| Estimated Annual Cost in 2042 | $83,392 |
| Monthly savings required | $659 |
How much will it cost to send your child to Black Hills State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $333,569.08 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $659.08 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 | $22,228.00 |
| 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 Black Hills State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $659.08 | $0.00 | $0.00 | $659.08 |
| 2 | $659.08 | $659.08 | $0.00 | $3.73 | $1,321.89 |
| 3 | $1,321.89 | $659.08 | $0.00 | $7.47 | $1,988.44 |
| 4 | $1,988.44 | $659.08 | $0.00 | $11.24 | $2,658.76 |
| 5 | $2,658.76 | $659.08 | $0.00 | $15.03 | $3,332.87 |
| 6 | $3,332.87 | $659.08 | $0.00 | $18.84 | $4,010.79 |
| 7 | $4,010.79 | $659.08 | $0.00 | $22.68 | $4,692.55 |
| 8 | $4,692.55 | $659.08 | $0.00 | $26.53 | $5,378.16 |
| 9 | $5,378.16 | $659.08 | $0.00 | $30.41 | $6,067.65 |
| 10 | $6,067.65 | $659.08 | $0.00 | $34.31 | $6,761.04 |
| 11 | $6,761.04 | $659.08 | $0.00 | $38.23 | $7,458.35 |
| 12 | $7,458.35 | $659.08 | $0.00 | $42.17 | $8,159.60 |
| 13 | $8,159.60 | $659.08 | $0.00 | $46.14 | $8,864.82 |
| 14 | $8,864.82 | $659.08 | $0.00 | $50.12 | $9,574.02 |
| 15 | $9,574.02 | $659.08 | $0.00 | $54.13 | $10,287.23 |
| 16 | $10,287.23 | $659.08 | $0.00 | $58.17 | $11,004.48 |
| 17 | $11,004.48 | $659.08 | $0.00 | $62.22 | $11,725.78 |
| 18 | $11,725.78 | $659.08 | $0.00 | $66.30 | $12,451.16 |
| 19 | $12,451.16 | $659.08 | $0.00 | $70.40 | $13,180.64 |
| 20 | $13,180.64 | $659.08 | $0.00 | $74.53 | $13,914.25 |
| 21 | $13,914.25 | $659.08 | $0.00 | $78.67 | $14,652.00 |
| 22 | $14,652.00 | $659.08 | $0.00 | $82.84 | $15,393.92 |
| 23 | $15,393.92 | $659.08 | $0.00 | $87.04 | $16,140.04 |
| 24 | $16,140.04 | $659.08 | $0.00 | $91.26 | $16,890.38 |
| 25 | $16,890.38 | $659.08 | $0.00 | $95.50 | $17,644.96 |
| 26 | $17,644.96 | $659.08 | $0.00 | $99.77 | $18,403.81 |
| 27 | $18,403.81 | $659.08 | $0.00 | $104.06 | $19,166.95 |
| 28 | $19,166.95 | $659.08 | $0.00 | $108.37 | $19,934.40 |
| 29 | $19,934.40 | $659.08 | $0.00 | $112.71 | $20,706.19 |
| 30 | $20,706.19 | $659.08 | $0.00 | $117.08 | $21,482.35 |
| 31 | $21,482.35 | $659.08 | $0.00 | $121.46 | $22,262.89 |
| 32 | $22,262.89 | $659.08 | $0.00 | $125.88 | $23,047.85 |
| 33 | $23,047.85 | $659.08 | $0.00 | $130.32 | $23,837.25 |
| 34 | $23,837.25 | $659.08 | $0.00 | $134.78 | $24,631.11 |
| 35 | $24,631.11 | $659.08 | $0.00 | $139.27 | $25,429.46 |
| 36 | $25,429.46 | $659.08 | $0.00 | $143.78 | $26,232.32 |
| 37 | $26,232.32 | $659.08 | $0.00 | $148.32 | $27,039.72 |
| 38 | $27,039.72 | $659.08 | $0.00 | $152.89 | $27,851.69 |
| 39 | $27,851.69 | $659.08 | $0.00 | $157.48 | $28,668.25 |
