How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $72,838 |
| Monthly savings required | $577 |
How much will it cost to send your child to Old Dominion University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $291,352.04 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $576.57 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 | $28,088.00 |
| 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 Old Dominion University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $576.57 | $0.00 | $0.00 | $576.57 |
| 2 | $576.57 | $576.57 | $0.00 | $3.26 | $1,156.40 |
| 3 | $1,156.40 | $576.57 | $0.00 | $6.54 | $1,739.51 |
| 4 | $1,739.51 | $576.57 | $0.00 | $9.84 | $2,325.92 |
| 5 | $2,325.92 | $576.57 | $0.00 | $13.15 | $2,915.64 |
| 6 | $2,915.64 | $576.57 | $0.00 | $16.49 | $3,508.70 |
| 7 | $3,508.70 | $576.57 | $0.00 | $19.84 | $4,105.11 |
| 8 | $4,105.11 | $576.57 | $0.00 | $23.21 | $4,704.89 |
| 9 | $4,704.89 | $576.57 | $0.00 | $26.60 | $5,308.06 |
| 10 | $5,308.06 | $576.57 | $0.00 | $30.01 | $5,914.64 |
| 11 | $5,914.64 | $576.57 | $0.00 | $33.44 | $6,524.65 |
| 12 | $6,524.65 | $576.57 | $0.00 | $36.89 | $7,138.11 |
| 13 | $7,138.11 | $576.57 | $0.00 | $40.36 | $7,755.04 |
| 14 | $7,755.04 | $576.57 | $0.00 | $43.85 | $8,375.46 |
| 15 | $8,375.46 | $576.57 | $0.00 | $47.36 | $8,999.39 |
| 16 | $8,999.39 | $576.57 | $0.00 | $50.88 | $9,626.84 |
| 17 | $9,626.84 | $576.57 | $0.00 | $54.43 | $10,257.84 |
| 18 | $10,257.84 | $576.57 | $0.00 | $58.00 | $10,892.41 |
| 19 | $10,892.41 | $576.57 | $0.00 | $61.59 | $11,530.57 |
| 20 | $11,530.57 | $576.57 | $0.00 | $65.20 | $12,172.34 |
| 21 | $12,172.34 | $576.57 | $0.00 | $68.82 | $12,817.73 |
| 22 | $12,817.73 | $576.57 | $0.00 | $72.47 | $13,466.77 |
| 23 | $13,466.77 | $576.57 | $0.00 | $76.14 | $14,119.48 |
| 24 | $14,119.48 | $576.57 | $0.00 | $79.83 | $14,775.88 |
| 25 | $14,775.88 | $576.57 | $0.00 | $83.54 | $15,435.99 |
| 26 | $15,435.99 | $576.57 | $0.00 | $87.28 | $16,099.84 |
| 27 | $16,099.84 | $576.57 | $0.00 | $91.03 | $16,767.44 |
| 28 | $16,767.44 | $576.57 | $0.00 | $94.81 | $17,438.82 |
| 29 | $17,438.82 | $576.57 | $0.00 | $98.60 | $18,113.99 |
| 30 | $18,113.99 | $576.57 | $0.00 | $102.42 | $18,792.98 |
| 31 | $18,792.98 | $576.57 | $0.00 | $106.26 | $19,475.81 |
| 32 | $19,475.81 | $576.57 | $0.00 | $110.12 | $20,162.50 |
| 33 | $20,162.50 | $576.57 | $0.00 | $114.00 | $20,853.07 |
| 34 | $20,853.07 | $576.57 | $0.00 | $117.91 | $21,547.55 |
| 35 | $21,547.55 | $576.57 | $0.00 | $121.83 | $22,245.95 |
| 36 | $22,245.95 | $576.57 | $0.00 | $125.78 | $22,948.30 |
| 37 | $22,948.30 | $576.57 | $0.00 | $129.75 | $23,654.62 |
| 38 | $23,654.62 | $576.57 | $0.00 | $133.75 | $24,364.94 |
