| Estimated Annual Cost in 2042 | $79,070 |
| Monthly savings required | $625 |
How much will it cost to send your child to College of Southern Nevada in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $316,281.35 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $624.91 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 | $21,076.00 |
| 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 College of Southern Nevada in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $624.91 | $0.00 | $0.00 | $624.91 |
| 2 | $624.91 | $624.91 | $0.00 | $3.53 | $1,253.35 |
| 3 | $1,253.35 | $624.91 | $0.00 | $7.09 | $1,885.35 |
| 4 | $1,885.35 | $624.91 | $0.00 | $10.66 | $2,520.92 |
| 5 | $2,520.92 | $624.91 | $0.00 | $14.25 | $3,160.08 |
| 6 | $3,160.08 | $624.91 | $0.00 | $17.87 | $3,802.86 |
| 7 | $3,802.86 | $624.91 | $0.00 | $21.50 | $4,449.27 |
| 8 | $4,449.27 | $624.91 | $0.00 | $25.16 | $5,099.34 |
| 9 | $5,099.34 | $624.91 | $0.00 | $28.83 | $5,753.08 |
| 10 | $5,753.08 | $624.91 | $0.00 | $32.53 | $6,410.52 |
| 11 | $6,410.52 | $624.91 | $0.00 | $36.25 | $7,071.68 |
| 12 | $7,071.68 | $624.91 | $0.00 | $39.98 | $7,736.57 |
| 13 | $7,736.57 | $624.91 | $0.00 | $43.74 | $8,405.22 |
| 14 | $8,405.22 | $624.91 | $0.00 | $47.52 | $9,077.65 |
| 15 | $9,077.65 | $624.91 | $0.00 | $51.33 | $9,753.89 |
| 16 | $9,753.89 | $624.91 | $0.00 | $55.15 | $10,433.95 |
| 17 | $10,433.95 | $624.91 | $0.00 | $59.00 | $11,117.86 |
| 18 | $11,117.86 | $624.91 | $0.00 | $62.86 | $11,805.63 |
| 19 | $11,805.63 | $624.91 | $0.00 | $66.75 | $12,497.29 |
| 20 | $12,497.29 | $624.91 | $0.00 | $70.66 | $13,192.86 |
| 21 | $13,192.86 | $624.91 | $0.00 | $74.59 | $13,892.36 |
| 22 | $13,892.36 | $624.91 | $0.00 | $78.55 | $14,595.82 |
| 23 | $14,595.82 | $624.91 | $0.00 | $82.53 | $15,303.26 |
| 24 | $15,303.26 | $624.91 | $0.00 | $86.53 | $16,014.70 |
| 25 | $16,014.70 | $624.91 | $0.00 | $90.55 | $16,730.16 |
| 26 | $16,730.16 | $624.91 | $0.00 | $94.59 | $17,449.66 |
| 27 | $17,449.66 | $624.91 | $0.00 | $98.66 | $18,173.23 |
| 28 | $18,173.23 | $624.91 | $0.00 | $102.75 | $18,900.89 |
| 29 | $18,900.89 | $624.91 | $0.00 | $106.87 | $19,632.67 |
| 30 | $19,632.67 | $624.91 | $0.00 | $111.01 | $20,368.59 |
| 31 | $20,368.59 | $624.91 | $0.00 | $115.17 | $21,108.67 |
| 32 | $21,108.67 | $624.91 | $0.00 | $119.35 | $21,852.93 |
| 33 | $21,852.93 | $624.91 | $0.00 | $123.56 | $22,601.40 |
| 34 | $22,601.40 | $624.91 | $0.00 | $127.79 | $23,354.10 |
| 35 | $23,354.10 | $624.91 | $0.00 | $132.05 | $24,111.06 |
| 36 | $24,111.06 | $624.91 | $0.00 | $136.33 | $24,872.30 |
| 37 | $24,872.30 | $624.91 | $0.00 | $140.63 | $25,637.84 |
| 38 | $25,637.84 | $624.91 | $0.00 | $144.96 | $26,407.71 |
