| Estimated Annual Cost in 2042 | $92,190 |
| Monthly savings required | $729 |
How much will it cost to send your child to Southeastern Louisiana University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $368,759.80 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $728.60 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 | $24,573.00 |
| 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 Southeastern Louisiana University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $728.60 | $0.00 | $0.00 | $728.60 |
| 2 | $728.60 | $728.60 | $0.00 | $4.12 | $1,461.32 |
| 3 | $1,461.32 | $728.60 | $0.00 | $8.26 | $2,198.18 |
| 4 | $2,198.18 | $728.60 | $0.00 | $12.43 | $2,939.21 |
| 5 | $2,939.21 | $728.60 | $0.00 | $16.62 | $3,684.43 |
| 6 | $3,684.43 | $728.60 | $0.00 | $20.83 | $4,433.86 |
| 7 | $4,433.86 | $728.60 | $0.00 | $25.07 | $5,187.53 |
| 8 | $5,187.53 | $728.60 | $0.00 | $29.33 | $5,945.46 |
| 9 | $5,945.46 | $728.60 | $0.00 | $33.62 | $6,707.68 |
| 10 | $6,707.68 | $728.60 | $0.00 | $37.93 | $7,474.21 |
| 11 | $7,474.21 | $728.60 | $0.00 | $42.26 | $8,245.07 |
| 12 | $8,245.07 | $728.60 | $0.00 | $46.62 | $9,020.29 |
| 13 | $9,020.29 | $728.60 | $0.00 | $51.00 | $9,799.89 |
| 14 | $9,799.89 | $728.60 | $0.00 | $55.41 | $10,583.90 |
| 15 | $10,583.90 | $728.60 | $0.00 | $59.84 | $11,372.34 |
| 16 | $11,372.34 | $728.60 | $0.00 | $64.30 | $12,165.24 |
| 17 | $12,165.24 | $728.60 | $0.00 | $68.78 | $12,962.62 |
| 18 | $12,962.62 | $728.60 | $0.00 | $73.29 | $13,764.51 |
| 19 | $13,764.51 | $728.60 | $0.00 | $77.83 | $14,570.94 |
| 20 | $14,570.94 | $728.60 | $0.00 | $82.39 | $15,381.93 |
| 21 | $15,381.93 | $728.60 | $0.00 | $86.97 | $16,197.50 |
| 22 | $16,197.50 | $728.60 | $0.00 | $91.58 | $17,017.68 |
| 23 | $17,017.68 | $728.60 | $0.00 | $96.22 | $17,842.50 |
| 24 | $17,842.50 | $728.60 | $0.00 | $100.88 | $18,671.98 |
| 25 | $18,671.98 | $728.60 | $0.00 | $105.57 | $19,506.15 |
| 26 | $19,506.15 | $728.60 | $0.00 | $110.29 | $20,345.04 |
| 27 | $20,345.04 | $728.60 | $0.00 | $115.03 | $21,188.67 |
| 28 | $21,188.67 | $728.60 | $0.00 | $119.80 | $22,037.07 |
| 29 | $22,037.07 | $728.60 | $0.00 | $124.60 | $22,890.27 |
| 30 | $22,890.27 | $728.60 | $0.00 | $129.42 | $23,748.29 |
| 31 | $23,748.29 | $728.60 | $0.00 | $134.28 | $24,611.17 |
| 32 | $24,611.17 | $728.60 | $0.00 | $139.16 | $25,478.93 |
| 33 | $25,478.93 | $728.60 | $0.00 | $144.06 | $26,351.59 |
| 34 | $26,351.59 | $728.60 | $0.00 | $149.00 | $27,229.19 |
| 35 | $27,229.19 | $728.60 | $0.00 | $153.96 | $28,111.75 |
| 36 | $28,111.75 | $728.60 | $0.00 | $158.95 | $28,999.30 |
| 37 | $28,999.30 | $728.60 | $0.00 | $163.97 | $29,891.87 |
| 38 | $29,891.87 | $728.60 | $0.00 | $169.01 | $30,789.48 |
