| Estimated Annual Cost in 2042 | $112,321 |
| Monthly savings required | $888 |
How much will it cost to send your child to University of South Carolina Columbia in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $449,285.79 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $887.71 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 | $29,939.00 |
| 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 Carolina Columbia in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $887.71 | $0.00 | $0.00 | $887.71 |
| 2 | $887.71 | $887.71 | $0.00 | $5.02 | $1,780.44 |
| 3 | $1,780.44 | $887.71 | $0.00 | $10.07 | $2,678.22 |
| 4 | $2,678.22 | $887.71 | $0.00 | $15.14 | $3,581.07 |
| 5 | $3,581.07 | $887.71 | $0.00 | $20.25 | $4,489.03 |
| 6 | $4,489.03 | $887.71 | $0.00 | $25.38 | $5,402.12 |
| 7 | $5,402.12 | $887.71 | $0.00 | $30.54 | $6,320.37 |
| 8 | $6,320.37 | $887.71 | $0.00 | $35.74 | $7,243.82 |
| 9 | $7,243.82 | $887.71 | $0.00 | $40.96 | $8,172.49 |
| 10 | $8,172.49 | $887.71 | $0.00 | $46.21 | $9,106.41 |
| 11 | $9,106.41 | $887.71 | $0.00 | $51.49 | $10,045.61 |
| 12 | $10,045.61 | $887.71 | $0.00 | $56.80 | $10,990.12 |
| 13 | $10,990.12 | $887.71 | $0.00 | $62.14 | $11,939.97 |
| 14 | $11,939.97 | $887.71 | $0.00 | $67.51 | $12,895.19 |
| 15 | $12,895.19 | $887.71 | $0.00 | $72.91 | $13,855.81 |
| 16 | $13,855.81 | $887.71 | $0.00 | $78.34 | $14,821.86 |
| 17 | $14,821.86 | $887.71 | $0.00 | $83.80 | $15,793.37 |
| 18 | $15,793.37 | $887.71 | $0.00 | $89.30 | $16,770.38 |
| 19 | $16,770.38 | $887.71 | $0.00 | $94.82 | $17,752.91 |
| 20 | $17,752.91 | $887.71 | $0.00 | $100.38 | $18,741.00 |
| 21 | $18,741.00 | $887.71 | $0.00 | $105.96 | $19,734.67 |
| 22 | $19,734.67 | $887.71 | $0.00 | $111.58 | $20,733.96 |
| 23 | $20,733.96 | $887.71 | $0.00 | $117.23 | $21,738.90 |
| 24 | $21,738.90 | $887.71 | $0.00 | $122.91 | $22,749.52 |
| 25 | $22,749.52 | $887.71 | $0.00 | $128.63 | $23,765.86 |
| 26 | $23,765.86 | $887.71 | $0.00 | $134.38 | $24,787.95 |
| 27 | $24,787.95 | $887.71 | $0.00 | $140.15 | $25,815.81 |
| 28 | $25,815.81 | $887.71 | $0.00 | $145.97 | $26,849.49 |
| 29 | $26,849.49 | $887.71 | $0.00 | $151.81 | $27,889.01 |
| 30 | $27,889.01 | $887.71 | $0.00 | $157.69 | $28,934.41 |
| 31 | $28,934.41 | $887.71 | $0.00 | $163.60 | $29,985.72 |
| 32 | $29,985.72 | $887.71 | $0.00 | $169.54 | $31,042.97 |
| 33 | $31,042.97 | $887.71 | $0.00 | $175.52 | $32,106.20 |
| 34 | $32,106.20 | $887.71 | $0.00 | $181.53 | $33,175.44 |
| 35 | $33,175.44 | $887.71 | $0.00 | $187.58 | $34,250.73 |
| 36 | $34,250.73 | $887.71 | $0.00 | $193.66 | $35,332.10 |
| 37 | $35,332.10 | $887.71 | $0.00 | $199.77 | $36,419.58 |
| 38 | $36,419.58 | $887.71 | $0.00 | $205.92 | $37,513.21 |
