How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $61,666 |
| Monthly savings required | $488 |
How much will it cost to send your child to Texas A & M University Texarkana in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $246,665.89 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $488.14 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 | $23,780.00 |
| 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 Texas A & M University Texarkana in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $488.14 | $0.00 | $0.00 | $488.14 |
| 2 | $488.14 | $488.14 | $0.00 | $2.76 | $979.04 |
| 3 | $979.04 | $488.14 | $0.00 | $5.54 | $1,472.72 |
| 4 | $1,472.72 | $488.14 | $0.00 | $8.33 | $1,969.19 |
| 5 | $1,969.19 | $488.14 | $0.00 | $11.13 | $2,468.46 |
| 6 | $2,468.46 | $488.14 | $0.00 | $13.96 | $2,970.56 |
| 7 | $2,970.56 | $488.14 | $0.00 | $16.80 | $3,475.50 |
| 8 | $3,475.50 | $488.14 | $0.00 | $19.65 | $3,983.29 |
| 9 | $3,983.29 | $488.14 | $0.00 | $22.52 | $4,493.95 |
| 10 | $4,493.95 | $488.14 | $0.00 | $25.41 | $5,007.50 |
| 11 | $5,007.50 | $488.14 | $0.00 | $28.31 | $5,523.95 |
| 12 | $5,523.95 | $488.14 | $0.00 | $31.23 | $6,043.32 |
| 13 | $6,043.32 | $488.14 | $0.00 | $34.17 | $6,565.63 |
| 14 | $6,565.63 | $488.14 | $0.00 | $37.12 | $7,090.89 |
| 15 | $7,090.89 | $488.14 | $0.00 | $40.09 | $7,619.12 |
| 16 | $7,619.12 | $488.14 | $0.00 | $43.08 | $8,150.34 |
| 17 | $8,150.34 | $488.14 | $0.00 | $46.08 | $8,684.56 |
| 18 | $8,684.56 | $488.14 | $0.00 | $49.10 | $9,221.80 |
| 19 | $9,221.80 | $488.14 | $0.00 | $52.14 | $9,762.08 |
| 20 | $9,762.08 | $488.14 | $0.00 | $55.20 | $10,305.42 |
| 21 | $10,305.42 | $488.14 | $0.00 | $58.27 | $10,851.83 |
| 22 | $10,851.83 | $488.14 | $0.00 | $61.36 | $11,401.33 |
| 23 | $11,401.33 | $488.14 | $0.00 | $64.46 | $11,953.93 |
| 24 | $11,953.93 | $488.14 | $0.00 | $67.59 | $12,509.66 |
| 25 | $12,509.66 | $488.14 | $0.00 | $70.73 | $13,068.53 |
| 26 | $13,068.53 | $488.14 | $0.00 | $73.89 | $13,630.56 |
| 27 | $13,630.56 | $488.14 | $0.00 | $77.07 | $14,195.77 |
| 28 | $14,195.77 | $488.14 | $0.00 | $80.26 | $14,764.17 |
| 29 | $14,764.17 | $488.14 | $0.00 | $83.48 | $15,335.79 |
| 30 | $15,335.79 | $488.14 | $0.00 | $86.71 | $15,910.64 |
| 31 | $15,910.64 | $488.14 | $0.00 | $89.96 | $16,488.74 |
| 32 | $16,488.74 | $488.14 | $0.00 | $93.23 | $17,070.11 |
| 33 | $17,070.11 | $488.14 | $0.00 | $96.52 | $17,654.77 |
| 34 | $17,654.77 | $488.14 | $0.00 | $99.82 | $18,242.73 |
| 35 | $18,242.73 | $488.14 | $0.00 | $103.15 | $18,834.02 |
| 36 | $18,834.02 | $488.14 | $0.00 | $106.49 | $19,428.65 |
| 37 | $19,428.65 | $488.14 | $0.00 | $109.85 | $20,026.64 |
| 38 | $20,026.64 | $488.14 | $0.00 | $113.23 | $20,628.01 |
