How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,115 |
| Monthly savings required | $452 |
How much will it cost to send your child to World Mission University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $228,461.57 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $452.11 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 | $22,025.00 |
| 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 World Mission University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $452.11 | $0.00 | $0.00 | $452.11 |
| 2 | $452.11 | $452.11 | $0.00 | $2.56 | $906.78 |
| 3 | $906.78 | $452.11 | $0.00 | $5.13 | $1,364.02 |
| 4 | $1,364.02 | $452.11 | $0.00 | $7.71 | $1,823.84 |
| 5 | $1,823.84 | $452.11 | $0.00 | $10.31 | $2,286.26 |
| 6 | $2,286.26 | $452.11 | $0.00 | $12.93 | $2,751.30 |
| 7 | $2,751.30 | $452.11 | $0.00 | $15.56 | $3,218.97 |
| 8 | $3,218.97 | $452.11 | $0.00 | $18.20 | $3,689.28 |
| 9 | $3,689.28 | $452.11 | $0.00 | $20.86 | $4,162.25 |
| 10 | $4,162.25 | $452.11 | $0.00 | $23.53 | $4,637.89 |
| 11 | $4,637.89 | $452.11 | $0.00 | $26.22 | $5,116.22 |
| 12 | $5,116.22 | $452.11 | $0.00 | $28.93 | $5,597.26 |
| 13 | $5,597.26 | $452.11 | $0.00 | $31.65 | $6,081.02 |
| 14 | $6,081.02 | $452.11 | $0.00 | $34.38 | $6,567.51 |
| 15 | $6,567.51 | $452.11 | $0.00 | $37.13 | $7,056.75 |
| 16 | $7,056.75 | $452.11 | $0.00 | $39.90 | $7,548.76 |
| 17 | $7,548.76 | $452.11 | $0.00 | $42.68 | $8,043.55 |
| 18 | $8,043.55 | $452.11 | $0.00 | $45.48 | $8,541.14 |
| 19 | $8,541.14 | $452.11 | $0.00 | $48.29 | $9,041.54 |
| 20 | $9,041.54 | $452.11 | $0.00 | $51.12 | $9,544.77 |
| 21 | $9,544.77 | $452.11 | $0.00 | $53.97 | $10,050.85 |
| 22 | $10,050.85 | $452.11 | $0.00 | $56.83 | $10,559.79 |
| 23 | $10,559.79 | $452.11 | $0.00 | $59.71 | $11,071.61 |
| 24 | $11,071.61 | $452.11 | $0.00 | $62.60 | $11,586.32 |
| 25 | $11,586.32 | $452.11 | $0.00 | $65.51 | $12,103.94 |
| 26 | $12,103.94 | $452.11 | $0.00 | $68.44 | $12,624.49 |
| 27 | $12,624.49 | $452.11 | $0.00 | $71.38 | $13,147.98 |
| 28 | $13,147.98 | $452.11 | $0.00 | $74.34 | $13,674.43 |
| 29 | $13,674.43 | $452.11 | $0.00 | $77.32 | $14,203.86 |
| 30 | $14,203.86 | $452.11 | $0.00 | $80.31 | $14,736.28 |
| 31 | $14,736.28 | $452.11 | $0.00 | $83.32 | $15,271.71 |
| 32 | $15,271.71 | $452.11 | $0.00 | $86.35 | $15,810.17 |
| 33 | $15,810.17 | $452.11 | $0.00 | $89.39 | $16,351.67 |
| 34 | $16,351.67 | $452.11 | $0.00 | $92.45 | $16,896.23 |
| 35 | $16,896.23 | $452.11 | $0.00 | $95.53 | $17,443.87 |
| 36 | $17,443.87 | $452.11 | $0.00 | $98.63 | $17,994.61 |
| 37 | $17,994.61 | $452.11 | $0.00 | $101.74 | $18,548.46 |
| 38 | $18,548.46 | $452.11 | $0.00 | $104.88 | $19,105.45 |
