| Estimated Annual Cost in 2042 | $103,621 |
| Monthly savings required | $819 |
How much will it cost to send your child to Concordia College Selma in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $414,485.24 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $818.95 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 | $27,620.00 |
| 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 Concordia College Selma in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $818.95 | $0.00 | $0.00 | $818.95 |
| 2 | $818.95 | $818.95 | $0.00 | $4.63 | $1,642.53 |
| 3 | $1,642.53 | $818.95 | $0.00 | $9.29 | $2,470.77 |
| 4 | $2,470.77 | $818.95 | $0.00 | $13.97 | $3,303.69 |
| 5 | $3,303.69 | $818.95 | $0.00 | $18.68 | $4,141.32 |
| 6 | $4,141.32 | $818.95 | $0.00 | $23.42 | $4,983.69 |
| 7 | $4,983.69 | $818.95 | $0.00 | $28.18 | $5,830.82 |
| 8 | $5,830.82 | $818.95 | $0.00 | $32.97 | $6,682.74 |
| 9 | $6,682.74 | $818.95 | $0.00 | $37.79 | $7,539.48 |
| 10 | $7,539.48 | $818.95 | $0.00 | $42.63 | $8,401.06 |
| 11 | $8,401.06 | $818.95 | $0.00 | $47.50 | $9,267.51 |
| 12 | $9,267.51 | $818.95 | $0.00 | $52.40 | $10,138.86 |
| 13 | $10,138.86 | $818.95 | $0.00 | $57.33 | $11,015.14 |
| 14 | $11,015.14 | $818.95 | $0.00 | $62.28 | $11,896.37 |
| 15 | $11,896.37 | $818.95 | $0.00 | $67.26 | $12,782.58 |
| 16 | $12,782.58 | $818.95 | $0.00 | $72.27 | $13,673.80 |
| 17 | $13,673.80 | $818.95 | $0.00 | $77.31 | $14,570.06 |
| 18 | $14,570.06 | $818.95 | $0.00 | $82.38 | $15,471.39 |
| 19 | $15,471.39 | $818.95 | $0.00 | $87.48 | $16,377.82 |
| 20 | $16,377.82 | $818.95 | $0.00 | $92.60 | $17,289.37 |
| 21 | $17,289.37 | $818.95 | $0.00 | $97.76 | $18,206.08 |
| 22 | $18,206.08 | $818.95 | $0.00 | $102.94 | $19,127.97 |
| 23 | $19,127.97 | $818.95 | $0.00 | $108.15 | $20,055.07 |
| 24 | $20,055.07 | $818.95 | $0.00 | $113.39 | $20,987.41 |
| 25 | $20,987.41 | $818.95 | $0.00 | $118.67 | $21,925.03 |
| 26 | $21,925.03 | $818.95 | $0.00 | $123.97 | $22,867.95 |
| 27 | $22,867.95 | $818.95 | $0.00 | $129.30 | $23,816.20 |
| 28 | $23,816.20 | $818.95 | $0.00 | $134.66 | $24,769.81 |
| 29 | $24,769.81 | $818.95 | $0.00 | $140.05 | $25,728.81 |
| 30 | $25,728.81 | $818.95 | $0.00 | $145.47 | $26,693.23 |
| 31 | $26,693.23 | $818.95 | $0.00 | $150.93 | $27,663.11 |
| 32 | $27,663.11 | $818.95 | $0.00 | $156.41 | $28,638.47 |
| 33 | $28,638.47 | $818.95 | $0.00 | $161.93 | $29,619.35 |
| 34 | $29,619.35 | $818.95 | $0.00 | $167.47 | $30,605.77 |
| 35 | $30,605.77 | $818.95 | $0.00 | $173.05 | $31,597.77 |
| 36 | $31,597.77 | $818.95 | $0.00 | $178.66 | $32,595.38 |
| 37 | $32,595.38 | $818.95 | $0.00 | $184.30 | $33,598.63 |
| 38 | $33,598.63 | $818.95 | $0.00 | $189.97 | $34,607.55 |
| 39 | $34,607.55 | $818.95 | $0.00 | $195.68 | $35,622.18 |
