How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $123,831 |
| Monthly savings required | $980 |
How much will it cost to send your child to University of Indianapolis in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $495,323.37 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $980.22 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 | $47,752.00 |
| 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 Indianapolis in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $980.22 | $0.00 | $0.00 | $980.22 |
| 2 | $980.22 | $980.22 | $0.00 | $5.54 | $1,965.98 |
| 3 | $1,965.98 | $980.22 | $0.00 | $11.12 | $2,957.32 |
| 4 | $2,957.32 | $980.22 | $0.00 | $16.72 | $3,954.26 |
| 5 | $3,954.26 | $980.22 | $0.00 | $22.36 | $4,956.84 |
| 6 | $4,956.84 | $980.22 | $0.00 | $28.03 | $5,965.09 |
| 7 | $5,965.09 | $980.22 | $0.00 | $33.73 | $6,979.04 |
| 8 | $6,979.04 | $980.22 | $0.00 | $39.46 | $7,998.72 |
| 9 | $7,998.72 | $980.22 | $0.00 | $45.23 | $9,024.17 |
| 10 | $9,024.17 | $980.22 | $0.00 | $51.02 | $10,055.41 |
| 11 | $10,055.41 | $980.22 | $0.00 | $56.85 | $11,092.48 |
| 12 | $11,092.48 | $980.22 | $0.00 | $62.72 | $12,135.42 |
| 13 | $12,135.42 | $980.22 | $0.00 | $68.62 | $13,184.26 |
| 14 | $13,184.26 | $980.22 | $0.00 | $74.55 | $14,239.03 |
| 15 | $14,239.03 | $980.22 | $0.00 | $80.51 | $15,299.76 |
| 16 | $15,299.76 | $980.22 | $0.00 | $86.51 | $16,366.49 |
| 17 | $16,366.49 | $980.22 | $0.00 | $92.54 | $17,439.25 |
| 18 | $17,439.25 | $980.22 | $0.00 | $98.60 | $18,518.07 |
| 19 | $18,518.07 | $980.22 | $0.00 | $104.70 | $19,602.99 |
| 20 | $19,602.99 | $980.22 | $0.00 | $110.84 | $20,694.05 |
| 21 | $20,694.05 | $980.22 | $0.00 | $117.01 | $21,791.28 |
| 22 | $21,791.28 | $980.22 | $0.00 | $123.21 | $22,894.71 |
| 23 | $22,894.71 | $980.22 | $0.00 | $129.45 | $24,004.38 |
| 24 | $24,004.38 | $980.22 | $0.00 | $135.72 | $25,120.32 |
| 25 | $25,120.32 | $980.22 | $0.00 | $142.03 | $26,242.57 |
| 26 | $26,242.57 | $980.22 | $0.00 | $148.38 | $27,371.17 |
| 27 | $27,371.17 | $980.22 | $0.00 | $154.76 | $28,506.15 |
| 28 | $28,506.15 | $980.22 | $0.00 | $161.18 | $29,647.55 |
| 29 | $29,647.55 | $980.22 | $0.00 | $167.63 | $30,795.40 |
| 30 | $30,795.40 | $980.22 | $0.00 | $174.12 | $31,949.74 |
| 31 | $31,949.74 | $980.22 | $0.00 | $180.65 | $33,110.61 |
| 32 | $33,110.61 | $980.22 | $0.00 | $187.21 | $34,278.04 |
| 33 | $34,278.04 | $980.22 | $0.00 | $193.81 | $35,452.07 |
| 34 | $35,452.07 | $980.22 | $0.00 | $200.45 | $36,632.74 |
| 35 | $36,632.74 | $980.22 | $0.00 | $207.13 | $37,820.09 |
| 36 | $37,820.09 | $980.22 | $0.00 | $213.84 | $39,014.15 |
| 37 | $39,014.15 | $980.22 | $0.00 | $220.59 | $40,214.96 |
| 38 | $40,214.96 | $980.22 | $0.00 | $227.38 | $41,422.56 |