| 39 | $30,789.48 | $728.60 | $0.00 | $174.09 | $31,692.17 |
| 40 | $31,692.17 | $728.60 | $0.00 | $179.19 | $32,599.96 |
| 41 | $32,599.96 | $728.60 | $0.00 | $184.32 | $33,512.88 |
| 42 | $33,512.88 | $728.60 | $0.00 | $189.49 | $34,430.97 |
| 43 | $34,430.97 | $728.60 | $0.00 | $194.68 | $35,354.25 |
| 44 | $35,354.25 | $728.60 | $0.00 | $199.90 | $36,282.75 |
| 45 | $36,282.75 | $728.60 | $0.00 | $205.15 | $37,216.50 |
| 46 | $37,216.50 | $728.60 | $0.00 | $210.43 | $38,155.53 |
| 47 | $38,155.53 | $728.60 | $0.00 | $215.74 | $39,099.87 |
| 48 | $39,099.87 | $728.60 | $0.00 | $221.08 | $40,049.55 |
| 49 | $40,049.55 | $728.60 | $0.00 | $226.45 | $41,004.60 |
| 50 | $41,004.60 | $728.60 | $0.00 | $231.85 | $41,965.05 |
| 51 | $41,965.05 | $728.60 | $0.00 | $237.28 | $42,930.93 |
| 52 | $42,930.93 | $728.60 | $0.00 | $242.74 | $43,902.27 |
| 53 | $43,902.27 | $728.60 | $0.00 | $248.23 | $44,879.10 |
| 54 | $44,879.10 | $728.60 | $0.00 | $253.75 | $45,861.45 |
| 55 | $45,861.45 | $728.60 | $0.00 | $259.31 | $46,849.36 |
| 56 | $46,849.36 | $728.60 | $0.00 | $264.89 | $47,842.85 |
| 57 | $47,842.85 | $728.60 | $0.00 | $270.51 | $48,841.96 |
| 58 | $48,841.96 | $728.60 | $0.00 | $276.16 | $49,846.72 |
| 59 | $49,846.72 | $728.60 | $0.00 | $281.84 | $50,857.16 |
| 60 | $50,857.16 | $728.60 | $0.00 | $287.55 | $51,873.31 |
| 61 | $51,873.31 | $728.60 | $0.00 | $293.30 | $52,895.21 |
| 62 | $52,895.21 | $728.60 | $0.00 | $299.08 | $53,922.89 |
| 63 | $53,922.89 | $728.60 | $0.00 | $304.89 | $54,956.38 |
| 64 | $54,956.38 | $728.60 | $0.00 | $310.73 | $55,995.71 |
| 65 | $55,995.71 | $728.60 | $0.00 | $316.61 | $57,040.92 |
| 66 | $57,040.92 | $728.60 | $0.00 | $322.52 | $58,092.04 |
| 67 | $58,092.04 | $728.60 | $0.00 | $328.46 | $59,149.10 |
| 68 | $59,149.10 | $728.60 | $0.00 | $334.44 | $60,212.14 |
| 69 | $60,212.14 | $728.60 | $0.00 | $340.45 | $61,281.19 |
| 70 | $61,281.19 | $728.60 | $0.00 | $346.49 | $62,356.28 |
| 71 | $62,356.28 | $728.60 | $0.00 | $352.57 | $63,437.45 |
| 72 | $63,437.45 | $728.60 | $0.00 | $358.68 | $64,524.73 |
| 73 | $64,524.73 | $728.60 | $0.00 | $364.83 | $65,618.16 |
| 74 | $65,618.16 | $728.60 | $0.00 | $371.01 | $66,717.77 |
| 75 | $66,717.77 | $728.60 | $0.00 | $377.23 | $67,823.60 |
| 76 | $67,823.60 | $728.60 | $0.00 | $383.48 | $68,935.68 |
| 77 | $68,935.68 | $728.60 | $0.00 | $389.77 | $70,054.05 |
| 78 | $70,054.05 | $728.60 | $0.00 | $396.10 | $71,178.75 |
| 79 | $71,178.75 | $728.60 | $0.00 | $402.46 | $72,309.81 |
| 80 | $72,309.81 | $728.60 | $0.00 | $408.85 | $73,447.26 |
| 81 | $73,447.26 | $728.60 | $0.00 | $415.28 | $74,591.14 |
| 82 | $74,591.14 | $728.60 | $0.00 | $421.75 | $75,741.49 |
| 83 | $75,741.49 | $728.60 | $0.00 | $428.25 | $76,898.34 |
