How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $52,445 |
| Monthly savings required | $415 |
How much will it cost to send your child to Jones International University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $209,780.11 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $415.14 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 | $20,224.00 |
| 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 Jones International University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $415.14 | $0.00 | $0.00 | $415.14 |
| 2 | $415.14 | $415.14 | $0.00 | $2.35 | $832.63 |
| 3 | $832.63 | $415.14 | $0.00 | $4.71 | $1,252.48 |
| 4 | $1,252.48 | $415.14 | $0.00 | $7.08 | $1,674.70 |
| 5 | $1,674.70 | $415.14 | $0.00 | $9.47 | $2,099.31 |
| 6 | $2,099.31 | $415.14 | $0.00 | $11.87 | $2,526.32 |
| 7 | $2,526.32 | $415.14 | $0.00 | $14.28 | $2,955.74 |
| 8 | $2,955.74 | $415.14 | $0.00 | $16.71 | $3,387.59 |
| 9 | $3,387.59 | $415.14 | $0.00 | $19.15 | $3,821.88 |
| 10 | $3,821.88 | $415.14 | $0.00 | $21.61 | $4,258.63 |
| 11 | $4,258.63 | $415.14 | $0.00 | $24.08 | $4,697.85 |
| 12 | $4,697.85 | $415.14 | $0.00 | $26.56 | $5,139.55 |
| 13 | $5,139.55 | $415.14 | $0.00 | $29.06 | $5,583.75 |
| 14 | $5,583.75 | $415.14 | $0.00 | $31.57 | $6,030.46 |
| 15 | $6,030.46 | $415.14 | $0.00 | $34.10 | $6,479.70 |
| 16 | $6,479.70 | $415.14 | $0.00 | $36.64 | $6,931.48 |
| 17 | $6,931.48 | $415.14 | $0.00 | $39.19 | $7,385.81 |
| 18 | $7,385.81 | $415.14 | $0.00 | $41.76 | $7,842.71 |
| 19 | $7,842.71 | $415.14 | $0.00 | $44.34 | $8,302.19 |
| 20 | $8,302.19 | $415.14 | $0.00 | $46.94 | $8,764.27 |
| 21 | $8,764.27 | $415.14 | $0.00 | $49.55 | $9,228.96 |
| 22 | $9,228.96 | $415.14 | $0.00 | $52.18 | $9,696.28 |
| 23 | $9,696.28 | $415.14 | $0.00 | $54.82 | $10,166.24 |
| 24 | $10,166.24 | $415.14 | $0.00 | $57.48 | $10,638.86 |
| 25 | $10,638.86 | $415.14 | $0.00 | $60.15 | $11,114.15 |
| 26 | $11,114.15 | $415.14 | $0.00 | $62.84 | $11,592.13 |
| 27 | $11,592.13 | $415.14 | $0.00 | $65.54 | $12,072.81 |
| 28 | $12,072.81 | $415.14 | $0.00 | $68.26 | $12,556.21 |
| 29 | $12,556.21 | $415.14 | $0.00 | $70.99 | $13,042.34 |
| 30 | $13,042.34 | $415.14 | $0.00 | $73.74 | $13,531.22 |
| 31 | $13,531.22 | $415.14 | $0.00 | $76.51 | $14,022.87 |
| 32 | $14,022.87 | $415.14 | $0.00 | $79.29 | $14,517.30 |
| 33 | $14,517.30 | $415.14 | $0.00 | $82.08 | $15,014.52 |
| 34 | $15,014.52 | $415.14 | $0.00 | $84.89 | $15,514.55 |
| 35 | $15,514.55 | $415.14 | $0.00 | $87.72 | $16,017.41 |
| 36 | $16,017.41 | $415.14 | $0.00 | $90.56 | $16,523.11 |
| 37 | $16,523.11 | $415.14 | $0.00 | $93.42 | $17,031.67 |
| 38 | $17,031.67 | $415.14 | $0.00 | $96.30 | $17,543.11 |