| 39 | $26,407.71 | $624.91 | $0.00 | $149.31 | $27,181.93 |
| 40 | $27,181.93 | $624.91 | $0.00 | $153.69 | $27,960.53 |
| 41 | $27,960.53 | $624.91 | $0.00 | $158.09 | $28,743.53 |
| 42 | $28,743.53 | $624.91 | $0.00 | $162.52 | $29,530.96 |
| 43 | $29,530.96 | $624.91 | $0.00 | $166.97 | $30,322.84 |
| 44 | $30,322.84 | $624.91 | $0.00 | $171.45 | $31,119.20 |
| 45 | $31,119.20 | $624.91 | $0.00 | $175.95 | $31,920.06 |
| 46 | $31,920.06 | $624.91 | $0.00 | $180.48 | $32,725.45 |
| 47 | $32,725.45 | $624.91 | $0.00 | $185.03 | $33,535.39 |
| 48 | $33,535.39 | $624.91 | $0.00 | $189.61 | $34,349.91 |
| 49 | $34,349.91 | $624.91 | $0.00 | $194.22 | $35,169.04 |
| 50 | $35,169.04 | $624.91 | $0.00 | $198.85 | $35,992.80 |
| 51 | $35,992.80 | $624.91 | $0.00 | $203.51 | $36,821.22 |
| 52 | $36,821.22 | $624.91 | $0.00 | $208.19 | $37,654.32 |
| 53 | $37,654.32 | $624.91 | $0.00 | $212.90 | $38,492.13 |
| 54 | $38,492.13 | $624.91 | $0.00 | $217.64 | $39,334.68 |
| 55 | $39,334.68 | $624.91 | $0.00 | $222.40 | $40,181.99 |
| 56 | $40,181.99 | $624.91 | $0.00 | $227.19 | $41,034.09 |
| 57 | $41,034.09 | $624.91 | $0.00 | $232.01 | $41,891.01 |
| 58 | $41,891.01 | $624.91 | $0.00 | $236.86 | $42,752.78 |
| 59 | $42,752.78 | $624.91 | $0.00 | $241.73 | $43,619.42 |
| 60 | $43,619.42 | $624.91 | $0.00 | $246.63 | $44,490.96 |
| 61 | $44,490.96 | $624.91 | $0.00 | $251.56 | $45,367.43 |
| 62 | $45,367.43 | $624.91 | $0.00 | $256.51 | $46,248.85 |
| 63 | $46,248.85 | $624.91 | $0.00 | $261.50 | $47,135.26 |
| 64 | $47,135.26 | $624.91 | $0.00 | $266.51 | $48,026.68 |
| 65 | $48,026.68 | $624.91 | $0.00 | $271.55 | $48,923.14 |
| 66 | $48,923.14 | $624.91 | $0.00 | $276.62 | $49,824.67 |
| 67 | $49,824.67 | $624.91 | $0.00 | $281.72 | $50,731.30 |
| 68 | $50,731.30 | $624.91 | $0.00 | $286.84 | $51,643.05 |
| 69 | $51,643.05 | $624.91 | $0.00 | $292.00 | $52,559.96 |
| 70 | $52,559.96 | $624.91 | $0.00 | $297.18 | $53,482.05 |
| 71 | $53,482.05 | $624.91 | $0.00 | $302.40 | $54,409.36 |
| 72 | $54,409.36 | $624.91 | $0.00 | $307.64 | $55,341.91 |
| 73 | $55,341.91 | $624.91 | $0.00 | $312.91 | $56,279.73 |
| 74 | $56,279.73 | $624.91 | $0.00 | $318.21 | $57,222.85 |
| 75 | $57,222.85 | $624.91 | $0.00 | $323.55 | $58,171.31 |
| 76 | $58,171.31 | $624.91 | $0.00 | $328.91 | $59,125.13 |
| 77 | $59,125.13 | $624.91 | $0.00 | $334.30 | $60,084.34 |
| 78 | $60,084.34 | $624.91 | $0.00 | $339.73 | $61,048.98 |
| 79 | $61,048.98 | $624.91 | $0.00 | $345.18 | $62,019.07 |
| 80 | $62,019.07 | $624.91 | $0.00 | $350.66 | $62,994.64 |
| 81 | $62,994.64 | $624.91 | $0.00 | $356.18 | $63,975.73 |
| 82 | $63,975.73 | $624.91 | $0.00 | $361.73 | $64,962.37 |
| 83 | $64,962.37 | $624.91 | $0.00 | $367.31 | $65,954.59 |
