| Estimated Annual Cost in 2042 | $102,893 |
| Monthly savings required | $813 |
How much will it cost to send your child to Coastal Carolina University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $411,573.94 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $813.19 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 | $27,426.00 |
| 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 Coastal Carolina University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $813.19 | $0.00 | $0.00 | $813.19 |
| 2 | $813.19 | $813.19 | $0.00 | $4.60 | $1,630.98 |
| 3 | $1,630.98 | $813.19 | $0.00 | $9.22 | $2,453.39 |
| 4 | $2,453.39 | $813.19 | $0.00 | $13.87 | $3,280.45 |
| 5 | $3,280.45 | $813.19 | $0.00 | $18.55 | $4,112.19 |
| 6 | $4,112.19 | $813.19 | $0.00 | $23.25 | $4,948.63 |
| 7 | $4,948.63 | $813.19 | $0.00 | $27.98 | $5,789.80 |
| 8 | $5,789.80 | $813.19 | $0.00 | $32.74 | $6,635.73 |
| 9 | $6,635.73 | $813.19 | $0.00 | $37.52 | $7,486.44 |
| 10 | $7,486.44 | $813.19 | $0.00 | $42.33 | $8,341.96 |
| 11 | $8,341.96 | $813.19 | $0.00 | $47.17 | $9,202.32 |
| 12 | $9,202.32 | $813.19 | $0.00 | $52.03 | $10,067.54 |
| 13 | $10,067.54 | $813.19 | $0.00 | $56.92 | $10,937.65 |
| 14 | $10,937.65 | $813.19 | $0.00 | $61.84 | $11,812.68 |
| 15 | $11,812.68 | $813.19 | $0.00 | $66.79 | $12,692.66 |
| 16 | $12,692.66 | $813.19 | $0.00 | $71.77 | $13,577.62 |
| 17 | $13,577.62 | $813.19 | $0.00 | $76.77 | $14,467.58 |
| 18 | $14,467.58 | $813.19 | $0.00 | $81.80 | $15,362.57 |
| 19 | $15,362.57 | $813.19 | $0.00 | $86.86 | $16,262.62 |
| 20 | $16,262.62 | $813.19 | $0.00 | $91.95 | $17,167.76 |
| 21 | $17,167.76 | $813.19 | $0.00 | $97.07 | $18,078.02 |
| 22 | $18,078.02 | $813.19 | $0.00 | $102.22 | $18,993.43 |
| 23 | $18,993.43 | $813.19 | $0.00 | $107.39 | $19,914.01 |
| 24 | $19,914.01 | $813.19 | $0.00 | $112.60 | $20,839.80 |
| 25 | $20,839.80 | $813.19 | $0.00 | $117.83 | $21,770.82 |
| 26 | $21,770.82 | $813.19 | $0.00 | $123.10 | $22,707.11 |
| 27 | $22,707.11 | $813.19 | $0.00 | $128.39 | $23,648.69 |
| 28 | $23,648.69 | $813.19 | $0.00 | $133.71 | $24,595.59 |
| 29 | $24,595.59 | $813.19 | $0.00 | $139.07 | $25,547.85 |
| 30 | $25,547.85 | $813.19 | $0.00 | $144.45 | $26,505.49 |
| 31 | $26,505.49 | $813.19 | $0.00 | $149.87 | $27,468.55 |
| 32 | $27,468.55 | $813.19 | $0.00 | $155.31 | $28,437.05 |
| 33 | $28,437.05 | $813.19 | $0.00 | $160.79 | $29,411.03 |
| 34 | $29,411.03 | $813.19 | $0.00 | $166.29 | $30,390.51 |
| 35 | $30,390.51 | $813.19 | $0.00 | $171.83 | $31,375.53 |
| 36 | $31,375.53 | $813.19 | $0.00 | $177.40 | $32,366.12 |
| 37 | $32,366.12 | $813.19 | $0.00 | $183.00 | $33,362.31 |
| 38 | $33,362.31 | $813.19 | $0.00 | $188.64 | $34,364.14 |