| 39 | $41,422.56 | $980.22 | $0.00 | $234.21 | $42,636.99 |
| 40 | $42,636.99 | $980.22 | $0.00 | $241.08 | $43,858.29 |
| 41 | $43,858.29 | $980.22 | $0.00 | $247.98 | $45,086.49 |
| 42 | $45,086.49 | $980.22 | $0.00 | $254.93 | $46,321.64 |
| 43 | $46,321.64 | $980.22 | $0.00 | $261.91 | $47,563.77 |
| 44 | $47,563.77 | $980.22 | $0.00 | $268.93 | $48,812.92 |
| 45 | $48,812.92 | $980.22 | $0.00 | $276.00 | $50,069.14 |
| 46 | $50,069.14 | $980.22 | $0.00 | $283.10 | $51,332.46 |
| 47 | $51,332.46 | $980.22 | $0.00 | $290.24 | $52,602.92 |
| 48 | $52,602.92 | $980.22 | $0.00 | $297.42 | $53,880.56 |
| 49 | $53,880.56 | $980.22 | $0.00 | $304.65 | $55,165.43 |
| 50 | $55,165.43 | $980.22 | $0.00 | $311.91 | $56,457.56 |
| 51 | $56,457.56 | $980.22 | $0.00 | $319.22 | $57,757.00 |
| 52 | $57,757.00 | $980.22 | $0.00 | $326.57 | $59,063.79 |
| 53 | $59,063.79 | $980.22 | $0.00 | $333.96 | $60,377.97 |
| 54 | $60,377.97 | $980.22 | $0.00 | $341.39 | $61,699.58 |
| 55 | $61,699.58 | $980.22 | $0.00 | $348.86 | $63,028.66 |
| 56 | $63,028.66 | $980.22 | $0.00 | $356.37 | $64,365.25 |
| 57 | $64,365.25 | $980.22 | $0.00 | $363.93 | $65,709.40 |
| 58 | $65,709.40 | $980.22 | $0.00 | $371.53 | $67,061.15 |
| 59 | $67,061.15 | $980.22 | $0.00 | $379.17 | $68,420.54 |
| 60 | $68,420.54 | $980.22 | $0.00 | $386.86 | $69,787.62 |
| 61 | $69,787.62 | $980.22 | $0.00 | $394.59 | $71,162.43 |
| 62 | $71,162.43 | $980.22 | $0.00 | $402.36 | $72,545.01 |
| 63 | $72,545.01 | $980.22 | $0.00 | $410.18 | $73,935.41 |
| 64 | $73,935.41 | $980.22 | $0.00 | $418.04 | $75,333.67 |
| 65 | $75,333.67 | $980.22 | $0.00 | $425.95 | $76,739.84 |
| 66 | $76,739.84 | $980.22 | $0.00 | $433.90 | $78,153.96 |
| 67 | $78,153.96 | $980.22 | $0.00 | $441.89 | $79,576.07 |
| 68 | $79,576.07 | $980.22 | $0.00 | $449.93 | $81,006.22 |
| 69 | $81,006.22 | $980.22 | $0.00 | $458.02 | $82,444.46 |
| 70 | $82,444.46 | $980.22 | $0.00 | $466.15 | $83,890.83 |
| 71 | $83,890.83 | $980.22 | $0.00 | $474.33 | $85,345.38 |
| 72 | $85,345.38 | $980.22 | $0.00 | $482.56 | $86,808.16 |
| 73 | $86,808.16 | $980.22 | $0.00 | $490.83 | $88,279.21 |
| 74 | $88,279.21 | $980.22 | $0.00 | $499.14 | $89,758.57 |
| 75 | $89,758.57 | $980.22 | $0.00 | $507.51 | $91,246.30 |
| 76 | $91,246.30 | $980.22 | $0.00 | $515.92 | $92,742.44 |
| 77 | $92,742.44 | $980.22 | $0.00 | $524.38 | $94,247.04 |
| 78 | $94,247.04 | $980.22 | $0.00 | $532.89 | $95,760.15 |
| 79 | $95,760.15 | $980.22 | $0.00 | $541.44 | $97,281.81 |
| 80 | $97,281.81 | $980.22 | $0.00 | $550.05 | $98,812.08 |
| 81 | $98,812.08 | $980.22 | $0.00 | $558.70 | $100,351.00 |
| 82 | $100,351.00 | $980.22 | $0.00 | $567.40 | $101,898.62 |
| 83 | $101,898.62 | $980.22 | $0.00 | $576.15 | $103,454.99 |
| 84 | $103,454.99 | $980.22 | $0.00 | $584.95 | $105,020.16 |
