# Savings Plan and Future Cost Estimation for Stetson University

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2042 \$269,408 Monthly savings required \$2,129

How much will it cost to send your child to Stetson University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$1,077,631.60 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of \$2,129.20 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.

## Assumptions

 Current Annual Cost \$71,810.00 Years until enrollment 18 Annual Tuition Increase 7% Current Savings \$0.00 After Tax Return on Savings 7% Years of enrollment 4

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Stetson University in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$2,129.20 \$0.00 \$0.00 \$2,129.20
2 \$2,129.20 \$2,129.20 \$0.00 \$12.04 \$4,270.44
3 \$4,270.44 \$2,129.20 \$0.00 \$24.15 \$6,423.79
4 \$6,423.79 \$2,129.20 \$0.00 \$36.32 \$8,589.31
5 \$8,589.31 \$2,129.20 \$0.00 \$48.57 \$10,767.08
6 \$10,767.08 \$2,129.20 \$0.00 \$60.88 \$12,957.16
7 \$12,957.16 \$2,129.20 \$0.00 \$73.26 \$15,159.62
8 \$15,159.62 \$2,129.20 \$0.00 \$85.71 \$17,374.53
9 \$17,374.53 \$2,129.20 \$0.00 \$98.24 \$19,601.97
10 \$19,601.97 \$2,129.20 \$0.00 \$110.83 \$21,842.00
11 \$21,842.00 \$2,129.20 \$0.00 \$123.50 \$24,094.70
12 \$24,094.70 \$2,129.20 \$0.00 \$136.23 \$26,360.13
13 \$26,360.13 \$2,129.20 \$0.00 \$149.04 \$28,638.37
14 \$28,638.37 \$2,129.20 \$0.00 \$161.93 \$30,929.50
15 \$30,929.50 \$2,129.20 \$0.00 \$174.88 \$33,233.58
16 \$33,233.58 \$2,129.20 \$0.00 \$187.91 \$35,550.69
17 \$35,550.69 \$2,129.20 \$0.00 \$201.01 \$37,880.90
18 \$37,880.90 \$2,129.20 \$0.00 \$214.18 \$40,224.28
19 \$40,224.28 \$2,129.20 \$0.00 \$227.43 \$42,580.91
20 \$42,580.91 \$2,129.20 \$0.00 \$240.76 \$44,950.87
21 \$44,950.87 \$2,129.20 \$0.00 \$254.16 \$47,334.23
22 \$47,334.23 \$2,129.20 \$0.00 \$267.63 \$49,731.06
23 \$49,731.06 \$2,129.20 \$0.00 \$281.19 \$52,141.45
24 \$52,141.45 \$2,129.20 \$0.00 \$294.82 \$54,565.47
25 \$54,565.47 \$2,129.20 \$0.00 \$308.52 \$57,003.19
26 \$57,003.19 \$2,129.20 \$0.00 \$322.30 \$59,454.69
27 \$59,454.69 \$2,129.20 \$0.00 \$336.17 \$61,920.06
28 \$61,920.06 \$2,129.20 \$0.00 \$350.11 \$64,399.37
29 \$64,399.37 \$2,129.20 \$0.00 \$364.12 \$66,892.69
30 \$66,892.69 \$2,129.20 \$0.00 \$378.22 \$69,400.11
31 \$69,400.11 \$2,129.20 \$0.00 \$392.40 \$71,921.71
32 \$71,921.71 \$2,129.20 \$0.00 \$406.66 \$74,457.57
33 \$74,457.57 \$2,129.20 \$0.00 \$420.99 \$77,007.76
34 \$77,007.76 \$2,129.20 \$0.00 \$435.41 \$79,572.37
35 \$79,572.37 \$2,129.20 \$0.00 \$449.91 \$82,151.48
