $507.94 | $91,105.59 |
| 244 | $91,105.59 | $762.19 | $0.00 | $515.12 | $92,382.90 |
| 245 | $92,382.90 | $762.19 | $0.00 | $522.35 | $93,667.44 |
| 246 | $93,667.44 | $762.19 | $0.00 | $529.61 | $94,959.24 |
| 247 | $94,959.24 | $762.19 | $0.00 | $536.91 | $96,258.34 |
| 248 | $96,258.34 | $762.19 | $0.00 | $544.26 | $97,564.79 |
| 249 | $97,564.79 | $762.19 | $0.00 | $551.65 | $98,878.63 |
| 250 | $98,878.63 | $762.19 | $0.00 | $559.07 | $100,199.89 |
| 251 | $100,199.89 | $762.19 | $0.00 | $566.54 | $101,528.62 |
| 252 | $101,528.62 | $762.19 | $0.00 | $574.06 | $102,864.87 |
| 253 | $102,864.87 | $0.00 | $103,442.79 | $581.61 | $3.69 |