How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $142,886 |
| Monthly savings required | $1,131 |
How much will it cost to send your child to Florida Southern College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $571,542.92 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,131.06 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 | $55,100.00 |
| 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 Florida Southern College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,131.06 | $0.00 | $0.00 | $1,131.06 |
| 2 | $1,131.06 | $1,131.06 | $0.00 | $6.40 | $2,268.52 |
| 3 | $2,268.52 | $1,131.06 | $0.00 | $12.83 | $3,412.41 |
| 4 | $3,412.41 | $1,131.06 | $0.00 | $19.29 | $4,562.76 |
| 5 | $4,562.76 | $1,131.06 | $0.00 | $25.80 | $5,719.62 |
| 6 | $5,719.62 | $1,131.06 | $0.00 | $32.34 | $6,883.02 |
| 7 | $6,883.02 | $1,131.06 | $0.00 | $38.92 | $8,053.00 |
| 8 | $8,053.00 | $1,131.06 | $0.00 | $45.53 | $9,229.59 |
| 9 | $9,229.59 | $1,131.06 | $0.00 | $52.19 | $10,412.84 |
| 10 | $10,412.84 | $1,131.06 | $0.00 | $58.88 | $11,602.78 |
| 11 | $11,602.78 | $1,131.06 | $0.00 | $65.60 | $12,799.44 |
| 12 | $12,799.44 | $1,131.06 | $0.00 | $72.37 | $14,002.87 |
| 13 | $14,002.87 | $1,131.06 | $0.00 | $79.17 | $15,213.10 |
| 14 | $15,213.10 | $1,131.06 | $0.00 | $86.02 | $16,430.18 |
| 15 | $16,430.18 | $1,131.06 | $0.00 | $92.90 | $17,654.14 |
| 16 | $17,654.14 | $1,131.06 | $0.00 | $99.82 | $18,885.02 |
| 17 | $18,885.02 | $1,131.06 | $0.00 | $106.78 | $20,122.86 |
| 18 | $20,122.86 | $1,131.06 | $0.00 | $113.78 | $21,367.70 |
| 19 | $21,367.70 | $1,131.06 | $0.00 | $120.82 | $22,619.58 |
| 20 | $22,619.58 | $1,131.06 | $0.00 | $127.89 | $23,878.53 |
| 21 | $23,878.53 | $1,131.06 | $0.00 | $135.01 | $25,144.60 |
| 22 | $25,144.60 | $1,131.06 | $0.00 | $142.17 | $26,417.83 |
| 23 | $26,417.83 | $1,131.06 | $0.00 | $149.37 | $27,698.26 |
| 24 | $27,698.26 | $1,131.06 | $0.00 | $156.61 | $28,985.93 |
| 25 | $28,985.93 | $1,131.06 | $0.00 | $163.89 | $30,280.88 |
| 26 | $30,280.88 | $1,131.06 | $0.00 | $171.21 | $31,583.15 |
| 27 | $31,583.15 | $1,131.06 | $0.00 | $178.58 | $32,892.79 |
| 28 | $32,892.79 | $1,131.06 | $0.00 | $185.98 | $34,209.83 |
| 29 | $34,209.83 | $1,131.06 | $0.00 | $193.43 | $35,534.32 |
| 30 | $35,534.32 | $1,131.06 | $0.00 | $200.92 | $36,866.30 |
| 31 | $36,866.30 | $1,131.06 | $0.00 | $208.45 | $38,205.81 |
| 32 | $38,205.81 | $1,131.06 | $0.00 | $216.02 | $39,552.89 |
