| Estimated Annual Cost in 2042 | $76,159 |
| Monthly savings required | $602 |
How much will it cost to send your child to Purdue Global Council Bluffs Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $304,636.14 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $601.91 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 | $20,300.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Purdue Global Council Bluffs Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $601.91 | $0.00 | $0.00 | $601.91 |
| 2 | $601.91 | $601.91 | $0.00 | $3.40 | $1,207.22 |
| 3 | $1,207.22 | $601.91 | $0.00 | $6.83 | $1,815.96 |
| 4 | $1,815.96 | $601.91 | $0.00 | $10.27 | $2,428.14 |
| 5 | $2,428.14 | $601.91 | $0.00 | $13.73 | $3,043.78 |
| 6 | $3,043.78 | $601.91 | $0.00 | $17.21 | $3,662.90 |
| 7 | $3,662.90 | $601.91 | $0.00 | $20.71 | $4,285.52 |
| 8 | $4,285.52 | $601.91 | $0.00 | $24.23 | $4,911.66 |
| 9 | $4,911.66 | $601.91 | $0.00 | $27.77 | $5,541.34 |
| 10 | $5,541.34 | $601.91 | $0.00 | $31.33 | $6,174.58 |
| 11 | $6,174.58 | $601.91 | $0.00 | $34.91 | $6,811.40 |
| 12 | $6,811.40 | $601.91 | $0.00 | $38.51 | $7,451.82 |
| 13 | $7,451.82 | $601.91 | $0.00 | $42.13 | $8,095.86 |
| 14 | $8,095.86 | $601.91 | $0.00 | $45.78 | $8,743.55 |
| 15 | $8,743.55 | $601.91 | $0.00 | $49.44 | $9,394.90 |
| 16 | $9,394.90 | $601.91 | $0.00 | $53.12 | $10,049.93 |
| 17 | $10,049.93 | $601.91 | $0.00 | $56.82 | $10,708.66 |
| 18 | $10,708.66 | $601.91 | $0.00 | $60.55 | $11,371.12 |
| 19 | $11,371.12 | $601.91 | $0.00 | $64.29 | $12,037.32 |
| 20 | $12,037.32 | $601.91 | $0.00 | $68.06 | $12,707.29 |
| 21 | $12,707.29 | $601.91 | $0.00 | $71.85 | $13,381.05 |
| 22 | $13,381.05 | $601.91 | $0.00 | $75.66 | $14,058.62 |
| 23 | $14,058.62 | $601.91 | $0.00 | $79.49 | $14,740.02 |
| 24 | $14,740.02 | $601.91 | $0.00 | $83.34 | $15,425.27 |
| 25 | $15,425.27 | $601.91 | $0.00 | $87.22 | $16,114.40 |
| 26 | $16,114.40 | $601.91 | $0.00 | $91.11 | $16,807.42 |
| 27 | $16,807.42 | $601.91 | $0.00 | $95.03 | $17,504.36 |
| 28 | $17,504.36 | $601.91 | $0.00 | $98.97 | $18,205.24 |
| 29 | $18,205.24 | $601.91 | $0.00 | $102.94 | $18,910.09 |
| 30 | $18,910.09 | $601.91 | $0.00 | $106.92 | $19,618.92 |
| 31 | $19,618.92 | $601.91 | $0.00 | $110.93 | $20,331.76 |
| 32 | $20,331.76 | $601.91 | $0.00 | $114.96 | $21,048.63 |
| 33 | $21,048.63 | $601.91 | $0.00 | $119.01 | $21,769.55 |
| 34 | $21,769.55 | $601.91 | $0.00 | $123.09 | $22,494.55 |
| 35 | $22,494.55 | $601.91 | $0.00 | $127.19 | $23,223.65 |
| 36 | $23,223.65 | $601.91 | $0.00 | $131.31 | $23,956.87 |
| 37 | $23,956.87 | $601.91 | $0.00 | $135.46 | $24,694.24 |
| 38 | $24,694.24 | $601.91 | $0.00 | $139.62 | $25,435.77 |
