How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $111,404 |
| Monthly savings required | $882 |
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 $445,616.76 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $881.85 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 | $42,960.00 |
| 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 | $881.85 | $0.00 | $0.00 | $881.85 |
| 2 | $881.85 | $881.85 | $0.00 | $4.99 | $1,768.69 |
| 3 | $1,768.69 | $881.85 | $0.00 | $10.00 | $2,660.54 |
| 4 | $2,660.54 | $881.85 | $0.00 | $15.04 | $3,557.43 |
| 5 | $3,557.43 | $881.85 | $0.00 | $20.11 | $4,459.39 |
| 6 | $4,459.39 | $881.85 | $0.00 | $25.21 | $5,366.45 |
| 7 | $5,366.45 | $881.85 | $0.00 | $30.34 | $6,278.64 |
| 8 | $6,278.64 | $881.85 | $0.00 | $35.50 | $7,195.99 |
| 9 | $7,195.99 | $881.85 | $0.00 | $40.69 | $8,118.53 |
| 10 | $8,118.53 | $881.85 | $0.00 | $45.90 | $9,046.28 |
| 11 | $9,046.28 | $881.85 | $0.00 | $51.15 | $9,979.28 |
| 12 | $9,979.28 | $881.85 | $0.00 | $56.42 | $10,917.55 |
| 13 | $10,917.55 | $881.85 | $0.00 | $61.73 | $11,861.13 |
| 14 | $11,861.13 | $881.85 | $0.00 | $67.06 | $12,810.04 |
| 15 | $12,810.04 | $881.85 | $0.00 | $72.43 | $13,764.32 |
| 16 | $13,764.32 | $881.85 | $0.00 | $77.83 | $14,724.00 |
| 17 | $14,724.00 | $881.85 | $0.00 | $83.25 | $15,689.10 |
| 18 | $15,689.10 | $881.85 | $0.00 | $88.71 | $16,659.66 |
| 19 | $16,659.66 | $881.85 | $0.00 | $94.20 | $17,635.71 |
| 20 | $17,635.71 | $881.85 | $0.00 | $99.71 | $18,617.27 |
| 21 | $18,617.27 | $881.85 | $0.00 | $105.26 | $19,604.38 |
| 22 | $19,604.38 | $881.85 | $0.00 | $110.85 | $20,597.08 |
| 23 | $20,597.08 | $881.85 | $0.00 | $116.46 | $21,595.39 |
| 24 | $21,595.39 | $881.85 | $0.00 | $122.10 | $22,599.34 |
| 25 | $22,599.34 | $881.85 | $0.00 | $127.78 | $23,608.97 |
| 26 | $23,608.97 | $881.85 | $0.00 | $133.49 | $24,624.31 |
| 27 | $24,624.31 | $881.85 | $0.00 | $139.23 | $25,645.39 |
| 28 | $25,645.39 | $881.85 | $0.00 | $145.00 | $26,672.24 |
| 29 | $26,672.24 | $881.85 | $0.00 | $150.81 | $27,704.90 |
| 30 | $27,704.90 | $881.85 | $0.00 | $156.65 | $28,743.40 |
| 31 | $28,743.40 | $881.85 | $0.00 | $162.52 | $29,787.77 |
| 32 | $29,787.77 | $881.85 | $0.00 | $168.42 | $30,838.04 |
| 33 | $30,838.04 | $881.85 | $0.00 | $174.36 | $31,894.25 |
| 34 | $31,894.25 | $881.85 | $0.00 | $180.33 | $32,956.43 |
| 35 | $32,956.43 | $881.85 | $0.00 | $186.34 | $34,024.62 |
| 36 | $34,024.62 | $881.85 | $0.00 | $192.38 | $35,098.85 |
| 37 | $35,098.85 | $881.85 | $0.00 | $198.45 | $36,179.15 |
| 38 | $36,179.15 | $881.85 | $0.00 | $204.56 | $37,265.56 |
| 39 | $37,265.56 | $881.85 | $0.00 | $210.70 | $38,358.11 |
| 40 | $38,358.11 | $881.85 | $0.00 | $216.88 | $39,456.84 |
