| Estimated Annual Cost in 2042 | $108,799 |
| Monthly savings required | $860 |
How much will it cost to send your child to Old Dominion University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $435,194.49 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $859.87 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 | $29,000.00 |
| 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 Old Dominion University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $859.87 | $0.00 | $0.00 | $859.87 |
| 2 | $859.87 | $859.87 | $0.00 | $4.86 | $1,724.60 |
| 3 | $1,724.60 | $859.87 | $0.00 | $9.75 | $2,594.22 |
| 4 | $2,594.22 | $859.87 | $0.00 | $14.67 | $3,468.76 |
| 5 | $3,468.76 | $859.87 | $0.00 | $19.61 | $4,348.24 |
| 6 | $4,348.24 | $859.87 | $0.00 | $24.59 | $5,232.70 |
| 7 | $5,232.70 | $859.87 | $0.00 | $29.59 | $6,122.16 |
| 8 | $6,122.16 | $859.87 | $0.00 | $34.62 | $7,016.65 |
| 9 | $7,016.65 | $859.87 | $0.00 | $39.67 | $7,916.19 |
| 10 | $7,916.19 | $859.87 | $0.00 | $44.76 | $8,820.82 |
| 11 | $8,820.82 | $859.87 | $0.00 | $49.87 | $9,730.56 |
| 12 | $9,730.56 | $859.87 | $0.00 | $55.02 | $10,645.45 |
| 13 | $10,645.45 | $859.87 | $0.00 | $60.19 | $11,565.51 |
| 14 | $11,565.51 | $859.87 | $0.00 | $65.39 | $12,490.77 |
| 15 | $12,490.77 | $859.87 | $0.00 | $70.62 | $13,421.26 |
| 16 | $13,421.26 | $859.87 | $0.00 | $75.89 | $14,357.02 |
| 17 | $14,357.02 | $859.87 | $0.00 | $81.18 | $15,298.07 |
| 18 | $15,298.07 | $859.87 | $0.00 | $86.50 | $16,244.44 |
| 19 | $16,244.44 | $859.87 | $0.00 | $91.85 | $17,196.16 |
| 20 | $17,196.16 | $859.87 | $0.00 | $97.23 | $18,153.26 |
| 21 | $18,153.26 | $859.87 | $0.00 | $102.64 | $19,115.77 |
| 22 | $19,115.77 | $859.87 | $0.00 | $108.08 | $20,083.72 |
| 23 | $20,083.72 | $859.87 | $0.00 | $113.56 | $21,057.15 |
| 24 | $21,057.15 | $859.87 | $0.00 | $119.06 | $22,036.08 |
| 25 | $22,036.08 | $859.87 | $0.00 | $124.60 | $23,020.55 |
| 26 | $23,020.55 | $859.87 | $0.00 | $130.16 | $24,010.58 |
| 27 | $24,010.58 | $859.87 | $0.00 | $135.76 | $25,006.21 |
| 28 | $25,006.21 | $859.87 | $0.00 | $141.39 | $26,007.47 |
| 29 | $26,007.47 | $859.87 | $0.00 | $147.05 | $27,014.39 |
| 30 | $27,014.39 | $859.87 | $0.00 | $152.74 | $28,027.00 |
| 31 | $28,027.00 | $859.87 | $0.00 | $158.47 | $29,045.34 |
| 32 | $29,045.34 | $859.87 | $0.00 | $164.23 | $30,069.44 |
| 33 | $30,069.44 | $859.87 | $0.00 | $170.02 | $31,099.33 |
| 34 | $31,099.33 | $859.87 | $0.00 | $175.84 | $32,135.04 |
| 35 | $32,135.04 | $859.87 | $0.00 | $181.70 | $33,176.61 |
| 36 | $33,176.61 | $859.87 | $0.00 | $187.59 | $34,224.07 |
| 37 | $34,224.07 | $859.87 | $0.00 | $193.51 | $35,277.45 |
| 38 | $35,277.45 | $859.87 | $0.00 | $199.46 | $36,336.78 |
| 39 | $36,336.78 | $859.87 | $0.00 | $205.45 | $37,402.10 |