36 \$82,151.48 \$2,129.20 \$0.00 \$464.50 \$84,745.18
37 \$84,745.18 \$2,129.20 \$0.00 \$479.16 \$87,353.54
38 \$87,353.54 \$2,129.20 \$0.00 \$493.91 \$89,976.65
39 \$89,976.65 \$2,129.20 \$0.00 \$508.74 \$92,614.59
40 \$92,614.59 \$2,129.20 \$0.00 \$523.66 \$95,267.45
41 \$95,267.45 \$2,129.20 \$0.00 \$538.66 \$97,935.31
42 \$97,935.31 \$2,129.20 \$0.00 \$553.74 \$100,618.25
43 \$100,618.25 \$2,129.20 \$0.00 \$568.91 \$103,316.36
44 \$103,316.36 \$2,129.20 \$0.00 \$584.17 \$106,029.73
45 \$106,029.73 \$2,129.20 \$0.00 \$599.51 \$108,758.44
46 \$108,758.44 \$2,129.20 \$0.00 \$614.94 \$111,502.58
47 \$111,502.58 \$2,129.20 \$0.00 \$630.45 \$114,262.23
48 \$114,262.23 \$2,129.20 \$0.00 \$646.06 \$117,037.49
49 \$117,037.49 \$2,129.20 \$0.00 \$661.75 \$119,828.44
50 \$119,828.44 \$2,129.20 \$0.00 \$677.53 \$122,635.17
51 \$122,635.17 \$2,129.20 \$0.00 \$693.40 \$125,457.77
52 \$125,457.77 \$2,129.20 \$0.00 \$709.36 \$128,296.33
53 \$128,296.33 \$2,129.20 \$0.00 \$725.41 \$131,150.94
54 \$131,150.94 \$2,129.20 \$0.00 \$741.55 \$134,021.69
55 \$134,021.69 \$2,129.20 \$0.00 \$757.78 \$136,908.67
56 \$136,908.67 \$2,129.20 \$0.00 \$774.10 \$139,811.97
57 \$139,811.97 \$2,129.20 \$0.00 \$790.52 \$142,731.69
58 \$142,731.69 \$2,129.20 \$0.00 \$807.03 \$145,667.92
59 \$145,667.92 \$2,129.20 \$0.00 \$823.63 \$148,620.75
60 \$148,620.75 \$2,129.20 \$0.00 \$840.32 \$151,590.27
61 \$151,590.27 \$2,129.20 \$0.00 \$857.11 \$154,576.58
62 \$154,576.58 \$2,129.20 \$0.00 \$874.00 \$157,579.78
63 \$157,579.78 \$2,129.20 \$0.00 \$890.98 \$160,599.96
64 \$160,599.96 \$2,129.20 \$0.00 \$908.06 \$163,637.22
65 \$163,637.22 \$2,129.20 \$0.00 \$925.23 \$166,691.65
66 \$166,691.65 \$2,129.20 \$0.00 \$942.50 \$169,763.35
67 \$169,763.35 \$2,129.20 \$0.00 \$959.87 \$172,852.42
68 \$172,852.42 \$2,129.20 \$0.00 \$977.33 \$175,958.95
69 \$175,958.95 \$2,129.20 \$0.00 \$994.90 \$179,083.05
70 \$179,083.05 \$2,129.20 \$0.00 \$1,012.56 \$182,224.81
71 \$182,224.81 \$2,129.20 \$0.00 \$1,030.33 \$185,384.34
72 \$185,384.34 \$2,129.20 \$0.00 \$1,048.19 \$188,561.73
73 \$188,561.73 \$2,129.20 \$0.00 \$1,066.16 \$191,757.09
74 \$191,757.09 \$2,129.20 \$0.00 \$1,084.22 \$194,970.51
75 \$194,970.51 \$2,129.20 \$0.00 \$1,102.39 \$198,202.10
76 \$198,202.10 \$2,129.20 \$0.00 \$1,120.66 \$201,451.96
77 \$201,451.96 \$2,129.20 \$0.00 \$1,139.04 \$204,720.20
78 \$204,720.20 \$2,129.20 \$0.00 \$1,157.52 \$208,006.92
79 \$208,006.92 \$2,129.20 \$0.00 \$1,176.10 \$211,312.22
80 \$211,312.22 \$2,129.20 \$0.00 \$1,194.79 \$214,636.21
