How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $54,211 |
| Monthly savings required | $429 |
How much will it cost to send your child to University of Maine at Presque Isle in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $216,844.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $429.11 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 | $20,905.00 |
| 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 University of Maine at Presque Isle in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $429.11 | $0.00 | $0.00 | $429.11 |
| 2 | $429.11 | $429.11 | $0.00 | $2.43 | $860.65 |
| 3 | $860.65 | $429.11 | $0.00 | $4.87 | $1,294.63 |
| 4 | $1,294.63 | $429.11 | $0.00 | $7.32 | $1,731.06 |
| 5 | $1,731.06 | $429.11 | $0.00 | $9.79 | $2,169.96 |
| 6 | $2,169.96 | $429.11 | $0.00 | $12.27 | $2,611.34 |
| 7 | $2,611.34 | $429.11 | $0.00 | $14.76 | $3,055.21 |
| 8 | $3,055.21 | $429.11 | $0.00 | $17.27 | $3,501.59 |
| 9 | $3,501.59 | $429.11 | $0.00 | $19.80 | $3,950.50 |
| 10 | $3,950.50 | $429.11 | $0.00 | $22.34 | $4,401.95 |
| 11 | $4,401.95 | $429.11 | $0.00 | $24.89 | $4,855.95 |
| 12 | $4,855.95 | $429.11 | $0.00 | $27.46 | $5,312.52 |
| 13 | $5,312.52 | $429.11 | $0.00 | $30.04 | $5,771.67 |
| 14 | $5,771.67 | $429.11 | $0.00 | $32.63 | $6,233.41 |
| 15 | $6,233.41 | $429.11 | $0.00 | $35.24 | $6,697.76 |
| 16 | $6,697.76 | $429.11 | $0.00 | $37.87 | $7,164.74 |
| 17 | $7,164.74 | $429.11 | $0.00 | $40.51 | $7,634.36 |
| 18 | $7,634.36 | $429.11 | $0.00 | $43.17 | $8,106.64 |
| 19 | $8,106.64 | $429.11 | $0.00 | $45.84 | $8,581.59 |
| 20 | $8,581.59 | $429.11 | $0.00 | $48.52 | $9,059.22 |
| 21 | $9,059.22 | $429.11 | $0.00 | $51.22 | $9,539.55 |
| 22 | $9,539.55 | $429.11 | $0.00 | $53.94 | $10,022.60 |
| 23 | $10,022.60 | $429.11 | $0.00 | $56.67 | $10,508.38 |
| 24 | $10,508.38 | $429.11 | $0.00 | $59.42 | $10,996.91 |
| 25 | $10,996.91 | $429.11 | $0.00 | $62.18 | $11,488.20 |
| 26 | $11,488.20 | $429.11 | $0.00 | $64.96 | $11,982.27 |
| 27 | $11,982.27 | $429.11 | $0.00 | $67.75 | $12,479.13 |
| 28 | $12,479.13 | $429.11 | $0.00 | $70.56 | $12,978.80 |
| 29 | $12,978.80 | $429.11 | $0.00 | $73.38 | $13,481.29 |
| 30 | $13,481.29 | $429.11 | $0.00 | $76.23 | $13,986.63 |
| 31 | $13,986.63 | $429.11 | $0.00 | $79.08 | $14,494.82 |
| 32 | $14,494.82 | $429.11 | $0.00 | $81.96 | $15,005.89 |
| 33 | $15,005.89 | $429.11 | $0.00 | $84.85 | $15,519.85 |
| 34 | $15,519.85 | $429.11 | $0.00 | $87.75 | $16,036.71 |
| 35 | $16,036.71 | $429.11 | $0.00 | $90.67 | $16,556.49 |
| 36 | $16,556.49 | $429.11 | $0.00 | $93.61 | $17,079.21 |
| 37 | $17,079.21 | $429.11 | $0.00 | $96.57 | $17,604.89 |
| 38 | $17,604.89 | $429.11 | $0.00 | $99.54 | $18,133.54 |
