How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,994 |
| Monthly savings required | $538 |
How much will it cost to send your child to Grand Valley State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $271,975.60 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $538.22 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 | $26,220.00 |
| 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 Grand Valley State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $538.22 | $0.00 | $0.00 | $538.22 |
| 2 | $538.22 | $538.22 | $0.00 | $3.04 | $1,079.48 |
| 3 | $1,079.48 | $538.22 | $0.00 | $6.10 | $1,623.80 |
| 4 | $1,623.80 | $538.22 | $0.00 | $9.18 | $2,171.20 |
| 5 | $2,171.20 | $538.22 | $0.00 | $12.28 | $2,721.70 |
| 6 | $2,721.70 | $538.22 | $0.00 | $15.39 | $3,275.31 |
| 7 | $3,275.31 | $538.22 | $0.00 | $18.52 | $3,832.05 |
| 8 | $3,832.05 | $538.22 | $0.00 | $21.67 | $4,391.94 |
| 9 | $4,391.94 | $538.22 | $0.00 | $24.83 | $4,954.99 |
| 10 | $4,954.99 | $538.22 | $0.00 | $28.02 | $5,521.23 |
| 11 | $5,521.23 | $538.22 | $0.00 | $31.22 | $6,090.67 |
| 12 | $6,090.67 | $538.22 | $0.00 | $34.44 | $6,663.33 |
| 13 | $6,663.33 | $538.22 | $0.00 | $37.68 | $7,239.23 |
| 14 | $7,239.23 | $538.22 | $0.00 | $40.93 | $7,818.38 |
| 15 | $7,818.38 | $538.22 | $0.00 | $44.21 | $8,400.81 |
| 16 | $8,400.81 | $538.22 | $0.00 | $47.50 | $8,986.53 |
| 17 | $8,986.53 | $538.22 | $0.00 | $50.81 | $9,575.56 |
| 18 | $9,575.56 | $538.22 | $0.00 | $54.14 | $10,167.92 |
| 19 | $10,167.92 | $538.22 | $0.00 | $57.49 | $10,763.63 |
| 20 | $10,763.63 | $538.22 | $0.00 | $60.86 | $11,362.71 |
| 21 | $11,362.71 | $538.22 | $0.00 | $64.25 | $11,965.18 |
| 22 | $11,965.18 | $538.22 | $0.00 | $67.65 | $12,571.05 |
| 23 | $12,571.05 | $538.22 | $0.00 | $71.08 | $13,180.35 |
| 24 | $13,180.35 | $538.22 | $0.00 | $74.52 | $13,793.09 |
| 25 | $13,793.09 | $538.22 | $0.00 | $77.99 | $14,409.30 |
| 26 | $14,409.30 | $538.22 | $0.00 | $81.47 | $15,028.99 |
| 27 | $15,028.99 | $538.22 | $0.00 | $84.98 | $15,652.19 |
| 28 | $15,652.19 | $538.22 | $0.00 | $88.50 | $16,278.91 |
| 29 | $16,278.91 | $538.22 | $0.00 | $92.04 | $16,909.17 |
| 30 | $16,909.17 | $538.22 | $0.00 | $95.61 | $17,543.00 |
| 31 | $17,543.00 | $538.22 | $0.00 | $99.19 | $18,180.41 |
| 32 | $18,180.41 | $538.22 | $0.00 | $102.79 | $18,821.42 |
| 33 | $18,821.42 | $538.22 | $0.00 | $106.42 | $19,466.06 |
| 34 | $19,466.06 | $538.22 | $0.00 | $110.06 | $20,114.34 |
| 35 | $20,114.34 | $538.22 | $0.00 | $113.73 | $20,766.29 |
| 36 | $20,766.29 | $538.22 | $0.00 | $117.42 | $21,421.93 |
| 37 | $21,421.93 | $538.22 | $0.00 | $121.12 | $22,081.27 |
| 38 | $22,081.27 | $538.22 | $0.00 | $124.85 | $22,744.34 |
