How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $71,313 |
| Monthly savings required | $565 |
How much will it cost to send your child to Broadview University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $285,252.82 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $564.51 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 | $27,500.00 |
| 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 Broadview University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $564.51 | $0.00 | $0.00 | $564.51 |
| 2 | $564.51 | $564.51 | $0.00 | $3.19 | $1,132.21 |
| 3 | $1,132.21 | $564.51 | $0.00 | $6.40 | $1,703.12 |
| 4 | $1,703.12 | $564.51 | $0.00 | $9.63 | $2,277.26 |
| 5 | $2,277.26 | $564.51 | $0.00 | $12.88 | $2,854.65 |
| 6 | $2,854.65 | $564.51 | $0.00 | $16.14 | $3,435.30 |
| 7 | $3,435.30 | $564.51 | $0.00 | $19.42 | $4,019.23 |
| 8 | $4,019.23 | $564.51 | $0.00 | $22.73 | $4,606.47 |
| 9 | $4,606.47 | $564.51 | $0.00 | $26.05 | $5,197.03 |
| 10 | $5,197.03 | $564.51 | $0.00 | $29.38 | $5,790.92 |
| 11 | $5,790.92 | $564.51 | $0.00 | $32.74 | $6,388.17 |
| 12 | $6,388.17 | $564.51 | $0.00 | $36.12 | $6,988.80 |
| 13 | $6,988.80 | $564.51 | $0.00 | $39.52 | $7,592.83 |
| 14 | $7,592.83 | $564.51 | $0.00 | $42.93 | $8,200.27 |
| 15 | $8,200.27 | $564.51 | $0.00 | $46.37 | $8,811.15 |
| 16 | $8,811.15 | $564.51 | $0.00 | $49.82 | $9,425.48 |
| 17 | $9,425.48 | $564.51 | $0.00 | $53.29 | $10,043.28 |
| 18 | $10,043.28 | $564.51 | $0.00 | $56.79 | $10,664.58 |
| 19 | $10,664.58 | $564.51 | $0.00 | $60.30 | $11,289.39 |
| 20 | $11,289.39 | $564.51 | $0.00 | $63.83 | $11,917.73 |
| 21 | $11,917.73 | $564.51 | $0.00 | $67.38 | $12,549.62 |
| 22 | $12,549.62 | $564.51 | $0.00 | $70.96 | $13,185.09 |
| 23 | $13,185.09 | $564.51 | $0.00 | $74.55 | $13,824.15 |
| 24 | $13,824.15 | $564.51 | $0.00 | $78.16 | $14,466.82 |
| 25 | $14,466.82 | $564.51 | $0.00 | $81.80 | $15,113.13 |
| 26 | $15,113.13 | $564.51 | $0.00 | $85.45 | $15,763.09 |
| 27 | $15,763.09 | $564.51 | $0.00 | $89.13 | $16,416.73 |
| 28 | $16,416.73 | $564.51 | $0.00 | $92.82 | $17,074.06 |
| 29 | $17,074.06 | $564.51 | $0.00 | $96.54 | $17,735.11 |
| 30 | $17,735.11 | $564.51 | $0.00 | $100.28 | $18,399.90 |
| 31 | $18,399.90 | $564.51 | $0.00 | $104.04 | $19,068.45 |
| 32 | $19,068.45 | $564.51 | $0.00 | $107.82 | $19,740.78 |
| 33 | $19,740.78 | $564.51 | $0.00 | $111.62 | $20,416.91 |
| 34 | $20,416.91 | $564.51 | $0.00 | $115.44 | $21,096.86 |
| 35 | $21,096.86 | $564.51 | $0.00 | $119.28 | $21,780.65 |
| 36 | $21,780.65 | $564.51 | $0.00 | $123.15 | $22,468.31 |
| 37 | $22,468.31 | $564.51 | $0.00 | $127.04 | $23,159.86 |
| 38 | $23,159.86 | $564.51 | $0.00 | $130.95 | $23,855.32 |
