How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $101,680 |
| Monthly savings required | $805 |
How much will it cost to send your child to Flagler College St Augustine in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $406,718.65 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $804.88 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 | $39,210.00 |
| 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 Flagler College St Augustine in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $804.88 | $0.00 | $0.00 | $804.88 |
| 2 | $804.88 | $804.88 | $0.00 | $4.55 | $1,614.31 |
| 3 | $1,614.31 | $804.88 | $0.00 | $9.13 | $2,428.32 |
| 4 | $2,428.32 | $804.88 | $0.00 | $13.73 | $3,246.93 |
| 5 | $3,246.93 | $804.88 | $0.00 | $18.36 | $4,070.17 |
| 6 | $4,070.17 | $804.88 | $0.00 | $23.01 | $4,898.06 |
| 7 | $4,898.06 | $804.88 | $0.00 | $27.69 | $5,730.63 |
| 8 | $5,730.63 | $804.88 | $0.00 | $32.40 | $6,567.91 |
| 9 | $6,567.91 | $804.88 | $0.00 | $37.14 | $7,409.93 |
| 10 | $7,409.93 | $804.88 | $0.00 | $41.90 | $8,256.71 |
| 11 | $8,256.71 | $804.88 | $0.00 | $46.68 | $9,108.27 |
| 12 | $9,108.27 | $804.88 | $0.00 | $51.50 | $9,964.65 |
| 13 | $9,964.65 | $804.88 | $0.00 | $56.34 | $10,825.87 |
| 14 | $10,825.87 | $804.88 | $0.00 | $61.21 | $11,691.96 |
| 15 | $11,691.96 | $804.88 | $0.00 | $66.11 | $12,562.95 |
| 16 | $12,562.95 | $804.88 | $0.00 | $71.03 | $13,438.86 |
| 17 | $13,438.86 | $804.88 | $0.00 | $75.99 | $14,319.73 |
| 18 | $14,319.73 | $804.88 | $0.00 | $80.97 | $15,205.58 |
| 19 | $15,205.58 | $804.88 | $0.00 | $85.97 | $16,096.43 |
| 20 | $16,096.43 | $804.88 | $0.00 | $91.01 | $16,992.32 |
| 21 | $16,992.32 | $804.88 | $0.00 | $96.08 | $17,893.28 |
| 22 | $17,893.28 | $804.88 | $0.00 | $101.17 | $18,799.33 |
| 23 | $18,799.33 | $804.88 | $0.00 | $106.29 | $19,710.50 |
| 24 | $19,710.50 | $804.88 | $0.00 | $111.45 | $20,626.83 |
| 25 | $20,626.83 | $804.88 | $0.00 | $116.63 | $21,548.34 |
| 26 | $21,548.34 | $804.88 | $0.00 | $121.84 | $22,475.06 |
| 27 | $22,475.06 | $804.88 | $0.00 | $127.08 | $23,407.02 |
| 28 | $23,407.02 | $804.88 | $0.00 | $132.35 | $24,344.25 |
| 29 | $24,344.25 | $804.88 | $0.00 | $137.65 | $25,286.78 |
| 30 | $25,286.78 | $804.88 | $0.00 | $142.98 | $26,234.64 |
| 31 | $26,234.64 | $804.88 | $0.00 | $148.33 | $27,187.85 |
| 32 | $27,187.85 | $804.88 | $0.00 | $153.72 | $28,146.45 |
| 33 | $28,146.45 | $804.88 | $0.00 | $159.14 | $29,110.47 |
| 34 | $29,110.47 | $804.88 | $0.00 | $164.59 | $30,079.94 |
| 35 | $30,079.94 | $804.88 | $0.00 | $170.08 | $31,054.90 |
| 36 | $31,054.90 | $804.88 | $0.00 | $175.59 | $32,035.37 |
| 37 | $32,035.37 | $804.88 | $0.00 | $181.13 | $33,021.38 |
| 38 | $33,021.38 | $804.88 | $0.00 | $186.71 | $34,012.97 |
