| Estimated Annual Cost in 2042 | $80,631 |
| Monthly savings required | $637 |
How much will it cost to send your child to Texas A & M International University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $322,524.14 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $637.25 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 | $21,492.00 |
| 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 Texas A & M International University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $637.25 | $0.00 | $0.00 | $637.25 |
| 2 | $637.25 | $637.25 | $0.00 | $3.60 | $1,278.10 |
| 3 | $1,278.10 | $637.25 | $0.00 | $7.23 | $1,922.58 |
| 4 | $1,922.58 | $637.25 | $0.00 | $10.87 | $2,570.70 |
| 5 | $2,570.70 | $637.25 | $0.00 | $14.54 | $3,222.49 |
| 6 | $3,222.49 | $637.25 | $0.00 | $18.22 | $3,877.96 |
| 7 | $3,877.96 | $637.25 | $0.00 | $21.93 | $4,537.14 |
| 8 | $4,537.14 | $637.25 | $0.00 | $25.65 | $5,200.04 |
| 9 | $5,200.04 | $637.25 | $0.00 | $29.40 | $5,866.69 |
| 10 | $5,866.69 | $637.25 | $0.00 | $33.17 | $6,537.11 |
| 11 | $6,537.11 | $637.25 | $0.00 | $36.96 | $7,211.32 |
| 12 | $7,211.32 | $637.25 | $0.00 | $40.77 | $7,889.34 |
| 13 | $7,889.34 | $637.25 | $0.00 | $44.61 | $8,571.20 |
| 14 | $8,571.20 | $637.25 | $0.00 | $48.46 | $9,256.91 |
| 15 | $9,256.91 | $637.25 | $0.00 | $52.34 | $9,946.50 |
| 16 | $9,946.50 | $637.25 | $0.00 | $56.24 | $10,639.99 |
| 17 | $10,639.99 | $637.25 | $0.00 | $60.16 | $11,337.40 |
| 18 | $11,337.40 | $637.25 | $0.00 | $64.10 | $12,038.75 |
| 19 | $12,038.75 | $637.25 | $0.00 | $68.07 | $12,744.07 |
| 20 | $12,744.07 | $637.25 | $0.00 | $72.06 | $13,453.38 |
| 21 | $13,453.38 | $637.25 | $0.00 | $76.07 | $14,166.70 |
| 22 | $14,166.70 | $637.25 | $0.00 | $80.10 | $14,884.05 |
| 23 | $14,884.05 | $637.25 | $0.00 | $84.16 | $15,605.46 |
| 24 | $15,605.46 | $637.25 | $0.00 | $88.24 | $16,330.95 |
| 25 | $16,330.95 | $637.25 | $0.00 | $92.34 | $17,060.54 |
| 26 | $17,060.54 | $637.25 | $0.00 | $96.46 | $17,794.25 |
| 27 | $17,794.25 | $637.25 | $0.00 | $100.61 | $18,532.11 |
| 28 | $18,532.11 | $637.25 | $0.00 | $104.78 | $19,274.14 |
| 29 | $19,274.14 | $637.25 | $0.00 | $108.98 | $20,020.37 |
| 30 | $20,020.37 | $637.25 | $0.00 | $113.20 | $20,770.82 |
| 31 | $20,770.82 | $637.25 | $0.00 | $117.44 | $21,525.51 |
| 32 | $21,525.51 | $637.25 | $0.00 | $121.71 | $22,284.47 |
| 33 | $22,284.47 | $637.25 | $0.00 | $126.00 | $23,047.72 |
| 34 | $23,047.72 | $637.25 | $0.00 | $130.32 | $23,815.29 |
| 35 | $23,815.29 | $637.25 | $0.00 | $134.66 | $24,587.20 |
| 36 | $24,587.20 | $637.25 | $0.00 | $139.02 | $25,363.47 |
| 37 | $25,363.47 | $637.25 | $0.00 | $143.41 | $26,144.13 |
| 38 | $26,144.13 | $637.25 | $0.00 | $147.82 | $26,929.20 |
