| Estimated Annual Cost in 2042 | $99,622 |
| Monthly savings required | $787 |
How much will it cost to send your child to University of Maryland Eastern Shore in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $398,488.09 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $787.33 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 | $26,554.00 |
| 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 University of Maryland Eastern Shore in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $787.33 | $0.00 | $0.00 | $787.33 |
| 2 | $787.33 | $787.33 | $0.00 | $4.45 | $1,579.11 |
| 3 | $1,579.11 | $787.33 | $0.00 | $8.93 | $2,375.37 |
| 4 | $2,375.37 | $787.33 | $0.00 | $13.43 | $3,176.13 |
| 5 | $3,176.13 | $787.33 | $0.00 | $17.96 | $3,981.42 |
| 6 | $3,981.42 | $787.33 | $0.00 | $22.51 | $4,791.26 |
| 7 | $4,791.26 | $787.33 | $0.00 | $27.09 | $5,605.68 |
| 8 | $5,605.68 | $787.33 | $0.00 | $31.70 | $6,424.71 |
| 9 | $6,424.71 | $787.33 | $0.00 | $36.33 | $7,248.37 |
| 10 | $7,248.37 | $787.33 | $0.00 | $40.98 | $8,076.68 |
| 11 | $8,076.68 | $787.33 | $0.00 | $45.67 | $8,909.68 |
| 12 | $8,909.68 | $787.33 | $0.00 | $50.38 | $9,747.39 |
| 13 | $9,747.39 | $787.33 | $0.00 | $55.11 | $10,589.83 |
| 14 | $10,589.83 | $787.33 | $0.00 | $59.88 | $11,437.04 |
| 15 | $11,437.04 | $787.33 | $0.00 | $64.67 | $12,289.04 |
| 16 | $12,289.04 | $787.33 | $0.00 | $69.48 | $13,145.85 |
| 17 | $13,145.85 | $787.33 | $0.00 | $74.33 | $14,007.51 |
| 18 | $14,007.51 | $787.33 | $0.00 | $79.20 | $14,874.04 |
| 19 | $14,874.04 | $787.33 | $0.00 | $84.10 | $15,745.47 |
| 20 | $15,745.47 | $787.33 | $0.00 | $89.03 | $16,621.83 |
| 21 | $16,621.83 | $787.33 | $0.00 | $93.98 | $17,503.14 |
| 22 | $17,503.14 | $787.33 | $0.00 | $98.97 | $18,389.44 |
| 23 | $18,389.44 | $787.33 | $0.00 | $103.98 | $19,280.75 |
| 24 | $19,280.75 | $787.33 | $0.00 | $109.02 | $20,177.10 |
| 25 | $20,177.10 | $787.33 | $0.00 | $114.08 | $21,078.51 |
| 26 | $21,078.51 | $787.33 | $0.00 | $119.18 | $21,985.02 |
| 27 | $21,985.02 | $787.33 | $0.00 | $124.31 | $22,896.66 |
| 28 | $22,896.66 | $787.33 | $0.00 | $129.46 | $23,813.45 |
| 29 | $23,813.45 | $787.33 | $0.00 | $134.64 | $24,735.42 |
| 30 | $24,735.42 | $787.33 | $0.00 | $139.86 | $25,662.61 |
| 31 | $25,662.61 | $787.33 | $0.00 | $145.10 | $26,595.04 |
| 32 | $26,595.04 | $787.33 | $0.00 | $150.37 | $27,532.74 |
| 33 | $27,532.74 | $787.33 | $0.00 | $155.67 | $28,475.74 |
| 34 | $28,475.74 | $787.33 | $0.00 | $161.01 | $29,424.08 |
| 35 | $29,424.08 | $787.33 | $0.00 | $166.37 | $30,377.78 |
| 36 | $30,377.78 | $787.33 | $0.00 | $171.76 | $31,336.87 |
| 37 | $31,336.87 | $787.33 | $0.00 | $177.18 | $32,301.38 |
| 38 | $32,301.38 | $787.33 | $0.00 | $182.64 | $33,271.35 |
