How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $59,709 |
| Monthly savings required | $473 |
How much will it cost to send your child to Messenger College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $238,834.40 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $472.64 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 | $23,025.00 |
| 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 Messenger College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $472.64 | $0.00 | $0.00 | $472.64 |
| 2 | $472.64 | $472.64 | $0.00 | $2.67 | $947.95 |
| 3 | $947.95 | $472.64 | $0.00 | $5.36 | $1,425.95 |
| 4 | $1,425.95 | $472.64 | $0.00 | $8.06 | $1,906.65 |
| 5 | $1,906.65 | $472.64 | $0.00 | $10.78 | $2,390.07 |
| 6 | $2,390.07 | $472.64 | $0.00 | $13.51 | $2,876.22 |
| 7 | $2,876.22 | $472.64 | $0.00 | $16.26 | $3,365.12 |
| 8 | $3,365.12 | $472.64 | $0.00 | $19.03 | $3,856.79 |
| 9 | $3,856.79 | $472.64 | $0.00 | $21.81 | $4,351.24 |
| 10 | $4,351.24 | $472.64 | $0.00 | $24.60 | $4,848.48 |
| 11 | $4,848.48 | $472.64 | $0.00 | $27.41 | $5,348.53 |
| 12 | $5,348.53 | $472.64 | $0.00 | $30.24 | $5,851.41 |
| 13 | $5,851.41 | $472.64 | $0.00 | $33.08 | $6,357.13 |
| 14 | $6,357.13 | $472.64 | $0.00 | $35.94 | $6,865.71 |
| 15 | $6,865.71 | $472.64 | $0.00 | $38.82 | $7,377.17 |
| 16 | $7,377.17 | $472.64 | $0.00 | $41.71 | $7,891.52 |
| 17 | $7,891.52 | $472.64 | $0.00 | $44.62 | $8,408.78 |
| 18 | $8,408.78 | $472.64 | $0.00 | $47.54 | $8,928.96 |
| 19 | $8,928.96 | $472.64 | $0.00 | $50.49 | $9,452.09 |
| 20 | $9,452.09 | $472.64 | $0.00 | $53.44 | $9,978.17 |
| 21 | $9,978.17 | $472.64 | $0.00 | $56.42 | $10,507.23 |
| 22 | $10,507.23 | $472.64 | $0.00 | $59.41 | $11,039.28 |
| 23 | $11,039.28 | $472.64 | $0.00 | $62.42 | $11,574.34 |
| 24 | $11,574.34 | $472.64 | $0.00 | $65.44 | $12,112.42 |
| 25 | $12,112.42 | $472.64 | $0.00 | $68.49 | $12,653.55 |
| 26 | $12,653.55 | $472.64 | $0.00 | $71.55 | $13,197.74 |
| 27 | $13,197.74 | $472.64 | $0.00 | $74.62 | $13,745.00 |
| 28 | $13,745.00 | $472.64 | $0.00 | $77.72 | $14,295.36 |
| 29 | $14,295.36 | $472.64 | $0.00 | $80.83 | $14,848.83 |
| 30 | $14,848.83 | $472.64 | $0.00 | $83.96 | $15,405.43 |
| 31 | $15,405.43 | $472.64 | $0.00 | $87.10 | $15,965.17 |
| 32 | $15,965.17 | $472.64 | $0.00 | $90.27 | $16,528.08 |
| 33 | $16,528.08 | $472.64 | $0.00 | $93.45 | $17,094.17 |
| 34 | $17,094.17 | $472.64 | $0.00 | $96.65 | $17,663.46 |
| 35 | $17,663.46 | $472.64 | $0.00 | $99.87 | $18,235.97 |
| 36 | $18,235.97 | $472.64 | $0.00 | $103.11 | $18,811.72 |
| 37 | $18,811.72 | $472.64 | $0.00 | $106.36 | $19,390.72 |
| 38 | $19,390.72 | $472.64 | $0.00 | $109.64 | $19,973.00 |
