| Estimated Annual Cost in 2042 | $128,510 |
| Monthly savings required | $1,016 |
How much will it cost to send your child to Johnson C Smith University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $514,039.73 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,015.64 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 | $34,254.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Johnson C Smith University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,015.64 | $0.00 | $0.00 | $1,015.64 |
| 2 | $1,015.64 | $1,015.64 | $0.00 | $5.74 | $2,037.02 |
| 3 | $2,037.02 | $1,015.64 | $0.00 | $11.52 | $3,064.18 |
| 4 | $3,064.18 | $1,015.64 | $0.00 | $17.33 | $4,097.15 |
| 5 | $4,097.15 | $1,015.64 | $0.00 | $23.17 | $5,135.96 |
| 6 | $5,135.96 | $1,015.64 | $0.00 | $29.04 | $6,180.64 |
| 7 | $6,180.64 | $1,015.64 | $0.00 | $34.95 | $7,231.23 |
| 8 | $7,231.23 | $1,015.64 | $0.00 | $40.89 | $8,287.76 |
| 9 | $8,287.76 | $1,015.64 | $0.00 | $46.86 | $9,350.26 |
| 10 | $9,350.26 | $1,015.64 | $0.00 | $52.87 | $10,418.77 |
| 11 | $10,418.77 | $1,015.64 | $0.00 | $58.91 | $11,493.32 |
| 12 | $11,493.32 | $1,015.64 | $0.00 | $64.98 | $12,573.94 |
| 13 | $12,573.94 | $1,015.64 | $0.00 | $71.09 | $13,660.67 |
| 14 | $13,660.67 | $1,015.64 | $0.00 | $77.24 | $14,753.55 |
| 15 | $14,753.55 | $1,015.64 | $0.00 | $83.42 | $15,852.61 |
| 16 | $15,852.61 | $1,015.64 | $0.00 | $89.63 | $16,957.88 |
| 17 | $16,957.88 | $1,015.64 | $0.00 | $95.88 | $18,069.40 |
| 18 | $18,069.40 | $1,015.64 | $0.00 | $102.17 | $19,187.21 |
| 19 | $19,187.21 | $1,015.64 | $0.00 | $108.49 | $20,311.34 |
| 20 | $20,311.34 | $1,015.64 | $0.00 | $114.84 | $21,441.82 |
| 21 | $21,441.82 | $1,015.64 | $0.00 | $121.24 | $22,578.70 |
| 22 | $22,578.70 | $1,015.64 | $0.00 | $127.66 | $23,722.00 |
| 23 | $23,722.00 | $1,015.64 | $0.00 | $134.13 | $24,871.77 |
| 24 | $24,871.77 | $1,015.64 | $0.00 | $140.63 | $26,028.04 |
| 25 | $26,028.04 | $1,015.64 | $0.00 | $147.17 | $27,190.85 |
| 26 | $27,190.85 | $1,015.64 | $0.00 | $153.74 | $28,360.23 |
| 27 | $28,360.23 | $1,015.64 | $0.00 | $160.35 | $29,536.22 |
| 28 | $29,536.22 | $1,015.64 | $0.00 | $167.00 | $30,718.86 |
| 29 | $30,718.86 | $1,015.64 | $0.00 | $173.69 | $31,908.19 |
| 30 | $31,908.19 | $1,015.64 | $0.00 | $180.41 | $33,104.24 |
| 31 | $33,104.24 | $1,015.64 | $0.00 | $187.18 | $34,307.06 |
| 32 | $34,307.06 | $1,015.64 | $0.00 | $193.98 | $35,516.68 |