| 85 | $105,020.16 | $980.22 | $0.00 | $593.80 | $106,594.18 |
| 86 | $106,594.18 | $980.22 | $0.00 | $602.70 | $108,177.10 |
| 87 | $108,177.10 | $980.22 | $0.00 | $611.65 | $109,768.97 |
| 88 | $109,768.97 | $980.22 | $0.00 | $620.65 | $111,369.84 |
| 89 | $111,369.84 | $980.22 | $0.00 | $629.70 | $112,979.76 |
| 90 | $112,979.76 | $980.22 | $0.00 | $638.80 | $114,598.78 |
| 91 | $114,598.78 | $980.22 | $0.00 | $647.96 | $116,226.96 |
| 92 | $116,226.96 | $980.22 | $0.00 | $657.16 | $117,864.34 |
| 93 | $117,864.34 | $980.22 | $0.00 | $666.42 | $119,510.98 |
| 94 | $119,510.98 | $980.22 | $0.00 | $675.73 | $121,166.93 |
| 95 | $121,166.93 | $980.22 | $0.00 | $685.10 | $122,832.25 |
| 96 | $122,832.25 | $980.22 | $0.00 | $694.51 | $124,506.98 |
| 97 | $124,506.98 | $980.22 | $0.00 | $703.98 | $126,191.18 |
| 98 | $126,191.18 | $980.22 | $0.00 | $713.50 | $127,884.90 |
| 99 | $127,884.90 | $980.22 | $0.00 | $723.08 | $129,588.20 |
| 100 | $129,588.20 | $980.22 | $0.00 | $732.71 | $131,301.13 |
| 101 | $131,301.13 | $980.22 | $0.00 | $742.40 | $133,023.75 |
| 102 | $133,023.75 | $980.22 | $0.00 | $752.14 | $134,756.11 |
| 103 | $134,756.11 | $980.22 | $0.00 | $761.93 | $136,498.26 |
| 104 | $136,498.26 | $980.22 | $0.00 | $771.78 | $138,250.26 |
| 105 | $138,250.26 | $980.22 | $0.00 | $781.69 | $140,012.17 |
| 106 | $140,012.17 | $980.22 | $0.00 | $791.65 | $141,784.04 |
| 107 | $141,784.04 | $980.22 | $0.00 | $801.67 | $143,565.93 |
| 108 | $143,565.93 | $980.22 | $0.00 | $811.74 | $145,357.89 |
| 109 | $145,357.89 | $980.22 | $0.00 | $821.87 | $147,159.98 |
| 110 | $147,159.98 | $980.22 | $0.00 | $832.06 | $148,972.26 |
| 111 | $148,972.26 | $980.22 | $0.00 | $842.31 | $150,794.79 |
| 112 | $150,794.79 | $980.22 | $0.00 | $852.62 | $152,627.63 |
| 113 | $152,627.63 | $980.22 | $0.00 | $862.98 | $154,470.83 |
| 114 | $154,470.83 | $980.22 | $0.00 | $873.40 | $156,324.45 |
| 115 | $156,324.45 | $980.22 | $0.00 | $883.88 | $158,188.55 |
| 116 | $158,188.55 | $980.22 | $0.00 | $894.42 | $160,063.19 |
| 117 | $160,063.19 | $980.22 | $0.00 | $905.02 | $161,948.43 |
| 118 | $161,948.43 | $980.22 | $0.00 | $915.68 | $163,844.33 |
| 119 | $163,844.33 | $980.22 | $0.00 | $926.40 | $165,750.95 |
| 120 | $165,750.95 | $980.22 | $0.00 | $937.18 | $167,668.35 |
| 121 | $167,668.35 | $980.22 | $0.00 | $948.02 | $169,596.59 |
| 122 | $169,596.59 | $980.22 | $0.00 | $958.92 | $171,535.73 |
| 123 | $171,535.73 | $980.22 | $0.00 | $969.89 | $173,485.84 |
| 124 | $173,485.84 | $980.22 | $0.00 | $980.91 | $175,446.97 |
| 125 | $175,446.97 | $980.22 | $0.00 | $992.00 | $177,419.19 |
| 126 | $177,419.19 | $980.22 | $0.00 | $1,003.15 | $179,402.56 |
| 127 | $179,402.56 | $980.22 | $0.00 | $1,014.37 | $181,397.15 |
