How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,325 |
| Monthly savings required | $533 |
How much will it cost to send your child to CUNY Graduate School and University Center in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $269,299.41 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $532.93 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 | $25,962.00 |
| 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 CUNY Graduate School and University Center in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $532.93 | $0.00 | $0.00 | $532.93 |
| 2 | $532.93 | $532.93 | $0.00 | $3.01 | $1,068.87 |
| 3 | $1,068.87 | $532.93 | $0.00 | $6.04 | $1,607.84 |
| 4 | $1,607.84 | $532.93 | $0.00 | $9.09 | $2,149.86 |
| 5 | $2,149.86 | $532.93 | $0.00 | $12.16 | $2,694.95 |
| 6 | $2,694.95 | $532.93 | $0.00 | $15.24 | $3,243.12 |
| 7 | $3,243.12 | $532.93 | $0.00 | $18.34 | $3,794.39 |
| 8 | $3,794.39 | $532.93 | $0.00 | $21.45 | $4,348.77 |
| 9 | $4,348.77 | $532.93 | $0.00 | $24.59 | $4,906.29 |
| 10 | $4,906.29 | $532.93 | $0.00 | $27.74 | $5,466.96 |
| 11 | $5,466.96 | $532.93 | $0.00 | $30.91 | $6,030.80 |
| 12 | $6,030.80 | $532.93 | $0.00 | $34.10 | $6,597.83 |
| 13 | $6,597.83 | $532.93 | $0.00 | $37.31 | $7,168.07 |
| 14 | $7,168.07 | $532.93 | $0.00 | $40.53 | $7,741.53 |
| 15 | $7,741.53 | $532.93 | $0.00 | $43.77 | $8,318.23 |
| 16 | $8,318.23 | $532.93 | $0.00 | $47.03 | $8,898.19 |
| 17 | $8,898.19 | $532.93 | $0.00 | $50.31 | $9,481.43 |
| 18 | $9,481.43 | $532.93 | $0.00 | $53.61 | $10,067.97 |
| 19 | $10,067.97 | $532.93 | $0.00 | $56.93 | $10,657.83 |
| 20 | $10,657.83 | $532.93 | $0.00 | $60.26 | $11,251.02 |
| 21 | $11,251.02 | $532.93 | $0.00 | $63.61 | $11,847.56 |
| 22 | $11,847.56 | $532.93 | $0.00 | $66.99 | $12,447.48 |
| 23 | $12,447.48 | $532.93 | $0.00 | $70.38 | $13,050.79 |
| 24 | $13,050.79 | $532.93 | $0.00 | $73.79 | $13,657.51 |
| 25 | $13,657.51 | $532.93 | $0.00 | $77.22 | $14,267.66 |
| 26 | $14,267.66 | $532.93 | $0.00 | $80.67 | $14,881.26 |
| 27 | $14,881.26 | $532.93 | $0.00 | $84.14 | $15,498.33 |
| 28 | $15,498.33 | $532.93 | $0.00 | $87.63 | $16,118.89 |
| 29 | $16,118.89 | $532.93 | $0.00 | $91.14 | $16,742.96 |
| 30 | $16,742.96 | $532.93 | $0.00 | $94.67 | $17,370.56 |
| 31 | $17,370.56 | $532.93 | $0.00 | $98.22 | $18,001.71 |
| 32 | $18,001.71 | $532.93 | $0.00 | $101.78 | $18,636.42 |
| 33 | $18,636.42 | $532.93 | $0.00 | $105.37 | $19,274.72 |
| 34 | $19,274.72 | $532.93 | $0.00 | $108.98 | $19,916.63 |
| 35 | $19,916.63 | $532.93 | $0.00 | $112.61 | $20,562.17 |
| 36 | $20,562.17 | $532.93 | $0.00 | $116.26 | $21,211.36 |
| 37 | $21,211.36 | $532.93 | $0.00 | $119.93 | $21,864.22 |
