| Estimated Annual Cost in 2042 | $95,514 |
| Monthly savings required | $755 |
How much will it cost to send your child to Texas Southern University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $382,055.74 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $754.87 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 | $25,459.00 |
| 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 Texas Southern University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $754.87 | $0.00 | $0.00 | $754.87 |
| 2 | $754.87 | $754.87 | $0.00 | $4.27 | $1,514.01 |
| 3 | $1,514.01 | $754.87 | $0.00 | $8.56 | $2,277.44 |
| 4 | $2,277.44 | $754.87 | $0.00 | $12.88 | $3,045.19 |
| 5 | $3,045.19 | $754.87 | $0.00 | $17.22 | $3,817.28 |
| 6 | $3,817.28 | $754.87 | $0.00 | $21.58 | $4,593.73 |
| 7 | $4,593.73 | $754.87 | $0.00 | $25.97 | $5,374.57 |
| 8 | $5,374.57 | $754.87 | $0.00 | $30.39 | $6,159.83 |
| 9 | $6,159.83 | $754.87 | $0.00 | $34.83 | $6,949.53 |
| 10 | $6,949.53 | $754.87 | $0.00 | $39.29 | $7,743.69 |
| 11 | $7,743.69 | $754.87 | $0.00 | $43.78 | $8,542.34 |
| 12 | $8,542.34 | $754.87 | $0.00 | $48.30 | $9,345.51 |
| 13 | $9,345.51 | $754.87 | $0.00 | $52.84 | $10,153.22 |
| 14 | $10,153.22 | $754.87 | $0.00 | $57.41 | $10,965.50 |
| 15 | $10,965.50 | $754.87 | $0.00 | $62.00 | $11,782.37 |
| 16 | $11,782.37 | $754.87 | $0.00 | $66.62 | $12,603.86 |
| 17 | $12,603.86 | $754.87 | $0.00 | $71.26 | $13,429.99 |
| 18 | $13,429.99 | $754.87 | $0.00 | $75.94 | $14,260.80 |
| 19 | $14,260.80 | $754.87 | $0.00 | $80.63 | $15,096.30 |
| 20 | $15,096.30 | $754.87 | $0.00 | $85.36 | $15,936.53 |
| 21 | $15,936.53 | $754.87 | $0.00 | $90.11 | $16,781.51 |
| 22 | $16,781.51 | $754.87 | $0.00 | $94.89 | $17,631.27 |
| 23 | $17,631.27 | $754.87 | $0.00 | $99.69 | $18,485.83 |
| 24 | $18,485.83 | $754.87 | $0.00 | $104.52 | $19,345.22 |
| 25 | $19,345.22 | $754.87 | $0.00 | $109.38 | $20,209.47 |
| 26 | $20,209.47 | $754.87 | $0.00 | $114.27 | $21,078.61 |
| 27 | $21,078.61 | $754.87 | $0.00 | $119.18 | $21,952.66 |
| 28 | $21,952.66 | $754.87 | $0.00 | $124.12 | $22,831.65 |
| 29 | $22,831.65 | $754.87 | $0.00 | $129.09 | $23,715.61 |
| 30 | $23,715.61 | $754.87 | $0.00 | $134.09 | $24,604.57 |
| 31 | $24,604.57 | $754.87 | $0.00 | $139.12 | $25,498.56 |
| 32 | $25,498.56 | $754.87 | $0.00 | $144.17 | $26,397.60 |
| 33 | $26,397.60 | $754.87 | $0.00 | $149.26 | $27,301.73 |
| 34 | $27,301.73 | $754.87 | $0.00 | $154.37 | $28,210.97 |
| 35 | $28,210.97 | $754.87 | $0.00 | $159.51 | $29,125.35 |
| 36 | $29,125.35 | $754.87 | $0.00 | $164.68 | $30,044.90 |
| 37 | $30,044.90 | $754.87 | $0.00 | $169.88 | $30,969.65 |
| 38 | $30,969.65 | $754.87 | $0.00 | $175.11 | $31,899.63 |