| 39 | $19,973.00 | $472.64 | $0.00 | $112.93 | $20,558.57 |
| 40 | $20,558.57 | $472.64 | $0.00 | $116.24 | $21,147.45 |
| 41 | $21,147.45 | $472.64 | $0.00 | $119.57 | $21,739.66 |
| 42 | $21,739.66 | $472.64 | $0.00 | $122.92 | $22,335.22 |
| 43 | $22,335.22 | $472.64 | $0.00 | $126.29 | $22,934.15 |
| 44 | $22,934.15 | $472.64 | $0.00 | $129.67 | $23,536.46 |
| 45 | $23,536.46 | $472.64 | $0.00 | $133.08 | $24,142.18 |
| 46 | $24,142.18 | $472.64 | $0.00 | $136.50 | $24,751.32 |
| 47 | $24,751.32 | $472.64 | $0.00 | $139.95 | $25,363.91 |
| 48 | $25,363.91 | $472.64 | $0.00 | $143.41 | $25,979.96 |
| 49 | $25,979.96 | $472.64 | $0.00 | $146.89 | $26,599.49 |
| 50 | $26,599.49 | $472.64 | $0.00 | $150.40 | $27,222.53 |
| 51 | $27,222.53 | $472.64 | $0.00 | $153.92 | $27,849.09 |
| 52 | $27,849.09 | $472.64 | $0.00 | $157.46 | $28,479.19 |
| 53 | $28,479.19 | $472.64 | $0.00 | $161.03 | $29,112.86 |
| 54 | $29,112.86 | $472.64 | $0.00 | $164.61 | $29,750.11 |
| 55 | $29,750.11 | $472.64 | $0.00 | $168.21 | $30,390.96 |
| 56 | $30,390.96 | $472.64 | $0.00 | $171.83 | $31,035.43 |
| 57 | $31,035.43 | $472.64 | $0.00 | $175.48 | $31,683.55 |
| 58 | $31,683.55 | $472.64 | $0.00 | $179.14 | $32,335.33 |
| 59 | $32,335.33 | $472.64 | $0.00 | $182.83 | $32,990.80 |
| 60 | $32,990.80 | $472.64 | $0.00 | $186.53 | $33,649.97 |
| 61 | $33,649.97 | $472.64 | $0.00 | $190.26 | $34,312.87 |
| 62 | $34,312.87 | $472.64 | $0.00 | $194.01 | $34,979.52 |
| 63 | $34,979.52 | $472.64 | $0.00 | $197.78 | $35,649.94 |
| 64 | $35,649.94 | $472.64 | $0.00 | $201.57 | $36,324.15 |
| 65 | $36,324.15 | $472.64 | $0.00 | $205.38 | $37,002.17 |
| 66 | $37,002.17 | $472.64 | $0.00 | $209.22 | $37,684.03 |
| 67 | $37,684.03 | $472.64 | $0.00 | $213.07 | $38,369.74 |
| 68 | $38,369.74 | $472.64 | $0.00 | $216.95 | $39,059.33 |
| 69 | $39,059.33 | $472.64 | $0.00 | $220.85 | $39,752.82 |
| 70 | $39,752.82 | $472.64 | $0.00 | $224.77 | $40,450.23 |
| 71 | $40,450.23 | $472.64 | $0.00 | $228.71 | $41,151.58 |
| 72 | $41,151.58 | $472.64 | $0.00 | $232.68 | $41,856.90 |
| 73 | $41,856.90 | $472.64 | $0.00 | $236.66 | $42,566.20 |
| 74 | $42,566.20 | $472.64 | $0.00 | $240.68 | $43,279.52 |
| 75 | $43,279.52 | $472.64 | $0.00 | $244.71 | $43,996.87 |
| 76 | $43,996.87 | $472.64 | $0.00 | $248.76 | $44,718.27 |
| 77 | $44,718.27 | $472.64 | $0.00 | $252.84 | $45,443.75 |
| 78 | $45,443.75 | $472.64 | $0.00 | $256.95 | $46,173.34 |
| 79 | $46,173.34 | $472.64 | $0.00 | $261.07 | $46,907.05 |
| 80 | $46,907.05 | $472.64 | $0.00 | $265.22 | $47,644.91 |
| 81 | $47,644.91 | $472.64 | $0.00 | $269.39 | $48,386.94 |
| 82 | $48,386.94 | $472.64 | $0.00 | $273.59 | $49,133.17 |