| 39 | $22,744.34 | $538.22 | $0.00 | $128.60 | $23,411.16 |
| 40 | $23,411.16 | $538.22 | $0.00 | $132.37 | $24,081.75 |
| 41 | $24,081.75 | $538.22 | $0.00 | $136.16 | $24,756.13 |
| 42 | $24,756.13 | $538.22 | $0.00 | $139.97 | $25,434.32 |
| 43 | $25,434.32 | $538.22 | $0.00 | $143.81 | $26,116.35 |
| 44 | $26,116.35 | $538.22 | $0.00 | $147.67 | $26,802.24 |
| 45 | $26,802.24 | $538.22 | $0.00 | $151.54 | $27,492.00 |
| 46 | $27,492.00 | $538.22 | $0.00 | $155.44 | $28,185.66 |
| 47 | $28,185.66 | $538.22 | $0.00 | $159.37 | $28,883.25 |
| 48 | $28,883.25 | $538.22 | $0.00 | $163.31 | $29,584.78 |
| 49 | $29,584.78 | $538.22 | $0.00 | $167.28 | $30,290.28 |
| 50 | $30,290.28 | $538.22 | $0.00 | $171.27 | $30,999.77 |
| 51 | $30,999.77 | $538.22 | $0.00 | $175.28 | $31,713.27 |
| 52 | $31,713.27 | $538.22 | $0.00 | $179.31 | $32,430.80 |
| 53 | $32,430.80 | $538.22 | $0.00 | $183.37 | $33,152.39 |
| 54 | $33,152.39 | $538.22 | $0.00 | $187.45 | $33,878.06 |
| 55 | $33,878.06 | $538.22 | $0.00 | $191.55 | $34,607.83 |
| 56 | $34,607.83 | $538.22 | $0.00 | $195.68 | $35,341.73 |
| 57 | $35,341.73 | $538.22 | $0.00 | $199.83 | $36,079.78 |
| 58 | $36,079.78 | $538.22 | $0.00 | $204.00 | $36,822.00 |
| 59 | $36,822.00 | $538.22 | $0.00 | $208.20 | $37,568.42 |
| 60 | $37,568.42 | $538.22 | $0.00 | $212.42 | $38,319.06 |
| 61 | $38,319.06 | $538.22 | $0.00 | $216.66 | $39,073.94 |
| 62 | $39,073.94 | $538.22 | $0.00 | $220.93 | $39,833.09 |
| 63 | $39,833.09 | $538.22 | $0.00 | $225.22 | $40,596.53 |
| 64 | $40,596.53 | $538.22 | $0.00 | $229.54 | $41,364.29 |
| 65 | $41,364.29 | $538.22 | $0.00 | $233.88 | $42,136.39 |
| 66 | $42,136.39 | $538.22 | $0.00 | $238.25 | $42,912.86 |
| 67 | $42,912.86 | $538.22 | $0.00 | $242.64 | $43,693.72 |
| 68 | $43,693.72 | $538.22 | $0.00 | $247.05 | $44,478.99 |
| 69 | $44,478.99 | $538.22 | $0.00 | $251.49 | $45,268.70 |
| 70 | $45,268.70 | $538.22 | $0.00 | $255.96 | $46,062.88 |
| 71 | $46,062.88 | $538.22 | $0.00 | $260.45 | $46,861.55 |
| 72 | $46,861.55 | $538.22 | $0.00 | $264.96 | $47,664.73 |
| 73 | $47,664.73 | $538.22 | $0.00 | $269.50 | $48,472.45 |
| 74 | $48,472.45 | $538.22 | $0.00 | $274.07 | $49,284.74 |
| 75 | $49,284.74 | $538.22 | $0.00 | $278.66 | $50,101.62 |
| 76 | $50,101.62 | $538.22 | $0.00 | $283.28 | $50,923.12 |
| 77 | $50,923.12 | $538.22 | $0.00 | $287.93 | $51,749.27 |
| 78 | $51,749.27 | $538.22 | $0.00 | $292.60 | $52,580.09 |
| 79 | $52,580.09 | $538.22 | $0.00 | $297.30 | $53,415.61 |
| 80 | $53,415.61 | $538.22 | $0.00 | $302.02 | $54,255.85 |
| 81 | $54,255.85 | $538.22 | $0.00 | $306.77 | $55,100.84 |
| 82 | $55,100.84 | $538.22 | $0.00 | $311.55 | $55,950.61 |
| 83 | $55,950.61 | $538.22 | $0.00 | $316.35 | $56,805.18 |
