How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $32,934 |
| Monthly savings required | $261 |
How much will it cost to send your child to Dine College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $131,734.94 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $260.69 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 | $12,700.00 |
| 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 Dine College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $260.69 | $0.00 | $0.00 | $260.69 |
| 2 | $260.69 | $260.69 | $0.00 | $1.47 | $522.85 |
| 3 | $522.85 | $260.69 | $0.00 | $2.96 | $786.50 |
| 4 | $786.50 | $260.69 | $0.00 | $4.45 | $1,051.64 |
| 5 | $1,051.64 | $260.69 | $0.00 | $5.95 | $1,318.28 |
| 6 | $1,318.28 | $260.69 | $0.00 | $7.45 | $1,586.42 |
| 7 | $1,586.42 | $260.69 | $0.00 | $8.97 | $1,856.08 |
| 8 | $1,856.08 | $260.69 | $0.00 | $10.49 | $2,127.26 |
| 9 | $2,127.26 | $260.69 | $0.00 | $12.03 | $2,399.98 |
| 10 | $2,399.98 | $260.69 | $0.00 | $13.57 | $2,674.24 |
| 11 | $2,674.24 | $260.69 | $0.00 | $15.12 | $2,950.05 |
| 12 | $2,950.05 | $260.69 | $0.00 | $16.68 | $3,227.42 |
| 13 | $3,227.42 | $260.69 | $0.00 | $18.25 | $3,506.36 |
| 14 | $3,506.36 | $260.69 | $0.00 | $19.83 | $3,786.88 |
| 15 | $3,786.88 | $260.69 | $0.00 | $21.41 | $4,068.98 |
| 16 | $4,068.98 | $260.69 | $0.00 | $23.01 | $4,352.68 |
| 17 | $4,352.68 | $260.69 | $0.00 | $24.61 | $4,637.98 |
| 18 | $4,637.98 | $260.69 | $0.00 | $26.22 | $4,924.89 |
| 19 | $4,924.89 | $260.69 | $0.00 | $27.85 | $5,213.43 |
| 20 | $5,213.43 | $260.69 | $0.00 | $29.48 | $5,503.60 |
| 21 | $5,503.60 | $260.69 | $0.00 | $31.12 | $5,795.41 |
| 22 | $5,795.41 | $260.69 | $0.00 | $32.77 | $6,088.87 |
| 23 | $6,088.87 | $260.69 | $0.00 | $34.43 | $6,383.99 |
| 24 | $6,383.99 | $260.69 | $0.00 | $36.10 | $6,680.78 |
| 25 | $6,680.78 | $260.69 | $0.00 | $37.77 | $6,979.24 |
| 26 | $6,979.24 | $260.69 | $0.00 | $39.46 | $7,279.39 |
| 27 | $7,279.39 | $260.69 | $0.00 | $41.16 | $7,581.24 |
| 28 | $7,581.24 | $260.69 | $0.00 | $42.87 | $7,884.80 |
| 29 | $7,884.80 | $260.69 | $0.00 | $44.58 | $8,190.07 |
| 30 | $8,190.07 | $260.69 | $0.00 | $46.31 | $8,497.07 |
| 31 | $8,497.07 | $260.69 | $0.00 | $48.04 | $8,805.80 |
| 32 | $8,805.80 | $260.69 | $0.00 | $49.79 | $9,116.28 |
| 33 | $9,116.28 | $260.69 | $0.00 | $51.54 | $9,428.51 |
| 34 | $9,428.51 | $260.69 | $0.00 | $53.31 | $9,742.51 |
| 35 | $9,742.51 | $260.69 | $0.00 | $55.09 | $10,058.29 |
| 36 | $10,058.29 | $260.69 | $0.00 | $56.87 | $10,375.85 |
| 37 | $10,375.85 | $260.69 | $0.00 | $58.67 | $10,695.21 |
| 38 | $10,695.21 | $260.69 | $0.00 | $60.47 | $11,016.37 |