| 39 | $26,929.20 | $637.25 | $0.00 | $152.26 | $27,718.71 |
| 40 | $27,718.71 | $637.25 | $0.00 | $156.73 | $28,512.69 |
| 41 | $28,512.69 | $637.25 | $0.00 | $161.21 | $29,311.15 |
| 42 | $29,311.15 | $637.25 | $0.00 | $165.73 | $30,114.13 |
| 43 | $30,114.13 | $637.25 | $0.00 | $170.27 | $30,921.65 |
| 44 | $30,921.65 | $637.25 | $0.00 | $174.84 | $31,733.74 |
| 45 | $31,733.74 | $637.25 | $0.00 | $179.43 | $32,550.42 |
| 46 | $32,550.42 | $637.25 | $0.00 | $184.04 | $33,371.71 |
| 47 | $33,371.71 | $637.25 | $0.00 | $188.69 | $34,197.65 |
| 48 | $34,197.65 | $637.25 | $0.00 | $193.36 | $35,028.26 |
| 49 | $35,028.26 | $637.25 | $0.00 | $198.05 | $35,863.56 |
| 50 | $35,863.56 | $637.25 | $0.00 | $202.78 | $36,703.59 |
| 51 | $36,703.59 | $637.25 | $0.00 | $207.53 | $37,548.37 |
| 52 | $37,548.37 | $637.25 | $0.00 | $212.30 | $38,397.92 |
| 53 | $38,397.92 | $637.25 | $0.00 | $217.11 | $39,252.28 |
| 54 | $39,252.28 | $637.25 | $0.00 | $221.94 | $40,111.47 |
| 55 | $40,111.47 | $637.25 | $0.00 | $226.80 | $40,975.52 |
| 56 | $40,975.52 | $637.25 | $0.00 | $231.68 | $41,844.45 |
| 57 | $41,844.45 | $637.25 | $0.00 | $236.59 | $42,718.29 |
| 58 | $42,718.29 | $637.25 | $0.00 | $241.54 | $43,597.08 |
| 59 | $43,597.08 | $637.25 | $0.00 | $246.50 | $44,480.83 |
| 60 | $44,480.83 | $637.25 | $0.00 | $251.50 | $45,369.58 |
| 61 | $45,369.58 | $637.25 | $0.00 | $256.53 | $46,263.36 |
| 62 | $46,263.36 | $637.25 | $0.00 | $261.58 | $47,162.19 |
| 63 | $47,162.19 | $637.25 | $0.00 | $266.66 | $48,066.10 |
| 64 | $48,066.10 | $637.25 | $0.00 | $271.77 | $48,975.12 |
| 65 | $48,975.12 | $637.25 | $0.00 | $276.91 | $49,889.28 |
| 66 | $49,889.28 | $637.25 | $0.00 | $282.08 | $50,808.61 |
| 67 | $50,808.61 | $637.25 | $0.00 | $287.28 | $51,733.14 |
| 68 | $51,733.14 | $637.25 | $0.00 | $292.51 | $52,662.90 |
| 69 | $52,662.90 | $637.25 | $0.00 | $297.76 | $53,597.91 |
| 70 | $53,597.91 | $637.25 | $0.00 | $303.05 | $54,538.21 |
| 71 | $54,538.21 | $637.25 | $0.00 | $308.37 | $55,483.83 |
| 72 | $55,483.83 | $637.25 | $0.00 | $313.71 | $56,434.79 |
| 73 | $56,434.79 | $637.25 | $0.00 | $319.09 | $57,391.13 |
| 74 | $57,391.13 | $637.25 | $0.00 | $324.50 | $58,352.88 |
| 75 | $58,352.88 | $637.25 | $0.00 | $329.94 | $59,320.07 |
| 76 | $59,320.07 | $637.25 | $0.00 | $335.40 | $60,292.72 |
| 77 | $60,292.72 | $637.25 | $0.00 | $340.90 | $61,270.87 |
| 78 | $61,270.87 | $637.25 | $0.00 | $346.43 | $62,254.55 |
| 79 | $62,254.55 | $637.25 | $0.00 | $352.00 | $63,243.80 |
| 80 | $63,243.80 | $637.25 | $0.00 | $357.59 | $64,238.64 |
| 81 | $64,238.64 | $637.25 | $0.00 | $363.21 | $65,239.10 |
| 82 | $65,239.10 | $637.25 | $0.00 | $368.87 | $66,245.22 |
| 83 | $66,245.22 | $637.25 | $0.00 | $374.56 | $67,257.03 |
