How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $50,054 |
| Monthly savings required | $396 |
How much will it cost to send your child to Purdue Global Des Moines Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $200,216.36 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $396.22 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 | $19,302.00 |
| 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 Purdue Global Des Moines Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $396.22 | $0.00 | $0.00 | $396.22 |
| 2 | $396.22 | $396.22 | $0.00 | $2.24 | $794.68 |
| 3 | $794.68 | $396.22 | $0.00 | $4.49 | $1,195.39 |
| 4 | $1,195.39 | $396.22 | $0.00 | $6.76 | $1,598.37 |
| 5 | $1,598.37 | $396.22 | $0.00 | $9.04 | $2,003.63 |
| 6 | $2,003.63 | $396.22 | $0.00 | $11.33 | $2,411.18 |
| 7 | $2,411.18 | $396.22 | $0.00 | $13.63 | $2,821.03 |
| 8 | $2,821.03 | $396.22 | $0.00 | $15.95 | $3,233.20 |
| 9 | $3,233.20 | $396.22 | $0.00 | $18.28 | $3,647.70 |
| 10 | $3,647.70 | $396.22 | $0.00 | $20.62 | $4,064.54 |
| 11 | $4,064.54 | $396.22 | $0.00 | $22.98 | $4,483.74 |
| 12 | $4,483.74 | $396.22 | $0.00 | $25.35 | $4,905.31 |
| 13 | $4,905.31 | $396.22 | $0.00 | $27.74 | $5,329.27 |
| 14 | $5,329.27 | $396.22 | $0.00 | $30.13 | $5,755.62 |
| 15 | $5,755.62 | $396.22 | $0.00 | $32.54 | $6,184.38 |
| 16 | $6,184.38 | $396.22 | $0.00 | $34.97 | $6,615.57 |
| 17 | $6,615.57 | $396.22 | $0.00 | $37.41 | $7,049.20 |
| 18 | $7,049.20 | $396.22 | $0.00 | $39.86 | $7,485.28 |
| 19 | $7,485.28 | $396.22 | $0.00 | $42.32 | $7,923.82 |
| 20 | $7,923.82 | $396.22 | $0.00 | $44.80 | $8,364.84 |
| 21 | $8,364.84 | $396.22 | $0.00 | $47.30 | $8,808.36 |
| 22 | $8,808.36 | $396.22 | $0.00 | $49.80 | $9,254.38 |
| 23 | $9,254.38 | $396.22 | $0.00 | $52.33 | $9,702.93 |
| 24 | $9,702.93 | $396.22 | $0.00 | $54.86 | $10,154.01 |
| 25 | $10,154.01 | $396.22 | $0.00 | $57.41 | $10,607.64 |
| 26 | $10,607.64 | $396.22 | $0.00 | $59.98 | $11,063.84 |
| 27 | $11,063.84 | $396.22 | $0.00 | $62.56 | $11,522.62 |
| 28 | $11,522.62 | $396.22 | $0.00 | $65.15 | $11,983.99 |
| 29 | $11,983.99 | $396.22 | $0.00 | $67.76 | $12,447.97 |
| 30 | $12,447.97 | $396.22 | $0.00 | $70.38 | $12,914.57 |
| 31 | $12,914.57 | $396.22 | $0.00 | $73.02 | $13,383.81 |
| 32 | $13,383.81 | $396.22 | $0.00 | $75.67 | $13,855.70 |
| 33 | $13,855.70 | $396.22 | $0.00 | $78.34 | $14,330.26 |
| 34 | $14,330.26 | $396.22 | $0.00 | $81.03 | $14,807.51 |
| 35 | $14,807.51 | $396.22 | $0.00 | $83.72 | $15,287.45 |
| 36 | $15,287.45 | $396.22 | $0.00 | $86.44 | $15,770.11 |
| 37 | $15,770.11 | $396.22 | $0.00 | $89.17 | $16,255.50 |
| 38 | $16,255.50 | $396.22 | $0.00 | $91.91 | $16,743.63 |
