How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $27,747 |
| Monthly savings required | $220 |
How much will it cost to send your child to Colorado Technical University Kansas City in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $110,989.28 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $219.64 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 | $10,700.00 |
| 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 Kansas City in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $219.64 | $0.00 | $0.00 | $219.64 |
| 2 | $219.64 | $219.64 | $0.00 | $1.24 | $440.52 |
| 3 | $440.52 | $219.64 | $0.00 | $2.49 | $662.65 |
| 4 | $662.65 | $219.64 | $0.00 | $3.75 | $886.04 |
| 5 | $886.04 | $219.64 | $0.00 | $5.01 | $1,110.69 |
| 6 | $1,110.69 | $219.64 | $0.00 | $6.28 | $1,336.61 |
| 7 | $1,336.61 | $219.64 | $0.00 | $7.56 | $1,563.81 |
| 8 | $1,563.81 | $219.64 | $0.00 | $8.84 | $1,792.29 |
| 9 | $1,792.29 | $219.64 | $0.00 | $10.13 | $2,022.06 |
| 10 | $2,022.06 | $219.64 | $0.00 | $11.43 | $2,253.13 |
| 11 | $2,253.13 | $219.64 | $0.00 | $12.74 | $2,485.51 |
| 12 | $2,485.51 | $219.64 | $0.00 | $14.05 | $2,719.20 |
| 13 | $2,719.20 | $219.64 | $0.00 | $15.37 | $2,954.21 |
| 14 | $2,954.21 | $219.64 | $0.00 | $16.70 | $3,190.55 |
| 15 | $3,190.55 | $219.64 | $0.00 | $18.04 | $3,428.23 |
| 16 | $3,428.23 | $219.64 | $0.00 | $19.38 | $3,667.25 |
| 17 | $3,667.25 | $219.64 | $0.00 | $20.74 | $3,907.63 |
| 18 | $3,907.63 | $219.64 | $0.00 | $22.09 | $4,149.36 |
| 19 | $4,149.36 | $219.64 | $0.00 | $23.46 | $4,392.46 |
| 20 | $4,392.46 | $219.64 | $0.00 | $24.84 | $4,636.94 |
| 21 | $4,636.94 | $219.64 | $0.00 | $26.22 | $4,882.80 |
| 22 | $4,882.80 | $219.64 | $0.00 | $27.61 | $5,130.05 |
| 23 | $5,130.05 | $219.64 | $0.00 | $29.01 | $5,378.70 |
| 24 | $5,378.70 | $219.64 | $0.00 | $30.41 | $5,628.75 |
| 25 | $5,628.75 | $219.64 | $0.00 | $31.83 | $5,880.22 |
| 26 | $5,880.22 | $219.64 | $0.00 | $33.25 | $6,133.11 |
| 27 | $6,133.11 | $219.64 | $0.00 | $34.68 | $6,387.43 |
| 28 | $6,387.43 | $219.64 | $0.00 | $36.12 | $6,643.19 |
| 29 | $6,643.19 | $219.64 | $0.00 | $37.56 | $6,900.39 |
| 30 | $6,900.39 | $219.64 | $0.00 | $39.02 | $7,159.05 |
| 31 | $7,159.05 | $219.64 | $0.00 | $40.48 | $7,419.17 |
| 32 | $7,419.17 | $219.64 | $0.00 | $41.95 | $7,680.76 |
| 33 | $7,680.76 | $219.64 | $0.00 | $43.43 | $7,943.83 |
| 34 | $7,943.83 | $219.64 | $0.00 | $44.92 | $8,208.39 |
| 35 | $8,208.39 | $219.64 | $0.00 | $46.41 | $8,474.44 |
| 36 | $8,474.44 | $219.64 | $0.00 | $47.92 | $8,742.00 |
| 37 | $8,742.00 | $219.64 | $0.00 | $49.43 | $9,011.07 |
| 38 | $9,011.07 | $219.64 | $0.00 | $50.95 | $9,281.66 |
