How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $64,363 |
| Monthly savings required | $509 |
How much will it cost to send your child to Potomac College Herndon in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $257,453.63 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $509.48 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 | $24,820.00 |
| 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 Potomac College Herndon in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $509.48 | $0.00 | $0.00 | $509.48 |
| 2 | $509.48 | $509.48 | $0.00 | $2.88 | $1,021.84 |
| 3 | $1,021.84 | $509.48 | $0.00 | $5.78 | $1,537.10 |
| 4 | $1,537.10 | $509.48 | $0.00 | $8.69 | $2,055.27 |
| 5 | $2,055.27 | $509.48 | $0.00 | $11.62 | $2,576.37 |
| 6 | $2,576.37 | $509.48 | $0.00 | $14.57 | $3,100.42 |
| 7 | $3,100.42 | $509.48 | $0.00 | $17.53 | $3,627.43 |
| 8 | $3,627.43 | $509.48 | $0.00 | $20.51 | $4,157.42 |
| 9 | $4,157.42 | $509.48 | $0.00 | $23.51 | $4,690.41 |
| 10 | $4,690.41 | $509.48 | $0.00 | $26.52 | $5,226.41 |
| 11 | $5,226.41 | $509.48 | $0.00 | $29.55 | $5,765.44 |
| 12 | $5,765.44 | $509.48 | $0.00 | $32.60 | $6,307.52 |
| 13 | $6,307.52 | $509.48 | $0.00 | $35.66 | $6,852.66 |
| 14 | $6,852.66 | $509.48 | $0.00 | $38.75 | $7,400.89 |
| 15 | $7,400.89 | $509.48 | $0.00 | $41.85 | $7,952.22 |
| 16 | $7,952.22 | $509.48 | $0.00 | $44.96 | $8,506.66 |
| 17 | $8,506.66 | $509.48 | $0.00 | $48.10 | $9,064.24 |
| 18 | $9,064.24 | $509.48 | $0.00 | $51.25 | $9,624.97 |
| 19 | $9,624.97 | $509.48 | $0.00 | $54.42 | $10,188.87 |
| 20 | $10,188.87 | $509.48 | $0.00 | $57.61 | $10,755.96 |
| 21 | $10,755.96 | $509.48 | $0.00 | $60.82 | $11,326.26 |
| 22 | $11,326.26 | $509.48 | $0.00 | $64.04 | $11,899.78 |
| 23 | $11,899.78 | $509.48 | $0.00 | $67.28 | $12,476.54 |
| 24 | $12,476.54 | $509.48 | $0.00 | $70.54 | $13,056.56 |
| 25 | $13,056.56 | $509.48 | $0.00 | $73.82 | $13,639.86 |
| 26 | $13,639.86 | $509.48 | $0.00 | $77.12 | $14,226.46 |
| 27 | $14,226.46 | $509.48 | $0.00 | $80.44 | $14,816.38 |
| 28 | $14,816.38 | $509.48 | $0.00 | $83.77 | $15,409.63 |
| 29 | $15,409.63 | $509.48 | $0.00 | $87.13 | $16,006.24 |
| 30 | $16,006.24 | $509.48 | $0.00 | $90.50 | $16,606.22 |
| 31 | $16,606.22 | $509.48 | $0.00 | $93.89 | $17,209.59 |
| 32 | $17,209.59 | $509.48 | $0.00 | $97.31 | $17,816.38 |
| 33 | $17,816.38 | $509.48 | $0.00 | $100.74 | $18,426.60 |
| 34 | $18,426.60 | $509.48 | $0.00 | $104.19 | $19,040.27 |
| 35 | $19,040.27 | $509.48 | $0.00 | $107.66 | $19,657.41 |
| 36 | $19,657.41 | $509.48 | $0.00 | $111.15 | $20,278.04 |
| 37 | $20,278.04 | $509.48 | $0.00 | $114.65 | $20,902.17 |
| 38 | $20,902.17 | $509.48 | $0.00 | $118.18 | $21,529.83 |
