| Estimated Annual Cost in 2042 | $93,240 |
| Monthly savings required | $737 |
How much will it cost to send your child to Florida Atlantic University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $372,961.68 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $736.92 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 | $24,853.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Florida Atlantic University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $736.92 | $0.00 | $0.00 | $736.92 |
| 2 | $736.92 | $736.92 | $0.00 | $4.17 | $1,478.01 |
| 3 | $1,478.01 | $736.92 | $0.00 | $8.36 | $2,223.29 |
| 4 | $2,223.29 | $736.92 | $0.00 | $12.57 | $2,972.78 |
| 5 | $2,972.78 | $736.92 | $0.00 | $16.81 | $3,726.51 |
| 6 | $3,726.51 | $736.92 | $0.00 | $21.07 | $4,484.50 |
| 7 | $4,484.50 | $736.92 | $0.00 | $25.36 | $5,246.78 |
| 8 | $5,246.78 | $736.92 | $0.00 | $29.67 | $6,013.37 |
| 9 | $6,013.37 | $736.92 | $0.00 | $34.00 | $6,784.29 |
| 10 | $6,784.29 | $736.92 | $0.00 | $38.36 | $7,559.57 |
| 11 | $7,559.57 | $736.92 | $0.00 | $42.74 | $8,339.23 |
| 12 | $8,339.23 | $736.92 | $0.00 | $47.15 | $9,123.30 |
| 13 | $9,123.30 | $736.92 | $0.00 | $51.58 | $9,911.80 |
| 14 | $9,911.80 | $736.92 | $0.00 | $56.04 | $10,704.76 |
| 15 | $10,704.76 | $736.92 | $0.00 | $60.53 | $11,502.21 |
| 16 | $11,502.21 | $736.92 | $0.00 | $65.04 | $12,304.17 |
| 17 | $12,304.17 | $736.92 | $0.00 | $69.57 | $13,110.66 |
| 18 | $13,110.66 | $736.92 | $0.00 | $74.13 | $13,921.71 |
| 19 | $13,921.71 | $736.92 | $0.00 | $78.72 | $14,737.35 |
| 20 | $14,737.35 | $736.92 | $0.00 | $83.33 | $15,557.60 |
| 21 | $15,557.60 | $736.92 | $0.00 | $87.96 | $16,382.48 |
| 22 | $16,382.48 | $736.92 | $0.00 | $92.63 | $17,212.03 |
| 23 | $17,212.03 | $736.92 | $0.00 | $97.32 | $18,046.27 |
| 24 | $18,046.27 | $736.92 | $0.00 | $102.04 | $18,885.23 |
| 25 | $18,885.23 | $736.92 | $0.00 | $106.78 | $19,728.93 |
| 26 | $19,728.93 | $736.92 | $0.00 | $111.55 | $20,577.40 |
| 27 | $20,577.40 | $736.92 | $0.00 | $116.35 | $21,430.67 |
| 28 | $21,430.67 | $736.92 | $0.00 | $121.17 | $22,288.76 |
| 29 | $22,288.76 | $736.92 | $0.00 | $126.02 | $23,151.70 |
| 30 | $23,151.70 | $736.92 | $0.00 | $130.90 | $24,019.52 |
| 31 | $24,019.52 | $736.92 | $0.00 | $135.81 | $24,892.25 |
| 32 | $24,892.25 | $736.92 | $0.00 | $140.74 | $25,769.91 |
| 33 | $25,769.91 | $736.92 | $0.00 | $145.71 | $26,652.54 |
| 34 | $26,652.54 | $736.92 | $0.00 | $150.70 | $27,540.16 |
| 35 | $27,540.16 | $736.92 | $0.00 | $155.72 | $28,432.80 |
| 36 | $28,432.80 | $736.92 | $0.00 | $160.76 | $29,330.48 |
| 37 | $29,330.48 | $736.92 | $0.00 | $165.84 | $30,233.24 |
| 38 | $30,233.24 | $736.92 | $0.00 | $170.94 | $31,141.10 |
| 39 | $31,141.10 | $736.92 | $0.00 | $176.08 | $32,054.10 |
