How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $59,584 |
| Monthly savings required | $472 |
How much will it cost to send your child to Troy University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $238,336.51 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $471.65 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 | $22,977.00 |
| 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 Troy University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $471.65 | $0.00 | $0.00 | $471.65 |
| 2 | $471.65 | $471.65 | $0.00 | $2.67 | $945.97 |
| 3 | $945.97 | $471.65 | $0.00 | $5.35 | $1,422.97 |
| 4 | $1,422.97 | $471.65 | $0.00 | $8.05 | $1,902.67 |
| 5 | $1,902.67 | $471.65 | $0.00 | $10.76 | $2,385.08 |
| 6 | $2,385.08 | $471.65 | $0.00 | $13.49 | $2,870.22 |
| 7 | $2,870.22 | $471.65 | $0.00 | $16.23 | $3,358.10 |
| 8 | $3,358.10 | $471.65 | $0.00 | $18.99 | $3,848.74 |
| 9 | $3,848.74 | $471.65 | $0.00 | $21.76 | $4,342.15 |
| 10 | $4,342.15 | $471.65 | $0.00 | $24.55 | $4,838.35 |
| 11 | $4,838.35 | $471.65 | $0.00 | $27.36 | $5,337.36 |
| 12 | $5,337.36 | $471.65 | $0.00 | $30.18 | $5,839.19 |
| 13 | $5,839.19 | $471.65 | $0.00 | $33.02 | $6,343.86 |
| 14 | $6,343.86 | $471.65 | $0.00 | $35.87 | $6,851.38 |
| 15 | $6,851.38 | $471.65 | $0.00 | $38.74 | $7,361.77 |
| 16 | $7,361.77 | $471.65 | $0.00 | $41.62 | $7,875.04 |
| 17 | $7,875.04 | $471.65 | $0.00 | $44.53 | $8,391.22 |
| 18 | $8,391.22 | $471.65 | $0.00 | $47.45 | $8,910.32 |
| 19 | $8,910.32 | $471.65 | $0.00 | $50.38 | $9,432.35 |
| 20 | $9,432.35 | $471.65 | $0.00 | $53.33 | $9,957.33 |
| 21 | $9,957.33 | $471.65 | $0.00 | $56.30 | $10,485.28 |
| 22 | $10,485.28 | $471.65 | $0.00 | $59.29 | $11,016.22 |
| 23 | $11,016.22 | $471.65 | $0.00 | $62.29 | $11,550.16 |
| 24 | $11,550.16 | $471.65 | $0.00 | $65.31 | $12,087.12 |
| 25 | $12,087.12 | $471.65 | $0.00 | $68.34 | $12,627.11 |
| 26 | $12,627.11 | $471.65 | $0.00 | $71.40 | $13,170.16 |
| 27 | $13,170.16 | $471.65 | $0.00 | $74.47 | $13,716.28 |
| 28 | $13,716.28 | $471.65 | $0.00 | $77.55 | $14,265.48 |
| 29 | $14,265.48 | $471.65 | $0.00 | $80.66 | $14,817.79 |
| 30 | $14,817.79 | $471.65 | $0.00 | $83.78 | $15,373.22 |
| 31 | $15,373.22 | $471.65 | $0.00 | $86.92 | $15,931.79 |
| 32 | $15,931.79 | $471.65 | $0.00 | $90.08 | $16,493.52 |
| 33 | $16,493.52 | $471.65 | $0.00 | $93.26 | $17,058.43 |
| 34 | $17,058.43 | $471.65 | $0.00 | $96.45 | $17,626.53 |
| 35 | $17,626.53 | $471.65 | $0.00 | $99.66 | $18,197.84 |
| 36 | $18,197.84 | $471.65 | $0.00 | $102.89 | $18,772.38 |
| 37 | $18,772.38 | $471.65 | $0.00 | $106.14 | $19,350.17 |
| 38 | $19,350.17 | $471.65 | $0.00 | $109.41 | $19,931.23 |
