How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $146,765 |
| Monthly savings required | $1,162 |
How much will it cost to send your child to Embry Riddle Aeronautical University Daytona Beach in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $587,060.67 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,161.77 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 | $56,596.00 |
| 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 Embry Riddle Aeronautical University Daytona Beach in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,161.77 | $0.00 | $0.00 | $1,161.77 |
| 2 | $1,161.77 | $1,161.77 | $0.00 | $6.57 | $2,330.11 |
| 3 | $2,330.11 | $1,161.77 | $0.00 | $13.17 | $3,505.05 |
| 4 | $3,505.05 | $1,161.77 | $0.00 | $19.82 | $4,686.64 |
| 5 | $4,686.64 | $1,161.77 | $0.00 | $26.50 | $5,874.91 |
| 6 | $5,874.91 | $1,161.77 | $0.00 | $33.22 | $7,069.90 |
| 7 | $7,069.90 | $1,161.77 | $0.00 | $39.97 | $8,271.64 |
| 8 | $8,271.64 | $1,161.77 | $0.00 | $46.77 | $9,480.18 |
| 9 | $9,480.18 | $1,161.77 | $0.00 | $53.60 | $10,695.55 |
| 10 | $10,695.55 | $1,161.77 | $0.00 | $60.47 | $11,917.79 |
| 11 | $11,917.79 | $1,161.77 | $0.00 | $67.38 | $13,146.94 |
| 12 | $13,146.94 | $1,161.77 | $0.00 | $74.33 | $14,383.04 |
| 13 | $14,383.04 | $1,161.77 | $0.00 | $81.32 | $15,626.13 |
| 14 | $15,626.13 | $1,161.77 | $0.00 | $88.35 | $16,876.25 |
| 15 | $16,876.25 | $1,161.77 | $0.00 | $95.42 | $18,133.44 |
| 16 | $18,133.44 | $1,161.77 | $0.00 | $102.53 | $19,397.74 |
| 17 | $19,397.74 | $1,161.77 | $0.00 | $109.68 | $20,669.19 |
| 18 | $20,669.19 | $1,161.77 | $0.00 | $116.87 | $21,947.83 |
| 19 | $21,947.83 | $1,161.77 | $0.00 | $124.10 | $23,233.70 |
| 20 | $23,233.70 | $1,161.77 | $0.00 | $131.37 | $24,526.84 |
| 21 | $24,526.84 | $1,161.77 | $0.00 | $138.68 | $25,827.29 |
| 22 | $25,827.29 | $1,161.77 | $0.00 | $146.03 | $27,135.09 |
| 23 | $27,135.09 | $1,161.77 | $0.00 | $153.43 | $28,450.29 |
| 24 | $28,450.29 | $1,161.77 | $0.00 | $160.86 | $29,772.92 |
| 25 | $29,772.92 | $1,161.77 | $0.00 | $168.34 | $31,103.03 |
| 26 | $31,103.03 | $1,161.77 | $0.00 | $175.86 | $32,440.66 |
| 27 | $32,440.66 | $1,161.77 | $0.00 | $183.42 | $33,785.85 |
| 28 | $33,785.85 | $1,161.77 | $0.00 | $191.03 | $35,138.65 |
| 29 | $35,138.65 | $1,161.77 | $0.00 | $198.68 | $36,499.10 |
| 30 | $36,499.10 | $1,161.77 | $0.00 | $206.37 | $37,867.24 |
| 31 | $37,867.24 | $1,161.77 | $0.00 | $214.11 | $39,243.12 |