| 40 | $32,054.10 | $736.92 | $0.00 | $181.24 | $32,972.26 |
| 41 | $32,972.26 | $736.92 | $0.00 | $186.43 | $33,895.61 |
| 42 | $33,895.61 | $736.92 | $0.00 | $191.65 | $34,824.18 |
| 43 | $34,824.18 | $736.92 | $0.00 | $196.90 | $35,758.00 |
| 44 | $35,758.00 | $736.92 | $0.00 | $202.18 | $36,697.10 |
| 45 | $36,697.10 | $736.92 | $0.00 | $207.49 | $37,641.51 |
| 46 | $37,641.51 | $736.92 | $0.00 | $212.83 | $38,591.26 |
| 47 | $38,591.26 | $736.92 | $0.00 | $218.20 | $39,546.38 |
| 48 | $39,546.38 | $736.92 | $0.00 | $223.60 | $40,506.90 |
| 49 | $40,506.90 | $736.92 | $0.00 | $229.03 | $41,472.85 |
| 50 | $41,472.85 | $736.92 | $0.00 | $234.49 | $42,444.26 |
| 51 | $42,444.26 | $736.92 | $0.00 | $239.99 | $43,421.17 |
| 52 | $43,421.17 | $736.92 | $0.00 | $245.51 | $44,403.60 |
| 53 | $44,403.60 | $736.92 | $0.00 | $251.06 | $45,391.58 |
| 54 | $45,391.58 | $736.92 | $0.00 | $256.65 | $46,385.15 |
| 55 | $46,385.15 | $736.92 | $0.00 | $262.27 | $47,384.34 |
| 56 | $47,384.34 | $736.92 | $0.00 | $267.92 | $48,389.18 |
| 57 | $48,389.18 | $736.92 | $0.00 | $273.60 | $49,399.70 |
| 58 | $49,399.70 | $736.92 | $0.00 | $279.31 | $50,415.93 |
| 59 | $50,415.93 | $736.92 | $0.00 | $285.06 | $51,437.91 |
| 60 | $51,437.91 | $736.92 | $0.00 | $290.84 | $52,465.67 |
| 61 | $52,465.67 | $736.92 | $0.00 | $296.65 | $53,499.24 |
| 62 | $53,499.24 | $736.92 | $0.00 | $302.49 | $54,538.65 |
| 63 | $54,538.65 | $736.92 | $0.00 | $308.37 | $55,583.94 |
| 64 | $55,583.94 | $736.92 | $0.00 | $314.28 | $56,635.14 |
| 65 | $56,635.14 | $736.92 | $0.00 | $320.22 | $57,692.28 |
| 66 | $57,692.28 | $736.92 | $0.00 | $326.20 | $58,755.40 |
| 67 | $58,755.40 | $736.92 | $0.00 | $332.21 | $59,824.53 |
| 68 | $59,824.53 | $736.92 | $0.00 | $338.26 | $60,899.71 |
| 69 | $60,899.71 | $736.92 | $0.00 | $344.34 | $61,980.97 |
| 70 | $61,980.97 | $736.92 | $0.00 | $350.45 | $63,068.34 |
| 71 | $63,068.34 | $736.92 | $0.00 | $356.60 | $64,161.86 |
| 72 | $64,161.86 | $736.92 | $0.00 | $362.78 | $65,261.56 |
| 73 | $65,261.56 | $736.92 | $0.00 | $369.00 | $66,367.48 |
| 74 | $66,367.48 | $736.92 | $0.00 | $375.25 | $67,479.65 |
| 75 | $67,479.65 | $736.92 | $0.00 | $381.54 | $68,598.11 |
| 76 | $68,598.11 | $736.92 | $0.00 | $387.86 | $69,722.89 |
| 77 | $69,722.89 | $736.92 | $0.00 | $394.22 | $70,854.03 |
| 78 | $70,854.03 | $736.92 | $0.00 | $400.62 | $71,991.57 |
| 79 | $71,991.57 | $736.92 | $0.00 | $407.05 | $73,135.54 |
| 80 | $73,135.54 | $736.92 | $0.00 | $413.52 | $74,285.98 |
| 81 | $74,285.98 | $736.92 | $0.00 | $420.02 | $75,442.92 |
| 82 | $75,442.92 | $736.92 | $0.00 | $426.57 | $76,606.41 |
| 83 | $76,606.41 | $736.92 | $0.00 | $433.14 | $77,776.47 |
