How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $55,290 |
| Monthly savings required | $438 |
How much will it cost to send your child to Clayton State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $221,159.10 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $437.67 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 | $21,321.00 |
| 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 Clayton State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $437.67 | $0.00 | $0.00 | $437.67 |
| 2 | $437.67 | $437.67 | $0.00 | $2.47 | $877.81 |
| 3 | $877.81 | $437.67 | $0.00 | $4.96 | $1,320.44 |
| 4 | $1,320.44 | $437.67 | $0.00 | $7.47 | $1,765.58 |
| 5 | $1,765.58 | $437.67 | $0.00 | $9.98 | $2,213.23 |
| 6 | $2,213.23 | $437.67 | $0.00 | $12.51 | $2,663.41 |
| 7 | $2,663.41 | $437.67 | $0.00 | $15.06 | $3,116.14 |
| 8 | $3,116.14 | $437.67 | $0.00 | $17.62 | $3,571.43 |
| 9 | $3,571.43 | $437.67 | $0.00 | $20.19 | $4,029.29 |
| 10 | $4,029.29 | $437.67 | $0.00 | $22.78 | $4,489.74 |
| 11 | $4,489.74 | $437.67 | $0.00 | $25.39 | $4,952.80 |
| 12 | $4,952.80 | $437.67 | $0.00 | $28.00 | $5,418.47 |
| 13 | $5,418.47 | $437.67 | $0.00 | $30.64 | $5,886.78 |
| 14 | $5,886.78 | $437.67 | $0.00 | $33.28 | $6,357.73 |
| 15 | $6,357.73 | $437.67 | $0.00 | $35.95 | $6,831.35 |
| 16 | $6,831.35 | $437.67 | $0.00 | $38.63 | $7,307.65 |
| 17 | $7,307.65 | $437.67 | $0.00 | $41.32 | $7,786.64 |
| 18 | $7,786.64 | $437.67 | $0.00 | $44.03 | $8,268.34 |
| 19 | $8,268.34 | $437.67 | $0.00 | $46.75 | $8,752.76 |
| 20 | $8,752.76 | $437.67 | $0.00 | $49.49 | $9,239.92 |
| 21 | $9,239.92 | $437.67 | $0.00 | $52.24 | $9,729.83 |
| 22 | $9,729.83 | $437.67 | $0.00 | $55.01 | $10,222.51 |
| 23 | $10,222.51 | $437.67 | $0.00 | $57.80 | $10,717.98 |
| 24 | $10,717.98 | $437.67 | $0.00 | $60.60 | $11,216.25 |
| 25 | $11,216.25 | $437.67 | $0.00 | $63.42 | $11,717.34 |
| 26 | $11,717.34 | $437.67 | $0.00 | $66.25 | $12,221.26 |
| 27 | $12,221.26 | $437.67 | $0.00 | $69.10 | $12,728.03 |
| 28 | $12,728.03 | $437.67 | $0.00 | $71.97 | $13,237.67 |
| 29 | $13,237.67 | $437.67 | $0.00 | $74.85 | $13,750.19 |
| 30 | $13,750.19 | $437.67 | $0.00 | $77.75 | $14,265.61 |
| 31 | $14,265.61 | $437.67 | $0.00 | $80.66 | $14,783.94 |
| 32 | $14,783.94 | $437.67 | $0.00 | $83.59 | $15,305.20 |
| 33 | $15,305.20 | $437.67 | $0.00 | $86.54 | $15,829.41 |
| 34 | $15,829.41 | $437.67 | $0.00 | $89.50 | $16,356.58 |
| 35 | $16,356.58 | $437.67 | $0.00 | $92.48 | $16,886.73 |
| 36 | $16,886.73 | $437.67 | $0.00 | $95.48 | $17,419.88 |
| 37 | $17,419.88 | $437.67 | $0.00 | $98.49 | $17,956.04 |
| 38 | $17,956.04 | $437.67 | $0.00 | $101.53 | $18,495.24 |
