How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $64,662 |
| Monthly savings required | $512 |
How much will it cost to send your child to Colorado Mesa University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $258,646.51 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $511.85 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 | $24,935.00 |
| 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 Colorado Mesa University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $511.85 | $0.00 | $0.00 | $511.85 |
| 2 | $511.85 | $511.85 | $0.00 | $2.89 | $1,026.59 |
| 3 | $1,026.59 | $511.85 | $0.00 | $5.80 | $1,544.24 |
| 4 | $1,544.24 | $511.85 | $0.00 | $8.73 | $2,064.82 |
| 5 | $2,064.82 | $511.85 | $0.00 | $11.67 | $2,588.34 |
| 6 | $2,588.34 | $511.85 | $0.00 | $14.63 | $3,114.82 |
| 7 | $3,114.82 | $511.85 | $0.00 | $17.61 | $3,644.28 |
| 8 | $3,644.28 | $511.85 | $0.00 | $20.61 | $4,176.74 |
| 9 | $4,176.74 | $511.85 | $0.00 | $23.62 | $4,712.21 |
| 10 | $4,712.21 | $511.85 | $0.00 | $26.64 | $5,250.70 |
| 11 | $5,250.70 | $511.85 | $0.00 | $29.69 | $5,792.24 |
| 12 | $5,792.24 | $511.85 | $0.00 | $32.75 | $6,336.84 |
| 13 | $6,336.84 | $511.85 | $0.00 | $35.83 | $6,884.52 |
| 14 | $6,884.52 | $511.85 | $0.00 | $38.93 | $7,435.30 |
| 15 | $7,435.30 | $511.85 | $0.00 | $42.04 | $7,989.19 |
| 16 | $7,989.19 | $511.85 | $0.00 | $45.17 | $8,546.21 |
| 17 | $8,546.21 | $511.85 | $0.00 | $48.32 | $9,106.38 |
| 18 | $9,106.38 | $511.85 | $0.00 | $51.49 | $9,669.72 |
| 19 | $9,669.72 | $511.85 | $0.00 | $54.67 | $10,236.24 |
| 20 | $10,236.24 | $511.85 | $0.00 | $57.88 | $10,805.97 |
| 21 | $10,805.97 | $511.85 | $0.00 | $61.10 | $11,378.92 |
| 22 | $11,378.92 | $511.85 | $0.00 | $64.34 | $11,955.11 |
| 23 | $11,955.11 | $511.85 | $0.00 | $67.60 | $12,534.56 |
| 24 | $12,534.56 | $511.85 | $0.00 | $70.87 | $13,117.28 |
| 25 | $13,117.28 | $511.85 | $0.00 | $74.17 | $13,703.30 |
| 26 | $13,703.30 | $511.85 | $0.00 | $77.48 | $14,292.63 |
| 27 | $14,292.63 | $511.85 | $0.00 | $80.81 | $14,885.29 |
| 28 | $14,885.29 | $511.85 | $0.00 | $84.16 | $15,481.30 |
| 29 | $15,481.30 | $511.85 | $0.00 | $87.53 | $16,080.68 |
| 30 | $16,080.68 | $511.85 | $0.00 | $90.92 | $16,683.45 |
| 31 | $16,683.45 | $511.85 | $0.00 | $94.33 | $17,289.63 |
| 32 | $17,289.63 | $511.85 | $0.00 | $97.76 | $17,899.24 |
| 33 | $17,899.24 | $511.85 | $0.00 | $101.20 | $18,512.29 |
| 34 | $18,512.29 | $511.85 | $0.00 | $104.67 | $19,128.81 |
| 35 | $19,128.81 | $511.85 | $0.00 | $108.16 | $19,748.82 |
| 36 | $19,748.82 | $511.85 | $0.00 | $111.66 | $20,372.33 |
| 37 | $20,372.33 | $511.85 | $0.00 | $115.19 | $20,999.37 |
| 38 | $20,999.37 | $511.85 | $0.00 | $118.73 | $21,629.95 |