| 84 | $65,954.59 | $624.91 | $0.00 | $372.92 | $66,952.42 |
| 85 | $66,952.42 | $624.91 | $0.00 | $378.56 | $67,955.89 |
| 86 | $67,955.89 | $624.91 | $0.00 | $384.23 | $68,965.03 |
| 87 | $68,965.03 | $624.91 | $0.00 | $389.94 | $69,979.88 |
| 88 | $69,979.88 | $624.91 | $0.00 | $395.68 | $71,000.47 |
| 89 | $71,000.47 | $624.91 | $0.00 | $401.45 | $72,026.83 |
| 90 | $72,026.83 | $624.91 | $0.00 | $407.25 | $73,058.99 |
| 91 | $73,058.99 | $624.91 | $0.00 | $413.09 | $74,096.99 |
| 92 | $74,096.99 | $624.91 | $0.00 | $418.96 | $75,140.86 |
| 93 | $75,140.86 | $624.91 | $0.00 | $424.86 | $76,190.63 |
| 94 | $76,190.63 | $624.91 | $0.00 | $430.79 | $77,246.33 |
| 95 | $77,246.33 | $624.91 | $0.00 | $436.76 | $78,308.00 |
| 96 | $78,308.00 | $624.91 | $0.00 | $442.76 | $79,375.67 |
| 97 | $79,375.67 | $624.91 | $0.00 | $448.80 | $80,449.38 |
| 98 | $80,449.38 | $624.91 | $0.00 | $454.87 | $81,529.16 |
| 99 | $81,529.16 | $624.91 | $0.00 | $460.98 | $82,615.05 |
| 100 | $82,615.05 | $624.91 | $0.00 | $467.12 | $83,707.08 |
| 101 | $83,707.08 | $624.91 | $0.00 | $473.29 | $84,805.28 |
| 102 | $84,805.28 | $624.91 | $0.00 | $479.50 | $85,909.69 |
| 103 | $85,909.69 | $624.91 | $0.00 | $485.75 | $87,020.35 |
| 104 | $87,020.35 | $624.91 | $0.00 | $492.03 | $88,137.29 |
| 105 | $88,137.29 | $624.91 | $0.00 | $498.34 | $89,260.54 |
| 106 | $89,260.54 | $624.91 | $0.00 | $504.69 | $90,390.14 |
| 107 | $90,390.14 | $624.91 | $0.00 | $511.08 | $91,526.13 |
| 108 | $91,526.13 | $624.91 | $0.00 | $517.50 | $92,668.54 |
| 109 | $92,668.54 | $624.91 | $0.00 | $523.96 | $93,817.41 |
| 110 | $93,817.41 | $624.91 | $0.00 | $530.46 | $94,972.78 |
| 111 | $94,972.78 | $624.91 | $0.00 | $536.99 | $96,134.68 |
| 112 | $96,134.68 | $624.91 | $0.00 | $543.56 | $97,303.15 |
| 113 | $97,303.15 | $624.91 | $0.00 | $550.17 | $98,478.23 |
| 114 | $98,478.23 | $624.91 | $0.00 | $556.81 | $99,659.95 |
| 115 | $99,659.95 | $624.91 | $0.00 | $563.49 | $100,848.35 |
| 116 | $100,848.35 | $624.91 | $0.00 | $570.21 | $102,043.47 |
| 117 | $102,043.47 | $624.91 | $0.00 | $576.97 | $103,245.35 |
| 118 | $103,245.35 | $624.91 | $0.00 | $583.76 | $104,454.02 |
| 119 | $104,454.02 | $624.91 | $0.00 | $590.60 | $105,669.53 |
| 120 | $105,669.53 | $624.91 | $0.00 | $597.47 | $106,891.91 |
| 121 | $106,891.91 | $624.91 | $0.00 | $604.38 | $108,121.20 |
| 122 | $108,121.20 | $624.91 | $0.00 | $611.33 | $109,357.44 |
| 123 | $109,357.44 | $624.91 | $0.00 | $618.32 | $110,600.67 |
| 124 | $110,600.67 | $624.91 | $0.00 | $625.35 | $111,850.93 |
| 125 | $111,850.93 | $624.91 | $0.00 | $632.42 | $113,108.26 |
| 126 | $113,108.26 | $624.91 | $0.00 | $639.53 | $114,372.70 |
| 127 | $114,372.70 | $624.91 | $0.00 | $646.68 | $115,644.29 |
