| Estimated Annual Cost in 2042 | $62,447 |
| Monthly savings required | $494 |
How much will it cost to send your child to Dalton State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $249,786.63 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $493.54 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 | $16,645.00 |
| 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 Dalton State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $493.54 | $0.00 | $0.00 | $493.54 |
| 2 | $493.54 | $493.54 | $0.00 | $2.79 | $989.87 |
| 3 | $989.87 | $493.54 | $0.00 | $5.60 | $1,489.01 |
| 4 | $1,489.01 | $493.54 | $0.00 | $8.42 | $1,990.97 |
| 5 | $1,990.97 | $493.54 | $0.00 | $11.26 | $2,495.77 |
| 6 | $2,495.77 | $493.54 | $0.00 | $14.11 | $3,003.42 |
| 7 | $3,003.42 | $493.54 | $0.00 | $16.98 | $3,513.94 |
| 8 | $3,513.94 | $493.54 | $0.00 | $19.87 | $4,027.35 |
| 9 | $4,027.35 | $493.54 | $0.00 | $22.77 | $4,543.66 |
| 10 | $4,543.66 | $493.54 | $0.00 | $25.69 | $5,062.89 |
| 11 | $5,062.89 | $493.54 | $0.00 | $28.63 | $5,585.06 |
| 12 | $5,585.06 | $493.54 | $0.00 | $31.58 | $6,110.18 |
| 13 | $6,110.18 | $493.54 | $0.00 | $34.55 | $6,638.27 |
| 14 | $6,638.27 | $493.54 | $0.00 | $37.53 | $7,169.34 |
| 15 | $7,169.34 | $493.54 | $0.00 | $40.54 | $7,703.42 |
| 16 | $7,703.42 | $493.54 | $0.00 | $43.56 | $8,240.52 |
| 17 | $8,240.52 | $493.54 | $0.00 | $46.59 | $8,780.65 |
| 18 | $8,780.65 | $493.54 | $0.00 | $49.65 | $9,323.84 |
| 19 | $9,323.84 | $493.54 | $0.00 | $52.72 | $9,870.10 |
| 20 | $9,870.10 | $493.54 | $0.00 | $55.81 | $10,419.45 |
| 21 | $10,419.45 | $493.54 | $0.00 | $58.91 | $10,971.90 |
| 22 | $10,971.90 | $493.54 | $0.00 | $62.04 | $11,527.48 |
| 23 | $11,527.48 | $493.54 | $0.00 | $65.18 | $12,086.20 |
| 24 | $12,086.20 | $493.54 | $0.00 | $68.34 | $12,648.08 |
| 25 | $12,648.08 | $493.54 | $0.00 | $71.51 | $13,213.13 |
| 26 | $13,213.13 | $493.54 | $0.00 | $74.71 | $13,781.38 |
| 27 | $13,781.38 | $493.54 | $0.00 | $77.92 | $14,352.84 |
| 28 | $14,352.84 | $493.54 | $0.00 | $81.15 | $14,927.53 |
| 29 | $14,927.53 | $493.54 | $0.00 | $84.40 | $15,505.47 |
| 30 | $15,505.47 | $493.54 | $0.00 | $87.67 | $16,086.68 |
| 31 | $16,086.68 | $493.54 | $0.00 | $90.96 | $16,671.18 |
| 32 | $16,671.18 | $493.54 | $0.00 | $94.26 | $17,258.98 |
| 33 | $17,258.98 | $493.54 | $0.00 | $97.58 | $17,850.10 |
| 34 | $17,850.10 | $493.54 | $0.00 | $100.93 | $18,444.57 |
| 35 | $18,444.57 | $493.54 | $0.00 | $104.29 | $19,042.40 |
| 36 | $19,042.40 | $493.54 | $0.00 | $107.67 | $19,643.61 |
| 37 | $19,643.61 | $493.54 | $0.00 | $111.07 | $20,248.22 |
| 38 | $20,248.22 | $493.54 | $0.00 | $114.49 | $20,856.25 |
| 39 | $20,856.25 | $493.54 | $0.00 | $117.92 | $21,467.71 |
