How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $50,661 |
| Monthly savings required | $401 |
How much will it cost to send your child to Peru State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $202,643.60 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $401.03 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 | $19,536.00 |
| 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 Peru State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $401.03 | $0.00 | $0.00 | $401.03 |
| 2 | $401.03 | $401.03 | $0.00 | $2.27 | $804.33 |
| 3 | $804.33 | $401.03 | $0.00 | $4.55 | $1,209.91 |
| 4 | $1,209.91 | $401.03 | $0.00 | $6.84 | $1,617.78 |
| 5 | $1,617.78 | $401.03 | $0.00 | $9.15 | $2,027.96 |
| 6 | $2,027.96 | $401.03 | $0.00 | $11.47 | $2,440.46 |
| 7 | $2,440.46 | $401.03 | $0.00 | $13.80 | $2,855.29 |
| 8 | $2,855.29 | $401.03 | $0.00 | $16.14 | $3,272.46 |
| 9 | $3,272.46 | $401.03 | $0.00 | $18.50 | $3,691.99 |
| 10 | $3,691.99 | $401.03 | $0.00 | $20.88 | $4,113.90 |
| 11 | $4,113.90 | $401.03 | $0.00 | $23.26 | $4,538.19 |
| 12 | $4,538.19 | $401.03 | $0.00 | $25.66 | $4,964.88 |
| 13 | $4,964.88 | $401.03 | $0.00 | $28.07 | $5,393.98 |
| 14 | $5,393.98 | $401.03 | $0.00 | $30.50 | $5,825.51 |
| 15 | $5,825.51 | $401.03 | $0.00 | $32.94 | $6,259.48 |
| 16 | $6,259.48 | $401.03 | $0.00 | $35.39 | $6,695.90 |
| 17 | $6,695.90 | $401.03 | $0.00 | $37.86 | $7,134.79 |
| 18 | $7,134.79 | $401.03 | $0.00 | $40.34 | $7,576.16 |
| 19 | $7,576.16 | $401.03 | $0.00 | $42.84 | $8,020.03 |
| 20 | $8,020.03 | $401.03 | $0.00 | $45.35 | $8,466.41 |
| 21 | $8,466.41 | $401.03 | $0.00 | $47.87 | $8,915.31 |
| 22 | $8,915.31 | $401.03 | $0.00 | $50.41 | $9,366.75 |
| 23 | $9,366.75 | $401.03 | $0.00 | $52.96 | $9,820.74 |
| 24 | $9,820.74 | $401.03 | $0.00 | $55.53 | $10,277.30 |
| 25 | $10,277.30 | $401.03 | $0.00 | $58.11 | $10,736.44 |
| 26 | $10,736.44 | $401.03 | $0.00 | $60.71 | $11,198.18 |
| 27 | $11,198.18 | $401.03 | $0.00 | $63.32 | $11,662.53 |
| 28 | $11,662.53 | $401.03 | $0.00 | $65.94 | $12,129.50 |
| 29 | $12,129.50 | $401.03 | $0.00 | $68.58 | $12,599.11 |
| 30 | $12,599.11 | $401.03 | $0.00 | $71.24 | $13,071.38 |
| 31 | $13,071.38 | $401.03 | $0.00 | $73.91 | $13,546.32 |
| 32 | $13,546.32 | $401.03 | $0.00 | $76.59 | $14,023.94 |
| 33 | $14,023.94 | $401.03 | $0.00 | $79.29 | $14,504.26 |
| 34 | $14,504.26 | $401.03 | $0.00 | $82.01 | $14,987.30 |
| 35 | $14,987.30 | $401.03 | $0.00 | $84.74 | $15,473.07 |
| 36 | $15,473.07 | $401.03 | $0.00 | $87.49 | $15,961.59 |
| 37 | $15,961.59 | $401.03 | $0.00 | $90.25 | $16,452.87 |
| 38 | $16,452.87 | $401.03 | $0.00 | $93.03 | $16,946.93 |
