How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $48,104 |
| Monthly savings required | $381 |
How much will it cost to send your child to Chancellor University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $192,415.99 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $380.78 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 | $18,550.00 |
| 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 Chancellor University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $380.78 | $0.00 | $0.00 | $380.78 |
| 2 | $380.78 | $380.78 | $0.00 | $2.15 | $763.71 |
| 3 | $763.71 | $380.78 | $0.00 | $4.32 | $1,148.81 |
| 4 | $1,148.81 | $380.78 | $0.00 | $6.50 | $1,536.09 |
| 5 | $1,536.09 | $380.78 | $0.00 | $8.69 | $1,925.56 |
| 6 | $1,925.56 | $380.78 | $0.00 | $10.89 | $2,317.23 |
| 7 | $2,317.23 | $380.78 | $0.00 | $13.10 | $2,711.11 |
| 8 | $2,711.11 | $380.78 | $0.00 | $15.33 | $3,107.22 |
| 9 | $3,107.22 | $380.78 | $0.00 | $17.57 | $3,505.57 |
| 10 | $3,505.57 | $380.78 | $0.00 | $19.82 | $3,906.17 |
| 11 | $3,906.17 | $380.78 | $0.00 | $22.09 | $4,309.04 |
| 12 | $4,309.04 | $380.78 | $0.00 | $24.36 | $4,714.18 |
| 13 | $4,714.18 | $380.78 | $0.00 | $26.65 | $5,121.61 |
| 14 | $5,121.61 | $380.78 | $0.00 | $28.96 | $5,531.35 |
| 15 | $5,531.35 | $380.78 | $0.00 | $31.28 | $5,943.41 |
| 16 | $5,943.41 | $380.78 | $0.00 | $33.60 | $6,357.79 |
| 17 | $6,357.79 | $380.78 | $0.00 | $35.95 | $6,774.52 |
| 18 | $6,774.52 | $380.78 | $0.00 | $38.30 | $7,193.60 |
| 19 | $7,193.60 | $380.78 | $0.00 | $40.67 | $7,615.05 |
| 20 | $7,615.05 | $380.78 | $0.00 | $43.06 | $8,038.89 |
| 21 | $8,038.89 | $380.78 | $0.00 | $45.45 | $8,465.12 |
| 22 | $8,465.12 | $380.78 | $0.00 | $47.86 | $8,893.76 |
| 23 | $8,893.76 | $380.78 | $0.00 | $50.29 | $9,324.83 |
| 24 | $9,324.83 | $380.78 | $0.00 | $52.72 | $9,758.33 |
| 25 | $9,758.33 | $380.78 | $0.00 | $55.18 | $10,194.29 |
| 26 | $10,194.29 | $380.78 | $0.00 | $57.64 | $10,632.71 |
| 27 | $10,632.71 | $380.78 | $0.00 | $60.12 | $11,073.61 |
| 28 | $11,073.61 | $380.78 | $0.00 | $62.61 | $11,517.00 |
| 29 | $11,517.00 | $380.78 | $0.00 | $65.12 | $11,962.90 |
| 30 | $11,962.90 | $380.78 | $0.00 | $67.64 | $12,411.32 |
| 31 | $12,411.32 | $380.78 | $0.00 | $70.18 | $12,862.28 |
| 32 | $12,862.28 | $380.78 | $0.00 | $72.73 | $13,315.79 |
| 33 | $13,315.79 | $380.78 | $0.00 | $75.29 | $13,771.86 |
| 34 | $13,771.86 | $380.78 | $0.00 | $77.87 | $14,230.51 |
| 35 | $14,230.51 | $380.78 | $0.00 | $80.46 | $14,691.75 |
| 36 | $14,691.75 | $380.78 | $0.00 | $83.07 | $15,155.60 |
| 37 | $15,155.60 | $380.78 | $0.00 | $85.69 | $15,622.07 |
| 38 | $15,622.07 | $380.78 | $0.00 | $88.33 | $16,091.18 |
