| Estimated Annual Cost in 2042 | $105,129 |
| Monthly savings required | $831 |
How much will it cost to send your child to Texas Tech University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $420,517.93 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $830.86 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 | $28,022.00 |
| 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 Texas Tech University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $830.86 | $0.00 | $0.00 | $830.86 |
| 2 | $830.86 | $830.86 | $0.00 | $4.70 | $1,666.42 |
| 3 | $1,666.42 | $830.86 | $0.00 | $9.42 | $2,506.70 |
| 4 | $2,506.70 | $830.86 | $0.00 | $14.17 | $3,351.73 |
| 5 | $3,351.73 | $830.86 | $0.00 | $18.95 | $4,201.54 |
| 6 | $4,201.54 | $830.86 | $0.00 | $23.76 | $5,056.16 |
| 7 | $5,056.16 | $830.86 | $0.00 | $28.59 | $5,915.61 |
| 8 | $5,915.61 | $830.86 | $0.00 | $33.45 | $6,779.92 |
| 9 | $6,779.92 | $830.86 | $0.00 | $38.33 | $7,649.11 |
| 10 | $7,649.11 | $830.86 | $0.00 | $43.25 | $8,523.22 |
| 11 | $8,523.22 | $830.86 | $0.00 | $48.19 | $9,402.27 |
| 12 | $9,402.27 | $830.86 | $0.00 | $53.16 | $10,286.29 |
| 13 | $10,286.29 | $830.86 | $0.00 | $58.16 | $11,175.31 |
| 14 | $11,175.31 | $830.86 | $0.00 | $63.19 | $12,069.36 |
| 15 | $12,069.36 | $830.86 | $0.00 | $68.24 | $12,968.46 |
| 16 | $12,968.46 | $830.86 | $0.00 | $73.33 | $13,872.65 |
| 17 | $13,872.65 | $830.86 | $0.00 | $78.44 | $14,781.95 |
| 18 | $14,781.95 | $830.86 | $0.00 | $83.58 | $15,696.39 |
| 19 | $15,696.39 | $830.86 | $0.00 | $88.75 | $16,616.00 |
| 20 | $16,616.00 | $830.86 | $0.00 | $93.95 | $17,540.81 |
| 21 | $17,540.81 | $830.86 | $0.00 | $99.18 | $18,470.85 |
| 22 | $18,470.85 | $830.86 | $0.00 | $104.44 | $19,406.15 |
| 23 | $19,406.15 | $830.86 | $0.00 | $109.73 | $20,346.74 |
| 24 | $20,346.74 | $830.86 | $0.00 | $115.04 | $21,292.64 |
| 25 | $21,292.64 | $830.86 | $0.00 | $120.39 | $22,243.89 |
| 26 | $22,243.89 | $830.86 | $0.00 | $125.77 | $23,200.52 |
| 27 | $23,200.52 | $830.86 | $0.00 | $131.18 | $24,162.56 |
| 28 | $24,162.56 | $830.86 | $0.00 | $136.62 | $25,130.04 |
| 29 | $25,130.04 | $830.86 | $0.00 | $142.09 | $26,102.99 |
| 30 | $26,102.99 | $830.86 | $0.00 | $147.59 | $27,081.44 |
| 31 | $27,081.44 | $830.86 | $0.00 | $153.12 | $28,065.42 |
| 32 | $28,065.42 | $830.86 | $0.00 | $158.69 | $29,054.97 |
| 33 | $29,054.97 | $830.86 | $0.00 | $164.28 | $30,050.11 |
| 34 | $30,050.11 | $830.86 | $0.00 | $169.91 | $31,050.88 |
| 35 | $31,050.88 | $830.86 | $0.00 | $175.57 | $32,057.31 |
| 36 | $32,057.31 | $830.86 | $0.00 | $181.26 | $33,069.43 |
| 37 | $33,069.43 | $830.86 | $0.00 | $186.98 | $34,087.27 |
| 38 | $34,087.27 | $830.86 | $0.00 | $192.73 | $35,110.86 |
| 39 | $35,110.86 | $830.86 | $0.00 | $198.52 | $36,140.24 |
