| Estimated Annual Cost in 2042 | $124,773 |
| Monthly savings required | $986 |
How much will it cost to send your child to Southern Virginia University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $499,093.05 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $986.12 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 | $33,258.00 |
| 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 Southern Virginia University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $986.12 | $0.00 | $0.00 | $986.12 |
| 2 | $986.12 | $986.12 | $0.00 | $5.58 | $1,977.82 |
| 3 | $1,977.82 | $986.12 | $0.00 | $11.18 | $2,975.12 |
| 4 | $2,975.12 | $986.12 | $0.00 | $16.82 | $3,978.06 |
| 5 | $3,978.06 | $986.12 | $0.00 | $22.49 | $4,986.67 |
| 6 | $4,986.67 | $986.12 | $0.00 | $28.20 | $6,000.99 |
| 7 | $6,000.99 | $986.12 | $0.00 | $33.93 | $7,021.04 |
| 8 | $7,021.04 | $986.12 | $0.00 | $39.70 | $8,046.86 |
| 9 | $8,046.86 | $986.12 | $0.00 | $45.50 | $9,078.48 |
| 10 | $9,078.48 | $986.12 | $0.00 | $51.33 | $10,115.93 |
| 11 | $10,115.93 | $986.12 | $0.00 | $57.20 | $11,159.25 |
| 12 | $11,159.25 | $986.12 | $0.00 | $63.10 | $12,208.47 |
| 13 | $12,208.47 | $986.12 | $0.00 | $69.03 | $13,263.62 |
| 14 | $13,263.62 | $986.12 | $0.00 | $74.99 | $14,324.73 |
| 15 | $14,324.73 | $986.12 | $0.00 | $80.99 | $15,391.84 |
| 16 | $15,391.84 | $986.12 | $0.00 | $87.03 | $16,464.99 |
| 17 | $16,464.99 | $986.12 | $0.00 | $93.10 | $17,544.21 |
| 18 | $17,544.21 | $986.12 | $0.00 | $99.20 | $18,629.53 |
| 19 | $18,629.53 | $986.12 | $0.00 | $105.33 | $19,720.98 |
| 20 | $19,720.98 | $986.12 | $0.00 | $111.51 | $20,818.61 |
| 21 | $20,818.61 | $986.12 | $0.00 | $117.71 | $21,922.44 |
| 22 | $21,922.44 | $986.12 | $0.00 | $123.95 | $23,032.51 |
| 23 | $23,032.51 | $986.12 | $0.00 | $130.23 | $24,148.86 |
| 24 | $24,148.86 | $986.12 | $0.00 | $136.54 | $25,271.52 |
| 25 | $25,271.52 | $986.12 | $0.00 | $142.89 | $26,400.53 |
| 26 | $26,400.53 | $986.12 | $0.00 | $149.27 | $27,535.92 |
| 27 | $27,535.92 | $986.12 | $0.00 | $155.69 | $28,677.73 |
| 28 | $28,677.73 | $986.12 | $0.00 | $162.15 | $29,826.00 |
| 29 | $29,826.00 | $986.12 | $0.00 | $168.64 | $30,980.76 |
| 30 | $30,980.76 | $986.12 | $0.00 | $175.17 | $32,142.05 |
| 31 | $32,142.05 | $986.12 | $0.00 | $181.74 | $33,309.91 |
| 32 | $33,309.91 | $986.12 | $0.00 | $188.34 | $34,484.37 |
| 33 | $34,484.37 | $986.12 | $0.00 | $194.98 | $35,665.47 |
| 34 | $35,665.47 | $986.12 | $0.00 | $201.66 | $36,853.25 |
| 35 | $36,853.25 | $986.12 | $0.00 | $208.37 | $38,047.74 |
| 36 | $38,047.74 | $986.12 | $0.00 | $215.13 | $39,248.99 |
| 37 | $39,248.99 | $986.12 | $0.00 | $221.92 | $40,457.03 |
| 38 | $40,457.03 | $986.12 | $0.00 | $228.75 | $41,671.90 |
| 39 | $41,671.90 | $986.12 | $0.00 | $235.62 | $42,893.64 |
