How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $53,996 |
| Monthly savings required | $427 |
How much will it cost to send your child to Wayne State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $215,983.06 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $427.42 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 | $20,822.00 |
| 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 Wayne State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $427.42 | $0.00 | $0.00 | $427.42 |
| 2 | $427.42 | $427.42 | $0.00 | $2.42 | $857.26 |
| 3 | $857.26 | $427.42 | $0.00 | $4.85 | $1,289.53 |
| 4 | $1,289.53 | $427.42 | $0.00 | $7.29 | $1,724.24 |
| 5 | $1,724.24 | $427.42 | $0.00 | $9.75 | $2,161.41 |
| 6 | $2,161.41 | $427.42 | $0.00 | $12.22 | $2,601.05 |
| 7 | $2,601.05 | $427.42 | $0.00 | $14.71 | $3,043.18 |
| 8 | $3,043.18 | $427.42 | $0.00 | $17.21 | $3,487.81 |
| 9 | $3,487.81 | $427.42 | $0.00 | $19.72 | $3,934.95 |
| 10 | $3,934.95 | $427.42 | $0.00 | $22.25 | $4,384.62 |
| 11 | $4,384.62 | $427.42 | $0.00 | $24.79 | $4,836.83 |
| 12 | $4,836.83 | $427.42 | $0.00 | $27.35 | $5,291.60 |
| 13 | $5,291.60 | $427.42 | $0.00 | $29.92 | $5,748.94 |
| 14 | $5,748.94 | $427.42 | $0.00 | $32.51 | $6,208.87 |
| 15 | $6,208.87 | $427.42 | $0.00 | $35.11 | $6,671.40 |
| 16 | $6,671.40 | $427.42 | $0.00 | $37.72 | $7,136.54 |
| 17 | $7,136.54 | $427.42 | $0.00 | $40.35 | $7,604.31 |
| 18 | $7,604.31 | $427.42 | $0.00 | $43.00 | $8,074.73 |
| 19 | $8,074.73 | $427.42 | $0.00 | $45.66 | $8,547.81 |
| 20 | $8,547.81 | $427.42 | $0.00 | $48.33 | $9,023.56 |
| 21 | $9,023.56 | $427.42 | $0.00 | $51.02 | $9,502.00 |
| 22 | $9,502.00 | $427.42 | $0.00 | $53.73 | $9,983.15 |
| 23 | $9,983.15 | $427.42 | $0.00 | $56.45 | $10,467.02 |
| 24 | $10,467.02 | $427.42 | $0.00 | $59.18 | $10,953.62 |
| 25 | $10,953.62 | $427.42 | $0.00 | $61.93 | $11,442.97 |
| 26 | $11,442.97 | $427.42 | $0.00 | $64.70 | $11,935.09 |
| 27 | $11,935.09 | $427.42 | $0.00 | $67.48 | $12,429.99 |
| 28 | $12,429.99 | $427.42 | $0.00 | $70.28 | $12,927.69 |
| 29 | $12,927.69 | $427.42 | $0.00 | $73.10 | $13,428.21 |
| 30 | $13,428.21 | $427.42 | $0.00 | $75.93 | $13,931.56 |
| 31 | $13,931.56 | $427.42 | $0.00 | $78.77 | $14,437.75 |
| 32 | $14,437.75 | $427.42 | $0.00 | $81.63 | $14,946.80 |
| 33 | $14,946.80 | $427.42 | $0.00 | $84.51 | $15,458.73 |
| 34 | $15,458.73 | $427.42 | $0.00 | $87.41 | $15,973.56 |
| 35 | $15,973.56 | $427.42 | $0.00 | $90.32 | $16,491.30 |
| 36 | $16,491.30 | $427.42 | $0.00 | $93.24 | $17,011.96 |
| 37 | $17,011.96 | $427.42 | $0.00 | $96.19 | $17,535.57 |
| 38 | $17,535.57 | $427.42 | $0.00 | $99.15 | $18,062.14 |
