How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $157,537 |
| Monthly savings required | $1,247 |
How much will it cost to send your child to Jacksonville University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $630,149.41 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,247.03 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 | $60,750.00 |
| 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 University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,247.03 | $0.00 | $0.00 | $1,247.03 |
| 2 | $1,247.03 | $1,247.03 | $0.00 | $7.05 | $2,501.11 |
| 3 | $2,501.11 | $1,247.03 | $0.00 | $14.14 | $3,762.28 |
| 4 | $3,762.28 | $1,247.03 | $0.00 | $21.27 | $5,030.58 |
| 5 | $5,030.58 | $1,247.03 | $0.00 | $28.44 | $6,306.05 |
| 6 | $6,306.05 | $1,247.03 | $0.00 | $35.66 | $7,588.74 |
| 7 | $7,588.74 | $1,247.03 | $0.00 | $42.91 | $8,878.68 |
| 8 | $8,878.68 | $1,247.03 | $0.00 | $50.20 | $10,175.91 |
| 9 | $10,175.91 | $1,247.03 | $0.00 | $57.54 | $11,480.48 |
| 10 | $11,480.48 | $1,247.03 | $0.00 | $64.91 | $12,792.42 |
| 11 | $12,792.42 | $1,247.03 | $0.00 | $72.33 | $14,111.78 |
| 12 | $14,111.78 | $1,247.03 | $0.00 | $79.79 | $15,438.60 |
| 13 | $15,438.60 | $1,247.03 | $0.00 | $87.29 | $16,772.92 |
| 14 | $16,772.92 | $1,247.03 | $0.00 | $94.84 | $18,114.79 |
| 15 | $18,114.79 | $1,247.03 | $0.00 | $102.42 | $19,464.24 |
| 16 | $19,464.24 | $1,247.03 | $0.00 | $110.05 | $20,821.32 |
| 17 | $20,821.32 | $1,247.03 | $0.00 | $117.73 | $22,186.08 |
| 18 | $22,186.08 | $1,247.03 | $0.00 | $125.44 | $23,558.55 |
| 19 | $23,558.55 | $1,247.03 | $0.00 | $133.20 | $24,938.78 |
| 20 | $24,938.78 | $1,247.03 | $0.00 | $141.01 | $26,326.82 |
| 21 | $26,326.82 | $1,247.03 | $0.00 | $148.86 | $27,722.71 |
| 22 | $27,722.71 | $1,247.03 | $0.00 | $156.75 | $29,126.49 |
| 23 | $29,126.49 | $1,247.03 | $0.00 | $164.69 | $30,538.21 |
| 24 | $30,538.21 | $1,247.03 | $0.00 | $172.67 | $31,957.91 |
| 25 | $31,957.91 | $1,247.03 | $0.00 | $180.69 | $33,385.63 |
| 26 | $33,385.63 | $1,247.03 | $0.00 | $188.77 | $34,821.43 |
| 27 | $34,821.43 | $1,247.03 | $0.00 | $196.89 | $36,265.35 |
| 28 | $36,265.35 | $1,247.03 | $0.00 | $205.05 | $37,717.43 |
| 29 | $37,717.43 | $1,247.03 | $0.00 | $213.26 | $39,177.72 |
| 30 | $39,177.72 | $1,247.03 | $0.00 | $221.52 | $40,646.27 |
| 31 | $40,646.27 | $1,247.03 | $0.00 | $229.82 | $42,123.12 |
| 32 | $42,123.12 | $1,247.03 | $0.00 | $238.17 | $43,608.32 |
