How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $53,838 |
| Monthly savings required | $426 |
How much will it cost to send your child to Indiana University Kokomo in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $215,350.32 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $426.17 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 | $20,761.00 |
| 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 Indiana University Kokomo in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $426.17 | $0.00 | $0.00 | $426.17 |
| 2 | $426.17 | $426.17 | $0.00 | $2.41 | $854.75 |
| 3 | $854.75 | $426.17 | $0.00 | $4.83 | $1,285.75 |
| 4 | $1,285.75 | $426.17 | $0.00 | $7.27 | $1,719.19 |
| 5 | $1,719.19 | $426.17 | $0.00 | $9.72 | $2,155.08 |
| 6 | $2,155.08 | $426.17 | $0.00 | $12.19 | $2,593.44 |
| 7 | $2,593.44 | $426.17 | $0.00 | $14.66 | $3,034.27 |
| 8 | $3,034.27 | $426.17 | $0.00 | $17.16 | $3,477.60 |
| 9 | $3,477.60 | $426.17 | $0.00 | $19.66 | $3,923.43 |
| 10 | $3,923.43 | $426.17 | $0.00 | $22.18 | $4,371.78 |
| 11 | $4,371.78 | $426.17 | $0.00 | $24.72 | $4,822.67 |
| 12 | $4,822.67 | $426.17 | $0.00 | $27.27 | $5,276.11 |
| 13 | $5,276.11 | $426.17 | $0.00 | $29.83 | $5,732.11 |
| 14 | $5,732.11 | $426.17 | $0.00 | $32.41 | $6,190.69 |
| 15 | $6,190.69 | $426.17 | $0.00 | $35.00 | $6,651.86 |
| 16 | $6,651.86 | $426.17 | $0.00 | $37.61 | $7,115.64 |
| 17 | $7,115.64 | $426.17 | $0.00 | $40.23 | $7,582.04 |
| 18 | $7,582.04 | $426.17 | $0.00 | $42.87 | $8,051.08 |
| 19 | $8,051.08 | $426.17 | $0.00 | $45.52 | $8,522.77 |
| 20 | $8,522.77 | $426.17 | $0.00 | $48.19 | $8,997.13 |
| 21 | $8,997.13 | $426.17 | $0.00 | $50.87 | $9,474.17 |
| 22 | $9,474.17 | $426.17 | $0.00 | $53.57 | $9,953.91 |
| 23 | $9,953.91 | $426.17 | $0.00 | $56.28 | $10,436.36 |
| 24 | $10,436.36 | $426.17 | $0.00 | $59.01 | $10,921.54 |
| 25 | $10,921.54 | $426.17 | $0.00 | $61.75 | $11,409.46 |
| 26 | $11,409.46 | $426.17 | $0.00 | $64.51 | $11,900.14 |
| 27 | $11,900.14 | $426.17 | $0.00 | $67.29 | $12,393.60 |
| 28 | $12,393.60 | $426.17 | $0.00 | $70.08 | $12,889.85 |
| 29 | $12,889.85 | $426.17 | $0.00 | $72.88 | $13,388.90 |
| 30 | $13,388.90 | $426.17 | $0.00 | $75.70 | $13,890.77 |
| 31 | $13,890.77 | $426.17 | $0.00 | $78.54 | $14,395.48 |
| 32 | $14,395.48 | $426.17 | $0.00 | $81.39 | $14,903.04 |
| 33 | $14,903.04 | $426.17 | $0.00 | $84.26 | $15,413.47 |
| 34 | $15,413.47 | $426.17 | $0.00 | $87.15 | $15,926.79 |
| 35 | $15,926.79 | $426.17 | $0.00 | $90.05 | $16,443.01 |
| 36 | $16,443.01 | $426.17 | $0.00 | $92.97 | $16,962.15 |
| 37 | $16,962.15 | $426.17 | $0.00 | $95.91 | $17,484.23 |
| 38 | $17,484.23 | $426.17 | $0.00 | $98.86 | $18,009.26 |
