How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,452 |
| Monthly savings required | $534 |
How much will it cost to send your child to Prairie View A & M University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $269,807.67 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $533.94 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 | $26,011.00 |
| 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 Prairie View A & M University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $533.94 | $0.00 | $0.00 | $533.94 |
| 2 | $533.94 | $533.94 | $0.00 | $3.02 | $1,070.90 |
| 3 | $1,070.90 | $533.94 | $0.00 | $6.06 | $1,610.90 |
| 4 | $1,610.90 | $533.94 | $0.00 | $9.11 | $2,153.95 |
| 5 | $2,153.95 | $533.94 | $0.00 | $12.18 | $2,700.07 |
| 6 | $2,700.07 | $533.94 | $0.00 | $15.27 | $3,249.28 |
| 7 | $3,249.28 | $533.94 | $0.00 | $18.37 | $3,801.59 |
| 8 | $3,801.59 | $533.94 | $0.00 | $21.49 | $4,357.02 |
| 9 | $4,357.02 | $533.94 | $0.00 | $24.64 | $4,915.60 |
| 10 | $4,915.60 | $533.94 | $0.00 | $27.79 | $5,477.33 |
| 11 | $5,477.33 | $533.94 | $0.00 | $30.97 | $6,042.24 |
| 12 | $6,042.24 | $533.94 | $0.00 | $34.16 | $6,610.34 |
| 13 | $6,610.34 | $533.94 | $0.00 | $37.38 | $7,181.66 |
| 14 | $7,181.66 | $533.94 | $0.00 | $40.61 | $7,756.21 |
| 15 | $7,756.21 | $533.94 | $0.00 | $43.85 | $8,334.00 |
| 16 | $8,334.00 | $533.94 | $0.00 | $47.12 | $8,915.06 |
| 17 | $8,915.06 | $533.94 | $0.00 | $50.41 | $9,499.41 |
| 18 | $9,499.41 | $533.94 | $0.00 | $53.71 | $10,087.06 |
| 19 | $10,087.06 | $533.94 | $0.00 | $57.03 | $10,678.03 |
| 20 | $10,678.03 | $533.94 | $0.00 | $60.38 | $11,272.35 |
| 21 | $11,272.35 | $533.94 | $0.00 | $63.74 | $11,870.03 |
| 22 | $11,870.03 | $533.94 | $0.00 | $67.11 | $12,471.08 |
| 23 | $12,471.08 | $533.94 | $0.00 | $70.51 | $13,075.53 |
| 24 | $13,075.53 | $533.94 | $0.00 | $73.93 | $13,683.40 |
| 25 | $13,683.40 | $533.94 | $0.00 | $77.37 | $14,294.71 |
| 26 | $14,294.71 | $533.94 | $0.00 | $80.82 | $14,909.47 |
| 27 | $14,909.47 | $533.94 | $0.00 | $84.30 | $15,527.71 |
| 28 | $15,527.71 | $533.94 | $0.00 | $87.80 | $16,149.45 |
| 29 | $16,149.45 | $533.94 | $0.00 | $91.31 | $16,774.70 |
| 30 | $16,774.70 | $533.94 | $0.00 | $94.85 | $17,403.49 |
| 31 | $17,403.49 | $533.94 | $0.00 | $98.40 | $18,035.83 |
| 32 | $18,035.83 | $533.94 | $0.00 | $101.98 | $18,671.75 |
| 33 | $18,671.75 | $533.94 | $0.00 | $105.57 | $19,311.26 |
| 34 | $19,311.26 | $533.94 | $0.00 | $109.19 | $19,954.39 |
| 35 | $19,954.39 | $533.94 | $0.00 | $112.83 | $20,601.16 |
| 36 | $20,601.16 | $533.94 | $0.00 | $116.48 | $21,251.58 |
| 37 | $21,251.58 | $533.94 | $0.00 | $120.16 | $21,905.68 |
| 38 | $21,905.68 | $533.94 | $0.00 | $123.86 | $22,563.48 |
