How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $56,864 |
| Monthly savings required | $450 |
How much will it cost to send your child to New College of Florida in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $227,455.41 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $450.13 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 | $21,928.00 |
| 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 New College of Florida in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $450.13 | $0.00 | $0.00 | $450.13 |
| 2 | $450.13 | $450.13 | $0.00 | $2.55 | $902.81 |
| 3 | $902.81 | $450.13 | $0.00 | $5.10 | $1,358.04 |
| 4 | $1,358.04 | $450.13 | $0.00 | $7.68 | $1,815.85 |
| 5 | $1,815.85 | $450.13 | $0.00 | $10.27 | $2,276.25 |
| 6 | $2,276.25 | $450.13 | $0.00 | $12.87 | $2,739.25 |
| 7 | $2,739.25 | $450.13 | $0.00 | $15.49 | $3,204.87 |
| 8 | $3,204.87 | $450.13 | $0.00 | $18.12 | $3,673.12 |
| 9 | $3,673.12 | $450.13 | $0.00 | $20.77 | $4,144.02 |
| 10 | $4,144.02 | $450.13 | $0.00 | $23.43 | $4,617.58 |
| 11 | $4,617.58 | $450.13 | $0.00 | $26.11 | $5,093.82 |
| 12 | $5,093.82 | $450.13 | $0.00 | $28.80 | $5,572.75 |
| 13 | $5,572.75 | $450.13 | $0.00 | $31.51 | $6,054.39 |
| 14 | $6,054.39 | $450.13 | $0.00 | $34.23 | $6,538.75 |
| 15 | $6,538.75 | $450.13 | $0.00 | $36.97 | $7,025.85 |
| 16 | $7,025.85 | $450.13 | $0.00 | $39.73 | $7,515.71 |
| 17 | $7,515.71 | $450.13 | $0.00 | $42.49 | $8,008.33 |
| 18 | $8,008.33 | $450.13 | $0.00 | $45.28 | $8,503.74 |
| 19 | $8,503.74 | $450.13 | $0.00 | $48.08 | $9,001.95 |
| 20 | $9,001.95 | $450.13 | $0.00 | $50.90 | $9,502.98 |
| 21 | $9,502.98 | $450.13 | $0.00 | $53.73 | $10,006.84 |
| 22 | $10,006.84 | $450.13 | $0.00 | $56.58 | $10,513.55 |
| 23 | $10,513.55 | $450.13 | $0.00 | $59.45 | $11,023.13 |
| 24 | $11,023.13 | $450.13 | $0.00 | $62.33 | $11,535.59 |
| 25 | $11,535.59 | $450.13 | $0.00 | $65.22 | $12,050.94 |
| 26 | $12,050.94 | $450.13 | $0.00 | $68.14 | $12,569.21 |
| 27 | $12,569.21 | $450.13 | $0.00 | $71.07 | $13,090.41 |
| 28 | $13,090.41 | $450.13 | $0.00 | $74.02 | $13,614.56 |
| 29 | $13,614.56 | $450.13 | $0.00 | $76.98 | $14,141.67 |
| 30 | $14,141.67 | $450.13 | $0.00 | $79.96 | $14,671.76 |
| 31 | $14,671.76 | $450.13 | $0.00 | $82.96 | $15,204.85 |
| 32 | $15,204.85 | $450.13 | $0.00 | $85.97 | $15,740.95 |
| 33 | $15,740.95 | $450.13 | $0.00 | $89.00 | $16,280.08 |
| 34 | $16,280.08 | $450.13 | $0.00 | $92.05 | $16,822.26 |
| 35 | $16,822.26 | $450.13 | $0.00 | $95.12 | $17,367.51 |
| 36 | $17,367.51 | $450.13 | $0.00 | $98.20 | $17,915.84 |
| 37 | $17,915.84 | $450.13 | $0.00 | $101.30 | $18,467.27 |
| 38 | $18,467.27 | $450.13 | $0.00 | $104.42 | $19,021.82 |
