How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $58,539 |
| Monthly savings required | $463 |
How much will it cost to send your child to Dakota State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $234,156.26 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $463.38 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 | $22,574.00 |
| 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 Dakota State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $463.38 | $0.00 | $0.00 | $463.38 |
| 2 | $463.38 | $463.38 | $0.00 | $2.62 | $929.38 |
| 3 | $929.38 | $463.38 | $0.00 | $5.25 | $1,398.01 |
| 4 | $1,398.01 | $463.38 | $0.00 | $7.90 | $1,869.29 |
| 5 | $1,869.29 | $463.38 | $0.00 | $10.57 | $2,343.24 |
| 6 | $2,343.24 | $463.38 | $0.00 | $13.25 | $2,819.87 |
| 7 | $2,819.87 | $463.38 | $0.00 | $15.94 | $3,299.19 |
| 8 | $3,299.19 | $463.38 | $0.00 | $18.65 | $3,781.22 |
| 9 | $3,781.22 | $463.38 | $0.00 | $21.38 | $4,265.98 |
| 10 | $4,265.98 | $463.38 | $0.00 | $24.12 | $4,753.48 |
| 11 | $4,753.48 | $463.38 | $0.00 | $26.88 | $5,243.74 |
| 12 | $5,243.74 | $463.38 | $0.00 | $29.65 | $5,736.77 |
| 13 | $5,736.77 | $463.38 | $0.00 | $32.44 | $6,232.59 |
| 14 | $6,232.59 | $463.38 | $0.00 | $35.24 | $6,731.21 |
| 15 | $6,731.21 | $463.38 | $0.00 | $38.06 | $7,232.65 |
| 16 | $7,232.65 | $463.38 | $0.00 | $40.89 | $7,736.92 |
| 17 | $7,736.92 | $463.38 | $0.00 | $43.75 | $8,244.05 |
| 18 | $8,244.05 | $463.38 | $0.00 | $46.61 | $8,754.04 |
| 19 | $8,754.04 | $463.38 | $0.00 | $49.50 | $9,266.92 |
| 20 | $9,266.92 | $463.38 | $0.00 | $52.40 | $9,782.70 |
| 21 | $9,782.70 | $463.38 | $0.00 | $55.31 | $10,301.39 |
| 22 | $10,301.39 | $463.38 | $0.00 | $58.25 | $10,823.02 |
| 23 | $10,823.02 | $463.38 | $0.00 | $61.19 | $11,347.59 |
| 24 | $11,347.59 | $463.38 | $0.00 | $64.16 | $11,875.13 |
| 25 | $11,875.13 | $463.38 | $0.00 | $67.14 | $12,405.65 |
| 26 | $12,405.65 | $463.38 | $0.00 | $70.14 | $12,939.17 |
| 27 | $12,939.17 | $463.38 | $0.00 | $73.16 | $13,475.71 |
| 28 | $13,475.71 | $463.38 | $0.00 | $76.19 | $14,015.28 |
| 29 | $14,015.28 | $463.38 | $0.00 | $79.24 | $14,557.90 |
| 30 | $14,557.90 | $463.38 | $0.00 | $82.31 | $15,103.59 |
| 31 | $15,103.59 | $463.38 | $0.00 | $85.40 | $15,652.37 |
| 32 | $15,652.37 | $463.38 | $0.00 | $88.50 | $16,204.25 |
| 33 | $16,204.25 | $463.38 | $0.00 | $91.62 | $16,759.25 |
| 34 | $16,759.25 | $463.38 | $0.00 | $94.76 | $17,317.39 |
| 35 | $17,317.39 | $463.38 | $0.00 | $97.92 | $17,878.69 |
| 36 | $17,878.69 | $463.38 | $0.00 | $101.09 | $18,443.16 |
| 37 | $18,443.16 | $463.38 | $0.00 | $104.28 | $19,010.82 |
| 38 | $19,010.82 | $463.38 | $0.00 | $107.49 | $19,581.69 |
| 39 | $19,581.69 | $463.38 | $0.00 | $110.72 | $20,155.79 |