| 84 | $67,257.03 | $637.25 | $0.00 | $380.28 | $68,274.56 |
| 85 | $68,274.56 | $637.25 | $0.00 | $386.03 | $69,297.84 |
| 86 | $69,297.84 | $637.25 | $0.00 | $391.82 | $70,326.91 |
| 87 | $70,326.91 | $637.25 | $0.00 | $397.64 | $71,361.80 |
| 88 | $71,361.80 | $637.25 | $0.00 | $403.49 | $72,402.54 |
| 89 | $72,402.54 | $637.25 | $0.00 | $409.37 | $73,449.16 |
| 90 | $73,449.16 | $637.25 | $0.00 | $415.29 | $74,501.70 |
| 91 | $74,501.70 | $637.25 | $0.00 | $421.24 | $75,560.19 |
| 92 | $75,560.19 | $637.25 | $0.00 | $427.23 | $76,624.67 |
| 93 | $76,624.67 | $637.25 | $0.00 | $433.25 | $77,695.17 |
| 94 | $77,695.17 | $637.25 | $0.00 | $439.30 | $78,771.72 |
| 95 | $78,771.72 | $637.25 | $0.00 | $445.39 | $79,854.36 |
| 96 | $79,854.36 | $637.25 | $0.00 | $451.51 | $80,943.12 |
| 97 | $80,943.12 | $637.25 | $0.00 | $457.66 | $82,038.03 |
| 98 | $82,038.03 | $637.25 | $0.00 | $463.85 | $83,139.13 |
| 99 | $83,139.13 | $637.25 | $0.00 | $470.08 | $84,246.46 |
| 100 | $84,246.46 | $637.25 | $0.00 | $476.34 | $85,360.05 |
| 101 | $85,360.05 | $637.25 | $0.00 | $482.64 | $86,479.94 |
| 102 | $86,479.94 | $637.25 | $0.00 | $488.97 | $87,606.16 |
| 103 | $87,606.16 | $637.25 | $0.00 | $495.34 | $88,738.75 |
| 104 | $88,738.75 | $637.25 | $0.00 | $501.74 | $89,877.74 |
| 105 | $89,877.74 | $637.25 | $0.00 | $508.18 | $91,023.17 |
| 106 | $91,023.17 | $637.25 | $0.00 | $514.66 | $92,175.08 |
| 107 | $92,175.08 | $637.25 | $0.00 | $521.17 | $93,333.50 |
| 108 | $93,333.50 | $637.25 | $0.00 | $527.72 | $94,498.47 |
| 109 | $94,498.47 | $637.25 | $0.00 | $534.31 | $95,670.03 |
| 110 | $95,670.03 | $637.25 | $0.00 | $540.93 | $96,848.21 |
| 111 | $96,848.21 | $637.25 | $0.00 | $547.59 | $98,033.05 |
| 112 | $98,033.05 | $637.25 | $0.00 | $554.29 | $99,224.59 |
| 113 | $99,224.59 | $637.25 | $0.00 | $561.03 | $100,422.87 |
| 114 | $100,422.87 | $637.25 | $0.00 | $567.81 | $101,627.93 |
| 115 | $101,627.93 | $637.25 | $0.00 | $574.62 | $102,839.80 |
| 116 | $102,839.80 | $637.25 | $0.00 | $581.47 | $104,058.52 |
| 117 | $104,058.52 | $637.25 | $0.00 | $588.36 | $105,284.13 |
| 118 | $105,284.13 | $637.25 | $0.00 | $595.29 | $106,516.67 |
| 119 | $106,516.67 | $637.25 | $0.00 | $602.26 | $107,756.18 |
| 120 | $107,756.18 | $637.25 | $0.00 | $609.27 | $109,002.70 |
| 121 | $109,002.70 | $637.25 | $0.00 | $616.32 | $110,256.27 |
| 122 | $110,256.27 | $637.25 | $0.00 | $623.40 | $111,516.92 |
| 123 | $111,516.92 | $637.25 | $0.00 | $630.53 | $112,784.70 |
| 124 | $112,784.70 | $637.25 | $0.00 | $637.70 | $114,059.65 |
| 125 | $114,059.65 | $637.25 | $0.00 | $644.91 | $115,341.81 |
| 126 | $115,341.81 | $637.25 | $0.00 | $652.16 | $116,631.22 |
| 127 | $116,631.22 | $637.25 | $0.00 | $659.45 | $117,927.92 |
