How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $67,255 |
| Monthly savings required | $532 |
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 $269,019.34 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $532.37 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 | $25,935.00 |
| 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 State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $532.37 | $0.00 | $0.00 | $532.37 |
| 2 | $532.37 | $532.37 | $0.00 | $3.01 | $1,067.75 |
| 3 | $1,067.75 | $532.37 | $0.00 | $6.04 | $1,606.16 |
| 4 | $1,606.16 | $532.37 | $0.00 | $9.08 | $2,147.61 |
| 5 | $2,147.61 | $532.37 | $0.00 | $12.14 | $2,692.12 |
| 6 | $2,692.12 | $532.37 | $0.00 | $15.22 | $3,239.71 |
| 7 | $3,239.71 | $532.37 | $0.00 | $18.32 | $3,790.40 |
| 8 | $3,790.40 | $532.37 | $0.00 | $21.43 | $4,344.20 |
| 9 | $4,344.20 | $532.37 | $0.00 | $24.56 | $4,901.13 |
| 10 | $4,901.13 | $532.37 | $0.00 | $27.71 | $5,461.21 |
| 11 | $5,461.21 | $532.37 | $0.00 | $30.88 | $6,024.46 |
| 12 | $6,024.46 | $532.37 | $0.00 | $34.06 | $6,590.89 |
| 13 | $6,590.89 | $532.37 | $0.00 | $37.27 | $7,160.53 |
| 14 | $7,160.53 | $532.37 | $0.00 | $40.49 | $7,733.39 |
| 15 | $7,733.39 | $532.37 | $0.00 | $43.73 | $8,309.49 |
| 16 | $8,309.49 | $532.37 | $0.00 | $46.98 | $8,888.84 |
| 17 | $8,888.84 | $532.37 | $0.00 | $50.26 | $9,471.47 |
| 18 | $9,471.47 | $532.37 | $0.00 | $53.55 | $10,057.39 |
| 19 | $10,057.39 | $532.37 | $0.00 | $56.87 | $10,646.63 |
| 20 | $10,646.63 | $532.37 | $0.00 | $60.20 | $11,239.20 |
| 21 | $11,239.20 | $532.37 | $0.00 | $63.55 | $11,835.12 |
| 22 | $11,835.12 | $532.37 | $0.00 | $66.92 | $12,434.41 |
| 23 | $12,434.41 | $532.37 | $0.00 | $70.31 | $13,037.09 |
| 24 | $13,037.09 | $532.37 | $0.00 | $73.71 | $13,643.17 |
| 25 | $13,643.17 | $532.37 | $0.00 | $77.14 | $14,252.68 |
| 26 | $14,252.68 | $532.37 | $0.00 | $80.59 | $14,865.64 |
| 27 | $14,865.64 | $532.37 | $0.00 | $84.05 | $15,482.06 |
| 28 | $15,482.06 | $532.37 | $0.00 | $87.54 | $16,101.97 |
| 29 | $16,101.97 | $532.37 | $0.00 | $91.04 | $16,725.38 |
| 30 | $16,725.38 | $532.37 | $0.00 | $94.57 | $17,352.32 |
| 31 | $17,352.32 | $532.37 | $0.00 | $98.11 | $17,982.80 |
| 32 | $17,982.80 | $532.37 | $0.00 | $101.68 | $18,616.85 |
| 33 | $18,616.85 | $532.37 | $0.00 | $105.26 | $19,254.48 |
| 34 | $19,254.48 | $532.37 | $0.00 | $108.87 | $19,895.72 |
| 35 | $19,895.72 | $532.37 | $0.00 | $112.49 | $20,540.58 |
| 36 | $20,540.58 | $532.37 | $0.00 | $116.14 | $21,189.09 |
| 37 | $21,189.09 | $532.37 | $0.00 | $119.81 | $21,841.27 |
| 38 | $21,841.27 | $532.37 | $0.00 | $123.49 | $22,497.13 |
| 39 | $22,497.13 | $532.37 | $0.00 | $127.20 | $23,156.70 |