| 39 | $23,855.32 | $564.51 | $0.00 | $134.88 | $24,554.71 |
| 40 | $24,554.71 | $564.51 | $0.00 | $138.84 | $25,258.06 |
| 41 | $25,258.06 | $564.51 | $0.00 | $142.81 | $25,965.38 |
| 42 | $25,965.38 | $564.51 | $0.00 | $146.81 | $26,676.70 |
| 43 | $26,676.70 | $564.51 | $0.00 | $150.83 | $27,392.04 |
| 44 | $27,392.04 | $564.51 | $0.00 | $154.88 | $28,111.43 |
| 45 | $28,111.43 | $564.51 | $0.00 | $158.95 | $28,834.89 |
| 46 | $28,834.89 | $564.51 | $0.00 | $163.04 | $29,562.44 |
| 47 | $29,562.44 | $564.51 | $0.00 | $167.15 | $30,294.10 |
| 48 | $30,294.10 | $564.51 | $0.00 | $171.29 | $31,029.90 |
| 49 | $31,029.90 | $564.51 | $0.00 | $175.45 | $31,769.86 |
| 50 | $31,769.86 | $564.51 | $0.00 | $179.63 | $32,514.00 |
| 51 | $32,514.00 | $564.51 | $0.00 | $183.84 | $33,262.35 |
| 52 | $33,262.35 | $564.51 | $0.00 | $188.07 | $34,014.93 |
| 53 | $34,014.93 | $564.51 | $0.00 | $192.33 | $34,771.77 |
| 54 | $34,771.77 | $564.51 | $0.00 | $196.60 | $35,532.88 |
| 55 | $35,532.88 | $564.51 | $0.00 | $200.91 | $36,298.30 |
| 56 | $36,298.30 | $564.51 | $0.00 | $205.24 | $37,068.05 |
| 57 | $37,068.05 | $564.51 | $0.00 | $209.59 | $37,842.15 |
| 58 | $37,842.15 | $564.51 | $0.00 | $213.97 | $38,620.63 |
| 59 | $38,620.63 | $564.51 | $0.00 | $218.37 | $39,403.51 |
| 60 | $39,403.51 | $564.51 | $0.00 | $222.79 | $40,190.81 |
| 61 | $40,190.81 | $564.51 | $0.00 | $227.24 | $40,982.56 |
| 62 | $40,982.56 | $564.51 | $0.00 | $231.72 | $41,778.79 |
| 63 | $41,778.79 | $564.51 | $0.00 | $236.22 | $42,579.52 |
| 64 | $42,579.52 | $564.51 | $0.00 | $240.75 | $43,384.78 |
| 65 | $43,384.78 | $564.51 | $0.00 | $245.30 | $44,194.59 |
| 66 | $44,194.59 | $564.51 | $0.00 | $249.88 | $45,008.98 |
| 67 | $45,008.98 | $564.51 | $0.00 | $254.49 | $45,827.98 |
| 68 | $45,827.98 | $564.51 | $0.00 | $259.12 | $46,651.61 |
| 69 | $46,651.61 | $564.51 | $0.00 | $263.77 | $47,479.89 |
| 70 | $47,479.89 | $564.51 | $0.00 | $268.46 | $48,312.86 |
| 71 | $48,312.86 | $564.51 | $0.00 | $273.17 | $49,150.54 |
| 72 | $49,150.54 | $564.51 | $0.00 | $277.90 | $49,992.95 |
| 73 | $49,992.95 | $564.51 | $0.00 | $282.67 | $50,840.13 |
| 74 | $50,840.13 | $564.51 | $0.00 | $287.46 | $51,692.10 |
| 75 | $51,692.10 | $564.51 | $0.00 | $292.27 | $52,548.88 |
| 76 | $52,548.88 | $564.51 | $0.00 | $297.12 | $53,410.51 |
| 77 | $53,410.51 | $564.51 | $0.00 | $301.99 | $54,277.01 |
| 78 | $54,277.01 | $564.51 | $0.00 | $306.89 | $55,148.41 |
| 79 | $55,148.41 | $564.51 | $0.00 | $311.82 | $56,024.74 |
| 80 | $56,024.74 | $564.51 | $0.00 | $316.77 | $56,906.02 |
| 81 | $56,906.02 | $564.51 | $0.00 | $321.75 | $57,792.28 |
| 82 | $57,792.28 | $564.51 | $0.00 | $326.77 | $58,683.56 |
| 83 | $58,683.56 | $564.51 | $0.00 | $331.81 | $59,579.88 |