| 33 | $39,552.89 | $1,131.06 | $0.00 | $223.64 | $40,907.59 |
| 34 | $40,907.59 | $1,131.06 | $0.00 | $231.30 | $42,269.95 |
| 35 | $42,269.95 | $1,131.06 | $0.00 | $239.00 | $43,640.01 |
| 36 | $43,640.01 | $1,131.06 | $0.00 | $246.75 | $45,017.82 |
| 37 | $45,017.82 | $1,131.06 | $0.00 | $254.54 | $46,403.42 |
| 38 | $46,403.42 | $1,131.06 | $0.00 | $262.37 | $47,796.85 |
| 39 | $47,796.85 | $1,131.06 | $0.00 | $270.25 | $49,198.16 |
| 40 | $49,198.16 | $1,131.06 | $0.00 | $278.17 | $50,607.39 |
| 41 | $50,607.39 | $1,131.06 | $0.00 | $286.14 | $52,024.59 |
| 42 | $52,024.59 | $1,131.06 | $0.00 | $294.15 | $53,449.80 |
| 43 | $53,449.80 | $1,131.06 | $0.00 | $302.21 | $54,883.07 |
| 44 | $54,883.07 | $1,131.06 | $0.00 | $310.32 | $56,324.45 |
| 45 | $56,324.45 | $1,131.06 | $0.00 | $318.47 | $57,773.98 |
| 46 | $57,773.98 | $1,131.06 | $0.00 | $326.66 | $59,231.70 |
| 47 | $59,231.70 | $1,131.06 | $0.00 | $334.90 | $60,697.66 |
| 48 | $60,697.66 | $1,131.06 | $0.00 | $343.19 | $62,171.91 |
| 49 | $62,171.91 | $1,131.06 | $0.00 | $351.53 | $63,654.50 |
| 50 | $63,654.50 | $1,131.06 | $0.00 | $359.91 | $65,145.47 |
| 51 | $65,145.47 | $1,131.06 | $0.00 | $368.34 | $66,644.87 |
| 52 | $66,644.87 | $1,131.06 | $0.00 | $376.82 | $68,152.75 |
| 53 | $68,152.75 | $1,131.06 | $0.00 | $385.35 | $69,669.16 |
| 54 | $69,669.16 | $1,131.06 | $0.00 | $393.92 | $71,194.14 |
| 55 | $71,194.14 | $1,131.06 | $0.00 | $402.54 | $72,727.74 |
| 56 | $72,727.74 | $1,131.06 | $0.00 | $411.21 | $74,270.01 |
| 57 | $74,270.01 | $1,131.06 | $0.00 | $419.93 | $75,821.00 |
| 58 | $75,821.00 | $1,131.06 | $0.00 | $428.70 | $77,380.76 |
| 59 | $77,380.76 | $1,131.06 | $0.00 | $437.52 | $78,949.34 |
| 60 | $78,949.34 | $1,131.06 | $0.00 | $446.39 | $80,526.79 |
| 61 | $80,526.79 | $1,131.06 | $0.00 | $455.31 | $82,113.16 |
| 62 | $82,113.16 | $1,131.06 | $0.00 | $464.28 | $83,708.50 |
| 63 | $83,708.50 | $1,131.06 | $0.00 | $473.30 | $85,312.86 |
| 64 | $85,312.86 | $1,131.06 | $0.00 | $482.37 | $86,926.29 |
| 65 | $86,926.29 | $1,131.06 | $0.00 | $491.49 | $88,548.84 |
| 66 | $88,548.84 | $1,131.06 | $0.00 | $500.67 | $90,180.57 |
| 67 | $90,180.57 | $1,131.06 | $0.00 | $509.89 | $91,821.52 |
| 68 | $91,821.52 | $1,131.06 | $0.00 | $519.17 | $93,471.75 |
| 69 | $93,471.75 | $1,131.06 | $0.00 | $528.50 | $95,131.31 |
| 70 | $95,131.31 | $1,131.06 | $0.00 | $537.89 | $96,800.26 |
| 71 | $96,800.26 | $1,131.06 | $0.00 | $547.32 | $98,478.64 |
