How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $52,266 |
| Monthly savings required | $414 |
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 $209,064.38 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $413.72 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 | $20,155.00 |
| 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 | $413.72 | $0.00 | $0.00 | $413.72 |
| 2 | $413.72 | $413.72 | $0.00 | $2.34 | $829.78 |
| 3 | $829.78 | $413.72 | $0.00 | $4.69 | $1,248.19 |
| 4 | $1,248.19 | $413.72 | $0.00 | $7.06 | $1,668.97 |
| 5 | $1,668.97 | $413.72 | $0.00 | $9.44 | $2,092.13 |
| 6 | $2,092.13 | $413.72 | $0.00 | $11.83 | $2,517.68 |
| 7 | $2,517.68 | $413.72 | $0.00 | $14.24 | $2,945.64 |
| 8 | $2,945.64 | $413.72 | $0.00 | $16.66 | $3,376.02 |
| 9 | $3,376.02 | $413.72 | $0.00 | $19.09 | $3,808.83 |
| 10 | $3,808.83 | $413.72 | $0.00 | $21.54 | $4,244.09 |
| 11 | $4,244.09 | $413.72 | $0.00 | $24.00 | $4,681.81 |
| 12 | $4,681.81 | $413.72 | $0.00 | $26.47 | $5,122.00 |
| 13 | $5,122.00 | $413.72 | $0.00 | $28.96 | $5,564.68 |
| 14 | $5,564.68 | $413.72 | $0.00 | $31.46 | $6,009.86 |
| 15 | $6,009.86 | $413.72 | $0.00 | $33.98 | $6,457.56 |
| 16 | $6,457.56 | $413.72 | $0.00 | $36.51 | $6,907.79 |
| 17 | $6,907.79 | $413.72 | $0.00 | $39.06 | $7,360.57 |
| 18 | $7,360.57 | $413.72 | $0.00 | $41.62 | $7,815.91 |
| 19 | $7,815.91 | $413.72 | $0.00 | $44.19 | $8,273.82 |
| 20 | $8,273.82 | $413.72 | $0.00 | $46.78 | $8,734.32 |
| 21 | $8,734.32 | $413.72 | $0.00 | $49.39 | $9,197.43 |
| 22 | $9,197.43 | $413.72 | $0.00 | $52.00 | $9,663.15 |
| 23 | $9,663.15 | $413.72 | $0.00 | $54.64 | $10,131.51 |
| 24 | $10,131.51 | $413.72 | $0.00 | $57.29 | $10,602.52 |
| 25 | $10,602.52 | $413.72 | $0.00 | $59.95 | $11,076.19 |
| 26 | $11,076.19 | $413.72 | $0.00 | $62.63 | $11,552.54 |
| 27 | $11,552.54 | $413.72 | $0.00 | $65.32 | $12,031.58 |
| 28 | $12,031.58 | $413.72 | $0.00 | $68.03 | $12,513.33 |
| 29 | $12,513.33 | $413.72 | $0.00 | $70.75 | $12,997.80 |
| 30 | $12,997.80 | $413.72 | $0.00 | $73.49 | $13,485.01 |
| 31 | $13,485.01 | $413.72 | $0.00 | $76.25 | $13,974.98 |
| 32 | $13,974.98 | $413.72 | $0.00 | $79.02 | $14,467.72 |
| 33 | $14,467.72 | $413.72 | $0.00 | $81.80 | $14,963.24 |
| 34 | $14,963.24 | $413.72 | $0.00 | $84.60 | $15,461.56 |
| 35 | $15,461.56 | $413.72 | $0.00 | $87.42 | $15,962.70 |
| 36 | $15,962.70 | $413.72 | $0.00 | $90.26 | $16,466.68 |
| 37 | $16,466.68 | $413.72 | $0.00 | $93.11 | $16,973.51 |
| 38 | $16,973.51 | $413.72 | $0.00 | $95.97 | $17,483.20 |
| 39 | $17,483.20 | $413.72 | $0.00 | $98.85 | $17,995.77 |
| 40 | $17,995.77 | $413.72 | $0.00 | $101.75 | $18,511.24 |
