How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $117,905 |
| Monthly savings required | $933 |
How much will it cost to send your child to Young Harris College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $471,621.45 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $933.33 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 | $45,467.00 |
| 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 Young Harris College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $933.33 | $0.00 | $0.00 | $933.33 |
| 2 | $933.33 | $933.33 | $0.00 | $5.28 | $1,871.94 |
| 3 | $1,871.94 | $933.33 | $0.00 | $10.58 | $2,815.85 |
| 4 | $2,815.85 | $933.33 | $0.00 | $15.92 | $3,765.10 |
| 5 | $3,765.10 | $933.33 | $0.00 | $21.29 | $4,719.72 |
| 6 | $4,719.72 | $933.33 | $0.00 | $26.69 | $5,679.74 |
| 7 | $5,679.74 | $933.33 | $0.00 | $32.11 | $6,645.18 |
| 8 | $6,645.18 | $933.33 | $0.00 | $37.57 | $7,616.08 |
| 9 | $7,616.08 | $933.33 | $0.00 | $43.06 | $8,592.47 |
| 10 | $8,592.47 | $933.33 | $0.00 | $48.58 | $9,574.38 |
| 11 | $9,574.38 | $933.33 | $0.00 | $54.13 | $10,561.84 |
| 12 | $10,561.84 | $933.33 | $0.00 | $59.72 | $11,554.89 |
| 13 | $11,554.89 | $933.33 | $0.00 | $65.33 | $12,553.55 |
| 14 | $12,553.55 | $933.33 | $0.00 | $70.98 | $13,557.86 |
| 15 | $13,557.86 | $933.33 | $0.00 | $76.66 | $14,567.85 |
| 16 | $14,567.85 | $933.33 | $0.00 | $82.37 | $15,583.55 |
| 17 | $15,583.55 | $933.33 | $0.00 | $88.11 | $16,604.99 |
| 18 | $16,604.99 | $933.33 | $0.00 | $93.89 | $17,632.21 |
| 19 | $17,632.21 | $933.33 | $0.00 | $99.70 | $18,665.24 |
| 20 | $18,665.24 | $933.33 | $0.00 | $105.54 | $19,704.11 |
| 21 | $19,704.11 | $933.33 | $0.00 | $111.41 | $20,748.85 |
| 22 | $20,748.85 | $933.33 | $0.00 | $117.32 | $21,799.50 |
| 23 | $21,799.50 | $933.33 | $0.00 | $123.26 | $22,856.09 |
| 24 | $22,856.09 | $933.33 | $0.00 | $129.23 | $23,918.65 |
| 25 | $23,918.65 | $933.33 | $0.00 | $135.24 | $24,987.22 |
| 26 | $24,987.22 | $933.33 | $0.00 | $141.28 | $26,061.83 |
| 27 | $26,061.83 | $933.33 | $0.00 | $147.36 | $27,142.52 |
| 28 | $27,142.52 | $933.33 | $0.00 | $153.47 | $28,229.32 |
| 29 | $28,229.32 | $933.33 | $0.00 | $159.61 | $29,322.26 |
| 30 | $29,322.26 | $933.33 | $0.00 | $165.79 | $30,421.38 |
| 31 | $30,421.38 | $933.33 | $0.00 | $172.01 | $31,526.72 |
| 32 | $31,526.72 | $933.33 | $0.00 | $178.26 | $32,638.31 |
| 33 | $32,638.31 | $933.33 | $0.00 | $184.54 | $33,756.18 |
| 34 | $33,756.18 | $933.33 | $0.00 | $190.86 | $34,880.37 |
| 35 | $34,880.37 | $933.33 | $0.00 | $197.22 | $36,010.92 |
| 36 | $36,010.92 | $933.33 | $0.00 | $203.61 | $37,147.86 |
| 37 | $37,147.86 | $933.33 | $0.00 | $210.04 | $38,291.23 |
| 38 | $38,291.23 | $933.33 | $0.00 | $216.50 | $39,441.06 |
