How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $66,334 |
| Monthly savings required | $525 |
How much will it cost to send your child to University of North Texas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $265,336.98 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $525.10 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 | $25,580.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 North Texas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $525.10 | $0.00 | $0.00 | $525.10 |
| 2 | $525.10 | $525.10 | $0.00 | $2.97 | $1,053.17 |
| 3 | $1,053.17 | $525.10 | $0.00 | $5.95 | $1,584.22 |
| 4 | $1,584.22 | $525.10 | $0.00 | $8.96 | $2,118.28 |
| 5 | $2,118.28 | $525.10 | $0.00 | $11.98 | $2,655.36 |
| 6 | $2,655.36 | $525.10 | $0.00 | $15.01 | $3,195.47 |
| 7 | $3,195.47 | $525.10 | $0.00 | $18.07 | $3,738.64 |
| 8 | $3,738.64 | $525.10 | $0.00 | $21.14 | $4,284.88 |
| 9 | $4,284.88 | $525.10 | $0.00 | $24.23 | $4,834.21 |
| 10 | $4,834.21 | $525.10 | $0.00 | $27.33 | $5,386.64 |
| 11 | $5,386.64 | $525.10 | $0.00 | $30.46 | $5,942.20 |
| 12 | $5,942.20 | $525.10 | $0.00 | $33.60 | $6,500.90 |
| 13 | $6,500.90 | $525.10 | $0.00 | $36.76 | $7,062.76 |
| 14 | $7,062.76 | $525.10 | $0.00 | $39.93 | $7,627.79 |
| 15 | $7,627.79 | $525.10 | $0.00 | $43.13 | $8,196.02 |
| 16 | $8,196.02 | $525.10 | $0.00 | $46.34 | $8,767.46 |
| 17 | $8,767.46 | $525.10 | $0.00 | $49.57 | $9,342.13 |
| 18 | $9,342.13 | $525.10 | $0.00 | $52.82 | $9,920.05 |
| 19 | $9,920.05 | $525.10 | $0.00 | $56.09 | $10,501.24 |
| 20 | $10,501.24 | $525.10 | $0.00 | $59.38 | $11,085.72 |
| 21 | $11,085.72 | $525.10 | $0.00 | $62.68 | $11,673.50 |
| 22 | $11,673.50 | $525.10 | $0.00 | $66.00 | $12,264.60 |
| 23 | $12,264.60 | $525.10 | $0.00 | $69.35 | $12,859.05 |
| 24 | $12,859.05 | $525.10 | $0.00 | $72.71 | $13,456.86 |
| 25 | $13,456.86 | $525.10 | $0.00 | $76.09 | $14,058.05 |
| 26 | $14,058.05 | $525.10 | $0.00 | $79.49 | $14,662.64 |
| 27 | $14,662.64 | $525.10 | $0.00 | $82.90 | $15,270.64 |
| 28 | $15,270.64 | $525.10 | $0.00 | $86.34 | $15,882.08 |
| 29 | $15,882.08 | $525.10 | $0.00 | $89.80 | $16,496.98 |
| 30 | $16,496.98 | $525.10 | $0.00 | $93.28 | $17,115.36 |
| 31 | $17,115.36 | $525.10 | $0.00 | $96.77 | $17,737.23 |
| 32 | $17,737.23 | $525.10 | $0.00 | $100.29 | $18,362.62 |
| 33 | $18,362.62 | $525.10 | $0.00 | $103.82 | $18,991.54 |
| 34 | $18,991.54 | $525.10 | $0.00 | $107.38 | $19,624.02 |
| 35 | $19,624.02 | $525.10 | $0.00 | $110.96 | $20,260.08 |
| 36 | $20,260.08 | $525.10 | $0.00 | $114.55 | $20,899.73 |
| 37 | $20,899.73 | $525.10 | $0.00 | $118.17 | $21,543.00 |
| 38 | $21,543.00 | $525.10 | $0.00 | $121.81 | $22,189.91 |
