How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $96,454 |
| Monthly savings required | $764 |
How much will it cost to send your child to University of Fort Lauderdale in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $385,817.40 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $763.51 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 | $37,195.00 |
| 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 University of Fort Lauderdale in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $763.51 | $0.00 | $0.00 | $763.51 |
| 2 | $763.51 | $763.51 | $0.00 | $4.32 | $1,531.34 |
| 3 | $1,531.34 | $763.51 | $0.00 | $8.66 | $2,303.51 |
| 4 | $2,303.51 | $763.51 | $0.00 | $13.02 | $3,080.04 |
| 5 | $3,080.04 | $763.51 | $0.00 | $17.41 | $3,860.96 |
| 6 | $3,860.96 | $763.51 | $0.00 | $21.83 | $4,646.30 |
| 7 | $4,646.30 | $763.51 | $0.00 | $26.27 | $5,436.08 |
| 8 | $5,436.08 | $763.51 | $0.00 | $30.74 | $6,230.33 |
| 9 | $6,230.33 | $763.51 | $0.00 | $35.23 | $7,029.07 |
| 10 | $7,029.07 | $763.51 | $0.00 | $39.74 | $7,832.32 |
| 11 | $7,832.32 | $763.51 | $0.00 | $44.29 | $8,640.12 |
| 12 | $8,640.12 | $763.51 | $0.00 | $48.85 | $9,452.48 |
| 13 | $9,452.48 | $763.51 | $0.00 | $53.45 | $10,269.44 |
| 14 | $10,269.44 | $763.51 | $0.00 | $58.06 | $11,091.01 |
| 15 | $11,091.01 | $763.51 | $0.00 | $62.71 | $11,917.23 |
| 16 | $11,917.23 | $763.51 | $0.00 | $67.38 | $12,748.12 |
| 17 | $12,748.12 | $763.51 | $0.00 | $72.08 | $13,583.71 |
| 18 | $13,583.71 | $763.51 | $0.00 | $76.80 | $14,424.02 |
| 19 | $14,424.02 | $763.51 | $0.00 | $81.56 | $15,269.09 |
| 20 | $15,269.09 | $763.51 | $0.00 | $86.33 | $16,118.93 |
| 21 | $16,118.93 | $763.51 | $0.00 | $91.14 | $16,973.58 |
| 22 | $16,973.58 | $763.51 | $0.00 | $95.97 | $17,833.06 |
| 23 | $17,833.06 | $763.51 | $0.00 | $100.83 | $18,697.40 |
| 24 | $18,697.40 | $763.51 | $0.00 | $105.72 | $19,566.63 |
| 25 | $19,566.63 | $763.51 | $0.00 | $110.63 | $20,440.77 |
| 26 | $20,440.77 | $763.51 | $0.00 | $115.58 | $21,319.86 |
| 27 | $21,319.86 | $763.51 | $0.00 | $120.55 | $22,203.92 |
| 28 | $22,203.92 | $763.51 | $0.00 | $125.54 | $23,092.97 |
| 29 | $23,092.97 | $763.51 | $0.00 | $130.57 | $23,987.05 |
| 30 | $23,987.05 | $763.51 | $0.00 | $135.63 | $24,886.19 |
| 31 | $24,886.19 | $763.51 | $0.00 | $140.71 | $25,790.41 |
| 32 | $25,790.41 | $763.51 | $0.00 | $145.82 | $26,699.74 |
| 33 | $26,699.74 | $763.51 | $0.00 | $150.96 | $27,614.21 |
| 34 | $27,614.21 | $763.51 | $0.00 | $156.13 | $28,533.85 |
| 35 | $28,533.85 | $763.51 | $0.00 | $161.33 | $29,458.69 |
| 36 | $29,458.69 | $763.51 | $0.00 | $166.56 | $30,388.76 |
| 37 | $30,388.76 | $763.51 | $0.00 | $171.82 | $31,324.09 |
| 38 | $31,324.09 | $763.51 | $0.00 | $177.11 | $32,264.71 |