| 33 | $35,516.68 | $1,015.64 | $0.00 | $200.82 | $36,733.14 |
| 34 | $36,733.14 | $1,015.64 | $0.00 | $207.69 | $37,956.47 |
| 35 | $37,956.47 | $1,015.64 | $0.00 | $214.61 | $39,186.72 |
| 36 | $39,186.72 | $1,015.64 | $0.00 | $221.57 | $40,423.93 |
| 37 | $40,423.93 | $1,015.64 | $0.00 | $228.56 | $41,668.13 |
| 38 | $41,668.13 | $1,015.64 | $0.00 | $235.60 | $42,919.37 |
| 39 | $42,919.37 | $1,015.64 | $0.00 | $242.67 | $44,177.68 |
| 40 | $44,177.68 | $1,015.64 | $0.00 | $249.79 | $45,443.11 |
| 41 | $45,443.11 | $1,015.64 | $0.00 | $256.94 | $46,715.69 |
| 42 | $46,715.69 | $1,015.64 | $0.00 | $264.14 | $47,995.47 |
| 43 | $47,995.47 | $1,015.64 | $0.00 | $271.37 | $49,282.48 |
| 44 | $49,282.48 | $1,015.64 | $0.00 | $278.65 | $50,576.77 |
| 45 | $50,576.77 | $1,015.64 | $0.00 | $285.97 | $51,878.38 |
| 46 | $51,878.38 | $1,015.64 | $0.00 | $293.33 | $53,187.35 |
| 47 | $53,187.35 | $1,015.64 | $0.00 | $300.73 | $54,503.72 |
| 48 | $54,503.72 | $1,015.64 | $0.00 | $308.17 | $55,827.53 |
| 49 | $55,827.53 | $1,015.64 | $0.00 | $315.66 | $57,158.83 |
| 50 | $57,158.83 | $1,015.64 | $0.00 | $323.18 | $58,497.65 |
| 51 | $58,497.65 | $1,015.64 | $0.00 | $330.75 | $59,844.04 |
| 52 | $59,844.04 | $1,015.64 | $0.00 | $338.37 | $61,198.05 |
| 53 | $61,198.05 | $1,015.64 | $0.00 | $346.02 | $62,559.71 |
| 54 | $62,559.71 | $1,015.64 | $0.00 | $353.72 | $63,929.07 |
| 55 | $63,929.07 | $1,015.64 | $0.00 | $361.46 | $65,306.17 |
| 56 | $65,306.17 | $1,015.64 | $0.00 | $369.25 | $66,691.06 |
| 57 | $66,691.06 | $1,015.64 | $0.00 | $377.08 | $68,083.78 |
| 58 | $68,083.78 | $1,015.64 | $0.00 | $384.96 | $69,484.38 |
| 59 | $69,484.38 | $1,015.64 | $0.00 | $392.87 | $70,892.89 |
| 60 | $70,892.89 | $1,015.64 | $0.00 | $400.84 | $72,309.37 |
| 61 | $72,309.37 | $1,015.64 | $0.00 | $408.85 | $73,733.86 |
| 62 | $73,733.86 | $1,015.64 | $0.00 | $416.90 | $75,166.40 |
| 63 | $75,166.40 | $1,015.64 | $0.00 | $425.00 | $76,607.04 |
| 64 | $76,607.04 | $1,015.64 | $0.00 | $433.15 | $78,055.83 |
| 65 | $78,055.83 | $1,015.64 | $0.00 | $441.34 | $79,512.81 |
| 66 | $79,512.81 | $1,015.64 | $0.00 | $449.58 | $80,978.03 |
| 67 | $80,978.03 | $1,015.64 | $0.00 | $457.86 | $82,451.53 |
| 68 | $82,451.53 | $1,015.64 | $0.00 | $466.19 | $83,933.36 |
| 69 | $83,933.36 | $1,015.64 | $0.00 | $474.57 | $85,423.57 |
| 70 | $85,423.57 | $1,015.64 | $0.00 | $483.00 | $86,922.21 |
| 71 | $86,922.21 | $1,015.64 | $0.00 | $491.47 | $88,429.32 |