| 40 | $35,622.18 | $818.95 | $0.00 | $201.41 | $36,642.54 |
| 41 | $36,642.54 | $818.95 | $0.00 | $207.18 | $37,668.67 |
| 42 | $37,668.67 | $818.95 | $0.00 | $212.98 | $38,700.60 |
| 43 | $38,700.60 | $818.95 | $0.00 | $218.82 | $39,738.37 |
| 44 | $39,738.37 | $818.95 | $0.00 | $224.69 | $40,782.01 |
| 45 | $40,782.01 | $818.95 | $0.00 | $230.59 | $41,831.55 |
| 46 | $41,831.55 | $818.95 | $0.00 | $236.52 | $42,887.02 |
| 47 | $42,887.02 | $818.95 | $0.00 | $242.49 | $43,948.46 |
| 48 | $43,948.46 | $818.95 | $0.00 | $248.49 | $45,015.90 |
| 49 | $45,015.90 | $818.95 | $0.00 | $254.53 | $46,089.38 |
| 50 | $46,089.38 | $818.95 | $0.00 | $260.60 | $47,168.93 |
| 51 | $47,168.93 | $818.95 | $0.00 | $266.70 | $48,254.58 |
| 52 | $48,254.58 | $818.95 | $0.00 | $272.84 | $49,346.37 |
| 53 | $49,346.37 | $818.95 | $0.00 | $279.01 | $50,444.33 |
| 54 | $50,444.33 | $818.95 | $0.00 | $285.22 | $51,548.50 |
| 55 | $51,548.50 | $818.95 | $0.00 | $291.46 | $52,658.91 |
| 56 | $52,658.91 | $818.95 | $0.00 | $297.74 | $53,775.60 |
| 57 | $53,775.60 | $818.95 | $0.00 | $304.06 | $54,898.61 |
| 58 | $54,898.61 | $818.95 | $0.00 | $310.40 | $56,027.96 |
| 59 | $56,027.96 | $818.95 | $0.00 | $316.79 | $57,163.70 |
| 60 | $57,163.70 | $818.95 | $0.00 | $323.21 | $58,305.86 |
| 61 | $58,305.86 | $818.95 | $0.00 | $329.67 | $59,454.48 |
| 62 | $59,454.48 | $818.95 | $0.00 | $336.16 | $60,609.59 |
| 63 | $60,609.59 | $818.95 | $0.00 | $342.70 | $61,771.24 |
| 64 | $61,771.24 | $818.95 | $0.00 | $349.26 | $62,939.45 |
| 65 | $62,939.45 | $818.95 | $0.00 | $355.87 | $64,114.27 |
| 66 | $64,114.27 | $818.95 | $0.00 | $362.51 | $65,295.73 |
| 67 | $65,295.73 | $818.95 | $0.00 | $369.19 | $66,483.87 |
| 68 | $66,483.87 | $818.95 | $0.00 | $375.91 | $67,678.73 |
| 69 | $67,678.73 | $818.95 | $0.00 | $382.67 | $68,880.35 |
| 70 | $68,880.35 | $818.95 | $0.00 | $389.46 | $70,088.76 |
| 71 | $70,088.76 | $818.95 | $0.00 | $396.29 | $71,304.00 |
| 72 | $71,304.00 | $818.95 | $0.00 | $403.16 | $72,526.11 |
| 73 | $72,526.11 | $818.95 | $0.00 | $410.07 | $73,755.13 |
| 74 | $73,755.13 | $818.95 | $0.00 | $417.02 | $74,991.10 |
| 75 | $74,991.10 | $818.95 | $0.00 | $424.01 | $76,234.06 |
| 76 | $76,234.06 | $818.95 | $0.00 | $431.04 | $77,484.05 |
| 77 | $77,484.05 | $818.95 | $0.00 | $438.11 | $78,741.11 |
| 78 | $78,741.11 | $818.95 | $0.00 | $445.21 | $80,005.27 |
| 79 | $80,005.27 | $818.95 | $0.00 | $452.36 | $81,276.58 |
| 80 | $81,276.58 | $818.95 | $0.00 | $459.55 | $82,555.08 |
| 81 | $82,555.08 | $818.95 | $0.00 | $466.78 | $83,840.81 |
| 82 | $83,840.81 | $818.95 | $0.00 | $474.05 | $85,133.81 |
| 83 | $85,133.81 | $818.95 | $0.00 | $481.36 | $86,434.12 |
| 84 | $86,434.12 | $818.95 | $0.00 | $488.71 | $87,741.78 |