| 39 | $11,016.37 | $260.69 | $0.00 | $62.29 | $11,339.35 |
| 40 | $11,339.35 | $260.69 | $0.00 | $64.11 | $11,664.15 |
| 41 | $11,664.15 | $260.69 | $0.00 | $65.95 | $11,990.79 |
| 42 | $11,990.79 | $260.69 | $0.00 | $67.80 | $12,319.28 |
| 43 | $12,319.28 | $260.69 | $0.00 | $69.66 | $12,649.63 |
| 44 | $12,649.63 | $260.69 | $0.00 | $71.52 | $12,981.84 |
| 45 | $12,981.84 | $260.69 | $0.00 | $73.40 | $13,315.93 |
| 46 | $13,315.93 | $260.69 | $0.00 | $75.29 | $13,651.91 |
| 47 | $13,651.91 | $260.69 | $0.00 | $77.19 | $13,989.79 |
| 48 | $13,989.79 | $260.69 | $0.00 | $79.10 | $14,329.58 |
| 49 | $14,329.58 | $260.69 | $0.00 | $81.02 | $14,671.29 |
| 50 | $14,671.29 | $260.69 | $0.00 | $82.95 | $15,014.93 |
| 51 | $15,014.93 | $260.69 | $0.00 | $84.90 | $15,360.52 |
| 52 | $15,360.52 | $260.69 | $0.00 | $86.85 | $15,708.06 |
| 53 | $15,708.06 | $260.69 | $0.00 | $88.82 | $16,057.57 |
| 54 | $16,057.57 | $260.69 | $0.00 | $90.79 | $16,409.05 |
| 55 | $16,409.05 | $260.69 | $0.00 | $92.78 | $16,762.52 |
| 56 | $16,762.52 | $260.69 | $0.00 | $94.78 | $17,117.99 |
| 57 | $17,117.99 | $260.69 | $0.00 | $96.79 | $17,475.47 |
| 58 | $17,475.47 | $260.69 | $0.00 | $98.81 | $17,834.97 |
| 59 | $17,834.97 | $260.69 | $0.00 | $100.84 | $18,196.50 |
| 60 | $18,196.50 | $260.69 | $0.00 | $102.89 | $18,560.08 |
| 61 | $18,560.08 | $260.69 | $0.00 | $104.94 | $18,925.71 |
| 62 | $18,925.71 | $260.69 | $0.00 | $107.01 | $19,293.41 |
| 63 | $19,293.41 | $260.69 | $0.00 | $109.09 | $19,663.19 |
| 64 | $19,663.19 | $260.69 | $0.00 | $111.18 | $20,035.06 |
| 65 | $20,035.06 | $260.69 | $0.00 | $113.28 | $20,409.03 |
| 66 | $20,409.03 | $260.69 | $0.00 | $115.40 | $20,785.12 |
| 67 | $20,785.12 | $260.69 | $0.00 | $117.52 | $21,163.33 |
| 68 | $21,163.33 | $260.69 | $0.00 | $119.66 | $21,543.68 |
| 69 | $21,543.68 | $260.69 | $0.00 | $121.81 | $21,926.18 |
| 70 | $21,926.18 | $260.69 | $0.00 | $123.97 | $22,310.84 |
| 71 | $22,310.84 | $260.69 | $0.00 | $126.15 | $22,697.68 |
| 72 | $22,697.68 | $260.69 | $0.00 | $128.34 | $23,086.71 |
| 73 | $23,086.71 | $260.69 | $0.00 | $130.54 | $23,477.94 |
| 74 | $23,477.94 | $260.69 | $0.00 | $132.75 | $23,871.38 |
| 75 | $23,871.38 | $260.69 | $0.00 | $134.97 | $24,267.04 |
| 76 | $24,267.04 | $260.69 | $0.00 | $137.21 | $24,664.94 |
| 77 | $24,664.94 | $260.69 | $0.00 | $139.46 | $25,065.09 |
| 78 | $25,065.09 | $260.69 | $0.00 | $141.72 | $25,467.50 |
| 79 | $25,467.50 | $260.69 | $0.00 | $144.00 | $25,872.19 |
| 80 | $25,872.19 | $260.69 | $0.00 | $146.29 | $26,279.17 |
| 81 | $26,279.17 | $260.69 | $0.00 | $148.59 | $26,688.45 |
| 82 | $26,688.45 | $260.69 | $0.00 | $150.90 | $27,100.04 |
