| Estimated Annual Cost in 2042 | $96,433 |
| Monthly savings required | $762 |
How much will it cost to send your child to Virginia College in Charleston in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $385,732.39 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $762.13 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 | $25,704.00 |
| 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 College in Charleston in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $762.13 | $0.00 | $0.00 | $762.13 |
| 2 | $762.13 | $762.13 | $0.00 | $4.31 | $1,528.57 |
| 3 | $1,528.57 | $762.13 | $0.00 | $8.64 | $2,299.34 |
| 4 | $2,299.34 | $762.13 | $0.00 | $13.00 | $3,074.47 |
| 5 | $3,074.47 | $762.13 | $0.00 | $17.38 | $3,853.98 |
| 6 | $3,853.98 | $762.13 | $0.00 | $21.79 | $4,637.90 |
| 7 | $4,637.90 | $762.13 | $0.00 | $26.22 | $5,426.25 |
| 8 | $5,426.25 | $762.13 | $0.00 | $30.68 | $6,219.06 |
| 9 | $6,219.06 | $762.13 | $0.00 | $35.16 | $7,016.35 |
| 10 | $7,016.35 | $762.13 | $0.00 | $39.67 | $7,818.15 |
| 11 | $7,818.15 | $762.13 | $0.00 | $44.20 | $8,624.48 |
| 12 | $8,624.48 | $762.13 | $0.00 | $48.76 | $9,435.37 |
| 13 | $9,435.37 | $762.13 | $0.00 | $53.35 | $10,250.85 |
| 14 | $10,250.85 | $762.13 | $0.00 | $57.96 | $11,070.94 |
| 15 | $11,070.94 | $762.13 | $0.00 | $62.60 | $11,895.67 |
| 16 | $11,895.67 | $762.13 | $0.00 | $67.26 | $12,725.06 |
| 17 | $12,725.06 | $762.13 | $0.00 | $71.95 | $13,559.14 |
| 18 | $13,559.14 | $762.13 | $0.00 | $76.67 | $14,397.94 |
| 19 | $14,397.94 | $762.13 | $0.00 | $81.41 | $15,241.48 |
| 20 | $15,241.48 | $762.13 | $0.00 | $86.18 | $16,089.79 |
| 21 | $16,089.79 | $762.13 | $0.00 | $90.97 | $16,942.89 |
| 22 | $16,942.89 | $762.13 | $0.00 | $95.80 | $17,800.82 |
| 23 | $17,800.82 | $762.13 | $0.00 | $100.65 | $18,663.60 |
| 24 | $18,663.60 | $762.13 | $0.00 | $105.53 | $19,531.26 |
| 25 | $19,531.26 | $762.13 | $0.00 | $110.43 | $20,403.82 |
| 26 | $20,403.82 | $762.13 | $0.00 | $115.37 | $21,281.32 |
| 27 | $21,281.32 | $762.13 | $0.00 | $120.33 | $22,163.78 |
| 28 | $22,163.78 | $762.13 | $0.00 | $125.32 | $23,051.23 |
| 29 | $23,051.23 | $762.13 | $0.00 | $130.34 | $23,943.70 |
| 30 | $23,943.70 | $762.13 | $0.00 | $135.38 | $24,841.21 |
| 31 | $24,841.21 | $762.13 | $0.00 | $140.46 | $25,743.80 |
| 32 | $25,743.80 | $762.13 | $0.00 | $145.56 | $26,651.49 |
| 33 | $26,651.49 | $762.13 | $0.00 | $150.69 | $27,564.31 |
| 34 | $27,564.31 | $762.13 | $0.00 | $155.85 | $28,482.29 |
| 35 | $28,482.29 | $762.13 | $0.00 | $161.04 | $29,405.46 |
| 36 | $29,405.46 | $762.13 | $0.00 | $166.26 | $30,333.85 |
| 37 | $30,333.85 | $762.13 | $0.00 | $171.51 | $31,267.49 |
| 38 | $31,267.49 | $762.13 | $0.00 | $176.79 | $32,206.41 |
