How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $104,594 |
| Monthly savings required | $828 |
How much will it cost to send your child to Broward College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $418,377.71 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $827.95 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 | $40,334.00 |
| 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 Broward College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $827.95 | $0.00 | $0.00 | $827.95 |
| 2 | $827.95 | $827.95 | $0.00 | $4.68 | $1,660.58 |
| 3 | $1,660.58 | $827.95 | $0.00 | $9.39 | $2,497.92 |
| 4 | $2,497.92 | $827.95 | $0.00 | $14.12 | $3,339.99 |
| 5 | $3,339.99 | $827.95 | $0.00 | $18.88 | $4,186.82 |
| 6 | $4,186.82 | $827.95 | $0.00 | $23.67 | $5,038.44 |
| 7 | $5,038.44 | $827.95 | $0.00 | $28.49 | $5,894.88 |
| 8 | $5,894.88 | $827.95 | $0.00 | $33.33 | $6,756.16 |
| 9 | $6,756.16 | $827.95 | $0.00 | $38.20 | $7,622.31 |
| 10 | $7,622.31 | $827.95 | $0.00 | $43.10 | $8,493.36 |
| 11 | $8,493.36 | $827.95 | $0.00 | $48.02 | $9,369.33 |
| 12 | $9,369.33 | $827.95 | $0.00 | $52.98 | $10,250.26 |
| 13 | $10,250.26 | $827.95 | $0.00 | $57.96 | $11,136.17 |
| 14 | $11,136.17 | $827.95 | $0.00 | $62.97 | $12,027.09 |
| 15 | $12,027.09 | $827.95 | $0.00 | $68.00 | $12,923.04 |
| 16 | $12,923.04 | $827.95 | $0.00 | $73.07 | $13,824.06 |
| 17 | $13,824.06 | $827.95 | $0.00 | $78.16 | $14,730.17 |
| 18 | $14,730.17 | $827.95 | $0.00 | $83.29 | $15,641.41 |
| 19 | $15,641.41 | $827.95 | $0.00 | $88.44 | $16,557.80 |
| 20 | $16,557.80 | $827.95 | $0.00 | $93.62 | $17,479.37 |
| 21 | $17,479.37 | $827.95 | $0.00 | $98.83 | $18,406.15 |
| 22 | $18,406.15 | $827.95 | $0.00 | $104.07 | $19,338.17 |
| 23 | $19,338.17 | $827.95 | $0.00 | $109.34 | $20,275.46 |
| 24 | $20,275.46 | $827.95 | $0.00 | $114.64 | $21,218.05 |
| 25 | $21,218.05 | $827.95 | $0.00 | $119.97 | $22,165.97 |
| 26 | $22,165.97 | $827.95 | $0.00 | $125.33 | $23,119.25 |
| 27 | $23,119.25 | $827.95 | $0.00 | $130.72 | $24,077.92 |
| 28 | $24,077.92 | $827.95 | $0.00 | $136.14 | $25,042.01 |
| 29 | $25,042.01 | $827.95 | $0.00 | $141.59 | $26,011.55 |
| 30 | $26,011.55 | $827.95 | $0.00 | $147.07 | $26,986.57 |
| 31 | $26,986.57 | $827.95 | $0.00 | $152.59 | $27,967.11 |
| 32 | $27,967.11 | $827.95 | $0.00 | $158.13 | $28,953.19 |
| 33 | $28,953.19 | $827.95 | $0.00 | $163.71 | $29,944.85 |
| 34 | $29,944.85 | $827.95 | $0.00 | $169.31 | $30,942.11 |
| 35 | $30,942.11 | $827.95 | $0.00 | $174.95 | $31,945.01 |
| 36 | $31,945.01 | $827.95 | $0.00 | $180.62 | $32,953.58 |
| 37 | $32,953.58 | $827.95 | $0.00 | $186.32 | $33,967.85 |
| 38 | $33,967.85 | $827.95 | $0.00 | $192.06 | $34,987.86 |
| 39 | $34,987.86 | $827.95 | $0.00 | $197.83 | $36,013.64 |
