How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $62,061 |
| Monthly savings required | $491 |
How much will it cost to send your child to The University of Texas at Tyler in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $248,242.56 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $491.26 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 | $23,932.00 |
| 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 Tyler in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $491.26 | $0.00 | $0.00 | $491.26 |
| 2 | $491.26 | $491.26 | $0.00 | $2.78 | $985.30 |
| 3 | $985.30 | $491.26 | $0.00 | $5.57 | $1,482.13 |
| 4 | $1,482.13 | $491.26 | $0.00 | $8.38 | $1,981.77 |
| 5 | $1,981.77 | $491.26 | $0.00 | $11.21 | $2,484.24 |
| 6 | $2,484.24 | $491.26 | $0.00 | $14.05 | $2,989.55 |
| 7 | $2,989.55 | $491.26 | $0.00 | $16.90 | $3,497.71 |
| 8 | $3,497.71 | $491.26 | $0.00 | $19.78 | $4,008.75 |
| 9 | $4,008.75 | $491.26 | $0.00 | $22.67 | $4,522.68 |
| 10 | $4,522.68 | $491.26 | $0.00 | $25.57 | $5,039.51 |
| 11 | $5,039.51 | $491.26 | $0.00 | $28.49 | $5,559.26 |
| 12 | $5,559.26 | $491.26 | $0.00 | $31.43 | $6,081.95 |
| 13 | $6,081.95 | $491.26 | $0.00 | $34.39 | $6,607.60 |
| 14 | $6,607.60 | $491.26 | $0.00 | $37.36 | $7,136.22 |
| 15 | $7,136.22 | $491.26 | $0.00 | $40.35 | $7,667.83 |
| 16 | $7,667.83 | $491.26 | $0.00 | $43.36 | $8,202.45 |
| 17 | $8,202.45 | $491.26 | $0.00 | $46.38 | $8,740.09 |
| 18 | $8,740.09 | $491.26 | $0.00 | $49.42 | $9,280.77 |
| 19 | $9,280.77 | $491.26 | $0.00 | $52.47 | $9,824.50 |
| 20 | $9,824.50 | $491.26 | $0.00 | $55.55 | $10,371.31 |
| 21 | $10,371.31 | $491.26 | $0.00 | $58.64 | $10,921.21 |
| 22 | $10,921.21 | $491.26 | $0.00 | $61.75 | $11,474.22 |
| 23 | $11,474.22 | $491.26 | $0.00 | $64.88 | $12,030.36 |
| 24 | $12,030.36 | $491.26 | $0.00 | $68.02 | $12,589.64 |
| 25 | $12,589.64 | $491.26 | $0.00 | $71.18 | $13,152.08 |
| 26 | $13,152.08 | $491.26 | $0.00 | $74.36 | $13,717.70 |
| 27 | $13,717.70 | $491.26 | $0.00 | $77.56 | $14,286.52 |
| 28 | $14,286.52 | $491.26 | $0.00 | $80.78 | $14,858.56 |
| 29 | $14,858.56 | $491.26 | $0.00 | $84.01 | $15,433.83 |
| 30 | $15,433.83 | $491.26 | $0.00 | $87.27 | $16,012.36 |
| 31 | $16,012.36 | $491.26 | $0.00 | $90.54 | $16,594.16 |
| 32 | $16,594.16 | $491.26 | $0.00 | $93.83 | $17,179.25 |
| 33 | $17,179.25 | $491.26 | $0.00 | $97.13 | $17,767.64 |
| 34 | $17,767.64 | $491.26 | $0.00 | $100.46 | $18,359.36 |
| 35 | $18,359.36 | $491.26 | $0.00 | $103.81 | $18,954.43 |
| 36 | $18,954.43 | $491.26 | $0.00 | $107.17 | $19,552.86 |
| 37 | $19,552.86 | $491.26 | $0.00 | $110.55 | $20,154.67 |
| 38 | $20,154.67 | $491.26 | $0.00 | $113.96 | $20,759.89 |