| 39 | $33,271.35 | $787.33 | $0.00 | $188.12 | $34,246.80 |
| 40 | $34,246.80 | $787.33 | $0.00 | $193.64 | $35,227.77 |
| 41 | $35,227.77 | $787.33 | $0.00 | $199.18 | $36,214.28 |
| 42 | $36,214.28 | $787.33 | $0.00 | $204.76 | $37,206.37 |
| 43 | $37,206.37 | $787.33 | $0.00 | $210.37 | $38,204.07 |
| 44 | $38,204.07 | $787.33 | $0.00 | $216.01 | $39,207.41 |
| 45 | $39,207.41 | $787.33 | $0.00 | $221.68 | $40,216.42 |
| 46 | $40,216.42 | $787.33 | $0.00 | $227.39 | $41,231.14 |
| 47 | $41,231.14 | $787.33 | $0.00 | $233.13 | $42,251.60 |
| 48 | $42,251.60 | $787.33 | $0.00 | $238.90 | $43,277.83 |
| 49 | $43,277.83 | $787.33 | $0.00 | $244.70 | $44,309.86 |
| 50 | $44,309.86 | $787.33 | $0.00 | $250.53 | $45,347.72 |
| 51 | $45,347.72 | $787.33 | $0.00 | $256.40 | $46,391.45 |
| 52 | $46,391.45 | $787.33 | $0.00 | $262.30 | $47,441.08 |
| 53 | $47,441.08 | $787.33 | $0.00 | $268.24 | $48,496.65 |
| 54 | $48,496.65 | $787.33 | $0.00 | $274.21 | $49,558.19 |
| 55 | $49,558.19 | $787.33 | $0.00 | $280.21 | $50,625.73 |
| 56 | $50,625.73 | $787.33 | $0.00 | $286.25 | $51,699.31 |
| 57 | $51,699.31 | $787.33 | $0.00 | $292.32 | $52,778.96 |
| 58 | $52,778.96 | $787.33 | $0.00 | $298.42 | $53,864.71 |
| 59 | $53,864.71 | $787.33 | $0.00 | $304.56 | $54,956.60 |
| 60 | $54,956.60 | $787.33 | $0.00 | $310.73 | $56,054.66 |
| 61 | $56,054.66 | $787.33 | $0.00 | $316.94 | $57,158.93 |
| 62 | $57,158.93 | $787.33 | $0.00 | $323.18 | $58,269.44 |
| 63 | $58,269.44 | $787.33 | $0.00 | $329.46 | $59,386.23 |
| 64 | $59,386.23 | $787.33 | $0.00 | $335.78 | $60,509.34 |
| 65 | $60,509.34 | $787.33 | $0.00 | $342.13 | $61,638.80 |
| 66 | $61,638.80 | $787.33 | $0.00 | $348.51 | $62,774.64 |
| 67 | $62,774.64 | $787.33 | $0.00 | $354.94 | $63,916.91 |
| 68 | $63,916.91 | $787.33 | $0.00 | $361.40 | $65,065.64 |
| 69 | $65,065.64 | $787.33 | $0.00 | $367.89 | $66,220.86 |
| 70 | $66,220.86 | $787.33 | $0.00 | $374.42 | $67,382.61 |
| 71 | $67,382.61 | $787.33 | $0.00 | $380.99 | $68,550.93 |
| 72 | $68,550.93 | $787.33 | $0.00 | $387.60 | $69,725.86 |
| 73 | $69,725.86 | $787.33 | $0.00 | $394.24 | $70,907.43 |
| 74 | $70,907.43 | $787.33 | $0.00 | $400.92 | $72,095.68 |
| 75 | $72,095.68 | $787.33 | $0.00 | $407.64 | $73,290.65 |
| 76 | $73,290.65 | $787.33 | $0.00 | $414.40 | $74,492.38 |
| 77 | $74,492.38 | $787.33 | $0.00 | $421.19 | $75,700.90 |
| 78 | $75,700.90 | $787.33 | $0.00 | $428.02 | $76,916.25 |
| 79 | $76,916.25 | $787.33 | $0.00 | $434.90 | $78,138.48 |
| 80 | $78,138.48 | $787.33 | $0.00 | $441.81 | $79,367.62 |
| 81 | $79,367.62 | $787.33 | $0.00 | $448.76 | $80,603.71 |
| 82 | $80,603.71 | $787.33 | $0.00 | $455.75 | $81,846.79 |
| 83 | $81,846.79 | $787.33 | $0.00 | $462.77 | $83,096.89 |
