How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $77,931 |
| Monthly savings required | $617 |
How much will it cost to send your child to Miami Dade College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $311,724.28 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $616.90 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 | $30,052.00 |
| 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 Miami Dade College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $616.90 | $0.00 | $0.00 | $616.90 |
| 2 | $616.90 | $616.90 | $0.00 | $3.49 | $1,237.29 |
| 3 | $1,237.29 | $616.90 | $0.00 | $7.00 | $1,861.19 |
| 4 | $1,861.19 | $616.90 | $0.00 | $10.52 | $2,488.61 |
| 5 | $2,488.61 | $616.90 | $0.00 | $14.07 | $3,119.58 |
| 6 | $3,119.58 | $616.90 | $0.00 | $17.64 | $3,754.12 |
| 7 | $3,754.12 | $616.90 | $0.00 | $21.23 | $4,392.25 |
| 8 | $4,392.25 | $616.90 | $0.00 | $24.83 | $5,033.98 |
| 9 | $5,033.98 | $616.90 | $0.00 | $28.46 | $5,679.34 |
| 10 | $5,679.34 | $616.90 | $0.00 | $32.11 | $6,328.35 |
| 11 | $6,328.35 | $616.90 | $0.00 | $35.78 | $6,981.03 |
| 12 | $6,981.03 | $616.90 | $0.00 | $39.47 | $7,637.40 |
| 13 | $7,637.40 | $616.90 | $0.00 | $43.18 | $8,297.48 |
| 14 | $8,297.48 | $616.90 | $0.00 | $46.92 | $8,961.30 |
| 15 | $8,961.30 | $616.90 | $0.00 | $50.67 | $9,628.87 |
| 16 | $9,628.87 | $616.90 | $0.00 | $54.44 | $10,300.21 |
| 17 | $10,300.21 | $616.90 | $0.00 | $58.24 | $10,975.35 |
| 18 | $10,975.35 | $616.90 | $0.00 | $62.06 | $11,654.31 |
| 19 | $11,654.31 | $616.90 | $0.00 | $65.90 | $12,337.11 |
| 20 | $12,337.11 | $616.90 | $0.00 | $69.76 | $13,023.77 |
| 21 | $13,023.77 | $616.90 | $0.00 | $73.64 | $13,714.31 |
| 22 | $13,714.31 | $616.90 | $0.00 | $77.54 | $14,408.75 |
| 23 | $14,408.75 | $616.90 | $0.00 | $81.47 | $15,107.12 |
| 24 | $15,107.12 | $616.90 | $0.00 | $85.42 | $15,809.44 |
| 25 | $15,809.44 | $616.90 | $0.00 | $89.39 | $16,515.73 |
| 26 | $16,515.73 | $616.90 | $0.00 | $93.38 | $17,226.01 |
| 27 | $17,226.01 | $616.90 | $0.00 | $97.40 | $17,940.31 |
| 28 | $17,940.31 | $616.90 | $0.00 | $101.44 | $18,658.65 |
| 29 | $18,658.65 | $616.90 | $0.00 | $105.50 | $19,381.05 |
| 30 | $19,381.05 | $616.90 | $0.00 | $109.58 | $20,107.53 |
| 31 | $20,107.53 | $616.90 | $0.00 | $113.69 | $20,838.12 |
| 32 | $20,838.12 | $616.90 | $0.00 | $117.82 | $21,572.84 |
| 33 | $21,572.84 | $616.90 | $0.00 | $121.98 | $22,311.72 |
| 34 | $22,311.72 | $616.90 | $0.00 | $126.15 | $23,054.77 |
| 35 | $23,054.77 | $616.90 | $0.00 | $130.36 | $23,802.03 |
| 36 | $23,802.03 | $616.90 | $0.00 | $134.58 | $24,553.51 |
| 37 | $24,553.51 | $616.90 | $0.00 | $138.83 | $25,309.24 |
| 38 | $25,309.24 | $616.90 | $0.00 | $143.10 | $26,069.24 |