| 39 | $22,563.48 | $533.94 | $0.00 | $127.58 | $23,225.00 |
| 40 | $23,225.00 | $533.94 | $0.00 | $131.32 | $23,890.26 |
| 41 | $23,890.26 | $533.94 | $0.00 | $135.08 | $24,559.28 |
| 42 | $24,559.28 | $533.94 | $0.00 | $138.86 | $25,232.08 |
| 43 | $25,232.08 | $533.94 | $0.00 | $142.67 | $25,908.69 |
| 44 | $25,908.69 | $533.94 | $0.00 | $146.49 | $26,589.12 |
| 45 | $26,589.12 | $533.94 | $0.00 | $150.34 | $27,273.40 |
| 46 | $27,273.40 | $533.94 | $0.00 | $154.21 | $27,961.55 |
| 47 | $27,961.55 | $533.94 | $0.00 | $158.10 | $28,653.59 |
| 48 | $28,653.59 | $533.94 | $0.00 | $162.01 | $29,349.54 |
| 49 | $29,349.54 | $533.94 | $0.00 | $165.95 | $30,049.43 |
| 50 | $30,049.43 | $533.94 | $0.00 | $169.90 | $30,753.27 |
| 51 | $30,753.27 | $533.94 | $0.00 | $173.88 | $31,461.09 |
| 52 | $31,461.09 | $533.94 | $0.00 | $177.89 | $32,172.92 |
| 53 | $32,172.92 | $533.94 | $0.00 | $181.91 | $32,888.77 |
| 54 | $32,888.77 | $533.94 | $0.00 | $185.96 | $33,608.67 |
| 55 | $33,608.67 | $533.94 | $0.00 | $190.03 | $34,332.64 |
| 56 | $34,332.64 | $533.94 | $0.00 | $194.12 | $35,060.70 |
| 57 | $35,060.70 | $533.94 | $0.00 | $198.24 | $35,792.88 |
| 58 | $35,792.88 | $533.94 | $0.00 | $202.38 | $36,529.20 |
| 59 | $36,529.20 | $533.94 | $0.00 | $206.54 | $37,269.68 |
| 60 | $37,269.68 | $533.94 | $0.00 | $210.73 | $38,014.35 |
| 61 | $38,014.35 | $533.94 | $0.00 | $214.94 | $38,763.23 |
| 62 | $38,763.23 | $533.94 | $0.00 | $219.17 | $39,516.34 |
| 63 | $39,516.34 | $533.94 | $0.00 | $223.43 | $40,273.71 |
| 64 | $40,273.71 | $533.94 | $0.00 | $227.71 | $41,035.36 |
| 65 | $41,035.36 | $533.94 | $0.00 | $232.02 | $41,801.32 |
| 66 | $41,801.32 | $533.94 | $0.00 | $236.35 | $42,571.61 |
| 67 | $42,571.61 | $533.94 | $0.00 | $240.71 | $43,346.26 |
| 68 | $43,346.26 | $533.94 | $0.00 | $245.09 | $44,125.29 |
| 69 | $44,125.29 | $533.94 | $0.00 | $249.49 | $44,908.72 |
| 70 | $44,908.72 | $533.94 | $0.00 | $253.92 | $45,696.58 |
| 71 | $45,696.58 | $533.94 | $0.00 | $258.38 | $46,488.90 |
| 72 | $46,488.90 | $533.94 | $0.00 | $262.85 | $47,285.69 |
| 73 | $47,285.69 | $533.94 | $0.00 | $267.36 | $48,086.99 |
| 74 | $48,086.99 | $533.94 | $0.00 | $271.89 | $48,892.82 |
| 75 | $48,892.82 | $533.94 | $0.00 | $276.45 | $49,703.21 |
| 76 | $49,703.21 | $533.94 | $0.00 | $281.03 | $50,518.18 |
| 77 | $50,518.18 | $533.94 | $0.00 | $285.64 | $51,337.76 |
| 78 | $51,337.76 | $533.94 | $0.00 | $290.27 | $52,161.97 |
| 79 | $52,161.97 | $533.94 | $0.00 | $294.93 | $52,990.84 |
| 80 | $52,990.84 | $533.94 | $0.00 | $299.62 | $53,824.40 |
| 81 | $53,824.40 | $533.94 | $0.00 | $304.33 | $54,662.67 |
| 82 | $54,662.67 | $533.94 | $0.00 | $309.07 | $55,505.68 |
