How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $58,692 |
| Monthly savings required | $465 |
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 $234,768.26 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $464.60 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 | $22,633.00 |
| 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 Jacksonville State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $464.60 | $0.00 | $0.00 | $464.60 |
| 2 | $464.60 | $464.60 | $0.00 | $2.63 | $931.83 |
| 3 | $931.83 | $464.60 | $0.00 | $5.27 | $1,401.70 |
| 4 | $1,401.70 | $464.60 | $0.00 | $7.93 | $1,874.23 |
| 5 | $1,874.23 | $464.60 | $0.00 | $10.60 | $2,349.43 |
| 6 | $2,349.43 | $464.60 | $0.00 | $13.28 | $2,827.31 |
| 7 | $2,827.31 | $464.60 | $0.00 | $15.99 | $3,307.90 |
| 8 | $3,307.90 | $464.60 | $0.00 | $18.70 | $3,791.20 |
| 9 | $3,791.20 | $464.60 | $0.00 | $21.44 | $4,277.24 |
| 10 | $4,277.24 | $464.60 | $0.00 | $24.18 | $4,766.02 |
| 11 | $4,766.02 | $464.60 | $0.00 | $26.95 | $5,257.57 |
| 12 | $5,257.57 | $464.60 | $0.00 | $29.73 | $5,751.90 |
| 13 | $5,751.90 | $464.60 | $0.00 | $32.52 | $6,249.02 |
| 14 | $6,249.02 | $464.60 | $0.00 | $35.33 | $6,748.95 |
| 15 | $6,748.95 | $464.60 | $0.00 | $38.16 | $7,251.71 |
| 16 | $7,251.71 | $464.60 | $0.00 | $41.00 | $7,757.31 |
| 17 | $7,757.31 | $464.60 | $0.00 | $43.86 | $8,265.77 |
| 18 | $8,265.77 | $464.60 | $0.00 | $46.74 | $8,777.11 |
| 19 | $8,777.11 | $464.60 | $0.00 | $49.63 | $9,291.34 |
| 20 | $9,291.34 | $464.60 | $0.00 | $52.53 | $9,808.47 |
| 21 | $9,808.47 | $464.60 | $0.00 | $55.46 | $10,328.53 |
| 22 | $10,328.53 | $464.60 | $0.00 | $58.40 | $10,851.53 |
| 23 | $10,851.53 | $464.60 | $0.00 | $61.36 | $11,377.49 |
| 24 | $11,377.49 | $464.60 | $0.00 | $64.33 | $11,906.42 |
| 25 | $11,906.42 | $464.60 | $0.00 | $67.32 | $12,438.34 |
| 26 | $12,438.34 | $464.60 | $0.00 | $70.33 | $12,973.27 |
| 27 | $12,973.27 | $464.60 | $0.00 | $73.35 | $13,511.22 |
| 28 | $13,511.22 | $464.60 | $0.00 | $76.39 | $14,052.21 |
| 29 | $14,052.21 | $464.60 | $0.00 | $79.45 | $14,596.26 |
| 30 | $14,596.26 | $464.60 | $0.00 | $82.53 | $15,143.39 |
| 31 | $15,143.39 | $464.60 | $0.00 | $85.62 | $15,693.61 |
| 32 | $15,693.61 | $464.60 | $0.00 | $88.73 | $16,246.94 |
| 33 | $16,246.94 | $464.60 | $0.00 | $91.86 | $16,803.40 |
| 34 | $16,803.40 | $464.60 | $0.00 | $95.01 | $17,363.01 |
| 35 | $17,363.01 | $464.60 | $0.00 | $98.17 | $17,925.78 |
| 36 | $17,925.78 | $464.60 | $0.00 | $101.35 | $18,491.73 |
| 37 | $18,491.73 | $464.60 | $0.00 | $104.55 | $19,060.88 |
| 38 | $19,060.88 | $464.60 | $0.00 | $107.77 | $19,633.25 |
| 39 | $19,633.25 | $464.60 | $0.00 | $111.01 | $20,208.86 |
