How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $65,193 |
| Monthly savings required | $516 |
How much will it cost to send your child to Colorado Technical University Greenwood Village in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $260,772.94 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $516.07 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 | $25,140.00 |
| 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 Greenwood Village in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $516.07 | $0.00 | $0.00 | $516.07 |
| 2 | $516.07 | $516.07 | $0.00 | $2.92 | $1,035.06 |
| 3 | $1,035.06 | $516.07 | $0.00 | $5.85 | $1,556.98 |
| 4 | $1,556.98 | $516.07 | $0.00 | $8.80 | $2,081.85 |
| 5 | $2,081.85 | $516.07 | $0.00 | $11.77 | $2,609.69 |
| 6 | $2,609.69 | $516.07 | $0.00 | $14.76 | $3,140.52 |
| 7 | $3,140.52 | $516.07 | $0.00 | $17.76 | $3,674.35 |
| 8 | $3,674.35 | $516.07 | $0.00 | $20.78 | $4,211.20 |
| 9 | $4,211.20 | $516.07 | $0.00 | $23.81 | $4,751.08 |
| 10 | $4,751.08 | $516.07 | $0.00 | $26.86 | $5,294.01 |
| 11 | $5,294.01 | $516.07 | $0.00 | $29.93 | $5,840.01 |
| 12 | $5,840.01 | $516.07 | $0.00 | $33.02 | $6,389.10 |
| 13 | $6,389.10 | $516.07 | $0.00 | $36.12 | $6,941.29 |
| 14 | $6,941.29 | $516.07 | $0.00 | $39.25 | $7,496.61 |
| 15 | $7,496.61 | $516.07 | $0.00 | $42.39 | $8,055.07 |
| 16 | $8,055.07 | $516.07 | $0.00 | $45.54 | $8,616.68 |
| 17 | $8,616.68 | $516.07 | $0.00 | $48.72 | $9,181.47 |
| 18 | $9,181.47 | $516.07 | $0.00 | $51.91 | $9,749.45 |
| 19 | $9,749.45 | $516.07 | $0.00 | $55.12 | $10,320.64 |
| 20 | $10,320.64 | $516.07 | $0.00 | $58.35 | $10,895.06 |
| 21 | $10,895.06 | $516.07 | $0.00 | $61.60 | $11,472.73 |
| 22 | $11,472.73 | $516.07 | $0.00 | $64.87 | $12,053.67 |
| 23 | $12,053.67 | $516.07 | $0.00 | $68.15 | $12,637.89 |
| 24 | $12,637.89 | $516.07 | $0.00 | $71.46 | $13,225.42 |
| 25 | $13,225.42 | $516.07 | $0.00 | $74.78 | $13,816.27 |
| 26 | $13,816.27 | $516.07 | $0.00 | $78.12 | $14,410.46 |
| 27 | $14,410.46 | $516.07 | $0.00 | $81.48 | $15,008.01 |
| 28 | $15,008.01 | $516.07 | $0.00 | $84.86 | $15,608.94 |
| 29 | $15,608.94 | $516.07 | $0.00 | $88.26 | $16,213.27 |
| 30 | $16,213.27 | $516.07 | $0.00 | $91.67 | $16,821.01 |
| 31 | $16,821.01 | $516.07 | $0.00 | $95.11 | $17,432.19 |
| 32 | $17,432.19 | $516.07 | $0.00 | $98.56 | $18,046.82 |
| 33 | $18,046.82 | $516.07 | $0.00 | $102.04 | $18,664.93 |
| 34 | $18,664.93 | $516.07 | $0.00 | $105.53 | $19,286.53 |
| 35 | $19,286.53 | $516.07 | $0.00 | $109.05 | $19,911.65 |
| 36 | $19,911.65 | $516.07 | $0.00 | $112.58 | $20,540.30 |
| 37 | $20,540.30 | $516.07 | $0.00 | $116.14 | $21,172.51 |
| 38 | $21,172.51 | $516.07 | $0.00 | $119.71 | $21,808.29 |