| 39 | $20,628.01 | $488.14 | $0.00 | $116.63 | $21,232.78 |
| 40 | $21,232.78 | $488.14 | $0.00 | $120.05 | $21,840.97 |
| 41 | $21,840.97 | $488.14 | $0.00 | $123.49 | $22,452.60 |
| 42 | $22,452.60 | $488.14 | $0.00 | $126.95 | $23,067.69 |
| 43 | $23,067.69 | $488.14 | $0.00 | $130.43 | $23,686.26 |
| 44 | $23,686.26 | $488.14 | $0.00 | $133.93 | $24,308.33 |
| 45 | $24,308.33 | $488.14 | $0.00 | $137.44 | $24,933.91 |
| 46 | $24,933.91 | $488.14 | $0.00 | $140.98 | $25,563.03 |
| 47 | $25,563.03 | $488.14 | $0.00 | $144.54 | $26,195.71 |
| 48 | $26,195.71 | $488.14 | $0.00 | $148.11 | $26,831.96 |
| 49 | $26,831.96 | $488.14 | $0.00 | $151.71 | $27,471.81 |
| 50 | $27,471.81 | $488.14 | $0.00 | $155.33 | $28,115.28 |
| 51 | $28,115.28 | $488.14 | $0.00 | $158.97 | $28,762.39 |
| 52 | $28,762.39 | $488.14 | $0.00 | $162.63 | $29,413.16 |
| 53 | $29,413.16 | $488.14 | $0.00 | $166.31 | $30,067.61 |
| 54 | $30,067.61 | $488.14 | $0.00 | $170.01 | $30,725.76 |
| 55 | $30,725.76 | $488.14 | $0.00 | $173.73 | $31,387.63 |
| 56 | $31,387.63 | $488.14 | $0.00 | $177.47 | $32,053.24 |
| 57 | $32,053.24 | $488.14 | $0.00 | $181.23 | $32,722.61 |
| 58 | $32,722.61 | $488.14 | $0.00 | $185.02 | $33,395.77 |
| 59 | $33,395.77 | $488.14 | $0.00 | $188.82 | $34,072.73 |
| 60 | $34,072.73 | $488.14 | $0.00 | $192.65 | $34,753.52 |
| 61 | $34,753.52 | $488.14 | $0.00 | $196.50 | $35,438.16 |
| 62 | $35,438.16 | $488.14 | $0.00 | $200.37 | $36,126.67 |
| 63 | $36,126.67 | $488.14 | $0.00 | $204.27 | $36,819.08 |
| 64 | $36,819.08 | $488.14 | $0.00 | $208.18 | $37,515.40 |
| 65 | $37,515.40 | $488.14 | $0.00 | $212.12 | $38,215.66 |
| 66 | $38,215.66 | $488.14 | $0.00 | $216.08 | $38,919.88 |
| 67 | $38,919.88 | $488.14 | $0.00 | $220.06 | $39,628.08 |
| 68 | $39,628.08 | $488.14 | $0.00 | $224.06 | $40,340.28 |
| 69 | $40,340.28 | $488.14 | $0.00 | $228.09 | $41,056.51 |
| 70 | $41,056.51 | $488.14 | $0.00 | $232.14 | $41,776.79 |
| 71 | $41,776.79 | $488.14 | $0.00 | $236.21 | $42,501.14 |
| 72 | $42,501.14 | $488.14 | $0.00 | $240.31 | $43,229.59 |
| 73 | $43,229.59 | $488.14 | $0.00 | $244.43 | $43,962.16 |
| 74 | $43,962.16 | $488.14 | $0.00 | $248.57 | $44,698.87 |
| 75 | $44,698.87 | $488.14 | $0.00 | $252.73 | $45,439.74 |
| 76 | $45,439.74 | $488.14 | $0.00 | $256.92 | $46,184.80 |
| 77 | $46,184.80 | $488.14 | $0.00 | $261.14 | $46,934.08 |
| 78 | $46,934.08 | $488.14 | $0.00 | $265.37 | $47,687.59 |
| 79 | $47,687.59 | $488.14 | $0.00 | $269.63 | $48,445.36 |
| 80 | $48,445.36 | $488.14 | $0.00 | $273.92 | $49,207.42 |
| 81 | $49,207.42 | $488.14 | $0.00 | $278.23 | $49,973.79 |
| 82 | $49,973.79 | $488.14 | $0.00 | $282.56 | $50,744.49 |
