How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $54,040 |
| Monthly savings required | $428 |
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 $216,159.40 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $427.77 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 | $20,839.00 |
| 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 | $427.77 | $0.00 | $0.00 | $427.77 |
| 2 | $427.77 | $427.77 | $0.00 | $2.42 | $857.96 |
| 3 | $857.96 | $427.77 | $0.00 | $4.85 | $1,290.58 |
| 4 | $1,290.58 | $427.77 | $0.00 | $7.30 | $1,725.65 |
| 5 | $1,725.65 | $427.77 | $0.00 | $9.76 | $2,163.18 |
| 6 | $2,163.18 | $427.77 | $0.00 | $12.23 | $2,603.18 |
| 7 | $2,603.18 | $427.77 | $0.00 | $14.72 | $3,045.67 |
| 8 | $3,045.67 | $427.77 | $0.00 | $17.22 | $3,490.66 |
| 9 | $3,490.66 | $427.77 | $0.00 | $19.74 | $3,938.17 |
| 10 | $3,938.17 | $427.77 | $0.00 | $22.27 | $4,388.21 |
| 11 | $4,388.21 | $427.77 | $0.00 | $24.81 | $4,840.79 |
| 12 | $4,840.79 | $427.77 | $0.00 | $27.37 | $5,295.93 |
| 13 | $5,295.93 | $427.77 | $0.00 | $29.94 | $5,753.64 |
| 14 | $5,753.64 | $427.77 | $0.00 | $32.53 | $6,213.94 |
| 15 | $6,213.94 | $427.77 | $0.00 | $35.13 | $6,676.84 |
| 16 | $6,676.84 | $427.77 | $0.00 | $37.75 | $7,142.36 |
| 17 | $7,142.36 | $427.77 | $0.00 | $40.38 | $7,610.51 |
| 18 | $7,610.51 | $427.77 | $0.00 | $43.03 | $8,081.31 |
| 19 | $8,081.31 | $427.77 | $0.00 | $45.69 | $8,554.77 |
| 20 | $8,554.77 | $427.77 | $0.00 | $48.37 | $9,030.91 |
| 21 | $9,030.91 | $427.77 | $0.00 | $51.06 | $9,509.74 |
| 22 | $9,509.74 | $427.77 | $0.00 | $53.77 | $9,991.28 |
| 23 | $9,991.28 | $427.77 | $0.00 | $56.49 | $10,475.54 |
| 24 | $10,475.54 | $427.77 | $0.00 | $59.23 | $10,962.54 |
| 25 | $10,962.54 | $427.77 | $0.00 | $61.98 | $11,452.29 |
| 26 | $11,452.29 | $427.77 | $0.00 | $64.75 | $11,944.81 |
| 27 | $11,944.81 | $427.77 | $0.00 | $67.54 | $12,440.12 |
| 28 | $12,440.12 | $427.77 | $0.00 | $70.34 | $12,938.23 |
| 29 | $12,938.23 | $427.77 | $0.00 | $73.15 | $13,439.15 |
| 30 | $13,439.15 | $427.77 | $0.00 | $75.99 | $13,942.91 |
| 31 | $13,942.91 | $427.77 | $0.00 | $78.84 | $14,449.52 |
| 32 | $14,449.52 | $427.77 | $0.00 | $81.70 | $14,958.99 |
| 33 | $14,958.99 | $427.77 | $0.00 | $84.58 | $15,471.34 |
| 34 | $15,471.34 | $427.77 | $0.00 | $87.48 | $15,986.59 |
| 35 | $15,986.59 | $427.77 | $0.00 | $90.39 | $16,504.75 |
| 36 | $16,504.75 | $427.77 | $0.00 | $93.32 | $17,025.84 |
| 37 | $17,025.84 | $427.77 | $0.00 | $96.27 | $17,549.88 |
| 38 | $17,549.88 | $427.77 | $0.00 | $99.23 | $18,076.88 |
| 39 | $18,076.88 | $427.77 | $0.00 | $102.21 | $18,606.86 |
| 40 | $18,606.86 | $427.77 | $0.00 | $105.21 | $19,139.84 |
