How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $60,113 |
| Monthly savings required | $476 |
How much will it cost to send your child to Columbus State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $240,452.57 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $475.84 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 | $23,181.00 |
| 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 Columbus State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $475.84 | $0.00 | $0.00 | $475.84 |
| 2 | $475.84 | $475.84 | $0.00 | $2.69 | $954.37 |
| 3 | $954.37 | $475.84 | $0.00 | $5.40 | $1,435.61 |
| 4 | $1,435.61 | $475.84 | $0.00 | $8.12 | $1,919.57 |
| 5 | $1,919.57 | $475.84 | $0.00 | $10.85 | $2,406.26 |
| 6 | $2,406.26 | $475.84 | $0.00 | $13.61 | $2,895.71 |
| 7 | $2,895.71 | $475.84 | $0.00 | $16.37 | $3,387.92 |
| 8 | $3,387.92 | $475.84 | $0.00 | $19.16 | $3,882.92 |
| 9 | $3,882.92 | $475.84 | $0.00 | $21.95 | $4,380.71 |
| 10 | $4,380.71 | $475.84 | $0.00 | $24.77 | $4,881.32 |
| 11 | $4,881.32 | $475.84 | $0.00 | $27.60 | $5,384.76 |
| 12 | $5,384.76 | $475.84 | $0.00 | $30.45 | $5,891.05 |
| 13 | $5,891.05 | $475.84 | $0.00 | $33.31 | $6,400.20 |
| 14 | $6,400.20 | $475.84 | $0.00 | $36.19 | $6,912.23 |
| 15 | $6,912.23 | $475.84 | $0.00 | $39.08 | $7,427.15 |
| 16 | $7,427.15 | $475.84 | $0.00 | $41.99 | $7,944.98 |
| 17 | $7,944.98 | $475.84 | $0.00 | $44.92 | $8,465.74 |
| 18 | $8,465.74 | $475.84 | $0.00 | $47.87 | $8,989.45 |
| 19 | $8,989.45 | $475.84 | $0.00 | $50.83 | $9,516.12 |
| 20 | $9,516.12 | $475.84 | $0.00 | $53.81 | $10,045.77 |
| 21 | $10,045.77 | $475.84 | $0.00 | $56.80 | $10,578.41 |
| 22 | $10,578.41 | $475.84 | $0.00 | $59.81 | $11,114.06 |
| 23 | $11,114.06 | $475.84 | $0.00 | $62.84 | $11,652.74 |
| 24 | $11,652.74 | $475.84 | $0.00 | $65.89 | $12,194.47 |
| 25 | $12,194.47 | $475.84 | $0.00 | $68.95 | $12,739.26 |
| 26 | $12,739.26 | $475.84 | $0.00 | $72.03 | $13,287.13 |
| 27 | $13,287.13 | $475.84 | $0.00 | $75.13 | $13,838.10 |
| 28 | $13,838.10 | $475.84 | $0.00 | $78.24 | $14,392.18 |
| 29 | $14,392.18 | $475.84 | $0.00 | $81.38 | $14,949.40 |
| 30 | $14,949.40 | $475.84 | $0.00 | $84.53 | $15,509.77 |
| 31 | $15,509.77 | $475.84 | $0.00 | $87.69 | $16,073.30 |
| 32 | $16,073.30 | $475.84 | $0.00 | $90.88 | $16,640.02 |
| 33 | $16,640.02 | $475.84 | $0.00 | $94.09 | $17,209.95 |
| 34 | $17,209.95 | $475.84 | $0.00 | $97.31 | $17,783.10 |
| 35 | $17,783.10 | $475.84 | $0.00 | $100.55 | $18,359.49 |
| 36 | $18,359.49 | $475.84 | $0.00 | $103.81 | $18,939.14 |
| 37 | $18,939.14 | $475.84 | $0.00 | $107.08 | $19,522.06 |
| 38 | $19,522.06 | $475.84 | $0.00 | $110.38 | $20,108.28 |
