How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $61,638 |
| Monthly savings required | $488 |
How much will it cost to send your child to DeVry University Texas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $246,551.79 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $487.92 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 | $23,769.00 |
| 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 DeVry University Texas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $487.92 | $0.00 | $0.00 | $487.92 |
| 2 | $487.92 | $487.92 | $0.00 | $2.76 | $978.60 |
| 3 | $978.60 | $487.92 | $0.00 | $5.53 | $1,472.05 |
| 4 | $1,472.05 | $487.92 | $0.00 | $8.32 | $1,968.29 |
| 5 | $1,968.29 | $487.92 | $0.00 | $11.13 | $2,467.34 |
| 6 | $2,467.34 | $487.92 | $0.00 | $13.95 | $2,969.21 |
| 7 | $2,969.21 | $487.92 | $0.00 | $16.79 | $3,473.92 |
| 8 | $3,473.92 | $487.92 | $0.00 | $19.64 | $3,981.48 |
| 9 | $3,981.48 | $487.92 | $0.00 | $22.51 | $4,491.91 |
| 10 | $4,491.91 | $487.92 | $0.00 | $25.40 | $5,005.23 |
| 11 | $5,005.23 | $487.92 | $0.00 | $28.30 | $5,521.45 |
| 12 | $5,521.45 | $487.92 | $0.00 | $31.22 | $6,040.59 |
| 13 | $6,040.59 | $487.92 | $0.00 | $34.15 | $6,562.66 |
| 14 | $6,562.66 | $487.92 | $0.00 | $37.11 | $7,087.69 |
| 15 | $7,087.69 | $487.92 | $0.00 | $40.07 | $7,615.68 |
| 16 | $7,615.68 | $487.92 | $0.00 | $43.06 | $8,146.66 |
| 17 | $8,146.66 | $487.92 | $0.00 | $46.06 | $8,680.64 |
| 18 | $8,680.64 | $487.92 | $0.00 | $49.08 | $9,217.64 |
| 19 | $9,217.64 | $487.92 | $0.00 | $52.12 | $9,757.68 |
| 20 | $9,757.68 | $487.92 | $0.00 | $55.17 | $10,300.77 |
| 21 | $10,300.77 | $487.92 | $0.00 | $58.24 | $10,846.93 |
| 22 | $10,846.93 | $487.92 | $0.00 | $61.33 | $11,396.18 |
| 23 | $11,396.18 | $487.92 | $0.00 | $64.44 | $11,948.54 |
| 24 | $11,948.54 | $487.92 | $0.00 | $67.56 | $12,504.02 |
| 25 | $12,504.02 | $487.92 | $0.00 | $70.70 | $13,062.64 |
| 26 | $13,062.64 | $487.92 | $0.00 | $73.86 | $13,624.42 |
| 27 | $13,624.42 | $487.92 | $0.00 | $77.03 | $14,189.37 |
| 28 | $14,189.37 | $487.92 | $0.00 | $80.23 | $14,757.52 |
| 29 | $14,757.52 | $487.92 | $0.00 | $83.44 | $15,328.88 |
| 30 | $15,328.88 | $487.92 | $0.00 | $86.67 | $15,903.47 |
| 31 | $15,903.47 | $487.92 | $0.00 | $89.92 | $16,481.31 |
| 32 | $16,481.31 | $487.92 | $0.00 | $93.19 | $17,062.42 |
| 33 | $17,062.42 | $487.92 | $0.00 | $96.47 | $17,646.81 |
| 34 | $17,646.81 | $487.92 | $0.00 | $99.78 | $18,234.51 |
| 35 | $18,234.51 | $487.92 | $0.00 | $103.10 | $18,825.53 |
| 36 | $18,825.53 | $487.92 | $0.00 | $106.44 | $19,419.89 |
| 37 | $19,419.89 | $487.92 | $0.00 | $109.80 | $20,017.61 |
| 38 | $20,017.61 | $487.92 | $0.00 | $113.18 | $20,618.71 |