| 84 | $77,776.47 | $736.92 | $0.00 | $439.76 | $78,953.15 |
| 85 | $78,953.15 | $736.92 | $0.00 | $446.41 | $80,136.48 |
| 86 | $80,136.48 | $736.92 | $0.00 | $453.10 | $81,326.50 |
| 87 | $81,326.50 | $736.92 | $0.00 | $459.83 | $82,523.25 |
| 88 | $82,523.25 | $736.92 | $0.00 | $466.60 | $83,726.77 |
| 89 | $83,726.77 | $736.92 | $0.00 | $473.40 | $84,937.09 |
| 90 | $84,937.09 | $736.92 | $0.00 | $480.25 | $86,154.26 |
| 91 | $86,154.26 | $736.92 | $0.00 | $487.13 | $87,378.31 |
| 92 | $87,378.31 | $736.92 | $0.00 | $494.05 | $88,609.28 |
| 93 | $88,609.28 | $736.92 | $0.00 | $501.01 | $89,847.21 |
| 94 | $89,847.21 | $736.92 | $0.00 | $508.01 | $91,092.14 |
| 95 | $91,092.14 | $736.92 | $0.00 | $515.05 | $92,344.11 |
| 96 | $92,344.11 | $736.92 | $0.00 | $522.13 | $93,603.16 |
| 97 | $93,603.16 | $736.92 | $0.00 | $529.25 | $94,869.33 |
| 98 | $94,869.33 | $736.92 | $0.00 | $536.40 | $96,142.65 |
| 99 | $96,142.65 | $736.92 | $0.00 | $543.60 | $97,423.17 |
| 100 | $97,423.17 | $736.92 | $0.00 | $550.84 | $98,710.93 |
| 101 | $98,710.93 | $736.92 | $0.00 | $558.13 | $100,005.98 |
| 102 | $100,005.98 | $736.92 | $0.00 | $565.45 | $101,308.35 |
| 103 | $101,308.35 | $736.92 | $0.00 | $572.81 | $102,618.08 |
| 104 | $102,618.08 | $736.92 | $0.00 | $580.22 | $103,935.22 |
| 105 | $103,935.22 | $736.92 | $0.00 | $587.66 | $105,259.80 |
| 106 | $105,259.80 | $736.92 | $0.00 | $595.15 | $106,591.87 |
| 107 | $106,591.87 | $736.92 | $0.00 | $602.69 | $107,931.48 |
| 108 | $107,931.48 | $736.92 | $0.00 | $610.26 | $109,278.66 |
| 109 | $109,278.66 | $736.92 | $0.00 | $617.88 | $110,633.46 |
| 110 | $110,633.46 | $736.92 | $0.00 | $625.54 | $111,995.92 |
| 111 | $111,995.92 | $736.92 | $0.00 | $633.24 | $113,366.08 |
| 112 | $113,366.08 | $736.92 | $0.00 | $640.99 | $114,743.99 |
| 113 | $114,743.99 | $736.92 | $0.00 | $648.78 | $116,129.69 |
| 114 | $116,129.69 | $736.92 | $0.00 | $656.61 | $117,523.22 |
| 115 | $117,523.22 | $736.92 | $0.00 | $664.49 | $118,924.63 |
| 116 | $118,924.63 | $736.92 | $0.00 | $672.42 | $120,333.97 |
| 117 | $120,333.97 | $736.92 | $0.00 | $680.39 | $121,751.28 |
| 118 | $121,751.28 | $736.92 | $0.00 | $688.40 | $123,176.60 |
| 119 | $123,176.60 | $736.92 | $0.00 | $696.46 | $124,609.98 |
| 120 | $124,609.98 | $736.92 | $0.00 | $704.56 | $126,051.46 |
| 121 | $126,051.46 | $736.92 | $0.00 | $712.71 | $127,501.09 |
| 122 | $127,501.09 | $736.92 | $0.00 | $720.91 | $128,958.92 |
| 123 | $128,958.92 | $736.92 | $0.00 | $729.15 | $130,424.99 |
| 124 | $130,424.99 | $736.92 | $0.00 | $737.44 | $131,899.35 |
| 125 | $131,899.35 | $736.92 | $0.00 | $745.78 | $133,382.05 |
| 126 | $133,382.05 | $736.92 | $0.00 | $754.16 | $134,873.13 |
| 127 | $134,873.13 | $736.92 | $0.00 | $762.59 | $136,372.64 |
