| Estimated Annual Cost in 2042 | $97,484 |
| Monthly savings required | $770 |
How much will it cost to send your child to Southern University and A & M College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $389,934.27 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $770.44 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 | $25,984.00 |
| 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 Southern University and A & M College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $770.44 | $0.00 | $0.00 | $770.44 |
| 2 | $770.44 | $770.44 | $0.00 | $4.36 | $1,545.24 |
| 3 | $1,545.24 | $770.44 | $0.00 | $8.74 | $2,324.42 |
| 4 | $2,324.42 | $770.44 | $0.00 | $13.14 | $3,108.00 |
| 5 | $3,108.00 | $770.44 | $0.00 | $17.57 | $3,896.01 |
| 6 | $3,896.01 | $770.44 | $0.00 | $22.03 | $4,688.48 |
| 7 | $4,688.48 | $770.44 | $0.00 | $26.51 | $5,485.43 |
| 8 | $5,485.43 | $770.44 | $0.00 | $31.02 | $6,286.89 |
| 9 | $6,286.89 | $770.44 | $0.00 | $35.55 | $7,092.88 |
| 10 | $7,092.88 | $770.44 | $0.00 | $40.10 | $7,903.42 |
| 11 | $7,903.42 | $770.44 | $0.00 | $44.69 | $8,718.55 |
| 12 | $8,718.55 | $770.44 | $0.00 | $49.30 | $9,538.29 |
| 13 | $9,538.29 | $770.44 | $0.00 | $53.93 | $10,362.66 |
| 14 | $10,362.66 | $770.44 | $0.00 | $58.59 | $11,191.69 |
| 15 | $11,191.69 | $770.44 | $0.00 | $63.28 | $12,025.41 |
| 16 | $12,025.41 | $770.44 | $0.00 | $67.99 | $12,863.84 |
| 17 | $12,863.84 | $770.44 | $0.00 | $72.73 | $13,707.01 |
| 18 | $13,707.01 | $770.44 | $0.00 | $77.50 | $14,554.95 |
| 19 | $14,554.95 | $770.44 | $0.00 | $82.30 | $15,407.69 |
| 20 | $15,407.69 | $770.44 | $0.00 | $87.12 | $16,265.25 |
| 21 | $16,265.25 | $770.44 | $0.00 | $91.97 | $17,127.66 |
| 22 | $17,127.66 | $770.44 | $0.00 | $96.84 | $17,994.94 |
| 23 | $17,994.94 | $770.44 | $0.00 | $101.75 | $18,867.13 |
| 24 | $18,867.13 | $770.44 | $0.00 | $106.68 | $19,744.25 |
| 25 | $19,744.25 | $770.44 | $0.00 | $111.64 | $20,626.33 |
| 26 | $20,626.33 | $770.44 | $0.00 | $116.62 | $21,513.39 |
| 27 | $21,513.39 | $770.44 | $0.00 | $121.64 | $22,405.47 |
| 28 | $22,405.47 | $770.44 | $0.00 | $126.68 | $23,302.59 |
| 29 | $23,302.59 | $770.44 | $0.00 | $131.76 | $24,204.79 |
| 30 | $24,204.79 | $770.44 | $0.00 | $136.86 | $25,112.09 |
| 31 | $25,112.09 | $770.44 | $0.00 | $141.99 | $26,024.52 |
| 32 | $26,024.52 | $770.44 | $0.00 | $147.15 | $26,942.11 |
| 33 | $26,942.11 | $770.44 | $0.00 | $152.33 | $27,864.88 |
| 34 | $27,864.88 | $770.44 | $0.00 | $157.55 | $28,792.87 |
| 35 | $28,792.87 | $770.44 | $0.00 | $162.80 | $29,726.11 |
| 36 | $29,726.11 | $770.44 | $0.00 | $168.08 | $30,664.63 |
| 37 | $30,664.63 | $770.44 | $0.00 | $173.38 | $31,608.45 |
| 38 | $31,608.45 | $770.44 | $0.00 | $178.72 | $32,557.61 |