| 72 | $98,478.64 | $1,131.06 | $0.00 | $556.81 | $100,166.51 |
| 73 | $100,166.51 | $1,131.06 | $0.00 | $566.36 | $101,863.93 |
| 74 | $101,863.93 | $1,131.06 | $0.00 | $575.95 | $103,570.94 |
| 75 | $103,570.94 | $1,131.06 | $0.00 | $585.61 | $105,287.61 |
| 76 | $105,287.61 | $1,131.06 | $0.00 | $595.31 | $107,013.98 |
| 77 | $107,013.98 | $1,131.06 | $0.00 | $605.07 | $108,750.11 |
| 78 | $108,750.11 | $1,131.06 | $0.00 | $614.89 | $110,496.06 |
| 79 | $110,496.06 | $1,131.06 | $0.00 | $624.76 | $112,251.88 |
| 80 | $112,251.88 | $1,131.06 | $0.00 | $634.69 | $114,017.63 |
| 81 | $114,017.63 | $1,131.06 | $0.00 | $644.67 | $115,793.36 |
| 82 | $115,793.36 | $1,131.06 | $0.00 | $654.71 | $117,579.13 |
| 83 | $117,579.13 | $1,131.06 | $0.00 | $664.81 | $119,375.00 |
| 84 | $119,375.00 | $1,131.06 | $0.00 | $674.96 | $121,181.02 |
| 85 | $121,181.02 | $1,131.06 | $0.00 | $685.18 | $122,997.26 |
| 86 | $122,997.26 | $1,131.06 | $0.00 | $695.44 | $124,823.76 |
| 87 | $124,823.76 | $1,131.06 | $0.00 | $705.77 | $126,660.59 |
| 88 | $126,660.59 | $1,131.06 | $0.00 | $716.16 | $128,507.81 |
| 89 | $128,507.81 | $1,131.06 | $0.00 | $726.60 | $130,365.47 |
| 90 | $130,365.47 | $1,131.06 | $0.00 | $737.11 | $132,233.64 |
| 91 | $132,233.64 | $1,131.06 | $0.00 | $747.67 | $134,112.37 |
| 92 | $134,112.37 | $1,131.06 | $0.00 | $758.29 | $136,001.72 |
| 93 | $136,001.72 | $1,131.06 | $0.00 | $768.97 | $137,901.75 |
| 94 | $137,901.75 | $1,131.06 | $0.00 | $779.72 | $139,812.53 |
| 95 | $139,812.53 | $1,131.06 | $0.00 | $790.52 | $141,734.11 |
| 96 | $141,734.11 | $1,131.06 | $0.00 | $801.39 | $143,666.56 |
| 97 | $143,666.56 | $1,131.06 | $0.00 | $812.31 | $145,609.93 |
| 98 | $145,609.93 | $1,131.06 | $0.00 | $823.30 | $147,564.29 |
| 99 | $147,564.29 | $1,131.06 | $0.00 | $834.35 | $149,529.70 |
| 100 | $149,529.70 | $1,131.06 | $0.00 | $845.46 | $151,506.22 |
| 101 | $151,506.22 | $1,131.06 | $0.00 | $856.64 | $153,493.92 |
| 102 | $153,493.92 | $1,131.06 | $0.00 | $867.88 | $155,492.86 |
| 103 | $155,492.86 | $1,131.06 | $0.00 | $879.18 | $157,503.10 |
| 104 | $157,503.10 | $1,131.06 | $0.00 | $890.55 | $159,524.71 |
| 105 | $159,524.71 | $1,131.06 | $0.00 | $901.98 | $161,557.75 |
| 106 | $161,557.75 | $1,131.06 | $0.00 | $913.47 | $163,602.28 |
| 107 | $163,602.28 | $1,131.06 | $0.00 | $925.03 | $165,658.37 |
| 108 | $165,658.37 | $1,131.06 | $0.00 | $936.66 | $167,726.09 |
