How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $89,777 |
| Monthly savings required | $711 |
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 $359,107.37 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $710.66 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 | $34,620.00 |
| 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 | $710.66 | $0.00 | $0.00 | $710.66 |
| 2 | $710.66 | $710.66 | $0.00 | $4.02 | $1,425.34 |
| 3 | $1,425.34 | $710.66 | $0.00 | $8.06 | $2,144.06 |
| 4 | $2,144.06 | $710.66 | $0.00 | $12.12 | $2,866.84 |
| 5 | $2,866.84 | $710.66 | $0.00 | $16.21 | $3,593.71 |
| 6 | $3,593.71 | $710.66 | $0.00 | $20.32 | $4,324.69 |
| 7 | $4,324.69 | $710.66 | $0.00 | $24.45 | $5,059.80 |
| 8 | $5,059.80 | $710.66 | $0.00 | $28.61 | $5,799.07 |
| 9 | $5,799.07 | $710.66 | $0.00 | $32.79 | $6,542.52 |
| 10 | $6,542.52 | $710.66 | $0.00 | $36.99 | $7,290.17 |
| 11 | $7,290.17 | $710.66 | $0.00 | $41.22 | $8,042.05 |
| 12 | $8,042.05 | $710.66 | $0.00 | $45.47 | $8,798.18 |
| 13 | $8,798.18 | $710.66 | $0.00 | $49.75 | $9,558.59 |
| 14 | $9,558.59 | $710.66 | $0.00 | $54.05 | $10,323.30 |
| 15 | $10,323.30 | $710.66 | $0.00 | $58.37 | $11,092.33 |
| 16 | $11,092.33 | $710.66 | $0.00 | $62.72 | $11,865.71 |
| 17 | $11,865.71 | $710.66 | $0.00 | $67.09 | $12,643.46 |
| 18 | $12,643.46 | $710.66 | $0.00 | $71.49 | $13,425.61 |
| 19 | $13,425.61 | $710.66 | $0.00 | $75.91 | $14,212.18 |
| 20 | $14,212.18 | $710.66 | $0.00 | $80.36 | $15,003.20 |
| 21 | $15,003.20 | $710.66 | $0.00 | $84.83 | $15,798.69 |
| 22 | $15,798.69 | $710.66 | $0.00 | $89.33 | $16,598.68 |
| 23 | $16,598.68 | $710.66 | $0.00 | $93.85 | $17,403.19 |
| 24 | $17,403.19 | $710.66 | $0.00 | $98.40 | $18,212.25 |
| 25 | $18,212.25 | $710.66 | $0.00 | $102.97 | $19,025.88 |
| 26 | $19,025.88 | $710.66 | $0.00 | $107.58 | $19,844.12 |
| 27 | $19,844.12 | $710.66 | $0.00 | $112.20 | $20,666.98 |
| 28 | $20,666.98 | $710.66 | $0.00 | $116.85 | $21,494.49 |
| 29 | $21,494.49 | $710.66 | $0.00 | $121.53 | $22,326.68 |
| 30 | $22,326.68 | $710.66 | $0.00 | $126.24 | $23,163.58 |
| 31 | $23,163.58 | $710.66 | $0.00 | $130.97 | $24,005.21 |
| 32 | $24,005.21 | $710.66 | $0.00 | $135.73 | $24,851.60 |
| 33 | $24,851.60 | $710.66 | $0.00 | $140.51 | $25,702.77 |
| 34 | $25,702.77 | $710.66 | $0.00 | $145.33 | $26,558.76 |
| 35 | $26,558.76 | $710.66 | $0.00 | $150.17 | $27,419.59 |
| 36 | $27,419.59 | $710.66 | $0.00 | $155.03 | $28,285.28 |
| 37 | $28,285.28 | $710.66 | $0.00 | $159.93 | $29,155.87 |
| 38 | $29,155.87 | $710.66 | $0.00 | $164.85 | $30,031.38 |
| 39 | $30,031.38 | $710.66 | $0.00 | $169.80 | $30,911.84 |
| 40 | $30,911.84 | $710.66 | $0.00 | $174.78 | $31,797.28 |
