How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,792 |
| Monthly savings required | $457 |
How much will it cost to send your child to Tarleton State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $231,168.88 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $457.47 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 | $22,286.00 |
| 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 Tarleton State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $457.47 | $0.00 | $0.00 | $457.47 |
| 2 | $457.47 | $457.47 | $0.00 | $2.59 | $917.53 |
| 3 | $917.53 | $457.47 | $0.00 | $5.19 | $1,380.19 |
| 4 | $1,380.19 | $457.47 | $0.00 | $7.80 | $1,845.46 |
| 5 | $1,845.46 | $457.47 | $0.00 | $10.43 | $2,313.36 |
| 6 | $2,313.36 | $457.47 | $0.00 | $13.08 | $2,783.91 |
| 7 | $2,783.91 | $457.47 | $0.00 | $15.74 | $3,257.12 |
| 8 | $3,257.12 | $457.47 | $0.00 | $18.42 | $3,733.01 |
| 9 | $3,733.01 | $457.47 | $0.00 | $21.11 | $4,211.59 |
| 10 | $4,211.59 | $457.47 | $0.00 | $23.81 | $4,692.87 |
| 11 | $4,692.87 | $457.47 | $0.00 | $26.53 | $5,176.87 |
| 12 | $5,176.87 | $457.47 | $0.00 | $29.27 | $5,663.61 |
| 13 | $5,663.61 | $457.47 | $0.00 | $32.02 | $6,153.10 |
| 14 | $6,153.10 | $457.47 | $0.00 | $34.79 | $6,645.36 |
| 15 | $6,645.36 | $457.47 | $0.00 | $37.57 | $7,140.40 |
| 16 | $7,140.40 | $457.47 | $0.00 | $40.37 | $7,638.24 |
| 17 | $7,638.24 | $457.47 | $0.00 | $43.19 | $8,138.90 |
| 18 | $8,138.90 | $457.47 | $0.00 | $46.02 | $8,642.39 |
| 19 | $8,642.39 | $457.47 | $0.00 | $48.87 | $9,148.73 |
| 20 | $9,148.73 | $457.47 | $0.00 | $51.73 | $9,657.93 |
| 21 | $9,657.93 | $457.47 | $0.00 | $54.61 | $10,170.01 |
| 22 | $10,170.01 | $457.47 | $0.00 | $57.50 | $10,684.98 |
| 23 | $10,684.98 | $457.47 | $0.00 | $60.41 | $11,202.86 |
| 24 | $11,202.86 | $457.47 | $0.00 | $63.34 | $11,723.67 |
| 25 | $11,723.67 | $457.47 | $0.00 | $66.29 | $12,247.43 |
| 26 | $12,247.43 | $457.47 | $0.00 | $69.25 | $12,774.15 |
| 27 | $12,774.15 | $457.47 | $0.00 | $72.23 | $13,303.85 |
| 28 | $13,303.85 | $457.47 | $0.00 | $75.22 | $13,836.54 |
| 29 | $13,836.54 | $457.47 | $0.00 | $78.23 | $14,372.24 |
| 30 | $14,372.24 | $457.47 | $0.00 | $81.26 | $14,910.97 |
| 31 | $14,910.97 | $457.47 | $0.00 | $84.31 | $15,452.75 |
| 32 | $15,452.75 | $457.47 | $0.00 | $87.37 | $15,997.59 |
| 33 | $15,997.59 | $457.47 | $0.00 | $90.45 | $16,545.51 |
| 34 | $16,545.51 | $457.47 | $0.00 | $93.55 | $17,096.53 |
| 35 | $17,096.53 | $457.47 | $0.00 | $96.67 | $17,650.67 |
| 36 | $17,650.67 | $457.47 | $0.00 | $99.80 | $18,207.94 |
| 37 | $18,207.94 | $457.47 | $0.00 | $102.95 | $18,768.36 |
| 38 | $18,768.36 | $457.47 | $0.00 | $106.12 | $19,331.95 |
