How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $53,936 |
| Monthly savings required | $427 |
How much will it cost to send your child to Appalachian State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $215,744.49 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $426.96 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 | $20,799.00 |
| 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 Appalachian State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $426.96 | $0.00 | $0.00 | $426.96 |
| 2 | $426.96 | $426.96 | $0.00 | $2.41 | $856.33 |
| 3 | $856.33 | $426.96 | $0.00 | $4.84 | $1,288.13 |
| 4 | $1,288.13 | $426.96 | $0.00 | $7.28 | $1,722.37 |
| 5 | $1,722.37 | $426.96 | $0.00 | $9.74 | $2,159.07 |
| 6 | $2,159.07 | $426.96 | $0.00 | $12.21 | $2,598.24 |
| 7 | $2,598.24 | $426.96 | $0.00 | $14.69 | $3,039.89 |
| 8 | $3,039.89 | $426.96 | $0.00 | $17.19 | $3,484.04 |
| 9 | $3,484.04 | $426.96 | $0.00 | $19.70 | $3,930.70 |
| 10 | $3,930.70 | $426.96 | $0.00 | $22.22 | $4,379.88 |
| 11 | $4,379.88 | $426.96 | $0.00 | $24.76 | $4,831.60 |
| 12 | $4,831.60 | $426.96 | $0.00 | $27.32 | $5,285.88 |
| 13 | $5,285.88 | $426.96 | $0.00 | $29.89 | $5,742.73 |
| 14 | $5,742.73 | $426.96 | $0.00 | $32.47 | $6,202.16 |
| 15 | $6,202.16 | $426.96 | $0.00 | $35.07 | $6,664.19 |
| 16 | $6,664.19 | $426.96 | $0.00 | $37.68 | $7,128.83 |
| 17 | $7,128.83 | $426.96 | $0.00 | $40.31 | $7,596.10 |
| 18 | $7,596.10 | $426.96 | $0.00 | $42.95 | $8,066.01 |
| 19 | $8,066.01 | $426.96 | $0.00 | $45.61 | $8,538.58 |
| 20 | $8,538.58 | $426.96 | $0.00 | $48.28 | $9,013.82 |
| 21 | $9,013.82 | $426.96 | $0.00 | $50.97 | $9,491.75 |
| 22 | $9,491.75 | $426.96 | $0.00 | $53.67 | $9,972.38 |
| 23 | $9,972.38 | $426.96 | $0.00 | $56.39 | $10,455.73 |
| 24 | $10,455.73 | $426.96 | $0.00 | $59.12 | $10,941.81 |
| 25 | $10,941.81 | $426.96 | $0.00 | $61.87 | $11,430.64 |
| 26 | $11,430.64 | $426.96 | $0.00 | $64.63 | $11,922.23 |
| 27 | $11,922.23 | $426.96 | $0.00 | $67.41 | $12,416.60 |
| 28 | $12,416.60 | $426.96 | $0.00 | $70.21 | $12,913.77 |
| 29 | $12,913.77 | $426.96 | $0.00 | $73.02 | $13,413.75 |
| 30 | $13,413.75 | $426.96 | $0.00 | $75.84 | $13,916.55 |
| 31 | $13,916.55 | $426.96 | $0.00 | $78.69 | $14,422.20 |
| 32 | $14,422.20 | $426.96 | $0.00 | $81.55 | $14,930.71 |
| 33 | $14,930.71 | $426.96 | $0.00 | $84.42 | $15,442.09 |
| 34 | $15,442.09 | $426.96 | $0.00 | $87.31 | $15,956.36 |
| 35 | $15,956.36 | $426.96 | $0.00 | $90.22 | $16,473.54 |
| 36 | $16,473.54 | $426.96 | $0.00 | $93.14 | $16,993.64 |
| 37 | $16,993.64 | $426.96 | $0.00 | $96.08 | $17,516.68 |
| 38 | $17,516.68 | $426.96 | $0.00 | $99.04 | $18,042.68 |
