How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $115,195 |
| Monthly savings required | $912 |
How much will it cost to send your child to Charleston Southern University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $460,781.84 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $911.88 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 | $44,422.00 |
| 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 Charleston Southern University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $911.88 | $0.00 | $0.00 | $911.88 |
| 2 | $911.88 | $911.88 | $0.00 | $5.16 | $1,828.92 |
| 3 | $1,828.92 | $911.88 | $0.00 | $10.34 | $2,751.14 |
| 4 | $2,751.14 | $911.88 | $0.00 | $15.56 | $3,678.58 |
| 5 | $3,678.58 | $911.88 | $0.00 | $20.80 | $4,611.26 |
| 6 | $4,611.26 | $911.88 | $0.00 | $26.07 | $5,549.21 |
| 7 | $5,549.21 | $911.88 | $0.00 | $31.38 | $6,492.47 |
| 8 | $6,492.47 | $911.88 | $0.00 | $36.71 | $7,441.06 |
| 9 | $7,441.06 | $911.88 | $0.00 | $42.07 | $8,395.01 |
| 10 | $8,395.01 | $911.88 | $0.00 | $47.47 | $9,354.36 |
| 11 | $9,354.36 | $911.88 | $0.00 | $52.89 | $10,319.13 |
| 12 | $10,319.13 | $911.88 | $0.00 | $58.35 | $11,289.36 |
| 13 | $11,289.36 | $911.88 | $0.00 | $63.83 | $12,265.07 |
| 14 | $12,265.07 | $911.88 | $0.00 | $69.35 | $13,246.30 |
| 15 | $13,246.30 | $911.88 | $0.00 | $74.90 | $14,233.08 |
| 16 | $14,233.08 | $911.88 | $0.00 | $80.48 | $15,225.44 |
| 17 | $15,225.44 | $911.88 | $0.00 | $86.09 | $16,223.41 |
| 18 | $16,223.41 | $911.88 | $0.00 | $91.73 | $17,227.02 |
| 19 | $17,227.02 | $911.88 | $0.00 | $97.40 | $18,236.30 |
| 20 | $18,236.30 | $911.88 | $0.00 | $103.11 | $19,251.29 |
| 21 | $19,251.29 | $911.88 | $0.00 | $108.85 | $20,272.02 |
| 22 | $20,272.02 | $911.88 | $0.00 | $114.62 | $21,298.52 |
| 23 | $21,298.52 | $911.88 | $0.00 | $120.42 | $22,330.82 |
| 24 | $22,330.82 | $911.88 | $0.00 | $126.26 | $23,368.96 |
| 25 | $23,368.96 | $911.88 | $0.00 | $132.13 | $24,412.97 |
| 26 | $24,412.97 | $911.88 | $0.00 | $138.03 | $25,462.88 |
| 27 | $25,462.88 | $911.88 | $0.00 | $143.97 | $26,518.73 |
| 28 | $26,518.73 | $911.88 | $0.00 | $149.94 | $27,580.55 |
| 29 | $27,580.55 | $911.88 | $0.00 | $155.94 | $28,648.37 |
| 30 | $28,648.37 | $911.88 | $0.00 | $161.98 | $29,722.23 |
| 31 | $29,722.23 | $911.88 | $0.00 | $168.05 | $30,802.16 |
| 32 | $30,802.16 | $911.88 | $0.00 | $174.16 | $31,888.20 |
| 33 | $31,888.20 | $911.88 | $0.00 | $180.30 | $32,980.38 |
| 34 | $32,980.38 | $911.88 | $0.00 | $186.48 | $34,078.74 |
| 35 | $34,078.74 | $911.88 | $0.00 | $192.69 | $35,183.31 |
| 36 | $35,183.31 | $911.88 | $0.00 | $198.93 | $36,294.12 |
| 37 | $36,294.12 | $911.88 | $0.00 | $205.21 | $37,411.21 |
| 38 | $37,411.21 | $911.88 | $0.00 | $211.53 | $38,534.62 |
