How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $46,390 |
| Monthly savings required | $367 |
How much will it cost to send your child to Northwest Florida State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $185,559.55 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $367.22 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 | $17,889.00 |
| 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 Northwest Florida State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $367.22 | $0.00 | $0.00 | $367.22 |
| 2 | $367.22 | $367.22 | $0.00 | $2.08 | $736.52 |
| 3 | $736.52 | $367.22 | $0.00 | $4.16 | $1,107.90 |
| 4 | $1,107.90 | $367.22 | $0.00 | $6.26 | $1,481.38 |
| 5 | $1,481.38 | $367.22 | $0.00 | $8.38 | $1,856.98 |
| 6 | $1,856.98 | $367.22 | $0.00 | $10.50 | $2,234.70 |
| 7 | $2,234.70 | $367.22 | $0.00 | $12.64 | $2,614.56 |
| 8 | $2,614.56 | $367.22 | $0.00 | $14.78 | $2,996.56 |
| 9 | $2,996.56 | $367.22 | $0.00 | $16.94 | $3,380.72 |
| 10 | $3,380.72 | $367.22 | $0.00 | $19.12 | $3,767.06 |
| 11 | $3,767.06 | $367.22 | $0.00 | $21.30 | $4,155.58 |
| 12 | $4,155.58 | $367.22 | $0.00 | $23.50 | $4,546.30 |
| 13 | $4,546.30 | $367.22 | $0.00 | $25.71 | $4,939.23 |
| 14 | $4,939.23 | $367.22 | $0.00 | $27.93 | $5,334.38 |
| 15 | $5,334.38 | $367.22 | $0.00 | $30.16 | $5,731.76 |
| 16 | $5,731.76 | $367.22 | $0.00 | $32.41 | $6,131.39 |
| 17 | $6,131.39 | $367.22 | $0.00 | $34.67 | $6,533.28 |
| 18 | $6,533.28 | $367.22 | $0.00 | $36.94 | $6,937.44 |
| 19 | $6,937.44 | $367.22 | $0.00 | $39.23 | $7,343.89 |
| 20 | $7,343.89 | $367.22 | $0.00 | $41.52 | $7,752.63 |
| 21 | $7,752.63 | $367.22 | $0.00 | $43.83 | $8,163.68 |
| 22 | $8,163.68 | $367.22 | $0.00 | $46.16 | $8,577.06 |
| 23 | $8,577.06 | $367.22 | $0.00 | $48.50 | $8,992.78 |
| 24 | $8,992.78 | $367.22 | $0.00 | $50.85 | $9,410.85 |
| 25 | $9,410.85 | $367.22 | $0.00 | $53.21 | $9,831.28 |
| 26 | $9,831.28 | $367.22 | $0.00 | $55.59 | $10,254.09 |
| 27 | $10,254.09 | $367.22 | $0.00 | $57.98 | $10,679.29 |
| 28 | $10,679.29 | $367.22 | $0.00 | $60.38 | $11,106.89 |
| 29 | $11,106.89 | $367.22 | $0.00 | $62.80 | $11,536.91 |
| 30 | $11,536.91 | $367.22 | $0.00 | $65.23 | $11,969.36 |
| 31 | $11,969.36 | $367.22 | $0.00 | $67.68 | $12,404.26 |
| 32 | $12,404.26 | $367.22 | $0.00 | $70.14 | $12,841.62 |
| 33 | $12,841.62 | $367.22 | $0.00 | $72.61 | $13,281.45 |
| 34 | $13,281.45 | $367.22 | $0.00 | $75.10 | $13,723.77 |
| 35 | $13,723.77 | $367.22 | $0.00 | $77.60 | $14,168.59 |
| 36 | $14,168.59 | $367.22 | $0.00 | $80.11 | $14,615.92 |
| 37 | $14,615.92 | $367.22 | $0.00 | $82.64 | $15,065.78 |
| 38 | $15,065.78 | $367.22 | $0.00 | $85.18 | $15,518.18 |