| 41 | $19,139.84 | $427.77 | $0.00 | $108.22 | $19,675.83 |
| 42 | $19,675.83 | $427.77 | $0.00 | $111.25 | $20,214.85 |
| 43 | $20,214.85 | $427.77 | $0.00 | $114.30 | $20,756.92 |
| 44 | $20,756.92 | $427.77 | $0.00 | $117.36 | $21,302.05 |
| 45 | $21,302.05 | $427.77 | $0.00 | $120.44 | $21,850.26 |
| 46 | $21,850.26 | $427.77 | $0.00 | $123.54 | $22,401.57 |
| 47 | $22,401.57 | $427.77 | $0.00 | $126.66 | $22,956.00 |
| 48 | $22,956.00 | $427.77 | $0.00 | $129.80 | $23,513.57 |
| 49 | $23,513.57 | $427.77 | $0.00 | $132.95 | $24,074.29 |
| 50 | $24,074.29 | $427.77 | $0.00 | $136.12 | $24,638.18 |
| 51 | $24,638.18 | $427.77 | $0.00 | $139.31 | $25,205.26 |
| 52 | $25,205.26 | $427.77 | $0.00 | $142.51 | $25,775.54 |
| 53 | $25,775.54 | $427.77 | $0.00 | $145.74 | $26,349.05 |
| 54 | $26,349.05 | $427.77 | $0.00 | $148.98 | $26,925.80 |
| 55 | $26,925.80 | $427.77 | $0.00 | $152.24 | $27,505.81 |
| 56 | $27,505.81 | $427.77 | $0.00 | $155.52 | $28,089.10 |
| 57 | $28,089.10 | $427.77 | $0.00 | $158.82 | $28,675.69 |
| 58 | $28,675.69 | $427.77 | $0.00 | $162.14 | $29,265.60 |
| 59 | $29,265.60 | $427.77 | $0.00 | $165.47 | $29,858.84 |
| 60 | $29,858.84 | $427.77 | $0.00 | $168.83 | $30,455.44 |
| 61 | $30,455.44 | $427.77 | $0.00 | $172.20 | $31,055.41 |
| 62 | $31,055.41 | $427.77 | $0.00 | $175.59 | $31,658.77 |
| 63 | $31,658.77 | $427.77 | $0.00 | $179.00 | $32,265.54 |
| 64 | $32,265.54 | $427.77 | $0.00 | $182.43 | $32,875.74 |
| 65 | $32,875.74 | $427.77 | $0.00 | $185.88 | $33,489.39 |
| 66 | $33,489.39 | $427.77 | $0.00 | $189.35 | $34,106.51 |
| 67 | $34,106.51 | $427.77 | $0.00 | $192.84 | $34,727.12 |
| 68 | $34,727.12 | $427.77 | $0.00 | $196.35 | $35,351.24 |
| 69 | $35,351.24 | $427.77 | $0.00 | $199.88 | $35,978.89 |
| 70 | $35,978.89 | $427.77 | $0.00 | $203.43 | $36,610.09 |
| 71 | $36,610.09 | $427.77 | $0.00 | $207.00 | $37,244.86 |
| 72 | $37,244.86 | $427.77 | $0.00 | $210.59 | $37,883.22 |
| 73 | $37,883.22 | $427.77 | $0.00 | $214.20 | $38,525.19 |
| 74 | $38,525.19 | $427.77 | $0.00 | $217.83 | $39,170.79 |
| 75 | $39,170.79 | $427.77 | $0.00 | $221.48 | $39,820.04 |
| 76 | $39,820.04 | $427.77 | $0.00 | $225.15 | $40,472.96 |
| 77 | $40,472.96 | $427.77 | $0.00 | $228.84 | $41,129.57 |
| 78 | $41,129.57 | $427.77 | $0.00 | $232.55 | $41,789.89 |
| 79 | $41,789.89 | $427.77 | $0.00 | $236.29 | $42,453.95 |
| 80 | $42,453.95 | $427.77 | $0.00 | $240.04 | $43,121.76 |
| 81 | $43,121.76 | $427.77 | $0.00 | $243.82 | $43,793.35 |
| 82 | $43,793.35 | $427.77 | $0.00 | $247.61 | $44,468.73 |
| 83 | $44,468.73 | $427.77 | $0.00 | $251.43 | $45,147.93 |
| 84 | $45,147.93 | $427.77 | $0.00 | $255.27 | $45,830.97 |