| 40 | $36,013.64 | $827.95 | $0.00 | $203.63 | $37,045.22 |
| 41 | $37,045.22 | $827.95 | $0.00 | $209.46 | $38,082.63 |
| 42 | $38,082.63 | $827.95 | $0.00 | $215.32 | $39,125.90 |
| 43 | $39,125.90 | $827.95 | $0.00 | $221.22 | $40,175.07 |
| 44 | $40,175.07 | $827.95 | $0.00 | $227.16 | $41,230.18 |
| 45 | $41,230.18 | $827.95 | $0.00 | $233.12 | $42,291.25 |
| 46 | $42,291.25 | $827.95 | $0.00 | $239.12 | $43,358.32 |
| 47 | $43,358.32 | $827.95 | $0.00 | $245.15 | $44,431.42 |
| 48 | $44,431.42 | $827.95 | $0.00 | $251.22 | $45,510.59 |
| 49 | $45,510.59 | $827.95 | $0.00 | $257.32 | $46,595.86 |
| 50 | $46,595.86 | $827.95 | $0.00 | $263.46 | $47,687.27 |
| 51 | $47,687.27 | $827.95 | $0.00 | $269.63 | $48,784.85 |
| 52 | $48,784.85 | $827.95 | $0.00 | $275.84 | $49,888.64 |
| 53 | $49,888.64 | $827.95 | $0.00 | $282.08 | $50,998.67 |
| 54 | $50,998.67 | $827.95 | $0.00 | $288.35 | $52,114.97 |
| 55 | $52,114.97 | $827.95 | $0.00 | $294.67 | $53,237.59 |
| 56 | $53,237.59 | $827.95 | $0.00 | $301.01 | $54,366.55 |
| 57 | $54,366.55 | $827.95 | $0.00 | $307.40 | $55,501.90 |
| 58 | $55,501.90 | $827.95 | $0.00 | $313.82 | $56,643.67 |
| 59 | $56,643.67 | $827.95 | $0.00 | $320.27 | $57,791.89 |
| 60 | $57,791.89 | $827.95 | $0.00 | $326.76 | $58,946.60 |
| 61 | $58,946.60 | $827.95 | $0.00 | $333.29 | $60,107.84 |
| 62 | $60,107.84 | $827.95 | $0.00 | $339.86 | $61,275.65 |
| 63 | $61,275.65 | $827.95 | $0.00 | $346.46 | $62,450.06 |
| 64 | $62,450.06 | $827.95 | $0.00 | $353.10 | $63,631.11 |
| 65 | $63,631.11 | $827.95 | $0.00 | $359.78 | $64,818.84 |
| 66 | $64,818.84 | $827.95 | $0.00 | $366.50 | $66,013.29 |
| 67 | $66,013.29 | $827.95 | $0.00 | $373.25 | $67,214.49 |
| 68 | $67,214.49 | $827.95 | $0.00 | $380.04 | $68,422.48 |
| 69 | $68,422.48 | $827.95 | $0.00 | $386.87 | $69,637.30 |
| 70 | $69,637.30 | $827.95 | $0.00 | $393.74 | $70,858.99 |
| 71 | $70,858.99 | $827.95 | $0.00 | $400.65 | $72,087.59 |
| 72 | $72,087.59 | $827.95 | $0.00 | $407.59 | $73,323.13 |
| 73 | $73,323.13 | $827.95 | $0.00 | $414.58 | $74,565.66 |
| 74 | $74,565.66 | $827.95 | $0.00 | $421.61 | $75,815.22 |
| 75 | $75,815.22 | $827.95 | $0.00 | $428.67 | $77,071.84 |
| 76 | $77,071.84 | $827.95 | $0.00 | $435.78 | $78,335.57 |
| 77 | $78,335.57 | $827.95 | $0.00 | $442.92 | $79,606.44 |
| 78 | $79,606.44 | $827.95 | $0.00 | $450.11 | $80,884.50 |
| 79 | $80,884.50 | $827.95 | $0.00 | $457.33 | $82,169.78 |
| 80 | $82,169.78 | $827.95 | $0.00 | $464.60 | $83,462.33 |
| 81 | $83,462.33 | $827.95 | $0.00 | $471.91 | $84,762.19 |
| 82 | $84,762.19 | $827.95 | $0.00 | $479.26 | $86,069.40 |
| 83 | $86,069.40 | $827.95 | $0.00 | $486.65 | $87,384.00 |
| 84 | $87,384.00 | $827.95 | $0.00 | $494.08 | $88,706.03 |
