How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $82,194 |
| Monthly savings required | $651 |
How much will it cost to send your child to University of Connecticut Tri Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $328,777.21 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $650.63 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 | $31,696.00 |
| 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 Connecticut Tri Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $650.63 | $0.00 | $0.00 | $650.63 |
| 2 | $650.63 | $650.63 | $0.00 | $3.68 | $1,304.94 |
| 3 | $1,304.94 | $650.63 | $0.00 | $7.38 | $1,962.95 |
| 4 | $1,962.95 | $650.63 | $0.00 | $11.10 | $2,624.68 |
| 5 | $2,624.68 | $650.63 | $0.00 | $14.84 | $3,290.15 |
| 6 | $3,290.15 | $650.63 | $0.00 | $18.60 | $3,959.38 |
| 7 | $3,959.38 | $650.63 | $0.00 | $22.39 | $4,632.40 |
| 8 | $4,632.40 | $650.63 | $0.00 | $26.19 | $5,309.22 |
| 9 | $5,309.22 | $650.63 | $0.00 | $30.02 | $5,989.87 |
| 10 | $5,989.87 | $650.63 | $0.00 | $33.87 | $6,674.37 |
| 11 | $6,674.37 | $650.63 | $0.00 | $37.74 | $7,362.74 |
| 12 | $7,362.74 | $650.63 | $0.00 | $41.63 | $8,055.00 |
| 13 | $8,055.00 | $650.63 | $0.00 | $45.54 | $8,751.17 |
| 14 | $8,751.17 | $650.63 | $0.00 | $49.48 | $9,451.28 |
| 15 | $9,451.28 | $650.63 | $0.00 | $53.44 | $10,155.35 |
| 16 | $10,155.35 | $650.63 | $0.00 | $57.42 | $10,863.40 |
| 17 | $10,863.40 | $650.63 | $0.00 | $61.42 | $11,575.45 |
| 18 | $11,575.45 | $650.63 | $0.00 | $65.45 | $12,291.53 |
| 19 | $12,291.53 | $650.63 | $0.00 | $69.50 | $13,011.66 |
| 20 | $13,011.66 | $650.63 | $0.00 | $73.57 | $13,735.86 |
| 21 | $13,735.86 | $650.63 | $0.00 | $77.66 | $14,464.15 |
| 22 | $14,464.15 | $650.63 | $0.00 | $81.78 | $15,196.56 |
| 23 | $15,196.56 | $650.63 | $0.00 | $85.92 | $15,933.11 |
| 24 | $15,933.11 | $650.63 | $0.00 | $90.09 | $16,673.83 |
| 25 | $16,673.83 | $650.63 | $0.00 | $94.28 | $17,418.74 |
| 26 | $17,418.74 | $650.63 | $0.00 | $98.49 | $18,167.86 |
| 27 | $18,167.86 | $650.63 | $0.00 | $102.72 | $18,921.21 |
| 28 | $18,921.21 | $650.63 | $0.00 | $106.98 | $19,678.82 |
| 29 | $19,678.82 | $650.63 | $0.00 | $111.27 | $20,440.72 |
| 30 | $20,440.72 | $650.63 | $0.00 | $115.57 | $21,206.92 |
| 31 | $21,206.92 | $650.63 | $0.00 | $119.91 | $21,977.46 |
| 32 | $21,977.46 | $650.63 | $0.00 | $124.26 | $22,752.35 |
| 33 | $22,752.35 | $650.63 | $0.00 | $128.65 | $23,531.63 |
| 34 | $23,531.63 | $650.63 | $0.00 | $133.05 | $24,315.31 |
| 35 | $24,315.31 | $650.63 | $0.00 | $137.48 | $25,103.42 |
| 36 | $25,103.42 | $650.63 | $0.00 | $141.94 | $25,895.99 |
| 37 | $25,895.99 | $650.63 | $0.00 | $146.42 | $26,693.04 |
| 38 | $26,693.04 | $650.63 | $0.00 | $150.93 | $27,494.60 |