| 128 | $117,927.92 | $637.25 | $0.00 | $666.78 | $119,231.95 |
| 129 | $119,231.95 | $637.25 | $0.00 | $674.15 | $120,543.35 |
| 130 | $120,543.35 | $637.25 | $0.00 | $681.57 | $121,862.17 |
| 131 | $121,862.17 | $637.25 | $0.00 | $689.03 | $123,188.45 |
| 132 | $123,188.45 | $637.25 | $0.00 | $696.53 | $124,522.23 |
| 133 | $124,522.23 | $637.25 | $0.00 | $704.07 | $125,863.55 |
| 134 | $125,863.55 | $637.25 | $0.00 | $711.65 | $127,212.45 |
| 135 | $127,212.45 | $637.25 | $0.00 | $719.28 | $128,568.98 |
| 136 | $128,568.98 | $637.25 | $0.00 | $726.95 | $129,933.18 |
| 137 | $129,933.18 | $637.25 | $0.00 | $734.66 | $131,305.09 |
| 138 | $131,305.09 | $637.25 | $0.00 | $742.42 | $132,684.76 |
| 139 | $132,684.76 | $637.25 | $0.00 | $750.22 | $134,072.23 |
| 140 | $134,072.23 | $637.25 | $0.00 | $758.06 | $135,467.54 |
| 141 | $135,467.54 | $637.25 | $0.00 | $765.95 | $136,870.74 |
| 142 | $136,870.74 | $637.25 | $0.00 | $773.89 | $138,281.88 |
| 143 | $138,281.88 | $637.25 | $0.00 | $781.87 | $139,701.00 |
| 144 | $139,701.00 | $637.25 | $0.00 | $789.89 | $141,128.14 |
| 145 | $141,128.14 | $637.25 | $0.00 | $797.96 | $142,563.35 |
| 146 | $142,563.35 | $637.25 | $0.00 | $806.07 | $144,006.67 |
| 147 | $144,006.67 | $637.25 | $0.00 | $814.23 | $145,458.15 |
| 148 | $145,458.15 | $637.25 | $0.00 | $822.44 | $146,917.84 |
| 149 | $146,917.84 | $637.25 | $0.00 | $830.69 | $148,385.78 |
| 150 | $148,385.78 | $637.25 | $0.00 | $838.99 | $149,862.02 |
| 151 | $149,862.02 | $637.25 | $0.00 | $847.34 | $151,346.61 |
| 152 | $151,346.61 | $637.25 | $0.00 | $855.74 | $152,839.60 |
| 153 | $152,839.60 | $637.25 | $0.00 | $864.18 | $154,341.03 |
| 154 | $154,341.03 | $637.25 | $0.00 | $872.67 | $155,850.95 |
| 155 | $155,850.95 | $637.25 | $0.00 | $881.20 | $157,369.40 |
| 156 | $157,369.40 | $637.25 | $0.00 | $889.79 | $158,896.44 |
| 157 | $158,896.44 | $637.25 | $0.00 | $898.42 | $160,432.11 |
| 158 | $160,432.11 | $637.25 | $0.00 | $907.11 | $161,976.47 |
| 159 | $161,976.47 | $637.25 | $0.00 | $915.84 | $163,529.56 |
| 160 | $163,529.56 | $637.25 | $0.00 | $924.62 | $165,091.43 |
| 161 | $165,091.43 | $637.25 | $0.00 | $933.45 | $166,662.13 |
| 162 | $166,662.13 | $637.25 | $0.00 | $942.33 | $168,241.71 |
| 163 | $168,241.71 | $637.25 | $0.00 | $951.26 | $169,830.22 |
| 164 | $169,830.22 | $637.25 | $0.00 | $960.24 | $171,427.71 |
| 165 | $171,427.71 | $637.25 | $0.00 | $969.28 | $173,034.24 |
| 166 | $173,034.24 | $637.25 | $0.00 | $978.36 | $174,649.85 |
| 167 | $174,649.85 | $637.25 | $0.00 | $987.50 | $176,274.60 |
| 168 | $176,274.60 | $637.25 | $0.00 | $996.68 | $177,908.53 |
| 169 | $177,908.53 | $637.25 | $0.00 | $1,005.92 | $179,551.70 |
