| Estimated Annual Cost in 2042 | $95,199 |
| Monthly savings required | $752 |
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 $380,795.18 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $752.37 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 | $25,375.00 |
| 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 at Tyler in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $752.37 | $0.00 | $0.00 | $752.37 |
| 2 | $752.37 | $752.37 | $0.00 | $4.25 | $1,508.99 |
| 3 | $1,508.99 | $752.37 | $0.00 | $8.53 | $2,269.89 |
| 4 | $2,269.89 | $752.37 | $0.00 | $12.83 | $3,035.09 |
| 5 | $3,035.09 | $752.37 | $0.00 | $17.16 | $3,804.62 |
| 6 | $3,804.62 | $752.37 | $0.00 | $21.51 | $4,578.50 |
| 7 | $4,578.50 | $752.37 | $0.00 | $25.89 | $5,356.76 |
| 8 | $5,356.76 | $752.37 | $0.00 | $30.29 | $6,139.42 |
| 9 | $6,139.42 | $752.37 | $0.00 | $34.71 | $6,926.50 |
| 10 | $6,926.50 | $752.37 | $0.00 | $39.16 | $7,718.03 |
| 11 | $7,718.03 | $752.37 | $0.00 | $43.64 | $8,514.04 |
| 12 | $8,514.04 | $752.37 | $0.00 | $48.14 | $9,314.55 |
| 13 | $9,314.55 | $752.37 | $0.00 | $52.67 | $10,119.59 |
| 14 | $10,119.59 | $752.37 | $0.00 | $57.22 | $10,929.18 |
| 15 | $10,929.18 | $752.37 | $0.00 | $61.80 | $11,743.35 |
| 16 | $11,743.35 | $752.37 | $0.00 | $66.40 | $12,562.12 |
| 17 | $12,562.12 | $752.37 | $0.00 | $71.03 | $13,385.52 |
| 18 | $13,385.52 | $752.37 | $0.00 | $75.68 | $14,213.57 |
| 19 | $14,213.57 | $752.37 | $0.00 | $80.37 | $15,046.31 |
| 20 | $15,046.31 | $752.37 | $0.00 | $85.07 | $15,883.75 |
| 21 | $15,883.75 | $752.37 | $0.00 | $89.81 | $16,725.93 |
| 22 | $16,725.93 | $752.37 | $0.00 | $94.57 | $17,572.87 |
| 23 | $17,572.87 | $752.37 | $0.00 | $99.36 | $18,424.60 |
| 24 | $18,424.60 | $752.37 | $0.00 | $104.18 | $19,281.15 |
| 25 | $19,281.15 | $752.37 | $0.00 | $109.02 | $20,142.54 |
| 26 | $20,142.54 | $752.37 | $0.00 | $113.89 | $21,008.80 |
| 27 | $21,008.80 | $752.37 | $0.00 | $118.79 | $21,879.96 |
| 28 | $21,879.96 | $752.37 | $0.00 | $123.71 | $22,756.04 |
| 29 | $22,756.04 | $752.37 | $0.00 | $128.67 | $23,637.08 |
| 30 | $23,637.08 | $752.37 | $0.00 | $133.65 | $24,523.10 |
| 31 | $24,523.10 | $752.37 | $0.00 | $138.66 | $25,414.13 |
| 32 | $25,414.13 | $752.37 | $0.00 | $143.70 | $26,310.20 |
| 33 | $26,310.20 | $752.37 | $0.00 | $148.76 | $27,211.33 |
| 34 | $27,211.33 | $752.37 | $0.00 | $153.86 | $28,117.56 |
| 35 | $28,117.56 | $752.37 | $0.00 | $158.98 | $29,028.91 |
| 36 | $29,028.91 | $752.37 | $0.00 | $164.13 | $29,945.41 |
| 37 | $29,945.41 | $752.37 | $0.00 | $169.32 | $30,867.10 |
| 38 | $30,867.10 | $752.37 | $0.00 | $174.53 | $31,794.00 |
| 39 | $31,794.00 | $752.37 | $0.00 | $179.77 | $32,726.14 |
| 40 | $32,726.14 | $752.37 | $0.00 | $185.04 | $33,663.55 |
