How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $111,951 |
| Monthly savings required | $886 |
How much will it cost to send your child to Alderson Broaddus College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $447,805.43 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $886.19 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 | $43,171.00 |
| 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 Alderson Broaddus College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $886.19 | $0.00 | $0.00 | $886.19 |
| 2 | $886.19 | $886.19 | $0.00 | $5.01 | $1,777.39 |
| 3 | $1,777.39 | $886.19 | $0.00 | $10.05 | $2,673.63 |
| 4 | $2,673.63 | $886.19 | $0.00 | $15.12 | $3,574.94 |
| 5 | $3,574.94 | $886.19 | $0.00 | $20.21 | $4,481.34 |
| 6 | $4,481.34 | $886.19 | $0.00 | $25.34 | $5,392.87 |
| 7 | $5,392.87 | $886.19 | $0.00 | $30.49 | $6,309.55 |
| 8 | $6,309.55 | $886.19 | $0.00 | $35.68 | $7,231.42 |
| 9 | $7,231.42 | $886.19 | $0.00 | $40.89 | $8,158.50 |
| 10 | $8,158.50 | $886.19 | $0.00 | $46.13 | $9,090.82 |
| 11 | $9,090.82 | $886.19 | $0.00 | $51.40 | $10,028.41 |
| 12 | $10,028.41 | $886.19 | $0.00 | $56.70 | $10,971.30 |
| 13 | $10,971.30 | $886.19 | $0.00 | $62.03 | $11,919.52 |
| 14 | $11,919.52 | $886.19 | $0.00 | $67.39 | $12,873.10 |
| 15 | $12,873.10 | $886.19 | $0.00 | $72.79 | $13,832.08 |
| 16 | $13,832.08 | $886.19 | $0.00 | $78.21 | $14,796.48 |
| 17 | $14,796.48 | $886.19 | $0.00 | $83.66 | $15,766.33 |
| 18 | $15,766.33 | $886.19 | $0.00 | $89.15 | $16,741.67 |
| 19 | $16,741.67 | $886.19 | $0.00 | $94.66 | $17,722.52 |
| 20 | $17,722.52 | $886.19 | $0.00 | $100.21 | $18,708.92 |
| 21 | $18,708.92 | $886.19 | $0.00 | $105.78 | $19,700.89 |
| 22 | $19,700.89 | $886.19 | $0.00 | $111.39 | $20,698.47 |
| 23 | $20,698.47 | $886.19 | $0.00 | $117.03 | $21,701.69 |
| 24 | $21,701.69 | $886.19 | $0.00 | $122.70 | $22,710.58 |
| 25 | $22,710.58 | $886.19 | $0.00 | $128.41 | $23,725.18 |
| 26 | $23,725.18 | $886.19 | $0.00 | $134.15 | $24,745.52 |
| 27 | $24,745.52 | $886.19 | $0.00 | $139.91 | $25,771.62 |
| 28 | $25,771.62 | $886.19 | $0.00 | $145.72 | $26,803.53 |
| 29 | $26,803.53 | $886.19 | $0.00 | $151.55 | $27,841.27 |
| 30 | $27,841.27 | $886.19 | $0.00 | $157.42 | $28,884.88 |
| 31 | $28,884.88 | $886.19 | $0.00 | $163.32 | $29,934.39 |
| 32 | $29,934.39 | $886.19 | $0.00 | $169.25 | $30,989.83 |
| 33 | $30,989.83 | $886.19 | $0.00 | $175.22 | $32,051.24 |
| 34 | $32,051.24 | $886.19 | $0.00 | $181.22 | $33,118.65 |
| 35 | $33,118.65 | $886.19 | $0.00 | $187.26 | $34,192.10 |
| 36 | $34,192.10 | $886.19 | $0.00 | $193.33 | $35,271.62 |
| 37 | $35,271.62 | $886.19 | $0.00 | $199.43 | $36,357.24 |
| 38 | $36,357.24 | $886.19 | $0.00 | $205.57 | $37,449.00 |