| 40 | $20,208.86 | $464.60 | $0.00 | $114.26 | $20,787.72 |
| 41 | $20,787.72 | $464.60 | $0.00 | $117.54 | $21,369.86 |
| 42 | $21,369.86 | $464.60 | $0.00 | $120.83 | $21,955.29 |
| 43 | $21,955.29 | $464.60 | $0.00 | $124.14 | $22,544.03 |
| 44 | $22,544.03 | $464.60 | $0.00 | $127.47 | $23,136.10 |
| 45 | $23,136.10 | $464.60 | $0.00 | $130.81 | $23,731.51 |
| 46 | $23,731.51 | $464.60 | $0.00 | $134.18 | $24,330.29 |
| 47 | $24,330.29 | $464.60 | $0.00 | $137.57 | $24,932.46 |
| 48 | $24,932.46 | $464.60 | $0.00 | $140.97 | $25,538.03 |
| 49 | $25,538.03 | $464.60 | $0.00 | $144.40 | $26,147.03 |
| 50 | $26,147.03 | $464.60 | $0.00 | $147.84 | $26,759.47 |
| 51 | $26,759.47 | $464.60 | $0.00 | $151.30 | $27,375.37 |
| 52 | $27,375.37 | $464.60 | $0.00 | $154.78 | $27,994.75 |
| 53 | $27,994.75 | $464.60 | $0.00 | $158.29 | $28,617.64 |
| 54 | $28,617.64 | $464.60 | $0.00 | $161.81 | $29,244.05 |
| 55 | $29,244.05 | $464.60 | $0.00 | $165.35 | $29,874.00 |
| 56 | $29,874.00 | $464.60 | $0.00 | $168.91 | $30,507.51 |
| 57 | $30,507.51 | $464.60 | $0.00 | $172.49 | $31,144.60 |
| 58 | $31,144.60 | $464.60 | $0.00 | $176.10 | $31,785.30 |
| 59 | $31,785.30 | $464.60 | $0.00 | $179.72 | $32,429.62 |
| 60 | $32,429.62 | $464.60 | $0.00 | $183.36 | $33,077.58 |
| 61 | $33,077.58 | $464.60 | $0.00 | $187.03 | $33,729.21 |
| 62 | $33,729.21 | $464.60 | $0.00 | $190.71 | $34,384.52 |
| 63 | $34,384.52 | $464.60 | $0.00 | $194.42 | $35,043.54 |
| 64 | $35,043.54 | $464.60 | $0.00 | $198.14 | $35,706.28 |
| 65 | $35,706.28 | $464.60 | $0.00 | $201.89 | $36,372.77 |
| 66 | $36,372.77 | $464.60 | $0.00 | $205.66 | $37,043.03 |
| 67 | $37,043.03 | $464.60 | $0.00 | $209.45 | $37,717.08 |
| 68 | $37,717.08 | $464.60 | $0.00 | $213.26 | $38,394.94 |
| 69 | $38,394.94 | $464.60 | $0.00 | $217.09 | $39,076.63 |
| 70 | $39,076.63 | $464.60 | $0.00 | $220.94 | $39,762.17 |
| 71 | $39,762.17 | $464.60 | $0.00 | $224.82 | $40,451.59 |
| 72 | $40,451.59 | $464.60 | $0.00 | $228.72 | $41,144.91 |
| 73 | $41,144.91 | $464.60 | $0.00 | $232.64 | $41,842.15 |
| 74 | $41,842.15 | $464.60 | $0.00 | $236.58 | $42,543.33 |
| 75 | $42,543.33 | $464.60 | $0.00 | $240.55 | $43,248.48 |
| 76 | $43,248.48 | $464.60 | $0.00 | $244.53 | $43,957.61 |
| 77 | $43,957.61 | $464.60 | $0.00 | $248.54 | $44,670.75 |
| 78 | $44,670.75 | $464.60 | $0.00 | $252.57 | $45,387.92 |
| 79 | $45,387.92 | $464.60 | $0.00 | $256.63 | $46,109.15 |
| 80 | $46,109.15 | $464.60 | $0.00 | $260.71 | $46,834.46 |
| 81 | $46,834.46 | $464.60 | $0.00 | $264.81 | $47,563.87 |
| 82 | $47,563.87 | $464.60 | $0.00 | $268.93 | $48,297.40 |
| 83 | $48,297.40 | $464.60 | $0.00 | $273.08 | $49,035.08 |
