| Estimated Annual Cost in 2042 | $93,462 |
| Monthly savings required | $739 |
How much will it cost to send your child to The University of Texas of the Permian Basin in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $373,847.08 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $738.64 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 | $24,912.00 |
| 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 of the Permian Basin in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $738.64 | $0.00 | $0.00 | $738.64 |
| 2 | $738.64 | $738.64 | $0.00 | $4.18 | $1,481.46 |
| 3 | $1,481.46 | $738.64 | $0.00 | $8.38 | $2,228.48 |
| 4 | $2,228.48 | $738.64 | $0.00 | $12.60 | $2,979.72 |
| 5 | $2,979.72 | $738.64 | $0.00 | $16.85 | $3,735.21 |
| 6 | $3,735.21 | $738.64 | $0.00 | $21.12 | $4,494.97 |
| 7 | $4,494.97 | $738.64 | $0.00 | $25.42 | $5,259.03 |
| 8 | $5,259.03 | $738.64 | $0.00 | $29.74 | $6,027.41 |
| 9 | $6,027.41 | $738.64 | $0.00 | $34.08 | $6,800.13 |
| 10 | $6,800.13 | $738.64 | $0.00 | $38.45 | $7,577.22 |
| 11 | $7,577.22 | $738.64 | $0.00 | $42.84 | $8,358.70 |
| 12 | $8,358.70 | $738.64 | $0.00 | $47.26 | $9,144.60 |
| 13 | $9,144.60 | $738.64 | $0.00 | $51.70 | $9,934.94 |
| 14 | $9,934.94 | $738.64 | $0.00 | $56.17 | $10,729.75 |
| 15 | $10,729.75 | $738.64 | $0.00 | $60.67 | $11,529.06 |
| 16 | $11,529.06 | $738.64 | $0.00 | $65.19 | $12,332.89 |
| 17 | $12,332.89 | $738.64 | $0.00 | $69.73 | $13,141.26 |
| 18 | $13,141.26 | $738.64 | $0.00 | $74.30 | $13,954.20 |
| 19 | $13,954.20 | $738.64 | $0.00 | $78.90 | $14,771.74 |
| 20 | $14,771.74 | $738.64 | $0.00 | $83.52 | $15,593.90 |
| 21 | $15,593.90 | $738.64 | $0.00 | $88.17 | $16,420.71 |
| 22 | $16,420.71 | $738.64 | $0.00 | $92.85 | $17,252.20 |
| 23 | $17,252.20 | $738.64 | $0.00 | $97.55 | $18,088.39 |
| 24 | $18,088.39 | $738.64 | $0.00 | $102.27 | $18,929.30 |
| 25 | $18,929.30 | $738.64 | $0.00 | $107.03 | $19,774.97 |
| 26 | $19,774.97 | $738.64 | $0.00 | $111.81 | $20,625.42 |
| 27 | $20,625.42 | $738.64 | $0.00 | $116.62 | $21,480.68 |
| 28 | $21,480.68 | $738.64 | $0.00 | $121.45 | $22,340.77 |
| 29 | $22,340.77 | $738.64 | $0.00 | $126.32 | $23,205.73 |
| 30 | $23,205.73 | $738.64 | $0.00 | $131.21 | $24,075.58 |
| 31 | $24,075.58 | $738.64 | $0.00 | $136.13 | $24,950.35 |
| 32 | $24,950.35 | $738.64 | $0.00 | $141.07 | $25,830.06 |
| 33 | $25,830.06 | $738.64 | $0.00 | $146.05 | $26,714.75 |
| 34 | $26,714.75 | $738.64 | $0.00 | $151.05 | $27,604.44 |
| 35 | $27,604.44 | $738.64 | $0.00 | $156.08 | $28,499.16 |
| 36 | $28,499.16 | $738.64 | $0.00 | $161.14 | $29,398.94 |
| 37 | $29,398.94 | $738.64 | $0.00 | $166.23 | $30,303.81 |
| 38 | $30,303.81 | $738.64 | $0.00 | $171.34 | $31,213.79 |
