| Estimated Annual Cost in 2042 | $108,544 |
| Monthly savings required | $858 |
How much will it cost to send your child to Denver School of Nursing in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $434,174.04 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $857.83 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 | $28,932.00 |
| 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 Denver School of Nursing in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $857.83 | $0.00 | $0.00 | $857.83 |
| 2 | $857.83 | $857.83 | $0.00 | $4.85 | $1,720.51 |
| 3 | $1,720.51 | $857.83 | $0.00 | $9.73 | $2,588.07 |
| 4 | $2,588.07 | $857.83 | $0.00 | $14.63 | $3,460.53 |
| 5 | $3,460.53 | $857.83 | $0.00 | $19.57 | $4,337.93 |
| 6 | $4,337.93 | $857.83 | $0.00 | $24.53 | $5,220.29 |
| 7 | $5,220.29 | $857.83 | $0.00 | $29.52 | $6,107.64 |
| 8 | $6,107.64 | $857.83 | $0.00 | $34.53 | $7,000.00 |
| 9 | $7,000.00 | $857.83 | $0.00 | $39.58 | $7,897.41 |
| 10 | $7,897.41 | $857.83 | $0.00 | $44.65 | $8,799.89 |
| 11 | $8,799.89 | $857.83 | $0.00 | $49.76 | $9,707.48 |
| 12 | $9,707.48 | $857.83 | $0.00 | $54.89 | $10,620.20 |
| 13 | $10,620.20 | $857.83 | $0.00 | $60.05 | $11,538.08 |
| 14 | $11,538.08 | $857.83 | $0.00 | $65.24 | $12,461.15 |
| 15 | $12,461.15 | $857.83 | $0.00 | $70.46 | $13,389.44 |
| 16 | $13,389.44 | $857.83 | $0.00 | $75.71 | $14,322.98 |
| 17 | $14,322.98 | $857.83 | $0.00 | $80.98 | $15,261.79 |
| 18 | $15,261.79 | $857.83 | $0.00 | $86.29 | $16,205.91 |
| 19 | $16,205.91 | $857.83 | $0.00 | $91.63 | $17,155.37 |
| 20 | $17,155.37 | $857.83 | $0.00 | $97.00 | $18,110.20 |
| 21 | $18,110.20 | $857.83 | $0.00 | $102.40 | $19,070.43 |
| 22 | $19,070.43 | $857.83 | $0.00 | $107.83 | $20,036.09 |
| 23 | $20,036.09 | $857.83 | $0.00 | $113.29 | $21,007.21 |
| 24 | $21,007.21 | $857.83 | $0.00 | $118.78 | $21,983.82 |
| 25 | $21,983.82 | $857.83 | $0.00 | $124.30 | $22,965.95 |
| 26 | $22,965.95 | $857.83 | $0.00 | $129.85 | $23,953.63 |
| 27 | $23,953.63 | $857.83 | $0.00 | $135.44 | $24,946.90 |
| 28 | $24,946.90 | $857.83 | $0.00 | $141.05 | $25,945.78 |
| 29 | $25,945.78 | $857.83 | $0.00 | $146.70 | $26,950.31 |
| 30 | $26,950.31 | $857.83 | $0.00 | $152.38 | $27,960.52 |
| 31 | $27,960.52 | $857.83 | $0.00 | $158.09 | $28,976.44 |
| 32 | $28,976.44 | $857.83 | $0.00 | $163.84 | $29,998.11 |
| 33 | $29,998.11 | $857.83 | $0.00 | $169.61 | $31,025.55 |
| 34 | $31,025.55 | $857.83 | $0.00 | $175.42 | $32,058.80 |
| 35 | $32,058.80 | $857.83 | $0.00 | $181.27 | $33,097.90 |
| 36 | $33,097.90 | $857.83 | $0.00 | $187.14 | $34,142.87 |
| 37 | $34,142.87 | $857.83 | $0.00 | $193.05 | $35,193.75 |
| 38 | $35,193.75 | $857.83 | $0.00 | $198.99 | $36,250.57 |
| 39 | $36,250.57 | $857.83 | $0.00 | $204.97 | $37,313.37 |