| 40 | $37,402.10 | $859.87 | $0.00 | $211.48 | $38,473.45 |
| 41 | $38,473.45 | $859.87 | $0.00 | $217.53 | $39,550.85 |
| 42 | $39,550.85 | $859.87 | $0.00 | $223.63 | $40,634.35 |
| 43 | $40,634.35 | $859.87 | $0.00 | $229.75 | $41,723.97 |
| 44 | $41,723.97 | $859.87 | $0.00 | $235.91 | $42,819.75 |
| 45 | $42,819.75 | $859.87 | $0.00 | $242.11 | $43,921.73 |
| 46 | $43,921.73 | $859.87 | $0.00 | $248.34 | $45,029.94 |
| 47 | $45,029.94 | $859.87 | $0.00 | $254.61 | $46,144.42 |
| 48 | $46,144.42 | $859.87 | $0.00 | $260.91 | $47,265.20 |
| 49 | $47,265.20 | $859.87 | $0.00 | $267.24 | $48,392.31 |
| 50 | $48,392.31 | $859.87 | $0.00 | $273.62 | $49,525.80 |
| 51 | $49,525.80 | $859.87 | $0.00 | $280.03 | $50,665.70 |
| 52 | $50,665.70 | $859.87 | $0.00 | $286.47 | $51,812.04 |
| 53 | $51,812.04 | $859.87 | $0.00 | $292.95 | $52,964.86 |
| 54 | $52,964.86 | $859.87 | $0.00 | $299.47 | $54,124.20 |
| 55 | $54,124.20 | $859.87 | $0.00 | $306.03 | $55,290.10 |
| 56 | $55,290.10 | $859.87 | $0.00 | $312.62 | $56,462.59 |
| 57 | $56,462.59 | $859.87 | $0.00 | $319.25 | $57,641.71 |
| 58 | $57,641.71 | $859.87 | $0.00 | $325.91 | $58,827.49 |
| 59 | $58,827.49 | $859.87 | $0.00 | $332.62 | $60,019.98 |
| 60 | $60,019.98 | $859.87 | $0.00 | $339.36 | $61,219.21 |
| 61 | $61,219.21 | $859.87 | $0.00 | $346.14 | $62,425.22 |
| 62 | $62,425.22 | $859.87 | $0.00 | $352.96 | $63,638.05 |
| 63 | $63,638.05 | $859.87 | $0.00 | $359.82 | $64,857.74 |
| 64 | $64,857.74 | $859.87 | $0.00 | $366.72 | $66,084.33 |
| 65 | $66,084.33 | $859.87 | $0.00 | $373.65 | $67,317.85 |
| 66 | $67,317.85 | $859.87 | $0.00 | $380.62 | $68,558.34 |
| 67 | $68,558.34 | $859.87 | $0.00 | $387.64 | $69,805.85 |
| 68 | $69,805.85 | $859.87 | $0.00 | $394.69 | $71,060.41 |
| 69 | $71,060.41 | $859.87 | $0.00 | $401.79 | $72,322.07 |
| 70 | $72,322.07 | $859.87 | $0.00 | $408.92 | $73,590.86 |
| 71 | $73,590.86 | $859.87 | $0.00 | $416.09 | $74,866.82 |
| 72 | $74,866.82 | $859.87 | $0.00 | $423.31 | $76,150.00 |
| 73 | $76,150.00 | $859.87 | $0.00 | $430.56 | $77,440.43 |
| 74 | $77,440.43 | $859.87 | $0.00 | $437.86 | $78,738.16 |
| 75 | $78,738.16 | $859.87 | $0.00 | $445.20 | $80,043.23 |
| 76 | $80,043.23 | $859.87 | $0.00 | $452.58 | $81,355.68 |
| 77 | $81,355.68 | $859.87 | $0.00 | $460.00 | $82,675.55 |
| 78 | $82,675.55 | $859.87 | $0.00 | $467.46 | $84,002.88 |
| 79 | $84,002.88 | $859.87 | $0.00 | $474.96 | $85,337.71 |
| 80 | $85,337.71 | $859.87 | $0.00 | $482.51 | $86,680.09 |
| 81 | $86,680.09 | $859.87 | $0.00 | $490.10 | $88,030.06 |
| 82 | $88,030.06 | $859.87 | $0.00 | $497.73 | $89,387.66 |
| 83 | $89,387.66 | $859.87 | $0.00 | $505.41 | $90,752.94 |
| 84 | $90,752.94 | $859.87 | $0.00 | $513.13 | $92,125.94 |
