How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $72,109 |
| Monthly savings required | $571 |
How much will it cost to send your child to University of Maryland College Park in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $288,437.28 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $570.80 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 | $27,807.00 |
| 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 Maryland College Park in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $570.80 | $0.00 | $0.00 | $570.80 |
| 2 | $570.80 | $570.80 | $0.00 | $3.23 | $1,144.83 |
| 3 | $1,144.83 | $570.80 | $0.00 | $6.47 | $1,722.10 |
| 4 | $1,722.10 | $570.80 | $0.00 | $9.74 | $2,302.64 |
| 5 | $2,302.64 | $570.80 | $0.00 | $13.02 | $2,886.46 |
| 6 | $2,886.46 | $570.80 | $0.00 | $16.32 | $3,473.58 |
| 7 | $3,473.58 | $570.80 | $0.00 | $19.64 | $4,064.02 |
| 8 | $4,064.02 | $570.80 | $0.00 | $22.98 | $4,657.80 |
| 9 | $4,657.80 | $570.80 | $0.00 | $26.34 | $5,254.94 |
| 10 | $5,254.94 | $570.80 | $0.00 | $29.71 | $5,855.45 |
| 11 | $5,855.45 | $570.80 | $0.00 | $33.11 | $6,459.36 |
| 12 | $6,459.36 | $570.80 | $0.00 | $36.52 | $7,066.68 |
| 13 | $7,066.68 | $570.80 | $0.00 | $39.96 | $7,677.44 |
| 14 | $7,677.44 | $570.80 | $0.00 | $43.41 | $8,291.65 |
| 15 | $8,291.65 | $570.80 | $0.00 | $46.88 | $8,909.33 |
| 16 | $8,909.33 | $570.80 | $0.00 | $50.37 | $9,530.50 |
| 17 | $9,530.50 | $570.80 | $0.00 | $53.89 | $10,155.19 |
| 18 | $10,155.19 | $570.80 | $0.00 | $57.42 | $10,783.41 |
| 19 | $10,783.41 | $570.80 | $0.00 | $60.97 | $11,415.18 |
| 20 | $11,415.18 | $570.80 | $0.00 | $64.54 | $12,050.52 |
| 21 | $12,050.52 | $570.80 | $0.00 | $68.14 | $12,689.46 |
| 22 | $12,689.46 | $570.80 | $0.00 | $71.75 | $13,332.01 |
| 23 | $13,332.01 | $570.80 | $0.00 | $75.38 | $13,978.19 |
| 24 | $13,978.19 | $570.80 | $0.00 | $79.03 | $14,628.02 |
| 25 | $14,628.02 | $570.80 | $0.00 | $82.71 | $15,281.53 |
| 26 | $15,281.53 | $570.80 | $0.00 | $86.40 | $15,938.73 |
| 27 | $15,938.73 | $570.80 | $0.00 | $90.12 | $16,599.65 |
| 28 | $16,599.65 | $570.80 | $0.00 | $93.86 | $17,264.31 |
| 29 | $17,264.31 | $570.80 | $0.00 | $97.61 | $17,932.72 |
| 30 | $17,932.72 | $570.80 | $0.00 | $101.39 | $18,604.91 |
| 31 | $18,604.91 | $570.80 | $0.00 | $105.19 | $19,280.90 |
| 32 | $19,280.90 | $570.80 | $0.00 | $109.02 | $19,960.72 |
| 33 | $19,960.72 | $570.80 | $0.00 | $112.86 | $20,644.38 |
| 34 | $20,644.38 | $570.80 | $0.00 | $116.73 | $21,331.91 |
| 35 | $21,331.91 | $570.80 | $0.00 | $120.61 | $22,023.32 |
| 36 | $22,023.32 | $570.80 | $0.00 | $124.52 | $22,718.64 |
| 37 | $22,718.64 | $570.80 | $0.00 | $128.45 | $23,417.89 |
| 38 | $23,417.89 | $570.80 | $0.00 | $132.41 | $24,121.10 |