| 39 | $32,264.71 | $763.51 | $0.00 | $182.43 | $33,210.65 |
| 40 | $33,210.65 | $763.51 | $0.00 | $187.78 | $34,161.94 |
| 41 | $34,161.94 | $763.51 | $0.00 | $193.16 | $35,118.61 |
| 42 | $35,118.61 | $763.51 | $0.00 | $198.57 | $36,080.69 |
| 43 | $36,080.69 | $763.51 | $0.00 | $204.01 | $37,048.21 |
| 44 | $37,048.21 | $763.51 | $0.00 | $209.48 | $38,021.20 |
| 45 | $38,021.20 | $763.51 | $0.00 | $214.98 | $38,999.69 |
| 46 | $38,999.69 | $763.51 | $0.00 | $220.51 | $39,983.71 |
| 47 | $39,983.71 | $763.51 | $0.00 | $226.07 | $40,973.29 |
| 48 | $40,973.29 | $763.51 | $0.00 | $231.67 | $41,968.47 |
| 49 | $41,968.47 | $763.51 | $0.00 | $237.30 | $42,969.28 |
| 50 | $42,969.28 | $763.51 | $0.00 | $242.95 | $43,975.74 |
| 51 | $43,975.74 | $763.51 | $0.00 | $248.65 | $44,987.90 |
| 52 | $44,987.90 | $763.51 | $0.00 | $254.37 | $46,005.78 |
| 53 | $46,005.78 | $763.51 | $0.00 | $260.12 | $47,029.41 |
| 54 | $47,029.41 | $763.51 | $0.00 | $265.91 | $48,058.83 |
| 55 | $48,058.83 | $763.51 | $0.00 | $271.73 | $49,094.07 |
| 56 | $49,094.07 | $763.51 | $0.00 | $277.59 | $50,135.17 |
| 57 | $50,135.17 | $763.51 | $0.00 | $283.47 | $51,182.15 |
| 58 | $51,182.15 | $763.51 | $0.00 | $289.39 | $52,235.05 |
| 59 | $52,235.05 | $763.51 | $0.00 | $295.34 | $53,293.90 |
| 60 | $53,293.90 | $763.51 | $0.00 | $301.33 | $54,358.74 |
| 61 | $54,358.74 | $763.51 | $0.00 | $307.35 | $55,429.60 |
| 62 | $55,429.60 | $763.51 | $0.00 | $313.41 | $56,506.52 |
| 63 | $56,506.52 | $763.51 | $0.00 | $319.50 | $57,589.53 |
| 64 | $57,589.53 | $763.51 | $0.00 | $325.62 | $58,678.66 |
| 65 | $58,678.66 | $763.51 | $0.00 | $331.78 | $59,773.95 |
| 66 | $59,773.95 | $763.51 | $0.00 | $337.97 | $60,875.43 |
| 67 | $60,875.43 | $763.51 | $0.00 | $344.20 | $61,983.14 |
| 68 | $61,983.14 | $763.51 | $0.00 | $350.46 | $63,097.11 |
| 69 | $63,097.11 | $763.51 | $0.00 | $356.76 | $64,217.38 |
| 70 | $64,217.38 | $763.51 | $0.00 | $363.09 | $65,343.98 |
| 71 | $65,343.98 | $763.51 | $0.00 | $369.46 | $66,476.95 |
| 72 | $66,476.95 | $763.51 | $0.00 | $375.87 | $67,616.33 |
| 73 | $67,616.33 | $763.51 | $0.00 | $382.31 | $68,762.15 |
| 74 | $68,762.15 | $763.51 | $0.00 | $388.79 | $69,914.45 |
| 75 | $69,914.45 | $763.51 | $0.00 | $395.31 | $71,073.27 |
| 76 | $71,073.27 | $763.51 | $0.00 | $401.86 | $72,238.64 |
| 77 | $72,238.64 | $763.51 | $0.00 | $408.45 | $73,410.60 |
| 78 | $73,410.60 | $763.51 | $0.00 | $415.07 | $74,589.18 |
| 79 | $74,589.18 | $763.51 | $0.00 | $421.74 | $75,774.43 |
| 80 | $75,774.43 | $763.51 | $0.00 | $428.44 | $76,966.38 |
| 81 | $76,966.38 | $763.51 | $0.00 | $435.18 | $78,165.07 |
| 82 | $78,165.07 | $763.51 | $0.00 | $441.96 | $79,370.54 |
| 83 | $79,370.54 | $763.51 | $0.00 | $448.77 | $80,582.82 |
