How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $35,169 |
| Monthly savings required | $278 |
How much will it cost to send your child to South Texas College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $140,676.32 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $278.40 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 | $13,562.00 |
| 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 South Texas College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $278.40 | $0.00 | $0.00 | $278.40 |
| 2 | $278.40 | $278.40 | $0.00 | $1.57 | $558.37 |
| 3 | $558.37 | $278.40 | $0.00 | $3.16 | $839.93 |
| 4 | $839.93 | $278.40 | $0.00 | $4.75 | $1,123.08 |
| 5 | $1,123.08 | $278.40 | $0.00 | $6.35 | $1,407.83 |
| 6 | $1,407.83 | $278.40 | $0.00 | $7.96 | $1,694.19 |
| 7 | $1,694.19 | $278.40 | $0.00 | $9.58 | $1,982.17 |
| 8 | $1,982.17 | $278.40 | $0.00 | $11.21 | $2,271.78 |
| 9 | $2,271.78 | $278.40 | $0.00 | $12.84 | $2,563.02 |
| 10 | $2,563.02 | $278.40 | $0.00 | $14.49 | $2,855.91 |
| 11 | $2,855.91 | $278.40 | $0.00 | $16.15 | $3,150.46 |
| 12 | $3,150.46 | $278.40 | $0.00 | $17.81 | $3,446.67 |
| 13 | $3,446.67 | $278.40 | $0.00 | $19.49 | $3,744.56 |
| 14 | $3,744.56 | $278.40 | $0.00 | $21.17 | $4,044.13 |
| 15 | $4,044.13 | $278.40 | $0.00 | $22.87 | $4,345.40 |
| 16 | $4,345.40 | $278.40 | $0.00 | $24.57 | $4,648.37 |
| 17 | $4,648.37 | $278.40 | $0.00 | $26.28 | $4,953.05 |
| 18 | $4,953.05 | $278.40 | $0.00 | $28.01 | $5,259.46 |
| 19 | $5,259.46 | $278.40 | $0.00 | $29.74 | $5,567.60 |
| 20 | $5,567.60 | $278.40 | $0.00 | $31.48 | $5,877.48 |
| 21 | $5,877.48 | $278.40 | $0.00 | $33.23 | $6,189.11 |
| 22 | $6,189.11 | $278.40 | $0.00 | $34.99 | $6,502.50 |
| 23 | $6,502.50 | $278.40 | $0.00 | $36.77 | $6,817.67 |
| 24 | $6,817.67 | $278.40 | $0.00 | $38.55 | $7,134.62 |
| 25 | $7,134.62 | $278.40 | $0.00 | $40.34 | $7,453.36 |
| 26 | $7,453.36 | $278.40 | $0.00 | $42.14 | $7,773.90 |
| 27 | $7,773.90 | $278.40 | $0.00 | $43.95 | $8,096.25 |
| 28 | $8,096.25 | $278.40 | $0.00 | $45.78 | $8,420.43 |
| 29 | $8,420.43 | $278.40 | $0.00 | $47.61 | $8,746.44 |
| 30 | $8,746.44 | $278.40 | $0.00 | $49.45 | $9,074.29 |
| 31 | $9,074.29 | $278.40 | $0.00 | $51.31 | $9,404.00 |
| 32 | $9,404.00 | $278.40 | $0.00 | $53.17 | $9,735.57 |
| 33 | $9,735.57 | $278.40 | $0.00 | $55.05 | $10,069.02 |
| 34 | $10,069.02 | $278.40 | $0.00 | $56.93 | $10,404.35 |
| 35 | $10,404.35 | $278.40 | $0.00 | $58.83 | $10,741.58 |
| 36 | $10,741.58 | $278.40 | $0.00 | $60.73 | $11,080.71 |
| 37 | $11,080.71 | $278.40 | $0.00 | $62.65 | $11,421.76 |
| 38 | $11,421.76 | $278.40 | $0.00 | $64.58 | $11,764.74 |