| 41 | $33,663.55 | $752.37 | $0.00 | $190.34 | $34,606.26 |
| 42 | $34,606.26 | $752.37 | $0.00 | $195.67 | $35,554.30 |
| 43 | $35,554.30 | $752.37 | $0.00 | $201.03 | $36,507.70 |
| 44 | $36,507.70 | $752.37 | $0.00 | $206.42 | $37,466.49 |
| 45 | $37,466.49 | $752.37 | $0.00 | $211.84 | $38,430.70 |
| 46 | $38,430.70 | $752.37 | $0.00 | $217.29 | $39,400.36 |
| 47 | $39,400.36 | $752.37 | $0.00 | $222.78 | $40,375.51 |
| 48 | $40,375.51 | $752.37 | $0.00 | $228.29 | $41,356.17 |
| 49 | $41,356.17 | $752.37 | $0.00 | $233.83 | $42,342.37 |
| 50 | $42,342.37 | $752.37 | $0.00 | $239.41 | $43,334.15 |
| 51 | $43,334.15 | $752.37 | $0.00 | $245.02 | $44,331.54 |
| 52 | $44,331.54 | $752.37 | $0.00 | $250.66 | $45,334.57 |
| 53 | $45,334.57 | $752.37 | $0.00 | $256.33 | $46,343.27 |
| 54 | $46,343.27 | $752.37 | $0.00 | $262.03 | $47,357.67 |
| 55 | $47,357.67 | $752.37 | $0.00 | $267.77 | $48,377.81 |
| 56 | $48,377.81 | $752.37 | $0.00 | $273.54 | $49,403.72 |
| 57 | $49,403.72 | $752.37 | $0.00 | $279.34 | $50,435.43 |
| 58 | $50,435.43 | $752.37 | $0.00 | $285.17 | $51,472.97 |
| 59 | $51,472.97 | $752.37 | $0.00 | $291.04 | $52,516.38 |
| 60 | $52,516.38 | $752.37 | $0.00 | $296.94 | $53,565.69 |
| 61 | $53,565.69 | $752.37 | $0.00 | $302.87 | $54,620.93 |
| 62 | $54,620.93 | $752.37 | $0.00 | $308.83 | $55,682.13 |
| 63 | $55,682.13 | $752.37 | $0.00 | $314.83 | $56,749.33 |
| 64 | $56,749.33 | $752.37 | $0.00 | $320.87 | $57,822.57 |
| 65 | $57,822.57 | $752.37 | $0.00 | $326.94 | $58,901.88 |
| 66 | $58,901.88 | $752.37 | $0.00 | $333.04 | $59,987.29 |
| 67 | $59,987.29 | $752.37 | $0.00 | $339.18 | $61,078.84 |
| 68 | $61,078.84 | $752.37 | $0.00 | $345.35 | $62,176.56 |
| 69 | $62,176.56 | $752.37 | $0.00 | $351.56 | $63,280.49 |
| 70 | $63,280.49 | $752.37 | $0.00 | $357.80 | $64,390.66 |
| 71 | $64,390.66 | $752.37 | $0.00 | $364.07 | $65,507.10 |
| 72 | $65,507.10 | $752.37 | $0.00 | $370.39 | $66,629.86 |
| 73 | $66,629.86 | $752.37 | $0.00 | $376.73 | $67,758.96 |
| 74 | $67,758.96 | $752.37 | $0.00 | $383.12 | $68,894.45 |
| 75 | $68,894.45 | $752.37 | $0.00 | $389.54 | $70,036.36 |
| 76 | $70,036.36 | $752.37 | $0.00 | $396.00 | $71,184.73 |
| 77 | $71,184.73 | $752.37 | $0.00 | $402.49 | $72,339.59 |
| 78 | $72,339.59 | $752.37 | $0.00 | $409.02 | $73,500.98 |
| 79 | $73,500.98 | $752.37 | $0.00 | $415.59 | $74,668.94 |
| 80 | $74,668.94 | $752.37 | $0.00 | $422.19 | $75,843.50 |
| 81 | $75,843.50 | $752.37 | $0.00 | $428.83 | $77,024.70 |
| 82 | $77,024.70 | $752.37 | $0.00 | $435.51 | $78,212.58 |
| 83 | $78,212.58 | $752.37 | $0.00 | $442.23 | $79,407.18 |
| 84 | $79,407.18 | $752.37 | $0.00 | $448.98 | $80,608.53 |