| 39 | $37,513.21 | $887.71 | $0.00 | $212.11 | $38,613.03 |
| 40 | $38,613.03 | $887.71 | $0.00 | $218.32 | $39,719.06 |
| 41 | $39,719.06 | $887.71 | $0.00 | $224.58 | $40,831.35 |
| 42 | $40,831.35 | $887.71 | $0.00 | $230.87 | $41,949.93 |
| 43 | $41,949.93 | $887.71 | $0.00 | $237.19 | $43,074.83 |
| 44 | $43,074.83 | $887.71 | $0.00 | $243.55 | $44,206.09 |
| 45 | $44,206.09 | $887.71 | $0.00 | $249.95 | $45,343.75 |
| 46 | $45,343.75 | $887.71 | $0.00 | $256.38 | $46,487.84 |
| 47 | $46,487.84 | $887.71 | $0.00 | $262.85 | $47,638.40 |
| 48 | $47,638.40 | $887.71 | $0.00 | $269.35 | $48,795.46 |
| 49 | $48,795.46 | $887.71 | $0.00 | $275.90 | $49,959.07 |
| 50 | $49,959.07 | $887.71 | $0.00 | $282.48 | $51,129.26 |
| 51 | $51,129.26 | $887.71 | $0.00 | $289.09 | $52,306.06 |
| 52 | $52,306.06 | $887.71 | $0.00 | $295.75 | $53,489.52 |
| 53 | $53,489.52 | $887.71 | $0.00 | $302.44 | $54,679.67 |
| 54 | $54,679.67 | $887.71 | $0.00 | $309.17 | $55,876.55 |
| 55 | $55,876.55 | $887.71 | $0.00 | $315.93 | $57,080.19 |
| 56 | $57,080.19 | $887.71 | $0.00 | $322.74 | $58,290.64 |
| 57 | $58,290.64 | $887.71 | $0.00 | $329.58 | $59,507.93 |
| 58 | $59,507.93 | $887.71 | $0.00 | $336.47 | $60,732.11 |
| 59 | $60,732.11 | $887.71 | $0.00 | $343.39 | $61,963.21 |
| 60 | $61,963.21 | $887.71 | $0.00 | $350.35 | $63,201.27 |
| 61 | $63,201.27 | $887.71 | $0.00 | $357.35 | $64,446.33 |
| 62 | $64,446.33 | $887.71 | $0.00 | $364.39 | $65,698.43 |
| 63 | $65,698.43 | $887.71 | $0.00 | $371.47 | $66,957.61 |
| 64 | $66,957.61 | $887.71 | $0.00 | $378.59 | $68,223.91 |
| 65 | $68,223.91 | $887.71 | $0.00 | $385.75 | $69,497.37 |
| 66 | $69,497.37 | $887.71 | $0.00 | $392.95 | $70,778.03 |
| 67 | $70,778.03 | $887.71 | $0.00 | $400.19 | $72,065.93 |
| 68 | $72,065.93 | $887.71 | $0.00 | $407.47 | $73,361.11 |
| 69 | $73,361.11 | $887.71 | $0.00 | $414.79 | $74,663.61 |
| 70 | $74,663.61 | $887.71 | $0.00 | $422.16 | $75,973.48 |
| 71 | $75,973.48 | $887.71 | $0.00 | $429.57 | $77,290.76 |
| 72 | $77,290.76 | $887.71 | $0.00 | $437.01 | $78,615.48 |
| 73 | $78,615.48 | $887.71 | $0.00 | $444.50 | $79,947.69 |
| 74 | $79,947.69 | $887.71 | $0.00 | $452.04 | $81,287.44 |
| 75 | $81,287.44 | $887.71 | $0.00 | $459.61 | $82,634.76 |
| 76 | $82,634.76 | $887.71 | $0.00 | $467.23 | $83,989.70 |
| 77 | $83,989.70 | $887.71 | $0.00 | $474.89 | $85,352.30 |
| 78 | $85,352.30 | $887.71 | $0.00 | $482.59 | $86,722.60 |
| 79 | $86,722.60 | $887.71 | $0.00 | $490.34 | $88,100.65 |
| 80 | $88,100.65 | $887.71 | $0.00 | $498.13 | $89,486.49 |
| 81 | $89,486.49 | $887.71 | $0.00 | $505.97 | $90,880.17 |
| 82 | $90,880.17 | $887.71 | $0.00 | $513.85 | $92,281.73 |
| 83 | $92,281.73 | $887.71 | $0.00 | $521.77 | $93,691.21 |
| 84 | $93,691.21 | $887.71 | $0.00 | $529.74 | $95,108.66 |
