| Estimated Annual Cost in 2042 | $92,524 |
| Monthly savings required | $731 |
How much will it cost to send your child to Lamar University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $370,095.40 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $731.24 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 | $24,662.00 |
| 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 Lamar University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $731.24 | $0.00 | $0.00 | $731.24 |
| 2 | $731.24 | $731.24 | $0.00 | $4.13 | $1,466.61 |
| 3 | $1,466.61 | $731.24 | $0.00 | $8.29 | $2,206.14 |
| 4 | $2,206.14 | $731.24 | $0.00 | $12.47 | $2,949.85 |
| 5 | $2,949.85 | $731.24 | $0.00 | $16.68 | $3,697.77 |
| 6 | $3,697.77 | $731.24 | $0.00 | $20.91 | $4,449.92 |
| 7 | $4,449.92 | $731.24 | $0.00 | $25.16 | $5,206.32 |
| 8 | $5,206.32 | $731.24 | $0.00 | $29.44 | $5,967.00 |
| 9 | $5,967.00 | $731.24 | $0.00 | $33.74 | $6,731.98 |
| 10 | $6,731.98 | $731.24 | $0.00 | $38.06 | $7,501.28 |
| 11 | $7,501.28 | $731.24 | $0.00 | $42.41 | $8,274.93 |
| 12 | $8,274.93 | $731.24 | $0.00 | $46.79 | $9,052.96 |
| 13 | $9,052.96 | $731.24 | $0.00 | $51.19 | $9,835.39 |
| 14 | $9,835.39 | $731.24 | $0.00 | $55.61 | $10,622.24 |
| 15 | $10,622.24 | $731.24 | $0.00 | $60.06 | $11,413.54 |
| 16 | $11,413.54 | $731.24 | $0.00 | $64.53 | $12,209.31 |
| 17 | $12,209.31 | $731.24 | $0.00 | $69.03 | $13,009.58 |
| 18 | $13,009.58 | $731.24 | $0.00 | $73.56 | $13,814.38 |
| 19 | $13,814.38 | $731.24 | $0.00 | $78.11 | $14,623.73 |
| 20 | $14,623.73 | $731.24 | $0.00 | $82.68 | $15,437.65 |
| 21 | $15,437.65 | $731.24 | $0.00 | $87.29 | $16,256.18 |
| 22 | $16,256.18 | $731.24 | $0.00 | $91.91 | $17,079.33 |
| 23 | $17,079.33 | $731.24 | $0.00 | $96.57 | $17,907.14 |
| 24 | $17,907.14 | $731.24 | $0.00 | $101.25 | $18,739.63 |
| 25 | $18,739.63 | $731.24 | $0.00 | $105.96 | $19,576.83 |
| 26 | $19,576.83 | $731.24 | $0.00 | $110.69 | $20,418.76 |
| 27 | $20,418.76 | $731.24 | $0.00 | $115.45 | $21,265.45 |
| 28 | $21,265.45 | $731.24 | $0.00 | $120.24 | $22,116.93 |
| 29 | $22,116.93 | $731.24 | $0.00 | $125.05 | $22,973.22 |
| 30 | $22,973.22 | $731.24 | $0.00 | $129.89 | $23,834.35 |
| 31 | $23,834.35 | $731.24 | $0.00 | $134.76 | $24,700.35 |
| 32 | $24,700.35 | $731.24 | $0.00 | $139.66 | $25,571.25 |
| 33 | $25,571.25 | $731.24 | $0.00 | $144.58 | $26,447.07 |
| 34 | $26,447.07 | $731.24 | $0.00 | $149.54 | $27,327.85 |
| 35 | $27,327.85 | $731.24 | $0.00 | $154.52 | $28,213.61 |
| 36 | $28,213.61 | $731.24 | $0.00 | $159.52 | $29,104.37 |
| 37 | $29,104.37 | $731.24 | $0.00 | $164.56 | $30,000.17 |
| 38 | $30,000.17 | $731.24 | $0.00 | $169.63 | $30,901.04 |
| 39 | $30,901.04 | $731.24 | $0.00 | $174.72 | $31,807.00 |