| 40 | $28,668.25 | $659.08 | $0.00 | $162.09 | $29,489.42 |
| 41 | $29,489.42 | $659.08 | $0.00 | $166.74 | $30,315.24 |
| 42 | $30,315.24 | $659.08 | $0.00 | $171.41 | $31,145.73 |
| 43 | $31,145.73 | $659.08 | $0.00 | $176.10 | $31,980.91 |
| 44 | $31,980.91 | $659.08 | $0.00 | $180.82 | $32,820.81 |
| 45 | $32,820.81 | $659.08 | $0.00 | $185.57 | $33,665.46 |
| 46 | $33,665.46 | $659.08 | $0.00 | $190.35 | $34,514.89 |
| 47 | $34,514.89 | $659.08 | $0.00 | $195.15 | $35,369.12 |
| 48 | $35,369.12 | $659.08 | $0.00 | $199.98 | $36,228.18 |
| 49 | $36,228.18 | $659.08 | $0.00 | $204.84 | $37,092.10 |
| 50 | $37,092.10 | $659.08 | $0.00 | $209.72 | $37,960.90 |
| 51 | $37,960.90 | $659.08 | $0.00 | $214.64 | $38,834.62 |
| 52 | $38,834.62 | $659.08 | $0.00 | $219.58 | $39,713.28 |
| 53 | $39,713.28 | $659.08 | $0.00 | $224.54 | $40,596.90 |
| 54 | $40,596.90 | $659.08 | $0.00 | $229.54 | $41,485.52 |
| 55 | $41,485.52 | $659.08 | $0.00 | $234.57 | $42,379.17 |
| 56 | $42,379.17 | $659.08 | $0.00 | $239.62 | $43,277.87 |
| 57 | $43,277.87 | $659.08 | $0.00 | $244.70 | $44,181.65 |
| 58 | $44,181.65 | $659.08 | $0.00 | $249.81 | $45,090.54 |
| 59 | $45,090.54 | $659.08 | $0.00 | $254.95 | $46,004.57 |
| 60 | $46,004.57 | $659.08 | $0.00 | $260.12 | $46,923.77 |
| 61 | $46,923.77 | $659.08 | $0.00 | $265.31 | $47,848.16 |
| 62 | $47,848.16 | $659.08 | $0.00 | $270.54 | $48,777.78 |
| 63 | $48,777.78 | $659.08 | $0.00 | $275.80 | $49,712.66 |
| 64 | $49,712.66 | $659.08 | $0.00 | $281.08 | $50,652.82 |
| 65 | $50,652.82 | $659.08 | $0.00 | $286.40 | $51,598.30 |
| 66 | $51,598.30 | $659.08 | $0.00 | $291.74 | $52,549.12 |
| 67 | $52,549.12 | $659.08 | $0.00 | $297.12 | $53,505.32 |
| 68 | $53,505.32 | $659.08 | $0.00 | $302.53 | $54,466.93 |
| 69 | $54,466.93 | $659.08 | $0.00 | $307.96 | $55,433.97 |
| 70 | $55,433.97 | $659.08 | $0.00 | $313.43 | $56,406.48 |
| 71 | $56,406.48 | $659.08 | $0.00 | $318.93 | $57,384.49 |
| 72 | $57,384.49 | $659.08 | $0.00 | $324.46 | $58,368.03 |
| 73 | $58,368.03 | $659.08 | $0.00 | $330.02 | $59,357.13 |
| 74 | $59,357.13 | $659.08 | $0.00 | $335.61 | $60,351.82 |
| 75 | $60,351.82 | $659.08 | $0.00 | $341.24 | $61,352.14 |
| 76 | $61,352.14 | $659.08 | $0.00 | $346.89 | $62,358.11 |
| 77 | $62,358.11 | $659.08 | $0.00 | $352.58 | $63,369.77 |
| 78 | $63,369.77 | $659.08 | $0.00 | $358.30 | $64,387.15 |
| 79 | $64,387.15 | $659.08 | $0.00 | $364.05 | $65,410.28 |
| 80 | $65,410.28 | $659.08 | $0.00 | $369.84 | $66,439.20 |
| 81 | $66,439.20 | $659.08 | $0.00 | $375.66 | $67,473.94 |
| 82 | $67,473.94 | $659.08 | $0.00 | $381.51 | $68,514.53 |
| 83 | $68,514.53 | $659.08 | $0.00 | $387.39 | $69,561.00 |