| 39 | $34,012.97 | $804.88 | $0.00 | $192.31 | $35,010.16 |
| 40 | $35,010.16 | $804.88 | $0.00 | $197.95 | $36,012.99 |
| 41 | $36,012.99 | $804.88 | $0.00 | $203.62 | $37,021.49 |
| 42 | $37,021.49 | $804.88 | $0.00 | $209.32 | $38,035.69 |
| 43 | $38,035.69 | $804.88 | $0.00 | $215.06 | $39,055.63 |
| 44 | $39,055.63 | $804.88 | $0.00 | $220.83 | $40,081.34 |
| 45 | $40,081.34 | $804.88 | $0.00 | $226.63 | $41,112.85 |
| 46 | $41,112.85 | $804.88 | $0.00 | $232.46 | $42,150.19 |
| 47 | $42,150.19 | $804.88 | $0.00 | $238.32 | $43,193.39 |
| 48 | $43,193.39 | $804.88 | $0.00 | $244.22 | $44,242.49 |
| 49 | $44,242.49 | $804.88 | $0.00 | $250.15 | $45,297.52 |
| 50 | $45,297.52 | $804.88 | $0.00 | $256.12 | $46,358.52 |
| 51 | $46,358.52 | $804.88 | $0.00 | $262.12 | $47,425.52 |
| 52 | $47,425.52 | $804.88 | $0.00 | $268.15 | $48,498.55 |
| 53 | $48,498.55 | $804.88 | $0.00 | $274.22 | $49,577.65 |
| 54 | $49,577.65 | $804.88 | $0.00 | $280.32 | $50,662.85 |
| 55 | $50,662.85 | $804.88 | $0.00 | $286.46 | $51,754.19 |
| 56 | $51,754.19 | $804.88 | $0.00 | $292.63 | $52,851.70 |
| 57 | $52,851.70 | $804.88 | $0.00 | $298.83 | $53,955.41 |
| 58 | $53,955.41 | $804.88 | $0.00 | $305.07 | $55,065.36 |
| 59 | $55,065.36 | $804.88 | $0.00 | $311.35 | $56,181.59 |
| 60 | $56,181.59 | $804.88 | $0.00 | $317.66 | $57,304.13 |
| 61 | $57,304.13 | $804.88 | $0.00 | $324.01 | $58,433.02 |
| 62 | $58,433.02 | $804.88 | $0.00 | $330.39 | $59,568.29 |
| 63 | $59,568.29 | $804.88 | $0.00 | $336.81 | $60,709.98 |
| 64 | $60,709.98 | $804.88 | $0.00 | $343.26 | $61,858.12 |
| 65 | $61,858.12 | $804.88 | $0.00 | $349.75 | $63,012.75 |
| 66 | $63,012.75 | $804.88 | $0.00 | $356.28 | $64,173.91 |
| 67 | $64,173.91 | $804.88 | $0.00 | $362.85 | $65,341.64 |
| 68 | $65,341.64 | $804.88 | $0.00 | $369.45 | $66,515.97 |
| 69 | $66,515.97 | $804.88 | $0.00 | $376.09 | $67,696.94 |
| 70 | $67,696.94 | $804.88 | $0.00 | $382.77 | $68,884.59 |
| 71 | $68,884.59 | $804.88 | $0.00 | $389.48 | $70,078.95 |
| 72 | $70,078.95 | $804.88 | $0.00 | $396.24 | $71,280.07 |
| 73 | $71,280.07 | $804.88 | $0.00 | $403.03 | $72,487.98 |
| 74 | $72,487.98 | $804.88 | $0.00 | $409.86 | $73,702.72 |
| 75 | $73,702.72 | $804.88 | $0.00 | $416.73 | $74,924.33 |
| 76 | $74,924.33 | $804.88 | $0.00 | $423.63 | $76,152.84 |
| 77 | $76,152.84 | $804.88 | $0.00 | $430.58 | $77,388.30 |
| 78 | $77,388.30 | $804.88 | $0.00 | $437.56 | $78,630.74 |
| 79 | $78,630.74 | $804.88 | $0.00 | $444.59 | $79,880.21 |
| 80 | $79,880.21 | $804.88 | $0.00 | $451.65 | $81,136.74 |
| 81 | $81,136.74 | $804.88 | $0.00 | $458.76 | $82,400.38 |
| 82 | $82,400.38 | $804.88 | $0.00 | $465.90 | $83,671.16 |
| 83 | $83,671.16 | $804.88 | $0.00 | $473.09 | $84,949.13 |