| 84 | $49,035.08 | $464.60 | $0.00 | $277.25 | $49,776.93 |
| 85 | $49,776.93 | $464.60 | $0.00 | $281.45 | $50,522.98 |
| 86 | $50,522.98 | $464.60 | $0.00 | $285.66 | $51,273.24 |
| 87 | $51,273.24 | $464.60 | $0.00 | $289.91 | $52,027.75 |
| 88 | $52,027.75 | $464.60 | $0.00 | $294.17 | $52,786.52 |
| 89 | $52,786.52 | $464.60 | $0.00 | $298.46 | $53,549.58 |
| 90 | $53,549.58 | $464.60 | $0.00 | $302.78 | $54,316.96 |
| 91 | $54,316.96 | $464.60 | $0.00 | $307.12 | $55,088.68 |
| 92 | $55,088.68 | $464.60 | $0.00 | $311.48 | $55,864.76 |
| 93 | $55,864.76 | $464.60 | $0.00 | $315.87 | $56,645.23 |
| 94 | $56,645.23 | $464.60 | $0.00 | $320.28 | $57,430.11 |
| 95 | $57,430.11 | $464.60 | $0.00 | $324.72 | $58,219.43 |
| 96 | $58,219.43 | $464.60 | $0.00 | $329.18 | $59,013.21 |
| 97 | $59,013.21 | $464.60 | $0.00 | $333.67 | $59,811.48 |
| 98 | $59,811.48 | $464.60 | $0.00 | $338.18 | $60,614.26 |
| 99 | $60,614.26 | $464.60 | $0.00 | $342.72 | $61,421.58 |
| 100 | $61,421.58 | $464.60 | $0.00 | $347.29 | $62,233.47 |
| 101 | $62,233.47 | $464.60 | $0.00 | $351.88 | $63,049.95 |
| 102 | $63,049.95 | $464.60 | $0.00 | $356.49 | $63,871.04 |
| 103 | $63,871.04 | $464.60 | $0.00 | $361.14 | $64,696.78 |
| 104 | $64,696.78 | $464.60 | $0.00 | $365.81 | $65,527.19 |
| 105 | $65,527.19 | $464.60 | $0.00 | $370.50 | $66,362.29 |
| 106 | $66,362.29 | $464.60 | $0.00 | $375.22 | $67,202.11 |
| 107 | $67,202.11 | $464.60 | $0.00 | $379.97 | $68,046.68 |
| 108 | $68,046.68 | $464.60 | $0.00 | $384.75 | $68,896.03 |
| 109 | $68,896.03 | $464.60 | $0.00 | $389.55 | $69,750.18 |
| 110 | $69,750.18 | $464.60 | $0.00 | $394.38 | $70,609.16 |
| 111 | $70,609.16 | $464.60 | $0.00 | $399.23 | $71,472.99 |
| 112 | $71,472.99 | $464.60 | $0.00 | $404.12 | $72,341.71 |
| 113 | $72,341.71 | $464.60 | $0.00 | $409.03 | $73,215.34 |
| 114 | $73,215.34 | $464.60 | $0.00 | $413.97 | $74,093.91 |
| 115 | $74,093.91 | $464.60 | $0.00 | $418.94 | $74,977.45 |
| 116 | $74,977.45 | $464.60 | $0.00 | $423.93 | $75,865.98 |
| 117 | $75,865.98 | $464.60 | $0.00 | $428.96 | $76,759.54 |
| 118 | $76,759.54 | $464.60 | $0.00 | $434.01 | $77,658.15 |
| 119 | $77,658.15 | $464.60 | $0.00 | $439.09 | $78,561.84 |
| 120 | $78,561.84 | $464.60 | $0.00 | $444.20 | $79,470.64 |
| 121 | $79,470.64 | $464.60 | $0.00 | $449.34 | $80,384.58 |
| 122 | $80,384.58 | $464.60 | $0.00 | $454.51 | $81,303.69 |
| 123 | $81,303.69 | $464.60 | $0.00 | $459.70 | $82,227.99 |
| 124 | $82,227.99 | $464.60 | $0.00 | $464.93 | $83,157.52 |
| 125 | $83,157.52 | $464.60 | $0.00 | $470.18 | $84,092.30 |
| 126 | $84,092.30 | $464.60 | $0.00 | $475.47 | $85,032.37 |
| 127 | $85,032.37 | $464.60 | $0.00 | $480.79 | $85,977.76 |