| 39 | $27,494.60 | $650.63 | $0.00 | $155.46 | $28,300.69 |
| 40 | $28,300.69 | $650.63 | $0.00 | $160.02 | $29,111.34 |
| 41 | $29,111.34 | $650.63 | $0.00 | $164.60 | $29,926.57 |
| 42 | $29,926.57 | $650.63 | $0.00 | $169.21 | $30,746.41 |
| 43 | $30,746.41 | $650.63 | $0.00 | $173.84 | $31,570.88 |
| 44 | $31,570.88 | $650.63 | $0.00 | $178.51 | $32,400.02 |
| 45 | $32,400.02 | $650.63 | $0.00 | $183.19 | $33,233.84 |
| 46 | $33,233.84 | $650.63 | $0.00 | $187.91 | $34,072.38 |
| 47 | $34,072.38 | $650.63 | $0.00 | $192.65 | $34,915.66 |
| 48 | $34,915.66 | $650.63 | $0.00 | $197.42 | $35,763.71 |
| 49 | $35,763.71 | $650.63 | $0.00 | $202.21 | $36,616.55 |
| 50 | $36,616.55 | $650.63 | $0.00 | $207.04 | $37,474.22 |
| 51 | $37,474.22 | $650.63 | $0.00 | $211.88 | $38,336.73 |
| 52 | $38,336.73 | $650.63 | $0.00 | $216.76 | $39,204.12 |
| 53 | $39,204.12 | $650.63 | $0.00 | $221.67 | $40,076.42 |
| 54 | $40,076.42 | $650.63 | $0.00 | $226.60 | $40,953.65 |
| 55 | $40,953.65 | $650.63 | $0.00 | $231.56 | $41,835.84 |
| 56 | $41,835.84 | $650.63 | $0.00 | $236.55 | $42,723.02 |
| 57 | $42,723.02 | $650.63 | $0.00 | $241.56 | $43,615.21 |
| 58 | $43,615.21 | $650.63 | $0.00 | $246.61 | $44,512.45 |
| 59 | $44,512.45 | $650.63 | $0.00 | $251.68 | $45,414.76 |
| 60 | $45,414.76 | $650.63 | $0.00 | $256.78 | $46,322.17 |
| 61 | $46,322.17 | $650.63 | $0.00 | $261.91 | $47,234.71 |
| 62 | $47,234.71 | $650.63 | $0.00 | $267.07 | $48,152.41 |
| 63 | $48,152.41 | $650.63 | $0.00 | $272.26 | $49,075.30 |
| 64 | $49,075.30 | $650.63 | $0.00 | $277.48 | $50,003.41 |
| 65 | $50,003.41 | $650.63 | $0.00 | $282.73 | $50,936.77 |
| 66 | $50,936.77 | $650.63 | $0.00 | $288.00 | $51,875.40 |
| 67 | $51,875.40 | $650.63 | $0.00 | $293.31 | $52,819.34 |
| 68 | $52,819.34 | $650.63 | $0.00 | $298.65 | $53,768.62 |
| 69 | $53,768.62 | $650.63 | $0.00 | $304.02 | $54,723.27 |
| 70 | $54,723.27 | $650.63 | $0.00 | $309.41 | $55,683.31 |
| 71 | $55,683.31 | $650.63 | $0.00 | $314.84 | $56,648.78 |
| 72 | $56,648.78 | $650.63 | $0.00 | $320.30 | $57,619.71 |
| 73 | $57,619.71 | $650.63 | $0.00 | $325.79 | $58,596.13 |
| 74 | $58,596.13 | $650.63 | $0.00 | $331.31 | $59,578.07 |
| 75 | $59,578.07 | $650.63 | $0.00 | $336.86 | $60,565.56 |
| 76 | $60,565.56 | $650.63 | $0.00 | $342.45 | $61,558.64 |
| 77 | $61,558.64 | $650.63 | $0.00 | $348.06 | $62,557.33 |
| 78 | $62,557.33 | $650.63 | $0.00 | $353.71 | $63,561.67 |
| 79 | $63,561.67 | $650.63 | $0.00 | $359.39 | $64,571.69 |
| 80 | $64,571.69 | $650.63 | $0.00 | $365.10 | $65,587.42 |
| 81 | $65,587.42 | $650.63 | $0.00 | $370.84 | $66,608.89 |
| 82 | $66,608.89 | $650.63 | $0.00 | $376.62 | $67,636.14 |
| 83 | $67,636.14 | $650.63 | $0.00 | $382.42 | $68,669.19 |
