How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,590 |
| Monthly savings required | $456 |
How much will it cost to send your child to Texas College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $230,359.80 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $455.88 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 | $22,208.00 |
| 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 College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $455.88 | $0.00 | $0.00 | $455.88 |
| 2 | $455.88 | $455.88 | $0.00 | $2.58 | $914.34 |
| 3 | $914.34 | $455.88 | $0.00 | $5.17 | $1,375.39 |
| 4 | $1,375.39 | $455.88 | $0.00 | $7.78 | $1,839.05 |
| 5 | $1,839.05 | $455.88 | $0.00 | $10.40 | $2,305.33 |
| 6 | $2,305.33 | $455.88 | $0.00 | $13.03 | $2,774.24 |
| 7 | $2,774.24 | $455.88 | $0.00 | $15.69 | $3,245.81 |
| 8 | $3,245.81 | $455.88 | $0.00 | $18.35 | $3,720.04 |
| 9 | $3,720.04 | $455.88 | $0.00 | $21.03 | $4,196.95 |
| 10 | $4,196.95 | $455.88 | $0.00 | $23.73 | $4,676.56 |
| 11 | $4,676.56 | $455.88 | $0.00 | $26.44 | $5,158.88 |
| 12 | $5,158.88 | $455.88 | $0.00 | $29.17 | $5,643.93 |
| 13 | $5,643.93 | $455.88 | $0.00 | $31.91 | $6,131.72 |
| 14 | $6,131.72 | $455.88 | $0.00 | $34.67 | $6,622.27 |
| 15 | $6,622.27 | $455.88 | $0.00 | $37.44 | $7,115.59 |
| 16 | $7,115.59 | $455.88 | $0.00 | $40.23 | $7,611.70 |
| 17 | $7,611.70 | $455.88 | $0.00 | $43.04 | $8,110.62 |
| 18 | $8,110.62 | $455.88 | $0.00 | $45.86 | $8,612.36 |
| 19 | $8,612.36 | $455.88 | $0.00 | $48.70 | $9,116.94 |
| 20 | $9,116.94 | $455.88 | $0.00 | $51.55 | $9,624.37 |
| 21 | $9,624.37 | $455.88 | $0.00 | $54.42 | $10,134.67 |
| 22 | $10,134.67 | $455.88 | $0.00 | $57.30 | $10,647.85 |
| 23 | $10,647.85 | $455.88 | $0.00 | $60.20 | $11,163.93 |
| 24 | $11,163.93 | $455.88 | $0.00 | $63.12 | $11,682.93 |
| 25 | $11,682.93 | $455.88 | $0.00 | $66.06 | $12,204.87 |
| 26 | $12,204.87 | $455.88 | $0.00 | $69.01 | $12,729.76 |
| 27 | $12,729.76 | $455.88 | $0.00 | $71.98 | $13,257.62 |
| 28 | $13,257.62 | $455.88 | $0.00 | $74.96 | $13,788.46 |
| 29 | $13,788.46 | $455.88 | $0.00 | $77.96 | $14,322.30 |
| 30 | $14,322.30 | $455.88 | $0.00 | $80.98 | $14,859.16 |
| 31 | $14,859.16 | $455.88 | $0.00 | $84.02 | $15,399.06 |
| 32 | $15,399.06 | $455.88 | $0.00 | $87.07 | $15,942.01 |
| 33 | $15,942.01 | $455.88 | $0.00 | $90.14 | $16,488.03 |
| 34 | $16,488.03 | $455.88 | $0.00 | $93.23 | $17,037.14 |
| 35 | $17,037.14 | $455.88 | $0.00 | $96.33 | $17,589.35 |
| 36 | $17,589.35 | $455.88 | $0.00 | $99.45 | $18,144.68 |
| 37 | $18,144.68 | $455.88 | $0.00 | $102.59 | $18,703.15 |
| 38 | $18,703.15 | $455.88 | $0.00 | $105.75 | $19,264.78 |
