How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $69,187 |
| Monthly savings required | $548 |
How much will it cost to send your child to Coastal Carolina University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $276,747.10 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $547.68 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 | $26,680.00 |
| 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 Coastal Carolina University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $547.68 | $0.00 | $0.00 | $547.68 |
| 2 | $547.68 | $547.68 | $0.00 | $3.10 | $1,098.46 |
| 3 | $1,098.46 | $547.68 | $0.00 | $6.21 | $1,652.35 |
| 4 | $1,652.35 | $547.68 | $0.00 | $9.34 | $2,209.37 |
| 5 | $2,209.37 | $547.68 | $0.00 | $12.49 | $2,769.54 |
| 6 | $2,769.54 | $547.68 | $0.00 | $15.66 | $3,332.88 |
| 7 | $3,332.88 | $547.68 | $0.00 | $18.84 | $3,899.40 |
| 8 | $3,899.40 | $547.68 | $0.00 | $22.05 | $4,469.13 |
| 9 | $4,469.13 | $547.68 | $0.00 | $25.27 | $5,042.08 |
| 10 | $5,042.08 | $547.68 | $0.00 | $28.51 | $5,618.27 |
| 11 | $5,618.27 | $547.68 | $0.00 | $31.77 | $6,197.72 |
| 12 | $6,197.72 | $547.68 | $0.00 | $35.04 | $6,780.44 |
| 13 | $6,780.44 | $547.68 | $0.00 | $38.34 | $7,366.46 |
| 14 | $7,366.46 | $547.68 | $0.00 | $41.65 | $7,955.79 |
| 15 | $7,955.79 | $547.68 | $0.00 | $44.98 | $8,548.45 |
| 16 | $8,548.45 | $547.68 | $0.00 | $48.33 | $9,144.46 |
| 17 | $9,144.46 | $547.68 | $0.00 | $51.70 | $9,743.84 |
| 18 | $9,743.84 | $547.68 | $0.00 | $55.09 | $10,346.61 |
| 19 | $10,346.61 | $547.68 | $0.00 | $58.50 | $10,952.79 |
| 20 | $10,952.79 | $547.68 | $0.00 | $61.93 | $11,562.40 |
| 21 | $11,562.40 | $547.68 | $0.00 | $65.38 | $12,175.46 |
| 22 | $12,175.46 | $547.68 | $0.00 | $68.84 | $12,791.98 |
| 23 | $12,791.98 | $547.68 | $0.00 | $72.33 | $13,411.99 |
| 24 | $13,411.99 | $547.68 | $0.00 | $75.83 | $14,035.50 |
| 25 | $14,035.50 | $547.68 | $0.00 | $79.36 | $14,662.54 |
| 26 | $14,662.54 | $547.68 | $0.00 | $82.90 | $15,293.12 |
| 27 | $15,293.12 | $547.68 | $0.00 | $86.47 | $15,927.27 |
| 28 | $15,927.27 | $547.68 | $0.00 | $90.06 | $16,565.01 |
| 29 | $16,565.01 | $547.68 | $0.00 | $93.66 | $17,206.35 |
| 30 | $17,206.35 | $547.68 | $0.00 | $97.29 | $17,851.32 |
| 31 | $17,851.32 | $547.68 | $0.00 | $100.93 | $18,499.93 |
| 32 | $18,499.93 | $547.68 | $0.00 | $104.60 | $19,152.21 |
| 33 | $19,152.21 | $547.68 | $0.00 | $108.29 | $19,808.18 |
| 34 | $19,808.18 | $547.68 | $0.00 | $112.00 | $20,467.86 |
| 35 | $20,467.86 | $547.68 | $0.00 | $115.73 | $21,131.27 |
| 36 | $21,131.27 | $547.68 | $0.00 | $119.48 | $21,798.43 |
| 37 | $21,798.43 | $547.68 | $0.00 | $123.25 | $22,469.36 |
| 38 | $22,469.36 | $547.68 | $0.00 | $127.05 | $23,144.09 |