| 40 | $36,140.24 | $830.86 | $0.00 | $204.34 | $37,175.44 |
| 41 | $37,175.44 | $830.86 | $0.00 | $210.20 | $38,216.50 |
| 42 | $38,216.50 | $830.86 | $0.00 | $216.08 | $39,263.44 |
| 43 | $39,263.44 | $830.86 | $0.00 | $222.00 | $40,316.30 |
| 44 | $40,316.30 | $830.86 | $0.00 | $227.95 | $41,375.11 |
| 45 | $41,375.11 | $830.86 | $0.00 | $233.94 | $42,439.91 |
| 46 | $42,439.91 | $830.86 | $0.00 | $239.96 | $43,510.73 |
| 47 | $43,510.73 | $830.86 | $0.00 | $246.02 | $44,587.61 |
| 48 | $44,587.61 | $830.86 | $0.00 | $252.10 | $45,670.57 |
| 49 | $45,670.57 | $830.86 | $0.00 | $258.23 | $46,759.66 |
| 50 | $46,759.66 | $830.86 | $0.00 | $264.39 | $47,854.91 |
| 51 | $47,854.91 | $830.86 | $0.00 | $270.58 | $48,956.35 |
| 52 | $48,956.35 | $830.86 | $0.00 | $276.81 | $50,064.02 |
| 53 | $50,064.02 | $830.86 | $0.00 | $283.07 | $51,177.95 |
| 54 | $51,177.95 | $830.86 | $0.00 | $289.37 | $52,298.18 |
| 55 | $52,298.18 | $830.86 | $0.00 | $295.70 | $53,424.74 |
| 56 | $53,424.74 | $830.86 | $0.00 | $302.07 | $54,557.67 |
| 57 | $54,557.67 | $830.86 | $0.00 | $308.48 | $55,697.01 |
| 58 | $55,697.01 | $830.86 | $0.00 | $314.92 | $56,842.79 |
| 59 | $56,842.79 | $830.86 | $0.00 | $321.40 | $57,995.05 |
| 60 | $57,995.05 | $830.86 | $0.00 | $327.91 | $59,153.82 |
| 61 | $59,153.82 | $830.86 | $0.00 | $334.46 | $60,319.14 |
| 62 | $60,319.14 | $830.86 | $0.00 | $341.05 | $61,491.05 |
| 63 | $61,491.05 | $830.86 | $0.00 | $347.68 | $62,669.59 |
| 64 | $62,669.59 | $830.86 | $0.00 | $354.34 | $63,854.79 |
| 65 | $63,854.79 | $830.86 | $0.00 | $361.04 | $65,046.69 |
| 66 | $65,046.69 | $830.86 | $0.00 | $367.78 | $66,245.33 |
| 67 | $66,245.33 | $830.86 | $0.00 | $374.56 | $67,450.75 |
| 68 | $67,450.75 | $830.86 | $0.00 | $381.38 | $68,662.99 |
| 69 | $68,662.99 | $830.86 | $0.00 | $388.23 | $69,882.08 |
| 70 | $69,882.08 | $830.86 | $0.00 | $395.12 | $71,108.06 |
| 71 | $71,108.06 | $830.86 | $0.00 | $402.06 | $72,340.98 |
| 72 | $72,340.98 | $830.86 | $0.00 | $409.03 | $73,580.87 |
| 73 | $73,580.87 | $830.86 | $0.00 | $416.04 | $74,827.77 |
| 74 | $74,827.77 | $830.86 | $0.00 | $423.09 | $76,081.72 |
| 75 | $76,081.72 | $830.86 | $0.00 | $430.18 | $77,342.76 |
| 76 | $77,342.76 | $830.86 | $0.00 | $437.31 | $78,610.93 |
| 77 | $78,610.93 | $830.86 | $0.00 | $444.48 | $79,886.27 |
| 78 | $79,886.27 | $830.86 | $0.00 | $451.69 | $81,168.82 |
| 79 | $81,168.82 | $830.86 | $0.00 | $458.94 | $82,458.62 |
| 80 | $82,458.62 | $830.86 | $0.00 | $466.23 | $83,755.71 |
| 81 | $83,755.71 | $830.86 | $0.00 | $473.57 | $85,060.14 |
| 82 | $85,060.14 | $830.86 | $0.00 | $480.94 | $86,371.94 |
| 83 | $86,371.94 | $830.86 | $0.00 | $488.36 | $87,691.16 |
| 84 | $87,691.16 | $830.86 | $0.00 | $495.82 | $89,017.84 |