| 41 | $18,511.24 | $413.72 | $0.00 | $104.67 | $19,029.63 |
| 42 | $19,029.63 | $413.72 | $0.00 | $107.60 | $19,550.95 |
| 43 | $19,550.95 | $413.72 | $0.00 | $110.54 | $20,075.21 |
| 44 | $20,075.21 | $413.72 | $0.00 | $113.51 | $20,602.44 |
| 45 | $20,602.44 | $413.72 | $0.00 | $116.49 | $21,132.65 |
| 46 | $21,132.65 | $413.72 | $0.00 | $119.49 | $21,665.86 |
| 47 | $21,665.86 | $413.72 | $0.00 | $122.50 | $22,202.08 |
| 48 | $22,202.08 | $413.72 | $0.00 | $125.53 | $22,741.33 |
| 49 | $22,741.33 | $413.72 | $0.00 | $128.58 | $23,283.63 |
| 50 | $23,283.63 | $413.72 | $0.00 | $131.65 | $23,829.00 |
| 51 | $23,829.00 | $413.72 | $0.00 | $134.73 | $24,377.45 |
| 52 | $24,377.45 | $413.72 | $0.00 | $137.83 | $24,929.00 |
| 53 | $24,929.00 | $413.72 | $0.00 | $140.95 | $25,483.67 |
| 54 | $25,483.67 | $413.72 | $0.00 | $144.09 | $26,041.48 |
| 55 | $26,041.48 | $413.72 | $0.00 | $147.24 | $26,602.44 |
| 56 | $26,602.44 | $413.72 | $0.00 | $150.41 | $27,166.57 |
| 57 | $27,166.57 | $413.72 | $0.00 | $153.60 | $27,733.89 |
| 58 | $27,733.89 | $413.72 | $0.00 | $156.81 | $28,304.42 |
| 59 | $28,304.42 | $413.72 | $0.00 | $160.04 | $28,878.18 |
| 60 | $28,878.18 | $413.72 | $0.00 | $163.28 | $29,455.18 |
| 61 | $29,455.18 | $413.72 | $0.00 | $166.54 | $30,035.44 |
| 62 | $30,035.44 | $413.72 | $0.00 | $169.82 | $30,618.98 |
| 63 | $30,618.98 | $413.72 | $0.00 | $173.12 | $31,205.82 |
| 64 | $31,205.82 | $413.72 | $0.00 | $176.44 | $31,795.98 |
| 65 | $31,795.98 | $413.72 | $0.00 | $179.78 | $32,389.48 |
| 66 | $32,389.48 | $413.72 | $0.00 | $183.13 | $32,986.33 |
| 67 | $32,986.33 | $413.72 | $0.00 | $186.51 | $33,586.56 |
| 68 | $33,586.56 | $413.72 | $0.00 | $189.90 | $34,190.18 |
| 69 | $34,190.18 | $413.72 | $0.00 | $193.32 | $34,797.22 |
| 70 | $34,797.22 | $413.72 | $0.00 | $196.75 | $35,407.69 |
| 71 | $35,407.69 | $413.72 | $0.00 | $200.20 | $36,021.61 |
| 72 | $36,021.61 | $413.72 | $0.00 | $203.67 | $36,639.00 |
| 73 | $36,639.00 | $413.72 | $0.00 | $207.16 | $37,259.88 |
| 74 | $37,259.88 | $413.72 | $0.00 | $210.67 | $37,884.27 |
| 75 | $37,884.27 | $413.72 | $0.00 | $214.20 | $38,512.19 |
| 76 | $38,512.19 | $413.72 | $0.00 | $217.75 | $39,143.66 |
| 77 | $39,143.66 | $413.72 | $0.00 | $221.32 | $39,778.70 |
| 78 | $39,778.70 | $413.72 | $0.00 | $224.91 | $40,417.33 |
| 79 | $40,417.33 | $413.72 | $0.00 | $228.53 | $41,059.58 |
| 80 | $41,059.58 | $413.72 | $0.00 | $232.16 | $41,705.46 |
| 81 | $41,705.46 | $413.72 | $0.00 | $235.81 | $42,354.99 |
| 82 | $42,354.99 | $413.72 | $0.00 | $239.48 | $43,008.19 |
| 83 | $43,008.19 | $413.72 | $0.00 | $243.17 | $43,665.08 |
| 84 | $43,665.08 | $413.72 | $0.00 | $246.89 | $44,325.69 |