| 39 | $22,189.91 | $525.10 | $0.00 | $125.46 | $22,840.47 |
| 40 | $22,840.47 | $525.10 | $0.00 | $129.14 | $23,494.71 |
| 41 | $23,494.71 | $525.10 | $0.00 | $132.84 | $24,152.65 |
| 42 | $24,152.65 | $525.10 | $0.00 | $136.56 | $24,814.31 |
| 43 | $24,814.31 | $525.10 | $0.00 | $140.30 | $25,479.71 |
| 44 | $25,479.71 | $525.10 | $0.00 | $144.07 | $26,148.88 |
| 45 | $26,148.88 | $525.10 | $0.00 | $147.85 | $26,821.83 |
| 46 | $26,821.83 | $525.10 | $0.00 | $151.65 | $27,498.58 |
| 47 | $27,498.58 | $525.10 | $0.00 | $155.48 | $28,179.16 |
| 48 | $28,179.16 | $525.10 | $0.00 | $159.33 | $28,863.59 |
| 49 | $28,863.59 | $525.10 | $0.00 | $163.20 | $29,551.89 |
| 50 | $29,551.89 | $525.10 | $0.00 | $167.09 | $30,244.08 |
| 51 | $30,244.08 | $525.10 | $0.00 | $171.00 | $30,940.18 |
| 52 | $30,940.18 | $525.10 | $0.00 | $174.94 | $31,640.22 |
| 53 | $31,640.22 | $525.10 | $0.00 | $178.90 | $32,344.22 |
| 54 | $32,344.22 | $525.10 | $0.00 | $182.88 | $33,052.20 |
| 55 | $33,052.20 | $525.10 | $0.00 | $186.88 | $33,764.18 |
| 56 | $33,764.18 | $525.10 | $0.00 | $190.91 | $34,480.19 |
| 57 | $34,480.19 | $525.10 | $0.00 | $194.96 | $35,200.25 |
| 58 | $35,200.25 | $525.10 | $0.00 | $199.03 | $35,924.38 |
| 59 | $35,924.38 | $525.10 | $0.00 | $203.12 | $36,652.60 |
| 60 | $36,652.60 | $525.10 | $0.00 | $207.24 | $37,384.94 |
| 61 | $37,384.94 | $525.10 | $0.00 | $211.38 | $38,121.42 |
| 62 | $38,121.42 | $525.10 | $0.00 | $215.54 | $38,862.06 |
| 63 | $38,862.06 | $525.10 | $0.00 | $219.73 | $39,606.89 |
| 64 | $39,606.89 | $525.10 | $0.00 | $223.94 | $40,355.93 |
| 65 | $40,355.93 | $525.10 | $0.00 | $228.18 | $41,109.21 |
| 66 | $41,109.21 | $525.10 | $0.00 | $232.44 | $41,866.75 |
| 67 | $41,866.75 | $525.10 | $0.00 | $236.72 | $42,628.57 |
| 68 | $42,628.57 | $525.10 | $0.00 | $241.03 | $43,394.70 |
| 69 | $43,394.70 | $525.10 | $0.00 | $245.36 | $44,165.16 |
| 70 | $44,165.16 | $525.10 | $0.00 | $249.72 | $44,939.98 |
| 71 | $44,939.98 | $525.10 | $0.00 | $254.10 | $45,719.18 |
| 72 | $45,719.18 | $525.10 | $0.00 | $258.50 | $46,502.78 |
| 73 | $46,502.78 | $525.10 | $0.00 | $262.93 | $47,290.81 |
| 74 | $47,290.81 | $525.10 | $0.00 | $267.39 | $48,083.30 |
| 75 | $48,083.30 | $525.10 | $0.00 | $271.87 | $48,880.27 |
| 76 | $48,880.27 | $525.10 | $0.00 | $276.38 | $49,681.75 |
| 77 | $49,681.75 | $525.10 | $0.00 | $280.91 | $50,487.76 |
| 78 | $50,487.76 | $525.10 | $0.00 | $285.47 | $51,298.33 |
| 79 | $51,298.33 | $525.10 | $0.00 | $290.05 | $52,113.48 |
| 80 | $52,113.48 | $525.10 | $0.00 | $294.66 | $52,933.24 |
| 81 | $52,933.24 | $525.10 | $0.00 | $299.29 | $53,757.63 |
| 82 | $53,757.63 | $525.10 | $0.00 | $303.95 | $54,586.68 |
| 83 | $54,586.68 | $525.10 | $0.00 | $308.64 | $55,420.42 |
