How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $108,718 |
| Monthly savings required | $861 |
How much will it cost to send your child to Tuskegee University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $434,870.51 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $860.59 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 | $41,924.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 Tuskegee University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $860.59 | $0.00 | $0.00 | $860.59 |
| 2 | $860.59 | $860.59 | $0.00 | $4.87 | $1,726.05 |
| 3 | $1,726.05 | $860.59 | $0.00 | $9.76 | $2,596.40 |
| 4 | $2,596.40 | $860.59 | $0.00 | $14.68 | $3,471.67 |
| 5 | $3,471.67 | $860.59 | $0.00 | $19.63 | $4,351.89 |
| 6 | $4,351.89 | $860.59 | $0.00 | $24.61 | $5,237.09 |
| 7 | $5,237.09 | $860.59 | $0.00 | $29.61 | $6,127.29 |
| 8 | $6,127.29 | $860.59 | $0.00 | $34.64 | $7,022.52 |
| 9 | $7,022.52 | $860.59 | $0.00 | $39.71 | $7,922.82 |
| 10 | $7,922.82 | $860.59 | $0.00 | $44.80 | $8,828.21 |
| 11 | $8,828.21 | $860.59 | $0.00 | $49.92 | $9,738.72 |
| 12 | $9,738.72 | $860.59 | $0.00 | $55.06 | $10,654.37 |
| 13 | $10,654.37 | $860.59 | $0.00 | $60.24 | $11,575.20 |
| 14 | $11,575.20 | $860.59 | $0.00 | $65.45 | $12,501.24 |
| 15 | $12,501.24 | $860.59 | $0.00 | $70.68 | $13,432.51 |
| 16 | $13,432.51 | $860.59 | $0.00 | $75.95 | $14,369.05 |
| 17 | $14,369.05 | $860.59 | $0.00 | $81.24 | $15,310.88 |
| 18 | $15,310.88 | $860.59 | $0.00 | $86.57 | $16,258.04 |
| 19 | $16,258.04 | $860.59 | $0.00 | $91.93 | $17,210.56 |
| 20 | $17,210.56 | $860.59 | $0.00 | $97.31 | $18,168.46 |
| 21 | $18,168.46 | $860.59 | $0.00 | $102.73 | $19,131.78 |
| 22 | $19,131.78 | $860.59 | $0.00 | $108.17 | $20,100.54 |
| 23 | $20,100.54 | $860.59 | $0.00 | $113.65 | $21,074.78 |
| 24 | $21,074.78 | $860.59 | $0.00 | $119.16 | $22,054.53 |
| 25 | $22,054.53 | $860.59 | $0.00 | $124.70 | $23,039.82 |
| 26 | $23,039.82 | $860.59 | $0.00 | $130.27 | $24,030.68 |
| 27 | $24,030.68 | $860.59 | $0.00 | $135.87 | $25,027.14 |
| 28 | $25,027.14 | $860.59 | $0.00 | $141.51 | $26,029.24 |
| 29 | $26,029.24 | $860.59 | $0.00 | $147.17 | $27,037.00 |
| 30 | $27,037.00 | $860.59 | $0.00 | $152.87 | $28,050.46 |
| 31 | $28,050.46 | $860.59 | $0.00 | $158.60 | $29,069.65 |
| 32 | $29,069.65 | $860.59 | $0.00 | $164.36 | $30,094.60 |
| 33 | $30,094.60 | $860.59 | $0.00 | $170.16 | $31,125.35 |
| 34 | $31,125.35 | $860.59 | $0.00 | $175.99 | $32,161.93 |
| 35 | $32,161.93 | $860.59 | $0.00 | $181.85 | $33,204.37 |
| 36 | $33,204.37 | $860.59 | $0.00 | $187.74 | $34,252.70 |
| 37 | $34,252.70 | $860.59 | $0.00 | $193.67 | $35,306.96 |
| 38 | $35,306.96 | $860.59 | $0.00 | $199.63 | $36,367.18 |
| 39 | $36,367.18 | $860.59 | $0.00 | $205.63 | $37,433.40 |