| 39 | $16,743.63 | $396.22 | $0.00 | $94.67 | $17,234.52 |
| 40 | $17,234.52 | $396.22 | $0.00 | $97.45 | $17,728.19 |
| 41 | $17,728.19 | $396.22 | $0.00 | $100.24 | $18,224.65 |
| 42 | $18,224.65 | $396.22 | $0.00 | $103.04 | $18,723.91 |
| 43 | $18,723.91 | $396.22 | $0.00 | $105.87 | $19,226.00 |
| 44 | $19,226.00 | $396.22 | $0.00 | $108.71 | $19,730.93 |
| 45 | $19,730.93 | $396.22 | $0.00 | $111.56 | $20,238.71 |
| 46 | $20,238.71 | $396.22 | $0.00 | $114.43 | $20,749.36 |
| 47 | $20,749.36 | $396.22 | $0.00 | $117.32 | $21,262.90 |
| 48 | $21,262.90 | $396.22 | $0.00 | $120.22 | $21,779.34 |
| 49 | $21,779.34 | $396.22 | $0.00 | $123.14 | $22,298.70 |
| 50 | $22,298.70 | $396.22 | $0.00 | $126.08 | $22,821.00 |
| 51 | $22,821.00 | $396.22 | $0.00 | $129.03 | $23,346.25 |
| 52 | $23,346.25 | $396.22 | $0.00 | $132.00 | $23,874.47 |
| 53 | $23,874.47 | $396.22 | $0.00 | $134.99 | $24,405.68 |
| 54 | $24,405.68 | $396.22 | $0.00 | $137.99 | $24,939.89 |
| 55 | $24,939.89 | $396.22 | $0.00 | $141.01 | $25,477.12 |
| 56 | $25,477.12 | $396.22 | $0.00 | $144.05 | $26,017.39 |
| 57 | $26,017.39 | $396.22 | $0.00 | $147.11 | $26,560.72 |
| 58 | $26,560.72 | $396.22 | $0.00 | $150.18 | $27,107.12 |
| 59 | $27,107.12 | $396.22 | $0.00 | $153.27 | $27,656.61 |
| 60 | $27,656.61 | $396.22 | $0.00 | $156.37 | $28,209.20 |
| 61 | $28,209.20 | $396.22 | $0.00 | $159.50 | $28,764.92 |
| 62 | $28,764.92 | $396.22 | $0.00 | $162.64 | $29,323.78 |
| 63 | $29,323.78 | $396.22 | $0.00 | $165.80 | $29,885.80 |
| 64 | $29,885.80 | $396.22 | $0.00 | $168.98 | $30,451.00 |
| 65 | $30,451.00 | $396.22 | $0.00 | $172.17 | $31,019.39 |
| 66 | $31,019.39 | $396.22 | $0.00 | $175.39 | $31,591.00 |
| 67 | $31,591.00 | $396.22 | $0.00 | $178.62 | $32,165.84 |
| 68 | $32,165.84 | $396.22 | $0.00 | $181.87 | $32,743.93 |
| 69 | $32,743.93 | $396.22 | $0.00 | $185.14 | $33,325.29 |
| 70 | $33,325.29 | $396.22 | $0.00 | $188.43 | $33,909.94 |
| 71 | $33,909.94 | $396.22 | $0.00 | $191.73 | $34,497.89 |
| 72 | $34,497.89 | $396.22 | $0.00 | $195.06 | $35,089.17 |
| 73 | $35,089.17 | $396.22 | $0.00 | $198.40 | $35,683.79 |
| 74 | $35,683.79 | $396.22 | $0.00 | $201.76 | $36,281.77 |
| 75 | $36,281.77 | $396.22 | $0.00 | $205.14 | $36,883.13 |
| 76 | $36,883.13 | $396.22 | $0.00 | $208.54 | $37,487.89 |
| 77 | $37,487.89 | $396.22 | $0.00 | $211.96 | $38,096.07 |
| 78 | $38,096.07 | $396.22 | $0.00 | $215.40 | $38,707.69 |
| 79 | $38,707.69 | $396.22 | $0.00 | $218.86 | $39,322.77 |
| 80 | $39,322.77 | $396.22 | $0.00 | $222.34 | $39,941.33 |
| 81 | $39,941.33 | $396.22 | $0.00 | $225.83 | $40,563.38 |
| 82 | $40,563.38 | $396.22 | $0.00 | $229.35 | $41,188.95 |