| 39 | $24,364.94 | $576.57 | $0.00 | $137.76 | $25,079.27 |
| 40 | $25,079.27 | $576.57 | $0.00 | $141.80 | $25,797.64 |
| 41 | $25,797.64 | $576.57 | $0.00 | $145.86 | $26,520.07 |
| 42 | $26,520.07 | $576.57 | $0.00 | $149.95 | $27,246.59 |
| 43 | $27,246.59 | $576.57 | $0.00 | $154.06 | $27,977.22 |
| 44 | $27,977.22 | $576.57 | $0.00 | $158.19 | $28,711.98 |
| 45 | $28,711.98 | $576.57 | $0.00 | $162.34 | $29,450.89 |
| 46 | $29,450.89 | $576.57 | $0.00 | $166.52 | $30,193.98 |
| 47 | $30,193.98 | $576.57 | $0.00 | $170.72 | $30,941.27 |
| 48 | $30,941.27 | $576.57 | $0.00 | $174.95 | $31,692.79 |
| 49 | $31,692.79 | $576.57 | $0.00 | $179.20 | $32,448.56 |
| 50 | $32,448.56 | $576.57 | $0.00 | $183.47 | $33,208.60 |
| 51 | $33,208.60 | $576.57 | $0.00 | $187.77 | $33,972.94 |
| 52 | $33,972.94 | $576.57 | $0.00 | $192.09 | $34,741.60 |
| 53 | $34,741.60 | $576.57 | $0.00 | $196.43 | $35,514.60 |
| 54 | $35,514.60 | $576.57 | $0.00 | $200.80 | $36,291.97 |
| 55 | $36,291.97 | $576.57 | $0.00 | $205.20 | $37,073.74 |
| 56 | $37,073.74 | $576.57 | $0.00 | $209.62 | $37,859.93 |
| 57 | $37,859.93 | $576.57 | $0.00 | $214.07 | $38,650.57 |
| 58 | $38,650.57 | $576.57 | $0.00 | $218.54 | $39,445.68 |
| 59 | $39,445.68 | $576.57 | $0.00 | $223.03 | $40,245.28 |
| 60 | $40,245.28 | $576.57 | $0.00 | $227.55 | $41,049.40 |
| 61 | $41,049.40 | $576.57 | $0.00 | $232.10 | $41,858.07 |
| 62 | $41,858.07 | $576.57 | $0.00 | $236.67 | $42,671.31 |
| 63 | $42,671.31 | $576.57 | $0.00 | $241.27 | $43,489.15 |
| 64 | $43,489.15 | $576.57 | $0.00 | $245.89 | $44,311.61 |
| 65 | $44,311.61 | $576.57 | $0.00 | $250.54 | $45,138.72 |
| 66 | $45,138.72 | $576.57 | $0.00 | $255.22 | $45,970.51 |
| 67 | $45,970.51 | $576.57 | $0.00 | $259.92 | $46,807.00 |
| 68 | $46,807.00 | $576.57 | $0.00 | $264.65 | $47,648.22 |
| 69 | $47,648.22 | $576.57 | $0.00 | $269.41 | $48,494.20 |
| 70 | $48,494.20 | $576.57 | $0.00 | $274.19 | $49,344.96 |
| 71 | $49,344.96 | $576.57 | $0.00 | $279.00 | $50,200.53 |
| 72 | $50,200.53 | $576.57 | $0.00 | $283.84 | $51,060.94 |
| 73 | $51,060.94 | $576.57 | $0.00 | $288.71 | $51,926.22 |
| 74 | $51,926.22 | $576.57 | $0.00 | $293.60 | $52,796.39 |
| 75 | $52,796.39 | $576.57 | $0.00 | $298.52 | $53,671.48 |
| 76 | $53,671.48 | $576.57 | $0.00 | $303.47 | $54,551.52 |
| 77 | $54,551.52 | $576.57 | $0.00 | $308.44 | $55,436.53 |
| 78 | $55,436.53 | $576.57 | $0.00 | $313.45 | $56,326.55 |
| 79 | $56,326.55 | $576.57 | $0.00 | $318.48 | $57,221.60 |
| 80 | $57,221.60 | $576.57 | $0.00 | $323.54 | $58,121.71 |
| 81 | $58,121.71 | $576.57 | $0.00 | $328.63 | $59,026.91 |
| 82 | $59,026.91 | $576.57 | $0.00 | $333.75 | $59,937.23 |
| 83 | $59,937.23 | $576.57 | $0.00 | $338.89 | $60,852.69 |
