How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $116,212 |
| Monthly savings required | $920 |
How much will it cost to send your child to Southeastern University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $464,847.99 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $919.91 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 | $44,814.00 |
| 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 Southeastern University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $919.91 | $0.00 | $0.00 | $919.91 |
| 2 | $919.91 | $919.91 | $0.00 | $5.20 | $1,845.02 |
| 3 | $1,845.02 | $919.91 | $0.00 | $10.43 | $2,775.36 |
| 4 | $2,775.36 | $919.91 | $0.00 | $15.69 | $3,710.96 |
| 5 | $3,710.96 | $919.91 | $0.00 | $20.98 | $4,651.85 |
| 6 | $4,651.85 | $919.91 | $0.00 | $26.30 | $5,598.06 |
| 7 | $5,598.06 | $919.91 | $0.00 | $31.65 | $6,549.62 |
| 8 | $6,549.62 | $919.91 | $0.00 | $37.03 | $7,506.56 |
| 9 | $7,506.56 | $919.91 | $0.00 | $42.44 | $8,468.91 |
| 10 | $8,468.91 | $919.91 | $0.00 | $47.88 | $9,436.70 |
| 11 | $9,436.70 | $919.91 | $0.00 | $53.36 | $10,409.97 |
| 12 | $10,409.97 | $919.91 | $0.00 | $58.86 | $11,388.74 |
| 13 | $11,388.74 | $919.91 | $0.00 | $64.39 | $12,373.04 |
| 14 | $12,373.04 | $919.91 | $0.00 | $69.96 | $13,362.91 |
| 15 | $13,362.91 | $919.91 | $0.00 | $75.56 | $14,358.38 |
| 16 | $14,358.38 | $919.91 | $0.00 | $81.18 | $15,359.47 |
| 17 | $15,359.47 | $919.91 | $0.00 | $86.84 | $16,366.22 |
| 18 | $16,366.22 | $919.91 | $0.00 | $92.54 | $17,378.67 |
| 19 | $17,378.67 | $919.91 | $0.00 | $98.26 | $18,396.84 |
| 20 | $18,396.84 | $919.91 | $0.00 | $104.02 | $19,420.77 |
| 21 | $19,420.77 | $919.91 | $0.00 | $109.81 | $20,450.49 |
| 22 | $20,450.49 | $919.91 | $0.00 | $115.63 | $21,486.03 |
| 23 | $21,486.03 | $919.91 | $0.00 | $121.49 | $22,527.43 |
| 24 | $22,527.43 | $919.91 | $0.00 | $127.37 | $23,574.71 |
| 25 | $23,574.71 | $919.91 | $0.00 | $133.29 | $24,627.91 |
| 26 | $24,627.91 | $919.91 | $0.00 | $139.25 | $25,687.07 |
| 27 | $25,687.07 | $919.91 | $0.00 | $145.24 | $26,752.22 |
| 28 | $26,752.22 | $919.91 | $0.00 | $151.26 | $27,823.39 |
| 29 | $27,823.39 | $919.91 | $0.00 | $157.32 | $28,900.62 |
| 30 | $28,900.62 | $919.91 | $0.00 | $163.41 | $29,983.94 |
| 31 | $29,983.94 | $919.91 | $0.00 | $169.53 | $31,073.38 |
| 32 | $31,073.38 | $919.91 | $0.00 | $175.69 | $32,168.98 |
| 33 | $32,168.98 | $919.91 | $0.00 | $181.89 | $33,270.78 |
| 34 | $33,270.78 | $919.91 | $0.00 | $188.12 | $34,378.81 |
| 35 | $34,378.81 | $919.91 | $0.00 | $194.38 | $35,493.10 |
| 36 | $35,493.10 | $919.91 | $0.00 | $200.68 | $36,613.69 |
| 37 | $36,613.69 | $919.91 | $0.00 | $207.02 | $37,740.62 |
| 38 | $37,740.62 | $919.91 | $0.00 | $213.39 | $38,873.92 |