| 85 | $95,108.66 | $887.71 | $0.00 | $537.76 | $96,534.13 |
| 86 | $96,534.13 | $887.71 | $0.00 | $545.82 | $97,967.66 |
| 87 | $97,967.66 | $887.71 | $0.00 | $553.92 | $99,409.29 |
| 88 | $99,409.29 | $887.71 | $0.00 | $562.07 | $100,859.07 |
| 89 | $100,859.07 | $887.71 | $0.00 | $570.27 | $102,317.05 |
| 90 | $102,317.05 | $887.71 | $0.00 | $578.52 | $103,783.28 |
| 91 | $103,783.28 | $887.71 | $0.00 | $586.81 | $105,257.80 |
| 92 | $105,257.80 | $887.71 | $0.00 | $595.14 | $106,740.65 |
| 93 | $106,740.65 | $887.71 | $0.00 | $603.53 | $108,231.89 |
| 94 | $108,231.89 | $887.71 | $0.00 | $611.96 | $109,731.56 |
| 95 | $109,731.56 | $887.71 | $0.00 | $620.44 | $111,239.71 |
| 96 | $111,239.71 | $887.71 | $0.00 | $628.97 | $112,756.39 |
| 97 | $112,756.39 | $887.71 | $0.00 | $637.54 | $114,281.64 |
| 98 | $114,281.64 | $887.71 | $0.00 | $646.17 | $115,815.52 |
| 99 | $115,815.52 | $887.71 | $0.00 | $654.84 | $117,358.07 |
| 100 | $117,358.07 | $887.71 | $0.00 | $663.56 | $118,909.34 |
| 101 | $118,909.34 | $887.71 | $0.00 | $672.33 | $120,469.38 |
| 102 | $120,469.38 | $887.71 | $0.00 | $681.15 | $122,038.24 |
| 103 | $122,038.24 | $887.71 | $0.00 | $690.02 | $123,615.97 |
| 104 | $123,615.97 | $887.71 | $0.00 | $698.94 | $125,202.62 |
| 105 | $125,202.62 | $887.71 | $0.00 | $707.91 | $126,798.24 |
| 106 | $126,798.24 | $887.71 | $0.00 | $716.94 | $128,402.89 |
| 107 | $128,402.89 | $887.71 | $0.00 | $726.01 | $130,016.61 |
| 108 | $130,016.61 | $887.71 | $0.00 | $735.13 | $131,639.45 |
| 109 | $131,639.45 | $887.71 | $0.00 | $744.31 | $133,271.47 |
| 110 | $133,271.47 | $887.71 | $0.00 | $753.54 | $134,912.72 |
| 111 | $134,912.72 | $887.71 | $0.00 | $762.82 | $136,563.25 |
| 112 | $136,563.25 | $887.71 | $0.00 | $772.15 | $138,223.11 |
| 113 | $138,223.11 | $887.71 | $0.00 | $781.53 | $139,892.35 |
| 114 | $139,892.35 | $887.71 | $0.00 | $790.97 | $141,571.03 |
| 115 | $141,571.03 | $887.71 | $0.00 | $800.46 | $143,259.20 |
| 116 | $143,259.20 | $887.71 | $0.00 | $810.01 | $144,956.92 |
| 117 | $144,956.92 | $887.71 | $0.00 | $819.61 | $146,664.24 |
| 118 | $146,664.24 | $887.71 | $0.00 | $829.26 | $148,381.21 |
| 119 | $148,381.21 | $887.71 | $0.00 | $838.97 | $150,107.89 |
| 120 | $150,107.89 | $887.71 | $0.00 | $848.73 | $151,844.33 |
| 121 | $151,844.33 | $887.71 | $0.00 | $858.55 | $153,590.59 |
| 122 | $153,590.59 | $887.71 | $0.00 | $868.42 | $155,346.72 |
| 123 | $155,346.72 | $887.71 | $0.00 | $878.35 | $157,112.78 |
| 124 | $157,112.78 | $887.71 | $0.00 | $888.34 | $158,888.83 |
| 125 | $158,888.83 | $887.71 | $0.00 | $898.38 | $160,674.92 |
| 126 | $160,674.92 | $887.71 | $0.00 | $908.48 | $162,471.11 |
| 127 | $162,471.11 | $887.71 | $0.00 | $918.64 | $164,277.46 |