| 83 | $55,505.68 | $533.94 | $0.00 | $313.84 | $56,353.46 |
| 84 | $56,353.46 | $533.94 | $0.00 | $318.63 | $57,206.03 |
| 85 | $57,206.03 | $533.94 | $0.00 | $323.45 | $58,063.42 |
| 86 | $58,063.42 | $533.94 | $0.00 | $328.30 | $58,925.66 |
| 87 | $58,925.66 | $533.94 | $0.00 | $333.17 | $59,792.77 |
| 88 | $59,792.77 | $533.94 | $0.00 | $338.08 | $60,664.79 |
| 89 | $60,664.79 | $533.94 | $0.00 | $343.01 | $61,541.74 |
| 90 | $61,541.74 | $533.94 | $0.00 | $347.97 | $62,423.65 |
| 91 | $62,423.65 | $533.94 | $0.00 | $352.95 | $63,310.54 |
| 92 | $63,310.54 | $533.94 | $0.00 | $357.97 | $64,202.45 |
| 93 | $64,202.45 | $533.94 | $0.00 | $363.01 | $65,099.40 |
| 94 | $65,099.40 | $533.94 | $0.00 | $368.08 | $66,001.42 |
| 95 | $66,001.42 | $533.94 | $0.00 | $373.18 | $66,908.54 |
| 96 | $66,908.54 | $533.94 | $0.00 | $378.31 | $67,820.79 |
| 97 | $67,820.79 | $533.94 | $0.00 | $383.47 | $68,738.20 |
| 98 | $68,738.20 | $533.94 | $0.00 | $388.66 | $69,660.80 |
| 99 | $69,660.80 | $533.94 | $0.00 | $393.87 | $70,588.61 |
| 100 | $70,588.61 | $533.94 | $0.00 | $399.12 | $71,521.67 |
| 101 | $71,521.67 | $533.94 | $0.00 | $404.39 | $72,460.00 |
| 102 | $72,460.00 | $533.94 | $0.00 | $409.70 | $73,403.64 |
| 103 | $73,403.64 | $533.94 | $0.00 | $415.03 | $74,352.61 |
| 104 | $74,352.61 | $533.94 | $0.00 | $420.40 | $75,306.95 |
| 105 | $75,306.95 | $533.94 | $0.00 | $425.80 | $76,266.69 |
| 106 | $76,266.69 | $533.94 | $0.00 | $431.22 | $77,231.85 |
| 107 | $77,231.85 | $533.94 | $0.00 | $436.68 | $78,202.47 |
| 108 | $78,202.47 | $533.94 | $0.00 | $442.17 | $79,178.58 |
| 109 | $79,178.58 | $533.94 | $0.00 | $447.69 | $80,160.21 |
| 110 | $80,160.21 | $533.94 | $0.00 | $453.24 | $81,147.39 |
| 111 | $81,147.39 | $533.94 | $0.00 | $458.82 | $82,140.15 |
| 112 | $82,140.15 | $533.94 | $0.00 | $464.43 | $83,138.52 |
| 113 | $83,138.52 | $533.94 | $0.00 | $470.08 | $84,142.54 |
| 114 | $84,142.54 | $533.94 | $0.00 | $475.75 | $85,152.23 |
| 115 | $85,152.23 | $533.94 | $0.00 | $481.46 | $86,167.63 |
| 116 | $86,167.63 | $533.94 | $0.00 | $487.20 | $87,188.77 |
| 117 | $87,188.77 | $533.94 | $0.00 | $492.98 | $88,215.69 |
| 118 | $88,215.69 | $533.94 | $0.00 | $498.78 | $89,248.41 |
| 119 | $89,248.41 | $533.94 | $0.00 | $504.62 | $90,286.97 |
| 120 | $90,286.97 | $533.94 | $0.00 | $510.50 | $91,331.41 |
| 121 | $91,331.41 | $533.94 | $0.00 | $516.40 | $92,381.75 |
| 122 | $92,381.75 | $533.94 | $0.00 | $522.34 | $93,438.03 |
| 123 | $93,438.03 | $533.94 | $0.00 | $528.31 | $94,500.28 |
| 124 | $94,500.28 | $533.94 | $0.00 | $534.32 | $95,568.54 |
| 125 | $95,568.54 | $533.94 | $0.00 | $540.36 | $96,642.84 |
| 126 | $96,642.84 | $533.94 | $0.00 | $546.43 | $97,723.21 |
