How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $62,216 |
| Monthly savings required | $492 |
How much will it cost to send your child to Chadron State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $248,864.93 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $492.49 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 | $23,992.00 |
| 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 Chadron State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $492.49 | $0.00 | $0.00 | $492.49 |
| 2 | $492.49 | $492.49 | $0.00 | $2.78 | $987.76 |
| 3 | $987.76 | $492.49 | $0.00 | $5.58 | $1,485.83 |
| 4 | $1,485.83 | $492.49 | $0.00 | $8.40 | $1,986.72 |
| 5 | $1,986.72 | $492.49 | $0.00 | $11.23 | $2,490.44 |
| 6 | $2,490.44 | $492.49 | $0.00 | $14.08 | $2,997.01 |
| 7 | $2,997.01 | $492.49 | $0.00 | $16.95 | $3,506.45 |
| 8 | $3,506.45 | $492.49 | $0.00 | $19.83 | $4,018.77 |
| 9 | $4,018.77 | $492.49 | $0.00 | $22.72 | $4,533.98 |
| 10 | $4,533.98 | $492.49 | $0.00 | $25.64 | $5,052.11 |
| 11 | $5,052.11 | $492.49 | $0.00 | $28.57 | $5,573.17 |
| 12 | $5,573.17 | $492.49 | $0.00 | $31.51 | $6,097.17 |
| 13 | $6,097.17 | $492.49 | $0.00 | $34.47 | $6,624.13 |
| 14 | $6,624.13 | $492.49 | $0.00 | $37.45 | $7,154.07 |
| 15 | $7,154.07 | $492.49 | $0.00 | $40.45 | $7,687.01 |
| 16 | $7,687.01 | $492.49 | $0.00 | $43.46 | $8,222.96 |
| 17 | $8,222.96 | $492.49 | $0.00 | $46.49 | $8,761.94 |
| 18 | $8,761.94 | $492.49 | $0.00 | $49.54 | $9,303.97 |
| 19 | $9,303.97 | $492.49 | $0.00 | $52.61 | $9,849.07 |
| 20 | $9,849.07 | $492.49 | $0.00 | $55.69 | $10,397.25 |
| 21 | $10,397.25 | $492.49 | $0.00 | $58.79 | $10,948.53 |
| 22 | $10,948.53 | $492.49 | $0.00 | $61.90 | $11,502.92 |
| 23 | $11,502.92 | $492.49 | $0.00 | $65.04 | $12,060.45 |
| 24 | $12,060.45 | $492.49 | $0.00 | $68.19 | $12,621.13 |
| 25 | $12,621.13 | $492.49 | $0.00 | $71.36 | $13,184.98 |
| 26 | $13,184.98 | $492.49 | $0.00 | $74.55 | $13,752.02 |
| 27 | $13,752.02 | $492.49 | $0.00 | $77.76 | $14,322.27 |
| 28 | $14,322.27 | $492.49 | $0.00 | $80.98 | $14,895.74 |
| 29 | $14,895.74 | $492.49 | $0.00 | $84.22 | $15,472.45 |
| 30 | $15,472.45 | $492.49 | $0.00 | $87.48 | $16,052.42 |
| 31 | $16,052.42 | $492.49 | $0.00 | $90.76 | $16,635.67 |
| 32 | $16,635.67 | $492.49 | $0.00 | $94.06 | $17,222.22 |
| 33 | $17,222.22 | $492.49 | $0.00 | $97.38 | $17,812.09 |
| 34 | $17,812.09 | $492.49 | $0.00 | $100.71 | $18,405.29 |
| 35 | $18,405.29 | $492.49 | $0.00 | $104.07 | $19,001.85 |
| 36 | $19,001.85 | $492.49 | $0.00 | $107.44 | $19,601.78 |
| 37 | $19,601.78 | $492.49 | $0.00 | $110.83 | $20,205.10 |
| 38 | $20,205.10 | $492.49 | $0.00 | $114.24 | $20,811.83 |