| 39 | $23,144.09 | $547.68 | $0.00 | $130.86 | $23,822.63 |
| 40 | $23,822.63 | $547.68 | $0.00 | $134.70 | $24,505.01 |
| 41 | $24,505.01 | $547.68 | $0.00 | $138.55 | $25,191.24 |
| 42 | $25,191.24 | $547.68 | $0.00 | $142.43 | $25,881.35 |
| 43 | $25,881.35 | $547.68 | $0.00 | $146.34 | $26,575.37 |
| 44 | $26,575.37 | $547.68 | $0.00 | $150.26 | $27,273.31 |
| 45 | $27,273.31 | $547.68 | $0.00 | $154.21 | $27,975.20 |
| 46 | $27,975.20 | $547.68 | $0.00 | $158.18 | $28,681.06 |
| 47 | $28,681.06 | $547.68 | $0.00 | $162.17 | $29,390.91 |
| 48 | $29,390.91 | $547.68 | $0.00 | $166.18 | $30,104.77 |
| 49 | $30,104.77 | $547.68 | $0.00 | $170.22 | $30,822.67 |
| 50 | $30,822.67 | $547.68 | $0.00 | $174.28 | $31,544.63 |
| 51 | $31,544.63 | $547.68 | $0.00 | $178.36 | $32,270.67 |
| 52 | $32,270.67 | $547.68 | $0.00 | $182.46 | $33,000.81 |
| 53 | $33,000.81 | $547.68 | $0.00 | $186.59 | $33,735.08 |
| 54 | $33,735.08 | $547.68 | $0.00 | $190.74 | $34,473.50 |
| 55 | $34,473.50 | $547.68 | $0.00 | $194.92 | $35,216.10 |
| 56 | $35,216.10 | $547.68 | $0.00 | $199.12 | $35,962.90 |
| 57 | $35,962.90 | $547.68 | $0.00 | $203.34 | $36,713.92 |
| 58 | $36,713.92 | $547.68 | $0.00 | $207.59 | $37,469.19 |
| 59 | $37,469.19 | $547.68 | $0.00 | $211.86 | $38,228.73 |
| 60 | $38,228.73 | $547.68 | $0.00 | $216.15 | $38,992.56 |
| 61 | $38,992.56 | $547.68 | $0.00 | $220.47 | $39,760.71 |
| 62 | $39,760.71 | $547.68 | $0.00 | $224.81 | $40,533.20 |
| 63 | $40,533.20 | $547.68 | $0.00 | $229.18 | $41,310.06 |
| 64 | $41,310.06 | $547.68 | $0.00 | $233.57 | $42,091.31 |
| 65 | $42,091.31 | $547.68 | $0.00 | $237.99 | $42,876.98 |
| 66 | $42,876.98 | $547.68 | $0.00 | $242.43 | $43,667.09 |
| 67 | $43,667.09 | $547.68 | $0.00 | $246.90 | $44,461.67 |
| 68 | $44,461.67 | $547.68 | $0.00 | $251.39 | $45,260.74 |
| 69 | $45,260.74 | $547.68 | $0.00 | $255.91 | $46,064.33 |
| 70 | $46,064.33 | $547.68 | $0.00 | $260.45 | $46,872.46 |
| 71 | $46,872.46 | $547.68 | $0.00 | $265.02 | $47,685.16 |
| 72 | $47,685.16 | $547.68 | $0.00 | $269.62 | $48,502.46 |
| 73 | $48,502.46 | $547.68 | $0.00 | $274.24 | $49,324.38 |
| 74 | $49,324.38 | $547.68 | $0.00 | $278.89 | $50,150.95 |
| 75 | $50,150.95 | $547.68 | $0.00 | $283.56 | $50,982.19 |
| 76 | $50,982.19 | $547.68 | $0.00 | $288.26 | $51,818.13 |
| 77 | $51,818.13 | $547.68 | $0.00 | $292.99 | $52,658.80 |
| 78 | $52,658.80 | $547.68 | $0.00 | $297.74 | $53,504.22 |
| 79 | $53,504.22 | $547.68 | $0.00 | $302.52 | $54,354.42 |
| 80 | $54,354.42 | $547.68 | $0.00 | $307.33 | $55,209.43 |
| 81 | $55,209.43 | $547.68 | $0.00 | $312.16 | $56,069.27 |
| 82 | $56,069.27 | $547.68 | $0.00 | $317.02 | $56,933.97 |