| 39 | $26,069.24 | $616.90 | $0.00 | $147.40 | $26,833.54 |
| 40 | $26,833.54 | $616.90 | $0.00 | $151.72 | $27,602.16 |
| 41 | $27,602.16 | $616.90 | $0.00 | $156.07 | $28,375.13 |
| 42 | $28,375.13 | $616.90 | $0.00 | $160.44 | $29,152.47 |
| 43 | $29,152.47 | $616.90 | $0.00 | $164.83 | $29,934.20 |
| 44 | $29,934.20 | $616.90 | $0.00 | $169.25 | $30,720.35 |
| 45 | $30,720.35 | $616.90 | $0.00 | $173.70 | $31,510.95 |
| 46 | $31,510.95 | $616.90 | $0.00 | $178.17 | $32,306.02 |
| 47 | $32,306.02 | $616.90 | $0.00 | $182.66 | $33,105.58 |
| 48 | $33,105.58 | $616.90 | $0.00 | $187.18 | $33,909.66 |
| 49 | $33,909.66 | $616.90 | $0.00 | $191.73 | $34,718.29 |
| 50 | $34,718.29 | $616.90 | $0.00 | $196.30 | $35,531.49 |
| 51 | $35,531.49 | $616.90 | $0.00 | $200.90 | $36,349.29 |
| 52 | $36,349.29 | $616.90 | $0.00 | $205.52 | $37,171.71 |
| 53 | $37,171.71 | $616.90 | $0.00 | $210.17 | $37,998.78 |
| 54 | $37,998.78 | $616.90 | $0.00 | $214.85 | $38,830.53 |
| 55 | $38,830.53 | $616.90 | $0.00 | $219.55 | $39,666.98 |
| 56 | $39,666.98 | $616.90 | $0.00 | $224.28 | $40,508.16 |
| 57 | $40,508.16 | $616.90 | $0.00 | $229.04 | $41,354.10 |
| 58 | $41,354.10 | $616.90 | $0.00 | $233.82 | $42,204.82 |
| 59 | $42,204.82 | $616.90 | $0.00 | $238.63 | $43,060.35 |
| 60 | $43,060.35 | $616.90 | $0.00 | $243.47 | $43,920.72 |
| 61 | $43,920.72 | $616.90 | $0.00 | $248.33 | $44,785.95 |
| 62 | $44,785.95 | $616.90 | $0.00 | $253.23 | $45,656.08 |
| 63 | $45,656.08 | $616.90 | $0.00 | $258.15 | $46,531.13 |
| 64 | $46,531.13 | $616.90 | $0.00 | $263.09 | $47,411.12 |
| 65 | $47,411.12 | $616.90 | $0.00 | $268.07 | $48,296.09 |
| 66 | $48,296.09 | $616.90 | $0.00 | $273.07 | $49,186.06 |
| 67 | $49,186.06 | $616.90 | $0.00 | $278.11 | $50,081.07 |
| 68 | $50,081.07 | $616.90 | $0.00 | $283.17 | $50,981.14 |
| 69 | $50,981.14 | $616.90 | $0.00 | $288.25 | $51,886.29 |
| 70 | $51,886.29 | $616.90 | $0.00 | $293.37 | $52,796.56 |
| 71 | $52,796.56 | $616.90 | $0.00 | $298.52 | $53,711.98 |
| 72 | $53,711.98 | $616.90 | $0.00 | $303.70 | $54,632.58 |
| 73 | $54,632.58 | $616.90 | $0.00 | $308.90 | $55,558.38 |
| 74 | $55,558.38 | $616.90 | $0.00 | $314.14 | $56,489.42 |
| 75 | $56,489.42 | $616.90 | $0.00 | $319.40 | $57,425.72 |
| 76 | $57,425.72 | $616.90 | $0.00 | $324.69 | $58,367.31 |
| 77 | $58,367.31 | $616.90 | $0.00 | $330.02 | $59,314.23 |
| 78 | $59,314.23 | $616.90 | $0.00 | $335.37 | $60,266.50 |
| 79 | $60,266.50 | $616.90 | $0.00 | $340.76 | $61,224.16 |
| 80 | $61,224.16 | $616.90 | $0.00 | $346.17 | $62,187.23 |
| 81 | $62,187.23 | $616.90 | $0.00 | $351.62 | $63,155.75 |
| 82 | $63,155.75 | $616.90 | $0.00 | $357.09 | $64,129.74 |
| 83 | $64,129.74 | $616.90 | $0.00 | $362.60 | $65,109.24 |