| 83 | $27,100.04 | $260.69 | $0.00 | $153.23 | $27,513.96 |
| 84 | $27,513.96 | $260.69 | $0.00 | $155.57 | $27,930.22 |
| 85 | $27,930.22 | $260.69 | $0.00 | $157.92 | $28,348.83 |
| 86 | $28,348.83 | $260.69 | $0.00 | $160.29 | $28,769.81 |
| 87 | $28,769.81 | $260.69 | $0.00 | $162.67 | $29,193.17 |
| 88 | $29,193.17 | $260.69 | $0.00 | $165.06 | $29,618.92 |
| 89 | $29,618.92 | $260.69 | $0.00 | $167.47 | $30,047.08 |
| 90 | $30,047.08 | $260.69 | $0.00 | $169.89 | $30,477.66 |
| 91 | $30,477.66 | $260.69 | $0.00 | $172.33 | $30,910.68 |
| 92 | $30,910.68 | $260.69 | $0.00 | $174.77 | $31,346.14 |
| 93 | $31,346.14 | $260.69 | $0.00 | $177.24 | $31,784.07 |
| 94 | $31,784.07 | $260.69 | $0.00 | $179.71 | $32,224.47 |
| 95 | $32,224.47 | $260.69 | $0.00 | $182.20 | $32,667.36 |
| 96 | $32,667.36 | $260.69 | $0.00 | $184.71 | $33,112.76 |
| 97 | $33,112.76 | $260.69 | $0.00 | $187.22 | $33,560.67 |
| 98 | $33,560.67 | $260.69 | $0.00 | $189.76 | $34,011.12 |
| 99 | $34,011.12 | $260.69 | $0.00 | $192.30 | $34,464.11 |
| 100 | $34,464.11 | $260.69 | $0.00 | $194.87 | $34,919.67 |
| 101 | $34,919.67 | $260.69 | $0.00 | $197.44 | $35,377.80 |
| 102 | $35,377.80 | $260.69 | $0.00 | $200.03 | $35,838.52 |
| 103 | $35,838.52 | $260.69 | $0.00 | $202.64 | $36,301.85 |
| 104 | $36,301.85 | $260.69 | $0.00 | $205.26 | $36,767.80 |
| 105 | $36,767.80 | $260.69 | $0.00 | $207.89 | $37,236.38 |
| 106 | $37,236.38 | $260.69 | $0.00 | $210.54 | $37,707.61 |
| 107 | $37,707.61 | $260.69 | $0.00 | $213.20 | $38,181.50 |
| 108 | $38,181.50 | $260.69 | $0.00 | $215.88 | $38,658.07 |
| 109 | $38,658.07 | $260.69 | $0.00 | $218.58 | $39,137.34 |
| 110 | $39,137.34 | $260.69 | $0.00 | $221.29 | $39,619.32 |
| 111 | $39,619.32 | $260.69 | $0.00 | $224.01 | $40,104.02 |
| 112 | $40,104.02 | $260.69 | $0.00 | $226.75 | $40,591.46 |
| 113 | $40,591.46 | $260.69 | $0.00 | $229.51 | $41,081.66 |
| 114 | $41,081.66 | $260.69 | $0.00 | $232.28 | $41,574.63 |
| 115 | $41,574.63 | $260.69 | $0.00 | $235.07 | $42,070.39 |
| 116 | $42,070.39 | $260.69 | $0.00 | $237.87 | $42,568.95 |
| 117 | $42,568.95 | $260.69 | $0.00 | $240.69 | $43,070.33 |
| 118 | $43,070.33 | $260.69 | $0.00 | $243.53 | $43,574.55 |
| 119 | $43,574.55 | $260.69 | $0.00 | $246.38 | $44,081.62 |
| 120 | $44,081.62 | $260.69 | $0.00 | $249.24 | $44,591.55 |
| 121 | $44,591.55 | $260.69 | $0.00 | $252.13 | $45,104.37 |
| 122 | $45,104.37 | $260.69 | $0.00 | $255.03 | $45,620.09 |
| 123 | $45,620.09 | $260.69 | $0.00 | $257.94 | $46,138.72 |
| 124 | $46,138.72 | $260.69 | $0.00 | $260.88 | $46,660.29 |
| 125 | $46,660.29 | $260.69 | $0.00 | $263.82 | $47,184.80 |