| 39 | $9,281.66 | $219.64 | $0.00 | $52.48 | $9,553.78 |
| 40 | $9,553.78 | $219.64 | $0.00 | $54.02 | $9,827.44 |
| 41 | $9,827.44 | $219.64 | $0.00 | $55.57 | $10,102.65 |
| 42 | $10,102.65 | $219.64 | $0.00 | $57.12 | $10,379.41 |
| 43 | $10,379.41 | $219.64 | $0.00 | $58.69 | $10,657.74 |
| 44 | $10,657.74 | $219.64 | $0.00 | $60.26 | $10,937.64 |
| 45 | $10,937.64 | $219.64 | $0.00 | $61.84 | $11,219.12 |
| 46 | $11,219.12 | $219.64 | $0.00 | $63.43 | $11,502.19 |
| 47 | $11,502.19 | $219.64 | $0.00 | $65.04 | $11,786.87 |
| 48 | $11,786.87 | $219.64 | $0.00 | $66.64 | $12,073.15 |
| 49 | $12,073.15 | $219.64 | $0.00 | $68.26 | $12,361.05 |
| 50 | $12,361.05 | $219.64 | $0.00 | $69.89 | $12,650.58 |
| 51 | $12,650.58 | $219.64 | $0.00 | $71.53 | $12,941.75 |
| 52 | $12,941.75 | $219.64 | $0.00 | $73.17 | $13,234.56 |
| 53 | $13,234.56 | $219.64 | $0.00 | $74.83 | $13,529.03 |
| 54 | $13,529.03 | $219.64 | $0.00 | $76.50 | $13,825.17 |
| 55 | $13,825.17 | $219.64 | $0.00 | $78.17 | $14,122.98 |
| 56 | $14,122.98 | $219.64 | $0.00 | $79.85 | $14,422.47 |
| 57 | $14,422.47 | $219.64 | $0.00 | $81.55 | $14,723.66 |
| 58 | $14,723.66 | $219.64 | $0.00 | $83.25 | $15,026.55 |
| 59 | $15,026.55 | $219.64 | $0.00 | $84.96 | $15,331.15 |
| 60 | $15,331.15 | $219.64 | $0.00 | $86.68 | $15,637.47 |
| 61 | $15,637.47 | $219.64 | $0.00 | $88.42 | $15,945.53 |
| 62 | $15,945.53 | $219.64 | $0.00 | $90.16 | $16,255.33 |
| 63 | $16,255.33 | $219.64 | $0.00 | $91.91 | $16,566.88 |
| 64 | $16,566.88 | $219.64 | $0.00 | $93.67 | $16,880.19 |
| 65 | $16,880.19 | $219.64 | $0.00 | $95.44 | $17,195.27 |
| 66 | $17,195.27 | $219.64 | $0.00 | $97.22 | $17,512.13 |
| 67 | $17,512.13 | $219.64 | $0.00 | $99.02 | $17,830.79 |
| 68 | $17,830.79 | $219.64 | $0.00 | $100.82 | $18,151.25 |
| 69 | $18,151.25 | $219.64 | $0.00 | $102.63 | $18,473.52 |
| 70 | $18,473.52 | $219.64 | $0.00 | $104.45 | $18,797.61 |
| 71 | $18,797.61 | $219.64 | $0.00 | $106.28 | $19,123.53 |
| 72 | $19,123.53 | $219.64 | $0.00 | $108.13 | $19,451.30 |
| 73 | $19,451.30 | $219.64 | $0.00 | $109.98 | $19,780.92 |
| 74 | $19,780.92 | $219.64 | $0.00 | $111.84 | $20,112.40 |
| 75 | $20,112.40 | $219.64 | $0.00 | $113.72 | $20,445.76 |
| 76 | $20,445.76 | $219.64 | $0.00 | $115.60 | $20,781.00 |
| 77 | $20,781.00 | $219.64 | $0.00 | $117.50 | $21,118.14 |
| 78 | $21,118.14 | $219.64 | $0.00 | $119.41 | $21,457.19 |
| 79 | $21,457.19 | $219.64 | $0.00 | $121.32 | $21,798.15 |
| 80 | $21,798.15 | $219.64 | $0.00 | $123.25 | $22,141.04 |
| 81 | $22,141.04 | $219.64 | $0.00 | $125.19 | $22,485.87 |
| 82 | $22,485.87 | $219.64 | $0.00 | $127.14 | $22,832.65 |
