| Estimated Annual Cost in 2042 | $96,602 |
| Monthly savings required | $763 |
How much will it cost to send your child to University of Nevada Las Vegas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $386,407.69 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $763.47 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 | $25,749.00 |
| 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 University of Nevada Las Vegas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $763.47 | $0.00 | $0.00 | $763.47 |
| 2 | $763.47 | $763.47 | $0.00 | $4.32 | $1,531.26 |
| 3 | $1,531.26 | $763.47 | $0.00 | $8.66 | $2,303.39 |
| 4 | $2,303.39 | $763.47 | $0.00 | $13.02 | $3,079.88 |
| 5 | $3,079.88 | $763.47 | $0.00 | $17.41 | $3,860.76 |
| 6 | $3,860.76 | $763.47 | $0.00 | $21.83 | $4,646.06 |
| 7 | $4,646.06 | $763.47 | $0.00 | $26.27 | $5,435.80 |
| 8 | $5,435.80 | $763.47 | $0.00 | $30.73 | $6,230.00 |
| 9 | $6,230.00 | $763.47 | $0.00 | $35.23 | $7,028.70 |
| 10 | $7,028.70 | $763.47 | $0.00 | $39.74 | $7,831.91 |
| 11 | $7,831.91 | $763.47 | $0.00 | $44.28 | $8,639.66 |
| 12 | $8,639.66 | $763.47 | $0.00 | $48.85 | $9,451.98 |
| 13 | $9,451.98 | $763.47 | $0.00 | $53.44 | $10,268.89 |
| 14 | $10,268.89 | $763.47 | $0.00 | $58.06 | $11,090.42 |
| 15 | $11,090.42 | $763.47 | $0.00 | $62.71 | $11,916.60 |
| 16 | $11,916.60 | $763.47 | $0.00 | $67.38 | $12,747.45 |
| 17 | $12,747.45 | $763.47 | $0.00 | $72.08 | $13,583.00 |
| 18 | $13,583.00 | $763.47 | $0.00 | $76.80 | $14,423.27 |
| 19 | $14,423.27 | $763.47 | $0.00 | $81.55 | $15,268.29 |
| 20 | $15,268.29 | $763.47 | $0.00 | $86.33 | $16,118.09 |
| 21 | $16,118.09 | $763.47 | $0.00 | $91.13 | $16,972.69 |
| 22 | $16,972.69 | $763.47 | $0.00 | $95.97 | $17,832.13 |
| 23 | $17,832.13 | $763.47 | $0.00 | $100.83 | $18,696.43 |
| 24 | $18,696.43 | $763.47 | $0.00 | $105.71 | $19,565.61 |
| 25 | $19,565.61 | $763.47 | $0.00 | $110.63 | $20,439.71 |
| 26 | $20,439.71 | $763.47 | $0.00 | $115.57 | $21,318.75 |
| 27 | $21,318.75 | $763.47 | $0.00 | $120.54 | $22,202.76 |
| 28 | $22,202.76 | $763.47 | $0.00 | $125.54 | $23,091.77 |
| 29 | $23,091.77 | $763.47 | $0.00 | $130.56 | $23,985.80 |
| 30 | $23,985.80 | $763.47 | $0.00 | $135.62 | $24,884.89 |
| 31 | $24,884.89 | $763.47 | $0.00 | $140.70 | $25,789.06 |
| 32 | $25,789.06 | $763.47 | $0.00 | $145.82 | $26,698.35 |
| 33 | $26,698.35 | $763.47 | $0.00 | $150.96 | $27,612.78 |
| 34 | $27,612.78 | $763.47 | $0.00 | $156.13 | $28,532.38 |
| 35 | $28,532.38 | $763.47 | $0.00 | $161.33 | $29,457.18 |
| 36 | $29,457.18 | $763.47 | $0.00 | $166.56 | $30,387.21 |
| 37 | $30,387.21 | $763.47 | $0.00 | $171.81 | $31,322.49 |
| 38 | $31,322.49 | $763.47 | $0.00 | $177.10 | $32,263.06 |