| 41 | $31,797.28 | $710.66 | $0.00 | $179.79 | $32,687.73 |
| 42 | $32,687.73 | $710.66 | $0.00 | $184.82 | $33,583.21 |
| 43 | $33,583.21 | $710.66 | $0.00 | $189.88 | $34,483.75 |
| 44 | $34,483.75 | $710.66 | $0.00 | $194.98 | $35,389.39 |
| 45 | $35,389.39 | $710.66 | $0.00 | $200.10 | $36,300.15 |
| 46 | $36,300.15 | $710.66 | $0.00 | $205.25 | $37,216.06 |
| 47 | $37,216.06 | $710.66 | $0.00 | $210.43 | $38,137.15 |
| 48 | $38,137.15 | $710.66 | $0.00 | $215.63 | $39,063.44 |
| 49 | $39,063.44 | $710.66 | $0.00 | $220.87 | $39,994.97 |
| 50 | $39,994.97 | $710.66 | $0.00 | $226.14 | $40,931.77 |
| 51 | $40,931.77 | $710.66 | $0.00 | $231.43 | $41,873.86 |
| 52 | $41,873.86 | $710.66 | $0.00 | $236.76 | $42,821.28 |
| 53 | $42,821.28 | $710.66 | $0.00 | $242.12 | $43,774.06 |
| 54 | $43,774.06 | $710.66 | $0.00 | $247.50 | $44,732.22 |
| 55 | $44,732.22 | $710.66 | $0.00 | $252.92 | $45,695.80 |
| 56 | $45,695.80 | $710.66 | $0.00 | $258.37 | $46,664.83 |
| 57 | $46,664.83 | $710.66 | $0.00 | $263.85 | $47,639.34 |
| 58 | $47,639.34 | $710.66 | $0.00 | $269.36 | $48,619.36 |
| 59 | $48,619.36 | $710.66 | $0.00 | $274.90 | $49,604.92 |
| 60 | $49,604.92 | $710.66 | $0.00 | $280.47 | $50,596.05 |
| 61 | $50,596.05 | $710.66 | $0.00 | $286.08 | $51,592.79 |
| 62 | $51,592.79 | $710.66 | $0.00 | $291.71 | $52,595.16 |
| 63 | $52,595.16 | $710.66 | $0.00 | $297.38 | $53,603.20 |
| 64 | $53,603.20 | $710.66 | $0.00 | $303.08 | $54,616.94 |
| 65 | $54,616.94 | $710.66 | $0.00 | $308.81 | $55,636.41 |
| 66 | $55,636.41 | $710.66 | $0.00 | $314.58 | $56,661.65 |
| 67 | $56,661.65 | $710.66 | $0.00 | $320.37 | $57,692.68 |
| 68 | $57,692.68 | $710.66 | $0.00 | $326.20 | $58,729.54 |
| 69 | $58,729.54 | $710.66 | $0.00 | $332.07 | $59,772.27 |
| 70 | $59,772.27 | $710.66 | $0.00 | $337.96 | $60,820.89 |
| 71 | $60,820.89 | $710.66 | $0.00 | $343.89 | $61,875.44 |
| 72 | $61,875.44 | $710.66 | $0.00 | $349.85 | $62,935.95 |
| 73 | $62,935.95 | $710.66 | $0.00 | $355.85 | $64,002.46 |
| 74 | $64,002.46 | $710.66 | $0.00 | $361.88 | $65,075.00 |
| 75 | $65,075.00 | $710.66 | $0.00 | $367.94 | $66,153.60 |
| 76 | $66,153.60 | $710.66 | $0.00 | $374.04 | $67,238.30 |
| 77 | $67,238.30 | $710.66 | $0.00 | $380.18 | $68,329.14 |
| 78 | $68,329.14 | $710.66 | $0.00 | $386.34 | $69,426.14 |
| 79 | $69,426.14 | $710.66 | $0.00 | $392.55 | $70,529.35 |
| 80 | $70,529.35 | $710.66 | $0.00 | $398.78 | $71,638.79 |
| 81 | $71,638.79 | $710.66 | $0.00 | $405.06 | $72,754.51 |
| 82 | $72,754.51 | $710.66 | $0.00 | $411.36 | $73,876.53 |
| 83 | $73,876.53 | $710.66 | $0.00 | $417.71 | $75,004.90 |
| 84 | $75,004.90 | $710.66 | $0.00 | $424.09 | $76,139.65 |
| 85 | $76,139.65 | $710.66 | $0.00 | $430.50 | $77,280.81 |