| 39 | $16,946.93 | $401.03 | $0.00 | $95.82 | $17,443.78 |
| 40 | $17,443.78 | $401.03 | $0.00 | $98.63 | $17,943.44 |
| 41 | $17,943.44 | $401.03 | $0.00 | $101.45 | $18,445.92 |
| 42 | $18,445.92 | $401.03 | $0.00 | $104.30 | $18,951.25 |
| 43 | $18,951.25 | $401.03 | $0.00 | $107.15 | $19,459.43 |
| 44 | $19,459.43 | $401.03 | $0.00 | $110.03 | $19,970.49 |
| 45 | $19,970.49 | $401.03 | $0.00 | $112.92 | $20,484.44 |
| 46 | $20,484.44 | $401.03 | $0.00 | $115.82 | $21,001.29 |
| 47 | $21,001.29 | $401.03 | $0.00 | $118.74 | $21,521.06 |
| 48 | $21,521.06 | $401.03 | $0.00 | $121.68 | $22,043.77 |
| 49 | $22,043.77 | $401.03 | $0.00 | $124.64 | $22,569.44 |
| 50 | $22,569.44 | $401.03 | $0.00 | $127.61 | $23,098.08 |
| 51 | $23,098.08 | $401.03 | $0.00 | $130.60 | $23,629.71 |
| 52 | $23,629.71 | $401.03 | $0.00 | $133.61 | $24,164.35 |
| 53 | $24,164.35 | $401.03 | $0.00 | $136.63 | $24,702.01 |
| 54 | $24,702.01 | $401.03 | $0.00 | $139.67 | $25,242.71 |
| 55 | $25,242.71 | $401.03 | $0.00 | $142.73 | $25,786.47 |
| 56 | $25,786.47 | $401.03 | $0.00 | $145.80 | $26,333.30 |
| 57 | $26,333.30 | $401.03 | $0.00 | $148.89 | $26,883.22 |
| 58 | $26,883.22 | $401.03 | $0.00 | $152.00 | $27,436.25 |
| 59 | $27,436.25 | $401.03 | $0.00 | $155.13 | $27,992.41 |
| 60 | $27,992.41 | $401.03 | $0.00 | $158.27 | $28,551.71 |
| 61 | $28,551.71 | $401.03 | $0.00 | $161.44 | $29,114.18 |
| 62 | $29,114.18 | $401.03 | $0.00 | $164.62 | $29,679.83 |
| 63 | $29,679.83 | $401.03 | $0.00 | $167.81 | $30,248.67 |
| 64 | $30,248.67 | $401.03 | $0.00 | $171.03 | $30,820.73 |
| 65 | $30,820.73 | $401.03 | $0.00 | $174.26 | $31,396.02 |
| 66 | $31,396.02 | $401.03 | $0.00 | $177.52 | $31,974.57 |
| 67 | $31,974.57 | $401.03 | $0.00 | $180.79 | $32,556.39 |
| 68 | $32,556.39 | $401.03 | $0.00 | $184.08 | $33,141.50 |
| 69 | $33,141.50 | $401.03 | $0.00 | $187.39 | $33,729.92 |
| 70 | $33,729.92 | $401.03 | $0.00 | $190.71 | $34,321.66 |
| 71 | $34,321.66 | $401.03 | $0.00 | $194.06 | $34,916.75 |
| 72 | $34,916.75 | $401.03 | $0.00 | $197.42 | $35,515.20 |
| 73 | $35,515.20 | $401.03 | $0.00 | $200.81 | $36,117.04 |
| 74 | $36,117.04 | $401.03 | $0.00 | $204.21 | $36,722.28 |
| 75 | $36,722.28 | $401.03 | $0.00 | $207.63 | $37,330.94 |
| 76 | $37,330.94 | $401.03 | $0.00 | $211.07 | $37,943.04 |
| 77 | $37,943.04 | $401.03 | $0.00 | $214.54 | $38,558.61 |
| 78 | $38,558.61 | $401.03 | $0.00 | $218.02 | $39,177.66 |
| 79 | $39,177.66 | $401.03 | $0.00 | $221.52 | $39,800.21 |
| 80 | $39,800.21 | $401.03 | $0.00 | $225.04 | $40,426.28 |
| 81 | $40,426.28 | $401.03 | $0.00 | $228.58 | $41,055.89 |
| 82 | $41,055.89 | $401.03 | $0.00 | $232.14 | $41,689.06 |