| 128 | $136,372.64 | $736.92 | $0.00 | $771.07 | $137,880.63 |
| 129 | $137,880.63 | $736.92 | $0.00 | $779.60 | $139,397.15 |
| 130 | $139,397.15 | $736.92 | $0.00 | $788.17 | $140,922.24 |
| 131 | $140,922.24 | $736.92 | $0.00 | $796.79 | $142,455.95 |
| 132 | $142,455.95 | $736.92 | $0.00 | $805.47 | $143,998.34 |
| 133 | $143,998.34 | $736.92 | $0.00 | $814.19 | $145,549.45 |
| 134 | $145,549.45 | $736.92 | $0.00 | $822.96 | $147,109.33 |
| 135 | $147,109.33 | $736.92 | $0.00 | $831.78 | $148,678.03 |
| 136 | $148,678.03 | $736.92 | $0.00 | $840.65 | $150,255.60 |
| 137 | $150,255.60 | $736.92 | $0.00 | $849.57 | $151,842.09 |
| 138 | $151,842.09 | $736.92 | $0.00 | $858.54 | $153,437.55 |
| 139 | $153,437.55 | $736.92 | $0.00 | $867.56 | $155,042.03 |
| 140 | $155,042.03 | $736.92 | $0.00 | $876.63 | $156,655.58 |
| 141 | $156,655.58 | $736.92 | $0.00 | $885.75 | $158,278.25 |
| 142 | $158,278.25 | $736.92 | $0.00 | $894.93 | $159,910.10 |
| 143 | $159,910.10 | $736.92 | $0.00 | $904.15 | $161,551.17 |
| 144 | $161,551.17 | $736.92 | $0.00 | $913.43 | $163,201.52 |
| 145 | $163,201.52 | $736.92 | $0.00 | $922.77 | $164,861.21 |
| 146 | $164,861.21 | $736.92 | $0.00 | $932.15 | $166,530.28 |
| 147 | $166,530.28 | $736.92 | $0.00 | $941.59 | $168,208.79 |
| 148 | $168,208.79 | $736.92 | $0.00 | $951.08 | $169,896.79 |
| 149 | $169,896.79 | $736.92 | $0.00 | $960.62 | $171,594.33 |
| 150 | $171,594.33 | $736.92 | $0.00 | $970.22 | $173,301.47 |
| 151 | $173,301.47 | $736.92 | $0.00 | $979.87 | $175,018.26 |
| 152 | $175,018.26 | $736.92 | $0.00 | $989.58 | $176,744.76 |
| 153 | $176,744.76 | $736.92 | $0.00 | $999.34 | $178,481.02 |
| 154 | $178,481.02 | $736.92 | $0.00 | $1,009.16 | $180,227.10 |
| 155 | $180,227.10 | $736.92 | $0.00 | $1,019.03 | $181,983.05 |
| 156 | $181,983.05 | $736.92 | $0.00 | $1,028.96 | $183,748.93 |
| 157 | $183,748.93 | $736.92 | $0.00 | $1,038.94 | $185,524.79 |
| 158 | $185,524.79 | $736.92 | $0.00 | $1,048.98 | $187,310.69 |
| 159 | $187,310.69 | $736.92 | $0.00 | $1,059.08 | $189,106.69 |
| 160 | $189,106.69 | $736.92 | $0.00 | $1,069.24 | $190,912.85 |
| 161 | $190,912.85 | $736.92 | $0.00 | $1,079.45 | $192,729.22 |
| 162 | $192,729.22 | $736.92 | $0.00 | $1,089.72 | $194,555.86 |
| 163 | $194,555.86 | $736.92 | $0.00 | $1,100.05 | $196,392.83 |
| 164 | $196,392.83 | $736.92 | $0.00 | $1,110.43 | $198,240.18 |
| 165 | $198,240.18 | $736.92 | $0.00 | $1,120.88 | $200,097.98 |
| 166 | $200,097.98 | $736.92 | $0.00 | $1,131.38 | $201,966.28 |
| 167 | $201,966.28 | $736.92 | $0.00 | $1,141.95 | $203,845.15 |
| 168 | $203,845.15 | $736.92 | $0.00 | $1,152.57 | $205,734.64 |
| 169 | $205,734.64 | $736.92 | $0.00 | $1,163.25 | $207,634.81 |