| 39 | $20,108.28 | $475.84 | $0.00 | $113.70 | $20,697.82 |
| 40 | $20,697.82 | $475.84 | $0.00 | $117.03 | $21,290.69 |
| 41 | $21,290.69 | $475.84 | $0.00 | $120.38 | $21,886.91 |
| 42 | $21,886.91 | $475.84 | $0.00 | $123.75 | $22,486.50 |
| 43 | $22,486.50 | $475.84 | $0.00 | $127.14 | $23,089.48 |
| 44 | $23,089.48 | $475.84 | $0.00 | $130.55 | $23,695.87 |
| 45 | $23,695.87 | $475.84 | $0.00 | $133.98 | $24,305.69 |
| 46 | $24,305.69 | $475.84 | $0.00 | $137.43 | $24,918.96 |
| 47 | $24,918.96 | $475.84 | $0.00 | $140.90 | $25,535.70 |
| 48 | $25,535.70 | $475.84 | $0.00 | $144.38 | $26,155.92 |
| 49 | $26,155.92 | $475.84 | $0.00 | $147.89 | $26,779.65 |
| 50 | $26,779.65 | $475.84 | $0.00 | $151.42 | $27,406.91 |
| 51 | $27,406.91 | $475.84 | $0.00 | $154.96 | $28,037.71 |
| 52 | $28,037.71 | $475.84 | $0.00 | $158.53 | $28,672.08 |
| 53 | $28,672.08 | $475.84 | $0.00 | $162.12 | $29,310.04 |
| 54 | $29,310.04 | $475.84 | $0.00 | $165.72 | $29,951.60 |
| 55 | $29,951.60 | $475.84 | $0.00 | $169.35 | $30,596.79 |
| 56 | $30,596.79 | $475.84 | $0.00 | $173.00 | $31,245.63 |
| 57 | $31,245.63 | $475.84 | $0.00 | $176.67 | $31,898.14 |
| 58 | $31,898.14 | $475.84 | $0.00 | $180.36 | $32,554.34 |
| 59 | $32,554.34 | $475.84 | $0.00 | $184.07 | $33,214.25 |
| 60 | $33,214.25 | $475.84 | $0.00 | $187.80 | $33,877.89 |
| 61 | $33,877.89 | $475.84 | $0.00 | $191.55 | $34,545.28 |
| 62 | $34,545.28 | $475.84 | $0.00 | $195.32 | $35,216.44 |
| 63 | $35,216.44 | $475.84 | $0.00 | $199.12 | $35,891.40 |
| 64 | $35,891.40 | $475.84 | $0.00 | $202.94 | $36,570.18 |
| 65 | $36,570.18 | $475.84 | $0.00 | $206.77 | $37,252.79 |
| 66 | $37,252.79 | $475.84 | $0.00 | $210.63 | $37,939.26 |
| 67 | $37,939.26 | $475.84 | $0.00 | $214.51 | $38,629.61 |
| 68 | $38,629.61 | $475.84 | $0.00 | $218.42 | $39,323.87 |
| 69 | $39,323.87 | $475.84 | $0.00 | $222.34 | $40,022.05 |
| 70 | $40,022.05 | $475.84 | $0.00 | $226.29 | $40,724.18 |
| 71 | $40,724.18 | $475.84 | $0.00 | $230.26 | $41,430.28 |
| 72 | $41,430.28 | $475.84 | $0.00 | $234.25 | $42,140.37 |
| 73 | $42,140.37 | $475.84 | $0.00 | $238.27 | $42,854.48 |
| 74 | $42,854.48 | $475.84 | $0.00 | $242.31 | $43,572.63 |
| 75 | $43,572.63 | $475.84 | $0.00 | $246.37 | $44,294.84 |
| 76 | $44,294.84 | $475.84 | $0.00 | $250.45 | $45,021.13 |
| 77 | $45,021.13 | $475.84 | $0.00 | $254.56 | $45,751.53 |
| 78 | $45,751.53 | $475.84 | $0.00 | $258.69 | $46,486.06 |
| 79 | $46,486.06 | $475.84 | $0.00 | $262.84 | $47,224.74 |
| 80 | $47,224.74 | $475.84 | $0.00 | $267.02 | $47,967.60 |
| 81 | $47,967.60 | $475.84 | $0.00 | $271.22 | $48,714.66 |
| 82 | $48,714.66 | $475.84 | $0.00 | $275.44 | $49,465.94 |
| 83 | $49,465.94 | $475.84 | $0.00 | $279.69 | $50,221.47 |
