| Estimated Annual Cost in 2042 | $159,259 |
| Monthly savings required | $1,259 |
How much will it cost to send your child to Flagler College St Augustine in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $637,034.70 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,258.65 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 | $42,450.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Flagler College St Augustine in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,258.65 | $0.00 | $0.00 | $1,258.65 |
| 2 | $1,258.65 | $1,258.65 | $0.00 | $7.12 | $2,524.42 |
| 3 | $2,524.42 | $1,258.65 | $0.00 | $14.27 | $3,797.34 |
| 4 | $3,797.34 | $1,258.65 | $0.00 | $21.47 | $5,077.46 |
| 5 | $5,077.46 | $1,258.65 | $0.00 | $28.71 | $6,364.82 |
| 6 | $6,364.82 | $1,258.65 | $0.00 | $35.99 | $7,659.46 |
| 7 | $7,659.46 | $1,258.65 | $0.00 | $43.31 | $8,961.42 |
| 8 | $8,961.42 | $1,258.65 | $0.00 | $50.67 | $10,270.74 |
| 9 | $10,270.74 | $1,258.65 | $0.00 | $58.07 | $11,587.46 |
| 10 | $11,587.46 | $1,258.65 | $0.00 | $65.52 | $12,911.63 |
| 11 | $12,911.63 | $1,258.65 | $0.00 | $73.00 | $14,243.28 |
| 12 | $14,243.28 | $1,258.65 | $0.00 | $80.53 | $15,582.46 |
| 13 | $15,582.46 | $1,258.65 | $0.00 | $88.11 | $16,929.22 |
| 14 | $16,929.22 | $1,258.65 | $0.00 | $95.72 | $18,283.59 |
| 15 | $18,283.59 | $1,258.65 | $0.00 | $103.38 | $19,645.62 |
| 16 | $19,645.62 | $1,258.65 | $0.00 | $111.08 | $21,015.35 |
| 17 | $21,015.35 | $1,258.65 | $0.00 | $118.82 | $22,392.82 |
| 18 | $22,392.82 | $1,258.65 | $0.00 | $126.61 | $23,778.08 |
| 19 | $23,778.08 | $1,258.65 | $0.00 | $134.44 | $25,171.17 |
| 20 | $25,171.17 | $1,258.65 | $0.00 | $142.32 | $26,572.14 |
| 21 | $26,572.14 | $1,258.65 | $0.00 | $150.24 | $27,981.03 |
| 22 | $27,981.03 | $1,258.65 | $0.00 | $158.21 | $29,397.89 |
| 23 | $29,397.89 | $1,258.65 | $0.00 | $166.22 | $30,822.76 |
| 24 | $30,822.76 | $1,258.65 | $0.00 | $174.28 | $32,255.69 |
| 25 | $32,255.69 | $1,258.65 | $0.00 | $182.38 | $33,696.72 |
| 26 | $33,696.72 | $1,258.65 | $0.00 | $190.53 | $35,145.90 |
| 27 | $35,145.90 | $1,258.65 | $0.00 | $198.72 | $36,603.27 |
| 28 | $36,603.27 | $1,258.65 | $0.00 | $206.96 | $38,068.88 |
| 29 | $38,068.88 | $1,258.65 | $0.00 | $215.25 | $39,542.78 |
| 30 | $39,542.78 | $1,258.65 | $0.00 | $223.58 | $41,025.01 |
| 31 | $41,025.01 | $1,258.65 | $0.00 | $231.96 | $42,515.62 |
| 32 | $42,515.62 | $1,258.65 | $0.00 | $240.39 | $44,014.66 |