| 128 | $181,397.15 | $980.22 | $0.00 | $1,025.65 | $183,403.02 |
| 129 | $183,403.02 | $980.22 | $0.00 | $1,036.99 | $185,420.23 |
| 130 | $185,420.23 | $980.22 | $0.00 | $1,048.39 | $187,448.84 |
| 131 | $187,448.84 | $980.22 | $0.00 | $1,059.86 | $189,488.92 |
| 132 | $189,488.92 | $980.22 | $0.00 | $1,071.40 | $191,540.54 |
| 133 | $191,540.54 | $980.22 | $0.00 | $1,083.00 | $193,603.76 |
| 134 | $193,603.76 | $980.22 | $0.00 | $1,094.66 | $195,678.64 |
| 135 | $195,678.64 | $980.22 | $0.00 | $1,106.40 | $197,765.26 |
| 136 | $197,765.26 | $980.22 | $0.00 | $1,118.19 | $199,863.67 |
| 137 | $199,863.67 | $980.22 | $0.00 | $1,130.06 | $201,973.95 |
| 138 | $201,973.95 | $980.22 | $0.00 | $1,141.99 | $204,096.16 |
| 139 | $204,096.16 | $980.22 | $0.00 | $1,153.99 | $206,230.37 |
| 140 | $206,230.37 | $980.22 | $0.00 | $1,166.06 | $208,376.65 |
| 141 | $208,376.65 | $980.22 | $0.00 | $1,178.19 | $210,535.06 |
| 142 | $210,535.06 | $980.22 | $0.00 | $1,190.40 | $212,705.68 |
| 143 | $212,705.68 | $980.22 | $0.00 | $1,202.67 | $214,888.57 |
| 144 | $214,888.57 | $980.22 | $0.00 | $1,215.01 | $217,083.80 |
| 145 | $217,083.80 | $980.22 | $0.00 | $1,227.42 | $219,291.44 |
| 146 | $219,291.44 | $980.22 | $0.00 | $1,239.91 | $221,511.57 |
| 147 | $221,511.57 | $980.22 | $0.00 | $1,252.46 | $223,744.25 |
| 148 | $223,744.25 | $980.22 | $0.00 | $1,265.08 | $225,989.55 |
| 149 | $225,989.55 | $980.22 | $0.00 | $1,277.78 | $228,247.55 |
| 150 | $228,247.55 | $980.22 | $0.00 | $1,290.54 | $230,518.31 |
| 151 | $230,518.31 | $980.22 | $0.00 | $1,303.38 | $232,801.91 |
| 152 | $232,801.91 | $980.22 | $0.00 | $1,316.30 | $235,098.43 |
| 153 | $235,098.43 | $980.22 | $0.00 | $1,329.28 | $237,407.93 |
| 154 | $237,407.93 | $980.22 | $0.00 | $1,342.34 | $239,730.49 |
| 155 | $239,730.49 | $980.22 | $0.00 | $1,355.47 | $242,066.18 |
| 156 | $242,066.18 | $980.22 | $0.00 | $1,368.68 | $244,415.08 |
| 157 | $244,415.08 | $980.22 | $0.00 | $1,381.96 | $246,777.26 |
| 158 | $246,777.26 | $980.22 | $0.00 | $1,395.31 | $249,152.79 |
| 159 | $249,152.79 | $980.22 | $0.00 | $1,408.75 | $251,541.76 |
| 160 | $251,541.76 | $980.22 | $0.00 | $1,422.25 | $253,944.23 |
| 161 | $253,944.23 | $980.22 | $0.00 | $1,435.84 | $256,360.29 |
| 162 | $256,360.29 | $980.22 | $0.00 | $1,449.50 | $258,790.01 |
| 163 | $258,790.01 | $980.22 | $0.00 | $1,463.24 | $261,233.47 |
| 164 | $261,233.47 | $980.22 | $0.00 | $1,477.05 | $263,690.74 |
| 165 | $263,690.74 | $980.22 | $0.00 | $1,490.95 | $266,161.91 |
| 166 | $266,161.91 | $980.22 | $0.00 | $1,504.92 | $268,647.05 |
| 167 | $268,647.05 | $980.22 | $0.00 | $1,518.97 | $271,146.24 |
| 168 | $271,146.24 | $980.22 | $0.00 | $1,533.10 | $273,659.56 |
| 169 | $273,659.56 | $980.22 | $0.00 | $1,547.31 | $276,187.09 |
