How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $87,329 |
| Monthly savings required | $691 |
How much will it cost to send your child to Claflin University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $349,315.41 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $691.28 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 | $33,676.00 |
| 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 Claflin University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $691.28 | $0.00 | $0.00 | $691.28 |
| 2 | $691.28 | $691.28 | $0.00 | $3.91 | $1,386.47 |
| 3 | $1,386.47 | $691.28 | $0.00 | $7.84 | $2,085.59 |
| 4 | $2,085.59 | $691.28 | $0.00 | $11.79 | $2,788.66 |
| 5 | $2,788.66 | $691.28 | $0.00 | $15.77 | $3,495.71 |
| 6 | $3,495.71 | $691.28 | $0.00 | $19.77 | $4,206.76 |
| 7 | $4,206.76 | $691.28 | $0.00 | $23.79 | $4,921.83 |
| 8 | $4,921.83 | $691.28 | $0.00 | $27.83 | $5,640.94 |
| 9 | $5,640.94 | $691.28 | $0.00 | $31.89 | $6,364.11 |
| 10 | $6,364.11 | $691.28 | $0.00 | $35.98 | $7,091.37 |
| 11 | $7,091.37 | $691.28 | $0.00 | $40.10 | $7,822.75 |
| 12 | $7,822.75 | $691.28 | $0.00 | $44.23 | $8,558.26 |
| 13 | $8,558.26 | $691.28 | $0.00 | $48.39 | $9,297.93 |
| 14 | $9,297.93 | $691.28 | $0.00 | $52.57 | $10,041.78 |
| 15 | $10,041.78 | $691.28 | $0.00 | $56.78 | $10,789.84 |
| 16 | $10,789.84 | $691.28 | $0.00 | $61.01 | $11,542.13 |
| 17 | $11,542.13 | $691.28 | $0.00 | $65.26 | $12,298.67 |
| 18 | $12,298.67 | $691.28 | $0.00 | $69.54 | $13,059.49 |
| 19 | $13,059.49 | $691.28 | $0.00 | $73.84 | $13,824.61 |
| 20 | $13,824.61 | $691.28 | $0.00 | $78.17 | $14,594.06 |
| 21 | $14,594.06 | $691.28 | $0.00 | $82.52 | $15,367.86 |
| 22 | $15,367.86 | $691.28 | $0.00 | $86.89 | $16,146.03 |
| 23 | $16,146.03 | $691.28 | $0.00 | $91.29 | $16,928.60 |
| 24 | $16,928.60 | $691.28 | $0.00 | $95.72 | $17,715.60 |
| 25 | $17,715.60 | $691.28 | $0.00 | $100.17 | $18,507.05 |
| 26 | $18,507.05 | $691.28 | $0.00 | $104.64 | $19,302.97 |
| 27 | $19,302.97 | $691.28 | $0.00 | $109.14 | $20,103.39 |
| 28 | $20,103.39 | $691.28 | $0.00 | $113.67 | $20,908.34 |
| 29 | $20,908.34 | $691.28 | $0.00 | $118.22 | $21,717.84 |
| 30 | $21,717.84 | $691.28 | $0.00 | $122.80 | $22,531.92 |
| 31 | $22,531.92 | $691.28 | $0.00 | $127.40 | $23,350.60 |
| 32 | $23,350.60 | $691.28 | $0.00 | $132.03 | $24,173.91 |
| 33 | $24,173.91 | $691.28 | $0.00 | $136.68 | $25,001.87 |
| 34 | $25,001.87 | $691.28 | $0.00 | $141.36 | $25,834.51 |
| 35 | $25,834.51 | $691.28 | $0.00 | $146.07 | $26,671.86 |
| 36 | $26,671.86 | $691.28 | $0.00 | $150.81 | $27,513.95 |
| 37 | $27,513.95 | $691.28 | $0.00 | $155.57 | $28,360.80 |
| 38 | $28,360.80 | $691.28 | $0.00 | $160.36 | $29,212.44 |