| 85 | $44,325.69 | $413.72 | $0.00 | $250.62 | $44,990.03 |
| 86 | $44,990.03 | $413.72 | $0.00 | $254.38 | $45,658.13 |
| 87 | $45,658.13 | $413.72 | $0.00 | $258.16 | $46,330.01 |
| 88 | $46,330.01 | $413.72 | $0.00 | $261.96 | $47,005.69 |
| 89 | $47,005.69 | $413.72 | $0.00 | $265.78 | $47,685.19 |
| 90 | $47,685.19 | $413.72 | $0.00 | $269.62 | $48,368.53 |
| 91 | $48,368.53 | $413.72 | $0.00 | $273.48 | $49,055.73 |
| 92 | $49,055.73 | $413.72 | $0.00 | $277.37 | $49,746.82 |
| 93 | $49,746.82 | $413.72 | $0.00 | $281.28 | $50,441.82 |
| 94 | $50,441.82 | $413.72 | $0.00 | $285.21 | $51,140.75 |
| 95 | $51,140.75 | $413.72 | $0.00 | $289.16 | $51,843.63 |
| 96 | $51,843.63 | $413.72 | $0.00 | $293.13 | $52,550.48 |
| 97 | $52,550.48 | $413.72 | $0.00 | $297.13 | $53,261.33 |
| 98 | $53,261.33 | $413.72 | $0.00 | $301.15 | $53,976.20 |
| 99 | $53,976.20 | $413.72 | $0.00 | $305.19 | $54,695.11 |
| 100 | $54,695.11 | $413.72 | $0.00 | $309.25 | $55,418.08 |
| 101 | $55,418.08 | $413.72 | $0.00 | $313.34 | $56,145.14 |
| 102 | $56,145.14 | $413.72 | $0.00 | $317.45 | $56,876.31 |
| 103 | $56,876.31 | $413.72 | $0.00 | $321.59 | $57,611.62 |
| 104 | $57,611.62 | $413.72 | $0.00 | $325.74 | $58,351.08 |
| 105 | $58,351.08 | $413.72 | $0.00 | $329.93 | $59,094.73 |
| 106 | $59,094.73 | $413.72 | $0.00 | $334.13 | $59,842.58 |
| 107 | $59,842.58 | $413.72 | $0.00 | $338.36 | $60,594.66 |
| 108 | $60,594.66 | $413.72 | $0.00 | $342.61 | $61,350.99 |
| 109 | $61,350.99 | $413.72 | $0.00 | $346.89 | $62,111.60 |
| 110 | $62,111.60 | $413.72 | $0.00 | $351.19 | $62,876.51 |
| 111 | $62,876.51 | $413.72 | $0.00 | $355.51 | $63,645.74 |
| 112 | $63,645.74 | $413.72 | $0.00 | $359.86 | $64,419.32 |
| 113 | $64,419.32 | $413.72 | $0.00 | $364.24 | $65,197.28 |
| 114 | $65,197.28 | $413.72 | $0.00 | $368.63 | $65,979.63 |
| 115 | $65,979.63 | $413.72 | $0.00 | $373.06 | $66,766.41 |
| 116 | $66,766.41 | $413.72 | $0.00 | $377.51 | $67,557.64 |
| 117 | $67,557.64 | $413.72 | $0.00 | $381.98 | $68,353.34 |
| 118 | $68,353.34 | $413.72 | $0.00 | $386.48 | $69,153.54 |
| 119 | $69,153.54 | $413.72 | $0.00 | $391.00 | $69,958.26 |
| 120 | $69,958.26 | $413.72 | $0.00 | $395.55 | $70,767.53 |
| 121 | $70,767.53 | $413.72 | $0.00 | $400.13 | $71,581.38 |
| 122 | $71,581.38 | $413.72 | $0.00 | $404.73 | $72,399.83 |
| 123 | $72,399.83 | $413.72 | $0.00 | $409.36 | $73,222.91 |
| 124 | $73,222.91 | $413.72 | $0.00 | $414.01 | $74,050.64 |
| 125 | $74,050.64 | $413.72 | $0.00 | $418.69 | $74,883.05 |
| 126 | $74,883.05 | $413.72 | $0.00 | $423.40 | $75,720.17 |
| 127 | $75,720.17 | $413.72 | $0.00 | $428.13 | $76,562.02 |