| 39 | $32,557.61 | $770.44 | $0.00 | $184.09 | $33,512.14 |
| 40 | $33,512.14 | $770.44 | $0.00 | $189.48 | $34,472.06 |
| 41 | $34,472.06 | $770.44 | $0.00 | $194.91 | $35,437.41 |
| 42 | $35,437.41 | $770.44 | $0.00 | $200.37 | $36,408.22 |
| 43 | $36,408.22 | $770.44 | $0.00 | $205.86 | $37,384.52 |
| 44 | $37,384.52 | $770.44 | $0.00 | $211.38 | $38,366.34 |
| 45 | $38,366.34 | $770.44 | $0.00 | $216.93 | $39,353.71 |
| 46 | $39,353.71 | $770.44 | $0.00 | $222.51 | $40,346.66 |
| 47 | $40,346.66 | $770.44 | $0.00 | $228.13 | $41,345.23 |
| 48 | $41,345.23 | $770.44 | $0.00 | $233.77 | $42,349.44 |
| 49 | $42,349.44 | $770.44 | $0.00 | $239.45 | $43,359.33 |
| 50 | $43,359.33 | $770.44 | $0.00 | $245.16 | $44,374.93 |
| 51 | $44,374.93 | $770.44 | $0.00 | $250.90 | $45,396.27 |
| 52 | $45,396.27 | $770.44 | $0.00 | $256.68 | $46,423.39 |
| 53 | $46,423.39 | $770.44 | $0.00 | $262.48 | $47,456.31 |
| 54 | $47,456.31 | $770.44 | $0.00 | $268.32 | $48,495.07 |
| 55 | $48,495.07 | $770.44 | $0.00 | $274.20 | $49,539.71 |
| 56 | $49,539.71 | $770.44 | $0.00 | $280.10 | $50,590.25 |
| 57 | $50,590.25 | $770.44 | $0.00 | $286.04 | $51,646.73 |
| 58 | $51,646.73 | $770.44 | $0.00 | $292.02 | $52,709.19 |
| 59 | $52,709.19 | $770.44 | $0.00 | $298.03 | $53,777.66 |
| 60 | $53,777.66 | $770.44 | $0.00 | $304.07 | $54,852.17 |
| 61 | $54,852.17 | $770.44 | $0.00 | $310.14 | $55,932.75 |
| 62 | $55,932.75 | $770.44 | $0.00 | $316.25 | $57,019.44 |
| 63 | $57,019.44 | $770.44 | $0.00 | $322.40 | $58,112.28 |
| 64 | $58,112.28 | $770.44 | $0.00 | $328.58 | $59,211.30 |
| 65 | $59,211.30 | $770.44 | $0.00 | $334.79 | $60,316.53 |
| 66 | $60,316.53 | $770.44 | $0.00 | $341.04 | $61,428.01 |
| 67 | $61,428.01 | $770.44 | $0.00 | $347.32 | $62,545.77 |
| 68 | $62,545.77 | $770.44 | $0.00 | $353.64 | $63,669.85 |
| 69 | $63,669.85 | $770.44 | $0.00 | $360.00 | $64,800.29 |
| 70 | $64,800.29 | $770.44 | $0.00 | $366.39 | $65,937.12 |
| 71 | $65,937.12 | $770.44 | $0.00 | $372.82 | $67,080.38 |
| 72 | $67,080.38 | $770.44 | $0.00 | $379.28 | $68,230.10 |
| 73 | $68,230.10 | $770.44 | $0.00 | $385.78 | $69,386.32 |
| 74 | $69,386.32 | $770.44 | $0.00 | $392.32 | $70,549.08 |
| 75 | $70,549.08 | $770.44 | $0.00 | $398.89 | $71,718.41 |
| 76 | $71,718.41 | $770.44 | $0.00 | $405.51 | $72,894.36 |
| 77 | $72,894.36 | $770.44 | $0.00 | $412.16 | $74,076.96 |
| 78 | $74,076.96 | $770.44 | $0.00 | $418.84 | $75,266.24 |
| 79 | $75,266.24 | $770.44 | $0.00 | $425.57 | $76,462.25 |
| 80 | $76,462.25 | $770.44 | $0.00 | $432.33 | $77,665.02 |
| 81 | $77,665.02 | $770.44 | $0.00 | $439.13 | $78,874.59 |
| 82 | $78,874.59 | $770.44 | $0.00 | $445.97 | $80,091.00 |
| 83 | $80,091.00 | $770.44 | $0.00 | $452.85 | $81,314.29 |
