| Estimated Annual Cost in 2042 | $101,277 |
| Monthly savings required | $800 |
How much will it cost to send your child to Texas State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $405,106.05 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $800.40 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 | $26,995.00 |
| 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 State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $800.40 | $0.00 | $0.00 | $800.40 |
| 2 | $800.40 | $800.40 | $0.00 | $4.53 | $1,605.33 |
| 3 | $1,605.33 | $800.40 | $0.00 | $9.08 | $2,414.81 |
| 4 | $2,414.81 | $800.40 | $0.00 | $13.65 | $3,228.86 |
| 5 | $3,228.86 | $800.40 | $0.00 | $18.26 | $4,047.52 |
| 6 | $4,047.52 | $800.40 | $0.00 | $22.89 | $4,870.81 |
| 7 | $4,870.81 | $800.40 | $0.00 | $27.54 | $5,698.75 |
| 8 | $5,698.75 | $800.40 | $0.00 | $32.22 | $6,531.37 |
| 9 | $6,531.37 | $800.40 | $0.00 | $36.93 | $7,368.70 |
| 10 | $7,368.70 | $800.40 | $0.00 | $41.66 | $8,210.76 |
| 11 | $8,210.76 | $800.40 | $0.00 | $46.42 | $9,057.58 |
| 12 | $9,057.58 | $800.40 | $0.00 | $51.21 | $9,909.19 |
| 13 | $9,909.19 | $800.40 | $0.00 | $56.03 | $10,765.62 |
| 14 | $10,765.62 | $800.40 | $0.00 | $60.87 | $11,626.89 |
| 15 | $11,626.89 | $800.40 | $0.00 | $65.74 | $12,493.03 |
| 16 | $12,493.03 | $800.40 | $0.00 | $70.64 | $13,364.07 |
| 17 | $13,364.07 | $800.40 | $0.00 | $75.56 | $14,240.03 |
| 18 | $14,240.03 | $800.40 | $0.00 | $80.52 | $15,120.95 |
| 19 | $15,120.95 | $800.40 | $0.00 | $85.50 | $16,006.85 |
| 20 | $16,006.85 | $800.40 | $0.00 | $90.51 | $16,897.76 |
| 21 | $16,897.76 | $800.40 | $0.00 | $95.54 | $17,793.70 |
| 22 | $17,793.70 | $800.40 | $0.00 | $100.61 | $18,694.71 |
| 23 | $18,694.71 | $800.40 | $0.00 | $105.70 | $19,600.81 |
| 24 | $19,600.81 | $800.40 | $0.00 | $110.83 | $20,512.04 |
| 25 | $20,512.04 | $800.40 | $0.00 | $115.98 | $21,428.42 |
| 26 | $21,428.42 | $800.40 | $0.00 | $121.16 | $22,349.98 |
| 27 | $22,349.98 | $800.40 | $0.00 | $126.37 | $23,276.75 |
| 28 | $23,276.75 | $800.40 | $0.00 | $131.61 | $24,208.76 |
| 29 | $24,208.76 | $800.40 | $0.00 | $136.88 | $25,146.04 |
| 30 | $25,146.04 | $800.40 | $0.00 | $142.18 | $26,088.62 |
| 31 | $26,088.62 | $800.40 | $0.00 | $147.51 | $27,036.53 |
| 32 | $27,036.53 | $800.40 | $0.00 | $152.87 | $27,989.80 |
| 33 | $27,989.80 | $800.40 | $0.00 | $158.26 | $28,948.46 |
| 34 | $28,948.46 | $800.40 | $0.00 | $163.68 | $29,912.54 |
| 35 | $29,912.54 | $800.40 | $0.00 | $169.13 | $30,882.07 |
| 36 | $30,882.07 | $800.40 | $0.00 | $174.61 | $31,857.08 |
| 37 | $31,857.08 | $800.40 | $0.00 | $180.12 | $32,837.60 |
| 38 | $32,837.60 | $800.40 | $0.00 | $185.67 | $33,823.67 |
| 39 | $33,823.67 | $800.40 | $0.00 | $191.24 | $34,815.31 |
