How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $52,362 |
| Monthly savings required | $414 |
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 $209,448.18 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $414.50 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 | $20,192.00 |
| 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 | $414.50 | $0.00 | $0.00 | $414.50 |
| 2 | $414.50 | $414.50 | $0.00 | $2.34 | $831.34 |
| 3 | $831.34 | $414.50 | $0.00 | $4.70 | $1,250.54 |
| 4 | $1,250.54 | $414.50 | $0.00 | $7.07 | $1,672.11 |
| 5 | $1,672.11 | $414.50 | $0.00 | $9.45 | $2,096.06 |
| 6 | $2,096.06 | $414.50 | $0.00 | $11.85 | $2,522.41 |
| 7 | $2,522.41 | $414.50 | $0.00 | $14.26 | $2,951.17 |
| 8 | $2,951.17 | $414.50 | $0.00 | $16.69 | $3,382.36 |
| 9 | $3,382.36 | $414.50 | $0.00 | $19.12 | $3,815.98 |
| 10 | $3,815.98 | $414.50 | $0.00 | $21.58 | $4,252.06 |
| 11 | $4,252.06 | $414.50 | $0.00 | $24.04 | $4,690.60 |
| 12 | $4,690.60 | $414.50 | $0.00 | $26.52 | $5,131.62 |
| 13 | $5,131.62 | $414.50 | $0.00 | $29.01 | $5,575.13 |
| 14 | $5,575.13 | $414.50 | $0.00 | $31.52 | $6,021.15 |
| 15 | $6,021.15 | $414.50 | $0.00 | $34.04 | $6,469.69 |
| 16 | $6,469.69 | $414.50 | $0.00 | $36.58 | $6,920.77 |
| 17 | $6,920.77 | $414.50 | $0.00 | $39.13 | $7,374.40 |
| 18 | $7,374.40 | $414.50 | $0.00 | $41.70 | $7,830.60 |
| 19 | $7,830.60 | $414.50 | $0.00 | $44.28 | $8,289.38 |
| 20 | $8,289.38 | $414.50 | $0.00 | $46.87 | $8,750.75 |
| 21 | $8,750.75 | $414.50 | $0.00 | $49.48 | $9,214.73 |
| 22 | $9,214.73 | $414.50 | $0.00 | $52.10 | $9,681.33 |
| 23 | $9,681.33 | $414.50 | $0.00 | $54.74 | $10,150.57 |
| 24 | $10,150.57 | $414.50 | $0.00 | $57.39 | $10,622.46 |
| 25 | $10,622.46 | $414.50 | $0.00 | $60.06 | $11,097.02 |
| 26 | $11,097.02 | $414.50 | $0.00 | $62.74 | $11,574.26 |
| 27 | $11,574.26 | $414.50 | $0.00 | $65.44 | $12,054.20 |
| 28 | $12,054.20 | $414.50 | $0.00 | $68.16 | $12,536.86 |
| 29 | $12,536.86 | $414.50 | $0.00 | $70.89 | $13,022.25 |
| 30 | $13,022.25 | $414.50 | $0.00 | $73.63 | $13,510.38 |
| 31 | $13,510.38 | $414.50 | $0.00 | $76.39 | $14,001.27 |
| 32 | $14,001.27 | $414.50 | $0.00 | $79.17 | $14,494.94 |
| 33 | $14,494.94 | $414.50 | $0.00 | $81.96 | $14,991.40 |
| 34 | $14,991.40 | $414.50 | $0.00 | $84.76 | $15,490.66 |
| 35 | $15,490.66 | $414.50 | $0.00 | $87.59 | $15,992.75 |
| 36 | $15,992.75 | $414.50 | $0.00 | $90.43 | $16,497.68 |
| 37 | $16,497.68 | $414.50 | $0.00 | $93.28 | $17,005.46 |
| 38 | $17,005.46 | $414.50 | $0.00 | $96.15 | $17,516.11 |
| 39 | $17,516.11 | $414.50 | $0.00 | $99.04 | $18,029.65 |
| 40 | $18,029.65 | $414.50 | $0.00 | $101.94 | $18,546.09 |
