How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $52,912 |
| Monthly savings required | $419 |
How much will it cost to send your child to University of North Carolina at Greensboro in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $211,647.22 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $418.84 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 | $20,404.00 |
| 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 University of North Carolina at Greensboro in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $418.84 | $0.00 | $0.00 | $418.84 |
| 2 | $418.84 | $418.84 | $0.00 | $2.37 | $840.05 |
| 3 | $840.05 | $418.84 | $0.00 | $4.75 | $1,263.64 |
| 4 | $1,263.64 | $418.84 | $0.00 | $7.14 | $1,689.62 |
| 5 | $1,689.62 | $418.84 | $0.00 | $9.55 | $2,118.01 |
| 6 | $2,118.01 | $418.84 | $0.00 | $11.98 | $2,548.83 |
| 7 | $2,548.83 | $418.84 | $0.00 | $14.41 | $2,982.08 |
| 8 | $2,982.08 | $418.84 | $0.00 | $16.86 | $3,417.78 |
| 9 | $3,417.78 | $418.84 | $0.00 | $19.32 | $3,855.94 |
| 10 | $3,855.94 | $418.84 | $0.00 | $21.80 | $4,296.58 |
| 11 | $4,296.58 | $418.84 | $0.00 | $24.29 | $4,739.71 |
| 12 | $4,739.71 | $418.84 | $0.00 | $26.80 | $5,185.35 |
| 13 | $5,185.35 | $418.84 | $0.00 | $29.32 | $5,633.51 |
| 14 | $5,633.51 | $418.84 | $0.00 | $31.85 | $6,084.20 |
| 15 | $6,084.20 | $418.84 | $0.00 | $34.40 | $6,537.44 |
| 16 | $6,537.44 | $418.84 | $0.00 | $36.96 | $6,993.24 |
| 17 | $6,993.24 | $418.84 | $0.00 | $39.54 | $7,451.62 |
| 18 | $7,451.62 | $418.84 | $0.00 | $42.13 | $7,912.59 |
| 19 | $7,912.59 | $418.84 | $0.00 | $44.74 | $8,376.17 |
| 20 | $8,376.17 | $418.84 | $0.00 | $47.36 | $8,842.37 |
| 21 | $8,842.37 | $418.84 | $0.00 | $50.00 | $9,311.21 |
| 22 | $9,311.21 | $418.84 | $0.00 | $52.65 | $9,782.70 |
| 23 | $9,782.70 | $418.84 | $0.00 | $55.31 | $10,256.85 |
| 24 | $10,256.85 | $418.84 | $0.00 | $57.99 | $10,733.68 |
| 25 | $10,733.68 | $418.84 | $0.00 | $60.69 | $11,213.21 |
| 26 | $11,213.21 | $418.84 | $0.00 | $63.40 | $11,695.45 |
| 27 | $11,695.45 | $418.84 | $0.00 | $66.13 | $12,180.42 |
| 28 | $12,180.42 | $418.84 | $0.00 | $68.87 | $12,668.13 |
| 29 | $12,668.13 | $418.84 | $0.00 | $71.63 | $13,158.60 |
| 30 | $13,158.60 | $418.84 | $0.00 | $74.40 | $13,651.84 |
| 31 | $13,651.84 | $418.84 | $0.00 | $77.19 | $14,147.87 |
| 32 | $14,147.87 | $418.84 | $0.00 | $79.99 | $14,646.70 |
| 33 | $14,646.70 | $418.84 | $0.00 | $82.81 | $15,148.35 |
| 34 | $15,148.35 | $418.84 | $0.00 | $85.65 | $15,652.84 |
| 35 | $15,652.84 | $418.84 | $0.00 | $88.50 | $16,160.18 |
| 36 | $16,160.18 | $418.84 | $0.00 | $91.37 | $16,670.39 |
| 37 | $16,670.39 | $418.84 | $0.00 | $94.26 | $17,183.49 |
