How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $52,834 |
| Monthly savings required | $418 |
How much will it cost to send your child to Remington College Colorado Springs Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $211,336.03 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $418.23 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 | $20,374.00 |
| 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 Remington College Colorado Springs Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $418.23 | $0.00 | $0.00 | $418.23 |
| 2 | $418.23 | $418.23 | $0.00 | $2.36 | $838.82 |
| 3 | $838.82 | $418.23 | $0.00 | $4.74 | $1,261.79 |
| 4 | $1,261.79 | $418.23 | $0.00 | $7.13 | $1,687.15 |
| 5 | $1,687.15 | $418.23 | $0.00 | $9.54 | $2,114.92 |
| 6 | $2,114.92 | $418.23 | $0.00 | $11.96 | $2,545.11 |
| 7 | $2,545.11 | $418.23 | $0.00 | $14.39 | $2,977.73 |
| 8 | $2,977.73 | $418.23 | $0.00 | $16.84 | $3,412.80 |
| 9 | $3,412.80 | $418.23 | $0.00 | $19.30 | $3,850.33 |
| 10 | $3,850.33 | $418.23 | $0.00 | $21.77 | $4,290.33 |
| 11 | $4,290.33 | $418.23 | $0.00 | $24.26 | $4,732.82 |
| 12 | $4,732.82 | $418.23 | $0.00 | $26.76 | $5,177.81 |
| 13 | $5,177.81 | $418.23 | $0.00 | $29.28 | $5,625.32 |
| 14 | $5,625.32 | $418.23 | $0.00 | $31.81 | $6,075.36 |
| 15 | $6,075.36 | $418.23 | $0.00 | $34.35 | $6,527.94 |
| 16 | $6,527.94 | $418.23 | $0.00 | $36.91 | $6,983.08 |
| 17 | $6,983.08 | $418.23 | $0.00 | $39.48 | $7,440.79 |
| 18 | $7,440.79 | $418.23 | $0.00 | $42.07 | $7,901.09 |
| 19 | $7,901.09 | $418.23 | $0.00 | $44.67 | $8,363.99 |
| 20 | $8,363.99 | $418.23 | $0.00 | $47.29 | $8,829.51 |
| 21 | $8,829.51 | $418.23 | $0.00 | $49.92 | $9,297.66 |
| 22 | $9,297.66 | $418.23 | $0.00 | $52.57 | $9,768.46 |
| 23 | $9,768.46 | $418.23 | $0.00 | $55.23 | $10,241.92 |
| 24 | $10,241.92 | $418.23 | $0.00 | $57.91 | $10,718.06 |
| 25 | $10,718.06 | $418.23 | $0.00 | $60.60 | $11,196.89 |
| 26 | $11,196.89 | $418.23 | $0.00 | $63.31 | $11,678.43 |
| 27 | $11,678.43 | $418.23 | $0.00 | $66.03 | $12,162.69 |
| 28 | $12,162.69 | $418.23 | $0.00 | $68.77 | $12,649.69 |
| 29 | $12,649.69 | $418.23 | $0.00 | $71.52 | $13,139.44 |
| 30 | $13,139.44 | $418.23 | $0.00 | $74.29 | $13,631.96 |
| 31 | $13,631.96 | $418.23 | $0.00 | $77.08 | $14,127.27 |
| 32 | $14,127.27 | $418.23 | $0.00 | $79.88 | $14,625.38 |
| 33 | $14,625.38 | $418.23 | $0.00 | $82.69 | $15,126.30 |
| 34 | $15,126.30 | $418.23 | $0.00 | $85.53 | $15,630.06 |
| 35 | $15,630.06 | $418.23 | $0.00 | $88.37 | $16,136.66 |
| 36 | $16,136.66 | $418.23 | $0.00 | $91.24 | $16,646.13 |
| 37 | $16,646.13 | $418.23 | $0.00 | $94.12 | $17,158.48 |
| 38 | $17,158.48 | $418.23 | $0.00 | $97.02 | $17,673.73 |