| 83 | $22,832.65 | $219.64 | $0.00 | $129.10 | $23,181.39 |
| 84 | $23,181.39 | $219.64 | $0.00 | $131.07 | $23,532.10 |
| 85 | $23,532.10 | $219.64 | $0.00 | $133.05 | $23,884.79 |
| 86 | $23,884.79 | $219.64 | $0.00 | $135.05 | $24,239.48 |
| 87 | $24,239.48 | $219.64 | $0.00 | $137.05 | $24,596.17 |
| 88 | $24,596.17 | $219.64 | $0.00 | $139.07 | $24,954.88 |
| 89 | $24,954.88 | $219.64 | $0.00 | $141.10 | $25,315.62 |
| 90 | $25,315.62 | $219.64 | $0.00 | $143.14 | $25,678.40 |
| 91 | $25,678.40 | $219.64 | $0.00 | $145.19 | $26,043.23 |
| 92 | $26,043.23 | $219.64 | $0.00 | $147.25 | $26,410.12 |
| 93 | $26,410.12 | $219.64 | $0.00 | $149.33 | $26,779.09 |
| 94 | $26,779.09 | $219.64 | $0.00 | $151.41 | $27,150.14 |
| 95 | $27,150.14 | $219.64 | $0.00 | $153.51 | $27,523.29 |
| 96 | $27,523.29 | $219.64 | $0.00 | $155.62 | $27,898.55 |
| 97 | $27,898.55 | $219.64 | $0.00 | $157.74 | $28,275.93 |
| 98 | $28,275.93 | $219.64 | $0.00 | $159.88 | $28,655.45 |
| 99 | $28,655.45 | $219.64 | $0.00 | $162.02 | $29,037.11 |
| 100 | $29,037.11 | $219.64 | $0.00 | $164.18 | $29,420.93 |
| 101 | $29,420.93 | $219.64 | $0.00 | $166.35 | $29,806.92 |
| 102 | $29,806.92 | $219.64 | $0.00 | $168.53 | $30,195.09 |
| 103 | $30,195.09 | $219.64 | $0.00 | $170.73 | $30,585.46 |
| 104 | $30,585.46 | $219.64 | $0.00 | $172.93 | $30,978.03 |
| 105 | $30,978.03 | $219.64 | $0.00 | $175.15 | $31,372.82 |
| 106 | $31,372.82 | $219.64 | $0.00 | $177.39 | $31,769.85 |
| 107 | $31,769.85 | $219.64 | $0.00 | $179.63 | $32,169.12 |
| 108 | $32,169.12 | $219.64 | $0.00 | $181.89 | $32,570.65 |
| 109 | $32,570.65 | $219.64 | $0.00 | $184.16 | $32,974.45 |
| 110 | $32,974.45 | $219.64 | $0.00 | $186.44 | $33,380.53 |
| 111 | $33,380.53 | $219.64 | $0.00 | $188.74 | $33,788.91 |
| 112 | $33,788.91 | $219.64 | $0.00 | $191.05 | $34,199.60 |
| 113 | $34,199.60 | $219.64 | $0.00 | $193.37 | $34,612.61 |
| 114 | $34,612.61 | $219.64 | $0.00 | $195.70 | $35,027.95 |
| 115 | $35,027.95 | $219.64 | $0.00 | $198.05 | $35,445.64 |
| 116 | $35,445.64 | $219.64 | $0.00 | $200.41 | $35,865.69 |
| 117 | $35,865.69 | $219.64 | $0.00 | $202.79 | $36,288.12 |
| 118 | $36,288.12 | $219.64 | $0.00 | $205.18 | $36,712.94 |
| 119 | $36,712.94 | $219.64 | $0.00 | $207.58 | $37,140.16 |
| 120 | $37,140.16 | $219.64 | $0.00 | $210.00 | $37,569.80 |
| 121 | $37,569.80 | $219.64 | $0.00 | $212.43 | $38,001.87 |
| 122 | $38,001.87 | $219.64 | $0.00 | $214.87 | $38,436.38 |
| 123 | $38,436.38 | $219.64 | $0.00 | $217.32 | $38,873.34 |
| 124 | $38,873.34 | $219.64 | $0.00 | $219.80 | $39,312.78 |
| 125 | $39,312.78 | $219.64 | $0.00 | $222.28 | $39,754.70 |
