How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $75,589 |
| Monthly savings required | $598 |
How much will it cost to send your child to University of South Carolina Columbia in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $302,357.61 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $598.35 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 | $29,149.00 |
| 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 University of South Carolina Columbia in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $598.35 | $0.00 | $0.00 | $598.35 |
| 2 | $598.35 | $598.35 | $0.00 | $3.38 | $1,200.08 |
| 3 | $1,200.08 | $598.35 | $0.00 | $6.79 | $1,805.22 |
| 4 | $1,805.22 | $598.35 | $0.00 | $10.21 | $2,413.78 |
| 5 | $2,413.78 | $598.35 | $0.00 | $13.65 | $3,025.78 |
| 6 | $3,025.78 | $598.35 | $0.00 | $17.11 | $3,641.24 |
| 7 | $3,641.24 | $598.35 | $0.00 | $20.59 | $4,260.18 |
| 8 | $4,260.18 | $598.35 | $0.00 | $24.09 | $4,882.62 |
| 9 | $4,882.62 | $598.35 | $0.00 | $27.61 | $5,508.58 |
| 10 | $5,508.58 | $598.35 | $0.00 | $31.15 | $6,138.08 |
| 11 | $6,138.08 | $598.35 | $0.00 | $34.71 | $6,771.14 |
| 12 | $6,771.14 | $598.35 | $0.00 | $38.29 | $7,407.78 |
| 13 | $7,407.78 | $598.35 | $0.00 | $41.88 | $8,048.01 |
| 14 | $8,048.01 | $598.35 | $0.00 | $45.50 | $8,691.86 |
| 15 | $8,691.86 | $598.35 | $0.00 | $49.15 | $9,339.36 |
| 16 | $9,339.36 | $598.35 | $0.00 | $52.81 | $9,990.52 |
| 17 | $9,990.52 | $598.35 | $0.00 | $56.49 | $10,645.36 |
| 18 | $10,645.36 | $598.35 | $0.00 | $60.19 | $11,303.90 |
| 19 | $11,303.90 | $598.35 | $0.00 | $63.91 | $11,966.16 |
| 20 | $11,966.16 | $598.35 | $0.00 | $67.66 | $12,632.17 |
| 21 | $12,632.17 | $598.35 | $0.00 | $71.42 | $13,301.94 |
| 22 | $13,301.94 | $598.35 | $0.00 | $75.21 | $13,975.50 |
| 23 | $13,975.50 | $598.35 | $0.00 | $79.02 | $14,652.87 |
| 24 | $14,652.87 | $598.35 | $0.00 | $82.85 | $15,334.07 |
| 25 | $15,334.07 | $598.35 | $0.00 | $86.70 | $16,019.12 |
| 26 | $16,019.12 | $598.35 | $0.00 | $90.57 | $16,708.04 |
| 27 | $16,708.04 | $598.35 | $0.00 | $94.47 | $17,400.86 |
| 28 | $17,400.86 | $598.35 | $0.00 | $98.39 | $18,097.60 |
| 29 | $18,097.60 | $598.35 | $0.00 | $102.33 | $18,798.28 |
| 30 | $18,798.28 | $598.35 | $0.00 | $106.29 | $19,502.92 |
| 31 | $19,502.92 | $598.35 | $0.00 | $110.27 | $20,211.54 |
| 32 | $20,211.54 | $598.35 | $0.00 | $114.28 | $20,924.17 |
| 33 | $20,924.17 | $598.35 | $0.00 | $118.31 | $21,640.83 |
| 34 | $21,640.83 | $598.35 | $0.00 | $122.36 | $22,361.54 |
| 35 | $22,361.54 | $598.35 | $0.00 | $126.44 | $23,086.33 |
| 36 | $23,086.33 | $598.35 | $0.00 | $130.53 | $23,815.21 |
| 37 | $23,815.21 | $598.35 | $0.00 | $134.65 | $24,548.21 |
| 38 | $24,548.21 | $598.35 | $0.00 | $138.80 | $25,285.36 |