81 \$214,636.21 \$2,129.20 \$0.00 \$1,213.58 \$217,978.99
82 \$217,978.99 \$2,129.20 \$0.00 \$1,232.48 \$221,340.67
83 \$221,340.67 \$2,129.20 \$0.00 \$1,251.49 \$224,721.36
84 \$224,721.36 \$2,129.20 \$0.00 \$1,270.61 \$228,121.17
85 \$228,121.17 \$2,129.20 \$0.00 \$1,289.83 \$231,540.20
86 \$231,540.20 \$2,129.20 \$0.00 \$1,309.16 \$234,978.56
87 \$234,978.56 \$2,129.20 \$0.00 \$1,328.60 \$238,436.36
88 \$238,436.36 \$2,129.20 \$0.00 \$1,348.15 \$241,913.71
89 \$241,913.71 \$2,129.20 \$0.00 \$1,367.82 \$245,410.73
90 \$245,410.73 \$2,129.20 \$0.00 \$1,387.59 \$248,927.52
91 \$248,927.52 \$2,129.20 \$0.00 \$1,407.47 \$252,464.19
92 \$252,464.19 \$2,129.20 \$0.00 \$1,427.47 \$256,020.86
93 \$256,020.86 \$2,129.20 \$0.00 \$1,447.58 \$259,597.64
94 \$259,597.64 \$2,129.20 \$0.00 \$1,467.80 \$263,194.64
95 \$263,194.64 \$2,129.20 \$0.00 \$1,488.14 \$266,811.98
96 \$266,811.98 \$2,129.20 \$0.00 \$1,508.59 \$270,449.77
97 \$270,449.77 \$2,129.20 \$0.00 \$1,529.16 \$274,108.13
98 \$274,108.13 \$2,129.20 \$0.00 \$1,549.85 \$277,787.18
99 \$277,787.18 \$2,129.20 \$0.00 \$1,570.65 \$281,487.03
100 \$281,487.03 \$2,129.20 \$0.00 \$1,591.57 \$285,207.80
101 \$285,207.80 \$2,129.20 \$0.00 \$1,612.61 \$288,949.61
102 \$288,949.61 \$2,129.20 \$0.00 \$1,633.76 \$292,712.57
103 \$292,712.57 \$2,129.20 \$0.00 \$1,655.04 \$296,496.81
104 \$296,496.81 \$2,129.20 \$0.00 \$1,676.44 \$300,302.45
105 \$300,302.45 \$2,129.20 \$0.00 \$1,697.95 \$304,129.60
106 \$304,129.60 \$2,129.20 \$0.00 \$1,719.59 \$307,978.39
107 \$307,978.39 \$2,129.20 \$0.00 \$1,741.35 \$311,848.94
108 \$311,848.94 \$2,129.20 \$0.00 \$1,763.24 \$315,741.38
109 \$315,741.38 \$2,129.20 \$0.00 \$1,785.25 \$319,655.83
110 \$319,655.83 \$2,129.20 \$0.00 \$1,807.38 \$323,592.41
111 \$323,592.41 \$2,129.20 \$0.00 \$1,829.64 \$327,551.25
112 \$327,551.25 \$2,129.20 \$0.00 \$1,852.02 \$331,532.47
113 \$331,532.47 \$2,129.20 \$0.00 \$1,874.53 \$335,536.20
114 \$335,536.20 \$2,129.20 \$0.00 \$1,897.17 \$339,562.57
115 \$339,562.57 \$2,129.20 \$0.00 \$1,919.94 \$343,611.71
116 \$343,611.71 \$2,129.20 \$0.00 \$1,942.83 \$347,683.74
117 \$347,683.74 \$2,129.20 \$0.00 \$1,965.85 \$351,778.79
118 \$351,778.79 \$2,129.20 \$0.00 \$1,989.01 \$355,897.00
119 \$355,897.00 \$2,129.20 \$0.00 \$2,012.29 \$360,038.49
120 \$360,038.49 \$2,129.20 \$0.00 \$2,035.71 \$364,203.40
121 \$364,203.40 \$2,129.20 \$0.00 \$2,059.26 \$368,391.86
122 \$368,391.86 \$2,129.20 \$0.00 \$2,082.94 \$372,604.00
123 \$372,604.00 \$2,129.20 \$0.00 \$2,106.76 \$376,839.96
124 \$376,839.96 \$2,129.20 \$0.00 \$2,130.71 \$381,099.87
