| Estimated Annual Cost in 2042 | $87,196 |
| Monthly savings required | $689 |
How much will it cost to send your child to The University of Texas Pan American in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $348,785.88 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $689.13 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 | $23,242.00 |
| 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 The University of Texas Pan American in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $689.13 | $0.00 | $0.00 | $689.13 |
| 2 | $689.13 | $689.13 | $0.00 | $3.90 | $1,382.16 |
| 3 | $1,382.16 | $689.13 | $0.00 | $7.81 | $2,079.10 |
| 4 | $2,079.10 | $689.13 | $0.00 | $11.76 | $2,779.99 |
| 5 | $2,779.99 | $689.13 | $0.00 | $15.72 | $3,484.84 |
| 6 | $3,484.84 | $689.13 | $0.00 | $19.70 | $4,193.67 |
| 7 | $4,193.67 | $689.13 | $0.00 | $23.71 | $4,906.51 |
| 8 | $4,906.51 | $689.13 | $0.00 | $27.74 | $5,623.38 |
| 9 | $5,623.38 | $689.13 | $0.00 | $31.80 | $6,344.31 |
| 10 | $6,344.31 | $689.13 | $0.00 | $35.87 | $7,069.31 |
| 11 | $7,069.31 | $689.13 | $0.00 | $39.97 | $7,798.41 |
| 12 | $7,798.41 | $689.13 | $0.00 | $44.09 | $8,531.63 |
| 13 | $8,531.63 | $689.13 | $0.00 | $48.24 | $9,269.00 |
| 14 | $9,269.00 | $689.13 | $0.00 | $52.41 | $10,010.54 |
| 15 | $10,010.54 | $689.13 | $0.00 | $56.60 | $10,756.27 |
| 16 | $10,756.27 | $689.13 | $0.00 | $60.82 | $11,506.22 |
| 17 | $11,506.22 | $689.13 | $0.00 | $65.06 | $12,260.41 |
| 18 | $12,260.41 | $689.13 | $0.00 | $69.32 | $13,018.86 |
| 19 | $13,018.86 | $689.13 | $0.00 | $73.61 | $13,781.60 |
| 20 | $13,781.60 | $689.13 | $0.00 | $77.92 | $14,548.65 |
| 21 | $14,548.65 | $689.13 | $0.00 | $82.26 | $15,320.04 |
| 22 | $15,320.04 | $689.13 | $0.00 | $86.62 | $16,095.79 |
| 23 | $16,095.79 | $689.13 | $0.00 | $91.01 | $16,875.93 |
| 24 | $16,875.93 | $689.13 | $0.00 | $95.42 | $17,660.48 |
| 25 | $17,660.48 | $689.13 | $0.00 | $99.85 | $18,449.46 |
| 26 | $18,449.46 | $689.13 | $0.00 | $104.32 | $19,242.91 |
| 27 | $19,242.91 | $689.13 | $0.00 | $108.80 | $20,040.84 |
| 28 | $20,040.84 | $689.13 | $0.00 | $113.31 | $20,843.28 |
| 29 | $20,843.28 | $689.13 | $0.00 | $117.85 | $21,650.26 |
| 30 | $21,650.26 | $689.13 | $0.00 | $122.41 | $22,461.80 |
| 31 | $22,461.80 | $689.13 | $0.00 | $127.00 | $23,277.93 |
| 32 | $23,277.93 | $689.13 | $0.00 | $131.62 | $24,098.68 |
| 33 | $24,098.68 | $689.13 | $0.00 | $136.26 | $24,924.07 |
| 34 | $24,924.07 | $689.13 | $0.00 | $140.92 | $25,754.12 |
| 35 | $25,754.12 | $689.13 | $0.00 | $145.62 | $26,588.87 |
| 36 | $26,588.87 | $689.13 | $0.00 | $150.34 | $27,428.34 |
| 37 | $27,428.34 | $689.13 | $0.00 | $155.08 | $28,272.55 |
| 38 | $28,272.55 | $689.13 | $0.00 | $159.86 | $29,121.54 |
