| Estimated Annual Cost in 2042 | $94,775 |
| Monthly savings required | $749 |
How much will it cost to send your child to West Virginia State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $379,099.42 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $749.03 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 | $25,262.00 |
| 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 West Virginia State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $749.03 | $0.00 | $0.00 | $749.03 |
| 2 | $749.03 | $749.03 | $0.00 | $4.24 | $1,502.30 |
| 3 | $1,502.30 | $749.03 | $0.00 | $8.49 | $2,259.82 |
| 4 | $2,259.82 | $749.03 | $0.00 | $12.78 | $3,021.63 |
| 5 | $3,021.63 | $749.03 | $0.00 | $17.08 | $3,787.74 |
| 6 | $3,787.74 | $749.03 | $0.00 | $21.42 | $4,558.19 |
| 7 | $4,558.19 | $749.03 | $0.00 | $25.77 | $5,332.99 |
| 8 | $5,332.99 | $749.03 | $0.00 | $30.15 | $6,112.17 |
| 9 | $6,112.17 | $749.03 | $0.00 | $34.56 | $6,895.76 |
| 10 | $6,895.76 | $749.03 | $0.00 | $38.99 | $7,683.78 |
| 11 | $7,683.78 | $749.03 | $0.00 | $43.45 | $8,476.26 |
| 12 | $8,476.26 | $749.03 | $0.00 | $47.93 | $9,273.22 |
| 13 | $9,273.22 | $749.03 | $0.00 | $52.43 | $10,074.68 |
| 14 | $10,074.68 | $749.03 | $0.00 | $56.96 | $10,880.67 |
| 15 | $10,880.67 | $749.03 | $0.00 | $61.52 | $11,691.22 |
| 16 | $11,691.22 | $749.03 | $0.00 | $66.10 | $12,506.35 |
| 17 | $12,506.35 | $749.03 | $0.00 | $70.71 | $13,326.09 |
| 18 | $13,326.09 | $749.03 | $0.00 | $75.35 | $14,150.47 |
| 19 | $14,150.47 | $749.03 | $0.00 | $80.01 | $14,979.51 |
| 20 | $14,979.51 | $749.03 | $0.00 | $84.70 | $15,813.24 |
| 21 | $15,813.24 | $749.03 | $0.00 | $89.41 | $16,651.68 |
| 22 | $16,651.68 | $749.03 | $0.00 | $94.15 | $17,494.86 |
| 23 | $17,494.86 | $749.03 | $0.00 | $98.92 | $18,342.81 |
| 24 | $18,342.81 | $749.03 | $0.00 | $103.71 | $19,195.55 |
| 25 | $19,195.55 | $749.03 | $0.00 | $108.53 | $20,053.11 |
| 26 | $20,053.11 | $749.03 | $0.00 | $113.38 | $20,915.52 |
| 27 | $20,915.52 | $749.03 | $0.00 | $118.26 | $21,782.81 |
| 28 | $21,782.81 | $749.03 | $0.00 | $123.16 | $22,655.00 |
| 29 | $22,655.00 | $749.03 | $0.00 | $128.09 | $23,532.12 |
| 30 | $23,532.12 | $749.03 | $0.00 | $133.05 | $24,414.20 |
| 31 | $24,414.20 | $749.03 | $0.00 | $138.04 | $25,301.27 |
| 32 | $25,301.27 | $749.03 | $0.00 | $143.06 | $26,193.36 |
| 33 | $26,193.36 | $749.03 | $0.00 | $148.10 | $27,090.49 |
| 34 | $27,090.49 | $749.03 | $0.00 | $153.17 | $27,992.69 |
| 35 | $27,992.69 | $749.03 | $0.00 | $158.27 | $28,899.99 |
| 36 | $28,899.99 | $749.03 | $0.00 | $163.40 | $29,812.42 |
| 37 | $29,812.42 | $749.03 | $0.00 | $168.56 | $30,730.01 |
| 38 | $30,730.01 | $749.03 | $0.00 | $173.75 | $31,652.79 |
| 39 | $31,652.79 | $749.03 | $0.00 | $178.97 | $32,580.79 |