| 39 | $11,764.74 | $278.40 | $0.00 | $66.52 | $12,109.66 |
| 40 | $12,109.66 | $278.40 | $0.00 | $68.47 | $12,456.53 |
| 41 | $12,456.53 | $278.40 | $0.00 | $70.43 | $12,805.36 |
| 42 | $12,805.36 | $278.40 | $0.00 | $72.40 | $13,156.16 |
| 43 | $13,156.16 | $278.40 | $0.00 | $74.39 | $13,508.95 |
| 44 | $13,508.95 | $278.40 | $0.00 | $76.38 | $13,863.73 |
| 45 | $13,863.73 | $278.40 | $0.00 | $78.39 | $14,220.52 |
| 46 | $14,220.52 | $278.40 | $0.00 | $80.40 | $14,579.32 |
| 47 | $14,579.32 | $278.40 | $0.00 | $82.43 | $14,940.15 |
| 48 | $14,940.15 | $278.40 | $0.00 | $84.47 | $15,303.02 |
| 49 | $15,303.02 | $278.40 | $0.00 | $86.53 | $15,667.95 |
| 50 | $15,667.95 | $278.40 | $0.00 | $88.59 | $16,034.94 |
| 51 | $16,034.94 | $278.40 | $0.00 | $90.66 | $16,404.00 |
| 52 | $16,404.00 | $278.40 | $0.00 | $92.75 | $16,775.15 |
| 53 | $16,775.15 | $278.40 | $0.00 | $94.85 | $17,148.40 |
| 54 | $17,148.40 | $278.40 | $0.00 | $96.96 | $17,523.76 |
| 55 | $17,523.76 | $278.40 | $0.00 | $99.08 | $17,901.24 |
| 56 | $17,901.24 | $278.40 | $0.00 | $101.22 | $18,280.86 |
| 57 | $18,280.86 | $278.40 | $0.00 | $103.36 | $18,662.62 |
| 58 | $18,662.62 | $278.40 | $0.00 | $105.52 | $19,046.54 |
| 59 | $19,046.54 | $278.40 | $0.00 | $107.69 | $19,432.63 |
| 60 | $19,432.63 | $278.40 | $0.00 | $109.87 | $19,820.90 |
| 61 | $19,820.90 | $278.40 | $0.00 | $112.07 | $20,211.37 |
| 62 | $20,211.37 | $278.40 | $0.00 | $114.28 | $20,604.05 |
| 63 | $20,604.05 | $278.40 | $0.00 | $116.50 | $20,998.95 |
| 64 | $20,998.95 | $278.40 | $0.00 | $118.73 | $21,396.08 |
| 65 | $21,396.08 | $278.40 | $0.00 | $120.98 | $21,795.46 |
| 66 | $21,795.46 | $278.40 | $0.00 | $123.23 | $22,197.09 |
| 67 | $22,197.09 | $278.40 | $0.00 | $125.51 | $22,601.00 |
| 68 | $22,601.00 | $278.40 | $0.00 | $127.79 | $23,007.19 |
| 69 | $23,007.19 | $278.40 | $0.00 | $130.09 | $23,415.68 |
| 70 | $23,415.68 | $278.40 | $0.00 | $132.40 | $23,826.48 |
| 71 | $23,826.48 | $278.40 | $0.00 | $134.72 | $24,239.60 |
| 72 | $24,239.60 | $278.40 | $0.00 | $137.05 | $24,655.05 |
| 73 | $24,655.05 | $278.40 | $0.00 | $139.40 | $25,072.85 |
| 74 | $25,072.85 | $278.40 | $0.00 | $141.77 | $25,493.02 |
| 75 | $25,493.02 | $278.40 | $0.00 | $144.14 | $25,915.56 |
| 76 | $25,915.56 | $278.40 | $0.00 | $146.53 | $26,340.49 |
| 77 | $26,340.49 | $278.40 | $0.00 | $148.93 | $26,767.82 |
| 78 | $26,767.82 | $278.40 | $0.00 | $151.35 | $27,197.57 |
| 79 | $27,197.57 | $278.40 | $0.00 | $153.78 | $27,629.75 |
| 80 | $27,629.75 | $278.40 | $0.00 | $156.22 | $28,064.37 |
| 81 | $28,064.37 | $278.40 | $0.00 | $158.68 | $28,501.45 |
| 82 | $28,501.45 | $278.40 | $0.00 | $161.15 | $28,941.00 |