| 39 | $29,212.44 | $691.28 | $0.00 | $165.17 | $30,068.89 |
| 40 | $30,068.89 | $691.28 | $0.00 | $170.01 | $30,930.18 |
| 41 | $30,930.18 | $691.28 | $0.00 | $174.88 | $31,796.34 |
| 42 | $31,796.34 | $691.28 | $0.00 | $179.78 | $32,667.40 |
| 43 | $32,667.40 | $691.28 | $0.00 | $184.71 | $33,543.39 |
| 44 | $33,543.39 | $691.28 | $0.00 | $189.66 | $34,424.33 |
| 45 | $34,424.33 | $691.28 | $0.00 | $194.64 | $35,310.25 |
| 46 | $35,310.25 | $691.28 | $0.00 | $199.65 | $36,201.18 |
| 47 | $36,201.18 | $691.28 | $0.00 | $204.69 | $37,097.15 |
| 48 | $37,097.15 | $691.28 | $0.00 | $209.75 | $37,998.18 |
| 49 | $37,998.18 | $691.28 | $0.00 | $214.85 | $38,904.31 |
| 50 | $38,904.31 | $691.28 | $0.00 | $219.97 | $39,815.56 |
| 51 | $39,815.56 | $691.28 | $0.00 | $225.12 | $40,731.96 |
| 52 | $40,731.96 | $691.28 | $0.00 | $230.30 | $41,653.54 |
| 53 | $41,653.54 | $691.28 | $0.00 | $235.52 | $42,580.34 |
| 54 | $42,580.34 | $691.28 | $0.00 | $240.76 | $43,512.38 |
| 55 | $43,512.38 | $691.28 | $0.00 | $246.03 | $44,449.69 |
| 56 | $44,449.69 | $691.28 | $0.00 | $251.33 | $45,392.30 |
| 57 | $45,392.30 | $691.28 | $0.00 | $256.65 | $46,340.23 |
| 58 | $46,340.23 | $691.28 | $0.00 | $262.01 | $47,293.52 |
| 59 | $47,293.52 | $691.28 | $0.00 | $267.40 | $48,252.20 |
| 60 | $48,252.20 | $691.28 | $0.00 | $272.82 | $49,216.30 |
| 61 | $49,216.30 | $691.28 | $0.00 | $278.28 | $50,185.86 |
| 62 | $50,185.86 | $691.28 | $0.00 | $283.76 | $51,160.90 |
| 63 | $51,160.90 | $691.28 | $0.00 | $289.27 | $52,141.45 |
| 64 | $52,141.45 | $691.28 | $0.00 | $294.82 | $53,127.55 |
| 65 | $53,127.55 | $691.28 | $0.00 | $300.39 | $54,119.22 |
| 66 | $54,119.22 | $691.28 | $0.00 | $306.00 | $55,116.50 |
| 67 | $55,116.50 | $691.28 | $0.00 | $311.64 | $56,119.42 |
| 68 | $56,119.42 | $691.28 | $0.00 | $317.31 | $57,128.01 |
| 69 | $57,128.01 | $691.28 | $0.00 | $323.01 | $58,142.30 |
| 70 | $58,142.30 | $691.28 | $0.00 | $328.75 | $59,162.33 |
| 71 | $59,162.33 | $691.28 | $0.00 | $334.51 | $60,188.12 |
| 72 | $60,188.12 | $691.28 | $0.00 | $340.31 | $61,219.71 |
| 73 | $61,219.71 | $691.28 | $0.00 | $346.15 | $62,257.14 |
| 74 | $62,257.14 | $691.28 | $0.00 | $352.01 | $63,300.43 |
| 75 | $63,300.43 | $691.28 | $0.00 | $357.91 | $64,349.62 |
| 76 | $64,349.62 | $691.28 | $0.00 | $363.84 | $65,404.74 |
| 77 | $65,404.74 | $691.28 | $0.00 | $369.81 | $66,465.83 |
| 78 | $66,465.83 | $691.28 | $0.00 | $375.81 | $67,532.92 |
| 79 | $67,532.92 | $691.28 | $0.00 | $381.84 | $68,606.04 |
| 80 | $68,606.04 | $691.28 | $0.00 | $387.91 | $69,685.23 |
| 81 | $69,685.23 | $691.28 | $0.00 | $394.01 | $70,770.52 |
| 82 | $70,770.52 | $691.28 | $0.00 | $400.15 | $71,861.95 |
| 83 | $71,861.95 | $691.28 | $0.00 | $406.32 | $72,959.55 |
