| Estimated Annual Cost in 2042 | $84,398 |
| Monthly savings required | $667 |
How much will it cost to send your child to University of North Florida in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $337,590.87 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $667.02 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 | $22,496.00 |
| 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 University of North Florida in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $667.02 | $0.00 | $0.00 | $667.02 |
| 2 | $667.02 | $667.02 | $0.00 | $3.77 | $1,337.81 |
| 3 | $1,337.81 | $667.02 | $0.00 | $7.56 | $2,012.39 |
| 4 | $2,012.39 | $667.02 | $0.00 | $11.38 | $2,690.79 |
| 5 | $2,690.79 | $667.02 | $0.00 | $15.21 | $3,373.02 |
| 6 | $3,373.02 | $667.02 | $0.00 | $19.07 | $4,059.11 |
| 7 | $4,059.11 | $667.02 | $0.00 | $22.95 | $4,749.08 |
| 8 | $4,749.08 | $667.02 | $0.00 | $26.85 | $5,442.95 |
| 9 | $5,442.95 | $667.02 | $0.00 | $30.78 | $6,140.75 |
| 10 | $6,140.75 | $667.02 | $0.00 | $34.72 | $6,842.49 |
| 11 | $6,842.49 | $667.02 | $0.00 | $38.69 | $7,548.20 |
| 12 | $7,548.20 | $667.02 | $0.00 | $42.68 | $8,257.90 |
| 13 | $8,257.90 | $667.02 | $0.00 | $46.69 | $8,971.61 |
| 14 | $8,971.61 | $667.02 | $0.00 | $50.73 | $9,689.36 |
| 15 | $9,689.36 | $667.02 | $0.00 | $54.79 | $10,411.17 |
| 16 | $10,411.17 | $667.02 | $0.00 | $58.87 | $11,137.06 |
| 17 | $11,137.06 | $667.02 | $0.00 | $62.97 | $11,867.05 |
| 18 | $11,867.05 | $667.02 | $0.00 | $67.10 | $12,601.17 |
| 19 | $12,601.17 | $667.02 | $0.00 | $71.25 | $13,339.44 |
| 20 | $13,339.44 | $667.02 | $0.00 | $75.42 | $14,081.88 |
| 21 | $14,081.88 | $667.02 | $0.00 | $79.62 | $14,828.52 |
| 22 | $14,828.52 | $667.02 | $0.00 | $83.84 | $15,579.38 |
| 23 | $15,579.38 | $667.02 | $0.00 | $88.09 | $16,334.49 |
| 24 | $16,334.49 | $667.02 | $0.00 | $92.36 | $17,093.87 |
| 25 | $17,093.87 | $667.02 | $0.00 | $96.65 | $17,857.54 |
| 26 | $17,857.54 | $667.02 | $0.00 | $100.97 | $18,625.53 |
| 27 | $18,625.53 | $667.02 | $0.00 | $105.31 | $19,397.86 |
| 28 | $19,397.86 | $667.02 | $0.00 | $109.68 | $20,174.56 |
| 29 | $20,174.56 | $667.02 | $0.00 | $114.07 | $20,955.65 |
| 30 | $20,955.65 | $667.02 | $0.00 | $118.49 | $21,741.16 |
| 31 | $21,741.16 | $667.02 | $0.00 | $122.93 | $22,531.11 |
| 32 | $22,531.11 | $667.02 | $0.00 | $127.39 | $23,325.52 |
| 33 | $23,325.52 | $667.02 | $0.00 | $131.89 | $24,124.43 |
| 34 | $24,124.43 | $667.02 | $0.00 | $136.40 | $24,927.85 |
| 35 | $24,927.85 | $667.02 | $0.00 | $140.95 | $25,735.82 |
| 36 | $25,735.82 | $667.02 | $0.00 | $145.51 | $26,548.35 |
| 37 | $26,548.35 | $667.02 | $0.00 | $150.11 | $27,365.48 |
| 38 | $27,365.48 | $667.02 | $0.00 | $154.73 | $28,187.23 |