| 86 | $77,280.81 | $710.66 | $0.00 | $436.96 | $78,428.43 |
| 87 | $78,428.43 | $710.66 | $0.00 | $443.45 | $79,582.54 |
| 88 | $79,582.54 | $710.66 | $0.00 | $449.97 | $80,743.17 |
| 89 | $80,743.17 | $710.66 | $0.00 | $456.53 | $81,910.36 |
| 90 | $81,910.36 | $710.66 | $0.00 | $463.13 | $83,084.15 |
| 91 | $83,084.15 | $710.66 | $0.00 | $469.77 | $84,264.58 |
| 92 | $84,264.58 | $710.66 | $0.00 | $476.44 | $85,451.68 |
| 93 | $85,451.68 | $710.66 | $0.00 | $483.16 | $86,645.50 |
| 94 | $86,645.50 | $710.66 | $0.00 | $489.91 | $87,846.07 |
| 95 | $87,846.07 | $710.66 | $0.00 | $496.69 | $89,053.42 |
| 96 | $89,053.42 | $710.66 | $0.00 | $503.52 | $90,267.60 |
| 97 | $90,267.60 | $710.66 | $0.00 | $510.39 | $91,488.65 |
| 98 | $91,488.65 | $710.66 | $0.00 | $517.29 | $92,716.60 |
| 99 | $92,716.60 | $710.66 | $0.00 | $524.23 | $93,951.49 |
| 100 | $93,951.49 | $710.66 | $0.00 | $531.22 | $95,193.37 |
| 101 | $95,193.37 | $710.66 | $0.00 | $538.24 | $96,442.27 |
| 102 | $96,442.27 | $710.66 | $0.00 | $545.30 | $97,698.23 |
| 103 | $97,698.23 | $710.66 | $0.00 | $552.40 | $98,961.29 |
| 104 | $98,961.29 | $710.66 | $0.00 | $559.54 | $100,231.49 |
| 105 | $100,231.49 | $710.66 | $0.00 | $566.72 | $101,508.87 |
| 106 | $101,508.87 | $710.66 | $0.00 | $573.95 | $102,793.48 |
| 107 | $102,793.48 | $710.66 | $0.00 | $581.21 | $104,085.35 |
| 108 | $104,085.35 | $710.66 | $0.00 | $588.51 | $105,384.52 |
| 109 | $105,384.52 | $710.66 | $0.00 | $595.86 | $106,691.04 |
| 110 | $106,691.04 | $710.66 | $0.00 | $603.25 | $108,004.95 |
| 111 | $108,004.95 | $710.66 | $0.00 | $610.68 | $109,326.29 |
| 112 | $109,326.29 | $710.66 | $0.00 | $618.15 | $110,655.10 |
| 113 | $110,655.10 | $710.66 | $0.00 | $625.66 | $111,991.42 |
| 114 | $111,991.42 | $710.66 | $0.00 | $633.22 | $113,335.30 |
| 115 | $113,335.30 | $710.66 | $0.00 | $640.81 | $114,686.77 |
| 116 | $114,686.77 | $710.66 | $0.00 | $648.46 | $116,045.89 |
| 117 | $116,045.89 | $710.66 | $0.00 | $656.14 | $117,412.69 |
| 118 | $117,412.69 | $710.66 | $0.00 | $663.87 | $118,787.22 |
| 119 | $118,787.22 | $710.66 | $0.00 | $671.64 | $120,169.52 |
| 120 | $120,169.52 | $710.66 | $0.00 | $679.46 | $121,559.64 |
| 121 | $121,559.64 | $710.66 | $0.00 | $687.32 | $122,957.62 |
| 122 | $122,957.62 | $710.66 | $0.00 | $695.22 | $124,363.50 |
| 123 | $124,363.50 | $710.66 | $0.00 | $703.17 | $125,777.33 |
| 124 | $125,777.33 | $710.66 | $0.00 | $711.16 | $127,199.15 |
| 125 | $127,199.15 | $710.66 | $0.00 | $719.20 | $128,629.01 |
| 126 | $128,629.01 | $710.66 | $0.00 | $727.29 | $130,066.96 |
| 127 | $130,066.96 | $710.66 | $0.00 | $735.42 | $131,513.04 |
| 128 | $131,513.04 | $710.66 | $0.00 | $743.59 | $132,967.29 |