| 39 | $16,091.18 | $380.78 | $0.00 | $90.98 | $16,562.94 |
| 40 | $16,562.94 | $380.78 | $0.00 | $93.65 | $17,037.37 |
| 41 | $17,037.37 | $380.78 | $0.00 | $96.33 | $17,514.48 |
| 42 | $17,514.48 | $380.78 | $0.00 | $99.03 | $17,994.29 |
| 43 | $17,994.29 | $380.78 | $0.00 | $101.74 | $18,476.81 |
| 44 | $18,476.81 | $380.78 | $0.00 | $104.47 | $18,962.06 |
| 45 | $18,962.06 | $380.78 | $0.00 | $107.21 | $19,450.05 |
| 46 | $19,450.05 | $380.78 | $0.00 | $109.97 | $19,940.80 |
| 47 | $19,940.80 | $380.78 | $0.00 | $112.75 | $20,434.33 |
| 48 | $20,434.33 | $380.78 | $0.00 | $115.54 | $20,930.65 |
| 49 | $20,930.65 | $380.78 | $0.00 | $118.34 | $21,429.77 |
| 50 | $21,429.77 | $380.78 | $0.00 | $121.17 | $21,931.72 |
| 51 | $21,931.72 | $380.78 | $0.00 | $124.01 | $22,436.51 |
| 52 | $22,436.51 | $380.78 | $0.00 | $126.86 | $22,944.15 |
| 53 | $22,944.15 | $380.78 | $0.00 | $129.73 | $23,454.66 |
| 54 | $23,454.66 | $380.78 | $0.00 | $132.62 | $23,968.06 |
| 55 | $23,968.06 | $380.78 | $0.00 | $135.52 | $24,484.36 |
| 56 | $24,484.36 | $380.78 | $0.00 | $138.44 | $25,003.58 |
| 57 | $25,003.58 | $380.78 | $0.00 | $141.37 | $25,525.73 |
| 58 | $25,525.73 | $380.78 | $0.00 | $144.33 | $26,050.84 |
| 59 | $26,050.84 | $380.78 | $0.00 | $147.30 | $26,578.92 |
| 60 | $26,578.92 | $380.78 | $0.00 | $150.28 | $27,109.98 |
| 61 | $27,109.98 | $380.78 | $0.00 | $153.28 | $27,644.04 |
| 62 | $27,644.04 | $380.78 | $0.00 | $156.30 | $28,181.12 |
| 63 | $28,181.12 | $380.78 | $0.00 | $159.34 | $28,721.24 |
| 64 | $28,721.24 | $380.78 | $0.00 | $162.39 | $29,264.41 |
| 65 | $29,264.41 | $380.78 | $0.00 | $165.47 | $29,810.66 |
| 66 | $29,810.66 | $380.78 | $0.00 | $168.55 | $30,359.99 |
| 67 | $30,359.99 | $380.78 | $0.00 | $171.66 | $30,912.43 |
| 68 | $30,912.43 | $380.78 | $0.00 | $174.78 | $31,467.99 |
| 69 | $31,467.99 | $380.78 | $0.00 | $177.92 | $32,026.69 |
| 70 | $32,026.69 | $380.78 | $0.00 | $181.08 | $32,588.55 |
| 71 | $32,588.55 | $380.78 | $0.00 | $184.26 | $33,153.59 |
| 72 | $33,153.59 | $380.78 | $0.00 | $187.46 | $33,721.83 |
| 73 | $33,721.83 | $380.78 | $0.00 | $190.67 | $34,293.28 |
| 74 | $34,293.28 | $380.78 | $0.00 | $193.90 | $34,867.96 |
| 75 | $34,867.96 | $380.78 | $0.00 | $197.15 | $35,445.89 |
| 76 | $35,445.89 | $380.78 | $0.00 | $200.42 | $36,027.09 |
| 77 | $36,027.09 | $380.78 | $0.00 | $203.70 | $36,611.57 |
| 78 | $36,611.57 | $380.78 | $0.00 | $207.01 | $37,199.36 |
| 79 | $37,199.36 | $380.78 | $0.00 | $210.33 | $37,790.47 |
| 80 | $37,790.47 | $380.78 | $0.00 | $213.67 | $38,384.92 |
| 81 | $38,384.92 | $380.78 | $0.00 | $217.03 | $38,982.73 |
| 82 | $38,982.73 | $380.78 | $0.00 | $220.41 | $39,583.92 |