| 39 | $28,187.23 | $667.02 | $0.00 | $159.37 | $29,013.62 |
| 40 | $29,013.62 | $667.02 | $0.00 | $164.05 | $29,844.69 |
| 41 | $29,844.69 | $667.02 | $0.00 | $168.75 | $30,680.46 |
| 42 | $30,680.46 | $667.02 | $0.00 | $173.47 | $31,520.95 |
| 43 | $31,520.95 | $667.02 | $0.00 | $178.22 | $32,366.19 |
| 44 | $32,366.19 | $667.02 | $0.00 | $183.00 | $33,216.21 |
| 45 | $33,216.21 | $667.02 | $0.00 | $187.81 | $34,071.04 |
| 46 | $34,071.04 | $667.02 | $0.00 | $192.64 | $34,930.70 |
| 47 | $34,930.70 | $667.02 | $0.00 | $197.50 | $35,795.22 |
| 48 | $35,795.22 | $667.02 | $0.00 | $202.39 | $36,664.63 |
| 49 | $36,664.63 | $667.02 | $0.00 | $207.31 | $37,538.96 |
| 50 | $37,538.96 | $667.02 | $0.00 | $212.25 | $38,418.23 |
| 51 | $38,418.23 | $667.02 | $0.00 | $217.22 | $39,302.47 |
| 52 | $39,302.47 | $667.02 | $0.00 | $222.22 | $40,191.71 |
| 53 | $40,191.71 | $667.02 | $0.00 | $227.25 | $41,085.98 |
| 54 | $41,085.98 | $667.02 | $0.00 | $232.31 | $41,985.31 |
| 55 | $41,985.31 | $667.02 | $0.00 | $237.39 | $42,889.72 |
| 56 | $42,889.72 | $667.02 | $0.00 | $242.50 | $43,799.24 |
| 57 | $43,799.24 | $667.02 | $0.00 | $247.65 | $44,713.91 |
| 58 | $44,713.91 | $667.02 | $0.00 | $252.82 | $45,633.75 |
| 59 | $45,633.75 | $667.02 | $0.00 | $258.02 | $46,558.79 |
| 60 | $46,558.79 | $667.02 | $0.00 | $263.25 | $47,489.06 |
| 61 | $47,489.06 | $667.02 | $0.00 | $268.51 | $48,424.59 |
| 62 | $48,424.59 | $667.02 | $0.00 | $273.80 | $49,365.41 |
| 63 | $49,365.41 | $667.02 | $0.00 | $279.12 | $50,311.55 |
| 64 | $50,311.55 | $667.02 | $0.00 | $284.47 | $51,263.04 |
| 65 | $51,263.04 | $667.02 | $0.00 | $289.85 | $52,219.91 |
| 66 | $52,219.91 | $667.02 | $0.00 | $295.26 | $53,182.19 |
| 67 | $53,182.19 | $667.02 | $0.00 | $300.70 | $54,149.91 |
| 68 | $54,149.91 | $667.02 | $0.00 | $306.17 | $55,123.10 |
| 69 | $55,123.10 | $667.02 | $0.00 | $311.67 | $56,101.79 |
| 70 | $56,101.79 | $667.02 | $0.00 | $317.21 | $57,086.02 |
| 71 | $57,086.02 | $667.02 | $0.00 | $322.77 | $58,075.81 |
| 72 | $58,075.81 | $667.02 | $0.00 | $328.37 | $59,071.20 |
| 73 | $59,071.20 | $667.02 | $0.00 | $334.00 | $60,072.22 |
| 74 | $60,072.22 | $667.02 | $0.00 | $339.66 | $61,078.90 |
| 75 | $61,078.90 | $667.02 | $0.00 | $345.35 | $62,091.27 |
| 76 | $62,091.27 | $667.02 | $0.00 | $351.07 | $63,109.36 |
| 77 | $63,109.36 | $667.02 | $0.00 | $356.83 | $64,133.21 |
| 78 | $64,133.21 | $667.02 | $0.00 | $362.62 | $65,162.85 |
| 79 | $65,162.85 | $667.02 | $0.00 | $368.44 | $66,198.31 |
| 80 | $66,198.31 | $667.02 | $0.00 | $374.29 | $67,239.62 |
| 81 | $67,239.62 | $667.02 | $0.00 | $380.18 | $68,286.82 |
| 82 | $68,286.82 | $667.02 | $0.00 | $386.10 | $69,339.94 |
| 83 | $69,339.94 | $667.02 | $0.00 | $392.06 | $70,399.02 |