| 84 | $56,805.18 | $538.22 | $0.00 | $321.18 | $57,664.58 |
| 85 | $57,664.58 | $538.22 | $0.00 | $326.04 | $58,528.84 |
| 86 | $58,528.84 | $538.22 | $0.00 | $330.93 | $59,397.99 |
| 87 | $59,397.99 | $538.22 | $0.00 | $335.84 | $60,272.05 |
| 88 | $60,272.05 | $538.22 | $0.00 | $340.79 | $61,151.06 |
| 89 | $61,151.06 | $538.22 | $0.00 | $345.76 | $62,035.04 |
| 90 | $62,035.04 | $538.22 | $0.00 | $350.76 | $62,924.02 |
| 91 | $62,924.02 | $538.22 | $0.00 | $355.78 | $63,818.02 |
| 92 | $63,818.02 | $538.22 | $0.00 | $360.84 | $64,717.08 |
| 93 | $64,717.08 | $538.22 | $0.00 | $365.92 | $65,621.22 |
| 94 | $65,621.22 | $538.22 | $0.00 | $371.03 | $66,530.47 |
| 95 | $66,530.47 | $538.22 | $0.00 | $376.17 | $67,444.86 |
| 96 | $67,444.86 | $538.22 | $0.00 | $381.34 | $68,364.42 |
| 97 | $68,364.42 | $538.22 | $0.00 | $386.54 | $69,289.18 |
| 98 | $69,289.18 | $538.22 | $0.00 | $391.77 | $70,219.17 |
| 99 | $70,219.17 | $538.22 | $0.00 | $397.03 | $71,154.42 |
| 100 | $71,154.42 | $538.22 | $0.00 | $402.32 | $72,094.96 |
| 101 | $72,094.96 | $538.22 | $0.00 | $407.64 | $73,040.82 |
| 102 | $73,040.82 | $538.22 | $0.00 | $412.98 | $73,992.02 |
| 103 | $73,992.02 | $538.22 | $0.00 | $418.36 | $74,948.60 |
| 104 | $74,948.60 | $538.22 | $0.00 | $423.77 | $75,910.59 |
| 105 | $75,910.59 | $538.22 | $0.00 | $429.21 | $76,878.02 |
| 106 | $76,878.02 | $538.22 | $0.00 | $434.68 | $77,850.92 |
| 107 | $77,850.92 | $538.22 | $0.00 | $440.18 | $78,829.32 |
| 108 | $78,829.32 | $538.22 | $0.00 | $445.71 | $79,813.25 |
| 109 | $79,813.25 | $538.22 | $0.00 | $451.28 | $80,802.75 |
| 110 | $80,802.75 | $538.22 | $0.00 | $456.87 | $81,797.84 |
| 111 | $81,797.84 | $538.22 | $0.00 | $462.50 | $82,798.56 |
| 112 | $82,798.56 | $538.22 | $0.00 | $468.16 | $83,804.94 |
| 113 | $83,804.94 | $538.22 | $0.00 | $473.85 | $84,817.01 |
| 114 | $84,817.01 | $538.22 | $0.00 | $479.57 | $85,834.80 |
| 115 | $85,834.80 | $538.22 | $0.00 | $485.32 | $86,858.34 |
| 116 | $86,858.34 | $538.22 | $0.00 | $491.11 | $87,887.67 |
| 117 | $87,887.67 | $538.22 | $0.00 | $496.93 | $88,922.82 |
| 118 | $88,922.82 | $538.22 | $0.00 | $502.78 | $89,963.82 |
| 119 | $89,963.82 | $538.22 | $0.00 | $508.67 | $91,010.71 |
| 120 | $91,010.71 | $538.22 | $0.00 | $514.59 | $92,063.52 |
| 121 | $92,063.52 | $538.22 | $0.00 | $520.54 | $93,122.28 |
| 122 | $93,122.28 | $538.22 | $0.00 | $526.53 | $94,187.03 |
| 123 | $94,187.03 | $538.22 | $0.00 | $532.55 | $95,257.80 |
| 124 | $95,257.80 | $538.22 | $0.00 | $538.60 | $96,334.62 |
| 125 | $96,334.62 | $538.22 | $0.00 | $544.69 | $97,417.53 |
| 126 | $97,417.53 | $538.22 | $0.00 | $550.81 | $98,506.56 |
| 127 | $98,506.56 | $538.22 | $0.00 | $556.97 | $99,601.75 |