| 129 | $132,967.29 | $710.66 | $0.00 | $751.82 | $134,429.77 |
| 130 | $134,429.77 | $710.66 | $0.00 | $760.09 | $135,900.52 |
| 131 | $135,900.52 | $710.66 | $0.00 | $768.40 | $137,379.58 |
| 132 | $137,379.58 | $710.66 | $0.00 | $776.76 | $138,867.00 |
| 133 | $138,867.00 | $710.66 | $0.00 | $785.17 | $140,362.83 |
| 134 | $140,362.83 | $710.66 | $0.00 | $793.63 | $141,867.12 |
| 135 | $141,867.12 | $710.66 | $0.00 | $802.14 | $143,379.92 |
| 136 | $143,379.92 | $710.66 | $0.00 | $810.69 | $144,901.27 |
| 137 | $144,901.27 | $710.66 | $0.00 | $819.29 | $146,431.22 |
| 138 | $146,431.22 | $710.66 | $0.00 | $827.94 | $147,969.82 |
| 139 | $147,969.82 | $710.66 | $0.00 | $836.64 | $149,517.12 |
| 140 | $149,517.12 | $710.66 | $0.00 | $845.39 | $151,073.17 |
| 141 | $151,073.17 | $710.66 | $0.00 | $854.19 | $152,638.02 |
| 142 | $152,638.02 | $710.66 | $0.00 | $863.04 | $154,211.72 |
| 143 | $154,211.72 | $710.66 | $0.00 | $871.94 | $155,794.32 |
| 144 | $155,794.32 | $710.66 | $0.00 | $880.88 | $157,385.86 |
| 145 | $157,385.86 | $710.66 | $0.00 | $889.88 | $158,986.40 |
| 146 | $158,986.40 | $710.66 | $0.00 | $898.93 | $160,595.99 |
| 147 | $160,595.99 | $710.66 | $0.00 | $908.03 | $162,214.68 |
| 148 | $162,214.68 | $710.66 | $0.00 | $917.19 | $163,842.53 |
| 149 | $163,842.53 | $710.66 | $0.00 | $926.39 | $165,479.58 |
| 150 | $165,479.58 | $710.66 | $0.00 | $935.65 | $167,125.89 |
| 151 | $167,125.89 | $710.66 | $0.00 | $944.95 | $168,781.50 |
| 152 | $168,781.50 | $710.66 | $0.00 | $954.32 | $170,446.48 |
| 153 | $170,446.48 | $710.66 | $0.00 | $963.73 | $172,120.87 |
| 154 | $172,120.87 | $710.66 | $0.00 | $973.20 | $173,804.73 |
| 155 | $173,804.73 | $710.66 | $0.00 | $982.72 | $175,498.11 |
| 156 | $175,498.11 | $710.66 | $0.00 | $992.29 | $177,201.06 |
| 157 | $177,201.06 | $710.66 | $0.00 | $1,001.92 | $178,913.64 |
| 158 | $178,913.64 | $710.66 | $0.00 | $1,011.60 | $180,635.90 |
| 159 | $180,635.90 | $710.66 | $0.00 | $1,021.34 | $182,367.90 |
| 160 | $182,367.90 | $710.66 | $0.00 | $1,031.13 | $184,109.69 |
| 161 | $184,109.69 | $710.66 | $0.00 | $1,040.98 | $185,861.33 |
| 162 | $185,861.33 | $710.66 | $0.00 | $1,050.89 | $187,622.88 |
| 163 | $187,622.88 | $710.66 | $0.00 | $1,060.85 | $189,394.39 |
| 164 | $189,394.39 | $710.66 | $0.00 | $1,070.86 | $191,175.91 |
| 165 | $191,175.91 | $710.66 | $0.00 | $1,080.94 | $192,967.51 |
| 166 | $192,967.51 | $710.66 | $0.00 | $1,091.07 | $194,769.24 |
| 167 | $194,769.24 | $710.66 | $0.00 | $1,101.25 | $196,581.15 |
| 168 | $196,581.15 | $710.66 | $0.00 | $1,111.50 | $198,403.31 |
| 169 | $198,403.31 | $710.66 | $0.00 | $1,121.80 | $200,235.77 |
| 170 | $200,235.77 | $710.66 | $0.00 | $1,132.16 | $202,078.59 |
