How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $54,136 |
| Monthly savings required | $429 |
How much will it cost to send your child to Victory University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $216,543.19 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $428.53 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 | $20,876.00 |
| 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 Victory University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $428.53 | $0.00 | $0.00 | $428.53 |
| 2 | $428.53 | $428.53 | $0.00 | $2.42 | $859.48 |
| 3 | $859.48 | $428.53 | $0.00 | $4.86 | $1,292.87 |
| 4 | $1,292.87 | $428.53 | $0.00 | $7.31 | $1,728.71 |
| 5 | $1,728.71 | $428.53 | $0.00 | $9.77 | $2,167.01 |
| 6 | $2,167.01 | $428.53 | $0.00 | $12.25 | $2,607.79 |
| 7 | $2,607.79 | $428.53 | $0.00 | $14.74 | $3,051.06 |
| 8 | $3,051.06 | $428.53 | $0.00 | $17.25 | $3,496.84 |
| 9 | $3,496.84 | $428.53 | $0.00 | $19.77 | $3,945.14 |
| 10 | $3,945.14 | $428.53 | $0.00 | $22.31 | $4,395.98 |
| 11 | $4,395.98 | $428.53 | $0.00 | $24.86 | $4,849.37 |
| 12 | $4,849.37 | $428.53 | $0.00 | $27.42 | $5,305.32 |
| 13 | $5,305.32 | $428.53 | $0.00 | $30.00 | $5,763.85 |
| 14 | $5,763.85 | $428.53 | $0.00 | $32.59 | $6,224.97 |
| 15 | $6,224.97 | $428.53 | $0.00 | $35.20 | $6,688.70 |
| 16 | $6,688.70 | $428.53 | $0.00 | $37.82 | $7,155.05 |
| 17 | $7,155.05 | $428.53 | $0.00 | $40.46 | $7,624.04 |
| 18 | $7,624.04 | $428.53 | $0.00 | $43.11 | $8,095.68 |
| 19 | $8,095.68 | $428.53 | $0.00 | $45.77 | $8,569.98 |
| 20 | $8,569.98 | $428.53 | $0.00 | $48.46 | $9,046.97 |
| 21 | $9,046.97 | $428.53 | $0.00 | $51.15 | $9,526.65 |
| 22 | $9,526.65 | $428.53 | $0.00 | $53.87 | $10,009.05 |
| 23 | $10,009.05 | $428.53 | $0.00 | $56.59 | $10,494.17 |
| 24 | $10,494.17 | $428.53 | $0.00 | $59.34 | $10,982.04 |
| 25 | $10,982.04 | $428.53 | $0.00 | $62.09 | $11,472.66 |
| 26 | $11,472.66 | $428.53 | $0.00 | $64.87 | $11,966.06 |
| 27 | $11,966.06 | $428.53 | $0.00 | $67.66 | $12,462.25 |
| 28 | $12,462.25 | $428.53 | $0.00 | $70.46 | $12,961.24 |
| 29 | $12,961.24 | $428.53 | $0.00 | $73.28 | $13,463.05 |
| 30 | $13,463.05 | $428.53 | $0.00 | $76.12 | $13,967.70 |
| 31 | $13,967.70 | $428.53 | $0.00 | $78.98 | $14,475.21 |
| 32 | $14,475.21 | $428.53 | $0.00 | $81.84 | $14,985.58 |
| 33 | $14,985.58 | $428.53 | $0.00 | $84.73 | $15,498.84 |
| 34 | $15,498.84 | $428.53 | $0.00 | $87.63 | $16,015.00 |
| 35 | $16,015.00 | $428.53 | $0.00 | $90.55 | $16,534.08 |
| 36 | $16,534.08 | $428.53 | $0.00 | $93.49 | $17,056.10 |
| 37 | $17,056.10 | $428.53 | $0.00 | $96.44 | $17,581.07 |
| 38 | $17,581.07 | $428.53 | $0.00 | $99.41 | $18,109.01 |