| 39 | $19,331.95 | $457.47 | $0.00 | $109.31 | $19,898.73 |
| 40 | $19,898.73 | $457.47 | $0.00 | $112.51 | $20,468.71 |
| 41 | $20,468.71 | $457.47 | $0.00 | $115.73 | $21,041.91 |
| 42 | $21,041.91 | $457.47 | $0.00 | $118.97 | $21,618.35 |
| 43 | $21,618.35 | $457.47 | $0.00 | $122.23 | $22,198.05 |
| 44 | $22,198.05 | $457.47 | $0.00 | $125.51 | $22,781.03 |
| 45 | $22,781.03 | $457.47 | $0.00 | $128.81 | $23,367.31 |
| 46 | $23,367.31 | $457.47 | $0.00 | $132.12 | $23,956.90 |
| 47 | $23,956.90 | $457.47 | $0.00 | $135.46 | $24,549.83 |
| 48 | $24,549.83 | $457.47 | $0.00 | $138.81 | $25,146.11 |
| 49 | $25,146.11 | $457.47 | $0.00 | $142.18 | $25,745.76 |
| 50 | $25,745.76 | $457.47 | $0.00 | $145.57 | $26,348.80 |
| 51 | $26,348.80 | $457.47 | $0.00 | $148.98 | $26,955.25 |
| 52 | $26,955.25 | $457.47 | $0.00 | $152.41 | $27,565.13 |
| 53 | $27,565.13 | $457.47 | $0.00 | $155.86 | $28,178.46 |
| 54 | $28,178.46 | $457.47 | $0.00 | $159.33 | $28,795.26 |
| 55 | $28,795.26 | $457.47 | $0.00 | $162.81 | $29,415.54 |
| 56 | $29,415.54 | $457.47 | $0.00 | $166.32 | $30,039.33 |
| 57 | $30,039.33 | $457.47 | $0.00 | $169.85 | $30,666.65 |
| 58 | $30,666.65 | $457.47 | $0.00 | $173.39 | $31,297.51 |
| 59 | $31,297.51 | $457.47 | $0.00 | $176.96 | $31,931.94 |
| 60 | $31,931.94 | $457.47 | $0.00 | $180.55 | $32,569.96 |
| 61 | $32,569.96 | $457.47 | $0.00 | $184.16 | $33,211.59 |
| 62 | $33,211.59 | $457.47 | $0.00 | $187.78 | $33,856.84 |
| 63 | $33,856.84 | $457.47 | $0.00 | $191.43 | $34,505.74 |
| 64 | $34,505.74 | $457.47 | $0.00 | $195.10 | $35,158.31 |
| 65 | $35,158.31 | $457.47 | $0.00 | $198.79 | $35,814.57 |
| 66 | $35,814.57 | $457.47 | $0.00 | $202.50 | $36,474.54 |
| 67 | $36,474.54 | $457.47 | $0.00 | $206.23 | $37,138.24 |
| 68 | $37,138.24 | $457.47 | $0.00 | $209.99 | $37,805.70 |
| 69 | $37,805.70 | $457.47 | $0.00 | $213.76 | $38,476.93 |
| 70 | $38,476.93 | $457.47 | $0.00 | $217.55 | $39,151.95 |
| 71 | $39,151.95 | $457.47 | $0.00 | $221.37 | $39,830.79 |
| 72 | $39,830.79 | $457.47 | $0.00 | $225.21 | $40,513.47 |
| 73 | $40,513.47 | $457.47 | $0.00 | $229.07 | $41,200.01 |
| 74 | $41,200.01 | $457.47 | $0.00 | $232.95 | $41,890.43 |
| 75 | $41,890.43 | $457.47 | $0.00 | $236.85 | $42,584.75 |
| 76 | $42,584.75 | $457.47 | $0.00 | $240.78 | $43,283.00 |
| 77 | $43,283.00 | $457.47 | $0.00 | $244.73 | $43,985.20 |
| 78 | $43,985.20 | $457.47 | $0.00 | $248.70 | $44,691.37 |
| 79 | $44,691.37 | $457.47 | $0.00 | $252.69 | $45,401.53 |
| 80 | $45,401.53 | $457.47 | $0.00 | $256.71 | $46,115.71 |
| 81 | $46,115.71 | $457.47 | $0.00 | $260.74 | $46,833.92 |
| 82 | $46,833.92 | $457.47 | $0.00 | $264.81 | $47,556.20 |
| 83 | $47,556.20 | $457.47 | $0.00 | $268.89 | $48,282.56 |