| 39 | $25,285.36 | $598.35 | $0.00 | $142.97 | $26,026.68 |
| 40 | $26,026.68 | $598.35 | $0.00 | $147.16 | $26,772.19 |
| 41 | $26,772.19 | $598.35 | $0.00 | $151.37 | $27,521.91 |
| 42 | $27,521.91 | $598.35 | $0.00 | $155.61 | $28,275.87 |
| 43 | $28,275.87 | $598.35 | $0.00 | $159.88 | $29,034.10 |
| 44 | $29,034.10 | $598.35 | $0.00 | $164.16 | $29,796.61 |
| 45 | $29,796.61 | $598.35 | $0.00 | $168.47 | $30,563.43 |
| 46 | $30,563.43 | $598.35 | $0.00 | $172.81 | $31,334.59 |
| 47 | $31,334.59 | $598.35 | $0.00 | $177.17 | $32,110.11 |
| 48 | $32,110.11 | $598.35 | $0.00 | $181.56 | $32,890.02 |
| 49 | $32,890.02 | $598.35 | $0.00 | $185.96 | $33,674.33 |
| 50 | $33,674.33 | $598.35 | $0.00 | $190.40 | $34,463.08 |
| 51 | $34,463.08 | $598.35 | $0.00 | $194.86 | $35,256.29 |
| 52 | $35,256.29 | $598.35 | $0.00 | $199.34 | $36,053.98 |
| 53 | $36,053.98 | $598.35 | $0.00 | $203.85 | $36,856.18 |
| 54 | $36,856.18 | $598.35 | $0.00 | $208.39 | $37,662.92 |
| 55 | $37,662.92 | $598.35 | $0.00 | $212.95 | $38,474.22 |
| 56 | $38,474.22 | $598.35 | $0.00 | $217.54 | $39,290.11 |
| 57 | $39,290.11 | $598.35 | $0.00 | $222.15 | $40,110.61 |
| 58 | $40,110.61 | $598.35 | $0.00 | $226.79 | $40,935.75 |
| 59 | $40,935.75 | $598.35 | $0.00 | $231.46 | $41,765.56 |
| 60 | $41,765.56 | $598.35 | $0.00 | $236.15 | $42,600.06 |
| 61 | $42,600.06 | $598.35 | $0.00 | $240.87 | $43,439.28 |
| 62 | $43,439.28 | $598.35 | $0.00 | $245.61 | $44,283.24 |
| 63 | $44,283.24 | $598.35 | $0.00 | $250.38 | $45,131.97 |
| 64 | $45,131.97 | $598.35 | $0.00 | $255.18 | $45,985.50 |
| 65 | $45,985.50 | $598.35 | $0.00 | $260.01 | $46,843.86 |
| 66 | $46,843.86 | $598.35 | $0.00 | $264.86 | $47,707.07 |
| 67 | $47,707.07 | $598.35 | $0.00 | $269.74 | $48,575.16 |
| 68 | $48,575.16 | $598.35 | $0.00 | $274.65 | $49,448.16 |
| 69 | $49,448.16 | $598.35 | $0.00 | $279.59 | $50,326.10 |
| 70 | $50,326.10 | $598.35 | $0.00 | $284.55 | $51,209.00 |
| 71 | $51,209.00 | $598.35 | $0.00 | $289.54 | $52,096.89 |
| 72 | $52,096.89 | $598.35 | $0.00 | $294.56 | $52,989.80 |
| 73 | $52,989.80 | $598.35 | $0.00 | $299.61 | $53,887.76 |
| 74 | $53,887.76 | $598.35 | $0.00 | $304.69 | $54,790.80 |
| 75 | $54,790.80 | $598.35 | $0.00 | $309.80 | $55,698.95 |
| 76 | $55,698.95 | $598.35 | $0.00 | $314.93 | $56,612.23 |
| 77 | $56,612.23 | $598.35 | $0.00 | $320.09 | $57,530.67 |
| 78 | $57,530.67 | $598.35 | $0.00 | $325.29 | $58,454.31 |
| 79 | $58,454.31 | $598.35 | $0.00 | $330.51 | $59,383.17 |
| 80 | $59,383.17 | $598.35 | $0.00 | $335.76 | $60,317.28 |
| 81 | $60,317.28 | $598.35 | $0.00 | $341.04 | $61,256.67 |
| 82 | $61,256.67 | $598.35 | $0.00 | $346.35 | $62,201.37 |