| 39 | $21,808.29 | $516.07 | $0.00 | $123.31 | $22,447.67 |
| 40 | $22,447.67 | $516.07 | $0.00 | $126.92 | $23,090.66 |
| 41 | $23,090.66 | $516.07 | $0.00 | $130.56 | $23,737.29 |
| 42 | $23,737.29 | $516.07 | $0.00 | $134.21 | $24,387.57 |
| 43 | $24,387.57 | $516.07 | $0.00 | $137.89 | $25,041.53 |
| 44 | $25,041.53 | $516.07 | $0.00 | $141.59 | $25,699.19 |
| 45 | $25,699.19 | $516.07 | $0.00 | $145.31 | $26,360.57 |
| 46 | $26,360.57 | $516.07 | $0.00 | $149.05 | $27,025.69 |
| 47 | $27,025.69 | $516.07 | $0.00 | $152.81 | $27,694.57 |
| 48 | $27,694.57 | $516.07 | $0.00 | $156.59 | $28,367.23 |
| 49 | $28,367.23 | $516.07 | $0.00 | $160.39 | $29,043.69 |
| 50 | $29,043.69 | $516.07 | $0.00 | $164.22 | $29,723.98 |
| 51 | $29,723.98 | $516.07 | $0.00 | $168.06 | $30,408.11 |
| 52 | $30,408.11 | $516.07 | $0.00 | $171.93 | $31,096.11 |
| 53 | $31,096.11 | $516.07 | $0.00 | $175.82 | $31,788.00 |
| 54 | $31,788.00 | $516.07 | $0.00 | $179.73 | $32,483.80 |
| 55 | $32,483.80 | $516.07 | $0.00 | $183.67 | $33,183.54 |
| 56 | $33,183.54 | $516.07 | $0.00 | $187.62 | $33,887.23 |
| 57 | $33,887.23 | $516.07 | $0.00 | $191.60 | $34,594.90 |
| 58 | $34,594.90 | $516.07 | $0.00 | $195.60 | $35,306.57 |
| 59 | $35,306.57 | $516.07 | $0.00 | $199.63 | $36,022.27 |
| 60 | $36,022.27 | $516.07 | $0.00 | $203.68 | $36,742.02 |
| 61 | $36,742.02 | $516.07 | $0.00 | $207.74 | $37,465.83 |
| 62 | $37,465.83 | $516.07 | $0.00 | $211.84 | $38,193.74 |
| 63 | $38,193.74 | $516.07 | $0.00 | $215.95 | $38,925.76 |
| 64 | $38,925.76 | $516.07 | $0.00 | $220.09 | $39,661.92 |
| 65 | $39,661.92 | $516.07 | $0.00 | $224.25 | $40,402.24 |
| 66 | $40,402.24 | $516.07 | $0.00 | $228.44 | $41,146.75 |
| 67 | $41,146.75 | $516.07 | $0.00 | $232.65 | $41,895.47 |
| 68 | $41,895.47 | $516.07 | $0.00 | $236.88 | $42,648.42 |
| 69 | $42,648.42 | $516.07 | $0.00 | $241.14 | $43,405.63 |
| 70 | $43,405.63 | $516.07 | $0.00 | $245.42 | $44,167.12 |
| 71 | $44,167.12 | $516.07 | $0.00 | $249.73 | $44,932.92 |
| 72 | $44,932.92 | $516.07 | $0.00 | $254.06 | $45,703.05 |
| 73 | $45,703.05 | $516.07 | $0.00 | $258.41 | $46,477.53 |
| 74 | $46,477.53 | $516.07 | $0.00 | $262.79 | $47,256.39 |
| 75 | $47,256.39 | $516.07 | $0.00 | $267.19 | $48,039.65 |
| 76 | $48,039.65 | $516.07 | $0.00 | $271.62 | $48,827.34 |
| 77 | $48,827.34 | $516.07 | $0.00 | $276.08 | $49,619.49 |
| 78 | $49,619.49 | $516.07 | $0.00 | $280.56 | $50,416.12 |
| 79 | $50,416.12 | $516.07 | $0.00 | $285.06 | $51,217.25 |
| 80 | $51,217.25 | $516.07 | $0.00 | $289.59 | $52,022.91 |
| 81 | $52,022.91 | $516.07 | $0.00 | $294.15 | $52,833.13 |
| 82 | $52,833.13 | $516.07 | $0.00 | $298.73 | $53,647.93 |