| 83 | $49,133.17 | $472.64 | $0.00 | $277.81 | $49,883.62 |
| 84 | $49,883.62 | $472.64 | $0.00 | $282.05 | $50,638.31 |
| 85 | $50,638.31 | $472.64 | $0.00 | $286.32 | $51,397.27 |
| 86 | $51,397.27 | $472.64 | $0.00 | $290.61 | $52,160.52 |
| 87 | $52,160.52 | $472.64 | $0.00 | $294.92 | $52,928.08 |
| 88 | $52,928.08 | $472.64 | $0.00 | $299.26 | $53,699.98 |
| 89 | $53,699.98 | $472.64 | $0.00 | $303.63 | $54,476.25 |
| 90 | $54,476.25 | $472.64 | $0.00 | $308.02 | $55,256.91 |
| 91 | $55,256.91 | $472.64 | $0.00 | $312.43 | $56,041.98 |
| 92 | $56,041.98 | $472.64 | $0.00 | $316.87 | $56,831.49 |
| 93 | $56,831.49 | $472.64 | $0.00 | $321.33 | $57,625.46 |
| 94 | $57,625.46 | $472.64 | $0.00 | $325.82 | $58,423.92 |
| 95 | $58,423.92 | $472.64 | $0.00 | $330.34 | $59,226.90 |
| 96 | $59,226.90 | $472.64 | $0.00 | $334.88 | $60,034.42 |
| 97 | $60,034.42 | $472.64 | $0.00 | $339.44 | $60,846.50 |
| 98 | $60,846.50 | $472.64 | $0.00 | $344.03 | $61,663.17 |
| 99 | $61,663.17 | $472.64 | $0.00 | $348.65 | $62,484.46 |
| 100 | $62,484.46 | $472.64 | $0.00 | $353.30 | $63,310.40 |
| 101 | $63,310.40 | $472.64 | $0.00 | $357.97 | $64,141.01 |
| 102 | $64,141.01 | $472.64 | $0.00 | $362.66 | $64,976.31 |
| 103 | $64,976.31 | $472.64 | $0.00 | $367.39 | $65,816.34 |
| 104 | $65,816.34 | $472.64 | $0.00 | $372.14 | $66,661.12 |
| 105 | $66,661.12 | $472.64 | $0.00 | $376.91 | $67,510.67 |
| 106 | $67,510.67 | $472.64 | $0.00 | $381.72 | $68,365.03 |
| 107 | $68,365.03 | $472.64 | $0.00 | $386.55 | $69,224.22 |
| 108 | $69,224.22 | $472.64 | $0.00 | $391.40 | $70,088.26 |
| 109 | $70,088.26 | $472.64 | $0.00 | $396.29 | $70,957.19 |
| 110 | $70,957.19 | $472.64 | $0.00 | $401.20 | $71,831.03 |
| 111 | $71,831.03 | $472.64 | $0.00 | $406.14 | $72,709.81 |
| 112 | $72,709.81 | $472.64 | $0.00 | $411.11 | $73,593.56 |
| 113 | $73,593.56 | $472.64 | $0.00 | $416.11 | $74,482.31 |
| 114 | $74,482.31 | $472.64 | $0.00 | $421.13 | $75,376.08 |
| 115 | $75,376.08 | $472.64 | $0.00 | $426.19 | $76,274.91 |
| 116 | $76,274.91 | $472.64 | $0.00 | $431.27 | $77,178.82 |
| 117 | $77,178.82 | $472.64 | $0.00 | $436.38 | $78,087.84 |
| 118 | $78,087.84 | $472.64 | $0.00 | $441.52 | $79,002.00 |
| 119 | $79,002.00 | $472.64 | $0.00 | $446.69 | $79,921.33 |
| 120 | $79,921.33 | $472.64 | $0.00 | $451.89 | $80,845.86 |
| 121 | $80,845.86 | $472.64 | $0.00 | $457.11 | $81,775.61 |
| 122 | $81,775.61 | $472.64 | $0.00 | $462.37 | $82,710.62 |
| 123 | $82,710.62 | $472.64 | $0.00 | $467.66 | $83,650.92 |
| 124 | $83,650.92 | $472.64 | $0.00 | $472.97 | $84,596.53 |
| 125 | $84,596.53 | $472.64 | $0.00 | $478.32 | $85,547.49 |
| 126 | $85,547.49 | $472.64 | $0.00 | $483.70 | $86,503.83 |
