| Estimated Annual Cost in 2042 | $61,824 |
| Monthly savings required | $489 |
How much will it cost to send your child to Valencia College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $247,295.52 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $488.61 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 | $16,479.00 |
| 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 Valencia College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $488.61 | $0.00 | $0.00 | $488.61 |
| 2 | $488.61 | $488.61 | $0.00 | $2.76 | $979.98 |
| 3 | $979.98 | $488.61 | $0.00 | $5.54 | $1,474.13 |
| 4 | $1,474.13 | $488.61 | $0.00 | $8.33 | $1,971.07 |
| 5 | $1,971.07 | $488.61 | $0.00 | $11.14 | $2,470.82 |
| 6 | $2,470.82 | $488.61 | $0.00 | $13.97 | $2,973.40 |
| 7 | $2,973.40 | $488.61 | $0.00 | $16.81 | $3,478.82 |
| 8 | $3,478.82 | $488.61 | $0.00 | $19.67 | $3,987.10 |
| 9 | $3,987.10 | $488.61 | $0.00 | $22.54 | $4,498.25 |
| 10 | $4,498.25 | $488.61 | $0.00 | $25.43 | $5,012.29 |
| 11 | $5,012.29 | $488.61 | $0.00 | $28.34 | $5,529.24 |
| 12 | $5,529.24 | $488.61 | $0.00 | $31.26 | $6,049.11 |
| 13 | $6,049.11 | $488.61 | $0.00 | $34.20 | $6,571.92 |
| 14 | $6,571.92 | $488.61 | $0.00 | $37.16 | $7,097.69 |
| 15 | $7,097.69 | $488.61 | $0.00 | $40.13 | $7,626.43 |
| 16 | $7,626.43 | $488.61 | $0.00 | $43.12 | $8,158.16 |
| 17 | $8,158.16 | $488.61 | $0.00 | $46.13 | $8,692.90 |
| 18 | $8,692.90 | $488.61 | $0.00 | $49.15 | $9,230.66 |
| 19 | $9,230.66 | $488.61 | $0.00 | $52.19 | $9,771.46 |
| 20 | $9,771.46 | $488.61 | $0.00 | $55.25 | $10,315.32 |
| 21 | $10,315.32 | $488.61 | $0.00 | $58.32 | $10,862.25 |
| 22 | $10,862.25 | $488.61 | $0.00 | $61.42 | $11,412.28 |
| 23 | $11,412.28 | $488.61 | $0.00 | $64.53 | $11,965.42 |
| 24 | $11,965.42 | $488.61 | $0.00 | $67.65 | $12,521.68 |
| 25 | $12,521.68 | $488.61 | $0.00 | $70.80 | $13,081.09 |
| 26 | $13,081.09 | $488.61 | $0.00 | $73.96 | $13,643.66 |
| 27 | $13,643.66 | $488.61 | $0.00 | $77.14 | $14,209.41 |
| 28 | $14,209.41 | $488.61 | $0.00 | $80.34 | $14,778.36 |
| 29 | $14,778.36 | $488.61 | $0.00 | $83.56 | $15,350.53 |
| 30 | $15,350.53 | $488.61 | $0.00 | $86.79 | $15,925.93 |
| 31 | $15,925.93 | $488.61 | $0.00 | $90.05 | $16,504.59 |
| 32 | $16,504.59 | $488.61 | $0.00 | $93.32 | $17,086.52 |
| 33 | $17,086.52 | $488.61 | $0.00 | $96.61 | $17,671.74 |
| 34 | $17,671.74 | $488.61 | $0.00 | $99.92 | $18,260.27 |
| 35 | $18,260.27 | $488.61 | $0.00 | $103.25 | $18,852.13 |
| 36 | $18,852.13 | $488.61 | $0.00 | $106.59 | $19,447.33 |
| 37 | $19,447.33 | $488.61 | $0.00 | $109.96 | $20,045.90 |
| 38 | $20,045.90 | $488.61 | $0.00 | $113.34 | $20,647.85 |
| 39 | $20,647.85 | $488.61 | $0.00 | $116.75 | $21,253.21 |