| 39 | $18,062.14 | $427.42 | $0.00 | $102.13 | $18,591.69 |
| 40 | $18,591.69 | $427.42 | $0.00 | $105.12 | $19,124.23 |
| 41 | $19,124.23 | $427.42 | $0.00 | $108.13 | $19,659.78 |
| 42 | $19,659.78 | $427.42 | $0.00 | $111.16 | $20,198.36 |
| 43 | $20,198.36 | $427.42 | $0.00 | $114.20 | $20,739.98 |
| 44 | $20,739.98 | $427.42 | $0.00 | $117.27 | $21,284.67 |
| 45 | $21,284.67 | $427.42 | $0.00 | $120.35 | $21,832.44 |
| 46 | $21,832.44 | $427.42 | $0.00 | $123.44 | $22,383.30 |
| 47 | $22,383.30 | $427.42 | $0.00 | $126.56 | $22,937.28 |
| 48 | $22,937.28 | $427.42 | $0.00 | $129.69 | $23,494.39 |
| 49 | $23,494.39 | $427.42 | $0.00 | $132.84 | $24,054.65 |
| 50 | $24,054.65 | $427.42 | $0.00 | $136.01 | $24,618.08 |
| 51 | $24,618.08 | $427.42 | $0.00 | $139.19 | $25,184.69 |
| 52 | $25,184.69 | $427.42 | $0.00 | $142.40 | $25,754.51 |
| 53 | $25,754.51 | $427.42 | $0.00 | $145.62 | $26,327.55 |
| 54 | $26,327.55 | $427.42 | $0.00 | $148.86 | $26,903.83 |
| 55 | $26,903.83 | $427.42 | $0.00 | $152.12 | $27,483.37 |
| 56 | $27,483.37 | $427.42 | $0.00 | $155.39 | $28,066.18 |
| 57 | $28,066.18 | $427.42 | $0.00 | $158.69 | $28,652.29 |
| 58 | $28,652.29 | $427.42 | $0.00 | $162.00 | $29,241.71 |
| 59 | $29,241.71 | $427.42 | $0.00 | $165.34 | $29,834.47 |
| 60 | $29,834.47 | $427.42 | $0.00 | $168.69 | $30,430.58 |
| 61 | $30,430.58 | $427.42 | $0.00 | $172.06 | $31,030.06 |
| 62 | $31,030.06 | $427.42 | $0.00 | $175.45 | $31,632.93 |
| 63 | $31,632.93 | $427.42 | $0.00 | $178.86 | $32,239.21 |
| 64 | $32,239.21 | $427.42 | $0.00 | $182.29 | $32,848.92 |
| 65 | $32,848.92 | $427.42 | $0.00 | $185.73 | $33,462.07 |
| 66 | $33,462.07 | $427.42 | $0.00 | $189.20 | $34,078.69 |
| 67 | $34,078.69 | $427.42 | $0.00 | $192.69 | $34,698.80 |
| 68 | $34,698.80 | $427.42 | $0.00 | $196.19 | $35,322.41 |
| 69 | $35,322.41 | $427.42 | $0.00 | $199.72 | $35,949.55 |
| 70 | $35,949.55 | $427.42 | $0.00 | $203.26 | $36,580.23 |
| 71 | $36,580.23 | $427.42 | $0.00 | $206.83 | $37,214.48 |
| 72 | $37,214.48 | $427.42 | $0.00 | $210.42 | $37,852.32 |
| 73 | $37,852.32 | $427.42 | $0.00 | $214.02 | $38,493.76 |
| 74 | $38,493.76 | $427.42 | $0.00 | $217.65 | $39,138.83 |
| 75 | $39,138.83 | $427.42 | $0.00 | $221.30 | $39,787.55 |
| 76 | $39,787.55 | $427.42 | $0.00 | $224.96 | $40,439.93 |
| 77 | $40,439.93 | $427.42 | $0.00 | $228.65 | $41,096.00 |
| 78 | $41,096.00 | $427.42 | $0.00 | $232.36 | $41,755.78 |
| 79 | $41,755.78 | $427.42 | $0.00 | $236.09 | $42,419.29 |
| 80 | $42,419.29 | $427.42 | $0.00 | $239.84 | $43,086.55 |
| 81 | $43,086.55 | $427.42 | $0.00 | $243.62 | $43,757.59 |
| 82 | $43,757.59 | $427.42 | $0.00 | $247.41 | $44,432.42 |