| 39 | $19,931.23 | $471.65 | $0.00 | $112.69 | $20,515.57 |
| 40 | $20,515.57 | $471.65 | $0.00 | $116.00 | $21,103.22 |
| 41 | $21,103.22 | $471.65 | $0.00 | $119.32 | $21,694.19 |
| 42 | $21,694.19 | $471.65 | $0.00 | $122.66 | $22,288.50 |
| 43 | $22,288.50 | $471.65 | $0.00 | $126.02 | $22,886.17 |
| 44 | $22,886.17 | $471.65 | $0.00 | $129.40 | $23,487.22 |
| 45 | $23,487.22 | $471.65 | $0.00 | $132.80 | $24,091.67 |
| 46 | $24,091.67 | $471.65 | $0.00 | $136.22 | $24,699.54 |
| 47 | $24,699.54 | $471.65 | $0.00 | $139.65 | $25,310.84 |
| 48 | $25,310.84 | $471.65 | $0.00 | $143.11 | $25,925.60 |
| 49 | $25,925.60 | $471.65 | $0.00 | $146.59 | $26,543.84 |
| 50 | $26,543.84 | $471.65 | $0.00 | $150.08 | $27,165.57 |
| 51 | $27,165.57 | $471.65 | $0.00 | $153.60 | $27,790.82 |
| 52 | $27,790.82 | $471.65 | $0.00 | $157.13 | $28,419.60 |
| 53 | $28,419.60 | $471.65 | $0.00 | $160.69 | $29,051.94 |
| 54 | $29,051.94 | $471.65 | $0.00 | $164.26 | $29,687.85 |
| 55 | $29,687.85 | $471.65 | $0.00 | $167.86 | $30,327.36 |
| 56 | $30,327.36 | $471.65 | $0.00 | $171.48 | $30,970.49 |
| 57 | $30,970.49 | $471.65 | $0.00 | $175.11 | $31,617.25 |
| 58 | $31,617.25 | $471.65 | $0.00 | $178.77 | $32,267.67 |
| 59 | $32,267.67 | $471.65 | $0.00 | $182.45 | $32,921.77 |
| 60 | $32,921.77 | $471.65 | $0.00 | $186.14 | $33,579.56 |
| 61 | $33,579.56 | $471.65 | $0.00 | $189.86 | $34,241.07 |
| 62 | $34,241.07 | $471.65 | $0.00 | $193.60 | $34,906.32 |
| 63 | $34,906.32 | $471.65 | $0.00 | $197.37 | $35,575.34 |
| 64 | $35,575.34 | $471.65 | $0.00 | $201.15 | $36,248.14 |
| 65 | $36,248.14 | $471.65 | $0.00 | $204.95 | $36,924.74 |
| 66 | $36,924.74 | $471.65 | $0.00 | $208.78 | $37,605.17 |
| 67 | $37,605.17 | $471.65 | $0.00 | $212.63 | $38,289.45 |
| 68 | $38,289.45 | $471.65 | $0.00 | $216.49 | $38,977.59 |
| 69 | $38,977.59 | $471.65 | $0.00 | $220.38 | $39,669.62 |
| 70 | $39,669.62 | $471.65 | $0.00 | $224.30 | $40,365.57 |
| 71 | $40,365.57 | $471.65 | $0.00 | $228.23 | $41,065.45 |
| 72 | $41,065.45 | $471.65 | $0.00 | $232.19 | $41,769.29 |
| 73 | $41,769.29 | $471.65 | $0.00 | $236.17 | $42,477.11 |
| 74 | $42,477.11 | $471.65 | $0.00 | $240.17 | $43,188.93 |
| 75 | $43,188.93 | $471.65 | $0.00 | $244.20 | $43,904.78 |
| 76 | $43,904.78 | $471.65 | $0.00 | $248.24 | $44,624.67 |
| 77 | $44,624.67 | $471.65 | $0.00 | $252.31 | $45,348.63 |
| 78 | $45,348.63 | $471.65 | $0.00 | $256.41 | $46,076.69 |
| 79 | $46,076.69 | $471.65 | $0.00 | $260.52 | $46,808.86 |
| 80 | $46,808.86 | $471.65 | $0.00 | $264.66 | $47,545.17 |
| 81 | $47,545.17 | $471.65 | $0.00 | $268.83 | $48,285.65 |
| 82 | $48,285.65 | $471.65 | $0.00 | $273.01 | $49,030.31 |
| 83 | $49,030.31 | $471.65 | $0.00 | $277.22 | $49,779.18 |