| 40 | $42,893.64 | $986.12 | $0.00 | $242.53 | $44,122.29 |
| 41 | $44,122.29 | $986.12 | $0.00 | $249.47 | $45,357.88 |
| 42 | $45,357.88 | $986.12 | $0.00 | $256.46 | $46,600.46 |
| 43 | $46,600.46 | $986.12 | $0.00 | $263.49 | $47,850.07 |
| 44 | $47,850.07 | $986.12 | $0.00 | $270.55 | $49,106.74 |
| 45 | $49,106.74 | $986.12 | $0.00 | $277.66 | $50,370.52 |
| 46 | $50,370.52 | $986.12 | $0.00 | $284.80 | $51,641.44 |
| 47 | $51,641.44 | $986.12 | $0.00 | $291.99 | $52,919.55 |
| 48 | $52,919.55 | $986.12 | $0.00 | $299.21 | $54,204.88 |
| 49 | $54,204.88 | $986.12 | $0.00 | $306.48 | $55,497.48 |
| 50 | $55,497.48 | $986.12 | $0.00 | $313.79 | $56,797.39 |
| 51 | $56,797.39 | $986.12 | $0.00 | $321.14 | $58,104.65 |
| 52 | $58,104.65 | $986.12 | $0.00 | $328.53 | $59,419.30 |
| 53 | $59,419.30 | $986.12 | $0.00 | $335.97 | $60,741.39 |
| 54 | $60,741.39 | $986.12 | $0.00 | $343.44 | $62,070.95 |
| 55 | $62,070.95 | $986.12 | $0.00 | $350.96 | $63,408.03 |
| 56 | $63,408.03 | $986.12 | $0.00 | $358.52 | $64,752.67 |
| 57 | $64,752.67 | $986.12 | $0.00 | $366.12 | $66,104.91 |
| 58 | $66,104.91 | $986.12 | $0.00 | $373.77 | $67,464.80 |
| 59 | $67,464.80 | $986.12 | $0.00 | $381.46 | $68,832.38 |
| 60 | $68,832.38 | $986.12 | $0.00 | $389.19 | $70,207.69 |
| 61 | $70,207.69 | $986.12 | $0.00 | $396.96 | $71,590.77 |
| 62 | $71,590.77 | $986.12 | $0.00 | $404.78 | $72,981.67 |
| 63 | $72,981.67 | $986.12 | $0.00 | $412.65 | $74,380.44 |
| 64 | $74,380.44 | $986.12 | $0.00 | $420.56 | $75,787.12 |
| 65 | $75,787.12 | $986.12 | $0.00 | $428.51 | $77,201.75 |
| 66 | $77,201.75 | $986.12 | $0.00 | $436.51 | $78,624.38 |
| 67 | $78,624.38 | $986.12 | $0.00 | $444.55 | $80,055.05 |
| 68 | $80,055.05 | $986.12 | $0.00 | $452.64 | $81,493.81 |
| 69 | $81,493.81 | $986.12 | $0.00 | $460.78 | $82,940.71 |
| 70 | $82,940.71 | $986.12 | $0.00 | $468.96 | $84,395.79 |
| 71 | $84,395.79 | $986.12 | $0.00 | $477.19 | $85,859.10 |
| 72 | $85,859.10 | $986.12 | $0.00 | $485.46 | $87,330.68 |
| 73 | $87,330.68 | $986.12 | $0.00 | $493.78 | $88,810.58 |
| 74 | $88,810.58 | $986.12 | $0.00 | $502.15 | $90,298.85 |
| 75 | $90,298.85 | $986.12 | $0.00 | $510.56 | $91,795.53 |
| 76 | $91,795.53 | $986.12 | $0.00 | $519.03 | $93,300.68 |
| 77 | $93,300.68 | $986.12 | $0.00 | $527.54 | $94,814.34 |
| 78 | $94,814.34 | $986.12 | $0.00 | $536.09 | $96,336.55 |
| 79 | $96,336.55 | $986.12 | $0.00 | $544.70 | $97,867.37 |
| 80 | $97,867.37 | $986.12 | $0.00 | $553.36 | $99,406.85 |
| 81 | $99,406.85 | $986.12 | $0.00 | $562.06 | $100,955.03 |
| 82 | $100,955.03 | $986.12 | $0.00 | $570.81 | $102,511.96 |
| 83 | $102,511.96 | $986.12 | $0.00 | $579.62 | $104,077.70 |
| 84 | $104,077.70 | $986.12 | $0.00 | $588.47 | $105,652.29 |
