| Estimated Annual Cost in 2042 | $102,897 |
| Monthly savings required | $813 |
How much will it cost to send your child to The University of Virginia's College at Wise in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $411,588.94 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $813.23 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 | $27,427.00 |
| 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 The University of Virginia's College at Wise in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $813.23 | $0.00 | $0.00 | $813.23 |
| 2 | $813.23 | $813.23 | $0.00 | $4.60 | $1,631.06 |
| 3 | $1,631.06 | $813.23 | $0.00 | $9.22 | $2,453.51 |
| 4 | $2,453.51 | $813.23 | $0.00 | $13.87 | $3,280.61 |
| 5 | $3,280.61 | $813.23 | $0.00 | $18.55 | $4,112.39 |
| 6 | $4,112.39 | $813.23 | $0.00 | $23.25 | $4,948.87 |
| 7 | $4,948.87 | $813.23 | $0.00 | $27.98 | $5,790.08 |
| 8 | $5,790.08 | $813.23 | $0.00 | $32.74 | $6,636.05 |
| 9 | $6,636.05 | $813.23 | $0.00 | $37.52 | $7,486.80 |
| 10 | $7,486.80 | $813.23 | $0.00 | $42.33 | $8,342.36 |
| 11 | $8,342.36 | $813.23 | $0.00 | $47.17 | $9,202.76 |
| 12 | $9,202.76 | $813.23 | $0.00 | $52.03 | $10,068.02 |
| 13 | $10,068.02 | $813.23 | $0.00 | $56.93 | $10,938.18 |
| 14 | $10,938.18 | $813.23 | $0.00 | $61.85 | $11,813.26 |
| 15 | $11,813.26 | $813.23 | $0.00 | $66.79 | $12,693.28 |
| 16 | $12,693.28 | $813.23 | $0.00 | $71.77 | $13,578.28 |
| 17 | $13,578.28 | $813.23 | $0.00 | $76.77 | $14,468.28 |
| 18 | $14,468.28 | $813.23 | $0.00 | $81.81 | $15,363.32 |
| 19 | $15,363.32 | $813.23 | $0.00 | $86.87 | $16,263.42 |
| 20 | $16,263.42 | $813.23 | $0.00 | $91.96 | $17,168.61 |
| 21 | $17,168.61 | $813.23 | $0.00 | $97.07 | $18,078.91 |
| 22 | $18,078.91 | $813.23 | $0.00 | $102.22 | $18,994.36 |
| 23 | $18,994.36 | $813.23 | $0.00 | $107.40 | $19,914.99 |
| 24 | $19,914.99 | $813.23 | $0.00 | $112.60 | $20,840.82 |
| 25 | $20,840.82 | $813.23 | $0.00 | $117.84 | $21,771.89 |
| 26 | $21,771.89 | $813.23 | $0.00 | $123.10 | $22,708.22 |
| 27 | $22,708.22 | $813.23 | $0.00 | $128.40 | $23,649.85 |
| 28 | $23,649.85 | $813.23 | $0.00 | $133.72 | $24,596.80 |
| 29 | $24,596.80 | $813.23 | $0.00 | $139.07 | $25,549.10 |
| 30 | $25,549.10 | $813.23 | $0.00 | $144.46 | $26,506.79 |
| 31 | $26,506.79 | $813.23 | $0.00 | $149.87 | $27,469.89 |
| 32 | $27,469.89 | $813.23 | $0.00 | $155.32 | $28,438.44 |
| 33 | $28,438.44 | $813.23 | $0.00 | $160.80 | $29,412.47 |
| 34 | $29,412.47 | $813.23 | $0.00 | $166.30 | $30,392.00 |
| 35 | $30,392.00 | $813.23 | $0.00 | $171.84 | $31,377.07 |
| 36 | $31,377.07 | $813.23 | $0.00 | $177.41 | $32,367.71 |
| 37 | $32,367.71 | $813.23 | $0.00 | $183.01 | $33,363.95 |
| 38 | $33,363.95 | $813.23 | $0.00 | $188.64 | $34,365.82 |