| 84 | $69,561.00 | $659.08 | $0.00 | $393.31 | $70,613.39 |
| 85 | $70,613.39 | $659.08 | $0.00 | $399.26 | $71,671.73 |
| 86 | $71,671.73 | $659.08 | $0.00 | $405.24 | $72,736.05 |
| 87 | $72,736.05 | $659.08 | $0.00 | $411.26 | $73,806.39 |
| 88 | $73,806.39 | $659.08 | $0.00 | $417.31 | $74,882.78 |
| 89 | $74,882.78 | $659.08 | $0.00 | $423.40 | $75,965.26 |
| 90 | $75,965.26 | $659.08 | $0.00 | $429.52 | $77,053.86 |
| 91 | $77,053.86 | $659.08 | $0.00 | $435.67 | $78,148.61 |
| 92 | $78,148.61 | $659.08 | $0.00 | $441.86 | $79,249.55 |
| 93 | $79,249.55 | $659.08 | $0.00 | $448.09 | $80,356.72 |
| 94 | $80,356.72 | $659.08 | $0.00 | $454.35 | $81,470.15 |
| 95 | $81,470.15 | $659.08 | $0.00 | $460.64 | $82,589.87 |
| 96 | $82,589.87 | $659.08 | $0.00 | $466.98 | $83,715.93 |
| 97 | $83,715.93 | $659.08 | $0.00 | $473.34 | $84,848.35 |
| 98 | $84,848.35 | $659.08 | $0.00 | $479.74 | $85,987.17 |
| 99 | $85,987.17 | $659.08 | $0.00 | $486.18 | $87,132.43 |
| 100 | $87,132.43 | $659.08 | $0.00 | $492.66 | $88,284.17 |
| 101 | $88,284.17 | $659.08 | $0.00 | $499.17 | $89,442.42 |
| 102 | $89,442.42 | $659.08 | $0.00 | $505.72 | $90,607.22 |
| 103 | $90,607.22 | $659.08 | $0.00 | $512.31 | $91,778.61 |
| 104 | $91,778.61 | $659.08 | $0.00 | $518.93 | $92,956.62 |
| 105 | $92,956.62 | $659.08 | $0.00 | $525.59 | $94,141.29 |
| 106 | $94,141.29 | $659.08 | $0.00 | $532.29 | $95,332.66 |
| 107 | $95,332.66 | $659.08 | $0.00 | $539.02 | $96,530.76 |
| 108 | $96,530.76 | $659.08 | $0.00 | $545.80 | $97,735.64 |
| 109 | $97,735.64 | $659.08 | $0.00 | $552.61 | $98,947.33 |
| 110 | $98,947.33 | $659.08 | $0.00 | $559.46 | $100,165.87 |
| 111 | $100,165.87 | $659.08 | $0.00 | $566.35 | $101,391.30 |
| 112 | $101,391.30 | $659.08 | $0.00 | $573.28 | $102,623.66 |
| 113 | $102,623.66 | $659.08 | $0.00 | $580.25 | $103,862.99 |
| 114 | $103,862.99 | $659.08 | $0.00 | $587.26 | $105,109.33 |
| 115 | $105,109.33 | $659.08 | $0.00 | $594.30 | $106,362.71 |
| 116 | $106,362.71 | $659.08 | $0.00 | $601.39 | $107,623.18 |
| 117 | $107,623.18 | $659.08 | $0.00 | $608.52 | $108,890.78 |
| 118 | $108,890.78 | $659.08 | $0.00 | $615.68 | $110,165.54 |
| 119 | $110,165.54 | $659.08 | $0.00 | $622.89 | $111,447.51 |
| 120 | $111,447.51 | $659.08 | $0.00 | $630.14 | $112,736.73 |
| 121 | $112,736.73 | $659.08 | $0.00 | $637.43 | $114,033.24 |
| 122 | $114,033.24 | $659.08 | $0.00 | $644.76 | $115,337.08 |
| 123 | $115,337.08 | $659.08 | $0.00 | $652.13 | $116,648.29 |
| 124 | $116,648.29 | $659.08 | $0.00 | $659.55 | $117,966.92 |
| 125 | $117,966.92 | $659.08 | $0.00 | $667.00 | $119,293.00 |
| 126 | $119,293.00 | $659.08 | $0.00 | $674.50 | $120,626.58 |
| 127 | $120,626.58 | $659.08 | $0.00 | $682.04 | $121,967.70 |