| 39 | $18,495.24 | $437.67 | $0.00 | $104.57 | $19,037.48 |
| 40 | $19,037.48 | $437.67 | $0.00 | $107.64 | $19,582.79 |
| 41 | $19,582.79 | $437.67 | $0.00 | $110.72 | $20,131.18 |
| 42 | $20,131.18 | $437.67 | $0.00 | $113.82 | $20,682.67 |
| 43 | $20,682.67 | $437.67 | $0.00 | $116.94 | $21,237.28 |
| 44 | $21,237.28 | $437.67 | $0.00 | $120.08 | $21,795.03 |
| 45 | $21,795.03 | $437.67 | $0.00 | $123.23 | $22,355.93 |
| 46 | $22,355.93 | $437.67 | $0.00 | $126.40 | $22,920.00 |
| 47 | $22,920.00 | $437.67 | $0.00 | $129.59 | $23,487.26 |
| 48 | $23,487.26 | $437.67 | $0.00 | $132.80 | $24,057.73 |
| 49 | $24,057.73 | $437.67 | $0.00 | $136.03 | $24,631.43 |
| 50 | $24,631.43 | $437.67 | $0.00 | $139.27 | $25,208.37 |
| 51 | $25,208.37 | $437.67 | $0.00 | $142.53 | $25,788.57 |
| 52 | $25,788.57 | $437.67 | $0.00 | $145.81 | $26,372.05 |
| 53 | $26,372.05 | $437.67 | $0.00 | $149.11 | $26,958.83 |
| 54 | $26,958.83 | $437.67 | $0.00 | $152.43 | $27,548.93 |
| 55 | $27,548.93 | $437.67 | $0.00 | $155.77 | $28,142.37 |
| 56 | $28,142.37 | $437.67 | $0.00 | $159.12 | $28,739.16 |
| 57 | $28,739.16 | $437.67 | $0.00 | $162.50 | $29,339.33 |
| 58 | $29,339.33 | $437.67 | $0.00 | $165.89 | $29,942.89 |
| 59 | $29,942.89 | $437.67 | $0.00 | $169.30 | $30,549.86 |
| 60 | $30,549.86 | $437.67 | $0.00 | $172.73 | $31,160.26 |
| 61 | $31,160.26 | $437.67 | $0.00 | $176.18 | $31,774.11 |
| 62 | $31,774.11 | $437.67 | $0.00 | $179.66 | $32,391.44 |
| 63 | $32,391.44 | $437.67 | $0.00 | $183.15 | $33,012.26 |
| 64 | $33,012.26 | $437.67 | $0.00 | $186.66 | $33,636.59 |
| 65 | $33,636.59 | $437.67 | $0.00 | $190.19 | $34,264.45 |
| 66 | $34,264.45 | $437.67 | $0.00 | $193.74 | $34,895.86 |
| 67 | $34,895.86 | $437.67 | $0.00 | $197.31 | $35,530.84 |
| 68 | $35,530.84 | $437.67 | $0.00 | $200.90 | $36,169.41 |
| 69 | $36,169.41 | $437.67 | $0.00 | $204.51 | $36,811.59 |
| 70 | $36,811.59 | $437.67 | $0.00 | $208.14 | $37,457.40 |
| 71 | $37,457.40 | $437.67 | $0.00 | $211.79 | $38,106.86 |
| 72 | $38,106.86 | $437.67 | $0.00 | $215.46 | $38,759.99 |
| 73 | $38,759.99 | $437.67 | $0.00 | $219.15 | $39,416.81 |
| 74 | $39,416.81 | $437.67 | $0.00 | $222.87 | $40,077.35 |
| 75 | $40,077.35 | $437.67 | $0.00 | $226.60 | $40,741.62 |
| 76 | $40,741.62 | $437.67 | $0.00 | $230.36 | $41,409.65 |
| 77 | $41,409.65 | $437.67 | $0.00 | $234.14 | $42,081.46 |
| 78 | $42,081.46 | $437.67 | $0.00 | $237.93 | $42,757.06 |
| 79 | $42,757.06 | $437.67 | $0.00 | $241.75 | $43,436.48 |
| 80 | $43,436.48 | $437.67 | $0.00 | $245.60 | $44,119.75 |
| 81 | $44,119.75 | $437.67 | $0.00 | $249.46 | $44,806.88 |
| 82 | $44,806.88 | $437.67 | $0.00 | $253.34 | $45,497.89 |