| 84 | $48,282.56 | $457.47 | $0.00 | $273.00 | $49,013.03 |
| 85 | $49,013.03 | $457.47 | $0.00 | $277.13 | $49,747.63 |
| 86 | $49,747.63 | $457.47 | $0.00 | $281.28 | $50,486.38 |
| 87 | $50,486.38 | $457.47 | $0.00 | $285.46 | $51,229.31 |
| 88 | $51,229.31 | $457.47 | $0.00 | $289.66 | $51,976.44 |
| 89 | $51,976.44 | $457.47 | $0.00 | $293.88 | $52,727.79 |
| 90 | $52,727.79 | $457.47 | $0.00 | $298.13 | $53,483.39 |
| 91 | $53,483.39 | $457.47 | $0.00 | $302.40 | $54,243.26 |
| 92 | $54,243.26 | $457.47 | $0.00 | $306.70 | $55,007.43 |
| 93 | $55,007.43 | $457.47 | $0.00 | $311.02 | $55,775.92 |
| 94 | $55,775.92 | $457.47 | $0.00 | $315.37 | $56,548.76 |
| 95 | $56,548.76 | $457.47 | $0.00 | $319.73 | $57,325.96 |
| 96 | $57,325.96 | $457.47 | $0.00 | $324.13 | $58,107.56 |
| 97 | $58,107.56 | $457.47 | $0.00 | $328.55 | $58,893.58 |
| 98 | $58,893.58 | $457.47 | $0.00 | $332.99 | $59,684.04 |
| 99 | $59,684.04 | $457.47 | $0.00 | $337.46 | $60,478.97 |
| 100 | $60,478.97 | $457.47 | $0.00 | $341.96 | $61,278.40 |
| 101 | $61,278.40 | $457.47 | $0.00 | $346.48 | $62,082.35 |
| 102 | $62,082.35 | $457.47 | $0.00 | $351.02 | $62,890.84 |
| 103 | $62,890.84 | $457.47 | $0.00 | $355.59 | $63,703.90 |
| 104 | $63,703.90 | $457.47 | $0.00 | $360.19 | $64,521.56 |
| 105 | $64,521.56 | $457.47 | $0.00 | $364.81 | $65,343.84 |
| 106 | $65,343.84 | $457.47 | $0.00 | $369.46 | $66,170.77 |
| 107 | $66,170.77 | $457.47 | $0.00 | $374.14 | $67,002.38 |
| 108 | $67,002.38 | $457.47 | $0.00 | $378.84 | $67,838.69 |
| 109 | $67,838.69 | $457.47 | $0.00 | $383.57 | $68,679.73 |
| 110 | $68,679.73 | $457.47 | $0.00 | $388.33 | $69,525.53 |
| 111 | $69,525.53 | $457.47 | $0.00 | $393.11 | $70,376.11 |
| 112 | $70,376.11 | $457.47 | $0.00 | $397.92 | $71,231.50 |
| 113 | $71,231.50 | $457.47 | $0.00 | $402.75 | $72,091.72 |
| 114 | $72,091.72 | $457.47 | $0.00 | $407.62 | $72,956.81 |
| 115 | $72,956.81 | $457.47 | $0.00 | $412.51 | $73,826.79 |
| 116 | $73,826.79 | $457.47 | $0.00 | $417.43 | $74,701.69 |
| 117 | $74,701.69 | $457.47 | $0.00 | $422.37 | $75,581.53 |
| 118 | $75,581.53 | $457.47 | $0.00 | $427.35 | $76,466.35 |
| 119 | $76,466.35 | $457.47 | $0.00 | $432.35 | $77,356.17 |
| 120 | $77,356.17 | $457.47 | $0.00 | $437.38 | $78,251.02 |
| 121 | $78,251.02 | $457.47 | $0.00 | $442.44 | $79,150.93 |
| 122 | $79,150.93 | $457.47 | $0.00 | $447.53 | $80,055.93 |
| 123 | $80,055.93 | $457.47 | $0.00 | $452.65 | $80,966.05 |
| 124 | $80,966.05 | $457.47 | $0.00 | $457.79 | $81,881.31 |
| 125 | $81,881.31 | $457.47 | $0.00 | $462.97 | $82,801.75 |
| 126 | $82,801.75 | $457.47 | $0.00 | $468.17 | $83,727.39 |
