How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $55,440 |
| Monthly savings required | $439 |
How much will it cost to send your child to University of North Florida in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $221,760.73 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $438.87 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 | $21,379.00 |
| 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 North Florida in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $438.87 | $0.00 | $0.00 | $438.87 |
| 2 | $438.87 | $438.87 | $0.00 | $2.48 | $880.22 |
| 3 | $880.22 | $438.87 | $0.00 | $4.98 | $1,324.07 |
| 4 | $1,324.07 | $438.87 | $0.00 | $7.49 | $1,770.43 |
| 5 | $1,770.43 | $438.87 | $0.00 | $10.01 | $2,219.31 |
| 6 | $2,219.31 | $438.87 | $0.00 | $12.55 | $2,670.73 |
| 7 | $2,670.73 | $438.87 | $0.00 | $15.10 | $3,124.70 |
| 8 | $3,124.70 | $438.87 | $0.00 | $17.67 | $3,581.24 |
| 9 | $3,581.24 | $438.87 | $0.00 | $20.25 | $4,040.36 |
| 10 | $4,040.36 | $438.87 | $0.00 | $22.84 | $4,502.07 |
| 11 | $4,502.07 | $438.87 | $0.00 | $25.46 | $4,966.40 |
| 12 | $4,966.40 | $438.87 | $0.00 | $28.08 | $5,433.35 |
| 13 | $5,433.35 | $438.87 | $0.00 | $30.72 | $5,902.94 |
| 14 | $5,902.94 | $438.87 | $0.00 | $33.38 | $6,375.19 |
| 15 | $6,375.19 | $438.87 | $0.00 | $36.05 | $6,850.11 |
| 16 | $6,850.11 | $438.87 | $0.00 | $38.73 | $7,327.71 |
| 17 | $7,327.71 | $438.87 | $0.00 | $41.43 | $7,808.01 |
| 18 | $7,808.01 | $438.87 | $0.00 | $44.15 | $8,291.03 |
| 19 | $8,291.03 | $438.87 | $0.00 | $46.88 | $8,776.78 |
| 20 | $8,776.78 | $438.87 | $0.00 | $49.63 | $9,265.28 |
| 21 | $9,265.28 | $438.87 | $0.00 | $52.39 | $9,756.54 |
| 22 | $9,756.54 | $438.87 | $0.00 | $55.16 | $10,250.57 |
| 23 | $10,250.57 | $438.87 | $0.00 | $57.96 | $10,747.40 |
| 24 | $10,747.40 | $438.87 | $0.00 | $60.77 | $11,247.04 |
| 25 | $11,247.04 | $438.87 | $0.00 | $63.59 | $11,749.50 |
| 26 | $11,749.50 | $438.87 | $0.00 | $66.43 | $12,254.80 |
| 27 | $12,254.80 | $438.87 | $0.00 | $69.29 | $12,762.96 |
| 28 | $12,762.96 | $438.87 | $0.00 | $72.16 | $13,273.99 |
| 29 | $13,273.99 | $438.87 | $0.00 | $75.05 | $13,787.91 |
| 30 | $13,787.91 | $438.87 | $0.00 | $77.96 | $14,304.74 |
| 31 | $14,304.74 | $438.87 | $0.00 | $80.88 | $14,824.49 |
| 32 | $14,824.49 | $438.87 | $0.00 | $83.82 | $15,347.18 |
| 33 | $15,347.18 | $438.87 | $0.00 | $86.78 | $15,872.83 |
| 34 | $15,872.83 | $438.87 | $0.00 | $89.75 | $16,401.45 |
| 35 | $16,401.45 | $438.87 | $0.00 | $92.74 | $16,933.06 |
| 36 | $16,933.06 | $438.87 | $0.00 | $95.74 | $17,467.67 |
| 37 | $17,467.67 | $438.87 | $0.00 | $98.76 | $18,005.30 |
| 38 | $18,005.30 | $438.87 | $0.00 | $101.80 | $18,545.97 |