| 84 | $70,399.02 | $667.02 | $0.00 | $398.05 | $71,464.09 |
| 85 | $71,464.09 | $667.02 | $0.00 | $404.07 | $72,535.18 |
| 86 | $72,535.18 | $667.02 | $0.00 | $410.12 | $73,612.32 |
| 87 | $73,612.32 | $667.02 | $0.00 | $416.21 | $74,695.55 |
| 88 | $74,695.55 | $667.02 | $0.00 | $422.34 | $75,784.91 |
| 89 | $75,784.91 | $667.02 | $0.00 | $428.50 | $76,880.43 |
| 90 | $76,880.43 | $667.02 | $0.00 | $434.69 | $77,982.14 |
| 91 | $77,982.14 | $667.02 | $0.00 | $440.92 | $79,090.08 |
| 92 | $79,090.08 | $667.02 | $0.00 | $447.19 | $80,204.29 |
| 93 | $80,204.29 | $667.02 | $0.00 | $453.49 | $81,324.80 |
| 94 | $81,324.80 | $667.02 | $0.00 | $459.82 | $82,451.64 |
| 95 | $82,451.64 | $667.02 | $0.00 | $466.19 | $83,584.85 |
| 96 | $83,584.85 | $667.02 | $0.00 | $472.60 | $84,724.47 |
| 97 | $84,724.47 | $667.02 | $0.00 | $479.04 | $85,870.53 |
| 98 | $85,870.53 | $667.02 | $0.00 | $485.52 | $87,023.07 |
| 99 | $87,023.07 | $667.02 | $0.00 | $492.04 | $88,182.13 |
| 100 | $88,182.13 | $667.02 | $0.00 | $498.59 | $89,347.74 |
| 101 | $89,347.74 | $667.02 | $0.00 | $505.19 | $90,519.95 |
| 102 | $90,519.95 | $667.02 | $0.00 | $511.81 | $91,698.78 |
| 103 | $91,698.78 | $667.02 | $0.00 | $518.48 | $92,884.28 |
| 104 | $92,884.28 | $667.02 | $0.00 | $525.18 | $94,076.48 |
| 105 | $94,076.48 | $667.02 | $0.00 | $531.92 | $95,275.42 |
| 106 | $95,275.42 | $667.02 | $0.00 | $538.70 | $96,481.14 |
| 107 | $96,481.14 | $667.02 | $0.00 | $545.52 | $97,693.68 |
| 108 | $97,693.68 | $667.02 | $0.00 | $552.37 | $98,913.07 |
| 109 | $98,913.07 | $667.02 | $0.00 | $559.27 | $100,139.36 |
| 110 | $100,139.36 | $667.02 | $0.00 | $566.20 | $101,372.58 |
| 111 | $101,372.58 | $667.02 | $0.00 | $573.18 | $102,612.78 |
| 112 | $102,612.78 | $667.02 | $0.00 | $580.19 | $103,859.99 |
| 113 | $103,859.99 | $667.02 | $0.00 | $587.24 | $105,114.25 |
| 114 | $105,114.25 | $667.02 | $0.00 | $594.33 | $106,375.60 |
| 115 | $106,375.60 | $667.02 | $0.00 | $601.46 | $107,644.08 |
| 116 | $107,644.08 | $667.02 | $0.00 | $608.64 | $108,919.74 |
| 117 | $108,919.74 | $667.02 | $0.00 | $615.85 | $110,202.61 |
| 118 | $110,202.61 | $667.02 | $0.00 | $623.10 | $111,492.73 |
| 119 | $111,492.73 | $667.02 | $0.00 | $630.40 | $112,790.15 |
| 120 | $112,790.15 | $667.02 | $0.00 | $637.73 | $114,094.90 |
| 121 | $114,094.90 | $667.02 | $0.00 | $645.11 | $115,407.03 |
| 122 | $115,407.03 | $667.02 | $0.00 | $652.53 | $116,726.58 |
| 123 | $116,726.58 | $667.02 | $0.00 | $659.99 | $118,053.59 |
| 124 | $118,053.59 | $667.02 | $0.00 | $667.49 | $119,388.10 |
| 125 | $119,388.10 | $667.02 | $0.00 | $675.04 | $120,730.16 |
| 126 | $120,730.16 | $667.02 | $0.00 | $682.63 | $122,079.81 |
| 127 | $122,079.81 | $667.02 | $0.00 | $690.26 | $123,437.09 |
