| Estimated Annual Cost in 2042 | $90,689 |
| Monthly savings required | $717 |
How much will it cost to send your child to Virginia State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $362,757.12 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $716.74 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 | $24,173.00 |
| 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 Virginia State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $716.74 | $0.00 | $0.00 | $716.74 |
| 2 | $716.74 | $716.74 | $0.00 | $4.05 | $1,437.53 |
| 3 | $1,437.53 | $716.74 | $0.00 | $8.13 | $2,162.40 |
| 4 | $2,162.40 | $716.74 | $0.00 | $12.23 | $2,891.37 |
| 5 | $2,891.37 | $716.74 | $0.00 | $16.35 | $3,624.46 |
| 6 | $3,624.46 | $716.74 | $0.00 | $20.49 | $4,361.69 |
| 7 | $4,361.69 | $716.74 | $0.00 | $24.66 | $5,103.09 |
| 8 | $5,103.09 | $716.74 | $0.00 | $28.85 | $5,848.68 |
| 9 | $5,848.68 | $716.74 | $0.00 | $33.07 | $6,598.49 |
| 10 | $6,598.49 | $716.74 | $0.00 | $37.31 | $7,352.54 |
| 11 | $7,352.54 | $716.74 | $0.00 | $41.57 | $8,110.85 |
| 12 | $8,110.85 | $716.74 | $0.00 | $45.86 | $8,873.45 |
| 13 | $8,873.45 | $716.74 | $0.00 | $50.17 | $9,640.36 |
| 14 | $9,640.36 | $716.74 | $0.00 | $54.51 | $10,411.61 |
| 15 | $10,411.61 | $716.74 | $0.00 | $58.87 | $11,187.22 |
| 16 | $11,187.22 | $716.74 | $0.00 | $63.25 | $11,967.21 |
| 17 | $11,967.21 | $716.74 | $0.00 | $67.66 | $12,751.61 |
| 18 | $12,751.61 | $716.74 | $0.00 | $72.10 | $13,540.45 |
| 19 | $13,540.45 | $716.74 | $0.00 | $76.56 | $14,333.75 |
| 20 | $14,333.75 | $716.74 | $0.00 | $81.05 | $15,131.54 |
| 21 | $15,131.54 | $716.74 | $0.00 | $85.56 | $15,933.84 |
| 22 | $15,933.84 | $716.74 | $0.00 | $90.09 | $16,740.67 |
| 23 | $16,740.67 | $716.74 | $0.00 | $94.65 | $17,552.06 |
| 24 | $17,552.06 | $716.74 | $0.00 | $99.24 | $18,368.04 |
| 25 | $18,368.04 | $716.74 | $0.00 | $103.86 | $19,188.64 |
| 26 | $19,188.64 | $716.74 | $0.00 | $108.50 | $20,013.88 |
| 27 | $20,013.88 | $716.74 | $0.00 | $113.16 | $20,843.78 |
| 28 | $20,843.78 | $716.74 | $0.00 | $117.85 | $21,678.37 |
| 29 | $21,678.37 | $716.74 | $0.00 | $122.57 | $22,517.68 |
| 30 | $22,517.68 | $716.74 | $0.00 | $127.32 | $23,361.74 |
| 31 | $23,361.74 | $716.74 | $0.00 | $132.09 | $24,210.57 |
| 32 | $24,210.57 | $716.74 | $0.00 | $136.89 | $25,064.20 |
| 33 | $25,064.20 | $716.74 | $0.00 | $141.72 | $25,922.66 |
| 34 | $25,922.66 | $716.74 | $0.00 | $146.57 | $26,785.97 |
| 35 | $26,785.97 | $716.74 | $0.00 | $151.45 | $27,654.16 |
| 36 | $27,654.16 | $716.74 | $0.00 | $156.36 | $28,527.26 |
| 37 | $28,527.26 | $716.74 | $0.00 | $161.30 | $29,405.30 |
| 38 | $29,405.30 | $716.74 | $0.00 | $166.26 | $30,288.30 |
| 39 | $30,288.30 | $716.74 | $0.00 | $171.25 | $31,176.29 |
