| Estimated Annual Cost in 2042 | $88,933 |
| Monthly savings required | $703 |
How much will it cost to send your child to University of South Alabama in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $355,733.98 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $702.86 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 | $23,705.00 |
| 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 University of South Alabama in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $702.86 | $0.00 | $0.00 | $702.86 |
| 2 | $702.86 | $702.86 | $0.00 | $3.97 | $1,409.69 |
| 3 | $1,409.69 | $702.86 | $0.00 | $7.97 | $2,120.52 |
| 4 | $2,120.52 | $702.86 | $0.00 | $11.99 | $2,835.37 |
| 5 | $2,835.37 | $702.86 | $0.00 | $16.03 | $3,554.26 |
| 6 | $3,554.26 | $702.86 | $0.00 | $20.10 | $4,277.22 |
| 7 | $4,277.22 | $702.86 | $0.00 | $24.18 | $5,004.26 |
| 8 | $5,004.26 | $702.86 | $0.00 | $28.29 | $5,735.41 |
| 9 | $5,735.41 | $702.86 | $0.00 | $32.43 | $6,470.70 |
| 10 | $6,470.70 | $702.86 | $0.00 | $36.59 | $7,210.15 |
| 11 | $7,210.15 | $702.86 | $0.00 | $40.77 | $7,953.78 |
| 12 | $7,953.78 | $702.86 | $0.00 | $44.97 | $8,701.61 |
| 13 | $8,701.61 | $702.86 | $0.00 | $49.20 | $9,453.67 |
| 14 | $9,453.67 | $702.86 | $0.00 | $53.45 | $10,209.98 |
| 15 | $10,209.98 | $702.86 | $0.00 | $57.73 | $10,970.57 |
| 16 | $10,970.57 | $702.86 | $0.00 | $62.03 | $11,735.46 |
| 17 | $11,735.46 | $702.86 | $0.00 | $66.35 | $12,504.67 |
| 18 | $12,504.67 | $702.86 | $0.00 | $70.70 | $13,278.23 |
| 19 | $13,278.23 | $702.86 | $0.00 | $75.08 | $14,056.17 |
| 20 | $14,056.17 | $702.86 | $0.00 | $79.48 | $14,838.51 |
| 21 | $14,838.51 | $702.86 | $0.00 | $83.90 | $15,625.27 |
| 22 | $15,625.27 | $702.86 | $0.00 | $88.35 | $16,416.48 |
| 23 | $16,416.48 | $702.86 | $0.00 | $92.82 | $17,212.16 |
| 24 | $17,212.16 | $702.86 | $0.00 | $97.32 | $18,012.34 |
| 25 | $18,012.34 | $702.86 | $0.00 | $101.84 | $18,817.04 |
| 26 | $18,817.04 | $702.86 | $0.00 | $106.39 | $19,626.29 |
| 27 | $19,626.29 | $702.86 | $0.00 | $110.97 | $20,440.12 |
| 28 | $20,440.12 | $702.86 | $0.00 | $115.57 | $21,258.55 |
| 29 | $21,258.55 | $702.86 | $0.00 | $120.20 | $22,081.61 |
| 30 | $22,081.61 | $702.86 | $0.00 | $124.85 | $22,909.32 |
| 31 | $22,909.32 | $702.86 | $0.00 | $129.53 | $23,741.71 |
| 32 | $23,741.71 | $702.86 | $0.00 | $134.24 | $24,578.81 |
| 33 | $24,578.81 | $702.86 | $0.00 | $138.97 | $25,420.64 |
| 34 | $25,420.64 | $702.86 | $0.00 | $143.73 | $26,267.23 |
| 35 | $26,267.23 | $702.86 | $0.00 | $148.52 | $27,118.61 |
| 36 | $27,118.61 | $702.86 | $0.00 | $153.33 | $27,974.80 |
| 37 | $27,974.80 | $702.86 | $0.00 | $158.17 | $28,835.83 |
| 38 | $28,835.83 | $702.86 | $0.00 | $163.04 | $29,701.73 |