| 33 | $43,608.32 | $1,247.03 | $0.00 | $246.57 | $45,101.92 |
| 34 | $45,101.92 | $1,247.03 | $0.00 | $255.01 | $46,603.96 |
| 35 | $46,603.96 | $1,247.03 | $0.00 | $263.51 | $48,114.50 |
| 36 | $48,114.50 | $1,247.03 | $0.00 | $272.05 | $49,633.58 |
| 37 | $49,633.58 | $1,247.03 | $0.00 | $280.64 | $51,161.25 |
| 38 | $51,161.25 | $1,247.03 | $0.00 | $289.27 | $52,697.55 |
| 39 | $52,697.55 | $1,247.03 | $0.00 | $297.96 | $54,242.54 |
| 40 | $54,242.54 | $1,247.03 | $0.00 | $306.70 | $55,796.27 |
| 41 | $55,796.27 | $1,247.03 | $0.00 | $315.48 | $57,358.78 |
| 42 | $57,358.78 | $1,247.03 | $0.00 | $324.31 | $58,930.12 |
| 43 | $58,930.12 | $1,247.03 | $0.00 | $333.20 | $60,510.35 |
| 44 | $60,510.35 | $1,247.03 | $0.00 | $342.13 | $62,099.51 |
| 45 | $62,099.51 | $1,247.03 | $0.00 | $351.12 | $63,697.66 |
| 46 | $63,697.66 | $1,247.03 | $0.00 | $360.16 | $65,304.85 |
| 47 | $65,304.85 | $1,247.03 | $0.00 | $369.24 | $66,921.12 |
| 48 | $66,921.12 | $1,247.03 | $0.00 | $378.38 | $68,546.53 |
| 49 | $68,546.53 | $1,247.03 | $0.00 | $387.57 | $70,181.13 |
| 50 | $70,181.13 | $1,247.03 | $0.00 | $396.81 | $71,824.97 |
| 51 | $71,824.97 | $1,247.03 | $0.00 | $406.11 | $73,478.11 |
| 52 | $73,478.11 | $1,247.03 | $0.00 | $415.46 | $75,140.60 |
| 53 | $75,140.60 | $1,247.03 | $0.00 | $424.86 | $76,812.49 |
| 54 | $76,812.49 | $1,247.03 | $0.00 | $434.31 | $78,493.83 |
| 55 | $78,493.83 | $1,247.03 | $0.00 | $443.82 | $80,184.68 |
| 56 | $80,184.68 | $1,247.03 | $0.00 | $453.38 | $81,885.09 |
| 57 | $81,885.09 | $1,247.03 | $0.00 | $462.99 | $83,595.11 |
| 58 | $83,595.11 | $1,247.03 | $0.00 | $472.66 | $85,314.80 |
| 59 | $85,314.80 | $1,247.03 | $0.00 | $482.38 | $87,044.21 |
| 60 | $87,044.21 | $1,247.03 | $0.00 | $492.16 | $88,783.40 |
| 61 | $88,783.40 | $1,247.03 | $0.00 | $501.99 | $90,532.42 |
| 62 | $90,532.42 | $1,247.03 | $0.00 | $511.88 | $92,291.33 |
| 63 | $92,291.33 | $1,247.03 | $0.00 | $521.83 | $94,060.19 |
| 64 | $94,060.19 | $1,247.03 | $0.00 | $531.83 | $95,839.05 |
| 65 | $95,839.05 | $1,247.03 | $0.00 | $541.89 | $97,627.97 |
| 66 | $97,627.97 | $1,247.03 | $0.00 | $552.00 | $99,427.00 |
| 67 | $99,427.00 | $1,247.03 | $0.00 | $562.17 | $101,236.20 |
| 68 | $101,236.20 | $1,247.03 | $0.00 | $572.40 | $103,055.63 |
| 69 | $103,055.63 | $1,247.03 | $0.00 | $582.69 | $104,885.35 |
| 70 | $104,885.35 | $1,247.03 | $0.00 | $593.04 | $106,725.42 |
| 71 | $106,725.42 | $1,247.03 | $0.00 | $603.44 | $108,575.89 |