| 127 | $97,723.21 | $533.94 | $0.00 | $552.54 | $98,809.69 |
| 128 | $98,809.69 | $533.94 | $0.00 | $558.68 | $99,902.31 |
| 129 | $99,902.31 | $533.94 | $0.00 | $564.86 | $101,001.11 |
| 130 | $101,001.11 | $533.94 | $0.00 | $571.07 | $102,106.12 |
| 131 | $102,106.12 | $533.94 | $0.00 | $577.32 | $103,217.38 |
| 132 | $103,217.38 | $533.94 | $0.00 | $583.61 | $104,334.93 |
| 133 | $104,334.93 | $533.94 | $0.00 | $589.92 | $105,458.79 |
| 134 | $105,458.79 | $533.94 | $0.00 | $596.28 | $106,589.01 |
| 135 | $106,589.01 | $533.94 | $0.00 | $602.67 | $107,725.62 |
| 136 | $107,725.62 | $533.94 | $0.00 | $609.10 | $108,868.66 |
| 137 | $108,868.66 | $533.94 | $0.00 | $615.56 | $110,018.16 |
| 138 | $110,018.16 | $533.94 | $0.00 | $622.06 | $111,174.16 |
| 139 | $111,174.16 | $533.94 | $0.00 | $628.59 | $112,336.69 |
| 140 | $112,336.69 | $533.94 | $0.00 | $635.17 | $113,505.80 |
| 141 | $113,505.80 | $533.94 | $0.00 | $641.78 | $114,681.52 |
| 142 | $114,681.52 | $533.94 | $0.00 | $648.43 | $115,863.89 |
| 143 | $115,863.89 | $533.94 | $0.00 | $655.11 | $117,052.94 |
| 144 | $117,052.94 | $533.94 | $0.00 | $661.83 | $118,248.71 |
| 145 | $118,248.71 | $533.94 | $0.00 | $668.60 | $119,451.25 |
| 146 | $119,451.25 | $533.94 | $0.00 | $675.39 | $120,660.58 |
| 147 | $120,660.58 | $533.94 | $0.00 | $682.23 | $121,876.75 |
| 148 | $121,876.75 | $533.94 | $0.00 | $689.11 | $123,099.80 |
| 149 | $123,099.80 | $533.94 | $0.00 | $696.02 | $124,329.76 |
| 150 | $124,329.76 | $533.94 | $0.00 | $702.98 | $125,566.68 |
| 151 | $125,566.68 | $533.94 | $0.00 | $709.97 | $126,810.59 |
| 152 | $126,810.59 | $533.94 | $0.00 | $717.01 | $128,061.54 |
| 153 | $128,061.54 | $533.94 | $0.00 | $724.08 | $129,319.56 |
| 154 | $129,319.56 | $533.94 | $0.00 | $731.19 | $130,584.69 |
| 155 | $130,584.69 | $533.94 | $0.00 | $738.34 | $131,856.97 |
| 156 | $131,856.97 | $533.94 | $0.00 | $745.54 | $133,136.45 |
| 157 | $133,136.45 | $533.94 | $0.00 | $752.77 | $134,423.16 |
| 158 | $134,423.16 | $533.94 | $0.00 | $760.05 | $135,717.15 |
| 159 | $135,717.15 | $533.94 | $0.00 | $767.36 | $137,018.45 |
| 160 | $137,018.45 | $533.94 | $0.00 | $774.72 | $138,327.11 |
| 161 | $138,327.11 | $533.94 | $0.00 | $782.12 | $139,643.17 |
| 162 | $139,643.17 | $533.94 | $0.00 | $789.56 | $140,966.67 |
| 163 | $140,966.67 | $533.94 | $0.00 | $797.05 | $142,297.66 |
| 164 | $142,297.66 | $533.94 | $0.00 | $804.57 | $143,636.17 |
| 165 | $143,636.17 | $533.94 | $0.00 | $812.14 | $144,982.25 |
| 166 | $144,982.25 | $533.94 | $0.00 | $819.75 | $146,335.94 |
| 167 | $146,335.94 | $533.94 | $0.00 | $827.40 | $147,697.28 |
| 168 | $147,697.28 | $533.94 | $0.00 | $835.10 | $149,066.32 |
| 169 | $149,066.32 | $533.94 | $0.00 | $842.84 | $150,443.10 |
