| Estimated Annual Cost in 2042 | $119,840 |
| Monthly savings required | $947 |
How much will it cost to send your child to Citadel Military College of South Carolina in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $479,359.23 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $947.12 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 | $31,943.00 |
| 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 Citadel Military College of South Carolina in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $947.12 | $0.00 | $0.00 | $947.12 |
| 2 | $947.12 | $947.12 | $0.00 | $5.36 | $1,899.60 |
| 3 | $1,899.60 | $947.12 | $0.00 | $10.74 | $2,857.46 |
| 4 | $2,857.46 | $947.12 | $0.00 | $16.16 | $3,820.74 |
| 5 | $3,820.74 | $947.12 | $0.00 | $21.60 | $4,789.46 |
| 6 | $4,789.46 | $947.12 | $0.00 | $27.08 | $5,763.66 |
| 7 | $5,763.66 | $947.12 | $0.00 | $32.59 | $6,743.37 |
| 8 | $6,743.37 | $947.12 | $0.00 | $38.13 | $7,728.62 |
| 9 | $7,728.62 | $947.12 | $0.00 | $43.70 | $8,719.44 |
| 10 | $8,719.44 | $947.12 | $0.00 | $49.30 | $9,715.86 |
| 11 | $9,715.86 | $947.12 | $0.00 | $54.93 | $10,717.91 |
| 12 | $10,717.91 | $947.12 | $0.00 | $60.60 | $11,725.63 |
| 13 | $11,725.63 | $947.12 | $0.00 | $66.30 | $12,739.05 |
| 14 | $12,739.05 | $947.12 | $0.00 | $72.03 | $13,758.20 |
| 15 | $13,758.20 | $947.12 | $0.00 | $77.79 | $14,783.11 |
| 16 | $14,783.11 | $947.12 | $0.00 | $83.59 | $15,813.82 |
| 17 | $15,813.82 | $947.12 | $0.00 | $89.41 | $16,850.35 |
| 18 | $16,850.35 | $947.12 | $0.00 | $95.27 | $17,892.74 |
| 19 | $17,892.74 | $947.12 | $0.00 | $101.17 | $18,941.03 |
| 20 | $18,941.03 | $947.12 | $0.00 | $107.10 | $19,995.25 |
| 21 | $19,995.25 | $947.12 | $0.00 | $113.06 | $21,055.43 |
| 22 | $21,055.43 | $947.12 | $0.00 | $119.05 | $22,121.60 |
| 23 | $22,121.60 | $947.12 | $0.00 | $125.08 | $23,193.80 |
| 24 | $23,193.80 | $947.12 | $0.00 | $131.14 | $24,272.06 |
| 25 | $24,272.06 | $947.12 | $0.00 | $137.24 | $25,356.42 |
| 26 | $25,356.42 | $947.12 | $0.00 | $143.37 | $26,446.91 |
| 27 | $26,446.91 | $947.12 | $0.00 | $149.53 | $27,543.56 |
| 28 | $27,543.56 | $947.12 | $0.00 | $155.74 | $28,646.42 |
| 29 | $28,646.42 | $947.12 | $0.00 | $161.97 | $29,755.51 |
| 30 | $29,755.51 | $947.12 | $0.00 | $168.24 | $30,870.87 |
| 31 | $30,870.87 | $947.12 | $0.00 | $174.55 | $31,992.54 |
| 32 | $31,992.54 | $947.12 | $0.00 | $180.89 | $33,120.55 |
| 33 | $33,120.55 | $947.12 | $0.00 | $187.27 | $34,254.94 |
| 34 | $34,254.94 | $947.12 | $0.00 | $193.68 | $35,395.74 |
| 35 | $35,395.74 | $947.12 | $0.00 | $200.13 | $36,542.99 |
| 36 | $36,542.99 | $947.12 | $0.00 | $206.62 | $37,696.73 |
| 37 | $37,696.73 | $947.12 | $0.00 | $213.14 | $38,856.99 |
| 38 | $38,856.99 | $947.12 | $0.00 | $219.70 | $40,023.81 |