| 40 | $23,156.70 | $532.37 | $0.00 | $130.93 | $23,820.00 |
| 41 | $23,820.00 | $532.37 | $0.00 | $134.68 | $24,487.05 |
| 42 | $24,487.05 | $532.37 | $0.00 | $138.45 | $25,157.87 |
| 43 | $25,157.87 | $532.37 | $0.00 | $142.25 | $25,832.49 |
| 44 | $25,832.49 | $532.37 | $0.00 | $146.06 | $26,510.92 |
| 45 | $26,510.92 | $532.37 | $0.00 | $149.90 | $27,193.19 |
| 46 | $27,193.19 | $532.37 | $0.00 | $153.75 | $27,879.31 |
| 47 | $27,879.31 | $532.37 | $0.00 | $157.63 | $28,569.31 |
| 48 | $28,569.31 | $532.37 | $0.00 | $161.54 | $29,263.22 |
| 49 | $29,263.22 | $532.37 | $0.00 | $165.46 | $29,961.05 |
| 50 | $29,961.05 | $532.37 | $0.00 | $169.40 | $30,662.82 |
| 51 | $30,662.82 | $532.37 | $0.00 | $173.37 | $31,368.56 |
| 52 | $31,368.56 | $532.37 | $0.00 | $177.36 | $32,078.29 |
| 53 | $32,078.29 | $532.37 | $0.00 | $181.38 | $32,792.04 |
| 54 | $32,792.04 | $532.37 | $0.00 | $185.41 | $33,509.82 |
| 55 | $33,509.82 | $532.37 | $0.00 | $189.47 | $34,231.66 |
| 56 | $34,231.66 | $532.37 | $0.00 | $193.55 | $34,957.58 |
| 57 | $34,957.58 | $532.37 | $0.00 | $197.66 | $35,687.61 |
| 58 | $35,687.61 | $532.37 | $0.00 | $201.78 | $36,421.76 |
| 59 | $36,421.76 | $532.37 | $0.00 | $205.93 | $37,160.06 |
| 60 | $37,160.06 | $532.37 | $0.00 | $210.11 | $37,902.54 |
| 61 | $37,902.54 | $532.37 | $0.00 | $214.31 | $38,649.22 |
| 62 | $38,649.22 | $532.37 | $0.00 | $218.53 | $39,400.12 |
| 63 | $39,400.12 | $532.37 | $0.00 | $222.77 | $40,155.26 |
| 64 | $40,155.26 | $532.37 | $0.00 | $227.04 | $40,914.67 |
| 65 | $40,914.67 | $532.37 | $0.00 | $231.34 | $41,678.38 |
| 66 | $41,678.38 | $532.37 | $0.00 | $235.66 | $42,446.41 |
| 67 | $42,446.41 | $532.37 | $0.00 | $240.00 | $43,218.78 |
| 68 | $43,218.78 | $532.37 | $0.00 | $244.37 | $43,995.52 |
| 69 | $43,995.52 | $532.37 | $0.00 | $248.76 | $44,776.65 |
| 70 | $44,776.65 | $532.37 | $0.00 | $253.17 | $45,562.19 |
| 71 | $45,562.19 | $532.37 | $0.00 | $257.62 | $46,352.18 |
| 72 | $46,352.18 | $532.37 | $0.00 | $262.08 | $47,146.63 |
| 73 | $47,146.63 | $532.37 | $0.00 | $266.57 | $47,945.57 |
| 74 | $47,945.57 | $532.37 | $0.00 | $271.09 | $48,749.03 |
| 75 | $48,749.03 | $532.37 | $0.00 | $275.63 | $49,557.03 |
| 76 | $49,557.03 | $532.37 | $0.00 | $280.20 | $50,369.60 |
| 77 | $50,369.60 | $532.37 | $0.00 | $284.80 | $51,186.77 |
| 78 | $51,186.77 | $532.37 | $0.00 | $289.42 | $52,008.56 |
| 79 | $52,008.56 | $532.37 | $0.00 | $294.06 | $52,834.99 |
| 80 | $52,834.99 | $532.37 | $0.00 | $298.74 | $53,666.10 |
| 81 | $53,666.10 | $532.37 | $0.00 | $303.44 | $54,501.91 |
| 82 | $54,501.91 | $532.37 | $0.00 | $308.16 | $55,342.44 |
| 83 | $55,342.44 | $532.37 | $0.00 | $312.91 | $56,187.72 |