| 39 | $37,449.00 | $886.19 | $0.00 | $211.74 | $38,546.93 |
| 40 | $38,546.93 | $886.19 | $0.00 | $217.95 | $39,651.07 |
| 41 | $39,651.07 | $886.19 | $0.00 | $224.19 | $40,761.45 |
| 42 | $40,761.45 | $886.19 | $0.00 | $230.47 | $41,878.11 |
| 43 | $41,878.11 | $886.19 | $0.00 | $236.78 | $43,001.08 |
| 44 | $43,001.08 | $886.19 | $0.00 | $243.13 | $44,130.40 |
| 45 | $44,130.40 | $886.19 | $0.00 | $249.52 | $45,266.11 |
| 46 | $45,266.11 | $886.19 | $0.00 | $255.94 | $46,408.24 |
| 47 | $46,408.24 | $886.19 | $0.00 | $262.40 | $47,556.83 |
| 48 | $47,556.83 | $886.19 | $0.00 | $268.89 | $48,711.91 |
| 49 | $48,711.91 | $886.19 | $0.00 | $275.42 | $49,873.52 |
| 50 | $49,873.52 | $886.19 | $0.00 | $281.99 | $51,041.70 |
| 51 | $51,041.70 | $886.19 | $0.00 | $288.60 | $52,216.49 |
| 52 | $52,216.49 | $886.19 | $0.00 | $295.24 | $53,397.92 |
| 53 | $53,397.92 | $886.19 | $0.00 | $301.92 | $54,586.03 |
| 54 | $54,586.03 | $886.19 | $0.00 | $308.64 | $55,780.86 |
| 55 | $55,780.86 | $886.19 | $0.00 | $315.39 | $56,982.44 |
| 56 | $56,982.44 | $886.19 | $0.00 | $322.19 | $58,190.82 |
| 57 | $58,190.82 | $886.19 | $0.00 | $329.02 | $59,406.03 |
| 58 | $59,406.03 | $886.19 | $0.00 | $335.89 | $60,628.11 |
| 59 | $60,628.11 | $886.19 | $0.00 | $342.80 | $61,857.10 |
| 60 | $61,857.10 | $886.19 | $0.00 | $349.75 | $63,093.04 |
| 61 | $63,093.04 | $886.19 | $0.00 | $356.74 | $64,335.97 |
| 62 | $64,335.97 | $886.19 | $0.00 | $363.76 | $65,585.92 |
| 63 | $65,585.92 | $886.19 | $0.00 | $370.83 | $66,842.94 |
| 64 | $66,842.94 | $886.19 | $0.00 | $377.94 | $68,107.07 |
| 65 | $68,107.07 | $886.19 | $0.00 | $385.09 | $69,378.35 |
| 66 | $69,378.35 | $886.19 | $0.00 | $392.28 | $70,656.82 |
| 67 | $70,656.82 | $886.19 | $0.00 | $399.50 | $71,942.51 |
| 68 | $71,942.51 | $886.19 | $0.00 | $406.77 | $73,235.47 |
| 69 | $73,235.47 | $886.19 | $0.00 | $414.08 | $74,535.74 |
| 70 | $74,535.74 | $886.19 | $0.00 | $421.44 | $75,843.37 |
| 71 | $75,843.37 | $886.19 | $0.00 | $428.83 | $77,158.39 |
| 72 | $77,158.39 | $886.19 | $0.00 | $436.26 | $78,480.84 |
| 73 | $78,480.84 | $886.19 | $0.00 | $443.74 | $79,810.77 |
| 74 | $79,810.77 | $886.19 | $0.00 | $451.26 | $81,148.22 |
| 75 | $81,148.22 | $886.19 | $0.00 | $458.82 | $82,493.23 |
| 76 | $82,493.23 | $886.19 | $0.00 | $466.43 | $83,845.85 |
| 77 | $83,845.85 | $886.19 | $0.00 | $474.08 | $85,206.12 |
| 78 | $85,206.12 | $886.19 | $0.00 | $481.77 | $86,574.08 |
| 79 | $86,574.08 | $886.19 | $0.00 | $489.50 | $87,949.77 |
| 80 | $87,949.77 | $886.19 | $0.00 | $497.28 | $89,333.24 |
| 81 | $89,333.24 | $886.19 | $0.00 | $505.10 | $90,724.53 |
| 82 | $90,724.53 | $886.19 | $0.00 | $512.97 | $92,123.69 |
| 83 | $92,123.69 | $886.19 | $0.00 | $520.88 | $93,530.76 |
| 84 | $93,530.76 | $886.19 | $0.00 | $528.84 | $94,945.79 |