| 39 | $40,023.81 | $947.12 | $0.00 | $226.30 | $41,197.23 |
| 40 | $41,197.23 | $947.12 | $0.00 | $232.94 | $42,377.29 |
| 41 | $42,377.29 | $947.12 | $0.00 | $239.61 | $43,564.02 |
| 42 | $43,564.02 | $947.12 | $0.00 | $246.32 | $44,757.46 |
| 43 | $44,757.46 | $947.12 | $0.00 | $253.07 | $45,957.65 |
| 44 | $45,957.65 | $947.12 | $0.00 | $259.85 | $47,164.62 |
| 45 | $47,164.62 | $947.12 | $0.00 | $266.68 | $48,378.42 |
| 46 | $48,378.42 | $947.12 | $0.00 | $273.54 | $49,599.08 |
| 47 | $49,599.08 | $947.12 | $0.00 | $280.44 | $50,826.64 |
| 48 | $50,826.64 | $947.12 | $0.00 | $287.38 | $52,061.14 |
| 49 | $52,061.14 | $947.12 | $0.00 | $294.36 | $53,302.62 |
| 50 | $53,302.62 | $947.12 | $0.00 | $301.38 | $54,551.12 |
| 51 | $54,551.12 | $947.12 | $0.00 | $308.44 | $55,806.68 |
| 52 | $55,806.68 | $947.12 | $0.00 | $315.54 | $57,069.34 |
| 53 | $57,069.34 | $947.12 | $0.00 | $322.68 | $58,339.14 |
| 54 | $58,339.14 | $947.12 | $0.00 | $329.86 | $59,616.12 |
| 55 | $59,616.12 | $947.12 | $0.00 | $337.08 | $60,900.32 |
| 56 | $60,900.32 | $947.12 | $0.00 | $344.34 | $62,191.78 |
| 57 | $62,191.78 | $947.12 | $0.00 | $351.64 | $63,490.54 |
| 58 | $63,490.54 | $947.12 | $0.00 | $358.98 | $64,796.64 |
| 59 | $64,796.64 | $947.12 | $0.00 | $366.37 | $66,110.13 |
| 60 | $66,110.13 | $947.12 | $0.00 | $373.80 | $67,431.05 |
| 61 | $67,431.05 | $947.12 | $0.00 | $381.26 | $68,759.43 |
| 62 | $68,759.43 | $947.12 | $0.00 | $388.78 | $70,095.33 |
| 63 | $70,095.33 | $947.12 | $0.00 | $396.33 | $71,438.78 |
| 64 | $71,438.78 | $947.12 | $0.00 | $403.93 | $72,789.83 |
| 65 | $72,789.83 | $947.12 | $0.00 | $411.56 | $74,148.51 |
| 66 | $74,148.51 | $947.12 | $0.00 | $419.25 | $75,514.88 |
| 67 | $75,514.88 | $947.12 | $0.00 | $426.97 | $76,888.97 |
| 68 | $76,888.97 | $947.12 | $0.00 | $434.74 | $78,270.83 |
| 69 | $78,270.83 | $947.12 | $0.00 | $442.55 | $79,660.50 |
| 70 | $79,660.50 | $947.12 | $0.00 | $450.41 | $81,058.03 |
| 71 | $81,058.03 | $947.12 | $0.00 | $458.31 | $82,463.46 |
| 72 | $82,463.46 | $947.12 | $0.00 | $466.26 | $83,876.84 |
| 73 | $83,876.84 | $947.12 | $0.00 | $474.25 | $85,298.21 |
| 74 | $85,298.21 | $947.12 | $0.00 | $482.29 | $86,727.62 |
| 75 | $86,727.62 | $947.12 | $0.00 | $490.37 | $88,165.11 |
| 76 | $88,165.11 | $947.12 | $0.00 | $498.50 | $89,610.73 |
| 77 | $89,610.73 | $947.12 | $0.00 | $506.67 | $91,064.52 |
| 78 | $91,064.52 | $947.12 | $0.00 | $514.89 | $92,526.53 |
| 79 | $92,526.53 | $947.12 | $0.00 | $523.16 | $93,996.81 |
| 80 | $93,996.81 | $947.12 | $0.00 | $531.47 | $95,475.40 |
| 81 | $95,475.40 | $947.12 | $0.00 | $539.83 | $96,962.35 |
| 82 | $96,962.35 | $947.12 | $0.00 | $548.24 | $98,457.71 |
| 83 | $98,457.71 | $947.12 | $0.00 | $556.69 | $99,961.52 |