| 40 | $31,176.29 | $716.74 | $0.00 | $176.28 | $32,069.31 |
| 41 | $32,069.31 | $716.74 | $0.00 | $181.32 | $32,967.37 |
| 42 | $32,967.37 | $716.74 | $0.00 | $186.40 | $33,870.51 |
| 43 | $33,870.51 | $716.74 | $0.00 | $191.51 | $34,778.76 |
| 44 | $34,778.76 | $716.74 | $0.00 | $196.64 | $35,692.14 |
| 45 | $35,692.14 | $716.74 | $0.00 | $201.81 | $36,610.69 |
| 46 | $36,610.69 | $716.74 | $0.00 | $207.00 | $37,534.43 |
| 47 | $37,534.43 | $716.74 | $0.00 | $212.23 | $38,463.40 |
| 48 | $38,463.40 | $716.74 | $0.00 | $217.48 | $39,397.62 |
| 49 | $39,397.62 | $716.74 | $0.00 | $222.76 | $40,337.12 |
| 50 | $40,337.12 | $716.74 | $0.00 | $228.07 | $41,281.93 |
| 51 | $41,281.93 | $716.74 | $0.00 | $233.41 | $42,232.08 |
| 52 | $42,232.08 | $716.74 | $0.00 | $238.79 | $43,187.61 |
| 53 | $43,187.61 | $716.74 | $0.00 | $244.19 | $44,148.54 |
| 54 | $44,148.54 | $716.74 | $0.00 | $249.62 | $45,114.90 |
| 55 | $45,114.90 | $716.74 | $0.00 | $255.09 | $46,086.73 |
| 56 | $46,086.73 | $716.74 | $0.00 | $260.58 | $47,064.05 |
| 57 | $47,064.05 | $716.74 | $0.00 | $266.11 | $48,046.90 |
| 58 | $48,046.90 | $716.74 | $0.00 | $271.66 | $49,035.30 |
| 59 | $49,035.30 | $716.74 | $0.00 | $277.25 | $50,029.29 |
| 60 | $50,029.29 | $716.74 | $0.00 | $282.87 | $51,028.90 |
| 61 | $51,028.90 | $716.74 | $0.00 | $288.52 | $52,034.16 |
| 62 | $52,034.16 | $716.74 | $0.00 | $294.21 | $53,045.11 |
| 63 | $53,045.11 | $716.74 | $0.00 | $299.92 | $54,061.77 |
| 64 | $54,061.77 | $716.74 | $0.00 | $305.67 | $55,084.18 |
| 65 | $55,084.18 | $716.74 | $0.00 | $311.45 | $56,112.37 |
| 66 | $56,112.37 | $716.74 | $0.00 | $317.27 | $57,146.38 |
| 67 | $57,146.38 | $716.74 | $0.00 | $323.11 | $58,186.23 |
| 68 | $58,186.23 | $716.74 | $0.00 | $328.99 | $59,231.96 |
| 69 | $59,231.96 | $716.74 | $0.00 | $334.91 | $60,283.61 |
| 70 | $60,283.61 | $716.74 | $0.00 | $340.85 | $61,341.20 |
| 71 | $61,341.20 | $716.74 | $0.00 | $346.83 | $62,404.77 |
| 72 | $62,404.77 | $716.74 | $0.00 | $352.85 | $63,474.36 |
| 73 | $63,474.36 | $716.74 | $0.00 | $358.89 | $64,549.99 |
| 74 | $64,549.99 | $716.74 | $0.00 | $364.98 | $65,631.71 |
| 75 | $65,631.71 | $716.74 | $0.00 | $371.09 | $66,719.54 |
| 76 | $66,719.54 | $716.74 | $0.00 | $377.24 | $67,813.52 |
| 77 | $67,813.52 | $716.74 | $0.00 | $383.43 | $68,913.69 |
| 78 | $68,913.69 | $716.74 | $0.00 | $389.65 | $70,020.08 |
| 79 | $70,020.08 | $716.74 | $0.00 | $395.90 | $71,132.72 |
| 80 | $71,132.72 | $716.74 | $0.00 | $402.19 | $72,251.65 |
| 81 | $72,251.65 | $716.74 | $0.00 | $408.52 | $73,376.91 |
| 82 | $73,376.91 | $716.74 | $0.00 | $414.88 | $74,508.53 |
| 83 | $74,508.53 | $716.74 | $0.00 | $421.28 | $75,646.55 |
| 84 | $75,646.55 | $716.74 | $0.00 | $427.72 | $76,791.01 |