| 39 | $29,701.73 | $702.86 | $0.00 | $167.94 | $30,572.53 |
| 40 | $30,572.53 | $702.86 | $0.00 | $172.86 | $31,448.25 |
| 41 | $31,448.25 | $702.86 | $0.00 | $177.81 | $32,328.92 |
| 42 | $32,328.92 | $702.86 | $0.00 | $182.79 | $33,214.57 |
| 43 | $33,214.57 | $702.86 | $0.00 | $187.80 | $34,105.23 |
| 44 | $34,105.23 | $702.86 | $0.00 | $192.84 | $35,000.93 |
| 45 | $35,000.93 | $702.86 | $0.00 | $197.90 | $35,901.69 |
| 46 | $35,901.69 | $702.86 | $0.00 | $202.99 | $36,807.54 |
| 47 | $36,807.54 | $702.86 | $0.00 | $208.12 | $37,718.52 |
| 48 | $37,718.52 | $702.86 | $0.00 | $213.27 | $38,634.65 |
| 49 | $38,634.65 | $702.86 | $0.00 | $218.45 | $39,555.96 |
| 50 | $39,555.96 | $702.86 | $0.00 | $223.66 | $40,482.48 |
| 51 | $40,482.48 | $702.86 | $0.00 | $228.89 | $41,414.23 |
| 52 | $41,414.23 | $702.86 | $0.00 | $234.16 | $42,351.25 |
| 53 | $42,351.25 | $702.86 | $0.00 | $239.46 | $43,293.57 |
| 54 | $43,293.57 | $702.86 | $0.00 | $244.79 | $44,241.22 |
| 55 | $44,241.22 | $702.86 | $0.00 | $250.15 | $45,194.23 |
| 56 | $45,194.23 | $702.86 | $0.00 | $255.53 | $46,152.62 |
| 57 | $46,152.62 | $702.86 | $0.00 | $260.95 | $47,116.43 |
| 58 | $47,116.43 | $702.86 | $0.00 | $266.40 | $48,085.69 |
| 59 | $48,085.69 | $702.86 | $0.00 | $271.88 | $49,060.43 |
| 60 | $49,060.43 | $702.86 | $0.00 | $277.39 | $50,040.68 |
| 61 | $50,040.68 | $702.86 | $0.00 | $282.94 | $51,026.48 |
| 62 | $51,026.48 | $702.86 | $0.00 | $288.51 | $52,017.85 |
| 63 | $52,017.85 | $702.86 | $0.00 | $294.12 | $53,014.83 |
| 64 | $53,014.83 | $702.86 | $0.00 | $299.75 | $54,017.44 |
| 65 | $54,017.44 | $702.86 | $0.00 | $305.42 | $55,025.72 |
| 66 | $55,025.72 | $702.86 | $0.00 | $311.12 | $56,039.70 |
| 67 | $56,039.70 | $702.86 | $0.00 | $316.86 | $57,059.42 |
| 68 | $57,059.42 | $702.86 | $0.00 | $322.62 | $58,084.90 |
| 69 | $58,084.90 | $702.86 | $0.00 | $328.42 | $59,116.18 |
| 70 | $59,116.18 | $702.86 | $0.00 | $334.25 | $60,153.29 |
| 71 | $60,153.29 | $702.86 | $0.00 | $340.12 | $61,196.27 |
| 72 | $61,196.27 | $702.86 | $0.00 | $346.01 | $62,245.14 |
| 73 | $62,245.14 | $702.86 | $0.00 | $351.94 | $63,299.94 |
| 74 | $63,299.94 | $702.86 | $0.00 | $357.91 | $64,360.71 |
| 75 | $64,360.71 | $702.86 | $0.00 | $363.90 | $65,427.47 |
| 76 | $65,427.47 | $702.86 | $0.00 | $369.94 | $66,500.27 |
| 77 | $66,500.27 | $702.86 | $0.00 | $376.00 | $67,579.13 |
| 78 | $67,579.13 | $702.86 | $0.00 | $382.10 | $68,664.09 |
| 79 | $68,664.09 | $702.86 | $0.00 | $388.24 | $69,755.19 |
| 80 | $69,755.19 | $702.86 | $0.00 | $394.41 | $70,852.46 |
| 81 | $70,852.46 | $702.86 | $0.00 | $400.61 | $71,955.93 |
| 82 | $71,955.93 | $702.86 | $0.00 | $406.85 | $73,065.64 |
| 83 | $73,065.64 | $702.86 | $0.00 | $413.12 | $74,181.62 |