| 84 | $99,961.52 | $947.12 | $0.00 | $565.20 | $101,473.84 |
| 85 | $101,473.84 | $947.12 | $0.00 | $573.75 | $102,994.71 |
| 86 | $102,994.71 | $947.12 | $0.00 | $582.35 | $104,524.18 |
| 87 | $104,524.18 | $947.12 | $0.00 | $590.99 | $106,062.29 |
| 88 | $106,062.29 | $947.12 | $0.00 | $599.69 | $107,609.10 |
| 89 | $107,609.10 | $947.12 | $0.00 | $608.44 | $109,164.66 |
| 90 | $109,164.66 | $947.12 | $0.00 | $617.23 | $110,729.01 |
| 91 | $110,729.01 | $947.12 | $0.00 | $626.08 | $112,302.21 |
| 92 | $112,302.21 | $947.12 | $0.00 | $634.97 | $113,884.30 |
| 93 | $113,884.30 | $947.12 | $0.00 | $643.92 | $115,475.34 |
| 94 | $115,475.34 | $947.12 | $0.00 | $652.91 | $117,075.37 |
| 95 | $117,075.37 | $947.12 | $0.00 | $661.96 | $118,684.45 |
| 96 | $118,684.45 | $947.12 | $0.00 | $671.06 | $120,302.63 |
| 97 | $120,302.63 | $947.12 | $0.00 | $680.21 | $121,929.96 |
| 98 | $121,929.96 | $947.12 | $0.00 | $689.41 | $123,566.49 |
| 99 | $123,566.49 | $947.12 | $0.00 | $698.66 | $125,212.27 |
| 100 | $125,212.27 | $947.12 | $0.00 | $707.97 | $126,867.36 |
| 101 | $126,867.36 | $947.12 | $0.00 | $717.33 | $128,531.81 |
| 102 | $128,531.81 | $947.12 | $0.00 | $726.74 | $130,205.67 |
| 103 | $130,205.67 | $947.12 | $0.00 | $736.20 | $131,888.99 |
| 104 | $131,888.99 | $947.12 | $0.00 | $745.72 | $133,581.83 |
| 105 | $133,581.83 | $947.12 | $0.00 | $755.29 | $135,284.24 |
| 106 | $135,284.24 | $947.12 | $0.00 | $764.92 | $136,996.28 |
| 107 | $136,996.28 | $947.12 | $0.00 | $774.60 | $138,718.00 |
| 108 | $138,718.00 | $947.12 | $0.00 | $784.33 | $140,449.45 |
| 109 | $140,449.45 | $947.12 | $0.00 | $794.12 | $142,190.69 |
| 110 | $142,190.69 | $947.12 | $0.00 | $803.97 | $143,941.78 |
| 111 | $143,941.78 | $947.12 | $0.00 | $813.87 | $145,702.77 |
| 112 | $145,702.77 | $947.12 | $0.00 | $823.82 | $147,473.71 |
| 113 | $147,473.71 | $947.12 | $0.00 | $833.84 | $149,254.67 |
| 114 | $149,254.67 | $947.12 | $0.00 | $843.91 | $151,045.70 |
| 115 | $151,045.70 | $947.12 | $0.00 | $854.03 | $152,846.85 |
| 116 | $152,846.85 | $947.12 | $0.00 | $864.22 | $154,658.19 |
| 117 | $154,658.19 | $947.12 | $0.00 | $874.46 | $156,479.77 |
| 118 | $156,479.77 | $947.12 | $0.00 | $884.76 | $158,311.65 |
| 119 | $158,311.65 | $947.12 | $0.00 | $895.12 | $160,153.89 |
| 120 | $160,153.89 | $947.12 | $0.00 | $905.53 | $162,006.54 |
| 121 | $162,006.54 | $947.12 | $0.00 | $916.01 | $163,869.67 |
| 122 | $163,869.67 | $947.12 | $0.00 | $926.54 | $165,743.33 |
| 123 | $165,743.33 | $947.12 | $0.00 | $937.14 | $167,627.59 |
| 124 | $167,627.59 | $947.12 | $0.00 | $947.79 | $169,522.50 |
| 125 | $169,522.50 | $947.12 | $0.00 | $958.50 | $171,428.12 |
| 126 | $171,428.12 | $947.12 | $0.00 | $969.28 | $173,344.52 |
| 127 | $173,344.52 | $947.12 | $0.00 | $980.12 | $175,271.76 |