| 40 | $31,807.00 | $731.24 | $0.00 | $179.84 | $32,718.08 |
| 41 | $32,718.08 | $731.24 | $0.00 | $184.99 | $33,634.31 |
| 42 | $33,634.31 | $731.24 | $0.00 | $190.17 | $34,555.72 |
| 43 | $34,555.72 | $731.24 | $0.00 | $195.38 | $35,482.34 |
| 44 | $35,482.34 | $731.24 | $0.00 | $200.62 | $36,414.20 |
| 45 | $36,414.20 | $731.24 | $0.00 | $205.89 | $37,351.33 |
| 46 | $37,351.33 | $731.24 | $0.00 | $211.19 | $38,293.76 |
| 47 | $38,293.76 | $731.24 | $0.00 | $216.52 | $39,241.52 |
| 48 | $39,241.52 | $731.24 | $0.00 | $221.88 | $40,194.64 |
| 49 | $40,194.64 | $731.24 | $0.00 | $227.27 | $41,153.15 |
| 50 | $41,153.15 | $731.24 | $0.00 | $232.69 | $42,117.08 |
| 51 | $42,117.08 | $731.24 | $0.00 | $238.14 | $43,086.46 |
| 52 | $43,086.46 | $731.24 | $0.00 | $243.62 | $44,061.32 |
| 53 | $44,061.32 | $731.24 | $0.00 | $249.13 | $45,041.69 |
| 54 | $45,041.69 | $731.24 | $0.00 | $254.67 | $46,027.60 |
| 55 | $46,027.60 | $731.24 | $0.00 | $260.25 | $47,019.09 |
| 56 | $47,019.09 | $731.24 | $0.00 | $265.85 | $48,016.18 |
| 57 | $48,016.18 | $731.24 | $0.00 | $271.49 | $49,018.91 |
| 58 | $49,018.91 | $731.24 | $0.00 | $277.16 | $50,027.31 |
| 59 | $50,027.31 | $731.24 | $0.00 | $282.86 | $51,041.41 |
| 60 | $51,041.41 | $731.24 | $0.00 | $288.60 | $52,061.25 |
| 61 | $52,061.25 | $731.24 | $0.00 | $294.36 | $53,086.85 |
| 62 | $53,086.85 | $731.24 | $0.00 | $300.16 | $54,118.25 |
| 63 | $54,118.25 | $731.24 | $0.00 | $305.99 | $55,155.48 |
| 64 | $55,155.48 | $731.24 | $0.00 | $311.86 | $56,198.58 |
| 65 | $56,198.58 | $731.24 | $0.00 | $317.75 | $57,247.57 |
| 66 | $57,247.57 | $731.24 | $0.00 | $323.69 | $58,302.50 |
| 67 | $58,302.50 | $731.24 | $0.00 | $329.65 | $59,363.39 |
| 68 | $59,363.39 | $731.24 | $0.00 | $335.65 | $60,430.28 |
| 69 | $60,430.28 | $731.24 | $0.00 | $341.68 | $61,503.20 |
| 70 | $61,503.20 | $731.24 | $0.00 | $347.75 | $62,582.19 |
| 71 | $62,582.19 | $731.24 | $0.00 | $353.85 | $63,667.28 |
| 72 | $63,667.28 | $731.24 | $0.00 | $359.98 | $64,758.50 |
| 73 | $64,758.50 | $731.24 | $0.00 | $366.15 | $65,855.89 |
| 74 | $65,855.89 | $731.24 | $0.00 | $372.36 | $66,959.49 |
| 75 | $66,959.49 | $731.24 | $0.00 | $378.60 | $68,069.33 |
| 76 | $68,069.33 | $731.24 | $0.00 | $384.87 | $69,185.44 |
| 77 | $69,185.44 | $731.24 | $0.00 | $391.18 | $70,307.86 |
| 78 | $70,307.86 | $731.24 | $0.00 | $397.53 | $71,436.63 |
| 79 | $71,436.63 | $731.24 | $0.00 | $403.91 | $72,571.78 |
| 80 | $72,571.78 | $731.24 | $0.00 | $410.33 | $73,713.35 |
| 81 | $73,713.35 | $731.24 | $0.00 | $416.79 | $74,861.38 |
| 82 | $74,861.38 | $731.24 | $0.00 | $423.28 | $76,015.90 |
| 83 | $76,015.90 | $731.24 | $0.00 | $429.80 | $77,176.94 |
| 84 | $77,176.94 | $731.24 | $0.00 | $436.37 | $78,344.55 |
