How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $126,014 |
| Monthly savings required | $998 |
How much will it cost to send your child to The University of Tampa in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $504,057.29 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $997.51 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 | $48,594.00 |
| 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 Tampa in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $997.51 | $0.00 | $0.00 | $997.51 |
| 2 | $997.51 | $997.51 | $0.00 | $5.64 | $2,000.66 |
| 3 | $2,000.66 | $997.51 | $0.00 | $11.31 | $3,009.48 |
| 4 | $3,009.48 | $997.51 | $0.00 | $17.02 | $4,024.01 |
| 5 | $4,024.01 | $997.51 | $0.00 | $22.75 | $5,044.27 |
| 6 | $5,044.27 | $997.51 | $0.00 | $28.52 | $6,070.30 |
| 7 | $6,070.30 | $997.51 | $0.00 | $34.32 | $7,102.13 |
| 8 | $7,102.13 | $997.51 | $0.00 | $40.16 | $8,139.80 |
| 9 | $8,139.80 | $997.51 | $0.00 | $46.02 | $9,183.33 |
| 10 | $9,183.33 | $997.51 | $0.00 | $51.92 | $10,232.76 |
| 11 | $10,232.76 | $997.51 | $0.00 | $57.86 | $11,288.13 |
| 12 | $11,288.13 | $997.51 | $0.00 | $63.82 | $12,349.46 |
| 13 | $12,349.46 | $997.51 | $0.00 | $69.83 | $13,416.80 |
| 14 | $13,416.80 | $997.51 | $0.00 | $75.86 | $14,490.17 |
| 15 | $14,490.17 | $997.51 | $0.00 | $81.93 | $15,569.61 |
| 16 | $15,569.61 | $997.51 | $0.00 | $88.03 | $16,655.15 |
| 17 | $16,655.15 | $997.51 | $0.00 | $94.17 | $17,746.83 |
| 18 | $17,746.83 | $997.51 | $0.00 | $100.34 | $18,844.68 |
| 19 | $18,844.68 | $997.51 | $0.00 | $106.55 | $19,948.74 |
| 20 | $19,948.74 | $997.51 | $0.00 | $112.79 | $21,059.04 |
| 21 | $21,059.04 | $997.51 | $0.00 | $119.07 | $22,175.62 |
| 22 | $22,175.62 | $997.51 | $0.00 | $125.38 | $23,298.51 |
| 23 | $23,298.51 | $997.51 | $0.00 | $131.73 | $24,427.75 |
| 24 | $24,427.75 | $997.51 | $0.00 | $138.12 | $25,563.38 |
| 25 | $25,563.38 | $997.51 | $0.00 | $144.54 | $26,705.43 |
| 26 | $26,705.43 | $997.51 | $0.00 | $151.00 | $27,853.94 |
| 27 | $27,853.94 | $997.51 | $0.00 | $157.49 | $29,008.94 |
| 28 | $29,008.94 | $997.51 | $0.00 | $164.02 | $30,170.47 |
| 29 | $30,170.47 | $997.51 | $0.00 | $170.59 | $31,338.57 |
| 30 | $31,338.57 | $997.51 | $0.00 | $177.19 | $32,513.27 |
| 31 | $32,513.27 | $997.51 | $0.00 | $183.83 | $33,694.61 |
| 32 | $33,694.61 | $997.51 | $0.00 | $190.51 | $34,882.63 |
| 33 | $34,882.63 | $997.51 | $0.00 | $197.23 | $36,077.37 |
| 34 | $36,077.37 | $997.51 | $0.00 | $203.99 | $37,278.87 |
| 35 | $37,278.87 | $997.51 | $0.00 | $210.78 | $38,487.16 |
| 36 | $38,487.16 | $997.51 | $0.00 | $217.61 | $39,702.28 |
| 37 | $39,702.28 | $997.51 | $0.00 | $224.48 | $40,924.27 |
| 38 | $40,924.27 | $997.51 | $0.00 | $231.39 | $42,153.17 |
| 39 | $42,153.17 | $997.51 | $0.00 | $238.34 | $43,389.02 |