| 39 | $17,673.73 | $418.23 | $0.00 | $99.93 | $18,191.89 |
| 40 | $18,191.89 | $418.23 | $0.00 | $102.86 | $18,712.98 |
| 41 | $18,712.98 | $418.23 | $0.00 | $105.81 | $19,237.02 |
| 42 | $19,237.02 | $418.23 | $0.00 | $108.77 | $19,764.02 |
| 43 | $19,764.02 | $418.23 | $0.00 | $111.75 | $20,294.00 |
| 44 | $20,294.00 | $418.23 | $0.00 | $114.75 | $20,826.98 |
| 45 | $20,826.98 | $418.23 | $0.00 | $117.76 | $21,362.97 |
| 46 | $21,362.97 | $418.23 | $0.00 | $120.79 | $21,901.99 |
| 47 | $21,901.99 | $418.23 | $0.00 | $123.84 | $22,444.06 |
| 48 | $22,444.06 | $418.23 | $0.00 | $126.90 | $22,989.19 |
| 49 | $22,989.19 | $418.23 | $0.00 | $129.98 | $23,537.40 |
| 50 | $23,537.40 | $418.23 | $0.00 | $133.08 | $24,088.71 |
| 51 | $24,088.71 | $418.23 | $0.00 | $136.20 | $24,643.14 |
| 52 | $24,643.14 | $418.23 | $0.00 | $139.34 | $25,200.71 |
| 53 | $25,200.71 | $418.23 | $0.00 | $142.49 | $25,761.43 |
| 54 | $25,761.43 | $418.23 | $0.00 | $145.66 | $26,325.32 |
| 55 | $26,325.32 | $418.23 | $0.00 | $148.85 | $26,892.40 |
| 56 | $26,892.40 | $418.23 | $0.00 | $152.05 | $27,462.68 |
| 57 | $27,462.68 | $418.23 | $0.00 | $155.28 | $28,036.19 |
| 58 | $28,036.19 | $418.23 | $0.00 | $158.52 | $28,612.94 |
| 59 | $28,612.94 | $418.23 | $0.00 | $161.78 | $29,192.95 |
| 60 | $29,192.95 | $418.23 | $0.00 | $165.06 | $29,776.24 |
| 61 | $29,776.24 | $418.23 | $0.00 | $168.36 | $30,362.83 |
| 62 | $30,362.83 | $418.23 | $0.00 | $171.68 | $30,952.74 |
| 63 | $30,952.74 | $418.23 | $0.00 | $175.01 | $31,545.98 |
| 64 | $31,545.98 | $418.23 | $0.00 | $178.37 | $32,142.58 |
| 65 | $32,142.58 | $418.23 | $0.00 | $181.74 | $32,742.55 |
| 66 | $32,742.55 | $418.23 | $0.00 | $185.13 | $33,345.91 |
| 67 | $33,345.91 | $418.23 | $0.00 | $188.54 | $33,952.68 |
| 68 | $33,952.68 | $418.23 | $0.00 | $191.97 | $34,562.88 |
| 69 | $34,562.88 | $418.23 | $0.00 | $195.42 | $35,176.53 |
| 70 | $35,176.53 | $418.23 | $0.00 | $198.89 | $35,793.65 |
| 71 | $35,793.65 | $418.23 | $0.00 | $202.38 | $36,414.26 |
| 72 | $36,414.26 | $418.23 | $0.00 | $205.89 | $37,038.38 |
| 73 | $37,038.38 | $418.23 | $0.00 | $209.42 | $37,666.03 |
| 74 | $37,666.03 | $418.23 | $0.00 | $212.97 | $38,297.23 |
| 75 | $38,297.23 | $418.23 | $0.00 | $216.54 | $38,932.00 |
| 76 | $38,932.00 | $418.23 | $0.00 | $220.13 | $39,570.36 |
| 77 | $39,570.36 | $418.23 | $0.00 | $223.74 | $40,212.33 |
| 78 | $40,212.33 | $418.23 | $0.00 | $227.37 | $40,857.93 |
| 79 | $40,857.93 | $418.23 | $0.00 | $231.02 | $41,507.18 |
| 80 | $41,507.18 | $418.23 | $0.00 | $234.69 | $42,160.10 |
| 81 | $42,160.10 | $418.23 | $0.00 | $238.38 | $42,816.71 |
| 82 | $42,816.71 | $418.23 | $0.00 | $242.09 | $43,477.03 |
