How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $74,254 |
| Monthly savings required | $588 |
How much will it cost to send your child to Virginia Tech in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $297,015.61 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $587.78 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 | $28,634.00 |
| 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 Tech in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $587.78 | $0.00 | $0.00 | $587.78 |
| 2 | $587.78 | $587.78 | $0.00 | $3.32 | $1,178.88 |
| 3 | $1,178.88 | $587.78 | $0.00 | $6.67 | $1,773.33 |
| 4 | $1,773.33 | $587.78 | $0.00 | $10.03 | $2,371.14 |
| 5 | $2,371.14 | $587.78 | $0.00 | $13.41 | $2,972.33 |
| 6 | $2,972.33 | $587.78 | $0.00 | $16.81 | $3,576.92 |
| 7 | $3,576.92 | $587.78 | $0.00 | $20.22 | $4,184.92 |
| 8 | $4,184.92 | $587.78 | $0.00 | $23.66 | $4,796.36 |
| 9 | $4,796.36 | $587.78 | $0.00 | $27.12 | $5,411.26 |
| 10 | $5,411.26 | $587.78 | $0.00 | $30.60 | $6,029.64 |
| 11 | $6,029.64 | $587.78 | $0.00 | $34.09 | $6,651.51 |
| 12 | $6,651.51 | $587.78 | $0.00 | $37.61 | $7,276.90 |
| 13 | $7,276.90 | $587.78 | $0.00 | $41.14 | $7,905.82 |
| 14 | $7,905.82 | $587.78 | $0.00 | $44.70 | $8,538.30 |
| 15 | $8,538.30 | $587.78 | $0.00 | $48.28 | $9,174.36 |
| 16 | $9,174.36 | $587.78 | $0.00 | $51.87 | $9,814.01 |
| 17 | $9,814.01 | $587.78 | $0.00 | $55.49 | $10,457.28 |
| 18 | $10,457.28 | $587.78 | $0.00 | $59.13 | $11,104.19 |
| 19 | $11,104.19 | $587.78 | $0.00 | $62.78 | $11,754.75 |
| 20 | $11,754.75 | $587.78 | $0.00 | $66.46 | $12,408.99 |
| 21 | $12,408.99 | $587.78 | $0.00 | $70.16 | $13,066.93 |
| 22 | $13,066.93 | $587.78 | $0.00 | $73.88 | $13,728.59 |
| 23 | $13,728.59 | $587.78 | $0.00 | $77.62 | $14,393.99 |
| 24 | $14,393.99 | $587.78 | $0.00 | $81.39 | $15,063.16 |
| 25 | $15,063.16 | $587.78 | $0.00 | $85.17 | $15,736.11 |
| 26 | $15,736.11 | $587.78 | $0.00 | $88.97 | $16,412.86 |
| 27 | $16,412.86 | $587.78 | $0.00 | $92.80 | $17,093.44 |
| 28 | $17,093.44 | $587.78 | $0.00 | $96.65 | $17,777.87 |
| 29 | $17,777.87 | $587.78 | $0.00 | $100.52 | $18,466.17 |
| 30 | $18,466.17 | $587.78 | $0.00 | $104.41 | $19,158.36 |
| 31 | $19,158.36 | $587.78 | $0.00 | $108.32 | $19,854.46 |
| 32 | $19,854.46 | $587.78 | $0.00 | $112.26 | $20,554.50 |
| 33 | $20,554.50 | $587.78 | $0.00 | $116.22 | $21,258.50 |
| 34 | $21,258.50 | $587.78 | $0.00 | $120.20 | $21,966.48 |
| 35 | $21,966.48 | $587.78 | $0.00 | $124.20 | $22,678.46 |
| 36 | $22,678.46 | $587.78 | $0.00 | $128.23 | $23,394.47 |
| 37 | $23,394.47 | $587.78 | $0.00 | $132.28 | $24,114.53 |
| 38 | $24,114.53 | $587.78 | $0.00 | $136.35 | $24,838.66 |