| 39 | $31,899.63 | $754.87 | $0.00 | $180.37 | $32,834.87 |
| 40 | $32,834.87 | $754.87 | $0.00 | $185.65 | $33,775.39 |
| 41 | $33,775.39 | $754.87 | $0.00 | $190.97 | $34,721.23 |
| 42 | $34,721.23 | $754.87 | $0.00 | $196.32 | $35,672.42 |
| 43 | $35,672.42 | $754.87 | $0.00 | $201.70 | $36,628.99 |
| 44 | $36,628.99 | $754.87 | $0.00 | $207.11 | $37,590.97 |
| 45 | $37,590.97 | $754.87 | $0.00 | $212.54 | $38,558.38 |
| 46 | $38,558.38 | $754.87 | $0.00 | $218.01 | $39,531.26 |
| 47 | $39,531.26 | $754.87 | $0.00 | $223.52 | $40,509.65 |
| 48 | $40,509.65 | $754.87 | $0.00 | $229.05 | $41,493.57 |
| 49 | $41,493.57 | $754.87 | $0.00 | $234.61 | $42,483.05 |
| 50 | $42,483.05 | $754.87 | $0.00 | $240.21 | $43,478.13 |
| 51 | $43,478.13 | $754.87 | $0.00 | $245.83 | $44,478.83 |
| 52 | $44,478.83 | $754.87 | $0.00 | $251.49 | $45,485.19 |
| 53 | $45,485.19 | $754.87 | $0.00 | $257.18 | $46,497.24 |
| 54 | $46,497.24 | $754.87 | $0.00 | $262.90 | $47,515.01 |
| 55 | $47,515.01 | $754.87 | $0.00 | $268.66 | $48,538.54 |
| 56 | $48,538.54 | $754.87 | $0.00 | $274.44 | $49,567.85 |
| 57 | $49,567.85 | $754.87 | $0.00 | $280.26 | $50,602.98 |
| 58 | $50,602.98 | $754.87 | $0.00 | $286.12 | $51,643.97 |
| 59 | $51,643.97 | $754.87 | $0.00 | $292.00 | $52,690.84 |
| 60 | $52,690.84 | $754.87 | $0.00 | $297.92 | $53,743.63 |
| 61 | $53,743.63 | $754.87 | $0.00 | $303.87 | $54,802.37 |
| 62 | $54,802.37 | $754.87 | $0.00 | $309.86 | $55,867.10 |
| 63 | $55,867.10 | $754.87 | $0.00 | $315.88 | $56,937.85 |
| 64 | $56,937.85 | $754.87 | $0.00 | $321.93 | $58,014.65 |
| 65 | $58,014.65 | $754.87 | $0.00 | $328.02 | $59,097.54 |
| 66 | $59,097.54 | $754.87 | $0.00 | $334.15 | $60,186.56 |
| 67 | $60,186.56 | $754.87 | $0.00 | $340.30 | $61,281.73 |
| 68 | $61,281.73 | $754.87 | $0.00 | $346.50 | $62,383.10 |
| 69 | $62,383.10 | $754.87 | $0.00 | $352.72 | $63,490.69 |
| 70 | $63,490.69 | $754.87 | $0.00 | $358.99 | $64,604.55 |
| 71 | $64,604.55 | $754.87 | $0.00 | $365.28 | $65,724.70 |
| 72 | $65,724.70 | $754.87 | $0.00 | $371.62 | $66,851.19 |
| 73 | $66,851.19 | $754.87 | $0.00 | $377.99 | $67,984.05 |
| 74 | $67,984.05 | $754.87 | $0.00 | $384.39 | $69,123.31 |
| 75 | $69,123.31 | $754.87 | $0.00 | $390.83 | $70,269.01 |
| 76 | $70,269.01 | $754.87 | $0.00 | $397.31 | $71,421.19 |
| 77 | $71,421.19 | $754.87 | $0.00 | $403.83 | $72,579.89 |
| 78 | $72,579.89 | $754.87 | $0.00 | $410.38 | $73,745.14 |
| 79 | $73,745.14 | $754.87 | $0.00 | $416.97 | $74,916.98 |
| 80 | $74,916.98 | $754.87 | $0.00 | $423.59 | $76,095.44 |
| 81 | $76,095.44 | $754.87 | $0.00 | $430.25 | $77,280.56 |
| 82 | $77,280.56 | $754.87 | $0.00 | $436.96 | $78,472.39 |
| 83 | $78,472.39 | $754.87 | $0.00 | $443.69 | $79,670.95 |
