| Estimated Annual Cost in 2042 | $89,830 |
| Monthly savings required | $710 |
How much will it cost to send your child to Marshall University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $359,320.58 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $709.95 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 | $23,944.00 |
| 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 Marshall University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $709.95 | $0.00 | $0.00 | $709.95 |
| 2 | $709.95 | $709.95 | $0.00 | $4.01 | $1,423.91 |
| 3 | $1,423.91 | $709.95 | $0.00 | $8.05 | $2,141.91 |
| 4 | $2,141.91 | $709.95 | $0.00 | $12.11 | $2,863.97 |
| 5 | $2,863.97 | $709.95 | $0.00 | $16.19 | $3,590.11 |
| 6 | $3,590.11 | $709.95 | $0.00 | $20.30 | $4,320.36 |
| 7 | $4,320.36 | $709.95 | $0.00 | $24.43 | $5,054.74 |
| 8 | $5,054.74 | $709.95 | $0.00 | $28.58 | $5,793.27 |
| 9 | $5,793.27 | $709.95 | $0.00 | $32.76 | $6,535.98 |
| 10 | $6,535.98 | $709.95 | $0.00 | $36.96 | $7,282.89 |
| 11 | $7,282.89 | $709.95 | $0.00 | $41.18 | $8,034.02 |
| 12 | $8,034.02 | $709.95 | $0.00 | $45.43 | $8,789.40 |
| 13 | $8,789.40 | $709.95 | $0.00 | $49.70 | $9,549.05 |
| 14 | $9,549.05 | $709.95 | $0.00 | $53.99 | $10,312.99 |
| 15 | $10,312.99 | $709.95 | $0.00 | $58.31 | $11,081.25 |
| 16 | $11,081.25 | $709.95 | $0.00 | $62.65 | $11,853.85 |
| 17 | $11,853.85 | $709.95 | $0.00 | $67.02 | $12,630.82 |
| 18 | $12,630.82 | $709.95 | $0.00 | $71.42 | $13,412.19 |
| 19 | $13,412.19 | $709.95 | $0.00 | $75.83 | $14,197.97 |
| 20 | $14,197.97 | $709.95 | $0.00 | $80.28 | $14,988.20 |
| 21 | $14,988.20 | $709.95 | $0.00 | $84.75 | $15,782.90 |
| 22 | $15,782.90 | $709.95 | $0.00 | $89.24 | $16,582.09 |
| 23 | $16,582.09 | $709.95 | $0.00 | $93.76 | $17,385.80 |
| 24 | $17,385.80 | $709.95 | $0.00 | $98.30 | $18,194.05 |
| 25 | $18,194.05 | $709.95 | $0.00 | $102.87 | $19,006.87 |
| 26 | $19,006.87 | $709.95 | $0.00 | $107.47 | $19,824.29 |
| 27 | $19,824.29 | $709.95 | $0.00 | $112.09 | $20,646.33 |
| 28 | $20,646.33 | $709.95 | $0.00 | $116.74 | $21,473.02 |
| 29 | $21,473.02 | $709.95 | $0.00 | $121.41 | $22,304.38 |
| 30 | $22,304.38 | $709.95 | $0.00 | $126.11 | $23,140.44 |
| 31 | $23,140.44 | $709.95 | $0.00 | $130.84 | $23,981.23 |
| 32 | $23,981.23 | $709.95 | $0.00 | $135.59 | $24,826.77 |
| 33 | $24,826.77 | $709.95 | $0.00 | $140.37 | $25,677.09 |
| 34 | $25,677.09 | $709.95 | $0.00 | $145.18 | $26,532.22 |
| 35 | $26,532.22 | $709.95 | $0.00 | $150.02 | $27,392.19 |
| 36 | $27,392.19 | $709.95 | $0.00 | $154.88 | $28,257.02 |
| 37 | $28,257.02 | $709.95 | $0.00 | $159.77 | $29,126.74 |
| 38 | $29,126.74 | $709.95 | $0.00 | $164.69 | $30,001.38 |
| 39 | $30,001.38 | $709.95 | $0.00 | $169.63 | $30,880.96 |