| 39 | $38,873.92 | $919.91 | $0.00 | $219.80 | $40,013.63 |
| 40 | $40,013.63 | $919.91 | $0.00 | $226.24 | $41,159.78 |
| 41 | $41,159.78 | $919.91 | $0.00 | $232.72 | $42,312.41 |
| 42 | $42,312.41 | $919.91 | $0.00 | $239.24 | $43,471.56 |
| 43 | $43,471.56 | $919.91 | $0.00 | $245.79 | $44,637.26 |
| 44 | $44,637.26 | $919.91 | $0.00 | $252.39 | $45,809.56 |
| 45 | $45,809.56 | $919.91 | $0.00 | $259.01 | $46,988.48 |
| 46 | $46,988.48 | $919.91 | $0.00 | $265.68 | $48,174.07 |
| 47 | $48,174.07 | $919.91 | $0.00 | $272.38 | $49,366.36 |
| 48 | $49,366.36 | $919.91 | $0.00 | $279.12 | $50,565.39 |
| 49 | $50,565.39 | $919.91 | $0.00 | $285.90 | $51,771.20 |
| 50 | $51,771.20 | $919.91 | $0.00 | $292.72 | $52,983.83 |
| 51 | $52,983.83 | $919.91 | $0.00 | $299.58 | $54,203.32 |
| 52 | $54,203.32 | $919.91 | $0.00 | $306.47 | $55,429.70 |
| 53 | $55,429.70 | $919.91 | $0.00 | $313.41 | $56,663.02 |
| 54 | $56,663.02 | $919.91 | $0.00 | $320.38 | $57,903.31 |
| 55 | $57,903.31 | $919.91 | $0.00 | $327.39 | $59,150.61 |
| 56 | $59,150.61 | $919.91 | $0.00 | $334.45 | $60,404.97 |
| 57 | $60,404.97 | $919.91 | $0.00 | $341.54 | $61,666.42 |
| 58 | $61,666.42 | $919.91 | $0.00 | $348.67 | $62,935.00 |
| 59 | $62,935.00 | $919.91 | $0.00 | $355.84 | $64,210.75 |
| 60 | $64,210.75 | $919.91 | $0.00 | $363.06 | $65,493.72 |
| 61 | $65,493.72 | $919.91 | $0.00 | $370.31 | $66,783.94 |
| 62 | $66,783.94 | $919.91 | $0.00 | $377.61 | $68,081.46 |
| 63 | $68,081.46 | $919.91 | $0.00 | $384.94 | $69,386.31 |
| 64 | $69,386.31 | $919.91 | $0.00 | $392.32 | $70,698.54 |
| 65 | $70,698.54 | $919.91 | $0.00 | $399.74 | $72,018.19 |
| 66 | $72,018.19 | $919.91 | $0.00 | $407.20 | $73,345.30 |
| 67 | $73,345.30 | $919.91 | $0.00 | $414.70 | $74,679.91 |
| 68 | $74,679.91 | $919.91 | $0.00 | $422.25 | $76,022.07 |
| 69 | $76,022.07 | $919.91 | $0.00 | $429.84 | $77,371.82 |
| 70 | $77,371.82 | $919.91 | $0.00 | $437.47 | $78,729.20 |
| 71 | $78,729.20 | $919.91 | $0.00 | $445.15 | $80,094.26 |
| 72 | $80,094.26 | $919.91 | $0.00 | $452.86 | $81,467.03 |
| 73 | $81,467.03 | $919.91 | $0.00 | $460.63 | $82,847.57 |
| 74 | $82,847.57 | $919.91 | $0.00 | $468.43 | $84,235.91 |
| 75 | $84,235.91 | $919.91 | $0.00 | $476.28 | $85,632.10 |
| 76 | $85,632.10 | $919.91 | $0.00 | $484.18 | $87,036.19 |
| 77 | $87,036.19 | $919.91 | $0.00 | $492.12 | $88,448.22 |
| 78 | $88,448.22 | $919.91 | $0.00 | $500.10 | $89,868.23 |
| 79 | $89,868.23 | $919.91 | $0.00 | $508.13 | $91,296.27 |
| 80 | $91,296.27 | $919.91 | $0.00 | $516.20 | $92,732.38 |
| 81 | $92,732.38 | $919.91 | $0.00 | $524.32 | $94,176.61 |
| 82 | $94,176.61 | $919.91 | $0.00 | $532.49 | $95,629.01 |
| 83 | $95,629.01 | $919.91 | $0.00 | $540.70 | $97,089.62 |
| 84 | $97,089.62 | $919.91 | $0.00 | $548.96 | $98,558.49 |
