How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $62,017 |
| Monthly savings required | $491 |
How much will it cost to send your child to Colorado Technical University Colorado Springs in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $248,066.22 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $490.92 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 | $23,915.00 |
| 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 Technical University Colorado Springs in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $490.92 | $0.00 | $0.00 | $490.92 |
| 2 | $490.92 | $490.92 | $0.00 | $2.78 | $984.62 |
| 3 | $984.62 | $490.92 | $0.00 | $5.57 | $1,481.11 |
| 4 | $1,481.11 | $490.92 | $0.00 | $8.37 | $1,980.40 |
| 5 | $1,980.40 | $490.92 | $0.00 | $11.20 | $2,482.52 |
| 6 | $2,482.52 | $490.92 | $0.00 | $14.04 | $2,987.48 |
| 7 | $2,987.48 | $490.92 | $0.00 | $16.89 | $3,495.29 |
| 8 | $3,495.29 | $490.92 | $0.00 | $19.76 | $4,005.97 |
| 9 | $4,005.97 | $490.92 | $0.00 | $22.65 | $4,519.54 |
| 10 | $4,519.54 | $490.92 | $0.00 | $25.55 | $5,036.01 |
| 11 | $5,036.01 | $490.92 | $0.00 | $28.47 | $5,555.40 |
| 12 | $5,555.40 | $490.92 | $0.00 | $31.41 | $6,077.73 |
| 13 | $6,077.73 | $490.92 | $0.00 | $34.36 | $6,603.01 |
| 14 | $6,603.01 | $490.92 | $0.00 | $37.33 | $7,131.26 |
| 15 | $7,131.26 | $490.92 | $0.00 | $40.32 | $7,662.50 |
| 16 | $7,662.50 | $490.92 | $0.00 | $43.32 | $8,196.74 |
| 17 | $8,196.74 | $490.92 | $0.00 | $46.35 | $8,734.01 |
| 18 | $8,734.01 | $490.92 | $0.00 | $49.38 | $9,274.31 |
| 19 | $9,274.31 | $490.92 | $0.00 | $52.44 | $9,817.67 |
| 20 | $9,817.67 | $490.92 | $0.00 | $55.51 | $10,364.10 |
| 21 | $10,364.10 | $490.92 | $0.00 | $58.60 | $10,913.62 |
| 22 | $10,913.62 | $490.92 | $0.00 | $61.71 | $11,466.25 |
| 23 | $11,466.25 | $490.92 | $0.00 | $64.83 | $12,022.00 |
| 24 | $12,022.00 | $490.92 | $0.00 | $67.97 | $12,580.89 |
| 25 | $12,580.89 | $490.92 | $0.00 | $71.13 | $13,142.94 |
| 26 | $13,142.94 | $490.92 | $0.00 | $74.31 | $13,708.17 |
| 27 | $13,708.17 | $490.92 | $0.00 | $77.51 | $14,276.60 |
| 28 | $14,276.60 | $490.92 | $0.00 | $80.72 | $14,848.24 |
| 29 | $14,848.24 | $490.92 | $0.00 | $83.95 | $15,423.11 |
| 30 | $15,423.11 | $490.92 | $0.00 | $87.20 | $16,001.23 |
| 31 | $16,001.23 | $490.92 | $0.00 | $90.47 | $16,582.62 |
| 32 | $16,582.62 | $490.92 | $0.00 | $93.76 | $17,167.30 |
| 33 | $17,167.30 | $490.92 | $0.00 | $97.07 | $17,755.29 |
| 34 | $17,755.29 | $490.92 | $0.00 | $100.39 | $18,346.60 |
| 35 | $18,346.60 | $490.92 | $0.00 | $103.73 | $18,941.25 |
| 36 | $18,941.25 | $490.92 | $0.00 | $107.10 | $19,539.27 |
| 37 | $19,539.27 | $490.92 | $0.00 | $110.48 | $20,140.67 |
