How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $36,969 |
| Monthly savings required | $293 |
How much will it cost to send your child to Sitting Bull College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $147,875.06 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $292.64 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 | $14,256.00 |
| 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 Sitting Bull College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $292.64 | $0.00 | $0.00 | $292.64 |
| 2 | $292.64 | $292.64 | $0.00 | $1.65 | $586.93 |
| 3 | $586.93 | $292.64 | $0.00 | $3.32 | $882.89 |
| 4 | $882.89 | $292.64 | $0.00 | $4.99 | $1,180.52 |
| 5 | $1,180.52 | $292.64 | $0.00 | $6.67 | $1,479.83 |
| 6 | $1,479.83 | $292.64 | $0.00 | $8.37 | $1,780.84 |
| 7 | $1,780.84 | $292.64 | $0.00 | $10.07 | $2,083.55 |
| 8 | $2,083.55 | $292.64 | $0.00 | $11.78 | $2,387.97 |
| 9 | $2,387.97 | $292.64 | $0.00 | $13.50 | $2,694.11 |
| 10 | $2,694.11 | $292.64 | $0.00 | $15.23 | $3,001.98 |
| 11 | $3,001.98 | $292.64 | $0.00 | $16.97 | $3,311.59 |
| 12 | $3,311.59 | $292.64 | $0.00 | $18.72 | $3,622.95 |
| 13 | $3,622.95 | $292.64 | $0.00 | $20.48 | $3,936.07 |
| 14 | $3,936.07 | $292.64 | $0.00 | $22.26 | $4,250.97 |
| 15 | $4,250.97 | $292.64 | $0.00 | $24.04 | $4,567.65 |
| 16 | $4,567.65 | $292.64 | $0.00 | $25.83 | $4,886.12 |
| 17 | $4,886.12 | $292.64 | $0.00 | $27.63 | $5,206.39 |
| 18 | $5,206.39 | $292.64 | $0.00 | $29.44 | $5,528.47 |
| 19 | $5,528.47 | $292.64 | $0.00 | $31.26 | $5,852.37 |
| 20 | $5,852.37 | $292.64 | $0.00 | $33.09 | $6,178.10 |
| 21 | $6,178.10 | $292.64 | $0.00 | $34.93 | $6,505.67 |
| 22 | $6,505.67 | $292.64 | $0.00 | $36.78 | $6,835.09 |
| 23 | $6,835.09 | $292.64 | $0.00 | $38.65 | $7,166.38 |
| 24 | $7,166.38 | $292.64 | $0.00 | $40.52 | $7,499.54 |
| 25 | $7,499.54 | $292.64 | $0.00 | $42.40 | $7,834.58 |
| 26 | $7,834.58 | $292.64 | $0.00 | $44.30 | $8,171.52 |
| 27 | $8,171.52 | $292.64 | $0.00 | $46.20 | $8,510.36 |
| 28 | $8,510.36 | $292.64 | $0.00 | $48.12 | $8,851.12 |
| 29 | $8,851.12 | $292.64 | $0.00 | $50.05 | $9,193.81 |
| 30 | $9,193.81 | $292.64 | $0.00 | $51.98 | $9,538.43 |
| 31 | $9,538.43 | $292.64 | $0.00 | $53.93 | $9,885.00 |
| 32 | $9,885.00 | $292.64 | $0.00 | $55.89 | $10,233.53 |
| 33 | $10,233.53 | $292.64 | $0.00 | $57.86 | $10,584.03 |
| 34 | $10,584.03 | $292.64 | $0.00 | $59.84 | $10,936.51 |
| 35 | $10,936.51 | $292.64 | $0.00 | $61.84 | $11,290.99 |
| 36 | $11,290.99 | $292.64 | $0.00 | $63.84 | $11,647.47 |
| 37 | $11,647.47 | $292.64 | $0.00 | $65.86 | $12,005.97 |
| 38 | $12,005.97 | $292.64 | $0.00 | $67.88 | $12,366.49 |
