How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $62,330 |
| Monthly savings required | $493 |
How much will it cost to send your child to University of Central Florida in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $249,321.34 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $493.39 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 | $24,036.00 |
| 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 Central Florida in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $493.39 | $0.00 | $0.00 | $493.39 |
| 2 | $493.39 | $493.39 | $0.00 | $2.79 | $989.57 |
| 3 | $989.57 | $493.39 | $0.00 | $5.60 | $1,488.56 |
| 4 | $1,488.56 | $493.39 | $0.00 | $8.42 | $1,990.37 |
| 5 | $1,990.37 | $493.39 | $0.00 | $11.25 | $2,495.01 |
| 6 | $2,495.01 | $493.39 | $0.00 | $14.11 | $3,002.51 |
| 7 | $3,002.51 | $493.39 | $0.00 | $16.98 | $3,512.88 |
| 8 | $3,512.88 | $493.39 | $0.00 | $19.86 | $4,026.13 |
| 9 | $4,026.13 | $493.39 | $0.00 | $22.76 | $4,542.28 |
| 10 | $4,542.28 | $493.39 | $0.00 | $25.68 | $5,061.35 |
| 11 | $5,061.35 | $493.39 | $0.00 | $28.62 | $5,583.36 |
| 12 | $5,583.36 | $493.39 | $0.00 | $31.57 | $6,108.32 |
| 13 | $6,108.32 | $493.39 | $0.00 | $34.54 | $6,636.25 |
| 14 | $6,636.25 | $493.39 | $0.00 | $37.52 | $7,167.16 |
| 15 | $7,167.16 | $493.39 | $0.00 | $40.52 | $7,701.07 |
| 16 | $7,701.07 | $493.39 | $0.00 | $43.54 | $8,238.00 |
| 17 | $8,238.00 | $493.39 | $0.00 | $46.58 | $8,777.97 |
| 18 | $8,777.97 | $493.39 | $0.00 | $49.63 | $9,320.99 |
| 19 | $9,320.99 | $493.39 | $0.00 | $52.70 | $9,867.08 |
| 20 | $9,867.08 | $493.39 | $0.00 | $55.79 | $10,416.26 |
| 21 | $10,416.26 | $493.39 | $0.00 | $58.90 | $10,968.55 |
| 22 | $10,968.55 | $493.39 | $0.00 | $62.02 | $11,523.96 |
| 23 | $11,523.96 | $493.39 | $0.00 | $65.16 | $12,082.51 |
| 24 | $12,082.51 | $493.39 | $0.00 | $68.32 | $12,644.22 |
| 25 | $12,644.22 | $493.39 | $0.00 | $71.49 | $13,209.10 |
| 26 | $13,209.10 | $493.39 | $0.00 | $74.69 | $13,777.18 |
| 27 | $13,777.18 | $493.39 | $0.00 | $77.90 | $14,348.47 |
| 28 | $14,348.47 | $493.39 | $0.00 | $81.13 | $14,922.99 |
| 29 | $14,922.99 | $493.39 | $0.00 | $84.38 | $15,500.76 |
| 30 | $15,500.76 | $493.39 | $0.00 | $87.64 | $16,081.79 |
| 31 | $16,081.79 | $493.39 | $0.00 | $90.93 | $16,666.11 |
| 32 | $16,666.11 | $493.39 | $0.00 | $94.23 | $17,253.73 |
| 33 | $17,253.73 | $493.39 | $0.00 | $97.56 | $17,844.68 |
| 34 | $17,844.68 | $493.39 | $0.00 | $100.90 | $18,438.97 |
| 35 | $18,438.97 | $493.39 | $0.00 | $104.26 | $19,036.62 |
| 36 | $19,036.62 | $493.39 | $0.00 | $107.64 | $19,637.65 |
| 37 | $19,637.65 | $493.39 | $0.00 | $111.03 | $20,242.07 |
| 38 | $20,242.07 | $493.39 | $0.00 | $114.45 | $20,849.91 |