| 39 | $21,529.83 | $509.48 | $0.00 | $121.73 | $22,161.04 |
| 40 | $22,161.04 | $509.48 | $0.00 | $125.30 | $22,795.82 |
| 41 | $22,795.82 | $509.48 | $0.00 | $128.89 | $23,434.19 |
| 42 | $23,434.19 | $509.48 | $0.00 | $132.50 | $24,076.17 |
| 43 | $24,076.17 | $509.48 | $0.00 | $136.13 | $24,721.78 |
| 44 | $24,721.78 | $509.48 | $0.00 | $139.78 | $25,371.04 |
| 45 | $25,371.04 | $509.48 | $0.00 | $143.45 | $26,023.97 |
| 46 | $26,023.97 | $509.48 | $0.00 | $147.14 | $26,680.59 |
| 47 | $26,680.59 | $509.48 | $0.00 | $150.86 | $27,340.93 |
| 48 | $27,340.93 | $509.48 | $0.00 | $154.59 | $28,005.00 |
| 49 | $28,005.00 | $509.48 | $0.00 | $158.34 | $28,672.82 |
| 50 | $28,672.82 | $509.48 | $0.00 | $162.12 | $29,344.42 |
| 51 | $29,344.42 | $509.48 | $0.00 | $165.92 | $30,019.82 |
| 52 | $30,019.82 | $509.48 | $0.00 | $169.74 | $30,699.04 |
| 53 | $30,699.04 | $509.48 | $0.00 | $173.58 | $31,382.10 |
| 54 | $31,382.10 | $509.48 | $0.00 | $177.44 | $32,069.02 |
| 55 | $32,069.02 | $509.48 | $0.00 | $181.32 | $32,759.82 |
| 56 | $32,759.82 | $509.48 | $0.00 | $185.23 | $33,454.53 |
| 57 | $33,454.53 | $509.48 | $0.00 | $189.16 | $34,153.17 |
| 58 | $34,153.17 | $509.48 | $0.00 | $193.11 | $34,855.76 |
| 59 | $34,855.76 | $509.48 | $0.00 | $197.08 | $35,562.32 |
| 60 | $35,562.32 | $509.48 | $0.00 | $201.07 | $36,272.87 |
| 61 | $36,272.87 | $509.48 | $0.00 | $205.09 | $36,987.44 |
| 62 | $36,987.44 | $509.48 | $0.00 | $209.13 | $37,706.05 |
| 63 | $37,706.05 | $509.48 | $0.00 | $213.20 | $38,428.73 |
| 64 | $38,428.73 | $509.48 | $0.00 | $217.28 | $39,155.49 |
| 65 | $39,155.49 | $509.48 | $0.00 | $221.39 | $39,886.36 |
| 66 | $39,886.36 | $509.48 | $0.00 | $225.52 | $40,621.36 |
| 67 | $40,621.36 | $509.48 | $0.00 | $229.68 | $41,360.52 |
| 68 | $41,360.52 | $509.48 | $0.00 | $233.86 | $42,103.86 |
| 69 | $42,103.86 | $509.48 | $0.00 | $238.06 | $42,851.40 |
| 70 | $42,851.40 | $509.48 | $0.00 | $242.29 | $43,603.17 |
| 71 | $43,603.17 | $509.48 | $0.00 | $246.54 | $44,359.19 |
| 72 | $44,359.19 | $509.48 | $0.00 | $250.81 | $45,119.48 |
| 73 | $45,119.48 | $509.48 | $0.00 | $255.11 | $45,884.07 |
| 74 | $45,884.07 | $509.48 | $0.00 | $259.44 | $46,652.99 |
| 75 | $46,652.99 | $509.48 | $0.00 | $263.78 | $47,426.25 |
| 76 | $47,426.25 | $509.48 | $0.00 | $268.15 | $48,203.88 |
| 77 | $48,203.88 | $509.48 | $0.00 | $272.55 | $48,985.91 |
| 78 | $48,985.91 | $509.48 | $0.00 | $276.97 | $49,772.36 |
| 79 | $49,772.36 | $509.48 | $0.00 | $281.42 | $50,563.26 |
| 80 | $50,563.26 | $509.48 | $0.00 | $285.89 | $51,358.63 |
| 81 | $51,358.63 | $509.48 | $0.00 | $290.39 | $52,158.50 |
| 82 | $52,158.50 | $509.48 | $0.00 | $294.91 | $52,962.89 |
