| Estimated Annual Cost in 2042 | $65,410 |
| Monthly savings required | $517 |
How much will it cost to send your child to Savannah State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $261,641.93 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $516.95 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 | $17,435.00 |
| 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 Savannah State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $516.95 | $0.00 | $0.00 | $516.95 |
| 2 | $516.95 | $516.95 | $0.00 | $2.92 | $1,036.82 |
| 3 | $1,036.82 | $516.95 | $0.00 | $5.86 | $1,559.63 |
| 4 | $1,559.63 | $516.95 | $0.00 | $8.82 | $2,085.40 |
| 5 | $2,085.40 | $516.95 | $0.00 | $11.79 | $2,614.14 |
| 6 | $2,614.14 | $516.95 | $0.00 | $14.78 | $3,145.87 |
| 7 | $3,145.87 | $516.95 | $0.00 | $17.79 | $3,680.61 |
| 8 | $3,680.61 | $516.95 | $0.00 | $20.81 | $4,218.37 |
| 9 | $4,218.37 | $516.95 | $0.00 | $23.85 | $4,759.17 |
| 10 | $4,759.17 | $516.95 | $0.00 | $26.91 | $5,303.03 |
| 11 | $5,303.03 | $516.95 | $0.00 | $29.98 | $5,849.96 |
| 12 | $5,849.96 | $516.95 | $0.00 | $33.08 | $6,399.99 |
| 13 | $6,399.99 | $516.95 | $0.00 | $36.19 | $6,953.13 |
| 14 | $6,953.13 | $516.95 | $0.00 | $39.31 | $7,509.39 |
| 15 | $7,509.39 | $516.95 | $0.00 | $42.46 | $8,068.80 |
| 16 | $8,068.80 | $516.95 | $0.00 | $45.62 | $8,631.37 |
| 17 | $8,631.37 | $516.95 | $0.00 | $48.80 | $9,197.12 |
| 18 | $9,197.12 | $516.95 | $0.00 | $52.00 | $9,766.07 |
| 19 | $9,766.07 | $516.95 | $0.00 | $55.22 | $10,338.24 |
| 20 | $10,338.24 | $516.95 | $0.00 | $58.45 | $10,913.64 |
| 21 | $10,913.64 | $516.95 | $0.00 | $61.71 | $11,492.30 |
| 22 | $11,492.30 | $516.95 | $0.00 | $64.98 | $12,074.23 |
| 23 | $12,074.23 | $516.95 | $0.00 | $68.27 | $12,659.45 |
| 24 | $12,659.45 | $516.95 | $0.00 | $71.58 | $13,247.98 |
| 25 | $13,247.98 | $516.95 | $0.00 | $74.91 | $13,839.84 |
| 26 | $13,839.84 | $516.95 | $0.00 | $78.25 | $14,435.04 |
| 27 | $14,435.04 | $516.95 | $0.00 | $81.62 | $15,033.61 |
| 28 | $15,033.61 | $516.95 | $0.00 | $85.00 | $15,635.56 |
| 29 | $15,635.56 | $516.95 | $0.00 | $88.41 | $16,240.92 |
| 30 | $16,240.92 | $516.95 | $0.00 | $91.83 | $16,849.70 |
| 31 | $16,849.70 | $516.95 | $0.00 | $95.27 | $17,461.92 |
| 32 | $17,461.92 | $516.95 | $0.00 | $98.73 | $18,077.60 |
| 33 | $18,077.60 | $516.95 | $0.00 | $102.21 | $18,696.76 |
| 34 | $18,696.76 | $516.95 | $0.00 | $105.71 | $19,319.42 |
| 35 | $19,319.42 | $516.95 | $0.00 | $109.23 | $19,945.60 |
| 36 | $19,945.60 | $516.95 | $0.00 | $112.78 | $20,575.33 |
| 37 | $20,575.33 | $516.95 | $0.00 | $116.34 | $21,208.62 |
| 38 | $21,208.62 | $516.95 | $0.00 | $119.92 | $21,845.49 |
| 39 | $21,845.49 | $516.95 | $0.00 | $123.52 | $22,485.96 |