| 41 | $39,456.84 | $881.85 | $0.00 | $223.09 | $40,561.78 |
| 42 | $40,561.78 | $881.85 | $0.00 | $229.34 | $41,672.97 |
| 43 | $41,672.97 | $881.85 | $0.00 | $235.63 | $42,790.45 |
| 44 | $42,790.45 | $881.85 | $0.00 | $241.94 | $43,914.24 |
| 45 | $43,914.24 | $881.85 | $0.00 | $248.30 | $45,044.39 |
| 46 | $45,044.39 | $881.85 | $0.00 | $254.69 | $46,180.93 |
| 47 | $46,180.93 | $881.85 | $0.00 | $261.11 | $47,323.89 |
| 48 | $47,323.89 | $881.85 | $0.00 | $267.58 | $48,473.32 |
| 49 | $48,473.32 | $881.85 | $0.00 | $274.08 | $49,629.25 |
| 50 | $49,629.25 | $881.85 | $0.00 | $280.61 | $50,791.71 |
| 51 | $50,791.71 | $881.85 | $0.00 | $287.18 | $51,960.74 |
| 52 | $51,960.74 | $881.85 | $0.00 | $293.79 | $53,136.38 |
| 53 | $53,136.38 | $881.85 | $0.00 | $300.44 | $54,318.67 |
| 54 | $54,318.67 | $881.85 | $0.00 | $307.13 | $55,507.65 |
| 55 | $55,507.65 | $881.85 | $0.00 | $313.85 | $56,703.35 |
| 56 | $56,703.35 | $881.85 | $0.00 | $320.61 | $57,905.81 |
| 57 | $57,905.81 | $881.85 | $0.00 | $327.41 | $59,115.07 |
| 58 | $59,115.07 | $881.85 | $0.00 | $334.25 | $60,331.17 |
| 59 | $60,331.17 | $881.85 | $0.00 | $341.12 | $61,554.14 |
| 60 | $61,554.14 | $881.85 | $0.00 | $348.04 | $62,784.03 |
| 61 | $62,784.03 | $881.85 | $0.00 | $354.99 | $64,020.87 |
| 62 | $64,020.87 | $881.85 | $0.00 | $361.98 | $65,264.70 |
| 63 | $65,264.70 | $881.85 | $0.00 | $369.02 | $66,515.57 |
| 64 | $66,515.57 | $881.85 | $0.00 | $376.09 | $67,773.51 |
| 65 | $67,773.51 | $881.85 | $0.00 | $383.20 | $69,038.56 |
| 66 | $69,038.56 | $881.85 | $0.00 | $390.35 | $70,310.76 |
| 67 | $70,310.76 | $881.85 | $0.00 | $397.55 | $71,590.16 |
| 68 | $71,590.16 | $881.85 | $0.00 | $404.78 | $72,876.79 |
| 69 | $72,876.79 | $881.85 | $0.00 | $412.06 | $74,170.70 |
| 70 | $74,170.70 | $881.85 | $0.00 | $419.37 | $75,471.92 |
| 71 | $75,471.92 | $881.85 | $0.00 | $426.73 | $76,780.50 |
| 72 | $76,780.50 | $881.85 | $0.00 | $434.13 | $78,096.48 |
| 73 | $78,096.48 | $881.85 | $0.00 | $441.57 | $79,419.90 |
| 74 | $79,419.90 | $881.85 | $0.00 | $449.05 | $80,750.80 |
| 75 | $80,750.80 | $881.85 | $0.00 | $456.58 | $82,089.23 |
| 76 | $82,089.23 | $881.85 | $0.00 | $464.14 | $83,435.22 |
| 77 | $83,435.22 | $881.85 | $0.00 | $471.75 | $84,788.82 |
| 78 | $84,788.82 | $881.85 | $0.00 | $479.41 | $86,150.08 |
| 79 | $86,150.08 | $881.85 | $0.00 | $487.11 | $87,519.04 |
| 80 | $87,519.04 | $881.85 | $0.00 | $494.85 | $88,895.74 |
| 81 | $88,895.74 | $881.85 | $0.00 | $502.63 | $90,280.22 |
| 82 | $90,280.22 | $881.85 | $0.00 | $510.46 | $91,672.53 |
| 83 | $91,672.53 | $881.85 | $0.00 | $518.33 | $93,072.71 |
| 84 | $93,072.71 | $881.85 | $0.00 | $526.25 | $94,480.81 |
| 85 | $94,480.81 | $881.85 | $0.00 | $534.21 | $95,896.87 |