| 40 | $34,815.31 | $800.40 | $0.00 | $196.85 | $35,812.56 |
| 41 | $35,812.56 | $800.40 | $0.00 | $202.49 | $36,815.45 |
| 42 | $36,815.45 | $800.40 | $0.00 | $208.16 | $37,824.01 |
| 43 | $37,824.01 | $800.40 | $0.00 | $213.86 | $38,838.27 |
| 44 | $38,838.27 | $800.40 | $0.00 | $219.60 | $39,858.27 |
| 45 | $39,858.27 | $800.40 | $0.00 | $225.36 | $40,884.03 |
| 46 | $40,884.03 | $800.40 | $0.00 | $231.16 | $41,915.59 |
| 47 | $41,915.59 | $800.40 | $0.00 | $237.00 | $42,952.99 |
| 48 | $42,952.99 | $800.40 | $0.00 | $242.86 | $43,996.25 |
| 49 | $43,996.25 | $800.40 | $0.00 | $248.76 | $45,045.41 |
| 50 | $45,045.41 | $800.40 | $0.00 | $254.69 | $46,100.50 |
| 51 | $46,100.50 | $800.40 | $0.00 | $260.66 | $47,161.56 |
| 52 | $47,161.56 | $800.40 | $0.00 | $266.66 | $48,228.62 |
| 53 | $48,228.62 | $800.40 | $0.00 | $272.69 | $49,301.71 |
| 54 | $49,301.71 | $800.40 | $0.00 | $278.76 | $50,380.87 |
| 55 | $50,380.87 | $800.40 | $0.00 | $284.86 | $51,466.13 |
| 56 | $51,466.13 | $800.40 | $0.00 | $291.00 | $52,557.53 |
| 57 | $52,557.53 | $800.40 | $0.00 | $297.17 | $53,655.10 |
| 58 | $53,655.10 | $800.40 | $0.00 | $303.37 | $54,758.87 |
| 59 | $54,758.87 | $800.40 | $0.00 | $309.61 | $55,868.88 |
| 60 | $55,868.88 | $800.40 | $0.00 | $315.89 | $56,985.17 |
| 61 | $56,985.17 | $800.40 | $0.00 | $322.20 | $58,107.77 |
| 62 | $58,107.77 | $800.40 | $0.00 | $328.55 | $59,236.72 |
| 63 | $59,236.72 | $800.40 | $0.00 | $334.93 | $60,372.05 |
| 64 | $60,372.05 | $800.40 | $0.00 | $341.35 | $61,513.80 |
| 65 | $61,513.80 | $800.40 | $0.00 | $347.81 | $62,662.01 |
| 66 | $62,662.01 | $800.40 | $0.00 | $354.30 | $63,816.71 |
| 67 | $63,816.71 | $800.40 | $0.00 | $360.83 | $64,977.94 |
| 68 | $64,977.94 | $800.40 | $0.00 | $367.39 | $66,145.73 |
| 69 | $66,145.73 | $800.40 | $0.00 | $374.00 | $67,320.13 |
| 70 | $67,320.13 | $800.40 | $0.00 | $380.64 | $68,501.17 |
| 71 | $68,501.17 | $800.40 | $0.00 | $387.32 | $69,688.89 |
| 72 | $69,688.89 | $800.40 | $0.00 | $394.03 | $70,883.32 |
| 73 | $70,883.32 | $800.40 | $0.00 | $400.78 | $72,084.50 |
| 74 | $72,084.50 | $800.40 | $0.00 | $407.58 | $73,292.48 |
| 75 | $73,292.48 | $800.40 | $0.00 | $414.41 | $74,507.29 |
| 76 | $74,507.29 | $800.40 | $0.00 | $421.28 | $75,728.97 |
| 77 | $75,728.97 | $800.40 | $0.00 | $428.18 | $76,957.55 |
| 78 | $76,957.55 | $800.40 | $0.00 | $435.13 | $78,193.08 |
| 79 | $78,193.08 | $800.40 | $0.00 | $442.12 | $79,435.60 |
| 80 | $79,435.60 | $800.40 | $0.00 | $449.14 | $80,685.14 |
| 81 | $80,685.14 | $800.40 | $0.00 | $456.21 | $81,941.75 |
| 82 | $81,941.75 | $800.40 | $0.00 | $463.31 | $83,205.46 |
| 83 | $83,205.46 | $800.40 | $0.00 | $470.46 | $84,476.32 |
| 84 | $84,476.32 | $800.40 | $0.00 | $477.64 | $85,754.36 |
