How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $88,055 |
| Monthly savings required | $697 |
How much will it cost to send your child to Trinity International University Florida in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $352,219.81 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $697.04 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 | $33,956.00 |
| 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 Trinity International University Florida in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $697.04 | $0.00 | $0.00 | $697.04 |
| 2 | $697.04 | $697.04 | $0.00 | $3.94 | $1,398.02 |
| 3 | $1,398.02 | $697.04 | $0.00 | $7.90 | $2,102.96 |
| 4 | $2,102.96 | $697.04 | $0.00 | $11.89 | $2,811.89 |
| 5 | $2,811.89 | $697.04 | $0.00 | $15.90 | $3,524.83 |
| 6 | $3,524.83 | $697.04 | $0.00 | $19.93 | $4,241.80 |
| 7 | $4,241.80 | $697.04 | $0.00 | $23.98 | $4,962.82 |
| 8 | $4,962.82 | $697.04 | $0.00 | $28.06 | $5,687.92 |
| 9 | $5,687.92 | $697.04 | $0.00 | $32.16 | $6,417.12 |
| 10 | $6,417.12 | $697.04 | $0.00 | $36.28 | $7,150.44 |
| 11 | $7,150.44 | $697.04 | $0.00 | $40.43 | $7,887.91 |
| 12 | $7,887.91 | $697.04 | $0.00 | $44.60 | $8,629.55 |
| 13 | $8,629.55 | $697.04 | $0.00 | $48.79 | $9,375.38 |
| 14 | $9,375.38 | $697.04 | $0.00 | $53.01 | $10,125.43 |
| 15 | $10,125.43 | $697.04 | $0.00 | $57.25 | $10,879.72 |
| 16 | $10,879.72 | $697.04 | $0.00 | $61.52 | $11,638.28 |
| 17 | $11,638.28 | $697.04 | $0.00 | $65.80 | $12,401.12 |
| 18 | $12,401.12 | $697.04 | $0.00 | $70.12 | $13,168.28 |
| 19 | $13,168.28 | $697.04 | $0.00 | $74.46 | $13,939.78 |
| 20 | $13,939.78 | $697.04 | $0.00 | $78.82 | $14,715.64 |
| 21 | $14,715.64 | $697.04 | $0.00 | $83.20 | $15,495.88 |
| 22 | $15,495.88 | $697.04 | $0.00 | $87.62 | $16,280.54 |
| 23 | $16,280.54 | $697.04 | $0.00 | $92.05 | $17,069.63 |
| 24 | $17,069.63 | $697.04 | $0.00 | $96.51 | $17,863.18 |
| 25 | $17,863.18 | $697.04 | $0.00 | $101.00 | $18,661.22 |
| 26 | $18,661.22 | $697.04 | $0.00 | $105.51 | $19,463.77 |
| 27 | $19,463.77 | $697.04 | $0.00 | $110.05 | $20,270.86 |
| 28 | $20,270.86 | $697.04 | $0.00 | $114.61 | $21,082.51 |
| 29 | $21,082.51 | $697.04 | $0.00 | $119.20 | $21,898.75 |
| 30 | $21,898.75 | $697.04 | $0.00 | $123.82 | $22,719.61 |
| 31 | $22,719.61 | $697.04 | $0.00 | $128.46 | $23,545.11 |
| 32 | $23,545.11 | $697.04 | $0.00 | $133.13 | $24,375.28 |
| 33 | $24,375.28 | $697.04 | $0.00 | $137.82 | $25,210.14 |
| 34 | $25,210.14 | $697.04 | $0.00 | $142.54 | $26,049.72 |
| 35 | $26,049.72 | $697.04 | $0.00 | $147.29 | $26,894.05 |
| 36 | $26,894.05 | $697.04 | $0.00 | $152.06 | $27,743.15 |
| 37 | $27,743.15 | $697.04 | $0.00 | $156.86 | $28,597.05 |
| 38 | $28,597.05 | $697.04 | $0.00 | $161.69 | $29,455.78 |