| 84 | $50,221.47 | $475.84 | $0.00 | $283.96 | $50,981.27 |
| 85 | $50,981.27 | $475.84 | $0.00 | $288.26 | $51,745.37 |
| 86 | $51,745.37 | $475.84 | $0.00 | $292.58 | $52,513.79 |
| 87 | $52,513.79 | $475.84 | $0.00 | $296.92 | $53,286.55 |
| 88 | $53,286.55 | $475.84 | $0.00 | $301.29 | $54,063.68 |
| 89 | $54,063.68 | $475.84 | $0.00 | $305.68 | $54,845.20 |
| 90 | $54,845.20 | $475.84 | $0.00 | $310.10 | $55,631.14 |
| 91 | $55,631.14 | $475.84 | $0.00 | $314.55 | $56,421.53 |
| 92 | $56,421.53 | $475.84 | $0.00 | $319.02 | $57,216.39 |
| 93 | $57,216.39 | $475.84 | $0.00 | $323.51 | $58,015.74 |
| 94 | $58,015.74 | $475.84 | $0.00 | $328.03 | $58,819.61 |
| 95 | $58,819.61 | $475.84 | $0.00 | $332.57 | $59,628.02 |
| 96 | $59,628.02 | $475.84 | $0.00 | $337.15 | $60,441.01 |
| 97 | $60,441.01 | $475.84 | $0.00 | $341.74 | $61,258.59 |
| 98 | $61,258.59 | $475.84 | $0.00 | $346.36 | $62,080.79 |
| 99 | $62,080.79 | $475.84 | $0.00 | $351.01 | $62,907.64 |
| 100 | $62,907.64 | $475.84 | $0.00 | $355.69 | $63,739.17 |
| 101 | $63,739.17 | $475.84 | $0.00 | $360.39 | $64,575.40 |
| 102 | $64,575.40 | $475.84 | $0.00 | $365.12 | $65,416.36 |
| 103 | $65,416.36 | $475.84 | $0.00 | $369.87 | $66,262.07 |
| 104 | $66,262.07 | $475.84 | $0.00 | $374.66 | $67,112.57 |
| 105 | $67,112.57 | $475.84 | $0.00 | $379.46 | $67,967.87 |
| 106 | $67,967.87 | $475.84 | $0.00 | $384.30 | $68,828.01 |
| 107 | $68,828.01 | $475.84 | $0.00 | $389.16 | $69,693.01 |
| 108 | $69,693.01 | $475.84 | $0.00 | $394.05 | $70,562.90 |
| 109 | $70,562.90 | $475.84 | $0.00 | $398.97 | $71,437.71 |
| 110 | $71,437.71 | $475.84 | $0.00 | $403.92 | $72,317.47 |
| 111 | $72,317.47 | $475.84 | $0.00 | $408.89 | $73,202.20 |
| 112 | $73,202.20 | $475.84 | $0.00 | $413.90 | $74,091.94 |
| 113 | $74,091.94 | $475.84 | $0.00 | $418.93 | $74,986.71 |
| 114 | $74,986.71 | $475.84 | $0.00 | $423.99 | $75,886.54 |
| 115 | $75,886.54 | $475.84 | $0.00 | $429.07 | $76,791.45 |
| 116 | $76,791.45 | $475.84 | $0.00 | $434.19 | $77,701.48 |
| 117 | $77,701.48 | $475.84 | $0.00 | $439.34 | $78,616.66 |
| 118 | $78,616.66 | $475.84 | $0.00 | $444.51 | $79,537.01 |
| 119 | $79,537.01 | $475.84 | $0.00 | $449.71 | $80,462.56 |
| 120 | $80,462.56 | $475.84 | $0.00 | $454.95 | $81,393.35 |
| 121 | $81,393.35 | $475.84 | $0.00 | $460.21 | $82,329.40 |
| 122 | $82,329.40 | $475.84 | $0.00 | $465.50 | $83,270.74 |
| 123 | $83,270.74 | $475.84 | $0.00 | $470.82 | $84,217.40 |
| 124 | $84,217.40 | $475.84 | $0.00 | $476.18 | $85,169.42 |
| 125 | $85,169.42 | $475.84 | $0.00 | $481.56 | $86,126.82 |
| 126 | $86,126.82 | $475.84 | $0.00 | $486.97 | $87,089.63 |