| 84 | $59,579.88 | $564.51 | $0.00 | $336.87 | $60,481.26 |
| 85 | $60,481.26 | $564.51 | $0.00 | $341.97 | $61,387.74 |
| 86 | $61,387.74 | $564.51 | $0.00 | $347.10 | $62,299.35 |
| 87 | $62,299.35 | $564.51 | $0.00 | $352.25 | $63,216.11 |
| 88 | $63,216.11 | $564.51 | $0.00 | $357.43 | $64,138.05 |
| 89 | $64,138.05 | $564.51 | $0.00 | $362.65 | $65,065.21 |
| 90 | $65,065.21 | $564.51 | $0.00 | $367.89 | $65,997.61 |
| 91 | $65,997.61 | $564.51 | $0.00 | $373.16 | $66,935.28 |
| 92 | $66,935.28 | $564.51 | $0.00 | $378.46 | $67,878.25 |
| 93 | $67,878.25 | $564.51 | $0.00 | $383.79 | $68,826.55 |
| 94 | $68,826.55 | $564.51 | $0.00 | $389.16 | $69,780.22 |
| 95 | $69,780.22 | $564.51 | $0.00 | $394.55 | $70,739.28 |
| 96 | $70,739.28 | $564.51 | $0.00 | $399.97 | $71,703.76 |
| 97 | $71,703.76 | $564.51 | $0.00 | $405.42 | $72,673.69 |
| 98 | $72,673.69 | $564.51 | $0.00 | $410.91 | $73,649.11 |
| 99 | $73,649.11 | $564.51 | $0.00 | $416.42 | $74,630.04 |
| 100 | $74,630.04 | $564.51 | $0.00 | $421.97 | $75,616.52 |
| 101 | $75,616.52 | $564.51 | $0.00 | $427.55 | $76,608.58 |
| 102 | $76,608.58 | $564.51 | $0.00 | $433.16 | $77,606.25 |
| 103 | $77,606.25 | $564.51 | $0.00 | $438.80 | $78,609.56 |
| 104 | $78,609.56 | $564.51 | $0.00 | $444.47 | $79,618.54 |
| 105 | $79,618.54 | $564.51 | $0.00 | $450.17 | $80,633.22 |
| 106 | $80,633.22 | $564.51 | $0.00 | $455.91 | $81,653.64 |
| 107 | $81,653.64 | $564.51 | $0.00 | $461.68 | $82,679.83 |
| 108 | $82,679.83 | $564.51 | $0.00 | $467.48 | $83,711.82 |
| 109 | $83,711.82 | $564.51 | $0.00 | $473.32 | $84,749.65 |
| 110 | $84,749.65 | $564.51 | $0.00 | $479.19 | $85,793.35 |
| 111 | $85,793.35 | $564.51 | $0.00 | $485.09 | $86,842.95 |
| 112 | $86,842.95 | $564.51 | $0.00 | $491.02 | $87,898.48 |
| 113 | $87,898.48 | $564.51 | $0.00 | $496.99 | $88,959.98 |
| 114 | $88,959.98 | $564.51 | $0.00 | $502.99 | $90,027.48 |
| 115 | $90,027.48 | $564.51 | $0.00 | $509.03 | $91,101.02 |
| 116 | $91,101.02 | $564.51 | $0.00 | $515.10 | $92,180.63 |
| 117 | $92,180.63 | $564.51 | $0.00 | $521.20 | $93,266.34 |
| 118 | $93,266.34 | $564.51 | $0.00 | $527.34 | $94,358.19 |
| 119 | $94,358.19 | $564.51 | $0.00 | $533.51 | $95,456.21 |
| 120 | $95,456.21 | $564.51 | $0.00 | $539.72 | $96,560.44 |
| 121 | $96,560.44 | $564.51 | $0.00 | $545.97 | $97,670.92 |
| 122 | $97,670.92 | $564.51 | $0.00 | $552.25 | $98,787.68 |
| 123 | $98,787.68 | $564.51 | $0.00 | $558.56 | $99,910.75 |
| 124 | $99,910.75 | $564.51 | $0.00 | $564.91 | $101,040.17 |
| 125 | $101,040.17 | $564.51 | $0.00 | $571.30 | $102,175.98 |
| 126 | $102,175.98 | $564.51 | $0.00 | $577.72 | $103,318.21 |
| 127 | $103,318.21 | $564.51 | $0.00 | $584.18 | $104,466.90 |