| 85 | $85,754.36 | $800.40 | $0.00 | $484.87 | $87,039.63 |
| 86 | $87,039.63 | $800.40 | $0.00 | $492.13 | $88,332.16 |
| 87 | $88,332.16 | $800.40 | $0.00 | $499.44 | $89,632.00 |
| 88 | $89,632.00 | $800.40 | $0.00 | $506.79 | $90,939.19 |
| 89 | $90,939.19 | $800.40 | $0.00 | $514.18 | $92,253.77 |
| 90 | $92,253.77 | $800.40 | $0.00 | $521.62 | $93,575.79 |
| 91 | $93,575.79 | $800.40 | $0.00 | $529.09 | $94,905.28 |
| 92 | $94,905.28 | $800.40 | $0.00 | $536.61 | $96,242.29 |
| 93 | $96,242.29 | $800.40 | $0.00 | $544.17 | $97,586.86 |
| 94 | $97,586.86 | $800.40 | $0.00 | $551.77 | $98,939.03 |
| 95 | $98,939.03 | $800.40 | $0.00 | $559.42 | $100,298.85 |
| 96 | $100,298.85 | $800.40 | $0.00 | $567.10 | $101,666.35 |
| 97 | $101,666.35 | $800.40 | $0.00 | $574.84 | $103,041.59 |
| 98 | $103,041.59 | $800.40 | $0.00 | $582.61 | $104,424.60 |
| 99 | $104,424.60 | $800.40 | $0.00 | $590.43 | $105,815.43 |
| 100 | $105,815.43 | $800.40 | $0.00 | $598.30 | $107,214.13 |
| 101 | $107,214.13 | $800.40 | $0.00 | $606.20 | $108,620.73 |
| 102 | $108,620.73 | $800.40 | $0.00 | $614.16 | $110,035.29 |
| 103 | $110,035.29 | $800.40 | $0.00 | $622.16 | $111,457.85 |
| 104 | $111,457.85 | $800.40 | $0.00 | $630.20 | $112,888.45 |
| 105 | $112,888.45 | $800.40 | $0.00 | $638.29 | $114,327.14 |
| 106 | $114,327.14 | $800.40 | $0.00 | $646.42 | $115,773.96 |
| 107 | $115,773.96 | $800.40 | $0.00 | $654.60 | $117,228.96 |
| 108 | $117,228.96 | $800.40 | $0.00 | $662.83 | $118,692.19 |
| 109 | $118,692.19 | $800.40 | $0.00 | $671.10 | $120,163.69 |
| 110 | $120,163.69 | $800.40 | $0.00 | $679.42 | $121,643.51 |
| 111 | $121,643.51 | $800.40 | $0.00 | $687.79 | $123,131.70 |
| 112 | $123,131.70 | $800.40 | $0.00 | $696.20 | $124,628.30 |
| 113 | $124,628.30 | $800.40 | $0.00 | $704.67 | $126,133.37 |
| 114 | $126,133.37 | $800.40 | $0.00 | $713.18 | $127,646.95 |
| 115 | $127,646.95 | $800.40 | $0.00 | $721.73 | $129,169.08 |
| 116 | $129,169.08 | $800.40 | $0.00 | $730.34 | $130,699.82 |
| 117 | $130,699.82 | $800.40 | $0.00 | $739.00 | $132,239.22 |
| 118 | $132,239.22 | $800.40 | $0.00 | $747.70 | $133,787.32 |
| 119 | $133,787.32 | $800.40 | $0.00 | $756.45 | $135,344.17 |
| 120 | $135,344.17 | $800.40 | $0.00 | $765.26 | $136,909.83 |
| 121 | $136,909.83 | $800.40 | $0.00 | $774.11 | $138,484.34 |
| 122 | $138,484.34 | $800.40 | $0.00 | $783.01 | $140,067.75 |
| 123 | $140,067.75 | $800.40 | $0.00 | $791.96 | $141,660.11 |
| 124 | $141,660.11 | $800.40 | $0.00 | $800.97 | $143,261.48 |
| 125 | $143,261.48 | $800.40 | $0.00 | $810.02 | $144,871.90 |
| 126 | $144,871.90 | $800.40 | $0.00 | $819.13 | $146,491.43 |
| 127 | $146,491.43 | $800.40 | $0.00 | $828.28 | $148,120.11 |