| 170 | $207,634.81 | $736.92 | $0.00 | $1,174.00 | $209,545.73 |
| 171 | $209,545.73 | $736.92 | $0.00 | $1,184.80 | $211,467.45 |
| 172 | $211,467.45 | $736.92 | $0.00 | $1,195.67 | $213,400.04 |
| 173 | $213,400.04 | $736.92 | $0.00 | $1,206.59 | $215,343.55 |
| 174 | $215,343.55 | $736.92 | $0.00 | $1,217.58 | $217,298.05 |
| 175 | $217,298.05 | $736.92 | $0.00 | $1,228.63 | $219,263.60 |
| 176 | $219,263.60 | $736.92 | $0.00 | $1,239.75 | $221,240.27 |
| 177 | $221,240.27 | $736.92 | $0.00 | $1,250.92 | $223,228.11 |
| 178 | $223,228.11 | $736.92 | $0.00 | $1,262.16 | $225,227.19 |
| 179 | $225,227.19 | $736.92 | $0.00 | $1,273.47 | $227,237.58 |
| 180 | $227,237.58 | $736.92 | $0.00 | $1,284.83 | $229,259.33 |
| 181 | $229,259.33 | $736.92 | $0.00 | $1,296.27 | $231,292.52 |
| 182 | $231,292.52 | $736.92 | $0.00 | $1,307.76 | $233,337.20 |
| 183 | $233,337.20 | $736.92 | $0.00 | $1,319.32 | $235,393.44 |
| 184 | $235,393.44 | $736.92 | $0.00 | $1,330.95 | $237,461.31 |
| 185 | $237,461.31 | $736.92 | $0.00 | $1,342.64 | $239,540.87 |
| 186 | $239,540.87 | $736.92 | $0.00 | $1,354.40 | $241,632.19 |
| 187 | $241,632.19 | $736.92 | $0.00 | $1,366.22 | $243,735.33 |
| 188 | $243,735.33 | $736.92 | $0.00 | $1,378.11 | $245,850.36 |
| 189 | $245,850.36 | $736.92 | $0.00 | $1,390.07 | $247,977.35 |
| 190 | $247,977.35 | $736.92 | $0.00 | $1,402.10 | $250,116.37 |
| 191 | $250,116.37 | $736.92 | $0.00 | $1,414.19 | $252,267.48 |
| 192 | $252,267.48 | $736.92 | $0.00 | $1,426.36 | $254,430.76 |
| 193 | $254,430.76 | $736.92 | $0.00 | $1,438.59 | $256,606.27 |
| 194 | $256,606.27 | $736.92 | $0.00 | $1,450.89 | $258,794.08 |
| 195 | $258,794.08 | $736.92 | $0.00 | $1,463.26 | $260,994.26 |
| 196 | $260,994.26 | $736.92 | $0.00 | $1,475.70 | $263,206.88 |
| 197 | $263,206.88 | $736.92 | $0.00 | $1,488.21 | $265,432.01 |
| 198 | $265,432.01 | $736.92 | $0.00 | $1,500.79 | $267,669.72 |
| 199 | $267,669.72 | $736.92 | $0.00 | $1,513.44 | $269,920.08 |
| 200 | $269,920.08 | $736.92 | $0.00 | $1,526.17 | $272,183.17 |
| 201 | $272,183.17 | $736.92 | $0.00 | $1,538.96 | $274,459.05 |
| 202 | $274,459.05 | $736.92 | $0.00 | $1,551.83 | $276,747.80 |
| 203 | $276,747.80 | $736.92 | $0.00 | $1,564.77 | $279,049.49 |
| 204 | $279,049.49 | $736.92 | $0.00 | $1,577.79 | $281,364.20 |
| 205 | $281,364.20 | $736.92 | $0.00 | $1,590.87 | $283,691.99 |
| 206 | $283,691.99 | $736.92 | $0.00 | $1,604.04 | $286,032.95 |
| 207 | $286,032.95 | $736.92 | $0.00 | $1,617.27 | $288,387.14 |
| 208 | $288,387.14 | $736.92 | $0.00 | $1,630.58 | $290,754.64 |
| 209 | $290,754.64 | $736.92 | $0.00 | $1,643.97 | $293,135.53 |
| 210 | $293,135.53 | $736.92 | $0.00 | $1,657.43 | $295,529.88 |
| 211 | $295,529.88 | $736.92 | $0.00 | $1,670.97 | $297,937.77 |