| 128 | $104,466.90 | $564.51 | $0.00 | $590.67 | $105,622.08 |
| 129 | $105,622.08 | $564.51 | $0.00 | $597.20 | $106,783.79 |
| 130 | $106,783.79 | $564.51 | $0.00 | $603.77 | $107,952.07 |
| 131 | $107,952.07 | $564.51 | $0.00 | $610.38 | $109,126.96 |
| 132 | $109,126.96 | $564.51 | $0.00 | $617.02 | $110,308.49 |
| 133 | $110,308.49 | $564.51 | $0.00 | $623.70 | $111,496.70 |
| 134 | $111,496.70 | $564.51 | $0.00 | $630.42 | $112,691.63 |
| 135 | $112,691.63 | $564.51 | $0.00 | $637.17 | $113,893.31 |
| 136 | $113,893.31 | $564.51 | $0.00 | $643.97 | $115,101.79 |
| 137 | $115,101.79 | $564.51 | $0.00 | $650.80 | $116,317.10 |
| 138 | $116,317.10 | $564.51 | $0.00 | $657.67 | $117,539.28 |
| 139 | $117,539.28 | $564.51 | $0.00 | $664.58 | $118,768.37 |
| 140 | $118,768.37 | $564.51 | $0.00 | $671.53 | $120,004.41 |
| 141 | $120,004.41 | $564.51 | $0.00 | $678.52 | $121,247.44 |
| 142 | $121,247.44 | $564.51 | $0.00 | $685.55 | $122,497.50 |
| 143 | $122,497.50 | $564.51 | $0.00 | $692.62 | $123,754.63 |
| 144 | $123,754.63 | $564.51 | $0.00 | $699.73 | $125,018.87 |
| 145 | $125,018.87 | $564.51 | $0.00 | $706.87 | $126,290.25 |
| 146 | $126,290.25 | $564.51 | $0.00 | $714.06 | $127,568.82 |
| 147 | $127,568.82 | $564.51 | $0.00 | $721.29 | $128,854.62 |
| 148 | $128,854.62 | $564.51 | $0.00 | $728.56 | $130,147.69 |
| 149 | $130,147.69 | $564.51 | $0.00 | $735.87 | $131,448.07 |
| 150 | $131,448.07 | $564.51 | $0.00 | $743.23 | $132,755.81 |
| 151 | $132,755.81 | $564.51 | $0.00 | $750.62 | $134,070.94 |
| 152 | $134,070.94 | $564.51 | $0.00 | $758.06 | $135,393.51 |
| 153 | $135,393.51 | $564.51 | $0.00 | $765.53 | $136,723.55 |
| 154 | $136,723.55 | $564.51 | $0.00 | $773.05 | $138,061.11 |
| 155 | $138,061.11 | $564.51 | $0.00 | $780.62 | $139,406.24 |
| 156 | $139,406.24 | $564.51 | $0.00 | $788.22 | $140,758.97 |
| 157 | $140,758.97 | $564.51 | $0.00 | $795.87 | $142,119.35 |
| 158 | $142,119.35 | $564.51 | $0.00 | $803.56 | $143,487.42 |
| 159 | $143,487.42 | $564.51 | $0.00 | $811.30 | $144,863.23 |
| 160 | $144,863.23 | $564.51 | $0.00 | $819.08 | $146,246.82 |
| 161 | $146,246.82 | $564.51 | $0.00 | $826.90 | $147,638.23 |
| 162 | $147,638.23 | $564.51 | $0.00 | $834.77 | $149,037.51 |
| 163 | $149,037.51 | $564.51 | $0.00 | $842.68 | $150,444.70 |
| 164 | $150,444.70 | $564.51 | $0.00 | $850.64 | $151,859.85 |
| 165 | $151,859.85 | $564.51 | $0.00 | $858.64 | $153,283.00 |
| 166 | $153,283.00 | $564.51 | $0.00 | $866.68 | $154,714.19 |
| 167 | $154,714.19 | $564.51 | $0.00 | $874.78 | $156,153.48 |
| 168 | $156,153.48 | $564.51 | $0.00 | $882.91 | $157,600.90 |
| 169 | $157,600.90 | $564.51 | $0.00 | $891.10 | $159,056.51 |