| 83 | $56,933.97 | $547.68 | $0.00 | $321.91 | $57,803.56 |
| 84 | $57,803.56 | $547.68 | $0.00 | $326.83 | $58,678.07 |
| 85 | $58,678.07 | $547.68 | $0.00 | $331.77 | $59,557.52 |
| 86 | $59,557.52 | $547.68 | $0.00 | $336.75 | $60,441.95 |
| 87 | $60,441.95 | $547.68 | $0.00 | $341.75 | $61,331.38 |
| 88 | $61,331.38 | $547.68 | $0.00 | $346.78 | $62,225.84 |
| 89 | $62,225.84 | $547.68 | $0.00 | $351.83 | $63,125.35 |
| 90 | $63,125.35 | $547.68 | $0.00 | $356.92 | $64,029.95 |
| 91 | $64,029.95 | $547.68 | $0.00 | $362.03 | $64,939.66 |
| 92 | $64,939.66 | $547.68 | $0.00 | $367.18 | $65,854.52 |
| 93 | $65,854.52 | $547.68 | $0.00 | $372.35 | $66,774.55 |
| 94 | $66,774.55 | $547.68 | $0.00 | $377.55 | $67,699.78 |
| 95 | $67,699.78 | $547.68 | $0.00 | $382.78 | $68,630.24 |
| 96 | $68,630.24 | $547.68 | $0.00 | $388.05 | $69,565.97 |
| 97 | $69,565.97 | $547.68 | $0.00 | $393.34 | $70,506.99 |
| 98 | $70,506.99 | $547.68 | $0.00 | $398.66 | $71,453.33 |
| 99 | $71,453.33 | $547.68 | $0.00 | $404.01 | $72,405.02 |
| 100 | $72,405.02 | $547.68 | $0.00 | $409.39 | $73,362.09 |
| 101 | $73,362.09 | $547.68 | $0.00 | $414.80 | $74,324.57 |
| 102 | $74,324.57 | $547.68 | $0.00 | $420.24 | $75,292.49 |
| 103 | $75,292.49 | $547.68 | $0.00 | $425.71 | $76,265.88 |
| 104 | $76,265.88 | $547.68 | $0.00 | $431.22 | $77,244.78 |
| 105 | $77,244.78 | $547.68 | $0.00 | $436.75 | $78,229.21 |
| 106 | $78,229.21 | $547.68 | $0.00 | $442.32 | $79,219.21 |
| 107 | $79,219.21 | $547.68 | $0.00 | $447.92 | $80,214.81 |
| 108 | $80,214.81 | $547.68 | $0.00 | $453.55 | $81,216.04 |
| 109 | $81,216.04 | $547.68 | $0.00 | $459.21 | $82,222.93 |
| 110 | $82,222.93 | $547.68 | $0.00 | $464.90 | $83,235.51 |
| 111 | $83,235.51 | $547.68 | $0.00 | $470.63 | $84,253.82 |
| 112 | $84,253.82 | $547.68 | $0.00 | $476.38 | $85,277.88 |
| 113 | $85,277.88 | $547.68 | $0.00 | $482.17 | $86,307.73 |
| 114 | $86,307.73 | $547.68 | $0.00 | $488.00 | $87,343.41 |
| 115 | $87,343.41 | $547.68 | $0.00 | $493.85 | $88,384.94 |
| 116 | $88,384.94 | $547.68 | $0.00 | $499.74 | $89,432.36 |
| 117 | $89,432.36 | $547.68 | $0.00 | $505.66 | $90,485.70 |
| 118 | $90,485.70 | $547.68 | $0.00 | $511.62 | $91,545.00 |
| 119 | $91,545.00 | $547.68 | $0.00 | $517.61 | $92,610.29 |
| 120 | $92,610.29 | $547.68 | $0.00 | $523.63 | $93,681.60 |
| 121 | $93,681.60 | $547.68 | $0.00 | $529.69 | $94,758.97 |
| 122 | $94,758.97 | $547.68 | $0.00 | $535.78 | $95,842.43 |
| 123 | $95,842.43 | $547.68 | $0.00 | $541.91 | $96,932.02 |
| 124 | $96,932.02 | $547.68 | $0.00 | $548.07 | $98,027.77 |
| 125 | $98,027.77 | $547.68 | $0.00 | $554.26 | $99,129.71 |
| 126 | $99,129.71 | $547.68 | $0.00 | $560.49 | $100,237.88 |
| 127 | $100,237.88 | $547.68 | $0.00 | $566.76 | $101,352.32 |