| 84 | $81,314.29 | $770.44 | $0.00 | $459.76 | $82,544.49 |
| 85 | $82,544.49 | $770.44 | $0.00 | $466.72 | $83,781.65 |
| 86 | $83,781.65 | $770.44 | $0.00 | $473.71 | $85,025.80 |
| 87 | $85,025.80 | $770.44 | $0.00 | $480.75 | $86,276.99 |
| 88 | $86,276.99 | $770.44 | $0.00 | $487.82 | $87,535.25 |
| 89 | $87,535.25 | $770.44 | $0.00 | $494.94 | $88,800.63 |
| 90 | $88,800.63 | $770.44 | $0.00 | $502.09 | $90,073.16 |
| 91 | $90,073.16 | $770.44 | $0.00 | $509.29 | $91,352.89 |
| 92 | $91,352.89 | $770.44 | $0.00 | $516.52 | $92,639.85 |
| 93 | $92,639.85 | $770.44 | $0.00 | $523.80 | $93,934.09 |
| 94 | $93,934.09 | $770.44 | $0.00 | $531.12 | $95,235.65 |
| 95 | $95,235.65 | $770.44 | $0.00 | $538.48 | $96,544.57 |
| 96 | $96,544.57 | $770.44 | $0.00 | $545.88 | $97,860.89 |
| 97 | $97,860.89 | $770.44 | $0.00 | $553.32 | $99,184.65 |
| 98 | $99,184.65 | $770.44 | $0.00 | $560.80 | $100,515.89 |
| 99 | $100,515.89 | $770.44 | $0.00 | $568.33 | $101,854.66 |
| 100 | $101,854.66 | $770.44 | $0.00 | $575.90 | $103,201.00 |
| 101 | $103,201.00 | $770.44 | $0.00 | $583.51 | $104,554.95 |
| 102 | $104,554.95 | $770.44 | $0.00 | $591.17 | $105,916.56 |
| 103 | $105,916.56 | $770.44 | $0.00 | $598.87 | $107,285.87 |
| 104 | $107,285.87 | $770.44 | $0.00 | $606.61 | $108,662.92 |
| 105 | $108,662.92 | $770.44 | $0.00 | $614.40 | $110,047.76 |
| 106 | $110,047.76 | $770.44 | $0.00 | $622.23 | $111,440.43 |
| 107 | $111,440.43 | $770.44 | $0.00 | $630.10 | $112,840.97 |
| 108 | $112,840.97 | $770.44 | $0.00 | $638.02 | $114,249.43 |
| 109 | $114,249.43 | $770.44 | $0.00 | $645.98 | $115,665.85 |
| 110 | $115,665.85 | $770.44 | $0.00 | $653.99 | $117,090.28 |
| 111 | $117,090.28 | $770.44 | $0.00 | $662.05 | $118,522.77 |
| 112 | $118,522.77 | $770.44 | $0.00 | $670.14 | $119,963.35 |
| 113 | $119,963.35 | $770.44 | $0.00 | $678.29 | $121,412.08 |
| 114 | $121,412.08 | $770.44 | $0.00 | $686.48 | $122,869.00 |
| 115 | $122,869.00 | $770.44 | $0.00 | $694.72 | $124,334.16 |
| 116 | $124,334.16 | $770.44 | $0.00 | $703.00 | $125,807.60 |
| 117 | $125,807.60 | $770.44 | $0.00 | $711.33 | $127,289.37 |
| 118 | $127,289.37 | $770.44 | $0.00 | $719.71 | $128,779.52 |
| 119 | $128,779.52 | $770.44 | $0.00 | $728.14 | $130,278.10 |
| 120 | $130,278.10 | $770.44 | $0.00 | $736.61 | $131,785.15 |
| 121 | $131,785.15 | $770.44 | $0.00 | $745.13 | $133,300.72 |
| 122 | $133,300.72 | $770.44 | $0.00 | $753.70 | $134,824.86 |
| 123 | $134,824.86 | $770.44 | $0.00 | $762.32 | $136,357.62 |
| 124 | $136,357.62 | $770.44 | $0.00 | $770.99 | $137,899.05 |
| 125 | $137,899.05 | $770.44 | $0.00 | $779.70 | $139,449.19 |
| 126 | $139,449.19 | $770.44 | $0.00 | $788.47 | $141,008.10 |
| 127 | $141,008.10 | $770.44 | $0.00 | $797.28 | $142,575.82 |