| 85 | $80,608.53 | $752.37 | $0.00 | $455.77 | $81,816.67 |
| 86 | $81,816.67 | $752.37 | $0.00 | $462.60 | $83,031.64 |
| 87 | $83,031.64 | $752.37 | $0.00 | $469.47 | $84,253.48 |
| 88 | $84,253.48 | $752.37 | $0.00 | $476.38 | $85,482.23 |
| 89 | $85,482.23 | $752.37 | $0.00 | $483.33 | $86,717.93 |
| 90 | $86,717.93 | $752.37 | $0.00 | $490.32 | $87,960.62 |
| 91 | $87,960.62 | $752.37 | $0.00 | $497.34 | $89,210.33 |
| 92 | $89,210.33 | $752.37 | $0.00 | $504.41 | $90,467.11 |
| 93 | $90,467.11 | $752.37 | $0.00 | $511.51 | $91,730.99 |
| 94 | $91,730.99 | $752.37 | $0.00 | $518.66 | $93,002.02 |
| 95 | $93,002.02 | $752.37 | $0.00 | $525.85 | $94,280.24 |
| 96 | $94,280.24 | $752.37 | $0.00 | $533.07 | $95,565.68 |
| 97 | $95,565.68 | $752.37 | $0.00 | $540.34 | $96,858.39 |
| 98 | $96,858.39 | $752.37 | $0.00 | $547.65 | $98,158.41 |
| 99 | $98,158.41 | $752.37 | $0.00 | $555.00 | $99,465.78 |
| 100 | $99,465.78 | $752.37 | $0.00 | $562.39 | $100,780.54 |
| 101 | $100,780.54 | $752.37 | $0.00 | $569.83 | $102,102.74 |
| 102 | $102,102.74 | $752.37 | $0.00 | $577.30 | $103,432.41 |
| 103 | $103,432.41 | $752.37 | $0.00 | $584.82 | $104,769.60 |
| 104 | $104,769.60 | $752.37 | $0.00 | $592.38 | $106,114.35 |
| 105 | $106,114.35 | $752.37 | $0.00 | $599.99 | $107,466.71 |
| 106 | $107,466.71 | $752.37 | $0.00 | $607.63 | $108,826.71 |
| 107 | $108,826.71 | $752.37 | $0.00 | $615.32 | $110,194.40 |
| 108 | $110,194.40 | $752.37 | $0.00 | $623.06 | $111,569.83 |
| 109 | $111,569.83 | $752.37 | $0.00 | $630.83 | $112,953.03 |
| 110 | $112,953.03 | $752.37 | $0.00 | $638.65 | $114,344.05 |
| 111 | $114,344.05 | $752.37 | $0.00 | $646.52 | $115,742.94 |
| 112 | $115,742.94 | $752.37 | $0.00 | $654.43 | $117,149.74 |
| 113 | $117,149.74 | $752.37 | $0.00 | $662.38 | $118,564.49 |
| 114 | $118,564.49 | $752.37 | $0.00 | $670.38 | $119,987.24 |
| 115 | $119,987.24 | $752.37 | $0.00 | $678.43 | $121,418.04 |
| 116 | $121,418.04 | $752.37 | $0.00 | $686.52 | $122,856.93 |
| 117 | $122,856.93 | $752.37 | $0.00 | $694.65 | $124,303.95 |
| 118 | $124,303.95 | $752.37 | $0.00 | $702.83 | $125,759.15 |
| 119 | $125,759.15 | $752.37 | $0.00 | $711.06 | $127,222.58 |
| 120 | $127,222.58 | $752.37 | $0.00 | $719.33 | $128,694.28 |
| 121 | $128,694.28 | $752.37 | $0.00 | $727.66 | $130,174.31 |
| 122 | $130,174.31 | $752.37 | $0.00 | $736.02 | $131,662.70 |
| 123 | $131,662.70 | $752.37 | $0.00 | $744.44 | $133,159.51 |
| 124 | $133,159.51 | $752.37 | $0.00 | $752.90 | $134,664.78 |
| 125 | $134,664.78 | $752.37 | $0.00 | $761.41 | $136,178.56 |
| 126 | $136,178.56 | $752.37 | $0.00 | $769.97 | $137,700.90 |
| 127 | $137,700.90 | $752.37 | $0.00 | $778.58 | $139,231.85 |
| 128 | $139,231.85 | $752.37 | $0.00 | $787.24 | $140,771.46 |
