| Estimated Annual Cost in 2042 | $53,589 |
| Monthly savings required | $424 |
How much will it cost to send your child to Florida State College at Jacksonville in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $214,355.80 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $423.52 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 | $14,284.00 |
| 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 Florida State College at Jacksonville in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $423.52 | $0.00 | $0.00 | $423.52 |
| 2 | $423.52 | $423.52 | $0.00 | $2.39 | $849.43 |
| 3 | $849.43 | $423.52 | $0.00 | $4.80 | $1,277.75 |
| 4 | $1,277.75 | $423.52 | $0.00 | $7.22 | $1,708.49 |
| 5 | $1,708.49 | $423.52 | $0.00 | $9.66 | $2,141.67 |
| 6 | $2,141.67 | $423.52 | $0.00 | $12.11 | $2,577.30 |
| 7 | $2,577.30 | $423.52 | $0.00 | $14.57 | $3,015.39 |
| 8 | $3,015.39 | $423.52 | $0.00 | $17.05 | $3,455.96 |
| 9 | $3,455.96 | $423.52 | $0.00 | $19.54 | $3,899.02 |
| 10 | $3,899.02 | $423.52 | $0.00 | $22.05 | $4,344.59 |
| 11 | $4,344.59 | $423.52 | $0.00 | $24.56 | $4,792.67 |
| 12 | $4,792.67 | $423.52 | $0.00 | $27.10 | $5,243.29 |
| 13 | $5,243.29 | $423.52 | $0.00 | $29.65 | $5,696.46 |
| 14 | $5,696.46 | $423.52 | $0.00 | $32.21 | $6,152.19 |
| 15 | $6,152.19 | $423.52 | $0.00 | $34.79 | $6,610.50 |
| 16 | $6,610.50 | $423.52 | $0.00 | $37.38 | $7,071.40 |
| 17 | $7,071.40 | $423.52 | $0.00 | $39.98 | $7,534.90 |
| 18 | $7,534.90 | $423.52 | $0.00 | $42.60 | $8,001.02 |
| 19 | $8,001.02 | $423.52 | $0.00 | $45.24 | $8,469.78 |
| 20 | $8,469.78 | $423.52 | $0.00 | $47.89 | $8,941.19 |
| 21 | $8,941.19 | $423.52 | $0.00 | $50.55 | $9,415.26 |
| 22 | $9,415.26 | $423.52 | $0.00 | $53.24 | $9,892.02 |
| 23 | $9,892.02 | $423.52 | $0.00 | $55.93 | $10,371.47 |
| 24 | $10,371.47 | $423.52 | $0.00 | $58.64 | $10,853.63 |
| 25 | $10,853.63 | $423.52 | $0.00 | $61.37 | $11,338.52 |
| 26 | $11,338.52 | $423.52 | $0.00 | $64.11 | $11,826.15 |
| 27 | $11,826.15 | $423.52 | $0.00 | $66.87 | $12,316.54 |
| 28 | $12,316.54 | $423.52 | $0.00 | $69.64 | $12,809.70 |
| 29 | $12,809.70 | $423.52 | $0.00 | $72.43 | $13,305.65 |
| 30 | $13,305.65 | $423.52 | $0.00 | $75.23 | $13,804.40 |
| 31 | $13,804.40 | $423.52 | $0.00 | $78.05 | $14,305.97 |
| 32 | $14,305.97 | $423.52 | $0.00 | $80.89 | $14,810.38 |
| 33 | $14,810.38 | $423.52 | $0.00 | $83.74 | $15,317.64 |
| 34 | $15,317.64 | $423.52 | $0.00 | $86.61 | $15,827.77 |
| 35 | $15,827.77 | $423.52 | $0.00 | $89.49 | $16,340.78 |
| 36 | $16,340.78 | $423.52 | $0.00 | $92.39 | $16,856.69 |
| 37 | $16,856.69 | $423.52 | $0.00 | $95.31 | $17,375.52 |
| 38 | $17,375.52 | $423.52 | $0.00 | $98.24 | $17,897.28 |