| 85 | $105,652.29 | $986.12 | $0.00 | $597.37 | $107,235.78 |
| 86 | $107,235.78 | $986.12 | $0.00 | $606.33 | $108,828.23 |
| 87 | $108,828.23 | $986.12 | $0.00 | $615.33 | $110,429.68 |
| 88 | $110,429.68 | $986.12 | $0.00 | $624.39 | $112,040.19 |
| 89 | $112,040.19 | $986.12 | $0.00 | $633.49 | $113,659.80 |
| 90 | $113,659.80 | $986.12 | $0.00 | $642.65 | $115,288.57 |
| 91 | $115,288.57 | $986.12 | $0.00 | $651.86 | $116,926.55 |
| 92 | $116,926.55 | $986.12 | $0.00 | $661.12 | $118,573.79 |
| 93 | $118,573.79 | $986.12 | $0.00 | $670.43 | $120,230.34 |
| 94 | $120,230.34 | $986.12 | $0.00 | $679.80 | $121,896.26 |
| 95 | $121,896.26 | $986.12 | $0.00 | $689.22 | $123,571.60 |
| 96 | $123,571.60 | $986.12 | $0.00 | $698.69 | $125,256.41 |
| 97 | $125,256.41 | $986.12 | $0.00 | $708.22 | $126,950.75 |
| 98 | $126,950.75 | $986.12 | $0.00 | $717.80 | $128,654.67 |
| 99 | $128,654.67 | $986.12 | $0.00 | $727.43 | $130,368.22 |
| 100 | $130,368.22 | $986.12 | $0.00 | $737.12 | $132,091.46 |
| 101 | $132,091.46 | $986.12 | $0.00 | $746.86 | $133,824.44 |
| 102 | $133,824.44 | $986.12 | $0.00 | $756.66 | $135,567.22 |
| 103 | $135,567.22 | $986.12 | $0.00 | $766.52 | $137,319.86 |
| 104 | $137,319.86 | $986.12 | $0.00 | $776.43 | $139,082.41 |
| 105 | $139,082.41 | $986.12 | $0.00 | $786.39 | $140,854.92 |
| 106 | $140,854.92 | $986.12 | $0.00 | $796.41 | $142,637.45 |
| 107 | $142,637.45 | $986.12 | $0.00 | $806.49 | $144,430.06 |
| 108 | $144,430.06 | $986.12 | $0.00 | $816.63 | $146,232.81 |
| 109 | $146,232.81 | $986.12 | $0.00 | $826.82 | $148,045.75 |
| 110 | $148,045.75 | $986.12 | $0.00 | $837.07 | $149,868.94 |
| 111 | $149,868.94 | $986.12 | $0.00 | $847.38 | $151,702.44 |
| 112 | $151,702.44 | $986.12 | $0.00 | $857.75 | $153,546.31 |
| 113 | $153,546.31 | $986.12 | $0.00 | $868.17 | $155,400.60 |
| 114 | $155,400.60 | $986.12 | $0.00 | $878.66 | $157,265.38 |
| 115 | $157,265.38 | $986.12 | $0.00 | $889.20 | $159,140.70 |
| 116 | $159,140.70 | $986.12 | $0.00 | $899.80 | $161,026.62 |
| 117 | $161,026.62 | $986.12 | $0.00 | $910.47 | $162,923.21 |
| 118 | $162,923.21 | $986.12 | $0.00 | $921.19 | $164,830.52 |
| 119 | $164,830.52 | $986.12 | $0.00 | $931.98 | $166,748.62 |
| 120 | $166,748.62 | $986.12 | $0.00 | $942.82 | $168,677.56 |
| 121 | $168,677.56 | $986.12 | $0.00 | $953.73 | $170,617.41 |
| 122 | $170,617.41 | $986.12 | $0.00 | $964.70 | $172,568.23 |
| 123 | $172,568.23 | $986.12 | $0.00 | $975.73 | $174,530.08 |
| 124 | $174,530.08 | $986.12 | $0.00 | $986.82 | $176,503.02 |
| 125 | $176,503.02 | $986.12 | $0.00 | $997.97 | $178,487.11 |
| 126 | $178,487.11 | $986.12 | $0.00 | $1,009.19 | $180,482.42 |
| 127 | $180,482.42 | $986.12 | $0.00 | $1,020.47 | $182,489.01 |
