| Estimated Annual Cost in 2042 | $120,144 |
| Monthly savings required | $950 |
How much will it cost to send your child to The University of Alabama in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $480,574.77 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $949.51 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 | $32,024.00 |
| 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 The University of Alabama in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $949.51 | $0.00 | $0.00 | $949.51 |
| 2 | $949.51 | $949.51 | $0.00 | $5.37 | $1,904.39 |
| 3 | $1,904.39 | $949.51 | $0.00 | $10.77 | $2,864.67 |
| 4 | $2,864.67 | $949.51 | $0.00 | $16.20 | $3,830.38 |
| 5 | $3,830.38 | $949.51 | $0.00 | $21.66 | $4,801.55 |
| 6 | $4,801.55 | $949.51 | $0.00 | $27.15 | $5,778.21 |
| 7 | $5,778.21 | $949.51 | $0.00 | $32.67 | $6,760.39 |
| 8 | $6,760.39 | $949.51 | $0.00 | $38.22 | $7,748.12 |
| 9 | $7,748.12 | $949.51 | $0.00 | $43.81 | $8,741.44 |
| 10 | $8,741.44 | $949.51 | $0.00 | $49.43 | $9,740.38 |
| 11 | $9,740.38 | $949.51 | $0.00 | $55.07 | $10,744.96 |
| 12 | $10,744.96 | $949.51 | $0.00 | $60.75 | $11,755.22 |
| 13 | $11,755.22 | $949.51 | $0.00 | $66.47 | $12,771.20 |
| 14 | $12,771.20 | $949.51 | $0.00 | $72.21 | $13,792.92 |
| 15 | $13,792.92 | $949.51 | $0.00 | $77.99 | $14,820.42 |
| 16 | $14,820.42 | $949.51 | $0.00 | $83.80 | $15,853.73 |
| 17 | $15,853.73 | $949.51 | $0.00 | $89.64 | $16,892.88 |
| 18 | $16,892.88 | $949.51 | $0.00 | $95.51 | $17,937.90 |
| 19 | $17,937.90 | $949.51 | $0.00 | $101.42 | $18,988.83 |
| 20 | $18,988.83 | $949.51 | $0.00 | $107.37 | $20,045.71 |
| 21 | $20,045.71 | $949.51 | $0.00 | $113.34 | $21,108.56 |
| 22 | $21,108.56 | $949.51 | $0.00 | $119.35 | $22,177.42 |
| 23 | $22,177.42 | $949.51 | $0.00 | $125.39 | $23,252.32 |
| 24 | $23,252.32 | $949.51 | $0.00 | $131.47 | $24,333.30 |
| 25 | $24,333.30 | $949.51 | $0.00 | $137.58 | $25,420.39 |
| 26 | $25,420.39 | $949.51 | $0.00 | $143.73 | $26,513.63 |
| 27 | $26,513.63 | $949.51 | $0.00 | $149.91 | $27,613.05 |
| 28 | $27,613.05 | $949.51 | $0.00 | $156.13 | $28,718.69 |
| 29 | $28,718.69 | $949.51 | $0.00 | $162.38 | $29,830.58 |
| 30 | $29,830.58 | $949.51 | $0.00 | $168.67 | $30,948.76 |
| 31 | $30,948.76 | $949.51 | $0.00 | $174.99 | $32,073.26 |
| 32 | $32,073.26 | $949.51 | $0.00 | $181.35 | $33,204.12 |
| 33 | $33,204.12 | $949.51 | $0.00 | $187.74 | $34,341.37 |
| 34 | $34,341.37 | $949.51 | $0.00 | $194.17 | $35,485.05 |
| 35 | $35,485.05 | $949.51 | $0.00 | $200.64 | $36,635.20 |
| 36 | $36,635.20 | $949.51 | $0.00 | $207.14 | $37,791.85 |
| 37 | $37,791.85 | $949.51 | $0.00 | $213.68 | $38,955.04 |
| 38 | $38,955.04 | $949.51 | $0.00 | $220.26 | $40,124.81 |
| 39 | $40,124.81 | $949.51 | $0.00 | $226.87 | $41,301.19 |