| 72 | $88,429.32 | $1,015.64 | $0.00 | $499.99 | $89,944.95 |
| 73 | $89,944.95 | $1,015.64 | $0.00 | $508.56 | $91,469.15 |
| 74 | $91,469.15 | $1,015.64 | $0.00 | $517.18 | $93,001.97 |
| 75 | $93,001.97 | $1,015.64 | $0.00 | $525.85 | $94,543.46 |
| 76 | $94,543.46 | $1,015.64 | $0.00 | $534.56 | $96,093.66 |
| 77 | $96,093.66 | $1,015.64 | $0.00 | $543.33 | $97,652.63 |
| 78 | $97,652.63 | $1,015.64 | $0.00 | $552.14 | $99,220.41 |
| 79 | $99,220.41 | $1,015.64 | $0.00 | $561.01 | $100,797.06 |
| 80 | $100,797.06 | $1,015.64 | $0.00 | $569.92 | $102,382.62 |
| 81 | $102,382.62 | $1,015.64 | $0.00 | $578.89 | $103,977.15 |
| 82 | $103,977.15 | $1,015.64 | $0.00 | $587.90 | $105,580.69 |
| 83 | $105,580.69 | $1,015.64 | $0.00 | $596.97 | $107,193.30 |
| 84 | $107,193.30 | $1,015.64 | $0.00 | $606.09 | $108,815.03 |
| 85 | $108,815.03 | $1,015.64 | $0.00 | $615.26 | $110,445.93 |
| 86 | $110,445.93 | $1,015.64 | $0.00 | $624.48 | $112,086.05 |
| 87 | $112,086.05 | $1,015.64 | $0.00 | $633.75 | $113,735.44 |
| 88 | $113,735.44 | $1,015.64 | $0.00 | $643.08 | $115,394.16 |
| 89 | $115,394.16 | $1,015.64 | $0.00 | $652.46 | $117,062.26 |
| 90 | $117,062.26 | $1,015.64 | $0.00 | $661.89 | $118,739.79 |
| 91 | $118,739.79 | $1,015.64 | $0.00 | $671.37 | $120,426.80 |
| 92 | $120,426.80 | $1,015.64 | $0.00 | $680.91 | $122,123.35 |
| 93 | $122,123.35 | $1,015.64 | $0.00 | $690.50 | $123,829.49 |
| 94 | $123,829.49 | $1,015.64 | $0.00 | $700.15 | $125,545.28 |
| 95 | $125,545.28 | $1,015.64 | $0.00 | $709.85 | $127,270.77 |
| 96 | $127,270.77 | $1,015.64 | $0.00 | $719.61 | $129,006.02 |
| 97 | $129,006.02 | $1,015.64 | $0.00 | $729.42 | $130,751.08 |
| 98 | $130,751.08 | $1,015.64 | $0.00 | $739.29 | $132,506.01 |
| 99 | $132,506.01 | $1,015.64 | $0.00 | $749.21 | $134,270.86 |
| 100 | $134,270.86 | $1,015.64 | $0.00 | $759.19 | $136,045.69 |
| 101 | $136,045.69 | $1,015.64 | $0.00 | $769.22 | $137,830.55 |
| 102 | $137,830.55 | $1,015.64 | $0.00 | $779.31 | $139,625.50 |
| 103 | $139,625.50 | $1,015.64 | $0.00 | $789.46 | $141,430.60 |
| 104 | $141,430.60 | $1,015.64 | $0.00 | $799.67 | $143,245.91 |
| 105 | $143,245.91 | $1,015.64 | $0.00 | $809.93 | $145,071.48 |
| 106 | $145,071.48 | $1,015.64 | $0.00 | $820.26 | $146,907.38 |
| 107 | $146,907.38 | $1,015.64 | $0.00 | $830.64 | $148,753.66 |
| 108 | $148,753.66 | $1,015.64 | $0.00 | $841.07 | $150,610.37 |
| 109 | $150,610.37 | $1,015.64 | $0.00 | $851.57 | $152,477.58 |