| 84 | $65,109.24 | $616.90 | $0.00 | $368.14 | $66,094.28 |
| 85 | $66,094.28 | $616.90 | $0.00 | $373.71 | $67,084.89 |
| 86 | $67,084.89 | $616.90 | $0.00 | $379.31 | $68,081.10 |
| 87 | $68,081.10 | $616.90 | $0.00 | $384.94 | $69,082.94 |
| 88 | $69,082.94 | $616.90 | $0.00 | $390.60 | $70,090.44 |
| 89 | $70,090.44 | $616.90 | $0.00 | $396.30 | $71,103.64 |
| 90 | $71,103.64 | $616.90 | $0.00 | $402.03 | $72,122.57 |
| 91 | $72,122.57 | $616.90 | $0.00 | $407.79 | $73,147.26 |
| 92 | $73,147.26 | $616.90 | $0.00 | $413.59 | $74,177.75 |
| 93 | $74,177.75 | $616.90 | $0.00 | $419.41 | $75,214.06 |
| 94 | $75,214.06 | $616.90 | $0.00 | $425.27 | $76,256.23 |
| 95 | $76,256.23 | $616.90 | $0.00 | $431.16 | $77,304.29 |
| 96 | $77,304.29 | $616.90 | $0.00 | $437.09 | $78,358.28 |
| 97 | $78,358.28 | $616.90 | $0.00 | $443.05 | $79,418.23 |
| 98 | $79,418.23 | $616.90 | $0.00 | $449.04 | $80,484.17 |
| 99 | $80,484.17 | $616.90 | $0.00 | $455.07 | $81,556.14 |
| 100 | $81,556.14 | $616.90 | $0.00 | $461.13 | $82,634.17 |
| 101 | $82,634.17 | $616.90 | $0.00 | $467.23 | $83,718.30 |
| 102 | $83,718.30 | $616.90 | $0.00 | $473.36 | $84,808.56 |
| 103 | $84,808.56 | $616.90 | $0.00 | $479.52 | $85,904.98 |
| 104 | $85,904.98 | $616.90 | $0.00 | $485.72 | $87,007.60 |
| 105 | $87,007.60 | $616.90 | $0.00 | $491.95 | $88,116.45 |
| 106 | $88,116.45 | $616.90 | $0.00 | $498.22 | $89,231.57 |
| 107 | $89,231.57 | $616.90 | $0.00 | $504.53 | $90,353.00 |
| 108 | $90,353.00 | $616.90 | $0.00 | $510.87 | $91,480.77 |
| 109 | $91,480.77 | $616.90 | $0.00 | $517.25 | $92,614.92 |
| 110 | $92,614.92 | $616.90 | $0.00 | $523.66 | $93,755.48 |
| 111 | $93,755.48 | $616.90 | $0.00 | $530.11 | $94,902.49 |
| 112 | $94,902.49 | $616.90 | $0.00 | $536.59 | $96,055.98 |
| 113 | $96,055.98 | $616.90 | $0.00 | $543.11 | $97,215.99 |
| 114 | $97,215.99 | $616.90 | $0.00 | $549.67 | $98,382.56 |
| 115 | $98,382.56 | $616.90 | $0.00 | $556.27 | $99,555.73 |
| 116 | $99,555.73 | $616.90 | $0.00 | $562.90 | $100,735.53 |
| 117 | $100,735.53 | $616.90 | $0.00 | $569.57 | $101,922.00 |
| 118 | $101,922.00 | $616.90 | $0.00 | $576.28 | $103,115.18 |
| 119 | $103,115.18 | $616.90 | $0.00 | $583.03 | $104,315.11 |
| 120 | $104,315.11 | $616.90 | $0.00 | $589.81 | $105,521.82 |
| 121 | $105,521.82 | $616.90 | $0.00 | $596.64 | $106,735.36 |
| 122 | $106,735.36 | $616.90 | $0.00 | $603.50 | $107,955.76 |
| 123 | $107,955.76 | $616.90 | $0.00 | $610.40 | $109,183.06 |
| 124 | $109,183.06 | $616.90 | $0.00 | $617.34 | $110,417.30 |
| 125 | $110,417.30 | $616.90 | $0.00 | $624.32 | $111,658.52 |
| 126 | $111,658.52 | $616.90 | $0.00 | $631.33 | $112,906.75 |
| 127 | $112,906.75 | $616.90 | $0.00 | $638.39 | $114,162.04 |