| 83 | $41,188.95 | $396.22 | $0.00 | $232.89 | $41,818.06 |
| 84 | $41,818.06 | $396.22 | $0.00 | $236.45 | $42,450.73 |
| 85 | $42,450.73 | $396.22 | $0.00 | $240.02 | $43,086.97 |
| 86 | $43,086.97 | $396.22 | $0.00 | $243.62 | $43,726.81 |
| 87 | $43,726.81 | $396.22 | $0.00 | $247.24 | $44,370.27 |
| 88 | $44,370.27 | $396.22 | $0.00 | $250.88 | $45,017.37 |
| 89 | $45,017.37 | $396.22 | $0.00 | $254.53 | $45,668.12 |
| 90 | $45,668.12 | $396.22 | $0.00 | $258.21 | $46,322.55 |
| 91 | $46,322.55 | $396.22 | $0.00 | $261.91 | $46,980.68 |
| 92 | $46,980.68 | $396.22 | $0.00 | $265.64 | $47,642.54 |
| 93 | $47,642.54 | $396.22 | $0.00 | $269.38 | $48,308.14 |
| 94 | $48,308.14 | $396.22 | $0.00 | $273.14 | $48,977.50 |
| 95 | $48,977.50 | $396.22 | $0.00 | $276.93 | $49,650.65 |
| 96 | $49,650.65 | $396.22 | $0.00 | $280.73 | $50,327.60 |
| 97 | $50,327.60 | $396.22 | $0.00 | $284.56 | $51,008.38 |
| 98 | $51,008.38 | $396.22 | $0.00 | $288.41 | $51,693.01 |
| 99 | $51,693.01 | $396.22 | $0.00 | $292.28 | $52,381.51 |
| 100 | $52,381.51 | $396.22 | $0.00 | $296.17 | $53,073.90 |
| 101 | $53,073.90 | $396.22 | $0.00 | $300.09 | $53,770.21 |
| 102 | $53,770.21 | $396.22 | $0.00 | $304.02 | $54,470.45 |
| 103 | $54,470.45 | $396.22 | $0.00 | $307.98 | $55,174.65 |
| 104 | $55,174.65 | $396.22 | $0.00 | $311.97 | $55,882.84 |
| 105 | $55,882.84 | $396.22 | $0.00 | $315.97 | $56,595.03 |
| 106 | $56,595.03 | $396.22 | $0.00 | $320.00 | $57,311.25 |
| 107 | $57,311.25 | $396.22 | $0.00 | $324.05 | $58,031.52 |
| 108 | $58,031.52 | $396.22 | $0.00 | $328.12 | $58,755.86 |
| 109 | $58,755.86 | $396.22 | $0.00 | $332.21 | $59,484.29 |
| 110 | $59,484.29 | $396.22 | $0.00 | $336.33 | $60,216.84 |
| 111 | $60,216.84 | $396.22 | $0.00 | $340.47 | $60,953.53 |
| 112 | $60,953.53 | $396.22 | $0.00 | $344.64 | $61,694.39 |
| 113 | $61,694.39 | $396.22 | $0.00 | $348.83 | $62,439.44 |
| 114 | $62,439.44 | $396.22 | $0.00 | $353.04 | $63,188.70 |
| 115 | $63,188.70 | $396.22 | $0.00 | $357.28 | $63,942.20 |
| 116 | $63,942.20 | $396.22 | $0.00 | $361.54 | $64,699.96 |
| 117 | $64,699.96 | $396.22 | $0.00 | $365.82 | $65,462.00 |
| 118 | $65,462.00 | $396.22 | $0.00 | $370.13 | $66,228.35 |
| 119 | $66,228.35 | $396.22 | $0.00 | $374.46 | $66,999.03 |
| 120 | $66,999.03 | $396.22 | $0.00 | $378.82 | $67,774.07 |
| 121 | $67,774.07 | $396.22 | $0.00 | $383.20 | $68,553.49 |
| 122 | $68,553.49 | $396.22 | $0.00 | $387.61 | $69,337.32 |
| 123 | $69,337.32 | $396.22 | $0.00 | $392.04 | $70,125.58 |
| 124 | $70,125.58 | $396.22 | $0.00 | $396.50 | $70,918.30 |
| 125 | $70,918.30 | $396.22 | $0.00 | $400.98 | $71,715.50 |
| 126 | $71,715.50 | $396.22 | $0.00 | $405.49 | $72,517.21 |