| 171 | $202,078.59 | $710.66 | $0.00 | $1,142.58 | $203,931.83 |
| 172 | $203,931.83 | $710.66 | $0.00 | $1,153.06 | $205,795.55 |
| 173 | $205,795.55 | $710.66 | $0.00 | $1,163.60 | $207,669.81 |
| 174 | $207,669.81 | $710.66 | $0.00 | $1,174.20 | $209,554.67 |
| 175 | $209,554.67 | $710.66 | $0.00 | $1,184.85 | $211,450.18 |
| 176 | $211,450.18 | $710.66 | $0.00 | $1,195.57 | $213,356.41 |
| 177 | $213,356.41 | $710.66 | $0.00 | $1,206.35 | $215,273.42 |
| 178 | $215,273.42 | $710.66 | $0.00 | $1,217.19 | $217,201.27 |
| 179 | $217,201.27 | $710.66 | $0.00 | $1,228.09 | $219,140.02 |
| 180 | $219,140.02 | $710.66 | $0.00 | $1,239.05 | $221,089.73 |
| 181 | $221,089.73 | $710.66 | $0.00 | $1,250.07 | $223,050.46 |
| 182 | $223,050.46 | $710.66 | $0.00 | $1,261.16 | $225,022.28 |
| 183 | $225,022.28 | $710.66 | $0.00 | $1,272.31 | $227,005.25 |
| 184 | $227,005.25 | $710.66 | $0.00 | $1,283.52 | $228,999.43 |
| 185 | $228,999.43 | $710.66 | $0.00 | $1,294.80 | $231,004.89 |
| 186 | $231,004.89 | $710.66 | $0.00 | $1,306.14 | $233,021.69 |
| 187 | $233,021.69 | $710.66 | $0.00 | $1,317.54 | $235,049.89 |
| 188 | $235,049.89 | $710.66 | $0.00 | $1,329.01 | $237,089.56 |
| 189 | $237,089.56 | $710.66 | $0.00 | $1,340.54 | $239,140.76 |
| 190 | $239,140.76 | $710.66 | $0.00 | $1,352.14 | $241,203.56 |
| 191 | $241,203.56 | $710.66 | $0.00 | $1,363.80 | $243,278.02 |
| 192 | $243,278.02 | $710.66 | $0.00 | $1,375.53 | $245,364.21 |
| 193 | $245,364.21 | $710.66 | $0.00 | $1,387.32 | $247,462.19 |
| 194 | $247,462.19 | $710.66 | $0.00 | $1,399.19 | $249,572.04 |
| 195 | $249,572.04 | $710.66 | $0.00 | $1,411.12 | $251,693.82 |
| 196 | $251,693.82 | $710.66 | $0.00 | $1,423.11 | $253,827.59 |
| 197 | $253,827.59 | $710.66 | $0.00 | $1,435.18 | $255,973.43 |
| 198 | $255,973.43 | $710.66 | $0.00 | $1,447.31 | $258,131.40 |
| 199 | $258,131.40 | $710.66 | $0.00 | $1,459.51 | $260,301.57 |
| 200 | $260,301.57 | $710.66 | $0.00 | $1,471.78 | $262,484.01 |
| 201 | $262,484.01 | $710.66 | $0.00 | $1,484.12 | $264,678.79 |
| 202 | $264,678.79 | $710.66 | $0.00 | $1,496.53 | $266,885.98 |
| 203 | $266,885.98 | $710.66 | $0.00 | $1,509.01 | $269,105.65 |
| 204 | $269,105.65 | $710.66 | $0.00 | $1,521.56 | $271,337.87 |
| 205 | $271,337.87 | $710.66 | $0.00 | $1,534.18 | $273,582.71 |
| 206 | $273,582.71 | $710.66 | $0.00 | $1,546.88 | $275,840.25 |
| 207 | $275,840.25 | $710.66 | $0.00 | $1,559.64 | $278,110.55 |
| 208 | $278,110.55 | $710.66 | $0.00 | $1,572.48 | $280,393.69 |
| 209 | $280,393.69 | $710.66 | $0.00 | $1,585.39 | $282,689.74 |
| 210 | $282,689.74 | $710.66 | $0.00 | $1,598.37 | $284,998.77 |
| 211 | $284,998.77 | $710.66 | $0.00 | $1,611.42 | $287,320.85 |