| 40 | $21,253.21 | $488.61 | $0.00 | $120.17 | $21,861.99 |
| 41 | $21,861.99 | $488.61 | $0.00 | $123.61 | $22,474.21 |
| 42 | $22,474.21 | $488.61 | $0.00 | $127.07 | $23,089.89 |
| 43 | $23,089.89 | $488.61 | $0.00 | $130.55 | $23,709.05 |
| 44 | $23,709.05 | $488.61 | $0.00 | $134.05 | $24,331.71 |
| 45 | $24,331.71 | $488.61 | $0.00 | $137.58 | $24,957.90 |
| 46 | $24,957.90 | $488.61 | $0.00 | $141.12 | $25,587.63 |
| 47 | $25,587.63 | $488.61 | $0.00 | $144.68 | $26,220.92 |
| 48 | $26,220.92 | $488.61 | $0.00 | $148.26 | $26,857.79 |
| 49 | $26,857.79 | $488.61 | $0.00 | $151.86 | $27,498.26 |
| 50 | $27,498.26 | $488.61 | $0.00 | $155.48 | $28,142.35 |
| 51 | $28,142.35 | $488.61 | $0.00 | $159.12 | $28,790.08 |
| 52 | $28,790.08 | $488.61 | $0.00 | $162.78 | $29,441.47 |
| 53 | $29,441.47 | $488.61 | $0.00 | $166.47 | $30,096.55 |
| 54 | $30,096.55 | $488.61 | $0.00 | $170.17 | $30,755.33 |
| 55 | $30,755.33 | $488.61 | $0.00 | $173.90 | $31,417.84 |
| 56 | $31,417.84 | $488.61 | $0.00 | $177.64 | $32,084.09 |
| 57 | $32,084.09 | $488.61 | $0.00 | $181.41 | $32,754.11 |
| 58 | $32,754.11 | $488.61 | $0.00 | $185.20 | $33,427.92 |
| 59 | $33,427.92 | $488.61 | $0.00 | $189.01 | $34,105.54 |
| 60 | $34,105.54 | $488.61 | $0.00 | $192.84 | $34,786.99 |
| 61 | $34,786.99 | $488.61 | $0.00 | $196.69 | $35,472.29 |
| 62 | $35,472.29 | $488.61 | $0.00 | $200.57 | $36,161.47 |
| 63 | $36,161.47 | $488.61 | $0.00 | $204.46 | $36,854.54 |
| 64 | $36,854.54 | $488.61 | $0.00 | $208.38 | $37,551.53 |
| 65 | $37,551.53 | $488.61 | $0.00 | $212.32 | $38,252.46 |
| 66 | $38,252.46 | $488.61 | $0.00 | $216.28 | $38,957.35 |
| 67 | $38,957.35 | $488.61 | $0.00 | $220.27 | $39,666.23 |
| 68 | $39,666.23 | $488.61 | $0.00 | $224.28 | $40,379.12 |
| 69 | $40,379.12 | $488.61 | $0.00 | $228.31 | $41,096.04 |
| 70 | $41,096.04 | $488.61 | $0.00 | $232.36 | $41,817.01 |
| 71 | $41,817.01 | $488.61 | $0.00 | $236.44 | $42,542.06 |
| 72 | $42,542.06 | $488.61 | $0.00 | $240.54 | $43,271.21 |
| 73 | $43,271.21 | $488.61 | $0.00 | $244.66 | $44,004.48 |
| 74 | $44,004.48 | $488.61 | $0.00 | $248.81 | $44,741.90 |
| 75 | $44,741.90 | $488.61 | $0.00 | $252.98 | $45,483.49 |
| 76 | $45,483.49 | $488.61 | $0.00 | $257.17 | $46,229.27 |
| 77 | $46,229.27 | $488.61 | $0.00 | $261.39 | $46,979.27 |
| 78 | $46,979.27 | $488.61 | $0.00 | $265.63 | $47,733.51 |
| 79 | $47,733.51 | $488.61 | $0.00 | $269.89 | $48,492.01 |
| 80 | $48,492.01 | $488.61 | $0.00 | $274.18 | $49,254.80 |
| 81 | $49,254.80 | $488.61 | $0.00 | $278.49 | $50,021.90 |
| 82 | $50,021.90 | $488.61 | $0.00 | $282.83 | $50,793.34 |
| 83 | $50,793.34 | $488.61 | $0.00 | $287.19 | $51,569.14 |