| 33 | $44,014.66 | $1,258.65 | $0.00 | $248.87 | $45,522.18 |
| 34 | $45,522.18 | $1,258.65 | $0.00 | $257.39 | $47,038.22 |
| 35 | $47,038.22 | $1,258.65 | $0.00 | $265.96 | $48,562.83 |
| 36 | $48,562.83 | $1,258.65 | $0.00 | $274.58 | $50,096.06 |
| 37 | $50,096.06 | $1,258.65 | $0.00 | $283.25 | $51,637.96 |
| 38 | $51,637.96 | $1,258.65 | $0.00 | $291.97 | $53,188.58 |
| 39 | $53,188.58 | $1,258.65 | $0.00 | $300.74 | $54,747.97 |
| 40 | $54,747.97 | $1,258.65 | $0.00 | $309.55 | $56,316.17 |
| 41 | $56,316.17 | $1,258.65 | $0.00 | $318.42 | $57,893.24 |
| 42 | $57,893.24 | $1,258.65 | $0.00 | $327.34 | $59,479.23 |
| 43 | $59,479.23 | $1,258.65 | $0.00 | $336.30 | $61,074.18 |
| 44 | $61,074.18 | $1,258.65 | $0.00 | $345.32 | $62,678.15 |
| 45 | $62,678.15 | $1,258.65 | $0.00 | $354.39 | $64,291.19 |
| 46 | $64,291.19 | $1,258.65 | $0.00 | $363.51 | $65,913.35 |
| 47 | $65,913.35 | $1,258.65 | $0.00 | $372.68 | $67,544.68 |
| 48 | $67,544.68 | $1,258.65 | $0.00 | $381.91 | $69,185.24 |
| 49 | $69,185.24 | $1,258.65 | $0.00 | $391.18 | $70,835.07 |
| 50 | $70,835.07 | $1,258.65 | $0.00 | $400.51 | $72,494.23 |
| 51 | $72,494.23 | $1,258.65 | $0.00 | $409.89 | $74,162.77 |
| 52 | $74,162.77 | $1,258.65 | $0.00 | $419.33 | $75,840.75 |
| 53 | $75,840.75 | $1,258.65 | $0.00 | $428.81 | $77,528.21 |
| 54 | $77,528.21 | $1,258.65 | $0.00 | $438.36 | $79,225.22 |
| 55 | $79,225.22 | $1,258.65 | $0.00 | $447.95 | $80,931.82 |
| 56 | $80,931.82 | $1,258.65 | $0.00 | $457.60 | $82,648.07 |
| 57 | $82,648.07 | $1,258.65 | $0.00 | $467.30 | $84,374.02 |
| 58 | $84,374.02 | $1,258.65 | $0.00 | $477.06 | $86,109.73 |
| 59 | $86,109.73 | $1,258.65 | $0.00 | $486.88 | $87,855.26 |
| 60 | $87,855.26 | $1,258.65 | $0.00 | $496.75 | $89,610.66 |
| 61 | $89,610.66 | $1,258.65 | $0.00 | $506.67 | $91,375.98 |
| 62 | $91,375.98 | $1,258.65 | $0.00 | $516.65 | $93,151.28 |
| 63 | $93,151.28 | $1,258.65 | $0.00 | $526.69 | $94,936.62 |
| 64 | $94,936.62 | $1,258.65 | $0.00 | $536.79 | $96,732.06 |
| 65 | $96,732.06 | $1,258.65 | $0.00 | $546.94 | $98,537.65 |
| 66 | $98,537.65 | $1,258.65 | $0.00 | $557.15 | $100,353.45 |
| 67 | $100,353.45 | $1,258.65 | $0.00 | $567.41 | $102,179.51 |
| 68 | $102,179.51 | $1,258.65 | $0.00 | $577.74 | $104,015.90 |
| 69 | $104,015.90 | $1,258.65 | $0.00 | $588.12 | $105,862.67 |
| 70 | $105,862.67 | $1,258.65 | $0.00 | $598.56 | $107,719.88 |
| 71 | $107,719.88 | $1,258.65 | $0.00 | $609.06 | $109,587.59 |