| 39 | $29,121.54 | $689.13 | $0.00 | $164.66 | $29,975.33 |
| 40 | $29,975.33 | $689.13 | $0.00 | $169.48 | $30,833.94 |
| 41 | $30,833.94 | $689.13 | $0.00 | $174.34 | $31,697.41 |
| 42 | $31,697.41 | $689.13 | $0.00 | $179.22 | $32,565.76 |
| 43 | $32,565.76 | $689.13 | $0.00 | $184.13 | $33,439.02 |
| 44 | $33,439.02 | $689.13 | $0.00 | $189.07 | $34,317.22 |
| 45 | $34,317.22 | $689.13 | $0.00 | $194.03 | $35,200.38 |
| 46 | $35,200.38 | $689.13 | $0.00 | $199.03 | $36,088.54 |
| 47 | $36,088.54 | $689.13 | $0.00 | $204.05 | $36,981.72 |
| 48 | $36,981.72 | $689.13 | $0.00 | $209.10 | $37,879.95 |
| 49 | $37,879.95 | $689.13 | $0.00 | $214.18 | $38,783.26 |
| 50 | $38,783.26 | $689.13 | $0.00 | $219.29 | $39,691.68 |
| 51 | $39,691.68 | $689.13 | $0.00 | $224.42 | $40,605.23 |
| 52 | $40,605.23 | $689.13 | $0.00 | $229.59 | $41,523.95 |
| 53 | $41,523.95 | $689.13 | $0.00 | $234.78 | $42,447.86 |
| 54 | $42,447.86 | $689.13 | $0.00 | $240.01 | $43,377.00 |
| 55 | $43,377.00 | $689.13 | $0.00 | $245.26 | $44,311.39 |
| 56 | $44,311.39 | $689.13 | $0.00 | $250.54 | $45,251.06 |
| 57 | $45,251.06 | $689.13 | $0.00 | $255.86 | $46,196.05 |
| 58 | $46,196.05 | $689.13 | $0.00 | $261.20 | $47,146.38 |
| 59 | $47,146.38 | $689.13 | $0.00 | $266.57 | $48,102.08 |
| 60 | $48,102.08 | $689.13 | $0.00 | $271.98 | $49,063.19 |
| 61 | $49,063.19 | $689.13 | $0.00 | $277.41 | $50,029.73 |
| 62 | $50,029.73 | $689.13 | $0.00 | $282.88 | $51,001.74 |
| 63 | $51,001.74 | $689.13 | $0.00 | $288.37 | $51,979.24 |
| 64 | $51,979.24 | $689.13 | $0.00 | $293.90 | $52,962.27 |
| 65 | $52,962.27 | $689.13 | $0.00 | $299.46 | $53,950.86 |
| 66 | $53,950.86 | $689.13 | $0.00 | $305.05 | $54,945.04 |
| 67 | $54,945.04 | $689.13 | $0.00 | $310.67 | $55,944.84 |
| 68 | $55,944.84 | $689.13 | $0.00 | $316.32 | $56,950.29 |
| 69 | $56,950.29 | $689.13 | $0.00 | $322.01 | $57,961.43 |
| 70 | $57,961.43 | $689.13 | $0.00 | $327.72 | $58,978.28 |
| 71 | $58,978.28 | $689.13 | $0.00 | $333.47 | $60,000.88 |
| 72 | $60,000.88 | $689.13 | $0.00 | $339.25 | $61,029.26 |
| 73 | $61,029.26 | $689.13 | $0.00 | $345.07 | $62,063.46 |
| 74 | $62,063.46 | $689.13 | $0.00 | $350.92 | $63,103.51 |
| 75 | $63,103.51 | $689.13 | $0.00 | $356.80 | $64,149.44 |
| 76 | $64,149.44 | $689.13 | $0.00 | $362.71 | $65,201.28 |
| 77 | $65,201.28 | $689.13 | $0.00 | $368.66 | $66,259.07 |
| 78 | $66,259.07 | $689.13 | $0.00 | $374.64 | $67,322.84 |
| 79 | $67,322.84 | $689.13 | $0.00 | $380.65 | $68,392.62 |
| 80 | $68,392.62 | $689.13 | $0.00 | $386.70 | $69,468.45 |
| 81 | $69,468.45 | $689.13 | $0.00 | $392.78 | $70,550.36 |
| 82 | $70,550.36 | $689.13 | $0.00 | $398.90 | $71,638.39 |
| 83 | $71,638.39 | $689.13 | $0.00 | $405.05 | $72,732.57 |