| 127 | $83,727.39 | $457.47 | $0.00 | $473.41 | $84,658.27 |
| 128 | $84,658.27 | $457.47 | $0.00 | $478.67 | $85,594.41 |
| 129 | $85,594.41 | $457.47 | $0.00 | $483.96 | $86,535.84 |
| 130 | $86,535.84 | $457.47 | $0.00 | $489.29 | $87,482.60 |
| 131 | $87,482.60 | $457.47 | $0.00 | $494.64 | $88,434.71 |
| 132 | $88,434.71 | $457.47 | $0.00 | $500.02 | $89,392.20 |
| 133 | $89,392.20 | $457.47 | $0.00 | $505.44 | $90,355.11 |
| 134 | $90,355.11 | $457.47 | $0.00 | $510.88 | $91,323.46 |
| 135 | $91,323.46 | $457.47 | $0.00 | $516.36 | $92,297.29 |
| 136 | $92,297.29 | $457.47 | $0.00 | $521.86 | $93,276.62 |
| 137 | $93,276.62 | $457.47 | $0.00 | $527.40 | $94,261.49 |
| 138 | $94,261.49 | $457.47 | $0.00 | $532.97 | $95,251.93 |
| 139 | $95,251.93 | $457.47 | $0.00 | $538.57 | $96,247.97 |
| 140 | $96,247.97 | $457.47 | $0.00 | $544.20 | $97,249.64 |
| 141 | $97,249.64 | $457.47 | $0.00 | $549.86 | $98,256.97 |
| 142 | $98,256.97 | $457.47 | $0.00 | $555.56 | $99,270.00 |
| 143 | $99,270.00 | $457.47 | $0.00 | $561.29 | $100,288.76 |
| 144 | $100,288.76 | $457.47 | $0.00 | $567.05 | $101,313.28 |
| 145 | $101,313.28 | $457.47 | $0.00 | $572.84 | $102,343.59 |
| 146 | $102,343.59 | $457.47 | $0.00 | $578.67 | $103,379.73 |
| 147 | $103,379.73 | $457.47 | $0.00 | $584.52 | $104,421.72 |
| 148 | $104,421.72 | $457.47 | $0.00 | $590.42 | $105,469.61 |
| 149 | $105,469.61 | $457.47 | $0.00 | $596.34 | $106,523.42 |
| 150 | $106,523.42 | $457.47 | $0.00 | $602.30 | $107,583.19 |
| 151 | $107,583.19 | $457.47 | $0.00 | $608.29 | $108,648.95 |
| 152 | $108,648.95 | $457.47 | $0.00 | $614.32 | $109,720.74 |
| 153 | $109,720.74 | $457.47 | $0.00 | $620.38 | $110,798.59 |
| 154 | $110,798.59 | $457.47 | $0.00 | $626.47 | $111,882.53 |
| 155 | $111,882.53 | $457.47 | $0.00 | $632.60 | $112,972.60 |
| 156 | $112,972.60 | $457.47 | $0.00 | $638.76 | $114,068.83 |
| 157 | $114,068.83 | $457.47 | $0.00 | $644.96 | $115,171.26 |
| 158 | $115,171.26 | $457.47 | $0.00 | $651.20 | $116,279.93 |
| 159 | $116,279.93 | $457.47 | $0.00 | $657.46 | $117,394.86 |
| 160 | $117,394.86 | $457.47 | $0.00 | $663.77 | $118,516.10 |
| 161 | $118,516.10 | $457.47 | $0.00 | $670.11 | $119,643.68 |
| 162 | $119,643.68 | $457.47 | $0.00 | $676.48 | $120,777.63 |
| 163 | $120,777.63 | $457.47 | $0.00 | $682.89 | $121,917.99 |
| 164 | $121,917.99 | $457.47 | $0.00 | $689.34 | $123,064.80 |
| 165 | $123,064.80 | $457.47 | $0.00 | $695.83 | $124,218.10 |
| 166 | $124,218.10 | $457.47 | $0.00 | $702.35 | $125,377.92 |
| 167 | $125,377.92 | $457.47 | $0.00 | $708.90 | $126,544.29 |
| 168 | $126,544.29 | $457.47 | $0.00 | $715.50 | $127,717.26 |
| 169 | $127,717.26 | $457.47 | $0.00 | $722.13 | $128,896.86 |