| 39 | $19,105.45 | $452.11 | $0.00 | $108.02 | $19,665.58 |
| 40 | $19,665.58 | $452.11 | $0.00 | $111.19 | $20,228.88 |
| 41 | $20,228.88 | $452.11 | $0.00 | $114.38 | $20,795.37 |
| 42 | $20,795.37 | $452.11 | $0.00 | $117.58 | $21,365.06 |
| 43 | $21,365.06 | $452.11 | $0.00 | $120.80 | $21,937.97 |
| 44 | $21,937.97 | $452.11 | $0.00 | $124.04 | $22,514.12 |
| 45 | $22,514.12 | $452.11 | $0.00 | $127.30 | $23,093.53 |
| 46 | $23,093.53 | $452.11 | $0.00 | $130.57 | $23,676.21 |
| 47 | $23,676.21 | $452.11 | $0.00 | $133.87 | $24,262.19 |
| 48 | $24,262.19 | $452.11 | $0.00 | $137.18 | $24,851.48 |
| 49 | $24,851.48 | $452.11 | $0.00 | $140.51 | $25,444.10 |
| 50 | $25,444.10 | $452.11 | $0.00 | $143.86 | $26,040.07 |
| 51 | $26,040.07 | $452.11 | $0.00 | $147.23 | $26,639.41 |
| 52 | $26,639.41 | $452.11 | $0.00 | $150.62 | $27,242.14 |
| 53 | $27,242.14 | $452.11 | $0.00 | $154.03 | $27,848.28 |
| 54 | $27,848.28 | $452.11 | $0.00 | $157.46 | $28,457.85 |
| 55 | $28,457.85 | $452.11 | $0.00 | $160.90 | $29,070.86 |
| 56 | $29,070.86 | $452.11 | $0.00 | $164.37 | $29,687.34 |
| 57 | $29,687.34 | $452.11 | $0.00 | $167.86 | $30,307.31 |
| 58 | $30,307.31 | $452.11 | $0.00 | $171.36 | $30,930.78 |
| 59 | $30,930.78 | $452.11 | $0.00 | $174.89 | $31,557.78 |
| 60 | $31,557.78 | $452.11 | $0.00 | $178.43 | $32,188.32 |
| 61 | $32,188.32 | $452.11 | $0.00 | $182.00 | $32,822.43 |
| 62 | $32,822.43 | $452.11 | $0.00 | $185.58 | $33,460.12 |
| 63 | $33,460.12 | $452.11 | $0.00 | $189.19 | $34,101.42 |
| 64 | $34,101.42 | $452.11 | $0.00 | $192.81 | $34,746.34 |
| 65 | $34,746.34 | $452.11 | $0.00 | $196.46 | $35,394.91 |
| 66 | $35,394.91 | $452.11 | $0.00 | $200.13 | $36,047.15 |
| 67 | $36,047.15 | $452.11 | $0.00 | $203.82 | $36,703.08 |
| 68 | $36,703.08 | $452.11 | $0.00 | $207.52 | $37,362.71 |
| 69 | $37,362.71 | $452.11 | $0.00 | $211.25 | $38,026.07 |
| 70 | $38,026.07 | $452.11 | $0.00 | $215.00 | $38,693.18 |
| 71 | $38,693.18 | $452.11 | $0.00 | $218.78 | $39,364.07 |
| 72 | $39,364.07 | $452.11 | $0.00 | $222.57 | $40,038.75 |
| 73 | $40,038.75 | $452.11 | $0.00 | $226.38 | $40,717.24 |
| 74 | $40,717.24 | $452.11 | $0.00 | $230.22 | $41,399.57 |
| 75 | $41,399.57 | $452.11 | $0.00 | $234.08 | $42,085.76 |
| 76 | $42,085.76 | $452.11 | $0.00 | $237.96 | $42,775.83 |
| 77 | $42,775.83 | $452.11 | $0.00 | $241.86 | $43,469.80 |
| 78 | $43,469.80 | $452.11 | $0.00 | $245.78 | $44,167.69 |
| 79 | $44,167.69 | $452.11 | $0.00 | $249.73 | $44,869.53 |
| 80 | $44,869.53 | $452.11 | $0.00 | $253.70 | $45,575.34 |
| 81 | $45,575.34 | $452.11 | $0.00 | $257.69 | $46,285.14 |
| 82 | $46,285.14 | $452.11 | $0.00 | $261.70 | $46,998.95 |