| 212 | $297,937.77 | $736.92 | $0.00 | $1,684.58 | $300,359.27 |
| 213 | $300,359.27 | $736.92 | $0.00 | $1,698.27 | $302,794.46 |
| 214 | $302,794.46 | $736.92 | $0.00 | $1,712.04 | $305,243.42 |
| 215 | $305,243.42 | $736.92 | $0.00 | $1,725.89 | $307,706.23 |
| 216 | $307,706.23 | $736.92 | $0.00 | $1,739.82 | $310,182.97 |
| 217 | $310,182.97 | $736.92 | $84,001.46 | $1,753.82 | $228,672.25 |
| 218 | $228,672.25 | $736.92 | $0.00 | $1,292.95 | $230,702.12 |
| 219 | $230,702.12 | $736.92 | $0.00 | $1,304.42 | $232,743.46 |
| 220 | $232,743.46 | $736.92 | $0.00 | $1,315.97 | $234,796.35 |
| 221 | $234,796.35 | $736.92 | $0.00 | $1,327.57 | $236,860.84 |
| 222 | $236,860.84 | $736.92 | $0.00 | $1,339.25 | $238,937.01 |
| 223 | $238,937.01 | $736.92 | $0.00 | $1,350.98 | $241,024.91 |
| 224 | $241,024.91 | $736.92 | $0.00 | $1,362.79 | $243,124.62 |
| 225 | $243,124.62 | $736.92 | $0.00 | $1,374.66 | $245,236.20 |
| 226 | $245,236.20 | $736.92 | $0.00 | $1,386.60 | $247,359.72 |
| 227 | $247,359.72 | $736.92 | $0.00 | $1,398.61 | $249,495.25 |
| 228 | $249,495.25 | $736.92 | $0.00 | $1,410.68 | $251,642.85 |
| 229 | $251,642.85 | $736.92 | $89,881.56 | $1,422.83 | $163,921.04 |
| 230 | $163,921.04 | $736.92 | $0.00 | $926.83 | $165,584.79 |
| 231 | $165,584.79 | $736.92 | $0.00 | $936.24 | $167,257.95 |
| 232 | $167,257.95 | $736.92 | $0.00 | $945.70 | $168,940.57 |
| 233 | $168,940.57 | $736.92 | $0.00 | $955.21 | $170,632.70 |
| 234 | $170,632.70 | $736.92 | $0.00 | $964.78 | $172,334.40 |
| 235 | $172,334.40 | $736.92 | $0.00 | $974.40 | $174,045.72 |
| 236 | $174,045.72 | $736.92 | $0.00 | $984.08 | $175,766.72 |
| 237 | $175,766.72 | $736.92 | $0.00 | $993.81 | $177,497.45 |
| 238 | $177,497.45 | $736.92 | $0.00 | $1,003.60 | $179,237.97 |
| 239 | $179,237.97 | $736.92 | $0.00 | $1,013.44 | $180,988.33 |
| 240 | $180,988.33 | $736.92 | $0.00 | $1,023.33 | $182,748.58 |
| 241 | $182,748.58 | $736.92 | $96,173.27 | $1,033.29 | $88,345.52 |
| 242 | $88,345.52 | $736.92 | $0.00 | $499.52 | $89,581.96 |
| 243 | $89,581.96 | $736.92 | $0.00 | $506.51 | $90,825.39 |
| 244 | $90,825.39 | $736.92 | $0.00 | $513.54 | $92,075.85 |
| 245 | $92,075.85 | $736.92 | $0.00 | $520.61 | $93,333.38 |
| 246 | $93,333.38 | $736.92 | $0.00 | $527.72 | $94,598.02 |
| 247 | $94,598.02 | $736.92 | $0.00 | $534.87 | $95,869.81 |
| 248 | $95,869.81 | $736.92 | $0.00 | $542.06 | $97,148.79 |
| 249 | $97,148.79 | $736.92 | $0.00 | $549.29 | $98,435.00 |
| 250 | $98,435.00 | $736.92 | $0.00 | $556.57 | $99,728.49 |
| 251 | $99,728.49 | $736.92 | $0.00 | $563.88 | $101,029.29 |
| 252 | $101,029.29 | $736.92 | $0.00 | $571.23 | $102,337.44 |
| 253 | $102,337.44 | $0.00 | $102,905.40 | $578.63 | $10.67 |