How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $93,226 |
| Monthly savings required | $738 |
How much will it cost to send your child to Freed Hardeman University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $372,903.23 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $737.95 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 | $35,950.00 |
| 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 Freed Hardeman University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $737.95 | $0.00 | $0.00 | $737.95 |
| 2 | $737.95 | $737.95 | $0.00 | $4.17 | $1,480.07 |
| 3 | $1,480.07 | $737.95 | $0.00 | $8.37 | $2,226.39 |
| 4 | $2,226.39 | $737.95 | $0.00 | $12.59 | $2,976.93 |
| 5 | $2,976.93 | $737.95 | $0.00 | $16.83 | $3,731.71 |
| 6 | $3,731.71 | $737.95 | $0.00 | $21.10 | $4,490.76 |
| 7 | $4,490.76 | $737.95 | $0.00 | $25.39 | $5,254.10 |
| 8 | $5,254.10 | $737.95 | $0.00 | $29.71 | $6,021.76 |
| 9 | $6,021.76 | $737.95 | $0.00 | $34.05 | $6,793.76 |
| 10 | $6,793.76 | $737.95 | $0.00 | $38.41 | $7,570.12 |
| 11 | $7,570.12 | $737.95 | $0.00 | $42.80 | $8,350.87 |
| 12 | $8,350.87 | $737.95 | $0.00 | $47.22 | $9,136.04 |
| 13 | $9,136.04 | $737.95 | $0.00 | $51.66 | $9,925.65 |
| 14 | $9,925.65 | $737.95 | $0.00 | $56.12 | $10,719.72 |
| 15 | $10,719.72 | $737.95 | $0.00 | $60.61 | $11,518.28 |
| 16 | $11,518.28 | $737.95 | $0.00 | $65.13 | $12,321.36 |
| 17 | $12,321.36 | $737.95 | $0.00 | $69.67 | $13,128.98 |
| 18 | $13,128.98 | $737.95 | $0.00 | $74.23 | $13,941.16 |
| 19 | $13,941.16 | $737.95 | $0.00 | $78.83 | $14,757.94 |
| 20 | $14,757.94 | $737.95 | $0.00 | $83.44 | $15,579.33 |
| 21 | $15,579.33 | $737.95 | $0.00 | $88.09 | $16,405.37 |
| 22 | $16,405.37 | $737.95 | $0.00 | $92.76 | $17,236.08 |
| 23 | $17,236.08 | $737.95 | $0.00 | $97.46 | $18,071.49 |
| 24 | $18,071.49 | $737.95 | $0.00 | $102.18 | $18,911.62 |
| 25 | $18,911.62 | $737.95 | $0.00 | $106.93 | $19,756.50 |
| 26 | $19,756.50 | $737.95 | $0.00 | $111.71 | $20,606.16 |
| 27 | $20,606.16 | $737.95 | $0.00 | $116.51 | $21,460.62 |
| 28 | $21,460.62 | $737.95 | $0.00 | $121.34 | $22,319.91 |
| 29 | $22,319.91 | $737.95 | $0.00 | $126.20 | $23,184.06 |
| 30 | $23,184.06 | $737.95 | $0.00 | $131.09 | $24,053.10 |
| 31 | $24,053.10 | $737.95 | $0.00 | $136.00 | $24,927.05 |
| 32 | $24,927.05 | $737.95 | $0.00 | $140.94 | $25,805.94 |
| 33 | $25,805.94 | $737.95 | $0.00 | $145.91 | $26,689.80 |
| 34 | $26,689.80 | $737.95 | $0.00 | $150.91 | $27,578.66 |
| 35 | $27,578.66 | $737.95 | $0.00 | $155.93 | $28,472.54 |
| 36 | $28,472.54 | $737.95 | $0.00 | $160.99 | $29,371.48 |
| 37 | $29,371.48 | $737.95 | $0.00 | $166.07 | $30,275.50 |
| 38 | $30,275.50 | $737.95 | $0.00 | $171.18 | $31,184.63 |