| 39 | $15,518.18 | $367.22 | $0.00 | $87.74 | $15,973.14 |
| 40 | $15,973.14 | $367.22 | $0.00 | $90.31 | $16,430.67 |
| 41 | $16,430.67 | $367.22 | $0.00 | $92.90 | $16,890.79 |
| 42 | $16,890.79 | $367.22 | $0.00 | $95.50 | $17,353.51 |
| 43 | $17,353.51 | $367.22 | $0.00 | $98.12 | $17,818.85 |
| 44 | $17,818.85 | $367.22 | $0.00 | $100.75 | $18,286.82 |
| 45 | $18,286.82 | $367.22 | $0.00 | $103.40 | $18,757.44 |
| 46 | $18,757.44 | $367.22 | $0.00 | $106.06 | $19,230.72 |
| 47 | $19,230.72 | $367.22 | $0.00 | $108.73 | $19,706.67 |
| 48 | $19,706.67 | $367.22 | $0.00 | $111.42 | $20,185.31 |
| 49 | $20,185.31 | $367.22 | $0.00 | $114.13 | $20,666.66 |
| 50 | $20,666.66 | $367.22 | $0.00 | $116.85 | $21,150.73 |
| 51 | $21,150.73 | $367.22 | $0.00 | $119.59 | $21,637.54 |
| 52 | $21,637.54 | $367.22 | $0.00 | $122.34 | $22,127.10 |
| 53 | $22,127.10 | $367.22 | $0.00 | $125.11 | $22,619.43 |
| 54 | $22,619.43 | $367.22 | $0.00 | $127.89 | $23,114.54 |
| 55 | $23,114.54 | $367.22 | $0.00 | $130.69 | $23,612.45 |
| 56 | $23,612.45 | $367.22 | $0.00 | $133.51 | $24,113.18 |
| 57 | $24,113.18 | $367.22 | $0.00 | $136.34 | $24,616.74 |
| 58 | $24,616.74 | $367.22 | $0.00 | $139.19 | $25,123.15 |
| 59 | $25,123.15 | $367.22 | $0.00 | $142.05 | $25,632.42 |
| 60 | $25,632.42 | $367.22 | $0.00 | $144.93 | $26,144.57 |
| 61 | $26,144.57 | $367.22 | $0.00 | $147.83 | $26,659.62 |
| 62 | $26,659.62 | $367.22 | $0.00 | $150.74 | $27,177.58 |
| 63 | $27,177.58 | $367.22 | $0.00 | $153.67 | $27,698.47 |
| 64 | $27,698.47 | $367.22 | $0.00 | $156.61 | $28,222.30 |
| 65 | $28,222.30 | $367.22 | $0.00 | $159.57 | $28,749.09 |
| 66 | $28,749.09 | $367.22 | $0.00 | $162.55 | $29,278.86 |
| 67 | $29,278.86 | $367.22 | $0.00 | $165.55 | $29,811.63 |
| 68 | $29,811.63 | $367.22 | $0.00 | $168.56 | $30,347.41 |
| 69 | $30,347.41 | $367.22 | $0.00 | $171.59 | $30,886.22 |
| 70 | $30,886.22 | $367.22 | $0.00 | $174.64 | $31,428.08 |
| 71 | $31,428.08 | $367.22 | $0.00 | $177.70 | $31,973.00 |
| 72 | $31,973.00 | $367.22 | $0.00 | $180.78 | $32,521.00 |
| 73 | $32,521.00 | $367.22 | $0.00 | $183.88 | $33,072.10 |
| 74 | $33,072.10 | $367.22 | $0.00 | $186.99 | $33,626.31 |
| 75 | $33,626.31 | $367.22 | $0.00 | $190.13 | $34,183.66 |
| 76 | $34,183.66 | $367.22 | $0.00 | $193.28 | $34,744.16 |
| 77 | $34,744.16 | $367.22 | $0.00 | $196.45 | $35,307.83 |
| 78 | $35,307.83 | $367.22 | $0.00 | $199.64 | $35,874.69 |
| 79 | $35,874.69 | $367.22 | $0.00 | $202.84 | $36,444.75 |
| 80 | $36,444.75 | $367.22 | $0.00 | $206.06 | $37,018.03 |
| 81 | $37,018.03 | $367.22 | $0.00 | $209.31 | $37,594.56 |
| 82 | $37,594.56 | $367.22 | $0.00 | $212.57 | $38,174.35 |