| 83 | $45,497.89 | $437.67 | $0.00 | $257.25 | $46,192.81 |
| 84 | $46,192.81 | $437.67 | $0.00 | $261.18 | $46,891.66 |
| 85 | $46,891.66 | $437.67 | $0.00 | $265.13 | $47,594.46 |
| 86 | $47,594.46 | $437.67 | $0.00 | $269.11 | $48,301.24 |
| 87 | $48,301.24 | $437.67 | $0.00 | $273.10 | $49,012.01 |
| 88 | $49,012.01 | $437.67 | $0.00 | $277.12 | $49,726.80 |
| 89 | $49,726.80 | $437.67 | $0.00 | $281.16 | $50,445.63 |
| 90 | $50,445.63 | $437.67 | $0.00 | $285.23 | $51,168.53 |
| 91 | $51,168.53 | $437.67 | $0.00 | $289.31 | $51,895.51 |
| 92 | $51,895.51 | $437.67 | $0.00 | $293.42 | $52,626.60 |
| 93 | $52,626.60 | $437.67 | $0.00 | $297.56 | $53,361.83 |
| 94 | $53,361.83 | $437.67 | $0.00 | $301.72 | $54,101.22 |
| 95 | $54,101.22 | $437.67 | $0.00 | $305.90 | $54,844.79 |
| 96 | $54,844.79 | $437.67 | $0.00 | $310.10 | $55,592.56 |
| 97 | $55,592.56 | $437.67 | $0.00 | $314.33 | $56,344.56 |
| 98 | $56,344.56 | $437.67 | $0.00 | $318.58 | $57,100.81 |
| 99 | $57,100.81 | $437.67 | $0.00 | $322.86 | $57,861.34 |
| 100 | $57,861.34 | $437.67 | $0.00 | $327.16 | $58,626.17 |
| 101 | $58,626.17 | $437.67 | $0.00 | $331.48 | $59,395.32 |
| 102 | $59,395.32 | $437.67 | $0.00 | $335.83 | $60,168.82 |
| 103 | $60,168.82 | $437.67 | $0.00 | $340.20 | $60,946.69 |
| 104 | $60,946.69 | $437.67 | $0.00 | $344.60 | $61,728.96 |
| 105 | $61,728.96 | $437.67 | $0.00 | $349.02 | $62,515.65 |
| 106 | $62,515.65 | $437.67 | $0.00 | $353.47 | $63,306.79 |
| 107 | $63,306.79 | $437.67 | $0.00 | $357.95 | $64,102.41 |
| 108 | $64,102.41 | $437.67 | $0.00 | $362.44 | $64,902.52 |
| 109 | $64,902.52 | $437.67 | $0.00 | $366.97 | $65,707.16 |
| 110 | $65,707.16 | $437.67 | $0.00 | $371.52 | $66,516.35 |
| 111 | $66,516.35 | $437.67 | $0.00 | $376.09 | $67,330.11 |
| 112 | $67,330.11 | $437.67 | $0.00 | $380.69 | $68,148.47 |
| 113 | $68,148.47 | $437.67 | $0.00 | $385.32 | $68,971.46 |
| 114 | $68,971.46 | $437.67 | $0.00 | $389.97 | $69,799.10 |
| 115 | $69,799.10 | $437.67 | $0.00 | $394.65 | $70,631.42 |
| 116 | $70,631.42 | $437.67 | $0.00 | $399.36 | $71,468.45 |
| 117 | $71,468.45 | $437.67 | $0.00 | $404.09 | $72,310.21 |
| 118 | $72,310.21 | $437.67 | $0.00 | $408.85 | $73,156.73 |
| 119 | $73,156.73 | $437.67 | $0.00 | $413.64 | $74,008.04 |
| 120 | $74,008.04 | $437.67 | $0.00 | $418.45 | $74,864.16 |
| 121 | $74,864.16 | $437.67 | $0.00 | $423.29 | $75,725.12 |
| 122 | $75,725.12 | $437.67 | $0.00 | $428.16 | $76,590.95 |
| 123 | $76,590.95 | $437.67 | $0.00 | $433.06 | $77,461.68 |
| 124 | $77,461.68 | $437.67 | $0.00 | $437.98 | $78,337.33 |
| 125 | $78,337.33 | $437.67 | $0.00 | $442.93 | $79,217.93 |
| 126 | $79,217.93 | $437.67 | $0.00 | $447.91 | $80,103.51 |