| 40 | $37,433.40 | $860.59 | $0.00 | $211.65 | $38,505.64 |
| 41 | $38,505.64 | $860.59 | $0.00 | $217.72 | $39,583.95 |
| 42 | $39,583.95 | $860.59 | $0.00 | $223.81 | $40,668.35 |
| 43 | $40,668.35 | $860.59 | $0.00 | $229.94 | $41,758.88 |
| 44 | $41,758.88 | $860.59 | $0.00 | $236.11 | $42,855.58 |
| 45 | $42,855.58 | $860.59 | $0.00 | $242.31 | $43,958.48 |
| 46 | $43,958.48 | $860.59 | $0.00 | $248.55 | $45,067.62 |
| 47 | $45,067.62 | $860.59 | $0.00 | $254.82 | $46,183.03 |
| 48 | $46,183.03 | $860.59 | $0.00 | $261.13 | $47,304.75 |
| 49 | $47,304.75 | $860.59 | $0.00 | $267.47 | $48,432.81 |
| 50 | $48,432.81 | $860.59 | $0.00 | $273.85 | $49,567.25 |
| 51 | $49,567.25 | $860.59 | $0.00 | $280.26 | $50,708.10 |
| 52 | $50,708.10 | $860.59 | $0.00 | $286.71 | $51,855.40 |
| 53 | $51,855.40 | $860.59 | $0.00 | $293.20 | $53,009.19 |
| 54 | $53,009.19 | $860.59 | $0.00 | $299.72 | $54,169.50 |
| 55 | $54,169.50 | $860.59 | $0.00 | $306.28 | $55,336.37 |
| 56 | $55,336.37 | $860.59 | $0.00 | $312.88 | $56,509.84 |
| 57 | $56,509.84 | $860.59 | $0.00 | $319.51 | $57,689.94 |
| 58 | $57,689.94 | $860.59 | $0.00 | $326.19 | $58,876.72 |
| 59 | $58,876.72 | $860.59 | $0.00 | $332.90 | $60,070.21 |
| 60 | $60,070.21 | $860.59 | $0.00 | $339.65 | $61,270.45 |
| 61 | $61,270.45 | $860.59 | $0.00 | $346.43 | $62,477.47 |
| 62 | $62,477.47 | $860.59 | $0.00 | $353.26 | $63,691.32 |
| 63 | $63,691.32 | $860.59 | $0.00 | $360.12 | $64,912.03 |
| 64 | $64,912.03 | $860.59 | $0.00 | $367.02 | $66,139.64 |
| 65 | $66,139.64 | $860.59 | $0.00 | $373.96 | $67,374.19 |
| 66 | $67,374.19 | $860.59 | $0.00 | $380.94 | $68,615.72 |
| 67 | $68,615.72 | $860.59 | $0.00 | $387.96 | $69,864.27 |
| 68 | $69,864.27 | $860.59 | $0.00 | $395.02 | $71,119.88 |
| 69 | $71,119.88 | $860.59 | $0.00 | $402.12 | $72,382.59 |
| 70 | $72,382.59 | $860.59 | $0.00 | $409.26 | $73,652.44 |
| 71 | $73,652.44 | $860.59 | $0.00 | $416.44 | $74,929.47 |
| 72 | $74,929.47 | $860.59 | $0.00 | $423.66 | $76,213.72 |
| 73 | $76,213.72 | $860.59 | $0.00 | $430.92 | $77,505.23 |
| 74 | $77,505.23 | $860.59 | $0.00 | $438.23 | $78,804.05 |
| 75 | $78,804.05 | $860.59 | $0.00 | $445.57 | $80,110.21 |
| 76 | $80,110.21 | $860.59 | $0.00 | $452.95 | $81,423.75 |
| 77 | $81,423.75 | $860.59 | $0.00 | $460.38 | $82,744.72 |
| 78 | $82,744.72 | $860.59 | $0.00 | $467.85 | $84,073.16 |
| 79 | $84,073.16 | $860.59 | $0.00 | $475.36 | $85,409.11 |
| 80 | $85,409.11 | $860.59 | $0.00 | $482.92 | $86,752.62 |
| 81 | $86,752.62 | $860.59 | $0.00 | $490.51 | $88,103.72 |
| 82 | $88,103.72 | $860.59 | $0.00 | $498.15 | $89,462.46 |
| 83 | $89,462.46 | $860.59 | $0.00 | $505.83 | $90,828.88 |
| 84 | $90,828.88 | $860.59 | $0.00 | $513.56 | $92,203.03 |