| 38 | $21,864.22 | $532.93 | $0.00 | $123.62 | $22,520.77 |
| 39 | $22,520.77 | $532.93 | $0.00 | $127.34 | $23,181.04 |
| 40 | $23,181.04 | $532.93 | $0.00 | $131.07 | $23,845.04 |
| 41 | $23,845.04 | $532.93 | $0.00 | $134.82 | $24,512.79 |
| 42 | $24,512.79 | $532.93 | $0.00 | $138.60 | $25,184.32 |
| 43 | $25,184.32 | $532.93 | $0.00 | $142.40 | $25,859.65 |
| 44 | $25,859.65 | $532.93 | $0.00 | $146.21 | $26,538.79 |
| 45 | $26,538.79 | $532.93 | $0.00 | $150.05 | $27,221.77 |
| 46 | $27,221.77 | $532.93 | $0.00 | $153.92 | $27,908.62 |
| 47 | $27,908.62 | $532.93 | $0.00 | $157.80 | $28,599.35 |
| 48 | $28,599.35 | $532.93 | $0.00 | $161.70 | $29,293.98 |
| 49 | $29,293.98 | $532.93 | $0.00 | $165.63 | $29,992.54 |
| 50 | $29,992.54 | $532.93 | $0.00 | $169.58 | $30,695.05 |
| 51 | $30,695.05 | $532.93 | $0.00 | $173.55 | $31,401.53 |
| 52 | $31,401.53 | $532.93 | $0.00 | $177.55 | $32,112.01 |
| 53 | $32,112.01 | $532.93 | $0.00 | $181.57 | $32,826.51 |
| 54 | $32,826.51 | $532.93 | $0.00 | $185.61 | $33,545.05 |
| 55 | $33,545.05 | $532.93 | $0.00 | $189.67 | $34,267.65 |
| 56 | $34,267.65 | $532.93 | $0.00 | $193.75 | $34,994.33 |
| 57 | $34,994.33 | $532.93 | $0.00 | $197.86 | $35,725.12 |
| 58 | $35,725.12 | $532.93 | $0.00 | $202.00 | $36,460.05 |
| 59 | $36,460.05 | $532.93 | $0.00 | $206.15 | $37,199.13 |
| 60 | $37,199.13 | $532.93 | $0.00 | $210.33 | $37,942.39 |
| 61 | $37,942.39 | $532.93 | $0.00 | $214.53 | $38,689.85 |
| 62 | $38,689.85 | $532.93 | $0.00 | $218.76 | $39,441.54 |
| 63 | $39,441.54 | $532.93 | $0.00 | $223.01 | $40,197.48 |
| 64 | $40,197.48 | $532.93 | $0.00 | $227.28 | $40,957.69 |
| 65 | $40,957.69 | $532.93 | $0.00 | $231.58 | $41,722.20 |
| 66 | $41,722.20 | $532.93 | $0.00 | $235.90 | $42,491.03 |
| 67 | $42,491.03 | $532.93 | $0.00 | $240.25 | $43,264.21 |
| 68 | $43,264.21 | $532.93 | $0.00 | $244.62 | $44,041.76 |
| 69 | $44,041.76 | $532.93 | $0.00 | $249.02 | $44,823.71 |
| 70 | $44,823.71 | $532.93 | $0.00 | $253.44 | $45,610.08 |
| 71 | $45,610.08 | $532.93 | $0.00 | $257.89 | $46,400.90 |
| 72 | $46,400.90 | $532.93 | $0.00 | $262.36 | $47,196.19 |
| 73 | $47,196.19 | $532.93 | $0.00 | $266.85 | $47,995.97 |
| 74 | $47,995.97 | $532.93 | $0.00 | $271.38 | $48,800.28 |
| 75 | $48,800.28 | $532.93 | $0.00 | $275.92 | $49,609.13 |
| 76 | $49,609.13 | $532.93 | $0.00 | $280.50 | $50,422.56 |
| 77 | $50,422.56 | $532.93 | $0.00 | $285.10 | $51,240.59 |
| 78 | $51,240.59 | $532.93 | $0.00 | $289.72 | $52,063.24 |
| 79 | $52,063.24 | $532.93 | $0.00 | $294.37 | $52,890.54 |
| 80 | $52,890.54 | $532.93 | $0.00 | $299.05 | $53,722.52 |
| 81 | $53,722.52 | $532.93 | $0.00 | $303.75 | $54,559.20 |
| 82 | $54,559.20 | $532.93 | $0.00 | $308.49 | $55,400.62 |