| 39 | $20,811.83 | $492.49 | $0.00 | $117.67 | $21,421.99 |
| 40 | $21,421.99 | $492.49 | $0.00 | $121.12 | $22,035.60 |
| 41 | $22,035.60 | $492.49 | $0.00 | $124.59 | $22,652.68 |
| 42 | $22,652.68 | $492.49 | $0.00 | $128.08 | $23,273.25 |
| 43 | $23,273.25 | $492.49 | $0.00 | $131.59 | $23,897.33 |
| 44 | $23,897.33 | $492.49 | $0.00 | $135.12 | $24,524.94 |
| 45 | $24,524.94 | $492.49 | $0.00 | $138.67 | $25,156.10 |
| 46 | $25,156.10 | $492.49 | $0.00 | $142.24 | $25,790.83 |
| 47 | $25,790.83 | $492.49 | $0.00 | $145.83 | $26,429.15 |
| 48 | $26,429.15 | $492.49 | $0.00 | $149.43 | $27,071.07 |
| 49 | $27,071.07 | $492.49 | $0.00 | $153.06 | $27,716.62 |
| 50 | $27,716.62 | $492.49 | $0.00 | $156.71 | $28,365.82 |
| 51 | $28,365.82 | $492.49 | $0.00 | $160.38 | $29,018.69 |
| 52 | $29,018.69 | $492.49 | $0.00 | $164.08 | $29,675.26 |
| 53 | $29,675.26 | $492.49 | $0.00 | $167.79 | $30,335.54 |
| 54 | $30,335.54 | $492.49 | $0.00 | $171.52 | $30,999.55 |
| 55 | $30,999.55 | $492.49 | $0.00 | $175.28 | $31,667.32 |
| 56 | $31,667.32 | $492.49 | $0.00 | $179.05 | $32,338.86 |
| 57 | $32,338.86 | $492.49 | $0.00 | $182.85 | $33,014.20 |
| 58 | $33,014.20 | $492.49 | $0.00 | $186.67 | $33,693.36 |
| 59 | $33,693.36 | $492.49 | $0.00 | $190.51 | $34,376.36 |
| 60 | $34,376.36 | $492.49 | $0.00 | $194.37 | $35,063.22 |
| 61 | $35,063.22 | $492.49 | $0.00 | $198.25 | $35,753.96 |
| 62 | $35,753.96 | $492.49 | $0.00 | $202.16 | $36,448.61 |
| 63 | $36,448.61 | $492.49 | $0.00 | $206.09 | $37,147.19 |
| 64 | $37,147.19 | $492.49 | $0.00 | $210.04 | $37,849.72 |
| 65 | $37,849.72 | $492.49 | $0.00 | $214.01 | $38,556.22 |
| 66 | $38,556.22 | $492.49 | $0.00 | $218.00 | $39,266.71 |
| 67 | $39,266.71 | $492.49 | $0.00 | $222.02 | $39,981.22 |
| 68 | $39,981.22 | $492.49 | $0.00 | $226.06 | $40,699.77 |
| 69 | $40,699.77 | $492.49 | $0.00 | $230.12 | $41,422.38 |
| 70 | $41,422.38 | $492.49 | $0.00 | $234.21 | $42,149.08 |
| 71 | $42,149.08 | $492.49 | $0.00 | $238.32 | $42,879.89 |
| 72 | $42,879.89 | $492.49 | $0.00 | $242.45 | $43,614.83 |
| 73 | $43,614.83 | $492.49 | $0.00 | $246.60 | $44,353.92 |
| 74 | $44,353.92 | $492.49 | $0.00 | $250.78 | $45,097.19 |
| 75 | $45,097.19 | $492.49 | $0.00 | $254.99 | $45,844.67 |
| 76 | $45,844.67 | $492.49 | $0.00 | $259.21 | $46,596.37 |
| 77 | $46,596.37 | $492.49 | $0.00 | $263.46 | $47,352.32 |
| 78 | $47,352.32 | $492.49 | $0.00 | $267.74 | $48,112.55 |
| 79 | $48,112.55 | $492.49 | $0.00 | $272.04 | $48,877.08 |
| 80 | $48,877.08 | $492.49 | $0.00 | $276.36 | $49,645.93 |
| 81 | $49,645.93 | $492.49 | $0.00 | $280.71 | $50,419.13 |
| 82 | $50,419.13 | $492.49 | $0.00 | $285.08 | $51,196.70 |
| 83 | $51,196.70 | $492.49 | $0.00 | $289.47 | $51,978.66 |