| 126 | $39,754.70 | $219.64 | $0.00 | $224.78 | $40,199.12 |
| 127 | $40,199.12 | $219.64 | $0.00 | $227.29 | $40,646.05 |
| 128 | $40,646.05 | $219.64 | $0.00 | $229.82 | $41,095.51 |
| 129 | $41,095.51 | $219.64 | $0.00 | $232.36 | $41,547.51 |
| 130 | $41,547.51 | $219.64 | $0.00 | $234.92 | $42,002.07 |
| 131 | $42,002.07 | $219.64 | $0.00 | $237.49 | $42,459.20 |
| 132 | $42,459.20 | $219.64 | $0.00 | $240.07 | $42,918.91 |
| 133 | $42,918.91 | $219.64 | $0.00 | $242.67 | $43,381.22 |
| 134 | $43,381.22 | $219.64 | $0.00 | $245.28 | $43,846.14 |
| 135 | $43,846.14 | $219.64 | $0.00 | $247.91 | $44,313.69 |
| 136 | $44,313.69 | $219.64 | $0.00 | $250.56 | $44,783.89 |
| 137 | $44,783.89 | $219.64 | $0.00 | $253.21 | $45,256.74 |
| 138 | $45,256.74 | $219.64 | $0.00 | $255.89 | $45,732.27 |
| 139 | $45,732.27 | $219.64 | $0.00 | $258.58 | $46,210.49 |
| 140 | $46,210.49 | $219.64 | $0.00 | $261.28 | $46,691.41 |
| 141 | $46,691.41 | $219.64 | $0.00 | $264.00 | $47,175.05 |
| 142 | $47,175.05 | $219.64 | $0.00 | $266.73 | $47,661.42 |
| 143 | $47,661.42 | $219.64 | $0.00 | $269.48 | $48,150.54 |
| 144 | $48,150.54 | $219.64 | $0.00 | $272.25 | $48,642.43 |
| 145 | $48,642.43 | $219.64 | $0.00 | $275.03 | $49,137.10 |
| 146 | $49,137.10 | $219.64 | $0.00 | $277.83 | $49,634.57 |
| 147 | $49,634.57 | $219.64 | $0.00 | $280.64 | $50,134.85 |
| 148 | $50,134.85 | $219.64 | $0.00 | $283.47 | $50,637.96 |
| 149 | $50,637.96 | $219.64 | $0.00 | $286.31 | $51,143.91 |
| 150 | $51,143.91 | $219.64 | $0.00 | $289.18 | $51,652.73 |
| 151 | $51,652.73 | $219.64 | $0.00 | $292.05 | $52,164.42 |
| 152 | $52,164.42 | $219.64 | $0.00 | $294.95 | $52,679.01 |
| 153 | $52,679.01 | $219.64 | $0.00 | $297.85 | $53,196.50 |
| 154 | $53,196.50 | $219.64 | $0.00 | $300.78 | $53,716.92 |
| 155 | $53,716.92 | $219.64 | $0.00 | $303.72 | $54,240.28 |
| 156 | $54,240.28 | $219.64 | $0.00 | $306.68 | $54,766.60 |
| 157 | $54,766.60 | $219.64 | $0.00 | $309.66 | $55,295.90 |
| 158 | $55,295.90 | $219.64 | $0.00 | $312.65 | $55,828.19 |
| 159 | $55,828.19 | $219.64 | $0.00 | $315.66 | $56,363.49 |
| 160 | $56,363.49 | $219.64 | $0.00 | $318.69 | $56,901.82 |
| 161 | $56,901.82 | $219.64 | $0.00 | $321.73 | $57,443.19 |
| 162 | $57,443.19 | $219.64 | $0.00 | $324.79 | $57,987.62 |
| 163 | $57,987.62 | $219.64 | $0.00 | $327.87 | $58,535.13 |
| 164 | $58,535.13 | $219.64 | $0.00 | $330.97 | $59,085.74 |
| 165 | $59,085.74 | $219.64 | $0.00 | $334.08 | $59,639.46 |
| 166 | $59,639.46 | $219.64 | $0.00 | $337.21 | $60,196.31 |
| 167 | $60,196.31 | $219.64 | $0.00 | $340.36 | $60,756.31 |
| 168 | $60,756.31 | $219.64 | $0.00 | $343.53 | $61,319.48 |