| 39 | $34,365.82 | $813.23 | $0.00 | $194.31 | $35,373.36 |
| 40 | $35,373.36 | $813.23 | $0.00 | $200.01 | $36,386.60 |
| 41 | $36,386.60 | $813.23 | $0.00 | $205.74 | $37,405.57 |
| 42 | $37,405.57 | $813.23 | $0.00 | $211.50 | $38,430.30 |
| 43 | $38,430.30 | $813.23 | $0.00 | $217.29 | $39,460.82 |
| 44 | $39,460.82 | $813.23 | $0.00 | $223.12 | $40,497.17 |
| 45 | $40,497.17 | $813.23 | $0.00 | $228.98 | $41,539.38 |
| 46 | $41,539.38 | $813.23 | $0.00 | $234.87 | $42,587.48 |
| 47 | $42,587.48 | $813.23 | $0.00 | $240.80 | $43,641.51 |
| 48 | $43,641.51 | $813.23 | $0.00 | $246.76 | $44,701.50 |
| 49 | $44,701.50 | $813.23 | $0.00 | $252.75 | $45,767.48 |
| 50 | $45,767.48 | $813.23 | $0.00 | $258.78 | $46,839.49 |
| 51 | $46,839.49 | $813.23 | $0.00 | $264.84 | $47,917.56 |
| 52 | $47,917.56 | $813.23 | $0.00 | $270.93 | $49,001.72 |
| 53 | $49,001.72 | $813.23 | $0.00 | $277.06 | $50,092.01 |
| 54 | $50,092.01 | $813.23 | $0.00 | $283.23 | $51,188.47 |
| 55 | $51,188.47 | $813.23 | $0.00 | $289.43 | $52,291.13 |
| 56 | $52,291.13 | $813.23 | $0.00 | $295.66 | $53,400.02 |
| 57 | $53,400.02 | $813.23 | $0.00 | $301.93 | $54,515.18 |
| 58 | $54,515.18 | $813.23 | $0.00 | $308.24 | $55,636.65 |
| 59 | $55,636.65 | $813.23 | $0.00 | $314.58 | $56,764.46 |
| 60 | $56,764.46 | $813.23 | $0.00 | $320.95 | $57,898.64 |
| 61 | $57,898.64 | $813.23 | $0.00 | $327.37 | $59,039.24 |
| 62 | $59,039.24 | $813.23 | $0.00 | $333.82 | $60,186.29 |
| 63 | $60,186.29 | $813.23 | $0.00 | $340.30 | $61,339.82 |
| 64 | $61,339.82 | $813.23 | $0.00 | $346.82 | $62,499.87 |
| 65 | $62,499.87 | $813.23 | $0.00 | $353.38 | $63,666.48 |
| 66 | $63,666.48 | $813.23 | $0.00 | $359.98 | $64,839.69 |
| 67 | $64,839.69 | $813.23 | $0.00 | $366.61 | $66,019.53 |
| 68 | $66,019.53 | $813.23 | $0.00 | $373.28 | $67,206.04 |
| 69 | $67,206.04 | $813.23 | $0.00 | $379.99 | $68,399.26 |
| 70 | $68,399.26 | $813.23 | $0.00 | $386.74 | $69,599.23 |
| 71 | $69,599.23 | $813.23 | $0.00 | $393.52 | $70,805.98 |
| 72 | $70,805.98 | $813.23 | $0.00 | $400.35 | $72,019.56 |
| 73 | $72,019.56 | $813.23 | $0.00 | $407.21 | $73,240.00 |
| 74 | $73,240.00 | $813.23 | $0.00 | $414.11 | $74,467.34 |
| 75 | $74,467.34 | $813.23 | $0.00 | $421.05 | $75,701.62 |
| 76 | $75,701.62 | $813.23 | $0.00 | $428.03 | $76,942.88 |
| 77 | $76,942.88 | $813.23 | $0.00 | $435.05 | $78,191.16 |
| 78 | $78,191.16 | $813.23 | $0.00 | $442.10 | $79,446.49 |
| 79 | $79,446.49 | $813.23 | $0.00 | $449.20 | $80,708.92 |
| 80 | $80,708.92 | $813.23 | $0.00 | $456.34 | $81,978.49 |
| 81 | $81,978.49 | $813.23 | $0.00 | $463.52 | $83,255.24 |
| 82 | $83,255.24 | $813.23 | $0.00 | $470.74 | $84,539.21 |
| 83 | $84,539.21 | $813.23 | $0.00 | $478.00 | $85,830.44 |
