How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $80,493 |
| Monthly savings required | $637 |
How much will it cost to send your child to Bethune Cookman University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $321,972.63 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $637.16 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 | $31,040.00 |
| 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 Bethune Cookman University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $637.16 | $0.00 | $0.00 | $637.16 |
| 2 | $637.16 | $637.16 | $0.00 | $3.60 | $1,277.92 |
| 3 | $1,277.92 | $637.16 | $0.00 | $7.23 | $1,922.31 |
| 4 | $1,922.31 | $637.16 | $0.00 | $10.87 | $2,570.34 |
| 5 | $2,570.34 | $637.16 | $0.00 | $14.53 | $3,222.03 |
| 6 | $3,222.03 | $637.16 | $0.00 | $18.22 | $3,877.41 |
| 7 | $3,877.41 | $637.16 | $0.00 | $21.92 | $4,536.49 |
| 8 | $4,536.49 | $637.16 | $0.00 | $25.65 | $5,199.30 |
| 9 | $5,199.30 | $637.16 | $0.00 | $29.40 | $5,865.86 |
| 10 | $5,865.86 | $637.16 | $0.00 | $33.17 | $6,536.19 |
| 11 | $6,536.19 | $637.16 | $0.00 | $36.96 | $7,210.31 |
| 12 | $7,210.31 | $637.16 | $0.00 | $40.77 | $7,888.24 |
| 13 | $7,888.24 | $637.16 | $0.00 | $44.60 | $8,570.00 |
| 14 | $8,570.00 | $637.16 | $0.00 | $48.46 | $9,255.62 |
| 15 | $9,255.62 | $637.16 | $0.00 | $52.33 | $9,945.11 |
| 16 | $9,945.11 | $637.16 | $0.00 | $56.23 | $10,638.50 |
| 17 | $10,638.50 | $637.16 | $0.00 | $60.15 | $11,335.81 |
| 18 | $11,335.81 | $637.16 | $0.00 | $64.09 | $12,037.06 |
| 19 | $12,037.06 | $637.16 | $0.00 | $68.06 | $12,742.28 |
| 20 | $12,742.28 | $637.16 | $0.00 | $72.05 | $13,451.49 |
| 21 | $13,451.49 | $637.16 | $0.00 | $76.06 | $14,164.71 |
| 22 | $14,164.71 | $637.16 | $0.00 | $80.09 | $14,881.96 |
| 23 | $14,881.96 | $637.16 | $0.00 | $84.14 | $15,603.26 |
| 24 | $15,603.26 | $637.16 | $0.00 | $88.22 | $16,328.64 |
| 25 | $16,328.64 | $637.16 | $0.00 | $92.32 | $17,058.12 |
| 26 | $17,058.12 | $637.16 | $0.00 | $96.45 | $17,791.73 |
| 27 | $17,791.73 | $637.16 | $0.00 | $100.60 | $18,529.49 |
| 28 | $18,529.49 | $637.16 | $0.00 | $104.77 | $19,271.42 |
| 29 | $19,271.42 | $637.16 | $0.00 | $108.96 | $20,017.54 |
| 30 | $20,017.54 | $637.16 | $0.00 | $113.18 | $20,767.88 |
| 31 | $20,767.88 | $637.16 | $0.00 | $117.42 | $21,522.46 |
| 32 | $21,522.46 | $637.16 | $0.00 | $121.69 | $22,281.31 |
| 33 | $22,281.31 | $637.16 | $0.00 | $125.98 | $23,044.45 |
| 34 | $23,044.45 | $637.16 | $0.00 | $130.30 | $23,811.91 |
| 35 | $23,811.91 | $637.16 | $0.00 | $134.64 | $24,583.71 |
| 36 | $24,583.71 | $637.16 | $0.00 | $139.00 | $25,359.87 |
| 37 | $25,359.87 | $637.16 | $0.00 | $143.39 | $26,140.42 |
| 38 | $26,140.42 | $637.16 | $0.00 | $147.80 | $26,925.38 |