| 41 | $18,546.09 | $414.50 | $0.00 | $104.86 | $19,065.45 |
| 42 | $19,065.45 | $414.50 | $0.00 | $107.80 | $19,587.75 |
| 43 | $19,587.75 | $414.50 | $0.00 | $110.75 | $20,113.00 |
| 44 | $20,113.00 | $414.50 | $0.00 | $113.72 | $20,641.22 |
| 45 | $20,641.22 | $414.50 | $0.00 | $116.71 | $21,172.43 |
| 46 | $21,172.43 | $414.50 | $0.00 | $119.71 | $21,706.64 |
| 47 | $21,706.64 | $414.50 | $0.00 | $122.73 | $22,243.87 |
| 48 | $22,243.87 | $414.50 | $0.00 | $125.77 | $22,784.14 |
| 49 | $22,784.14 | $414.50 | $0.00 | $128.82 | $23,327.46 |
| 50 | $23,327.46 | $414.50 | $0.00 | $131.90 | $23,873.86 |
| 51 | $23,873.86 | $414.50 | $0.00 | $134.99 | $24,423.35 |
| 52 | $24,423.35 | $414.50 | $0.00 | $138.09 | $24,975.94 |
| 53 | $24,975.94 | $414.50 | $0.00 | $141.22 | $25,531.66 |
| 54 | $25,531.66 | $414.50 | $0.00 | $144.36 | $26,090.52 |
| 55 | $26,090.52 | $414.50 | $0.00 | $147.52 | $26,652.54 |
| 56 | $26,652.54 | $414.50 | $0.00 | $150.70 | $27,217.74 |
| 57 | $27,217.74 | $414.50 | $0.00 | $153.89 | $27,786.13 |
| 58 | $27,786.13 | $414.50 | $0.00 | $157.11 | $28,357.74 |
| 59 | $28,357.74 | $414.50 | $0.00 | $160.34 | $28,932.58 |
| 60 | $28,932.58 | $414.50 | $0.00 | $163.59 | $29,510.67 |
| 61 | $29,510.67 | $414.50 | $0.00 | $166.86 | $30,092.03 |
| 62 | $30,092.03 | $414.50 | $0.00 | $170.14 | $30,676.67 |
| 63 | $30,676.67 | $414.50 | $0.00 | $173.45 | $31,264.62 |
| 64 | $31,264.62 | $414.50 | $0.00 | $176.77 | $31,855.89 |
| 65 | $31,855.89 | $414.50 | $0.00 | $180.12 | $32,450.51 |
| 66 | $32,450.51 | $414.50 | $0.00 | $183.48 | $33,048.49 |
| 67 | $33,048.49 | $414.50 | $0.00 | $186.86 | $33,649.85 |
| 68 | $33,649.85 | $414.50 | $0.00 | $190.26 | $34,254.61 |
| 69 | $34,254.61 | $414.50 | $0.00 | $193.68 | $34,862.79 |
| 70 | $34,862.79 | $414.50 | $0.00 | $197.12 | $35,474.41 |
| 71 | $35,474.41 | $414.50 | $0.00 | $200.58 | $36,089.49 |
| 72 | $36,089.49 | $414.50 | $0.00 | $204.06 | $36,708.05 |
| 73 | $36,708.05 | $414.50 | $0.00 | $207.55 | $37,330.10 |
| 74 | $37,330.10 | $414.50 | $0.00 | $211.07 | $37,955.67 |
| 75 | $37,955.67 | $414.50 | $0.00 | $214.61 | $38,584.78 |
| 76 | $38,584.78 | $414.50 | $0.00 | $218.16 | $39,217.44 |
| 77 | $39,217.44 | $414.50 | $0.00 | $221.74 | $39,853.68 |
| 78 | $39,853.68 | $414.50 | $0.00 | $225.34 | $40,493.52 |
| 79 | $40,493.52 | $414.50 | $0.00 | $228.96 | $41,136.98 |
| 80 | $41,136.98 | $414.50 | $0.00 | $232.59 | $41,784.07 |
| 81 | $41,784.07 | $414.50 | $0.00 | $236.25 | $42,434.82 |
| 82 | $42,434.82 | $414.50 | $0.00 | $239.93 | $43,089.25 |
| 83 | $43,089.25 | $414.50 | $0.00 | $243.63 | $43,747.38 |
| 84 | $43,747.38 | $414.50 | $0.00 | $247.35 | $44,409.23 |