| 39 | $18,109.01 | $428.53 | $0.00 | $102.39 | $18,639.93 |
| 40 | $18,639.93 | $428.53 | $0.00 | $105.39 | $19,173.85 |
| 41 | $19,173.85 | $428.53 | $0.00 | $108.41 | $19,710.79 |
| 42 | $19,710.79 | $428.53 | $0.00 | $111.45 | $20,250.77 |
| 43 | $20,250.77 | $428.53 | $0.00 | $114.50 | $20,793.80 |
| 44 | $20,793.80 | $428.53 | $0.00 | $117.57 | $21,339.90 |
| 45 | $21,339.90 | $428.53 | $0.00 | $120.66 | $21,889.09 |
| 46 | $21,889.09 | $428.53 | $0.00 | $123.76 | $22,441.38 |
| 47 | $22,441.38 | $428.53 | $0.00 | $126.89 | $22,996.80 |
| 48 | $22,996.80 | $428.53 | $0.00 | $130.03 | $23,555.36 |
| 49 | $23,555.36 | $428.53 | $0.00 | $133.19 | $24,117.08 |
| 50 | $24,117.08 | $428.53 | $0.00 | $136.36 | $24,681.97 |
| 51 | $24,681.97 | $428.53 | $0.00 | $139.56 | $25,250.06 |
| 52 | $25,250.06 | $428.53 | $0.00 | $142.77 | $25,821.36 |
| 53 | $25,821.36 | $428.53 | $0.00 | $146.00 | $26,395.89 |
| 54 | $26,395.89 | $428.53 | $0.00 | $149.25 | $26,973.67 |
| 55 | $26,973.67 | $428.53 | $0.00 | $152.51 | $27,554.71 |
| 56 | $27,554.71 | $428.53 | $0.00 | $155.80 | $28,139.04 |
| 57 | $28,139.04 | $428.53 | $0.00 | $159.10 | $28,726.67 |
| 58 | $28,726.67 | $428.53 | $0.00 | $162.42 | $29,317.62 |
| 59 | $29,317.62 | $428.53 | $0.00 | $165.77 | $29,911.92 |
| 60 | $29,911.92 | $428.53 | $0.00 | $169.13 | $30,509.58 |
| 61 | $30,509.58 | $428.53 | $0.00 | $172.51 | $31,110.62 |
| 62 | $31,110.62 | $428.53 | $0.00 | $175.90 | $31,715.05 |
| 63 | $31,715.05 | $428.53 | $0.00 | $179.32 | $32,322.90 |
| 64 | $32,322.90 | $428.53 | $0.00 | $182.76 | $32,934.19 |
| 65 | $32,934.19 | $428.53 | $0.00 | $186.21 | $33,548.93 |
| 66 | $33,548.93 | $428.53 | $0.00 | $189.69 | $34,167.15 |
| 67 | $34,167.15 | $428.53 | $0.00 | $193.19 | $34,788.87 |
| 68 | $34,788.87 | $428.53 | $0.00 | $196.70 | $35,414.10 |
| 69 | $35,414.10 | $428.53 | $0.00 | $200.24 | $36,042.87 |
| 70 | $36,042.87 | $428.53 | $0.00 | $203.79 | $36,675.19 |
| 71 | $36,675.19 | $428.53 | $0.00 | $207.37 | $37,311.09 |
| 72 | $37,311.09 | $428.53 | $0.00 | $210.96 | $37,950.58 |
| 73 | $37,950.58 | $428.53 | $0.00 | $214.58 | $38,593.69 |
| 74 | $38,593.69 | $428.53 | $0.00 | $218.21 | $39,240.43 |
| 75 | $39,240.43 | $428.53 | $0.00 | $221.87 | $39,890.83 |
| 76 | $39,890.83 | $428.53 | $0.00 | $225.55 | $40,544.91 |
| 77 | $40,544.91 | $428.53 | $0.00 | $229.25 | $41,202.69 |
| 78 | $41,202.69 | $428.53 | $0.00 | $232.97 | $41,864.19 |
| 79 | $41,864.19 | $428.53 | $0.00 | $236.71 | $42,529.43 |
| 80 | $42,529.43 | $428.53 | $0.00 | $240.47 | $43,198.43 |
| 81 | $43,198.43 | $428.53 | $0.00 | $244.25 | $43,871.21 |
| 82 | $43,871.21 | $428.53 | $0.00 | $248.05 | $44,547.79 |