| 39 | $12,366.49 | $292.64 | $0.00 | $69.92 | $12,729.05 |
| 40 | $12,729.05 | $292.64 | $0.00 | $71.97 | $13,093.66 |
| 41 | $13,093.66 | $292.64 | $0.00 | $74.03 | $13,460.33 |
| 42 | $13,460.33 | $292.64 | $0.00 | $76.11 | $13,829.08 |
| 43 | $13,829.08 | $292.64 | $0.00 | $78.19 | $14,199.91 |
| 44 | $14,199.91 | $292.64 | $0.00 | $80.29 | $14,572.84 |
| 45 | $14,572.84 | $292.64 | $0.00 | $82.40 | $14,947.88 |
| 46 | $14,947.88 | $292.64 | $0.00 | $84.52 | $15,325.04 |
| 47 | $15,325.04 | $292.64 | $0.00 | $86.65 | $15,704.33 |
| 48 | $15,704.33 | $292.64 | $0.00 | $88.79 | $16,085.76 |
| 49 | $16,085.76 | $292.64 | $0.00 | $90.95 | $16,469.35 |
| 50 | $16,469.35 | $292.64 | $0.00 | $93.12 | $16,855.11 |
| 51 | $16,855.11 | $292.64 | $0.00 | $95.30 | $17,243.05 |
| 52 | $17,243.05 | $292.64 | $0.00 | $97.49 | $17,633.18 |
| 53 | $17,633.18 | $292.64 | $0.00 | $99.70 | $18,025.52 |
| 54 | $18,025.52 | $292.64 | $0.00 | $101.92 | $18,420.08 |
| 55 | $18,420.08 | $292.64 | $0.00 | $104.15 | $18,816.87 |
| 56 | $18,816.87 | $292.64 | $0.00 | $106.39 | $19,215.90 |
| 57 | $19,215.90 | $292.64 | $0.00 | $108.65 | $19,617.19 |
| 58 | $19,617.19 | $292.64 | $0.00 | $110.92 | $20,020.75 |
| 59 | $20,020.75 | $292.64 | $0.00 | $113.20 | $20,426.59 |
| 60 | $20,426.59 | $292.64 | $0.00 | $115.49 | $20,834.72 |
| 61 | $20,834.72 | $292.64 | $0.00 | $117.80 | $21,245.16 |
| 62 | $21,245.16 | $292.64 | $0.00 | $120.12 | $21,657.92 |
| 63 | $21,657.92 | $292.64 | $0.00 | $122.46 | $22,073.02 |
| 64 | $22,073.02 | $292.64 | $0.00 | $124.80 | $22,490.46 |
| 65 | $22,490.46 | $292.64 | $0.00 | $127.16 | $22,910.26 |
| 66 | $22,910.26 | $292.64 | $0.00 | $129.54 | $23,332.44 |
| 67 | $23,332.44 | $292.64 | $0.00 | $131.93 | $23,757.01 |
| 68 | $23,757.01 | $292.64 | $0.00 | $134.33 | $24,183.98 |
| 69 | $24,183.98 | $292.64 | $0.00 | $136.74 | $24,613.36 |
| 70 | $24,613.36 | $292.64 | $0.00 | $139.17 | $25,045.17 |
| 71 | $25,045.17 | $292.64 | $0.00 | $141.61 | $25,479.42 |
| 72 | $25,479.42 | $292.64 | $0.00 | $144.06 | $25,916.12 |
| 73 | $25,916.12 | $292.64 | $0.00 | $146.53 | $26,355.29 |
| 74 | $26,355.29 | $292.64 | $0.00 | $149.02 | $26,796.95 |
| 75 | $26,796.95 | $292.64 | $0.00 | $151.51 | $27,241.10 |
| 76 | $27,241.10 | $292.64 | $0.00 | $154.03 | $27,687.77 |
| 77 | $27,687.77 | $292.64 | $0.00 | $156.55 | $28,136.96 |
| 78 | $28,136.96 | $292.64 | $0.00 | $159.09 | $28,588.69 |
| 79 | $28,588.69 | $292.64 | $0.00 | $161.64 | $29,042.97 |
| 80 | $29,042.97 | $292.64 | $0.00 | $164.21 | $29,499.82 |
| 81 | $29,499.82 | $292.64 | $0.00 | $166.80 | $29,959.26 |
| 82 | $29,959.26 | $292.64 | $0.00 | $169.39 | $30,421.29 |