| 38 | $17,183.49 | $418.84 | $0.00 | $97.16 | $17,699.49 |
| 39 | $17,699.49 | $418.84 | $0.00 | $100.08 | $18,218.41 |
| 40 | $18,218.41 | $418.84 | $0.00 | $103.01 | $18,740.26 |
| 41 | $18,740.26 | $418.84 | $0.00 | $105.96 | $19,265.06 |
| 42 | $19,265.06 | $418.84 | $0.00 | $108.93 | $19,792.83 |
| 43 | $19,792.83 | $418.84 | $0.00 | $111.91 | $20,323.58 |
| 44 | $20,323.58 | $418.84 | $0.00 | $114.91 | $20,857.33 |
| 45 | $20,857.33 | $418.84 | $0.00 | $117.93 | $21,394.10 |
| 46 | $21,394.10 | $418.84 | $0.00 | $120.97 | $21,933.91 |
| 47 | $21,933.91 | $418.84 | $0.00 | $124.02 | $22,476.77 |
| 48 | $22,476.77 | $418.84 | $0.00 | $127.09 | $23,022.70 |
| 49 | $23,022.70 | $418.84 | $0.00 | $130.17 | $23,571.71 |
| 50 | $23,571.71 | $418.84 | $0.00 | $133.28 | $24,123.83 |
| 51 | $24,123.83 | $418.84 | $0.00 | $136.40 | $24,679.07 |
| 52 | $24,679.07 | $418.84 | $0.00 | $139.54 | $25,237.45 |
| 53 | $25,237.45 | $418.84 | $0.00 | $142.70 | $25,798.99 |
| 54 | $25,798.99 | $418.84 | $0.00 | $145.87 | $26,363.70 |
| 55 | $26,363.70 | $418.84 | $0.00 | $149.06 | $26,931.60 |
| 56 | $26,931.60 | $418.84 | $0.00 | $152.28 | $27,502.72 |
| 57 | $27,502.72 | $418.84 | $0.00 | $155.50 | $28,077.06 |
| 58 | $28,077.06 | $418.84 | $0.00 | $158.75 | $28,654.65 |
| 59 | $28,654.65 | $418.84 | $0.00 | $162.02 | $29,235.51 |
| 60 | $29,235.51 | $418.84 | $0.00 | $165.30 | $29,819.65 |
| 61 | $29,819.65 | $418.84 | $0.00 | $168.60 | $30,407.09 |
| 62 | $30,407.09 | $418.84 | $0.00 | $171.93 | $30,997.86 |
| 63 | $30,997.86 | $418.84 | $0.00 | $175.27 | $31,591.97 |
| 64 | $31,591.97 | $418.84 | $0.00 | $178.63 | $32,189.44 |
| 65 | $32,189.44 | $418.84 | $0.00 | $182.00 | $32,790.28 |
| 66 | $32,790.28 | $418.84 | $0.00 | $185.40 | $33,394.52 |
| 67 | $33,394.52 | $418.84 | $0.00 | $188.82 | $34,002.18 |
| 68 | $34,002.18 | $418.84 | $0.00 | $192.25 | $34,613.27 |
| 69 | $34,613.27 | $418.84 | $0.00 | $195.71 | $35,227.82 |
| 70 | $35,227.82 | $418.84 | $0.00 | $199.18 | $35,845.84 |
| 71 | $35,845.84 | $418.84 | $0.00 | $202.68 | $36,467.36 |
| 72 | $36,467.36 | $418.84 | $0.00 | $206.19 | $37,092.39 |
| 73 | $37,092.39 | $418.84 | $0.00 | $209.73 | $37,720.96 |
| 74 | $37,720.96 | $418.84 | $0.00 | $213.28 | $38,353.08 |
| 75 | $38,353.08 | $418.84 | $0.00 | $216.85 | $38,988.77 |
| 76 | $38,988.77 | $418.84 | $0.00 | $220.45 | $39,628.06 |
| 77 | $39,628.06 | $418.84 | $0.00 | $224.06 | $40,270.96 |
| 78 | $40,270.96 | $418.84 | $0.00 | $227.70 | $40,917.50 |
| 79 | $40,917.50 | $418.84 | $0.00 | $231.35 | $41,567.69 |
| 80 | $41,567.69 | $418.84 | $0.00 | $235.03 | $42,221.56 |
| 81 | $42,221.56 | $418.84 | $0.00 | $238.73 | $42,879.13 |
| 82 | $42,879.13 | $418.84 | $0.00 | $242.44 | $43,540.41 |