| 39 | $20,849.91 | $493.39 | $0.00 | $117.89 | $21,461.19 |
| 40 | $21,461.19 | $493.39 | $0.00 | $121.34 | $22,075.92 |
| 41 | $22,075.92 | $493.39 | $0.00 | $124.82 | $22,694.13 |
| 42 | $22,694.13 | $493.39 | $0.00 | $128.32 | $23,315.84 |
| 43 | $23,315.84 | $493.39 | $0.00 | $131.83 | $23,941.06 |
| 44 | $23,941.06 | $493.39 | $0.00 | $135.37 | $24,569.82 |
| 45 | $24,569.82 | $493.39 | $0.00 | $138.92 | $25,202.13 |
| 46 | $25,202.13 | $493.39 | $0.00 | $142.50 | $25,838.02 |
| 47 | $25,838.02 | $493.39 | $0.00 | $146.09 | $26,477.50 |
| 48 | $26,477.50 | $493.39 | $0.00 | $149.71 | $27,120.60 |
| 49 | $27,120.60 | $493.39 | $0.00 | $153.34 | $27,767.33 |
| 50 | $27,767.33 | $493.39 | $0.00 | $157.00 | $28,417.72 |
| 51 | $28,417.72 | $493.39 | $0.00 | $160.68 | $29,071.79 |
| 52 | $29,071.79 | $493.39 | $0.00 | $164.38 | $29,729.56 |
| 53 | $29,729.56 | $493.39 | $0.00 | $168.10 | $30,391.05 |
| 54 | $30,391.05 | $493.39 | $0.00 | $171.84 | $31,056.28 |
| 55 | $31,056.28 | $493.39 | $0.00 | $175.60 | $31,725.27 |
| 56 | $31,725.27 | $493.39 | $0.00 | $179.38 | $32,398.04 |
| 57 | $32,398.04 | $493.39 | $0.00 | $183.18 | $33,074.61 |
| 58 | $33,074.61 | $493.39 | $0.00 | $187.01 | $33,755.01 |
| 59 | $33,755.01 | $493.39 | $0.00 | $190.86 | $34,439.26 |
| 60 | $34,439.26 | $493.39 | $0.00 | $194.72 | $35,127.37 |
| 61 | $35,127.37 | $493.39 | $0.00 | $198.62 | $35,819.38 |
| 62 | $35,819.38 | $493.39 | $0.00 | $202.53 | $36,515.30 |
| 63 | $36,515.30 | $493.39 | $0.00 | $206.46 | $37,215.15 |
| 64 | $37,215.15 | $493.39 | $0.00 | $210.42 | $37,918.96 |
| 65 | $37,918.96 | $493.39 | $0.00 | $214.40 | $38,626.75 |
| 66 | $38,626.75 | $493.39 | $0.00 | $218.40 | $39,338.54 |
| 67 | $39,338.54 | $493.39 | $0.00 | $222.43 | $40,054.36 |
| 68 | $40,054.36 | $493.39 | $0.00 | $226.47 | $40,774.22 |
| 69 | $40,774.22 | $493.39 | $0.00 | $230.54 | $41,498.15 |
| 70 | $41,498.15 | $493.39 | $0.00 | $234.64 | $42,226.18 |
| 71 | $42,226.18 | $493.39 | $0.00 | $238.75 | $42,958.32 |
| 72 | $42,958.32 | $493.39 | $0.00 | $242.89 | $43,694.60 |
| 73 | $43,694.60 | $493.39 | $0.00 | $247.06 | $44,435.05 |
| 74 | $44,435.05 | $493.39 | $0.00 | $251.24 | $45,179.68 |
| 75 | $45,179.68 | $493.39 | $0.00 | $255.45 | $45,928.52 |
| 76 | $45,928.52 | $493.39 | $0.00 | $259.69 | $46,681.60 |
| 77 | $46,681.60 | $493.39 | $0.00 | $263.94 | $47,438.93 |
| 78 | $47,438.93 | $493.39 | $0.00 | $268.23 | $48,200.55 |
| 79 | $48,200.55 | $493.39 | $0.00 | $272.53 | $48,966.47 |
| 80 | $48,966.47 | $493.39 | $0.00 | $276.86 | $49,736.72 |
| 81 | $49,736.72 | $493.39 | $0.00 | $281.22 | $50,511.33 |
| 82 | $50,511.33 | $493.39 | $0.00 | $285.60 | $51,290.32 |