| 40 | $20,155.79 | $463.38 | $0.00 | $113.96 | $20,733.13 |
| 41 | $20,733.13 | $463.38 | $0.00 | $117.23 | $21,313.74 |
| 42 | $21,313.74 | $463.38 | $0.00 | $120.51 | $21,897.63 |
| 43 | $21,897.63 | $463.38 | $0.00 | $123.81 | $22,484.82 |
| 44 | $22,484.82 | $463.38 | $0.00 | $127.13 | $23,075.33 |
| 45 | $23,075.33 | $463.38 | $0.00 | $130.47 | $23,669.18 |
| 46 | $23,669.18 | $463.38 | $0.00 | $133.83 | $24,266.39 |
| 47 | $24,266.39 | $463.38 | $0.00 | $137.21 | $24,866.98 |
| 48 | $24,866.98 | $463.38 | $0.00 | $140.60 | $25,470.96 |
| 49 | $25,470.96 | $463.38 | $0.00 | $144.02 | $26,078.36 |
| 50 | $26,078.36 | $463.38 | $0.00 | $147.45 | $26,689.19 |
| 51 | $26,689.19 | $463.38 | $0.00 | $150.90 | $27,303.47 |
| 52 | $27,303.47 | $463.38 | $0.00 | $154.38 | $27,921.23 |
| 53 | $27,921.23 | $463.38 | $0.00 | $157.87 | $28,542.48 |
| 54 | $28,542.48 | $463.38 | $0.00 | $161.38 | $29,167.24 |
| 55 | $29,167.24 | $463.38 | $0.00 | $164.92 | $29,795.54 |
| 56 | $29,795.54 | $463.38 | $0.00 | $168.47 | $30,427.39 |
| 57 | $30,427.39 | $463.38 | $0.00 | $172.04 | $31,062.81 |
| 58 | $31,062.81 | $463.38 | $0.00 | $175.63 | $31,701.82 |
| 59 | $31,701.82 | $463.38 | $0.00 | $179.25 | $32,344.45 |
| 60 | $32,344.45 | $463.38 | $0.00 | $182.88 | $32,990.71 |
| 61 | $32,990.71 | $463.38 | $0.00 | $186.53 | $33,640.62 |
| 62 | $33,640.62 | $463.38 | $0.00 | $190.21 | $34,294.21 |
| 63 | $34,294.21 | $463.38 | $0.00 | $193.90 | $34,951.49 |
| 64 | $34,951.49 | $463.38 | $0.00 | $197.62 | $35,612.49 |
| 65 | $35,612.49 | $463.38 | $0.00 | $201.36 | $36,277.23 |
| 66 | $36,277.23 | $463.38 | $0.00 | $205.12 | $36,945.73 |
| 67 | $36,945.73 | $463.38 | $0.00 | $208.90 | $37,618.01 |
| 68 | $37,618.01 | $463.38 | $0.00 | $212.70 | $38,294.09 |
| 69 | $38,294.09 | $463.38 | $0.00 | $216.52 | $38,973.99 |
| 70 | $38,973.99 | $463.38 | $0.00 | $220.36 | $39,657.73 |
| 71 | $39,657.73 | $463.38 | $0.00 | $224.23 | $40,345.34 |
| 72 | $40,345.34 | $463.38 | $0.00 | $228.12 | $41,036.84 |
| 73 | $41,036.84 | $463.38 | $0.00 | $232.03 | $41,732.25 |
| 74 | $41,732.25 | $463.38 | $0.00 | $235.96 | $42,431.59 |
| 75 | $42,431.59 | $463.38 | $0.00 | $239.91 | $43,134.88 |
| 76 | $43,134.88 | $463.38 | $0.00 | $243.89 | $43,842.15 |
| 77 | $43,842.15 | $463.38 | $0.00 | $247.89 | $44,553.42 |
| 78 | $44,553.42 | $463.38 | $0.00 | $251.91 | $45,268.71 |
| 79 | $45,268.71 | $463.38 | $0.00 | $255.96 | $45,988.05 |
| 80 | $45,988.05 | $463.38 | $0.00 | $260.02 | $46,711.45 |
| 81 | $46,711.45 | $463.38 | $0.00 | $264.11 | $47,438.94 |
| 82 | $47,438.94 | $463.38 | $0.00 | $268.23 | $48,170.55 |
| 83 | $48,170.55 | $463.38 | $0.00 | $272.36 | $48,906.29 |
| 84 | $48,906.29 | $463.38 | $0.00 | $276.52 | $49,646.19 |