| 39 | $24,121.10 | $570.80 | $0.00 | $136.38 | $24,828.28 |
| 40 | $24,828.28 | $570.80 | $0.00 | $140.38 | $25,539.46 |
| 41 | $25,539.46 | $570.80 | $0.00 | $144.40 | $26,254.66 |
| 42 | $26,254.66 | $570.80 | $0.00 | $148.45 | $26,973.91 |
| 43 | $26,973.91 | $570.80 | $0.00 | $152.51 | $27,697.22 |
| 44 | $27,697.22 | $570.80 | $0.00 | $156.60 | $28,424.62 |
| 45 | $28,424.62 | $570.80 | $0.00 | $160.72 | $29,156.14 |
| 46 | $29,156.14 | $570.80 | $0.00 | $164.85 | $29,891.79 |
| 47 | $29,891.79 | $570.80 | $0.00 | $169.01 | $30,631.60 |
| 48 | $30,631.60 | $570.80 | $0.00 | $173.20 | $31,375.60 |
| 49 | $31,375.60 | $570.80 | $0.00 | $177.40 | $32,123.80 |
| 50 | $32,123.80 | $570.80 | $0.00 | $181.63 | $32,876.23 |
| 51 | $32,876.23 | $570.80 | $0.00 | $185.89 | $33,632.92 |
| 52 | $33,632.92 | $570.80 | $0.00 | $190.17 | $34,393.89 |
| 53 | $34,393.89 | $570.80 | $0.00 | $194.47 | $35,159.16 |
| 54 | $35,159.16 | $570.80 | $0.00 | $198.80 | $35,928.76 |
| 55 | $35,928.76 | $570.80 | $0.00 | $203.15 | $36,702.71 |
| 56 | $36,702.71 | $570.80 | $0.00 | $207.52 | $37,481.03 |
| 57 | $37,481.03 | $570.80 | $0.00 | $211.92 | $38,263.75 |
| 58 | $38,263.75 | $570.80 | $0.00 | $216.35 | $39,050.90 |
| 59 | $39,050.90 | $570.80 | $0.00 | $220.80 | $39,842.50 |
| 60 | $39,842.50 | $570.80 | $0.00 | $225.28 | $40,638.58 |
| 61 | $40,638.58 | $570.80 | $0.00 | $229.78 | $41,439.16 |
| 62 | $41,439.16 | $570.80 | $0.00 | $234.30 | $42,244.26 |
| 63 | $42,244.26 | $570.80 | $0.00 | $238.86 | $43,053.92 |
| 64 | $43,053.92 | $570.80 | $0.00 | $243.43 | $43,868.15 |
| 65 | $43,868.15 | $570.80 | $0.00 | $248.04 | $44,686.99 |
| 66 | $44,686.99 | $570.80 | $0.00 | $252.67 | $45,510.46 |
| 67 | $45,510.46 | $570.80 | $0.00 | $257.32 | $46,338.58 |
| 68 | $46,338.58 | $570.80 | $0.00 | $262.01 | $47,171.39 |
| 69 | $47,171.39 | $570.80 | $0.00 | $266.71 | $48,008.90 |
| 70 | $48,008.90 | $570.80 | $0.00 | $271.45 | $48,851.15 |
| 71 | $48,851.15 | $570.80 | $0.00 | $276.21 | $49,698.16 |
| 72 | $49,698.16 | $570.80 | $0.00 | $281.00 | $50,549.96 |
| 73 | $50,549.96 | $570.80 | $0.00 | $285.82 | $51,406.58 |
| 74 | $51,406.58 | $570.80 | $0.00 | $290.66 | $52,268.04 |
| 75 | $52,268.04 | $570.80 | $0.00 | $295.53 | $53,134.37 |
| 76 | $53,134.37 | $570.80 | $0.00 | $300.43 | $54,005.60 |
| 77 | $54,005.60 | $570.80 | $0.00 | $305.36 | $54,881.76 |
| 78 | $54,881.76 | $570.80 | $0.00 | $310.31 | $55,762.87 |
| 79 | $55,762.87 | $570.80 | $0.00 | $315.29 | $56,648.96 |
| 80 | $56,648.96 | $570.80 | $0.00 | $320.30 | $57,540.06 |
| 81 | $57,540.06 | $570.80 | $0.00 | $325.34 | $58,436.20 |
| 82 | $58,436.20 | $570.80 | $0.00 | $330.41 | $59,337.41 |
| 83 | $59,337.41 | $570.80 | $0.00 | $335.50 | $60,243.71 |