| 39 | $32,206.41 | $762.13 | $0.00 | $182.10 | $33,150.64 |
| 40 | $33,150.64 | $762.13 | $0.00 | $187.44 | $34,100.21 |
| 41 | $34,100.21 | $762.13 | $0.00 | $192.81 | $35,055.15 |
| 42 | $35,055.15 | $762.13 | $0.00 | $198.21 | $36,015.49 |
| 43 | $36,015.49 | $762.13 | $0.00 | $203.64 | $36,981.26 |
| 44 | $36,981.26 | $762.13 | $0.00 | $209.10 | $37,952.49 |
| 45 | $37,952.49 | $762.13 | $0.00 | $214.59 | $38,929.21 |
| 46 | $38,929.21 | $762.13 | $0.00 | $220.11 | $39,911.45 |
| 47 | $39,911.45 | $762.13 | $0.00 | $225.67 | $40,899.25 |
| 48 | $40,899.25 | $762.13 | $0.00 | $231.25 | $41,892.63 |
| 49 | $41,892.63 | $762.13 | $0.00 | $236.87 | $42,891.63 |
| 50 | $42,891.63 | $762.13 | $0.00 | $242.52 | $43,896.28 |
| 51 | $43,896.28 | $762.13 | $0.00 | $248.20 | $44,906.61 |
| 52 | $44,906.61 | $762.13 | $0.00 | $253.91 | $45,922.65 |
| 53 | $45,922.65 | $762.13 | $0.00 | $259.65 | $46,944.43 |
| 54 | $46,944.43 | $762.13 | $0.00 | $265.43 | $47,971.99 |
| 55 | $47,971.99 | $762.13 | $0.00 | $271.24 | $49,005.36 |
| 56 | $49,005.36 | $762.13 | $0.00 | $277.08 | $50,044.57 |
| 57 | $50,044.57 | $762.13 | $0.00 | $282.96 | $51,089.66 |
| 58 | $51,089.66 | $762.13 | $0.00 | $288.87 | $52,140.66 |
| 59 | $52,140.66 | $762.13 | $0.00 | $294.81 | $53,197.60 |
| 60 | $53,197.60 | $762.13 | $0.00 | $300.79 | $54,260.52 |
| 61 | $54,260.52 | $762.13 | $0.00 | $306.80 | $55,329.45 |
| 62 | $55,329.45 | $762.13 | $0.00 | $312.84 | $56,404.42 |
| 63 | $56,404.42 | $762.13 | $0.00 | $318.92 | $57,485.47 |
| 64 | $57,485.47 | $762.13 | $0.00 | $325.03 | $58,572.63 |
| 65 | $58,572.63 | $762.13 | $0.00 | $331.18 | $59,665.94 |
| 66 | $59,665.94 | $762.13 | $0.00 | $337.36 | $60,765.43 |
| 67 | $60,765.43 | $762.13 | $0.00 | $343.58 | $61,871.14 |
| 68 | $61,871.14 | $762.13 | $0.00 | $349.83 | $62,983.10 |
| 69 | $62,983.10 | $762.13 | $0.00 | $356.12 | $64,101.35 |
| 70 | $64,101.35 | $762.13 | $0.00 | $362.44 | $65,225.92 |
| 71 | $65,225.92 | $762.13 | $0.00 | $368.80 | $66,356.85 |
| 72 | $66,356.85 | $762.13 | $0.00 | $375.19 | $67,494.17 |
| 73 | $67,494.17 | $762.13 | $0.00 | $381.62 | $68,637.92 |
| 74 | $68,637.92 | $762.13 | $0.00 | $388.09 | $69,788.14 |
| 75 | $69,788.14 | $762.13 | $0.00 | $394.59 | $70,944.86 |
| 76 | $70,944.86 | $762.13 | $0.00 | $401.13 | $72,108.12 |
| 77 | $72,108.12 | $762.13 | $0.00 | $407.71 | $73,277.96 |
| 78 | $73,277.96 | $762.13 | $0.00 | $414.32 | $74,454.41 |
| 79 | $74,454.41 | $762.13 | $0.00 | $420.98 | $75,637.52 |
| 80 | $75,637.52 | $762.13 | $0.00 | $427.67 | $76,827.32 |
| 81 | $76,827.32 | $762.13 | $0.00 | $434.39 | $78,023.84 |
| 82 | $78,023.84 | $762.13 | $0.00 | $441.16 | $79,227.13 |
| 83 | $79,227.13 | $762.13 | $0.00 | $447.96 | $80,437.22 |