| 39 | $29,455.78 | $697.04 | $0.00 | $166.55 | $30,319.37 |
| 40 | $30,319.37 | $697.04 | $0.00 | $171.43 | $31,187.84 |
| 41 | $31,187.84 | $697.04 | $0.00 | $176.34 | $32,061.22 |
| 42 | $32,061.22 | $697.04 | $0.00 | $181.28 | $32,939.54 |
| 43 | $32,939.54 | $697.04 | $0.00 | $186.24 | $33,822.82 |
| 44 | $33,822.82 | $697.04 | $0.00 | $191.24 | $34,711.10 |
| 45 | $34,711.10 | $697.04 | $0.00 | $196.26 | $35,604.40 |
| 46 | $35,604.40 | $697.04 | $0.00 | $201.31 | $36,502.75 |
| 47 | $36,502.75 | $697.04 | $0.00 | $206.39 | $37,406.18 |
| 48 | $37,406.18 | $697.04 | $0.00 | $211.50 | $38,314.72 |
| 49 | $38,314.72 | $697.04 | $0.00 | $216.64 | $39,228.40 |
| 50 | $39,228.40 | $697.04 | $0.00 | $221.80 | $40,147.24 |
| 51 | $40,147.24 | $697.04 | $0.00 | $227.00 | $41,071.28 |
| 52 | $41,071.28 | $697.04 | $0.00 | $232.22 | $42,000.54 |
| 53 | $42,000.54 | $697.04 | $0.00 | $237.48 | $42,935.06 |
| 54 | $42,935.06 | $697.04 | $0.00 | $242.76 | $43,874.86 |
| 55 | $43,874.86 | $697.04 | $0.00 | $248.07 | $44,819.97 |
| 56 | $44,819.97 | $697.04 | $0.00 | $253.42 | $45,770.43 |
| 57 | $45,770.43 | $697.04 | $0.00 | $258.79 | $46,726.26 |
| 58 | $46,726.26 | $697.04 | $0.00 | $264.20 | $47,687.50 |
| 59 | $47,687.50 | $697.04 | $0.00 | $269.63 | $48,654.17 |
| 60 | $48,654.17 | $697.04 | $0.00 | $275.10 | $49,626.31 |
| 61 | $49,626.31 | $697.04 | $0.00 | $280.59 | $50,603.94 |
| 62 | $50,603.94 | $697.04 | $0.00 | $286.12 | $51,587.10 |
| 63 | $51,587.10 | $697.04 | $0.00 | $291.68 | $52,575.82 |
| 64 | $52,575.82 | $697.04 | $0.00 | $297.27 | $53,570.13 |
| 65 | $53,570.13 | $697.04 | $0.00 | $302.89 | $54,570.06 |
| 66 | $54,570.06 | $697.04 | $0.00 | $308.55 | $55,575.65 |
| 67 | $55,575.65 | $697.04 | $0.00 | $314.23 | $56,586.92 |
| 68 | $56,586.92 | $697.04 | $0.00 | $319.95 | $57,603.91 |
| 69 | $57,603.91 | $697.04 | $0.00 | $325.70 | $58,626.65 |
| 70 | $58,626.65 | $697.04 | $0.00 | $331.48 | $59,655.17 |
| 71 | $59,655.17 | $697.04 | $0.00 | $337.30 | $60,689.51 |
| 72 | $60,689.51 | $697.04 | $0.00 | $343.15 | $61,729.70 |
| 73 | $61,729.70 | $697.04 | $0.00 | $349.03 | $62,775.77 |
| 74 | $62,775.77 | $697.04 | $0.00 | $354.94 | $63,827.75 |
| 75 | $63,827.75 | $697.04 | $0.00 | $360.89 | $64,885.68 |
| 76 | $64,885.68 | $697.04 | $0.00 | $366.87 | $65,949.59 |
| 77 | $65,949.59 | $697.04 | $0.00 | $372.89 | $67,019.52 |
| 78 | $67,019.52 | $697.04 | $0.00 | $378.94 | $68,095.50 |
| 79 | $68,095.50 | $697.04 | $0.00 | $385.02 | $69,177.56 |
| 80 | $69,177.56 | $697.04 | $0.00 | $391.14 | $70,265.74 |
| 81 | $70,265.74 | $697.04 | $0.00 | $397.29 | $71,360.07 |
| 82 | $71,360.07 | $697.04 | $0.00 | $403.48 | $72,460.59 |
| 83 | $72,460.59 | $697.04 | $0.00 | $409.70 | $73,567.33 |