| 83 | $41,689.06 | $401.03 | $0.00 | $235.72 | $42,325.81 |
| 84 | $42,325.81 | $401.03 | $0.00 | $239.32 | $42,966.16 |
| 85 | $42,966.16 | $401.03 | $0.00 | $242.94 | $43,610.13 |
| 86 | $43,610.13 | $401.03 | $0.00 | $246.58 | $44,257.74 |
| 87 | $44,257.74 | $401.03 | $0.00 | $250.24 | $44,909.01 |
| 88 | $44,909.01 | $401.03 | $0.00 | $253.92 | $45,563.96 |
| 89 | $45,563.96 | $401.03 | $0.00 | $257.63 | $46,222.62 |
| 90 | $46,222.62 | $401.03 | $0.00 | $261.35 | $46,885.00 |
| 91 | $46,885.00 | $401.03 | $0.00 | $265.09 | $47,551.12 |
| 92 | $47,551.12 | $401.03 | $0.00 | $268.86 | $48,221.01 |
| 93 | $48,221.01 | $401.03 | $0.00 | $272.65 | $48,894.69 |
| 94 | $48,894.69 | $401.03 | $0.00 | $276.46 | $49,572.18 |
| 95 | $49,572.18 | $401.03 | $0.00 | $280.29 | $50,253.50 |
| 96 | $50,253.50 | $401.03 | $0.00 | $284.14 | $50,938.67 |
| 97 | $50,938.67 | $401.03 | $0.00 | $288.01 | $51,627.71 |
| 98 | $51,627.71 | $401.03 | $0.00 | $291.91 | $52,320.65 |
| 99 | $52,320.65 | $401.03 | $0.00 | $295.83 | $53,017.51 |
| 100 | $53,017.51 | $401.03 | $0.00 | $299.77 | $53,718.31 |
| 101 | $53,718.31 | $401.03 | $0.00 | $303.73 | $54,423.07 |
| 102 | $54,423.07 | $401.03 | $0.00 | $307.72 | $55,131.82 |
| 103 | $55,131.82 | $401.03 | $0.00 | $311.72 | $55,844.57 |
| 104 | $55,844.57 | $401.03 | $0.00 | $315.75 | $56,561.35 |
| 105 | $56,561.35 | $401.03 | $0.00 | $319.81 | $57,282.19 |
| 106 | $57,282.19 | $401.03 | $0.00 | $323.88 | $58,007.10 |
| 107 | $58,007.10 | $401.03 | $0.00 | $327.98 | $58,736.11 |
| 108 | $58,736.11 | $401.03 | $0.00 | $332.10 | $59,469.24 |
| 109 | $59,469.24 | $401.03 | $0.00 | $336.25 | $60,206.52 |
| 110 | $60,206.52 | $401.03 | $0.00 | $340.42 | $60,947.97 |
| 111 | $60,947.97 | $401.03 | $0.00 | $344.61 | $61,693.61 |
| 112 | $61,693.61 | $401.03 | $0.00 | $348.82 | $62,443.46 |
| 113 | $62,443.46 | $401.03 | $0.00 | $353.06 | $63,197.55 |
| 114 | $63,197.55 | $401.03 | $0.00 | $357.33 | $63,955.91 |
| 115 | $63,955.91 | $401.03 | $0.00 | $361.62 | $64,718.56 |
| 116 | $64,718.56 | $401.03 | $0.00 | $365.93 | $65,485.52 |
| 117 | $65,485.52 | $401.03 | $0.00 | $370.26 | $66,256.81 |
| 118 | $66,256.81 | $401.03 | $0.00 | $374.63 | $67,032.47 |
| 119 | $67,032.47 | $401.03 | $0.00 | $379.01 | $67,812.51 |
| 120 | $67,812.51 | $401.03 | $0.00 | $383.42 | $68,596.96 |
| 121 | $68,596.96 | $401.03 | $0.00 | $387.86 | $69,385.85 |
| 122 | $69,385.85 | $401.03 | $0.00 | $392.32 | $70,179.20 |
| 123 | $70,179.20 | $401.03 | $0.00 | $396.80 | $70,977.03 |
| 124 | $70,977.03 | $401.03 | $0.00 | $401.31 | $71,779.37 |
| 125 | $71,779.37 | $401.03 | $0.00 | $405.85 | $72,586.25 |
| 126 | $72,586.25 | $401.03 | $0.00 | $410.41 | $73,397.69 |