| 127 | $72,517.21 | $396.22 | $0.00 | $410.02 | $73,323.45 |
| 128 | $73,323.45 | $396.22 | $0.00 | $414.58 | $74,134.25 |
| 129 | $74,134.25 | $396.22 | $0.00 | $419.17 | $74,949.64 |
| 130 | $74,949.64 | $396.22 | $0.00 | $423.78 | $75,769.64 |
| 131 | $75,769.64 | $396.22 | $0.00 | $428.41 | $76,594.27 |
| 132 | $76,594.27 | $396.22 | $0.00 | $433.08 | $77,423.57 |
| 133 | $77,423.57 | $396.22 | $0.00 | $437.76 | $78,257.55 |
| 134 | $78,257.55 | $396.22 | $0.00 | $442.48 | $79,096.25 |
| 135 | $79,096.25 | $396.22 | $0.00 | $447.22 | $79,939.69 |
| 136 | $79,939.69 | $396.22 | $0.00 | $451.99 | $80,787.90 |
| 137 | $80,787.90 | $396.22 | $0.00 | $456.79 | $81,640.91 |
| 138 | $81,640.91 | $396.22 | $0.00 | $461.61 | $82,498.74 |
| 139 | $82,498.74 | $396.22 | $0.00 | $466.46 | $83,361.42 |
| 140 | $83,361.42 | $396.22 | $0.00 | $471.34 | $84,228.98 |
| 141 | $84,228.98 | $396.22 | $0.00 | $476.24 | $85,101.44 |
| 142 | $85,101.44 | $396.22 | $0.00 | $481.18 | $85,978.84 |
| 143 | $85,978.84 | $396.22 | $0.00 | $486.14 | $86,861.20 |
| 144 | $86,861.20 | $396.22 | $0.00 | $491.13 | $87,748.55 |
| 145 | $87,748.55 | $396.22 | $0.00 | $496.14 | $88,640.91 |
| 146 | $88,640.91 | $396.22 | $0.00 | $501.19 | $89,538.32 |
| 147 | $89,538.32 | $396.22 | $0.00 | $506.26 | $90,440.80 |
| 148 | $90,440.80 | $396.22 | $0.00 | $511.37 | $91,348.39 |
| 149 | $91,348.39 | $396.22 | $0.00 | $516.50 | $92,261.11 |
| 150 | $92,261.11 | $396.22 | $0.00 | $521.66 | $93,178.99 |
| 151 | $93,178.99 | $396.22 | $0.00 | $526.85 | $94,102.06 |
| 152 | $94,102.06 | $396.22 | $0.00 | $532.07 | $95,030.35 |
| 153 | $95,030.35 | $396.22 | $0.00 | $537.32 | $95,963.89 |
| 154 | $95,963.89 | $396.22 | $0.00 | $542.59 | $96,902.70 |
| 155 | $96,902.70 | $396.22 | $0.00 | $547.90 | $97,846.82 |
| 156 | $97,846.82 | $396.22 | $0.00 | $553.24 | $98,796.28 |
| 157 | $98,796.28 | $396.22 | $0.00 | $558.61 | $99,751.11 |
| 158 | $99,751.11 | $396.22 | $0.00 | $564.01 | $100,711.34 |
| 159 | $100,711.34 | $396.22 | $0.00 | $569.44 | $101,677.00 |
| 160 | $101,677.00 | $396.22 | $0.00 | $574.90 | $102,648.12 |
| 161 | $102,648.12 | $396.22 | $0.00 | $580.39 | $103,624.73 |
| 162 | $103,624.73 | $396.22 | $0.00 | $585.91 | $104,606.86 |
| 163 | $104,606.86 | $396.22 | $0.00 | $591.46 | $105,594.54 |
| 164 | $105,594.54 | $396.22 | $0.00 | $597.05 | $106,587.81 |
| 165 | $106,587.81 | $396.22 | $0.00 | $602.66 | $107,586.69 |
| 166 | $107,586.69 | $396.22 | $0.00 | $608.31 | $108,591.22 |
| 167 | $108,591.22 | $396.22 | $0.00 | $613.99 | $109,601.43 |
| 168 | $109,601.43 | $396.22 | $0.00 | $619.70 | $110,617.35 |
| 169 | $110,617.35 | $396.22 | $0.00 | $625.45 | $111,639.02 |
