How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $123,776 |
| Monthly savings required | $980 |
How much will it cost to send your child to West Virginia Wesleyan College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $495,105.54 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $979.80 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 | $47,731.00 |
| 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 West Virginia Wesleyan College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $979.80 | $0.00 | $0.00 | $979.80 |
| 2 | $979.80 | $979.80 | $0.00 | $5.54 | $1,965.14 |
| 3 | $1,965.14 | $979.80 | $0.00 | $11.11 | $2,956.05 |
| 4 | $2,956.05 | $979.80 | $0.00 | $16.71 | $3,952.56 |
| 5 | $3,952.56 | $979.80 | $0.00 | $22.35 | $4,954.71 |
| 6 | $4,954.71 | $979.80 | $0.00 | $28.01 | $5,962.52 |
| 7 | $5,962.52 | $979.80 | $0.00 | $33.71 | $6,976.03 |
| 8 | $6,976.03 | $979.80 | $0.00 | $39.44 | $7,995.27 |
| 9 | $7,995.27 | $979.80 | $0.00 | $45.21 | $9,020.28 |
| 10 | $9,020.28 | $979.80 | $0.00 | $51.00 | $10,051.08 |
| 11 | $10,051.08 | $979.80 | $0.00 | $56.83 | $11,087.71 |
| 12 | $11,087.71 | $979.80 | $0.00 | $62.69 | $12,130.20 |
| 13 | $12,130.20 | $979.80 | $0.00 | $68.59 | $13,178.59 |
| 14 | $13,178.59 | $979.80 | $0.00 | $74.51 | $14,232.90 |
| 15 | $14,232.90 | $979.80 | $0.00 | $80.47 | $15,293.17 |
| 16 | $15,293.17 | $979.80 | $0.00 | $86.47 | $16,359.44 |
| 17 | $16,359.44 | $979.80 | $0.00 | $92.50 | $17,431.74 |
| 18 | $17,431.74 | $979.80 | $0.00 | $98.56 | $18,510.10 |
| 19 | $18,510.10 | $979.80 | $0.00 | $104.66 | $19,594.56 |
| 20 | $19,594.56 | $979.80 | $0.00 | $110.79 | $20,685.15 |
| 21 | $20,685.15 | $979.80 | $0.00 | $116.96 | $21,781.91 |
| 22 | $21,781.91 | $979.80 | $0.00 | $123.16 | $22,884.87 |
| 23 | $22,884.87 | $979.80 | $0.00 | $129.39 | $23,994.06 |
| 24 | $23,994.06 | $979.80 | $0.00 | $135.67 | $25,109.53 |
| 25 | $25,109.53 | $979.80 | $0.00 | $141.97 | $26,231.30 |
| 26 | $26,231.30 | $979.80 | $0.00 | $148.32 | $27,359.42 |
| 27 | $27,359.42 | $979.80 | $0.00 | $154.69 | $28,493.91 |
| 28 | $28,493.91 | $979.80 | $0.00 | $161.11 | $29,634.82 |
| 29 | $29,634.82 | $979.80 | $0.00 | $167.56 | $30,782.18 |
| 30 | $30,782.18 | $979.80 | $0.00 | $174.05 | $31,936.03 |
| 31 | $31,936.03 | $979.80 | $0.00 | $180.57 | $33,096.40 |
| 32 | $33,096.40 | $979.80 | $0.00 | $187.13 | $34,263.33 |
| 33 | $34,263.33 | $979.80 | $0.00 | $193.73 | $35,436.86 |
| 34 | $35,436.86 | $979.80 | $0.00 | $200.37 | $36,617.03 |
| 35 | $36,617.03 | $979.80 | $0.00 | $207.04 | $37,803.87 |
| 36 | $37,803.87 | $979.80 | $0.00 | $213.75 | $38,997.42 |
| 37 | $38,997.42 | $979.80 | $0.00 | $220.50 | $40,197.72 |
| 38 | $40,197.72 | $979.80 | $0.00 | $227.28 | $41,404.80 |