| 40 | $21,467.71 | $493.54 | $0.00 | $121.38 | $22,082.63 |
| 41 | $22,082.63 | $493.54 | $0.00 | $124.86 | $22,701.03 |
| 42 | $22,701.03 | $493.54 | $0.00 | $128.35 | $23,322.92 |
| 43 | $23,322.92 | $493.54 | $0.00 | $131.87 | $23,948.33 |
| 44 | $23,948.33 | $493.54 | $0.00 | $135.41 | $24,577.28 |
| 45 | $24,577.28 | $493.54 | $0.00 | $138.96 | $25,209.78 |
| 46 | $25,209.78 | $493.54 | $0.00 | $142.54 | $25,845.86 |
| 47 | $25,845.86 | $493.54 | $0.00 | $146.14 | $26,485.54 |
| 48 | $26,485.54 | $493.54 | $0.00 | $149.75 | $27,128.83 |
| 49 | $27,128.83 | $493.54 | $0.00 | $153.39 | $27,775.76 |
| 50 | $27,775.76 | $493.54 | $0.00 | $157.05 | $28,426.35 |
| 51 | $28,426.35 | $493.54 | $0.00 | $160.73 | $29,080.62 |
| 52 | $29,080.62 | $493.54 | $0.00 | $164.43 | $29,738.59 |
| 53 | $29,738.59 | $493.54 | $0.00 | $168.15 | $30,400.28 |
| 54 | $30,400.28 | $493.54 | $0.00 | $171.89 | $31,065.71 |
| 55 | $31,065.71 | $493.54 | $0.00 | $175.65 | $31,734.90 |
| 56 | $31,734.90 | $493.54 | $0.00 | $179.43 | $32,407.87 |
| 57 | $32,407.87 | $493.54 | $0.00 | $183.24 | $33,084.65 |
| 58 | $33,084.65 | $493.54 | $0.00 | $187.07 | $33,765.26 |
| 59 | $33,765.26 | $493.54 | $0.00 | $190.91 | $34,449.71 |
| 60 | $34,449.71 | $493.54 | $0.00 | $194.78 | $35,138.03 |
| 61 | $35,138.03 | $493.54 | $0.00 | $198.68 | $35,830.25 |
| 62 | $35,830.25 | $493.54 | $0.00 | $202.59 | $36,526.38 |
| 63 | $36,526.38 | $493.54 | $0.00 | $206.53 | $37,226.45 |
| 64 | $37,226.45 | $493.54 | $0.00 | $210.48 | $37,930.47 |
| 65 | $37,930.47 | $493.54 | $0.00 | $214.46 | $38,638.47 |
| 66 | $38,638.47 | $493.54 | $0.00 | $218.47 | $39,350.48 |
| 67 | $39,350.48 | $493.54 | $0.00 | $222.49 | $40,066.51 |
| 68 | $40,066.51 | $493.54 | $0.00 | $226.54 | $40,786.59 |
| 69 | $40,786.59 | $493.54 | $0.00 | $230.61 | $41,510.74 |
| 70 | $41,510.74 | $493.54 | $0.00 | $234.71 | $42,238.99 |
| 71 | $42,238.99 | $493.54 | $0.00 | $238.83 | $42,971.36 |
| 72 | $42,971.36 | $493.54 | $0.00 | $242.97 | $43,707.87 |
| 73 | $43,707.87 | $493.54 | $0.00 | $247.13 | $44,448.54 |
| 74 | $44,448.54 | $493.54 | $0.00 | $251.32 | $45,193.40 |
| 75 | $45,193.40 | $493.54 | $0.00 | $255.53 | $45,942.47 |
| 76 | $45,942.47 | $493.54 | $0.00 | $259.77 | $46,695.78 |
| 77 | $46,695.78 | $493.54 | $0.00 | $264.02 | $47,453.34 |
| 78 | $47,453.34 | $493.54 | $0.00 | $268.31 | $48,215.19 |
| 79 | $48,215.19 | $493.54 | $0.00 | $272.62 | $48,981.35 |
| 80 | $48,981.35 | $493.54 | $0.00 | $276.95 | $49,751.84 |
| 81 | $49,751.84 | $493.54 | $0.00 | $281.30 | $50,526.68 |
| 82 | $50,526.68 | $493.54 | $0.00 | $285.69 | $51,305.91 |
| 83 | $51,305.91 | $493.54 | $0.00 | $290.09 | $52,089.54 |