| 39 | $17,897.28 | $423.52 | $0.00 | $101.19 | $18,421.99 |
| 40 | $18,421.99 | $423.52 | $0.00 | $104.16 | $18,949.67 |
| 41 | $18,949.67 | $423.52 | $0.00 | $107.14 | $19,480.33 |
| 42 | $19,480.33 | $423.52 | $0.00 | $110.14 | $20,013.99 |
| 43 | $20,013.99 | $423.52 | $0.00 | $113.16 | $20,550.67 |
| 44 | $20,550.67 | $423.52 | $0.00 | $116.20 | $21,090.39 |
| 45 | $21,090.39 | $423.52 | $0.00 | $119.25 | $21,633.16 |
| 46 | $21,633.16 | $423.52 | $0.00 | $122.32 | $22,179.00 |
| 47 | $22,179.00 | $423.52 | $0.00 | $125.40 | $22,727.92 |
| 48 | $22,727.92 | $423.52 | $0.00 | $128.51 | $23,279.95 |
| 49 | $23,279.95 | $423.52 | $0.00 | $131.63 | $23,835.10 |
| 50 | $23,835.10 | $423.52 | $0.00 | $134.77 | $24,393.39 |
| 51 | $24,393.39 | $423.52 | $0.00 | $137.92 | $24,954.83 |
| 52 | $24,954.83 | $423.52 | $0.00 | $141.10 | $25,519.45 |
| 53 | $25,519.45 | $423.52 | $0.00 | $144.29 | $26,087.26 |
| 54 | $26,087.26 | $423.52 | $0.00 | $147.50 | $26,658.28 |
| 55 | $26,658.28 | $423.52 | $0.00 | $150.73 | $27,232.53 |
| 56 | $27,232.53 | $423.52 | $0.00 | $153.98 | $27,810.03 |
| 57 | $27,810.03 | $423.52 | $0.00 | $157.24 | $28,390.79 |
| 58 | $28,390.79 | $423.52 | $0.00 | $160.53 | $28,974.84 |
| 59 | $28,974.84 | $423.52 | $0.00 | $163.83 | $29,562.19 |
| 60 | $29,562.19 | $423.52 | $0.00 | $167.15 | $30,152.86 |
| 61 | $30,152.86 | $423.52 | $0.00 | $170.49 | $30,746.87 |
| 62 | $30,746.87 | $423.52 | $0.00 | $173.85 | $31,344.24 |
| 63 | $31,344.24 | $423.52 | $0.00 | $177.22 | $31,944.98 |
| 64 | $31,944.98 | $423.52 | $0.00 | $180.62 | $32,549.12 |
| 65 | $32,549.12 | $423.52 | $0.00 | $184.04 | $33,156.68 |
| 66 | $33,156.68 | $423.52 | $0.00 | $187.47 | $33,767.67 |
| 67 | $33,767.67 | $423.52 | $0.00 | $190.93 | $34,382.12 |
| 68 | $34,382.12 | $423.52 | $0.00 | $194.40 | $35,000.04 |
| 69 | $35,000.04 | $423.52 | $0.00 | $197.90 | $35,621.46 |
| 70 | $35,621.46 | $423.52 | $0.00 | $201.41 | $36,246.39 |
| 71 | $36,246.39 | $423.52 | $0.00 | $204.94 | $36,874.85 |
| 72 | $36,874.85 | $423.52 | $0.00 | $208.50 | $37,506.87 |
| 73 | $37,506.87 | $423.52 | $0.00 | $212.07 | $38,142.46 |
| 74 | $38,142.46 | $423.52 | $0.00 | $215.66 | $38,781.64 |
| 75 | $38,781.64 | $423.52 | $0.00 | $219.28 | $39,424.44 |
| 76 | $39,424.44 | $423.52 | $0.00 | $222.91 | $40,070.87 |
| 77 | $40,070.87 | $423.52 | $0.00 | $226.57 | $40,720.96 |
| 78 | $40,720.96 | $423.52 | $0.00 | $230.24 | $41,374.72 |
| 79 | $41,374.72 | $423.52 | $0.00 | $233.94 | $42,032.18 |
| 80 | $42,032.18 | $423.52 | $0.00 | $237.66 | $42,693.36 |
| 81 | $42,693.36 | $423.52 | $0.00 | $241.39 | $43,358.27 |
| 82 | $43,358.27 | $423.52 | $0.00 | $245.15 | $44,026.94 |