| 84 | $85,830.44 | $813.23 | $0.00 | $485.30 | $87,128.97 |
| 85 | $87,128.97 | $813.23 | $0.00 | $492.64 | $88,434.84 |
| 86 | $88,434.84 | $813.23 | $0.00 | $500.02 | $89,748.09 |
| 87 | $89,748.09 | $813.23 | $0.00 | $507.45 | $91,068.77 |
| 88 | $91,068.77 | $813.23 | $0.00 | $514.92 | $92,396.92 |
| 89 | $92,396.92 | $813.23 | $0.00 | $522.43 | $93,732.58 |
| 90 | $93,732.58 | $813.23 | $0.00 | $529.98 | $95,075.79 |
| 91 | $95,075.79 | $813.23 | $0.00 | $537.57 | $96,426.59 |
| 92 | $96,426.59 | $813.23 | $0.00 | $545.21 | $97,785.03 |
| 93 | $97,785.03 | $813.23 | $0.00 | $552.89 | $99,151.15 |
| 94 | $99,151.15 | $813.23 | $0.00 | $560.62 | $100,525.00 |
| 95 | $100,525.00 | $813.23 | $0.00 | $568.38 | $101,906.61 |
| 96 | $101,906.61 | $813.23 | $0.00 | $576.19 | $103,296.03 |
| 97 | $103,296.03 | $813.23 | $0.00 | $584.05 | $104,693.31 |
| 98 | $104,693.31 | $813.23 | $0.00 | $591.95 | $106,098.49 |
| 99 | $106,098.49 | $813.23 | $0.00 | $599.90 | $107,511.62 |
| 100 | $107,511.62 | $813.23 | $0.00 | $607.89 | $108,932.74 |
| 101 | $108,932.74 | $813.23 | $0.00 | $615.92 | $110,361.89 |
| 102 | $110,361.89 | $813.23 | $0.00 | $624.00 | $111,799.12 |
| 103 | $111,799.12 | $813.23 | $0.00 | $632.13 | $113,244.48 |
| 104 | $113,244.48 | $813.23 | $0.00 | $640.30 | $114,698.01 |
| 105 | $114,698.01 | $813.23 | $0.00 | $648.52 | $116,159.76 |
| 106 | $116,159.76 | $813.23 | $0.00 | $656.78 | $117,629.77 |
| 107 | $117,629.77 | $813.23 | $0.00 | $665.10 | $119,108.10 |
| 108 | $119,108.10 | $813.23 | $0.00 | $673.45 | $120,594.78 |
| 109 | $120,594.78 | $813.23 | $0.00 | $681.86 | $122,089.87 |
| 110 | $122,089.87 | $813.23 | $0.00 | $690.31 | $123,593.41 |
| 111 | $123,593.41 | $813.23 | $0.00 | $698.82 | $125,105.46 |
| 112 | $125,105.46 | $813.23 | $0.00 | $707.36 | $126,626.05 |
| 113 | $126,626.05 | $813.23 | $0.00 | $715.96 | $128,155.24 |
| 114 | $128,155.24 | $813.23 | $0.00 | $724.61 | $129,693.08 |
| 115 | $129,693.08 | $813.23 | $0.00 | $733.30 | $131,239.61 |
| 116 | $131,239.61 | $813.23 | $0.00 | $742.05 | $132,794.89 |
| 117 | $132,794.89 | $813.23 | $0.00 | $750.84 | $134,358.96 |
| 118 | $134,358.96 | $813.23 | $0.00 | $759.69 | $135,931.88 |
| 119 | $135,931.88 | $813.23 | $0.00 | $768.58 | $137,513.69 |
| 120 | $137,513.69 | $813.23 | $0.00 | $777.52 | $139,104.44 |
| 121 | $139,104.44 | $813.23 | $0.00 | $786.52 | $140,704.19 |
| 122 | $140,704.19 | $813.23 | $0.00 | $795.56 | $142,312.98 |
| 123 | $142,312.98 | $813.23 | $0.00 | $804.66 | $143,930.87 |
| 124 | $143,930.87 | $813.23 | $0.00 | $813.81 | $145,557.91 |
| 125 | $145,557.91 | $813.23 | $0.00 | $823.01 | $147,194.15 |
| 126 | $147,194.15 | $813.23 | $0.00 | $832.26 | $148,839.64 |
| 127 | $148,839.64 | $813.23 | $0.00 | $841.56 | $150,494.43 |