| 84 | $55,420.42 | $525.10 | $0.00 | $313.36 | $56,258.88 |
| 85 | $56,258.88 | $525.10 | $0.00 | $318.10 | $57,102.08 |
| 86 | $57,102.08 | $525.10 | $0.00 | $322.86 | $57,950.04 |
| 87 | $57,950.04 | $525.10 | $0.00 | $327.66 | $58,802.80 |
| 88 | $58,802.80 | $525.10 | $0.00 | $332.48 | $59,660.38 |
| 89 | $59,660.38 | $525.10 | $0.00 | $337.33 | $60,522.81 |
| 90 | $60,522.81 | $525.10 | $0.00 | $342.20 | $61,390.11 |
| 91 | $61,390.11 | $525.10 | $0.00 | $347.11 | $62,262.32 |
| 92 | $62,262.32 | $525.10 | $0.00 | $352.04 | $63,139.46 |
| 93 | $63,139.46 | $525.10 | $0.00 | $357.00 | $64,021.56 |
| 94 | $64,021.56 | $525.10 | $0.00 | $361.99 | $64,908.65 |
| 95 | $64,908.65 | $525.10 | $0.00 | $367.00 | $65,800.75 |
| 96 | $65,800.75 | $525.10 | $0.00 | $372.05 | $66,697.90 |
| 97 | $66,697.90 | $525.10 | $0.00 | $377.12 | $67,600.12 |
| 98 | $67,600.12 | $525.10 | $0.00 | $382.22 | $68,507.44 |
| 99 | $68,507.44 | $525.10 | $0.00 | $387.35 | $69,419.89 |
| 100 | $69,419.89 | $525.10 | $0.00 | $392.51 | $70,337.50 |
| 101 | $70,337.50 | $525.10 | $0.00 | $397.70 | $71,260.30 |
| 102 | $71,260.30 | $525.10 | $0.00 | $402.92 | $72,188.32 |
| 103 | $72,188.32 | $525.10 | $0.00 | $408.16 | $73,121.58 |
| 104 | $73,121.58 | $525.10 | $0.00 | $413.44 | $74,060.12 |
| 105 | $74,060.12 | $525.10 | $0.00 | $418.75 | $75,003.97 |
| 106 | $75,003.97 | $525.10 | $0.00 | $424.08 | $75,953.15 |
| 107 | $75,953.15 | $525.10 | $0.00 | $429.45 | $76,907.70 |
| 108 | $76,907.70 | $525.10 | $0.00 | $434.85 | $77,867.65 |
| 109 | $77,867.65 | $525.10 | $0.00 | $440.28 | $78,833.03 |
| 110 | $78,833.03 | $525.10 | $0.00 | $445.73 | $79,803.86 |
| 111 | $79,803.86 | $525.10 | $0.00 | $451.22 | $80,780.18 |
| 112 | $80,780.18 | $525.10 | $0.00 | $456.74 | $81,762.02 |
| 113 | $81,762.02 | $525.10 | $0.00 | $462.29 | $82,749.41 |
| 114 | $82,749.41 | $525.10 | $0.00 | $467.88 | $83,742.39 |
| 115 | $83,742.39 | $525.10 | $0.00 | $473.49 | $84,740.98 |
| 116 | $84,740.98 | $525.10 | $0.00 | $479.14 | $85,745.22 |
| 117 | $85,745.22 | $525.10 | $0.00 | $484.82 | $86,755.14 |
| 118 | $86,755.14 | $525.10 | $0.00 | $490.53 | $87,770.77 |
| 119 | $87,770.77 | $525.10 | $0.00 | $496.27 | $88,792.14 |
| 120 | $88,792.14 | $525.10 | $0.00 | $502.04 | $89,819.28 |
| 121 | $89,819.28 | $525.10 | $0.00 | $507.85 | $90,852.23 |
| 122 | $90,852.23 | $525.10 | $0.00 | $513.69 | $91,891.02 |
| 123 | $91,891.02 | $525.10 | $0.00 | $519.57 | $92,935.69 |
| 124 | $92,935.69 | $525.10 | $0.00 | $525.47 | $93,986.26 |
| 125 | $93,986.26 | $525.10 | $0.00 | $531.41 | $95,042.77 |
| 126 | $95,042.77 | $525.10 | $0.00 | $537.39 | $96,105.26 |
| 127 | $96,105.26 | $525.10 | $0.00 | $543.39 | $97,173.75 |