| 83 | $53,647.93 | $516.07 | $0.00 | $303.33 | $54,467.33 |
| 84 | $54,467.33 | $516.07 | $0.00 | $307.97 | $55,291.37 |
| 85 | $55,291.37 | $516.07 | $0.00 | $312.63 | $56,120.07 |
| 86 | $56,120.07 | $516.07 | $0.00 | $317.31 | $56,953.45 |
| 87 | $56,953.45 | $516.07 | $0.00 | $322.02 | $57,791.54 |
| 88 | $57,791.54 | $516.07 | $0.00 | $326.76 | $58,634.37 |
| 89 | $58,634.37 | $516.07 | $0.00 | $331.53 | $59,481.97 |
| 90 | $59,481.97 | $516.07 | $0.00 | $336.32 | $60,334.36 |
| 91 | $60,334.36 | $516.07 | $0.00 | $341.14 | $61,191.57 |
| 92 | $61,191.57 | $516.07 | $0.00 | $345.99 | $62,053.63 |
| 93 | $62,053.63 | $516.07 | $0.00 | $350.86 | $62,920.56 |
| 94 | $62,920.56 | $516.07 | $0.00 | $355.76 | $63,792.39 |
| 95 | $63,792.39 | $516.07 | $0.00 | $360.69 | $64,669.15 |
| 96 | $64,669.15 | $516.07 | $0.00 | $365.65 | $65,550.87 |
| 97 | $65,550.87 | $516.07 | $0.00 | $370.63 | $66,437.57 |
| 98 | $66,437.57 | $516.07 | $0.00 | $375.65 | $67,329.29 |
| 99 | $67,329.29 | $516.07 | $0.00 | $380.69 | $68,226.05 |
| 100 | $68,226.05 | $516.07 | $0.00 | $385.76 | $69,127.88 |
| 101 | $69,127.88 | $516.07 | $0.00 | $390.86 | $70,034.81 |
| 102 | $70,034.81 | $516.07 | $0.00 | $395.99 | $70,946.87 |
| 103 | $70,946.87 | $516.07 | $0.00 | $401.14 | $71,864.08 |
| 104 | $71,864.08 | $516.07 | $0.00 | $406.33 | $72,786.48 |
| 105 | $72,786.48 | $516.07 | $0.00 | $411.55 | $73,714.10 |
| 106 | $73,714.10 | $516.07 | $0.00 | $416.79 | $74,646.96 |
| 107 | $74,646.96 | $516.07 | $0.00 | $422.06 | $75,585.09 |
| 108 | $75,585.09 | $516.07 | $0.00 | $427.37 | $76,528.53 |
| 109 | $76,528.53 | $516.07 | $0.00 | $432.70 | $77,477.30 |
| 110 | $77,477.30 | $516.07 | $0.00 | $438.07 | $78,431.44 |
| 111 | $78,431.44 | $516.07 | $0.00 | $443.46 | $79,390.97 |
| 112 | $79,390.97 | $516.07 | $0.00 | $448.89 | $80,355.93 |
| 113 | $80,355.93 | $516.07 | $0.00 | $454.34 | $81,326.34 |
| 114 | $81,326.34 | $516.07 | $0.00 | $459.83 | $82,302.24 |
| 115 | $82,302.24 | $516.07 | $0.00 | $465.35 | $83,283.66 |
| 116 | $83,283.66 | $516.07 | $0.00 | $470.90 | $84,270.63 |
| 117 | $84,270.63 | $516.07 | $0.00 | $476.48 | $85,263.18 |
| 118 | $85,263.18 | $516.07 | $0.00 | $482.09 | $86,261.34 |
| 119 | $86,261.34 | $516.07 | $0.00 | $487.73 | $87,265.14 |
| 120 | $87,265.14 | $516.07 | $0.00 | $493.41 | $88,274.62 |
| 121 | $88,274.62 | $516.07 | $0.00 | $499.12 | $89,289.81 |
| 122 | $89,289.81 | $516.07 | $0.00 | $504.86 | $90,310.74 |
| 123 | $90,310.74 | $516.07 | $0.00 | $510.63 | $91,337.44 |
| 124 | $91,337.44 | $516.07 | $0.00 | $516.44 | $92,369.95 |
| 125 | $92,369.95 | $516.07 | $0.00 | $522.27 | $93,408.29 |
| 126 | $93,408.29 | $516.07 | $0.00 | $528.14 | $94,452.50 |