| 39 | $26,925.38 | $637.16 | $0.00 | $152.24 | $27,714.78 |
| 40 | $27,714.78 | $637.16 | $0.00 | $156.70 | $28,508.64 |
| 41 | $28,508.64 | $637.16 | $0.00 | $161.19 | $29,306.99 |
| 42 | $29,306.99 | $637.16 | $0.00 | $165.71 | $30,109.86 |
| 43 | $30,109.86 | $637.16 | $0.00 | $170.25 | $30,917.27 |
| 44 | $30,917.27 | $637.16 | $0.00 | $174.81 | $31,729.24 |
| 45 | $31,729.24 | $637.16 | $0.00 | $179.40 | $32,545.80 |
| 46 | $32,545.80 | $637.16 | $0.00 | $184.02 | $33,366.98 |
| 47 | $33,366.98 | $637.16 | $0.00 | $188.66 | $34,192.80 |
| 48 | $34,192.80 | $637.16 | $0.00 | $193.33 | $35,023.29 |
| 49 | $35,023.29 | $637.16 | $0.00 | $198.03 | $35,858.48 |
| 50 | $35,858.48 | $637.16 | $0.00 | $202.75 | $36,698.39 |
| 51 | $36,698.39 | $637.16 | $0.00 | $207.50 | $37,543.05 |
| 52 | $37,543.05 | $637.16 | $0.00 | $212.27 | $38,392.48 |
| 53 | $38,392.48 | $637.16 | $0.00 | $217.08 | $39,246.72 |
| 54 | $39,246.72 | $637.16 | $0.00 | $221.91 | $40,105.79 |
| 55 | $40,105.79 | $637.16 | $0.00 | $226.76 | $40,969.71 |
| 56 | $40,969.71 | $637.16 | $0.00 | $231.65 | $41,838.52 |
| 57 | $41,838.52 | $637.16 | $0.00 | $236.56 | $42,712.24 |
| 58 | $42,712.24 | $637.16 | $0.00 | $241.50 | $43,590.90 |
| 59 | $43,590.90 | $637.16 | $0.00 | $246.47 | $44,474.53 |
| 60 | $44,474.53 | $637.16 | $0.00 | $251.47 | $45,363.16 |
| 61 | $45,363.16 | $637.16 | $0.00 | $256.49 | $46,256.81 |
| 62 | $46,256.81 | $637.16 | $0.00 | $261.54 | $47,155.51 |
| 63 | $47,155.51 | $637.16 | $0.00 | $266.62 | $48,059.29 |
| 64 | $48,059.29 | $637.16 | $0.00 | $271.73 | $48,968.18 |
| 65 | $48,968.18 | $637.16 | $0.00 | $276.87 | $49,882.21 |
| 66 | $49,882.21 | $637.16 | $0.00 | $282.04 | $50,801.41 |
| 67 | $50,801.41 | $637.16 | $0.00 | $287.24 | $51,725.81 |
| 68 | $51,725.81 | $637.16 | $0.00 | $292.47 | $52,655.44 |
| 69 | $52,655.44 | $637.16 | $0.00 | $297.72 | $53,590.32 |
| 70 | $53,590.32 | $637.16 | $0.00 | $303.01 | $54,530.49 |
| 71 | $54,530.49 | $637.16 | $0.00 | $308.32 | $55,475.97 |
| 72 | $55,475.97 | $637.16 | $0.00 | $313.67 | $56,426.80 |
| 73 | $56,426.80 | $637.16 | $0.00 | $319.05 | $57,383.01 |
| 74 | $57,383.01 | $637.16 | $0.00 | $324.45 | $58,344.62 |
| 75 | $58,344.62 | $637.16 | $0.00 | $329.89 | $59,311.67 |
| 76 | $59,311.67 | $637.16 | $0.00 | $335.36 | $60,284.19 |
| 77 | $60,284.19 | $637.16 | $0.00 | $340.86 | $61,262.21 |
| 78 | $61,262.21 | $637.16 | $0.00 | $346.39 | $62,245.76 |
| 79 | $62,245.76 | $637.16 | $0.00 | $351.95 | $63,234.87 |
| 80 | $63,234.87 | $637.16 | $0.00 | $357.54 | $64,229.57 |
| 81 | $64,229.57 | $637.16 | $0.00 | $363.16 | $65,229.89 |
| 82 | $65,229.89 | $637.16 | $0.00 | $368.82 | $66,235.87 |
| 83 | $66,235.87 | $637.16 | $0.00 | $374.51 | $67,247.54 |