| 128 | $148,120.11 | $800.40 | $0.00 | $837.49 | $149,758.00 |
| 129 | $149,758.00 | $800.40 | $0.00 | $846.75 | $151,405.15 |
| 130 | $151,405.15 | $800.40 | $0.00 | $856.07 | $153,061.62 |
| 131 | $153,061.62 | $800.40 | $0.00 | $865.43 | $154,727.45 |
| 132 | $154,727.45 | $800.40 | $0.00 | $874.85 | $156,402.70 |
| 133 | $156,402.70 | $800.40 | $0.00 | $884.32 | $158,087.42 |
| 134 | $158,087.42 | $800.40 | $0.00 | $893.85 | $159,781.67 |
| 135 | $159,781.67 | $800.40 | $0.00 | $903.43 | $161,485.50 |
| 136 | $161,485.50 | $800.40 | $0.00 | $913.06 | $163,198.96 |
| 137 | $163,198.96 | $800.40 | $0.00 | $922.75 | $164,922.11 |
| 138 | $164,922.11 | $800.40 | $0.00 | $932.49 | $166,655.00 |
| 139 | $166,655.00 | $800.40 | $0.00 | $942.29 | $168,397.69 |
| 140 | $168,397.69 | $800.40 | $0.00 | $952.15 | $170,150.24 |
| 141 | $170,150.24 | $800.40 | $0.00 | $962.05 | $171,912.69 |
| 142 | $171,912.69 | $800.40 | $0.00 | $972.02 | $173,685.11 |
| 143 | $173,685.11 | $800.40 | $0.00 | $982.04 | $175,467.55 |
| 144 | $175,467.55 | $800.40 | $0.00 | $992.12 | $177,260.07 |
| 145 | $177,260.07 | $800.40 | $0.00 | $1,002.25 | $179,062.72 |
| 146 | $179,062.72 | $800.40 | $0.00 | $1,012.45 | $180,875.57 |
| 147 | $180,875.57 | $800.40 | $0.00 | $1,022.70 | $182,698.67 |
| 148 | $182,698.67 | $800.40 | $0.00 | $1,033.00 | $184,532.07 |
| 149 | $184,532.07 | $800.40 | $0.00 | $1,043.37 | $186,375.84 |
| 150 | $186,375.84 | $800.40 | $0.00 | $1,053.80 | $188,230.04 |
| 151 | $188,230.04 | $800.40 | $0.00 | $1,064.28 | $190,094.72 |
| 152 | $190,094.72 | $800.40 | $0.00 | $1,074.82 | $191,969.94 |
| 153 | $191,969.94 | $800.40 | $0.00 | $1,085.43 | $193,855.77 |
| 154 | $193,855.77 | $800.40 | $0.00 | $1,096.09 | $195,752.26 |
| 155 | $195,752.26 | $800.40 | $0.00 | $1,106.81 | $197,659.47 |
| 156 | $197,659.47 | $800.40 | $0.00 | $1,117.60 | $199,577.47 |
| 157 | $199,577.47 | $800.40 | $0.00 | $1,128.44 | $201,506.31 |
| 158 | $201,506.31 | $800.40 | $0.00 | $1,139.35 | $203,446.06 |
| 159 | $203,446.06 | $800.40 | $0.00 | $1,150.31 | $205,396.77 |
| 160 | $205,396.77 | $800.40 | $0.00 | $1,161.34 | $207,358.51 |
| 161 | $207,358.51 | $800.40 | $0.00 | $1,172.44 | $209,331.35 |
| 162 | $209,331.35 | $800.40 | $0.00 | $1,183.59 | $211,315.34 |
| 163 | $211,315.34 | $800.40 | $0.00 | $1,194.81 | $213,310.55 |
| 164 | $213,310.55 | $800.40 | $0.00 | $1,206.09 | $215,317.04 |
| 165 | $215,317.04 | $800.40 | $0.00 | $1,217.43 | $217,334.87 |
| 166 | $217,334.87 | $800.40 | $0.00 | $1,228.84 | $219,364.11 |
| 167 | $219,364.11 | $800.40 | $0.00 | $1,240.32 | $221,404.83 |
| 168 | $221,404.83 | $800.40 | $0.00 | $1,251.86 | $223,457.09 |
| 169 | $223,457.09 | $800.40 | $0.00 | $1,263.46 | $225,520.95 |
| 170 | $225,520.95 | $800.40 | $0.00 | $1,275.13 | $227,596.48 |