| 126 | $47,184.80 | $260.69 | $0.00 | $266.79 | $47,712.28 |
| 127 | $47,712.28 | $260.69 | $0.00 | $269.77 | $48,242.74 |
| 128 | $48,242.74 | $260.69 | $0.00 | $272.77 | $48,776.20 |
| 129 | $48,776.20 | $260.69 | $0.00 | $275.79 | $49,312.68 |
| 130 | $49,312.68 | $260.69 | $0.00 | $278.82 | $49,852.19 |
| 131 | $49,852.19 | $260.69 | $0.00 | $281.87 | $50,394.75 |
| 132 | $50,394.75 | $260.69 | $0.00 | $284.94 | $50,940.38 |
| 133 | $50,940.38 | $260.69 | $0.00 | $288.02 | $51,489.09 |
| 134 | $51,489.09 | $260.69 | $0.00 | $291.13 | $52,040.91 |
| 135 | $52,040.91 | $260.69 | $0.00 | $294.25 | $52,595.85 |
| 136 | $52,595.85 | $260.69 | $0.00 | $297.38 | $53,153.92 |
| 137 | $53,153.92 | $260.69 | $0.00 | $300.54 | $53,715.15 |
| 138 | $53,715.15 | $260.69 | $0.00 | $303.71 | $54,279.55 |
| 139 | $54,279.55 | $260.69 | $0.00 | $306.90 | $54,847.14 |
| 140 | $54,847.14 | $260.69 | $0.00 | $310.11 | $55,417.94 |
| 141 | $55,417.94 | $260.69 | $0.00 | $313.34 | $55,991.97 |
| 142 | $55,991.97 | $260.69 | $0.00 | $316.59 | $56,569.25 |
| 143 | $56,569.25 | $260.69 | $0.00 | $319.85 | $57,149.79 |
| 144 | $57,149.79 | $260.69 | $0.00 | $323.13 | $57,733.61 |
| 145 | $57,733.61 | $260.69 | $0.00 | $326.43 | $58,320.73 |
| 146 | $58,320.73 | $260.69 | $0.00 | $329.75 | $58,911.17 |
| 147 | $58,911.17 | $260.69 | $0.00 | $333.09 | $59,504.95 |
| 148 | $59,504.95 | $260.69 | $0.00 | $336.45 | $60,102.09 |
| 149 | $60,102.09 | $260.69 | $0.00 | $339.83 | $60,702.61 |
| 150 | $60,702.61 | $260.69 | $0.00 | $343.22 | $61,306.52 |
| 151 | $61,306.52 | $260.69 | $0.00 | $346.64 | $61,913.85 |
| 152 | $61,913.85 | $260.69 | $0.00 | $350.07 | $62,524.61 |
| 153 | $62,524.61 | $260.69 | $0.00 | $353.52 | $63,138.82 |
| 154 | $63,138.82 | $260.69 | $0.00 | $357.00 | $63,756.51 |
| 155 | $63,756.51 | $260.69 | $0.00 | $360.49 | $64,377.69 |
| 156 | $64,377.69 | $260.69 | $0.00 | $364.00 | $65,002.38 |
| 157 | $65,002.38 | $260.69 | $0.00 | $367.53 | $65,630.60 |
| 158 | $65,630.60 | $260.69 | $0.00 | $371.08 | $66,262.37 |
| 159 | $66,262.37 | $260.69 | $0.00 | $374.66 | $66,897.72 |
| 160 | $66,897.72 | $260.69 | $0.00 | $378.25 | $67,536.66 |
| 161 | $67,536.66 | $260.69 | $0.00 | $381.86 | $68,179.21 |
| 162 | $68,179.21 | $260.69 | $0.00 | $385.50 | $68,825.40 |
| 163 | $68,825.40 | $260.69 | $0.00 | $389.15 | $69,475.24 |
| 164 | $69,475.24 | $260.69 | $0.00 | $392.82 | $70,128.75 |
| 165 | $70,128.75 | $260.69 | $0.00 | $396.52 | $70,785.96 |
| 166 | $70,785.96 | $260.69 | $0.00 | $400.23 | $71,446.88 |
| 167 | $71,446.88 | $260.69 | $0.00 | $403.97 | $72,111.54 |
| 168 | $72,111.54 | $260.69 | $0.00 | $407.73 | $72,779.96 |