| 109 | $167,726.09 | $1,131.06 | $0.00 | $948.35 | $169,805.50 |
| 110 | $169,805.50 | $1,131.06 | $0.00 | $960.10 | $171,896.66 |
| 111 | $171,896.66 | $1,131.06 | $0.00 | $971.93 | $173,999.65 |
| 112 | $173,999.65 | $1,131.06 | $0.00 | $983.82 | $176,114.53 |
| 113 | $176,114.53 | $1,131.06 | $0.00 | $995.78 | $178,241.37 |
| 114 | $178,241.37 | $1,131.06 | $0.00 | $1,007.80 | $180,380.23 |
| 115 | $180,380.23 | $1,131.06 | $0.00 | $1,019.90 | $182,531.19 |
| 116 | $182,531.19 | $1,131.06 | $0.00 | $1,032.06 | $184,694.31 |
| 117 | $184,694.31 | $1,131.06 | $0.00 | $1,044.29 | $186,869.66 |
| 118 | $186,869.66 | $1,131.06 | $0.00 | $1,056.59 | $189,057.31 |
| 119 | $189,057.31 | $1,131.06 | $0.00 | $1,068.96 | $191,257.33 |
| 120 | $191,257.33 | $1,131.06 | $0.00 | $1,081.40 | $193,469.79 |
| 121 | $193,469.79 | $1,131.06 | $0.00 | $1,093.91 | $195,694.76 |
| 122 | $195,694.76 | $1,131.06 | $0.00 | $1,106.49 | $197,932.31 |
| 123 | $197,932.31 | $1,131.06 | $0.00 | $1,119.14 | $200,182.51 |
| 124 | $200,182.51 | $1,131.06 | $0.00 | $1,131.86 | $202,445.43 |
| 125 | $202,445.43 | $1,131.06 | $0.00 | $1,144.66 | $204,721.15 |
| 126 | $204,721.15 | $1,131.06 | $0.00 | $1,157.52 | $207,009.73 |
| 127 | $207,009.73 | $1,131.06 | $0.00 | $1,170.46 | $209,311.25 |
| 128 | $209,311.25 | $1,131.06 | $0.00 | $1,183.48 | $211,625.79 |
| 129 | $211,625.79 | $1,131.06 | $0.00 | $1,196.56 | $213,953.41 |
| 130 | $213,953.41 | $1,131.06 | $0.00 | $1,209.72 | $216,294.19 |
| 131 | $216,294.19 | $1,131.06 | $0.00 | $1,222.96 | $218,648.21 |
| 132 | $218,648.21 | $1,131.06 | $0.00 | $1,236.27 | $221,015.54 |
| 133 | $221,015.54 | $1,131.06 | $0.00 | $1,249.65 | $223,396.25 |
| 134 | $223,396.25 | $1,131.06 | $0.00 | $1,263.11 | $225,790.42 |
| 135 | $225,790.42 | $1,131.06 | $0.00 | $1,276.65 | $228,198.13 |
| 136 | $228,198.13 | $1,131.06 | $0.00 | $1,290.27 | $230,619.46 |
| 137 | $230,619.46 | $1,131.06 | $0.00 | $1,303.96 | $233,054.48 |
| 138 | $233,054.48 | $1,131.06 | $0.00 | $1,317.72 | $235,503.26 |
| 139 | $235,503.26 | $1,131.06 | $0.00 | $1,331.57 | $237,965.89 |
| 140 | $237,965.89 | $1,131.06 | $0.00 | $1,345.49 | $240,442.44 |
| 141 | $240,442.44 | $1,131.06 | $0.00 | $1,359.50 | $242,933.00 |
| 142 | $242,933.00 | $1,131.06 | $0.00 | $1,373.58 | $245,437.64 |
| 143 | $245,437.64 | $1,131.06 | $0.00 | $1,387.74 | $247,956.44 |
| 144 | $247,956.44 | $1,131.06 | $0.00 | $1,401.98 | $250,489.48 |
| 145 | $250,489.48 | $1,131.06 | $0.00 | $1,416.30 | $253,036.84 |