| 84 | $83,096.89 | $787.33 | $0.00 | $469.84 | $84,354.06 |
| 85 | $84,354.06 | $787.33 | $0.00 | $476.95 | $85,618.34 |
| 86 | $85,618.34 | $787.33 | $0.00 | $484.10 | $86,889.77 |
| 87 | $86,889.77 | $787.33 | $0.00 | $491.29 | $88,168.39 |
| 88 | $88,168.39 | $787.33 | $0.00 | $498.52 | $89,454.24 |
| 89 | $89,454.24 | $787.33 | $0.00 | $505.79 | $90,747.36 |
| 90 | $90,747.36 | $787.33 | $0.00 | $513.10 | $92,047.79 |
| 91 | $92,047.79 | $787.33 | $0.00 | $520.45 | $93,355.57 |
| 92 | $93,355.57 | $787.33 | $0.00 | $527.85 | $94,670.75 |
| 93 | $94,670.75 | $787.33 | $0.00 | $535.28 | $95,993.36 |
| 94 | $95,993.36 | $787.33 | $0.00 | $542.76 | $97,323.45 |
| 95 | $97,323.45 | $787.33 | $0.00 | $550.28 | $98,661.06 |
| 96 | $98,661.06 | $787.33 | $0.00 | $557.84 | $100,006.23 |
| 97 | $100,006.23 | $787.33 | $0.00 | $565.45 | $101,359.01 |
| 98 | $101,359.01 | $787.33 | $0.00 | $573.10 | $102,719.44 |
| 99 | $102,719.44 | $787.33 | $0.00 | $580.79 | $104,087.56 |
| 100 | $104,087.56 | $787.33 | $0.00 | $588.53 | $105,463.42 |
| 101 | $105,463.42 | $787.33 | $0.00 | $596.31 | $106,847.06 |
| 102 | $106,847.06 | $787.33 | $0.00 | $604.13 | $108,238.52 |
| 103 | $108,238.52 | $787.33 | $0.00 | $612.00 | $109,637.85 |
| 104 | $109,637.85 | $787.33 | $0.00 | $619.91 | $111,045.09 |
| 105 | $111,045.09 | $787.33 | $0.00 | $627.87 | $112,460.29 |
| 106 | $112,460.29 | $787.33 | $0.00 | $635.87 | $113,883.49 |
| 107 | $113,883.49 | $787.33 | $0.00 | $643.91 | $115,314.73 |
| 108 | $115,314.73 | $787.33 | $0.00 | $652.01 | $116,754.07 |
| 109 | $116,754.07 | $787.33 | $0.00 | $660.14 | $118,201.54 |
| 110 | $118,201.54 | $787.33 | $0.00 | $668.33 | $119,657.20 |
| 111 | $119,657.20 | $787.33 | $0.00 | $676.56 | $121,121.09 |
| 112 | $121,121.09 | $787.33 | $0.00 | $684.84 | $122,593.26 |
| 113 | $122,593.26 | $787.33 | $0.00 | $693.16 | $124,073.75 |
| 114 | $124,073.75 | $787.33 | $0.00 | $701.53 | $125,562.61 |
| 115 | $125,562.61 | $787.33 | $0.00 | $709.95 | $127,059.89 |
| 116 | $127,059.89 | $787.33 | $0.00 | $718.42 | $128,565.64 |
| 117 | $128,565.64 | $787.33 | $0.00 | $726.93 | $130,079.90 |
| 118 | $130,079.90 | $787.33 | $0.00 | $735.49 | $131,602.72 |
| 119 | $131,602.72 | $787.33 | $0.00 | $744.10 | $133,134.15 |
| 120 | $133,134.15 | $787.33 | $0.00 | $752.76 | $134,674.24 |
| 121 | $134,674.24 | $787.33 | $0.00 | $761.47 | $136,223.04 |
| 122 | $136,223.04 | $787.33 | $0.00 | $770.22 | $137,780.59 |
| 123 | $137,780.59 | $787.33 | $0.00 | $779.03 | $139,346.95 |
| 124 | $139,346.95 | $787.33 | $0.00 | $787.89 | $140,922.17 |
| 125 | $140,922.17 | $787.33 | $0.00 | $796.79 | $142,506.29 |
| 126 | $142,506.29 | $787.33 | $0.00 | $805.75 | $144,099.37 |
| 127 | $144,099.37 | $787.33 | $0.00 | $814.76 | $145,701.46 |
