| Estimated Annual Cost in 2042 | $95,574 |
| Monthly savings required | $755 |
How much will it cost to send your child to Georgia Southern University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $382,295.85 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $755.35 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 | $25,475.00 |
| 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 Georgia Southern University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $755.35 | $0.00 | $0.00 | $755.35 |
| 2 | $755.35 | $755.35 | $0.00 | $4.27 | $1,514.97 |
| 3 | $1,514.97 | $755.35 | $0.00 | $8.57 | $2,278.89 |
| 4 | $2,278.89 | $755.35 | $0.00 | $12.89 | $3,047.13 |
| 5 | $3,047.13 | $755.35 | $0.00 | $17.23 | $3,819.71 |
| 6 | $3,819.71 | $755.35 | $0.00 | $21.60 | $4,596.66 |
| 7 | $4,596.66 | $755.35 | $0.00 | $25.99 | $5,378.00 |
| 8 | $5,378.00 | $755.35 | $0.00 | $30.41 | $6,163.76 |
| 9 | $6,163.76 | $755.35 | $0.00 | $34.85 | $6,953.96 |
| 10 | $6,953.96 | $755.35 | $0.00 | $39.32 | $7,748.63 |
| 11 | $7,748.63 | $755.35 | $0.00 | $43.81 | $8,547.79 |
| 12 | $8,547.79 | $755.35 | $0.00 | $48.33 | $9,351.47 |
| 13 | $9,351.47 | $755.35 | $0.00 | $52.87 | $10,159.69 |
| 14 | $10,159.69 | $755.35 | $0.00 | $57.44 | $10,972.48 |
| 15 | $10,972.48 | $755.35 | $0.00 | $62.04 | $11,789.87 |
| 16 | $11,789.87 | $755.35 | $0.00 | $66.66 | $12,611.88 |
| 17 | $12,611.88 | $755.35 | $0.00 | $71.31 | $13,438.54 |
| 18 | $13,438.54 | $755.35 | $0.00 | $75.98 | $14,269.87 |
| 19 | $14,269.87 | $755.35 | $0.00 | $80.68 | $15,105.90 |
| 20 | $15,105.90 | $755.35 | $0.00 | $85.41 | $15,946.66 |
| 21 | $15,946.66 | $755.35 | $0.00 | $90.16 | $16,792.17 |
| 22 | $16,792.17 | $755.35 | $0.00 | $94.95 | $17,642.47 |
| 23 | $17,642.47 | $755.35 | $0.00 | $99.75 | $18,497.57 |
| 24 | $18,497.57 | $755.35 | $0.00 | $104.59 | $19,357.51 |
| 25 | $19,357.51 | $755.35 | $0.00 | $109.45 | $20,222.31 |
| 26 | $20,222.31 | $755.35 | $0.00 | $114.34 | $21,092.00 |
| 27 | $21,092.00 | $755.35 | $0.00 | $119.26 | $21,966.61 |
| 28 | $21,966.61 | $755.35 | $0.00 | $124.20 | $22,846.16 |
| 29 | $22,846.16 | $755.35 | $0.00 | $129.18 | $23,730.69 |
| 30 | $23,730.69 | $755.35 | $0.00 | $134.18 | $24,620.22 |
| 31 | $24,620.22 | $755.35 | $0.00 | $139.21 | $25,514.78 |
| 32 | $25,514.78 | $755.35 | $0.00 | $144.26 | $26,414.39 |
| 33 | $26,414.39 | $755.35 | $0.00 | $149.35 | $27,319.09 |
| 34 | $27,319.09 | $755.35 | $0.00 | $154.47 | $28,228.91 |
| 35 | $28,228.91 | $755.35 | $0.00 | $159.61 | $29,143.87 |
| 36 | $29,143.87 | $755.35 | $0.00 | $164.78 | $30,064.00 |
| 37 | $30,064.00 | $755.35 | $0.00 | $169.99 | $30,989.34 |
| 38 | $30,989.34 | $755.35 | $0.00 | $175.22 | $31,919.91 |
