How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $66,656 |
| Monthly savings required | $528 |
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 $266,623.22 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $527.64 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 | 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 Virginia College in Charleston in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $527.64 | $0.00 | $0.00 | $527.64 |
| 2 | $527.64 | $527.64 | $0.00 | $2.98 | $1,058.26 |
| 3 | $1,058.26 | $527.64 | $0.00 | $5.98 | $1,591.88 |
| 4 | $1,591.88 | $527.64 | $0.00 | $9.00 | $2,128.52 |
| 5 | $2,128.52 | $527.64 | $0.00 | $12.03 | $2,668.19 |
| 6 | $2,668.19 | $527.64 | $0.00 | $15.09 | $3,210.92 |
| 7 | $3,210.92 | $527.64 | $0.00 | $18.16 | $3,756.72 |
| 8 | $3,756.72 | $527.64 | $0.00 | $21.24 | $4,305.60 |
| 9 | $4,305.60 | $527.64 | $0.00 | $24.34 | $4,857.58 |
| 10 | $4,857.58 | $527.64 | $0.00 | $27.47 | $5,412.69 |
| 11 | $5,412.69 | $527.64 | $0.00 | $30.60 | $5,970.93 |
| 12 | $5,970.93 | $527.64 | $0.00 | $33.76 | $6,532.33 |
| 13 | $6,532.33 | $527.64 | $0.00 | $36.93 | $7,096.90 |
| 14 | $7,096.90 | $527.64 | $0.00 | $40.13 | $7,664.67 |
| 15 | $7,664.67 | $527.64 | $0.00 | $43.34 | $8,235.65 |
| 16 | $8,235.65 | $527.64 | $0.00 | $46.57 | $8,809.86 |
| 17 | $8,809.86 | $527.64 | $0.00 | $49.81 | $9,387.31 |
| 18 | $9,387.31 | $527.64 | $0.00 | $53.08 | $9,968.03 |
| 19 | $9,968.03 | $527.64 | $0.00 | $56.36 | $10,552.03 |
| 20 | $10,552.03 | $527.64 | $0.00 | $59.66 | $11,139.33 |
| 21 | $11,139.33 | $527.64 | $0.00 | $62.98 | $11,729.95 |
| 22 | $11,729.95 | $527.64 | $0.00 | $66.32 | $12,323.91 |
| 23 | $12,323.91 | $527.64 | $0.00 | $69.68 | $12,921.23 |
| 24 | $12,921.23 | $527.64 | $0.00 | $73.06 | $13,521.93 |
| 25 | $13,521.93 | $527.64 | $0.00 | $76.45 | $14,126.02 |
| 26 | $14,126.02 | $527.64 | $0.00 | $79.87 | $14,733.53 |
| 27 | $14,733.53 | $527.64 | $0.00 | $83.31 | $15,344.48 |
| 28 | $15,344.48 | $527.64 | $0.00 | $86.76 | $15,958.88 |
| 29 | $15,958.88 | $527.64 | $0.00 | $90.23 | $16,576.75 |
| 30 | $16,576.75 | $527.64 | $0.00 | $93.73 | $17,198.12 |
| 31 | $17,198.12 | $527.64 | $0.00 | $97.24 | $17,823.00 |
| 32 | $17,823.00 | $527.64 | $0.00 | $100.77 | $18,451.41 |
| 33 | $18,451.41 | $527.64 | $0.00 | $104.33 | $19,083.38 |
| 34 | $19,083.38 | $527.64 | $0.00 | $107.90 | $19,718.92 |
| 35 | $19,718.92 | $527.64 | $0.00 | $111.49 | $20,358.05 |
| 36 | $20,358.05 | $527.64 | $0.00 | $115.11 | $21,000.80 |
| 37 | $21,000.80 | $527.64 | $0.00 | $118.74 | $21,647.18 |
| 38 | $21,647.18 | $527.64 | $0.00 | $122.40 | $22,297.22 |
| 39 | $22,297.22 | $527.64 | $0.00 | $126.07 | $22,950.93 |