| 39 | $31,184.63 | $737.95 | $0.00 | $176.32 | $32,098.90 |
| 40 | $32,098.90 | $737.95 | $0.00 | $181.49 | $33,018.34 |
| 41 | $33,018.34 | $737.95 | $0.00 | $186.69 | $33,942.98 |
| 42 | $33,942.98 | $737.95 | $0.00 | $191.92 | $34,872.85 |
| 43 | $34,872.85 | $737.95 | $0.00 | $197.18 | $35,807.98 |
| 44 | $35,807.98 | $737.95 | $0.00 | $202.46 | $36,748.39 |
| 45 | $36,748.39 | $737.95 | $0.00 | $207.78 | $37,694.12 |
| 46 | $37,694.12 | $737.95 | $0.00 | $213.13 | $38,645.20 |
| 47 | $38,645.20 | $737.95 | $0.00 | $218.51 | $39,601.66 |
| 48 | $39,601.66 | $737.95 | $0.00 | $223.91 | $40,563.52 |
| 49 | $40,563.52 | $737.95 | $0.00 | $229.35 | $41,530.82 |
| 50 | $41,530.82 | $737.95 | $0.00 | $234.82 | $42,503.59 |
| 51 | $42,503.59 | $737.95 | $0.00 | $240.32 | $43,481.86 |
| 52 | $43,481.86 | $737.95 | $0.00 | $245.85 | $44,465.66 |
| 53 | $44,465.66 | $737.95 | $0.00 | $251.42 | $45,455.03 |
| 54 | $45,455.03 | $737.95 | $0.00 | $257.01 | $46,449.99 |
| 55 | $46,449.99 | $737.95 | $0.00 | $262.63 | $47,450.57 |
| 56 | $47,450.57 | $737.95 | $0.00 | $268.29 | $48,456.81 |
| 57 | $48,456.81 | $737.95 | $0.00 | $273.98 | $49,468.74 |
| 58 | $49,468.74 | $737.95 | $0.00 | $279.70 | $50,486.39 |
| 59 | $50,486.39 | $737.95 | $0.00 | $285.46 | $51,509.80 |
| 60 | $51,509.80 | $737.95 | $0.00 | $291.24 | $52,538.99 |
| 61 | $52,538.99 | $737.95 | $0.00 | $297.06 | $53,574.00 |
| 62 | $53,574.00 | $737.95 | $0.00 | $302.92 | $54,614.87 |
| 63 | $54,614.87 | $737.95 | $0.00 | $308.80 | $55,661.62 |
| 64 | $55,661.62 | $737.95 | $0.00 | $314.72 | $56,714.29 |
| 65 | $56,714.29 | $737.95 | $0.00 | $320.67 | $57,772.91 |
| 66 | $57,772.91 | $737.95 | $0.00 | $326.66 | $58,837.52 |
| 67 | $58,837.52 | $737.95 | $0.00 | $332.68 | $59,908.15 |
| 68 | $59,908.15 | $737.95 | $0.00 | $338.73 | $60,984.83 |
| 69 | $60,984.83 | $737.95 | $0.00 | $344.82 | $62,067.60 |
| 70 | $62,067.60 | $737.95 | $0.00 | $350.94 | $63,156.49 |
| 71 | $63,156.49 | $737.95 | $0.00 | $357.10 | $64,251.54 |
| 72 | $64,251.54 | $737.95 | $0.00 | $363.29 | $65,352.78 |
| 73 | $65,352.78 | $737.95 | $0.00 | $369.51 | $66,460.24 |
| 74 | $66,460.24 | $737.95 | $0.00 | $375.78 | $67,573.97 |
| 75 | $67,573.97 | $737.95 | $0.00 | $382.07 | $68,693.99 |
| 76 | $68,693.99 | $737.95 | $0.00 | $388.41 | $69,820.35 |
| 77 | $69,820.35 | $737.95 | $0.00 | $394.77 | $70,953.07 |
| 78 | $70,953.07 | $737.95 | $0.00 | $401.18 | $72,092.20 |
| 79 | $72,092.20 | $737.95 | $0.00 | $407.62 | $73,237.77 |
| 80 | $73,237.77 | $737.95 | $0.00 | $414.10 | $74,389.82 |
| 81 | $74,389.82 | $737.95 | $0.00 | $420.61 | $75,548.38 |
| 82 | $75,548.38 | $737.95 | $0.00 | $427.16 | $76,713.49 |
| 83 | $76,713.49 | $737.95 | $0.00 | $433.75 | $77,885.19 |