| 83 | $44,432.42 | $427.42 | $0.00 | $251.23 | $45,111.07 |
| 84 | $45,111.07 | $427.42 | $0.00 | $255.06 | $45,793.55 |
| 85 | $45,793.55 | $427.42 | $0.00 | $258.92 | $46,479.89 |
| 86 | $46,479.89 | $427.42 | $0.00 | $262.80 | $47,170.11 |
| 87 | $47,170.11 | $427.42 | $0.00 | $266.71 | $47,864.24 |
| 88 | $47,864.24 | $427.42 | $0.00 | $270.63 | $48,562.29 |
| 89 | $48,562.29 | $427.42 | $0.00 | $274.58 | $49,264.29 |
| 90 | $49,264.29 | $427.42 | $0.00 | $278.55 | $49,970.26 |
| 91 | $49,970.26 | $427.42 | $0.00 | $282.54 | $50,680.22 |
| 92 | $50,680.22 | $427.42 | $0.00 | $286.55 | $51,394.19 |
| 93 | $51,394.19 | $427.42 | $0.00 | $290.59 | $52,112.20 |
| 94 | $52,112.20 | $427.42 | $0.00 | $294.65 | $52,834.27 |
| 95 | $52,834.27 | $427.42 | $0.00 | $298.73 | $53,560.42 |
| 96 | $53,560.42 | $427.42 | $0.00 | $302.84 | $54,290.68 |
| 97 | $54,290.68 | $427.42 | $0.00 | $306.97 | $55,025.07 |
| 98 | $55,025.07 | $427.42 | $0.00 | $311.12 | $55,763.61 |
| 99 | $55,763.61 | $427.42 | $0.00 | $315.30 | $56,506.33 |
| 100 | $56,506.33 | $427.42 | $0.00 | $319.50 | $57,253.25 |
| 101 | $57,253.25 | $427.42 | $0.00 | $323.72 | $58,004.39 |
| 102 | $58,004.39 | $427.42 | $0.00 | $327.97 | $58,759.78 |
| 103 | $58,759.78 | $427.42 | $0.00 | $332.24 | $59,519.44 |
| 104 | $59,519.44 | $427.42 | $0.00 | $336.53 | $60,283.39 |
| 105 | $60,283.39 | $427.42 | $0.00 | $340.85 | $61,051.66 |
| 106 | $61,051.66 | $427.42 | $0.00 | $345.19 | $61,824.27 |
| 107 | $61,824.27 | $427.42 | $0.00 | $349.56 | $62,601.25 |
| 108 | $62,601.25 | $427.42 | $0.00 | $353.96 | $63,382.63 |
| 109 | $63,382.63 | $427.42 | $0.00 | $358.37 | $64,168.42 |
| 110 | $64,168.42 | $427.42 | $0.00 | $362.82 | $64,958.66 |
| 111 | $64,958.66 | $427.42 | $0.00 | $367.29 | $65,753.37 |
| 112 | $65,753.37 | $427.42 | $0.00 | $371.78 | $66,552.57 |
| 113 | $66,552.57 | $427.42 | $0.00 | $376.30 | $67,356.29 |
| 114 | $67,356.29 | $427.42 | $0.00 | $380.84 | $68,164.55 |
| 115 | $68,164.55 | $427.42 | $0.00 | $385.41 | $68,977.38 |
| 116 | $68,977.38 | $427.42 | $0.00 | $390.01 | $69,794.81 |
| 117 | $69,794.81 | $427.42 | $0.00 | $394.63 | $70,616.86 |
| 118 | $70,616.86 | $427.42 | $0.00 | $399.28 | $71,443.56 |
| 119 | $71,443.56 | $427.42 | $0.00 | $403.95 | $72,274.93 |
| 120 | $72,274.93 | $427.42 | $0.00 | $408.65 | $73,111.00 |
| 121 | $73,111.00 | $427.42 | $0.00 | $413.38 | $73,951.80 |
| 122 | $73,951.80 | $427.42 | $0.00 | $418.13 | $74,797.35 |
| 123 | $74,797.35 | $427.42 | $0.00 | $422.92 | $75,647.69 |
| 124 | $75,647.69 | $427.42 | $0.00 | $427.72 | $76,502.83 |
| 125 | $76,502.83 | $427.42 | $0.00 | $432.56 | $77,362.81 |
| 126 | $77,362.81 | $427.42 | $0.00 | $437.42 | $78,227.65 |