| 84 | $80,437.22 | $762.13 | $0.00 | $454.80 | $81,654.15 |
| 85 | $81,654.15 | $762.13 | $0.00 | $461.68 | $82,877.96 |
| 86 | $82,877.96 | $762.13 | $0.00 | $468.60 | $84,108.69 |
| 87 | $84,108.69 | $762.13 | $0.00 | $475.56 | $85,346.38 |
| 88 | $85,346.38 | $762.13 | $0.00 | $482.56 | $86,591.07 |
| 89 | $86,591.07 | $762.13 | $0.00 | $489.60 | $87,842.80 |
| 90 | $87,842.80 | $762.13 | $0.00 | $496.68 | $89,101.61 |
| 91 | $89,101.61 | $762.13 | $0.00 | $503.79 | $90,367.53 |
| 92 | $90,367.53 | $762.13 | $0.00 | $510.95 | $91,640.61 |
| 93 | $91,640.61 | $762.13 | $0.00 | $518.15 | $92,920.89 |
| 94 | $92,920.89 | $762.13 | $0.00 | $525.39 | $94,208.41 |
| 95 | $94,208.41 | $762.13 | $0.00 | $532.67 | $95,503.21 |
| 96 | $95,503.21 | $762.13 | $0.00 | $539.99 | $96,805.33 |
| 97 | $96,805.33 | $762.13 | $0.00 | $547.35 | $98,114.81 |
| 98 | $98,114.81 | $762.13 | $0.00 | $554.76 | $99,431.70 |
| 99 | $99,431.70 | $762.13 | $0.00 | $562.20 | $100,756.03 |
| 100 | $100,756.03 | $762.13 | $0.00 | $569.69 | $102,087.85 |
| 101 | $102,087.85 | $762.13 | $0.00 | $577.22 | $103,427.20 |
| 102 | $103,427.20 | $762.13 | $0.00 | $584.79 | $104,774.12 |
| 103 | $104,774.12 | $762.13 | $0.00 | $592.41 | $106,128.66 |
| 104 | $106,128.66 | $762.13 | $0.00 | $600.07 | $107,490.86 |
| 105 | $107,490.86 | $762.13 | $0.00 | $607.77 | $108,860.76 |
| 106 | $108,860.76 | $762.13 | $0.00 | $615.51 | $110,238.40 |
| 107 | $110,238.40 | $762.13 | $0.00 | $623.30 | $111,623.83 |
| 108 | $111,623.83 | $762.13 | $0.00 | $631.14 | $113,017.10 |
| 109 | $113,017.10 | $762.13 | $0.00 | $639.02 | $114,418.25 |
| 110 | $114,418.25 | $762.13 | $0.00 | $646.94 | $115,827.32 |
| 111 | $115,827.32 | $762.13 | $0.00 | $654.90 | $117,244.35 |
| 112 | $117,244.35 | $762.13 | $0.00 | $662.92 | $118,669.40 |
| 113 | $118,669.40 | $762.13 | $0.00 | $670.97 | $120,102.50 |
| 114 | $120,102.50 | $762.13 | $0.00 | $679.08 | $121,543.71 |
| 115 | $121,543.71 | $762.13 | $0.00 | $687.23 | $122,993.07 |
| 116 | $122,993.07 | $762.13 | $0.00 | $695.42 | $124,450.62 |
| 117 | $124,450.62 | $762.13 | $0.00 | $703.66 | $125,916.41 |
| 118 | $125,916.41 | $762.13 | $0.00 | $711.95 | $127,390.49 |
| 119 | $127,390.49 | $762.13 | $0.00 | $720.28 | $128,872.90 |
| 120 | $128,872.90 | $762.13 | $0.00 | $728.67 | $130,363.70 |
| 121 | $130,363.70 | $762.13 | $0.00 | $737.10 | $131,862.93 |
| 122 | $131,862.93 | $762.13 | $0.00 | $745.57 | $133,370.63 |
| 123 | $133,370.63 | $762.13 | $0.00 | $754.10 | $134,886.86 |
| 124 | $134,886.86 | $762.13 | $0.00 | $762.67 | $136,411.66 |
| 125 | $136,411.66 | $762.13 | $0.00 | $771.29 | $137,945.08 |
| 126 | $137,945.08 | $762.13 | $0.00 | $779.96 | $139,487.17 |
| 127 | $139,487.17 | $762.13 | $0.00 | $788.68 | $141,037.98 |