| 39 | $41,404.80 | $979.80 | $0.00 | $234.11 | $42,618.71 |
| 40 | $42,618.71 | $979.80 | $0.00 | $240.97 | $43,839.48 |
| 41 | $43,839.48 | $979.80 | $0.00 | $247.87 | $45,067.15 |
| 42 | $45,067.15 | $979.80 | $0.00 | $254.82 | $46,301.77 |
| 43 | $46,301.77 | $979.80 | $0.00 | $261.80 | $47,543.37 |
| 44 | $47,543.37 | $979.80 | $0.00 | $268.82 | $48,791.99 |
| 45 | $48,791.99 | $979.80 | $0.00 | $275.88 | $50,047.67 |
| 46 | $50,047.67 | $979.80 | $0.00 | $282.98 | $51,310.45 |
| 47 | $51,310.45 | $979.80 | $0.00 | $290.12 | $52,580.37 |
| 48 | $52,580.37 | $979.80 | $0.00 | $297.30 | $53,857.47 |
| 49 | $53,857.47 | $979.80 | $0.00 | $304.52 | $55,141.79 |
| 50 | $55,141.79 | $979.80 | $0.00 | $311.78 | $56,433.37 |
| 51 | $56,433.37 | $979.80 | $0.00 | $319.08 | $57,732.25 |
| 52 | $57,732.25 | $979.80 | $0.00 | $326.43 | $59,038.48 |
| 53 | $59,038.48 | $979.80 | $0.00 | $333.81 | $60,352.09 |
| 54 | $60,352.09 | $979.80 | $0.00 | $341.24 | $61,673.13 |
| 55 | $61,673.13 | $979.80 | $0.00 | $348.71 | $63,001.64 |
| 56 | $63,001.64 | $979.80 | $0.00 | $356.22 | $64,337.66 |
| 57 | $64,337.66 | $979.80 | $0.00 | $363.77 | $65,681.23 |
| 58 | $65,681.23 | $979.80 | $0.00 | $371.37 | $67,032.40 |
| 59 | $67,032.40 | $979.80 | $0.00 | $379.01 | $68,391.21 |
| 60 | $68,391.21 | $979.80 | $0.00 | $386.69 | $69,757.70 |
| 61 | $69,757.70 | $979.80 | $0.00 | $394.42 | $71,131.92 |
| 62 | $71,131.92 | $979.80 | $0.00 | $402.19 | $72,513.91 |
| 63 | $72,513.91 | $979.80 | $0.00 | $410.00 | $73,903.71 |
| 64 | $73,903.71 | $979.80 | $0.00 | $417.86 | $75,301.37 |
| 65 | $75,301.37 | $979.80 | $0.00 | $425.76 | $76,706.93 |
| 66 | $76,706.93 | $979.80 | $0.00 | $433.71 | $78,120.44 |
| 67 | $78,120.44 | $979.80 | $0.00 | $441.70 | $79,541.94 |
| 68 | $79,541.94 | $979.80 | $0.00 | $449.74 | $80,971.48 |
| 69 | $80,971.48 | $979.80 | $0.00 | $457.82 | $82,409.10 |
| 70 | $82,409.10 | $979.80 | $0.00 | $465.95 | $83,854.85 |
| 71 | $83,854.85 | $979.80 | $0.00 | $474.13 | $85,308.78 |
| 72 | $85,308.78 | $979.80 | $0.00 | $482.35 | $86,770.93 |
| 73 | $86,770.93 | $979.80 | $0.00 | $490.62 | $88,241.35 |
| 74 | $88,241.35 | $979.80 | $0.00 | $498.93 | $89,720.08 |
| 75 | $89,720.08 | $979.80 | $0.00 | $507.29 | $91,207.17 |
| 76 | $91,207.17 | $979.80 | $0.00 | $515.70 | $92,702.67 |
| 77 | $92,702.67 | $979.80 | $0.00 | $524.15 | $94,206.62 |
| 78 | $94,206.62 | $979.80 | $0.00 | $532.66 | $95,719.08 |
| 79 | $95,719.08 | $979.80 | $0.00 | $541.21 | $97,240.09 |
| 80 | $97,240.09 | $979.80 | $0.00 | $549.81 | $98,769.70 |
| 81 | $98,769.70 | $979.80 | $0.00 | $558.46 | $100,307.96 |
| 82 | $100,307.96 | $979.80 | $0.00 | $567.16 | $101,854.92 |
| 83 | $101,854.92 | $979.80 | $0.00 | $575.90 | $103,410.62 |