| 39 | $38,534.62 | $911.88 | $0.00 | $217.88 | $39,664.38 |
| 40 | $39,664.38 | $911.88 | $0.00 | $224.27 | $40,800.53 |
| 41 | $40,800.53 | $911.88 | $0.00 | $230.69 | $41,943.10 |
| 42 | $41,943.10 | $911.88 | $0.00 | $237.15 | $43,092.13 |
| 43 | $43,092.13 | $911.88 | $0.00 | $243.65 | $44,247.66 |
| 44 | $44,247.66 | $911.88 | $0.00 | $250.18 | $45,409.72 |
| 45 | $45,409.72 | $911.88 | $0.00 | $256.75 | $46,578.35 |
| 46 | $46,578.35 | $911.88 | $0.00 | $263.36 | $47,753.59 |
| 47 | $47,753.59 | $911.88 | $0.00 | $270.01 | $48,935.48 |
| 48 | $48,935.48 | $911.88 | $0.00 | $276.69 | $50,124.05 |
| 49 | $50,124.05 | $911.88 | $0.00 | $283.41 | $51,319.34 |
| 50 | $51,319.34 | $911.88 | $0.00 | $290.17 | $52,521.39 |
| 51 | $52,521.39 | $911.88 | $0.00 | $296.96 | $53,730.23 |
| 52 | $53,730.23 | $911.88 | $0.00 | $303.80 | $54,945.91 |
| 53 | $54,945.91 | $911.88 | $0.00 | $310.67 | $56,168.46 |
| 54 | $56,168.46 | $911.88 | $0.00 | $317.58 | $57,397.92 |
| 55 | $57,397.92 | $911.88 | $0.00 | $324.54 | $58,634.34 |
| 56 | $58,634.34 | $911.88 | $0.00 | $331.53 | $59,877.75 |
| 57 | $59,877.75 | $911.88 | $0.00 | $338.56 | $61,128.19 |
| 58 | $61,128.19 | $911.88 | $0.00 | $345.63 | $62,385.70 |
| 59 | $62,385.70 | $911.88 | $0.00 | $352.74 | $63,650.32 |
| 60 | $63,650.32 | $911.88 | $0.00 | $359.89 | $64,922.09 |
| 61 | $64,922.09 | $911.88 | $0.00 | $367.08 | $66,201.05 |
| 62 | $66,201.05 | $911.88 | $0.00 | $374.31 | $67,487.24 |
| 63 | $67,487.24 | $911.88 | $0.00 | $381.58 | $68,780.70 |
| 64 | $68,780.70 | $911.88 | $0.00 | $388.90 | $70,081.48 |
| 65 | $70,081.48 | $911.88 | $0.00 | $396.25 | $71,389.61 |
| 66 | $71,389.61 | $911.88 | $0.00 | $403.65 | $72,705.14 |
| 67 | $72,705.14 | $911.88 | $0.00 | $411.09 | $74,028.11 |
| 68 | $74,028.11 | $911.88 | $0.00 | $418.57 | $75,358.56 |
| 69 | $75,358.56 | $911.88 | $0.00 | $426.09 | $76,696.53 |
| 70 | $76,696.53 | $911.88 | $0.00 | $433.65 | $78,042.06 |
| 71 | $78,042.06 | $911.88 | $0.00 | $441.26 | $79,395.20 |
| 72 | $79,395.20 | $911.88 | $0.00 | $448.91 | $80,755.99 |
| 73 | $80,755.99 | $911.88 | $0.00 | $456.61 | $82,124.48 |
| 74 | $82,124.48 | $911.88 | $0.00 | $464.34 | $83,500.70 |
| 75 | $83,500.70 | $911.88 | $0.00 | $472.13 | $84,884.71 |
| 76 | $84,884.71 | $911.88 | $0.00 | $479.95 | $86,276.54 |
| 77 | $86,276.54 | $911.88 | $0.00 | $487.82 | $87,676.24 |
| 78 | $87,676.24 | $911.88 | $0.00 | $495.73 | $89,083.85 |
| 79 | $89,083.85 | $911.88 | $0.00 | $503.69 | $90,499.42 |
| 80 | $90,499.42 | $911.88 | $0.00 | $511.70 | $91,923.00 |
| 81 | $91,923.00 | $911.88 | $0.00 | $519.75 | $93,354.63 |
| 82 | $93,354.63 | $911.88 | $0.00 | $527.84 | $94,794.35 |
| 83 | $94,794.35 | $911.88 | $0.00 | $535.98 | $96,242.21 |