| 84 | $51,978.66 | $492.49 | $0.00 | $293.89 | $52,765.04 |
| 85 | $52,765.04 | $492.49 | $0.00 | $298.34 | $53,555.87 |
| 86 | $53,555.87 | $492.49 | $0.00 | $302.81 | $54,351.17 |
| 87 | $54,351.17 | $492.49 | $0.00 | $307.31 | $55,150.97 |
| 88 | $55,150.97 | $492.49 | $0.00 | $311.83 | $55,955.29 |
| 89 | $55,955.29 | $492.49 | $0.00 | $316.38 | $56,764.16 |
| 90 | $56,764.16 | $492.49 | $0.00 | $320.95 | $57,577.60 |
| 91 | $57,577.60 | $492.49 | $0.00 | $325.55 | $58,395.64 |
| 92 | $58,395.64 | $492.49 | $0.00 | $330.18 | $59,218.31 |
| 93 | $59,218.31 | $492.49 | $0.00 | $334.83 | $60,045.63 |
| 94 | $60,045.63 | $492.49 | $0.00 | $339.51 | $60,877.63 |
| 95 | $60,877.63 | $492.49 | $0.00 | $344.21 | $61,714.33 |
| 96 | $61,714.33 | $492.49 | $0.00 | $348.94 | $62,555.76 |
| 97 | $62,555.76 | $492.49 | $0.00 | $353.70 | $63,401.95 |
| 98 | $63,401.95 | $492.49 | $0.00 | $358.48 | $64,252.92 |
| 99 | $64,252.92 | $492.49 | $0.00 | $363.30 | $65,108.71 |
| 100 | $65,108.71 | $492.49 | $0.00 | $368.13 | $65,969.33 |
| 101 | $65,969.33 | $492.49 | $0.00 | $373.00 | $66,834.82 |
| 102 | $66,834.82 | $492.49 | $0.00 | $377.89 | $67,705.20 |
| 103 | $67,705.20 | $492.49 | $0.00 | $382.82 | $68,580.51 |
| 104 | $68,580.51 | $492.49 | $0.00 | $387.76 | $69,460.76 |
| 105 | $69,460.76 | $492.49 | $0.00 | $392.74 | $70,345.99 |
| 106 | $70,345.99 | $492.49 | $0.00 | $397.75 | $71,236.23 |
| 107 | $71,236.23 | $492.49 | $0.00 | $402.78 | $72,131.50 |
| 108 | $72,131.50 | $492.49 | $0.00 | $407.84 | $73,031.83 |
| 109 | $73,031.83 | $492.49 | $0.00 | $412.93 | $73,937.25 |
| 110 | $73,937.25 | $492.49 | $0.00 | $418.05 | $74,847.79 |
| 111 | $74,847.79 | $492.49 | $0.00 | $423.20 | $75,763.48 |
| 112 | $75,763.48 | $492.49 | $0.00 | $428.38 | $76,684.35 |
| 113 | $76,684.35 | $492.49 | $0.00 | $433.58 | $77,610.42 |
| 114 | $77,610.42 | $492.49 | $0.00 | $438.82 | $78,541.73 |
| 115 | $78,541.73 | $492.49 | $0.00 | $444.09 | $79,478.31 |
| 116 | $79,478.31 | $492.49 | $0.00 | $449.38 | $80,420.18 |
| 117 | $80,420.18 | $492.49 | $0.00 | $454.71 | $81,367.38 |
| 118 | $81,367.38 | $492.49 | $0.00 | $460.06 | $82,319.93 |
| 119 | $82,319.93 | $492.49 | $0.00 | $465.45 | $83,277.87 |
| 120 | $83,277.87 | $492.49 | $0.00 | $470.87 | $84,241.23 |
| 121 | $84,241.23 | $492.49 | $0.00 | $476.31 | $85,210.03 |
| 122 | $85,210.03 | $492.49 | $0.00 | $481.79 | $86,184.31 |
| 123 | $86,184.31 | $492.49 | $0.00 | $487.30 | $87,164.10 |
| 124 | $87,164.10 | $492.49 | $0.00 | $492.84 | $88,149.43 |
| 125 | $88,149.43 | $492.49 | $0.00 | $498.41 | $89,140.33 |
| 126 | $89,140.33 | $492.49 | $0.00 | $504.01 | $90,136.83 |