| 84 | $72,959.55 | $691.28 | $0.00 | $412.52 | $74,063.35 |
| 85 | $74,063.35 | $691.28 | $0.00 | $418.76 | $75,173.39 |
| 86 | $75,173.39 | $691.28 | $0.00 | $425.04 | $76,289.71 |
| 87 | $76,289.71 | $691.28 | $0.00 | $431.35 | $77,412.34 |
| 88 | $77,412.34 | $691.28 | $0.00 | $437.70 | $78,541.32 |
| 89 | $78,541.32 | $691.28 | $0.00 | $444.08 | $79,676.68 |
| 90 | $79,676.68 | $691.28 | $0.00 | $450.50 | $80,818.46 |
| 91 | $80,818.46 | $691.28 | $0.00 | $456.96 | $81,966.70 |
| 92 | $81,966.70 | $691.28 | $0.00 | $463.45 | $83,121.43 |
| 93 | $83,121.43 | $691.28 | $0.00 | $469.98 | $84,282.69 |
| 94 | $84,282.69 | $691.28 | $0.00 | $476.55 | $85,450.52 |
| 95 | $85,450.52 | $691.28 | $0.00 | $483.15 | $86,624.95 |
| 96 | $86,624.95 | $691.28 | $0.00 | $489.79 | $87,806.02 |
| 97 | $87,806.02 | $691.28 | $0.00 | $496.47 | $88,993.77 |
| 98 | $88,993.77 | $691.28 | $0.00 | $503.18 | $90,188.23 |
| 99 | $90,188.23 | $691.28 | $0.00 | $509.94 | $91,389.45 |
| 100 | $91,389.45 | $691.28 | $0.00 | $516.73 | $92,597.46 |
| 101 | $92,597.46 | $691.28 | $0.00 | $523.56 | $93,812.30 |
| 102 | $93,812.30 | $691.28 | $0.00 | $530.43 | $95,034.01 |
| 103 | $95,034.01 | $691.28 | $0.00 | $537.34 | $96,262.63 |
| 104 | $96,262.63 | $691.28 | $0.00 | $544.28 | $97,498.19 |
| 105 | $97,498.19 | $691.28 | $0.00 | $551.27 | $98,740.74 |
| 106 | $98,740.74 | $691.28 | $0.00 | $558.29 | $99,990.31 |
| 107 | $99,990.31 | $691.28 | $0.00 | $565.36 | $101,246.95 |
| 108 | $101,246.95 | $691.28 | $0.00 | $572.46 | $102,510.69 |
| 109 | $102,510.69 | $691.28 | $0.00 | $579.61 | $103,781.58 |
| 110 | $103,781.58 | $691.28 | $0.00 | $586.80 | $105,059.66 |
| 111 | $105,059.66 | $691.28 | $0.00 | $594.02 | $106,344.96 |
| 112 | $106,344.96 | $691.28 | $0.00 | $601.29 | $107,637.53 |
| 113 | $107,637.53 | $691.28 | $0.00 | $608.60 | $108,937.41 |
| 114 | $108,937.41 | $691.28 | $0.00 | $615.95 | $110,244.64 |
| 115 | $110,244.64 | $691.28 | $0.00 | $623.34 | $111,559.26 |
| 116 | $111,559.26 | $691.28 | $0.00 | $630.77 | $112,881.31 |
| 117 | $112,881.31 | $691.28 | $0.00 | $638.25 | $114,210.84 |
| 118 | $114,210.84 | $691.28 | $0.00 | $645.76 | $115,547.88 |
| 119 | $115,547.88 | $691.28 | $0.00 | $653.32 | $116,892.48 |
| 120 | $116,892.48 | $691.28 | $0.00 | $660.93 | $118,244.69 |
| 121 | $118,244.69 | $691.28 | $0.00 | $668.57 | $119,604.54 |
| 122 | $119,604.54 | $691.28 | $0.00 | $676.26 | $120,972.08 |
| 123 | $120,972.08 | $691.28 | $0.00 | $683.99 | $122,347.35 |
| 124 | $122,347.35 | $691.28 | $0.00 | $691.77 | $123,730.40 |
| 125 | $123,730.40 | $691.28 | $0.00 | $699.59 | $125,121.27 |
| 126 | $125,121.27 | $691.28 | $0.00 | $707.45 | $126,520.00 |
| 127 | $126,520.00 | $691.28 | $0.00 | $715.36 | $127,926.64 |