| 85 | $92,203.03 | $860.59 | $0.00 | $521.33 | $93,584.95 |
| 86 | $93,584.95 | $860.59 | $0.00 | $529.14 | $94,974.68 |
| 87 | $94,974.68 | $860.59 | $0.00 | $537.00 | $96,372.27 |
| 88 | $96,372.27 | $860.59 | $0.00 | $544.90 | $97,777.76 |
| 89 | $97,777.76 | $860.59 | $0.00 | $552.85 | $99,191.20 |
| 90 | $99,191.20 | $860.59 | $0.00 | $560.84 | $100,612.63 |
| 91 | $100,612.63 | $860.59 | $0.00 | $568.88 | $102,042.10 |
| 92 | $102,042.10 | $860.59 | $0.00 | $576.96 | $103,479.65 |
| 93 | $103,479.65 | $860.59 | $0.00 | $585.09 | $104,925.33 |
| 94 | $104,925.33 | $860.59 | $0.00 | $593.26 | $106,379.18 |
| 95 | $106,379.18 | $860.59 | $0.00 | $601.48 | $107,841.25 |
| 96 | $107,841.25 | $860.59 | $0.00 | $609.75 | $109,311.59 |
| 97 | $109,311.59 | $860.59 | $0.00 | $618.06 | $110,790.24 |
| 98 | $110,790.24 | $860.59 | $0.00 | $626.42 | $112,277.25 |
| 99 | $112,277.25 | $860.59 | $0.00 | $634.83 | $113,772.67 |
| 100 | $113,772.67 | $860.59 | $0.00 | $643.29 | $115,276.55 |
| 101 | $115,276.55 | $860.59 | $0.00 | $651.79 | $116,788.93 |
| 102 | $116,788.93 | $860.59 | $0.00 | $660.34 | $118,309.86 |
| 103 | $118,309.86 | $860.59 | $0.00 | $668.94 | $119,839.39 |
| 104 | $119,839.39 | $860.59 | $0.00 | $677.59 | $121,377.57 |
| 105 | $121,377.57 | $860.59 | $0.00 | $686.29 | $122,924.45 |
| 106 | $122,924.45 | $860.59 | $0.00 | $695.03 | $124,480.07 |
| 107 | $124,480.07 | $860.59 | $0.00 | $703.83 | $126,044.49 |
| 108 | $126,044.49 | $860.59 | $0.00 | $712.67 | $127,617.75 |
| 109 | $127,617.75 | $860.59 | $0.00 | $721.57 | $129,199.91 |
| 110 | $129,199.91 | $860.59 | $0.00 | $730.52 | $130,791.02 |
| 111 | $130,791.02 | $860.59 | $0.00 | $739.51 | $132,391.12 |
| 112 | $132,391.12 | $860.59 | $0.00 | $748.56 | $134,000.27 |
| 113 | $134,000.27 | $860.59 | $0.00 | $757.66 | $135,618.52 |
| 114 | $135,618.52 | $860.59 | $0.00 | $766.81 | $137,245.92 |
| 115 | $137,245.92 | $860.59 | $0.00 | $776.01 | $138,882.52 |
| 116 | $138,882.52 | $860.59 | $0.00 | $785.26 | $140,528.37 |
| 117 | $140,528.37 | $860.59 | $0.00 | $794.57 | $142,183.53 |
| 118 | $142,183.53 | $860.59 | $0.00 | $803.93 | $143,848.05 |
| 119 | $143,848.05 | $860.59 | $0.00 | $813.34 | $145,521.98 |
| 120 | $145,521.98 | $860.59 | $0.00 | $822.80 | $147,205.37 |
| 121 | $147,205.37 | $860.59 | $0.00 | $832.32 | $148,898.28 |
| 122 | $148,898.28 | $860.59 | $0.00 | $841.89 | $150,600.76 |
| 123 | $150,600.76 | $860.59 | $0.00 | $851.52 | $152,312.87 |
| 124 | $152,312.87 | $860.59 | $0.00 | $861.20 | $154,034.66 |
| 125 | $154,034.66 | $860.59 | $0.00 | $870.93 | $155,766.18 |
| 126 | $155,766.18 | $860.59 | $0.00 | $880.72 | $157,507.49 |
| 127 | $157,507.49 | $860.59 | $0.00 | $890.57 | $159,258.65 |