| 39 | $18,009.26 | $426.17 | $0.00 | $101.83 | $18,537.26 |
| 40 | $18,537.26 | $426.17 | $0.00 | $104.81 | $19,068.24 |
| 41 | $19,068.24 | $426.17 | $0.00 | $107.81 | $19,602.22 |
| 42 | $19,602.22 | $426.17 | $0.00 | $110.83 | $20,139.22 |
| 43 | $20,139.22 | $426.17 | $0.00 | $113.87 | $20,679.26 |
| 44 | $20,679.26 | $426.17 | $0.00 | $116.92 | $21,222.35 |
| 45 | $21,222.35 | $426.17 | $0.00 | $119.99 | $21,768.51 |
| 46 | $21,768.51 | $426.17 | $0.00 | $123.08 | $22,317.76 |
| 47 | $22,317.76 | $426.17 | $0.00 | $126.19 | $22,870.12 |
| 48 | $22,870.12 | $426.17 | $0.00 | $129.31 | $23,425.60 |
| 49 | $23,425.60 | $426.17 | $0.00 | $132.45 | $23,984.22 |
| 50 | $23,984.22 | $426.17 | $0.00 | $135.61 | $24,546.00 |
| 51 | $24,546.00 | $426.17 | $0.00 | $138.79 | $25,110.96 |
| 52 | $25,110.96 | $426.17 | $0.00 | $141.98 | $25,679.11 |
| 53 | $25,679.11 | $426.17 | $0.00 | $145.19 | $26,250.47 |
| 54 | $26,250.47 | $426.17 | $0.00 | $148.42 | $26,825.06 |
| 55 | $26,825.06 | $426.17 | $0.00 | $151.67 | $27,402.90 |
| 56 | $27,402.90 | $426.17 | $0.00 | $154.94 | $27,984.01 |
| 57 | $27,984.01 | $426.17 | $0.00 | $158.23 | $28,568.41 |
| 58 | $28,568.41 | $426.17 | $0.00 | $161.53 | $29,156.11 |
| 59 | $29,156.11 | $426.17 | $0.00 | $164.85 | $29,747.13 |
| 60 | $29,747.13 | $426.17 | $0.00 | $168.19 | $30,341.49 |
| 61 | $30,341.49 | $426.17 | $0.00 | $171.56 | $30,939.22 |
| 62 | $30,939.22 | $426.17 | $0.00 | $174.93 | $31,540.32 |
| 63 | $31,540.32 | $426.17 | $0.00 | $178.33 | $32,144.82 |
| 64 | $32,144.82 | $426.17 | $0.00 | $181.75 | $32,752.74 |
| 65 | $32,752.74 | $426.17 | $0.00 | $185.19 | $33,364.10 |
| 66 | $33,364.10 | $426.17 | $0.00 | $188.65 | $33,978.92 |
| 67 | $33,978.92 | $426.17 | $0.00 | $192.12 | $34,597.21 |
| 68 | $34,597.21 | $426.17 | $0.00 | $195.62 | $35,219.00 |
| 69 | $35,219.00 | $426.17 | $0.00 | $199.13 | $35,844.30 |
| 70 | $35,844.30 | $426.17 | $0.00 | $202.67 | $36,473.14 |
| 71 | $36,473.14 | $426.17 | $0.00 | $206.22 | $37,105.53 |
| 72 | $37,105.53 | $426.17 | $0.00 | $209.80 | $37,741.50 |
| 73 | $37,741.50 | $426.17 | $0.00 | $213.40 | $38,381.07 |
| 74 | $38,381.07 | $426.17 | $0.00 | $217.01 | $39,024.25 |
| 75 | $39,024.25 | $426.17 | $0.00 | $220.65 | $39,671.07 |
| 76 | $39,671.07 | $426.17 | $0.00 | $224.31 | $40,321.55 |
| 77 | $40,321.55 | $426.17 | $0.00 | $227.98 | $40,975.70 |
| 78 | $40,975.70 | $426.17 | $0.00 | $231.68 | $41,633.55 |
| 79 | $41,633.55 | $426.17 | $0.00 | $235.40 | $42,295.12 |
| 80 | $42,295.12 | $426.17 | $0.00 | $239.14 | $42,960.43 |
| 81 | $42,960.43 | $426.17 | $0.00 | $242.90 | $43,629.50 |
| 82 | $43,629.50 | $426.17 | $0.00 | $246.69 | $44,302.36 |