| 40 | $32,580.79 | $749.03 | $0.00 | $184.22 | $33,514.04 |
| 41 | $33,514.04 | $749.03 | $0.00 | $189.49 | $34,452.56 |
| 42 | $34,452.56 | $749.03 | $0.00 | $194.80 | $35,396.39 |
| 43 | $35,396.39 | $749.03 | $0.00 | $200.14 | $36,345.56 |
| 44 | $36,345.56 | $749.03 | $0.00 | $205.50 | $37,300.09 |
| 45 | $37,300.09 | $749.03 | $0.00 | $210.90 | $38,260.02 |
| 46 | $38,260.02 | $749.03 | $0.00 | $216.33 | $39,225.38 |
| 47 | $39,225.38 | $749.03 | $0.00 | $221.79 | $40,196.20 |
| 48 | $40,196.20 | $749.03 | $0.00 | $227.28 | $41,172.51 |
| 49 | $41,172.51 | $749.03 | $0.00 | $232.80 | $42,154.34 |
| 50 | $42,154.34 | $749.03 | $0.00 | $238.35 | $43,141.72 |
| 51 | $43,141.72 | $749.03 | $0.00 | $243.93 | $44,134.68 |
| 52 | $44,134.68 | $749.03 | $0.00 | $249.54 | $45,133.25 |
| 53 | $45,133.25 | $749.03 | $0.00 | $255.19 | $46,137.47 |
| 54 | $46,137.47 | $749.03 | $0.00 | $260.87 | $47,147.37 |
| 55 | $47,147.37 | $749.03 | $0.00 | $266.58 | $48,162.98 |
| 56 | $48,162.98 | $749.03 | $0.00 | $272.32 | $49,184.33 |
| 57 | $49,184.33 | $749.03 | $0.00 | $278.10 | $50,211.46 |
| 58 | $50,211.46 | $749.03 | $0.00 | $283.90 | $51,244.39 |
| 59 | $51,244.39 | $749.03 | $0.00 | $289.74 | $52,283.16 |
| 60 | $52,283.16 | $749.03 | $0.00 | $295.62 | $53,327.81 |
| 61 | $53,327.81 | $749.03 | $0.00 | $301.52 | $54,378.36 |
| 62 | $54,378.36 | $749.03 | $0.00 | $307.46 | $55,434.85 |
| 63 | $55,434.85 | $749.03 | $0.00 | $313.44 | $56,497.32 |
| 64 | $56,497.32 | $749.03 | $0.00 | $319.44 | $57,565.79 |
| 65 | $57,565.79 | $749.03 | $0.00 | $325.49 | $58,640.31 |
| 66 | $58,640.31 | $749.03 | $0.00 | $331.56 | $59,720.90 |
| 67 | $59,720.90 | $749.03 | $0.00 | $337.67 | $60,807.60 |
| 68 | $60,807.60 | $749.03 | $0.00 | $343.82 | $61,900.45 |
| 69 | $61,900.45 | $749.03 | $0.00 | $349.99 | $62,999.47 |
| 70 | $62,999.47 | $749.03 | $0.00 | $356.21 | $64,104.71 |
| 71 | $64,104.71 | $749.03 | $0.00 | $362.46 | $65,216.20 |
| 72 | $65,216.20 | $749.03 | $0.00 | $368.74 | $66,333.97 |
| 73 | $66,333.97 | $749.03 | $0.00 | $375.06 | $67,458.06 |
| 74 | $67,458.06 | $749.03 | $0.00 | $381.42 | $68,588.51 |
| 75 | $68,588.51 | $749.03 | $0.00 | $387.81 | $69,725.35 |
| 76 | $69,725.35 | $749.03 | $0.00 | $394.24 | $70,868.62 |
| 77 | $70,868.62 | $749.03 | $0.00 | $400.70 | $72,018.35 |
| 78 | $72,018.35 | $749.03 | $0.00 | $407.20 | $73,174.58 |
| 79 | $73,174.58 | $749.03 | $0.00 | $413.74 | $74,337.35 |
| 80 | $74,337.35 | $749.03 | $0.00 | $420.31 | $75,506.69 |
| 81 | $75,506.69 | $749.03 | $0.00 | $426.93 | $76,682.65 |
| 82 | $76,682.65 | $749.03 | $0.00 | $433.57 | $77,865.25 |
| 83 | $77,865.25 | $749.03 | $0.00 | $440.26 | $79,054.54 |
| 84 | $79,054.54 | $749.03 | $0.00 | $446.99 | $80,250.56 |