| 84 | $72,732.57 | $689.13 | $0.00 | $411.24 | $73,832.94 |
| 85 | $73,832.94 | $689.13 | $0.00 | $417.46 | $74,939.53 |
| 86 | $74,939.53 | $689.13 | $0.00 | $423.72 | $76,052.38 |
| 87 | $76,052.38 | $689.13 | $0.00 | $430.01 | $77,171.52 |
| 88 | $77,171.52 | $689.13 | $0.00 | $436.34 | $78,296.99 |
| 89 | $78,296.99 | $689.13 | $0.00 | $442.70 | $79,428.82 |
| 90 | $79,428.82 | $689.13 | $0.00 | $449.10 | $80,567.05 |
| 91 | $80,567.05 | $689.13 | $0.00 | $455.54 | $81,711.72 |
| 92 | $81,711.72 | $689.13 | $0.00 | $462.01 | $82,862.86 |
| 93 | $82,862.86 | $689.13 | $0.00 | $468.52 | $84,020.51 |
| 94 | $84,020.51 | $689.13 | $0.00 | $475.06 | $85,184.70 |
| 95 | $85,184.70 | $689.13 | $0.00 | $481.65 | $86,355.48 |
| 96 | $86,355.48 | $689.13 | $0.00 | $488.27 | $87,532.88 |
| 97 | $87,532.88 | $689.13 | $0.00 | $494.92 | $88,716.93 |
| 98 | $88,716.93 | $689.13 | $0.00 | $501.62 | $89,907.68 |
| 99 | $89,907.68 | $689.13 | $0.00 | $508.35 | $91,105.16 |
| 100 | $91,105.16 | $689.13 | $0.00 | $515.12 | $92,309.41 |
| 101 | $92,309.41 | $689.13 | $0.00 | $521.93 | $93,520.47 |
| 102 | $93,520.47 | $689.13 | $0.00 | $528.78 | $94,738.38 |
| 103 | $94,738.38 | $689.13 | $0.00 | $535.66 | $95,963.17 |
| 104 | $95,963.17 | $689.13 | $0.00 | $542.59 | $97,194.89 |
| 105 | $97,194.89 | $689.13 | $0.00 | $549.55 | $98,433.57 |
| 106 | $98,433.57 | $689.13 | $0.00 | $556.56 | $99,679.26 |
| 107 | $99,679.26 | $689.13 | $0.00 | $563.60 | $100,931.99 |
| 108 | $100,931.99 | $689.13 | $0.00 | $570.68 | $102,191.80 |
| 109 | $102,191.80 | $689.13 | $0.00 | $577.81 | $103,458.74 |
| 110 | $103,458.74 | $689.13 | $0.00 | $584.97 | $104,732.84 |
| 111 | $104,732.84 | $689.13 | $0.00 | $592.17 | $106,014.14 |
| 112 | $106,014.14 | $689.13 | $0.00 | $599.42 | $107,302.69 |
| 113 | $107,302.69 | $689.13 | $0.00 | $606.71 | $108,598.53 |
| 114 | $108,598.53 | $689.13 | $0.00 | $614.03 | $109,901.69 |
| 115 | $109,901.69 | $689.13 | $0.00 | $621.40 | $111,212.22 |
| 116 | $111,212.22 | $689.13 | $0.00 | $628.81 | $112,530.16 |
| 117 | $112,530.16 | $689.13 | $0.00 | $636.26 | $113,855.55 |
| 118 | $113,855.55 | $689.13 | $0.00 | $643.76 | $115,188.44 |
| 119 | $115,188.44 | $689.13 | $0.00 | $651.29 | $116,528.86 |
| 120 | $116,528.86 | $689.13 | $0.00 | $658.87 | $117,876.86 |
| 121 | $117,876.86 | $689.13 | $0.00 | $666.49 | $119,232.48 |
| 122 | $119,232.48 | $689.13 | $0.00 | $674.16 | $120,595.77 |
| 123 | $120,595.77 | $689.13 | $0.00 | $681.87 | $121,966.77 |
| 124 | $121,966.77 | $689.13 | $0.00 | $689.62 | $123,345.52 |
| 125 | $123,345.52 | $689.13 | $0.00 | $697.41 | $124,732.06 |
| 126 | $124,732.06 | $689.13 | $0.00 | $705.25 | $126,126.44 |
| 127 | $126,126.44 | $689.13 | $0.00 | $713.14 | $127,528.71 |
