| Estimated Annual Cost in 2042 | $98,819 |
| Monthly savings required | $781 |
How much will it cost to send your child to University of South Carolina Upstate in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $395,276.65 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $780.99 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 | $26,340.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Upstate in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $780.99 | $0.00 | $0.00 | $780.99 |
| 2 | $780.99 | $780.99 | $0.00 | $4.42 | $1,566.40 |
| 3 | $1,566.40 | $780.99 | $0.00 | $8.86 | $2,356.25 |
| 4 | $2,356.25 | $780.99 | $0.00 | $13.32 | $3,150.56 |
| 5 | $3,150.56 | $780.99 | $0.00 | $17.81 | $3,949.36 |
| 6 | $3,949.36 | $780.99 | $0.00 | $22.33 | $4,752.68 |
| 7 | $4,752.68 | $780.99 | $0.00 | $26.87 | $5,560.54 |
| 8 | $5,560.54 | $780.99 | $0.00 | $31.44 | $6,372.97 |
| 9 | $6,372.97 | $780.99 | $0.00 | $36.03 | $7,189.99 |
| 10 | $7,189.99 | $780.99 | $0.00 | $40.65 | $8,011.63 |
| 11 | $8,011.63 | $780.99 | $0.00 | $45.30 | $8,837.92 |
| 12 | $8,837.92 | $780.99 | $0.00 | $49.97 | $9,668.88 |
| 13 | $9,668.88 | $780.99 | $0.00 | $54.67 | $10,504.54 |
| 14 | $10,504.54 | $780.99 | $0.00 | $59.39 | $11,344.92 |
| 15 | $11,344.92 | $780.99 | $0.00 | $64.15 | $12,190.06 |
| 16 | $12,190.06 | $780.99 | $0.00 | $68.92 | $13,039.97 |
| 17 | $13,039.97 | $780.99 | $0.00 | $73.73 | $13,894.69 |
| 18 | $13,894.69 | $780.99 | $0.00 | $78.56 | $14,754.24 |
| 19 | $14,754.24 | $780.99 | $0.00 | $83.42 | $15,618.65 |
| 20 | $15,618.65 | $780.99 | $0.00 | $88.31 | $16,487.95 |
| 21 | $16,487.95 | $780.99 | $0.00 | $93.23 | $17,362.17 |
| 22 | $17,362.17 | $780.99 | $0.00 | $98.17 | $18,241.33 |
| 23 | $18,241.33 | $780.99 | $0.00 | $103.14 | $19,125.46 |
| 24 | $19,125.46 | $780.99 | $0.00 | $108.14 | $20,014.59 |
| 25 | $20,014.59 | $780.99 | $0.00 | $113.17 | $20,908.75 |
| 26 | $20,908.75 | $780.99 | $0.00 | $118.22 | $21,807.96 |
| 27 | $21,807.96 | $780.99 | $0.00 | $123.31 | $22,712.26 |
| 28 | $22,712.26 | $780.99 | $0.00 | $128.42 | $23,621.67 |
| 29 | $23,621.67 | $780.99 | $0.00 | $133.56 | $24,536.22 |
| 30 | $24,536.22 | $780.99 | $0.00 | $138.73 | $25,455.94 |
| 31 | $25,455.94 | $780.99 | $0.00 | $143.93 | $26,380.86 |
| 32 | $26,380.86 | $780.99 | $0.00 | $149.16 | $27,311.01 |
| 33 | $27,311.01 | $780.99 | $0.00 | $154.42 | $28,246.42 |
| 34 | $28,246.42 | $780.99 | $0.00 | $159.71 | $29,187.12 |
| 35 | $29,187.12 | $780.99 | $0.00 | $165.03 | $30,133.14 |
| 36 | $30,133.14 | $780.99 | $0.00 | $170.38 | $31,084.51 |
| 37 | $31,084.51 | $780.99 | $0.00 | $175.76 | $32,041.26 |
| 38 | $32,041.26 | $780.99 | $0.00 | $181.17 | $33,003.42 |
| 39 | $33,003.42 | $780.99 | $0.00 | $186.61 | $33,971.02 |