| 170 | $159,056.51 | $564.51 | $0.00 | $899.33 | $160,520.35 |
| 171 | $160,520.35 | $564.51 | $0.00 | $907.61 | $161,992.47 |
| 172 | $161,992.47 | $564.51 | $0.00 | $915.93 | $163,472.91 |
| 173 | $163,472.91 | $564.51 | $0.00 | $924.30 | $164,961.72 |
| 174 | $164,961.72 | $564.51 | $0.00 | $932.72 | $166,458.95 |
| 175 | $166,458.95 | $564.51 | $0.00 | $941.18 | $167,964.64 |
| 176 | $167,964.64 | $564.51 | $0.00 | $949.70 | $169,478.85 |
| 177 | $169,478.85 | $564.51 | $0.00 | $958.26 | $171,001.62 |
| 178 | $171,001.62 | $564.51 | $0.00 | $966.87 | $172,533.00 |
| 179 | $172,533.00 | $564.51 | $0.00 | $975.53 | $174,073.04 |
| 180 | $174,073.04 | $564.51 | $0.00 | $984.23 | $175,621.78 |
| 181 | $175,621.78 | $564.51 | $0.00 | $992.99 | $177,179.28 |
| 182 | $177,179.28 | $564.51 | $0.00 | $1,001.80 | $178,745.59 |
| 183 | $178,745.59 | $564.51 | $0.00 | $1,010.65 | $180,320.75 |
| 184 | $180,320.75 | $564.51 | $0.00 | $1,019.56 | $181,904.82 |
| 185 | $181,904.82 | $564.51 | $0.00 | $1,028.52 | $183,497.85 |
| 186 | $183,497.85 | $564.51 | $0.00 | $1,037.52 | $185,099.88 |
| 187 | $185,099.88 | $564.51 | $0.00 | $1,046.58 | $186,710.97 |
| 188 | $186,710.97 | $564.51 | $0.00 | $1,055.69 | $188,331.17 |
| 189 | $188,331.17 | $564.51 | $0.00 | $1,064.85 | $189,960.53 |
| 190 | $189,960.53 | $564.51 | $0.00 | $1,074.06 | $191,599.10 |
| 191 | $191,599.10 | $564.51 | $0.00 | $1,083.33 | $193,246.94 |
| 192 | $193,246.94 | $564.51 | $0.00 | $1,092.65 | $194,904.10 |
| 193 | $194,904.10 | $564.51 | $0.00 | $1,102.02 | $196,570.63 |
| 194 | $196,570.63 | $564.51 | $0.00 | $1,111.44 | $198,246.58 |
| 195 | $198,246.58 | $564.51 | $0.00 | $1,120.91 | $199,932.00 |
| 196 | $199,932.00 | $564.51 | $0.00 | $1,130.44 | $201,626.95 |
| 197 | $201,626.95 | $564.51 | $0.00 | $1,140.03 | $203,331.49 |
| 198 | $203,331.49 | $564.51 | $0.00 | $1,149.67 | $205,045.67 |
| 199 | $205,045.67 | $564.51 | $0.00 | $1,159.36 | $206,769.54 |
| 200 | $206,769.54 | $564.51 | $0.00 | $1,169.11 | $208,503.16 |
| 201 | $208,503.16 | $564.51 | $0.00 | $1,178.91 | $210,246.58 |
| 202 | $210,246.58 | $564.51 | $0.00 | $1,188.76 | $211,999.85 |
| 203 | $211,999.85 | $564.51 | $0.00 | $1,198.68 | $213,763.04 |
| 204 | $213,763.04 | $564.51 | $0.00 | $1,208.65 | $215,536.20 |
| 205 | $215,536.20 | $564.51 | $0.00 | $1,218.67 | $217,319.38 |
| 206 | $217,319.38 | $564.51 | $0.00 | $1,228.76 | $219,112.65 |
| 207 | $219,112.65 | $564.51 | $0.00 | $1,238.89 | $220,916.05 |
| 208 | $220,916.05 | $564.51 | $0.00 | $1,249.09 | $222,729.65 |
| 209 | $222,729.65 | $564.51 | $0.00 | $1,259.35 | $224,553.51 |
| 210 | $224,553.51 | $564.51 | $0.00 | $1,269.66 | $226,387.68 |
| 211 | $226,387.68 | $564.51 | $0.00 | $1,280.03 | $228,232.22 |