| 129 | $140,771.46 | $752.37 | $0.00 | $795.94 | $142,319.77 |
| 130 | $142,319.77 | $752.37 | $0.00 | $804.70 | $143,876.84 |
| 131 | $143,876.84 | $752.37 | $0.00 | $813.50 | $145,442.71 |
| 132 | $145,442.71 | $752.37 | $0.00 | $822.35 | $147,017.43 |
| 133 | $147,017.43 | $752.37 | $0.00 | $831.26 | $148,601.06 |
| 134 | $148,601.06 | $752.37 | $0.00 | $840.21 | $150,193.64 |
| 135 | $150,193.64 | $752.37 | $0.00 | $849.22 | $151,795.23 |
| 136 | $151,795.23 | $752.37 | $0.00 | $858.27 | $153,405.87 |
| 137 | $153,405.87 | $752.37 | $0.00 | $867.38 | $155,025.62 |
| 138 | $155,025.62 | $752.37 | $0.00 | $876.54 | $156,654.53 |
| 139 | $156,654.53 | $752.37 | $0.00 | $885.75 | $158,292.65 |
| 140 | $158,292.65 | $752.37 | $0.00 | $895.01 | $159,940.03 |
| 141 | $159,940.03 | $752.37 | $0.00 | $904.32 | $161,596.72 |
| 142 | $161,596.72 | $752.37 | $0.00 | $913.69 | $163,262.78 |
| 143 | $163,262.78 | $752.37 | $0.00 | $923.11 | $164,938.26 |
| 144 | $164,938.26 | $752.37 | $0.00 | $932.58 | $166,623.21 |
| 145 | $166,623.21 | $752.37 | $0.00 | $942.11 | $168,317.69 |
| 146 | $168,317.69 | $752.37 | $0.00 | $951.69 | $170,021.75 |
| 147 | $170,021.75 | $752.37 | $0.00 | $961.33 | $171,735.45 |
| 148 | $171,735.45 | $752.37 | $0.00 | $971.02 | $173,458.84 |
| 149 | $173,458.84 | $752.37 | $0.00 | $980.76 | $175,191.97 |
| 150 | $175,191.97 | $752.37 | $0.00 | $990.56 | $176,934.90 |
| 151 | $176,934.90 | $752.37 | $0.00 | $1,000.42 | $178,687.69 |
| 152 | $178,687.69 | $752.37 | $0.00 | $1,010.33 | $180,450.39 |
| 153 | $180,450.39 | $752.37 | $0.00 | $1,020.29 | $182,223.05 |
| 154 | $182,223.05 | $752.37 | $0.00 | $1,030.32 | $184,005.74 |
| 155 | $184,005.74 | $752.37 | $0.00 | $1,040.40 | $185,798.51 |
| 156 | $185,798.51 | $752.37 | $0.00 | $1,050.53 | $187,601.41 |
| 157 | $187,601.41 | $752.37 | $0.00 | $1,060.73 | $189,414.51 |
| 158 | $189,414.51 | $752.37 | $0.00 | $1,070.98 | $191,237.86 |
| 159 | $191,237.86 | $752.37 | $0.00 | $1,081.29 | $193,071.52 |
| 160 | $193,071.52 | $752.37 | $0.00 | $1,091.65 | $194,915.54 |
| 161 | $194,915.54 | $752.37 | $0.00 | $1,102.08 | $196,769.99 |
| 162 | $196,769.99 | $752.37 | $0.00 | $1,112.57 | $198,634.93 |
| 163 | $198,634.93 | $752.37 | $0.00 | $1,123.11 | $200,510.41 |
| 164 | $200,510.41 | $752.37 | $0.00 | $1,133.72 | $202,396.50 |
| 165 | $202,396.50 | $752.37 | $0.00 | $1,144.38 | $204,293.25 |
| 166 | $204,293.25 | $752.37 | $0.00 | $1,155.10 | $206,200.72 |
| 167 | $206,200.72 | $752.37 | $0.00 | $1,165.89 | $208,118.98 |
| 168 | $208,118.98 | $752.37 | $0.00 | $1,176.73 | $210,048.08 |
| 169 | $210,048.08 | $752.37 | $0.00 | $1,187.64 | $211,988.09 |
| 170 | $211,988.09 | $752.37 | $0.00 | $1,198.61 | $213,939.07 |