| 170 | $179,551.70 | $637.25 | $0.00 | $1,015.21 | $181,204.16 |
| 171 | $181,204.16 | $637.25 | $0.00 | $1,024.55 | $182,865.96 |
| 172 | $182,865.96 | $637.25 | $0.00 | $1,033.95 | $184,537.16 |
| 173 | $184,537.16 | $637.25 | $0.00 | $1,043.40 | $186,217.81 |
| 174 | $186,217.81 | $637.25 | $0.00 | $1,052.90 | $187,907.96 |
| 175 | $187,907.96 | $637.25 | $0.00 | $1,062.46 | $189,607.67 |
| 176 | $189,607.67 | $637.25 | $0.00 | $1,072.07 | $191,316.99 |
| 177 | $191,316.99 | $637.25 | $0.00 | $1,081.73 | $193,035.97 |
| 178 | $193,035.97 | $637.25 | $0.00 | $1,091.45 | $194,764.67 |
| 179 | $194,764.67 | $637.25 | $0.00 | $1,101.23 | $196,503.15 |
| 180 | $196,503.15 | $637.25 | $0.00 | $1,111.06 | $198,251.46 |
| 181 | $198,251.46 | $637.25 | $0.00 | $1,120.94 | $200,009.65 |
| 182 | $200,009.65 | $637.25 | $0.00 | $1,130.88 | $201,777.78 |
| 183 | $201,777.78 | $637.25 | $0.00 | $1,140.88 | $203,555.91 |
| 184 | $203,555.91 | $637.25 | $0.00 | $1,150.93 | $205,344.09 |
| 185 | $205,344.09 | $637.25 | $0.00 | $1,161.05 | $207,142.39 |
| 186 | $207,142.39 | $637.25 | $0.00 | $1,171.21 | $208,950.85 |
| 187 | $208,950.85 | $637.25 | $0.00 | $1,181.44 | $210,769.54 |
| 188 | $210,769.54 | $637.25 | $0.00 | $1,191.72 | $212,598.51 |
| 189 | $212,598.51 | $637.25 | $0.00 | $1,202.06 | $214,437.82 |
| 190 | $214,437.82 | $637.25 | $0.00 | $1,212.46 | $216,287.53 |
| 191 | $216,287.53 | $637.25 | $0.00 | $1,222.92 | $218,147.70 |
| 192 | $218,147.70 | $637.25 | $0.00 | $1,233.44 | $220,018.39 |
| 193 | $220,018.39 | $637.25 | $0.00 | $1,244.02 | $221,899.66 |
| 194 | $221,899.66 | $637.25 | $0.00 | $1,254.65 | $223,791.56 |
| 195 | $223,791.56 | $637.25 | $0.00 | $1,265.35 | $225,694.16 |
| 196 | $225,694.16 | $637.25 | $0.00 | $1,276.11 | $227,607.52 |
| 197 | $227,607.52 | $637.25 | $0.00 | $1,286.93 | $229,531.70 |
| 198 | $229,531.70 | $637.25 | $0.00 | $1,297.81 | $231,466.76 |
| 199 | $231,466.76 | $637.25 | $0.00 | $1,308.75 | $233,412.76 |
| 200 | $233,412.76 | $637.25 | $0.00 | $1,319.75 | $235,369.76 |
| 201 | $235,369.76 | $637.25 | $0.00 | $1,330.81 | $237,337.82 |
| 202 | $237,337.82 | $637.25 | $0.00 | $1,341.94 | $239,317.01 |
| 203 | $239,317.01 | $637.25 | $0.00 | $1,353.13 | $241,307.39 |
| 204 | $241,307.39 | $637.25 | $0.00 | $1,364.39 | $243,309.03 |
| 205 | $243,309.03 | $637.25 | $0.00 | $1,375.70 | $245,321.98 |
| 206 | $245,321.98 | $637.25 | $0.00 | $1,387.09 | $247,346.32 |
| 207 | $247,346.32 | $637.25 | $0.00 | $1,398.53 | $249,382.10 |
| 208 | $249,382.10 | $637.25 | $0.00 | $1,410.04 | $251,429.39 |
| 209 | $251,429.39 | $637.25 | $0.00 | $1,421.62 | $253,488.26 |
| 210 | $253,488.26 | $637.25 | $0.00 | $1,433.26 | $255,558.77 |
| 211 | $255,558.77 | $637.25 | $0.00 | $1,444.97 | $257,640.99 |
