| Estimated Annual Cost in 2042 | $90,003 |
| Monthly savings required | $711 |
How much will it cost to send your child to Jacksonville State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $360,010.89 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $711.31 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 | $23,990.00 |
| 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 Jacksonville State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $711.31 | $0.00 | $0.00 | $711.31 |
| 2 | $711.31 | $711.31 | $0.00 | $4.02 | $1,426.64 |
| 3 | $1,426.64 | $711.31 | $0.00 | $8.07 | $2,146.02 |
| 4 | $2,146.02 | $711.31 | $0.00 | $12.13 | $2,869.46 |
| 5 | $2,869.46 | $711.31 | $0.00 | $16.22 | $3,596.99 |
| 6 | $3,596.99 | $711.31 | $0.00 | $20.34 | $4,328.64 |
| 7 | $4,328.64 | $711.31 | $0.00 | $24.47 | $5,064.42 |
| 8 | $5,064.42 | $711.31 | $0.00 | $28.63 | $5,804.36 |
| 9 | $5,804.36 | $711.31 | $0.00 | $32.82 | $6,548.49 |
| 10 | $6,548.49 | $711.31 | $0.00 | $37.03 | $7,296.83 |
| 11 | $7,296.83 | $711.31 | $0.00 | $41.26 | $8,049.40 |
| 12 | $8,049.40 | $711.31 | $0.00 | $45.51 | $8,806.22 |
| 13 | $8,806.22 | $711.31 | $0.00 | $49.79 | $9,567.32 |
| 14 | $9,567.32 | $711.31 | $0.00 | $54.10 | $10,332.73 |
| 15 | $10,332.73 | $711.31 | $0.00 | $58.42 | $11,102.46 |
| 16 | $11,102.46 | $711.31 | $0.00 | $62.77 | $11,876.54 |
| 17 | $11,876.54 | $711.31 | $0.00 | $67.15 | $12,655.00 |
| 18 | $12,655.00 | $711.31 | $0.00 | $71.55 | $13,437.86 |
| 19 | $13,437.86 | $711.31 | $0.00 | $75.98 | $14,225.15 |
| 20 | $14,225.15 | $711.31 | $0.00 | $80.43 | $15,016.89 |
| 21 | $15,016.89 | $711.31 | $0.00 | $84.91 | $15,813.11 |
| 22 | $15,813.11 | $711.31 | $0.00 | $89.41 | $16,613.83 |
| 23 | $16,613.83 | $711.31 | $0.00 | $93.94 | $17,419.08 |
| 24 | $17,419.08 | $711.31 | $0.00 | $98.49 | $18,228.88 |
| 25 | $18,228.88 | $711.31 | $0.00 | $103.07 | $19,043.26 |
| 26 | $19,043.26 | $711.31 | $0.00 | $107.67 | $19,862.24 |
| 27 | $19,862.24 | $711.31 | $0.00 | $112.30 | $20,685.85 |
| 28 | $20,685.85 | $711.31 | $0.00 | $116.96 | $21,514.12 |
| 29 | $21,514.12 | $711.31 | $0.00 | $121.64 | $22,347.07 |
| 30 | $22,347.07 | $711.31 | $0.00 | $126.35 | $23,184.73 |
| 31 | $23,184.73 | $711.31 | $0.00 | $131.09 | $24,027.13 |
| 32 | $24,027.13 | $711.31 | $0.00 | $135.85 | $24,874.29 |
| 33 | $24,874.29 | $711.31 | $0.00 | $140.64 | $25,726.24 |
| 34 | $25,726.24 | $711.31 | $0.00 | $145.46 | $26,583.01 |
| 35 | $26,583.01 | $711.31 | $0.00 | $150.30 | $27,444.62 |
| 36 | $27,444.62 | $711.31 | $0.00 | $155.18 | $28,311.11 |
| 37 | $28,311.11 | $711.31 | $0.00 | $160.08 | $29,182.50 |
| 38 | $29,182.50 | $711.31 | $0.00 | $165.00 | $30,058.81 |
| 39 | $30,058.81 | $711.31 | $0.00 | $169.96 | $30,940.08 |
