How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,512 |
| Monthly savings required | $455 |
How much will it cost to send your child to Concord University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $230,048.62 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $455.25 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 | $22,178.00 |
| 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 Concord University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $455.25 | $0.00 | $0.00 | $455.25 |
| 2 | $455.25 | $455.25 | $0.00 | $2.57 | $913.07 |
| 3 | $913.07 | $455.25 | $0.00 | $5.16 | $1,373.48 |
| 4 | $1,373.48 | $455.25 | $0.00 | $7.77 | $1,836.50 |
| 5 | $1,836.50 | $455.25 | $0.00 | $10.38 | $2,302.13 |
| 6 | $2,302.13 | $455.25 | $0.00 | $13.02 | $2,770.40 |
| 7 | $2,770.40 | $455.25 | $0.00 | $15.66 | $3,241.31 |
| 8 | $3,241.31 | $455.25 | $0.00 | $18.33 | $3,714.89 |
| 9 | $3,714.89 | $455.25 | $0.00 | $21.00 | $4,191.14 |
| 10 | $4,191.14 | $455.25 | $0.00 | $23.70 | $4,670.09 |
| 11 | $4,670.09 | $455.25 | $0.00 | $26.41 | $5,151.75 |
| 12 | $5,151.75 | $455.25 | $0.00 | $29.13 | $5,636.13 |
| 13 | $5,636.13 | $455.25 | $0.00 | $31.87 | $6,123.25 |
| 14 | $6,123.25 | $455.25 | $0.00 | $34.62 | $6,613.12 |
| 15 | $6,613.12 | $455.25 | $0.00 | $37.39 | $7,105.76 |
| 16 | $7,105.76 | $455.25 | $0.00 | $40.18 | $7,601.19 |
| 17 | $7,601.19 | $455.25 | $0.00 | $42.98 | $8,099.42 |
| 18 | $8,099.42 | $455.25 | $0.00 | $45.80 | $8,600.47 |
| 19 | $8,600.47 | $455.25 | $0.00 | $48.63 | $9,104.35 |
| 20 | $9,104.35 | $455.25 | $0.00 | $51.48 | $9,611.08 |
| 21 | $9,611.08 | $455.25 | $0.00 | $54.34 | $10,120.67 |
| 22 | $10,120.67 | $455.25 | $0.00 | $57.22 | $10,633.14 |
| 23 | $10,633.14 | $455.25 | $0.00 | $60.12 | $11,148.51 |
| 24 | $11,148.51 | $455.25 | $0.00 | $63.04 | $11,666.80 |
| 25 | $11,666.80 | $455.25 | $0.00 | $65.97 | $12,188.02 |
| 26 | $12,188.02 | $455.25 | $0.00 | $68.91 | $12,712.18 |
| 27 | $12,712.18 | $455.25 | $0.00 | $71.88 | $13,239.31 |
| 28 | $13,239.31 | $455.25 | $0.00 | $74.86 | $13,769.42 |
| 29 | $13,769.42 | $455.25 | $0.00 | $77.85 | $14,302.52 |
| 30 | $14,302.52 | $455.25 | $0.00 | $80.87 | $14,838.64 |
| 31 | $14,838.64 | $455.25 | $0.00 | $83.90 | $15,377.79 |
| 32 | $15,377.79 | $455.25 | $0.00 | $86.95 | $15,919.99 |
| 33 | $15,919.99 | $455.25 | $0.00 | $90.01 | $16,465.25 |
| 34 | $16,465.25 | $455.25 | $0.00 | $93.10 | $17,013.60 |
| 35 | $17,013.60 | $455.25 | $0.00 | $96.20 | $17,565.05 |
| 36 | $17,565.05 | $455.25 | $0.00 | $99.32 | $18,119.62 |
| 37 | $18,119.62 | $455.25 | $0.00 | $102.45 | $18,677.32 |
| 38 | $18,677.32 | $455.25 | $0.00 | $105.60 | $19,238.17 |