| 40 | $22,950.93 | $527.64 | $0.00 | $129.77 | $23,608.34 |
| 41 | $23,608.34 | $527.64 | $0.00 | $133.48 | $24,269.46 |
| 42 | $24,269.46 | $527.64 | $0.00 | $137.22 | $24,934.32 |
| 43 | $24,934.32 | $527.64 | $0.00 | $140.98 | $25,602.94 |
| 44 | $25,602.94 | $527.64 | $0.00 | $144.76 | $26,275.34 |
| 45 | $26,275.34 | $527.64 | $0.00 | $148.56 | $26,951.54 |
| 46 | $26,951.54 | $527.64 | $0.00 | $152.39 | $27,631.57 |
| 47 | $27,631.57 | $527.64 | $0.00 | $156.23 | $28,315.44 |
| 48 | $28,315.44 | $527.64 | $0.00 | $160.10 | $29,003.18 |
| 49 | $29,003.18 | $527.64 | $0.00 | $163.99 | $29,694.81 |
| 50 | $29,694.81 | $527.64 | $0.00 | $167.90 | $30,390.35 |
| 51 | $30,390.35 | $527.64 | $0.00 | $171.83 | $31,089.82 |
| 52 | $31,089.82 | $527.64 | $0.00 | $175.79 | $31,793.25 |
| 53 | $31,793.25 | $527.64 | $0.00 | $179.76 | $32,500.65 |
| 54 | $32,500.65 | $527.64 | $0.00 | $183.76 | $33,212.05 |
| 55 | $33,212.05 | $527.64 | $0.00 | $187.79 | $33,927.48 |
| 56 | $33,927.48 | $527.64 | $0.00 | $191.83 | $34,646.95 |
| 57 | $34,646.95 | $527.64 | $0.00 | $195.90 | $35,370.49 |
| 58 | $35,370.49 | $527.64 | $0.00 | $199.99 | $36,098.12 |
| 59 | $36,098.12 | $527.64 | $0.00 | $204.10 | $36,829.86 |
| 60 | $36,829.86 | $527.64 | $0.00 | $208.24 | $37,565.74 |
| 61 | $37,565.74 | $527.64 | $0.00 | $212.40 | $38,305.78 |
| 62 | $38,305.78 | $527.64 | $0.00 | $216.59 | $39,050.01 |
| 63 | $39,050.01 | $527.64 | $0.00 | $220.79 | $39,798.44 |
| 64 | $39,798.44 | $527.64 | $0.00 | $225.03 | $40,551.11 |
| 65 | $40,551.11 | $527.64 | $0.00 | $229.28 | $41,308.03 |
| 66 | $41,308.03 | $527.64 | $0.00 | $233.56 | $42,069.23 |
| 67 | $42,069.23 | $527.64 | $0.00 | $237.87 | $42,834.74 |
| 68 | $42,834.74 | $527.64 | $0.00 | $242.19 | $43,604.57 |
| 69 | $43,604.57 | $527.64 | $0.00 | $246.55 | $44,378.76 |
| 70 | $44,378.76 | $527.64 | $0.00 | $250.92 | $45,157.32 |
| 71 | $45,157.32 | $527.64 | $0.00 | $255.33 | $45,940.29 |
| 72 | $45,940.29 | $527.64 | $0.00 | $259.75 | $46,727.68 |
| 73 | $46,727.68 | $527.64 | $0.00 | $264.21 | $47,519.53 |
| 74 | $47,519.53 | $527.64 | $0.00 | $268.68 | $48,315.85 |
| 75 | $48,315.85 | $527.64 | $0.00 | $273.18 | $49,116.67 |
| 76 | $49,116.67 | $527.64 | $0.00 | $277.71 | $49,922.02 |
| 77 | $49,922.02 | $527.64 | $0.00 | $282.27 | $50,731.93 |
| 78 | $50,731.93 | $527.64 | $0.00 | $286.85 | $51,546.42 |
| 79 | $51,546.42 | $527.64 | $0.00 | $291.45 | $52,365.51 |
| 80 | $52,365.51 | $527.64 | $0.00 | $296.08 | $53,189.23 |
| 81 | $53,189.23 | $527.64 | $0.00 | $300.74 | $54,017.61 |
| 82 | $54,017.61 | $527.64 | $0.00 | $305.42 | $54,850.67 |
| 83 | $54,850.67 | $527.64 | $0.00 | $310.13 | $55,688.44 |