| 84 | $60,852.69 | $576.57 | $0.00 | $344.07 | $61,773.33 |
| 85 | $61,773.33 | $576.57 | $0.00 | $349.28 | $62,699.18 |
| 86 | $62,699.18 | $576.57 | $0.00 | $354.51 | $63,630.26 |
| 87 | $63,630.26 | $576.57 | $0.00 | $359.77 | $64,566.60 |
| 88 | $64,566.60 | $576.57 | $0.00 | $365.07 | $65,508.24 |
| 89 | $65,508.24 | $576.57 | $0.00 | $370.39 | $66,455.20 |
| 90 | $66,455.20 | $576.57 | $0.00 | $375.75 | $67,407.52 |
| 91 | $67,407.52 | $576.57 | $0.00 | $381.13 | $68,365.22 |
| 92 | $68,365.22 | $576.57 | $0.00 | $386.55 | $69,328.34 |
| 93 | $69,328.34 | $576.57 | $0.00 | $391.99 | $70,296.90 |
| 94 | $70,296.90 | $576.57 | $0.00 | $397.47 | $71,270.94 |
| 95 | $71,270.94 | $576.57 | $0.00 | $402.98 | $72,250.49 |
| 96 | $72,250.49 | $576.57 | $0.00 | $408.51 | $73,235.57 |
| 97 | $73,235.57 | $576.57 | $0.00 | $414.08 | $74,226.22 |
| 98 | $74,226.22 | $576.57 | $0.00 | $419.69 | $75,222.48 |
| 99 | $75,222.48 | $576.57 | $0.00 | $425.32 | $76,224.37 |
| 100 | $76,224.37 | $576.57 | $0.00 | $430.98 | $77,231.92 |
| 101 | $77,231.92 | $576.57 | $0.00 | $436.68 | $78,245.17 |
| 102 | $78,245.17 | $576.57 | $0.00 | $442.41 | $79,264.15 |
| 103 | $79,264.15 | $576.57 | $0.00 | $448.17 | $80,288.89 |
| 104 | $80,288.89 | $576.57 | $0.00 | $453.97 | $81,319.43 |
| 105 | $81,319.43 | $576.57 | $0.00 | $459.79 | $82,355.79 |
| 106 | $82,355.79 | $576.57 | $0.00 | $465.65 | $83,398.01 |
| 107 | $83,398.01 | $576.57 | $0.00 | $471.54 | $84,446.12 |
| 108 | $84,446.12 | $576.57 | $0.00 | $477.47 | $85,500.16 |
| 109 | $85,500.16 | $576.57 | $0.00 | $483.43 | $86,560.16 |
| 110 | $86,560.16 | $576.57 | $0.00 | $489.42 | $87,626.15 |
| 111 | $87,626.15 | $576.57 | $0.00 | $495.45 | $88,698.17 |
| 112 | $88,698.17 | $576.57 | $0.00 | $501.51 | $89,776.25 |
| 113 | $89,776.25 | $576.57 | $0.00 | $507.61 | $90,860.43 |
| 114 | $90,860.43 | $576.57 | $0.00 | $513.74 | $91,950.74 |
| 115 | $91,950.74 | $576.57 | $0.00 | $519.90 | $93,047.21 |
| 116 | $93,047.21 | $576.57 | $0.00 | $526.10 | $94,149.88 |
| 117 | $94,149.88 | $576.57 | $0.00 | $532.34 | $95,258.79 |
| 118 | $95,258.79 | $576.57 | $0.00 | $538.61 | $96,373.97 |
| 119 | $96,373.97 | $576.57 | $0.00 | $544.91 | $97,495.45 |
| 120 | $97,495.45 | $576.57 | $0.00 | $551.25 | $98,623.27 |
| 121 | $98,623.27 | $576.57 | $0.00 | $557.63 | $99,757.47 |
| 122 | $99,757.47 | $576.57 | $0.00 | $564.04 | $100,898.08 |
| 123 | $100,898.08 | $576.57 | $0.00 | $570.49 | $102,045.14 |
| 124 | $102,045.14 | $576.57 | $0.00 | $576.98 | $103,198.69 |
| 125 | $103,198.69 | $576.57 | $0.00 | $583.50 | $104,358.76 |
| 126 | $104,358.76 | $576.57 | $0.00 | $590.06 | $105,525.39 |
| 127 | $105,525.39 | $576.57 | $0.00 | $596.66 | $106,698.62 |
