How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $60,873 |
| Monthly savings required | $482 |
How much will it cost to send your child to The University of Texas at San Antonio in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $243,491.80 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $481.87 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 | $23,474.00 |
| 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 The University of Texas at San Antonio in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $481.87 | $0.00 | $0.00 | $481.87 |
| 2 | $481.87 | $481.87 | $0.00 | $2.72 | $966.46 |
| 3 | $966.46 | $481.87 | $0.00 | $5.46 | $1,453.79 |
| 4 | $1,453.79 | $481.87 | $0.00 | $8.22 | $1,943.88 |
| 5 | $1,943.88 | $481.87 | $0.00 | $10.99 | $2,436.74 |
| 6 | $2,436.74 | $481.87 | $0.00 | $13.78 | $2,932.39 |
| 7 | $2,932.39 | $481.87 | $0.00 | $16.58 | $3,430.84 |
| 8 | $3,430.84 | $481.87 | $0.00 | $19.40 | $3,932.11 |
| 9 | $3,932.11 | $481.87 | $0.00 | $22.23 | $4,436.21 |
| 10 | $4,436.21 | $481.87 | $0.00 | $25.08 | $4,943.16 |
| 11 | $4,943.16 | $481.87 | $0.00 | $27.95 | $5,452.98 |
| 12 | $5,452.98 | $481.87 | $0.00 | $30.83 | $5,965.68 |
| 13 | $5,965.68 | $481.87 | $0.00 | $33.73 | $6,481.28 |
| 14 | $6,481.28 | $481.87 | $0.00 | $36.65 | $6,999.80 |
| 15 | $6,999.80 | $481.87 | $0.00 | $39.58 | $7,521.25 |
| 16 | $7,521.25 | $481.87 | $0.00 | $42.53 | $8,045.65 |
| 17 | $8,045.65 | $481.87 | $0.00 | $45.49 | $8,573.01 |
| 18 | $8,573.01 | $481.87 | $0.00 | $48.47 | $9,103.35 |
| 19 | $9,103.35 | $481.87 | $0.00 | $51.47 | $9,636.69 |
| 20 | $9,636.69 | $481.87 | $0.00 | $54.49 | $10,173.05 |
| 21 | $10,173.05 | $481.87 | $0.00 | $57.52 | $10,712.44 |
| 22 | $10,712.44 | $481.87 | $0.00 | $60.57 | $11,254.88 |
| 23 | $11,254.88 | $481.87 | $0.00 | $63.64 | $11,800.39 |
| 24 | $11,800.39 | $481.87 | $0.00 | $66.72 | $12,348.98 |
| 25 | $12,348.98 | $481.87 | $0.00 | $69.82 | $12,900.67 |
| 26 | $12,900.67 | $481.87 | $0.00 | $72.94 | $13,455.48 |
| 27 | $13,455.48 | $481.87 | $0.00 | $76.08 | $14,013.43 |
| 28 | $14,013.43 | $481.87 | $0.00 | $79.23 | $14,574.53 |
| 29 | $14,574.53 | $481.87 | $0.00 | $82.41 | $15,138.81 |
| 30 | $15,138.81 | $481.87 | $0.00 | $85.60 | $15,706.28 |
| 31 | $15,706.28 | $481.87 | $0.00 | $88.81 | $16,276.96 |
| 32 | $16,276.96 | $481.87 | $0.00 | $92.03 | $16,850.86 |
| 33 | $16,850.86 | $481.87 | $0.00 | $95.28 | $17,428.01 |
| 34 | $17,428.01 | $481.87 | $0.00 | $98.54 | $18,008.42 |
| 35 | $18,008.42 | $481.87 | $0.00 | $101.82 | $18,592.11 |
| 36 | $18,592.11 | $481.87 | $0.00 | $105.12 | $19,179.10 |
| 37 | $19,179.10 | $481.87 | $0.00 | $108.44 | $19,769.41 |
| 38 | $19,769.41 | $481.87 | $0.00 | $111.78 | $20,363.06 |