| 83 | $50,744.49 | $488.14 | $0.00 | $286.92 | $51,519.55 |
| 84 | $51,519.55 | $488.14 | $0.00 | $291.30 | $52,298.99 |
| 85 | $52,298.99 | $488.14 | $0.00 | $295.71 | $53,082.84 |
| 86 | $53,082.84 | $488.14 | $0.00 | $300.14 | $53,871.12 |
| 87 | $53,871.12 | $488.14 | $0.00 | $304.60 | $54,663.86 |
| 88 | $54,663.86 | $488.14 | $0.00 | $309.08 | $55,461.08 |
| 89 | $55,461.08 | $488.14 | $0.00 | $313.59 | $56,262.81 |
| 90 | $56,262.81 | $488.14 | $0.00 | $318.12 | $57,069.07 |
| 91 | $57,069.07 | $488.14 | $0.00 | $322.68 | $57,879.89 |
| 92 | $57,879.89 | $488.14 | $0.00 | $327.26 | $58,695.29 |
| 93 | $58,695.29 | $488.14 | $0.00 | $331.87 | $59,515.30 |
| 94 | $59,515.30 | $488.14 | $0.00 | $336.51 | $60,339.95 |
| 95 | $60,339.95 | $488.14 | $0.00 | $341.17 | $61,169.26 |
| 96 | $61,169.26 | $488.14 | $0.00 | $345.86 | $62,003.26 |
| 97 | $62,003.26 | $488.14 | $0.00 | $350.58 | $62,841.98 |
| 98 | $62,841.98 | $488.14 | $0.00 | $355.32 | $63,685.44 |
| 99 | $63,685.44 | $488.14 | $0.00 | $360.09 | $64,533.67 |
| 100 | $64,533.67 | $488.14 | $0.00 | $364.88 | $65,386.69 |
| 101 | $65,386.69 | $488.14 | $0.00 | $369.71 | $66,244.54 |
| 102 | $66,244.54 | $488.14 | $0.00 | $374.56 | $67,107.24 |
| 103 | $67,107.24 | $488.14 | $0.00 | $379.43 | $67,974.81 |
| 104 | $67,974.81 | $488.14 | $0.00 | $384.34 | $68,847.29 |
| 105 | $68,847.29 | $488.14 | $0.00 | $389.27 | $69,724.70 |
| 106 | $69,724.70 | $488.14 | $0.00 | $394.23 | $70,607.07 |
| 107 | $70,607.07 | $488.14 | $0.00 | $399.22 | $71,494.43 |
| 108 | $71,494.43 | $488.14 | $0.00 | $404.24 | $72,386.81 |
| 109 | $72,386.81 | $488.14 | $0.00 | $409.29 | $73,284.24 |
| 110 | $73,284.24 | $488.14 | $0.00 | $414.36 | $74,186.74 |
| 111 | $74,186.74 | $488.14 | $0.00 | $419.46 | $75,094.34 |
| 112 | $75,094.34 | $488.14 | $0.00 | $424.59 | $76,007.07 |
| 113 | $76,007.07 | $488.14 | $0.00 | $429.76 | $76,924.97 |
| 114 | $76,924.97 | $488.14 | $0.00 | $434.94 | $77,848.05 |
| 115 | $77,848.05 | $488.14 | $0.00 | $440.16 | $78,776.35 |
| 116 | $78,776.35 | $488.14 | $0.00 | $445.41 | $79,709.90 |
| 117 | $79,709.90 | $488.14 | $0.00 | $450.69 | $80,648.73 |
| 118 | $80,648.73 | $488.14 | $0.00 | $456.00 | $81,592.87 |
| 119 | $81,592.87 | $488.14 | $0.00 | $461.34 | $82,542.35 |
| 120 | $82,542.35 | $488.14 | $0.00 | $466.71 | $83,497.20 |
| 121 | $83,497.20 | $488.14 | $0.00 | $472.11 | $84,457.45 |
| 122 | $84,457.45 | $488.14 | $0.00 | $477.53 | $85,423.12 |
| 123 | $85,423.12 | $488.14 | $0.00 | $482.99 | $86,394.25 |
| 124 | $86,394.25 | $488.14 | $0.00 | $488.49 | $87,370.88 |
| 125 | $87,370.88 | $488.14 | $0.00 | $494.01 | $88,353.03 |
| 126 | $88,353.03 | $488.14 | $0.00 | $499.56 | $89,340.73 |