| 39 | $31,919.91 | $755.35 | $0.00 | $180.48 | $32,855.74 |
| 40 | $32,855.74 | $755.35 | $0.00 | $185.77 | $33,796.86 |
| 41 | $33,796.86 | $755.35 | $0.00 | $191.09 | $34,743.30 |
| 42 | $34,743.30 | $755.35 | $0.00 | $196.44 | $35,695.09 |
| 43 | $35,695.09 | $755.35 | $0.00 | $201.83 | $36,652.27 |
| 44 | $36,652.27 | $755.35 | $0.00 | $207.24 | $37,614.86 |
| 45 | $37,614.86 | $755.35 | $0.00 | $212.68 | $38,582.89 |
| 46 | $38,582.89 | $755.35 | $0.00 | $218.15 | $39,556.39 |
| 47 | $39,556.39 | $755.35 | $0.00 | $223.66 | $40,535.40 |
| 48 | $40,535.40 | $755.35 | $0.00 | $229.19 | $41,519.94 |
| 49 | $41,519.94 | $755.35 | $0.00 | $234.76 | $42,510.05 |
| 50 | $42,510.05 | $755.35 | $0.00 | $240.36 | $43,505.76 |
| 51 | $43,505.76 | $755.35 | $0.00 | $245.99 | $44,507.10 |
| 52 | $44,507.10 | $755.35 | $0.00 | $251.65 | $45,514.10 |
| 53 | $45,514.10 | $755.35 | $0.00 | $257.34 | $46,526.79 |
| 54 | $46,526.79 | $755.35 | $0.00 | $263.07 | $47,545.21 |
| 55 | $47,545.21 | $755.35 | $0.00 | $268.83 | $48,569.39 |
| 56 | $48,569.39 | $755.35 | $0.00 | $274.62 | $49,599.36 |
| 57 | $49,599.36 | $755.35 | $0.00 | $280.44 | $50,635.15 |
| 58 | $50,635.15 | $755.35 | $0.00 | $286.30 | $51,676.80 |
| 59 | $51,676.80 | $755.35 | $0.00 | $292.19 | $52,724.34 |
| 60 | $52,724.34 | $755.35 | $0.00 | $298.11 | $53,777.80 |
| 61 | $53,777.80 | $755.35 | $0.00 | $304.07 | $54,837.22 |
| 62 | $54,837.22 | $755.35 | $0.00 | $310.06 | $55,902.63 |
| 63 | $55,902.63 | $755.35 | $0.00 | $316.08 | $56,974.06 |
| 64 | $56,974.06 | $755.35 | $0.00 | $322.14 | $58,051.55 |
| 65 | $58,051.55 | $755.35 | $0.00 | $328.23 | $59,135.13 |
| 66 | $59,135.13 | $755.35 | $0.00 | $334.36 | $60,224.84 |
| 67 | $60,224.84 | $755.35 | $0.00 | $340.52 | $61,320.71 |
| 68 | $61,320.71 | $755.35 | $0.00 | $346.72 | $62,422.78 |
| 69 | $62,422.78 | $755.35 | $0.00 | $352.95 | $63,531.08 |
| 70 | $63,531.08 | $755.35 | $0.00 | $359.21 | $64,645.64 |
| 71 | $64,645.64 | $755.35 | $0.00 | $365.52 | $65,766.51 |
| 72 | $65,766.51 | $755.35 | $0.00 | $371.85 | $66,893.71 |
| 73 | $66,893.71 | $755.35 | $0.00 | $378.23 | $68,027.29 |
| 74 | $68,027.29 | $755.35 | $0.00 | $384.64 | $69,167.28 |
| 75 | $69,167.28 | $755.35 | $0.00 | $391.08 | $70,313.71 |
| 76 | $70,313.71 | $755.35 | $0.00 | $397.56 | $71,466.62 |
| 77 | $71,466.62 | $755.35 | $0.00 | $404.08 | $72,626.05 |
| 78 | $72,626.05 | $755.35 | $0.00 | $410.64 | $73,792.04 |
| 79 | $73,792.04 | $755.35 | $0.00 | $417.23 | $74,964.62 |
| 80 | $74,964.62 | $755.35 | $0.00 | $423.86 | $76,143.83 |
| 81 | $76,143.83 | $755.35 | $0.00 | $430.53 | $77,329.71 |
| 82 | $77,329.71 | $755.35 | $0.00 | $437.23 | $78,522.29 |
| 83 | $78,522.29 | $755.35 | $0.00 | $443.98 | $79,721.62 |