| 84 | $67,247.54 | $637.16 | $0.00 | $380.23 | $68,264.93 |
| 85 | $68,264.93 | $637.16 | $0.00 | $385.98 | $69,288.07 |
| 86 | $69,288.07 | $637.16 | $0.00 | $391.76 | $70,316.99 |
| 87 | $70,316.99 | $637.16 | $0.00 | $397.58 | $71,351.73 |
| 88 | $71,351.73 | $637.16 | $0.00 | $403.43 | $72,392.32 |
| 89 | $72,392.32 | $637.16 | $0.00 | $409.32 | $73,438.80 |
| 90 | $73,438.80 | $637.16 | $0.00 | $415.23 | $74,491.19 |
| 91 | $74,491.19 | $637.16 | $0.00 | $421.18 | $75,549.53 |
| 92 | $75,549.53 | $637.16 | $0.00 | $427.17 | $76,613.86 |
| 93 | $76,613.86 | $637.16 | $0.00 | $433.19 | $77,684.21 |
| 94 | $77,684.21 | $637.16 | $0.00 | $439.24 | $78,760.61 |
| 95 | $78,760.61 | $637.16 | $0.00 | $445.32 | $79,843.09 |
| 96 | $79,843.09 | $637.16 | $0.00 | $451.44 | $80,931.69 |
| 97 | $80,931.69 | $637.16 | $0.00 | $457.60 | $82,026.45 |
| 98 | $82,026.45 | $637.16 | $0.00 | $463.79 | $83,127.40 |
| 99 | $83,127.40 | $637.16 | $0.00 | $470.01 | $84,234.57 |
| 100 | $84,234.57 | $637.16 | $0.00 | $476.27 | $85,348.00 |
| 101 | $85,348.00 | $637.16 | $0.00 | $482.57 | $86,467.73 |
| 102 | $86,467.73 | $637.16 | $0.00 | $488.90 | $87,593.79 |
| 103 | $87,593.79 | $637.16 | $0.00 | $495.27 | $88,726.22 |
| 104 | $88,726.22 | $637.16 | $0.00 | $501.67 | $89,865.05 |
| 105 | $89,865.05 | $637.16 | $0.00 | $508.11 | $91,010.32 |
| 106 | $91,010.32 | $637.16 | $0.00 | $514.59 | $92,162.07 |
| 107 | $92,162.07 | $637.16 | $0.00 | $521.10 | $93,320.33 |
| 108 | $93,320.33 | $637.16 | $0.00 | $527.65 | $94,485.14 |
| 109 | $94,485.14 | $637.16 | $0.00 | $534.23 | $95,656.53 |
| 110 | $95,656.53 | $637.16 | $0.00 | $540.86 | $96,834.55 |
| 111 | $96,834.55 | $637.16 | $0.00 | $547.52 | $98,019.23 |
| 112 | $98,019.23 | $637.16 | $0.00 | $554.21 | $99,210.60 |
| 113 | $99,210.60 | $637.16 | $0.00 | $560.95 | $100,408.71 |
| 114 | $100,408.71 | $637.16 | $0.00 | $567.73 | $101,613.60 |
| 115 | $101,613.60 | $637.16 | $0.00 | $574.54 | $102,825.30 |
| 116 | $102,825.30 | $637.16 | $0.00 | $581.39 | $104,043.85 |
| 117 | $104,043.85 | $637.16 | $0.00 | $588.28 | $105,269.29 |
| 118 | $105,269.29 | $637.16 | $0.00 | $595.21 | $106,501.66 |
| 119 | $106,501.66 | $637.16 | $0.00 | $602.18 | $107,741.00 |
| 120 | $107,741.00 | $637.16 | $0.00 | $609.18 | $108,987.34 |
| 121 | $108,987.34 | $637.16 | $0.00 | $616.23 | $110,240.73 |
| 122 | $110,240.73 | $637.16 | $0.00 | $623.32 | $111,501.21 |
| 123 | $111,501.21 | $637.16 | $0.00 | $630.44 | $112,768.81 |
| 124 | $112,768.81 | $637.16 | $0.00 | $637.61 | $114,043.58 |
| 125 | $114,043.58 | $637.16 | $0.00 | $644.82 | $115,325.56 |
| 126 | $115,325.56 | $637.16 | $0.00 | $652.07 | $116,614.79 |
| 127 | $116,614.79 | $637.16 | $0.00 | $659.36 | $117,911.31 |