| 32 | $39,243.12 | $1,161.77 | $0.00 | $221.89 | $40,626.78 |
| 33 | $40,626.78 | $1,161.77 | $0.00 | $229.71 | $42,018.26 |
| 34 | $42,018.26 | $1,161.77 | $0.00 | $237.58 | $43,417.61 |
| 35 | $43,417.61 | $1,161.77 | $0.00 | $245.49 | $44,824.87 |
| 36 | $44,824.87 | $1,161.77 | $0.00 | $253.45 | $46,240.09 |
| 37 | $46,240.09 | $1,161.77 | $0.00 | $261.45 | $47,663.31 |
| 38 | $47,663.31 | $1,161.77 | $0.00 | $269.50 | $49,094.58 |
| 39 | $49,094.58 | $1,161.77 | $0.00 | $277.59 | $50,533.94 |
| 40 | $50,533.94 | $1,161.77 | $0.00 | $285.73 | $51,981.44 |
| 41 | $51,981.44 | $1,161.77 | $0.00 | $293.91 | $53,437.12 |
| 42 | $53,437.12 | $1,161.77 | $0.00 | $302.14 | $54,901.03 |
| 43 | $54,901.03 | $1,161.77 | $0.00 | $310.42 | $56,373.22 |
| 44 | $56,373.22 | $1,161.77 | $0.00 | $318.74 | $57,853.73 |
| 45 | $57,853.73 | $1,161.77 | $0.00 | $327.11 | $59,342.61 |
| 46 | $59,342.61 | $1,161.77 | $0.00 | $335.53 | $60,839.91 |
| 47 | $60,839.91 | $1,161.77 | $0.00 | $344.00 | $62,345.68 |
| 48 | $62,345.68 | $1,161.77 | $0.00 | $352.51 | $63,859.96 |
| 49 | $63,859.96 | $1,161.77 | $0.00 | $361.07 | $65,382.80 |
| 50 | $65,382.80 | $1,161.77 | $0.00 | $369.68 | $66,914.25 |
| 51 | $66,914.25 | $1,161.77 | $0.00 | $378.34 | $68,454.36 |
| 52 | $68,454.36 | $1,161.77 | $0.00 | $387.05 | $70,003.18 |
| 53 | $70,003.18 | $1,161.77 | $0.00 | $395.81 | $71,560.76 |
| 54 | $71,560.76 | $1,161.77 | $0.00 | $404.61 | $73,127.14 |
| 55 | $73,127.14 | $1,161.77 | $0.00 | $413.47 | $74,702.38 |
| 56 | $74,702.38 | $1,161.77 | $0.00 | $422.38 | $76,286.53 |
| 57 | $76,286.53 | $1,161.77 | $0.00 | $431.34 | $77,879.64 |
| 58 | $77,879.64 | $1,161.77 | $0.00 | $440.34 | $79,481.75 |
| 59 | $79,481.75 | $1,161.77 | $0.00 | $449.40 | $81,092.92 |
| 60 | $81,092.92 | $1,161.77 | $0.00 | $458.51 | $82,713.20 |
| 61 | $82,713.20 | $1,161.77 | $0.00 | $467.67 | $84,342.64 |
| 62 | $84,342.64 | $1,161.77 | $0.00 | $476.89 | $85,981.30 |
| 63 | $85,981.30 | $1,161.77 | $0.00 | $486.15 | $87,629.22 |
| 64 | $87,629.22 | $1,161.77 | $0.00 | $495.47 | $89,286.46 |
| 65 | $89,286.46 | $1,161.77 | $0.00 | $504.84 | $90,953.07 |
| 66 | $90,953.07 | $1,161.77 | $0.00 | $514.26 | $92,629.10 |
| 67 | $92,629.10 | $1,161.77 | $0.00 | $523.74 | $94,314.61 |
| 68 | $94,314.61 | $1,161.77 | $0.00 | $533.27 | $96,009.65 |
| 69 | $96,009.65 | $1,161.77 | $0.00 | $542.85 | $97,714.27 |
| 70 | $97,714.27 | $1,161.77 | $0.00 | $552.49 | $99,428.53 |