| 170 | $128,896.86 | $457.47 | $0.00 | $728.80 | $130,083.13 |
| 171 | $130,083.13 | $457.47 | $0.00 | $735.51 | $131,276.11 |
| 172 | $131,276.11 | $457.47 | $0.00 | $742.25 | $132,475.83 |
| 173 | $132,475.83 | $457.47 | $0.00 | $749.04 | $133,682.34 |
| 174 | $133,682.34 | $457.47 | $0.00 | $755.86 | $134,895.67 |
| 175 | $134,895.67 | $457.47 | $0.00 | $762.72 | $136,115.86 |
| 176 | $136,115.86 | $457.47 | $0.00 | $769.62 | $137,342.95 |
| 177 | $137,342.95 | $457.47 | $0.00 | $776.56 | $138,576.98 |
| 178 | $138,576.98 | $457.47 | $0.00 | $783.53 | $139,817.98 |
| 179 | $139,817.98 | $457.47 | $0.00 | $790.55 | $141,066.00 |
| 180 | $141,066.00 | $457.47 | $0.00 | $797.61 | $142,321.08 |
| 181 | $142,321.08 | $457.47 | $0.00 | $804.70 | $143,583.25 |
| 182 | $143,583.25 | $457.47 | $0.00 | $811.84 | $144,852.56 |
| 183 | $144,852.56 | $457.47 | $0.00 | $819.02 | $146,129.05 |
| 184 | $146,129.05 | $457.47 | $0.00 | $826.23 | $147,412.75 |
| 185 | $147,412.75 | $457.47 | $0.00 | $833.49 | $148,703.71 |
| 186 | $148,703.71 | $457.47 | $0.00 | $840.79 | $150,001.97 |
| 187 | $150,001.97 | $457.47 | $0.00 | $848.13 | $151,307.57 |
| 188 | $151,307.57 | $457.47 | $0.00 | $855.51 | $152,620.55 |
| 189 | $152,620.55 | $457.47 | $0.00 | $862.94 | $153,940.96 |
| 190 | $153,940.96 | $457.47 | $0.00 | $870.40 | $155,268.83 |
| 191 | $155,268.83 | $457.47 | $0.00 | $877.91 | $156,604.21 |
| 192 | $156,604.21 | $457.47 | $0.00 | $885.46 | $157,947.14 |
| 193 | $157,947.14 | $457.47 | $0.00 | $893.06 | $159,297.67 |
| 194 | $159,297.67 | $457.47 | $0.00 | $900.69 | $160,655.83 |
| 195 | $160,655.83 | $457.47 | $0.00 | $908.37 | $162,021.67 |
| 196 | $162,021.67 | $457.47 | $0.00 | $916.09 | $163,395.23 |
| 197 | $163,395.23 | $457.47 | $0.00 | $923.86 | $164,776.56 |
| 198 | $164,776.56 | $457.47 | $0.00 | $931.67 | $166,165.70 |
| 199 | $166,165.70 | $457.47 | $0.00 | $939.53 | $167,562.70 |
| 200 | $167,562.70 | $457.47 | $0.00 | $947.42 | $168,967.59 |
| 201 | $168,967.59 | $457.47 | $0.00 | $955.37 | $170,380.43 |
| 202 | $170,380.43 | $457.47 | $0.00 | $963.36 | $171,801.26 |
| 203 | $171,801.26 | $457.47 | $0.00 | $971.39 | $173,230.12 |
| 204 | $173,230.12 | $457.47 | $0.00 | $979.47 | $174,667.06 |
| 205 | $174,667.06 | $457.47 | $0.00 | $987.59 | $176,112.12 |
| 206 | $176,112.12 | $457.47 | $0.00 | $995.76 | $177,565.35 |
| 207 | $177,565.35 | $457.47 | $0.00 | $1,003.98 | $179,026.80 |
| 208 | $179,026.80 | $457.47 | $0.00 | $1,012.24 | $180,496.51 |
| 209 | $180,496.51 | $457.47 | $0.00 | $1,020.55 | $181,974.53 |
| 210 | $181,974.53 | $457.47 | $0.00 | $1,028.91 | $183,460.91 |
| 211 | $183,460.91 | $457.47 | $0.00 | $1,037.31 | $184,955.69 |