| 83 | $46,998.95 | $452.11 | $0.00 | $265.74 | $47,716.80 |
| 84 | $47,716.80 | $452.11 | $0.00 | $269.80 | $48,438.71 |
| 85 | $48,438.71 | $452.11 | $0.00 | $273.88 | $49,164.70 |
| 86 | $49,164.70 | $452.11 | $0.00 | $277.98 | $49,894.79 |
| 87 | $49,894.79 | $452.11 | $0.00 | $282.11 | $50,629.01 |
| 88 | $50,629.01 | $452.11 | $0.00 | $286.26 | $51,367.38 |
| 89 | $51,367.38 | $452.11 | $0.00 | $290.44 | $52,109.93 |
| 90 | $52,109.93 | $452.11 | $0.00 | $294.64 | $52,856.68 |
| 91 | $52,856.68 | $452.11 | $0.00 | $298.86 | $53,607.65 |
| 92 | $53,607.65 | $452.11 | $0.00 | $303.11 | $54,362.87 |
| 93 | $54,362.87 | $452.11 | $0.00 | $307.38 | $55,122.36 |
| 94 | $55,122.36 | $452.11 | $0.00 | $311.67 | $55,886.14 |
| 95 | $55,886.14 | $452.11 | $0.00 | $315.99 | $56,654.24 |
| 96 | $56,654.24 | $452.11 | $0.00 | $320.33 | $57,426.68 |
| 97 | $57,426.68 | $452.11 | $0.00 | $324.70 | $58,203.49 |
| 98 | $58,203.49 | $452.11 | $0.00 | $329.09 | $58,984.69 |
| 99 | $58,984.69 | $452.11 | $0.00 | $333.51 | $59,770.31 |
| 100 | $59,770.31 | $452.11 | $0.00 | $337.95 | $60,560.37 |
| 101 | $60,560.37 | $452.11 | $0.00 | $342.42 | $61,354.90 |
| 102 | $61,354.90 | $452.11 | $0.00 | $346.91 | $62,153.92 |
| 103 | $62,153.92 | $452.11 | $0.00 | $351.43 | $62,957.46 |
| 104 | $62,957.46 | $452.11 | $0.00 | $355.97 | $63,765.54 |
| 105 | $63,765.54 | $452.11 | $0.00 | $360.54 | $64,578.19 |
| 106 | $64,578.19 | $452.11 | $0.00 | $365.13 | $65,395.43 |
| 107 | $65,395.43 | $452.11 | $0.00 | $369.76 | $66,217.30 |
| 108 | $66,217.30 | $452.11 | $0.00 | $374.40 | $67,043.81 |
| 109 | $67,043.81 | $452.11 | $0.00 | $379.08 | $67,875.00 |
| 110 | $67,875.00 | $452.11 | $0.00 | $383.78 | $68,710.89 |
| 111 | $68,710.89 | $452.11 | $0.00 | $388.50 | $69,551.50 |
| 112 | $69,551.50 | $452.11 | $0.00 | $393.25 | $70,396.86 |
| 113 | $70,396.86 | $452.11 | $0.00 | $398.03 | $71,247.00 |
| 114 | $71,247.00 | $452.11 | $0.00 | $402.84 | $72,101.95 |
| 115 | $72,101.95 | $452.11 | $0.00 | $407.67 | $72,961.73 |
| 116 | $72,961.73 | $452.11 | $0.00 | $412.54 | $73,826.38 |
| 117 | $73,826.38 | $452.11 | $0.00 | $417.43 | $74,695.92 |
| 118 | $74,695.92 | $452.11 | $0.00 | $422.34 | $75,570.37 |
| 119 | $75,570.37 | $452.11 | $0.00 | $427.29 | $76,449.77 |
| 120 | $76,449.77 | $452.11 | $0.00 | $432.26 | $77,334.14 |
| 121 | $77,334.14 | $452.11 | $0.00 | $437.26 | $78,223.51 |
| 122 | $78,223.51 | $452.11 | $0.00 | $442.29 | $79,117.91 |
| 123 | $79,117.91 | $452.11 | $0.00 | $447.34 | $80,017.36 |
| 124 | $80,017.36 | $452.11 | $0.00 | $452.43 | $80,921.90 |
| 125 | $80,921.90 | $452.11 | $0.00 | $457.54 | $81,831.55 |
| 126 | $81,831.55 | $452.11 | $0.00 | $462.69 | $82,746.35 |