| 71 | $99,428.53 | $1,161.77 | $0.00 | $562.18 | $101,152.48 |
| 72 | $101,152.48 | $1,161.77 | $0.00 | $571.93 | $102,886.18 |
| 73 | $102,886.18 | $1,161.77 | $0.00 | $581.73 | $104,629.68 |
| 74 | $104,629.68 | $1,161.77 | $0.00 | $591.59 | $106,383.04 |
| 75 | $106,383.04 | $1,161.77 | $0.00 | $601.51 | $108,146.32 |
| 76 | $108,146.32 | $1,161.77 | $0.00 | $611.48 | $109,919.57 |
| 77 | $109,919.57 | $1,161.77 | $0.00 | $621.50 | $111,702.84 |
| 78 | $111,702.84 | $1,161.77 | $0.00 | $631.58 | $113,496.19 |
| 79 | $113,496.19 | $1,161.77 | $0.00 | $641.72 | $115,299.68 |
| 80 | $115,299.68 | $1,161.77 | $0.00 | $651.92 | $117,113.37 |
| 81 | $117,113.37 | $1,161.77 | $0.00 | $662.18 | $118,937.32 |
| 82 | $118,937.32 | $1,161.77 | $0.00 | $672.49 | $120,771.58 |
| 83 | $120,771.58 | $1,161.77 | $0.00 | $682.86 | $122,616.21 |
| 84 | $122,616.21 | $1,161.77 | $0.00 | $693.29 | $124,471.27 |
| 85 | $124,471.27 | $1,161.77 | $0.00 | $703.78 | $126,336.82 |
| 86 | $126,336.82 | $1,161.77 | $0.00 | $714.33 | $128,212.92 |
| 87 | $128,212.92 | $1,161.77 | $0.00 | $724.93 | $130,099.62 |
| 88 | $130,099.62 | $1,161.77 | $0.00 | $735.60 | $131,996.99 |
| 89 | $131,996.99 | $1,161.77 | $0.00 | $746.33 | $133,905.09 |
| 90 | $133,905.09 | $1,161.77 | $0.00 | $757.12 | $135,823.98 |
| 91 | $135,823.98 | $1,161.77 | $0.00 | $767.97 | $137,753.72 |
| 92 | $137,753.72 | $1,161.77 | $0.00 | $778.88 | $139,694.37 |
| 93 | $139,694.37 | $1,161.77 | $0.00 | $789.85 | $141,645.99 |
| 94 | $141,645.99 | $1,161.77 | $0.00 | $800.89 | $143,608.65 |
| 95 | $143,608.65 | $1,161.77 | $0.00 | $811.98 | $145,582.40 |
| 96 | $145,582.40 | $1,161.77 | $0.00 | $823.14 | $147,567.31 |
| 97 | $147,567.31 | $1,161.77 | $0.00 | $834.37 | $149,563.45 |
| 98 | $149,563.45 | $1,161.77 | $0.00 | $845.65 | $151,570.87 |
| 99 | $151,570.87 | $1,161.77 | $0.00 | $857.00 | $153,589.64 |
| 100 | $153,589.64 | $1,161.77 | $0.00 | $868.42 | $155,619.83 |
| 101 | $155,619.83 | $1,161.77 | $0.00 | $879.90 | $157,661.50 |
| 102 | $157,661.50 | $1,161.77 | $0.00 | $891.44 | $159,714.71 |
| 103 | $159,714.71 | $1,161.77 | $0.00 | $903.05 | $161,779.53 |
| 104 | $161,779.53 | $1,161.77 | $0.00 | $914.72 | $163,856.02 |
| 105 | $163,856.02 | $1,161.77 | $0.00 | $926.47 | $165,944.26 |
| 106 | $165,944.26 | $1,161.77 | $0.00 | $938.27 | $168,044.30 |
| 107 | $168,044.30 | $1,161.77 | $0.00 | $950.15 | $170,156.22 |
| 108 | $170,156.22 | $1,161.77 | $0.00 | $962.09 | $172,280.08 |