| 84 | $74,181.62 | $702.86 | $0.00 | $419.43 | $75,303.91 |
| 85 | $75,303.91 | $702.86 | $0.00 | $425.78 | $76,432.55 |
| 86 | $76,432.55 | $702.86 | $0.00 | $432.16 | $77,567.57 |
| 87 | $77,567.57 | $702.86 | $0.00 | $438.58 | $78,709.01 |
| 88 | $78,709.01 | $702.86 | $0.00 | $445.03 | $79,856.90 |
| 89 | $79,856.90 | $702.86 | $0.00 | $451.52 | $81,011.28 |
| 90 | $81,011.28 | $702.86 | $0.00 | $458.05 | $82,172.19 |
| 91 | $82,172.19 | $702.86 | $0.00 | $464.61 | $83,339.66 |
| 92 | $83,339.66 | $702.86 | $0.00 | $471.21 | $84,513.73 |
| 93 | $84,513.73 | $702.86 | $0.00 | $477.85 | $85,694.44 |
| 94 | $85,694.44 | $702.86 | $0.00 | $484.53 | $86,881.83 |
| 95 | $86,881.83 | $702.86 | $0.00 | $491.24 | $88,075.93 |
| 96 | $88,075.93 | $702.86 | $0.00 | $497.99 | $89,276.78 |
| 97 | $89,276.78 | $702.86 | $0.00 | $504.78 | $90,484.42 |
| 98 | $90,484.42 | $702.86 | $0.00 | $511.61 | $91,698.89 |
| 99 | $91,698.89 | $702.86 | $0.00 | $518.48 | $92,920.23 |
| 100 | $92,920.23 | $702.86 | $0.00 | $525.38 | $94,148.47 |
| 101 | $94,148.47 | $702.86 | $0.00 | $532.33 | $95,383.66 |
| 102 | $95,383.66 | $702.86 | $0.00 | $539.31 | $96,625.83 |
| 103 | $96,625.83 | $702.86 | $0.00 | $546.34 | $97,875.03 |
| 104 | $97,875.03 | $702.86 | $0.00 | $553.40 | $99,131.29 |
| 105 | $99,131.29 | $702.86 | $0.00 | $560.50 | $100,394.65 |
| 106 | $100,394.65 | $702.86 | $0.00 | $567.65 | $101,665.16 |
| 107 | $101,665.16 | $702.86 | $0.00 | $574.83 | $102,942.85 |
| 108 | $102,942.85 | $702.86 | $0.00 | $582.05 | $104,227.76 |
| 109 | $104,227.76 | $702.86 | $0.00 | $589.32 | $105,519.94 |
| 110 | $105,519.94 | $702.86 | $0.00 | $596.63 | $106,819.43 |
| 111 | $106,819.43 | $702.86 | $0.00 | $603.97 | $108,126.26 |
| 112 | $108,126.26 | $702.86 | $0.00 | $611.36 | $109,440.48 |
| 113 | $109,440.48 | $702.86 | $0.00 | $618.79 | $110,762.13 |
| 114 | $110,762.13 | $702.86 | $0.00 | $626.27 | $112,091.26 |
| 115 | $112,091.26 | $702.86 | $0.00 | $633.78 | $113,427.90 |
| 116 | $113,427.90 | $702.86 | $0.00 | $641.34 | $114,772.10 |
| 117 | $114,772.10 | $702.86 | $0.00 | $648.94 | $116,123.90 |
| 118 | $116,123.90 | $702.86 | $0.00 | $656.58 | $117,483.34 |
| 119 | $117,483.34 | $702.86 | $0.00 | $664.27 | $118,850.47 |
| 120 | $118,850.47 | $702.86 | $0.00 | $672.00 | $120,225.33 |
| 121 | $120,225.33 | $702.86 | $0.00 | $679.77 | $121,607.96 |
| 122 | $121,607.96 | $702.86 | $0.00 | $687.59 | $122,998.41 |
| 123 | $122,998.41 | $702.86 | $0.00 | $695.45 | $124,396.72 |
| 124 | $124,396.72 | $702.86 | $0.00 | $703.36 | $125,802.94 |
| 125 | $125,802.94 | $702.86 | $0.00 | $711.31 | $127,217.11 |
| 126 | $127,217.11 | $702.86 | $0.00 | $719.30 | $128,639.27 |
| 127 | $128,639.27 | $702.86 | $0.00 | $727.35 | $130,069.48 |