| 128 | $101,352.32 | $547.68 | $0.00 | $573.06 | $102,473.06 |
| 129 | $102,473.06 | $547.68 | $0.00 | $579.40 | $103,600.14 |
| 130 | $103,600.14 | $547.68 | $0.00 | $585.77 | $104,733.59 |
| 131 | $104,733.59 | $547.68 | $0.00 | $592.18 | $105,873.45 |
| 132 | $105,873.45 | $547.68 | $0.00 | $598.62 | $107,019.75 |
| 133 | $107,019.75 | $547.68 | $0.00 | $605.11 | $108,172.54 |
| 134 | $108,172.54 | $547.68 | $0.00 | $611.62 | $109,331.84 |
| 135 | $109,331.84 | $547.68 | $0.00 | $618.18 | $110,497.70 |
| 136 | $110,497.70 | $547.68 | $0.00 | $624.77 | $111,670.15 |
| 137 | $111,670.15 | $547.68 | $0.00 | $631.40 | $112,849.23 |
| 138 | $112,849.23 | $547.68 | $0.00 | $638.07 | $114,034.98 |
| 139 | $114,034.98 | $547.68 | $0.00 | $644.77 | $115,227.43 |
| 140 | $115,227.43 | $547.68 | $0.00 | $651.51 | $116,426.62 |
| 141 | $116,426.62 | $547.68 | $0.00 | $658.29 | $117,632.59 |
| 142 | $117,632.59 | $547.68 | $0.00 | $665.11 | $118,845.38 |
| 143 | $118,845.38 | $547.68 | $0.00 | $671.97 | $120,065.03 |
| 144 | $120,065.03 | $547.68 | $0.00 | $678.87 | $121,291.58 |
| 145 | $121,291.58 | $547.68 | $0.00 | $685.80 | $122,525.06 |
| 146 | $122,525.06 | $547.68 | $0.00 | $692.77 | $123,765.51 |
| 147 | $123,765.51 | $547.68 | $0.00 | $699.79 | $125,012.98 |
| 148 | $125,012.98 | $547.68 | $0.00 | $706.84 | $126,267.50 |
| 149 | $126,267.50 | $547.68 | $0.00 | $713.93 | $127,529.11 |
| 150 | $127,529.11 | $547.68 | $0.00 | $721.07 | $128,797.86 |
| 151 | $128,797.86 | $547.68 | $0.00 | $728.24 | $130,073.78 |
| 152 | $130,073.78 | $547.68 | $0.00 | $735.46 | $131,356.92 |
| 153 | $131,356.92 | $547.68 | $0.00 | $742.71 | $132,647.31 |
| 154 | $132,647.31 | $547.68 | $0.00 | $750.01 | $133,945.00 |
| 155 | $133,945.00 | $547.68 | $0.00 | $757.34 | $135,250.02 |
| 156 | $135,250.02 | $547.68 | $0.00 | $764.72 | $136,562.42 |
| 157 | $136,562.42 | $547.68 | $0.00 | $772.14 | $137,882.24 |
| 158 | $137,882.24 | $547.68 | $0.00 | $779.61 | $139,209.53 |
| 159 | $139,209.53 | $547.68 | $0.00 | $787.11 | $140,544.32 |
| 160 | $140,544.32 | $547.68 | $0.00 | $794.66 | $141,886.66 |
| 161 | $141,886.66 | $547.68 | $0.00 | $802.25 | $143,236.59 |
| 162 | $143,236.59 | $547.68 | $0.00 | $809.88 | $144,594.15 |
| 163 | $144,594.15 | $547.68 | $0.00 | $817.56 | $145,959.39 |
| 164 | $145,959.39 | $547.68 | $0.00 | $825.28 | $147,332.35 |
| 165 | $147,332.35 | $547.68 | $0.00 | $833.04 | $148,713.07 |
| 166 | $148,713.07 | $547.68 | $0.00 | $840.85 | $150,101.60 |
| 167 | $150,101.60 | $547.68 | $0.00 | $848.70 | $151,497.98 |
| 168 | $151,497.98 | $547.68 | $0.00 | $856.59 | $152,902.25 |
| 169 | $152,902.25 | $547.68 | $0.00 | $864.53 | $154,314.46 |