| 39 | $18,545.97 | $438.87 | $0.00 | $104.86 | $19,089.70 |
| 40 | $19,089.70 | $438.87 | $0.00 | $107.94 | $19,636.51 |
| 41 | $19,636.51 | $438.87 | $0.00 | $111.03 | $20,186.41 |
| 42 | $20,186.41 | $438.87 | $0.00 | $114.14 | $20,739.42 |
| 43 | $20,739.42 | $438.87 | $0.00 | $117.26 | $21,295.55 |
| 44 | $21,295.55 | $438.87 | $0.00 | $120.41 | $21,854.83 |
| 45 | $21,854.83 | $438.87 | $0.00 | $123.57 | $22,417.27 |
| 46 | $22,417.27 | $438.87 | $0.00 | $126.75 | $22,982.89 |
| 47 | $22,982.89 | $438.87 | $0.00 | $129.95 | $23,551.71 |
| 48 | $23,551.71 | $438.87 | $0.00 | $133.16 | $24,123.74 |
| 49 | $24,123.74 | $438.87 | $0.00 | $136.40 | $24,699.01 |
| 50 | $24,699.01 | $438.87 | $0.00 | $139.65 | $25,277.53 |
| 51 | $25,277.53 | $438.87 | $0.00 | $142.92 | $25,859.32 |
| 52 | $25,859.32 | $438.87 | $0.00 | $146.21 | $26,444.40 |
| 53 | $26,444.40 | $438.87 | $0.00 | $149.52 | $27,032.79 |
| 54 | $27,032.79 | $438.87 | $0.00 | $152.85 | $27,624.51 |
| 55 | $27,624.51 | $438.87 | $0.00 | $156.19 | $28,219.57 |
| 56 | $28,219.57 | $438.87 | $0.00 | $159.56 | $28,818.00 |
| 57 | $28,818.00 | $438.87 | $0.00 | $162.94 | $29,419.81 |
| 58 | $29,419.81 | $438.87 | $0.00 | $166.34 | $30,025.02 |
| 59 | $30,025.02 | $438.87 | $0.00 | $169.77 | $30,633.66 |
| 60 | $30,633.66 | $438.87 | $0.00 | $173.21 | $31,245.74 |
| 61 | $31,245.74 | $438.87 | $0.00 | $176.67 | $31,861.28 |
| 62 | $31,861.28 | $438.87 | $0.00 | $180.15 | $32,480.30 |
| 63 | $32,480.30 | $438.87 | $0.00 | $183.65 | $33,102.82 |
| 64 | $33,102.82 | $438.87 | $0.00 | $187.17 | $33,728.86 |
| 65 | $33,728.86 | $438.87 | $0.00 | $190.71 | $34,358.44 |
| 66 | $34,358.44 | $438.87 | $0.00 | $194.27 | $34,991.58 |
| 67 | $34,991.58 | $438.87 | $0.00 | $197.85 | $35,628.30 |
| 68 | $35,628.30 | $438.87 | $0.00 | $201.45 | $36,268.62 |
| 69 | $36,268.62 | $438.87 | $0.00 | $205.07 | $36,912.56 |
| 70 | $36,912.56 | $438.87 | $0.00 | $208.71 | $37,560.14 |
| 71 | $37,560.14 | $438.87 | $0.00 | $212.37 | $38,211.38 |
| 72 | $38,211.38 | $438.87 | $0.00 | $216.05 | $38,866.30 |
| 73 | $38,866.30 | $438.87 | $0.00 | $219.76 | $39,524.93 |
| 74 | $39,524.93 | $438.87 | $0.00 | $223.48 | $40,187.28 |
| 75 | $40,187.28 | $438.87 | $0.00 | $227.22 | $40,853.37 |
| 76 | $40,853.37 | $438.87 | $0.00 | $230.99 | $41,523.23 |
| 77 | $41,523.23 | $438.87 | $0.00 | $234.78 | $42,196.88 |
| 78 | $42,196.88 | $438.87 | $0.00 | $238.59 | $42,874.34 |
| 79 | $42,874.34 | $438.87 | $0.00 | $242.42 | $43,555.63 |
| 80 | $43,555.63 | $438.87 | $0.00 | $246.27 | $44,240.77 |
| 81 | $44,240.77 | $438.87 | $0.00 | $250.14 | $44,929.78 |
| 82 | $44,929.78 | $438.87 | $0.00 | $254.04 | $45,622.69 |