| 40 | $37,313.37 | $857.83 | $0.00 | $210.98 | $38,382.18 |
| 41 | $38,382.18 | $857.83 | $0.00 | $217.02 | $39,457.03 |
| 42 | $39,457.03 | $857.83 | $0.00 | $223.10 | $40,537.96 |
| 43 | $40,537.96 | $857.83 | $0.00 | $229.21 | $41,625.00 |
| 44 | $41,625.00 | $857.83 | $0.00 | $235.35 | $42,718.18 |
| 45 | $42,718.18 | $857.83 | $0.00 | $241.53 | $43,817.54 |
| 46 | $43,817.54 | $857.83 | $0.00 | $247.75 | $44,923.12 |
| 47 | $44,923.12 | $857.83 | $0.00 | $254.00 | $46,034.95 |
| 48 | $46,034.95 | $857.83 | $0.00 | $260.29 | $47,153.07 |
| 49 | $47,153.07 | $857.83 | $0.00 | $266.61 | $48,277.51 |
| 50 | $48,277.51 | $857.83 | $0.00 | $272.97 | $49,408.31 |
| 51 | $49,408.31 | $857.83 | $0.00 | $279.36 | $50,545.50 |
| 52 | $50,545.50 | $857.83 | $0.00 | $285.79 | $51,689.12 |
| 53 | $51,689.12 | $857.83 | $0.00 | $292.26 | $52,839.21 |
| 54 | $52,839.21 | $857.83 | $0.00 | $298.76 | $53,995.80 |
| 55 | $53,995.80 | $857.83 | $0.00 | $305.30 | $55,158.93 |
| 56 | $55,158.93 | $857.83 | $0.00 | $311.88 | $56,328.64 |
| 57 | $56,328.64 | $857.83 | $0.00 | $318.49 | $57,504.96 |
| 58 | $57,504.96 | $857.83 | $0.00 | $325.14 | $58,687.93 |
| 59 | $58,687.93 | $857.83 | $0.00 | $331.83 | $59,877.59 |
| 60 | $59,877.59 | $857.83 | $0.00 | $338.56 | $61,073.98 |
| 61 | $61,073.98 | $857.83 | $0.00 | $345.32 | $62,277.13 |
| 62 | $62,277.13 | $857.83 | $0.00 | $352.12 | $63,487.08 |
| 63 | $63,487.08 | $857.83 | $0.00 | $358.97 | $64,703.88 |
| 64 | $64,703.88 | $857.83 | $0.00 | $365.85 | $65,927.56 |
| 65 | $65,927.56 | $857.83 | $0.00 | $372.76 | $67,158.15 |
| 66 | $67,158.15 | $857.83 | $0.00 | $379.72 | $68,395.70 |
| 67 | $68,395.70 | $857.83 | $0.00 | $386.72 | $69,640.25 |
| 68 | $69,640.25 | $857.83 | $0.00 | $393.76 | $70,891.84 |
| 69 | $70,891.84 | $857.83 | $0.00 | $400.83 | $72,150.50 |
| 70 | $72,150.50 | $857.83 | $0.00 | $407.95 | $73,416.28 |
| 71 | $73,416.28 | $857.83 | $0.00 | $415.11 | $74,689.22 |
| 72 | $74,689.22 | $857.83 | $0.00 | $422.30 | $75,969.35 |
| 73 | $75,969.35 | $857.83 | $0.00 | $429.54 | $77,256.72 |
| 74 | $77,256.72 | $857.83 | $0.00 | $436.82 | $78,551.37 |
| 75 | $78,551.37 | $857.83 | $0.00 | $444.14 | $79,853.34 |
| 76 | $79,853.34 | $857.83 | $0.00 | $451.50 | $81,162.67 |
| 77 | $81,162.67 | $857.83 | $0.00 | $458.91 | $82,479.41 |
| 78 | $82,479.41 | $857.83 | $0.00 | $466.35 | $83,803.59 |
| 79 | $83,803.59 | $857.83 | $0.00 | $473.84 | $85,135.26 |
| 80 | $85,135.26 | $857.83 | $0.00 | $481.37 | $86,474.46 |
| 81 | $86,474.46 | $857.83 | $0.00 | $488.94 | $87,821.23 |
| 82 | $87,821.23 | $857.83 | $0.00 | $496.55 | $89,175.61 |
| 83 | $89,175.61 | $857.83 | $0.00 | $504.21 | $90,537.65 |
| 84 | $90,537.65 | $857.83 | $0.00 | $511.91 | $91,907.39 |