| 84 | $51,569.14 | $488.61 | $0.00 | $291.58 | $52,349.33 |
| 85 | $52,349.33 | $488.61 | $0.00 | $295.99 | $53,133.93 |
| 86 | $53,133.93 | $488.61 | $0.00 | $300.43 | $53,922.97 |
| 87 | $53,922.97 | $488.61 | $0.00 | $304.89 | $54,716.47 |
| 88 | $54,716.47 | $488.61 | $0.00 | $309.37 | $55,514.45 |
| 89 | $55,514.45 | $488.61 | $0.00 | $313.89 | $56,316.95 |
| 90 | $56,316.95 | $488.61 | $0.00 | $318.42 | $57,123.98 |
| 91 | $57,123.98 | $488.61 | $0.00 | $322.99 | $57,935.58 |
| 92 | $57,935.58 | $488.61 | $0.00 | $327.58 | $58,751.77 |
| 93 | $58,751.77 | $488.61 | $0.00 | $332.19 | $59,572.57 |
| 94 | $59,572.57 | $488.61 | $0.00 | $336.83 | $60,398.01 |
| 95 | $60,398.01 | $488.61 | $0.00 | $341.50 | $61,228.12 |
| 96 | $61,228.12 | $488.61 | $0.00 | $346.19 | $62,062.92 |
| 97 | $62,062.92 | $488.61 | $0.00 | $350.91 | $62,902.44 |
| 98 | $62,902.44 | $488.61 | $0.00 | $355.66 | $63,746.71 |
| 99 | $63,746.71 | $488.61 | $0.00 | $360.43 | $64,595.75 |
| 100 | $64,595.75 | $488.61 | $0.00 | $365.23 | $65,449.59 |
| 101 | $65,449.59 | $488.61 | $0.00 | $370.06 | $66,308.26 |
| 102 | $66,308.26 | $488.61 | $0.00 | $374.92 | $67,171.79 |
| 103 | $67,171.79 | $488.61 | $0.00 | $379.80 | $68,040.20 |
| 104 | $68,040.20 | $488.61 | $0.00 | $384.71 | $68,913.52 |
| 105 | $68,913.52 | $488.61 | $0.00 | $389.65 | $69,791.78 |
| 106 | $69,791.78 | $488.61 | $0.00 | $394.61 | $70,675.00 |
| 107 | $70,675.00 | $488.61 | $0.00 | $399.61 | $71,563.22 |
| 108 | $71,563.22 | $488.61 | $0.00 | $404.63 | $72,456.46 |
| 109 | $72,456.46 | $488.61 | $0.00 | $409.68 | $73,354.75 |
| 110 | $73,354.75 | $488.61 | $0.00 | $414.76 | $74,258.12 |
| 111 | $74,258.12 | $488.61 | $0.00 | $419.87 | $75,166.60 |
| 112 | $75,166.60 | $488.61 | $0.00 | $425.00 | $76,080.21 |
| 113 | $76,080.21 | $488.61 | $0.00 | $430.17 | $76,998.99 |
| 114 | $76,998.99 | $488.61 | $0.00 | $435.36 | $77,922.96 |
| 115 | $77,922.96 | $488.61 | $0.00 | $440.59 | $78,852.16 |
| 116 | $78,852.16 | $488.61 | $0.00 | $445.84 | $79,786.61 |
| 117 | $79,786.61 | $488.61 | $0.00 | $451.13 | $80,726.35 |
| 118 | $80,726.35 | $488.61 | $0.00 | $456.44 | $81,671.40 |
| 119 | $81,671.40 | $488.61 | $0.00 | $461.78 | $82,621.79 |
| 120 | $82,621.79 | $488.61 | $0.00 | $467.16 | $83,577.56 |
| 121 | $83,577.56 | $488.61 | $0.00 | $472.56 | $84,538.73 |
| 122 | $84,538.73 | $488.61 | $0.00 | $477.99 | $85,505.33 |
| 123 | $85,505.33 | $488.61 | $0.00 | $483.46 | $86,477.40 |
| 124 | $86,477.40 | $488.61 | $0.00 | $488.96 | $87,454.97 |
| 125 | $87,454.97 | $488.61 | $0.00 | $494.48 | $88,438.06 |
| 126 | $88,438.06 | $488.61 | $0.00 | $500.04 | $89,426.71 |
| 127 | $89,426.71 | $488.61 | $0.00 | $505.63 | $90,420.95 |
