How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $53,534 |
| Monthly savings required | $424 |
How much will it cost to send your child to Dixie State College of Utah in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $214,136.70 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $423.77 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 | $20,644.00 |
| 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 Dixie State College of Utah in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $423.77 | $0.00 | $0.00 | $423.77 |
| 2 | $423.77 | $423.77 | $0.00 | $2.40 | $849.94 |
| 3 | $849.94 | $423.77 | $0.00 | $4.81 | $1,278.52 |
| 4 | $1,278.52 | $423.77 | $0.00 | $7.23 | $1,709.52 |
| 5 | $1,709.52 | $423.77 | $0.00 | $9.67 | $2,142.96 |
| 6 | $2,142.96 | $423.77 | $0.00 | $12.12 | $2,578.85 |
| 7 | $2,578.85 | $423.77 | $0.00 | $14.58 | $3,017.20 |
| 8 | $3,017.20 | $423.77 | $0.00 | $17.06 | $3,458.03 |
| 9 | $3,458.03 | $423.77 | $0.00 | $19.55 | $3,901.35 |
| 10 | $3,901.35 | $423.77 | $0.00 | $22.06 | $4,347.18 |
| 11 | $4,347.18 | $423.77 | $0.00 | $24.58 | $4,795.53 |
| 12 | $4,795.53 | $423.77 | $0.00 | $27.11 | $5,246.41 |
| 13 | $5,246.41 | $423.77 | $0.00 | $29.66 | $5,699.84 |
| 14 | $5,699.84 | $423.77 | $0.00 | $32.23 | $6,155.84 |
| 15 | $6,155.84 | $423.77 | $0.00 | $34.81 | $6,614.42 |
| 16 | $6,614.42 | $423.77 | $0.00 | $37.40 | $7,075.59 |
| 17 | $7,075.59 | $423.77 | $0.00 | $40.01 | $7,539.37 |
| 18 | $7,539.37 | $423.77 | $0.00 | $42.63 | $8,005.77 |
| 19 | $8,005.77 | $423.77 | $0.00 | $45.27 | $8,474.81 |
| 20 | $8,474.81 | $423.77 | $0.00 | $47.92 | $8,946.50 |
| 21 | $8,946.50 | $423.77 | $0.00 | $50.58 | $9,420.85 |
| 22 | $9,420.85 | $423.77 | $0.00 | $53.27 | $9,897.89 |
| 23 | $9,897.89 | $423.77 | $0.00 | $55.96 | $10,377.62 |
| 24 | $10,377.62 | $423.77 | $0.00 | $58.68 | $10,860.07 |
| 25 | $10,860.07 | $423.77 | $0.00 | $61.40 | $11,345.24 |
| 26 | $11,345.24 | $423.77 | $0.00 | $64.15 | $11,833.16 |
| 27 | $11,833.16 | $423.77 | $0.00 | $66.91 | $12,323.84 |
| 28 | $12,323.84 | $423.77 | $0.00 | $69.68 | $12,817.29 |
| 29 | $12,817.29 | $423.77 | $0.00 | $72.47 | $13,313.53 |
| 30 | $13,313.53 | $423.77 | $0.00 | $75.28 | $13,812.58 |
| 31 | $13,812.58 | $423.77 | $0.00 | $78.10 | $14,314.45 |
| 32 | $14,314.45 | $423.77 | $0.00 | $80.94 | $14,819.16 |
| 33 | $14,819.16 | $423.77 | $0.00 | $83.79 | $15,326.72 |
| 34 | $15,326.72 | $423.77 | $0.00 | $86.66 | $15,837.15 |
| 35 | $15,837.15 | $423.77 | $0.00 | $89.55 | $16,350.47 |
| 36 | $16,350.47 | $423.77 | $0.00 | $92.45 | $16,866.69 |
| 37 | $16,866.69 | $423.77 | $0.00 | $95.37 | $17,385.83 |
| 38 | $17,385.83 | $423.77 | $0.00 | $98.30 | $17,907.90 |