| 128 | $117,911.31 | $637.16 | $0.00 | $666.69 | $119,215.16 |
| 129 | $119,215.16 | $637.16 | $0.00 | $674.06 | $120,526.38 |
| 130 | $120,526.38 | $637.16 | $0.00 | $681.47 | $121,845.01 |
| 131 | $121,845.01 | $637.16 | $0.00 | $688.93 | $123,171.10 |
| 132 | $123,171.10 | $637.16 | $0.00 | $696.43 | $124,504.69 |
| 133 | $124,504.69 | $637.16 | $0.00 | $703.97 | $125,845.82 |
| 134 | $125,845.82 | $637.16 | $0.00 | $711.55 | $127,194.53 |
| 135 | $127,194.53 | $637.16 | $0.00 | $719.18 | $128,550.87 |
| 136 | $128,550.87 | $637.16 | $0.00 | $726.85 | $129,914.88 |
| 137 | $129,914.88 | $637.16 | $0.00 | $734.56 | $131,286.60 |
| 138 | $131,286.60 | $637.16 | $0.00 | $742.31 | $132,666.07 |
| 139 | $132,666.07 | $637.16 | $0.00 | $750.11 | $134,053.34 |
| 140 | $134,053.34 | $637.16 | $0.00 | $757.96 | $135,448.46 |
| 141 | $135,448.46 | $637.16 | $0.00 | $765.85 | $136,851.47 |
| 142 | $136,851.47 | $637.16 | $0.00 | $773.78 | $138,262.41 |
| 143 | $138,262.41 | $637.16 | $0.00 | $781.76 | $139,681.33 |
| 144 | $139,681.33 | $637.16 | $0.00 | $789.78 | $141,108.27 |
| 145 | $141,108.27 | $637.16 | $0.00 | $797.85 | $142,543.28 |
| 146 | $142,543.28 | $637.16 | $0.00 | $805.96 | $143,986.40 |
| 147 | $143,986.40 | $637.16 | $0.00 | $814.12 | $145,437.68 |
| 148 | $145,437.68 | $637.16 | $0.00 | $822.33 | $146,897.17 |
| 149 | $146,897.17 | $637.16 | $0.00 | $830.58 | $148,364.91 |
| 150 | $148,364.91 | $637.16 | $0.00 | $838.88 | $149,840.95 |
| 151 | $149,840.95 | $637.16 | $0.00 | $847.22 | $151,325.33 |
| 152 | $151,325.33 | $637.16 | $0.00 | $855.62 | $152,818.11 |
| 153 | $152,818.11 | $637.16 | $0.00 | $864.06 | $154,319.33 |
| 154 | $154,319.33 | $637.16 | $0.00 | $872.54 | $155,829.03 |
| 155 | $155,829.03 | $637.16 | $0.00 | $881.08 | $157,347.27 |
| 156 | $157,347.27 | $637.16 | $0.00 | $889.66 | $158,874.09 |
| 157 | $158,874.09 | $637.16 | $0.00 | $898.30 | $160,409.55 |
| 158 | $160,409.55 | $637.16 | $0.00 | $906.98 | $161,953.69 |
| 159 | $161,953.69 | $637.16 | $0.00 | $915.71 | $163,506.56 |
| 160 | $163,506.56 | $637.16 | $0.00 | $924.49 | $165,068.21 |
| 161 | $165,068.21 | $637.16 | $0.00 | $933.32 | $166,638.69 |
| 162 | $166,638.69 | $637.16 | $0.00 | $942.20 | $168,218.05 |
| 163 | $168,218.05 | $637.16 | $0.00 | $951.13 | $169,806.34 |
| 164 | $169,806.34 | $637.16 | $0.00 | $960.11 | $171,403.61 |
| 165 | $171,403.61 | $637.16 | $0.00 | $969.14 | $173,009.91 |
| 166 | $173,009.91 | $637.16 | $0.00 | $978.22 | $174,625.29 |
| 167 | $174,625.29 | $637.16 | $0.00 | $987.36 | $176,249.81 |
| 168 | $176,249.81 | $637.16 | $0.00 | $996.54 | $177,883.51 |
| 169 | $177,883.51 | $637.16 | $0.00 | $1,005.78 | $179,526.45 |