| 85 | $88,706.03 | $827.95 | $0.00 | $501.56 | $90,035.54 |
| 86 | $90,035.54 | $827.95 | $0.00 | $509.07 | $91,372.56 |
| 87 | $91,372.56 | $827.95 | $0.00 | $516.63 | $92,717.14 |
| 88 | $92,717.14 | $827.95 | $0.00 | $524.24 | $94,069.33 |
| 89 | $94,069.33 | $827.95 | $0.00 | $531.88 | $95,429.16 |
| 90 | $95,429.16 | $827.95 | $0.00 | $539.57 | $96,796.68 |
| 91 | $96,796.68 | $827.95 | $0.00 | $547.30 | $98,171.93 |
| 92 | $98,171.93 | $827.95 | $0.00 | $555.08 | $99,554.96 |
| 93 | $99,554.96 | $827.95 | $0.00 | $562.90 | $100,945.81 |
| 94 | $100,945.81 | $827.95 | $0.00 | $570.76 | $102,344.52 |
| 95 | $102,344.52 | $827.95 | $0.00 | $578.67 | $103,751.14 |
| 96 | $103,751.14 | $827.95 | $0.00 | $586.62 | $105,165.71 |
| 97 | $105,165.71 | $827.95 | $0.00 | $594.62 | $106,588.28 |
| 98 | $106,588.28 | $827.95 | $0.00 | $602.67 | $108,018.90 |
| 99 | $108,018.90 | $827.95 | $0.00 | $610.75 | $109,457.60 |
| 100 | $109,457.60 | $827.95 | $0.00 | $618.89 | $110,904.44 |
| 101 | $110,904.44 | $827.95 | $0.00 | $627.07 | $112,359.46 |
| 102 | $112,359.46 | $827.95 | $0.00 | $635.30 | $113,822.71 |
| 103 | $113,822.71 | $827.95 | $0.00 | $643.57 | $115,294.23 |
| 104 | $115,294.23 | $827.95 | $0.00 | $651.89 | $116,774.07 |
| 105 | $116,774.07 | $827.95 | $0.00 | $660.26 | $118,262.28 |
| 106 | $118,262.28 | $827.95 | $0.00 | $668.67 | $119,758.90 |
| 107 | $119,758.90 | $827.95 | $0.00 | $677.13 | $121,263.98 |
| 108 | $121,263.98 | $827.95 | $0.00 | $685.64 | $122,777.57 |
| 109 | $122,777.57 | $827.95 | $0.00 | $694.20 | $124,299.72 |
| 110 | $124,299.72 | $827.95 | $0.00 | $702.81 | $125,830.48 |
| 111 | $125,830.48 | $827.95 | $0.00 | $711.46 | $127,369.89 |
| 112 | $127,369.89 | $827.95 | $0.00 | $720.17 | $128,918.01 |
| 113 | $128,918.01 | $827.95 | $0.00 | $728.92 | $130,474.88 |
| 114 | $130,474.88 | $827.95 | $0.00 | $737.72 | $132,040.55 |
| 115 | $132,040.55 | $827.95 | $0.00 | $746.58 | $133,615.08 |
| 116 | $133,615.08 | $827.95 | $0.00 | $755.48 | $135,198.51 |
| 117 | $135,198.51 | $827.95 | $0.00 | $764.43 | $136,790.89 |
| 118 | $136,790.89 | $827.95 | $0.00 | $773.44 | $138,392.28 |
| 119 | $138,392.28 | $827.95 | $0.00 | $782.49 | $140,002.72 |
| 120 | $140,002.72 | $827.95 | $0.00 | $791.60 | $141,622.27 |
| 121 | $141,622.27 | $827.95 | $0.00 | $800.75 | $143,250.97 |
| 122 | $143,250.97 | $827.95 | $0.00 | $809.96 | $144,888.88 |
| 123 | $144,888.88 | $827.95 | $0.00 | $819.22 | $146,536.05 |
| 124 | $146,536.05 | $827.95 | $0.00 | $828.54 | $148,192.54 |
| 125 | $148,192.54 | $827.95 | $0.00 | $837.90 | $149,858.39 |
| 126 | $149,858.39 | $827.95 | $0.00 | $847.32 | $151,533.66 |
| 127 | $151,533.66 | $827.95 | $0.00 | $856.79 | $153,218.40 |