| 40 | $41,301.19 | $949.51 | $0.00 | $233.52 | $42,484.22 |
| 41 | $42,484.22 | $949.51 | $0.00 | $240.21 | $43,673.94 |
| 42 | $43,673.94 | $949.51 | $0.00 | $246.94 | $44,870.39 |
| 43 | $44,870.39 | $949.51 | $0.00 | $253.70 | $46,073.60 |
| 44 | $46,073.60 | $949.51 | $0.00 | $260.51 | $47,283.62 |
| 45 | $47,283.62 | $949.51 | $0.00 | $267.35 | $48,500.48 |
| 46 | $48,500.48 | $949.51 | $0.00 | $274.23 | $49,724.22 |
| 47 | $49,724.22 | $949.51 | $0.00 | $281.15 | $50,954.88 |
| 48 | $50,954.88 | $949.51 | $0.00 | $288.11 | $52,192.50 |
| 49 | $52,192.50 | $949.51 | $0.00 | $295.10 | $53,437.11 |
| 50 | $53,437.11 | $949.51 | $0.00 | $302.14 | $54,688.76 |
| 51 | $54,688.76 | $949.51 | $0.00 | $309.22 | $55,947.49 |
| 52 | $55,947.49 | $949.51 | $0.00 | $316.34 | $57,213.34 |
| 53 | $57,213.34 | $949.51 | $0.00 | $323.49 | $58,486.34 |
| 54 | $58,486.34 | $949.51 | $0.00 | $330.69 | $59,766.54 |
| 55 | $59,766.54 | $949.51 | $0.00 | $337.93 | $61,053.98 |
| 56 | $61,053.98 | $949.51 | $0.00 | $345.21 | $62,348.70 |
| 57 | $62,348.70 | $949.51 | $0.00 | $352.53 | $63,650.74 |
| 58 | $63,650.74 | $949.51 | $0.00 | $359.89 | $64,960.14 |
| 59 | $64,960.14 | $949.51 | $0.00 | $367.29 | $66,276.94 |
| 60 | $66,276.94 | $949.51 | $0.00 | $374.74 | $67,601.19 |
| 61 | $67,601.19 | $949.51 | $0.00 | $382.23 | $68,932.93 |
| 62 | $68,932.93 | $949.51 | $0.00 | $389.76 | $70,272.20 |
| 63 | $70,272.20 | $949.51 | $0.00 | $397.33 | $71,619.04 |
| 64 | $71,619.04 | $949.51 | $0.00 | $404.94 | $72,973.49 |
| 65 | $72,973.49 | $949.51 | $0.00 | $412.60 | $74,335.60 |
| 66 | $74,335.60 | $949.51 | $0.00 | $420.30 | $75,705.41 |
| 67 | $75,705.41 | $949.51 | $0.00 | $428.05 | $77,082.97 |
| 68 | $77,082.97 | $949.51 | $0.00 | $435.84 | $78,468.32 |
| 69 | $78,468.32 | $949.51 | $0.00 | $443.67 | $79,861.50 |
| 70 | $79,861.50 | $949.51 | $0.00 | $451.55 | $81,262.56 |
| 71 | $81,262.56 | $949.51 | $0.00 | $459.47 | $82,671.54 |
| 72 | $82,671.54 | $949.51 | $0.00 | $467.44 | $84,088.49 |
| 73 | $84,088.49 | $949.51 | $0.00 | $475.45 | $85,513.45 |
| 74 | $85,513.45 | $949.51 | $0.00 | $483.51 | $86,946.47 |
| 75 | $86,946.47 | $949.51 | $0.00 | $491.61 | $88,387.59 |
| 76 | $88,387.59 | $949.51 | $0.00 | $499.76 | $89,836.86 |
| 77 | $89,836.86 | $949.51 | $0.00 | $507.95 | $91,294.32 |
| 78 | $91,294.32 | $949.51 | $0.00 | $516.19 | $92,760.02 |
| 79 | $92,760.02 | $949.51 | $0.00 | $524.48 | $94,234.01 |
| 80 | $94,234.01 | $949.51 | $0.00 | $532.81 | $95,716.33 |
| 81 | $95,716.33 | $949.51 | $0.00 | $541.19 | $97,207.03 |
| 82 | $97,207.03 | $949.51 | $0.00 | $549.62 | $98,706.16 |
| 83 | $98,706.16 | $949.51 | $0.00 | $558.10 | $100,213.77 |
| 84 | $100,213.77 | $949.51 | $0.00 | $566.62 | $101,729.90 |