| 40 | $22,485.96 | $516.95 | $0.00 | $127.14 | $23,130.05 |
| 41 | $23,130.05 | $516.95 | $0.00 | $130.78 | $23,777.78 |
| 42 | $23,777.78 | $516.95 | $0.00 | $134.44 | $24,429.17 |
| 43 | $24,429.17 | $516.95 | $0.00 | $138.13 | $25,084.25 |
| 44 | $25,084.25 | $516.95 | $0.00 | $141.83 | $25,743.03 |
| 45 | $25,743.03 | $516.95 | $0.00 | $145.55 | $26,405.53 |
| 46 | $26,405.53 | $516.95 | $0.00 | $149.30 | $27,071.78 |
| 47 | $27,071.78 | $516.95 | $0.00 | $153.07 | $27,741.80 |
| 48 | $27,741.80 | $516.95 | $0.00 | $156.86 | $28,415.61 |
| 49 | $28,415.61 | $516.95 | $0.00 | $160.67 | $29,093.23 |
| 50 | $29,093.23 | $516.95 | $0.00 | $164.50 | $29,774.68 |
| 51 | $29,774.68 | $516.95 | $0.00 | $168.35 | $30,459.98 |
| 52 | $30,459.98 | $516.95 | $0.00 | $172.23 | $31,149.16 |
| 53 | $31,149.16 | $516.95 | $0.00 | $176.12 | $31,842.23 |
| 54 | $31,842.23 | $516.95 | $0.00 | $180.04 | $32,539.22 |
| 55 | $32,539.22 | $516.95 | $0.00 | $183.98 | $33,240.15 |
| 56 | $33,240.15 | $516.95 | $0.00 | $187.94 | $33,945.04 |
| 57 | $33,945.04 | $516.95 | $0.00 | $191.93 | $34,653.92 |
| 58 | $34,653.92 | $516.95 | $0.00 | $195.94 | $35,366.81 |
| 59 | $35,366.81 | $516.95 | $0.00 | $199.97 | $36,083.73 |
| 60 | $36,083.73 | $516.95 | $0.00 | $204.02 | $36,804.70 |
| 61 | $36,804.70 | $516.95 | $0.00 | $208.10 | $37,529.75 |
| 62 | $37,529.75 | $516.95 | $0.00 | $212.20 | $38,258.90 |
| 63 | $38,258.90 | $516.95 | $0.00 | $216.32 | $38,992.17 |
| 64 | $38,992.17 | $516.95 | $0.00 | $220.47 | $39,729.59 |
| 65 | $39,729.59 | $516.95 | $0.00 | $224.64 | $40,471.18 |
| 66 | $40,471.18 | $516.95 | $0.00 | $228.83 | $41,216.96 |
| 67 | $41,216.96 | $516.95 | $0.00 | $233.05 | $41,966.96 |
| 68 | $41,966.96 | $516.95 | $0.00 | $237.29 | $42,721.20 |
| 69 | $42,721.20 | $516.95 | $0.00 | $241.55 | $43,479.70 |
| 70 | $43,479.70 | $516.95 | $0.00 | $245.84 | $44,242.49 |
| 71 | $44,242.49 | $516.95 | $0.00 | $250.15 | $45,009.59 |
| 72 | $45,009.59 | $516.95 | $0.00 | $254.49 | $45,781.03 |
| 73 | $45,781.03 | $516.95 | $0.00 | $258.85 | $46,556.83 |
| 74 | $46,556.83 | $516.95 | $0.00 | $263.24 | $47,337.02 |
| 75 | $47,337.02 | $516.95 | $0.00 | $267.65 | $48,121.62 |
| 76 | $48,121.62 | $516.95 | $0.00 | $272.09 | $48,910.66 |
| 77 | $48,910.66 | $516.95 | $0.00 | $276.55 | $49,704.16 |
| 78 | $49,704.16 | $516.95 | $0.00 | $281.03 | $50,502.14 |
| 79 | $50,502.14 | $516.95 | $0.00 | $285.55 | $51,304.64 |
| 80 | $51,304.64 | $516.95 | $0.00 | $290.08 | $52,111.67 |
| 81 | $52,111.67 | $516.95 | $0.00 | $294.65 | $52,923.27 |
| 82 | $52,923.27 | $516.95 | $0.00 | $299.24 | $53,739.46 |
| 83 | $53,739.46 | $516.95 | $0.00 | $303.85 | $54,560.26 |