| 128 | $153,218.40 | $827.95 | $0.00 | $866.32 | $154,912.67 |
| 129 | $154,912.67 | $827.95 | $0.00 | $875.90 | $156,616.52 |
| 130 | $156,616.52 | $827.95 | $0.00 | $885.53 | $158,330.00 |
| 131 | $158,330.00 | $827.95 | $0.00 | $895.22 | $160,053.17 |
| 132 | $160,053.17 | $827.95 | $0.00 | $904.96 | $161,786.08 |
| 133 | $161,786.08 | $827.95 | $0.00 | $914.76 | $163,528.79 |
| 134 | $163,528.79 | $827.95 | $0.00 | $924.62 | $165,281.36 |
| 135 | $165,281.36 | $827.95 | $0.00 | $934.52 | $167,043.83 |
| 136 | $167,043.83 | $827.95 | $0.00 | $944.49 | $168,816.27 |
| 137 | $168,816.27 | $827.95 | $0.00 | $954.51 | $170,598.73 |
| 138 | $170,598.73 | $827.95 | $0.00 | $964.59 | $172,391.27 |
| 139 | $172,391.27 | $827.95 | $0.00 | $974.73 | $174,193.95 |
| 140 | $174,193.95 | $827.95 | $0.00 | $984.92 | $176,006.82 |
| 141 | $176,006.82 | $827.95 | $0.00 | $995.17 | $177,829.94 |
| 142 | $177,829.94 | $827.95 | $0.00 | $1,005.48 | $179,663.37 |
| 143 | $179,663.37 | $827.95 | $0.00 | $1,015.84 | $181,507.16 |
| 144 | $181,507.16 | $827.95 | $0.00 | $1,026.27 | $183,361.38 |
| 145 | $183,361.38 | $827.95 | $0.00 | $1,036.75 | $185,226.08 |
| 146 | $185,226.08 | $827.95 | $0.00 | $1,047.30 | $187,101.33 |
| 147 | $187,101.33 | $827.95 | $0.00 | $1,057.90 | $188,987.18 |
| 148 | $188,987.18 | $827.95 | $0.00 | $1,068.56 | $190,883.69 |
| 149 | $190,883.69 | $827.95 | $0.00 | $1,079.28 | $192,790.92 |
| 150 | $192,790.92 | $827.95 | $0.00 | $1,090.07 | $194,708.94 |
| 151 | $194,708.94 | $827.95 | $0.00 | $1,100.91 | $196,637.80 |
| 152 | $196,637.80 | $827.95 | $0.00 | $1,111.82 | $198,577.57 |
| 153 | $198,577.57 | $827.95 | $0.00 | $1,122.79 | $200,528.31 |
| 154 | $200,528.31 | $827.95 | $0.00 | $1,133.82 | $202,490.08 |
| 155 | $202,490.08 | $827.95 | $0.00 | $1,144.91 | $204,462.94 |
| 156 | $204,462.94 | $827.95 | $0.00 | $1,156.06 | $206,446.95 |
| 157 | $206,446.95 | $827.95 | $0.00 | $1,167.28 | $208,442.18 |
| 158 | $208,442.18 | $827.95 | $0.00 | $1,178.56 | $210,448.69 |
| 159 | $210,448.69 | $827.95 | $0.00 | $1,189.91 | $212,466.55 |
| 160 | $212,466.55 | $827.95 | $0.00 | $1,201.32 | $214,495.82 |
| 161 | $214,495.82 | $827.95 | $0.00 | $1,212.79 | $216,536.56 |
| 162 | $216,536.56 | $827.95 | $0.00 | $1,224.33 | $218,588.84 |
| 163 | $218,588.84 | $827.95 | $0.00 | $1,235.93 | $220,652.72 |
| 164 | $220,652.72 | $827.95 | $0.00 | $1,247.60 | $222,728.27 |
| 165 | $222,728.27 | $827.95 | $0.00 | $1,259.34 | $224,815.56 |
| 166 | $224,815.56 | $827.95 | $0.00 | $1,271.14 | $226,914.65 |
| 167 | $226,914.65 | $827.95 | $0.00 | $1,283.01 | $229,025.61 |
| 168 | $229,025.61 | $827.95 | $0.00 | $1,294.94 | $231,148.50 |
| 169 | $231,148.50 | $827.95 | $0.00 | $1,306.95 | $233,283.40 |