| 84 | $80,582.82 | $763.51 | $0.00 | $455.63 | $81,801.96 |
| 85 | $81,801.96 | $763.51 | $0.00 | $462.52 | $83,027.99 |
| 86 | $83,027.99 | $763.51 | $0.00 | $469.45 | $84,260.95 |
| 87 | $84,260.95 | $763.51 | $0.00 | $476.42 | $85,500.88 |
| 88 | $85,500.88 | $763.51 | $0.00 | $483.43 | $86,747.82 |
| 89 | $86,747.82 | $763.51 | $0.00 | $490.48 | $88,001.81 |
| 90 | $88,001.81 | $763.51 | $0.00 | $497.58 | $89,262.90 |
| 91 | $89,262.90 | $763.51 | $0.00 | $504.71 | $90,531.12 |
| 92 | $90,531.12 | $763.51 | $0.00 | $511.88 | $91,806.51 |
| 93 | $91,806.51 | $763.51 | $0.00 | $519.09 | $93,089.11 |
| 94 | $93,089.11 | $763.51 | $0.00 | $526.34 | $94,378.96 |
| 95 | $94,378.96 | $763.51 | $0.00 | $533.63 | $95,676.10 |
| 96 | $95,676.10 | $763.51 | $0.00 | $540.97 | $96,980.58 |
| 97 | $96,980.58 | $763.51 | $0.00 | $548.34 | $98,292.43 |
| 98 | $98,292.43 | $763.51 | $0.00 | $555.76 | $99,611.70 |
| 99 | $99,611.70 | $763.51 | $0.00 | $563.22 | $100,938.43 |
| 100 | $100,938.43 | $763.51 | $0.00 | $570.72 | $102,272.66 |
| 101 | $102,272.66 | $763.51 | $0.00 | $578.26 | $103,614.43 |
| 102 | $103,614.43 | $763.51 | $0.00 | $585.85 | $104,963.79 |
| 103 | $104,963.79 | $763.51 | $0.00 | $593.48 | $106,320.78 |
| 104 | $106,320.78 | $763.51 | $0.00 | $601.15 | $107,685.44 |
| 105 | $107,685.44 | $763.51 | $0.00 | $608.87 | $109,057.82 |
| 106 | $109,057.82 | $763.51 | $0.00 | $616.63 | $110,437.96 |
| 107 | $110,437.96 | $763.51 | $0.00 | $624.43 | $111,825.90 |
| 108 | $111,825.90 | $763.51 | $0.00 | $632.28 | $113,221.69 |
| 109 | $113,221.69 | $763.51 | $0.00 | $640.17 | $114,625.37 |
| 110 | $114,625.37 | $763.51 | $0.00 | $648.11 | $116,036.99 |
| 111 | $116,036.99 | $763.51 | $0.00 | $656.09 | $117,456.59 |
| 112 | $117,456.59 | $763.51 | $0.00 | $664.12 | $118,884.22 |
| 113 | $118,884.22 | $763.51 | $0.00 | $672.19 | $120,319.92 |
| 114 | $120,319.92 | $763.51 | $0.00 | $680.31 | $121,763.74 |
| 115 | $121,763.74 | $763.51 | $0.00 | $688.47 | $123,215.72 |
| 116 | $123,215.72 | $763.51 | $0.00 | $696.68 | $124,675.91 |
| 117 | $124,675.91 | $763.51 | $0.00 | $704.94 | $126,144.36 |
| 118 | $126,144.36 | $763.51 | $0.00 | $713.24 | $127,621.11 |
| 119 | $127,621.11 | $763.51 | $0.00 | $721.59 | $129,106.21 |
| 120 | $129,106.21 | $763.51 | $0.00 | $729.99 | $130,599.71 |
| 121 | $130,599.71 | $763.51 | $0.00 | $738.43 | $132,101.65 |
| 122 | $132,101.65 | $763.51 | $0.00 | $746.92 | $133,612.08 |
| 123 | $133,612.08 | $763.51 | $0.00 | $755.46 | $135,131.05 |
| 124 | $135,131.05 | $763.51 | $0.00 | $764.05 | $136,658.61 |
| 125 | $136,658.61 | $763.51 | $0.00 | $772.69 | $138,194.81 |
| 126 | $138,194.81 | $763.51 | $0.00 | $781.37 | $139,739.69 |
| 127 | $139,739.69 | $763.51 | $0.00 | $790.11 | $141,293.31 |