| 40 | $30,940.08 | $711.31 | $0.00 | $174.94 | $31,826.33 |
| 41 | $31,826.33 | $711.31 | $0.00 | $179.95 | $32,717.59 |
| 42 | $32,717.59 | $711.31 | $0.00 | $184.99 | $33,613.89 |
| 43 | $33,613.89 | $711.31 | $0.00 | $190.06 | $34,515.26 |
| 44 | $34,515.26 | $711.31 | $0.00 | $195.15 | $35,421.72 |
| 45 | $35,421.72 | $711.31 | $0.00 | $200.28 | $36,333.31 |
| 46 | $36,333.31 | $711.31 | $0.00 | $205.43 | $37,250.05 |
| 47 | $37,250.05 | $711.31 | $0.00 | $210.62 | $38,171.98 |
| 48 | $38,171.98 | $711.31 | $0.00 | $215.83 | $39,099.12 |
| 49 | $39,099.12 | $711.31 | $0.00 | $221.07 | $40,031.50 |
| 50 | $40,031.50 | $711.31 | $0.00 | $226.34 | $40,969.15 |
| 51 | $40,969.15 | $711.31 | $0.00 | $231.65 | $41,912.11 |
| 52 | $41,912.11 | $711.31 | $0.00 | $236.98 | $42,860.40 |
| 53 | $42,860.40 | $711.31 | $0.00 | $242.34 | $43,814.05 |
| 54 | $43,814.05 | $711.31 | $0.00 | $247.73 | $44,773.09 |
| 55 | $44,773.09 | $711.31 | $0.00 | $253.15 | $45,737.55 |
| 56 | $45,737.55 | $711.31 | $0.00 | $258.61 | $46,707.47 |
| 57 | $46,707.47 | $711.31 | $0.00 | $264.09 | $47,682.87 |
| 58 | $47,682.87 | $711.31 | $0.00 | $269.61 | $48,663.79 |
| 59 | $48,663.79 | $711.31 | $0.00 | $275.15 | $49,650.25 |
| 60 | $49,650.25 | $711.31 | $0.00 | $280.73 | $50,642.29 |
| 61 | $50,642.29 | $711.31 | $0.00 | $286.34 | $51,639.94 |
| 62 | $51,639.94 | $711.31 | $0.00 | $291.98 | $52,643.23 |
| 63 | $52,643.23 | $711.31 | $0.00 | $297.65 | $53,652.19 |
| 64 | $53,652.19 | $711.31 | $0.00 | $303.36 | $54,666.86 |
| 65 | $54,666.86 | $711.31 | $0.00 | $309.09 | $55,687.26 |
| 66 | $55,687.26 | $711.31 | $0.00 | $314.86 | $56,713.43 |
| 67 | $56,713.43 | $711.31 | $0.00 | $320.67 | $57,745.41 |
| 68 | $57,745.41 | $711.31 | $0.00 | $326.50 | $58,783.22 |
| 69 | $58,783.22 | $711.31 | $0.00 | $332.37 | $59,826.90 |
| 70 | $59,826.90 | $711.31 | $0.00 | $338.27 | $60,876.48 |
| 71 | $60,876.48 | $711.31 | $0.00 | $344.20 | $61,931.99 |
| 72 | $61,931.99 | $711.31 | $0.00 | $350.17 | $62,993.47 |
| 73 | $62,993.47 | $711.31 | $0.00 | $356.17 | $64,060.95 |
| 74 | $64,060.95 | $711.31 | $0.00 | $362.21 | $65,134.47 |
| 75 | $65,134.47 | $711.31 | $0.00 | $368.28 | $66,214.06 |
| 76 | $66,214.06 | $711.31 | $0.00 | $374.38 | $67,299.75 |
| 77 | $67,299.75 | $711.31 | $0.00 | $380.52 | $68,391.58 |
| 78 | $68,391.58 | $711.31 | $0.00 | $386.70 | $69,489.59 |
| 79 | $69,489.59 | $711.31 | $0.00 | $392.90 | $70,593.80 |
| 80 | $70,593.80 | $711.31 | $0.00 | $399.15 | $71,704.26 |
| 81 | $71,704.26 | $711.31 | $0.00 | $405.43 | $72,821.00 |
| 82 | $72,821.00 | $711.31 | $0.00 | $411.74 | $73,944.05 |
| 83 | $73,944.05 | $711.31 | $0.00 | $418.09 | $75,073.45 |