| 83 | $51,290.32 | $493.39 | $0.00 | $290.00 | $52,073.71 |
| 84 | $52,073.71 | $493.39 | $0.00 | $294.43 | $52,861.53 |
| 85 | $52,861.53 | $493.39 | $0.00 | $298.89 | $53,653.81 |
| 86 | $53,653.81 | $493.39 | $0.00 | $303.37 | $54,450.57 |
| 87 | $54,450.57 | $493.39 | $0.00 | $307.87 | $55,251.83 |
| 88 | $55,251.83 | $493.39 | $0.00 | $312.40 | $56,057.62 |
| 89 | $56,057.62 | $493.39 | $0.00 | $316.96 | $56,867.97 |
| 90 | $56,867.97 | $493.39 | $0.00 | $321.54 | $57,682.90 |
| 91 | $57,682.90 | $493.39 | $0.00 | $326.15 | $58,502.44 |
| 92 | $58,502.44 | $493.39 | $0.00 | $330.78 | $59,326.61 |
| 93 | $59,326.61 | $493.39 | $0.00 | $335.44 | $60,155.44 |
| 94 | $60,155.44 | $493.39 | $0.00 | $340.13 | $60,988.96 |
| 95 | $60,988.96 | $493.39 | $0.00 | $344.84 | $61,827.19 |
| 96 | $61,827.19 | $493.39 | $0.00 | $349.58 | $62,670.16 |
| 97 | $62,670.16 | $493.39 | $0.00 | $354.35 | $63,517.90 |
| 98 | $63,517.90 | $493.39 | $0.00 | $359.14 | $64,370.43 |
| 99 | $64,370.43 | $493.39 | $0.00 | $363.96 | $65,227.78 |
| 100 | $65,227.78 | $493.39 | $0.00 | $368.81 | $66,089.98 |
| 101 | $66,089.98 | $493.39 | $0.00 | $373.68 | $66,957.05 |
| 102 | $66,957.05 | $493.39 | $0.00 | $378.58 | $67,829.02 |
| 103 | $67,829.02 | $493.39 | $0.00 | $383.52 | $68,705.93 |
| 104 | $68,705.93 | $493.39 | $0.00 | $388.47 | $69,587.79 |
| 105 | $69,587.79 | $493.39 | $0.00 | $393.46 | $70,474.64 |
| 106 | $70,474.64 | $493.39 | $0.00 | $398.47 | $71,366.50 |
| 107 | $71,366.50 | $493.39 | $0.00 | $403.52 | $72,263.41 |
| 108 | $72,263.41 | $493.39 | $0.00 | $408.59 | $73,165.39 |
| 109 | $73,165.39 | $493.39 | $0.00 | $413.69 | $74,072.47 |
| 110 | $74,072.47 | $493.39 | $0.00 | $418.82 | $74,984.68 |
| 111 | $74,984.68 | $493.39 | $0.00 | $423.97 | $75,902.04 |
| 112 | $75,902.04 | $493.39 | $0.00 | $429.16 | $76,824.59 |
| 113 | $76,824.59 | $493.39 | $0.00 | $434.38 | $77,752.36 |
| 114 | $77,752.36 | $493.39 | $0.00 | $439.62 | $78,685.37 |
| 115 | $78,685.37 | $493.39 | $0.00 | $444.90 | $79,623.66 |
| 116 | $79,623.66 | $493.39 | $0.00 | $450.20 | $80,567.25 |
| 117 | $80,567.25 | $493.39 | $0.00 | $455.54 | $81,516.18 |
| 118 | $81,516.18 | $493.39 | $0.00 | $460.90 | $82,470.47 |
| 119 | $82,470.47 | $493.39 | $0.00 | $466.30 | $83,430.16 |
| 120 | $83,430.16 | $493.39 | $0.00 | $471.73 | $84,395.28 |
| 121 | $84,395.28 | $493.39 | $0.00 | $477.18 | $85,365.85 |
| 122 | $85,365.85 | $493.39 | $0.00 | $482.67 | $86,341.91 |
| 123 | $86,341.91 | $493.39 | $0.00 | $488.19 | $87,323.49 |
| 124 | $87,323.49 | $493.39 | $0.00 | $493.74 | $88,310.62 |
| 125 | $88,310.62 | $493.39 | $0.00 | $499.32 | $89,303.33 |
| 126 | $89,303.33 | $493.39 | $0.00 | $504.93 | $90,301.65 |