| 86 | $95,896.87 | $881.85 | $0.00 | $542.21 | $97,320.93 |
| 87 | $97,320.93 | $881.85 | $0.00 | $550.27 | $98,753.05 |
| 88 | $98,753.05 | $881.85 | $0.00 | $558.36 | $100,193.26 |
| 89 | $100,193.26 | $881.85 | $0.00 | $566.51 | $101,641.62 |
| 90 | $101,641.62 | $881.85 | $0.00 | $574.70 | $103,098.17 |
| 91 | $103,098.17 | $881.85 | $0.00 | $582.93 | $104,562.95 |
| 92 | $104,562.95 | $881.85 | $0.00 | $591.21 | $106,036.01 |
| 93 | $106,036.01 | $881.85 | $0.00 | $599.54 | $107,517.40 |
| 94 | $107,517.40 | $881.85 | $0.00 | $607.92 | $109,007.17 |
| 95 | $109,007.17 | $881.85 | $0.00 | $616.34 | $110,505.36 |
| 96 | $110,505.36 | $881.85 | $0.00 | $624.81 | $112,012.02 |
| 97 | $112,012.02 | $881.85 | $0.00 | $633.33 | $113,527.20 |
| 98 | $113,527.20 | $881.85 | $0.00 | $641.90 | $115,050.95 |
| 99 | $115,050.95 | $881.85 | $0.00 | $650.51 | $116,583.31 |
| 100 | $116,583.31 | $881.85 | $0.00 | $659.18 | $118,124.34 |
| 101 | $118,124.34 | $881.85 | $0.00 | $667.89 | $119,674.08 |
| 102 | $119,674.08 | $881.85 | $0.00 | $676.65 | $121,232.58 |
| 103 | $121,232.58 | $881.85 | $0.00 | $685.47 | $122,799.90 |
| 104 | $122,799.90 | $881.85 | $0.00 | $694.33 | $124,376.08 |
| 105 | $124,376.08 | $881.85 | $0.00 | $703.24 | $125,961.17 |
| 106 | $125,961.17 | $881.85 | $0.00 | $712.20 | $127,555.22 |
| 107 | $127,555.22 | $881.85 | $0.00 | $721.22 | $129,158.29 |
| 108 | $129,158.29 | $881.85 | $0.00 | $730.28 | $130,770.42 |
| 109 | $130,770.42 | $881.85 | $0.00 | $739.39 | $132,391.66 |
| 110 | $132,391.66 | $881.85 | $0.00 | $748.56 | $134,022.07 |
| 111 | $134,022.07 | $881.85 | $0.00 | $757.78 | $135,661.70 |
| 112 | $135,661.70 | $881.85 | $0.00 | $767.05 | $137,310.60 |
| 113 | $137,310.60 | $881.85 | $0.00 | $776.37 | $138,968.82 |
| 114 | $138,968.82 | $881.85 | $0.00 | $785.75 | $140,636.42 |
| 115 | $140,636.42 | $881.85 | $0.00 | $795.18 | $142,313.45 |
| 116 | $142,313.45 | $881.85 | $0.00 | $804.66 | $143,999.96 |
| 117 | $143,999.96 | $881.85 | $0.00 | $814.20 | $145,696.01 |
| 118 | $145,696.01 | $881.85 | $0.00 | $823.79 | $147,401.65 |
| 119 | $147,401.65 | $881.85 | $0.00 | $833.43 | $149,116.93 |
| 120 | $149,116.93 | $881.85 | $0.00 | $843.13 | $150,841.91 |
| 121 | $150,841.91 | $881.85 | $0.00 | $852.88 | $152,576.64 |
| 122 | $152,576.64 | $881.85 | $0.00 | $862.69 | $154,321.18 |
| 123 | $154,321.18 | $881.85 | $0.00 | $872.55 | $156,075.58 |
| 124 | $156,075.58 | $881.85 | $0.00 | $882.47 | $157,839.90 |
| 125 | $157,839.90 | $881.85 | $0.00 | $892.45 | $159,614.20 |
| 126 | $159,614.20 | $881.85 | $0.00 | $902.48 | $161,398.53 |
| 127 | $161,398.53 | $881.85 | $0.00 | $912.57 | $163,192.95 |
| 128 | $163,192.95 | $881.85 | $0.00 | $922.72 | $164,997.52 |