| 85 | $80,250.56 | $749.03 | $0.00 | $453.75 | $81,453.34 |
| 86 | $81,453.34 | $749.03 | $0.00 | $460.55 | $82,662.92 |
| 87 | $82,662.92 | $749.03 | $0.00 | $467.39 | $83,879.34 |
| 88 | $83,879.34 | $749.03 | $0.00 | $474.27 | $85,102.64 |
| 89 | $85,102.64 | $749.03 | $0.00 | $481.18 | $86,332.85 |
| 90 | $86,332.85 | $749.03 | $0.00 | $488.14 | $87,570.02 |
| 91 | $87,570.02 | $749.03 | $0.00 | $495.13 | $88,814.18 |
| 92 | $88,814.18 | $749.03 | $0.00 | $502.17 | $90,065.38 |
| 93 | $90,065.38 | $749.03 | $0.00 | $509.24 | $91,323.65 |
| 94 | $91,323.65 | $749.03 | $0.00 | $516.36 | $92,589.04 |
| 95 | $92,589.04 | $749.03 | $0.00 | $523.51 | $93,861.58 |
| 96 | $93,861.58 | $749.03 | $0.00 | $530.71 | $95,141.32 |
| 97 | $95,141.32 | $749.03 | $0.00 | $537.94 | $96,428.29 |
| 98 | $96,428.29 | $749.03 | $0.00 | $545.22 | $97,722.54 |
| 99 | $97,722.54 | $749.03 | $0.00 | $552.54 | $99,024.11 |
| 100 | $99,024.11 | $749.03 | $0.00 | $559.90 | $100,333.04 |
| 101 | $100,333.04 | $749.03 | $0.00 | $567.30 | $101,649.37 |
| 102 | $101,649.37 | $749.03 | $0.00 | $574.74 | $102,973.14 |
| 103 | $102,973.14 | $749.03 | $0.00 | $582.23 | $104,304.40 |
| 104 | $104,304.40 | $749.03 | $0.00 | $589.75 | $105,643.18 |
| 105 | $105,643.18 | $749.03 | $0.00 | $597.32 | $106,989.53 |
| 106 | $106,989.53 | $749.03 | $0.00 | $604.93 | $108,343.49 |
| 107 | $108,343.49 | $749.03 | $0.00 | $612.59 | $109,705.11 |
| 108 | $109,705.11 | $749.03 | $0.00 | $620.29 | $111,074.43 |
| 109 | $111,074.43 | $749.03 | $0.00 | $628.03 | $112,451.49 |
| 110 | $112,451.49 | $749.03 | $0.00 | $635.82 | $113,836.34 |
| 111 | $113,836.34 | $749.03 | $0.00 | $643.65 | $115,229.02 |
| 112 | $115,229.02 | $749.03 | $0.00 | $651.52 | $116,629.57 |
| 113 | $116,629.57 | $749.03 | $0.00 | $659.44 | $118,038.04 |
| 114 | $118,038.04 | $749.03 | $0.00 | $667.40 | $119,454.47 |
| 115 | $119,454.47 | $749.03 | $0.00 | $675.41 | $120,878.91 |
| 116 | $120,878.91 | $749.03 | $0.00 | $683.47 | $122,311.41 |
| 117 | $122,311.41 | $749.03 | $0.00 | $691.57 | $123,752.01 |
| 118 | $123,752.01 | $749.03 | $0.00 | $699.71 | $125,200.75 |
| 119 | $125,200.75 | $749.03 | $0.00 | $707.90 | $126,657.68 |
| 120 | $126,657.68 | $749.03 | $0.00 | $716.14 | $128,122.85 |
| 121 | $128,122.85 | $749.03 | $0.00 | $724.43 | $129,596.31 |
| 122 | $129,596.31 | $749.03 | $0.00 | $732.76 | $131,078.10 |
| 123 | $131,078.10 | $749.03 | $0.00 | $741.13 | $132,568.26 |
| 124 | $132,568.26 | $749.03 | $0.00 | $749.56 | $134,066.85 |
| 125 | $134,066.85 | $749.03 | $0.00 | $758.03 | $135,573.91 |
| 126 | $135,573.91 | $749.03 | $0.00 | $766.55 | $137,089.49 |
| 127 | $137,089.49 | $749.03 | $0.00 | $775.12 | $138,613.64 |