| 128 | $85,977.76 | $464.60 | $0.00 | $486.13 | $86,928.49 |
| 129 | $86,928.49 | $464.60 | $0.00 | $491.51 | $87,884.60 |
| 130 | $87,884.60 | $464.60 | $0.00 | $496.91 | $88,846.11 |
| 131 | $88,846.11 | $464.60 | $0.00 | $502.35 | $89,813.06 |
| 132 | $89,813.06 | $464.60 | $0.00 | $507.82 | $90,785.48 |
| 133 | $90,785.48 | $464.60 | $0.00 | $513.31 | $91,763.39 |
| 134 | $91,763.39 | $464.60 | $0.00 | $518.84 | $92,746.83 |
| 135 | $92,746.83 | $464.60 | $0.00 | $524.40 | $93,735.83 |
| 136 | $93,735.83 | $464.60 | $0.00 | $530.00 | $94,730.43 |
| 137 | $94,730.43 | $464.60 | $0.00 | $535.62 | $95,730.65 |
| 138 | $95,730.65 | $464.60 | $0.00 | $541.28 | $96,736.53 |
| 139 | $96,736.53 | $464.60 | $0.00 | $546.96 | $97,748.09 |
| 140 | $97,748.09 | $464.60 | $0.00 | $552.68 | $98,765.37 |
| 141 | $98,765.37 | $464.60 | $0.00 | $558.43 | $99,788.40 |
| 142 | $99,788.40 | $464.60 | $0.00 | $564.22 | $100,817.22 |
| 143 | $100,817.22 | $464.60 | $0.00 | $570.04 | $101,851.86 |
| 144 | $101,851.86 | $464.60 | $0.00 | $575.89 | $102,892.35 |
| 145 | $102,892.35 | $464.60 | $0.00 | $581.77 | $103,938.72 |
| 146 | $103,938.72 | $464.60 | $0.00 | $587.68 | $104,991.00 |
| 147 | $104,991.00 | $464.60 | $0.00 | $593.63 | $106,049.23 |
| 148 | $106,049.23 | $464.60 | $0.00 | $599.62 | $107,113.45 |
| 149 | $107,113.45 | $464.60 | $0.00 | $605.64 | $108,183.69 |
| 150 | $108,183.69 | $464.60 | $0.00 | $611.69 | $109,259.98 |
| 151 | $109,259.98 | $464.60 | $0.00 | $617.77 | $110,342.35 |
| 152 | $110,342.35 | $464.60 | $0.00 | $623.89 | $111,430.84 |
| 153 | $111,430.84 | $464.60 | $0.00 | $630.05 | $112,525.49 |
| 154 | $112,525.49 | $464.60 | $0.00 | $636.24 | $113,626.33 |
| 155 | $113,626.33 | $464.60 | $0.00 | $642.46 | $114,733.39 |
| 156 | $114,733.39 | $464.60 | $0.00 | $648.72 | $115,846.71 |
| 157 | $115,846.71 | $464.60 | $0.00 | $655.01 | $116,966.32 |
| 158 | $116,966.32 | $464.60 | $0.00 | $661.34 | $118,092.26 |
| 159 | $118,092.26 | $464.60 | $0.00 | $667.71 | $119,224.57 |
| 160 | $119,224.57 | $464.60 | $0.00 | $674.11 | $120,363.28 |
| 161 | $120,363.28 | $464.60 | $0.00 | $680.55 | $121,508.43 |
| 162 | $121,508.43 | $464.60 | $0.00 | $687.03 | $122,660.06 |
| 163 | $122,660.06 | $464.60 | $0.00 | $693.54 | $123,818.20 |
| 164 | $123,818.20 | $464.60 | $0.00 | $700.09 | $124,982.89 |
| 165 | $124,982.89 | $464.60 | $0.00 | $706.67 | $126,154.16 |
| 166 | $126,154.16 | $464.60 | $0.00 | $713.29 | $127,332.05 |
| 167 | $127,332.05 | $464.60 | $0.00 | $719.95 | $128,516.60 |
| 168 | $128,516.60 | $464.60 | $0.00 | $726.65 | $129,707.85 |
| 169 | $129,707.85 | $464.60 | $0.00 | $733.39 | $130,905.84 |