| 39 | $39,441.06 | $933.33 | $0.00 | $223.01 | $40,597.40 |
| 40 | $40,597.40 | $933.33 | $0.00 | $229.54 | $41,760.27 |
| 41 | $41,760.27 | $933.33 | $0.00 | $236.12 | $42,929.72 |
| 42 | $42,929.72 | $933.33 | $0.00 | $242.73 | $44,105.78 |
| 43 | $44,105.78 | $933.33 | $0.00 | $249.38 | $45,288.49 |
| 44 | $45,288.49 | $933.33 | $0.00 | $256.07 | $46,477.89 |
| 45 | $46,477.89 | $933.33 | $0.00 | $262.79 | $47,674.01 |
| 46 | $47,674.01 | $933.33 | $0.00 | $269.56 | $48,876.90 |
| 47 | $48,876.90 | $933.33 | $0.00 | $276.36 | $50,086.59 |
| 48 | $50,086.59 | $933.33 | $0.00 | $283.20 | $51,303.12 |
| 49 | $51,303.12 | $933.33 | $0.00 | $290.08 | $52,526.53 |
| 50 | $52,526.53 | $933.33 | $0.00 | $296.99 | $53,756.85 |
| 51 | $53,756.85 | $933.33 | $0.00 | $303.95 | $54,994.13 |
| 52 | $54,994.13 | $933.33 | $0.00 | $310.94 | $56,238.40 |
| 53 | $56,238.40 | $933.33 | $0.00 | $317.98 | $57,489.71 |
| 54 | $57,489.71 | $933.33 | $0.00 | $325.06 | $58,748.10 |
| 55 | $58,748.10 | $933.33 | $0.00 | $332.17 | $60,013.60 |
| 56 | $60,013.60 | $933.33 | $0.00 | $339.33 | $61,286.26 |
| 57 | $61,286.26 | $933.33 | $0.00 | $346.52 | $62,566.11 |
| 58 | $62,566.11 | $933.33 | $0.00 | $353.76 | $63,853.20 |
| 59 | $63,853.20 | $933.33 | $0.00 | $361.04 | $65,147.57 |
| 60 | $65,147.57 | $933.33 | $0.00 | $368.35 | $66,449.25 |
| 61 | $66,449.25 | $933.33 | $0.00 | $375.71 | $67,758.29 |
| 62 | $67,758.29 | $933.33 | $0.00 | $383.12 | $69,074.74 |
| 63 | $69,074.74 | $933.33 | $0.00 | $390.56 | $70,398.63 |
| 64 | $70,398.63 | $933.33 | $0.00 | $398.04 | $71,730.00 |
| 65 | $71,730.00 | $933.33 | $0.00 | $405.57 | $73,068.90 |
| 66 | $73,068.90 | $933.33 | $0.00 | $413.14 | $74,415.37 |
| 67 | $74,415.37 | $933.33 | $0.00 | $420.76 | $75,769.46 |
| 68 | $75,769.46 | $933.33 | $0.00 | $428.41 | $77,131.20 |
| 69 | $77,131.20 | $933.33 | $0.00 | $436.11 | $78,500.64 |
| 70 | $78,500.64 | $933.33 | $0.00 | $443.85 | $79,877.82 |
| 71 | $79,877.82 | $933.33 | $0.00 | $451.64 | $81,262.79 |
| 72 | $81,262.79 | $933.33 | $0.00 | $459.47 | $82,655.59 |
| 73 | $82,655.59 | $933.33 | $0.00 | $467.35 | $84,056.27 |
| 74 | $84,056.27 | $933.33 | $0.00 | $475.27 | $85,464.87 |
| 75 | $85,464.87 | $933.33 | $0.00 | $483.23 | $86,881.43 |
| 76 | $86,881.43 | $933.33 | $0.00 | $491.24 | $88,306.00 |
| 77 | $88,306.00 | $933.33 | $0.00 | $499.29 | $89,738.62 |
| 78 | $89,738.62 | $933.33 | $0.00 | $507.40 | $91,179.35 |
| 79 | $91,179.35 | $933.33 | $0.00 | $515.54 | $92,628.22 |
| 80 | $92,628.22 | $933.33 | $0.00 | $523.73 | $94,085.28 |
| 81 | $94,085.28 | $933.33 | $0.00 | $531.97 | $95,550.58 |
| 82 | $95,550.58 | $933.33 | $0.00 | $540.26 | $97,024.17 |
| 83 | $97,024.17 | $933.33 | $0.00 | $548.59 | $98,506.09 |
| 84 | $98,506.09 | $933.33 | $0.00 | $556.97 | $99,996.39 |