| 128 | $123,437.09 | $667.02 | $0.00 | $697.93 | $124,802.04 |
| 129 | $124,802.04 | $667.02 | $0.00 | $705.65 | $126,174.71 |
| 130 | $126,174.71 | $667.02 | $0.00 | $713.41 | $127,555.14 |
| 131 | $127,555.14 | $667.02 | $0.00 | $721.22 | $128,943.38 |
| 132 | $128,943.38 | $667.02 | $0.00 | $729.06 | $130,339.46 |
| 133 | $130,339.46 | $667.02 | $0.00 | $736.96 | $131,743.44 |
| 134 | $131,743.44 | $667.02 | $0.00 | $744.90 | $133,155.36 |
| 135 | $133,155.36 | $667.02 | $0.00 | $752.88 | $134,575.26 |
| 136 | $134,575.26 | $667.02 | $0.00 | $760.91 | $136,003.19 |
| 137 | $136,003.19 | $667.02 | $0.00 | $768.98 | $137,439.19 |
| 138 | $137,439.19 | $667.02 | $0.00 | $777.10 | $138,883.31 |
| 139 | $138,883.31 | $667.02 | $0.00 | $785.27 | $140,335.60 |
| 140 | $140,335.60 | $667.02 | $0.00 | $793.48 | $141,796.10 |
| 141 | $141,796.10 | $667.02 | $0.00 | $801.74 | $143,264.86 |
| 142 | $143,264.86 | $667.02 | $0.00 | $810.04 | $144,741.92 |
| 143 | $144,741.92 | $667.02 | $0.00 | $818.39 | $146,227.33 |
| 144 | $146,227.33 | $667.02 | $0.00 | $826.79 | $147,721.14 |
| 145 | $147,721.14 | $667.02 | $0.00 | $835.24 | $149,223.40 |
| 146 | $149,223.40 | $667.02 | $0.00 | $843.73 | $150,734.15 |
| 147 | $150,734.15 | $667.02 | $0.00 | $852.27 | $152,253.44 |
| 148 | $152,253.44 | $667.02 | $0.00 | $860.86 | $153,781.32 |
| 149 | $153,781.32 | $667.02 | $0.00 | $869.50 | $155,317.84 |
| 150 | $155,317.84 | $667.02 | $0.00 | $878.19 | $156,863.05 |
| 151 | $156,863.05 | $667.02 | $0.00 | $886.93 | $158,417.00 |
| 152 | $158,417.00 | $667.02 | $0.00 | $895.71 | $159,979.73 |
| 153 | $159,979.73 | $667.02 | $0.00 | $904.55 | $161,551.30 |
| 154 | $161,551.30 | $667.02 | $0.00 | $913.43 | $163,131.75 |
| 155 | $163,131.75 | $667.02 | $0.00 | $922.37 | $164,721.14 |
| 156 | $164,721.14 | $667.02 | $0.00 | $931.36 | $166,319.52 |
| 157 | $166,319.52 | $667.02 | $0.00 | $940.39 | $167,926.93 |
| 158 | $167,926.93 | $667.02 | $0.00 | $949.48 | $169,543.43 |
| 159 | $169,543.43 | $667.02 | $0.00 | $958.62 | $171,169.07 |
| 160 | $171,169.07 | $667.02 | $0.00 | $967.81 | $172,803.90 |
| 161 | $172,803.90 | $667.02 | $0.00 | $977.06 | $174,447.98 |
| 162 | $174,447.98 | $667.02 | $0.00 | $986.35 | $176,101.35 |
| 163 | $176,101.35 | $667.02 | $0.00 | $995.70 | $177,764.07 |
| 164 | $177,764.07 | $667.02 | $0.00 | $1,005.10 | $179,436.19 |
| 165 | $179,436.19 | $667.02 | $0.00 | $1,014.56 | $181,117.77 |
| 166 | $181,117.77 | $667.02 | $0.00 | $1,024.07 | $182,808.86 |
| 167 | $182,808.86 | $667.02 | $0.00 | $1,033.63 | $184,509.51 |
| 168 | $184,509.51 | $667.02 | $0.00 | $1,043.24 | $186,219.77 |
| 169 | $186,219.77 | $667.02 | $0.00 | $1,052.91 | $187,939.70 |