| 85 | $76,791.01 | $716.74 | $0.00 | $434.19 | $77,941.94 |
| 86 | $77,941.94 | $716.74 | $0.00 | $440.70 | $79,099.38 |
| 87 | $79,099.38 | $716.74 | $0.00 | $447.24 | $80,263.36 |
| 88 | $80,263.36 | $716.74 | $0.00 | $453.82 | $81,433.92 |
| 89 | $81,433.92 | $716.74 | $0.00 | $460.44 | $82,611.10 |
| 90 | $82,611.10 | $716.74 | $0.00 | $467.10 | $83,794.94 |
| 91 | $83,794.94 | $716.74 | $0.00 | $473.79 | $84,985.47 |
| 92 | $84,985.47 | $716.74 | $0.00 | $480.52 | $86,182.73 |
| 93 | $86,182.73 | $716.74 | $0.00 | $487.29 | $87,386.76 |
| 94 | $87,386.76 | $716.74 | $0.00 | $494.10 | $88,597.60 |
| 95 | $88,597.60 | $716.74 | $0.00 | $500.94 | $89,815.28 |
| 96 | $89,815.28 | $716.74 | $0.00 | $507.83 | $91,039.85 |
| 97 | $91,039.85 | $716.74 | $0.00 | $514.75 | $92,271.34 |
| 98 | $92,271.34 | $716.74 | $0.00 | $521.72 | $93,509.80 |
| 99 | $93,509.80 | $716.74 | $0.00 | $528.72 | $94,755.26 |
| 100 | $94,755.26 | $716.74 | $0.00 | $535.76 | $96,007.76 |
| 101 | $96,007.76 | $716.74 | $0.00 | $542.84 | $97,267.34 |
| 102 | $97,267.34 | $716.74 | $0.00 | $549.96 | $98,534.04 |
| 103 | $98,534.04 | $716.74 | $0.00 | $557.13 | $99,807.91 |
| 104 | $99,807.91 | $716.74 | $0.00 | $564.33 | $101,088.98 |
| 105 | $101,088.98 | $716.74 | $0.00 | $571.57 | $102,377.29 |
| 106 | $102,377.29 | $716.74 | $0.00 | $578.86 | $103,672.89 |
| 107 | $103,672.89 | $716.74 | $0.00 | $586.18 | $104,975.81 |
| 108 | $104,975.81 | $716.74 | $0.00 | $593.55 | $106,286.10 |
| 109 | $106,286.10 | $716.74 | $0.00 | $600.96 | $107,603.80 |
| 110 | $107,603.80 | $716.74 | $0.00 | $608.41 | $108,928.95 |
| 111 | $108,928.95 | $716.74 | $0.00 | $615.90 | $110,261.59 |
| 112 | $110,261.59 | $716.74 | $0.00 | $623.44 | $111,601.77 |
| 113 | $111,601.77 | $716.74 | $0.00 | $631.01 | $112,949.52 |
| 114 | $112,949.52 | $716.74 | $0.00 | $638.63 | $114,304.89 |
| 115 | $114,304.89 | $716.74 | $0.00 | $646.30 | $115,667.93 |
| 116 | $115,667.93 | $716.74 | $0.00 | $654.00 | $117,038.67 |
| 117 | $117,038.67 | $716.74 | $0.00 | $661.75 | $118,417.16 |
| 118 | $118,417.16 | $716.74 | $0.00 | $669.55 | $119,803.45 |
| 119 | $119,803.45 | $716.74 | $0.00 | $677.39 | $121,197.58 |
| 120 | $121,197.58 | $716.74 | $0.00 | $685.27 | $122,599.59 |
| 121 | $122,599.59 | $716.74 | $0.00 | $693.20 | $124,009.53 |
| 122 | $124,009.53 | $716.74 | $0.00 | $701.17 | $125,427.44 |
| 123 | $125,427.44 | $716.74 | $0.00 | $709.18 | $126,853.36 |
| 124 | $126,853.36 | $716.74 | $0.00 | $717.25 | $128,287.35 |
| 125 | $128,287.35 | $716.74 | $0.00 | $725.36 | $129,729.45 |
| 126 | $129,729.45 | $716.74 | $0.00 | $733.51 | $131,179.70 |
| 127 | $131,179.70 | $716.74 | $0.00 | $741.71 | $132,638.15 |