| 83 | $44,026.94 | $423.52 | $0.00 | $248.93 | $44,699.39 |
| 84 | $44,699.39 | $423.52 | $0.00 | $252.74 | $45,375.65 |
| 85 | $45,375.65 | $423.52 | $0.00 | $256.56 | $46,055.73 |
| 86 | $46,055.73 | $423.52 | $0.00 | $260.41 | $46,739.66 |
| 87 | $46,739.66 | $423.52 | $0.00 | $264.27 | $47,427.45 |
| 88 | $47,427.45 | $423.52 | $0.00 | $268.16 | $48,119.13 |
| 89 | $48,119.13 | $423.52 | $0.00 | $272.07 | $48,814.72 |
| 90 | $48,814.72 | $423.52 | $0.00 | $276.01 | $49,514.25 |
| 91 | $49,514.25 | $423.52 | $0.00 | $279.96 | $50,217.73 |
| 92 | $50,217.73 | $423.52 | $0.00 | $283.94 | $50,925.19 |
| 93 | $50,925.19 | $423.52 | $0.00 | $287.94 | $51,636.65 |
| 94 | $51,636.65 | $423.52 | $0.00 | $291.96 | $52,352.13 |
| 95 | $52,352.13 | $423.52 | $0.00 | $296.01 | $53,071.66 |
| 96 | $53,071.66 | $423.52 | $0.00 | $300.07 | $53,795.25 |
| 97 | $53,795.25 | $423.52 | $0.00 | $304.17 | $54,522.94 |
| 98 | $54,522.94 | $423.52 | $0.00 | $308.28 | $55,254.74 |
| 99 | $55,254.74 | $423.52 | $0.00 | $312.42 | $55,990.68 |
| 100 | $55,990.68 | $423.52 | $0.00 | $316.58 | $56,730.78 |
| 101 | $56,730.78 | $423.52 | $0.00 | $320.76 | $57,475.06 |
| 102 | $57,475.06 | $423.52 | $0.00 | $324.97 | $58,223.55 |
| 103 | $58,223.55 | $423.52 | $0.00 | $329.20 | $58,976.27 |
| 104 | $58,976.27 | $423.52 | $0.00 | $333.46 | $59,733.25 |
| 105 | $59,733.25 | $423.52 | $0.00 | $337.74 | $60,494.51 |
| 106 | $60,494.51 | $423.52 | $0.00 | $342.04 | $61,260.07 |
| 107 | $61,260.07 | $423.52 | $0.00 | $346.37 | $62,029.96 |
| 108 | $62,029.96 | $423.52 | $0.00 | $350.73 | $62,804.21 |
| 109 | $62,804.21 | $423.52 | $0.00 | $355.10 | $63,582.83 |
| 110 | $63,582.83 | $423.52 | $0.00 | $359.51 | $64,365.86 |
| 111 | $64,365.86 | $423.52 | $0.00 | $363.93 | $65,153.31 |
| 112 | $65,153.31 | $423.52 | $0.00 | $368.39 | $65,945.22 |
| 113 | $65,945.22 | $423.52 | $0.00 | $372.86 | $66,741.60 |
| 114 | $66,741.60 | $423.52 | $0.00 | $377.37 | $67,542.49 |
| 115 | $67,542.49 | $423.52 | $0.00 | $381.90 | $68,347.91 |
| 116 | $68,347.91 | $423.52 | $0.00 | $386.45 | $69,157.88 |
| 117 | $69,157.88 | $423.52 | $0.00 | $391.03 | $69,972.43 |
| 118 | $69,972.43 | $423.52 | $0.00 | $395.63 | $70,791.58 |
| 119 | $70,791.58 | $423.52 | $0.00 | $400.27 | $71,615.37 |
| 120 | $71,615.37 | $423.52 | $0.00 | $404.92 | $72,443.81 |
| 121 | $72,443.81 | $423.52 | $0.00 | $409.61 | $73,276.94 |
| 122 | $73,276.94 | $423.52 | $0.00 | $414.32 | $74,114.78 |
| 123 | $74,114.78 | $423.52 | $0.00 | $419.06 | $74,957.36 |
| 124 | $74,957.36 | $423.52 | $0.00 | $423.82 | $75,804.70 |
| 125 | $75,804.70 | $423.52 | $0.00 | $428.61 | $76,656.83 |
| 126 | $76,656.83 | $423.52 | $0.00 | $433.43 | $77,513.78 |