| 84 | $73,567.33 | $697.04 | $0.00 | $415.96 | $74,680.33 |
| 85 | $74,680.33 | $697.04 | $0.00 | $422.25 | $75,799.62 |
| 86 | $75,799.62 | $697.04 | $0.00 | $428.58 | $76,925.24 |
| 87 | $76,925.24 | $697.04 | $0.00 | $434.95 | $78,057.23 |
| 88 | $78,057.23 | $697.04 | $0.00 | $441.35 | $79,195.62 |
| 89 | $79,195.62 | $697.04 | $0.00 | $447.78 | $80,340.44 |
| 90 | $80,340.44 | $697.04 | $0.00 | $454.26 | $81,491.74 |
| 91 | $81,491.74 | $697.04 | $0.00 | $460.77 | $82,649.55 |
| 92 | $82,649.55 | $697.04 | $0.00 | $467.31 | $83,813.90 |
| 93 | $83,813.90 | $697.04 | $0.00 | $473.90 | $84,984.84 |
| 94 | $84,984.84 | $697.04 | $0.00 | $480.52 | $86,162.40 |
| 95 | $86,162.40 | $697.04 | $0.00 | $487.17 | $87,346.61 |
| 96 | $87,346.61 | $697.04 | $0.00 | $493.87 | $88,537.52 |
| 97 | $88,537.52 | $697.04 | $0.00 | $500.60 | $89,735.16 |
| 98 | $89,735.16 | $697.04 | $0.00 | $507.38 | $90,939.58 |
| 99 | $90,939.58 | $697.04 | $0.00 | $514.19 | $92,150.81 |
| 100 | $92,150.81 | $697.04 | $0.00 | $521.03 | $93,368.88 |
| 101 | $93,368.88 | $697.04 | $0.00 | $527.92 | $94,593.84 |
| 102 | $94,593.84 | $697.04 | $0.00 | $534.85 | $95,825.73 |
| 103 | $95,825.73 | $697.04 | $0.00 | $541.81 | $97,064.58 |
| 104 | $97,064.58 | $697.04 | $0.00 | $548.82 | $98,310.44 |
| 105 | $98,310.44 | $697.04 | $0.00 | $555.86 | $99,563.34 |
| 106 | $99,563.34 | $697.04 | $0.00 | $562.95 | $100,823.33 |
| 107 | $100,823.33 | $697.04 | $0.00 | $570.07 | $102,090.44 |
| 108 | $102,090.44 | $697.04 | $0.00 | $577.23 | $103,364.71 |
| 109 | $103,364.71 | $697.04 | $0.00 | $584.44 | $104,646.19 |
| 110 | $104,646.19 | $697.04 | $0.00 | $591.68 | $105,934.91 |
| 111 | $105,934.91 | $697.04 | $0.00 | $598.97 | $107,230.92 |
| 112 | $107,230.92 | $697.04 | $0.00 | $606.30 | $108,534.26 |
| 113 | $108,534.26 | $697.04 | $0.00 | $613.67 | $109,844.97 |
| 114 | $109,844.97 | $697.04 | $0.00 | $621.08 | $111,163.09 |
| 115 | $111,163.09 | $697.04 | $0.00 | $628.53 | $112,488.66 |
| 116 | $112,488.66 | $697.04 | $0.00 | $636.03 | $113,821.73 |
| 117 | $113,821.73 | $697.04 | $0.00 | $643.56 | $115,162.33 |
| 118 | $115,162.33 | $697.04 | $0.00 | $651.14 | $116,510.51 |
| 119 | $116,510.51 | $697.04 | $0.00 | $658.77 | $117,866.32 |
| 120 | $117,866.32 | $697.04 | $0.00 | $666.43 | $119,229.79 |
| 121 | $119,229.79 | $697.04 | $0.00 | $674.14 | $120,600.97 |
| 122 | $120,600.97 | $697.04 | $0.00 | $681.90 | $121,979.91 |
| 123 | $121,979.91 | $697.04 | $0.00 | $689.69 | $123,366.64 |
| 124 | $123,366.64 | $697.04 | $0.00 | $697.53 | $124,761.21 |
| 125 | $124,761.21 | $697.04 | $0.00 | $705.42 | $126,163.67 |
| 126 | $126,163.67 | $697.04 | $0.00 | $713.35 | $127,574.06 |