| 127 | $86,503.83 | $472.64 | $0.00 | $489.11 | $87,465.58 |
| 128 | $87,465.58 | $472.64 | $0.00 | $494.54 | $88,432.76 |
| 129 | $88,432.76 | $472.64 | $0.00 | $500.01 | $89,405.41 |
| 130 | $89,405.41 | $472.64 | $0.00 | $505.51 | $90,383.56 |
| 131 | $90,383.56 | $472.64 | $0.00 | $511.04 | $91,367.24 |
| 132 | $91,367.24 | $472.64 | $0.00 | $516.60 | $92,356.48 |
| 133 | $92,356.48 | $472.64 | $0.00 | $522.20 | $93,351.32 |
| 134 | $93,351.32 | $472.64 | $0.00 | $527.82 | $94,351.78 |
| 135 | $94,351.78 | $472.64 | $0.00 | $533.48 | $95,357.90 |
| 136 | $95,357.90 | $472.64 | $0.00 | $539.17 | $96,369.71 |
| 137 | $96,369.71 | $472.64 | $0.00 | $544.89 | $97,387.24 |
| 138 | $97,387.24 | $472.64 | $0.00 | $550.64 | $98,410.52 |
| 139 | $98,410.52 | $472.64 | $0.00 | $556.43 | $99,439.59 |
| 140 | $99,439.59 | $472.64 | $0.00 | $562.25 | $100,474.48 |
| 141 | $100,474.48 | $472.64 | $0.00 | $568.10 | $101,515.22 |
| 142 | $101,515.22 | $472.64 | $0.00 | $573.98 | $102,561.84 |
| 143 | $102,561.84 | $472.64 | $0.00 | $579.90 | $103,614.38 |
| 144 | $103,614.38 | $472.64 | $0.00 | $585.85 | $104,672.87 |
| 145 | $104,672.87 | $472.64 | $0.00 | $591.84 | $105,737.35 |
| 146 | $105,737.35 | $472.64 | $0.00 | $597.85 | $106,807.84 |
| 147 | $106,807.84 | $472.64 | $0.00 | $603.91 | $107,884.39 |
| 148 | $107,884.39 | $472.64 | $0.00 | $609.99 | $108,967.02 |
| 149 | $108,967.02 | $472.64 | $0.00 | $616.12 | $110,055.78 |
| 150 | $110,055.78 | $472.64 | $0.00 | $622.27 | $111,150.69 |
| 151 | $111,150.69 | $472.64 | $0.00 | $628.46 | $112,251.79 |
| 152 | $112,251.79 | $472.64 | $0.00 | $634.69 | $113,359.12 |
| 153 | $113,359.12 | $472.64 | $0.00 | $640.95 | $114,472.71 |
| 154 | $114,472.71 | $472.64 | $0.00 | $647.25 | $115,592.60 |
| 155 | $115,592.60 | $472.64 | $0.00 | $653.58 | $116,718.82 |
| 156 | $116,718.82 | $472.64 | $0.00 | $659.95 | $117,851.41 |
| 157 | $117,851.41 | $472.64 | $0.00 | $666.35 | $118,990.40 |
| 158 | $118,990.40 | $472.64 | $0.00 | $672.79 | $120,135.83 |
| 159 | $120,135.83 | $472.64 | $0.00 | $679.27 | $121,287.74 |
| 160 | $121,287.74 | $472.64 | $0.00 | $685.78 | $122,446.16 |
| 161 | $122,446.16 | $472.64 | $0.00 | $692.33 | $123,611.13 |
| 162 | $123,611.13 | $472.64 | $0.00 | $698.92 | $124,782.69 |
| 163 | $124,782.69 | $472.64 | $0.00 | $705.54 | $125,960.87 |
| 164 | $125,960.87 | $472.64 | $0.00 | $712.20 | $127,145.71 |
| 165 | $127,145.71 | $472.64 | $0.00 | $718.90 | $128,337.25 |
| 166 | $128,337.25 | $472.64 | $0.00 | $725.64 | $129,535.53 |
| 167 | $129,535.53 | $472.64 | $0.00 | $732.41 | $130,740.58 |
| 168 | $130,740.58 | $472.64 | $0.00 | $739.23 | $131,952.45 |
| 169 | $131,952.45 | $472.64 | $0.00 | $746.08 | $133,171.17 |