| 83 | $52,962.89 | $509.48 | $0.00 | $299.46 | $53,771.83 |
| 84 | $53,771.83 | $509.48 | $0.00 | $304.03 | $54,585.34 |
| 85 | $54,585.34 | $509.48 | $0.00 | $308.63 | $55,403.45 |
| 86 | $55,403.45 | $509.48 | $0.00 | $313.26 | $56,226.19 |
| 87 | $56,226.19 | $509.48 | $0.00 | $317.91 | $57,053.58 |
| 88 | $57,053.58 | $509.48 | $0.00 | $322.59 | $57,885.65 |
| 89 | $57,885.65 | $509.48 | $0.00 | $327.29 | $58,722.42 |
| 90 | $58,722.42 | $509.48 | $0.00 | $332.03 | $59,563.93 |
| 91 | $59,563.93 | $509.48 | $0.00 | $336.78 | $60,410.19 |
| 92 | $60,410.19 | $509.48 | $0.00 | $341.57 | $61,261.24 |
| 93 | $61,261.24 | $509.48 | $0.00 | $346.38 | $62,117.10 |
| 94 | $62,117.10 | $509.48 | $0.00 | $351.22 | $62,977.80 |
| 95 | $62,977.80 | $509.48 | $0.00 | $356.09 | $63,843.37 |
| 96 | $63,843.37 | $509.48 | $0.00 | $360.98 | $64,713.83 |
| 97 | $64,713.83 | $509.48 | $0.00 | $365.90 | $65,589.21 |
| 98 | $65,589.21 | $509.48 | $0.00 | $370.85 | $66,469.54 |
| 99 | $66,469.54 | $509.48 | $0.00 | $375.83 | $67,354.85 |
| 100 | $67,354.85 | $509.48 | $0.00 | $380.83 | $68,245.16 |
| 101 | $68,245.16 | $509.48 | $0.00 | $385.87 | $69,140.51 |
| 102 | $69,140.51 | $509.48 | $0.00 | $390.93 | $70,040.92 |
| 103 | $70,040.92 | $509.48 | $0.00 | $396.02 | $70,946.42 |
| 104 | $70,946.42 | $509.48 | $0.00 | $401.14 | $71,857.04 |
| 105 | $71,857.04 | $509.48 | $0.00 | $406.29 | $72,772.81 |
| 106 | $72,772.81 | $509.48 | $0.00 | $411.47 | $73,693.76 |
| 107 | $73,693.76 | $509.48 | $0.00 | $416.68 | $74,619.92 |
| 108 | $74,619.92 | $509.48 | $0.00 | $421.91 | $75,551.31 |
| 109 | $75,551.31 | $509.48 | $0.00 | $427.18 | $76,487.97 |
| 110 | $76,487.97 | $509.48 | $0.00 | $432.47 | $77,429.92 |
| 111 | $77,429.92 | $509.48 | $0.00 | $437.80 | $78,377.20 |
| 112 | $78,377.20 | $509.48 | $0.00 | $443.16 | $79,329.84 |
| 113 | $79,329.84 | $509.48 | $0.00 | $448.54 | $80,287.86 |
| 114 | $80,287.86 | $509.48 | $0.00 | $453.96 | $81,251.30 |
| 115 | $81,251.30 | $509.48 | $0.00 | $459.41 | $82,220.19 |
| 116 | $82,220.19 | $509.48 | $0.00 | $464.88 | $83,194.55 |
| 117 | $83,194.55 | $509.48 | $0.00 | $470.39 | $84,174.42 |
| 118 | $84,174.42 | $509.48 | $0.00 | $475.93 | $85,159.83 |
| 119 | $85,159.83 | $509.48 | $0.00 | $481.51 | $86,150.82 |
| 120 | $86,150.82 | $509.48 | $0.00 | $487.11 | $87,147.41 |
| 121 | $87,147.41 | $509.48 | $0.00 | $492.74 | $88,149.63 |
| 122 | $88,149.63 | $509.48 | $0.00 | $498.41 | $89,157.52 |
| 123 | $89,157.52 | $509.48 | $0.00 | $504.11 | $90,171.11 |
| 124 | $90,171.11 | $509.48 | $0.00 | $509.84 | $91,190.43 |
| 125 | $91,190.43 | $509.48 | $0.00 | $515.60 | $92,215.51 |
| 126 | $92,215.51 | $509.48 | $0.00 | $521.40 | $93,246.39 |