| 39 | $19,238.17 | $455.25 | $0.00 | $108.78 | $19,802.20 |
| 40 | $19,802.20 | $455.25 | $0.00 | $111.96 | $20,369.41 |
| 41 | $20,369.41 | $455.25 | $0.00 | $115.17 | $20,939.83 |
| 42 | $20,939.83 | $455.25 | $0.00 | $118.40 | $21,513.48 |
| 43 | $21,513.48 | $455.25 | $0.00 | $121.64 | $22,090.37 |
| 44 | $22,090.37 | $455.25 | $0.00 | $124.90 | $22,670.52 |
| 45 | $22,670.52 | $455.25 | $0.00 | $128.18 | $23,253.95 |
| 46 | $23,253.95 | $455.25 | $0.00 | $131.48 | $23,840.68 |
| 47 | $23,840.68 | $455.25 | $0.00 | $134.80 | $24,430.73 |
| 48 | $24,430.73 | $455.25 | $0.00 | $138.13 | $25,024.11 |
| 49 | $25,024.11 | $455.25 | $0.00 | $141.49 | $25,620.85 |
| 50 | $25,620.85 | $455.25 | $0.00 | $144.86 | $26,220.96 |
| 51 | $26,220.96 | $455.25 | $0.00 | $148.26 | $26,824.47 |
| 52 | $26,824.47 | $455.25 | $0.00 | $151.67 | $27,431.39 |
| 53 | $27,431.39 | $455.25 | $0.00 | $155.10 | $28,041.74 |
| 54 | $28,041.74 | $455.25 | $0.00 | $158.55 | $28,655.54 |
| 55 | $28,655.54 | $455.25 | $0.00 | $162.02 | $29,272.81 |
| 56 | $29,272.81 | $455.25 | $0.00 | $165.51 | $29,893.57 |
| 57 | $29,893.57 | $455.25 | $0.00 | $169.02 | $30,517.84 |
| 58 | $30,517.84 | $455.25 | $0.00 | $172.55 | $31,145.64 |
| 59 | $31,145.64 | $455.25 | $0.00 | $176.10 | $31,776.99 |
| 60 | $31,776.99 | $455.25 | $0.00 | $179.67 | $32,411.91 |
| 61 | $32,411.91 | $455.25 | $0.00 | $183.26 | $33,050.42 |
| 62 | $33,050.42 | $455.25 | $0.00 | $186.87 | $33,692.54 |
| 63 | $33,692.54 | $455.25 | $0.00 | $190.50 | $34,338.29 |
| 64 | $34,338.29 | $455.25 | $0.00 | $194.15 | $34,987.69 |
| 65 | $34,987.69 | $455.25 | $0.00 | $197.83 | $35,640.77 |
| 66 | $35,640.77 | $455.25 | $0.00 | $201.52 | $36,297.54 |
| 67 | $36,297.54 | $455.25 | $0.00 | $205.23 | $36,958.02 |
| 68 | $36,958.02 | $455.25 | $0.00 | $208.97 | $37,622.24 |
| 69 | $37,622.24 | $455.25 | $0.00 | $212.72 | $38,290.21 |
| 70 | $38,290.21 | $455.25 | $0.00 | $216.50 | $38,961.96 |
| 71 | $38,961.96 | $455.25 | $0.00 | $220.30 | $39,637.51 |
| 72 | $39,637.51 | $455.25 | $0.00 | $224.12 | $40,316.88 |
| 73 | $40,316.88 | $455.25 | $0.00 | $227.96 | $41,000.09 |
| 74 | $41,000.09 | $455.25 | $0.00 | $231.82 | $41,687.16 |
| 75 | $41,687.16 | $455.25 | $0.00 | $235.71 | $42,378.12 |
| 76 | $42,378.12 | $455.25 | $0.00 | $239.61 | $43,072.98 |
| 77 | $43,072.98 | $455.25 | $0.00 | $243.54 | $43,771.77 |
| 78 | $43,771.77 | $455.25 | $0.00 | $247.49 | $44,474.51 |
| 79 | $44,474.51 | $455.25 | $0.00 | $251.47 | $45,181.23 |
| 80 | $45,181.23 | $455.25 | $0.00 | $255.46 | $45,891.94 |
| 81 | $45,891.94 | $455.25 | $0.00 | $259.48 | $46,606.67 |
| 82 | $46,606.67 | $455.25 | $0.00 | $263.52 | $47,325.44 |