| 84 | $49,779.18 | $471.65 | $0.00 | $281.46 | $50,532.29 |
| 85 | $50,532.29 | $471.65 | $0.00 | $285.72 | $51,289.66 |
| 86 | $51,289.66 | $471.65 | $0.00 | $290.00 | $52,051.31 |
| 87 | $52,051.31 | $471.65 | $0.00 | $294.31 | $52,817.27 |
| 88 | $52,817.27 | $471.65 | $0.00 | $298.64 | $53,587.56 |
| 89 | $53,587.56 | $471.65 | $0.00 | $302.99 | $54,362.20 |
| 90 | $54,362.20 | $471.65 | $0.00 | $307.37 | $55,141.22 |
| 91 | $55,141.22 | $471.65 | $0.00 | $311.78 | $55,924.65 |
| 92 | $55,924.65 | $471.65 | $0.00 | $316.21 | $56,712.51 |
| 93 | $56,712.51 | $471.65 | $0.00 | $320.66 | $57,504.82 |
| 94 | $57,504.82 | $471.65 | $0.00 | $325.14 | $58,301.61 |
| 95 | $58,301.61 | $471.65 | $0.00 | $329.65 | $59,102.91 |
| 96 | $59,102.91 | $471.65 | $0.00 | $334.18 | $59,908.74 |
| 97 | $59,908.74 | $471.65 | $0.00 | $338.73 | $60,719.12 |
| 98 | $60,719.12 | $471.65 | $0.00 | $343.31 | $61,534.08 |
| 99 | $61,534.08 | $471.65 | $0.00 | $347.92 | $62,353.65 |
| 100 | $62,353.65 | $471.65 | $0.00 | $352.56 | $63,177.86 |
| 101 | $63,177.86 | $471.65 | $0.00 | $357.22 | $64,006.73 |
| 102 | $64,006.73 | $471.65 | $0.00 | $361.90 | $64,840.28 |
| 103 | $64,840.28 | $471.65 | $0.00 | $366.62 | $65,678.55 |
| 104 | $65,678.55 | $471.65 | $0.00 | $371.36 | $66,521.56 |
| 105 | $66,521.56 | $471.65 | $0.00 | $376.12 | $67,369.33 |
| 106 | $67,369.33 | $471.65 | $0.00 | $380.92 | $68,221.90 |
| 107 | $68,221.90 | $471.65 | $0.00 | $385.74 | $69,079.29 |
| 108 | $69,079.29 | $471.65 | $0.00 | $390.58 | $69,941.52 |
| 109 | $69,941.52 | $471.65 | $0.00 | $395.46 | $70,808.63 |
| 110 | $70,808.63 | $471.65 | $0.00 | $400.36 | $71,680.64 |
| 111 | $71,680.64 | $471.65 | $0.00 | $405.29 | $72,557.58 |
| 112 | $72,557.58 | $471.65 | $0.00 | $410.25 | $73,439.48 |
| 113 | $73,439.48 | $471.65 | $0.00 | $415.24 | $74,326.37 |
| 114 | $74,326.37 | $471.65 | $0.00 | $420.25 | $75,218.27 |
| 115 | $75,218.27 | $471.65 | $0.00 | $425.30 | $76,115.22 |
| 116 | $76,115.22 | $471.65 | $0.00 | $430.37 | $77,017.24 |
| 117 | $77,017.24 | $471.65 | $0.00 | $435.47 | $77,924.36 |
| 118 | $77,924.36 | $471.65 | $0.00 | $440.60 | $78,836.61 |
| 119 | $78,836.61 | $471.65 | $0.00 | $445.75 | $79,754.01 |
| 120 | $79,754.01 | $471.65 | $0.00 | $450.94 | $80,676.60 |
| 121 | $80,676.60 | $471.65 | $0.00 | $456.16 | $81,604.41 |
| 122 | $81,604.41 | $471.65 | $0.00 | $461.40 | $82,537.46 |
| 123 | $82,537.46 | $471.65 | $0.00 | $466.68 | $83,475.79 |
| 124 | $83,475.79 | $471.65 | $0.00 | $471.98 | $84,419.42 |
| 125 | $84,419.42 | $471.65 | $0.00 | $477.32 | $85,368.39 |
| 126 | $85,368.39 | $471.65 | $0.00 | $482.69 | $86,322.73 |