| 127 | $93,246.39 | $509.48 | $0.00 | $527.23 | $94,283.10 |
| 128 | $94,283.10 | $509.48 | $0.00 | $533.09 | $95,325.67 |
| 129 | $95,325.67 | $509.48 | $0.00 | $538.99 | $96,374.14 |
| 130 | $96,374.14 | $509.48 | $0.00 | $544.91 | $97,428.53 |
| 131 | $97,428.53 | $509.48 | $0.00 | $550.88 | $98,488.89 |
| 132 | $98,488.89 | $509.48 | $0.00 | $556.87 | $99,555.24 |
| 133 | $99,555.24 | $509.48 | $0.00 | $562.90 | $100,627.62 |
| 134 | $100,627.62 | $509.48 | $0.00 | $568.96 | $101,706.06 |
| 135 | $101,706.06 | $509.48 | $0.00 | $575.06 | $102,790.60 |
| 136 | $102,790.60 | $509.48 | $0.00 | $581.19 | $103,881.27 |
| 137 | $103,881.27 | $509.48 | $0.00 | $587.36 | $104,978.11 |
| 138 | $104,978.11 | $509.48 | $0.00 | $593.56 | $106,081.15 |
| 139 | $106,081.15 | $509.48 | $0.00 | $599.80 | $107,190.43 |
| 140 | $107,190.43 | $509.48 | $0.00 | $606.07 | $108,305.98 |
| 141 | $108,305.98 | $509.48 | $0.00 | $612.38 | $109,427.84 |
| 142 | $109,427.84 | $509.48 | $0.00 | $618.72 | $110,556.04 |
| 143 | $110,556.04 | $509.48 | $0.00 | $625.10 | $111,690.62 |
| 144 | $111,690.62 | $509.48 | $0.00 | $631.52 | $112,831.62 |
| 145 | $112,831.62 | $509.48 | $0.00 | $637.97 | $113,979.07 |
| 146 | $113,979.07 | $509.48 | $0.00 | $644.45 | $115,133.00 |
| 147 | $115,133.00 | $509.48 | $0.00 | $650.98 | $116,293.46 |
| 148 | $116,293.46 | $509.48 | $0.00 | $657.54 | $117,460.48 |
| 149 | $117,460.48 | $509.48 | $0.00 | $664.14 | $118,634.10 |
| 150 | $118,634.10 | $509.48 | $0.00 | $670.77 | $119,814.35 |
| 151 | $119,814.35 | $509.48 | $0.00 | $677.45 | $121,001.28 |
| 152 | $121,001.28 | $509.48 | $0.00 | $684.16 | $122,194.92 |
| 153 | $122,194.92 | $509.48 | $0.00 | $690.91 | $123,395.31 |
| 154 | $123,395.31 | $509.48 | $0.00 | $697.70 | $124,602.49 |
| 155 | $124,602.49 | $509.48 | $0.00 | $704.52 | $125,816.49 |
| 156 | $125,816.49 | $509.48 | $0.00 | $711.38 | $127,037.35 |
| 157 | $127,037.35 | $509.48 | $0.00 | $718.29 | $128,265.12 |
| 158 | $128,265.12 | $509.48 | $0.00 | $725.23 | $129,499.83 |
| 159 | $129,499.83 | $509.48 | $0.00 | $732.21 | $130,741.52 |
| 160 | $130,741.52 | $509.48 | $0.00 | $739.23 | $131,990.23 |
| 161 | $131,990.23 | $509.48 | $0.00 | $746.29 | $133,246.00 |
| 162 | $133,246.00 | $509.48 | $0.00 | $753.39 | $134,508.87 |
| 163 | $134,508.87 | $509.48 | $0.00 | $760.53 | $135,778.88 |
| 164 | $135,778.88 | $509.48 | $0.00 | $767.71 | $137,056.07 |
| 165 | $137,056.07 | $509.48 | $0.00 | $774.93 | $138,340.48 |
| 166 | $138,340.48 | $509.48 | $0.00 | $782.20 | $139,632.16 |
| 167 | $139,632.16 | $509.48 | $0.00 | $789.50 | $140,931.14 |
| 168 | $140,931.14 | $509.48 | $0.00 | $796.85 | $142,237.47 |
| 169 | $142,237.47 | $509.48 | $0.00 | $804.23 | $143,551.18 |