| 85 | $89,017.84 | $830.86 | $0.00 | $503.32 | $90,352.02 |
| 86 | $90,352.02 | $830.86 | $0.00 | $510.86 | $91,693.74 |
| 87 | $91,693.74 | $830.86 | $0.00 | $518.45 | $93,043.05 |
| 88 | $93,043.05 | $830.86 | $0.00 | $526.08 | $94,399.99 |
| 89 | $94,399.99 | $830.86 | $0.00 | $533.75 | $95,764.60 |
| 90 | $95,764.60 | $830.86 | $0.00 | $541.47 | $97,136.93 |
| 91 | $97,136.93 | $830.86 | $0.00 | $549.23 | $98,517.02 |
| 92 | $98,517.02 | $830.86 | $0.00 | $557.03 | $99,904.91 |
| 93 | $99,904.91 | $830.86 | $0.00 | $564.88 | $101,300.65 |
| 94 | $101,300.65 | $830.86 | $0.00 | $572.77 | $102,704.28 |
| 95 | $102,704.28 | $830.86 | $0.00 | $580.70 | $104,115.84 |
| 96 | $104,115.84 | $830.86 | $0.00 | $588.69 | $105,535.39 |
| 97 | $105,535.39 | $830.86 | $0.00 | $596.71 | $106,962.96 |
| 98 | $106,962.96 | $830.86 | $0.00 | $604.78 | $108,398.60 |
| 99 | $108,398.60 | $830.86 | $0.00 | $612.90 | $109,842.36 |
| 100 | $109,842.36 | $830.86 | $0.00 | $621.06 | $111,294.28 |
| 101 | $111,294.28 | $830.86 | $0.00 | $629.27 | $112,754.41 |
| 102 | $112,754.41 | $830.86 | $0.00 | $637.53 | $114,222.80 |
| 103 | $114,222.80 | $830.86 | $0.00 | $645.83 | $115,699.49 |
| 104 | $115,699.49 | $830.86 | $0.00 | $654.18 | $117,184.53 |
| 105 | $117,184.53 | $830.86 | $0.00 | $662.58 | $118,677.97 |
| 106 | $118,677.97 | $830.86 | $0.00 | $671.02 | $120,179.85 |
| 107 | $120,179.85 | $830.86 | $0.00 | $679.51 | $121,690.22 |
| 108 | $121,690.22 | $830.86 | $0.00 | $688.05 | $123,209.13 |
| 109 | $123,209.13 | $830.86 | $0.00 | $696.64 | $124,736.63 |
| 110 | $124,736.63 | $830.86 | $0.00 | $705.28 | $126,272.77 |
| 111 | $126,272.77 | $830.86 | $0.00 | $713.96 | $127,817.59 |
| 112 | $127,817.59 | $830.86 | $0.00 | $722.70 | $129,371.15 |
| 113 | $129,371.15 | $830.86 | $0.00 | $731.48 | $130,933.49 |
| 114 | $130,933.49 | $830.86 | $0.00 | $740.32 | $132,504.67 |
| 115 | $132,504.67 | $830.86 | $0.00 | $749.20 | $134,084.73 |
| 116 | $134,084.73 | $830.86 | $0.00 | $758.13 | $135,673.72 |
| 117 | $135,673.72 | $830.86 | $0.00 | $767.12 | $137,271.70 |
| 118 | $137,271.70 | $830.86 | $0.00 | $776.15 | $138,878.71 |
| 119 | $138,878.71 | $830.86 | $0.00 | $785.24 | $140,494.81 |
| 120 | $140,494.81 | $830.86 | $0.00 | $794.38 | $142,120.05 |
| 121 | $142,120.05 | $830.86 | $0.00 | $803.57 | $143,754.48 |
| 122 | $143,754.48 | $830.86 | $0.00 | $812.81 | $145,398.15 |
| 123 | $145,398.15 | $830.86 | $0.00 | $822.10 | $147,051.11 |
| 124 | $147,051.11 | $830.86 | $0.00 | $831.45 | $148,713.42 |
| 125 | $148,713.42 | $830.86 | $0.00 | $840.85 | $150,385.13 |
| 126 | $150,385.13 | $830.86 | $0.00 | $850.30 | $152,066.29 |
| 127 | $152,066.29 | $830.86 | $0.00 | $859.80 | $153,756.95 |