| 84 | $60,243.71 | $570.80 | $0.00 | $340.63 | $61,155.14 |
| 85 | $61,155.14 | $570.80 | $0.00 | $345.78 | $62,071.72 |
| 86 | $62,071.72 | $570.80 | $0.00 | $350.96 | $62,993.48 |
| 87 | $62,993.48 | $570.80 | $0.00 | $356.17 | $63,920.45 |
| 88 | $63,920.45 | $570.80 | $0.00 | $361.42 | $64,852.67 |
| 89 | $64,852.67 | $570.80 | $0.00 | $366.69 | $65,790.16 |
| 90 | $65,790.16 | $570.80 | $0.00 | $371.99 | $66,732.95 |
| 91 | $66,732.95 | $570.80 | $0.00 | $377.32 | $67,681.07 |
| 92 | $67,681.07 | $570.80 | $0.00 | $382.68 | $68,634.55 |
| 93 | $68,634.55 | $570.80 | $0.00 | $388.07 | $69,593.42 |
| 94 | $69,593.42 | $570.80 | $0.00 | $393.49 | $70,557.71 |
| 95 | $70,557.71 | $570.80 | $0.00 | $398.94 | $71,527.45 |
| 96 | $71,527.45 | $570.80 | $0.00 | $404.43 | $72,502.68 |
| 97 | $72,502.68 | $570.80 | $0.00 | $409.94 | $73,483.42 |
| 98 | $73,483.42 | $570.80 | $0.00 | $415.49 | $74,469.71 |
| 99 | $74,469.71 | $570.80 | $0.00 | $421.06 | $75,461.57 |
| 100 | $75,461.57 | $570.80 | $0.00 | $426.67 | $76,459.04 |
| 101 | $76,459.04 | $570.80 | $0.00 | $432.31 | $77,462.15 |
| 102 | $77,462.15 | $570.80 | $0.00 | $437.98 | $78,470.93 |
| 103 | $78,470.93 | $570.80 | $0.00 | $443.69 | $79,485.42 |
| 104 | $79,485.42 | $570.80 | $0.00 | $449.42 | $80,505.64 |
| 105 | $80,505.64 | $570.80 | $0.00 | $455.19 | $81,531.63 |
| 106 | $81,531.63 | $570.80 | $0.00 | $460.99 | $82,563.42 |
| 107 | $82,563.42 | $570.80 | $0.00 | $466.83 | $83,601.05 |
| 108 | $83,601.05 | $570.80 | $0.00 | $472.69 | $84,644.54 |
| 109 | $84,644.54 | $570.80 | $0.00 | $478.59 | $85,693.93 |
| 110 | $85,693.93 | $570.80 | $0.00 | $484.53 | $86,749.26 |
| 111 | $86,749.26 | $570.80 | $0.00 | $490.49 | $87,810.55 |
| 112 | $87,810.55 | $570.80 | $0.00 | $496.49 | $88,877.84 |
| 113 | $88,877.84 | $570.80 | $0.00 | $502.53 | $89,951.17 |
| 114 | $89,951.17 | $570.80 | $0.00 | $508.60 | $91,030.57 |
| 115 | $91,030.57 | $570.80 | $0.00 | $514.70 | $92,116.07 |
| 116 | $92,116.07 | $570.80 | $0.00 | $520.84 | $93,207.71 |
| 117 | $93,207.71 | $570.80 | $0.00 | $527.01 | $94,305.52 |
| 118 | $94,305.52 | $570.80 | $0.00 | $533.22 | $95,409.54 |
| 119 | $95,409.54 | $570.80 | $0.00 | $539.46 | $96,519.80 |
| 120 | $96,519.80 | $570.80 | $0.00 | $545.74 | $97,636.34 |
| 121 | $97,636.34 | $570.80 | $0.00 | $552.05 | $98,759.19 |
| 122 | $98,759.19 | $570.80 | $0.00 | $558.40 | $99,888.39 |
| 123 | $99,888.39 | $570.80 | $0.00 | $564.78 | $101,023.97 |
| 124 | $101,023.97 | $570.80 | $0.00 | $571.20 | $102,165.97 |
| 125 | $102,165.97 | $570.80 | $0.00 | $577.66 | $103,314.43 |
| 126 | $103,314.43 | $570.80 | $0.00 | $584.15 | $104,469.38 |
| 127 | $104,469.38 | $570.80 | $0.00 | $590.69 | $105,630.87 |