| 83 | $30,421.29 | $292.64 | $0.00 | $172.01 | $30,885.94 |
| 84 | $30,885.94 | $292.64 | $0.00 | $174.63 | $31,353.21 |
| 85 | $31,353.21 | $292.64 | $0.00 | $177.28 | $31,823.13 |
| 86 | $31,823.13 | $292.64 | $0.00 | $179.93 | $32,295.70 |
| 87 | $32,295.70 | $292.64 | $0.00 | $182.60 | $32,770.94 |
| 88 | $32,770.94 | $292.64 | $0.00 | $185.29 | $33,248.87 |
| 89 | $33,248.87 | $292.64 | $0.00 | $187.99 | $33,729.50 |
| 90 | $33,729.50 | $292.64 | $0.00 | $190.71 | $34,212.85 |
| 91 | $34,212.85 | $292.64 | $0.00 | $193.44 | $34,698.93 |
| 92 | $34,698.93 | $292.64 | $0.00 | $196.19 | $35,187.76 |
| 93 | $35,187.76 | $292.64 | $0.00 | $198.96 | $35,679.36 |
| 94 | $35,679.36 | $292.64 | $0.00 | $201.74 | $36,173.74 |
| 95 | $36,173.74 | $292.64 | $0.00 | $204.53 | $36,670.91 |
| 96 | $36,670.91 | $292.64 | $0.00 | $207.34 | $37,170.89 |
| 97 | $37,170.89 | $292.64 | $0.00 | $210.17 | $37,673.70 |
| 98 | $37,673.70 | $292.64 | $0.00 | $213.01 | $38,179.35 |
| 99 | $38,179.35 | $292.64 | $0.00 | $215.87 | $38,687.86 |
| 100 | $38,687.86 | $292.64 | $0.00 | $218.75 | $39,199.25 |
| 101 | $39,199.25 | $292.64 | $0.00 | $221.64 | $39,713.53 |
| 102 | $39,713.53 | $292.64 | $0.00 | $224.55 | $40,230.72 |
| 103 | $40,230.72 | $292.64 | $0.00 | $227.47 | $40,750.83 |
| 104 | $40,750.83 | $292.64 | $0.00 | $230.41 | $41,273.88 |
| 105 | $41,273.88 | $292.64 | $0.00 | $233.37 | $41,799.89 |
| 106 | $41,799.89 | $292.64 | $0.00 | $236.34 | $42,328.87 |
| 107 | $42,328.87 | $292.64 | $0.00 | $239.33 | $42,860.84 |
| 108 | $42,860.84 | $292.64 | $0.00 | $242.34 | $43,395.82 |
| 109 | $43,395.82 | $292.64 | $0.00 | $245.37 | $43,933.83 |
| 110 | $43,933.83 | $292.64 | $0.00 | $248.41 | $44,474.88 |
| 111 | $44,474.88 | $292.64 | $0.00 | $251.47 | $45,018.99 |
| 112 | $45,018.99 | $292.64 | $0.00 | $254.54 | $45,566.17 |
| 113 | $45,566.17 | $292.64 | $0.00 | $257.64 | $46,116.45 |
| 114 | $46,116.45 | $292.64 | $0.00 | $260.75 | $46,669.84 |
| 115 | $46,669.84 | $292.64 | $0.00 | $263.88 | $47,226.36 |
| 116 | $47,226.36 | $292.64 | $0.00 | $267.02 | $47,786.02 |
| 117 | $47,786.02 | $292.64 | $0.00 | $270.19 | $48,348.85 |
| 118 | $48,348.85 | $292.64 | $0.00 | $273.37 | $48,914.86 |
| 119 | $48,914.86 | $292.64 | $0.00 | $276.57 | $49,484.07 |
| 120 | $49,484.07 | $292.64 | $0.00 | $279.79 | $50,056.50 |
| 121 | $50,056.50 | $292.64 | $0.00 | $283.03 | $50,632.17 |
| 122 | $50,632.17 | $292.64 | $0.00 | $286.28 | $51,211.09 |
| 123 | $51,211.09 | $292.64 | $0.00 | $289.55 | $51,793.28 |
| 124 | $51,793.28 | $292.64 | $0.00 | $292.85 | $52,378.77 |
| 125 | $52,378.77 | $292.64 | $0.00 | $296.16 | $52,967.57 |