| 39 | $20,363.06 | $481.87 | $0.00 | $115.14 | $20,960.07 |
| 40 | $20,960.07 | $481.87 | $0.00 | $118.51 | $21,560.45 |
| 41 | $21,560.45 | $481.87 | $0.00 | $121.91 | $22,164.23 |
| 42 | $22,164.23 | $481.87 | $0.00 | $125.32 | $22,771.42 |
| 43 | $22,771.42 | $481.87 | $0.00 | $128.75 | $23,382.04 |
| 44 | $23,382.04 | $481.87 | $0.00 | $132.21 | $23,996.12 |
| 45 | $23,996.12 | $481.87 | $0.00 | $135.68 | $24,613.67 |
| 46 | $24,613.67 | $481.87 | $0.00 | $139.17 | $25,234.71 |
| 47 | $25,234.71 | $481.87 | $0.00 | $142.68 | $25,859.26 |
| 48 | $25,859.26 | $481.87 | $0.00 | $146.21 | $26,487.34 |
| 49 | $26,487.34 | $481.87 | $0.00 | $149.76 | $27,118.97 |
| 50 | $27,118.97 | $481.87 | $0.00 | $153.33 | $27,754.17 |
| 51 | $27,754.17 | $481.87 | $0.00 | $156.93 | $28,392.97 |
| 52 | $28,392.97 | $481.87 | $0.00 | $160.54 | $29,035.38 |
| 53 | $29,035.38 | $481.87 | $0.00 | $164.17 | $29,681.42 |
| 54 | $29,681.42 | $481.87 | $0.00 | $167.82 | $30,331.11 |
| 55 | $30,331.11 | $481.87 | $0.00 | $171.50 | $30,984.48 |
| 56 | $30,984.48 | $481.87 | $0.00 | $175.19 | $31,641.54 |
| 57 | $31,641.54 | $481.87 | $0.00 | $178.91 | $32,302.32 |
| 58 | $32,302.32 | $481.87 | $0.00 | $182.64 | $32,966.83 |
| 59 | $32,966.83 | $481.87 | $0.00 | $186.40 | $33,635.10 |
| 60 | $33,635.10 | $481.87 | $0.00 | $190.18 | $34,307.15 |
| 61 | $34,307.15 | $481.87 | $0.00 | $193.98 | $34,983.00 |
| 62 | $34,983.00 | $481.87 | $0.00 | $197.80 | $35,662.67 |
| 63 | $35,662.67 | $481.87 | $0.00 | $201.64 | $36,346.18 |
| 64 | $36,346.18 | $481.87 | $0.00 | $205.51 | $37,033.56 |
| 65 | $37,033.56 | $481.87 | $0.00 | $209.39 | $37,724.82 |
| 66 | $37,724.82 | $481.87 | $0.00 | $213.30 | $38,419.99 |
| 67 | $38,419.99 | $481.87 | $0.00 | $217.23 | $39,119.09 |
| 68 | $39,119.09 | $481.87 | $0.00 | $221.19 | $39,822.15 |
| 69 | $39,822.15 | $481.87 | $0.00 | $225.16 | $40,529.18 |
| 70 | $40,529.18 | $481.87 | $0.00 | $229.16 | $41,240.21 |
| 71 | $41,240.21 | $481.87 | $0.00 | $233.18 | $41,955.26 |
| 72 | $41,955.26 | $481.87 | $0.00 | $237.22 | $42,674.35 |
| 73 | $42,674.35 | $481.87 | $0.00 | $241.29 | $43,397.51 |
| 74 | $43,397.51 | $481.87 | $0.00 | $245.38 | $44,124.76 |
| 75 | $44,124.76 | $481.87 | $0.00 | $249.49 | $44,856.12 |
| 76 | $44,856.12 | $481.87 | $0.00 | $253.62 | $45,591.61 |
| 77 | $45,591.61 | $481.87 | $0.00 | $257.78 | $46,331.26 |
| 78 | $46,331.26 | $481.87 | $0.00 | $261.96 | $47,075.09 |
| 79 | $47,075.09 | $481.87 | $0.00 | $266.17 | $47,823.13 |
| 80 | $47,823.13 | $481.87 | $0.00 | $270.40 | $48,575.40 |
| 81 | $48,575.40 | $481.87 | $0.00 | $274.65 | $49,331.92 |
| 82 | $49,331.92 | $481.87 | $0.00 | $278.93 | $50,092.72 |