| 127 | $94,452.50 | $516.07 | $0.00 | $534.05 | $95,502.62 |
| 128 | $95,502.62 | $516.07 | $0.00 | $539.99 | $96,558.68 |
| 129 | $96,558.68 | $516.07 | $0.00 | $545.96 | $97,620.71 |
| 130 | $97,620.71 | $516.07 | $0.00 | $551.96 | $98,688.74 |
| 131 | $98,688.74 | $516.07 | $0.00 | $558.00 | $99,762.81 |
| 132 | $99,762.81 | $516.07 | $0.00 | $564.07 | $100,842.95 |
| 133 | $100,842.95 | $516.07 | $0.00 | $570.18 | $101,929.20 |
| 134 | $101,929.20 | $516.07 | $0.00 | $576.32 | $103,021.59 |
| 135 | $103,021.59 | $516.07 | $0.00 | $582.50 | $104,120.16 |
| 136 | $104,120.16 | $516.07 | $0.00 | $588.71 | $105,224.94 |
| 137 | $105,224.94 | $516.07 | $0.00 | $594.96 | $106,335.97 |
| 138 | $106,335.97 | $516.07 | $0.00 | $601.24 | $107,453.28 |
| 139 | $107,453.28 | $516.07 | $0.00 | $607.56 | $108,576.91 |
| 140 | $108,576.91 | $516.07 | $0.00 | $613.91 | $109,706.89 |
| 141 | $109,706.89 | $516.07 | $0.00 | $620.30 | $110,843.26 |
| 142 | $110,843.26 | $516.07 | $0.00 | $626.72 | $111,986.05 |
| 143 | $111,986.05 | $516.07 | $0.00 | $633.19 | $113,135.31 |
| 144 | $113,135.31 | $516.07 | $0.00 | $639.68 | $114,291.06 |
| 145 | $114,291.06 | $516.07 | $0.00 | $646.22 | $115,453.35 |
| 146 | $115,453.35 | $516.07 | $0.00 | $652.79 | $116,622.21 |
| 147 | $116,622.21 | $516.07 | $0.00 | $659.40 | $117,797.68 |
| 148 | $117,797.68 | $516.07 | $0.00 | $666.05 | $118,979.80 |
| 149 | $118,979.80 | $516.07 | $0.00 | $672.73 | $120,168.60 |
| 150 | $120,168.60 | $516.07 | $0.00 | $679.45 | $121,364.12 |
| 151 | $121,364.12 | $516.07 | $0.00 | $686.21 | $122,566.40 |
| 152 | $122,566.40 | $516.07 | $0.00 | $693.01 | $123,775.48 |
| 153 | $123,775.48 | $516.07 | $0.00 | $699.84 | $124,991.39 |
| 154 | $124,991.39 | $516.07 | $0.00 | $706.72 | $126,214.18 |
| 155 | $126,214.18 | $516.07 | $0.00 | $713.63 | $127,443.88 |
| 156 | $127,443.88 | $516.07 | $0.00 | $720.59 | $128,680.54 |
| 157 | $128,680.54 | $516.07 | $0.00 | $727.58 | $129,924.19 |
| 158 | $129,924.19 | $516.07 | $0.00 | $734.61 | $131,174.87 |
| 159 | $131,174.87 | $516.07 | $0.00 | $741.68 | $132,432.62 |
| 160 | $132,432.62 | $516.07 | $0.00 | $748.79 | $133,697.48 |
| 161 | $133,697.48 | $516.07 | $0.00 | $755.94 | $134,969.49 |
| 162 | $134,969.49 | $516.07 | $0.00 | $763.14 | $136,248.70 |
| 163 | $136,248.70 | $516.07 | $0.00 | $770.37 | $137,535.14 |
| 164 | $137,535.14 | $516.07 | $0.00 | $777.64 | $138,828.85 |
| 165 | $138,828.85 | $516.07 | $0.00 | $784.96 | $140,129.88 |
| 166 | $140,129.88 | $516.07 | $0.00 | $792.31 | $141,438.26 |
| 167 | $141,438.26 | $516.07 | $0.00 | $799.71 | $142,754.04 |
| 168 | $142,754.04 | $516.07 | $0.00 | $807.15 | $144,077.26 |
| 169 | $144,077.26 | $516.07 | $0.00 | $814.63 | $145,407.96 |