| 169 | $72,779.96 | $260.69 | $0.00 | $411.51 | $73,452.16 |
| 170 | $73,452.16 | $260.69 | $0.00 | $415.31 | $74,128.16 |
| 171 | $74,128.16 | $260.69 | $0.00 | $419.13 | $74,807.98 |
| 172 | $74,807.98 | $260.69 | $0.00 | $422.98 | $75,491.65 |
| 173 | $75,491.65 | $260.69 | $0.00 | $426.84 | $76,179.18 |
| 174 | $76,179.18 | $260.69 | $0.00 | $430.73 | $76,870.60 |
| 175 | $76,870.60 | $260.69 | $0.00 | $434.64 | $77,565.93 |
| 176 | $77,565.93 | $260.69 | $0.00 | $438.57 | $78,265.19 |
| 177 | $78,265.19 | $260.69 | $0.00 | $442.52 | $78,968.40 |
| 178 | $78,968.40 | $260.69 | $0.00 | $446.50 | $79,675.59 |
| 179 | $79,675.59 | $260.69 | $0.00 | $450.50 | $80,386.78 |
| 180 | $80,386.78 | $260.69 | $0.00 | $454.52 | $81,101.99 |
| 181 | $81,101.99 | $260.69 | $0.00 | $458.56 | $81,821.24 |
| 182 | $81,821.24 | $260.69 | $0.00 | $462.63 | $82,544.56 |
| 183 | $82,544.56 | $260.69 | $0.00 | $466.72 | $83,271.97 |
| 184 | $83,271.97 | $260.69 | $0.00 | $470.83 | $84,003.49 |
| 185 | $84,003.49 | $260.69 | $0.00 | $474.97 | $84,739.15 |
| 186 | $84,739.15 | $260.69 | $0.00 | $479.13 | $85,478.97 |
| 187 | $85,478.97 | $260.69 | $0.00 | $483.31 | $86,222.97 |
| 188 | $86,222.97 | $260.69 | $0.00 | $487.52 | $86,971.18 |
| 189 | $86,971.18 | $260.69 | $0.00 | $491.75 | $87,723.62 |
| 190 | $87,723.62 | $260.69 | $0.00 | $496.00 | $88,480.31 |
| 191 | $88,480.31 | $260.69 | $0.00 | $500.28 | $89,241.28 |
| 192 | $89,241.28 | $260.69 | $0.00 | $504.58 | $90,006.55 |
| 193 | $90,006.55 | $260.69 | $0.00 | $508.91 | $90,776.15 |
| 194 | $90,776.15 | $260.69 | $0.00 | $513.26 | $91,550.10 |
| 195 | $91,550.10 | $260.69 | $0.00 | $517.64 | $92,328.43 |
| 196 | $92,328.43 | $260.69 | $0.00 | $522.04 | $93,111.16 |
| 197 | $93,111.16 | $260.69 | $0.00 | $526.46 | $93,898.31 |
| 198 | $93,898.31 | $260.69 | $0.00 | $530.91 | $94,689.91 |
| 199 | $94,689.91 | $260.69 | $0.00 | $535.39 | $95,485.99 |
| 200 | $95,485.99 | $260.69 | $0.00 | $539.89 | $96,286.57 |
| 201 | $96,286.57 | $260.69 | $0.00 | $544.42 | $97,091.68 |
| 202 | $97,091.68 | $260.69 | $0.00 | $548.97 | $97,901.34 |
| 203 | $97,901.34 | $260.69 | $0.00 | $553.55 | $98,715.58 |
| 204 | $98,715.58 | $260.69 | $0.00 | $558.15 | $99,534.42 |
| 205 | $99,534.42 | $260.69 | $0.00 | $562.78 | $100,357.89 |
| 206 | $100,357.89 | $260.69 | $0.00 | $567.44 | $101,186.02 |
| 207 | $101,186.02 | $260.69 | $0.00 | $572.12 | $102,018.83 |
| 208 | $102,018.83 | $260.69 | $0.00 | $576.83 | $102,856.35 |
| 209 | $102,856.35 | $260.69 | $0.00 | $581.56 | $103,698.60 |
| 210 | $103,698.60 | $260.69 | $0.00 | $586.33 | $104,545.62 |
| 211 | $104,545.62 | $260.69 | $0.00 | $591.12 | $105,397.43 |