| 127 | $73,397.69 | $401.03 | $0.00 | $415.00 | $74,213.72 |
| 128 | $74,213.72 | $401.03 | $0.00 | $419.62 | $75,034.37 |
| 129 | $75,034.37 | $401.03 | $0.00 | $424.26 | $75,859.66 |
| 130 | $75,859.66 | $401.03 | $0.00 | $428.92 | $76,689.61 |
| 131 | $76,689.61 | $401.03 | $0.00 | $433.61 | $77,524.25 |
| 132 | $77,524.25 | $401.03 | $0.00 | $438.33 | $78,363.61 |
| 133 | $78,363.61 | $401.03 | $0.00 | $443.08 | $79,207.72 |
| 134 | $79,207.72 | $401.03 | $0.00 | $447.85 | $80,056.60 |
| 135 | $80,056.60 | $401.03 | $0.00 | $452.65 | $80,910.28 |
| 136 | $80,910.28 | $401.03 | $0.00 | $457.48 | $81,768.79 |
| 137 | $81,768.79 | $401.03 | $0.00 | $462.33 | $82,632.15 |
| 138 | $82,632.15 | $401.03 | $0.00 | $467.21 | $83,500.39 |
| 139 | $83,500.39 | $401.03 | $0.00 | $472.12 | $84,373.54 |
| 140 | $84,373.54 | $401.03 | $0.00 | $477.06 | $85,251.63 |
| 141 | $85,251.63 | $401.03 | $0.00 | $482.03 | $86,134.69 |
| 142 | $86,134.69 | $401.03 | $0.00 | $487.02 | $87,022.74 |
| 143 | $87,022.74 | $401.03 | $0.00 | $492.04 | $87,915.81 |
| 144 | $87,915.81 | $401.03 | $0.00 | $497.09 | $88,813.93 |
| 145 | $88,813.93 | $401.03 | $0.00 | $502.17 | $89,717.13 |
| 146 | $89,717.13 | $401.03 | $0.00 | $507.27 | $90,625.43 |
| 147 | $90,625.43 | $401.03 | $0.00 | $512.41 | $91,538.87 |
| 148 | $91,538.87 | $401.03 | $0.00 | $517.57 | $92,457.47 |
| 149 | $92,457.47 | $401.03 | $0.00 | $522.77 | $93,381.27 |
| 150 | $93,381.27 | $401.03 | $0.00 | $527.99 | $94,310.29 |
| 151 | $94,310.29 | $401.03 | $0.00 | $533.24 | $95,244.56 |
| 152 | $95,244.56 | $401.03 | $0.00 | $538.53 | $96,184.12 |
| 153 | $96,184.12 | $401.03 | $0.00 | $543.84 | $97,128.99 |
| 154 | $97,128.99 | $401.03 | $0.00 | $549.18 | $98,079.20 |
| 155 | $98,079.20 | $401.03 | $0.00 | $554.55 | $99,034.78 |
| 156 | $99,034.78 | $401.03 | $0.00 | $559.96 | $99,995.77 |
| 157 | $99,995.77 | $401.03 | $0.00 | $565.39 | $100,962.19 |
| 158 | $100,962.19 | $401.03 | $0.00 | $570.85 | $101,934.07 |
| 159 | $101,934.07 | $401.03 | $0.00 | $576.35 | $102,911.45 |
| 160 | $102,911.45 | $401.03 | $0.00 | $581.88 | $103,894.36 |
| 161 | $103,894.36 | $401.03 | $0.00 | $587.43 | $104,882.82 |
| 162 | $104,882.82 | $401.03 | $0.00 | $593.02 | $105,876.87 |
| 163 | $105,876.87 | $401.03 | $0.00 | $598.64 | $106,876.54 |
| 164 | $106,876.54 | $401.03 | $0.00 | $604.30 | $107,881.87 |
| 165 | $107,881.87 | $401.03 | $0.00 | $609.98 | $108,892.88 |
| 166 | $108,892.88 | $401.03 | $0.00 | $615.70 | $109,909.61 |
| 167 | $109,909.61 | $401.03 | $0.00 | $621.44 | $110,932.08 |
| 168 | $110,932.08 | $401.03 | $0.00 | $627.23 | $111,960.34 |
| 169 | $111,960.34 | $401.03 | $0.00 | $633.04 | $112,994.41 |