| 84 | $77,885.19 | $737.95 | $0.00 | $440.37 | $79,063.51 |
| 85 | $79,063.51 | $737.95 | $0.00 | $447.04 | $80,248.50 |
| 86 | $80,248.50 | $737.95 | $0.00 | $453.74 | $81,440.19 |
| 87 | $81,440.19 | $737.95 | $0.00 | $460.47 | $82,638.61 |
| 88 | $82,638.61 | $737.95 | $0.00 | $467.25 | $83,843.81 |
| 89 | $83,843.81 | $737.95 | $0.00 | $474.07 | $85,055.83 |
| 90 | $85,055.83 | $737.95 | $0.00 | $480.92 | $86,274.70 |
| 91 | $86,274.70 | $737.95 | $0.00 | $487.81 | $87,500.46 |
| 92 | $87,500.46 | $737.95 | $0.00 | $494.74 | $88,733.15 |
| 93 | $88,733.15 | $737.95 | $0.00 | $501.71 | $89,972.81 |
| 94 | $89,972.81 | $737.95 | $0.00 | $508.72 | $91,219.48 |
| 95 | $91,219.48 | $737.95 | $0.00 | $515.77 | $92,473.20 |
| 96 | $92,473.20 | $737.95 | $0.00 | $522.86 | $93,734.01 |
| 97 | $93,734.01 | $737.95 | $0.00 | $529.99 | $95,001.95 |
| 98 | $95,001.95 | $737.95 | $0.00 | $537.15 | $96,277.05 |
| 99 | $96,277.05 | $737.95 | $0.00 | $544.36 | $97,559.36 |
| 100 | $97,559.36 | $737.95 | $0.00 | $551.61 | $98,848.92 |
| 101 | $98,848.92 | $737.95 | $0.00 | $558.91 | $100,145.78 |
| 102 | $100,145.78 | $737.95 | $0.00 | $566.24 | $101,449.97 |
| 103 | $101,449.97 | $737.95 | $0.00 | $573.61 | $102,761.53 |
| 104 | $102,761.53 | $737.95 | $0.00 | $581.03 | $104,080.51 |
| 105 | $104,080.51 | $737.95 | $0.00 | $588.49 | $105,406.95 |
| 106 | $105,406.95 | $737.95 | $0.00 | $595.99 | $106,740.89 |
| 107 | $106,740.89 | $737.95 | $0.00 | $603.53 | $108,082.37 |
| 108 | $108,082.37 | $737.95 | $0.00 | $611.11 | $109,431.43 |
| 109 | $109,431.43 | $737.95 | $0.00 | $618.74 | $110,788.12 |
| 110 | $110,788.12 | $737.95 | $0.00 | $626.41 | $112,152.48 |
| 111 | $112,152.48 | $737.95 | $0.00 | $634.13 | $113,524.56 |
| 112 | $113,524.56 | $737.95 | $0.00 | $641.88 | $114,904.39 |
| 113 | $114,904.39 | $737.95 | $0.00 | $649.69 | $116,292.03 |
| 114 | $116,292.03 | $737.95 | $0.00 | $657.53 | $117,687.51 |
| 115 | $117,687.51 | $737.95 | $0.00 | $665.42 | $119,090.88 |
| 116 | $119,090.88 | $737.95 | $0.00 | $673.36 | $120,502.19 |
| 117 | $120,502.19 | $737.95 | $0.00 | $681.34 | $121,921.48 |
| 118 | $121,921.48 | $737.95 | $0.00 | $689.36 | $123,348.79 |
| 119 | $123,348.79 | $737.95 | $0.00 | $697.43 | $124,784.17 |
| 120 | $124,784.17 | $737.95 | $0.00 | $705.55 | $126,227.67 |
| 121 | $126,227.67 | $737.95 | $0.00 | $713.71 | $127,679.33 |
| 122 | $127,679.33 | $737.95 | $0.00 | $721.92 | $129,139.20 |
| 123 | $129,139.20 | $737.95 | $0.00 | $730.17 | $130,607.32 |
| 124 | $130,607.32 | $737.95 | $0.00 | $738.47 | $132,083.74 |
| 125 | $132,083.74 | $737.95 | $0.00 | $746.82 | $133,568.51 |
| 126 | $133,568.51 | $737.95 | $0.00 | $755.22 | $135,061.68 |
| 127 | $135,061.68 | $737.95 | $0.00 | $763.66 | $136,563.29 |