| 128 | $141,293.31 | $763.51 | $0.00 | $798.89 | $142,855.71 |
| 129 | $142,855.71 | $763.51 | $0.00 | $807.73 | $144,426.95 |
| 130 | $144,426.95 | $763.51 | $0.00 | $816.61 | $146,007.07 |
| 131 | $146,007.07 | $763.51 | $0.00 | $825.55 | $147,596.13 |
| 132 | $147,596.13 | $763.51 | $0.00 | $834.53 | $149,194.17 |
| 133 | $149,194.17 | $763.51 | $0.00 | $843.57 | $150,801.25 |
| 134 | $150,801.25 | $763.51 | $0.00 | $852.65 | $152,417.41 |
| 135 | $152,417.41 | $763.51 | $0.00 | $861.79 | $154,042.71 |
| 136 | $154,042.71 | $763.51 | $0.00 | $870.98 | $155,677.20 |
| 137 | $155,677.20 | $763.51 | $0.00 | $880.22 | $157,320.93 |
| 138 | $157,320.93 | $763.51 | $0.00 | $889.52 | $158,973.96 |
| 139 | $158,973.96 | $763.51 | $0.00 | $898.86 | $160,636.33 |
| 140 | $160,636.33 | $763.51 | $0.00 | $908.26 | $162,308.10 |
| 141 | $162,308.10 | $763.51 | $0.00 | $917.71 | $163,989.32 |
| 142 | $163,989.32 | $763.51 | $0.00 | $927.22 | $165,680.05 |
| 143 | $165,680.05 | $763.51 | $0.00 | $936.78 | $167,380.34 |
| 144 | $167,380.34 | $763.51 | $0.00 | $946.39 | $169,090.24 |
| 145 | $169,090.24 | $763.51 | $0.00 | $956.06 | $170,809.81 |
| 146 | $170,809.81 | $763.51 | $0.00 | $965.78 | $172,539.10 |
| 147 | $172,539.10 | $763.51 | $0.00 | $975.56 | $174,278.17 |
| 148 | $174,278.17 | $763.51 | $0.00 | $985.39 | $176,027.07 |
| 149 | $176,027.07 | $763.51 | $0.00 | $995.28 | $177,785.86 |
| 150 | $177,785.86 | $763.51 | $0.00 | $1,005.23 | $179,554.60 |
| 151 | $179,554.60 | $763.51 | $0.00 | $1,015.23 | $181,333.34 |
| 152 | $181,333.34 | $763.51 | $0.00 | $1,025.29 | $183,122.14 |
| 153 | $183,122.14 | $763.51 | $0.00 | $1,035.40 | $184,921.05 |
| 154 | $184,921.05 | $763.51 | $0.00 | $1,045.57 | $186,730.13 |
| 155 | $186,730.13 | $763.51 | $0.00 | $1,055.80 | $188,549.44 |
| 156 | $188,549.44 | $763.51 | $0.00 | $1,066.09 | $190,379.04 |
| 157 | $190,379.04 | $763.51 | $0.00 | $1,076.43 | $192,218.98 |
| 158 | $192,218.98 | $763.51 | $0.00 | $1,086.83 | $194,069.32 |
| 159 | $194,069.32 | $763.51 | $0.00 | $1,097.30 | $195,930.13 |
| 160 | $195,930.13 | $763.51 | $0.00 | $1,107.82 | $197,801.46 |
| 161 | $197,801.46 | $763.51 | $0.00 | $1,118.40 | $199,683.37 |
| 162 | $199,683.37 | $763.51 | $0.00 | $1,129.04 | $201,575.92 |
| 163 | $201,575.92 | $763.51 | $0.00 | $1,139.74 | $203,479.17 |
| 164 | $203,479.17 | $763.51 | $0.00 | $1,150.50 | $205,393.18 |
| 165 | $205,393.18 | $763.51 | $0.00 | $1,161.32 | $207,318.01 |
| 166 | $207,318.01 | $763.51 | $0.00 | $1,172.21 | $209,253.73 |
| 167 | $209,253.73 | $763.51 | $0.00 | $1,183.15 | $211,200.39 |
| 168 | $211,200.39 | $763.51 | $0.00 | $1,194.16 | $213,158.06 |
| 169 | $213,158.06 | $763.51 | $0.00 | $1,205.23 | $215,126.80 |