| 85 | $99,996.39 | $933.33 | $0.00 | $565.39 | $101,495.11 |
| 86 | $101,495.11 | $933.33 | $0.00 | $573.87 | $103,002.31 |
| 87 | $103,002.31 | $933.33 | $0.00 | $582.39 | $104,518.03 |
| 88 | $104,518.03 | $933.33 | $0.00 | $590.96 | $106,042.32 |
| 89 | $106,042.32 | $933.33 | $0.00 | $599.58 | $107,575.23 |
| 90 | $107,575.23 | $933.33 | $0.00 | $608.25 | $109,116.81 |
| 91 | $109,116.81 | $933.33 | $0.00 | $616.96 | $110,667.10 |
| 92 | $110,667.10 | $933.33 | $0.00 | $625.73 | $112,226.16 |
| 93 | $112,226.16 | $933.33 | $0.00 | $634.54 | $113,794.03 |
| 94 | $113,794.03 | $933.33 | $0.00 | $643.41 | $115,370.77 |
| 95 | $115,370.77 | $933.33 | $0.00 | $652.32 | $116,956.42 |
| 96 | $116,956.42 | $933.33 | $0.00 | $661.29 | $118,551.04 |
| 97 | $118,551.04 | $933.33 | $0.00 | $670.30 | $120,154.67 |
| 98 | $120,154.67 | $933.33 | $0.00 | $679.37 | $121,767.37 |
| 99 | $121,767.37 | $933.33 | $0.00 | $688.49 | $123,389.19 |
| 100 | $123,389.19 | $933.33 | $0.00 | $697.66 | $125,020.18 |
| 101 | $125,020.18 | $933.33 | $0.00 | $706.88 | $126,660.39 |
| 102 | $126,660.39 | $933.33 | $0.00 | $716.16 | $128,309.88 |
| 103 | $128,309.88 | $933.33 | $0.00 | $725.48 | $129,968.69 |
| 104 | $129,968.69 | $933.33 | $0.00 | $734.86 | $131,636.88 |
| 105 | $131,636.88 | $933.33 | $0.00 | $744.29 | $133,314.50 |
| 106 | $133,314.50 | $933.33 | $0.00 | $753.78 | $135,001.61 |
| 107 | $135,001.61 | $933.33 | $0.00 | $763.32 | $136,698.26 |
| 108 | $136,698.26 | $933.33 | $0.00 | $772.91 | $138,404.50 |
| 109 | $138,404.50 | $933.33 | $0.00 | $782.56 | $140,120.39 |
| 110 | $140,120.39 | $933.33 | $0.00 | $792.26 | $141,845.98 |
| 111 | $141,845.98 | $933.33 | $0.00 | $802.02 | $143,581.33 |
| 112 | $143,581.33 | $933.33 | $0.00 | $811.83 | $145,326.49 |
| 113 | $145,326.49 | $933.33 | $0.00 | $821.70 | $147,081.52 |
| 114 | $147,081.52 | $933.33 | $0.00 | $831.62 | $148,846.47 |
| 115 | $148,846.47 | $933.33 | $0.00 | $841.60 | $150,621.40 |
| 116 | $150,621.40 | $933.33 | $0.00 | $851.64 | $152,406.37 |
| 117 | $152,406.37 | $933.33 | $0.00 | $861.73 | $154,201.43 |
| 118 | $154,201.43 | $933.33 | $0.00 | $871.88 | $156,006.64 |
| 119 | $156,006.64 | $933.33 | $0.00 | $882.08 | $157,822.05 |
| 120 | $157,822.05 | $933.33 | $0.00 | $892.35 | $159,647.73 |
| 121 | $159,647.73 | $933.33 | $0.00 | $902.67 | $161,483.73 |
| 122 | $161,483.73 | $933.33 | $0.00 | $913.05 | $163,330.11 |
| 123 | $163,330.11 | $933.33 | $0.00 | $923.49 | $165,186.93 |
| 124 | $165,186.93 | $933.33 | $0.00 | $933.99 | $167,054.25 |
| 125 | $167,054.25 | $933.33 | $0.00 | $944.55 | $168,932.13 |
| 126 | $168,932.13 | $933.33 | $0.00 | $955.17 | $170,820.63 |
| 127 | $170,820.63 | $933.33 | $0.00 | $965.84 | $172,719.80 |