| 39 | $20,618.71 | $487.92 | $0.00 | $116.58 | $21,223.21 |
| 40 | $21,223.21 | $487.92 | $0.00 | $120.00 | $21,831.13 |
| 41 | $21,831.13 | $487.92 | $0.00 | $123.44 | $22,442.49 |
| 42 | $22,442.49 | $487.92 | $0.00 | $126.89 | $23,057.30 |
| 43 | $23,057.30 | $487.92 | $0.00 | $130.37 | $23,675.59 |
| 44 | $23,675.59 | $487.92 | $0.00 | $133.87 | $24,297.38 |
| 45 | $24,297.38 | $487.92 | $0.00 | $137.38 | $24,922.68 |
| 46 | $24,922.68 | $487.92 | $0.00 | $140.92 | $25,551.52 |
| 47 | $25,551.52 | $487.92 | $0.00 | $144.47 | $26,183.91 |
| 48 | $26,183.91 | $487.92 | $0.00 | $148.05 | $26,819.88 |
| 49 | $26,819.88 | $487.92 | $0.00 | $151.64 | $27,459.44 |
| 50 | $27,459.44 | $487.92 | $0.00 | $155.26 | $28,102.62 |
| 51 | $28,102.62 | $487.92 | $0.00 | $158.90 | $28,749.44 |
| 52 | $28,749.44 | $487.92 | $0.00 | $162.55 | $29,399.91 |
| 53 | $29,399.91 | $487.92 | $0.00 | $166.23 | $30,054.06 |
| 54 | $30,054.06 | $487.92 | $0.00 | $169.93 | $30,711.91 |
| 55 | $30,711.91 | $487.92 | $0.00 | $173.65 | $31,373.48 |
| 56 | $31,373.48 | $487.92 | $0.00 | $177.39 | $32,038.79 |
| 57 | $32,038.79 | $487.92 | $0.00 | $181.15 | $32,707.86 |
| 58 | $32,707.86 | $487.92 | $0.00 | $184.93 | $33,380.71 |
| 59 | $33,380.71 | $487.92 | $0.00 | $188.74 | $34,057.37 |
| 60 | $34,057.37 | $487.92 | $0.00 | $192.57 | $34,737.86 |
| 61 | $34,737.86 | $487.92 | $0.00 | $196.41 | $35,422.19 |
| 62 | $35,422.19 | $487.92 | $0.00 | $200.28 | $36,110.39 |
| 63 | $36,110.39 | $487.92 | $0.00 | $204.17 | $36,802.48 |
| 64 | $36,802.48 | $487.92 | $0.00 | $208.09 | $37,498.49 |
| 65 | $37,498.49 | $487.92 | $0.00 | $212.02 | $38,198.43 |
| 66 | $38,198.43 | $487.92 | $0.00 | $215.98 | $38,902.33 |
| 67 | $38,902.33 | $487.92 | $0.00 | $219.96 | $39,610.21 |
| 68 | $39,610.21 | $487.92 | $0.00 | $223.96 | $40,322.09 |
| 69 | $40,322.09 | $487.92 | $0.00 | $227.99 | $41,038.00 |
| 70 | $41,038.00 | $487.92 | $0.00 | $232.03 | $41,757.95 |
| 71 | $41,757.95 | $487.92 | $0.00 | $236.11 | $42,481.98 |
| 72 | $42,481.98 | $487.92 | $0.00 | $240.20 | $43,210.10 |
| 73 | $43,210.10 | $487.92 | $0.00 | $244.32 | $43,942.34 |
| 74 | $43,942.34 | $487.92 | $0.00 | $248.46 | $44,678.72 |
| 75 | $44,678.72 | $487.92 | $0.00 | $252.62 | $45,419.26 |
| 76 | $45,419.26 | $487.92 | $0.00 | $256.81 | $46,163.99 |
| 77 | $46,163.99 | $487.92 | $0.00 | $261.02 | $46,912.93 |
| 78 | $46,912.93 | $487.92 | $0.00 | $265.25 | $47,666.10 |
| 79 | $47,666.10 | $487.92 | $0.00 | $269.51 | $48,423.53 |
| 80 | $48,423.53 | $487.92 | $0.00 | $273.79 | $49,185.24 |
| 81 | $49,185.24 | $487.92 | $0.00 | $278.10 | $49,951.26 |
| 82 | $49,951.26 | $487.92 | $0.00 | $282.43 | $50,721.61 |