| 83 | $28,941.00 | $278.40 | $0.00 | $163.64 | $29,383.04 |
| 84 | $29,383.04 | $278.40 | $0.00 | $166.14 | $29,827.58 |
| 85 | $29,827.58 | $278.40 | $0.00 | $168.65 | $30,274.63 |
| 86 | $30,274.63 | $278.40 | $0.00 | $171.18 | $30,724.21 |
| 87 | $30,724.21 | $278.40 | $0.00 | $173.72 | $31,176.33 |
| 88 | $31,176.33 | $278.40 | $0.00 | $176.28 | $31,631.01 |
| 89 | $31,631.01 | $278.40 | $0.00 | $178.85 | $32,088.26 |
| 90 | $32,088.26 | $278.40 | $0.00 | $181.43 | $32,548.09 |
| 91 | $32,548.09 | $278.40 | $0.00 | $184.03 | $33,010.52 |
| 92 | $33,010.52 | $278.40 | $0.00 | $186.65 | $33,475.57 |
| 93 | $33,475.57 | $278.40 | $0.00 | $189.28 | $33,943.25 |
| 94 | $33,943.25 | $278.40 | $0.00 | $191.92 | $34,413.57 |
| 95 | $34,413.57 | $278.40 | $0.00 | $194.58 | $34,886.55 |
| 96 | $34,886.55 | $278.40 | $0.00 | $197.25 | $35,362.20 |
| 97 | $35,362.20 | $278.40 | $0.00 | $199.94 | $35,840.54 |
| 98 | $35,840.54 | $278.40 | $0.00 | $202.65 | $36,321.59 |
| 99 | $36,321.59 | $278.40 | $0.00 | $205.37 | $36,805.36 |
| 100 | $36,805.36 | $278.40 | $0.00 | $208.10 | $37,291.86 |
| 101 | $37,291.86 | $278.40 | $0.00 | $210.85 | $37,781.11 |
| 102 | $37,781.11 | $278.40 | $0.00 | $213.62 | $38,273.13 |
| 103 | $38,273.13 | $278.40 | $0.00 | $216.40 | $38,767.93 |
| 104 | $38,767.93 | $278.40 | $0.00 | $219.20 | $39,265.53 |
| 105 | $39,265.53 | $278.40 | $0.00 | $222.01 | $39,765.94 |
| 106 | $39,765.94 | $278.40 | $0.00 | $224.84 | $40,269.18 |
| 107 | $40,269.18 | $278.40 | $0.00 | $227.69 | $40,775.27 |
| 108 | $40,775.27 | $278.40 | $0.00 | $230.55 | $41,284.22 |
| 109 | $41,284.22 | $278.40 | $0.00 | $233.43 | $41,796.05 |
| 110 | $41,796.05 | $278.40 | $0.00 | $236.32 | $42,310.77 |
| 111 | $42,310.77 | $278.40 | $0.00 | $239.23 | $42,828.40 |
| 112 | $42,828.40 | $278.40 | $0.00 | $242.16 | $43,348.96 |
| 113 | $43,348.96 | $278.40 | $0.00 | $245.10 | $43,872.46 |
| 114 | $43,872.46 | $278.40 | $0.00 | $248.06 | $44,398.92 |
| 115 | $44,398.92 | $278.40 | $0.00 | $251.04 | $44,928.36 |
| 116 | $44,928.36 | $278.40 | $0.00 | $254.03 | $45,460.79 |
| 117 | $45,460.79 | $278.40 | $0.00 | $257.04 | $45,996.23 |
| 118 | $45,996.23 | $278.40 | $0.00 | $260.07 | $46,534.70 |
| 119 | $46,534.70 | $278.40 | $0.00 | $263.11 | $47,076.21 |
| 120 | $47,076.21 | $278.40 | $0.00 | $266.18 | $47,620.79 |
| 121 | $47,620.79 | $278.40 | $0.00 | $269.25 | $48,168.44 |
| 122 | $48,168.44 | $278.40 | $0.00 | $272.35 | $48,719.19 |
| 123 | $48,719.19 | $278.40 | $0.00 | $275.47 | $49,273.06 |
| 124 | $49,273.06 | $278.40 | $0.00 | $278.60 | $49,830.06 |
| 125 | $49,830.06 | $278.40 | $0.00 | $281.75 | $50,390.21 |