| 39 | $19,264.78 | $455.88 | $0.00 | $108.93 | $19,829.59 |
| 40 | $19,829.59 | $455.88 | $0.00 | $112.12 | $20,397.59 |
| 41 | $20,397.59 | $455.88 | $0.00 | $115.33 | $20,968.80 |
| 42 | $20,968.80 | $455.88 | $0.00 | $118.56 | $21,543.24 |
| 43 | $21,543.24 | $455.88 | $0.00 | $121.81 | $22,120.93 |
| 44 | $22,120.93 | $455.88 | $0.00 | $125.07 | $22,701.88 |
| 45 | $22,701.88 | $455.88 | $0.00 | $128.36 | $23,286.12 |
| 46 | $23,286.12 | $455.88 | $0.00 | $131.66 | $23,873.66 |
| 47 | $23,873.66 | $455.88 | $0.00 | $134.99 | $24,464.53 |
| 48 | $24,464.53 | $455.88 | $0.00 | $138.33 | $25,058.74 |
| 49 | $25,058.74 | $455.88 | $0.00 | $141.69 | $25,656.31 |
| 50 | $25,656.31 | $455.88 | $0.00 | $145.06 | $26,257.25 |
| 51 | $26,257.25 | $455.88 | $0.00 | $148.46 | $26,861.59 |
| 52 | $26,861.59 | $455.88 | $0.00 | $151.88 | $27,469.35 |
| 53 | $27,469.35 | $455.88 | $0.00 | $155.32 | $28,080.55 |
| 54 | $28,080.55 | $455.88 | $0.00 | $158.77 | $28,695.20 |
| 55 | $28,695.20 | $455.88 | $0.00 | $162.25 | $29,313.33 |
| 56 | $29,313.33 | $455.88 | $0.00 | $165.74 | $29,934.95 |
| 57 | $29,934.95 | $455.88 | $0.00 | $169.26 | $30,560.09 |
| 58 | $30,560.09 | $455.88 | $0.00 | $172.79 | $31,188.76 |
| 59 | $31,188.76 | $455.88 | $0.00 | $176.35 | $31,820.99 |
| 60 | $31,820.99 | $455.88 | $0.00 | $179.92 | $32,456.79 |
| 61 | $32,456.79 | $455.88 | $0.00 | $183.52 | $33,096.19 |
| 62 | $33,096.19 | $455.88 | $0.00 | $187.13 | $33,739.20 |
| 63 | $33,739.20 | $455.88 | $0.00 | $190.77 | $34,385.85 |
| 64 | $34,385.85 | $455.88 | $0.00 | $194.42 | $35,036.15 |
| 65 | $35,036.15 | $455.88 | $0.00 | $198.10 | $35,690.13 |
| 66 | $35,690.13 | $455.88 | $0.00 | $201.80 | $36,347.81 |
| 67 | $36,347.81 | $455.88 | $0.00 | $205.52 | $37,009.21 |
| 68 | $37,009.21 | $455.88 | $0.00 | $209.26 | $37,674.35 |
| 69 | $37,674.35 | $455.88 | $0.00 | $213.02 | $38,343.25 |
| 70 | $38,343.25 | $455.88 | $0.00 | $216.80 | $39,015.93 |
| 71 | $39,015.93 | $455.88 | $0.00 | $220.60 | $39,692.41 |
| 72 | $39,692.41 | $455.88 | $0.00 | $224.43 | $40,372.72 |
| 73 | $40,372.72 | $455.88 | $0.00 | $228.27 | $41,056.87 |
| 74 | $41,056.87 | $455.88 | $0.00 | $232.14 | $41,744.89 |
| 75 | $41,744.89 | $455.88 | $0.00 | $236.03 | $42,436.80 |
| 76 | $42,436.80 | $455.88 | $0.00 | $239.94 | $43,132.62 |
| 77 | $43,132.62 | $455.88 | $0.00 | $243.88 | $43,832.38 |
| 78 | $43,832.38 | $455.88 | $0.00 | $247.83 | $44,536.09 |
| 79 | $44,536.09 | $455.88 | $0.00 | $251.81 | $45,243.78 |
| 80 | $45,243.78 | $455.88 | $0.00 | $255.81 | $45,955.47 |
| 81 | $45,955.47 | $455.88 | $0.00 | $259.84 | $46,671.19 |
| 82 | $46,671.19 | $455.88 | $0.00 | $263.89 | $47,390.96 |
| 83 | $47,390.96 | $455.88 | $0.00 | $267.96 | $48,114.80 |