| 72 | $108,575.89 | $1,247.03 | $0.00 | $613.90 | $110,436.82 |
| 73 | $110,436.82 | $1,247.03 | $0.00 | $624.43 | $112,308.28 |
| 74 | $112,308.28 | $1,247.03 | $0.00 | $635.01 | $114,190.32 |
| 75 | $114,190.32 | $1,247.03 | $0.00 | $645.65 | $116,083.00 |
| 76 | $116,083.00 | $1,247.03 | $0.00 | $656.35 | $117,986.38 |
| 77 | $117,986.38 | $1,247.03 | $0.00 | $667.11 | $119,900.52 |
| 78 | $119,900.52 | $1,247.03 | $0.00 | $677.93 | $121,825.48 |
| 79 | $121,825.48 | $1,247.03 | $0.00 | $688.82 | $123,761.33 |
| 80 | $123,761.33 | $1,247.03 | $0.00 | $699.76 | $125,708.12 |
| 81 | $125,708.12 | $1,247.03 | $0.00 | $710.77 | $127,665.92 |
| 82 | $127,665.92 | $1,247.03 | $0.00 | $721.84 | $129,634.79 |
| 83 | $129,634.79 | $1,247.03 | $0.00 | $732.97 | $131,614.79 |
| 84 | $131,614.79 | $1,247.03 | $0.00 | $744.17 | $133,605.99 |
| 85 | $133,605.99 | $1,247.03 | $0.00 | $755.43 | $135,608.45 |
| 86 | $135,608.45 | $1,247.03 | $0.00 | $766.75 | $137,622.23 |
| 87 | $137,622.23 | $1,247.03 | $0.00 | $778.14 | $139,647.40 |
| 88 | $139,647.40 | $1,247.03 | $0.00 | $789.59 | $141,684.02 |
| 89 | $141,684.02 | $1,247.03 | $0.00 | $801.10 | $143,732.15 |
| 90 | $143,732.15 | $1,247.03 | $0.00 | $812.68 | $145,791.86 |
| 91 | $145,791.86 | $1,247.03 | $0.00 | $824.33 | $147,863.22 |
| 92 | $147,863.22 | $1,247.03 | $0.00 | $836.04 | $149,946.29 |
| 93 | $149,946.29 | $1,247.03 | $0.00 | $847.82 | $152,041.14 |
| 94 | $152,041.14 | $1,247.03 | $0.00 | $859.66 | $154,147.83 |
| 95 | $154,147.83 | $1,247.03 | $0.00 | $871.57 | $156,266.43 |
| 96 | $156,266.43 | $1,247.03 | $0.00 | $883.55 | $158,397.01 |
| 97 | $158,397.01 | $1,247.03 | $0.00 | $895.60 | $160,539.64 |
| 98 | $160,539.64 | $1,247.03 | $0.00 | $907.71 | $162,694.38 |
| 99 | $162,694.38 | $1,247.03 | $0.00 | $919.90 | $164,861.31 |
| 100 | $164,861.31 | $1,247.03 | $0.00 | $932.15 | $167,040.49 |
| 101 | $167,040.49 | $1,247.03 | $0.00 | $944.47 | $169,231.99 |
| 102 | $169,231.99 | $1,247.03 | $0.00 | $956.86 | $171,435.88 |
| 103 | $171,435.88 | $1,247.03 | $0.00 | $969.32 | $173,652.23 |
| 104 | $173,652.23 | $1,247.03 | $0.00 | $981.85 | $175,881.11 |
| 105 | $175,881.11 | $1,247.03 | $0.00 | $994.46 | $178,122.60 |
| 106 | $178,122.60 | $1,247.03 | $0.00 | $1,007.13 | $180,376.76 |
| 107 | $180,376.76 | $1,247.03 | $0.00 | $1,019.88 | $182,643.67 |
| 108 | $182,643.67 | $1,247.03 | $0.00 | $1,032.69 | $184,923.39 |
| 109 | $184,923.39 | $1,247.03 | $0.00 | $1,045.58 | $187,216.00 |