| 83 | $44,547.79 | $428.53 | $0.00 | $251.88 | $45,228.20 |
| 84 | $45,228.20 | $428.53 | $0.00 | $255.73 | $45,912.46 |
| 85 | $45,912.46 | $428.53 | $0.00 | $259.60 | $46,600.59 |
| 86 | $46,600.59 | $428.53 | $0.00 | $263.49 | $47,292.61 |
| 87 | $47,292.61 | $428.53 | $0.00 | $267.40 | $47,988.54 |
| 88 | $47,988.54 | $428.53 | $0.00 | $271.33 | $48,688.40 |
| 89 | $48,688.40 | $428.53 | $0.00 | $275.29 | $49,392.22 |
| 90 | $49,392.22 | $428.53 | $0.00 | $279.27 | $50,100.02 |
| 91 | $50,100.02 | $428.53 | $0.00 | $283.27 | $50,811.82 |
| 92 | $50,811.82 | $428.53 | $0.00 | $287.30 | $51,527.65 |
| 93 | $51,527.65 | $428.53 | $0.00 | $291.34 | $52,247.52 |
| 94 | $52,247.52 | $428.53 | $0.00 | $295.42 | $52,971.47 |
| 95 | $52,971.47 | $428.53 | $0.00 | $299.51 | $53,699.51 |
| 96 | $53,699.51 | $428.53 | $0.00 | $303.62 | $54,431.66 |
| 97 | $54,431.66 | $428.53 | $0.00 | $307.76 | $55,167.95 |
| 98 | $55,167.95 | $428.53 | $0.00 | $311.93 | $55,908.41 |
| 99 | $55,908.41 | $428.53 | $0.00 | $316.11 | $56,653.05 |
| 100 | $56,653.05 | $428.53 | $0.00 | $320.32 | $57,401.90 |
| 101 | $57,401.90 | $428.53 | $0.00 | $324.56 | $58,154.99 |
| 102 | $58,154.99 | $428.53 | $0.00 | $328.82 | $58,912.34 |
| 103 | $58,912.34 | $428.53 | $0.00 | $333.10 | $59,673.97 |
| 104 | $59,673.97 | $428.53 | $0.00 | $337.41 | $60,439.91 |
| 105 | $60,439.91 | $428.53 | $0.00 | $341.74 | $61,210.18 |
| 106 | $61,210.18 | $428.53 | $0.00 | $346.09 | $61,984.80 |
| 107 | $61,984.80 | $428.53 | $0.00 | $350.47 | $62,763.80 |
| 108 | $62,763.80 | $428.53 | $0.00 | $354.88 | $63,547.21 |
| 109 | $63,547.21 | $428.53 | $0.00 | $359.31 | $64,335.05 |
| 110 | $64,335.05 | $428.53 | $0.00 | $363.76 | $65,127.34 |
| 111 | $65,127.34 | $428.53 | $0.00 | $368.24 | $65,924.11 |
| 112 | $65,924.11 | $428.53 | $0.00 | $372.74 | $66,725.38 |
| 113 | $66,725.38 | $428.53 | $0.00 | $377.27 | $67,531.18 |
| 114 | $67,531.18 | $428.53 | $0.00 | $381.83 | $68,341.54 |
| 115 | $68,341.54 | $428.53 | $0.00 | $386.41 | $69,156.48 |
| 116 | $69,156.48 | $428.53 | $0.00 | $391.02 | $69,976.03 |
| 117 | $69,976.03 | $428.53 | $0.00 | $395.65 | $70,800.21 |
| 118 | $70,800.21 | $428.53 | $0.00 | $400.31 | $71,629.05 |
| 119 | $71,629.05 | $428.53 | $0.00 | $405.00 | $72,462.58 |
| 120 | $72,462.58 | $428.53 | $0.00 | $409.71 | $73,300.82 |
| 121 | $73,300.82 | $428.53 | $0.00 | $414.45 | $74,143.80 |
| 122 | $74,143.80 | $428.53 | $0.00 | $419.22 | $74,991.55 |
| 123 | $74,991.55 | $428.53 | $0.00 | $424.01 | $75,844.09 |
| 124 | $75,844.09 | $428.53 | $0.00 | $428.83 | $76,701.45 |
| 125 | $76,701.45 | $428.53 | $0.00 | $433.68 | $77,563.66 |
| 126 | $77,563.66 | $428.53 | $0.00 | $438.56 | $78,430.75 |