| 39 | $17,907.90 | $423.77 | $0.00 | $101.25 | $18,432.92 |
| 40 | $18,432.92 | $423.77 | $0.00 | $104.22 | $18,960.91 |
| 41 | $18,960.91 | $423.77 | $0.00 | $107.21 | $19,491.89 |
| 42 | $19,491.89 | $423.77 | $0.00 | $110.21 | $20,025.87 |
| 43 | $20,025.87 | $423.77 | $0.00 | $113.23 | $20,562.87 |
| 44 | $20,562.87 | $423.77 | $0.00 | $116.27 | $21,102.91 |
| 45 | $21,102.91 | $423.77 | $0.00 | $119.32 | $21,646.00 |
| 46 | $21,646.00 | $423.77 | $0.00 | $122.39 | $22,192.16 |
| 47 | $22,192.16 | $423.77 | $0.00 | $125.48 | $22,741.41 |
| 48 | $22,741.41 | $423.77 | $0.00 | $128.58 | $23,293.76 |
| 49 | $23,293.76 | $423.77 | $0.00 | $131.71 | $23,849.24 |
| 50 | $23,849.24 | $423.77 | $0.00 | $134.85 | $24,407.86 |
| 51 | $24,407.86 | $423.77 | $0.00 | $138.01 | $24,969.64 |
| 52 | $24,969.64 | $423.77 | $0.00 | $141.18 | $25,534.59 |
| 53 | $25,534.59 | $423.77 | $0.00 | $144.38 | $26,102.74 |
| 54 | $26,102.74 | $423.77 | $0.00 | $147.59 | $26,674.10 |
| 55 | $26,674.10 | $423.77 | $0.00 | $150.82 | $27,248.69 |
| 56 | $27,248.69 | $423.77 | $0.00 | $154.07 | $27,826.53 |
| 57 | $27,826.53 | $423.77 | $0.00 | $157.34 | $28,407.64 |
| 58 | $28,407.64 | $423.77 | $0.00 | $160.62 | $28,992.03 |
| 59 | $28,992.03 | $423.77 | $0.00 | $163.93 | $29,579.73 |
| 60 | $29,579.73 | $423.77 | $0.00 | $167.25 | $30,170.75 |
| 61 | $30,170.75 | $423.77 | $0.00 | $170.59 | $30,765.11 |
| 62 | $30,765.11 | $423.77 | $0.00 | $173.95 | $31,362.83 |
| 63 | $31,362.83 | $423.77 | $0.00 | $177.33 | $31,963.93 |
| 64 | $31,963.93 | $423.77 | $0.00 | $180.73 | $32,568.43 |
| 65 | $32,568.43 | $423.77 | $0.00 | $184.15 | $33,176.35 |
| 66 | $33,176.35 | $423.77 | $0.00 | $187.58 | $33,787.70 |
| 67 | $33,787.70 | $423.77 | $0.00 | $191.04 | $34,402.51 |
| 68 | $34,402.51 | $423.77 | $0.00 | $194.52 | $35,020.80 |
| 69 | $35,020.80 | $423.77 | $0.00 | $198.01 | $35,642.58 |
| 70 | $35,642.58 | $423.77 | $0.00 | $201.53 | $36,267.88 |
| 71 | $36,267.88 | $423.77 | $0.00 | $205.06 | $36,896.71 |
| 72 | $36,896.71 | $423.77 | $0.00 | $208.62 | $37,529.10 |
| 73 | $37,529.10 | $423.77 | $0.00 | $212.19 | $38,165.06 |
| 74 | $38,165.06 | $423.77 | $0.00 | $215.79 | $38,804.62 |
| 75 | $38,804.62 | $423.77 | $0.00 | $219.41 | $39,447.80 |
| 76 | $39,447.80 | $423.77 | $0.00 | $223.04 | $40,094.61 |
| 77 | $40,094.61 | $423.77 | $0.00 | $226.70 | $40,745.08 |
| 78 | $40,745.08 | $423.77 | $0.00 | $230.38 | $41,399.23 |
| 79 | $41,399.23 | $423.77 | $0.00 | $234.08 | $42,057.08 |
| 80 | $42,057.08 | $423.77 | $0.00 | $237.80 | $42,718.65 |
| 81 | $42,718.65 | $423.77 | $0.00 | $241.54 | $43,383.96 |
| 82 | $43,383.96 | $423.77 | $0.00 | $245.30 | $44,053.03 |