| 39 | $18,133.54 | $429.11 | $0.00 | $102.53 | $18,665.18 |
| 40 | $18,665.18 | $429.11 | $0.00 | $105.54 | $19,199.83 |
| 41 | $19,199.83 | $429.11 | $0.00 | $108.56 | $19,737.50 |
| 42 | $19,737.50 | $429.11 | $0.00 | $111.60 | $20,278.21 |
| 43 | $20,278.21 | $429.11 | $0.00 | $114.66 | $20,821.98 |
| 44 | $20,821.98 | $429.11 | $0.00 | $117.73 | $21,368.82 |
| 45 | $21,368.82 | $429.11 | $0.00 | $120.82 | $21,918.75 |
| 46 | $21,918.75 | $429.11 | $0.00 | $123.93 | $22,471.79 |
| 47 | $22,471.79 | $429.11 | $0.00 | $127.06 | $23,027.96 |
| 48 | $23,027.96 | $429.11 | $0.00 | $130.20 | $23,587.27 |
| 49 | $23,587.27 | $429.11 | $0.00 | $133.37 | $24,149.75 |
| 50 | $24,149.75 | $429.11 | $0.00 | $136.55 | $24,715.41 |
| 51 | $24,715.41 | $429.11 | $0.00 | $139.74 | $25,284.26 |
| 52 | $25,284.26 | $429.11 | $0.00 | $142.96 | $25,856.33 |
| 53 | $25,856.33 | $429.11 | $0.00 | $146.20 | $26,431.64 |
| 54 | $26,431.64 | $429.11 | $0.00 | $149.45 | $27,010.20 |
| 55 | $27,010.20 | $429.11 | $0.00 | $152.72 | $27,592.03 |
| 56 | $27,592.03 | $429.11 | $0.00 | $156.01 | $28,177.15 |
| 57 | $28,177.15 | $429.11 | $0.00 | $159.32 | $28,765.58 |
| 58 | $28,765.58 | $429.11 | $0.00 | $162.64 | $29,357.33 |
| 59 | $29,357.33 | $429.11 | $0.00 | $165.99 | $29,952.43 |
| 60 | $29,952.43 | $429.11 | $0.00 | $169.36 | $30,550.90 |
| 61 | $30,550.90 | $429.11 | $0.00 | $172.74 | $31,152.75 |
| 62 | $31,152.75 | $429.11 | $0.00 | $176.14 | $31,758.00 |
| 63 | $31,758.00 | $429.11 | $0.00 | $179.56 | $32,366.67 |
| 64 | $32,366.67 | $429.11 | $0.00 | $183.01 | $32,978.79 |
| 65 | $32,978.79 | $429.11 | $0.00 | $186.47 | $33,594.37 |
| 66 | $33,594.37 | $429.11 | $0.00 | $189.95 | $34,213.43 |
| 67 | $34,213.43 | $429.11 | $0.00 | $193.45 | $34,835.99 |
| 68 | $34,835.99 | $429.11 | $0.00 | $196.97 | $35,462.07 |
| 69 | $35,462.07 | $429.11 | $0.00 | $200.51 | $36,091.69 |
| 70 | $36,091.69 | $429.11 | $0.00 | $204.07 | $36,724.87 |
| 71 | $36,724.87 | $429.11 | $0.00 | $207.65 | $37,361.63 |
| 72 | $37,361.63 | $429.11 | $0.00 | $211.25 | $38,001.99 |
| 73 | $38,001.99 | $429.11 | $0.00 | $214.87 | $38,645.97 |
| 74 | $38,645.97 | $429.11 | $0.00 | $218.51 | $39,293.59 |
| 75 | $39,293.59 | $429.11 | $0.00 | $222.17 | $39,944.87 |
| 76 | $39,944.87 | $429.11 | $0.00 | $225.85 | $40,599.83 |
| 77 | $40,599.83 | $429.11 | $0.00 | $229.56 | $41,258.50 |
| 78 | $41,258.50 | $429.11 | $0.00 | $233.28 | $41,920.89 |
| 79 | $41,920.89 | $429.11 | $0.00 | $237.03 | $42,587.03 |
| 80 | $42,587.03 | $429.11 | $0.00 | $240.79 | $43,256.93 |
| 81 | $43,256.93 | $429.11 | $0.00 | $244.58 | $43,930.62 |
| 82 | $43,930.62 | $429.11 | $0.00 | $248.39 | $44,608.12 |