| 128 | $164,277.46 | $887.71 | $0.00 | $928.85 | $166,094.02 |
| 129 | $166,094.02 | $887.71 | $0.00 | $939.12 | $167,920.85 |
| 130 | $167,920.85 | $887.71 | $0.00 | $949.45 | $169,758.01 |
| 131 | $169,758.01 | $887.71 | $0.00 | $959.84 | $171,605.56 |
| 132 | $171,605.56 | $887.71 | $0.00 | $970.28 | $173,463.55 |
| 133 | $173,463.55 | $887.71 | $0.00 | $980.79 | $175,332.05 |
| 134 | $175,332.05 | $887.71 | $0.00 | $991.35 | $177,211.11 |
| 135 | $177,211.11 | $887.71 | $0.00 | $1,001.98 | $179,100.80 |
| 136 | $179,100.80 | $887.71 | $0.00 | $1,012.66 | $181,001.17 |
| 137 | $181,001.17 | $887.71 | $0.00 | $1,023.41 | $182,912.29 |
| 138 | $182,912.29 | $887.71 | $0.00 | $1,034.21 | $184,834.21 |
| 139 | $184,834.21 | $887.71 | $0.00 | $1,045.08 | $186,767.00 |
| 140 | $186,767.00 | $887.71 | $0.00 | $1,056.01 | $188,710.72 |
| 141 | $188,710.72 | $887.71 | $0.00 | $1,067.00 | $190,665.43 |
| 142 | $190,665.43 | $887.71 | $0.00 | $1,078.05 | $192,631.19 |
| 143 | $192,631.19 | $887.71 | $0.00 | $1,089.16 | $194,608.06 |
| 144 | $194,608.06 | $887.71 | $0.00 | $1,100.34 | $196,596.11 |
| 145 | $196,596.11 | $887.71 | $0.00 | $1,111.58 | $198,595.40 |
| 146 | $198,595.40 | $887.71 | $0.00 | $1,122.89 | $200,606.00 |
| 147 | $200,606.00 | $887.71 | $0.00 | $1,134.26 | $202,627.97 |
| 148 | $202,627.97 | $887.71 | $0.00 | $1,145.69 | $204,661.37 |
| 149 | $204,661.37 | $887.71 | $0.00 | $1,157.19 | $206,706.27 |
| 150 | $206,706.27 | $887.71 | $0.00 | $1,168.75 | $208,762.73 |
| 151 | $208,762.73 | $887.71 | $0.00 | $1,180.37 | $210,830.81 |
| 152 | $210,830.81 | $887.71 | $0.00 | $1,192.07 | $212,910.59 |
| 153 | $212,910.59 | $887.71 | $0.00 | $1,203.83 | $215,002.13 |
| 154 | $215,002.13 | $887.71 | $0.00 | $1,215.65 | $217,105.49 |
| 155 | $217,105.49 | $887.71 | $0.00 | $1,227.55 | $219,220.75 |
| 156 | $219,220.75 | $887.71 | $0.00 | $1,239.51 | $221,347.97 |
| 157 | $221,347.97 | $887.71 | $0.00 | $1,251.53 | $223,487.21 |
| 158 | $223,487.21 | $887.71 | $0.00 | $1,263.63 | $225,638.55 |
| 159 | $225,638.55 | $887.71 | $0.00 | $1,275.79 | $227,802.05 |
| 160 | $227,802.05 | $887.71 | $0.00 | $1,288.03 | $229,977.79 |
| 161 | $229,977.79 | $887.71 | $0.00 | $1,300.33 | $232,165.83 |
| 162 | $232,165.83 | $887.71 | $0.00 | $1,312.70 | $234,366.24 |
| 163 | $234,366.24 | $887.71 | $0.00 | $1,325.14 | $236,579.09 |
| 164 | $236,579.09 | $887.71 | $0.00 | $1,337.65 | $238,804.45 |
| 165 | $238,804.45 | $887.71 | $0.00 | $1,350.24 | $241,042.40 |
| 166 | $241,042.40 | $887.71 | $0.00 | $1,362.89 | $243,293.00 |
| 167 | $243,293.00 | $887.71 | $0.00 | $1,375.61 | $245,556.32 |
| 168 | $245,556.32 | $887.71 | $0.00 | $1,388.41 | $247,832.44 |
| 169 | $247,832.44 | $887.71 | $0.00 | $1,401.28 | $250,121.43 |