| 171 | $227,596.48 | $800.40 | $0.00 | $1,286.86 | $229,683.74 |
| 172 | $229,683.74 | $800.40 | $0.00 | $1,298.67 | $231,782.81 |
| 173 | $231,782.81 | $800.40 | $0.00 | $1,310.53 | $233,893.74 |
| 174 | $233,893.74 | $800.40 | $0.00 | $1,322.47 | $236,016.61 |
| 175 | $236,016.61 | $800.40 | $0.00 | $1,334.47 | $238,151.48 |
| 176 | $238,151.48 | $800.40 | $0.00 | $1,346.54 | $240,298.42 |
| 177 | $240,298.42 | $800.40 | $0.00 | $1,358.68 | $242,457.50 |
| 178 | $242,457.50 | $800.40 | $0.00 | $1,370.89 | $244,628.79 |
| 179 | $244,628.79 | $800.40 | $0.00 | $1,383.17 | $246,812.36 |
| 180 | $246,812.36 | $800.40 | $0.00 | $1,395.51 | $249,008.27 |
| 181 | $249,008.27 | $800.40 | $0.00 | $1,407.93 | $251,216.60 |
| 182 | $251,216.60 | $800.40 | $0.00 | $1,420.42 | $253,437.42 |
| 183 | $253,437.42 | $800.40 | $0.00 | $1,432.97 | $255,670.79 |
| 184 | $255,670.79 | $800.40 | $0.00 | $1,445.60 | $257,916.79 |
| 185 | $257,916.79 | $800.40 | $0.00 | $1,458.30 | $260,175.49 |
| 186 | $260,175.49 | $800.40 | $0.00 | $1,471.07 | $262,446.96 |
| 187 | $262,446.96 | $800.40 | $0.00 | $1,483.91 | $264,731.27 |
| 188 | $264,731.27 | $800.40 | $0.00 | $1,496.83 | $267,028.50 |
| 189 | $267,028.50 | $800.40 | $0.00 | $1,509.82 | $269,338.72 |
| 190 | $269,338.72 | $800.40 | $0.00 | $1,522.88 | $271,662.00 |
| 191 | $271,662.00 | $800.40 | $0.00 | $1,536.02 | $273,998.42 |
| 192 | $273,998.42 | $800.40 | $0.00 | $1,549.23 | $276,348.05 |
| 193 | $276,348.05 | $800.40 | $0.00 | $1,562.51 | $278,710.96 |
| 194 | $278,710.96 | $800.40 | $0.00 | $1,575.87 | $281,087.23 |
| 195 | $281,087.23 | $800.40 | $0.00 | $1,589.31 | $283,476.94 |
| 196 | $283,476.94 | $800.40 | $0.00 | $1,602.82 | $285,880.16 |
| 197 | $285,880.16 | $800.40 | $0.00 | $1,616.41 | $288,296.97 |
| 198 | $288,296.97 | $800.40 | $0.00 | $1,630.07 | $290,727.44 |
| 199 | $290,727.44 | $800.40 | $0.00 | $1,643.82 | $293,171.66 |
| 200 | $293,171.66 | $800.40 | $0.00 | $1,657.64 | $295,629.70 |
| 201 | $295,629.70 | $800.40 | $0.00 | $1,671.53 | $298,101.63 |
| 202 | $298,101.63 | $800.40 | $0.00 | $1,685.51 | $300,587.54 |
| 203 | $300,587.54 | $800.40 | $0.00 | $1,699.57 | $303,087.51 |
| 204 | $303,087.51 | $800.40 | $0.00 | $1,713.70 | $305,601.61 |
| 205 | $305,601.61 | $800.40 | $0.00 | $1,727.92 | $308,129.93 |
| 206 | $308,129.93 | $800.40 | $0.00 | $1,742.21 | $310,672.54 |
| 207 | $310,672.54 | $800.40 | $0.00 | $1,756.59 | $313,229.53 |
| 208 | $313,229.53 | $800.40 | $0.00 | $1,771.05 | $315,800.98 |
| 209 | $315,800.98 | $800.40 | $0.00 | $1,785.58 | $318,386.96 |
| 210 | $318,386.96 | $800.40 | $0.00 | $1,800.21 | $320,987.57 |
| 211 | $320,987.57 | $800.40 | $0.00 | $1,814.91 | $323,602.88 |