| 127 | $78,430.75 | $428.53 | $0.00 | $443.46 | $79,302.74 |
| 128 | $79,302.74 | $428.53 | $0.00 | $448.39 | $80,179.66 |
| 129 | $80,179.66 | $428.53 | $0.00 | $453.35 | $81,061.54 |
| 130 | $81,061.54 | $428.53 | $0.00 | $458.33 | $81,948.40 |
| 131 | $81,948.40 | $428.53 | $0.00 | $463.35 | $82,840.28 |
| 132 | $82,840.28 | $428.53 | $0.00 | $468.39 | $83,737.20 |
| 133 | $83,737.20 | $428.53 | $0.00 | $473.46 | $84,639.19 |
| 134 | $84,639.19 | $428.53 | $0.00 | $478.56 | $85,546.28 |
| 135 | $85,546.28 | $428.53 | $0.00 | $483.69 | $86,458.50 |
| 136 | $86,458.50 | $428.53 | $0.00 | $488.85 | $87,375.88 |
| 137 | $87,375.88 | $428.53 | $0.00 | $494.04 | $88,298.45 |
| 138 | $88,298.45 | $428.53 | $0.00 | $499.25 | $89,226.23 |
| 139 | $89,226.23 | $428.53 | $0.00 | $504.50 | $90,159.26 |
| 140 | $90,159.26 | $428.53 | $0.00 | $509.77 | $91,097.56 |
| 141 | $91,097.56 | $428.53 | $0.00 | $515.08 | $92,041.17 |
| 142 | $92,041.17 | $428.53 | $0.00 | $520.41 | $92,990.11 |
| 143 | $92,990.11 | $428.53 | $0.00 | $525.78 | $93,944.42 |
| 144 | $93,944.42 | $428.53 | $0.00 | $531.18 | $94,904.13 |
| 145 | $94,904.13 | $428.53 | $0.00 | $536.60 | $95,869.26 |
| 146 | $95,869.26 | $428.53 | $0.00 | $542.06 | $96,839.85 |
| 147 | $96,839.85 | $428.53 | $0.00 | $547.55 | $97,815.93 |
| 148 | $97,815.93 | $428.53 | $0.00 | $553.07 | $98,797.53 |
| 149 | $98,797.53 | $428.53 | $0.00 | $558.62 | $99,784.68 |
| 150 | $99,784.68 | $428.53 | $0.00 | $564.20 | $100,777.41 |
| 151 | $100,777.41 | $428.53 | $0.00 | $569.81 | $101,775.75 |
| 152 | $101,775.75 | $428.53 | $0.00 | $575.45 | $102,779.73 |
| 153 | $102,779.73 | $428.53 | $0.00 | $581.13 | $103,789.39 |
| 154 | $103,789.39 | $428.53 | $0.00 | $586.84 | $104,804.76 |
| 155 | $104,804.76 | $428.53 | $0.00 | $592.58 | $105,825.87 |
| 156 | $105,825.87 | $428.53 | $0.00 | $598.35 | $106,852.75 |
| 157 | $106,852.75 | $428.53 | $0.00 | $604.16 | $107,885.44 |
| 158 | $107,885.44 | $428.53 | $0.00 | $610.00 | $108,923.97 |
| 159 | $108,923.97 | $428.53 | $0.00 | $615.87 | $109,968.37 |
| 160 | $109,968.37 | $428.53 | $0.00 | $621.78 | $111,018.68 |
| 161 | $111,018.68 | $428.53 | $0.00 | $627.72 | $112,074.93 |
| 162 | $112,074.93 | $428.53 | $0.00 | $633.69 | $113,137.15 |
| 163 | $113,137.15 | $428.53 | $0.00 | $639.69 | $114,205.37 |
| 164 | $114,205.37 | $428.53 | $0.00 | $645.73 | $115,279.63 |
| 165 | $115,279.63 | $428.53 | $0.00 | $651.81 | $116,359.97 |
| 166 | $116,359.97 | $428.53 | $0.00 | $657.92 | $117,446.42 |
| 167 | $117,446.42 | $428.53 | $0.00 | $664.06 | $118,539.01 |
| 168 | $118,539.01 | $428.53 | $0.00 | $670.24 | $119,637.78 |
| 169 | $119,637.78 | $428.53 | $0.00 | $676.45 | $120,742.76 |
