| Estimated Annual Cost in 2042 | $96,797 |
| Monthly savings required | $765 |
How much will it cost to send your child to University of Houston in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $387,188.04 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $765.00 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 | $25,801.00 |
| 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 Houston in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $765.00 | $0.00 | $0.00 | $765.00 |
| 2 | $765.00 | $765.00 | $0.00 | $4.33 | $1,534.33 |
| 3 | $1,534.33 | $765.00 | $0.00 | $8.68 | $2,308.01 |
| 4 | $2,308.01 | $765.00 | $0.00 | $13.05 | $3,086.06 |
| 5 | $3,086.06 | $765.00 | $0.00 | $17.45 | $3,868.51 |
| 6 | $3,868.51 | $765.00 | $0.00 | $21.87 | $4,655.38 |
| 7 | $4,655.38 | $765.00 | $0.00 | $26.32 | $5,446.70 |
| 8 | $5,446.70 | $765.00 | $0.00 | $30.80 | $6,242.50 |
| 9 | $6,242.50 | $765.00 | $0.00 | $35.30 | $7,042.80 |
| 10 | $7,042.80 | $765.00 | $0.00 | $39.82 | $7,847.62 |
| 11 | $7,847.62 | $765.00 | $0.00 | $44.37 | $8,656.99 |
| 12 | $8,656.99 | $765.00 | $0.00 | $48.95 | $9,470.94 |
| 13 | $9,470.94 | $765.00 | $0.00 | $53.55 | $10,289.49 |
| 14 | $10,289.49 | $765.00 | $0.00 | $58.18 | $11,112.67 |
| 15 | $11,112.67 | $765.00 | $0.00 | $62.83 | $11,940.50 |
| 16 | $11,940.50 | $765.00 | $0.00 | $67.51 | $12,773.01 |
| 17 | $12,773.01 | $765.00 | $0.00 | $72.22 | $13,610.23 |
| 18 | $13,610.23 | $765.00 | $0.00 | $76.95 | $14,452.18 |
| 19 | $14,452.18 | $765.00 | $0.00 | $81.71 | $15,298.89 |
| 20 | $15,298.89 | $765.00 | $0.00 | $86.50 | $16,150.39 |
| 21 | $16,150.39 | $765.00 | $0.00 | $91.32 | $17,006.71 |
| 22 | $17,006.71 | $765.00 | $0.00 | $96.16 | $17,867.87 |
| 23 | $17,867.87 | $765.00 | $0.00 | $101.03 | $18,733.90 |
| 24 | $18,733.90 | $765.00 | $0.00 | $105.92 | $19,604.82 |
| 25 | $19,604.82 | $765.00 | $0.00 | $110.85 | $20,480.67 |
| 26 | $20,480.67 | $765.00 | $0.00 | $115.80 | $21,361.47 |
| 27 | $21,361.47 | $765.00 | $0.00 | $120.78 | $22,247.25 |
| 28 | $22,247.25 | $765.00 | $0.00 | $125.79 | $23,138.04 |
| 29 | $23,138.04 | $765.00 | $0.00 | $130.83 | $24,033.87 |
| 30 | $24,033.87 | $765.00 | $0.00 | $135.89 | $24,934.76 |
| 31 | $24,934.76 | $765.00 | $0.00 | $140.98 | $25,840.74 |
| 32 | $25,840.74 | $765.00 | $0.00 | $146.11 | $26,751.85 |
| 33 | $26,751.85 | $765.00 | $0.00 | $151.26 | $27,668.11 |
| 34 | $27,668.11 | $765.00 | $0.00 | $156.44 | $28,589.55 |
| 35 | $28,589.55 | $765.00 | $0.00 | $161.65 | $29,516.20 |
| 36 | $29,516.20 | $765.00 | $0.00 | $166.89 | $30,448.09 |
| 37 | $30,448.09 | $765.00 | $0.00 | $172.16 | $31,385.25 |
| 38 | $31,385.25 | $765.00 | $0.00 | $177.46 | $32,327.71 |
| 39 | $32,327.71 | $765.00 | $0.00 | $182.79 | $33,275.50 |