| 83 | $55,400.62 | $532.93 | $0.00 | $313.24 | $56,246.79 |
| 84 | $56,246.79 | $532.93 | $0.00 | $318.03 | $57,097.75 |
| 85 | $57,097.75 | $532.93 | $0.00 | $322.84 | $57,953.52 |
| 86 | $57,953.52 | $532.93 | $0.00 | $327.68 | $58,814.13 |
| 87 | $58,814.13 | $532.93 | $0.00 | $332.54 | $59,679.60 |
| 88 | $59,679.60 | $532.93 | $0.00 | $337.44 | $60,549.97 |
| 89 | $60,549.97 | $532.93 | $0.00 | $342.36 | $61,425.26 |
| 90 | $61,425.26 | $532.93 | $0.00 | $347.31 | $62,305.50 |
| 91 | $62,305.50 | $532.93 | $0.00 | $352.28 | $63,190.71 |
| 92 | $63,190.71 | $532.93 | $0.00 | $357.29 | $64,080.93 |
| 93 | $64,080.93 | $532.93 | $0.00 | $362.32 | $64,976.18 |
| 94 | $64,976.18 | $532.93 | $0.00 | $367.38 | $65,876.49 |
| 95 | $65,876.49 | $532.93 | $0.00 | $372.48 | $66,781.90 |
| 96 | $66,781.90 | $532.93 | $0.00 | $377.59 | $67,692.42 |
| 97 | $67,692.42 | $532.93 | $0.00 | $382.74 | $68,608.09 |
| 98 | $68,608.09 | $532.93 | $0.00 | $387.92 | $69,528.94 |
| 99 | $69,528.94 | $532.93 | $0.00 | $393.13 | $70,455.00 |
| 100 | $70,455.00 | $532.93 | $0.00 | $398.36 | $71,386.29 |
| 101 | $71,386.29 | $532.93 | $0.00 | $403.63 | $72,322.85 |
| 102 | $72,322.85 | $532.93 | $0.00 | $408.92 | $73,264.70 |
| 103 | $73,264.70 | $532.93 | $0.00 | $414.25 | $74,211.88 |
| 104 | $74,211.88 | $532.93 | $0.00 | $419.60 | $75,164.41 |
| 105 | $75,164.41 | $532.93 | $0.00 | $424.99 | $76,122.33 |
| 106 | $76,122.33 | $532.93 | $0.00 | $430.41 | $77,085.67 |
| 107 | $77,085.67 | $532.93 | $0.00 | $435.85 | $78,054.45 |
| 108 | $78,054.45 | $532.93 | $0.00 | $441.33 | $79,028.71 |
| 109 | $79,028.71 | $532.93 | $0.00 | $446.84 | $80,008.48 |
| 110 | $80,008.48 | $532.93 | $0.00 | $452.38 | $80,993.79 |
| 111 | $80,993.79 | $532.93 | $0.00 | $457.95 | $81,984.67 |
| 112 | $81,984.67 | $532.93 | $0.00 | $463.55 | $82,981.15 |
| 113 | $82,981.15 | $532.93 | $0.00 | $469.19 | $83,983.27 |
| 114 | $83,983.27 | $532.93 | $0.00 | $474.85 | $84,991.05 |
| 115 | $84,991.05 | $532.93 | $0.00 | $480.55 | $86,004.53 |
| 116 | $86,004.53 | $532.93 | $0.00 | $486.28 | $87,023.74 |
| 117 | $87,023.74 | $532.93 | $0.00 | $492.04 | $88,048.71 |
| 118 | $88,048.71 | $532.93 | $0.00 | $497.84 | $89,079.48 |
| 119 | $89,079.48 | $532.93 | $0.00 | $503.67 | $90,116.08 |
| 120 | $90,116.08 | $532.93 | $0.00 | $509.53 | $91,158.54 |
| 121 | $91,158.54 | $532.93 | $0.00 | $515.42 | $92,206.89 |
| 122 | $92,206.89 | $532.93 | $0.00 | $521.35 | $93,261.17 |
| 123 | $93,261.17 | $532.93 | $0.00 | $527.31 | $94,321.41 |
| 124 | $94,321.41 | $532.93 | $0.00 | $533.31 | $95,387.65 |
| 125 | $95,387.65 | $532.93 | $0.00 | $539.34 | $96,459.92 |
| 126 | $96,459.92 | $532.93 | $0.00 | $545.40 | $97,538.25 |