| 170 | $154,314.46 | $547.68 | $0.00 | $872.52 | $155,734.66 |
| 171 | $155,734.66 | $547.68 | $0.00 | $880.55 | $157,162.89 |
| 172 | $157,162.89 | $547.68 | $0.00 | $888.62 | $158,599.19 |
| 173 | $158,599.19 | $547.68 | $0.00 | $896.74 | $160,043.61 |
| 174 | $160,043.61 | $547.68 | $0.00 | $904.91 | $161,496.20 |
| 175 | $161,496.20 | $547.68 | $0.00 | $913.12 | $162,957.00 |
| 176 | $162,957.00 | $547.68 | $0.00 | $921.38 | $164,426.06 |
| 177 | $164,426.06 | $547.68 | $0.00 | $929.69 | $165,903.43 |
| 178 | $165,903.43 | $547.68 | $0.00 | $938.04 | $167,389.15 |
| 179 | $167,389.15 | $547.68 | $0.00 | $946.44 | $168,883.27 |
| 180 | $168,883.27 | $547.68 | $0.00 | $954.89 | $170,385.84 |
| 181 | $170,385.84 | $547.68 | $0.00 | $963.39 | $171,896.91 |
| 182 | $171,896.91 | $547.68 | $0.00 | $971.93 | $173,416.52 |
| 183 | $173,416.52 | $547.68 | $0.00 | $980.52 | $174,944.72 |
| 184 | $174,944.72 | $547.68 | $0.00 | $989.16 | $176,481.56 |
| 185 | $176,481.56 | $547.68 | $0.00 | $997.85 | $178,027.09 |
| 186 | $178,027.09 | $547.68 | $0.00 | $1,006.59 | $179,581.36 |
| 187 | $179,581.36 | $547.68 | $0.00 | $1,015.38 | $181,144.42 |
| 188 | $181,144.42 | $547.68 | $0.00 | $1,024.22 | $182,716.32 |
| 189 | $182,716.32 | $547.68 | $0.00 | $1,033.10 | $184,297.10 |
| 190 | $184,297.10 | $547.68 | $0.00 | $1,042.04 | $185,886.82 |
| 191 | $185,886.82 | $547.68 | $0.00 | $1,051.03 | $187,485.53 |
| 192 | $187,485.53 | $547.68 | $0.00 | $1,060.07 | $189,093.28 |
| 193 | $189,093.28 | $547.68 | $0.00 | $1,069.16 | $190,710.12 |
| 194 | $190,710.12 | $547.68 | $0.00 | $1,078.30 | $192,336.10 |
| 195 | $192,336.10 | $547.68 | $0.00 | $1,087.50 | $193,971.28 |
| 196 | $193,971.28 | $547.68 | $0.00 | $1,096.74 | $195,615.70 |
| 197 | $195,615.70 | $547.68 | $0.00 | $1,106.04 | $197,269.42 |
| 198 | $197,269.42 | $547.68 | $0.00 | $1,115.39 | $198,932.49 |
| 199 | $198,932.49 | $547.68 | $0.00 | $1,124.79 | $200,604.96 |
| 200 | $200,604.96 | $547.68 | $0.00 | $1,134.25 | $202,286.89 |
| 201 | $202,286.89 | $547.68 | $0.00 | $1,143.76 | $203,978.33 |
| 202 | $203,978.33 | $547.68 | $0.00 | $1,153.32 | $205,679.33 |
| 203 | $205,679.33 | $547.68 | $0.00 | $1,162.94 | $207,389.95 |
| 204 | $207,389.95 | $547.68 | $0.00 | $1,172.61 | $209,110.24 |
| 205 | $209,110.24 | $547.68 | $0.00 | $1,182.34 | $210,840.26 |
| 206 | $210,840.26 | $547.68 | $0.00 | $1,192.12 | $212,580.06 |
| 207 | $212,580.06 | $547.68 | $0.00 | $1,201.96 | $214,329.70 |
| 208 | $214,329.70 | $547.68 | $0.00 | $1,211.85 | $216,089.23 |
| 209 | $216,089.23 | $547.68 | $0.00 | $1,221.80 | $217,858.71 |
| 210 | $217,858.71 | $547.68 | $0.00 | $1,231.80 | $219,638.19 |
| 211 | $219,638.19 | $547.68 | $0.00 | $1,241.87 | $221,427.74 |