| 128 | $130,069.48 | $702.86 | $0.00 | $735.43 | $131,507.77 |
| 129 | $131,507.77 | $702.86 | $0.00 | $743.56 | $132,954.19 |
| 130 | $132,954.19 | $702.86 | $0.00 | $751.74 | $134,408.79 |
| 131 | $134,408.79 | $702.86 | $0.00 | $759.97 | $135,871.62 |
| 132 | $135,871.62 | $702.86 | $0.00 | $768.24 | $137,342.72 |
| 133 | $137,342.72 | $702.86 | $0.00 | $776.56 | $138,822.14 |
| 134 | $138,822.14 | $702.86 | $0.00 | $784.92 | $140,309.92 |
| 135 | $140,309.92 | $702.86 | $0.00 | $793.33 | $141,806.11 |
| 136 | $141,806.11 | $702.86 | $0.00 | $801.79 | $143,310.76 |
| 137 | $143,310.76 | $702.86 | $0.00 | $810.30 | $144,823.92 |
| 138 | $144,823.92 | $702.86 | $0.00 | $818.86 | $146,345.64 |
| 139 | $146,345.64 | $702.86 | $0.00 | $827.46 | $147,875.96 |
| 140 | $147,875.96 | $702.86 | $0.00 | $836.11 | $149,414.93 |
| 141 | $149,414.93 | $702.86 | $0.00 | $844.81 | $150,962.60 |
| 142 | $150,962.60 | $702.86 | $0.00 | $853.56 | $152,519.02 |
| 143 | $152,519.02 | $702.86 | $0.00 | $862.36 | $154,084.24 |
| 144 | $154,084.24 | $702.86 | $0.00 | $871.21 | $155,658.31 |
| 145 | $155,658.31 | $702.86 | $0.00 | $880.11 | $157,241.28 |
| 146 | $157,241.28 | $702.86 | $0.00 | $889.07 | $158,833.21 |
| 147 | $158,833.21 | $702.86 | $0.00 | $898.07 | $160,434.14 |
| 148 | $160,434.14 | $702.86 | $0.00 | $907.12 | $162,044.12 |
| 149 | $162,044.12 | $702.86 | $0.00 | $916.22 | $163,663.20 |
| 150 | $163,663.20 | $702.86 | $0.00 | $925.38 | $165,291.44 |
| 151 | $165,291.44 | $702.86 | $0.00 | $934.58 | $166,928.88 |
| 152 | $166,928.88 | $702.86 | $0.00 | $943.84 | $168,575.58 |
| 153 | $168,575.58 | $702.86 | $0.00 | $953.15 | $170,231.59 |
| 154 | $170,231.59 | $702.86 | $0.00 | $962.51 | $171,896.96 |
| 155 | $171,896.96 | $702.86 | $0.00 | $971.93 | $173,571.75 |
| 156 | $173,571.75 | $702.86 | $0.00 | $981.40 | $175,256.01 |
| 157 | $175,256.01 | $702.86 | $0.00 | $990.92 | $176,949.79 |
| 158 | $176,949.79 | $702.86 | $0.00 | $1,000.50 | $178,653.15 |
| 159 | $178,653.15 | $702.86 | $0.00 | $1,010.13 | $180,366.14 |
| 160 | $180,366.14 | $702.86 | $0.00 | $1,019.82 | $182,088.82 |
| 161 | $182,088.82 | $702.86 | $0.00 | $1,029.56 | $183,821.24 |
| 162 | $183,821.24 | $702.86 | $0.00 | $1,039.35 | $185,563.45 |
| 163 | $185,563.45 | $702.86 | $0.00 | $1,049.20 | $187,315.51 |
| 164 | $187,315.51 | $702.86 | $0.00 | $1,059.11 | $189,077.48 |
| 165 | $189,077.48 | $702.86 | $0.00 | $1,069.07 | $190,849.41 |
| 166 | $190,849.41 | $702.86 | $0.00 | $1,079.09 | $192,631.36 |
| 167 | $192,631.36 | $702.86 | $0.00 | $1,089.17 | $194,423.39 |
| 168 | $194,423.39 | $702.86 | $0.00 | $1,099.30 | $196,225.55 |
| 169 | $196,225.55 | $702.86 | $0.00 | $1,109.49 | $198,037.90 |