| 40 | $33,971.02 | $780.99 | $0.00 | $192.08 | $34,944.09 |
| 41 | $34,944.09 | $780.99 | $0.00 | $197.58 | $35,922.66 |
| 42 | $35,922.66 | $780.99 | $0.00 | $203.11 | $36,906.76 |
| 43 | $36,906.76 | $780.99 | $0.00 | $208.68 | $37,896.43 |
| 44 | $37,896.43 | $780.99 | $0.00 | $214.27 | $38,891.69 |
| 45 | $38,891.69 | $780.99 | $0.00 | $219.90 | $39,892.58 |
| 46 | $39,892.58 | $780.99 | $0.00 | $225.56 | $40,899.13 |
| 47 | $40,899.13 | $780.99 | $0.00 | $231.25 | $41,911.37 |
| 48 | $41,911.37 | $780.99 | $0.00 | $236.97 | $42,929.33 |
| 49 | $42,929.33 | $780.99 | $0.00 | $242.73 | $43,953.05 |
| 50 | $43,953.05 | $780.99 | $0.00 | $248.52 | $44,982.56 |
| 51 | $44,982.56 | $780.99 | $0.00 | $254.34 | $46,017.89 |
| 52 | $46,017.89 | $780.99 | $0.00 | $260.19 | $47,059.07 |
| 53 | $47,059.07 | $780.99 | $0.00 | $266.08 | $48,106.14 |
| 54 | $48,106.14 | $780.99 | $0.00 | $272.00 | $49,159.13 |
| 55 | $49,159.13 | $780.99 | $0.00 | $277.95 | $50,218.07 |
| 56 | $50,218.07 | $780.99 | $0.00 | $283.94 | $51,283.00 |
| 57 | $51,283.00 | $780.99 | $0.00 | $289.96 | $52,353.95 |
| 58 | $52,353.95 | $780.99 | $0.00 | $296.02 | $53,430.96 |
| 59 | $53,430.96 | $780.99 | $0.00 | $302.11 | $54,514.06 |
| 60 | $54,514.06 | $780.99 | $0.00 | $308.23 | $55,603.28 |
| 61 | $55,603.28 | $780.99 | $0.00 | $314.39 | $56,698.66 |
| 62 | $56,698.66 | $780.99 | $0.00 | $320.58 | $57,800.23 |
| 63 | $57,800.23 | $780.99 | $0.00 | $326.81 | $58,908.03 |
| 64 | $58,908.03 | $780.99 | $0.00 | $333.07 | $60,022.09 |
| 65 | $60,022.09 | $780.99 | $0.00 | $339.37 | $61,142.45 |
| 66 | $61,142.45 | $780.99 | $0.00 | $345.71 | $62,269.15 |
| 67 | $62,269.15 | $780.99 | $0.00 | $352.08 | $63,402.22 |
| 68 | $63,402.22 | $780.99 | $0.00 | $358.49 | $64,541.70 |
| 69 | $64,541.70 | $780.99 | $0.00 | $364.93 | $65,687.62 |
| 70 | $65,687.62 | $780.99 | $0.00 | $371.41 | $66,840.02 |
| 71 | $66,840.02 | $780.99 | $0.00 | $377.92 | $67,998.93 |
| 72 | $67,998.93 | $780.99 | $0.00 | $384.48 | $69,164.40 |
| 73 | $69,164.40 | $780.99 | $0.00 | $391.07 | $70,336.46 |
| 74 | $70,336.46 | $780.99 | $0.00 | $397.69 | $71,515.14 |
| 75 | $71,515.14 | $780.99 | $0.00 | $404.36 | $72,700.49 |
| 76 | $72,700.49 | $780.99 | $0.00 | $411.06 | $73,892.54 |
| 77 | $73,892.54 | $780.99 | $0.00 | $417.80 | $75,091.33 |
| 78 | $75,091.33 | $780.99 | $0.00 | $424.58 | $76,296.90 |
| 79 | $76,296.90 | $780.99 | $0.00 | $431.39 | $77,509.28 |
| 80 | $77,509.28 | $780.99 | $0.00 | $438.25 | $78,728.52 |
| 81 | $78,728.52 | $780.99 | $0.00 | $445.14 | $79,954.65 |
| 82 | $79,954.65 | $780.99 | $0.00 | $452.08 | $81,187.72 |
| 83 | $81,187.72 | $780.99 | $0.00 | $459.05 | $82,427.76 |
| 84 | $82,427.76 | $780.99 | $0.00 | $466.06 | $83,674.81 |