| 128 | $142,575.82 | $770.44 | $0.00 | $806.14 | $144,152.40 |
| 129 | $144,152.40 | $770.44 | $0.00 | $815.06 | $145,737.90 |
| 130 | $145,737.90 | $770.44 | $0.00 | $824.02 | $147,332.36 |
| 131 | $147,332.36 | $770.44 | $0.00 | $833.04 | $148,935.84 |
| 132 | $148,935.84 | $770.44 | $0.00 | $842.10 | $150,548.38 |
| 133 | $150,548.38 | $770.44 | $0.00 | $851.22 | $152,170.04 |
| 134 | $152,170.04 | $770.44 | $0.00 | $860.39 | $153,800.87 |
| 135 | $153,800.87 | $770.44 | $0.00 | $869.61 | $155,440.92 |
| 136 | $155,440.92 | $770.44 | $0.00 | $878.89 | $157,090.25 |
| 137 | $157,090.25 | $770.44 | $0.00 | $888.21 | $158,748.90 |
| 138 | $158,748.90 | $770.44 | $0.00 | $897.59 | $160,416.93 |
| 139 | $160,416.93 | $770.44 | $0.00 | $907.02 | $162,094.39 |
| 140 | $162,094.39 | $770.44 | $0.00 | $916.51 | $163,781.34 |
| 141 | $163,781.34 | $770.44 | $0.00 | $926.04 | $165,477.82 |
| 142 | $165,477.82 | $770.44 | $0.00 | $935.64 | $167,183.90 |
| 143 | $167,183.90 | $770.44 | $0.00 | $945.28 | $168,899.62 |
| 144 | $168,899.62 | $770.44 | $0.00 | $954.98 | $170,625.04 |
| 145 | $170,625.04 | $770.44 | $0.00 | $964.74 | $172,360.22 |
| 146 | $172,360.22 | $770.44 | $0.00 | $974.55 | $174,105.21 |
| 147 | $174,105.21 | $770.44 | $0.00 | $984.42 | $175,860.07 |
| 148 | $175,860.07 | $770.44 | $0.00 | $994.34 | $177,624.85 |
| 149 | $177,624.85 | $770.44 | $0.00 | $1,004.32 | $179,399.61 |
| 150 | $179,399.61 | $770.44 | $0.00 | $1,014.35 | $181,184.40 |
| 151 | $181,184.40 | $770.44 | $0.00 | $1,024.44 | $182,979.28 |
| 152 | $182,979.28 | $770.44 | $0.00 | $1,034.59 | $184,784.31 |
| 153 | $184,784.31 | $770.44 | $0.00 | $1,044.80 | $186,599.55 |
| 154 | $186,599.55 | $770.44 | $0.00 | $1,055.06 | $188,425.05 |
| 155 | $188,425.05 | $770.44 | $0.00 | $1,065.38 | $190,260.87 |
| 156 | $190,260.87 | $770.44 | $0.00 | $1,075.76 | $192,107.07 |
| 157 | $192,107.07 | $770.44 | $0.00 | $1,086.20 | $193,963.71 |
| 158 | $193,963.71 | $770.44 | $0.00 | $1,096.70 | $195,830.85 |
| 159 | $195,830.85 | $770.44 | $0.00 | $1,107.26 | $197,708.55 |
| 160 | $197,708.55 | $770.44 | $0.00 | $1,117.87 | $199,596.86 |
| 161 | $199,596.86 | $770.44 | $0.00 | $1,128.55 | $201,495.85 |
| 162 | $201,495.85 | $770.44 | $0.00 | $1,139.29 | $203,405.58 |
| 163 | $203,405.58 | $770.44 | $0.00 | $1,150.08 | $205,326.10 |
| 164 | $205,326.10 | $770.44 | $0.00 | $1,160.94 | $207,257.48 |
| 165 | $207,257.48 | $770.44 | $0.00 | $1,171.86 | $209,199.78 |
| 166 | $209,199.78 | $770.44 | $0.00 | $1,182.85 | $211,153.07 |
| 167 | $211,153.07 | $770.44 | $0.00 | $1,193.89 | $213,117.40 |
| 168 | $213,117.40 | $770.44 | $0.00 | $1,205.00 | $215,092.84 |
| 169 | $215,092.84 | $770.44 | $0.00 | $1,216.17 | $217,079.45 |