| 84 | $48,114.80 | $455.88 | $0.00 | $272.05 | $48,842.73 |
| 85 | $48,842.73 | $455.88 | $0.00 | $276.16 | $49,574.77 |
| 86 | $49,574.77 | $455.88 | $0.00 | $280.30 | $50,310.95 |
| 87 | $50,310.95 | $455.88 | $0.00 | $284.47 | $51,051.30 |
| 88 | $51,051.30 | $455.88 | $0.00 | $288.65 | $51,795.83 |
| 89 | $51,795.83 | $455.88 | $0.00 | $292.86 | $52,544.57 |
| 90 | $52,544.57 | $455.88 | $0.00 | $297.09 | $53,297.54 |
| 91 | $53,297.54 | $455.88 | $0.00 | $301.35 | $54,054.77 |
| 92 | $54,054.77 | $455.88 | $0.00 | $305.63 | $54,816.28 |
| 93 | $54,816.28 | $455.88 | $0.00 | $309.94 | $55,582.10 |
| 94 | $55,582.10 | $455.88 | $0.00 | $314.27 | $56,352.25 |
| 95 | $56,352.25 | $455.88 | $0.00 | $318.62 | $57,126.75 |
| 96 | $57,126.75 | $455.88 | $0.00 | $323.00 | $57,905.63 |
| 97 | $57,905.63 | $455.88 | $0.00 | $327.41 | $58,688.92 |
| 98 | $58,688.92 | $455.88 | $0.00 | $331.84 | $59,476.64 |
| 99 | $59,476.64 | $455.88 | $0.00 | $336.29 | $60,268.81 |
| 100 | $60,268.81 | $455.88 | $0.00 | $340.77 | $61,065.46 |
| 101 | $61,065.46 | $455.88 | $0.00 | $345.27 | $61,866.61 |
| 102 | $61,866.61 | $455.88 | $0.00 | $349.80 | $62,672.29 |
| 103 | $62,672.29 | $455.88 | $0.00 | $354.36 | $63,482.53 |
| 104 | $63,482.53 | $455.88 | $0.00 | $358.94 | $64,297.35 |
| 105 | $64,297.35 | $455.88 | $0.00 | $363.55 | $65,116.78 |
| 106 | $65,116.78 | $455.88 | $0.00 | $368.18 | $65,940.84 |
| 107 | $65,940.84 | $455.88 | $0.00 | $372.84 | $66,769.56 |
| 108 | $66,769.56 | $455.88 | $0.00 | $377.52 | $67,602.96 |
| 109 | $67,602.96 | $455.88 | $0.00 | $382.24 | $68,441.08 |
| 110 | $68,441.08 | $455.88 | $0.00 | $386.98 | $69,283.94 |
| 111 | $69,283.94 | $455.88 | $0.00 | $391.74 | $70,131.56 |
| 112 | $70,131.56 | $455.88 | $0.00 | $396.53 | $70,983.97 |
| 113 | $70,983.97 | $455.88 | $0.00 | $401.35 | $71,841.20 |
| 114 | $71,841.20 | $455.88 | $0.00 | $406.20 | $72,703.28 |
| 115 | $72,703.28 | $455.88 | $0.00 | $411.07 | $73,570.23 |
| 116 | $73,570.23 | $455.88 | $0.00 | $415.98 | $74,442.09 |
| 117 | $74,442.09 | $455.88 | $0.00 | $420.91 | $75,318.88 |
| 118 | $75,318.88 | $455.88 | $0.00 | $425.86 | $76,200.62 |
| 119 | $76,200.62 | $455.88 | $0.00 | $430.85 | $77,087.35 |
| 120 | $77,087.35 | $455.88 | $0.00 | $435.86 | $77,979.09 |
| 121 | $77,979.09 | $455.88 | $0.00 | $440.91 | $78,875.88 |
| 122 | $78,875.88 | $455.88 | $0.00 | $445.98 | $79,777.74 |
| 123 | $79,777.74 | $455.88 | $0.00 | $451.07 | $80,684.69 |
| 124 | $80,684.69 | $455.88 | $0.00 | $456.20 | $81,596.77 |
| 125 | $81,596.77 | $455.88 | $0.00 | $461.36 | $82,514.01 |
| 126 | $82,514.01 | $455.88 | $0.00 | $466.55 | $83,436.44 |