| 170 | $150,443.10 | $533.94 | $0.00 | $850.63 | $151,827.67 |
| 171 | $151,827.67 | $533.94 | $0.00 | $858.46 | $153,220.07 |
| 172 | $153,220.07 | $533.94 | $0.00 | $866.33 | $154,620.34 |
| 173 | $154,620.34 | $533.94 | $0.00 | $874.25 | $156,028.53 |
| 174 | $156,028.53 | $533.94 | $0.00 | $882.21 | $157,444.68 |
| 175 | $157,444.68 | $533.94 | $0.00 | $890.22 | $158,868.84 |
| 176 | $158,868.84 | $533.94 | $0.00 | $898.27 | $160,301.05 |
| 177 | $160,301.05 | $533.94 | $0.00 | $906.37 | $161,741.36 |
| 178 | $161,741.36 | $533.94 | $0.00 | $914.51 | $163,189.81 |
| 179 | $163,189.81 | $533.94 | $0.00 | $922.70 | $164,646.45 |
| 180 | $164,646.45 | $533.94 | $0.00 | $930.93 | $166,111.32 |
| 181 | $166,111.32 | $533.94 | $0.00 | $939.22 | $167,584.48 |
| 182 | $167,584.48 | $533.94 | $0.00 | $947.55 | $169,065.97 |
| 183 | $169,065.97 | $533.94 | $0.00 | $955.92 | $170,555.83 |
| 184 | $170,555.83 | $533.94 | $0.00 | $964.35 | $172,054.12 |
| 185 | $172,054.12 | $533.94 | $0.00 | $972.82 | $173,560.88 |
| 186 | $173,560.88 | $533.94 | $0.00 | $981.34 | $175,076.16 |
| 187 | $175,076.16 | $533.94 | $0.00 | $989.91 | $176,600.01 |
| 188 | $176,600.01 | $533.94 | $0.00 | $998.52 | $178,132.47 |
| 189 | $178,132.47 | $533.94 | $0.00 | $1,007.19 | $179,673.60 |
| 190 | $179,673.60 | $533.94 | $0.00 | $1,015.90 | $181,223.44 |
| 191 | $181,223.44 | $533.94 | $0.00 | $1,024.66 | $182,782.04 |
| 192 | $182,782.04 | $533.94 | $0.00 | $1,033.48 | $184,349.46 |
| 193 | $184,349.46 | $533.94 | $0.00 | $1,042.34 | $185,925.74 |
| 194 | $185,925.74 | $533.94 | $0.00 | $1,051.25 | $187,510.93 |
| 195 | $187,510.93 | $533.94 | $0.00 | $1,060.21 | $189,105.08 |
| 196 | $189,105.08 | $533.94 | $0.00 | $1,069.23 | $190,708.25 |
| 197 | $190,708.25 | $533.94 | $0.00 | $1,078.29 | $192,320.48 |
| 198 | $192,320.48 | $533.94 | $0.00 | $1,087.41 | $193,941.83 |
| 199 | $193,941.83 | $533.94 | $0.00 | $1,096.58 | $195,572.35 |
| 200 | $195,572.35 | $533.94 | $0.00 | $1,105.79 | $197,212.08 |
| 201 | $197,212.08 | $533.94 | $0.00 | $1,115.07 | $198,861.09 |
| 202 | $198,861.09 | $533.94 | $0.00 | $1,124.39 | $200,519.42 |
| 203 | $200,519.42 | $533.94 | $0.00 | $1,133.77 | $202,187.13 |
| 204 | $202,187.13 | $533.94 | $0.00 | $1,143.20 | $203,864.27 |
| 205 | $203,864.27 | $533.94 | $0.00 | $1,152.68 | $205,550.89 |
| 206 | $205,550.89 | $533.94 | $0.00 | $1,162.21 | $207,247.04 |
| 207 | $207,247.04 | $533.94 | $0.00 | $1,171.80 | $208,952.78 |
| 208 | $208,952.78 | $533.94 | $0.00 | $1,181.45 | $210,668.17 |
| 209 | $210,668.17 | $533.94 | $0.00 | $1,191.15 | $212,393.26 |
| 210 | $212,393.26 | $533.94 | $0.00 | $1,200.90 | $214,128.10 |
| 211 | $214,128.10 | $533.94 | $0.00 | $1,210.71 | $215,872.75 |