| 72 | $109,587.59 | $1,258.65 | $0.00 | $619.62 | $111,465.86 |
| 73 | $111,465.86 | $1,258.65 | $0.00 | $630.24 | $113,354.75 |
| 74 | $113,354.75 | $1,258.65 | $0.00 | $640.92 | $115,254.32 |
| 75 | $115,254.32 | $1,258.65 | $0.00 | $651.66 | $117,164.63 |
| 76 | $117,164.63 | $1,258.65 | $0.00 | $662.47 | $119,085.75 |
| 77 | $119,085.75 | $1,258.65 | $0.00 | $673.33 | $121,017.73 |
| 78 | $121,017.73 | $1,258.65 | $0.00 | $684.25 | $122,960.63 |
| 79 | $122,960.63 | $1,258.65 | $0.00 | $695.24 | $124,914.52 |
| 80 | $124,914.52 | $1,258.65 | $0.00 | $706.28 | $126,879.45 |
| 81 | $126,879.45 | $1,258.65 | $0.00 | $717.39 | $128,855.49 |
| 82 | $128,855.49 | $1,258.65 | $0.00 | $728.57 | $130,842.71 |
| 83 | $130,842.71 | $1,258.65 | $0.00 | $739.80 | $132,841.16 |
| 84 | $132,841.16 | $1,258.65 | $0.00 | $751.10 | $134,850.91 |
| 85 | $134,850.91 | $1,258.65 | $0.00 | $762.47 | $136,872.03 |
| 86 | $136,872.03 | $1,258.65 | $0.00 | $773.89 | $138,904.57 |
| 87 | $138,904.57 | $1,258.65 | $0.00 | $785.39 | $140,948.61 |
| 88 | $140,948.61 | $1,258.65 | $0.00 | $796.94 | $143,004.20 |
| 89 | $143,004.20 | $1,258.65 | $0.00 | $808.57 | $145,071.42 |
| 90 | $145,071.42 | $1,258.65 | $0.00 | $820.25 | $147,150.32 |
| 91 | $147,150.32 | $1,258.65 | $0.00 | $832.01 | $149,240.98 |
| 92 | $149,240.98 | $1,258.65 | $0.00 | $843.83 | $151,343.46 |
| 93 | $151,343.46 | $1,258.65 | $0.00 | $855.72 | $153,457.83 |
| 94 | $153,457.83 | $1,258.65 | $0.00 | $867.67 | $155,584.15 |
| 95 | $155,584.15 | $1,258.65 | $0.00 | $879.70 | $157,722.50 |
| 96 | $157,722.50 | $1,258.65 | $0.00 | $891.79 | $159,872.94 |
| 97 | $159,872.94 | $1,258.65 | $0.00 | $903.94 | $162,035.53 |
| 98 | $162,035.53 | $1,258.65 | $0.00 | $916.17 | $164,210.35 |
| 99 | $164,210.35 | $1,258.65 | $0.00 | $928.47 | $166,397.47 |
| 100 | $166,397.47 | $1,258.65 | $0.00 | $940.84 | $168,596.96 |
| 101 | $168,596.96 | $1,258.65 | $0.00 | $953.27 | $170,808.88 |
| 102 | $170,808.88 | $1,258.65 | $0.00 | $965.78 | $173,033.31 |
| 103 | $173,033.31 | $1,258.65 | $0.00 | $978.36 | $175,270.32 |
| 104 | $175,270.32 | $1,258.65 | $0.00 | $991.00 | $177,519.97 |
| 105 | $177,519.97 | $1,258.65 | $0.00 | $1,003.72 | $179,782.34 |
| 106 | $179,782.34 | $1,258.65 | $0.00 | $1,016.52 | $182,057.51 |
| 107 | $182,057.51 | $1,258.65 | $0.00 | $1,029.38 | $184,345.54 |
| 108 | $184,345.54 | $1,258.65 | $0.00 | $1,042.32 | $186,646.51 |