| 83 | $43,540.41 | $418.84 | $0.00 | $246.18 | $44,205.43 |
| 84 | $44,205.43 | $418.84 | $0.00 | $249.94 | $44,874.21 |
| 85 | $44,874.21 | $418.84 | $0.00 | $253.73 | $45,546.78 |
| 86 | $45,546.78 | $418.84 | $0.00 | $257.53 | $46,223.15 |
| 87 | $46,223.15 | $418.84 | $0.00 | $261.35 | $46,903.34 |
| 88 | $46,903.34 | $418.84 | $0.00 | $265.20 | $47,587.38 |
| 89 | $47,587.38 | $418.84 | $0.00 | $269.07 | $48,275.29 |
| 90 | $48,275.29 | $418.84 | $0.00 | $272.96 | $48,967.09 |
| 91 | $48,967.09 | $418.84 | $0.00 | $276.87 | $49,662.80 |
| 92 | $49,662.80 | $418.84 | $0.00 | $280.80 | $50,362.44 |
| 93 | $50,362.44 | $418.84 | $0.00 | $284.76 | $51,066.04 |
| 94 | $51,066.04 | $418.84 | $0.00 | $288.73 | $51,773.61 |
| 95 | $51,773.61 | $418.84 | $0.00 | $292.74 | $52,485.19 |
| 96 | $52,485.19 | $418.84 | $0.00 | $296.76 | $53,200.79 |
| 97 | $53,200.79 | $418.84 | $0.00 | $300.81 | $53,920.44 |
| 98 | $53,920.44 | $418.84 | $0.00 | $304.87 | $54,644.15 |
| 99 | $54,644.15 | $418.84 | $0.00 | $308.97 | $55,371.96 |
| 100 | $55,371.96 | $418.84 | $0.00 | $313.08 | $56,103.88 |
| 101 | $56,103.88 | $418.84 | $0.00 | $317.22 | $56,839.94 |
| 102 | $56,839.94 | $418.84 | $0.00 | $321.38 | $57,580.16 |
| 103 | $57,580.16 | $418.84 | $0.00 | $325.57 | $58,324.57 |
| 104 | $58,324.57 | $418.84 | $0.00 | $329.78 | $59,073.19 |
| 105 | $59,073.19 | $418.84 | $0.00 | $334.01 | $59,826.04 |
| 106 | $59,826.04 | $418.84 | $0.00 | $338.27 | $60,583.15 |
| 107 | $60,583.15 | $418.84 | $0.00 | $342.55 | $61,344.54 |
| 108 | $61,344.54 | $418.84 | $0.00 | $346.85 | $62,110.23 |
| 109 | $62,110.23 | $418.84 | $0.00 | $351.18 | $62,880.25 |
| 110 | $62,880.25 | $418.84 | $0.00 | $355.53 | $63,654.62 |
| 111 | $63,654.62 | $418.84 | $0.00 | $359.91 | $64,433.37 |
| 112 | $64,433.37 | $418.84 | $0.00 | $364.32 | $65,216.53 |
| 113 | $65,216.53 | $418.84 | $0.00 | $368.74 | $66,004.11 |
| 114 | $66,004.11 | $418.84 | $0.00 | $373.20 | $66,796.15 |
| 115 | $66,796.15 | $418.84 | $0.00 | $377.68 | $67,592.67 |
| 116 | $67,592.67 | $418.84 | $0.00 | $382.18 | $68,393.69 |
| 117 | $68,393.69 | $418.84 | $0.00 | $386.71 | $69,199.24 |
| 118 | $69,199.24 | $418.84 | $0.00 | $391.26 | $70,009.34 |
| 119 | $70,009.34 | $418.84 | $0.00 | $395.84 | $70,824.02 |
| 120 | $70,824.02 | $418.84 | $0.00 | $400.45 | $71,643.31 |
| 121 | $71,643.31 | $418.84 | $0.00 | $405.08 | $72,467.23 |
| 122 | $72,467.23 | $418.84 | $0.00 | $409.74 | $73,295.81 |
| 123 | $73,295.81 | $418.84 | $0.00 | $414.43 | $74,129.08 |
| 124 | $74,129.08 | $418.84 | $0.00 | $419.14 | $74,967.06 |
| 125 | $74,967.06 | $418.84 | $0.00 | $423.87 | $75,809.77 |