| 127 | $78,227.65 | $427.42 | $0.00 | $442.31 | $79,097.38 |
| 128 | $79,097.38 | $427.42 | $0.00 | $447.23 | $79,972.03 |
| 129 | $79,972.03 | $427.42 | $0.00 | $452.17 | $80,851.62 |
| 130 | $80,851.62 | $427.42 | $0.00 | $457.15 | $81,736.19 |
| 131 | $81,736.19 | $427.42 | $0.00 | $462.15 | $82,625.76 |
| 132 | $82,625.76 | $427.42 | $0.00 | $467.18 | $83,520.36 |
| 133 | $83,520.36 | $427.42 | $0.00 | $472.24 | $84,420.02 |
| 134 | $84,420.02 | $427.42 | $0.00 | $477.32 | $85,324.76 |
| 135 | $85,324.76 | $427.42 | $0.00 | $482.44 | $86,234.62 |
| 136 | $86,234.62 | $427.42 | $0.00 | $487.58 | $87,149.62 |
| 137 | $87,149.62 | $427.42 | $0.00 | $492.76 | $88,069.80 |
| 138 | $88,069.80 | $427.42 | $0.00 | $497.96 | $88,995.18 |
| 139 | $88,995.18 | $427.42 | $0.00 | $503.19 | $89,925.79 |
| 140 | $89,925.79 | $427.42 | $0.00 | $508.45 | $90,861.66 |
| 141 | $90,861.66 | $427.42 | $0.00 | $513.75 | $91,802.83 |
| 142 | $91,802.83 | $427.42 | $0.00 | $519.07 | $92,749.32 |
| 143 | $92,749.32 | $427.42 | $0.00 | $524.42 | $93,701.16 |
| 144 | $93,701.16 | $427.42 | $0.00 | $529.80 | $94,658.38 |
| 145 | $94,658.38 | $427.42 | $0.00 | $535.21 | $95,621.01 |
| 146 | $95,621.01 | $427.42 | $0.00 | $540.66 | $96,589.09 |
| 147 | $96,589.09 | $427.42 | $0.00 | $546.13 | $97,562.64 |
| 148 | $97,562.64 | $427.42 | $0.00 | $551.63 | $98,541.69 |
| 149 | $98,541.69 | $427.42 | $0.00 | $557.17 | $99,526.28 |
| 150 | $99,526.28 | $427.42 | $0.00 | $562.74 | $100,516.44 |
| 151 | $100,516.44 | $427.42 | $0.00 | $568.33 | $101,512.19 |
| 152 | $101,512.19 | $427.42 | $0.00 | $573.96 | $102,513.57 |
| 153 | $102,513.57 | $427.42 | $0.00 | $579.63 | $103,520.62 |
| 154 | $103,520.62 | $427.42 | $0.00 | $585.32 | $104,533.36 |
| 155 | $104,533.36 | $427.42 | $0.00 | $591.05 | $105,551.83 |
| 156 | $105,551.83 | $427.42 | $0.00 | $596.81 | $106,576.06 |
| 157 | $106,576.06 | $427.42 | $0.00 | $602.60 | $107,606.08 |
| 158 | $107,606.08 | $427.42 | $0.00 | $608.42 | $108,641.92 |
| 159 | $108,641.92 | $427.42 | $0.00 | $614.28 | $109,683.62 |
| 160 | $109,683.62 | $427.42 | $0.00 | $620.17 | $110,731.21 |
| 161 | $110,731.21 | $427.42 | $0.00 | $626.09 | $111,784.72 |
| 162 | $111,784.72 | $427.42 | $0.00 | $632.05 | $112,844.19 |
| 163 | $112,844.19 | $427.42 | $0.00 | $638.04 | $113,909.65 |
| 164 | $113,909.65 | $427.42 | $0.00 | $644.06 | $114,981.13 |
| 165 | $114,981.13 | $427.42 | $0.00 | $650.12 | $116,058.67 |
| 166 | $116,058.67 | $427.42 | $0.00 | $656.21 | $117,142.30 |
| 167 | $117,142.30 | $427.42 | $0.00 | $662.34 | $118,232.06 |
| 168 | $118,232.06 | $427.42 | $0.00 | $668.50 | $119,327.98 |
| 169 | $119,327.98 | $427.42 | $0.00 | $674.70 | $120,430.10 |