| 39 | $20,759.89 | $491.26 | $0.00 | $117.38 | $21,368.53 |
| 40 | $21,368.53 | $491.26 | $0.00 | $120.82 | $21,980.61 |
| 41 | $21,980.61 | $491.26 | $0.00 | $124.28 | $22,596.15 |
| 42 | $22,596.15 | $491.26 | $0.00 | $127.76 | $23,215.17 |
| 43 | $23,215.17 | $491.26 | $0.00 | $131.26 | $23,837.69 |
| 44 | $23,837.69 | $491.26 | $0.00 | $134.78 | $24,463.73 |
| 45 | $24,463.73 | $491.26 | $0.00 | $138.32 | $25,093.31 |
| 46 | $25,093.31 | $491.26 | $0.00 | $141.88 | $25,726.45 |
| 47 | $25,726.45 | $491.26 | $0.00 | $145.46 | $26,363.17 |
| 48 | $26,363.17 | $491.26 | $0.00 | $149.06 | $27,003.49 |
| 49 | $27,003.49 | $491.26 | $0.00 | $152.68 | $27,647.43 |
| 50 | $27,647.43 | $491.26 | $0.00 | $156.32 | $28,295.01 |
| 51 | $28,295.01 | $491.26 | $0.00 | $159.98 | $28,946.25 |
| 52 | $28,946.25 | $491.26 | $0.00 | $163.67 | $29,601.18 |
| 53 | $29,601.18 | $491.26 | $0.00 | $167.37 | $30,259.81 |
| 54 | $30,259.81 | $491.26 | $0.00 | $171.09 | $30,922.16 |
| 55 | $30,922.16 | $491.26 | $0.00 | $174.84 | $31,588.26 |
| 56 | $31,588.26 | $491.26 | $0.00 | $178.60 | $32,258.12 |
| 57 | $32,258.12 | $491.26 | $0.00 | $182.39 | $32,931.77 |
| 58 | $32,931.77 | $491.26 | $0.00 | $186.20 | $33,609.23 |
| 59 | $33,609.23 | $491.26 | $0.00 | $190.03 | $34,290.52 |
| 60 | $34,290.52 | $491.26 | $0.00 | $193.88 | $34,975.66 |
| 61 | $34,975.66 | $491.26 | $0.00 | $197.76 | $35,664.68 |
| 62 | $35,664.68 | $491.26 | $0.00 | $201.65 | $36,357.59 |
| 63 | $36,357.59 | $491.26 | $0.00 | $205.57 | $37,054.42 |
| 64 | $37,054.42 | $491.26 | $0.00 | $209.51 | $37,755.19 |
| 65 | $37,755.19 | $491.26 | $0.00 | $213.47 | $38,459.92 |
| 66 | $38,459.92 | $491.26 | $0.00 | $217.46 | $39,168.64 |
| 67 | $39,168.64 | $491.26 | $0.00 | $221.47 | $39,881.37 |
| 68 | $39,881.37 | $491.26 | $0.00 | $225.50 | $40,598.13 |
| 69 | $40,598.13 | $491.26 | $0.00 | $229.55 | $41,318.94 |
| 70 | $41,318.94 | $491.26 | $0.00 | $233.62 | $42,043.82 |
| 71 | $42,043.82 | $491.26 | $0.00 | $237.72 | $42,772.80 |
| 72 | $42,772.80 | $491.26 | $0.00 | $241.84 | $43,505.90 |
| 73 | $43,505.90 | $491.26 | $0.00 | $245.99 | $44,243.15 |
| 74 | $44,243.15 | $491.26 | $0.00 | $250.16 | $44,984.57 |
| 75 | $44,984.57 | $491.26 | $0.00 | $254.35 | $45,730.18 |
| 76 | $45,730.18 | $491.26 | $0.00 | $258.57 | $46,480.01 |
| 77 | $46,480.01 | $491.26 | $0.00 | $262.80 | $47,234.07 |
| 78 | $47,234.07 | $491.26 | $0.00 | $267.07 | $47,992.40 |
| 79 | $47,992.40 | $491.26 | $0.00 | $271.36 | $48,755.02 |
| 80 | $48,755.02 | $491.26 | $0.00 | $275.67 | $49,521.95 |
| 81 | $49,521.95 | $491.26 | $0.00 | $280.00 | $50,293.21 |
| 82 | $50,293.21 | $491.26 | $0.00 | $284.37 | $51,068.84 |