| 84 | $54,560.26 | $516.95 | $0.00 | $308.49 | $55,385.70 |
| 85 | $55,385.70 | $516.95 | $0.00 | $313.16 | $56,215.81 |
| 86 | $56,215.81 | $516.95 | $0.00 | $317.85 | $57,050.61 |
| 87 | $57,050.61 | $516.95 | $0.00 | $322.57 | $57,890.13 |
| 88 | $57,890.13 | $516.95 | $0.00 | $327.32 | $58,734.40 |
| 89 | $58,734.40 | $516.95 | $0.00 | $332.09 | $59,583.44 |
| 90 | $59,583.44 | $516.95 | $0.00 | $336.89 | $60,437.28 |
| 91 | $60,437.28 | $516.95 | $0.00 | $341.72 | $61,295.95 |
| 92 | $61,295.95 | $516.95 | $0.00 | $346.58 | $62,159.48 |
| 93 | $62,159.48 | $516.95 | $0.00 | $351.46 | $63,027.89 |
| 94 | $63,027.89 | $516.95 | $0.00 | $356.37 | $63,901.21 |
| 95 | $63,901.21 | $516.95 | $0.00 | $361.31 | $64,779.47 |
| 96 | $64,779.47 | $516.95 | $0.00 | $366.27 | $65,662.69 |
| 97 | $65,662.69 | $516.95 | $0.00 | $371.27 | $66,550.91 |
| 98 | $66,550.91 | $516.95 | $0.00 | $376.29 | $67,444.15 |
| 99 | $67,444.15 | $516.95 | $0.00 | $381.34 | $68,342.44 |
| 100 | $68,342.44 | $516.95 | $0.00 | $386.42 | $69,245.81 |
| 101 | $69,245.81 | $516.95 | $0.00 | $391.53 | $70,154.29 |
| 102 | $70,154.29 | $516.95 | $0.00 | $396.66 | $71,067.90 |
| 103 | $71,067.90 | $516.95 | $0.00 | $401.83 | $71,986.68 |
| 104 | $71,986.68 | $516.95 | $0.00 | $407.02 | $72,910.65 |
| 105 | $72,910.65 | $516.95 | $0.00 | $412.25 | $73,839.85 |
| 106 | $73,839.85 | $516.95 | $0.00 | $417.50 | $74,774.30 |
| 107 | $74,774.30 | $516.95 | $0.00 | $422.78 | $75,714.03 |
| 108 | $75,714.03 | $516.95 | $0.00 | $428.10 | $76,659.08 |
| 109 | $76,659.08 | $516.95 | $0.00 | $433.44 | $77,609.47 |
| 110 | $77,609.47 | $516.95 | $0.00 | $438.82 | $78,565.24 |
| 111 | $78,565.24 | $516.95 | $0.00 | $444.22 | $79,526.41 |
| 112 | $79,526.41 | $516.95 | $0.00 | $449.65 | $80,493.01 |
| 113 | $80,493.01 | $516.95 | $0.00 | $455.12 | $81,465.08 |
| 114 | $81,465.08 | $516.95 | $0.00 | $460.62 | $82,442.65 |
| 115 | $82,442.65 | $516.95 | $0.00 | $466.14 | $83,425.74 |
| 116 | $83,425.74 | $516.95 | $0.00 | $471.70 | $84,414.39 |
| 117 | $84,414.39 | $516.95 | $0.00 | $477.29 | $85,408.63 |
| 118 | $85,408.63 | $516.95 | $0.00 | $482.91 | $86,408.49 |
| 119 | $86,408.49 | $516.95 | $0.00 | $488.57 | $87,414.01 |
| 120 | $87,414.01 | $516.95 | $0.00 | $494.25 | $88,425.21 |
| 121 | $88,425.21 | $516.95 | $0.00 | $499.97 | $89,442.13 |
| 122 | $89,442.13 | $516.95 | $0.00 | $505.72 | $90,464.80 |
| 123 | $90,464.80 | $516.95 | $0.00 | $511.50 | $91,493.25 |
| 124 | $91,493.25 | $516.95 | $0.00 | $517.32 | $92,527.52 |
| 125 | $92,527.52 | $516.95 | $0.00 | $523.16 | $93,567.63 |
| 126 | $93,567.63 | $516.95 | $0.00 | $529.04 | $94,613.62 |
| 127 | $94,613.62 | $516.95 | $0.00 | $534.96 | $95,665.53 |