| 128 | $182,489.01 | $986.12 | $0.00 | $1,031.82 | $184,506.95 |
| 129 | $184,506.95 | $986.12 | $0.00 | $1,043.23 | $186,536.30 |
| 130 | $186,536.30 | $986.12 | $0.00 | $1,054.70 | $188,577.12 |
| 131 | $188,577.12 | $986.12 | $0.00 | $1,066.24 | $190,629.48 |
| 132 | $190,629.48 | $986.12 | $0.00 | $1,077.85 | $192,693.45 |
| 133 | $192,693.45 | $986.12 | $0.00 | $1,089.52 | $194,769.09 |
| 134 | $194,769.09 | $986.12 | $0.00 | $1,101.25 | $196,856.46 |
| 135 | $196,856.46 | $986.12 | $0.00 | $1,113.06 | $198,955.64 |
| 136 | $198,955.64 | $986.12 | $0.00 | $1,124.92 | $201,066.68 |
| 137 | $201,066.68 | $986.12 | $0.00 | $1,136.86 | $203,189.66 |
| 138 | $203,189.66 | $986.12 | $0.00 | $1,148.86 | $205,324.64 |
| 139 | $205,324.64 | $986.12 | $0.00 | $1,160.94 | $207,471.70 |
| 140 | $207,471.70 | $986.12 | $0.00 | $1,173.08 | $209,630.90 |
| 141 | $209,630.90 | $986.12 | $0.00 | $1,185.28 | $211,802.30 |
| 142 | $211,802.30 | $986.12 | $0.00 | $1,197.56 | $213,985.98 |
| 143 | $213,985.98 | $986.12 | $0.00 | $1,209.91 | $216,182.01 |
| 144 | $216,182.01 | $986.12 | $0.00 | $1,222.32 | $218,390.45 |
| 145 | $218,390.45 | $986.12 | $0.00 | $1,234.81 | $220,611.38 |
| 146 | $220,611.38 | $986.12 | $0.00 | $1,247.37 | $222,844.87 |
| 147 | $222,844.87 | $986.12 | $0.00 | $1,260.00 | $225,090.99 |
| 148 | $225,090.99 | $986.12 | $0.00 | $1,272.70 | $227,349.81 |
| 149 | $227,349.81 | $986.12 | $0.00 | $1,285.47 | $229,621.40 |
| 150 | $229,621.40 | $986.12 | $0.00 | $1,298.31 | $231,905.83 |
| 151 | $231,905.83 | $986.12 | $0.00 | $1,311.23 | $234,203.18 |
| 152 | $234,203.18 | $986.12 | $0.00 | $1,324.22 | $236,513.52 |
| 153 | $236,513.52 | $986.12 | $0.00 | $1,337.28 | $238,836.92 |
| 154 | $238,836.92 | $986.12 | $0.00 | $1,350.42 | $241,173.46 |
| 155 | $241,173.46 | $986.12 | $0.00 | $1,363.63 | $243,523.21 |
| 156 | $243,523.21 | $986.12 | $0.00 | $1,376.92 | $245,886.25 |
| 157 | $245,886.25 | $986.12 | $0.00 | $1,390.28 | $248,262.65 |
| 158 | $248,262.65 | $986.12 | $0.00 | $1,403.71 | $250,652.48 |
| 159 | $250,652.48 | $986.12 | $0.00 | $1,417.23 | $253,055.83 |
| 160 | $253,055.83 | $986.12 | $0.00 | $1,430.81 | $255,472.76 |
| 161 | $255,472.76 | $986.12 | $0.00 | $1,444.48 | $257,903.36 |
| 162 | $257,903.36 | $986.12 | $0.00 | $1,458.22 | $260,347.70 |
| 163 | $260,347.70 | $986.12 | $0.00 | $1,472.04 | $262,805.86 |
| 164 | $262,805.86 | $986.12 | $0.00 | $1,485.94 | $265,277.92 |
| 165 | $265,277.92 | $986.12 | $0.00 | $1,499.92 | $267,763.96 |
| 166 | $267,763.96 | $986.12 | $0.00 | $1,513.98 | $270,264.06 |
| 167 | $270,264.06 | $986.12 | $0.00 | $1,528.11 | $272,778.29 |
| 168 | $272,778.29 | $986.12 | $0.00 | $1,542.33 | $275,306.74 |
| 169 | $275,306.74 | $986.12 | $0.00 | $1,556.62 | $277,849.48 |