| 83 | $51,068.84 | $491.26 | $0.00 | $288.75 | $51,848.85 |
| 84 | $51,848.85 | $491.26 | $0.00 | $293.16 | $52,633.27 |
| 85 | $52,633.27 | $491.26 | $0.00 | $297.60 | $53,422.13 |
| 86 | $53,422.13 | $491.26 | $0.00 | $302.06 | $54,215.45 |
| 87 | $54,215.45 | $491.26 | $0.00 | $306.54 | $55,013.25 |
| 88 | $55,013.25 | $491.26 | $0.00 | $311.05 | $55,815.56 |
| 89 | $55,815.56 | $491.26 | $0.00 | $315.59 | $56,622.41 |
| 90 | $56,622.41 | $491.26 | $0.00 | $320.15 | $57,433.82 |
| 91 | $57,433.82 | $491.26 | $0.00 | $324.74 | $58,249.82 |
| 92 | $58,249.82 | $491.26 | $0.00 | $329.35 | $59,070.43 |
| 93 | $59,070.43 | $491.26 | $0.00 | $333.99 | $59,895.68 |
| 94 | $59,895.68 | $491.26 | $0.00 | $338.66 | $60,725.60 |
| 95 | $60,725.60 | $491.26 | $0.00 | $343.35 | $61,560.21 |
| 96 | $61,560.21 | $491.26 | $0.00 | $348.07 | $62,399.54 |
| 97 | $62,399.54 | $491.26 | $0.00 | $352.82 | $63,243.62 |
| 98 | $63,243.62 | $491.26 | $0.00 | $357.59 | $64,092.47 |
| 99 | $64,092.47 | $491.26 | $0.00 | $362.39 | $64,946.12 |
| 100 | $64,946.12 | $491.26 | $0.00 | $367.21 | $65,804.59 |
| 101 | $65,804.59 | $491.26 | $0.00 | $372.07 | $66,667.92 |
| 102 | $66,667.92 | $491.26 | $0.00 | $376.95 | $67,536.13 |
| 103 | $67,536.13 | $491.26 | $0.00 | $381.86 | $68,409.25 |
| 104 | $68,409.25 | $491.26 | $0.00 | $386.80 | $69,287.31 |
| 105 | $69,287.31 | $491.26 | $0.00 | $391.76 | $70,170.33 |
| 106 | $70,170.33 | $491.26 | $0.00 | $396.75 | $71,058.34 |
| 107 | $71,058.34 | $491.26 | $0.00 | $401.77 | $71,951.37 |
| 108 | $71,951.37 | $491.26 | $0.00 | $406.82 | $72,849.45 |
| 109 | $72,849.45 | $491.26 | $0.00 | $411.90 | $73,752.61 |
| 110 | $73,752.61 | $491.26 | $0.00 | $417.01 | $74,660.88 |
| 111 | $74,660.88 | $491.26 | $0.00 | $422.14 | $75,574.28 |
| 112 | $75,574.28 | $491.26 | $0.00 | $427.31 | $76,492.85 |
| 113 | $76,492.85 | $491.26 | $0.00 | $432.50 | $77,416.61 |
| 114 | $77,416.61 | $491.26 | $0.00 | $437.72 | $78,345.59 |
| 115 | $78,345.59 | $491.26 | $0.00 | $442.98 | $79,279.83 |
| 116 | $79,279.83 | $491.26 | $0.00 | $448.26 | $80,219.35 |
| 117 | $80,219.35 | $491.26 | $0.00 | $453.57 | $81,164.18 |
| 118 | $81,164.18 | $491.26 | $0.00 | $458.91 | $82,114.35 |
| 119 | $82,114.35 | $491.26 | $0.00 | $464.29 | $83,069.90 |
| 120 | $83,069.90 | $491.26 | $0.00 | $469.69 | $84,030.85 |
| 121 | $84,030.85 | $491.26 | $0.00 | $475.12 | $84,997.23 |
| 122 | $84,997.23 | $491.26 | $0.00 | $480.59 | $85,969.08 |
| 123 | $85,969.08 | $491.26 | $0.00 | $486.08 | $86,946.42 |
| 124 | $86,946.42 | $491.26 | $0.00 | $491.61 | $87,929.29 |
| 125 | $87,929.29 | $491.26 | $0.00 | $497.16 | $88,917.71 |
| 126 | $88,917.71 | $491.26 | $0.00 | $502.75 | $89,911.72 |