| 128 | $99,601.75 | $538.22 | $0.00 | $563.16 | $100,703.13 |
| 129 | $100,703.13 | $538.22 | $0.00 | $569.39 | $101,810.74 |
| 130 | $101,810.74 | $538.22 | $0.00 | $575.65 | $102,924.61 |
| 131 | $102,924.61 | $538.22 | $0.00 | $581.95 | $104,044.78 |
| 132 | $104,044.78 | $538.22 | $0.00 | $588.28 | $105,171.28 |
| 133 | $105,171.28 | $538.22 | $0.00 | $594.65 | $106,304.15 |
| 134 | $106,304.15 | $538.22 | $0.00 | $601.06 | $107,443.43 |
| 135 | $107,443.43 | $538.22 | $0.00 | $607.50 | $108,589.15 |
| 136 | $108,589.15 | $538.22 | $0.00 | $613.98 | $109,741.35 |
| 137 | $109,741.35 | $538.22 | $0.00 | $620.49 | $110,900.06 |
| 138 | $110,900.06 | $538.22 | $0.00 | $627.05 | $112,065.33 |
| 139 | $112,065.33 | $538.22 | $0.00 | $633.63 | $113,237.18 |
| 140 | $113,237.18 | $538.22 | $0.00 | $640.26 | $114,415.66 |
| 141 | $114,415.66 | $538.22 | $0.00 | $646.92 | $115,600.80 |
| 142 | $115,600.80 | $538.22 | $0.00 | $653.62 | $116,792.64 |
| 143 | $116,792.64 | $538.22 | $0.00 | $660.36 | $117,991.22 |
| 144 | $117,991.22 | $538.22 | $0.00 | $667.14 | $119,196.58 |
| 145 | $119,196.58 | $538.22 | $0.00 | $673.95 | $120,408.75 |
| 146 | $120,408.75 | $538.22 | $0.00 | $680.81 | $121,627.78 |
| 147 | $121,627.78 | $538.22 | $0.00 | $687.70 | $122,853.70 |
| 148 | $122,853.70 | $538.22 | $0.00 | $694.63 | $124,086.55 |
| 149 | $124,086.55 | $538.22 | $0.00 | $701.60 | $125,326.37 |
| 150 | $125,326.37 | $538.22 | $0.00 | $708.61 | $126,573.20 |
| 151 | $126,573.20 | $538.22 | $0.00 | $715.66 | $127,827.08 |
| 152 | $127,827.08 | $538.22 | $0.00 | $722.75 | $129,088.05 |
| 153 | $129,088.05 | $538.22 | $0.00 | $729.88 | $130,356.15 |
| 154 | $130,356.15 | $538.22 | $0.00 | $737.05 | $131,631.42 |
| 155 | $131,631.42 | $538.22 | $0.00 | $744.26 | $132,913.90 |
| 156 | $132,913.90 | $538.22 | $0.00 | $751.51 | $134,203.63 |
| 157 | $134,203.63 | $538.22 | $0.00 | $758.81 | $135,500.66 |
| 158 | $135,500.66 | $538.22 | $0.00 | $766.14 | $136,805.02 |
| 159 | $136,805.02 | $538.22 | $0.00 | $773.52 | $138,116.76 |
| 160 | $138,116.76 | $538.22 | $0.00 | $780.93 | $139,435.91 |
| 161 | $139,435.91 | $538.22 | $0.00 | $788.39 | $140,762.52 |
| 162 | $140,762.52 | $538.22 | $0.00 | $795.89 | $142,096.63 |
| 163 | $142,096.63 | $538.22 | $0.00 | $803.44 | $143,438.29 |
| 164 | $143,438.29 | $538.22 | $0.00 | $811.02 | $144,787.53 |
| 165 | $144,787.53 | $538.22 | $0.00 | $818.65 | $146,144.40 |
| 166 | $146,144.40 | $538.22 | $0.00 | $826.32 | $147,508.94 |
| 167 | $147,508.94 | $538.22 | $0.00 | $834.04 | $148,881.20 |
| 168 | $148,881.20 | $538.22 | $0.00 | $841.80 | $150,261.22 |
| 169 | $150,261.22 | $538.22 | $0.00 | $849.60 | $151,649.04 |