| 85 | $78,344.55 | $731.24 | $0.00 | $442.97 | $79,518.76 |
| 86 | $79,518.76 | $731.24 | $0.00 | $449.61 | $80,699.61 |
| 87 | $80,699.61 | $731.24 | $0.00 | $456.29 | $81,887.14 |
| 88 | $81,887.14 | $731.24 | $0.00 | $463.00 | $83,081.38 |
| 89 | $83,081.38 | $731.24 | $0.00 | $469.75 | $84,282.37 |
| 90 | $84,282.37 | $731.24 | $0.00 | $476.54 | $85,490.15 |
| 91 | $85,490.15 | $731.24 | $0.00 | $483.37 | $86,704.76 |
| 92 | $86,704.76 | $731.24 | $0.00 | $490.24 | $87,926.24 |
| 93 | $87,926.24 | $731.24 | $0.00 | $497.15 | $89,154.63 |
| 94 | $89,154.63 | $731.24 | $0.00 | $504.09 | $90,389.96 |
| 95 | $90,389.96 | $731.24 | $0.00 | $511.08 | $91,632.28 |
| 96 | $91,632.28 | $731.24 | $0.00 | $518.10 | $92,881.62 |
| 97 | $92,881.62 | $731.24 | $0.00 | $525.17 | $94,138.03 |
| 98 | $94,138.03 | $731.24 | $0.00 | $532.27 | $95,401.54 |
| 99 | $95,401.54 | $731.24 | $0.00 | $539.41 | $96,672.19 |
| 100 | $96,672.19 | $731.24 | $0.00 | $546.60 | $97,950.03 |
| 101 | $97,950.03 | $731.24 | $0.00 | $553.82 | $99,235.09 |
| 102 | $99,235.09 | $731.24 | $0.00 | $561.09 | $100,527.42 |
| 103 | $100,527.42 | $731.24 | $0.00 | $568.40 | $101,827.06 |
| 104 | $101,827.06 | $731.24 | $0.00 | $575.75 | $103,134.05 |
| 105 | $103,134.05 | $731.24 | $0.00 | $583.13 | $104,448.42 |
| 106 | $104,448.42 | $731.24 | $0.00 | $590.57 | $105,770.23 |
| 107 | $105,770.23 | $731.24 | $0.00 | $598.04 | $107,099.51 |
| 108 | $107,099.51 | $731.24 | $0.00 | $605.56 | $108,436.31 |
| 109 | $108,436.31 | $731.24 | $0.00 | $613.11 | $109,780.66 |
| 110 | $109,780.66 | $731.24 | $0.00 | $620.72 | $111,132.62 |
| 111 | $111,132.62 | $731.24 | $0.00 | $628.36 | $112,492.22 |
| 112 | $112,492.22 | $731.24 | $0.00 | $636.05 | $113,859.51 |
| 113 | $113,859.51 | $731.24 | $0.00 | $643.78 | $115,234.53 |
| 114 | $115,234.53 | $731.24 | $0.00 | $651.55 | $116,617.32 |
| 115 | $116,617.32 | $731.24 | $0.00 | $659.37 | $118,007.93 |
| 116 | $118,007.93 | $731.24 | $0.00 | $667.23 | $119,406.40 |
| 117 | $119,406.40 | $731.24 | $0.00 | $675.14 | $120,812.78 |
| 118 | $120,812.78 | $731.24 | $0.00 | $683.09 | $122,227.11 |
| 119 | $122,227.11 | $731.24 | $0.00 | $691.09 | $123,649.44 |
| 120 | $123,649.44 | $731.24 | $0.00 | $699.13 | $125,079.81 |
| 121 | $125,079.81 | $731.24 | $0.00 | $707.22 | $126,518.27 |
| 122 | $126,518.27 | $731.24 | $0.00 | $715.35 | $127,964.86 |
| 123 | $127,964.86 | $731.24 | $0.00 | $723.53 | $129,419.63 |
| 124 | $129,419.63 | $731.24 | $0.00 | $731.76 | $130,882.63 |
| 125 | $130,882.63 | $731.24 | $0.00 | $740.03 | $132,353.90 |
| 126 | $132,353.90 | $731.24 | $0.00 | $748.35 | $133,833.49 |
| 127 | $133,833.49 | $731.24 | $0.00 | $756.71 | $135,321.44 |