| 171 | $213,939.07 | $752.37 | $0.00 | $1,209.64 | $215,901.08 |
| 172 | $215,901.08 | $752.37 | $0.00 | $1,220.74 | $217,874.19 |
| 173 | $217,874.19 | $752.37 | $0.00 | $1,231.89 | $219,858.45 |
| 174 | $219,858.45 | $752.37 | $0.00 | $1,243.11 | $221,853.93 |
| 175 | $221,853.93 | $752.37 | $0.00 | $1,254.39 | $223,860.69 |
| 176 | $223,860.69 | $752.37 | $0.00 | $1,265.74 | $225,878.80 |
| 177 | $225,878.80 | $752.37 | $0.00 | $1,277.15 | $227,908.32 |
| 178 | $227,908.32 | $752.37 | $0.00 | $1,288.63 | $229,949.32 |
| 179 | $229,949.32 | $752.37 | $0.00 | $1,300.17 | $232,001.86 |
| 180 | $232,001.86 | $752.37 | $0.00 | $1,311.77 | $234,066.00 |
| 181 | $234,066.00 | $752.37 | $0.00 | $1,323.44 | $236,141.81 |
| 182 | $236,141.81 | $752.37 | $0.00 | $1,335.18 | $238,229.36 |
| 183 | $238,229.36 | $752.37 | $0.00 | $1,346.98 | $240,328.71 |
| 184 | $240,328.71 | $752.37 | $0.00 | $1,358.85 | $242,439.93 |
| 185 | $242,439.93 | $752.37 | $0.00 | $1,370.79 | $244,563.09 |
| 186 | $244,563.09 | $752.37 | $0.00 | $1,382.80 | $246,698.26 |
| 187 | $246,698.26 | $752.37 | $0.00 | $1,394.87 | $248,845.50 |
| 188 | $248,845.50 | $752.37 | $0.00 | $1,407.01 | $251,004.88 |
| 189 | $251,004.88 | $752.37 | $0.00 | $1,419.22 | $253,176.47 |
| 190 | $253,176.47 | $752.37 | $0.00 | $1,431.50 | $255,360.34 |
| 191 | $255,360.34 | $752.37 | $0.00 | $1,443.84 | $257,556.55 |
| 192 | $257,556.55 | $752.37 | $0.00 | $1,456.26 | $259,765.18 |
| 193 | $259,765.18 | $752.37 | $0.00 | $1,468.75 | $261,986.30 |
| 194 | $261,986.30 | $752.37 | $0.00 | $1,481.31 | $264,219.98 |
| 195 | $264,219.98 | $752.37 | $0.00 | $1,493.94 | $266,466.29 |
| 196 | $266,466.29 | $752.37 | $0.00 | $1,506.64 | $268,725.30 |
| 197 | $268,725.30 | $752.37 | $0.00 | $1,519.41 | $270,997.08 |
| 198 | $270,997.08 | $752.37 | $0.00 | $1,532.26 | $273,281.71 |
| 199 | $273,281.71 | $752.37 | $0.00 | $1,545.17 | $275,579.25 |
| 200 | $275,579.25 | $752.37 | $0.00 | $1,558.17 | $277,889.79 |
| 201 | $277,889.79 | $752.37 | $0.00 | $1,571.23 | $280,213.39 |
| 202 | $280,213.39 | $752.37 | $0.00 | $1,584.37 | $282,550.13 |
| 203 | $282,550.13 | $752.37 | $0.00 | $1,597.58 | $284,900.08 |
| 204 | $284,900.08 | $752.37 | $0.00 | $1,610.87 | $287,263.32 |
| 205 | $287,263.32 | $752.37 | $0.00 | $1,624.23 | $289,639.92 |
| 206 | $289,639.92 | $752.37 | $0.00 | $1,637.67 | $292,029.96 |
| 207 | $292,029.96 | $752.37 | $0.00 | $1,651.18 | $294,433.51 |
| 208 | $294,433.51 | $752.37 | $0.00 | $1,664.77 | $296,850.65 |
| 209 | $296,850.65 | $752.37 | $0.00 | $1,678.44 | $299,281.46 |
| 210 | $299,281.46 | $752.37 | $0.00 | $1,692.18 | $301,726.01 |
| 211 | $301,726.01 | $752.37 | $0.00 | $1,706.00 | $304,184.38 |