| 39 | $19,021.82 | $450.13 | $0.00 | $107.55 | $19,579.50 |
| 40 | $19,579.50 | $450.13 | $0.00 | $110.71 | $20,140.34 |
| 41 | $20,140.34 | $450.13 | $0.00 | $113.88 | $20,704.35 |
| 42 | $20,704.35 | $450.13 | $0.00 | $117.07 | $21,271.55 |
| 43 | $21,271.55 | $450.13 | $0.00 | $120.27 | $21,841.95 |
| 44 | $21,841.95 | $450.13 | $0.00 | $123.50 | $22,415.58 |
| 45 | $22,415.58 | $450.13 | $0.00 | $126.74 | $22,992.45 |
| 46 | $22,992.45 | $450.13 | $0.00 | $130.00 | $23,572.58 |
| 47 | $23,572.58 | $450.13 | $0.00 | $133.28 | $24,155.99 |
| 48 | $24,155.99 | $450.13 | $0.00 | $136.58 | $24,742.70 |
| 49 | $24,742.70 | $450.13 | $0.00 | $139.90 | $25,332.73 |
| 50 | $25,332.73 | $450.13 | $0.00 | $143.23 | $25,926.09 |
| 51 | $25,926.09 | $450.13 | $0.00 | $146.59 | $26,522.81 |
| 52 | $26,522.81 | $450.13 | $0.00 | $149.96 | $27,122.90 |
| 53 | $27,122.90 | $450.13 | $0.00 | $153.36 | $27,726.39 |
| 54 | $27,726.39 | $450.13 | $0.00 | $156.77 | $28,333.29 |
| 55 | $28,333.29 | $450.13 | $0.00 | $160.20 | $28,943.62 |
| 56 | $28,943.62 | $450.13 | $0.00 | $163.65 | $29,557.40 |
| 57 | $29,557.40 | $450.13 | $0.00 | $167.12 | $30,174.65 |
| 58 | $30,174.65 | $450.13 | $0.00 | $170.61 | $30,795.39 |
| 59 | $30,795.39 | $450.13 | $0.00 | $174.12 | $31,419.64 |
| 60 | $31,419.64 | $450.13 | $0.00 | $177.65 | $32,047.42 |
| 61 | $32,047.42 | $450.13 | $0.00 | $181.20 | $32,678.75 |
| 62 | $32,678.75 | $450.13 | $0.00 | $184.77 | $33,313.65 |
| 63 | $33,313.65 | $450.13 | $0.00 | $188.36 | $33,952.14 |
| 64 | $33,952.14 | $450.13 | $0.00 | $191.97 | $34,594.24 |
| 65 | $34,594.24 | $450.13 | $0.00 | $195.60 | $35,239.97 |
| 66 | $35,239.97 | $450.13 | $0.00 | $199.25 | $35,889.35 |
| 67 | $35,889.35 | $450.13 | $0.00 | $202.92 | $36,542.40 |
| 68 | $36,542.40 | $450.13 | $0.00 | $206.62 | $37,199.15 |
| 69 | $37,199.15 | $450.13 | $0.00 | $210.33 | $37,859.61 |
| 70 | $37,859.61 | $450.13 | $0.00 | $214.06 | $38,523.80 |
| 71 | $38,523.80 | $450.13 | $0.00 | $217.82 | $39,191.75 |
| 72 | $39,191.75 | $450.13 | $0.00 | $221.60 | $39,863.48 |
| 73 | $39,863.48 | $450.13 | $0.00 | $225.39 | $40,539.00 |
| 74 | $40,539.00 | $450.13 | $0.00 | $229.21 | $41,218.34 |
| 75 | $41,218.34 | $450.13 | $0.00 | $233.05 | $41,901.52 |
| 76 | $41,901.52 | $450.13 | $0.00 | $236.92 | $42,588.57 |
| 77 | $42,588.57 | $450.13 | $0.00 | $240.80 | $43,279.50 |
| 78 | $43,279.50 | $450.13 | $0.00 | $244.71 | $43,974.34 |
| 79 | $43,974.34 | $450.13 | $0.00 | $248.64 | $44,673.11 |
| 80 | $44,673.11 | $450.13 | $0.00 | $252.59 | $45,375.83 |
| 81 | $45,375.83 | $450.13 | $0.00 | $256.56 | $46,082.52 |
| 82 | $46,082.52 | $450.13 | $0.00 | $260.56 | $46,793.21 |