| 83 | $50,092.72 | $481.87 | $0.00 | $283.23 | $50,857.82 |
| 84 | $50,857.82 | $481.87 | $0.00 | $287.56 | $51,627.25 |
| 85 | $51,627.25 | $481.87 | $0.00 | $291.91 | $52,401.03 |
| 86 | $52,401.03 | $481.87 | $0.00 | $296.28 | $53,179.18 |
| 87 | $53,179.18 | $481.87 | $0.00 | $300.68 | $53,961.73 |
| 88 | $53,961.73 | $481.87 | $0.00 | $305.11 | $54,748.71 |
| 89 | $54,748.71 | $481.87 | $0.00 | $309.56 | $55,540.14 |
| 90 | $55,540.14 | $481.87 | $0.00 | $314.03 | $56,336.04 |
| 91 | $56,336.04 | $481.87 | $0.00 | $318.53 | $57,136.44 |
| 92 | $57,136.44 | $481.87 | $0.00 | $323.06 | $57,941.37 |
| 93 | $57,941.37 | $481.87 | $0.00 | $327.61 | $58,750.85 |
| 94 | $58,750.85 | $481.87 | $0.00 | $332.19 | $59,564.91 |
| 95 | $59,564.91 | $481.87 | $0.00 | $336.79 | $60,383.57 |
| 96 | $60,383.57 | $481.87 | $0.00 | $341.42 | $61,206.86 |
| 97 | $61,206.86 | $481.87 | $0.00 | $346.07 | $62,034.80 |
| 98 | $62,034.80 | $481.87 | $0.00 | $350.75 | $62,867.42 |
| 99 | $62,867.42 | $481.87 | $0.00 | $355.46 | $63,704.75 |
| 100 | $63,704.75 | $481.87 | $0.00 | $360.20 | $64,546.82 |
| 101 | $64,546.82 | $481.87 | $0.00 | $364.96 | $65,393.65 |
| 102 | $65,393.65 | $481.87 | $0.00 | $369.75 | $66,245.27 |
| 103 | $66,245.27 | $481.87 | $0.00 | $374.56 | $67,101.70 |
| 104 | $67,101.70 | $481.87 | $0.00 | $379.40 | $67,962.97 |
| 105 | $67,962.97 | $481.87 | $0.00 | $384.27 | $68,829.11 |
| 106 | $68,829.11 | $481.87 | $0.00 | $389.17 | $69,700.15 |
| 107 | $69,700.15 | $481.87 | $0.00 | $394.09 | $70,576.11 |
| 108 | $70,576.11 | $481.87 | $0.00 | $399.05 | $71,457.03 |
| 109 | $71,457.03 | $481.87 | $0.00 | $404.03 | $72,342.93 |
| 110 | $72,342.93 | $481.87 | $0.00 | $409.04 | $73,233.84 |
| 111 | $73,233.84 | $481.87 | $0.00 | $414.07 | $74,129.78 |
| 112 | $74,129.78 | $481.87 | $0.00 | $419.14 | $75,030.79 |
| 113 | $75,030.79 | $481.87 | $0.00 | $424.23 | $75,936.89 |
| 114 | $75,936.89 | $481.87 | $0.00 | $429.36 | $76,848.12 |
| 115 | $76,848.12 | $481.87 | $0.00 | $434.51 | $77,764.50 |
| 116 | $77,764.50 | $481.87 | $0.00 | $439.69 | $78,686.06 |
| 117 | $78,686.06 | $481.87 | $0.00 | $444.90 | $79,612.83 |
| 118 | $79,612.83 | $481.87 | $0.00 | $450.14 | $80,544.84 |
| 119 | $80,544.84 | $481.87 | $0.00 | $455.41 | $81,482.12 |
| 120 | $81,482.12 | $481.87 | $0.00 | $460.71 | $82,424.70 |
| 121 | $82,424.70 | $481.87 | $0.00 | $466.04 | $83,372.61 |
| 122 | $83,372.61 | $481.87 | $0.00 | $471.40 | $84,325.88 |
| 123 | $84,325.88 | $481.87 | $0.00 | $476.79 | $85,284.54 |
| 124 | $85,284.54 | $481.87 | $0.00 | $482.21 | $86,248.62 |
| 125 | $86,248.62 | $481.87 | $0.00 | $487.66 | $87,218.15 |
| 126 | $87,218.15 | $481.87 | $0.00 | $493.14 | $88,193.16 |