| 129 | $164,997.52 | $881.85 | $0.00 | $932.92 | $166,812.29 |
| 130 | $166,812.29 | $881.85 | $0.00 | $943.18 | $168,637.32 |
| 131 | $168,637.32 | $881.85 | $0.00 | $953.50 | $170,472.67 |
| 132 | $170,472.67 | $881.85 | $0.00 | $963.88 | $172,318.40 |
| 133 | $172,318.40 | $881.85 | $0.00 | $974.31 | $174,174.56 |
| 134 | $174,174.56 | $881.85 | $0.00 | $984.81 | $176,041.22 |
| 135 | $176,041.22 | $881.85 | $0.00 | $995.36 | $177,918.43 |
| 136 | $177,918.43 | $881.85 | $0.00 | $1,005.98 | $179,806.26 |
| 137 | $179,806.26 | $881.85 | $0.00 | $1,016.65 | $181,704.76 |
| 138 | $181,704.76 | $881.85 | $0.00 | $1,027.39 | $183,614.00 |
| 139 | $183,614.00 | $881.85 | $0.00 | $1,038.18 | $185,534.03 |
| 140 | $185,534.03 | $881.85 | $0.00 | $1,049.04 | $187,464.92 |
| 141 | $187,464.92 | $881.85 | $0.00 | $1,059.95 | $189,406.72 |
| 142 | $189,406.72 | $881.85 | $0.00 | $1,070.93 | $191,359.50 |
| 143 | $191,359.50 | $881.85 | $0.00 | $1,081.97 | $193,323.32 |
| 144 | $193,323.32 | $881.85 | $0.00 | $1,093.08 | $195,298.25 |
| 145 | $195,298.25 | $881.85 | $0.00 | $1,104.24 | $197,284.34 |
| 146 | $197,284.34 | $881.85 | $0.00 | $1,115.47 | $199,281.66 |
| 147 | $199,281.66 | $881.85 | $0.00 | $1,126.77 | $201,290.28 |
| 148 | $201,290.28 | $881.85 | $0.00 | $1,138.12 | $203,310.25 |
| 149 | $203,310.25 | $881.85 | $0.00 | $1,149.55 | $205,341.65 |
| 150 | $205,341.65 | $881.85 | $0.00 | $1,161.03 | $207,384.53 |
| 151 | $207,384.53 | $881.85 | $0.00 | $1,172.58 | $209,438.96 |
| 152 | $209,438.96 | $881.85 | $0.00 | $1,184.20 | $211,505.01 |
| 153 | $211,505.01 | $881.85 | $0.00 | $1,195.88 | $213,582.74 |
| 154 | $213,582.74 | $881.85 | $0.00 | $1,207.63 | $215,672.22 |
| 155 | $215,672.22 | $881.85 | $0.00 | $1,219.44 | $217,773.51 |
| 156 | $217,773.51 | $881.85 | $0.00 | $1,231.32 | $219,886.68 |
| 157 | $219,886.68 | $881.85 | $0.00 | $1,243.27 | $222,011.80 |
| 158 | $222,011.80 | $881.85 | $0.00 | $1,255.29 | $224,148.94 |
| 159 | $224,148.94 | $881.85 | $0.00 | $1,267.37 | $226,298.16 |
| 160 | $226,298.16 | $881.85 | $0.00 | $1,279.52 | $228,459.53 |
| 161 | $228,459.53 | $881.85 | $0.00 | $1,291.74 | $230,633.12 |
| 162 | $230,633.12 | $881.85 | $0.00 | $1,304.03 | $232,819.00 |
| 163 | $232,819.00 | $881.85 | $0.00 | $1,316.39 | $235,017.24 |
| 164 | $235,017.24 | $881.85 | $0.00 | $1,328.82 | $237,227.91 |
| 165 | $237,227.91 | $881.85 | $0.00 | $1,341.32 | $239,451.08 |
| 166 | $239,451.08 | $881.85 | $0.00 | $1,353.89 | $241,686.82 |
| 167 | $241,686.82 | $881.85 | $0.00 | $1,366.53 | $243,935.20 |
| 168 | $243,935.20 | $881.85 | $0.00 | $1,379.25 | $246,196.30 |
| 169 | $246,196.30 | $881.85 | $0.00 | $1,392.03 | $248,470.18 |
| 170 | $248,470.18 | $881.85 | $0.00 | $1,404.89 | $250,756.92 |