| 39 | $18,042.68 | $426.96 | $0.00 | $102.02 | $18,571.66 |
| 40 | $18,571.66 | $426.96 | $0.00 | $105.01 | $19,103.63 |
| 41 | $19,103.63 | $426.96 | $0.00 | $108.01 | $19,638.60 |
| 42 | $19,638.60 | $426.96 | $0.00 | $111.04 | $20,176.60 |
| 43 | $20,176.60 | $426.96 | $0.00 | $114.08 | $20,717.64 |
| 44 | $20,717.64 | $426.96 | $0.00 | $117.14 | $21,261.74 |
| 45 | $21,261.74 | $426.96 | $0.00 | $120.22 | $21,808.92 |
| 46 | $21,808.92 | $426.96 | $0.00 | $123.31 | $22,359.19 |
| 47 | $22,359.19 | $426.96 | $0.00 | $126.42 | $22,912.57 |
| 48 | $22,912.57 | $426.96 | $0.00 | $129.55 | $23,469.08 |
| 49 | $23,469.08 | $426.96 | $0.00 | $132.70 | $24,028.74 |
| 50 | $24,028.74 | $426.96 | $0.00 | $135.86 | $24,591.56 |
| 51 | $24,591.56 | $426.96 | $0.00 | $139.04 | $25,157.56 |
| 52 | $25,157.56 | $426.96 | $0.00 | $142.24 | $25,726.76 |
| 53 | $25,726.76 | $426.96 | $0.00 | $145.46 | $26,299.18 |
| 54 | $26,299.18 | $426.96 | $0.00 | $148.70 | $26,874.84 |
| 55 | $26,874.84 | $426.96 | $0.00 | $151.95 | $27,453.75 |
| 56 | $27,453.75 | $426.96 | $0.00 | $155.23 | $28,035.94 |
| 57 | $28,035.94 | $426.96 | $0.00 | $158.52 | $28,621.42 |
| 58 | $28,621.42 | $426.96 | $0.00 | $161.83 | $29,210.21 |
| 59 | $29,210.21 | $426.96 | $0.00 | $165.16 | $29,802.33 |
| 60 | $29,802.33 | $426.96 | $0.00 | $168.51 | $30,397.80 |
| 61 | $30,397.80 | $426.96 | $0.00 | $171.87 | $30,996.63 |
| 62 | $30,996.63 | $426.96 | $0.00 | $175.26 | $31,598.85 |
| 63 | $31,598.85 | $426.96 | $0.00 | $178.66 | $32,204.47 |
| 64 | $32,204.47 | $426.96 | $0.00 | $182.09 | $32,813.52 |
| 65 | $32,813.52 | $426.96 | $0.00 | $185.53 | $33,426.01 |
| 66 | $33,426.01 | $426.96 | $0.00 | $189.00 | $34,041.97 |
| 67 | $34,041.97 | $426.96 | $0.00 | $192.48 | $34,661.41 |
| 68 | $34,661.41 | $426.96 | $0.00 | $195.98 | $35,284.35 |
| 69 | $35,284.35 | $426.96 | $0.00 | $199.50 | $35,910.81 |
| 70 | $35,910.81 | $426.96 | $0.00 | $203.04 | $36,540.81 |
| 71 | $36,540.81 | $426.96 | $0.00 | $206.61 | $37,174.38 |
| 72 | $37,174.38 | $426.96 | $0.00 | $210.19 | $37,811.53 |
| 73 | $37,811.53 | $426.96 | $0.00 | $213.79 | $38,452.28 |
| 74 | $38,452.28 | $426.96 | $0.00 | $217.41 | $39,096.65 |
| 75 | $39,096.65 | $426.96 | $0.00 | $221.06 | $39,744.67 |
| 76 | $39,744.67 | $426.96 | $0.00 | $224.72 | $40,396.35 |
| 77 | $40,396.35 | $426.96 | $0.00 | $228.41 | $41,051.72 |
| 78 | $41,051.72 | $426.96 | $0.00 | $232.11 | $41,710.79 |
| 79 | $41,710.79 | $426.96 | $0.00 | $235.84 | $42,373.59 |
| 80 | $42,373.59 | $426.96 | $0.00 | $239.59 | $43,040.14 |
| 81 | $43,040.14 | $426.96 | $0.00 | $243.36 | $43,710.46 |
| 82 | $43,710.46 | $426.96 | $0.00 | $247.15 | $44,384.57 |