| 212 | $257,640.99 | $637.25 | $0.00 | $1,456.74 | $259,734.98 |
| 213 | $259,734.98 | $637.25 | $0.00 | $1,468.58 | $261,840.81 |
| 214 | $261,840.81 | $637.25 | $0.00 | $1,480.49 | $263,958.55 |
| 215 | $263,958.55 | $637.25 | $0.00 | $1,492.46 | $266,088.26 |
| 216 | $266,088.26 | $637.25 | $0.00 | $1,504.50 | $268,230.01 |
| 217 | $268,230.01 | $637.25 | $72,641.50 | $1,516.61 | $197,742.37 |
| 218 | $197,742.37 | $637.25 | $0.00 | $1,118.06 | $199,497.68 |
| 219 | $199,497.68 | $637.25 | $0.00 | $1,127.99 | $201,262.92 |
| 220 | $201,262.92 | $637.25 | $0.00 | $1,137.97 | $203,038.14 |
| 221 | $203,038.14 | $637.25 | $0.00 | $1,148.01 | $204,823.40 |
| 222 | $204,823.40 | $637.25 | $0.00 | $1,158.10 | $206,618.75 |
| 223 | $206,618.75 | $637.25 | $0.00 | $1,168.25 | $208,424.25 |
| 224 | $208,424.25 | $637.25 | $0.00 | $1,178.46 | $210,239.96 |
| 225 | $210,239.96 | $637.25 | $0.00 | $1,188.73 | $212,065.94 |
| 226 | $212,065.94 | $637.25 | $0.00 | $1,199.05 | $213,902.24 |
| 227 | $213,902.24 | $637.25 | $0.00 | $1,209.43 | $215,748.92 |
| 228 | $215,748.92 | $637.25 | $0.00 | $1,219.88 | $217,606.05 |
| 229 | $217,606.05 | $637.25 | $77,726.41 | $1,230.38 | $141,747.27 |
| 230 | $141,747.27 | $637.25 | $0.00 | $801.46 | $143,185.98 |
| 231 | $143,185.98 | $637.25 | $0.00 | $809.59 | $144,632.82 |
| 232 | $144,632.82 | $637.25 | $0.00 | $817.77 | $146,087.84 |
| 233 | $146,087.84 | $637.25 | $0.00 | $826.00 | $147,551.09 |
| 234 | $147,551.09 | $637.25 | $0.00 | $834.28 | $149,022.62 |
| 235 | $149,022.62 | $637.25 | $0.00 | $842.60 | $150,502.47 |
| 236 | $150,502.47 | $637.25 | $0.00 | $850.96 | $151,990.68 |
| 237 | $151,990.68 | $637.25 | $0.00 | $859.38 | $153,487.31 |
| 238 | $153,487.31 | $637.25 | $0.00 | $867.84 | $154,992.40 |
| 239 | $154,992.40 | $637.25 | $0.00 | $876.35 | $156,506.00 |
| 240 | $156,506.00 | $637.25 | $0.00 | $884.91 | $158,028.16 |
| 241 | $158,028.16 | $637.25 | $83,167.26 | $893.51 | $76,391.66 |
| 242 | $76,391.66 | $637.25 | $0.00 | $431.93 | $77,460.84 |
| 243 | $77,460.84 | $637.25 | $0.00 | $437.97 | $78,536.06 |
| 244 | $78,536.06 | $637.25 | $0.00 | $444.05 | $79,617.36 |
| 245 | $79,617.36 | $637.25 | $0.00 | $450.17 | $80,704.78 |
| 246 | $80,704.78 | $637.25 | $0.00 | $456.32 | $81,798.35 |
| 247 | $81,798.35 | $637.25 | $0.00 | $462.50 | $82,898.10 |
| 248 | $82,898.10 | $637.25 | $0.00 | $468.72 | $84,004.07 |
| 249 | $84,004.07 | $637.25 | $0.00 | $474.97 | $85,116.29 |
| 250 | $85,116.29 | $637.25 | $0.00 | $481.26 | $86,234.80 |
| 251 | $86,234.80 | $637.25 | $0.00 | $487.58 | $87,359.63 |
| 252 | $87,359.63 | $637.25 | $0.00 | $493.94 | $88,490.82 |
| 253 | $88,490.82 | $0.00 | $88,988.97 | $500.34 | $2.19 |