| 39 | $21,629.95 | $511.85 | $0.00 | $122.30 | $22,264.10 |
| 40 | $22,264.10 | $511.85 | $0.00 | $125.88 | $22,901.83 |
| 41 | $22,901.83 | $511.85 | $0.00 | $129.49 | $23,543.17 |
| 42 | $23,543.17 | $511.85 | $0.00 | $133.12 | $24,188.14 |
| 43 | $24,188.14 | $511.85 | $0.00 | $136.76 | $24,836.75 |
| 44 | $24,836.75 | $511.85 | $0.00 | $140.43 | $25,489.03 |
| 45 | $25,489.03 | $511.85 | $0.00 | $144.12 | $26,145.00 |
| 46 | $26,145.00 | $511.85 | $0.00 | $147.83 | $26,804.68 |
| 47 | $26,804.68 | $511.85 | $0.00 | $151.56 | $27,468.09 |
| 48 | $27,468.09 | $511.85 | $0.00 | $155.31 | $28,135.25 |
| 49 | $28,135.25 | $511.85 | $0.00 | $159.08 | $28,806.18 |
| 50 | $28,806.18 | $511.85 | $0.00 | $162.87 | $29,480.90 |
| 51 | $29,480.90 | $511.85 | $0.00 | $166.69 | $30,159.44 |
| 52 | $30,159.44 | $511.85 | $0.00 | $170.53 | $30,841.82 |
| 53 | $30,841.82 | $511.85 | $0.00 | $174.38 | $31,528.05 |
| 54 | $31,528.05 | $511.85 | $0.00 | $178.26 | $32,218.16 |
| 55 | $32,218.16 | $511.85 | $0.00 | $182.17 | $32,912.18 |
| 56 | $32,912.18 | $511.85 | $0.00 | $186.09 | $33,610.12 |
| 57 | $33,610.12 | $511.85 | $0.00 | $190.04 | $34,312.01 |
| 58 | $34,312.01 | $511.85 | $0.00 | $194.01 | $35,017.87 |
| 59 | $35,017.87 | $511.85 | $0.00 | $198.00 | $35,727.72 |
| 60 | $35,727.72 | $511.85 | $0.00 | $202.01 | $36,441.58 |
| 61 | $36,441.58 | $511.85 | $0.00 | $206.05 | $37,159.48 |
| 62 | $37,159.48 | $511.85 | $0.00 | $210.11 | $37,881.44 |
| 63 | $37,881.44 | $511.85 | $0.00 | $214.19 | $38,607.48 |
| 64 | $38,607.48 | $511.85 | $0.00 | $218.29 | $39,337.62 |
| 65 | $39,337.62 | $511.85 | $0.00 | $222.42 | $40,071.89 |
| 66 | $40,071.89 | $511.85 | $0.00 | $226.57 | $40,810.31 |
| 67 | $40,810.31 | $511.85 | $0.00 | $230.75 | $41,552.91 |
| 68 | $41,552.91 | $511.85 | $0.00 | $234.95 | $42,299.71 |
| 69 | $42,299.71 | $511.85 | $0.00 | $239.17 | $43,050.73 |
| 70 | $43,050.73 | $511.85 | $0.00 | $243.42 | $43,806.00 |
| 71 | $43,806.00 | $511.85 | $0.00 | $247.69 | $44,565.54 |
| 72 | $44,565.54 | $511.85 | $0.00 | $251.98 | $45,329.37 |
| 73 | $45,329.37 | $511.85 | $0.00 | $256.30 | $46,097.52 |
| 74 | $46,097.52 | $511.85 | $0.00 | $260.64 | $46,870.01 |
| 75 | $46,870.01 | $511.85 | $0.00 | $265.01 | $47,646.87 |
| 76 | $47,646.87 | $511.85 | $0.00 | $269.40 | $48,428.12 |
| 77 | $48,428.12 | $511.85 | $0.00 | $273.82 | $49,213.79 |
| 78 | $49,213.79 | $511.85 | $0.00 | $278.26 | $50,003.90 |
| 79 | $50,003.90 | $511.85 | $0.00 | $282.73 | $50,798.48 |
| 80 | $50,798.48 | $511.85 | $0.00 | $287.22 | $51,597.55 |
| 81 | $51,597.55 | $511.85 | $0.00 | $291.74 | $52,401.14 |
| 82 | $52,401.14 | $511.85 | $0.00 | $296.28 | $53,209.27 |
