| Estimated Annual Cost in 2042 | $101,532 |
| Monthly savings required | $802 |
How much will it cost to send your child to Radford University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $406,126.50 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $802.43 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 | $27,063.00 |
| 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 Radford University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $802.43 | $0.00 | $0.00 | $802.43 |
| 2 | $802.43 | $802.43 | $0.00 | $4.54 | $1,609.40 |
| 3 | $1,609.40 | $802.43 | $0.00 | $9.10 | $2,420.93 |
| 4 | $2,420.93 | $802.43 | $0.00 | $13.69 | $3,237.05 |
| 5 | $3,237.05 | $802.43 | $0.00 | $18.30 | $4,057.78 |
| 6 | $4,057.78 | $802.43 | $0.00 | $22.94 | $4,883.15 |
| 7 | $4,883.15 | $802.43 | $0.00 | $27.61 | $5,713.19 |
| 8 | $5,713.19 | $802.43 | $0.00 | $32.30 | $6,547.92 |
| 9 | $6,547.92 | $802.43 | $0.00 | $37.02 | $7,387.37 |
| 10 | $7,387.37 | $802.43 | $0.00 | $41.77 | $8,231.57 |
| 11 | $8,231.57 | $802.43 | $0.00 | $46.54 | $9,080.54 |
| 12 | $9,080.54 | $802.43 | $0.00 | $51.34 | $9,934.31 |
| 13 | $9,934.31 | $802.43 | $0.00 | $56.17 | $10,792.91 |
| 14 | $10,792.91 | $802.43 | $0.00 | $61.02 | $11,656.36 |
| 15 | $11,656.36 | $802.43 | $0.00 | $65.91 | $12,524.70 |
| 16 | $12,524.70 | $802.43 | $0.00 | $70.82 | $13,397.95 |
| 17 | $13,397.95 | $802.43 | $0.00 | $75.75 | $14,276.13 |
| 18 | $14,276.13 | $802.43 | $0.00 | $80.72 | $15,159.28 |
| 19 | $15,159.28 | $802.43 | $0.00 | $85.71 | $16,047.42 |
| 20 | $16,047.42 | $802.43 | $0.00 | $90.73 | $16,940.58 |
| 21 | $16,940.58 | $802.43 | $0.00 | $95.78 | $17,838.79 |
| 22 | $17,838.79 | $802.43 | $0.00 | $100.86 | $18,742.08 |
| 23 | $18,742.08 | $802.43 | $0.00 | $105.97 | $19,650.48 |
| 24 | $19,650.48 | $802.43 | $0.00 | $111.11 | $20,564.02 |
| 25 | $20,564.02 | $802.43 | $0.00 | $116.27 | $21,482.72 |
| 26 | $21,482.72 | $802.43 | $0.00 | $121.47 | $22,406.62 |
| 27 | $22,406.62 | $802.43 | $0.00 | $126.69 | $23,335.74 |
| 28 | $23,335.74 | $802.43 | $0.00 | $131.94 | $24,270.11 |
| 29 | $24,270.11 | $802.43 | $0.00 | $137.23 | $25,209.77 |
| 30 | $25,209.77 | $802.43 | $0.00 | $142.54 | $26,154.74 |
| 31 | $26,154.74 | $802.43 | $0.00 | $147.88 | $27,105.05 |
| 32 | $27,105.05 | $802.43 | $0.00 | $153.26 | $28,060.74 |
| 33 | $28,060.74 | $802.43 | $0.00 | $158.66 | $29,021.83 |
| 34 | $29,021.83 | $802.43 | $0.00 | $164.09 | $29,988.35 |
| 35 | $29,988.35 | $802.43 | $0.00 | $169.56 | $30,960.34 |
| 36 | $30,960.34 | $802.43 | $0.00 | $175.05 | $31,937.82 |
| 37 | $31,937.82 | $802.43 | $0.00 | $180.58 | $32,920.83 |
| 38 | $32,920.83 | $802.43 | $0.00 | $186.14 | $33,909.40 |
| 39 | $33,909.40 | $802.43 | $0.00 | $191.73 | $34,903.56 |