| 85 | $92,125.94 | $859.87 | $0.00 | $520.89 | $93,506.70 |
| 86 | $93,506.70 | $859.87 | $0.00 | $528.70 | $94,895.27 |
| 87 | $94,895.27 | $859.87 | $0.00 | $536.55 | $96,291.69 |
| 88 | $96,291.69 | $859.87 | $0.00 | $544.45 | $97,696.01 |
| 89 | $97,696.01 | $859.87 | $0.00 | $552.39 | $99,108.27 |
| 90 | $99,108.27 | $859.87 | $0.00 | $560.37 | $100,528.51 |
| 91 | $100,528.51 | $859.87 | $0.00 | $568.40 | $101,956.78 |
| 92 | $101,956.78 | $859.87 | $0.00 | $576.48 | $103,393.13 |
| 93 | $103,393.13 | $859.87 | $0.00 | $584.60 | $104,837.60 |
| 94 | $104,837.60 | $859.87 | $0.00 | $592.77 | $106,290.24 |
| 95 | $106,290.24 | $859.87 | $0.00 | $600.98 | $107,751.09 |
| 96 | $107,751.09 | $859.87 | $0.00 | $609.24 | $109,220.20 |
| 97 | $109,220.20 | $859.87 | $0.00 | $617.55 | $110,697.62 |
| 98 | $110,697.62 | $859.87 | $0.00 | $625.90 | $112,183.39 |
| 99 | $112,183.39 | $859.87 | $0.00 | $634.30 | $113,677.56 |
| 100 | $113,677.56 | $859.87 | $0.00 | $642.75 | $115,180.18 |
| 101 | $115,180.18 | $859.87 | $0.00 | $651.25 | $116,691.30 |
| 102 | $116,691.30 | $859.87 | $0.00 | $659.79 | $118,210.96 |
| 103 | $118,210.96 | $859.87 | $0.00 | $668.38 | $119,739.21 |
| 104 | $119,739.21 | $859.87 | $0.00 | $677.02 | $121,276.10 |
| 105 | $121,276.10 | $859.87 | $0.00 | $685.71 | $122,821.68 |
| 106 | $122,821.68 | $859.87 | $0.00 | $694.45 | $124,376.00 |
| 107 | $124,376.00 | $859.87 | $0.00 | $703.24 | $125,939.11 |
| 108 | $125,939.11 | $859.87 | $0.00 | $712.08 | $127,511.06 |
| 109 | $127,511.06 | $859.87 | $0.00 | $720.97 | $129,091.90 |
| 110 | $129,091.90 | $859.87 | $0.00 | $729.90 | $130,681.67 |
| 111 | $130,681.67 | $859.87 | $0.00 | $738.89 | $132,280.43 |
| 112 | $132,280.43 | $859.87 | $0.00 | $747.93 | $133,888.23 |
| 113 | $133,888.23 | $859.87 | $0.00 | $757.02 | $135,505.12 |
| 114 | $135,505.12 | $859.87 | $0.00 | $766.17 | $137,131.16 |
| 115 | $137,131.16 | $859.87 | $0.00 | $775.36 | $138,766.39 |
| 116 | $138,766.39 | $859.87 | $0.00 | $784.61 | $140,410.87 |
| 117 | $140,410.87 | $859.87 | $0.00 | $793.90 | $142,064.64 |
| 118 | $142,064.64 | $859.87 | $0.00 | $803.25 | $143,727.76 |
| 119 | $143,727.76 | $859.87 | $0.00 | $812.66 | $145,400.29 |
| 120 | $145,400.29 | $859.87 | $0.00 | $822.11 | $147,082.27 |
| 121 | $147,082.27 | $859.87 | $0.00 | $831.62 | $148,773.76 |
| 122 | $148,773.76 | $859.87 | $0.00 | $841.19 | $150,474.82 |
| 123 | $150,474.82 | $859.87 | $0.00 | $850.81 | $152,185.50 |
| 124 | $152,185.50 | $859.87 | $0.00 | $860.48 | $153,905.85 |
| 125 | $153,905.85 | $859.87 | $0.00 | $870.21 | $155,635.93 |
| 126 | $155,635.93 | $859.87 | $0.00 | $879.99 | $157,375.79 |
| 127 | $157,375.79 | $859.87 | $0.00 | $889.83 | $159,125.49 |