| 83 | $44,302.36 | $426.17 | $0.00 | $250.49 | $44,979.02 |
| 84 | $44,979.02 | $426.17 | $0.00 | $254.32 | $45,659.51 |
| 85 | $45,659.51 | $426.17 | $0.00 | $258.17 | $46,343.85 |
| 86 | $46,343.85 | $426.17 | $0.00 | $262.03 | $47,032.05 |
| 87 | $47,032.05 | $426.17 | $0.00 | $265.93 | $47,724.15 |
| 88 | $47,724.15 | $426.17 | $0.00 | $269.84 | $48,420.16 |
| 89 | $48,420.16 | $426.17 | $0.00 | $273.77 | $49,120.10 |
| 90 | $49,120.10 | $426.17 | $0.00 | $277.73 | $49,824.00 |
| 91 | $49,824.00 | $426.17 | $0.00 | $281.71 | $50,531.88 |
| 92 | $50,531.88 | $426.17 | $0.00 | $285.71 | $51,243.76 |
| 93 | $51,243.76 | $426.17 | $0.00 | $289.74 | $51,959.67 |
| 94 | $51,959.67 | $426.17 | $0.00 | $293.79 | $52,679.63 |
| 95 | $52,679.63 | $426.17 | $0.00 | $297.86 | $53,403.66 |
| 96 | $53,403.66 | $426.17 | $0.00 | $301.95 | $54,131.78 |
| 97 | $54,131.78 | $426.17 | $0.00 | $306.07 | $54,864.02 |
| 98 | $54,864.02 | $426.17 | $0.00 | $310.21 | $55,600.40 |
| 99 | $55,600.40 | $426.17 | $0.00 | $314.37 | $56,340.94 |
| 100 | $56,340.94 | $426.17 | $0.00 | $318.56 | $57,085.67 |
| 101 | $57,085.67 | $426.17 | $0.00 | $322.77 | $57,834.61 |
| 102 | $57,834.61 | $426.17 | $0.00 | $327.01 | $58,587.79 |
| 103 | $58,587.79 | $426.17 | $0.00 | $331.26 | $59,345.22 |
| 104 | $59,345.22 | $426.17 | $0.00 | $335.55 | $60,106.94 |
| 105 | $60,106.94 | $426.17 | $0.00 | $339.85 | $60,872.96 |
| 106 | $60,872.96 | $426.17 | $0.00 | $344.18 | $61,643.31 |
| 107 | $61,643.31 | $426.17 | $0.00 | $348.54 | $62,418.02 |
| 108 | $62,418.02 | $426.17 | $0.00 | $352.92 | $63,197.11 |
| 109 | $63,197.11 | $426.17 | $0.00 | $357.33 | $63,980.61 |
| 110 | $63,980.61 | $426.17 | $0.00 | $361.76 | $64,768.54 |
| 111 | $64,768.54 | $426.17 | $0.00 | $366.21 | $65,560.92 |
| 112 | $65,560.92 | $426.17 | $0.00 | $370.69 | $66,357.78 |
| 113 | $66,357.78 | $426.17 | $0.00 | $375.20 | $67,159.15 |
| 114 | $67,159.15 | $426.17 | $0.00 | $379.73 | $67,965.05 |
| 115 | $67,965.05 | $426.17 | $0.00 | $384.28 | $68,775.50 |
| 116 | $68,775.50 | $426.17 | $0.00 | $388.87 | $69,590.54 |
| 117 | $69,590.54 | $426.17 | $0.00 | $393.48 | $70,410.19 |
| 118 | $70,410.19 | $426.17 | $0.00 | $398.11 | $71,234.47 |
| 119 | $71,234.47 | $426.17 | $0.00 | $402.77 | $72,063.41 |
| 120 | $72,063.41 | $426.17 | $0.00 | $407.46 | $72,897.04 |
| 121 | $72,897.04 | $426.17 | $0.00 | $412.17 | $73,735.38 |
| 122 | $73,735.38 | $426.17 | $0.00 | $416.91 | $74,578.46 |
| 123 | $74,578.46 | $426.17 | $0.00 | $421.68 | $75,426.31 |
| 124 | $75,426.31 | $426.17 | $0.00 | $426.47 | $76,278.95 |
| 125 | $76,278.95 | $426.17 | $0.00 | $431.29 | $77,136.41 |
| 126 | $77,136.41 | $426.17 | $0.00 | $436.14 | $77,998.72 |