| 84 | $103,410.62 | $979.80 | $0.00 | $584.70 | $104,975.12 |
| 85 | $104,975.12 | $979.80 | $0.00 | $593.54 | $106,548.46 |
| 86 | $106,548.46 | $979.80 | $0.00 | $602.44 | $108,130.70 |
| 87 | $108,130.70 | $979.80 | $0.00 | $611.39 | $109,721.89 |
| 88 | $109,721.89 | $979.80 | $0.00 | $620.38 | $111,322.07 |
| 89 | $111,322.07 | $979.80 | $0.00 | $629.43 | $112,931.30 |
| 90 | $112,931.30 | $979.80 | $0.00 | $638.53 | $114,549.63 |
| 91 | $114,549.63 | $979.80 | $0.00 | $647.68 | $116,177.11 |
| 92 | $116,177.11 | $979.80 | $0.00 | $656.88 | $117,813.79 |
| 93 | $117,813.79 | $979.80 | $0.00 | $666.14 | $119,459.73 |
| 94 | $119,459.73 | $979.80 | $0.00 | $675.44 | $121,114.97 |
| 95 | $121,114.97 | $979.80 | $0.00 | $684.80 | $122,779.57 |
| 96 | $122,779.57 | $979.80 | $0.00 | $694.21 | $124,453.58 |
| 97 | $124,453.58 | $979.80 | $0.00 | $703.68 | $126,137.06 |
| 98 | $126,137.06 | $979.80 | $0.00 | $713.20 | $127,830.06 |
| 99 | $127,830.06 | $979.80 | $0.00 | $722.77 | $129,532.63 |
| 100 | $129,532.63 | $979.80 | $0.00 | $732.40 | $131,244.83 |
| 101 | $131,244.83 | $979.80 | $0.00 | $742.08 | $132,966.71 |
| 102 | $132,966.71 | $979.80 | $0.00 | $751.81 | $134,698.32 |
| 103 | $134,698.32 | $979.80 | $0.00 | $761.60 | $136,439.72 |
| 104 | $136,439.72 | $979.80 | $0.00 | $771.45 | $138,190.97 |
| 105 | $138,190.97 | $979.80 | $0.00 | $781.35 | $139,952.12 |
| 106 | $139,952.12 | $979.80 | $0.00 | $791.31 | $141,723.23 |
| 107 | $141,723.23 | $979.80 | $0.00 | $801.32 | $143,504.35 |
| 108 | $143,504.35 | $979.80 | $0.00 | $811.39 | $145,295.54 |
| 109 | $145,295.54 | $979.80 | $0.00 | $821.52 | $147,096.86 |
| 110 | $147,096.86 | $979.80 | $0.00 | $831.71 | $148,908.37 |
| 111 | $148,908.37 | $979.80 | $0.00 | $841.95 | $150,730.12 |
| 112 | $150,730.12 | $979.80 | $0.00 | $852.25 | $152,562.17 |
| 113 | $152,562.17 | $979.80 | $0.00 | $862.61 | $154,404.58 |
| 114 | $154,404.58 | $979.80 | $0.00 | $873.03 | $156,257.41 |
| 115 | $156,257.41 | $979.80 | $0.00 | $883.50 | $158,120.71 |
| 116 | $158,120.71 | $979.80 | $0.00 | $894.04 | $159,994.55 |
| 117 | $159,994.55 | $979.80 | $0.00 | $904.63 | $161,878.98 |
| 118 | $161,878.98 | $979.80 | $0.00 | $915.29 | $163,774.07 |
| 119 | $163,774.07 | $979.80 | $0.00 | $926.00 | $165,679.87 |
| 120 | $165,679.87 | $979.80 | $0.00 | $936.78 | $167,596.45 |
| 121 | $167,596.45 | $979.80 | $0.00 | $947.61 | $169,523.86 |
| 122 | $169,523.86 | $979.80 | $0.00 | $958.51 | $171,462.17 |
| 123 | $171,462.17 | $979.80 | $0.00 | $969.47 | $173,411.44 |
| 124 | $173,411.44 | $979.80 | $0.00 | $980.49 | $175,371.73 |
| 125 | $175,371.73 | $979.80 | $0.00 | $991.58 | $177,343.11 |
| 126 | $177,343.11 | $979.80 | $0.00 | $1,002.72 | $179,325.63 |
| 127 | $179,325.63 | $979.80 | $0.00 | $1,013.93 | $181,319.36 |