| 85 | $45,830.97 | $427.77 | $0.00 | $259.13 | $46,517.87 |
| 86 | $46,517.87 | $427.77 | $0.00 | $263.02 | $47,208.66 |
| 87 | $47,208.66 | $427.77 | $0.00 | $266.92 | $47,903.35 |
| 88 | $47,903.35 | $427.77 | $0.00 | $270.85 | $48,601.97 |
| 89 | $48,601.97 | $427.77 | $0.00 | $274.80 | $49,304.54 |
| 90 | $49,304.54 | $427.77 | $0.00 | $278.78 | $50,011.09 |
| 91 | $50,011.09 | $427.77 | $0.00 | $282.77 | $50,721.63 |
| 92 | $50,721.63 | $427.77 | $0.00 | $286.79 | $51,436.19 |
| 93 | $51,436.19 | $427.77 | $0.00 | $290.83 | $52,154.79 |
| 94 | $52,154.79 | $427.77 | $0.00 | $294.89 | $52,877.45 |
| 95 | $52,877.45 | $427.77 | $0.00 | $298.98 | $53,604.20 |
| 96 | $53,604.20 | $427.77 | $0.00 | $303.09 | $54,335.06 |
| 97 | $54,335.06 | $427.77 | $0.00 | $307.22 | $55,070.05 |
| 98 | $55,070.05 | $427.77 | $0.00 | $311.37 | $55,809.19 |
| 99 | $55,809.19 | $427.77 | $0.00 | $315.55 | $56,552.51 |
| 100 | $56,552.51 | $427.77 | $0.00 | $319.76 | $57,300.04 |
| 101 | $57,300.04 | $427.77 | $0.00 | $323.98 | $58,051.79 |
| 102 | $58,051.79 | $427.77 | $0.00 | $328.23 | $58,807.79 |
| 103 | $58,807.79 | $427.77 | $0.00 | $332.51 | $59,568.07 |
| 104 | $59,568.07 | $427.77 | $0.00 | $336.81 | $60,332.65 |
| 105 | $60,332.65 | $427.77 | $0.00 | $341.13 | $61,101.55 |
| 106 | $61,101.55 | $427.77 | $0.00 | $345.48 | $61,874.80 |
| 107 | $61,874.80 | $427.77 | $0.00 | $349.85 | $62,652.42 |
| 108 | $62,652.42 | $427.77 | $0.00 | $354.25 | $63,434.44 |
| 109 | $63,434.44 | $427.77 | $0.00 | $358.67 | $64,220.88 |
| 110 | $64,220.88 | $427.77 | $0.00 | $363.11 | $65,011.76 |
| 111 | $65,011.76 | $427.77 | $0.00 | $367.59 | $65,807.12 |
| 112 | $65,807.12 | $427.77 | $0.00 | $372.08 | $66,606.97 |
| 113 | $66,606.97 | $427.77 | $0.00 | $376.61 | $67,411.35 |
| 114 | $67,411.35 | $427.77 | $0.00 | $381.15 | $68,220.27 |
| 115 | $68,220.27 | $427.77 | $0.00 | $385.73 | $69,033.77 |
| 116 | $69,033.77 | $427.77 | $0.00 | $390.33 | $69,851.87 |
| 117 | $69,851.87 | $427.77 | $0.00 | $394.95 | $70,674.59 |
| 118 | $70,674.59 | $427.77 | $0.00 | $399.60 | $71,501.96 |
| 119 | $71,501.96 | $427.77 | $0.00 | $404.28 | $72,334.01 |
| 120 | $72,334.01 | $427.77 | $0.00 | $408.99 | $73,170.77 |
| 121 | $73,170.77 | $427.77 | $0.00 | $413.72 | $74,012.26 |
| 122 | $74,012.26 | $427.77 | $0.00 | $418.48 | $74,858.51 |
| 123 | $74,858.51 | $427.77 | $0.00 | $423.26 | $75,709.54 |
| 124 | $75,709.54 | $427.77 | $0.00 | $428.07 | $76,565.38 |
| 125 | $76,565.38 | $427.77 | $0.00 | $432.91 | $77,426.06 |
| 126 | $77,426.06 | $427.77 | $0.00 | $437.78 | $78,291.61 |
| 127 | $78,291.61 | $427.77 | $0.00 | $442.67 | $79,162.05 |