| 128 | $121,967.70 | $659.08 | $0.00 | $689.62 | $123,316.40 |
| 129 | $123,316.40 | $659.08 | $0.00 | $697.25 | $124,672.73 |
| 130 | $124,672.73 | $659.08 | $0.00 | $704.92 | $126,036.73 |
| 131 | $126,036.73 | $659.08 | $0.00 | $712.63 | $127,408.44 |
| 132 | $127,408.44 | $659.08 | $0.00 | $720.39 | $128,787.91 |
| 133 | $128,787.91 | $659.08 | $0.00 | $728.19 | $130,175.18 |
| 134 | $130,175.18 | $659.08 | $0.00 | $736.03 | $131,570.29 |
| 135 | $131,570.29 | $659.08 | $0.00 | $743.92 | $132,973.29 |
| 136 | $132,973.29 | $659.08 | $0.00 | $751.85 | $134,384.22 |
| 137 | $134,384.22 | $659.08 | $0.00 | $759.83 | $135,803.13 |
| 138 | $135,803.13 | $659.08 | $0.00 | $767.85 | $137,230.06 |
| 139 | $137,230.06 | $659.08 | $0.00 | $775.92 | $138,665.06 |
| 140 | $138,665.06 | $659.08 | $0.00 | $784.03 | $140,108.17 |
| 141 | $140,108.17 | $659.08 | $0.00 | $792.19 | $141,559.44 |
| 142 | $141,559.44 | $659.08 | $0.00 | $800.40 | $143,018.92 |
| 143 | $143,018.92 | $659.08 | $0.00 | $808.65 | $144,486.65 |
| 144 | $144,486.65 | $659.08 | $0.00 | $816.95 | $145,962.68 |
| 145 | $145,962.68 | $659.08 | $0.00 | $825.29 | $147,447.05 |
| 146 | $147,447.05 | $659.08 | $0.00 | $833.69 | $148,939.82 |
| 147 | $148,939.82 | $659.08 | $0.00 | $842.13 | $150,441.03 |
| 148 | $150,441.03 | $659.08 | $0.00 | $850.62 | $151,950.73 |
| 149 | $151,950.73 | $659.08 | $0.00 | $859.15 | $153,468.96 |
| 150 | $153,468.96 | $659.08 | $0.00 | $867.74 | $154,995.78 |
| 151 | $154,995.78 | $659.08 | $0.00 | $876.37 | $156,531.23 |
| 152 | $156,531.23 | $659.08 | $0.00 | $885.05 | $158,075.36 |
| 153 | $158,075.36 | $659.08 | $0.00 | $893.78 | $159,628.22 |
| 154 | $159,628.22 | $659.08 | $0.00 | $902.56 | $161,189.86 |
| 155 | $161,189.86 | $659.08 | $0.00 | $911.39 | $162,760.33 |
| 156 | $162,760.33 | $659.08 | $0.00 | $920.27 | $164,339.68 |
| 157 | $164,339.68 | $659.08 | $0.00 | $929.20 | $165,927.96 |
| 158 | $165,927.96 | $659.08 | $0.00 | $938.18 | $167,525.22 |
| 159 | $167,525.22 | $659.08 | $0.00 | $947.21 | $169,131.51 |
| 160 | $169,131.51 | $659.08 | $0.00 | $956.29 | $170,746.88 |
| 161 | $170,746.88 | $659.08 | $0.00 | $965.43 | $172,371.39 |
| 162 | $172,371.39 | $659.08 | $0.00 | $974.61 | $174,005.08 |
| 163 | $174,005.08 | $659.08 | $0.00 | $983.85 | $175,648.01 |
| 164 | $175,648.01 | $659.08 | $0.00 | $993.14 | $177,300.23 |
| 165 | $177,300.23 | $659.08 | $0.00 | $1,002.48 | $178,961.79 |
| 166 | $178,961.79 | $659.08 | $0.00 | $1,011.88 | $180,632.75 |
| 167 | $180,632.75 | $659.08 | $0.00 | $1,021.32 | $182,313.15 |
| 168 | $182,313.15 | $659.08 | $0.00 | $1,030.83 | $184,003.06 |
| 169 | $184,003.06 | $659.08 | $0.00 | $1,040.38 | $185,702.52 |