| 84 | $68,669.19 | $650.63 | $0.00 | $388.27 | $69,708.09 |
| 85 | $69,708.09 | $650.63 | $0.00 | $394.14 | $70,752.86 |
| 86 | $70,752.86 | $650.63 | $0.00 | $400.05 | $71,803.54 |
| 87 | $71,803.54 | $650.63 | $0.00 | $405.99 | $72,860.16 |
| 88 | $72,860.16 | $650.63 | $0.00 | $411.96 | $73,922.75 |
| 89 | $73,922.75 | $650.63 | $0.00 | $417.97 | $74,991.35 |
| 90 | $74,991.35 | $650.63 | $0.00 | $424.01 | $76,065.99 |
| 91 | $76,065.99 | $650.63 | $0.00 | $430.09 | $77,146.71 |
| 92 | $77,146.71 | $650.63 | $0.00 | $436.20 | $78,233.54 |
| 93 | $78,233.54 | $650.63 | $0.00 | $442.34 | $79,326.51 |
| 94 | $79,326.51 | $650.63 | $0.00 | $448.52 | $80,425.66 |
| 95 | $80,425.66 | $650.63 | $0.00 | $454.74 | $81,531.03 |
| 96 | $81,531.03 | $650.63 | $0.00 | $460.99 | $82,642.65 |
| 97 | $82,642.65 | $650.63 | $0.00 | $467.27 | $83,760.55 |
| 98 | $83,760.55 | $650.63 | $0.00 | $473.59 | $84,884.77 |
| 99 | $84,884.77 | $650.63 | $0.00 | $479.95 | $86,015.35 |
| 100 | $86,015.35 | $650.63 | $0.00 | $486.34 | $87,152.32 |
| 101 | $87,152.32 | $650.63 | $0.00 | $492.77 | $88,295.72 |
| 102 | $88,295.72 | $650.63 | $0.00 | $499.24 | $89,445.59 |
| 103 | $89,445.59 | $650.63 | $0.00 | $505.74 | $90,601.96 |
| 104 | $90,601.96 | $650.63 | $0.00 | $512.28 | $91,764.87 |
| 105 | $91,764.87 | $650.63 | $0.00 | $518.85 | $92,934.35 |
| 106 | $92,934.35 | $650.63 | $0.00 | $525.46 | $94,110.44 |
| 107 | $94,110.44 | $650.63 | $0.00 | $532.11 | $95,293.18 |
| 108 | $95,293.18 | $650.63 | $0.00 | $538.80 | $96,482.61 |
| 109 | $96,482.61 | $650.63 | $0.00 | $545.53 | $97,678.77 |
| 110 | $97,678.77 | $650.63 | $0.00 | $552.29 | $98,881.69 |
| 111 | $98,881.69 | $650.63 | $0.00 | $559.09 | $100,091.41 |
| 112 | $100,091.41 | $650.63 | $0.00 | $565.93 | $101,307.97 |
| 113 | $101,307.97 | $650.63 | $0.00 | $572.81 | $102,531.41 |
| 114 | $102,531.41 | $650.63 | $0.00 | $579.73 | $103,761.77 |
| 115 | $103,761.77 | $650.63 | $0.00 | $586.68 | $104,999.08 |
| 116 | $104,999.08 | $650.63 | $0.00 | $593.68 | $106,243.39 |
| 117 | $106,243.39 | $650.63 | $0.00 | $600.72 | $107,494.74 |
| 118 | $107,494.74 | $650.63 | $0.00 | $607.79 | $108,753.16 |
| 119 | $108,753.16 | $650.63 | $0.00 | $614.91 | $110,018.70 |
| 120 | $110,018.70 | $650.63 | $0.00 | $622.06 | $111,291.39 |
| 121 | $111,291.39 | $650.63 | $0.00 | $629.26 | $112,571.28 |
| 122 | $112,571.28 | $650.63 | $0.00 | $636.49 | $113,858.40 |
| 123 | $113,858.40 | $650.63 | $0.00 | $643.77 | $115,152.80 |
| 124 | $115,152.80 | $650.63 | $0.00 | $651.09 | $116,454.52 |
| 125 | $116,454.52 | $650.63 | $0.00 | $658.45 | $117,763.60 |
| 126 | $117,763.60 | $650.63 | $0.00 | $665.85 | $119,080.08 |
| 127 | $119,080.08 | $650.63 | $0.00 | $673.30 | $120,404.01 |