| 170 | $198,037.90 | $702.86 | $0.00 | $1,119.74 | $199,860.50 |
| 171 | $199,860.50 | $702.86 | $0.00 | $1,130.04 | $201,693.40 |
| 172 | $201,693.40 | $702.86 | $0.00 | $1,140.40 | $203,536.66 |
| 173 | $203,536.66 | $702.86 | $0.00 | $1,150.83 | $205,390.35 |
| 174 | $205,390.35 | $702.86 | $0.00 | $1,161.31 | $207,254.52 |
| 175 | $207,254.52 | $702.86 | $0.00 | $1,171.85 | $209,129.23 |
| 176 | $209,129.23 | $702.86 | $0.00 | $1,182.45 | $211,014.54 |
| 177 | $211,014.54 | $702.86 | $0.00 | $1,193.11 | $212,910.51 |
| 178 | $212,910.51 | $702.86 | $0.00 | $1,203.83 | $214,817.20 |
| 179 | $214,817.20 | $702.86 | $0.00 | $1,214.61 | $216,734.67 |
| 180 | $216,734.67 | $702.86 | $0.00 | $1,225.45 | $218,662.98 |
| 181 | $218,662.98 | $702.86 | $0.00 | $1,236.35 | $220,602.19 |
| 182 | $220,602.19 | $702.86 | $0.00 | $1,247.32 | $222,552.37 |
| 183 | $222,552.37 | $702.86 | $0.00 | $1,258.34 | $224,513.57 |
| 184 | $224,513.57 | $702.86 | $0.00 | $1,269.43 | $226,485.86 |
| 185 | $226,485.86 | $702.86 | $0.00 | $1,280.58 | $228,469.30 |
| 186 | $228,469.30 | $702.86 | $0.00 | $1,291.80 | $230,463.96 |
| 187 | $230,463.96 | $702.86 | $0.00 | $1,303.08 | $232,469.90 |
| 188 | $232,469.90 | $702.86 | $0.00 | $1,314.42 | $234,487.18 |
| 189 | $234,487.18 | $702.86 | $0.00 | $1,325.82 | $236,515.86 |
| 190 | $236,515.86 | $702.86 | $0.00 | $1,337.30 | $238,556.02 |
| 191 | $238,556.02 | $702.86 | $0.00 | $1,348.83 | $240,607.71 |
| 192 | $240,607.71 | $702.86 | $0.00 | $1,360.43 | $242,671.00 |
| 193 | $242,671.00 | $702.86 | $0.00 | $1,372.10 | $244,745.96 |
| 194 | $244,745.96 | $702.86 | $0.00 | $1,383.83 | $246,832.65 |
| 195 | $246,832.65 | $702.86 | $0.00 | $1,395.63 | $248,931.14 |
| 196 | $248,931.14 | $702.86 | $0.00 | $1,407.49 | $251,041.49 |
| 197 | $251,041.49 | $702.86 | $0.00 | $1,419.43 | $253,163.78 |
| 198 | $253,163.78 | $702.86 | $0.00 | $1,431.42 | $255,298.06 |
| 199 | $255,298.06 | $702.86 | $0.00 | $1,443.49 | $257,444.41 |
| 200 | $257,444.41 | $702.86 | $0.00 | $1,455.63 | $259,602.90 |
| 201 | $259,602.90 | $702.86 | $0.00 | $1,467.83 | $261,773.59 |
| 202 | $261,773.59 | $702.86 | $0.00 | $1,480.11 | $263,956.56 |
| 203 | $263,956.56 | $702.86 | $0.00 | $1,492.45 | $266,151.87 |
| 204 | $266,151.87 | $702.86 | $0.00 | $1,504.86 | $268,359.59 |
| 205 | $268,359.59 | $702.86 | $0.00 | $1,517.34 | $270,579.79 |
| 206 | $270,579.79 | $702.86 | $0.00 | $1,529.90 | $272,812.55 |
| 207 | $272,812.55 | $702.86 | $0.00 | $1,542.52 | $275,057.93 |
| 208 | $275,057.93 | $702.86 | $0.00 | $1,555.22 | $277,316.01 |
| 209 | $277,316.01 | $702.86 | $0.00 | $1,567.99 | $279,586.86 |
| 210 | $279,586.86 | $702.86 | $0.00 | $1,580.82 | $281,870.54 |
| 211 | $281,870.54 | $702.86 | $0.00 | $1,593.74 | $284,167.14 |