| 128 | $114,162.04 | $616.90 | $0.00 | $645.49 | $115,424.43 |
| 129 | $115,424.43 | $616.90 | $0.00 | $652.63 | $116,693.96 |
| 130 | $116,693.96 | $616.90 | $0.00 | $659.80 | $117,970.66 |
| 131 | $117,970.66 | $616.90 | $0.00 | $667.02 | $119,254.58 |
| 132 | $119,254.58 | $616.90 | $0.00 | $674.28 | $120,545.76 |
| 133 | $120,545.76 | $616.90 | $0.00 | $681.58 | $121,844.24 |
| 134 | $121,844.24 | $616.90 | $0.00 | $688.93 | $123,150.07 |
| 135 | $123,150.07 | $616.90 | $0.00 | $696.31 | $124,463.28 |
| 136 | $124,463.28 | $616.90 | $0.00 | $703.73 | $125,783.91 |
| 137 | $125,783.91 | $616.90 | $0.00 | $711.20 | $127,112.01 |
| 138 | $127,112.01 | $616.90 | $0.00 | $718.71 | $128,447.62 |
| 139 | $128,447.62 | $616.90 | $0.00 | $726.26 | $129,790.78 |
| 140 | $129,790.78 | $616.90 | $0.00 | $733.86 | $131,141.54 |
| 141 | $131,141.54 | $616.90 | $0.00 | $741.49 | $132,499.93 |
| 142 | $132,499.93 | $616.90 | $0.00 | $749.17 | $133,866.00 |
| 143 | $133,866.00 | $616.90 | $0.00 | $756.90 | $135,239.80 |
| 144 | $135,239.80 | $616.90 | $0.00 | $764.67 | $136,621.37 |
| 145 | $136,621.37 | $616.90 | $0.00 | $772.48 | $138,010.75 |
| 146 | $138,010.75 | $616.90 | $0.00 | $780.33 | $139,407.98 |
| 147 | $139,407.98 | $616.90 | $0.00 | $788.23 | $140,813.11 |
| 148 | $140,813.11 | $616.90 | $0.00 | $796.18 | $142,226.19 |
| 149 | $142,226.19 | $616.90 | $0.00 | $804.17 | $143,647.26 |
| 150 | $143,647.26 | $616.90 | $0.00 | $812.20 | $145,076.36 |
| 151 | $145,076.36 | $616.90 | $0.00 | $820.28 | $146,513.54 |
| 152 | $146,513.54 | $616.90 | $0.00 | $828.41 | $147,958.85 |
| 153 | $147,958.85 | $616.90 | $0.00 | $836.58 | $149,412.33 |
| 154 | $149,412.33 | $616.90 | $0.00 | $844.80 | $150,874.03 |
| 155 | $150,874.03 | $616.90 | $0.00 | $853.06 | $152,343.99 |
| 156 | $152,343.99 | $616.90 | $0.00 | $861.38 | $153,822.27 |
| 157 | $153,822.27 | $616.90 | $0.00 | $869.73 | $155,308.90 |
| 158 | $155,308.90 | $616.90 | $0.00 | $878.14 | $156,803.94 |
| 159 | $156,803.94 | $616.90 | $0.00 | $886.59 | $158,307.43 |
| 160 | $158,307.43 | $616.90 | $0.00 | $895.09 | $159,819.42 |
| 161 | $159,819.42 | $616.90 | $0.00 | $903.64 | $161,339.96 |
| 162 | $161,339.96 | $616.90 | $0.00 | $912.24 | $162,869.10 |
| 163 | $162,869.10 | $616.90 | $0.00 | $920.89 | $164,406.89 |
| 164 | $164,406.89 | $616.90 | $0.00 | $929.58 | $165,953.37 |
| 165 | $165,953.37 | $616.90 | $0.00 | $938.32 | $167,508.59 |
| 166 | $167,508.59 | $616.90 | $0.00 | $947.12 | $169,072.61 |
| 167 | $169,072.61 | $616.90 | $0.00 | $955.96 | $170,645.47 |
| 168 | $170,645.47 | $616.90 | $0.00 | $964.85 | $172,227.22 |
| 169 | $172,227.22 | $616.90 | $0.00 | $973.80 | $173,817.92 |