| 83 | $38,174.35 | $367.22 | $0.00 | $215.84 | $38,757.41 |
| 84 | $38,757.41 | $367.22 | $0.00 | $219.14 | $39,343.77 |
| 85 | $39,343.77 | $367.22 | $0.00 | $222.46 | $39,933.45 |
| 86 | $39,933.45 | $367.22 | $0.00 | $225.79 | $40,526.46 |
| 87 | $40,526.46 | $367.22 | $0.00 | $229.14 | $41,122.82 |
| 88 | $41,122.82 | $367.22 | $0.00 | $232.51 | $41,722.55 |
| 89 | $41,722.55 | $367.22 | $0.00 | $235.91 | $42,325.68 |
| 90 | $42,325.68 | $367.22 | $0.00 | $239.32 | $42,932.22 |
| 91 | $42,932.22 | $367.22 | $0.00 | $242.75 | $43,542.19 |
| 92 | $43,542.19 | $367.22 | $0.00 | $246.19 | $44,155.60 |
| 93 | $44,155.60 | $367.22 | $0.00 | $249.66 | $44,772.48 |
| 94 | $44,772.48 | $367.22 | $0.00 | $253.15 | $45,392.85 |
| 95 | $45,392.85 | $367.22 | $0.00 | $256.66 | $46,016.73 |
| 96 | $46,016.73 | $367.22 | $0.00 | $260.19 | $46,644.14 |
| 97 | $46,644.14 | $367.22 | $0.00 | $263.73 | $47,275.09 |
| 98 | $47,275.09 | $367.22 | $0.00 | $267.30 | $47,909.61 |
| 99 | $47,909.61 | $367.22 | $0.00 | $270.89 | $48,547.72 |
| 100 | $48,547.72 | $367.22 | $0.00 | $274.50 | $49,189.44 |
| 101 | $49,189.44 | $367.22 | $0.00 | $278.12 | $49,834.78 |
| 102 | $49,834.78 | $367.22 | $0.00 | $281.77 | $50,483.77 |
| 103 | $50,483.77 | $367.22 | $0.00 | $285.44 | $51,136.43 |
| 104 | $51,136.43 | $367.22 | $0.00 | $289.13 | $51,792.78 |
| 105 | $51,792.78 | $367.22 | $0.00 | $292.84 | $52,452.84 |
| 106 | $52,452.84 | $367.22 | $0.00 | $296.58 | $53,116.64 |
| 107 | $53,116.64 | $367.22 | $0.00 | $300.33 | $53,784.19 |
| 108 | $53,784.19 | $367.22 | $0.00 | $304.10 | $54,455.51 |
| 109 | $54,455.51 | $367.22 | $0.00 | $307.90 | $55,130.63 |
| 110 | $55,130.63 | $367.22 | $0.00 | $311.72 | $55,809.57 |
| 111 | $55,809.57 | $367.22 | $0.00 | $315.56 | $56,492.35 |
| 112 | $56,492.35 | $367.22 | $0.00 | $319.42 | $57,178.99 |
| 113 | $57,178.99 | $367.22 | $0.00 | $323.30 | $57,869.51 |
| 114 | $57,869.51 | $367.22 | $0.00 | $327.20 | $58,563.93 |
| 115 | $58,563.93 | $367.22 | $0.00 | $331.13 | $59,262.28 |
| 116 | $59,262.28 | $367.22 | $0.00 | $335.08 | $59,964.58 |
| 117 | $59,964.58 | $367.22 | $0.00 | $339.05 | $60,670.85 |
| 118 | $60,670.85 | $367.22 | $0.00 | $343.04 | $61,381.11 |
| 119 | $61,381.11 | $367.22 | $0.00 | $347.06 | $62,095.39 |
| 120 | $62,095.39 | $367.22 | $0.00 | $351.10 | $62,813.71 |
| 121 | $62,813.71 | $367.22 | $0.00 | $355.16 | $63,536.09 |
| 122 | $63,536.09 | $367.22 | $0.00 | $359.24 | $64,262.55 |
| 123 | $64,262.55 | $367.22 | $0.00 | $363.35 | $64,993.12 |
| 124 | $64,993.12 | $367.22 | $0.00 | $367.48 | $65,727.82 |
| 125 | $65,727.82 | $367.22 | $0.00 | $371.63 | $66,466.67 |