| 126 | $75,809.77 | $418.84 | $0.00 | $428.64 | $76,657.25 |
| 127 | $76,657.25 | $418.84 | $0.00 | $433.43 | $77,509.52 |
| 128 | $77,509.52 | $418.84 | $0.00 | $438.25 | $78,366.61 |
| 129 | $78,366.61 | $418.84 | $0.00 | $443.10 | $79,228.55 |
| 130 | $79,228.55 | $418.84 | $0.00 | $447.97 | $80,095.36 |
| 131 | $80,095.36 | $418.84 | $0.00 | $452.87 | $80,967.07 |
| 132 | $80,967.07 | $418.84 | $0.00 | $457.80 | $81,843.71 |
| 133 | $81,843.71 | $418.84 | $0.00 | $462.76 | $82,725.31 |
| 134 | $82,725.31 | $418.84 | $0.00 | $467.74 | $83,611.89 |
| 135 | $83,611.89 | $418.84 | $0.00 | $472.75 | $84,503.48 |
| 136 | $84,503.48 | $418.84 | $0.00 | $477.79 | $85,400.11 |
| 137 | $85,400.11 | $418.84 | $0.00 | $482.86 | $86,301.81 |
| 138 | $86,301.81 | $418.84 | $0.00 | $487.96 | $87,208.61 |
| 139 | $87,208.61 | $418.84 | $0.00 | $493.09 | $88,120.54 |
| 140 | $88,120.54 | $418.84 | $0.00 | $498.25 | $89,037.63 |
| 141 | $89,037.63 | $418.84 | $0.00 | $503.43 | $89,959.90 |
| 142 | $89,959.90 | $418.84 | $0.00 | $508.65 | $90,887.39 |
| 143 | $90,887.39 | $418.84 | $0.00 | $513.89 | $91,820.12 |
| 144 | $91,820.12 | $418.84 | $0.00 | $519.16 | $92,758.12 |
| 145 | $92,758.12 | $418.84 | $0.00 | $524.47 | $93,701.43 |
| 146 | $93,701.43 | $418.84 | $0.00 | $529.80 | $94,650.07 |
| 147 | $94,650.07 | $418.84 | $0.00 | $535.17 | $95,604.08 |
| 148 | $95,604.08 | $418.84 | $0.00 | $540.56 | $96,563.48 |
| 149 | $96,563.48 | $418.84 | $0.00 | $545.98 | $97,528.30 |
| 150 | $97,528.30 | $418.84 | $0.00 | $551.44 | $98,498.58 |
| 151 | $98,498.58 | $418.84 | $0.00 | $556.93 | $99,474.35 |
| 152 | $99,474.35 | $418.84 | $0.00 | $562.44 | $100,455.63 |
| 153 | $100,455.63 | $418.84 | $0.00 | $567.99 | $101,442.46 |
| 154 | $101,442.46 | $418.84 | $0.00 | $573.57 | $102,434.87 |
| 155 | $102,434.87 | $418.84 | $0.00 | $579.18 | $103,432.89 |
| 156 | $103,432.89 | $418.84 | $0.00 | $584.82 | $104,436.55 |
| 157 | $104,436.55 | $418.84 | $0.00 | $590.50 | $105,445.89 |
| 158 | $105,445.89 | $418.84 | $0.00 | $596.21 | $106,460.94 |
| 159 | $106,460.94 | $418.84 | $0.00 | $601.95 | $107,481.73 |
| 160 | $107,481.73 | $418.84 | $0.00 | $607.72 | $108,508.29 |
| 161 | $108,508.29 | $418.84 | $0.00 | $613.52 | $109,540.65 |
| 162 | $109,540.65 | $418.84 | $0.00 | $619.36 | $110,578.85 |
| 163 | $110,578.85 | $418.84 | $0.00 | $625.23 | $111,622.92 |
| 164 | $111,622.92 | $418.84 | $0.00 | $631.13 | $112,672.89 |
| 165 | $112,672.89 | $418.84 | $0.00 | $637.07 | $113,728.80 |
| 166 | $113,728.80 | $418.84 | $0.00 | $643.04 | $114,790.68 |
| 167 | $114,790.68 | $418.84 | $0.00 | $649.04 | $115,858.56 |
| 168 | $115,858.56 | $418.84 | $0.00 | $655.08 | $116,932.48 |