| 128 | $159,258.65 | $860.59 | $0.00 | $900.47 | $161,019.71 |
| 129 | $161,019.71 | $860.59 | $0.00 | $910.43 | $162,790.73 |
| 130 | $162,790.73 | $860.59 | $0.00 | $920.44 | $164,571.76 |
| 131 | $164,571.76 | $860.59 | $0.00 | $930.51 | $166,362.86 |
| 132 | $166,362.86 | $860.59 | $0.00 | $940.64 | $168,164.09 |
| 133 | $168,164.09 | $860.59 | $0.00 | $950.82 | $169,975.50 |
| 134 | $169,975.50 | $860.59 | $0.00 | $961.07 | $171,797.16 |
| 135 | $171,797.16 | $860.59 | $0.00 | $971.37 | $173,629.12 |
| 136 | $173,629.12 | $860.59 | $0.00 | $981.72 | $175,471.43 |
| 137 | $175,471.43 | $860.59 | $0.00 | $992.14 | $177,324.16 |
| 138 | $177,324.16 | $860.59 | $0.00 | $1,002.62 | $179,187.37 |
| 139 | $179,187.37 | $860.59 | $0.00 | $1,013.15 | $181,061.11 |
| 140 | $181,061.11 | $860.59 | $0.00 | $1,023.75 | $182,945.45 |
| 141 | $182,945.45 | $860.59 | $0.00 | $1,034.40 | $184,840.44 |
| 142 | $184,840.44 | $860.59 | $0.00 | $1,045.11 | $186,746.14 |
| 143 | $186,746.14 | $860.59 | $0.00 | $1,055.89 | $188,662.62 |
| 144 | $188,662.62 | $860.59 | $0.00 | $1,066.73 | $190,589.94 |
| 145 | $190,589.94 | $860.59 | $0.00 | $1,077.62 | $192,528.15 |
| 146 | $192,528.15 | $860.59 | $0.00 | $1,088.58 | $194,477.32 |
| 147 | $194,477.32 | $860.59 | $0.00 | $1,099.60 | $196,437.51 |
| 148 | $196,437.51 | $860.59 | $0.00 | $1,110.69 | $198,408.79 |
| 149 | $198,408.79 | $860.59 | $0.00 | $1,121.83 | $200,391.21 |
| 150 | $200,391.21 | $860.59 | $0.00 | $1,133.04 | $202,384.84 |
| 151 | $202,384.84 | $860.59 | $0.00 | $1,144.31 | $204,389.74 |
| 152 | $204,389.74 | $860.59 | $0.00 | $1,155.65 | $206,405.98 |
| 153 | $206,405.98 | $860.59 | $0.00 | $1,167.05 | $208,433.62 |
| 154 | $208,433.62 | $860.59 | $0.00 | $1,178.51 | $210,472.72 |
| 155 | $210,472.72 | $860.59 | $0.00 | $1,190.04 | $212,523.35 |
| 156 | $212,523.35 | $860.59 | $0.00 | $1,201.64 | $214,585.58 |
| 157 | $214,585.58 | $860.59 | $0.00 | $1,213.30 | $216,659.47 |
| 158 | $216,659.47 | $860.59 | $0.00 | $1,225.02 | $218,745.08 |
| 159 | $218,745.08 | $860.59 | $0.00 | $1,236.82 | $220,842.49 |
| 160 | $220,842.49 | $860.59 | $0.00 | $1,248.68 | $222,951.76 |
| 161 | $222,951.76 | $860.59 | $0.00 | $1,260.60 | $225,072.95 |
| 162 | $225,072.95 | $860.59 | $0.00 | $1,272.60 | $227,206.14 |
| 163 | $227,206.14 | $860.59 | $0.00 | $1,284.66 | $229,351.39 |
| 164 | $229,351.39 | $860.59 | $0.00 | $1,296.79 | $231,508.77 |
| 165 | $231,508.77 | $860.59 | $0.00 | $1,308.98 | $233,678.34 |
| 166 | $233,678.34 | $860.59 | $0.00 | $1,321.25 | $235,860.18 |
| 167 | $235,860.18 | $860.59 | $0.00 | $1,333.59 | $238,054.36 |
| 168 | $238,054.36 | $860.59 | $0.00 | $1,345.99 | $240,260.94 |
| 169 | $240,260.94 | $860.59 | $0.00 | $1,358.47 | $242,480.00 |