| 38 | $20,140.67 | $490.92 | $0.00 | $113.88 | $20,745.47 |
| 39 | $20,745.47 | $490.92 | $0.00 | $117.30 | $21,353.69 |
| 40 | $21,353.69 | $490.92 | $0.00 | $120.74 | $21,965.35 |
| 41 | $21,965.35 | $490.92 | $0.00 | $124.20 | $22,580.47 |
| 42 | $22,580.47 | $490.92 | $0.00 | $127.67 | $23,199.06 |
| 43 | $23,199.06 | $490.92 | $0.00 | $131.17 | $23,821.15 |
| 44 | $23,821.15 | $490.92 | $0.00 | $134.69 | $24,446.76 |
| 45 | $24,446.76 | $490.92 | $0.00 | $138.23 | $25,075.91 |
| 46 | $25,075.91 | $490.92 | $0.00 | $141.78 | $25,708.61 |
| 47 | $25,708.61 | $490.92 | $0.00 | $145.36 | $26,344.89 |
| 48 | $26,344.89 | $490.92 | $0.00 | $148.96 | $26,984.77 |
| 49 | $26,984.77 | $490.92 | $0.00 | $152.58 | $27,628.27 |
| 50 | $27,628.27 | $490.92 | $0.00 | $156.21 | $28,275.40 |
| 51 | $28,275.40 | $490.92 | $0.00 | $159.87 | $28,926.19 |
| 52 | $28,926.19 | $490.92 | $0.00 | $163.55 | $29,580.66 |
| 53 | $29,580.66 | $490.92 | $0.00 | $167.25 | $30,238.83 |
| 54 | $30,238.83 | $490.92 | $0.00 | $170.97 | $30,900.72 |
| 55 | $30,900.72 | $490.92 | $0.00 | $174.72 | $31,566.36 |
| 56 | $31,566.36 | $490.92 | $0.00 | $178.48 | $32,235.76 |
| 57 | $32,235.76 | $490.92 | $0.00 | $182.27 | $32,908.95 |
| 58 | $32,908.95 | $490.92 | $0.00 | $186.07 | $33,585.94 |
| 59 | $33,585.94 | $490.92 | $0.00 | $189.90 | $34,266.76 |
| 60 | $34,266.76 | $490.92 | $0.00 | $193.75 | $34,951.43 |
| 61 | $34,951.43 | $490.92 | $0.00 | $197.62 | $35,639.97 |
| 62 | $35,639.97 | $490.92 | $0.00 | $201.51 | $36,332.40 |
| 63 | $36,332.40 | $490.92 | $0.00 | $205.43 | $37,028.75 |
| 64 | $37,028.75 | $490.92 | $0.00 | $209.37 | $37,729.04 |
| 65 | $37,729.04 | $490.92 | $0.00 | $213.33 | $38,433.29 |
| 66 | $38,433.29 | $490.92 | $0.00 | $217.31 | $39,141.52 |
| 67 | $39,141.52 | $490.92 | $0.00 | $221.31 | $39,853.75 |
| 68 | $39,853.75 | $490.92 | $0.00 | $225.34 | $40,570.01 |
| 69 | $40,570.01 | $490.92 | $0.00 | $229.39 | $41,290.32 |
| 70 | $41,290.32 | $490.92 | $0.00 | $233.46 | $42,014.70 |
| 71 | $42,014.70 | $490.92 | $0.00 | $237.56 | $42,743.18 |
| 72 | $42,743.18 | $490.92 | $0.00 | $241.68 | $43,475.78 |
| 73 | $43,475.78 | $490.92 | $0.00 | $245.82 | $44,212.52 |
| 74 | $44,212.52 | $490.92 | $0.00 | $249.98 | $44,953.42 |
| 75 | $44,953.42 | $490.92 | $0.00 | $254.17 | $45,698.51 |
| 76 | $45,698.51 | $490.92 | $0.00 | $258.39 | $46,447.82 |
| 77 | $46,447.82 | $490.92 | $0.00 | $262.62 | $47,201.36 |
| 78 | $47,201.36 | $490.92 | $0.00 | $266.88 | $47,959.16 |
| 79 | $47,959.16 | $490.92 | $0.00 | $271.17 | $48,721.25 |
| 80 | $48,721.25 | $490.92 | $0.00 | $275.48 | $49,487.65 |
| 81 | $49,487.65 | $490.92 | $0.00 | $279.81 | $50,258.38 |
| 82 | $50,258.38 | $490.92 | $0.00 | $284.17 | $51,033.47 |