| 127 | $90,301.65 | $493.39 | $0.00 | $510.58 | $91,305.62 |
| 128 | $91,305.62 | $493.39 | $0.00 | $516.26 | $92,315.27 |
| 129 | $92,315.27 | $493.39 | $0.00 | $521.96 | $93,330.62 |
| 130 | $93,330.62 | $493.39 | $0.00 | $527.70 | $94,351.71 |
| 131 | $94,351.71 | $493.39 | $0.00 | $533.48 | $95,378.58 |
| 132 | $95,378.58 | $493.39 | $0.00 | $539.28 | $96,411.25 |
| 133 | $96,411.25 | $493.39 | $0.00 | $545.12 | $97,449.76 |
| 134 | $97,449.76 | $493.39 | $0.00 | $551.00 | $98,494.15 |
| 135 | $98,494.15 | $493.39 | $0.00 | $556.90 | $99,544.44 |
| 136 | $99,544.44 | $493.39 | $0.00 | $562.84 | $100,600.67 |
| 137 | $100,600.67 | $493.39 | $0.00 | $568.81 | $101,662.87 |
| 138 | $101,662.87 | $493.39 | $0.00 | $574.82 | $102,731.08 |
| 139 | $102,731.08 | $493.39 | $0.00 | $580.86 | $103,805.33 |
| 140 | $103,805.33 | $493.39 | $0.00 | $586.93 | $104,885.65 |
| 141 | $104,885.65 | $493.39 | $0.00 | $593.04 | $105,972.08 |
| 142 | $105,972.08 | $493.39 | $0.00 | $599.18 | $107,064.65 |
| 143 | $107,064.65 | $493.39 | $0.00 | $605.36 | $108,163.40 |
| 144 | $108,163.40 | $493.39 | $0.00 | $611.57 | $109,268.36 |
| 145 | $109,268.36 | $493.39 | $0.00 | $617.82 | $110,379.57 |
| 146 | $110,379.57 | $493.39 | $0.00 | $624.10 | $111,497.06 |
| 147 | $111,497.06 | $493.39 | $0.00 | $630.42 | $112,620.87 |
| 148 | $112,620.87 | $493.39 | $0.00 | $636.77 | $113,751.03 |
| 149 | $113,751.03 | $493.39 | $0.00 | $643.16 | $114,887.58 |
| 150 | $114,887.58 | $493.39 | $0.00 | $649.59 | $116,030.56 |
| 151 | $116,030.56 | $493.39 | $0.00 | $656.05 | $117,180.00 |
| 152 | $117,180.00 | $493.39 | $0.00 | $662.55 | $118,335.94 |
| 153 | $118,335.94 | $493.39 | $0.00 | $669.09 | $119,498.42 |
| 154 | $119,498.42 | $493.39 | $0.00 | $675.66 | $120,667.47 |
| 155 | $120,667.47 | $493.39 | $0.00 | $682.27 | $121,843.13 |
| 156 | $121,843.13 | $493.39 | $0.00 | $688.92 | $123,025.44 |
| 157 | $123,025.44 | $493.39 | $0.00 | $695.60 | $124,214.43 |
| 158 | $124,214.43 | $493.39 | $0.00 | $702.33 | $125,410.15 |
| 159 | $125,410.15 | $493.39 | $0.00 | $709.09 | $126,612.63 |
| 160 | $126,612.63 | $493.39 | $0.00 | $715.89 | $127,821.91 |
| 161 | $127,821.91 | $493.39 | $0.00 | $722.72 | $129,038.02 |
| 162 | $129,038.02 | $493.39 | $0.00 | $729.60 | $130,261.01 |
| 163 | $130,261.01 | $493.39 | $0.00 | $736.51 | $131,490.91 |
| 164 | $131,490.91 | $493.39 | $0.00 | $743.47 | $132,727.77 |
| 165 | $132,727.77 | $493.39 | $0.00 | $750.46 | $133,971.62 |
| 166 | $133,971.62 | $493.39 | $0.00 | $757.50 | $135,222.51 |
| 167 | $135,222.51 | $493.39 | $0.00 | $764.57 | $136,480.47 |
| 168 | $136,480.47 | $493.39 | $0.00 | $771.68 | $137,745.54 |
| 169 | $137,745.54 | $493.39 | $0.00 | $778.83 | $139,017.76 |