| 83 | $43,477.03 | $418.23 | $0.00 | $245.83 | $44,141.09 |
| 84 | $44,141.09 | $418.23 | $0.00 | $249.58 | $44,808.90 |
| 85 | $44,808.90 | $418.23 | $0.00 | $253.36 | $45,480.49 |
| 86 | $45,480.49 | $418.23 | $0.00 | $257.15 | $46,155.87 |
| 87 | $46,155.87 | $418.23 | $0.00 | $260.97 | $46,835.07 |
| 88 | $46,835.07 | $418.23 | $0.00 | $264.81 | $47,518.11 |
| 89 | $47,518.11 | $418.23 | $0.00 | $268.67 | $48,205.01 |
| 90 | $48,205.01 | $418.23 | $0.00 | $272.56 | $48,895.80 |
| 91 | $48,895.80 | $418.23 | $0.00 | $276.46 | $49,590.49 |
| 92 | $49,590.49 | $418.23 | $0.00 | $280.39 | $50,289.11 |
| 93 | $50,289.11 | $418.23 | $0.00 | $284.34 | $50,991.68 |
| 94 | $50,991.68 | $418.23 | $0.00 | $288.31 | $51,698.22 |
| 95 | $51,698.22 | $418.23 | $0.00 | $292.31 | $52,408.76 |
| 96 | $52,408.76 | $418.23 | $0.00 | $296.33 | $53,123.32 |
| 97 | $53,123.32 | $418.23 | $0.00 | $300.37 | $53,841.92 |
| 98 | $53,841.92 | $418.23 | $0.00 | $304.43 | $54,564.58 |
| 99 | $54,564.58 | $418.23 | $0.00 | $308.52 | $55,291.33 |
| 100 | $55,291.33 | $418.23 | $0.00 | $312.63 | $56,022.19 |
| 101 | $56,022.19 | $418.23 | $0.00 | $316.76 | $56,757.18 |
| 102 | $56,757.18 | $418.23 | $0.00 | $320.91 | $57,496.32 |
| 103 | $57,496.32 | $418.23 | $0.00 | $325.09 | $58,239.64 |
| 104 | $58,239.64 | $418.23 | $0.00 | $329.30 | $58,987.17 |
| 105 | $58,987.17 | $418.23 | $0.00 | $333.52 | $59,738.92 |
| 106 | $59,738.92 | $418.23 | $0.00 | $337.77 | $60,494.92 |
| 107 | $60,494.92 | $418.23 | $0.00 | $342.05 | $61,255.20 |
| 108 | $61,255.20 | $418.23 | $0.00 | $346.35 | $62,019.78 |
| 109 | $62,019.78 | $418.23 | $0.00 | $350.67 | $62,788.68 |
| 110 | $62,788.68 | $418.23 | $0.00 | $355.02 | $63,561.93 |
| 111 | $63,561.93 | $418.23 | $0.00 | $359.39 | $64,339.55 |
| 112 | $64,339.55 | $418.23 | $0.00 | $363.79 | $65,121.57 |
| 113 | $65,121.57 | $418.23 | $0.00 | $368.21 | $65,908.01 |
| 114 | $65,908.01 | $418.23 | $0.00 | $372.65 | $66,698.89 |
| 115 | $66,698.89 | $418.23 | $0.00 | $377.13 | $67,494.25 |
| 116 | $67,494.25 | $418.23 | $0.00 | $381.62 | $68,294.10 |
| 117 | $68,294.10 | $418.23 | $0.00 | $386.14 | $69,098.47 |
| 118 | $69,098.47 | $418.23 | $0.00 | $390.69 | $69,907.39 |
| 119 | $69,907.39 | $418.23 | $0.00 | $395.27 | $70,720.89 |
| 120 | $70,720.89 | $418.23 | $0.00 | $399.87 | $71,538.99 |
| 121 | $71,538.99 | $418.23 | $0.00 | $404.49 | $72,361.71 |
| 122 | $72,361.71 | $418.23 | $0.00 | $409.14 | $73,189.08 |
| 123 | $73,189.08 | $418.23 | $0.00 | $413.82 | $74,021.13 |
| 124 | $74,021.13 | $418.23 | $0.00 | $418.53 | $74,857.89 |
| 125 | $74,857.89 | $418.23 | $0.00 | $423.26 | $75,699.38 |