| 39 | $31,213.79 | $738.64 | $0.00 | $176.49 | $32,128.92 |
| 40 | $32,128.92 | $738.64 | $0.00 | $181.66 | $33,049.22 |
| 41 | $33,049.22 | $738.64 | $0.00 | $186.87 | $33,974.73 |
| 42 | $33,974.73 | $738.64 | $0.00 | $192.10 | $34,905.47 |
| 43 | $34,905.47 | $738.64 | $0.00 | $197.36 | $35,841.47 |
| 44 | $35,841.47 | $738.64 | $0.00 | $202.65 | $36,782.76 |
| 45 | $36,782.76 | $738.64 | $0.00 | $207.98 | $37,729.38 |
| 46 | $37,729.38 | $738.64 | $0.00 | $213.33 | $38,681.35 |
| 47 | $38,681.35 | $738.64 | $0.00 | $218.71 | $39,638.70 |
| 48 | $39,638.70 | $738.64 | $0.00 | $224.12 | $40,601.46 |
| 49 | $40,601.46 | $738.64 | $0.00 | $229.57 | $41,569.67 |
| 50 | $41,569.67 | $738.64 | $0.00 | $235.04 | $42,543.35 |
| 51 | $42,543.35 | $738.64 | $0.00 | $240.55 | $43,522.54 |
| 52 | $43,522.54 | $738.64 | $0.00 | $246.08 | $44,507.26 |
| 53 | $44,507.26 | $738.64 | $0.00 | $251.65 | $45,497.55 |
| 54 | $45,497.55 | $738.64 | $0.00 | $257.25 | $46,493.44 |
| 55 | $46,493.44 | $738.64 | $0.00 | $262.88 | $47,494.96 |
| 56 | $47,494.96 | $738.64 | $0.00 | $268.54 | $48,502.14 |
| 57 | $48,502.14 | $738.64 | $0.00 | $274.24 | $49,515.02 |
| 58 | $49,515.02 | $738.64 | $0.00 | $279.97 | $50,533.63 |
| 59 | $50,533.63 | $738.64 | $0.00 | $285.72 | $51,557.99 |
| 60 | $51,557.99 | $738.64 | $0.00 | $291.52 | $52,588.15 |
| 61 | $52,588.15 | $738.64 | $0.00 | $297.34 | $53,624.13 |
| 62 | $53,624.13 | $738.64 | $0.00 | $303.20 | $54,665.97 |
| 63 | $54,665.97 | $738.64 | $0.00 | $309.09 | $55,713.70 |
| 64 | $55,713.70 | $738.64 | $0.00 | $315.01 | $56,767.35 |
| 65 | $56,767.35 | $738.64 | $0.00 | $320.97 | $57,826.96 |
| 66 | $57,826.96 | $738.64 | $0.00 | $326.96 | $58,892.56 |
| 67 | $58,892.56 | $738.64 | $0.00 | $332.99 | $59,964.19 |
| 68 | $59,964.19 | $738.64 | $0.00 | $339.05 | $61,041.88 |
| 69 | $61,041.88 | $738.64 | $0.00 | $345.14 | $62,125.66 |
| 70 | $62,125.66 | $738.64 | $0.00 | $351.27 | $63,215.57 |
| 71 | $63,215.57 | $738.64 | $0.00 | $357.43 | $64,311.64 |
| 72 | $64,311.64 | $738.64 | $0.00 | $363.63 | $65,413.91 |
| 73 | $65,413.91 | $738.64 | $0.00 | $369.86 | $66,522.41 |
| 74 | $66,522.41 | $738.64 | $0.00 | $376.13 | $67,637.18 |
| 75 | $67,637.18 | $738.64 | $0.00 | $382.43 | $68,758.25 |
| 76 | $68,758.25 | $738.64 | $0.00 | $388.77 | $69,885.66 |
| 77 | $69,885.66 | $738.64 | $0.00 | $395.14 | $71,019.44 |
| 78 | $71,019.44 | $738.64 | $0.00 | $401.55 | $72,159.63 |
| 79 | $72,159.63 | $738.64 | $0.00 | $408.00 | $73,306.27 |
| 80 | $73,306.27 | $738.64 | $0.00 | $414.48 | $74,459.39 |
| 81 | $74,459.39 | $738.64 | $0.00 | $421.00 | $75,619.03 |
| 82 | $75,619.03 | $738.64 | $0.00 | $427.56 | $76,785.23 |
| 83 | $76,785.23 | $738.64 | $0.00 | $434.15 | $77,958.02 |