| 83 | $44,384.57 | $426.96 | $0.00 | $250.96 | $45,062.49 |
| 84 | $45,062.49 | $426.96 | $0.00 | $254.79 | $45,744.24 |
| 85 | $45,744.24 | $426.96 | $0.00 | $258.64 | $46,429.84 |
| 86 | $46,429.84 | $426.96 | $0.00 | $262.52 | $47,119.32 |
| 87 | $47,119.32 | $426.96 | $0.00 | $266.42 | $47,812.70 |
| 88 | $47,812.70 | $426.96 | $0.00 | $270.34 | $48,510.00 |
| 89 | $48,510.00 | $426.96 | $0.00 | $274.28 | $49,211.24 |
| 90 | $49,211.24 | $426.96 | $0.00 | $278.25 | $49,916.45 |
| 91 | $49,916.45 | $426.96 | $0.00 | $282.23 | $50,625.64 |
| 92 | $50,625.64 | $426.96 | $0.00 | $286.24 | $51,338.84 |
| 93 | $51,338.84 | $426.96 | $0.00 | $290.28 | $52,056.08 |
| 94 | $52,056.08 | $426.96 | $0.00 | $294.33 | $52,777.37 |
| 95 | $52,777.37 | $426.96 | $0.00 | $298.41 | $53,502.74 |
| 96 | $53,502.74 | $426.96 | $0.00 | $302.51 | $54,232.21 |
| 97 | $54,232.21 | $426.96 | $0.00 | $306.64 | $54,965.81 |
| 98 | $54,965.81 | $426.96 | $0.00 | $310.78 | $55,703.55 |
| 99 | $55,703.55 | $426.96 | $0.00 | $314.96 | $56,445.47 |
| 100 | $56,445.47 | $426.96 | $0.00 | $319.15 | $57,191.58 |
| 101 | $57,191.58 | $426.96 | $0.00 | $323.37 | $57,941.91 |
| 102 | $57,941.91 | $426.96 | $0.00 | $327.61 | $58,696.48 |
| 103 | $58,696.48 | $426.96 | $0.00 | $331.88 | $59,455.32 |
| 104 | $59,455.32 | $426.96 | $0.00 | $336.17 | $60,218.45 |
| 105 | $60,218.45 | $426.96 | $0.00 | $340.48 | $60,985.89 |
| 106 | $60,985.89 | $426.96 | $0.00 | $344.82 | $61,757.67 |
| 107 | $61,757.67 | $426.96 | $0.00 | $349.19 | $62,533.82 |
| 108 | $62,533.82 | $426.96 | $0.00 | $353.58 | $63,314.36 |
| 109 | $63,314.36 | $426.96 | $0.00 | $357.99 | $64,099.31 |
| 110 | $64,099.31 | $426.96 | $0.00 | $362.43 | $64,888.70 |
| 111 | $64,888.70 | $426.96 | $0.00 | $366.89 | $65,682.55 |
| 112 | $65,682.55 | $426.96 | $0.00 | $371.38 | $66,480.89 |
| 113 | $66,480.89 | $426.96 | $0.00 | $375.89 | $67,283.74 |
| 114 | $67,283.74 | $426.96 | $0.00 | $380.43 | $68,091.13 |
| 115 | $68,091.13 | $426.96 | $0.00 | $385.00 | $68,903.09 |
| 116 | $68,903.09 | $426.96 | $0.00 | $389.59 | $69,719.64 |
| 117 | $69,719.64 | $426.96 | $0.00 | $394.20 | $70,540.80 |
| 118 | $70,540.80 | $426.96 | $0.00 | $398.85 | $71,366.61 |
| 119 | $71,366.61 | $426.96 | $0.00 | $403.52 | $72,197.09 |
| 120 | $72,197.09 | $426.96 | $0.00 | $408.21 | $73,032.26 |
| 121 | $73,032.26 | $426.96 | $0.00 | $412.94 | $73,872.16 |
| 122 | $73,872.16 | $426.96 | $0.00 | $417.68 | $74,716.80 |
| 123 | $74,716.80 | $426.96 | $0.00 | $422.46 | $75,566.22 |
| 124 | $75,566.22 | $426.96 | $0.00 | $427.26 | $76,420.44 |
| 125 | $76,420.44 | $426.96 | $0.00 | $432.09 | $77,279.49 |
| 126 | $77,279.49 | $426.96 | $0.00 | $436.95 | $78,143.40 |