| 128 | $105,630.87 | $570.80 | $0.00 | $597.25 | $106,798.92 |
| 129 | $106,798.92 | $570.80 | $0.00 | $603.86 | $107,973.58 |
| 130 | $107,973.58 | $570.80 | $0.00 | $610.50 | $109,154.88 |
| 131 | $109,154.88 | $570.80 | $0.00 | $617.18 | $110,342.86 |
| 132 | $110,342.86 | $570.80 | $0.00 | $623.89 | $111,537.55 |
| 133 | $111,537.55 | $570.80 | $0.00 | $630.65 | $112,739.00 |
| 134 | $112,739.00 | $570.80 | $0.00 | $637.44 | $113,947.24 |
| 135 | $113,947.24 | $570.80 | $0.00 | $644.27 | $115,162.31 |
| 136 | $115,162.31 | $570.80 | $0.00 | $651.14 | $116,384.25 |
| 137 | $116,384.25 | $570.80 | $0.00 | $658.05 | $117,613.10 |
| 138 | $117,613.10 | $570.80 | $0.00 | $665.00 | $118,848.90 |
| 139 | $118,848.90 | $570.80 | $0.00 | $671.99 | $120,091.69 |
| 140 | $120,091.69 | $570.80 | $0.00 | $679.02 | $121,341.51 |
| 141 | $121,341.51 | $570.80 | $0.00 | $686.08 | $122,598.39 |
| 142 | $122,598.39 | $570.80 | $0.00 | $693.19 | $123,862.38 |
| 143 | $123,862.38 | $570.80 | $0.00 | $700.34 | $125,133.52 |
| 144 | $125,133.52 | $570.80 | $0.00 | $707.52 | $126,411.84 |
| 145 | $126,411.84 | $570.80 | $0.00 | $714.75 | $127,697.39 |
| 146 | $127,697.39 | $570.80 | $0.00 | $722.02 | $128,990.21 |
| 147 | $128,990.21 | $570.80 | $0.00 | $729.33 | $130,290.34 |
| 148 | $130,290.34 | $570.80 | $0.00 | $736.68 | $131,597.82 |
| 149 | $131,597.82 | $570.80 | $0.00 | $744.07 | $132,912.69 |
| 150 | $132,912.69 | $570.80 | $0.00 | $751.51 | $134,235.00 |
| 151 | $134,235.00 | $570.80 | $0.00 | $758.98 | $135,564.78 |
| 152 | $135,564.78 | $570.80 | $0.00 | $766.50 | $136,902.08 |
| 153 | $136,902.08 | $570.80 | $0.00 | $774.06 | $138,246.94 |
| 154 | $138,246.94 | $570.80 | $0.00 | $781.67 | $139,599.41 |
| 155 | $139,599.41 | $570.80 | $0.00 | $789.32 | $140,959.53 |
| 156 | $140,959.53 | $570.80 | $0.00 | $797.01 | $142,327.34 |
| 157 | $142,327.34 | $570.80 | $0.00 | $804.74 | $143,702.88 |
| 158 | $143,702.88 | $570.80 | $0.00 | $812.52 | $145,086.20 |
| 159 | $145,086.20 | $570.80 | $0.00 | $820.34 | $146,477.34 |
| 160 | $146,477.34 | $570.80 | $0.00 | $828.20 | $147,876.34 |
| 161 | $147,876.34 | $570.80 | $0.00 | $836.11 | $149,283.25 |
| 162 | $149,283.25 | $570.80 | $0.00 | $844.07 | $150,698.12 |
| 163 | $150,698.12 | $570.80 | $0.00 | $852.07 | $152,120.99 |
| 164 | $152,120.99 | $570.80 | $0.00 | $860.11 | $153,551.90 |
| 165 | $153,551.90 | $570.80 | $0.00 | $868.20 | $154,990.90 |
| 166 | $154,990.90 | $570.80 | $0.00 | $876.34 | $156,438.04 |
| 167 | $156,438.04 | $570.80 | $0.00 | $884.52 | $157,893.36 |
| 168 | $157,893.36 | $570.80 | $0.00 | $892.75 | $159,356.91 |
| 169 | $159,356.91 | $570.80 | $0.00 | $901.03 | $160,828.74 |