| 170 | $179,526.45 | $637.16 | $0.00 | $1,015.07 | $181,178.68 |
| 171 | $181,178.68 | $637.16 | $0.00 | $1,024.41 | $182,840.25 |
| 172 | $182,840.25 | $637.16 | $0.00 | $1,033.81 | $184,511.22 |
| 173 | $184,511.22 | $637.16 | $0.00 | $1,043.25 | $186,191.63 |
| 174 | $186,191.63 | $637.16 | $0.00 | $1,052.75 | $187,881.54 |
| 175 | $187,881.54 | $637.16 | $0.00 | $1,062.31 | $189,581.01 |
| 176 | $189,581.01 | $637.16 | $0.00 | $1,071.92 | $191,290.09 |
| 177 | $191,290.09 | $637.16 | $0.00 | $1,081.58 | $193,008.83 |
| 178 | $193,008.83 | $637.16 | $0.00 | $1,091.30 | $194,737.29 |
| 179 | $194,737.29 | $637.16 | $0.00 | $1,101.07 | $196,475.52 |
| 180 | $196,475.52 | $637.16 | $0.00 | $1,110.90 | $198,223.58 |
| 181 | $198,223.58 | $637.16 | $0.00 | $1,120.78 | $199,981.52 |
| 182 | $199,981.52 | $637.16 | $0.00 | $1,130.72 | $201,749.40 |
| 183 | $201,749.40 | $637.16 | $0.00 | $1,140.72 | $203,527.28 |
| 184 | $203,527.28 | $637.16 | $0.00 | $1,150.77 | $205,315.21 |
| 185 | $205,315.21 | $637.16 | $0.00 | $1,160.88 | $207,113.25 |
| 186 | $207,113.25 | $637.16 | $0.00 | $1,171.05 | $208,921.46 |
| 187 | $208,921.46 | $637.16 | $0.00 | $1,181.27 | $210,739.89 |
| 188 | $210,739.89 | $637.16 | $0.00 | $1,191.55 | $212,568.60 |
| 189 | $212,568.60 | $637.16 | $0.00 | $1,201.89 | $214,407.65 |
| 190 | $214,407.65 | $637.16 | $0.00 | $1,212.29 | $216,257.10 |
| 191 | $216,257.10 | $637.16 | $0.00 | $1,222.75 | $218,117.01 |
| 192 | $218,117.01 | $637.16 | $0.00 | $1,233.27 | $219,987.44 |
| 193 | $219,987.44 | $637.16 | $0.00 | $1,243.84 | $221,868.44 |
| 194 | $221,868.44 | $637.16 | $0.00 | $1,254.48 | $223,760.08 |
| 195 | $223,760.08 | $637.16 | $0.00 | $1,265.17 | $225,662.41 |
| 196 | $225,662.41 | $637.16 | $0.00 | $1,275.93 | $227,575.50 |
| 197 | $227,575.50 | $637.16 | $0.00 | $1,286.74 | $229,499.40 |
| 198 | $229,499.40 | $637.16 | $0.00 | $1,297.62 | $231,434.18 |
| 199 | $231,434.18 | $637.16 | $0.00 | $1,308.56 | $233,379.90 |
| 200 | $233,379.90 | $637.16 | $0.00 | $1,319.56 | $235,336.62 |
| 201 | $235,336.62 | $637.16 | $0.00 | $1,330.63 | $237,304.41 |
| 202 | $237,304.41 | $637.16 | $0.00 | $1,341.75 | $239,283.32 |
| 203 | $239,283.32 | $637.16 | $0.00 | $1,352.94 | $241,273.42 |
| 204 | $241,273.42 | $637.16 | $0.00 | $1,364.19 | $243,274.77 |
| 205 | $243,274.77 | $637.16 | $0.00 | $1,375.51 | $245,287.44 |
| 206 | $245,287.44 | $637.16 | $0.00 | $1,386.89 | $247,311.49 |
| 207 | $247,311.49 | $637.16 | $0.00 | $1,398.34 | $249,346.99 |
| 208 | $249,346.99 | $637.16 | $0.00 | $1,409.84 | $251,393.99 |
| 209 | $251,393.99 | $637.16 | $0.00 | $1,421.42 | $253,452.57 |
| 210 | $253,452.57 | $637.16 | $0.00 | $1,433.06 | $255,522.79 |
| 211 | $255,522.79 | $637.16 | $0.00 | $1,444.76 | $257,604.71 |