| 39 | $17,543.11 | $415.14 | $0.00 | $99.19 | $18,057.44 |
| 40 | $18,057.44 | $415.14 | $0.00 | $102.10 | $18,574.68 |
| 41 | $18,574.68 | $415.14 | $0.00 | $105.02 | $19,094.84 |
| 42 | $19,094.84 | $415.14 | $0.00 | $107.97 | $19,617.95 |
| 43 | $19,617.95 | $415.14 | $0.00 | $110.92 | $20,144.01 |
| 44 | $20,144.01 | $415.14 | $0.00 | $113.90 | $20,673.05 |
| 45 | $20,673.05 | $415.14 | $0.00 | $116.89 | $21,205.08 |
| 46 | $21,205.08 | $415.14 | $0.00 | $119.90 | $21,740.12 |
| 47 | $21,740.12 | $415.14 | $0.00 | $122.92 | $22,278.18 |
| 48 | $22,278.18 | $415.14 | $0.00 | $125.96 | $22,819.28 |
| 49 | $22,819.28 | $415.14 | $0.00 | $129.02 | $23,363.44 |
| 50 | $23,363.44 | $415.14 | $0.00 | $132.10 | $23,910.68 |
| 51 | $23,910.68 | $415.14 | $0.00 | $135.19 | $24,461.01 |
| 52 | $24,461.01 | $415.14 | $0.00 | $138.31 | $25,014.46 |
| 53 | $25,014.46 | $415.14 | $0.00 | $141.44 | $25,571.04 |
| 54 | $25,571.04 | $415.14 | $0.00 | $144.58 | $26,130.76 |
| 55 | $26,130.76 | $415.14 | $0.00 | $147.75 | $26,693.65 |
| 56 | $26,693.65 | $415.14 | $0.00 | $150.93 | $27,259.72 |
| 57 | $27,259.72 | $415.14 | $0.00 | $154.13 | $27,828.99 |
| 58 | $27,828.99 | $415.14 | $0.00 | $157.35 | $28,401.48 |
| 59 | $28,401.48 | $415.14 | $0.00 | $160.59 | $28,977.21 |
| 60 | $28,977.21 | $415.14 | $0.00 | $163.84 | $29,556.19 |
| 61 | $29,556.19 | $415.14 | $0.00 | $167.11 | $30,138.44 |
| 62 | $30,138.44 | $415.14 | $0.00 | $170.41 | $30,723.99 |
| 63 | $30,723.99 | $415.14 | $0.00 | $173.72 | $31,312.85 |
| 64 | $31,312.85 | $415.14 | $0.00 | $177.05 | $31,905.04 |
| 65 | $31,905.04 | $415.14 | $0.00 | $180.40 | $32,500.58 |
| 66 | $32,500.58 | $415.14 | $0.00 | $183.76 | $33,099.48 |
| 67 | $33,099.48 | $415.14 | $0.00 | $187.15 | $33,701.77 |
| 68 | $33,701.77 | $415.14 | $0.00 | $190.55 | $34,307.46 |
| 69 | $34,307.46 | $415.14 | $0.00 | $193.98 | $34,916.58 |
| 70 | $34,916.58 | $415.14 | $0.00 | $197.42 | $35,529.14 |
| 71 | $35,529.14 | $415.14 | $0.00 | $200.89 | $36,145.17 |
| 72 | $36,145.17 | $415.14 | $0.00 | $204.37 | $36,764.68 |
| 73 | $36,764.68 | $415.14 | $0.00 | $207.87 | $37,387.69 |
| 74 | $37,387.69 | $415.14 | $0.00 | $211.40 | $38,014.23 |
| 75 | $38,014.23 | $415.14 | $0.00 | $214.94 | $38,644.31 |
| 76 | $38,644.31 | $415.14 | $0.00 | $218.50 | $39,277.95 |
| 77 | $39,277.95 | $415.14 | $0.00 | $222.08 | $39,915.17 |
| 78 | $39,915.17 | $415.14 | $0.00 | $225.69 | $40,556.00 |
| 79 | $40,556.00 | $415.14 | $0.00 | $229.31 | $41,200.45 |
| 80 | $41,200.45 | $415.14 | $0.00 | $232.95 | $41,848.54 |
| 81 | $41,848.54 | $415.14 | $0.00 | $236.62 | $42,500.30 |
| 82 | $42,500.30 | $415.14 | $0.00 | $240.30 | $43,155.74 |