| 84 | $84,949.13 | $804.88 | $0.00 | $480.31 | $86,234.32 |
| 85 | $86,234.32 | $804.88 | $0.00 | $487.58 | $87,526.78 |
| 86 | $87,526.78 | $804.88 | $0.00 | $494.89 | $88,826.55 |
| 87 | $88,826.55 | $804.88 | $0.00 | $502.24 | $90,133.67 |
| 88 | $90,133.67 | $804.88 | $0.00 | $509.63 | $91,448.18 |
| 89 | $91,448.18 | $804.88 | $0.00 | $517.06 | $92,770.12 |
| 90 | $92,770.12 | $804.88 | $0.00 | $524.54 | $94,099.54 |
| 91 | $94,099.54 | $804.88 | $0.00 | $532.05 | $95,436.47 |
| 92 | $95,436.47 | $804.88 | $0.00 | $539.61 | $96,780.96 |
| 93 | $96,780.96 | $804.88 | $0.00 | $547.21 | $98,133.05 |
| 94 | $98,133.05 | $804.88 | $0.00 | $554.86 | $99,492.79 |
| 95 | $99,492.79 | $804.88 | $0.00 | $562.55 | $100,860.22 |
| 96 | $100,860.22 | $804.88 | $0.00 | $570.28 | $102,235.38 |
| 97 | $102,235.38 | $804.88 | $0.00 | $578.05 | $103,618.31 |
| 98 | $103,618.31 | $804.88 | $0.00 | $585.87 | $105,009.06 |
| 99 | $105,009.06 | $804.88 | $0.00 | $593.74 | $106,407.68 |
| 100 | $106,407.68 | $804.88 | $0.00 | $601.64 | $107,814.20 |
| 101 | $107,814.20 | $804.88 | $0.00 | $609.60 | $109,228.68 |
| 102 | $109,228.68 | $804.88 | $0.00 | $617.59 | $110,651.15 |
| 103 | $110,651.15 | $804.88 | $0.00 | $625.64 | $112,081.67 |
| 104 | $112,081.67 | $804.88 | $0.00 | $633.73 | $113,520.28 |
| 105 | $113,520.28 | $804.88 | $0.00 | $641.86 | $114,967.02 |
| 106 | $114,967.02 | $804.88 | $0.00 | $650.04 | $116,421.94 |
| 107 | $116,421.94 | $804.88 | $0.00 | $658.27 | $117,885.09 |
| 108 | $117,885.09 | $804.88 | $0.00 | $666.54 | $119,356.51 |
| 109 | $119,356.51 | $804.88 | $0.00 | $674.86 | $120,836.25 |
| 110 | $120,836.25 | $804.88 | $0.00 | $683.23 | $122,324.36 |
| 111 | $122,324.36 | $804.88 | $0.00 | $691.64 | $123,820.88 |
| 112 | $123,820.88 | $804.88 | $0.00 | $700.10 | $125,325.86 |
| 113 | $125,325.86 | $804.88 | $0.00 | $708.61 | $126,839.35 |
| 114 | $126,839.35 | $804.88 | $0.00 | $717.17 | $128,361.40 |
| 115 | $128,361.40 | $804.88 | $0.00 | $725.77 | $129,892.05 |
| 116 | $129,892.05 | $804.88 | $0.00 | $734.43 | $131,431.36 |
| 117 | $131,431.36 | $804.88 | $0.00 | $743.13 | $132,979.37 |
| 118 | $132,979.37 | $804.88 | $0.00 | $751.88 | $134,536.13 |
| 119 | $134,536.13 | $804.88 | $0.00 | $760.69 | $136,101.70 |
| 120 | $136,101.70 | $804.88 | $0.00 | $769.54 | $137,676.12 |
| 121 | $137,676.12 | $804.88 | $0.00 | $778.44 | $139,259.44 |
| 122 | $139,259.44 | $804.88 | $0.00 | $787.39 | $140,851.71 |
| 123 | $140,851.71 | $804.88 | $0.00 | $796.40 | $142,452.99 |
| 124 | $142,452.99 | $804.88 | $0.00 | $805.45 | $144,063.32 |
| 125 | $144,063.32 | $804.88 | $0.00 | $814.55 | $145,682.75 |
| 126 | $145,682.75 | $804.88 | $0.00 | $823.71 | $147,311.34 |
| 127 | $147,311.34 | $804.88 | $0.00 | $832.92 | $148,949.14 |
