How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $65,064 |
| Monthly savings required | $515 |
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 $260,254.30 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $515.05 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 | $25,090.00 |
| 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 West Virginia State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $515.05 | $0.00 | $0.00 | $515.05 |
| 2 | $515.05 | $515.05 | $0.00 | $2.91 | $1,033.01 |
| 3 | $1,033.01 | $515.05 | $0.00 | $5.84 | $1,553.90 |
| 4 | $1,553.90 | $515.05 | $0.00 | $8.79 | $2,077.74 |
| 5 | $2,077.74 | $515.05 | $0.00 | $11.75 | $2,604.54 |
| 6 | $2,604.54 | $515.05 | $0.00 | $14.73 | $3,134.32 |
| 7 | $3,134.32 | $515.05 | $0.00 | $17.72 | $3,667.09 |
| 8 | $3,667.09 | $515.05 | $0.00 | $20.73 | $4,202.87 |
| 9 | $4,202.87 | $515.05 | $0.00 | $23.76 | $4,741.68 |
| 10 | $4,741.68 | $515.05 | $0.00 | $26.81 | $5,283.54 |
| 11 | $5,283.54 | $515.05 | $0.00 | $29.87 | $5,828.46 |
| 12 | $5,828.46 | $515.05 | $0.00 | $32.95 | $6,376.46 |
| 13 | $6,376.46 | $515.05 | $0.00 | $36.05 | $6,927.56 |
| 14 | $6,927.56 | $515.05 | $0.00 | $39.17 | $7,481.78 |
| 15 | $7,481.78 | $515.05 | $0.00 | $42.30 | $8,039.13 |
| 16 | $8,039.13 | $515.05 | $0.00 | $45.45 | $8,599.63 |
| 17 | $8,599.63 | $515.05 | $0.00 | $48.62 | $9,163.30 |
| 18 | $9,163.30 | $515.05 | $0.00 | $51.81 | $9,730.16 |
| 19 | $9,730.16 | $515.05 | $0.00 | $55.02 | $10,300.23 |
| 20 | $10,300.23 | $515.05 | $0.00 | $58.24 | $10,873.52 |
| 21 | $10,873.52 | $515.05 | $0.00 | $61.48 | $11,450.05 |
| 22 | $11,450.05 | $515.05 | $0.00 | $64.74 | $12,029.84 |
| 23 | $12,029.84 | $515.05 | $0.00 | $68.02 | $12,612.91 |
| 24 | $12,612.91 | $515.05 | $0.00 | $71.32 | $13,199.28 |
| 25 | $13,199.28 | $515.05 | $0.00 | $74.63 | $13,788.96 |
| 26 | $13,788.96 | $515.05 | $0.00 | $77.96 | $14,381.97 |
| 27 | $14,381.97 | $515.05 | $0.00 | $81.32 | $14,978.34 |
| 28 | $14,978.34 | $515.05 | $0.00 | $84.69 | $15,578.08 |
| 29 | $15,578.08 | $515.05 | $0.00 | $88.08 | $16,181.21 |
| 30 | $16,181.21 | $515.05 | $0.00 | $91.49 | $16,787.75 |
| 31 | $16,787.75 | $515.05 | $0.00 | $94.92 | $17,397.72 |
| 32 | $17,397.72 | $515.05 | $0.00 | $98.37 | $18,011.14 |
| 33 | $18,011.14 | $515.05 | $0.00 | $101.84 | $18,628.03 |
| 34 | $18,628.03 | $515.05 | $0.00 | $105.33 | $19,248.41 |
| 35 | $19,248.41 | $515.05 | $0.00 | $108.83 | $19,872.29 |
| 36 | $19,872.29 | $515.05 | $0.00 | $112.36 | $20,499.70 |
| 37 | $20,499.70 | $515.05 | $0.00 | $115.91 | $21,130.66 |
| 38 | $21,130.66 | $515.05 | $0.00 | $119.48 | $21,765.19 |
| 39 | $21,765.19 | $515.05 | $0.00 | $123.06 | $22,403.30 |