| 40 | $43,389.02 | $997.51 | $0.00 | $245.33 | $44,631.86 |
| 41 | $44,631.86 | $997.51 | $0.00 | $252.36 | $45,881.73 |
| 42 | $45,881.73 | $997.51 | $0.00 | $259.42 | $47,138.66 |
| 43 | $47,138.66 | $997.51 | $0.00 | $266.53 | $48,402.70 |
| 44 | $48,402.70 | $997.51 | $0.00 | $273.68 | $49,673.89 |
| 45 | $49,673.89 | $997.51 | $0.00 | $280.86 | $50,952.26 |
| 46 | $50,952.26 | $997.51 | $0.00 | $288.09 | $52,237.86 |
| 47 | $52,237.86 | $997.51 | $0.00 | $295.36 | $53,530.73 |
| 48 | $53,530.73 | $997.51 | $0.00 | $302.67 | $54,830.91 |
| 49 | $54,830.91 | $997.51 | $0.00 | $310.02 | $56,138.44 |
| 50 | $56,138.44 | $997.51 | $0.00 | $317.41 | $57,453.36 |
| 51 | $57,453.36 | $997.51 | $0.00 | $324.85 | $58,775.72 |
| 52 | $58,775.72 | $997.51 | $0.00 | $332.33 | $60,105.56 |
| 53 | $60,105.56 | $997.51 | $0.00 | $339.85 | $61,442.92 |
| 54 | $61,442.92 | $997.51 | $0.00 | $347.41 | $62,787.84 |
| 55 | $62,787.84 | $997.51 | $0.00 | $355.01 | $64,140.36 |
| 56 | $64,140.36 | $997.51 | $0.00 | $362.66 | $65,500.53 |
| 57 | $65,500.53 | $997.51 | $0.00 | $370.35 | $66,868.39 |
| 58 | $66,868.39 | $997.51 | $0.00 | $378.08 | $68,243.98 |
| 59 | $68,243.98 | $997.51 | $0.00 | $385.86 | $69,627.35 |
| 60 | $69,627.35 | $997.51 | $0.00 | $393.68 | $71,018.54 |
| 61 | $71,018.54 | $997.51 | $0.00 | $401.55 | $72,417.60 |
| 62 | $72,417.60 | $997.51 | $0.00 | $409.46 | $73,824.57 |
| 63 | $73,824.57 | $997.51 | $0.00 | $417.41 | $75,239.49 |
| 64 | $75,239.49 | $997.51 | $0.00 | $425.42 | $76,662.42 |
| 65 | $76,662.42 | $997.51 | $0.00 | $433.46 | $78,093.39 |
| 66 | $78,093.39 | $997.51 | $0.00 | $441.55 | $79,532.45 |
| 67 | $79,532.45 | $997.51 | $0.00 | $449.69 | $80,979.65 |
| 68 | $80,979.65 | $997.51 | $0.00 | $457.87 | $82,435.03 |
| 69 | $82,435.03 | $997.51 | $0.00 | $466.10 | $83,898.64 |
| 70 | $83,898.64 | $997.51 | $0.00 | $474.38 | $85,370.53 |
| 71 | $85,370.53 | $997.51 | $0.00 | $482.70 | $86,850.74 |
| 72 | $86,850.74 | $997.51 | $0.00 | $491.07 | $88,339.32 |
| 73 | $88,339.32 | $997.51 | $0.00 | $499.48 | $89,836.31 |
| 74 | $89,836.31 | $997.51 | $0.00 | $507.95 | $91,341.77 |
| 75 | $91,341.77 | $997.51 | $0.00 | $516.46 | $92,855.74 |
| 76 | $92,855.74 | $997.51 | $0.00 | $525.02 | $94,378.27 |
| 77 | $94,378.27 | $997.51 | $0.00 | $533.63 | $95,909.41 |
| 78 | $95,909.41 | $997.51 | $0.00 | $542.29 | $97,449.21 |
| 79 | $97,449.21 | $997.51 | $0.00 | $550.99 | $98,997.71 |
| 80 | $98,997.71 | $997.51 | $0.00 | $559.75 | $100,554.97 |
| 81 | $100,554.97 | $997.51 | $0.00 | $568.55 | $102,121.03 |
| 82 | $102,121.03 | $997.51 | $0.00 | $577.41 | $103,695.95 |
| 83 | $103,695.95 | $997.51 | $0.00 | $586.31 | $105,279.77 |
| 84 | $105,279.77 | $997.51 | $0.00 | $595.27 | $106,872.55 |