| 39 | $34,364.14 | $813.19 | $0.00 | $194.30 | $35,371.63 |
| 40 | $35,371.63 | $813.19 | $0.00 | $200.00 | $36,384.82 |
| 41 | $36,384.82 | $813.19 | $0.00 | $205.73 | $37,403.74 |
| 42 | $37,403.74 | $813.19 | $0.00 | $211.49 | $38,428.42 |
| 43 | $38,428.42 | $813.19 | $0.00 | $217.28 | $39,458.89 |
| 44 | $39,458.89 | $813.19 | $0.00 | $223.11 | $40,495.19 |
| 45 | $40,495.19 | $813.19 | $0.00 | $228.97 | $41,537.35 |
| 46 | $41,537.35 | $813.19 | $0.00 | $234.86 | $42,585.40 |
| 47 | $42,585.40 | $813.19 | $0.00 | $240.78 | $43,639.37 |
| 48 | $43,639.37 | $813.19 | $0.00 | $246.74 | $44,699.30 |
| 49 | $44,699.30 | $813.19 | $0.00 | $252.74 | $45,765.23 |
| 50 | $45,765.23 | $813.19 | $0.00 | $258.76 | $46,837.18 |
| 51 | $46,837.18 | $813.19 | $0.00 | $264.82 | $47,915.19 |
| 52 | $47,915.19 | $813.19 | $0.00 | $270.92 | $48,999.30 |
| 53 | $48,999.30 | $813.19 | $0.00 | $277.05 | $50,089.54 |
| 54 | $50,089.54 | $813.19 | $0.00 | $283.21 | $51,185.94 |
| 55 | $51,185.94 | $813.19 | $0.00 | $289.41 | $52,288.54 |
| 56 | $52,288.54 | $813.19 | $0.00 | $295.65 | $53,397.38 |
| 57 | $53,397.38 | $813.19 | $0.00 | $301.92 | $54,512.49 |
| 58 | $54,512.49 | $813.19 | $0.00 | $308.22 | $55,633.90 |
| 59 | $55,633.90 | $813.19 | $0.00 | $314.56 | $56,761.65 |
| 60 | $56,761.65 | $813.19 | $0.00 | $320.94 | $57,895.78 |
| 61 | $57,895.78 | $813.19 | $0.00 | $327.35 | $59,036.32 |
| 62 | $59,036.32 | $813.19 | $0.00 | $333.80 | $60,183.31 |
| 63 | $60,183.31 | $813.19 | $0.00 | $340.29 | $61,336.79 |
| 64 | $61,336.79 | $813.19 | $0.00 | $346.81 | $62,496.79 |
| 65 | $62,496.79 | $813.19 | $0.00 | $353.37 | $63,663.35 |
| 66 | $63,663.35 | $813.19 | $0.00 | $359.96 | $64,836.50 |
| 67 | $64,836.50 | $813.19 | $0.00 | $366.59 | $66,016.28 |
| 68 | $66,016.28 | $813.19 | $0.00 | $373.27 | $67,202.74 |
| 69 | $67,202.74 | $813.19 | $0.00 | $379.97 | $68,395.90 |
| 70 | $68,395.90 | $813.19 | $0.00 | $386.72 | $69,595.81 |
| 71 | $69,595.81 | $813.19 | $0.00 | $393.50 | $70,802.50 |
| 72 | $70,802.50 | $813.19 | $0.00 | $400.33 | $72,016.02 |
| 73 | $72,016.02 | $813.19 | $0.00 | $407.19 | $73,236.40 |
| 74 | $73,236.40 | $813.19 | $0.00 | $414.09 | $74,463.68 |
| 75 | $74,463.68 | $813.19 | $0.00 | $421.03 | $75,697.90 |
| 76 | $75,697.90 | $813.19 | $0.00 | $428.01 | $76,939.10 |
| 77 | $76,939.10 | $813.19 | $0.00 | $435.02 | $78,187.31 |
| 78 | $78,187.31 | $813.19 | $0.00 | $442.08 | $79,442.58 |
| 79 | $79,442.58 | $813.19 | $0.00 | $449.18 | $80,704.95 |
| 80 | $80,704.95 | $813.19 | $0.00 | $456.32 | $81,974.46 |
| 81 | $81,974.46 | $813.19 | $0.00 | $463.50 | $83,251.15 |
| 82 | $83,251.15 | $813.19 | $0.00 | $470.71 | $84,535.05 |
| 83 | $84,535.05 | $813.19 | $0.00 | $477.97 | $85,826.21 |
| 84 | $85,826.21 | $813.19 | $0.00 | $485.27 | $87,124.67 |