| 109 | $172,280.08 | $1,161.77 | $0.00 | $974.10 | $174,415.95 |
| 110 | $174,415.95 | $1,161.77 | $0.00 | $986.17 | $176,563.89 |
| 111 | $176,563.89 | $1,161.77 | $0.00 | $998.32 | $178,723.98 |
| 112 | $178,723.98 | $1,161.77 | $0.00 | $1,010.53 | $180,896.28 |
| 113 | $180,896.28 | $1,161.77 | $0.00 | $1,022.81 | $183,080.86 |
| 114 | $183,080.86 | $1,161.77 | $0.00 | $1,035.17 | $185,277.80 |
| 115 | $185,277.80 | $1,161.77 | $0.00 | $1,047.59 | $187,487.16 |
| 116 | $187,487.16 | $1,161.77 | $0.00 | $1,060.08 | $189,709.01 |
| 117 | $189,709.01 | $1,161.77 | $0.00 | $1,072.64 | $191,943.42 |
| 118 | $191,943.42 | $1,161.77 | $0.00 | $1,085.28 | $194,190.47 |
| 119 | $194,190.47 | $1,161.77 | $0.00 | $1,097.98 | $196,450.22 |
| 120 | $196,450.22 | $1,161.77 | $0.00 | $1,110.76 | $198,722.75 |
| 121 | $198,722.75 | $1,161.77 | $0.00 | $1,123.61 | $201,008.13 |
| 122 | $201,008.13 | $1,161.77 | $0.00 | $1,136.53 | $203,306.43 |
| 123 | $203,306.43 | $1,161.77 | $0.00 | $1,149.52 | $205,617.72 |
| 124 | $205,617.72 | $1,161.77 | $0.00 | $1,162.59 | $207,942.08 |
| 125 | $207,942.08 | $1,161.77 | $0.00 | $1,175.73 | $210,279.58 |
| 126 | $210,279.58 | $1,161.77 | $0.00 | $1,188.95 | $212,630.30 |
| 127 | $212,630.30 | $1,161.77 | $0.00 | $1,202.24 | $214,994.31 |
| 128 | $214,994.31 | $1,161.77 | $0.00 | $1,215.61 | $217,371.69 |
| 129 | $217,371.69 | $1,161.77 | $0.00 | $1,229.05 | $219,762.51 |
| 130 | $219,762.51 | $1,161.77 | $0.00 | $1,242.57 | $222,166.85 |
| 131 | $222,166.85 | $1,161.77 | $0.00 | $1,256.16 | $224,584.78 |
| 132 | $224,584.78 | $1,161.77 | $0.00 | $1,269.83 | $227,016.38 |
| 133 | $227,016.38 | $1,161.77 | $0.00 | $1,283.58 | $229,461.73 |
| 134 | $229,461.73 | $1,161.77 | $0.00 | $1,297.41 | $231,920.91 |
| 135 | $231,920.91 | $1,161.77 | $0.00 | $1,311.31 | $234,393.99 |
| 136 | $234,393.99 | $1,161.77 | $0.00 | $1,325.30 | $236,881.06 |
| 137 | $236,881.06 | $1,161.77 | $0.00 | $1,339.36 | $239,382.19 |
| 138 | $239,382.19 | $1,161.77 | $0.00 | $1,353.50 | $241,897.46 |
| 139 | $241,897.46 | $1,161.77 | $0.00 | $1,367.72 | $244,426.95 |
| 140 | $244,426.95 | $1,161.77 | $0.00 | $1,382.03 | $246,970.75 |
| 141 | $246,970.75 | $1,161.77 | $0.00 | $1,396.41 | $249,528.93 |
| 142 | $249,528.93 | $1,161.77 | $0.00 | $1,410.87 | $252,101.57 |
| 143 | $252,101.57 | $1,161.77 | $0.00 | $1,425.42 | $254,688.76 |
| 144 | $254,688.76 | $1,161.77 | $0.00 | $1,440.05 | $257,290.58 |