| 128 | $138,613.64 | $749.03 | $0.00 | $783.74 | $140,146.41 |
| 129 | $140,146.41 | $749.03 | $0.00 | $792.41 | $141,687.85 |
| 130 | $141,687.85 | $749.03 | $0.00 | $801.12 | $143,238.00 |
| 131 | $143,238.00 | $749.03 | $0.00 | $809.89 | $144,796.92 |
| 132 | $144,796.92 | $749.03 | $0.00 | $818.70 | $146,364.65 |
| 133 | $146,364.65 | $749.03 | $0.00 | $827.57 | $147,941.25 |
| 134 | $147,941.25 | $749.03 | $0.00 | $836.48 | $149,526.76 |
| 135 | $149,526.76 | $749.03 | $0.00 | $845.45 | $151,121.24 |
| 136 | $151,121.24 | $749.03 | $0.00 | $854.46 | $152,724.73 |
| 137 | $152,724.73 | $749.03 | $0.00 | $863.53 | $154,337.29 |
| 138 | $154,337.29 | $749.03 | $0.00 | $872.65 | $155,958.97 |
| 139 | $155,958.97 | $749.03 | $0.00 | $881.81 | $157,589.81 |
| 140 | $157,589.81 | $749.03 | $0.00 | $891.04 | $159,229.88 |
| 141 | $159,229.88 | $749.03 | $0.00 | $900.31 | $160,879.22 |
| 142 | $160,879.22 | $749.03 | $0.00 | $909.63 | $162,537.88 |
| 143 | $162,537.88 | $749.03 | $0.00 | $919.01 | $164,205.92 |
| 144 | $164,205.92 | $749.03 | $0.00 | $928.44 | $165,883.39 |
| 145 | $165,883.39 | $749.03 | $0.00 | $937.93 | $167,570.35 |
| 146 | $167,570.35 | $749.03 | $0.00 | $947.47 | $169,266.85 |
| 147 | $169,266.85 | $749.03 | $0.00 | $957.06 | $170,972.94 |
| 148 | $170,972.94 | $749.03 | $0.00 | $966.71 | $172,688.68 |
| 149 | $172,688.68 | $749.03 | $0.00 | $976.41 | $174,414.12 |
| 150 | $174,414.12 | $749.03 | $0.00 | $986.16 | $176,149.31 |
| 151 | $176,149.31 | $749.03 | $0.00 | $995.97 | $177,894.31 |
| 152 | $177,894.31 | $749.03 | $0.00 | $1,005.84 | $179,649.18 |
| 153 | $179,649.18 | $749.03 | $0.00 | $1,015.76 | $181,413.97 |
| 154 | $181,413.97 | $749.03 | $0.00 | $1,025.74 | $183,188.74 |
| 155 | $183,188.74 | $749.03 | $0.00 | $1,035.78 | $184,973.55 |
| 156 | $184,973.55 | $749.03 | $0.00 | $1,045.87 | $186,768.45 |
| 157 | $186,768.45 | $749.03 | $0.00 | $1,056.02 | $188,573.50 |
| 158 | $188,573.50 | $749.03 | $0.00 | $1,066.22 | $190,388.75 |
| 159 | $190,388.75 | $749.03 | $0.00 | $1,076.49 | $192,214.27 |
| 160 | $192,214.27 | $749.03 | $0.00 | $1,086.81 | $194,050.11 |
| 161 | $194,050.11 | $749.03 | $0.00 | $1,097.19 | $195,896.33 |
| 162 | $195,896.33 | $749.03 | $0.00 | $1,107.63 | $197,752.99 |
| 163 | $197,752.99 | $749.03 | $0.00 | $1,118.12 | $199,620.14 |
| 164 | $199,620.14 | $749.03 | $0.00 | $1,128.68 | $201,497.85 |
| 165 | $201,497.85 | $749.03 | $0.00 | $1,139.30 | $203,386.18 |
| 166 | $203,386.18 | $749.03 | $0.00 | $1,149.98 | $205,285.19 |
| 167 | $205,285.19 | $749.03 | $0.00 | $1,160.71 | $207,194.93 |
| 168 | $207,194.93 | $749.03 | $0.00 | $1,171.51 | $209,115.47 |
| 169 | $209,115.47 | $749.03 | $0.00 | $1,182.37 | $211,046.87 |