| 84 | $79,670.95 | $754.87 | $0.00 | $450.47 | $80,876.29 |
| 85 | $80,876.29 | $754.87 | $0.00 | $457.29 | $82,088.45 |
| 86 | $82,088.45 | $754.87 | $0.00 | $464.14 | $83,307.46 |
| 87 | $83,307.46 | $754.87 | $0.00 | $471.03 | $84,533.36 |
| 88 | $84,533.36 | $754.87 | $0.00 | $477.96 | $85,766.19 |
| 89 | $85,766.19 | $754.87 | $0.00 | $484.93 | $87,005.99 |
| 90 | $87,005.99 | $754.87 | $0.00 | $491.94 | $88,252.80 |
| 91 | $88,252.80 | $754.87 | $0.00 | $498.99 | $89,506.66 |
| 92 | $89,506.66 | $754.87 | $0.00 | $506.08 | $90,767.61 |
| 93 | $90,767.61 | $754.87 | $0.00 | $513.21 | $92,035.69 |
| 94 | $92,035.69 | $754.87 | $0.00 | $520.38 | $93,310.94 |
| 95 | $93,310.94 | $754.87 | $0.00 | $527.59 | $94,593.40 |
| 96 | $94,593.40 | $754.87 | $0.00 | $534.84 | $95,883.11 |
| 97 | $95,883.11 | $754.87 | $0.00 | $542.14 | $97,180.12 |
| 98 | $97,180.12 | $754.87 | $0.00 | $549.47 | $98,484.46 |
| 99 | $98,484.46 | $754.87 | $0.00 | $556.85 | $99,796.18 |
| 100 | $99,796.18 | $754.87 | $0.00 | $564.26 | $101,115.31 |
| 101 | $101,115.31 | $754.87 | $0.00 | $571.72 | $102,441.90 |
| 102 | $102,441.90 | $754.87 | $0.00 | $579.22 | $103,775.99 |
| 103 | $103,775.99 | $754.87 | $0.00 | $586.76 | $105,117.62 |
| 104 | $105,117.62 | $754.87 | $0.00 | $594.35 | $106,466.84 |
| 105 | $106,466.84 | $754.87 | $0.00 | $601.98 | $107,823.69 |
| 106 | $107,823.69 | $754.87 | $0.00 | $609.65 | $109,188.21 |
| 107 | $109,188.21 | $754.87 | $0.00 | $617.37 | $110,560.45 |
| 108 | $110,560.45 | $754.87 | $0.00 | $625.12 | $111,940.44 |
| 109 | $111,940.44 | $754.87 | $0.00 | $632.93 | $113,328.24 |
| 110 | $113,328.24 | $754.87 | $0.00 | $640.77 | $114,723.88 |
| 111 | $114,723.88 | $754.87 | $0.00 | $648.67 | $116,127.42 |
| 112 | $116,127.42 | $754.87 | $0.00 | $656.60 | $117,538.89 |
| 113 | $117,538.89 | $754.87 | $0.00 | $664.58 | $118,958.34 |
| 114 | $118,958.34 | $754.87 | $0.00 | $672.61 | $120,385.82 |
| 115 | $120,385.82 | $754.87 | $0.00 | $680.68 | $121,821.37 |
| 116 | $121,821.37 | $754.87 | $0.00 | $688.80 | $123,265.04 |
| 117 | $123,265.04 | $754.87 | $0.00 | $696.96 | $124,716.87 |
| 118 | $124,716.87 | $754.87 | $0.00 | $705.17 | $126,176.91 |
| 119 | $126,176.91 | $754.87 | $0.00 | $713.42 | $127,645.20 |
| 120 | $127,645.20 | $754.87 | $0.00 | $721.72 | $129,121.79 |
| 121 | $129,121.79 | $754.87 | $0.00 | $730.07 | $130,606.73 |
| 122 | $130,606.73 | $754.87 | $0.00 | $738.47 | $132,100.07 |
| 123 | $132,100.07 | $754.87 | $0.00 | $746.91 | $133,601.85 |
| 124 | $133,601.85 | $754.87 | $0.00 | $755.40 | $135,112.12 |
| 125 | $135,112.12 | $754.87 | $0.00 | $763.94 | $136,630.93 |
| 126 | $136,630.93 | $754.87 | $0.00 | $772.53 | $138,158.33 |
| 127 | $138,158.33 | $754.87 | $0.00 | $781.17 | $139,694.37 |