| 109 | $186,646.51 | $1,258.65 | $0.00 | $1,055.33 | $188,960.49 |
| 110 | $188,960.49 | $1,258.65 | $0.00 | $1,068.41 | $191,287.55 |
| 111 | $191,287.55 | $1,258.65 | $0.00 | $1,081.57 | $193,627.77 |
| 112 | $193,627.77 | $1,258.65 | $0.00 | $1,094.80 | $195,981.22 |
| 113 | $195,981.22 | $1,258.65 | $0.00 | $1,108.11 | $198,347.98 |
| 114 | $198,347.98 | $1,258.65 | $0.00 | $1,121.49 | $200,728.12 |
| 115 | $200,728.12 | $1,258.65 | $0.00 | $1,134.95 | $203,121.72 |
| 116 | $203,121.72 | $1,258.65 | $0.00 | $1,148.48 | $205,528.85 |
| 117 | $205,528.85 | $1,258.65 | $0.00 | $1,162.09 | $207,949.59 |
| 118 | $207,949.59 | $1,258.65 | $0.00 | $1,175.78 | $210,384.02 |
| 119 | $210,384.02 | $1,258.65 | $0.00 | $1,189.54 | $212,832.21 |
| 120 | $212,832.21 | $1,258.65 | $0.00 | $1,203.38 | $215,294.24 |
| 121 | $215,294.24 | $1,258.65 | $0.00 | $1,217.30 | $217,770.19 |
| 122 | $217,770.19 | $1,258.65 | $0.00 | $1,231.30 | $220,260.14 |
| 123 | $220,260.14 | $1,258.65 | $0.00 | $1,245.38 | $222,764.17 |
| 124 | $222,764.17 | $1,258.65 | $0.00 | $1,259.54 | $225,282.36 |
| 125 | $225,282.36 | $1,258.65 | $0.00 | $1,273.78 | $227,814.79 |
| 126 | $227,814.79 | $1,258.65 | $0.00 | $1,288.10 | $230,361.54 |
| 127 | $230,361.54 | $1,258.65 | $0.00 | $1,302.50 | $232,922.69 |
| 128 | $232,922.69 | $1,258.65 | $0.00 | $1,316.98 | $235,498.32 |
| 129 | $235,498.32 | $1,258.65 | $0.00 | $1,331.54 | $238,088.51 |
| 130 | $238,088.51 | $1,258.65 | $0.00 | $1,346.19 | $240,693.35 |
| 131 | $240,693.35 | $1,258.65 | $0.00 | $1,360.92 | $243,312.92 |
| 132 | $243,312.92 | $1,258.65 | $0.00 | $1,375.73 | $245,947.30 |
| 133 | $245,947.30 | $1,258.65 | $0.00 | $1,390.62 | $248,596.57 |
| 134 | $248,596.57 | $1,258.65 | $0.00 | $1,405.60 | $251,260.82 |
| 135 | $251,260.82 | $1,258.65 | $0.00 | $1,420.67 | $253,940.14 |
| 136 | $253,940.14 | $1,258.65 | $0.00 | $1,435.81 | $256,634.60 |
| 137 | $256,634.60 | $1,258.65 | $0.00 | $1,451.05 | $259,344.30 |
| 138 | $259,344.30 | $1,258.65 | $0.00 | $1,466.37 | $262,069.32 |
| 139 | $262,069.32 | $1,258.65 | $0.00 | $1,481.78 | $264,809.75 |
| 140 | $264,809.75 | $1,258.65 | $0.00 | $1,497.27 | $267,565.67 |
| 141 | $267,565.67 | $1,258.65 | $0.00 | $1,512.86 | $270,337.18 |
| 142 | $270,337.18 | $1,258.65 | $0.00 | $1,528.53 | $273,124.36 |
| 143 | $273,124.36 | $1,258.65 | $0.00 | $1,544.28 | $275,927.29 |
| 144 | $275,927.29 | $1,258.65 | $0.00 | $1,560.13 | $278,746.07 |
| 145 | $278,746.07 | $1,258.65 | $0.00 | $1,576.07 | $281,580.79 |