| 83 | $51,033.47 | $490.92 | $0.00 | $288.55 | $51,812.94 |
| 84 | $51,812.94 | $490.92 | $0.00 | $292.96 | $52,596.82 |
| 85 | $52,596.82 | $490.92 | $0.00 | $297.39 | $53,385.13 |
| 86 | $53,385.13 | $490.92 | $0.00 | $301.85 | $54,177.90 |
| 87 | $54,177.90 | $490.92 | $0.00 | $306.33 | $54,975.15 |
| 88 | $54,975.15 | $490.92 | $0.00 | $310.84 | $55,776.91 |
| 89 | $55,776.91 | $490.92 | $0.00 | $315.37 | $56,583.20 |
| 90 | $56,583.20 | $490.92 | $0.00 | $319.93 | $57,394.05 |
| 91 | $57,394.05 | $490.92 | $0.00 | $324.51 | $58,209.48 |
| 92 | $58,209.48 | $490.92 | $0.00 | $329.12 | $59,029.52 |
| 93 | $59,029.52 | $490.92 | $0.00 | $333.76 | $59,854.20 |
| 94 | $59,854.20 | $490.92 | $0.00 | $338.42 | $60,683.54 |
| 95 | $60,683.54 | $490.92 | $0.00 | $343.11 | $61,517.57 |
| 96 | $61,517.57 | $490.92 | $0.00 | $347.83 | $62,356.32 |
| 97 | $62,356.32 | $490.92 | $0.00 | $352.57 | $63,199.81 |
| 98 | $63,199.81 | $490.92 | $0.00 | $357.34 | $64,048.07 |
| 99 | $64,048.07 | $490.92 | $0.00 | $362.14 | $64,901.13 |
| 100 | $64,901.13 | $490.92 | $0.00 | $366.96 | $65,759.01 |
| 101 | $65,759.01 | $490.92 | $0.00 | $371.81 | $66,621.74 |
| 102 | $66,621.74 | $490.92 | $0.00 | $376.69 | $67,489.35 |
| 103 | $67,489.35 | $490.92 | $0.00 | $381.59 | $68,361.86 |
| 104 | $68,361.86 | $490.92 | $0.00 | $386.53 | $69,239.31 |
| 105 | $69,239.31 | $490.92 | $0.00 | $391.49 | $70,121.72 |
| 106 | $70,121.72 | $490.92 | $0.00 | $396.48 | $71,009.12 |
| 107 | $71,009.12 | $490.92 | $0.00 | $401.50 | $71,901.54 |
| 108 | $71,901.54 | $490.92 | $0.00 | $406.54 | $72,799.00 |
| 109 | $72,799.00 | $490.92 | $0.00 | $411.62 | $73,701.54 |
| 110 | $73,701.54 | $490.92 | $0.00 | $416.72 | $74,609.18 |
| 111 | $74,609.18 | $490.92 | $0.00 | $421.85 | $75,521.95 |
| 112 | $75,521.95 | $490.92 | $0.00 | $427.01 | $76,439.88 |
| 113 | $76,439.88 | $490.92 | $0.00 | $432.20 | $77,363.00 |
| 114 | $77,363.00 | $490.92 | $0.00 | $437.42 | $78,291.34 |
| 115 | $78,291.34 | $490.92 | $0.00 | $442.67 | $79,224.93 |
| 116 | $79,224.93 | $490.92 | $0.00 | $447.95 | $80,163.80 |
| 117 | $80,163.80 | $490.92 | $0.00 | $453.26 | $81,107.98 |
| 118 | $81,107.98 | $490.92 | $0.00 | $458.60 | $82,057.50 |
| 119 | $82,057.50 | $490.92 | $0.00 | $463.97 | $83,012.39 |
| 120 | $83,012.39 | $490.92 | $0.00 | $469.36 | $83,972.67 |
| 121 | $83,972.67 | $490.92 | $0.00 | $474.79 | $84,938.38 |
| 122 | $84,938.38 | $490.92 | $0.00 | $480.25 | $85,909.55 |
| 123 | $85,909.55 | $490.92 | $0.00 | $485.75 | $86,886.22 |
| 124 | $86,886.22 | $490.92 | $0.00 | $491.27 | $87,868.41 |
| 125 | $87,868.41 | $490.92 | $0.00 | $496.82 | $88,856.15 |
| 126 | $88,856.15 | $490.92 | $0.00 | $502.41 | $89,849.48 |