| 169 | $116,932.48 | $418.84 | $0.00 | $661.15 | $118,012.47 |
| 170 | $118,012.47 | $418.84 | $0.00 | $667.26 | $119,098.57 |
| 171 | $119,098.57 | $418.84 | $0.00 | $673.40 | $120,190.81 |
| 172 | $120,190.81 | $418.84 | $0.00 | $679.58 | $121,289.23 |
| 173 | $121,289.23 | $418.84 | $0.00 | $685.79 | $122,393.86 |
| 174 | $122,393.86 | $418.84 | $0.00 | $692.03 | $123,504.73 |
| 175 | $123,504.73 | $418.84 | $0.00 | $698.31 | $124,621.88 |
| 176 | $124,621.88 | $418.84 | $0.00 | $704.63 | $125,745.35 |
| 177 | $125,745.35 | $418.84 | $0.00 | $710.98 | $126,875.17 |
| 178 | $126,875.17 | $418.84 | $0.00 | $717.37 | $128,011.38 |
| 179 | $128,011.38 | $418.84 | $0.00 | $723.79 | $129,154.01 |
| 180 | $129,154.01 | $418.84 | $0.00 | $730.26 | $130,303.11 |
| 181 | $130,303.11 | $418.84 | $0.00 | $736.75 | $131,458.70 |
| 182 | $131,458.70 | $418.84 | $0.00 | $743.29 | $132,620.83 |
| 183 | $132,620.83 | $418.84 | $0.00 | $749.86 | $133,789.53 |
| 184 | $133,789.53 | $418.84 | $0.00 | $756.47 | $134,964.84 |
| 185 | $134,964.84 | $418.84 | $0.00 | $763.11 | $136,146.79 |
| 186 | $136,146.79 | $418.84 | $0.00 | $769.79 | $137,335.42 |
| 187 | $137,335.42 | $418.84 | $0.00 | $776.51 | $138,530.77 |
| 188 | $138,530.77 | $418.84 | $0.00 | $783.27 | $139,732.88 |
| 189 | $139,732.88 | $418.84 | $0.00 | $790.07 | $140,941.79 |
| 190 | $140,941.79 | $418.84 | $0.00 | $796.91 | $142,157.54 |
| 191 | $142,157.54 | $418.84 | $0.00 | $803.78 | $143,380.16 |
| 192 | $143,380.16 | $418.84 | $0.00 | $810.69 | $144,609.69 |
| 193 | $144,609.69 | $418.84 | $0.00 | $817.64 | $145,846.17 |
| 194 | $145,846.17 | $418.84 | $0.00 | $824.64 | $147,089.65 |
| 195 | $147,089.65 | $418.84 | $0.00 | $831.67 | $148,340.16 |
| 196 | $148,340.16 | $418.84 | $0.00 | $838.74 | $149,597.74 |
| 197 | $149,597.74 | $418.84 | $0.00 | $845.85 | $150,862.43 |
| 198 | $150,862.43 | $418.84 | $0.00 | $853.00 | $152,134.27 |
| 199 | $152,134.27 | $418.84 | $0.00 | $860.19 | $153,413.30 |
| 200 | $153,413.30 | $418.84 | $0.00 | $867.42 | $154,699.56 |
| 201 | $154,699.56 | $418.84 | $0.00 | $874.69 | $155,993.09 |
| 202 | $155,993.09 | $418.84 | $0.00 | $882.01 | $157,293.94 |
| 203 | $157,293.94 | $418.84 | $0.00 | $889.36 | $158,602.14 |
| 204 | $158,602.14 | $418.84 | $0.00 | $896.76 | $159,917.74 |
| 205 | $159,917.74 | $418.84 | $0.00 | $904.20 | $161,240.78 |
| 206 | $161,240.78 | $418.84 | $0.00 | $911.68 | $162,571.30 |
| 207 | $162,571.30 | $418.84 | $0.00 | $919.20 | $163,909.34 |
| 208 | $163,909.34 | $418.84 | $0.00 | $926.77 | $165,254.95 |
| 209 | $165,254.95 | $418.84 | $0.00 | $934.38 | $166,608.17 |
| 210 | $166,608.17 | $418.84 | $0.00 | $942.03 | $167,969.04 |