| 85 | $91,907.39 | $857.83 | $0.00 | $519.66 | $93,284.88 |
| 86 | $93,284.88 | $857.83 | $0.00 | $527.45 | $94,670.16 |
| 87 | $94,670.16 | $857.83 | $0.00 | $535.28 | $96,063.27 |
| 88 | $96,063.27 | $857.83 | $0.00 | $543.16 | $97,464.26 |
| 89 | $97,464.26 | $857.83 | $0.00 | $551.08 | $98,873.17 |
| 90 | $98,873.17 | $857.83 | $0.00 | $559.04 | $100,290.04 |
| 91 | $100,290.04 | $857.83 | $0.00 | $567.05 | $101,714.92 |
| 92 | $101,714.92 | $857.83 | $0.00 | $575.11 | $103,147.86 |
| 93 | $103,147.86 | $857.83 | $0.00 | $583.21 | $104,588.90 |
| 94 | $104,588.90 | $857.83 | $0.00 | $591.36 | $106,038.09 |
| 95 | $106,038.09 | $857.83 | $0.00 | $599.55 | $107,495.47 |
| 96 | $107,495.47 | $857.83 | $0.00 | $607.80 | $108,961.10 |
| 97 | $108,961.10 | $857.83 | $0.00 | $616.08 | $110,435.01 |
| 98 | $110,435.01 | $857.83 | $0.00 | $624.42 | $111,917.26 |
| 99 | $111,917.26 | $857.83 | $0.00 | $632.80 | $113,407.89 |
| 100 | $113,407.89 | $857.83 | $0.00 | $641.22 | $114,906.94 |
| 101 | $114,906.94 | $857.83 | $0.00 | $649.70 | $116,414.47 |
| 102 | $116,414.47 | $857.83 | $0.00 | $658.22 | $117,930.52 |
| 103 | $117,930.52 | $857.83 | $0.00 | $666.80 | $119,455.15 |
| 104 | $119,455.15 | $857.83 | $0.00 | $675.42 | $120,988.40 |
| 105 | $120,988.40 | $857.83 | $0.00 | $684.09 | $122,530.32 |
| 106 | $122,530.32 | $857.83 | $0.00 | $692.80 | $124,080.95 |
| 107 | $124,080.95 | $857.83 | $0.00 | $701.57 | $125,640.35 |
| 108 | $125,640.35 | $857.83 | $0.00 | $710.39 | $127,208.57 |
| 109 | $127,208.57 | $857.83 | $0.00 | $719.26 | $128,785.66 |
| 110 | $128,785.66 | $857.83 | $0.00 | $728.17 | $130,371.66 |
| 111 | $130,371.66 | $857.83 | $0.00 | $737.14 | $131,966.63 |
| 112 | $131,966.63 | $857.83 | $0.00 | $746.16 | $133,570.62 |
| 113 | $133,570.62 | $857.83 | $0.00 | $755.23 | $135,183.68 |
| 114 | $135,183.68 | $857.83 | $0.00 | $764.35 | $136,805.86 |
| 115 | $136,805.86 | $857.83 | $0.00 | $773.52 | $138,437.21 |
| 116 | $138,437.21 | $857.83 | $0.00 | $782.74 | $140,077.78 |
| 117 | $140,077.78 | $857.83 | $0.00 | $792.02 | $141,727.63 |
| 118 | $141,727.63 | $857.83 | $0.00 | $801.35 | $143,386.81 |
| 119 | $143,386.81 | $857.83 | $0.00 | $810.73 | $145,055.37 |
| 120 | $145,055.37 | $857.83 | $0.00 | $820.16 | $146,733.36 |
| 121 | $146,733.36 | $857.83 | $0.00 | $829.65 | $148,420.84 |
| 122 | $148,420.84 | $857.83 | $0.00 | $839.19 | $150,117.86 |
| 123 | $150,117.86 | $857.83 | $0.00 | $848.79 | $151,824.48 |
| 124 | $151,824.48 | $857.83 | $0.00 | $858.44 | $153,540.75 |
| 125 | $153,540.75 | $857.83 | $0.00 | $868.14 | $155,266.72 |
| 126 | $155,266.72 | $857.83 | $0.00 | $877.90 | $157,002.45 |
| 127 | $157,002.45 | $857.83 | $0.00 | $887.71 | $158,747.99 |
