Month 6 Month 7 Month 8
Month 9
Month 10
Month 11 Month 12
Total
Value
40,227
46,261
53,200
61,180
70,358
80,911
93,048
580,033
$145,008
108,709
119,580
131,538
144,692
159,161
175,078
192,585
1,443,439
$721,719.6
2,011
2,313
2,660
3,059
3,518
4,046
4,652
29,002
$65,254
2,011
2,313
2,660
3,059
3,518
4,048
4,652
29,002
$130,508 $1,062,489
62