| 170 | $233,283.40 | $827.95 | $0.00 | $1,319.02 | $235,430.37 |
| 171 | $235,430.37 | $827.95 | $0.00 | $1,331.16 | $237,589.48 |
| 172 | $237,589.48 | $827.95 | $0.00 | $1,343.37 | $239,760.80 |
| 173 | $239,760.80 | $827.95 | $0.00 | $1,355.64 | $241,944.39 |
| 174 | $241,944.39 | $827.95 | $0.00 | $1,367.99 | $244,140.33 |
| 175 | $244,140.33 | $827.95 | $0.00 | $1,380.40 | $246,348.68 |
| 176 | $246,348.68 | $827.95 | $0.00 | $1,392.89 | $248,569.52 |
| 177 | $248,569.52 | $827.95 | $0.00 | $1,405.45 | $250,802.92 |
| 178 | $250,802.92 | $827.95 | $0.00 | $1,418.08 | $253,048.95 |
| 179 | $253,048.95 | $827.95 | $0.00 | $1,430.78 | $255,307.68 |
| 180 | $255,307.68 | $827.95 | $0.00 | $1,443.55 | $257,579.18 |
| 181 | $257,579.18 | $827.95 | $0.00 | $1,456.39 | $259,863.52 |
| 182 | $259,863.52 | $827.95 | $0.00 | $1,469.31 | $262,160.78 |
| 183 | $262,160.78 | $827.95 | $0.00 | $1,482.30 | $264,471.03 |
| 184 | $264,471.03 | $827.95 | $0.00 | $1,495.36 | $266,794.34 |
| 185 | $266,794.34 | $827.95 | $0.00 | $1,508.49 | $269,130.78 |
| 186 | $269,130.78 | $827.95 | $0.00 | $1,521.70 | $271,480.43 |
| 187 | $271,480.43 | $827.95 | $0.00 | $1,534.99 | $273,843.37 |
| 188 | $273,843.37 | $827.95 | $0.00 | $1,548.35 | $276,219.67 |
| 189 | $276,219.67 | $827.95 | $0.00 | $1,561.79 | $278,609.41 |
| 190 | $278,609.41 | $827.95 | $0.00 | $1,575.30 | $281,012.66 |
| 191 | $281,012.66 | $827.95 | $0.00 | $1,588.89 | $283,429.50 |
| 192 | $283,429.50 | $827.95 | $0.00 | $1,602.55 | $285,860.00 |
| 193 | $285,860.00 | $827.95 | $0.00 | $1,616.29 | $288,304.24 |
| 194 | $288,304.24 | $827.95 | $0.00 | $1,630.11 | $290,762.30 |
| 195 | $290,762.30 | $827.95 | $0.00 | $1,644.01 | $293,234.26 |
| 196 | $293,234.26 | $827.95 | $0.00 | $1,657.99 | $295,720.20 |
| 197 | $295,720.20 | $827.95 | $0.00 | $1,672.05 | $298,220.20 |
| 198 | $298,220.20 | $827.95 | $0.00 | $1,686.18 | $300,734.33 |
| 199 | $300,734.33 | $827.95 | $0.00 | $1,700.40 | $303,262.68 |
| 200 | $303,262.68 | $827.95 | $0.00 | $1,714.69 | $305,805.32 |
| 201 | $305,805.32 | $827.95 | $0.00 | $1,729.07 | $308,362.34 |
| 202 | $308,362.34 | $827.95 | $0.00 | $1,743.53 | $310,933.82 |
| 203 | $310,933.82 | $827.95 | $0.00 | $1,758.07 | $313,519.84 |
| 204 | $313,519.84 | $827.95 | $0.00 | $1,772.69 | $316,120.48 |
| 205 | $316,120.48 | $827.95 | $0.00 | $1,787.39 | $318,735.82 |
| 206 | $318,735.82 | $827.95 | $0.00 | $1,802.18 | $321,365.95 |
| 207 | $321,365.95 | $827.95 | $0.00 | $1,817.05 | $324,010.95 |
| 208 | $324,010.95 | $827.95 | $0.00 | $1,832.01 | $326,670.91 |
| 209 | $326,670.91 | $827.95 | $0.00 | $1,847.04 | $329,345.90 |
| 210 | $329,345.90 | $827.95 | $0.00 | $1,862.17 | $332,036.02 |
| 211 | $332,036.02 | $827.95 | $0.00 | $1,877.38 | $334,741.35 |