| 127 | $86,322.73 | $471.65 | $0.00 | $488.08 | $87,282.46 |
| 128 | $87,282.46 | $471.65 | $0.00 | $493.51 | $88,247.62 |
| 129 | $88,247.62 | $471.65 | $0.00 | $498.96 | $89,218.23 |
| 130 | $89,218.23 | $471.65 | $0.00 | $504.45 | $90,194.33 |
| 131 | $90,194.33 | $471.65 | $0.00 | $509.97 | $91,175.95 |
| 132 | $91,175.95 | $471.65 | $0.00 | $515.52 | $92,163.12 |
| 133 | $92,163.12 | $471.65 | $0.00 | $521.10 | $93,155.87 |
| 134 | $93,155.87 | $471.65 | $0.00 | $526.72 | $94,154.24 |
| 135 | $94,154.24 | $471.65 | $0.00 | $532.36 | $95,158.25 |
| 136 | $95,158.25 | $471.65 | $0.00 | $538.04 | $96,167.94 |
| 137 | $96,167.94 | $471.65 | $0.00 | $543.75 | $97,183.34 |
| 138 | $97,183.34 | $471.65 | $0.00 | $549.49 | $98,204.48 |
| 139 | $98,204.48 | $471.65 | $0.00 | $555.26 | $99,231.39 |
| 140 | $99,231.39 | $471.65 | $0.00 | $561.07 | $100,264.11 |
| 141 | $100,264.11 | $471.65 | $0.00 | $566.91 | $101,302.67 |
| 142 | $101,302.67 | $471.65 | $0.00 | $572.78 | $102,347.10 |
| 143 | $102,347.10 | $471.65 | $0.00 | $578.69 | $103,397.44 |
| 144 | $103,397.44 | $471.65 | $0.00 | $584.62 | $104,453.71 |
| 145 | $104,453.71 | $471.65 | $0.00 | $590.60 | $105,515.96 |
| 146 | $105,515.96 | $471.65 | $0.00 | $596.60 | $106,584.21 |
| 147 | $106,584.21 | $471.65 | $0.00 | $602.64 | $107,658.50 |
| 148 | $107,658.50 | $471.65 | $0.00 | $608.72 | $108,738.87 |
| 149 | $108,738.87 | $471.65 | $0.00 | $614.83 | $109,825.35 |
| 150 | $109,825.35 | $471.65 | $0.00 | $620.97 | $110,917.97 |
| 151 | $110,917.97 | $471.65 | $0.00 | $627.15 | $112,016.77 |
| 152 | $112,016.77 | $471.65 | $0.00 | $633.36 | $113,121.78 |
| 153 | $113,121.78 | $471.65 | $0.00 | $639.61 | $114,233.04 |
| 154 | $114,233.04 | $471.65 | $0.00 | $645.89 | $115,350.58 |
| 155 | $115,350.58 | $471.65 | $0.00 | $652.21 | $116,474.44 |
| 156 | $116,474.44 | $471.65 | $0.00 | $658.56 | $117,604.65 |
| 157 | $117,604.65 | $471.65 | $0.00 | $664.95 | $118,741.25 |
| 158 | $118,741.25 | $471.65 | $0.00 | $671.38 | $119,884.28 |
| 159 | $119,884.28 | $471.65 | $0.00 | $677.84 | $121,033.77 |
| 160 | $121,033.77 | $471.65 | $0.00 | $684.34 | $122,189.76 |
| 161 | $122,189.76 | $471.65 | $0.00 | $690.88 | $123,352.29 |
| 162 | $123,352.29 | $471.65 | $0.00 | $697.45 | $124,521.39 |
| 163 | $124,521.39 | $471.65 | $0.00 | $704.06 | $125,697.10 |
| 164 | $125,697.10 | $471.65 | $0.00 | $710.71 | $126,879.46 |
| 165 | $126,879.46 | $471.65 | $0.00 | $717.39 | $128,068.50 |
| 166 | $128,068.50 | $471.65 | $0.00 | $724.12 | $129,264.27 |
| 167 | $129,264.27 | $471.65 | $0.00 | $730.88 | $130,466.80 |
| 168 | $130,466.80 | $471.65 | $0.00 | $737.68 | $131,676.13 |
| 169 | $131,676.13 | $471.65 | $0.00 | $744.52 | $132,892.30 |