| 170 | $120,430.10 | $427.42 | $0.00 | $680.93 | $121,538.45 |
| 171 | $121,538.45 | $427.42 | $0.00 | $687.20 | $122,653.07 |
| 172 | $122,653.07 | $427.42 | $0.00 | $693.50 | $123,773.99 |
| 173 | $123,773.99 | $427.42 | $0.00 | $699.84 | $124,901.25 |
| 174 | $124,901.25 | $427.42 | $0.00 | $706.21 | $126,034.88 |
| 175 | $126,034.88 | $427.42 | $0.00 | $712.62 | $127,174.92 |
| 176 | $127,174.92 | $427.42 | $0.00 | $719.07 | $128,321.41 |
| 177 | $128,321.41 | $427.42 | $0.00 | $725.55 | $129,474.38 |
| 178 | $129,474.38 | $427.42 | $0.00 | $732.07 | $130,633.87 |
| 179 | $130,633.87 | $427.42 | $0.00 | $738.62 | $131,799.91 |
| 180 | $131,799.91 | $427.42 | $0.00 | $745.22 | $132,972.55 |
| 181 | $132,972.55 | $427.42 | $0.00 | $751.85 | $134,151.82 |
| 182 | $134,151.82 | $427.42 | $0.00 | $758.51 | $135,337.75 |
| 183 | $135,337.75 | $427.42 | $0.00 | $765.22 | $136,530.39 |
| 184 | $136,530.39 | $427.42 | $0.00 | $771.96 | $137,729.77 |
| 185 | $137,729.77 | $427.42 | $0.00 | $778.74 | $138,935.93 |
| 186 | $138,935.93 | $427.42 | $0.00 | $785.56 | $140,148.91 |
| 187 | $140,148.91 | $427.42 | $0.00 | $792.42 | $141,368.75 |
| 188 | $141,368.75 | $427.42 | $0.00 | $799.32 | $142,595.49 |
| 189 | $142,595.49 | $427.42 | $0.00 | $806.26 | $143,829.17 |
| 190 | $143,829.17 | $427.42 | $0.00 | $813.23 | $145,069.82 |
| 191 | $145,069.82 | $427.42 | $0.00 | $820.25 | $146,317.49 |
| 192 | $146,317.49 | $427.42 | $0.00 | $827.30 | $147,572.21 |
| 193 | $147,572.21 | $427.42 | $0.00 | $834.39 | $148,834.02 |
| 194 | $148,834.02 | $427.42 | $0.00 | $841.53 | $150,102.97 |
| 195 | $150,102.97 | $427.42 | $0.00 | $848.70 | $151,379.09 |
| 196 | $151,379.09 | $427.42 | $0.00 | $855.92 | $152,662.43 |
| 197 | $152,662.43 | $427.42 | $0.00 | $863.18 | $153,953.03 |
| 198 | $153,953.03 | $427.42 | $0.00 | $870.47 | $155,250.92 |
| 199 | $155,250.92 | $427.42 | $0.00 | $877.81 | $156,556.15 |
| 200 | $156,556.15 | $427.42 | $0.00 | $885.19 | $157,868.76 |
| 201 | $157,868.76 | $427.42 | $0.00 | $892.61 | $159,188.79 |
| 202 | $159,188.79 | $427.42 | $0.00 | $900.08 | $160,516.29 |
| 203 | $160,516.29 | $427.42 | $0.00 | $907.58 | $161,851.29 |
| 204 | $161,851.29 | $427.42 | $0.00 | $915.13 | $163,193.84 |
| 205 | $163,193.84 | $427.42 | $0.00 | $922.72 | $164,543.98 |
| 206 | $164,543.98 | $427.42 | $0.00 | $930.36 | $165,901.76 |
| 207 | $165,901.76 | $427.42 | $0.00 | $938.03 | $167,267.21 |
| 208 | $167,267.21 | $427.42 | $0.00 | $945.75 | $168,640.38 |
| 209 | $168,640.38 | $427.42 | $0.00 | $953.52 | $170,021.32 |
| 210 | $170,021.32 | $427.42 | $0.00 | $961.33 | $171,410.07 |
| 211 | $171,410.07 | $427.42 | $0.00 | $969.18 | $172,806.67 |