| 127 | $88,193.16 | $481.87 | $0.00 | $498.66 | $89,173.69 |
| 128 | $89,173.69 | $481.87 | $0.00 | $504.20 | $90,159.76 |
| 129 | $90,159.76 | $481.87 | $0.00 | $509.78 | $91,151.41 |
| 130 | $91,151.41 | $481.87 | $0.00 | $515.38 | $92,148.66 |
| 131 | $92,148.66 | $481.87 | $0.00 | $521.02 | $93,151.55 |
| 132 | $93,151.55 | $481.87 | $0.00 | $526.69 | $94,160.11 |
| 133 | $94,160.11 | $481.87 | $0.00 | $532.39 | $95,174.37 |
| 134 | $95,174.37 | $481.87 | $0.00 | $538.13 | $96,194.37 |
| 135 | $96,194.37 | $481.87 | $0.00 | $543.90 | $97,220.14 |
| 136 | $97,220.14 | $481.87 | $0.00 | $549.70 | $98,251.71 |
| 137 | $98,251.71 | $481.87 | $0.00 | $555.53 | $99,289.11 |
| 138 | $99,289.11 | $481.87 | $0.00 | $561.40 | $100,332.38 |
| 139 | $100,332.38 | $481.87 | $0.00 | $567.29 | $101,381.54 |
| 140 | $101,381.54 | $481.87 | $0.00 | $573.23 | $102,436.64 |
| 141 | $102,436.64 | $481.87 | $0.00 | $579.19 | $103,497.70 |
| 142 | $103,497.70 | $481.87 | $0.00 | $585.19 | $104,564.76 |
| 143 | $104,564.76 | $481.87 | $0.00 | $591.22 | $105,637.85 |
| 144 | $105,637.85 | $481.87 | $0.00 | $597.29 | $106,717.01 |
| 145 | $106,717.01 | $481.87 | $0.00 | $603.39 | $107,802.27 |
| 146 | $107,802.27 | $481.87 | $0.00 | $609.53 | $108,893.67 |
| 147 | $108,893.67 | $481.87 | $0.00 | $615.70 | $109,991.24 |
| 148 | $109,991.24 | $481.87 | $0.00 | $621.91 | $111,095.02 |
| 149 | $111,095.02 | $481.87 | $0.00 | $628.15 | $112,205.04 |
| 150 | $112,205.04 | $481.87 | $0.00 | $634.42 | $113,321.33 |
| 151 | $113,321.33 | $481.87 | $0.00 | $640.74 | $114,443.94 |
| 152 | $114,443.94 | $481.87 | $0.00 | $647.08 | $115,572.89 |
| 153 | $115,572.89 | $481.87 | $0.00 | $653.47 | $116,708.23 |
| 154 | $116,708.23 | $481.87 | $0.00 | $659.89 | $117,849.99 |
| 155 | $117,849.99 | $481.87 | $0.00 | $666.34 | $118,998.20 |
| 156 | $118,998.20 | $481.87 | $0.00 | $672.83 | $120,152.90 |
| 157 | $120,152.90 | $481.87 | $0.00 | $679.36 | $121,314.13 |
| 158 | $121,314.13 | $481.87 | $0.00 | $685.93 | $122,481.93 |
| 159 | $122,481.93 | $481.87 | $0.00 | $692.53 | $123,656.33 |
| 160 | $123,656.33 | $481.87 | $0.00 | $699.17 | $124,837.37 |
| 161 | $124,837.37 | $481.87 | $0.00 | $705.85 | $126,025.09 |
| 162 | $126,025.09 | $481.87 | $0.00 | $712.56 | $127,219.52 |
| 163 | $127,219.52 | $481.87 | $0.00 | $719.32 | $128,420.71 |
| 164 | $128,420.71 | $481.87 | $0.00 | $726.11 | $129,628.69 |
| 165 | $129,628.69 | $481.87 | $0.00 | $732.94 | $130,843.50 |
| 166 | $130,843.50 | $481.87 | $0.00 | $739.81 | $132,065.18 |
| 167 | $132,065.18 | $481.87 | $0.00 | $746.72 | $133,293.77 |
| 168 | $133,293.77 | $481.87 | $0.00 | $753.66 | $134,529.30 |
| 169 | $134,529.30 | $481.87 | $0.00 | $760.65 | $135,771.82 |