| 146 | $281,580.79 | $1,258.65 | $0.00 | $1,592.10 | $284,431.54 |
| 147 | $284,431.54 | $1,258.65 | $0.00 | $1,608.22 | $287,298.41 |
| 148 | $287,298.41 | $1,258.65 | $0.00 | $1,624.43 | $290,181.49 |
| 149 | $290,181.49 | $1,258.65 | $0.00 | $1,640.73 | $293,080.87 |
| 150 | $293,080.87 | $1,258.65 | $0.00 | $1,657.12 | $295,996.64 |
| 151 | $295,996.64 | $1,258.65 | $0.00 | $1,673.61 | $298,928.90 |
| 152 | $298,928.90 | $1,258.65 | $0.00 | $1,690.19 | $301,877.74 |
| 153 | $301,877.74 | $1,258.65 | $0.00 | $1,706.86 | $304,843.25 |
| 154 | $304,843.25 | $1,258.65 | $0.00 | $1,723.63 | $307,825.53 |
| 155 | $307,825.53 | $1,258.65 | $0.00 | $1,740.49 | $310,824.67 |
| 156 | $310,824.67 | $1,258.65 | $0.00 | $1,757.45 | $313,840.77 |
| 157 | $313,840.77 | $1,258.65 | $0.00 | $1,774.50 | $316,873.92 |
| 158 | $316,873.92 | $1,258.65 | $0.00 | $1,791.65 | $319,924.22 |
| 159 | $319,924.22 | $1,258.65 | $0.00 | $1,808.90 | $322,991.77 |
| 160 | $322,991.77 | $1,258.65 | $0.00 | $1,826.24 | $326,076.66 |
| 161 | $326,076.66 | $1,258.65 | $0.00 | $1,843.68 | $329,178.99 |
| 162 | $329,178.99 | $1,258.65 | $0.00 | $1,861.23 | $332,298.87 |
| 163 | $332,298.87 | $1,258.65 | $0.00 | $1,878.87 | $335,436.39 |
| 164 | $335,436.39 | $1,258.65 | $0.00 | $1,896.61 | $338,591.65 |
| 165 | $338,591.65 | $1,258.65 | $0.00 | $1,914.45 | $341,764.75 |
| 166 | $341,764.75 | $1,258.65 | $0.00 | $1,932.39 | $344,955.79 |
| 167 | $344,955.79 | $1,258.65 | $0.00 | $1,950.43 | $348,164.87 |
| 168 | $348,164.87 | $1,258.65 | $0.00 | $1,968.57 | $351,392.09 |
| 169 | $351,392.09 | $1,258.65 | $0.00 | $1,986.82 | $354,637.56 |
| 170 | $354,637.56 | $1,258.65 | $0.00 | $2,005.17 | $357,901.38 |
| 171 | $357,901.38 | $1,258.65 | $0.00 | $2,023.63 | $361,183.66 |
| 172 | $361,183.66 | $1,258.65 | $0.00 | $2,042.18 | $364,484.49 |
| 173 | $364,484.49 | $1,258.65 | $0.00 | $2,060.85 | $367,803.99 |
| 174 | $367,803.99 | $1,258.65 | $0.00 | $2,079.62 | $371,142.26 |
| 175 | $371,142.26 | $1,258.65 | $0.00 | $2,098.49 | $374,499.40 |
| 176 | $374,499.40 | $1,258.65 | $0.00 | $2,117.47 | $377,875.52 |
| 177 | $377,875.52 | $1,258.65 | $0.00 | $2,136.56 | $381,270.73 |
| 178 | $381,270.73 | $1,258.65 | $0.00 | $2,155.76 | $384,685.14 |
| 179 | $384,685.14 | $1,258.65 | $0.00 | $2,175.07 | $388,118.86 |
| 180 | $388,118.86 | $1,258.65 | $0.00 | $2,194.48 | $391,571.99 |
| 181 | $391,571.99 | $1,258.65 | $0.00 | $2,214.00 | $395,044.64 |