| 127 | $97,538.25 | $532.93 | $0.00 | $551.50 | $98,622.68 |
| 128 | $98,622.68 | $532.93 | $0.00 | $557.63 | $99,713.24 |
| 129 | $99,713.24 | $532.93 | $0.00 | $563.79 | $100,809.96 |
| 130 | $100,809.96 | $532.93 | $0.00 | $569.99 | $101,912.88 |
| 131 | $101,912.88 | $532.93 | $0.00 | $576.23 | $103,022.04 |
| 132 | $103,022.04 | $532.93 | $0.00 | $582.50 | $104,137.47 |
| 133 | $104,137.47 | $532.93 | $0.00 | $588.81 | $105,259.21 |
| 134 | $105,259.21 | $532.93 | $0.00 | $595.15 | $106,387.29 |
| 135 | $106,387.29 | $532.93 | $0.00 | $601.53 | $107,521.75 |
| 136 | $107,521.75 | $532.93 | $0.00 | $607.94 | $108,662.62 |
| 137 | $108,662.62 | $532.93 | $0.00 | $614.39 | $109,809.94 |
| 138 | $109,809.94 | $532.93 | $0.00 | $620.88 | $110,963.75 |
| 139 | $110,963.75 | $532.93 | $0.00 | $627.41 | $112,124.09 |
| 140 | $112,124.09 | $532.93 | $0.00 | $633.97 | $113,290.99 |
| 141 | $113,290.99 | $532.93 | $0.00 | $640.56 | $114,464.48 |
| 142 | $114,464.48 | $532.93 | $0.00 | $647.20 | $115,644.61 |
| 143 | $115,644.61 | $532.93 | $0.00 | $653.87 | $116,831.41 |
| 144 | $116,831.41 | $532.93 | $0.00 | $660.58 | $118,024.92 |
| 145 | $118,024.92 | $532.93 | $0.00 | $667.33 | $119,225.18 |
| 146 | $119,225.18 | $532.93 | $0.00 | $674.12 | $120,432.23 |
| 147 | $120,432.23 | $532.93 | $0.00 | $680.94 | $121,646.10 |
| 148 | $121,646.10 | $532.93 | $0.00 | $687.80 | $122,866.83 |
| 149 | $122,866.83 | $532.93 | $0.00 | $694.71 | $124,094.47 |
| 150 | $124,094.47 | $532.93 | $0.00 | $701.65 | $125,329.05 |
| 151 | $125,329.05 | $532.93 | $0.00 | $708.63 | $126,570.61 |
| 152 | $126,570.61 | $532.93 | $0.00 | $715.65 | $127,819.19 |
| 153 | $127,819.19 | $532.93 | $0.00 | $722.71 | $129,074.83 |
| 154 | $129,074.83 | $532.93 | $0.00 | $729.81 | $130,337.57 |
| 155 | $130,337.57 | $532.93 | $0.00 | $736.95 | $131,607.45 |
| 156 | $131,607.45 | $532.93 | $0.00 | $744.13 | $132,884.51 |
| 157 | $132,884.51 | $532.93 | $0.00 | $751.35 | $134,168.79 |
| 158 | $134,168.79 | $532.93 | $0.00 | $758.61 | $135,460.33 |
| 159 | $135,460.33 | $532.93 | $0.00 | $765.91 | $136,759.17 |
| 160 | $136,759.17 | $532.93 | $0.00 | $773.26 | $138,065.36 |
| 161 | $138,065.36 | $532.93 | $0.00 | $780.64 | $139,378.93 |
| 162 | $139,378.93 | $532.93 | $0.00 | $788.07 | $140,699.93 |
| 163 | $140,699.93 | $532.93 | $0.00 | $795.54 | $142,028.40 |
| 164 | $142,028.40 | $532.93 | $0.00 | $803.05 | $143,364.38 |
| 165 | $143,364.38 | $532.93 | $0.00 | $810.60 | $144,707.91 |
| 166 | $144,707.91 | $532.93 | $0.00 | $818.20 | $146,059.04 |
| 167 | $146,059.04 | $532.93 | $0.00 | $825.84 | $147,417.81 |
| 168 | $147,417.81 | $532.93 | $0.00 | $833.52 | $148,784.26 |
| 169 | $148,784.26 | $532.93 | $0.00 | $841.25 | $150,158.44 |