| 85 | $87,741.78 | $818.95 | $0.00 | $496.10 | $89,056.83 |
| 86 | $89,056.83 | $818.95 | $0.00 | $503.54 | $90,379.32 |
| 87 | $90,379.32 | $818.95 | $0.00 | $511.02 | $91,709.29 |
| 88 | $91,709.29 | $818.95 | $0.00 | $518.54 | $93,046.78 |
| 89 | $93,046.78 | $818.95 | $0.00 | $526.10 | $94,391.83 |
| 90 | $94,391.83 | $818.95 | $0.00 | $533.71 | $95,744.49 |
| 91 | $95,744.49 | $818.95 | $0.00 | $541.35 | $97,104.79 |
| 92 | $97,104.79 | $818.95 | $0.00 | $549.04 | $98,472.78 |
| 93 | $98,472.78 | $818.95 | $0.00 | $556.78 | $99,848.51 |
| 94 | $99,848.51 | $818.95 | $0.00 | $564.56 | $101,232.02 |
| 95 | $101,232.02 | $818.95 | $0.00 | $572.38 | $102,623.35 |
| 96 | $102,623.35 | $818.95 | $0.00 | $580.25 | $104,022.55 |
| 97 | $104,022.55 | $818.95 | $0.00 | $588.16 | $105,429.66 |
| 98 | $105,429.66 | $818.95 | $0.00 | $596.11 | $106,844.72 |
| 99 | $106,844.72 | $818.95 | $0.00 | $604.12 | $108,267.79 |
| 100 | $108,267.79 | $818.95 | $0.00 | $612.16 | $109,698.90 |
| 101 | $109,698.90 | $818.95 | $0.00 | $620.25 | $111,138.10 |
| 102 | $111,138.10 | $818.95 | $0.00 | $628.39 | $112,585.44 |
| 103 | $112,585.44 | $818.95 | $0.00 | $636.57 | $114,040.96 |
| 104 | $114,040.96 | $818.95 | $0.00 | $644.80 | $115,504.71 |
| 105 | $115,504.71 | $818.95 | $0.00 | $653.08 | $116,976.74 |
| 106 | $116,976.74 | $818.95 | $0.00 | $661.40 | $118,457.09 |
| 107 | $118,457.09 | $818.95 | $0.00 | $669.77 | $119,945.81 |
| 108 | $119,945.81 | $818.95 | $0.00 | $678.19 | $121,442.95 |
| 109 | $121,442.95 | $818.95 | $0.00 | $686.66 | $122,948.56 |
| 110 | $122,948.56 | $818.95 | $0.00 | $695.17 | $124,462.68 |
| 111 | $124,462.68 | $818.95 | $0.00 | $703.73 | $125,985.36 |
| 112 | $125,985.36 | $818.95 | $0.00 | $712.34 | $127,516.65 |
| 113 | $127,516.65 | $818.95 | $0.00 | $721.00 | $129,056.60 |
| 114 | $129,056.60 | $818.95 | $0.00 | $729.70 | $130,605.25 |
| 115 | $130,605.25 | $818.95 | $0.00 | $738.46 | $132,162.66 |
| 116 | $132,162.66 | $818.95 | $0.00 | $747.27 | $133,728.88 |
| 117 | $133,728.88 | $818.95 | $0.00 | $756.12 | $135,303.95 |
| 118 | $135,303.95 | $818.95 | $0.00 | $765.03 | $136,887.93 |
| 119 | $136,887.93 | $818.95 | $0.00 | $773.98 | $138,480.86 |
| 120 | $138,480.86 | $818.95 | $0.00 | $782.99 | $140,082.80 |
| 121 | $140,082.80 | $818.95 | $0.00 | $792.05 | $141,693.80 |
| 122 | $141,693.80 | $818.95 | $0.00 | $801.16 | $143,313.91 |
| 123 | $143,313.91 | $818.95 | $0.00 | $810.32 | $144,943.18 |
| 124 | $144,943.18 | $818.95 | $0.00 | $819.53 | $146,581.66 |
| 125 | $146,581.66 | $818.95 | $0.00 | $828.79 | $148,229.40 |
| 126 | $148,229.40 | $818.95 | $0.00 | $838.11 | $149,886.46 |
| 127 | $149,886.46 | $818.95 | $0.00 | $847.48 | $151,552.89 |