| 83 | $47,325.44 | $455.25 | $0.00 | $267.58 | $48,048.27 |
| 84 | $48,048.27 | $455.25 | $0.00 | $271.67 | $48,775.19 |
| 85 | $48,775.19 | $455.25 | $0.00 | $275.78 | $49,506.22 |
| 86 | $49,506.22 | $455.25 | $0.00 | $279.92 | $50,241.39 |
| 87 | $50,241.39 | $455.25 | $0.00 | $284.07 | $50,980.71 |
| 88 | $50,980.71 | $455.25 | $0.00 | $288.25 | $51,724.21 |
| 89 | $51,724.21 | $455.25 | $0.00 | $292.46 | $52,471.92 |
| 90 | $52,471.92 | $455.25 | $0.00 | $296.68 | $53,223.85 |
| 91 | $53,223.85 | $455.25 | $0.00 | $300.94 | $53,980.04 |
| 92 | $53,980.04 | $455.25 | $0.00 | $305.21 | $54,740.50 |
| 93 | $54,740.50 | $455.25 | $0.00 | $309.51 | $55,505.26 |
| 94 | $55,505.26 | $455.25 | $0.00 | $313.83 | $56,274.34 |
| 95 | $56,274.34 | $455.25 | $0.00 | $318.18 | $57,047.77 |
| 96 | $57,047.77 | $455.25 | $0.00 | $322.56 | $57,825.58 |
| 97 | $57,825.58 | $455.25 | $0.00 | $326.95 | $58,607.78 |
| 98 | $58,607.78 | $455.25 | $0.00 | $331.38 | $59,394.41 |
| 99 | $59,394.41 | $455.25 | $0.00 | $335.82 | $60,185.48 |
| 100 | $60,185.48 | $455.25 | $0.00 | $340.30 | $60,981.03 |
| 101 | $60,981.03 | $455.25 | $0.00 | $344.80 | $61,781.08 |
| 102 | $61,781.08 | $455.25 | $0.00 | $349.32 | $62,585.65 |
| 103 | $62,585.65 | $455.25 | $0.00 | $353.87 | $63,394.77 |
| 104 | $63,394.77 | $455.25 | $0.00 | $358.44 | $64,208.46 |
| 105 | $64,208.46 | $455.25 | $0.00 | $363.04 | $65,026.75 |
| 106 | $65,026.75 | $455.25 | $0.00 | $367.67 | $65,849.67 |
| 107 | $65,849.67 | $455.25 | $0.00 | $372.32 | $66,677.24 |
| 108 | $66,677.24 | $455.25 | $0.00 | $377.00 | $67,509.49 |
| 109 | $67,509.49 | $455.25 | $0.00 | $381.71 | $68,346.45 |
| 110 | $68,346.45 | $455.25 | $0.00 | $386.44 | $69,188.14 |
| 111 | $69,188.14 | $455.25 | $0.00 | $391.20 | $70,034.59 |
| 112 | $70,034.59 | $455.25 | $0.00 | $395.99 | $70,885.83 |
| 113 | $70,885.83 | $455.25 | $0.00 | $400.80 | $71,741.88 |
| 114 | $71,741.88 | $455.25 | $0.00 | $405.64 | $72,602.77 |
| 115 | $72,602.77 | $455.25 | $0.00 | $410.51 | $73,468.53 |
| 116 | $73,468.53 | $455.25 | $0.00 | $415.40 | $74,339.18 |
| 117 | $74,339.18 | $455.25 | $0.00 | $420.32 | $75,214.75 |
| 118 | $75,214.75 | $455.25 | $0.00 | $425.28 | $76,095.28 |
| 119 | $76,095.28 | $455.25 | $0.00 | $430.25 | $76,980.78 |
| 120 | $76,980.78 | $455.25 | $0.00 | $435.26 | $77,871.29 |
| 121 | $77,871.29 | $455.25 | $0.00 | $440.30 | $78,766.84 |
| 122 | $78,766.84 | $455.25 | $0.00 | $445.36 | $79,667.45 |
| 123 | $79,667.45 | $455.25 | $0.00 | $450.45 | $80,573.15 |
| 124 | $80,573.15 | $455.25 | $0.00 | $455.57 | $81,483.97 |
| 125 | $81,483.97 | $455.25 | $0.00 | $460.72 | $82,399.94 |
| 126 | $82,399.94 | $455.25 | $0.00 | $465.90 | $83,321.09 |