| 85 | $101,729.90 | $949.51 | $0.00 | $575.20 | $103,254.61 |
| 86 | $103,254.61 | $949.51 | $0.00 | $583.82 | $104,787.94 |
| 87 | $104,787.94 | $949.51 | $0.00 | $592.49 | $106,329.94 |
| 88 | $106,329.94 | $949.51 | $0.00 | $601.20 | $107,880.65 |
| 89 | $107,880.65 | $949.51 | $0.00 | $609.97 | $109,440.13 |
| 90 | $109,440.13 | $949.51 | $0.00 | $618.79 | $111,008.43 |
| 91 | $111,008.43 | $949.51 | $0.00 | $627.66 | $112,585.60 |
| 92 | $112,585.60 | $949.51 | $0.00 | $636.58 | $114,171.69 |
| 93 | $114,171.69 | $949.51 | $0.00 | $645.54 | $115,766.74 |
| 94 | $115,766.74 | $949.51 | $0.00 | $654.56 | $117,370.81 |
| 95 | $117,370.81 | $949.51 | $0.00 | $663.63 | $118,983.95 |
| 96 | $118,983.95 | $949.51 | $0.00 | $672.75 | $120,606.21 |
| 97 | $120,606.21 | $949.51 | $0.00 | $681.93 | $122,237.65 |
| 98 | $122,237.65 | $949.51 | $0.00 | $691.15 | $123,878.31 |
| 99 | $123,878.31 | $949.51 | $0.00 | $700.43 | $125,528.25 |
| 100 | $125,528.25 | $949.51 | $0.00 | $709.75 | $127,187.51 |
| 101 | $127,187.51 | $949.51 | $0.00 | $719.14 | $128,856.16 |
| 102 | $128,856.16 | $949.51 | $0.00 | $728.57 | $130,534.24 |
| 103 | $130,534.24 | $949.51 | $0.00 | $738.06 | $132,221.81 |
| 104 | $132,221.81 | $949.51 | $0.00 | $747.60 | $133,918.92 |
| 105 | $133,918.92 | $949.51 | $0.00 | $757.20 | $135,625.63 |
| 106 | $135,625.63 | $949.51 | $0.00 | $766.85 | $137,341.99 |
| 107 | $137,341.99 | $949.51 | $0.00 | $776.55 | $139,068.05 |
| 108 | $139,068.05 | $949.51 | $0.00 | $786.31 | $140,803.87 |
| 109 | $140,803.87 | $949.51 | $0.00 | $796.13 | $142,549.51 |
| 110 | $142,549.51 | $949.51 | $0.00 | $806.00 | $144,305.02 |
| 111 | $144,305.02 | $949.51 | $0.00 | $815.92 | $146,070.45 |
| 112 | $146,070.45 | $949.51 | $0.00 | $825.90 | $147,845.86 |
| 113 | $147,845.86 | $949.51 | $0.00 | $835.94 | $149,631.31 |
| 114 | $149,631.31 | $949.51 | $0.00 | $846.04 | $151,426.86 |
| 115 | $151,426.86 | $949.51 | $0.00 | $856.19 | $153,232.56 |
| 116 | $153,232.56 | $949.51 | $0.00 | $866.40 | $155,048.47 |
| 117 | $155,048.47 | $949.51 | $0.00 | $876.67 | $156,874.65 |
| 118 | $156,874.65 | $949.51 | $0.00 | $886.99 | $158,711.15 |
| 119 | $158,711.15 | $949.51 | $0.00 | $897.38 | $160,558.04 |
| 120 | $160,558.04 | $949.51 | $0.00 | $907.82 | $162,415.37 |
| 121 | $162,415.37 | $949.51 | $0.00 | $918.32 | $164,283.20 |
| 122 | $164,283.20 | $949.51 | $0.00 | $928.88 | $166,161.59 |
| 123 | $166,161.59 | $949.51 | $0.00 | $939.50 | $168,050.60 |
| 124 | $168,050.60 | $949.51 | $0.00 | $950.18 | $169,950.29 |
| 125 | $169,950.29 | $949.51 | $0.00 | $960.92 | $171,860.72 |
| 126 | $171,860.72 | $949.51 | $0.00 | $971.73 | $173,781.96 |
| 127 | $173,781.96 | $949.51 | $0.00 | $982.59 | $175,714.06 |