| 212 | $284,167.14 | $702.86 | $0.00 | $1,606.72 | $286,476.72 |
| 213 | $286,476.72 | $702.86 | $0.00 | $1,619.78 | $288,799.36 |
| 214 | $288,799.36 | $702.86 | $0.00 | $1,632.91 | $291,135.13 |
| 215 | $291,135.13 | $702.86 | $0.00 | $1,646.12 | $293,484.11 |
| 216 | $293,484.11 | $702.86 | $0.00 | $1,659.40 | $295,846.37 |
| 217 | $295,846.37 | $702.86 | $80,121.29 | $1,672.76 | $218,100.70 |
| 218 | $218,100.70 | $702.86 | $0.00 | $1,233.17 | $220,036.73 |
| 219 | $220,036.73 | $702.86 | $0.00 | $1,244.12 | $221,983.71 |
| 220 | $221,983.71 | $702.86 | $0.00 | $1,255.13 | $223,941.70 |
| 221 | $223,941.70 | $702.86 | $0.00 | $1,266.20 | $225,910.76 |
| 222 | $225,910.76 | $702.86 | $0.00 | $1,277.33 | $227,890.95 |
| 223 | $227,890.95 | $702.86 | $0.00 | $1,288.53 | $229,882.34 |
| 224 | $229,882.34 | $702.86 | $0.00 | $1,299.79 | $231,884.99 |
| 225 | $231,884.99 | $702.86 | $0.00 | $1,311.11 | $233,898.96 |
| 226 | $233,898.96 | $702.86 | $0.00 | $1,322.50 | $235,924.32 |
| 227 | $235,924.32 | $702.86 | $0.00 | $1,333.95 | $237,961.13 |
| 228 | $237,961.13 | $702.86 | $0.00 | $1,345.47 | $240,009.46 |
| 229 | $240,009.46 | $702.86 | $85,729.79 | $1,357.05 | $156,339.58 |
| 230 | $156,339.58 | $702.86 | $0.00 | $883.97 | $157,926.41 |
| 231 | $157,926.41 | $702.86 | $0.00 | $892.94 | $159,522.21 |
| 232 | $159,522.21 | $702.86 | $0.00 | $901.96 | $161,127.03 |
| 233 | $161,127.03 | $702.86 | $0.00 | $911.04 | $162,740.93 |
| 234 | $162,740.93 | $702.86 | $0.00 | $920.16 | $164,363.95 |
| 235 | $164,363.95 | $702.86 | $0.00 | $929.34 | $165,996.15 |
| 236 | $165,996.15 | $702.86 | $0.00 | $938.57 | $167,637.58 |
| 237 | $167,637.58 | $702.86 | $0.00 | $947.85 | $169,288.29 |
| 238 | $169,288.29 | $702.86 | $0.00 | $957.18 | $170,948.33 |
| 239 | $170,948.33 | $702.86 | $0.00 | $966.57 | $172,617.76 |
| 240 | $172,617.76 | $702.86 | $0.00 | $976.01 | $174,296.63 |
| 241 | $174,296.63 | $702.86 | $91,730.87 | $985.50 | $84,254.12 |
| 242 | $84,254.12 | $702.86 | $0.00 | $476.39 | $85,433.37 |
| 243 | $85,433.37 | $702.86 | $0.00 | $483.05 | $86,619.28 |
| 244 | $86,619.28 | $702.86 | $0.00 | $489.76 | $87,811.90 |
| 245 | $87,811.90 | $702.86 | $0.00 | $496.50 | $89,011.26 |
| 246 | $89,011.26 | $702.86 | $0.00 | $503.28 | $90,217.40 |
| 247 | $90,217.40 | $702.86 | $0.00 | $510.10 | $91,430.36 |
| 248 | $91,430.36 | $702.86 | $0.00 | $516.96 | $92,650.18 |
| 249 | $92,650.18 | $702.86 | $0.00 | $523.86 | $93,876.90 |
| 250 | $93,876.90 | $702.86 | $0.00 | $530.79 | $95,110.55 |
| 251 | $95,110.55 | $702.86 | $0.00 | $537.77 | $96,351.18 |
| 252 | $96,351.18 | $702.86 | $0.00 | $544.78 | $97,598.82 |
| 253 | $97,598.82 | $0.00 | $98,152.03 | $551.84 | -$1.37 |