| 128 | $175,271.76 | $947.12 | $0.00 | $991.01 | $177,209.89 |
| 129 | $177,209.89 | $947.12 | $0.00 | $1,001.97 | $179,158.98 |
| 130 | $179,158.98 | $947.12 | $0.00 | $1,012.99 | $181,119.09 |
| 131 | $181,119.09 | $947.12 | $0.00 | $1,024.07 | $183,090.28 |
| 132 | $183,090.28 | $947.12 | $0.00 | $1,035.22 | $185,072.62 |
| 133 | $185,072.62 | $947.12 | $0.00 | $1,046.43 | $187,066.17 |
| 134 | $187,066.17 | $947.12 | $0.00 | $1,057.70 | $189,070.99 |
| 135 | $189,070.99 | $947.12 | $0.00 | $1,069.03 | $191,087.14 |
| 136 | $191,087.14 | $947.12 | $0.00 | $1,080.43 | $193,114.69 |
| 137 | $193,114.69 | $947.12 | $0.00 | $1,091.90 | $195,153.71 |
| 138 | $195,153.71 | $947.12 | $0.00 | $1,103.43 | $197,204.26 |
| 139 | $197,204.26 | $947.12 | $0.00 | $1,115.02 | $199,266.40 |
| 140 | $199,266.40 | $947.12 | $0.00 | $1,126.68 | $201,340.20 |
| 141 | $201,340.20 | $947.12 | $0.00 | $1,138.41 | $203,425.73 |
| 142 | $203,425.73 | $947.12 | $0.00 | $1,150.20 | $205,523.05 |
| 143 | $205,523.05 | $947.12 | $0.00 | $1,162.06 | $207,632.23 |
| 144 | $207,632.23 | $947.12 | $0.00 | $1,173.98 | $209,753.33 |
| 145 | $209,753.33 | $947.12 | $0.00 | $1,185.98 | $211,886.43 |
| 146 | $211,886.43 | $947.12 | $0.00 | $1,198.04 | $214,031.59 |
| 147 | $214,031.59 | $947.12 | $0.00 | $1,210.17 | $216,188.88 |
| 148 | $216,188.88 | $947.12 | $0.00 | $1,222.36 | $218,358.36 |
| 149 | $218,358.36 | $947.12 | $0.00 | $1,234.63 | $220,540.11 |
| 150 | $220,540.11 | $947.12 | $0.00 | $1,246.97 | $222,734.20 |
| 151 | $222,734.20 | $947.12 | $0.00 | $1,259.37 | $224,940.69 |
| 152 | $224,940.69 | $947.12 | $0.00 | $1,271.85 | $227,159.66 |
| 153 | $227,159.66 | $947.12 | $0.00 | $1,284.39 | $229,391.17 |
| 154 | $229,391.17 | $947.12 | $0.00 | $1,297.01 | $231,635.30 |
| 155 | $231,635.30 | $947.12 | $0.00 | $1,309.70 | $233,892.12 |
| 156 | $233,892.12 | $947.12 | $0.00 | $1,322.46 | $236,161.70 |
| 157 | $236,161.70 | $947.12 | $0.00 | $1,335.29 | $238,444.11 |
| 158 | $238,444.11 | $947.12 | $0.00 | $1,348.20 | $240,739.43 |
| 159 | $240,739.43 | $947.12 | $0.00 | $1,361.18 | $243,047.73 |
| 160 | $243,047.73 | $947.12 | $0.00 | $1,374.23 | $245,369.08 |
| 161 | $245,369.08 | $947.12 | $0.00 | $1,387.35 | $247,703.55 |
| 162 | $247,703.55 | $947.12 | $0.00 | $1,400.55 | $250,051.22 |
| 163 | $250,051.22 | $947.12 | $0.00 | $1,413.83 | $252,412.17 |
| 164 | $252,412.17 | $947.12 | $0.00 | $1,427.18 | $254,786.47 |
| 165 | $254,786.47 | $947.12 | $0.00 | $1,440.60 | $257,174.19 |
| 166 | $257,174.19 | $947.12 | $0.00 | $1,454.10 | $259,575.41 |
| 167 | $259,575.41 | $947.12 | $0.00 | $1,467.68 | $261,990.21 |
| 168 | $261,990.21 | $947.12 | $0.00 | $1,481.33 | $264,418.66 |
| 169 | $264,418.66 | $947.12 | $0.00 | $1,495.06 | $266,860.84 |