| 170 | $132,892.30 | $471.65 | $0.00 | $751.39 | $134,115.34 |
| 171 | $134,115.34 | $471.65 | $0.00 | $758.31 | $135,345.30 |
| 172 | $135,345.30 | $471.65 | $0.00 | $765.26 | $136,582.21 |
| 173 | $136,582.21 | $471.65 | $0.00 | $772.26 | $137,826.12 |
| 174 | $137,826.12 | $471.65 | $0.00 | $779.29 | $139,077.06 |
| 175 | $139,077.06 | $471.65 | $0.00 | $786.36 | $140,335.07 |
| 176 | $140,335.07 | $471.65 | $0.00 | $793.47 | $141,600.19 |
| 177 | $141,600.19 | $471.65 | $0.00 | $800.63 | $142,872.47 |
| 178 | $142,872.47 | $471.65 | $0.00 | $807.82 | $144,151.94 |
| 179 | $144,151.94 | $471.65 | $0.00 | $815.06 | $145,438.65 |
| 180 | $145,438.65 | $471.65 | $0.00 | $822.33 | $146,732.63 |
| 181 | $146,732.63 | $471.65 | $0.00 | $829.65 | $148,033.93 |
| 182 | $148,033.93 | $471.65 | $0.00 | $837.01 | $149,342.59 |
| 183 | $149,342.59 | $471.65 | $0.00 | $844.40 | $150,658.64 |
| 184 | $150,658.64 | $471.65 | $0.00 | $851.85 | $151,982.14 |
| 185 | $151,982.14 | $471.65 | $0.00 | $859.33 | $153,313.12 |
| 186 | $153,313.12 | $471.65 | $0.00 | $866.85 | $154,651.62 |
| 187 | $154,651.62 | $471.65 | $0.00 | $874.42 | $155,997.69 |
| 188 | $155,997.69 | $471.65 | $0.00 | $882.03 | $157,351.37 |
| 189 | $157,351.37 | $471.65 | $0.00 | $889.69 | $158,712.71 |
| 190 | $158,712.71 | $471.65 | $0.00 | $897.38 | $160,081.74 |
| 191 | $160,081.74 | $471.65 | $0.00 | $905.13 | $161,458.52 |
| 192 | $161,458.52 | $471.65 | $0.00 | $912.91 | $162,843.08 |
| 193 | $162,843.08 | $471.65 | $0.00 | $920.74 | $164,235.47 |
| 194 | $164,235.47 | $471.65 | $0.00 | $928.61 | $165,635.73 |
| 195 | $165,635.73 | $471.65 | $0.00 | $936.53 | $167,043.91 |
| 196 | $167,043.91 | $471.65 | $0.00 | $944.49 | $168,460.05 |
| 197 | $168,460.05 | $471.65 | $0.00 | $952.50 | $169,884.20 |
| 198 | $169,884.20 | $471.65 | $0.00 | $960.55 | $171,316.40 |
| 199 | $171,316.40 | $471.65 | $0.00 | $968.65 | $172,756.70 |
| 200 | $172,756.70 | $471.65 | $0.00 | $976.79 | $174,205.14 |
| 201 | $174,205.14 | $471.65 | $0.00 | $984.98 | $175,661.77 |
| 202 | $175,661.77 | $471.65 | $0.00 | $993.22 | $177,126.64 |
| 203 | $177,126.64 | $471.65 | $0.00 | $1,001.50 | $178,599.79 |
| 204 | $178,599.79 | $471.65 | $0.00 | $1,009.83 | $180,081.27 |
| 205 | $180,081.27 | $471.65 | $0.00 | $1,018.21 | $181,571.13 |
| 206 | $181,571.13 | $471.65 | $0.00 | $1,026.63 | $183,069.41 |
| 207 | $183,069.41 | $471.65 | $0.00 | $1,035.10 | $184,576.16 |
| 208 | $184,576.16 | $471.65 | $0.00 | $1,043.62 | $186,091.43 |
| 209 | $186,091.43 | $471.65 | $0.00 | $1,052.19 | $187,615.27 |
| 210 | $187,615.27 | $471.65 | $0.00 | $1,060.80 | $189,147.72 |
| 211 | $189,147.72 | $471.65 | $0.00 | $1,069.47 | $190,688.84 |