| 128 | $136,563.29 | $737.95 | $0.00 | $772.15 | $138,073.39 |
| 129 | $138,073.39 | $737.95 | $0.00 | $780.69 | $139,592.03 |
| 130 | $139,592.03 | $737.95 | $0.00 | $789.27 | $141,119.25 |
| 131 | $141,119.25 | $737.95 | $0.00 | $797.91 | $142,655.11 |
| 132 | $142,655.11 | $737.95 | $0.00 | $806.59 | $144,199.65 |
| 133 | $144,199.65 | $737.95 | $0.00 | $815.33 | $145,752.93 |
| 134 | $145,752.93 | $737.95 | $0.00 | $824.11 | $147,314.99 |
| 135 | $147,314.99 | $737.95 | $0.00 | $832.94 | $148,885.88 |
| 136 | $148,885.88 | $737.95 | $0.00 | $841.82 | $150,465.65 |
| 137 | $150,465.65 | $737.95 | $0.00 | $850.75 | $152,054.35 |
| 138 | $152,054.35 | $737.95 | $0.00 | $859.74 | $153,652.04 |
| 139 | $153,652.04 | $737.95 | $0.00 | $868.77 | $155,258.76 |
| 140 | $155,258.76 | $737.95 | $0.00 | $877.86 | $156,874.57 |
| 141 | $156,874.57 | $737.95 | $0.00 | $886.99 | $158,499.51 |
| 142 | $158,499.51 | $737.95 | $0.00 | $896.18 | $160,133.64 |
| 143 | $160,133.64 | $737.95 | $0.00 | $905.42 | $161,777.01 |
| 144 | $161,777.01 | $737.95 | $0.00 | $914.71 | $163,429.67 |
| 145 | $163,429.67 | $737.95 | $0.00 | $924.06 | $165,091.68 |
| 146 | $165,091.68 | $737.95 | $0.00 | $933.45 | $166,763.08 |
| 147 | $166,763.08 | $737.95 | $0.00 | $942.90 | $168,443.93 |
| 148 | $168,443.93 | $737.95 | $0.00 | $952.41 | $170,134.29 |
| 149 | $170,134.29 | $737.95 | $0.00 | $961.96 | $171,834.20 |
| 150 | $171,834.20 | $737.95 | $0.00 | $971.58 | $173,543.73 |
| 151 | $173,543.73 | $737.95 | $0.00 | $981.24 | $175,262.92 |
| 152 | $175,262.92 | $737.95 | $0.00 | $990.96 | $176,991.83 |
| 153 | $176,991.83 | $737.95 | $0.00 | $1,000.74 | $178,730.52 |
| 154 | $178,730.52 | $737.95 | $0.00 | $1,010.57 | $180,479.04 |
| 155 | $180,479.04 | $737.95 | $0.00 | $1,020.45 | $182,237.44 |
| 156 | $182,237.44 | $737.95 | $0.00 | $1,030.40 | $184,005.79 |
| 157 | $184,005.79 | $737.95 | $0.00 | $1,040.40 | $185,784.14 |
| 158 | $185,784.14 | $737.95 | $0.00 | $1,050.45 | $187,572.54 |
| 159 | $187,572.54 | $737.95 | $0.00 | $1,060.56 | $189,371.05 |
| 160 | $189,371.05 | $737.95 | $0.00 | $1,070.73 | $191,179.73 |
| 161 | $191,179.73 | $737.95 | $0.00 | $1,080.96 | $192,998.64 |
| 162 | $192,998.64 | $737.95 | $0.00 | $1,091.24 | $194,827.83 |
| 163 | $194,827.83 | $737.95 | $0.00 | $1,101.58 | $196,667.36 |
| 164 | $196,667.36 | $737.95 | $0.00 | $1,111.99 | $198,517.30 |
| 165 | $198,517.30 | $737.95 | $0.00 | $1,122.45 | $200,377.70 |
| 166 | $200,377.70 | $737.95 | $0.00 | $1,132.96 | $202,248.61 |
| 167 | $202,248.61 | $737.95 | $0.00 | $1,143.54 | $204,130.10 |
| 168 | $204,130.10 | $737.95 | $0.00 | $1,154.18 | $206,022.23 |
| 169 | $206,022.23 | $737.95 | $0.00 | $1,164.88 | $207,925.06 |