| 85 | $83,674.81 | $780.99 | $0.00 | $473.11 | $84,928.91 |
| 86 | $84,928.91 | $780.99 | $0.00 | $480.20 | $86,190.10 |
| 87 | $86,190.10 | $780.99 | $0.00 | $487.33 | $87,458.42 |
| 88 | $87,458.42 | $780.99 | $0.00 | $494.50 | $88,733.91 |
| 89 | $88,733.91 | $780.99 | $0.00 | $501.71 | $90,016.61 |
| 90 | $90,016.61 | $780.99 | $0.00 | $508.97 | $91,306.57 |
| 91 | $91,306.57 | $780.99 | $0.00 | $516.26 | $92,603.82 |
| 92 | $92,603.82 | $780.99 | $0.00 | $523.60 | $93,908.41 |
| 93 | $93,908.41 | $780.99 | $0.00 | $530.97 | $95,220.37 |
| 94 | $95,220.37 | $780.99 | $0.00 | $538.39 | $96,539.75 |
| 95 | $96,539.75 | $780.99 | $0.00 | $545.85 | $97,866.59 |
| 96 | $97,866.59 | $780.99 | $0.00 | $553.35 | $99,200.93 |
| 97 | $99,200.93 | $780.99 | $0.00 | $560.90 | $100,542.82 |
| 98 | $100,542.82 | $780.99 | $0.00 | $568.48 | $101,892.29 |
| 99 | $101,892.29 | $780.99 | $0.00 | $576.11 | $103,249.39 |
| 100 | $103,249.39 | $780.99 | $0.00 | $583.79 | $104,614.17 |
| 101 | $104,614.17 | $780.99 | $0.00 | $591.50 | $105,986.66 |
| 102 | $105,986.66 | $780.99 | $0.00 | $599.26 | $107,366.91 |
| 103 | $107,366.91 | $780.99 | $0.00 | $607.07 | $108,754.97 |
| 104 | $108,754.97 | $780.99 | $0.00 | $614.92 | $110,150.88 |
| 105 | $110,150.88 | $780.99 | $0.00 | $622.81 | $111,554.68 |
| 106 | $111,554.68 | $780.99 | $0.00 | $630.75 | $112,966.42 |
| 107 | $112,966.42 | $780.99 | $0.00 | $638.73 | $114,386.14 |
| 108 | $114,386.14 | $780.99 | $0.00 | $646.76 | $115,813.89 |
| 109 | $115,813.89 | $780.99 | $0.00 | $654.83 | $117,249.71 |
| 110 | $117,249.71 | $780.99 | $0.00 | $662.95 | $118,693.65 |
| 111 | $118,693.65 | $780.99 | $0.00 | $671.11 | $120,145.75 |
| 112 | $120,145.75 | $780.99 | $0.00 | $679.32 | $121,606.06 |
| 113 | $121,606.06 | $780.99 | $0.00 | $687.58 | $123,074.63 |
| 114 | $123,074.63 | $780.99 | $0.00 | $695.88 | $124,551.50 |
| 115 | $124,551.50 | $780.99 | $0.00 | $704.23 | $126,036.72 |
| 116 | $126,036.72 | $780.99 | $0.00 | $712.63 | $127,530.34 |
| 117 | $127,530.34 | $780.99 | $0.00 | $721.08 | $129,032.41 |
| 118 | $129,032.41 | $780.99 | $0.00 | $729.57 | $130,542.97 |
| 119 | $130,542.97 | $780.99 | $0.00 | $738.11 | $132,062.07 |
| 120 | $132,062.07 | $780.99 | $0.00 | $746.70 | $133,589.76 |
| 121 | $133,589.76 | $780.99 | $0.00 | $755.34 | $135,126.09 |
| 122 | $135,126.09 | $780.99 | $0.00 | $764.02 | $136,671.10 |
| 123 | $136,671.10 | $780.99 | $0.00 | $772.76 | $138,224.85 |
| 124 | $138,224.85 | $780.99 | $0.00 | $781.54 | $139,787.38 |
| 125 | $139,787.38 | $780.99 | $0.00 | $790.38 | $141,358.75 |
| 126 | $141,358.75 | $780.99 | $0.00 | $799.26 | $142,939.00 |
| 127 | $142,939.00 | $780.99 | $0.00 | $808.20 | $144,528.19 |