| 85 | $94,945.79 | $886.19 | $0.00 | $536.84 | $96,368.82 |
| 86 | $96,368.82 | $886.19 | $0.00 | $544.88 | $97,799.89 |
| 87 | $97,799.89 | $886.19 | $0.00 | $552.97 | $99,239.05 |
| 88 | $99,239.05 | $886.19 | $0.00 | $561.11 | $100,686.35 |
| 89 | $100,686.35 | $886.19 | $0.00 | $569.30 | $102,141.84 |
| 90 | $102,141.84 | $886.19 | $0.00 | $577.52 | $103,605.55 |
| 91 | $103,605.55 | $886.19 | $0.00 | $585.80 | $105,077.54 |
| 92 | $105,077.54 | $886.19 | $0.00 | $594.12 | $106,557.85 |
| 93 | $106,557.85 | $886.19 | $0.00 | $602.49 | $108,046.53 |
| 94 | $108,046.53 | $886.19 | $0.00 | $610.91 | $109,543.63 |
| 95 | $109,543.63 | $886.19 | $0.00 | $619.38 | $111,049.20 |
| 96 | $111,049.20 | $886.19 | $0.00 | $627.89 | $112,563.28 |
| 97 | $112,563.28 | $886.19 | $0.00 | $636.45 | $114,085.92 |
| 98 | $114,085.92 | $886.19 | $0.00 | $645.06 | $115,617.17 |
| 99 | $115,617.17 | $886.19 | $0.00 | $653.72 | $117,157.08 |
| 100 | $117,157.08 | $886.19 | $0.00 | $662.42 | $118,705.69 |
| 101 | $118,705.69 | $886.19 | $0.00 | $671.18 | $120,263.06 |
| 102 | $120,263.06 | $886.19 | $0.00 | $679.98 | $121,829.23 |
| 103 | $121,829.23 | $886.19 | $0.00 | $688.84 | $123,404.26 |
| 104 | $123,404.26 | $886.19 | $0.00 | $697.75 | $124,988.20 |
| 105 | $124,988.20 | $886.19 | $0.00 | $706.70 | $126,581.09 |
| 106 | $126,581.09 | $886.19 | $0.00 | $715.71 | $128,182.99 |
| 107 | $128,182.99 | $886.19 | $0.00 | $724.77 | $129,793.95 |
| 108 | $129,793.95 | $886.19 | $0.00 | $733.87 | $131,414.01 |
| 109 | $131,414.01 | $886.19 | $0.00 | $743.03 | $133,043.23 |
| 110 | $133,043.23 | $886.19 | $0.00 | $752.25 | $134,681.67 |
| 111 | $134,681.67 | $886.19 | $0.00 | $761.51 | $136,329.37 |
| 112 | $136,329.37 | $886.19 | $0.00 | $770.83 | $137,986.39 |
| 113 | $137,986.39 | $886.19 | $0.00 | $780.20 | $139,652.78 |
| 114 | $139,652.78 | $886.19 | $0.00 | $789.62 | $141,328.59 |
| 115 | $141,328.59 | $886.19 | $0.00 | $799.09 | $143,013.87 |
| 116 | $143,013.87 | $886.19 | $0.00 | $808.62 | $144,708.68 |
| 117 | $144,708.68 | $886.19 | $0.00 | $818.20 | $146,413.07 |
| 118 | $146,413.07 | $886.19 | $0.00 | $827.84 | $148,127.10 |
| 119 | $148,127.10 | $886.19 | $0.00 | $837.53 | $149,850.82 |
| 120 | $149,850.82 | $886.19 | $0.00 | $847.28 | $151,584.29 |
| 121 | $151,584.29 | $886.19 | $0.00 | $857.08 | $153,327.56 |
| 122 | $153,327.56 | $886.19 | $0.00 | $866.94 | $155,080.69 |
| 123 | $155,080.69 | $886.19 | $0.00 | $876.85 | $156,843.73 |
| 124 | $156,843.73 | $886.19 | $0.00 | $886.82 | $158,616.74 |
| 125 | $158,616.74 | $886.19 | $0.00 | $896.84 | $160,399.77 |
| 126 | $160,399.77 | $886.19 | $0.00 | $906.92 | $162,192.88 |
| 127 | $162,192.88 | $886.19 | $0.00 | $917.06 | $163,996.13 |