| 128 | $127,528.71 | $689.13 | $0.00 | $721.07 | $128,938.91 |
| 129 | $128,938.91 | $689.13 | $0.00 | $729.04 | $130,357.08 |
| 130 | $130,357.08 | $689.13 | $0.00 | $737.06 | $131,783.27 |
| 131 | $131,783.27 | $689.13 | $0.00 | $745.12 | $133,217.52 |
| 132 | $133,217.52 | $689.13 | $0.00 | $753.23 | $134,659.88 |
| 133 | $134,659.88 | $689.13 | $0.00 | $761.39 | $136,110.40 |
| 134 | $136,110.40 | $689.13 | $0.00 | $769.59 | $137,569.12 |
| 135 | $137,569.12 | $689.13 | $0.00 | $777.84 | $139,036.09 |
| 136 | $139,036.09 | $689.13 | $0.00 | $786.13 | $140,511.35 |
| 137 | $140,511.35 | $689.13 | $0.00 | $794.47 | $141,994.95 |
| 138 | $141,994.95 | $689.13 | $0.00 | $802.86 | $143,486.94 |
| 139 | $143,486.94 | $689.13 | $0.00 | $811.30 | $144,987.37 |
| 140 | $144,987.37 | $689.13 | $0.00 | $819.78 | $146,496.28 |
| 141 | $146,496.28 | $689.13 | $0.00 | $828.31 | $148,013.72 |
| 142 | $148,013.72 | $689.13 | $0.00 | $836.89 | $149,539.74 |
| 143 | $149,539.74 | $689.13 | $0.00 | $845.52 | $151,074.39 |
| 144 | $151,074.39 | $689.13 | $0.00 | $854.20 | $152,617.72 |
| 145 | $152,617.72 | $689.13 | $0.00 | $862.92 | $154,169.77 |
| 146 | $154,169.77 | $689.13 | $0.00 | $871.70 | $155,730.60 |
| 147 | $155,730.60 | $689.13 | $0.00 | $880.52 | $157,300.25 |
| 148 | $157,300.25 | $689.13 | $0.00 | $889.40 | $158,878.78 |
| 149 | $158,878.78 | $689.13 | $0.00 | $898.32 | $160,466.23 |
| 150 | $160,466.23 | $689.13 | $0.00 | $907.30 | $162,062.66 |
| 151 | $162,062.66 | $689.13 | $0.00 | $916.33 | $163,668.12 |
| 152 | $163,668.12 | $689.13 | $0.00 | $925.40 | $165,282.65 |
| 153 | $165,282.65 | $689.13 | $0.00 | $934.53 | $166,906.31 |
| 154 | $166,906.31 | $689.13 | $0.00 | $943.71 | $168,539.15 |
| 155 | $168,539.15 | $689.13 | $0.00 | $952.94 | $170,181.22 |
| 156 | $170,181.22 | $689.13 | $0.00 | $962.23 | $171,832.58 |
| 157 | $171,832.58 | $689.13 | $0.00 | $971.57 | $173,493.28 |
| 158 | $173,493.28 | $689.13 | $0.00 | $980.96 | $175,163.37 |
| 159 | $175,163.37 | $689.13 | $0.00 | $990.40 | $176,842.90 |
| 160 | $176,842.90 | $689.13 | $0.00 | $999.90 | $178,531.93 |
| 161 | $178,531.93 | $689.13 | $0.00 | $1,009.45 | $180,230.51 |
| 162 | $180,230.51 | $689.13 | $0.00 | $1,019.05 | $181,938.69 |
| 163 | $181,938.69 | $689.13 | $0.00 | $1,028.71 | $183,656.53 |
| 164 | $183,656.53 | $689.13 | $0.00 | $1,038.42 | $185,384.08 |
| 165 | $185,384.08 | $689.13 | $0.00 | $1,048.19 | $187,121.40 |
| 166 | $187,121.40 | $689.13 | $0.00 | $1,058.01 | $188,868.54 |
| 167 | $188,868.54 | $689.13 | $0.00 | $1,067.89 | $190,625.56 |
| 168 | $190,625.56 | $689.13 | $0.00 | $1,077.82 | $192,392.51 |
| 169 | $192,392.51 | $689.13 | $0.00 | $1,087.82 | $194,169.46 |