| 127 | $90,136.83 | $492.49 | $0.00 | $509.65 | $91,138.97 |
| 128 | $91,138.97 | $492.49 | $0.00 | $515.31 | $92,146.77 |
| 129 | $92,146.77 | $492.49 | $0.00 | $521.01 | $93,160.27 |
| 130 | $93,160.27 | $492.49 | $0.00 | $526.74 | $94,179.50 |
| 131 | $94,179.50 | $492.49 | $0.00 | $532.50 | $95,204.49 |
| 132 | $95,204.49 | $492.49 | $0.00 | $538.30 | $96,235.28 |
| 133 | $96,235.28 | $492.49 | $0.00 | $544.13 | $97,271.90 |
| 134 | $97,271.90 | $492.49 | $0.00 | $549.99 | $98,314.38 |
| 135 | $98,314.38 | $492.49 | $0.00 | $555.88 | $99,362.75 |
| 136 | $99,362.75 | $492.49 | $0.00 | $561.81 | $100,417.05 |
| 137 | $100,417.05 | $492.49 | $0.00 | $567.77 | $101,477.31 |
| 138 | $101,477.31 | $492.49 | $0.00 | $573.77 | $102,543.57 |
| 139 | $102,543.57 | $492.49 | $0.00 | $579.80 | $103,615.86 |
| 140 | $103,615.86 | $492.49 | $0.00 | $585.86 | $104,694.21 |
| 141 | $104,694.21 | $492.49 | $0.00 | $591.96 | $105,778.66 |
| 142 | $105,778.66 | $492.49 | $0.00 | $598.09 | $106,869.24 |
| 143 | $106,869.24 | $492.49 | $0.00 | $604.25 | $107,965.98 |
| 144 | $107,965.98 | $492.49 | $0.00 | $610.46 | $109,068.93 |
| 145 | $109,068.93 | $492.49 | $0.00 | $616.69 | $110,178.11 |
| 146 | $110,178.11 | $492.49 | $0.00 | $622.96 | $111,293.56 |
| 147 | $111,293.56 | $492.49 | $0.00 | $629.27 | $112,415.32 |
| 148 | $112,415.32 | $492.49 | $0.00 | $635.61 | $113,543.42 |
| 149 | $113,543.42 | $492.49 | $0.00 | $641.99 | $114,677.90 |
| 150 | $114,677.90 | $492.49 | $0.00 | $648.41 | $115,818.80 |
| 151 | $115,818.80 | $492.49 | $0.00 | $654.86 | $116,966.15 |
| 152 | $116,966.15 | $492.49 | $0.00 | $661.34 | $118,119.98 |
| 153 | $118,119.98 | $492.49 | $0.00 | $667.87 | $119,280.34 |
| 154 | $119,280.34 | $492.49 | $0.00 | $674.43 | $120,447.26 |
| 155 | $120,447.26 | $492.49 | $0.00 | $681.03 | $121,620.78 |
| 156 | $121,620.78 | $492.49 | $0.00 | $687.66 | $122,800.93 |
| 157 | $122,800.93 | $492.49 | $0.00 | $694.33 | $123,987.75 |
| 158 | $123,987.75 | $492.49 | $0.00 | $701.04 | $125,181.28 |
| 159 | $125,181.28 | $492.49 | $0.00 | $707.79 | $126,381.56 |
| 160 | $126,381.56 | $492.49 | $0.00 | $714.58 | $127,588.63 |
| 161 | $127,588.63 | $492.49 | $0.00 | $721.40 | $128,802.52 |
| 162 | $128,802.52 | $492.49 | $0.00 | $728.27 | $130,023.28 |
| 163 | $130,023.28 | $492.49 | $0.00 | $735.17 | $131,250.94 |
| 164 | $131,250.94 | $492.49 | $0.00 | $742.11 | $132,485.54 |
| 165 | $132,485.54 | $492.49 | $0.00 | $749.09 | $133,727.12 |
| 166 | $133,727.12 | $492.49 | $0.00 | $756.11 | $134,975.72 |
| 167 | $134,975.72 | $492.49 | $0.00 | $763.17 | $136,231.38 |
| 168 | $136,231.38 | $492.49 | $0.00 | $770.27 | $137,494.14 |
| 169 | $137,494.14 | $492.49 | $0.00 | $777.41 | $138,764.04 |