| 84 | $77,958.02 | $738.64 | $0.00 | $440.79 | $79,137.45 |
| 85 | $79,137.45 | $738.64 | $0.00 | $447.45 | $80,323.54 |
| 86 | $80,323.54 | $738.64 | $0.00 | $454.16 | $81,516.34 |
| 87 | $81,516.34 | $738.64 | $0.00 | $460.91 | $82,715.89 |
| 88 | $82,715.89 | $738.64 | $0.00 | $467.69 | $83,922.22 |
| 89 | $83,922.22 | $738.64 | $0.00 | $474.51 | $85,135.37 |
| 90 | $85,135.37 | $738.64 | $0.00 | $481.37 | $86,355.38 |
| 91 | $86,355.38 | $738.64 | $0.00 | $488.27 | $87,582.29 |
| 92 | $87,582.29 | $738.64 | $0.00 | $495.20 | $88,816.13 |
| 93 | $88,816.13 | $738.64 | $0.00 | $502.18 | $90,056.95 |
| 94 | $90,056.95 | $738.64 | $0.00 | $509.20 | $91,304.79 |
| 95 | $91,304.79 | $738.64 | $0.00 | $516.25 | $92,559.68 |
| 96 | $92,559.68 | $738.64 | $0.00 | $523.35 | $93,821.67 |
| 97 | $93,821.67 | $738.64 | $0.00 | $530.48 | $95,090.79 |
| 98 | $95,090.79 | $738.64 | $0.00 | $537.66 | $96,367.09 |
| 99 | $96,367.09 | $738.64 | $0.00 | $544.87 | $97,650.60 |
| 100 | $97,650.60 | $738.64 | $0.00 | $552.13 | $98,941.37 |
| 101 | $98,941.37 | $738.64 | $0.00 | $559.43 | $100,239.44 |
| 102 | $100,239.44 | $738.64 | $0.00 | $566.77 | $101,544.85 |
| 103 | $101,544.85 | $738.64 | $0.00 | $574.15 | $102,857.64 |
| 104 | $102,857.64 | $738.64 | $0.00 | $581.57 | $104,177.85 |
| 105 | $104,177.85 | $738.64 | $0.00 | $589.04 | $105,505.53 |
| 106 | $105,505.53 | $738.64 | $0.00 | $596.54 | $106,840.71 |
| 107 | $106,840.71 | $738.64 | $0.00 | $604.09 | $108,183.44 |
| 108 | $108,183.44 | $738.64 | $0.00 | $611.68 | $109,533.76 |
| 109 | $109,533.76 | $738.64 | $0.00 | $619.32 | $110,891.72 |
| 110 | $110,891.72 | $738.64 | $0.00 | $627.00 | $112,257.36 |
| 111 | $112,257.36 | $738.64 | $0.00 | $634.72 | $113,630.72 |
| 112 | $113,630.72 | $738.64 | $0.00 | $642.48 | $115,011.84 |
| 113 | $115,011.84 | $738.64 | $0.00 | $650.29 | $116,400.77 |
| 114 | $116,400.77 | $738.64 | $0.00 | $658.15 | $117,797.56 |
| 115 | $117,797.56 | $738.64 | $0.00 | $666.04 | $119,202.24 |
| 116 | $119,202.24 | $738.64 | $0.00 | $673.99 | $120,614.87 |
| 117 | $120,614.87 | $738.64 | $0.00 | $681.97 | $122,035.48 |
| 118 | $122,035.48 | $738.64 | $0.00 | $690.01 | $123,464.13 |
| 119 | $123,464.13 | $738.64 | $0.00 | $698.08 | $124,900.85 |
| 120 | $124,900.85 | $738.64 | $0.00 | $706.21 | $126,345.70 |
| 121 | $126,345.70 | $738.64 | $0.00 | $714.38 | $127,798.72 |
| 122 | $127,798.72 | $738.64 | $0.00 | $722.59 | $129,259.95 |
| 123 | $129,259.95 | $738.64 | $0.00 | $730.85 | $130,729.44 |
| 124 | $130,729.44 | $738.64 | $0.00 | $739.16 | $132,207.24 |
| 125 | $132,207.24 | $738.64 | $0.00 | $747.52 | $133,693.40 |
| 126 | $133,693.40 | $738.64 | $0.00 | $755.92 | $135,187.96 |
| 127 | $135,187.96 | $738.64 | $0.00 | $764.37 | $136,690.97 |