| 128 | $141,037.98 | $762.13 | $0.00 | $797.45 | $142,597.56 |
| 129 | $142,597.56 | $762.13 | $0.00 | $806.27 | $144,165.96 |
| 130 | $144,165.96 | $762.13 | $0.00 | $815.14 | $145,743.23 |
| 131 | $145,743.23 | $762.13 | $0.00 | $824.05 | $147,329.41 |
| 132 | $147,329.41 | $762.13 | $0.00 | $833.02 | $148,924.56 |
| 133 | $148,924.56 | $762.13 | $0.00 | $842.04 | $150,528.73 |
| 134 | $150,528.73 | $762.13 | $0.00 | $851.11 | $152,141.97 |
| 135 | $152,141.97 | $762.13 | $0.00 | $860.23 | $153,764.33 |
| 136 | $153,764.33 | $762.13 | $0.00 | $869.41 | $155,395.87 |
| 137 | $155,395.87 | $762.13 | $0.00 | $878.63 | $157,036.63 |
| 138 | $157,036.63 | $762.13 | $0.00 | $887.91 | $158,686.67 |
| 139 | $158,686.67 | $762.13 | $0.00 | $897.24 | $160,346.04 |
| 140 | $160,346.04 | $762.13 | $0.00 | $906.62 | $162,014.79 |
| 141 | $162,014.79 | $762.13 | $0.00 | $916.06 | $163,692.98 |
| 142 | $163,692.98 | $762.13 | $0.00 | $925.54 | $165,380.65 |
| 143 | $165,380.65 | $762.13 | $0.00 | $935.09 | $167,077.87 |
| 144 | $167,077.87 | $762.13 | $0.00 | $944.68 | $168,784.68 |
| 145 | $168,784.68 | $762.13 | $0.00 | $954.33 | $170,501.14 |
| 146 | $170,501.14 | $762.13 | $0.00 | $964.04 | $172,227.31 |
| 147 | $172,227.31 | $762.13 | $0.00 | $973.80 | $173,963.24 |
| 148 | $173,963.24 | $762.13 | $0.00 | $983.61 | $175,708.98 |
| 149 | $175,708.98 | $762.13 | $0.00 | $993.48 | $177,464.59 |
| 150 | $177,464.59 | $762.13 | $0.00 | $1,003.41 | $179,230.13 |
| 151 | $179,230.13 | $762.13 | $0.00 | $1,013.39 | $181,005.65 |
| 152 | $181,005.65 | $762.13 | $0.00 | $1,023.43 | $182,791.21 |
| 153 | $182,791.21 | $762.13 | $0.00 | $1,033.53 | $184,586.87 |
| 154 | $184,586.87 | $762.13 | $0.00 | $1,043.68 | $186,392.68 |
| 155 | $186,392.68 | $762.13 | $0.00 | $1,053.89 | $188,208.70 |
| 156 | $188,208.70 | $762.13 | $0.00 | $1,064.16 | $190,034.99 |
| 157 | $190,034.99 | $762.13 | $0.00 | $1,074.49 | $191,871.61 |
| 158 | $191,871.61 | $762.13 | $0.00 | $1,084.87 | $193,718.61 |
| 159 | $193,718.61 | $762.13 | $0.00 | $1,095.31 | $195,576.05 |
| 160 | $195,576.05 | $762.13 | $0.00 | $1,105.82 | $197,444.00 |
| 161 | $197,444.00 | $762.13 | $0.00 | $1,116.38 | $199,322.51 |
| 162 | $199,322.51 | $762.13 | $0.00 | $1,127.00 | $201,211.64 |
| 163 | $201,211.64 | $762.13 | $0.00 | $1,137.68 | $203,111.45 |
| 164 | $203,111.45 | $762.13 | $0.00 | $1,148.42 | $205,022.00 |
| 165 | $205,022.00 | $762.13 | $0.00 | $1,159.22 | $206,943.35 |
| 166 | $206,943.35 | $762.13 | $0.00 | $1,170.09 | $208,875.57 |
| 167 | $208,875.57 | $762.13 | $0.00 | $1,181.01 | $210,818.71 |
| 168 | $210,818.71 | $762.13 | $0.00 | $1,192.00 | $212,772.84 |
| 169 | $212,772.84 | $762.13 | $0.00 | $1,203.05 | $214,738.02 |