| 85 | $98,558.49 | $919.91 | $0.00 | $557.26 | $100,035.66 |
| 86 | $100,035.66 | $919.91 | $0.00 | $565.62 | $101,521.19 |
| 87 | $101,521.19 | $919.91 | $0.00 | $574.02 | $103,015.12 |
| 88 | $103,015.12 | $919.91 | $0.00 | $582.46 | $104,517.49 |
| 89 | $104,517.49 | $919.91 | $0.00 | $590.96 | $106,028.36 |
| 90 | $106,028.36 | $919.91 | $0.00 | $599.50 | $107,547.77 |
| 91 | $107,547.77 | $919.91 | $0.00 | $608.09 | $109,075.77 |
| 92 | $109,075.77 | $919.91 | $0.00 | $616.73 | $110,612.41 |
| 93 | $110,612.41 | $919.91 | $0.00 | $625.42 | $112,157.74 |
| 94 | $112,157.74 | $919.91 | $0.00 | $634.16 | $113,711.81 |
| 95 | $113,711.81 | $919.91 | $0.00 | $642.94 | $115,274.66 |
| 96 | $115,274.66 | $919.91 | $0.00 | $651.78 | $116,846.35 |
| 97 | $116,846.35 | $919.91 | $0.00 | $660.67 | $118,426.93 |
| 98 | $118,426.93 | $919.91 | $0.00 | $669.60 | $120,016.44 |
| 99 | $120,016.44 | $919.91 | $0.00 | $678.59 | $121,614.94 |
| 100 | $121,614.94 | $919.91 | $0.00 | $687.63 | $123,222.48 |
| 101 | $123,222.48 | $919.91 | $0.00 | $696.72 | $124,839.11 |
| 102 | $124,839.11 | $919.91 | $0.00 | $705.86 | $126,464.88 |
| 103 | $126,464.88 | $919.91 | $0.00 | $715.05 | $128,099.84 |
| 104 | $128,099.84 | $919.91 | $0.00 | $724.30 | $129,744.05 |
| 105 | $129,744.05 | $919.91 | $0.00 | $733.59 | $131,397.55 |
| 106 | $131,397.55 | $919.91 | $0.00 | $742.94 | $133,060.40 |
| 107 | $133,060.40 | $919.91 | $0.00 | $752.34 | $134,732.65 |
| 108 | $134,732.65 | $919.91 | $0.00 | $761.80 | $136,414.36 |
| 109 | $136,414.36 | $919.91 | $0.00 | $771.31 | $138,105.58 |
| 110 | $138,105.58 | $919.91 | $0.00 | $780.87 | $139,806.36 |
| 111 | $139,806.36 | $919.91 | $0.00 | $790.49 | $141,516.76 |
| 112 | $141,516.76 | $919.91 | $0.00 | $800.16 | $143,236.83 |
| 113 | $143,236.83 | $919.91 | $0.00 | $809.88 | $144,966.62 |
| 114 | $144,966.62 | $919.91 | $0.00 | $819.66 | $146,706.19 |
| 115 | $146,706.19 | $919.91 | $0.00 | $829.50 | $148,455.60 |
| 116 | $148,455.60 | $919.91 | $0.00 | $839.39 | $150,214.90 |
| 117 | $150,214.90 | $919.91 | $0.00 | $849.34 | $151,984.15 |
| 118 | $151,984.15 | $919.91 | $0.00 | $859.34 | $153,763.40 |
| 119 | $153,763.40 | $919.91 | $0.00 | $869.40 | $155,552.71 |
| 120 | $155,552.71 | $919.91 | $0.00 | $879.52 | $157,352.14 |
| 121 | $157,352.14 | $919.91 | $0.00 | $889.69 | $159,161.74 |
| 122 | $159,161.74 | $919.91 | $0.00 | $899.92 | $160,981.57 |
| 123 | $160,981.57 | $919.91 | $0.00 | $910.21 | $162,811.69 |
| 124 | $162,811.69 | $919.91 | $0.00 | $920.56 | $164,652.16 |
| 125 | $164,652.16 | $919.91 | $0.00 | $930.97 | $166,503.04 |
| 126 | $166,503.04 | $919.91 | $0.00 | $941.43 | $168,364.38 |
| 127 | $168,364.38 | $919.91 | $0.00 | $951.96 | $170,236.25 |