| 128 | $95,665.53 | $516.95 | $0.00 | $540.91 | $96,723.39 |
| 129 | $96,723.39 | $516.95 | $0.00 | $546.89 | $97,787.23 |
| 130 | $97,787.23 | $516.95 | $0.00 | $552.90 | $98,857.08 |
| 131 | $98,857.08 | $516.95 | $0.00 | $558.95 | $99,932.98 |
| 132 | $99,932.98 | $516.95 | $0.00 | $565.04 | $101,014.97 |
| 133 | $101,014.97 | $516.95 | $0.00 | $571.15 | $102,103.07 |
| 134 | $102,103.07 | $516.95 | $0.00 | $577.31 | $103,197.33 |
| 135 | $103,197.33 | $516.95 | $0.00 | $583.49 | $104,297.77 |
| 136 | $104,297.77 | $516.95 | $0.00 | $589.71 | $105,404.43 |
| 137 | $105,404.43 | $516.95 | $0.00 | $595.97 | $106,517.35 |
| 138 | $106,517.35 | $516.95 | $0.00 | $602.26 | $107,636.56 |
| 139 | $107,636.56 | $516.95 | $0.00 | $608.59 | $108,762.10 |
| 140 | $108,762.10 | $516.95 | $0.00 | $614.96 | $109,894.01 |
| 141 | $109,894.01 | $516.95 | $0.00 | $621.36 | $111,032.32 |
| 142 | $111,032.32 | $516.95 | $0.00 | $627.79 | $112,177.06 |
| 143 | $112,177.06 | $516.95 | $0.00 | $634.27 | $113,328.28 |
| 144 | $113,328.28 | $516.95 | $0.00 | $640.77 | $114,486.00 |
| 145 | $114,486.00 | $516.95 | $0.00 | $647.32 | $115,650.27 |
| 146 | $115,650.27 | $516.95 | $0.00 | $653.90 | $116,821.12 |
| 147 | $116,821.12 | $516.95 | $0.00 | $660.52 | $117,998.59 |
| 148 | $117,998.59 | $516.95 | $0.00 | $667.18 | $119,182.72 |
| 149 | $119,182.72 | $516.95 | $0.00 | $673.88 | $120,373.55 |
| 150 | $120,373.55 | $516.95 | $0.00 | $680.61 | $121,571.11 |
| 151 | $121,571.11 | $516.95 | $0.00 | $687.38 | $122,775.44 |
| 152 | $122,775.44 | $516.95 | $0.00 | $694.19 | $123,986.58 |
| 153 | $123,986.58 | $516.95 | $0.00 | $701.04 | $125,204.57 |
| 154 | $125,204.57 | $516.95 | $0.00 | $707.92 | $126,429.44 |
| 155 | $126,429.44 | $516.95 | $0.00 | $714.85 | $127,661.24 |
| 156 | $127,661.24 | $516.95 | $0.00 | $721.82 | $128,900.01 |
| 157 | $128,900.01 | $516.95 | $0.00 | $728.82 | $130,145.78 |
| 158 | $130,145.78 | $516.95 | $0.00 | $735.86 | $131,398.59 |
| 159 | $131,398.59 | $516.95 | $0.00 | $742.95 | $132,658.49 |
| 160 | $132,658.49 | $516.95 | $0.00 | $750.07 | $133,925.51 |
| 161 | $133,925.51 | $516.95 | $0.00 | $757.23 | $135,199.69 |
| 162 | $135,199.69 | $516.95 | $0.00 | $764.44 | $136,481.08 |
| 163 | $136,481.08 | $516.95 | $0.00 | $771.68 | $137,769.71 |
| 164 | $137,769.71 | $516.95 | $0.00 | $778.97 | $139,065.63 |
| 165 | $139,065.63 | $516.95 | $0.00 | $786.30 | $140,368.88 |
| 166 | $140,368.88 | $516.95 | $0.00 | $793.67 | $141,679.50 |
| 167 | $141,679.50 | $516.95 | $0.00 | $801.08 | $142,997.53 |
| 168 | $142,997.53 | $516.95 | $0.00 | $808.53 | $144,323.01 |
| 169 | $144,323.01 | $516.95 | $0.00 | $816.02 | $145,655.98 |