| 127 | $78,143.40 | $426.96 | $0.00 | $441.83 | $79,012.19 |
| 128 | $79,012.19 | $426.96 | $0.00 | $446.75 | $79,885.90 |
| 129 | $79,885.90 | $426.96 | $0.00 | $451.69 | $80,764.55 |
| 130 | $80,764.55 | $426.96 | $0.00 | $456.65 | $81,648.16 |
| 131 | $81,648.16 | $426.96 | $0.00 | $461.65 | $82,536.77 |
| 132 | $82,536.77 | $426.96 | $0.00 | $466.67 | $83,430.40 |
| 133 | $83,430.40 | $426.96 | $0.00 | $471.73 | $84,329.09 |
| 134 | $84,329.09 | $426.96 | $0.00 | $476.81 | $85,232.86 |
| 135 | $85,232.86 | $426.96 | $0.00 | $481.92 | $86,141.74 |
| 136 | $86,141.74 | $426.96 | $0.00 | $487.06 | $87,055.76 |
| 137 | $87,055.76 | $426.96 | $0.00 | $492.23 | $87,974.95 |
| 138 | $87,974.95 | $426.96 | $0.00 | $497.42 | $88,899.33 |
| 139 | $88,899.33 | $426.96 | $0.00 | $502.65 | $89,828.94 |
| 140 | $89,828.94 | $426.96 | $0.00 | $507.91 | $90,763.81 |
| 141 | $90,763.81 | $426.96 | $0.00 | $513.19 | $91,703.96 |
| 142 | $91,703.96 | $426.96 | $0.00 | $518.51 | $92,649.43 |
| 143 | $92,649.43 | $426.96 | $0.00 | $523.85 | $93,600.24 |
| 144 | $93,600.24 | $426.96 | $0.00 | $529.23 | $94,556.43 |
| 145 | $94,556.43 | $426.96 | $0.00 | $534.64 | $95,518.03 |
| 146 | $95,518.03 | $426.96 | $0.00 | $540.07 | $96,485.06 |
| 147 | $96,485.06 | $426.96 | $0.00 | $545.54 | $97,457.56 |
| 148 | $97,457.56 | $426.96 | $0.00 | $551.04 | $98,435.56 |
| 149 | $98,435.56 | $426.96 | $0.00 | $556.57 | $99,419.09 |
| 150 | $99,419.09 | $426.96 | $0.00 | $562.13 | $100,408.18 |
| 151 | $100,408.18 | $426.96 | $0.00 | $567.72 | $101,402.86 |
| 152 | $101,402.86 | $426.96 | $0.00 | $573.35 | $102,403.17 |
| 153 | $102,403.17 | $426.96 | $0.00 | $579.00 | $103,409.13 |
| 154 | $103,409.13 | $426.96 | $0.00 | $584.69 | $104,420.78 |
| 155 | $104,420.78 | $426.96 | $0.00 | $590.41 | $105,438.15 |
| 156 | $105,438.15 | $426.96 | $0.00 | $596.16 | $106,461.27 |
| 157 | $106,461.27 | $426.96 | $0.00 | $601.95 | $107,490.18 |
| 158 | $107,490.18 | $426.96 | $0.00 | $607.77 | $108,524.91 |
| 159 | $108,524.91 | $426.96 | $0.00 | $613.62 | $109,565.49 |
| 160 | $109,565.49 | $426.96 | $0.00 | $619.50 | $110,611.95 |
| 161 | $110,611.95 | $426.96 | $0.00 | $625.42 | $111,664.33 |
| 162 | $111,664.33 | $426.96 | $0.00 | $631.37 | $112,722.66 |
| 163 | $112,722.66 | $426.96 | $0.00 | $637.35 | $113,786.97 |
| 164 | $113,786.97 | $426.96 | $0.00 | $643.37 | $114,857.30 |
| 165 | $114,857.30 | $426.96 | $0.00 | $649.42 | $115,933.68 |
| 166 | $115,933.68 | $426.96 | $0.00 | $655.51 | $117,016.15 |
| 167 | $117,016.15 | $426.96 | $0.00 | $661.63 | $118,104.74 |
| 168 | $118,104.74 | $426.96 | $0.00 | $667.78 | $119,199.48 |
| 169 | $119,199.48 | $426.96 | $0.00 | $673.97 | $120,300.41 |