| 127 | $83,321.09 | $455.25 | $0.00 | $471.11 | $84,247.45 |
| 128 | $84,247.45 | $455.25 | $0.00 | $476.35 | $85,179.05 |
| 129 | $85,179.05 | $455.25 | $0.00 | $481.61 | $86,115.91 |
| 130 | $86,115.91 | $455.25 | $0.00 | $486.91 | $87,058.07 |
| 131 | $87,058.07 | $455.25 | $0.00 | $492.24 | $88,005.56 |
| 132 | $88,005.56 | $455.25 | $0.00 | $497.60 | $88,958.41 |
| 133 | $88,958.41 | $455.25 | $0.00 | $502.98 | $89,916.64 |
| 134 | $89,916.64 | $455.25 | $0.00 | $508.40 | $90,880.29 |
| 135 | $90,880.29 | $455.25 | $0.00 | $513.85 | $91,849.39 |
| 136 | $91,849.39 | $455.25 | $0.00 | $519.33 | $92,823.97 |
| 137 | $92,823.97 | $455.25 | $0.00 | $524.84 | $93,804.06 |
| 138 | $93,804.06 | $455.25 | $0.00 | $530.38 | $94,789.69 |
| 139 | $94,789.69 | $455.25 | $0.00 | $535.95 | $95,780.89 |
| 140 | $95,780.89 | $455.25 | $0.00 | $541.56 | $96,777.70 |
| 141 | $96,777.70 | $455.25 | $0.00 | $547.20 | $97,780.15 |
| 142 | $97,780.15 | $455.25 | $0.00 | $552.86 | $98,788.26 |
| 143 | $98,788.26 | $455.25 | $0.00 | $558.56 | $99,802.07 |
| 144 | $99,802.07 | $455.25 | $0.00 | $564.30 | $100,821.62 |
| 145 | $100,821.62 | $455.25 | $0.00 | $570.06 | $101,846.93 |
| 146 | $101,846.93 | $455.25 | $0.00 | $575.86 | $102,878.04 |
| 147 | $102,878.04 | $455.25 | $0.00 | $581.69 | $103,914.98 |
| 148 | $103,914.98 | $455.25 | $0.00 | $587.55 | $104,957.78 |
| 149 | $104,957.78 | $455.25 | $0.00 | $593.45 | $106,006.48 |
| 150 | $106,006.48 | $455.25 | $0.00 | $599.38 | $107,061.11 |
| 151 | $107,061.11 | $455.25 | $0.00 | $605.34 | $108,121.70 |
| 152 | $108,121.70 | $455.25 | $0.00 | $611.34 | $109,188.29 |
| 153 | $109,188.29 | $455.25 | $0.00 | $617.37 | $110,260.91 |
| 154 | $110,260.91 | $455.25 | $0.00 | $623.43 | $111,339.59 |
| 155 | $111,339.59 | $455.25 | $0.00 | $629.53 | $112,424.37 |
| 156 | $112,424.37 | $455.25 | $0.00 | $635.66 | $113,515.28 |
| 157 | $113,515.28 | $455.25 | $0.00 | $641.83 | $114,612.36 |
| 158 | $114,612.36 | $455.25 | $0.00 | $648.03 | $115,715.64 |
| 159 | $115,715.64 | $455.25 | $0.00 | $654.27 | $116,825.16 |
| 160 | $116,825.16 | $455.25 | $0.00 | $660.55 | $117,940.96 |
| 161 | $117,940.96 | $455.25 | $0.00 | $666.86 | $119,063.07 |
| 162 | $119,063.07 | $455.25 | $0.00 | $673.20 | $120,191.52 |
| 163 | $120,191.52 | $455.25 | $0.00 | $679.58 | $121,326.35 |
| 164 | $121,326.35 | $455.25 | $0.00 | $686.00 | $122,467.60 |
| 165 | $122,467.60 | $455.25 | $0.00 | $692.45 | $123,615.30 |
| 166 | $123,615.30 | $455.25 | $0.00 | $698.94 | $124,769.49 |
| 167 | $124,769.49 | $455.25 | $0.00 | $705.46 | $125,930.20 |
| 168 | $125,930.20 | $455.25 | $0.00 | $712.03 | $127,097.48 |
| 169 | $127,097.48 | $455.25 | $0.00 | $718.63 | $128,271.36 |