| 170 | $145,655.98 | $516.95 | $0.00 | $823.56 | $146,996.49 |
| 171 | $146,996.49 | $516.95 | $0.00 | $831.14 | $148,344.58 |
| 172 | $148,344.58 | $516.95 | $0.00 | $838.76 | $149,700.29 |
| 173 | $149,700.29 | $516.95 | $0.00 | $846.43 | $151,063.67 |
| 174 | $151,063.67 | $516.95 | $0.00 | $854.14 | $152,434.76 |
| 175 | $152,434.76 | $516.95 | $0.00 | $861.89 | $153,813.60 |
| 176 | $153,813.60 | $516.95 | $0.00 | $869.68 | $155,200.23 |
| 177 | $155,200.23 | $516.95 | $0.00 | $877.52 | $156,594.70 |
| 178 | $156,594.70 | $516.95 | $0.00 | $885.41 | $157,997.06 |
| 179 | $157,997.06 | $516.95 | $0.00 | $893.34 | $159,407.35 |
| 180 | $159,407.35 | $516.95 | $0.00 | $901.31 | $160,825.61 |
| 181 | $160,825.61 | $516.95 | $0.00 | $909.33 | $162,251.89 |
| 182 | $162,251.89 | $516.95 | $0.00 | $917.40 | $163,686.24 |
| 183 | $163,686.24 | $516.95 | $0.00 | $925.51 | $165,128.70 |
| 184 | $165,128.70 | $516.95 | $0.00 | $933.66 | $166,579.31 |
| 185 | $166,579.31 | $516.95 | $0.00 | $941.86 | $168,038.12 |
| 186 | $168,038.12 | $516.95 | $0.00 | $950.11 | $169,505.18 |
| 187 | $169,505.18 | $516.95 | $0.00 | $958.41 | $170,980.54 |
| 188 | $170,980.54 | $516.95 | $0.00 | $966.75 | $172,464.24 |
| 189 | $172,464.24 | $516.95 | $0.00 | $975.14 | $173,956.33 |
| 190 | $173,956.33 | $516.95 | $0.00 | $983.57 | $175,456.85 |
| 191 | $175,456.85 | $516.95 | $0.00 | $992.06 | $176,965.86 |
| 192 | $176,965.86 | $516.95 | $0.00 | $1,000.59 | $178,483.40 |
| 193 | $178,483.40 | $516.95 | $0.00 | $1,009.17 | $180,009.52 |
| 194 | $180,009.52 | $516.95 | $0.00 | $1,017.80 | $181,544.27 |
| 195 | $181,544.27 | $516.95 | $0.00 | $1,026.48 | $183,087.70 |
| 196 | $183,087.70 | $516.95 | $0.00 | $1,035.20 | $184,639.85 |
| 197 | $184,639.85 | $516.95 | $0.00 | $1,043.98 | $186,200.78 |
| 198 | $186,200.78 | $516.95 | $0.00 | $1,052.81 | $187,770.54 |
| 199 | $187,770.54 | $516.95 | $0.00 | $1,061.68 | $189,349.17 |
| 200 | $189,349.17 | $516.95 | $0.00 | $1,070.61 | $190,936.73 |
| 201 | $190,936.73 | $516.95 | $0.00 | $1,079.58 | $192,533.26 |
| 202 | $192,533.26 | $516.95 | $0.00 | $1,088.61 | $194,138.82 |
| 203 | $194,138.82 | $516.95 | $0.00 | $1,097.69 | $195,753.46 |
| 204 | $195,753.46 | $516.95 | $0.00 | $1,106.82 | $197,377.23 |
| 205 | $197,377.23 | $516.95 | $0.00 | $1,116.00 | $199,010.18 |
| 206 | $199,010.18 | $516.95 | $0.00 | $1,125.23 | $200,652.36 |
| 207 | $200,652.36 | $516.95 | $0.00 | $1,134.52 | $202,303.83 |
| 208 | $202,303.83 | $516.95 | $0.00 | $1,143.86 | $203,964.64 |
| 209 | $203,964.64 | $516.95 | $0.00 | $1,153.25 | $205,634.84 |
| 210 | $205,634.84 | $516.95 | $0.00 | $1,162.69 | $207,314.48 |
| 211 | $207,314.48 | $516.95 | $0.00 | $1,172.19 | $209,003.62 |