| 127 | $89,911.72 | $491.26 | $0.00 | $508.37 | $90,911.35 |
| 128 | $90,911.35 | $491.26 | $0.00 | $514.03 | $91,916.64 |
| 129 | $91,916.64 | $491.26 | $0.00 | $519.71 | $92,927.61 |
| 130 | $92,927.61 | $491.26 | $0.00 | $525.43 | $93,944.30 |
| 131 | $93,944.30 | $491.26 | $0.00 | $531.17 | $94,966.73 |
| 132 | $94,966.73 | $491.26 | $0.00 | $536.96 | $95,994.95 |
| 133 | $95,994.95 | $491.26 | $0.00 | $542.77 | $97,028.98 |
| 134 | $97,028.98 | $491.26 | $0.00 | $548.62 | $98,068.86 |
| 135 | $98,068.86 | $491.26 | $0.00 | $554.50 | $99,114.62 |
| 136 | $99,114.62 | $491.26 | $0.00 | $560.41 | $100,166.29 |
| 137 | $100,166.29 | $491.26 | $0.00 | $566.35 | $101,223.90 |
| 138 | $101,223.90 | $491.26 | $0.00 | $572.33 | $102,287.49 |
| 139 | $102,287.49 | $491.26 | $0.00 | $578.35 | $103,357.10 |
| 140 | $103,357.10 | $491.26 | $0.00 | $584.40 | $104,432.76 |
| 141 | $104,432.76 | $491.26 | $0.00 | $590.48 | $105,514.50 |
| 142 | $105,514.50 | $491.26 | $0.00 | $596.59 | $106,602.35 |
| 143 | $106,602.35 | $491.26 | $0.00 | $602.75 | $107,696.36 |
| 144 | $107,696.36 | $491.26 | $0.00 | $608.93 | $108,796.55 |
| 145 | $108,796.55 | $491.26 | $0.00 | $615.15 | $109,902.96 |
| 146 | $109,902.96 | $491.26 | $0.00 | $621.41 | $111,015.63 |
| 147 | $111,015.63 | $491.26 | $0.00 | $627.70 | $112,134.59 |
| 148 | $112,134.59 | $491.26 | $0.00 | $634.03 | $113,259.88 |
| 149 | $113,259.88 | $491.26 | $0.00 | $640.39 | $114,391.53 |
| 150 | $114,391.53 | $491.26 | $0.00 | $646.79 | $115,529.58 |
| 151 | $115,529.58 | $491.26 | $0.00 | $653.22 | $116,674.06 |
| 152 | $116,674.06 | $491.26 | $0.00 | $659.69 | $117,825.01 |
| 153 | $117,825.01 | $491.26 | $0.00 | $666.20 | $118,982.47 |
| 154 | $118,982.47 | $491.26 | $0.00 | $672.74 | $120,146.47 |
| 155 | $120,146.47 | $491.26 | $0.00 | $679.33 | $121,317.06 |
| 156 | $121,317.06 | $491.26 | $0.00 | $685.94 | $122,494.26 |
| 157 | $122,494.26 | $491.26 | $0.00 | $692.60 | $123,678.12 |
| 158 | $123,678.12 | $491.26 | $0.00 | $699.29 | $124,868.67 |
| 159 | $124,868.67 | $491.26 | $0.00 | $706.03 | $126,065.96 |
| 160 | $126,065.96 | $491.26 | $0.00 | $712.80 | $127,270.02 |
| 161 | $127,270.02 | $491.26 | $0.00 | $719.60 | $128,480.88 |
| 162 | $128,480.88 | $491.26 | $0.00 | $726.45 | $129,698.59 |
| 163 | $129,698.59 | $491.26 | $0.00 | $733.33 | $130,923.18 |
| 164 | $130,923.18 | $491.26 | $0.00 | $740.26 | $132,154.70 |
| 165 | $132,154.70 | $491.26 | $0.00 | $747.22 | $133,393.18 |
| 166 | $133,393.18 | $491.26 | $0.00 | $754.22 | $134,638.66 |
| 167 | $134,638.66 | $491.26 | $0.00 | $761.27 | $135,891.19 |
| 168 | $135,891.19 | $491.26 | $0.00 | $768.35 | $137,150.80 |
| 169 | $137,150.80 | $491.26 | $0.00 | $775.47 | $138,417.53 |