| 127 | $80,103.51 | $437.67 | $0.00 | $452.92 | $80,994.10 |
| 128 | $80,994.10 | $437.67 | $0.00 | $457.95 | $81,889.72 |
| 129 | $81,889.72 | $437.67 | $0.00 | $463.02 | $82,790.41 |
| 130 | $82,790.41 | $437.67 | $0.00 | $468.11 | $83,696.19 |
| 131 | $83,696.19 | $437.67 | $0.00 | $473.23 | $84,607.09 |
| 132 | $84,607.09 | $437.67 | $0.00 | $478.38 | $85,523.14 |
| 133 | $85,523.14 | $437.67 | $0.00 | $483.56 | $86,444.37 |
| 134 | $86,444.37 | $437.67 | $0.00 | $488.77 | $87,370.81 |
| 135 | $87,370.81 | $437.67 | $0.00 | $494.01 | $88,302.49 |
| 136 | $88,302.49 | $437.67 | $0.00 | $499.28 | $89,239.44 |
| 137 | $89,239.44 | $437.67 | $0.00 | $504.57 | $90,181.68 |
| 138 | $90,181.68 | $437.67 | $0.00 | $509.90 | $91,129.25 |
| 139 | $91,129.25 | $437.67 | $0.00 | $515.26 | $92,082.18 |
| 140 | $92,082.18 | $437.67 | $0.00 | $520.65 | $93,040.50 |
| 141 | $93,040.50 | $437.67 | $0.00 | $526.06 | $94,004.23 |
| 142 | $94,004.23 | $437.67 | $0.00 | $531.51 | $94,973.41 |
| 143 | $94,973.41 | $437.67 | $0.00 | $536.99 | $95,948.07 |
| 144 | $95,948.07 | $437.67 | $0.00 | $542.50 | $96,928.24 |
| 145 | $96,928.24 | $437.67 | $0.00 | $548.05 | $97,913.96 |
| 146 | $97,913.96 | $437.67 | $0.00 | $553.62 | $98,905.25 |
| 147 | $98,905.25 | $437.67 | $0.00 | $559.22 | $99,902.14 |
| 148 | $99,902.14 | $437.67 | $0.00 | $564.86 | $100,904.67 |
| 149 | $100,904.67 | $437.67 | $0.00 | $570.53 | $101,912.87 |
| 150 | $101,912.87 | $437.67 | $0.00 | $576.23 | $102,926.77 |
| 151 | $102,926.77 | $437.67 | $0.00 | $581.96 | $103,946.40 |
| 152 | $103,946.40 | $437.67 | $0.00 | $587.73 | $104,971.80 |
| 153 | $104,971.80 | $437.67 | $0.00 | $593.53 | $106,003.00 |
| 154 | $106,003.00 | $437.67 | $0.00 | $599.36 | $107,040.03 |
| 155 | $107,040.03 | $437.67 | $0.00 | $605.22 | $108,082.92 |
| 156 | $108,082.92 | $437.67 | $0.00 | $611.12 | $109,131.71 |
| 157 | $109,131.71 | $437.67 | $0.00 | $617.05 | $110,186.43 |
| 158 | $110,186.43 | $437.67 | $0.00 | $623.01 | $111,247.11 |
| 159 | $111,247.11 | $437.67 | $0.00 | $629.01 | $112,313.79 |
| 160 | $112,313.79 | $437.67 | $0.00 | $635.04 | $113,386.50 |
| 161 | $113,386.50 | $437.67 | $0.00 | $641.10 | $114,465.27 |
| 162 | $114,465.27 | $437.67 | $0.00 | $647.20 | $115,550.14 |
| 163 | $115,550.14 | $437.67 | $0.00 | $653.34 | $116,641.15 |
| 164 | $116,641.15 | $437.67 | $0.00 | $659.51 | $117,738.33 |
| 165 | $117,738.33 | $437.67 | $0.00 | $665.71 | $118,841.71 |
| 166 | $118,841.71 | $437.67 | $0.00 | $671.95 | $119,951.33 |
| 167 | $119,951.33 | $437.67 | $0.00 | $678.22 | $121,067.22 |
| 168 | $121,067.22 | $437.67 | $0.00 | $684.53 | $122,189.42 |
| 169 | $122,189.42 | $437.67 | $0.00 | $690.88 | $123,317.97 |