| 128 | $145,701.46 | $787.33 | $0.00 | $823.82 | $147,312.61 |
| 129 | $147,312.61 | $787.33 | $0.00 | $832.93 | $148,932.87 |
| 130 | $148,932.87 | $787.33 | $0.00 | $842.09 | $150,562.29 |
| 131 | $150,562.29 | $787.33 | $0.00 | $851.30 | $152,200.92 |
| 132 | $152,200.92 | $787.33 | $0.00 | $860.57 | $153,848.82 |
| 133 | $153,848.82 | $787.33 | $0.00 | $869.88 | $155,506.03 |
| 134 | $155,506.03 | $787.33 | $0.00 | $879.25 | $157,172.61 |
| 135 | $157,172.61 | $787.33 | $0.00 | $888.68 | $158,848.62 |
| 136 | $158,848.62 | $787.33 | $0.00 | $898.15 | $160,534.10 |
| 137 | $160,534.10 | $787.33 | $0.00 | $907.68 | $162,229.11 |
| 138 | $162,229.11 | $787.33 | $0.00 | $917.27 | $163,933.71 |
| 139 | $163,933.71 | $787.33 | $0.00 | $926.91 | $165,647.95 |
| 140 | $165,647.95 | $787.33 | $0.00 | $936.60 | $167,371.88 |
| 141 | $167,371.88 | $787.33 | $0.00 | $946.34 | $169,105.55 |
| 142 | $169,105.55 | $787.33 | $0.00 | $956.15 | $170,849.03 |
| 143 | $170,849.03 | $787.33 | $0.00 | $966.01 | $172,602.37 |
| 144 | $172,602.37 | $787.33 | $0.00 | $975.92 | $174,365.62 |
| 145 | $174,365.62 | $787.33 | $0.00 | $985.89 | $176,138.84 |
| 146 | $176,138.84 | $787.33 | $0.00 | $995.91 | $177,922.08 |
| 147 | $177,922.08 | $787.33 | $0.00 | $1,006.00 | $179,715.41 |
| 148 | $179,715.41 | $787.33 | $0.00 | $1,016.14 | $181,518.88 |
| 149 | $181,518.88 | $787.33 | $0.00 | $1,026.33 | $183,332.54 |
| 150 | $183,332.54 | $787.33 | $0.00 | $1,036.59 | $185,156.46 |
| 151 | $185,156.46 | $787.33 | $0.00 | $1,046.90 | $186,990.69 |
| 152 | $186,990.69 | $787.33 | $0.00 | $1,057.27 | $188,835.29 |
| 153 | $188,835.29 | $787.33 | $0.00 | $1,067.70 | $190,690.32 |
| 154 | $190,690.32 | $787.33 | $0.00 | $1,078.19 | $192,555.84 |
| 155 | $192,555.84 | $787.33 | $0.00 | $1,088.74 | $194,431.91 |
| 156 | $194,431.91 | $787.33 | $0.00 | $1,099.35 | $196,318.59 |
| 157 | $196,318.59 | $787.33 | $0.00 | $1,110.01 | $198,215.93 |
| 158 | $198,215.93 | $787.33 | $0.00 | $1,120.74 | $200,124.00 |
| 159 | $200,124.00 | $787.33 | $0.00 | $1,131.53 | $202,042.86 |
| 160 | $202,042.86 | $787.33 | $0.00 | $1,142.38 | $203,972.57 |
| 161 | $203,972.57 | $787.33 | $0.00 | $1,153.29 | $205,913.19 |
| 162 | $205,913.19 | $787.33 | $0.00 | $1,164.26 | $207,864.78 |
| 163 | $207,864.78 | $787.33 | $0.00 | $1,175.30 | $209,827.41 |
| 164 | $209,827.41 | $787.33 | $0.00 | $1,186.39 | $211,801.13 |
| 165 | $211,801.13 | $787.33 | $0.00 | $1,197.55 | $213,786.01 |
| 166 | $213,786.01 | $787.33 | $0.00 | $1,208.78 | $215,782.12 |
| 167 | $215,782.12 | $787.33 | $0.00 | $1,220.06 | $217,789.51 |
| 168 | $217,789.51 | $787.33 | $0.00 | $1,231.41 | $219,808.25 |
| 169 | $219,808.25 | $787.33 | $0.00 | $1,242.83 | $221,838.41 |