| 39 | $25,435.77 | $601.91 | $0.00 | $143.82 | $26,181.50 |
| 40 | $26,181.50 | $601.91 | $0.00 | $148.03 | $26,931.44 |
| 41 | $26,931.44 | $601.91 | $0.00 | $152.27 | $27,685.62 |
| 42 | $27,685.62 | $601.91 | $0.00 | $156.54 | $28,444.07 |
| 43 | $28,444.07 | $601.91 | $0.00 | $160.83 | $29,206.81 |
| 44 | $29,206.81 | $601.91 | $0.00 | $165.14 | $29,973.86 |
| 45 | $29,973.86 | $601.91 | $0.00 | $169.48 | $30,745.25 |
| 46 | $30,745.25 | $601.91 | $0.00 | $173.84 | $31,521.00 |
| 47 | $31,521.00 | $601.91 | $0.00 | $178.22 | $32,301.13 |
| 48 | $32,301.13 | $601.91 | $0.00 | $182.64 | $33,085.68 |
| 49 | $33,085.68 | $601.91 | $0.00 | $187.07 | $33,874.66 |
| 50 | $33,874.66 | $601.91 | $0.00 | $191.53 | $34,668.10 |
| 51 | $34,668.10 | $601.91 | $0.00 | $196.02 | $35,466.03 |
| 52 | $35,466.03 | $601.91 | $0.00 | $200.53 | $36,268.47 |
| 53 | $36,268.47 | $601.91 | $0.00 | $205.07 | $37,075.45 |
| 54 | $37,075.45 | $601.91 | $0.00 | $209.63 | $37,886.99 |
| 55 | $37,886.99 | $601.91 | $0.00 | $214.22 | $38,703.12 |
| 56 | $38,703.12 | $601.91 | $0.00 | $218.83 | $39,523.86 |
| 57 | $39,523.86 | $601.91 | $0.00 | $223.47 | $40,349.24 |
| 58 | $40,349.24 | $601.91 | $0.00 | $228.14 | $41,179.29 |
| 59 | $41,179.29 | $601.91 | $0.00 | $232.83 | $42,014.03 |
| 60 | $42,014.03 | $601.91 | $0.00 | $237.55 | $42,853.49 |
| 61 | $42,853.49 | $601.91 | $0.00 | $242.30 | $43,697.70 |
| 62 | $43,697.70 | $601.91 | $0.00 | $247.07 | $44,546.68 |
| 63 | $44,546.68 | $601.91 | $0.00 | $251.87 | $45,400.46 |
| 64 | $45,400.46 | $601.91 | $0.00 | $256.70 | $46,259.07 |
| 65 | $46,259.07 | $601.91 | $0.00 | $261.56 | $47,122.54 |
| 66 | $47,122.54 | $601.91 | $0.00 | $266.44 | $47,990.89 |
| 67 | $47,990.89 | $601.91 | $0.00 | $271.35 | $48,864.15 |
| 68 | $48,864.15 | $601.91 | $0.00 | $276.29 | $49,742.35 |
| 69 | $49,742.35 | $601.91 | $0.00 | $281.25 | $50,625.51 |
| 70 | $50,625.51 | $601.91 | $0.00 | $286.24 | $51,513.66 |
| 71 | $51,513.66 | $601.91 | $0.00 | $291.27 | $52,406.84 |
| 72 | $52,406.84 | $601.91 | $0.00 | $296.32 | $53,305.07 |
| 73 | $53,305.07 | $601.91 | $0.00 | $301.39 | $54,208.37 |
| 74 | $54,208.37 | $601.91 | $0.00 | $306.50 | $55,116.78 |
| 75 | $55,116.78 | $601.91 | $0.00 | $311.64 | $56,030.33 |
| 76 | $56,030.33 | $601.91 | $0.00 | $316.80 | $56,949.04 |
| 77 | $56,949.04 | $601.91 | $0.00 | $322.00 | $57,872.95 |
| 78 | $57,872.95 | $601.91 | $0.00 | $327.22 | $58,802.08 |
| 79 | $58,802.08 | $601.91 | $0.00 | $332.48 | $59,736.47 |
| 80 | $59,736.47 | $601.91 | $0.00 | $337.76 | $60,676.14 |
| 81 | $60,676.14 | $601.91 | $0.00 | $343.07 | $61,621.12 |
| 82 | $61,621.12 | $601.91 | $0.00 | $348.41 | $62,571.44 |
| 83 | $62,571.44 | $601.91 | $0.00 | $353.79 | $63,527.14 |