| 171 | $250,756.92 | $881.85 | $0.00 | $1,417.82 | $253,056.59 |
| 172 | $253,056.59 | $881.85 | $0.00 | $1,430.82 | $255,369.26 |
| 173 | $255,369.26 | $881.85 | $0.00 | $1,443.89 | $257,695.00 |
| 174 | $257,695.00 | $881.85 | $0.00 | $1,457.04 | $260,033.89 |
| 175 | $260,033.89 | $881.85 | $0.00 | $1,470.27 | $262,386.01 |
| 176 | $262,386.01 | $881.85 | $0.00 | $1,483.57 | $264,751.43 |
| 177 | $264,751.43 | $881.85 | $0.00 | $1,496.94 | $267,130.22 |
| 178 | $267,130.22 | $881.85 | $0.00 | $1,510.39 | $269,522.46 |
| 179 | $269,522.46 | $881.85 | $0.00 | $1,523.92 | $271,928.23 |
| 180 | $271,928.23 | $881.85 | $0.00 | $1,537.52 | $274,347.60 |
| 181 | $274,347.60 | $881.85 | $0.00 | $1,551.20 | $276,780.65 |
| 182 | $276,780.65 | $881.85 | $0.00 | $1,564.96 | $279,227.46 |
| 183 | $279,227.46 | $881.85 | $0.00 | $1,578.79 | $281,688.10 |
| 184 | $281,688.10 | $881.85 | $0.00 | $1,592.71 | $284,162.66 |
| 185 | $284,162.66 | $881.85 | $0.00 | $1,606.70 | $286,651.21 |
| 186 | $286,651.21 | $881.85 | $0.00 | $1,620.77 | $289,153.83 |
| 187 | $289,153.83 | $881.85 | $0.00 | $1,634.92 | $291,670.60 |
| 188 | $291,670.60 | $881.85 | $0.00 | $1,649.15 | $294,201.60 |
| 189 | $294,201.60 | $881.85 | $0.00 | $1,663.46 | $296,746.91 |
| 190 | $296,746.91 | $881.85 | $0.00 | $1,677.85 | $299,306.61 |
| 191 | $299,306.61 | $881.85 | $0.00 | $1,692.32 | $301,880.78 |
| 192 | $301,880.78 | $881.85 | $0.00 | $1,706.88 | $304,469.51 |
| 193 | $304,469.51 | $881.85 | $0.00 | $1,721.51 | $307,072.87 |
| 194 | $307,072.87 | $881.85 | $0.00 | $1,736.23 | $309,690.95 |
| 195 | $309,690.95 | $881.85 | $0.00 | $1,751.04 | $312,323.84 |
| 196 | $312,323.84 | $881.85 | $0.00 | $1,765.92 | $314,971.61 |
| 197 | $314,971.61 | $881.85 | $0.00 | $1,780.90 | $317,634.36 |
| 198 | $317,634.36 | $881.85 | $0.00 | $1,795.95 | $320,312.16 |
| 199 | $320,312.16 | $881.85 | $0.00 | $1,811.09 | $323,005.10 |
| 200 | $323,005.10 | $881.85 | $0.00 | $1,826.32 | $325,713.27 |
| 201 | $325,713.27 | $881.85 | $0.00 | $1,841.63 | $328,436.75 |
| 202 | $328,436.75 | $881.85 | $0.00 | $1,857.03 | $331,175.63 |
| 203 | $331,175.63 | $881.85 | $0.00 | $1,872.52 | $333,930.00 |
| 204 | $333,930.00 | $881.85 | $0.00 | $1,888.09 | $336,699.94 |
| 205 | $336,699.94 | $881.85 | $0.00 | $1,903.75 | $339,485.54 |
| 206 | $339,485.54 | $881.85 | $0.00 | $1,919.50 | $342,286.89 |
| 207 | $342,286.89 | $881.85 | $0.00 | $1,935.34 | $345,104.08 |
| 208 | $345,104.08 | $881.85 | $0.00 | $1,951.27 | $347,937.20 |
| 209 | $347,937.20 | $881.85 | $0.00 | $1,967.29 | $350,786.34 |
| 210 | $350,786.34 | $881.85 | $0.00 | $1,983.40 | $353,651.59 |
| 211 | $353,651.59 | $881.85 | $0.00 | $1,999.60 | $356,533.04 |