| 127 | $77,998.72 | $426.17 | $0.00 | $441.02 | $78,865.91 |
| 128 | $78,865.91 | $426.17 | $0.00 | $445.92 | $79,738.00 |
| 129 | $79,738.00 | $426.17 | $0.00 | $450.85 | $80,615.02 |
| 130 | $80,615.02 | $426.17 | $0.00 | $455.81 | $81,497.00 |
| 131 | $81,497.00 | $426.17 | $0.00 | $460.80 | $82,383.97 |
| 132 | $82,383.97 | $426.17 | $0.00 | $465.81 | $83,275.95 |
| 133 | $83,275.95 | $426.17 | $0.00 | $470.85 | $84,172.97 |
| 134 | $84,172.97 | $426.17 | $0.00 | $475.93 | $85,075.07 |
| 135 | $85,075.07 | $426.17 | $0.00 | $481.03 | $85,982.27 |
| 136 | $85,982.27 | $426.17 | $0.00 | $486.16 | $86,894.60 |
| 137 | $86,894.60 | $426.17 | $0.00 | $491.31 | $87,812.08 |
| 138 | $87,812.08 | $426.17 | $0.00 | $496.50 | $88,734.75 |
| 139 | $88,734.75 | $426.17 | $0.00 | $501.72 | $89,662.64 |
| 140 | $89,662.64 | $426.17 | $0.00 | $506.97 | $90,595.78 |
| 141 | $90,595.78 | $426.17 | $0.00 | $512.24 | $91,534.19 |
| 142 | $91,534.19 | $426.17 | $0.00 | $517.55 | $92,477.91 |
| 143 | $92,477.91 | $426.17 | $0.00 | $522.88 | $93,426.96 |
| 144 | $93,426.96 | $426.17 | $0.00 | $528.25 | $94,381.38 |
| 145 | $94,381.38 | $426.17 | $0.00 | $533.65 | $95,341.20 |
| 146 | $95,341.20 | $426.17 | $0.00 | $539.07 | $96,306.44 |
| 147 | $96,306.44 | $426.17 | $0.00 | $544.53 | $97,277.14 |
| 148 | $97,277.14 | $426.17 | $0.00 | $550.02 | $98,253.33 |
| 149 | $98,253.33 | $426.17 | $0.00 | $555.54 | $99,235.04 |
| 150 | $99,235.04 | $426.17 | $0.00 | $561.09 | $100,222.30 |
| 151 | $100,222.30 | $426.17 | $0.00 | $566.67 | $101,215.14 |
| 152 | $101,215.14 | $426.17 | $0.00 | $572.29 | $102,213.60 |
| 153 | $102,213.60 | $426.17 | $0.00 | $577.93 | $103,217.70 |
| 154 | $103,217.70 | $426.17 | $0.00 | $583.61 | $104,227.48 |
| 155 | $104,227.48 | $426.17 | $0.00 | $589.32 | $105,242.97 |
| 156 | $105,242.97 | $426.17 | $0.00 | $595.06 | $106,264.20 |
| 157 | $106,264.20 | $426.17 | $0.00 | $600.83 | $107,291.20 |
| 158 | $107,291.20 | $426.17 | $0.00 | $606.64 | $108,324.01 |
| 159 | $108,324.01 | $426.17 | $0.00 | $612.48 | $109,362.66 |
| 160 | $109,362.66 | $426.17 | $0.00 | $618.35 | $110,407.18 |
| 161 | $110,407.18 | $426.17 | $0.00 | $624.26 | $111,457.61 |
| 162 | $111,457.61 | $426.17 | $0.00 | $630.20 | $112,513.98 |
| 163 | $112,513.98 | $426.17 | $0.00 | $636.17 | $113,576.32 |
| 164 | $113,576.32 | $426.17 | $0.00 | $642.18 | $114,644.67 |
| 165 | $114,644.67 | $426.17 | $0.00 | $648.22 | $115,719.06 |
| 166 | $115,719.06 | $426.17 | $0.00 | $654.29 | $116,799.52 |
| 167 | $116,799.52 | $426.17 | $0.00 | $660.40 | $117,886.09 |
| 168 | $117,886.09 | $426.17 | $0.00 | $666.55 | $118,978.81 |
| 169 | $118,978.81 | $426.17 | $0.00 | $672.72 | $120,077.70 |