| 84 | $75,073.45 | $711.31 | $0.00 | $424.48 | $76,209.24 |
| 85 | $76,209.24 | $711.31 | $0.00 | $430.90 | $77,351.45 |
| 86 | $77,351.45 | $711.31 | $0.00 | $437.36 | $78,500.12 |
| 87 | $78,500.12 | $711.31 | $0.00 | $443.85 | $79,655.28 |
| 88 | $79,655.28 | $711.31 | $0.00 | $450.38 | $80,816.97 |
| 89 | $80,816.97 | $711.31 | $0.00 | $456.95 | $81,985.23 |
| 90 | $81,985.23 | $711.31 | $0.00 | $463.56 | $83,160.10 |
| 91 | $83,160.10 | $711.31 | $0.00 | $470.20 | $84,341.61 |
| 92 | $84,341.61 | $711.31 | $0.00 | $476.88 | $85,529.80 |
| 93 | $85,529.80 | $711.31 | $0.00 | $483.60 | $86,724.71 |
| 94 | $86,724.71 | $711.31 | $0.00 | $490.35 | $87,926.37 |
| 95 | $87,926.37 | $711.31 | $0.00 | $497.15 | $89,134.83 |
| 96 | $89,134.83 | $711.31 | $0.00 | $503.98 | $90,350.12 |
| 97 | $90,350.12 | $711.31 | $0.00 | $510.85 | $91,572.28 |
| 98 | $91,572.28 | $711.31 | $0.00 | $517.76 | $92,801.35 |
| 99 | $92,801.35 | $711.31 | $0.00 | $524.71 | $94,037.37 |
| 100 | $94,037.37 | $711.31 | $0.00 | $531.70 | $95,280.38 |
| 101 | $95,280.38 | $711.31 | $0.00 | $538.73 | $96,530.42 |
| 102 | $96,530.42 | $711.31 | $0.00 | $545.80 | $97,787.53 |
| 103 | $97,787.53 | $711.31 | $0.00 | $552.90 | $99,051.74 |
| 104 | $99,051.74 | $711.31 | $0.00 | $560.05 | $100,323.10 |
| 105 | $100,323.10 | $711.31 | $0.00 | $567.24 | $101,601.65 |
| 106 | $101,601.65 | $711.31 | $0.00 | $574.47 | $102,887.43 |
| 107 | $102,887.43 | $711.31 | $0.00 | $581.74 | $104,180.48 |
| 108 | $104,180.48 | $711.31 | $0.00 | $589.05 | $105,480.84 |
| 109 | $105,480.84 | $711.31 | $0.00 | $596.40 | $106,788.55 |
| 110 | $106,788.55 | $711.31 | $0.00 | $603.80 | $108,103.66 |
| 111 | $108,103.66 | $711.31 | $0.00 | $611.23 | $109,426.20 |
| 112 | $109,426.20 | $711.31 | $0.00 | $618.71 | $110,756.22 |
| 113 | $110,756.22 | $711.31 | $0.00 | $626.23 | $112,093.76 |
| 114 | $112,093.76 | $711.31 | $0.00 | $633.79 | $113,438.86 |
| 115 | $113,438.86 | $711.31 | $0.00 | $641.40 | $114,791.57 |
| 116 | $114,791.57 | $711.31 | $0.00 | $649.05 | $116,151.93 |
| 117 | $116,151.93 | $711.31 | $0.00 | $656.74 | $117,519.98 |
| 118 | $117,519.98 | $711.31 | $0.00 | $664.48 | $118,895.77 |
| 119 | $118,895.77 | $711.31 | $0.00 | $672.25 | $120,279.33 |
| 120 | $120,279.33 | $711.31 | $0.00 | $680.08 | $121,670.72 |
| 121 | $121,670.72 | $711.31 | $0.00 | $687.94 | $123,069.97 |
| 122 | $123,069.97 | $711.31 | $0.00 | $695.86 | $124,477.14 |
| 123 | $124,477.14 | $711.31 | $0.00 | $703.81 | $125,892.26 |
| 124 | $125,892.26 | $711.31 | $0.00 | $711.81 | $127,315.38 |
| 125 | $127,315.38 | $711.31 | $0.00 | $719.86 | $128,746.55 |
| 126 | $128,746.55 | $711.31 | $0.00 | $727.95 | $130,185.81 |
| 127 | $130,185.81 | $711.31 | $0.00 | $736.09 | $131,633.21 |