| 128 | $153,756.95 | $830.86 | $0.00 | $869.36 | $155,457.17 |
| 129 | $155,457.17 | $830.86 | $0.00 | $878.98 | $157,167.01 |
| 130 | $157,167.01 | $830.86 | $0.00 | $888.65 | $158,886.52 |
| 131 | $158,886.52 | $830.86 | $0.00 | $898.37 | $160,615.75 |
| 132 | $160,615.75 | $830.86 | $0.00 | $908.14 | $162,354.75 |
| 133 | $162,354.75 | $830.86 | $0.00 | $917.98 | $164,103.59 |
| 134 | $164,103.59 | $830.86 | $0.00 | $927.87 | $165,862.32 |
| 135 | $165,862.32 | $830.86 | $0.00 | $937.81 | $167,630.99 |
| 136 | $167,630.99 | $830.86 | $0.00 | $947.81 | $169,409.66 |
| 137 | $169,409.66 | $830.86 | $0.00 | $957.87 | $171,198.39 |
| 138 | $171,198.39 | $830.86 | $0.00 | $967.98 | $172,997.23 |
| 139 | $172,997.23 | $830.86 | $0.00 | $978.15 | $174,806.24 |
| 140 | $174,806.24 | $830.86 | $0.00 | $988.38 | $176,625.48 |
| 141 | $176,625.48 | $830.86 | $0.00 | $998.67 | $178,455.01 |
| 142 | $178,455.01 | $830.86 | $0.00 | $1,009.01 | $180,294.88 |
| 143 | $180,294.88 | $830.86 | $0.00 | $1,019.41 | $182,145.15 |
| 144 | $182,145.15 | $830.86 | $0.00 | $1,029.88 | $184,005.89 |
| 145 | $184,005.89 | $830.86 | $0.00 | $1,040.40 | $185,877.15 |
| 146 | $185,877.15 | $830.86 | $0.00 | $1,050.98 | $187,758.99 |
| 147 | $187,758.99 | $830.86 | $0.00 | $1,061.62 | $189,651.47 |
| 148 | $189,651.47 | $830.86 | $0.00 | $1,072.32 | $191,554.65 |
| 149 | $191,554.65 | $830.86 | $0.00 | $1,083.08 | $193,468.59 |
| 150 | $193,468.59 | $830.86 | $0.00 | $1,093.90 | $195,393.35 |
| 151 | $195,393.35 | $830.86 | $0.00 | $1,104.78 | $197,328.99 |
| 152 | $197,328.99 | $830.86 | $0.00 | $1,115.73 | $199,275.58 |
| 153 | $199,275.58 | $830.86 | $0.00 | $1,126.73 | $201,233.17 |
| 154 | $201,233.17 | $830.86 | $0.00 | $1,137.80 | $203,201.83 |
| 155 | $203,201.83 | $830.86 | $0.00 | $1,148.93 | $205,181.62 |
| 156 | $205,181.62 | $830.86 | $0.00 | $1,160.13 | $207,172.61 |
| 157 | $207,172.61 | $830.86 | $0.00 | $1,171.38 | $209,174.85 |
| 158 | $209,174.85 | $830.86 | $0.00 | $1,182.71 | $211,188.42 |
| 159 | $211,188.42 | $830.86 | $0.00 | $1,194.09 | $213,213.37 |
| 160 | $213,213.37 | $830.86 | $0.00 | $1,205.54 | $215,249.77 |
| 161 | $215,249.77 | $830.86 | $0.00 | $1,217.05 | $217,297.68 |
| 162 | $217,297.68 | $830.86 | $0.00 | $1,228.63 | $219,357.17 |
| 163 | $219,357.17 | $830.86 | $0.00 | $1,240.28 | $221,428.31 |
| 164 | $221,428.31 | $830.86 | $0.00 | $1,251.99 | $223,511.16 |
| 165 | $223,511.16 | $830.86 | $0.00 | $1,263.76 | $225,605.78 |
| 166 | $225,605.78 | $830.86 | $0.00 | $1,275.61 | $227,712.25 |
| 167 | $227,712.25 | $830.86 | $0.00 | $1,287.52 | $229,830.63 |
| 168 | $229,830.63 | $830.86 | $0.00 | $1,299.50 | $231,960.99 |
| 169 | $231,960.99 | $830.86 | $0.00 | $1,311.54 | $234,103.39 |