| 128 | $106,698.62 | $576.57 | $0.00 | $603.29 | $107,878.48 |
| 129 | $107,878.48 | $576.57 | $0.00 | $609.96 | $109,065.01 |
| 130 | $109,065.01 | $576.57 | $0.00 | $616.67 | $110,258.25 |
| 131 | $110,258.25 | $576.57 | $0.00 | $623.42 | $111,458.24 |
| 132 | $111,458.24 | $576.57 | $0.00 | $630.20 | $112,665.01 |
| 133 | $112,665.01 | $576.57 | $0.00 | $637.02 | $113,878.60 |
| 134 | $113,878.60 | $576.57 | $0.00 | $643.89 | $115,099.06 |
| 135 | $115,099.06 | $576.57 | $0.00 | $650.79 | $116,326.42 |
| 136 | $116,326.42 | $576.57 | $0.00 | $657.73 | $117,560.72 |
| 137 | $117,560.72 | $576.57 | $0.00 | $664.71 | $118,802.00 |
| 138 | $118,802.00 | $576.57 | $0.00 | $671.72 | $120,050.29 |
| 139 | $120,050.29 | $576.57 | $0.00 | $678.78 | $121,305.64 |
| 140 | $121,305.64 | $576.57 | $0.00 | $685.88 | $122,568.09 |
| 141 | $122,568.09 | $576.57 | $0.00 | $693.02 | $123,837.68 |
| 142 | $123,837.68 | $576.57 | $0.00 | $700.20 | $125,114.45 |
| 143 | $125,114.45 | $576.57 | $0.00 | $707.42 | $126,398.44 |
| 144 | $126,398.44 | $576.57 | $0.00 | $714.68 | $127,689.69 |
| 145 | $127,689.69 | $576.57 | $0.00 | $721.98 | $128,988.24 |
| 146 | $128,988.24 | $576.57 | $0.00 | $729.32 | $130,294.13 |
| 147 | $130,294.13 | $576.57 | $0.00 | $736.70 | $131,607.40 |
| 148 | $131,607.40 | $576.57 | $0.00 | $744.13 | $132,928.10 |
| 149 | $132,928.10 | $576.57 | $0.00 | $751.59 | $134,256.26 |
| 150 | $134,256.26 | $576.57 | $0.00 | $759.10 | $135,591.93 |
| 151 | $135,591.93 | $576.57 | $0.00 | $766.66 | $136,935.16 |
| 152 | $136,935.16 | $576.57 | $0.00 | $774.25 | $138,285.98 |
| 153 | $138,285.98 | $576.57 | $0.00 | $781.89 | $139,644.44 |
| 154 | $139,644.44 | $576.57 | $0.00 | $789.57 | $141,010.58 |
| 155 | $141,010.58 | $576.57 | $0.00 | $797.29 | $142,384.44 |
| 156 | $142,384.44 | $576.57 | $0.00 | $805.06 | $143,766.07 |
| 157 | $143,766.07 | $576.57 | $0.00 | $812.87 | $145,155.51 |
| 158 | $145,155.51 | $576.57 | $0.00 | $820.73 | $146,552.81 |
| 159 | $146,552.81 | $576.57 | $0.00 | $828.63 | $147,958.01 |
| 160 | $147,958.01 | $576.57 | $0.00 | $836.58 | $149,371.16 |
| 161 | $149,371.16 | $576.57 | $0.00 | $844.57 | $150,792.30 |
| 162 | $150,792.30 | $576.57 | $0.00 | $852.60 | $152,221.47 |
| 163 | $152,221.47 | $576.57 | $0.00 | $860.68 | $153,658.72 |
| 164 | $153,658.72 | $576.57 | $0.00 | $868.81 | $155,104.10 |
| 165 | $155,104.10 | $576.57 | $0.00 | $876.98 | $156,557.65 |
| 166 | $156,557.65 | $576.57 | $0.00 | $885.20 | $158,019.42 |
| 167 | $158,019.42 | $576.57 | $0.00 | $893.46 | $159,489.45 |
| 168 | $159,489.45 | $576.57 | $0.00 | $901.78 | $160,967.80 |
| 169 | $160,967.80 | $576.57 | $0.00 | $910.14 | $162,454.51 |