| 127 | $89,340.73 | $488.14 | $0.00 | $505.15 | $90,334.02 |
| 128 | $90,334.02 | $488.14 | $0.00 | $510.76 | $91,332.92 |
| 129 | $91,332.92 | $488.14 | $0.00 | $516.41 | $92,337.47 |
| 130 | $92,337.47 | $488.14 | $0.00 | $522.09 | $93,347.70 |
| 131 | $93,347.70 | $488.14 | $0.00 | $527.80 | $94,363.64 |
| 132 | $94,363.64 | $488.14 | $0.00 | $533.55 | $95,385.33 |
| 133 | $95,385.33 | $488.14 | $0.00 | $539.32 | $96,412.79 |
| 134 | $96,412.79 | $488.14 | $0.00 | $545.13 | $97,446.06 |
| 135 | $97,446.06 | $488.14 | $0.00 | $550.97 | $98,485.17 |
| 136 | $98,485.17 | $488.14 | $0.00 | $556.85 | $99,530.16 |
| 137 | $99,530.16 | $488.14 | $0.00 | $562.76 | $100,581.06 |
| 138 | $100,581.06 | $488.14 | $0.00 | $568.70 | $101,637.90 |
| 139 | $101,637.90 | $488.14 | $0.00 | $574.68 | $102,700.72 |
| 140 | $102,700.72 | $488.14 | $0.00 | $580.68 | $103,769.54 |
| 141 | $103,769.54 | $488.14 | $0.00 | $586.73 | $104,844.41 |
| 142 | $104,844.41 | $488.14 | $0.00 | $592.81 | $105,925.36 |
| 143 | $105,925.36 | $488.14 | $0.00 | $598.92 | $107,012.42 |
| 144 | $107,012.42 | $488.14 | $0.00 | $605.06 | $108,105.62 |
| 145 | $108,105.62 | $488.14 | $0.00 | $611.24 | $109,205.00 |
| 146 | $109,205.00 | $488.14 | $0.00 | $617.46 | $110,310.60 |
| 147 | $110,310.60 | $488.14 | $0.00 | $623.71 | $111,422.45 |
| 148 | $111,422.45 | $488.14 | $0.00 | $630.00 | $112,540.59 |
| 149 | $112,540.59 | $488.14 | $0.00 | $636.32 | $113,665.05 |
| 150 | $113,665.05 | $488.14 | $0.00 | $642.68 | $114,795.87 |
| 151 | $114,795.87 | $488.14 | $0.00 | $649.07 | $115,933.08 |
| 152 | $115,933.08 | $488.14 | $0.00 | $655.50 | $117,076.72 |
| 153 | $117,076.72 | $488.14 | $0.00 | $661.97 | $118,226.83 |
| 154 | $118,226.83 | $488.14 | $0.00 | $668.47 | $119,383.44 |
| 155 | $119,383.44 | $488.14 | $0.00 | $675.01 | $120,546.59 |
| 156 | $120,546.59 | $488.14 | $0.00 | $681.59 | $121,716.32 |
| 157 | $121,716.32 | $488.14 | $0.00 | $688.20 | $122,892.66 |
| 158 | $122,892.66 | $488.14 | $0.00 | $694.85 | $124,075.65 |
| 159 | $124,075.65 | $488.14 | $0.00 | $701.54 | $125,265.33 |
| 160 | $125,265.33 | $488.14 | $0.00 | $708.27 | $126,461.74 |
| 161 | $126,461.74 | $488.14 | $0.00 | $715.03 | $127,664.91 |
| 162 | $127,664.91 | $488.14 | $0.00 | $721.84 | $128,874.89 |
| 163 | $128,874.89 | $488.14 | $0.00 | $728.68 | $130,091.71 |
| 164 | $130,091.71 | $488.14 | $0.00 | $735.56 | $131,315.41 |
| 165 | $131,315.41 | $488.14 | $0.00 | $742.48 | $132,546.03 |
| 166 | $132,546.03 | $488.14 | $0.00 | $749.43 | $133,783.60 |
| 167 | $133,783.60 | $488.14 | $0.00 | $756.43 | $135,028.17 |
| 168 | $135,028.17 | $488.14 | $0.00 | $763.47 | $136,279.78 |
| 169 | $136,279.78 | $488.14 | $0.00 | $770.55 | $137,538.47 |