| 83 | $62,201.37 | $598.35 | $0.00 | $351.70 | $63,151.42 |
| 84 | $63,151.42 | $598.35 | $0.00 | $357.07 | $64,106.84 |
| 85 | $64,106.84 | $598.35 | $0.00 | $362.47 | $65,067.66 |
| 86 | $65,067.66 | $598.35 | $0.00 | $367.90 | $66,033.91 |
| 87 | $66,033.91 | $598.35 | $0.00 | $373.37 | $67,005.63 |
| 88 | $67,005.63 | $598.35 | $0.00 | $378.86 | $67,982.84 |
| 89 | $67,982.84 | $598.35 | $0.00 | $384.38 | $68,965.57 |
| 90 | $68,965.57 | $598.35 | $0.00 | $389.94 | $69,953.86 |
| 91 | $69,953.86 | $598.35 | $0.00 | $395.53 | $70,947.74 |
| 92 | $70,947.74 | $598.35 | $0.00 | $401.15 | $71,947.24 |
| 93 | $71,947.24 | $598.35 | $0.00 | $406.80 | $72,952.39 |
| 94 | $72,952.39 | $598.35 | $0.00 | $412.48 | $73,963.22 |
| 95 | $73,963.22 | $598.35 | $0.00 | $418.20 | $74,979.77 |
| 96 | $74,979.77 | $598.35 | $0.00 | $423.95 | $76,002.07 |
| 97 | $76,002.07 | $598.35 | $0.00 | $429.73 | $77,030.15 |
| 98 | $77,030.15 | $598.35 | $0.00 | $435.54 | $78,064.04 |
| 99 | $78,064.04 | $598.35 | $0.00 | $441.39 | $79,103.78 |
| 100 | $79,103.78 | $598.35 | $0.00 | $447.26 | $80,149.39 |
| 101 | $80,149.39 | $598.35 | $0.00 | $453.18 | $81,200.92 |
| 102 | $81,200.92 | $598.35 | $0.00 | $459.12 | $82,258.39 |
| 103 | $82,258.39 | $598.35 | $0.00 | $465.10 | $83,321.84 |
| 104 | $83,321.84 | $598.35 | $0.00 | $471.11 | $84,391.30 |
| 105 | $84,391.30 | $598.35 | $0.00 | $477.16 | $85,466.81 |
| 106 | $85,466.81 | $598.35 | $0.00 | $483.24 | $86,548.40 |
| 107 | $86,548.40 | $598.35 | $0.00 | $489.36 | $87,636.11 |
| 108 | $87,636.11 | $598.35 | $0.00 | $495.51 | $88,729.97 |
| 109 | $88,729.97 | $598.35 | $0.00 | $501.69 | $89,830.01 |
| 110 | $89,830.01 | $598.35 | $0.00 | $507.91 | $90,936.27 |
| 111 | $90,936.27 | $598.35 | $0.00 | $514.17 | $92,048.79 |
| 112 | $92,048.79 | $598.35 | $0.00 | $520.46 | $93,167.60 |
| 113 | $93,167.60 | $598.35 | $0.00 | $526.78 | $94,292.73 |
| 114 | $94,292.73 | $598.35 | $0.00 | $533.14 | $95,424.22 |
| 115 | $95,424.22 | $598.35 | $0.00 | $539.54 | $96,562.11 |
| 116 | $96,562.11 | $598.35 | $0.00 | $545.98 | $97,706.44 |
| 117 | $97,706.44 | $598.35 | $0.00 | $552.45 | $98,857.24 |
| 118 | $98,857.24 | $598.35 | $0.00 | $558.95 | $100,014.54 |
| 119 | $100,014.54 | $598.35 | $0.00 | $565.50 | $101,178.39 |
| 120 | $101,178.39 | $598.35 | $0.00 | $572.08 | $102,348.82 |
| 121 | $102,348.82 | $598.35 | $0.00 | $578.70 | $103,525.87 |
| 122 | $103,525.87 | $598.35 | $0.00 | $585.35 | $104,709.57 |
| 123 | $104,709.57 | $598.35 | $0.00 | $592.04 | $105,899.96 |
| 124 | $105,899.96 | $598.35 | $0.00 | $598.77 | $107,097.08 |
| 125 | $107,097.08 | $598.35 | $0.00 | $605.54 | $108,300.97 |
| 126 | $108,300.97 | $598.35 | $0.00 | $612.35 | $109,511.67 |