| 40 | $22,403.30 | $515.05 | $0.00 | $126.67 | $23,045.02 |
| 41 | $23,045.02 | $515.05 | $0.00 | $130.30 | $23,690.37 |
| 42 | $23,690.37 | $515.05 | $0.00 | $133.95 | $24,339.37 |
| 43 | $24,339.37 | $515.05 | $0.00 | $137.62 | $24,992.04 |
| 44 | $24,992.04 | $515.05 | $0.00 | $141.31 | $25,648.40 |
| 45 | $25,648.40 | $515.05 | $0.00 | $145.02 | $26,308.47 |
| 46 | $26,308.47 | $515.05 | $0.00 | $148.75 | $26,972.27 |
| 47 | $26,972.27 | $515.05 | $0.00 | $152.51 | $27,639.83 |
| 48 | $27,639.83 | $515.05 | $0.00 | $156.28 | $28,311.16 |
| 49 | $28,311.16 | $515.05 | $0.00 | $160.08 | $28,986.29 |
| 50 | $28,986.29 | $515.05 | $0.00 | $163.89 | $29,665.23 |
| 51 | $29,665.23 | $515.05 | $0.00 | $167.73 | $30,348.01 |
| 52 | $30,348.01 | $515.05 | $0.00 | $171.59 | $31,034.65 |
| 53 | $31,034.65 | $515.05 | $0.00 | $175.47 | $31,725.17 |
| 54 | $31,725.17 | $515.05 | $0.00 | $179.38 | $32,419.60 |
| 55 | $32,419.60 | $515.05 | $0.00 | $183.31 | $33,117.96 |
| 56 | $33,117.96 | $515.05 | $0.00 | $187.25 | $33,820.26 |
| 57 | $33,820.26 | $515.05 | $0.00 | $191.22 | $34,526.53 |
| 58 | $34,526.53 | $515.05 | $0.00 | $195.22 | $35,236.80 |
| 59 | $35,236.80 | $515.05 | $0.00 | $199.23 | $35,951.08 |
| 60 | $35,951.08 | $515.05 | $0.00 | $203.27 | $36,669.40 |
| 61 | $36,669.40 | $515.05 | $0.00 | $207.33 | $37,391.78 |
| 62 | $37,391.78 | $515.05 | $0.00 | $211.42 | $38,118.25 |
| 63 | $38,118.25 | $515.05 | $0.00 | $215.53 | $38,848.83 |
| 64 | $38,848.83 | $515.05 | $0.00 | $219.66 | $39,583.54 |
| 65 | $39,583.54 | $515.05 | $0.00 | $223.81 | $40,322.40 |
| 66 | $40,322.40 | $515.05 | $0.00 | $227.99 | $41,065.44 |
| 67 | $41,065.44 | $515.05 | $0.00 | $232.19 | $41,812.68 |
| 68 | $41,812.68 | $515.05 | $0.00 | $236.41 | $42,564.14 |
| 69 | $42,564.14 | $515.05 | $0.00 | $240.66 | $43,319.85 |
| 70 | $43,319.85 | $515.05 | $0.00 | $244.94 | $44,079.84 |
| 71 | $44,079.84 | $515.05 | $0.00 | $249.23 | $44,844.12 |
| 72 | $44,844.12 | $515.05 | $0.00 | $253.56 | $45,612.73 |
| 73 | $45,612.73 | $515.05 | $0.00 | $257.90 | $46,385.68 |
| 74 | $46,385.68 | $515.05 | $0.00 | $262.27 | $47,163.00 |
| 75 | $47,163.00 | $515.05 | $0.00 | $266.67 | $47,944.72 |
| 76 | $47,944.72 | $515.05 | $0.00 | $271.09 | $48,730.86 |
| 77 | $48,730.86 | $515.05 | $0.00 | $275.53 | $49,521.44 |
| 78 | $49,521.44 | $515.05 | $0.00 | $280.00 | $50,316.49 |
| 79 | $50,316.49 | $515.05 | $0.00 | $284.50 | $51,116.04 |
| 80 | $51,116.04 | $515.05 | $0.00 | $289.02 | $51,920.11 |
| 81 | $51,920.11 | $515.05 | $0.00 | $293.56 | $52,728.72 |
| 82 | $52,728.72 | $515.05 | $0.00 | $298.14 | $53,541.91 |
| 83 | $53,541.91 | $515.05 | $0.00 | $302.73 | $54,359.69 |