| 128 | $158,747.99 | $857.83 | $0.00 | $897.58 | $160,503.40 |
| 129 | $160,503.40 | $857.83 | $0.00 | $907.51 | $162,268.74 |
| 130 | $162,268.74 | $857.83 | $0.00 | $917.49 | $164,044.06 |
| 131 | $164,044.06 | $857.83 | $0.00 | $927.53 | $165,829.42 |
| 132 | $165,829.42 | $857.83 | $0.00 | $937.62 | $167,624.87 |
| 133 | $167,624.87 | $857.83 | $0.00 | $947.78 | $169,430.48 |
| 134 | $169,430.48 | $857.83 | $0.00 | $957.98 | $171,246.29 |
| 135 | $171,246.29 | $857.83 | $0.00 | $968.25 | $173,072.37 |
| 136 | $173,072.37 | $857.83 | $0.00 | $978.58 | $174,908.78 |
| 137 | $174,908.78 | $857.83 | $0.00 | $988.96 | $176,755.57 |
| 138 | $176,755.57 | $857.83 | $0.00 | $999.40 | $178,612.80 |
| 139 | $178,612.80 | $857.83 | $0.00 | $1,009.90 | $180,480.53 |
| 140 | $180,480.53 | $857.83 | $0.00 | $1,020.46 | $182,358.82 |
| 141 | $182,358.82 | $857.83 | $0.00 | $1,031.08 | $184,247.73 |
| 142 | $184,247.73 | $857.83 | $0.00 | $1,041.76 | $186,147.32 |
| 143 | $186,147.32 | $857.83 | $0.00 | $1,052.50 | $188,057.65 |
| 144 | $188,057.65 | $857.83 | $0.00 | $1,063.31 | $189,978.79 |
| 145 | $189,978.79 | $857.83 | $0.00 | $1,074.17 | $191,910.79 |
| 146 | $191,910.79 | $857.83 | $0.00 | $1,085.09 | $193,853.71 |
| 147 | $193,853.71 | $857.83 | $0.00 | $1,096.08 | $195,807.62 |
| 148 | $195,807.62 | $857.83 | $0.00 | $1,107.12 | $197,772.57 |
| 149 | $197,772.57 | $857.83 | $0.00 | $1,118.23 | $199,748.63 |
| 150 | $199,748.63 | $857.83 | $0.00 | $1,129.41 | $201,735.87 |
| 151 | $201,735.87 | $857.83 | $0.00 | $1,140.64 | $203,734.34 |
| 152 | $203,734.34 | $857.83 | $0.00 | $1,151.94 | $205,744.11 |
| 153 | $205,744.11 | $857.83 | $0.00 | $1,163.31 | $207,765.25 |
| 154 | $207,765.25 | $857.83 | $0.00 | $1,174.73 | $209,797.81 |
| 155 | $209,797.81 | $857.83 | $0.00 | $1,186.23 | $211,841.87 |
| 156 | $211,841.87 | $857.83 | $0.00 | $1,197.78 | $213,897.48 |
| 157 | $213,897.48 | $857.83 | $0.00 | $1,209.41 | $215,964.72 |
| 158 | $215,964.72 | $857.83 | $0.00 | $1,221.10 | $218,043.65 |
| 159 | $218,043.65 | $857.83 | $0.00 | $1,232.85 | $220,134.33 |
| 160 | $220,134.33 | $857.83 | $0.00 | $1,244.67 | $222,236.83 |
| 161 | $222,236.83 | $857.83 | $0.00 | $1,256.56 | $224,351.22 |
| 162 | $224,351.22 | $857.83 | $0.00 | $1,268.51 | $226,477.56 |
| 163 | $226,477.56 | $857.83 | $0.00 | $1,280.54 | $228,615.93 |
| 164 | $228,615.93 | $857.83 | $0.00 | $1,292.63 | $230,766.39 |
| 165 | $230,766.39 | $857.83 | $0.00 | $1,304.79 | $232,929.01 |
| 166 | $232,929.01 | $857.83 | $0.00 | $1,317.01 | $235,103.85 |
| 167 | $235,103.85 | $857.83 | $0.00 | $1,329.31 | $237,290.99 |
| 168 | $237,290.99 | $857.83 | $0.00 | $1,341.68 | $239,490.50 |
| 169 | $239,490.50 | $857.83 | $0.00 | $1,354.11 | $241,702.44 |