| 127 | $89,849.48 | $490.92 | $0.00 | $508.02 | $90,848.42 |
| 128 | $90,848.42 | $490.92 | $0.00 | $513.67 | $91,853.01 |
| 129 | $91,853.01 | $490.92 | $0.00 | $519.35 | $92,863.28 |
| 130 | $92,863.28 | $490.92 | $0.00 | $525.06 | $93,879.26 |
| 131 | $93,879.26 | $490.92 | $0.00 | $530.81 | $94,900.99 |
| 132 | $94,900.99 | $490.92 | $0.00 | $536.58 | $95,928.49 |
| 133 | $95,928.49 | $490.92 | $0.00 | $542.39 | $96,961.80 |
| 134 | $96,961.80 | $490.92 | $0.00 | $548.24 | $98,000.96 |
| 135 | $98,000.96 | $490.92 | $0.00 | $554.11 | $99,045.99 |
| 136 | $99,045.99 | $490.92 | $0.00 | $560.02 | $100,096.93 |
| 137 | $100,096.93 | $490.92 | $0.00 | $565.96 | $101,153.81 |
| 138 | $101,153.81 | $490.92 | $0.00 | $571.94 | $102,216.67 |
| 139 | $102,216.67 | $490.92 | $0.00 | $577.95 | $103,285.54 |
| 140 | $103,285.54 | $490.92 | $0.00 | $583.99 | $104,360.45 |
| 141 | $104,360.45 | $490.92 | $0.00 | $590.07 | $105,441.44 |
| 142 | $105,441.44 | $490.92 | $0.00 | $596.18 | $106,528.54 |
| 143 | $106,528.54 | $490.92 | $0.00 | $602.33 | $107,621.79 |
| 144 | $107,621.79 | $490.92 | $0.00 | $608.51 | $108,721.22 |
| 145 | $108,721.22 | $490.92 | $0.00 | $614.73 | $109,826.87 |
| 146 | $109,826.87 | $490.92 | $0.00 | $620.98 | $110,938.77 |
| 147 | $110,938.77 | $490.92 | $0.00 | $627.26 | $112,056.95 |
| 148 | $112,056.95 | $490.92 | $0.00 | $633.59 | $113,181.46 |
| 149 | $113,181.46 | $490.92 | $0.00 | $639.94 | $114,312.32 |
| 150 | $114,312.32 | $490.92 | $0.00 | $646.34 | $115,449.58 |
| 151 | $115,449.58 | $490.92 | $0.00 | $652.77 | $116,593.27 |
| 152 | $116,593.27 | $490.92 | $0.00 | $659.24 | $117,743.43 |
| 153 | $117,743.43 | $490.92 | $0.00 | $665.74 | $118,900.09 |
| 154 | $118,900.09 | $490.92 | $0.00 | $672.28 | $120,063.29 |
| 155 | $120,063.29 | $490.92 | $0.00 | $678.86 | $121,233.07 |
| 156 | $121,233.07 | $490.92 | $0.00 | $685.47 | $122,409.46 |
| 157 | $122,409.46 | $490.92 | $0.00 | $692.12 | $123,592.50 |
| 158 | $123,592.50 | $490.92 | $0.00 | $698.81 | $124,782.23 |
| 159 | $124,782.23 | $490.92 | $0.00 | $705.54 | $125,978.69 |
| 160 | $125,978.69 | $490.92 | $0.00 | $712.30 | $127,181.91 |
| 161 | $127,181.91 | $490.92 | $0.00 | $719.11 | $128,391.94 |
| 162 | $128,391.94 | $490.92 | $0.00 | $725.95 | $129,608.81 |
| 163 | $129,608.81 | $490.92 | $0.00 | $732.83 | $130,832.56 |
| 164 | $130,832.56 | $490.92 | $0.00 | $739.75 | $132,063.23 |
| 165 | $132,063.23 | $490.92 | $0.00 | $746.70 | $133,300.85 |
| 166 | $133,300.85 | $490.92 | $0.00 | $753.70 | $134,545.47 |
| 167 | $134,545.47 | $490.92 | $0.00 | $760.74 | $135,797.13 |
| 168 | $135,797.13 | $490.92 | $0.00 | $767.82 | $137,055.87 |
| 169 | $137,055.87 | $490.92 | $0.00 | $774.93 | $138,321.72 |