| 146 | $253,036.84 | $1,131.06 | $0.00 | $1,430.71 | $255,598.61 |
| 147 | $255,598.61 | $1,131.06 | $0.00 | $1,445.19 | $258,174.86 |
| 148 | $258,174.86 | $1,131.06 | $0.00 | $1,459.76 | $260,765.68 |
| 149 | $260,765.68 | $1,131.06 | $0.00 | $1,474.41 | $263,371.15 |
| 150 | $263,371.15 | $1,131.06 | $0.00 | $1,489.14 | $265,991.35 |
| 151 | $265,991.35 | $1,131.06 | $0.00 | $1,503.95 | $268,626.36 |
| 152 | $268,626.36 | $1,131.06 | $0.00 | $1,518.85 | $271,276.27 |
| 153 | $271,276.27 | $1,131.06 | $0.00 | $1,533.84 | $273,941.17 |
| 154 | $273,941.17 | $1,131.06 | $0.00 | $1,548.90 | $276,621.13 |
| 155 | $276,621.13 | $1,131.06 | $0.00 | $1,564.06 | $279,316.25 |
| 156 | $279,316.25 | $1,131.06 | $0.00 | $1,579.29 | $282,026.60 |
| 157 | $282,026.60 | $1,131.06 | $0.00 | $1,594.62 | $284,752.28 |
| 158 | $284,752.28 | $1,131.06 | $0.00 | $1,610.03 | $287,493.37 |
| 159 | $287,493.37 | $1,131.06 | $0.00 | $1,625.53 | $290,249.96 |
| 160 | $290,249.96 | $1,131.06 | $0.00 | $1,641.12 | $293,022.14 |
| 161 | $293,022.14 | $1,131.06 | $0.00 | $1,656.79 | $295,809.99 |
| 162 | $295,809.99 | $1,131.06 | $0.00 | $1,672.55 | $298,613.60 |
| 163 | $298,613.60 | $1,131.06 | $0.00 | $1,688.40 | $301,433.06 |
| 164 | $301,433.06 | $1,131.06 | $0.00 | $1,704.35 | $304,268.47 |
| 165 | $304,268.47 | $1,131.06 | $0.00 | $1,720.38 | $307,119.91 |
| 166 | $307,119.91 | $1,131.06 | $0.00 | $1,736.50 | $309,987.47 |
| 167 | $309,987.47 | $1,131.06 | $0.00 | $1,752.71 | $312,871.24 |
| 168 | $312,871.24 | $1,131.06 | $0.00 | $1,769.02 | $315,771.32 |
| 169 | $315,771.32 | $1,131.06 | $0.00 | $1,785.42 | $318,687.80 |
| 170 | $318,687.80 | $1,131.06 | $0.00 | $1,801.91 | $321,620.77 |
| 171 | $321,620.77 | $1,131.06 | $0.00 | $1,818.49 | $324,570.32 |
| 172 | $324,570.32 | $1,131.06 | $0.00 | $1,835.17 | $327,536.55 |
| 173 | $327,536.55 | $1,131.06 | $0.00 | $1,851.94 | $330,519.55 |
| 174 | $330,519.55 | $1,131.06 | $0.00 | $1,868.81 | $333,519.42 |
| 175 | $333,519.42 | $1,131.06 | $0.00 | $1,885.77 | $336,536.25 |
| 176 | $336,536.25 | $1,131.06 | $0.00 | $1,902.82 | $339,570.13 |
| 177 | $339,570.13 | $1,131.06 | $0.00 | $1,919.98 | $342,621.17 |
| 178 | $342,621.17 | $1,131.06 | $0.00 | $1,937.23 | $345,689.46 |
| 179 | $345,689.46 | $1,131.06 | $0.00 | $1,954.58 | $348,775.10 |
| 180 | $348,775.10 | $1,131.06 | $0.00 | $1,972.03 | $351,878.19 |
| 181 | $351,878.19 | $1,131.06 | $0.00 | $1,989.57 | $354,998.82 |