| 212 | $356,533.04 | $881.85 | $0.00 | $2,015.89 | $359,430.78 |
| 213 | $359,430.78 | $881.85 | $0.00 | $2,032.27 | $362,344.90 |
| 214 | $362,344.90 | $881.85 | $0.00 | $2,048.75 | $365,275.50 |
| 215 | $365,275.50 | $881.85 | $0.00 | $2,065.32 | $368,222.67 |
| 216 | $368,222.67 | $881.85 | $0.00 | $2,081.98 | $371,186.50 |
| 217 | $371,186.50 | $881.85 | $103,388.36 | $2,098.74 | $270,778.73 |
| 218 | $270,778.73 | $881.85 | $0.00 | $1,531.02 | $273,191.60 |
| 219 | $273,191.60 | $881.85 | $0.00 | $1,544.67 | $275,618.12 |
| 220 | $275,618.12 | $881.85 | $0.00 | $1,558.38 | $278,058.35 |
| 221 | $278,058.35 | $881.85 | $0.00 | $1,572.18 | $280,512.38 |
| 222 | $280,512.38 | $881.85 | $0.00 | $1,586.06 | $282,980.29 |
| 223 | $282,980.29 | $881.85 | $0.00 | $1,600.01 | $285,462.15 |
| 224 | $285,462.15 | $881.85 | $0.00 | $1,614.04 | $287,958.04 |
| 225 | $287,958.04 | $881.85 | $0.00 | $1,628.16 | $290,468.05 |
| 226 | $290,468.05 | $881.85 | $0.00 | $1,642.35 | $292,992.25 |
| 227 | $292,992.25 | $881.85 | $0.00 | $1,656.62 | $295,530.72 |
| 228 | $295,530.72 | $881.85 | $0.00 | $1,670.97 | $298,083.54 |
| 229 | $298,083.54 | $881.85 | $108,557.78 | $1,685.41 | $192,093.02 |
| 230 | $192,093.02 | $881.85 | $0.00 | $1,086.12 | $194,060.99 |
| 231 | $194,060.99 | $881.85 | $0.00 | $1,097.25 | $196,040.09 |
| 232 | $196,040.09 | $881.85 | $0.00 | $1,108.44 | $198,030.38 |
| 233 | $198,030.38 | $881.85 | $0.00 | $1,119.69 | $200,031.92 |
| 234 | $200,031.92 | $881.85 | $0.00 | $1,131.01 | $202,044.78 |
| 235 | $202,044.78 | $881.85 | $0.00 | $1,142.39 | $204,069.02 |
| 236 | $204,069.02 | $881.85 | $0.00 | $1,153.84 | $206,104.71 |
| 237 | $206,104.71 | $881.85 | $0.00 | $1,165.35 | $208,151.91 |
| 238 | $208,151.91 | $881.85 | $0.00 | $1,176.92 | $210,210.68 |
| 239 | $210,210.68 | $881.85 | $0.00 | $1,188.56 | $212,281.09 |
| 240 | $212,281.09 | $881.85 | $0.00 | $1,200.27 | $214,363.21 |
| 241 | $214,363.21 | $881.85 | $113,985.67 | $1,212.04 | $102,471.43 |
| 242 | $102,471.43 | $881.85 | $0.00 | $579.39 | $103,932.67 |
| 243 | $103,932.67 | $881.85 | $0.00 | $587.65 | $105,402.17 |
| 244 | $105,402.17 | $881.85 | $0.00 | $595.96 | $106,879.98 |
| 245 | $106,879.98 | $881.85 | $0.00 | $604.31 | $108,366.14 |
| 246 | $108,366.14 | $881.85 | $0.00 | $612.72 | $109,860.71 |
| 247 | $109,860.71 | $881.85 | $0.00 | $621.17 | $111,363.73 |
| 248 | $111,363.73 | $881.85 | $0.00 | $629.67 | $112,875.25 |
| 249 | $112,875.25 | $881.85 | $0.00 | $638.21 | $114,395.31 |
| 250 | $114,395.31 | $881.85 | $0.00 | $646.81 | $115,923.97 |
| 251 | $115,923.97 | $881.85 | $0.00 | $655.45 | $117,461.27 |
| 252 | $117,461.27 | $881.85 | $0.00 | $664.14 | $119,007.26 |
| 253 | $119,007.26 | $0.00 | $119,684.95 | $672.88 | ($4.81) |