| 39 | $32,263.06 | $763.47 | $0.00 | $182.42 | $33,208.95 |
| 40 | $33,208.95 | $763.47 | $0.00 | $187.77 | $34,160.19 |
| 41 | $34,160.19 | $763.47 | $0.00 | $193.15 | $35,116.81 |
| 42 | $35,116.81 | $763.47 | $0.00 | $198.56 | $36,078.84 |
| 43 | $36,078.84 | $763.47 | $0.00 | $204.00 | $37,046.31 |
| 44 | $37,046.31 | $763.47 | $0.00 | $209.47 | $38,019.25 |
| 45 | $38,019.25 | $763.47 | $0.00 | $214.97 | $38,997.69 |
| 46 | $38,997.69 | $763.47 | $0.00 | $220.50 | $39,981.66 |
| 47 | $39,981.66 | $763.47 | $0.00 | $226.06 | $40,971.19 |
| 48 | $40,971.19 | $763.47 | $0.00 | $231.66 | $41,966.32 |
| 49 | $41,966.32 | $763.47 | $0.00 | $237.28 | $42,967.07 |
| 50 | $42,967.07 | $763.47 | $0.00 | $242.94 | $43,973.48 |
| 51 | $43,973.48 | $763.47 | $0.00 | $248.63 | $44,985.58 |
| 52 | $44,985.58 | $763.47 | $0.00 | $254.36 | $46,003.41 |
| 53 | $46,003.41 | $763.47 | $0.00 | $260.11 | $47,026.99 |
| 54 | $47,026.99 | $763.47 | $0.00 | $265.90 | $48,056.36 |
| 55 | $48,056.36 | $763.47 | $0.00 | $271.72 | $49,091.55 |
| 56 | $49,091.55 | $763.47 | $0.00 | $277.57 | $50,132.59 |
| 57 | $50,132.59 | $763.47 | $0.00 | $283.46 | $51,179.52 |
| 58 | $51,179.52 | $763.47 | $0.00 | $289.38 | $52,232.37 |
| 59 | $52,232.37 | $763.47 | $0.00 | $295.33 | $53,291.17 |
| 60 | $53,291.17 | $763.47 | $0.00 | $301.32 | $54,355.96 |
| 61 | $54,355.96 | $763.47 | $0.00 | $307.34 | $55,426.77 |
| 62 | $55,426.77 | $763.47 | $0.00 | $313.39 | $56,503.63 |
| 63 | $56,503.63 | $763.47 | $0.00 | $319.48 | $57,586.58 |
| 64 | $57,586.58 | $763.47 | $0.00 | $325.60 | $58,675.65 |
| 65 | $58,675.65 | $763.47 | $0.00 | $331.76 | $59,770.88 |
| 66 | $59,770.88 | $763.47 | $0.00 | $337.95 | $60,872.30 |
| 67 | $60,872.30 | $763.47 | $0.00 | $344.18 | $61,979.95 |
| 68 | $61,979.95 | $763.47 | $0.00 | $350.44 | $63,093.86 |
| 69 | $63,093.86 | $763.47 | $0.00 | $356.74 | $64,214.07 |
| 70 | $64,214.07 | $763.47 | $0.00 | $363.08 | $65,340.62 |
| 71 | $65,340.62 | $763.47 | $0.00 | $369.45 | $66,473.54 |
| 72 | $66,473.54 | $763.47 | $0.00 | $375.85 | $67,612.86 |
| 73 | $67,612.86 | $763.47 | $0.00 | $382.29 | $68,758.62 |
| 74 | $68,758.62 | $763.47 | $0.00 | $388.77 | $69,910.86 |
| 75 | $69,910.86 | $763.47 | $0.00 | $395.29 | $71,069.62 |
| 76 | $71,069.62 | $763.47 | $0.00 | $401.84 | $72,234.93 |
| 77 | $72,234.93 | $763.47 | $0.00 | $408.43 | $73,406.83 |
| 78 | $73,406.83 | $763.47 | $0.00 | $415.05 | $74,585.35 |
| 79 | $74,585.35 | $763.47 | $0.00 | $421.72 | $75,770.54 |
| 80 | $75,770.54 | $763.47 | $0.00 | $428.42 | $76,962.43 |
| 81 | $76,962.43 | $763.47 | $0.00 | $435.16 | $78,161.06 |
| 82 | $78,161.06 | $763.47 | $0.00 | $441.93 | $79,366.46 |
| 83 | $79,366.46 | $763.47 | $0.00 | $448.75 | $80,578.68 |