| 170 | $221,838.41 | $787.33 | $0.00 | $1,254.31 | $223,880.05 |
| 171 | $223,880.05 | $787.33 | $0.00 | $1,265.85 | $225,933.23 |
| 172 | $225,933.23 | $787.33 | $0.00 | $1,277.46 | $227,998.02 |
| 173 | $227,998.02 | $787.33 | $0.00 | $1,289.13 | $230,074.48 |
| 174 | $230,074.48 | $787.33 | $0.00 | $1,300.87 | $232,162.68 |
| 175 | $232,162.68 | $787.33 | $0.00 | $1,312.68 | $234,262.69 |
| 176 | $234,262.69 | $787.33 | $0.00 | $1,324.56 | $236,374.58 |
| 177 | $236,374.58 | $787.33 | $0.00 | $1,336.50 | $238,498.41 |
| 178 | $238,498.41 | $787.33 | $0.00 | $1,348.50 | $240,634.24 |
| 179 | $240,634.24 | $787.33 | $0.00 | $1,360.58 | $242,782.15 |
| 180 | $242,782.15 | $787.33 | $0.00 | $1,372.73 | $244,942.21 |
| 181 | $244,942.21 | $787.33 | $0.00 | $1,384.94 | $247,114.48 |
| 182 | $247,114.48 | $787.33 | $0.00 | $1,397.22 | $249,299.03 |
| 183 | $249,299.03 | $787.33 | $0.00 | $1,409.57 | $251,495.93 |
| 184 | $251,495.93 | $787.33 | $0.00 | $1,421.99 | $253,705.25 |
| 185 | $253,705.25 | $787.33 | $0.00 | $1,434.49 | $255,927.07 |
| 186 | $255,927.07 | $787.33 | $0.00 | $1,447.05 | $258,161.45 |
| 187 | $258,161.45 | $787.33 | $0.00 | $1,459.68 | $260,408.46 |
| 188 | $260,408.46 | $787.33 | $0.00 | $1,472.39 | $262,668.18 |
| 189 | $262,668.18 | $787.33 | $0.00 | $1,485.16 | $264,940.67 |
| 190 | $264,940.67 | $787.33 | $0.00 | $1,498.01 | $267,226.01 |
| 191 | $267,226.01 | $787.33 | $0.00 | $1,510.93 | $269,524.27 |
| 192 | $269,524.27 | $787.33 | $0.00 | $1,523.93 | $271,835.53 |
| 193 | $271,835.53 | $787.33 | $0.00 | $1,537.00 | $274,159.86 |
| 194 | $274,159.86 | $787.33 | $0.00 | $1,550.14 | $276,497.33 |
| 195 | $276,497.33 | $787.33 | $0.00 | $1,563.36 | $278,848.02 |
| 196 | $278,848.02 | $787.33 | $0.00 | $1,576.65 | $281,212.00 |
| 197 | $281,212.00 | $787.33 | $0.00 | $1,590.01 | $283,589.34 |
| 198 | $283,589.34 | $787.33 | $0.00 | $1,603.46 | $285,980.13 |
| 199 | $285,980.13 | $787.33 | $0.00 | $1,616.97 | $288,384.43 |
| 200 | $288,384.43 | $787.33 | $0.00 | $1,630.57 | $290,802.33 |
| 201 | $290,802.33 | $787.33 | $0.00 | $1,644.24 | $293,233.90 |
| 202 | $293,233.90 | $787.33 | $0.00 | $1,657.99 | $295,679.22 |
| 203 | $295,679.22 | $787.33 | $0.00 | $1,671.81 | $298,138.36 |
| 204 | $298,138.36 | $787.33 | $0.00 | $1,685.72 | $300,611.41 |
| 205 | $300,611.41 | $787.33 | $0.00 | $1,699.70 | $303,098.44 |
| 206 | $303,098.44 | $787.33 | $0.00 | $1,713.76 | $305,599.53 |
| 207 | $305,599.53 | $787.33 | $0.00 | $1,727.90 | $308,114.76 |
| 208 | $308,114.76 | $787.33 | $0.00 | $1,742.13 | $310,644.22 |
| 209 | $310,644.22 | $787.33 | $0.00 | $1,756.43 | $313,187.98 |
| 210 | $313,187.98 | $787.33 | $0.00 | $1,770.81 | $315,746.12 |
| 211 | $315,746.12 | $787.33 | $0.00 | $1,785.27 | $318,318.72 |