| 39 | $24,838.66 | $587.78 | $0.00 | $140.44 | $25,566.88 |
| 40 | $25,566.88 | $587.78 | $0.00 | $144.56 | $26,299.22 |
| 41 | $26,299.22 | $587.78 | $0.00 | $148.70 | $27,035.70 |
| 42 | $27,035.70 | $587.78 | $0.00 | $152.86 | $27,776.34 |
| 43 | $27,776.34 | $587.78 | $0.00 | $157.05 | $28,521.17 |
| 44 | $28,521.17 | $587.78 | $0.00 | $161.26 | $29,270.21 |
| 45 | $29,270.21 | $587.78 | $0.00 | $165.50 | $30,023.49 |
| 46 | $30,023.49 | $587.78 | $0.00 | $169.76 | $30,781.03 |
| 47 | $30,781.03 | $587.78 | $0.00 | $174.04 | $31,542.85 |
| 48 | $31,542.85 | $587.78 | $0.00 | $178.35 | $32,308.98 |
| 49 | $32,308.98 | $587.78 | $0.00 | $182.68 | $33,079.44 |
| 50 | $33,079.44 | $587.78 | $0.00 | $187.04 | $33,854.26 |
| 51 | $33,854.26 | $587.78 | $0.00 | $191.42 | $34,633.46 |
| 52 | $34,633.46 | $587.78 | $0.00 | $195.82 | $35,417.06 |
| 53 | $35,417.06 | $587.78 | $0.00 | $200.25 | $36,205.09 |
| 54 | $36,205.09 | $587.78 | $0.00 | $204.71 | $36,997.58 |
| 55 | $36,997.58 | $587.78 | $0.00 | $209.19 | $37,794.55 |
| 56 | $37,794.55 | $587.78 | $0.00 | $213.70 | $38,596.03 |
| 57 | $38,596.03 | $587.78 | $0.00 | $218.23 | $39,402.04 |
| 58 | $39,402.04 | $587.78 | $0.00 | $222.78 | $40,212.60 |
| 59 | $40,212.60 | $587.78 | $0.00 | $227.37 | $41,027.75 |
| 60 | $41,027.75 | $587.78 | $0.00 | $231.98 | $41,847.51 |
| 61 | $41,847.51 | $587.78 | $0.00 | $236.61 | $42,671.90 |
| 62 | $42,671.90 | $587.78 | $0.00 | $241.27 | $43,500.95 |
| 63 | $43,500.95 | $587.78 | $0.00 | $245.96 | $44,334.69 |
| 64 | $44,334.69 | $587.78 | $0.00 | $250.67 | $45,173.14 |
| 65 | $45,173.14 | $587.78 | $0.00 | $255.42 | $46,016.34 |
| 66 | $46,016.34 | $587.78 | $0.00 | $260.18 | $46,864.30 |
| 67 | $46,864.30 | $587.78 | $0.00 | $264.98 | $47,717.06 |
| 68 | $47,717.06 | $587.78 | $0.00 | $269.80 | $48,574.64 |
| 69 | $48,574.64 | $587.78 | $0.00 | $274.65 | $49,437.07 |
| 70 | $49,437.07 | $587.78 | $0.00 | $279.52 | $50,304.37 |
| 71 | $50,304.37 | $587.78 | $0.00 | $284.43 | $51,176.58 |
| 72 | $51,176.58 | $587.78 | $0.00 | $289.36 | $52,053.72 |
| 73 | $52,053.72 | $587.78 | $0.00 | $294.32 | $52,935.82 |
| 74 | $52,935.82 | $587.78 | $0.00 | $299.31 | $53,822.91 |
| 75 | $53,822.91 | $587.78 | $0.00 | $304.32 | $54,715.01 |
| 76 | $54,715.01 | $587.78 | $0.00 | $309.37 | $55,612.16 |
| 77 | $55,612.16 | $587.78 | $0.00 | $314.44 | $56,514.38 |
| 78 | $56,514.38 | $587.78 | $0.00 | $319.54 | $57,421.70 |
| 79 | $57,421.70 | $587.78 | $0.00 | $324.67 | $58,334.15 |
| 80 | $58,334.15 | $587.78 | $0.00 | $329.83 | $59,251.76 |
| 81 | $59,251.76 | $587.78 | $0.00 | $335.02 | $60,174.56 |
| 82 | $60,174.56 | $587.78 | $0.00 | $340.24 | $61,102.58 |
| 83 | $61,102.58 | $587.78 | $0.00 | $345.48 | $62,035.84 |