| 110 | $152,477.58 | $1,015.64 | $0.00 | $862.13 | $154,355.35 |
| 111 | $154,355.35 | $1,015.64 | $0.00 | $872.75 | $156,243.74 |
| 112 | $156,243.74 | $1,015.64 | $0.00 | $883.42 | $158,142.80 |
| 113 | $158,142.80 | $1,015.64 | $0.00 | $894.16 | $160,052.60 |
| 114 | $160,052.60 | $1,015.64 | $0.00 | $904.96 | $161,973.20 |
| 115 | $161,973.20 | $1,015.64 | $0.00 | $915.82 | $163,904.66 |
| 116 | $163,904.66 | $1,015.64 | $0.00 | $926.74 | $165,847.04 |
| 117 | $165,847.04 | $1,015.64 | $0.00 | $937.72 | $167,800.40 |
| 118 | $167,800.40 | $1,015.64 | $0.00 | $948.77 | $169,764.81 |
| 119 | $169,764.81 | $1,015.64 | $0.00 | $959.87 | $171,740.32 |
| 120 | $171,740.32 | $1,015.64 | $0.00 | $971.04 | $173,727.00 |
| 121 | $173,727.00 | $1,015.64 | $0.00 | $982.28 | $175,724.92 |
| 122 | $175,724.92 | $1,015.64 | $0.00 | $993.57 | $177,734.13 |
| 123 | $177,734.13 | $1,015.64 | $0.00 | $1,004.93 | $179,754.70 |
| 124 | $179,754.70 | $1,015.64 | $0.00 | $1,016.36 | $181,786.70 |
| 125 | $181,786.70 | $1,015.64 | $0.00 | $1,027.85 | $183,830.19 |
| 126 | $183,830.19 | $1,015.64 | $0.00 | $1,039.40 | $185,885.23 |
| 127 | $185,885.23 | $1,015.64 | $0.00 | $1,051.02 | $187,951.89 |
| 128 | $187,951.89 | $1,015.64 | $0.00 | $1,062.71 | $190,030.24 |
| 129 | $190,030.24 | $1,015.64 | $0.00 | $1,074.46 | $192,120.34 |
| 130 | $192,120.34 | $1,015.64 | $0.00 | $1,086.28 | $194,222.26 |
| 131 | $194,222.26 | $1,015.64 | $0.00 | $1,098.16 | $196,336.06 |
| 132 | $196,336.06 | $1,015.64 | $0.00 | $1,110.11 | $198,461.81 |
| 133 | $198,461.81 | $1,015.64 | $0.00 | $1,122.13 | $200,599.58 |
| 134 | $200,599.58 | $1,015.64 | $0.00 | $1,134.22 | $202,749.44 |
| 135 | $202,749.44 | $1,015.64 | $0.00 | $1,146.37 | $204,911.45 |
| 136 | $204,911.45 | $1,015.64 | $0.00 | $1,158.60 | $207,085.69 |
| 137 | $207,085.69 | $1,015.64 | $0.00 | $1,170.89 | $209,272.22 |
| 138 | $209,272.22 | $1,015.64 | $0.00 | $1,183.26 | $211,471.12 |
| 139 | $211,471.12 | $1,015.64 | $0.00 | $1,195.69 | $213,682.45 |
| 140 | $213,682.45 | $1,015.64 | $0.00 | $1,208.19 | $215,906.28 |
| 141 | $215,906.28 | $1,015.64 | $0.00 | $1,220.77 | $218,142.69 |
| 142 | $218,142.69 | $1,015.64 | $0.00 | $1,233.41 | $220,391.74 |
| 143 | $220,391.74 | $1,015.64 | $0.00 | $1,246.13 | $222,653.51 |
| 144 | $222,653.51 | $1,015.64 | $0.00 | $1,258.92 | $224,928.07 |
| 145 | $224,928.07 | $1,015.64 | $0.00 | $1,271.78 | $227,215.49 |