| 83 | $44,608.12 | $429.11 | $0.00 | $252.22 | $45,289.45 |
| 84 | $45,289.45 | $429.11 | $0.00 | $256.07 | $45,974.63 |
| 85 | $45,974.63 | $429.11 | $0.00 | $259.95 | $46,663.69 |
| 86 | $46,663.69 | $429.11 | $0.00 | $263.84 | $47,356.64 |
| 87 | $47,356.64 | $429.11 | $0.00 | $267.76 | $48,053.51 |
| 88 | $48,053.51 | $429.11 | $0.00 | $271.70 | $48,754.32 |
| 89 | $48,754.32 | $429.11 | $0.00 | $275.66 | $49,459.09 |
| 90 | $49,459.09 | $429.11 | $0.00 | $279.65 | $50,167.85 |
| 91 | $50,167.85 | $429.11 | $0.00 | $283.66 | $50,880.62 |
| 92 | $50,880.62 | $429.11 | $0.00 | $287.69 | $51,597.42 |
| 93 | $51,597.42 | $429.11 | $0.00 | $291.74 | $52,318.27 |
| 94 | $52,318.27 | $429.11 | $0.00 | $295.82 | $53,043.20 |
| 95 | $53,043.20 | $429.11 | $0.00 | $299.91 | $53,772.22 |
| 96 | $53,772.22 | $429.11 | $0.00 | $304.04 | $54,505.37 |
| 97 | $54,505.37 | $429.11 | $0.00 | $308.18 | $55,242.66 |
| 98 | $55,242.66 | $429.11 | $0.00 | $312.35 | $55,984.12 |
| 99 | $55,984.12 | $429.11 | $0.00 | $316.54 | $56,729.77 |
| 100 | $56,729.77 | $429.11 | $0.00 | $320.76 | $57,479.64 |
| 101 | $57,479.64 | $429.11 | $0.00 | $325.00 | $58,233.75 |
| 102 | $58,233.75 | $429.11 | $0.00 | $329.26 | $58,992.12 |
| 103 | $58,992.12 | $429.11 | $0.00 | $333.55 | $59,754.78 |
| 104 | $59,754.78 | $429.11 | $0.00 | $337.86 | $60,521.75 |
| 105 | $60,521.75 | $429.11 | $0.00 | $342.20 | $61,293.06 |
| 106 | $61,293.06 | $429.11 | $0.00 | $346.56 | $62,068.73 |
| 107 | $62,068.73 | $429.11 | $0.00 | $350.95 | $62,848.79 |
| 108 | $62,848.79 | $429.11 | $0.00 | $355.36 | $63,633.26 |
| 109 | $63,633.26 | $429.11 | $0.00 | $359.79 | $64,422.16 |
| 110 | $64,422.16 | $429.11 | $0.00 | $364.25 | $65,215.52 |
| 111 | $65,215.52 | $429.11 | $0.00 | $368.74 | $66,013.37 |
| 112 | $66,013.37 | $429.11 | $0.00 | $373.25 | $66,815.73 |
| 113 | $66,815.73 | $429.11 | $0.00 | $377.79 | $67,622.63 |
| 114 | $67,622.63 | $429.11 | $0.00 | $382.35 | $68,434.09 |
| 115 | $68,434.09 | $429.11 | $0.00 | $386.94 | $69,250.14 |
| 116 | $69,250.14 | $429.11 | $0.00 | $391.55 | $70,070.80 |
| 117 | $70,070.80 | $429.11 | $0.00 | $396.19 | $70,896.10 |
| 118 | $70,896.10 | $429.11 | $0.00 | $400.86 | $71,726.07 |
| 119 | $71,726.07 | $429.11 | $0.00 | $405.55 | $72,560.73 |
| 120 | $72,560.73 | $429.11 | $0.00 | $410.27 | $73,400.11 |
| 121 | $73,400.11 | $429.11 | $0.00 | $415.01 | $74,244.23 |
| 122 | $74,244.23 | $429.11 | $0.00 | $419.79 | $75,093.13 |
| 123 | $75,093.13 | $429.11 | $0.00 | $424.59 | $75,946.83 |
| 124 | $75,946.83 | $429.11 | $0.00 | $429.41 | $76,805.35 |
| 125 | $76,805.35 | $429.11 | $0.00 | $434.27 | $77,668.73 |
| 126 | $77,668.73 | $429.11 | $0.00 | $439.15 | $78,536.99 |