| 170 | $135,771.82 | $481.87 | $0.00 | $767.67 | $137,021.36 |
| 171 | $137,021.36 | $481.87 | $0.00 | $774.74 | $138,277.97 |
| 172 | $138,277.97 | $481.87 | $0.00 | $781.84 | $139,541.68 |
| 173 | $139,541.68 | $481.87 | $0.00 | $788.99 | $140,812.54 |
| 174 | $140,812.54 | $481.87 | $0.00 | $796.17 | $142,090.58 |
| 175 | $142,090.58 | $481.87 | $0.00 | $803.40 | $143,375.85 |
| 176 | $143,375.85 | $481.87 | $0.00 | $810.67 | $144,668.39 |
| 177 | $144,668.39 | $481.87 | $0.00 | $817.98 | $145,968.24 |
| 178 | $145,968.24 | $481.87 | $0.00 | $825.33 | $147,275.44 |
| 179 | $147,275.44 | $481.87 | $0.00 | $832.72 | $148,590.03 |
| 180 | $148,590.03 | $481.87 | $0.00 | $840.15 | $149,912.05 |
| 181 | $149,912.05 | $481.87 | $0.00 | $847.62 | $151,241.54 |
| 182 | $151,241.54 | $481.87 | $0.00 | $855.14 | $152,578.55 |
| 183 | $152,578.55 | $481.87 | $0.00 | $862.70 | $153,923.12 |
| 184 | $153,923.12 | $481.87 | $0.00 | $870.30 | $155,275.29 |
| 185 | $155,275.29 | $481.87 | $0.00 | $877.95 | $156,635.11 |
| 186 | $156,635.11 | $481.87 | $0.00 | $885.64 | $158,002.62 |
| 187 | $158,002.62 | $481.87 | $0.00 | $893.37 | $159,377.86 |
| 188 | $159,377.86 | $481.87 | $0.00 | $901.15 | $160,760.88 |
| 189 | $160,760.88 | $481.87 | $0.00 | $908.97 | $162,151.72 |
| 190 | $162,151.72 | $481.87 | $0.00 | $916.83 | $163,550.42 |
| 191 | $163,550.42 | $481.87 | $0.00 | $924.74 | $164,957.03 |
| 192 | $164,957.03 | $481.87 | $0.00 | $932.69 | $166,371.59 |
| 193 | $166,371.59 | $481.87 | $0.00 | $940.69 | $167,794.15 |
| 194 | $167,794.15 | $481.87 | $0.00 | $948.73 | $169,224.75 |
| 195 | $169,224.75 | $481.87 | $0.00 | $956.82 | $170,663.44 |
| 196 | $170,663.44 | $481.87 | $0.00 | $964.96 | $172,110.27 |
| 197 | $172,110.27 | $481.87 | $0.00 | $973.14 | $173,565.28 |
| 198 | $173,565.28 | $481.87 | $0.00 | $981.36 | $175,028.51 |
| 199 | $175,028.51 | $481.87 | $0.00 | $989.64 | $176,500.02 |
| 200 | $176,500.02 | $481.87 | $0.00 | $997.96 | $177,979.85 |
| 201 | $177,979.85 | $481.87 | $0.00 | $1,006.32 | $179,468.04 |
| 202 | $179,468.04 | $481.87 | $0.00 | $1,014.74 | $180,964.65 |
| 203 | $180,964.65 | $481.87 | $0.00 | $1,023.20 | $182,469.72 |
| 204 | $182,469.72 | $481.87 | $0.00 | $1,031.71 | $183,983.30 |
| 205 | $183,983.30 | $481.87 | $0.00 | $1,040.27 | $185,505.44 |
| 206 | $185,505.44 | $481.87 | $0.00 | $1,048.87 | $187,036.18 |
| 207 | $187,036.18 | $481.87 | $0.00 | $1,057.53 | $188,575.58 |
| 208 | $188,575.58 | $481.87 | $0.00 | $1,066.23 | $190,123.68 |
| 209 | $190,123.68 | $481.87 | $0.00 | $1,074.99 | $191,680.54 |
| 210 | $191,680.54 | $481.87 | $0.00 | $1,083.79 | $193,246.20 |
| 211 | $193,246.20 | $481.87 | $0.00 | $1,092.64 | $194,820.71 |