| 170 | $187,939.70 | $667.02 | $0.00 | $1,062.64 | $189,669.36 |
| 171 | $189,669.36 | $667.02 | $0.00 | $1,072.42 | $191,408.80 |
| 172 | $191,408.80 | $667.02 | $0.00 | $1,082.25 | $193,158.07 |
| 173 | $193,158.07 | $667.02 | $0.00 | $1,092.14 | $194,917.23 |
| 174 | $194,917.23 | $667.02 | $0.00 | $1,102.09 | $196,686.34 |
| 175 | $196,686.34 | $667.02 | $0.00 | $1,112.09 | $198,465.45 |
| 176 | $198,465.45 | $667.02 | $0.00 | $1,122.15 | $200,254.62 |
| 177 | $200,254.62 | $667.02 | $0.00 | $1,132.27 | $202,053.91 |
| 178 | $202,053.91 | $667.02 | $0.00 | $1,142.44 | $203,863.37 |
| 179 | $203,863.37 | $667.02 | $0.00 | $1,152.67 | $205,683.06 |
| 180 | $205,683.06 | $667.02 | $0.00 | $1,162.96 | $207,513.04 |
| 181 | $207,513.04 | $667.02 | $0.00 | $1,173.31 | $209,353.37 |
| 182 | $209,353.37 | $667.02 | $0.00 | $1,183.71 | $211,204.10 |
| 183 | $211,204.10 | $667.02 | $0.00 | $1,194.18 | $213,065.30 |
| 184 | $213,065.30 | $667.02 | $0.00 | $1,204.70 | $214,937.02 |
| 185 | $214,937.02 | $667.02 | $0.00 | $1,215.29 | $216,819.33 |
| 186 | $216,819.33 | $667.02 | $0.00 | $1,225.93 | $218,712.28 |
| 187 | $218,712.28 | $667.02 | $0.00 | $1,236.63 | $220,615.93 |
| 188 | $220,615.93 | $667.02 | $0.00 | $1,247.39 | $222,530.34 |
| 189 | $222,530.34 | $667.02 | $0.00 | $1,258.22 | $224,455.58 |
| 190 | $224,455.58 | $667.02 | $0.00 | $1,269.10 | $226,391.70 |
| 191 | $226,391.70 | $667.02 | $0.00 | $1,280.05 | $228,338.77 |
| 192 | $228,338.77 | $667.02 | $0.00 | $1,291.06 | $230,296.85 |
| 193 | $230,296.85 | $667.02 | $0.00 | $1,302.13 | $232,266.00 |
| 194 | $232,266.00 | $667.02 | $0.00 | $1,313.27 | $234,246.29 |
| 195 | $234,246.29 | $667.02 | $0.00 | $1,324.46 | $236,237.77 |
| 196 | $236,237.77 | $667.02 | $0.00 | $1,335.72 | $238,240.51 |
| 197 | $238,240.51 | $667.02 | $0.00 | $1,347.05 | $240,254.58 |
| 198 | $240,254.58 | $667.02 | $0.00 | $1,358.43 | $242,280.03 |
| 199 | $242,280.03 | $667.02 | $0.00 | $1,369.89 | $244,316.94 |
| 200 | $244,316.94 | $667.02 | $0.00 | $1,381.40 | $246,365.36 |
| 201 | $246,365.36 | $667.02 | $0.00 | $1,392.99 | $248,425.37 |
| 202 | $248,425.37 | $667.02 | $0.00 | $1,404.63 | $250,497.02 |
| 203 | $250,497.02 | $667.02 | $0.00 | $1,416.35 | $252,580.39 |
| 204 | $252,580.39 | $667.02 | $0.00 | $1,428.13 | $254,675.54 |
| 205 | $254,675.54 | $667.02 | $0.00 | $1,439.97 | $256,782.53 |
| 206 | $256,782.53 | $667.02 | $0.00 | $1,451.89 | $258,901.44 |
| 207 | $258,901.44 | $667.02 | $0.00 | $1,463.87 | $261,032.33 |
| 208 | $261,032.33 | $667.02 | $0.00 | $1,475.91 | $263,175.26 |
| 209 | $263,175.26 | $667.02 | $0.00 | $1,488.03 | $265,330.31 |
| 210 | $265,330.31 | $667.02 | $0.00 | $1,500.22 | $267,497.55 |
| 211 | $267,497.55 | $667.02 | $0.00 | $1,512.47 | $269,677.04 |