| 128 | $163,996.13 | $886.19 | $0.00 | $927.26 | $165,809.58 |
| 129 | $165,809.58 | $886.19 | $0.00 | $937.51 | $167,633.28 |
| 130 | $167,633.28 | $886.19 | $0.00 | $947.82 | $169,467.29 |
| 131 | $169,467.29 | $886.19 | $0.00 | $958.19 | $171,311.67 |
| 132 | $171,311.67 | $886.19 | $0.00 | $968.62 | $173,166.48 |
| 133 | $173,166.48 | $886.19 | $0.00 | $979.11 | $175,031.78 |
| 134 | $175,031.78 | $886.19 | $0.00 | $989.66 | $176,907.63 |
| 135 | $176,907.63 | $886.19 | $0.00 | $1,000.26 | $178,794.08 |
| 136 | $178,794.08 | $886.19 | $0.00 | $1,010.93 | $180,691.20 |
| 137 | $180,691.20 | $886.19 | $0.00 | $1,021.65 | $182,599.04 |
| 138 | $182,599.04 | $886.19 | $0.00 | $1,032.44 | $184,517.67 |
| 139 | $184,517.67 | $886.19 | $0.00 | $1,043.29 | $186,447.15 |
| 140 | $186,447.15 | $886.19 | $0.00 | $1,054.20 | $188,387.54 |
| 141 | $188,387.54 | $886.19 | $0.00 | $1,065.17 | $190,338.90 |
| 142 | $190,338.90 | $886.19 | $0.00 | $1,076.20 | $192,301.29 |
| 143 | $192,301.29 | $886.19 | $0.00 | $1,087.30 | $194,274.78 |
| 144 | $194,274.78 | $886.19 | $0.00 | $1,098.46 | $196,259.43 |
| 145 | $196,259.43 | $886.19 | $0.00 | $1,109.68 | $198,255.30 |
| 146 | $198,255.30 | $886.19 | $0.00 | $1,120.96 | $200,262.45 |
| 147 | $200,262.45 | $886.19 | $0.00 | $1,132.31 | $202,280.95 |
| 148 | $202,280.95 | $886.19 | $0.00 | $1,143.73 | $204,310.87 |
| 149 | $204,310.87 | $886.19 | $0.00 | $1,155.20 | $206,352.26 |
| 150 | $206,352.26 | $886.19 | $0.00 | $1,166.75 | $208,405.20 |
| 151 | $208,405.20 | $886.19 | $0.00 | $1,178.35 | $210,469.74 |
| 152 | $210,469.74 | $886.19 | $0.00 | $1,190.03 | $212,545.96 |
| 153 | $212,545.96 | $886.19 | $0.00 | $1,201.77 | $214,633.92 |
| 154 | $214,633.92 | $886.19 | $0.00 | $1,213.57 | $216,733.68 |
| 155 | $216,733.68 | $886.19 | $0.00 | $1,225.44 | $218,845.31 |
| 156 | $218,845.31 | $886.19 | $0.00 | $1,237.38 | $220,968.88 |
| 157 | $220,968.88 | $886.19 | $0.00 | $1,249.39 | $223,104.46 |
| 158 | $223,104.46 | $886.19 | $0.00 | $1,261.47 | $225,252.12 |
| 159 | $225,252.12 | $886.19 | $0.00 | $1,273.61 | $227,411.92 |
| 160 | $227,411.92 | $886.19 | $0.00 | $1,285.82 | $229,583.93 |
| 161 | $229,583.93 | $886.19 | $0.00 | $1,298.10 | $231,768.22 |
| 162 | $231,768.22 | $886.19 | $0.00 | $1,310.45 | $233,964.86 |
| 163 | $233,964.86 | $886.19 | $0.00 | $1,322.87 | $236,173.92 |
| 164 | $236,173.92 | $886.19 | $0.00 | $1,335.36 | $238,395.47 |
| 165 | $238,395.47 | $886.19 | $0.00 | $1,347.92 | $240,629.58 |
| 166 | $240,629.58 | $886.19 | $0.00 | $1,360.55 | $242,876.32 |
| 167 | $242,876.32 | $886.19 | $0.00 | $1,373.26 | $245,135.77 |
| 168 | $245,135.77 | $886.19 | $0.00 | $1,386.03 | $247,407.99 |
| 169 | $247,407.99 | $886.19 | $0.00 | $1,398.88 | $249,693.06 |