| 170 | $215,126.80 | $763.51 | $0.00 | $1,216.36 | $217,106.67 |
| 171 | $217,106.67 | $763.51 | $0.00 | $1,227.55 | $219,097.73 |
| 172 | $219,097.73 | $763.51 | $0.00 | $1,238.81 | $221,100.05 |
| 173 | $221,100.05 | $763.51 | $0.00 | $1,250.13 | $223,113.69 |
| 174 | $223,113.69 | $763.51 | $0.00 | $1,261.52 | $225,138.72 |
| 175 | $225,138.72 | $763.51 | $0.00 | $1,272.97 | $227,175.20 |
| 176 | $227,175.20 | $763.51 | $0.00 | $1,284.48 | $229,223.19 |
| 177 | $229,223.19 | $763.51 | $0.00 | $1,296.06 | $231,282.76 |
| 178 | $231,282.76 | $763.51 | $0.00 | $1,307.71 | $233,353.98 |
| 179 | $233,353.98 | $763.51 | $0.00 | $1,319.42 | $235,436.91 |
| 180 | $235,436.91 | $763.51 | $0.00 | $1,331.19 | $237,531.61 |
| 181 | $237,531.61 | $763.51 | $0.00 | $1,343.04 | $239,638.16 |
| 182 | $239,638.16 | $763.51 | $0.00 | $1,354.95 | $241,756.62 |
| 183 | $241,756.62 | $763.51 | $0.00 | $1,366.93 | $243,887.06 |
| 184 | $243,887.06 | $763.51 | $0.00 | $1,378.97 | $246,029.54 |
| 185 | $246,029.54 | $763.51 | $0.00 | $1,391.09 | $248,184.14 |
| 186 | $248,184.14 | $763.51 | $0.00 | $1,403.27 | $250,350.92 |
| 187 | $250,350.92 | $763.51 | $0.00 | $1,415.52 | $252,529.95 |
| 188 | $252,529.95 | $763.51 | $0.00 | $1,427.84 | $254,721.30 |
| 189 | $254,721.30 | $763.51 | $0.00 | $1,440.23 | $256,925.04 |
| 190 | $256,925.04 | $763.51 | $0.00 | $1,452.69 | $259,141.24 |
| 191 | $259,141.24 | $763.51 | $0.00 | $1,465.22 | $261,369.97 |
| 192 | $261,369.97 | $763.51 | $0.00 | $1,477.82 | $263,611.30 |
| 193 | $263,611.30 | $763.51 | $0.00 | $1,490.50 | $265,865.31 |
| 194 | $265,865.31 | $763.51 | $0.00 | $1,503.24 | $268,132.06 |
| 195 | $268,132.06 | $763.51 | $0.00 | $1,516.06 | $270,411.63 |
| 196 | $270,411.63 | $763.51 | $0.00 | $1,528.95 | $272,704.09 |
| 197 | $272,704.09 | $763.51 | $0.00 | $1,541.91 | $275,009.51 |
| 198 | $275,009.51 | $763.51 | $0.00 | $1,554.94 | $277,327.96 |
| 199 | $277,327.96 | $763.51 | $0.00 | $1,568.05 | $279,659.52 |
| 200 | $279,659.52 | $763.51 | $0.00 | $1,581.24 | $282,004.27 |
| 201 | $282,004.27 | $763.51 | $0.00 | $1,594.49 | $284,362.27 |
| 202 | $284,362.27 | $763.51 | $0.00 | $1,607.83 | $286,733.61 |
| 203 | $286,733.61 | $763.51 | $0.00 | $1,621.23 | $289,118.35 |
| 204 | $289,118.35 | $763.51 | $0.00 | $1,634.72 | $291,516.58 |
| 205 | $291,516.58 | $763.51 | $0.00 | $1,648.28 | $293,928.37 |
| 206 | $293,928.37 | $763.51 | $0.00 | $1,661.91 | $296,353.79 |
| 207 | $296,353.79 | $763.51 | $0.00 | $1,675.63 | $298,792.93 |
| 208 | $298,792.93 | $763.51 | $0.00 | $1,689.42 | $301,245.86 |
| 209 | $301,245.86 | $763.51 | $0.00 | $1,703.29 | $303,712.66 |
| 210 | $303,712.66 | $763.51 | $0.00 | $1,717.24 | $306,193.41 |
| 211 | $306,193.41 | $763.51 | $0.00 | $1,731.26 | $308,688.18 |