| 128 | $151,552.89 | $818.95 | $0.00 | $856.90 | $153,228.74 |
| 129 | $153,228.74 | $818.95 | $0.00 | $866.38 | $154,914.07 |
| 130 | $154,914.07 | $818.95 | $0.00 | $875.91 | $156,608.93 |
| 131 | $156,608.93 | $818.95 | $0.00 | $885.49 | $158,313.37 |
| 132 | $158,313.37 | $818.95 | $0.00 | $895.13 | $160,027.45 |
| 133 | $160,027.45 | $818.95 | $0.00 | $904.82 | $161,751.22 |
| 134 | $161,751.22 | $818.95 | $0.00 | $914.56 | $163,484.73 |
| 135 | $163,484.73 | $818.95 | $0.00 | $924.37 | $165,228.05 |
| 136 | $165,228.05 | $818.95 | $0.00 | $934.22 | $166,981.22 |
| 137 | $166,981.22 | $818.95 | $0.00 | $944.14 | $168,744.31 |
| 138 | $168,744.31 | $818.95 | $0.00 | $954.10 | $170,517.36 |
| 139 | $170,517.36 | $818.95 | $0.00 | $964.13 | $172,300.44 |
| 140 | $172,300.44 | $818.95 | $0.00 | $974.21 | $174,093.60 |
| 141 | $174,093.60 | $818.95 | $0.00 | $984.35 | $175,896.90 |
| 142 | $175,896.90 | $818.95 | $0.00 | $994.55 | $177,710.40 |
| 143 | $177,710.40 | $818.95 | $0.00 | $1,004.80 | $179,534.15 |
| 144 | $179,534.15 | $818.95 | $0.00 | $1,015.11 | $181,368.21 |
| 145 | $181,368.21 | $818.95 | $0.00 | $1,025.48 | $183,212.64 |
| 146 | $183,212.64 | $818.95 | $0.00 | $1,035.91 | $185,067.50 |
| 147 | $185,067.50 | $818.95 | $0.00 | $1,046.40 | $186,932.85 |
| 148 | $186,932.85 | $818.95 | $0.00 | $1,056.95 | $188,808.75 |
| 149 | $188,808.75 | $818.95 | $0.00 | $1,067.55 | $190,695.25 |
| 150 | $190,695.25 | $818.95 | $0.00 | $1,078.22 | $192,592.42 |
| 151 | $192,592.42 | $818.95 | $0.00 | $1,088.95 | $194,500.32 |
| 152 | $194,500.32 | $818.95 | $0.00 | $1,099.73 | $196,419.00 |
| 153 | $196,419.00 | $818.95 | $0.00 | $1,110.58 | $198,348.53 |
| 154 | $198,348.53 | $818.95 | $0.00 | $1,121.49 | $200,288.97 |
| 155 | $200,288.97 | $818.95 | $0.00 | $1,132.46 | $202,240.38 |
| 156 | $202,240.38 | $818.95 | $0.00 | $1,143.50 | $204,202.83 |
| 157 | $204,202.83 | $818.95 | $0.00 | $1,154.59 | $206,176.37 |
| 158 | $206,176.37 | $818.95 | $0.00 | $1,165.75 | $208,161.07 |
| 159 | $208,161.07 | $818.95 | $0.00 | $1,176.97 | $210,156.99 |
| 160 | $210,156.99 | $818.95 | $0.00 | $1,188.26 | $212,164.20 |
| 161 | $212,164.20 | $818.95 | $0.00 | $1,199.61 | $214,182.76 |
| 162 | $214,182.76 | $818.95 | $0.00 | $1,211.02 | $216,212.73 |
| 163 | $216,212.73 | $818.95 | $0.00 | $1,222.50 | $218,254.18 |
| 164 | $218,254.18 | $818.95 | $0.00 | $1,234.04 | $220,307.17 |
| 165 | $220,307.17 | $818.95 | $0.00 | $1,245.65 | $222,371.77 |
| 166 | $222,371.77 | $818.95 | $0.00 | $1,257.32 | $224,448.04 |
| 167 | $224,448.04 | $818.95 | $0.00 | $1,269.06 | $226,536.05 |
| 168 | $226,536.05 | $818.95 | $0.00 | $1,280.87 | $228,635.87 |
| 169 | $228,635.87 | $818.95 | $0.00 | $1,292.74 | $230,747.56 |