| 85 | $44,409.23 | $414.50 | $0.00 | $251.10 | $45,074.83 |
| 86 | $45,074.83 | $414.50 | $0.00 | $254.86 | $45,744.19 |
| 87 | $45,744.19 | $414.50 | $0.00 | $258.64 | $46,417.33 |
| 88 | $46,417.33 | $414.50 | $0.00 | $262.45 | $47,094.28 |
| 89 | $47,094.28 | $414.50 | $0.00 | $266.28 | $47,775.06 |
| 90 | $47,775.06 | $414.50 | $0.00 | $270.13 | $48,459.69 |
| 91 | $48,459.69 | $414.50 | $0.00 | $274.00 | $49,148.19 |
| 92 | $49,148.19 | $414.50 | $0.00 | $277.89 | $49,840.58 |
| 93 | $49,840.58 | $414.50 | $0.00 | $281.81 | $50,536.89 |
| 94 | $50,536.89 | $414.50 | $0.00 | $285.74 | $51,237.13 |
| 95 | $51,237.13 | $414.50 | $0.00 | $289.70 | $51,941.33 |
| 96 | $51,941.33 | $414.50 | $0.00 | $293.68 | $52,649.51 |
| 97 | $52,649.51 | $414.50 | $0.00 | $297.69 | $53,361.70 |
| 98 | $53,361.70 | $414.50 | $0.00 | $301.71 | $54,077.91 |
| 99 | $54,077.91 | $414.50 | $0.00 | $305.76 | $54,798.17 |
| 100 | $54,798.17 | $414.50 | $0.00 | $309.84 | $55,522.51 |
| 101 | $55,522.51 | $414.50 | $0.00 | $313.93 | $56,250.94 |
| 102 | $56,250.94 | $414.50 | $0.00 | $318.05 | $56,983.49 |
| 103 | $56,983.49 | $414.50 | $0.00 | $322.19 | $57,720.18 |
| 104 | $57,720.18 | $414.50 | $0.00 | $326.36 | $58,461.04 |
| 105 | $58,461.04 | $414.50 | $0.00 | $330.55 | $59,206.09 |
| 106 | $59,206.09 | $414.50 | $0.00 | $334.76 | $59,955.35 |
| 107 | $59,955.35 | $414.50 | $0.00 | $339.00 | $60,708.85 |
| 108 | $60,708.85 | $414.50 | $0.00 | $343.26 | $61,466.61 |
| 109 | $61,466.61 | $414.50 | $0.00 | $347.54 | $62,228.65 |
| 110 | $62,228.65 | $414.50 | $0.00 | $351.85 | $62,995.00 |
| 111 | $62,995.00 | $414.50 | $0.00 | $356.18 | $63,765.68 |
| 112 | $63,765.68 | $414.50 | $0.00 | $360.54 | $64,540.72 |
| 113 | $64,540.72 | $414.50 | $0.00 | $364.92 | $65,320.14 |
| 114 | $65,320.14 | $414.50 | $0.00 | $369.33 | $66,103.97 |
| 115 | $66,103.97 | $414.50 | $0.00 | $373.76 | $66,892.23 |
| 116 | $66,892.23 | $414.50 | $0.00 | $378.22 | $67,684.95 |
| 117 | $67,684.95 | $414.50 | $0.00 | $382.70 | $68,482.15 |
| 118 | $68,482.15 | $414.50 | $0.00 | $387.21 | $69,283.86 |
| 119 | $69,283.86 | $414.50 | $0.00 | $391.74 | $70,090.10 |
| 120 | $70,090.10 | $414.50 | $0.00 | $396.30 | $70,900.90 |
| 121 | $70,900.90 | $414.50 | $0.00 | $400.88 | $71,716.28 |
| 122 | $71,716.28 | $414.50 | $0.00 | $405.49 | $72,536.27 |
| 123 | $72,536.27 | $414.50 | $0.00 | $410.13 | $73,360.90 |
| 124 | $73,360.90 | $414.50 | $0.00 | $414.79 | $74,190.19 |
| 125 | $74,190.19 | $414.50 | $0.00 | $419.48 | $75,024.17 |
| 126 | $75,024.17 | $414.50 | $0.00 | $424.20 | $75,862.87 |
| 127 | $75,862.87 | $414.50 | $0.00 | $428.94 | $76,706.31 |