| 212 | $194,820.71 | $481.87 | $0.00 | $1,101.54 | $196,404.12 |
| 213 | $196,404.12 | $481.87 | $0.00 | $1,110.50 | $197,996.49 |
| 214 | $197,996.49 | $481.87 | $0.00 | $1,119.50 | $199,597.86 |
| 215 | $199,597.86 | $481.87 | $0.00 | $1,128.56 | $201,208.29 |
| 216 | $201,208.29 | $481.87 | $0.00 | $1,137.66 | $202,827.82 |
| 217 | $202,827.82 | $481.87 | $56,492.98 | $1,146.82 | $147,963.53 |
| 218 | $147,963.53 | $481.87 | $0.00 | $836.61 | $149,282.01 |
| 219 | $149,282.01 | $481.87 | $0.00 | $844.06 | $150,607.94 |
| 220 | $150,607.94 | $481.87 | $0.00 | $851.56 | $151,941.37 |
| 221 | $151,941.37 | $481.87 | $0.00 | $859.10 | $153,282.34 |
| 222 | $153,282.34 | $481.87 | $0.00 | $866.68 | $154,630.89 |
| 223 | $154,630.89 | $481.87 | $0.00 | $874.31 | $155,987.07 |
| 224 | $155,987.07 | $481.87 | $0.00 | $881.97 | $157,350.91 |
| 225 | $157,350.91 | $481.87 | $0.00 | $889.68 | $158,722.46 |
| 226 | $158,722.46 | $481.87 | $0.00 | $897.44 | $160,101.77 |
| 227 | $160,101.77 | $481.87 | $0.00 | $905.24 | $161,488.88 |
| 228 | $161,488.88 | $481.87 | $0.00 | $913.08 | $162,883.83 |
| 229 | $162,883.83 | $481.87 | $59,317.63 | $920.97 | $104,969.04 |
| 230 | $104,969.04 | $481.87 | $0.00 | $593.51 | $106,044.42 |
| 231 | $106,044.42 | $481.87 | $0.00 | $599.59 | $107,125.88 |
| 232 | $107,125.88 | $481.87 | $0.00 | $605.71 | $108,213.46 |
| 233 | $108,213.46 | $481.87 | $0.00 | $611.85 | $109,307.18 |
| 234 | $109,307.18 | $481.87 | $0.00 | $618.04 | $110,407.09 |
| 235 | $110,407.09 | $481.87 | $0.00 | $624.26 | $111,513.22 |
| 236 | $111,513.22 | $481.87 | $0.00 | $630.51 | $112,625.60 |
| 237 | $112,625.60 | $481.87 | $0.00 | $636.80 | $113,744.27 |
| 238 | $113,744.27 | $481.87 | $0.00 | $643.13 | $114,869.27 |
| 239 | $114,869.27 | $481.87 | $0.00 | $649.49 | $116,000.63 |
| 240 | $116,000.63 | $481.87 | $0.00 | $655.88 | $117,138.38 |
| 241 | $117,138.38 | $481.87 | $62,283.51 | $662.32 | $55,999.06 |
| 242 | $55,999.06 | $481.87 | $0.00 | $316.63 | $56,797.56 |
| 243 | $56,797.56 | $481.87 | $0.00 | $321.14 | $57,600.57 |
| 244 | $57,600.57 | $481.87 | $0.00 | $325.68 | $58,408.12 |
| 245 | $58,408.12 | $481.87 | $0.00 | $330.25 | $59,220.24 |
| 246 | $59,220.24 | $481.87 | $0.00 | $334.84 | $60,036.95 |
| 247 | $60,036.95 | $481.87 | $0.00 | $339.46 | $60,858.28 |
| 248 | $60,858.28 | $481.87 | $0.00 | $344.10 | $61,684.25 |
| 249 | $61,684.25 | $481.87 | $0.00 | $348.77 | $62,514.89 |
| 250 | $62,514.89 | $481.87 | $0.00 | $353.47 | $63,350.23 |
| 251 | $63,350.23 | $481.87 | $0.00 | $358.19 | $64,190.29 |
| 252 | $64,190.29 | $481.87 | $0.00 | $362.94 | $65,035.10 |
| 253 | $65,035.10 | $0.00 | $65,397.69 | $367.72 | $5.13 |