| 128 | $148,949.14 | $804.88 | $0.00 | $842.18 | $150,596.20 |
| 129 | $150,596.20 | $804.88 | $0.00 | $851.49 | $152,252.57 |
| 130 | $152,252.57 | $804.88 | $0.00 | $860.86 | $153,918.31 |
| 131 | $153,918.31 | $804.88 | $0.00 | $870.28 | $155,593.47 |
| 132 | $155,593.47 | $804.88 | $0.00 | $879.75 | $157,278.10 |
| 133 | $157,278.10 | $804.88 | $0.00 | $889.27 | $158,972.25 |
| 134 | $158,972.25 | $804.88 | $0.00 | $898.85 | $160,675.98 |
| 135 | $160,675.98 | $804.88 | $0.00 | $908.49 | $162,389.35 |
| 136 | $162,389.35 | $804.88 | $0.00 | $918.17 | $164,112.40 |
| 137 | $164,112.40 | $804.88 | $0.00 | $927.92 | $165,845.20 |
| 138 | $165,845.20 | $804.88 | $0.00 | $937.71 | $167,587.79 |
| 139 | $167,587.79 | $804.88 | $0.00 | $947.57 | $169,340.24 |
| 140 | $169,340.24 | $804.88 | $0.00 | $957.47 | $171,102.59 |
| 141 | $171,102.59 | $804.88 | $0.00 | $967.44 | $172,874.91 |
| 142 | $172,874.91 | $804.88 | $0.00 | $977.46 | $174,657.25 |
| 143 | $174,657.25 | $804.88 | $0.00 | $987.54 | $176,449.67 |
| 144 | $176,449.67 | $804.88 | $0.00 | $997.67 | $178,252.22 |
| 145 | $178,252.22 | $804.88 | $0.00 | $1,007.86 | $180,064.96 |
| 146 | $180,064.96 | $804.88 | $0.00 | $1,018.11 | $181,887.95 |
| 147 | $181,887.95 | $804.88 | $0.00 | $1,028.42 | $183,721.25 |
| 148 | $183,721.25 | $804.88 | $0.00 | $1,038.79 | $185,564.92 |
| 149 | $185,564.92 | $804.88 | $0.00 | $1,049.21 | $187,419.01 |
| 150 | $187,419.01 | $804.88 | $0.00 | $1,059.69 | $189,283.58 |
| 151 | $189,283.58 | $804.88 | $0.00 | $1,070.24 | $191,158.70 |
| 152 | $191,158.70 | $804.88 | $0.00 | $1,080.84 | $193,044.42 |
| 153 | $193,044.42 | $804.88 | $0.00 | $1,091.50 | $194,940.80 |
| 154 | $194,940.80 | $804.88 | $0.00 | $1,102.22 | $196,847.90 |
| 155 | $196,847.90 | $804.88 | $0.00 | $1,113.01 | $198,765.79 |
| 156 | $198,765.79 | $804.88 | $0.00 | $1,123.85 | $200,694.52 |
| 157 | $200,694.52 | $804.88 | $0.00 | $1,134.76 | $202,634.16 |
| 158 | $202,634.16 | $804.88 | $0.00 | $1,145.72 | $204,584.76 |
| 159 | $204,584.76 | $804.88 | $0.00 | $1,156.75 | $206,546.39 |
| 160 | $206,546.39 | $804.88 | $0.00 | $1,167.84 | $208,519.11 |
| 161 | $208,519.11 | $804.88 | $0.00 | $1,179.00 | $210,502.99 |
| 162 | $210,502.99 | $804.88 | $0.00 | $1,190.21 | $212,498.08 |
| 163 | $212,498.08 | $804.88 | $0.00 | $1,201.50 | $214,504.46 |
| 164 | $214,504.46 | $804.88 | $0.00 | $1,212.84 | $216,522.18 |
| 165 | $216,522.18 | $804.88 | $0.00 | $1,224.25 | $218,551.31 |
| 166 | $218,551.31 | $804.88 | $0.00 | $1,235.72 | $220,591.91 |
| 167 | $220,591.91 | $804.88 | $0.00 | $1,247.26 | $222,644.05 |
| 168 | $222,644.05 | $804.88 | $0.00 | $1,258.86 | $224,707.79 |
| 169 | $224,707.79 | $804.88 | $0.00 | $1,270.53 | $226,783.20 |