| 83 | $44,053.03 | $423.77 | $0.00 | $249.08 | $44,725.88 |
| 84 | $44,725.88 | $423.77 | $0.00 | $252.89 | $45,402.54 |
| 85 | $45,402.54 | $423.77 | $0.00 | $256.71 | $46,083.02 |
| 86 | $46,083.02 | $423.77 | $0.00 | $260.56 | $46,767.35 |
| 87 | $46,767.35 | $423.77 | $0.00 | $264.43 | $47,455.55 |
| 88 | $47,455.55 | $423.77 | $0.00 | $268.32 | $48,147.64 |
| 89 | $48,147.64 | $423.77 | $0.00 | $272.23 | $48,843.64 |
| 90 | $48,843.64 | $423.77 | $0.00 | $276.17 | $49,543.58 |
| 91 | $49,543.58 | $423.77 | $0.00 | $280.13 | $50,247.48 |
| 92 | $50,247.48 | $423.77 | $0.00 | $284.11 | $50,955.36 |
| 93 | $50,955.36 | $423.77 | $0.00 | $288.11 | $51,667.24 |
| 94 | $51,667.24 | $423.77 | $0.00 | $292.13 | $52,383.14 |
| 95 | $52,383.14 | $423.77 | $0.00 | $296.18 | $53,103.09 |
| 96 | $53,103.09 | $423.77 | $0.00 | $300.25 | $53,827.11 |
| 97 | $53,827.11 | $423.77 | $0.00 | $304.35 | $54,555.23 |
| 98 | $54,555.23 | $423.77 | $0.00 | $308.46 | $55,287.46 |
| 99 | $55,287.46 | $423.77 | $0.00 | $312.60 | $56,023.83 |
| 100 | $56,023.83 | $423.77 | $0.00 | $316.77 | $56,764.37 |
| 101 | $56,764.37 | $423.77 | $0.00 | $320.95 | $57,509.09 |
| 102 | $57,509.09 | $423.77 | $0.00 | $325.16 | $58,258.02 |
| 103 | $58,258.02 | $423.77 | $0.00 | $329.40 | $59,011.19 |
| 104 | $59,011.19 | $423.77 | $0.00 | $333.66 | $59,768.62 |
| 105 | $59,768.62 | $423.77 | $0.00 | $337.94 | $60,530.33 |
| 106 | $60,530.33 | $423.77 | $0.00 | $342.25 | $61,296.35 |
| 107 | $61,296.35 | $423.77 | $0.00 | $346.58 | $62,066.70 |
| 108 | $62,066.70 | $423.77 | $0.00 | $350.93 | $62,841.40 |
| 109 | $62,841.40 | $423.77 | $0.00 | $355.31 | $63,620.48 |
| 110 | $63,620.48 | $423.77 | $0.00 | $359.72 | $64,403.97 |
| 111 | $64,403.97 | $423.77 | $0.00 | $364.15 | $65,191.89 |
| 112 | $65,191.89 | $423.77 | $0.00 | $368.60 | $65,984.26 |
| 113 | $65,984.26 | $423.77 | $0.00 | $373.08 | $66,781.11 |
| 114 | $66,781.11 | $423.77 | $0.00 | $377.59 | $67,582.47 |
| 115 | $67,582.47 | $423.77 | $0.00 | $382.12 | $68,388.36 |
| 116 | $68,388.36 | $423.77 | $0.00 | $386.68 | $69,198.81 |
| 117 | $69,198.81 | $423.77 | $0.00 | $391.26 | $70,013.84 |
| 118 | $70,013.84 | $423.77 | $0.00 | $395.87 | $70,833.48 |
| 119 | $70,833.48 | $423.77 | $0.00 | $400.50 | $71,657.75 |
| 120 | $71,657.75 | $423.77 | $0.00 | $405.16 | $72,486.68 |
| 121 | $72,486.68 | $423.77 | $0.00 | $409.85 | $73,320.30 |
| 122 | $73,320.30 | $423.77 | $0.00 | $414.56 | $74,158.63 |
| 123 | $74,158.63 | $423.77 | $0.00 | $419.30 | $75,001.70 |
| 124 | $75,001.70 | $423.77 | $0.00 | $424.07 | $75,849.54 |
| 125 | $75,849.54 | $423.77 | $0.00 | $428.86 | $76,702.17 |
| 126 | $76,702.17 | $423.77 | $0.00 | $433.69 | $77,559.63 |