| 170 | $120,077.70 | $426.17 | $0.00 | $678.94 | $121,182.81 |
| 171 | $121,182.81 | $426.17 | $0.00 | $685.19 | $122,294.17 |
| 172 | $122,294.17 | $426.17 | $0.00 | $691.47 | $123,411.81 |
| 173 | $123,411.81 | $426.17 | $0.00 | $697.79 | $124,535.77 |
| 174 | $124,535.77 | $426.17 | $0.00 | $704.14 | $125,666.08 |
| 175 | $125,666.08 | $426.17 | $0.00 | $710.53 | $126,802.78 |
| 176 | $126,802.78 | $426.17 | $0.00 | $716.96 | $127,945.91 |
| 177 | $127,945.91 | $426.17 | $0.00 | $723.42 | $129,095.50 |
| 178 | $129,095.50 | $426.17 | $0.00 | $729.92 | $130,251.59 |
| 179 | $130,251.59 | $426.17 | $0.00 | $736.46 | $131,414.22 |
| 180 | $131,414.22 | $426.17 | $0.00 | $743.04 | $132,583.43 |
| 181 | $132,583.43 | $426.17 | $0.00 | $749.65 | $133,759.25 |
| 182 | $133,759.25 | $426.17 | $0.00 | $756.29 | $134,941.71 |
| 183 | $134,941.71 | $426.17 | $0.00 | $762.98 | $136,130.86 |
| 184 | $136,130.86 | $426.17 | $0.00 | $769.70 | $137,326.73 |
| 185 | $137,326.73 | $426.17 | $0.00 | $776.47 | $138,529.37 |
| 186 | $138,529.37 | $426.17 | $0.00 | $783.27 | $139,738.81 |
| 187 | $139,738.81 | $426.17 | $0.00 | $790.10 | $140,955.08 |
| 188 | $140,955.08 | $426.17 | $0.00 | $796.98 | $142,178.23 |
| 189 | $142,178.23 | $426.17 | $0.00 | $803.90 | $143,408.30 |
| 190 | $143,408.30 | $426.17 | $0.00 | $810.85 | $144,645.32 |
| 191 | $144,645.32 | $426.17 | $0.00 | $817.85 | $145,889.34 |
| 192 | $145,889.34 | $426.17 | $0.00 | $824.88 | $147,140.39 |
| 193 | $147,140.39 | $426.17 | $0.00 | $831.95 | $148,398.51 |
| 194 | $148,398.51 | $426.17 | $0.00 | $839.07 | $149,663.75 |
| 195 | $149,663.75 | $426.17 | $0.00 | $846.22 | $150,936.14 |
| 196 | $150,936.14 | $426.17 | $0.00 | $853.41 | $152,215.72 |
| 197 | $152,215.72 | $426.17 | $0.00 | $860.65 | $153,502.54 |
| 198 | $153,502.54 | $426.17 | $0.00 | $867.93 | $154,796.64 |
| 199 | $154,796.64 | $426.17 | $0.00 | $875.24 | $156,098.05 |
| 200 | $156,098.05 | $426.17 | $0.00 | $882.60 | $157,406.82 |
| 201 | $157,406.82 | $426.17 | $0.00 | $890.00 | $158,722.99 |
| 202 | $158,722.99 | $426.17 | $0.00 | $897.44 | $160,046.60 |
| 203 | $160,046.60 | $426.17 | $0.00 | $904.93 | $161,377.70 |
| 204 | $161,377.70 | $426.17 | $0.00 | $912.45 | $162,716.32 |
| 205 | $162,716.32 | $426.17 | $0.00 | $920.02 | $164,062.51 |
| 206 | $164,062.51 | $426.17 | $0.00 | $927.63 | $165,416.31 |
| 207 | $165,416.31 | $426.17 | $0.00 | $935.29 | $166,777.77 |
| 208 | $166,777.77 | $426.17 | $0.00 | $942.99 | $168,146.93 |
| 209 | $168,146.93 | $426.17 | $0.00 | $950.73 | $169,523.83 |
| 210 | $169,523.83 | $426.17 | $0.00 | $958.51 | $170,908.51 |
| 211 | $170,908.51 | $426.17 | $0.00 | $966.34 | $172,301.02 |