| 40 | $30,880.96 | $709.95 | $0.00 | $174.61 | $31,765.52 |
| 41 | $31,765.52 | $709.95 | $0.00 | $179.61 | $32,655.08 |
| 42 | $32,655.08 | $709.95 | $0.00 | $184.64 | $33,549.67 |
| 43 | $33,549.67 | $709.95 | $0.00 | $189.69 | $34,449.31 |
| 44 | $34,449.31 | $709.95 | $0.00 | $194.78 | $35,354.04 |
| 45 | $35,354.04 | $709.95 | $0.00 | $199.90 | $36,263.89 |
| 46 | $36,263.89 | $709.95 | $0.00 | $205.04 | $37,178.88 |
| 47 | $37,178.88 | $709.95 | $0.00 | $210.21 | $38,099.04 |
| 48 | $38,099.04 | $709.95 | $0.00 | $215.42 | $39,024.41 |
| 49 | $39,024.41 | $709.95 | $0.00 | $220.65 | $39,955.01 |
| 50 | $39,955.01 | $709.95 | $0.00 | $225.91 | $40,890.87 |
| 51 | $40,890.87 | $709.95 | $0.00 | $231.20 | $41,832.02 |
| 52 | $41,832.02 | $709.95 | $0.00 | $236.52 | $42,778.49 |
| 53 | $42,778.49 | $709.95 | $0.00 | $241.88 | $43,730.32 |
| 54 | $43,730.32 | $709.95 | $0.00 | $247.26 | $44,687.53 |
| 55 | $44,687.53 | $709.95 | $0.00 | $252.67 | $45,650.15 |
| 56 | $45,650.15 | $709.95 | $0.00 | $258.11 | $46,618.21 |
| 57 | $46,618.21 | $709.95 | $0.00 | $263.59 | $47,591.75 |
| 58 | $47,591.75 | $709.95 | $0.00 | $269.09 | $48,570.79 |
| 59 | $48,570.79 | $709.95 | $0.00 | $274.63 | $49,555.37 |
| 60 | $49,555.37 | $709.95 | $0.00 | $280.19 | $50,545.51 |
| 61 | $50,545.51 | $709.95 | $0.00 | $285.79 | $51,541.25 |
| 62 | $51,541.25 | $709.95 | $0.00 | $291.42 | $52,542.62 |
| 63 | $52,542.62 | $709.95 | $0.00 | $297.08 | $53,549.65 |
| 64 | $53,549.65 | $709.95 | $0.00 | $302.78 | $54,562.38 |
| 65 | $54,562.38 | $709.95 | $0.00 | $308.50 | $55,580.83 |
| 66 | $55,580.83 | $709.95 | $0.00 | $314.26 | $56,605.04 |
| 67 | $56,605.04 | $709.95 | $0.00 | $320.05 | $57,635.04 |
| 68 | $57,635.04 | $709.95 | $0.00 | $325.88 | $58,670.87 |
| 69 | $58,670.87 | $709.95 | $0.00 | $331.73 | $59,712.55 |
| 70 | $59,712.55 | $709.95 | $0.00 | $337.62 | $60,760.12 |
| 71 | $60,760.12 | $709.95 | $0.00 | $343.55 | $61,813.62 |
| 72 | $61,813.62 | $709.95 | $0.00 | $349.50 | $62,873.07 |
| 73 | $62,873.07 | $709.95 | $0.00 | $355.49 | $63,938.51 |
| 74 | $63,938.51 | $709.95 | $0.00 | $361.52 | $65,009.98 |
| 75 | $65,009.98 | $709.95 | $0.00 | $367.58 | $66,087.51 |
| 76 | $66,087.51 | $709.95 | $0.00 | $373.67 | $67,171.13 |
| 77 | $67,171.13 | $709.95 | $0.00 | $379.80 | $68,260.88 |
| 78 | $68,260.88 | $709.95 | $0.00 | $385.96 | $69,356.79 |
| 79 | $69,356.79 | $709.95 | $0.00 | $392.15 | $70,458.89 |
| 80 | $70,458.89 | $709.95 | $0.00 | $398.38 | $71,567.22 |
| 81 | $71,567.22 | $709.95 | $0.00 | $404.65 | $72,681.82 |
| 82 | $72,681.82 | $709.95 | $0.00 | $410.95 | $73,802.72 |
| 83 | $73,802.72 | $709.95 | $0.00 | $417.29 | $74,929.96 |