| 170 | $226,783.20 | $804.88 | $0.00 | $1,282.27 | $228,870.35 |
| 171 | $228,870.35 | $804.88 | $0.00 | $1,294.07 | $230,969.30 |
| 172 | $230,969.30 | $804.88 | $0.00 | $1,305.93 | $233,080.11 |
| 173 | $233,080.11 | $804.88 | $0.00 | $1,317.87 | $235,202.86 |
| 174 | $235,202.86 | $804.88 | $0.00 | $1,329.87 | $237,337.61 |
| 175 | $237,337.61 | $804.88 | $0.00 | $1,341.94 | $239,484.43 |
| 176 | $239,484.43 | $804.88 | $0.00 | $1,354.08 | $241,643.39 |
| 177 | $241,643.39 | $804.88 | $0.00 | $1,366.29 | $243,814.56 |
| 178 | $243,814.56 | $804.88 | $0.00 | $1,378.56 | $245,998.00 |
| 179 | $245,998.00 | $804.88 | $0.00 | $1,390.91 | $248,193.79 |
| 180 | $248,193.79 | $804.88 | $0.00 | $1,403.32 | $250,401.99 |
| 181 | $250,401.99 | $804.88 | $0.00 | $1,415.81 | $252,622.68 |
| 182 | $252,622.68 | $804.88 | $0.00 | $1,428.37 | $254,855.93 |
| 183 | $254,855.93 | $804.88 | $0.00 | $1,440.99 | $257,101.80 |
| 184 | $257,101.80 | $804.88 | $0.00 | $1,453.69 | $259,360.37 |
| 185 | $259,360.37 | $804.88 | $0.00 | $1,466.46 | $261,631.71 |
| 186 | $261,631.71 | $804.88 | $0.00 | $1,479.30 | $263,915.89 |
| 187 | $263,915.89 | $804.88 | $0.00 | $1,492.22 | $266,212.99 |
| 188 | $266,212.99 | $804.88 | $0.00 | $1,505.21 | $268,523.08 |
| 189 | $268,523.08 | $804.88 | $0.00 | $1,518.27 | $270,846.23 |
| 190 | $270,846.23 | $804.88 | $0.00 | $1,531.40 | $273,182.51 |
| 191 | $273,182.51 | $804.88 | $0.00 | $1,544.61 | $275,532.00 |
| 192 | $275,532.00 | $804.88 | $0.00 | $1,557.90 | $277,894.78 |
| 193 | $277,894.78 | $804.88 | $0.00 | $1,571.26 | $280,270.92 |
| 194 | $280,270.92 | $804.88 | $0.00 | $1,584.69 | $282,660.49 |
| 195 | $282,660.49 | $804.88 | $0.00 | $1,598.20 | $285,063.57 |
| 196 | $285,063.57 | $804.88 | $0.00 | $1,611.79 | $287,480.24 |
| 197 | $287,480.24 | $804.88 | $0.00 | $1,625.46 | $289,910.58 |
| 198 | $289,910.58 | $804.88 | $0.00 | $1,639.20 | $292,354.66 |
| 199 | $292,354.66 | $804.88 | $0.00 | $1,653.02 | $294,812.56 |
| 200 | $294,812.56 | $804.88 | $0.00 | $1,666.91 | $297,284.35 |
| 201 | $297,284.35 | $804.88 | $0.00 | $1,680.89 | $299,770.12 |
| 202 | $299,770.12 | $804.88 | $0.00 | $1,694.94 | $302,269.94 |
| 203 | $302,269.94 | $804.88 | $0.00 | $1,709.08 | $304,783.90 |
| 204 | $304,783.90 | $804.88 | $0.00 | $1,723.29 | $307,312.07 |
| 205 | $307,312.07 | $804.88 | $0.00 | $1,737.59 | $309,854.54 |
| 206 | $309,854.54 | $804.88 | $0.00 | $1,751.96 | $312,411.38 |
| 207 | $312,411.38 | $804.88 | $0.00 | $1,766.42 | $314,982.68 |
| 208 | $314,982.68 | $804.88 | $0.00 | $1,780.96 | $317,568.52 |
| 209 | $317,568.52 | $804.88 | $0.00 | $1,795.58 | $320,168.98 |
| 210 | $320,168.98 | $804.88 | $0.00 | $1,810.28 | $322,784.14 |
| 211 | $322,784.14 | $804.88 | $0.00 | $1,825.07 | $325,414.09 |