| 170 | $160,828.74 | $570.80 | $0.00 | $909.35 | $162,308.89 |
| 171 | $162,308.89 | $570.80 | $0.00 | $917.72 | $163,797.41 |
| 172 | $163,797.41 | $570.80 | $0.00 | $926.13 | $165,294.34 |
| 173 | $165,294.34 | $570.80 | $0.00 | $934.60 | $166,799.74 |
| 174 | $166,799.74 | $570.80 | $0.00 | $943.11 | $168,313.65 |
| 175 | $168,313.65 | $570.80 | $0.00 | $951.67 | $169,836.12 |
| 176 | $169,836.12 | $570.80 | $0.00 | $960.28 | $171,367.20 |
| 177 | $171,367.20 | $570.80 | $0.00 | $968.94 | $172,906.94 |
| 178 | $172,906.94 | $570.80 | $0.00 | $977.64 | $174,455.38 |
| 179 | $174,455.38 | $570.80 | $0.00 | $986.40 | $176,012.58 |
| 180 | $176,012.58 | $570.80 | $0.00 | $995.20 | $177,578.58 |
| 181 | $177,578.58 | $570.80 | $0.00 | $1,004.06 | $179,153.44 |
| 182 | $179,153.44 | $570.80 | $0.00 | $1,012.96 | $180,737.20 |
| 183 | $180,737.20 | $570.80 | $0.00 | $1,021.91 | $182,329.91 |
| 184 | $182,329.91 | $570.80 | $0.00 | $1,030.92 | $183,931.63 |
| 185 | $183,931.63 | $570.80 | $0.00 | $1,039.98 | $185,542.41 |
| 186 | $185,542.41 | $570.80 | $0.00 | $1,049.08 | $187,162.29 |
| 187 | $187,162.29 | $570.80 | $0.00 | $1,058.24 | $188,791.33 |
| 188 | $188,791.33 | $570.80 | $0.00 | $1,067.45 | $190,429.58 |
| 189 | $190,429.58 | $570.80 | $0.00 | $1,076.72 | $192,077.10 |
| 190 | $192,077.10 | $570.80 | $0.00 | $1,086.03 | $193,733.93 |
| 191 | $193,733.93 | $570.80 | $0.00 | $1,095.40 | $195,400.13 |
| 192 | $195,400.13 | $570.80 | $0.00 | $1,104.82 | $197,075.75 |
| 193 | $197,075.75 | $570.80 | $0.00 | $1,114.29 | $198,760.84 |
| 194 | $198,760.84 | $570.80 | $0.00 | $1,123.82 | $200,455.46 |
| 195 | $200,455.46 | $570.80 | $0.00 | $1,133.40 | $202,159.66 |
| 196 | $202,159.66 | $570.80 | $0.00 | $1,143.04 | $203,873.50 |
| 197 | $203,873.50 | $570.80 | $0.00 | $1,152.73 | $205,597.03 |
| 198 | $205,597.03 | $570.80 | $0.00 | $1,162.48 | $207,330.31 |
| 199 | $207,330.31 | $570.80 | $0.00 | $1,172.28 | $209,073.39 |
| 200 | $209,073.39 | $570.80 | $0.00 | $1,182.13 | $210,826.32 |
| 201 | $210,826.32 | $570.80 | $0.00 | $1,192.04 | $212,589.16 |
| 202 | $212,589.16 | $570.80 | $0.00 | $1,202.01 | $214,361.97 |
| 203 | $214,361.97 | $570.80 | $0.00 | $1,212.03 | $216,144.80 |
| 204 | $216,144.80 | $570.80 | $0.00 | $1,222.11 | $217,937.71 |
| 205 | $217,937.71 | $570.80 | $0.00 | $1,232.25 | $219,740.76 |
| 206 | $219,740.76 | $570.80 | $0.00 | $1,242.45 | $221,554.01 |
| 207 | $221,554.01 | $570.80 | $0.00 | $1,252.70 | $223,377.51 |
| 208 | $223,377.51 | $570.80 | $0.00 | $1,263.01 | $225,211.32 |
| 209 | $225,211.32 | $570.80 | $0.00 | $1,273.38 | $227,055.50 |
| 210 | $227,055.50 | $570.80 | $0.00 | $1,283.80 | $228,910.10 |
| 211 | $228,910.10 | $570.80 | $0.00 | $1,294.29 | $230,775.19 |