| 170 | $123,317.97 | $437.67 | $0.00 | $697.26 | $124,452.90 |
| 171 | $124,452.90 | $437.67 | $0.00 | $703.67 | $125,594.24 |
| 172 | $125,594.24 | $437.67 | $0.00 | $710.13 | $126,742.04 |
| 173 | $126,742.04 | $437.67 | $0.00 | $716.62 | $127,896.33 |
| 174 | $127,896.33 | $437.67 | $0.00 | $723.14 | $129,057.14 |
| 175 | $129,057.14 | $437.67 | $0.00 | $729.71 | $130,224.52 |
| 176 | $130,224.52 | $437.67 | $0.00 | $736.31 | $131,398.50 |
| 177 | $131,398.50 | $437.67 | $0.00 | $742.95 | $132,579.12 |
| 178 | $132,579.12 | $437.67 | $0.00 | $749.62 | $133,766.41 |
| 179 | $133,766.41 | $437.67 | $0.00 | $756.33 | $134,960.41 |
| 180 | $134,960.41 | $437.67 | $0.00 | $763.09 | $136,161.17 |
| 181 | $136,161.17 | $437.67 | $0.00 | $769.88 | $137,368.72 |
| 182 | $137,368.72 | $437.67 | $0.00 | $776.70 | $138,583.09 |
| 183 | $138,583.09 | $437.67 | $0.00 | $783.57 | $139,804.33 |
| 184 | $139,804.33 | $437.67 | $0.00 | $790.47 | $141,032.47 |
| 185 | $141,032.47 | $437.67 | $0.00 | $797.42 | $142,267.56 |
| 186 | $142,267.56 | $437.67 | $0.00 | $804.40 | $143,509.63 |
| 187 | $143,509.63 | $437.67 | $0.00 | $811.42 | $144,758.72 |
| 188 | $144,758.72 | $437.67 | $0.00 | $818.49 | $146,014.88 |
| 189 | $146,014.88 | $437.67 | $0.00 | $825.59 | $147,278.14 |
| 190 | $147,278.14 | $437.67 | $0.00 | $832.73 | $148,548.54 |
| 191 | $148,548.54 | $437.67 | $0.00 | $839.92 | $149,826.13 |
| 192 | $149,826.13 | $437.67 | $0.00 | $847.14 | $151,110.94 |
| 193 | $151,110.94 | $437.67 | $0.00 | $854.40 | $152,403.01 |
| 194 | $152,403.01 | $437.67 | $0.00 | $861.71 | $153,702.39 |
| 195 | $153,702.39 | $437.67 | $0.00 | $869.06 | $155,009.12 |
| 196 | $155,009.12 | $437.67 | $0.00 | $876.44 | $156,323.23 |
| 197 | $156,323.23 | $437.67 | $0.00 | $883.87 | $157,644.77 |
| 198 | $157,644.77 | $437.67 | $0.00 | $891.35 | $158,973.79 |
| 199 | $158,973.79 | $437.67 | $0.00 | $898.86 | $160,310.32 |
| 200 | $160,310.32 | $437.67 | $0.00 | $906.42 | $161,654.41 |
| 201 | $161,654.41 | $437.67 | $0.00 | $914.02 | $163,006.10 |
| 202 | $163,006.10 | $437.67 | $0.00 | $921.66 | $164,365.43 |
| 203 | $164,365.43 | $437.67 | $0.00 | $929.35 | $165,732.45 |
| 204 | $165,732.45 | $437.67 | $0.00 | $937.08 | $167,107.20 |
| 205 | $167,107.20 | $437.67 | $0.00 | $944.85 | $168,489.72 |
| 206 | $168,489.72 | $437.67 | $0.00 | $952.67 | $169,880.06 |
| 207 | $169,880.06 | $437.67 | $0.00 | $960.53 | $171,278.26 |
| 208 | $171,278.26 | $437.67 | $0.00 | $968.43 | $172,684.36 |
| 209 | $172,684.36 | $437.67 | $0.00 | $976.38 | $174,098.41 |
| 210 | $174,098.41 | $437.67 | $0.00 | $984.38 | $175,520.46 |
| 211 | $175,520.46 | $437.67 | $0.00 | $992.42 | $176,950.55 |