| 128 | $172,719.80 | $933.33 | $0.00 | $976.58 | $174,629.71 |
| 129 | $174,629.71 | $933.33 | $0.00 | $987.38 | $176,550.42 |
| 130 | $176,550.42 | $933.33 | $0.00 | $998.24 | $178,481.99 |
| 131 | $178,481.99 | $933.33 | $0.00 | $1,009.16 | $180,424.48 |
| 132 | $180,424.48 | $933.33 | $0.00 | $1,020.15 | $182,377.96 |
| 133 | $182,377.96 | $933.33 | $0.00 | $1,031.19 | $184,342.48 |
| 134 | $184,342.48 | $933.33 | $0.00 | $1,042.30 | $186,318.11 |
| 135 | $186,318.11 | $933.33 | $0.00 | $1,053.47 | $188,304.91 |
| 136 | $188,304.91 | $933.33 | $0.00 | $1,064.70 | $190,302.94 |
| 137 | $190,302.94 | $933.33 | $0.00 | $1,076.00 | $192,312.27 |
| 138 | $192,312.27 | $933.33 | $0.00 | $1,087.36 | $194,332.96 |
| 139 | $194,332.96 | $933.33 | $0.00 | $1,098.79 | $196,365.08 |
| 140 | $196,365.08 | $933.33 | $0.00 | $1,110.28 | $198,408.69 |
| 141 | $198,408.69 | $933.33 | $0.00 | $1,121.83 | $200,463.85 |
| 142 | $200,463.85 | $933.33 | $0.00 | $1,133.45 | $202,530.63 |
| 143 | $202,530.63 | $933.33 | $0.00 | $1,145.14 | $204,609.10 |
| 144 | $204,609.10 | $933.33 | $0.00 | $1,156.89 | $206,699.32 |
| 145 | $206,699.32 | $933.33 | $0.00 | $1,168.71 | $208,801.36 |
| 146 | $208,801.36 | $933.33 | $0.00 | $1,180.59 | $210,915.28 |
| 147 | $210,915.28 | $933.33 | $0.00 | $1,192.55 | $213,041.16 |
| 148 | $213,041.16 | $933.33 | $0.00 | $1,204.57 | $215,179.06 |
| 149 | $215,179.06 | $933.33 | $0.00 | $1,216.65 | $217,329.04 |
| 150 | $217,329.04 | $933.33 | $0.00 | $1,228.81 | $219,491.18 |
| 151 | $219,491.18 | $933.33 | $0.00 | $1,241.04 | $221,665.55 |
| 152 | $221,665.55 | $933.33 | $0.00 | $1,253.33 | $223,852.21 |
| 153 | $223,852.21 | $933.33 | $0.00 | $1,265.69 | $226,051.23 |
| 154 | $226,051.23 | $933.33 | $0.00 | $1,278.13 | $228,262.69 |
| 155 | $228,262.69 | $933.33 | $0.00 | $1,290.63 | $230,486.65 |
| 156 | $230,486.65 | $933.33 | $0.00 | $1,303.21 | $232,723.19 |
| 157 | $232,723.19 | $933.33 | $0.00 | $1,315.85 | $234,972.37 |
| 158 | $234,972.37 | $933.33 | $0.00 | $1,328.57 | $237,234.27 |
| 159 | $237,234.27 | $933.33 | $0.00 | $1,341.36 | $239,508.96 |
| 160 | $239,508.96 | $933.33 | $0.00 | $1,354.22 | $241,796.51 |
| 161 | $241,796.51 | $933.33 | $0.00 | $1,367.15 | $244,096.99 |
| 162 | $244,096.99 | $933.33 | $0.00 | $1,380.16 | $246,410.48 |
| 163 | $246,410.48 | $933.33 | $0.00 | $1,393.24 | $248,737.05 |
| 164 | $248,737.05 | $933.33 | $0.00 | $1,406.40 | $251,076.78 |
| 165 | $251,076.78 | $933.33 | $0.00 | $1,419.62 | $253,429.73 |
| 166 | $253,429.73 | $933.33 | $0.00 | $1,432.93 | $255,795.99 |
| 167 | $255,795.99 | $933.33 | $0.00 | $1,446.31 | $258,175.63 |
| 168 | $258,175.63 | $933.33 | $0.00 | $1,459.76 | $260,568.72 |
| 169 | $260,568.72 | $933.33 | $0.00 | $1,473.29 | $262,975.34 |