125 \$381,099.87 \$2,129.20 \$0.00 \$2,154.79 \$385,383.86
126 \$385,383.86 \$2,129.20 \$0.00 \$2,179.02 \$389,692.08
127 \$389,692.08 \$2,129.20 \$0.00 \$2,203.38 \$394,024.66
128 \$394,024.66 \$2,129.20 \$0.00 \$2,227.87 \$398,381.73
129 \$398,381.73 \$2,129.20 \$0.00 \$2,252.51 \$402,763.44
130 \$402,763.44 \$2,129.20 \$0.00 \$2,277.28 \$407,169.92
131 \$407,169.92 \$2,129.20 \$0.00 \$2,302.20 \$411,601.32
132 \$411,601.32 \$2,129.20 \$0.00 \$2,327.25 \$416,057.77
133 \$416,057.77 \$2,129.20 \$0.00 \$2,352.45 \$420,539.42
134 \$420,539.42 \$2,129.20 \$0.00 \$2,377.79 \$425,046.41
135 \$425,046.41 \$2,129.20 \$0.00 \$2,403.27 \$429,578.88
136 \$429,578.88 \$2,129.20 \$0.00 \$2,428.90 \$434,136.98
137 \$434,136.98 \$2,129.20 \$0.00 \$2,454.67 \$438,720.85
138 \$438,720.85 \$2,129.20 \$0.00 \$2,480.59 \$443,330.64
139 \$443,330.64 \$2,129.20 \$0.00 \$2,506.66 \$447,966.50
140 \$447,966.50 \$2,129.20 \$0.00 \$2,532.87 \$452,628.57
141 \$452,628.57 \$2,129.20 \$0.00 \$2,559.23 \$457,317.00
142 \$457,317.00 \$2,129.20 \$0.00 \$2,585.74 \$462,031.94
143 \$462,031.94 \$2,129.20 \$0.00 \$2,612.40 \$466,773.54
144 \$466,773.54 \$2,129.20 \$0.00 \$2,639.21 \$471,541.95
145 \$471,541.95 \$2,129.20 \$0.00 \$2,666.17 \$476,337.32
146 \$476,337.32 \$2,129.20 \$0.00 \$2,693.28 \$481,159.80
147 \$481,159.80 \$2,129.20 \$0.00 \$2,720.55 \$486,009.55
148 \$486,009.55 \$2,129.20 \$0.00 \$2,747.97 \$490,886.72
149 \$490,886.72 \$2,129.20 \$0.00 \$2,775.54 \$495,791.46
150 \$495,791.46 \$2,129.20 \$0.00 \$2,803.28 \$500,723.94
151 \$500,723.94 \$2,129.20 \$0.00 \$2,831.17 \$505,684.31
152 \$505,684.31 \$2,129.20 \$0.00 \$2,859.21 \$510,672.72
153 \$510,672.72 \$2,129.20 \$0.00 \$2,887.42 \$515,689.34
154 \$515,689.34 \$2,129.20 \$0.00 \$2,915.78 \$520,734.32
155 \$520,734.32 \$2,129.20 \$0.00 \$2,944.31 \$525,807.83
156 \$525,807.83 \$2,129.20 \$0.00 \$2,972.99 \$530,910.02
157 \$530,910.02 \$2,129.20 \$0.00 \$3,001.84 \$536,041.06
158 \$536,041.06 \$2,129.20 \$0.00 \$3,030.85 \$541,201.11
159 \$541,201.11 \$2,129.20 \$0.00 \$3,060.03 \$546,390.34
160 \$546,390.34 \$2,129.20 \$0.00 \$3,089.37 \$551,608.91
161 \$551,608.91 \$2,129.20 \$0.00 \$3,118.88 \$556,856.99
162 \$556,856.99 \$2,129.20 \$0.00 \$3,148.55 \$562,134.74
163 \$562,134.74 \$2,129.20 \$0.00 \$3,178.39 \$567,442.33
164 \$567,442.33 \$2,129.20 \$0.00 \$3,208.40 \$572,779.93
165 \$572,779.93 \$2,129.20 \$0.00 \$3,238.58 \$578,147.71
166 \$578,147.71 \$2,129.20 \$0.00 \$3,268.93 \$583,545.84
167 \$583,545.84 \$2,129.20 \$0.00 \$3,299.45 \$588,974.49