| 40 | $34,903.56 | $802.43 | $0.00 | $197.35 | $35,903.34 |
| 41 | $35,903.34 | $802.43 | $0.00 | $203.00 | $36,908.77 |
| 42 | $36,908.77 | $802.43 | $0.00 | $208.69 | $37,919.89 |
| 43 | $37,919.89 | $802.43 | $0.00 | $214.40 | $38,936.72 |
| 44 | $38,936.72 | $802.43 | $0.00 | $220.15 | $39,959.30 |
| 45 | $39,959.30 | $802.43 | $0.00 | $225.94 | $40,987.67 |
| 46 | $40,987.67 | $802.43 | $0.00 | $231.75 | $42,021.85 |
| 47 | $42,021.85 | $802.43 | $0.00 | $237.60 | $43,061.88 |
| 48 | $43,061.88 | $802.43 | $0.00 | $243.48 | $44,107.79 |
| 49 | $44,107.79 | $802.43 | $0.00 | $249.39 | $45,159.61 |
| 50 | $45,159.61 | $802.43 | $0.00 | $255.34 | $46,217.38 |
| 51 | $46,217.38 | $802.43 | $0.00 | $261.32 | $47,281.13 |
| 52 | $47,281.13 | $802.43 | $0.00 | $267.33 | $48,350.89 |
| 53 | $48,350.89 | $802.43 | $0.00 | $273.38 | $49,426.70 |
| 54 | $49,426.70 | $802.43 | $0.00 | $279.47 | $50,508.60 |
| 55 | $50,508.60 | $802.43 | $0.00 | $285.58 | $51,596.61 |
| 56 | $51,596.61 | $802.43 | $0.00 | $291.73 | $52,690.77 |
| 57 | $52,690.77 | $802.43 | $0.00 | $297.92 | $53,791.12 |
| 58 | $53,791.12 | $802.43 | $0.00 | $304.14 | $54,897.69 |
| 59 | $54,897.69 | $802.43 | $0.00 | $310.40 | $56,010.52 |
| 60 | $56,010.52 | $802.43 | $0.00 | $316.69 | $57,129.64 |
| 61 | $57,129.64 | $802.43 | $0.00 | $323.02 | $58,255.09 |
| 62 | $58,255.09 | $802.43 | $0.00 | $329.38 | $59,386.90 |
| 63 | $59,386.90 | $802.43 | $0.00 | $335.78 | $60,525.11 |
| 64 | $60,525.11 | $802.43 | $0.00 | $342.22 | $61,669.76 |
| 65 | $61,669.76 | $802.43 | $0.00 | $348.69 | $62,820.88 |
| 66 | $62,820.88 | $802.43 | $0.00 | $355.20 | $63,978.51 |
| 67 | $63,978.51 | $802.43 | $0.00 | $361.74 | $65,142.68 |
| 68 | $65,142.68 | $802.43 | $0.00 | $368.33 | $66,313.44 |
| 69 | $66,313.44 | $802.43 | $0.00 | $374.95 | $67,490.82 |
| 70 | $67,490.82 | $802.43 | $0.00 | $381.60 | $68,674.85 |
| 71 | $68,674.85 | $802.43 | $0.00 | $388.30 | $69,865.58 |
| 72 | $69,865.58 | $802.43 | $0.00 | $395.03 | $71,063.04 |
| 73 | $71,063.04 | $802.43 | $0.00 | $401.80 | $72,267.27 |
| 74 | $72,267.27 | $802.43 | $0.00 | $408.61 | $73,478.31 |
| 75 | $73,478.31 | $802.43 | $0.00 | $415.46 | $74,696.20 |
| 76 | $74,696.20 | $802.43 | $0.00 | $422.34 | $75,920.97 |
| 77 | $75,920.97 | $802.43 | $0.00 | $429.27 | $77,152.67 |
| 78 | $77,152.67 | $802.43 | $0.00 | $436.23 | $78,391.33 |
| 79 | $78,391.33 | $802.43 | $0.00 | $443.24 | $79,637.00 |
| 80 | $79,637.00 | $802.43 | $0.00 | $450.28 | $80,889.71 |
| 81 | $80,889.71 | $802.43 | $0.00 | $457.36 | $82,149.50 |
| 82 | $82,149.50 | $802.43 | $0.00 | $464.49 | $83,416.42 |
| 83 | $83,416.42 | $802.43 | $0.00 | $471.65 | $84,690.50 |
| 84 | $84,690.50 | $802.43 | $0.00 | $478.85 | $85,971.78 |