| 170 | $214,738.02 | $762.13 | $0.00 | $1,214.16 | $216,714.31 |
| 171 | $216,714.31 | $762.13 | $0.00 | $1,225.33 | $218,701.77 |
| 172 | $218,701.77 | $762.13 | $0.00 | $1,236.57 | $220,700.47 |
| 173 | $220,700.47 | $762.13 | $0.00 | $1,247.87 | $222,710.47 |
| 174 | $222,710.47 | $762.13 | $0.00 | $1,259.24 | $224,731.84 |
| 175 | $224,731.84 | $762.13 | $0.00 | $1,270.67 | $226,764.64 |
| 176 | $226,764.64 | $762.13 | $0.00 | $1,282.16 | $228,808.93 |
| 177 | $228,808.93 | $762.13 | $0.00 | $1,293.72 | $230,864.78 |
| 178 | $230,864.78 | $762.13 | $0.00 | $1,305.34 | $232,932.25 |
| 179 | $232,932.25 | $762.13 | $0.00 | $1,317.03 | $235,011.41 |
| 180 | $235,011.41 | $762.13 | $0.00 | $1,328.79 | $237,102.33 |
| 181 | $237,102.33 | $762.13 | $0.00 | $1,340.61 | $239,205.07 |
| 182 | $239,205.07 | $762.13 | $0.00 | $1,352.50 | $241,319.70 |
| 183 | $241,319.70 | $762.13 | $0.00 | $1,364.46 | $243,446.29 |
| 184 | $243,446.29 | $762.13 | $0.00 | $1,376.48 | $245,584.90 |
| 185 | $245,584.90 | $762.13 | $0.00 | $1,388.57 | $247,735.60 |
| 186 | $247,735.60 | $762.13 | $0.00 | $1,400.73 | $249,898.46 |
| 187 | $249,898.46 | $762.13 | $0.00 | $1,412.96 | $252,073.55 |
| 188 | $252,073.55 | $762.13 | $0.00 | $1,425.26 | $254,260.94 |
| 189 | $254,260.94 | $762.13 | $0.00 | $1,437.63 | $256,460.70 |
| 190 | $256,460.70 | $762.13 | $0.00 | $1,450.07 | $258,672.90 |
| 191 | $258,672.90 | $762.13 | $0.00 | $1,462.57 | $260,897.60 |
| 192 | $260,897.60 | $762.13 | $0.00 | $1,475.15 | $263,134.88 |
| 193 | $263,134.88 | $762.13 | $0.00 | $1,487.80 | $265,384.81 |
| 194 | $265,384.81 | $762.13 | $0.00 | $1,500.52 | $267,647.46 |
| 195 | $267,647.46 | $762.13 | $0.00 | $1,513.32 | $269,922.91 |
| 196 | $269,922.91 | $762.13 | $0.00 | $1,526.18 | $272,211.22 |
| 197 | $272,211.22 | $762.13 | $0.00 | $1,539.12 | $274,512.47 |
| 198 | $274,512.47 | $762.13 | $0.00 | $1,552.13 | $276,826.73 |
| 199 | $276,826.73 | $762.13 | $0.00 | $1,565.22 | $279,154.08 |
| 200 | $279,154.08 | $762.13 | $0.00 | $1,578.38 | $281,494.59 |
| 201 | $281,494.59 | $762.13 | $0.00 | $1,591.61 | $283,848.33 |
| 202 | $283,848.33 | $762.13 | $0.00 | $1,604.92 | $286,215.38 |
| 203 | $286,215.38 | $762.13 | $0.00 | $1,618.30 | $288,595.81 |
| 204 | $288,595.81 | $762.13 | $0.00 | $1,631.76 | $290,989.70 |
| 205 | $290,989.70 | $762.13 | $0.00 | $1,645.30 | $293,397.13 |
| 206 | $293,397.13 | $762.13 | $0.00 | $1,658.91 | $295,818.17 |
| 207 | $295,818.17 | $762.13 | $0.00 | $1,672.60 | $298,252.90 |
| 208 | $298,252.90 | $762.13 | $0.00 | $1,686.37 | $300,701.40 |
| 209 | $300,701.40 | $762.13 | $0.00 | $1,700.21 | $303,163.74 |
| 210 | $303,163.74 | $762.13 | $0.00 | $1,714.13 | $305,640.00 |
| 211 | $305,640.00 | $762.13 | $0.00 | $1,728.13 | $308,130.26 |