| 83 | $53,209.27 | $511.85 | $0.00 | $300.85 | $54,021.97 |
| 84 | $54,021.97 | $511.85 | $0.00 | $305.45 | $54,839.27 |
| 85 | $54,839.27 | $511.85 | $0.00 | $310.07 | $55,661.19 |
| 86 | $55,661.19 | $511.85 | $0.00 | $314.72 | $56,487.76 |
| 87 | $56,487.76 | $511.85 | $0.00 | $319.39 | $57,319.00 |
| 88 | $57,319.00 | $511.85 | $0.00 | $324.09 | $58,154.94 |
| 89 | $58,154.94 | $511.85 | $0.00 | $328.82 | $58,995.61 |
| 90 | $58,995.61 | $511.85 | $0.00 | $333.57 | $59,841.03 |
| 91 | $59,841.03 | $511.85 | $0.00 | $338.35 | $60,691.23 |
| 92 | $60,691.23 | $511.85 | $0.00 | $343.16 | $61,546.24 |
| 93 | $61,546.24 | $511.85 | $0.00 | $347.99 | $62,406.08 |
| 94 | $62,406.08 | $511.85 | $0.00 | $352.85 | $63,270.78 |
| 95 | $63,270.78 | $511.85 | $0.00 | $357.74 | $64,140.37 |
| 96 | $64,140.37 | $511.85 | $0.00 | $362.66 | $65,014.88 |
| 97 | $65,014.88 | $511.85 | $0.00 | $367.60 | $65,894.33 |
| 98 | $65,894.33 | $511.85 | $0.00 | $372.58 | $66,778.76 |
| 99 | $66,778.76 | $511.85 | $0.00 | $377.58 | $67,668.19 |
| 100 | $67,668.19 | $511.85 | $0.00 | $382.61 | $68,562.65 |
| 101 | $68,562.65 | $511.85 | $0.00 | $387.66 | $69,462.16 |
| 102 | $69,462.16 | $511.85 | $0.00 | $392.75 | $70,366.76 |
| 103 | $70,366.76 | $511.85 | $0.00 | $397.86 | $71,276.47 |
| 104 | $71,276.47 | $511.85 | $0.00 | $403.01 | $72,191.33 |
| 105 | $72,191.33 | $511.85 | $0.00 | $408.18 | $73,111.36 |
| 106 | $73,111.36 | $511.85 | $0.00 | $413.38 | $74,036.59 |
| 107 | $74,036.59 | $511.85 | $0.00 | $418.61 | $74,967.05 |
| 108 | $74,967.05 | $511.85 | $0.00 | $423.87 | $75,902.77 |
| 109 | $75,902.77 | $511.85 | $0.00 | $429.17 | $76,843.79 |
| 110 | $76,843.79 | $511.85 | $0.00 | $434.49 | $77,790.13 |
| 111 | $77,790.13 | $511.85 | $0.00 | $439.84 | $78,741.82 |
| 112 | $78,741.82 | $511.85 | $0.00 | $445.22 | $79,698.89 |
| 113 | $79,698.89 | $511.85 | $0.00 | $450.63 | $80,661.37 |
| 114 | $80,661.37 | $511.85 | $0.00 | $456.07 | $81,629.29 |
| 115 | $81,629.29 | $511.85 | $0.00 | $461.54 | $82,602.68 |
| 116 | $82,602.68 | $511.85 | $0.00 | $467.05 | $83,581.58 |
| 117 | $83,581.58 | $511.85 | $0.00 | $472.58 | $84,566.01 |
| 118 | $84,566.01 | $511.85 | $0.00 | $478.15 | $85,556.01 |
| 119 | $85,556.01 | $511.85 | $0.00 | $483.75 | $86,551.61 |
| 120 | $86,551.61 | $511.85 | $0.00 | $489.38 | $87,552.84 |
| 121 | $87,552.84 | $511.85 | $0.00 | $495.04 | $88,559.73 |
| 122 | $88,559.73 | $511.85 | $0.00 | $500.73 | $89,572.31 |
| 123 | $89,572.31 | $511.85 | $0.00 | $506.45 | $90,590.61 |
| 124 | $90,590.61 | $511.85 | $0.00 | $512.21 | $91,614.67 |
| 125 | $91,614.67 | $511.85 | $0.00 | $518.00 | $92,644.52 |
| 126 | $92,644.52 | $511.85 | $0.00 | $523.83 | $93,680.20 |