| 170 | $145,407.96 | $516.07 | $0.00 | $822.16 | $146,746.19 |
| 171 | $146,746.19 | $516.07 | $0.00 | $829.72 | $148,091.98 |
| 172 | $148,091.98 | $516.07 | $0.00 | $837.33 | $149,445.38 |
| 173 | $149,445.38 | $516.07 | $0.00 | $844.99 | $150,806.44 |
| 174 | $150,806.44 | $516.07 | $0.00 | $852.68 | $152,175.19 |
| 175 | $152,175.19 | $516.07 | $0.00 | $860.42 | $153,551.68 |
| 176 | $153,551.68 | $516.07 | $0.00 | $868.20 | $154,935.95 |
| 177 | $154,935.95 | $516.07 | $0.00 | $876.03 | $156,328.05 |
| 178 | $156,328.05 | $516.07 | $0.00 | $883.90 | $157,728.02 |
| 179 | $157,728.02 | $516.07 | $0.00 | $891.82 | $159,135.91 |
| 180 | $159,135.91 | $516.07 | $0.00 | $899.78 | $160,551.76 |
| 181 | $160,551.76 | $516.07 | $0.00 | $907.78 | $161,975.61 |
| 182 | $161,975.61 | $516.07 | $0.00 | $915.83 | $163,407.51 |
| 183 | $163,407.51 | $516.07 | $0.00 | $923.93 | $164,847.51 |
| 184 | $164,847.51 | $516.07 | $0.00 | $932.07 | $166,295.65 |
| 185 | $166,295.65 | $516.07 | $0.00 | $940.26 | $167,751.98 |
| 186 | $167,751.98 | $516.07 | $0.00 | $948.49 | $169,216.54 |
| 187 | $169,216.54 | $516.07 | $0.00 | $956.77 | $170,689.38 |
| 188 | $170,689.38 | $516.07 | $0.00 | $965.10 | $172,170.55 |
| 189 | $172,170.55 | $516.07 | $0.00 | $973.48 | $173,660.10 |
| 190 | $173,660.10 | $516.07 | $0.00 | $981.90 | $175,158.07 |
| 191 | $175,158.07 | $516.07 | $0.00 | $990.37 | $176,664.51 |
| 192 | $176,664.51 | $516.07 | $0.00 | $998.89 | $178,179.47 |
| 193 | $178,179.47 | $516.07 | $0.00 | $1,007.45 | $179,702.99 |
| 194 | $179,702.99 | $516.07 | $0.00 | $1,016.07 | $181,235.13 |
| 195 | $181,235.13 | $516.07 | $0.00 | $1,024.73 | $182,775.93 |
| 196 | $182,775.93 | $516.07 | $0.00 | $1,033.44 | $184,325.44 |
| 197 | $184,325.44 | $516.07 | $0.00 | $1,042.20 | $185,883.71 |
| 198 | $185,883.71 | $516.07 | $0.00 | $1,051.01 | $187,450.79 |
| 199 | $187,450.79 | $516.07 | $0.00 | $1,059.87 | $189,026.73 |
| 200 | $189,026.73 | $516.07 | $0.00 | $1,068.78 | $190,611.58 |
| 201 | $190,611.58 | $516.07 | $0.00 | $1,077.75 | $192,205.40 |
| 202 | $192,205.40 | $516.07 | $0.00 | $1,086.76 | $193,808.23 |
| 203 | $193,808.23 | $516.07 | $0.00 | $1,095.82 | $195,420.12 |
| 204 | $195,420.12 | $516.07 | $0.00 | $1,104.93 | $197,041.12 |
| 205 | $197,041.12 | $516.07 | $0.00 | $1,114.10 | $198,671.29 |
| 206 | $198,671.29 | $516.07 | $0.00 | $1,123.32 | $200,310.68 |
| 207 | $200,310.68 | $516.07 | $0.00 | $1,132.59 | $201,959.34 |
| 208 | $201,959.34 | $516.07 | $0.00 | $1,141.91 | $203,617.32 |
| 209 | $203,617.32 | $516.07 | $0.00 | $1,151.28 | $205,284.67 |
| 210 | $205,284.67 | $516.07 | $0.00 | $1,160.71 | $206,961.45 |
| 211 | $206,961.45 | $516.07 | $0.00 | $1,170.19 | $208,647.71 |