| 170 | $241,702.44 | $857.83 | $0.00 | $1,366.62 | $243,926.89 |
| 171 | $243,926.89 | $857.83 | $0.00 | $1,379.20 | $246,163.92 |
| 172 | $246,163.92 | $857.83 | $0.00 | $1,391.85 | $248,413.60 |
| 173 | $248,413.60 | $857.83 | $0.00 | $1,404.57 | $250,676.00 |
| 174 | $250,676.00 | $857.83 | $0.00 | $1,417.36 | $252,951.19 |
| 175 | $252,951.19 | $857.83 | $0.00 | $1,430.22 | $255,239.24 |
| 176 | $255,239.24 | $857.83 | $0.00 | $1,443.16 | $257,540.23 |
| 177 | $257,540.23 | $857.83 | $0.00 | $1,456.17 | $259,854.23 |
| 178 | $259,854.23 | $857.83 | $0.00 | $1,469.25 | $262,181.31 |
| 179 | $262,181.31 | $857.83 | $0.00 | $1,482.41 | $264,521.55 |
| 180 | $264,521.55 | $857.83 | $0.00 | $1,495.64 | $266,875.02 |
| 181 | $266,875.02 | $857.83 | $0.00 | $1,508.95 | $269,241.80 |
| 182 | $269,241.80 | $857.83 | $0.00 | $1,522.33 | $271,621.96 |
| 183 | $271,621.96 | $857.83 | $0.00 | $1,535.79 | $274,015.58 |
| 184 | $274,015.58 | $857.83 | $0.00 | $1,549.32 | $276,422.73 |
| 185 | $276,422.73 | $857.83 | $0.00 | $1,562.93 | $278,843.49 |
| 186 | $278,843.49 | $857.83 | $0.00 | $1,576.62 | $281,277.94 |
| 187 | $281,277.94 | $857.83 | $0.00 | $1,590.39 | $283,726.16 |
| 188 | $283,726.16 | $857.83 | $0.00 | $1,604.23 | $286,188.22 |
| 189 | $286,188.22 | $857.83 | $0.00 | $1,618.15 | $288,664.20 |
| 190 | $288,664.20 | $857.83 | $0.00 | $1,632.15 | $291,154.18 |
| 191 | $291,154.18 | $857.83 | $0.00 | $1,646.23 | $293,658.24 |
| 192 | $293,658.24 | $857.83 | $0.00 | $1,660.39 | $296,176.46 |
| 193 | $296,176.46 | $857.83 | $0.00 | $1,674.62 | $298,708.91 |
| 194 | $298,708.91 | $857.83 | $0.00 | $1,688.94 | $301,255.68 |
| 195 | $301,255.68 | $857.83 | $0.00 | $1,703.34 | $303,816.85 |
| 196 | $303,816.85 | $857.83 | $0.00 | $1,717.82 | $306,392.50 |
| 197 | $306,392.50 | $857.83 | $0.00 | $1,732.39 | $308,982.72 |
| 198 | $308,982.72 | $857.83 | $0.00 | $1,747.03 | $311,587.58 |
| 199 | $311,587.58 | $857.83 | $0.00 | $1,761.76 | $314,207.17 |
| 200 | $314,207.17 | $857.83 | $0.00 | $1,776.57 | $316,841.57 |
| 201 | $316,841.57 | $857.83 | $0.00 | $1,791.47 | $319,490.87 |
| 202 | $319,490.87 | $857.83 | $0.00 | $1,806.45 | $322,155.15 |
| 203 | $322,155.15 | $857.83 | $0.00 | $1,821.51 | $324,834.49 |
| 204 | $324,834.49 | $857.83 | $0.00 | $1,836.66 | $327,528.98 |
| 205 | $327,528.98 | $857.83 | $0.00 | $1,851.90 | $330,238.71 |
| 206 | $330,238.71 | $857.83 | $0.00 | $1,867.22 | $332,963.76 |
| 207 | $332,963.76 | $857.83 | $0.00 | $1,882.63 | $335,704.22 |
| 208 | $335,704.22 | $857.83 | $0.00 | $1,898.12 | $338,460.17 |
| 209 | $338,460.17 | $857.83 | $0.00 | $1,913.70 | $341,231.70 |
| 210 | $341,231.70 | $857.83 | $0.00 | $1,929.37 | $344,018.90 |
| 211 | $344,018.90 | $857.83 | $0.00 | $1,945.13 | $346,821.86 |