| 127 | $82,746.35 | $452.11 | $0.00 | $467.86 | $83,666.32 |
| 128 | $83,666.32 | $452.11 | $0.00 | $473.06 | $84,591.49 |
| 129 | $84,591.49 | $452.11 | $0.00 | $478.29 | $85,521.89 |
| 130 | $85,521.89 | $452.11 | $0.00 | $483.55 | $86,457.55 |
| 131 | $86,457.55 | $452.11 | $0.00 | $488.84 | $87,398.50 |
| 132 | $87,398.50 | $452.11 | $0.00 | $494.16 | $88,344.77 |
| 133 | $88,344.77 | $452.11 | $0.00 | $499.51 | $89,296.39 |
| 134 | $89,296.39 | $452.11 | $0.00 | $504.89 | $90,253.39 |
| 135 | $90,253.39 | $452.11 | $0.00 | $510.31 | $91,215.81 |
| 136 | $91,215.81 | $452.11 | $0.00 | $515.75 | $92,183.67 |
| 137 | $92,183.67 | $452.11 | $0.00 | $521.22 | $93,157.00 |
| 138 | $93,157.00 | $452.11 | $0.00 | $526.72 | $94,135.83 |
| 139 | $94,135.83 | $452.11 | $0.00 | $532.26 | $95,120.20 |
| 140 | $95,120.20 | $452.11 | $0.00 | $537.82 | $96,110.13 |
| 141 | $96,110.13 | $452.11 | $0.00 | $543.42 | $97,105.66 |
| 142 | $97,105.66 | $452.11 | $0.00 | $549.05 | $98,106.82 |
| 143 | $98,106.82 | $452.11 | $0.00 | $554.71 | $99,113.64 |
| 144 | $99,113.64 | $452.11 | $0.00 | $560.40 | $100,126.15 |
| 145 | $100,126.15 | $452.11 | $0.00 | $566.13 | $101,144.39 |
| 146 | $101,144.39 | $452.11 | $0.00 | $571.89 | $102,168.39 |
| 147 | $102,168.39 | $452.11 | $0.00 | $577.67 | $103,198.17 |
| 148 | $103,198.17 | $452.11 | $0.00 | $583.50 | $104,233.78 |
| 149 | $104,233.78 | $452.11 | $0.00 | $589.35 | $105,275.24 |
| 150 | $105,275.24 | $452.11 | $0.00 | $595.24 | $106,322.59 |
| 151 | $106,322.59 | $452.11 | $0.00 | $601.16 | $107,375.86 |
| 152 | $107,375.86 | $452.11 | $0.00 | $607.12 | $108,435.09 |
| 153 | $108,435.09 | $452.11 | $0.00 | $613.11 | $109,500.31 |
| 154 | $109,500.31 | $452.11 | $0.00 | $619.13 | $110,571.55 |
| 155 | $110,571.55 | $452.11 | $0.00 | $625.19 | $111,648.85 |
| 156 | $111,648.85 | $452.11 | $0.00 | $631.28 | $112,732.24 |
| 157 | $112,732.24 | $452.11 | $0.00 | $637.40 | $113,821.75 |
| 158 | $113,821.75 | $452.11 | $0.00 | $643.56 | $114,917.42 |
| 159 | $114,917.42 | $452.11 | $0.00 | $649.76 | $116,019.29 |
| 160 | $116,019.29 | $452.11 | $0.00 | $655.99 | $117,127.39 |
| 161 | $117,127.39 | $452.11 | $0.00 | $662.26 | $118,241.76 |
| 162 | $118,241.76 | $452.11 | $0.00 | $668.56 | $119,362.43 |
| 163 | $119,362.43 | $452.11 | $0.00 | $674.89 | $120,489.43 |
| 164 | $120,489.43 | $452.11 | $0.00 | $681.26 | $121,622.80 |
| 165 | $121,622.80 | $452.11 | $0.00 | $687.67 | $122,762.58 |
| 166 | $122,762.58 | $452.11 | $0.00 | $694.12 | $123,908.81 |
| 167 | $123,908.81 | $452.11 | $0.00 | $700.60 | $125,061.52 |
| 168 | $125,061.52 | $452.11 | $0.00 | $707.12 | $126,220.75 |
| 169 | $126,220.75 | $452.11 | $0.00 | $713.67 | $127,386.53 |