| 170 | $112,994.41 | $401.03 | $0.00 | $638.89 | $114,034.33 |
| 171 | $114,034.33 | $401.03 | $0.00 | $644.77 | $115,080.13 |
| 172 | $115,080.13 | $401.03 | $0.00 | $650.68 | $116,131.84 |
| 173 | $116,131.84 | $401.03 | $0.00 | $656.63 | $117,189.50 |
| 174 | $117,189.50 | $401.03 | $0.00 | $662.61 | $118,253.14 |
| 175 | $118,253.14 | $401.03 | $0.00 | $668.62 | $119,322.79 |
| 176 | $119,322.79 | $401.03 | $0.00 | $674.67 | $120,398.49 |
| 177 | $120,398.49 | $401.03 | $0.00 | $680.75 | $121,480.27 |
| 178 | $121,480.27 | $401.03 | $0.00 | $686.87 | $122,568.17 |
| 179 | $122,568.17 | $401.03 | $0.00 | $693.02 | $123,662.22 |
| 180 | $123,662.22 | $401.03 | $0.00 | $699.20 | $124,762.45 |
| 181 | $124,762.45 | $401.03 | $0.00 | $705.43 | $125,868.91 |
| 182 | $125,868.91 | $401.03 | $0.00 | $711.68 | $126,981.62 |
| 183 | $126,981.62 | $401.03 | $0.00 | $717.97 | $128,100.62 |
| 184 | $128,100.62 | $401.03 | $0.00 | $724.30 | $129,225.95 |
| 185 | $129,225.95 | $401.03 | $0.00 | $730.66 | $130,357.64 |
| 186 | $130,357.64 | $401.03 | $0.00 | $737.06 | $131,495.73 |
| 187 | $131,495.73 | $401.03 | $0.00 | $743.50 | $132,640.26 |
| 188 | $132,640.26 | $401.03 | $0.00 | $749.97 | $133,791.26 |
| 189 | $133,791.26 | $401.03 | $0.00 | $756.48 | $134,948.77 |
| 190 | $134,948.77 | $401.03 | $0.00 | $763.02 | $136,112.82 |
| 191 | $136,112.82 | $401.03 | $0.00 | $769.60 | $137,283.45 |
| 192 | $137,283.45 | $401.03 | $0.00 | $776.22 | $138,460.70 |
| 193 | $138,460.70 | $401.03 | $0.00 | $782.88 | $139,644.61 |
| 194 | $139,644.61 | $401.03 | $0.00 | $789.57 | $140,835.21 |
| 195 | $140,835.21 | $401.03 | $0.00 | $796.30 | $142,032.54 |
| 196 | $142,032.54 | $401.03 | $0.00 | $803.07 | $143,236.64 |
| 197 | $143,236.64 | $401.03 | $0.00 | $809.88 | $144,447.55 |
| 198 | $144,447.55 | $401.03 | $0.00 | $816.73 | $145,665.31 |
| 199 | $145,665.31 | $401.03 | $0.00 | $823.61 | $146,889.95 |
| 200 | $146,889.95 | $401.03 | $0.00 | $830.54 | $148,121.52 |
| 201 | $148,121.52 | $401.03 | $0.00 | $837.50 | $149,360.05 |
| 202 | $149,360.05 | $401.03 | $0.00 | $844.50 | $150,605.58 |
| 203 | $150,605.58 | $401.03 | $0.00 | $851.55 | $151,858.16 |
| 204 | $151,858.16 | $401.03 | $0.00 | $858.63 | $153,117.82 |
| 205 | $153,117.82 | $401.03 | $0.00 | $865.75 | $154,384.60 |
| 206 | $154,384.60 | $401.03 | $0.00 | $872.91 | $155,658.54 |
| 207 | $155,658.54 | $401.03 | $0.00 | $880.12 | $156,939.69 |
| 208 | $156,939.69 | $401.03 | $0.00 | $887.36 | $158,228.08 |
| 209 | $158,228.08 | $401.03 | $0.00 | $894.64 | $159,523.75 |
| 210 | $159,523.75 | $401.03 | $0.00 | $901.97 | $160,826.75 |
| 211 | $160,826.75 | $401.03 | $0.00 | $909.34 | $162,137.12 |