| 127 | $87,089.63 | $475.84 | $0.00 | $492.42 | $88,057.89 |
| 128 | $88,057.89 | $475.84 | $0.00 | $497.89 | $89,031.62 |
| 129 | $89,031.62 | $475.84 | $0.00 | $503.40 | $90,010.86 |
| 130 | $90,010.86 | $475.84 | $0.00 | $508.93 | $90,995.63 |
| 131 | $90,995.63 | $475.84 | $0.00 | $514.50 | $91,985.97 |
| 132 | $91,985.97 | $475.84 | $0.00 | $520.10 | $92,981.91 |
| 133 | $92,981.91 | $475.84 | $0.00 | $525.73 | $93,983.48 |
| 134 | $93,983.48 | $475.84 | $0.00 | $531.40 | $94,990.72 |
| 135 | $94,990.72 | $475.84 | $0.00 | $537.09 | $96,003.65 |
| 136 | $96,003.65 | $475.84 | $0.00 | $542.82 | $97,022.31 |
| 137 | $97,022.31 | $475.84 | $0.00 | $548.58 | $98,046.73 |
| 138 | $98,046.73 | $475.84 | $0.00 | $554.37 | $99,076.94 |
| 139 | $99,076.94 | $475.84 | $0.00 | $560.20 | $100,112.98 |
| 140 | $100,112.98 | $475.84 | $0.00 | $566.05 | $101,154.87 |
| 141 | $101,154.87 | $475.84 | $0.00 | $571.94 | $102,202.65 |
| 142 | $102,202.65 | $475.84 | $0.00 | $577.87 | $103,256.36 |
| 143 | $103,256.36 | $475.84 | $0.00 | $583.83 | $104,316.03 |
| 144 | $104,316.03 | $475.84 | $0.00 | $589.82 | $105,381.69 |
| 145 | $105,381.69 | $475.84 | $0.00 | $595.84 | $106,453.37 |
| 146 | $106,453.37 | $475.84 | $0.00 | $601.90 | $107,531.11 |
| 147 | $107,531.11 | $475.84 | $0.00 | $608.00 | $108,614.95 |
| 148 | $108,614.95 | $475.84 | $0.00 | $614.12 | $109,704.91 |
| 149 | $109,704.91 | $475.84 | $0.00 | $620.29 | $110,801.04 |
| 150 | $110,801.04 | $475.84 | $0.00 | $626.49 | $111,903.37 |
| 151 | $111,903.37 | $475.84 | $0.00 | $632.72 | $113,011.93 |
| 152 | $113,011.93 | $475.84 | $0.00 | $638.99 | $114,126.76 |
| 153 | $114,126.76 | $475.84 | $0.00 | $645.29 | $115,247.89 |
| 154 | $115,247.89 | $475.84 | $0.00 | $651.63 | $116,375.36 |
| 155 | $116,375.36 | $475.84 | $0.00 | $658.00 | $117,509.20 |
| 156 | $117,509.20 | $475.84 | $0.00 | $664.41 | $118,649.45 |
| 157 | $118,649.45 | $475.84 | $0.00 | $670.86 | $119,796.15 |
| 158 | $119,796.15 | $475.84 | $0.00 | $677.34 | $120,949.33 |
| 159 | $120,949.33 | $475.84 | $0.00 | $683.87 | $122,109.04 |
| 160 | $122,109.04 | $475.84 | $0.00 | $690.42 | $123,275.30 |
| 161 | $123,275.30 | $475.84 | $0.00 | $697.02 | $124,448.16 |
| 162 | $124,448.16 | $475.84 | $0.00 | $703.65 | $125,627.65 |
| 163 | $125,627.65 | $475.84 | $0.00 | $710.32 | $126,813.81 |
| 164 | $126,813.81 | $475.84 | $0.00 | $717.02 | $128,006.67 |
| 165 | $128,006.67 | $475.84 | $0.00 | $723.77 | $129,206.28 |
| 166 | $129,206.28 | $475.84 | $0.00 | $730.55 | $130,412.67 |
| 167 | $130,412.67 | $475.84 | $0.00 | $737.37 | $131,625.88 |
| 168 | $131,625.88 | $475.84 | $0.00 | $744.23 | $132,845.95 |
| 169 | $132,845.95 | $475.84 | $0.00 | $751.13 | $134,072.92 |