| 85 | $106,872.55 | $997.51 | $0.00 | $604.27 | $108,474.33 |
| 86 | $108,474.33 | $997.51 | $0.00 | $613.33 | $110,085.17 |
| 87 | $110,085.17 | $997.51 | $0.00 | $622.44 | $111,705.12 |
| 88 | $111,705.12 | $997.51 | $0.00 | $631.60 | $113,334.23 |
| 89 | $113,334.23 | $997.51 | $0.00 | $640.81 | $114,972.55 |
| 90 | $114,972.55 | $997.51 | $0.00 | $650.07 | $116,620.13 |
| 91 | $116,620.13 | $997.51 | $0.00 | $659.39 | $118,277.03 |
| 92 | $118,277.03 | $997.51 | $0.00 | $668.76 | $119,943.30 |
| 93 | $119,943.30 | $997.51 | $0.00 | $678.18 | $121,618.99 |
| 94 | $121,618.99 | $997.51 | $0.00 | $687.65 | $123,304.15 |
| 95 | $123,304.15 | $997.51 | $0.00 | $697.18 | $124,998.84 |
| 96 | $124,998.84 | $997.51 | $0.00 | $706.76 | $126,703.11 |
| 97 | $126,703.11 | $997.51 | $0.00 | $716.40 | $128,417.02 |
| 98 | $128,417.02 | $997.51 | $0.00 | $726.09 | $130,140.62 |
| 99 | $130,140.62 | $997.51 | $0.00 | $735.83 | $131,873.96 |
| 100 | $131,873.96 | $997.51 | $0.00 | $745.63 | $133,617.10 |
| 101 | $133,617.10 | $997.51 | $0.00 | $755.49 | $135,370.10 |
| 102 | $135,370.10 | $997.51 | $0.00 | $765.40 | $137,133.01 |
| 103 | $137,133.01 | $997.51 | $0.00 | $775.37 | $138,905.89 |
| 104 | $138,905.89 | $997.51 | $0.00 | $785.39 | $140,688.79 |
| 105 | $140,688.79 | $997.51 | $0.00 | $795.47 | $142,481.77 |
| 106 | $142,481.77 | $997.51 | $0.00 | $805.61 | $144,284.89 |
| 107 | $144,284.89 | $997.51 | $0.00 | $815.81 | $146,098.21 |
| 108 | $146,098.21 | $997.51 | $0.00 | $826.06 | $147,921.78 |
| 109 | $147,921.78 | $997.51 | $0.00 | $836.37 | $149,755.66 |
| 110 | $149,755.66 | $997.51 | $0.00 | $846.74 | $151,599.91 |
| 111 | $151,599.91 | $997.51 | $0.00 | $857.17 | $153,454.59 |
| 112 | $153,454.59 | $997.51 | $0.00 | $867.65 | $155,319.75 |
| 113 | $155,319.75 | $997.51 | $0.00 | $878.20 | $157,195.46 |
| 114 | $157,195.46 | $997.51 | $0.00 | $888.81 | $159,081.78 |
| 115 | $159,081.78 | $997.51 | $0.00 | $899.47 | $160,978.76 |
| 116 | $160,978.76 | $997.51 | $0.00 | $910.20 | $162,886.47 |
| 117 | $162,886.47 | $997.51 | $0.00 | $920.98 | $164,804.96 |
| 118 | $164,804.96 | $997.51 | $0.00 | $931.83 | $166,734.30 |
| 119 | $166,734.30 | $997.51 | $0.00 | $942.74 | $168,674.55 |
| 120 | $168,674.55 | $997.51 | $0.00 | $953.71 | $170,625.77 |
| 121 | $170,625.77 | $997.51 | $0.00 | $964.74 | $172,588.02 |
| 122 | $172,588.02 | $997.51 | $0.00 | $975.84 | $174,561.37 |
| 123 | $174,561.37 | $997.51 | $0.00 | $987.00 | $176,545.88 |
| 124 | $176,545.88 | $997.51 | $0.00 | $998.22 | $178,541.61 |
| 125 | $178,541.61 | $997.51 | $0.00 | $1,009.50 | $180,548.62 |
| 126 | $180,548.62 | $997.51 | $0.00 | $1,020.85 | $182,566.98 |
| 127 | $182,566.98 | $997.51 | $0.00 | $1,032.26 | $184,596.75 |