| 128 | $79,162.05 | $427.77 | $0.00 | $447.59 | $80,037.41 |
| 129 | $80,037.41 | $427.77 | $0.00 | $452.54 | $80,917.72 |
| 130 | $80,917.72 | $427.77 | $0.00 | $457.52 | $81,803.01 |
| 131 | $81,803.01 | $427.77 | $0.00 | $462.53 | $82,693.31 |
| 132 | $82,693.31 | $427.77 | $0.00 | $467.56 | $83,588.64 |
| 133 | $83,588.64 | $427.77 | $0.00 | $472.62 | $84,489.03 |
| 134 | $84,489.03 | $427.77 | $0.00 | $477.71 | $85,394.51 |
| 135 | $85,394.51 | $427.77 | $0.00 | $482.83 | $86,305.11 |
| 136 | $86,305.11 | $427.77 | $0.00 | $487.98 | $87,220.86 |
| 137 | $87,220.86 | $427.77 | $0.00 | $493.16 | $88,141.79 |
| 138 | $88,141.79 | $427.77 | $0.00 | $498.37 | $89,067.93 |
| 139 | $89,067.93 | $427.77 | $0.00 | $503.60 | $89,999.30 |
| 140 | $89,999.30 | $427.77 | $0.00 | $508.87 | $90,935.94 |
| 141 | $90,935.94 | $427.77 | $0.00 | $514.17 | $91,877.88 |
| 142 | $91,877.88 | $427.77 | $0.00 | $519.49 | $92,825.14 |
| 143 | $92,825.14 | $427.77 | $0.00 | $524.85 | $93,777.76 |
| 144 | $93,777.76 | $427.77 | $0.00 | $530.23 | $94,735.76 |
| 145 | $94,735.76 | $427.77 | $0.00 | $535.65 | $95,699.18 |
| 146 | $95,699.18 | $427.77 | $0.00 | $541.10 | $96,668.05 |
| 147 | $96,668.05 | $427.77 | $0.00 | $546.58 | $97,642.40 |
| 148 | $97,642.40 | $427.77 | $0.00 | $552.08 | $98,622.25 |
| 149 | $98,622.25 | $427.77 | $0.00 | $557.62 | $99,607.64 |
| 150 | $99,607.64 | $427.77 | $0.00 | $563.20 | $100,598.61 |
| 151 | $100,598.61 | $427.77 | $0.00 | $568.80 | $101,595.18 |
| 152 | $101,595.18 | $427.77 | $0.00 | $574.43 | $102,597.38 |
| 153 | $102,597.38 | $427.77 | $0.00 | $580.10 | $103,605.25 |
| 154 | $103,605.25 | $427.77 | $0.00 | $585.80 | $104,618.82 |
| 155 | $104,618.82 | $427.77 | $0.00 | $591.53 | $105,638.12 |
| 156 | $105,638.12 | $427.77 | $0.00 | $597.29 | $106,663.18 |
| 157 | $106,663.18 | $427.77 | $0.00 | $603.09 | $107,694.04 |
| 158 | $107,694.04 | $427.77 | $0.00 | $608.92 | $108,730.73 |
| 159 | $108,730.73 | $427.77 | $0.00 | $614.78 | $109,773.28 |
| 160 | $109,773.28 | $427.77 | $0.00 | $620.67 | $110,821.72 |
| 161 | $110,821.72 | $427.77 | $0.00 | $626.60 | $111,876.09 |
| 162 | $111,876.09 | $427.77 | $0.00 | $632.56 | $112,936.42 |
| 163 | $112,936.42 | $427.77 | $0.00 | $638.56 | $114,002.75 |
| 164 | $114,002.75 | $427.77 | $0.00 | $644.59 | $115,075.11 |
| 165 | $115,075.11 | $427.77 | $0.00 | $650.65 | $116,153.53 |
| 166 | $116,153.53 | $427.77 | $0.00 | $656.75 | $117,238.05 |
| 167 | $117,238.05 | $427.77 | $0.00 | $662.88 | $118,328.70 |
| 168 | $118,328.70 | $427.77 | $0.00 | $669.05 | $119,425.52 |
| 169 | $119,425.52 | $427.77 | $0.00 | $675.25 | $120,528.54 |