| 170 | $230,747.56 | $818.95 | $0.00 | $1,304.68 | $232,871.19 |
| 171 | $232,871.19 | $818.95 | $0.00 | $1,316.69 | $235,006.83 |
| 172 | $235,006.83 | $818.95 | $0.00 | $1,328.76 | $237,154.54 |
| 173 | $237,154.54 | $818.95 | $0.00 | $1,340.91 | $239,314.40 |
| 174 | $239,314.40 | $818.95 | $0.00 | $1,353.12 | $241,486.47 |
| 175 | $241,486.47 | $818.95 | $0.00 | $1,365.40 | $243,670.82 |
| 176 | $243,670.82 | $818.95 | $0.00 | $1,377.75 | $245,867.52 |
| 177 | $245,867.52 | $818.95 | $0.00 | $1,390.17 | $248,076.64 |
| 178 | $248,076.64 | $818.95 | $0.00 | $1,402.66 | $250,298.25 |
| 179 | $250,298.25 | $818.95 | $0.00 | $1,415.22 | $252,532.42 |
| 180 | $252,532.42 | $818.95 | $0.00 | $1,427.86 | $254,779.23 |
| 181 | $254,779.23 | $818.95 | $0.00 | $1,440.56 | $257,038.74 |
| 182 | $257,038.74 | $818.95 | $0.00 | $1,453.33 | $259,311.02 |
| 183 | $259,311.02 | $818.95 | $0.00 | $1,466.18 | $261,596.15 |
| 184 | $261,596.15 | $818.95 | $0.00 | $1,479.10 | $263,894.20 |
| 185 | $263,894.20 | $818.95 | $0.00 | $1,492.10 | $266,205.25 |
| 186 | $266,205.25 | $818.95 | $0.00 | $1,505.16 | $268,529.36 |
| 187 | $268,529.36 | $818.95 | $0.00 | $1,518.30 | $270,866.61 |
| 188 | $270,866.61 | $818.95 | $0.00 | $1,531.52 | $273,217.08 |
| 189 | $273,217.08 | $818.95 | $0.00 | $1,544.81 | $275,580.84 |
| 190 | $275,580.84 | $818.95 | $0.00 | $1,558.17 | $277,957.96 |
| 191 | $277,957.96 | $818.95 | $0.00 | $1,571.61 | $280,348.52 |
| 192 | $280,348.52 | $818.95 | $0.00 | $1,585.13 | $282,752.60 |
| 193 | $282,752.60 | $818.95 | $0.00 | $1,598.72 | $285,170.27 |
| 194 | $285,170.27 | $818.95 | $0.00 | $1,612.39 | $287,601.61 |
| 195 | $287,601.61 | $818.95 | $0.00 | $1,626.14 | $290,046.70 |
| 196 | $290,046.70 | $818.95 | $0.00 | $1,639.97 | $292,505.62 |
| 197 | $292,505.62 | $818.95 | $0.00 | $1,653.87 | $294,978.44 |
| 198 | $294,978.44 | $818.95 | $0.00 | $1,667.85 | $297,465.24 |
| 199 | $297,465.24 | $818.95 | $0.00 | $1,681.91 | $299,966.10 |
| 200 | $299,966.10 | $818.95 | $0.00 | $1,696.05 | $302,481.10 |
| 201 | $302,481.10 | $818.95 | $0.00 | $1,710.27 | $305,010.32 |
| 202 | $305,010.32 | $818.95 | $0.00 | $1,724.57 | $307,553.84 |
| 203 | $307,553.84 | $818.95 | $0.00 | $1,738.95 | $310,111.74 |
| 204 | $310,111.74 | $818.95 | $0.00 | $1,753.42 | $312,684.11 |
| 205 | $312,684.11 | $818.95 | $0.00 | $1,767.96 | $315,271.02 |
| 206 | $315,271.02 | $818.95 | $0.00 | $1,782.59 | $317,872.56 |
| 207 | $317,872.56 | $818.95 | $0.00 | $1,797.30 | $320,488.81 |
| 208 | $320,488.81 | $818.95 | $0.00 | $1,812.09 | $323,119.85 |
| 209 | $323,119.85 | $818.95 | $0.00 | $1,826.97 | $325,765.77 |
| 210 | $325,765.77 | $818.95 | $0.00 | $1,841.93 | $328,426.65 |
| 211 | $328,426.65 | $818.95 | $0.00 | $1,856.97 | $331,102.57 |