| 146 | $227,215.49 | $1,015.64 | $0.00 | $1,284.71 | $229,515.84 |
| 147 | $229,515.84 | $1,015.64 | $0.00 | $1,297.72 | $231,829.20 |
| 148 | $231,829.20 | $1,015.64 | $0.00 | $1,310.80 | $234,155.64 |
| 149 | $234,155.64 | $1,015.64 | $0.00 | $1,323.95 | $236,495.23 |
| 150 | $236,495.23 | $1,015.64 | $0.00 | $1,337.18 | $238,848.05 |
| 151 | $238,848.05 | $1,015.64 | $0.00 | $1,350.48 | $241,214.17 |
| 152 | $241,214.17 | $1,015.64 | $0.00 | $1,363.86 | $243,593.67 |
| 153 | $243,593.67 | $1,015.64 | $0.00 | $1,377.31 | $245,986.62 |
| 154 | $245,986.62 | $1,015.64 | $0.00 | $1,390.84 | $248,393.10 |
| 155 | $248,393.10 | $1,015.64 | $0.00 | $1,404.45 | $250,813.19 |
| 156 | $250,813.19 | $1,015.64 | $0.00 | $1,418.13 | $253,246.96 |
| 157 | $253,246.96 | $1,015.64 | $0.00 | $1,431.90 | $255,694.50 |
| 158 | $255,694.50 | $1,015.64 | $0.00 | $1,445.73 | $258,155.87 |
| 159 | $258,155.87 | $1,015.64 | $0.00 | $1,459.65 | $260,631.16 |
| 160 | $260,631.16 | $1,015.64 | $0.00 | $1,473.65 | $263,120.45 |
| 161 | $263,120.45 | $1,015.64 | $0.00 | $1,487.72 | $265,623.81 |
| 162 | $265,623.81 | $1,015.64 | $0.00 | $1,501.88 | $268,141.33 |
| 163 | $268,141.33 | $1,015.64 | $0.00 | $1,516.11 | $270,673.08 |
| 164 | $270,673.08 | $1,015.64 | $0.00 | $1,530.42 | $273,219.14 |
| 165 | $273,219.14 | $1,015.64 | $0.00 | $1,544.82 | $275,779.60 |
| 166 | $275,779.60 | $1,015.64 | $0.00 | $1,559.30 | $278,354.54 |
| 167 | $278,354.54 | $1,015.64 | $0.00 | $1,573.86 | $280,944.04 |
| 168 | $280,944.04 | $1,015.64 | $0.00 | $1,588.50 | $283,548.18 |
| 169 | $283,548.18 | $1,015.64 | $0.00 | $1,603.22 | $286,167.04 |
| 170 | $286,167.04 | $1,015.64 | $0.00 | $1,618.03 | $288,800.71 |
| 171 | $288,800.71 | $1,015.64 | $0.00 | $1,632.92 | $291,449.27 |
| 172 | $291,449.27 | $1,015.64 | $0.00 | $1,647.90 | $294,112.81 |
| 173 | $294,112.81 | $1,015.64 | $0.00 | $1,662.96 | $296,791.41 |
| 174 | $296,791.41 | $1,015.64 | $0.00 | $1,678.10 | $299,485.15 |
| 175 | $299,485.15 | $1,015.64 | $0.00 | $1,693.33 | $302,194.12 |
| 176 | $302,194.12 | $1,015.64 | $0.00 | $1,708.65 | $304,918.41 |
| 177 | $304,918.41 | $1,015.64 | $0.00 | $1,724.05 | $307,658.10 |
| 178 | $307,658.10 | $1,015.64 | $0.00 | $1,739.54 | $310,413.28 |
| 179 | $310,413.28 | $1,015.64 | $0.00 | $1,755.12 | $313,184.04 |
| 180 | $313,184.04 | $1,015.64 | $0.00 | $1,770.79 | $315,970.47 |
| 181 | $315,970.47 | $1,015.64 | $0.00 | $1,786.54 | $318,772.65 |