| 128 | $131,633.21 | $711.31 | $0.00 | $744.27 | $133,088.79 |
| 129 | $133,088.79 | $711.31 | $0.00 | $752.50 | $134,552.60 |
| 130 | $134,552.60 | $711.31 | $0.00 | $760.78 | $136,024.69 |
| 131 | $136,024.69 | $711.31 | $0.00 | $769.10 | $137,505.10 |
| 132 | $137,505.10 | $711.31 | $0.00 | $777.47 | $138,993.88 |
| 133 | $138,993.88 | $711.31 | $0.00 | $785.89 | $140,491.08 |
| 134 | $140,491.08 | $711.31 | $0.00 | $794.36 | $141,996.75 |
| 135 | $141,996.75 | $711.31 | $0.00 | $802.87 | $143,510.93 |
| 136 | $143,510.93 | $711.31 | $0.00 | $811.43 | $145,033.67 |
| 137 | $145,033.67 | $711.31 | $0.00 | $820.04 | $146,565.02 |
| 138 | $146,565.02 | $711.31 | $0.00 | $828.70 | $148,105.03 |
| 139 | $148,105.03 | $711.31 | $0.00 | $837.41 | $149,653.75 |
| 140 | $149,653.75 | $711.31 | $0.00 | $846.16 | $151,211.22 |
| 141 | $151,211.22 | $711.31 | $0.00 | $854.97 | $152,777.50 |
| 142 | $152,777.50 | $711.31 | $0.00 | $863.83 | $154,352.64 |
| 143 | $154,352.64 | $711.31 | $0.00 | $872.73 | $155,936.68 |
| 144 | $155,936.68 | $711.31 | $0.00 | $881.69 | $157,529.68 |
| 145 | $157,529.68 | $711.31 | $0.00 | $890.70 | $159,131.69 |
| 146 | $159,131.69 | $711.31 | $0.00 | $899.75 | $160,742.75 |
| 147 | $160,742.75 | $711.31 | $0.00 | $908.86 | $162,362.92 |
| 148 | $162,362.92 | $711.31 | $0.00 | $918.02 | $163,992.25 |
| 149 | $163,992.25 | $711.31 | $0.00 | $927.24 | $165,630.80 |
| 150 | $165,630.80 | $711.31 | $0.00 | $936.50 | $167,278.61 |
| 151 | $167,278.61 | $711.31 | $0.00 | $945.82 | $168,935.74 |
| 152 | $168,935.74 | $711.31 | $0.00 | $955.19 | $170,602.24 |
| 153 | $170,602.24 | $711.31 | $0.00 | $964.61 | $172,278.16 |
| 154 | $172,278.16 | $711.31 | $0.00 | $974.09 | $173,963.56 |
| 155 | $173,963.56 | $711.31 | $0.00 | $983.62 | $175,658.49 |
| 156 | $175,658.49 | $711.31 | $0.00 | $993.20 | $177,363.00 |
| 157 | $177,363.00 | $711.31 | $0.00 | $1,002.84 | $179,077.15 |
| 158 | $179,077.15 | $711.31 | $0.00 | $1,012.53 | $180,800.99 |
| 159 | $180,800.99 | $711.31 | $0.00 | $1,022.28 | $182,534.58 |
| 160 | $182,534.58 | $711.31 | $0.00 | $1,032.08 | $184,277.97 |
| 161 | $184,277.97 | $711.31 | $0.00 | $1,041.93 | $186,031.21 |
| 162 | $186,031.21 | $711.31 | $0.00 | $1,051.85 | $187,794.37 |
| 163 | $187,794.37 | $711.31 | $0.00 | $1,061.82 | $189,567.50 |
| 164 | $189,567.50 | $711.31 | $0.00 | $1,071.84 | $191,350.65 |
| 165 | $191,350.65 | $711.31 | $0.00 | $1,081.92 | $193,143.88 |
| 166 | $193,143.88 | $711.31 | $0.00 | $1,092.06 | $194,947.25 |
| 167 | $194,947.25 | $711.31 | $0.00 | $1,102.26 | $196,760.82 |
| 168 | $196,760.82 | $711.31 | $0.00 | $1,112.51 | $198,584.64 |
| 169 | $198,584.64 | $711.31 | $0.00 | $1,122.83 | $200,418.78 |