| 128 | $150,494.43 | $813.23 | $0.00 | $850.92 | $152,158.58 |
| 129 | $152,158.58 | $813.23 | $0.00 | $860.33 | $153,832.14 |
| 130 | $153,832.14 | $813.23 | $0.00 | $869.79 | $155,515.16 |
| 131 | $155,515.16 | $813.23 | $0.00 | $879.31 | $157,207.70 |
| 132 | $157,207.70 | $813.23 | $0.00 | $888.88 | $158,909.81 |
| 133 | $158,909.81 | $813.23 | $0.00 | $898.50 | $160,621.54 |
| 134 | $160,621.54 | $813.23 | $0.00 | $908.18 | $162,342.95 |
| 135 | $162,342.95 | $813.23 | $0.00 | $917.91 | $164,074.09 |
| 136 | $164,074.09 | $813.23 | $0.00 | $927.70 | $165,815.02 |
| 137 | $165,815.02 | $813.23 | $0.00 | $937.54 | $167,565.79 |
| 138 | $167,565.79 | $813.23 | $0.00 | $947.44 | $169,326.46 |
| 139 | $169,326.46 | $813.23 | $0.00 | $957.40 | $171,097.09 |
| 140 | $171,097.09 | $813.23 | $0.00 | $967.41 | $172,877.73 |
| 141 | $172,877.73 | $813.23 | $0.00 | $977.48 | $174,668.44 |
| 142 | $174,668.44 | $813.23 | $0.00 | $987.60 | $176,469.27 |
| 143 | $176,469.27 | $813.23 | $0.00 | $997.78 | $178,280.28 |
| 144 | $178,280.28 | $813.23 | $0.00 | $1,008.02 | $180,101.53 |
| 145 | $180,101.53 | $813.23 | $0.00 | $1,018.32 | $181,933.08 |
| 146 | $181,933.08 | $813.23 | $0.00 | $1,028.68 | $183,774.99 |
| 147 | $183,774.99 | $813.23 | $0.00 | $1,039.09 | $185,627.31 |
| 148 | $185,627.31 | $813.23 | $0.00 | $1,049.56 | $187,490.10 |
| 149 | $187,490.10 | $813.23 | $0.00 | $1,060.10 | $189,363.43 |
| 150 | $189,363.43 | $813.23 | $0.00 | $1,070.69 | $191,247.35 |
| 151 | $191,247.35 | $813.23 | $0.00 | $1,081.34 | $193,141.92 |
| 152 | $193,141.92 | $813.23 | $0.00 | $1,092.05 | $195,047.20 |
| 153 | $195,047.20 | $813.23 | $0.00 | $1,102.83 | $196,963.26 |
| 154 | $196,963.26 | $813.23 | $0.00 | $1,113.66 | $198,890.15 |
| 155 | $198,890.15 | $813.23 | $0.00 | $1,124.55 | $200,827.93 |
| 156 | $200,827.93 | $813.23 | $0.00 | $1,135.51 | $202,776.67 |
| 157 | $202,776.67 | $813.23 | $0.00 | $1,146.53 | $204,736.43 |
| 158 | $204,736.43 | $813.23 | $0.00 | $1,157.61 | $206,707.27 |
| 159 | $206,707.27 | $813.23 | $0.00 | $1,168.75 | $208,689.25 |
| 160 | $208,689.25 | $813.23 | $0.00 | $1,179.96 | $210,682.44 |
| 161 | $210,682.44 | $813.23 | $0.00 | $1,191.23 | $212,686.90 |
| 162 | $212,686.90 | $813.23 | $0.00 | $1,202.56 | $214,702.69 |
| 163 | $214,702.69 | $813.23 | $0.00 | $1,213.96 | $216,729.88 |
| 164 | $216,729.88 | $813.23 | $0.00 | $1,225.42 | $218,768.53 |
| 165 | $218,768.53 | $813.23 | $0.00 | $1,236.95 | $220,818.71 |
| 166 | $220,818.71 | $813.23 | $0.00 | $1,248.54 | $222,880.48 |
| 167 | $222,880.48 | $813.23 | $0.00 | $1,260.20 | $224,953.91 |
| 168 | $224,953.91 | $813.23 | $0.00 | $1,271.92 | $227,039.06 |
| 169 | $227,039.06 | $813.23 | $0.00 | $1,283.71 | $229,136.00 |