| 170 | $127,386.53 | $452.11 | $0.00 | $720.26 | $128,558.90 |
| 171 | $128,558.90 | $452.11 | $0.00 | $726.89 | $129,737.90 |
| 172 | $129,737.90 | $452.11 | $0.00 | $733.56 | $130,923.57 |
| 173 | $130,923.57 | $452.11 | $0.00 | $740.26 | $132,115.94 |
| 174 | $132,115.94 | $452.11 | $0.00 | $747.00 | $133,315.05 |
| 175 | $133,315.05 | $452.11 | $0.00 | $753.78 | $134,520.94 |
| 176 | $134,520.94 | $452.11 | $0.00 | $760.60 | $135,733.65 |
| 177 | $135,733.65 | $452.11 | $0.00 | $767.46 | $136,953.22 |
| 178 | $136,953.22 | $452.11 | $0.00 | $774.35 | $138,179.68 |
| 179 | $138,179.68 | $452.11 | $0.00 | $781.29 | $139,413.08 |
| 180 | $139,413.08 | $452.11 | $0.00 | $788.26 | $140,653.45 |
| 181 | $140,653.45 | $452.11 | $0.00 | $795.28 | $141,900.84 |
| 182 | $141,900.84 | $452.11 | $0.00 | $802.33 | $143,155.28 |
| 183 | $143,155.28 | $452.11 | $0.00 | $809.42 | $144,416.81 |
| 184 | $144,416.81 | $452.11 | $0.00 | $816.55 | $145,685.47 |
| 185 | $145,685.47 | $452.11 | $0.00 | $823.73 | $146,961.31 |
| 186 | $146,961.31 | $452.11 | $0.00 | $830.94 | $148,244.36 |
| 187 | $148,244.36 | $452.11 | $0.00 | $838.20 | $149,534.67 |
| 188 | $149,534.67 | $452.11 | $0.00 | $845.49 | $150,832.27 |
| 189 | $150,832.27 | $452.11 | $0.00 | $852.83 | $152,137.21 |
| 190 | $152,137.21 | $452.11 | $0.00 | $860.21 | $153,449.53 |
| 191 | $153,449.53 | $452.11 | $0.00 | $867.63 | $154,769.27 |
| 192 | $154,769.27 | $452.11 | $0.00 | $875.09 | $156,096.47 |
| 193 | $156,096.47 | $452.11 | $0.00 | $882.59 | $157,431.17 |
| 194 | $157,431.17 | $452.11 | $0.00 | $890.14 | $158,773.42 |
| 195 | $158,773.42 | $452.11 | $0.00 | $897.73 | $160,123.26 |
| 196 | $160,123.26 | $452.11 | $0.00 | $905.36 | $161,480.73 |
| 197 | $161,480.73 | $452.11 | $0.00 | $913.04 | $162,845.88 |
| 198 | $162,845.88 | $452.11 | $0.00 | $920.75 | $164,218.74 |
| 199 | $164,218.74 | $452.11 | $0.00 | $928.52 | $165,599.37 |
| 200 | $165,599.37 | $452.11 | $0.00 | $936.32 | $166,987.80 |
| 201 | $166,987.80 | $452.11 | $0.00 | $944.17 | $168,384.08 |
| 202 | $168,384.08 | $452.11 | $0.00 | $952.07 | $169,788.26 |
| 203 | $169,788.26 | $452.11 | $0.00 | $960.01 | $171,200.38 |
| 204 | $171,200.38 | $452.11 | $0.00 | $967.99 | $172,620.48 |
| 205 | $172,620.48 | $452.11 | $0.00 | $976.02 | $174,048.61 |
| 206 | $174,048.61 | $452.11 | $0.00 | $984.10 | $175,484.82 |
| 207 | $175,484.82 | $452.11 | $0.00 | $992.22 | $176,929.15 |
| 208 | $176,929.15 | $452.11 | $0.00 | $1,000.38 | $178,381.64 |
| 209 | $178,381.64 | $452.11 | $0.00 | $1,008.60 | $179,842.35 |
| 210 | $179,842.35 | $452.11 | $0.00 | $1,016.85 | $181,311.31 |
| 211 | $181,311.31 | $452.11 | $0.00 | $1,025.16 | $182,788.58 |