| 128 | $115,644.29 | $624.91 | $0.00 | $653.87 | $116,923.07 |
| 129 | $116,923.07 | $624.91 | $0.00 | $661.10 | $118,209.08 |
| 130 | $118,209.08 | $624.91 | $0.00 | $668.37 | $119,502.36 |
| 131 | $119,502.36 | $624.91 | $0.00 | $675.68 | $120,802.95 |
| 132 | $120,802.95 | $624.91 | $0.00 | $683.04 | $122,110.90 |
| 133 | $122,110.90 | $624.91 | $0.00 | $690.43 | $123,426.24 |
| 134 | $123,426.24 | $624.91 | $0.00 | $697.87 | $124,749.02 |
| 135 | $124,749.02 | $624.91 | $0.00 | $705.35 | $126,079.28 |
| 136 | $126,079.28 | $624.91 | $0.00 | $712.87 | $127,417.06 |
| 137 | $127,417.06 | $624.91 | $0.00 | $720.43 | $128,762.40 |
| 138 | $128,762.40 | $624.91 | $0.00 | $728.04 | $130,115.35 |
| 139 | $130,115.35 | $624.91 | $0.00 | $735.69 | $131,475.95 |
| 140 | $131,475.95 | $624.91 | $0.00 | $743.38 | $132,844.24 |
| 141 | $132,844.24 | $624.91 | $0.00 | $751.12 | $134,220.27 |
| 142 | $134,220.27 | $624.91 | $0.00 | $758.90 | $135,604.08 |
| 143 | $135,604.08 | $624.91 | $0.00 | $766.73 | $136,995.72 |
| 144 | $136,995.72 | $624.91 | $0.00 | $774.59 | $138,395.22 |
| 145 | $138,395.22 | $624.91 | $0.00 | $782.51 | $139,802.64 |
| 146 | $139,802.64 | $624.91 | $0.00 | $790.46 | $141,218.01 |
| 147 | $141,218.01 | $624.91 | $0.00 | $798.47 | $142,641.39 |
| 148 | $142,641.39 | $624.91 | $0.00 | $806.52 | $144,072.82 |
| 149 | $144,072.82 | $624.91 | $0.00 | $814.61 | $145,512.34 |
| 150 | $145,512.34 | $624.91 | $0.00 | $822.75 | $146,960.00 |
| 151 | $146,960.00 | $624.91 | $0.00 | $830.93 | $148,415.84 |
| 152 | $148,415.84 | $624.91 | $0.00 | $839.16 | $149,879.91 |
| 153 | $149,879.91 | $624.91 | $0.00 | $847.44 | $151,352.26 |
| 154 | $151,352.26 | $624.91 | $0.00 | $855.77 | $152,832.94 |
| 155 | $152,832.94 | $624.91 | $0.00 | $864.14 | $154,321.99 |
| 156 | $154,321.99 | $624.91 | $0.00 | $872.56 | $155,819.46 |
| 157 | $155,819.46 | $624.91 | $0.00 | $881.03 | $157,325.40 |
| 158 | $157,325.40 | $624.91 | $0.00 | $889.54 | $158,839.85 |
| 159 | $158,839.85 | $624.91 | $0.00 | $898.10 | $160,362.86 |
| 160 | $160,362.86 | $624.91 | $0.00 | $906.71 | $161,894.48 |
| 161 | $161,894.48 | $624.91 | $0.00 | $915.37 | $163,434.76 |
| 162 | $163,434.76 | $624.91 | $0.00 | $924.08 | $164,983.75 |
| 163 | $164,983.75 | $624.91 | $0.00 | $932.84 | $166,541.50 |
| 164 | $166,541.50 | $624.91 | $0.00 | $941.65 | $168,108.06 |
| 165 | $168,108.06 | $624.91 | $0.00 | $950.51 | $169,683.48 |
| 166 | $169,683.48 | $624.91 | $0.00 | $959.42 | $171,267.81 |
| 167 | $171,267.81 | $624.91 | $0.00 | $968.37 | $172,861.09 |
| 168 | $172,861.09 | $624.91 | $0.00 | $977.38 | $174,463.38 |
| 169 | $174,463.38 | $624.91 | $0.00 | $986.44 | $176,074.73 |