| 212 | $304,184.38 | $752.37 | $0.00 | $1,719.90 | $306,656.65 |
| 213 | $306,656.65 | $752.37 | $0.00 | $1,733.88 | $309,142.90 |
| 214 | $309,142.90 | $752.37 | $0.00 | $1,747.94 | $311,643.21 |
| 215 | $311,643.21 | $752.37 | $0.00 | $1,762.08 | $314,157.66 |
| 216 | $314,157.66 | $752.37 | $0.00 | $1,776.29 | $316,686.32 |
| 217 | $316,686.32 | $752.37 | $85,765.78 | $1,790.59 | $233,463.50 |
| 218 | $233,463.50 | $752.37 | $0.00 | $1,320.04 | $235,535.91 |
| 219 | $235,535.91 | $752.37 | $0.00 | $1,331.75 | $237,620.03 |
| 220 | $237,620.03 | $752.37 | $0.00 | $1,343.54 | $239,715.94 |
| 221 | $239,715.94 | $752.37 | $0.00 | $1,355.39 | $241,823.70 |
| 222 | $241,823.70 | $752.37 | $0.00 | $1,367.31 | $243,943.38 |
| 223 | $243,943.38 | $752.37 | $0.00 | $1,379.29 | $246,075.04 |
| 224 | $246,075.04 | $752.37 | $0.00 | $1,391.34 | $248,218.75 |
| 225 | $248,218.75 | $752.37 | $0.00 | $1,403.46 | $250,374.58 |
| 226 | $250,374.58 | $752.37 | $0.00 | $1,415.65 | $252,542.60 |
| 227 | $252,542.60 | $752.37 | $0.00 | $1,427.91 | $254,722.88 |
| 228 | $254,722.88 | $752.37 | $0.00 | $1,440.24 | $256,915.49 |
| 229 | $256,915.49 | $752.37 | $91,769.39 | $1,452.64 | $167,351.11 |
| 230 | $167,351.11 | $752.37 | $0.00 | $946.23 | $169,049.71 |
| 231 | $169,049.71 | $752.37 | $0.00 | $955.83 | $170,757.91 |
| 232 | $170,757.91 | $752.37 | $0.00 | $965.49 | $172,475.77 |
| 233 | $172,475.77 | $752.37 | $0.00 | $975.20 | $174,203.34 |
| 234 | $174,203.34 | $752.37 | $0.00 | $984.97 | $175,940.68 |
| 235 | $175,940.68 | $752.37 | $0.00 | $994.79 | $177,687.84 |
| 236 | $177,687.84 | $752.37 | $0.00 | $1,004.67 | $179,444.88 |
| 237 | $179,444.88 | $752.37 | $0.00 | $1,014.61 | $181,211.86 |
| 238 | $181,211.86 | $752.37 | $0.00 | $1,024.60 | $182,988.83 |
| 239 | $182,988.83 | $752.37 | $0.00 | $1,034.65 | $184,775.85 |
| 240 | $184,775.85 | $752.37 | $0.00 | $1,044.75 | $186,572.97 |
| 241 | $186,572.97 | $752.37 | $98,193.24 | $1,054.91 | $90,187.01 |
| 242 | $90,187.01 | $752.37 | $0.00 | $509.93 | $91,449.31 |
| 243 | $91,449.31 | $752.37 | $0.00 | $517.07 | $92,718.75 |
| 244 | $92,718.75 | $752.37 | $0.00 | $524.25 | $93,995.37 |
| 245 | $93,995.37 | $752.37 | $0.00 | $531.46 | $95,279.20 |
| 246 | $95,279.20 | $752.37 | $0.00 | $538.72 | $96,570.29 |
| 247 | $96,570.29 | $752.37 | $0.00 | $546.02 | $97,868.68 |
| 248 | $97,868.68 | $752.37 | $0.00 | $553.36 | $99,174.41 |
| 249 | $99,174.41 | $752.37 | $0.00 | $560.75 | $100,487.53 |
| 250 | $100,487.53 | $752.37 | $0.00 | $568.17 | $101,808.07 |
| 251 | $101,808.07 | $752.37 | $0.00 | $575.64 | $103,136.08 |
| 252 | $103,136.08 | $752.37 | $0.00 | $583.15 | $104,471.60 |
| 253 | $104,471.60 | $0.00 | $105,066.77 | $590.70 | -$4.47 |