| 127 | $78,536.99 | $429.11 | $0.00 | $444.06 | $79,410.16 |
| 128 | $79,410.16 | $429.11 | $0.00 | $449.00 | $80,288.27 |
| 129 | $80,288.27 | $429.11 | $0.00 | $453.96 | $81,171.34 |
| 130 | $81,171.34 | $429.11 | $0.00 | $458.95 | $82,059.40 |
| 131 | $82,059.40 | $429.11 | $0.00 | $463.98 | $82,952.49 |
| 132 | $82,952.49 | $429.11 | $0.00 | $469.03 | $83,850.63 |
| 133 | $83,850.63 | $429.11 | $0.00 | $474.10 | $84,753.84 |
| 134 | $84,753.84 | $429.11 | $0.00 | $479.21 | $85,662.16 |
| 135 | $85,662.16 | $429.11 | $0.00 | $484.35 | $86,575.62 |
| 136 | $86,575.62 | $429.11 | $0.00 | $489.51 | $87,494.24 |
| 137 | $87,494.24 | $429.11 | $0.00 | $494.71 | $88,418.06 |
| 138 | $88,418.06 | $429.11 | $0.00 | $499.93 | $89,347.10 |
| 139 | $89,347.10 | $429.11 | $0.00 | $505.18 | $90,281.39 |
| 140 | $90,281.39 | $429.11 | $0.00 | $510.46 | $91,220.96 |
| 141 | $91,220.96 | $429.11 | $0.00 | $515.78 | $92,165.85 |
| 142 | $92,165.85 | $429.11 | $0.00 | $521.12 | $93,116.08 |
| 143 | $93,116.08 | $429.11 | $0.00 | $526.49 | $94,071.68 |
| 144 | $94,071.68 | $429.11 | $0.00 | $531.89 | $95,032.68 |
| 145 | $95,032.68 | $429.11 | $0.00 | $537.33 | $95,999.12 |
| 146 | $95,999.12 | $429.11 | $0.00 | $542.79 | $96,971.02 |
| 147 | $96,971.02 | $429.11 | $0.00 | $548.29 | $97,948.42 |
| 148 | $97,948.42 | $429.11 | $0.00 | $553.81 | $98,931.34 |
| 149 | $98,931.34 | $429.11 | $0.00 | $559.37 | $99,919.82 |
| 150 | $99,919.82 | $429.11 | $0.00 | $564.96 | $100,913.89 |
| 151 | $100,913.89 | $429.11 | $0.00 | $570.58 | $101,913.58 |
| 152 | $101,913.58 | $429.11 | $0.00 | $576.23 | $102,918.92 |
| 153 | $102,918.92 | $429.11 | $0.00 | $581.92 | $103,929.95 |
| 154 | $103,929.95 | $429.11 | $0.00 | $587.64 | $104,946.70 |
| 155 | $104,946.70 | $429.11 | $0.00 | $593.38 | $105,969.19 |
| 156 | $105,969.19 | $429.11 | $0.00 | $599.17 | $106,997.47 |
| 157 | $106,997.47 | $429.11 | $0.00 | $604.98 | $108,031.56 |
| 158 | $108,031.56 | $429.11 | $0.00 | $610.83 | $109,071.50 |
| 159 | $109,071.50 | $429.11 | $0.00 | $616.71 | $110,117.32 |
| 160 | $110,117.32 | $429.11 | $0.00 | $622.62 | $111,169.05 |
| 161 | $111,169.05 | $429.11 | $0.00 | $628.57 | $112,226.73 |
| 162 | $112,226.73 | $429.11 | $0.00 | $634.55 | $113,290.39 |
| 163 | $113,290.39 | $429.11 | $0.00 | $640.56 | $114,360.06 |
| 164 | $114,360.06 | $429.11 | $0.00 | $646.61 | $115,435.78 |
| 165 | $115,435.78 | $429.11 | $0.00 | $652.69 | $116,517.58 |
| 166 | $116,517.58 | $429.11 | $0.00 | $658.81 | $117,605.50 |
| 167 | $117,605.50 | $429.11 | $0.00 | $664.96 | $118,699.57 |
| 168 | $118,699.57 | $429.11 | $0.00 | $671.14 | $119,799.82 |