| 83 | $45,622.69 | $438.87 | $0.00 | $257.96 | $46,319.52 |
| 84 | $46,319.52 | $438.87 | $0.00 | $261.90 | $47,020.29 |
| 85 | $47,020.29 | $438.87 | $0.00 | $265.86 | $47,725.02 |
| 86 | $47,725.02 | $438.87 | $0.00 | $269.84 | $48,433.73 |
| 87 | $48,433.73 | $438.87 | $0.00 | $273.85 | $49,146.45 |
| 88 | $49,146.45 | $438.87 | $0.00 | $277.88 | $49,863.20 |
| 89 | $49,863.20 | $438.87 | $0.00 | $281.93 | $50,584.00 |
| 90 | $50,584.00 | $438.87 | $0.00 | $286.01 | $51,308.88 |
| 91 | $51,308.88 | $438.87 | $0.00 | $290.11 | $52,037.86 |
| 92 | $52,037.86 | $438.87 | $0.00 | $294.23 | $52,770.96 |
| 93 | $52,770.96 | $438.87 | $0.00 | $298.37 | $53,508.20 |
| 94 | $53,508.20 | $438.87 | $0.00 | $302.54 | $54,249.61 |
| 95 | $54,249.61 | $438.87 | $0.00 | $306.74 | $54,995.22 |
| 96 | $54,995.22 | $438.87 | $0.00 | $310.95 | $55,745.04 |
| 97 | $55,745.04 | $438.87 | $0.00 | $315.19 | $56,499.10 |
| 98 | $56,499.10 | $438.87 | $0.00 | $319.45 | $57,257.42 |
| 99 | $57,257.42 | $438.87 | $0.00 | $323.74 | $58,020.03 |
| 100 | $58,020.03 | $438.87 | $0.00 | $328.05 | $58,786.95 |
| 101 | $58,786.95 | $438.87 | $0.00 | $332.39 | $59,558.21 |
| 102 | $59,558.21 | $438.87 | $0.00 | $336.75 | $60,333.83 |
| 103 | $60,333.83 | $438.87 | $0.00 | $341.14 | $61,113.84 |
| 104 | $61,113.84 | $438.87 | $0.00 | $345.55 | $61,898.26 |
| 105 | $61,898.26 | $438.87 | $0.00 | $349.98 | $62,687.11 |
| 106 | $62,687.11 | $438.87 | $0.00 | $354.44 | $63,480.42 |
| 107 | $63,480.42 | $438.87 | $0.00 | $358.93 | $64,278.22 |
| 108 | $64,278.22 | $438.87 | $0.00 | $363.44 | $65,080.53 |
| 109 | $65,080.53 | $438.87 | $0.00 | $367.97 | $65,887.37 |
| 110 | $65,887.37 | $438.87 | $0.00 | $372.54 | $66,698.78 |
| 111 | $66,698.78 | $438.87 | $0.00 | $377.12 | $67,514.77 |
| 112 | $67,514.77 | $438.87 | $0.00 | $381.74 | $68,335.38 |
| 113 | $68,335.38 | $438.87 | $0.00 | $386.38 | $69,160.63 |
| 114 | $69,160.63 | $438.87 | $0.00 | $391.04 | $69,990.54 |
| 115 | $69,990.54 | $438.87 | $0.00 | $395.74 | $70,825.15 |
| 116 | $70,825.15 | $438.87 | $0.00 | $400.46 | $71,664.48 |
| 117 | $71,664.48 | $438.87 | $0.00 | $405.20 | $72,508.55 |
| 118 | $72,508.55 | $438.87 | $0.00 | $409.97 | $73,357.39 |
| 119 | $73,357.39 | $438.87 | $0.00 | $414.77 | $74,211.03 |
| 120 | $74,211.03 | $438.87 | $0.00 | $419.60 | $75,069.50 |
| 121 | $75,069.50 | $438.87 | $0.00 | $424.45 | $75,932.82 |
| 122 | $75,932.82 | $438.87 | $0.00 | $429.34 | $76,801.03 |
| 123 | $76,801.03 | $438.87 | $0.00 | $434.24 | $77,674.14 |
| 124 | $77,674.14 | $438.87 | $0.00 | $439.18 | $78,552.19 |
| 125 | $78,552.19 | $438.87 | $0.00 | $444.15 | $79,435.21 |
| 126 | $79,435.21 | $438.87 | $0.00 | $449.14 | $80,323.22 |