| 170 | $150,158.44 | $532.93 | $0.00 | $849.02 | $151,540.39 |
| 171 | $151,540.39 | $532.93 | $0.00 | $856.83 | $152,930.15 |
| 172 | $152,930.15 | $532.93 | $0.00 | $864.69 | $154,327.77 |
| 173 | $154,327.77 | $532.93 | $0.00 | $872.59 | $155,733.29 |
| 174 | $155,733.29 | $532.93 | $0.00 | $880.54 | $157,146.76 |
| 175 | $157,146.76 | $532.93 | $0.00 | $888.53 | $158,568.22 |
| 176 | $158,568.22 | $532.93 | $0.00 | $896.57 | $159,997.72 |
| 177 | $159,997.72 | $532.93 | $0.00 | $904.65 | $161,435.30 |
| 178 | $161,435.30 | $532.93 | $0.00 | $912.78 | $162,881.01 |
| 179 | $162,881.01 | $532.93 | $0.00 | $920.95 | $164,334.89 |
| 180 | $164,334.89 | $532.93 | $0.00 | $929.17 | $165,796.99 |
| 181 | $165,796.99 | $532.93 | $0.00 | $937.44 | $167,267.36 |
| 182 | $167,267.36 | $532.93 | $0.00 | $945.75 | $168,746.04 |
| 183 | $168,746.04 | $532.93 | $0.00 | $954.11 | $170,233.08 |
| 184 | $170,233.08 | $532.93 | $0.00 | $962.52 | $171,728.53 |
| 185 | $171,728.53 | $532.93 | $0.00 | $970.98 | $173,232.44 |
| 186 | $173,232.44 | $532.93 | $0.00 | $979.48 | $174,744.85 |
| 187 | $174,744.85 | $532.93 | $0.00 | $988.03 | $176,265.81 |
| 188 | $176,265.81 | $532.93 | $0.00 | $996.63 | $177,795.37 |
| 189 | $177,795.37 | $532.93 | $0.00 | $1,005.28 | $179,333.58 |
| 190 | $179,333.58 | $532.93 | $0.00 | $1,013.98 | $180,880.49 |
| 191 | $180,880.49 | $532.93 | $0.00 | $1,022.72 | $182,436.14 |
| 192 | $182,436.14 | $532.93 | $0.00 | $1,031.52 | $184,000.59 |
| 193 | $184,000.59 | $532.93 | $0.00 | $1,040.37 | $185,573.89 |
| 194 | $185,573.89 | $532.93 | $0.00 | $1,049.26 | $187,156.08 |
| 195 | $187,156.08 | $532.93 | $0.00 | $1,058.21 | $188,747.22 |
| 196 | $188,747.22 | $532.93 | $0.00 | $1,067.20 | $190,347.35 |
| 197 | $190,347.35 | $532.93 | $0.00 | $1,076.25 | $191,956.53 |
| 198 | $191,956.53 | $532.93 | $0.00 | $1,085.35 | $193,574.81 |
| 199 | $193,574.81 | $532.93 | $0.00 | $1,094.50 | $195,202.24 |
| 200 | $195,202.24 | $532.93 | $0.00 | $1,103.70 | $196,838.87 |
| 201 | $196,838.87 | $532.93 | $0.00 | $1,112.96 | $198,484.76 |
| 202 | $198,484.76 | $532.93 | $0.00 | $1,122.26 | $200,139.95 |
| 203 | $200,139.95 | $532.93 | $0.00 | $1,131.62 | $201,804.50 |
| 204 | $201,804.50 | $532.93 | $0.00 | $1,141.03 | $203,478.46 |
| 205 | $203,478.46 | $532.93 | $0.00 | $1,150.50 | $205,161.89 |
| 206 | $205,161.89 | $532.93 | $0.00 | $1,160.02 | $206,854.84 |
| 207 | $206,854.84 | $532.93 | $0.00 | $1,169.59 | $208,557.36 |
| 208 | $208,557.36 | $532.93 | $0.00 | $1,179.21 | $210,269.50 |
| 209 | $210,269.50 | $532.93 | $0.00 | $1,188.89 | $211,991.32 |
| 210 | $211,991.32 | $532.93 | $0.00 | $1,198.63 | $213,722.88 |
| 211 | $213,722.88 | $532.93 | $0.00 | $1,208.42 | $215,464.23 |