| 128 | $76,706.31 | $414.50 | $0.00 | $433.71 | $77,554.52 |
| 129 | $77,554.52 | $414.50 | $0.00 | $438.50 | $78,407.52 |
| 130 | $78,407.52 | $414.50 | $0.00 | $443.33 | $79,265.35 |
| 131 | $79,265.35 | $414.50 | $0.00 | $448.18 | $80,128.03 |
| 132 | $80,128.03 | $414.50 | $0.00 | $453.06 | $80,995.59 |
| 133 | $80,995.59 | $414.50 | $0.00 | $457.96 | $81,868.05 |
| 134 | $81,868.05 | $414.50 | $0.00 | $462.89 | $82,745.44 |
| 135 | $82,745.44 | $414.50 | $0.00 | $467.85 | $83,627.79 |
| 136 | $83,627.79 | $414.50 | $0.00 | $472.84 | $84,515.13 |
| 137 | $84,515.13 | $414.50 | $0.00 | $477.86 | $85,407.49 |
| 138 | $85,407.49 | $414.50 | $0.00 | $482.91 | $86,304.90 |
| 139 | $86,304.90 | $414.50 | $0.00 | $487.98 | $87,207.38 |
| 140 | $87,207.38 | $414.50 | $0.00 | $493.08 | $88,114.96 |
| 141 | $88,114.96 | $414.50 | $0.00 | $498.21 | $89,027.67 |
| 142 | $89,027.67 | $414.50 | $0.00 | $503.38 | $89,945.55 |
| 143 | $89,945.55 | $414.50 | $0.00 | $508.57 | $90,868.62 |
| 144 | $90,868.62 | $414.50 | $0.00 | $513.78 | $91,796.90 |
| 145 | $91,796.90 | $414.50 | $0.00 | $519.03 | $92,730.43 |
| 146 | $92,730.43 | $414.50 | $0.00 | $524.31 | $93,669.24 |
| 147 | $93,669.24 | $414.50 | $0.00 | $529.62 | $94,613.36 |
| 148 | $94,613.36 | $414.50 | $0.00 | $534.96 | $95,562.82 |
| 149 | $95,562.82 | $414.50 | $0.00 | $540.33 | $96,517.65 |
| 150 | $96,517.65 | $414.50 | $0.00 | $545.72 | $97,477.87 |
| 151 | $97,477.87 | $414.50 | $0.00 | $551.15 | $98,443.52 |
| 152 | $98,443.52 | $414.50 | $0.00 | $556.61 | $99,414.63 |
| 153 | $99,414.63 | $414.50 | $0.00 | $562.10 | $100,391.23 |
| 154 | $100,391.23 | $414.50 | $0.00 | $567.63 | $101,373.36 |
| 155 | $101,373.36 | $414.50 | $0.00 | $573.18 | $102,361.04 |
| 156 | $102,361.04 | $414.50 | $0.00 | $578.76 | $103,354.30 |
| 157 | $103,354.30 | $414.50 | $0.00 | $584.38 | $104,353.18 |
| 158 | $104,353.18 | $414.50 | $0.00 | $590.03 | $105,357.71 |
| 159 | $105,357.71 | $414.50 | $0.00 | $595.71 | $106,367.92 |
| 160 | $106,367.92 | $414.50 | $0.00 | $601.42 | $107,383.84 |
| 161 | $107,383.84 | $414.50 | $0.00 | $607.16 | $108,405.50 |
| 162 | $108,405.50 | $414.50 | $0.00 | $612.94 | $109,432.94 |
| 163 | $109,432.94 | $414.50 | $0.00 | $618.75 | $110,466.19 |
| 164 | $110,466.19 | $414.50 | $0.00 | $624.59 | $111,505.28 |
| 165 | $111,505.28 | $414.50 | $0.00 | $630.47 | $112,550.25 |
| 166 | $112,550.25 | $414.50 | $0.00 | $636.38 | $113,601.13 |
| 167 | $113,601.13 | $414.50 | $0.00 | $642.32 | $114,657.95 |
| 168 | $114,657.95 | $414.50 | $0.00 | $648.29 | $115,720.74 |
| 169 | $115,720.74 | $414.50 | $0.00 | $654.30 | $116,789.54 |