| 127 | $77,559.63 | $423.77 | $0.00 | $438.53 | $78,421.93 |
| 128 | $78,421.93 | $423.77 | $0.00 | $443.41 | $79,289.11 |
| 129 | $79,289.11 | $423.77 | $0.00 | $448.31 | $80,161.19 |
| 130 | $80,161.19 | $423.77 | $0.00 | $453.24 | $81,038.20 |
| 131 | $81,038.20 | $423.77 | $0.00 | $458.20 | $81,920.17 |
| 132 | $81,920.17 | $423.77 | $0.00 | $463.19 | $82,807.13 |
| 133 | $82,807.13 | $423.77 | $0.00 | $468.20 | $83,699.10 |
| 134 | $83,699.10 | $423.77 | $0.00 | $473.25 | $84,596.12 |
| 135 | $84,596.12 | $423.77 | $0.00 | $478.32 | $85,498.21 |
| 136 | $85,498.21 | $423.77 | $0.00 | $483.42 | $86,405.40 |
| 137 | $86,405.40 | $423.77 | $0.00 | $488.55 | $87,317.72 |
| 138 | $87,317.72 | $423.77 | $0.00 | $493.71 | $88,235.20 |
| 139 | $88,235.20 | $423.77 | $0.00 | $498.89 | $89,157.86 |
| 140 | $89,157.86 | $423.77 | $0.00 | $504.11 | $90,085.74 |
| 141 | $90,085.74 | $423.77 | $0.00 | $509.36 | $91,018.87 |
| 142 | $91,018.87 | $423.77 | $0.00 | $514.63 | $91,957.27 |
| 143 | $91,957.27 | $423.77 | $0.00 | $519.94 | $92,900.98 |
| 144 | $92,900.98 | $423.77 | $0.00 | $525.28 | $93,850.03 |
| 145 | $93,850.03 | $423.77 | $0.00 | $530.64 | $94,804.44 |
| 146 | $94,804.44 | $423.77 | $0.00 | $536.04 | $95,764.25 |
| 147 | $95,764.25 | $423.77 | $0.00 | $541.46 | $96,729.48 |
| 148 | $96,729.48 | $423.77 | $0.00 | $546.92 | $97,700.17 |
| 149 | $97,700.17 | $423.77 | $0.00 | $552.41 | $98,676.35 |
| 150 | $98,676.35 | $423.77 | $0.00 | $557.93 | $99,658.05 |
| 151 | $99,658.05 | $423.77 | $0.00 | $563.48 | $100,645.30 |
| 152 | $100,645.30 | $423.77 | $0.00 | $569.06 | $101,638.13 |
| 153 | $101,638.13 | $423.77 | $0.00 | $574.68 | $102,636.58 |
| 154 | $102,636.58 | $423.77 | $0.00 | $580.32 | $103,640.67 |
| 155 | $103,640.67 | $423.77 | $0.00 | $586.00 | $104,650.44 |
| 156 | $104,650.44 | $423.77 | $0.00 | $591.71 | $105,665.92 |
| 157 | $105,665.92 | $423.77 | $0.00 | $597.45 | $106,687.14 |
| 158 | $106,687.14 | $423.77 | $0.00 | $603.22 | $107,714.13 |
| 159 | $107,714.13 | $423.77 | $0.00 | $609.03 | $108,746.93 |
| 160 | $108,746.93 | $423.77 | $0.00 | $614.87 | $109,785.57 |
| 161 | $109,785.57 | $423.77 | $0.00 | $620.74 | $110,830.08 |
| 162 | $110,830.08 | $423.77 | $0.00 | $626.65 | $111,880.50 |
| 163 | $111,880.50 | $423.77 | $0.00 | $632.59 | $112,936.86 |
| 164 | $112,936.86 | $423.77 | $0.00 | $638.56 | $113,999.19 |
| 165 | $113,999.19 | $423.77 | $0.00 | $644.57 | $115,067.53 |
| 166 | $115,067.53 | $423.77 | $0.00 | $650.61 | $116,141.91 |
| 167 | $116,141.91 | $423.77 | $0.00 | $656.68 | $117,222.36 |
| 168 | $117,222.36 | $423.77 | $0.00 | $662.79 | $118,308.92 |