| 83 | $46,793.21 | $450.13 | $0.00 | $264.58 | $47,507.92 |
| 84 | $47,507.92 | $450.13 | $0.00 | $268.62 | $48,226.67 |
| 85 | $48,226.67 | $450.13 | $0.00 | $272.68 | $48,949.48 |
| 86 | $48,949.48 | $450.13 | $0.00 | $276.77 | $49,676.38 |
| 87 | $49,676.38 | $450.13 | $0.00 | $280.88 | $50,407.39 |
| 88 | $50,407.39 | $450.13 | $0.00 | $285.01 | $51,142.53 |
| 89 | $51,142.53 | $450.13 | $0.00 | $289.17 | $51,881.83 |
| 90 | $51,881.83 | $450.13 | $0.00 | $293.35 | $52,625.31 |
| 91 | $52,625.31 | $450.13 | $0.00 | $297.55 | $53,372.99 |
| 92 | $53,372.99 | $450.13 | $0.00 | $301.78 | $54,124.90 |
| 93 | $54,124.90 | $450.13 | $0.00 | $306.03 | $54,881.06 |
| 94 | $54,881.06 | $450.13 | $0.00 | $310.31 | $55,641.50 |
| 95 | $55,641.50 | $450.13 | $0.00 | $314.61 | $56,406.24 |
| 96 | $56,406.24 | $450.13 | $0.00 | $318.93 | $57,175.30 |
| 97 | $57,175.30 | $450.13 | $0.00 | $323.28 | $57,948.71 |
| 98 | $57,948.71 | $450.13 | $0.00 | $327.65 | $58,726.49 |
| 99 | $58,726.49 | $450.13 | $0.00 | $332.05 | $59,508.67 |
| 100 | $59,508.67 | $450.13 | $0.00 | $336.47 | $60,295.27 |
| 101 | $60,295.27 | $450.13 | $0.00 | $340.92 | $61,086.32 |
| 102 | $61,086.32 | $450.13 | $0.00 | $345.39 | $61,881.84 |
| 103 | $61,881.84 | $450.13 | $0.00 | $349.89 | $62,681.86 |
| 104 | $62,681.86 | $450.13 | $0.00 | $354.41 | $63,486.40 |
| 105 | $63,486.40 | $450.13 | $0.00 | $358.96 | $64,295.49 |
| 106 | $64,295.49 | $450.13 | $0.00 | $363.54 | $65,109.16 |
| 107 | $65,109.16 | $450.13 | $0.00 | $368.14 | $65,927.43 |
| 108 | $65,927.43 | $450.13 | $0.00 | $372.76 | $66,750.32 |
| 109 | $66,750.32 | $450.13 | $0.00 | $377.42 | $67,577.87 |
| 110 | $67,577.87 | $450.13 | $0.00 | $382.10 | $68,410.10 |
| 111 | $68,410.10 | $450.13 | $0.00 | $386.80 | $69,247.03 |
| 112 | $69,247.03 | $450.13 | $0.00 | $391.53 | $70,088.69 |
| 113 | $70,088.69 | $450.13 | $0.00 | $396.29 | $70,935.11 |
| 114 | $70,935.11 | $450.13 | $0.00 | $401.08 | $71,786.32 |
| 115 | $71,786.32 | $450.13 | $0.00 | $405.89 | $72,642.34 |
| 116 | $72,642.34 | $450.13 | $0.00 | $410.73 | $73,503.20 |
| 117 | $73,503.20 | $450.13 | $0.00 | $415.60 | $74,368.93 |
| 118 | $74,368.93 | $450.13 | $0.00 | $420.49 | $75,239.55 |
| 119 | $75,239.55 | $450.13 | $0.00 | $425.42 | $76,115.10 |
| 120 | $76,115.10 | $450.13 | $0.00 | $430.37 | $76,995.60 |
| 121 | $76,995.60 | $450.13 | $0.00 | $435.34 | $77,881.07 |
| 122 | $77,881.07 | $450.13 | $0.00 | $440.35 | $78,771.55 |
| 123 | $78,771.55 | $450.13 | $0.00 | $445.39 | $79,667.07 |
| 124 | $79,667.07 | $450.13 | $0.00 | $450.45 | $80,567.65 |
| 125 | $80,567.65 | $450.13 | $0.00 | $455.54 | $81,473.32 |
| 126 | $81,473.32 | $450.13 | $0.00 | $460.66 | $82,384.11 |