| 182 | $354,998.82 | $1,131.06 | $0.00 | $2,007.21 | $358,137.09 |
| 183 | $358,137.09 | $1,131.06 | $0.00 | $2,024.96 | $361,293.11 |
| 184 | $361,293.11 | $1,131.06 | $0.00 | $2,042.80 | $364,466.97 |
| 185 | $364,466.97 | $1,131.06 | $0.00 | $2,060.75 | $367,658.78 |
| 186 | $367,658.78 | $1,131.06 | $0.00 | $2,078.80 | $370,868.64 |
| 187 | $370,868.64 | $1,131.06 | $0.00 | $2,096.95 | $374,096.65 |
| 188 | $374,096.65 | $1,131.06 | $0.00 | $2,115.20 | $377,342.91 |
| 189 | $377,342.91 | $1,131.06 | $0.00 | $2,133.55 | $380,607.52 |
| 190 | $380,607.52 | $1,131.06 | $0.00 | $2,152.01 | $383,890.59 |
| 191 | $383,890.59 | $1,131.06 | $0.00 | $2,170.57 | $387,192.22 |
| 192 | $387,192.22 | $1,131.06 | $0.00 | $2,189.24 | $390,512.52 |
| 193 | $390,512.52 | $1,131.06 | $0.00 | $2,208.01 | $393,851.59 |
| 194 | $393,851.59 | $1,131.06 | $0.00 | $2,226.89 | $397,209.54 |
| 195 | $397,209.54 | $1,131.06 | $0.00 | $2,245.88 | $400,586.48 |
| 196 | $400,586.48 | $1,131.06 | $0.00 | $2,264.97 | $403,982.51 |
| 197 | $403,982.51 | $1,131.06 | $0.00 | $2,284.18 | $407,397.75 |
| 198 | $407,397.75 | $1,131.06 | $0.00 | $2,303.49 | $410,832.30 |
| 199 | $410,832.30 | $1,131.06 | $0.00 | $2,322.91 | $414,286.27 |
| 200 | $414,286.27 | $1,131.06 | $0.00 | $2,342.43 | $417,759.76 |
| 201 | $417,759.76 | $1,131.06 | $0.00 | $2,362.07 | $421,252.89 |
| 202 | $421,252.89 | $1,131.06 | $0.00 | $2,381.83 | $424,765.78 |
| 203 | $424,765.78 | $1,131.06 | $0.00 | $2,401.69 | $428,298.53 |
| 204 | $428,298.53 | $1,131.06 | $0.00 | $2,421.66 | $431,851.25 |
| 205 | $431,851.25 | $1,131.06 | $0.00 | $2,441.75 | $435,424.06 |
| 206 | $435,424.06 | $1,131.06 | $0.00 | $2,461.95 | $439,017.07 |
| 207 | $439,017.07 | $1,131.06 | $0.00 | $2,482.27 | $442,630.40 |
| 208 | $442,630.40 | $1,131.06 | $0.00 | $2,502.70 | $446,264.16 |
| 209 | $446,264.16 | $1,131.06 | $0.00 | $2,523.24 | $449,918.46 |
| 210 | $449,918.46 | $1,131.06 | $0.00 | $2,543.90 | $453,593.42 |
| 211 | $453,593.42 | $1,131.06 | $0.00 | $2,564.68 | $457,289.16 |
| 212 | $457,289.16 | $1,131.06 | $0.00 | $2,585.58 | $461,005.80 |
| 213 | $461,005.80 | $1,131.06 | $0.00 | $2,606.59 | $464,743.45 |
| 214 | $464,743.45 | $1,131.06 | $0.00 | $2,627.73 | $468,502.24 |
| 215 | $468,502.24 | $1,131.06 | $0.00 | $2,648.98 | $472,282.28 |
| 216 | $472,282.28 | $1,131.06 | $0.00 | $2,670.35 | $476,083.69 |
| 217 | $476,083.69 | $1,131.06 | $132,604.72 | $2,691.85 | $347,301.88 |