| 84 | $62,035.84 | $587.78 | $0.00 | $350.76 | $62,974.38 |
| 85 | $62,974.38 | $587.78 | $0.00 | $356.07 | $63,918.23 |
| 86 | $63,918.23 | $587.78 | $0.00 | $361.40 | $64,867.41 |
| 87 | $64,867.41 | $587.78 | $0.00 | $366.77 | $65,821.96 |
| 88 | $65,821.96 | $587.78 | $0.00 | $372.17 | $66,781.91 |
| 89 | $66,781.91 | $587.78 | $0.00 | $377.59 | $67,747.28 |
| 90 | $67,747.28 | $587.78 | $0.00 | $383.05 | $68,718.11 |
| 91 | $68,718.11 | $587.78 | $0.00 | $388.54 | $69,694.43 |
| 92 | $69,694.43 | $587.78 | $0.00 | $394.06 | $70,676.27 |
| 93 | $70,676.27 | $587.78 | $0.00 | $399.61 | $71,663.66 |
| 94 | $71,663.66 | $587.78 | $0.00 | $405.20 | $72,656.64 |
| 95 | $72,656.64 | $587.78 | $0.00 | $410.81 | $73,655.23 |
| 96 | $73,655.23 | $587.78 | $0.00 | $416.46 | $74,659.47 |
| 97 | $74,659.47 | $587.78 | $0.00 | $422.14 | $75,669.39 |
| 98 | $75,669.39 | $587.78 | $0.00 | $427.85 | $76,685.02 |
| 99 | $76,685.02 | $587.78 | $0.00 | $433.59 | $77,706.39 |
| 100 | $77,706.39 | $587.78 | $0.00 | $439.36 | $78,733.53 |
| 101 | $78,733.53 | $587.78 | $0.00 | $445.17 | $79,766.48 |
| 102 | $79,766.48 | $587.78 | $0.00 | $451.01 | $80,805.27 |
| 103 | $80,805.27 | $587.78 | $0.00 | $456.88 | $81,849.93 |
| 104 | $81,849.93 | $587.78 | $0.00 | $462.79 | $82,900.50 |
| 105 | $82,900.50 | $587.78 | $0.00 | $468.73 | $83,957.01 |
| 106 | $83,957.01 | $587.78 | $0.00 | $474.71 | $85,019.50 |
| 107 | $85,019.50 | $587.78 | $0.00 | $480.71 | $86,087.99 |
| 108 | $86,087.99 | $587.78 | $0.00 | $486.75 | $87,162.52 |
| 109 | $87,162.52 | $587.78 | $0.00 | $492.83 | $88,243.13 |
| 110 | $88,243.13 | $587.78 | $0.00 | $498.94 | $89,329.85 |
| 111 | $89,329.85 | $587.78 | $0.00 | $505.08 | $90,422.71 |
| 112 | $90,422.71 | $587.78 | $0.00 | $511.26 | $91,521.75 |
| 113 | $91,521.75 | $587.78 | $0.00 | $517.48 | $92,627.01 |
| 114 | $92,627.01 | $587.78 | $0.00 | $523.73 | $93,738.52 |
| 115 | $93,738.52 | $587.78 | $0.00 | $530.01 | $94,856.31 |
| 116 | $94,856.31 | $587.78 | $0.00 | $536.33 | $95,980.42 |
| 117 | $95,980.42 | $587.78 | $0.00 | $542.69 | $97,110.89 |
| 118 | $97,110.89 | $587.78 | $0.00 | $549.08 | $98,247.75 |
| 119 | $98,247.75 | $587.78 | $0.00 | $555.51 | $99,391.04 |
| 120 | $99,391.04 | $587.78 | $0.00 | $561.97 | $100,540.79 |
| 121 | $100,540.79 | $587.78 | $0.00 | $568.47 | $101,697.04 |
| 122 | $101,697.04 | $587.78 | $0.00 | $575.01 | $102,859.83 |
| 123 | $102,859.83 | $587.78 | $0.00 | $581.58 | $104,029.19 |
| 124 | $104,029.19 | $587.78 | $0.00 | $588.20 | $105,205.17 |
| 125 | $105,205.17 | $587.78 | $0.00 | $594.85 | $106,387.80 |
| 126 | $106,387.80 | $587.78 | $0.00 | $601.53 | $107,577.11 |
| 127 | $107,577.11 | $587.78 | $0.00 | $608.26 | $108,773.15 |