| 128 | $97,173.75 | $525.10 | $0.00 | $549.43 | $98,248.28 |
| 129 | $98,248.28 | $525.10 | $0.00 | $555.51 | $99,328.89 |
| 130 | $99,328.89 | $525.10 | $0.00 | $561.62 | $100,415.61 |
| 131 | $100,415.61 | $525.10 | $0.00 | $567.76 | $101,508.47 |
| 132 | $101,508.47 | $525.10 | $0.00 | $573.94 | $102,607.51 |
| 133 | $102,607.51 | $525.10 | $0.00 | $580.16 | $103,712.77 |
| 134 | $103,712.77 | $525.10 | $0.00 | $586.41 | $104,824.28 |
| 135 | $104,824.28 | $525.10 | $0.00 | $592.69 | $105,942.07 |
| 136 | $105,942.07 | $525.10 | $0.00 | $599.01 | $107,066.18 |
| 137 | $107,066.18 | $525.10 | $0.00 | $605.37 | $108,196.65 |
| 138 | $108,196.65 | $525.10 | $0.00 | $611.76 | $109,333.51 |
| 139 | $109,333.51 | $525.10 | $0.00 | $618.19 | $110,476.80 |
| 140 | $110,476.80 | $525.10 | $0.00 | $624.65 | $111,626.55 |
| 141 | $111,626.55 | $525.10 | $0.00 | $631.15 | $112,782.80 |
| 142 | $112,782.80 | $525.10 | $0.00 | $637.69 | $113,945.59 |
| 143 | $113,945.59 | $525.10 | $0.00 | $644.26 | $115,114.95 |
| 144 | $115,114.95 | $525.10 | $0.00 | $650.88 | $116,290.93 |
| 145 | $116,290.93 | $525.10 | $0.00 | $657.53 | $117,473.56 |
| 146 | $117,473.56 | $525.10 | $0.00 | $664.21 | $118,662.87 |
| 147 | $118,662.87 | $525.10 | $0.00 | $670.94 | $119,858.91 |
| 148 | $119,858.91 | $525.10 | $0.00 | $677.70 | $121,061.71 |
| 149 | $121,061.71 | $525.10 | $0.00 | $684.50 | $122,271.31 |
| 150 | $122,271.31 | $525.10 | $0.00 | $691.34 | $123,487.75 |
| 151 | $123,487.75 | $525.10 | $0.00 | $698.22 | $124,711.07 |
| 152 | $124,711.07 | $525.10 | $0.00 | $705.13 | $125,941.30 |
| 153 | $125,941.30 | $525.10 | $0.00 | $712.09 | $127,178.49 |
| 154 | $127,178.49 | $525.10 | $0.00 | $719.09 | $128,422.68 |
| 155 | $128,422.68 | $525.10 | $0.00 | $726.12 | $129,673.90 |
| 156 | $129,673.90 | $525.10 | $0.00 | $733.20 | $130,932.20 |
| 157 | $130,932.20 | $525.10 | $0.00 | $740.31 | $132,197.61 |
| 158 | $132,197.61 | $525.10 | $0.00 | $747.46 | $133,470.17 |
| 159 | $133,470.17 | $525.10 | $0.00 | $754.66 | $134,749.93 |
| 160 | $134,749.93 | $525.10 | $0.00 | $761.90 | $136,036.93 |
| 161 | $136,036.93 | $525.10 | $0.00 | $769.17 | $137,331.20 |
| 162 | $137,331.20 | $525.10 | $0.00 | $776.49 | $138,632.79 |
| 163 | $138,632.79 | $525.10 | $0.00 | $783.85 | $139,941.74 |
| 164 | $139,941.74 | $525.10 | $0.00 | $791.25 | $141,258.09 |
| 165 | $141,258.09 | $525.10 | $0.00 | $798.69 | $142,581.88 |
| 166 | $142,581.88 | $525.10 | $0.00 | $806.18 | $143,913.16 |
| 167 | $143,913.16 | $525.10 | $0.00 | $813.71 | $145,251.97 |
| 168 | $145,251.97 | $525.10 | $0.00 | $821.28 | $146,598.35 |
| 169 | $146,598.35 | $525.10 | $0.00 | $828.89 | $147,952.34 |