| 83 | $50,721.61 | $487.92 | $0.00 | $286.79 | $51,496.32 |
| 84 | $51,496.32 | $487.92 | $0.00 | $291.17 | $52,275.41 |
| 85 | $52,275.41 | $487.92 | $0.00 | $295.57 | $53,058.90 |
| 86 | $53,058.90 | $487.92 | $0.00 | $300.00 | $53,846.82 |
| 87 | $53,846.82 | $487.92 | $0.00 | $304.46 | $54,639.20 |
| 88 | $54,639.20 | $487.92 | $0.00 | $308.94 | $55,436.06 |
| 89 | $55,436.06 | $487.92 | $0.00 | $313.44 | $56,237.42 |
| 90 | $56,237.42 | $487.92 | $0.00 | $317.97 | $57,043.31 |
| 91 | $57,043.31 | $487.92 | $0.00 | $322.53 | $57,853.76 |
| 92 | $57,853.76 | $487.92 | $0.00 | $327.11 | $58,668.79 |
| 93 | $58,668.79 | $487.92 | $0.00 | $331.72 | $59,488.43 |
| 94 | $59,488.43 | $487.92 | $0.00 | $336.36 | $60,312.71 |
| 95 | $60,312.71 | $487.92 | $0.00 | $341.02 | $61,141.65 |
| 96 | $61,141.65 | $487.92 | $0.00 | $345.70 | $61,975.27 |
| 97 | $61,975.27 | $487.92 | $0.00 | $350.42 | $62,813.61 |
| 98 | $62,813.61 | $487.92 | $0.00 | $355.16 | $63,656.69 |
| 99 | $63,656.69 | $487.92 | $0.00 | $359.92 | $64,504.53 |
| 100 | $64,504.53 | $487.92 | $0.00 | $364.72 | $65,357.17 |
| 101 | $65,357.17 | $487.92 | $0.00 | $369.54 | $66,214.63 |
| 102 | $66,214.63 | $487.92 | $0.00 | $374.39 | $67,076.94 |
| 103 | $67,076.94 | $487.92 | $0.00 | $379.26 | $67,944.12 |
| 104 | $67,944.12 | $487.92 | $0.00 | $384.17 | $68,816.21 |
| 105 | $68,816.21 | $487.92 | $0.00 | $389.10 | $69,693.23 |
| 106 | $69,693.23 | $487.92 | $0.00 | $394.06 | $70,575.21 |
| 107 | $70,575.21 | $487.92 | $0.00 | $399.04 | $71,462.17 |
| 108 | $71,462.17 | $487.92 | $0.00 | $404.06 | $72,354.15 |
| 109 | $72,354.15 | $487.92 | $0.00 | $409.10 | $73,251.17 |
| 110 | $73,251.17 | $487.92 | $0.00 | $414.17 | $74,153.26 |
| 111 | $74,153.26 | $487.92 | $0.00 | $419.27 | $75,060.45 |
| 112 | $75,060.45 | $487.92 | $0.00 | $424.40 | $75,972.77 |
| 113 | $75,972.77 | $487.92 | $0.00 | $429.56 | $76,890.25 |
| 114 | $76,890.25 | $487.92 | $0.00 | $434.75 | $77,812.92 |
| 115 | $77,812.92 | $487.92 | $0.00 | $439.97 | $78,740.81 |
| 116 | $78,740.81 | $487.92 | $0.00 | $445.21 | $79,673.94 |
| 117 | $79,673.94 | $487.92 | $0.00 | $450.49 | $80,612.35 |
| 118 | $80,612.35 | $487.92 | $0.00 | $455.79 | $81,556.06 |
| 119 | $81,556.06 | $487.92 | $0.00 | $461.13 | $82,505.11 |
| 120 | $82,505.11 | $487.92 | $0.00 | $466.50 | $83,459.53 |
| 121 | $83,459.53 | $487.92 | $0.00 | $471.89 | $84,419.34 |
| 122 | $84,419.34 | $487.92 | $0.00 | $477.32 | $85,384.58 |
| 123 | $85,384.58 | $487.92 | $0.00 | $482.78 | $86,355.28 |
| 124 | $86,355.28 | $487.92 | $0.00 | $488.27 | $87,331.47 |
| 125 | $87,331.47 | $487.92 | $0.00 | $493.78 | $88,313.17 |
| 126 | $88,313.17 | $487.92 | $0.00 | $499.34 | $89,300.43 |