| 40 | $33,275.50 | $765.00 | $0.00 | $188.14 | $34,228.64 |
| 41 | $34,228.64 | $765.00 | $0.00 | $193.53 | $35,187.17 |
| 42 | $35,187.17 | $765.00 | $0.00 | $198.95 | $36,151.12 |
| 43 | $36,151.12 | $765.00 | $0.00 | $204.40 | $37,120.52 |
| 44 | $37,120.52 | $765.00 | $0.00 | $209.88 | $38,095.40 |
| 45 | $38,095.40 | $765.00 | $0.00 | $215.40 | $39,075.80 |
| 46 | $39,075.80 | $765.00 | $0.00 | $220.94 | $40,061.74 |
| 47 | $40,061.74 | $765.00 | $0.00 | $226.51 | $41,053.25 |
| 48 | $41,053.25 | $765.00 | $0.00 | $232.12 | $42,050.37 |
| 49 | $42,050.37 | $765.00 | $0.00 | $237.76 | $43,053.13 |
| 50 | $43,053.13 | $765.00 | $0.00 | $243.43 | $44,061.56 |
| 51 | $44,061.56 | $765.00 | $0.00 | $249.13 | $45,075.69 |
| 52 | $45,075.69 | $765.00 | $0.00 | $254.86 | $46,095.55 |
| 53 | $46,095.55 | $765.00 | $0.00 | $260.63 | $47,121.18 |
| 54 | $47,121.18 | $765.00 | $0.00 | $266.43 | $48,152.61 |
| 55 | $48,152.61 | $765.00 | $0.00 | $272.26 | $49,189.87 |
| 56 | $49,189.87 | $765.00 | $0.00 | $278.13 | $50,233.00 |
| 57 | $50,233.00 | $765.00 | $0.00 | $284.02 | $51,282.02 |
| 58 | $51,282.02 | $765.00 | $0.00 | $289.96 | $52,336.98 |
| 59 | $52,336.98 | $765.00 | $0.00 | $295.92 | $53,397.90 |
| 60 | $53,397.90 | $765.00 | $0.00 | $301.92 | $54,464.82 |
| 61 | $54,464.82 | $765.00 | $0.00 | $307.95 | $55,537.77 |
| 62 | $55,537.77 | $765.00 | $0.00 | $314.02 | $56,616.79 |
| 63 | $56,616.79 | $765.00 | $0.00 | $320.12 | $57,701.91 |
| 64 | $57,701.91 | $765.00 | $0.00 | $326.25 | $58,793.16 |
| 65 | $58,793.16 | $765.00 | $0.00 | $332.43 | $59,890.59 |
| 66 | $59,890.59 | $765.00 | $0.00 | $338.63 | $60,994.22 |
| 67 | $60,994.22 | $765.00 | $0.00 | $344.87 | $62,104.09 |
| 68 | $62,104.09 | $765.00 | $0.00 | $351.15 | $63,220.24 |
| 69 | $63,220.24 | $765.00 | $0.00 | $357.46 | $64,342.70 |
| 70 | $64,342.70 | $765.00 | $0.00 | $363.80 | $65,471.50 |
| 71 | $65,471.50 | $765.00 | $0.00 | $370.19 | $66,606.69 |
| 72 | $66,606.69 | $765.00 | $0.00 | $376.60 | $67,748.29 |
| 73 | $67,748.29 | $765.00 | $0.00 | $383.06 | $68,896.35 |
| 74 | $68,896.35 | $765.00 | $0.00 | $389.55 | $70,050.90 |
| 75 | $70,050.90 | $765.00 | $0.00 | $396.08 | $71,211.98 |
| 76 | $71,211.98 | $765.00 | $0.00 | $402.64 | $72,379.62 |
| 77 | $72,379.62 | $765.00 | $0.00 | $409.24 | $73,553.86 |
| 78 | $73,553.86 | $765.00 | $0.00 | $415.88 | $74,734.74 |
| 79 | $74,734.74 | $765.00 | $0.00 | $422.56 | $75,922.30 |
| 80 | $75,922.30 | $765.00 | $0.00 | $429.28 | $77,116.58 |
| 81 | $77,116.58 | $765.00 | $0.00 | $436.03 | $78,317.61 |
| 82 | $78,317.61 | $765.00 | $0.00 | $442.82 | $79,525.43 |
| 83 | $79,525.43 | $765.00 | $0.00 | $449.65 | $80,740.08 |
| 84 | $80,740.08 | $765.00 | $0.00 | $456.52 | $81,961.60 |