| 169 | $118,308.92 | $423.77 | $0.00 | $668.94 | $119,401.63 |
| 170 | $119,401.63 | $423.77 | $0.00 | $675.11 | $120,500.51 |
| 171 | $120,500.51 | $423.77 | $0.00 | $681.33 | $121,605.61 |
| 172 | $121,605.61 | $423.77 | $0.00 | $687.58 | $122,716.96 |
| 173 | $122,716.96 | $423.77 | $0.00 | $693.86 | $123,834.59 |
| 174 | $123,834.59 | $423.77 | $0.00 | $700.18 | $124,958.54 |
| 175 | $124,958.54 | $423.77 | $0.00 | $706.53 | $126,088.84 |
| 176 | $126,088.84 | $423.77 | $0.00 | $712.92 | $127,225.53 |
| 177 | $127,225.53 | $423.77 | $0.00 | $719.35 | $128,368.65 |
| 178 | $128,368.65 | $423.77 | $0.00 | $725.82 | $129,518.24 |
| 179 | $129,518.24 | $423.77 | $0.00 | $732.31 | $130,674.32 |
| 180 | $130,674.32 | $423.77 | $0.00 | $738.85 | $131,836.94 |
| 181 | $131,836.94 | $423.77 | $0.00 | $745.43 | $133,006.14 |
| 182 | $133,006.14 | $423.77 | $0.00 | $752.04 | $134,181.95 |
| 183 | $134,181.95 | $423.77 | $0.00 | $758.68 | $135,364.40 |
| 184 | $135,364.40 | $423.77 | $0.00 | $765.37 | $136,553.54 |
| 185 | $136,553.54 | $423.77 | $0.00 | $772.09 | $137,749.40 |
| 186 | $137,749.40 | $423.77 | $0.00 | $778.86 | $138,952.03 |
| 187 | $138,952.03 | $423.77 | $0.00 | $785.65 | $140,161.45 |
| 188 | $140,161.45 | $423.77 | $0.00 | $792.49 | $141,377.71 |
| 189 | $141,377.71 | $423.77 | $0.00 | $799.37 | $142,600.85 |
| 190 | $142,600.85 | $423.77 | $0.00 | $806.29 | $143,830.91 |
| 191 | $143,830.91 | $423.77 | $0.00 | $813.24 | $145,067.92 |
| 192 | $145,067.92 | $423.77 | $0.00 | $820.24 | $146,311.93 |
| 193 | $146,311.93 | $423.77 | $0.00 | $827.27 | $147,562.97 |
| 194 | $147,562.97 | $423.77 | $0.00 | $834.34 | $148,821.08 |
| 195 | $148,821.08 | $423.77 | $0.00 | $841.46 | $150,086.31 |
| 196 | $150,086.31 | $423.77 | $0.00 | $848.61 | $151,358.69 |
| 197 | $151,358.69 | $423.77 | $0.00 | $855.80 | $152,638.26 |
| 198 | $152,638.26 | $423.77 | $0.00 | $863.04 | $153,925.07 |
| 199 | $153,925.07 | $423.77 | $0.00 | $870.31 | $155,219.15 |
| 200 | $155,219.15 | $423.77 | $0.00 | $877.63 | $156,520.55 |
| 201 | $156,520.55 | $423.77 | $0.00 | $884.99 | $157,829.31 |
| 202 | $157,829.31 | $423.77 | $0.00 | $892.39 | $159,145.47 |
| 203 | $159,145.47 | $423.77 | $0.00 | $899.83 | $160,469.07 |
| 204 | $160,469.07 | $423.77 | $0.00 | $907.32 | $161,800.16 |
| 205 | $161,800.16 | $423.77 | $0.00 | $914.84 | $163,138.77 |
| 206 | $163,138.77 | $423.77 | $0.00 | $922.41 | $164,484.95 |
| 207 | $164,484.95 | $423.77 | $0.00 | $930.02 | $165,838.74 |
| 208 | $165,838.74 | $423.77 | $0.00 | $937.68 | $167,200.19 |
| 209 | $167,200.19 | $423.77 | $0.00 | $945.37 | $168,569.33 |
| 210 | $168,569.33 | $423.77 | $0.00 | $953.12 | $169,946.22 |
| 211 | $169,946.22 | $423.77 | $0.00 | $960.90 | $171,330.89 |