| 170 | $249,693.06 | $886.19 | $0.00 | $1,411.80 | $251,991.05 |
| 171 | $251,991.05 | $886.19 | $0.00 | $1,424.79 | $254,302.03 |
| 172 | $254,302.03 | $886.19 | $0.00 | $1,437.86 | $256,626.08 |
| 173 | $256,626.08 | $886.19 | $0.00 | $1,451.00 | $258,963.27 |
| 174 | $258,963.27 | $886.19 | $0.00 | $1,464.22 | $261,313.68 |
| 175 | $261,313.68 | $886.19 | $0.00 | $1,477.51 | $263,677.38 |
| 176 | $263,677.38 | $886.19 | $0.00 | $1,490.87 | $266,054.44 |
| 177 | $266,054.44 | $886.19 | $0.00 | $1,504.31 | $268,444.94 |
| 178 | $268,444.94 | $886.19 | $0.00 | $1,517.83 | $270,848.96 |
| 179 | $270,848.96 | $886.19 | $0.00 | $1,531.42 | $273,266.57 |
| 180 | $273,266.57 | $886.19 | $0.00 | $1,545.09 | $275,697.85 |
| 181 | $275,697.85 | $886.19 | $0.00 | $1,558.84 | $278,142.88 |
| 182 | $278,142.88 | $886.19 | $0.00 | $1,572.66 | $280,601.73 |
| 183 | $280,601.73 | $886.19 | $0.00 | $1,586.56 | $283,074.48 |
| 184 | $283,074.48 | $886.19 | $0.00 | $1,600.54 | $285,561.21 |
| 185 | $285,561.21 | $886.19 | $0.00 | $1,614.60 | $288,062.00 |
| 186 | $288,062.00 | $886.19 | $0.00 | $1,628.74 | $290,576.93 |
| 187 | $290,576.93 | $886.19 | $0.00 | $1,642.96 | $293,106.08 |
| 188 | $293,106.08 | $886.19 | $0.00 | $1,657.26 | $295,649.53 |
| 189 | $295,649.53 | $886.19 | $0.00 | $1,671.65 | $298,207.37 |
| 190 | $298,207.37 | $886.19 | $0.00 | $1,686.11 | $300,779.67 |
| 191 | $300,779.67 | $886.19 | $0.00 | $1,700.65 | $303,366.51 |
| 192 | $303,366.51 | $886.19 | $0.00 | $1,715.28 | $305,967.98 |
| 193 | $305,967.98 | $886.19 | $0.00 | $1,729.99 | $308,584.16 |
| 194 | $308,584.16 | $886.19 | $0.00 | $1,744.78 | $311,215.13 |
| 195 | $311,215.13 | $886.19 | $0.00 | $1,759.66 | $313,860.98 |
| 196 | $313,860.98 | $886.19 | $0.00 | $1,774.62 | $316,521.79 |
| 197 | $316,521.79 | $886.19 | $0.00 | $1,789.66 | $319,197.64 |
| 198 | $319,197.64 | $886.19 | $0.00 | $1,804.79 | $321,888.62 |
| 199 | $321,888.62 | $886.19 | $0.00 | $1,820.01 | $324,594.82 |
| 200 | $324,594.82 | $886.19 | $0.00 | $1,835.31 | $327,316.32 |
| 201 | $327,316.32 | $886.19 | $0.00 | $1,850.69 | $330,053.20 |
| 202 | $330,053.20 | $886.19 | $0.00 | $1,866.17 | $332,805.56 |
| 203 | $332,805.56 | $886.19 | $0.00 | $1,881.73 | $335,573.48 |
| 204 | $335,573.48 | $886.19 | $0.00 | $1,897.38 | $338,357.05 |
| 205 | $338,357.05 | $886.19 | $0.00 | $1,913.12 | $341,156.36 |
| 206 | $341,156.36 | $886.19 | $0.00 | $1,928.95 | $343,971.50 |
| 207 | $343,971.50 | $886.19 | $0.00 | $1,944.86 | $346,802.55 |
| 208 | $346,802.55 | $886.19 | $0.00 | $1,960.87 | $349,649.61 |
| 209 | $349,649.61 | $886.19 | $0.00 | $1,976.97 | $352,512.77 |
| 210 | $352,512.77 | $886.19 | $0.00 | $1,993.16 | $355,392.12 |
| 211 | $355,392.12 | $886.19 | $0.00 | $2,009.44 | $358,287.75 |