| 170 | $250,121.43 | $887.71 | $0.00 | $1,414.22 | $252,423.36 |
| 171 | $252,423.36 | $887.71 | $0.00 | $1,427.24 | $254,738.31 |
| 172 | $254,738.31 | $887.71 | $0.00 | $1,440.33 | $257,066.35 |
| 173 | $257,066.35 | $887.71 | $0.00 | $1,453.49 | $259,407.55 |
| 174 | $259,407.55 | $887.71 | $0.00 | $1,466.73 | $261,761.99 |
| 175 | $261,761.99 | $887.71 | $0.00 | $1,480.04 | $264,129.74 |
| 176 | $264,129.74 | $887.71 | $0.00 | $1,493.43 | $266,510.88 |
| 177 | $266,510.88 | $887.71 | $0.00 | $1,506.89 | $268,905.48 |
| 178 | $268,905.48 | $887.71 | $0.00 | $1,520.43 | $271,313.62 |
| 179 | $271,313.62 | $887.71 | $0.00 | $1,534.05 | $273,735.38 |
| 180 | $273,735.38 | $887.71 | $0.00 | $1,547.74 | $276,170.83 |
| 181 | $276,170.83 | $887.71 | $0.00 | $1,561.51 | $278,620.05 |
| 182 | $278,620.05 | $887.71 | $0.00 | $1,575.36 | $281,083.12 |
| 183 | $281,083.12 | $887.71 | $0.00 | $1,589.28 | $283,560.11 |
| 184 | $283,560.11 | $887.71 | $0.00 | $1,603.29 | $286,051.11 |
| 185 | $286,051.11 | $887.71 | $0.00 | $1,617.37 | $288,556.19 |
| 186 | $288,556.19 | $887.71 | $0.00 | $1,631.54 | $291,075.44 |
| 187 | $291,075.44 | $887.71 | $0.00 | $1,645.78 | $293,608.93 |
| 188 | $293,608.93 | $887.71 | $0.00 | $1,660.11 | $296,156.75 |
| 189 | $296,156.75 | $887.71 | $0.00 | $1,674.51 | $298,718.97 |
| 190 | $298,718.97 | $887.71 | $0.00 | $1,689.00 | $301,295.68 |
| 191 | $301,295.68 | $887.71 | $0.00 | $1,703.57 | $303,886.96 |
| 192 | $303,886.96 | $887.71 | $0.00 | $1,718.22 | $306,492.89 |
| 193 | $306,492.89 | $887.71 | $0.00 | $1,732.96 | $309,113.56 |
| 194 | $309,113.56 | $887.71 | $0.00 | $1,747.77 | $311,749.04 |
| 195 | $311,749.04 | $887.71 | $0.00 | $1,762.67 | $314,399.42 |
| 196 | $314,399.42 | $887.71 | $0.00 | $1,777.66 | $317,064.79 |
| 197 | $317,064.79 | $887.71 | $0.00 | $1,792.73 | $319,745.23 |
| 198 | $319,745.23 | $887.71 | $0.00 | $1,807.89 | $322,440.83 |
| 199 | $322,440.83 | $887.71 | $0.00 | $1,823.13 | $325,151.67 |
| 200 | $325,151.67 | $887.71 | $0.00 | $1,838.45 | $327,877.83 |
| 201 | $327,877.83 | $887.71 | $0.00 | $1,853.87 | $330,619.41 |
| 202 | $330,619.41 | $887.71 | $0.00 | $1,869.37 | $333,376.49 |
| 203 | $333,376.49 | $887.71 | $0.00 | $1,884.96 | $336,149.16 |
| 204 | $336,149.16 | $887.71 | $0.00 | $1,900.64 | $338,937.51 |
| 205 | $338,937.51 | $887.71 | $0.00 | $1,916.40 | $341,741.62 |
| 206 | $341,741.62 | $887.71 | $0.00 | $1,932.26 | $344,561.59 |
| 207 | $344,561.59 | $887.71 | $0.00 | $1,948.20 | $347,397.50 |
| 208 | $347,397.50 | $887.71 | $0.00 | $1,964.24 | $350,249.45 |
| 209 | $350,249.45 | $887.71 | $0.00 | $1,980.36 | $353,117.52 |
| 210 | $353,117.52 | $887.71 | $0.00 | $1,996.58 | $356,001.81 |
| 211 | $356,001.81 | $887.71 | $0.00 | $2,012.89 | $358,902.41 |