| 84 | $54,359.69 | $515.05 | $0.00 | $307.36 | $55,182.10 |
| 85 | $55,182.10 | $515.05 | $0.00 | $312.01 | $56,009.16 |
| 86 | $56,009.16 | $515.05 | $0.00 | $316.68 | $56,840.89 |
| 87 | $56,840.89 | $515.05 | $0.00 | $321.39 | $57,677.33 |
| 88 | $57,677.33 | $515.05 | $0.00 | $326.12 | $58,518.50 |
| 89 | $58,518.50 | $515.05 | $0.00 | $330.87 | $59,364.42 |
| 90 | $59,364.42 | $515.05 | $0.00 | $335.66 | $60,215.13 |
| 91 | $60,215.13 | $515.05 | $0.00 | $340.47 | $61,070.65 |
| 92 | $61,070.65 | $515.05 | $0.00 | $345.30 | $61,931.00 |
| 93 | $61,931.00 | $515.05 | $0.00 | $350.17 | $62,796.22 |
| 94 | $62,796.22 | $515.05 | $0.00 | $355.06 | $63,666.33 |
| 95 | $63,666.33 | $515.05 | $0.00 | $359.98 | $64,541.36 |
| 96 | $64,541.36 | $515.05 | $0.00 | $364.93 | $65,421.34 |
| 97 | $65,421.34 | $515.05 | $0.00 | $369.90 | $66,306.29 |
| 98 | $66,306.29 | $515.05 | $0.00 | $374.91 | $67,196.25 |
| 99 | $67,196.25 | $515.05 | $0.00 | $379.94 | $68,091.24 |
| 100 | $68,091.24 | $515.05 | $0.00 | $385.00 | $68,991.29 |
| 101 | $68,991.29 | $515.05 | $0.00 | $390.09 | $69,896.43 |
| 102 | $69,896.43 | $515.05 | $0.00 | $395.20 | $70,806.68 |
| 103 | $70,806.68 | $515.05 | $0.00 | $400.35 | $71,722.08 |
| 104 | $71,722.08 | $515.05 | $0.00 | $405.53 | $72,642.66 |
| 105 | $72,642.66 | $515.05 | $0.00 | $410.73 | $73,568.44 |
| 106 | $73,568.44 | $515.05 | $0.00 | $415.97 | $74,499.46 |
| 107 | $74,499.46 | $515.05 | $0.00 | $421.23 | $75,435.74 |
| 108 | $75,435.74 | $515.05 | $0.00 | $426.52 | $76,377.31 |
| 109 | $76,377.31 | $515.05 | $0.00 | $431.85 | $77,324.21 |
| 110 | $77,324.21 | $515.05 | $0.00 | $437.20 | $78,276.46 |
| 111 | $78,276.46 | $515.05 | $0.00 | $442.59 | $79,234.10 |
| 112 | $79,234.10 | $515.05 | $0.00 | $448.00 | $80,197.15 |
| 113 | $80,197.15 | $515.05 | $0.00 | $453.45 | $81,165.65 |
| 114 | $81,165.65 | $515.05 | $0.00 | $458.92 | $82,139.62 |
| 115 | $82,139.62 | $515.05 | $0.00 | $464.43 | $83,119.10 |
| 116 | $83,119.10 | $515.05 | $0.00 | $469.97 | $84,104.12 |
| 117 | $84,104.12 | $515.05 | $0.00 | $475.54 | $85,094.71 |
| 118 | $85,094.71 | $515.05 | $0.00 | $481.14 | $86,090.90 |
| 119 | $86,090.90 | $515.05 | $0.00 | $486.77 | $87,092.72 |
| 120 | $87,092.72 | $515.05 | $0.00 | $492.43 | $88,100.20 |
| 121 | $88,100.20 | $515.05 | $0.00 | $498.13 | $89,113.38 |
| 122 | $89,113.38 | $515.05 | $0.00 | $503.86 | $90,132.29 |
| 123 | $90,132.29 | $515.05 | $0.00 | $509.62 | $91,156.96 |
| 124 | $91,156.96 | $515.05 | $0.00 | $515.41 | $92,187.42 |
| 125 | $92,187.42 | $515.05 | $0.00 | $521.24 | $93,223.71 |
| 126 | $93,223.71 | $515.05 | $0.00 | $527.10 | $94,265.86 |
| 127 | $94,265.86 | $515.05 | $0.00 | $532.99 | $95,313.90 |