| 84 | $74,929.96 | $709.95 | $0.00 | $423.66 | $76,063.57 |
| 85 | $76,063.57 | $709.95 | $0.00 | $430.07 | $77,203.59 |
| 86 | $77,203.59 | $709.95 | $0.00 | $436.52 | $78,350.06 |
| 87 | $78,350.06 | $709.95 | $0.00 | $443.00 | $79,503.01 |
| 88 | $79,503.01 | $709.95 | $0.00 | $449.52 | $80,662.48 |
| 89 | $80,662.48 | $709.95 | $0.00 | $456.08 | $81,828.51 |
| 90 | $81,828.51 | $709.95 | $0.00 | $462.67 | $83,001.13 |
| 91 | $83,001.13 | $709.95 | $0.00 | $469.30 | $84,180.38 |
| 92 | $84,180.38 | $709.95 | $0.00 | $475.97 | $85,366.30 |
| 93 | $85,366.30 | $709.95 | $0.00 | $482.67 | $86,558.92 |
| 94 | $86,558.92 | $709.95 | $0.00 | $489.42 | $87,758.29 |
| 95 | $87,758.29 | $709.95 | $0.00 | $496.20 | $88,964.44 |
| 96 | $88,964.44 | $709.95 | $0.00 | $503.02 | $90,177.41 |
| 97 | $90,177.41 | $709.95 | $0.00 | $509.88 | $91,397.24 |
| 98 | $91,397.24 | $709.95 | $0.00 | $516.77 | $92,623.96 |
| 99 | $92,623.96 | $709.95 | $0.00 | $523.71 | $93,857.62 |
| 100 | $93,857.62 | $709.95 | $0.00 | $530.68 | $95,098.25 |
| 101 | $95,098.25 | $709.95 | $0.00 | $537.70 | $96,345.90 |
| 102 | $96,345.90 | $709.95 | $0.00 | $544.75 | $97,600.60 |
| 103 | $97,600.60 | $709.95 | $0.00 | $551.85 | $98,862.40 |
| 104 | $98,862.40 | $709.95 | $0.00 | $558.98 | $100,131.33 |
| 105 | $100,131.33 | $709.95 | $0.00 | $566.16 | $101,407.44 |
| 106 | $101,407.44 | $709.95 | $0.00 | $573.37 | $102,690.76 |
| 107 | $102,690.76 | $709.95 | $0.00 | $580.63 | $103,981.34 |
| 108 | $103,981.34 | $709.95 | $0.00 | $587.93 | $105,279.22 |
| 109 | $105,279.22 | $709.95 | $0.00 | $595.26 | $106,584.43 |
| 110 | $106,584.43 | $709.95 | $0.00 | $602.64 | $107,897.02 |
| 111 | $107,897.02 | $709.95 | $0.00 | $610.07 | $109,217.04 |
| 112 | $109,217.04 | $709.95 | $0.00 | $617.53 | $110,544.52 |
| 113 | $110,544.52 | $709.95 | $0.00 | $625.03 | $111,879.50 |
| 114 | $111,879.50 | $709.95 | $0.00 | $632.58 | $113,222.03 |
| 115 | $113,222.03 | $709.95 | $0.00 | $640.17 | $114,572.15 |
| 116 | $114,572.15 | $709.95 | $0.00 | $647.81 | $115,929.91 |
| 117 | $115,929.91 | $709.95 | $0.00 | $655.48 | $117,295.34 |
| 118 | $117,295.34 | $709.95 | $0.00 | $663.20 | $118,668.49 |
| 119 | $118,668.49 | $709.95 | $0.00 | $670.97 | $120,049.41 |
| 120 | $120,049.41 | $709.95 | $0.00 | $678.78 | $121,438.14 |
| 121 | $121,438.14 | $709.95 | $0.00 | $686.63 | $122,834.72 |
| 122 | $122,834.72 | $709.95 | $0.00 | $694.53 | $124,239.20 |
| 123 | $124,239.20 | $709.95 | $0.00 | $702.47 | $125,651.62 |
| 124 | $125,651.62 | $709.95 | $0.00 | $710.45 | $127,072.02 |
| 125 | $127,072.02 | $709.95 | $0.00 | $718.48 | $128,500.45 |
| 126 | $128,500.45 | $709.95 | $0.00 | $726.56 | $129,936.96 |
| 127 | $129,936.96 | $709.95 | $0.00 | $734.68 | $131,381.59 |