| 126 | $66,466.67 | $367.22 | $0.00 | $375.81 | $67,209.70 |
| 127 | $67,209.70 | $367.22 | $0.00 | $380.01 | $67,956.93 |
| 128 | $67,956.93 | $367.22 | $0.00 | $384.24 | $68,708.39 |
| 129 | $68,708.39 | $367.22 | $0.00 | $388.49 | $69,464.10 |
| 130 | $69,464.10 | $367.22 | $0.00 | $392.76 | $70,224.08 |
| 131 | $70,224.08 | $367.22 | $0.00 | $397.06 | $70,988.36 |
| 132 | $70,988.36 | $367.22 | $0.00 | $401.38 | $71,756.96 |
| 133 | $71,756.96 | $367.22 | $0.00 | $405.72 | $72,529.90 |
| 134 | $72,529.90 | $367.22 | $0.00 | $410.09 | $73,307.21 |
| 135 | $73,307.21 | $367.22 | $0.00 | $414.49 | $74,088.92 |
| 136 | $74,088.92 | $367.22 | $0.00 | $418.91 | $74,875.05 |
| 137 | $74,875.05 | $367.22 | $0.00 | $423.35 | $75,665.62 |
| 138 | $75,665.62 | $367.22 | $0.00 | $427.82 | $76,460.66 |
| 139 | $76,460.66 | $367.22 | $0.00 | $432.32 | $77,260.20 |
| 140 | $77,260.20 | $367.22 | $0.00 | $436.84 | $78,064.26 |
| 141 | $78,064.26 | $367.22 | $0.00 | $441.39 | $78,872.87 |
| 142 | $78,872.87 | $367.22 | $0.00 | $445.96 | $79,686.05 |
| 143 | $79,686.05 | $367.22 | $0.00 | $450.56 | $80,503.83 |
| 144 | $80,503.83 | $367.22 | $0.00 | $455.18 | $81,326.23 |
| 145 | $81,326.23 | $367.22 | $0.00 | $459.83 | $82,153.28 |
| 146 | $82,153.28 | $367.22 | $0.00 | $464.51 | $82,985.01 |
| 147 | $82,985.01 | $367.22 | $0.00 | $469.21 | $83,821.44 |
| 148 | $83,821.44 | $367.22 | $0.00 | $473.94 | $84,662.60 |
| 149 | $84,662.60 | $367.22 | $0.00 | $478.69 | $85,508.51 |
| 150 | $85,508.51 | $367.22 | $0.00 | $483.48 | $86,359.21 |
| 151 | $86,359.21 | $367.22 | $0.00 | $488.29 | $87,214.72 |
| 152 | $87,214.72 | $367.22 | $0.00 | $493.12 | $88,075.06 |
| 153 | $88,075.06 | $367.22 | $0.00 | $497.99 | $88,940.27 |
| 154 | $88,940.27 | $367.22 | $0.00 | $502.88 | $89,810.37 |
| 155 | $89,810.37 | $367.22 | $0.00 | $507.80 | $90,685.39 |
| 156 | $90,685.39 | $367.22 | $0.00 | $512.75 | $91,565.36 |
| 157 | $91,565.36 | $367.22 | $0.00 | $517.72 | $92,450.30 |
| 158 | $92,450.30 | $367.22 | $0.00 | $522.73 | $93,340.25 |
| 159 | $93,340.25 | $367.22 | $0.00 | $527.76 | $94,235.23 |
| 160 | $94,235.23 | $367.22 | $0.00 | $532.82 | $95,135.27 |
| 161 | $95,135.27 | $367.22 | $0.00 | $537.91 | $96,040.40 |
| 162 | $96,040.40 | $367.22 | $0.00 | $543.03 | $96,950.65 |
| 163 | $96,950.65 | $367.22 | $0.00 | $548.17 | $97,866.04 |
| 164 | $97,866.04 | $367.22 | $0.00 | $553.35 | $98,786.61 |
| 165 | $98,786.61 | $367.22 | $0.00 | $558.55 | $99,712.38 |
| 166 | $99,712.38 | $367.22 | $0.00 | $563.79 | $100,643.39 |
| 167 | $100,643.39 | $367.22 | $0.00 | $569.05 | $101,579.66 |
| 168 | $101,579.66 | $367.22 | $0.00 | $574.35 | $102,521.23 |
| 169 | $102,521.23 | $367.22 | $0.00 | $579.67 | $103,468.12 |