| 84 | $56,187.72 | $532.37 | $0.00 | $317.69 | $57,037.78 |
| 85 | $57,037.78 | $532.37 | $0.00 | $322.50 | $57,892.65 |
| 86 | $57,892.65 | $532.37 | $0.00 | $327.33 | $58,752.35 |
| 87 | $58,752.35 | $532.37 | $0.00 | $332.19 | $59,616.91 |
| 88 | $59,616.91 | $532.37 | $0.00 | $337.08 | $60,486.36 |
| 89 | $60,486.36 | $532.37 | $0.00 | $342.00 | $61,360.73 |
| 90 | $61,360.73 | $532.37 | $0.00 | $346.94 | $62,240.04 |
| 91 | $62,240.04 | $532.37 | $0.00 | $351.91 | $63,124.32 |
| 92 | $63,124.32 | $532.37 | $0.00 | $356.91 | $64,013.60 |
| 93 | $64,013.60 | $532.37 | $0.00 | $361.94 | $64,907.91 |
| 94 | $64,907.91 | $532.37 | $0.00 | $367.00 | $65,807.28 |
| 95 | $65,807.28 | $532.37 | $0.00 | $372.08 | $66,711.73 |
| 96 | $66,711.73 | $532.37 | $0.00 | $377.20 | $67,621.30 |
| 97 | $67,621.30 | $532.37 | $0.00 | $382.34 | $68,536.01 |
| 98 | $68,536.01 | $532.37 | $0.00 | $387.51 | $69,455.89 |
| 99 | $69,455.89 | $532.37 | $0.00 | $392.71 | $70,380.97 |
| 100 | $70,380.97 | $532.37 | $0.00 | $397.94 | $71,311.28 |
| 101 | $71,311.28 | $532.37 | $0.00 | $403.20 | $72,246.85 |
| 102 | $72,246.85 | $532.37 | $0.00 | $408.49 | $73,187.71 |
| 103 | $73,187.71 | $532.37 | $0.00 | $413.81 | $74,133.89 |
| 104 | $74,133.89 | $532.37 | $0.00 | $419.16 | $75,085.42 |
| 105 | $75,085.42 | $532.37 | $0.00 | $424.54 | $76,042.33 |
| 106 | $76,042.33 | $532.37 | $0.00 | $429.95 | $77,004.65 |
| 107 | $77,004.65 | $532.37 | $0.00 | $435.40 | $77,972.42 |
| 108 | $77,972.42 | $532.37 | $0.00 | $440.87 | $78,945.66 |
| 109 | $78,945.66 | $532.37 | $0.00 | $446.37 | $79,924.40 |
| 110 | $79,924.40 | $532.37 | $0.00 | $451.90 | $80,908.67 |
| 111 | $80,908.67 | $532.37 | $0.00 | $457.47 | $81,898.51 |
| 112 | $81,898.51 | $532.37 | $0.00 | $463.07 | $82,893.95 |
| 113 | $82,893.95 | $532.37 | $0.00 | $468.69 | $83,895.01 |
| 114 | $83,895.01 | $532.37 | $0.00 | $474.35 | $84,901.73 |
| 115 | $84,901.73 | $532.37 | $0.00 | $480.05 | $85,914.15 |
| 116 | $85,914.15 | $532.37 | $0.00 | $485.77 | $86,932.29 |
| 117 | $86,932.29 | $532.37 | $0.00 | $491.53 | $87,956.19 |
| 118 | $87,956.19 | $532.37 | $0.00 | $497.32 | $88,985.88 |
| 119 | $88,985.88 | $532.37 | $0.00 | $503.14 | $90,021.39 |
| 120 | $90,021.39 | $532.37 | $0.00 | $508.99 | $91,062.75 |
| 121 | $91,062.75 | $532.37 | $0.00 | $514.88 | $92,110.00 |
| 122 | $92,110.00 | $532.37 | $0.00 | $520.80 | $93,163.17 |
| 123 | $93,163.17 | $532.37 | $0.00 | $526.76 | $94,222.30 |
| 124 | $94,222.30 | $532.37 | $0.00 | $532.75 | $95,287.42 |
| 125 | $95,287.42 | $532.37 | $0.00 | $538.77 | $96,358.56 |
| 126 | $96,358.56 | $532.37 | $0.00 | $544.83 | $97,435.76 |
| 127 | $97,435.76 | $532.37 | $0.00 | $550.92 | $98,519.05 |