| 126 | $75,699.38 | $418.23 | $0.00 | $428.02 | $76,545.63 |
| 127 | $76,545.63 | $418.23 | $0.00 | $432.80 | $77,396.66 |
| 128 | $77,396.66 | $418.23 | $0.00 | $437.61 | $78,252.50 |
| 129 | $78,252.50 | $418.23 | $0.00 | $442.45 | $79,113.18 |
| 130 | $79,113.18 | $418.23 | $0.00 | $447.32 | $79,978.73 |
| 131 | $79,978.73 | $418.23 | $0.00 | $452.21 | $80,849.17 |
| 132 | $80,849.17 | $418.23 | $0.00 | $457.13 | $81,724.53 |
| 133 | $81,724.53 | $418.23 | $0.00 | $462.08 | $82,604.84 |
| 134 | $82,604.84 | $418.23 | $0.00 | $467.06 | $83,490.13 |
| 135 | $83,490.13 | $418.23 | $0.00 | $472.07 | $84,380.43 |
| 136 | $84,380.43 | $418.23 | $0.00 | $477.10 | $85,275.76 |
| 137 | $85,275.76 | $418.23 | $0.00 | $482.16 | $86,176.15 |
| 138 | $86,176.15 | $418.23 | $0.00 | $487.25 | $87,081.63 |
| 139 | $87,081.63 | $418.23 | $0.00 | $492.37 | $87,992.23 |
| 140 | $87,992.23 | $418.23 | $0.00 | $497.52 | $88,907.98 |
| 141 | $88,907.98 | $418.23 | $0.00 | $502.70 | $89,828.91 |
| 142 | $89,828.91 | $418.23 | $0.00 | $507.91 | $90,755.05 |
| 143 | $90,755.05 | $418.23 | $0.00 | $513.14 | $91,686.42 |
| 144 | $91,686.42 | $418.23 | $0.00 | $518.41 | $92,623.06 |
| 145 | $92,623.06 | $418.23 | $0.00 | $523.70 | $93,564.99 |
| 146 | $93,564.99 | $418.23 | $0.00 | $529.03 | $94,512.25 |
| 147 | $94,512.25 | $418.23 | $0.00 | $534.39 | $95,464.87 |
| 148 | $95,464.87 | $418.23 | $0.00 | $539.77 | $96,422.87 |
| 149 | $96,422.87 | $418.23 | $0.00 | $545.19 | $97,386.29 |
| 150 | $97,386.29 | $418.23 | $0.00 | $550.64 | $98,355.16 |
| 151 | $98,355.16 | $418.23 | $0.00 | $556.11 | $99,329.50 |
| 152 | $99,329.50 | $418.23 | $0.00 | $561.62 | $100,309.35 |
| 153 | $100,309.35 | $418.23 | $0.00 | $567.16 | $101,294.74 |
| 154 | $101,294.74 | $418.23 | $0.00 | $572.74 | $102,285.71 |
| 155 | $102,285.71 | $418.23 | $0.00 | $578.34 | $103,282.28 |
| 156 | $103,282.28 | $418.23 | $0.00 | $583.97 | $104,284.48 |
| 157 | $104,284.48 | $418.23 | $0.00 | $589.64 | $105,292.35 |
| 158 | $105,292.35 | $418.23 | $0.00 | $595.34 | $106,305.92 |
| 159 | $106,305.92 | $418.23 | $0.00 | $601.07 | $107,325.22 |
| 160 | $107,325.22 | $418.23 | $0.00 | $606.83 | $108,350.28 |
| 161 | $108,350.28 | $418.23 | $0.00 | $612.63 | $109,381.14 |
| 162 | $109,381.14 | $418.23 | $0.00 | $618.46 | $110,417.83 |
| 163 | $110,417.83 | $418.23 | $0.00 | $624.32 | $111,460.38 |
| 164 | $111,460.38 | $418.23 | $0.00 | $630.21 | $112,508.82 |
| 165 | $112,508.82 | $418.23 | $0.00 | $636.14 | $113,563.19 |
| 166 | $113,563.19 | $418.23 | $0.00 | $642.10 | $114,623.52 |
| 167 | $114,623.52 | $418.23 | $0.00 | $648.10 | $115,689.85 |
| 168 | $115,689.85 | $418.23 | $0.00 | $654.13 | $116,762.21 |