| 84 | $52,089.54 | $493.54 | $0.00 | $294.52 | $52,877.60 |
| 85 | $52,877.60 | $493.54 | $0.00 | $298.98 | $53,670.12 |
| 86 | $53,670.12 | $493.54 | $0.00 | $303.46 | $54,467.12 |
| 87 | $54,467.12 | $493.54 | $0.00 | $307.97 | $55,268.63 |
| 88 | $55,268.63 | $493.54 | $0.00 | $312.50 | $56,074.67 |
| 89 | $56,074.67 | $493.54 | $0.00 | $317.05 | $56,885.26 |
| 90 | $56,885.26 | $493.54 | $0.00 | $321.64 | $57,700.44 |
| 91 | $57,700.44 | $493.54 | $0.00 | $326.25 | $58,520.23 |
| 92 | $58,520.23 | $493.54 | $0.00 | $330.88 | $59,344.65 |
| 93 | $59,344.65 | $493.54 | $0.00 | $335.54 | $60,173.73 |
| 94 | $60,173.73 | $493.54 | $0.00 | $340.23 | $61,007.50 |
| 95 | $61,007.50 | $493.54 | $0.00 | $344.95 | $61,845.99 |
| 96 | $61,845.99 | $493.54 | $0.00 | $349.69 | $62,689.22 |
| 97 | $62,689.22 | $493.54 | $0.00 | $354.45 | $63,537.21 |
| 98 | $63,537.21 | $493.54 | $0.00 | $359.25 | $64,390.00 |
| 99 | $64,390.00 | $493.54 | $0.00 | $364.07 | $65,247.61 |
| 100 | $65,247.61 | $493.54 | $0.00 | $368.92 | $66,110.07 |
| 101 | $66,110.07 | $493.54 | $0.00 | $373.80 | $66,977.41 |
| 102 | $66,977.41 | $493.54 | $0.00 | $378.70 | $67,849.65 |
| 103 | $67,849.65 | $493.54 | $0.00 | $383.63 | $68,726.82 |
| 104 | $68,726.82 | $493.54 | $0.00 | $388.59 | $69,608.95 |
| 105 | $69,608.95 | $493.54 | $0.00 | $393.58 | $70,496.07 |
| 106 | $70,496.07 | $493.54 | $0.00 | $398.60 | $71,388.21 |
| 107 | $71,388.21 | $493.54 | $0.00 | $403.64 | $72,285.39 |
| 108 | $72,285.39 | $493.54 | $0.00 | $408.71 | $73,187.64 |
| 109 | $73,187.64 | $493.54 | $0.00 | $413.81 | $74,094.99 |
| 110 | $74,094.99 | $493.54 | $0.00 | $418.94 | $75,007.47 |
| 111 | $75,007.47 | $493.54 | $0.00 | $424.10 | $75,925.11 |
| 112 | $75,925.11 | $493.54 | $0.00 | $429.29 | $76,847.94 |
| 113 | $76,847.94 | $493.54 | $0.00 | $434.51 | $77,775.99 |
| 114 | $77,775.99 | $493.54 | $0.00 | $439.76 | $78,709.29 |
| 115 | $78,709.29 | $493.54 | $0.00 | $445.03 | $79,647.86 |
| 116 | $79,647.86 | $493.54 | $0.00 | $450.34 | $80,591.74 |
| 117 | $80,591.74 | $493.54 | $0.00 | $455.68 | $81,540.96 |
| 118 | $81,540.96 | $493.54 | $0.00 | $461.04 | $82,495.54 |
| 119 | $82,495.54 | $493.54 | $0.00 | $466.44 | $83,455.52 |
| 120 | $83,455.52 | $493.54 | $0.00 | $471.87 | $84,420.93 |
| 121 | $84,420.93 | $493.54 | $0.00 | $477.33 | $85,391.80 |
| 122 | $85,391.80 | $493.54 | $0.00 | $482.82 | $86,368.16 |
| 123 | $86,368.16 | $493.54 | $0.00 | $488.34 | $87,350.04 |
| 124 | $87,350.04 | $493.54 | $0.00 | $493.89 | $88,337.47 |
| 125 | $88,337.47 | $493.54 | $0.00 | $499.47 | $89,330.48 |
| 126 | $89,330.48 | $493.54 | $0.00 | $505.09 | $90,329.11 |
| 127 | $90,329.11 | $493.54 | $0.00 | $510.73 | $91,333.38 |