| 127 | $93,680.20 | $511.85 | $0.00 | $529.68 | $94,721.73 |
| 128 | $94,721.73 | $511.85 | $0.00 | $535.57 | $95,769.15 |
| 129 | $95,769.15 | $511.85 | $0.00 | $541.49 | $96,822.49 |
| 130 | $96,822.49 | $511.85 | $0.00 | $547.45 | $97,881.79 |
| 131 | $97,881.79 | $511.85 | $0.00 | $553.44 | $98,947.08 |
| 132 | $98,947.08 | $511.85 | $0.00 | $559.46 | $100,018.39 |
| 133 | $100,018.39 | $511.85 | $0.00 | $565.52 | $101,095.76 |
| 134 | $101,095.76 | $511.85 | $0.00 | $571.61 | $102,179.22 |
| 135 | $102,179.22 | $511.85 | $0.00 | $577.74 | $103,268.81 |
| 136 | $103,268.81 | $511.85 | $0.00 | $583.90 | $104,364.56 |
| 137 | $104,364.56 | $511.85 | $0.00 | $590.09 | $105,466.50 |
| 138 | $105,466.50 | $511.85 | $0.00 | $596.32 | $106,574.67 |
| 139 | $106,574.67 | $511.85 | $0.00 | $602.59 | $107,689.11 |
| 140 | $107,689.11 | $511.85 | $0.00 | $608.89 | $108,809.85 |
| 141 | $108,809.85 | $511.85 | $0.00 | $615.23 | $109,936.93 |
| 142 | $109,936.93 | $511.85 | $0.00 | $621.60 | $111,070.38 |
| 143 | $111,070.38 | $511.85 | $0.00 | $628.01 | $112,210.24 |
| 144 | $112,210.24 | $511.85 | $0.00 | $634.45 | $113,356.54 |
| 145 | $113,356.54 | $511.85 | $0.00 | $640.93 | $114,509.32 |
| 146 | $114,509.32 | $511.85 | $0.00 | $647.45 | $115,668.62 |
| 147 | $115,668.62 | $511.85 | $0.00 | $654.01 | $116,834.48 |
| 148 | $116,834.48 | $511.85 | $0.00 | $660.60 | $118,006.93 |
| 149 | $118,006.93 | $511.85 | $0.00 | $667.23 | $119,186.01 |
| 150 | $119,186.01 | $511.85 | $0.00 | $673.90 | $120,371.76 |
| 151 | $120,371.76 | $511.85 | $0.00 | $680.60 | $121,564.21 |
| 152 | $121,564.21 | $511.85 | $0.00 | $687.34 | $122,763.40 |
| 153 | $122,763.40 | $511.85 | $0.00 | $694.12 | $123,969.37 |
| 154 | $123,969.37 | $511.85 | $0.00 | $700.94 | $125,182.16 |
| 155 | $125,182.16 | $511.85 | $0.00 | $707.80 | $126,401.81 |
| 156 | $126,401.81 | $511.85 | $0.00 | $714.69 | $127,628.35 |
| 157 | $127,628.35 | $511.85 | $0.00 | $721.63 | $128,861.83 |
| 158 | $128,861.83 | $511.85 | $0.00 | $728.60 | $130,102.28 |
| 159 | $130,102.28 | $511.85 | $0.00 | $735.62 | $131,349.75 |
| 160 | $131,349.75 | $511.85 | $0.00 | $742.67 | $132,604.27 |
| 161 | $132,604.27 | $511.85 | $0.00 | $749.76 | $133,865.88 |
| 162 | $133,865.88 | $511.85 | $0.00 | $756.90 | $135,134.63 |
| 163 | $135,134.63 | $511.85 | $0.00 | $764.07 | $136,410.55 |
| 164 | $136,410.55 | $511.85 | $0.00 | $771.29 | $137,693.69 |
| 165 | $137,693.69 | $511.85 | $0.00 | $778.54 | $138,984.08 |
| 166 | $138,984.08 | $511.85 | $0.00 | $785.84 | $140,281.77 |
| 167 | $140,281.77 | $511.85 | $0.00 | $793.17 | $141,586.79 |
| 168 | $141,586.79 | $511.85 | $0.00 | $800.55 | $142,899.19 |
| 169 | $142,899.19 | $511.85 | $0.00 | $807.97 | $144,219.01 |