| 170 | $176,074.73 | $624.91 | $0.00 | $995.55 | $177,695.19 |
| 171 | $177,695.19 | $624.91 | $0.00 | $1,004.71 | $179,324.81 |
| 172 | $179,324.81 | $624.91 | $0.00 | $1,013.93 | $180,963.65 |
| 173 | $180,963.65 | $624.91 | $0.00 | $1,023.19 | $182,611.75 |
| 174 | $182,611.75 | $624.91 | $0.00 | $1,032.51 | $184,269.17 |
| 175 | $184,269.17 | $624.91 | $0.00 | $1,041.88 | $185,935.96 |
| 176 | $185,935.96 | $624.91 | $0.00 | $1,051.31 | $187,612.18 |
| 177 | $187,612.18 | $624.91 | $0.00 | $1,060.79 | $189,297.88 |
| 178 | $189,297.88 | $624.91 | $0.00 | $1,070.32 | $190,993.11 |
| 179 | $190,993.11 | $624.91 | $0.00 | $1,079.90 | $192,697.92 |
| 180 | $192,697.92 | $624.91 | $0.00 | $1,089.54 | $194,412.37 |
| 181 | $194,412.37 | $624.91 | $0.00 | $1,099.24 | $196,136.52 |
| 182 | $196,136.52 | $624.91 | $0.00 | $1,108.98 | $197,870.41 |
| 183 | $197,870.41 | $624.91 | $0.00 | $1,118.79 | $199,614.11 |
| 184 | $199,614.11 | $624.91 | $0.00 | $1,128.65 | $201,367.67 |
| 185 | $201,367.67 | $624.91 | $0.00 | $1,138.56 | $203,131.14 |
| 186 | $203,131.14 | $624.91 | $0.00 | $1,148.53 | $204,904.58 |
| 187 | $204,904.58 | $624.91 | $0.00 | $1,158.56 | $206,688.05 |
| 188 | $206,688.05 | $624.91 | $0.00 | $1,168.64 | $208,481.60 |
| 189 | $208,481.60 | $624.91 | $0.00 | $1,178.79 | $210,285.30 |
| 190 | $210,285.30 | $624.91 | $0.00 | $1,188.98 | $212,099.19 |
| 191 | $212,099.19 | $624.91 | $0.00 | $1,199.24 | $213,923.34 |
| 192 | $213,923.34 | $624.91 | $0.00 | $1,209.55 | $215,757.80 |
| 193 | $215,757.80 | $624.91 | $0.00 | $1,219.93 | $217,602.64 |
| 194 | $217,602.64 | $624.91 | $0.00 | $1,230.36 | $219,457.91 |
| 195 | $219,457.91 | $624.91 | $0.00 | $1,240.85 | $221,323.67 |
| 196 | $221,323.67 | $624.91 | $0.00 | $1,251.40 | $223,199.98 |
| 197 | $223,199.98 | $624.91 | $0.00 | $1,262.01 | $225,086.90 |
| 198 | $225,086.90 | $624.91 | $0.00 | $1,272.67 | $226,984.48 |
| 199 | $226,984.48 | $624.91 | $0.00 | $1,283.40 | $228,892.79 |
| 200 | $228,892.79 | $624.91 | $0.00 | $1,294.19 | $230,811.89 |
| 201 | $230,811.89 | $624.91 | $0.00 | $1,305.04 | $232,741.84 |
| 202 | $232,741.84 | $624.91 | $0.00 | $1,315.96 | $234,682.71 |
| 203 | $234,682.71 | $624.91 | $0.00 | $1,326.93 | $236,634.55 |
| 204 | $236,634.55 | $624.91 | $0.00 | $1,337.97 | $238,597.43 |
| 205 | $238,597.43 | $624.91 | $0.00 | $1,349.06 | $240,571.40 |
| 206 | $240,571.40 | $624.91 | $0.00 | $1,360.23 | $242,556.54 |
| 207 | $242,556.54 | $624.91 | $0.00 | $1,371.45 | $244,552.90 |
| 208 | $244,552.90 | $624.91 | $0.00 | $1,382.74 | $246,560.55 |
| 209 | $246,560.55 | $624.91 | $0.00 | $1,394.09 | $248,579.55 |
| 210 | $248,579.55 | $624.91 | $0.00 | $1,405.50 | $250,609.96 |
| 211 | $250,609.96 | $624.91 | $0.00 | $1,416.99 | $252,651.86 |