| 170 | $277,849.48 | $986.12 | $0.00 | $1,571.00 | $280,406.60 |
| 171 | $280,406.60 | $986.12 | $0.00 | $1,585.46 | $282,978.18 |
| 172 | $282,978.18 | $986.12 | $0.00 | $1,600.00 | $285,564.30 |
| 173 | $285,564.30 | $986.12 | $0.00 | $1,614.62 | $288,165.04 |
| 174 | $288,165.04 | $986.12 | $0.00 | $1,629.33 | $290,780.49 |
| 175 | $290,780.49 | $986.12 | $0.00 | $1,644.12 | $293,410.73 |
| 176 | $293,410.73 | $986.12 | $0.00 | $1,658.99 | $296,055.84 |
| 177 | $296,055.84 | $986.12 | $0.00 | $1,673.94 | $298,715.90 |
| 178 | $298,715.90 | $986.12 | $0.00 | $1,688.98 | $301,391.00 |
| 179 | $301,391.00 | $986.12 | $0.00 | $1,704.11 | $304,081.23 |
| 180 | $304,081.23 | $986.12 | $0.00 | $1,719.32 | $306,786.67 |
| 181 | $306,786.67 | $986.12 | $0.00 | $1,734.62 | $309,507.41 |
| 182 | $309,507.41 | $986.12 | $0.00 | $1,750.00 | $312,243.53 |
| 183 | $312,243.53 | $986.12 | $0.00 | $1,765.47 | $314,995.12 |
| 184 | $314,995.12 | $986.12 | $0.00 | $1,781.03 | $317,762.27 |
| 185 | $317,762.27 | $986.12 | $0.00 | $1,796.67 | $320,545.06 |
| 186 | $320,545.06 | $986.12 | $0.00 | $1,812.41 | $323,343.59 |
| 187 | $323,343.59 | $986.12 | $0.00 | $1,828.23 | $326,157.94 |
| 188 | $326,157.94 | $986.12 | $0.00 | $1,844.14 | $328,988.20 |
| 189 | $328,988.20 | $986.12 | $0.00 | $1,860.15 | $331,834.47 |
| 190 | $331,834.47 | $986.12 | $0.00 | $1,876.24 | $334,696.83 |
| 191 | $334,696.83 | $986.12 | $0.00 | $1,892.42 | $337,575.37 |
| 192 | $337,575.37 | $986.12 | $0.00 | $1,908.70 | $340,470.19 |
| 193 | $340,470.19 | $986.12 | $0.00 | $1,925.07 | $343,381.38 |
| 194 | $343,381.38 | $986.12 | $0.00 | $1,941.53 | $346,309.03 |
| 195 | $346,309.03 | $986.12 | $0.00 | $1,958.08 | $349,253.23 |
| 196 | $349,253.23 | $986.12 | $0.00 | $1,974.73 | $352,214.08 |
| 197 | $352,214.08 | $986.12 | $0.00 | $1,991.47 | $355,191.67 |
| 198 | $355,191.67 | $986.12 | $0.00 | $2,008.31 | $358,186.10 |
| 199 | $358,186.10 | $986.12 | $0.00 | $2,025.24 | $361,197.46 |
| 200 | $361,197.46 | $986.12 | $0.00 | $2,042.26 | $364,225.84 |
| 201 | $364,225.84 | $986.12 | $0.00 | $2,059.39 | $367,271.35 |
| 202 | $367,271.35 | $986.12 | $0.00 | $2,076.61 | $370,334.08 |
| 203 | $370,334.08 | $986.12 | $0.00 | $2,093.92 | $373,414.12 |
| 204 | $373,414.12 | $986.12 | $0.00 | $2,111.34 | $376,511.58 |
| 205 | $376,511.58 | $986.12 | $0.00 | $2,128.85 | $379,626.55 |
| 206 | $379,626.55 | $986.12 | $0.00 | $2,146.46 | $382,759.13 |
| 207 | $382,759.13 | $986.12 | $0.00 | $2,164.18 | $385,909.43 |
| 208 | $385,909.43 | $986.12 | $0.00 | $2,181.99 | $389,077.54 |
| 209 | $389,077.54 | $986.12 | $0.00 | $2,199.90 | $392,263.56 |
| 210 | $392,263.56 | $986.12 | $0.00 | $2,217.92 | $395,467.60 |
| 211 | $395,467.60 | $986.12 | $0.00 | $2,236.03 | $398,689.75 |