| 128 | $144,528.19 | $780.99 | $0.00 | $817.18 | $146,126.36 |
| 129 | $146,126.36 | $780.99 | $0.00 | $826.22 | $147,733.57 |
| 130 | $147,733.57 | $780.99 | $0.00 | $835.31 | $149,349.87 |
| 131 | $149,349.87 | $780.99 | $0.00 | $844.45 | $150,975.31 |
| 132 | $150,975.31 | $780.99 | $0.00 | $853.64 | $152,609.94 |
| 133 | $152,609.94 | $780.99 | $0.00 | $862.88 | $154,253.81 |
| 134 | $154,253.81 | $780.99 | $0.00 | $872.17 | $155,906.97 |
| 135 | $155,906.97 | $780.99 | $0.00 | $881.52 | $157,569.48 |
| 136 | $157,569.48 | $780.99 | $0.00 | $890.92 | $159,241.39 |
| 137 | $159,241.39 | $780.99 | $0.00 | $900.37 | $160,922.75 |
| 138 | $160,922.75 | $780.99 | $0.00 | $909.88 | $162,613.62 |
| 139 | $162,613.62 | $780.99 | $0.00 | $919.44 | $164,314.05 |
| 140 | $164,314.05 | $780.99 | $0.00 | $929.06 | $166,024.10 |
| 141 | $166,024.10 | $780.99 | $0.00 | $938.72 | $167,743.81 |
| 142 | $167,743.81 | $780.99 | $0.00 | $948.45 | $169,473.25 |
| 143 | $169,473.25 | $780.99 | $0.00 | $958.23 | $171,212.47 |
| 144 | $171,212.47 | $780.99 | $0.00 | $968.06 | $172,961.52 |
| 145 | $172,961.52 | $780.99 | $0.00 | $977.95 | $174,720.46 |
| 146 | $174,720.46 | $780.99 | $0.00 | $987.89 | $176,489.34 |
| 147 | $176,489.34 | $780.99 | $0.00 | $997.90 | $178,268.23 |
| 148 | $178,268.23 | $780.99 | $0.00 | $1,007.95 | $180,057.17 |
| 149 | $180,057.17 | $780.99 | $0.00 | $1,018.07 | $181,856.23 |
| 150 | $181,856.23 | $780.99 | $0.00 | $1,028.24 | $183,665.46 |
| 151 | $183,665.46 | $780.99 | $0.00 | $1,038.47 | $185,484.92 |
| 152 | $185,484.92 | $780.99 | $0.00 | $1,048.76 | $187,314.67 |
| 153 | $187,314.67 | $780.99 | $0.00 | $1,059.10 | $189,154.76 |
| 154 | $189,154.76 | $780.99 | $0.00 | $1,069.51 | $191,005.26 |
| 155 | $191,005.26 | $780.99 | $0.00 | $1,079.97 | $192,866.22 |
| 156 | $192,866.22 | $780.99 | $0.00 | $1,090.49 | $194,737.70 |
| 157 | $194,737.70 | $780.99 | $0.00 | $1,101.08 | $196,619.77 |
| 158 | $196,619.77 | $780.99 | $0.00 | $1,111.72 | $198,512.48 |
| 159 | $198,512.48 | $780.99 | $0.00 | $1,122.42 | $200,415.89 |
| 160 | $200,415.89 | $780.99 | $0.00 | $1,133.18 | $202,330.06 |
| 161 | $202,330.06 | $780.99 | $0.00 | $1,144.00 | $204,255.05 |
| 162 | $204,255.05 | $780.99 | $0.00 | $1,154.89 | $206,190.93 |
| 163 | $206,190.93 | $780.99 | $0.00 | $1,165.83 | $208,137.75 |
| 164 | $208,137.75 | $780.99 | $0.00 | $1,176.84 | $210,095.58 |
| 165 | $210,095.58 | $780.99 | $0.00 | $1,187.91 | $212,064.48 |
| 166 | $212,064.48 | $780.99 | $0.00 | $1,199.04 | $214,044.51 |
| 167 | $214,044.51 | $780.99 | $0.00 | $1,210.24 | $216,035.74 |
| 168 | $216,035.74 | $780.99 | $0.00 | $1,221.50 | $218,038.23 |
| 169 | $218,038.23 | $780.99 | $0.00 | $1,232.82 | $220,052.04 |