| 128 | $135,321.44 | $731.24 | $0.00 | $765.13 | $136,817.81 |
| 129 | $136,817.81 | $731.24 | $0.00 | $773.59 | $138,322.64 |
| 130 | $138,322.64 | $731.24 | $0.00 | $782.10 | $139,835.98 |
| 131 | $139,835.98 | $731.24 | $0.00 | $790.65 | $141,357.87 |
| 132 | $141,357.87 | $731.24 | $0.00 | $799.26 | $142,888.37 |
| 133 | $142,888.37 | $731.24 | $0.00 | $807.91 | $144,427.52 |
| 134 | $144,427.52 | $731.24 | $0.00 | $816.61 | $145,975.37 |
| 135 | $145,975.37 | $731.24 | $0.00 | $825.37 | $147,531.98 |
| 136 | $147,531.98 | $731.24 | $0.00 | $834.17 | $149,097.39 |
| 137 | $149,097.39 | $731.24 | $0.00 | $843.02 | $150,671.65 |
| 138 | $150,671.65 | $731.24 | $0.00 | $851.92 | $152,254.81 |
| 139 | $152,254.81 | $731.24 | $0.00 | $860.87 | $153,846.92 |
| 140 | $153,846.92 | $731.24 | $0.00 | $869.87 | $155,448.03 |
| 141 | $155,448.03 | $731.24 | $0.00 | $878.93 | $157,058.20 |
| 142 | $157,058.20 | $731.24 | $0.00 | $888.03 | $158,677.47 |
| 143 | $158,677.47 | $731.24 | $0.00 | $897.19 | $160,305.90 |
| 144 | $160,305.90 | $731.24 | $0.00 | $906.39 | $161,943.53 |
| 145 | $161,943.53 | $731.24 | $0.00 | $915.65 | $163,590.42 |
| 146 | $163,590.42 | $731.24 | $0.00 | $924.96 | $165,246.62 |
| 147 | $165,246.62 | $731.24 | $0.00 | $934.33 | $166,912.19 |
| 148 | $166,912.19 | $731.24 | $0.00 | $943.75 | $168,587.18 |
| 149 | $168,587.18 | $731.24 | $0.00 | $953.22 | $170,271.64 |
| 150 | $170,271.64 | $731.24 | $0.00 | $962.74 | $171,965.62 |
| 151 | $171,965.62 | $731.24 | $0.00 | $972.32 | $173,669.18 |
| 152 | $173,669.18 | $731.24 | $0.00 | $981.95 | $175,382.37 |
| 153 | $175,382.37 | $731.24 | $0.00 | $991.64 | $177,105.25 |
| 154 | $177,105.25 | $731.24 | $0.00 | $1,001.38 | $178,837.87 |
| 155 | $178,837.87 | $731.24 | $0.00 | $1,011.18 | $180,580.29 |
| 156 | $180,580.29 | $731.24 | $0.00 | $1,021.03 | $182,332.56 |
| 157 | $182,332.56 | $731.24 | $0.00 | $1,030.93 | $184,094.73 |
| 158 | $184,094.73 | $731.24 | $0.00 | $1,040.90 | $185,866.87 |
| 159 | $185,866.87 | $731.24 | $0.00 | $1,050.92 | $187,649.03 |
| 160 | $187,649.03 | $731.24 | $0.00 | $1,060.99 | $189,441.26 |
| 161 | $189,441.26 | $731.24 | $0.00 | $1,071.13 | $191,243.63 |
| 162 | $191,243.63 | $731.24 | $0.00 | $1,081.32 | $193,056.19 |
| 163 | $193,056.19 | $731.24 | $0.00 | $1,091.57 | $194,879.00 |
| 164 | $194,879.00 | $731.24 | $0.00 | $1,101.87 | $196,712.11 |
| 165 | $196,712.11 | $731.24 | $0.00 | $1,112.24 | $198,555.59 |
| 166 | $198,555.59 | $731.24 | $0.00 | $1,122.66 | $200,409.49 |
| 167 | $200,409.49 | $731.24 | $0.00 | $1,133.14 | $202,273.87 |
| 168 | $202,273.87 | $731.24 | $0.00 | $1,143.69 | $204,148.80 |
| 169 | $204,148.80 | $731.24 | $0.00 | $1,154.29 | $206,034.33 |