| 170 | $134,072.92 | $475.84 | $0.00 | $758.07 | $135,306.83 |
| 171 | $135,306.83 | $475.84 | $0.00 | $765.04 | $136,547.71 |
| 172 | $136,547.71 | $475.84 | $0.00 | $772.06 | $137,795.61 |
| 173 | $137,795.61 | $475.84 | $0.00 | $779.12 | $139,050.57 |
| 174 | $139,050.57 | $475.84 | $0.00 | $786.21 | $140,312.62 |
| 175 | $140,312.62 | $475.84 | $0.00 | $793.35 | $141,581.81 |
| 176 | $141,581.81 | $475.84 | $0.00 | $800.52 | $142,858.17 |
| 177 | $142,858.17 | $475.84 | $0.00 | $807.74 | $144,141.75 |
| 178 | $144,141.75 | $475.84 | $0.00 | $815.00 | $145,432.59 |
| 179 | $145,432.59 | $475.84 | $0.00 | $822.30 | $146,730.73 |
| 180 | $146,730.73 | $475.84 | $0.00 | $829.64 | $148,036.21 |
| 181 | $148,036.21 | $475.84 | $0.00 | $837.02 | $149,349.07 |
| 182 | $149,349.07 | $475.84 | $0.00 | $844.44 | $150,669.35 |
| 183 | $150,669.35 | $475.84 | $0.00 | $851.91 | $151,997.10 |
| 184 | $151,997.10 | $475.84 | $0.00 | $859.41 | $153,332.35 |
| 185 | $153,332.35 | $475.84 | $0.00 | $866.96 | $154,675.15 |
| 186 | $154,675.15 | $475.84 | $0.00 | $874.56 | $156,025.55 |
| 187 | $156,025.55 | $475.84 | $0.00 | $882.19 | $157,383.58 |
| 188 | $157,383.58 | $475.84 | $0.00 | $889.87 | $158,749.29 |
| 189 | $158,749.29 | $475.84 | $0.00 | $897.59 | $160,122.72 |
| 190 | $160,122.72 | $475.84 | $0.00 | $905.36 | $161,503.92 |
| 191 | $161,503.92 | $475.84 | $0.00 | $913.17 | $162,892.93 |
| 192 | $162,892.93 | $475.84 | $0.00 | $921.02 | $164,289.79 |
| 193 | $164,289.79 | $475.84 | $0.00 | $928.92 | $165,694.55 |
| 194 | $165,694.55 | $475.84 | $0.00 | $936.86 | $167,107.25 |
| 195 | $167,107.25 | $475.84 | $0.00 | $944.85 | $168,527.94 |
| 196 | $168,527.94 | $475.84 | $0.00 | $952.88 | $169,956.66 |
| 197 | $169,956.66 | $475.84 | $0.00 | $960.96 | $171,393.46 |
| 198 | $171,393.46 | $475.84 | $0.00 | $969.08 | $172,838.38 |
| 199 | $172,838.38 | $475.84 | $0.00 | $977.25 | $174,291.47 |
| 200 | $174,291.47 | $475.84 | $0.00 | $985.47 | $175,752.78 |
| 201 | $175,752.78 | $475.84 | $0.00 | $993.73 | $177,222.35 |
| 202 | $177,222.35 | $475.84 | $0.00 | $1,002.04 | $178,700.23 |
| 203 | $178,700.23 | $475.84 | $0.00 | $1,010.40 | $180,186.47 |
| 204 | $180,186.47 | $475.84 | $0.00 | $1,018.80 | $181,681.11 |
| 205 | $181,681.11 | $475.84 | $0.00 | $1,027.25 | $183,184.20 |
| 206 | $183,184.20 | $475.84 | $0.00 | $1,035.75 | $184,695.79 |
| 207 | $184,695.79 | $475.84 | $0.00 | $1,044.30 | $186,215.93 |
| 208 | $186,215.93 | $475.84 | $0.00 | $1,052.89 | $187,744.66 |
| 209 | $187,744.66 | $475.84 | $0.00 | $1,061.54 | $189,282.04 |
| 210 | $189,282.04 | $475.84 | $0.00 | $1,070.23 | $190,828.11 |
| 211 | $190,828.11 | $475.84 | $0.00 | $1,078.97 | $192,382.92 |