| 128 | $120,404.01 | $650.63 | $0.00 | $680.78 | $121,735.42 |
| 129 | $121,735.42 | $650.63 | $0.00 | $688.31 | $123,074.36 |
| 130 | $123,074.36 | $650.63 | $0.00 | $695.88 | $124,420.87 |
| 131 | $124,420.87 | $650.63 | $0.00 | $703.49 | $125,774.99 |
| 132 | $125,774.99 | $650.63 | $0.00 | $711.15 | $127,136.77 |
| 133 | $127,136.77 | $650.63 | $0.00 | $718.85 | $128,506.25 |
| 134 | $128,506.25 | $650.63 | $0.00 | $726.59 | $129,883.47 |
| 135 | $129,883.47 | $650.63 | $0.00 | $734.38 | $131,268.48 |
| 136 | $131,268.48 | $650.63 | $0.00 | $742.21 | $132,661.32 |
| 137 | $132,661.32 | $650.63 | $0.00 | $750.09 | $134,062.04 |
| 138 | $134,062.04 | $650.63 | $0.00 | $758.01 | $135,470.68 |
| 139 | $135,470.68 | $650.63 | $0.00 | $765.97 | $136,887.28 |
| 140 | $136,887.28 | $650.63 | $0.00 | $773.98 | $138,311.89 |
| 141 | $138,311.89 | $650.63 | $0.00 | $782.04 | $139,744.56 |
| 142 | $139,744.56 | $650.63 | $0.00 | $790.14 | $141,185.33 |
| 143 | $141,185.33 | $650.63 | $0.00 | $798.28 | $142,634.24 |
| 144 | $142,634.24 | $650.63 | $0.00 | $806.47 | $144,091.34 |
| 145 | $144,091.34 | $650.63 | $0.00 | $814.71 | $145,556.68 |
| 146 | $145,556.68 | $650.63 | $0.00 | $823.00 | $147,030.31 |
| 147 | $147,030.31 | $650.63 | $0.00 | $831.33 | $148,512.27 |
| 148 | $148,512.27 | $650.63 | $0.00 | $839.71 | $150,002.61 |
| 149 | $150,002.61 | $650.63 | $0.00 | $848.14 | $151,501.38 |
| 150 | $151,501.38 | $650.63 | $0.00 | $856.61 | $153,008.62 |
| 151 | $153,008.62 | $650.63 | $0.00 | $865.13 | $154,524.38 |
| 152 | $154,524.38 | $650.63 | $0.00 | $873.70 | $156,048.71 |
| 153 | $156,048.71 | $650.63 | $0.00 | $882.32 | $157,581.66 |
| 154 | $157,581.66 | $650.63 | $0.00 | $890.99 | $159,123.28 |
| 155 | $159,123.28 | $650.63 | $0.00 | $899.71 | $160,673.62 |
| 156 | $160,673.62 | $650.63 | $0.00 | $908.47 | $162,232.72 |
| 157 | $162,232.72 | $650.63 | $0.00 | $917.29 | $163,800.64 |
| 158 | $163,800.64 | $650.63 | $0.00 | $926.15 | $165,377.42 |
| 159 | $165,377.42 | $650.63 | $0.00 | $935.07 | $166,963.12 |
| 160 | $166,963.12 | $650.63 | $0.00 | $944.03 | $168,557.78 |
| 161 | $168,557.78 | $650.63 | $0.00 | $953.05 | $170,161.46 |
| 162 | $170,161.46 | $650.63 | $0.00 | $962.12 | $171,774.21 |
| 163 | $171,774.21 | $650.63 | $0.00 | $971.24 | $173,396.08 |
| 164 | $173,396.08 | $650.63 | $0.00 | $980.41 | $175,027.12 |
| 165 | $175,027.12 | $650.63 | $0.00 | $989.63 | $176,667.38 |
| 166 | $176,667.38 | $650.63 | $0.00 | $998.90 | $178,316.91 |
| 167 | $178,316.91 | $650.63 | $0.00 | $1,008.23 | $179,975.77 |
| 168 | $179,975.77 | $650.63 | $0.00 | $1,017.61 | $181,644.01 |
| 169 | $181,644.01 | $650.63 | $0.00 | $1,027.04 | $183,321.68 |