| 127 | $109,511.67 | $598.35 | $0.00 | $619.19 | $110,729.21 |
| 128 | $110,729.21 | $598.35 | $0.00 | $626.08 | $111,953.64 |
| 129 | $111,953.64 | $598.35 | $0.00 | $633.00 | $113,184.99 |
| 130 | $113,184.99 | $598.35 | $0.00 | $639.96 | $114,423.30 |
| 131 | $114,423.30 | $598.35 | $0.00 | $646.97 | $115,668.62 |
| 132 | $115,668.62 | $598.35 | $0.00 | $654.01 | $116,920.98 |
| 133 | $116,920.98 | $598.35 | $0.00 | $661.09 | $118,180.42 |
| 134 | $118,180.42 | $598.35 | $0.00 | $668.21 | $119,446.98 |
| 135 | $119,446.98 | $598.35 | $0.00 | $675.37 | $120,720.70 |
| 136 | $120,720.70 | $598.35 | $0.00 | $682.57 | $122,001.62 |
| 137 | $122,001.62 | $598.35 | $0.00 | $689.81 | $123,289.78 |
| 138 | $123,289.78 | $598.35 | $0.00 | $697.10 | $124,585.23 |
| 139 | $124,585.23 | $598.35 | $0.00 | $704.42 | $125,888.00 |
| 140 | $125,888.00 | $598.35 | $0.00 | $711.79 | $127,198.14 |
| 141 | $127,198.14 | $598.35 | $0.00 | $719.20 | $128,515.69 |
| 142 | $128,515.69 | $598.35 | $0.00 | $726.65 | $129,840.69 |
| 143 | $129,840.69 | $598.35 | $0.00 | $734.14 | $131,173.18 |
| 144 | $131,173.18 | $598.35 | $0.00 | $741.67 | $132,513.20 |
| 145 | $132,513.20 | $598.35 | $0.00 | $749.25 | $133,860.80 |
| 146 | $133,860.80 | $598.35 | $0.00 | $756.87 | $135,216.02 |
| 147 | $135,216.02 | $598.35 | $0.00 | $764.53 | $136,578.90 |
| 148 | $136,578.90 | $598.35 | $0.00 | $772.24 | $137,949.49 |
| 149 | $137,949.49 | $598.35 | $0.00 | $779.99 | $139,327.83 |
| 150 | $139,327.83 | $598.35 | $0.00 | $787.78 | $140,713.96 |
| 151 | $140,713.96 | $598.35 | $0.00 | $795.62 | $142,107.93 |
| 152 | $142,107.93 | $598.35 | $0.00 | $803.50 | $143,509.78 |
| 153 | $143,509.78 | $598.35 | $0.00 | $811.43 | $144,919.56 |
| 154 | $144,919.56 | $598.35 | $0.00 | $819.40 | $146,337.31 |
| 155 | $146,337.31 | $598.35 | $0.00 | $827.41 | $147,763.07 |
| 156 | $147,763.07 | $598.35 | $0.00 | $835.47 | $149,196.89 |
| 157 | $149,196.89 | $598.35 | $0.00 | $843.58 | $150,638.82 |
| 158 | $150,638.82 | $598.35 | $0.00 | $851.73 | $152,088.90 |
| 159 | $152,088.90 | $598.35 | $0.00 | $859.93 | $153,547.18 |
| 160 | $153,547.18 | $598.35 | $0.00 | $868.18 | $155,013.71 |
| 161 | $155,013.71 | $598.35 | $0.00 | $876.47 | $156,488.53 |
| 162 | $156,488.53 | $598.35 | $0.00 | $884.81 | $157,971.69 |
| 163 | $157,971.69 | $598.35 | $0.00 | $893.19 | $159,463.23 |
| 164 | $159,463.23 | $598.35 | $0.00 | $901.63 | $160,963.21 |
| 165 | $160,963.21 | $598.35 | $0.00 | $910.11 | $162,471.67 |
| 166 | $162,471.67 | $598.35 | $0.00 | $918.64 | $163,988.66 |
| 167 | $163,988.66 | $598.35 | $0.00 | $927.22 | $165,514.23 |
| 168 | $165,514.23 | $598.35 | $0.00 | $935.84 | $167,048.42 |
| 169 | $167,048.42 | $598.35 | $0.00 | $944.52 | $168,591.29 |