| 84 | $76,898.34 | $728.60 | $0.00 | $434.79 | $78,061.73 |
| 85 | $78,061.73 | $728.60 | $0.00 | $441.37 | $79,231.70 |
| 86 | $79,231.70 | $728.60 | $0.00 | $447.99 | $80,408.29 |
| 87 | $80,408.29 | $728.60 | $0.00 | $454.64 | $81,591.53 |
| 88 | $81,591.53 | $728.60 | $0.00 | $461.33 | $82,781.46 |
| 89 | $82,781.46 | $728.60 | $0.00 | $468.06 | $83,978.12 |
| 90 | $83,978.12 | $728.60 | $0.00 | $474.82 | $85,181.54 |
| 91 | $85,181.54 | $728.60 | $0.00 | $481.63 | $86,391.77 |
| 92 | $86,391.77 | $728.60 | $0.00 | $488.47 | $87,608.84 |
| 93 | $87,608.84 | $728.60 | $0.00 | $495.35 | $88,832.79 |
| 94 | $88,832.79 | $728.60 | $0.00 | $502.27 | $90,063.66 |
| 95 | $90,063.66 | $728.60 | $0.00 | $509.23 | $91,301.49 |
| 96 | $91,301.49 | $728.60 | $0.00 | $516.23 | $92,546.32 |
| 97 | $92,546.32 | $728.60 | $0.00 | $523.27 | $93,798.19 |
| 98 | $93,798.19 | $728.60 | $0.00 | $530.35 | $95,057.14 |
| 99 | $95,057.14 | $728.60 | $0.00 | $537.47 | $96,323.21 |
| 100 | $96,323.21 | $728.60 | $0.00 | $544.63 | $97,596.44 |
| 101 | $97,596.44 | $728.60 | $0.00 | $551.82 | $98,876.86 |
| 102 | $98,876.86 | $728.60 | $0.00 | $559.06 | $100,164.52 |
| 103 | $100,164.52 | $728.60 | $0.00 | $566.34 | $101,459.46 |
| 104 | $101,459.46 | $728.60 | $0.00 | $573.67 | $102,761.73 |
| 105 | $102,761.73 | $728.60 | $0.00 | $581.03 | $104,071.36 |
| 106 | $104,071.36 | $728.60 | $0.00 | $588.43 | $105,388.39 |
| 107 | $105,388.39 | $728.60 | $0.00 | $595.88 | $106,712.87 |
| 108 | $106,712.87 | $728.60 | $0.00 | $603.37 | $108,044.84 |
| 109 | $108,044.84 | $728.60 | $0.00 | $610.90 | $109,384.34 |
| 110 | $109,384.34 | $728.60 | $0.00 | $618.47 | $110,731.41 |
| 111 | $110,731.41 | $728.60 | $0.00 | $626.09 | $112,086.10 |
| 112 | $112,086.10 | $728.60 | $0.00 | $633.75 | $113,448.45 |
| 113 | $113,448.45 | $728.60 | $0.00 | $641.45 | $114,818.50 |
| 114 | $114,818.50 | $728.60 | $0.00 | $649.20 | $116,196.30 |
| 115 | $116,196.30 | $728.60 | $0.00 | $656.99 | $117,581.89 |
| 116 | $117,581.89 | $728.60 | $0.00 | $664.83 | $118,975.32 |
| 117 | $118,975.32 | $728.60 | $0.00 | $672.70 | $120,376.62 |
| 118 | $120,376.62 | $728.60 | $0.00 | $680.63 | $121,785.85 |
| 119 | $121,785.85 | $728.60 | $0.00 | $688.59 | $123,203.04 |
| 120 | $123,203.04 | $728.60 | $0.00 | $696.61 | $124,628.25 |
| 121 | $124,628.25 | $728.60 | $0.00 | $704.67 | $126,061.52 |
| 122 | $126,061.52 | $728.60 | $0.00 | $712.77 | $127,502.89 |
| 123 | $127,502.89 | $728.60 | $0.00 | $720.92 | $128,952.41 |
| 124 | $128,952.41 | $728.60 | $0.00 | $729.12 | $130,410.13 |
| 125 | $130,410.13 | $728.60 | $0.00 | $737.36 | $131,876.09 |
| 126 | $131,876.09 | $728.60 | $0.00 | $745.65 | $133,350.34 |
| 127 | $133,350.34 | $728.60 | $0.00 | $753.98 | $134,832.92 |