| 128 | $136,690.97 | $738.64 | $0.00 | $772.87 | $138,202.48 |
| 129 | $138,202.48 | $738.64 | $0.00 | $781.42 | $139,722.54 |
| 130 | $139,722.54 | $738.64 | $0.00 | $790.01 | $141,251.19 |
| 131 | $141,251.19 | $738.64 | $0.00 | $798.65 | $142,788.48 |
| 132 | $142,788.48 | $738.64 | $0.00 | $807.35 | $144,334.47 |
| 133 | $144,334.47 | $738.64 | $0.00 | $816.09 | $145,889.20 |
| 134 | $145,889.20 | $738.64 | $0.00 | $824.88 | $147,452.72 |
| 135 | $147,452.72 | $738.64 | $0.00 | $833.72 | $149,025.08 |
| 136 | $149,025.08 | $738.64 | $0.00 | $842.61 | $150,606.33 |
| 137 | $150,606.33 | $738.64 | $0.00 | $851.55 | $152,196.52 |
| 138 | $152,196.52 | $738.64 | $0.00 | $860.54 | $153,795.70 |
| 139 | $153,795.70 | $738.64 | $0.00 | $869.58 | $155,403.92 |
| 140 | $155,403.92 | $738.64 | $0.00 | $878.68 | $157,021.24 |
| 141 | $157,021.24 | $738.64 | $0.00 | $887.82 | $158,647.70 |
| 142 | $158,647.70 | $738.64 | $0.00 | $897.02 | $160,283.36 |
| 143 | $160,283.36 | $738.64 | $0.00 | $906.27 | $161,928.27 |
| 144 | $161,928.27 | $738.64 | $0.00 | $915.57 | $163,582.48 |
| 145 | $163,582.48 | $738.64 | $0.00 | $924.92 | $165,246.04 |
| 146 | $165,246.04 | $738.64 | $0.00 | $934.33 | $166,919.01 |
| 147 | $166,919.01 | $738.64 | $0.00 | $943.78 | $168,601.43 |
| 148 | $168,601.43 | $738.64 | $0.00 | $953.30 | $170,293.37 |
| 149 | $170,293.37 | $738.64 | $0.00 | $962.86 | $171,994.87 |
| 150 | $171,994.87 | $738.64 | $0.00 | $972.48 | $173,705.99 |
| 151 | $173,705.99 | $738.64 | $0.00 | $982.16 | $175,426.79 |
| 152 | $175,426.79 | $738.64 | $0.00 | $991.89 | $177,157.32 |
| 153 | $177,157.32 | $738.64 | $0.00 | $1,001.67 | $178,897.63 |
| 154 | $178,897.63 | $738.64 | $0.00 | $1,011.51 | $180,647.78 |
| 155 | $180,647.78 | $738.64 | $0.00 | $1,021.41 | $182,407.83 |
| 156 | $182,407.83 | $738.64 | $0.00 | $1,031.36 | $184,177.83 |
| 157 | $184,177.83 | $738.64 | $0.00 | $1,041.37 | $185,957.84 |
| 158 | $185,957.84 | $738.64 | $0.00 | $1,051.43 | $187,747.91 |
| 159 | $187,747.91 | $738.64 | $0.00 | $1,061.55 | $189,548.10 |
| 160 | $189,548.10 | $738.64 | $0.00 | $1,071.73 | $191,358.47 |
| 161 | $191,358.47 | $738.64 | $0.00 | $1,081.97 | $193,179.08 |
| 162 | $193,179.08 | $738.64 | $0.00 | $1,092.26 | $195,009.98 |
| 163 | $195,009.98 | $738.64 | $0.00 | $1,102.61 | $196,851.23 |
| 164 | $196,851.23 | $738.64 | $0.00 | $1,113.03 | $198,702.90 |
| 165 | $198,702.90 | $738.64 | $0.00 | $1,123.50 | $200,565.04 |
| 166 | $200,565.04 | $738.64 | $0.00 | $1,134.02 | $202,437.70 |
| 167 | $202,437.70 | $738.64 | $0.00 | $1,144.61 | $204,320.95 |
| 168 | $204,320.95 | $738.64 | $0.00 | $1,155.26 | $206,214.85 |
| 169 | $206,214.85 | $738.64 | $0.00 | $1,165.97 | $208,119.46 |