| 170 | $173,817.92 | $616.90 | $0.00 | $982.79 | $175,417.61 |
| 171 | $175,417.61 | $616.90 | $0.00 | $991.84 | $177,026.35 |
| 172 | $177,026.35 | $616.90 | $0.00 | $1,000.93 | $178,644.18 |
| 173 | $178,644.18 | $616.90 | $0.00 | $1,010.08 | $180,271.16 |
| 174 | $180,271.16 | $616.90 | $0.00 | $1,019.28 | $181,907.34 |
| 175 | $181,907.34 | $616.90 | $0.00 | $1,028.53 | $183,552.77 |
| 176 | $183,552.77 | $616.90 | $0.00 | $1,037.83 | $185,207.50 |
| 177 | $185,207.50 | $616.90 | $0.00 | $1,047.19 | $186,871.59 |
| 178 | $186,871.59 | $616.90 | $0.00 | $1,056.60 | $188,545.09 |
| 179 | $188,545.09 | $616.90 | $0.00 | $1,066.06 | $190,228.05 |
| 180 | $190,228.05 | $616.90 | $0.00 | $1,075.58 | $191,920.53 |
| 181 | $191,920.53 | $616.90 | $0.00 | $1,085.15 | $193,622.58 |
| 182 | $193,622.58 | $616.90 | $0.00 | $1,094.77 | $195,334.25 |
| 183 | $195,334.25 | $616.90 | $0.00 | $1,104.45 | $197,055.60 |
| 184 | $197,055.60 | $616.90 | $0.00 | $1,114.18 | $198,786.68 |
| 185 | $198,786.68 | $616.90 | $0.00 | $1,123.97 | $200,527.55 |
| 186 | $200,527.55 | $616.90 | $0.00 | $1,133.81 | $202,278.26 |
| 187 | $202,278.26 | $616.90 | $0.00 | $1,143.71 | $204,038.87 |
| 188 | $204,038.87 | $616.90 | $0.00 | $1,153.67 | $205,809.44 |
| 189 | $205,809.44 | $616.90 | $0.00 | $1,163.68 | $207,590.02 |
| 190 | $207,590.02 | $616.90 | $0.00 | $1,173.74 | $209,380.66 |
| 191 | $209,380.66 | $616.90 | $0.00 | $1,183.87 | $211,181.43 |
| 192 | $211,181.43 | $616.90 | $0.00 | $1,194.05 | $212,992.38 |
| 193 | $212,992.38 | $616.90 | $0.00 | $1,204.29 | $214,813.57 |
| 194 | $214,813.57 | $616.90 | $0.00 | $1,214.59 | $216,645.06 |
| 195 | $216,645.06 | $616.90 | $0.00 | $1,224.94 | $218,486.90 |
| 196 | $218,486.90 | $616.90 | $0.00 | $1,235.36 | $220,339.16 |
| 197 | $220,339.16 | $616.90 | $0.00 | $1,245.83 | $222,201.89 |
| 198 | $222,201.89 | $616.90 | $0.00 | $1,256.36 | $224,075.15 |
| 199 | $224,075.15 | $616.90 | $0.00 | $1,266.95 | $225,959.00 |
| 200 | $225,959.00 | $616.90 | $0.00 | $1,277.61 | $227,853.51 |
| 201 | $227,853.51 | $616.90 | $0.00 | $1,288.32 | $229,758.73 |
| 202 | $229,758.73 | $616.90 | $0.00 | $1,299.09 | $231,674.72 |
| 203 | $231,674.72 | $616.90 | $0.00 | $1,309.92 | $233,601.54 |
| 204 | $233,601.54 | $616.90 | $0.00 | $1,320.82 | $235,539.26 |
| 205 | $235,539.26 | $616.90 | $0.00 | $1,331.77 | $237,487.93 |
| 206 | $237,487.93 | $616.90 | $0.00 | $1,342.79 | $239,447.62 |
| 207 | $239,447.62 | $616.90 | $0.00 | $1,353.87 | $241,418.39 |
| 208 | $241,418.39 | $616.90 | $0.00 | $1,365.01 | $243,400.30 |
| 209 | $243,400.30 | $616.90 | $0.00 | $1,376.22 | $245,393.42 |
| 210 | $245,393.42 | $616.90 | $0.00 | $1,387.49 | $247,397.81 |
| 211 | $247,397.81 | $616.90 | $0.00 | $1,398.82 | $249,413.53 |