| 127 | $82,384.11 | $450.13 | $0.00 | $465.81 | $83,300.05 |
| 128 | $83,300.05 | $450.13 | $0.00 | $470.99 | $84,221.17 |
| 129 | $84,221.17 | $450.13 | $0.00 | $476.20 | $85,147.50 |
| 130 | $85,147.50 | $450.13 | $0.00 | $481.44 | $86,079.07 |
| 131 | $86,079.07 | $450.13 | $0.00 | $486.70 | $87,015.90 |
| 132 | $87,015.90 | $450.13 | $0.00 | $492.00 | $87,958.03 |
| 133 | $87,958.03 | $450.13 | $0.00 | $497.33 | $88,905.49 |
| 134 | $88,905.49 | $450.13 | $0.00 | $502.68 | $89,858.30 |
| 135 | $89,858.30 | $450.13 | $0.00 | $508.07 | $90,816.50 |
| 136 | $90,816.50 | $450.13 | $0.00 | $513.49 | $91,780.12 |
| 137 | $91,780.12 | $450.13 | $0.00 | $518.94 | $92,749.19 |
| 138 | $92,749.19 | $450.13 | $0.00 | $524.42 | $93,723.74 |
| 139 | $93,723.74 | $450.13 | $0.00 | $529.93 | $94,703.80 |
| 140 | $94,703.80 | $450.13 | $0.00 | $535.47 | $95,689.40 |
| 141 | $95,689.40 | $450.13 | $0.00 | $541.04 | $96,680.57 |
| 142 | $96,680.57 | $450.13 | $0.00 | $546.65 | $97,677.35 |
| 143 | $97,677.35 | $450.13 | $0.00 | $552.28 | $98,679.76 |
| 144 | $98,679.76 | $450.13 | $0.00 | $557.95 | $99,687.84 |
| 145 | $99,687.84 | $450.13 | $0.00 | $563.65 | $100,701.62 |
| 146 | $100,701.62 | $450.13 | $0.00 | $569.38 | $101,721.13 |
| 147 | $101,721.13 | $450.13 | $0.00 | $575.15 | $102,746.41 |
| 148 | $102,746.41 | $450.13 | $0.00 | $580.94 | $103,777.48 |
| 149 | $103,777.48 | $450.13 | $0.00 | $586.77 | $104,814.38 |
| 150 | $104,814.38 | $450.13 | $0.00 | $592.64 | $105,857.15 |
| 151 | $105,857.15 | $450.13 | $0.00 | $598.53 | $106,905.81 |
| 152 | $106,905.81 | $450.13 | $0.00 | $604.46 | $107,960.40 |
| 153 | $107,960.40 | $450.13 | $0.00 | $610.42 | $109,020.95 |
| 154 | $109,020.95 | $450.13 | $0.00 | $616.42 | $110,087.50 |
| 155 | $110,087.50 | $450.13 | $0.00 | $622.45 | $111,160.08 |
| 156 | $111,160.08 | $450.13 | $0.00 | $628.52 | $112,238.73 |
| 157 | $112,238.73 | $450.13 | $0.00 | $634.61 | $113,323.47 |
| 158 | $113,323.47 | $450.13 | $0.00 | $640.75 | $114,414.35 |
| 159 | $114,414.35 | $450.13 | $0.00 | $646.92 | $115,511.40 |
| 160 | $115,511.40 | $450.13 | $0.00 | $653.12 | $116,614.65 |
| 161 | $116,614.65 | $450.13 | $0.00 | $659.36 | $117,724.14 |
| 162 | $117,724.14 | $450.13 | $0.00 | $665.63 | $118,839.90 |
| 163 | $118,839.90 | $450.13 | $0.00 | $671.94 | $119,961.97 |
| 164 | $119,961.97 | $450.13 | $0.00 | $678.28 | $121,090.38 |
| 165 | $121,090.38 | $450.13 | $0.00 | $684.66 | $122,225.17 |
| 166 | $122,225.17 | $450.13 | $0.00 | $691.08 | $123,366.38 |
| 167 | $123,366.38 | $450.13 | $0.00 | $697.53 | $124,514.04 |
| 168 | $124,514.04 | $450.13 | $0.00 | $704.02 | $125,668.19 |
| 169 | $125,668.19 | $450.13 | $0.00 | $710.55 | $126,828.87 |