| 212 | $287,320.85 | $710.66 | $0.00 | $1,624.55 | $289,656.06 |
| 213 | $289,656.06 | $710.66 | $0.00 | $1,637.76 | $292,004.48 |
| 214 | $292,004.48 | $710.66 | $0.00 | $1,651.04 | $294,366.18 |
| 215 | $294,366.18 | $710.66 | $0.00 | $1,664.39 | $296,741.23 |
| 216 | $296,741.23 | $710.66 | $0.00 | $1,677.82 | $299,129.71 |
| 217 | $299,129.71 | $710.66 | $83,317.16 | $1,691.32 | $218,214.53 |
| 218 | $218,214.53 | $710.66 | $0.00 | $1,233.82 | $220,159.01 |
| 219 | $220,159.01 | $710.66 | $0.00 | $1,244.81 | $222,114.48 |
| 220 | $222,114.48 | $710.66 | $0.00 | $1,255.87 | $224,081.01 |
| 221 | $224,081.01 | $710.66 | $0.00 | $1,266.99 | $226,058.66 |
| 222 | $226,058.66 | $710.66 | $0.00 | $1,278.17 | $228,047.49 |
| 223 | $228,047.49 | $710.66 | $0.00 | $1,289.41 | $230,047.56 |
| 224 | $230,047.56 | $710.66 | $0.00 | $1,300.72 | $232,058.94 |
| 225 | $232,058.94 | $710.66 | $0.00 | $1,312.09 | $234,081.69 |
| 226 | $234,081.69 | $710.66 | $0.00 | $1,323.53 | $236,115.88 |
| 227 | $236,115.88 | $710.66 | $0.00 | $1,335.03 | $238,161.57 |
| 228 | $238,161.57 | $710.66 | $0.00 | $1,346.60 | $240,218.83 |
| 229 | $240,218.83 | $710.66 | $87,483.02 | $1,358.23 | $154,804.70 |
| 230 | $154,804.70 | $710.66 | $0.00 | $875.29 | $156,390.65 |
| 231 | $156,390.65 | $710.66 | $0.00 | $884.26 | $157,985.57 |
| 232 | $157,985.57 | $710.66 | $0.00 | $893.27 | $159,589.50 |
| 233 | $159,589.50 | $710.66 | $0.00 | $902.34 | $161,202.50 |
| 234 | $161,202.50 | $710.66 | $0.00 | $911.46 | $162,824.62 |
| 235 | $162,824.62 | $710.66 | $0.00 | $920.63 | $164,455.91 |
| 236 | $164,455.91 | $710.66 | $0.00 | $929.86 | $166,096.43 |
| 237 | $166,096.43 | $710.66 | $0.00 | $939.13 | $167,746.22 |
| 238 | $167,746.22 | $710.66 | $0.00 | $948.46 | $169,405.34 |
| 239 | $169,405.34 | $710.66 | $0.00 | $957.84 | $171,073.84 |
| 240 | $171,073.84 | $710.66 | $0.00 | $967.28 | $172,751.78 |
| 241 | $172,751.78 | $710.66 | $91,857.17 | $976.76 | $82,582.03 |
| 242 | $82,582.03 | $710.66 | $0.00 | $466.93 | $83,759.62 |
| 243 | $83,759.62 | $710.66 | $0.00 | $473.59 | $84,943.87 |
| 244 | $84,943.87 | $710.66 | $0.00 | $480.28 | $86,134.81 |
| 245 | $86,134.81 | $710.66 | $0.00 | $487.02 | $87,332.49 |
| 246 | $87,332.49 | $710.66 | $0.00 | $493.79 | $88,536.94 |
| 247 | $88,536.94 | $710.66 | $0.00 | $500.60 | $89,748.20 |
| 248 | $89,748.20 | $710.66 | $0.00 | $507.45 | $90,966.31 |
| 249 | $90,966.31 | $710.66 | $0.00 | $514.34 | $92,191.31 |
| 250 | $92,191.31 | $710.66 | $0.00 | $521.26 | $93,423.23 |
| 251 | $93,423.23 | $710.66 | $0.00 | $528.23 | $94,662.12 |
| 252 | $94,662.12 | $710.66 | $0.00 | $535.23 | $95,908.01 |
| 253 | $95,908.01 | $0.00 | $96,450.02 | $542.28 | $0.27 |