| 84 | $80,578.68 | $763.47 | $0.00 | $455.60 | $81,797.75 |
| 85 | $81,797.75 | $763.47 | $0.00 | $462.50 | $83,023.72 |
| 86 | $83,023.72 | $763.47 | $0.00 | $469.43 | $84,256.62 |
| 87 | $84,256.62 | $763.47 | $0.00 | $476.40 | $85,496.49 |
| 88 | $85,496.49 | $763.47 | $0.00 | $483.41 | $86,743.37 |
| 89 | $86,743.37 | $763.47 | $0.00 | $490.46 | $87,997.30 |
| 90 | $87,997.30 | $763.47 | $0.00 | $497.55 | $89,258.32 |
| 91 | $89,258.32 | $763.47 | $0.00 | $504.68 | $90,526.47 |
| 92 | $90,526.47 | $763.47 | $0.00 | $511.85 | $91,801.79 |
| 93 | $91,801.79 | $763.47 | $0.00 | $519.06 | $93,084.32 |
| 94 | $93,084.32 | $763.47 | $0.00 | $526.31 | $94,374.10 |
| 95 | $94,374.10 | $763.47 | $0.00 | $533.60 | $95,671.17 |
| 96 | $95,671.17 | $763.47 | $0.00 | $540.94 | $96,975.58 |
| 97 | $96,975.58 | $763.47 | $0.00 | $548.31 | $98,287.36 |
| 98 | $98,287.36 | $763.47 | $0.00 | $555.73 | $99,606.56 |
| 99 | $99,606.56 | $763.47 | $0.00 | $563.19 | $100,933.22 |
| 100 | $100,933.22 | $763.47 | $0.00 | $570.69 | $102,267.38 |
| 101 | $102,267.38 | $763.47 | $0.00 | $578.23 | $103,609.08 |
| 102 | $103,609.08 | $763.47 | $0.00 | $585.82 | $104,958.37 |
| 103 | $104,958.37 | $763.47 | $0.00 | $593.45 | $106,315.29 |
| 104 | $106,315.29 | $763.47 | $0.00 | $601.12 | $107,679.88 |
| 105 | $107,679.88 | $763.47 | $0.00 | $608.84 | $109,052.19 |
| 106 | $109,052.19 | $763.47 | $0.00 | $616.60 | $110,432.26 |
| 107 | $110,432.26 | $763.47 | $0.00 | $624.40 | $111,820.13 |
| 108 | $111,820.13 | $763.47 | $0.00 | $632.25 | $113,215.85 |
| 109 | $113,215.85 | $763.47 | $0.00 | $640.14 | $114,619.46 |
| 110 | $114,619.46 | $763.47 | $0.00 | $648.08 | $116,031.01 |
| 111 | $116,031.01 | $763.47 | $0.00 | $656.06 | $117,450.54 |
| 112 | $117,450.54 | $763.47 | $0.00 | $664.08 | $118,878.09 |
| 113 | $118,878.09 | $763.47 | $0.00 | $672.15 | $120,313.71 |
| 114 | $120,313.71 | $763.47 | $0.00 | $680.27 | $121,757.45 |
| 115 | $121,757.45 | $763.47 | $0.00 | $688.43 | $123,209.35 |
| 116 | $123,209.35 | $763.47 | $0.00 | $696.64 | $124,669.46 |
| 117 | $124,669.46 | $763.47 | $0.00 | $704.90 | $126,137.83 |
| 118 | $126,137.83 | $763.47 | $0.00 | $713.20 | $127,614.50 |
| 119 | $127,614.50 | $763.47 | $0.00 | $721.55 | $129,099.52 |
| 120 | $129,099.52 | $763.47 | $0.00 | $729.95 | $130,592.94 |
| 121 | $130,592.94 | $763.47 | $0.00 | $738.39 | $132,094.80 |
| 122 | $132,094.80 | $763.47 | $0.00 | $746.88 | $133,605.15 |
| 123 | $133,605.15 | $763.47 | $0.00 | $755.42 | $135,124.04 |
| 124 | $135,124.04 | $763.47 | $0.00 | $764.01 | $136,651.52 |
| 125 | $136,651.52 | $763.47 | $0.00 | $772.65 | $138,187.64 |
| 126 | $138,187.64 | $763.47 | $0.00 | $781.33 | $139,732.44 |
| 127 | $139,732.44 | $763.47 | $0.00 | $790.07 | $141,285.98 |