| 212 | $228,232.22 | $564.51 | $0.00 | $1,290.46 | $230,087.19 |
| 213 | $230,087.19 | $564.51 | $0.00 | $1,300.95 | $231,952.65 |
| 214 | $231,952.65 | $564.51 | $0.00 | $1,311.49 | $233,828.65 |
| 215 | $233,828.65 | $564.51 | $0.00 | $1,322.10 | $235,715.26 |
| 216 | $235,715.26 | $564.51 | $0.00 | $1,332.77 | $237,612.54 |
| 217 | $237,612.54 | $564.51 | $66,182.03 | $1,343.50 | $173,338.52 |
| 218 | $173,338.52 | $564.51 | $0.00 | $980.08 | $174,883.11 |
| 219 | $174,883.11 | $564.51 | $0.00 | $988.81 | $176,436.43 |
| 220 | $176,436.43 | $564.51 | $0.00 | $997.60 | $177,998.54 |
| 221 | $177,998.54 | $564.51 | $0.00 | $1,006.43 | $179,569.48 |
| 222 | $179,569.48 | $564.51 | $0.00 | $1,015.31 | $181,149.30 |
| 223 | $181,149.30 | $564.51 | $0.00 | $1,024.24 | $182,738.05 |
| 224 | $182,738.05 | $564.51 | $0.00 | $1,033.23 | $184,335.79 |
| 225 | $184,335.79 | $564.51 | $0.00 | $1,042.26 | $185,942.56 |
| 226 | $185,942.56 | $564.51 | $0.00 | $1,051.35 | $187,558.42 |
| 227 | $187,558.42 | $564.51 | $0.00 | $1,060.48 | $189,183.41 |
| 228 | $189,183.41 | $564.51 | $0.00 | $1,069.67 | $190,817.59 |
| 229 | $190,817.59 | $564.51 | $69,491.13 | $1,078.91 | $122,969.88 |
| 230 | $122,969.88 | $564.51 | $0.00 | $695.29 | $124,229.68 |
| 231 | $124,229.68 | $564.51 | $0.00 | $702.41 | $125,496.60 |
| 232 | $125,496.60 | $564.51 | $0.00 | $709.58 | $126,770.69 |
| 233 | $126,770.69 | $564.51 | $0.00 | $716.78 | $128,051.98 |
| 234 | $128,051.98 | $564.51 | $0.00 | $724.02 | $129,340.51 |
| 235 | $129,340.51 | $564.51 | $0.00 | $731.31 | $130,636.33 |
| 236 | $130,636.33 | $564.51 | $0.00 | $738.64 | $131,939.48 |
| 237 | $131,939.48 | $564.51 | $0.00 | $746.01 | $133,250.00 |
| 238 | $133,250.00 | $564.51 | $0.00 | $753.41 | $134,567.92 |
| 239 | $134,567.92 | $564.51 | $0.00 | $760.87 | $135,893.30 |
| 240 | $135,893.30 | $564.51 | $0.00 | $768.36 | $137,226.17 |
| 241 | $137,226.17 | $564.51 | $72,965.69 | $775.90 | $65,600.89 |
| 242 | $65,600.89 | $564.51 | $0.00 | $370.92 | $66,536.32 |
| 243 | $66,536.32 | $564.51 | $0.00 | $376.21 | $67,477.04 |
| 244 | $67,477.04 | $564.51 | $0.00 | $381.52 | $68,423.07 |
| 245 | $68,423.07 | $564.51 | $0.00 | $386.87 | $69,374.45 |
| 246 | $69,374.45 | $564.51 | $0.00 | $392.25 | $70,331.21 |
| 247 | $70,331.21 | $564.51 | $0.00 | $397.66 | $71,293.38 |
| 248 | $71,293.38 | $564.51 | $0.00 | $403.10 | $72,260.99 |
| 249 | $72,260.99 | $564.51 | $0.00 | $408.57 | $73,234.07 |
| 250 | $73,234.07 | $564.51 | $0.00 | $414.08 | $74,212.66 |
| 251 | $74,212.66 | $564.51 | $0.00 | $419.61 | $75,196.78 |
| 252 | $75,196.78 | $564.51 | $0.00 | $425.17 | $76,186.46 |
| 253 | $76,186.46 | $0.00 | $76,613.97 | $430.77 | $3.26 |