| 83 | $39,583.92 | $380.78 | $0.00 | $223.81 | $40,188.51 |
| 84 | $40,188.51 | $380.78 | $0.00 | $227.23 | $40,796.52 |
| 85 | $40,796.52 | $380.78 | $0.00 | $230.67 | $41,407.97 |
| 86 | $41,407.97 | $380.78 | $0.00 | $234.13 | $42,022.88 |
| 87 | $42,022.88 | $380.78 | $0.00 | $237.60 | $42,641.26 |
| 88 | $42,641.26 | $380.78 | $0.00 | $241.10 | $43,263.14 |
| 89 | $43,263.14 | $380.78 | $0.00 | $244.62 | $43,888.54 |
| 90 | $43,888.54 | $380.78 | $0.00 | $248.15 | $44,517.47 |
| 91 | $44,517.47 | $380.78 | $0.00 | $251.71 | $45,149.96 |
| 92 | $45,149.96 | $380.78 | $0.00 | $255.28 | $45,786.02 |
| 93 | $45,786.02 | $380.78 | $0.00 | $258.88 | $46,425.68 |
| 94 | $46,425.68 | $380.78 | $0.00 | $262.50 | $47,068.96 |
| 95 | $47,068.96 | $380.78 | $0.00 | $266.13 | $47,715.87 |
| 96 | $47,715.87 | $380.78 | $0.00 | $269.79 | $48,366.44 |
| 97 | $48,366.44 | $380.78 | $0.00 | $273.47 | $49,020.69 |
| 98 | $49,020.69 | $380.78 | $0.00 | $277.17 | $49,678.64 |
| 99 | $49,678.64 | $380.78 | $0.00 | $280.89 | $50,340.31 |
| 100 | $50,340.31 | $380.78 | $0.00 | $284.63 | $51,005.72 |
| 101 | $51,005.72 | $380.78 | $0.00 | $288.39 | $51,674.89 |
| 102 | $51,674.89 | $380.78 | $0.00 | $292.18 | $52,347.85 |
| 103 | $52,347.85 | $380.78 | $0.00 | $295.98 | $53,024.61 |
| 104 | $53,024.61 | $380.78 | $0.00 | $299.81 | $53,705.20 |
| 105 | $53,705.20 | $380.78 | $0.00 | $303.66 | $54,389.64 |
| 106 | $54,389.64 | $380.78 | $0.00 | $307.53 | $55,077.95 |
| 107 | $55,077.95 | $380.78 | $0.00 | $311.42 | $55,770.15 |
| 108 | $55,770.15 | $380.78 | $0.00 | $315.33 | $56,466.26 |
| 109 | $56,466.26 | $380.78 | $0.00 | $319.27 | $57,166.31 |
| 110 | $57,166.31 | $380.78 | $0.00 | $323.23 | $57,870.32 |
| 111 | $57,870.32 | $380.78 | $0.00 | $327.21 | $58,578.31 |
| 112 | $58,578.31 | $380.78 | $0.00 | $331.21 | $59,290.30 |
| 113 | $59,290.30 | $380.78 | $0.00 | $335.24 | $60,006.32 |
| 114 | $60,006.32 | $380.78 | $0.00 | $339.28 | $60,726.38 |
| 115 | $60,726.38 | $380.78 | $0.00 | $343.36 | $61,450.52 |
| 116 | $61,450.52 | $380.78 | $0.00 | $347.45 | $62,178.75 |
| 117 | $62,178.75 | $380.78 | $0.00 | $351.57 | $62,911.10 |
| 118 | $62,911.10 | $380.78 | $0.00 | $355.71 | $63,647.59 |
| 119 | $63,647.59 | $380.78 | $0.00 | $359.87 | $64,388.24 |
| 120 | $64,388.24 | $380.78 | $0.00 | $364.06 | $65,133.08 |
| 121 | $65,133.08 | $380.78 | $0.00 | $368.27 | $65,882.13 |
| 122 | $65,882.13 | $380.78 | $0.00 | $372.51 | $66,635.42 |
| 123 | $66,635.42 | $380.78 | $0.00 | $376.77 | $67,392.97 |
| 124 | $67,392.97 | $380.78 | $0.00 | $381.05 | $68,154.80 |
| 125 | $68,154.80 | $380.78 | $0.00 | $385.36 | $68,920.94 |
| 126 | $68,920.94 | $380.78 | $0.00 | $389.69 | $69,691.41 |