| 170 | $207,925.06 | $737.95 | $0.00 | $1,175.64 | $209,838.65 |
| 171 | $209,838.65 | $737.95 | $0.00 | $1,186.46 | $211,763.06 |
| 172 | $211,763.06 | $737.95 | $0.00 | $1,197.34 | $213,698.35 |
| 173 | $213,698.35 | $737.95 | $0.00 | $1,208.28 | $215,644.58 |
| 174 | $215,644.58 | $737.95 | $0.00 | $1,219.29 | $217,601.82 |
| 175 | $217,601.82 | $737.95 | $0.00 | $1,230.35 | $219,570.12 |
| 176 | $219,570.12 | $737.95 | $0.00 | $1,241.48 | $221,549.55 |
| 177 | $221,549.55 | $737.95 | $0.00 | $1,252.67 | $223,540.17 |
| 178 | $223,540.17 | $737.95 | $0.00 | $1,263.93 | $225,542.05 |
| 179 | $225,542.05 | $737.95 | $0.00 | $1,275.25 | $227,555.25 |
| 180 | $227,555.25 | $737.95 | $0.00 | $1,286.63 | $229,579.83 |
| 181 | $229,579.83 | $737.95 | $0.00 | $1,298.08 | $231,615.86 |
| 182 | $231,615.86 | $737.95 | $0.00 | $1,309.59 | $233,663.40 |
| 183 | $233,663.40 | $737.95 | $0.00 | $1,321.17 | $235,722.52 |
| 184 | $235,722.52 | $737.95 | $0.00 | $1,332.81 | $237,793.28 |
| 185 | $237,793.28 | $737.95 | $0.00 | $1,344.52 | $239,875.75 |
| 186 | $239,875.75 | $737.95 | $0.00 | $1,356.29 | $241,969.99 |
| 187 | $241,969.99 | $737.95 | $0.00 | $1,368.13 | $244,076.07 |
| 188 | $244,076.07 | $737.95 | $0.00 | $1,380.04 | $246,194.06 |
| 189 | $246,194.06 | $737.95 | $0.00 | $1,392.02 | $248,324.03 |
| 190 | $248,324.03 | $737.95 | $0.00 | $1,404.06 | $250,466.04 |
| 191 | $250,466.04 | $737.95 | $0.00 | $1,416.17 | $252,620.16 |
| 192 | $252,620.16 | $737.95 | $0.00 | $1,428.35 | $254,786.46 |
| 193 | $254,786.46 | $737.95 | $0.00 | $1,440.60 | $256,965.01 |
| 194 | $256,965.01 | $737.95 | $0.00 | $1,452.92 | $259,155.88 |
| 195 | $259,155.88 | $737.95 | $0.00 | $1,465.31 | $261,359.14 |
| 196 | $261,359.14 | $737.95 | $0.00 | $1,477.76 | $263,574.85 |
| 197 | $263,574.85 | $737.95 | $0.00 | $1,490.29 | $265,803.09 |
| 198 | $265,803.09 | $737.95 | $0.00 | $1,502.89 | $268,043.93 |
| 199 | $268,043.93 | $737.95 | $0.00 | $1,515.56 | $270,297.44 |
| 200 | $270,297.44 | $737.95 | $0.00 | $1,528.30 | $272,563.69 |
| 201 | $272,563.69 | $737.95 | $0.00 | $1,541.11 | $274,842.75 |
| 202 | $274,842.75 | $737.95 | $0.00 | $1,554.00 | $277,134.70 |
| 203 | $277,134.70 | $737.95 | $0.00 | $1,566.96 | $279,439.61 |
| 204 | $279,439.61 | $737.95 | $0.00 | $1,579.99 | $281,757.55 |
| 205 | $281,757.55 | $737.95 | $0.00 | $1,593.10 | $284,088.60 |
| 206 | $284,088.60 | $737.95 | $0.00 | $1,606.28 | $286,432.83 |
| 207 | $286,432.83 | $737.95 | $0.00 | $1,619.53 | $288,790.31 |
| 208 | $288,790.31 | $737.95 | $0.00 | $1,632.86 | $291,161.12 |
| 209 | $291,161.12 | $737.95 | $0.00 | $1,646.27 | $293,545.34 |
| 210 | $293,545.34 | $737.95 | $0.00 | $1,659.75 | $295,943.04 |
| 211 | $295,943.04 | $737.95 | $0.00 | $1,673.30 | $298,354.29 |