| 170 | $138,764.04 | $492.49 | $0.00 | $784.59 | $140,041.12 |
| 171 | $140,041.12 | $492.49 | $0.00 | $791.81 | $141,325.42 |
| 172 | $141,325.42 | $492.49 | $0.00 | $799.07 | $142,616.98 |
| 173 | $142,616.98 | $492.49 | $0.00 | $806.38 | $143,915.85 |
| 174 | $143,915.85 | $492.49 | $0.00 | $813.72 | $145,222.06 |
| 175 | $145,222.06 | $492.49 | $0.00 | $821.11 | $146,535.66 |
| 176 | $146,535.66 | $492.49 | $0.00 | $828.53 | $147,856.68 |
| 177 | $147,856.68 | $492.49 | $0.00 | $836.00 | $149,185.17 |
| 178 | $149,185.17 | $492.49 | $0.00 | $843.51 | $150,521.17 |
| 179 | $150,521.17 | $492.49 | $0.00 | $851.07 | $151,864.73 |
| 180 | $151,864.73 | $492.49 | $0.00 | $858.67 | $153,215.89 |
| 181 | $153,215.89 | $492.49 | $0.00 | $866.30 | $154,574.68 |
| 182 | $154,574.68 | $492.49 | $0.00 | $873.99 | $155,941.16 |
| 183 | $155,941.16 | $492.49 | $0.00 | $881.71 | $157,315.36 |
| 184 | $157,315.36 | $492.49 | $0.00 | $889.48 | $158,697.33 |
| 185 | $158,697.33 | $492.49 | $0.00 | $897.30 | $160,087.12 |
| 186 | $160,087.12 | $492.49 | $0.00 | $905.16 | $161,484.77 |
| 187 | $161,484.77 | $492.49 | $0.00 | $913.06 | $162,890.32 |
| 188 | $162,890.32 | $492.49 | $0.00 | $921.01 | $164,303.82 |
| 189 | $164,303.82 | $492.49 | $0.00 | $929.00 | $165,725.31 |
| 190 | $165,725.31 | $492.49 | $0.00 | $937.03 | $167,154.83 |
| 191 | $167,154.83 | $492.49 | $0.00 | $945.12 | $168,592.44 |
| 192 | $168,592.44 | $492.49 | $0.00 | $953.25 | $170,038.18 |
| 193 | $170,038.18 | $492.49 | $0.00 | $961.42 | $171,492.09 |
| 194 | $171,492.09 | $492.49 | $0.00 | $969.64 | $172,954.22 |
| 195 | $172,954.22 | $492.49 | $0.00 | $977.91 | $174,424.62 |
| 196 | $174,424.62 | $492.49 | $0.00 | $986.22 | $175,903.33 |
| 197 | $175,903.33 | $492.49 | $0.00 | $994.58 | $177,390.40 |
| 198 | $177,390.40 | $492.49 | $0.00 | $1,002.99 | $178,885.88 |
| 199 | $178,885.88 | $492.49 | $0.00 | $1,011.45 | $180,389.82 |
| 200 | $180,389.82 | $492.49 | $0.00 | $1,019.95 | $181,902.26 |
| 201 | $181,902.26 | $492.49 | $0.00 | $1,028.50 | $183,423.25 |
| 202 | $183,423.25 | $492.49 | $0.00 | $1,037.10 | $184,952.84 |
| 203 | $184,952.84 | $492.49 | $0.00 | $1,045.75 | $186,491.08 |
| 204 | $186,491.08 | $492.49 | $0.00 | $1,054.45 | $188,038.02 |
| 205 | $188,038.02 | $492.49 | $0.00 | $1,063.19 | $189,593.70 |
| 206 | $189,593.70 | $492.49 | $0.00 | $1,071.99 | $191,158.18 |
| 207 | $191,158.18 | $492.49 | $0.00 | $1,080.84 | $192,731.51 |
| 208 | $192,731.51 | $492.49 | $0.00 | $1,089.73 | $194,313.73 |
| 209 | $194,313.73 | $492.49 | $0.00 | $1,098.68 | $195,904.90 |
| 210 | $195,904.90 | $492.49 | $0.00 | $1,107.67 | $197,505.06 |
| 211 | $197,505.06 | $492.49 | $0.00 | $1,116.72 | $199,114.27 |