| 170 | $183,321.68 | $650.63 | $0.00 | $1,036.53 | $185,008.84 |
| 171 | $185,008.84 | $650.63 | $0.00 | $1,046.07 | $186,705.54 |
| 172 | $186,705.54 | $650.63 | $0.00 | $1,055.66 | $188,411.83 |
| 173 | $188,411.83 | $650.63 | $0.00 | $1,065.31 | $190,127.77 |
| 174 | $190,127.77 | $650.63 | $0.00 | $1,075.01 | $191,853.41 |
| 175 | $191,853.41 | $650.63 | $0.00 | $1,084.77 | $193,588.81 |
| 176 | $193,588.81 | $650.63 | $0.00 | $1,094.58 | $195,334.02 |
| 177 | $195,334.02 | $650.63 | $0.00 | $1,104.45 | $197,089.10 |
| 178 | $197,089.10 | $650.63 | $0.00 | $1,114.37 | $198,854.10 |
| 179 | $198,854.10 | $650.63 | $0.00 | $1,124.35 | $200,629.08 |
| 180 | $200,629.08 | $650.63 | $0.00 | $1,134.39 | $202,414.10 |
| 181 | $202,414.10 | $650.63 | $0.00 | $1,144.48 | $204,209.21 |
| 182 | $204,209.21 | $650.63 | $0.00 | $1,154.63 | $206,014.47 |
| 183 | $206,014.47 | $650.63 | $0.00 | $1,164.84 | $207,829.94 |
| 184 | $207,829.94 | $650.63 | $0.00 | $1,175.10 | $209,655.67 |
| 185 | $209,655.67 | $650.63 | $0.00 | $1,185.42 | $211,491.72 |
| 186 | $211,491.72 | $650.63 | $0.00 | $1,195.80 | $213,338.15 |
| 187 | $213,338.15 | $650.63 | $0.00 | $1,206.24 | $215,195.02 |
| 188 | $215,195.02 | $650.63 | $0.00 | $1,216.74 | $217,062.39 |
| 189 | $217,062.39 | $650.63 | $0.00 | $1,227.30 | $218,940.32 |
| 190 | $218,940.32 | $650.63 | $0.00 | $1,237.92 | $220,828.87 |
| 191 | $220,828.87 | $650.63 | $0.00 | $1,248.60 | $222,728.10 |
| 192 | $222,728.10 | $650.63 | $0.00 | $1,259.34 | $224,638.07 |
| 193 | $224,638.07 | $650.63 | $0.00 | $1,270.14 | $226,558.84 |
| 194 | $226,558.84 | $650.63 | $0.00 | $1,281.00 | $228,490.47 |
| 195 | $228,490.47 | $650.63 | $0.00 | $1,291.92 | $230,433.02 |
| 196 | $230,433.02 | $650.63 | $0.00 | $1,302.90 | $232,386.55 |
| 197 | $232,386.55 | $650.63 | $0.00 | $1,313.95 | $234,351.13 |
| 198 | $234,351.13 | $650.63 | $0.00 | $1,325.06 | $236,326.82 |
| 199 | $236,326.82 | $650.63 | $0.00 | $1,336.23 | $238,313.68 |
| 200 | $238,313.68 | $650.63 | $0.00 | $1,347.46 | $240,311.77 |
| 201 | $240,311.77 | $650.63 | $0.00 | $1,358.76 | $242,321.16 |
| 202 | $242,321.16 | $650.63 | $0.00 | $1,370.12 | $244,341.91 |
| 203 | $244,341.91 | $650.63 | $0.00 | $1,381.54 | $246,374.08 |
| 204 | $246,374.08 | $650.63 | $0.00 | $1,393.03 | $248,417.74 |
| 205 | $248,417.74 | $650.63 | $0.00 | $1,404.59 | $250,472.96 |
| 206 | $250,472.96 | $650.63 | $0.00 | $1,416.21 | $252,539.80 |
| 207 | $252,539.80 | $650.63 | $0.00 | $1,427.90 | $254,618.33 |
| 208 | $254,618.33 | $650.63 | $0.00 | $1,439.65 | $256,708.61 |
| 209 | $256,708.61 | $650.63 | $0.00 | $1,451.47 | $258,810.71 |
| 210 | $258,810.71 | $650.63 | $0.00 | $1,463.35 | $260,924.69 |
| 211 | $260,924.69 | $650.63 | $0.00 | $1,475.31 | $263,050.63 |