| 128 | $132,638.15 | $716.74 | $0.00 | $749.96 | $134,104.85 |
| 129 | $134,104.85 | $716.74 | $0.00 | $758.25 | $135,579.84 |
| 130 | $135,579.84 | $716.74 | $0.00 | $766.59 | $137,063.17 |
| 131 | $137,063.17 | $716.74 | $0.00 | $774.98 | $138,554.89 |
| 132 | $138,554.89 | $716.74 | $0.00 | $783.41 | $140,055.04 |
| 133 | $140,055.04 | $716.74 | $0.00 | $791.89 | $141,563.67 |
| 134 | $141,563.67 | $716.74 | $0.00 | $800.42 | $143,080.83 |
| 135 | $143,080.83 | $716.74 | $0.00 | $809.00 | $144,606.57 |
| 136 | $144,606.57 | $716.74 | $0.00 | $817.63 | $146,140.94 |
| 137 | $146,140.94 | $716.74 | $0.00 | $826.30 | $147,683.98 |
| 138 | $147,683.98 | $716.74 | $0.00 | $835.03 | $149,235.75 |
| 139 | $149,235.75 | $716.74 | $0.00 | $843.80 | $150,796.29 |
| 140 | $150,796.29 | $716.74 | $0.00 | $852.62 | $152,365.65 |
| 141 | $152,365.65 | $716.74 | $0.00 | $861.50 | $153,943.89 |
| 142 | $153,943.89 | $716.74 | $0.00 | $870.42 | $155,531.05 |
| 143 | $155,531.05 | $716.74 | $0.00 | $879.40 | $157,127.19 |
| 144 | $157,127.19 | $716.74 | $0.00 | $888.42 | $158,732.35 |
| 145 | $158,732.35 | $716.74 | $0.00 | $897.50 | $160,346.59 |
| 146 | $160,346.59 | $716.74 | $0.00 | $906.62 | $161,969.95 |
| 147 | $161,969.95 | $716.74 | $0.00 | $915.80 | $163,602.49 |
| 148 | $163,602.49 | $716.74 | $0.00 | $925.03 | $165,244.26 |
| 149 | $165,244.26 | $716.74 | $0.00 | $934.32 | $166,895.32 |
| 150 | $166,895.32 | $716.74 | $0.00 | $943.65 | $168,555.71 |
| 151 | $168,555.71 | $716.74 | $0.00 | $953.04 | $170,225.49 |
| 152 | $170,225.49 | $716.74 | $0.00 | $962.48 | $171,904.71 |
| 153 | $171,904.71 | $716.74 | $0.00 | $971.97 | $173,593.42 |
| 154 | $173,593.42 | $716.74 | $0.00 | $981.52 | $175,291.68 |
| 155 | $175,291.68 | $716.74 | $0.00 | $991.12 | $176,999.54 |
| 156 | $176,999.54 | $716.74 | $0.00 | $1,000.78 | $178,717.06 |
| 157 | $178,717.06 | $716.74 | $0.00 | $1,010.49 | $180,444.29 |
| 158 | $180,444.29 | $716.74 | $0.00 | $1,020.26 | $182,181.29 |
| 159 | $182,181.29 | $716.74 | $0.00 | $1,030.08 | $183,928.11 |
| 160 | $183,928.11 | $716.74 | $0.00 | $1,039.96 | $185,684.81 |
| 161 | $185,684.81 | $716.74 | $0.00 | $1,049.89 | $187,451.44 |
| 162 | $187,451.44 | $716.74 | $0.00 | $1,059.88 | $189,228.06 |
| 163 | $189,228.06 | $716.74 | $0.00 | $1,069.92 | $191,014.72 |
| 164 | $191,014.72 | $716.74 | $0.00 | $1,080.02 | $192,811.48 |
| 165 | $192,811.48 | $716.74 | $0.00 | $1,090.18 | $194,618.40 |
| 166 | $194,618.40 | $716.74 | $0.00 | $1,100.40 | $196,435.54 |
| 167 | $196,435.54 | $716.74 | $0.00 | $1,110.68 | $198,262.96 |
| 168 | $198,262.96 | $716.74 | $0.00 | $1,121.01 | $200,100.71 |
| 169 | $200,100.71 | $716.74 | $0.00 | $1,131.40 | $201,948.85 |