| 169 | $61,319.48 | $219.64 | $0.00 | $346.71 | $61,885.83 |
| 170 | $61,885.83 | $219.64 | $0.00 | $349.91 | $62,455.38 |
| 171 | $62,455.38 | $219.64 | $0.00 | $353.13 | $63,028.15 |
| 172 | $63,028.15 | $219.64 | $0.00 | $356.37 | $63,604.16 |
| 173 | $63,604.16 | $219.64 | $0.00 | $359.63 | $64,183.43 |
| 174 | $64,183.43 | $219.64 | $0.00 | $362.90 | $64,765.97 |
| 175 | $64,765.97 | $219.64 | $0.00 | $366.20 | $65,351.81 |
| 176 | $65,351.81 | $219.64 | $0.00 | $369.51 | $65,940.96 |
| 177 | $65,940.96 | $219.64 | $0.00 | $372.84 | $66,533.44 |
| 178 | $66,533.44 | $219.64 | $0.00 | $376.19 | $67,129.27 |
| 179 | $67,129.27 | $219.64 | $0.00 | $379.56 | $67,728.47 |
| 180 | $67,728.47 | $219.64 | $0.00 | $382.95 | $68,331.06 |
| 181 | $68,331.06 | $219.64 | $0.00 | $386.35 | $68,937.05 |
| 182 | $68,937.05 | $219.64 | $0.00 | $389.78 | $69,546.47 |
| 183 | $69,546.47 | $219.64 | $0.00 | $393.23 | $70,159.34 |
| 184 | $70,159.34 | $219.64 | $0.00 | $396.69 | $70,775.67 |
| 185 | $70,775.67 | $219.64 | $0.00 | $400.18 | $71,395.49 |
| 186 | $71,395.49 | $219.64 | $0.00 | $403.68 | $72,018.81 |
| 187 | $72,018.81 | $219.64 | $0.00 | $407.20 | $72,645.65 |
| 188 | $72,645.65 | $219.64 | $0.00 | $410.75 | $73,276.04 |
| 189 | $73,276.04 | $219.64 | $0.00 | $414.31 | $73,909.99 |
| 190 | $73,909.99 | $219.64 | $0.00 | $417.90 | $74,547.53 |
| 191 | $74,547.53 | $219.64 | $0.00 | $421.50 | $75,188.67 |
| 192 | $75,188.67 | $219.64 | $0.00 | $425.13 | $75,833.44 |
| 193 | $75,833.44 | $219.64 | $0.00 | $428.77 | $76,481.85 |
| 194 | $76,481.85 | $219.64 | $0.00 | $432.44 | $77,133.93 |
| 195 | $77,133.93 | $219.64 | $0.00 | $436.13 | $77,789.70 |
| 196 | $77,789.70 | $219.64 | $0.00 | $439.83 | $78,449.17 |
| 197 | $78,449.17 | $219.64 | $0.00 | $443.56 | $79,112.37 |
| 198 | $79,112.37 | $219.64 | $0.00 | $447.31 | $79,779.32 |
| 199 | $79,779.32 | $219.64 | $0.00 | $451.08 | $80,450.04 |
| 200 | $80,450.04 | $219.64 | $0.00 | $454.88 | $81,124.56 |
| 201 | $81,124.56 | $219.64 | $0.00 | $458.69 | $81,802.89 |
| 202 | $81,802.89 | $219.64 | $0.00 | $462.53 | $82,485.06 |
| 203 | $82,485.06 | $219.64 | $0.00 | $466.38 | $83,171.08 |
| 204 | $83,171.08 | $219.64 | $0.00 | $470.26 | $83,860.98 |
| 205 | $83,860.98 | $219.64 | $0.00 | $474.16 | $84,554.78 |
| 206 | $84,554.78 | $219.64 | $0.00 | $478.09 | $85,252.51 |
| 207 | $85,252.51 | $219.64 | $0.00 | $482.03 | $85,954.18 |
| 208 | $85,954.18 | $219.64 | $0.00 | $486.00 | $86,659.82 |
| 209 | $86,659.82 | $219.64 | $0.00 | $489.99 | $87,369.45 |
| 210 | $87,369.45 | $219.64 | $0.00 | $494.00 | $88,083.09 |