| 84 | $55,688.44 | $527.64 | $0.00 | $314.87 | $56,530.95 |
| 85 | $56,530.95 | $527.64 | $0.00 | $319.63 | $57,378.22 |
| 86 | $57,378.22 | $527.64 | $0.00 | $324.42 | $58,230.28 |
| 87 | $58,230.28 | $527.64 | $0.00 | $329.24 | $59,087.16 |
| 88 | $59,087.16 | $527.64 | $0.00 | $334.09 | $59,948.89 |
| 89 | $59,948.89 | $527.64 | $0.00 | $338.96 | $60,815.49 |
| 90 | $60,815.49 | $527.64 | $0.00 | $343.86 | $61,686.99 |
| 91 | $61,686.99 | $527.64 | $0.00 | $348.79 | $62,563.42 |
| 92 | $62,563.42 | $527.64 | $0.00 | $353.74 | $63,444.80 |
| 93 | $63,444.80 | $527.64 | $0.00 | $358.73 | $64,331.17 |
| 94 | $64,331.17 | $527.64 | $0.00 | $363.74 | $65,222.55 |
| 95 | $65,222.55 | $527.64 | $0.00 | $368.78 | $66,118.97 |
| 96 | $66,118.97 | $527.64 | $0.00 | $373.85 | $67,020.46 |
| 97 | $67,020.46 | $527.64 | $0.00 | $378.94 | $67,927.04 |
| 98 | $67,927.04 | $527.64 | $0.00 | $384.07 | $68,838.75 |
| 99 | $68,838.75 | $527.64 | $0.00 | $389.22 | $69,755.61 |
| 100 | $69,755.61 | $527.64 | $0.00 | $394.41 | $70,677.66 |
| 101 | $70,677.66 | $527.64 | $0.00 | $399.62 | $71,604.92 |
| 102 | $71,604.92 | $527.64 | $0.00 | $404.86 | $72,537.42 |
| 103 | $72,537.42 | $527.64 | $0.00 | $410.14 | $73,475.20 |
| 104 | $73,475.20 | $527.64 | $0.00 | $415.44 | $74,418.28 |
| 105 | $74,418.28 | $527.64 | $0.00 | $420.77 | $75,366.69 |
| 106 | $75,366.69 | $527.64 | $0.00 | $426.13 | $76,320.46 |
| 107 | $76,320.46 | $527.64 | $0.00 | $431.53 | $77,279.63 |
| 108 | $77,279.63 | $527.64 | $0.00 | $436.95 | $78,244.22 |
| 109 | $78,244.22 | $527.64 | $0.00 | $442.40 | $79,214.26 |
| 110 | $79,214.26 | $527.64 | $0.00 | $447.89 | $80,189.79 |
| 111 | $80,189.79 | $527.64 | $0.00 | $453.40 | $81,170.83 |
| 112 | $81,170.83 | $527.64 | $0.00 | $458.95 | $82,157.42 |
| 113 | $82,157.42 | $527.64 | $0.00 | $464.53 | $83,149.59 |
| 114 | $83,149.59 | $527.64 | $0.00 | $470.14 | $84,147.37 |
| 115 | $84,147.37 | $527.64 | $0.00 | $475.78 | $85,150.79 |
| 116 | $85,150.79 | $527.64 | $0.00 | $481.45 | $86,159.88 |
| 117 | $86,159.88 | $527.64 | $0.00 | $487.16 | $87,174.68 |
| 118 | $87,174.68 | $527.64 | $0.00 | $492.90 | $88,195.22 |
| 119 | $88,195.22 | $527.64 | $0.00 | $498.67 | $89,221.53 |
| 120 | $89,221.53 | $527.64 | $0.00 | $504.47 | $90,253.64 |
| 121 | $90,253.64 | $527.64 | $0.00 | $510.31 | $91,291.59 |
| 122 | $91,291.59 | $527.64 | $0.00 | $516.18 | $92,335.41 |
| 123 | $92,335.41 | $527.64 | $0.00 | $522.08 | $93,385.13 |
| 124 | $93,385.13 | $527.64 | $0.00 | $528.01 | $94,440.78 |
| 125 | $94,440.78 | $527.64 | $0.00 | $533.98 | $95,502.40 |
| 126 | $95,502.40 | $527.64 | $0.00 | $539.98 | $96,570.02 |
| 127 | $96,570.02 | $527.64 | $0.00 | $546.02 | $97,643.68 |