| 84 | $63,527.14 | $601.91 | $0.00 | $359.19 | $64,488.24 |
| 85 | $64,488.24 | $601.91 | $0.00 | $364.63 | $65,454.78 |
| 86 | $65,454.78 | $601.91 | $0.00 | $370.09 | $66,426.78 |
| 87 | $66,426.78 | $601.91 | $0.00 | $375.59 | $67,404.28 |
| 88 | $67,404.28 | $601.91 | $0.00 | $381.11 | $68,387.30 |
| 89 | $68,387.30 | $601.91 | $0.00 | $386.67 | $69,375.88 |
| 90 | $69,375.88 | $601.91 | $0.00 | $392.26 | $70,370.05 |
| 91 | $70,370.05 | $601.91 | $0.00 | $397.88 | $71,369.84 |
| 92 | $71,369.84 | $601.91 | $0.00 | $403.54 | $72,375.29 |
| 93 | $72,375.29 | $601.91 | $0.00 | $409.22 | $73,386.42 |
| 94 | $73,386.42 | $601.91 | $0.00 | $414.94 | $74,403.27 |
| 95 | $74,403.27 | $601.91 | $0.00 | $420.69 | $75,425.87 |
| 96 | $75,425.87 | $601.91 | $0.00 | $426.47 | $76,454.25 |
| 97 | $76,454.25 | $601.91 | $0.00 | $432.28 | $77,488.44 |
| 98 | $77,488.44 | $601.91 | $0.00 | $438.13 | $78,528.48 |
| 99 | $78,528.48 | $601.91 | $0.00 | $444.01 | $79,574.40 |
| 100 | $79,574.40 | $601.91 | $0.00 | $449.93 | $80,626.24 |
| 101 | $80,626.24 | $601.91 | $0.00 | $455.87 | $81,684.02 |
| 102 | $81,684.02 | $601.91 | $0.00 | $461.85 | $82,747.78 |
| 103 | $82,747.78 | $601.91 | $0.00 | $467.87 | $83,817.56 |
| 104 | $83,817.56 | $601.91 | $0.00 | $473.92 | $84,893.39 |
| 105 | $84,893.39 | $601.91 | $0.00 | $480.00 | $85,975.30 |
| 106 | $85,975.30 | $601.91 | $0.00 | $486.12 | $87,063.33 |
| 107 | $87,063.33 | $601.91 | $0.00 | $492.27 | $88,157.51 |
| 108 | $88,157.51 | $601.91 | $0.00 | $498.46 | $89,257.88 |
| 109 | $89,257.88 | $601.91 | $0.00 | $504.68 | $90,364.47 |
| 110 | $90,364.47 | $601.91 | $0.00 | $510.93 | $91,477.31 |
| 111 | $91,477.31 | $601.91 | $0.00 | $517.23 | $92,596.45 |
| 112 | $92,596.45 | $601.91 | $0.00 | $523.55 | $93,721.91 |
| 113 | $93,721.91 | $601.91 | $0.00 | $529.92 | $94,853.74 |
| 114 | $94,853.74 | $601.91 | $0.00 | $536.32 | $95,991.97 |
| 115 | $95,991.97 | $601.91 | $0.00 | $542.75 | $97,136.63 |
| 116 | $97,136.63 | $601.91 | $0.00 | $549.22 | $98,287.76 |
| 117 | $98,287.76 | $601.91 | $0.00 | $555.73 | $99,445.40 |
| 118 | $99,445.40 | $601.91 | $0.00 | $562.28 | $100,609.59 |
| 119 | $100,609.59 | $601.91 | $0.00 | $568.86 | $101,780.36 |
| 120 | $101,780.36 | $601.91 | $0.00 | $575.48 | $102,957.75 |
| 121 | $102,957.75 | $601.91 | $0.00 | $582.14 | $104,141.80 |
| 122 | $104,141.80 | $601.91 | $0.00 | $588.83 | $105,332.54 |
| 123 | $105,332.54 | $601.91 | $0.00 | $595.57 | $106,530.02 |
| 124 | $106,530.02 | $601.91 | $0.00 | $602.34 | $107,734.27 |
| 125 | $107,734.27 | $601.91 | $0.00 | $609.15 | $108,945.33 |
| 126 | $108,945.33 | $601.91 | $0.00 | $615.99 | $110,163.23 |
| 127 | $110,163.23 | $601.91 | $0.00 | $622.88 | $111,388.02 |