| 128 | $175,714.06 | $949.51 | $0.00 | $993.51 | $177,657.08 |
| 129 | $177,657.08 | $949.51 | $0.00 | $1,004.50 | $179,611.09 |
| 130 | $179,611.09 | $949.51 | $0.00 | $1,015.55 | $181,576.15 |
| 131 | $181,576.15 | $949.51 | $0.00 | $1,026.66 | $183,552.32 |
| 132 | $183,552.32 | $949.51 | $0.00 | $1,037.83 | $185,539.66 |
| 133 | $185,539.66 | $949.51 | $0.00 | $1,049.07 | $187,538.24 |
| 134 | $187,538.24 | $949.51 | $0.00 | $1,060.37 | $189,548.12 |
| 135 | $189,548.12 | $949.51 | $0.00 | $1,071.73 | $191,569.36 |
| 136 | $191,569.36 | $949.51 | $0.00 | $1,083.16 | $193,602.03 |
| 137 | $193,602.03 | $949.51 | $0.00 | $1,094.65 | $195,646.19 |
| 138 | $195,646.19 | $949.51 | $0.00 | $1,106.21 | $197,701.91 |
| 139 | $197,701.91 | $949.51 | $0.00 | $1,117.84 | $199,769.26 |
| 140 | $199,769.26 | $949.51 | $0.00 | $1,129.52 | $201,848.29 |
| 141 | $201,848.29 | $949.51 | $0.00 | $1,141.28 | $203,939.08 |
| 142 | $203,939.08 | $949.51 | $0.00 | $1,153.10 | $206,041.69 |
| 143 | $206,041.69 | $949.51 | $0.00 | $1,164.99 | $208,156.19 |
| 144 | $208,156.19 | $949.51 | $0.00 | $1,176.95 | $210,282.65 |
| 145 | $210,282.65 | $949.51 | $0.00 | $1,188.97 | $212,421.13 |
| 146 | $212,421.13 | $949.51 | $0.00 | $1,201.06 | $214,571.70 |
| 147 | $214,571.70 | $949.51 | $0.00 | $1,213.22 | $216,734.43 |
| 148 | $216,734.43 | $949.51 | $0.00 | $1,225.45 | $218,909.39 |
| 149 | $218,909.39 | $949.51 | $0.00 | $1,237.75 | $221,096.65 |
| 150 | $221,096.65 | $949.51 | $0.00 | $1,250.11 | $223,296.27 |
| 151 | $223,296.27 | $949.51 | $0.00 | $1,262.55 | $225,508.33 |
| 152 | $225,508.33 | $949.51 | $0.00 | $1,275.06 | $227,732.90 |
| 153 | $227,732.90 | $949.51 | $0.00 | $1,287.63 | $229,970.04 |
| 154 | $229,970.04 | $949.51 | $0.00 | $1,300.28 | $232,219.83 |
| 155 | $232,219.83 | $949.51 | $0.00 | $1,313.00 | $234,482.34 |
| 156 | $234,482.34 | $949.51 | $0.00 | $1,325.80 | $236,757.65 |
| 157 | $236,757.65 | $949.51 | $0.00 | $1,338.66 | $239,045.82 |
| 158 | $239,045.82 | $949.51 | $0.00 | $1,351.60 | $241,346.93 |
| 159 | $241,346.93 | $949.51 | $0.00 | $1,364.61 | $243,661.05 |
| 160 | $243,661.05 | $949.51 | $0.00 | $1,377.70 | $245,988.26 |
| 161 | $245,988.26 | $949.51 | $0.00 | $1,390.85 | $248,328.62 |
| 162 | $248,328.62 | $949.51 | $0.00 | $1,404.09 | $250,682.22 |
| 163 | $250,682.22 | $949.51 | $0.00 | $1,417.39 | $253,049.12 |
| 164 | $253,049.12 | $949.51 | $0.00 | $1,430.78 | $255,429.41 |
| 165 | $255,429.41 | $949.51 | $0.00 | $1,444.24 | $257,823.16 |
| 166 | $257,823.16 | $949.51 | $0.00 | $1,457.77 | $260,230.44 |
| 167 | $260,230.44 | $949.51 | $0.00 | $1,471.38 | $262,651.33 |
| 168 | $262,651.33 | $949.51 | $0.00 | $1,485.07 | $265,085.91 |
| 169 | $265,085.91 | $949.51 | $0.00 | $1,498.83 | $267,534.25 |