| 84 | $96,242.21 | $911.88 | $0.00 | $544.17 | $97,698.26 |
| 85 | $97,698.26 | $911.88 | $0.00 | $552.40 | $99,162.54 |
| 86 | $99,162.54 | $911.88 | $0.00 | $560.68 | $100,635.10 |
| 87 | $100,635.10 | $911.88 | $0.00 | $569.01 | $102,115.99 |
| 88 | $102,115.99 | $911.88 | $0.00 | $577.38 | $103,605.25 |
| 89 | $103,605.25 | $911.88 | $0.00 | $585.80 | $105,102.93 |
| 90 | $105,102.93 | $911.88 | $0.00 | $594.27 | $106,609.08 |
| 91 | $106,609.08 | $911.88 | $0.00 | $602.78 | $108,123.74 |
| 92 | $108,123.74 | $911.88 | $0.00 | $611.35 | $109,646.97 |
| 93 | $109,646.97 | $911.88 | $0.00 | $619.96 | $111,178.81 |
| 94 | $111,178.81 | $911.88 | $0.00 | $628.62 | $112,719.31 |
| 95 | $112,719.31 | $911.88 | $0.00 | $637.33 | $114,268.52 |
| 96 | $114,268.52 | $911.88 | $0.00 | $646.09 | $115,826.49 |
| 97 | $115,826.49 | $911.88 | $0.00 | $654.90 | $117,393.27 |
| 98 | $117,393.27 | $911.88 | $0.00 | $663.76 | $118,968.91 |
| 99 | $118,968.91 | $911.88 | $0.00 | $672.67 | $120,553.46 |
| 100 | $120,553.46 | $911.88 | $0.00 | $681.63 | $122,146.97 |
| 101 | $122,146.97 | $911.88 | $0.00 | $690.64 | $123,749.49 |
| 102 | $123,749.49 | $911.88 | $0.00 | $699.70 | $125,361.07 |
| 103 | $125,361.07 | $911.88 | $0.00 | $708.81 | $126,981.76 |
| 104 | $126,981.76 | $911.88 | $0.00 | $717.97 | $128,611.61 |
| 105 | $128,611.61 | $911.88 | $0.00 | $727.19 | $130,250.68 |
| 106 | $130,250.68 | $911.88 | $0.00 | $736.46 | $131,899.02 |
| 107 | $131,899.02 | $911.88 | $0.00 | $745.78 | $133,556.68 |
| 108 | $133,556.68 | $911.88 | $0.00 | $755.15 | $135,223.71 |
| 109 | $135,223.71 | $911.88 | $0.00 | $764.57 | $136,900.16 |
| 110 | $136,900.16 | $911.88 | $0.00 | $774.05 | $138,586.09 |
| 111 | $138,586.09 | $911.88 | $0.00 | $783.59 | $140,281.56 |
| 112 | $140,281.56 | $911.88 | $0.00 | $793.17 | $141,986.61 |
| 113 | $141,986.61 | $911.88 | $0.00 | $802.81 | $143,701.30 |
| 114 | $143,701.30 | $911.88 | $0.00 | $812.51 | $145,425.69 |
| 115 | $145,425.69 | $911.88 | $0.00 | $822.26 | $147,159.83 |
| 116 | $147,159.83 | $911.88 | $0.00 | $832.06 | $148,903.77 |
| 117 | $148,903.77 | $911.88 | $0.00 | $841.92 | $150,657.57 |
| 118 | $150,657.57 | $911.88 | $0.00 | $851.84 | $152,421.29 |
| 119 | $152,421.29 | $911.88 | $0.00 | $861.81 | $154,194.98 |
| 120 | $154,194.98 | $911.88 | $0.00 | $871.84 | $155,978.70 |
| 121 | $155,978.70 | $911.88 | $0.00 | $881.93 | $157,772.51 |
| 122 | $157,772.51 | $911.88 | $0.00 | $892.07 | $159,576.46 |
| 123 | $159,576.46 | $911.88 | $0.00 | $902.27 | $161,390.61 |
| 124 | $161,390.61 | $911.88 | $0.00 | $912.53 | $163,215.02 |
| 125 | $163,215.02 | $911.88 | $0.00 | $922.84 | $165,049.74 |
| 126 | $165,049.74 | $911.88 | $0.00 | $933.22 | $166,894.84 |
| 127 | $166,894.84 | $911.88 | $0.00 | $943.65 | $168,750.37 |