| 212 | $398,689.75 | $986.12 | $0.00 | $2,254.25 | $401,930.12 |
| 213 | $401,930.12 | $986.12 | $0.00 | $2,272.57 | $405,188.81 |
| 214 | $405,188.81 | $986.12 | $0.00 | $2,291.00 | $408,465.93 |
| 215 | $408,465.93 | $986.12 | $0.00 | $2,309.53 | $411,761.58 |
| 216 | $411,761.58 | $986.12 | $0.00 | $2,328.16 | $415,075.86 |
| 217 | $415,075.86 | $986.12 | $112,409.79 | $2,346.90 | $305,999.09 |
| 218 | $305,999.09 | $986.12 | $0.00 | $1,730.16 | $308,715.37 |
| 219 | $308,715.37 | $986.12 | $0.00 | $1,745.52 | $311,447.01 |
| 220 | $311,447.01 | $986.12 | $0.00 | $1,760.97 | $314,194.10 |
| 221 | $314,194.10 | $986.12 | $0.00 | $1,776.50 | $316,956.72 |
| 222 | $316,956.72 | $986.12 | $0.00 | $1,792.12 | $319,734.96 |
| 223 | $319,734.96 | $986.12 | $0.00 | $1,807.83 | $322,528.91 |
| 224 | $322,528.91 | $986.12 | $0.00 | $1,823.63 | $325,338.66 |
| 225 | $325,338.66 | $986.12 | $0.00 | $1,839.51 | $328,164.29 |
| 226 | $328,164.29 | $986.12 | $0.00 | $1,855.49 | $331,005.90 |
| 227 | $331,005.90 | $986.12 | $0.00 | $1,871.56 | $333,863.58 |
| 228 | $333,863.58 | $986.12 | $0.00 | $1,887.71 | $336,737.41 |
| 229 | $336,737.41 | $986.12 | $120,278.47 | $1,903.96 | $219,349.02 |
| 230 | $219,349.02 | $986.12 | $0.00 | $1,240.23 | $221,575.37 |
| 231 | $221,575.37 | $986.12 | $0.00 | $1,252.82 | $223,814.31 |
| 232 | $223,814.31 | $986.12 | $0.00 | $1,265.48 | $226,065.91 |
| 233 | $226,065.91 | $986.12 | $0.00 | $1,278.21 | $228,330.24 |
| 234 | $228,330.24 | $986.12 | $0.00 | $1,291.01 | $230,607.37 |
| 235 | $230,607.37 | $986.12 | $0.00 | $1,303.89 | $232,897.38 |
| 236 | $232,897.38 | $986.12 | $0.00 | $1,316.84 | $235,200.34 |
| 237 | $235,200.34 | $986.12 | $0.00 | $1,329.86 | $237,516.32 |
| 238 | $237,516.32 | $986.12 | $0.00 | $1,342.95 | $239,845.39 |
| 239 | $239,845.39 | $986.12 | $0.00 | $1,356.12 | $242,187.63 |
| 240 | $242,187.63 | $986.12 | $0.00 | $1,369.36 | $244,543.11 |
| 241 | $244,543.11 | $986.12 | $128,697.97 | $1,382.68 | $118,213.94 |
| 242 | $118,213.94 | $986.12 | $0.00 | $668.40 | $119,868.46 |
| 243 | $119,868.46 | $986.12 | $0.00 | $677.75 | $121,532.33 |
| 244 | $121,532.33 | $986.12 | $0.00 | $687.16 | $123,205.61 |
| 245 | $123,205.61 | $986.12 | $0.00 | $696.62 | $124,888.35 |
| 246 | $124,888.35 | $986.12 | $0.00 | $706.14 | $126,580.61 |
| 247 | $126,580.61 | $986.12 | $0.00 | $715.71 | $128,282.44 |
| 248 | $128,282.44 | $986.12 | $0.00 | $725.33 | $129,993.89 |
| 249 | $129,993.89 | $986.12 | $0.00 | $735.00 | $131,715.01 |
| 250 | $131,715.01 | $986.12 | $0.00 | $744.74 | $133,445.87 |
| 251 | $133,445.87 | $986.12 | $0.00 | $754.52 | $135,186.51 |
| 252 | $135,186.51 | $986.12 | $0.00 | $764.36 | $136,936.99 |
| 253 | $136,936.99 | $0.00 | $137,706.82 | $774.26 | $4.43 |