| 170 | $103,468.12 | $367.22 | $0.00 | $585.02 | $104,420.36 |
| 171 | $104,420.36 | $367.22 | $0.00 | $590.41 | $105,377.99 |
| 172 | $105,377.99 | $367.22 | $0.00 | $595.82 | $106,341.03 |
| 173 | $106,341.03 | $367.22 | $0.00 | $601.27 | $107,309.52 |
| 174 | $107,309.52 | $367.22 | $0.00 | $606.74 | $108,283.48 |
| 175 | $108,283.48 | $367.22 | $0.00 | $612.25 | $109,262.95 |
| 176 | $109,262.95 | $367.22 | $0.00 | $617.79 | $110,247.96 |
| 177 | $110,247.96 | $367.22 | $0.00 | $623.36 | $111,238.54 |
| 178 | $111,238.54 | $367.22 | $0.00 | $628.96 | $112,234.72 |
| 179 | $112,234.72 | $367.22 | $0.00 | $634.59 | $113,236.53 |
| 180 | $113,236.53 | $367.22 | $0.00 | $640.26 | $114,244.01 |
| 181 | $114,244.01 | $367.22 | $0.00 | $645.95 | $115,257.18 |
| 182 | $115,257.18 | $367.22 | $0.00 | $651.68 | $116,276.08 |
| 183 | $116,276.08 | $367.22 | $0.00 | $657.44 | $117,300.74 |
| 184 | $117,300.74 | $367.22 | $0.00 | $663.24 | $118,331.20 |
| 185 | $118,331.20 | $367.22 | $0.00 | $669.06 | $119,367.48 |
| 186 | $119,367.48 | $367.22 | $0.00 | $674.92 | $120,409.62 |
| 187 | $120,409.62 | $367.22 | $0.00 | $680.81 | $121,457.65 |
| 188 | $121,457.65 | $367.22 | $0.00 | $686.74 | $122,511.61 |
| 189 | $122,511.61 | $367.22 | $0.00 | $692.70 | $123,571.53 |
| 190 | $123,571.53 | $367.22 | $0.00 | $698.69 | $124,637.44 |
| 191 | $124,637.44 | $367.22 | $0.00 | $704.72 | $125,709.38 |
| 192 | $125,709.38 | $367.22 | $0.00 | $710.78 | $126,787.38 |
| 193 | $126,787.38 | $367.22 | $0.00 | $716.87 | $127,871.47 |
| 194 | $127,871.47 | $367.22 | $0.00 | $723.00 | $128,961.69 |
| 195 | $128,961.69 | $367.22 | $0.00 | $729.17 | $130,058.08 |
| 196 | $130,058.08 | $367.22 | $0.00 | $735.37 | $131,160.67 |
| 197 | $131,160.67 | $367.22 | $0.00 | $741.60 | $132,269.49 |
| 198 | $132,269.49 | $367.22 | $0.00 | $747.87 | $133,384.58 |
| 199 | $133,384.58 | $367.22 | $0.00 | $754.18 | $134,505.98 |
| 200 | $134,505.98 | $367.22 | $0.00 | $760.52 | $135,633.72 |
| 201 | $135,633.72 | $367.22 | $0.00 | $766.89 | $136,767.83 |
| 202 | $136,767.83 | $367.22 | $0.00 | $773.31 | $137,908.36 |
| 203 | $137,908.36 | $367.22 | $0.00 | $779.75 | $139,055.33 |
| 204 | $139,055.33 | $367.22 | $0.00 | $786.24 | $140,208.79 |
| 205 | $140,208.79 | $367.22 | $0.00 | $792.76 | $141,368.77 |
| 206 | $141,368.77 | $367.22 | $0.00 | $799.32 | $142,535.31 |
| 207 | $142,535.31 | $367.22 | $0.00 | $805.92 | $143,708.45 |
| 208 | $143,708.45 | $367.22 | $0.00 | $812.55 | $144,888.22 |
| 209 | $144,888.22 | $367.22 | $0.00 | $819.22 | $146,074.66 |
| 210 | $146,074.66 | $367.22 | $0.00 | $825.93 | $147,267.81 |
| 211 | $147,267.81 | $367.22 | $0.00 | $832.67 | $148,467.70 |