| 170 | $120,528.54 | $427.77 | $0.00 | $681.49 | $121,637.80 |
| 171 | $121,637.80 | $427.77 | $0.00 | $687.76 | $122,753.33 |
| 172 | $122,753.33 | $427.77 | $0.00 | $694.07 | $123,875.17 |
| 173 | $123,875.17 | $427.77 | $0.00 | $700.41 | $125,003.35 |
| 174 | $125,003.35 | $427.77 | $0.00 | $706.79 | $126,137.91 |
| 175 | $126,137.91 | $427.77 | $0.00 | $713.20 | $127,278.88 |
| 176 | $127,278.88 | $427.77 | $0.00 | $719.65 | $128,426.30 |
| 177 | $128,426.30 | $427.77 | $0.00 | $726.14 | $129,580.21 |
| 178 | $129,580.21 | $427.77 | $0.00 | $732.67 | $130,740.65 |
| 179 | $130,740.65 | $427.77 | $0.00 | $739.23 | $131,907.65 |
| 180 | $131,907.65 | $427.77 | $0.00 | $745.83 | $133,081.25 |
| 181 | $133,081.25 | $427.77 | $0.00 | $752.46 | $134,261.48 |
| 182 | $134,261.48 | $427.77 | $0.00 | $759.13 | $135,448.38 |
| 183 | $135,448.38 | $427.77 | $0.00 | $765.84 | $136,641.99 |
| 184 | $136,641.99 | $427.77 | $0.00 | $772.59 | $137,842.35 |
| 185 | $137,842.35 | $427.77 | $0.00 | $779.38 | $139,049.50 |
| 186 | $139,049.50 | $427.77 | $0.00 | $786.21 | $140,263.48 |
| 187 | $140,263.48 | $427.77 | $0.00 | $793.07 | $141,484.32 |
| 188 | $141,484.32 | $427.77 | $0.00 | $799.97 | $142,712.06 |
| 189 | $142,712.06 | $427.77 | $0.00 | $806.91 | $143,946.74 |
| 190 | $143,946.74 | $427.77 | $0.00 | $813.90 | $145,188.41 |
| 191 | $145,188.41 | $427.77 | $0.00 | $820.92 | $146,437.10 |
| 192 | $146,437.10 | $427.77 | $0.00 | $827.98 | $147,692.85 |
| 193 | $147,692.85 | $427.77 | $0.00 | $835.08 | $148,955.70 |
| 194 | $148,955.70 | $427.77 | $0.00 | $842.22 | $150,225.69 |
| 195 | $150,225.69 | $427.77 | $0.00 | $849.40 | $151,502.86 |
| 196 | $151,502.86 | $427.77 | $0.00 | $856.62 | $152,787.25 |
| 197 | $152,787.25 | $427.77 | $0.00 | $863.88 | $154,078.90 |
| 198 | $154,078.90 | $427.77 | $0.00 | $871.18 | $155,377.85 |
| 199 | $155,377.85 | $427.77 | $0.00 | $878.53 | $156,684.15 |
| 200 | $156,684.15 | $427.77 | $0.00 | $885.91 | $157,997.83 |
| 201 | $157,997.83 | $427.77 | $0.00 | $893.34 | $159,318.94 |
| 202 | $159,318.94 | $427.77 | $0.00 | $900.81 | $160,647.52 |
| 203 | $160,647.52 | $427.77 | $0.00 | $908.32 | $161,983.61 |
| 204 | $161,983.61 | $427.77 | $0.00 | $915.88 | $163,327.26 |
| 205 | $163,327.26 | $427.77 | $0.00 | $923.48 | $164,678.51 |
| 206 | $164,678.51 | $427.77 | $0.00 | $931.12 | $166,037.40 |
| 207 | $166,037.40 | $427.77 | $0.00 | $938.80 | $167,403.97 |
| 208 | $167,403.97 | $427.77 | $0.00 | $946.53 | $168,778.27 |
| 209 | $168,778.27 | $427.77 | $0.00 | $954.30 | $170,160.34 |
| 210 | $170,160.34 | $427.77 | $0.00 | $962.11 | $171,550.22 |
| 211 | $171,550.22 | $427.77 | $0.00 | $969.97 | $172,947.96 |