| 85 | $81,961.60 | $765.00 | $0.00 | $463.42 | $83,190.02 |
| 86 | $83,190.02 | $765.00 | $0.00 | $470.37 | $84,425.39 |
| 87 | $84,425.39 | $765.00 | $0.00 | $477.35 | $85,667.74 |
| 88 | $85,667.74 | $765.00 | $0.00 | $484.38 | $86,917.12 |
| 89 | $86,917.12 | $765.00 | $0.00 | $491.44 | $88,173.56 |
| 90 | $88,173.56 | $765.00 | $0.00 | $498.55 | $89,437.11 |
| 91 | $89,437.11 | $765.00 | $0.00 | $505.69 | $90,707.80 |
| 92 | $90,707.80 | $765.00 | $0.00 | $512.88 | $91,985.68 |
| 93 | $91,985.68 | $765.00 | $0.00 | $520.10 | $93,270.78 |
| 94 | $93,270.78 | $765.00 | $0.00 | $527.37 | $94,563.15 |
| 95 | $94,563.15 | $765.00 | $0.00 | $534.67 | $95,862.82 |
| 96 | $95,862.82 | $765.00 | $0.00 | $542.02 | $97,169.84 |
| 97 | $97,169.84 | $765.00 | $0.00 | $549.41 | $98,484.25 |
| 98 | $98,484.25 | $765.00 | $0.00 | $556.84 | $99,806.09 |
| 99 | $99,806.09 | $765.00 | $0.00 | $564.32 | $101,135.41 |
| 100 | $101,135.41 | $765.00 | $0.00 | $571.83 | $102,472.24 |
| 101 | $102,472.24 | $765.00 | $0.00 | $579.39 | $103,816.63 |
| 102 | $103,816.63 | $765.00 | $0.00 | $586.99 | $105,168.62 |
| 103 | $105,168.62 | $765.00 | $0.00 | $594.64 | $106,528.26 |
| 104 | $106,528.26 | $765.00 | $0.00 | $602.33 | $107,895.59 |
| 105 | $107,895.59 | $765.00 | $0.00 | $610.06 | $109,270.65 |
| 106 | $109,270.65 | $765.00 | $0.00 | $617.83 | $110,653.48 |
| 107 | $110,653.48 | $765.00 | $0.00 | $625.65 | $112,044.13 |
| 108 | $112,044.13 | $765.00 | $0.00 | $633.51 | $113,442.64 |
| 109 | $113,442.64 | $765.00 | $0.00 | $641.42 | $114,849.06 |
| 110 | $114,849.06 | $765.00 | $0.00 | $649.37 | $116,263.43 |
| 111 | $116,263.43 | $765.00 | $0.00 | $657.37 | $117,685.80 |
| 112 | $117,685.80 | $765.00 | $0.00 | $665.41 | $119,116.21 |
| 113 | $119,116.21 | $765.00 | $0.00 | $673.50 | $120,554.71 |
| 114 | $120,554.71 | $765.00 | $0.00 | $681.63 | $122,001.34 |
| 115 | $122,001.34 | $765.00 | $0.00 | $689.81 | $123,456.15 |
| 116 | $123,456.15 | $765.00 | $0.00 | $698.04 | $124,919.19 |
| 117 | $124,919.19 | $765.00 | $0.00 | $706.31 | $126,390.50 |
| 118 | $126,390.50 | $765.00 | $0.00 | $714.63 | $127,870.13 |
| 119 | $127,870.13 | $765.00 | $0.00 | $723.00 | $129,358.13 |
| 120 | $129,358.13 | $765.00 | $0.00 | $731.41 | $130,854.54 |
| 121 | $130,854.54 | $765.00 | $0.00 | $739.87 | $132,359.41 |
| 122 | $132,359.41 | $765.00 | $0.00 | $748.38 | $133,872.79 |
| 123 | $133,872.79 | $765.00 | $0.00 | $756.94 | $135,394.73 |
| 124 | $135,394.73 | $765.00 | $0.00 | $765.54 | $136,925.27 |
| 125 | $136,925.27 | $765.00 | $0.00 | $774.20 | $138,464.47 |
| 126 | $138,464.47 | $765.00 | $0.00 | $782.90 | $140,012.37 |
| 127 | $140,012.37 | $765.00 | $0.00 | $791.65 | $141,569.02 |