| 212 | $308,130.26 | $762.13 | $0.00 | $1,742.21 | $310,634.60 |
| 213 | $310,634.60 | $762.13 | $0.00 | $1,756.37 | $313,153.10 |
| 214 | $313,153.10 | $762.13 | $0.00 | $1,770.61 | $315,685.84 |
| 215 | $315,685.84 | $762.13 | $0.00 | $1,784.93 | $318,232.90 |
| 216 | $318,232.90 | $762.13 | $0.00 | $1,799.34 | $320,794.37 |
| 217 | $320,794.37 | $762.13 | $86,877.78 | $1,813.82 | $236,492.54 |
| 218 | $236,492.54 | $762.13 | $0.00 | $1,337.16 | $238,591.83 |
| 219 | $238,591.83 | $762.13 | $0.00 | $1,349.03 | $240,702.99 |
| 220 | $240,702.99 | $762.13 | $0.00 | $1,360.97 | $242,826.09 |
| 221 | $242,826.09 | $762.13 | $0.00 | $1,372.97 | $244,961.19 |
| 222 | $244,961.19 | $762.13 | $0.00 | $1,385.05 | $247,108.37 |
| 223 | $247,108.37 | $762.13 | $0.00 | $1,397.19 | $249,267.69 |
| 224 | $249,267.69 | $762.13 | $0.00 | $1,409.40 | $251,439.22 |
| 225 | $251,439.22 | $762.13 | $0.00 | $1,421.67 | $253,623.02 |
| 226 | $253,623.02 | $762.13 | $0.00 | $1,434.02 | $255,819.17 |
| 227 | $255,819.17 | $762.13 | $0.00 | $1,446.44 | $258,027.74 |
| 228 | $258,027.74 | $762.13 | $0.00 | $1,458.93 | $260,248.80 |
| 229 | $260,248.80 | $762.13 | $92,959.22 | $1,471.48 | $169,523.19 |
| 230 | $169,523.19 | $762.13 | $0.00 | $958.51 | $171,243.83 |
| 231 | $171,243.83 | $762.13 | $0.00 | $968.24 | $172,974.20 |
| 232 | $172,974.20 | $762.13 | $0.00 | $978.02 | $174,714.35 |
| 233 | $174,714.35 | $762.13 | $0.00 | $987.86 | $176,464.34 |
| 234 | $176,464.34 | $762.13 | $0.00 | $997.76 | $178,224.23 |
| 235 | $178,224.23 | $762.13 | $0.00 | $1,007.71 | $179,994.07 |
| 236 | $179,994.07 | $762.13 | $0.00 | $1,017.71 | $181,773.91 |
| 237 | $181,773.91 | $762.13 | $0.00 | $1,027.78 | $183,563.82 |
| 238 | $183,563.82 | $762.13 | $0.00 | $1,037.90 | $185,363.85 |
| 239 | $185,363.85 | $762.13 | $0.00 | $1,048.07 | $187,174.05 |
| 240 | $187,174.05 | $762.13 | $0.00 | $1,058.31 | $188,994.49 |
| 241 | $188,994.49 | $762.13 | $99,466.37 | $1,068.60 | $91,358.85 |
| 242 | $91,358.85 | $762.13 | $0.00 | $516.56 | $92,637.54 |
| 243 | $92,637.54 | $762.13 | $0.00 | $523.79 | $93,923.46 |
| 244 | $93,923.46 | $762.13 | $0.00 | $531.06 | $95,216.65 |
| 245 | $95,216.65 | $762.13 | $0.00 | $538.37 | $96,517.15 |
| 246 | $96,517.15 | $762.13 | $0.00 | $545.72 | $97,825.00 |
| 247 | $97,825.00 | $762.13 | $0.00 | $553.12 | $99,140.25 |
| 248 | $99,140.25 | $762.13 | $0.00 | $560.55 | $100,462.93 |
| 249 | $100,462.93 | $762.13 | $0.00 | $568.03 | $101,793.09 |
| 250 | $101,793.09 | $762.13 | $0.00 | $575.55 | $103,130.77 |
| 251 | $103,130.77 | $762.13 | $0.00 | $583.12 | $104,476.02 |
| 252 | $104,476.02 | $762.13 | $0.00 | $590.72 | $105,828.87 |
| 253 | $105,828.87 | $0.00 | $106,429.02 | $598.37 | -$1.78 |