| 85 | $87,124.67 | $813.19 | $0.00 | $492.62 | $88,430.48 |
| 86 | $88,430.48 | $813.19 | $0.00 | $500.00 | $89,743.67 |
| 87 | $89,743.67 | $813.19 | $0.00 | $507.42 | $91,064.28 |
| 88 | $91,064.28 | $813.19 | $0.00 | $514.89 | $92,392.36 |
| 89 | $92,392.36 | $813.19 | $0.00 | $522.40 | $93,727.95 |
| 90 | $93,727.95 | $813.19 | $0.00 | $529.95 | $95,071.09 |
| 91 | $95,071.09 | $813.19 | $0.00 | $537.55 | $96,421.83 |
| 92 | $96,421.83 | $813.19 | $0.00 | $545.18 | $97,780.20 |
| 93 | $97,780.20 | $813.19 | $0.00 | $552.86 | $99,146.25 |
| 94 | $99,146.25 | $813.19 | $0.00 | $560.59 | $100,520.03 |
| 95 | $100,520.03 | $813.19 | $0.00 | $568.35 | $101,901.57 |
| 96 | $101,901.57 | $813.19 | $0.00 | $576.17 | $103,290.93 |
| 97 | $103,290.93 | $813.19 | $0.00 | $584.02 | $104,688.14 |
| 98 | $104,688.14 | $813.19 | $0.00 | $591.92 | $106,093.25 |
| 99 | $106,093.25 | $813.19 | $0.00 | $599.87 | $107,506.31 |
| 100 | $107,506.31 | $813.19 | $0.00 | $607.86 | $108,927.36 |
| 101 | $108,927.36 | $813.19 | $0.00 | $615.89 | $110,356.44 |
| 102 | $110,356.44 | $813.19 | $0.00 | $623.97 | $111,793.60 |
| 103 | $111,793.60 | $813.19 | $0.00 | $632.10 | $113,238.89 |
| 104 | $113,238.89 | $813.19 | $0.00 | $640.27 | $114,692.35 |
| 105 | $114,692.35 | $813.19 | $0.00 | $648.49 | $116,154.03 |
| 106 | $116,154.03 | $813.19 | $0.00 | $656.75 | $117,623.97 |
| 107 | $117,623.97 | $813.19 | $0.00 | $665.06 | $119,102.22 |
| 108 | $119,102.22 | $813.19 | $0.00 | $673.42 | $120,588.83 |
| 109 | $120,588.83 | $813.19 | $0.00 | $681.83 | $122,083.85 |
| 110 | $122,083.85 | $813.19 | $0.00 | $690.28 | $123,587.32 |
| 111 | $123,587.32 | $813.19 | $0.00 | $698.78 | $125,099.29 |
| 112 | $125,099.29 | $813.19 | $0.00 | $707.33 | $126,619.81 |
| 113 | $126,619.81 | $813.19 | $0.00 | $715.93 | $128,148.93 |
| 114 | $128,148.93 | $813.19 | $0.00 | $724.57 | $129,686.69 |
| 115 | $129,686.69 | $813.19 | $0.00 | $733.27 | $131,233.15 |
| 116 | $131,233.15 | $813.19 | $0.00 | $742.01 | $132,788.35 |
| 117 | $132,788.35 | $813.19 | $0.00 | $750.80 | $134,352.34 |
| 118 | $134,352.34 | $813.19 | $0.00 | $759.65 | $135,925.18 |
| 119 | $135,925.18 | $813.19 | $0.00 | $768.54 | $137,506.91 |
| 120 | $137,506.91 | $813.19 | $0.00 | $777.48 | $139,097.58 |
| 121 | $139,097.58 | $813.19 | $0.00 | $786.48 | $140,697.25 |
| 122 | $140,697.25 | $813.19 | $0.00 | $795.52 | $142,305.96 |
| 123 | $142,305.96 | $813.19 | $0.00 | $804.62 | $143,923.77 |
| 124 | $143,923.77 | $813.19 | $0.00 | $813.77 | $145,550.73 |
| 125 | $145,550.73 | $813.19 | $0.00 | $822.96 | $147,186.88 |
| 126 | $147,186.88 | $813.19 | $0.00 | $832.22 | $148,832.29 |
| 127 | $148,832.29 | $813.19 | $0.00 | $841.52 | $150,487.00 |