| 212 | $215,464.23 | $532.93 | $0.00 | $1,218.27 | $217,215.43 |
| 213 | $217,215.43 | $532.93 | $0.00 | $1,228.17 | $218,976.53 |
| 214 | $218,976.53 | $532.93 | $0.00 | $1,238.13 | $220,747.59 |
| 215 | $220,747.59 | $532.93 | $0.00 | $1,248.14 | $222,528.66 |
| 216 | $222,528.66 | $532.93 | $0.00 | $1,258.21 | $224,319.80 |
| 217 | $224,319.80 | $532.93 | $62,480.65 | $1,268.34 | $163,640.42 |
| 218 | $163,640.42 | $532.93 | $0.00 | $925.25 | $165,098.60 |
| 219 | $165,098.60 | $532.93 | $0.00 | $933.49 | $166,565.02 |
| 220 | $166,565.02 | $532.93 | $0.00 | $941.78 | $168,039.73 |
| 221 | $168,039.73 | $532.93 | $0.00 | $950.12 | $169,522.78 |
| 222 | $169,522.78 | $532.93 | $0.00 | $958.51 | $171,014.22 |
| 223 | $171,014.22 | $532.93 | $0.00 | $966.94 | $172,514.09 |
| 224 | $172,514.09 | $532.93 | $0.00 | $975.42 | $174,022.44 |
| 225 | $174,022.44 | $532.93 | $0.00 | $983.95 | $175,539.32 |
| 226 | $175,539.32 | $532.93 | $0.00 | $992.52 | $177,064.77 |
| 227 | $177,064.77 | $532.93 | $0.00 | $1,001.15 | $178,598.85 |
| 228 | $178,598.85 | $532.93 | $0.00 | $1,009.82 | $180,141.60 |
| 229 | $180,141.60 | $532.93 | $65,604.68 | $1,018.55 | $116,088.40 |
| 230 | $116,088.40 | $532.93 | $0.00 | $656.38 | $117,277.71 |
| 231 | $117,277.71 | $532.93 | $0.00 | $663.11 | $118,473.75 |
| 232 | $118,473.75 | $532.93 | $0.00 | $669.87 | $119,676.55 |
| 233 | $119,676.55 | $532.93 | $0.00 | $676.67 | $120,886.15 |
| 234 | $120,886.15 | $532.93 | $0.00 | $683.51 | $122,102.59 |
| 235 | $122,102.59 | $532.93 | $0.00 | $690.39 | $123,325.91 |
| 236 | $123,325.91 | $532.93 | $0.00 | $697.30 | $124,556.14 |
| 237 | $124,556.14 | $532.93 | $0.00 | $704.26 | $125,793.33 |
| 238 | $125,793.33 | $532.93 | $0.00 | $711.25 | $127,037.51 |
| 239 | $127,037.51 | $532.93 | $0.00 | $718.29 | $128,288.73 |
| 240 | $128,288.73 | $532.93 | $0.00 | $725.36 | $129,547.02 |
| 241 | $129,547.02 | $532.93 | $68,884.92 | $732.48 | $61,927.51 |
| 242 | $61,927.51 | $532.93 | $0.00 | $350.15 | $62,810.59 |
| 243 | $62,810.59 | $532.93 | $0.00 | $355.14 | $63,698.66 |
| 244 | $63,698.66 | $532.93 | $0.00 | $360.16 | $64,591.75 |
| 245 | $64,591.75 | $532.93 | $0.00 | $365.21 | $65,489.89 |
| 246 | $65,489.89 | $532.93 | $0.00 | $370.29 | $66,393.11 |
| 247 | $66,393.11 | $532.93 | $0.00 | $375.40 | $67,301.44 |
| 248 | $67,301.44 | $532.93 | $0.00 | $380.53 | $68,214.90 |
| 249 | $68,214.90 | $532.93 | $0.00 | $385.70 | $69,133.53 |
| 250 | $69,133.53 | $532.93 | $0.00 | $390.89 | $70,057.35 |
| 251 | $70,057.35 | $532.93 | $0.00 | $396.11 | $70,986.39 |
| 252 | $70,986.39 | $532.93 | $0.00 | $401.37 | $71,920.69 |
| 253 | $71,920.69 | $0.00 | $72,329.16 | $406.65 | ($1.82) |