| 182 | $395,044.64 | $1,258.65 | $0.00 | $2,233.64 | $398,536.93 |
| 183 | $398,536.93 | $1,258.65 | $0.00 | $2,253.39 | $402,048.97 |
| 184 | $402,048.97 | $1,258.65 | $0.00 | $2,273.24 | $405,580.86 |
| 185 | $405,580.86 | $1,258.65 | $0.00 | $2,293.21 | $409,132.72 |
| 186 | $409,132.72 | $1,258.65 | $0.00 | $2,313.30 | $412,704.67 |
| 187 | $412,704.67 | $1,258.65 | $0.00 | $2,333.49 | $416,296.81 |
| 188 | $416,296.81 | $1,258.65 | $0.00 | $2,353.80 | $419,909.26 |
| 189 | $419,909.26 | $1,258.65 | $0.00 | $2,374.23 | $423,542.14 |
| 190 | $423,542.14 | $1,258.65 | $0.00 | $2,394.77 | $427,195.56 |
| 191 | $427,195.56 | $1,258.65 | $0.00 | $2,415.43 | $430,869.64 |
| 192 | $430,869.64 | $1,258.65 | $0.00 | $2,436.20 | $434,564.49 |
| 193 | $434,564.49 | $1,258.65 | $0.00 | $2,457.09 | $438,280.23 |
| 194 | $438,280.23 | $1,258.65 | $0.00 | $2,478.10 | $442,016.98 |
| 195 | $442,016.98 | $1,258.65 | $0.00 | $2,499.23 | $445,774.86 |
| 196 | $445,774.86 | $1,258.65 | $0.00 | $2,520.48 | $449,553.99 |
| 197 | $449,553.99 | $1,258.65 | $0.00 | $2,541.84 | $453,354.48 |
| 198 | $453,354.48 | $1,258.65 | $0.00 | $2,563.33 | $457,176.46 |
| 199 | $457,176.46 | $1,258.65 | $0.00 | $2,584.94 | $461,020.05 |
| 200 | $461,020.05 | $1,258.65 | $0.00 | $2,606.67 | $464,885.37 |
| 201 | $464,885.37 | $1,258.65 | $0.00 | $2,628.53 | $468,772.55 |
| 202 | $468,772.55 | $1,258.65 | $0.00 | $2,650.51 | $472,681.71 |
| 203 | $472,681.71 | $1,258.65 | $0.00 | $2,672.61 | $476,612.97 |
| 204 | $476,612.97 | $1,258.65 | $0.00 | $2,694.84 | $480,566.46 |
| 205 | $480,566.46 | $1,258.65 | $0.00 | $2,717.19 | $484,542.30 |
| 206 | $484,542.30 | $1,258.65 | $0.00 | $2,739.67 | $488,540.62 |
| 207 | $488,540.62 | $1,258.65 | $0.00 | $2,762.28 | $492,561.55 |
| 208 | $492,561.55 | $1,258.65 | $0.00 | $2,785.01 | $496,605.21 |
| 209 | $496,605.21 | $1,258.65 | $0.00 | $2,807.88 | $500,671.74 |
| 210 | $500,671.74 | $1,258.65 | $0.00 | $2,830.87 | $504,761.26 |
| 211 | $504,761.26 | $1,258.65 | $0.00 | $2,853.99 | $508,873.90 |
| 212 | $508,873.90 | $1,258.65 | $0.00 | $2,877.25 | $513,009.80 |
| 213 | $513,009.80 | $1,258.65 | $0.00 | $2,900.63 | $517,169.08 |
| 214 | $517,169.08 | $1,258.65 | $0.00 | $2,924.15 | $521,351.88 |
| 215 | $521,351.88 | $1,258.65 | $0.00 | $2,947.80 | $525,558.33 |
| 216 | $525,558.33 | $1,258.65 | $0.00 | $2,971.58 | $529,788.56 |
| 217 | $529,788.56 | $1,258.65 | $143,478.13 | $2,995.50 | $390,564.58 |