| 128 | $168,750.37 | $911.88 | $0.00 | $954.14 | $170,616.39 |
| 129 | $170,616.39 | $911.88 | $0.00 | $964.69 | $172,492.96 |
| 130 | $172,492.96 | $911.88 | $0.00 | $975.30 | $174,380.14 |
| 131 | $174,380.14 | $911.88 | $0.00 | $985.97 | $176,277.99 |
| 132 | $176,277.99 | $911.88 | $0.00 | $996.70 | $178,186.57 |
| 133 | $178,186.57 | $911.88 | $0.00 | $1,007.49 | $180,105.94 |
| 134 | $180,105.94 | $911.88 | $0.00 | $1,018.35 | $182,036.17 |
| 135 | $182,036.17 | $911.88 | $0.00 | $1,029.26 | $183,977.31 |
| 136 | $183,977.31 | $911.88 | $0.00 | $1,040.23 | $185,929.42 |
| 137 | $185,929.42 | $911.88 | $0.00 | $1,051.27 | $187,892.57 |
| 138 | $187,892.57 | $911.88 | $0.00 | $1,062.37 | $189,866.82 |
| 139 | $189,866.82 | $911.88 | $0.00 | $1,073.53 | $191,852.23 |
| 140 | $191,852.23 | $911.88 | $0.00 | $1,084.76 | $193,848.87 |
| 141 | $193,848.87 | $911.88 | $0.00 | $1,096.05 | $195,856.80 |
| 142 | $195,856.80 | $911.88 | $0.00 | $1,107.40 | $197,876.08 |
| 143 | $197,876.08 | $911.88 | $0.00 | $1,118.82 | $199,906.78 |
| 144 | $199,906.78 | $911.88 | $0.00 | $1,130.30 | $201,948.96 |
| 145 | $201,948.96 | $911.88 | $0.00 | $1,141.85 | $204,002.69 |
| 146 | $204,002.69 | $911.88 | $0.00 | $1,153.46 | $206,068.03 |
| 147 | $206,068.03 | $911.88 | $0.00 | $1,165.14 | $208,145.05 |
| 148 | $208,145.05 | $911.88 | $0.00 | $1,176.88 | $210,233.81 |
| 149 | $210,233.81 | $911.88 | $0.00 | $1,188.69 | $212,334.38 |
| 150 | $212,334.38 | $911.88 | $0.00 | $1,200.57 | $214,446.83 |
| 151 | $214,446.83 | $911.88 | $0.00 | $1,212.51 | $216,571.22 |
| 152 | $216,571.22 | $911.88 | $0.00 | $1,224.53 | $218,707.63 |
| 153 | $218,707.63 | $911.88 | $0.00 | $1,236.60 | $220,856.11 |
| 154 | $220,856.11 | $911.88 | $0.00 | $1,248.75 | $223,016.74 |
| 155 | $223,016.74 | $911.88 | $0.00 | $1,260.97 | $225,189.59 |
| 156 | $225,189.59 | $911.88 | $0.00 | $1,273.25 | $227,374.72 |
| 157 | $227,374.72 | $911.88 | $0.00 | $1,285.61 | $229,572.21 |
| 158 | $229,572.21 | $911.88 | $0.00 | $1,298.03 | $231,782.12 |
| 159 | $231,782.12 | $911.88 | $0.00 | $1,310.53 | $234,004.53 |
| 160 | $234,004.53 | $911.88 | $0.00 | $1,323.10 | $236,239.51 |
| 161 | $236,239.51 | $911.88 | $0.00 | $1,335.73 | $238,487.12 |
| 162 | $238,487.12 | $911.88 | $0.00 | $1,348.44 | $240,747.44 |
| 163 | $240,747.44 | $911.88 | $0.00 | $1,361.22 | $243,020.54 |
| 164 | $243,020.54 | $911.88 | $0.00 | $1,374.07 | $245,306.49 |
| 165 | $245,306.49 | $911.88 | $0.00 | $1,387.00 | $247,605.37 |
| 166 | $247,605.37 | $911.88 | $0.00 | $1,400.00 | $249,917.25 |
| 167 | $249,917.25 | $911.88 | $0.00 | $1,413.07 | $252,242.20 |
| 168 | $252,242.20 | $911.88 | $0.00 | $1,426.21 | $254,580.29 |
| 169 | $254,580.29 | $911.88 | $0.00 | $1,439.43 | $256,931.60 |