| 170 | $234,103.39 | $830.86 | $0.00 | $1,323.65 | $236,257.90 |
| 171 | $236,257.90 | $830.86 | $0.00 | $1,335.84 | $238,424.60 |
| 172 | $238,424.60 | $830.86 | $0.00 | $1,348.09 | $240,603.55 |
| 173 | $240,603.55 | $830.86 | $0.00 | $1,360.41 | $242,794.82 |
| 174 | $242,794.82 | $830.86 | $0.00 | $1,372.80 | $244,998.48 |
| 175 | $244,998.48 | $830.86 | $0.00 | $1,385.26 | $247,214.60 |
| 176 | $247,214.60 | $830.86 | $0.00 | $1,397.79 | $249,443.25 |
| 177 | $249,443.25 | $830.86 | $0.00 | $1,410.39 | $251,684.50 |
| 178 | $251,684.50 | $830.86 | $0.00 | $1,423.06 | $253,938.42 |
| 179 | $253,938.42 | $830.86 | $0.00 | $1,435.80 | $256,205.08 |
| 180 | $256,205.08 | $830.86 | $0.00 | $1,448.62 | $258,484.56 |
| 181 | $258,484.56 | $830.86 | $0.00 | $1,461.51 | $260,776.93 |
| 182 | $260,776.93 | $830.86 | $0.00 | $1,474.47 | $263,082.26 |
| 183 | $263,082.26 | $830.86 | $0.00 | $1,487.51 | $265,400.63 |
| 184 | $265,400.63 | $830.86 | $0.00 | $1,500.61 | $267,732.10 |
| 185 | $267,732.10 | $830.86 | $0.00 | $1,513.80 | $270,076.76 |
| 186 | $270,076.76 | $830.86 | $0.00 | $1,527.05 | $272,434.67 |
| 187 | $272,434.67 | $830.86 | $0.00 | $1,540.39 | $274,805.92 |
| 188 | $274,805.92 | $830.86 | $0.00 | $1,553.79 | $277,190.57 |
| 189 | $277,190.57 | $830.86 | $0.00 | $1,567.28 | $279,588.71 |
| 190 | $279,588.71 | $830.86 | $0.00 | $1,580.84 | $282,000.41 |
| 191 | $282,000.41 | $830.86 | $0.00 | $1,594.47 | $284,425.74 |
| 192 | $284,425.74 | $830.86 | $0.00 | $1,608.18 | $286,864.78 |
| 193 | $286,864.78 | $830.86 | $0.00 | $1,621.98 | $289,317.62 |
| 194 | $289,317.62 | $830.86 | $0.00 | $1,635.84 | $291,784.32 |
| 195 | $291,784.32 | $830.86 | $0.00 | $1,649.79 | $294,264.97 |
| 196 | $294,264.97 | $830.86 | $0.00 | $1,663.82 | $296,759.65 |
| 197 | $296,759.65 | $830.86 | $0.00 | $1,677.92 | $299,268.43 |
| 198 | $299,268.43 | $830.86 | $0.00 | $1,692.11 | $301,791.40 |
| 199 | $301,791.40 | $830.86 | $0.00 | $1,706.37 | $304,328.63 |
| 200 | $304,328.63 | $830.86 | $0.00 | $1,720.72 | $306,880.21 |
| 201 | $306,880.21 | $830.86 | $0.00 | $1,735.15 | $309,446.22 |
| 202 | $309,446.22 | $830.86 | $0.00 | $1,749.65 | $312,026.73 |
| 203 | $312,026.73 | $830.86 | $0.00 | $1,764.24 | $314,621.83 |
| 204 | $314,621.83 | $830.86 | $0.00 | $1,778.92 | $317,231.61 |
| 205 | $317,231.61 | $830.86 | $0.00 | $1,793.67 | $319,856.14 |
| 206 | $319,856.14 | $830.86 | $0.00 | $1,808.51 | $322,495.51 |
| 207 | $322,495.51 | $830.86 | $0.00 | $1,823.44 | $325,149.81 |
| 208 | $325,149.81 | $830.86 | $0.00 | $1,838.44 | $327,819.11 |
| 209 | $327,819.11 | $830.86 | $0.00 | $1,853.54 | $330,503.51 |
| 210 | $330,503.51 | $830.86 | $0.00 | $1,868.71 | $333,203.08 |
| 211 | $333,203.08 | $830.86 | $0.00 | $1,883.98 | $335,917.92 |