| 145 | $257,290.58 | $1,161.77 | $0.00 | $1,454.76 | $259,907.11 |
| 146 | $259,907.11 | $1,161.77 | $0.00 | $1,469.55 | $262,538.43 |
| 147 | $262,538.43 | $1,161.77 | $0.00 | $1,484.43 | $265,184.63 |
| 148 | $265,184.63 | $1,161.77 | $0.00 | $1,499.39 | $267,845.79 |
| 149 | $267,845.79 | $1,161.77 | $0.00 | $1,514.44 | $270,522.00 |
| 150 | $270,522.00 | $1,161.77 | $0.00 | $1,529.57 | $273,213.34 |
| 151 | $273,213.34 | $1,161.77 | $0.00 | $1,544.79 | $275,919.90 |
| 152 | $275,919.90 | $1,161.77 | $0.00 | $1,560.09 | $278,641.76 |
| 153 | $278,641.76 | $1,161.77 | $0.00 | $1,575.48 | $281,379.01 |
| 154 | $281,379.01 | $1,161.77 | $0.00 | $1,590.96 | $284,131.74 |
| 155 | $284,131.74 | $1,161.77 | $0.00 | $1,606.52 | $286,900.03 |
| 156 | $286,900.03 | $1,161.77 | $0.00 | $1,622.17 | $289,683.97 |
| 157 | $289,683.97 | $1,161.77 | $0.00 | $1,637.92 | $292,483.66 |
| 158 | $292,483.66 | $1,161.77 | $0.00 | $1,653.75 | $295,299.18 |
| 159 | $295,299.18 | $1,161.77 | $0.00 | $1,669.66 | $298,130.61 |
| 160 | $298,130.61 | $1,161.77 | $0.00 | $1,685.67 | $300,978.05 |
| 161 | $300,978.05 | $1,161.77 | $0.00 | $1,701.77 | $303,841.59 |
| 162 | $303,841.59 | $1,161.77 | $0.00 | $1,717.96 | $306,721.32 |
| 163 | $306,721.32 | $1,161.77 | $0.00 | $1,734.25 | $309,617.34 |
| 164 | $309,617.34 | $1,161.77 | $0.00 | $1,750.62 | $312,529.73 |
| 165 | $312,529.73 | $1,161.77 | $0.00 | $1,767.09 | $315,458.59 |
| 166 | $315,458.59 | $1,161.77 | $0.00 | $1,783.65 | $318,404.01 |
| 167 | $318,404.01 | $1,161.77 | $0.00 | $1,800.30 | $321,366.08 |
| 168 | $321,366.08 | $1,161.77 | $0.00 | $1,817.05 | $324,344.90 |
| 169 | $324,344.90 | $1,161.77 | $0.00 | $1,833.89 | $327,340.56 |
| 170 | $327,340.56 | $1,161.77 | $0.00 | $1,850.83 | $330,353.16 |
| 171 | $330,353.16 | $1,161.77 | $0.00 | $1,867.86 | $333,382.79 |
| 172 | $333,382.79 | $1,161.77 | $0.00 | $1,884.99 | $336,429.55 |
| 173 | $336,429.55 | $1,161.77 | $0.00 | $1,902.22 | $339,493.54 |
| 174 | $339,493.54 | $1,161.77 | $0.00 | $1,919.55 | $342,574.86 |
| 175 | $342,574.86 | $1,161.77 | $0.00 | $1,936.97 | $345,673.60 |
| 176 | $345,673.60 | $1,161.77 | $0.00 | $1,954.49 | $348,789.86 |
| 177 | $348,789.86 | $1,161.77 | $0.00 | $1,972.11 | $351,923.74 |
| 178 | $351,923.74 | $1,161.77 | $0.00 | $1,989.83 | $355,075.34 |
| 179 | $355,075.34 | $1,161.77 | $0.00 | $2,007.65 | $358,244.76 |
| 180 | $358,244.76 | $1,161.77 | $0.00 | $2,025.57 | $361,432.10 |