| 212 | $208,647.71 | $516.07 | $0.00 | $1,179.72 | $210,343.50 |
| 213 | $210,343.50 | $516.07 | $0.00 | $1,189.31 | $212,048.88 |
| 214 | $212,048.88 | $516.07 | $0.00 | $1,198.96 | $213,763.91 |
| 215 | $213,763.91 | $516.07 | $0.00 | $1,208.65 | $215,488.63 |
| 216 | $215,488.63 | $516.07 | $0.00 | $1,218.40 | $217,223.10 |
| 217 | $217,223.10 | $516.07 | $60,502.41 | $1,228.21 | $158,464.97 |
| 218 | $158,464.97 | $516.07 | $0.00 | $895.98 | $159,877.02 |
| 219 | $159,877.02 | $516.07 | $0.00 | $903.97 | $161,297.06 |
| 220 | $161,297.06 | $516.07 | $0.00 | $912.00 | $162,725.13 |
| 221 | $162,725.13 | $516.07 | $0.00 | $920.07 | $164,161.27 |
| 222 | $164,161.27 | $516.07 | $0.00 | $928.19 | $165,605.53 |
| 223 | $165,605.53 | $516.07 | $0.00 | $936.36 | $167,057.96 |
| 224 | $167,057.96 | $516.07 | $0.00 | $944.57 | $168,518.60 |
| 225 | $168,518.60 | $516.07 | $0.00 | $952.83 | $169,987.50 |
| 226 | $169,987.50 | $516.07 | $0.00 | $961.13 | $171,464.70 |
| 227 | $171,464.70 | $516.07 | $0.00 | $969.49 | $172,950.26 |
| 228 | $172,950.26 | $516.07 | $0.00 | $977.89 | $174,444.22 |
| 229 | $174,444.22 | $516.07 | $63,527.53 | $986.33 | $112,419.09 |
| 230 | $112,419.09 | $516.07 | $0.00 | $635.63 | $113,570.79 |
| 231 | $113,570.79 | $516.07 | $0.00 | $642.15 | $114,729.01 |
| 232 | $114,729.01 | $516.07 | $0.00 | $648.69 | $115,893.77 |
| 233 | $115,893.77 | $516.07 | $0.00 | $655.28 | $117,065.12 |
| 234 | $117,065.12 | $516.07 | $0.00 | $661.90 | $118,243.09 |
| 235 | $118,243.09 | $516.07 | $0.00 | $668.56 | $119,427.72 |
| 236 | $119,427.72 | $516.07 | $0.00 | $675.26 | $120,619.05 |
| 237 | $120,619.05 | $516.07 | $0.00 | $682.00 | $121,817.12 |
| 238 | $121,817.12 | $516.07 | $0.00 | $688.77 | $123,021.96 |
| 239 | $123,021.96 | $516.07 | $0.00 | $695.58 | $124,233.61 |
| 240 | $124,233.61 | $516.07 | $0.00 | $702.43 | $125,452.11 |
| 241 | $125,452.11 | $516.07 | $66,703.90 | $709.32 | $59,973.60 |
| 242 | $59,973.60 | $516.07 | $0.00 | $339.10 | $60,828.77 |
| 243 | $60,828.77 | $516.07 | $0.00 | $343.93 | $61,688.77 |
| 244 | $61,688.77 | $516.07 | $0.00 | $348.80 | $62,553.64 |
| 245 | $62,553.64 | $516.07 | $0.00 | $353.69 | $63,423.40 |
| 246 | $63,423.40 | $516.07 | $0.00 | $358.61 | $64,298.08 |
| 247 | $64,298.08 | $516.07 | $0.00 | $363.55 | $65,177.70 |
| 248 | $65,177.70 | $516.07 | $0.00 | $368.52 | $66,062.29 |
| 249 | $66,062.29 | $516.07 | $0.00 | $373.53 | $66,951.89 |
| 250 | $66,951.89 | $516.07 | $0.00 | $378.56 | $67,846.52 |
| 251 | $67,846.52 | $516.07 | $0.00 | $383.61 | $68,746.20 |
| 252 | $68,746.20 | $516.07 | $0.00 | $388.70 | $69,650.97 |
| 253 | $69,650.97 | $0.00 | $70,039.10 | $393.82 | $5.69 |