| 170 | $242,480.00 | $860.59 | $0.00 | $1,371.02 | $244,711.61 |
| 171 | $244,711.61 | $860.59 | $0.00 | $1,383.64 | $246,955.84 |
| 172 | $246,955.84 | $860.59 | $0.00 | $1,396.32 | $249,212.75 |
| 173 | $249,212.75 | $860.59 | $0.00 | $1,409.09 | $251,482.43 |
| 174 | $251,482.43 | $860.59 | $0.00 | $1,421.92 | $253,764.94 |
| 175 | $253,764.94 | $860.59 | $0.00 | $1,434.82 | $256,060.35 |
| 176 | $256,060.35 | $860.59 | $0.00 | $1,447.80 | $258,368.74 |
| 177 | $258,368.74 | $860.59 | $0.00 | $1,460.85 | $260,690.18 |
| 178 | $260,690.18 | $860.59 | $0.00 | $1,473.98 | $263,024.75 |
| 179 | $263,024.75 | $860.59 | $0.00 | $1,487.18 | $265,372.52 |
| 180 | $265,372.52 | $860.59 | $0.00 | $1,500.45 | $267,733.56 |
| 181 | $267,733.56 | $860.59 | $0.00 | $1,513.80 | $270,107.95 |
| 182 | $270,107.95 | $860.59 | $0.00 | $1,527.23 | $272,495.77 |
| 183 | $272,495.77 | $860.59 | $0.00 | $1,540.73 | $274,897.09 |
| 184 | $274,897.09 | $860.59 | $0.00 | $1,554.31 | $277,311.99 |
| 185 | $277,311.99 | $860.59 | $0.00 | $1,567.96 | $279,740.54 |
| 186 | $279,740.54 | $860.59 | $0.00 | $1,581.69 | $282,182.82 |
| 187 | $282,182.82 | $860.59 | $0.00 | $1,595.50 | $284,638.91 |
| 188 | $284,638.91 | $860.59 | $0.00 | $1,609.39 | $287,108.89 |
| 189 | $287,108.89 | $860.59 | $0.00 | $1,623.36 | $289,592.84 |
| 190 | $289,592.84 | $860.59 | $0.00 | $1,637.40 | $292,090.83 |
| 191 | $292,090.83 | $860.59 | $0.00 | $1,651.52 | $294,602.94 |
| 192 | $294,602.94 | $860.59 | $0.00 | $1,665.73 | $297,129.26 |
| 193 | $297,129.26 | $860.59 | $0.00 | $1,680.01 | $299,669.86 |
| 194 | $299,669.86 | $860.59 | $0.00 | $1,694.38 | $302,224.83 |
| 195 | $302,224.83 | $860.59 | $0.00 | $1,708.82 | $304,794.24 |
| 196 | $304,794.24 | $860.59 | $0.00 | $1,723.35 | $307,378.18 |
| 197 | $307,378.18 | $860.59 | $0.00 | $1,737.96 | $309,976.73 |
| 198 | $309,976.73 | $860.59 | $0.00 | $1,752.65 | $312,589.97 |
| 199 | $312,589.97 | $860.59 | $0.00 | $1,767.43 | $315,217.99 |
| 200 | $315,217.99 | $860.59 | $0.00 | $1,782.29 | $317,860.87 |
| 201 | $317,860.87 | $860.59 | $0.00 | $1,797.23 | $320,518.69 |
| 202 | $320,518.69 | $860.59 | $0.00 | $1,812.26 | $323,191.54 |
| 203 | $323,191.54 | $860.59 | $0.00 | $1,827.37 | $325,879.50 |
| 204 | $325,879.50 | $860.59 | $0.00 | $1,842.57 | $328,582.66 |
| 205 | $328,582.66 | $860.59 | $0.00 | $1,857.85 | $331,301.10 |
| 206 | $331,301.10 | $860.59 | $0.00 | $1,873.22 | $334,034.91 |
| 207 | $334,034.91 | $860.59 | $0.00 | $1,888.68 | $336,784.18 |
| 208 | $336,784.18 | $860.59 | $0.00 | $1,904.23 | $339,549.00 |
| 209 | $339,549.00 | $860.59 | $0.00 | $1,919.86 | $342,329.45 |
| 210 | $342,329.45 | $860.59 | $0.00 | $1,935.58 | $345,125.62 |
| 211 | $345,125.62 | $860.59 | $0.00 | $1,951.39 | $347,937.60 |