| 128 | $98,519.05 | $532.37 | $0.00 | $557.04 | $99,608.46 |
| 129 | $99,608.46 | $532.37 | $0.00 | $563.20 | $100,704.03 |
| 130 | $100,704.03 | $532.37 | $0.00 | $569.40 | $101,805.80 |
| 131 | $101,805.80 | $532.37 | $0.00 | $575.62 | $102,913.79 |
| 132 | $102,913.79 | $532.37 | $0.00 | $581.89 | $104,028.05 |
| 133 | $104,028.05 | $532.37 | $0.00 | $588.19 | $105,148.61 |
| 134 | $105,148.61 | $532.37 | $0.00 | $594.53 | $106,275.51 |
| 135 | $106,275.51 | $532.37 | $0.00 | $600.90 | $107,408.78 |
| 136 | $107,408.78 | $532.37 | $0.00 | $607.30 | $108,548.45 |
| 137 | $108,548.45 | $532.37 | $0.00 | $613.75 | $109,694.57 |
| 138 | $109,694.57 | $532.37 | $0.00 | $620.23 | $110,847.17 |
| 139 | $110,847.17 | $532.37 | $0.00 | $626.75 | $112,006.29 |
| 140 | $112,006.29 | $532.37 | $0.00 | $633.30 | $113,171.96 |
| 141 | $113,171.96 | $532.37 | $0.00 | $639.89 | $114,344.22 |
| 142 | $114,344.22 | $532.37 | $0.00 | $646.52 | $115,523.11 |
| 143 | $115,523.11 | $532.37 | $0.00 | $653.18 | $116,708.66 |
| 144 | $116,708.66 | $532.37 | $0.00 | $659.89 | $117,900.92 |
| 145 | $117,900.92 | $532.37 | $0.00 | $666.63 | $119,099.92 |
| 146 | $119,099.92 | $532.37 | $0.00 | $673.41 | $120,305.70 |
| 147 | $120,305.70 | $532.37 | $0.00 | $680.23 | $121,518.30 |
| 148 | $121,518.30 | $532.37 | $0.00 | $687.08 | $122,737.75 |
| 149 | $122,737.75 | $532.37 | $0.00 | $693.98 | $123,964.10 |
| 150 | $123,964.10 | $532.37 | $0.00 | $700.91 | $125,197.38 |
| 151 | $125,197.38 | $532.37 | $0.00 | $707.88 | $126,437.63 |
| 152 | $126,437.63 | $532.37 | $0.00 | $714.90 | $127,684.90 |
| 153 | $127,684.90 | $532.37 | $0.00 | $721.95 | $128,939.22 |
| 154 | $128,939.22 | $532.37 | $0.00 | $729.04 | $130,200.63 |
| 155 | $130,200.63 | $532.37 | $0.00 | $736.17 | $131,469.17 |
| 156 | $131,469.17 | $532.37 | $0.00 | $743.35 | $132,744.89 |
| 157 | $132,744.89 | $532.37 | $0.00 | $750.56 | $134,027.82 |
| 158 | $134,027.82 | $532.37 | $0.00 | $757.81 | $135,318.00 |
| 159 | $135,318.00 | $532.37 | $0.00 | $765.11 | $136,615.48 |
| 160 | $136,615.48 | $532.37 | $0.00 | $772.44 | $137,920.29 |
| 161 | $137,920.29 | $532.37 | $0.00 | $779.82 | $139,232.48 |
| 162 | $139,232.48 | $532.37 | $0.00 | $787.24 | $140,552.09 |
| 163 | $140,552.09 | $532.37 | $0.00 | $794.70 | $141,879.16 |
| 164 | $141,879.16 | $532.37 | $0.00 | $802.21 | $143,213.74 |
| 165 | $143,213.74 | $532.37 | $0.00 | $809.75 | $144,555.86 |
| 166 | $144,555.86 | $532.37 | $0.00 | $817.34 | $145,905.57 |
| 167 | $145,905.57 | $532.37 | $0.00 | $824.97 | $147,262.91 |
| 168 | $147,262.91 | $532.37 | $0.00 | $832.65 | $148,627.93 |
| 169 | $148,627.93 | $532.37 | $0.00 | $840.36 | $150,000.66 |