| 169 | $116,762.21 | $418.23 | $0.00 | $660.19 | $117,840.63 |
| 170 | $117,840.63 | $418.23 | $0.00 | $666.29 | $118,925.15 |
| 171 | $118,925.15 | $418.23 | $0.00 | $672.42 | $120,015.80 |
| 172 | $120,015.80 | $418.23 | $0.00 | $678.59 | $121,112.62 |
| 173 | $121,112.62 | $418.23 | $0.00 | $684.79 | $122,215.64 |
| 174 | $122,215.64 | $418.23 | $0.00 | $691.02 | $123,324.89 |
| 175 | $123,324.89 | $418.23 | $0.00 | $697.30 | $124,440.42 |
| 176 | $124,440.42 | $418.23 | $0.00 | $703.60 | $125,562.25 |
| 177 | $125,562.25 | $418.23 | $0.00 | $709.95 | $126,690.43 |
| 178 | $126,690.43 | $418.23 | $0.00 | $716.33 | $127,824.99 |
| 179 | $127,824.99 | $418.23 | $0.00 | $722.74 | $128,965.96 |
| 180 | $128,965.96 | $418.23 | $0.00 | $729.19 | $130,113.38 |
| 181 | $130,113.38 | $418.23 | $0.00 | $735.68 | $131,267.29 |
| 182 | $131,267.29 | $418.23 | $0.00 | $742.20 | $132,427.72 |
| 183 | $132,427.72 | $418.23 | $0.00 | $748.77 | $133,594.72 |
| 184 | $133,594.72 | $418.23 | $0.00 | $755.36 | $134,768.31 |
| 185 | $134,768.31 | $418.23 | $0.00 | $762.00 | $135,948.54 |
| 186 | $135,948.54 | $418.23 | $0.00 | $768.67 | $137,135.44 |
| 187 | $137,135.44 | $418.23 | $0.00 | $775.38 | $138,329.05 |
| 188 | $138,329.05 | $418.23 | $0.00 | $782.13 | $139,529.41 |
| 189 | $139,529.41 | $418.23 | $0.00 | $788.92 | $140,736.56 |
| 190 | $140,736.56 | $418.23 | $0.00 | $795.74 | $141,950.53 |
| 191 | $141,950.53 | $418.23 | $0.00 | $802.61 | $143,171.37 |
| 192 | $143,171.37 | $418.23 | $0.00 | $809.51 | $144,399.11 |
| 193 | $144,399.11 | $418.23 | $0.00 | $816.45 | $145,633.79 |
| 194 | $145,633.79 | $418.23 | $0.00 | $823.43 | $146,875.45 |
| 195 | $146,875.45 | $418.23 | $0.00 | $830.46 | $148,124.14 |
| 196 | $148,124.14 | $418.23 | $0.00 | $837.52 | $149,379.89 |
| 197 | $149,379.89 | $418.23 | $0.00 | $844.62 | $150,642.74 |
| 198 | $150,642.74 | $418.23 | $0.00 | $851.76 | $151,912.73 |
| 199 | $151,912.73 | $418.23 | $0.00 | $858.94 | $153,189.90 |
| 200 | $153,189.90 | $418.23 | $0.00 | $866.16 | $154,474.29 |
| 201 | $154,474.29 | $418.23 | $0.00 | $873.42 | $155,765.94 |
| 202 | $155,765.94 | $418.23 | $0.00 | $880.72 | $157,064.89 |
| 203 | $157,064.89 | $418.23 | $0.00 | $888.07 | $158,371.19 |
| 204 | $158,371.19 | $418.23 | $0.00 | $895.45 | $159,684.87 |
| 205 | $159,684.87 | $418.23 | $0.00 | $902.88 | $161,005.98 |
| 206 | $161,005.98 | $418.23 | $0.00 | $910.35 | $162,334.56 |
| 207 | $162,334.56 | $418.23 | $0.00 | $917.86 | $163,670.65 |
| 208 | $163,670.65 | $418.23 | $0.00 | $925.42 | $165,014.30 |
| 209 | $165,014.30 | $418.23 | $0.00 | $933.01 | $166,365.54 |
| 210 | $166,365.54 | $418.23 | $0.00 | $940.65 | $167,724.42 |