| 128 | $184,596.75 | $997.51 | $0.00 | $1,043.74 | $186,638.00 |
| 129 | $186,638.00 | $997.51 | $0.00 | $1,055.28 | $188,690.79 |
| 130 | $188,690.79 | $997.51 | $0.00 | $1,066.89 | $190,755.19 |
| 131 | $190,755.19 | $997.51 | $0.00 | $1,078.56 | $192,831.26 |
| 132 | $192,831.26 | $997.51 | $0.00 | $1,090.30 | $194,919.07 |
| 133 | $194,919.07 | $997.51 | $0.00 | $1,102.10 | $197,018.68 |
| 134 | $197,018.68 | $997.51 | $0.00 | $1,113.97 | $199,130.16 |
| 135 | $199,130.16 | $997.51 | $0.00 | $1,125.91 | $201,253.58 |
| 136 | $201,253.58 | $997.51 | $0.00 | $1,137.92 | $203,389.01 |
| 137 | $203,389.01 | $997.51 | $0.00 | $1,149.99 | $205,536.51 |
| 138 | $205,536.51 | $997.51 | $0.00 | $1,162.13 | $207,696.15 |
| 139 | $207,696.15 | $997.51 | $0.00 | $1,174.34 | $209,868.00 |
| 140 | $209,868.00 | $997.51 | $0.00 | $1,186.62 | $212,052.13 |
| 141 | $212,052.13 | $997.51 | $0.00 | $1,198.97 | $214,248.61 |
| 142 | $214,248.61 | $997.51 | $0.00 | $1,211.39 | $216,457.51 |
| 143 | $216,457.51 | $997.51 | $0.00 | $1,223.88 | $218,678.90 |
| 144 | $218,678.90 | $997.51 | $0.00 | $1,236.44 | $220,912.85 |
| 145 | $220,912.85 | $997.51 | $0.00 | $1,249.07 | $223,159.43 |
| 146 | $223,159.43 | $997.51 | $0.00 | $1,261.78 | $225,418.72 |
| 147 | $225,418.72 | $997.51 | $0.00 | $1,274.55 | $227,690.78 |
| 148 | $227,690.78 | $997.51 | $0.00 | $1,287.40 | $229,975.69 |
| 149 | $229,975.69 | $997.51 | $0.00 | $1,300.32 | $232,273.52 |
| 150 | $232,273.52 | $997.51 | $0.00 | $1,313.31 | $234,584.34 |
| 151 | $234,584.34 | $997.51 | $0.00 | $1,326.37 | $236,908.22 |
| 152 | $236,908.22 | $997.51 | $0.00 | $1,339.51 | $239,245.24 |
| 153 | $239,245.24 | $997.51 | $0.00 | $1,352.73 | $241,595.48 |
| 154 | $241,595.48 | $997.51 | $0.00 | $1,366.02 | $243,959.01 |
| 155 | $243,959.01 | $997.51 | $0.00 | $1,379.38 | $246,335.90 |
| 156 | $246,335.90 | $997.51 | $0.00 | $1,392.82 | $248,726.23 |
| 157 | $248,726.23 | $997.51 | $0.00 | $1,406.33 | $251,130.07 |
| 158 | $251,130.07 | $997.51 | $0.00 | $1,419.93 | $253,547.51 |
| 159 | $253,547.51 | $997.51 | $0.00 | $1,433.59 | $255,978.61 |
| 160 | $255,978.61 | $997.51 | $0.00 | $1,447.34 | $258,423.46 |
| 161 | $258,423.46 | $997.51 | $0.00 | $1,461.16 | $260,882.13 |
| 162 | $260,882.13 | $997.51 | $0.00 | $1,475.07 | $263,354.71 |
| 163 | $263,354.71 | $997.51 | $0.00 | $1,489.05 | $265,841.27 |
| 164 | $265,841.27 | $997.51 | $0.00 | $1,503.11 | $268,341.89 |
| 165 | $268,341.89 | $997.51 | $0.00 | $1,517.24 | $270,856.64 |
| 166 | $270,856.64 | $997.51 | $0.00 | $1,531.46 | $273,385.61 |
| 167 | $273,385.61 | $997.51 | $0.00 | $1,545.76 | $275,928.88 |
| 168 | $275,928.88 | $997.51 | $0.00 | $1,560.14 | $278,486.53 |
| 169 | $278,486.53 | $997.51 | $0.00 | $1,574.60 | $281,058.64 |