| 128 | $97,643.68 | $527.64 | $0.00 | $552.09 | $98,723.41 |
| 129 | $98,723.41 | $527.64 | $0.00 | $558.20 | $99,809.25 |
| 130 | $99,809.25 | $527.64 | $0.00 | $564.34 | $100,901.23 |
| 131 | $100,901.23 | $527.64 | $0.00 | $570.51 | $101,999.38 |
| 132 | $101,999.38 | $527.64 | $0.00 | $576.72 | $103,103.74 |
| 133 | $103,103.74 | $527.64 | $0.00 | $582.96 | $104,214.34 |
| 134 | $104,214.34 | $527.64 | $0.00 | $589.24 | $105,331.22 |
| 135 | $105,331.22 | $527.64 | $0.00 | $595.56 | $106,454.42 |
| 136 | $106,454.42 | $527.64 | $0.00 | $601.91 | $107,583.97 |
| 137 | $107,583.97 | $527.64 | $0.00 | $608.30 | $108,719.91 |
| 138 | $108,719.91 | $527.64 | $0.00 | $614.72 | $109,862.27 |
| 139 | $109,862.27 | $527.64 | $0.00 | $621.18 | $111,011.09 |
| 140 | $111,011.09 | $527.64 | $0.00 | $627.67 | $112,166.40 |
| 141 | $112,166.40 | $527.64 | $0.00 | $634.21 | $113,328.25 |
| 142 | $113,328.25 | $527.64 | $0.00 | $640.77 | $114,496.66 |
| 143 | $114,496.66 | $527.64 | $0.00 | $647.38 | $115,671.68 |
| 144 | $115,671.68 | $527.64 | $0.00 | $654.02 | $116,853.34 |
| 145 | $116,853.34 | $527.64 | $0.00 | $660.71 | $118,041.69 |
| 146 | $118,041.69 | $527.64 | $0.00 | $667.42 | $119,236.75 |
| 147 | $119,236.75 | $527.64 | $0.00 | $674.18 | $120,438.57 |
| 148 | $120,438.57 | $527.64 | $0.00 | $680.98 | $121,647.19 |
| 149 | $121,647.19 | $527.64 | $0.00 | $687.81 | $122,862.64 |
| 150 | $122,862.64 | $527.64 | $0.00 | $694.68 | $124,084.96 |
| 151 | $124,084.96 | $527.64 | $0.00 | $701.59 | $125,314.19 |
| 152 | $125,314.19 | $527.64 | $0.00 | $708.54 | $126,550.37 |
| 153 | $126,550.37 | $527.64 | $0.00 | $715.53 | $127,793.54 |
| 154 | $127,793.54 | $527.64 | $0.00 | $722.56 | $129,043.74 |
| 155 | $129,043.74 | $527.64 | $0.00 | $729.63 | $130,301.01 |
| 156 | $130,301.01 | $527.64 | $0.00 | $736.74 | $131,565.39 |
| 157 | $131,565.39 | $527.64 | $0.00 | $743.89 | $132,836.92 |
| 158 | $132,836.92 | $527.64 | $0.00 | $751.08 | $134,115.64 |
| 159 | $134,115.64 | $527.64 | $0.00 | $758.31 | $135,401.59 |
| 160 | $135,401.59 | $527.64 | $0.00 | $765.58 | $136,694.81 |
| 161 | $136,694.81 | $527.64 | $0.00 | $772.89 | $137,995.34 |
| 162 | $137,995.34 | $527.64 | $0.00 | $780.25 | $139,303.23 |
| 163 | $139,303.23 | $527.64 | $0.00 | $787.64 | $140,618.51 |
| 164 | $140,618.51 | $527.64 | $0.00 | $795.08 | $141,941.23 |
| 165 | $141,941.23 | $527.64 | $0.00 | $802.56 | $143,271.43 |
| 166 | $143,271.43 | $527.64 | $0.00 | $810.08 | $144,609.15 |
| 167 | $144,609.15 | $527.64 | $0.00 | $817.64 | $145,954.43 |
| 168 | $145,954.43 | $527.64 | $0.00 | $825.25 | $147,307.32 |
| 169 | $147,307.32 | $527.64 | $0.00 | $832.90 | $148,667.86 |