| 128 | $111,388.02 | $601.91 | $0.00 | $629.80 | $112,619.73 |
| 129 | $112,619.73 | $601.91 | $0.00 | $636.77 | $113,858.41 |
| 130 | $113,858.41 | $601.91 | $0.00 | $643.77 | $115,104.09 |
| 131 | $115,104.09 | $601.91 | $0.00 | $650.82 | $116,356.82 |
| 132 | $116,356.82 | $601.91 | $0.00 | $657.90 | $117,616.63 |
| 133 | $117,616.63 | $601.91 | $0.00 | $665.02 | $118,883.56 |
| 134 | $118,883.56 | $601.91 | $0.00 | $672.18 | $120,157.65 |
| 135 | $120,157.65 | $601.91 | $0.00 | $679.39 | $121,438.95 |
| 136 | $121,438.95 | $601.91 | $0.00 | $686.63 | $122,727.49 |
| 137 | $122,727.49 | $601.91 | $0.00 | $693.92 | $124,023.32 |
| 138 | $124,023.32 | $601.91 | $0.00 | $701.25 | $125,326.48 |
| 139 | $125,326.48 | $601.91 | $0.00 | $708.61 | $126,637.00 |
| 140 | $126,637.00 | $601.91 | $0.00 | $716.02 | $127,954.93 |
| 141 | $127,954.93 | $601.91 | $0.00 | $723.48 | $129,280.32 |
| 142 | $129,280.32 | $601.91 | $0.00 | $730.97 | $130,613.20 |
| 143 | $130,613.20 | $601.91 | $0.00 | $738.51 | $131,953.62 |
| 144 | $131,953.62 | $601.91 | $0.00 | $746.08 | $133,301.61 |
| 145 | $133,301.61 | $601.91 | $0.00 | $753.71 | $134,657.23 |
| 146 | $134,657.23 | $601.91 | $0.00 | $761.37 | $136,020.51 |
| 147 | $136,020.51 | $601.91 | $0.00 | $769.08 | $137,391.50 |
| 148 | $137,391.50 | $601.91 | $0.00 | $776.83 | $138,770.24 |
| 149 | $138,770.24 | $601.91 | $0.00 | $784.63 | $140,156.78 |
| 150 | $140,156.78 | $601.91 | $0.00 | $792.47 | $141,551.16 |
| 151 | $141,551.16 | $601.91 | $0.00 | $800.35 | $142,953.42 |
| 152 | $142,953.42 | $601.91 | $0.00 | $808.28 | $144,363.61 |
| 153 | $144,363.61 | $601.91 | $0.00 | $816.25 | $145,781.77 |
| 154 | $145,781.77 | $601.91 | $0.00 | $824.27 | $147,207.95 |
| 155 | $147,207.95 | $601.91 | $0.00 | $832.34 | $148,642.20 |
| 156 | $148,642.20 | $601.91 | $0.00 | $840.44 | $150,084.55 |
| 157 | $150,084.55 | $601.91 | $0.00 | $848.60 | $151,535.06 |
| 158 | $151,535.06 | $601.91 | $0.00 | $856.80 | $152,993.77 |
| 159 | $152,993.77 | $601.91 | $0.00 | $865.05 | $154,460.73 |
| 160 | $154,460.73 | $601.91 | $0.00 | $873.34 | $155,935.98 |
| 161 | $155,935.98 | $601.91 | $0.00 | $881.68 | $157,419.57 |
| 162 | $157,419.57 | $601.91 | $0.00 | $890.07 | $158,911.55 |
| 163 | $158,911.55 | $601.91 | $0.00 | $898.51 | $160,411.97 |
| 164 | $160,411.97 | $601.91 | $0.00 | $906.99 | $161,920.87 |
| 165 | $161,920.87 | $601.91 | $0.00 | $915.52 | $163,438.30 |
| 166 | $163,438.30 | $601.91 | $0.00 | $924.10 | $164,964.31 |
| 167 | $164,964.31 | $601.91 | $0.00 | $932.73 | $166,498.95 |
| 168 | $166,498.95 | $601.91 | $0.00 | $941.41 | $168,042.27 |
| 169 | $168,042.27 | $601.91 | $0.00 | $950.14 | $169,594.32 |