| 212 | $215,872.75 | $533.94 | $0.00 | $1,220.58 | $217,627.27 |
| 213 | $217,627.27 | $533.94 | $0.00 | $1,230.50 | $219,391.71 |
| 214 | $219,391.71 | $533.94 | $0.00 | $1,240.47 | $221,166.12 |
| 215 | $221,166.12 | $533.94 | $0.00 | $1,250.51 | $222,950.57 |
| 216 | $222,950.57 | $533.94 | $0.00 | $1,260.59 | $224,745.10 |
| 217 | $224,745.10 | $533.94 | $62,598.57 | $1,270.74 | $163,951.21 |
| 218 | $163,951.21 | $533.94 | $0.00 | $927.00 | $165,412.15 |
| 219 | $165,412.15 | $533.94 | $0.00 | $935.26 | $166,881.35 |
| 220 | $166,881.35 | $533.94 | $0.00 | $943.57 | $168,358.86 |
| 221 | $168,358.86 | $533.94 | $0.00 | $951.93 | $169,844.73 |
| 222 | $169,844.73 | $533.94 | $0.00 | $960.33 | $171,339.00 |
| 223 | $171,339.00 | $533.94 | $0.00 | $968.78 | $172,841.72 |
| 224 | $172,841.72 | $533.94 | $0.00 | $977.27 | $174,352.93 |
| 225 | $174,352.93 | $533.94 | $0.00 | $985.82 | $175,872.69 |
| 226 | $175,872.69 | $533.94 | $0.00 | $994.41 | $177,401.04 |
| 227 | $177,401.04 | $533.94 | $0.00 | $1,003.05 | $178,938.03 |
| 228 | $178,938.03 | $533.94 | $0.00 | $1,011.74 | $180,483.71 |
| 229 | $180,483.71 | $533.94 | $65,728.50 | $1,020.48 | $116,309.63 |
| 230 | $116,309.63 | $533.94 | $0.00 | $657.63 | $117,501.20 |
| 231 | $117,501.20 | $533.94 | $0.00 | $664.37 | $118,699.51 |
| 232 | $118,699.51 | $533.94 | $0.00 | $671.14 | $119,904.59 |
| 233 | $119,904.59 | $533.94 | $0.00 | $677.96 | $121,116.49 |
| 234 | $121,116.49 | $533.94 | $0.00 | $684.81 | $122,335.24 |
| 235 | $122,335.24 | $533.94 | $0.00 | $691.70 | $123,560.88 |
| 236 | $123,560.88 | $533.94 | $0.00 | $698.63 | $124,793.45 |
| 237 | $124,793.45 | $533.94 | $0.00 | $705.60 | $126,032.99 |
| 238 | $126,032.99 | $533.94 | $0.00 | $712.61 | $127,279.54 |
| 239 | $127,279.54 | $533.94 | $0.00 | $719.66 | $128,533.14 |
| 240 | $128,533.14 | $533.94 | $0.00 | $726.75 | $129,793.83 |
| 241 | $129,793.83 | $533.94 | $69,014.93 | $733.87 | $62,046.71 |
| 242 | $62,046.71 | $533.94 | $0.00 | $350.82 | $62,931.47 |
| 243 | $62,931.47 | $533.94 | $0.00 | $355.82 | $63,821.23 |
| 244 | $63,821.23 | $533.94 | $0.00 | $360.85 | $64,716.02 |
| 245 | $64,716.02 | $533.94 | $0.00 | $365.91 | $65,615.87 |
| 246 | $65,615.87 | $533.94 | $0.00 | $371.00 | $66,520.81 |
| 247 | $66,520.81 | $533.94 | $0.00 | $376.12 | $67,430.87 |
| 248 | $67,430.87 | $533.94 | $0.00 | $381.26 | $68,346.07 |
| 249 | $68,346.07 | $533.94 | $0.00 | $386.44 | $69,266.45 |
| 250 | $69,266.45 | $533.94 | $0.00 | $391.64 | $70,192.03 |
| 251 | $70,192.03 | $533.94 | $0.00 | $396.88 | $71,122.85 |
| 252 | $71,122.85 | $533.94 | $0.00 | $402.14 | $72,058.93 |
| 253 | $72,058.93 | $0.00 | $72,465.67 | $407.43 | $0.69 |