| 170 | $148,667.86 | $527.64 | $0.00 | $840.59 | $150,036.09 |
| 171 | $150,036.09 | $527.64 | $0.00 | $848.33 | $151,412.06 |
| 172 | $151,412.06 | $527.64 | $0.00 | $856.11 | $152,795.81 |
| 173 | $152,795.81 | $527.64 | $0.00 | $863.93 | $154,187.38 |
| 174 | $154,187.38 | $527.64 | $0.00 | $871.80 | $155,586.82 |
| 175 | $155,586.82 | $527.64 | $0.00 | $879.71 | $156,994.17 |
| 176 | $156,994.17 | $527.64 | $0.00 | $887.67 | $158,409.48 |
| 177 | $158,409.48 | $527.64 | $0.00 | $895.67 | $159,832.79 |
| 178 | $159,832.79 | $527.64 | $0.00 | $903.72 | $161,264.15 |
| 179 | $161,264.15 | $527.64 | $0.00 | $911.81 | $162,703.60 |
| 180 | $162,703.60 | $527.64 | $0.00 | $919.95 | $164,151.19 |
| 181 | $164,151.19 | $527.64 | $0.00 | $928.13 | $165,606.96 |
| 182 | $165,606.96 | $527.64 | $0.00 | $936.37 | $167,070.97 |
| 183 | $167,070.97 | $527.64 | $0.00 | $944.64 | $168,543.25 |
| 184 | $168,543.25 | $527.64 | $0.00 | $952.97 | $170,023.86 |
| 185 | $170,023.86 | $527.64 | $0.00 | $961.34 | $171,512.84 |
| 186 | $171,512.84 | $527.64 | $0.00 | $969.76 | $173,010.24 |
| 187 | $173,010.24 | $527.64 | $0.00 | $978.23 | $174,516.11 |
| 188 | $174,516.11 | $527.64 | $0.00 | $986.74 | $176,030.49 |
| 189 | $176,030.49 | $527.64 | $0.00 | $995.30 | $177,553.43 |
| 190 | $177,553.43 | $527.64 | $0.00 | $1,003.91 | $179,084.98 |
| 191 | $179,084.98 | $527.64 | $0.00 | $1,012.57 | $180,625.19 |
| 192 | $180,625.19 | $527.64 | $0.00 | $1,021.28 | $182,174.11 |
| 193 | $182,174.11 | $527.64 | $0.00 | $1,030.04 | $183,731.79 |
| 194 | $183,731.79 | $527.64 | $0.00 | $1,038.85 | $185,298.28 |
| 195 | $185,298.28 | $527.64 | $0.00 | $1,047.70 | $186,873.62 |
| 196 | $186,873.62 | $527.64 | $0.00 | $1,056.61 | $188,457.87 |
| 197 | $188,457.87 | $527.64 | $0.00 | $1,065.57 | $190,051.08 |
| 198 | $190,051.08 | $527.64 | $0.00 | $1,074.58 | $191,653.30 |
| 199 | $191,653.30 | $527.64 | $0.00 | $1,083.64 | $193,264.58 |
| 200 | $193,264.58 | $527.64 | $0.00 | $1,092.75 | $194,884.97 |
| 201 | $194,884.97 | $527.64 | $0.00 | $1,101.91 | $196,514.52 |
| 202 | $196,514.52 | $527.64 | $0.00 | $1,111.12 | $198,153.28 |
| 203 | $198,153.28 | $527.64 | $0.00 | $1,120.39 | $199,801.31 |
| 204 | $199,801.31 | $527.64 | $0.00 | $1,129.71 | $201,458.66 |
| 205 | $201,458.66 | $527.64 | $0.00 | $1,139.08 | $203,125.38 |
| 206 | $203,125.38 | $527.64 | $0.00 | $1,148.50 | $204,801.52 |
| 207 | $204,801.52 | $527.64 | $0.00 | $1,157.98 | $206,487.14 |
| 208 | $206,487.14 | $527.64 | $0.00 | $1,167.51 | $208,182.29 |
| 209 | $208,182.29 | $527.64 | $0.00 | $1,177.09 | $209,887.02 |
| 210 | $209,887.02 | $527.64 | $0.00 | $1,186.73 | $211,601.39 |
| 211 | $211,601.39 | $527.64 | $0.00 | $1,196.43 | $213,325.46 |