| 170 | $169,594.32 | $601.91 | $0.00 | $958.91 | $171,155.14 |
| 171 | $171,155.14 | $601.91 | $0.00 | $967.74 | $172,724.79 |
| 172 | $172,724.79 | $601.91 | $0.00 | $976.61 | $174,303.31 |
| 173 | $174,303.31 | $601.91 | $0.00 | $985.54 | $175,890.76 |
| 174 | $175,890.76 | $601.91 | $0.00 | $994.51 | $177,487.18 |
| 175 | $177,487.18 | $601.91 | $0.00 | $1,003.54 | $179,092.63 |
| 176 | $179,092.63 | $601.91 | $0.00 | $1,012.62 | $180,707.16 |
| 177 | $180,707.16 | $601.91 | $0.00 | $1,021.74 | $182,330.81 |
| 178 | $182,330.81 | $601.91 | $0.00 | $1,030.92 | $183,963.64 |
| 179 | $183,963.64 | $601.91 | $0.00 | $1,040.16 | $185,605.71 |
| 180 | $185,605.71 | $601.91 | $0.00 | $1,049.44 | $187,257.06 |
| 181 | $187,257.06 | $601.91 | $0.00 | $1,058.78 | $188,917.75 |
| 182 | $188,917.75 | $601.91 | $0.00 | $1,068.17 | $190,587.83 |
| 183 | $190,587.83 | $601.91 | $0.00 | $1,077.61 | $192,267.35 |
| 184 | $192,267.35 | $601.91 | $0.00 | $1,087.11 | $193,956.37 |
| 185 | $193,956.37 | $601.91 | $0.00 | $1,096.66 | $195,654.94 |
| 186 | $195,654.94 | $601.91 | $0.00 | $1,106.26 | $197,363.11 |
| 187 | $197,363.11 | $601.91 | $0.00 | $1,115.92 | $199,080.94 |
| 188 | $199,080.94 | $601.91 | $0.00 | $1,125.63 | $200,808.48 |
| 189 | $200,808.48 | $601.91 | $0.00 | $1,135.40 | $202,545.79 |
| 190 | $202,545.79 | $601.91 | $0.00 | $1,145.22 | $204,292.92 |
| 191 | $204,292.92 | $601.91 | $0.00 | $1,155.10 | $206,049.93 |
| 192 | $206,049.93 | $601.91 | $0.00 | $1,165.04 | $207,816.88 |
| 193 | $207,816.88 | $601.91 | $0.00 | $1,175.03 | $209,593.82 |
| 194 | $209,593.82 | $601.91 | $0.00 | $1,185.07 | $211,380.80 |
| 195 | $211,380.80 | $601.91 | $0.00 | $1,195.18 | $213,177.89 |
| 196 | $213,177.89 | $601.91 | $0.00 | $1,205.34 | $214,985.14 |
| 197 | $214,985.14 | $601.91 | $0.00 | $1,215.56 | $216,802.61 |
| 198 | $216,802.61 | $601.91 | $0.00 | $1,225.83 | $218,630.35 |
| 199 | $218,630.35 | $601.91 | $0.00 | $1,236.17 | $220,468.43 |
| 200 | $220,468.43 | $601.91 | $0.00 | $1,246.56 | $222,316.90 |
| 201 | $222,316.90 | $601.91 | $0.00 | $1,257.01 | $224,175.82 |
| 202 | $224,175.82 | $601.91 | $0.00 | $1,267.52 | $226,045.25 |
| 203 | $226,045.25 | $601.91 | $0.00 | $1,278.09 | $227,925.25 |
| 204 | $227,925.25 | $601.91 | $0.00 | $1,288.72 | $229,815.88 |
| 205 | $229,815.88 | $601.91 | $0.00 | $1,299.41 | $231,717.20 |
| 206 | $231,717.20 | $601.91 | $0.00 | $1,310.16 | $233,629.27 |
| 207 | $233,629.27 | $601.91 | $0.00 | $1,320.97 | $235,552.15 |
| 208 | $235,552.15 | $601.91 | $0.00 | $1,331.85 | $237,485.91 |
| 209 | $237,485.91 | $601.91 | $0.00 | $1,342.78 | $239,430.60 |
| 210 | $239,430.60 | $601.91 | $0.00 | $1,353.78 | $241,386.29 |
| 211 | $241,386.29 | $601.91 | $0.00 | $1,364.83 | $243,353.03 |