| 126 | $50,390.21 | $278.40 | $0.00 | $284.91 | $50,953.52 |
| 127 | $50,953.52 | $278.40 | $0.00 | $288.10 | $51,520.02 |
| 128 | $51,520.02 | $278.40 | $0.00 | $291.30 | $52,089.72 |
| 129 | $52,089.72 | $278.40 | $0.00 | $294.52 | $52,662.64 |
| 130 | $52,662.64 | $278.40 | $0.00 | $297.76 | $53,238.80 |
| 131 | $53,238.80 | $278.40 | $0.00 | $301.02 | $53,818.22 |
| 132 | $53,818.22 | $278.40 | $0.00 | $304.30 | $54,400.92 |
| 133 | $54,400.92 | $278.40 | $0.00 | $307.59 | $54,986.91 |
| 134 | $54,986.91 | $278.40 | $0.00 | $310.90 | $55,576.21 |
| 135 | $55,576.21 | $278.40 | $0.00 | $314.24 | $56,168.85 |
| 136 | $56,168.85 | $278.40 | $0.00 | $317.59 | $56,764.84 |
| 137 | $56,764.84 | $278.40 | $0.00 | $320.96 | $57,364.20 |
| 138 | $57,364.20 | $278.40 | $0.00 | $324.35 | $57,966.95 |
| 139 | $57,966.95 | $278.40 | $0.00 | $327.75 | $58,573.10 |
| 140 | $58,573.10 | $278.40 | $0.00 | $331.18 | $59,182.68 |
| 141 | $59,182.68 | $278.40 | $0.00 | $334.63 | $59,795.71 |
| 142 | $59,795.71 | $278.40 | $0.00 | $338.09 | $60,412.20 |
| 143 | $60,412.20 | $278.40 | $0.00 | $341.58 | $61,032.18 |
| 144 | $61,032.18 | $278.40 | $0.00 | $345.08 | $61,655.66 |
| 145 | $61,655.66 | $278.40 | $0.00 | $348.61 | $62,282.67 |
| 146 | $62,282.67 | $278.40 | $0.00 | $352.16 | $62,913.23 |
| 147 | $62,913.23 | $278.40 | $0.00 | $355.72 | $63,547.35 |
| 148 | $63,547.35 | $278.40 | $0.00 | $359.31 | $64,185.06 |
| 149 | $64,185.06 | $278.40 | $0.00 | $362.91 | $64,826.37 |
| 150 | $64,826.37 | $278.40 | $0.00 | $366.54 | $65,471.31 |
| 151 | $65,471.31 | $278.40 | $0.00 | $370.18 | $66,119.89 |
| 152 | $66,119.89 | $278.40 | $0.00 | $373.85 | $66,772.14 |
| 153 | $66,772.14 | $278.40 | $0.00 | $377.54 | $67,428.08 |
| 154 | $67,428.08 | $278.40 | $0.00 | $381.25 | $68,087.73 |
| 155 | $68,087.73 | $278.40 | $0.00 | $384.98 | $68,751.11 |
| 156 | $68,751.11 | $278.40 | $0.00 | $388.73 | $69,418.24 |
| 157 | $69,418.24 | $278.40 | $0.00 | $392.50 | $70,089.14 |
| 158 | $70,089.14 | $278.40 | $0.00 | $396.29 | $70,763.83 |
| 159 | $70,763.83 | $278.40 | $0.00 | $400.11 | $71,442.34 |
| 160 | $71,442.34 | $278.40 | $0.00 | $403.95 | $72,124.69 |
| 161 | $72,124.69 | $278.40 | $0.00 | $407.80 | $72,810.89 |
| 162 | $72,810.89 | $278.40 | $0.00 | $411.68 | $73,500.97 |
| 163 | $73,500.97 | $278.40 | $0.00 | $415.59 | $74,194.96 |
| 164 | $74,194.96 | $278.40 | $0.00 | $419.51 | $74,892.87 |
| 165 | $74,892.87 | $278.40 | $0.00 | $423.46 | $75,594.73 |
| 166 | $75,594.73 | $278.40 | $0.00 | $427.42 | $76,300.55 |
| 167 | $76,300.55 | $278.40 | $0.00 | $431.41 | $77,010.36 |
| 168 | $77,010.36 | $278.40 | $0.00 | $435.43 | $77,724.19 |