| 212 | $162,137.12 | $401.03 | $0.00 | $916.75 | $163,454.90 |
| 213 | $163,454.90 | $401.03 | $0.00 | $924.20 | $164,780.13 |
| 214 | $164,780.13 | $401.03 | $0.00 | $931.69 | $166,112.85 |
| 215 | $166,112.85 | $401.03 | $0.00 | $939.23 | $167,453.11 |
| 216 | $167,453.11 | $401.03 | $0.00 | $946.80 | $168,800.94 |
| 217 | $168,800.94 | $401.03 | $47,015.71 | $954.43 | $123,140.69 |
| 218 | $123,140.69 | $401.03 | $0.00 | $696.26 | $124,237.98 |
| 219 | $124,237.98 | $401.03 | $0.00 | $702.46 | $125,341.47 |
| 220 | $125,341.47 | $401.03 | $0.00 | $708.70 | $126,451.20 |
| 221 | $126,451.20 | $401.03 | $0.00 | $714.97 | $127,567.20 |
| 222 | $127,567.20 | $401.03 | $0.00 | $721.28 | $128,689.51 |
| 223 | $128,689.51 | $401.03 | $0.00 | $727.63 | $129,818.17 |
| 224 | $129,818.17 | $401.03 | $0.00 | $734.01 | $130,953.21 |
| 225 | $130,953.21 | $401.03 | $0.00 | $740.43 | $132,094.67 |
| 226 | $132,094.67 | $401.03 | $0.00 | $746.88 | $133,242.58 |
| 227 | $133,242.58 | $401.03 | $0.00 | $753.37 | $134,396.98 |
| 228 | $134,396.98 | $401.03 | $0.00 | $759.90 | $135,557.91 |
| 229 | $135,557.91 | $401.03 | $49,366.50 | $766.46 | $87,358.90 |
| 230 | $87,358.90 | $401.03 | $0.00 | $493.94 | $88,253.87 |
| 231 | $88,253.87 | $401.03 | $0.00 | $499.00 | $89,153.90 |
| 232 | $89,153.90 | $401.03 | $0.00 | $504.09 | $90,059.02 |
| 233 | $90,059.02 | $401.03 | $0.00 | $509.21 | $90,969.26 |
| 234 | $90,969.26 | $401.03 | $0.00 | $514.35 | $91,884.64 |
| 235 | $91,884.64 | $401.03 | $0.00 | $519.53 | $92,805.20 |
| 236 | $92,805.20 | $401.03 | $0.00 | $524.73 | $93,730.96 |
| 237 | $93,730.96 | $401.03 | $0.00 | $529.97 | $94,661.96 |
| 238 | $94,661.96 | $401.03 | $0.00 | $535.23 | $95,598.22 |
| 239 | $95,598.22 | $401.03 | $0.00 | $540.53 | $96,539.78 |
| 240 | $96,539.78 | $401.03 | $0.00 | $545.85 | $97,486.66 |
| 241 | $97,486.66 | $401.03 | $51,834.82 | $551.20 | $46,604.07 |
| 242 | $46,604.07 | $401.03 | $0.00 | $263.51 | $47,268.61 |
| 243 | $47,268.61 | $401.03 | $0.00 | $267.26 | $47,936.90 |
| 244 | $47,936.90 | $401.03 | $0.00 | $271.04 | $48,608.97 |
| 245 | $48,608.97 | $401.03 | $0.00 | $274.84 | $49,284.84 |
| 246 | $49,284.84 | $401.03 | $0.00 | $278.66 | $49,964.53 |
| 247 | $49,964.53 | $401.03 | $0.00 | $282.51 | $50,648.07 |
| 248 | $50,648.07 | $401.03 | $0.00 | $286.37 | $51,335.47 |
| 249 | $51,335.47 | $401.03 | $0.00 | $290.26 | $52,026.76 |
| 250 | $52,026.76 | $401.03 | $0.00 | $294.17 | $52,721.96 |
| 251 | $52,721.96 | $401.03 | $0.00 | $298.10 | $53,421.09 |
| 252 | $53,421.09 | $401.03 | $0.00 | $302.05 | $54,124.17 |
| 253 | $54,124.17 | $0.00 | $54,426.57 | $306.03 | $3.63 |