| 83 | $43,155.74 | $415.14 | $0.00 | $244.01 | $43,814.89 |
| 84 | $43,814.89 | $415.14 | $0.00 | $247.74 | $44,477.77 |
| 85 | $44,477.77 | $415.14 | $0.00 | $251.48 | $45,144.39 |
| 86 | $45,144.39 | $415.14 | $0.00 | $255.25 | $45,814.78 |
| 87 | $45,814.78 | $415.14 | $0.00 | $259.04 | $46,488.96 |
| 88 | $46,488.96 | $415.14 | $0.00 | $262.86 | $47,166.96 |
| 89 | $47,166.96 | $415.14 | $0.00 | $266.69 | $47,848.79 |
| 90 | $47,848.79 | $415.14 | $0.00 | $270.54 | $48,534.47 |
| 91 | $48,534.47 | $415.14 | $0.00 | $274.42 | $49,224.03 |
| 92 | $49,224.03 | $415.14 | $0.00 | $278.32 | $49,917.49 |
| 93 | $49,917.49 | $415.14 | $0.00 | $282.24 | $50,614.87 |
| 94 | $50,614.87 | $415.14 | $0.00 | $286.18 | $51,316.19 |
| 95 | $51,316.19 | $415.14 | $0.00 | $290.15 | $52,021.48 |
| 96 | $52,021.48 | $415.14 | $0.00 | $294.14 | $52,730.76 |
| 97 | $52,730.76 | $415.14 | $0.00 | $298.15 | $53,444.05 |
| 98 | $53,444.05 | $415.14 | $0.00 | $302.18 | $54,161.37 |
| 99 | $54,161.37 | $415.14 | $0.00 | $306.24 | $54,882.75 |
| 100 | $54,882.75 | $415.14 | $0.00 | $310.32 | $55,608.21 |
| 101 | $55,608.21 | $415.14 | $0.00 | $314.42 | $56,337.77 |
| 102 | $56,337.77 | $415.14 | $0.00 | $318.54 | $57,071.45 |
| 103 | $57,071.45 | $415.14 | $0.00 | $322.69 | $57,809.28 |
| 104 | $57,809.28 | $415.14 | $0.00 | $326.86 | $58,551.28 |
| 105 | $58,551.28 | $415.14 | $0.00 | $331.06 | $59,297.48 |
| 106 | $59,297.48 | $415.14 | $0.00 | $335.28 | $60,047.90 |
| 107 | $60,047.90 | $415.14 | $0.00 | $339.52 | $60,802.56 |
| 108 | $60,802.56 | $415.14 | $0.00 | $343.79 | $61,561.49 |
| 109 | $61,561.49 | $415.14 | $0.00 | $348.08 | $62,324.71 |
| 110 | $62,324.71 | $415.14 | $0.00 | $352.39 | $63,092.24 |
| 111 | $63,092.24 | $415.14 | $0.00 | $356.73 | $63,864.11 |
| 112 | $63,864.11 | $415.14 | $0.00 | $361.10 | $64,640.35 |
| 113 | $64,640.35 | $415.14 | $0.00 | $365.49 | $65,420.98 |
| 114 | $65,420.98 | $415.14 | $0.00 | $369.90 | $66,206.02 |
| 115 | $66,206.02 | $415.14 | $0.00 | $374.34 | $66,995.50 |
| 116 | $66,995.50 | $415.14 | $0.00 | $378.80 | $67,789.44 |
| 117 | $67,789.44 | $415.14 | $0.00 | $383.29 | $68,587.87 |
| 118 | $68,587.87 | $415.14 | $0.00 | $387.81 | $69,390.82 |
| 119 | $69,390.82 | $415.14 | $0.00 | $392.35 | $70,198.31 |
| 120 | $70,198.31 | $415.14 | $0.00 | $396.91 | $71,010.36 |
| 121 | $71,010.36 | $415.14 | $0.00 | $401.50 | $71,827.00 |
| 122 | $71,827.00 | $415.14 | $0.00 | $406.12 | $72,648.26 |
| 123 | $72,648.26 | $415.14 | $0.00 | $410.76 | $73,474.16 |
| 124 | $73,474.16 | $415.14 | $0.00 | $415.43 | $74,304.73 |
| 125 | $74,304.73 | $415.14 | $0.00 | $420.13 | $75,140.00 |
| 126 | $75,140.00 | $415.14 | $0.00 | $424.85 | $75,979.99 |