| 170 | $229,136.00 | $813.23 | $0.00 | $1,295.57 | $231,244.80 |
| 171 | $231,244.80 | $813.23 | $0.00 | $1,307.49 | $233,365.52 |
| 172 | $233,365.52 | $813.23 | $0.00 | $1,319.48 | $235,498.23 |
| 173 | $235,498.23 | $813.23 | $0.00 | $1,331.54 | $237,643.00 |
| 174 | $237,643.00 | $813.23 | $0.00 | $1,343.67 | $239,799.90 |
| 175 | $239,799.90 | $813.23 | $0.00 | $1,355.86 | $241,968.99 |
| 176 | $241,968.99 | $813.23 | $0.00 | $1,368.13 | $244,150.35 |
| 177 | $244,150.35 | $813.23 | $0.00 | $1,380.46 | $246,344.04 |
| 178 | $246,344.04 | $813.23 | $0.00 | $1,392.87 | $248,550.14 |
| 179 | $248,550.14 | $813.23 | $0.00 | $1,405.34 | $250,768.71 |
| 180 | $250,768.71 | $813.23 | $0.00 | $1,417.88 | $252,999.82 |
| 181 | $252,999.82 | $813.23 | $0.00 | $1,430.50 | $255,243.55 |
| 182 | $255,243.55 | $813.23 | $0.00 | $1,443.18 | $257,499.96 |
| 183 | $257,499.96 | $813.23 | $0.00 | $1,455.94 | $259,769.13 |
| 184 | $259,769.13 | $813.23 | $0.00 | $1,468.77 | $262,051.13 |
| 185 | $262,051.13 | $813.23 | $0.00 | $1,481.68 | $264,346.04 |
| 186 | $264,346.04 | $813.23 | $0.00 | $1,494.65 | $266,653.92 |
| 187 | $266,653.92 | $813.23 | $0.00 | $1,507.70 | $268,974.85 |
| 188 | $268,974.85 | $813.23 | $0.00 | $1,520.82 | $271,308.90 |
| 189 | $271,308.90 | $813.23 | $0.00 | $1,534.02 | $273,656.15 |
| 190 | $273,656.15 | $813.23 | $0.00 | $1,547.29 | $276,016.67 |
| 191 | $276,016.67 | $813.23 | $0.00 | $1,560.64 | $278,390.54 |
| 192 | $278,390.54 | $813.23 | $0.00 | $1,574.06 | $280,777.83 |
| 193 | $280,777.83 | $813.23 | $0.00 | $1,587.56 | $283,178.62 |
| 194 | $283,178.62 | $813.23 | $0.00 | $1,601.13 | $285,592.98 |
| 195 | $285,592.98 | $813.23 | $0.00 | $1,614.78 | $288,020.99 |
| 196 | $288,020.99 | $813.23 | $0.00 | $1,628.51 | $290,462.73 |
| 197 | $290,462.73 | $813.23 | $0.00 | $1,642.32 | $292,918.28 |
| 198 | $292,918.28 | $813.23 | $0.00 | $1,656.20 | $295,387.71 |
| 199 | $295,387.71 | $813.23 | $0.00 | $1,670.17 | $297,871.11 |
| 200 | $297,871.11 | $813.23 | $0.00 | $1,684.21 | $300,368.55 |
| 201 | $300,368.55 | $813.23 | $0.00 | $1,698.33 | $302,880.11 |
| 202 | $302,880.11 | $813.23 | $0.00 | $1,712.53 | $305,405.87 |
| 203 | $305,405.87 | $813.23 | $0.00 | $1,726.81 | $307,945.91 |
| 204 | $307,945.91 | $813.23 | $0.00 | $1,741.17 | $310,500.31 |
| 205 | $310,500.31 | $813.23 | $0.00 | $1,755.61 | $313,069.15 |
| 206 | $313,069.15 | $813.23 | $0.00 | $1,770.14 | $315,652.52 |
| 207 | $315,652.52 | $813.23 | $0.00 | $1,784.75 | $318,250.50 |
| 208 | $318,250.50 | $813.23 | $0.00 | $1,799.43 | $320,863.16 |
| 209 | $320,863.16 | $813.23 | $0.00 | $1,814.21 | $323,490.60 |
| 210 | $323,490.60 | $813.23 | $0.00 | $1,829.06 | $326,132.89 |
| 211 | $326,132.89 | $813.23 | $0.00 | $1,844.00 | $328,790.12 |