| 110 | $187,216.00 | $1,247.03 | $0.00 | $1,058.55 | $189,521.58 |
| 111 | $189,521.58 | $1,247.03 | $0.00 | $1,071.58 | $191,840.19 |
| 112 | $191,840.19 | $1,247.03 | $0.00 | $1,084.69 | $194,171.91 |
| 113 | $194,171.91 | $1,247.03 | $0.00 | $1,097.88 | $196,516.82 |
| 114 | $196,516.82 | $1,247.03 | $0.00 | $1,111.13 | $198,874.98 |
| 115 | $198,874.98 | $1,247.03 | $0.00 | $1,124.47 | $201,246.48 |
| 116 | $201,246.48 | $1,247.03 | $0.00 | $1,137.88 | $203,631.39 |
| 117 | $203,631.39 | $1,247.03 | $0.00 | $1,151.36 | $206,029.78 |
| 118 | $206,029.78 | $1,247.03 | $0.00 | $1,164.92 | $208,441.73 |
| 119 | $208,441.73 | $1,247.03 | $0.00 | $1,178.56 | $210,867.32 |
| 120 | $210,867.32 | $1,247.03 | $0.00 | $1,192.27 | $213,306.62 |
| 121 | $213,306.62 | $1,247.03 | $0.00 | $1,206.07 | $215,759.72 |
| 122 | $215,759.72 | $1,247.03 | $0.00 | $1,219.94 | $218,226.69 |
| 123 | $218,226.69 | $1,247.03 | $0.00 | $1,233.89 | $220,707.61 |
| 124 | $220,707.61 | $1,247.03 | $0.00 | $1,247.91 | $223,202.55 |
| 125 | $223,202.55 | $1,247.03 | $0.00 | $1,262.02 | $225,711.60 |
| 126 | $225,711.60 | $1,247.03 | $0.00 | $1,276.21 | $228,234.84 |
| 127 | $228,234.84 | $1,247.03 | $0.00 | $1,290.47 | $230,772.34 |
| 128 | $230,772.34 | $1,247.03 | $0.00 | $1,304.82 | $233,324.19 |
| 129 | $233,324.19 | $1,247.03 | $0.00 | $1,319.25 | $235,890.47 |
| 130 | $235,890.47 | $1,247.03 | $0.00 | $1,333.76 | $238,471.26 |
| 131 | $238,471.26 | $1,247.03 | $0.00 | $1,348.35 | $241,066.64 |
| 132 | $241,066.64 | $1,247.03 | $0.00 | $1,363.03 | $243,676.70 |
| 133 | $243,676.70 | $1,247.03 | $0.00 | $1,377.78 | $246,301.51 |
| 134 | $246,301.51 | $1,247.03 | $0.00 | $1,392.62 | $248,941.16 |
| 135 | $248,941.16 | $1,247.03 | $0.00 | $1,407.55 | $251,595.74 |
| 136 | $251,595.74 | $1,247.03 | $0.00 | $1,422.56 | $254,265.33 |
| 137 | $254,265.33 | $1,247.03 | $0.00 | $1,437.65 | $256,950.01 |
| 138 | $256,950.01 | $1,247.03 | $0.00 | $1,452.83 | $259,649.87 |
| 139 | $259,649.87 | $1,247.03 | $0.00 | $1,468.10 | $262,365.00 |
| 140 | $262,365.00 | $1,247.03 | $0.00 | $1,483.45 | $265,095.48 |
| 141 | $265,095.48 | $1,247.03 | $0.00 | $1,498.89 | $267,841.40 |
| 142 | $267,841.40 | $1,247.03 | $0.00 | $1,514.41 | $270,602.84 |
| 143 | $270,602.84 | $1,247.03 | $0.00 | $1,530.03 | $273,379.90 |
| 144 | $273,379.90 | $1,247.03 | $0.00 | $1,545.73 | $276,172.66 |
| 145 | $276,172.66 | $1,247.03 | $0.00 | $1,561.52 | $278,981.21 |