| 128 | $170,236.25 | $919.91 | $0.00 | $962.54 | $172,118.70 |
| 129 | $172,118.70 | $919.91 | $0.00 | $973.18 | $174,011.79 |
| 130 | $174,011.79 | $919.91 | $0.00 | $983.89 | $175,915.59 |
| 131 | $175,915.59 | $919.91 | $0.00 | $994.65 | $177,830.15 |
| 132 | $177,830.15 | $919.91 | $0.00 | $1,005.48 | $179,755.54 |
| 133 | $179,755.54 | $919.91 | $0.00 | $1,016.36 | $181,691.81 |
| 134 | $181,691.81 | $919.91 | $0.00 | $1,027.31 | $183,639.03 |
| 135 | $183,639.03 | $919.91 | $0.00 | $1,038.32 | $185,597.26 |
| 136 | $185,597.26 | $919.91 | $0.00 | $1,049.39 | $187,566.56 |
| 137 | $187,566.56 | $919.91 | $0.00 | $1,060.53 | $189,547.00 |
| 138 | $189,547.00 | $919.91 | $0.00 | $1,071.73 | $191,538.64 |
| 139 | $191,538.64 | $919.91 | $0.00 | $1,082.99 | $193,541.54 |
| 140 | $193,541.54 | $919.91 | $0.00 | $1,094.31 | $195,555.76 |
| 141 | $195,555.76 | $919.91 | $0.00 | $1,105.70 | $197,581.37 |
| 142 | $197,581.37 | $919.91 | $0.00 | $1,117.15 | $199,618.43 |
| 143 | $199,618.43 | $919.91 | $0.00 | $1,128.67 | $201,667.01 |
| 144 | $201,667.01 | $919.91 | $0.00 | $1,140.25 | $203,727.17 |
| 145 | $203,727.17 | $919.91 | $0.00 | $1,151.90 | $205,798.98 |
| 146 | $205,798.98 | $919.91 | $0.00 | $1,163.62 | $207,882.51 |
| 147 | $207,882.51 | $919.91 | $0.00 | $1,175.40 | $209,977.82 |
| 148 | $209,977.82 | $919.91 | $0.00 | $1,187.25 | $212,084.98 |
| 149 | $212,084.98 | $919.91 | $0.00 | $1,199.16 | $214,204.05 |
| 150 | $214,204.05 | $919.91 | $0.00 | $1,211.14 | $216,335.10 |
| 151 | $216,335.10 | $919.91 | $0.00 | $1,223.19 | $218,478.20 |
| 152 | $218,478.20 | $919.91 | $0.00 | $1,235.31 | $220,633.42 |
| 153 | $220,633.42 | $919.91 | $0.00 | $1,247.49 | $222,800.82 |
| 154 | $222,800.82 | $919.91 | $0.00 | $1,259.75 | $224,980.48 |
| 155 | $224,980.48 | $919.91 | $0.00 | $1,272.07 | $227,172.46 |
| 156 | $227,172.46 | $919.91 | $0.00 | $1,284.47 | $229,376.84 |
| 157 | $229,376.84 | $919.91 | $0.00 | $1,296.93 | $231,593.68 |
| 158 | $231,593.68 | $919.91 | $0.00 | $1,309.46 | $233,823.05 |
| 159 | $233,823.05 | $919.91 | $0.00 | $1,322.07 | $236,065.03 |
| 160 | $236,065.03 | $919.91 | $0.00 | $1,334.75 | $238,319.69 |
| 161 | $238,319.69 | $919.91 | $0.00 | $1,347.49 | $240,587.09 |
| 162 | $240,587.09 | $919.91 | $0.00 | $1,360.31 | $242,867.31 |
| 163 | $242,867.31 | $919.91 | $0.00 | $1,373.21 | $245,160.43 |
| 164 | $245,160.43 | $919.91 | $0.00 | $1,386.17 | $247,466.51 |
| 165 | $247,466.51 | $919.91 | $0.00 | $1,399.21 | $249,785.63 |
| 166 | $249,785.63 | $919.91 | $0.00 | $1,412.32 | $252,117.86 |
| 167 | $252,117.86 | $919.91 | $0.00 | $1,425.51 | $254,463.28 |
| 168 | $254,463.28 | $919.91 | $0.00 | $1,438.77 | $256,821.96 |
| 169 | $256,821.96 | $919.91 | $0.00 | $1,452.11 | $259,193.98 |