| 170 | $276,187.09 | $980.22 | $0.00 | $1,561.60 | $278,728.91 |
| 171 | $278,728.91 | $980.22 | $0.00 | $1,575.97 | $281,285.10 |
| 172 | $281,285.10 | $980.22 | $0.00 | $1,590.43 | $283,855.75 |
| 173 | $283,855.75 | $980.22 | $0.00 | $1,604.96 | $286,440.93 |
| 174 | $286,440.93 | $980.22 | $0.00 | $1,619.58 | $289,040.73 |
| 175 | $289,040.73 | $980.22 | $0.00 | $1,634.28 | $291,655.23 |
| 176 | $291,655.23 | $980.22 | $0.00 | $1,649.06 | $294,284.51 |
| 177 | $294,284.51 | $980.22 | $0.00 | $1,663.93 | $296,928.66 |
| 178 | $296,928.66 | $980.22 | $0.00 | $1,678.88 | $299,587.76 |
| 179 | $299,587.76 | $980.22 | $0.00 | $1,693.91 | $302,261.89 |
| 180 | $302,261.89 | $980.22 | $0.00 | $1,709.03 | $304,951.14 |
| 181 | $304,951.14 | $980.22 | $0.00 | $1,724.24 | $307,655.60 |
| 182 | $307,655.60 | $980.22 | $0.00 | $1,739.53 | $310,375.35 |
| 183 | $310,375.35 | $980.22 | $0.00 | $1,754.91 | $313,110.48 |
| 184 | $313,110.48 | $980.22 | $0.00 | $1,770.37 | $315,861.07 |
| 185 | $315,861.07 | $980.22 | $0.00 | $1,785.92 | $318,627.21 |
| 186 | $318,627.21 | $980.22 | $0.00 | $1,801.56 | $321,408.99 |
| 187 | $321,408.99 | $980.22 | $0.00 | $1,817.29 | $324,206.50 |
| 188 | $324,206.50 | $980.22 | $0.00 | $1,833.11 | $327,019.83 |
| 189 | $327,019.83 | $980.22 | $0.00 | $1,849.02 | $329,849.07 |
| 190 | $329,849.07 | $980.22 | $0.00 | $1,865.01 | $332,694.30 |
| 191 | $332,694.30 | $980.22 | $0.00 | $1,881.10 | $335,555.62 |
| 192 | $335,555.62 | $980.22 | $0.00 | $1,897.28 | $338,433.12 |
| 193 | $338,433.12 | $980.22 | $0.00 | $1,913.55 | $341,326.89 |
| 194 | $341,326.89 | $980.22 | $0.00 | $1,929.91 | $344,237.02 |
| 195 | $344,237.02 | $980.22 | $0.00 | $1,946.37 | $347,163.61 |
| 196 | $347,163.61 | $980.22 | $0.00 | $1,962.91 | $350,106.74 |
| 197 | $350,106.74 | $980.22 | $0.00 | $1,979.55 | $353,066.51 |
| 198 | $353,066.51 | $980.22 | $0.00 | $1,996.29 | $356,043.02 |
| 199 | $356,043.02 | $980.22 | $0.00 | $2,013.12 | $359,036.36 |
| 200 | $359,036.36 | $980.22 | $0.00 | $2,030.04 | $362,046.62 |
| 201 | $362,046.62 | $980.22 | $0.00 | $2,047.06 | $365,073.90 |
| 202 | $365,073.90 | $980.22 | $0.00 | $2,064.18 | $368,118.30 |
| 203 | $368,118.30 | $980.22 | $0.00 | $2,081.39 | $371,179.91 |
| 204 | $371,179.91 | $980.22 | $0.00 | $2,098.71 | $374,258.84 |
| 205 | $374,258.84 | $980.22 | $0.00 | $2,116.11 | $377,355.17 |
| 206 | $377,355.17 | $980.22 | $0.00 | $2,133.62 | $380,469.01 |
| 207 | $380,469.01 | $980.22 | $0.00 | $2,151.23 | $383,600.46 |
| 208 | $383,600.46 | $980.22 | $0.00 | $2,168.93 | $386,749.61 |
| 209 | $386,749.61 | $980.22 | $0.00 | $2,186.74 | $389,916.57 |
| 210 | $389,916.57 | $980.22 | $0.00 | $2,204.64 | $393,101.43 |
| 211 | $393,101.43 | $980.22 | $0.00 | $2,222.65 | $396,304.30 |