| 212 | $263,050.63 | $650.63 | $0.00 | $1,487.33 | $265,188.59 |
| 213 | $265,188.59 | $650.63 | $0.00 | $1,499.41 | $267,338.63 |
| 214 | $267,338.63 | $650.63 | $0.00 | $1,511.57 | $269,500.83 |
| 215 | $269,500.83 | $650.63 | $0.00 | $1,523.80 | $271,675.26 |
| 216 | $271,675.26 | $650.63 | $0.00 | $1,536.09 | $273,861.98 |
| 217 | $273,861.98 | $650.63 | $76,280.20 | $1,548.46 | $199,780.87 |
| 218 | $199,780.87 | $650.63 | $0.00 | $1,129.59 | $201,561.09 |
| 219 | $201,561.09 | $650.63 | $0.00 | $1,139.66 | $203,351.38 |
| 220 | $203,351.38 | $650.63 | $0.00 | $1,149.78 | $205,151.79 |
| 221 | $205,151.79 | $650.63 | $0.00 | $1,159.96 | $206,962.38 |
| 222 | $206,962.38 | $650.63 | $0.00 | $1,170.20 | $208,783.21 |
| 223 | $208,783.21 | $650.63 | $0.00 | $1,180.49 | $210,614.33 |
| 224 | $210,614.33 | $650.63 | $0.00 | $1,190.84 | $212,455.80 |
| 225 | $212,455.80 | $650.63 | $0.00 | $1,201.26 | $214,307.69 |
| 226 | $214,307.69 | $650.63 | $0.00 | $1,211.73 | $216,170.05 |
| 227 | $216,170.05 | $650.63 | $0.00 | $1,222.26 | $218,042.94 |
| 228 | $218,042.94 | $650.63 | $0.00 | $1,232.85 | $219,926.42 |
| 229 | $219,926.42 | $650.63 | $80,094.21 | $1,243.50 | $141,726.34 |
| 230 | $141,726.34 | $650.63 | $0.00 | $801.34 | $143,178.31 |
| 231 | $143,178.31 | $650.63 | $0.00 | $809.55 | $144,638.49 |
| 232 | $144,638.49 | $650.63 | $0.00 | $817.81 | $146,106.93 |
| 233 | $146,106.93 | $650.63 | $0.00 | $826.11 | $147,583.67 |
| 234 | $147,583.67 | $650.63 | $0.00 | $834.46 | $149,068.76 |
| 235 | $149,068.76 | $650.63 | $0.00 | $842.86 | $150,562.25 |
| 236 | $150,562.25 | $650.63 | $0.00 | $851.30 | $152,064.18 |
| 237 | $152,064.18 | $650.63 | $0.00 | $859.79 | $153,574.60 |
| 238 | $153,574.60 | $650.63 | $0.00 | $868.33 | $155,093.56 |
| 239 | $155,093.56 | $650.63 | $0.00 | $876.92 | $156,621.11 |
| 240 | $156,621.11 | $650.63 | $0.00 | $885.56 | $158,157.30 |
| 241 | $158,157.30 | $650.63 | $84,098.92 | $894.24 | $75,603.25 |
| 242 | $75,603.25 | $650.63 | $0.00 | $427.47 | $76,681.35 |
| 243 | $76,681.35 | $650.63 | $0.00 | $433.57 | $77,765.55 |
| 244 | $77,765.55 | $650.63 | $0.00 | $439.70 | $78,855.88 |
| 245 | $78,855.88 | $650.63 | $0.00 | $445.86 | $79,952.37 |
| 246 | $79,952.37 | $650.63 | $0.00 | $452.06 | $81,055.06 |
| 247 | $81,055.06 | $650.63 | $0.00 | $458.30 | $82,163.99 |
| 248 | $82,163.99 | $650.63 | $0.00 | $464.57 | $83,279.19 |
| 249 | $83,279.19 | $650.63 | $0.00 | $470.87 | $84,400.69 |
| 250 | $84,400.69 | $650.63 | $0.00 | $477.21 | $85,528.53 |
| 251 | $85,528.53 | $650.63 | $0.00 | $483.59 | $86,662.75 |
| 252 | $86,662.75 | $650.63 | $0.00 | $490.00 | $87,803.38 |
| 253 | $87,803.38 | $0.00 | $88,303.87 | $496.45 | ($4.04) |