| 170 | $259,193.98 | $919.91 | $0.00 | $1,465.52 | $261,579.41 |
| 171 | $261,579.41 | $919.91 | $0.00 | $1,479.01 | $263,978.33 |
| 172 | $263,978.33 | $919.91 | $0.00 | $1,492.57 | $266,390.81 |
| 173 | $266,390.81 | $919.91 | $0.00 | $1,506.21 | $268,816.93 |
| 174 | $268,816.93 | $919.91 | $0.00 | $1,519.93 | $271,256.77 |
| 175 | $271,256.77 | $919.91 | $0.00 | $1,533.73 | $273,710.41 |
| 176 | $273,710.41 | $919.91 | $0.00 | $1,547.60 | $276,177.92 |
| 177 | $276,177.92 | $919.91 | $0.00 | $1,561.55 | $278,659.38 |
| 178 | $278,659.38 | $919.91 | $0.00 | $1,575.58 | $281,154.87 |
| 179 | $281,154.87 | $919.91 | $0.00 | $1,589.69 | $283,664.47 |
| 180 | $283,664.47 | $919.91 | $0.00 | $1,603.88 | $286,188.26 |
| 181 | $286,188.26 | $919.91 | $0.00 | $1,618.15 | $288,726.32 |
| 182 | $288,726.32 | $919.91 | $0.00 | $1,632.50 | $291,278.73 |
| 183 | $291,278.73 | $919.91 | $0.00 | $1,646.93 | $293,845.57 |
| 184 | $293,845.57 | $919.91 | $0.00 | $1,661.45 | $296,426.93 |
| 185 | $296,426.93 | $919.91 | $0.00 | $1,676.04 | $299,022.88 |
| 186 | $299,022.88 | $919.91 | $0.00 | $1,690.72 | $301,633.51 |
| 187 | $301,633.51 | $919.91 | $0.00 | $1,705.48 | $304,258.90 |
| 188 | $304,258.90 | $919.91 | $0.00 | $1,720.32 | $306,899.13 |
| 189 | $306,899.13 | $919.91 | $0.00 | $1,735.25 | $309,554.29 |
| 190 | $309,554.29 | $919.91 | $0.00 | $1,750.26 | $312,224.46 |
| 191 | $312,224.46 | $919.91 | $0.00 | $1,765.36 | $314,909.73 |
| 192 | $314,909.73 | $919.91 | $0.00 | $1,780.55 | $317,610.19 |
| 193 | $317,610.19 | $919.91 | $0.00 | $1,795.81 | $320,325.91 |
| 194 | $320,325.91 | $919.91 | $0.00 | $1,811.17 | $323,056.99 |
| 195 | $323,056.99 | $919.91 | $0.00 | $1,826.61 | $325,803.51 |
| 196 | $325,803.51 | $919.91 | $0.00 | $1,842.14 | $328,565.56 |
| 197 | $328,565.56 | $919.91 | $0.00 | $1,857.76 | $331,343.23 |
| 198 | $331,343.23 | $919.91 | $0.00 | $1,873.46 | $334,136.60 |
| 199 | $334,136.60 | $919.91 | $0.00 | $1,889.26 | $336,945.77 |
| 200 | $336,945.77 | $919.91 | $0.00 | $1,905.14 | $339,770.82 |
| 201 | $339,770.82 | $919.91 | $0.00 | $1,921.11 | $342,611.84 |
| 202 | $342,611.84 | $919.91 | $0.00 | $1,937.18 | $345,468.93 |
| 203 | $345,468.93 | $919.91 | $0.00 | $1,953.33 | $348,342.17 |
| 204 | $348,342.17 | $919.91 | $0.00 | $1,969.58 | $351,231.66 |
| 205 | $351,231.66 | $919.91 | $0.00 | $1,985.91 | $354,137.48 |
| 206 | $354,137.48 | $919.91 | $0.00 | $2,002.34 | $357,059.73 |
| 207 | $357,059.73 | $919.91 | $0.00 | $2,018.87 | $359,998.51 |
| 208 | $359,998.51 | $919.91 | $0.00 | $2,035.48 | $362,953.90 |
| 209 | $362,953.90 | $919.91 | $0.00 | $2,052.19 | $365,926.00 |
| 210 | $365,926.00 | $919.91 | $0.00 | $2,069.00 | $368,914.91 |
| 211 | $368,914.91 | $919.91 | $0.00 | $2,085.90 | $371,920.72 |