| 128 | $141,285.98 | $763.47 | $0.00 | $798.85 | $142,848.30 |
| 129 | $142,848.30 | $763.47 | $0.00 | $807.69 | $144,419.46 |
| 130 | $144,419.46 | $763.47 | $0.00 | $816.57 | $145,999.50 |
| 131 | $145,999.50 | $763.47 | $0.00 | $825.50 | $147,588.47 |
| 132 | $147,588.47 | $763.47 | $0.00 | $834.49 | $149,186.43 |
| 133 | $149,186.43 | $763.47 | $0.00 | $843.52 | $150,793.42 |
| 134 | $150,793.42 | $763.47 | $0.00 | $852.61 | $152,409.50 |
| 135 | $152,409.50 | $763.47 | $0.00 | $861.75 | $154,034.72 |
| 136 | $154,034.72 | $763.47 | $0.00 | $870.93 | $155,669.12 |
| 137 | $155,669.12 | $763.47 | $0.00 | $880.18 | $157,312.77 |
| 138 | $157,312.77 | $763.47 | $0.00 | $889.47 | $158,965.71 |
| 139 | $158,965.71 | $763.47 | $0.00 | $898.82 | $160,628.00 |
| 140 | $160,628.00 | $763.47 | $0.00 | $908.21 | $162,299.68 |
| 141 | $162,299.68 | $763.47 | $0.00 | $917.67 | $163,980.82 |
| 142 | $163,980.82 | $763.47 | $0.00 | $927.17 | $165,671.46 |
| 143 | $165,671.46 | $763.47 | $0.00 | $936.73 | $167,371.66 |
| 144 | $167,371.66 | $763.47 | $0.00 | $946.34 | $169,081.47 |
| 145 | $169,081.47 | $763.47 | $0.00 | $956.01 | $170,800.95 |
| 146 | $170,800.95 | $763.47 | $0.00 | $965.73 | $172,530.15 |
| 147 | $172,530.15 | $763.47 | $0.00 | $975.51 | $174,269.13 |
| 148 | $174,269.13 | $763.47 | $0.00 | $985.34 | $176,017.94 |
| 149 | $176,017.94 | $763.47 | $0.00 | $995.23 | $177,776.64 |
| 150 | $177,776.64 | $763.47 | $0.00 | $1,005.17 | $179,545.28 |
| 151 | $179,545.28 | $763.47 | $0.00 | $1,015.18 | $181,323.93 |
| 152 | $181,323.93 | $763.47 | $0.00 | $1,025.23 | $183,112.63 |
| 153 | $183,112.63 | $763.47 | $0.00 | $1,035.35 | $184,911.45 |
| 154 | $184,911.45 | $763.47 | $0.00 | $1,045.52 | $186,720.44 |
| 155 | $186,720.44 | $763.47 | $0.00 | $1,055.74 | $188,539.65 |
| 156 | $188,539.65 | $763.47 | $0.00 | $1,066.03 | $190,369.15 |
| 157 | $190,369.15 | $763.47 | $0.00 | $1,076.37 | $192,208.99 |
| 158 | $192,208.99 | $763.47 | $0.00 | $1,086.78 | $194,059.24 |
| 159 | $194,059.24 | $763.47 | $0.00 | $1,097.24 | $195,919.95 |
| 160 | $195,919.95 | $763.47 | $0.00 | $1,107.76 | $197,791.18 |
| 161 | $197,791.18 | $763.47 | $0.00 | $1,118.34 | $199,672.99 |
| 162 | $199,672.99 | $763.47 | $0.00 | $1,128.98 | $201,565.44 |
| 163 | $201,565.44 | $763.47 | $0.00 | $1,139.68 | $203,468.59 |
| 164 | $203,468.59 | $763.47 | $0.00 | $1,150.44 | $205,382.50 |
| 165 | $205,382.50 | $763.47 | $0.00 | $1,161.26 | $207,307.23 |
| 166 | $207,307.23 | $763.47 | $0.00 | $1,172.15 | $209,242.85 |
| 167 | $209,242.85 | $763.47 | $0.00 | $1,183.09 | $211,189.41 |
| 168 | $211,189.41 | $763.47 | $0.00 | $1,194.10 | $213,146.98 |
| 169 | $213,146.98 | $763.47 | $0.00 | $1,205.16 | $215,115.61 |