| 212 | $269,677.04 | $667.02 | $0.00 | $1,524.79 | $271,868.85 |
| 213 | $271,868.85 | $667.02 | $0.00 | $1,537.19 | $274,073.06 |
| 214 | $274,073.06 | $667.02 | $0.00 | $1,549.65 | $276,289.73 |
| 215 | $276,289.73 | $667.02 | $0.00 | $1,562.18 | $278,518.93 |
| 216 | $278,518.93 | $667.02 | $0.00 | $1,574.79 | $280,760.74 |
| 217 | $280,760.74 | $667.02 | $76,034.96 | $1,587.46 | $206,980.26 |
| 218 | $206,980.26 | $667.02 | $0.00 | $1,170.30 | $208,817.58 |
| 219 | $208,817.58 | $667.02 | $0.00 | $1,180.68 | $210,665.28 |
| 220 | $210,665.28 | $667.02 | $0.00 | $1,191.13 | $212,523.43 |
| 221 | $212,523.43 | $667.02 | $0.00 | $1,201.64 | $214,392.09 |
| 222 | $214,392.09 | $667.02 | $0.00 | $1,212.20 | $216,271.31 |
| 223 | $216,271.31 | $667.02 | $0.00 | $1,222.83 | $218,161.16 |
| 224 | $218,161.16 | $667.02 | $0.00 | $1,233.51 | $220,061.69 |
| 225 | $220,061.69 | $667.02 | $0.00 | $1,244.26 | $221,972.97 |
| 226 | $221,972.97 | $667.02 | $0.00 | $1,255.07 | $223,895.06 |
| 227 | $223,895.06 | $667.02 | $0.00 | $1,265.94 | $225,828.02 |
| 228 | $225,828.02 | $667.02 | $0.00 | $1,276.86 | $227,771.90 |
| 229 | $227,771.90 | $667.02 | $81,357.40 | $1,287.86 | $148,369.38 |
| 230 | $148,369.38 | $667.02 | $0.00 | $838.90 | $149,875.30 |
| 231 | $149,875.30 | $667.02 | $0.00 | $847.42 | $151,389.74 |
| 232 | $151,389.74 | $667.02 | $0.00 | $855.98 | $152,912.74 |
| 233 | $152,912.74 | $667.02 | $0.00 | $864.59 | $154,444.35 |
| 234 | $154,444.35 | $667.02 | $0.00 | $873.25 | $155,984.62 |
| 235 | $155,984.62 | $667.02 | $0.00 | $881.96 | $157,533.60 |
| 236 | $157,533.60 | $667.02 | $0.00 | $890.72 | $159,091.34 |
| 237 | $159,091.34 | $667.02 | $0.00 | $899.53 | $160,657.89 |
| 238 | $160,657.89 | $667.02 | $0.00 | $908.38 | $162,233.29 |
| 239 | $162,233.29 | $667.02 | $0.00 | $917.29 | $163,817.60 |
| 240 | $163,817.60 | $667.02 | $0.00 | $926.25 | $165,410.87 |
| 241 | $165,410.87 | $667.02 | $87,052.42 | $935.26 | $79,960.73 |
| 242 | $79,960.73 | $667.02 | $0.00 | $452.11 | $81,079.86 |
| 243 | $81,079.86 | $667.02 | $0.00 | $458.44 | $82,205.32 |
| 244 | $82,205.32 | $667.02 | $0.00 | $464.80 | $83,337.14 |
| 245 | $83,337.14 | $667.02 | $0.00 | $471.20 | $84,475.36 |
| 246 | $84,475.36 | $667.02 | $0.00 | $477.64 | $85,620.02 |
| 247 | $85,620.02 | $667.02 | $0.00 | $484.11 | $86,771.15 |
| 248 | $86,771.15 | $667.02 | $0.00 | $490.62 | $87,928.79 |
| 249 | $87,928.79 | $667.02 | $0.00 | $497.16 | $89,092.97 |
| 250 | $89,092.97 | $667.02 | $0.00 | $503.74 | $90,263.73 |
| 251 | $90,263.73 | $667.02 | $0.00 | $510.36 | $91,441.11 |
| 252 | $91,441.11 | $667.02 | $0.00 | $517.02 | $92,625.15 |
| 253 | $92,625.15 | $0.00 | $93,146.09 | $523.72 | $2.78 |