| 170 | $139,017.76 | $493.39 | $0.00 | $786.03 | $140,297.18 |
| 171 | $140,297.18 | $493.39 | $0.00 | $793.26 | $141,583.83 |
| 172 | $141,583.83 | $493.39 | $0.00 | $800.54 | $142,877.76 |
| 173 | $142,877.76 | $493.39 | $0.00 | $807.85 | $144,179.00 |
| 174 | $144,179.00 | $493.39 | $0.00 | $815.21 | $145,487.60 |
| 175 | $145,487.60 | $493.39 | $0.00 | $822.61 | $146,803.60 |
| 176 | $146,803.60 | $493.39 | $0.00 | $830.05 | $148,127.04 |
| 177 | $148,127.04 | $493.39 | $0.00 | $837.53 | $149,457.96 |
| 178 | $149,457.96 | $493.39 | $0.00 | $845.06 | $150,796.41 |
| 179 | $150,796.41 | $493.39 | $0.00 | $852.62 | $152,142.42 |
| 180 | $152,142.42 | $493.39 | $0.00 | $860.24 | $153,496.05 |
| 181 | $153,496.05 | $493.39 | $0.00 | $867.89 | $154,857.33 |
| 182 | $154,857.33 | $493.39 | $0.00 | $875.59 | $156,226.31 |
| 183 | $156,226.31 | $493.39 | $0.00 | $883.33 | $157,603.03 |
| 184 | $157,603.03 | $493.39 | $0.00 | $891.11 | $158,987.53 |
| 185 | $158,987.53 | $493.39 | $0.00 | $898.94 | $160,379.86 |
| 186 | $160,379.86 | $493.39 | $0.00 | $906.81 | $161,780.06 |
| 187 | $161,780.06 | $493.39 | $0.00 | $914.73 | $163,188.18 |
| 188 | $163,188.18 | $493.39 | $0.00 | $922.69 | $164,604.26 |
| 189 | $164,604.26 | $493.39 | $0.00 | $930.70 | $166,028.35 |
| 190 | $166,028.35 | $493.39 | $0.00 | $938.75 | $167,460.49 |
| 191 | $167,460.49 | $493.39 | $0.00 | $946.85 | $168,900.73 |
| 192 | $168,900.73 | $493.39 | $0.00 | $954.99 | $170,349.11 |
| 193 | $170,349.11 | $493.39 | $0.00 | $963.18 | $171,805.68 |
| 194 | $171,805.68 | $493.39 | $0.00 | $971.41 | $173,270.48 |
| 195 | $173,270.48 | $493.39 | $0.00 | $979.70 | $174,743.57 |
| 196 | $174,743.57 | $493.39 | $0.00 | $988.03 | $176,224.99 |
| 197 | $176,224.99 | $493.39 | $0.00 | $996.40 | $177,714.78 |
| 198 | $177,714.78 | $493.39 | $0.00 | $1,004.83 | $179,213.00 |
| 199 | $179,213.00 | $493.39 | $0.00 | $1,013.30 | $180,719.69 |
| 200 | $180,719.69 | $493.39 | $0.00 | $1,021.82 | $182,234.90 |
| 201 | $182,234.90 | $493.39 | $0.00 | $1,030.38 | $183,758.67 |
| 202 | $183,758.67 | $493.39 | $0.00 | $1,039.00 | $185,291.06 |
| 203 | $185,291.06 | $493.39 | $0.00 | $1,047.66 | $186,832.11 |
| 204 | $186,832.11 | $493.39 | $0.00 | $1,056.38 | $188,381.88 |
| 205 | $188,381.88 | $493.39 | $0.00 | $1,065.14 | $189,940.41 |
| 206 | $189,940.41 | $493.39 | $0.00 | $1,073.95 | $191,507.75 |
| 207 | $191,507.75 | $493.39 | $0.00 | $1,082.81 | $193,083.95 |
| 208 | $193,083.95 | $493.39 | $0.00 | $1,091.72 | $194,669.06 |
| 209 | $194,669.06 | $493.39 | $0.00 | $1,100.69 | $196,263.14 |
| 210 | $196,263.14 | $493.39 | $0.00 | $1,109.70 | $197,866.23 |
| 211 | $197,866.23 | $493.39 | $0.00 | $1,118.76 | $199,478.38 |