| 146 | $278,981.21 | $1,247.03 | $0.00 | $1,577.40 | $281,805.64 |
| 147 | $281,805.64 | $1,247.03 | $0.00 | $1,593.37 | $284,646.04 |
| 148 | $284,646.04 | $1,247.03 | $0.00 | $1,609.43 | $287,502.50 |
| 149 | $287,502.50 | $1,247.03 | $0.00 | $1,625.58 | $290,375.11 |
| 150 | $290,375.11 | $1,247.03 | $0.00 | $1,641.82 | $293,263.96 |
| 151 | $293,263.96 | $1,247.03 | $0.00 | $1,658.16 | $296,169.15 |
| 152 | $296,169.15 | $1,247.03 | $0.00 | $1,674.58 | $299,090.76 |
| 153 | $299,090.76 | $1,247.03 | $0.00 | $1,691.10 | $302,028.89 |
| 154 | $302,028.89 | $1,247.03 | $0.00 | $1,707.72 | $304,983.64 |
| 155 | $304,983.64 | $1,247.03 | $0.00 | $1,724.42 | $307,955.09 |
| 156 | $307,955.09 | $1,247.03 | $0.00 | $1,741.22 | $310,943.34 |
| 157 | $310,943.34 | $1,247.03 | $0.00 | $1,758.12 | $313,948.49 |
| 158 | $313,948.49 | $1,247.03 | $0.00 | $1,775.11 | $316,970.63 |
| 159 | $316,970.63 | $1,247.03 | $0.00 | $1,792.20 | $320,009.86 |
| 160 | $320,009.86 | $1,247.03 | $0.00 | $1,809.38 | $323,066.27 |
| 161 | $323,066.27 | $1,247.03 | $0.00 | $1,826.66 | $326,139.96 |
| 162 | $326,139.96 | $1,247.03 | $0.00 | $1,844.04 | $329,231.03 |
| 163 | $329,231.03 | $1,247.03 | $0.00 | $1,861.52 | $332,339.58 |
| 164 | $332,339.58 | $1,247.03 | $0.00 | $1,879.10 | $335,465.71 |
| 165 | $335,465.71 | $1,247.03 | $0.00 | $1,896.77 | $338,609.51 |
| 166 | $338,609.51 | $1,247.03 | $0.00 | $1,914.55 | $341,771.09 |
| 167 | $341,771.09 | $1,247.03 | $0.00 | $1,932.42 | $344,950.54 |
| 168 | $344,950.54 | $1,247.03 | $0.00 | $1,950.40 | $348,147.97 |
| 169 | $348,147.97 | $1,247.03 | $0.00 | $1,968.48 | $351,363.48 |
| 170 | $351,363.48 | $1,247.03 | $0.00 | $1,986.66 | $354,597.17 |
| 171 | $354,597.17 | $1,247.03 | $0.00 | $2,004.94 | $357,849.14 |
| 172 | $357,849.14 | $1,247.03 | $0.00 | $2,023.33 | $361,119.50 |
| 173 | $361,119.50 | $1,247.03 | $0.00 | $2,041.82 | $364,408.35 |
| 174 | $364,408.35 | $1,247.03 | $0.00 | $2,060.42 | $367,715.80 |
| 175 | $367,715.80 | $1,247.03 | $0.00 | $2,079.12 | $371,041.95 |
| 176 | $371,041.95 | $1,247.03 | $0.00 | $2,097.93 | $374,386.91 |
| 177 | $374,386.91 | $1,247.03 | $0.00 | $2,116.84 | $377,750.78 |
| 178 | $377,750.78 | $1,247.03 | $0.00 | $2,135.86 | $381,133.67 |
| 179 | $381,133.67 | $1,247.03 | $0.00 | $2,154.99 | $384,535.69 |
| 180 | $384,535.69 | $1,247.03 | $0.00 | $2,174.22 | $387,956.94 |
| 181 | $387,956.94 | $1,247.03 | $0.00 | $2,193.56 | $391,397.53 |