| 170 | $194,169.46 | $689.13 | $0.00 | $1,097.86 | $195,956.45 |
| 171 | $195,956.45 | $689.13 | $0.00 | $1,107.97 | $197,753.55 |
| 172 | $197,753.55 | $689.13 | $0.00 | $1,118.13 | $199,560.81 |
| 173 | $199,560.81 | $689.13 | $0.00 | $1,128.35 | $201,378.29 |
| 174 | $201,378.29 | $689.13 | $0.00 | $1,138.62 | $203,206.04 |
| 175 | $203,206.04 | $689.13 | $0.00 | $1,148.96 | $205,044.13 |
| 176 | $205,044.13 | $689.13 | $0.00 | $1,159.35 | $206,892.61 |
| 177 | $206,892.61 | $689.13 | $0.00 | $1,169.80 | $208,751.54 |
| 178 | $208,751.54 | $689.13 | $0.00 | $1,180.31 | $210,620.98 |
| 179 | $210,620.98 | $689.13 | $0.00 | $1,190.88 | $212,500.99 |
| 180 | $212,500.99 | $689.13 | $0.00 | $1,201.51 | $214,391.63 |
| 181 | $214,391.63 | $689.13 | $0.00 | $1,212.20 | $216,292.96 |
| 182 | $216,292.96 | $689.13 | $0.00 | $1,222.95 | $218,205.04 |
| 183 | $218,205.04 | $689.13 | $0.00 | $1,233.76 | $220,127.93 |
| 184 | $220,127.93 | $689.13 | $0.00 | $1,244.64 | $222,061.70 |
| 185 | $222,061.70 | $689.13 | $0.00 | $1,255.57 | $224,006.40 |
| 186 | $224,006.40 | $689.13 | $0.00 | $1,266.56 | $225,962.09 |
| 187 | $225,962.09 | $689.13 | $0.00 | $1,277.62 | $227,928.84 |
| 188 | $227,928.84 | $689.13 | $0.00 | $1,288.74 | $229,906.71 |
| 189 | $229,906.71 | $689.13 | $0.00 | $1,299.93 | $231,895.77 |
| 190 | $231,895.77 | $689.13 | $0.00 | $1,311.17 | $233,896.07 |
| 191 | $233,896.07 | $689.13 | $0.00 | $1,322.48 | $235,907.68 |
| 192 | $235,907.68 | $689.13 | $0.00 | $1,333.86 | $237,930.67 |
| 193 | $237,930.67 | $689.13 | $0.00 | $1,345.29 | $239,965.09 |
| 194 | $239,965.09 | $689.13 | $0.00 | $1,356.80 | $242,011.02 |
| 195 | $242,011.02 | $689.13 | $0.00 | $1,368.37 | $244,068.52 |
| 196 | $244,068.52 | $689.13 | $0.00 | $1,380.00 | $246,137.65 |
| 197 | $246,137.65 | $689.13 | $0.00 | $1,391.70 | $248,218.48 |
| 198 | $248,218.48 | $689.13 | $0.00 | $1,403.46 | $250,311.07 |
| 199 | $250,311.07 | $689.13 | $0.00 | $1,415.30 | $252,415.50 |
| 200 | $252,415.50 | $689.13 | $0.00 | $1,427.19 | $254,531.82 |
| 201 | $254,531.82 | $689.13 | $0.00 | $1,439.16 | $256,660.11 |
| 202 | $256,660.11 | $689.13 | $0.00 | $1,451.19 | $258,800.43 |
| 203 | $258,800.43 | $689.13 | $0.00 | $1,463.30 | $260,952.86 |
| 204 | $260,952.86 | $689.13 | $0.00 | $1,475.47 | $263,117.46 |
| 205 | $263,117.46 | $689.13 | $0.00 | $1,487.70 | $265,294.29 |
| 206 | $265,294.29 | $689.13 | $0.00 | $1,500.01 | $267,483.43 |
| 207 | $267,483.43 | $689.13 | $0.00 | $1,512.39 | $269,684.95 |
| 208 | $269,684.95 | $689.13 | $0.00 | $1,524.84 | $271,898.92 |
| 209 | $271,898.92 | $689.13 | $0.00 | $1,537.36 | $274,125.41 |
| 210 | $274,125.41 | $689.13 | $0.00 | $1,549.94 | $276,364.48 |
| 211 | $276,364.48 | $689.13 | $0.00 | $1,562.60 | $278,616.21 |