| 128 | $76,562.02 | $413.72 | $0.00 | $432.89 | $77,408.63 |
| 129 | $77,408.63 | $413.72 | $0.00 | $437.68 | $78,260.03 |
| 130 | $78,260.03 | $413.72 | $0.00 | $442.49 | $79,116.24 |
| 131 | $79,116.24 | $413.72 | $0.00 | $447.33 | $79,977.29 |
| 132 | $79,977.29 | $413.72 | $0.00 | $452.20 | $80,843.21 |
| 133 | $80,843.21 | $413.72 | $0.00 | $457.10 | $81,714.03 |
| 134 | $81,714.03 | $413.72 | $0.00 | $462.02 | $82,589.77 |
| 135 | $82,589.77 | $413.72 | $0.00 | $466.97 | $83,470.46 |
| 136 | $83,470.46 | $413.72 | $0.00 | $471.95 | $84,356.13 |
| 137 | $84,356.13 | $413.72 | $0.00 | $476.96 | $85,246.81 |
| 138 | $85,246.81 | $413.72 | $0.00 | $482.00 | $86,142.53 |
| 139 | $86,142.53 | $413.72 | $0.00 | $487.06 | $87,043.31 |
| 140 | $87,043.31 | $413.72 | $0.00 | $492.16 | $87,949.19 |
| 141 | $87,949.19 | $413.72 | $0.00 | $497.28 | $88,860.19 |
| 142 | $88,860.19 | $413.72 | $0.00 | $502.43 | $89,776.34 |
| 143 | $89,776.34 | $413.72 | $0.00 | $507.61 | $90,697.67 |
| 144 | $90,697.67 | $413.72 | $0.00 | $512.82 | $91,624.21 |
| 145 | $91,624.21 | $413.72 | $0.00 | $518.06 | $92,555.99 |
| 146 | $92,555.99 | $413.72 | $0.00 | $523.33 | $93,493.04 |
| 147 | $93,493.04 | $413.72 | $0.00 | $528.62 | $94,435.38 |
| 148 | $94,435.38 | $413.72 | $0.00 | $533.95 | $95,383.05 |
| 149 | $95,383.05 | $413.72 | $0.00 | $539.31 | $96,336.08 |
| 150 | $96,336.08 | $413.72 | $0.00 | $544.70 | $97,294.50 |
| 151 | $97,294.50 | $413.72 | $0.00 | $550.12 | $98,258.34 |
| 152 | $98,258.34 | $413.72 | $0.00 | $555.57 | $99,227.63 |
| 153 | $99,227.63 | $413.72 | $0.00 | $561.05 | $100,202.40 |
| 154 | $100,202.40 | $413.72 | $0.00 | $566.56 | $101,182.68 |
| 155 | $101,182.68 | $413.72 | $0.00 | $572.10 | $102,168.50 |
| 156 | $102,168.50 | $413.72 | $0.00 | $577.68 | $103,159.90 |
| 157 | $103,159.90 | $413.72 | $0.00 | $583.28 | $104,156.90 |
| 158 | $104,156.90 | $413.72 | $0.00 | $588.92 | $105,159.54 |
| 159 | $105,159.54 | $413.72 | $0.00 | $594.59 | $106,167.85 |
| 160 | $106,167.85 | $413.72 | $0.00 | $600.29 | $107,181.86 |
| 161 | $107,181.86 | $413.72 | $0.00 | $606.02 | $108,201.60 |
| 162 | $108,201.60 | $413.72 | $0.00 | $611.79 | $109,227.11 |
| 163 | $109,227.11 | $413.72 | $0.00 | $617.59 | $110,258.42 |
| 164 | $110,258.42 | $413.72 | $0.00 | $623.42 | $111,295.56 |
| 165 | $111,295.56 | $413.72 | $0.00 | $629.28 | $112,338.56 |
| 166 | $112,338.56 | $413.72 | $0.00 | $635.18 | $113,387.46 |
| 167 | $113,387.46 | $413.72 | $0.00 | $641.11 | $114,442.29 |
| 168 | $114,442.29 | $413.72 | $0.00 | $647.07 | $115,503.08 |
| 169 | $115,503.08 | $413.72 | $0.00 | $653.07 | $116,569.87 |