| 128 | $134,832.92 | $728.60 | $0.00 | $762.36 | $136,323.88 |
| 129 | $136,323.88 | $728.60 | $0.00 | $770.80 | $137,823.28 |
| 130 | $137,823.28 | $728.60 | $0.00 | $779.27 | $139,331.15 |
| 131 | $139,331.15 | $728.60 | $0.00 | $787.80 | $140,847.55 |
| 132 | $140,847.55 | $728.60 | $0.00 | $796.37 | $142,372.52 |
| 133 | $142,372.52 | $728.60 | $0.00 | $804.99 | $143,906.11 |
| 134 | $143,906.11 | $728.60 | $0.00 | $813.67 | $145,448.38 |
| 135 | $145,448.38 | $728.60 | $0.00 | $822.39 | $146,999.37 |
| 136 | $146,999.37 | $728.60 | $0.00 | $831.16 | $148,559.13 |
| 137 | $148,559.13 | $728.60 | $0.00 | $839.97 | $150,127.70 |
| 138 | $150,127.70 | $728.60 | $0.00 | $848.84 | $151,705.14 |
| 139 | $151,705.14 | $728.60 | $0.00 | $857.76 | $153,291.50 |
| 140 | $153,291.50 | $728.60 | $0.00 | $866.73 | $154,886.83 |
| 141 | $154,886.83 | $728.60 | $0.00 | $875.75 | $156,491.18 |
| 142 | $156,491.18 | $728.60 | $0.00 | $884.82 | $158,104.60 |
| 143 | $158,104.60 | $728.60 | $0.00 | $893.95 | $159,727.15 |
| 144 | $159,727.15 | $728.60 | $0.00 | $903.12 | $161,358.87 |
| 145 | $161,358.87 | $728.60 | $0.00 | $912.35 | $162,999.82 |
| 146 | $162,999.82 | $728.60 | $0.00 | $921.62 | $164,650.04 |
| 147 | $164,650.04 | $728.60 | $0.00 | $930.96 | $166,309.60 |
| 148 | $166,309.60 | $728.60 | $0.00 | $940.34 | $167,978.54 |
| 149 | $167,978.54 | $728.60 | $0.00 | $949.78 | $169,656.92 |
| 150 | $169,656.92 | $728.60 | $0.00 | $959.26 | $171,344.78 |
| 151 | $171,344.78 | $728.60 | $0.00 | $968.81 | $173,042.19 |
| 152 | $173,042.19 | $728.60 | $0.00 | $978.41 | $174,749.20 |
| 153 | $174,749.20 | $728.60 | $0.00 | $988.06 | $176,465.86 |
| 154 | $176,465.86 | $728.60 | $0.00 | $997.76 | $178,192.22 |
| 155 | $178,192.22 | $728.60 | $0.00 | $1,007.52 | $179,928.34 |
| 156 | $179,928.34 | $728.60 | $0.00 | $1,017.34 | $181,674.28 |
| 157 | $181,674.28 | $728.60 | $0.00 | $1,027.21 | $183,430.09 |
| 158 | $183,430.09 | $728.60 | $0.00 | $1,037.14 | $185,195.83 |
| 159 | $185,195.83 | $728.60 | $0.00 | $1,047.12 | $186,971.55 |
| 160 | $186,971.55 | $728.60 | $0.00 | $1,057.16 | $188,757.31 |
| 161 | $188,757.31 | $728.60 | $0.00 | $1,067.26 | $190,553.17 |
| 162 | $190,553.17 | $728.60 | $0.00 | $1,077.42 | $192,359.19 |
| 163 | $192,359.19 | $728.60 | $0.00 | $1,087.63 | $194,175.42 |
| 164 | $194,175.42 | $728.60 | $0.00 | $1,097.90 | $196,001.92 |
| 165 | $196,001.92 | $728.60 | $0.00 | $1,108.22 | $197,838.74 |
| 166 | $197,838.74 | $728.60 | $0.00 | $1,118.61 | $199,685.95 |
| 167 | $199,685.95 | $728.60 | $0.00 | $1,129.05 | $201,543.60 |
| 168 | $201,543.60 | $728.60 | $0.00 | $1,139.56 | $203,411.76 |
| 169 | $203,411.76 | $728.60 | $0.00 | $1,150.12 | $205,290.48 |