| 127 | $75,979.99 | $415.14 | $0.00 | $429.60 | $76,824.73 |
| 128 | $76,824.73 | $415.14 | $0.00 | $434.38 | $77,674.25 |
| 129 | $77,674.25 | $415.14 | $0.00 | $439.18 | $78,528.57 |
| 130 | $78,528.57 | $415.14 | $0.00 | $444.01 | $79,387.72 |
| 131 | $79,387.72 | $415.14 | $0.00 | $448.87 | $80,251.73 |
| 132 | $80,251.73 | $415.14 | $0.00 | $453.75 | $81,120.62 |
| 133 | $81,120.62 | $415.14 | $0.00 | $458.67 | $81,994.43 |
| 134 | $81,994.43 | $415.14 | $0.00 | $463.61 | $82,873.18 |
| 135 | $82,873.18 | $415.14 | $0.00 | $468.58 | $83,756.90 |
| 136 | $83,756.90 | $415.14 | $0.00 | $473.57 | $84,645.61 |
| 137 | $84,645.61 | $415.14 | $0.00 | $478.60 | $85,539.35 |
| 138 | $85,539.35 | $415.14 | $0.00 | $483.65 | $86,438.14 |
| 139 | $86,438.14 | $415.14 | $0.00 | $488.73 | $87,342.01 |
| 140 | $87,342.01 | $415.14 | $0.00 | $493.84 | $88,250.99 |
| 141 | $88,250.99 | $415.14 | $0.00 | $498.98 | $89,165.11 |
| 142 | $89,165.11 | $415.14 | $0.00 | $504.15 | $90,084.40 |
| 143 | $90,084.40 | $415.14 | $0.00 | $509.35 | $91,008.89 |
| 144 | $91,008.89 | $415.14 | $0.00 | $514.58 | $91,938.61 |
| 145 | $91,938.61 | $415.14 | $0.00 | $519.83 | $92,873.58 |
| 146 | $92,873.58 | $415.14 | $0.00 | $525.12 | $93,813.84 |
| 147 | $93,813.84 | $415.14 | $0.00 | $530.44 | $94,759.42 |
| 148 | $94,759.42 | $415.14 | $0.00 | $535.78 | $95,710.34 |
| 149 | $95,710.34 | $415.14 | $0.00 | $541.16 | $96,666.64 |
| 150 | $96,666.64 | $415.14 | $0.00 | $546.57 | $97,628.35 |
| 151 | $97,628.35 | $415.14 | $0.00 | $552.00 | $98,595.49 |
| 152 | $98,595.49 | $415.14 | $0.00 | $557.47 | $99,568.10 |
| 153 | $99,568.10 | $415.14 | $0.00 | $562.97 | $100,546.21 |
| 154 | $100,546.21 | $415.14 | $0.00 | $568.50 | $101,529.85 |
| 155 | $101,529.85 | $415.14 | $0.00 | $574.06 | $102,519.05 |
| 156 | $102,519.05 | $415.14 | $0.00 | $579.66 | $103,513.85 |
| 157 | $103,513.85 | $415.14 | $0.00 | $585.28 | $104,514.27 |
| 158 | $104,514.27 | $415.14 | $0.00 | $590.94 | $105,520.35 |
| 159 | $105,520.35 | $415.14 | $0.00 | $596.63 | $106,532.12 |
| 160 | $106,532.12 | $415.14 | $0.00 | $602.35 | $107,549.61 |
| 161 | $107,549.61 | $415.14 | $0.00 | $608.10 | $108,572.85 |
| 162 | $108,572.85 | $415.14 | $0.00 | $613.89 | $109,601.88 |
| 163 | $109,601.88 | $415.14 | $0.00 | $619.70 | $110,636.72 |
| 164 | $110,636.72 | $415.14 | $0.00 | $625.56 | $111,677.42 |
| 165 | $111,677.42 | $415.14 | $0.00 | $631.44 | $112,724.00 |
| 166 | $112,724.00 | $415.14 | $0.00 | $637.36 | $113,776.50 |
| 167 | $113,776.50 | $415.14 | $0.00 | $643.31 | $114,834.95 |
| 168 | $114,834.95 | $415.14 | $0.00 | $649.29 | $115,899.38 |