| 212 | $221,427.74 | $547.68 | $0.00 | $1,251.98 | $223,227.40 |
| 213 | $223,227.40 | $547.68 | $0.00 | $1,262.16 | $225,037.24 |
| 214 | $225,037.24 | $547.68 | $0.00 | $1,272.39 | $226,857.31 |
| 215 | $226,857.31 | $547.68 | $0.00 | $1,282.68 | $228,687.67 |
| 216 | $228,687.67 | $547.68 | $0.00 | $1,293.03 | $230,528.38 |
| 217 | $230,528.38 | $547.68 | $64,208.60 | $1,303.44 | $168,170.90 |
| 218 | $168,170.90 | $547.68 | $0.00 | $950.86 | $169,669.44 |
| 219 | $169,669.44 | $547.68 | $0.00 | $959.34 | $171,176.46 |
| 220 | $171,176.46 | $547.68 | $0.00 | $967.86 | $172,692.00 |
| 221 | $172,692.00 | $547.68 | $0.00 | $976.43 | $174,216.11 |
| 222 | $174,216.11 | $547.68 | $0.00 | $985.04 | $175,748.83 |
| 223 | $175,748.83 | $547.68 | $0.00 | $993.71 | $177,290.22 |
| 224 | $177,290.22 | $547.68 | $0.00 | $1,002.42 | $178,840.32 |
| 225 | $178,840.32 | $547.68 | $0.00 | $1,011.19 | $180,399.19 |
| 226 | $180,399.19 | $547.68 | $0.00 | $1,020.00 | $181,966.87 |
| 227 | $181,966.87 | $547.68 | $0.00 | $1,028.87 | $183,543.42 |
| 228 | $183,543.42 | $547.68 | $0.00 | $1,037.78 | $185,128.88 |
| 229 | $185,128.88 | $547.68 | $67,419.03 | $1,046.75 | $119,304.28 |
| 230 | $119,304.28 | $547.68 | $0.00 | $674.56 | $120,526.52 |
| 231 | $120,526.52 | $547.68 | $0.00 | $681.47 | $121,755.67 |
| 232 | $121,755.67 | $547.68 | $0.00 | $688.42 | $122,991.77 |
| 233 | $122,991.77 | $547.68 | $0.00 | $695.41 | $124,234.86 |
| 234 | $124,234.86 | $547.68 | $0.00 | $702.44 | $125,484.98 |
| 235 | $125,484.98 | $547.68 | $0.00 | $709.51 | $126,742.17 |
| 236 | $126,742.17 | $547.68 | $0.00 | $716.62 | $128,006.47 |
| 237 | $128,006.47 | $547.68 | $0.00 | $723.77 | $129,277.92 |
| 238 | $129,277.92 | $547.68 | $0.00 | $730.96 | $130,556.56 |
| 239 | $130,556.56 | $547.68 | $0.00 | $738.19 | $131,842.43 |
| 240 | $131,842.43 | $547.68 | $0.00 | $745.46 | $133,135.57 |
| 241 | $133,135.57 | $547.68 | $70,789.98 | $752.77 | $63,646.04 |
| 242 | $63,646.04 | $547.68 | $0.00 | $359.86 | $64,553.58 |
| 243 | $64,553.58 | $547.68 | $0.00 | $365.00 | $65,466.26 |
| 244 | $65,466.26 | $547.68 | $0.00 | $370.16 | $66,384.10 |
| 245 | $66,384.10 | $547.68 | $0.00 | $375.35 | $67,307.13 |
| 246 | $67,307.13 | $547.68 | $0.00 | $380.56 | $68,235.37 |
| 247 | $68,235.37 | $547.68 | $0.00 | $385.81 | $69,168.86 |
| 248 | $69,168.86 | $547.68 | $0.00 | $391.09 | $70,107.63 |
| 249 | $70,107.63 | $547.68 | $0.00 | $396.40 | $71,051.71 |
| 250 | $71,051.71 | $547.68 | $0.00 | $401.74 | $72,001.13 |
| 251 | $72,001.13 | $547.68 | $0.00 | $407.10 | $72,955.91 |
| 252 | $72,955.91 | $547.68 | $0.00 | $412.50 | $73,916.09 |
| 253 | $73,916.09 | $0.00 | $74,329.48 | $417.93 | $4.54 |