| 126 | $52,967.57 | $292.64 | $0.00 | $299.49 | $53,559.70 |
| 127 | $53,559.70 | $292.64 | $0.00 | $302.83 | $54,155.17 |
| 128 | $54,155.17 | $292.64 | $0.00 | $306.20 | $54,754.01 |
| 129 | $54,754.01 | $292.64 | $0.00 | $309.59 | $55,356.24 |
| 130 | $55,356.24 | $292.64 | $0.00 | $312.99 | $55,961.87 |
| 131 | $55,961.87 | $292.64 | $0.00 | $316.42 | $56,570.93 |
| 132 | $56,570.93 | $292.64 | $0.00 | $319.86 | $57,183.43 |
| 133 | $57,183.43 | $292.64 | $0.00 | $323.32 | $57,799.39 |
| 134 | $57,799.39 | $292.64 | $0.00 | $326.81 | $58,418.84 |
| 135 | $58,418.84 | $292.64 | $0.00 | $330.31 | $59,041.79 |
| 136 | $59,041.79 | $292.64 | $0.00 | $333.83 | $59,668.26 |
| 137 | $59,668.26 | $292.64 | $0.00 | $337.37 | $60,298.27 |
| 138 | $60,298.27 | $292.64 | $0.00 | $340.94 | $60,931.85 |
| 139 | $60,931.85 | $292.64 | $0.00 | $344.52 | $61,569.01 |
| 140 | $61,569.01 | $292.64 | $0.00 | $348.12 | $62,209.77 |
| 141 | $62,209.77 | $292.64 | $0.00 | $351.74 | $62,854.15 |
| 142 | $62,854.15 | $292.64 | $0.00 | $355.39 | $63,502.18 |
| 143 | $63,502.18 | $292.64 | $0.00 | $359.05 | $64,153.87 |
| 144 | $64,153.87 | $292.64 | $0.00 | $362.74 | $64,809.25 |
| 145 | $64,809.25 | $292.64 | $0.00 | $366.44 | $65,468.33 |
| 146 | $65,468.33 | $292.64 | $0.00 | $370.17 | $66,131.14 |
| 147 | $66,131.14 | $292.64 | $0.00 | $373.92 | $66,797.70 |
| 148 | $66,797.70 | $292.64 | $0.00 | $377.68 | $67,468.02 |
| 149 | $67,468.02 | $292.64 | $0.00 | $381.47 | $68,142.13 |
| 150 | $68,142.13 | $292.64 | $0.00 | $385.29 | $68,820.06 |
| 151 | $68,820.06 | $292.64 | $0.00 | $389.12 | $69,501.82 |
| 152 | $69,501.82 | $292.64 | $0.00 | $392.97 | $70,187.43 |
| 153 | $70,187.43 | $292.64 | $0.00 | $396.85 | $70,876.92 |
| 154 | $70,876.92 | $292.64 | $0.00 | $400.75 | $71,570.31 |
| 155 | $71,570.31 | $292.64 | $0.00 | $404.67 | $72,267.62 |
| 156 | $72,267.62 | $292.64 | $0.00 | $408.61 | $72,968.87 |
| 157 | $72,968.87 | $292.64 | $0.00 | $412.58 | $73,674.09 |
| 158 | $73,674.09 | $292.64 | $0.00 | $416.56 | $74,383.29 |
| 159 | $74,383.29 | $292.64 | $0.00 | $420.57 | $75,096.50 |
| 160 | $75,096.50 | $292.64 | $0.00 | $424.61 | $75,813.75 |
| 161 | $75,813.75 | $292.64 | $0.00 | $428.66 | $76,535.05 |
| 162 | $76,535.05 | $292.64 | $0.00 | $432.74 | $77,260.43 |
| 163 | $77,260.43 | $292.64 | $0.00 | $436.84 | $77,989.91 |
| 164 | $77,989.91 | $292.64 | $0.00 | $440.97 | $78,723.52 |
| 165 | $78,723.52 | $292.64 | $0.00 | $445.11 | $79,461.27 |
| 166 | $79,461.27 | $292.64 | $0.00 | $449.29 | $80,203.20 |
| 167 | $80,203.20 | $292.64 | $0.00 | $453.48 | $80,949.32 |
| 168 | $80,949.32 | $292.64 | $0.00 | $457.70 | $81,699.66 |