| 181 | $361,432.10 | $1,161.77 | $0.00 | $2,043.59 | $364,637.46 |
| 182 | $364,637.46 | $1,161.77 | $0.00 | $2,061.71 | $367,860.94 |
| 183 | $367,860.94 | $1,161.77 | $0.00 | $2,079.94 | $371,102.65 |
| 184 | $371,102.65 | $1,161.77 | $0.00 | $2,098.27 | $374,362.69 |
| 185 | $374,362.69 | $1,161.77 | $0.00 | $2,116.70 | $377,641.16 |
| 186 | $377,641.16 | $1,161.77 | $0.00 | $2,135.24 | $380,938.17 |
| 187 | $380,938.17 | $1,161.77 | $0.00 | $2,153.88 | $384,253.82 |
| 188 | $384,253.82 | $1,161.77 | $0.00 | $2,172.63 | $387,588.22 |
| 189 | $387,588.22 | $1,161.77 | $0.00 | $2,191.48 | $390,941.47 |
| 190 | $390,941.47 | $1,161.77 | $0.00 | $2,210.44 | $394,313.68 |
| 191 | $394,313.68 | $1,161.77 | $0.00 | $2,229.51 | $397,704.96 |
| 192 | $397,704.96 | $1,161.77 | $0.00 | $2,248.68 | $401,115.41 |
| 193 | $401,115.41 | $1,161.77 | $0.00 | $2,267.96 | $404,545.14 |
| 194 | $404,545.14 | $1,161.77 | $0.00 | $2,287.36 | $407,994.27 |
| 195 | $407,994.27 | $1,161.77 | $0.00 | $2,306.86 | $411,462.90 |
| 196 | $411,462.90 | $1,161.77 | $0.00 | $2,326.47 | $414,951.14 |
| 197 | $414,951.14 | $1,161.77 | $0.00 | $2,346.19 | $418,459.10 |
| 198 | $418,459.10 | $1,161.77 | $0.00 | $2,366.03 | $421,986.90 |
| 199 | $421,986.90 | $1,161.77 | $0.00 | $2,385.98 | $425,534.65 |
| 200 | $425,534.65 | $1,161.77 | $0.00 | $2,406.03 | $429,102.45 |
| 201 | $429,102.45 | $1,161.77 | $0.00 | $2,426.21 | $432,690.43 |
| 202 | $432,690.43 | $1,161.77 | $0.00 | $2,446.49 | $436,298.69 |
| 203 | $436,298.69 | $1,161.77 | $0.00 | $2,466.90 | $439,927.36 |
| 204 | $439,927.36 | $1,161.77 | $0.00 | $2,487.41 | $443,576.54 |
| 205 | $443,576.54 | $1,161.77 | $0.00 | $2,508.05 | $447,246.36 |
| 206 | $447,246.36 | $1,161.77 | $0.00 | $2,528.80 | $450,936.93 |
| 207 | $450,936.93 | $1,161.77 | $0.00 | $2,549.66 | $454,648.36 |
| 208 | $454,648.36 | $1,161.77 | $0.00 | $2,570.65 | $458,380.78 |
| 209 | $458,380.78 | $1,161.77 | $0.00 | $2,591.75 | $462,134.30 |
| 210 | $462,134.30 | $1,161.77 | $0.00 | $2,612.97 | $465,909.04 |
| 211 | $465,909.04 | $1,161.77 | $0.00 | $2,634.32 | $469,705.13 |
| 212 | $469,705.13 | $1,161.77 | $0.00 | $2,655.78 | $473,522.68 |
| 213 | $473,522.68 | $1,161.77 | $0.00 | $2,677.37 | $477,361.82 |
| 214 | $477,361.82 | $1,161.77 | $0.00 | $2,699.07 | $481,222.66 |
| 215 | $481,222.66 | $1,161.77 | $0.00 | $2,720.90 | $485,105.33 |
| 216 | $485,105.33 | $1,161.77 | $0.00 | $2,742.86 | $489,009.96 |
| 217 | $489,009.96 | $1,161.77 | $136,205.02 | $2,764.93 | $356,731.64 |