| 182 | $318,772.65 | $1,015.64 | $0.00 | $1,802.39 | $321,590.68 |
| 183 | $321,590.68 | $1,015.64 | $0.00 | $1,818.32 | $324,424.64 |
| 184 | $324,424.64 | $1,015.64 | $0.00 | $1,834.34 | $327,274.62 |
| 185 | $327,274.62 | $1,015.64 | $0.00 | $1,850.46 | $330,140.72 |
| 186 | $330,140.72 | $1,015.64 | $0.00 | $1,866.66 | $333,023.02 |
| 187 | $333,023.02 | $1,015.64 | $0.00 | $1,882.96 | $335,921.62 |
| 188 | $335,921.62 | $1,015.64 | $0.00 | $1,899.35 | $338,836.61 |
| 189 | $338,836.61 | $1,015.64 | $0.00 | $1,915.83 | $341,768.08 |
| 190 | $341,768.08 | $1,015.64 | $0.00 | $1,932.41 | $344,716.13 |
| 191 | $344,716.13 | $1,015.64 | $0.00 | $1,949.08 | $347,680.85 |
| 192 | $347,680.85 | $1,015.64 | $0.00 | $1,965.84 | $350,662.33 |
| 193 | $350,662.33 | $1,015.64 | $0.00 | $1,982.70 | $353,660.67 |
| 194 | $353,660.67 | $1,015.64 | $0.00 | $1,999.65 | $356,675.96 |
| 195 | $356,675.96 | $1,015.64 | $0.00 | $2,016.70 | $359,708.30 |
| 196 | $359,708.30 | $1,015.64 | $0.00 | $2,033.84 | $362,757.78 |
| 197 | $362,757.78 | $1,015.64 | $0.00 | $2,051.09 | $365,824.51 |
| 198 | $365,824.51 | $1,015.64 | $0.00 | $2,068.42 | $368,908.57 |
| 199 | $368,908.57 | $1,015.64 | $0.00 | $2,085.86 | $372,010.07 |
| 200 | $372,010.07 | $1,015.64 | $0.00 | $2,103.40 | $375,129.11 |
| 201 | $375,129.11 | $1,015.64 | $0.00 | $2,121.03 | $378,265.78 |
| 202 | $378,265.78 | $1,015.64 | $0.00 | $2,138.77 | $381,420.19 |
| 203 | $381,420.19 | $1,015.64 | $0.00 | $2,156.61 | $384,592.44 |
| 204 | $384,592.44 | $1,015.64 | $0.00 | $2,174.54 | $387,782.62 |
| 205 | $387,782.62 | $1,015.64 | $0.00 | $2,192.58 | $390,990.84 |
| 206 | $390,990.84 | $1,015.64 | $0.00 | $2,210.72 | $394,217.20 |
| 207 | $394,217.20 | $1,015.64 | $0.00 | $2,228.96 | $397,461.80 |
| 208 | $397,461.80 | $1,015.64 | $0.00 | $2,247.31 | $400,724.75 |
| 209 | $400,724.75 | $1,015.64 | $0.00 | $2,265.76 | $404,006.15 |
| 210 | $404,006.15 | $1,015.64 | $0.00 | $2,284.31 | $407,306.10 |
| 211 | $407,306.10 | $1,015.64 | $0.00 | $2,302.97 | $410,624.71 |
| 212 | $410,624.71 | $1,015.64 | $0.00 | $2,321.73 | $413,962.08 |
| 213 | $413,962.08 | $1,015.64 | $0.00 | $2,340.60 | $417,318.32 |
| 214 | $417,318.32 | $1,015.64 | $0.00 | $2,359.58 | $420,693.54 |
| 215 | $420,693.54 | $1,015.64 | $0.00 | $2,378.66 | $424,087.84 |
| 216 | $424,087.84 | $1,015.64 | $0.00 | $2,397.85 | $427,501.33 |
| 217 | $427,501.33 | $1,015.64 | $115,776.20 | $2,417.15 | $315,157.92 |