| 170 | $266,860.84 | $947.12 | $0.00 | $1,508.87 | $269,316.83 |
| 171 | $269,316.83 | $947.12 | $0.00 | $1,522.76 | $271,786.71 |
| 172 | $271,786.71 | $947.12 | $0.00 | $1,536.72 | $274,270.55 |
| 173 | $274,270.55 | $947.12 | $0.00 | $1,550.77 | $276,768.44 |
| 174 | $276,768.44 | $947.12 | $0.00 | $1,564.89 | $279,280.45 |
| 175 | $279,280.45 | $947.12 | $0.00 | $1,579.09 | $281,806.66 |
| 176 | $281,806.66 | $947.12 | $0.00 | $1,593.38 | $284,347.16 |
| 177 | $284,347.16 | $947.12 | $0.00 | $1,607.74 | $286,902.02 |
| 178 | $286,902.02 | $947.12 | $0.00 | $1,622.19 | $289,471.33 |
| 179 | $289,471.33 | $947.12 | $0.00 | $1,636.71 | $292,055.16 |
| 180 | $292,055.16 | $947.12 | $0.00 | $1,651.32 | $294,653.60 |
| 181 | $294,653.60 | $947.12 | $0.00 | $1,666.01 | $297,266.73 |
| 182 | $297,266.73 | $947.12 | $0.00 | $1,680.79 | $299,894.64 |
| 183 | $299,894.64 | $947.12 | $0.00 | $1,695.65 | $302,537.41 |
| 184 | $302,537.41 | $947.12 | $0.00 | $1,710.59 | $305,195.12 |
| 185 | $305,195.12 | $947.12 | $0.00 | $1,725.62 | $307,867.86 |
| 186 | $307,867.86 | $947.12 | $0.00 | $1,740.73 | $310,555.71 |
| 187 | $310,555.71 | $947.12 | $0.00 | $1,755.93 | $313,258.76 |
| 188 | $313,258.76 | $947.12 | $0.00 | $1,771.21 | $315,977.09 |
| 189 | $315,977.09 | $947.12 | $0.00 | $1,786.58 | $318,710.79 |
| 190 | $318,710.79 | $947.12 | $0.00 | $1,802.04 | $321,459.95 |
| 191 | $321,459.95 | $947.12 | $0.00 | $1,817.58 | $324,224.65 |
| 192 | $324,224.65 | $947.12 | $0.00 | $1,833.21 | $327,004.98 |
| 193 | $327,004.98 | $947.12 | $0.00 | $1,848.93 | $329,801.03 |
| 194 | $329,801.03 | $947.12 | $0.00 | $1,864.74 | $332,612.89 |
| 195 | $332,612.89 | $947.12 | $0.00 | $1,880.64 | $335,440.65 |
| 196 | $335,440.65 | $947.12 | $0.00 | $1,896.63 | $338,284.40 |
| 197 | $338,284.40 | $947.12 | $0.00 | $1,912.71 | $341,144.23 |
| 198 | $341,144.23 | $947.12 | $0.00 | $1,928.88 | $344,020.23 |
| 199 | $344,020.23 | $947.12 | $0.00 | $1,945.14 | $346,912.49 |
| 200 | $346,912.49 | $947.12 | $0.00 | $1,961.49 | $349,821.10 |
| 201 | $349,821.10 | $947.12 | $0.00 | $1,977.94 | $352,746.16 |
| 202 | $352,746.16 | $947.12 | $0.00 | $1,994.48 | $355,687.76 |
| 203 | $355,687.76 | $947.12 | $0.00 | $2,011.11 | $358,645.99 |
| 204 | $358,645.99 | $947.12 | $0.00 | $2,027.84 | $361,620.95 |
| 205 | $361,620.95 | $947.12 | $0.00 | $2,044.66 | $364,612.73 |
| 206 | $364,612.73 | $947.12 | $0.00 | $2,061.57 | $367,621.42 |
| 207 | $367,621.42 | $947.12 | $0.00 | $2,078.58 | $370,647.12 |
| 208 | $370,647.12 | $947.12 | $0.00 | $2,095.69 | $373,689.93 |
| 209 | $373,689.93 | $947.12 | $0.00 | $2,112.90 | $376,749.95 |
| 210 | $376,749.95 | $947.12 | $0.00 | $2,130.20 | $379,827.27 |
| 211 | $379,827.27 | $947.12 | $0.00 | $2,147.60 | $382,921.99 |