| 127 | $89,300.43 | $487.92 | $0.00 | $504.92 | $90,293.27 |
| 128 | $90,293.27 | $487.92 | $0.00 | $510.53 | $91,291.72 |
| 129 | $91,291.72 | $487.92 | $0.00 | $516.18 | $92,295.82 |
| 130 | $92,295.82 | $487.92 | $0.00 | $521.85 | $93,305.59 |
| 131 | $93,305.59 | $487.92 | $0.00 | $527.56 | $94,321.07 |
| 132 | $94,321.07 | $487.92 | $0.00 | $533.31 | $95,342.30 |
| 133 | $95,342.30 | $487.92 | $0.00 | $539.08 | $96,369.30 |
| 134 | $96,369.30 | $487.92 | $0.00 | $544.89 | $97,402.11 |
| 135 | $97,402.11 | $487.92 | $0.00 | $550.73 | $98,440.76 |
| 136 | $98,440.76 | $487.92 | $0.00 | $556.60 | $99,485.28 |
| 137 | $99,485.28 | $487.92 | $0.00 | $562.50 | $100,535.70 |
| 138 | $100,535.70 | $487.92 | $0.00 | $568.44 | $101,592.06 |
| 139 | $101,592.06 | $487.92 | $0.00 | $574.42 | $102,654.40 |
| 140 | $102,654.40 | $487.92 | $0.00 | $580.42 | $103,722.74 |
| 141 | $103,722.74 | $487.92 | $0.00 | $586.46 | $104,797.12 |
| 142 | $104,797.12 | $487.92 | $0.00 | $592.54 | $105,877.58 |
| 143 | $105,877.58 | $487.92 | $0.00 | $598.65 | $106,964.15 |
| 144 | $106,964.15 | $487.92 | $0.00 | $604.79 | $108,056.86 |
| 145 | $108,056.86 | $487.92 | $0.00 | $610.97 | $109,155.75 |
| 146 | $109,155.75 | $487.92 | $0.00 | $617.18 | $110,260.85 |
| 147 | $110,260.85 | $487.92 | $0.00 | $623.43 | $111,372.20 |
| 148 | $111,372.20 | $487.92 | $0.00 | $629.71 | $112,489.83 |
| 149 | $112,489.83 | $487.92 | $0.00 | $636.03 | $113,613.78 |
| 150 | $113,613.78 | $487.92 | $0.00 | $642.39 | $114,744.09 |
| 151 | $114,744.09 | $487.92 | $0.00 | $648.78 | $115,880.79 |
| 152 | $115,880.79 | $487.92 | $0.00 | $655.21 | $117,023.92 |
| 153 | $117,023.92 | $487.92 | $0.00 | $661.67 | $118,173.51 |
| 154 | $118,173.51 | $487.92 | $0.00 | $668.17 | $119,329.60 |
| 155 | $119,329.60 | $487.92 | $0.00 | $674.71 | $120,492.23 |
| 156 | $120,492.23 | $487.92 | $0.00 | $681.28 | $121,661.43 |
| 157 | $121,661.43 | $487.92 | $0.00 | $687.89 | $122,837.24 |
| 158 | $122,837.24 | $487.92 | $0.00 | $694.54 | $124,019.70 |
| 159 | $124,019.70 | $487.92 | $0.00 | $701.23 | $125,208.85 |
| 160 | $125,208.85 | $487.92 | $0.00 | $707.95 | $126,404.72 |
| 161 | $126,404.72 | $487.92 | $0.00 | $714.71 | $127,607.35 |
| 162 | $127,607.35 | $487.92 | $0.00 | $721.51 | $128,816.78 |
| 163 | $128,816.78 | $487.92 | $0.00 | $728.35 | $130,033.05 |
| 164 | $130,033.05 | $487.92 | $0.00 | $735.23 | $131,256.20 |
| 165 | $131,256.20 | $487.92 | $0.00 | $742.14 | $132,486.26 |
| 166 | $132,486.26 | $487.92 | $0.00 | $749.10 | $133,723.28 |
| 167 | $133,723.28 | $487.92 | $0.00 | $756.09 | $134,967.29 |
| 168 | $134,967.29 | $487.92 | $0.00 | $763.12 | $136,218.33 |
| 169 | $136,218.33 | $487.92 | $0.00 | $770.20 | $137,476.45 |