| 212 | $148,467.70 | $367.22 | $0.00 | $839.46 | $149,674.38 |
| 213 | $149,674.38 | $367.22 | $0.00 | $846.28 | $150,887.88 |
| 214 | $150,887.88 | $367.22 | $0.00 | $853.14 | $152,108.24 |
| 215 | $152,108.24 | $367.22 | $0.00 | $860.04 | $153,335.50 |
| 216 | $153,335.50 | $367.22 | $0.00 | $866.98 | $154,569.70 |
| 217 | $154,569.70 | $367.22 | $43,052.01 | $873.96 | $112,758.87 |
| 218 | $112,758.87 | $367.22 | $0.00 | $637.56 | $113,763.65 |
| 219 | $113,763.65 | $367.22 | $0.00 | $643.24 | $114,774.11 |
| 220 | $114,774.11 | $367.22 | $0.00 | $648.95 | $115,790.28 |
| 221 | $115,790.28 | $367.22 | $0.00 | $654.70 | $116,812.20 |
| 222 | $116,812.20 | $367.22 | $0.00 | $660.47 | $117,839.89 |
| 223 | $117,839.89 | $367.22 | $0.00 | $666.28 | $118,873.39 |
| 224 | $118,873.39 | $367.22 | $0.00 | $672.13 | $119,912.74 |
| 225 | $119,912.74 | $367.22 | $0.00 | $678.00 | $120,957.96 |
| 226 | $120,957.96 | $367.22 | $0.00 | $683.91 | $122,009.09 |
| 227 | $122,009.09 | $367.22 | $0.00 | $689.86 | $123,066.17 |
| 228 | $123,066.17 | $367.22 | $0.00 | $695.83 | $124,129.22 |
| 229 | $124,129.22 | $367.22 | $45,204.61 | $701.84 | $79,993.67 |
| 230 | $79,993.67 | $367.22 | $0.00 | $452.30 | $80,813.19 |
| 231 | $80,813.19 | $367.22 | $0.00 | $456.93 | $81,637.34 |
| 232 | $81,637.34 | $367.22 | $0.00 | $461.59 | $82,466.15 |
| 233 | $82,466.15 | $367.22 | $0.00 | $466.28 | $83,299.65 |
| 234 | $83,299.65 | $367.22 | $0.00 | $470.99 | $84,137.86 |
| 235 | $84,137.86 | $367.22 | $0.00 | $475.73 | $84,980.81 |
| 236 | $84,980.81 | $367.22 | $0.00 | $480.49 | $85,828.52 |
| 237 | $85,828.52 | $367.22 | $0.00 | $485.29 | $86,681.03 |
| 238 | $86,681.03 | $367.22 | $0.00 | $490.11 | $87,538.36 |
| 239 | $87,538.36 | $367.22 | $0.00 | $494.95 | $88,400.53 |
| 240 | $88,400.53 | $367.22 | $0.00 | $499.83 | $89,267.58 |
| 241 | $89,267.58 | $367.22 | $47,464.84 | $504.73 | $42,674.69 |
| 242 | $42,674.69 | $367.22 | $0.00 | $241.29 | $43,283.20 |
| 243 | $43,283.20 | $367.22 | $0.00 | $244.73 | $43,895.15 |
| 244 | $43,895.15 | $367.22 | $0.00 | $248.19 | $44,510.56 |
| 245 | $44,510.56 | $367.22 | $0.00 | $251.67 | $45,129.45 |
| 246 | $45,129.45 | $367.22 | $0.00 | $255.17 | $45,751.84 |
| 247 | $45,751.84 | $367.22 | $0.00 | $258.69 | $46,377.75 |
| 248 | $46,377.75 | $367.22 | $0.00 | $262.23 | $47,007.20 |
| 249 | $47,007.20 | $367.22 | $0.00 | $265.79 | $47,640.21 |
| 250 | $47,640.21 | $367.22 | $0.00 | $269.36 | $48,276.79 |
| 251 | $48,276.79 | $367.22 | $0.00 | $272.96 | $48,916.97 |
| 252 | $48,916.97 | $367.22 | $0.00 | $276.58 | $49,560.77 |
| 253 | $49,560.77 | $0.00 | $49,838.08 | $280.22 | $2.91 |