| 170 | $205,290.48 | $728.60 | $0.00 | $1,160.74 | $207,179.82 |
| 171 | $207,179.82 | $728.60 | $0.00 | $1,171.42 | $209,079.84 |
| 172 | $209,079.84 | $728.60 | $0.00 | $1,182.17 | $210,990.61 |
| 173 | $210,990.61 | $728.60 | $0.00 | $1,192.97 | $212,912.18 |
| 174 | $212,912.18 | $728.60 | $0.00 | $1,203.84 | $214,844.62 |
| 175 | $214,844.62 | $728.60 | $0.00 | $1,214.76 | $216,787.98 |
| 176 | $216,787.98 | $728.60 | $0.00 | $1,225.75 | $218,742.33 |
| 177 | $218,742.33 | $728.60 | $0.00 | $1,236.80 | $220,707.73 |
| 178 | $220,707.73 | $728.60 | $0.00 | $1,247.91 | $222,684.24 |
| 179 | $222,684.24 | $728.60 | $0.00 | $1,259.09 | $224,671.93 |
| 180 | $224,671.93 | $728.60 | $0.00 | $1,270.33 | $226,670.86 |
| 181 | $226,670.86 | $728.60 | $0.00 | $1,281.63 | $228,681.09 |
| 182 | $228,681.09 | $728.60 | $0.00 | $1,293.00 | $230,702.69 |
| 183 | $230,702.69 | $728.60 | $0.00 | $1,304.43 | $232,735.72 |
| 184 | $232,735.72 | $728.60 | $0.00 | $1,315.92 | $234,780.24 |
| 185 | $234,780.24 | $728.60 | $0.00 | $1,327.48 | $236,836.32 |
| 186 | $236,836.32 | $728.60 | $0.00 | $1,339.11 | $238,904.03 |
| 187 | $238,904.03 | $728.60 | $0.00 | $1,350.80 | $240,983.43 |
| 188 | $240,983.43 | $728.60 | $0.00 | $1,362.56 | $243,074.59 |
| 189 | $243,074.59 | $728.60 | $0.00 | $1,374.38 | $245,177.57 |
| 190 | $245,177.57 | $728.60 | $0.00 | $1,386.27 | $247,292.44 |
| 191 | $247,292.44 | $728.60 | $0.00 | $1,398.23 | $249,419.27 |
| 192 | $249,419.27 | $728.60 | $0.00 | $1,410.25 | $251,558.12 |
| 193 | $251,558.12 | $728.60 | $0.00 | $1,422.35 | $253,709.07 |
| 194 | $253,709.07 | $728.60 | $0.00 | $1,434.51 | $255,872.18 |
| 195 | $255,872.18 | $728.60 | $0.00 | $1,446.74 | $258,047.52 |
| 196 | $258,047.52 | $728.60 | $0.00 | $1,459.04 | $260,235.16 |
| 197 | $260,235.16 | $728.60 | $0.00 | $1,471.41 | $262,435.17 |
| 198 | $262,435.17 | $728.60 | $0.00 | $1,483.85 | $264,647.62 |
| 199 | $264,647.62 | $728.60 | $0.00 | $1,496.36 | $266,872.58 |
| 200 | $266,872.58 | $728.60 | $0.00 | $1,508.94 | $269,110.12 |
| 201 | $269,110.12 | $728.60 | $0.00 | $1,521.59 | $271,360.31 |
| 202 | $271,360.31 | $728.60 | $0.00 | $1,534.31 | $273,623.22 |
| 203 | $273,623.22 | $728.60 | $0.00 | $1,547.11 | $275,898.93 |
| 204 | $275,898.93 | $728.60 | $0.00 | $1,559.97 | $278,187.50 |
| 205 | $278,187.50 | $728.60 | $0.00 | $1,572.91 | $280,489.01 |
| 206 | $280,489.01 | $728.60 | $0.00 | $1,585.93 | $282,803.54 |
| 207 | $282,803.54 | $728.60 | $0.00 | $1,599.01 | $285,131.15 |
| 208 | $285,131.15 | $728.60 | $0.00 | $1,612.17 | $287,471.92 |
| 209 | $287,471.92 | $728.60 | $0.00 | $1,625.41 | $289,825.93 |
| 210 | $289,825.93 | $728.60 | $0.00 | $1,638.72 | $292,193.25 |
| 211 | $292,193.25 | $728.60 | $0.00 | $1,652.10 | $294,573.95 |