| 170 | $138,417.53 | $491.26 | $0.00 | $782.63 | $139,691.42 |
| 171 | $139,691.42 | $491.26 | $0.00 | $789.84 | $140,972.52 |
| 172 | $140,972.52 | $491.26 | $0.00 | $797.08 | $142,260.86 |
| 173 | $142,260.86 | $491.26 | $0.00 | $804.36 | $143,556.48 |
| 174 | $143,556.48 | $491.26 | $0.00 | $811.69 | $144,859.43 |
| 175 | $144,859.43 | $491.26 | $0.00 | $819.06 | $146,169.75 |
| 176 | $146,169.75 | $491.26 | $0.00 | $826.47 | $147,487.48 |
| 177 | $147,487.48 | $491.26 | $0.00 | $833.92 | $148,812.66 |
| 178 | $148,812.66 | $491.26 | $0.00 | $841.41 | $150,145.33 |
| 179 | $150,145.33 | $491.26 | $0.00 | $848.94 | $151,485.53 |
| 180 | $151,485.53 | $491.26 | $0.00 | $856.52 | $152,833.31 |
| 181 | $152,833.31 | $491.26 | $0.00 | $864.14 | $154,188.71 |
| 182 | $154,188.71 | $491.26 | $0.00 | $871.81 | $155,551.78 |
| 183 | $155,551.78 | $491.26 | $0.00 | $879.51 | $156,922.55 |
| 184 | $156,922.55 | $491.26 | $0.00 | $887.26 | $158,301.07 |
| 185 | $158,301.07 | $491.26 | $0.00 | $895.06 | $159,687.39 |
| 186 | $159,687.39 | $491.26 | $0.00 | $902.90 | $161,081.55 |
| 187 | $161,081.55 | $491.26 | $0.00 | $910.78 | $162,483.59 |
| 188 | $162,483.59 | $491.26 | $0.00 | $918.71 | $163,893.56 |
| 189 | $163,893.56 | $491.26 | $0.00 | $926.68 | $165,311.50 |
| 190 | $165,311.50 | $491.26 | $0.00 | $934.70 | $166,737.46 |
| 191 | $166,737.46 | $491.26 | $0.00 | $942.76 | $168,171.48 |
| 192 | $168,171.48 | $491.26 | $0.00 | $950.87 | $169,613.61 |
| 193 | $169,613.61 | $491.26 | $0.00 | $959.02 | $171,063.89 |
| 194 | $171,063.89 | $491.26 | $0.00 | $967.22 | $172,522.37 |
| 195 | $172,522.37 | $491.26 | $0.00 | $975.47 | $173,989.10 |
| 196 | $173,989.10 | $491.26 | $0.00 | $983.76 | $175,464.12 |
| 197 | $175,464.12 | $491.26 | $0.00 | $992.10 | $176,947.48 |
| 198 | $176,947.48 | $491.26 | $0.00 | $1,000.49 | $178,439.23 |
| 199 | $178,439.23 | $491.26 | $0.00 | $1,008.92 | $179,939.41 |
| 200 | $179,939.41 | $491.26 | $0.00 | $1,017.40 | $181,448.07 |
| 201 | $181,448.07 | $491.26 | $0.00 | $1,025.93 | $182,965.26 |
| 202 | $182,965.26 | $491.26 | $0.00 | $1,034.51 | $184,491.03 |
| 203 | $184,491.03 | $491.26 | $0.00 | $1,043.14 | $186,025.43 |
| 204 | $186,025.43 | $491.26 | $0.00 | $1,051.81 | $187,568.50 |
| 205 | $187,568.50 | $491.26 | $0.00 | $1,060.54 | $189,120.30 |
| 206 | $189,120.30 | $491.26 | $0.00 | $1,069.31 | $190,680.87 |
| 207 | $190,680.87 | $491.26 | $0.00 | $1,078.14 | $192,250.27 |
| 208 | $192,250.27 | $491.26 | $0.00 | $1,087.01 | $193,828.54 |
| 209 | $193,828.54 | $491.26 | $0.00 | $1,095.93 | $195,415.73 |
| 210 | $195,415.73 | $491.26 | $0.00 | $1,104.91 | $197,011.90 |
| 211 | $197,011.90 | $491.26 | $0.00 | $1,113.93 | $198,617.09 |