| 128 | $90,420.95 | $488.61 | $0.00 | $511.25 | $91,420.81 |
| 129 | $91,420.81 | $488.61 | $0.00 | $516.91 | $92,426.33 |
| 130 | $92,426.33 | $488.61 | $0.00 | $522.59 | $93,437.53 |
| 131 | $93,437.53 | $488.61 | $0.00 | $528.31 | $94,454.45 |
| 132 | $94,454.45 | $488.61 | $0.00 | $534.06 | $95,477.12 |
| 133 | $95,477.12 | $488.61 | $0.00 | $539.84 | $96,505.57 |
| 134 | $96,505.57 | $488.61 | $0.00 | $545.66 | $97,539.84 |
| 135 | $97,539.84 | $488.61 | $0.00 | $551.50 | $98,579.95 |
| 136 | $98,579.95 | $488.61 | $0.00 | $557.39 | $99,625.95 |
| 137 | $99,625.95 | $488.61 | $0.00 | $563.30 | $100,677.86 |
| 138 | $100,677.86 | $488.61 | $0.00 | $569.25 | $101,735.72 |
| 139 | $101,735.72 | $488.61 | $0.00 | $575.23 | $102,799.56 |
| 140 | $102,799.56 | $488.61 | $0.00 | $581.24 | $103,869.41 |
| 141 | $103,869.41 | $488.61 | $0.00 | $587.29 | $104,945.31 |
| 142 | $104,945.31 | $488.61 | $0.00 | $593.38 | $106,027.30 |
| 143 | $106,027.30 | $488.61 | $0.00 | $599.49 | $107,115.40 |
| 144 | $107,115.40 | $488.61 | $0.00 | $605.65 | $108,209.66 |
| 145 | $108,209.66 | $488.61 | $0.00 | $611.83 | $109,310.10 |
| 146 | $109,310.10 | $488.61 | $0.00 | $618.06 | $110,416.77 |
| 147 | $110,416.77 | $488.61 | $0.00 | $624.31 | $111,529.69 |
| 148 | $111,529.69 | $488.61 | $0.00 | $630.61 | $112,648.91 |
| 149 | $112,648.91 | $488.61 | $0.00 | $636.93 | $113,774.45 |
| 150 | $113,774.45 | $488.61 | $0.00 | $643.30 | $114,906.36 |
| 151 | $114,906.36 | $488.61 | $0.00 | $649.70 | $116,044.67 |
| 152 | $116,044.67 | $488.61 | $0.00 | $656.13 | $117,189.41 |
| 153 | $117,189.41 | $488.61 | $0.00 | $662.61 | $118,340.63 |
| 154 | $118,340.63 | $488.61 | $0.00 | $669.12 | $119,498.36 |
| 155 | $119,498.36 | $488.61 | $0.00 | $675.66 | $120,662.63 |
| 156 | $120,662.63 | $488.61 | $0.00 | $682.24 | $121,833.48 |
| 157 | $121,833.48 | $488.61 | $0.00 | $688.86 | $123,010.95 |
| 158 | $123,010.95 | $488.61 | $0.00 | $695.52 | $124,195.08 |
| 159 | $124,195.08 | $488.61 | $0.00 | $702.22 | $125,385.91 |
| 160 | $125,385.91 | $488.61 | $0.00 | $708.95 | $126,583.47 |
| 161 | $126,583.47 | $488.61 | $0.00 | $715.72 | $127,787.80 |
| 162 | $127,787.80 | $488.61 | $0.00 | $722.53 | $128,998.94 |
| 163 | $128,998.94 | $488.61 | $0.00 | $729.38 | $130,216.93 |
| 164 | $130,216.93 | $488.61 | $0.00 | $736.27 | $131,441.81 |
| 165 | $131,441.81 | $488.61 | $0.00 | $743.19 | $132,673.61 |
| 166 | $132,673.61 | $488.61 | $0.00 | $750.16 | $133,912.38 |
| 167 | $133,912.38 | $488.61 | $0.00 | $757.16 | $135,158.15 |
| 168 | $135,158.15 | $488.61 | $0.00 | $764.20 | $136,410.96 |
| 169 | $136,410.96 | $488.61 | $0.00 | $771.29 | $137,670.86 |