168 \$588,974.49 \$2,129.20 \$0.00 \$3,330.15 \$594,433.84
169 \$594,433.84 \$2,129.20 \$0.00 \$3,361.02 \$599,924.06
170 \$599,924.06 \$2,129.20 \$0.00 \$3,392.06 \$605,445.32
171 \$605,445.32 \$2,129.20 \$0.00 \$3,423.28 \$610,997.80
172 \$610,997.80 \$2,129.20 \$0.00 \$3,454.67 \$616,581.67
173 \$616,581.67 \$2,129.20 \$0.00 \$3,486.24 \$622,197.11
174 \$622,197.11 \$2,129.20 \$0.00 \$3,517.99 \$627,844.30
175 \$627,844.30 \$2,129.20 \$0.00 \$3,549.92 \$633,523.42
176 \$633,523.42 \$2,129.20 \$0.00 \$3,582.03 \$639,234.65
177 \$639,234.65 \$2,129.20 \$0.00 \$3,614.33 \$644,978.18
178 \$644,978.18 \$2,129.20 \$0.00 \$3,646.80 \$650,754.18
179 \$650,754.18 \$2,129.20 \$0.00 \$3,679.46 \$656,562.84
180 \$656,562.84 \$2,129.20 \$0.00 \$3,712.30 \$662,404.34
181 \$662,404.34 \$2,129.20 \$0.00 \$3,745.33 \$668,278.87
182 \$668,278.87 \$2,129.20 \$0.00 \$3,778.55 \$674,186.62
183 \$674,186.62 \$2,129.20 \$0.00 \$3,811.95 \$680,127.77
184 \$680,127.77 \$2,129.20 \$0.00 \$3,845.54 \$686,102.51
185 \$686,102.51 \$2,129.20 \$0.00 \$3,879.32 \$692,111.03
186 \$692,111.03 \$2,129.20 \$0.00 \$3,913.30 \$698,153.53
187 \$698,153.53 \$2,129.20 \$0.00 \$3,947.46 \$704,230.19
188 \$704,230.19 \$2,129.20 \$0.00 \$3,981.82 \$710,341.21
189 \$710,341.21 \$2,129.20 \$0.00 \$4,016.37 \$716,486.78
190 \$716,486.78 \$2,129.20 \$0.00 \$4,051.12 \$722,667.10
191 \$722,667.10 \$2,129.20 \$0.00 \$4,086.06 \$728,882.36
192 \$728,882.36 \$2,129.20 \$0.00 \$4,121.21 \$735,132.77
193 \$735,132.77 \$2,129.20 \$0.00 \$4,156.55 \$741,418.52
194 \$741,418.52 \$2,129.20 \$0.00 \$4,192.09 \$747,739.81
195 \$747,739.81 \$2,129.20 \$0.00 \$4,227.83 \$754,096.84
196 \$754,096.84 \$2,129.20 \$0.00 \$4,263.77 \$760,489.81
197 \$760,489.81 \$2,129.20 \$0.00 \$4,299.92 \$766,918.93
198 \$766,918.93 \$2,129.20 \$0.00 \$4,336.27 \$773,384.40
199 \$773,384.40 \$2,129.20 \$0.00 \$4,372.83 \$779,886.43
200 \$779,886.43 \$2,129.20 \$0.00 \$4,409.59 \$786,425.22
201 \$786,425.22 \$2,129.20 \$0.00 \$4,446.56 \$793,000.98
202 \$793,000.98 \$2,129.20 \$0.00 \$4,483.74 \$799,613.92
203 \$799,613.92 \$2,129.20 \$0.00 \$4,521.13 \$806,264.25
204 \$806,264.25 \$2,129.20 \$0.00 \$4,558.74 \$812,952.19
205 \$812,952.19 \$2,129.20 \$0.00 \$4,596.55 \$819,677.94
206 \$819,677.94 \$2,129.20 \$0.00 \$4,634.58 \$826,441.72
207 \$826,441.72 \$2,129.20 \$0.00 \$4,672.82 \$833,243.74
208 \$833,243.74 \$2,129.20 \$0.00 \$4,711.28 \$840,084.22
209 \$840,084.22 \$2,129.20 \$0.00 \$4,749.96 \$846,963.38
210 \$846,963.38 \$2,129.20 \$0.00 \$4,788.85 \$853,881.43