| 170 | $143,551.18 | $509.48 | $0.00 | $811.66 | $144,872.32 |
| 171 | $144,872.32 | $509.48 | $0.00 | $819.13 | $146,200.93 |
| 172 | $146,200.93 | $509.48 | $0.00 | $826.64 | $147,537.05 |
| 173 | $147,537.05 | $509.48 | $0.00 | $834.20 | $148,880.73 |
| 174 | $148,880.73 | $509.48 | $0.00 | $841.79 | $150,232.00 |
| 175 | $150,232.00 | $509.48 | $0.00 | $849.43 | $151,590.91 |
| 176 | $151,590.91 | $509.48 | $0.00 | $857.12 | $152,957.51 |
| 177 | $152,957.51 | $509.48 | $0.00 | $864.84 | $154,331.83 |
| 178 | $154,331.83 | $509.48 | $0.00 | $872.61 | $155,713.92 |
| 179 | $155,713.92 | $509.48 | $0.00 | $880.43 | $157,103.83 |
| 180 | $157,103.83 | $509.48 | $0.00 | $888.29 | $158,501.60 |
| 181 | $158,501.60 | $509.48 | $0.00 | $896.19 | $159,907.27 |
| 182 | $159,907.27 | $509.48 | $0.00 | $904.14 | $161,320.89 |
| 183 | $161,320.89 | $509.48 | $0.00 | $912.13 | $162,742.50 |
| 184 | $162,742.50 | $509.48 | $0.00 | $920.17 | $164,172.15 |
| 185 | $164,172.15 | $509.48 | $0.00 | $928.25 | $165,609.88 |
| 186 | $165,609.88 | $509.48 | $0.00 | $936.38 | $167,055.74 |
| 187 | $167,055.74 | $509.48 | $0.00 | $944.56 | $168,509.78 |
| 188 | $168,509.78 | $509.48 | $0.00 | $952.78 | $169,972.04 |
| 189 | $169,972.04 | $509.48 | $0.00 | $961.05 | $171,442.57 |
| 190 | $171,442.57 | $509.48 | $0.00 | $969.36 | $172,921.41 |
| 191 | $172,921.41 | $509.48 | $0.00 | $977.72 | $174,408.61 |
| 192 | $174,408.61 | $509.48 | $0.00 | $986.13 | $175,904.22 |
| 193 | $175,904.22 | $509.48 | $0.00 | $994.59 | $177,408.29 |
| 194 | $177,408.29 | $509.48 | $0.00 | $1,003.09 | $178,920.86 |
| 195 | $178,920.86 | $509.48 | $0.00 | $1,011.64 | $180,441.98 |
| 196 | $180,441.98 | $509.48 | $0.00 | $1,020.25 | $181,971.71 |
| 197 | $181,971.71 | $509.48 | $0.00 | $1,028.89 | $183,510.08 |
| 198 | $183,510.08 | $509.48 | $0.00 | $1,037.59 | $185,057.15 |
| 199 | $185,057.15 | $509.48 | $0.00 | $1,046.34 | $186,612.97 |
| 200 | $186,612.97 | $509.48 | $0.00 | $1,055.14 | $188,177.59 |
| 201 | $188,177.59 | $509.48 | $0.00 | $1,063.98 | $189,751.05 |
| 202 | $189,751.05 | $509.48 | $0.00 | $1,072.88 | $191,333.41 |
| 203 | $191,333.41 | $509.48 | $0.00 | $1,081.83 | $192,924.72 |
| 204 | $192,924.72 | $509.48 | $0.00 | $1,090.82 | $194,525.02 |
| 205 | $194,525.02 | $509.48 | $0.00 | $1,099.87 | $196,134.37 |
| 206 | $196,134.37 | $509.48 | $0.00 | $1,108.97 | $197,752.82 |
| 207 | $197,752.82 | $509.48 | $0.00 | $1,118.12 | $199,380.42 |
| 208 | $199,380.42 | $509.48 | $0.00 | $1,127.33 | $201,017.23 |
| 209 | $201,017.23 | $509.48 | $0.00 | $1,136.58 | $202,663.29 |
| 210 | $202,663.29 | $509.48 | $0.00 | $1,145.89 | $204,318.66 |
| 211 | $204,318.66 | $509.48 | $0.00 | $1,155.25 | $205,983.39 |