| 127 | $69,691.41 | $380.78 | $0.00 | $394.05 | $70,466.24 |
| 128 | $70,466.24 | $380.78 | $0.00 | $398.43 | $71,245.45 |
| 129 | $71,245.45 | $380.78 | $0.00 | $402.83 | $72,029.06 |
| 130 | $72,029.06 | $380.78 | $0.00 | $407.26 | $72,817.10 |
| 131 | $72,817.10 | $380.78 | $0.00 | $411.72 | $73,609.60 |
| 132 | $73,609.60 | $380.78 | $0.00 | $416.20 | $74,406.58 |
| 133 | $74,406.58 | $380.78 | $0.00 | $420.71 | $75,208.07 |
| 134 | $75,208.07 | $380.78 | $0.00 | $425.24 | $76,014.09 |
| 135 | $76,014.09 | $380.78 | $0.00 | $429.79 | $76,824.66 |
| 136 | $76,824.66 | $380.78 | $0.00 | $434.38 | $77,639.82 |
| 137 | $77,639.82 | $380.78 | $0.00 | $438.99 | $78,459.59 |
| 138 | $78,459.59 | $380.78 | $0.00 | $443.62 | $79,283.99 |
| 139 | $79,283.99 | $380.78 | $0.00 | $448.28 | $80,113.05 |
| 140 | $80,113.05 | $380.78 | $0.00 | $452.97 | $80,946.80 |
| 141 | $80,946.80 | $380.78 | $0.00 | $457.68 | $81,785.26 |
| 142 | $81,785.26 | $380.78 | $0.00 | $462.43 | $82,628.47 |
| 143 | $82,628.47 | $380.78 | $0.00 | $467.19 | $83,476.44 |
| 144 | $83,476.44 | $380.78 | $0.00 | $471.99 | $84,329.21 |
| 145 | $84,329.21 | $380.78 | $0.00 | $476.81 | $85,186.80 |
| 146 | $85,186.80 | $380.78 | $0.00 | $481.66 | $86,049.24 |
| 147 | $86,049.24 | $380.78 | $0.00 | $486.53 | $86,916.55 |
| 148 | $86,916.55 | $380.78 | $0.00 | $491.44 | $87,788.77 |
| 149 | $87,788.77 | $380.78 | $0.00 | $496.37 | $88,665.92 |
| 150 | $88,665.92 | $380.78 | $0.00 | $501.33 | $89,548.03 |
| 151 | $89,548.03 | $380.78 | $0.00 | $506.32 | $90,435.13 |
| 152 | $90,435.13 | $380.78 | $0.00 | $511.33 | $91,327.24 |
| 153 | $91,327.24 | $380.78 | $0.00 | $516.38 | $92,224.40 |
| 154 | $92,224.40 | $380.78 | $0.00 | $521.45 | $93,126.63 |
| 155 | $93,126.63 | $380.78 | $0.00 | $526.55 | $94,033.96 |
| 156 | $94,033.96 | $380.78 | $0.00 | $531.68 | $94,946.42 |
| 157 | $94,946.42 | $380.78 | $0.00 | $536.84 | $95,864.04 |
| 158 | $95,864.04 | $380.78 | $0.00 | $542.03 | $96,786.85 |
| 159 | $96,786.85 | $380.78 | $0.00 | $547.25 | $97,714.88 |
| 160 | $97,714.88 | $380.78 | $0.00 | $552.49 | $98,648.15 |
| 161 | $98,648.15 | $380.78 | $0.00 | $557.77 | $99,586.70 |
| 162 | $99,586.70 | $380.78 | $0.00 | $563.08 | $100,530.56 |
| 163 | $100,530.56 | $380.78 | $0.00 | $568.41 | $101,479.75 |
| 164 | $101,479.75 | $380.78 | $0.00 | $573.78 | $102,434.31 |
| 165 | $102,434.31 | $380.78 | $0.00 | $579.18 | $103,394.27 |
| 166 | $103,394.27 | $380.78 | $0.00 | $584.61 | $104,359.66 |
| 167 | $104,359.66 | $380.78 | $0.00 | $590.06 | $105,330.50 |
| 168 | $105,330.50 | $380.78 | $0.00 | $595.55 | $106,306.83 |
| 169 | $106,306.83 | $380.78 | $0.00 | $601.07 | $107,288.68 |