| 212 | $198,617.09 | $491.26 | $0.00 | $1,123.01 | $200,231.36 |
| 213 | $200,231.36 | $491.26 | $0.00 | $1,132.14 | $201,854.76 |
| 214 | $201,854.76 | $491.26 | $0.00 | $1,141.32 | $203,487.34 |
| 215 | $203,487.34 | $491.26 | $0.00 | $1,150.55 | $205,129.15 |
| 216 | $205,129.15 | $491.26 | $0.00 | $1,159.83 | $206,780.24 |
| 217 | $206,780.24 | $491.26 | $57,595.21 | $1,169.17 | $150,845.46 |
| 218 | $150,845.46 | $491.26 | $0.00 | $852.90 | $152,189.62 |
| 219 | $152,189.62 | $491.26 | $0.00 | $860.50 | $153,541.38 |
| 220 | $153,541.38 | $491.26 | $0.00 | $868.15 | $154,900.79 |
| 221 | $154,900.79 | $491.26 | $0.00 | $875.83 | $156,267.88 |
| 222 | $156,267.88 | $491.26 | $0.00 | $883.56 | $157,642.70 |
| 223 | $157,642.70 | $491.26 | $0.00 | $891.33 | $159,025.29 |
| 224 | $159,025.29 | $491.26 | $0.00 | $899.15 | $160,415.70 |
| 225 | $160,415.70 | $491.26 | $0.00 | $907.01 | $161,813.97 |
| 226 | $161,813.97 | $491.26 | $0.00 | $914.92 | $163,220.15 |
| 227 | $163,220.15 | $491.26 | $0.00 | $922.87 | $164,634.28 |
| 228 | $164,634.28 | $491.26 | $0.00 | $930.87 | $166,056.41 |
| 229 | $166,056.41 | $491.26 | $60,474.97 | $938.91 | $107,011.61 |
| 230 | $107,011.61 | $491.26 | $0.00 | $605.06 | $108,107.93 |
| 231 | $108,107.93 | $491.26 | $0.00 | $611.26 | $109,210.45 |
| 232 | $109,210.45 | $491.26 | $0.00 | $617.49 | $110,319.20 |
| 233 | $110,319.20 | $491.26 | $0.00 | $623.76 | $111,434.22 |
| 234 | $111,434.22 | $491.26 | $0.00 | $630.07 | $112,555.55 |
| 235 | $112,555.55 | $491.26 | $0.00 | $636.41 | $113,683.22 |
| 236 | $113,683.22 | $491.26 | $0.00 | $642.78 | $114,817.26 |
| 237 | $114,817.26 | $491.26 | $0.00 | $649.19 | $115,957.71 |
| 238 | $115,957.71 | $491.26 | $0.00 | $655.64 | $117,104.61 |
| 239 | $117,104.61 | $491.26 | $0.00 | $662.13 | $118,258.00 |
| 240 | $118,258.00 | $491.26 | $0.00 | $668.65 | $119,417.91 |
| 241 | $119,417.91 | $491.26 | $63,498.72 | $675.21 | $57,085.66 |
| 242 | $57,085.66 | $491.26 | $0.00 | $322.77 | $57,899.69 |
| 243 | $57,899.69 | $491.26 | $0.00 | $327.37 | $58,718.32 |
| 244 | $58,718.32 | $491.26 | $0.00 | $332.00 | $59,541.58 |
| 245 | $59,541.58 | $491.26 | $0.00 | $336.66 | $60,369.50 |
| 246 | $60,369.50 | $491.26 | $0.00 | $341.34 | $61,202.10 |
| 247 | $61,202.10 | $491.26 | $0.00 | $346.05 | $62,039.41 |
| 248 | $62,039.41 | $491.26 | $0.00 | $350.78 | $62,881.45 |
| 249 | $62,881.45 | $491.26 | $0.00 | $355.54 | $63,728.25 |
| 250 | $63,728.25 | $491.26 | $0.00 | $360.33 | $64,579.84 |
| 251 | $64,579.84 | $491.26 | $0.00 | $365.14 | $65,436.24 |
| 252 | $65,436.24 | $491.26 | $0.00 | $369.99 | $66,297.49 |
| 253 | $66,297.49 | $0.00 | $66,673.66 | $374.86 | ($1.31) |