| 128 | $159,125.49 | $859.87 | $0.00 | $899.72 | $160,885.08 |
| 129 | $160,885.08 | $859.87 | $0.00 | $909.67 | $162,654.62 |
| 130 | $162,654.62 | $859.87 | $0.00 | $919.67 | $164,434.16 |
| 131 | $164,434.16 | $859.87 | $0.00 | $929.73 | $166,223.76 |
| 132 | $166,223.76 | $859.87 | $0.00 | $939.85 | $168,023.48 |
| 133 | $168,023.48 | $859.87 | $0.00 | $950.03 | $169,833.38 |
| 134 | $169,833.38 | $859.87 | $0.00 | $960.26 | $171,653.51 |
| 135 | $171,653.51 | $859.87 | $0.00 | $970.55 | $173,483.93 |
| 136 | $173,483.93 | $859.87 | $0.00 | $980.90 | $175,324.70 |
| 137 | $175,324.70 | $859.87 | $0.00 | $991.31 | $177,175.88 |
| 138 | $177,175.88 | $859.87 | $0.00 | $1,001.78 | $179,037.53 |
| 139 | $179,037.53 | $859.87 | $0.00 | $1,012.30 | $180,909.70 |
| 140 | $180,909.70 | $859.87 | $0.00 | $1,022.89 | $182,792.46 |
| 141 | $182,792.46 | $859.87 | $0.00 | $1,033.54 | $184,685.87 |
| 142 | $184,685.87 | $859.87 | $0.00 | $1,044.24 | $186,589.98 |
| 143 | $186,589.98 | $859.87 | $0.00 | $1,055.01 | $188,504.86 |
| 144 | $188,504.86 | $859.87 | $0.00 | $1,065.83 | $190,430.56 |
| 145 | $190,430.56 | $859.87 | $0.00 | $1,076.72 | $192,367.15 |
| 146 | $192,367.15 | $859.87 | $0.00 | $1,087.67 | $194,314.69 |
| 147 | $194,314.69 | $859.87 | $0.00 | $1,098.68 | $196,273.24 |
| 148 | $196,273.24 | $859.87 | $0.00 | $1,109.76 | $198,242.87 |
| 149 | $198,242.87 | $859.87 | $0.00 | $1,120.89 | $200,223.63 |
| 150 | $200,223.63 | $859.87 | $0.00 | $1,132.09 | $202,215.59 |
| 151 | $202,215.59 | $859.87 | $0.00 | $1,143.36 | $204,218.82 |
| 152 | $204,218.82 | $859.87 | $0.00 | $1,154.68 | $206,233.37 |
| 153 | $206,233.37 | $859.87 | $0.00 | $1,166.07 | $208,259.31 |
| 154 | $208,259.31 | $859.87 | $0.00 | $1,177.53 | $210,296.71 |
| 155 | $210,296.71 | $859.87 | $0.00 | $1,189.05 | $212,345.63 |
| 156 | $212,345.63 | $859.87 | $0.00 | $1,200.63 | $214,406.13 |
| 157 | $214,406.13 | $859.87 | $0.00 | $1,212.28 | $216,478.28 |
| 158 | $216,478.28 | $859.87 | $0.00 | $1,224.00 | $218,562.15 |
| 159 | $218,562.15 | $859.87 | $0.00 | $1,235.78 | $220,657.80 |
| 160 | $220,657.80 | $859.87 | $0.00 | $1,247.63 | $222,765.30 |
| 161 | $222,765.30 | $859.87 | $0.00 | $1,259.55 | $224,884.72 |
| 162 | $224,884.72 | $859.87 | $0.00 | $1,271.53 | $227,016.12 |
| 163 | $227,016.12 | $859.87 | $0.00 | $1,283.58 | $229,159.57 |
| 164 | $229,159.57 | $859.87 | $0.00 | $1,295.70 | $231,315.14 |
| 165 | $231,315.14 | $859.87 | $0.00 | $1,307.89 | $233,482.90 |
| 166 | $233,482.90 | $859.87 | $0.00 | $1,320.15 | $235,662.92 |
| 167 | $235,662.92 | $859.87 | $0.00 | $1,332.47 | $237,855.26 |
| 168 | $237,855.26 | $859.87 | $0.00 | $1,344.87 | $240,060.00 |
| 169 | $240,060.00 | $859.87 | $0.00 | $1,357.33 | $242,277.20 |