| 128 | $108,773.15 | $587.78 | $0.00 | $615.02 | $109,975.95 |
| 129 | $109,975.95 | $587.78 | $0.00 | $621.82 | $111,185.55 |
| 130 | $111,185.55 | $587.78 | $0.00 | $628.66 | $112,401.99 |
| 131 | $112,401.99 | $587.78 | $0.00 | $635.54 | $113,625.31 |
| 132 | $113,625.31 | $587.78 | $0.00 | $642.45 | $114,855.54 |
| 133 | $114,855.54 | $587.78 | $0.00 | $649.41 | $116,092.73 |
| 134 | $116,092.73 | $587.78 | $0.00 | $656.41 | $117,336.92 |
| 135 | $117,336.92 | $587.78 | $0.00 | $663.44 | $118,588.14 |
| 136 | $118,588.14 | $587.78 | $0.00 | $670.51 | $119,846.43 |
| 137 | $119,846.43 | $587.78 | $0.00 | $677.63 | $121,111.84 |
| 138 | $121,111.84 | $587.78 | $0.00 | $684.78 | $122,384.40 |
| 139 | $122,384.40 | $587.78 | $0.00 | $691.98 | $123,664.16 |
| 140 | $123,664.16 | $587.78 | $0.00 | $699.22 | $124,951.16 |
| 141 | $124,951.16 | $587.78 | $0.00 | $706.49 | $126,245.43 |
| 142 | $126,245.43 | $587.78 | $0.00 | $713.81 | $127,547.02 |
| 143 | $127,547.02 | $587.78 | $0.00 | $721.17 | $128,855.97 |
| 144 | $128,855.97 | $587.78 | $0.00 | $728.57 | $130,172.32 |
| 145 | $130,172.32 | $587.78 | $0.00 | $736.01 | $131,496.11 |
| 146 | $131,496.11 | $587.78 | $0.00 | $743.50 | $132,827.39 |
| 147 | $132,827.39 | $587.78 | $0.00 | $751.03 | $134,166.20 |
| 148 | $134,166.20 | $587.78 | $0.00 | $758.60 | $135,512.58 |
| 149 | $135,512.58 | $587.78 | $0.00 | $766.21 | $136,866.57 |
| 150 | $136,866.57 | $587.78 | $0.00 | $773.86 | $138,228.21 |
| 151 | $138,228.21 | $587.78 | $0.00 | $781.56 | $139,597.55 |
| 152 | $139,597.55 | $587.78 | $0.00 | $789.30 | $140,974.63 |
| 153 | $140,974.63 | $587.78 | $0.00 | $797.09 | $142,359.50 |
| 154 | $142,359.50 | $587.78 | $0.00 | $804.92 | $143,752.20 |
| 155 | $143,752.20 | $587.78 | $0.00 | $812.80 | $145,152.78 |
| 156 | $145,152.78 | $587.78 | $0.00 | $820.71 | $146,561.27 |
| 157 | $146,561.27 | $587.78 | $0.00 | $828.68 | $147,977.73 |
| 158 | $147,977.73 | $587.78 | $0.00 | $836.69 | $149,402.20 |
| 159 | $149,402.20 | $587.78 | $0.00 | $844.74 | $150,834.72 |
| 160 | $150,834.72 | $587.78 | $0.00 | $852.84 | $152,275.34 |
| 161 | $152,275.34 | $587.78 | $0.00 | $860.99 | $153,724.11 |
| 162 | $153,724.11 | $587.78 | $0.00 | $869.18 | $155,181.07 |
| 163 | $155,181.07 | $587.78 | $0.00 | $877.42 | $156,646.27 |
| 164 | $156,646.27 | $587.78 | $0.00 | $885.70 | $158,119.75 |
| 165 | $158,119.75 | $587.78 | $0.00 | $894.03 | $159,601.56 |
| 166 | $159,601.56 | $587.78 | $0.00 | $902.41 | $161,091.75 |
| 167 | $161,091.75 | $587.78 | $0.00 | $910.84 | $162,590.37 |
| 168 | $162,590.37 | $587.78 | $0.00 | $919.31 | $164,097.46 |
| 169 | $164,097.46 | $587.78 | $0.00 | $927.83 | $165,613.07 |