| 170 | $138,321.72 | $490.92 | $0.00 | $782.09 | $139,594.73 |
| 171 | $139,594.73 | $490.92 | $0.00 | $789.29 | $140,874.94 |
| 172 | $140,874.94 | $490.92 | $0.00 | $796.53 | $142,162.39 |
| 173 | $142,162.39 | $490.92 | $0.00 | $803.81 | $143,457.12 |
| 174 | $143,457.12 | $490.92 | $0.00 | $811.13 | $144,759.17 |
| 175 | $144,759.17 | $490.92 | $0.00 | $818.49 | $146,068.58 |
| 176 | $146,068.58 | $490.92 | $0.00 | $825.89 | $147,385.39 |
| 177 | $147,385.39 | $490.92 | $0.00 | $833.34 | $148,709.65 |
| 178 | $148,709.65 | $490.92 | $0.00 | $840.83 | $150,041.40 |
| 179 | $150,041.40 | $490.92 | $0.00 | $848.36 | $151,380.68 |
| 180 | $151,380.68 | $490.92 | $0.00 | $855.93 | $152,727.53 |
| 181 | $152,727.53 | $490.92 | $0.00 | $863.54 | $154,081.99 |
| 182 | $154,081.99 | $490.92 | $0.00 | $871.20 | $155,444.11 |
| 183 | $155,444.11 | $490.92 | $0.00 | $878.90 | $156,813.93 |
| 184 | $156,813.93 | $490.92 | $0.00 | $886.65 | $158,191.50 |
| 185 | $158,191.50 | $490.92 | $0.00 | $894.44 | $159,576.86 |
| 186 | $159,576.86 | $490.92 | $0.00 | $902.27 | $160,970.05 |
| 187 | $160,970.05 | $490.92 | $0.00 | $910.15 | $162,371.12 |
| 188 | $162,371.12 | $490.92 | $0.00 | $918.07 | $163,780.11 |
| 189 | $163,780.11 | $490.92 | $0.00 | $926.04 | $165,197.07 |
| 190 | $165,197.07 | $490.92 | $0.00 | $934.05 | $166,622.04 |
| 191 | $166,622.04 | $490.92 | $0.00 | $942.11 | $168,055.07 |
| 192 | $168,055.07 | $490.92 | $0.00 | $950.21 | $169,496.20 |
| 193 | $169,496.20 | $490.92 | $0.00 | $958.36 | $170,945.48 |
| 194 | $170,945.48 | $490.92 | $0.00 | $966.55 | $172,402.95 |
| 195 | $172,402.95 | $490.92 | $0.00 | $974.79 | $173,868.66 |
| 196 | $173,868.66 | $490.92 | $0.00 | $983.08 | $175,342.66 |
| 197 | $175,342.66 | $490.92 | $0.00 | $991.41 | $176,824.99 |
| 198 | $176,824.99 | $490.92 | $0.00 | $999.79 | $178,315.70 |
| 199 | $178,315.70 | $490.92 | $0.00 | $1,008.22 | $179,814.84 |
| 200 | $179,814.84 | $490.92 | $0.00 | $1,016.70 | $181,322.46 |
| 201 | $181,322.46 | $490.92 | $0.00 | $1,025.22 | $182,838.60 |
| 202 | $182,838.60 | $490.92 | $0.00 | $1,033.80 | $184,363.32 |
| 203 | $184,363.32 | $490.92 | $0.00 | $1,042.42 | $185,896.66 |
| 204 | $185,896.66 | $490.92 | $0.00 | $1,051.09 | $187,438.67 |
| 205 | $187,438.67 | $490.92 | $0.00 | $1,059.81 | $188,989.40 |
| 206 | $188,989.40 | $490.92 | $0.00 | $1,068.57 | $190,548.89 |
| 207 | $190,548.89 | $490.92 | $0.00 | $1,077.39 | $192,117.20 |
| 208 | $192,117.20 | $490.92 | $0.00 | $1,086.26 | $193,694.38 |
| 209 | $193,694.38 | $490.92 | $0.00 | $1,095.18 | $195,280.48 |
| 210 | $195,280.48 | $490.92 | $0.00 | $1,104.14 | $196,875.54 |
| 211 | $196,875.54 | $490.92 | $0.00 | $1,113.16 | $198,479.62 |