| 170 | $242,277.20 | $859.87 | $0.00 | $1,369.87 | $244,506.94 |
| 171 | $244,506.94 | $859.87 | $0.00 | $1,382.48 | $246,749.29 |
| 172 | $246,749.29 | $859.87 | $0.00 | $1,395.16 | $249,004.32 |
| 173 | $249,004.32 | $859.87 | $0.00 | $1,407.91 | $251,272.10 |
| 174 | $251,272.10 | $859.87 | $0.00 | $1,420.73 | $253,552.70 |
| 175 | $253,552.70 | $859.87 | $0.00 | $1,433.62 | $255,846.19 |
| 176 | $255,846.19 | $859.87 | $0.00 | $1,446.59 | $258,152.65 |
| 177 | $258,152.65 | $859.87 | $0.00 | $1,459.63 | $260,472.15 |
| 178 | $260,472.15 | $859.87 | $0.00 | $1,472.75 | $262,804.77 |
| 179 | $262,804.77 | $859.87 | $0.00 | $1,485.94 | $265,150.58 |
| 180 | $265,150.58 | $859.87 | $0.00 | $1,499.20 | $267,509.65 |
| 181 | $267,509.65 | $859.87 | $0.00 | $1,512.54 | $269,882.06 |
| 182 | $269,882.06 | $859.87 | $0.00 | $1,525.95 | $272,267.88 |
| 183 | $272,267.88 | $859.87 | $0.00 | $1,539.44 | $274,667.19 |
| 184 | $274,667.19 | $859.87 | $0.00 | $1,553.01 | $277,080.07 |
| 185 | $277,080.07 | $859.87 | $0.00 | $1,566.65 | $279,506.59 |
| 186 | $279,506.59 | $859.87 | $0.00 | $1,580.37 | $281,946.83 |
| 187 | $281,946.83 | $859.87 | $0.00 | $1,594.17 | $284,400.87 |
| 188 | $284,400.87 | $859.87 | $0.00 | $1,608.04 | $286,868.78 |
| 189 | $286,868.78 | $859.87 | $0.00 | $1,622.00 | $289,350.65 |
| 190 | $289,350.65 | $859.87 | $0.00 | $1,636.03 | $291,846.55 |
| 191 | $291,846.55 | $859.87 | $0.00 | $1,650.14 | $294,356.56 |
| 192 | $294,356.56 | $859.87 | $0.00 | $1,664.33 | $296,880.76 |
| 193 | $296,880.76 | $859.87 | $0.00 | $1,678.61 | $299,419.24 |
| 194 | $299,419.24 | $859.87 | $0.00 | $1,692.96 | $301,972.07 |
| 195 | $301,972.07 | $859.87 | $0.00 | $1,707.39 | $304,539.33 |
| 196 | $304,539.33 | $859.87 | $0.00 | $1,721.91 | $307,121.11 |
| 197 | $307,121.11 | $859.87 | $0.00 | $1,736.51 | $309,717.49 |
| 198 | $309,717.49 | $859.87 | $0.00 | $1,751.19 | $312,328.55 |
| 199 | $312,328.55 | $859.87 | $0.00 | $1,765.95 | $314,954.37 |
| 200 | $314,954.37 | $859.87 | $0.00 | $1,780.80 | $317,595.04 |
| 201 | $317,595.04 | $859.87 | $0.00 | $1,795.73 | $320,250.64 |
| 202 | $320,250.64 | $859.87 | $0.00 | $1,810.74 | $322,921.25 |
| 203 | $322,921.25 | $859.87 | $0.00 | $1,825.84 | $325,606.96 |
| 204 | $325,606.96 | $859.87 | $0.00 | $1,841.03 | $328,307.86 |
| 205 | $328,307.86 | $859.87 | $0.00 | $1,856.30 | $331,024.03 |
| 206 | $331,024.03 | $859.87 | $0.00 | $1,871.66 | $333,755.56 |
| 207 | $333,755.56 | $859.87 | $0.00 | $1,887.10 | $336,502.53 |
| 208 | $336,502.53 | $859.87 | $0.00 | $1,902.63 | $339,265.03 |
| 209 | $339,265.03 | $859.87 | $0.00 | $1,918.25 | $342,043.15 |
| 210 | $342,043.15 | $859.87 | $0.00 | $1,933.96 | $344,836.98 |
| 211 | $344,836.98 | $859.87 | $0.00 | $1,949.76 | $347,646.61 |