| 170 | $168,591.29 | $598.35 | $0.00 | $953.24 | $170,142.88 |
| 171 | $170,142.88 | $598.35 | $0.00 | $962.01 | $171,703.24 |
| 172 | $171,703.24 | $598.35 | $0.00 | $970.84 | $173,272.43 |
| 173 | $173,272.43 | $598.35 | $0.00 | $979.71 | $174,850.49 |
| 174 | $174,850.49 | $598.35 | $0.00 | $988.63 | $176,437.47 |
| 175 | $176,437.47 | $598.35 | $0.00 | $997.60 | $178,033.42 |
| 176 | $178,033.42 | $598.35 | $0.00 | $1,006.63 | $179,638.40 |
| 177 | $179,638.40 | $598.35 | $0.00 | $1,015.70 | $181,252.45 |
| 178 | $181,252.45 | $598.35 | $0.00 | $1,024.83 | $182,875.63 |
| 179 | $182,875.63 | $598.35 | $0.00 | $1,034.01 | $184,507.99 |
| 180 | $184,507.99 | $598.35 | $0.00 | $1,043.24 | $186,149.58 |
| 181 | $186,149.58 | $598.35 | $0.00 | $1,052.52 | $187,800.45 |
| 182 | $187,800.45 | $598.35 | $0.00 | $1,061.85 | $189,460.65 |
| 183 | $189,460.65 | $598.35 | $0.00 | $1,071.24 | $191,130.24 |
| 184 | $191,130.24 | $598.35 | $0.00 | $1,080.68 | $192,809.27 |
| 185 | $192,809.27 | $598.35 | $0.00 | $1,090.17 | $194,497.79 |
| 186 | $194,497.79 | $598.35 | $0.00 | $1,099.72 | $196,195.86 |
| 187 | $196,195.86 | $598.35 | $0.00 | $1,109.32 | $197,903.53 |
| 188 | $197,903.53 | $598.35 | $0.00 | $1,118.98 | $199,620.86 |
| 189 | $199,620.86 | $598.35 | $0.00 | $1,128.69 | $201,347.90 |
| 190 | $201,347.90 | $598.35 | $0.00 | $1,138.45 | $203,084.70 |
| 191 | $203,084.70 | $598.35 | $0.00 | $1,148.27 | $204,831.32 |
| 192 | $204,831.32 | $598.35 | $0.00 | $1,158.15 | $206,587.82 |
| 193 | $206,587.82 | $598.35 | $0.00 | $1,168.08 | $208,354.25 |
| 194 | $208,354.25 | $598.35 | $0.00 | $1,178.07 | $210,130.67 |
| 195 | $210,130.67 | $598.35 | $0.00 | $1,188.11 | $211,917.13 |
| 196 | $211,917.13 | $598.35 | $0.00 | $1,198.21 | $213,713.69 |
| 197 | $213,713.69 | $598.35 | $0.00 | $1,208.37 | $215,520.41 |
| 198 | $215,520.41 | $598.35 | $0.00 | $1,218.58 | $217,337.34 |
| 199 | $217,337.34 | $598.35 | $0.00 | $1,228.86 | $219,164.55 |
| 200 | $219,164.55 | $598.35 | $0.00 | $1,239.19 | $221,002.09 |
| 201 | $221,002.09 | $598.35 | $0.00 | $1,249.58 | $222,850.02 |
| 202 | $222,850.02 | $598.35 | $0.00 | $1,260.03 | $224,708.40 |
| 203 | $224,708.40 | $598.35 | $0.00 | $1,270.53 | $226,577.28 |
| 204 | $226,577.28 | $598.35 | $0.00 | $1,281.10 | $228,456.73 |
| 205 | $228,456.73 | $598.35 | $0.00 | $1,291.73 | $230,346.81 |
| 206 | $230,346.81 | $598.35 | $0.00 | $1,302.41 | $232,247.57 |
| 207 | $232,247.57 | $598.35 | $0.00 | $1,313.16 | $234,159.08 |
| 208 | $234,159.08 | $598.35 | $0.00 | $1,323.97 | $236,081.40 |
| 209 | $236,081.40 | $598.35 | $0.00 | $1,334.84 | $238,014.59 |
| 210 | $238,014.59 | $598.35 | $0.00 | $1,345.77 | $239,958.71 |
| 211 | $239,958.71 | $598.35 | $0.00 | $1,356.76 | $241,913.82 |