| 85 | $85,971.78 | $802.43 | $0.00 | $486.10 | $87,260.31 |
| 86 | $87,260.31 | $802.43 | $0.00 | $493.38 | $88,556.12 |
| 87 | $88,556.12 | $802.43 | $0.00 | $500.71 | $89,859.26 |
| 88 | $89,859.26 | $802.43 | $0.00 | $508.08 | $91,169.77 |
| 89 | $91,169.77 | $802.43 | $0.00 | $515.49 | $92,487.69 |
| 90 | $92,487.69 | $802.43 | $0.00 | $522.94 | $93,813.06 |
| 91 | $93,813.06 | $802.43 | $0.00 | $530.43 | $95,145.92 |
| 92 | $95,145.92 | $802.43 | $0.00 | $537.97 | $96,486.32 |
| 93 | $96,486.32 | $802.43 | $0.00 | $545.55 | $97,834.30 |
| 94 | $97,834.30 | $802.43 | $0.00 | $553.17 | $99,189.90 |
| 95 | $99,189.90 | $802.43 | $0.00 | $560.83 | $100,553.16 |
| 96 | $100,553.16 | $802.43 | $0.00 | $568.54 | $101,924.13 |
| 97 | $101,924.13 | $802.43 | $0.00 | $576.29 | $103,302.85 |
| 98 | $103,302.85 | $802.43 | $0.00 | $584.09 | $104,689.37 |
| 99 | $104,689.37 | $802.43 | $0.00 | $591.93 | $106,083.73 |
| 100 | $106,083.73 | $802.43 | $0.00 | $599.81 | $107,485.97 |
| 101 | $107,485.97 | $802.43 | $0.00 | $607.74 | $108,896.14 |
| 102 | $108,896.14 | $802.43 | $0.00 | $615.71 | $110,314.28 |
| 103 | $110,314.28 | $802.43 | $0.00 | $623.73 | $111,740.44 |
| 104 | $111,740.44 | $802.43 | $0.00 | $631.80 | $113,174.67 |
| 105 | $113,174.67 | $802.43 | $0.00 | $639.91 | $114,617.01 |
| 106 | $114,617.01 | $802.43 | $0.00 | $648.06 | $116,067.50 |
| 107 | $116,067.50 | $802.43 | $0.00 | $656.26 | $117,526.19 |
| 108 | $117,526.19 | $802.43 | $0.00 | $664.51 | $118,993.13 |
| 109 | $118,993.13 | $802.43 | $0.00 | $672.80 | $120,468.36 |
| 110 | $120,468.36 | $802.43 | $0.00 | $681.15 | $121,951.94 |
| 111 | $121,951.94 | $802.43 | $0.00 | $689.53 | $123,443.90 |
| 112 | $123,443.90 | $802.43 | $0.00 | $697.97 | $124,944.30 |
| 113 | $124,944.30 | $802.43 | $0.00 | $706.45 | $126,453.18 |
| 114 | $126,453.18 | $802.43 | $0.00 | $714.98 | $127,970.59 |
| 115 | $127,970.59 | $802.43 | $0.00 | $723.56 | $129,496.58 |
| 116 | $129,496.58 | $802.43 | $0.00 | $732.19 | $131,031.20 |
| 117 | $131,031.20 | $802.43 | $0.00 | $740.87 | $132,574.50 |
| 118 | $132,574.50 | $802.43 | $0.00 | $749.60 | $134,126.53 |
| 119 | $134,126.53 | $802.43 | $0.00 | $758.37 | $135,687.33 |
| 120 | $135,687.33 | $802.43 | $0.00 | $767.20 | $137,256.96 |
| 121 | $137,256.96 | $802.43 | $0.00 | $776.07 | $138,835.46 |
| 122 | $138,835.46 | $802.43 | $0.00 | $785.00 | $140,422.89 |
| 123 | $140,422.89 | $802.43 | $0.00 | $793.97 | $142,019.29 |
| 124 | $142,019.29 | $802.43 | $0.00 | $803.00 | $143,624.72 |
| 125 | $143,624.72 | $802.43 | $0.00 | $812.08 | $145,239.23 |
| 126 | $145,239.23 | $802.43 | $0.00 | $821.20 | $146,862.86 |
| 127 | $146,862.86 | $802.43 | $0.00 | $830.38 | $148,495.67 |