| 128 | $91,333.38 | $493.54 | $0.00 | $516.41 | $92,343.33 |
| 129 | $92,343.33 | $493.54 | $0.00 | $522.12 | $93,358.99 |
| 130 | $93,358.99 | $493.54 | $0.00 | $527.87 | $94,380.40 |
| 131 | $94,380.40 | $493.54 | $0.00 | $533.64 | $95,407.58 |
| 132 | $95,407.58 | $493.54 | $0.00 | $539.45 | $96,440.57 |
| 133 | $96,440.57 | $493.54 | $0.00 | $545.29 | $97,479.40 |
| 134 | $97,479.40 | $493.54 | $0.00 | $551.16 | $98,524.10 |
| 135 | $98,524.10 | $493.54 | $0.00 | $557.07 | $99,574.71 |
| 136 | $99,574.71 | $493.54 | $0.00 | $563.01 | $100,631.26 |
| 137 | $100,631.26 | $493.54 | $0.00 | $568.98 | $101,693.78 |
| 138 | $101,693.78 | $493.54 | $0.00 | $574.99 | $102,762.31 |
| 139 | $102,762.31 | $493.54 | $0.00 | $581.03 | $103,836.88 |
| 140 | $103,836.88 | $493.54 | $0.00 | $587.11 | $104,917.53 |
| 141 | $104,917.53 | $493.54 | $0.00 | $593.22 | $106,004.29 |
| 142 | $106,004.29 | $493.54 | $0.00 | $599.36 | $107,097.19 |
| 143 | $107,097.19 | $493.54 | $0.00 | $605.54 | $108,196.27 |
| 144 | $108,196.27 | $493.54 | $0.00 | $611.76 | $109,301.57 |
| 145 | $109,301.57 | $493.54 | $0.00 | $618.01 | $110,413.12 |
| 146 | $110,413.12 | $493.54 | $0.00 | $624.29 | $111,530.95 |
| 147 | $111,530.95 | $493.54 | $0.00 | $630.61 | $112,655.10 |
| 148 | $112,655.10 | $493.54 | $0.00 | $636.97 | $113,785.61 |
| 149 | $113,785.61 | $493.54 | $0.00 | $643.36 | $114,922.51 |
| 150 | $114,922.51 | $493.54 | $0.00 | $649.79 | $116,065.84 |
| 151 | $116,065.84 | $493.54 | $0.00 | $656.25 | $117,215.63 |
| 152 | $117,215.63 | $493.54 | $0.00 | $662.75 | $118,371.92 |
| 153 | $118,371.92 | $493.54 | $0.00 | $669.29 | $119,534.75 |
| 154 | $119,534.75 | $493.54 | $0.00 | $675.87 | $120,704.16 |
| 155 | $120,704.16 | $493.54 | $0.00 | $682.48 | $121,880.18 |
| 156 | $121,880.18 | $493.54 | $0.00 | $689.13 | $123,062.85 |
| 157 | $123,062.85 | $493.54 | $0.00 | $695.82 | $124,252.21 |
| 158 | $124,252.21 | $493.54 | $0.00 | $702.54 | $125,448.29 |
| 159 | $125,448.29 | $493.54 | $0.00 | $709.30 | $126,651.13 |
| 160 | $126,651.13 | $493.54 | $0.00 | $716.10 | $127,860.77 |
| 161 | $127,860.77 | $493.54 | $0.00 | $722.94 | $129,077.25 |
| 162 | $129,077.25 | $493.54 | $0.00 | $729.82 | $130,300.61 |
| 163 | $130,300.61 | $493.54 | $0.00 | $736.74 | $131,530.89 |
| 164 | $131,530.89 | $493.54 | $0.00 | $743.69 | $132,768.12 |
| 165 | $132,768.12 | $493.54 | $0.00 | $750.69 | $134,012.35 |
| 166 | $134,012.35 | $493.54 | $0.00 | $757.73 | $135,263.62 |
| 167 | $135,263.62 | $493.54 | $0.00 | $764.80 | $136,521.96 |
| 168 | $136,521.96 | $493.54 | $0.00 | $771.92 | $137,787.42 |
| 169 | $137,787.42 | $493.54 | $0.00 | $779.07 | $139,060.03 |