| 212 | $294,573.95 | $728.60 | $0.00 | $1,665.56 | $296,968.11 |
| 213 | $296,968.11 | $728.60 | $0.00 | $1,679.10 | $299,375.81 |
| 214 | $299,375.81 | $728.60 | $0.00 | $1,692.71 | $301,797.12 |
| 215 | $301,797.12 | $728.60 | $0.00 | $1,706.40 | $304,232.12 |
| 216 | $304,232.12 | $728.60 | $0.00 | $1,720.17 | $306,680.89 |
| 217 | $306,680.89 | $728.60 | $83,055.08 | $1,734.02 | $226,088.43 |
| 218 | $226,088.43 | $728.60 | $0.00 | $1,278.34 | $228,095.37 |
| 219 | $228,095.37 | $728.60 | $0.00 | $1,289.68 | $230,113.65 |
| 220 | $230,113.65 | $728.60 | $0.00 | $1,301.10 | $232,143.35 |
| 221 | $232,143.35 | $728.60 | $0.00 | $1,312.57 | $234,184.52 |
| 222 | $234,184.52 | $728.60 | $0.00 | $1,324.11 | $236,237.23 |
| 223 | $236,237.23 | $728.60 | $0.00 | $1,335.72 | $238,301.55 |
| 224 | $238,301.55 | $728.60 | $0.00 | $1,347.39 | $240,377.54 |
| 225 | $240,377.54 | $728.60 | $0.00 | $1,359.13 | $242,465.27 |
| 226 | $242,465.27 | $728.60 | $0.00 | $1,370.93 | $244,564.80 |
| 227 | $244,564.80 | $728.60 | $0.00 | $1,382.80 | $246,676.20 |
| 228 | $246,676.20 | $728.60 | $0.00 | $1,394.74 | $248,799.54 |
| 229 | $248,799.54 | $728.60 | $88,868.93 | $1,406.75 | $162,065.96 |
| 230 | $162,065.96 | $728.60 | $0.00 | $916.34 | $163,710.90 |
| 231 | $163,710.90 | $728.60 | $0.00 | $925.65 | $165,365.15 |
| 232 | $165,365.15 | $728.60 | $0.00 | $935.00 | $167,028.75 |
| 233 | $167,028.75 | $728.60 | $0.00 | $944.40 | $168,701.75 |
| 234 | $168,701.75 | $728.60 | $0.00 | $953.86 | $170,384.21 |
| 235 | $170,384.21 | $728.60 | $0.00 | $963.38 | $172,076.19 |
| 236 | $172,076.19 | $728.60 | $0.00 | $972.94 | $173,777.73 |
| 237 | $173,777.73 | $728.60 | $0.00 | $982.56 | $175,488.89 |
| 238 | $175,488.89 | $728.60 | $0.00 | $992.24 | $177,209.73 |
| 239 | $177,209.73 | $728.60 | $0.00 | $1,001.97 | $178,940.30 |
| 240 | $178,940.30 | $728.60 | $0.00 | $1,011.75 | $180,680.65 |
| 241 | $180,680.65 | $728.60 | $95,089.76 | $1,021.59 | $87,341.08 |
| 242 | $87,341.08 | $728.60 | $0.00 | $493.84 | $88,563.52 |
| 243 | $88,563.52 | $728.60 | $0.00 | $500.75 | $89,792.87 |
| 244 | $89,792.87 | $728.60 | $0.00 | $507.70 | $91,029.17 |
| 245 | $91,029.17 | $728.60 | $0.00 | $514.69 | $92,272.46 |
| 246 | $92,272.46 | $728.60 | $0.00 | $521.72 | $93,522.78 |
| 247 | $93,522.78 | $728.60 | $0.00 | $528.79 | $94,780.17 |
| 248 | $94,780.17 | $728.60 | $0.00 | $535.90 | $96,044.67 |
| 249 | $96,044.67 | $728.60 | $0.00 | $543.05 | $97,316.32 |
| 250 | $97,316.32 | $728.60 | $0.00 | $550.24 | $98,595.16 |
| 251 | $98,595.16 | $728.60 | $0.00 | $557.47 | $99,881.23 |
| 252 | $99,881.23 | $728.60 | $0.00 | $564.74 | $101,174.57 |
| 253 | $101,174.57 | $0.00 | $101,746.04 | $572.06 | $0.59 |