| 128 | $141,569.02 | $765.00 | $0.00 | $800.45 | $143,134.47 |
| 129 | $143,134.47 | $765.00 | $0.00 | $809.30 | $144,708.77 |
| 130 | $144,708.77 | $765.00 | $0.00 | $818.20 | $146,291.97 |
| 131 | $146,291.97 | $765.00 | $0.00 | $827.16 | $147,884.13 |
| 132 | $147,884.13 | $765.00 | $0.00 | $836.16 | $149,485.29 |
| 133 | $149,485.29 | $765.00 | $0.00 | $845.21 | $151,095.50 |
| 134 | $151,095.50 | $765.00 | $0.00 | $854.32 | $152,714.82 |
| 135 | $152,714.82 | $765.00 | $0.00 | $863.47 | $154,343.29 |
| 136 | $154,343.29 | $765.00 | $0.00 | $872.68 | $155,980.97 |
| 137 | $155,980.97 | $765.00 | $0.00 | $881.94 | $157,627.91 |
| 138 | $157,627.91 | $765.00 | $0.00 | $891.25 | $159,284.16 |
| 139 | $159,284.16 | $765.00 | $0.00 | $900.62 | $160,949.78 |
| 140 | $160,949.78 | $765.00 | $0.00 | $910.03 | $162,624.81 |
| 141 | $162,624.81 | $765.00 | $0.00 | $919.50 | $164,309.31 |
| 142 | $164,309.31 | $765.00 | $0.00 | $929.03 | $166,003.34 |
| 143 | $166,003.34 | $765.00 | $0.00 | $938.61 | $167,706.95 |
| 144 | $167,706.95 | $765.00 | $0.00 | $948.24 | $169,420.19 |
| 145 | $169,420.19 | $765.00 | $0.00 | $957.93 | $171,143.12 |
| 146 | $171,143.12 | $765.00 | $0.00 | $967.67 | $172,875.79 |
| 147 | $172,875.79 | $765.00 | $0.00 | $977.46 | $174,618.25 |
| 148 | $174,618.25 | $765.00 | $0.00 | $987.32 | $176,370.57 |
| 149 | $176,370.57 | $765.00 | $0.00 | $997.22 | $178,132.79 |
| 150 | $178,132.79 | $765.00 | $0.00 | $1,007.19 | $179,904.98 |
| 151 | $179,904.98 | $765.00 | $0.00 | $1,017.21 | $181,687.19 |
| 152 | $181,687.19 | $765.00 | $0.00 | $1,027.29 | $183,479.48 |
| 153 | $183,479.48 | $765.00 | $0.00 | $1,037.42 | $185,281.90 |
| 154 | $185,281.90 | $765.00 | $0.00 | $1,047.61 | $187,094.51 |
| 155 | $187,094.51 | $765.00 | $0.00 | $1,057.86 | $188,917.37 |
| 156 | $188,917.37 | $765.00 | $0.00 | $1,068.17 | $190,750.54 |
| 157 | $190,750.54 | $765.00 | $0.00 | $1,078.53 | $192,594.07 |
| 158 | $192,594.07 | $765.00 | $0.00 | $1,088.95 | $194,448.02 |
| 159 | $194,448.02 | $765.00 | $0.00 | $1,099.44 | $196,312.46 |
| 160 | $196,312.46 | $765.00 | $0.00 | $1,109.98 | $198,187.44 |
| 161 | $198,187.44 | $765.00 | $0.00 | $1,120.58 | $200,073.02 |
| 162 | $200,073.02 | $765.00 | $0.00 | $1,131.24 | $201,969.26 |
| 163 | $201,969.26 | $765.00 | $0.00 | $1,141.96 | $203,876.22 |
| 164 | $203,876.22 | $765.00 | $0.00 | $1,152.75 | $205,793.97 |
| 165 | $205,793.97 | $765.00 | $0.00 | $1,163.59 | $207,722.56 |
| 166 | $207,722.56 | $765.00 | $0.00 | $1,174.49 | $209,662.05 |
| 167 | $209,662.05 | $765.00 | $0.00 | $1,185.46 | $211,612.51 |
| 168 | $211,612.51 | $765.00 | $0.00 | $1,196.49 | $213,574.00 |
| 169 | $213,574.00 | $765.00 | $0.00 | $1,207.58 | $215,546.58 |