| 169 | $81,699.66 | $292.64 | $0.00 | $461.94 | $82,454.24 |
| 170 | $82,454.24 | $292.64 | $0.00 | $466.21 | $83,213.09 |
| 171 | $83,213.09 | $292.64 | $0.00 | $470.50 | $83,976.23 |
| 172 | $83,976.23 | $292.64 | $0.00 | $474.81 | $84,743.68 |
| 173 | $84,743.68 | $292.64 | $0.00 | $479.15 | $85,515.47 |
| 174 | $85,515.47 | $292.64 | $0.00 | $483.52 | $86,291.63 |
| 175 | $86,291.63 | $292.64 | $0.00 | $487.91 | $87,072.18 |
| 176 | $87,072.18 | $292.64 | $0.00 | $492.32 | $87,857.14 |
| 177 | $87,857.14 | $292.64 | $0.00 | $496.76 | $88,646.54 |
| 178 | $88,646.54 | $292.64 | $0.00 | $501.22 | $89,440.40 |
| 179 | $89,440.40 | $292.64 | $0.00 | $505.71 | $90,238.75 |
| 180 | $90,238.75 | $292.64 | $0.00 | $510.22 | $91,041.61 |
| 181 | $91,041.61 | $292.64 | $0.00 | $514.76 | $91,849.01 |
| 182 | $91,849.01 | $292.64 | $0.00 | $519.33 | $92,660.98 |
| 183 | $92,660.98 | $292.64 | $0.00 | $523.92 | $93,477.54 |
| 184 | $93,477.54 | $292.64 | $0.00 | $528.54 | $94,298.72 |
| 185 | $94,298.72 | $292.64 | $0.00 | $533.18 | $95,124.54 |
| 186 | $95,124.54 | $292.64 | $0.00 | $537.85 | $95,955.03 |
| 187 | $95,955.03 | $292.64 | $0.00 | $542.54 | $96,790.21 |
| 188 | $96,790.21 | $292.64 | $0.00 | $547.27 | $97,630.12 |
| 189 | $97,630.12 | $292.64 | $0.00 | $552.01 | $98,474.77 |
| 190 | $98,474.77 | $292.64 | $0.00 | $556.79 | $99,324.20 |
| 191 | $99,324.20 | $292.64 | $0.00 | $561.59 | $100,178.43 |
| 192 | $100,178.43 | $292.64 | $0.00 | $566.42 | $101,037.49 |
| 193 | $101,037.49 | $292.64 | $0.00 | $571.28 | $101,901.41 |
| 194 | $101,901.41 | $292.64 | $0.00 | $576.17 | $102,770.22 |
| 195 | $102,770.22 | $292.64 | $0.00 | $581.08 | $103,643.94 |
| 196 | $103,643.94 | $292.64 | $0.00 | $586.02 | $104,522.60 |
| 197 | $104,522.60 | $292.64 | $0.00 | $590.99 | $105,406.23 |
| 198 | $105,406.23 | $292.64 | $0.00 | $595.98 | $106,294.85 |
| 199 | $106,294.85 | $292.64 | $0.00 | $601.01 | $107,188.50 |
| 200 | $107,188.50 | $292.64 | $0.00 | $606.06 | $108,087.20 |
| 201 | $108,087.20 | $292.64 | $0.00 | $611.14 | $108,990.98 |
| 202 | $108,990.98 | $292.64 | $0.00 | $616.25 | $109,899.87 |
| 203 | $109,899.87 | $292.64 | $0.00 | $621.39 | $110,813.90 |
| 204 | $110,813.90 | $292.64 | $0.00 | $626.56 | $111,733.10 |
| 205 | $111,733.10 | $292.64 | $0.00 | $631.76 | $112,657.50 |
| 206 | $112,657.50 | $292.64 | $0.00 | $636.98 | $113,587.12 |
| 207 | $113,587.12 | $292.64 | $0.00 | $642.24 | $114,522.00 |
| 208 | $114,522.00 | $292.64 | $0.00 | $647.52 | $115,462.16 |
| 209 | $115,462.16 | $292.64 | $0.00 | $652.84 | $116,407.64 |
| 210 | $116,407.64 | $292.64 | $0.00 | $658.19 | $117,358.47 |