| 170 | $165,613.07 | $587.78 | $0.00 | $936.40 | $167,137.25 |
| 171 | $167,137.25 | $587.78 | $0.00 | $945.02 | $168,670.05 |
| 172 | $168,670.05 | $587.78 | $0.00 | $953.68 | $170,211.51 |
| 173 | $170,211.51 | $587.78 | $0.00 | $962.40 | $171,761.69 |
| 174 | $171,761.69 | $587.78 | $0.00 | $971.17 | $173,320.64 |
| 175 | $173,320.64 | $587.78 | $0.00 | $979.98 | $174,888.40 |
| 176 | $174,888.40 | $587.78 | $0.00 | $988.84 | $176,465.02 |
| 177 | $176,465.02 | $587.78 | $0.00 | $997.76 | $178,050.56 |
| 178 | $178,050.56 | $587.78 | $0.00 | $1,006.72 | $179,645.06 |
| 179 | $179,645.06 | $587.78 | $0.00 | $1,015.74 | $181,248.58 |
| 180 | $181,248.58 | $587.78 | $0.00 | $1,024.81 | $182,861.17 |
| 181 | $182,861.17 | $587.78 | $0.00 | $1,033.92 | $184,482.87 |
| 182 | $184,482.87 | $587.78 | $0.00 | $1,043.09 | $186,113.74 |
| 183 | $186,113.74 | $587.78 | $0.00 | $1,052.31 | $187,753.83 |
| 184 | $187,753.83 | $587.78 | $0.00 | $1,061.59 | $189,403.20 |
| 185 | $189,403.20 | $587.78 | $0.00 | $1,070.91 | $191,061.89 |
| 186 | $191,061.89 | $587.78 | $0.00 | $1,080.29 | $192,729.96 |
| 187 | $192,729.96 | $587.78 | $0.00 | $1,089.72 | $194,407.46 |
| 188 | $194,407.46 | $587.78 | $0.00 | $1,099.21 | $196,094.45 |
| 189 | $196,094.45 | $587.78 | $0.00 | $1,108.75 | $197,790.98 |
| 190 | $197,790.98 | $587.78 | $0.00 | $1,118.34 | $199,497.10 |
| 191 | $199,497.10 | $587.78 | $0.00 | $1,127.99 | $201,212.87 |
| 192 | $201,212.87 | $587.78 | $0.00 | $1,137.69 | $202,938.34 |
| 193 | $202,938.34 | $587.78 | $0.00 | $1,147.44 | $204,673.56 |
| 194 | $204,673.56 | $587.78 | $0.00 | $1,157.25 | $206,418.59 |
| 195 | $206,418.59 | $587.78 | $0.00 | $1,167.12 | $208,173.49 |
| 196 | $208,173.49 | $587.78 | $0.00 | $1,177.04 | $209,938.31 |
| 197 | $209,938.31 | $587.78 | $0.00 | $1,187.02 | $211,713.11 |
| 198 | $211,713.11 | $587.78 | $0.00 | $1,197.06 | $213,497.95 |
| 199 | $213,497.95 | $587.78 | $0.00 | $1,207.15 | $215,292.88 |
| 200 | $215,292.88 | $587.78 | $0.00 | $1,217.30 | $217,097.96 |
| 201 | $217,097.96 | $587.78 | $0.00 | $1,227.50 | $218,913.24 |
| 202 | $218,913.24 | $587.78 | $0.00 | $1,237.77 | $220,738.79 |
| 203 | $220,738.79 | $587.78 | $0.00 | $1,248.09 | $222,574.66 |
| 204 | $222,574.66 | $587.78 | $0.00 | $1,258.47 | $224,420.91 |
| 205 | $224,420.91 | $587.78 | $0.00 | $1,268.91 | $226,277.60 |
| 206 | $226,277.60 | $587.78 | $0.00 | $1,279.41 | $228,144.79 |
| 207 | $228,144.79 | $587.78 | $0.00 | $1,289.96 | $230,022.53 |
| 208 | $230,022.53 | $587.78 | $0.00 | $1,300.58 | $231,910.89 |
| 209 | $231,910.89 | $587.78 | $0.00 | $1,311.26 | $233,809.93 |
| 210 | $233,809.93 | $587.78 | $0.00 | $1,322.00 | $235,719.71 |
| 211 | $235,719.71 | $587.78 | $0.00 | $1,332.79 | $237,640.28 |