| 218 | $347,301.88 | $1,131.06 | $0.00 | $1,963.70 | $350,396.64 |
| 219 | $350,396.64 | $1,131.06 | $0.00 | $1,981.19 | $353,508.89 |
| 220 | $353,508.89 | $1,131.06 | $0.00 | $1,998.79 | $356,638.74 |
| 221 | $356,638.74 | $1,131.06 | $0.00 | $2,016.49 | $359,786.29 |
| 222 | $359,786.29 | $1,131.06 | $0.00 | $2,034.28 | $362,951.63 |
| 223 | $362,951.63 | $1,131.06 | $0.00 | $2,052.18 | $366,134.87 |
| 224 | $366,134.87 | $1,131.06 | $0.00 | $2,070.18 | $369,336.11 |
| 225 | $369,336.11 | $1,131.06 | $0.00 | $2,088.28 | $372,555.45 |
| 226 | $372,555.45 | $1,131.06 | $0.00 | $2,106.48 | $375,792.99 |
| 227 | $375,792.99 | $1,131.06 | $0.00 | $2,124.79 | $379,048.84 |
| 228 | $379,048.84 | $1,131.06 | $0.00 | $2,143.20 | $382,323.10 |
| 229 | $382,323.10 | $1,131.06 | $139,234.96 | $2,161.71 | $246,380.91 |
| 230 | $246,380.91 | $1,131.06 | $0.00 | $1,393.07 | $248,905.04 |
| 231 | $248,905.04 | $1,131.06 | $0.00 | $1,407.35 | $251,443.45 |
| 232 | $251,443.45 | $1,131.06 | $0.00 | $1,421.70 | $253,996.21 |
| 233 | $253,996.21 | $1,131.06 | $0.00 | $1,436.13 | $256,563.40 |
| 234 | $256,563.40 | $1,131.06 | $0.00 | $1,450.65 | $259,145.11 |
| 235 | $259,145.11 | $1,131.06 | $0.00 | $1,465.24 | $261,741.41 |
| 236 | $261,741.41 | $1,131.06 | $0.00 | $1,479.92 | $264,352.39 |
| 237 | $264,352.39 | $1,131.06 | $0.00 | $1,494.69 | $266,978.14 |
| 238 | $266,978.14 | $1,131.06 | $0.00 | $1,509.53 | $269,618.73 |
| 239 | $269,618.73 | $1,131.06 | $0.00 | $1,524.46 | $272,274.25 |
| 240 | $272,274.25 | $1,131.06 | $0.00 | $1,539.48 | $274,944.79 |
| 241 | $274,944.79 | $1,131.06 | $146,196.70 | $1,554.58 | $131,433.73 |
| 242 | $131,433.73 | $1,131.06 | $0.00 | $743.15 | $133,307.94 |
| 243 | $133,307.94 | $1,131.06 | $0.00 | $753.74 | $135,192.74 |
| 244 | $135,192.74 | $1,131.06 | $0.00 | $764.40 | $137,088.20 |
| 245 | $137,088.20 | $1,131.06 | $0.00 | $775.12 | $138,994.38 |
| 246 | $138,994.38 | $1,131.06 | $0.00 | $785.89 | $140,911.33 |
| 247 | $140,911.33 | $1,131.06 | $0.00 | $796.73 | $142,839.12 |
| 248 | $142,839.12 | $1,131.06 | $0.00 | $807.63 | $144,777.81 |
| 249 | $144,777.81 | $1,131.06 | $0.00 | $818.59 | $146,727.46 |
| 250 | $146,727.46 | $1,131.06 | $0.00 | $829.62 | $148,688.14 |
| 251 | $148,688.14 | $1,131.06 | $0.00 | $840.70 | $150,659.90 |
| 252 | $150,659.90 | $1,131.06 | $0.00 | $851.85 | $152,642.81 |
| 253 | $152,642.81 | $0.00 | $153,506.54 | $863.06 | ($0.67) |