| 212 | $325,414.09 | $804.88 | $0.00 | $1,839.94 | $328,058.91 |
| 213 | $328,058.91 | $804.88 | $0.00 | $1,854.89 | $330,718.68 |
| 214 | $330,718.68 | $804.88 | $0.00 | $1,869.93 | $333,393.49 |
| 215 | $333,393.49 | $804.88 | $0.00 | $1,885.06 | $336,083.43 |
| 216 | $336,083.43 | $804.88 | $0.00 | $1,900.26 | $338,788.57 |
| 217 | $338,788.57 | $804.88 | $94,363.54 | $1,915.56 | $247,145.47 |
| 218 | $247,145.47 | $804.88 | $0.00 | $1,397.40 | $249,347.75 |
| 219 | $249,347.75 | $804.88 | $0.00 | $1,409.85 | $251,562.48 |
| 220 | $251,562.48 | $804.88 | $0.00 | $1,422.37 | $253,789.73 |
| 221 | $253,789.73 | $804.88 | $0.00 | $1,434.96 | $256,029.57 |
| 222 | $256,029.57 | $804.88 | $0.00 | $1,447.63 | $258,282.08 |
| 223 | $258,282.08 | $804.88 | $0.00 | $1,460.36 | $260,547.32 |
| 224 | $260,547.32 | $804.88 | $0.00 | $1,473.17 | $262,825.37 |
| 225 | $262,825.37 | $804.88 | $0.00 | $1,486.05 | $265,116.30 |
| 226 | $265,116.30 | $804.88 | $0.00 | $1,499.01 | $267,420.19 |
| 227 | $267,420.19 | $804.88 | $0.00 | $1,512.03 | $269,737.10 |
| 228 | $269,737.10 | $804.88 | $0.00 | $1,525.13 | $272,067.11 |
| 229 | $272,067.11 | $804.88 | $99,081.72 | $1,538.31 | $175,328.58 |
| 230 | $175,328.58 | $804.88 | $0.00 | $991.33 | $177,124.79 |
| 231 | $177,124.79 | $804.88 | $0.00 | $1,001.49 | $178,931.16 |
| 232 | $178,931.16 | $804.88 | $0.00 | $1,011.70 | $180,747.74 |
| 233 | $180,747.74 | $804.88 | $0.00 | $1,021.97 | $182,574.59 |
| 234 | $182,574.59 | $804.88 | $0.00 | $1,032.30 | $184,411.77 |
| 235 | $184,411.77 | $804.88 | $0.00 | $1,042.69 | $186,259.34 |
| 236 | $186,259.34 | $804.88 | $0.00 | $1,053.14 | $188,117.36 |
| 237 | $188,117.36 | $804.88 | $0.00 | $1,063.64 | $189,985.88 |
| 238 | $189,985.88 | $804.88 | $0.00 | $1,074.21 | $191,864.97 |
| 239 | $191,864.97 | $804.88 | $0.00 | $1,084.83 | $193,754.68 |
| 240 | $193,754.68 | $804.88 | $0.00 | $1,095.52 | $195,655.08 |
| 241 | $195,655.08 | $804.88 | $104,035.80 | $1,106.26 | $93,530.42 |
| 242 | $93,530.42 | $804.88 | $0.00 | $528.83 | $94,864.13 |
| 243 | $94,864.13 | $804.88 | $0.00 | $536.38 | $96,205.39 |
| 244 | $96,205.39 | $804.88 | $0.00 | $543.96 | $97,554.23 |
| 245 | $97,554.23 | $804.88 | $0.00 | $551.59 | $98,910.70 |
| 246 | $98,910.70 | $804.88 | $0.00 | $559.26 | $100,274.84 |
| 247 | $100,274.84 | $804.88 | $0.00 | $566.97 | $101,646.69 |
| 248 | $101,646.69 | $804.88 | $0.00 | $574.73 | $103,026.30 |
| 249 | $103,026.30 | $804.88 | $0.00 | $582.53 | $104,413.71 |
| 250 | $104,413.71 | $804.88 | $0.00 | $590.37 | $105,808.96 |
| 251 | $105,808.96 | $804.88 | $0.00 | $598.26 | $107,212.10 |
| 252 | $107,212.10 | $804.88 | $0.00 | $606.19 | $108,623.17 |
| 253 | $108,623.17 | $0.00 | $109,237.59 | $614.17 | ($0.25) |