| 212 | $371,920.72 | $919.91 | $0.00 | $2,102.89 | $374,943.52 |
| 213 | $374,943.52 | $919.91 | $0.00 | $2,119.99 | $377,983.42 |
| 214 | $377,983.42 | $919.91 | $0.00 | $2,137.17 | $381,040.50 |
| 215 | $381,040.50 | $919.91 | $0.00 | $2,154.46 | $384,114.87 |
| 216 | $384,114.87 | $919.91 | $0.00 | $2,171.84 | $387,206.62 |
| 217 | $387,206.62 | $919.91 | $107,850.23 | $2,189.32 | $282,465.62 |
| 218 | $282,465.62 | $919.91 | $0.00 | $1,597.10 | $284,982.63 |
| 219 | $284,982.63 | $919.91 | $0.00 | $1,611.33 | $287,513.87 |
| 220 | $287,513.87 | $919.91 | $0.00 | $1,625.65 | $290,059.43 |
| 221 | $290,059.43 | $919.91 | $0.00 | $1,640.04 | $292,619.38 |
| 222 | $292,619.38 | $919.91 | $0.00 | $1,654.51 | $295,193.80 |
| 223 | $295,193.80 | $919.91 | $0.00 | $1,669.07 | $297,782.78 |
| 224 | $297,782.78 | $919.91 | $0.00 | $1,683.71 | $300,386.40 |
| 225 | $300,386.40 | $919.91 | $0.00 | $1,698.43 | $303,004.74 |
| 226 | $303,004.74 | $919.91 | $0.00 | $1,713.23 | $305,637.88 |
| 227 | $305,637.88 | $919.91 | $0.00 | $1,728.12 | $308,285.91 |
| 228 | $308,285.91 | $919.91 | $0.00 | $1,743.09 | $310,948.91 |
| 229 | $310,948.91 | $919.91 | $113,242.75 | $1,758.15 | $200,384.22 |
| 230 | $200,384.22 | $919.91 | $0.00 | $1,133.00 | $202,437.13 |
| 231 | $202,437.13 | $919.91 | $0.00 | $1,144.61 | $204,501.65 |
| 232 | $204,501.65 | $919.91 | $0.00 | $1,156.28 | $206,577.84 |
| 233 | $206,577.84 | $919.91 | $0.00 | $1,168.02 | $208,665.77 |
| 234 | $208,665.77 | $919.91 | $0.00 | $1,179.83 | $210,765.51 |
| 235 | $210,765.51 | $919.91 | $0.00 | $1,191.70 | $212,877.12 |
| 236 | $212,877.12 | $919.91 | $0.00 | $1,203.64 | $215,000.67 |
| 237 | $215,000.67 | $919.91 | $0.00 | $1,215.65 | $217,136.23 |
| 238 | $217,136.23 | $919.91 | $0.00 | $1,227.72 | $219,283.86 |
| 239 | $219,283.86 | $919.91 | $0.00 | $1,239.86 | $221,443.63 |
| 240 | $221,443.63 | $919.91 | $0.00 | $1,252.07 | $223,615.61 |
| 241 | $223,615.61 | $919.91 | $118,904.88 | $1,264.36 | $106,895.00 |
| 242 | $106,895.00 | $919.91 | $0.00 | $604.40 | $108,419.31 |
| 243 | $108,419.31 | $919.91 | $0.00 | $613.02 | $109,952.24 |
| 244 | $109,952.24 | $919.91 | $0.00 | $621.69 | $111,493.84 |
| 245 | $111,493.84 | $919.91 | $0.00 | $630.40 | $113,044.15 |
| 246 | $113,044.15 | $919.91 | $0.00 | $639.17 | $114,603.23 |
| 247 | $114,603.23 | $919.91 | $0.00 | $647.98 | $116,171.12 |
| 248 | $116,171.12 | $919.91 | $0.00 | $656.85 | $117,747.88 |
| 249 | $117,747.88 | $919.91 | $0.00 | $665.76 | $119,333.55 |
| 250 | $119,333.55 | $919.91 | $0.00 | $674.73 | $120,928.19 |
| 251 | $120,928.19 | $919.91 | $0.00 | $683.75 | $122,531.85 |
| 252 | $122,531.85 | $919.91 | $0.00 | $692.81 | $124,144.57 |
| 253 | $124,144.57 | $0.00 | $124,850.13 | $701.93 | ($3.63) |