| 128 | $131,381.59 | $709.95 | $0.00 | $742.85 | $132,834.39 |
| 129 | $132,834.39 | $709.95 | $0.00 | $751.06 | $134,295.40 |
| 130 | $134,295.40 | $709.95 | $0.00 | $759.33 | $135,764.68 |
| 131 | $135,764.68 | $709.95 | $0.00 | $767.63 | $137,242.26 |
| 132 | $137,242.26 | $709.95 | $0.00 | $775.99 | $138,728.20 |
| 133 | $138,728.20 | $709.95 | $0.00 | $784.39 | $140,222.54 |
| 134 | $140,222.54 | $709.95 | $0.00 | $792.84 | $141,725.33 |
| 135 | $141,725.33 | $709.95 | $0.00 | $801.34 | $143,236.62 |
| 136 | $143,236.62 | $709.95 | $0.00 | $809.88 | $144,756.45 |
| 137 | $144,756.45 | $709.95 | $0.00 | $818.47 | $146,284.87 |
| 138 | $146,284.87 | $709.95 | $0.00 | $827.12 | $147,821.94 |
| 139 | $147,821.94 | $709.95 | $0.00 | $835.81 | $149,367.70 |
| 140 | $149,367.70 | $709.95 | $0.00 | $844.55 | $150,922.20 |
| 141 | $150,922.20 | $709.95 | $0.00 | $853.34 | $152,485.49 |
| 142 | $152,485.49 | $709.95 | $0.00 | $862.18 | $154,057.62 |
| 143 | $154,057.62 | $709.95 | $0.00 | $871.06 | $155,638.63 |
| 144 | $155,638.63 | $709.95 | $0.00 | $880.00 | $157,228.58 |
| 145 | $157,228.58 | $709.95 | $0.00 | $888.99 | $158,827.52 |
| 146 | $158,827.52 | $709.95 | $0.00 | $898.03 | $160,435.50 |
| 147 | $160,435.50 | $709.95 | $0.00 | $907.13 | $162,052.58 |
| 148 | $162,052.58 | $709.95 | $0.00 | $916.27 | $163,678.80 |
| 149 | $163,678.80 | $709.95 | $0.00 | $925.46 | $165,314.21 |
| 150 | $165,314.21 | $709.95 | $0.00 | $934.71 | $166,958.87 |
| 151 | $166,958.87 | $709.95 | $0.00 | $944.01 | $168,612.83 |
| 152 | $168,612.83 | $709.95 | $0.00 | $953.36 | $170,276.14 |
| 153 | $170,276.14 | $709.95 | $0.00 | $962.77 | $171,948.86 |
| 154 | $171,948.86 | $709.95 | $0.00 | $972.22 | $173,631.03 |
| 155 | $173,631.03 | $709.95 | $0.00 | $981.74 | $175,322.72 |
| 156 | $175,322.72 | $709.95 | $0.00 | $991.30 | $177,023.97 |
| 157 | $177,023.97 | $709.95 | $0.00 | $1,000.92 | $178,734.84 |
| 158 | $178,734.84 | $709.95 | $0.00 | $1,010.59 | $180,455.38 |
| 159 | $180,455.38 | $709.95 | $0.00 | $1,020.32 | $182,185.65 |
| 160 | $182,185.65 | $709.95 | $0.00 | $1,030.10 | $183,925.70 |
| 161 | $183,925.70 | $709.95 | $0.00 | $1,039.94 | $185,675.59 |
| 162 | $185,675.59 | $709.95 | $0.00 | $1,049.84 | $187,435.38 |
| 163 | $187,435.38 | $709.95 | $0.00 | $1,059.79 | $189,205.12 |
| 164 | $189,205.12 | $709.95 | $0.00 | $1,069.79 | $190,984.86 |
| 165 | $190,984.86 | $709.95 | $0.00 | $1,079.86 | $192,774.67 |
| 166 | $192,774.67 | $709.95 | $0.00 | $1,089.98 | $194,574.60 |
| 167 | $194,574.60 | $709.95 | $0.00 | $1,100.15 | $196,384.70 |
| 168 | $196,384.70 | $709.95 | $0.00 | $1,110.39 | $198,205.04 |
| 169 | $198,205.04 | $709.95 | $0.00 | $1,120.68 | $200,035.67 |