| 128 | $127,926.64 | $691.28 | $0.00 | $723.32 | $129,341.24 |
| 129 | $129,341.24 | $691.28 | $0.00 | $731.31 | $130,763.83 |
| 130 | $130,763.83 | $691.28 | $0.00 | $739.36 | $132,194.47 |
| 131 | $132,194.47 | $691.28 | $0.00 | $747.45 | $133,633.20 |
| 132 | $133,633.20 | $691.28 | $0.00 | $755.58 | $135,080.06 |
| 133 | $135,080.06 | $691.28 | $0.00 | $763.76 | $136,535.10 |
| 134 | $136,535.10 | $691.28 | $0.00 | $771.99 | $137,998.37 |
| 135 | $137,998.37 | $691.28 | $0.00 | $780.26 | $139,469.91 |
| 136 | $139,469.91 | $691.28 | $0.00 | $788.58 | $140,949.77 |
| 137 | $140,949.77 | $691.28 | $0.00 | $796.95 | $142,438.00 |
| 138 | $142,438.00 | $691.28 | $0.00 | $805.37 | $143,934.65 |
| 139 | $143,934.65 | $691.28 | $0.00 | $813.83 | $145,439.76 |
| 140 | $145,439.76 | $691.28 | $0.00 | $822.34 | $146,953.38 |
| 141 | $146,953.38 | $691.28 | $0.00 | $830.90 | $148,475.56 |
| 142 | $148,475.56 | $691.28 | $0.00 | $839.50 | $150,006.34 |
| 143 | $150,006.34 | $691.28 | $0.00 | $848.16 | $151,545.78 |
| 144 | $151,545.78 | $691.28 | $0.00 | $856.86 | $153,093.92 |
| 145 | $153,093.92 | $691.28 | $0.00 | $865.62 | $154,650.82 |
| 146 | $154,650.82 | $691.28 | $0.00 | $874.42 | $156,216.52 |
| 147 | $156,216.52 | $691.28 | $0.00 | $883.27 | $157,791.07 |
| 148 | $157,791.07 | $691.28 | $0.00 | $892.17 | $159,374.52 |
| 149 | $159,374.52 | $691.28 | $0.00 | $901.13 | $160,966.93 |
| 150 | $160,966.93 | $691.28 | $0.00 | $910.13 | $162,568.34 |
| 151 | $162,568.34 | $691.28 | $0.00 | $919.19 | $164,178.81 |
| 152 | $164,178.81 | $691.28 | $0.00 | $928.29 | $165,798.38 |
| 153 | $165,798.38 | $691.28 | $0.00 | $937.45 | $167,427.11 |
| 154 | $167,427.11 | $691.28 | $0.00 | $946.66 | $169,065.05 |
| 155 | $169,065.05 | $691.28 | $0.00 | $955.92 | $170,712.25 |
| 156 | $170,712.25 | $691.28 | $0.00 | $965.23 | $172,368.76 |
| 157 | $172,368.76 | $691.28 | $0.00 | $974.60 | $174,034.64 |
| 158 | $174,034.64 | $691.28 | $0.00 | $984.02 | $175,709.94 |
| 159 | $175,709.94 | $691.28 | $0.00 | $993.49 | $177,394.71 |
| 160 | $177,394.71 | $691.28 | $0.00 | $1,003.02 | $179,089.01 |
| 161 | $179,089.01 | $691.28 | $0.00 | $1,012.60 | $180,792.89 |
| 162 | $180,792.89 | $691.28 | $0.00 | $1,022.23 | $182,506.40 |
| 163 | $182,506.40 | $691.28 | $0.00 | $1,031.92 | $184,229.60 |
| 164 | $184,229.60 | $691.28 | $0.00 | $1,041.66 | $185,962.54 |
| 165 | $185,962.54 | $691.28 | $0.00 | $1,051.46 | $187,705.28 |
| 166 | $187,705.28 | $691.28 | $0.00 | $1,061.31 | $189,457.87 |
| 167 | $189,457.87 | $691.28 | $0.00 | $1,071.22 | $191,220.37 |
| 168 | $191,220.37 | $691.28 | $0.00 | $1,081.19 | $192,992.84 |
| 169 | $192,992.84 | $691.28 | $0.00 | $1,091.21 | $194,775.33 |