| 212 | $382,921.99 | $947.12 | $0.00 | $2,165.10 | $386,034.21 |
| 213 | $386,034.21 | $947.12 | $0.00 | $2,182.69 | $389,164.02 |
| 214 | $389,164.02 | $947.12 | $0.00 | $2,200.39 | $392,311.53 |
| 215 | $392,311.53 | $947.12 | $0.00 | $2,218.19 | $395,476.84 |
| 216 | $395,476.84 | $947.12 | $0.00 | $2,236.08 | $398,660.04 |
| 217 | $398,660.04 | $947.12 | $107,965.18 | $2,254.08 | $293,896.06 |
| 218 | $293,896.06 | $947.12 | $0.00 | $1,661.73 | $296,504.91 |
| 219 | $296,504.91 | $947.12 | $0.00 | $1,676.48 | $299,128.51 |
| 220 | $299,128.51 | $947.12 | $0.00 | $1,691.32 | $301,766.95 |
| 221 | $301,766.95 | $947.12 | $0.00 | $1,706.23 | $304,420.30 |
| 222 | $304,420.30 | $947.12 | $0.00 | $1,721.24 | $307,088.66 |
| 223 | $307,088.66 | $947.12 | $0.00 | $1,736.32 | $309,772.10 |
| 224 | $309,772.10 | $947.12 | $0.00 | $1,751.50 | $312,470.72 |
| 225 | $312,470.72 | $947.12 | $0.00 | $1,766.75 | $315,184.59 |
| 226 | $315,184.59 | $947.12 | $0.00 | $1,782.10 | $317,913.81 |
| 227 | $317,913.81 | $947.12 | $0.00 | $1,797.53 | $320,658.46 |
| 228 | $320,658.46 | $947.12 | $0.00 | $1,813.05 | $323,418.63 |
| 229 | $323,418.63 | $947.12 | $115,522.74 | $1,828.66 | $210,671.67 |
| 230 | $210,671.67 | $947.12 | $0.00 | $1,191.17 | $212,809.96 |
| 231 | $212,809.96 | $947.12 | $0.00 | $1,203.26 | $214,960.34 |
| 232 | $214,960.34 | $947.12 | $0.00 | $1,215.42 | $217,122.88 |
| 233 | $217,122.88 | $947.12 | $0.00 | $1,227.64 | $219,297.64 |
| 234 | $219,297.64 | $947.12 | $0.00 | $1,239.94 | $221,484.70 |
| 235 | $221,484.70 | $947.12 | $0.00 | $1,252.31 | $223,684.13 |
| 236 | $223,684.13 | $947.12 | $0.00 | $1,264.74 | $225,895.99 |
| 237 | $225,895.99 | $947.12 | $0.00 | $1,277.25 | $228,120.36 |
| 238 | $228,120.36 | $947.12 | $0.00 | $1,289.83 | $230,357.31 |
| 239 | $230,357.31 | $947.12 | $0.00 | $1,302.47 | $232,606.90 |
| 240 | $232,606.90 | $947.12 | $0.00 | $1,315.19 | $234,869.21 |
| 241 | $234,869.21 | $947.12 | $123,609.33 | $1,327.98 | $113,534.98 |
| 242 | $113,534.98 | $947.12 | $0.00 | $641.94 | $115,124.04 |
| 243 | $115,124.04 | $947.12 | $0.00 | $650.93 | $116,722.09 |
| 244 | $116,722.09 | $947.12 | $0.00 | $659.96 | $118,329.17 |
| 245 | $118,329.17 | $947.12 | $0.00 | $669.05 | $119,945.34 |
| 246 | $119,945.34 | $947.12 | $0.00 | $678.19 | $121,570.65 |
| 247 | $121,570.65 | $947.12 | $0.00 | $687.38 | $123,205.15 |
| 248 | $123,205.15 | $947.12 | $0.00 | $696.62 | $124,848.89 |
| 249 | $124,848.89 | $947.12 | $0.00 | $705.91 | $126,501.92 |
| 250 | $126,501.92 | $947.12 | $0.00 | $715.26 | $128,164.30 |
| 251 | $128,164.30 | $947.12 | $0.00 | $724.66 | $129,836.08 |
| 252 | $129,836.08 | $947.12 | $0.00 | $734.11 | $131,517.31 |
| 253 | $131,517.31 | $0.00 | $132,261.98 | $743.62 | -$1.05 |