| 170 | $116,789.54 | $414.50 | $0.00 | $660.35 | $117,864.39 |
| 171 | $117,864.39 | $414.50 | $0.00 | $666.42 | $118,945.31 |
| 172 | $118,945.31 | $414.50 | $0.00 | $672.53 | $120,032.34 |
| 173 | $120,032.34 | $414.50 | $0.00 | $678.68 | $121,125.52 |
| 174 | $121,125.52 | $414.50 | $0.00 | $684.86 | $122,224.88 |
| 175 | $122,224.88 | $414.50 | $0.00 | $691.08 | $123,330.46 |
| 176 | $123,330.46 | $414.50 | $0.00 | $697.33 | $124,442.29 |
| 177 | $124,442.29 | $414.50 | $0.00 | $703.61 | $125,560.40 |
| 178 | $125,560.40 | $414.50 | $0.00 | $709.94 | $126,684.84 |
| 179 | $126,684.84 | $414.50 | $0.00 | $716.29 | $127,815.63 |
| 180 | $127,815.63 | $414.50 | $0.00 | $722.69 | $128,952.82 |
| 181 | $128,952.82 | $414.50 | $0.00 | $729.12 | $130,096.44 |
| 182 | $130,096.44 | $414.50 | $0.00 | $735.58 | $131,246.52 |
| 183 | $131,246.52 | $414.50 | $0.00 | $742.09 | $132,403.11 |
| 184 | $132,403.11 | $414.50 | $0.00 | $748.63 | $133,566.24 |
| 185 | $133,566.24 | $414.50 | $0.00 | $755.20 | $134,735.94 |
| 186 | $134,735.94 | $414.50 | $0.00 | $761.82 | $135,912.26 |
| 187 | $135,912.26 | $414.50 | $0.00 | $768.47 | $137,095.23 |
| 188 | $137,095.23 | $414.50 | $0.00 | $775.16 | $138,284.89 |
| 189 | $138,284.89 | $414.50 | $0.00 | $781.88 | $139,481.27 |
| 190 | $139,481.27 | $414.50 | $0.00 | $788.65 | $140,684.42 |
| 191 | $140,684.42 | $414.50 | $0.00 | $795.45 | $141,894.37 |
| 192 | $141,894.37 | $414.50 | $0.00 | $802.29 | $143,111.16 |
| 193 | $143,111.16 | $414.50 | $0.00 | $809.17 | $144,334.83 |
| 194 | $144,334.83 | $414.50 | $0.00 | $816.09 | $145,565.42 |
| 195 | $145,565.42 | $414.50 | $0.00 | $823.05 | $146,802.97 |
| 196 | $146,802.97 | $414.50 | $0.00 | $830.05 | $148,047.52 |
| 197 | $148,047.52 | $414.50 | $0.00 | $837.08 | $149,299.10 |
| 198 | $149,299.10 | $414.50 | $0.00 | $844.16 | $150,557.76 |
| 199 | $150,557.76 | $414.50 | $0.00 | $851.28 | $151,823.54 |
| 200 | $151,823.54 | $414.50 | $0.00 | $858.43 | $153,096.47 |
| 201 | $153,096.47 | $414.50 | $0.00 | $865.63 | $154,376.60 |
| 202 | $154,376.60 | $414.50 | $0.00 | $872.87 | $155,663.97 |
| 203 | $155,663.97 | $414.50 | $0.00 | $880.15 | $156,958.62 |
| 204 | $156,958.62 | $414.50 | $0.00 | $887.47 | $158,260.59 |
| 205 | $158,260.59 | $414.50 | $0.00 | $894.83 | $159,569.92 |
| 206 | $159,569.92 | $414.50 | $0.00 | $902.23 | $160,886.65 |
| 207 | $160,886.65 | $414.50 | $0.00 | $909.68 | $162,210.83 |
| 208 | $162,210.83 | $414.50 | $0.00 | $917.16 | $163,542.49 |
| 209 | $163,542.49 | $414.50 | $0.00 | $924.69 | $164,881.68 |
| 210 | $164,881.68 | $414.50 | $0.00 | $932.26 | $166,228.44 |
| 211 | $166,228.44 | $414.50 | $0.00 | $939.88 | $167,582.82 |