| 170 | $107,288.68 | $380.78 | $0.00 | $606.63 | $108,276.09 |
| 171 | $108,276.09 | $380.78 | $0.00 | $612.21 | $109,269.08 |
| 172 | $109,269.08 | $380.78 | $0.00 | $617.82 | $110,267.68 |
| 173 | $110,267.68 | $380.78 | $0.00 | $623.47 | $111,271.93 |
| 174 | $111,271.93 | $380.78 | $0.00 | $629.15 | $112,281.86 |
| 175 | $112,281.86 | $380.78 | $0.00 | $634.86 | $113,297.50 |
| 176 | $113,297.50 | $380.78 | $0.00 | $640.60 | $114,318.88 |
| 177 | $114,318.88 | $380.78 | $0.00 | $646.38 | $115,346.04 |
| 178 | $115,346.04 | $380.78 | $0.00 | $652.18 | $116,379.00 |
| 179 | $116,379.00 | $380.78 | $0.00 | $658.02 | $117,417.80 |
| 180 | $117,417.80 | $380.78 | $0.00 | $663.90 | $118,462.48 |
| 181 | $118,462.48 | $380.78 | $0.00 | $669.80 | $119,513.06 |
| 182 | $119,513.06 | $380.78 | $0.00 | $675.74 | $120,569.58 |
| 183 | $120,569.58 | $380.78 | $0.00 | $681.72 | $121,632.08 |
| 184 | $121,632.08 | $380.78 | $0.00 | $687.73 | $122,700.59 |
| 185 | $122,700.59 | $380.78 | $0.00 | $693.77 | $123,775.14 |
| 186 | $123,775.14 | $380.78 | $0.00 | $699.84 | $124,855.76 |
| 187 | $124,855.76 | $380.78 | $0.00 | $705.95 | $125,942.49 |
| 188 | $125,942.49 | $380.78 | $0.00 | $712.10 | $127,035.37 |
| 189 | $127,035.37 | $380.78 | $0.00 | $718.28 | $128,134.43 |
| 190 | $128,134.43 | $380.78 | $0.00 | $724.49 | $129,239.70 |
| 191 | $129,239.70 | $380.78 | $0.00 | $730.74 | $130,351.22 |
| 192 | $130,351.22 | $380.78 | $0.00 | $737.02 | $131,469.02 |
| 193 | $131,469.02 | $380.78 | $0.00 | $743.34 | $132,593.14 |
| 194 | $132,593.14 | $380.78 | $0.00 | $749.70 | $133,723.62 |
| 195 | $133,723.62 | $380.78 | $0.00 | $756.09 | $134,860.49 |
| 196 | $134,860.49 | $380.78 | $0.00 | $762.52 | $136,003.79 |
| 197 | $136,003.79 | $380.78 | $0.00 | $768.99 | $137,153.56 |
| 198 | $137,153.56 | $380.78 | $0.00 | $775.49 | $138,309.83 |
| 199 | $138,309.83 | $380.78 | $0.00 | $782.02 | $139,472.63 |
| 200 | $139,472.63 | $380.78 | $0.00 | $788.60 | $140,642.01 |
| 201 | $140,642.01 | $380.78 | $0.00 | $795.21 | $141,818.00 |
| 202 | $141,818.00 | $380.78 | $0.00 | $801.86 | $143,000.64 |
| 203 | $143,000.64 | $380.78 | $0.00 | $808.55 | $144,189.97 |
| 204 | $144,189.97 | $380.78 | $0.00 | $815.27 | $145,386.02 |
| 205 | $145,386.02 | $380.78 | $0.00 | $822.03 | $146,588.83 |
| 206 | $146,588.83 | $380.78 | $0.00 | $828.83 | $147,798.44 |
| 207 | $147,798.44 | $380.78 | $0.00 | $835.67 | $149,014.89 |
| 208 | $149,014.89 | $380.78 | $0.00 | $842.55 | $150,238.22 |
| 209 | $150,238.22 | $380.78 | $0.00 | $849.47 | $151,468.47 |
| 210 | $151,468.47 | $380.78 | $0.00 | $856.42 | $152,705.67 |
| 211 | $152,705.67 | $380.78 | $0.00 | $863.42 | $153,949.87 |