| 170 | $200,418.78 | $711.31 | $0.00 | $1,133.20 | $202,263.29 |
| 171 | $202,263.29 | $711.31 | $0.00 | $1,143.63 | $204,118.23 |
| 172 | $204,118.23 | $711.31 | $0.00 | $1,154.11 | $205,983.65 |
| 173 | $205,983.65 | $711.31 | $0.00 | $1,164.66 | $207,859.62 |
| 174 | $207,859.62 | $711.31 | $0.00 | $1,175.27 | $209,746.20 |
| 175 | $209,746.20 | $711.31 | $0.00 | $1,185.94 | $211,643.45 |
| 176 | $211,643.45 | $711.31 | $0.00 | $1,196.66 | $213,551.42 |
| 177 | $213,551.42 | $711.31 | $0.00 | $1,207.45 | $215,470.18 |
| 178 | $215,470.18 | $711.31 | $0.00 | $1,218.30 | $217,399.79 |
| 179 | $217,399.79 | $711.31 | $0.00 | $1,229.21 | $219,340.31 |
| 180 | $219,340.31 | $711.31 | $0.00 | $1,240.18 | $221,291.80 |
| 181 | $221,291.80 | $711.31 | $0.00 | $1,251.22 | $223,254.33 |
| 182 | $223,254.33 | $711.31 | $0.00 | $1,262.31 | $225,227.95 |
| 183 | $225,227.95 | $711.31 | $0.00 | $1,273.47 | $227,212.73 |
| 184 | $227,212.73 | $711.31 | $0.00 | $1,284.69 | $229,208.73 |
| 185 | $229,208.73 | $711.31 | $0.00 | $1,295.98 | $231,216.02 |
| 186 | $231,216.02 | $711.31 | $0.00 | $1,307.33 | $233,234.66 |
| 187 | $233,234.66 | $711.31 | $0.00 | $1,318.74 | $235,264.71 |
| 188 | $235,264.71 | $711.31 | $0.00 | $1,330.22 | $237,306.24 |
| 189 | $237,306.24 | $711.31 | $0.00 | $1,341.76 | $239,359.31 |
| 190 | $239,359.31 | $711.31 | $0.00 | $1,353.37 | $241,423.99 |
| 191 | $241,423.99 | $711.31 | $0.00 | $1,365.05 | $243,500.35 |
| 192 | $243,500.35 | $711.31 | $0.00 | $1,376.79 | $245,588.45 |
| 193 | $245,588.45 | $711.31 | $0.00 | $1,388.59 | $247,688.35 |
| 194 | $247,688.35 | $711.31 | $0.00 | $1,400.47 | $249,800.13 |
| 195 | $249,800.13 | $711.31 | $0.00 | $1,412.41 | $251,923.85 |
| 196 | $251,923.85 | $711.31 | $0.00 | $1,424.41 | $254,059.57 |
| 197 | $254,059.57 | $711.31 | $0.00 | $1,436.49 | $256,207.37 |
| 198 | $256,207.37 | $711.31 | $0.00 | $1,448.63 | $258,367.31 |
| 199 | $258,367.31 | $711.31 | $0.00 | $1,460.85 | $260,539.47 |
| 200 | $260,539.47 | $711.31 | $0.00 | $1,473.13 | $262,723.91 |
| 201 | $262,723.91 | $711.31 | $0.00 | $1,485.48 | $264,920.70 |
| 202 | $264,920.70 | $711.31 | $0.00 | $1,497.90 | $267,129.91 |
| 203 | $267,129.91 | $711.31 | $0.00 | $1,510.39 | $269,351.61 |
| 204 | $269,351.61 | $711.31 | $0.00 | $1,522.95 | $271,585.87 |
| 205 | $271,585.87 | $711.31 | $0.00 | $1,535.59 | $273,832.77 |
| 206 | $273,832.77 | $711.31 | $0.00 | $1,548.29 | $276,092.37 |
| 207 | $276,092.37 | $711.31 | $0.00 | $1,561.07 | $278,364.75 |
| 208 | $278,364.75 | $711.31 | $0.00 | $1,573.91 | $280,649.97 |
| 209 | $280,649.97 | $711.31 | $0.00 | $1,586.84 | $282,948.12 |
| 210 | $282,948.12 | $711.31 | $0.00 | $1,599.83 | $285,259.26 |
| 211 | $285,259.26 | $711.31 | $0.00 | $1,612.90 | $287,583.47 |