| 170 | $150,000.66 | $532.37 | $0.00 | $848.13 | $151,381.16 |
| 171 | $151,381.16 | $532.37 | $0.00 | $855.93 | $152,769.46 |
| 172 | $152,769.46 | $532.37 | $0.00 | $863.78 | $154,165.61 |
| 173 | $154,165.61 | $532.37 | $0.00 | $871.67 | $155,569.65 |
| 174 | $155,569.65 | $532.37 | $0.00 | $879.61 | $156,981.63 |
| 175 | $156,981.63 | $532.37 | $0.00 | $887.60 | $158,401.60 |
| 176 | $158,401.60 | $532.37 | $0.00 | $895.63 | $159,829.60 |
| 177 | $159,829.60 | $532.37 | $0.00 | $903.70 | $161,265.67 |
| 178 | $161,265.67 | $532.37 | $0.00 | $911.82 | $162,709.86 |
| 179 | $162,709.86 | $532.37 | $0.00 | $919.99 | $164,162.22 |
| 180 | $164,162.22 | $532.37 | $0.00 | $928.20 | $165,622.79 |
| 181 | $165,622.79 | $532.37 | $0.00 | $936.46 | $167,091.62 |
| 182 | $167,091.62 | $532.37 | $0.00 | $944.76 | $168,568.75 |
| 183 | $168,568.75 | $532.37 | $0.00 | $953.11 | $170,054.23 |
| 184 | $170,054.23 | $532.37 | $0.00 | $961.51 | $171,548.11 |
| 185 | $171,548.11 | $532.37 | $0.00 | $969.96 | $173,050.44 |
| 186 | $173,050.44 | $532.37 | $0.00 | $978.45 | $174,561.26 |
| 187 | $174,561.26 | $532.37 | $0.00 | $986.99 | $176,080.62 |
| 188 | $176,080.62 | $532.37 | $0.00 | $995.59 | $177,608.58 |
| 189 | $177,608.58 | $532.37 | $0.00 | $1,004.22 | $179,145.17 |
| 190 | $179,145.17 | $532.37 | $0.00 | $1,012.91 | $180,690.45 |
| 191 | $180,690.45 | $532.37 | $0.00 | $1,021.65 | $182,244.47 |
| 192 | $182,244.47 | $532.37 | $0.00 | $1,030.44 | $183,807.28 |
| 193 | $183,807.28 | $532.37 | $0.00 | $1,039.27 | $185,378.92 |
| 194 | $185,378.92 | $532.37 | $0.00 | $1,048.16 | $186,959.45 |
| 195 | $186,959.45 | $532.37 | $0.00 | $1,057.10 | $188,548.92 |
| 196 | $188,548.92 | $532.37 | $0.00 | $1,066.08 | $190,147.37 |
| 197 | $190,147.37 | $532.37 | $0.00 | $1,075.12 | $191,754.86 |
| 198 | $191,754.86 | $532.37 | $0.00 | $1,084.21 | $193,371.44 |
| 199 | $193,371.44 | $532.37 | $0.00 | $1,093.35 | $194,997.16 |
| 200 | $194,997.16 | $532.37 | $0.00 | $1,102.54 | $196,632.07 |
| 201 | $196,632.07 | $532.37 | $0.00 | $1,111.79 | $198,276.23 |
| 202 | $198,276.23 | $532.37 | $0.00 | $1,121.08 | $199,929.68 |
| 203 | $199,929.68 | $532.37 | $0.00 | $1,130.43 | $201,592.48 |
| 204 | $201,592.48 | $532.37 | $0.00 | $1,139.83 | $203,264.68 |
| 205 | $203,264.68 | $532.37 | $0.00 | $1,149.29 | $204,946.34 |
| 206 | $204,946.34 | $532.37 | $0.00 | $1,158.80 | $206,637.51 |
| 207 | $206,637.51 | $532.37 | $0.00 | $1,168.36 | $208,338.24 |
| 208 | $208,338.24 | $532.37 | $0.00 | $1,177.97 | $210,048.58 |
| 209 | $210,048.58 | $532.37 | $0.00 | $1,187.65 | $211,768.60 |
| 210 | $211,768.60 | $532.37 | $0.00 | $1,197.37 | $213,498.34 |
| 211 | $213,498.34 | $532.37 | $0.00 | $1,207.15 | $215,237.86 |