| 212 | $176,950.55 | $437.67 | $0.00 | $1,000.50 | $178,388.72 |
| 213 | $178,388.72 | $437.67 | $0.00 | $1,008.64 | $179,835.03 |
| 214 | $179,835.03 | $437.67 | $0.00 | $1,016.81 | $181,289.51 |
| 215 | $181,289.51 | $437.67 | $0.00 | $1,025.04 | $182,752.22 |
| 216 | $182,752.22 | $437.67 | $0.00 | $1,033.31 | $184,223.20 |
| 217 | $184,223.20 | $437.67 | $51,311.53 | $1,041.62 | $134,390.96 |
| 218 | $134,390.96 | $437.67 | $0.00 | $759.87 | $135,588.50 |
| 219 | $135,588.50 | $437.67 | $0.00 | $766.64 | $136,792.81 |
| 220 | $136,792.81 | $437.67 | $0.00 | $773.45 | $138,003.93 |
| 221 | $138,003.93 | $437.67 | $0.00 | $780.29 | $139,221.89 |
| 222 | $139,221.89 | $437.67 | $0.00 | $787.18 | $140,446.74 |
| 223 | $140,446.74 | $437.67 | $0.00 | $794.11 | $141,678.52 |
| 224 | $141,678.52 | $437.67 | $0.00 | $801.07 | $142,917.26 |
| 225 | $142,917.26 | $437.67 | $0.00 | $808.07 | $144,163.00 |
| 226 | $144,163.00 | $437.67 | $0.00 | $815.12 | $145,415.79 |
| 227 | $145,415.79 | $437.67 | $0.00 | $822.20 | $146,675.66 |
| 228 | $146,675.66 | $437.67 | $0.00 | $829.33 | $147,942.66 |
| 229 | $147,942.66 | $437.67 | $53,877.11 | $836.49 | $95,339.71 |
| 230 | $95,339.71 | $437.67 | $0.00 | $539.06 | $96,316.44 |
| 231 | $96,316.44 | $437.67 | $0.00 | $544.59 | $97,298.70 |
| 232 | $97,298.70 | $437.67 | $0.00 | $550.14 | $98,286.51 |
| 233 | $98,286.51 | $437.67 | $0.00 | $555.73 | $99,279.91 |
| 234 | $99,279.91 | $437.67 | $0.00 | $561.34 | $100,278.92 |
| 235 | $100,278.92 | $437.67 | $0.00 | $566.99 | $101,283.58 |
| 236 | $101,283.58 | $437.67 | $0.00 | $572.67 | $102,293.92 |
| 237 | $102,293.92 | $437.67 | $0.00 | $578.38 | $103,309.97 |
| 238 | $103,309.97 | $437.67 | $0.00 | $584.13 | $104,331.77 |
| 239 | $104,331.77 | $437.67 | $0.00 | $589.91 | $105,359.35 |
| 240 | $105,359.35 | $437.67 | $0.00 | $595.72 | $106,392.74 |
| 241 | $106,392.74 | $437.67 | $56,570.96 | $601.56 | $50,861.01 |
| 242 | $50,861.01 | $437.67 | $0.00 | $287.58 | $51,586.26 |
| 243 | $51,586.26 | $437.67 | $0.00 | $291.68 | $52,315.61 |
| 244 | $52,315.61 | $437.67 | $0.00 | $295.80 | $53,049.08 |
| 245 | $53,049.08 | $437.67 | $0.00 | $299.95 | $53,786.70 |
| 246 | $53,786.70 | $437.67 | $0.00 | $304.12 | $54,528.49 |
| 247 | $54,528.49 | $437.67 | $0.00 | $308.31 | $55,274.47 |
| 248 | $55,274.47 | $437.67 | $0.00 | $312.53 | $56,024.67 |
| 249 | $56,024.67 | $437.67 | $0.00 | $316.77 | $56,779.11 |
| 250 | $56,779.11 | $437.67 | $0.00 | $321.04 | $57,537.82 |
| 251 | $57,537.82 | $437.67 | $0.00 | $325.33 | $58,300.82 |
| 252 | $58,300.82 | $437.67 | $0.00 | $329.64 | $59,068.13 |
| 253 | $59,068.13 | $0.00 | $59,399.51 | $333.98 | $2.60 |