| 170 | $120,742.76 | $428.53 | $0.00 | $682.70 | $121,853.99 |
| 171 | $121,853.99 | $428.53 | $0.00 | $688.98 | $122,971.50 |
| 172 | $122,971.50 | $428.53 | $0.00 | $695.30 | $124,095.33 |
| 173 | $124,095.33 | $428.53 | $0.00 | $701.65 | $125,225.51 |
| 174 | $125,225.51 | $428.53 | $0.00 | $708.04 | $126,362.08 |
| 175 | $126,362.08 | $428.53 | $0.00 | $714.47 | $127,505.08 |
| 176 | $127,505.08 | $428.53 | $0.00 | $720.93 | $128,654.54 |
| 177 | $128,654.54 | $428.53 | $0.00 | $727.43 | $129,810.50 |
| 178 | $129,810.50 | $428.53 | $0.00 | $733.97 | $130,973.00 |
| 179 | $130,973.00 | $428.53 | $0.00 | $740.54 | $132,142.07 |
| 180 | $132,142.07 | $428.53 | $0.00 | $747.15 | $133,317.75 |
| 181 | $133,317.75 | $428.53 | $0.00 | $753.80 | $134,500.08 |
| 182 | $134,500.08 | $428.53 | $0.00 | $760.48 | $135,689.09 |
| 183 | $135,689.09 | $428.53 | $0.00 | $767.21 | $136,884.83 |
| 184 | $136,884.83 | $428.53 | $0.00 | $773.97 | $138,087.33 |
| 185 | $138,087.33 | $428.53 | $0.00 | $780.77 | $139,296.63 |
| 186 | $139,296.63 | $428.53 | $0.00 | $787.60 | $140,512.76 |
| 187 | $140,512.76 | $428.53 | $0.00 | $794.48 | $141,735.77 |
| 188 | $141,735.77 | $428.53 | $0.00 | $801.39 | $142,965.69 |
| 189 | $142,965.69 | $428.53 | $0.00 | $808.35 | $144,202.57 |
| 190 | $144,202.57 | $428.53 | $0.00 | $815.34 | $145,446.44 |
| 191 | $145,446.44 | $428.53 | $0.00 | $822.38 | $146,697.35 |
| 192 | $146,697.35 | $428.53 | $0.00 | $829.45 | $147,955.33 |
| 193 | $147,955.33 | $428.53 | $0.00 | $836.56 | $149,220.42 |
| 194 | $149,220.42 | $428.53 | $0.00 | $843.71 | $150,492.66 |
| 195 | $150,492.66 | $428.53 | $0.00 | $850.91 | $151,772.10 |
| 196 | $151,772.10 | $428.53 | $0.00 | $858.14 | $153,058.77 |
| 197 | $153,058.77 | $428.53 | $0.00 | $865.42 | $154,352.72 |
| 198 | $154,352.72 | $428.53 | $0.00 | $872.73 | $155,653.98 |
| 199 | $155,653.98 | $428.53 | $0.00 | $880.09 | $156,962.60 |
| 200 | $156,962.60 | $428.53 | $0.00 | $887.49 | $158,278.62 |
| 201 | $158,278.62 | $428.53 | $0.00 | $894.93 | $159,602.08 |
| 202 | $159,602.08 | $428.53 | $0.00 | $902.41 | $160,933.02 |
| 203 | $160,933.02 | $428.53 | $0.00 | $909.94 | $162,271.49 |
| 204 | $162,271.49 | $428.53 | $0.00 | $917.51 | $163,617.53 |
| 205 | $163,617.53 | $428.53 | $0.00 | $925.12 | $164,971.18 |
| 206 | $164,971.18 | $428.53 | $0.00 | $932.77 | $166,332.48 |
| 207 | $166,332.48 | $428.53 | $0.00 | $940.47 | $167,701.48 |
| 208 | $167,701.48 | $428.53 | $0.00 | $948.21 | $169,078.22 |
| 209 | $169,078.22 | $428.53 | $0.00 | $955.99 | $170,462.74 |
| 210 | $170,462.74 | $428.53 | $0.00 | $963.82 | $171,855.09 |
| 211 | $171,855.09 | $428.53 | $0.00 | $971.69 | $173,255.31 |