| 170 | $126,828.87 | $450.13 | $0.00 | $717.11 | $127,996.11 |
| 171 | $127,996.11 | $450.13 | $0.00 | $723.71 | $129,169.95 |
| 172 | $129,169.95 | $450.13 | $0.00 | $730.35 | $130,350.43 |
| 173 | $130,350.43 | $450.13 | $0.00 | $737.02 | $131,537.58 |
| 174 | $131,537.58 | $450.13 | $0.00 | $743.73 | $132,731.44 |
| 175 | $132,731.44 | $450.13 | $0.00 | $750.48 | $133,932.05 |
| 176 | $133,932.05 | $450.13 | $0.00 | $757.27 | $135,139.45 |
| 177 | $135,139.45 | $450.13 | $0.00 | $764.10 | $136,353.68 |
| 178 | $136,353.68 | $450.13 | $0.00 | $770.96 | $137,574.77 |
| 179 | $137,574.77 | $450.13 | $0.00 | $777.87 | $138,802.77 |
| 180 | $138,802.77 | $450.13 | $0.00 | $784.81 | $140,037.71 |
| 181 | $140,037.71 | $450.13 | $0.00 | $791.79 | $141,279.63 |
| 182 | $141,279.63 | $450.13 | $0.00 | $798.82 | $142,528.58 |
| 183 | $142,528.58 | $450.13 | $0.00 | $805.88 | $143,784.59 |
| 184 | $143,784.59 | $450.13 | $0.00 | $812.98 | $145,047.70 |
| 185 | $145,047.70 | $450.13 | $0.00 | $820.12 | $146,317.95 |
| 186 | $146,317.95 | $450.13 | $0.00 | $827.30 | $147,595.38 |
| 187 | $147,595.38 | $450.13 | $0.00 | $834.53 | $148,880.04 |
| 188 | $148,880.04 | $450.13 | $0.00 | $841.79 | $150,171.96 |
| 189 | $150,171.96 | $450.13 | $0.00 | $849.09 | $151,471.18 |
| 190 | $151,471.18 | $450.13 | $0.00 | $856.44 | $152,777.75 |
| 191 | $152,777.75 | $450.13 | $0.00 | $863.83 | $154,091.71 |
| 192 | $154,091.71 | $450.13 | $0.00 | $871.26 | $155,413.10 |
| 193 | $155,413.10 | $450.13 | $0.00 | $878.73 | $156,741.96 |
| 194 | $156,741.96 | $450.13 | $0.00 | $886.24 | $158,078.33 |
| 195 | $158,078.33 | $450.13 | $0.00 | $893.80 | $159,422.26 |
| 196 | $159,422.26 | $450.13 | $0.00 | $901.40 | $160,773.79 |
| 197 | $160,773.79 | $450.13 | $0.00 | $909.04 | $162,132.96 |
| 198 | $162,132.96 | $450.13 | $0.00 | $916.72 | $163,499.81 |
| 199 | $163,499.81 | $450.13 | $0.00 | $924.45 | $164,874.39 |
| 200 | $164,874.39 | $450.13 | $0.00 | $932.22 | $166,256.74 |
| 201 | $166,256.74 | $450.13 | $0.00 | $940.04 | $167,646.91 |
| 202 | $167,646.91 | $450.13 | $0.00 | $947.90 | $169,044.94 |
| 203 | $169,044.94 | $450.13 | $0.00 | $955.80 | $170,450.87 |
| 204 | $170,450.87 | $450.13 | $0.00 | $963.75 | $171,864.75 |
| 205 | $171,864.75 | $450.13 | $0.00 | $971.75 | $173,286.63 |
| 206 | $173,286.63 | $450.13 | $0.00 | $979.79 | $174,716.55 |
| 207 | $174,716.55 | $450.13 | $0.00 | $987.87 | $176,154.55 |
| 208 | $176,154.55 | $450.13 | $0.00 | $996.00 | $177,600.68 |
| 209 | $177,600.68 | $450.13 | $0.00 | $1,004.18 | $179,054.99 |
| 210 | $179,054.99 | $450.13 | $0.00 | $1,012.40 | $180,517.52 |
| 211 | $180,517.52 | $450.13 | $0.00 | $1,020.67 | $181,988.32 |