| 170 | $215,546.58 | $765.00 | $0.00 | $1,218.73 | $217,530.31 |
| 171 | $217,530.31 | $765.00 | $0.00 | $1,229.95 | $219,525.26 |
| 172 | $219,525.26 | $765.00 | $0.00 | $1,241.23 | $221,531.49 |
| 173 | $221,531.49 | $765.00 | $0.00 | $1,252.57 | $223,549.06 |
| 174 | $223,549.06 | $765.00 | $0.00 | $1,263.98 | $225,578.04 |
| 175 | $225,578.04 | $765.00 | $0.00 | $1,275.45 | $227,618.49 |
| 176 | $227,618.49 | $765.00 | $0.00 | $1,286.99 | $229,670.48 |
| 177 | $229,670.48 | $765.00 | $0.00 | $1,298.59 | $231,734.07 |
| 178 | $231,734.07 | $765.00 | $0.00 | $1,310.26 | $233,809.33 |
| 179 | $233,809.33 | $765.00 | $0.00 | $1,321.99 | $235,896.32 |
| 180 | $235,896.32 | $765.00 | $0.00 | $1,333.79 | $237,995.11 |
| 181 | $237,995.11 | $765.00 | $0.00 | $1,345.66 | $240,105.77 |
| 182 | $240,105.77 | $765.00 | $0.00 | $1,357.59 | $242,228.36 |
| 183 | $242,228.36 | $765.00 | $0.00 | $1,369.59 | $244,362.95 |
| 184 | $244,362.95 | $765.00 | $0.00 | $1,381.66 | $246,509.61 |
| 185 | $246,509.61 | $765.00 | $0.00 | $1,393.80 | $248,668.41 |
| 186 | $248,668.41 | $765.00 | $0.00 | $1,406.01 | $250,839.42 |
| 187 | $250,839.42 | $765.00 | $0.00 | $1,418.28 | $253,022.70 |
| 188 | $253,022.70 | $765.00 | $0.00 | $1,430.63 | $255,218.33 |
| 189 | $255,218.33 | $765.00 | $0.00 | $1,443.04 | $257,426.37 |
| 190 | $257,426.37 | $765.00 | $0.00 | $1,455.53 | $259,646.90 |
| 191 | $259,646.90 | $765.00 | $0.00 | $1,468.08 | $261,879.98 |
| 192 | $261,879.98 | $765.00 | $0.00 | $1,480.71 | $264,125.69 |
| 193 | $264,125.69 | $765.00 | $0.00 | $1,493.41 | $266,384.10 |
| 194 | $266,384.10 | $765.00 | $0.00 | $1,506.17 | $268,655.27 |
| 195 | $268,655.27 | $765.00 | $0.00 | $1,519.02 | $270,939.29 |
| 196 | $270,939.29 | $765.00 | $0.00 | $1,531.93 | $273,236.22 |
| 197 | $273,236.22 | $765.00 | $0.00 | $1,544.92 | $275,546.14 |
| 198 | $275,546.14 | $765.00 | $0.00 | $1,557.98 | $277,869.12 |
| 199 | $277,869.12 | $765.00 | $0.00 | $1,571.11 | $280,205.23 |
| 200 | $280,205.23 | $765.00 | $0.00 | $1,584.32 | $282,554.55 |
| 201 | $282,554.55 | $765.00 | $0.00 | $1,597.60 | $284,917.15 |
| 202 | $284,917.15 | $765.00 | $0.00 | $1,610.96 | $287,293.11 |
| 203 | $287,293.11 | $765.00 | $0.00 | $1,624.40 | $289,682.51 |
| 204 | $289,682.51 | $765.00 | $0.00 | $1,637.91 | $292,085.42 |
| 205 | $292,085.42 | $765.00 | $0.00 | $1,651.49 | $294,501.91 |
| 206 | $294,501.91 | $765.00 | $0.00 | $1,665.16 | $296,932.07 |
| 207 | $296,932.07 | $765.00 | $0.00 | $1,678.90 | $299,375.97 |
| 208 | $299,375.97 | $765.00 | $0.00 | $1,692.72 | $301,833.69 |
| 209 | $301,833.69 | $765.00 | $0.00 | $1,706.61 | $304,305.30 |
| 210 | $304,305.30 | $765.00 | $0.00 | $1,720.59 | $306,790.89 |
| 211 | $306,790.89 | $765.00 | $0.00 | $1,734.64 | $309,290.53 |