| 170 | $262,975.34 | $933.33 | $0.00 | $1,486.90 | $265,395.57 |
| 171 | $265,395.57 | $933.33 | $0.00 | $1,500.59 | $267,829.49 |
| 172 | $267,829.49 | $933.33 | $0.00 | $1,514.35 | $270,277.17 |
| 173 | $270,277.17 | $933.33 | $0.00 | $1,528.19 | $272,738.69 |
| 174 | $272,738.69 | $933.33 | $0.00 | $1,542.10 | $275,214.12 |
| 175 | $275,214.12 | $933.33 | $0.00 | $1,556.10 | $277,703.55 |
| 176 | $277,703.55 | $933.33 | $0.00 | $1,570.18 | $280,207.06 |
| 177 | $280,207.06 | $933.33 | $0.00 | $1,584.33 | $282,724.72 |
| 178 | $282,724.72 | $933.33 | $0.00 | $1,598.57 | $285,256.62 |
| 179 | $285,256.62 | $933.33 | $0.00 | $1,612.88 | $287,802.83 |
| 180 | $287,802.83 | $933.33 | $0.00 | $1,627.28 | $290,363.44 |
| 181 | $290,363.44 | $933.33 | $0.00 | $1,641.76 | $292,938.53 |
| 182 | $292,938.53 | $933.33 | $0.00 | $1,656.32 | $295,528.18 |
| 183 | $295,528.18 | $933.33 | $0.00 | $1,670.96 | $298,132.47 |
| 184 | $298,132.47 | $933.33 | $0.00 | $1,685.68 | $300,751.48 |
| 185 | $300,751.48 | $933.33 | $0.00 | $1,700.49 | $303,385.30 |
| 186 | $303,385.30 | $933.33 | $0.00 | $1,715.38 | $306,034.01 |
| 187 | $306,034.01 | $933.33 | $0.00 | $1,730.36 | $308,697.70 |
| 188 | $308,697.70 | $933.33 | $0.00 | $1,745.42 | $311,376.45 |
| 189 | $311,376.45 | $933.33 | $0.00 | $1,760.57 | $314,070.35 |
| 190 | $314,070.35 | $933.33 | $0.00 | $1,775.80 | $316,779.48 |
| 191 | $316,779.48 | $933.33 | $0.00 | $1,791.12 | $319,503.93 |
| 192 | $319,503.93 | $933.33 | $0.00 | $1,806.52 | $322,243.78 |
| 193 | $322,243.78 | $933.33 | $0.00 | $1,822.01 | $324,999.12 |
| 194 | $324,999.12 | $933.33 | $0.00 | $1,837.59 | $327,770.04 |
| 195 | $327,770.04 | $933.33 | $0.00 | $1,853.26 | $330,556.63 |
| 196 | $330,556.63 | $933.33 | $0.00 | $1,869.02 | $333,358.98 |
| 197 | $333,358.98 | $933.33 | $0.00 | $1,884.86 | $336,177.17 |
| 198 | $336,177.17 | $933.33 | $0.00 | $1,900.79 | $339,011.29 |
| 199 | $339,011.29 | $933.33 | $0.00 | $1,916.82 | $341,861.44 |
| 200 | $341,861.44 | $933.33 | $0.00 | $1,932.93 | $344,727.70 |
| 201 | $344,727.70 | $933.33 | $0.00 | $1,949.14 | $347,610.17 |
| 202 | $347,610.17 | $933.33 | $0.00 | $1,965.44 | $350,508.94 |
| 203 | $350,508.94 | $933.33 | $0.00 | $1,981.83 | $353,424.10 |
| 204 | $353,424.10 | $933.33 | $0.00 | $1,998.31 | $356,355.74 |
| 205 | $356,355.74 | $933.33 | $0.00 | $2,014.89 | $359,303.96 |
| 206 | $359,303.96 | $933.33 | $0.00 | $2,031.56 | $362,268.85 |
| 207 | $362,268.85 | $933.33 | $0.00 | $2,048.32 | $365,250.50 |
| 208 | $365,250.50 | $933.33 | $0.00 | $2,065.18 | $368,249.01 |
| 209 | $368,249.01 | $933.33 | $0.00 | $2,082.13 | $371,264.47 |
| 210 | $371,264.47 | $933.33 | $0.00 | $2,099.18 | $374,296.98 |
| 211 | $374,296.98 | $933.33 | $0.00 | $2,116.33 | $377,346.64 |