| 212 | $172,301.02 | $426.17 | $0.00 | $974.22 | $173,701.41 |
| 213 | $173,701.41 | $426.17 | $0.00 | $982.13 | $175,109.71 |
| 214 | $175,109.71 | $426.17 | $0.00 | $990.10 | $176,525.98 |
| 215 | $176,525.98 | $426.17 | $0.00 | $998.10 | $177,950.25 |
| 216 | $177,950.25 | $426.17 | $0.00 | $1,006.16 | $179,382.58 |
| 217 | $179,382.58 | $426.17 | $49,963.82 | $1,014.26 | $130,859.19 |
| 218 | $130,859.19 | $426.17 | $0.00 | $739.90 | $132,025.26 |
| 219 | $132,025.26 | $426.17 | $0.00 | $746.49 | $133,197.92 |
| 220 | $133,197.92 | $426.17 | $0.00 | $753.12 | $134,377.21 |
| 221 | $134,377.21 | $426.17 | $0.00 | $759.79 | $135,563.17 |
| 222 | $135,563.17 | $426.17 | $0.00 | $766.49 | $136,755.83 |
| 223 | $136,755.83 | $426.17 | $0.00 | $773.24 | $137,955.24 |
| 224 | $137,955.24 | $426.17 | $0.00 | $780.02 | $139,161.43 |
| 225 | $139,161.43 | $426.17 | $0.00 | $786.84 | $140,374.44 |
| 226 | $140,374.44 | $426.17 | $0.00 | $793.70 | $141,594.31 |
| 227 | $141,594.31 | $426.17 | $0.00 | $800.59 | $142,821.07 |
| 228 | $142,821.07 | $426.17 | $0.00 | $807.53 | $144,054.77 |
| 229 | $144,054.77 | $426.17 | $52,462.01 | $814.51 | $92,833.44 |
| 230 | $92,833.44 | $426.17 | $0.00 | $524.89 | $93,784.50 |
| 231 | $93,784.50 | $426.17 | $0.00 | $530.27 | $94,740.94 |
| 232 | $94,740.94 | $426.17 | $0.00 | $535.68 | $95,702.79 |
| 233 | $95,702.79 | $426.17 | $0.00 | $541.12 | $96,670.08 |
| 234 | $96,670.08 | $426.17 | $0.00 | $546.59 | $97,642.84 |
| 235 | $97,642.84 | $426.17 | $0.00 | $552.09 | $98,621.10 |
| 236 | $98,621.10 | $426.17 | $0.00 | $557.62 | $99,604.89 |
| 237 | $99,604.89 | $426.17 | $0.00 | $563.18 | $100,594.24 |
| 238 | $100,594.24 | $426.17 | $0.00 | $568.77 | $101,589.18 |
| 239 | $101,589.18 | $426.17 | $0.00 | $574.40 | $102,589.75 |
| 240 | $102,589.75 | $426.17 | $0.00 | $580.06 | $103,595.98 |
| 241 | $103,595.98 | $426.17 | $55,085.11 | $585.75 | $49,522.79 |
| 242 | $49,522.79 | $426.17 | $0.00 | $280.01 | $50,228.97 |
| 243 | $50,228.97 | $426.17 | $0.00 | $284.00 | $50,939.14 |
| 244 | $50,939.14 | $426.17 | $0.00 | $288.02 | $51,653.33 |
| 245 | $51,653.33 | $426.17 | $0.00 | $292.06 | $52,371.56 |
| 246 | $52,371.56 | $426.17 | $0.00 | $296.12 | $53,093.85 |
| 247 | $53,093.85 | $426.17 | $0.00 | $300.20 | $53,820.22 |
| 248 | $53,820.22 | $426.17 | $0.00 | $304.31 | $54,550.70 |
| 249 | $54,550.70 | $426.17 | $0.00 | $308.44 | $55,285.31 |
| 250 | $55,285.31 | $426.17 | $0.00 | $312.59 | $56,024.07 |
| 251 | $56,024.07 | $426.17 | $0.00 | $316.77 | $56,767.01 |
| 252 | $56,767.01 | $426.17 | $0.00 | $320.97 | $57,514.15 |
| 253 | $57,514.15 | $0.00 | $57,839.37 | $325.19 | ($0.03) |