| 212 | $198,479.62 | $490.92 | $0.00 | $1,122.23 | $200,092.77 |
| 213 | $200,092.77 | $490.92 | $0.00 | $1,131.35 | $201,715.04 |
| 214 | $201,715.04 | $490.92 | $0.00 | $1,140.53 | $203,346.49 |
| 215 | $203,346.49 | $490.92 | $0.00 | $1,149.75 | $204,987.16 |
| 216 | $204,987.16 | $490.92 | $0.00 | $1,159.03 | $206,637.11 |
| 217 | $206,637.11 | $490.92 | $57,554.30 | $1,168.36 | $150,742.09 |
| 218 | $150,742.09 | $490.92 | $0.00 | $852.32 | $152,085.33 |
| 219 | $152,085.33 | $490.92 | $0.00 | $859.91 | $153,436.16 |
| 220 | $153,436.16 | $490.92 | $0.00 | $867.55 | $154,794.63 |
| 221 | $154,794.63 | $490.92 | $0.00 | $875.23 | $156,160.78 |
| 222 | $156,160.78 | $490.92 | $0.00 | $882.96 | $157,534.66 |
| 223 | $157,534.66 | $490.92 | $0.00 | $890.72 | $158,916.30 |
| 224 | $158,916.30 | $490.92 | $0.00 | $898.54 | $160,305.76 |
| 225 | $160,305.76 | $490.92 | $0.00 | $906.39 | $161,703.07 |
| 226 | $161,703.07 | $490.92 | $0.00 | $914.29 | $163,108.28 |
| 227 | $163,108.28 | $490.92 | $0.00 | $922.24 | $164,521.44 |
| 228 | $164,521.44 | $490.92 | $0.00 | $930.23 | $165,942.59 |
| 229 | $165,942.59 | $490.92 | $60,432.01 | $938.26 | $106,939.76 |
| 230 | $106,939.76 | $490.92 | $0.00 | $604.65 | $108,035.33 |
| 231 | $108,035.33 | $490.92 | $0.00 | $610.85 | $109,137.10 |
| 232 | $109,137.10 | $490.92 | $0.00 | $617.08 | $110,245.10 |
| 233 | $110,245.10 | $490.92 | $0.00 | $623.34 | $111,359.36 |
| 234 | $111,359.36 | $490.92 | $0.00 | $629.64 | $112,479.92 |
| 235 | $112,479.92 | $490.92 | $0.00 | $635.98 | $113,606.82 |
| 236 | $113,606.82 | $490.92 | $0.00 | $642.35 | $114,740.09 |
| 237 | $114,740.09 | $490.92 | $0.00 | $648.76 | $115,879.77 |
| 238 | $115,879.77 | $490.92 | $0.00 | $655.20 | $117,025.89 |
| 239 | $117,025.89 | $490.92 | $0.00 | $661.68 | $118,178.49 |
| 240 | $118,178.49 | $490.92 | $0.00 | $668.20 | $119,337.61 |
| 241 | $119,337.61 | $490.92 | $63,453.61 | $674.75 | $57,049.67 |
| 242 | $57,049.67 | $490.92 | $0.00 | $322.57 | $57,863.16 |
| 243 | $57,863.16 | $490.92 | $0.00 | $327.17 | $58,681.25 |
| 244 | $58,681.25 | $490.92 | $0.00 | $331.79 | $59,503.96 |
| 245 | $59,503.96 | $490.92 | $0.00 | $336.44 | $60,331.32 |
| 246 | $60,331.32 | $490.92 | $0.00 | $341.12 | $61,163.36 |
| 247 | $61,163.36 | $490.92 | $0.00 | $345.83 | $62,000.11 |
| 248 | $62,000.11 | $490.92 | $0.00 | $350.56 | $62,841.59 |
| 249 | $62,841.59 | $490.92 | $0.00 | $355.32 | $63,687.83 |
| 250 | $63,687.83 | $490.92 | $0.00 | $360.10 | $64,538.85 |
| 251 | $64,538.85 | $490.92 | $0.00 | $364.91 | $65,394.68 |
| 252 | $65,394.68 | $490.92 | $0.00 | $369.75 | $66,255.35 |
| 253 | $66,255.35 | $0.00 | $66,626.30 | $374.62 | $3.67 |