| 84 | $79,721.62 | $755.35 | $0.00 | $450.76 | $80,927.73 |
| 85 | $80,927.73 | $755.35 | $0.00 | $457.58 | $82,140.66 |
| 86 | $82,140.66 | $755.35 | $0.00 | $464.44 | $83,360.45 |
| 87 | $83,360.45 | $755.35 | $0.00 | $471.33 | $84,587.13 |
| 88 | $84,587.13 | $755.35 | $0.00 | $478.27 | $85,820.75 |
| 89 | $85,820.75 | $755.35 | $0.00 | $485.24 | $87,061.34 |
| 90 | $87,061.34 | $755.35 | $0.00 | $492.26 | $88,308.95 |
| 91 | $88,308.95 | $755.35 | $0.00 | $499.31 | $89,563.61 |
| 92 | $89,563.61 | $755.35 | $0.00 | $506.41 | $90,825.37 |
| 93 | $90,825.37 | $755.35 | $0.00 | $513.54 | $92,094.26 |
| 94 | $92,094.26 | $755.35 | $0.00 | $520.71 | $93,370.32 |
| 95 | $93,370.32 | $755.35 | $0.00 | $527.93 | $94,653.60 |
| 96 | $94,653.60 | $755.35 | $0.00 | $535.19 | $95,944.14 |
| 97 | $95,944.14 | $755.35 | $0.00 | $542.48 | $97,241.97 |
| 98 | $97,241.97 | $755.35 | $0.00 | $549.82 | $98,547.14 |
| 99 | $98,547.14 | $755.35 | $0.00 | $557.20 | $99,859.69 |
| 100 | $99,859.69 | $755.35 | $0.00 | $564.62 | $101,179.66 |
| 101 | $101,179.66 | $755.35 | $0.00 | $572.08 | $102,507.09 |
| 102 | $102,507.09 | $755.35 | $0.00 | $579.59 | $103,842.03 |
| 103 | $103,842.03 | $755.35 | $0.00 | $587.14 | $105,184.52 |
| 104 | $105,184.52 | $755.35 | $0.00 | $594.73 | $106,534.60 |
| 105 | $106,534.60 | $755.35 | $0.00 | $602.36 | $107,892.31 |
| 106 | $107,892.31 | $755.35 | $0.00 | $610.04 | $109,257.70 |
| 107 | $109,257.70 | $755.35 | $0.00 | $617.76 | $110,630.81 |
| 108 | $110,630.81 | $755.35 | $0.00 | $625.52 | $112,011.68 |
| 109 | $112,011.68 | $755.35 | $0.00 | $633.33 | $113,400.36 |
| 110 | $113,400.36 | $755.35 | $0.00 | $641.18 | $114,796.89 |
| 111 | $114,796.89 | $755.35 | $0.00 | $649.08 | $116,201.32 |
| 112 | $116,201.32 | $755.35 | $0.00 | $657.02 | $117,613.69 |
| 113 | $117,613.69 | $755.35 | $0.00 | $665.00 | $119,034.04 |
| 114 | $119,034.04 | $755.35 | $0.00 | $673.04 | $120,462.43 |
| 115 | $120,462.43 | $755.35 | $0.00 | $681.11 | $121,898.89 |
| 116 | $121,898.89 | $755.35 | $0.00 | $689.23 | $123,343.47 |
| 117 | $123,343.47 | $755.35 | $0.00 | $697.40 | $124,796.22 |
| 118 | $124,796.22 | $755.35 | $0.00 | $705.62 | $126,257.19 |
| 119 | $126,257.19 | $755.35 | $0.00 | $713.88 | $127,726.42 |
| 120 | $127,726.42 | $755.35 | $0.00 | $722.18 | $129,203.95 |
| 121 | $129,203.95 | $755.35 | $0.00 | $730.54 | $130,689.84 |
| 122 | $130,689.84 | $755.35 | $0.00 | $738.94 | $132,184.13 |
| 123 | $132,184.13 | $755.35 | $0.00 | $747.39 | $133,686.87 |
| 124 | $133,686.87 | $755.35 | $0.00 | $755.88 | $135,198.10 |
| 125 | $135,198.10 | $755.35 | $0.00 | $764.43 | $136,717.88 |
| 126 | $136,717.88 | $755.35 | $0.00 | $773.02 | $138,246.25 |
| 127 | $138,246.25 | $755.35 | $0.00 | $781.66 | $139,783.26 |