| 211 | $88,083.09 | $219.64 | $0.00 | $498.03 | $88,800.76 |
| 212 | $88,800.76 | $219.64 | $0.00 | $502.09 | $89,522.49 |
| 213 | $89,522.49 | $219.64 | $0.00 | $506.17 | $90,248.30 |
| 214 | $90,248.30 | $219.64 | $0.00 | $510.28 | $90,978.22 |
| 215 | $90,978.22 | $219.64 | $0.00 | $514.40 | $91,712.26 |
| 216 | $91,712.26 | $219.64 | $0.00 | $518.55 | $92,450.45 |
| 217 | $92,450.45 | $219.64 | $25,750.83 | $522.73 | $67,441.99 |
| 218 | $67,441.99 | $219.64 | $0.00 | $381.33 | $68,042.96 |
| 219 | $68,042.96 | $219.64 | $0.00 | $384.72 | $68,647.32 |
| 220 | $68,647.32 | $219.64 | $0.00 | $388.14 | $69,255.10 |
| 221 | $69,255.10 | $219.64 | $0.00 | $391.58 | $69,866.32 |
| 222 | $69,866.32 | $219.64 | $0.00 | $395.03 | $70,480.99 |
| 223 | $70,480.99 | $219.64 | $0.00 | $398.51 | $71,099.14 |
| 224 | $71,099.14 | $219.64 | $0.00 | $402.00 | $71,720.78 |
| 225 | $71,720.78 | $219.64 | $0.00 | $405.52 | $72,345.94 |
| 226 | $72,345.94 | $219.64 | $0.00 | $409.05 | $72,974.63 |
| 227 | $72,974.63 | $219.64 | $0.00 | $412.61 | $73,606.88 |
| 228 | $73,606.88 | $219.64 | $0.00 | $416.18 | $74,242.70 |
| 229 | $74,242.70 | $219.64 | $27,038.37 | $419.78 | $47,843.75 |
| 230 | $47,843.75 | $219.64 | $0.00 | $270.52 | $48,333.91 |
| 231 | $48,333.91 | $219.64 | $0.00 | $273.29 | $48,826.84 |
| 232 | $48,826.84 | $219.64 | $0.00 | $276.07 | $49,322.55 |
| 233 | $49,322.55 | $219.64 | $0.00 | $278.88 | $49,821.07 |
| 234 | $49,821.07 | $219.64 | $0.00 | $281.70 | $50,322.41 |
| 235 | $50,322.41 | $219.64 | $0.00 | $284.53 | $50,826.58 |
| 236 | $50,826.58 | $219.64 | $0.00 | $287.38 | $51,333.60 |
| 237 | $51,333.60 | $219.64 | $0.00 | $290.25 | $51,843.49 |
| 238 | $51,843.49 | $219.64 | $0.00 | $293.13 | $52,356.26 |
| 239 | $52,356.26 | $219.64 | $0.00 | $296.03 | $52,871.93 |
| 240 | $52,871.93 | $219.64 | $0.00 | $298.95 | $53,390.52 |
| 241 | $53,390.52 | $219.64 | $28,390.29 | $301.88 | $25,521.75 |
| 242 | $25,521.75 | $219.64 | $0.00 | $144.30 | $25,885.69 |
| 243 | $25,885.69 | $219.64 | $0.00 | $146.36 | $26,251.69 |
| 244 | $26,251.69 | $219.64 | $0.00 | $148.43 | $26,619.76 |
| 245 | $26,619.76 | $219.64 | $0.00 | $150.51 | $26,989.91 |
| 246 | $26,989.91 | $219.64 | $0.00 | $152.60 | $27,362.15 |
| 247 | $27,362.15 | $219.64 | $0.00 | $154.71 | $27,736.50 |
| 248 | $27,736.50 | $219.64 | $0.00 | $156.83 | $28,112.97 |
| 249 | $28,112.97 | $219.64 | $0.00 | $158.95 | $28,491.56 |
| 250 | $28,491.56 | $219.64 | $0.00 | $161.10 | $28,872.30 |
| 251 | $28,872.30 | $219.64 | $0.00 | $163.25 | $29,255.19 |
| 252 | $29,255.19 | $219.64 | $0.00 | $165.41 | $29,640.24 |
| 253 | $29,640.24 | $0.00 | $29,809.80 | $167.59 | ($1.97) |