| 212 | $298,354.29 | $737.95 | $0.00 | $1,686.94 | $300,779.18 |
| 213 | $300,779.18 | $737.95 | $0.00 | $1,700.65 | $303,217.78 |
| 214 | $303,217.78 | $737.95 | $0.00 | $1,714.44 | $305,670.17 |
| 215 | $305,670.17 | $737.95 | $0.00 | $1,728.30 | $308,136.42 |
| 216 | $308,136.42 | $737.95 | $0.00 | $1,742.25 | $310,616.62 |
| 217 | $310,616.62 | $737.95 | $86,517.96 | $1,756.27 | $226,592.88 |
| 218 | $226,592.88 | $737.95 | $0.00 | $1,281.19 | $228,612.02 |
| 219 | $228,612.02 | $737.95 | $0.00 | $1,292.61 | $230,642.58 |
| 220 | $230,642.58 | $737.95 | $0.00 | $1,304.09 | $232,684.62 |
| 221 | $232,684.62 | $737.95 | $0.00 | $1,315.63 | $234,738.20 |
| 222 | $234,738.20 | $737.95 | $0.00 | $1,327.24 | $236,803.39 |
| 223 | $236,803.39 | $737.95 | $0.00 | $1,338.92 | $238,880.26 |
| 224 | $238,880.26 | $737.95 | $0.00 | $1,350.66 | $240,968.87 |
| 225 | $240,968.87 | $737.95 | $0.00 | $1,362.47 | $243,069.29 |
| 226 | $243,069.29 | $737.95 | $0.00 | $1,374.35 | $245,181.59 |
| 227 | $245,181.59 | $737.95 | $0.00 | $1,386.29 | $247,305.83 |
| 228 | $247,305.83 | $737.95 | $0.00 | $1,398.30 | $249,442.08 |
| 229 | $249,442.08 | $737.95 | $90,843.86 | $1,410.38 | $160,746.55 |
| 230 | $160,746.55 | $737.95 | $0.00 | $908.88 | $162,393.38 |
| 231 | $162,393.38 | $737.95 | $0.00 | $918.20 | $164,049.53 |
| 232 | $164,049.53 | $737.95 | $0.00 | $927.56 | $165,715.04 |
| 233 | $165,715.04 | $737.95 | $0.00 | $936.98 | $167,389.97 |
| 234 | $167,389.97 | $737.95 | $0.00 | $946.45 | $169,074.37 |
| 235 | $169,074.37 | $737.95 | $0.00 | $955.97 | $170,768.29 |
| 236 | $170,768.29 | $737.95 | $0.00 | $965.55 | $172,471.79 |
| 237 | $172,471.79 | $737.95 | $0.00 | $975.18 | $174,184.92 |
| 238 | $174,184.92 | $737.95 | $0.00 | $984.87 | $175,907.74 |
| 239 | $175,907.74 | $737.95 | $0.00 | $994.61 | $177,640.30 |
| 240 | $177,640.30 | $737.95 | $0.00 | $1,004.40 | $179,382.65 |
| 241 | $179,382.65 | $737.95 | $95,386.05 | $1,014.26 | $85,748.81 |
| 242 | $85,748.81 | $737.95 | $0.00 | $484.84 | $86,971.60 |
| 243 | $86,971.60 | $737.95 | $0.00 | $491.75 | $88,201.30 |
| 244 | $88,201.30 | $737.95 | $0.00 | $498.70 | $89,437.95 |
| 245 | $89,437.95 | $737.95 | $0.00 | $505.70 | $90,681.60 |
| 246 | $90,681.60 | $737.95 | $0.00 | $512.73 | $91,932.28 |
| 247 | $91,932.28 | $737.95 | $0.00 | $519.80 | $93,190.03 |
| 248 | $93,190.03 | $737.95 | $0.00 | $526.91 | $94,454.89 |
| 249 | $94,454.89 | $737.95 | $0.00 | $534.06 | $95,726.90 |
| 250 | $95,726.90 | $737.95 | $0.00 | $541.25 | $97,006.10 |
| 251 | $97,006.10 | $737.95 | $0.00 | $548.49 | $98,292.54 |
| 252 | $98,292.54 | $737.95 | $0.00 | $555.76 | $99,586.25 |
| 253 | $99,586.25 | $0.00 | $100,155.36 | $563.08 | ($6.03) |