| 128 | $139,783.26 | $755.35 | $0.00 | $790.35 | $141,328.96 |
| 129 | $141,328.96 | $755.35 | $0.00 | $799.09 | $142,883.40 |
| 130 | $142,883.40 | $755.35 | $0.00 | $807.88 | $144,446.63 |
| 131 | $144,446.63 | $755.35 | $0.00 | $816.72 | $146,018.70 |
| 132 | $146,018.70 | $755.35 | $0.00 | $825.61 | $147,599.66 |
| 133 | $147,599.66 | $755.35 | $0.00 | $834.55 | $149,189.56 |
| 134 | $149,189.56 | $755.35 | $0.00 | $843.54 | $150,788.45 |
| 135 | $150,788.45 | $755.35 | $0.00 | $852.58 | $152,396.38 |
| 136 | $152,396.38 | $755.35 | $0.00 | $861.67 | $154,013.40 |
| 137 | $154,013.40 | $755.35 | $0.00 | $870.81 | $155,639.56 |
| 138 | $155,639.56 | $755.35 | $0.00 | $880.01 | $157,274.92 |
| 139 | $157,274.92 | $755.35 | $0.00 | $889.26 | $158,919.53 |
| 140 | $158,919.53 | $755.35 | $0.00 | $898.55 | $160,573.43 |
| 141 | $160,573.43 | $755.35 | $0.00 | $907.91 | $162,236.69 |
| 142 | $162,236.69 | $755.35 | $0.00 | $917.31 | $163,909.35 |
| 143 | $163,909.35 | $755.35 | $0.00 | $926.77 | $165,591.47 |
| 144 | $165,591.47 | $755.35 | $0.00 | $936.28 | $167,283.10 |
| 145 | $167,283.10 | $755.35 | $0.00 | $945.84 | $168,984.29 |
| 146 | $168,984.29 | $755.35 | $0.00 | $955.46 | $170,695.10 |
| 147 | $170,695.10 | $755.35 | $0.00 | $965.13 | $172,415.58 |
| 148 | $172,415.58 | $755.35 | $0.00 | $974.86 | $174,145.79 |
| 149 | $174,145.79 | $755.35 | $0.00 | $984.65 | $175,885.79 |
| 150 | $175,885.79 | $755.35 | $0.00 | $994.48 | $177,635.62 |
| 151 | $177,635.62 | $755.35 | $0.00 | $1,004.38 | $179,395.35 |
| 152 | $179,395.35 | $755.35 | $0.00 | $1,014.33 | $181,165.03 |
| 153 | $181,165.03 | $755.35 | $0.00 | $1,024.33 | $182,944.71 |
| 154 | $182,944.71 | $755.35 | $0.00 | $1,034.40 | $184,734.46 |
| 155 | $184,734.46 | $755.35 | $0.00 | $1,044.52 | $186,534.33 |
| 156 | $186,534.33 | $755.35 | $0.00 | $1,054.69 | $188,344.37 |
| 157 | $188,344.37 | $755.35 | $0.00 | $1,064.93 | $190,164.65 |
| 158 | $190,164.65 | $755.35 | $0.00 | $1,075.22 | $191,995.22 |
| 159 | $191,995.22 | $755.35 | $0.00 | $1,085.57 | $193,836.14 |
| 160 | $193,836.14 | $755.35 | $0.00 | $1,095.98 | $195,687.47 |
| 161 | $195,687.47 | $755.35 | $0.00 | $1,106.45 | $197,549.27 |
| 162 | $197,549.27 | $755.35 | $0.00 | $1,116.97 | $199,421.59 |
| 163 | $199,421.59 | $755.35 | $0.00 | $1,127.56 | $201,304.50 |
| 164 | $201,304.50 | $755.35 | $0.00 | $1,138.20 | $203,198.05 |
| 165 | $203,198.05 | $755.35 | $0.00 | $1,148.91 | $205,102.31 |
| 166 | $205,102.31 | $755.35 | $0.00 | $1,159.68 | $207,017.34 |
| 167 | $207,017.34 | $755.35 | $0.00 | $1,170.51 | $208,943.20 |
| 168 | $208,943.20 | $755.35 | $0.00 | $1,181.40 | $210,879.95 |
| 169 | $210,879.95 | $755.35 | $0.00 | $1,192.35 | $212,827.65 |