| 170 | $128,271.36 | $455.25 | $0.00 | $725.26 | $129,451.87 |
| 171 | $129,451.87 | $455.25 | $0.00 | $731.94 | $130,639.06 |
| 172 | $130,639.06 | $455.25 | $0.00 | $738.65 | $131,832.96 |
| 173 | $131,832.96 | $455.25 | $0.00 | $745.40 | $133,033.61 |
| 174 | $133,033.61 | $455.25 | $0.00 | $752.19 | $134,241.05 |
| 175 | $134,241.05 | $455.25 | $0.00 | $759.02 | $135,455.32 |
| 176 | $135,455.32 | $455.25 | $0.00 | $765.88 | $136,676.45 |
| 177 | $136,676.45 | $455.25 | $0.00 | $772.79 | $137,904.49 |
| 178 | $137,904.49 | $455.25 | $0.00 | $779.73 | $139,139.47 |
| 179 | $139,139.47 | $455.25 | $0.00 | $786.71 | $140,381.43 |
| 180 | $140,381.43 | $455.25 | $0.00 | $793.74 | $141,630.42 |
| 181 | $141,630.42 | $455.25 | $0.00 | $800.80 | $142,886.47 |
| 182 | $142,886.47 | $455.25 | $0.00 | $807.90 | $144,149.62 |
| 183 | $144,149.62 | $455.25 | $0.00 | $815.04 | $145,419.91 |
| 184 | $145,419.91 | $455.25 | $0.00 | $822.23 | $146,697.39 |
| 185 | $146,697.39 | $455.25 | $0.00 | $829.45 | $147,982.09 |
| 186 | $147,982.09 | $455.25 | $0.00 | $836.71 | $149,274.05 |
| 187 | $149,274.05 | $455.25 | $0.00 | $844.02 | $150,573.32 |
| 188 | $150,573.32 | $455.25 | $0.00 | $851.36 | $151,879.93 |
| 189 | $151,879.93 | $455.25 | $0.00 | $858.75 | $153,193.93 |
| 190 | $153,193.93 | $455.25 | $0.00 | $866.18 | $154,515.36 |
| 191 | $154,515.36 | $455.25 | $0.00 | $873.65 | $155,844.26 |
| 192 | $155,844.26 | $455.25 | $0.00 | $881.17 | $157,180.68 |
| 193 | $157,180.68 | $455.25 | $0.00 | $888.72 | $158,524.65 |
| 194 | $158,524.65 | $455.25 | $0.00 | $896.32 | $159,876.22 |
| 195 | $159,876.22 | $455.25 | $0.00 | $903.96 | $161,235.43 |
| 196 | $161,235.43 | $455.25 | $0.00 | $911.65 | $162,602.33 |
| 197 | $162,602.33 | $455.25 | $0.00 | $919.38 | $163,976.96 |
| 198 | $163,976.96 | $455.25 | $0.00 | $927.15 | $165,359.36 |
| 199 | $165,359.36 | $455.25 | $0.00 | $934.97 | $166,749.58 |
| 200 | $166,749.58 | $455.25 | $0.00 | $942.83 | $168,147.66 |
| 201 | $168,147.66 | $455.25 | $0.00 | $950.73 | $169,553.64 |
| 202 | $169,553.64 | $455.25 | $0.00 | $958.68 | $170,967.57 |
| 203 | $170,967.57 | $455.25 | $0.00 | $966.68 | $172,389.50 |
| 204 | $172,389.50 | $455.25 | $0.00 | $974.72 | $173,819.47 |
| 205 | $173,819.47 | $455.25 | $0.00 | $982.80 | $175,257.52 |
| 206 | $175,257.52 | $455.25 | $0.00 | $990.93 | $176,703.70 |
| 207 | $176,703.70 | $455.25 | $0.00 | $999.11 | $178,158.06 |
| 208 | $178,158.06 | $455.25 | $0.00 | $1,007.33 | $179,620.64 |
| 209 | $179,620.64 | $455.25 | $0.00 | $1,015.60 | $181,091.49 |
| 210 | $181,091.49 | $455.25 | $0.00 | $1,023.92 | $182,570.66 |
| 211 | $182,570.66 | $455.25 | $0.00 | $1,032.28 | $184,058.19 |