| 170 | $256,931.60 | $911.88 | $0.00 | $1,452.73 | $259,296.21 |
| 171 | $259,296.21 | $911.88 | $0.00 | $1,466.10 | $261,674.19 |
| 172 | $261,674.19 | $911.88 | $0.00 | $1,479.54 | $264,065.61 |
| 173 | $264,065.61 | $911.88 | $0.00 | $1,493.07 | $266,470.56 |
| 174 | $266,470.56 | $911.88 | $0.00 | $1,506.66 | $268,889.10 |
| 175 | $268,889.10 | $911.88 | $0.00 | $1,520.34 | $271,321.32 |
| 176 | $271,321.32 | $911.88 | $0.00 | $1,534.09 | $273,767.29 |
| 177 | $273,767.29 | $911.88 | $0.00 | $1,547.92 | $276,227.09 |
| 178 | $276,227.09 | $911.88 | $0.00 | $1,561.83 | $278,700.80 |
| 179 | $278,700.80 | $911.88 | $0.00 | $1,575.81 | $281,188.49 |
| 180 | $281,188.49 | $911.88 | $0.00 | $1,589.88 | $283,690.25 |
| 181 | $283,690.25 | $911.88 | $0.00 | $1,604.03 | $286,206.16 |
| 182 | $286,206.16 | $911.88 | $0.00 | $1,618.25 | $288,736.29 |
| 183 | $288,736.29 | $911.88 | $0.00 | $1,632.56 | $291,280.73 |
| 184 | $291,280.73 | $911.88 | $0.00 | $1,646.94 | $293,839.55 |
| 185 | $293,839.55 | $911.88 | $0.00 | $1,661.41 | $296,412.84 |
| 186 | $296,412.84 | $911.88 | $0.00 | $1,675.96 | $299,000.68 |
| 187 | $299,000.68 | $911.88 | $0.00 | $1,690.59 | $301,603.15 |
| 188 | $301,603.15 | $911.88 | $0.00 | $1,705.31 | $304,220.34 |
| 189 | $304,220.34 | $911.88 | $0.00 | $1,720.11 | $306,852.33 |
| 190 | $306,852.33 | $911.88 | $0.00 | $1,734.99 | $309,499.20 |
| 191 | $309,499.20 | $911.88 | $0.00 | $1,749.95 | $312,161.03 |
| 192 | $312,161.03 | $911.88 | $0.00 | $1,765.00 | $314,837.91 |
| 193 | $314,837.91 | $911.88 | $0.00 | $1,780.14 | $317,529.93 |
| 194 | $317,529.93 | $911.88 | $0.00 | $1,795.36 | $320,237.17 |
| 195 | $320,237.17 | $911.88 | $0.00 | $1,810.67 | $322,959.72 |
| 196 | $322,959.72 | $911.88 | $0.00 | $1,826.06 | $325,697.66 |
| 197 | $325,697.66 | $911.88 | $0.00 | $1,841.54 | $328,451.08 |
| 198 | $328,451.08 | $911.88 | $0.00 | $1,857.11 | $331,220.07 |
| 199 | $331,220.07 | $911.88 | $0.00 | $1,872.77 | $334,004.72 |
| 200 | $334,004.72 | $911.88 | $0.00 | $1,888.51 | $336,805.11 |
| 201 | $336,805.11 | $911.88 | $0.00 | $1,904.35 | $339,621.34 |
| 202 | $339,621.34 | $911.88 | $0.00 | $1,920.27 | $342,453.49 |
| 203 | $342,453.49 | $911.88 | $0.00 | $1,936.28 | $345,301.65 |
| 204 | $345,301.65 | $911.88 | $0.00 | $1,952.39 | $348,165.92 |
| 205 | $348,165.92 | $911.88 | $0.00 | $1,968.58 | $351,046.38 |
| 206 | $351,046.38 | $911.88 | $0.00 | $1,984.87 | $353,943.13 |
| 207 | $353,943.13 | $911.88 | $0.00 | $2,001.25 | $356,856.26 |
| 208 | $356,856.26 | $911.88 | $0.00 | $2,017.72 | $359,785.86 |
| 209 | $359,785.86 | $911.88 | $0.00 | $2,034.28 | $362,732.02 |
| 210 | $362,732.02 | $911.88 | $0.00 | $2,050.94 | $365,694.84 |
| 211 | $365,694.84 | $911.88 | $0.00 | $2,067.69 | $368,674.41 |