| 212 | $309,290.53 | $765.00 | $0.00 | $1,748.77 | $311,804.30 |
| 213 | $311,804.30 | $765.00 | $0.00 | $1,762.99 | $314,332.29 |
| 214 | $314,332.29 | $765.00 | $0.00 | $1,777.28 | $316,874.57 |
| 215 | $316,874.57 | $765.00 | $0.00 | $1,791.65 | $319,431.22 |
| 216 | $319,431.22 | $765.00 | $0.00 | $1,806.11 | $322,002.33 |
| 217 | $322,002.33 | $765.00 | $87,205.63 | $1,820.65 | $237,382.35 |
| 218 | $237,382.35 | $765.00 | $0.00 | $1,342.19 | $239,489.54 |
| 219 | $239,489.54 | $765.00 | $0.00 | $1,354.11 | $241,608.65 |
| 220 | $241,608.65 | $765.00 | $0.00 | $1,366.09 | $243,739.74 |
| 221 | $243,739.74 | $765.00 | $0.00 | $1,378.14 | $245,882.88 |
| 222 | $245,882.88 | $765.00 | $0.00 | $1,390.26 | $248,038.14 |
| 223 | $248,038.14 | $765.00 | $0.00 | $1,402.44 | $250,205.58 |
| 224 | $250,205.58 | $765.00 | $0.00 | $1,414.70 | $252,385.28 |
| 225 | $252,385.28 | $765.00 | $0.00 | $1,427.02 | $254,577.30 |
| 226 | $254,577.30 | $765.00 | $0.00 | $1,439.42 | $256,781.72 |
| 227 | $256,781.72 | $765.00 | $0.00 | $1,451.88 | $258,998.60 |
| 228 | $258,998.60 | $765.00 | $0.00 | $1,464.42 | $261,228.02 |
| 229 | $261,228.02 | $765.00 | $93,310.03 | $1,477.02 | $170,160.01 |
| 230 | $170,160.01 | $765.00 | $0.00 | $962.11 | $171,887.12 |
| 231 | $171,887.12 | $765.00 | $0.00 | $971.87 | $173,623.99 |
| 232 | $173,623.99 | $765.00 | $0.00 | $981.70 | $175,370.69 |
| 233 | $175,370.69 | $765.00 | $0.00 | $991.57 | $177,127.26 |
| 234 | $177,127.26 | $765.00 | $0.00 | $1,001.50 | $178,893.76 |
| 235 | $178,893.76 | $765.00 | $0.00 | $1,011.49 | $180,670.25 |
| 236 | $180,670.25 | $765.00 | $0.00 | $1,021.54 | $182,456.79 |
| 237 | $182,456.79 | $765.00 | $0.00 | $1,031.64 | $184,253.43 |
| 238 | $184,253.43 | $765.00 | $0.00 | $1,041.80 | $186,060.23 |
| 239 | $186,060.23 | $765.00 | $0.00 | $1,052.01 | $187,877.24 |
| 240 | $187,877.24 | $765.00 | $0.00 | $1,062.29 | $189,704.53 |
| 241 | $189,704.53 | $765.00 | $99,841.73 | $1,072.62 | $91,700.42 |
| 242 | $91,700.42 | $765.00 | $0.00 | $518.49 | $92,983.91 |
| 243 | $92,983.91 | $765.00 | $0.00 | $525.74 | $94,274.65 |
| 244 | $94,274.65 | $765.00 | $0.00 | $533.04 | $95,572.69 |
| 245 | $95,572.69 | $765.00 | $0.00 | $540.38 | $96,878.07 |
| 246 | $96,878.07 | $765.00 | $0.00 | $547.76 | $98,190.83 |
| 247 | $98,190.83 | $765.00 | $0.00 | $555.19 | $99,511.02 |
| 248 | $99,511.02 | $765.00 | $0.00 | $562.65 | $100,838.67 |
| 249 | $100,838.67 | $765.00 | $0.00 | $570.16 | $102,173.83 |
| 250 | $102,173.83 | $765.00 | $0.00 | $577.71 | $103,516.54 |
| 251 | $103,516.54 | $765.00 | $0.00 | $585.30 | $104,866.84 |
| 252 | $104,866.84 | $765.00 | $0.00 | $592.93 | $106,224.77 |
| 253 | $106,224.77 | $0.00 | $106,830.65 | $600.61 | -$5.27 |