| 170 | $194,775.33 | $691.28 | $0.00 | $1,101.29 | $196,567.90 |
| 171 | $196,567.90 | $691.28 | $0.00 | $1,111.42 | $198,370.60 |
| 172 | $198,370.60 | $691.28 | $0.00 | $1,121.62 | $200,183.50 |
| 173 | $200,183.50 | $691.28 | $0.00 | $1,131.87 | $202,006.65 |
| 174 | $202,006.65 | $691.28 | $0.00 | $1,142.17 | $203,840.10 |
| 175 | $203,840.10 | $691.28 | $0.00 | $1,152.54 | $205,683.92 |
| 176 | $205,683.92 | $691.28 | $0.00 | $1,162.97 | $207,538.17 |
| 177 | $207,538.17 | $691.28 | $0.00 | $1,173.45 | $209,402.90 |
| 178 | $209,402.90 | $691.28 | $0.00 | $1,183.99 | $211,278.17 |
| 179 | $211,278.17 | $691.28 | $0.00 | $1,194.60 | $213,164.05 |
| 180 | $213,164.05 | $691.28 | $0.00 | $1,205.26 | $215,060.59 |
| 181 | $215,060.59 | $691.28 | $0.00 | $1,215.98 | $216,967.85 |
| 182 | $216,967.85 | $691.28 | $0.00 | $1,226.77 | $218,885.90 |
| 183 | $218,885.90 | $691.28 | $0.00 | $1,237.61 | $220,814.79 |
| 184 | $220,814.79 | $691.28 | $0.00 | $1,248.52 | $222,754.59 |
| 185 | $222,754.59 | $691.28 | $0.00 | $1,259.49 | $224,705.36 |
| 186 | $224,705.36 | $691.28 | $0.00 | $1,270.52 | $226,667.16 |
| 187 | $226,667.16 | $691.28 | $0.00 | $1,281.61 | $228,640.05 |
| 188 | $228,640.05 | $691.28 | $0.00 | $1,292.76 | $230,624.09 |
| 189 | $230,624.09 | $691.28 | $0.00 | $1,303.98 | $232,619.35 |
| 190 | $232,619.35 | $691.28 | $0.00 | $1,315.26 | $234,625.89 |
| 191 | $234,625.89 | $691.28 | $0.00 | $1,326.61 | $236,643.78 |
| 192 | $236,643.78 | $691.28 | $0.00 | $1,338.02 | $238,673.08 |
| 193 | $238,673.08 | $691.28 | $0.00 | $1,349.49 | $240,713.85 |
| 194 | $240,713.85 | $691.28 | $0.00 | $1,361.03 | $242,766.16 |
| 195 | $242,766.16 | $691.28 | $0.00 | $1,372.64 | $244,830.08 |
| 196 | $244,830.08 | $691.28 | $0.00 | $1,384.30 | $246,905.66 |
| 197 | $246,905.66 | $691.28 | $0.00 | $1,396.04 | $248,992.98 |
| 198 | $248,992.98 | $691.28 | $0.00 | $1,407.84 | $251,092.10 |
| 199 | $251,092.10 | $691.28 | $0.00 | $1,419.71 | $253,203.09 |
| 200 | $253,203.09 | $691.28 | $0.00 | $1,431.65 | $255,326.02 |
| 201 | $255,326.02 | $691.28 | $0.00 | $1,443.65 | $257,460.95 |
| 202 | $257,460.95 | $691.28 | $0.00 | $1,455.72 | $259,607.95 |
| 203 | $259,607.95 | $691.28 | $0.00 | $1,467.86 | $261,767.09 |
| 204 | $261,767.09 | $691.28 | $0.00 | $1,480.07 | $263,938.44 |
| 205 | $263,938.44 | $691.28 | $0.00 | $1,492.35 | $266,122.07 |
| 206 | $266,122.07 | $691.28 | $0.00 | $1,504.69 | $268,318.04 |
| 207 | $268,318.04 | $691.28 | $0.00 | $1,517.11 | $270,526.43 |
| 208 | $270,526.43 | $691.28 | $0.00 | $1,529.60 | $272,747.31 |
| 209 | $272,747.31 | $691.28 | $0.00 | $1,542.15 | $274,980.74 |
| 210 | $274,980.74 | $691.28 | $0.00 | $1,554.78 | $277,226.80 |
| 211 | $277,226.80 | $691.28 | $0.00 | $1,567.48 | $279,485.56 |