| 170 | $137,670.86 | $488.61 | $0.00 | $778.41 | $138,937.88 |
| 171 | $138,937.88 | $488.61 | $0.00 | $785.57 | $140,212.06 |
| 172 | $140,212.06 | $488.61 | $0.00 | $792.78 | $141,493.45 |
| 173 | $141,493.45 | $488.61 | $0.00 | $800.02 | $142,782.08 |
| 174 | $142,782.08 | $488.61 | $0.00 | $807.31 | $144,078.00 |
| 175 | $144,078.00 | $488.61 | $0.00 | $814.64 | $145,381.25 |
| 176 | $145,381.25 | $488.61 | $0.00 | $822.01 | $146,691.87 |
| 177 | $146,691.87 | $488.61 | $0.00 | $829.42 | $148,009.90 |
| 178 | $148,009.90 | $488.61 | $0.00 | $836.87 | $149,335.38 |
| 179 | $149,335.38 | $488.61 | $0.00 | $844.36 | $150,668.35 |
| 180 | $150,668.35 | $488.61 | $0.00 | $851.90 | $152,008.86 |
| 181 | $152,008.86 | $488.61 | $0.00 | $859.48 | $153,356.95 |
| 182 | $153,356.95 | $488.61 | $0.00 | $867.10 | $154,712.66 |
| 183 | $154,712.66 | $488.61 | $0.00 | $874.77 | $156,076.04 |
| 184 | $156,076.04 | $488.61 | $0.00 | $882.48 | $157,447.13 |
| 185 | $157,447.13 | $488.61 | $0.00 | $890.23 | $158,825.97 |
| 186 | $158,825.97 | $488.61 | $0.00 | $898.03 | $160,212.61 |
| 187 | $160,212.61 | $488.61 | $0.00 | $905.87 | $161,607.09 |
| 188 | $161,607.09 | $488.61 | $0.00 | $913.75 | $163,009.45 |
| 189 | $163,009.45 | $488.61 | $0.00 | $921.68 | $164,419.74 |
| 190 | $164,419.74 | $488.61 | $0.00 | $929.65 | $165,838.00 |
| 191 | $165,838.00 | $488.61 | $0.00 | $937.67 | $167,264.28 |
| 192 | $167,264.28 | $488.61 | $0.00 | $945.74 | $168,698.63 |
| 193 | $168,698.63 | $488.61 | $0.00 | $953.85 | $170,141.09 |
| 194 | $170,141.09 | $488.61 | $0.00 | $962.00 | $171,591.70 |
| 195 | $171,591.70 | $488.61 | $0.00 | $970.20 | $173,050.51 |
| 196 | $173,050.51 | $488.61 | $0.00 | $978.45 | $174,517.57 |
| 197 | $174,517.57 | $488.61 | $0.00 | $986.75 | $175,992.93 |
| 198 | $175,992.93 | $488.61 | $0.00 | $995.09 | $177,476.63 |
| 199 | $177,476.63 | $488.61 | $0.00 | $1,003.48 | $178,968.72 |
| 200 | $178,968.72 | $488.61 | $0.00 | $1,011.92 | $180,469.25 |
| 201 | $180,469.25 | $488.61 | $0.00 | $1,020.40 | $181,978.26 |
| 202 | $181,978.26 | $488.61 | $0.00 | $1,028.93 | $183,495.80 |
| 203 | $183,495.80 | $488.61 | $0.00 | $1,037.51 | $185,021.92 |
| 204 | $185,021.92 | $488.61 | $0.00 | $1,046.14 | $186,556.67 |
| 205 | $186,556.67 | $488.61 | $0.00 | $1,054.82 | $188,100.10 |
| 206 | $188,100.10 | $488.61 | $0.00 | $1,063.55 | $189,652.26 |
| 207 | $189,652.26 | $488.61 | $0.00 | $1,072.32 | $191,213.19 |
| 208 | $191,213.19 | $488.61 | $0.00 | $1,081.15 | $192,782.95 |
| 209 | $192,782.95 | $488.61 | $0.00 | $1,090.02 | $194,361.58 |
| 210 | $194,361.58 | $488.61 | $0.00 | $1,098.95 | $195,949.14 |
| 211 | $195,949.14 | $488.61 | $0.00 | $1,107.92 | $197,545.67 |