| 170 | $147,952.34 | $525.10 | $0.00 | $836.54 | $149,313.98 |
| 171 | $149,313.98 | $525.10 | $0.00 | $844.24 | $150,683.32 |
| 172 | $150,683.32 | $525.10 | $0.00 | $851.99 | $152,060.41 |
| 173 | $152,060.41 | $525.10 | $0.00 | $859.77 | $153,445.28 |
| 174 | $153,445.28 | $525.10 | $0.00 | $867.60 | $154,837.98 |
| 175 | $154,837.98 | $525.10 | $0.00 | $875.48 | $156,238.56 |
| 176 | $156,238.56 | $525.10 | $0.00 | $883.40 | $157,647.06 |
| 177 | $157,647.06 | $525.10 | $0.00 | $891.36 | $159,063.52 |
| 178 | $159,063.52 | $525.10 | $0.00 | $899.37 | $160,487.99 |
| 179 | $160,487.99 | $525.10 | $0.00 | $907.42 | $161,920.51 |
| 180 | $161,920.51 | $525.10 | $0.00 | $915.52 | $163,361.13 |
| 181 | $163,361.13 | $525.10 | $0.00 | $923.67 | $164,809.90 |
| 182 | $164,809.90 | $525.10 | $0.00 | $931.86 | $166,266.86 |
| 183 | $166,266.86 | $525.10 | $0.00 | $940.10 | $167,732.06 |
| 184 | $167,732.06 | $525.10 | $0.00 | $948.38 | $169,205.54 |
| 185 | $169,205.54 | $525.10 | $0.00 | $956.71 | $170,687.35 |
| 186 | $170,687.35 | $525.10 | $0.00 | $965.09 | $172,177.54 |
| 187 | $172,177.54 | $525.10 | $0.00 | $973.52 | $173,676.16 |
| 188 | $173,676.16 | $525.10 | $0.00 | $981.99 | $175,183.25 |
| 189 | $175,183.25 | $525.10 | $0.00 | $990.51 | $176,698.86 |
| 190 | $176,698.86 | $525.10 | $0.00 | $999.08 | $178,223.04 |
| 191 | $178,223.04 | $525.10 | $0.00 | $1,007.70 | $179,755.84 |
| 192 | $179,755.84 | $525.10 | $0.00 | $1,016.37 | $181,297.31 |
| 193 | $181,297.31 | $525.10 | $0.00 | $1,025.08 | $182,847.49 |
| 194 | $182,847.49 | $525.10 | $0.00 | $1,033.85 | $184,406.44 |
| 195 | $184,406.44 | $525.10 | $0.00 | $1,042.66 | $185,974.20 |
| 196 | $185,974.20 | $525.10 | $0.00 | $1,051.53 | $187,550.83 |
| 197 | $187,550.83 | $525.10 | $0.00 | $1,060.44 | $189,136.37 |
| 198 | $189,136.37 | $525.10 | $0.00 | $1,069.40 | $190,730.87 |
| 199 | $190,730.87 | $525.10 | $0.00 | $1,078.42 | $192,334.39 |
| 200 | $192,334.39 | $525.10 | $0.00 | $1,087.49 | $193,946.98 |
| 201 | $193,946.98 | $525.10 | $0.00 | $1,096.60 | $195,568.68 |
| 202 | $195,568.68 | $525.10 | $0.00 | $1,105.77 | $197,199.55 |
| 203 | $197,199.55 | $525.10 | $0.00 | $1,114.99 | $198,839.64 |
| 204 | $198,839.64 | $525.10 | $0.00 | $1,124.27 | $200,489.01 |
| 205 | $200,489.01 | $525.10 | $0.00 | $1,133.59 | $202,147.70 |
| 206 | $202,147.70 | $525.10 | $0.00 | $1,142.97 | $203,815.77 |
| 207 | $203,815.77 | $525.10 | $0.00 | $1,152.40 | $205,493.27 |
| 208 | $205,493.27 | $525.10 | $0.00 | $1,161.89 | $207,180.26 |
| 209 | $207,180.26 | $525.10 | $0.00 | $1,171.43 | $208,876.79 |
| 210 | $208,876.79 | $525.10 | $0.00 | $1,181.02 | $210,582.91 |
| 211 | $210,582.91 | $525.10 | $0.00 | $1,190.67 | $212,298.68 |