| 182 | $391,397.53 | $1,247.03 | $0.00 | $2,213.02 | $394,857.58 |
| 183 | $394,857.58 | $1,247.03 | $0.00 | $2,232.58 | $398,337.19 |
| 184 | $398,337.19 | $1,247.03 | $0.00 | $2,252.26 | $401,836.48 |
| 185 | $401,836.48 | $1,247.03 | $0.00 | $2,272.04 | $405,355.55 |
| 186 | $405,355.55 | $1,247.03 | $0.00 | $2,291.94 | $408,894.52 |
| 187 | $408,894.52 | $1,247.03 | $0.00 | $2,311.95 | $412,453.50 |
| 188 | $412,453.50 | $1,247.03 | $0.00 | $2,332.07 | $416,032.60 |
| 189 | $416,032.60 | $1,247.03 | $0.00 | $2,352.31 | $419,631.94 |
| 190 | $419,631.94 | $1,247.03 | $0.00 | $2,372.66 | $423,251.63 |
| 191 | $423,251.63 | $1,247.03 | $0.00 | $2,393.13 | $426,891.79 |
| 192 | $426,891.79 | $1,247.03 | $0.00 | $2,413.71 | $430,552.53 |
| 193 | $430,552.53 | $1,247.03 | $0.00 | $2,434.41 | $434,233.97 |
| 194 | $434,233.97 | $1,247.03 | $0.00 | $2,455.22 | $437,936.22 |
| 195 | $437,936.22 | $1,247.03 | $0.00 | $2,476.16 | $441,659.41 |
| 196 | $441,659.41 | $1,247.03 | $0.00 | $2,497.21 | $445,403.65 |
| 197 | $445,403.65 | $1,247.03 | $0.00 | $2,518.38 | $449,169.06 |
| 198 | $449,169.06 | $1,247.03 | $0.00 | $2,539.67 | $452,955.76 |
| 199 | $452,955.76 | $1,247.03 | $0.00 | $2,561.08 | $456,763.87 |
| 200 | $456,763.87 | $1,247.03 | $0.00 | $2,582.61 | $460,593.51 |
| 201 | $460,593.51 | $1,247.03 | $0.00 | $2,604.26 | $464,444.80 |
| 202 | $464,444.80 | $1,247.03 | $0.00 | $2,626.04 | $468,317.87 |
| 203 | $468,317.87 | $1,247.03 | $0.00 | $2,647.94 | $472,212.84 |
| 204 | $472,212.84 | $1,247.03 | $0.00 | $2,669.96 | $476,129.83 |
| 205 | $476,129.83 | $1,247.03 | $0.00 | $2,692.11 | $480,068.97 |
| 206 | $480,068.97 | $1,247.03 | $0.00 | $2,714.38 | $484,030.38 |
| 207 | $484,030.38 | $1,247.03 | $0.00 | $2,736.78 | $488,014.19 |
| 208 | $488,014.19 | $1,247.03 | $0.00 | $2,759.30 | $492,020.52 |
| 209 | $492,020.52 | $1,247.03 | $0.00 | $2,781.96 | $496,049.51 |
| 210 | $496,049.51 | $1,247.03 | $0.00 | $2,804.74 | $500,101.28 |
| 211 | $500,101.28 | $1,247.03 | $0.00 | $2,827.65 | $504,175.96 |
| 212 | $504,175.96 | $1,247.03 | $0.00 | $2,850.68 | $508,273.67 |
| 213 | $508,273.67 | $1,247.03 | $0.00 | $2,873.85 | $512,394.55 |
| 214 | $512,394.55 | $1,247.03 | $0.00 | $2,897.15 | $516,538.73 |
| 215 | $516,538.73 | $1,247.03 | $0.00 | $2,920.59 | $520,706.35 |
| 216 | $520,706.35 | $1,247.03 | $0.00 | $2,944.15 | $524,897.53 |
| 217 | $524,897.53 | $1,247.03 | $146,202.12 | $2,967.85 | $382,910.29 |