| 170 | $116,569.87 | $413.72 | $0.00 | $659.10 | $117,642.69 |
| 171 | $117,642.69 | $413.72 | $0.00 | $665.17 | $118,721.58 |
| 172 | $118,721.58 | $413.72 | $0.00 | $671.27 | $119,806.57 |
| 173 | $119,806.57 | $413.72 | $0.00 | $677.40 | $120,897.69 |
| 174 | $120,897.69 | $413.72 | $0.00 | $683.57 | $121,994.98 |
| 175 | $121,994.98 | $413.72 | $0.00 | $689.78 | $123,098.48 |
| 176 | $123,098.48 | $413.72 | $0.00 | $696.02 | $124,208.22 |
| 177 | $124,208.22 | $413.72 | $0.00 | $702.29 | $125,324.23 |
| 178 | $125,324.23 | $413.72 | $0.00 | $708.60 | $126,446.55 |
| 179 | $126,446.55 | $413.72 | $0.00 | $714.95 | $127,575.22 |
| 180 | $127,575.22 | $413.72 | $0.00 | $721.33 | $128,710.27 |
| 181 | $128,710.27 | $413.72 | $0.00 | $727.75 | $129,851.74 |
| 182 | $129,851.74 | $413.72 | $0.00 | $734.20 | $130,999.66 |
| 183 | $130,999.66 | $413.72 | $0.00 | $740.69 | $132,154.07 |
| 184 | $132,154.07 | $413.72 | $0.00 | $747.22 | $133,315.01 |
| 185 | $133,315.01 | $413.72 | $0.00 | $753.78 | $134,482.51 |
| 186 | $134,482.51 | $413.72 | $0.00 | $760.38 | $135,656.61 |
| 187 | $135,656.61 | $413.72 | $0.00 | $767.02 | $136,837.35 |
| 188 | $136,837.35 | $413.72 | $0.00 | $773.70 | $138,024.77 |
| 189 | $138,024.77 | $413.72 | $0.00 | $780.41 | $139,218.90 |
| 190 | $139,218.90 | $413.72 | $0.00 | $787.16 | $140,419.78 |
| 191 | $140,419.78 | $413.72 | $0.00 | $793.95 | $141,627.45 |
| 192 | $141,627.45 | $413.72 | $0.00 | $800.78 | $142,841.95 |
| 193 | $142,841.95 | $413.72 | $0.00 | $807.65 | $144,063.32 |
| 194 | $144,063.32 | $413.72 | $0.00 | $814.55 | $145,291.59 |
| 195 | $145,291.59 | $413.72 | $0.00 | $821.50 | $146,526.81 |
| 196 | $146,526.81 | $413.72 | $0.00 | $828.48 | $147,769.01 |
| 197 | $147,769.01 | $413.72 | $0.00 | $835.51 | $149,018.24 |
| 198 | $149,018.24 | $413.72 | $0.00 | $842.57 | $150,274.53 |
| 199 | $150,274.53 | $413.72 | $0.00 | $849.67 | $151,537.92 |
| 200 | $151,537.92 | $413.72 | $0.00 | $856.82 | $152,808.46 |
| 201 | $152,808.46 | $413.72 | $0.00 | $864.00 | $154,086.18 |
| 202 | $154,086.18 | $413.72 | $0.00 | $871.23 | $155,371.13 |
| 203 | $155,371.13 | $413.72 | $0.00 | $878.49 | $156,663.34 |
| 204 | $156,663.34 | $413.72 | $0.00 | $885.80 | $157,962.86 |
| 205 | $157,962.86 | $413.72 | $0.00 | $893.14 | $159,269.72 |
| 206 | $159,269.72 | $413.72 | $0.00 | $900.53 | $160,583.97 |
| 207 | $160,583.97 | $413.72 | $0.00 | $907.97 | $161,905.66 |
| 208 | $161,905.66 | $413.72 | $0.00 | $915.44 | $163,234.82 |
| 209 | $163,234.82 | $413.72 | $0.00 | $922.95 | $164,571.49 |
| 210 | $164,571.49 | $413.72 | $0.00 | $930.51 | $165,915.72 |
| 211 | $165,915.72 | $413.72 | $0.00 | $938.11 | $167,267.55 |