| 128 | $139,694.37 | $754.87 | $0.00 | $789.85 | $141,239.09 |
| 129 | $141,239.09 | $754.87 | $0.00 | $798.59 | $142,792.55 |
| 130 | $142,792.55 | $754.87 | $0.00 | $807.37 | $144,354.79 |
| 131 | $144,354.79 | $754.87 | $0.00 | $816.20 | $145,925.86 |
| 132 | $145,925.86 | $754.87 | $0.00 | $825.09 | $147,505.82 |
| 133 | $147,505.82 | $754.87 | $0.00 | $834.02 | $149,094.71 |
| 134 | $149,094.71 | $754.87 | $0.00 | $843.00 | $150,692.58 |
| 135 | $150,692.58 | $754.87 | $0.00 | $852.04 | $152,299.49 |
| 136 | $152,299.49 | $754.87 | $0.00 | $861.12 | $153,915.48 |
| 137 | $153,915.48 | $754.87 | $0.00 | $870.26 | $155,540.61 |
| 138 | $155,540.61 | $754.87 | $0.00 | $879.45 | $157,174.93 |
| 139 | $157,174.93 | $754.87 | $0.00 | $888.69 | $158,818.49 |
| 140 | $158,818.49 | $754.87 | $0.00 | $897.98 | $160,471.34 |
| 141 | $160,471.34 | $754.87 | $0.00 | $907.33 | $162,133.54 |
| 142 | $162,133.54 | $754.87 | $0.00 | $916.73 | $163,805.14 |
| 143 | $163,805.14 | $754.87 | $0.00 | $926.18 | $165,486.19 |
| 144 | $165,486.19 | $754.87 | $0.00 | $935.68 | $167,176.74 |
| 145 | $167,176.74 | $754.87 | $0.00 | $945.24 | $168,876.85 |
| 146 | $168,876.85 | $754.87 | $0.00 | $954.85 | $170,586.57 |
| 147 | $170,586.57 | $754.87 | $0.00 | $964.52 | $172,305.96 |
| 148 | $172,305.96 | $754.87 | $0.00 | $974.24 | $174,035.07 |
| 149 | $174,035.07 | $754.87 | $0.00 | $984.02 | $175,773.96 |
| 150 | $175,773.96 | $754.87 | $0.00 | $993.85 | $177,522.68 |
| 151 | $177,522.68 | $754.87 | $0.00 | $1,003.74 | $179,281.29 |
| 152 | $179,281.29 | $754.87 | $0.00 | $1,013.68 | $181,049.84 |
| 153 | $181,049.84 | $754.87 | $0.00 | $1,023.68 | $182,828.39 |
| 154 | $182,828.39 | $754.87 | $0.00 | $1,033.74 | $184,617.00 |
| 155 | $184,617.00 | $754.87 | $0.00 | $1,043.85 | $186,415.72 |
| 156 | $186,415.72 | $754.87 | $0.00 | $1,054.02 | $188,224.61 |
| 157 | $188,224.61 | $754.87 | $0.00 | $1,064.25 | $190,043.73 |
| 158 | $190,043.73 | $754.87 | $0.00 | $1,074.53 | $191,873.13 |
| 159 | $191,873.13 | $754.87 | $0.00 | $1,084.88 | $193,712.88 |
| 160 | $193,712.88 | $754.87 | $0.00 | $1,095.28 | $195,563.03 |
| 161 | $195,563.03 | $754.87 | $0.00 | $1,105.74 | $197,423.64 |
| 162 | $197,423.64 | $754.87 | $0.00 | $1,116.26 | $199,294.77 |
| 163 | $199,294.77 | $754.87 | $0.00 | $1,126.84 | $201,176.48 |
| 164 | $201,176.48 | $754.87 | $0.00 | $1,137.48 | $203,068.83 |
| 165 | $203,068.83 | $754.87 | $0.00 | $1,148.18 | $204,971.88 |
| 166 | $204,971.88 | $754.87 | $0.00 | $1,158.94 | $206,885.69 |
| 167 | $206,885.69 | $754.87 | $0.00 | $1,169.76 | $208,810.32 |
| 168 | $208,810.32 | $754.87 | $0.00 | $1,180.64 | $210,745.83 |
| 169 | $210,745.83 | $754.87 | $0.00 | $1,191.59 | $212,692.29 |