| 212 | $190,688.84 | $471.65 | $0.00 | $1,078.18 | $192,238.67 |
| 213 | $192,238.67 | $471.65 | $0.00 | $1,086.95 | $193,797.27 |
| 214 | $193,797.27 | $471.65 | $0.00 | $1,095.76 | $195,364.68 |
| 215 | $195,364.68 | $471.65 | $0.00 | $1,104.62 | $196,940.95 |
| 216 | $196,940.95 | $471.65 | $0.00 | $1,113.53 | $198,526.13 |
| 217 | $198,526.13 | $471.65 | $55,296.89 | $1,122.50 | $144,823.39 |
| 218 | $144,823.39 | $471.65 | $0.00 | $818.85 | $146,113.89 |
| 219 | $146,113.89 | $471.65 | $0.00 | $826.15 | $147,411.69 |
| 220 | $147,411.69 | $471.65 | $0.00 | $833.49 | $148,716.83 |
| 221 | $148,716.83 | $471.65 | $0.00 | $840.87 | $150,029.35 |
| 222 | $150,029.35 | $471.65 | $0.00 | $848.29 | $151,349.29 |
| 223 | $151,349.29 | $471.65 | $0.00 | $855.75 | $152,676.69 |
| 224 | $152,676.69 | $471.65 | $0.00 | $863.26 | $154,011.60 |
| 225 | $154,011.60 | $471.65 | $0.00 | $870.80 | $155,354.05 |
| 226 | $155,354.05 | $471.65 | $0.00 | $878.39 | $156,704.09 |
| 227 | $156,704.09 | $471.65 | $0.00 | $886.03 | $158,061.77 |
| 228 | $158,061.77 | $471.65 | $0.00 | $893.70 | $159,427.12 |
| 229 | $159,427.12 | $471.65 | $58,061.73 | $901.42 | $102,738.46 |
| 230 | $102,738.46 | $471.65 | $0.00 | $580.90 | $103,791.01 |
| 231 | $103,791.01 | $471.65 | $0.00 | $586.85 | $104,849.51 |
| 232 | $104,849.51 | $471.65 | $0.00 | $592.83 | $105,913.99 |
| 233 | $105,913.99 | $471.65 | $0.00 | $598.85 | $106,984.49 |
| 234 | $106,984.49 | $471.65 | $0.00 | $604.91 | $108,061.05 |
| 235 | $108,061.05 | $471.65 | $0.00 | $610.99 | $109,143.69 |
| 236 | $109,143.69 | $471.65 | $0.00 | $617.11 | $110,232.45 |
| 237 | $110,232.45 | $471.65 | $0.00 | $623.27 | $111,327.37 |
| 238 | $111,327.37 | $471.65 | $0.00 | $629.46 | $112,428.48 |
| 239 | $112,428.48 | $471.65 | $0.00 | $635.69 | $113,535.82 |
| 240 | $113,535.82 | $471.65 | $0.00 | $641.95 | $114,649.42 |
| 241 | $114,649.42 | $471.65 | $60,964.82 | $648.24 | $54,804.49 |
| 242 | $54,804.49 | $471.65 | $0.00 | $309.87 | $55,586.01 |
| 243 | $55,586.01 | $471.65 | $0.00 | $314.29 | $56,371.95 |
| 244 | $56,371.95 | $471.65 | $0.00 | $318.74 | $57,162.34 |
| 245 | $57,162.34 | $471.65 | $0.00 | $323.20 | $57,957.19 |
| 246 | $57,957.19 | $471.65 | $0.00 | $327.70 | $58,756.54 |
| 247 | $58,756.54 | $471.65 | $0.00 | $332.22 | $59,560.41 |
| 248 | $59,560.41 | $471.65 | $0.00 | $336.76 | $60,368.82 |
| 249 | $60,368.82 | $471.65 | $0.00 | $341.33 | $61,181.80 |
| 250 | $61,181.80 | $471.65 | $0.00 | $345.93 | $61,999.38 |
| 251 | $61,999.38 | $471.65 | $0.00 | $350.55 | $62,821.58 |
| 252 | $62,821.58 | $471.65 | $0.00 | $355.20 | $63,648.43 |
| 253 | $63,648.43 | $0.00 | $64,013.06 | $359.88 | ($4.75) |