| 170 | $217,079.45 | $770.44 | $0.00 | $1,227.40 | $219,077.29 |
| 171 | $219,077.29 | $770.44 | $0.00 | $1,238.69 | $221,086.42 |
| 172 | $221,086.42 | $770.44 | $0.00 | $1,250.05 | $223,106.91 |
| 173 | $223,106.91 | $770.44 | $0.00 | $1,261.48 | $225,138.83 |
| 174 | $225,138.83 | $770.44 | $0.00 | $1,272.97 | $227,182.24 |
| 175 | $227,182.24 | $770.44 | $0.00 | $1,284.52 | $229,237.20 |
| 176 | $229,237.20 | $770.44 | $0.00 | $1,296.14 | $231,303.78 |
| 177 | $231,303.78 | $770.44 | $0.00 | $1,307.83 | $233,382.05 |
| 178 | $233,382.05 | $770.44 | $0.00 | $1,319.58 | $235,472.07 |
| 179 | $235,472.07 | $770.44 | $0.00 | $1,331.39 | $237,573.90 |
| 180 | $237,573.90 | $770.44 | $0.00 | $1,343.28 | $239,687.62 |
| 181 | $239,687.62 | $770.44 | $0.00 | $1,355.23 | $241,813.29 |
| 182 | $241,813.29 | $770.44 | $0.00 | $1,367.25 | $243,950.98 |
| 183 | $243,950.98 | $770.44 | $0.00 | $1,379.33 | $246,100.75 |
| 184 | $246,100.75 | $770.44 | $0.00 | $1,391.49 | $248,262.68 |
| 185 | $248,262.68 | $770.44 | $0.00 | $1,403.71 | $250,436.83 |
| 186 | $250,436.83 | $770.44 | $0.00 | $1,416.01 | $252,623.28 |
| 187 | $252,623.28 | $770.44 | $0.00 | $1,428.37 | $254,822.09 |
| 188 | $254,822.09 | $770.44 | $0.00 | $1,440.80 | $257,033.33 |
| 189 | $257,033.33 | $770.44 | $0.00 | $1,453.30 | $259,257.07 |
| 190 | $259,257.07 | $770.44 | $0.00 | $1,465.88 | $261,493.39 |
| 191 | $261,493.39 | $770.44 | $0.00 | $1,478.52 | $263,742.35 |
| 192 | $263,742.35 | $770.44 | $0.00 | $1,491.24 | $266,004.03 |
| 193 | $266,004.03 | $770.44 | $0.00 | $1,504.03 | $268,278.50 |
| 194 | $268,278.50 | $770.44 | $0.00 | $1,516.89 | $270,565.83 |
| 195 | $270,565.83 | $770.44 | $0.00 | $1,529.82 | $272,866.09 |
| 196 | $272,866.09 | $770.44 | $0.00 | $1,542.82 | $275,179.35 |
| 197 | $275,179.35 | $770.44 | $0.00 | $1,555.90 | $277,505.69 |
| 198 | $277,505.69 | $770.44 | $0.00 | $1,569.06 | $279,845.19 |
| 199 | $279,845.19 | $770.44 | $0.00 | $1,582.29 | $282,197.92 |
| 200 | $282,197.92 | $770.44 | $0.00 | $1,595.59 | $284,563.95 |
| 201 | $284,563.95 | $770.44 | $0.00 | $1,608.97 | $286,943.36 |
| 202 | $286,943.36 | $770.44 | $0.00 | $1,622.42 | $289,336.22 |
| 203 | $289,336.22 | $770.44 | $0.00 | $1,635.95 | $291,742.61 |
| 204 | $291,742.61 | $770.44 | $0.00 | $1,649.56 | $294,162.61 |
| 205 | $294,162.61 | $770.44 | $0.00 | $1,663.24 | $296,596.29 |
| 206 | $296,596.29 | $770.44 | $0.00 | $1,677.00 | $299,043.73 |
| 207 | $299,043.73 | $770.44 | $0.00 | $1,690.84 | $301,505.01 |
| 208 | $301,505.01 | $770.44 | $0.00 | $1,704.75 | $303,980.20 |
| 209 | $303,980.20 | $770.44 | $0.00 | $1,718.75 | $306,469.39 |
| 210 | $306,469.39 | $770.44 | $0.00 | $1,732.82 | $308,972.65 |
| 211 | $308,972.65 | $770.44 | $0.00 | $1,746.98 | $311,490.07 |