| 212 | $153,949.87 | $380.78 | $0.00 | $870.45 | $155,201.10 |
| 213 | $155,201.10 | $380.78 | $0.00 | $877.53 | $156,459.41 |
| 214 | $156,459.41 | $380.78 | $0.00 | $884.64 | $157,724.83 |
| 215 | $157,724.83 | $380.78 | $0.00 | $891.80 | $158,997.41 |
| 216 | $158,997.41 | $380.78 | $0.00 | $898.99 | $160,277.18 |
| 217 | $160,277.18 | $380.78 | $44,642.79 | $906.23 | $116,921.40 |
| 218 | $116,921.40 | $380.78 | $0.00 | $661.09 | $117,963.27 |
| 219 | $117,963.27 | $380.78 | $0.00 | $666.98 | $119,011.03 |
| 220 | $119,011.03 | $380.78 | $0.00 | $672.91 | $120,064.72 |
| 221 | $120,064.72 | $380.78 | $0.00 | $678.86 | $121,124.36 |
| 222 | $121,124.36 | $380.78 | $0.00 | $684.85 | $122,189.99 |
| 223 | $122,189.99 | $380.78 | $0.00 | $690.88 | $123,261.65 |
| 224 | $123,261.65 | $380.78 | $0.00 | $696.94 | $124,339.37 |
| 225 | $124,339.37 | $380.78 | $0.00 | $703.03 | $125,423.18 |
| 226 | $125,423.18 | $380.78 | $0.00 | $709.16 | $126,513.12 |
| 227 | $126,513.12 | $380.78 | $0.00 | $715.32 | $127,609.22 |
| 228 | $127,609.22 | $380.78 | $0.00 | $721.52 | $128,711.52 |
| 229 | $128,711.52 | $380.78 | $46,874.93 | $727.75 | $82,945.12 |
| 230 | $82,945.12 | $380.78 | $0.00 | $468.98 | $83,794.88 |
| 231 | $83,794.88 | $380.78 | $0.00 | $473.79 | $84,649.45 |
| 232 | $84,649.45 | $380.78 | $0.00 | $478.62 | $85,508.85 |
| 233 | $85,508.85 | $380.78 | $0.00 | $483.48 | $86,373.11 |
| 234 | $86,373.11 | $380.78 | $0.00 | $488.37 | $87,242.26 |
| 235 | $87,242.26 | $380.78 | $0.00 | $493.28 | $88,116.32 |
| 236 | $88,116.32 | $380.78 | $0.00 | $498.22 | $88,995.32 |
| 237 | $88,995.32 | $380.78 | $0.00 | $503.19 | $89,879.29 |
| 238 | $89,879.29 | $380.78 | $0.00 | $508.19 | $90,768.26 |
| 239 | $90,768.26 | $380.78 | $0.00 | $513.22 | $91,662.26 |
| 240 | $91,662.26 | $380.78 | $0.00 | $518.27 | $92,561.31 |
| 241 | $92,561.31 | $380.78 | $49,218.67 | $523.36 | $44,246.78 |
| 242 | $44,246.78 | $380.78 | $0.00 | $250.18 | $44,877.74 |
| 243 | $44,877.74 | $380.78 | $0.00 | $253.75 | $45,512.27 |
| 244 | $45,512.27 | $380.78 | $0.00 | $257.33 | $46,150.38 |
| 245 | $46,150.38 | $380.78 | $0.00 | $260.94 | $46,792.10 |
| 246 | $46,792.10 | $380.78 | $0.00 | $264.57 | $47,437.45 |
| 247 | $47,437.45 | $380.78 | $0.00 | $268.22 | $48,086.45 |
| 248 | $48,086.45 | $380.78 | $0.00 | $271.89 | $48,739.12 |
| 249 | $48,739.12 | $380.78 | $0.00 | $275.58 | $49,395.48 |
| 250 | $49,395.48 | $380.78 | $0.00 | $279.29 | $50,055.55 |
| 251 | $50,055.55 | $380.78 | $0.00 | $283.02 | $50,719.35 |
| 252 | $50,719.35 | $380.78 | $0.00 | $286.77 | $51,386.90 |
| 253 | $51,386.90 | $0.00 | $51,679.61 | $290.55 | ($2.16) |