| 218 | $315,157.92 | $1,015.64 | $0.00 | $1,781.95 | $317,955.51 |
| 219 | $317,955.51 | $1,015.64 | $0.00 | $1,797.77 | $320,768.92 |
| 220 | $320,768.92 | $1,015.64 | $0.00 | $1,813.67 | $323,598.23 |
| 221 | $323,598.23 | $1,015.64 | $0.00 | $1,829.67 | $326,443.54 |
| 222 | $326,443.54 | $1,015.64 | $0.00 | $1,845.76 | $329,304.94 |
| 223 | $329,304.94 | $1,015.64 | $0.00 | $1,861.94 | $332,182.52 |
| 224 | $332,182.52 | $1,015.64 | $0.00 | $1,878.21 | $335,076.37 |
| 225 | $335,076.37 | $1,015.64 | $0.00 | $1,894.57 | $337,986.58 |
| 226 | $337,986.58 | $1,015.64 | $0.00 | $1,911.03 | $340,913.25 |
| 227 | $340,913.25 | $1,015.64 | $0.00 | $1,927.57 | $343,856.46 |
| 228 | $343,856.46 | $1,015.64 | $0.00 | $1,944.21 | $346,816.31 |
| 229 | $346,816.31 | $1,015.64 | $123,880.53 | $1,960.95 | $225,912.37 |
| 230 | $225,912.37 | $1,015.64 | $0.00 | $1,277.34 | $228,205.35 |
| 231 | $228,205.35 | $1,015.64 | $0.00 | $1,290.31 | $230,511.30 |
| 232 | $230,511.30 | $1,015.64 | $0.00 | $1,303.34 | $232,830.28 |
| 233 | $232,830.28 | $1,015.64 | $0.00 | $1,316.46 | $235,162.38 |
| 234 | $235,162.38 | $1,015.64 | $0.00 | $1,329.64 | $237,507.66 |
| 235 | $237,507.66 | $1,015.64 | $0.00 | $1,342.90 | $239,866.20 |
| 236 | $239,866.20 | $1,015.64 | $0.00 | $1,356.24 | $242,238.08 |
| 237 | $242,238.08 | $1,015.64 | $0.00 | $1,369.65 | $244,623.37 |
| 238 | $244,623.37 | $1,015.64 | $0.00 | $1,383.14 | $247,022.15 |
| 239 | $247,022.15 | $1,015.64 | $0.00 | $1,396.70 | $249,434.49 |
| 240 | $249,434.49 | $1,015.64 | $0.00 | $1,410.34 | $251,860.47 |
| 241 | $251,860.47 | $1,015.64 | $132,552.17 | $1,424.06 | $121,748.00 |
| 242 | $121,748.00 | $1,015.64 | $0.00 | $688.38 | $123,452.02 |
| 243 | $123,452.02 | $1,015.64 | $0.00 | $698.02 | $125,165.68 |
| 244 | $125,165.68 | $1,015.64 | $0.00 | $707.70 | $126,889.02 |
| 245 | $126,889.02 | $1,015.64 | $0.00 | $717.45 | $128,622.11 |
| 246 | $128,622.11 | $1,015.64 | $0.00 | $727.25 | $130,365.00 |
| 247 | $130,365.00 | $1,015.64 | $0.00 | $737.10 | $132,117.74 |
| 248 | $132,117.74 | $1,015.64 | $0.00 | $747.01 | $133,880.39 |
| 249 | $133,880.39 | $1,015.64 | $0.00 | $756.98 | $135,653.01 |
| 250 | $135,653.01 | $1,015.64 | $0.00 | $767.00 | $137,435.65 |
| 251 | $137,435.65 | $1,015.64 | $0.00 | $777.08 | $139,228.37 |
| 252 | $139,228.37 | $1,015.64 | $0.00 | $787.22 | $141,031.23 |
| 253 | $141,031.23 | $0.00 | $141,830.82 | $797.41 | -$2.18 |