| 170 | $151,649.04 | $538.22 | $0.00 | $857.45 | $153,044.71 |
| 171 | $153,044.71 | $538.22 | $0.00 | $865.34 | $154,448.27 |
| 172 | $154,448.27 | $538.22 | $0.00 | $873.27 | $155,859.76 |
| 173 | $155,859.76 | $538.22 | $0.00 | $881.25 | $157,279.23 |
| 174 | $157,279.23 | $538.22 | $0.00 | $889.28 | $158,706.73 |
| 175 | $158,706.73 | $538.22 | $0.00 | $897.35 | $160,142.30 |
| 176 | $160,142.30 | $538.22 | $0.00 | $905.47 | $161,585.99 |
| 177 | $161,585.99 | $538.22 | $0.00 | $913.63 | $163,037.84 |
| 178 | $163,037.84 | $538.22 | $0.00 | $921.84 | $164,497.90 |
| 179 | $164,497.90 | $538.22 | $0.00 | $930.10 | $165,966.22 |
| 180 | $165,966.22 | $538.22 | $0.00 | $938.40 | $167,442.84 |
| 181 | $167,442.84 | $538.22 | $0.00 | $946.75 | $168,927.81 |
| 182 | $168,927.81 | $538.22 | $0.00 | $955.14 | $170,421.17 |
| 183 | $170,421.17 | $538.22 | $0.00 | $963.59 | $171,922.98 |
| 184 | $171,922.98 | $538.22 | $0.00 | $972.08 | $173,433.28 |
| 185 | $173,433.28 | $538.22 | $0.00 | $980.62 | $174,952.12 |
| 186 | $174,952.12 | $538.22 | $0.00 | $989.20 | $176,479.54 |
| 187 | $176,479.54 | $538.22 | $0.00 | $997.84 | $178,015.60 |
| 188 | $178,015.60 | $538.22 | $0.00 | $1,006.53 | $179,560.35 |
| 189 | $179,560.35 | $538.22 | $0.00 | $1,015.26 | $181,113.83 |
| 190 | $181,113.83 | $538.22 | $0.00 | $1,024.04 | $182,676.09 |
| 191 | $182,676.09 | $538.22 | $0.00 | $1,032.88 | $184,247.19 |
| 192 | $184,247.19 | $538.22 | $0.00 | $1,041.76 | $185,827.17 |
| 193 | $185,827.17 | $538.22 | $0.00 | $1,050.69 | $187,416.08 |
| 194 | $187,416.08 | $538.22 | $0.00 | $1,059.68 | $189,013.98 |
| 195 | $189,013.98 | $538.22 | $0.00 | $1,068.71 | $190,620.91 |
| 196 | $190,620.91 | $538.22 | $0.00 | $1,077.80 | $192,236.93 |
| 197 | $192,236.93 | $538.22 | $0.00 | $1,086.94 | $193,862.09 |
| 198 | $193,862.09 | $538.22 | $0.00 | $1,096.12 | $195,496.43 |
| 199 | $195,496.43 | $538.22 | $0.00 | $1,105.37 | $197,140.02 |
| 200 | $197,140.02 | $538.22 | $0.00 | $1,114.66 | $198,792.90 |
| 201 | $198,792.90 | $538.22 | $0.00 | $1,124.00 | $200,455.12 |
| 202 | $200,455.12 | $538.22 | $0.00 | $1,133.40 | $202,126.74 |
| 203 | $202,126.74 | $538.22 | $0.00 | $1,142.85 | $203,807.81 |
| 204 | $203,807.81 | $538.22 | $0.00 | $1,152.36 | $205,498.39 |
| 205 | $205,498.39 | $538.22 | $0.00 | $1,161.92 | $207,198.53 |
| 206 | $207,198.53 | $538.22 | $0.00 | $1,171.53 | $208,908.28 |
| 207 | $208,908.28 | $538.22 | $0.00 | $1,181.20 | $210,627.70 |
| 208 | $210,627.70 | $538.22 | $0.00 | $1,190.92 | $212,356.84 |
| 209 | $212,356.84 | $538.22 | $0.00 | $1,200.70 | $214,095.76 |
| 210 | $214,095.76 | $538.22 | $0.00 | $1,210.53 | $215,844.51 |
| 211 | $215,844.51 | $538.22 | $0.00 | $1,220.42 | $217,603.15 |