| 170 | $215,115.61 | $763.47 | $0.00 | $1,216.29 | $217,095.37 |
| 171 | $217,095.37 | $763.47 | $0.00 | $1,227.49 | $219,086.33 |
| 172 | $219,086.33 | $763.47 | $0.00 | $1,238.75 | $221,088.55 |
| 173 | $221,088.55 | $763.47 | $0.00 | $1,250.07 | $223,102.09 |
| 174 | $223,102.09 | $763.47 | $0.00 | $1,261.45 | $225,127.01 |
| 175 | $225,127.01 | $763.47 | $0.00 | $1,272.90 | $227,163.38 |
| 176 | $227,163.38 | $763.47 | $0.00 | $1,284.41 | $229,211.26 |
| 177 | $229,211.26 | $763.47 | $0.00 | $1,295.99 | $231,270.72 |
| 178 | $231,270.72 | $763.47 | $0.00 | $1,307.64 | $233,341.83 |
| 179 | $233,341.83 | $763.47 | $0.00 | $1,319.35 | $235,424.65 |
| 180 | $235,424.65 | $763.47 | $0.00 | $1,331.13 | $237,519.25 |
| 181 | $237,519.25 | $763.47 | $0.00 | $1,342.97 | $239,625.69 |
| 182 | $239,625.69 | $763.47 | $0.00 | $1,354.88 | $241,744.04 |
| 183 | $241,744.04 | $763.47 | $0.00 | $1,366.86 | $243,874.37 |
| 184 | $243,874.37 | $763.47 | $0.00 | $1,378.90 | $246,016.74 |
| 185 | $246,016.74 | $763.47 | $0.00 | $1,391.01 | $248,171.22 |
| 186 | $248,171.22 | $763.47 | $0.00 | $1,403.20 | $250,337.89 |
| 187 | $250,337.89 | $763.47 | $0.00 | $1,415.45 | $252,516.81 |
| 188 | $252,516.81 | $763.47 | $0.00 | $1,427.77 | $254,708.05 |
| 189 | $254,708.05 | $763.47 | $0.00 | $1,440.16 | $256,911.68 |
| 190 | $256,911.68 | $763.47 | $0.00 | $1,452.62 | $259,127.77 |
| 191 | $259,127.77 | $763.47 | $0.00 | $1,465.15 | $261,356.39 |
| 192 | $261,356.39 | $763.47 | $0.00 | $1,477.75 | $263,597.61 |
| 193 | $263,597.61 | $763.47 | $0.00 | $1,490.42 | $265,851.50 |
| 194 | $265,851.50 | $763.47 | $0.00 | $1,503.16 | $268,118.13 |
| 195 | $268,118.13 | $763.47 | $0.00 | $1,515.98 | $270,397.58 |
| 196 | $270,397.58 | $763.47 | $0.00 | $1,528.87 | $272,689.92 |
| 197 | $272,689.92 | $763.47 | $0.00 | $1,541.83 | $274,995.22 |
| 198 | $274,995.22 | $763.47 | $0.00 | $1,554.86 | $277,313.55 |
| 199 | $277,313.55 | $763.47 | $0.00 | $1,567.97 | $279,644.99 |
| 200 | $279,644.99 | $763.47 | $0.00 | $1,581.15 | $281,989.61 |
| 201 | $281,989.61 | $763.47 | $0.00 | $1,594.41 | $284,347.49 |
| 202 | $284,347.49 | $763.47 | $0.00 | $1,607.74 | $286,718.70 |
| 203 | $286,718.70 | $763.47 | $0.00 | $1,621.15 | $289,103.32 |
| 204 | $289,103.32 | $763.47 | $0.00 | $1,634.63 | $291,501.42 |
| 205 | $291,501.42 | $763.47 | $0.00 | $1,648.19 | $293,913.08 |
| 206 | $293,913.08 | $763.47 | $0.00 | $1,661.83 | $296,338.38 |
| 207 | $296,338.38 | $763.47 | $0.00 | $1,675.54 | $298,777.39 |
| 208 | $298,777.39 | $763.47 | $0.00 | $1,689.33 | $301,230.19 |
| 209 | $301,230.19 | $763.47 | $0.00 | $1,703.20 | $303,696.86 |
| 210 | $303,696.86 | $763.47 | $0.00 | $1,717.15 | $306,177.48 |
| 211 | $306,177.48 | $763.47 | $0.00 | $1,731.17 | $308,672.12 |