| 169 | $115,899.38 | $415.14 | $0.00 | $655.31 | $116,969.83 |
| 170 | $116,969.83 | $415.14 | $0.00 | $661.36 | $118,046.33 |
| 171 | $118,046.33 | $415.14 | $0.00 | $667.45 | $119,128.92 |
| 172 | $119,128.92 | $415.14 | $0.00 | $673.57 | $120,217.63 |
| 173 | $120,217.63 | $415.14 | $0.00 | $679.73 | $121,312.50 |
| 174 | $121,312.50 | $415.14 | $0.00 | $685.92 | $122,413.56 |
| 175 | $122,413.56 | $415.14 | $0.00 | $692.14 | $123,520.84 |
| 176 | $123,520.84 | $415.14 | $0.00 | $698.40 | $124,634.38 |
| 177 | $124,634.38 | $415.14 | $0.00 | $704.70 | $125,754.22 |
| 178 | $125,754.22 | $415.14 | $0.00 | $711.03 | $126,880.39 |
| 179 | $126,880.39 | $415.14 | $0.00 | $717.40 | $128,012.93 |
| 180 | $128,012.93 | $415.14 | $0.00 | $723.80 | $129,151.87 |
| 181 | $129,151.87 | $415.14 | $0.00 | $730.24 | $130,297.25 |
| 182 | $130,297.25 | $415.14 | $0.00 | $736.72 | $131,449.11 |
| 183 | $131,449.11 | $415.14 | $0.00 | $743.23 | $132,607.48 |
| 184 | $132,607.48 | $415.14 | $0.00 | $749.78 | $133,772.40 |
| 185 | $133,772.40 | $415.14 | $0.00 | $756.37 | $134,943.91 |
| 186 | $134,943.91 | $415.14 | $0.00 | $762.99 | $136,122.04 |
| 187 | $136,122.04 | $415.14 | $0.00 | $769.65 | $137,306.83 |
| 188 | $137,306.83 | $415.14 | $0.00 | $776.35 | $138,498.32 |
| 189 | $138,498.32 | $415.14 | $0.00 | $783.09 | $139,696.55 |
| 190 | $139,696.55 | $415.14 | $0.00 | $789.86 | $140,901.55 |
| 191 | $140,901.55 | $415.14 | $0.00 | $796.68 | $142,113.37 |
| 192 | $142,113.37 | $415.14 | $0.00 | $803.53 | $143,332.04 |
| 193 | $143,332.04 | $415.14 | $0.00 | $810.42 | $144,557.60 |
| 194 | $144,557.60 | $415.14 | $0.00 | $817.35 | $145,790.09 |
| 195 | $145,790.09 | $415.14 | $0.00 | $824.32 | $147,029.55 |
| 196 | $147,029.55 | $415.14 | $0.00 | $831.33 | $148,276.02 |
| 197 | $148,276.02 | $415.14 | $0.00 | $838.37 | $149,529.53 |
| 198 | $149,529.53 | $415.14 | $0.00 | $845.46 | $150,790.13 |
| 199 | $150,790.13 | $415.14 | $0.00 | $852.59 | $152,057.86 |
| 200 | $152,057.86 | $415.14 | $0.00 | $859.76 | $153,332.76 |
| 201 | $153,332.76 | $415.14 | $0.00 | $866.97 | $154,614.87 |
| 202 | $154,614.87 | $415.14 | $0.00 | $874.21 | $155,904.22 |
| 203 | $155,904.22 | $415.14 | $0.00 | $881.51 | $157,200.87 |
| 204 | $157,200.87 | $415.14 | $0.00 | $888.84 | $158,504.85 |
| 205 | $158,504.85 | $415.14 | $0.00 | $896.21 | $159,816.20 |
| 206 | $159,816.20 | $415.14 | $0.00 | $903.62 | $161,134.96 |
| 207 | $161,134.96 | $415.14 | $0.00 | $911.08 | $162,461.18 |
| 208 | $162,461.18 | $415.14 | $0.00 | $918.58 | $163,794.90 |
| 209 | $163,794.90 | $415.14 | $0.00 | $926.12 | $165,136.16 |
| 210 | $165,136.16 | $415.14 | $0.00 | $933.70 | $166,485.00 |