| 128 | $181,319.36 | $979.80 | $0.00 | $1,025.21 | $183,324.37 |
| 129 | $183,324.37 | $979.80 | $0.00 | $1,036.54 | $185,340.71 |
| 130 | $185,340.71 | $979.80 | $0.00 | $1,047.94 | $187,368.45 |
| 131 | $187,368.45 | $979.80 | $0.00 | $1,059.41 | $189,407.66 |
| 132 | $189,407.66 | $979.80 | $0.00 | $1,070.94 | $191,458.40 |
| 133 | $191,458.40 | $979.80 | $0.00 | $1,082.53 | $193,520.73 |
| 134 | $193,520.73 | $979.80 | $0.00 | $1,094.19 | $195,594.72 |
| 135 | $195,594.72 | $979.80 | $0.00 | $1,105.92 | $197,680.44 |
| 136 | $197,680.44 | $979.80 | $0.00 | $1,117.71 | $199,777.95 |
| 137 | $199,777.95 | $979.80 | $0.00 | $1,129.57 | $201,887.32 |
| 138 | $201,887.32 | $979.80 | $0.00 | $1,141.50 | $204,008.62 |
| 139 | $204,008.62 | $979.80 | $0.00 | $1,153.49 | $206,141.91 |
| 140 | $206,141.91 | $979.80 | $0.00 | $1,165.56 | $208,287.27 |
| 141 | $208,287.27 | $979.80 | $0.00 | $1,177.69 | $210,444.76 |
| 142 | $210,444.76 | $979.80 | $0.00 | $1,189.89 | $212,614.45 |
| 143 | $212,614.45 | $979.80 | $0.00 | $1,202.15 | $214,796.40 |
| 144 | $214,796.40 | $979.80 | $0.00 | $1,214.49 | $216,990.69 |
| 145 | $216,990.69 | $979.80 | $0.00 | $1,226.90 | $219,197.39 |
| 146 | $219,197.39 | $979.80 | $0.00 | $1,239.37 | $221,416.56 |
| 147 | $221,416.56 | $979.80 | $0.00 | $1,251.92 | $223,648.28 |
| 148 | $223,648.28 | $979.80 | $0.00 | $1,264.54 | $225,892.62 |
| 149 | $225,892.62 | $979.80 | $0.00 | $1,277.23 | $228,149.65 |
| 150 | $228,149.65 | $979.80 | $0.00 | $1,289.99 | $230,419.44 |
| 151 | $230,419.44 | $979.80 | $0.00 | $1,302.83 | $232,702.07 |
| 152 | $232,702.07 | $979.80 | $0.00 | $1,315.73 | $234,997.60 |
| 153 | $234,997.60 | $979.80 | $0.00 | $1,328.71 | $237,306.11 |
| 154 | $237,306.11 | $979.80 | $0.00 | $1,341.76 | $239,627.67 |
| 155 | $239,627.67 | $979.80 | $0.00 | $1,354.89 | $241,962.36 |
| 156 | $241,962.36 | $979.80 | $0.00 | $1,368.09 | $244,310.25 |
| 157 | $244,310.25 | $979.80 | $0.00 | $1,381.37 | $246,671.42 |
| 158 | $246,671.42 | $979.80 | $0.00 | $1,394.72 | $249,045.94 |
| 159 | $249,045.94 | $979.80 | $0.00 | $1,408.14 | $251,433.88 |
| 160 | $251,433.88 | $979.80 | $0.00 | $1,421.64 | $253,835.32 |
| 161 | $253,835.32 | $979.80 | $0.00 | $1,435.22 | $256,250.34 |
| 162 | $256,250.34 | $979.80 | $0.00 | $1,448.88 | $258,679.02 |
| 163 | $258,679.02 | $979.80 | $0.00 | $1,462.61 | $261,121.43 |
| 164 | $261,121.43 | $979.80 | $0.00 | $1,476.42 | $263,577.65 |
| 165 | $263,577.65 | $979.80 | $0.00 | $1,490.31 | $266,047.76 |
| 166 | $266,047.76 | $979.80 | $0.00 | $1,504.27 | $268,531.83 |
| 167 | $268,531.83 | $979.80 | $0.00 | $1,518.32 | $271,029.95 |
| 168 | $271,029.95 | $979.80 | $0.00 | $1,532.44 | $273,542.19 |
| 169 | $273,542.19 | $979.80 | $0.00 | $1,546.65 | $276,068.64 |