| 212 | $328,790.12 | $813.23 | $0.00 | $1,859.03 | $331,462.38 |
| 213 | $331,462.38 | $813.23 | $0.00 | $1,874.14 | $334,149.75 |
| 214 | $334,149.75 | $813.23 | $0.00 | $1,889.33 | $336,852.31 |
| 215 | $336,852.31 | $813.23 | $0.00 | $1,904.61 | $339,570.15 |
| 216 | $339,570.15 | $813.23 | $0.00 | $1,919.98 | $342,303.36 |
| 217 | $342,303.36 | $813.23 | $92,701.40 | $1,935.43 | $252,350.62 |
| 218 | $252,350.62 | $813.23 | $0.00 | $1,426.83 | $254,590.68 |
| 219 | $254,590.68 | $813.23 | $0.00 | $1,439.49 | $256,843.40 |
| 220 | $256,843.40 | $813.23 | $0.00 | $1,452.23 | $259,108.86 |
| 221 | $259,108.86 | $813.23 | $0.00 | $1,465.04 | $261,387.13 |
| 222 | $261,387.13 | $813.23 | $0.00 | $1,477.92 | $263,678.28 |
| 223 | $263,678.28 | $813.23 | $0.00 | $1,490.88 | $265,982.39 |
| 224 | $265,982.39 | $813.23 | $0.00 | $1,503.90 | $268,299.52 |
| 225 | $268,299.52 | $813.23 | $0.00 | $1,517.00 | $270,629.75 |
| 226 | $270,629.75 | $813.23 | $0.00 | $1,530.18 | $272,973.16 |
| 227 | $272,973.16 | $813.23 | $0.00 | $1,543.43 | $275,329.82 |
| 228 | $275,329.82 | $813.23 | $0.00 | $1,556.75 | $277,699.80 |
| 229 | $277,699.80 | $813.23 | $99,190.50 | $1,570.16 | $180,892.69 |
| 230 | $180,892.69 | $813.23 | $0.00 | $1,022.79 | $182,728.71 |
| 231 | $182,728.71 | $813.23 | $0.00 | $1,033.17 | $184,575.11 |
| 232 | $184,575.11 | $813.23 | $0.00 | $1,043.61 | $186,431.95 |
| 233 | $186,431.95 | $813.23 | $0.00 | $1,054.11 | $188,299.29 |
| 234 | $188,299.29 | $813.23 | $0.00 | $1,064.67 | $190,177.19 |
| 235 | $190,177.19 | $813.23 | $0.00 | $1,075.29 | $192,065.71 |
| 236 | $192,065.71 | $813.23 | $0.00 | $1,085.97 | $193,964.91 |
| 237 | $193,964.91 | $813.23 | $0.00 | $1,096.71 | $195,874.85 |
| 238 | $195,874.85 | $813.23 | $0.00 | $1,107.50 | $197,795.58 |
| 239 | $197,795.58 | $813.23 | $0.00 | $1,118.36 | $199,727.17 |
| 240 | $199,727.17 | $813.23 | $0.00 | $1,129.29 | $201,669.69 |
| 241 | $201,669.69 | $813.23 | $106,133.84 | $1,140.27 | $97,489.35 |
| 242 | $97,489.35 | $813.23 | $0.00 | $551.22 | $98,853.80 |
| 243 | $98,853.80 | $813.23 | $0.00 | $558.93 | $100,225.96 |
| 244 | $100,225.96 | $813.23 | $0.00 | $566.69 | $101,605.88 |
| 245 | $101,605.88 | $813.23 | $0.00 | $574.49 | $102,993.60 |
| 246 | $102,993.60 | $813.23 | $0.00 | $582.34 | $104,389.17 |
| 247 | $104,389.17 | $813.23 | $0.00 | $590.23 | $105,792.63 |
| 248 | $105,792.63 | $813.23 | $0.00 | $598.17 | $107,204.03 |
| 249 | $107,204.03 | $813.23 | $0.00 | $606.15 | $108,623.41 |
| 250 | $108,623.41 | $813.23 | $0.00 | $614.17 | $110,050.81 |
| 251 | $110,050.81 | $813.23 | $0.00 | $622.24 | $111,486.28 |
| 252 | $111,486.28 | $813.23 | $0.00 | $630.36 | $112,929.87 |
| 253 | $112,929.87 | $0.00 | $113,563.20 | $638.52 | $5.19 |