| 212 | $331,102.57 | $818.95 | $0.00 | $1,872.10 | $333,793.62 |
| 213 | $333,793.62 | $818.95 | $0.00 | $1,887.32 | $336,499.89 |
| 214 | $336,499.89 | $818.95 | $0.00 | $1,902.62 | $339,221.46 |
| 215 | $339,221.46 | $818.95 | $0.00 | $1,918.01 | $341,958.42 |
| 216 | $341,958.42 | $818.95 | $0.00 | $1,933.48 | $344,710.85 |
| 217 | $344,710.85 | $818.95 | $93,353.73 | $1,949.05 | $254,125.12 |
| 218 | $254,125.12 | $818.95 | $0.00 | $1,436.86 | $256,380.93 |
| 219 | $256,380.93 | $818.95 | $0.00 | $1,449.62 | $258,649.50 |
| 220 | $258,649.50 | $818.95 | $0.00 | $1,462.44 | $260,930.89 |
| 221 | $260,930.89 | $818.95 | $0.00 | $1,475.34 | $263,225.18 |
| 222 | $263,225.18 | $818.95 | $0.00 | $1,488.31 | $265,532.44 |
| 223 | $265,532.44 | $818.95 | $0.00 | $1,501.36 | $267,852.75 |
| 224 | $267,852.75 | $818.95 | $0.00 | $1,514.48 | $270,186.18 |
| 225 | $270,186.18 | $818.95 | $0.00 | $1,527.67 | $272,532.80 |
| 226 | $272,532.80 | $818.95 | $0.00 | $1,540.94 | $274,892.69 |
| 227 | $274,892.69 | $818.95 | $0.00 | $1,554.28 | $277,265.92 |
| 228 | $277,265.92 | $818.95 | $0.00 | $1,567.70 | $279,652.57 |
| 229 | $279,652.57 | $818.95 | $99,888.49 | $1,581.20 | $182,164.23 |
| 230 | $182,164.23 | $818.95 | $0.00 | $1,029.98 | $184,013.16 |
| 231 | $184,013.16 | $818.95 | $0.00 | $1,040.44 | $185,872.55 |
| 232 | $185,872.55 | $818.95 | $0.00 | $1,050.95 | $187,742.45 |
| 233 | $187,742.45 | $818.95 | $0.00 | $1,061.52 | $189,622.92 |
| 234 | $189,622.92 | $818.95 | $0.00 | $1,072.16 | $191,514.03 |
| 235 | $191,514.03 | $818.95 | $0.00 | $1,082.85 | $193,415.83 |
| 236 | $193,415.83 | $818.95 | $0.00 | $1,093.60 | $195,328.38 |
| 237 | $195,328.38 | $818.95 | $0.00 | $1,104.42 | $197,251.75 |
| 238 | $197,251.75 | $818.95 | $0.00 | $1,115.29 | $199,185.99 |
| 239 | $199,185.99 | $818.95 | $0.00 | $1,126.23 | $201,131.17 |
| 240 | $201,131.17 | $818.95 | $0.00 | $1,137.22 | $203,087.34 |
| 241 | $203,087.34 | $818.95 | $106,880.68 | $1,148.29 | $98,173.90 |
| 242 | $98,173.90 | $818.95 | $0.00 | $555.09 | $99,547.94 |
| 243 | $99,547.94 | $818.95 | $0.00 | $562.86 | $100,929.75 |
| 244 | $100,929.75 | $818.95 | $0.00 | $570.67 | $102,319.37 |
| 245 | $102,319.37 | $818.95 | $0.00 | $578.53 | $103,716.85 |
| 246 | $103,716.85 | $818.95 | $0.00 | $586.43 | $105,122.23 |
| 247 | $105,122.23 | $818.95 | $0.00 | $594.38 | $106,535.56 |
| 248 | $106,535.56 | $818.95 | $0.00 | $602.37 | $107,956.88 |
| 249 | $107,956.88 | $818.95 | $0.00 | $610.40 | $109,386.23 |
| 250 | $109,386.23 | $818.95 | $0.00 | $618.49 | $110,823.67 |
| 251 | $110,823.67 | $818.95 | $0.00 | $626.61 | $112,269.23 |
| 252 | $112,269.23 | $818.95 | $0.00 | $634.79 | $113,722.97 |
| 253 | $113,722.97 | $0.00 | $114,362.33 | $643.01 | $3.65 |