| 212 | $172,806.67 | $427.42 | $0.00 | $977.07 | $174,211.16 |
| 213 | $174,211.16 | $427.42 | $0.00 | $985.02 | $175,623.60 |
| 214 | $175,623.60 | $427.42 | $0.00 | $993.00 | $177,044.02 |
| 215 | $177,044.02 | $427.42 | $0.00 | $1,001.03 | $178,472.47 |
| 216 | $178,472.47 | $427.42 | $0.00 | $1,009.11 | $179,909.00 |
| 217 | $179,909.00 | $427.42 | $50,110.63 | $1,017.23 | $131,243.02 |
| 218 | $131,243.02 | $427.42 | $0.00 | $742.07 | $132,412.51 |
| 219 | $132,412.51 | $427.42 | $0.00 | $748.68 | $133,588.61 |
| 220 | $133,588.61 | $427.42 | $0.00 | $755.33 | $134,771.36 |
| 221 | $134,771.36 | $427.42 | $0.00 | $762.02 | $135,960.80 |
| 222 | $135,960.80 | $427.42 | $0.00 | $768.74 | $137,156.96 |
| 223 | $137,156.96 | $427.42 | $0.00 | $775.51 | $138,359.89 |
| 224 | $138,359.89 | $427.42 | $0.00 | $782.31 | $139,569.62 |
| 225 | $139,569.62 | $427.42 | $0.00 | $789.15 | $140,786.19 |
| 226 | $140,786.19 | $427.42 | $0.00 | $796.03 | $142,009.64 |
| 227 | $142,009.64 | $427.42 | $0.00 | $802.94 | $143,240.00 |
| 228 | $143,240.00 | $427.42 | $0.00 | $809.90 | $144,477.32 |
| 229 | $144,477.32 | $427.42 | $52,616.16 | $816.90 | $93,105.48 |
| 230 | $93,105.48 | $427.42 | $0.00 | $526.43 | $94,059.33 |
| 231 | $94,059.33 | $427.42 | $0.00 | $531.83 | $95,018.58 |
| 232 | $95,018.58 | $427.42 | $0.00 | $537.25 | $95,983.25 |
| 233 | $95,983.25 | $427.42 | $0.00 | $542.70 | $96,953.37 |
| 234 | $96,953.37 | $427.42 | $0.00 | $548.19 | $97,928.98 |
| 235 | $97,928.98 | $427.42 | $0.00 | $553.70 | $98,910.10 |
| 236 | $98,910.10 | $427.42 | $0.00 | $559.25 | $99,896.77 |
| 237 | $99,896.77 | $427.42 | $0.00 | $564.83 | $100,889.02 |
| 238 | $100,889.02 | $427.42 | $0.00 | $570.44 | $101,886.88 |
| 239 | $101,886.88 | $427.42 | $0.00 | $576.08 | $102,890.38 |
| 240 | $102,890.38 | $427.42 | $0.00 | $581.76 | $103,899.56 |
| 241 | $103,899.56 | $427.42 | $55,246.96 | $587.46 | $49,667.48 |
| 242 | $49,667.48 | $427.42 | $0.00 | $280.83 | $50,375.73 |
| 243 | $50,375.73 | $427.42 | $0.00 | $284.83 | $51,087.98 |
| 244 | $51,087.98 | $427.42 | $0.00 | $288.86 | $51,804.26 |
| 245 | $51,804.26 | $427.42 | $0.00 | $292.91 | $52,524.59 |
| 246 | $52,524.59 | $427.42 | $0.00 | $296.98 | $53,248.99 |
| 247 | $53,248.99 | $427.42 | $0.00 | $301.08 | $53,977.49 |
| 248 | $53,977.49 | $427.42 | $0.00 | $305.20 | $54,710.11 |
| 249 | $54,710.11 | $427.42 | $0.00 | $309.34 | $55,446.87 |
| 250 | $55,446.87 | $427.42 | $0.00 | $313.50 | $56,187.79 |
| 251 | $56,187.79 | $427.42 | $0.00 | $317.69 | $56,932.90 |
| 252 | $56,932.90 | $427.42 | $0.00 | $321.91 | $57,682.23 |
| 253 | $57,682.23 | $0.00 | $58,009.31 | $326.14 | ($0.94) |