| 169 | $119,799.82 | $429.11 | $0.00 | $677.37 | $120,906.30 |
| 170 | $120,906.30 | $429.11 | $0.00 | $683.62 | $122,019.03 |
| 171 | $122,019.03 | $429.11 | $0.00 | $689.91 | $123,138.05 |
| 172 | $123,138.05 | $429.11 | $0.00 | $696.24 | $124,263.40 |
| 173 | $124,263.40 | $429.11 | $0.00 | $702.60 | $125,395.11 |
| 174 | $125,395.11 | $429.11 | $0.00 | $709.00 | $126,533.22 |
| 175 | $126,533.22 | $429.11 | $0.00 | $715.44 | $127,677.77 |
| 176 | $127,677.77 | $429.11 | $0.00 | $721.91 | $128,828.79 |
| 177 | $128,828.79 | $429.11 | $0.00 | $728.42 | $129,986.32 |
| 178 | $129,986.32 | $429.11 | $0.00 | $734.96 | $131,150.39 |
| 179 | $131,150.39 | $429.11 | $0.00 | $741.54 | $132,321.04 |
| 180 | $132,321.04 | $429.11 | $0.00 | $748.16 | $133,498.31 |
| 181 | $133,498.31 | $429.11 | $0.00 | $754.82 | $134,682.24 |
| 182 | $134,682.24 | $429.11 | $0.00 | $761.51 | $135,872.86 |
| 183 | $135,872.86 | $429.11 | $0.00 | $768.24 | $137,070.21 |
| 184 | $137,070.21 | $429.11 | $0.00 | $775.01 | $138,274.33 |
| 185 | $138,274.33 | $429.11 | $0.00 | $781.82 | $139,485.26 |
| 186 | $139,485.26 | $429.11 | $0.00 | $788.67 | $140,703.04 |
| 187 | $140,703.04 | $429.11 | $0.00 | $795.56 | $141,927.71 |
| 188 | $141,927.71 | $429.11 | $0.00 | $802.48 | $143,159.30 |
| 189 | $143,159.30 | $429.11 | $0.00 | $809.44 | $144,397.85 |
| 190 | $144,397.85 | $429.11 | $0.00 | $816.45 | $145,643.41 |
| 191 | $145,643.41 | $429.11 | $0.00 | $823.49 | $146,896.01 |
| 192 | $146,896.01 | $429.11 | $0.00 | $830.57 | $148,155.69 |
| 193 | $148,155.69 | $429.11 | $0.00 | $837.69 | $149,422.49 |
| 194 | $149,422.49 | $429.11 | $0.00 | $844.86 | $150,696.46 |
| 195 | $150,696.46 | $429.11 | $0.00 | $852.06 | $151,977.63 |
| 196 | $151,977.63 | $429.11 | $0.00 | $859.30 | $153,266.04 |
| 197 | $153,266.04 | $429.11 | $0.00 | $866.59 | $154,561.74 |
| 198 | $154,561.74 | $429.11 | $0.00 | $873.91 | $155,864.76 |
| 199 | $155,864.76 | $429.11 | $0.00 | $881.28 | $157,175.15 |
| 200 | $157,175.15 | $429.11 | $0.00 | $888.69 | $158,492.95 |
| 201 | $158,492.95 | $429.11 | $0.00 | $896.14 | $159,818.20 |
| 202 | $159,818.20 | $429.11 | $0.00 | $903.64 | $161,150.95 |
| 203 | $161,150.95 | $429.11 | $0.00 | $911.17 | $162,491.23 |
| 204 | $162,491.23 | $429.11 | $0.00 | $918.75 | $163,839.09 |
| 205 | $163,839.09 | $429.11 | $0.00 | $926.37 | $165,194.57 |
| 206 | $165,194.57 | $429.11 | $0.00 | $934.03 | $166,557.71 |
| 207 | $166,557.71 | $429.11 | $0.00 | $941.74 | $167,928.56 |
| 208 | $167,928.56 | $429.11 | $0.00 | $949.49 | $169,307.16 |
| 209 | $169,307.16 | $429.11 | $0.00 | $957.29 | $170,693.56 |
| 210 | $170,693.56 | $429.11 | $0.00 | $965.13 | $172,087.80 |
| 211 | $172,087.80 | $429.11 | $0.00 | $973.01 | $173,489.92 |