| 170 | $130,905.84 | $464.60 | $0.00 | $740.16 | $132,110.60 |
| 171 | $132,110.60 | $464.60 | $0.00 | $746.97 | $133,322.17 |
| 172 | $133,322.17 | $464.60 | $0.00 | $753.82 | $134,540.59 |
| 173 | $134,540.59 | $464.60 | $0.00 | $760.71 | $135,765.90 |
| 174 | $135,765.90 | $464.60 | $0.00 | $767.64 | $136,998.14 |
| 175 | $136,998.14 | $464.60 | $0.00 | $774.61 | $138,237.35 |
| 176 | $138,237.35 | $464.60 | $0.00 | $781.61 | $139,483.56 |
| 177 | $139,483.56 | $464.60 | $0.00 | $788.66 | $140,736.82 |
| 178 | $140,736.82 | $464.60 | $0.00 | $795.75 | $141,997.17 |
| 179 | $141,997.17 | $464.60 | $0.00 | $802.87 | $143,264.64 |
| 180 | $143,264.64 | $464.60 | $0.00 | $810.04 | $144,539.28 |
| 181 | $144,539.28 | $464.60 | $0.00 | $817.25 | $145,821.13 |
| 182 | $145,821.13 | $464.60 | $0.00 | $824.49 | $147,110.22 |
| 183 | $147,110.22 | $464.60 | $0.00 | $831.78 | $148,406.60 |
| 184 | $148,406.60 | $464.60 | $0.00 | $839.11 | $149,710.31 |
| 185 | $149,710.31 | $464.60 | $0.00 | $846.48 | $151,021.39 |
| 186 | $151,021.39 | $464.60 | $0.00 | $853.90 | $152,339.89 |
| 187 | $152,339.89 | $464.60 | $0.00 | $861.35 | $153,665.84 |
| 188 | $153,665.84 | $464.60 | $0.00 | $868.85 | $154,999.29 |
| 189 | $154,999.29 | $464.60 | $0.00 | $876.39 | $156,340.28 |
| 190 | $156,340.28 | $464.60 | $0.00 | $883.97 | $157,688.85 |
| 191 | $157,688.85 | $464.60 | $0.00 | $891.60 | $159,045.05 |
| 192 | $159,045.05 | $464.60 | $0.00 | $899.26 | $160,408.91 |
| 193 | $160,408.91 | $464.60 | $0.00 | $906.98 | $161,780.49 |
| 194 | $161,780.49 | $464.60 | $0.00 | $914.73 | $163,159.82 |
| 195 | $163,159.82 | $464.60 | $0.00 | $922.53 | $164,546.95 |
| 196 | $164,546.95 | $464.60 | $0.00 | $930.37 | $165,941.92 |
| 197 | $165,941.92 | $464.60 | $0.00 | $938.26 | $167,344.78 |
| 198 | $167,344.78 | $464.60 | $0.00 | $946.19 | $168,755.57 |
| 199 | $168,755.57 | $464.60 | $0.00 | $954.17 | $170,174.34 |
| 200 | $170,174.34 | $464.60 | $0.00 | $962.19 | $171,601.13 |
| 201 | $171,601.13 | $464.60 | $0.00 | $970.26 | $173,035.99 |
| 202 | $173,035.99 | $464.60 | $0.00 | $978.37 | $174,478.96 |
| 203 | $174,478.96 | $464.60 | $0.00 | $986.53 | $175,930.09 |
| 204 | $175,930.09 | $464.60 | $0.00 | $994.73 | $177,389.42 |
| 205 | $177,389.42 | $464.60 | $0.00 | $1,002.99 | $178,857.01 |
| 206 | $178,857.01 | $464.60 | $0.00 | $1,011.28 | $180,332.89 |
| 207 | $180,332.89 | $464.60 | $0.00 | $1,019.63 | $181,817.12 |
| 208 | $181,817.12 | $464.60 | $0.00 | $1,028.02 | $183,309.74 |
| 209 | $183,309.74 | $464.60 | $0.00 | $1,036.46 | $184,810.80 |
| 210 | $184,810.80 | $464.60 | $0.00 | $1,044.95 | $186,320.35 |
| 211 | $186,320.35 | $464.60 | $0.00 | $1,053.48 | $187,838.43 |