| 212 | $335,917.92 | $830.86 | $0.00 | $1,899.33 | $338,648.11 |
| 213 | $338,648.11 | $830.86 | $0.00 | $1,914.77 | $341,393.74 |
| 214 | $341,393.74 | $830.86 | $0.00 | $1,930.29 | $344,154.89 |
| 215 | $344,154.89 | $830.86 | $0.00 | $1,945.90 | $346,931.65 |
| 216 | $346,931.65 | $830.86 | $0.00 | $1,961.60 | $349,724.11 |
| 217 | $349,724.11 | $830.86 | $94,712.46 | $1,977.39 | $257,819.90 |
| 218 | $257,819.90 | $830.86 | $0.00 | $1,457.75 | $260,108.51 |
| 219 | $260,108.51 | $830.86 | $0.00 | $1,470.69 | $262,410.06 |
| 220 | $262,410.06 | $830.86 | $0.00 | $1,483.70 | $264,724.62 |
| 221 | $264,724.62 | $830.86 | $0.00 | $1,496.79 | $267,052.27 |
| 222 | $267,052.27 | $830.86 | $0.00 | $1,509.95 | $269,393.08 |
| 223 | $269,393.08 | $830.86 | $0.00 | $1,523.19 | $271,747.13 |
| 224 | $271,747.13 | $830.86 | $0.00 | $1,536.50 | $274,114.49 |
| 225 | $274,114.49 | $830.86 | $0.00 | $1,549.88 | $276,495.23 |
| 226 | $276,495.23 | $830.86 | $0.00 | $1,563.34 | $278,889.43 |
| 227 | $278,889.43 | $830.86 | $0.00 | $1,576.88 | $281,297.17 |
| 228 | $281,297.17 | $830.86 | $0.00 | $1,590.50 | $283,718.53 |
| 229 | $283,718.53 | $830.86 | $101,342.33 | $1,604.19 | $184,811.25 |
| 230 | $184,811.25 | $830.86 | $0.00 | $1,044.95 | $186,687.06 |
| 231 | $186,687.06 | $830.86 | $0.00 | $1,055.56 | $188,573.48 |
| 232 | $188,573.48 | $830.86 | $0.00 | $1,066.22 | $190,470.56 |
| 233 | $190,470.56 | $830.86 | $0.00 | $1,076.95 | $192,378.37 |
| 234 | $192,378.37 | $830.86 | $0.00 | $1,087.74 | $194,296.97 |
| 235 | $194,296.97 | $830.86 | $0.00 | $1,098.58 | $196,226.41 |
| 236 | $196,226.41 | $830.86 | $0.00 | $1,109.49 | $198,166.76 |
| 237 | $198,166.76 | $830.86 | $0.00 | $1,120.46 | $200,118.08 |
| 238 | $200,118.08 | $830.86 | $0.00 | $1,131.50 | $202,080.44 |
| 239 | $202,080.44 | $830.86 | $0.00 | $1,142.59 | $204,053.89 |
| 240 | $204,053.89 | $830.86 | $0.00 | $1,153.75 | $206,038.50 |
| 241 | $206,038.50 | $830.86 | $108,436.30 | $1,164.97 | $99,598.03 |
| 242 | $99,598.03 | $830.86 | $0.00 | $563.14 | $100,992.03 |
| 243 | $100,992.03 | $830.86 | $0.00 | $571.02 | $102,393.91 |
| 244 | $102,393.91 | $830.86 | $0.00 | $578.95 | $103,803.72 |
| 245 | $103,803.72 | $830.86 | $0.00 | $586.92 | $105,221.50 |
| 246 | $105,221.50 | $830.86 | $0.00 | $594.94 | $106,647.30 |
| 247 | $106,647.30 | $830.86 | $0.00 | $603.00 | $108,081.16 |
| 248 | $108,081.16 | $830.86 | $0.00 | $611.11 | $109,523.13 |
| 249 | $109,523.13 | $830.86 | $0.00 | $619.26 | $110,973.25 |
| 250 | $110,973.25 | $830.86 | $0.00 | $627.46 | $112,431.57 |
| 251 | $112,431.57 | $830.86 | $0.00 | $635.70 | $113,898.13 |
| 252 | $113,898.13 | $830.86 | $0.00 | $644.00 | $115,372.99 |
| 253 | $115,372.99 | $0.00 | $116,026.84 | $652.34 | -$1.51 |