| 170 | $139,060.03 | $493.54 | $0.00 | $786.27 | $140,339.84 |
| 171 | $140,339.84 | $493.54 | $0.00 | $793.50 | $141,626.88 |
| 172 | $141,626.88 | $493.54 | $0.00 | $800.78 | $142,921.20 |
| 173 | $142,921.20 | $493.54 | $0.00 | $808.10 | $144,222.84 |
| 174 | $144,222.84 | $493.54 | $0.00 | $815.46 | $145,531.84 |
| 175 | $145,531.84 | $493.54 | $0.00 | $822.86 | $146,848.24 |
| 176 | $146,848.24 | $493.54 | $0.00 | $830.30 | $148,172.08 |
| 177 | $148,172.08 | $493.54 | $0.00 | $837.79 | $149,503.41 |
| 178 | $149,503.41 | $493.54 | $0.00 | $845.31 | $150,842.26 |
| 179 | $150,842.26 | $493.54 | $0.00 | $852.88 | $152,188.68 |
| 180 | $152,188.68 | $493.54 | $0.00 | $860.50 | $153,542.72 |
| 181 | $153,542.72 | $493.54 | $0.00 | $868.15 | $154,904.41 |
| 182 | $154,904.41 | $493.54 | $0.00 | $875.85 | $156,273.80 |
| 183 | $156,273.80 | $493.54 | $0.00 | $883.59 | $157,650.93 |
| 184 | $157,650.93 | $493.54 | $0.00 | $891.38 | $159,035.85 |
| 185 | $159,035.85 | $493.54 | $0.00 | $899.21 | $160,428.60 |
| 186 | $160,428.60 | $493.54 | $0.00 | $907.09 | $161,829.23 |
| 187 | $161,829.23 | $493.54 | $0.00 | $915.01 | $163,237.78 |
| 188 | $163,237.78 | $493.54 | $0.00 | $922.97 | $164,654.29 |
| 189 | $164,654.29 | $493.54 | $0.00 | $930.98 | $166,078.81 |
| 190 | $166,078.81 | $493.54 | $0.00 | $939.03 | $167,511.38 |
| 191 | $167,511.38 | $493.54 | $0.00 | $947.13 | $168,952.05 |
| 192 | $168,952.05 | $493.54 | $0.00 | $955.28 | $170,400.87 |
| 193 | $170,400.87 | $493.54 | $0.00 | $963.47 | $171,857.88 |
| 194 | $171,857.88 | $493.54 | $0.00 | $971.71 | $173,323.13 |
| 195 | $173,323.13 | $493.54 | $0.00 | $979.99 | $174,796.66 |
| 196 | $174,796.66 | $493.54 | $0.00 | $988.33 | $176,278.53 |
| 197 | $176,278.53 | $493.54 | $0.00 | $996.70 | $177,768.77 |
| 198 | $177,768.77 | $493.54 | $0.00 | $1,005.13 | $179,267.44 |
| 199 | $179,267.44 | $493.54 | $0.00 | $1,013.60 | $180,774.58 |
| 200 | $180,774.58 | $493.54 | $0.00 | $1,022.13 | $182,290.25 |
| 201 | $182,290.25 | $493.54 | $0.00 | $1,030.70 | $183,814.49 |
| 202 | $183,814.49 | $493.54 | $0.00 | $1,039.31 | $185,347.34 |
| 203 | $185,347.34 | $493.54 | $0.00 | $1,047.98 | $186,888.86 |
| 204 | $186,888.86 | $493.54 | $0.00 | $1,056.70 | $188,439.10 |
| 205 | $188,439.10 | $493.54 | $0.00 | $1,065.46 | $189,998.10 |
| 206 | $189,998.10 | $493.54 | $0.00 | $1,074.28 | $191,565.92 |
| 207 | $191,565.92 | $493.54 | $0.00 | $1,083.14 | $193,142.60 |
| 208 | $193,142.60 | $493.54 | $0.00 | $1,092.06 | $194,728.20 |
| 209 | $194,728.20 | $493.54 | $0.00 | $1,101.02 | $196,322.76 |
| 210 | $196,322.76 | $493.54 | $0.00 | $1,110.04 | $197,926.34 |
| 211 | $197,926.34 | $493.54 | $0.00 | $1,119.10 | $199,538.98 |