| 169 | $77,724.19 | $278.40 | $0.00 | $439.46 | $78,442.05 |
| 170 | $78,442.05 | $278.40 | $0.00 | $443.52 | $79,163.97 |
| 171 | $79,163.97 | $278.40 | $0.00 | $447.60 | $79,889.97 |
| 172 | $79,889.97 | $278.40 | $0.00 | $451.71 | $80,620.08 |
| 173 | $80,620.08 | $278.40 | $0.00 | $455.84 | $81,354.32 |
| 174 | $81,354.32 | $278.40 | $0.00 | $459.99 | $82,092.71 |
| 175 | $82,092.71 | $278.40 | $0.00 | $464.16 | $82,835.27 |
| 176 | $82,835.27 | $278.40 | $0.00 | $468.36 | $83,582.03 |
| 177 | $83,582.03 | $278.40 | $0.00 | $472.58 | $84,333.01 |
| 178 | $84,333.01 | $278.40 | $0.00 | $476.83 | $85,088.24 |
| 179 | $85,088.24 | $278.40 | $0.00 | $481.10 | $85,847.74 |
| 180 | $85,847.74 | $278.40 | $0.00 | $485.40 | $86,611.54 |
| 181 | $86,611.54 | $278.40 | $0.00 | $489.71 | $87,379.65 |
| 182 | $87,379.65 | $278.40 | $0.00 | $494.06 | $88,152.11 |
| 183 | $88,152.11 | $278.40 | $0.00 | $498.42 | $88,928.93 |
| 184 | $88,928.93 | $278.40 | $0.00 | $502.82 | $89,710.15 |
| 185 | $89,710.15 | $278.40 | $0.00 | $507.23 | $90,495.78 |
| 186 | $90,495.78 | $278.40 | $0.00 | $511.68 | $91,285.86 |
| 187 | $91,285.86 | $278.40 | $0.00 | $516.14 | $92,080.40 |
| 188 | $92,080.40 | $278.40 | $0.00 | $520.64 | $92,879.44 |
| 189 | $92,879.44 | $278.40 | $0.00 | $525.15 | $93,682.99 |
| 190 | $93,682.99 | $278.40 | $0.00 | $529.70 | $94,491.09 |
| 191 | $94,491.09 | $278.40 | $0.00 | $534.27 | $95,303.76 |
| 192 | $95,303.76 | $278.40 | $0.00 | $538.86 | $96,121.02 |
| 193 | $96,121.02 | $278.40 | $0.00 | $543.48 | $96,942.90 |
| 194 | $96,942.90 | $278.40 | $0.00 | $548.13 | $97,769.43 |
| 195 | $97,769.43 | $278.40 | $0.00 | $552.80 | $98,600.63 |
| 196 | $98,600.63 | $278.40 | $0.00 | $557.50 | $99,436.53 |
| 197 | $99,436.53 | $278.40 | $0.00 | $562.23 | $100,277.16 |
| 198 | $100,277.16 | $278.40 | $0.00 | $566.98 | $101,122.54 |
| 199 | $101,122.54 | $278.40 | $0.00 | $571.76 | $101,972.70 |
| 200 | $101,972.70 | $278.40 | $0.00 | $576.57 | $102,827.67 |
| 201 | $102,827.67 | $278.40 | $0.00 | $581.40 | $103,687.47 |
| 202 | $103,687.47 | $278.40 | $0.00 | $586.26 | $104,552.13 |
| 203 | $104,552.13 | $278.40 | $0.00 | $591.15 | $105,421.68 |
| 204 | $105,421.68 | $278.40 | $0.00 | $596.07 | $106,296.15 |
| 205 | $106,296.15 | $278.40 | $0.00 | $601.01 | $107,175.56 |
| 206 | $107,175.56 | $278.40 | $0.00 | $605.99 | $108,059.95 |
| 207 | $108,059.95 | $278.40 | $0.00 | $610.99 | $108,949.34 |
| 208 | $108,949.34 | $278.40 | $0.00 | $616.02 | $109,843.76 |
| 209 | $109,843.76 | $278.40 | $0.00 | $621.07 | $110,743.23 |
| 210 | $110,743.23 | $278.40 | $0.00 | $626.16 | $111,647.79 |