| 170 | $267,534.25 | $949.51 | $0.00 | $1,512.68 | $269,996.44 |
| 171 | $269,996.44 | $949.51 | $0.00 | $1,526.60 | $272,472.55 |
| 172 | $272,472.55 | $949.51 | $0.00 | $1,540.60 | $274,962.66 |
| 173 | $274,962.66 | $949.51 | $0.00 | $1,554.68 | $277,466.85 |
| 174 | $277,466.85 | $949.51 | $0.00 | $1,568.84 | $279,985.20 |
| 175 | $279,985.20 | $949.51 | $0.00 | $1,583.08 | $282,517.79 |
| 176 | $282,517.79 | $949.51 | $0.00 | $1,597.40 | $285,064.70 |
| 177 | $285,064.70 | $949.51 | $0.00 | $1,611.80 | $287,626.01 |
| 178 | $287,626.01 | $949.51 | $0.00 | $1,626.28 | $290,201.80 |
| 179 | $290,201.80 | $949.51 | $0.00 | $1,640.84 | $292,792.15 |
| 180 | $292,792.15 | $949.51 | $0.00 | $1,655.49 | $295,397.15 |
| 181 | $295,397.15 | $949.51 | $0.00 | $1,670.22 | $298,016.88 |
| 182 | $298,016.88 | $949.51 | $0.00 | $1,685.03 | $300,651.42 |
| 183 | $300,651.42 | $949.51 | $0.00 | $1,699.93 | $303,300.86 |
| 184 | $303,300.86 | $949.51 | $0.00 | $1,714.91 | $305,965.28 |
| 185 | $305,965.28 | $949.51 | $0.00 | $1,729.97 | $308,644.76 |
| 186 | $308,644.76 | $949.51 | $0.00 | $1,745.12 | $311,339.39 |
| 187 | $311,339.39 | $949.51 | $0.00 | $1,760.36 | $314,049.26 |
| 188 | $314,049.26 | $949.51 | $0.00 | $1,775.68 | $316,774.45 |
| 189 | $316,774.45 | $949.51 | $0.00 | $1,791.09 | $319,515.05 |
| 190 | $319,515.05 | $949.51 | $0.00 | $1,806.58 | $322,271.14 |
| 191 | $322,271.14 | $949.51 | $0.00 | $1,822.17 | $325,042.82 |
| 192 | $325,042.82 | $949.51 | $0.00 | $1,837.84 | $327,830.17 |
| 193 | $327,830.17 | $949.51 | $0.00 | $1,853.60 | $330,633.28 |
| 194 | $330,633.28 | $949.51 | $0.00 | $1,869.45 | $333,452.24 |
| 195 | $333,452.24 | $949.51 | $0.00 | $1,885.39 | $336,287.14 |
| 196 | $336,287.14 | $949.51 | $0.00 | $1,901.42 | $339,138.07 |
| 197 | $339,138.07 | $949.51 | $0.00 | $1,917.54 | $342,005.12 |
| 198 | $342,005.12 | $949.51 | $0.00 | $1,933.75 | $344,888.38 |
| 199 | $344,888.38 | $949.51 | $0.00 | $1,950.05 | $347,787.94 |
| 200 | $347,787.94 | $949.51 | $0.00 | $1,966.44 | $350,703.89 |
| 201 | $350,703.89 | $949.51 | $0.00 | $1,982.93 | $353,636.33 |
| 202 | $353,636.33 | $949.51 | $0.00 | $1,999.51 | $356,585.35 |
| 203 | $356,585.35 | $949.51 | $0.00 | $2,016.19 | $359,551.05 |
| 204 | $359,551.05 | $949.51 | $0.00 | $2,032.95 | $362,533.51 |
| 205 | $362,533.51 | $949.51 | $0.00 | $2,049.82 | $365,532.84 |
| 206 | $365,532.84 | $949.51 | $0.00 | $2,066.78 | $368,549.13 |
| 207 | $368,549.13 | $949.51 | $0.00 | $2,083.83 | $371,582.47 |
| 208 | $371,582.47 | $949.51 | $0.00 | $2,100.98 | $374,632.96 |
| 209 | $374,632.96 | $949.51 | $0.00 | $2,118.23 | $377,700.70 |
| 210 | $377,700.70 | $949.51 | $0.00 | $2,135.57 | $380,785.78 |
| 211 | $380,785.78 | $949.51 | $0.00 | $2,153.02 | $383,888.31 |