| 170 | $200,035.67 | $709.95 | $0.00 | $1,131.03 | $201,876.65 |
| 171 | $201,876.65 | $709.95 | $0.00 | $1,141.44 | $203,728.04 |
| 172 | $203,728.04 | $709.95 | $0.00 | $1,151.91 | $205,589.90 |
| 173 | $205,589.90 | $709.95 | $0.00 | $1,162.44 | $207,462.29 |
| 174 | $207,462.29 | $709.95 | $0.00 | $1,173.02 | $209,345.26 |
| 175 | $209,345.26 | $709.95 | $0.00 | $1,183.67 | $211,238.88 |
| 176 | $211,238.88 | $709.95 | $0.00 | $1,194.38 | $213,143.21 |
| 177 | $213,143.21 | $709.95 | $0.00 | $1,205.14 | $215,058.30 |
| 178 | $215,058.30 | $709.95 | $0.00 | $1,215.97 | $216,984.22 |
| 179 | $216,984.22 | $709.95 | $0.00 | $1,226.86 | $218,921.03 |
| 180 | $218,921.03 | $709.95 | $0.00 | $1,237.81 | $220,868.79 |
| 181 | $220,868.79 | $709.95 | $0.00 | $1,248.82 | $222,827.56 |
| 182 | $222,827.56 | $709.95 | $0.00 | $1,259.90 | $224,797.41 |
| 183 | $224,797.41 | $709.95 | $0.00 | $1,271.04 | $226,778.40 |
| 184 | $226,778.40 | $709.95 | $0.00 | $1,282.24 | $228,770.59 |
| 185 | $228,770.59 | $709.95 | $0.00 | $1,293.50 | $230,774.04 |
| 186 | $230,774.04 | $709.95 | $0.00 | $1,304.83 | $232,788.82 |
| 187 | $232,788.82 | $709.95 | $0.00 | $1,316.22 | $234,814.99 |
| 188 | $234,814.99 | $709.95 | $0.00 | $1,327.68 | $236,852.62 |
| 189 | $236,852.62 | $709.95 | $0.00 | $1,339.20 | $238,901.77 |
| 190 | $238,901.77 | $709.95 | $0.00 | $1,350.79 | $240,962.51 |
| 191 | $240,962.51 | $709.95 | $0.00 | $1,362.44 | $243,034.90 |
| 192 | $243,034.90 | $709.95 | $0.00 | $1,374.15 | $245,119.00 |
| 193 | $245,119.00 | $709.95 | $0.00 | $1,385.94 | $247,214.89 |
| 194 | $247,214.89 | $709.95 | $0.00 | $1,397.79 | $249,322.63 |
| 195 | $249,322.63 | $709.95 | $0.00 | $1,409.71 | $251,442.29 |
| 196 | $251,442.29 | $709.95 | $0.00 | $1,421.69 | $253,573.93 |
| 197 | $253,573.93 | $709.95 | $0.00 | $1,433.74 | $255,717.62 |
| 198 | $255,717.62 | $709.95 | $0.00 | $1,445.86 | $257,873.43 |
| 199 | $257,873.43 | $709.95 | $0.00 | $1,458.05 | $260,041.43 |
| 200 | $260,041.43 | $709.95 | $0.00 | $1,470.31 | $262,221.69 |
| 201 | $262,221.69 | $709.95 | $0.00 | $1,482.64 | $264,414.28 |
| 202 | $264,414.28 | $709.95 | $0.00 | $1,495.04 | $266,619.27 |
| 203 | $266,619.27 | $709.95 | $0.00 | $1,507.50 | $268,836.72 |
| 204 | $268,836.72 | $709.95 | $0.00 | $1,520.04 | $271,066.71 |
| 205 | $271,066.71 | $709.95 | $0.00 | $1,532.65 | $273,309.31 |
| 206 | $273,309.31 | $709.95 | $0.00 | $1,545.33 | $275,564.59 |
| 207 | $275,564.59 | $709.95 | $0.00 | $1,558.08 | $277,832.62 |
| 208 | $277,832.62 | $709.95 | $0.00 | $1,570.91 | $280,113.48 |
| 209 | $280,113.48 | $709.95 | $0.00 | $1,583.80 | $282,407.23 |
| 210 | $282,407.23 | $709.95 | $0.00 | $1,596.77 | $284,713.95 |
| 211 | $284,713.95 | $709.95 | $0.00 | $1,609.81 | $287,033.71 |