| 170 | $212,692.29 | $754.87 | $0.00 | $1,202.59 | $214,649.75 |
| 171 | $214,649.75 | $754.87 | $0.00 | $1,213.66 | $216,618.28 |
| 172 | $216,618.28 | $754.87 | $0.00 | $1,224.79 | $218,597.94 |
| 173 | $218,597.94 | $754.87 | $0.00 | $1,235.98 | $220,588.79 |
| 174 | $220,588.79 | $754.87 | $0.00 | $1,247.24 | $222,590.90 |
| 175 | $222,590.90 | $754.87 | $0.00 | $1,258.56 | $224,604.33 |
| 176 | $224,604.33 | $754.87 | $0.00 | $1,269.95 | $226,629.15 |
| 177 | $226,629.15 | $754.87 | $0.00 | $1,281.39 | $228,665.41 |
| 178 | $228,665.41 | $754.87 | $0.00 | $1,292.91 | $230,713.19 |
| 179 | $230,713.19 | $754.87 | $0.00 | $1,304.49 | $232,772.55 |
| 180 | $232,772.55 | $754.87 | $0.00 | $1,316.13 | $234,843.55 |
| 181 | $234,843.55 | $754.87 | $0.00 | $1,327.84 | $236,926.26 |
| 182 | $236,926.26 | $754.87 | $0.00 | $1,339.62 | $239,020.75 |
| 183 | $239,020.75 | $754.87 | $0.00 | $1,351.46 | $241,127.08 |
| 184 | $241,127.08 | $754.87 | $0.00 | $1,363.37 | $243,245.32 |
| 185 | $243,245.32 | $754.87 | $0.00 | $1,375.34 | $245,375.53 |
| 186 | $245,375.53 | $754.87 | $0.00 | $1,387.39 | $247,517.79 |
| 187 | $247,517.79 | $754.87 | $0.00 | $1,399.50 | $249,672.16 |
| 188 | $249,672.16 | $754.87 | $0.00 | $1,411.68 | $251,838.71 |
| 189 | $251,838.71 | $754.87 | $0.00 | $1,423.93 | $254,017.51 |
| 190 | $254,017.51 | $754.87 | $0.00 | $1,436.25 | $256,208.63 |
| 191 | $256,208.63 | $754.87 | $0.00 | $1,448.64 | $258,412.14 |
| 192 | $258,412.14 | $754.87 | $0.00 | $1,461.10 | $260,628.11 |
| 193 | $260,628.11 | $754.87 | $0.00 | $1,473.63 | $262,856.61 |
| 194 | $262,856.61 | $754.87 | $0.00 | $1,486.23 | $265,097.71 |
| 195 | $265,097.71 | $754.87 | $0.00 | $1,498.90 | $267,351.48 |
| 196 | $267,351.48 | $754.87 | $0.00 | $1,511.64 | $269,617.99 |
| 197 | $269,617.99 | $754.87 | $0.00 | $1,524.46 | $271,897.32 |
| 198 | $271,897.32 | $754.87 | $0.00 | $1,537.35 | $274,189.54 |
| 199 | $274,189.54 | $754.87 | $0.00 | $1,550.31 | $276,494.72 |
| 200 | $276,494.72 | $754.87 | $0.00 | $1,563.34 | $278,812.93 |
| 201 | $278,812.93 | $754.87 | $0.00 | $1,576.45 | $281,144.25 |
| 202 | $281,144.25 | $754.87 | $0.00 | $1,589.63 | $283,488.75 |
| 203 | $283,488.75 | $754.87 | $0.00 | $1,602.89 | $285,846.51 |
| 204 | $285,846.51 | $754.87 | $0.00 | $1,616.22 | $288,217.60 |
| 205 | $288,217.60 | $754.87 | $0.00 | $1,629.62 | $290,602.09 |
| 206 | $290,602.09 | $754.87 | $0.00 | $1,643.11 | $293,000.07 |
| 207 | $293,000.07 | $754.87 | $0.00 | $1,656.66 | $295,411.60 |
| 208 | $295,411.60 | $754.87 | $0.00 | $1,670.30 | $297,836.77 |
| 209 | $297,836.77 | $754.87 | $0.00 | $1,684.01 | $300,275.65 |
| 210 | $300,275.65 | $754.87 | $0.00 | $1,697.80 | $302,728.32 |
| 211 | $302,728.32 | $754.87 | $0.00 | $1,711.67 | $305,194.86 |