| 212 | $217,603.15 | $538.22 | $0.00 | $1,230.36 | $219,371.73 |
| 213 | $219,371.73 | $538.22 | $0.00 | $1,240.36 | $221,150.31 |
| 214 | $221,150.31 | $538.22 | $0.00 | $1,250.42 | $222,938.95 |
| 215 | $222,938.95 | $538.22 | $0.00 | $1,260.53 | $224,737.70 |
| 216 | $224,737.70 | $538.22 | $0.00 | $1,270.70 | $226,546.62 |
| 217 | $226,546.62 | $538.22 | $63,101.56 | $1,280.93 | $165,264.21 |
| 218 | $165,264.21 | $538.22 | $0.00 | $934.43 | $166,736.86 |
| 219 | $166,736.86 | $538.22 | $0.00 | $942.75 | $168,217.83 |
| 220 | $168,217.83 | $538.22 | $0.00 | $951.13 | $169,707.18 |
| 221 | $169,707.18 | $538.22 | $0.00 | $959.55 | $171,204.95 |
| 222 | $171,204.95 | $538.22 | $0.00 | $968.02 | $172,711.19 |
| 223 | $172,711.19 | $538.22 | $0.00 | $976.53 | $174,225.94 |
| 224 | $174,225.94 | $538.22 | $0.00 | $985.10 | $175,749.26 |
| 225 | $175,749.26 | $538.22 | $0.00 | $993.71 | $177,281.19 |
| 226 | $177,281.19 | $538.22 | $0.00 | $1,002.37 | $178,821.78 |
| 227 | $178,821.78 | $538.22 | $0.00 | $1,011.08 | $180,371.08 |
| 228 | $180,371.08 | $538.22 | $0.00 | $1,019.84 | $181,929.14 |
| 229 | $181,929.14 | $538.22 | $66,256.63 | $1,028.65 | $117,239.38 |
| 230 | $117,239.38 | $538.22 | $0.00 | $662.89 | $118,440.49 |
| 231 | $118,440.49 | $538.22 | $0.00 | $669.68 | $119,648.39 |
| 232 | $119,648.39 | $538.22 | $0.00 | $676.51 | $120,863.12 |
| 233 | $120,863.12 | $538.22 | $0.00 | $683.38 | $122,084.72 |
| 234 | $122,084.72 | $538.22 | $0.00 | $690.28 | $123,313.22 |
| 235 | $123,313.22 | $538.22 | $0.00 | $697.23 | $124,548.67 |
| 236 | $124,548.67 | $538.22 | $0.00 | $704.22 | $125,791.11 |
| 237 | $125,791.11 | $538.22 | $0.00 | $711.24 | $127,040.57 |
| 238 | $127,040.57 | $538.22 | $0.00 | $718.31 | $128,297.10 |
| 239 | $128,297.10 | $538.22 | $0.00 | $725.41 | $129,560.73 |
| 240 | $129,560.73 | $538.22 | $0.00 | $732.56 | $130,831.51 |
| 241 | $130,831.51 | $538.22 | $69,569.47 | $739.74 | $62,540.00 |
| 242 | $62,540.00 | $538.22 | $0.00 | $353.61 | $63,431.83 |
| 243 | $63,431.83 | $538.22 | $0.00 | $358.65 | $64,328.70 |
| 244 | $64,328.70 | $538.22 | $0.00 | $363.72 | $65,230.64 |
| 245 | $65,230.64 | $538.22 | $0.00 | $368.82 | $66,137.68 |
| 246 | $66,137.68 | $538.22 | $0.00 | $373.95 | $67,049.85 |
| 247 | $67,049.85 | $538.22 | $0.00 | $379.11 | $67,967.18 |
| 248 | $67,967.18 | $538.22 | $0.00 | $384.30 | $68,889.70 |
| 249 | $68,889.70 | $538.22 | $0.00 | $389.51 | $69,817.43 |
| 250 | $69,817.43 | $538.22 | $0.00 | $394.76 | $70,750.41 |
| 251 | $70,750.41 | $538.22 | $0.00 | $400.03 | $71,688.66 |
| 252 | $71,688.66 | $538.22 | $0.00 | $405.34 | $72,632.22 |
| 253 | $72,632.22 | $0.00 | $73,047.94 | $410.67 | ($5.05) |