| 127 | $80,323.22 | $438.87 | $0.00 | $454.16 | $81,216.25 |
| 128 | $81,216.25 | $438.87 | $0.00 | $459.21 | $82,114.33 |
| 129 | $82,114.33 | $438.87 | $0.00 | $464.29 | $83,017.49 |
| 130 | $83,017.49 | $438.87 | $0.00 | $469.39 | $83,925.75 |
| 131 | $83,925.75 | $438.87 | $0.00 | $474.53 | $84,839.15 |
| 132 | $84,839.15 | $438.87 | $0.00 | $479.69 | $85,757.71 |
| 133 | $85,757.71 | $438.87 | $0.00 | $484.89 | $86,681.47 |
| 134 | $86,681.47 | $438.87 | $0.00 | $490.11 | $87,610.45 |
| 135 | $87,610.45 | $438.87 | $0.00 | $495.36 | $88,544.68 |
| 136 | $88,544.68 | $438.87 | $0.00 | $500.64 | $89,484.19 |
| 137 | $89,484.19 | $438.87 | $0.00 | $505.96 | $90,429.02 |
| 138 | $90,429.02 | $438.87 | $0.00 | $511.30 | $91,379.19 |
| 139 | $91,379.19 | $438.87 | $0.00 | $516.67 | $92,334.73 |
| 140 | $92,334.73 | $438.87 | $0.00 | $522.07 | $93,295.67 |
| 141 | $93,295.67 | $438.87 | $0.00 | $527.51 | $94,262.05 |
| 142 | $94,262.05 | $438.87 | $0.00 | $532.97 | $95,233.89 |
| 143 | $95,233.89 | $438.87 | $0.00 | $538.47 | $96,211.23 |
| 144 | $96,211.23 | $438.87 | $0.00 | $543.99 | $97,194.09 |
| 145 | $97,194.09 | $438.87 | $0.00 | $549.55 | $98,182.51 |
| 146 | $98,182.51 | $438.87 | $0.00 | $555.14 | $99,176.52 |
| 147 | $99,176.52 | $438.87 | $0.00 | $560.76 | $100,176.15 |
| 148 | $100,176.15 | $438.87 | $0.00 | $566.41 | $101,181.43 |
| 149 | $101,181.43 | $438.87 | $0.00 | $572.09 | $102,192.39 |
| 150 | $102,192.39 | $438.87 | $0.00 | $577.81 | $103,209.07 |
| 151 | $103,209.07 | $438.87 | $0.00 | $583.56 | $104,231.50 |
| 152 | $104,231.50 | $438.87 | $0.00 | $589.34 | $105,259.71 |
| 153 | $105,259.71 | $438.87 | $0.00 | $595.15 | $106,293.73 |
| 154 | $106,293.73 | $438.87 | $0.00 | $601.00 | $107,333.60 |
| 155 | $107,333.60 | $438.87 | $0.00 | $606.88 | $108,379.35 |
| 156 | $108,379.35 | $438.87 | $0.00 | $612.79 | $109,431.01 |
| 157 | $109,431.01 | $438.87 | $0.00 | $618.74 | $110,488.62 |
| 158 | $110,488.62 | $438.87 | $0.00 | $624.72 | $111,552.21 |
| 159 | $111,552.21 | $438.87 | $0.00 | $630.73 | $112,621.81 |
| 160 | $112,621.81 | $438.87 | $0.00 | $636.78 | $113,697.46 |
| 161 | $113,697.46 | $438.87 | $0.00 | $642.86 | $114,779.19 |
| 162 | $114,779.19 | $438.87 | $0.00 | $648.98 | $115,867.04 |
| 163 | $115,867.04 | $438.87 | $0.00 | $655.13 | $116,961.04 |
| 164 | $116,961.04 | $438.87 | $0.00 | $661.31 | $118,061.22 |
| 165 | $118,061.22 | $438.87 | $0.00 | $667.54 | $119,167.63 |
| 166 | $119,167.63 | $438.87 | $0.00 | $673.79 | $120,280.29 |
| 167 | $120,280.29 | $438.87 | $0.00 | $680.08 | $121,399.24 |
| 168 | $121,399.24 | $438.87 | $0.00 | $686.41 | $122,524.52 |
| 169 | $122,524.52 | $438.87 | $0.00 | $692.77 | $123,656.16 |