| 218 | $390,564.58 | $1,258.65 | $0.00 | $2,208.31 | $394,031.54 |
| 219 | $394,031.54 | $1,258.65 | $0.00 | $2,227.91 | $397,518.10 |
| 220 | $397,518.10 | $1,258.65 | $0.00 | $2,247.63 | $401,024.38 |
| 221 | $401,024.38 | $1,258.65 | $0.00 | $2,267.45 | $404,550.48 |
| 222 | $404,550.48 | $1,258.65 | $0.00 | $2,287.39 | $408,096.52 |
| 223 | $408,096.52 | $1,258.65 | $0.00 | $2,307.44 | $411,662.61 |
| 224 | $411,662.61 | $1,258.65 | $0.00 | $2,327.60 | $415,248.86 |
| 225 | $415,248.86 | $1,258.65 | $0.00 | $2,347.88 | $418,855.39 |
| 226 | $418,855.39 | $1,258.65 | $0.00 | $2,368.27 | $422,482.31 |
| 227 | $422,482.31 | $1,258.65 | $0.00 | $2,388.78 | $426,129.74 |
| 228 | $426,129.74 | $1,258.65 | $0.00 | $2,409.40 | $429,797.79 |
| 229 | $429,797.79 | $1,258.65 | $153,521.59 | $2,430.14 | $279,964.99 |
| 230 | $279,964.99 | $1,258.65 | $0.00 | $1,582.96 | $282,806.60 |
| 231 | $282,806.60 | $1,258.65 | $0.00 | $1,599.03 | $285,664.28 |
| 232 | $285,664.28 | $1,258.65 | $0.00 | $1,615.19 | $288,538.12 |
| 233 | $288,538.12 | $1,258.65 | $0.00 | $1,631.44 | $291,428.21 |
| 234 | $291,428.21 | $1,258.65 | $0.00 | $1,647.78 | $294,334.64 |
| 235 | $294,334.64 | $1,258.65 | $0.00 | $1,664.21 | $297,257.50 |
| 236 | $297,257.50 | $1,258.65 | $0.00 | $1,680.74 | $300,196.89 |
| 237 | $300,196.89 | $1,258.65 | $0.00 | $1,697.36 | $303,152.90 |
| 238 | $303,152.90 | $1,258.65 | $0.00 | $1,714.07 | $306,125.62 |
| 239 | $306,125.62 | $1,258.65 | $0.00 | $1,730.88 | $309,115.15 |
| 240 | $309,115.15 | $1,258.65 | $0.00 | $1,747.78 | $312,121.58 |
| 241 | $312,121.58 | $1,258.65 | $164,268.11 | $1,764.78 | $150,876.90 |
| 242 | $150,876.90 | $1,258.65 | $0.00 | $853.08 | $152,988.63 |
| 243 | $152,988.63 | $1,258.65 | $0.00 | $865.02 | $155,112.30 |
| 244 | $155,112.30 | $1,258.65 | $0.00 | $877.03 | $157,247.98 |
| 245 | $157,247.98 | $1,258.65 | $0.00 | $889.10 | $159,395.73 |
| 246 | $159,395.73 | $1,258.65 | $0.00 | $901.25 | $161,555.63 |
| 247 | $161,555.63 | $1,258.65 | $0.00 | $913.46 | $163,727.74 |
| 248 | $163,727.74 | $1,258.65 | $0.00 | $925.74 | $165,912.13 |
| 249 | $165,912.13 | $1,258.65 | $0.00 | $938.09 | $168,108.87 |
| 250 | $168,108.87 | $1,258.65 | $0.00 | $950.51 | $170,318.03 |
| 251 | $170,318.03 | $1,258.65 | $0.00 | $963.00 | $172,539.68 |
| 252 | $172,539.68 | $1,258.65 | $0.00 | $975.56 | $174,773.89 |
| 253 | $174,773.89 | $0.00 | $175,766.87 | $988.20 | -$4.78 |