| 170 | $144,219.01 | $511.85 | $0.00 | $815.44 | $145,546.30 |
| 171 | $145,546.30 | $511.85 | $0.00 | $822.94 | $146,881.09 |
| 172 | $146,881.09 | $511.85 | $0.00 | $830.49 | $148,223.43 |
| 173 | $148,223.43 | $511.85 | $0.00 | $838.08 | $149,573.36 |
| 174 | $149,573.36 | $511.85 | $0.00 | $845.71 | $150,930.92 |
| 175 | $150,930.92 | $511.85 | $0.00 | $853.39 | $152,296.16 |
| 176 | $152,296.16 | $511.85 | $0.00 | $861.10 | $153,669.11 |
| 177 | $153,669.11 | $511.85 | $0.00 | $868.87 | $155,049.83 |
| 178 | $155,049.83 | $511.85 | $0.00 | $876.67 | $156,438.35 |
| 179 | $156,438.35 | $511.85 | $0.00 | $884.53 | $157,834.73 |
| 180 | $157,834.73 | $511.85 | $0.00 | $892.42 | $159,239.00 |
| 181 | $159,239.00 | $511.85 | $0.00 | $900.36 | $160,651.21 |
| 182 | $160,651.21 | $511.85 | $0.00 | $908.35 | $162,071.41 |
| 183 | $162,071.41 | $511.85 | $0.00 | $916.38 | $163,499.64 |
| 184 | $163,499.64 | $511.85 | $0.00 | $924.45 | $164,935.94 |
| 185 | $164,935.94 | $511.85 | $0.00 | $932.57 | $166,380.36 |
| 186 | $166,380.36 | $511.85 | $0.00 | $940.74 | $167,832.95 |
| 187 | $167,832.95 | $511.85 | $0.00 | $948.95 | $169,293.75 |
| 188 | $169,293.75 | $511.85 | $0.00 | $957.21 | $170,762.81 |
| 189 | $170,762.81 | $511.85 | $0.00 | $965.52 | $172,240.18 |
| 190 | $172,240.18 | $511.85 | $0.00 | $973.87 | $173,725.90 |
| 191 | $173,725.90 | $511.85 | $0.00 | $982.27 | $175,220.02 |
| 192 | $175,220.02 | $511.85 | $0.00 | $990.72 | $176,722.59 |
| 193 | $176,722.59 | $511.85 | $0.00 | $999.22 | $178,233.66 |
| 194 | $178,233.66 | $511.85 | $0.00 | $1,007.76 | $179,753.27 |
| 195 | $179,753.27 | $511.85 | $0.00 | $1,016.35 | $181,281.47 |
| 196 | $181,281.47 | $511.85 | $0.00 | $1,024.99 | $182,818.31 |
| 197 | $182,818.31 | $511.85 | $0.00 | $1,033.68 | $184,363.84 |
| 198 | $184,363.84 | $511.85 | $0.00 | $1,042.42 | $185,918.11 |
| 199 | $185,918.11 | $511.85 | $0.00 | $1,051.21 | $187,481.17 |
| 200 | $187,481.17 | $511.85 | $0.00 | $1,060.05 | $189,053.07 |
| 201 | $189,053.07 | $511.85 | $0.00 | $1,068.93 | $190,633.85 |
| 202 | $190,633.85 | $511.85 | $0.00 | $1,077.87 | $192,223.57 |
| 203 | $192,223.57 | $511.85 | $0.00 | $1,086.86 | $193,822.28 |
| 204 | $193,822.28 | $511.85 | $0.00 | $1,095.90 | $195,430.03 |
| 205 | $195,430.03 | $511.85 | $0.00 | $1,104.99 | $197,046.87 |
| 206 | $197,046.87 | $511.85 | $0.00 | $1,114.13 | $198,672.85 |
| 207 | $198,672.85 | $511.85 | $0.00 | $1,123.33 | $200,308.03 |
| 208 | $200,308.03 | $511.85 | $0.00 | $1,132.57 | $201,952.45 |
| 209 | $201,952.45 | $511.85 | $0.00 | $1,141.87 | $203,606.17 |
| 210 | $203,606.17 | $511.85 | $0.00 | $1,151.22 | $205,269.24 |
| 211 | $205,269.24 | $511.85 | $0.00 | $1,160.62 | $206,941.71 |