| 170 | $208,119.46 | $738.64 | $0.00 | $1,176.74 | $210,034.84 |
| 171 | $210,034.84 | $738.64 | $0.00 | $1,187.57 | $211,961.05 |
| 172 | $211,961.05 | $738.64 | $0.00 | $1,198.46 | $213,898.15 |
| 173 | $213,898.15 | $738.64 | $0.00 | $1,209.41 | $215,846.20 |
| 174 | $215,846.20 | $738.64 | $0.00 | $1,220.43 | $217,805.27 |
| 175 | $217,805.27 | $738.64 | $0.00 | $1,231.50 | $219,775.41 |
| 176 | $219,775.41 | $738.64 | $0.00 | $1,242.64 | $221,756.69 |
| 177 | $221,756.69 | $738.64 | $0.00 | $1,253.84 | $223,749.17 |
| 178 | $223,749.17 | $738.64 | $0.00 | $1,265.11 | $225,752.92 |
| 179 | $225,752.92 | $738.64 | $0.00 | $1,276.44 | $227,768.00 |
| 180 | $227,768.00 | $738.64 | $0.00 | $1,287.83 | $229,794.47 |
| 181 | $229,794.47 | $738.64 | $0.00 | $1,299.29 | $231,832.40 |
| 182 | $231,832.40 | $738.64 | $0.00 | $1,310.81 | $233,881.85 |
| 183 | $233,881.85 | $738.64 | $0.00 | $1,322.40 | $235,942.89 |
| 184 | $235,942.89 | $738.64 | $0.00 | $1,334.06 | $238,015.59 |
| 185 | $238,015.59 | $738.64 | $0.00 | $1,345.77 | $240,100.00 |
| 186 | $240,100.00 | $738.64 | $0.00 | $1,357.56 | $242,196.20 |
| 187 | $242,196.20 | $738.64 | $0.00 | $1,369.41 | $244,304.25 |
| 188 | $244,304.25 | $738.64 | $0.00 | $1,381.33 | $246,424.22 |
| 189 | $246,424.22 | $738.64 | $0.00 | $1,393.32 | $248,556.18 |
| 190 | $248,556.18 | $738.64 | $0.00 | $1,405.37 | $250,700.19 |
| 191 | $250,700.19 | $738.64 | $0.00 | $1,417.50 | $252,856.33 |
| 192 | $252,856.33 | $738.64 | $0.00 | $1,429.69 | $255,024.66 |
| 193 | $255,024.66 | $738.64 | $0.00 | $1,441.95 | $257,205.25 |
| 194 | $257,205.25 | $738.64 | $0.00 | $1,454.28 | $259,398.17 |
| 195 | $259,398.17 | $738.64 | $0.00 | $1,466.67 | $261,603.48 |
| 196 | $261,603.48 | $738.64 | $0.00 | $1,479.14 | $263,821.26 |
| 197 | $263,821.26 | $738.64 | $0.00 | $1,491.68 | $266,051.58 |
| 198 | $266,051.58 | $738.64 | $0.00 | $1,504.29 | $268,294.51 |
| 199 | $268,294.51 | $738.64 | $0.00 | $1,516.98 | $270,550.13 |
| 200 | $270,550.13 | $738.64 | $0.00 | $1,529.73 | $272,818.50 |
| 201 | $272,818.50 | $738.64 | $0.00 | $1,542.56 | $275,099.70 |
| 202 | $275,099.70 | $738.64 | $0.00 | $1,555.45 | $277,393.79 |
| 203 | $277,393.79 | $738.64 | $0.00 | $1,568.42 | $279,700.85 |
| 204 | $279,700.85 | $738.64 | $0.00 | $1,581.47 | $282,020.96 |
| 205 | $282,020.96 | $738.64 | $0.00 | $1,594.59 | $284,354.19 |
| 206 | $284,354.19 | $738.64 | $0.00 | $1,607.78 | $286,700.61 |
| 207 | $286,700.61 | $738.64 | $0.00 | $1,621.05 | $289,060.30 |
| 208 | $289,060.30 | $738.64 | $0.00 | $1,634.39 | $291,433.33 |
| 209 | $291,433.33 | $738.64 | $0.00 | $1,647.81 | $293,819.78 |
| 210 | $293,819.78 | $738.64 | $0.00 | $1,661.30 | $296,219.72 |
| 211 | $296,219.72 | $738.64 | $0.00 | $1,674.87 | $298,633.23 |