| 212 | $278,616.21 | $689.13 | $0.00 | $1,575.34 | $280,880.68 |
| 213 | $280,880.68 | $689.13 | $0.00 | $1,588.14 | $283,157.95 |
| 214 | $283,157.95 | $689.13 | $0.00 | $1,601.02 | $285,448.10 |
| 215 | $285,448.10 | $689.13 | $0.00 | $1,613.97 | $287,751.20 |
| 216 | $287,751.20 | $689.13 | $0.00 | $1,626.99 | $290,067.32 |
| 217 | $290,067.32 | $689.13 | $78,556.39 | $1,640.08 | $213,840.14 |
| 218 | $213,840.14 | $689.13 | $0.00 | $1,209.08 | $215,738.35 |
| 219 | $215,738.35 | $689.13 | $0.00 | $1,219.82 | $217,647.30 |
| 220 | $217,647.30 | $689.13 | $0.00 | $1,230.61 | $219,567.04 |
| 221 | $219,567.04 | $689.13 | $0.00 | $1,241.46 | $221,497.63 |
| 222 | $221,497.63 | $689.13 | $0.00 | $1,252.38 | $223,439.14 |
| 223 | $223,439.14 | $689.13 | $0.00 | $1,263.36 | $225,391.63 |
| 224 | $225,391.63 | $689.13 | $0.00 | $1,274.40 | $227,355.16 |
| 225 | $227,355.16 | $689.13 | $0.00 | $1,285.50 | $229,329.79 |
| 226 | $229,329.79 | $689.13 | $0.00 | $1,296.66 | $231,315.58 |
| 227 | $231,315.58 | $689.13 | $0.00 | $1,307.89 | $233,312.60 |
| 228 | $233,312.60 | $689.13 | $0.00 | $1,319.18 | $235,320.91 |
| 229 | $235,320.91 | $689.13 | $84,055.33 | $1,330.54 | $153,285.25 |
| 230 | $153,285.25 | $689.13 | $0.00 | $866.70 | $154,841.08 |
| 231 | $154,841.08 | $689.13 | $0.00 | $875.49 | $156,405.70 |
| 232 | $156,405.70 | $689.13 | $0.00 | $884.34 | $157,979.17 |
| 233 | $157,979.17 | $689.13 | $0.00 | $893.24 | $159,561.54 |
| 234 | $159,561.54 | $689.13 | $0.00 | $902.18 | $161,152.85 |
| 235 | $161,152.85 | $689.13 | $0.00 | $911.18 | $162,753.16 |
| 236 | $162,753.16 | $689.13 | $0.00 | $920.23 | $164,362.52 |
| 237 | $164,362.52 | $689.13 | $0.00 | $929.33 | $165,980.98 |
| 238 | $165,980.98 | $689.13 | $0.00 | $938.48 | $167,608.59 |
| 239 | $167,608.59 | $689.13 | $0.00 | $947.68 | $169,245.40 |
| 240 | $169,245.40 | $689.13 | $0.00 | $956.94 | $170,891.47 |
| 241 | $170,891.47 | $689.13 | $89,939.21 | $966.25 | $82,607.64 |
| 242 | $82,607.64 | $689.13 | $0.00 | $467.08 | $83,763.85 |
| 243 | $83,763.85 | $689.13 | $0.00 | $473.61 | $84,926.59 |
| 244 | $84,926.59 | $689.13 | $0.00 | $480.19 | $86,095.91 |
| 245 | $86,095.91 | $689.13 | $0.00 | $486.80 | $87,271.84 |
| 246 | $87,271.84 | $689.13 | $0.00 | $493.45 | $88,454.42 |
| 247 | $88,454.42 | $689.13 | $0.00 | $500.13 | $89,643.68 |
| 248 | $89,643.68 | $689.13 | $0.00 | $506.86 | $90,839.67 |
| 249 | $90,839.67 | $689.13 | $0.00 | $513.62 | $92,042.42 |
| 250 | $92,042.42 | $689.13 | $0.00 | $520.42 | $93,251.97 |
| 251 | $93,251.97 | $689.13 | $0.00 | $527.26 | $94,468.36 |
| 252 | $94,468.36 | $689.13 | $0.00 | $534.14 | $95,691.63 |
| 253 | $95,691.63 | $0.00 | $96,234.95 | $541.05 | -$2.27 |