| 170 | $133,171.17 | $472.64 | $0.00 | $752.97 | $134,396.78 |
| 171 | $134,396.78 | $472.64 | $0.00 | $759.90 | $135,629.32 |
| 172 | $135,629.32 | $472.64 | $0.00 | $766.87 | $136,868.83 |
| 173 | $136,868.83 | $472.64 | $0.00 | $773.88 | $138,115.35 |
| 174 | $138,115.35 | $472.64 | $0.00 | $780.92 | $139,368.91 |
| 175 | $139,368.91 | $472.64 | $0.00 | $788.01 | $140,629.56 |
| 176 | $140,629.56 | $472.64 | $0.00 | $795.14 | $141,897.34 |
| 177 | $141,897.34 | $472.64 | $0.00 | $802.31 | $143,172.29 |
| 178 | $143,172.29 | $472.64 | $0.00 | $809.52 | $144,454.45 |
| 179 | $144,454.45 | $472.64 | $0.00 | $816.77 | $145,743.86 |
| 180 | $145,743.86 | $472.64 | $0.00 | $824.06 | $147,040.56 |
| 181 | $147,040.56 | $472.64 | $0.00 | $831.39 | $148,344.59 |
| 182 | $148,344.59 | $472.64 | $0.00 | $838.76 | $149,655.99 |
| 183 | $149,655.99 | $472.64 | $0.00 | $846.18 | $150,974.81 |
| 184 | $150,974.81 | $472.64 | $0.00 | $853.63 | $152,301.08 |
| 185 | $152,301.08 | $472.64 | $0.00 | $861.13 | $153,634.85 |
| 186 | $153,634.85 | $472.64 | $0.00 | $868.67 | $154,976.16 |
| 187 | $154,976.16 | $472.64 | $0.00 | $876.26 | $156,325.06 |
| 188 | $156,325.06 | $472.64 | $0.00 | $883.88 | $157,681.58 |
| 189 | $157,681.58 | $472.64 | $0.00 | $891.55 | $159,045.77 |
| 190 | $159,045.77 | $472.64 | $0.00 | $899.27 | $160,417.68 |
| 191 | $160,417.68 | $472.64 | $0.00 | $907.02 | $161,797.34 |
| 192 | $161,797.34 | $472.64 | $0.00 | $914.83 | $163,184.81 |
| 193 | $163,184.81 | $472.64 | $0.00 | $922.67 | $164,580.12 |
| 194 | $164,580.12 | $472.64 | $0.00 | $930.56 | $165,983.32 |
| 195 | $165,983.32 | $472.64 | $0.00 | $938.49 | $167,394.45 |
| 196 | $167,394.45 | $472.64 | $0.00 | $946.47 | $168,813.56 |
| 197 | $168,813.56 | $472.64 | $0.00 | $954.50 | $170,240.70 |
| 198 | $170,240.70 | $472.64 | $0.00 | $962.57 | $171,675.91 |
| 199 | $171,675.91 | $472.64 | $0.00 | $970.68 | $173,119.23 |
| 200 | $173,119.23 | $472.64 | $0.00 | $978.84 | $174,570.71 |
| 201 | $174,570.71 | $472.64 | $0.00 | $987.05 | $176,030.40 |
| 202 | $176,030.40 | $472.64 | $0.00 | $995.30 | $177,498.34 |
| 203 | $177,498.34 | $472.64 | $0.00 | $1,003.60 | $178,974.58 |
| 204 | $178,974.58 | $472.64 | $0.00 | $1,011.95 | $180,459.17 |
| 205 | $180,459.17 | $472.64 | $0.00 | $1,020.34 | $181,952.15 |
| 206 | $181,952.15 | $472.64 | $0.00 | $1,028.78 | $183,453.57 |
| 207 | $183,453.57 | $472.64 | $0.00 | $1,037.27 | $184,963.48 |
| 208 | $184,963.48 | $472.64 | $0.00 | $1,045.81 | $186,481.93 |
| 209 | $186,481.93 | $472.64 | $0.00 | $1,054.40 | $188,008.97 |
| 210 | $188,008.97 | $472.64 | $0.00 | $1,063.03 | $189,544.64 |
| 211 | $189,544.64 | $472.64 | $0.00 | $1,071.71 | $191,088.99 |