| 212 | $192,382.92 | $475.84 | $0.00 | $1,087.76 | $193,946.52 |
| 213 | $193,946.52 | $475.84 | $0.00 | $1,096.60 | $195,518.96 |
| 214 | $195,518.96 | $475.84 | $0.00 | $1,105.49 | $197,100.29 |
| 215 | $197,100.29 | $475.84 | $0.00 | $1,114.43 | $198,690.56 |
| 216 | $198,690.56 | $475.84 | $0.00 | $1,123.43 | $200,289.83 |
| 217 | $200,289.83 | $475.84 | $55,787.84 | $1,132.47 | $146,110.30 |
| 218 | $146,110.30 | $475.84 | $0.00 | $826.13 | $147,412.27 |
| 219 | $147,412.27 | $475.84 | $0.00 | $833.49 | $148,721.60 |
| 220 | $148,721.60 | $475.84 | $0.00 | $840.89 | $150,038.33 |
| 221 | $150,038.33 | $475.84 | $0.00 | $848.34 | $151,362.51 |
| 222 | $151,362.51 | $475.84 | $0.00 | $855.83 | $152,694.18 |
| 223 | $152,694.18 | $475.84 | $0.00 | $863.36 | $154,033.38 |
| 224 | $154,033.38 | $475.84 | $0.00 | $870.93 | $155,380.15 |
| 225 | $155,380.15 | $475.84 | $0.00 | $878.54 | $156,734.53 |
| 226 | $156,734.53 | $475.84 | $0.00 | $886.20 | $158,096.57 |
| 227 | $158,096.57 | $475.84 | $0.00 | $893.90 | $159,466.31 |
| 228 | $159,466.31 | $475.84 | $0.00 | $901.65 | $160,843.80 |
| 229 | $160,843.80 | $475.84 | $58,577.23 | $909.43 | $103,651.84 |
| 230 | $103,651.84 | $475.84 | $0.00 | $586.06 | $104,713.74 |
| 231 | $104,713.74 | $475.84 | $0.00 | $592.07 | $105,781.65 |
| 232 | $105,781.65 | $475.84 | $0.00 | $598.10 | $106,855.59 |
| 233 | $106,855.59 | $475.84 | $0.00 | $604.18 | $107,935.61 |
| 234 | $107,935.61 | $475.84 | $0.00 | $610.28 | $109,021.73 |
| 235 | $109,021.73 | $475.84 | $0.00 | $616.42 | $110,113.99 |
| 236 | $110,113.99 | $475.84 | $0.00 | $622.60 | $111,212.43 |
| 237 | $111,212.43 | $475.84 | $0.00 | $628.81 | $112,317.08 |
| 238 | $112,317.08 | $475.84 | $0.00 | $635.06 | $113,427.98 |
| 239 | $113,427.98 | $475.84 | $0.00 | $641.34 | $114,545.16 |
| 240 | $114,545.16 | $475.84 | $0.00 | $647.65 | $115,668.65 |
| 241 | $115,668.65 | $475.84 | $61,506.09 | $654.01 | $55,292.41 |
| 242 | $55,292.41 | $475.84 | $0.00 | $312.63 | $56,080.88 |
| 243 | $56,080.88 | $475.84 | $0.00 | $317.09 | $56,873.81 |
| 244 | $56,873.81 | $475.84 | $0.00 | $321.57 | $57,671.22 |
| 245 | $57,671.22 | $475.84 | $0.00 | $326.08 | $58,473.14 |
| 246 | $58,473.14 | $475.84 | $0.00 | $330.62 | $59,279.60 |
| 247 | $59,279.60 | $475.84 | $0.00 | $335.18 | $60,090.62 |
| 248 | $60,090.62 | $475.84 | $0.00 | $339.76 | $60,906.22 |
| 249 | $60,906.22 | $475.84 | $0.00 | $344.37 | $61,726.43 |
| 250 | $61,726.43 | $475.84 | $0.00 | $349.01 | $62,551.28 |
| 251 | $62,551.28 | $475.84 | $0.00 | $353.67 | $63,380.79 |
| 252 | $63,380.79 | $475.84 | $0.00 | $358.36 | $64,214.99 |
| 253 | $64,214.99 | $0.00 | $64,581.40 | $363.08 | ($3.33) |