| 212 | $199,114.27 | $492.49 | $0.00 | $1,125.82 | $200,732.58 |
| 213 | $200,732.58 | $492.49 | $0.00 | $1,134.97 | $202,360.04 |
| 214 | $202,360.04 | $492.49 | $0.00 | $1,144.17 | $203,996.70 |
| 215 | $203,996.70 | $492.49 | $0.00 | $1,153.43 | $205,642.62 |
| 216 | $205,642.62 | $492.49 | $0.00 | $1,162.73 | $207,297.84 |
| 217 | $207,297.84 | $492.49 | $57,739.61 | $1,172.09 | $151,222.81 |
| 218 | $151,222.81 | $492.49 | $0.00 | $855.04 | $152,570.34 |
| 219 | $152,570.34 | $492.49 | $0.00 | $862.65 | $153,925.48 |
| 220 | $153,925.48 | $492.49 | $0.00 | $870.32 | $155,288.29 |
| 221 | $155,288.29 | $492.49 | $0.00 | $878.02 | $156,658.80 |
| 222 | $156,658.80 | $492.49 | $0.00 | $885.77 | $158,037.06 |
| 223 | $158,037.06 | $492.49 | $0.00 | $893.56 | $159,423.11 |
| 224 | $159,423.11 | $492.49 | $0.00 | $901.40 | $160,817.00 |
| 225 | $160,817.00 | $492.49 | $0.00 | $909.28 | $162,218.77 |
| 226 | $162,218.77 | $492.49 | $0.00 | $917.21 | $163,628.47 |
| 227 | $163,628.47 | $492.49 | $0.00 | $925.18 | $165,046.14 |
| 228 | $165,046.14 | $492.49 | $0.00 | $933.19 | $166,471.82 |
| 229 | $166,471.82 | $492.49 | $60,626.59 | $941.26 | $107,278.98 |
| 230 | $107,278.98 | $492.49 | $0.00 | $606.57 | $108,378.04 |
| 231 | $108,378.04 | $492.49 | $0.00 | $612.79 | $109,483.32 |
| 232 | $109,483.32 | $492.49 | $0.00 | $619.03 | $110,594.84 |
| 233 | $110,594.84 | $492.49 | $0.00 | $625.32 | $111,712.65 |
| 234 | $111,712.65 | $492.49 | $0.00 | $631.64 | $112,836.78 |
| 235 | $112,836.78 | $492.49 | $0.00 | $638.00 | $113,967.27 |
| 236 | $113,967.27 | $492.49 | $0.00 | $644.39 | $115,104.15 |
| 237 | $115,104.15 | $492.49 | $0.00 | $650.82 | $116,247.46 |
| 238 | $116,247.46 | $492.49 | $0.00 | $657.28 | $117,397.23 |
| 239 | $117,397.23 | $492.49 | $0.00 | $663.78 | $118,553.50 |
| 240 | $118,553.50 | $492.49 | $0.00 | $670.32 | $119,716.31 |
| 241 | $119,716.31 | $492.49 | $63,657.92 | $676.89 | $57,227.77 |
| 242 | $57,227.77 | $492.49 | $0.00 | $323.57 | $58,043.83 |
| 243 | $58,043.83 | $492.49 | $0.00 | $328.19 | $58,864.51 |
| 244 | $58,864.51 | $492.49 | $0.00 | $332.83 | $59,689.83 |
| 245 | $59,689.83 | $492.49 | $0.00 | $337.49 | $60,519.81 |
| 246 | $60,519.81 | $492.49 | $0.00 | $342.19 | $61,354.49 |
| 247 | $61,354.49 | $492.49 | $0.00 | $346.91 | $62,193.89 |
| 248 | $62,193.89 | $492.49 | $0.00 | $351.65 | $63,038.03 |
| 249 | $63,038.03 | $492.49 | $0.00 | $356.43 | $63,886.95 |
| 250 | $63,886.95 | $492.49 | $0.00 | $361.23 | $64,740.67 |
| 251 | $64,740.67 | $492.49 | $0.00 | $366.05 | $65,599.21 |
| 252 | $65,599.21 | $492.49 | $0.00 | $370.91 | $66,462.61 |
| 253 | $66,462.61 | $0.00 | $66,840.81 | $375.79 | ($2.41) |