| 212 | $243,353.03 | $601.91 | $0.00 | $1,375.95 | $245,330.89 |
| 213 | $245,330.89 | $601.91 | $0.00 | $1,387.14 | $247,319.94 |
| 214 | $247,319.94 | $601.91 | $0.00 | $1,398.38 | $249,320.23 |
| 215 | $249,320.23 | $601.91 | $0.00 | $1,409.69 | $251,331.83 |
| 216 | $251,331.83 | $601.91 | $0.00 | $1,421.07 | $253,354.81 |
| 217 | $253,354.81 | $601.91 | $68,612.63 | $1,432.50 | $186,776.59 |
| 218 | $186,776.59 | $601.91 | $0.00 | $1,056.06 | $188,434.56 |
| 219 | $188,434.56 | $601.91 | $0.00 | $1,065.44 | $190,101.91 |
| 220 | $190,101.91 | $601.91 | $0.00 | $1,074.86 | $191,778.68 |
| 221 | $191,778.68 | $601.91 | $0.00 | $1,084.34 | $193,464.93 |
| 222 | $193,464.93 | $601.91 | $0.00 | $1,093.88 | $195,160.72 |
| 223 | $195,160.72 | $601.91 | $0.00 | $1,103.47 | $196,866.10 |
| 224 | $196,866.10 | $601.91 | $0.00 | $1,113.11 | $198,581.12 |
| 225 | $198,581.12 | $601.91 | $0.00 | $1,122.81 | $200,305.84 |
| 226 | $200,305.84 | $601.91 | $0.00 | $1,132.56 | $202,040.31 |
| 227 | $202,040.31 | $601.91 | $0.00 | $1,142.37 | $203,784.59 |
| 228 | $203,784.59 | $601.91 | $0.00 | $1,152.23 | $205,538.73 |
| 229 | $205,538.73 | $601.91 | $73,415.51 | $1,162.15 | $133,887.28 |
| 230 | $133,887.28 | $601.91 | $0.00 | $757.02 | $135,246.21 |
| 231 | $135,246.21 | $601.91 | $0.00 | $764.70 | $136,612.82 |
| 232 | $136,612.82 | $601.91 | $0.00 | $772.43 | $137,987.16 |
| 233 | $137,987.16 | $601.91 | $0.00 | $780.20 | $139,369.27 |
| 234 | $139,369.27 | $601.91 | $0.00 | $788.01 | $140,759.19 |
| 235 | $140,759.19 | $601.91 | $0.00 | $795.87 | $142,156.97 |
| 236 | $142,156.97 | $601.91 | $0.00 | $803.78 | $143,562.66 |
| 237 | $143,562.66 | $601.91 | $0.00 | $811.72 | $144,976.29 |
| 238 | $144,976.29 | $601.91 | $0.00 | $819.72 | $146,397.92 |
| 239 | $146,397.92 | $601.91 | $0.00 | $827.76 | $147,827.59 |
| 240 | $147,827.59 | $601.91 | $0.00 | $835.84 | $149,265.34 |
| 241 | $149,265.34 | $601.91 | $78,554.59 | $843.97 | $72,156.63 |
| 242 | $72,156.63 | $601.91 | $0.00 | $407.98 | $73,166.52 |
| 243 | $73,166.52 | $601.91 | $0.00 | $413.69 | $74,182.12 |
| 244 | $74,182.12 | $601.91 | $0.00 | $419.44 | $75,203.47 |
| 245 | $75,203.47 | $601.91 | $0.00 | $425.21 | $76,230.59 |
| 246 | $76,230.59 | $601.91 | $0.00 | $431.02 | $77,263.52 |
| 247 | $77,263.52 | $601.91 | $0.00 | $436.86 | $78,302.29 |
| 248 | $78,302.29 | $601.91 | $0.00 | $442.73 | $79,346.93 |
| 249 | $79,346.93 | $601.91 | $0.00 | $448.64 | $80,397.48 |
| 250 | $80,397.48 | $601.91 | $0.00 | $454.58 | $81,453.97 |
| 251 | $81,453.97 | $601.91 | $0.00 | $460.55 | $82,516.43 |
| 252 | $82,516.43 | $601.91 | $0.00 | $466.56 | $83,584.90 |
| 253 | $83,584.90 | $0.00 | $84,053.42 | $472.60 | $4.08 |