| 170 | $137,476.45 | $487.92 | $0.00 | $777.31 | $138,741.68 |
| 171 | $138,741.68 | $487.92 | $0.00 | $784.47 | $140,014.07 |
| 172 | $140,014.07 | $487.92 | $0.00 | $791.66 | $141,293.65 |
| 173 | $141,293.65 | $487.92 | $0.00 | $798.89 | $142,580.46 |
| 174 | $142,580.46 | $487.92 | $0.00 | $806.17 | $143,874.55 |
| 175 | $143,874.55 | $487.92 | $0.00 | $813.49 | $145,175.96 |
| 176 | $145,175.96 | $487.92 | $0.00 | $820.85 | $146,484.73 |
| 177 | $146,484.73 | $487.92 | $0.00 | $828.25 | $147,800.90 |
| 178 | $147,800.90 | $487.92 | $0.00 | $835.69 | $149,124.51 |
| 179 | $149,124.51 | $487.92 | $0.00 | $843.17 | $150,455.60 |
| 180 | $150,455.60 | $487.92 | $0.00 | $850.70 | $151,794.22 |
| 181 | $151,794.22 | $487.92 | $0.00 | $858.27 | $153,140.41 |
| 182 | $153,140.41 | $487.92 | $0.00 | $865.88 | $154,494.21 |
| 183 | $154,494.21 | $487.92 | $0.00 | $873.53 | $155,855.66 |
| 184 | $155,855.66 | $487.92 | $0.00 | $881.23 | $157,224.81 |
| 185 | $157,224.81 | $487.92 | $0.00 | $888.97 | $158,601.70 |
| 186 | $158,601.70 | $487.92 | $0.00 | $896.76 | $159,986.38 |
| 187 | $159,986.38 | $487.92 | $0.00 | $904.59 | $161,378.89 |
| 188 | $161,378.89 | $487.92 | $0.00 | $912.46 | $162,779.27 |
| 189 | $162,779.27 | $487.92 | $0.00 | $920.38 | $164,187.57 |
| 190 | $164,187.57 | $487.92 | $0.00 | $928.34 | $165,603.83 |
| 191 | $165,603.83 | $487.92 | $0.00 | $936.35 | $167,028.10 |
| 192 | $167,028.10 | $487.92 | $0.00 | $944.40 | $168,460.42 |
| 193 | $168,460.42 | $487.92 | $0.00 | $952.50 | $169,900.84 |
| 194 | $169,900.84 | $487.92 | $0.00 | $960.64 | $171,349.40 |
| 195 | $171,349.40 | $487.92 | $0.00 | $968.83 | $172,806.15 |
| 196 | $172,806.15 | $487.92 | $0.00 | $977.07 | $174,271.14 |
| 197 | $174,271.14 | $487.92 | $0.00 | $985.35 | $175,744.41 |
| 198 | $175,744.41 | $487.92 | $0.00 | $993.68 | $177,226.01 |
| 199 | $177,226.01 | $487.92 | $0.00 | $1,002.06 | $178,715.99 |
| 200 | $178,715.99 | $487.92 | $0.00 | $1,010.49 | $180,214.40 |
| 201 | $180,214.40 | $487.92 | $0.00 | $1,018.96 | $181,721.28 |
| 202 | $181,721.28 | $487.92 | $0.00 | $1,027.48 | $183,236.68 |
| 203 | $183,236.68 | $487.92 | $0.00 | $1,036.05 | $184,760.65 |
| 204 | $184,760.65 | $487.92 | $0.00 | $1,044.66 | $186,293.23 |
| 205 | $186,293.23 | $487.92 | $0.00 | $1,053.33 | $187,834.48 |
| 206 | $187,834.48 | $487.92 | $0.00 | $1,062.04 | $189,384.44 |
| 207 | $189,384.44 | $487.92 | $0.00 | $1,070.81 | $190,943.17 |
| 208 | $190,943.17 | $487.92 | $0.00 | $1,079.62 | $192,510.71 |
| 209 | $192,510.71 | $487.92 | $0.00 | $1,088.48 | $194,087.11 |
| 210 | $194,087.11 | $487.92 | $0.00 | $1,097.40 | $195,672.43 |
| 211 | $195,672.43 | $487.92 | $0.00 | $1,106.36 | $197,266.71 |