| 127 | $127,574.06 | $697.04 | $0.00 | $721.32 | $128,992.42 |
| 128 | $128,992.42 | $697.04 | $0.00 | $729.34 | $130,418.80 |
| 129 | $130,418.80 | $697.04 | $0.00 | $737.41 | $131,853.25 |
| 130 | $131,853.25 | $697.04 | $0.00 | $745.52 | $133,295.81 |
| 131 | $133,295.81 | $697.04 | $0.00 | $753.67 | $134,746.52 |
| 132 | $134,746.52 | $697.04 | $0.00 | $761.88 | $136,205.44 |
| 133 | $136,205.44 | $697.04 | $0.00 | $770.13 | $137,672.61 |
| 134 | $137,672.61 | $697.04 | $0.00 | $778.42 | $139,148.07 |
| 135 | $139,148.07 | $697.04 | $0.00 | $786.76 | $140,631.87 |
| 136 | $140,631.87 | $697.04 | $0.00 | $795.15 | $142,124.06 |
| 137 | $142,124.06 | $697.04 | $0.00 | $803.59 | $143,624.69 |
| 138 | $143,624.69 | $697.04 | $0.00 | $812.07 | $145,133.80 |
| 139 | $145,133.80 | $697.04 | $0.00 | $820.61 | $146,651.45 |
| 140 | $146,651.45 | $697.04 | $0.00 | $829.19 | $148,177.68 |
| 141 | $148,177.68 | $697.04 | $0.00 | $837.82 | $149,712.54 |
| 142 | $149,712.54 | $697.04 | $0.00 | $846.50 | $151,256.08 |
| 143 | $151,256.08 | $697.04 | $0.00 | $855.22 | $152,808.34 |
| 144 | $152,808.34 | $697.04 | $0.00 | $864.00 | $154,369.38 |
| 145 | $154,369.38 | $697.04 | $0.00 | $872.83 | $155,939.25 |
| 146 | $155,939.25 | $697.04 | $0.00 | $881.70 | $157,517.99 |
| 147 | $157,517.99 | $697.04 | $0.00 | $890.63 | $159,105.66 |
| 148 | $159,105.66 | $697.04 | $0.00 | $899.61 | $160,702.31 |
| 149 | $160,702.31 | $697.04 | $0.00 | $908.63 | $162,307.98 |
| 150 | $162,307.98 | $697.04 | $0.00 | $917.71 | $163,922.73 |
| 151 | $163,922.73 | $697.04 | $0.00 | $926.84 | $165,546.61 |
| 152 | $165,546.61 | $697.04 | $0.00 | $936.02 | $167,179.67 |
| 153 | $167,179.67 | $697.04 | $0.00 | $945.26 | $168,821.97 |
| 154 | $168,821.97 | $697.04 | $0.00 | $954.54 | $170,473.55 |
| 155 | $170,473.55 | $697.04 | $0.00 | $963.88 | $172,134.47 |
| 156 | $172,134.47 | $697.04 | $0.00 | $973.27 | $173,804.78 |
| 157 | $173,804.78 | $697.04 | $0.00 | $982.72 | $175,484.54 |
| 158 | $175,484.54 | $697.04 | $0.00 | $992.22 | $177,173.80 |
| 159 | $177,173.80 | $697.04 | $0.00 | $1,001.77 | $178,872.61 |
| 160 | $178,872.61 | $697.04 | $0.00 | $1,011.37 | $180,581.02 |
| 161 | $180,581.02 | $697.04 | $0.00 | $1,021.03 | $182,299.09 |
| 162 | $182,299.09 | $697.04 | $0.00 | $1,030.75 | $184,026.88 |
| 163 | $184,026.88 | $697.04 | $0.00 | $1,040.51 | $185,764.43 |
| 164 | $185,764.43 | $697.04 | $0.00 | $1,050.34 | $187,511.81 |
| 165 | $187,511.81 | $697.04 | $0.00 | $1,060.22 | $189,269.07 |
| 166 | $189,269.07 | $697.04 | $0.00 | $1,070.15 | $191,036.26 |
| 167 | $191,036.26 | $697.04 | $0.00 | $1,080.15 | $192,813.45 |
| 168 | $192,813.45 | $697.04 | $0.00 | $1,090.20 | $194,600.69 |
| 169 | $194,600.69 | $697.04 | $0.00 | $1,100.30 | $196,398.03 |