| 212 | $191,088.99 | $472.64 | $0.00 | $1,080.44 | $192,642.07 |
| 213 | $192,642.07 | $472.64 | $0.00 | $1,089.23 | $194,203.94 |
| 214 | $194,203.94 | $472.64 | $0.00 | $1,098.06 | $195,774.64 |
| 215 | $195,774.64 | $472.64 | $0.00 | $1,106.94 | $197,354.22 |
| 216 | $197,354.22 | $472.64 | $0.00 | $1,115.87 | $198,942.73 |
| 217 | $198,942.73 | $472.64 | $55,412.41 | $1,124.85 | $145,127.81 |
| 218 | $145,127.81 | $472.64 | $0.00 | $820.57 | $146,421.02 |
| 219 | $146,421.02 | $472.64 | $0.00 | $827.89 | $147,721.55 |
| 220 | $147,721.55 | $472.64 | $0.00 | $835.24 | $149,029.43 |
| 221 | $149,029.43 | $472.64 | $0.00 | $842.63 | $150,344.70 |
| 222 | $150,344.70 | $472.64 | $0.00 | $850.07 | $151,667.41 |
| 223 | $151,667.41 | $472.64 | $0.00 | $857.55 | $152,997.60 |
| 224 | $152,997.60 | $472.64 | $0.00 | $865.07 | $154,335.31 |
| 225 | $154,335.31 | $472.64 | $0.00 | $872.63 | $155,680.58 |
| 226 | $155,680.58 | $472.64 | $0.00 | $880.24 | $157,033.46 |
| 227 | $157,033.46 | $472.64 | $0.00 | $887.89 | $158,393.99 |
| 228 | $158,393.99 | $472.64 | $0.00 | $895.58 | $159,762.21 |
| 229 | $159,762.21 | $472.64 | $58,183.03 | $903.32 | $102,955.14 |
| 230 | $102,955.14 | $472.64 | $0.00 | $582.12 | $104,009.90 |
| 231 | $104,009.90 | $472.64 | $0.00 | $588.09 | $105,070.63 |
| 232 | $105,070.63 | $472.64 | $0.00 | $594.08 | $106,137.35 |
| 233 | $106,137.35 | $472.64 | $0.00 | $600.12 | $107,210.11 |
| 234 | $107,210.11 | $472.64 | $0.00 | $606.18 | $108,288.93 |
| 235 | $108,288.93 | $472.64 | $0.00 | $612.28 | $109,373.85 |
| 236 | $109,373.85 | $472.64 | $0.00 | $618.42 | $110,464.91 |
| 237 | $110,464.91 | $472.64 | $0.00 | $624.58 | $111,562.13 |
| 238 | $111,562.13 | $472.64 | $0.00 | $630.79 | $112,665.56 |
| 239 | $112,665.56 | $472.64 | $0.00 | $637.03 | $113,775.23 |
| 240 | $113,775.23 | $472.64 | $0.00 | $643.30 | $114,891.17 |
| 241 | $114,891.17 | $472.64 | $61,092.18 | $649.61 | $54,921.24 |
| 242 | $54,921.24 | $472.64 | $0.00 | $310.53 | $55,704.41 |
| 243 | $55,704.41 | $472.64 | $0.00 | $314.96 | $56,492.01 |
| 244 | $56,492.01 | $472.64 | $0.00 | $319.41 | $57,284.06 |
| 245 | $57,284.06 | $472.64 | $0.00 | $323.89 | $58,080.59 |
| 246 | $58,080.59 | $472.64 | $0.00 | $328.40 | $58,881.63 |
| 247 | $58,881.63 | $472.64 | $0.00 | $332.93 | $59,687.20 |
| 248 | $59,687.20 | $472.64 | $0.00 | $337.48 | $60,497.32 |
| 249 | $60,497.32 | $472.64 | $0.00 | $342.06 | $61,312.02 |
| 250 | $61,312.02 | $472.64 | $0.00 | $346.67 | $62,131.33 |
| 251 | $62,131.33 | $472.64 | $0.00 | $351.30 | $62,955.27 |
| 252 | $62,955.27 | $472.64 | $0.00 | $355.96 | $63,783.87 |
| 253 | $63,783.87 | $0.00 | $64,146.79 | $360.64 | ($2.28) |