| 170 | $220,052.04 | $780.99 | $0.00 | $1,244.21 | $222,077.24 |
| 171 | $222,077.24 | $780.99 | $0.00 | $1,255.66 | $224,113.89 |
| 172 | $224,113.89 | $780.99 | $0.00 | $1,267.17 | $226,162.05 |
| 173 | $226,162.05 | $780.99 | $0.00 | $1,278.75 | $228,221.79 |
| 174 | $228,221.79 | $780.99 | $0.00 | $1,290.40 | $230,293.18 |
| 175 | $230,293.18 | $780.99 | $0.00 | $1,302.11 | $232,376.28 |
| 176 | $232,376.28 | $780.99 | $0.00 | $1,313.89 | $234,471.16 |
| 177 | $234,471.16 | $780.99 | $0.00 | $1,325.73 | $236,577.88 |
| 178 | $236,577.88 | $780.99 | $0.00 | $1,337.65 | $238,696.52 |
| 179 | $238,696.52 | $780.99 | $0.00 | $1,349.62 | $240,827.13 |
| 180 | $240,827.13 | $780.99 | $0.00 | $1,361.67 | $242,969.79 |
| 181 | $242,969.79 | $780.99 | $0.00 | $1,373.79 | $245,124.57 |
| 182 | $245,124.57 | $780.99 | $0.00 | $1,385.97 | $247,291.53 |
| 183 | $247,291.53 | $780.99 | $0.00 | $1,398.22 | $249,470.74 |
| 184 | $249,470.74 | $780.99 | $0.00 | $1,410.54 | $251,662.27 |
| 185 | $251,662.27 | $780.99 | $0.00 | $1,422.94 | $253,866.20 |
| 186 | $253,866.20 | $780.99 | $0.00 | $1,435.40 | $256,082.59 |
| 187 | $256,082.59 | $780.99 | $0.00 | $1,447.93 | $258,311.51 |
| 188 | $258,311.51 | $780.99 | $0.00 | $1,460.53 | $260,553.03 |
| 189 | $260,553.03 | $780.99 | $0.00 | $1,473.20 | $262,807.22 |
| 190 | $262,807.22 | $780.99 | $0.00 | $1,485.95 | $265,074.16 |
| 191 | $265,074.16 | $780.99 | $0.00 | $1,498.77 | $267,353.92 |
| 192 | $267,353.92 | $780.99 | $0.00 | $1,511.66 | $269,646.57 |
| 193 | $269,646.57 | $780.99 | $0.00 | $1,524.62 | $271,952.18 |
| 194 | $271,952.18 | $780.99 | $0.00 | $1,537.66 | $274,270.83 |
| 195 | $274,270.83 | $780.99 | $0.00 | $1,550.77 | $276,602.59 |
| 196 | $276,602.59 | $780.99 | $0.00 | $1,563.95 | $278,947.53 |
| 197 | $278,947.53 | $780.99 | $0.00 | $1,577.21 | $281,305.73 |
| 198 | $281,305.73 | $780.99 | $0.00 | $1,590.54 | $283,677.26 |
| 199 | $283,677.26 | $780.99 | $0.00 | $1,603.95 | $286,062.20 |
| 200 | $286,062.20 | $780.99 | $0.00 | $1,617.44 | $288,460.63 |
| 201 | $288,460.63 | $780.99 | $0.00 | $1,631.00 | $290,872.62 |
| 202 | $290,872.62 | $780.99 | $0.00 | $1,644.64 | $293,298.25 |
| 203 | $293,298.25 | $780.99 | $0.00 | $1,658.35 | $295,737.59 |
| 204 | $295,737.59 | $780.99 | $0.00 | $1,672.14 | $298,190.72 |
| 205 | $298,190.72 | $780.99 | $0.00 | $1,686.01 | $300,657.72 |
| 206 | $300,657.72 | $780.99 | $0.00 | $1,699.96 | $303,138.67 |
| 207 | $303,138.67 | $780.99 | $0.00 | $1,713.99 | $305,633.65 |
| 208 | $305,633.65 | $780.99 | $0.00 | $1,728.10 | $308,142.74 |
| 209 | $308,142.74 | $780.99 | $0.00 | $1,742.28 | $310,666.01 |
| 210 | $310,666.01 | $780.99 | $0.00 | $1,756.55 | $313,203.55 |
| 211 | $313,203.55 | $780.99 | $0.00 | $1,770.90 | $315,755.44 |