| 212 | $347,937.60 | $860.59 | $0.00 | $1,967.29 | $350,765.48 |
| 213 | $350,765.48 | $860.59 | $0.00 | $1,983.28 | $353,609.35 |
| 214 | $353,609.35 | $860.59 | $0.00 | $1,999.36 | $356,469.30 |
| 215 | $356,469.30 | $860.59 | $0.00 | $2,015.53 | $359,345.42 |
| 216 | $359,345.42 | $860.59 | $0.00 | $2,031.79 | $362,237.80 |
| 217 | $362,237.80 | $860.59 | $100,895.10 | $2,048.15 | $264,251.44 |
| 218 | $264,251.44 | $860.59 | $0.00 | $1,494.12 | $266,606.15 |
| 219 | $266,606.15 | $860.59 | $0.00 | $1,507.43 | $268,974.17 |
| 220 | $268,974.17 | $860.59 | $0.00 | $1,520.82 | $271,355.58 |
| 221 | $271,355.58 | $860.59 | $0.00 | $1,534.28 | $273,750.45 |
| 222 | $273,750.45 | $860.59 | $0.00 | $1,547.82 | $276,158.86 |
| 223 | $276,158.86 | $860.59 | $0.00 | $1,561.44 | $278,580.89 |
| 224 | $278,580.89 | $860.59 | $0.00 | $1,575.14 | $281,016.62 |
| 225 | $281,016.62 | $860.59 | $0.00 | $1,588.91 | $283,466.12 |
| 226 | $283,466.12 | $860.59 | $0.00 | $1,602.76 | $285,929.47 |
| 227 | $285,929.47 | $860.59 | $0.00 | $1,616.69 | $288,406.75 |
| 228 | $288,406.75 | $860.59 | $0.00 | $1,630.69 | $290,898.03 |
| 229 | $290,898.03 | $860.59 | $105,939.86 | $1,644.78 | $187,463.54 |
| 230 | $187,463.54 | $860.59 | $0.00 | $1,059.95 | $189,384.08 |
| 231 | $189,384.08 | $860.59 | $0.00 | $1,070.81 | $191,315.48 |
| 232 | $191,315.48 | $860.59 | $0.00 | $1,081.73 | $193,257.80 |
| 233 | $193,257.80 | $860.59 | $0.00 | $1,092.71 | $195,211.10 |
| 234 | $195,211.10 | $860.59 | $0.00 | $1,103.75 | $197,175.44 |
| 235 | $197,175.44 | $860.59 | $0.00 | $1,114.86 | $199,150.89 |
| 236 | $199,150.89 | $860.59 | $0.00 | $1,126.03 | $201,137.51 |
| 237 | $201,137.51 | $860.59 | $0.00 | $1,137.26 | $203,135.36 |
| 238 | $203,135.36 | $860.59 | $0.00 | $1,148.56 | $205,144.51 |
| 239 | $205,144.51 | $860.59 | $0.00 | $1,159.92 | $207,165.02 |
| 240 | $207,165.02 | $860.59 | $0.00 | $1,171.34 | $209,196.95 |
| 241 | $209,196.95 | $860.59 | $111,236.85 | $1,182.83 | $100,003.52 |
| 242 | $100,003.52 | $860.59 | $0.00 | $565.43 | $101,429.54 |
| 243 | $101,429.54 | $860.59 | $0.00 | $573.50 | $102,863.63 |
| 244 | $102,863.63 | $860.59 | $0.00 | $581.61 | $104,305.83 |
| 245 | $104,305.83 | $860.59 | $0.00 | $589.76 | $105,756.18 |
| 246 | $105,756.18 | $860.59 | $0.00 | $597.96 | $107,214.73 |
| 247 | $107,214.73 | $860.59 | $0.00 | $606.21 | $108,681.53 |
| 248 | $108,681.53 | $860.59 | $0.00 | $614.50 | $110,156.62 |
| 249 | $110,156.62 | $860.59 | $0.00 | $622.84 | $111,640.05 |
| 250 | $111,640.05 | $860.59 | $0.00 | $631.23 | $113,131.87 |
| 251 | $113,131.87 | $860.59 | $0.00 | $639.66 | $114,632.12 |
| 252 | $114,632.12 | $860.59 | $0.00 | $648.15 | $116,140.86 |
| 253 | $116,140.86 | $0.00 | $116,798.70 | $656.68 | ($1.16) |