| 212 | $206,941.71 | $511.85 | $0.00 | $1,170.08 | $208,623.64 |
| 213 | $208,623.64 | $511.85 | $0.00 | $1,179.59 | $210,315.08 |
| 214 | $210,315.08 | $511.85 | $0.00 | $1,189.15 | $212,016.08 |
| 215 | $212,016.08 | $511.85 | $0.00 | $1,198.77 | $213,726.70 |
| 216 | $213,726.70 | $511.85 | $0.00 | $1,208.44 | $215,446.99 |
| 217 | $215,446.99 | $511.85 | $60,009.05 | $1,218.17 | $157,167.96 |
| 218 | $157,167.96 | $511.85 | $0.00 | $888.65 | $158,568.46 |
| 219 | $158,568.46 | $511.85 | $0.00 | $896.57 | $159,976.88 |
| 220 | $159,976.88 | $511.85 | $0.00 | $904.53 | $161,393.26 |
| 221 | $161,393.26 | $511.85 | $0.00 | $912.54 | $162,817.65 |
| 222 | $162,817.65 | $511.85 | $0.00 | $920.59 | $164,250.09 |
| 223 | $164,250.09 | $511.85 | $0.00 | $928.69 | $165,690.63 |
| 224 | $165,690.63 | $511.85 | $0.00 | $936.84 | $167,139.32 |
| 225 | $167,139.32 | $511.85 | $0.00 | $945.03 | $168,596.20 |
| 226 | $168,596.20 | $511.85 | $0.00 | $953.27 | $170,061.32 |
| 227 | $170,061.32 | $511.85 | $0.00 | $961.55 | $171,534.72 |
| 228 | $171,534.72 | $511.85 | $0.00 | $969.88 | $173,016.45 |
| 229 | $173,016.45 | $511.85 | $63,009.50 | $978.26 | $111,497.06 |
| 230 | $111,497.06 | $511.85 | $0.00 | $630.42 | $112,639.33 |
| 231 | $112,639.33 | $511.85 | $0.00 | $636.88 | $113,788.06 |
| 232 | $113,788.06 | $511.85 | $0.00 | $643.37 | $114,943.28 |
| 233 | $114,943.28 | $511.85 | $0.00 | $649.91 | $116,105.04 |
| 234 | $116,105.04 | $511.85 | $0.00 | $656.47 | $117,273.36 |
| 235 | $117,273.36 | $511.85 | $0.00 | $663.08 | $118,448.29 |
| 236 | $118,448.29 | $511.85 | $0.00 | $669.72 | $119,629.86 |
| 237 | $119,629.86 | $511.85 | $0.00 | $676.40 | $120,818.11 |
| 238 | $120,818.11 | $511.85 | $0.00 | $683.12 | $122,013.08 |
| 239 | $122,013.08 | $511.85 | $0.00 | $689.88 | $123,214.81 |
| 240 | $123,214.81 | $511.85 | $0.00 | $696.67 | $124,423.33 |
| 241 | $124,423.33 | $511.85 | $66,159.98 | $703.51 | $59,478.71 |
| 242 | $59,478.71 | $511.85 | $0.00 | $336.30 | $60,326.86 |
| 243 | $60,326.86 | $511.85 | $0.00 | $341.10 | $61,179.81 |
| 244 | $61,179.81 | $511.85 | $0.00 | $345.92 | $62,037.58 |
| 245 | $62,037.58 | $511.85 | $0.00 | $350.77 | $62,900.20 |
| 246 | $62,900.20 | $511.85 | $0.00 | $355.65 | $63,767.70 |
| 247 | $63,767.70 | $511.85 | $0.00 | $360.55 | $64,640.10 |
| 248 | $64,640.10 | $511.85 | $0.00 | $365.48 | $65,517.43 |
| 249 | $65,517.43 | $511.85 | $0.00 | $370.45 | $66,399.73 |
| 250 | $66,399.73 | $511.85 | $0.00 | $375.43 | $67,287.01 |
| 251 | $67,287.01 | $511.85 | $0.00 | $380.45 | $68,179.31 |
| 252 | $68,179.31 | $511.85 | $0.00 | $385.50 | $69,076.66 |
| 253 | $69,076.66 | $0.00 | $69,467.98 | $390.57 | ($0.75) |