| 128 | $95,313.90 | $515.05 | $0.00 | $538.92 | $96,367.87 |
| 129 | $96,367.87 | $515.05 | $0.00 | $544.88 | $97,427.80 |
| 130 | $97,427.80 | $515.05 | $0.00 | $550.87 | $98,493.72 |
| 131 | $98,493.72 | $515.05 | $0.00 | $556.90 | $99,565.67 |
| 132 | $99,565.67 | $515.05 | $0.00 | $562.96 | $100,643.68 |
| 133 | $100,643.68 | $515.05 | $0.00 | $569.05 | $101,727.78 |
| 134 | $101,727.78 | $515.05 | $0.00 | $575.18 | $102,818.01 |
| 135 | $102,818.01 | $515.05 | $0.00 | $581.35 | $103,914.41 |
| 136 | $103,914.41 | $515.05 | $0.00 | $587.55 | $105,017.01 |
| 137 | $105,017.01 | $515.05 | $0.00 | $593.78 | $106,125.84 |
| 138 | $106,125.84 | $515.05 | $0.00 | $600.05 | $107,240.94 |
| 139 | $107,240.94 | $515.05 | $0.00 | $606.36 | $108,362.35 |
| 140 | $108,362.35 | $515.05 | $0.00 | $612.70 | $109,490.10 |
| 141 | $109,490.10 | $515.05 | $0.00 | $619.07 | $110,624.22 |
| 142 | $110,624.22 | $515.05 | $0.00 | $625.49 | $111,764.76 |
| 143 | $111,764.76 | $515.05 | $0.00 | $631.93 | $112,911.74 |
| 144 | $112,911.74 | $515.05 | $0.00 | $638.42 | $114,065.21 |
| 145 | $114,065.21 | $515.05 | $0.00 | $644.94 | $115,225.20 |
| 146 | $115,225.20 | $515.05 | $0.00 | $651.50 | $116,391.75 |
| 147 | $116,391.75 | $515.05 | $0.00 | $658.10 | $117,564.90 |
| 148 | $117,564.90 | $515.05 | $0.00 | $664.73 | $118,744.68 |
| 149 | $118,744.68 | $515.05 | $0.00 | $671.40 | $119,931.13 |
| 150 | $119,931.13 | $515.05 | $0.00 | $678.11 | $121,124.29 |
| 151 | $121,124.29 | $515.05 | $0.00 | $684.85 | $122,324.19 |
| 152 | $122,324.19 | $515.05 | $0.00 | $691.64 | $123,530.88 |
| 153 | $123,530.88 | $515.05 | $0.00 | $698.46 | $124,744.39 |
| 154 | $124,744.39 | $515.05 | $0.00 | $705.32 | $125,964.76 |
| 155 | $125,964.76 | $515.05 | $0.00 | $712.22 | $127,192.03 |
| 156 | $127,192.03 | $515.05 | $0.00 | $719.16 | $128,426.24 |
| 157 | $128,426.24 | $515.05 | $0.00 | $726.14 | $129,667.43 |
| 158 | $129,667.43 | $515.05 | $0.00 | $733.16 | $130,915.64 |
| 159 | $130,915.64 | $515.05 | $0.00 | $740.22 | $132,170.91 |
| 160 | $132,170.91 | $515.05 | $0.00 | $747.31 | $133,433.27 |
| 161 | $133,433.27 | $515.05 | $0.00 | $754.45 | $134,702.77 |
| 162 | $134,702.77 | $515.05 | $0.00 | $761.63 | $135,979.45 |
| 163 | $135,979.45 | $515.05 | $0.00 | $768.85 | $137,263.35 |
| 164 | $137,263.35 | $515.05 | $0.00 | $776.11 | $138,554.51 |
| 165 | $138,554.51 | $515.05 | $0.00 | $783.41 | $139,852.97 |
| 166 | $139,852.97 | $515.05 | $0.00 | $790.75 | $141,158.77 |
| 167 | $141,158.77 | $515.05 | $0.00 | $798.13 | $142,471.95 |
| 168 | $142,471.95 | $515.05 | $0.00 | $805.56 | $143,792.56 |
| 169 | $143,792.56 | $515.05 | $0.00 | $813.02 | $145,120.63 |