| 212 | $197,266.71 | $487.92 | $0.00 | $1,115.37 | $198,870.00 |
| 213 | $198,870.00 | $487.92 | $0.00 | $1,124.44 | $200,482.36 |
| 214 | $200,482.36 | $487.92 | $0.00 | $1,133.56 | $202,103.84 |
| 215 | $202,103.84 | $487.92 | $0.00 | $1,142.72 | $203,734.48 |
| 216 | $203,734.48 | $487.92 | $0.00 | $1,151.94 | $205,374.34 |
| 217 | $205,374.34 | $487.92 | $57,202.93 | $1,161.22 | $149,820.55 |
| 218 | $149,820.55 | $487.92 | $0.00 | $847.11 | $151,155.58 |
| 219 | $151,155.58 | $487.92 | $0.00 | $854.66 | $152,498.16 |
| 220 | $152,498.16 | $487.92 | $0.00 | $862.25 | $153,848.33 |
| 221 | $153,848.33 | $487.92 | $0.00 | $869.88 | $155,206.13 |
| 222 | $155,206.13 | $487.92 | $0.00 | $877.56 | $156,571.61 |
| 223 | $156,571.61 | $487.92 | $0.00 | $885.28 | $157,944.81 |
| 224 | $157,944.81 | $487.92 | $0.00 | $893.04 | $159,325.77 |
| 225 | $159,325.77 | $487.92 | $0.00 | $900.85 | $160,714.54 |
| 226 | $160,714.54 | $487.92 | $0.00 | $908.70 | $162,111.16 |
| 227 | $162,111.16 | $487.92 | $0.00 | $916.60 | $163,515.68 |
| 228 | $163,515.68 | $487.92 | $0.00 | $924.54 | $164,928.14 |
| 229 | $164,928.14 | $487.92 | $60,063.08 | $932.53 | $106,285.51 |
| 230 | $106,285.51 | $487.92 | $0.00 | $600.95 | $107,374.38 |
| 231 | $107,374.38 | $487.92 | $0.00 | $607.11 | $108,469.41 |
| 232 | $108,469.41 | $487.92 | $0.00 | $613.30 | $109,570.63 |
| 233 | $109,570.63 | $487.92 | $0.00 | $619.53 | $110,678.08 |
| 234 | $110,678.08 | $487.92 | $0.00 | $625.79 | $111,791.79 |
| 235 | $111,791.79 | $487.92 | $0.00 | $632.09 | $112,911.80 |
| 236 | $112,911.80 | $487.92 | $0.00 | $638.42 | $114,038.14 |
| 237 | $114,038.14 | $487.92 | $0.00 | $644.79 | $115,170.85 |
| 238 | $115,170.85 | $487.92 | $0.00 | $651.19 | $116,309.96 |
| 239 | $116,309.96 | $487.92 | $0.00 | $657.63 | $117,455.51 |
| 240 | $117,455.51 | $487.92 | $0.00 | $664.11 | $118,607.54 |
| 241 | $118,607.54 | $487.92 | $63,066.23 | $670.62 | $56,699.85 |
| 242 | $56,699.85 | $487.92 | $0.00 | $320.59 | $57,508.36 |
| 243 | $57,508.36 | $487.92 | $0.00 | $325.16 | $58,321.44 |
| 244 | $58,321.44 | $487.92 | $0.00 | $329.76 | $59,139.12 |
| 245 | $59,139.12 | $487.92 | $0.00 | $334.38 | $59,961.42 |
| 246 | $59,961.42 | $487.92 | $0.00 | $339.03 | $60,788.37 |
| 247 | $60,788.37 | $487.92 | $0.00 | $343.71 | $61,620.00 |
| 248 | $61,620.00 | $487.92 | $0.00 | $348.41 | $62,456.33 |
| 249 | $62,456.33 | $487.92 | $0.00 | $353.14 | $63,297.39 |
| 250 | $63,297.39 | $487.92 | $0.00 | $357.89 | $64,143.20 |
| 251 | $64,143.20 | $487.92 | $0.00 | $362.67 | $64,993.79 |
| 252 | $64,993.79 | $487.92 | $0.00 | $367.48 | $65,849.19 |
| 253 | $65,849.19 | $0.00 | $66,219.54 | $372.32 | $1.97 |