| 170 | $206,034.33 | $731.24 | $0.00 | $1,164.95 | $207,930.52 |
| 171 | $207,930.52 | $731.24 | $0.00 | $1,175.67 | $209,837.43 |
| 172 | $209,837.43 | $731.24 | $0.00 | $1,186.45 | $211,755.12 |
| 173 | $211,755.12 | $731.24 | $0.00 | $1,197.29 | $213,683.65 |
| 174 | $213,683.65 | $731.24 | $0.00 | $1,208.20 | $215,623.09 |
| 175 | $215,623.09 | $731.24 | $0.00 | $1,219.16 | $217,573.49 |
| 176 | $217,573.49 | $731.24 | $0.00 | $1,230.19 | $219,534.92 |
| 177 | $219,534.92 | $731.24 | $0.00 | $1,241.28 | $221,507.44 |
| 178 | $221,507.44 | $731.24 | $0.00 | $1,252.44 | $223,491.12 |
| 179 | $223,491.12 | $731.24 | $0.00 | $1,263.65 | $225,486.01 |
| 180 | $225,486.01 | $731.24 | $0.00 | $1,274.93 | $227,492.18 |
| 181 | $227,492.18 | $731.24 | $0.00 | $1,286.27 | $229,509.69 |
| 182 | $229,509.69 | $731.24 | $0.00 | $1,297.68 | $231,538.61 |
| 183 | $231,538.61 | $731.24 | $0.00 | $1,309.15 | $233,579.00 |
| 184 | $233,579.00 | $731.24 | $0.00 | $1,320.69 | $235,630.93 |
| 185 | $235,630.93 | $731.24 | $0.00 | $1,332.29 | $237,694.46 |
| 186 | $237,694.46 | $731.24 | $0.00 | $1,343.96 | $239,769.66 |
| 187 | $239,769.66 | $731.24 | $0.00 | $1,355.69 | $241,856.59 |
| 188 | $241,856.59 | $731.24 | $0.00 | $1,367.49 | $243,955.32 |
| 189 | $243,955.32 | $731.24 | $0.00 | $1,379.36 | $246,065.92 |
| 190 | $246,065.92 | $731.24 | $0.00 | $1,391.29 | $248,188.45 |
| 191 | $248,188.45 | $731.24 | $0.00 | $1,403.29 | $250,322.98 |
| 192 | $250,322.98 | $731.24 | $0.00 | $1,415.36 | $252,469.58 |
| 193 | $252,469.58 | $731.24 | $0.00 | $1,427.50 | $254,628.32 |
| 194 | $254,628.32 | $731.24 | $0.00 | $1,439.71 | $256,799.27 |
| 195 | $256,799.27 | $731.24 | $0.00 | $1,451.98 | $258,982.49 |
| 196 | $258,982.49 | $731.24 | $0.00 | $1,464.32 | $261,178.05 |
| 197 | $261,178.05 | $731.24 | $0.00 | $1,476.74 | $263,386.03 |
| 198 | $263,386.03 | $731.24 | $0.00 | $1,489.22 | $265,606.49 |
| 199 | $265,606.49 | $731.24 | $0.00 | $1,501.78 | $267,839.51 |
| 200 | $267,839.51 | $731.24 | $0.00 | $1,514.40 | $270,085.15 |
| 201 | $270,085.15 | $731.24 | $0.00 | $1,527.10 | $272,343.49 |
| 202 | $272,343.49 | $731.24 | $0.00 | $1,539.87 | $274,614.60 |
| 203 | $274,614.60 | $731.24 | $0.00 | $1,552.71 | $276,898.55 |
| 204 | $276,898.55 | $731.24 | $0.00 | $1,565.62 | $279,195.41 |
| 205 | $279,195.41 | $731.24 | $0.00 | $1,578.61 | $281,505.26 |
| 206 | $281,505.26 | $731.24 | $0.00 | $1,591.67 | $283,828.17 |
| 207 | $283,828.17 | $731.24 | $0.00 | $1,604.81 | $286,164.22 |
| 208 | $286,164.22 | $731.24 | $0.00 | $1,618.01 | $288,513.47 |
| 209 | $288,513.47 | $731.24 | $0.00 | $1,631.30 | $290,876.01 |
| 210 | $290,876.01 | $731.24 | $0.00 | $1,644.66 | $293,251.91 |
| 211 | $293,251.91 | $731.24 | $0.00 | $1,658.09 | $295,641.24 |