| 128 | $150,487.00 | $813.19 | $0.00 | $850.88 | $152,151.07 |
| 129 | $152,151.07 | $813.19 | $0.00 | $860.28 | $153,824.54 |
| 130 | $153,824.54 | $813.19 | $0.00 | $869.75 | $155,507.48 |
| 131 | $155,507.48 | $813.19 | $0.00 | $879.26 | $157,199.93 |
| 132 | $157,199.93 | $813.19 | $0.00 | $888.83 | $158,901.95 |
| 133 | $158,901.95 | $813.19 | $0.00 | $898.45 | $160,613.59 |
| 134 | $160,613.59 | $813.19 | $0.00 | $908.13 | $162,334.91 |
| 135 | $162,334.91 | $813.19 | $0.00 | $917.87 | $164,065.97 |
| 136 | $164,065.97 | $813.19 | $0.00 | $927.65 | $165,806.81 |
| 137 | $165,806.81 | $813.19 | $0.00 | $937.50 | $167,557.50 |
| 138 | $167,557.50 | $813.19 | $0.00 | $947.39 | $169,318.08 |
| 139 | $169,318.08 | $813.19 | $0.00 | $957.35 | $171,088.62 |
| 140 | $171,088.62 | $813.19 | $0.00 | $967.36 | $172,869.17 |
| 141 | $172,869.17 | $813.19 | $0.00 | $977.43 | $174,659.79 |
| 142 | $174,659.79 | $813.19 | $0.00 | $987.55 | $176,460.53 |
| 143 | $176,460.53 | $813.19 | $0.00 | $997.73 | $178,271.45 |
| 144 | $178,271.45 | $813.19 | $0.00 | $1,007.97 | $180,092.61 |
| 145 | $180,092.61 | $813.19 | $0.00 | $1,018.27 | $181,924.07 |
| 146 | $181,924.07 | $813.19 | $0.00 | $1,028.63 | $183,765.89 |
| 147 | $183,765.89 | $813.19 | $0.00 | $1,039.04 | $185,618.12 |
| 148 | $185,618.12 | $813.19 | $0.00 | $1,049.51 | $187,480.82 |
| 149 | $187,480.82 | $813.19 | $0.00 | $1,060.04 | $189,354.05 |
| 150 | $189,354.05 | $813.19 | $0.00 | $1,070.64 | $191,237.88 |
| 151 | $191,237.88 | $813.19 | $0.00 | $1,081.29 | $193,132.36 |
| 152 | $193,132.36 | $813.19 | $0.00 | $1,092.00 | $195,037.55 |
| 153 | $195,037.55 | $813.19 | $0.00 | $1,102.77 | $196,953.51 |
| 154 | $196,953.51 | $813.19 | $0.00 | $1,113.60 | $198,880.30 |
| 155 | $198,880.30 | $813.19 | $0.00 | $1,124.50 | $200,817.99 |
| 156 | $200,817.99 | $813.19 | $0.00 | $1,135.45 | $202,766.63 |
| 157 | $202,766.63 | $813.19 | $0.00 | $1,146.47 | $204,726.29 |
| 158 | $204,726.29 | $813.19 | $0.00 | $1,157.55 | $206,697.03 |
| 159 | $206,697.03 | $813.19 | $0.00 | $1,168.70 | $208,678.92 |
| 160 | $208,678.92 | $813.19 | $0.00 | $1,179.90 | $210,672.01 |
| 161 | $210,672.01 | $813.19 | $0.00 | $1,191.17 | $212,676.37 |
| 162 | $212,676.37 | $813.19 | $0.00 | $1,202.50 | $214,692.06 |
| 163 | $214,692.06 | $813.19 | $0.00 | $1,213.90 | $216,719.15 |
| 164 | $216,719.15 | $813.19 | $0.00 | $1,225.36 | $218,757.70 |
| 165 | $218,757.70 | $813.19 | $0.00 | $1,236.89 | $220,807.78 |
| 166 | $220,807.78 | $813.19 | $0.00 | $1,248.48 | $222,869.45 |
| 167 | $222,869.45 | $813.19 | $0.00 | $1,260.14 | $224,942.78 |
| 168 | $224,942.78 | $813.19 | $0.00 | $1,271.86 | $227,027.83 |
| 169 | $227,027.83 | $813.19 | $0.00 | $1,283.65 | $229,124.67 |