| 212 | $105,397.43 | $260.69 | $0.00 | $595.93 | $106,254.05 |
| 213 | $106,254.05 | $260.69 | $0.00 | $600.78 | $107,115.52 |
| 214 | $107,115.52 | $260.69 | $0.00 | $605.65 | $107,981.86 |
| 215 | $107,981.86 | $260.69 | $0.00 | $610.55 | $108,853.10 |
| 216 | $108,853.10 | $260.69 | $0.00 | $615.47 | $109,729.26 |
| 217 | $109,729.26 | $260.69 | $30,564.06 | $620.43 | $80,046.32 |
| 218 | $80,046.32 | $260.69 | $0.00 | $452.59 | $80,759.60 |
| 219 | $80,759.60 | $260.69 | $0.00 | $456.63 | $81,476.92 |
| 220 | $81,476.92 | $260.69 | $0.00 | $460.68 | $82,198.29 |
| 221 | $82,198.29 | $260.69 | $0.00 | $464.76 | $82,923.74 |
| 222 | $82,923.74 | $260.69 | $0.00 | $468.86 | $83,653.29 |
| 223 | $83,653.29 | $260.69 | $0.00 | $472.99 | $84,386.97 |
| 224 | $84,386.97 | $260.69 | $0.00 | $477.14 | $85,124.80 |
| 225 | $85,124.80 | $260.69 | $0.00 | $481.31 | $85,866.80 |
| 226 | $85,866.80 | $260.69 | $0.00 | $485.50 | $86,612.99 |
| 227 | $86,612.99 | $260.69 | $0.00 | $489.72 | $87,363.40 |
| 228 | $87,363.40 | $260.69 | $0.00 | $493.97 | $88,118.06 |
| 229 | $88,118.06 | $260.69 | $32,092.27 | $498.23 | $56,784.71 |
| 230 | $56,784.71 | $260.69 | $0.00 | $321.07 | $57,366.47 |
| 231 | $57,366.47 | $260.69 | $0.00 | $324.36 | $57,951.52 |
| 232 | $57,951.52 | $260.69 | $0.00 | $327.67 | $58,539.88 |
| 233 | $58,539.88 | $260.69 | $0.00 | $330.99 | $59,131.56 |
| 234 | $59,131.56 | $260.69 | $0.00 | $334.34 | $59,726.59 |
| 235 | $59,726.59 | $260.69 | $0.00 | $337.70 | $60,324.98 |
| 236 | $60,324.98 | $260.69 | $0.00 | $341.09 | $60,926.76 |
| 237 | $60,926.76 | $260.69 | $0.00 | $344.49 | $61,531.94 |
| 238 | $61,531.94 | $260.69 | $0.00 | $347.91 | $62,140.54 |
| 239 | $62,140.54 | $260.69 | $0.00 | $351.35 | $62,752.58 |
| 240 | $62,752.58 | $260.69 | $0.00 | $354.81 | $63,368.08 |
| 241 | $63,368.08 | $260.69 | $33,696.88 | $358.29 | $30,290.18 |
| 242 | $30,290.18 | $260.69 | $0.00 | $171.27 | $30,722.14 |
| 243 | $30,722.14 | $260.69 | $0.00 | $173.71 | $31,156.54 |
| 244 | $31,156.54 | $260.69 | $0.00 | $176.16 | $31,593.39 |
| 245 | $31,593.39 | $260.69 | $0.00 | $178.63 | $32,032.71 |
| 246 | $32,032.71 | $260.69 | $0.00 | $181.12 | $32,474.52 |
| 247 | $32,474.52 | $260.69 | $0.00 | $183.62 | $32,918.83 |
| 248 | $32,918.83 | $260.69 | $0.00 | $186.13 | $33,365.65 |
| 249 | $33,365.65 | $260.69 | $0.00 | $188.65 | $33,814.99 |
| 250 | $33,814.99 | $260.69 | $0.00 | $191.19 | $34,266.87 |
| 251 | $34,266.87 | $260.69 | $0.00 | $193.75 | $34,721.31 |
| 252 | $34,721.31 | $260.69 | $0.00 | $196.32 | $35,178.32 |
| 253 | $35,178.32 | $0.00 | $35,381.72 | $198.90 | ($4.50) |