| 127 | $77,513.78 | $423.52 | $0.00 | $438.27 | $78,375.57 |
| 128 | $78,375.57 | $423.52 | $0.00 | $443.15 | $79,242.24 |
| 129 | $79,242.24 | $423.52 | $0.00 | $448.05 | $80,113.81 |
| 130 | $80,113.81 | $423.52 | $0.00 | $452.98 | $80,990.31 |
| 131 | $80,990.31 | $423.52 | $0.00 | $457.93 | $81,871.76 |
| 132 | $81,871.76 | $423.52 | $0.00 | $462.91 | $82,758.19 |
| 133 | $82,758.19 | $423.52 | $0.00 | $467.93 | $83,649.64 |
| 134 | $83,649.64 | $423.52 | $0.00 | $472.97 | $84,546.13 |
| 135 | $84,546.13 | $423.52 | $0.00 | $478.04 | $85,447.69 |
| 136 | $85,447.69 | $423.52 | $0.00 | $483.13 | $86,354.34 |
| 137 | $86,354.34 | $423.52 | $0.00 | $488.26 | $87,266.12 |
| 138 | $87,266.12 | $423.52 | $0.00 | $493.42 | $88,183.06 |
| 139 | $88,183.06 | $423.52 | $0.00 | $498.60 | $89,105.18 |
| 140 | $89,105.18 | $423.52 | $0.00 | $503.81 | $90,032.51 |
| 141 | $90,032.51 | $423.52 | $0.00 | $509.06 | $90,965.09 |
| 142 | $90,965.09 | $423.52 | $0.00 | $514.33 | $91,902.94 |
| 143 | $91,902.94 | $423.52 | $0.00 | $519.63 | $92,846.09 |
| 144 | $92,846.09 | $423.52 | $0.00 | $524.97 | $93,794.58 |
| 145 | $93,794.58 | $423.52 | $0.00 | $530.33 | $94,748.43 |
| 146 | $94,748.43 | $423.52 | $0.00 | $535.72 | $95,707.67 |
| 147 | $95,707.67 | $423.52 | $0.00 | $541.15 | $96,672.34 |
| 148 | $96,672.34 | $423.52 | $0.00 | $546.60 | $97,642.46 |
| 149 | $97,642.46 | $423.52 | $0.00 | $552.08 | $98,618.06 |
| 150 | $98,618.06 | $423.52 | $0.00 | $557.60 | $99,599.18 |
| 151 | $99,599.18 | $423.52 | $0.00 | $563.15 | $100,585.85 |
| 152 | $100,585.85 | $423.52 | $0.00 | $568.73 | $101,578.10 |
| 153 | $101,578.10 | $423.52 | $0.00 | $574.34 | $102,575.96 |
| 154 | $102,575.96 | $423.52 | $0.00 | $579.98 | $103,579.46 |
| 155 | $103,579.46 | $423.52 | $0.00 | $585.65 | $104,588.63 |
| 156 | $104,588.63 | $423.52 | $0.00 | $591.36 | $105,603.51 |
| 157 | $105,603.51 | $423.52 | $0.00 | $597.10 | $106,624.13 |
| 158 | $106,624.13 | $423.52 | $0.00 | $602.87 | $107,650.52 |
| 159 | $107,650.52 | $423.52 | $0.00 | $608.67 | $108,682.71 |
| 160 | $108,682.71 | $423.52 | $0.00 | $614.51 | $109,720.74 |
| 161 | $109,720.74 | $423.52 | $0.00 | $620.38 | $110,764.64 |
| 162 | $110,764.64 | $423.52 | $0.00 | $626.28 | $111,814.44 |
| 163 | $111,814.44 | $423.52 | $0.00 | $632.22 | $112,870.18 |
| 164 | $112,870.18 | $423.52 | $0.00 | $638.18 | $113,931.88 |
| 165 | $113,931.88 | $423.52 | $0.00 | $644.19 | $114,999.59 |
| 166 | $114,999.59 | $423.52 | $0.00 | $650.22 | $116,073.33 |
| 167 | $116,073.33 | $423.52 | $0.00 | $656.30 | $117,153.15 |
| 168 | $117,153.15 | $423.52 | $0.00 | $662.40 | $118,239.07 |
| 169 | $118,239.07 | $423.52 | $0.00 | $668.54 | $119,331.13 |