| 212 | $197,545.67 | $488.61 | $0.00 | $1,116.95 | $199,151.23 |
| 213 | $199,151.23 | $488.61 | $0.00 | $1,126.03 | $200,765.87 |
| 214 | $200,765.87 | $488.61 | $0.00 | $1,135.16 | $202,389.64 |
| 215 | $202,389.64 | $488.61 | $0.00 | $1,144.34 | $204,022.59 |
| 216 | $204,022.59 | $488.61 | $0.00 | $1,153.57 | $205,664.77 |
| 217 | $205,664.77 | $488.61 | $55,697.90 | $1,162.86 | $151,618.34 |
| 218 | $151,618.34 | $488.61 | $0.00 | $857.27 | $152,964.22 |
| 219 | $152,964.22 | $488.61 | $0.00 | $864.88 | $154,317.71 |
| 220 | $154,317.71 | $488.61 | $0.00 | $872.53 | $155,678.85 |
| 221 | $155,678.85 | $488.61 | $0.00 | $880.23 | $157,047.69 |
| 222 | $157,047.69 | $488.61 | $0.00 | $887.97 | $158,424.27 |
| 223 | $158,424.27 | $488.61 | $0.00 | $895.75 | $159,808.63 |
| 224 | $159,808.63 | $488.61 | $0.00 | $903.58 | $161,200.82 |
| 225 | $161,200.82 | $488.61 | $0.00 | $911.45 | $162,600.88 |
| 226 | $162,600.88 | $488.61 | $0.00 | $919.37 | $164,008.86 |
| 227 | $164,008.86 | $488.61 | $0.00 | $927.33 | $165,424.80 |
| 228 | $165,424.80 | $488.61 | $0.00 | $935.34 | $166,848.75 |
| 229 | $166,848.75 | $488.61 | $59,596.76 | $943.39 | $108,683.99 |
| 230 | $108,683.99 | $488.61 | $0.00 | $614.52 | $109,787.12 |
| 231 | $109,787.12 | $488.61 | $0.00 | $620.75 | $110,896.48 |
| 232 | $110,896.48 | $488.61 | $0.00 | $627.02 | $112,012.11 |
| 233 | $112,012.11 | $488.61 | $0.00 | $633.33 | $113,134.05 |
| 234 | $113,134.05 | $488.61 | $0.00 | $639.68 | $114,262.34 |
| 235 | $114,262.34 | $488.61 | $0.00 | $646.06 | $115,397.01 |
| 236 | $115,397.01 | $488.61 | $0.00 | $652.47 | $116,538.09 |
| 237 | $116,538.09 | $488.61 | $0.00 | $658.92 | $117,685.62 |
| 238 | $117,685.62 | $488.61 | $0.00 | $665.41 | $118,839.64 |
| 239 | $118,839.64 | $488.61 | $0.00 | $671.94 | $120,000.19 |
| 240 | $120,000.19 | $488.61 | $0.00 | $678.50 | $121,167.30 |
| 241 | $121,167.30 | $488.61 | $63,768.53 | $685.10 | $58,572.48 |
| 242 | $58,572.48 | $488.61 | $0.00 | $331.18 | $59,392.27 |
| 243 | $59,392.27 | $488.61 | $0.00 | $335.81 | $60,216.69 |
| 244 | $60,216.69 | $488.61 | $0.00 | $340.47 | $61,045.77 |
| 245 | $61,045.77 | $488.61 | $0.00 | $345.16 | $61,879.54 |
| 246 | $61,879.54 | $488.61 | $0.00 | $349.88 | $62,718.03 |
| 247 | $62,718.03 | $488.61 | $0.00 | $354.62 | $63,561.26 |
| 248 | $63,561.26 | $488.61 | $0.00 | $359.38 | $64,409.25 |
| 249 | $64,409.25 | $488.61 | $0.00 | $364.18 | $65,262.04 |
| 250 | $65,262.04 | $488.61 | $0.00 | $369.00 | $66,119.65 |
| 251 | $66,119.65 | $488.61 | $0.00 | $373.85 | $66,982.11 |
| 252 | $66,982.11 | $488.61 | $0.00 | $378.73 | $67,849.45 |
| 253 | $67,849.45 | $0.00 | $68,232.33 | $383.63 | $0.75 |