| 170 | $211,046.87 | $749.03 | $0.00 | $1,193.29 | $212,989.19 |
| 171 | $212,989.19 | $749.03 | $0.00 | $1,204.27 | $214,942.49 |
| 172 | $214,942.49 | $749.03 | $0.00 | $1,215.32 | $216,906.84 |
| 173 | $216,906.84 | $749.03 | $0.00 | $1,226.42 | $218,882.29 |
| 174 | $218,882.29 | $749.03 | $0.00 | $1,237.59 | $220,868.91 |
| 175 | $220,868.91 | $749.03 | $0.00 | $1,248.82 | $222,866.76 |
| 176 | $222,866.76 | $749.03 | $0.00 | $1,260.12 | $224,875.91 |
| 177 | $224,875.91 | $749.03 | $0.00 | $1,271.48 | $226,896.42 |
| 178 | $226,896.42 | $749.03 | $0.00 | $1,282.91 | $228,928.36 |
| 179 | $228,928.36 | $749.03 | $0.00 | $1,294.39 | $230,971.78 |
| 180 | $230,971.78 | $749.03 | $0.00 | $1,305.95 | $233,026.76 |
| 181 | $233,026.76 | $749.03 | $0.00 | $1,317.57 | $235,093.36 |
| 182 | $235,093.36 | $749.03 | $0.00 | $1,329.25 | $237,171.64 |
| 183 | $237,171.64 | $749.03 | $0.00 | $1,341.00 | $239,261.67 |
| 184 | $239,261.67 | $749.03 | $0.00 | $1,352.82 | $241,363.52 |
| 185 | $241,363.52 | $749.03 | $0.00 | $1,364.70 | $243,477.25 |
| 186 | $243,477.25 | $749.03 | $0.00 | $1,376.66 | $245,602.94 |
| 187 | $245,602.94 | $749.03 | $0.00 | $1,388.67 | $247,740.64 |
| 188 | $247,740.64 | $749.03 | $0.00 | $1,400.76 | $249,890.43 |
| 189 | $249,890.43 | $749.03 | $0.00 | $1,412.92 | $252,052.38 |
| 190 | $252,052.38 | $749.03 | $0.00 | $1,425.14 | $254,226.55 |
| 191 | $254,226.55 | $749.03 | $0.00 | $1,437.43 | $256,413.01 |
| 192 | $256,413.01 | $749.03 | $0.00 | $1,449.80 | $258,611.84 |
| 193 | $258,611.84 | $749.03 | $0.00 | $1,462.23 | $260,823.10 |
| 194 | $260,823.10 | $749.03 | $0.00 | $1,474.73 | $263,046.86 |
| 195 | $263,046.86 | $749.03 | $0.00 | $1,487.31 | $265,283.20 |
| 196 | $265,283.20 | $749.03 | $0.00 | $1,499.95 | $267,532.18 |
| 197 | $267,532.18 | $749.03 | $0.00 | $1,512.67 | $269,793.88 |
| 198 | $269,793.88 | $749.03 | $0.00 | $1,525.45 | $272,068.36 |
| 199 | $272,068.36 | $749.03 | $0.00 | $1,538.31 | $274,355.70 |
| 200 | $274,355.70 | $749.03 | $0.00 | $1,551.25 | $276,655.98 |
| 201 | $276,655.98 | $749.03 | $0.00 | $1,564.25 | $278,969.26 |
| 202 | $278,969.26 | $749.03 | $0.00 | $1,577.33 | $281,295.62 |
| 203 | $281,295.62 | $749.03 | $0.00 | $1,590.49 | $283,635.14 |
| 204 | $283,635.14 | $749.03 | $0.00 | $1,603.71 | $285,987.88 |
| 205 | $285,987.88 | $749.03 | $0.00 | $1,617.02 | $288,353.93 |
| 206 | $288,353.93 | $749.03 | $0.00 | $1,630.40 | $290,733.36 |
| 207 | $290,733.36 | $749.03 | $0.00 | $1,643.85 | $293,126.24 |
| 208 | $293,126.24 | $749.03 | $0.00 | $1,657.38 | $295,532.65 |
| 209 | $295,532.65 | $749.03 | $0.00 | $1,670.98 | $297,952.66 |
| 210 | $297,952.66 | $749.03 | $0.00 | $1,684.67 | $300,386.36 |
| 211 | $300,386.36 | $749.03 | $0.00 | $1,698.43 | $302,833.82 |