| 212 | $323,602.88 | $800.40 | $0.00 | $1,829.70 | $326,232.98 |
| 213 | $326,232.98 | $800.40 | $0.00 | $1,844.57 | $328,877.95 |
| 214 | $328,877.95 | $800.40 | $0.00 | $1,859.52 | $331,537.87 |
| 215 | $331,537.87 | $800.40 | $0.00 | $1,874.56 | $334,212.83 |
| 216 | $334,212.83 | $800.40 | $0.00 | $1,889.69 | $336,902.92 |
| 217 | $336,902.92 | $800.40 | $91,241.27 | $1,904.90 | $248,366.95 |
| 218 | $248,366.95 | $800.40 | $0.00 | $1,404.30 | $250,571.65 |
| 219 | $250,571.65 | $800.40 | $0.00 | $1,416.77 | $252,788.82 |
| 220 | $252,788.82 | $800.40 | $0.00 | $1,429.30 | $255,018.52 |
| 221 | $255,018.52 | $800.40 | $0.00 | $1,441.91 | $257,260.83 |
| 222 | $257,260.83 | $800.40 | $0.00 | $1,454.59 | $259,515.82 |
| 223 | $259,515.82 | $800.40 | $0.00 | $1,467.34 | $261,783.56 |
| 224 | $261,783.56 | $800.40 | $0.00 | $1,480.16 | $264,064.12 |
| 225 | $264,064.12 | $800.40 | $0.00 | $1,493.06 | $266,357.58 |
| 226 | $266,357.58 | $800.40 | $0.00 | $1,506.02 | $268,664.00 |
| 227 | $268,664.00 | $800.40 | $0.00 | $1,519.07 | $270,983.47 |
| 228 | $270,983.47 | $800.40 | $0.00 | $1,532.18 | $273,316.05 |
| 229 | $273,316.05 | $800.40 | $97,628.16 | $1,545.37 | $178,033.66 |
| 230 | $178,033.66 | $800.40 | $0.00 | $1,006.63 | $179,840.69 |
| 231 | $179,840.69 | $800.40 | $0.00 | $1,016.85 | $181,657.94 |
| 232 | $181,657.94 | $800.40 | $0.00 | $1,027.12 | $183,485.46 |
| 233 | $183,485.46 | $800.40 | $0.00 | $1,037.45 | $185,323.31 |
| 234 | $185,323.31 | $800.40 | $0.00 | $1,047.84 | $187,171.55 |
| 235 | $187,171.55 | $800.40 | $0.00 | $1,058.30 | $189,030.25 |
| 236 | $189,030.25 | $800.40 | $0.00 | $1,068.80 | $190,899.45 |
| 237 | $190,899.45 | $800.40 | $0.00 | $1,079.37 | $192,779.22 |
| 238 | $192,779.22 | $800.40 | $0.00 | $1,090.00 | $194,669.62 |
| 239 | $194,669.62 | $800.40 | $0.00 | $1,100.69 | $196,570.71 |
| 240 | $196,570.71 | $800.40 | $0.00 | $1,111.44 | $198,482.55 |
| 241 | $198,482.55 | $800.40 | $104,462.13 | $1,122.25 | $95,943.07 |
| 242 | $95,943.07 | $800.40 | $0.00 | $542.48 | $97,285.95 |
| 243 | $97,285.95 | $800.40 | $0.00 | $550.07 | $98,636.42 |
| 244 | $98,636.42 | $800.40 | $0.00 | $557.70 | $99,994.52 |
| 245 | $99,994.52 | $800.40 | $0.00 | $565.38 | $101,360.30 |
| 246 | $101,360.30 | $800.40 | $0.00 | $573.11 | $102,733.81 |
| 247 | $102,733.81 | $800.40 | $0.00 | $580.87 | $104,115.08 |
| 248 | $104,115.08 | $800.40 | $0.00 | $588.68 | $105,504.16 |
| 249 | $105,504.16 | $800.40 | $0.00 | $596.54 | $106,901.10 |
| 250 | $106,901.10 | $800.40 | $0.00 | $604.43 | $108,305.93 |
| 251 | $108,305.93 | $800.40 | $0.00 | $612.38 | $109,718.71 |
| 252 | $109,718.71 | $800.40 | $0.00 | $620.37 | $111,139.48 |
| 253 | $111,139.48 | $0.00 | $111,774.48 | $628.40 | -$6.60 |