| 170 | $196,398.03 | $697.04 | $0.00 | $1,110.46 | $198,205.53 |
| 171 | $198,205.53 | $697.04 | $0.00 | $1,120.68 | $200,023.25 |
| 172 | $200,023.25 | $697.04 | $0.00 | $1,130.96 | $201,851.25 |
| 173 | $201,851.25 | $697.04 | $0.00 | $1,141.30 | $203,689.59 |
| 174 | $203,689.59 | $697.04 | $0.00 | $1,151.69 | $205,538.32 |
| 175 | $205,538.32 | $697.04 | $0.00 | $1,162.14 | $207,397.50 |
| 176 | $207,397.50 | $697.04 | $0.00 | $1,172.66 | $209,267.20 |
| 177 | $209,267.20 | $697.04 | $0.00 | $1,183.23 | $211,147.47 |
| 178 | $211,147.47 | $697.04 | $0.00 | $1,193.86 | $213,038.37 |
| 179 | $213,038.37 | $697.04 | $0.00 | $1,204.55 | $214,939.96 |
| 180 | $214,939.96 | $697.04 | $0.00 | $1,215.30 | $216,852.30 |
| 181 | $216,852.30 | $697.04 | $0.00 | $1,226.11 | $218,775.45 |
| 182 | $218,775.45 | $697.04 | $0.00 | $1,236.99 | $220,709.48 |
| 183 | $220,709.48 | $697.04 | $0.00 | $1,247.92 | $222,654.44 |
| 184 | $222,654.44 | $697.04 | $0.00 | $1,258.92 | $224,610.40 |
| 185 | $224,610.40 | $697.04 | $0.00 | $1,269.98 | $226,577.42 |
| 186 | $226,577.42 | $697.04 | $0.00 | $1,281.10 | $228,555.56 |
| 187 | $228,555.56 | $697.04 | $0.00 | $1,292.29 | $230,544.89 |
| 188 | $230,544.89 | $697.04 | $0.00 | $1,303.53 | $232,545.46 |
| 189 | $232,545.46 | $697.04 | $0.00 | $1,314.85 | $234,557.35 |
| 190 | $234,557.35 | $697.04 | $0.00 | $1,326.22 | $236,580.61 |
| 191 | $236,580.61 | $697.04 | $0.00 | $1,337.66 | $238,615.31 |
| 192 | $238,615.31 | $697.04 | $0.00 | $1,349.17 | $240,661.52 |
| 193 | $240,661.52 | $697.04 | $0.00 | $1,360.74 | $242,719.30 |
| 194 | $242,719.30 | $697.04 | $0.00 | $1,372.37 | $244,788.71 |
| 195 | $244,788.71 | $697.04 | $0.00 | $1,384.07 | $246,869.82 |
| 196 | $246,869.82 | $697.04 | $0.00 | $1,395.84 | $248,962.70 |
| 197 | $248,962.70 | $697.04 | $0.00 | $1,407.67 | $251,067.41 |
| 198 | $251,067.41 | $697.04 | $0.00 | $1,419.57 | $253,184.02 |
| 199 | $253,184.02 | $697.04 | $0.00 | $1,431.54 | $255,312.60 |
| 200 | $255,312.60 | $697.04 | $0.00 | $1,443.57 | $257,453.21 |
| 201 | $257,453.21 | $697.04 | $0.00 | $1,455.68 | $259,605.93 |
| 202 | $259,605.93 | $697.04 | $0.00 | $1,467.85 | $261,770.82 |
| 203 | $261,770.82 | $697.04 | $0.00 | $1,480.09 | $263,947.95 |
| 204 | $263,947.95 | $697.04 | $0.00 | $1,492.40 | $266,137.39 |
| 205 | $266,137.39 | $697.04 | $0.00 | $1,504.78 | $268,339.21 |
| 206 | $268,339.21 | $697.04 | $0.00 | $1,517.23 | $270,553.48 |
| 207 | $270,553.48 | $697.04 | $0.00 | $1,529.75 | $272,780.27 |
| 208 | $272,780.27 | $697.04 | $0.00 | $1,542.34 | $275,019.65 |
| 209 | $275,019.65 | $697.04 | $0.00 | $1,555.00 | $277,271.69 |
| 210 | $277,271.69 | $697.04 | $0.00 | $1,567.73 | $279,536.46 |
| 211 | $279,536.46 | $697.04 | $0.00 | $1,580.54 | $281,814.04 |