| 170 | $185,702.52 | $659.08 | $0.00 | $1,049.99 | $187,411.59 |
| 171 | $187,411.59 | $659.08 | $0.00 | $1,059.65 | $189,130.32 |
| 172 | $189,130.32 | $659.08 | $0.00 | $1,069.37 | $190,858.77 |
| 173 | $190,858.77 | $659.08 | $0.00 | $1,079.14 | $192,596.99 |
| 174 | $192,596.99 | $659.08 | $0.00 | $1,088.97 | $194,345.04 |
| 175 | $194,345.04 | $659.08 | $0.00 | $1,098.86 | $196,102.98 |
| 176 | $196,102.98 | $659.08 | $0.00 | $1,108.79 | $197,870.85 |
| 177 | $197,870.85 | $659.08 | $0.00 | $1,118.79 | $199,648.72 |
| 178 | $199,648.72 | $659.08 | $0.00 | $1,128.84 | $201,436.64 |
| 179 | $201,436.64 | $659.08 | $0.00 | $1,138.95 | $203,234.67 |
| 180 | $203,234.67 | $659.08 | $0.00 | $1,149.12 | $205,042.87 |
| 181 | $205,042.87 | $659.08 | $0.00 | $1,159.34 | $206,861.29 |
| 182 | $206,861.29 | $659.08 | $0.00 | $1,169.62 | $208,689.99 |
| 183 | $208,689.99 | $659.08 | $0.00 | $1,179.96 | $210,529.03 |
| 184 | $210,529.03 | $659.08 | $0.00 | $1,190.36 | $212,378.47 |
| 185 | $212,378.47 | $659.08 | $0.00 | $1,200.82 | $214,238.37 |
| 186 | $214,238.37 | $659.08 | $0.00 | $1,211.33 | $216,108.78 |
| 187 | $216,108.78 | $659.08 | $0.00 | $1,221.91 | $217,989.77 |
| 188 | $217,989.77 | $659.08 | $0.00 | $1,232.55 | $219,881.40 |
| 189 | $219,881.40 | $659.08 | $0.00 | $1,243.24 | $221,783.72 |
| 190 | $221,783.72 | $659.08 | $0.00 | $1,254.00 | $223,696.80 |
| 191 | $223,696.80 | $659.08 | $0.00 | $1,264.81 | $225,620.69 |
| 192 | $225,620.69 | $659.08 | $0.00 | $1,275.69 | $227,555.46 |
| 193 | $227,555.46 | $659.08 | $0.00 | $1,286.63 | $229,501.17 |
| 194 | $229,501.17 | $659.08 | $0.00 | $1,297.63 | $231,457.88 |
| 195 | $231,457.88 | $659.08 | $0.00 | $1,308.70 | $233,425.66 |
| 196 | $233,425.66 | $659.08 | $0.00 | $1,319.82 | $235,404.56 |
| 197 | $235,404.56 | $659.08 | $0.00 | $1,331.01 | $237,394.65 |
| 198 | $237,394.65 | $659.08 | $0.00 | $1,342.26 | $239,395.99 |
| 199 | $239,395.99 | $659.08 | $0.00 | $1,353.58 | $241,408.65 |
| 200 | $241,408.65 | $659.08 | $0.00 | $1,364.96 | $243,432.69 |
| 201 | $243,432.69 | $659.08 | $0.00 | $1,376.40 | $245,468.17 |
| 202 | $245,468.17 | $659.08 | $0.00 | $1,387.91 | $247,515.16 |
| 203 | $247,515.16 | $659.08 | $0.00 | $1,399.49 | $249,573.73 |
| 204 | $249,573.73 | $659.08 | $0.00 | $1,411.13 | $251,643.94 |
| 205 | $251,643.94 | $659.08 | $0.00 | $1,422.83 | $253,725.85 |
| 206 | $253,725.85 | $659.08 | $0.00 | $1,434.60 | $255,819.53 |
| 207 | $255,819.53 | $659.08 | $0.00 | $1,446.44 | $257,925.05 |
| 208 | $257,925.05 | $659.08 | $0.00 | $1,458.35 | $260,042.48 |
| 209 | $260,042.48 | $659.08 | $0.00 | $1,470.32 | $262,171.88 |
| 210 | $262,171.88 | $659.08 | $0.00 | $1,482.36 | $264,313.32 |
| 211 | $264,313.32 | $659.08 | $0.00 | $1,494.47 | $266,466.87 |