| 170 | $162,454.51 | $576.57 | $0.00 | $918.54 | $163,949.62 |
| 171 | $163,949.62 | $576.57 | $0.00 | $926.99 | $165,453.18 |
| 172 | $165,453.18 | $576.57 | $0.00 | $935.50 | $166,965.25 |
| 173 | $166,965.25 | $576.57 | $0.00 | $944.05 | $168,485.87 |
| 174 | $168,485.87 | $576.57 | $0.00 | $952.64 | $170,015.08 |
| 175 | $170,015.08 | $576.57 | $0.00 | $961.29 | $171,552.94 |
| 176 | $171,552.94 | $576.57 | $0.00 | $969.99 | $173,099.50 |
| 177 | $173,099.50 | $576.57 | $0.00 | $978.73 | $174,654.80 |
| 178 | $174,654.80 | $576.57 | $0.00 | $987.52 | $176,218.89 |
| 179 | $176,218.89 | $576.57 | $0.00 | $996.37 | $177,791.83 |
| 180 | $177,791.83 | $576.57 | $0.00 | $1,005.26 | $179,373.66 |
| 181 | $179,373.66 | $576.57 | $0.00 | $1,014.20 | $180,964.43 |
| 182 | $180,964.43 | $576.57 | $0.00 | $1,023.20 | $182,564.20 |
| 183 | $182,564.20 | $576.57 | $0.00 | $1,032.24 | $184,173.01 |
| 184 | $184,173.01 | $576.57 | $0.00 | $1,041.34 | $185,790.92 |
| 185 | $185,790.92 | $576.57 | $0.00 | $1,050.49 | $187,417.98 |
| 186 | $187,417.98 | $576.57 | $0.00 | $1,059.69 | $189,054.24 |
| 187 | $189,054.24 | $576.57 | $0.00 | $1,068.94 | $190,699.75 |
| 188 | $190,699.75 | $576.57 | $0.00 | $1,078.24 | $192,354.56 |
| 189 | $192,354.56 | $576.57 | $0.00 | $1,087.60 | $194,018.73 |
| 190 | $194,018.73 | $576.57 | $0.00 | $1,097.01 | $195,692.31 |
| 191 | $195,692.31 | $576.57 | $0.00 | $1,106.47 | $197,375.35 |
| 192 | $197,375.35 | $576.57 | $0.00 | $1,115.99 | $199,067.91 |
| 193 | $199,067.91 | $576.57 | $0.00 | $1,125.56 | $200,770.04 |
| 194 | $200,770.04 | $576.57 | $0.00 | $1,135.18 | $202,481.79 |
| 195 | $202,481.79 | $576.57 | $0.00 | $1,144.86 | $204,203.22 |
| 196 | $204,203.22 | $576.57 | $0.00 | $1,154.59 | $205,934.38 |
| 197 | $205,934.38 | $576.57 | $0.00 | $1,164.38 | $207,675.33 |
| 198 | $207,675.33 | $576.57 | $0.00 | $1,174.23 | $209,426.13 |
| 199 | $209,426.13 | $576.57 | $0.00 | $1,184.13 | $211,186.83 |
| 200 | $211,186.83 | $576.57 | $0.00 | $1,194.08 | $212,957.48 |
| 201 | $212,957.48 | $576.57 | $0.00 | $1,204.09 | $214,738.14 |
| 202 | $214,738.14 | $576.57 | $0.00 | $1,214.16 | $216,528.87 |
| 203 | $216,528.87 | $576.57 | $0.00 | $1,224.29 | $218,329.73 |
| 204 | $218,329.73 | $576.57 | $0.00 | $1,234.47 | $220,140.77 |
| 205 | $220,140.77 | $576.57 | $0.00 | $1,244.71 | $221,962.05 |
| 206 | $221,962.05 | $576.57 | $0.00 | $1,255.01 | $223,793.63 |
| 207 | $223,793.63 | $576.57 | $0.00 | $1,265.36 | $225,635.56 |
| 208 | $225,635.56 | $576.57 | $0.00 | $1,275.78 | $227,487.91 |
| 209 | $227,487.91 | $576.57 | $0.00 | $1,286.25 | $229,350.73 |
| 210 | $229,350.73 | $576.57 | $0.00 | $1,296.78 | $231,224.08 |
| 211 | $231,224.08 | $576.57 | $0.00 | $1,307.37 | $233,108.02 |