| 212 | $182,788.58 | $452.11 | $0.00 | $1,033.51 | $184,274.20 |
| 213 | $184,274.20 | $452.11 | $0.00 | $1,041.91 | $185,768.22 |
| 214 | $185,768.22 | $452.11 | $0.00 | $1,050.36 | $187,270.69 |
| 215 | $187,270.69 | $452.11 | $0.00 | $1,058.86 | $188,781.66 |
| 216 | $188,781.66 | $452.11 | $0.00 | $1,067.40 | $190,301.17 |
| 217 | $190,301.17 | $452.11 | $53,005.79 | $1,075.99 | $138,823.48 |
| 218 | $138,823.48 | $452.11 | $0.00 | $784.93 | $140,060.52 |
| 219 | $140,060.52 | $452.11 | $0.00 | $791.92 | $141,304.55 |
| 220 | $141,304.55 | $452.11 | $0.00 | $798.96 | $142,555.62 |
| 221 | $142,555.62 | $452.11 | $0.00 | $806.03 | $143,813.76 |
| 222 | $143,813.76 | $452.11 | $0.00 | $813.14 | $145,079.01 |
| 223 | $145,079.01 | $452.11 | $0.00 | $820.30 | $146,351.42 |
| 224 | $146,351.42 | $452.11 | $0.00 | $827.49 | $147,631.02 |
| 225 | $147,631.02 | $452.11 | $0.00 | $834.73 | $148,917.86 |
| 226 | $148,917.86 | $452.11 | $0.00 | $842.00 | $150,211.97 |
| 227 | $150,211.97 | $452.11 | $0.00 | $849.32 | $151,513.40 |
| 228 | $151,513.40 | $452.11 | $0.00 | $856.68 | $152,822.19 |
| 229 | $152,822.19 | $452.11 | $55,656.08 | $864.08 | $98,482.30 |
| 230 | $98,482.30 | $452.11 | $0.00 | $556.83 | $99,491.24 |
| 231 | $99,491.24 | $452.11 | $0.00 | $562.54 | $100,505.89 |
| 232 | $100,505.89 | $452.11 | $0.00 | $568.27 | $101,526.27 |
| 233 | $101,526.27 | $452.11 | $0.00 | $574.04 | $102,552.42 |
| 234 | $102,552.42 | $452.11 | $0.00 | $579.85 | $103,584.38 |
| 235 | $103,584.38 | $452.11 | $0.00 | $585.68 | $104,622.17 |
| 236 | $104,622.17 | $452.11 | $0.00 | $591.55 | $105,665.83 |
| 237 | $105,665.83 | $452.11 | $0.00 | $597.45 | $106,715.39 |
| 238 | $106,715.39 | $452.11 | $0.00 | $603.38 | $107,770.88 |
| 239 | $107,770.88 | $452.11 | $0.00 | $609.35 | $108,832.34 |
| 240 | $108,832.34 | $452.11 | $0.00 | $615.35 | $109,899.80 |
| 241 | $109,899.80 | $452.11 | $58,438.88 | $621.39 | $52,534.42 |
| 242 | $52,534.42 | $452.11 | $0.00 | $297.04 | $53,283.57 |
| 243 | $53,283.57 | $452.11 | $0.00 | $301.27 | $54,036.95 |
| 244 | $54,036.95 | $452.11 | $0.00 | $305.53 | $54,794.59 |
| 245 | $54,794.59 | $452.11 | $0.00 | $309.82 | $55,556.52 |
| 246 | $55,556.52 | $452.11 | $0.00 | $314.12 | $56,322.75 |
| 247 | $56,322.75 | $452.11 | $0.00 | $318.46 | $57,093.32 |
| 248 | $57,093.32 | $452.11 | $0.00 | $322.81 | $57,868.24 |
| 249 | $57,868.24 | $452.11 | $0.00 | $327.20 | $58,647.55 |
| 250 | $58,647.55 | $452.11 | $0.00 | $331.60 | $59,431.26 |
| 251 | $59,431.26 | $452.11 | $0.00 | $336.03 | $60,219.40 |
| 252 | $60,219.40 | $452.11 | $0.00 | $340.49 | $61,012.00 |
| 253 | $61,012.00 | $0.00 | $61,360.83 | $344.97 | ($3.86) |