211 \$853,881.43 \$2,129.20 \$0.00 \$4,827.97 \$860,838.60
212 \$860,838.60 \$2,129.20 \$0.00 \$4,867.31 \$867,835.11
213 \$867,835.11 \$2,129.20 \$0.00 \$4,906.87 \$874,871.18
214 \$874,871.18 \$2,129.20 \$0.00 \$4,946.65 \$881,947.03
215 \$881,947.03 \$2,129.20 \$0.00 \$4,986.66 \$889,062.89
216 \$889,062.89 \$2,129.20 \$0.00 \$5,026.89 \$896,218.98
217 \$896,218.98 \$2,129.20 \$242,712.94 \$5,067.35 \$660,702.59
218 \$660,702.59 \$2,129.20 \$0.00 \$3,735.71 \$666,567.50
219 \$666,567.50 \$2,129.20 \$0.00 \$3,768.87 \$672,465.57
220 \$672,465.57 \$2,129.20 \$0.00 \$3,802.22 \$678,396.99
221 \$678,396.99 \$2,129.20 \$0.00 \$3,835.76 \$684,361.95
222 \$684,361.95 \$2,129.20 \$0.00 \$3,869.48 \$690,360.63
223 \$690,360.63 \$2,129.20 \$0.00 \$3,903.40 \$696,393.23
224 \$696,393.23 \$2,129.20 \$0.00 \$3,937.51 \$702,459.94
225 \$702,459.94 \$2,129.20 \$0.00 \$3,971.81 \$708,560.95
226 \$708,560.95 \$2,129.20 \$0.00 \$4,006.31 \$714,696.46
227 \$714,696.46 \$2,129.20 \$0.00 \$4,041.00 \$720,866.66
228 \$720,866.66 \$2,129.20 \$0.00 \$4,075.88 \$727,071.74
229 \$727,071.74 \$2,129.20 \$259,702.84 \$4,110.97 \$473,609.07
230 \$473,609.07 \$2,129.20 \$0.00 \$2,677.85 \$478,416.12
231 \$478,416.12 \$2,129.20 \$0.00 \$2,705.03 \$483,250.35
232 \$483,250.35 \$2,129.20 \$0.00 \$2,732.37 \$488,111.92
233 \$488,111.92 \$2,129.20 \$0.00 \$2,759.86 \$493,000.98
234 \$493,000.98 \$2,129.20 \$0.00 \$2,787.50 \$497,917.68
235 \$497,917.68 \$2,129.20 \$0.00 \$2,815.30 \$502,862.18
236 \$502,862.18 \$2,129.20 \$0.00 \$2,843.26 \$507,834.64
237 \$507,834.64 \$2,129.20 \$0.00 \$2,871.37 \$512,835.21
238 \$512,835.21 \$2,129.20 \$0.00 \$2,899.64 \$517,864.05
239 \$517,864.05 \$2,129.20 \$0.00 \$2,928.08 \$522,921.33
240 \$522,921.33 \$2,129.20 \$0.00 \$2,956.67 \$528,007.20
241 \$528,007.20 \$2,129.20 \$277,882.04 \$2,985.43 \$255,239.79
242 \$255,239.79 \$2,129.20 \$0.00 \$1,443.16 \$258,812.15
243 \$258,812.15 \$2,129.20 \$0.00 \$1,463.36 \$262,404.71
244 \$262,404.71 \$2,129.20 \$0.00 \$1,483.67 \$266,017.58
245 \$266,017.58 \$2,129.20 \$0.00 \$1,504.10 \$269,650.88
246 \$269,650.88 \$2,129.20 \$0.00 \$1,524.65 \$273,304.73
247 \$273,304.73 \$2,129.20 \$0.00 \$1,545.30 \$276,979.23
248 \$276,979.23 \$2,129.20 \$0.00 \$1,566.08 \$280,674.51
249 \$280,674.51 \$2,129.20 \$0.00 \$1,586.97 \$284,390.68
250 \$284,390.68 \$2,129.20 \$0.00 \$1,607.99 \$288,127.87
251 \$288,127.87 \$2,129.20 \$0.00 \$1,629.12 \$291,886.19
252 \$291,886.19 \$2,129.20 \$0.00 \$1,650.37 \$295,665.76
253 \$295,665.76 \$0.00 \$297,333.78 \$1,671.74 \$3.72