| 218 | $356,731.64 | $1,161.77 | $0.00 | $2,017.01 | $359,910.42 |
| 219 | $359,910.42 | $1,161.77 | $0.00 | $2,034.99 | $363,107.18 |
| 220 | $363,107.18 | $1,161.77 | $0.00 | $2,053.06 | $366,322.01 |
| 221 | $366,322.01 | $1,161.77 | $0.00 | $2,071.24 | $369,555.02 |
| 222 | $369,555.02 | $1,161.77 | $0.00 | $2,089.52 | $372,806.31 |
| 223 | $372,806.31 | $1,161.77 | $0.00 | $2,107.90 | $376,075.98 |
| 224 | $376,075.98 | $1,161.77 | $0.00 | $2,126.39 | $379,364.14 |
| 225 | $379,364.14 | $1,161.77 | $0.00 | $2,144.98 | $382,670.89 |
| 226 | $382,670.89 | $1,161.77 | $0.00 | $2,163.68 | $385,996.34 |
| 227 | $385,996.34 | $1,161.77 | $0.00 | $2,182.48 | $389,340.59 |
| 228 | $389,340.59 | $1,161.77 | $0.00 | $2,201.39 | $392,703.75 |
| 229 | $392,703.75 | $1,161.77 | $143,015.27 | $2,220.40 | $253,070.65 |
| 230 | $253,070.65 | $1,161.77 | $0.00 | $1,430.90 | $255,663.32 |
| 231 | $255,663.32 | $1,161.77 | $0.00 | $1,445.56 | $258,270.65 |
| 232 | $258,270.65 | $1,161.77 | $0.00 | $1,460.30 | $260,892.72 |
| 233 | $260,892.72 | $1,161.77 | $0.00 | $1,475.13 | $263,529.62 |
| 234 | $263,529.62 | $1,161.77 | $0.00 | $1,490.03 | $266,181.42 |
| 235 | $266,181.42 | $1,161.77 | $0.00 | $1,505.03 | $268,848.22 |
| 236 | $268,848.22 | $1,161.77 | $0.00 | $1,520.11 | $271,530.10 |
| 237 | $271,530.10 | $1,161.77 | $0.00 | $1,535.27 | $274,227.14 |
| 238 | $274,227.14 | $1,161.77 | $0.00 | $1,550.52 | $276,939.43 |
| 239 | $276,939.43 | $1,161.77 | $0.00 | $1,565.86 | $279,667.06 |
| 240 | $279,667.06 | $1,161.77 | $0.00 | $1,581.28 | $282,410.11 |
| 241 | $282,410.11 | $1,161.77 | $150,166.04 | $1,596.79 | $135,002.63 |
| 242 | $135,002.63 | $1,161.77 | $0.00 | $763.32 | $136,927.72 |
| 243 | $136,927.72 | $1,161.77 | $0.00 | $774.21 | $138,863.70 |
| 244 | $138,863.70 | $1,161.77 | $0.00 | $785.16 | $140,810.63 |
| 245 | $140,810.63 | $1,161.77 | $0.00 | $796.16 | $142,768.56 |
| 246 | $142,768.56 | $1,161.77 | $0.00 | $807.23 | $144,737.56 |
| 247 | $144,737.56 | $1,161.77 | $0.00 | $818.37 | $146,717.70 |
| 248 | $146,717.70 | $1,161.77 | $0.00 | $829.56 | $148,709.03 |
| 249 | $148,709.03 | $1,161.77 | $0.00 | $840.82 | $150,711.62 |
| 250 | $150,711.62 | $1,161.77 | $0.00 | $852.15 | $152,725.54 |
| 251 | $152,725.54 | $1,161.77 | $0.00 | $863.53 | $154,750.84 |
| 252 | $154,750.84 | $1,161.77 | $0.00 | $874.98 | $156,787.59 |
| 253 | $156,787.59 | $0.00 | $157,674.34 | $886.50 | ($0.25) |