| 212 | $205,983.39 | $509.48 | $0.00 | $1,164.66 | $207,657.53 |
| 213 | $207,657.53 | $509.48 | $0.00 | $1,174.13 | $209,341.14 |
| 214 | $209,341.14 | $509.48 | $0.00 | $1,183.65 | $211,034.27 |
| 215 | $211,034.27 | $509.48 | $0.00 | $1,193.22 | $212,736.97 |
| 216 | $212,736.97 | $509.48 | $0.00 | $1,202.85 | $214,449.30 |
| 217 | $214,449.30 | $509.48 | $59,732.29 | $1,212.53 | $156,439.02 |
| 218 | $156,439.02 | $509.48 | $0.00 | $884.53 | $157,833.03 |
| 219 | $157,833.03 | $509.48 | $0.00 | $892.41 | $159,234.92 |
| 220 | $159,234.92 | $509.48 | $0.00 | $900.34 | $160,644.74 |
| 221 | $160,644.74 | $509.48 | $0.00 | $908.31 | $162,062.53 |
| 222 | $162,062.53 | $509.48 | $0.00 | $916.33 | $163,488.34 |
| 223 | $163,488.34 | $509.48 | $0.00 | $924.39 | $164,922.21 |
| 224 | $164,922.21 | $509.48 | $0.00 | $932.49 | $166,364.18 |
| 225 | $166,364.18 | $509.48 | $0.00 | $940.65 | $167,814.31 |
| 226 | $167,814.31 | $509.48 | $0.00 | $948.85 | $169,272.64 |
| 227 | $169,272.64 | $509.48 | $0.00 | $957.09 | $170,739.21 |
| 228 | $170,739.21 | $509.48 | $0.00 | $965.38 | $172,214.07 |
| 229 | $172,214.07 | $509.48 | $62,718.90 | $973.72 | $110,978.37 |
| 230 | $110,978.37 | $509.48 | $0.00 | $627.49 | $112,115.34 |
| 231 | $112,115.34 | $509.48 | $0.00 | $633.92 | $113,258.74 |
| 232 | $113,258.74 | $509.48 | $0.00 | $640.38 | $114,408.60 |
| 233 | $114,408.60 | $509.48 | $0.00 | $646.88 | $115,564.96 |
| 234 | $115,564.96 | $509.48 | $0.00 | $653.42 | $116,727.86 |
| 235 | $116,727.86 | $509.48 | $0.00 | $660.00 | $117,897.34 |
| 236 | $117,897.34 | $509.48 | $0.00 | $666.61 | $119,073.43 |
| 237 | $119,073.43 | $509.48 | $0.00 | $673.26 | $120,256.17 |
| 238 | $120,256.17 | $509.48 | $0.00 | $679.95 | $121,445.60 |
| 239 | $121,445.60 | $509.48 | $0.00 | $686.67 | $122,641.75 |
| 240 | $122,641.75 | $509.48 | $0.00 | $693.43 | $123,844.66 |
| 241 | $123,844.66 | $509.48 | $65,854.85 | $700.24 | $59,199.53 |
| 242 | $59,199.53 | $509.48 | $0.00 | $334.72 | $60,043.73 |
| 243 | $60,043.73 | $509.48 | $0.00 | $339.50 | $60,892.71 |
| 244 | $60,892.71 | $509.48 | $0.00 | $344.30 | $61,746.49 |
| 245 | $61,746.49 | $509.48 | $0.00 | $349.12 | $62,605.09 |
| 246 | $62,605.09 | $509.48 | $0.00 | $353.98 | $63,468.55 |
| 247 | $63,468.55 | $509.48 | $0.00 | $358.86 | $64,336.89 |
| 248 | $64,336.89 | $509.48 | $0.00 | $363.77 | $65,210.14 |
| 249 | $65,210.14 | $509.48 | $0.00 | $368.71 | $66,088.33 |
| 250 | $66,088.33 | $509.48 | $0.00 | $373.67 | $66,971.48 |
| 251 | $66,971.48 | $509.48 | $0.00 | $378.67 | $67,859.63 |
| 252 | $67,859.63 | $509.48 | $0.00 | $383.69 | $68,752.80 |
| 253 | $68,752.80 | $0.00 | $69,147.59 | $388.74 | ($6.05) |