| 170 | $145,120.63 | $515.05 | $0.00 | $820.53 | $146,456.21 |
| 171 | $146,456.21 | $515.05 | $0.00 | $828.08 | $147,799.34 |
| 172 | $147,799.34 | $515.05 | $0.00 | $835.68 | $149,150.07 |
| 173 | $149,150.07 | $515.05 | $0.00 | $843.32 | $150,508.44 |
| 174 | $150,508.44 | $515.05 | $0.00 | $851.00 | $151,874.49 |
| 175 | $151,874.49 | $515.05 | $0.00 | $858.72 | $153,248.26 |
| 176 | $153,248.26 | $515.05 | $0.00 | $866.49 | $154,629.80 |
| 177 | $154,629.80 | $515.05 | $0.00 | $874.30 | $156,019.15 |
| 178 | $156,019.15 | $515.05 | $0.00 | $882.15 | $157,416.35 |
| 179 | $157,416.35 | $515.05 | $0.00 | $890.05 | $158,821.45 |
| 180 | $158,821.45 | $515.05 | $0.00 | $898.00 | $160,234.50 |
| 181 | $160,234.50 | $515.05 | $0.00 | $905.99 | $161,655.54 |
| 182 | $161,655.54 | $515.05 | $0.00 | $914.02 | $163,084.61 |
| 183 | $163,084.61 | $515.05 | $0.00 | $922.10 | $164,521.76 |
| 184 | $164,521.76 | $515.05 | $0.00 | $930.23 | $165,967.04 |
| 185 | $165,967.04 | $515.05 | $0.00 | $938.40 | $167,420.49 |
| 186 | $167,420.49 | $515.05 | $0.00 | $946.62 | $168,882.16 |
| 187 | $168,882.16 | $515.05 | $0.00 | $954.88 | $170,352.09 |
| 188 | $170,352.09 | $515.05 | $0.00 | $963.20 | $171,830.34 |
| 189 | $171,830.34 | $515.05 | $0.00 | $971.55 | $173,316.94 |
| 190 | $173,316.94 | $515.05 | $0.00 | $979.96 | $174,811.95 |
| 191 | $174,811.95 | $515.05 | $0.00 | $988.41 | $176,315.41 |
| 192 | $176,315.41 | $515.05 | $0.00 | $996.91 | $177,827.37 |
| 193 | $177,827.37 | $515.05 | $0.00 | $1,005.46 | $179,347.88 |
| 194 | $179,347.88 | $515.05 | $0.00 | $1,014.06 | $180,876.99 |
| 195 | $180,876.99 | $515.05 | $0.00 | $1,022.70 | $182,414.74 |
| 196 | $182,414.74 | $515.05 | $0.00 | $1,031.40 | $183,961.19 |
| 197 | $183,961.19 | $515.05 | $0.00 | $1,040.14 | $185,516.38 |
| 198 | $185,516.38 | $515.05 | $0.00 | $1,048.94 | $187,080.37 |
| 199 | $187,080.37 | $515.05 | $0.00 | $1,057.78 | $188,653.20 |
| 200 | $188,653.20 | $515.05 | $0.00 | $1,066.67 | $190,234.92 |
| 201 | $190,234.92 | $515.05 | $0.00 | $1,075.62 | $191,825.59 |
| 202 | $191,825.59 | $515.05 | $0.00 | $1,084.61 | $193,425.25 |
| 203 | $193,425.25 | $515.05 | $0.00 | $1,093.65 | $195,033.95 |
| 204 | $195,033.95 | $515.05 | $0.00 | $1,102.75 | $196,651.75 |
| 205 | $196,651.75 | $515.05 | $0.00 | $1,111.90 | $198,278.70 |
| 206 | $198,278.70 | $515.05 | $0.00 | $1,121.10 | $199,914.85 |
| 207 | $199,914.85 | $515.05 | $0.00 | $1,130.35 | $201,560.25 |
| 208 | $201,560.25 | $515.05 | $0.00 | $1,139.65 | $203,214.95 |
| 209 | $203,214.95 | $515.05 | $0.00 | $1,149.01 | $204,879.01 |
| 210 | $204,879.01 | $515.05 | $0.00 | $1,158.42 | $206,552.48 |
| 211 | $206,552.48 | $515.05 | $0.00 | $1,167.88 | $208,235.41 |