| 212 | $308,688.18 | $763.51 | $0.00 | $1,745.37 | $311,197.06 |
| 213 | $311,197.06 | $763.51 | $0.00 | $1,759.55 | $313,720.12 |
| 214 | $313,720.12 | $763.51 | $0.00 | $1,773.82 | $316,257.45 |
| 215 | $316,257.45 | $763.51 | $0.00 | $1,788.17 | $318,809.13 |
| 216 | $318,809.13 | $763.51 | $0.00 | $1,802.59 | $321,375.23 |
| 217 | $321,375.23 | $763.51 | $89,514.20 | $1,817.10 | $234,441.64 |
| 218 | $234,441.64 | $763.51 | $0.00 | $1,325.57 | $236,530.72 |
| 219 | $236,530.72 | $763.51 | $0.00 | $1,337.38 | $238,631.61 |
| 220 | $238,631.61 | $763.51 | $0.00 | $1,349.26 | $240,744.38 |
| 221 | $240,744.38 | $763.51 | $0.00 | $1,361.20 | $242,869.09 |
| 222 | $242,869.09 | $763.51 | $0.00 | $1,373.22 | $245,005.82 |
| 223 | $245,005.82 | $763.51 | $0.00 | $1,385.30 | $247,154.63 |
| 224 | $247,154.63 | $763.51 | $0.00 | $1,397.45 | $249,315.59 |
| 225 | $249,315.59 | $763.51 | $0.00 | $1,409.67 | $251,488.77 |
| 226 | $251,488.77 | $763.51 | $0.00 | $1,421.95 | $253,674.23 |
| 227 | $253,674.23 | $763.51 | $0.00 | $1,434.31 | $255,872.05 |
| 228 | $255,872.05 | $763.51 | $0.00 | $1,446.74 | $258,082.30 |
| 229 | $258,082.30 | $763.51 | $93,989.91 | $1,459.23 | $166,315.13 |
| 230 | $166,315.13 | $763.51 | $0.00 | $940.37 | $168,019.01 |
| 231 | $168,019.01 | $763.51 | $0.00 | $950.00 | $169,732.52 |
| 232 | $169,732.52 | $763.51 | $0.00 | $959.69 | $171,455.72 |
| 233 | $171,455.72 | $763.51 | $0.00 | $969.44 | $173,188.67 |
| 234 | $173,188.67 | $763.51 | $0.00 | $979.23 | $174,931.41 |
| 235 | $174,931.41 | $763.51 | $0.00 | $989.09 | $176,684.01 |
| 236 | $176,684.01 | $763.51 | $0.00 | $999.00 | $178,446.52 |
| 237 | $178,446.52 | $763.51 | $0.00 | $1,008.96 | $180,218.99 |
| 238 | $180,218.99 | $763.51 | $0.00 | $1,018.98 | $182,001.48 |
| 239 | $182,001.48 | $763.51 | $0.00 | $1,029.06 | $183,794.05 |
| 240 | $183,794.05 | $763.51 | $0.00 | $1,039.20 | $185,596.76 |
| 241 | $185,596.76 | $763.51 | $98,689.41 | $1,049.39 | $88,720.25 |
| 242 | $88,720.25 | $763.51 | $0.00 | $501.64 | $89,985.40 |
| 243 | $89,985.40 | $763.51 | $0.00 | $508.79 | $91,257.70 |
| 244 | $91,257.70 | $763.51 | $0.00 | $515.98 | $92,537.19 |
| 245 | $92,537.19 | $763.51 | $0.00 | $523.22 | $93,823.92 |
| 246 | $93,823.92 | $763.51 | $0.00 | $530.49 | $95,117.92 |
| 247 | $95,117.92 | $763.51 | $0.00 | $537.81 | $96,419.24 |
| 248 | $96,419.24 | $763.51 | $0.00 | $545.17 | $97,727.92 |
| 249 | $97,727.92 | $763.51 | $0.00 | $552.57 | $99,044.00 |
| 250 | $99,044.00 | $763.51 | $0.00 | $560.01 | $100,367.52 |
| 251 | $100,367.52 | $763.51 | $0.00 | $567.49 | $101,698.52 |
| 252 | $101,698.52 | $763.51 | $0.00 | $575.02 | $103,037.05 |
| 253 | $103,037.05 | $0.00 | $103,623.88 | $582.59 | ($4.24) |