| 170 | $212,827.65 | $755.35 | $0.00 | $1,203.36 | $214,786.36 |
| 171 | $214,786.36 | $755.35 | $0.00 | $1,214.43 | $216,756.14 |
| 172 | $216,756.14 | $755.35 | $0.00 | $1,225.57 | $218,737.06 |
| 173 | $218,737.06 | $755.35 | $0.00 | $1,236.77 | $220,729.18 |
| 174 | $220,729.18 | $755.35 | $0.00 | $1,248.03 | $222,732.56 |
| 175 | $222,732.56 | $755.35 | $0.00 | $1,259.36 | $224,747.27 |
| 176 | $224,747.27 | $755.35 | $0.00 | $1,270.75 | $226,773.37 |
| 177 | $226,773.37 | $755.35 | $0.00 | $1,282.21 | $228,810.93 |
| 178 | $228,810.93 | $755.35 | $0.00 | $1,293.73 | $230,860.01 |
| 179 | $230,860.01 | $755.35 | $0.00 | $1,305.32 | $232,920.68 |
| 180 | $232,920.68 | $755.35 | $0.00 | $1,316.97 | $234,993.00 |
| 181 | $234,993.00 | $755.35 | $0.00 | $1,328.68 | $237,077.03 |
| 182 | $237,077.03 | $755.35 | $0.00 | $1,340.47 | $239,172.85 |
| 183 | $239,172.85 | $755.35 | $0.00 | $1,352.32 | $241,280.52 |
| 184 | $241,280.52 | $755.35 | $0.00 | $1,364.24 | $243,400.11 |
| 185 | $243,400.11 | $755.35 | $0.00 | $1,376.22 | $245,531.68 |
| 186 | $245,531.68 | $755.35 | $0.00 | $1,388.27 | $247,675.30 |
| 187 | $247,675.30 | $755.35 | $0.00 | $1,400.39 | $249,831.04 |
| 188 | $249,831.04 | $755.35 | $0.00 | $1,412.58 | $251,998.97 |
| 189 | $251,998.97 | $755.35 | $0.00 | $1,424.84 | $254,179.16 |
| 190 | $254,179.16 | $755.35 | $0.00 | $1,437.17 | $256,371.68 |
| 191 | $256,371.68 | $755.35 | $0.00 | $1,449.56 | $258,576.59 |
| 192 | $258,576.59 | $755.35 | $0.00 | $1,462.03 | $260,793.97 |
| 193 | $260,793.97 | $755.35 | $0.00 | $1,474.57 | $263,023.89 |
| 194 | $263,023.89 | $755.35 | $0.00 | $1,487.18 | $265,266.42 |
| 195 | $265,266.42 | $755.35 | $0.00 | $1,499.85 | $267,521.62 |
| 196 | $267,521.62 | $755.35 | $0.00 | $1,512.61 | $269,789.58 |
| 197 | $269,789.58 | $755.35 | $0.00 | $1,525.43 | $272,070.36 |
| 198 | $272,070.36 | $755.35 | $0.00 | $1,538.33 | $274,364.04 |
| 199 | $274,364.04 | $755.35 | $0.00 | $1,551.29 | $276,670.68 |
| 200 | $276,670.68 | $755.35 | $0.00 | $1,564.34 | $278,990.37 |
| 201 | $278,990.37 | $755.35 | $0.00 | $1,577.45 | $281,323.17 |
| 202 | $281,323.17 | $755.35 | $0.00 | $1,590.64 | $283,669.16 |
| 203 | $283,669.16 | $755.35 | $0.00 | $1,603.91 | $286,028.42 |
| 204 | $286,028.42 | $755.35 | $0.00 | $1,617.25 | $288,401.02 |
| 205 | $288,401.02 | $755.35 | $0.00 | $1,630.66 | $290,787.03 |
| 206 | $290,787.03 | $755.35 | $0.00 | $1,644.15 | $293,186.53 |
| 207 | $293,186.53 | $755.35 | $0.00 | $1,657.72 | $295,599.60 |
| 208 | $295,599.60 | $755.35 | $0.00 | $1,671.36 | $298,026.31 |
| 209 | $298,026.31 | $755.35 | $0.00 | $1,685.08 | $300,466.74 |
| 210 | $300,466.74 | $755.35 | $0.00 | $1,698.88 | $302,920.97 |
| 211 | $302,920.97 | $755.35 | $0.00 | $1,712.76 | $305,389.08 |