| 212 | $358,902.41 | $887.71 | $0.00 | $2,029.29 | $361,819.41 |
| 213 | $361,819.41 | $887.71 | $0.00 | $2,045.78 | $364,752.90 |
| 214 | $364,752.90 | $887.71 | $0.00 | $2,062.37 | $367,702.98 |
| 215 | $367,702.98 | $887.71 | $0.00 | $2,079.05 | $370,669.74 |
| 216 | $370,669.74 | $887.71 | $0.00 | $2,095.82 | $373,653.27 |
| 217 | $373,653.27 | $887.71 | $101,191.79 | $2,112.69 | $275,461.88 |
| 218 | $275,461.88 | $887.71 | $0.00 | $1,557.50 | $277,907.09 |
| 219 | $277,907.09 | $887.71 | $0.00 | $1,571.33 | $280,366.13 |
| 220 | $280,366.13 | $887.71 | $0.00 | $1,585.23 | $282,839.07 |
| 221 | $282,839.07 | $887.71 | $0.00 | $1,599.21 | $285,325.99 |
| 222 | $285,325.99 | $887.71 | $0.00 | $1,613.27 | $287,826.97 |
| 223 | $287,826.97 | $887.71 | $0.00 | $1,627.42 | $290,342.10 |
| 224 | $290,342.10 | $887.71 | $0.00 | $1,641.64 | $292,871.45 |
| 225 | $292,871.45 | $887.71 | $0.00 | $1,655.94 | $295,415.10 |
| 226 | $295,415.10 | $887.71 | $0.00 | $1,670.32 | $297,973.13 |
| 227 | $297,973.13 | $887.71 | $0.00 | $1,684.78 | $300,545.62 |
| 228 | $300,545.62 | $887.71 | $0.00 | $1,699.33 | $303,132.66 |
| 229 | $303,132.66 | $887.71 | $108,275.22 | $1,713.96 | $197,459.11 |
| 230 | $197,459.11 | $887.71 | $0.00 | $1,116.46 | $199,463.28 |
| 231 | $199,463.28 | $887.71 | $0.00 | $1,127.79 | $201,478.78 |
| 232 | $201,478.78 | $887.71 | $0.00 | $1,139.19 | $203,505.68 |
| 233 | $203,505.68 | $887.71 | $0.00 | $1,150.65 | $205,544.04 |
| 234 | $205,544.04 | $887.71 | $0.00 | $1,162.18 | $207,593.93 |
| 235 | $207,593.93 | $887.71 | $0.00 | $1,173.77 | $209,655.41 |
| 236 | $209,655.41 | $887.71 | $0.00 | $1,185.42 | $211,728.54 |
| 237 | $211,728.54 | $887.71 | $0.00 | $1,197.14 | $213,813.39 |
| 238 | $213,813.39 | $887.71 | $0.00 | $1,208.93 | $215,910.03 |
| 239 | $215,910.03 | $887.71 | $0.00 | $1,220.79 | $218,018.53 |
| 240 | $218,018.53 | $887.71 | $0.00 | $1,232.71 | $220,138.95 |
| 241 | $220,138.95 | $887.71 | $115,854.48 | $1,244.70 | $106,416.88 |
| 242 | $106,416.88 | $887.71 | $0.00 | $601.70 | $107,906.29 |
| 243 | $107,906.29 | $887.71 | $0.00 | $610.12 | $109,404.12 |
| 244 | $109,404.12 | $887.71 | $0.00 | $618.59 | $110,910.42 |
| 245 | $110,910.42 | $887.71 | $0.00 | $627.10 | $112,425.23 |
| 246 | $112,425.23 | $887.71 | $0.00 | $635.67 | $113,948.61 |
| 247 | $113,948.61 | $887.71 | $0.00 | $644.28 | $115,480.60 |
| 248 | $115,480.60 | $887.71 | $0.00 | $652.94 | $117,021.25 |
| 249 | $117,021.25 | $887.71 | $0.00 | $661.66 | $118,570.62 |
| 250 | $118,570.62 | $887.71 | $0.00 | $670.42 | $120,128.75 |
| 251 | $120,128.75 | $887.71 | $0.00 | $679.23 | $121,695.69 |
| 252 | $121,695.69 | $887.71 | $0.00 | $688.09 | $123,271.49 |
| 253 | $123,271.49 | $0.00 | $123,964.30 | $696.99 | $4.18 |