| 212 | $298,633.23 | $738.64 | $0.00 | $1,688.52 | $301,060.39 |
| 213 | $301,060.39 | $738.64 | $0.00 | $1,702.24 | $303,501.27 |
| 214 | $303,501.27 | $738.64 | $0.00 | $1,716.04 | $305,955.95 |
| 215 | $305,955.95 | $738.64 | $0.00 | $1,729.92 | $308,424.51 |
| 216 | $308,424.51 | $738.64 | $0.00 | $1,743.88 | $310,907.03 |
| 217 | $310,907.03 | $738.64 | $84,200.87 | $1,757.91 | $229,202.71 |
| 218 | $229,202.71 | $738.64 | $0.00 | $1,295.95 | $231,237.30 |
| 219 | $231,237.30 | $738.64 | $0.00 | $1,307.45 | $233,283.39 |
| 220 | $233,283.39 | $738.64 | $0.00 | $1,319.02 | $235,341.05 |
| 221 | $235,341.05 | $738.64 | $0.00 | $1,330.65 | $237,410.34 |
| 222 | $237,410.34 | $738.64 | $0.00 | $1,342.35 | $239,491.33 |
| 223 | $239,491.33 | $738.64 | $0.00 | $1,354.12 | $241,584.09 |
| 224 | $241,584.09 | $738.64 | $0.00 | $1,365.95 | $243,688.68 |
| 225 | $243,688.68 | $738.64 | $0.00 | $1,377.85 | $245,805.17 |
| 226 | $245,805.17 | $738.64 | $0.00 | $1,389.82 | $247,933.63 |
| 227 | $247,933.63 | $738.64 | $0.00 | $1,401.85 | $250,074.12 |
| 228 | $250,074.12 | $738.64 | $0.00 | $1,413.96 | $252,226.72 |
| 229 | $252,226.72 | $738.64 | $90,094.93 | $1,426.13 | $164,296.56 |
| 230 | $164,296.56 | $738.64 | $0.00 | $928.96 | $165,964.16 |
| 231 | $165,964.16 | $738.64 | $0.00 | $938.39 | $167,641.19 |
| 232 | $167,641.19 | $738.64 | $0.00 | $947.87 | $169,327.70 |
| 233 | $169,327.70 | $738.64 | $0.00 | $957.40 | $171,023.74 |
| 234 | $171,023.74 | $738.64 | $0.00 | $966.99 | $172,729.37 |
| 235 | $172,729.37 | $738.64 | $0.00 | $976.64 | $174,444.65 |
| 236 | $174,444.65 | $738.64 | $0.00 | $986.34 | $176,169.63 |
| 237 | $176,169.63 | $738.64 | $0.00 | $996.09 | $177,904.36 |
| 238 | $177,904.36 | $738.64 | $0.00 | $1,005.90 | $179,648.90 |
| 239 | $179,648.90 | $738.64 | $0.00 | $1,015.76 | $181,403.30 |
| 240 | $181,403.30 | $738.64 | $0.00 | $1,025.68 | $183,167.62 |
| 241 | $183,167.62 | $738.64 | $96,401.58 | $1,035.66 | $88,540.34 |
| 242 | $88,540.34 | $738.64 | $0.00 | $500.62 | $89,779.60 |
| 243 | $89,779.60 | $738.64 | $0.00 | $507.63 | $91,025.87 |
| 244 | $91,025.87 | $738.64 | $0.00 | $514.67 | $92,279.18 |
| 245 | $92,279.18 | $738.64 | $0.00 | $521.76 | $93,539.58 |
| 246 | $93,539.58 | $738.64 | $0.00 | $528.89 | $94,807.11 |
| 247 | $94,807.11 | $738.64 | $0.00 | $536.05 | $96,081.80 |
| 248 | $96,081.80 | $738.64 | $0.00 | $543.26 | $97,363.70 |
| 249 | $97,363.70 | $738.64 | $0.00 | $550.51 | $98,652.85 |
| 250 | $98,652.85 | $738.64 | $0.00 | $557.80 | $99,949.29 |
| 251 | $99,949.29 | $738.64 | $0.00 | $565.13 | $101,253.06 |
| 252 | $101,253.06 | $738.64 | $0.00 | $572.50 | $102,564.20 |
| 253 | $102,564.20 | $0.00 | $103,149.69 | $579.91 | -$5.58 |