| 212 | $383,888.31 | $949.51 | $0.00 | $2,170.56 | $387,008.38 |
| 213 | $387,008.38 | $949.51 | $0.00 | $2,188.20 | $390,146.09 |
| 214 | $390,146.09 | $949.51 | $0.00 | $2,205.94 | $393,301.54 |
| 215 | $393,301.54 | $949.51 | $0.00 | $2,223.78 | $396,474.83 |
| 216 | $396,474.83 | $949.51 | $0.00 | $2,241.73 | $399,666.07 |
| 217 | $399,666.07 | $949.51 | $108,238.95 | $2,259.77 | $294,636.40 |
| 218 | $294,636.40 | $949.51 | $0.00 | $1,665.92 | $297,251.83 |
| 219 | $297,251.83 | $949.51 | $0.00 | $1,680.71 | $299,882.05 |
| 220 | $299,882.05 | $949.51 | $0.00 | $1,695.58 | $302,527.14 |
| 221 | $302,527.14 | $949.51 | $0.00 | $1,710.53 | $305,187.18 |
| 222 | $305,187.18 | $949.51 | $0.00 | $1,725.57 | $307,862.26 |
| 223 | $307,862.26 | $949.51 | $0.00 | $1,740.70 | $310,552.47 |
| 224 | $310,552.47 | $949.51 | $0.00 | $1,755.91 | $313,257.89 |
| 225 | $313,257.89 | $949.51 | $0.00 | $1,771.21 | $315,978.61 |
| 226 | $315,978.61 | $949.51 | $0.00 | $1,786.59 | $318,714.71 |
| 227 | $318,714.71 | $949.51 | $0.00 | $1,802.06 | $321,466.28 |
| 228 | $321,466.28 | $949.51 | $0.00 | $1,817.62 | $324,233.41 |
| 229 | $324,233.41 | $949.51 | $115,815.68 | $1,833.26 | $211,200.50 |
| 230 | $211,200.50 | $949.51 | $0.00 | $1,194.16 | $213,344.17 |
| 231 | $213,344.17 | $949.51 | $0.00 | $1,206.28 | $215,499.96 |
| 232 | $215,499.96 | $949.51 | $0.00 | $1,218.47 | $217,667.94 |
| 233 | $217,667.94 | $949.51 | $0.00 | $1,230.73 | $219,848.18 |
| 234 | $219,848.18 | $949.51 | $0.00 | $1,243.05 | $222,040.74 |
| 235 | $222,040.74 | $949.51 | $0.00 | $1,255.45 | $224,245.70 |
| 236 | $224,245.70 | $949.51 | $0.00 | $1,267.92 | $226,463.13 |
| 237 | $226,463.13 | $949.51 | $0.00 | $1,280.46 | $228,693.10 |
| 238 | $228,693.10 | $949.51 | $0.00 | $1,293.06 | $230,935.67 |
| 239 | $230,935.67 | $949.51 | $0.00 | $1,305.74 | $233,190.92 |
| 240 | $233,190.92 | $949.51 | $0.00 | $1,318.50 | $235,458.93 |
| 241 | $235,458.93 | $949.51 | $123,922.78 | $1,331.32 | $113,816.98 |
| 242 | $113,816.98 | $949.51 | $0.00 | $643.54 | $115,410.03 |
| 243 | $115,410.03 | $949.51 | $0.00 | $652.55 | $117,012.09 |
| 244 | $117,012.09 | $949.51 | $0.00 | $661.60 | $118,623.20 |
| 245 | $118,623.20 | $949.51 | $0.00 | $670.71 | $120,243.42 |
| 246 | $120,243.42 | $949.51 | $0.00 | $679.87 | $121,872.80 |
| 247 | $121,872.80 | $949.51 | $0.00 | $689.09 | $123,511.40 |
| 248 | $123,511.40 | $949.51 | $0.00 | $698.35 | $125,159.26 |
| 249 | $125,159.26 | $949.51 | $0.00 | $707.67 | $126,816.44 |
| 250 | $126,816.44 | $949.51 | $0.00 | $717.04 | $128,482.99 |
| 251 | $128,482.99 | $949.51 | $0.00 | $726.46 | $130,158.96 |
| 252 | $130,158.96 | $949.51 | $0.00 | $735.94 | $131,844.41 |
| 253 | $131,844.41 | $0.00 | $132,597.37 | $745.47 | -$7.49 |