| 170 | $137,538.47 | $488.14 | $0.00 | $777.66 | $138,804.27 |
| 171 | $138,804.27 | $488.14 | $0.00 | $784.82 | $140,077.23 |
| 172 | $140,077.23 | $488.14 | $0.00 | $792.02 | $141,357.39 |
| 173 | $141,357.39 | $488.14 | $0.00 | $799.26 | $142,644.79 |
| 174 | $142,644.79 | $488.14 | $0.00 | $806.53 | $143,939.46 |
| 175 | $143,939.46 | $488.14 | $0.00 | $813.85 | $145,241.45 |
| 176 | $145,241.45 | $488.14 | $0.00 | $821.22 | $146,550.81 |
| 177 | $146,550.81 | $488.14 | $0.00 | $828.62 | $147,867.57 |
| 178 | $147,867.57 | $488.14 | $0.00 | $836.06 | $149,191.77 |
| 179 | $149,191.77 | $488.14 | $0.00 | $843.55 | $150,523.46 |
| 180 | $150,523.46 | $488.14 | $0.00 | $851.08 | $151,862.68 |
| 181 | $151,862.68 | $488.14 | $0.00 | $858.65 | $153,209.47 |
| 182 | $153,209.47 | $488.14 | $0.00 | $866.27 | $154,563.88 |
| 183 | $154,563.88 | $488.14 | $0.00 | $873.93 | $155,925.95 |
| 184 | $155,925.95 | $488.14 | $0.00 | $881.63 | $157,295.72 |
| 185 | $157,295.72 | $488.14 | $0.00 | $889.37 | $158,673.23 |
| 186 | $158,673.23 | $488.14 | $0.00 | $897.16 | $160,058.53 |
| 187 | $160,058.53 | $488.14 | $0.00 | $904.99 | $161,451.66 |
| 188 | $161,451.66 | $488.14 | $0.00 | $912.87 | $162,852.67 |
| 189 | $162,852.67 | $488.14 | $0.00 | $920.79 | $164,261.60 |
| 190 | $164,261.60 | $488.14 | $0.00 | $928.76 | $165,678.50 |
| 191 | $165,678.50 | $488.14 | $0.00 | $936.77 | $167,103.41 |
| 192 | $167,103.41 | $488.14 | $0.00 | $944.83 | $168,536.38 |
| 193 | $168,536.38 | $488.14 | $0.00 | $952.93 | $169,977.45 |
| 194 | $169,977.45 | $488.14 | $0.00 | $961.08 | $171,426.67 |
| 195 | $171,426.67 | $488.14 | $0.00 | $969.27 | $172,884.08 |
| 196 | $172,884.08 | $488.14 | $0.00 | $977.51 | $174,349.73 |
| 197 | $174,349.73 | $488.14 | $0.00 | $985.80 | $175,823.67 |
| 198 | $175,823.67 | $488.14 | $0.00 | $994.13 | $177,305.94 |
| 199 | $177,305.94 | $488.14 | $0.00 | $1,002.51 | $178,796.59 |
| 200 | $178,796.59 | $488.14 | $0.00 | $1,010.94 | $180,295.67 |
| 201 | $180,295.67 | $488.14 | $0.00 | $1,019.42 | $181,803.23 |
| 202 | $181,803.23 | $488.14 | $0.00 | $1,027.94 | $183,319.31 |
| 203 | $183,319.31 | $488.14 | $0.00 | $1,036.51 | $184,843.96 |
| 204 | $184,843.96 | $488.14 | $0.00 | $1,045.13 | $186,377.23 |
| 205 | $186,377.23 | $488.14 | $0.00 | $1,053.80 | $187,919.17 |
| 206 | $187,919.17 | $488.14 | $0.00 | $1,062.52 | $189,469.83 |
| 207 | $189,469.83 | $488.14 | $0.00 | $1,071.29 | $191,029.26 |
| 208 | $191,029.26 | $488.14 | $0.00 | $1,080.11 | $192,597.51 |
| 209 | $192,597.51 | $488.14 | $0.00 | $1,088.97 | $194,174.62 |
| 210 | $194,174.62 | $488.14 | $0.00 | $1,097.89 | $195,760.65 |
| 211 | $195,760.65 | $488.14 | $0.00 | $1,106.86 | $197,355.65 |