| 212 | $396,304.30 | $980.22 | $0.00 | $2,240.76 | $399,525.28 |
| 213 | $399,525.28 | $980.22 | $0.00 | $2,258.97 | $402,764.47 |
| 214 | $402,764.47 | $980.22 | $0.00 | $2,277.29 | $406,021.98 |
| 215 | $406,021.98 | $980.22 | $0.00 | $2,295.71 | $409,297.91 |
| 216 | $409,297.91 | $980.22 | $0.00 | $2,314.23 | $412,592.36 |
| 217 | $412,592.36 | $980.22 | $114,920.88 | $2,332.86 | $300,984.56 |
| 218 | $300,984.56 | $980.22 | $0.00 | $1,701.81 | $303,666.59 |
| 219 | $303,666.59 | $980.22 | $0.00 | $1,716.98 | $306,363.79 |
| 220 | $306,363.79 | $980.22 | $0.00 | $1,732.23 | $309,076.24 |
| 221 | $309,076.24 | $980.22 | $0.00 | $1,747.56 | $311,804.02 |
| 222 | $311,804.02 | $980.22 | $0.00 | $1,762.99 | $314,547.23 |
| 223 | $314,547.23 | $980.22 | $0.00 | $1,778.50 | $317,305.95 |
| 224 | $317,305.95 | $980.22 | $0.00 | $1,794.09 | $320,080.26 |
| 225 | $320,080.26 | $980.22 | $0.00 | $1,809.78 | $322,870.26 |
| 226 | $322,870.26 | $980.22 | $0.00 | $1,825.56 | $325,676.04 |
| 227 | $325,676.04 | $980.22 | $0.00 | $1,841.42 | $328,497.68 |
| 228 | $328,497.68 | $980.22 | $0.00 | $1,857.37 | $331,335.27 |
| 229 | $331,335.27 | $980.22 | $120,666.93 | $1,873.42 | $213,521.98 |
| 230 | $213,521.98 | $980.22 | $0.00 | $1,207.28 | $215,709.48 |
| 231 | $215,709.48 | $980.22 | $0.00 | $1,219.65 | $217,909.35 |
| 232 | $217,909.35 | $980.22 | $0.00 | $1,232.09 | $220,121.66 |
| 233 | $220,121.66 | $980.22 | $0.00 | $1,244.60 | $222,346.48 |
| 234 | $222,346.48 | $980.22 | $0.00 | $1,257.18 | $224,583.88 |
| 235 | $224,583.88 | $980.22 | $0.00 | $1,269.83 | $226,833.93 |
| 236 | $226,833.93 | $980.22 | $0.00 | $1,282.55 | $229,096.70 |
| 237 | $229,096.70 | $980.22 | $0.00 | $1,295.35 | $231,372.27 |
| 238 | $231,372.27 | $980.22 | $0.00 | $1,308.21 | $233,660.70 |
| 239 | $233,660.70 | $980.22 | $0.00 | $1,321.15 | $235,962.07 |
| 240 | $235,962.07 | $980.22 | $0.00 | $1,334.16 | $238,276.45 |
| 241 | $238,276.45 | $980.22 | $126,700.27 | $1,347.25 | $113,903.65 |
| 242 | $113,903.65 | $980.22 | $0.00 | $644.03 | $115,527.90 |
| 243 | $115,527.90 | $980.22 | $0.00 | $653.21 | $117,161.33 |
| 244 | $117,161.33 | $980.22 | $0.00 | $662.45 | $118,804.00 |
| 245 | $118,804.00 | $980.22 | $0.00 | $671.74 | $120,455.96 |
| 246 | $120,455.96 | $980.22 | $0.00 | $681.08 | $122,117.26 |
| 247 | $122,117.26 | $980.22 | $0.00 | $690.47 | $123,787.95 |
| 248 | $123,787.95 | $980.22 | $0.00 | $699.92 | $125,468.09 |
| 249 | $125,468.09 | $980.22 | $0.00 | $709.41 | $127,157.72 |
| 250 | $127,157.72 | $980.22 | $0.00 | $718.97 | $128,856.91 |
| 251 | $128,856.91 | $980.22 | $0.00 | $728.58 | $130,565.71 |
| 252 | $130,565.71 | $980.22 | $0.00 | $738.24 | $132,284.17 |
| 253 | $132,284.17 | $0.00 | $133,035.29 | $747.95 | ($3.17) |