| 170 | $123,656.16 | $438.87 | $0.00 | $699.17 | $124,794.20 |
| 171 | $124,794.20 | $438.87 | $0.00 | $705.60 | $125,938.67 |
| 172 | $125,938.67 | $438.87 | $0.00 | $712.08 | $127,089.62 |
| 173 | $127,089.62 | $438.87 | $0.00 | $718.58 | $128,247.07 |
| 174 | $128,247.07 | $438.87 | $0.00 | $725.13 | $129,411.07 |
| 175 | $129,411.07 | $438.87 | $0.00 | $731.71 | $130,581.65 |
| 176 | $130,581.65 | $438.87 | $0.00 | $738.33 | $131,758.85 |
| 177 | $131,758.85 | $438.87 | $0.00 | $744.98 | $132,942.70 |
| 178 | $132,942.70 | $438.87 | $0.00 | $751.68 | $134,133.25 |
| 179 | $134,133.25 | $438.87 | $0.00 | $758.41 | $135,330.53 |
| 180 | $135,330.53 | $438.87 | $0.00 | $765.18 | $136,534.58 |
| 181 | $136,534.58 | $438.87 | $0.00 | $771.99 | $137,745.44 |
| 182 | $137,745.44 | $438.87 | $0.00 | $778.83 | $138,963.14 |
| 183 | $138,963.14 | $438.87 | $0.00 | $785.72 | $140,187.73 |
| 184 | $140,187.73 | $438.87 | $0.00 | $792.64 | $141,419.24 |
| 185 | $141,419.24 | $438.87 | $0.00 | $799.60 | $142,657.71 |
| 186 | $142,657.71 | $438.87 | $0.00 | $806.61 | $143,903.19 |
| 187 | $143,903.19 | $438.87 | $0.00 | $813.65 | $145,155.71 |
| 188 | $145,155.71 | $438.87 | $0.00 | $820.73 | $146,415.31 |
| 189 | $146,415.31 | $438.87 | $0.00 | $827.85 | $147,682.03 |
| 190 | $147,682.03 | $438.87 | $0.00 | $835.02 | $148,955.92 |
| 191 | $148,955.92 | $438.87 | $0.00 | $842.22 | $150,237.01 |
| 192 | $150,237.01 | $438.87 | $0.00 | $849.46 | $151,525.34 |
| 193 | $151,525.34 | $438.87 | $0.00 | $856.75 | $152,820.96 |
| 194 | $152,820.96 | $438.87 | $0.00 | $864.07 | $154,123.90 |
| 195 | $154,123.90 | $438.87 | $0.00 | $871.44 | $155,434.21 |
| 196 | $155,434.21 | $438.87 | $0.00 | $878.85 | $156,751.93 |
| 197 | $156,751.93 | $438.87 | $0.00 | $886.30 | $158,077.10 |
| 198 | $158,077.10 | $438.87 | $0.00 | $893.79 | $159,409.76 |
| 199 | $159,409.76 | $438.87 | $0.00 | $901.33 | $160,749.96 |
| 200 | $160,749.96 | $438.87 | $0.00 | $908.90 | $162,097.73 |
| 201 | $162,097.73 | $438.87 | $0.00 | $916.52 | $163,453.12 |
| 202 | $163,453.12 | $438.87 | $0.00 | $924.19 | $164,816.18 |
| 203 | $164,816.18 | $438.87 | $0.00 | $931.89 | $166,186.94 |
| 204 | $166,186.94 | $438.87 | $0.00 | $939.65 | $167,565.46 |
| 205 | $167,565.46 | $438.87 | $0.00 | $947.44 | $168,951.77 |
| 206 | $168,951.77 | $438.87 | $0.00 | $955.28 | $170,345.92 |
| 207 | $170,345.92 | $438.87 | $0.00 | $963.16 | $171,747.95 |
| 208 | $171,747.95 | $438.87 | $0.00 | $971.09 | $173,157.91 |
| 209 | $173,157.91 | $438.87 | $0.00 | $979.06 | $174,575.84 |
| 210 | $174,575.84 | $438.87 | $0.00 | $987.08 | $176,001.79 |
| 211 | $176,001.79 | $438.87 | $0.00 | $995.14 | $177,435.80 |