| 211 | $166,485.00 | $415.14 | $0.00 | $941.33 | $167,841.47 |
| 212 | $167,841.47 | $415.14 | $0.00 | $949.00 | $169,205.61 |
| 213 | $169,205.61 | $415.14 | $0.00 | $956.71 | $170,577.46 |
| 214 | $170,577.46 | $415.14 | $0.00 | $964.47 | $171,957.07 |
| 215 | $171,957.07 | $415.14 | $0.00 | $972.27 | $173,344.48 |
| 216 | $173,344.48 | $415.14 | $0.00 | $980.11 | $174,739.73 |
| 217 | $174,739.73 | $415.14 | $48,671.47 | $988.00 | $127,471.40 |
| 218 | $127,471.40 | $415.14 | $0.00 | $720.74 | $128,607.28 |
| 219 | $128,607.28 | $415.14 | $0.00 | $727.16 | $129,749.58 |
| 220 | $129,749.58 | $415.14 | $0.00 | $733.62 | $130,898.34 |
| 221 | $130,898.34 | $415.14 | $0.00 | $740.12 | $132,053.60 |
| 222 | $132,053.60 | $415.14 | $0.00 | $746.65 | $133,215.39 |
| 223 | $133,215.39 | $415.14 | $0.00 | $753.22 | $134,383.75 |
| 224 | $134,383.75 | $415.14 | $0.00 | $759.83 | $135,558.72 |
| 225 | $135,558.72 | $415.14 | $0.00 | $766.47 | $136,740.33 |
| 226 | $136,740.33 | $415.14 | $0.00 | $773.15 | $137,928.62 |
| 227 | $137,928.62 | $415.14 | $0.00 | $779.87 | $139,123.63 |
| 228 | $139,123.63 | $415.14 | $0.00 | $786.63 | $140,325.40 |
| 229 | $140,325.40 | $415.14 | $51,105.04 | $793.42 | $90,428.92 |
| 230 | $90,428.92 | $415.14 | $0.00 | $511.30 | $91,355.36 |
| 231 | $91,355.36 | $415.14 | $0.00 | $516.54 | $92,287.04 |
| 232 | $92,287.04 | $415.14 | $0.00 | $521.80 | $93,223.98 |
| 233 | $93,223.98 | $415.14 | $0.00 | $527.10 | $94,166.22 |
| 234 | $94,166.22 | $415.14 | $0.00 | $532.43 | $95,113.79 |
| 235 | $95,113.79 | $415.14 | $0.00 | $537.79 | $96,066.72 |
| 236 | $96,066.72 | $415.14 | $0.00 | $543.18 | $97,025.04 |
| 237 | $97,025.04 | $415.14 | $0.00 | $548.59 | $97,988.77 |
| 238 | $97,988.77 | $415.14 | $0.00 | $554.04 | $98,957.95 |
| 239 | $98,957.95 | $415.14 | $0.00 | $559.52 | $99,932.61 |
| 240 | $99,932.61 | $415.14 | $0.00 | $565.03 | $100,912.78 |
| 241 | $100,912.78 | $415.14 | $53,660.29 | $570.58 | $48,238.21 |
| 242 | $48,238.21 | $415.14 | $0.00 | $272.75 | $48,926.10 |
| 243 | $48,926.10 | $415.14 | $0.00 | $276.64 | $49,617.88 |
| 244 | $49,617.88 | $415.14 | $0.00 | $280.55 | $50,313.57 |
| 245 | $50,313.57 | $415.14 | $0.00 | $284.48 | $51,013.19 |
| 246 | $51,013.19 | $415.14 | $0.00 | $288.44 | $51,716.77 |
| 247 | $51,716.77 | $415.14 | $0.00 | $292.41 | $52,424.32 |
| 248 | $52,424.32 | $415.14 | $0.00 | $296.41 | $53,135.87 |
| 249 | $53,135.87 | $415.14 | $0.00 | $300.44 | $53,851.45 |
| 250 | $53,851.45 | $415.14 | $0.00 | $304.48 | $54,571.07 |
| 251 | $54,571.07 | $415.14 | $0.00 | $308.55 | $55,294.76 |
| 252 | $55,294.76 | $415.14 | $0.00 | $312.64 | $56,022.54 |
| 253 | $56,022.54 | $0.00 | $56,343.31 | $316.76 | ($4.01) |