| 212 | $213,325.46 | $527.64 | $0.00 | $1,206.17 | $215,059.27 |
| 213 | $215,059.27 | $527.64 | $0.00 | $1,215.98 | $216,802.89 |
| 214 | $216,802.89 | $527.64 | $0.00 | $1,225.84 | $218,556.37 |
| 215 | $218,556.37 | $527.64 | $0.00 | $1,235.75 | $220,319.76 |
| 216 | $220,319.76 | $527.64 | $0.00 | $1,245.72 | $222,093.12 |
| 217 | $222,093.12 | $527.64 | $61,859.74 | $1,255.75 | $162,016.77 |
| 218 | $162,016.77 | $527.64 | $0.00 | $916.07 | $163,460.48 |
| 219 | $163,460.48 | $527.64 | $0.00 | $924.23 | $164,912.35 |
| 220 | $164,912.35 | $527.64 | $0.00 | $932.44 | $166,372.43 |
| 221 | $166,372.43 | $527.64 | $0.00 | $940.69 | $167,840.76 |
| 222 | $167,840.76 | $527.64 | $0.00 | $949.00 | $169,317.40 |
| 223 | $169,317.40 | $527.64 | $0.00 | $957.35 | $170,802.39 |
| 224 | $170,802.39 | $527.64 | $0.00 | $965.74 | $172,295.77 |
| 225 | $172,295.77 | $527.64 | $0.00 | $974.19 | $173,797.60 |
| 226 | $173,797.60 | $527.64 | $0.00 | $982.68 | $175,307.92 |
| 227 | $175,307.92 | $527.64 | $0.00 | $991.22 | $176,826.78 |
| 228 | $176,826.78 | $527.64 | $0.00 | $999.80 | $178,354.22 |
| 229 | $178,354.22 | $527.64 | $64,952.73 | $1,008.44 | $114,937.57 |
| 230 | $114,937.57 | $527.64 | $0.00 | $649.87 | $116,115.08 |
| 231 | $116,115.08 | $527.64 | $0.00 | $656.53 | $117,299.25 |
| 232 | $117,299.25 | $527.64 | $0.00 | $663.23 | $118,490.12 |
| 233 | $118,490.12 | $527.64 | $0.00 | $669.96 | $119,687.72 |
| 234 | $119,687.72 | $527.64 | $0.00 | $676.73 | $120,892.09 |
| 235 | $120,892.09 | $527.64 | $0.00 | $683.54 | $122,103.27 |
| 236 | $122,103.27 | $527.64 | $0.00 | $690.39 | $123,321.30 |
| 237 | $123,321.30 | $527.64 | $0.00 | $697.28 | $124,546.22 |
| 238 | $124,546.22 | $527.64 | $0.00 | $704.20 | $125,778.06 |
| 239 | $125,778.06 | $527.64 | $0.00 | $711.17 | $127,016.87 |
| 240 | $127,016.87 | $527.64 | $0.00 | $718.17 | $128,262.68 |
| 241 | $128,262.68 | $527.64 | $68,200.36 | $725.22 | $61,315.18 |
| 242 | $61,315.18 | $527.64 | $0.00 | $346.68 | $62,189.50 |
| 243 | $62,189.50 | $527.64 | $0.00 | $351.63 | $63,068.77 |
| 244 | $63,068.77 | $527.64 | $0.00 | $356.60 | $63,953.01 |
| 245 | $63,953.01 | $527.64 | $0.00 | $361.60 | $64,842.25 |
| 246 | $64,842.25 | $527.64 | $0.00 | $366.63 | $65,736.52 |
| 247 | $65,736.52 | $527.64 | $0.00 | $371.68 | $66,635.84 |
| 248 | $66,635.84 | $527.64 | $0.00 | $376.77 | $67,540.25 |
| 249 | $67,540.25 | $527.64 | $0.00 | $381.88 | $68,449.77 |
| 250 | $68,449.77 | $527.64 | $0.00 | $387.02 | $69,364.43 |
| 251 | $69,364.43 | $527.64 | $0.00 | $392.20 | $70,284.27 |
| 252 | $70,284.27 | $527.64 | $0.00 | $397.40 | $71,209.31 |
| 253 | $71,209.31 | $0.00 | $71,610.38 | $402.63 | $1.56 |