| 212 | $249,413.53 | $616.90 | $0.00 | $1,410.22 | $251,440.65 |
| 213 | $251,440.65 | $616.90 | $0.00 | $1,421.68 | $253,479.23 |
| 214 | $253,479.23 | $616.90 | $0.00 | $1,433.21 | $255,529.34 |
| 215 | $255,529.34 | $616.90 | $0.00 | $1,444.80 | $257,591.04 |
| 216 | $257,591.04 | $616.90 | $0.00 | $1,456.46 | $259,664.40 |
| 217 | $259,664.40 | $616.90 | $72,323.72 | $1,468.18 | $189,425.76 |
| 218 | $189,425.76 | $616.90 | $0.00 | $1,071.04 | $191,113.70 |
| 219 | $191,113.70 | $616.90 | $0.00 | $1,080.58 | $192,811.18 |
| 220 | $192,811.18 | $616.90 | $0.00 | $1,090.18 | $194,518.26 |
| 221 | $194,518.26 | $616.90 | $0.00 | $1,099.83 | $196,234.99 |
| 222 | $196,234.99 | $616.90 | $0.00 | $1,109.54 | $197,961.43 |
| 223 | $197,961.43 | $616.90 | $0.00 | $1,119.30 | $199,697.63 |
| 224 | $199,697.63 | $616.90 | $0.00 | $1,129.12 | $201,443.65 |
| 225 | $201,443.65 | $616.90 | $0.00 | $1,138.99 | $203,199.54 |
| 226 | $203,199.54 | $616.90 | $0.00 | $1,148.92 | $204,965.36 |
| 227 | $204,965.36 | $616.90 | $0.00 | $1,158.90 | $206,741.16 |
| 228 | $206,741.16 | $616.90 | $0.00 | $1,168.94 | $208,527.00 |
| 229 | $208,527.00 | $616.90 | $75,939.91 | $1,179.04 | $134,383.03 |
| 230 | $134,383.03 | $616.90 | $0.00 | $759.82 | $135,759.75 |
| 231 | $135,759.75 | $616.90 | $0.00 | $767.61 | $137,144.26 |
| 232 | $137,144.26 | $616.90 | $0.00 | $775.43 | $138,536.59 |
| 233 | $138,536.59 | $616.90 | $0.00 | $783.31 | $139,936.80 |
| 234 | $139,936.80 | $616.90 | $0.00 | $791.22 | $141,344.92 |
| 235 | $141,344.92 | $616.90 | $0.00 | $799.18 | $142,761.00 |
| 236 | $142,761.00 | $616.90 | $0.00 | $807.19 | $144,185.09 |
| 237 | $144,185.09 | $616.90 | $0.00 | $815.24 | $145,617.23 |
| 238 | $145,617.23 | $616.90 | $0.00 | $823.34 | $147,057.47 |
| 239 | $147,057.47 | $616.90 | $0.00 | $831.48 | $148,505.85 |
| 240 | $148,505.85 | $616.90 | $0.00 | $839.67 | $149,962.42 |
| 241 | $149,962.42 | $616.90 | $79,736.90 | $847.91 | $71,690.33 |
| 242 | $71,690.33 | $616.90 | $0.00 | $405.35 | $72,712.58 |
| 243 | $72,712.58 | $616.90 | $0.00 | $411.13 | $73,740.61 |
| 244 | $73,740.61 | $616.90 | $0.00 | $416.94 | $74,774.45 |
| 245 | $74,774.45 | $616.90 | $0.00 | $422.79 | $75,814.14 |
| 246 | $75,814.14 | $616.90 | $0.00 | $428.66 | $76,859.70 |
| 247 | $76,859.70 | $616.90 | $0.00 | $434.58 | $77,911.18 |
| 248 | $77,911.18 | $616.90 | $0.00 | $440.52 | $78,968.60 |
| 249 | $78,968.60 | $616.90 | $0.00 | $446.50 | $80,032.00 |
| 250 | $80,032.00 | $616.90 | $0.00 | $452.51 | $81,101.41 |
| 251 | $81,101.41 | $616.90 | $0.00 | $458.56 | $82,176.87 |
| 252 | $82,176.87 | $616.90 | $0.00 | $464.64 | $83,258.41 |
| 253 | $83,258.41 | $0.00 | $83,723.75 | $470.76 | $5.42 |