| 212 | $318,318.72 | $787.33 | $0.00 | $1,799.82 | $320,905.87 |
| 213 | $320,905.87 | $787.33 | $0.00 | $1,814.45 | $323,507.65 |
| 214 | $323,507.65 | $787.33 | $0.00 | $1,829.16 | $326,124.14 |
| 215 | $326,124.14 | $787.33 | $0.00 | $1,843.95 | $328,755.42 |
| 216 | $328,755.42 | $787.33 | $0.00 | $1,858.83 | $331,401.58 |
| 217 | $331,401.58 | $787.33 | $89,750.72 | $1,873.79 | $244,311.98 |
| 218 | $244,311.98 | $787.33 | $0.00 | $1,381.38 | $246,480.69 |
| 219 | $246,480.69 | $787.33 | $0.00 | $1,393.64 | $248,661.66 |
| 220 | $248,661.66 | $787.33 | $0.00 | $1,405.97 | $250,854.96 |
| 221 | $250,854.96 | $787.33 | $0.00 | $1,418.37 | $253,060.66 |
| 222 | $253,060.66 | $787.33 | $0.00 | $1,430.84 | $255,278.83 |
| 223 | $255,278.83 | $787.33 | $0.00 | $1,443.38 | $257,509.54 |
| 224 | $257,509.54 | $787.33 | $0.00 | $1,456.00 | $259,752.87 |
| 225 | $259,752.87 | $787.33 | $0.00 | $1,468.68 | $262,008.88 |
| 226 | $262,008.88 | $787.33 | $0.00 | $1,481.44 | $264,277.65 |
| 227 | $264,277.65 | $787.33 | $0.00 | $1,494.26 | $266,559.24 |
| 228 | $266,559.24 | $787.33 | $0.00 | $1,507.16 | $268,853.73 |
| 229 | $268,853.73 | $787.33 | $96,033.27 | $1,520.14 | $175,127.93 |
| 230 | $175,127.93 | $787.33 | $0.00 | $990.20 | $176,905.46 |
| 231 | $176,905.46 | $787.33 | $0.00 | $1,000.25 | $178,693.04 |
| 232 | $178,693.04 | $787.33 | $0.00 | $1,010.36 | $180,490.73 |
| 233 | $180,490.73 | $787.33 | $0.00 | $1,020.52 | $182,298.58 |
| 234 | $182,298.58 | $787.33 | $0.00 | $1,030.74 | $184,116.65 |
| 235 | $184,116.65 | $787.33 | $0.00 | $1,041.02 | $185,945.00 |
| 236 | $185,945.00 | $787.33 | $0.00 | $1,051.36 | $187,783.69 |
| 237 | $187,783.69 | $787.33 | $0.00 | $1,061.76 | $189,632.78 |
| 238 | $189,632.78 | $787.33 | $0.00 | $1,072.21 | $191,492.32 |
| 239 | $191,492.32 | $787.33 | $0.00 | $1,082.73 | $193,362.38 |
| 240 | $193,362.38 | $787.33 | $0.00 | $1,093.30 | $195,243.01 |
| 241 | $195,243.01 | $787.33 | $102,755.60 | $1,103.93 | $94,378.67 |
| 242 | $94,378.67 | $787.33 | $0.00 | $533.63 | $95,699.63 |
| 243 | $95,699.63 | $787.33 | $0.00 | $541.10 | $97,028.06 |
| 244 | $97,028.06 | $787.33 | $0.00 | $548.61 | $98,364.00 |
| 245 | $98,364.00 | $787.33 | $0.00 | $556.16 | $99,707.49 |
| 246 | $99,707.49 | $787.33 | $0.00 | $563.76 | $101,058.58 |
| 247 | $101,058.58 | $787.33 | $0.00 | $571.40 | $102,417.31 |
| 248 | $102,417.31 | $787.33 | $0.00 | $579.08 | $103,783.72 |
| 249 | $103,783.72 | $787.33 | $0.00 | $586.81 | $105,157.86 |
| 250 | $105,157.86 | $787.33 | $0.00 | $594.58 | $106,539.77 |
| 251 | $106,539.77 | $787.33 | $0.00 | $602.39 | $107,929.49 |
| 252 | $107,929.49 | $787.33 | $0.00 | $610.25 | $109,327.07 |
| 253 | $109,327.07 | $0.00 | $109,948.49 | $618.15 | -$3.27 |