| 170 | $276,068.64 | $979.80 | $0.00 | $1,560.93 | $278,609.37 |
| 171 | $278,609.37 | $979.80 | $0.00 | $1,575.30 | $281,164.47 |
| 172 | $281,164.47 | $979.80 | $0.00 | $1,589.74 | $283,734.01 |
| 173 | $283,734.01 | $979.80 | $0.00 | $1,604.27 | $286,318.08 |
| 174 | $286,318.08 | $979.80 | $0.00 | $1,618.88 | $288,916.76 |
| 175 | $288,916.76 | $979.80 | $0.00 | $1,633.58 | $291,530.14 |
| 176 | $291,530.14 | $979.80 | $0.00 | $1,648.35 | $294,158.29 |
| 177 | $294,158.29 | $979.80 | $0.00 | $1,663.21 | $296,801.30 |
| 178 | $296,801.30 | $979.80 | $0.00 | $1,678.16 | $299,459.26 |
| 179 | $299,459.26 | $979.80 | $0.00 | $1,693.19 | $302,132.25 |
| 180 | $302,132.25 | $979.80 | $0.00 | $1,708.30 | $304,820.35 |
| 181 | $304,820.35 | $979.80 | $0.00 | $1,723.50 | $307,523.65 |
| 182 | $307,523.65 | $979.80 | $0.00 | $1,738.78 | $310,242.23 |
| 183 | $310,242.23 | $979.80 | $0.00 | $1,754.15 | $312,976.18 |
| 184 | $312,976.18 | $979.80 | $0.00 | $1,769.61 | $315,725.59 |
| 185 | $315,725.59 | $979.80 | $0.00 | $1,785.16 | $318,490.55 |
| 186 | $318,490.55 | $979.80 | $0.00 | $1,800.79 | $321,271.14 |
| 187 | $321,271.14 | $979.80 | $0.00 | $1,816.51 | $324,067.45 |
| 188 | $324,067.45 | $979.80 | $0.00 | $1,832.32 | $326,879.57 |
| 189 | $326,879.57 | $979.80 | $0.00 | $1,848.22 | $329,707.59 |
| 190 | $329,707.59 | $979.80 | $0.00 | $1,864.21 | $332,551.60 |
| 191 | $332,551.60 | $979.80 | $0.00 | $1,880.30 | $335,411.70 |
| 192 | $335,411.70 | $979.80 | $0.00 | $1,896.47 | $338,287.97 |
| 193 | $338,287.97 | $979.80 | $0.00 | $1,912.73 | $341,180.50 |
| 194 | $341,180.50 | $979.80 | $0.00 | $1,929.08 | $344,089.38 |
| 195 | $344,089.38 | $979.80 | $0.00 | $1,945.53 | $347,014.71 |
| 196 | $347,014.71 | $979.80 | $0.00 | $1,962.07 | $349,956.58 |
| 197 | $349,956.58 | $979.80 | $0.00 | $1,978.71 | $352,915.09 |
| 198 | $352,915.09 | $979.80 | $0.00 | $1,995.43 | $355,890.32 |
| 199 | $355,890.32 | $979.80 | $0.00 | $2,012.26 | $358,882.38 |
| 200 | $358,882.38 | $979.80 | $0.00 | $2,029.17 | $361,891.35 |
| 201 | $361,891.35 | $979.80 | $0.00 | $2,046.19 | $364,917.34 |
| 202 | $364,917.34 | $979.80 | $0.00 | $2,063.30 | $367,960.44 |
| 203 | $367,960.44 | $979.80 | $0.00 | $2,080.50 | $371,020.74 |
| 204 | $371,020.74 | $979.80 | $0.00 | $2,097.81 | $374,098.35 |
| 205 | $374,098.35 | $979.80 | $0.00 | $2,115.21 | $377,193.36 |
| 206 | $377,193.36 | $979.80 | $0.00 | $2,132.71 | $380,305.87 |
| 207 | $380,305.87 | $979.80 | $0.00 | $2,150.30 | $383,435.97 |
| 208 | $383,435.97 | $979.80 | $0.00 | $2,168.00 | $386,583.77 |
| 209 | $386,583.77 | $979.80 | $0.00 | $2,185.80 | $389,749.37 |
| 210 | $389,749.37 | $979.80 | $0.00 | $2,203.70 | $392,932.87 |
| 211 | $392,932.87 | $979.80 | $0.00 | $2,221.70 | $396,134.37 |