| 212 | $230,775.19 | $570.80 | $0.00 | $1,304.84 | $232,650.83 |
| 213 | $232,650.83 | $570.80 | $0.00 | $1,315.44 | $234,537.07 |
| 214 | $234,537.07 | $570.80 | $0.00 | $1,326.11 | $236,433.98 |
| 215 | $236,433.98 | $570.80 | $0.00 | $1,336.83 | $238,341.61 |
| 216 | $238,341.61 | $570.80 | $0.00 | $1,347.62 | $240,260.03 |
| 217 | $240,260.03 | $570.80 | $66,920.86 | $1,358.47 | $175,268.44 |
| 218 | $175,268.44 | $570.80 | $0.00 | $990.99 | $176,830.23 |
| 219 | $176,830.23 | $570.80 | $0.00 | $999.82 | $178,400.85 |
| 220 | $178,400.85 | $570.80 | $0.00 | $1,008.70 | $179,980.35 |
| 221 | $179,980.35 | $570.80 | $0.00 | $1,017.64 | $181,568.79 |
| 222 | $181,568.79 | $570.80 | $0.00 | $1,026.62 | $183,166.21 |
| 223 | $183,166.21 | $570.80 | $0.00 | $1,035.65 | $184,772.66 |
| 224 | $184,772.66 | $570.80 | $0.00 | $1,044.73 | $186,388.19 |
| 225 | $186,388.19 | $570.80 | $0.00 | $1,053.87 | $188,012.86 |
| 226 | $188,012.86 | $570.80 | $0.00 | $1,063.05 | $189,646.71 |
| 227 | $189,646.71 | $570.80 | $0.00 | $1,072.29 | $191,289.80 |
| 228 | $191,289.80 | $570.80 | $0.00 | $1,081.58 | $192,942.18 |
| 229 | $192,942.18 | $570.80 | $70,266.90 | $1,090.92 | $124,337.00 |
| 230 | $124,337.00 | $570.80 | $0.00 | $703.02 | $125,610.82 |
| 231 | $125,610.82 | $570.80 | $0.00 | $710.22 | $126,891.84 |
| 232 | $126,891.84 | $570.80 | $0.00 | $717.46 | $128,180.10 |
| 233 | $128,180.10 | $570.80 | $0.00 | $724.75 | $129,475.65 |
| 234 | $129,475.65 | $570.80 | $0.00 | $732.07 | $130,778.52 |
| 235 | $130,778.52 | $570.80 | $0.00 | $739.44 | $132,088.76 |
| 236 | $132,088.76 | $570.80 | $0.00 | $746.85 | $133,406.41 |
| 237 | $133,406.41 | $570.80 | $0.00 | $754.30 | $134,731.51 |
| 238 | $134,731.51 | $570.80 | $0.00 | $761.79 | $136,064.10 |
| 239 | $136,064.10 | $570.80 | $0.00 | $769.33 | $137,404.23 |
| 240 | $137,404.23 | $570.80 | $0.00 | $776.90 | $138,751.93 |
| 241 | $138,751.93 | $570.80 | $73,780.25 | $784.52 | $66,327.00 |
| 242 | $66,327.00 | $570.80 | $0.00 | $375.02 | $67,272.82 |
| 243 | $67,272.82 | $570.80 | $0.00 | $380.37 | $68,223.99 |
| 244 | $68,223.99 | $570.80 | $0.00 | $385.75 | $69,180.54 |
| 245 | $69,180.54 | $570.80 | $0.00 | $391.16 | $70,142.50 |
| 246 | $70,142.50 | $570.80 | $0.00 | $396.60 | $71,109.90 |
| 247 | $71,109.90 | $570.80 | $0.00 | $402.07 | $72,082.77 |
| 248 | $72,082.77 | $570.80 | $0.00 | $407.57 | $73,061.14 |
| 249 | $73,061.14 | $570.80 | $0.00 | $413.10 | $74,045.04 |
| 250 | $74,045.04 | $570.80 | $0.00 | $418.66 | $75,034.50 |
| 251 | $75,034.50 | $570.80 | $0.00 | $424.26 | $76,029.56 |
| 252 | $76,029.56 | $570.80 | $0.00 | $429.88 | $77,030.24 |
| 253 | $77,030.24 | $0.00 | $77,469.26 | $435.54 | ($3.48) |