| 211 | $167,969.04 | $418.84 | $0.00 | $949.72 | $169,337.60 |
| 212 | $169,337.60 | $418.84 | $0.00 | $957.46 | $170,713.90 |
| 213 | $170,713.90 | $418.84 | $0.00 | $965.24 | $172,097.98 |
| 214 | $172,097.98 | $418.84 | $0.00 | $973.07 | $173,489.89 |
| 215 | $173,489.89 | $418.84 | $0.00 | $980.94 | $174,889.67 |
| 216 | $174,889.67 | $418.84 | $0.00 | $988.85 | $176,297.36 |
| 217 | $176,297.36 | $418.84 | $49,104.66 | $996.81 | $128,608.35 |
| 218 | $128,608.35 | $418.84 | $0.00 | $727.17 | $129,754.36 |
| 219 | $129,754.36 | $418.84 | $0.00 | $733.65 | $130,906.85 |
| 220 | $130,906.85 | $418.84 | $0.00 | $740.17 | $132,065.86 |
| 221 | $132,065.86 | $418.84 | $0.00 | $746.72 | $133,231.42 |
| 222 | $133,231.42 | $418.84 | $0.00 | $753.31 | $134,403.57 |
| 223 | $134,403.57 | $418.84 | $0.00 | $759.94 | $135,582.35 |
| 224 | $135,582.35 | $418.84 | $0.00 | $766.60 | $136,767.79 |
| 225 | $136,767.79 | $418.84 | $0.00 | $773.30 | $137,959.93 |
| 226 | $137,959.93 | $418.84 | $0.00 | $780.05 | $139,158.82 |
| 227 | $139,158.82 | $418.84 | $0.00 | $786.82 | $140,364.48 |
| 228 | $140,364.48 | $418.84 | $0.00 | $793.64 | $141,576.96 |
| 229 | $141,576.96 | $418.84 | $51,559.89 | $800.50 | $91,236.41 |
| 230 | $91,236.41 | $418.84 | $0.00 | $515.86 | $92,171.11 |
| 231 | $92,171.11 | $418.84 | $0.00 | $521.15 | $93,111.10 |
| 232 | $93,111.10 | $418.84 | $0.00 | $526.46 | $94,056.40 |
| 233 | $94,056.40 | $418.84 | $0.00 | $531.81 | $95,007.05 |
| 234 | $95,007.05 | $418.84 | $0.00 | $537.18 | $95,963.07 |
| 235 | $95,963.07 | $418.84 | $0.00 | $542.59 | $96,924.50 |
| 236 | $96,924.50 | $418.84 | $0.00 | $548.03 | $97,891.37 |
| 237 | $97,891.37 | $418.84 | $0.00 | $553.49 | $98,863.70 |
| 238 | $98,863.70 | $418.84 | $0.00 | $558.99 | $99,841.53 |
| 239 | $99,841.53 | $418.84 | $0.00 | $564.52 | $100,824.89 |
| 240 | $100,824.89 | $418.84 | $0.00 | $570.08 | $101,813.81 |
| 241 | $101,813.81 | $418.84 | $54,137.89 | $575.67 | $48,670.43 |
| 242 | $48,670.43 | $418.84 | $0.00 | $275.19 | $49,364.46 |
| 243 | $49,364.46 | $418.84 | $0.00 | $279.11 | $50,062.41 |
| 244 | $50,062.41 | $418.84 | $0.00 | $283.06 | $50,764.31 |
| 245 | $50,764.31 | $418.84 | $0.00 | $287.03 | $51,470.18 |
| 246 | $51,470.18 | $418.84 | $0.00 | $291.02 | $52,180.04 |
| 247 | $52,180.04 | $418.84 | $0.00 | $295.03 | $52,893.91 |
| 248 | $52,893.91 | $418.84 | $0.00 | $299.07 | $53,611.82 |
| 249 | $53,611.82 | $418.84 | $0.00 | $303.13 | $54,333.79 |
| 250 | $54,333.79 | $418.84 | $0.00 | $307.21 | $55,059.84 |
| 251 | $55,059.84 | $418.84 | $0.00 | $311.32 | $55,790.00 |
| 252 | $55,790.00 | $418.84 | $0.00 | $315.44 | $56,524.28 |
| 253 | $56,524.28 | $0.00 | $56,844.78 | $319.60 | ($0.90) |