| 170 | $281,058.64 | $997.51 | $0.00 | $1,589.15 | $283,645.30 |
| 171 | $283,645.30 | $997.51 | $0.00 | $1,603.77 | $286,246.58 |
| 172 | $286,246.58 | $997.51 | $0.00 | $1,618.48 | $288,862.57 |
| 173 | $288,862.57 | $997.51 | $0.00 | $1,633.27 | $291,493.35 |
| 174 | $291,493.35 | $997.51 | $0.00 | $1,648.15 | $294,139.01 |
| 175 | $294,139.01 | $997.51 | $0.00 | $1,663.10 | $296,799.62 |
| 176 | $296,799.62 | $997.51 | $0.00 | $1,678.15 | $299,475.28 |
| 177 | $299,475.28 | $997.51 | $0.00 | $1,693.28 | $302,166.07 |
| 178 | $302,166.07 | $997.51 | $0.00 | $1,708.49 | $304,872.07 |
| 179 | $304,872.07 | $997.51 | $0.00 | $1,723.79 | $307,593.37 |
| 180 | $307,593.37 | $997.51 | $0.00 | $1,739.18 | $310,330.06 |
| 181 | $310,330.06 | $997.51 | $0.00 | $1,754.65 | $313,082.22 |
| 182 | $313,082.22 | $997.51 | $0.00 | $1,770.21 | $315,849.94 |
| 183 | $315,849.94 | $997.51 | $0.00 | $1,785.86 | $318,633.31 |
| 184 | $318,633.31 | $997.51 | $0.00 | $1,801.60 | $321,432.42 |
| 185 | $321,432.42 | $997.51 | $0.00 | $1,817.43 | $324,247.36 |
| 186 | $324,247.36 | $997.51 | $0.00 | $1,833.34 | $327,078.21 |
| 187 | $327,078.21 | $997.51 | $0.00 | $1,849.35 | $329,925.07 |
| 188 | $329,925.07 | $997.51 | $0.00 | $1,865.44 | $332,788.02 |
| 189 | $332,788.02 | $997.51 | $0.00 | $1,881.63 | $335,667.16 |
| 190 | $335,667.16 | $997.51 | $0.00 | $1,897.91 | $338,562.58 |
| 191 | $338,562.58 | $997.51 | $0.00 | $1,914.28 | $341,474.37 |
| 192 | $341,474.37 | $997.51 | $0.00 | $1,930.75 | $344,402.63 |
| 193 | $344,402.63 | $997.51 | $0.00 | $1,947.30 | $347,347.44 |
| 194 | $347,347.44 | $997.51 | $0.00 | $1,963.95 | $350,308.90 |
| 195 | $350,308.90 | $997.51 | $0.00 | $1,980.70 | $353,287.11 |
| 196 | $353,287.11 | $997.51 | $0.00 | $1,997.54 | $356,282.16 |
| 197 | $356,282.16 | $997.51 | $0.00 | $2,014.47 | $359,294.14 |
| 198 | $359,294.14 | $997.51 | $0.00 | $2,031.50 | $362,323.15 |
| 199 | $362,323.15 | $997.51 | $0.00 | $2,048.63 | $365,369.29 |
| 200 | $365,369.29 | $997.51 | $0.00 | $2,065.85 | $368,432.65 |
| 201 | $368,432.65 | $997.51 | $0.00 | $2,083.17 | $371,513.33 |
| 202 | $371,513.33 | $997.51 | $0.00 | $2,100.59 | $374,611.43 |
| 203 | $374,611.43 | $997.51 | $0.00 | $2,118.11 | $377,727.05 |
| 204 | $377,727.05 | $997.51 | $0.00 | $2,135.72 | $380,860.28 |
| 205 | $380,860.28 | $997.51 | $0.00 | $2,153.44 | $384,011.23 |
| 206 | $384,011.23 | $997.51 | $0.00 | $2,171.26 | $387,180.00 |
| 207 | $387,180.00 | $997.51 | $0.00 | $2,189.17 | $390,366.68 |
| 208 | $390,366.68 | $997.51 | $0.00 | $2,207.19 | $393,571.38 |
| 209 | $393,571.38 | $997.51 | $0.00 | $2,225.31 | $396,794.20 |
| 210 | $396,794.20 | $997.51 | $0.00 | $2,243.53 | $400,035.24 |
| 211 | $400,035.24 | $997.51 | $0.00 | $2,261.86 | $403,294.61 |