| 212 | $368,674.41 | $911.88 | $0.00 | $2,084.54 | $371,670.83 |
| 213 | $371,670.83 | $911.88 | $0.00 | $2,101.48 | $374,684.19 |
| 214 | $374,684.19 | $911.88 | $0.00 | $2,118.52 | $377,714.59 |
| 215 | $377,714.59 | $911.88 | $0.00 | $2,135.65 | $380,762.12 |
| 216 | $380,762.12 | $911.88 | $0.00 | $2,152.88 | $383,826.88 |
| 217 | $383,826.88 | $911.88 | $106,906.84 | $2,170.21 | $280,002.13 |
| 218 | $280,002.13 | $911.88 | $0.00 | $1,583.17 | $282,497.18 |
| 219 | $282,497.18 | $911.88 | $0.00 | $1,597.28 | $285,006.34 |
| 220 | $285,006.34 | $911.88 | $0.00 | $1,611.47 | $287,529.69 |
| 221 | $287,529.69 | $911.88 | $0.00 | $1,625.73 | $290,067.30 |
| 222 | $290,067.30 | $911.88 | $0.00 | $1,640.08 | $292,619.26 |
| 223 | $292,619.26 | $911.88 | $0.00 | $1,654.51 | $295,185.65 |
| 224 | $295,185.65 | $911.88 | $0.00 | $1,669.02 | $297,766.55 |
| 225 | $297,766.55 | $911.88 | $0.00 | $1,683.62 | $300,362.05 |
| 226 | $300,362.05 | $911.88 | $0.00 | $1,698.29 | $302,972.22 |
| 227 | $302,972.22 | $911.88 | $0.00 | $1,713.05 | $305,597.15 |
| 228 | $305,597.15 | $911.88 | $0.00 | $1,727.89 | $308,236.92 |
| 229 | $308,236.92 | $911.88 | $112,252.18 | $1,742.82 | $198,639.44 |
| 230 | $198,639.44 | $911.88 | $0.00 | $1,123.14 | $200,674.46 |
| 231 | $200,674.46 | $911.88 | $0.00 | $1,134.64 | $202,720.98 |
| 232 | $202,720.98 | $911.88 | $0.00 | $1,146.21 | $204,779.07 |
| 233 | $204,779.07 | $911.88 | $0.00 | $1,157.85 | $206,848.80 |
| 234 | $206,848.80 | $911.88 | $0.00 | $1,169.55 | $208,930.23 |
| 235 | $208,930.23 | $911.88 | $0.00 | $1,181.32 | $211,023.43 |
| 236 | $211,023.43 | $911.88 | $0.00 | $1,193.16 | $213,128.47 |
| 237 | $213,128.47 | $911.88 | $0.00 | $1,205.06 | $215,245.41 |
| 238 | $215,245.41 | $911.88 | $0.00 | $1,217.03 | $217,374.32 |
| 239 | $217,374.32 | $911.88 | $0.00 | $1,229.07 | $219,515.27 |
| 240 | $219,515.27 | $911.88 | $0.00 | $1,241.17 | $221,668.32 |
| 241 | $221,668.32 | $911.88 | $117,864.79 | $1,253.34 | $105,968.75 |
| 242 | $105,968.75 | $911.88 | $0.00 | $599.16 | $107,479.79 |
| 243 | $107,479.79 | $911.88 | $0.00 | $607.71 | $108,999.38 |
| 244 | $108,999.38 | $911.88 | $0.00 | $616.30 | $110,527.56 |
| 245 | $110,527.56 | $911.88 | $0.00 | $624.94 | $112,064.38 |
| 246 | $112,064.38 | $911.88 | $0.00 | $633.63 | $113,609.89 |
| 247 | $113,609.89 | $911.88 | $0.00 | $642.37 | $115,164.14 |
| 248 | $115,164.14 | $911.88 | $0.00 | $651.15 | $116,727.17 |
| 249 | $116,727.17 | $911.88 | $0.00 | $659.99 | $118,299.04 |
| 250 | $118,299.04 | $911.88 | $0.00 | $668.88 | $119,879.80 |
| 251 | $119,879.80 | $911.88 | $0.00 | $677.82 | $121,469.50 |
| 252 | $121,469.50 | $911.88 | $0.00 | $686.81 | $123,068.19 |
| 253 | $123,068.19 | $0.00 | $123,758.03 | $695.85 | $6.01 |