| 212 | $305,389.08 | $755.35 | $0.00 | $1,726.71 | $307,871.14 |
| 213 | $307,871.14 | $755.35 | $0.00 | $1,740.75 | $310,367.24 |
| 214 | $310,367.24 | $755.35 | $0.00 | $1,754.86 | $312,877.45 |
| 215 | $312,877.45 | $755.35 | $0.00 | $1,769.05 | $315,401.85 |
| 216 | $315,401.85 | $755.35 | $0.00 | $1,783.33 | $317,940.53 |
| 217 | $317,940.53 | $755.35 | $86,103.77 | $1,797.68 | $234,389.79 |
| 218 | $234,389.79 | $755.35 | $0.00 | $1,325.27 | $236,470.41 |
| 219 | $236,470.41 | $755.35 | $0.00 | $1,337.04 | $238,562.80 |
| 220 | $238,562.80 | $755.35 | $0.00 | $1,348.87 | $240,667.02 |
| 221 | $240,667.02 | $755.35 | $0.00 | $1,360.77 | $242,783.14 |
| 222 | $242,783.14 | $755.35 | $0.00 | $1,372.73 | $244,911.22 |
| 223 | $244,911.22 | $755.35 | $0.00 | $1,384.76 | $247,051.33 |
| 224 | $247,051.33 | $755.35 | $0.00 | $1,396.86 | $249,203.54 |
| 225 | $249,203.54 | $755.35 | $0.00 | $1,409.03 | $251,367.92 |
| 226 | $251,367.92 | $755.35 | $0.00 | $1,421.27 | $253,544.54 |
| 227 | $253,544.54 | $755.35 | $0.00 | $1,433.58 | $255,733.47 |
| 228 | $255,733.47 | $755.35 | $0.00 | $1,445.95 | $257,934.77 |
| 229 | $257,934.77 | $755.35 | $92,131.04 | $1,458.40 | $168,017.48 |
| 230 | $168,017.48 | $755.35 | $0.00 | $950.00 | $169,722.83 |
| 231 | $169,722.83 | $755.35 | $0.00 | $959.64 | $171,437.82 |
| 232 | $171,437.82 | $755.35 | $0.00 | $969.33 | $173,162.50 |
| 233 | $173,162.50 | $755.35 | $0.00 | $979.09 | $174,896.94 |
| 234 | $174,896.94 | $755.35 | $0.00 | $988.89 | $176,641.18 |
| 235 | $176,641.18 | $755.35 | $0.00 | $998.75 | $178,395.28 |
| 236 | $178,395.28 | $755.35 | $0.00 | $1,008.67 | $180,159.30 |
| 237 | $180,159.30 | $755.35 | $0.00 | $1,018.65 | $181,933.30 |
| 238 | $181,933.30 | $755.35 | $0.00 | $1,028.68 | $183,717.33 |
| 239 | $183,717.33 | $755.35 | $0.00 | $1,038.76 | $185,511.44 |
| 240 | $185,511.44 | $755.35 | $0.00 | $1,048.91 | $187,315.70 |
| 241 | $187,315.70 | $755.35 | $98,580.21 | $1,059.11 | $90,549.95 |
| 242 | $90,549.95 | $755.35 | $0.00 | $511.98 | $91,817.28 |
| 243 | $91,817.28 | $755.35 | $0.00 | $519.15 | $93,091.78 |
| 244 | $93,091.78 | $755.35 | $0.00 | $526.35 | $94,373.48 |
| 245 | $94,373.48 | $755.35 | $0.00 | $533.60 | $95,662.43 |
| 246 | $95,662.43 | $755.35 | $0.00 | $540.89 | $96,958.67 |
| 247 | $96,958.67 | $755.35 | $0.00 | $548.22 | $98,262.24 |
| 248 | $98,262.24 | $755.35 | $0.00 | $555.59 | $99,573.18 |
| 249 | $99,573.18 | $755.35 | $0.00 | $563.00 | $100,891.53 |
| 250 | $100,891.53 | $755.35 | $0.00 | $570.46 | $102,217.34 |
| 251 | $102,217.34 | $755.35 | $0.00 | $577.95 | $103,550.64 |
| 252 | $103,550.64 | $755.35 | $0.00 | $585.49 | $104,891.48 |
| 253 | $104,891.48 | $0.00 | $105,480.83 | $593.07 | $3.72 |