| 212 | $209,003.62 | $516.95 | $0.00 | $1,181.74 | $210,702.31 |
| 213 | $210,702.31 | $516.95 | $0.00 | $1,191.34 | $212,410.60 |
| 214 | $212,410.60 | $516.95 | $0.00 | $1,201.00 | $214,128.55 |
| 215 | $214,128.55 | $516.95 | $0.00 | $1,210.71 | $215,856.21 |
| 216 | $215,856.21 | $516.95 | $0.00 | $1,220.48 | $217,593.64 |
| 217 | $217,593.64 | $516.95 | $58,929.12 | $1,230.31 | $160,411.78 |
| 218 | $160,411.78 | $516.95 | $0.00 | $906.99 | $161,835.72 |
| 219 | $161,835.72 | $516.95 | $0.00 | $915.04 | $163,267.71 |
| 220 | $163,267.71 | $516.95 | $0.00 | $923.14 | $164,707.80 |
| 221 | $164,707.80 | $516.95 | $0.00 | $931.28 | $166,156.03 |
| 222 | $166,156.03 | $516.95 | $0.00 | $939.47 | $167,612.45 |
| 223 | $167,612.45 | $516.95 | $0.00 | $947.71 | $169,077.11 |
| 224 | $169,077.11 | $516.95 | $0.00 | $955.99 | $170,550.05 |
| 225 | $170,550.05 | $516.95 | $0.00 | $964.31 | $172,031.31 |
| 226 | $172,031.31 | $516.95 | $0.00 | $972.69 | $173,520.95 |
| 227 | $173,520.95 | $516.95 | $0.00 | $981.11 | $175,019.01 |
| 228 | $175,019.01 | $516.95 | $0.00 | $989.58 | $176,525.54 |
| 229 | $176,525.54 | $516.95 | $63,054.16 | $998.10 | $114,986.43 |
| 230 | $114,986.43 | $516.95 | $0.00 | $650.15 | $116,153.53 |
| 231 | $116,153.53 | $516.95 | $0.00 | $656.75 | $117,327.23 |
| 232 | $117,327.23 | $516.95 | $0.00 | $663.39 | $118,507.57 |
| 233 | $118,507.57 | $516.95 | $0.00 | $670.06 | $119,694.58 |
| 234 | $119,694.58 | $516.95 | $0.00 | $676.77 | $120,888.30 |
| 235 | $120,888.30 | $516.95 | $0.00 | $683.52 | $122,088.77 |
| 236 | $122,088.77 | $516.95 | $0.00 | $690.31 | $123,296.03 |
| 237 | $123,296.03 | $516.95 | $0.00 | $697.13 | $124,510.11 |
| 238 | $124,510.11 | $516.95 | $0.00 | $704.00 | $125,731.06 |
| 239 | $125,731.06 | $516.95 | $0.00 | $710.90 | $126,958.91 |
| 240 | $126,958.91 | $516.95 | $0.00 | $717.84 | $128,193.70 |
| 241 | $128,193.70 | $516.95 | $67,467.95 | $724.83 | $61,967.53 |
| 242 | $61,967.53 | $516.95 | $0.00 | $350.37 | $62,834.85 |
| 243 | $62,834.85 | $516.95 | $0.00 | $355.28 | $63,707.08 |
| 244 | $63,707.08 | $516.95 | $0.00 | $360.21 | $64,584.24 |
| 245 | $64,584.24 | $516.95 | $0.00 | $365.17 | $65,466.36 |
| 246 | $65,466.36 | $516.95 | $0.00 | $370.16 | $66,353.47 |
| 247 | $66,353.47 | $516.95 | $0.00 | $375.17 | $67,245.59 |
| 248 | $67,245.59 | $516.95 | $0.00 | $380.22 | $68,142.76 |
| 249 | $68,142.76 | $516.95 | $0.00 | $385.29 | $69,045.00 |
| 250 | $69,045.00 | $516.95 | $0.00 | $390.39 | $69,952.34 |
| 251 | $69,952.34 | $516.95 | $0.00 | $395.52 | $70,864.81 |
| 252 | $70,864.81 | $516.95 | $0.00 | $400.68 | $71,782.44 |
| 253 | $71,782.44 | $0.00 | $72,190.71 | $405.87 | -$2.40 |