| 212 | $184,955.69 | $457.47 | $0.00 | $1,045.77 | $186,458.93 |
| 213 | $186,458.93 | $457.47 | $0.00 | $1,054.27 | $187,970.67 |
| 214 | $187,970.67 | $457.47 | $0.00 | $1,062.81 | $189,490.95 |
| 215 | $189,490.95 | $457.47 | $0.00 | $1,071.41 | $191,019.83 |
| 216 | $191,019.83 | $457.47 | $0.00 | $1,080.05 | $192,557.35 |
| 217 | $192,557.35 | $457.47 | $53,633.92 | $1,088.75 | $140,469.65 |
| 218 | $140,469.65 | $457.47 | $0.00 | $794.24 | $141,721.36 |
| 219 | $141,721.36 | $457.47 | $0.00 | $801.31 | $142,980.14 |
| 220 | $142,980.14 | $457.47 | $0.00 | $808.43 | $144,246.04 |
| 221 | $144,246.04 | $457.47 | $0.00 | $815.59 | $145,519.10 |
| 222 | $145,519.10 | $457.47 | $0.00 | $822.79 | $146,799.36 |
| 223 | $146,799.36 | $457.47 | $0.00 | $830.02 | $148,086.85 |
| 224 | $148,086.85 | $457.47 | $0.00 | $837.30 | $149,381.62 |
| 225 | $149,381.62 | $457.47 | $0.00 | $844.63 | $150,683.72 |
| 226 | $150,683.72 | $457.47 | $0.00 | $851.99 | $151,993.18 |
| 227 | $151,993.18 | $457.47 | $0.00 | $859.39 | $153,310.04 |
| 228 | $153,310.04 | $457.47 | $0.00 | $866.84 | $154,634.35 |
| 229 | $154,634.35 | $457.47 | $56,315.61 | $874.33 | $99,650.54 |
| 230 | $99,650.54 | $457.47 | $0.00 | $563.44 | $100,671.45 |
| 231 | $100,671.45 | $457.47 | $0.00 | $569.21 | $101,698.13 |
| 232 | $101,698.13 | $457.47 | $0.00 | $575.02 | $102,730.62 |
| 233 | $102,730.62 | $457.47 | $0.00 | $580.85 | $103,768.94 |
| 234 | $103,768.94 | $457.47 | $0.00 | $586.72 | $104,813.13 |
| 235 | $104,813.13 | $457.47 | $0.00 | $592.63 | $105,863.23 |
| 236 | $105,863.23 | $457.47 | $0.00 | $598.57 | $106,919.27 |
| 237 | $106,919.27 | $457.47 | $0.00 | $604.54 | $107,981.28 |
| 238 | $107,981.28 | $457.47 | $0.00 | $610.54 | $109,049.29 |
| 239 | $109,049.29 | $457.47 | $0.00 | $616.58 | $110,123.34 |
| 240 | $110,123.34 | $457.47 | $0.00 | $622.65 | $111,203.46 |
| 241 | $111,203.46 | $457.47 | $59,131.39 | $628.76 | $53,158.30 |
| 242 | $53,158.30 | $457.47 | $0.00 | $300.56 | $53,916.33 |
| 243 | $53,916.33 | $457.47 | $0.00 | $304.85 | $54,678.65 |
| 244 | $54,678.65 | $457.47 | $0.00 | $309.16 | $55,445.28 |
| 245 | $55,445.28 | $457.47 | $0.00 | $313.50 | $56,216.25 |
| 246 | $56,216.25 | $457.47 | $0.00 | $317.85 | $56,991.57 |
| 247 | $56,991.57 | $457.47 | $0.00 | $322.24 | $57,771.28 |
| 248 | $57,771.28 | $457.47 | $0.00 | $326.65 | $58,555.40 |
| 249 | $58,555.40 | $457.47 | $0.00 | $331.08 | $59,343.95 |
| 250 | $59,343.95 | $457.47 | $0.00 | $335.54 | $60,136.96 |
| 251 | $60,136.96 | $457.47 | $0.00 | $340.02 | $60,934.45 |
| 252 | $60,934.45 | $457.47 | $0.00 | $344.53 | $61,736.45 |
| 253 | $61,736.45 | $0.00 | $62,087.96 | $349.07 | ($2.44) |