| 212 | $252,651.86 | $624.91 | $0.00 | $1,428.53 | $254,705.30 |
| 213 | $254,705.30 | $624.91 | $0.00 | $1,440.14 | $256,770.35 |
| 214 | $256,770.35 | $624.91 | $0.00 | $1,451.82 | $258,847.08 |
| 215 | $258,847.08 | $624.91 | $0.00 | $1,463.56 | $260,935.55 |
| 216 | $260,935.55 | $624.91 | $0.00 | $1,475.37 | $263,035.83 |
| 217 | $263,035.83 | $624.91 | $71,235.45 | $1,487.24 | $193,912.53 |
| 218 | $193,912.53 | $624.91 | $0.00 | $1,096.41 | $195,633.85 |
| 219 | $195,633.85 | $624.91 | $0.00 | $1,106.14 | $197,364.90 |
| 220 | $197,364.90 | $624.91 | $0.00 | $1,115.93 | $199,105.74 |
| 221 | $199,105.74 | $624.91 | $0.00 | $1,125.77 | $200,856.42 |
| 222 | $200,856.42 | $624.91 | $0.00 | $1,135.67 | $202,617.00 |
| 223 | $202,617.00 | $624.91 | $0.00 | $1,145.63 | $204,387.54 |
| 224 | $204,387.54 | $624.91 | $0.00 | $1,155.64 | $206,168.09 |
| 225 | $206,168.09 | $624.91 | $0.00 | $1,165.70 | $207,958.70 |
| 226 | $207,958.70 | $624.91 | $0.00 | $1,175.83 | $209,759.44 |
| 227 | $209,759.44 | $624.91 | $0.00 | $1,186.01 | $211,570.36 |
| 228 | $211,570.36 | $624.91 | $0.00 | $1,196.25 | $213,391.52 |
| 229 | $213,391.52 | $624.91 | $76,221.93 | $1,206.55 | $139,001.05 |
| 230 | $139,001.05 | $624.91 | $0.00 | $785.93 | $140,411.89 |
| 231 | $140,411.89 | $624.91 | $0.00 | $793.91 | $141,830.71 |
| 232 | $141,830.71 | $624.91 | $0.00 | $801.93 | $143,257.55 |
| 233 | $143,257.55 | $624.91 | $0.00 | $810.00 | $144,692.46 |
| 234 | $144,692.46 | $624.91 | $0.00 | $818.11 | $146,135.48 |
| 235 | $146,135.48 | $624.91 | $0.00 | $826.27 | $147,586.66 |
| 236 | $147,586.66 | $624.91 | $0.00 | $834.48 | $149,046.05 |
| 237 | $149,046.05 | $624.91 | $0.00 | $842.73 | $150,513.69 |
| 238 | $150,513.69 | $624.91 | $0.00 | $851.03 | $151,989.63 |
| 239 | $151,989.63 | $624.91 | $0.00 | $859.37 | $153,473.91 |
| 240 | $153,473.91 | $624.91 | $0.00 | $867.76 | $154,966.58 |
| 241 | $154,966.58 | $624.91 | $81,557.47 | $876.20 | $74,910.22 |
| 242 | $74,910.22 | $624.91 | $0.00 | $423.55 | $75,958.68 |
| 243 | $75,958.68 | $624.91 | $0.00 | $429.48 | $77,013.07 |
| 244 | $77,013.07 | $624.91 | $0.00 | $435.44 | $78,073.42 |
| 245 | $78,073.42 | $624.91 | $0.00 | $441.44 | $79,139.77 |
| 246 | $79,139.77 | $624.91 | $0.00 | $447.47 | $80,212.15 |
| 247 | $80,212.15 | $624.91 | $0.00 | $453.53 | $81,290.59 |
| 248 | $81,290.59 | $624.91 | $0.00 | $459.63 | $82,375.13 |
| 249 | $82,375.13 | $624.91 | $0.00 | $465.76 | $83,465.80 |
| 250 | $83,465.80 | $624.91 | $0.00 | $471.93 | $84,562.64 |
| 251 | $84,562.64 | $624.91 | $0.00 | $478.13 | $85,665.68 |
| 252 | $85,665.68 | $624.91 | $0.00 | $484.37 | $86,774.96 |
| 253 | $86,774.96 | $0.00 | $87,266.49 | $490.64 | -$0.89 |