| 212 | $396,134.37 | $979.80 | $0.00 | $2,239.80 | $399,353.97 |
| 213 | $399,353.97 | $979.80 | $0.00 | $2,258.01 | $402,591.78 |
| 214 | $402,591.78 | $979.80 | $0.00 | $2,276.31 | $405,847.89 |
| 215 | $405,847.89 | $979.80 | $0.00 | $2,294.72 | $409,122.41 |
| 216 | $409,122.41 | $979.80 | $0.00 | $2,313.24 | $412,415.45 |
| 217 | $412,415.45 | $979.80 | $114,870.34 | $2,331.86 | $300,856.77 |
| 218 | $300,856.77 | $979.80 | $0.00 | $1,701.09 | $303,537.66 |
| 219 | $303,537.66 | $979.80 | $0.00 | $1,716.25 | $306,233.71 |
| 220 | $306,233.71 | $979.80 | $0.00 | $1,731.49 | $308,945.00 |
| 221 | $308,945.00 | $979.80 | $0.00 | $1,746.82 | $311,671.62 |
| 222 | $311,671.62 | $979.80 | $0.00 | $1,762.24 | $314,413.66 |
| 223 | $314,413.66 | $979.80 | $0.00 | $1,777.74 | $317,171.20 |
| 224 | $317,171.20 | $979.80 | $0.00 | $1,793.33 | $319,944.33 |
| 225 | $319,944.33 | $979.80 | $0.00 | $1,809.01 | $322,733.14 |
| 226 | $322,733.14 | $979.80 | $0.00 | $1,824.78 | $325,537.72 |
| 227 | $325,537.72 | $979.80 | $0.00 | $1,840.64 | $328,358.16 |
| 228 | $328,358.16 | $979.80 | $0.00 | $1,856.58 | $331,194.54 |
| 229 | $331,194.54 | $979.80 | $120,613.86 | $1,872.62 | $213,433.10 |
| 230 | $213,433.10 | $979.80 | $0.00 | $1,206.78 | $215,619.68 |
| 231 | $215,619.68 | $979.80 | $0.00 | $1,219.15 | $217,818.63 |
| 232 | $217,818.63 | $979.80 | $0.00 | $1,231.58 | $220,030.01 |
| 233 | $220,030.01 | $979.80 | $0.00 | $1,244.08 | $222,253.89 |
| 234 | $222,253.89 | $979.80 | $0.00 | $1,256.66 | $224,490.35 |
| 235 | $224,490.35 | $979.80 | $0.00 | $1,269.30 | $226,739.45 |
| 236 | $226,739.45 | $979.80 | $0.00 | $1,282.02 | $229,001.27 |
| 237 | $229,001.27 | $979.80 | $0.00 | $1,294.81 | $231,275.88 |
| 238 | $231,275.88 | $979.80 | $0.00 | $1,307.67 | $233,563.35 |
| 239 | $233,563.35 | $979.80 | $0.00 | $1,320.60 | $235,863.75 |
| 240 | $235,863.75 | $979.80 | $0.00 | $1,333.61 | $238,177.16 |
| 241 | $238,177.16 | $979.80 | $126,644.55 | $1,346.69 | $113,859.10 |
| 242 | $113,859.10 | $979.80 | $0.00 | $643.78 | $115,482.68 |
| 243 | $115,482.68 | $979.80 | $0.00 | $652.96 | $117,115.44 |
| 244 | $117,115.44 | $979.80 | $0.00 | $662.19 | $118,757.43 |
| 245 | $118,757.43 | $979.80 | $0.00 | $671.47 | $120,408.70 |
| 246 | $120,408.70 | $979.80 | $0.00 | $680.81 | $122,069.31 |
| 247 | $122,069.31 | $979.80 | $0.00 | $690.20 | $123,739.31 |
| 248 | $123,739.31 | $979.80 | $0.00 | $699.64 | $125,418.75 |
| 249 | $125,418.75 | $979.80 | $0.00 | $709.14 | $127,107.69 |
| 250 | $127,107.69 | $979.80 | $0.00 | $718.69 | $128,806.18 |
| 251 | $128,806.18 | $979.80 | $0.00 | $728.29 | $130,514.27 |
| 252 | $130,514.27 | $979.80 | $0.00 | $737.95 | $132,232.02 |
| 253 | $132,232.02 | $0.00 | $132,976.78 | $747.66 | $2.90 |