| 128 | $148,495.67 | $802.43 | $0.00 | $839.62 | $150,137.72 |
| 129 | $150,137.72 | $802.43 | $0.00 | $848.90 | $151,789.05 |
| 130 | $151,789.05 | $802.43 | $0.00 | $858.24 | $153,449.72 |
| 131 | $153,449.72 | $802.43 | $0.00 | $867.63 | $155,119.78 |
| 132 | $155,119.78 | $802.43 | $0.00 | $877.07 | $156,799.28 |
| 133 | $156,799.28 | $802.43 | $0.00 | $886.57 | $158,488.28 |
| 134 | $158,488.28 | $802.43 | $0.00 | $896.12 | $160,186.83 |
| 135 | $160,186.83 | $802.43 | $0.00 | $905.72 | $161,894.98 |
| 136 | $161,894.98 | $802.43 | $0.00 | $915.38 | $163,612.79 |
| 137 | $163,612.79 | $802.43 | $0.00 | $925.09 | $165,340.31 |
| 138 | $165,340.31 | $802.43 | $0.00 | $934.86 | $167,077.60 |
| 139 | $167,077.60 | $802.43 | $0.00 | $944.68 | $168,824.71 |
| 140 | $168,824.71 | $802.43 | $0.00 | $954.56 | $170,581.70 |
| 141 | $170,581.70 | $802.43 | $0.00 | $964.49 | $172,348.62 |
| 142 | $172,348.62 | $802.43 | $0.00 | $974.48 | $174,125.53 |
| 143 | $174,125.53 | $802.43 | $0.00 | $984.53 | $175,912.49 |
| 144 | $175,912.49 | $802.43 | $0.00 | $994.63 | $177,709.55 |
| 145 | $177,709.55 | $802.43 | $0.00 | $1,004.80 | $179,516.78 |
| 146 | $179,516.78 | $802.43 | $0.00 | $1,015.01 | $181,334.22 |
| 147 | $181,334.22 | $802.43 | $0.00 | $1,025.29 | $183,161.94 |
| 148 | $183,161.94 | $802.43 | $0.00 | $1,035.62 | $184,999.99 |
| 149 | $184,999.99 | $802.43 | $0.00 | $1,046.02 | $186,848.44 |
| 150 | $186,848.44 | $802.43 | $0.00 | $1,056.47 | $188,707.34 |
| 151 | $188,707.34 | $802.43 | $0.00 | $1,066.98 | $190,576.75 |
| 152 | $190,576.75 | $802.43 | $0.00 | $1,077.55 | $192,456.73 |
| 153 | $192,456.73 | $802.43 | $0.00 | $1,088.18 | $194,347.34 |
| 154 | $194,347.34 | $802.43 | $0.00 | $1,098.87 | $196,248.64 |
| 155 | $196,248.64 | $802.43 | $0.00 | $1,109.62 | $198,160.69 |
| 156 | $198,160.69 | $802.43 | $0.00 | $1,120.43 | $200,083.55 |
| 157 | $200,083.55 | $802.43 | $0.00 | $1,131.30 | $202,017.28 |
| 158 | $202,017.28 | $802.43 | $0.00 | $1,142.24 | $203,961.95 |
| 159 | $203,961.95 | $802.43 | $0.00 | $1,153.23 | $205,917.61 |
| 160 | $205,917.61 | $802.43 | $0.00 | $1,164.29 | $207,884.33 |
| 161 | $207,884.33 | $802.43 | $0.00 | $1,175.41 | $209,862.17 |
| 162 | $209,862.17 | $802.43 | $0.00 | $1,186.59 | $211,851.19 |
| 163 | $211,851.19 | $802.43 | $0.00 | $1,197.84 | $213,851.46 |
| 164 | $213,851.46 | $802.43 | $0.00 | $1,209.15 | $215,863.04 |
| 165 | $215,863.04 | $802.43 | $0.00 | $1,220.52 | $217,885.99 |
| 166 | $217,885.99 | $802.43 | $0.00 | $1,231.96 | $219,920.38 |
| 167 | $219,920.38 | $802.43 | $0.00 | $1,243.46 | $221,966.27 |
| 168 | $221,966.27 | $802.43 | $0.00 | $1,255.03 | $224,023.73 |
| 169 | $224,023.73 | $802.43 | $0.00 | $1,266.66 | $226,092.82 |