| 212 | $173,255.31 | $428.53 | $0.00 | $979.61 | $174,663.45 |
| 213 | $174,663.45 | $428.53 | $0.00 | $987.57 | $176,079.55 |
| 214 | $176,079.55 | $428.53 | $0.00 | $995.58 | $177,503.66 |
| 215 | $177,503.66 | $428.53 | $0.00 | $1,003.63 | $178,935.82 |
| 216 | $178,935.82 | $428.53 | $0.00 | $1,011.73 | $180,376.08 |
| 217 | $180,376.08 | $428.53 | $50,240.58 | $1,019.87 | $131,583.90 |
| 218 | $131,583.90 | $428.53 | $0.00 | $743.99 | $132,756.42 |
| 219 | $132,756.42 | $428.53 | $0.00 | $750.62 | $133,935.57 |
| 220 | $133,935.57 | $428.53 | $0.00 | $757.29 | $135,121.39 |
| 221 | $135,121.39 | $428.53 | $0.00 | $764.00 | $136,313.92 |
| 222 | $136,313.92 | $428.53 | $0.00 | $770.74 | $137,513.19 |
| 223 | $137,513.19 | $428.53 | $0.00 | $777.52 | $138,719.24 |
| 224 | $138,719.24 | $428.53 | $0.00 | $784.34 | $139,932.11 |
| 225 | $139,932.11 | $428.53 | $0.00 | $791.20 | $141,151.84 |
| 226 | $141,151.84 | $428.53 | $0.00 | $798.09 | $142,378.46 |
| 227 | $142,378.46 | $428.53 | $0.00 | $805.03 | $143,612.02 |
| 228 | $143,612.02 | $428.53 | $0.00 | $812.00 | $144,852.55 |
| 229 | $144,852.55 | $428.53 | $52,752.61 | $819.02 | $93,347.49 |
| 230 | $93,347.49 | $428.53 | $0.00 | $527.80 | $94,303.82 |
| 231 | $94,303.82 | $428.53 | $0.00 | $533.21 | $95,265.56 |
| 232 | $95,265.56 | $428.53 | $0.00 | $538.65 | $96,232.74 |
| 233 | $96,232.74 | $428.53 | $0.00 | $544.11 | $97,205.38 |
| 234 | $97,205.38 | $428.53 | $0.00 | $549.61 | $98,183.52 |
| 235 | $98,183.52 | $428.53 | $0.00 | $555.14 | $99,167.19 |
| 236 | $99,167.19 | $428.53 | $0.00 | $560.71 | $100,156.43 |
| 237 | $100,156.43 | $428.53 | $0.00 | $566.30 | $101,151.26 |
| 238 | $101,151.26 | $428.53 | $0.00 | $571.92 | $102,151.71 |
| 239 | $102,151.71 | $428.53 | $0.00 | $577.58 | $103,157.82 |
| 240 | $103,157.82 | $428.53 | $0.00 | $583.27 | $104,169.62 |
| 241 | $104,169.62 | $428.53 | $55,390.24 | $588.99 | $49,796.90 |
| 242 | $49,796.90 | $428.53 | $0.00 | $281.56 | $50,506.99 |
| 243 | $50,506.99 | $428.53 | $0.00 | $285.57 | $51,221.09 |
| 244 | $51,221.09 | $428.53 | $0.00 | $289.61 | $51,939.23 |
| 245 | $51,939.23 | $428.53 | $0.00 | $293.67 | $52,661.43 |
| 246 | $52,661.43 | $428.53 | $0.00 | $297.76 | $53,387.72 |
| 247 | $53,387.72 | $428.53 | $0.00 | $301.86 | $54,118.11 |
| 248 | $54,118.11 | $428.53 | $0.00 | $305.99 | $54,852.63 |
| 249 | $54,852.63 | $428.53 | $0.00 | $310.14 | $55,591.30 |
| 250 | $55,591.30 | $428.53 | $0.00 | $314.32 | $56,334.15 |
| 251 | $56,334.15 | $428.53 | $0.00 | $318.52 | $57,081.20 |
| 252 | $57,081.20 | $428.53 | $0.00 | $322.75 | $57,832.48 |
| 253 | $57,832.48 | $0.00 | $58,159.76 | $326.99 | ($0.29) |