| 170 | $111,639.02 | $396.22 | $0.00 | $631.22 | $112,666.46 |
| 171 | $112,666.46 | $396.22 | $0.00 | $637.03 | $113,699.71 |
| 172 | $113,699.71 | $396.22 | $0.00 | $642.87 | $114,738.80 |
| 173 | $114,738.80 | $396.22 | $0.00 | $648.75 | $115,783.77 |
| 174 | $115,783.77 | $396.22 | $0.00 | $654.66 | $116,834.65 |
| 175 | $116,834.65 | $396.22 | $0.00 | $660.60 | $117,891.47 |
| 176 | $117,891.47 | $396.22 | $0.00 | $666.58 | $118,954.27 |
| 177 | $118,954.27 | $396.22 | $0.00 | $672.58 | $120,023.07 |
| 178 | $120,023.07 | $396.22 | $0.00 | $678.63 | $121,097.92 |
| 179 | $121,097.92 | $396.22 | $0.00 | $684.71 | $122,178.85 |
| 180 | $122,178.85 | $396.22 | $0.00 | $690.82 | $123,265.89 |
| 181 | $123,265.89 | $396.22 | $0.00 | $696.96 | $124,359.07 |
| 182 | $124,359.07 | $396.22 | $0.00 | $703.14 | $125,458.43 |
| 183 | $125,458.43 | $396.22 | $0.00 | $709.36 | $126,564.01 |
| 184 | $126,564.01 | $396.22 | $0.00 | $715.61 | $127,675.84 |
| 185 | $127,675.84 | $396.22 | $0.00 | $721.90 | $128,793.96 |
| 186 | $128,793.96 | $396.22 | $0.00 | $728.22 | $129,918.40 |
| 187 | $129,918.40 | $396.22 | $0.00 | $734.58 | $131,049.20 |
| 188 | $131,049.20 | $396.22 | $0.00 | $740.97 | $132,186.39 |
| 189 | $132,186.39 | $396.22 | $0.00 | $747.40 | $133,330.01 |
| 190 | $133,330.01 | $396.22 | $0.00 | $753.87 | $134,480.10 |
| 191 | $134,480.10 | $396.22 | $0.00 | $760.37 | $135,636.69 |
| 192 | $135,636.69 | $396.22 | $0.00 | $766.91 | $136,799.82 |
| 193 | $136,799.82 | $396.22 | $0.00 | $773.49 | $137,969.53 |
| 194 | $137,969.53 | $396.22 | $0.00 | $780.10 | $139,145.85 |
| 195 | $139,145.85 | $396.22 | $0.00 | $786.75 | $140,328.82 |
| 196 | $140,328.82 | $396.22 | $0.00 | $793.44 | $141,518.48 |
| 197 | $141,518.48 | $396.22 | $0.00 | $800.17 | $142,714.87 |
| 198 | $142,714.87 | $396.22 | $0.00 | $806.93 | $143,918.02 |
| 199 | $143,918.02 | $396.22 | $0.00 | $813.73 | $145,127.97 |
| 200 | $145,127.97 | $396.22 | $0.00 | $820.57 | $146,344.76 |
| 201 | $146,344.76 | $396.22 | $0.00 | $827.45 | $147,568.43 |
| 202 | $147,568.43 | $396.22 | $0.00 | $834.37 | $148,799.02 |
| 203 | $148,799.02 | $396.22 | $0.00 | $841.33 | $150,036.57 |
| 204 | $150,036.57 | $396.22 | $0.00 | $848.33 | $151,281.12 |
| 205 | $151,281.12 | $396.22 | $0.00 | $855.37 | $152,532.71 |
| 206 | $152,532.71 | $396.22 | $0.00 | $862.44 | $153,791.37 |
| 207 | $153,791.37 | $396.22 | $0.00 | $869.56 | $155,057.15 |
| 208 | $155,057.15 | $396.22 | $0.00 | $876.72 | $156,330.09 |
| 209 | $156,330.09 | $396.22 | $0.00 | $883.91 | $157,610.22 |
| 210 | $157,610.22 | $396.22 | $0.00 | $891.15 | $158,897.59 |