| 212 | $215,237.86 | $532.37 | $0.00 | $1,216.99 | $216,987.22 |
| 213 | $216,987.22 | $532.37 | $0.00 | $1,226.88 | $218,746.47 |
| 214 | $218,746.47 | $532.37 | $0.00 | $1,236.82 | $220,515.66 |
| 215 | $220,515.66 | $532.37 | $0.00 | $1,246.83 | $222,294.86 |
| 216 | $222,294.86 | $532.37 | $0.00 | $1,256.89 | $224,084.12 |
| 217 | $224,084.12 | $532.37 | $62,415.67 | $1,267.00 | $163,467.82 |
| 218 | $163,467.82 | $532.37 | $0.00 | $924.27 | $164,924.46 |
| 219 | $164,924.46 | $532.37 | $0.00 | $932.51 | $166,389.34 |
| 220 | $166,389.34 | $532.37 | $0.00 | $940.79 | $167,862.50 |
| 221 | $167,862.50 | $532.37 | $0.00 | $949.12 | $169,343.99 |
| 222 | $169,343.99 | $532.37 | $0.00 | $957.50 | $170,833.86 |
| 223 | $170,833.86 | $532.37 | $0.00 | $965.92 | $172,332.15 |
| 224 | $172,332.15 | $532.37 | $0.00 | $974.39 | $173,838.91 |
| 225 | $173,838.91 | $532.37 | $0.00 | $982.91 | $175,354.19 |
| 226 | $175,354.19 | $532.37 | $0.00 | $991.48 | $176,878.04 |
| 227 | $176,878.04 | $532.37 | $0.00 | $1,000.09 | $178,410.50 |
| 228 | $178,410.50 | $532.37 | $0.00 | $1,008.76 | $179,951.63 |
| 229 | $179,951.63 | $532.37 | $65,536.45 | $1,017.47 | $115,965.02 |
| 230 | $115,965.02 | $532.37 | $0.00 | $655.68 | $117,153.07 |
| 231 | $117,153.07 | $532.37 | $0.00 | $662.40 | $118,347.84 |
| 232 | $118,347.84 | $532.37 | $0.00 | $669.16 | $119,549.37 |
| 233 | $119,549.37 | $532.37 | $0.00 | $675.95 | $120,757.69 |
| 234 | $120,757.69 | $532.37 | $0.00 | $682.78 | $121,972.84 |
| 235 | $121,972.84 | $532.37 | $0.00 | $689.65 | $123,194.86 |
| 236 | $123,194.86 | $532.37 | $0.00 | $696.56 | $124,423.79 |
| 237 | $124,423.79 | $532.37 | $0.00 | $703.51 | $125,659.67 |
| 238 | $125,659.67 | $532.37 | $0.00 | $710.50 | $126,902.54 |
| 239 | $126,902.54 | $532.37 | $0.00 | $717.53 | $128,152.44 |
| 240 | $128,152.44 | $532.37 | $0.00 | $724.59 | $129,409.40 |
| 241 | $129,409.40 | $532.37 | $68,813.28 | $731.70 | $61,860.19 |
| 242 | $61,860.19 | $532.37 | $0.00 | $349.77 | $62,742.33 |
| 243 | $62,742.33 | $532.37 | $0.00 | $354.75 | $63,629.45 |
| 244 | $63,629.45 | $532.37 | $0.00 | $359.77 | $64,521.59 |
| 245 | $64,521.59 | $532.37 | $0.00 | $364.81 | $65,418.77 |
| 246 | $65,418.77 | $532.37 | $0.00 | $369.89 | $66,321.03 |
| 247 | $66,321.03 | $532.37 | $0.00 | $374.99 | $67,228.39 |
| 248 | $67,228.39 | $532.37 | $0.00 | $380.12 | $68,140.88 |
| 249 | $68,140.88 | $532.37 | $0.00 | $385.28 | $69,058.53 |
| 250 | $69,058.53 | $532.37 | $0.00 | $390.47 | $69,981.37 |
| 251 | $69,981.37 | $532.37 | $0.00 | $395.68 | $70,909.42 |
| 252 | $70,909.42 | $532.37 | $0.00 | $400.93 | $71,842.72 |
| 253 | $71,842.72 | $0.00 | $72,253.94 | $406.21 | ($5.01) |