| 212 | $172,947.96 | $427.77 | $0.00 | $977.87 | $174,353.60 |
| 213 | $174,353.60 | $427.77 | $0.00 | $985.82 | $175,767.19 |
| 214 | $175,767.19 | $427.77 | $0.00 | $993.81 | $177,188.77 |
| 215 | $177,188.77 | $427.77 | $0.00 | $1,001.85 | $178,618.39 |
| 216 | $178,618.39 | $427.77 | $0.00 | $1,009.93 | $180,056.09 |
| 217 | $180,056.09 | $427.77 | $50,151.54 | $1,018.06 | $131,350.38 |
| 218 | $131,350.38 | $427.77 | $0.00 | $742.67 | $132,520.82 |
| 219 | $132,520.82 | $427.77 | $0.00 | $749.29 | $133,697.88 |
| 220 | $133,697.88 | $427.77 | $0.00 | $755.95 | $134,881.60 |
| 221 | $134,881.60 | $427.77 | $0.00 | $762.64 | $136,072.01 |
| 222 | $136,072.01 | $427.77 | $0.00 | $769.37 | $137,269.15 |
| 223 | $137,269.15 | $427.77 | $0.00 | $776.14 | $138,473.06 |
| 224 | $138,473.06 | $427.77 | $0.00 | $782.95 | $139,683.78 |
| 225 | $139,683.78 | $427.77 | $0.00 | $789.79 | $140,901.34 |
| 226 | $140,901.34 | $427.77 | $0.00 | $796.68 | $142,125.79 |
| 227 | $142,125.79 | $427.77 | $0.00 | $803.60 | $143,357.16 |
| 228 | $143,357.16 | $427.77 | $0.00 | $810.56 | $144,595.49 |
| 229 | $144,595.49 | $427.77 | $52,659.12 | $817.56 | $93,181.70 |
| 230 | $93,181.70 | $427.77 | $0.00 | $526.86 | $94,136.33 |
| 231 | $94,136.33 | $427.77 | $0.00 | $532.26 | $95,096.36 |
| 232 | $95,096.36 | $427.77 | $0.00 | $537.69 | $96,061.82 |
| 233 | $96,061.82 | $427.77 | $0.00 | $543.15 | $97,032.74 |
| 234 | $97,032.74 | $427.77 | $0.00 | $548.64 | $98,009.15 |
| 235 | $98,009.15 | $427.77 | $0.00 | $554.16 | $98,991.08 |
| 236 | $98,991.08 | $427.77 | $0.00 | $559.71 | $99,978.56 |
| 237 | $99,978.56 | $427.77 | $0.00 | $565.29 | $100,971.62 |
| 238 | $100,971.62 | $427.77 | $0.00 | $570.91 | $101,970.30 |
| 239 | $101,970.30 | $427.77 | $0.00 | $576.55 | $102,974.62 |
| 240 | $102,974.62 | $427.77 | $0.00 | $582.23 | $103,984.62 |
| 241 | $103,984.62 | $427.77 | $55,292.07 | $587.94 | $49,708.26 |
| 242 | $49,708.26 | $427.77 | $0.00 | $281.06 | $50,417.09 |
| 243 | $50,417.09 | $427.77 | $0.00 | $285.07 | $51,129.93 |
| 244 | $51,129.93 | $427.77 | $0.00 | $289.10 | $51,846.80 |
| 245 | $51,846.80 | $427.77 | $0.00 | $293.15 | $52,567.72 |
| 246 | $52,567.72 | $427.77 | $0.00 | $297.23 | $53,292.72 |
| 247 | $53,292.72 | $427.77 | $0.00 | $301.32 | $54,021.81 |
| 248 | $54,021.81 | $427.77 | $0.00 | $305.45 | $54,755.03 |
| 249 | $54,755.03 | $427.77 | $0.00 | $309.59 | $55,492.39 |
| 250 | $55,492.39 | $427.77 | $0.00 | $313.76 | $56,233.92 |
| 251 | $56,233.92 | $427.77 | $0.00 | $317.95 | $56,979.64 |
| 252 | $56,979.64 | $427.77 | $0.00 | $322.17 | $57,729.58 |
| 253 | $57,729.58 | $0.00 | $58,056.67 | $326.41 | ($0.68) |