| 211 | $158,897.59 | $396.22 | $0.00 | $898.43 | $160,192.24 |
| 212 | $160,192.24 | $396.22 | $0.00 | $905.75 | $161,494.21 |
| 213 | $161,494.21 | $396.22 | $0.00 | $913.11 | $162,803.54 |
| 214 | $162,803.54 | $396.22 | $0.00 | $920.51 | $164,120.27 |
| 215 | $164,120.27 | $396.22 | $0.00 | $927.96 | $165,444.45 |
| 216 | $165,444.45 | $396.22 | $0.00 | $935.45 | $166,776.12 |
| 217 | $166,776.12 | $396.22 | $46,452.56 | $942.98 | $121,662.76 |
| 218 | $121,662.76 | $396.22 | $0.00 | $687.90 | $122,746.88 |
| 219 | $122,746.88 | $396.22 | $0.00 | $694.03 | $123,837.13 |
| 220 | $123,837.13 | $396.22 | $0.00 | $700.19 | $124,933.54 |
| 221 | $124,933.54 | $396.22 | $0.00 | $706.39 | $126,036.15 |
| 222 | $126,036.15 | $396.22 | $0.00 | $712.63 | $127,145.00 |
| 223 | $127,145.00 | $396.22 | $0.00 | $718.90 | $128,260.12 |
| 224 | $128,260.12 | $396.22 | $0.00 | $725.20 | $129,381.54 |
| 225 | $129,381.54 | $396.22 | $0.00 | $731.54 | $130,509.30 |
| 226 | $130,509.30 | $396.22 | $0.00 | $737.92 | $131,643.44 |
| 227 | $131,643.44 | $396.22 | $0.00 | $744.33 | $132,783.99 |
| 228 | $132,783.99 | $396.22 | $0.00 | $750.78 | $133,930.99 |
| 229 | $133,930.99 | $396.22 | $48,775.19 | $757.27 | $86,309.29 |
| 230 | $86,309.29 | $396.22 | $0.00 | $488.01 | $87,193.52 |
| 231 | $87,193.52 | $396.22 | $0.00 | $493.00 | $88,082.74 |
| 232 | $88,082.74 | $396.22 | $0.00 | $498.03 | $88,976.99 |
| 233 | $88,976.99 | $396.22 | $0.00 | $503.09 | $89,876.30 |
| 234 | $89,876.30 | $396.22 | $0.00 | $508.17 | $90,780.69 |
| 235 | $90,780.69 | $396.22 | $0.00 | $513.29 | $91,690.20 |
| 236 | $91,690.20 | $396.22 | $0.00 | $518.43 | $92,604.85 |
| 237 | $92,604.85 | $396.22 | $0.00 | $523.60 | $93,524.67 |
| 238 | $93,524.67 | $396.22 | $0.00 | $528.80 | $94,449.69 |
| 239 | $94,449.69 | $396.22 | $0.00 | $534.03 | $95,379.94 |
| 240 | $95,379.94 | $396.22 | $0.00 | $539.29 | $96,315.45 |
| 241 | $96,315.45 | $396.22 | $51,213.95 | $544.58 | $46,042.30 |
| 242 | $46,042.30 | $396.22 | $0.00 | $260.33 | $46,698.85 |
| 243 | $46,698.85 | $396.22 | $0.00 | $264.04 | $47,359.11 |
| 244 | $47,359.11 | $396.22 | $0.00 | $267.78 | $48,023.11 |
| 245 | $48,023.11 | $396.22 | $0.00 | $271.53 | $48,690.86 |
| 246 | $48,690.86 | $396.22 | $0.00 | $275.31 | $49,362.39 |
| 247 | $49,362.39 | $396.22 | $0.00 | $279.10 | $50,037.71 |
| 248 | $50,037.71 | $396.22 | $0.00 | $282.92 | $50,716.85 |
| 249 | $50,716.85 | $396.22 | $0.00 | $286.76 | $51,399.83 |
| 250 | $51,399.83 | $396.22 | $0.00 | $290.62 | $52,086.67 |
| 251 | $52,086.67 | $396.22 | $0.00 | $294.51 | $52,777.40 |
| 252 | $52,777.40 | $396.22 | $0.00 | $298.41 | $53,472.03 |
| 253 | $53,472.03 | $0.00 | $53,774.65 | $302.34 | ($0.28) |