| 170 | $229,124.67 | $813.19 | $0.00 | $1,295.50 | $231,233.36 |
| 171 | $231,233.36 | $813.19 | $0.00 | $1,307.43 | $233,353.98 |
| 172 | $233,353.98 | $813.19 | $0.00 | $1,319.42 | $235,486.59 |
| 173 | $235,486.59 | $813.19 | $0.00 | $1,331.48 | $237,631.26 |
| 174 | $237,631.26 | $813.19 | $0.00 | $1,343.60 | $239,788.05 |
| 175 | $239,788.05 | $813.19 | $0.00 | $1,355.80 | $241,957.04 |
| 176 | $241,957.04 | $813.19 | $0.00 | $1,368.06 | $244,138.29 |
| 177 | $244,138.29 | $813.19 | $0.00 | $1,380.39 | $246,331.87 |
| 178 | $246,331.87 | $813.19 | $0.00 | $1,392.80 | $248,537.86 |
| 179 | $248,537.86 | $813.19 | $0.00 | $1,405.27 | $250,756.32 |
| 180 | $250,756.32 | $813.19 | $0.00 | $1,417.81 | $252,987.32 |
| 181 | $252,987.32 | $813.19 | $0.00 | $1,430.43 | $255,230.94 |
| 182 | $255,230.94 | $813.19 | $0.00 | $1,443.11 | $257,487.24 |
| 183 | $257,487.24 | $813.19 | $0.00 | $1,455.87 | $259,756.30 |
| 184 | $259,756.30 | $813.19 | $0.00 | $1,468.70 | $262,038.19 |
| 185 | $262,038.19 | $813.19 | $0.00 | $1,481.60 | $264,332.98 |
| 186 | $264,332.98 | $813.19 | $0.00 | $1,494.58 | $266,640.75 |
| 187 | $266,640.75 | $813.19 | $0.00 | $1,507.63 | $268,961.57 |
| 188 | $268,961.57 | $813.19 | $0.00 | $1,520.75 | $271,295.51 |
| 189 | $271,295.51 | $813.19 | $0.00 | $1,533.94 | $273,642.64 |
| 190 | $273,642.64 | $813.19 | $0.00 | $1,547.22 | $276,003.05 |
| 191 | $276,003.05 | $813.19 | $0.00 | $1,560.56 | $278,376.80 |
| 192 | $278,376.80 | $813.19 | $0.00 | $1,573.98 | $280,763.97 |
| 193 | $280,763.97 | $813.19 | $0.00 | $1,587.48 | $283,164.64 |
| 194 | $283,164.64 | $813.19 | $0.00 | $1,601.05 | $285,578.88 |
| 195 | $285,578.88 | $813.19 | $0.00 | $1,614.70 | $288,006.77 |
| 196 | $288,006.77 | $813.19 | $0.00 | $1,628.43 | $290,448.39 |
| 197 | $290,448.39 | $813.19 | $0.00 | $1,642.24 | $292,903.82 |
| 198 | $292,903.82 | $813.19 | $0.00 | $1,656.12 | $295,373.13 |
| 199 | $295,373.13 | $813.19 | $0.00 | $1,670.08 | $297,856.40 |
| 200 | $297,856.40 | $813.19 | $0.00 | $1,684.12 | $300,353.71 |
| 201 | $300,353.71 | $813.19 | $0.00 | $1,698.24 | $302,865.14 |
| 202 | $302,865.14 | $813.19 | $0.00 | $1,712.44 | $305,390.77 |
| 203 | $305,390.77 | $813.19 | $0.00 | $1,726.72 | $307,930.68 |
| 204 | $307,930.68 | $813.19 | $0.00 | $1,741.08 | $310,484.95 |
| 205 | $310,484.95 | $813.19 | $0.00 | $1,755.53 | $313,053.67 |
| 206 | $313,053.67 | $813.19 | $0.00 | $1,770.05 | $315,636.91 |
| 207 | $315,636.91 | $813.19 | $0.00 | $1,784.66 | $318,234.76 |
| 208 | $318,234.76 | $813.19 | $0.00 | $1,799.35 | $320,847.30 |
| 209 | $320,847.30 | $813.19 | $0.00 | $1,814.12 | $323,474.61 |
| 210 | $323,474.61 | $813.19 | $0.00 | $1,828.97 | $326,116.77 |
| 211 | $326,116.77 | $813.19 | $0.00 | $1,843.91 | $328,773.87 |