| 212 | $177,435.80 | $438.87 | $0.00 | $1,003.25 | $178,877.92 |
| 213 | $178,877.92 | $438.87 | $0.00 | $1,011.40 | $180,328.19 |
| 214 | $180,328.19 | $438.87 | $0.00 | $1,019.60 | $181,786.66 |
| 215 | $181,786.66 | $438.87 | $0.00 | $1,027.85 | $183,253.38 |
| 216 | $183,253.38 | $438.87 | $0.00 | $1,036.14 | $184,728.39 |
| 217 | $184,728.39 | $438.87 | $51,451.11 | $1,044.48 | $134,760.63 |
| 218 | $134,760.63 | $438.87 | $0.00 | $761.96 | $135,961.46 |
| 219 | $135,961.46 | $438.87 | $0.00 | $768.75 | $137,169.08 |
| 220 | $137,169.08 | $438.87 | $0.00 | $775.57 | $138,383.52 |
| 221 | $138,383.52 | $438.87 | $0.00 | $782.44 | $139,604.83 |
| 222 | $139,604.83 | $438.87 | $0.00 | $789.35 | $140,833.05 |
| 223 | $140,833.05 | $438.87 | $0.00 | $796.29 | $142,068.21 |
| 224 | $142,068.21 | $438.87 | $0.00 | $803.27 | $143,310.35 |
| 225 | $143,310.35 | $438.87 | $0.00 | $810.30 | $144,559.52 |
| 226 | $144,559.52 | $438.87 | $0.00 | $817.36 | $145,815.75 |
| 227 | $145,815.75 | $438.87 | $0.00 | $824.46 | $147,079.08 |
| 228 | $147,079.08 | $438.87 | $0.00 | $831.61 | $148,349.56 |
| 229 | $148,349.56 | $438.87 | $54,023.67 | $838.79 | $95,603.55 |
| 230 | $95,603.55 | $438.87 | $0.00 | $540.56 | $96,582.98 |
| 231 | $96,582.98 | $438.87 | $0.00 | $546.09 | $97,567.94 |
| 232 | $97,567.94 | $438.87 | $0.00 | $551.66 | $98,558.47 |
| 233 | $98,558.47 | $438.87 | $0.00 | $557.26 | $99,554.60 |
| 234 | $99,554.60 | $438.87 | $0.00 | $562.90 | $100,556.37 |
| 235 | $100,556.37 | $438.87 | $0.00 | $568.56 | $101,563.80 |
| 236 | $101,563.80 | $438.87 | $0.00 | $574.26 | $102,576.93 |
| 237 | $102,576.93 | $438.87 | $0.00 | $579.98 | $103,595.78 |
| 238 | $103,595.78 | $438.87 | $0.00 | $585.75 | $104,620.40 |
| 239 | $104,620.40 | $438.87 | $0.00 | $591.54 | $105,650.81 |
| 240 | $105,650.81 | $438.87 | $0.00 | $597.37 | $106,687.05 |
| 241 | $106,687.05 | $438.87 | $56,724.85 | $603.22 | $51,004.29 |
| 242 | $51,004.29 | $438.87 | $0.00 | $288.39 | $51,731.55 |
| 243 | $51,731.55 | $438.87 | $0.00 | $292.50 | $52,462.92 |
| 244 | $52,462.92 | $438.87 | $0.00 | $296.63 | $53,198.42 |
| 245 | $53,198.42 | $438.87 | $0.00 | $300.79 | $53,938.08 |
| 246 | $53,938.08 | $438.87 | $0.00 | $304.97 | $54,681.92 |
| 247 | $54,681.92 | $438.87 | $0.00 | $309.18 | $55,429.97 |
| 248 | $55,429.97 | $438.87 | $0.00 | $313.41 | $56,182.25 |
| 249 | $56,182.25 | $438.87 | $0.00 | $317.66 | $56,938.78 |
| 250 | $56,938.78 | $438.87 | $0.00 | $321.94 | $57,699.59 |
| 251 | $57,699.59 | $438.87 | $0.00 | $326.24 | $58,464.70 |
| 252 | $58,464.70 | $438.87 | $0.00 | $330.57 | $59,234.14 |
| 253 | $59,234.14 | $0.00 | $59,561.09 | $334.92 | $7.97 |