| 212 | $358,287.75 | $886.19 | $0.00 | $2,025.81 | $361,199.75 |
| 213 | $361,199.75 | $886.19 | $0.00 | $2,042.28 | $364,128.22 |
| 214 | $364,128.22 | $886.19 | $0.00 | $2,058.83 | $367,073.24 |
| 215 | $367,073.24 | $886.19 | $0.00 | $2,075.49 | $370,034.92 |
| 216 | $370,034.92 | $886.19 | $0.00 | $2,092.23 | $373,013.34 |
| 217 | $373,013.34 | $886.19 | $103,896.16 | $2,109.07 | $272,112.44 |
| 218 | $272,112.44 | $886.19 | $0.00 | $1,538.56 | $274,537.19 |
| 219 | $274,537.19 | $886.19 | $0.00 | $1,552.27 | $276,975.65 |
| 220 | $276,975.65 | $886.19 | $0.00 | $1,566.06 | $279,427.90 |
| 221 | $279,427.90 | $886.19 | $0.00 | $1,579.93 | $281,894.02 |
| 222 | $281,894.02 | $886.19 | $0.00 | $1,593.87 | $284,374.08 |
| 223 | $284,374.08 | $886.19 | $0.00 | $1,607.89 | $286,868.16 |
| 224 | $286,868.16 | $886.19 | $0.00 | $1,621.99 | $289,376.34 |
| 225 | $289,376.34 | $886.19 | $0.00 | $1,636.18 | $291,898.71 |
| 226 | $291,898.71 | $886.19 | $0.00 | $1,650.44 | $294,435.34 |
| 227 | $294,435.34 | $886.19 | $0.00 | $1,664.78 | $296,986.31 |
| 228 | $296,986.31 | $886.19 | $0.00 | $1,679.20 | $299,551.70 |
| 229 | $299,551.70 | $886.19 | $109,090.97 | $1,693.71 | $193,040.63 |
| 230 | $193,040.63 | $886.19 | $0.00 | $1,091.48 | $195,018.30 |
| 231 | $195,018.30 | $886.19 | $0.00 | $1,102.66 | $197,007.15 |
| 232 | $197,007.15 | $886.19 | $0.00 | $1,113.91 | $199,007.25 |
| 233 | $199,007.25 | $886.19 | $0.00 | $1,125.22 | $201,018.66 |
| 234 | $201,018.66 | $886.19 | $0.00 | $1,136.59 | $203,041.44 |
| 235 | $203,041.44 | $886.19 | $0.00 | $1,148.03 | $205,075.66 |
| 236 | $205,075.66 | $886.19 | $0.00 | $1,159.53 | $207,121.38 |
| 237 | $207,121.38 | $886.19 | $0.00 | $1,171.09 | $209,178.66 |
| 238 | $209,178.66 | $886.19 | $0.00 | $1,182.73 | $211,247.58 |
| 239 | $211,247.58 | $886.19 | $0.00 | $1,194.42 | $213,328.19 |
| 240 | $213,328.19 | $886.19 | $0.00 | $1,206.19 | $215,420.57 |
| 241 | $215,420.57 | $886.19 | $114,545.52 | $1,218.02 | $102,979.26 |
| 242 | $102,979.26 | $886.19 | $0.00 | $582.26 | $104,447.71 |
| 243 | $104,447.71 | $886.19 | $0.00 | $590.56 | $105,924.46 |
| 244 | $105,924.46 | $886.19 | $0.00 | $598.91 | $107,409.56 |
| 245 | $107,409.56 | $886.19 | $0.00 | $607.31 | $108,903.06 |
| 246 | $108,903.06 | $886.19 | $0.00 | $615.75 | $110,405.00 |
| 247 | $110,405.00 | $886.19 | $0.00 | $624.25 | $111,915.44 |
| 248 | $111,915.44 | $886.19 | $0.00 | $632.79 | $113,434.42 |
| 249 | $113,434.42 | $886.19 | $0.00 | $641.37 | $114,961.98 |
| 250 | $114,961.98 | $886.19 | $0.00 | $650.01 | $116,498.18 |
| 251 | $116,498.18 | $886.19 | $0.00 | $658.70 | $118,043.07 |
| 252 | $118,043.07 | $886.19 | $0.00 | $667.43 | $119,596.69 |
| 253 | $119,596.69 | $0.00 | $120,272.79 | $676.22 | $0.12 |