| 170 | $226,092.82 | $802.43 | $0.00 | $1,278.36 | $228,173.61 |
| 171 | $228,173.61 | $802.43 | $0.00 | $1,290.13 | $230,266.17 |
| 172 | $230,266.17 | $802.43 | $0.00 | $1,301.96 | $232,370.56 |
| 173 | $232,370.56 | $802.43 | $0.00 | $1,313.86 | $234,486.85 |
| 174 | $234,486.85 | $802.43 | $0.00 | $1,325.82 | $236,615.10 |
| 175 | $236,615.10 | $802.43 | $0.00 | $1,337.86 | $238,755.39 |
| 176 | $238,755.39 | $802.43 | $0.00 | $1,349.96 | $240,907.78 |
| 177 | $240,907.78 | $802.43 | $0.00 | $1,362.13 | $243,072.34 |
| 178 | $243,072.34 | $802.43 | $0.00 | $1,374.37 | $245,249.14 |
| 179 | $245,249.14 | $802.43 | $0.00 | $1,386.67 | $247,438.24 |
| 180 | $247,438.24 | $802.43 | $0.00 | $1,399.05 | $249,639.72 |
| 181 | $249,639.72 | $802.43 | $0.00 | $1,411.50 | $251,853.65 |
| 182 | $251,853.65 | $802.43 | $0.00 | $1,424.02 | $254,080.10 |
| 183 | $254,080.10 | $802.43 | $0.00 | $1,436.61 | $256,319.14 |
| 184 | $256,319.14 | $802.43 | $0.00 | $1,449.27 | $258,570.84 |
| 185 | $258,570.84 | $802.43 | $0.00 | $1,462.00 | $260,835.27 |
| 186 | $260,835.27 | $802.43 | $0.00 | $1,474.80 | $263,112.50 |
| 187 | $263,112.50 | $802.43 | $0.00 | $1,487.68 | $265,402.61 |
| 188 | $265,402.61 | $802.43 | $0.00 | $1,500.62 | $267,705.66 |
| 189 | $267,705.66 | $802.43 | $0.00 | $1,513.65 | $270,021.74 |
| 190 | $270,021.74 | $802.43 | $0.00 | $1,526.74 | $272,350.91 |
| 191 | $272,350.91 | $802.43 | $0.00 | $1,539.91 | $274,693.25 |
| 192 | $274,693.25 | $802.43 | $0.00 | $1,553.16 | $277,048.84 |
| 193 | $277,048.84 | $802.43 | $0.00 | $1,566.47 | $279,417.74 |
| 194 | $279,417.74 | $802.43 | $0.00 | $1,579.87 | $281,800.04 |
| 195 | $281,800.04 | $802.43 | $0.00 | $1,593.34 | $284,195.81 |
| 196 | $284,195.81 | $802.43 | $0.00 | $1,606.88 | $286,605.12 |
| 197 | $286,605.12 | $802.43 | $0.00 | $1,620.51 | $289,028.06 |
| 198 | $289,028.06 | $802.43 | $0.00 | $1,634.21 | $291,464.70 |
| 199 | $291,464.70 | $802.43 | $0.00 | $1,647.98 | $293,915.11 |
| 200 | $293,915.11 | $802.43 | $0.00 | $1,661.84 | $296,379.38 |
| 201 | $296,379.38 | $802.43 | $0.00 | $1,675.77 | $298,857.58 |
| 202 | $298,857.58 | $802.43 | $0.00 | $1,689.78 | $301,349.79 |
| 203 | $301,349.79 | $802.43 | $0.00 | $1,703.88 | $303,856.10 |
| 204 | $303,856.10 | $802.43 | $0.00 | $1,718.05 | $306,376.58 |
| 205 | $306,376.58 | $802.43 | $0.00 | $1,732.30 | $308,911.31 |
| 206 | $308,911.31 | $802.43 | $0.00 | $1,746.63 | $311,460.37 |
| 207 | $311,460.37 | $802.43 | $0.00 | $1,761.04 | $314,023.84 |
| 208 | $314,023.84 | $802.43 | $0.00 | $1,775.54 | $316,601.81 |
| 209 | $316,601.81 | $802.43 | $0.00 | $1,790.11 | $319,194.35 |
| 210 | $319,194.35 | $802.43 | $0.00 | $1,804.77 | $321,801.55 |
| 211 | $321,801.55 | $802.43 | $0.00 | $1,819.51 | $324,423.49 |