| 127 | $83,436.44 | $455.88 | $0.00 | $471.76 | $84,364.08 |
| 128 | $84,364.08 | $455.88 | $0.00 | $477.01 | $85,296.97 |
| 129 | $85,296.97 | $455.88 | $0.00 | $482.28 | $86,235.13 |
| 130 | $86,235.13 | $455.88 | $0.00 | $487.59 | $87,178.60 |
| 131 | $87,178.60 | $455.88 | $0.00 | $492.92 | $88,127.40 |
| 132 | $88,127.40 | $455.88 | $0.00 | $498.29 | $89,081.57 |
| 133 | $89,081.57 | $455.88 | $0.00 | $503.68 | $90,041.13 |
| 134 | $90,041.13 | $455.88 | $0.00 | $509.11 | $91,006.12 |
| 135 | $91,006.12 | $455.88 | $0.00 | $514.56 | $91,976.56 |
| 136 | $91,976.56 | $455.88 | $0.00 | $520.05 | $92,952.49 |
| 137 | $92,952.49 | $455.88 | $0.00 | $525.57 | $93,933.94 |
| 138 | $93,933.94 | $455.88 | $0.00 | $531.12 | $94,920.94 |
| 139 | $94,920.94 | $455.88 | $0.00 | $536.70 | $95,913.52 |
| 140 | $95,913.52 | $455.88 | $0.00 | $542.31 | $96,911.71 |
| 141 | $96,911.71 | $455.88 | $0.00 | $547.95 | $97,915.54 |
| 142 | $97,915.54 | $455.88 | $0.00 | $553.63 | $98,925.05 |
| 143 | $98,925.05 | $455.88 | $0.00 | $559.34 | $99,940.27 |
| 144 | $99,940.27 | $455.88 | $0.00 | $565.08 | $100,961.23 |
| 145 | $100,961.23 | $455.88 | $0.00 | $570.85 | $101,987.96 |
| 146 | $101,987.96 | $455.88 | $0.00 | $576.65 | $103,020.49 |
| 147 | $103,020.49 | $455.88 | $0.00 | $582.49 | $104,058.86 |
| 148 | $104,058.86 | $455.88 | $0.00 | $588.36 | $105,103.10 |
| 149 | $105,103.10 | $455.88 | $0.00 | $594.27 | $106,153.25 |
| 150 | $106,153.25 | $455.88 | $0.00 | $600.21 | $107,209.34 |
| 151 | $107,209.34 | $455.88 | $0.00 | $606.18 | $108,271.40 |
| 152 | $108,271.40 | $455.88 | $0.00 | $612.18 | $109,339.46 |
| 153 | $109,339.46 | $455.88 | $0.00 | $618.22 | $110,413.56 |
| 154 | $110,413.56 | $455.88 | $0.00 | $624.29 | $111,493.73 |
| 155 | $111,493.73 | $455.88 | $0.00 | $630.40 | $112,580.01 |
| 156 | $112,580.01 | $455.88 | $0.00 | $636.54 | $113,672.43 |
| 157 | $113,672.43 | $455.88 | $0.00 | $642.72 | $114,771.03 |
| 158 | $114,771.03 | $455.88 | $0.00 | $648.93 | $115,875.84 |
| 159 | $115,875.84 | $455.88 | $0.00 | $655.18 | $116,986.90 |
| 160 | $116,986.90 | $455.88 | $0.00 | $661.46 | $118,104.24 |
| 161 | $118,104.24 | $455.88 | $0.00 | $667.78 | $119,227.90 |
| 162 | $119,227.90 | $455.88 | $0.00 | $674.13 | $120,357.91 |
| 163 | $120,357.91 | $455.88 | $0.00 | $680.52 | $121,494.31 |
| 164 | $121,494.31 | $455.88 | $0.00 | $686.95 | $122,637.14 |
| 165 | $122,637.14 | $455.88 | $0.00 | $693.41 | $123,786.43 |
| 166 | $123,786.43 | $455.88 | $0.00 | $699.91 | $124,942.22 |
| 167 | $124,942.22 | $455.88 | $0.00 | $706.44 | $126,104.54 |
| 168 | $126,104.54 | $455.88 | $0.00 | $713.01 | $127,273.43 |
| 169 | $127,273.43 | $455.88 | $0.00 | $719.62 | $128,448.93 |