| 170 | $119,331.13 | $423.52 | $0.00 | $674.72 | $120,429.37 |
| 171 | $120,429.37 | $423.52 | $0.00 | $680.93 | $121,533.82 |
| 172 | $121,533.82 | $423.52 | $0.00 | $687.17 | $122,644.51 |
| 173 | $122,644.51 | $423.52 | $0.00 | $693.45 | $123,761.48 |
| 174 | $123,761.48 | $423.52 | $0.00 | $699.77 | $124,884.77 |
| 175 | $124,884.77 | $423.52 | $0.00 | $706.12 | $126,014.41 |
| 176 | $126,014.41 | $423.52 | $0.00 | $712.50 | $127,150.43 |
| 177 | $127,150.43 | $423.52 | $0.00 | $718.93 | $128,292.88 |
| 178 | $128,292.88 | $423.52 | $0.00 | $725.39 | $129,441.79 |
| 179 | $129,441.79 | $423.52 | $0.00 | $731.88 | $130,597.19 |
| 180 | $130,597.19 | $423.52 | $0.00 | $738.42 | $131,759.13 |
| 181 | $131,759.13 | $423.52 | $0.00 | $744.99 | $132,927.64 |
| 182 | $132,927.64 | $423.52 | $0.00 | $751.59 | $134,102.75 |
| 183 | $134,102.75 | $423.52 | $0.00 | $758.24 | $135,284.51 |
| 184 | $135,284.51 | $423.52 | $0.00 | $764.92 | $136,472.95 |
| 185 | $136,472.95 | $423.52 | $0.00 | $771.64 | $137,668.11 |
| 186 | $137,668.11 | $423.52 | $0.00 | $778.40 | $138,870.03 |
| 187 | $138,870.03 | $423.52 | $0.00 | $785.19 | $140,078.74 |
| 188 | $140,078.74 | $423.52 | $0.00 | $792.03 | $141,294.29 |
| 189 | $141,294.29 | $423.52 | $0.00 | $798.90 | $142,516.71 |
| 190 | $142,516.71 | $423.52 | $0.00 | $805.81 | $143,746.04 |
| 191 | $143,746.04 | $423.52 | $0.00 | $812.76 | $144,982.32 |
| 192 | $144,982.32 | $423.52 | $0.00 | $819.75 | $146,225.59 |
| 193 | $146,225.59 | $423.52 | $0.00 | $826.78 | $147,475.89 |
| 194 | $147,475.89 | $423.52 | $0.00 | $833.85 | $148,733.26 |
| 195 | $148,733.26 | $423.52 | $0.00 | $840.96 | $149,997.74 |
| 196 | $149,997.74 | $423.52 | $0.00 | $848.11 | $151,269.37 |
| 197 | $151,269.37 | $423.52 | $0.00 | $855.30 | $152,548.19 |
| 198 | $152,548.19 | $423.52 | $0.00 | $862.53 | $153,834.24 |
| 199 | $153,834.24 | $423.52 | $0.00 | $869.80 | $155,127.56 |
| 200 | $155,127.56 | $423.52 | $0.00 | $877.11 | $156,428.19 |
| 201 | $156,428.19 | $423.52 | $0.00 | $884.47 | $157,736.18 |
| 202 | $157,736.18 | $423.52 | $0.00 | $891.86 | $159,051.56 |
| 203 | $159,051.56 | $423.52 | $0.00 | $899.30 | $160,374.38 |
| 204 | $160,374.38 | $423.52 | $0.00 | $906.78 | $161,704.68 |
| 205 | $161,704.68 | $423.52 | $0.00 | $914.30 | $163,042.50 |
| 206 | $163,042.50 | $423.52 | $0.00 | $921.87 | $164,387.89 |
| 207 | $164,387.89 | $423.52 | $0.00 | $929.47 | $165,740.88 |
| 208 | $165,740.88 | $423.52 | $0.00 | $937.12 | $167,101.52 |
| 209 | $167,101.52 | $423.52 | $0.00 | $944.82 | $168,469.86 |
| 210 | $168,469.86 | $423.52 | $0.00 | $952.55 | $169,845.93 |
| 211 | $169,845.93 | $423.52 | $0.00 | $960.33 | $171,229.78 |