| 212 | $328,773.87 | $813.19 | $0.00 | $1,858.94 | $331,446.00 |
| 213 | $331,446.00 | $813.19 | $0.00 | $1,874.04 | $334,133.23 |
| 214 | $334,133.23 | $813.19 | $0.00 | $1,889.24 | $336,835.66 |
| 215 | $336,835.66 | $813.19 | $0.00 | $1,904.52 | $339,553.37 |
| 216 | $339,553.37 | $813.19 | $0.00 | $1,919.88 | $342,286.44 |
| 217 | $342,286.44 | $813.19 | $92,698.02 | $1,935.34 | $252,336.95 |
| 218 | $252,336.95 | $813.19 | $0.00 | $1,426.75 | $254,576.89 |
| 219 | $254,576.89 | $813.19 | $0.00 | $1,439.41 | $256,829.49 |
| 220 | $256,829.49 | $813.19 | $0.00 | $1,452.15 | $259,094.83 |
| 221 | $259,094.83 | $813.19 | $0.00 | $1,464.96 | $261,372.98 |
| 222 | $261,372.98 | $813.19 | $0.00 | $1,477.84 | $263,664.01 |
| 223 | $263,664.01 | $813.19 | $0.00 | $1,490.79 | $265,967.99 |
| 224 | $265,967.99 | $813.19 | $0.00 | $1,503.82 | $268,285.00 |
| 225 | $268,285.00 | $813.19 | $0.00 | $1,516.92 | $270,615.11 |
| 226 | $270,615.11 | $813.19 | $0.00 | $1,530.10 | $272,958.40 |
| 227 | $272,958.40 | $813.19 | $0.00 | $1,543.35 | $275,314.94 |
| 228 | $275,314.94 | $813.19 | $0.00 | $1,556.67 | $277,684.80 |
| 229 | $277,684.80 | $813.19 | $99,186.88 | $1,570.07 | $180,881.18 |
| 230 | $180,881.18 | $813.19 | $0.00 | $1,022.73 | $182,717.10 |
| 231 | $182,717.10 | $813.19 | $0.00 | $1,033.11 | $184,563.40 |
| 232 | $184,563.40 | $813.19 | $0.00 | $1,043.55 | $186,420.14 |
| 233 | $186,420.14 | $813.19 | $0.00 | $1,054.05 | $188,287.38 |
| 234 | $188,287.38 | $813.19 | $0.00 | $1,064.60 | $190,165.17 |
| 235 | $190,165.17 | $813.19 | $0.00 | $1,075.22 | $192,053.58 |
| 236 | $192,053.58 | $813.19 | $0.00 | $1,085.90 | $193,952.67 |
| 237 | $193,952.67 | $813.19 | $0.00 | $1,096.64 | $195,862.50 |
| 238 | $195,862.50 | $813.19 | $0.00 | $1,107.44 | $197,783.13 |
| 239 | $197,783.13 | $813.19 | $0.00 | $1,118.29 | $199,714.61 |
| 240 | $199,714.61 | $813.19 | $0.00 | $1,129.22 | $201,657.02 |
| 241 | $201,657.02 | $813.19 | $106,129.97 | $1,140.20 | $97,480.44 |
| 242 | $97,480.44 | $813.19 | $0.00 | $551.17 | $98,844.80 |
| 243 | $98,844.80 | $813.19 | $0.00 | $558.88 | $100,216.87 |
| 244 | $100,216.87 | $813.19 | $0.00 | $566.64 | $101,596.70 |
| 245 | $101,596.70 | $813.19 | $0.00 | $574.44 | $102,984.33 |
| 246 | $102,984.33 | $813.19 | $0.00 | $582.29 | $104,379.81 |
| 247 | $104,379.81 | $813.19 | $0.00 | $590.18 | $105,783.18 |
| 248 | $105,783.18 | $813.19 | $0.00 | $598.11 | $107,194.48 |
| 249 | $107,194.48 | $813.19 | $0.00 | $606.09 | $108,613.76 |
| 250 | $108,613.76 | $813.19 | $0.00 | $614.12 | $110,041.07 |
| 251 | $110,041.07 | $813.19 | $0.00 | $622.19 | $111,476.45 |
| 252 | $111,476.45 | $813.19 | $0.00 | $630.30 | $112,919.94 |
| 253 | $112,919.94 | $0.00 | $113,559.06 | $638.47 | -$0.65 |