| 170 | $120,300.41 | $426.96 | $0.00 | $680.20 | $121,407.57 |
| 171 | $121,407.57 | $426.96 | $0.00 | $686.46 | $122,520.99 |
| 172 | $122,520.99 | $426.96 | $0.00 | $692.75 | $123,640.70 |
| 173 | $123,640.70 | $426.96 | $0.00 | $699.08 | $124,766.74 |
| 174 | $124,766.74 | $426.96 | $0.00 | $705.45 | $125,899.15 |
| 175 | $125,899.15 | $426.96 | $0.00 | $711.85 | $127,037.96 |
| 176 | $127,037.96 | $426.96 | $0.00 | $718.29 | $128,183.21 |
| 177 | $128,183.21 | $426.96 | $0.00 | $724.77 | $129,334.94 |
| 178 | $129,334.94 | $426.96 | $0.00 | $731.28 | $130,493.18 |
| 179 | $130,493.18 | $426.96 | $0.00 | $737.83 | $131,657.97 |
| 180 | $131,657.97 | $426.96 | $0.00 | $744.41 | $132,829.34 |
| 181 | $132,829.34 | $426.96 | $0.00 | $751.04 | $134,007.34 |
| 182 | $134,007.34 | $426.96 | $0.00 | $757.70 | $135,192.00 |
| 183 | $135,192.00 | $426.96 | $0.00 | $764.40 | $136,383.36 |
| 184 | $136,383.36 | $426.96 | $0.00 | $771.13 | $137,581.45 |
| 185 | $137,581.45 | $426.96 | $0.00 | $777.91 | $138,786.32 |
| 186 | $138,786.32 | $426.96 | $0.00 | $784.72 | $139,998.00 |
| 187 | $139,998.00 | $426.96 | $0.00 | $791.57 | $141,216.53 |
| 188 | $141,216.53 | $426.96 | $0.00 | $798.46 | $142,441.95 |
| 189 | $142,441.95 | $426.96 | $0.00 | $805.39 | $143,674.30 |
| 190 | $143,674.30 | $426.96 | $0.00 | $812.36 | $144,913.62 |
| 191 | $144,913.62 | $426.96 | $0.00 | $819.36 | $146,159.94 |
| 192 | $146,159.94 | $426.96 | $0.00 | $826.41 | $147,413.31 |
| 193 | $147,413.31 | $426.96 | $0.00 | $833.50 | $148,673.77 |
| 194 | $148,673.77 | $426.96 | $0.00 | $840.62 | $149,941.35 |
| 195 | $149,941.35 | $426.96 | $0.00 | $847.79 | $151,216.10 |
| 196 | $151,216.10 | $426.96 | $0.00 | $855.00 | $152,498.06 |
| 197 | $152,498.06 | $426.96 | $0.00 | $862.25 | $153,787.27 |
| 198 | $153,787.27 | $426.96 | $0.00 | $869.54 | $155,083.77 |
| 199 | $155,083.77 | $426.96 | $0.00 | $876.87 | $156,387.60 |
| 200 | $156,387.60 | $426.96 | $0.00 | $884.24 | $157,698.80 |
| 201 | $157,698.80 | $426.96 | $0.00 | $891.65 | $159,017.41 |
| 202 | $159,017.41 | $426.96 | $0.00 | $899.11 | $160,343.48 |
| 203 | $160,343.48 | $426.96 | $0.00 | $906.61 | $161,677.05 |
| 204 | $161,677.05 | $426.96 | $0.00 | $914.15 | $163,018.16 |
| 205 | $163,018.16 | $426.96 | $0.00 | $921.73 | $164,366.85 |
| 206 | $164,366.85 | $426.96 | $0.00 | $929.35 | $165,723.16 |
| 207 | $165,723.16 | $426.96 | $0.00 | $937.02 | $167,087.14 |
| 208 | $167,087.14 | $426.96 | $0.00 | $944.73 | $168,458.83 |
| 209 | $168,458.83 | $426.96 | $0.00 | $952.49 | $169,838.28 |
| 210 | $169,838.28 | $426.96 | $0.00 | $960.29 | $171,225.53 |
| 211 | $171,225.53 | $426.96 | $0.00 | $968.13 | $172,620.62 |