| 212 | $295,641.24 | $731.24 | $0.00 | $1,671.60 | $298,044.08 |
| 213 | $298,044.08 | $731.24 | $0.00 | $1,685.18 | $300,460.50 |
| 214 | $300,460.50 | $731.24 | $0.00 | $1,698.85 | $302,890.59 |
| 215 | $302,890.59 | $731.24 | $0.00 | $1,712.59 | $305,334.42 |
| 216 | $305,334.42 | $731.24 | $0.00 | $1,726.41 | $307,792.07 |
| 217 | $307,792.07 | $731.24 | $83,355.89 | $1,740.30 | $226,907.72 |
| 218 | $226,907.72 | $731.24 | $0.00 | $1,282.97 | $228,921.93 |
| 219 | $228,921.93 | $731.24 | $0.00 | $1,294.36 | $230,947.53 |
| 220 | $230,947.53 | $731.24 | $0.00 | $1,305.81 | $232,984.58 |
| 221 | $232,984.58 | $731.24 | $0.00 | $1,317.33 | $235,033.15 |
| 222 | $235,033.15 | $731.24 | $0.00 | $1,328.91 | $237,093.30 |
| 223 | $237,093.30 | $731.24 | $0.00 | $1,340.56 | $239,165.10 |
| 224 | $239,165.10 | $731.24 | $0.00 | $1,352.27 | $241,248.61 |
| 225 | $241,248.61 | $731.24 | $0.00 | $1,364.05 | $243,343.90 |
| 226 | $243,343.90 | $731.24 | $0.00 | $1,375.90 | $245,451.04 |
| 227 | $245,451.04 | $731.24 | $0.00 | $1,387.82 | $247,570.10 |
| 228 | $247,570.10 | $731.24 | $0.00 | $1,399.80 | $249,701.14 |
| 229 | $249,701.14 | $731.24 | $89,190.80 | $1,411.85 | $162,653.43 |
| 230 | $162,653.43 | $731.24 | $0.00 | $919.67 | $164,304.34 |
| 231 | $164,304.34 | $731.24 | $0.00 | $929.00 | $165,964.58 |
| 232 | $165,964.58 | $731.24 | $0.00 | $938.39 | $167,634.21 |
| 233 | $167,634.21 | $731.24 | $0.00 | $947.83 | $169,313.28 |
| 234 | $169,313.28 | $731.24 | $0.00 | $957.32 | $171,001.84 |
| 235 | $171,001.84 | $731.24 | $0.00 | $966.87 | $172,699.95 |
| 236 | $172,699.95 | $731.24 | $0.00 | $976.47 | $174,407.66 |
| 237 | $174,407.66 | $731.24 | $0.00 | $986.13 | $176,125.03 |
| 238 | $176,125.03 | $731.24 | $0.00 | $995.84 | $177,852.11 |
| 239 | $177,852.11 | $731.24 | $0.00 | $1,005.60 | $179,588.95 |
| 240 | $179,588.95 | $731.24 | $0.00 | $1,015.42 | $181,335.61 |
| 241 | $181,335.61 | $731.24 | $95,434.16 | $1,025.30 | $87,657.99 |
| 242 | $87,657.99 | $731.24 | $0.00 | $495.63 | $88,884.86 |
| 243 | $88,884.86 | $731.24 | $0.00 | $502.57 | $90,118.67 |
| 244 | $90,118.67 | $731.24 | $0.00 | $509.54 | $91,359.45 |
| 245 | $91,359.45 | $731.24 | $0.00 | $516.56 | $92,607.25 |
| 246 | $92,607.25 | $731.24 | $0.00 | $523.61 | $93,862.10 |
| 247 | $93,862.10 | $731.24 | $0.00 | $530.71 | $95,124.05 |
| 248 | $95,124.05 | $731.24 | $0.00 | $537.85 | $96,393.14 |
| 249 | $96,393.14 | $731.24 | $0.00 | $545.02 | $97,669.40 |
| 250 | $97,669.40 | $731.24 | $0.00 | $552.24 | $98,952.88 |
| 251 | $98,952.88 | $731.24 | $0.00 | $559.49 | $100,243.61 |
| 252 | $100,243.61 | $731.24 | $0.00 | $566.79 | $101,541.64 |
| 253 | $101,541.64 | $0.00 | $102,114.55 | $574.13 | $1.22 |