| 212 | $233,108.02 | $576.57 | $0.00 | $1,318.03 | $235,002.62 |
| 213 | $235,002.62 | $576.57 | $0.00 | $1,328.74 | $236,907.93 |
| 214 | $236,907.93 | $576.57 | $0.00 | $1,339.51 | $238,824.01 |
| 215 | $238,824.01 | $576.57 | $0.00 | $1,350.35 | $240,750.93 |
| 216 | $240,750.93 | $576.57 | $0.00 | $1,361.24 | $242,688.74 |
| 217 | $242,688.74 | $576.57 | $67,597.12 | $1,372.20 | $177,040.39 |
| 218 | $177,040.39 | $576.57 | $0.00 | $1,001.01 | $178,617.97 |
| 219 | $178,617.97 | $576.57 | $0.00 | $1,009.93 | $180,204.47 |
| 220 | $180,204.47 | $576.57 | $0.00 | $1,018.90 | $181,799.94 |
| 221 | $181,799.94 | $576.57 | $0.00 | $1,027.92 | $183,404.43 |
| 222 | $183,404.43 | $576.57 | $0.00 | $1,037.00 | $185,018.00 |
| 223 | $185,018.00 | $576.57 | $0.00 | $1,046.12 | $186,640.69 |
| 224 | $186,640.69 | $576.57 | $0.00 | $1,055.29 | $188,272.55 |
| 225 | $188,272.55 | $576.57 | $0.00 | $1,064.52 | $189,913.64 |
| 226 | $189,913.64 | $576.57 | $0.00 | $1,073.80 | $191,564.01 |
| 227 | $191,564.01 | $576.57 | $0.00 | $1,083.13 | $193,223.71 |
| 228 | $193,223.71 | $576.57 | $0.00 | $1,092.51 | $194,892.79 |
| 229 | $194,892.79 | $576.57 | $70,976.98 | $1,101.95 | $125,594.33 |
| 230 | $125,594.33 | $576.57 | $0.00 | $710.13 | $126,881.03 |
| 231 | $126,881.03 | $576.57 | $0.00 | $717.40 | $128,175.00 |
| 232 | $128,175.00 | $576.57 | $0.00 | $724.72 | $129,476.29 |
| 233 | $129,476.29 | $576.57 | $0.00 | $732.08 | $130,784.94 |
| 234 | $130,784.94 | $576.57 | $0.00 | $739.48 | $132,100.99 |
| 235 | $132,100.99 | $576.57 | $0.00 | $746.92 | $133,424.48 |
| 236 | $133,424.48 | $576.57 | $0.00 | $754.40 | $134,755.45 |
| 237 | $134,755.45 | $576.57 | $0.00 | $761.93 | $136,093.95 |
| 238 | $136,093.95 | $576.57 | $0.00 | $769.49 | $137,440.01 |
| 239 | $137,440.01 | $576.57 | $0.00 | $777.11 | $138,793.69 |
| 240 | $138,793.69 | $576.57 | $0.00 | $784.76 | $140,155.02 |
| 241 | $140,155.02 | $576.57 | $74,525.83 | $792.46 | $66,998.22 |
| 242 | $66,998.22 | $576.57 | $0.00 | $378.82 | $67,953.61 |
| 243 | $67,953.61 | $576.57 | $0.00 | $384.22 | $68,914.40 |
| 244 | $68,914.40 | $576.57 | $0.00 | $389.65 | $69,880.62 |
| 245 | $69,880.62 | $576.57 | $0.00 | $395.12 | $70,852.31 |
| 246 | $70,852.31 | $576.57 | $0.00 | $400.61 | $71,829.49 |
| 247 | $71,829.49 | $576.57 | $0.00 | $406.13 | $72,812.19 |
| 248 | $72,812.19 | $576.57 | $0.00 | $411.69 | $73,800.45 |
| 249 | $73,800.45 | $576.57 | $0.00 | $417.28 | $74,794.30 |
| 250 | $74,794.30 | $576.57 | $0.00 | $422.90 | $75,793.77 |
| 251 | $75,793.77 | $576.57 | $0.00 | $428.55 | $76,798.89 |
| 252 | $76,798.89 | $576.57 | $0.00 | $434.23 | $77,809.69 |
| 253 | $77,809.69 | $0.00 | $78,252.12 | $439.95 | ($2.48) |