| 211 | $117,358.47 | $292.64 | $0.00 | $663.56 | $118,314.67 |
| 212 | $118,314.67 | $292.64 | $0.00 | $668.97 | $119,276.28 |
| 213 | $119,276.28 | $292.64 | $0.00 | $674.41 | $120,243.33 |
| 214 | $120,243.33 | $292.64 | $0.00 | $679.87 | $121,215.84 |
| 215 | $121,215.84 | $292.64 | $0.00 | $685.37 | $122,193.85 |
| 216 | $122,193.85 | $292.64 | $0.00 | $690.90 | $123,177.39 |
| 217 | $123,177.39 | $292.64 | $34,308.76 | $696.46 | $89,857.73 |
| 218 | $89,857.73 | $292.64 | $0.00 | $508.07 | $90,658.44 |
| 219 | $90,658.44 | $292.64 | $0.00 | $512.60 | $91,463.68 |
| 220 | $91,463.68 | $292.64 | $0.00 | $517.15 | $92,273.47 |
| 221 | $92,273.47 | $292.64 | $0.00 | $521.73 | $93,087.84 |
| 222 | $93,087.84 | $292.64 | $0.00 | $526.33 | $93,906.81 |
| 223 | $93,906.81 | $292.64 | $0.00 | $530.96 | $94,730.41 |
| 224 | $94,730.41 | $292.64 | $0.00 | $535.62 | $95,558.67 |
| 225 | $95,558.67 | $292.64 | $0.00 | $540.30 | $96,391.61 |
| 226 | $96,391.61 | $292.64 | $0.00 | $545.01 | $97,229.26 |
| 227 | $97,229.26 | $292.64 | $0.00 | $549.75 | $98,071.65 |
| 228 | $98,071.65 | $292.64 | $0.00 | $554.51 | $98,918.80 |
| 229 | $98,918.80 | $292.64 | $36,024.20 | $559.30 | $63,746.54 |
| 230 | $63,746.54 | $292.64 | $0.00 | $360.43 | $64,399.61 |
| 231 | $64,399.61 | $292.64 | $0.00 | $364.12 | $65,056.37 |
| 232 | $65,056.37 | $292.64 | $0.00 | $367.84 | $65,716.85 |
| 233 | $65,716.85 | $292.64 | $0.00 | $371.57 | $66,381.06 |
| 234 | $66,381.06 | $292.64 | $0.00 | $375.33 | $67,049.03 |
| 235 | $67,049.03 | $292.64 | $0.00 | $379.10 | $67,720.77 |
| 236 | $67,720.77 | $292.64 | $0.00 | $382.90 | $68,396.31 |
| 237 | $68,396.31 | $292.64 | $0.00 | $386.72 | $69,075.67 |
| 238 | $69,075.67 | $292.64 | $0.00 | $390.56 | $69,758.87 |
| 239 | $69,758.87 | $292.64 | $0.00 | $394.43 | $70,445.94 |
| 240 | $70,445.94 | $292.64 | $0.00 | $398.31 | $71,136.89 |
| 241 | $71,136.89 | $292.64 | $37,825.41 | $402.22 | $34,006.34 |
| 242 | $34,006.34 | $292.64 | $0.00 | $192.28 | $34,491.26 |
| 243 | $34,491.26 | $292.64 | $0.00 | $195.02 | $34,978.92 |
| 244 | $34,978.92 | $292.64 | $0.00 | $197.78 | $35,469.34 |
| 245 | $35,469.34 | $292.64 | $0.00 | $200.55 | $35,962.53 |
| 246 | $35,962.53 | $292.64 | $0.00 | $203.34 | $36,458.51 |
| 247 | $36,458.51 | $292.64 | $0.00 | $206.14 | $36,957.29 |
| 248 | $36,957.29 | $292.64 | $0.00 | $208.96 | $37,458.89 |
| 249 | $37,458.89 | $292.64 | $0.00 | $211.80 | $37,963.33 |
| 250 | $37,963.33 | $292.64 | $0.00 | $214.65 | $38,470.62 |
| 251 | $38,470.62 | $292.64 | $0.00 | $217.52 | $38,980.78 |
| 252 | $38,980.78 | $292.64 | $0.00 | $220.40 | $39,493.82 |
| 253 | $39,493.82 | $0.00 | $39,716.68 | $223.30 | $0.44 |