| 170 | $201,948.85 | $716.74 | $0.00 | $1,141.85 | $203,807.44 |
| 171 | $203,807.44 | $716.74 | $0.00 | $1,152.36 | $205,676.54 |
| 172 | $205,676.54 | $716.74 | $0.00 | $1,162.93 | $207,556.21 |
| 173 | $207,556.21 | $716.74 | $0.00 | $1,173.55 | $209,446.50 |
| 174 | $209,446.50 | $716.74 | $0.00 | $1,184.24 | $211,347.48 |
| 175 | $211,347.48 | $716.74 | $0.00 | $1,194.99 | $213,259.21 |
| 176 | $213,259.21 | $716.74 | $0.00 | $1,205.80 | $215,181.75 |
| 177 | $215,181.75 | $716.74 | $0.00 | $1,216.67 | $217,115.16 |
| 178 | $217,115.16 | $716.74 | $0.00 | $1,227.60 | $219,059.50 |
| 179 | $219,059.50 | $716.74 | $0.00 | $1,238.59 | $221,014.83 |
| 180 | $221,014.83 | $716.74 | $0.00 | $1,249.65 | $222,981.22 |
| 181 | $222,981.22 | $716.74 | $0.00 | $1,260.77 | $224,958.73 |
| 182 | $224,958.73 | $716.74 | $0.00 | $1,271.95 | $226,947.42 |
| 183 | $226,947.42 | $716.74 | $0.00 | $1,283.19 | $228,947.35 |
| 184 | $228,947.35 | $716.74 | $0.00 | $1,294.50 | $230,958.59 |
| 185 | $230,958.59 | $716.74 | $0.00 | $1,305.87 | $232,981.20 |
| 186 | $232,981.20 | $716.74 | $0.00 | $1,317.31 | $235,015.25 |
| 187 | $235,015.25 | $716.74 | $0.00 | $1,328.81 | $237,060.80 |
| 188 | $237,060.80 | $716.74 | $0.00 | $1,340.38 | $239,117.92 |
| 189 | $239,117.92 | $716.74 | $0.00 | $1,352.01 | $241,186.67 |
| 190 | $241,186.67 | $716.74 | $0.00 | $1,363.70 | $243,267.11 |
| 191 | $243,267.11 | $716.74 | $0.00 | $1,375.47 | $245,359.32 |
| 192 | $245,359.32 | $716.74 | $0.00 | $1,387.30 | $247,463.36 |
| 193 | $247,463.36 | $716.74 | $0.00 | $1,399.19 | $249,579.29 |
| 194 | $249,579.29 | $716.74 | $0.00 | $1,411.16 | $251,707.19 |
| 195 | $251,707.19 | $716.74 | $0.00 | $1,423.19 | $253,847.12 |
| 196 | $253,847.12 | $716.74 | $0.00 | $1,435.29 | $255,999.15 |
| 197 | $255,999.15 | $716.74 | $0.00 | $1,447.46 | $258,163.35 |
| 198 | $258,163.35 | $716.74 | $0.00 | $1,459.69 | $260,339.78 |
| 199 | $260,339.78 | $716.74 | $0.00 | $1,472.00 | $262,528.52 |
| 200 | $262,528.52 | $716.74 | $0.00 | $1,484.37 | $264,729.63 |
| 201 | $264,729.63 | $716.74 | $0.00 | $1,496.82 | $266,943.19 |
| 202 | $266,943.19 | $716.74 | $0.00 | $1,509.34 | $269,169.27 |
| 203 | $269,169.27 | $716.74 | $0.00 | $1,521.92 | $271,407.93 |
| 204 | $271,407.93 | $716.74 | $0.00 | $1,534.58 | $273,659.25 |
| 205 | $273,659.25 | $716.74 | $0.00 | $1,547.31 | $275,923.30 |
| 206 | $275,923.30 | $716.74 | $0.00 | $1,560.11 | $278,200.15 |
| 207 | $278,200.15 | $716.74 | $0.00 | $1,572.98 | $280,489.87 |
| 208 | $280,489.87 | $716.74 | $0.00 | $1,585.93 | $282,792.54 |
| 209 | $282,792.54 | $716.74 | $0.00 | $1,598.95 | $285,108.23 |
| 210 | $285,108.23 | $716.74 | $0.00 | $1,612.04 | $287,437.01 |
| 211 | $287,437.01 | $716.74 | $0.00 | $1,625.21 | $289,778.96 |