| 212 | $181,988.32 | $450.13 | $0.00 | $1,028.99 | $183,467.44 |
| 213 | $183,467.44 | $450.13 | $0.00 | $1,037.35 | $184,954.92 |
| 214 | $184,954.92 | $450.13 | $0.00 | $1,045.76 | $186,450.81 |
| 215 | $186,450.81 | $450.13 | $0.00 | $1,054.22 | $187,955.16 |
| 216 | $187,955.16 | $450.13 | $0.00 | $1,062.73 | $189,468.02 |
| 217 | $189,468.02 | $450.13 | $52,772.35 | $1,071.28 | $138,217.08 |
| 218 | $138,217.08 | $450.13 | $0.00 | $781.50 | $139,448.71 |
| 219 | $139,448.71 | $450.13 | $0.00 | $788.46 | $140,687.30 |
| 220 | $140,687.30 | $450.13 | $0.00 | $795.47 | $141,932.90 |
| 221 | $141,932.90 | $450.13 | $0.00 | $802.51 | $143,185.54 |
| 222 | $143,185.54 | $450.13 | $0.00 | $809.59 | $144,445.26 |
| 223 | $144,445.26 | $450.13 | $0.00 | $816.71 | $145,712.10 |
| 224 | $145,712.10 | $450.13 | $0.00 | $823.88 | $146,986.11 |
| 225 | $146,986.11 | $450.13 | $0.00 | $831.08 | $148,267.32 |
| 226 | $148,267.32 | $450.13 | $0.00 | $838.32 | $149,555.77 |
| 227 | $149,555.77 | $450.13 | $0.00 | $845.61 | $150,851.51 |
| 228 | $150,851.51 | $450.13 | $0.00 | $852.94 | $152,154.58 |
| 229 | $152,154.58 | $450.13 | $55,410.96 | $860.30 | $98,054.05 |
| 230 | $98,054.05 | $450.13 | $0.00 | $554.41 | $99,058.59 |
| 231 | $99,058.59 | $450.13 | $0.00 | $560.09 | $100,068.81 |
| 232 | $100,068.81 | $450.13 | $0.00 | $565.80 | $101,084.74 |
| 233 | $101,084.74 | $450.13 | $0.00 | $571.55 | $102,106.42 |
| 234 | $102,106.42 | $450.13 | $0.00 | $577.32 | $103,133.87 |
| 235 | $103,133.87 | $450.13 | $0.00 | $583.13 | $104,167.13 |
| 236 | $104,167.13 | $450.13 | $0.00 | $588.98 | $105,206.24 |
| 237 | $105,206.24 | $450.13 | $0.00 | $594.85 | $106,251.22 |
| 238 | $106,251.22 | $450.13 | $0.00 | $600.76 | $107,302.11 |
| 239 | $107,302.11 | $450.13 | $0.00 | $606.70 | $108,358.94 |
| 240 | $108,358.94 | $450.13 | $0.00 | $612.68 | $109,421.75 |
| 241 | $109,421.75 | $450.13 | $58,181.51 | $618.69 | $52,309.06 |
| 242 | $52,309.06 | $450.13 | $0.00 | $295.76 | $53,054.95 |
| 243 | $53,054.95 | $450.13 | $0.00 | $299.98 | $53,805.06 |
| 244 | $53,805.06 | $450.13 | $0.00 | $304.22 | $54,559.41 |
| 245 | $54,559.41 | $450.13 | $0.00 | $308.49 | $55,318.03 |
| 246 | $55,318.03 | $450.13 | $0.00 | $312.78 | $56,080.94 |
| 247 | $56,080.94 | $450.13 | $0.00 | $317.09 | $56,848.16 |
| 248 | $56,848.16 | $450.13 | $0.00 | $321.43 | $57,619.72 |
| 249 | $57,619.72 | $450.13 | $0.00 | $325.79 | $58,395.64 |
| 250 | $58,395.64 | $450.13 | $0.00 | $330.18 | $59,175.95 |
| 251 | $59,175.95 | $450.13 | $0.00 | $334.59 | $59,960.67 |
| 252 | $59,960.67 | $450.13 | $0.00 | $339.03 | $60,749.83 |
| 253 | $60,749.83 | $0.00 | $61,090.59 | $343.49 | $2.73 |