| 212 | $199,538.98 | $493.54 | $0.00 | $1,128.22 | $201,160.74 |
| 213 | $201,160.74 | $493.54 | $0.00 | $1,137.39 | $202,791.67 |
| 214 | $202,791.67 | $493.54 | $0.00 | $1,146.61 | $204,431.82 |
| 215 | $204,431.82 | $493.54 | $0.00 | $1,155.89 | $206,081.25 |
| 216 | $206,081.25 | $493.54 | $0.00 | $1,165.21 | $207,740.00 |
| 217 | $207,740.00 | $493.54 | $56,258.97 | $1,174.59 | $153,149.16 |
| 218 | $153,149.16 | $493.54 | $0.00 | $865.93 | $154,508.63 |
| 219 | $154,508.63 | $493.54 | $0.00 | $873.61 | $155,875.78 |
| 220 | $155,875.78 | $493.54 | $0.00 | $881.34 | $157,250.66 |
| 221 | $157,250.66 | $493.54 | $0.00 | $889.12 | $158,633.32 |
| 222 | $158,633.32 | $493.54 | $0.00 | $896.94 | $160,023.80 |
| 223 | $160,023.80 | $493.54 | $0.00 | $904.80 | $161,422.14 |
| 224 | $161,422.14 | $493.54 | $0.00 | $912.70 | $162,828.38 |
| 225 | $162,828.38 | $493.54 | $0.00 | $920.66 | $164,242.58 |
| 226 | $164,242.58 | $493.54 | $0.00 | $928.65 | $165,664.77 |
| 227 | $165,664.77 | $493.54 | $0.00 | $936.69 | $167,095.00 |
| 228 | $167,095.00 | $493.54 | $0.00 | $944.78 | $168,533.32 |
| 229 | $168,533.32 | $493.54 | $60,197.10 | $952.91 | $109,782.67 |
| 230 | $109,782.67 | $493.54 | $0.00 | $620.73 | $110,896.94 |
| 231 | $110,896.94 | $493.54 | $0.00 | $627.03 | $112,017.51 |
| 232 | $112,017.51 | $493.54 | $0.00 | $633.36 | $113,144.41 |
| 233 | $113,144.41 | $493.54 | $0.00 | $639.73 | $114,277.68 |
| 234 | $114,277.68 | $493.54 | $0.00 | $646.14 | $115,417.36 |
| 235 | $115,417.36 | $493.54 | $0.00 | $652.59 | $116,563.49 |
| 236 | $116,563.49 | $493.54 | $0.00 | $659.07 | $117,716.10 |
| 237 | $117,716.10 | $493.54 | $0.00 | $665.58 | $118,875.22 |
| 238 | $118,875.22 | $493.54 | $0.00 | $672.14 | $120,040.90 |
| 239 | $120,040.90 | $493.54 | $0.00 | $678.73 | $121,213.17 |
| 240 | $121,213.17 | $493.54 | $0.00 | $685.36 | $122,392.07 |
| 241 | $122,392.07 | $493.54 | $64,410.90 | $692.02 | $59,166.73 |
| 242 | $59,166.73 | $493.54 | $0.00 | $334.54 | $59,994.81 |
| 243 | $59,994.81 | $493.54 | $0.00 | $339.22 | $60,827.57 |
| 244 | $60,827.57 | $493.54 | $0.00 | $343.93 | $61,665.04 |
| 245 | $61,665.04 | $493.54 | $0.00 | $348.66 | $62,507.24 |
| 246 | $62,507.24 | $493.54 | $0.00 | $353.43 | $63,354.21 |
| 247 | $63,354.21 | $493.54 | $0.00 | $358.21 | $64,205.96 |
| 248 | $64,205.96 | $493.54 | $0.00 | $363.03 | $65,062.53 |
| 249 | $65,062.53 | $493.54 | $0.00 | $367.87 | $65,923.94 |
| 250 | $65,923.94 | $493.54 | $0.00 | $372.74 | $66,790.22 |
| 251 | $66,790.22 | $493.54 | $0.00 | $377.64 | $67,661.40 |
| 252 | $67,661.40 | $493.54 | $0.00 | $382.57 | $68,537.51 |
| 253 | $68,537.51 | $0.00 | $68,919.66 | $387.52 | $5.37 |