| 218 | $382,910.29 | $1,247.03 | $0.00 | $2,165.03 | $386,322.35 |
| 219 | $386,322.35 | $1,247.03 | $0.00 | $2,184.32 | $389,753.70 |
| 220 | $389,753.70 | $1,247.03 | $0.00 | $2,203.72 | $393,204.45 |
| 221 | $393,204.45 | $1,247.03 | $0.00 | $2,223.24 | $396,674.72 |
| 222 | $396,674.72 | $1,247.03 | $0.00 | $2,242.86 | $400,164.61 |
| 223 | $400,164.61 | $1,247.03 | $0.00 | $2,262.59 | $403,674.23 |
| 224 | $403,674.23 | $1,247.03 | $0.00 | $2,282.43 | $407,203.69 |
| 225 | $407,203.69 | $1,247.03 | $0.00 | $2,302.39 | $410,753.11 |
| 226 | $410,753.11 | $1,247.03 | $0.00 | $2,322.46 | $414,322.60 |
| 227 | $414,322.60 | $1,247.03 | $0.00 | $2,342.64 | $417,912.27 |
| 228 | $417,912.27 | $1,247.03 | $0.00 | $2,362.94 | $421,522.24 |
| 229 | $421,522.24 | $1,247.03 | $153,512.22 | $2,383.35 | $271,640.40 |
| 230 | $271,640.40 | $1,247.03 | $0.00 | $1,535.89 | $274,423.32 |
| 231 | $274,423.32 | $1,247.03 | $0.00 | $1,551.63 | $277,221.98 |
| 232 | $277,221.98 | $1,247.03 | $0.00 | $1,567.45 | $280,036.46 |
| 233 | $280,036.46 | $1,247.03 | $0.00 | $1,583.37 | $282,866.86 |
| 234 | $282,866.86 | $1,247.03 | $0.00 | $1,599.37 | $285,713.26 |
| 235 | $285,713.26 | $1,247.03 | $0.00 | $1,615.46 | $288,575.75 |
| 236 | $288,575.75 | $1,247.03 | $0.00 | $1,631.65 | $291,454.43 |
| 237 | $291,454.43 | $1,247.03 | $0.00 | $1,647.93 | $294,349.39 |
| 238 | $294,349.39 | $1,247.03 | $0.00 | $1,664.29 | $297,260.71 |
| 239 | $297,260.71 | $1,247.03 | $0.00 | $1,680.76 | $300,188.50 |
| 240 | $300,188.50 | $1,247.03 | $0.00 | $1,697.31 | $303,132.84 |
| 241 | $303,132.84 | $1,247.03 | $161,187.84 | $1,713.96 | $144,905.99 |
| 242 | $144,905.99 | $1,247.03 | $0.00 | $819.32 | $146,972.34 |
| 243 | $146,972.34 | $1,247.03 | $0.00 | $831.00 | $149,050.37 |
| 244 | $149,050.37 | $1,247.03 | $0.00 | $842.75 | $151,140.15 |
| 245 | $151,140.15 | $1,247.03 | $0.00 | $854.57 | $153,241.75 |
| 246 | $153,241.75 | $1,247.03 | $0.00 | $866.45 | $155,355.23 |
| 247 | $155,355.23 | $1,247.03 | $0.00 | $878.40 | $157,480.66 |
| 248 | $157,480.66 | $1,247.03 | $0.00 | $890.42 | $159,618.11 |
| 249 | $159,618.11 | $1,247.03 | $0.00 | $902.50 | $161,767.64 |
| 250 | $161,767.64 | $1,247.03 | $0.00 | $914.66 | $163,929.33 |
| 251 | $163,929.33 | $1,247.03 | $0.00 | $926.88 | $166,103.24 |
| 252 | $166,103.24 | $1,247.03 | $0.00 | $939.17 | $168,289.44 |
| 253 | $168,289.44 | $0.00 | $169,247.23 | $951.53 | ($6.26) |