| 212 | $167,582.82 | $414.50 | $0.00 | $947.54 | $168,944.86 |
| 213 | $168,944.86 | $414.50 | $0.00 | $955.24 | $170,314.60 |
| 214 | $170,314.60 | $414.50 | $0.00 | $962.98 | $171,692.08 |
| 215 | $171,692.08 | $414.50 | $0.00 | $970.77 | $173,077.35 |
| 216 | $173,077.35 | $414.50 | $0.00 | $978.60 | $174,470.45 |
| 217 | $174,470.45 | $414.50 | $48,594.46 | $986.48 | $127,276.97 |
| 218 | $127,276.97 | $414.50 | $0.00 | $719.64 | $128,411.11 |
| 219 | $128,411.11 | $414.50 | $0.00 | $726.06 | $129,551.67 |
| 220 | $129,551.67 | $414.50 | $0.00 | $732.50 | $130,698.67 |
| 221 | $130,698.67 | $414.50 | $0.00 | $738.99 | $131,852.16 |
| 222 | $131,852.16 | $414.50 | $0.00 | $745.51 | $133,012.17 |
| 223 | $133,012.17 | $414.50 | $0.00 | $752.07 | $134,178.74 |
| 224 | $134,178.74 | $414.50 | $0.00 | $758.67 | $135,351.91 |
| 225 | $135,351.91 | $414.50 | $0.00 | $765.30 | $136,531.71 |
| 226 | $136,531.71 | $414.50 | $0.00 | $771.97 | $137,718.18 |
| 227 | $137,718.18 | $414.50 | $0.00 | $778.68 | $138,911.36 |
| 228 | $138,911.36 | $414.50 | $0.00 | $785.43 | $140,111.29 |
| 229 | $140,111.29 | $414.50 | $51,024.18 | $792.21 | $90,293.82 |
| 230 | $90,293.82 | $414.50 | $0.00 | $510.53 | $91,218.85 |
| 231 | $91,218.85 | $414.50 | $0.00 | $515.76 | $92,149.11 |
| 232 | $92,149.11 | $414.50 | $0.00 | $521.02 | $93,084.63 |
| 233 | $93,084.63 | $414.50 | $0.00 | $526.31 | $94,025.44 |
| 234 | $94,025.44 | $414.50 | $0.00 | $531.63 | $94,971.57 |
| 235 | $94,971.57 | $414.50 | $0.00 | $536.98 | $95,923.05 |
| 236 | $95,923.05 | $414.50 | $0.00 | $542.36 | $96,879.91 |
| 237 | $96,879.91 | $414.50 | $0.00 | $547.77 | $97,842.18 |
| 238 | $97,842.18 | $414.50 | $0.00 | $553.21 | $98,809.89 |
| 239 | $98,809.89 | $414.50 | $0.00 | $558.69 | $99,783.08 |
| 240 | $99,783.08 | $414.50 | $0.00 | $564.19 | $100,761.77 |
| 241 | $100,761.77 | $414.50 | $53,575.39 | $569.72 | $48,170.60 |
| 242 | $48,170.60 | $414.50 | $0.00 | $272.36 | $48,857.46 |
| 243 | $48,857.46 | $414.50 | $0.00 | $276.25 | $49,548.21 |
| 244 | $49,548.21 | $414.50 | $0.00 | $280.15 | $50,242.86 |
| 245 | $50,242.86 | $414.50 | $0.00 | $284.08 | $50,941.44 |
| 246 | $50,941.44 | $414.50 | $0.00 | $288.03 | $51,643.97 |
| 247 | $51,643.97 | $414.50 | $0.00 | $292.00 | $52,350.47 |
| 248 | $52,350.47 | $414.50 | $0.00 | $296.00 | $53,060.97 |
| 249 | $53,060.97 | $414.50 | $0.00 | $300.01 | $53,775.48 |
| 250 | $53,775.48 | $414.50 | $0.00 | $304.05 | $54,494.03 |
| 251 | $54,494.03 | $414.50 | $0.00 | $308.12 | $55,216.65 |
| 252 | $55,216.65 | $414.50 | $0.00 | $312.20 | $55,943.35 |
| 253 | $55,943.35 | $0.00 | $56,254.16 | $316.31 | $5.50 |