| 212 | $171,229.78 | $423.52 | $0.00 | $968.16 | $172,621.46 |
| 213 | $172,621.46 | $423.52 | $0.00 | $976.03 | $174,021.01 |
| 214 | $174,021.01 | $423.52 | $0.00 | $983.94 | $175,428.47 |
| 215 | $175,428.47 | $423.52 | $0.00 | $991.90 | $176,843.89 |
| 216 | $176,843.89 | $423.52 | $0.00 | $999.90 | $178,267.31 |
| 217 | $178,267.31 | $423.52 | $48,278.95 | $1,007.95 | $131,419.83 |
| 218 | $131,419.83 | $423.52 | $0.00 | $743.07 | $132,586.42 |
| 219 | $132,586.42 | $423.52 | $0.00 | $749.66 | $133,759.60 |
| 220 | $133,759.60 | $423.52 | $0.00 | $756.30 | $134,939.42 |
| 221 | $134,939.42 | $423.52 | $0.00 | $762.97 | $136,125.91 |
| 222 | $136,125.91 | $423.52 | $0.00 | $769.68 | $137,319.11 |
| 223 | $137,319.11 | $423.52 | $0.00 | $776.42 | $138,519.05 |
| 224 | $138,519.05 | $423.52 | $0.00 | $783.21 | $139,725.78 |
| 225 | $139,725.78 | $423.52 | $0.00 | $790.03 | $140,939.33 |
| 226 | $140,939.33 | $423.52 | $0.00 | $796.89 | $142,159.74 |
| 227 | $142,159.74 | $423.52 | $0.00 | $803.79 | $143,387.05 |
| 228 | $143,387.05 | $423.52 | $0.00 | $810.73 | $144,621.30 |
| 229 | $144,621.30 | $423.52 | $51,658.48 | $817.71 | $94,204.05 |
| 230 | $94,204.05 | $423.52 | $0.00 | $532.64 | $95,160.21 |
| 231 | $95,160.21 | $423.52 | $0.00 | $538.05 | $96,121.78 |
| 232 | $96,121.78 | $423.52 | $0.00 | $543.49 | $97,088.79 |
| 233 | $97,088.79 | $423.52 | $0.00 | $548.95 | $98,061.26 |
| 234 | $98,061.26 | $423.52 | $0.00 | $554.45 | $99,039.23 |
| 235 | $99,039.23 | $423.52 | $0.00 | $559.98 | $100,022.73 |
| 236 | $100,022.73 | $423.52 | $0.00 | $565.54 | $101,011.79 |
| 237 | $101,011.79 | $423.52 | $0.00 | $571.14 | $102,006.45 |
| 238 | $102,006.45 | $423.52 | $0.00 | $576.76 | $103,006.73 |
| 239 | $103,006.73 | $423.52 | $0.00 | $582.42 | $104,012.67 |
| 240 | $104,012.67 | $423.52 | $0.00 | $588.10 | $105,024.29 |
| 241 | $105,024.29 | $423.52 | $55,274.57 | $593.82 | $50,767.06 |
| 242 | $50,767.06 | $423.52 | $0.00 | $287.04 | $51,477.62 |
| 243 | $51,477.62 | $423.52 | $0.00 | $291.06 | $52,192.20 |
| 244 | $52,192.20 | $423.52 | $0.00 | $295.10 | $52,910.82 |
| 245 | $52,910.82 | $423.52 | $0.00 | $299.17 | $53,633.51 |
| 246 | $53,633.51 | $423.52 | $0.00 | $303.25 | $54,360.28 |
| 247 | $54,360.28 | $423.52 | $0.00 | $307.36 | $55,091.16 |
| 248 | $55,091.16 | $423.52 | $0.00 | $311.49 | $55,826.17 |
| 249 | $55,826.17 | $423.52 | $0.00 | $315.65 | $56,565.34 |
| 250 | $56,565.34 | $423.52 | $0.00 | $319.83 | $57,308.69 |
| 251 | $57,308.69 | $423.52 | $0.00 | $324.03 | $58,056.24 |
| 252 | $58,056.24 | $423.52 | $0.00 | $328.26 | $58,808.02 |
| 253 | $58,808.02 | $0.00 | $59,143.79 | $332.51 | -$3.26 |