| 212 | $287,583.47 | $711.31 | $0.00 | $1,626.04 | $289,920.82 |
| 213 | $289,920.82 | $711.31 | $0.00 | $1,639.25 | $292,271.38 |
| 214 | $292,271.38 | $711.31 | $0.00 | $1,652.54 | $294,635.23 |
| 215 | $294,635.23 | $711.31 | $0.00 | $1,665.91 | $297,012.45 |
| 216 | $297,012.45 | $711.31 | $0.00 | $1,679.35 | $299,403.11 |
| 217 | $299,403.11 | $711.31 | $81,084.58 | $1,692.87 | $220,722.71 |
| 218 | $220,722.71 | $711.31 | $0.00 | $1,248.00 | $222,682.02 |
| 219 | $222,682.02 | $711.31 | $0.00 | $1,259.08 | $224,652.41 |
| 220 | $224,652.41 | $711.31 | $0.00 | $1,270.22 | $226,633.94 |
| 221 | $226,633.94 | $711.31 | $0.00 | $1,281.42 | $228,626.67 |
| 222 | $228,626.67 | $711.31 | $0.00 | $1,292.69 | $230,630.67 |
| 223 | $230,630.67 | $711.31 | $0.00 | $1,304.02 | $232,646.00 |
| 224 | $232,646.00 | $711.31 | $0.00 | $1,315.41 | $234,672.72 |
| 225 | $234,672.72 | $711.31 | $0.00 | $1,326.87 | $236,710.90 |
| 226 | $236,710.90 | $711.31 | $0.00 | $1,338.40 | $238,760.61 |
| 227 | $238,760.61 | $711.31 | $0.00 | $1,349.99 | $240,821.91 |
| 228 | $240,821.91 | $711.31 | $0.00 | $1,361.64 | $242,894.86 |
| 229 | $242,894.86 | $711.31 | $86,760.50 | $1,373.36 | $158,219.03 |
| 230 | $158,219.03 | $711.31 | $0.00 | $894.59 | $159,824.93 |
| 231 | $159,824.93 | $711.31 | $0.00 | $903.67 | $161,439.91 |
| 232 | $161,439.91 | $711.31 | $0.00 | $912.80 | $163,064.02 |
| 233 | $163,064.02 | $711.31 | $0.00 | $921.99 | $164,697.32 |
| 234 | $164,697.32 | $711.31 | $0.00 | $931.22 | $166,339.85 |
| 235 | $166,339.85 | $711.31 | $0.00 | $940.51 | $167,991.67 |
| 236 | $167,991.67 | $711.31 | $0.00 | $949.85 | $169,652.83 |
| 237 | $169,652.83 | $711.31 | $0.00 | $959.24 | $171,323.38 |
| 238 | $171,323.38 | $711.31 | $0.00 | $968.69 | $173,003.38 |
| 239 | $173,003.38 | $711.31 | $0.00 | $978.19 | $174,692.88 |
| 240 | $174,692.88 | $711.31 | $0.00 | $987.74 | $176,391.93 |
| 241 | $176,391.93 | $711.31 | $92,833.73 | $997.35 | $85,266.86 |
| 242 | $85,266.86 | $711.31 | $0.00 | $482.11 | $86,460.28 |
| 243 | $86,460.28 | $711.31 | $0.00 | $488.86 | $87,660.45 |
| 244 | $87,660.45 | $711.31 | $0.00 | $495.64 | $88,867.40 |
| 245 | $88,867.40 | $711.31 | $0.00 | $502.47 | $90,081.18 |
| 246 | $90,081.18 | $711.31 | $0.00 | $509.33 | $91,301.82 |
| 247 | $91,301.82 | $711.31 | $0.00 | $516.23 | $92,529.36 |
| 248 | $92,529.36 | $711.31 | $0.00 | $523.17 | $93,763.84 |
| 249 | $93,763.84 | $711.31 | $0.00 | $530.15 | $95,005.30 |
| 250 | $95,005.30 | $711.31 | $0.00 | $537.17 | $96,253.78 |
| 251 | $96,253.78 | $711.31 | $0.00 | $544.23 | $97,509.32 |
| 252 | $97,509.32 | $711.31 | $0.00 | $551.33 | $98,771.96 |
| 253 | $98,771.96 | $0.00 | $99,332.09 | $558.47 | -$1.66 |