| 212 | $334,741.35 | $827.95 | $0.00 | $1,892.68 | $337,461.98 |
| 213 | $337,461.98 | $827.95 | $0.00 | $1,908.06 | $340,197.99 |
| 214 | $340,197.99 | $827.95 | $0.00 | $1,923.53 | $342,949.47 |
| 215 | $342,949.47 | $827.95 | $0.00 | $1,939.09 | $345,716.51 |
| 216 | $345,716.51 | $827.95 | $0.00 | $1,954.73 | $348,499.19 |
| 217 | $348,499.19 | $827.95 | $97,068.58 | $1,970.47 | $254,229.03 |
| 218 | $254,229.03 | $827.95 | $0.00 | $1,437.45 | $256,494.43 |
| 219 | $256,494.43 | $827.95 | $0.00 | $1,450.26 | $258,772.64 |
| 220 | $258,772.64 | $827.95 | $0.00 | $1,463.14 | $261,063.73 |
| 221 | $261,063.73 | $827.95 | $0.00 | $1,476.09 | $263,367.77 |
| 222 | $263,367.77 | $827.95 | $0.00 | $1,489.12 | $265,684.84 |
| 223 | $265,684.84 | $827.95 | $0.00 | $1,502.22 | $268,015.01 |
| 224 | $268,015.01 | $827.95 | $0.00 | $1,515.40 | $270,358.36 |
| 225 | $270,358.36 | $827.95 | $0.00 | $1,528.65 | $272,714.96 |
| 226 | $272,714.96 | $827.95 | $0.00 | $1,541.97 | $275,084.88 |
| 227 | $275,084.88 | $827.95 | $0.00 | $1,555.37 | $277,468.20 |
| 228 | $277,468.20 | $827.95 | $0.00 | $1,568.85 | $279,865.00 |
| 229 | $279,865.00 | $827.95 | $101,922.01 | $1,582.40 | $180,353.34 |
| 230 | $180,353.34 | $827.95 | $0.00 | $1,019.74 | $182,201.03 |
| 231 | $182,201.03 | $827.95 | $0.00 | $1,030.19 | $184,059.17 |
| 232 | $184,059.17 | $827.95 | $0.00 | $1,040.70 | $185,927.82 |
| 233 | $185,927.82 | $827.95 | $0.00 | $1,051.26 | $187,807.03 |
| 234 | $187,807.03 | $827.95 | $0.00 | $1,061.89 | $189,696.87 |
| 235 | $189,696.87 | $827.95 | $0.00 | $1,072.57 | $191,597.39 |
| 236 | $191,597.39 | $827.95 | $0.00 | $1,083.32 | $193,508.66 |
| 237 | $193,508.66 | $827.95 | $0.00 | $1,094.13 | $195,430.74 |
| 238 | $195,430.74 | $827.95 | $0.00 | $1,104.99 | $197,363.68 |
| 239 | $197,363.68 | $827.95 | $0.00 | $1,115.92 | $199,307.55 |
| 240 | $199,307.55 | $827.95 | $0.00 | $1,126.91 | $201,262.41 |
| 241 | $201,262.41 | $827.95 | $107,018.11 | $1,137.97 | $96,210.22 |
| 242 | $96,210.22 | $827.95 | $0.00 | $543.99 | $97,582.16 |
| 243 | $97,582.16 | $827.95 | $0.00 | $551.74 | $98,961.85 |
| 244 | $98,961.85 | $827.95 | $0.00 | $559.54 | $100,349.34 |
| 245 | $100,349.34 | $827.95 | $0.00 | $567.39 | $101,744.68 |
| 246 | $101,744.68 | $827.95 | $0.00 | $575.28 | $103,147.91 |
| 247 | $103,147.91 | $827.95 | $0.00 | $583.21 | $104,559.07 |
| 248 | $104,559.07 | $827.95 | $0.00 | $591.19 | $105,978.21 |
| 249 | $105,978.21 | $827.95 | $0.00 | $599.22 | $107,405.38 |
| 250 | $107,405.38 | $827.95 | $0.00 | $607.29 | $108,840.62 |
| 251 | $108,840.62 | $827.95 | $0.00 | $615.40 | $110,283.97 |
| 252 | $110,283.97 | $827.95 | $0.00 | $623.56 | $111,735.48 |
| 253 | $111,735.48 | $0.00 | $112,369.02 | $631.77 | ($1.77) |