| 212 | $167,267.55 | $413.72 | $0.00 | $945.76 | $168,627.03 |
| 213 | $168,627.03 | $413.72 | $0.00 | $953.44 | $169,994.19 |
| 214 | $169,994.19 | $413.72 | $0.00 | $961.17 | $171,369.08 |
| 215 | $171,369.08 | $413.72 | $0.00 | $968.95 | $172,751.75 |
| 216 | $172,751.75 | $413.72 | $0.00 | $976.76 | $174,142.23 |
| 217 | $174,142.23 | $413.72 | $48,505.41 | $984.63 | $127,035.17 |
| 218 | $127,035.17 | $413.72 | $0.00 | $718.28 | $128,167.17 |
| 219 | $128,167.17 | $413.72 | $0.00 | $724.68 | $129,305.57 |
| 220 | $129,305.57 | $413.72 | $0.00 | $731.11 | $130,450.40 |
| 221 | $130,450.40 | $413.72 | $0.00 | $737.59 | $131,601.71 |
| 222 | $131,601.71 | $413.72 | $0.00 | $744.10 | $132,759.53 |
| 223 | $132,759.53 | $413.72 | $0.00 | $750.64 | $133,923.89 |
| 224 | $133,923.89 | $413.72 | $0.00 | $757.23 | $135,094.84 |
| 225 | $135,094.84 | $413.72 | $0.00 | $763.85 | $136,272.41 |
| 226 | $136,272.41 | $413.72 | $0.00 | $770.50 | $137,456.63 |
| 227 | $137,456.63 | $413.72 | $0.00 | $777.20 | $138,647.55 |
| 228 | $138,647.55 | $413.72 | $0.00 | $783.93 | $139,845.20 |
| 229 | $139,845.20 | $413.72 | $50,930.68 | $790.71 | $90,118.95 |
| 230 | $90,118.95 | $413.72 | $0.00 | $509.55 | $91,042.22 |
| 231 | $91,042.22 | $413.72 | $0.00 | $514.77 | $91,970.71 |
| 232 | $91,970.71 | $413.72 | $0.00 | $520.02 | $92,904.45 |
| 233 | $92,904.45 | $413.72 | $0.00 | $525.30 | $93,843.47 |
| 234 | $93,843.47 | $413.72 | $0.00 | $530.60 | $94,787.79 |
| 235 | $94,787.79 | $413.72 | $0.00 | $535.94 | $95,737.45 |
| 236 | $95,737.45 | $413.72 | $0.00 | $541.31 | $96,692.48 |
| 237 | $96,692.48 | $413.72 | $0.00 | $546.71 | $97,652.91 |
| 238 | $97,652.91 | $413.72 | $0.00 | $552.14 | $98,618.77 |
| 239 | $98,618.77 | $413.72 | $0.00 | $557.60 | $99,590.09 |
| 240 | $99,590.09 | $413.72 | $0.00 | $563.10 | $100,566.91 |
| 241 | $100,566.91 | $413.72 | $53,477.22 | $568.62 | $48,072.03 |
| 242 | $48,072.03 | $413.72 | $0.00 | $271.81 | $48,757.56 |
| 243 | $48,757.56 | $413.72 | $0.00 | $275.68 | $49,446.96 |
| 244 | $49,446.96 | $413.72 | $0.00 | $279.58 | $50,140.26 |
| 245 | $50,140.26 | $413.72 | $0.00 | $283.50 | $50,837.48 |
| 246 | $50,837.48 | $413.72 | $0.00 | $287.44 | $51,538.64 |
| 247 | $51,538.64 | $413.72 | $0.00 | $291.41 | $52,243.77 |
| 248 | $52,243.77 | $413.72 | $0.00 | $295.39 | $52,952.88 |
| 249 | $52,952.88 | $413.72 | $0.00 | $299.40 | $53,666.00 |
| 250 | $53,666.00 | $413.72 | $0.00 | $303.44 | $54,383.16 |
| 251 | $54,383.16 | $413.72 | $0.00 | $307.49 | $55,104.37 |
| 252 | $55,104.37 | $413.72 | $0.00 | $311.57 | $55,829.66 |
| 253 | $55,829.66 | $0.00 | $56,151.08 | $315.67 | ($5.75) |