| 212 | $187,838.43 | $464.60 | $0.00 | $1,062.07 | $189,365.10 |
| 213 | $189,365.10 | $464.60 | $0.00 | $1,070.70 | $190,900.40 |
| 214 | $190,900.40 | $464.60 | $0.00 | $1,079.38 | $192,444.38 |
| 215 | $192,444.38 | $464.60 | $0.00 | $1,088.11 | $193,997.09 |
| 216 | $193,997.09 | $464.60 | $0.00 | $1,096.89 | $195,558.58 |
| 217 | $195,558.58 | $464.60 | $54,469.01 | $1,105.72 | $142,659.89 |
| 218 | $142,659.89 | $464.60 | $0.00 | $806.62 | $143,931.11 |
| 219 | $143,931.11 | $464.60 | $0.00 | $813.81 | $145,209.52 |
| 220 | $145,209.52 | $464.60 | $0.00 | $821.04 | $146,495.16 |
| 221 | $146,495.16 | $464.60 | $0.00 | $828.30 | $147,788.06 |
| 222 | $147,788.06 | $464.60 | $0.00 | $835.62 | $149,088.28 |
| 223 | $149,088.28 | $464.60 | $0.00 | $842.97 | $150,395.85 |
| 224 | $150,395.85 | $464.60 | $0.00 | $850.36 | $151,710.81 |
| 225 | $151,710.81 | $464.60 | $0.00 | $857.79 | $153,033.20 |
| 226 | $153,033.20 | $464.60 | $0.00 | $865.27 | $154,363.07 |
| 227 | $154,363.07 | $464.60 | $0.00 | $872.79 | $155,700.46 |
| 228 | $155,700.46 | $464.60 | $0.00 | $880.35 | $157,045.41 |
| 229 | $157,045.41 | $464.60 | $57,192.46 | $887.96 | $101,205.51 |
| 230 | $101,205.51 | $464.60 | $0.00 | $572.23 | $102,242.34 |
| 231 | $102,242.34 | $464.60 | $0.00 | $578.09 | $103,285.03 |
| 232 | $103,285.03 | $464.60 | $0.00 | $583.99 | $104,333.62 |
| 233 | $104,333.62 | $464.60 | $0.00 | $589.92 | $105,388.14 |
| 234 | $105,388.14 | $464.60 | $0.00 | $595.88 | $106,448.62 |
| 235 | $106,448.62 | $464.60 | $0.00 | $601.88 | $107,515.10 |
| 236 | $107,515.10 | $464.60 | $0.00 | $607.91 | $108,587.61 |
| 237 | $108,587.61 | $464.60 | $0.00 | $613.97 | $109,666.18 |
| 238 | $109,666.18 | $464.60 | $0.00 | $620.07 | $110,750.85 |
| 239 | $110,750.85 | $464.60 | $0.00 | $626.20 | $111,841.65 |
| 240 | $111,841.65 | $464.60 | $0.00 | $632.37 | $112,938.62 |
| 241 | $112,938.62 | $464.60 | $60,052.09 | $638.57 | $53,989.70 |
| 242 | $53,989.70 | $464.60 | $0.00 | $305.27 | $54,759.57 |
| 243 | $54,759.57 | $464.60 | $0.00 | $309.62 | $55,533.79 |
| 244 | $55,533.79 | $464.60 | $0.00 | $314.00 | $56,312.39 |
| 245 | $56,312.39 | $464.60 | $0.00 | $318.40 | $57,095.39 |
| 246 | $57,095.39 | $464.60 | $0.00 | $322.83 | $57,882.82 |
| 247 | $57,882.82 | $464.60 | $0.00 | $327.28 | $58,674.70 |
| 248 | $58,674.70 | $464.60 | $0.00 | $331.76 | $59,471.06 |
| 249 | $59,471.06 | $464.60 | $0.00 | $336.26 | $60,271.92 |
| 250 | $60,271.92 | $464.60 | $0.00 | $340.79 | $61,077.31 |
| 251 | $61,077.31 | $464.60 | $0.00 | $345.34 | $61,887.25 |
| 252 | $61,887.25 | $464.60 | $0.00 | $349.92 | $62,701.77 |
| 253 | $62,701.77 | $0.00 | $63,054.69 | $354.52 | $1.60 |