| 212 | $315,755.44 | $780.99 | $0.00 | $1,785.33 | $318,321.76 |
| 213 | $318,321.76 | $780.99 | $0.00 | $1,799.84 | $320,902.59 |
| 214 | $320,902.59 | $780.99 | $0.00 | $1,814.43 | $323,498.01 |
| 215 | $323,498.01 | $780.99 | $0.00 | $1,829.10 | $326,108.10 |
| 216 | $326,108.10 | $780.99 | $0.00 | $1,843.86 | $328,732.95 |
| 217 | $328,732.95 | $780.99 | $89,027.42 | $1,858.70 | $242,345.22 |
| 218 | $242,345.22 | $780.99 | $0.00 | $1,370.26 | $244,496.47 |
| 219 | $244,496.47 | $780.99 | $0.00 | $1,382.42 | $246,659.88 |
| 220 | $246,659.88 | $780.99 | $0.00 | $1,394.65 | $248,835.52 |
| 221 | $248,835.52 | $780.99 | $0.00 | $1,406.95 | $251,023.46 |
| 222 | $251,023.46 | $780.99 | $0.00 | $1,419.32 | $253,223.77 |
| 223 | $253,223.77 | $780.99 | $0.00 | $1,431.76 | $255,436.52 |
| 224 | $255,436.52 | $780.99 | $0.00 | $1,444.28 | $257,661.79 |
| 225 | $257,661.79 | $780.99 | $0.00 | $1,456.86 | $259,899.64 |
| 226 | $259,899.64 | $780.99 | $0.00 | $1,469.51 | $262,150.14 |
| 227 | $262,150.14 | $780.99 | $0.00 | $1,482.24 | $264,413.37 |
| 228 | $264,413.37 | $780.99 | $0.00 | $1,495.03 | $266,689.39 |
| 229 | $266,689.39 | $780.99 | $95,259.34 | $1,507.90 | $173,718.94 |
| 230 | $173,718.94 | $780.99 | $0.00 | $982.23 | $175,482.16 |
| 231 | $175,482.16 | $780.99 | $0.00 | $992.20 | $177,255.35 |
| 232 | $177,255.35 | $780.99 | $0.00 | $1,002.23 | $179,038.57 |
| 233 | $179,038.57 | $780.99 | $0.00 | $1,012.31 | $180,831.87 |
| 234 | $180,831.87 | $780.99 | $0.00 | $1,022.45 | $182,635.31 |
| 235 | $182,635.31 | $780.99 | $0.00 | $1,032.65 | $184,448.95 |
| 236 | $184,448.95 | $780.99 | $0.00 | $1,042.90 | $186,272.84 |
| 237 | $186,272.84 | $780.99 | $0.00 | $1,053.21 | $188,107.04 |
| 238 | $188,107.04 | $780.99 | $0.00 | $1,063.58 | $189,951.61 |
| 239 | $189,951.61 | $780.99 | $0.00 | $1,074.01 | $191,806.61 |
| 240 | $191,806.61 | $780.99 | $0.00 | $1,084.50 | $193,672.10 |
| 241 | $193,672.10 | $780.99 | $101,927.49 | $1,095.05 | $93,620.65 |
| 242 | $93,620.65 | $780.99 | $0.00 | $529.34 | $94,930.98 |
| 243 | $94,930.98 | $780.99 | $0.00 | $536.75 | $96,248.72 |
| 244 | $96,248.72 | $780.99 | $0.00 | $544.20 | $97,573.91 |
| 245 | $97,573.91 | $780.99 | $0.00 | $551.70 | $98,906.60 |
| 246 | $98,906.60 | $780.99 | $0.00 | $559.23 | $100,246.82 |
| 247 | $100,246.82 | $780.99 | $0.00 | $566.81 | $101,594.62 |
| 248 | $101,594.62 | $780.99 | $0.00 | $574.43 | $102,950.04 |
| 249 | $102,950.04 | $780.99 | $0.00 | $582.09 | $104,313.12 |
| 250 | $104,313.12 | $780.99 | $0.00 | $589.80 | $105,683.91 |
| 251 | $105,683.91 | $780.99 | $0.00 | $597.55 | $107,062.45 |
| 252 | $107,062.45 | $780.99 | $0.00 | $605.35 | $108,448.79 |
| 253 | $108,448.79 | $0.00 | $109,062.41 | $613.19 | -$0.43 |