| 170 | $128,448.93 | $455.88 | $0.00 | $726.27 | $129,631.08 |
| 171 | $129,631.08 | $455.88 | $0.00 | $732.95 | $130,819.91 |
| 172 | $130,819.91 | $455.88 | $0.00 | $739.67 | $132,015.46 |
| 173 | $132,015.46 | $455.88 | $0.00 | $746.43 | $133,217.77 |
| 174 | $133,217.77 | $455.88 | $0.00 | $753.23 | $134,426.88 |
| 175 | $134,426.88 | $455.88 | $0.00 | $760.07 | $135,642.83 |
| 176 | $135,642.83 | $455.88 | $0.00 | $766.94 | $136,865.65 |
| 177 | $136,865.65 | $455.88 | $0.00 | $773.86 | $138,095.39 |
| 178 | $138,095.39 | $455.88 | $0.00 | $780.81 | $139,332.08 |
| 179 | $139,332.08 | $455.88 | $0.00 | $787.80 | $140,575.76 |
| 180 | $140,575.76 | $455.88 | $0.00 | $794.84 | $141,826.48 |
| 181 | $141,826.48 | $455.88 | $0.00 | $801.91 | $143,084.27 |
| 182 | $143,084.27 | $455.88 | $0.00 | $809.02 | $144,349.17 |
| 183 | $144,349.17 | $455.88 | $0.00 | $816.17 | $145,621.22 |
| 184 | $145,621.22 | $455.88 | $0.00 | $823.36 | $146,900.46 |
| 185 | $146,900.46 | $455.88 | $0.00 | $830.60 | $148,186.94 |
| 186 | $148,186.94 | $455.88 | $0.00 | $837.87 | $149,480.69 |
| 187 | $149,480.69 | $455.88 | $0.00 | $845.19 | $150,781.76 |
| 188 | $150,781.76 | $455.88 | $0.00 | $852.54 | $152,090.18 |
| 189 | $152,090.18 | $455.88 | $0.00 | $859.94 | $153,406.00 |
| 190 | $153,406.00 | $455.88 | $0.00 | $867.38 | $154,729.26 |
| 191 | $154,729.26 | $455.88 | $0.00 | $874.86 | $156,060.00 |
| 192 | $156,060.00 | $455.88 | $0.00 | $882.39 | $157,398.27 |
| 193 | $157,398.27 | $455.88 | $0.00 | $889.95 | $158,744.10 |
| 194 | $158,744.10 | $455.88 | $0.00 | $897.56 | $160,097.54 |
| 195 | $160,097.54 | $455.88 | $0.00 | $905.21 | $161,458.63 |
| 196 | $161,458.63 | $455.88 | $0.00 | $912.91 | $162,827.42 |
| 197 | $162,827.42 | $455.88 | $0.00 | $920.65 | $164,203.95 |
| 198 | $164,203.95 | $455.88 | $0.00 | $928.43 | $165,588.26 |
| 199 | $165,588.26 | $455.88 | $0.00 | $936.26 | $166,980.40 |
| 200 | $166,980.40 | $455.88 | $0.00 | $944.13 | $168,380.41 |
| 201 | $168,380.41 | $455.88 | $0.00 | $952.05 | $169,788.34 |
| 202 | $169,788.34 | $455.88 | $0.00 | $960.01 | $171,204.23 |
| 203 | $171,204.23 | $455.88 | $0.00 | $968.01 | $172,628.12 |
| 204 | $172,628.12 | $455.88 | $0.00 | $976.06 | $174,060.06 |
| 205 | $174,060.06 | $455.88 | $0.00 | $984.16 | $175,500.10 |
| 206 | $175,500.10 | $455.88 | $0.00 | $992.30 | $176,948.28 |
| 207 | $176,948.28 | $455.88 | $0.00 | $1,000.49 | $178,404.65 |
| 208 | $178,404.65 | $455.88 | $0.00 | $1,008.73 | $179,869.26 |
| 209 | $179,869.26 | $455.88 | $0.00 | $1,017.01 | $181,342.15 |
| 210 | $181,342.15 | $455.88 | $0.00 | $1,025.33 | $182,823.36 |
| 211 | $182,823.36 | $455.88 | $0.00 | $1,033.71 | $184,312.95 |