| 212 | $302,833.82 | $749.03 | $0.00 | $1,712.27 | $305,295.12 |
| 213 | $305,295.12 | $749.03 | $0.00 | $1,726.18 | $307,770.33 |
| 214 | $307,770.33 | $749.03 | $0.00 | $1,740.18 | $310,259.54 |
| 215 | $310,259.54 | $749.03 | $0.00 | $1,754.25 | $312,762.82 |
| 216 | $312,762.82 | $749.03 | $0.00 | $1,768.41 | $315,280.26 |
| 217 | $315,280.26 | $749.03 | $85,383.85 | $1,782.64 | $232,428.08 |
| 218 | $232,428.08 | $749.03 | $0.00 | $1,314.18 | $234,491.29 |
| 219 | $234,491.29 | $749.03 | $0.00 | $1,325.85 | $236,566.17 |
| 220 | $236,566.17 | $749.03 | $0.00 | $1,337.58 | $238,652.78 |
| 221 | $238,652.78 | $749.03 | $0.00 | $1,349.38 | $240,751.19 |
| 222 | $240,751.19 | $749.03 | $0.00 | $1,361.24 | $242,861.46 |
| 223 | $242,861.46 | $749.03 | $0.00 | $1,373.17 | $244,983.66 |
| 224 | $244,983.66 | $749.03 | $0.00 | $1,385.17 | $247,117.86 |
| 225 | $247,117.86 | $749.03 | $0.00 | $1,397.24 | $249,264.13 |
| 226 | $249,264.13 | $749.03 | $0.00 | $1,409.38 | $251,422.54 |
| 227 | $251,422.54 | $749.03 | $0.00 | $1,421.58 | $253,593.15 |
| 228 | $253,593.15 | $749.03 | $0.00 | $1,433.85 | $255,776.03 |
| 229 | $255,776.03 | $749.03 | $91,360.72 | $1,446.19 | $166,610.53 |
| 230 | $166,610.53 | $749.03 | $0.00 | $942.04 | $168,301.60 |
| 231 | $168,301.60 | $749.03 | $0.00 | $951.60 | $170,002.23 |
| 232 | $170,002.23 | $749.03 | $0.00 | $961.22 | $171,712.48 |
| 233 | $171,712.48 | $749.03 | $0.00 | $970.89 | $173,432.40 |
| 234 | $173,432.40 | $749.03 | $0.00 | $980.61 | $175,162.04 |
| 235 | $175,162.04 | $749.03 | $0.00 | $990.39 | $176,901.46 |
| 236 | $176,901.46 | $749.03 | $0.00 | $1,000.23 | $178,650.72 |
| 237 | $178,650.72 | $749.03 | $0.00 | $1,010.12 | $180,409.87 |
| 238 | $180,409.87 | $749.03 | $0.00 | $1,020.06 | $182,178.96 |
| 239 | $182,178.96 | $749.03 | $0.00 | $1,030.07 | $183,958.06 |
| 240 | $183,958.06 | $749.03 | $0.00 | $1,040.13 | $185,747.22 |
| 241 | $185,747.22 | $749.03 | $97,755.97 | $1,050.24 | $89,790.52 |
| 242 | $89,790.52 | $749.03 | $0.00 | $507.69 | $91,047.24 |
| 243 | $91,047.24 | $749.03 | $0.00 | $514.79 | $92,311.06 |
| 244 | $92,311.06 | $749.03 | $0.00 | $521.94 | $93,582.03 |
| 245 | $93,582.03 | $749.03 | $0.00 | $529.13 | $94,860.19 |
| 246 | $94,860.19 | $749.03 | $0.00 | $536.35 | $96,145.57 |
| 247 | $96,145.57 | $749.03 | $0.00 | $543.62 | $97,438.22 |
| 248 | $97,438.22 | $749.03 | $0.00 | $550.93 | $98,738.18 |
| 249 | $98,738.18 | $749.03 | $0.00 | $558.28 | $100,045.49 |
| 250 | $100,045.49 | $749.03 | $0.00 | $565.67 | $101,360.19 |
| 251 | $101,360.19 | $749.03 | $0.00 | $573.11 | $102,682.33 |
| 252 | $102,682.33 | $749.03 | $0.00 | $580.58 | $104,011.94 |
| 253 | $104,011.94 | $0.00 | $104,598.89 | $588.10 | $1.15 |