| 212 | $289,778.96 | $716.74 | $0.00 | $1,638.45 | $292,134.15 |
| 213 | $292,134.15 | $716.74 | $0.00 | $1,651.77 | $294,502.66 |
| 214 | $294,502.66 | $716.74 | $0.00 | $1,665.16 | $296,884.56 |
| 215 | $296,884.56 | $716.74 | $0.00 | $1,678.63 | $299,279.93 |
| 216 | $299,279.93 | $716.74 | $0.00 | $1,692.17 | $301,688.84 |
| 217 | $301,688.84 | $716.74 | $81,703.10 | $1,705.79 | $222,408.27 |
| 218 | $222,408.27 | $716.74 | $0.00 | $1,257.53 | $224,382.54 |
| 219 | $224,382.54 | $716.74 | $0.00 | $1,268.69 | $226,367.97 |
| 220 | $226,367.97 | $716.74 | $0.00 | $1,279.92 | $228,364.63 |
| 221 | $228,364.63 | $716.74 | $0.00 | $1,291.21 | $230,372.58 |
| 222 | $230,372.58 | $716.74 | $0.00 | $1,302.56 | $232,391.88 |
| 223 | $232,391.88 | $716.74 | $0.00 | $1,313.98 | $234,422.60 |
| 224 | $234,422.60 | $716.74 | $0.00 | $1,325.46 | $236,464.80 |
| 225 | $236,464.80 | $716.74 | $0.00 | $1,337.01 | $238,518.55 |
| 226 | $238,518.55 | $716.74 | $0.00 | $1,348.62 | $240,583.91 |
| 227 | $240,583.91 | $716.74 | $0.00 | $1,360.30 | $242,660.95 |
| 228 | $242,660.95 | $716.74 | $0.00 | $1,372.04 | $244,749.73 |
| 229 | $244,749.73 | $716.74 | $87,422.32 | $1,383.85 | $159,428.00 |
| 230 | $159,428.00 | $716.74 | $0.00 | $901.43 | $161,046.17 |
| 231 | $161,046.17 | $716.74 | $0.00 | $910.58 | $162,673.49 |
| 232 | $162,673.49 | $716.74 | $0.00 | $919.78 | $164,310.01 |
| 233 | $164,310.01 | $716.74 | $0.00 | $929.03 | $165,955.78 |
| 234 | $165,955.78 | $716.74 | $0.00 | $938.34 | $167,610.86 |
| 235 | $167,610.86 | $716.74 | $0.00 | $947.70 | $169,275.30 |
| 236 | $169,275.30 | $716.74 | $0.00 | $957.11 | $170,949.15 |
| 237 | $170,949.15 | $716.74 | $0.00 | $966.57 | $172,632.46 |
| 238 | $172,632.46 | $716.74 | $0.00 | $976.09 | $174,325.29 |
| 239 | $174,325.29 | $716.74 | $0.00 | $985.66 | $176,027.69 |
| 240 | $176,027.69 | $716.74 | $0.00 | $995.29 | $177,739.72 |
| 241 | $177,739.72 | $716.74 | $93,541.88 | $1,004.97 | $85,919.55 |
| 242 | $85,919.55 | $716.74 | $0.00 | $485.80 | $87,122.09 |
| 243 | $87,122.09 | $716.74 | $0.00 | $492.60 | $88,331.43 |
| 244 | $88,331.43 | $716.74 | $0.00 | $499.44 | $89,547.61 |
| 245 | $89,547.61 | $716.74 | $0.00 | $506.32 | $90,770.67 |
| 246 | $90,770.67 | $716.74 | $0.00 | $513.23 | $92,000.64 |
| 247 | $92,000.64 | $716.74 | $0.00 | $520.18 | $93,237.56 |
| 248 | $93,237.56 | $716.74 | $0.00 | $527.18 | $94,481.48 |
| 249 | $94,481.48 | $716.74 | $0.00 | $534.21 | $95,732.43 |
| 250 | $95,732.43 | $716.74 | $0.00 | $541.29 | $96,990.46 |
| 251 | $96,990.46 | $716.74 | $0.00 | $548.40 | $98,255.60 |
| 252 | $98,255.60 | $716.74 | $0.00 | $555.55 | $99,527.89 |
| 253 | $99,527.89 | $0.00 | $100,089.81 | $562.75 | $0.83 |