| 212 | $172,620.62 | $426.96 | $0.00 | $976.02 | $174,023.60 |
| 213 | $174,023.60 | $426.96 | $0.00 | $983.95 | $175,434.51 |
| 214 | $175,434.51 | $426.96 | $0.00 | $991.93 | $176,853.40 |
| 215 | $176,853.40 | $426.96 | $0.00 | $999.95 | $178,280.31 |
| 216 | $178,280.31 | $426.96 | $0.00 | $1,008.02 | $179,715.29 |
| 217 | $179,715.29 | $426.96 | $50,055.27 | $1,016.14 | $131,103.12 |
| 218 | $131,103.12 | $426.96 | $0.00 | $741.28 | $132,271.36 |
| 219 | $132,271.36 | $426.96 | $0.00 | $747.88 | $133,446.20 |
| 220 | $133,446.20 | $426.96 | $0.00 | $754.52 | $134,627.68 |
| 221 | $134,627.68 | $426.96 | $0.00 | $761.20 | $135,815.84 |
| 222 | $135,815.84 | $426.96 | $0.00 | $767.92 | $137,010.72 |
| 223 | $137,010.72 | $426.96 | $0.00 | $774.68 | $138,212.36 |
| 224 | $138,212.36 | $426.96 | $0.00 | $781.47 | $139,420.79 |
| 225 | $139,420.79 | $426.96 | $0.00 | $788.31 | $140,636.06 |
| 226 | $140,636.06 | $426.96 | $0.00 | $795.18 | $141,858.20 |
| 227 | $141,858.20 | $426.96 | $0.00 | $802.09 | $143,087.25 |
| 228 | $143,087.25 | $426.96 | $0.00 | $809.04 | $144,323.25 |
| 229 | $144,323.25 | $426.96 | $52,558.04 | $816.02 | $93,008.19 |
| 230 | $93,008.19 | $426.96 | $0.00 | $525.88 | $93,961.03 |
| 231 | $93,961.03 | $426.96 | $0.00 | $531.27 | $94,919.26 |
| 232 | $94,919.26 | $426.96 | $0.00 | $536.69 | $95,882.91 |
| 233 | $95,882.91 | $426.96 | $0.00 | $542.14 | $96,852.01 |
| 234 | $96,852.01 | $426.96 | $0.00 | $547.62 | $97,826.59 |
| 235 | $97,826.59 | $426.96 | $0.00 | $553.13 | $98,806.68 |
| 236 | $98,806.68 | $426.96 | $0.00 | $558.67 | $99,792.31 |
| 237 | $99,792.31 | $426.96 | $0.00 | $564.24 | $100,783.51 |
| 238 | $100,783.51 | $426.96 | $0.00 | $569.84 | $101,780.31 |
| 239 | $101,780.31 | $426.96 | $0.00 | $575.48 | $102,782.75 |
| 240 | $102,782.75 | $426.96 | $0.00 | $581.15 | $103,790.86 |
| 241 | $103,790.86 | $426.96 | $55,185.94 | $586.85 | $49,618.73 |
| 242 | $49,618.73 | $426.96 | $0.00 | $280.55 | $50,326.24 |
| 243 | $50,326.24 | $426.96 | $0.00 | $284.55 | $51,037.75 |
| 244 | $51,037.75 | $426.96 | $0.00 | $288.57 | $51,753.28 |
| 245 | $51,753.28 | $426.96 | $0.00 | $292.62 | $52,472.86 |
| 246 | $52,472.86 | $426.96 | $0.00 | $296.69 | $53,196.51 |
| 247 | $53,196.51 | $426.96 | $0.00 | $300.78 | $53,924.25 |
| 248 | $53,924.25 | $426.96 | $0.00 | $304.90 | $54,656.11 |
| 249 | $54,656.11 | $426.96 | $0.00 | $309.03 | $55,392.10 |
| 250 | $55,392.10 | $426.96 | $0.00 | $313.19 | $56,132.25 |
| 251 | $56,132.25 | $426.96 | $0.00 | $317.38 | $56,876.59 |
| 252 | $56,876.59 | $426.96 | $0.00 | $321.59 | $57,625.14 |
| 253 | $57,625.14 | $0.00 | $57,945.24 | $325.82 | $5.72 |