| 212 | $305,194.86 | $754.87 | $0.00 | $1,725.62 | $307,675.35 |
| 213 | $307,675.35 | $754.87 | $0.00 | $1,739.64 | $310,169.86 |
| 214 | $310,169.86 | $754.87 | $0.00 | $1,753.75 | $312,678.48 |
| 215 | $312,678.48 | $754.87 | $0.00 | $1,767.93 | $315,201.28 |
| 216 | $315,201.28 | $754.87 | $0.00 | $1,782.19 | $317,738.34 |
| 217 | $317,738.34 | $754.87 | $86,049.70 | $1,796.54 | $234,240.05 |
| 218 | $234,240.05 | $754.87 | $0.00 | $1,324.43 | $236,319.35 |
| 219 | $236,319.35 | $754.87 | $0.00 | $1,336.18 | $238,410.40 |
| 220 | $238,410.40 | $754.87 | $0.00 | $1,348.01 | $240,513.28 |
| 221 | $240,513.28 | $754.87 | $0.00 | $1,359.90 | $242,628.05 |
| 222 | $242,628.05 | $754.87 | $0.00 | $1,371.85 | $244,754.77 |
| 223 | $244,754.77 | $754.87 | $0.00 | $1,383.88 | $246,893.52 |
| 224 | $246,893.52 | $754.87 | $0.00 | $1,395.97 | $249,044.36 |
| 225 | $249,044.36 | $754.87 | $0.00 | $1,408.13 | $251,207.36 |
| 226 | $251,207.36 | $754.87 | $0.00 | $1,420.36 | $253,382.59 |
| 227 | $253,382.59 | $754.87 | $0.00 | $1,432.66 | $255,570.12 |
| 228 | $255,570.12 | $754.87 | $0.00 | $1,445.03 | $257,770.02 |
| 229 | $257,770.02 | $754.87 | $92,073.17 | $1,457.47 | $167,909.19 |
| 230 | $167,909.19 | $754.87 | $0.00 | $949.38 | $169,613.44 |
| 231 | $169,613.44 | $754.87 | $0.00 | $959.02 | $171,327.33 |
| 232 | $171,327.33 | $754.87 | $0.00 | $968.71 | $173,050.91 |
| 233 | $173,050.91 | $754.87 | $0.00 | $978.46 | $174,784.24 |
| 234 | $174,784.24 | $754.87 | $0.00 | $988.26 | $176,527.37 |
| 235 | $176,527.37 | $754.87 | $0.00 | $998.11 | $178,280.35 |
| 236 | $178,280.35 | $754.87 | $0.00 | $1,008.02 | $180,043.24 |
| 237 | $180,043.24 | $754.87 | $0.00 | $1,017.99 | $181,816.10 |
| 238 | $181,816.10 | $754.87 | $0.00 | $1,028.01 | $183,598.98 |
| 239 | $183,598.98 | $754.87 | $0.00 | $1,038.10 | $185,391.95 |
| 240 | $185,391.95 | $754.87 | $0.00 | $1,048.23 | $187,195.05 |
| 241 | $187,195.05 | $754.87 | $98,518.30 | $1,058.43 | $90,490.05 |
| 242 | $90,490.05 | $754.87 | $0.00 | $511.64 | $91,756.56 |
| 243 | $91,756.56 | $754.87 | $0.00 | $518.80 | $93,030.23 |
| 244 | $93,030.23 | $754.87 | $0.00 | $526.01 | $94,311.11 |
| 245 | $94,311.11 | $754.87 | $0.00 | $533.25 | $95,599.23 |
| 246 | $95,599.23 | $754.87 | $0.00 | $540.53 | $96,894.63 |
| 247 | $96,894.63 | $754.87 | $0.00 | $547.86 | $98,197.36 |
| 248 | $98,197.36 | $754.87 | $0.00 | $555.22 | $99,507.45 |
| 249 | $99,507.45 | $754.87 | $0.00 | $562.63 | $100,824.95 |
| 250 | $100,824.95 | $754.87 | $0.00 | $570.08 | $102,149.90 |
| 251 | $102,149.90 | $754.87 | $0.00 | $577.57 | $103,482.34 |
| 252 | $103,482.34 | $754.87 | $0.00 | $585.10 | $104,822.31 |
| 253 | $104,822.31 | $0.00 | $105,414.58 | $592.68 | $0.41 |