| 212 | $347,646.61 | $859.87 | $0.00 | $1,965.64 | $350,472.12 |
| 213 | $350,472.12 | $859.87 | $0.00 | $1,981.62 | $353,313.61 |
| 214 | $353,313.61 | $859.87 | $0.00 | $1,997.69 | $356,171.17 |
| 215 | $356,171.17 | $859.87 | $0.00 | $2,013.84 | $359,044.88 |
| 216 | $359,044.88 | $859.87 | $0.00 | $2,030.09 | $361,934.84 |
| 217 | $361,934.84 | $859.87 | $98,018.04 | $2,046.43 | $266,823.10 |
| 218 | $266,823.10 | $859.87 | $0.00 | $1,508.66 | $269,191.63 |
| 219 | $269,191.63 | $859.87 | $0.00 | $1,522.05 | $271,573.55 |
| 220 | $271,573.55 | $859.87 | $0.00 | $1,535.52 | $273,968.94 |
| 221 | $273,968.94 | $859.87 | $0.00 | $1,549.06 | $276,377.87 |
| 222 | $276,377.87 | $859.87 | $0.00 | $1,562.68 | $278,800.42 |
| 223 | $278,800.42 | $859.87 | $0.00 | $1,576.38 | $281,236.67 |
| 224 | $281,236.67 | $859.87 | $0.00 | $1,590.15 | $283,686.69 |
| 225 | $283,686.69 | $859.87 | $0.00 | $1,604.01 | $286,150.57 |
| 226 | $286,150.57 | $859.87 | $0.00 | $1,617.94 | $288,628.38 |
| 227 | $288,628.38 | $859.87 | $0.00 | $1,631.95 | $291,120.20 |
| 228 | $291,120.20 | $859.87 | $0.00 | $1,646.04 | $293,626.11 |
| 229 | $293,626.11 | $859.87 | $104,879.30 | $1,660.20 | $191,266.88 |
| 230 | $191,266.88 | $859.87 | $0.00 | $1,081.45 | $193,208.20 |
| 231 | $193,208.20 | $859.87 | $0.00 | $1,092.43 | $195,160.50 |
| 232 | $195,160.50 | $859.87 | $0.00 | $1,103.47 | $197,123.84 |
| 233 | $197,123.84 | $859.87 | $0.00 | $1,114.57 | $199,098.28 |
| 234 | $199,098.28 | $859.87 | $0.00 | $1,125.73 | $201,083.88 |
| 235 | $201,083.88 | $859.87 | $0.00 | $1,136.96 | $203,080.71 |
| 236 | $203,080.71 | $859.87 | $0.00 | $1,148.25 | $205,088.83 |
| 237 | $205,088.83 | $859.87 | $0.00 | $1,159.60 | $207,108.30 |
| 238 | $207,108.30 | $859.87 | $0.00 | $1,171.02 | $209,139.19 |
| 239 | $209,139.19 | $859.87 | $0.00 | $1,182.50 | $211,181.56 |
| 240 | $211,181.56 | $859.87 | $0.00 | $1,194.05 | $213,235.48 |
| 241 | $213,235.48 | $859.87 | $112,220.85 | $1,205.66 | $103,080.16 |
| 242 | $103,080.16 | $859.87 | $0.00 | $582.83 | $104,522.86 |
| 243 | $104,522.86 | $859.87 | $0.00 | $590.99 | $105,973.72 |
| 244 | $105,973.72 | $859.87 | $0.00 | $599.19 | $107,432.78 |
| 245 | $107,432.78 | $859.87 | $0.00 | $607.44 | $108,900.09 |
| 246 | $108,900.09 | $859.87 | $0.00 | $615.74 | $110,375.70 |
| 247 | $110,375.70 | $859.87 | $0.00 | $624.08 | $111,859.65 |
| 248 | $111,859.65 | $859.87 | $0.00 | $632.47 | $113,351.99 |
| 249 | $113,351.99 | $859.87 | $0.00 | $640.91 | $114,852.77 |
| 250 | $114,852.77 | $859.87 | $0.00 | $649.39 | $116,362.03 |
| 251 | $116,362.03 | $859.87 | $0.00 | $657.93 | $117,879.83 |
| 252 | $117,879.83 | $859.87 | $0.00 | $666.51 | $119,406.21 |
| 253 | $119,406.21 | $0.00 | $120,076.31 | $675.14 | $5.04 |