| 212 | $377,346.64 | $933.33 | $0.00 | $2,133.57 | $380,413.54 |
| 213 | $380,413.54 | $933.33 | $0.00 | $2,150.91 | $383,497.78 |
| 214 | $383,497.78 | $933.33 | $0.00 | $2,168.35 | $386,599.46 |
| 215 | $386,599.46 | $933.33 | $0.00 | $2,185.89 | $389,718.68 |
| 216 | $389,718.68 | $933.33 | $0.00 | $2,203.53 | $392,855.54 |
| 217 | $392,855.54 | $933.33 | $109,421.76 | $2,221.26 | $286,588.37 |
| 218 | $286,588.37 | $933.33 | $0.00 | $1,620.41 | $289,142.11 |
| 219 | $289,142.11 | $933.33 | $0.00 | $1,634.85 | $291,710.29 |
| 220 | $291,710.29 | $933.33 | $0.00 | $1,649.37 | $294,292.99 |
| 221 | $294,292.99 | $933.33 | $0.00 | $1,663.98 | $296,890.30 |
| 222 | $296,890.30 | $933.33 | $0.00 | $1,678.66 | $299,502.29 |
| 223 | $299,502.29 | $933.33 | $0.00 | $1,693.43 | $302,129.05 |
| 224 | $302,129.05 | $933.33 | $0.00 | $1,708.28 | $304,770.66 |
| 225 | $304,770.66 | $933.33 | $0.00 | $1,723.22 | $307,427.21 |
| 226 | $307,427.21 | $933.33 | $0.00 | $1,738.24 | $310,098.78 |
| 227 | $310,098.78 | $933.33 | $0.00 | $1,753.34 | $312,785.45 |
| 228 | $312,785.45 | $933.33 | $0.00 | $1,768.53 | $315,487.31 |
| 229 | $315,487.31 | $933.33 | $114,892.84 | $1,783.81 | $203,311.61 |
| 230 | $203,311.61 | $933.33 | $0.00 | $1,149.55 | $205,394.49 |
| 231 | $205,394.49 | $933.33 | $0.00 | $1,161.33 | $207,489.15 |
| 232 | $207,489.15 | $933.33 | $0.00 | $1,173.17 | $209,595.65 |
| 233 | $209,595.65 | $933.33 | $0.00 | $1,185.08 | $211,714.06 |
| 234 | $211,714.06 | $933.33 | $0.00 | $1,197.06 | $213,844.45 |
| 235 | $213,844.45 | $933.33 | $0.00 | $1,209.11 | $215,986.89 |
| 236 | $215,986.89 | $933.33 | $0.00 | $1,221.22 | $218,141.44 |
| 237 | $218,141.44 | $933.33 | $0.00 | $1,233.40 | $220,308.17 |
| 238 | $220,308.17 | $933.33 | $0.00 | $1,245.65 | $222,487.15 |
| 239 | $222,487.15 | $933.33 | $0.00 | $1,257.97 | $224,678.45 |
| 240 | $224,678.45 | $933.33 | $0.00 | $1,270.36 | $226,882.14 |
| 241 | $226,882.14 | $933.33 | $120,637.49 | $1,282.82 | $108,460.80 |
| 242 | $108,460.80 | $933.33 | $0.00 | $613.25 | $110,007.38 |
| 243 | $110,007.38 | $933.33 | $0.00 | $622.00 | $111,562.71 |
| 244 | $111,562.71 | $933.33 | $0.00 | $630.79 | $113,126.83 |
| 245 | $113,126.83 | $933.33 | $0.00 | $639.64 | $114,699.80 |
| 246 | $114,699.80 | $933.33 | $0.00 | $648.53 | $116,281.66 |
| 247 | $116,281.66 | $933.33 | $0.00 | $657.47 | $117,872.46 |
| 248 | $117,872.46 | $933.33 | $0.00 | $666.47 | $119,472.26 |
| 249 | $119,472.26 | $933.33 | $0.00 | $675.51 | $121,081.10 |
| 250 | $121,081.10 | $933.33 | $0.00 | $684.61 | $122,699.04 |
| 251 | $122,699.04 | $933.33 | $0.00 | $693.76 | $124,326.13 |
| 252 | $124,326.13 | $933.33 | $0.00 | $702.96 | $125,962.42 |
| 253 | $125,962.42 | $0.00 | $126,669.36 | $712.21 | $5.27 |