| 212 | $171,330.89 | $423.77 | $0.00 | $968.73 | $172,723.39 |
| 213 | $172,723.39 | $423.77 | $0.00 | $976.60 | $174,123.76 |
| 214 | $174,123.76 | $423.77 | $0.00 | $984.52 | $175,532.05 |
| 215 | $175,532.05 | $423.77 | $0.00 | $992.48 | $176,948.30 |
| 216 | $176,948.30 | $423.77 | $0.00 | $1,000.49 | $178,372.56 |
| 217 | $178,372.56 | $423.77 | $49,682.25 | $1,008.54 | $130,122.62 |
| 218 | $130,122.62 | $423.77 | $0.00 | $735.73 | $131,282.12 |
| 219 | $131,282.12 | $423.77 | $0.00 | $742.29 | $132,448.18 |
| 220 | $132,448.18 | $423.77 | $0.00 | $748.88 | $133,620.83 |
| 221 | $133,620.83 | $423.77 | $0.00 | $755.51 | $134,800.11 |
| 222 | $134,800.11 | $423.77 | $0.00 | $762.18 | $135,986.06 |
| 223 | $135,986.06 | $423.77 | $0.00 | $768.88 | $137,178.71 |
| 224 | $137,178.71 | $423.77 | $0.00 | $775.63 | $138,378.11 |
| 225 | $138,378.11 | $423.77 | $0.00 | $782.41 | $139,584.29 |
| 226 | $139,584.29 | $423.77 | $0.00 | $789.23 | $140,797.29 |
| 227 | $140,797.29 | $423.77 | $0.00 | $796.09 | $142,017.15 |
| 228 | $142,017.15 | $423.77 | $0.00 | $802.99 | $143,243.91 |
| 229 | $143,243.91 | $423.77 | $52,166.36 | $809.92 | $92,311.24 |
| 230 | $92,311.24 | $423.77 | $0.00 | $521.94 | $93,256.95 |
| 231 | $93,256.95 | $423.77 | $0.00 | $527.29 | $94,208.01 |
| 232 | $94,208.01 | $423.77 | $0.00 | $532.67 | $95,164.45 |
| 233 | $95,164.45 | $423.77 | $0.00 | $538.07 | $96,126.29 |
| 234 | $96,126.29 | $423.77 | $0.00 | $543.51 | $97,093.57 |
| 235 | $97,093.57 | $423.77 | $0.00 | $548.98 | $98,066.32 |
| 236 | $98,066.32 | $423.77 | $0.00 | $554.48 | $99,044.57 |
| 237 | $99,044.57 | $423.77 | $0.00 | $560.01 | $100,028.35 |
| 238 | $100,028.35 | $423.77 | $0.00 | $565.57 | $101,017.69 |
| 239 | $101,017.69 | $423.77 | $0.00 | $571.17 | $102,012.63 |
| 240 | $102,012.63 | $423.77 | $0.00 | $576.79 | $103,013.19 |
| 241 | $103,013.19 | $423.77 | $54,774.68 | $582.45 | $49,244.73 |
| 242 | $49,244.73 | $423.77 | $0.00 | $278.44 | $49,946.94 |
| 243 | $49,946.94 | $423.77 | $0.00 | $282.41 | $50,653.12 |
| 244 | $50,653.12 | $423.77 | $0.00 | $286.40 | $51,363.29 |
| 245 | $51,363.29 | $423.77 | $0.00 | $290.42 | $52,077.48 |
| 246 | $52,077.48 | $423.77 | $0.00 | $294.45 | $52,795.70 |
| 247 | $52,795.70 | $423.77 | $0.00 | $298.51 | $53,517.98 |
| 248 | $53,517.98 | $423.77 | $0.00 | $302.60 | $54,244.35 |
| 249 | $54,244.35 | $423.77 | $0.00 | $306.71 | $54,974.83 |
| 250 | $54,974.83 | $423.77 | $0.00 | $310.84 | $55,709.44 |
| 251 | $55,709.44 | $423.77 | $0.00 | $314.99 | $56,448.20 |
| 252 | $56,448.20 | $423.77 | $0.00 | $319.17 | $57,191.14 |
| 253 | $57,191.14 | $0.00 | $57,513.41 | $323.37 | $1.10 |