| 212 | $266,466.87 | $659.08 | $0.00 | $1,506.64 | $268,632.59 |
| 213 | $268,632.59 | $659.08 | $0.00 | $1,518.89 | $270,810.56 |
| 214 | $270,810.56 | $659.08 | $0.00 | $1,531.20 | $273,000.84 |
| 215 | $273,000.84 | $659.08 | $0.00 | $1,543.59 | $275,203.51 |
| 216 | $275,203.51 | $659.08 | $0.00 | $1,556.04 | $277,418.63 |
| 217 | $277,418.63 | $659.08 | $75,129.13 | $1,568.57 | $204,517.15 |
| 218 | $204,517.15 | $659.08 | $0.00 | $1,156.37 | $206,332.60 |
| 219 | $206,332.60 | $659.08 | $0.00 | $1,166.63 | $208,158.31 |
| 220 | $208,158.31 | $659.08 | $0.00 | $1,176.96 | $209,994.35 |
| 221 | $209,994.35 | $659.08 | $0.00 | $1,187.34 | $211,840.77 |
| 222 | $211,840.77 | $659.08 | $0.00 | $1,197.78 | $213,697.63 |
| 223 | $213,697.63 | $659.08 | $0.00 | $1,208.28 | $215,564.99 |
| 224 | $215,564.99 | $659.08 | $0.00 | $1,218.84 | $217,442.91 |
| 225 | $217,442.91 | $659.08 | $0.00 | $1,229.45 | $219,331.44 |
| 226 | $219,331.44 | $659.08 | $0.00 | $1,240.13 | $221,230.65 |
| 227 | $221,230.65 | $659.08 | $0.00 | $1,250.87 | $223,140.60 |
| 228 | $223,140.60 | $659.08 | $0.00 | $1,261.67 | $225,061.35 |
| 229 | $225,061.35 | $659.08 | $80,388.17 | $1,272.53 | $146,604.79 |
| 230 | $146,604.79 | $659.08 | $0.00 | $828.92 | $148,092.79 |
| 231 | $148,092.79 | $659.08 | $0.00 | $837.34 | $149,589.21 |
| 232 | $149,589.21 | $659.08 | $0.00 | $845.80 | $151,094.09 |
| 233 | $151,094.09 | $659.08 | $0.00 | $854.31 | $152,607.48 |
| 234 | $152,607.48 | $659.08 | $0.00 | $862.86 | $154,129.42 |
| 235 | $154,129.42 | $659.08 | $0.00 | $871.47 | $155,659.97 |
| 236 | $155,659.97 | $659.08 | $0.00 | $880.12 | $157,199.17 |
| 237 | $157,199.17 | $659.08 | $0.00 | $888.83 | $158,747.08 |
| 238 | $158,747.08 | $659.08 | $0.00 | $897.58 | $160,303.74 |
| 239 | $160,303.74 | $659.08 | $0.00 | $906.38 | $161,869.20 |
| 240 | $161,869.20 | $659.08 | $0.00 | $915.23 | $163,443.51 |
| 241 | $163,443.51 | $659.08 | $86,015.35 | $924.13 | $79,011.37 |
| 242 | $79,011.37 | $659.08 | $0.00 | $446.74 | $80,117.19 |
| 243 | $80,117.19 | $659.08 | $0.00 | $452.99 | $81,229.26 |
| 244 | $81,229.26 | $659.08 | $0.00 | $459.28 | $82,347.62 |
| 245 | $82,347.62 | $659.08 | $0.00 | $465.61 | $83,472.31 |
| 246 | $83,472.31 | $659.08 | $0.00 | $471.96 | $84,603.35 |
| 247 | $84,603.35 | $659.08 | $0.00 | $478.36 | $85,740.79 |
| 248 | $85,740.79 | $659.08 | $0.00 | $484.79 | $86,884.66 |
| 249 | $86,884.66 | $659.08 | $0.00 | $491.26 | $88,035.00 |
| 250 | $88,035.00 | $659.08 | $0.00 | $497.76 | $89,191.84 |
| 251 | $89,191.84 | $659.08 | $0.00 | $504.30 | $90,355.22 |
| 252 | $90,355.22 | $659.08 | $0.00 | $510.88 | $91,525.18 |
| 253 | $91,525.18 | $0.00 | $92,036.42 | $517.50 | $6.26 |