| 212 | $173,489.92 | $429.11 | $0.00 | $980.94 | $174,899.97 |
| 213 | $174,899.97 | $429.11 | $0.00 | $988.91 | $176,317.99 |
| 214 | $176,317.99 | $429.11 | $0.00 | $996.93 | $177,744.03 |
| 215 | $177,744.03 | $429.11 | $0.00 | $1,004.99 | $179,178.13 |
| 216 | $179,178.13 | $429.11 | $0.00 | $1,013.10 | $180,620.34 |
| 217 | $180,620.34 | $429.11 | $50,310.38 | $1,021.25 | $131,760.32 |
| 218 | $131,760.32 | $429.11 | $0.00 | $744.99 | $132,934.42 |
| 219 | $132,934.42 | $429.11 | $0.00 | $751.63 | $134,115.16 |
| 220 | $134,115.16 | $429.11 | $0.00 | $758.31 | $135,302.58 |
| 221 | $135,302.58 | $429.11 | $0.00 | $765.02 | $136,496.71 |
| 222 | $136,496.71 | $429.11 | $0.00 | $771.77 | $137,697.59 |
| 223 | $137,697.59 | $429.11 | $0.00 | $778.56 | $138,905.26 |
| 224 | $138,905.26 | $429.11 | $0.00 | $785.39 | $140,119.76 |
| 225 | $140,119.76 | $429.11 | $0.00 | $792.26 | $141,341.13 |
| 226 | $141,341.13 | $429.11 | $0.00 | $799.16 | $142,569.40 |
| 227 | $142,569.40 | $429.11 | $0.00 | $806.11 | $143,804.62 |
| 228 | $143,804.62 | $429.11 | $0.00 | $813.09 | $145,046.82 |
| 229 | $145,046.82 | $429.11 | $52,825.89 | $820.12 | $93,470.16 |
| 230 | $93,470.16 | $429.11 | $0.00 | $528.49 | $94,427.76 |
| 231 | $94,427.76 | $429.11 | $0.00 | $533.91 | $95,390.78 |
| 232 | $95,390.78 | $429.11 | $0.00 | $539.35 | $96,359.24 |
| 233 | $96,359.24 | $429.11 | $0.00 | $544.83 | $97,333.18 |
| 234 | $97,333.18 | $429.11 | $0.00 | $550.34 | $98,312.63 |
| 235 | $98,312.63 | $429.11 | $0.00 | $555.87 | $99,297.61 |
| 236 | $99,297.61 | $429.11 | $0.00 | $561.44 | $100,288.16 |
| 237 | $100,288.16 | $429.11 | $0.00 | $567.04 | $101,284.31 |
| 238 | $101,284.31 | $429.11 | $0.00 | $572.68 | $102,286.10 |
| 239 | $102,286.10 | $429.11 | $0.00 | $578.34 | $103,293.55 |
| 240 | $103,293.55 | $429.11 | $0.00 | $584.04 | $104,306.70 |
| 241 | $104,306.70 | $429.11 | $55,467.19 | $589.77 | $49,858.39 |
| 242 | $49,858.39 | $429.11 | $0.00 | $281.91 | $50,569.41 |
| 243 | $50,569.41 | $429.11 | $0.00 | $285.93 | $51,284.45 |
| 244 | $51,284.45 | $429.11 | $0.00 | $289.97 | $52,003.53 |
| 245 | $52,003.53 | $429.11 | $0.00 | $294.04 | $52,726.68 |
| 246 | $52,726.68 | $429.11 | $0.00 | $298.12 | $53,453.91 |
| 247 | $53,453.91 | $429.11 | $0.00 | $302.24 | $54,185.26 |
| 248 | $54,185.26 | $429.11 | $0.00 | $306.37 | $54,920.74 |
| 249 | $54,920.74 | $429.11 | $0.00 | $310.53 | $55,660.38 |
| 250 | $55,660.38 | $429.11 | $0.00 | $314.71 | $56,404.20 |
| 251 | $56,404.20 | $429.11 | $0.00 | $318.92 | $57,152.23 |
| 252 | $57,152.23 | $429.11 | $0.00 | $323.15 | $57,904.49 |
| 253 | $57,904.49 | $0.00 | $58,240.55 | $327.40 | ($8.66) |