| 212 | $184,058.19 | $455.25 | $0.00 | $1,040.69 | $185,554.13 |
| 213 | $185,554.13 | $455.25 | $0.00 | $1,049.15 | $187,058.53 |
| 214 | $187,058.53 | $455.25 | $0.00 | $1,057.66 | $188,571.44 |
| 215 | $188,571.44 | $455.25 | $0.00 | $1,066.21 | $190,092.90 |
| 216 | $190,092.90 | $455.25 | $0.00 | $1,074.81 | $191,622.96 |
| 217 | $191,622.96 | $455.25 | $53,374.00 | $1,083.46 | $139,787.67 |
| 218 | $139,787.67 | $455.25 | $0.00 | $790.38 | $141,033.30 |
| 219 | $141,033.30 | $455.25 | $0.00 | $797.42 | $142,285.97 |
| 220 | $142,285.97 | $455.25 | $0.00 | $804.51 | $143,545.73 |
| 221 | $143,545.73 | $455.25 | $0.00 | $811.63 | $144,812.61 |
| 222 | $144,812.61 | $455.25 | $0.00 | $818.79 | $146,086.65 |
| 223 | $146,086.65 | $455.25 | $0.00 | $826.00 | $147,367.90 |
| 224 | $147,367.90 | $455.25 | $0.00 | $833.24 | $148,656.39 |
| 225 | $148,656.39 | $455.25 | $0.00 | $840.52 | $149,952.16 |
| 226 | $149,952.16 | $455.25 | $0.00 | $847.85 | $151,255.26 |
| 227 | $151,255.26 | $455.25 | $0.00 | $855.22 | $152,565.73 |
| 228 | $152,565.73 | $455.25 | $0.00 | $862.63 | $153,883.61 |
| 229 | $153,883.61 | $455.25 | $56,042.70 | $870.08 | $99,166.24 |
| 230 | $99,166.24 | $455.25 | $0.00 | $560.70 | $100,182.19 |
| 231 | $100,182.19 | $455.25 | $0.00 | $566.44 | $101,203.88 |
| 232 | $101,203.88 | $455.25 | $0.00 | $572.22 | $102,231.35 |
| 233 | $102,231.35 | $455.25 | $0.00 | $578.03 | $103,264.63 |
| 234 | $103,264.63 | $455.25 | $0.00 | $583.87 | $104,303.75 |
| 235 | $104,303.75 | $455.25 | $0.00 | $589.75 | $105,348.75 |
| 236 | $105,348.75 | $455.25 | $0.00 | $595.66 | $106,399.66 |
| 237 | $106,399.66 | $455.25 | $0.00 | $601.60 | $107,456.51 |
| 238 | $107,456.51 | $455.25 | $0.00 | $607.57 | $108,519.33 |
| 239 | $108,519.33 | $455.25 | $0.00 | $613.58 | $109,588.16 |
| 240 | $109,588.16 | $455.25 | $0.00 | $619.63 | $110,663.04 |
| 241 | $110,663.04 | $455.25 | $58,844.84 | $625.70 | $52,899.15 |
| 242 | $52,899.15 | $455.25 | $0.00 | $299.10 | $53,653.50 |
| 243 | $53,653.50 | $455.25 | $0.00 | $303.36 | $54,412.11 |
| 244 | $54,412.11 | $455.25 | $0.00 | $307.65 | $55,175.01 |
| 245 | $55,175.01 | $455.25 | $0.00 | $311.97 | $55,942.23 |
| 246 | $55,942.23 | $455.25 | $0.00 | $316.31 | $56,713.79 |
| 247 | $56,713.79 | $455.25 | $0.00 | $320.67 | $57,489.71 |
| 248 | $57,489.71 | $455.25 | $0.00 | $325.06 | $58,270.02 |
| 249 | $58,270.02 | $455.25 | $0.00 | $329.47 | $59,054.74 |
| 250 | $59,054.74 | $455.25 | $0.00 | $333.90 | $59,843.89 |
| 251 | $59,843.89 | $455.25 | $0.00 | $338.37 | $60,637.51 |
| 252 | $60,637.51 | $455.25 | $0.00 | $342.85 | $61,435.61 |
| 253 | $61,435.61 | $0.00 | $61,787.08 | $347.37 | ($4.10) |