| 212 | $403,294.61 | $997.51 | $0.00 | $2,280.29 | $406,572.41 |
| 213 | $406,572.41 | $997.51 | $0.00 | $2,298.82 | $409,868.74 |
| 214 | $409,868.74 | $997.51 | $0.00 | $2,317.46 | $413,183.71 |
| 215 | $413,183.71 | $997.51 | $0.00 | $2,336.20 | $416,517.42 |
| 216 | $416,517.42 | $997.51 | $0.00 | $2,355.05 | $419,869.98 |
| 217 | $419,869.98 | $997.51 | $116,947.26 | $2,374.01 | $306,294.24 |
| 218 | $306,294.24 | $997.51 | $0.00 | $1,731.83 | $309,023.58 |
| 219 | $309,023.58 | $997.51 | $0.00 | $1,747.26 | $311,768.35 |
| 220 | $311,768.35 | $997.51 | $0.00 | $1,762.78 | $314,528.64 |
| 221 | $314,528.64 | $997.51 | $0.00 | $1,778.39 | $317,304.54 |
| 222 | $317,304.54 | $997.51 | $0.00 | $1,794.09 | $320,096.14 |
| 223 | $320,096.14 | $997.51 | $0.00 | $1,809.87 | $322,903.52 |
| 224 | $322,903.52 | $997.51 | $0.00 | $1,825.74 | $325,726.77 |
| 225 | $325,726.77 | $997.51 | $0.00 | $1,841.71 | $328,565.99 |
| 226 | $328,565.99 | $997.51 | $0.00 | $1,857.76 | $331,421.26 |
| 227 | $331,421.26 | $997.51 | $0.00 | $1,873.90 | $334,292.67 |
| 228 | $334,292.67 | $997.51 | $0.00 | $1,890.14 | $337,180.32 |
| 229 | $337,180.32 | $997.51 | $122,794.62 | $1,906.47 | $217,289.68 |
| 230 | $217,289.68 | $997.51 | $0.00 | $1,228.59 | $219,515.78 |
| 231 | $219,515.78 | $997.51 | $0.00 | $1,241.17 | $221,754.46 |
| 232 | $221,754.46 | $997.51 | $0.00 | $1,253.83 | $224,005.80 |
| 233 | $224,005.80 | $997.51 | $0.00 | $1,266.56 | $226,269.87 |
| 234 | $226,269.87 | $997.51 | $0.00 | $1,279.36 | $228,546.74 |
| 235 | $228,546.74 | $997.51 | $0.00 | $1,292.24 | $230,836.49 |
| 236 | $230,836.49 | $997.51 | $0.00 | $1,305.18 | $233,139.18 |
| 237 | $233,139.18 | $997.51 | $0.00 | $1,318.20 | $235,454.89 |
| 238 | $235,454.89 | $997.51 | $0.00 | $1,331.30 | $237,783.70 |
| 239 | $237,783.70 | $997.51 | $0.00 | $1,344.46 | $240,125.67 |
| 240 | $240,125.67 | $997.51 | $0.00 | $1,357.71 | $242,480.89 |
| 241 | $242,480.89 | $997.51 | $128,934.35 | $1,371.02 | $115,915.07 |
| 242 | $115,915.07 | $997.51 | $0.00 | $655.40 | $117,567.98 |
| 243 | $117,567.98 | $997.51 | $0.00 | $664.75 | $119,230.24 |
| 244 | $119,230.24 | $997.51 | $0.00 | $674.15 | $120,901.90 |
| 245 | $120,901.90 | $997.51 | $0.00 | $683.60 | $122,583.01 |
| 246 | $122,583.01 | $997.51 | $0.00 | $693.10 | $124,273.62 |
| 247 | $124,273.62 | $997.51 | $0.00 | $702.66 | $125,973.79 |
| 248 | $125,973.79 | $997.51 | $0.00 | $712.27 | $127,683.57 |
| 249 | $127,683.57 | $997.51 | $0.00 | $721.94 | $129,403.02 |
| 250 | $129,403.02 | $997.51 | $0.00 | $731.66 | $131,132.19 |
| 251 | $131,132.19 | $997.51 | $0.00 | $741.44 | $132,871.14 |
| 252 | $132,871.14 | $997.51 | $0.00 | $751.27 | $134,619.92 |
| 253 | $134,619.92 | $0.00 | $135,381.07 | $761.16 | $0.01 |