| 212 | $197,355.65 | $488.14 | $0.00 | $1,115.88 | $198,959.67 |
| 213 | $198,959.67 | $488.14 | $0.00 | $1,124.95 | $200,572.76 |
| 214 | $200,572.76 | $488.14 | $0.00 | $1,134.07 | $202,194.97 |
| 215 | $202,194.97 | $488.14 | $0.00 | $1,143.24 | $203,826.35 |
| 216 | $203,826.35 | $488.14 | $0.00 | $1,152.46 | $205,466.95 |
| 217 | $205,466.95 | $488.14 | $57,229.41 | $1,161.74 | $149,887.42 |
| 218 | $149,887.42 | $488.14 | $0.00 | $847.49 | $151,223.05 |
| 219 | $151,223.05 | $488.14 | $0.00 | $855.04 | $152,566.23 |
| 220 | $152,566.23 | $488.14 | $0.00 | $862.63 | $153,917.00 |
| 221 | $153,917.00 | $488.14 | $0.00 | $870.27 | $155,275.41 |
| 222 | $155,275.41 | $488.14 | $0.00 | $877.95 | $156,641.50 |
| 223 | $156,641.50 | $488.14 | $0.00 | $885.67 | $158,015.31 |
| 224 | $158,015.31 | $488.14 | $0.00 | $893.44 | $159,396.89 |
| 225 | $159,396.89 | $488.14 | $0.00 | $901.25 | $160,786.28 |
| 226 | $160,786.28 | $488.14 | $0.00 | $909.11 | $162,183.53 |
| 227 | $162,183.53 | $488.14 | $0.00 | $917.01 | $163,588.68 |
| 228 | $163,588.68 | $488.14 | $0.00 | $924.95 | $165,001.77 |
| 229 | $165,001.77 | $488.14 | $60,090.88 | $932.94 | $106,331.97 |
| 230 | $106,331.97 | $488.14 | $0.00 | $601.22 | $107,421.33 |
| 231 | $107,421.33 | $488.14 | $0.00 | $607.38 | $108,516.85 |
| 232 | $108,516.85 | $488.14 | $0.00 | $613.57 | $109,618.56 |
| 233 | $109,618.56 | $488.14 | $0.00 | $619.80 | $110,726.50 |
| 234 | $110,726.50 | $488.14 | $0.00 | $626.06 | $111,840.70 |
| 235 | $111,840.70 | $488.14 | $0.00 | $632.36 | $112,961.20 |
| 236 | $112,961.20 | $488.14 | $0.00 | $638.70 | $114,088.04 |
| 237 | $114,088.04 | $488.14 | $0.00 | $645.07 | $115,221.25 |
| 238 | $115,221.25 | $488.14 | $0.00 | $651.48 | $116,360.87 |
| 239 | $116,360.87 | $488.14 | $0.00 | $657.92 | $117,506.93 |
| 240 | $117,506.93 | $488.14 | $0.00 | $664.40 | $118,659.47 |
| 241 | $118,659.47 | $488.14 | $63,095.42 | $670.92 | $56,723.11 |
| 242 | $56,723.11 | $488.14 | $0.00 | $320.72 | $57,531.97 |
| 243 | $57,531.97 | $488.14 | $0.00 | $325.29 | $58,345.40 |
| 244 | $58,345.40 | $488.14 | $0.00 | $329.89 | $59,163.43 |
| 245 | $59,163.43 | $488.14 | $0.00 | $334.52 | $59,986.09 |
| 246 | $59,986.09 | $488.14 | $0.00 | $339.17 | $60,813.40 |
| 247 | $60,813.40 | $488.14 | $0.00 | $343.85 | $61,645.39 |
| 248 | $61,645.39 | $488.14 | $0.00 | $348.55 | $62,482.08 |
| 249 | $62,482.08 | $488.14 | $0.00 | $353.28 | $63,323.50 |
| 250 | $63,323.50 | $488.14 | $0.00 | $358.04 | $64,169.68 |
| 251 | $64,169.68 | $488.14 | $0.00 | $362.82 | $65,020.64 |
| 252 | $65,020.64 | $488.14 | $0.00 | $367.64 | $65,876.42 |
| 253 | $65,876.42 | $0.00 | $66,250.19 | $372.47 | ($1.30) |