| 212 | $324,423.49 | $802.43 | $0.00 | $1,834.34 | $327,060.26 |
| 213 | $327,060.26 | $802.43 | $0.00 | $1,849.25 | $329,711.94 |
| 214 | $329,711.94 | $802.43 | $0.00 | $1,864.24 | $332,378.61 |
| 215 | $332,378.61 | $802.43 | $0.00 | $1,879.32 | $335,060.36 |
| 216 | $335,060.36 | $802.43 | $0.00 | $1,894.48 | $337,757.27 |
| 217 | $337,757.27 | $802.43 | $91,471.11 | $1,909.73 | $248,998.32 |
| 218 | $248,998.32 | $802.43 | $0.00 | $1,407.87 | $251,208.62 |
| 219 | $251,208.62 | $802.43 | $0.00 | $1,420.37 | $253,431.42 |
| 220 | $253,431.42 | $802.43 | $0.00 | $1,432.94 | $255,666.79 |
| 221 | $255,666.79 | $802.43 | $0.00 | $1,445.58 | $257,914.80 |
| 222 | $257,914.80 | $802.43 | $0.00 | $1,458.29 | $260,175.52 |
| 223 | $260,175.52 | $802.43 | $0.00 | $1,471.07 | $262,449.02 |
| 224 | $262,449.02 | $802.43 | $0.00 | $1,483.92 | $264,735.37 |
| 225 | $264,735.37 | $802.43 | $0.00 | $1,496.85 | $267,034.65 |
| 226 | $267,034.65 | $802.43 | $0.00 | $1,509.85 | $269,346.93 |
| 227 | $269,346.93 | $802.43 | $0.00 | $1,522.93 | $271,672.29 |
| 228 | $271,672.29 | $802.43 | $0.00 | $1,536.07 | $274,010.79 |
| 229 | $274,010.79 | $802.43 | $97,874.08 | $1,549.30 | $178,488.44 |
| 230 | $178,488.44 | $802.43 | $0.00 | $1,009.20 | $180,300.07 |
| 231 | $180,300.07 | $802.43 | $0.00 | $1,019.44 | $182,121.94 |
| 232 | $182,121.94 | $802.43 | $0.00 | $1,029.74 | $183,954.11 |
| 233 | $183,954.11 | $802.43 | $0.00 | $1,040.10 | $185,796.64 |
| 234 | $185,796.64 | $802.43 | $0.00 | $1,050.52 | $187,649.59 |
| 235 | $187,649.59 | $802.43 | $0.00 | $1,061.00 | $189,513.02 |
| 236 | $189,513.02 | $802.43 | $0.00 | $1,071.53 | $191,386.98 |
| 237 | $191,386.98 | $802.43 | $0.00 | $1,082.13 | $193,271.54 |
| 238 | $193,271.54 | $802.43 | $0.00 | $1,092.79 | $195,166.76 |
| 239 | $195,166.76 | $802.43 | $0.00 | $1,103.50 | $197,072.69 |
| 240 | $197,072.69 | $802.43 | $0.00 | $1,114.28 | $198,989.40 |
| 241 | $198,989.40 | $802.43 | $104,725.27 | $1,125.11 | $96,191.67 |
| 242 | $96,191.67 | $802.43 | $0.00 | $543.88 | $97,537.98 |
| 243 | $97,537.98 | $802.43 | $0.00 | $551.49 | $98,891.90 |
| 244 | $98,891.90 | $802.43 | $0.00 | $559.15 | $100,253.48 |
| 245 | $100,253.48 | $802.43 | $0.00 | $566.85 | $101,622.76 |
| 246 | $101,622.76 | $802.43 | $0.00 | $574.59 | $102,999.78 |
| 247 | $102,999.78 | $802.43 | $0.00 | $582.38 | $104,384.59 |
| 248 | $104,384.59 | $802.43 | $0.00 | $590.21 | $105,777.23 |
| 249 | $105,777.23 | $802.43 | $0.00 | $598.08 | $107,177.74 |
| 250 | $107,177.74 | $802.43 | $0.00 | $606.00 | $108,586.17 |
| 251 | $108,586.17 | $802.43 | $0.00 | $613.96 | $110,002.56 |
| 252 | $110,002.56 | $802.43 | $0.00 | $621.97 | $111,426.96 |
| 253 | $111,426.96 | $0.00 | $112,056.04 | $630.02 | $0.94 |