| 212 | $311,490.07 | $770.44 | $0.00 | $1,761.21 | $314,021.72 |
| 213 | $314,021.72 | $770.44 | $0.00 | $1,775.52 | $316,567.68 |
| 214 | $316,567.68 | $770.44 | $0.00 | $1,789.92 | $319,128.04 |
| 215 | $319,128.04 | $770.44 | $0.00 | $1,804.40 | $321,702.88 |
| 216 | $321,702.88 | $770.44 | $0.00 | $1,818.95 | $324,292.27 |
| 217 | $324,292.27 | $770.44 | $87,824.16 | $1,833.60 | $239,072.15 |
| 218 | $239,072.15 | $770.44 | $0.00 | $1,351.75 | $241,194.34 |
| 219 | $241,194.34 | $770.44 | $0.00 | $1,363.75 | $243,328.53 |
| 220 | $243,328.53 | $770.44 | $0.00 | $1,375.81 | $245,474.78 |
| 221 | $245,474.78 | $770.44 | $0.00 | $1,387.95 | $247,633.17 |
| 222 | $247,633.17 | $770.44 | $0.00 | $1,400.15 | $249,803.76 |
| 223 | $249,803.76 | $770.44 | $0.00 | $1,412.43 | $251,986.63 |
| 224 | $251,986.63 | $770.44 | $0.00 | $1,424.77 | $254,181.84 |
| 225 | $254,181.84 | $770.44 | $0.00 | $1,437.18 | $256,389.46 |
| 226 | $256,389.46 | $770.44 | $0.00 | $1,449.66 | $258,609.56 |
| 227 | $258,609.56 | $770.44 | $0.00 | $1,462.22 | $260,842.22 |
| 228 | $260,842.22 | $770.44 | $0.00 | $1,474.84 | $263,087.50 |
| 229 | $263,087.50 | $770.44 | $93,971.85 | $1,487.53 | $171,373.62 |
| 230 | $171,373.62 | $770.44 | $0.00 | $968.97 | $173,113.03 |
| 231 | $173,113.03 | $770.44 | $0.00 | $978.81 | $174,862.28 |
| 232 | $174,862.28 | $770.44 | $0.00 | $988.70 | $176,621.42 |
| 233 | $176,621.42 | $770.44 | $0.00 | $998.64 | $178,390.50 |
| 234 | $178,390.50 | $770.44 | $0.00 | $1,008.65 | $180,169.59 |
| 235 | $180,169.59 | $770.44 | $0.00 | $1,018.71 | $181,958.74 |
| 236 | $181,958.74 | $770.44 | $0.00 | $1,028.82 | $183,758.00 |
| 237 | $183,758.00 | $770.44 | $0.00 | $1,038.99 | $185,567.43 |
| 238 | $185,567.43 | $770.44 | $0.00 | $1,049.23 | $187,387.10 |
| 239 | $187,387.10 | $770.44 | $0.00 | $1,059.51 | $189,217.05 |
| 240 | $189,217.05 | $770.44 | $0.00 | $1,069.86 | $191,057.35 |
| 241 | $191,057.35 | $770.44 | $100,549.88 | $1,080.27 | $92,358.18 |
| 242 | $92,358.18 | $770.44 | $0.00 | $522.21 | $93,650.83 |
| 243 | $93,650.83 | $770.44 | $0.00 | $529.52 | $94,950.79 |
| 244 | $94,950.79 | $770.44 | $0.00 | $536.87 | $96,258.10 |
| 245 | $96,258.10 | $770.44 | $0.00 | $544.26 | $97,572.80 |
| 246 | $97,572.80 | $770.44 | $0.00 | $551.69 | $98,894.93 |
| 247 | $98,894.93 | $770.44 | $0.00 | $559.17 | $100,224.54 |
| 248 | $100,224.54 | $770.44 | $0.00 | $566.68 | $101,561.66 |
| 249 | $101,561.66 | $770.44 | $0.00 | $574.24 | $102,906.34 |
| 250 | $102,906.34 | $770.44 | $0.00 | $581.85 | $104,258.63 |
| 251 | $104,258.63 | $770.44 | $0.00 | $589.49 | $105,618.56 |
| 252 | $105,618.56 | $770.44 | $0.00 | $597.18 | $106,986.18 |
| 253 | $106,986.18 | $0.00 | $107,588.37 | $604.92 | $2.73 |