| 212 | $281,814.04 | $697.04 | $0.00 | $1,593.42 | $284,104.50 |
| 213 | $284,104.50 | $697.04 | $0.00 | $1,606.37 | $286,407.91 |
| 214 | $286,407.91 | $697.04 | $0.00 | $1,619.39 | $288,724.34 |
| 215 | $288,724.34 | $697.04 | $0.00 | $1,632.49 | $291,053.87 |
| 216 | $291,053.87 | $697.04 | $0.00 | $1,645.66 | $293,396.57 |
| 217 | $293,396.57 | $697.04 | $81,719.16 | $1,658.91 | $214,033.36 |
| 218 | $214,033.36 | $697.04 | $0.00 | $1,210.18 | $215,940.58 |
| 219 | $215,940.58 | $697.04 | $0.00 | $1,220.96 | $217,858.58 |
| 220 | $217,858.58 | $697.04 | $0.00 | $1,231.80 | $219,787.42 |
| 221 | $219,787.42 | $697.04 | $0.00 | $1,242.71 | $221,727.17 |
| 222 | $221,727.17 | $697.04 | $0.00 | $1,253.68 | $223,677.89 |
| 223 | $223,677.89 | $697.04 | $0.00 | $1,264.71 | $225,639.64 |
| 224 | $225,639.64 | $697.04 | $0.00 | $1,275.80 | $227,612.48 |
| 225 | $227,612.48 | $697.04 | $0.00 | $1,286.95 | $229,596.47 |
| 226 | $229,596.47 | $697.04 | $0.00 | $1,298.17 | $231,591.68 |
| 227 | $231,591.68 | $697.04 | $0.00 | $1,309.45 | $233,598.17 |
| 228 | $233,598.17 | $697.04 | $0.00 | $1,320.80 | $235,616.01 |
| 229 | $235,616.01 | $697.04 | $85,805.12 | $1,332.21 | $151,840.14 |
| 230 | $151,840.14 | $697.04 | $0.00 | $858.53 | $153,395.71 |
| 231 | $153,395.71 | $697.04 | $0.00 | $867.32 | $154,960.07 |
| 232 | $154,960.07 | $697.04 | $0.00 | $876.17 | $156,533.28 |
| 233 | $156,533.28 | $697.04 | $0.00 | $885.06 | $158,115.38 |
| 234 | $158,115.38 | $697.04 | $0.00 | $894.01 | $159,706.43 |
| 235 | $159,706.43 | $697.04 | $0.00 | $903.00 | $161,306.47 |
| 236 | $161,306.47 | $697.04 | $0.00 | $912.05 | $162,915.56 |
| 237 | $162,915.56 | $697.04 | $0.00 | $921.15 | $164,533.75 |
| 238 | $164,533.75 | $697.04 | $0.00 | $930.30 | $166,161.09 |
| 239 | $166,161.09 | $697.04 | $0.00 | $939.50 | $167,797.63 |
| 240 | $167,797.63 | $697.04 | $0.00 | $948.75 | $169,443.42 |
| 241 | $169,443.42 | $697.04 | $90,095.38 | $958.06 | $81,003.14 |
| 242 | $81,003.14 | $697.04 | $0.00 | $458.00 | $82,158.18 |
| 243 | $82,158.18 | $697.04 | $0.00 | $464.53 | $83,319.75 |
| 244 | $83,319.75 | $697.04 | $0.00 | $471.10 | $84,487.89 |
| 245 | $84,487.89 | $697.04 | $0.00 | $477.71 | $85,662.64 |
| 246 | $85,662.64 | $697.04 | $0.00 | $484.35 | $86,844.03 |
| 247 | $86,844.03 | $697.04 | $0.00 | $491.03 | $88,032.10 |
| 248 | $88,032.10 | $697.04 | $0.00 | $497.75 | $89,226.89 |
| 249 | $89,226.89 | $697.04 | $0.00 | $504.50 | $90,428.43 |
| 250 | $90,428.43 | $697.04 | $0.00 | $511.30 | $91,636.77 |
| 251 | $91,636.77 | $697.04 | $0.00 | $518.13 | $92,851.94 |
| 252 | $92,851.94 | $697.04 | $0.00 | $525.00 | $94,073.98 |
| 253 | $94,073.98 | $0.00 | $94,600.15 | $531.91 | $5.74 |