| 212 | $208,235.41 | $515.05 | $0.00 | $1,177.39 | $209,927.85 |
| 213 | $209,927.85 | $515.05 | $0.00 | $1,186.96 | $211,629.86 |
| 214 | $211,629.86 | $515.05 | $0.00 | $1,196.59 | $213,341.50 |
| 215 | $213,341.50 | $515.05 | $0.00 | $1,206.26 | $215,062.81 |
| 216 | $215,062.81 | $515.05 | $0.00 | $1,216.00 | $216,793.86 |
| 217 | $216,793.86 | $515.05 | $60,382.08 | $1,225.78 | $158,152.61 |
| 218 | $158,152.61 | $515.05 | $0.00 | $894.22 | $159,561.88 |
| 219 | $159,561.88 | $515.05 | $0.00 | $902.19 | $160,979.12 |
| 220 | $160,979.12 | $515.05 | $0.00 | $910.20 | $162,404.37 |
| 221 | $162,404.37 | $515.05 | $0.00 | $918.26 | $163,837.68 |
| 222 | $163,837.68 | $515.05 | $0.00 | $926.36 | $165,279.09 |
| 223 | $165,279.09 | $515.05 | $0.00 | $934.51 | $166,728.65 |
| 224 | $166,728.65 | $515.05 | $0.00 | $942.71 | $168,186.41 |
| 225 | $168,186.41 | $515.05 | $0.00 | $950.95 | $169,652.41 |
| 226 | $169,652.41 | $515.05 | $0.00 | $959.24 | $171,126.70 |
| 227 | $171,126.70 | $515.05 | $0.00 | $967.58 | $172,609.33 |
| 228 | $172,609.33 | $515.05 | $0.00 | $975.96 | $174,100.34 |
| 229 | $174,100.34 | $515.05 | $63,401.18 | $984.39 | $112,198.60 |
| 230 | $112,198.60 | $515.05 | $0.00 | $634.39 | $113,348.04 |
| 231 | $113,348.04 | $515.05 | $0.00 | $640.89 | $114,503.98 |
| 232 | $114,503.98 | $515.05 | $0.00 | $647.42 | $115,666.45 |
| 233 | $115,666.45 | $515.05 | $0.00 | $653.99 | $116,835.49 |
| 234 | $116,835.49 | $515.05 | $0.00 | $660.60 | $118,011.14 |
| 235 | $118,011.14 | $515.05 | $0.00 | $667.25 | $119,193.44 |
| 236 | $119,193.44 | $515.05 | $0.00 | $673.94 | $120,382.43 |
| 237 | $120,382.43 | $515.05 | $0.00 | $680.66 | $121,578.14 |
| 238 | $121,578.14 | $515.05 | $0.00 | $687.42 | $122,780.61 |
| 239 | $122,780.61 | $515.05 | $0.00 | $694.22 | $123,989.88 |
| 240 | $123,989.88 | $515.05 | $0.00 | $701.06 | $125,205.99 |
| 241 | $125,205.99 | $515.05 | $66,571.24 | $707.93 | $59,857.73 |
| 242 | $59,857.73 | $515.05 | $0.00 | $338.44 | $60,711.22 |
| 243 | $60,711.22 | $515.05 | $0.00 | $343.27 | $61,569.54 |
| 244 | $61,569.54 | $515.05 | $0.00 | $348.12 | $62,432.71 |
| 245 | $62,432.71 | $515.05 | $0.00 | $353.00 | $63,300.76 |
| 246 | $63,300.76 | $515.05 | $0.00 | $357.91 | $64,173.72 |
| 247 | $64,173.72 | $515.05 | $0.00 | $362.85 | $65,051.62 |
| 248 | $65,051.62 | $515.05 | $0.00 | $367.81 | $65,934.48 |
| 249 | $65,934.48 | $515.05 | $0.00 | $372.80 | $66,822.33 |
| 250 | $66,822.33 | $515.05 | $0.00 | $377.82 | $67,715.20 |
| 251 | $67,715.20 | $515.05 | $0.00 | $382.87 | $68,613.12 |
| 252 | $68,613.12 | $515.05 | $0.00 | $387.95 | $69,516.12 |
| 253 | $69,516.12 | $0.00 | $69,899.80 | $393.05 | $9.37 |