| 212 | $212,298.68 | $525.10 | $0.00 | $1,200.37 | $214,024.15 |
| 213 | $214,024.15 | $525.10 | $0.00 | $1,210.12 | $215,759.37 |
| 214 | $215,759.37 | $525.10 | $0.00 | $1,219.93 | $217,504.40 |
| 215 | $217,504.40 | $525.10 | $0.00 | $1,229.80 | $219,259.30 |
| 216 | $219,259.30 | $525.10 | $0.00 | $1,239.72 | $221,024.12 |
| 217 | $221,024.12 | $525.10 | $61,561.32 | $1,249.70 | $161,237.60 |
| 218 | $161,237.60 | $525.10 | $0.00 | $911.66 | $162,674.36 |
| 219 | $162,674.36 | $525.10 | $0.00 | $919.78 | $164,119.24 |
| 220 | $164,119.24 | $525.10 | $0.00 | $927.95 | $165,572.29 |
| 221 | $165,572.29 | $525.10 | $0.00 | $936.17 | $167,033.56 |
| 222 | $167,033.56 | $525.10 | $0.00 | $944.43 | $168,503.09 |
| 223 | $168,503.09 | $525.10 | $0.00 | $952.74 | $169,980.93 |
| 224 | $169,980.93 | $525.10 | $0.00 | $961.10 | $171,467.13 |
| 225 | $171,467.13 | $525.10 | $0.00 | $969.50 | $172,961.73 |
| 226 | $172,961.73 | $525.10 | $0.00 | $977.95 | $174,464.78 |
| 227 | $174,464.78 | $525.10 | $0.00 | $986.45 | $175,976.33 |
| 228 | $175,976.33 | $525.10 | $0.00 | $995.00 | $177,496.43 |
| 229 | $177,496.43 | $525.10 | $64,639.39 | $1,003.59 | $114,385.73 |
| 230 | $114,385.73 | $525.10 | $0.00 | $646.75 | $115,557.58 |
| 231 | $115,557.58 | $525.10 | $0.00 | $653.38 | $116,736.06 |
| 232 | $116,736.06 | $525.10 | $0.00 | $660.04 | $117,921.20 |
| 233 | $117,921.20 | $525.10 | $0.00 | $666.74 | $119,113.04 |
| 234 | $119,113.04 | $525.10 | $0.00 | $673.48 | $120,311.62 |
| 235 | $120,311.62 | $525.10 | $0.00 | $680.26 | $121,516.98 |
| 236 | $121,516.98 | $525.10 | $0.00 | $687.07 | $122,729.15 |
| 237 | $122,729.15 | $525.10 | $0.00 | $693.93 | $123,948.18 |
| 238 | $123,948.18 | $525.10 | $0.00 | $700.82 | $125,174.10 |
| 239 | $125,174.10 | $525.10 | $0.00 | $707.75 | $126,406.95 |
| 240 | $126,406.95 | $525.10 | $0.00 | $714.72 | $127,646.77 |
| 241 | $127,646.77 | $525.10 | $67,871.36 | $721.73 | $61,022.24 |
| 242 | $61,022.24 | $525.10 | $0.00 | $345.03 | $61,892.37 |
| 243 | $61,892.37 | $525.10 | $0.00 | $349.95 | $62,767.42 |
| 244 | $62,767.42 | $525.10 | $0.00 | $354.90 | $63,647.42 |
| 245 | $63,647.42 | $525.10 | $0.00 | $359.87 | $64,532.39 |
| 246 | $64,532.39 | $525.10 | $0.00 | $364.88 | $65,422.37 |
| 247 | $65,422.37 | $525.10 | $0.00 | $369.91 | $66,317.38 |
| 248 | $66,317.38 | $525.10 | $0.00 | $374.97 | $67,217.45 |
| 249 | $67,217.45 | $525.10 | $0.00 | $380.06 | $68,122.61 |
| 250 | $68,122.61 | $525.10 | $0.00 | $385.18 | $69,032.89 |
| 251 | $69,032.89 | $525.10 | $0.00 | $390.32 | $69,948.31 |
| 252 | $69,948.31 | $525.10 | $0.00 | $395.50 | $70,868.91 |
| 253 | $70,868.91 | $0.00 | $71,264.92 | $400.70 | $4.69 |