| 212 | $257,604.71 | $637.16 | $0.00 | $1,456.53 | $259,698.40 |
| 213 | $259,698.40 | $637.16 | $0.00 | $1,468.37 | $261,803.93 |
| 214 | $261,803.93 | $637.16 | $0.00 | $1,480.28 | $263,921.37 |
| 215 | $263,921.37 | $637.16 | $0.00 | $1,492.25 | $266,050.78 |
| 216 | $266,050.78 | $637.16 | $0.00 | $1,504.29 | $268,192.23 |
| 217 | $268,192.23 | $637.16 | $74,701.46 | $1,516.40 | $195,644.33 |
| 218 | $195,644.33 | $637.16 | $0.00 | $1,106.20 | $197,387.69 |
| 219 | $197,387.69 | $637.16 | $0.00 | $1,116.06 | $199,140.91 |
| 220 | $199,140.91 | $637.16 | $0.00 | $1,125.97 | $200,904.04 |
| 221 | $200,904.04 | $637.16 | $0.00 | $1,135.94 | $202,677.14 |
| 222 | $202,677.14 | $637.16 | $0.00 | $1,145.97 | $204,460.27 |
| 223 | $204,460.27 | $637.16 | $0.00 | $1,156.05 | $206,253.48 |
| 224 | $206,253.48 | $637.16 | $0.00 | $1,166.19 | $208,056.83 |
| 225 | $208,056.83 | $637.16 | $0.00 | $1,176.38 | $209,870.37 |
| 226 | $209,870.37 | $637.16 | $0.00 | $1,186.64 | $211,694.17 |
| 227 | $211,694.17 | $637.16 | $0.00 | $1,196.95 | $213,528.28 |
| 228 | $213,528.28 | $637.16 | $0.00 | $1,207.32 | $215,372.76 |
| 229 | $215,372.76 | $637.16 | $78,436.53 | $1,217.75 | $138,791.14 |
| 230 | $138,791.14 | $637.16 | $0.00 | $784.75 | $140,213.05 |
| 231 | $140,213.05 | $637.16 | $0.00 | $792.78 | $141,642.99 |
| 232 | $141,642.99 | $637.16 | $0.00 | $800.87 | $143,081.02 |
| 233 | $143,081.02 | $637.16 | $0.00 | $809.00 | $144,527.18 |
| 234 | $144,527.18 | $637.16 | $0.00 | $817.18 | $145,981.52 |
| 235 | $145,981.52 | $637.16 | $0.00 | $825.40 | $147,444.08 |
| 236 | $147,444.08 | $637.16 | $0.00 | $833.67 | $148,914.91 |
| 237 | $148,914.91 | $637.16 | $0.00 | $841.99 | $150,394.06 |
| 238 | $150,394.06 | $637.16 | $0.00 | $850.35 | $151,881.57 |
| 239 | $151,881.57 | $637.16 | $0.00 | $858.76 | $153,377.49 |
| 240 | $153,377.49 | $637.16 | $0.00 | $867.22 | $154,881.87 |
| 241 | $154,881.87 | $637.16 | $82,358.36 | $875.72 | $74,036.39 |
| 242 | $74,036.39 | $637.16 | $0.00 | $418.61 | $75,092.16 |
| 243 | $75,092.16 | $637.16 | $0.00 | $424.58 | $76,153.90 |
| 244 | $76,153.90 | $637.16 | $0.00 | $430.59 | $77,221.65 |
| 245 | $77,221.65 | $637.16 | $0.00 | $436.62 | $78,295.43 |
| 246 | $78,295.43 | $637.16 | $0.00 | $442.69 | $79,375.28 |
| 247 | $79,375.28 | $637.16 | $0.00 | $448.80 | $80,461.24 |
| 248 | $80,461.24 | $637.16 | $0.00 | $454.94 | $81,553.34 |
| 249 | $81,553.34 | $637.16 | $0.00 | $461.11 | $82,651.61 |
| 250 | $82,651.61 | $637.16 | $0.00 | $467.32 | $83,756.09 |
| 251 | $83,756.09 | $637.16 | $0.00 | $473.57 | $84,866.82 |
| 252 | $84,866.82 | $637.16 | $0.00 | $479.85 | $85,983.83 |
| 253 | $85,983.83 | $0.00 | $86,476.28 | $486.17 | ($6.28) |