| 212 | $279,485.56 | $691.28 | $0.00 | $1,580.25 | $281,757.09 |
| 213 | $281,757.09 | $691.28 | $0.00 | $1,593.10 | $284,041.47 |
| 214 | $284,041.47 | $691.28 | $0.00 | $1,606.01 | $286,338.76 |
| 215 | $286,338.76 | $691.28 | $0.00 | $1,619.00 | $288,649.04 |
| 216 | $288,649.04 | $691.28 | $0.00 | $1,632.06 | $290,972.38 |
| 217 | $290,972.38 | $691.28 | $81,045.31 | $1,645.20 | $212,263.55 |
| 218 | $212,263.55 | $691.28 | $0.00 | $1,200.17 | $214,155.00 |
| 219 | $214,155.00 | $691.28 | $0.00 | $1,210.86 | $216,057.14 |
| 220 | $216,057.14 | $691.28 | $0.00 | $1,221.62 | $217,970.04 |
| 221 | $217,970.04 | $691.28 | $0.00 | $1,232.43 | $219,893.75 |
| 222 | $219,893.75 | $691.28 | $0.00 | $1,243.31 | $221,828.34 |
| 223 | $221,828.34 | $691.28 | $0.00 | $1,254.25 | $223,773.87 |
| 224 | $223,773.87 | $691.28 | $0.00 | $1,265.25 | $225,730.40 |
| 225 | $225,730.40 | $691.28 | $0.00 | $1,276.31 | $227,697.99 |
| 226 | $227,697.99 | $691.28 | $0.00 | $1,287.44 | $229,676.71 |
| 227 | $229,676.71 | $691.28 | $0.00 | $1,298.63 | $231,666.62 |
| 228 | $231,666.62 | $691.28 | $0.00 | $1,309.88 | $233,667.78 |
| 229 | $233,667.78 | $691.28 | $85,097.57 | $1,321.19 | $150,582.68 |
| 230 | $150,582.68 | $691.28 | $0.00 | $851.42 | $152,125.38 |
| 231 | $152,125.38 | $691.28 | $0.00 | $860.14 | $153,676.80 |
| 232 | $153,676.80 | $691.28 | $0.00 | $868.91 | $155,236.99 |
| 233 | $155,236.99 | $691.28 | $0.00 | $877.73 | $156,806.00 |
| 234 | $156,806.00 | $691.28 | $0.00 | $886.60 | $158,383.88 |
| 235 | $158,383.88 | $691.28 | $0.00 | $895.53 | $159,970.69 |
| 236 | $159,970.69 | $691.28 | $0.00 | $904.50 | $161,566.47 |
| 237 | $161,566.47 | $691.28 | $0.00 | $913.52 | $163,171.27 |
| 238 | $163,171.27 | $691.28 | $0.00 | $922.59 | $164,785.14 |
| 239 | $164,785.14 | $691.28 | $0.00 | $931.72 | $166,408.14 |
| 240 | $166,408.14 | $691.28 | $0.00 | $940.90 | $168,040.32 |
| 241 | $168,040.32 | $691.28 | $89,352.45 | $950.12 | $80,329.27 |
| 242 | $80,329.27 | $691.28 | $0.00 | $454.19 | $81,474.74 |
| 243 | $81,474.74 | $691.28 | $0.00 | $460.67 | $82,626.69 |
| 244 | $82,626.69 | $691.28 | $0.00 | $467.18 | $83,785.15 |
| 245 | $83,785.15 | $691.28 | $0.00 | $473.73 | $84,950.16 |
| 246 | $84,950.16 | $691.28 | $0.00 | $480.32 | $86,121.76 |
| 247 | $86,121.76 | $691.28 | $0.00 | $486.94 | $87,299.98 |
| 248 | $87,299.98 | $691.28 | $0.00 | $493.61 | $88,484.87 |
| 249 | $88,484.87 | $691.28 | $0.00 | $500.31 | $89,676.46 |
| 250 | $89,676.46 | $691.28 | $0.00 | $507.04 | $90,874.78 |
| 251 | $90,874.78 | $691.28 | $0.00 | $513.82 | $92,079.88 |
| 252 | $92,079.88 | $691.28 | $0.00 | $520.63 | $93,291.79 |
| 253 | $93,291.79 | $0.00 | $93,820.08 | $527.49 | ($0.80) |