| 212 | $237,640.28 | $587.78 | $0.00 | $1,343.65 | $239,571.71 |
| 213 | $239,571.71 | $587.78 | $0.00 | $1,354.57 | $241,514.06 |
| 214 | $241,514.06 | $587.78 | $0.00 | $1,365.56 | $243,467.40 |
| 215 | $243,467.40 | $587.78 | $0.00 | $1,376.60 | $245,431.78 |
| 216 | $245,431.78 | $587.78 | $0.00 | $1,387.71 | $247,407.27 |
| 217 | $247,407.27 | $587.78 | $68,911.14 | $1,398.88 | $180,482.79 |
| 218 | $180,482.79 | $587.78 | $0.00 | $1,020.48 | $182,091.05 |
| 219 | $182,091.05 | $587.78 | $0.00 | $1,029.57 | $183,708.40 |
| 220 | $183,708.40 | $587.78 | $0.00 | $1,038.71 | $185,334.89 |
| 221 | $185,334.89 | $587.78 | $0.00 | $1,047.91 | $186,970.58 |
| 222 | $186,970.58 | $587.78 | $0.00 | $1,057.16 | $188,615.52 |
| 223 | $188,615.52 | $587.78 | $0.00 | $1,066.46 | $190,269.76 |
| 224 | $190,269.76 | $587.78 | $0.00 | $1,075.81 | $191,933.35 |
| 225 | $191,933.35 | $587.78 | $0.00 | $1,085.22 | $193,606.35 |
| 226 | $193,606.35 | $587.78 | $0.00 | $1,094.68 | $195,288.81 |
| 227 | $195,288.81 | $587.78 | $0.00 | $1,104.19 | $196,980.78 |
| 228 | $196,980.78 | $587.78 | $0.00 | $1,113.76 | $198,682.32 |
| 229 | $198,682.32 | $587.78 | $72,356.69 | $1,123.38 | $128,036.79 |
| 230 | $128,036.79 | $587.78 | $0.00 | $723.94 | $129,348.51 |
| 231 | $129,348.51 | $587.78 | $0.00 | $731.36 | $130,667.65 |
| 232 | $130,667.65 | $587.78 | $0.00 | $738.81 | $131,994.24 |
| 233 | $131,994.24 | $587.78 | $0.00 | $746.31 | $133,328.33 |
| 234 | $133,328.33 | $587.78 | $0.00 | $753.86 | $134,669.97 |
| 235 | $134,669.97 | $587.78 | $0.00 | $761.44 | $136,019.19 |
| 236 | $136,019.19 | $587.78 | $0.00 | $769.07 | $137,376.04 |
| 237 | $137,376.04 | $587.78 | $0.00 | $776.74 | $138,740.56 |
| 238 | $138,740.56 | $587.78 | $0.00 | $784.46 | $140,112.80 |
| 239 | $140,112.80 | $587.78 | $0.00 | $792.22 | $141,492.80 |
| 240 | $141,492.80 | $587.78 | $0.00 | $800.02 | $142,880.60 |
| 241 | $142,880.60 | $587.78 | $75,974.53 | $807.87 | $68,301.72 |
| 242 | $68,301.72 | $587.78 | $0.00 | $386.19 | $69,275.69 |
| 243 | $69,275.69 | $587.78 | $0.00 | $391.69 | $70,255.16 |
| 244 | $70,255.16 | $587.78 | $0.00 | $397.23 | $71,240.17 |
| 245 | $71,240.17 | $587.78 | $0.00 | $402.80 | $72,230.75 |
| 246 | $72,230.75 | $587.78 | $0.00 | $408.40 | $73,226.93 |
| 247 | $73,226.93 | $587.78 | $0.00 | $414.04 | $74,228.75 |
| 248 | $74,228.75 | $587.78 | $0.00 | $419.70 | $75,236.23 |
| 249 | $75,236.23 | $587.78 | $0.00 | $425.40 | $76,249.41 |
| 250 | $76,249.41 | $587.78 | $0.00 | $431.13 | $77,268.32 |
| 251 | $77,268.32 | $587.78 | $0.00 | $436.89 | $78,292.99 |
| 252 | $78,292.99 | $587.78 | $0.00 | $442.68 | $79,323.45 |
| 253 | $79,323.45 | $0.00 | $79,773.25 | $448.51 | ($1.29) |