| 212 | $199,478.38 | $493.39 | $0.00 | $1,127.88 | $201,099.65 |
| 213 | $201,099.65 | $493.39 | $0.00 | $1,137.05 | $202,730.09 |
| 214 | $202,730.09 | $493.39 | $0.00 | $1,146.27 | $204,369.75 |
| 215 | $204,369.75 | $493.39 | $0.00 | $1,155.54 | $206,018.68 |
| 216 | $206,018.68 | $493.39 | $0.00 | $1,164.86 | $207,676.93 |
| 217 | $207,676.93 | $493.39 | $57,845.50 | $1,174.24 | $151,499.06 |
| 218 | $151,499.06 | $493.39 | $0.00 | $856.60 | $152,849.05 |
| 219 | $152,849.05 | $493.39 | $0.00 | $864.23 | $154,206.67 |
| 220 | $154,206.67 | $493.39 | $0.00 | $871.91 | $155,571.97 |
| 221 | $155,571.97 | $493.39 | $0.00 | $879.63 | $156,944.99 |
| 222 | $156,944.99 | $493.39 | $0.00 | $887.39 | $158,325.77 |
| 223 | $158,325.77 | $493.39 | $0.00 | $895.20 | $159,714.36 |
| 224 | $159,714.36 | $493.39 | $0.00 | $903.05 | $161,110.80 |
| 225 | $161,110.80 | $493.39 | $0.00 | $910.94 | $162,515.13 |
| 226 | $162,515.13 | $493.39 | $0.00 | $918.88 | $163,927.40 |
| 227 | $163,927.40 | $493.39 | $0.00 | $926.87 | $165,347.66 |
| 228 | $165,347.66 | $493.39 | $0.00 | $934.90 | $166,775.95 |
| 229 | $166,775.95 | $493.39 | $60,737.77 | $942.98 | $107,474.55 |
| 230 | $107,474.55 | $493.39 | $0.00 | $607.68 | $108,575.62 |
| 231 | $108,575.62 | $493.39 | $0.00 | $613.90 | $109,682.91 |
| 232 | $109,682.91 | $493.39 | $0.00 | $620.16 | $110,796.46 |
| 233 | $110,796.46 | $493.39 | $0.00 | $626.46 | $111,916.31 |
| 234 | $111,916.31 | $493.39 | $0.00 | $632.79 | $113,042.49 |
| 235 | $113,042.49 | $493.39 | $0.00 | $639.16 | $114,175.04 |
| 236 | $114,175.04 | $493.39 | $0.00 | $645.56 | $115,313.99 |
| 237 | $115,313.99 | $493.39 | $0.00 | $652.00 | $116,459.38 |
| 238 | $116,459.38 | $493.39 | $0.00 | $658.48 | $117,611.25 |
| 239 | $117,611.25 | $493.39 | $0.00 | $664.99 | $118,769.63 |
| 240 | $118,769.63 | $493.39 | $0.00 | $671.54 | $119,934.56 |
| 241 | $119,934.56 | $493.39 | $63,774.66 | $678.13 | $57,331.42 |
| 242 | $57,331.42 | $493.39 | $0.00 | $324.16 | $58,148.97 |
| 243 | $58,148.97 | $493.39 | $0.00 | $328.78 | $58,971.14 |
| 244 | $58,971.14 | $493.39 | $0.00 | $333.43 | $59,797.96 |
| 245 | $59,797.96 | $493.39 | $0.00 | $338.11 | $60,629.46 |
| 246 | $60,629.46 | $493.39 | $0.00 | $342.81 | $61,465.66 |
| 247 | $61,465.66 | $493.39 | $0.00 | $347.54 | $62,306.59 |
| 248 | $62,306.59 | $493.39 | $0.00 | $352.29 | $63,152.27 |
| 249 | $63,152.27 | $493.39 | $0.00 | $357.07 | $64,002.73 |
| 250 | $64,002.73 | $493.39 | $0.00 | $361.88 | $64,858.00 |
| 251 | $64,858.00 | $493.39 | $0.00 | $366.72 | $65,718.11 |
| 252 | $65,718.11 | $493.39 | $0.00 | $371.58 | $66,583.08 |
| 253 | $66,583.08 | $0.00 | $66,963.40 | $376.47 | ($3.85) |