| 211 | $167,724.42 | $418.23 | $0.00 | $948.34 | $169,090.99 |
| 212 | $169,090.99 | $418.23 | $0.00 | $956.07 | $170,465.29 |
| 213 | $170,465.29 | $418.23 | $0.00 | $963.84 | $171,847.36 |
| 214 | $171,847.36 | $418.23 | $0.00 | $971.65 | $173,237.24 |
| 215 | $173,237.24 | $418.23 | $0.00 | $979.51 | $174,634.98 |
| 216 | $174,634.98 | $418.23 | $0.00 | $987.41 | $176,040.62 |
| 217 | $176,040.62 | $418.23 | $49,032.46 | $995.36 | $128,421.75 |
| 218 | $128,421.75 | $418.23 | $0.00 | $726.12 | $129,566.10 |
| 219 | $129,566.10 | $418.23 | $0.00 | $732.59 | $130,716.92 |
| 220 | $130,716.92 | $418.23 | $0.00 | $739.09 | $131,874.24 |
| 221 | $131,874.24 | $418.23 | $0.00 | $745.64 | $133,038.11 |
| 222 | $133,038.11 | $418.23 | $0.00 | $752.22 | $134,208.56 |
| 223 | $134,208.56 | $418.23 | $0.00 | $758.83 | $135,385.62 |
| 224 | $135,385.62 | $418.23 | $0.00 | $765.49 | $136,569.34 |
| 225 | $136,569.34 | $418.23 | $0.00 | $772.18 | $137,759.75 |
| 226 | $137,759.75 | $418.23 | $0.00 | $778.91 | $138,956.89 |
| 227 | $138,956.89 | $418.23 | $0.00 | $785.68 | $140,160.80 |
| 228 | $140,160.80 | $418.23 | $0.00 | $792.49 | $141,371.52 |
| 229 | $141,371.52 | $418.23 | $51,484.08 | $799.34 | $91,105.01 |
| 230 | $91,105.01 | $418.23 | $0.00 | $515.12 | $92,038.36 |
| 231 | $92,038.36 | $418.23 | $0.00 | $520.40 | $92,976.99 |
| 232 | $92,976.99 | $418.23 | $0.00 | $525.71 | $93,920.93 |
| 233 | $93,920.93 | $418.23 | $0.00 | $531.04 | $94,870.20 |
| 234 | $94,870.20 | $418.23 | $0.00 | $536.41 | $95,824.84 |
| 235 | $95,824.84 | $418.23 | $0.00 | $541.81 | $96,784.88 |
| 236 | $96,784.88 | $418.23 | $0.00 | $547.24 | $97,750.35 |
| 237 | $97,750.35 | $418.23 | $0.00 | $552.69 | $98,721.27 |
| 238 | $98,721.27 | $418.23 | $0.00 | $558.18 | $99,697.68 |
| 239 | $99,697.68 | $418.23 | $0.00 | $563.71 | $100,679.62 |
| 240 | $100,679.62 | $418.23 | $0.00 | $569.26 | $101,667.11 |
| 241 | $101,667.11 | $418.23 | $54,058.29 | $574.84 | $48,601.89 |
| 242 | $48,601.89 | $418.23 | $0.00 | $274.80 | $49,294.92 |
| 243 | $49,294.92 | $418.23 | $0.00 | $278.72 | $49,991.87 |
| 244 | $49,991.87 | $418.23 | $0.00 | $282.66 | $50,692.76 |
| 245 | $50,692.76 | $418.23 | $0.00 | $286.62 | $51,397.61 |
| 246 | $51,397.61 | $418.23 | $0.00 | $290.61 | $52,106.45 |
| 247 | $52,106.45 | $418.23 | $0.00 | $294.62 | $52,819.30 |
| 248 | $52,819.30 | $418.23 | $0.00 | $298.65 | $53,536.18 |
| 249 | $53,536.18 | $418.23 | $0.00 | $302.70 | $54,257.11 |
| 250 | $54,257.11 | $418.23 | $0.00 | $306.78 | $54,982.12 |
| 251 | $54,982.12 | $418.23 | $0.00 | $310.88 | $55,711.23 |
| 252 | $55,711.23 | $418.23 | $0.00 | $315.00 | $56,444.46 |
| 253 | $56,444.46 | $0.00 | $56,761.20 | $319.15 | $2.41 |