| 212 | $308,672.12 | $763.47 | $0.00 | $1,745.28 | $311,180.87 |
| 213 | $311,180.87 | $763.47 | $0.00 | $1,759.46 | $313,703.80 |
| 214 | $313,703.80 | $763.47 | $0.00 | $1,773.73 | $316,241.00 |
| 215 | $316,241.00 | $763.47 | $0.00 | $1,788.07 | $318,792.54 |
| 216 | $318,792.54 | $763.47 | $0.00 | $1,802.50 | $321,358.51 |
| 217 | $321,358.51 | $763.47 | $87,029.88 | $1,817.01 | $236,909.11 |
| 218 | $236,909.11 | $763.47 | $0.00 | $1,339.52 | $239,012.10 |
| 219 | $239,012.10 | $763.47 | $0.00 | $1,351.41 | $241,126.98 |
| 220 | $241,126.98 | $763.47 | $0.00 | $1,363.37 | $243,253.82 |
| 221 | $243,253.82 | $763.47 | $0.00 | $1,375.39 | $245,392.68 |
| 222 | $245,392.68 | $763.47 | $0.00 | $1,387.49 | $247,543.64 |
| 223 | $247,543.64 | $763.47 | $0.00 | $1,399.65 | $249,706.76 |
| 224 | $249,706.76 | $763.47 | $0.00 | $1,411.88 | $251,882.11 |
| 225 | $251,882.11 | $763.47 | $0.00 | $1,424.18 | $254,069.76 |
| 226 | $254,069.76 | $763.47 | $0.00 | $1,436.55 | $256,269.78 |
| 227 | $256,269.78 | $763.47 | $0.00 | $1,448.99 | $258,482.24 |
| 228 | $258,482.24 | $763.47 | $0.00 | $1,461.50 | $260,707.21 |
| 229 | $260,707.21 | $763.47 | $93,121.97 | $1,474.08 | $169,822.79 |
| 230 | $169,822.79 | $763.47 | $0.00 | $960.20 | $171,546.46 |
| 231 | $171,546.46 | $763.47 | $0.00 | $969.95 | $173,279.88 |
| 232 | $173,279.88 | $763.47 | $0.00 | $979.75 | $175,023.10 |
| 233 | $175,023.10 | $763.47 | $0.00 | $989.61 | $176,776.18 |
| 234 | $176,776.18 | $763.47 | $0.00 | $999.52 | $178,539.17 |
| 235 | $178,539.17 | $763.47 | $0.00 | $1,009.49 | $180,312.13 |
| 236 | $180,312.13 | $763.47 | $0.00 | $1,019.51 | $182,095.11 |
| 237 | $182,095.11 | $763.47 | $0.00 | $1,029.59 | $183,888.17 |
| 238 | $183,888.17 | $763.47 | $0.00 | $1,039.73 | $185,691.37 |
| 239 | $185,691.37 | $763.47 | $0.00 | $1,049.93 | $187,504.77 |
| 240 | $187,504.77 | $763.47 | $0.00 | $1,060.18 | $189,328.42 |
| 241 | $189,328.42 | $763.47 | $99,640.51 | $1,070.49 | $91,521.87 |
| 242 | $91,521.87 | $763.47 | $0.00 | $517.48 | $92,802.82 |
| 243 | $92,802.82 | $763.47 | $0.00 | $524.72 | $94,091.01 |
| 244 | $94,091.01 | $763.47 | $0.00 | $532.00 | $95,386.48 |
| 245 | $95,386.48 | $763.47 | $0.00 | $539.33 | $96,689.28 |
| 246 | $96,689.28 | $763.47 | $0.00 | $546.70 | $97,999.45 |
| 247 | $97,999.45 | $763.47 | $0.00 | $554.10 | $99,317.02 |
| 248 | $99,317.02 | $763.47 | $0.00 | $561.55 | $100,642.04 |
| 249 | $100,642.04 | $763.47 | $0.00 | $569.04 | $101,974.55 |
| 250 | $101,974.55 | $763.47 | $0.00 | $576.58 | $103,314.60 |
| 251 | $103,314.60 | $763.47 | $0.00 | $584.16 | $104,662.23 |
| 252 | $104,662.23 | $763.47 | $0.00 | $591.78 | $106,017.48 |
| 253 | $106,017.48 | $0.00 | $106,615.34 | $599.44 | $1.58 |