| 212 | $346,821.86 | $857.83 | $0.00 | $1,960.98 | $349,640.67 |
| 213 | $349,640.67 | $857.83 | $0.00 | $1,976.92 | $352,475.42 |
| 214 | $352,475.42 | $857.83 | $0.00 | $1,992.95 | $355,326.20 |
| 215 | $355,326.20 | $857.83 | $0.00 | $2,009.07 | $358,193.10 |
| 216 | $358,193.10 | $857.83 | $0.00 | $2,025.28 | $361,076.21 |
| 217 | $361,076.21 | $857.83 | $97,788.20 | $2,041.58 | $266,187.42 |
| 218 | $266,187.42 | $857.83 | $0.00 | $1,505.06 | $268,550.31 |
| 219 | $268,550.31 | $857.83 | $0.00 | $1,518.42 | $270,926.56 |
| 220 | $270,926.56 | $857.83 | $0.00 | $1,531.86 | $273,316.25 |
| 221 | $273,316.25 | $857.83 | $0.00 | $1,545.37 | $275,719.45 |
| 222 | $275,719.45 | $857.83 | $0.00 | $1,558.96 | $278,136.24 |
| 223 | $278,136.24 | $857.83 | $0.00 | $1,572.62 | $280,566.69 |
| 224 | $280,566.69 | $857.83 | $0.00 | $1,586.36 | $283,010.88 |
| 225 | $283,010.88 | $857.83 | $0.00 | $1,600.18 | $285,468.89 |
| 226 | $285,468.89 | $857.83 | $0.00 | $1,614.08 | $287,940.80 |
| 227 | $287,940.80 | $857.83 | $0.00 | $1,628.06 | $290,426.69 |
| 228 | $290,426.69 | $857.83 | $0.00 | $1,642.11 | $292,926.63 |
| 229 | $292,926.63 | $857.83 | $104,633.37 | $1,656.25 | $190,807.34 |
| 230 | $190,807.34 | $857.83 | $0.00 | $1,078.85 | $192,744.02 |
| 231 | $192,744.02 | $857.83 | $0.00 | $1,089.80 | $194,691.65 |
| 232 | $194,691.65 | $857.83 | $0.00 | $1,100.81 | $196,650.29 |
| 233 | $196,650.29 | $857.83 | $0.00 | $1,111.89 | $198,620.01 |
| 234 | $198,620.01 | $857.83 | $0.00 | $1,123.03 | $200,600.87 |
| 235 | $200,600.87 | $857.83 | $0.00 | $1,134.23 | $202,592.93 |
| 236 | $202,592.93 | $857.83 | $0.00 | $1,145.49 | $204,596.25 |
| 237 | $204,596.25 | $857.83 | $0.00 | $1,156.82 | $206,610.90 |
| 238 | $206,610.90 | $857.83 | $0.00 | $1,168.21 | $208,636.94 |
| 239 | $208,636.94 | $857.83 | $0.00 | $1,179.66 | $210,674.43 |
| 240 | $210,674.43 | $857.83 | $0.00 | $1,191.18 | $212,723.44 |
| 241 | $212,723.44 | $857.83 | $111,957.71 | $1,202.77 | $102,826.33 |
| 242 | $102,826.33 | $857.83 | $0.00 | $581.40 | $104,265.56 |
| 243 | $104,265.56 | $857.83 | $0.00 | $589.53 | $105,712.92 |
| 244 | $105,712.92 | $857.83 | $0.00 | $597.72 | $107,168.47 |
| 245 | $107,168.47 | $857.83 | $0.00 | $605.95 | $108,632.25 |
| 246 | $108,632.25 | $857.83 | $0.00 | $614.22 | $110,104.30 |
| 247 | $110,104.30 | $857.83 | $0.00 | $622.55 | $111,584.68 |
| 248 | $111,584.68 | $857.83 | $0.00 | $630.92 | $113,073.43 |
| 249 | $113,073.43 | $857.83 | $0.00 | $639.33 | $114,570.59 |
| 250 | $114,570.59 | $857.83 | $0.00 | $647.80 | $116,076.22 |
| 251 | $116,076.22 | $857.83 | $0.00 | $656.31 | $117,590.36 |
| 252 | $117,590.36 | $857.83 | $0.00 | $664.87 | $119,113.06 |
| 253 | $119,113.06 | $0.00 | $119,794.75 | $673.48 | -$8.21 |