| 211 | $111,647.79 | $278.40 | $0.00 | $631.27 | $112,557.46 |
| 212 | $112,557.46 | $278.40 | $0.00 | $636.42 | $113,472.28 |
| 213 | $113,472.28 | $278.40 | $0.00 | $641.59 | $114,392.27 |
| 214 | $114,392.27 | $278.40 | $0.00 | $646.79 | $115,317.46 |
| 215 | $115,317.46 | $278.40 | $0.00 | $652.02 | $116,247.88 |
| 216 | $116,247.88 | $278.40 | $0.00 | $657.28 | $117,183.56 |
| 217 | $117,183.56 | $278.40 | $32,638.57 | $662.57 | $85,485.96 |
| 218 | $85,485.96 | $278.40 | $0.00 | $483.35 | $86,247.71 |
| 219 | $86,247.71 | $278.40 | $0.00 | $487.66 | $87,013.77 |
| 220 | $87,013.77 | $278.40 | $0.00 | $491.99 | $87,784.16 |
| 221 | $87,784.16 | $278.40 | $0.00 | $496.34 | $88,558.90 |
| 222 | $88,558.90 | $278.40 | $0.00 | $500.72 | $89,338.02 |
| 223 | $89,338.02 | $278.40 | $0.00 | $505.13 | $90,121.55 |
| 224 | $90,121.55 | $278.40 | $0.00 | $509.56 | $90,909.51 |
| 225 | $90,909.51 | $278.40 | $0.00 | $514.02 | $91,701.93 |
| 226 | $91,701.93 | $278.40 | $0.00 | $518.50 | $92,498.83 |
| 227 | $92,498.83 | $278.40 | $0.00 | $523.00 | $93,300.23 |
| 228 | $93,300.23 | $278.40 | $0.00 | $527.53 | $94,106.16 |
| 229 | $94,106.16 | $278.40 | $34,270.50 | $532.09 | $60,646.15 |
| 230 | $60,646.15 | $278.40 | $0.00 | $342.90 | $61,267.45 |
| 231 | $61,267.45 | $278.40 | $0.00 | $346.42 | $61,892.27 |
| 232 | $61,892.27 | $278.40 | $0.00 | $349.95 | $62,520.62 |
| 233 | $62,520.62 | $278.40 | $0.00 | $353.50 | $63,152.52 |
| 234 | $63,152.52 | $278.40 | $0.00 | $357.07 | $63,787.99 |
| 235 | $63,787.99 | $278.40 | $0.00 | $360.67 | $64,427.06 |
| 236 | $64,427.06 | $278.40 | $0.00 | $364.28 | $65,069.74 |
| 237 | $65,069.74 | $278.40 | $0.00 | $367.91 | $65,716.05 |
| 238 | $65,716.05 | $278.40 | $0.00 | $371.57 | $66,366.02 |
| 239 | $66,366.02 | $278.40 | $0.00 | $375.24 | $67,019.66 |
| 240 | $67,019.66 | $278.40 | $0.00 | $378.94 | $67,677.00 |
| 241 | $67,677.00 | $278.40 | $35,984.02 | $382.66 | $32,354.04 |
| 242 | $32,354.04 | $278.40 | $0.00 | $182.93 | $32,815.37 |
| 243 | $32,815.37 | $278.40 | $0.00 | $185.54 | $33,279.31 |
| 244 | $33,279.31 | $278.40 | $0.00 | $188.17 | $33,745.88 |
| 245 | $33,745.88 | $278.40 | $0.00 | $190.80 | $34,215.08 |
| 246 | $34,215.08 | $278.40 | $0.00 | $193.46 | $34,686.94 |
| 247 | $34,686.94 | $278.40 | $0.00 | $196.13 | $35,161.47 |
| 248 | $35,161.47 | $278.40 | $0.00 | $198.81 | $35,638.68 |
| 249 | $35,638.68 | $278.40 | $0.00 | $201.51 | $36,118.59 |
| 250 | $36,118.59 | $278.40 | $0.00 | $204.22 | $36,601.21 |
| 251 | $36,601.21 | $278.40 | $0.00 | $206.95 | $37,086.56 |
| 252 | $37,086.56 | $278.40 | $0.00 | $209.69 | $37,574.65 |
| 253 | $37,574.65 | $0.00 | $37,783.22 | $212.45 | $3.88 |