| 212 | $287,033.71 | $709.95 | $0.00 | $1,622.93 | $289,366.59 |
| 213 | $289,366.59 | $709.95 | $0.00 | $1,636.12 | $291,712.66 |
| 214 | $291,712.66 | $709.95 | $0.00 | $1,649.39 | $294,072.00 |
| 215 | $294,072.00 | $709.95 | $0.00 | $1,662.73 | $296,444.68 |
| 216 | $296,444.68 | $709.95 | $0.00 | $1,676.14 | $298,830.77 |
| 217 | $298,830.77 | $709.95 | $80,929.10 | $1,689.63 | $220,301.25 |
| 218 | $220,301.25 | $709.95 | $0.00 | $1,245.62 | $222,256.82 |
| 219 | $222,256.82 | $709.95 | $0.00 | $1,256.67 | $224,223.44 |
| 220 | $224,223.44 | $709.95 | $0.00 | $1,267.79 | $226,201.18 |
| 221 | $226,201.18 | $709.95 | $0.00 | $1,278.97 | $228,190.10 |
| 222 | $228,190.10 | $709.95 | $0.00 | $1,290.22 | $230,190.27 |
| 223 | $230,190.27 | $709.95 | $0.00 | $1,301.53 | $232,201.75 |
| 224 | $232,201.75 | $709.95 | $0.00 | $1,312.90 | $234,224.60 |
| 225 | $234,224.60 | $709.95 | $0.00 | $1,324.34 | $236,258.89 |
| 226 | $236,258.89 | $709.95 | $0.00 | $1,335.84 | $238,304.68 |
| 227 | $238,304.68 | $709.95 | $0.00 | $1,347.41 | $240,362.04 |
| 228 | $240,362.04 | $709.95 | $0.00 | $1,359.04 | $242,431.03 |
| 229 | $242,431.03 | $709.95 | $86,594.14 | $1,370.74 | $157,917.58 |
| 230 | $157,917.58 | $709.95 | $0.00 | $892.89 | $159,520.42 |
| 231 | $159,520.42 | $709.95 | $0.00 | $901.95 | $161,132.32 |
| 232 | $161,132.32 | $709.95 | $0.00 | $911.07 | $162,753.34 |
| 233 | $162,753.34 | $709.95 | $0.00 | $920.23 | $164,383.52 |
| 234 | $164,383.52 | $709.95 | $0.00 | $929.45 | $166,022.92 |
| 235 | $166,022.92 | $709.95 | $0.00 | $938.72 | $167,671.59 |
| 236 | $167,671.59 | $709.95 | $0.00 | $948.04 | $169,329.58 |
| 237 | $169,329.58 | $709.95 | $0.00 | $957.41 | $170,996.94 |
| 238 | $170,996.94 | $709.95 | $0.00 | $966.84 | $172,673.73 |
| 239 | $172,673.73 | $709.95 | $0.00 | $976.32 | $174,360.00 |
| 240 | $174,360.00 | $709.95 | $0.00 | $985.86 | $176,055.81 |
| 241 | $176,055.81 | $709.95 | $92,655.72 | $995.45 | $85,105.49 |
| 242 | $85,105.49 | $709.95 | $0.00 | $481.20 | $86,296.64 |
| 243 | $86,296.64 | $709.95 | $0.00 | $487.93 | $87,494.52 |
| 244 | $87,494.52 | $709.95 | $0.00 | $494.71 | $88,699.18 |
| 245 | $88,699.18 | $709.95 | $0.00 | $501.52 | $89,910.65 |
| 246 | $89,910.65 | $709.95 | $0.00 | $508.37 | $91,128.97 |
| 247 | $91,128.97 | $709.95 | $0.00 | $515.26 | $92,354.18 |
| 248 | $92,354.18 | $709.95 | $0.00 | $522.18 | $93,586.31 |
| 249 | $93,586.31 | $709.95 | $0.00 | $529.15 | $94,825.41 |
| 250 | $94,825.41 | $709.95 | $0.00 | $536.16 | $96,071.52 |
| 251 | $96,071.52 | $709.95 | $0.00 | $543.20 | $97,324.67 |
| 252 | $97,324.67 | $709.95 | $0.00 | $550.29 | $98,584.91 |
| 253 | $98,584.91 | $0.00 | $99,141.63 | $557.41 | $0.69 |