| 212 | $241,913.82 | $598.35 | $0.00 | $1,367.82 | $243,879.99 |
| 213 | $243,879.99 | $598.35 | $0.00 | $1,378.93 | $245,857.27 |
| 214 | $245,857.27 | $598.35 | $0.00 | $1,390.11 | $247,845.73 |
| 215 | $247,845.73 | $598.35 | $0.00 | $1,401.36 | $249,845.44 |
| 216 | $249,845.44 | $598.35 | $0.00 | $1,412.66 | $251,856.45 |
| 217 | $251,856.45 | $598.35 | $70,150.54 | $1,424.03 | $183,728.29 |
| 218 | $183,728.29 | $598.35 | $0.00 | $1,038.83 | $185,365.47 |
| 219 | $185,365.47 | $598.35 | $0.00 | $1,048.08 | $187,011.90 |
| 220 | $187,011.90 | $598.35 | $0.00 | $1,057.39 | $188,667.64 |
| 221 | $188,667.64 | $598.35 | $0.00 | $1,066.75 | $190,332.74 |
| 222 | $190,332.74 | $598.35 | $0.00 | $1,076.17 | $192,007.26 |
| 223 | $192,007.26 | $598.35 | $0.00 | $1,085.64 | $193,691.25 |
| 224 | $193,691.25 | $598.35 | $0.00 | $1,095.16 | $195,384.76 |
| 225 | $195,384.76 | $598.35 | $0.00 | $1,104.73 | $197,087.84 |
| 226 | $197,087.84 | $598.35 | $0.00 | $1,114.36 | $198,800.55 |
| 227 | $198,800.55 | $598.35 | $0.00 | $1,124.05 | $200,522.95 |
| 228 | $200,522.95 | $598.35 | $0.00 | $1,133.79 | $202,255.09 |
| 229 | $202,255.09 | $598.35 | $73,658.07 | $1,143.58 | $130,338.95 |
| 230 | $130,338.95 | $598.35 | $0.00 | $736.96 | $131,674.26 |
| 231 | $131,674.26 | $598.35 | $0.00 | $744.51 | $133,017.12 |
| 232 | $133,017.12 | $598.35 | $0.00 | $752.10 | $134,367.57 |
| 233 | $134,367.57 | $598.35 | $0.00 | $759.73 | $135,725.65 |
| 234 | $135,725.65 | $598.35 | $0.00 | $767.41 | $137,091.41 |
| 235 | $137,091.41 | $598.35 | $0.00 | $775.13 | $138,464.89 |
| 236 | $138,464.89 | $598.35 | $0.00 | $782.90 | $139,846.14 |
| 237 | $139,846.14 | $598.35 | $0.00 | $790.71 | $141,235.20 |
| 238 | $141,235.20 | $598.35 | $0.00 | $798.56 | $142,632.11 |
| 239 | $142,632.11 | $598.35 | $0.00 | $806.46 | $144,036.92 |
| 240 | $144,036.92 | $598.35 | $0.00 | $814.41 | $145,449.68 |
| 241 | $145,449.68 | $598.35 | $77,340.97 | $822.39 | $69,529.45 |
| 242 | $69,529.45 | $598.35 | $0.00 | $393.13 | $70,520.93 |
| 243 | $70,520.93 | $598.35 | $0.00 | $398.74 | $71,518.02 |
| 244 | $71,518.02 | $598.35 | $0.00 | $404.37 | $72,520.74 |
| 245 | $72,520.74 | $598.35 | $0.00 | $410.04 | $73,529.13 |
| 246 | $73,529.13 | $598.35 | $0.00 | $415.74 | $74,543.22 |
| 247 | $74,543.22 | $598.35 | $0.00 | $421.48 | $75,563.05 |
| 248 | $75,563.05 | $598.35 | $0.00 | $427.24 | $76,588.64 |
| 249 | $76,588.64 | $598.35 | $0.00 | $433.04 | $77,620.03 |
| 250 | $77,620.03 | $598.35 | $0.00 | $438.87 | $78,657.25 |
| 251 | $78,657.25 | $598.35 | $0.00 | $444.74 | $79,700.34 |
| 252 | $79,700.34 | $598.35 | $0.00 | $450.64 | $80,749.33 |
| 253 | $80,749.33 | $0.00 | $81,208.02 | $456.57 | ($2.12) |