| 212 | $184,312.95 | $455.88 | $0.00 | $1,042.13 | $185,810.96 |
| 213 | $185,810.96 | $455.88 | $0.00 | $1,050.60 | $187,317.44 |
| 214 | $187,317.44 | $455.88 | $0.00 | $1,059.12 | $188,832.44 |
| 215 | $188,832.44 | $455.88 | $0.00 | $1,067.69 | $190,356.01 |
| 216 | $190,356.01 | $455.88 | $0.00 | $1,076.30 | $191,888.19 |
| 217 | $191,888.19 | $455.88 | $53,446.20 | $1,084.96 | $139,982.83 |
| 218 | $139,982.83 | $455.88 | $0.00 | $791.48 | $141,230.19 |
| 219 | $141,230.19 | $455.88 | $0.00 | $798.54 | $142,484.61 |
| 220 | $142,484.61 | $455.88 | $0.00 | $805.63 | $143,746.12 |
| 221 | $143,746.12 | $455.88 | $0.00 | $812.76 | $145,014.76 |
| 222 | $145,014.76 | $455.88 | $0.00 | $819.93 | $146,290.57 |
| 223 | $146,290.57 | $455.88 | $0.00 | $827.15 | $147,573.60 |
| 224 | $147,573.60 | $455.88 | $0.00 | $834.40 | $148,863.88 |
| 225 | $148,863.88 | $455.88 | $0.00 | $841.70 | $150,161.46 |
| 226 | $150,161.46 | $455.88 | $0.00 | $849.03 | $151,466.37 |
| 227 | $151,466.37 | $455.88 | $0.00 | $856.41 | $152,778.66 |
| 228 | $152,778.66 | $455.88 | $0.00 | $863.83 | $154,098.37 |
| 229 | $154,098.37 | $455.88 | $56,118.51 | $871.29 | $99,307.03 |
| 230 | $99,307.03 | $455.88 | $0.00 | $561.50 | $100,324.41 |
| 231 | $100,324.41 | $455.88 | $0.00 | $567.25 | $101,347.54 |
| 232 | $101,347.54 | $455.88 | $0.00 | $573.03 | $102,376.45 |
| 233 | $102,376.45 | $455.88 | $0.00 | $578.85 | $103,411.18 |
| 234 | $103,411.18 | $455.88 | $0.00 | $584.70 | $104,451.76 |
| 235 | $104,451.76 | $455.88 | $0.00 | $590.59 | $105,498.23 |
| 236 | $105,498.23 | $455.88 | $0.00 | $596.50 | $106,550.61 |
| 237 | $106,550.61 | $455.88 | $0.00 | $602.45 | $107,608.94 |
| 238 | $107,608.94 | $455.88 | $0.00 | $608.44 | $108,673.26 |
| 239 | $108,673.26 | $455.88 | $0.00 | $614.45 | $109,743.59 |
| 240 | $109,743.59 | $455.88 | $0.00 | $620.51 | $110,819.98 |
| 241 | $110,819.98 | $455.88 | $58,924.44 | $626.59 | $52,978.01 |
| 242 | $52,978.01 | $455.88 | $0.00 | $299.55 | $53,733.44 |
| 243 | $53,733.44 | $455.88 | $0.00 | $303.82 | $54,493.14 |
| 244 | $54,493.14 | $455.88 | $0.00 | $308.11 | $55,257.13 |
| 245 | $55,257.13 | $455.88 | $0.00 | $312.43 | $56,025.44 |
| 246 | $56,025.44 | $455.88 | $0.00 | $316.78 | $56,798.10 |
| 247 | $56,798.10 | $455.88 | $0.00 | $321.14 | $57,575.12 |
| 248 | $57,575.12 | $455.88 | $0.00 | $325.54 | $58,356.54 |
| 249 | $58,356.54 | $455.88 | $0.00 | $329.96 | $59,142.38 |
| 250 | $59,142.38 | $455.88 | $0.00 | $334.40 | $59,932.66 |
| 251 | $59,932.66 | $455.88 | $0.00 | $338.87 | $60,727.41 |
| 252 | $60,727.41 | $455.88 | $0.00 | $343.36 | $61,526.65 |
| 253 | $61,526.65 | $0.00 | $61,870.66 | $347.88 | $3.87 |