| 85 | $49,646.19 | $463.38 | $0.00 | $280.71 | $50,390.28 |
| 86 | $50,390.28 | $463.38 | $0.00 | $284.91 | $51,138.57 |
| 87 | $51,138.57 | $463.38 | $0.00 | $289.14 | $51,891.09 |
| 88 | $51,891.09 | $463.38 | $0.00 | $293.40 | $52,647.87 |
| 89 | $52,647.87 | $463.38 | $0.00 | $297.68 | $53,408.93 |
| 90 | $53,408.93 | $463.38 | $0.00 | $301.98 | $54,174.29 |
| 91 | $54,174.29 | $463.38 | $0.00 | $306.31 | $54,943.98 |
| 92 | $54,943.98 | $463.38 | $0.00 | $310.66 | $55,718.02 |
| 93 | $55,718.02 | $463.38 | $0.00 | $315.04 | $56,496.44 |
| 94 | $56,496.44 | $463.38 | $0.00 | $319.44 | $57,279.26 |
| 95 | $57,279.26 | $463.38 | $0.00 | $323.87 | $58,066.51 |
| 96 | $58,066.51 | $463.38 | $0.00 | $328.32 | $58,858.21 |
| 97 | $58,858.21 | $463.38 | $0.00 | $332.79 | $59,654.38 |
| 98 | $59,654.38 | $463.38 | $0.00 | $337.29 | $60,455.05 |
| 99 | $60,455.05 | $463.38 | $0.00 | $341.82 | $61,260.25 |
| 100 | $61,260.25 | $463.38 | $0.00 | $346.37 | $62,070.00 |
| 101 | $62,070.00 | $463.38 | $0.00 | $350.95 | $62,884.33 |
| 102 | $62,884.33 | $463.38 | $0.00 | $355.56 | $63,703.27 |
| 103 | $63,703.27 | $463.38 | $0.00 | $360.19 | $64,526.84 |
| 104 | $64,526.84 | $463.38 | $0.00 | $364.84 | $65,355.06 |
| 105 | $65,355.06 | $463.38 | $0.00 | $369.53 | $66,187.97 |
| 106 | $66,187.97 | $463.38 | $0.00 | $374.24 | $67,025.59 |
| 107 | $67,025.59 | $463.38 | $0.00 | $378.97 | $67,867.94 |
| 108 | $67,867.94 | $463.38 | $0.00 | $383.74 | $68,715.06 |
| 109 | $68,715.06 | $463.38 | $0.00 | $388.52 | $69,566.96 |
| 110 | $69,566.96 | $463.38 | $0.00 | $393.34 | $70,423.68 |
| 111 | $70,423.68 | $463.38 | $0.00 | $398.19 | $71,285.25 |
| 112 | $71,285.25 | $463.38 | $0.00 | $403.06 | $72,151.69 |
| 113 | $72,151.69 | $463.38 | $0.00 | $407.96 | $73,023.03 |
| 114 | $73,023.03 | $463.38 | $0.00 | $412.88 | $73,899.29 |
| 115 | $73,899.29 | $463.38 | $0.00 | $417.84 | $74,780.51 |
| 116 | $74,780.51 | $463.38 | $0.00 | $422.82 | $75,666.71 |
| 117 | $75,666.71 | $463.38 | $0.00 | $427.83 | $76,557.92 |
| 118 | $76,557.92 | $463.38 | $0.00 | $432.87 | $77,454.17 |
| 119 | $77,454.17 | $463.38 | $0.00 | $437.94 | $78,355.49 |
| 120 | $78,355.49 | $463.38 | $0.00 | $443.03 | $79,261.90 |
| 121 | $79,261.90 | $463.38 | $0.00 | $448.16 | $80,173.44 |
| 122 | $80,173.44 | $463.38 | $0.00 | $453.31 | $81,090.13 |
| 123 | $81,090.13 | $463.38 | $0.00 | $458.50 | $82,012.01 |
| 124 | $82,012.01 | $463.38 | $0.00 | $463.71 | $82,939.10 |
| 125 | $82,939.10 | $463.38 | $0.00 | $468.95 | $83,871.43 |
| 126 | $83,871.43 | $463.38 | $0.00 | $474.22 | $84,809.03 |
| 127 | $84,809.03 | $463.38 | $0.00 | $479.52 | $85,751.93 |
| 128 | $85,751.93 | $463.38 | $0.00 | $484.85 | $86,700.16 |
| 129 | $86,700.16 | $463.38 | $0.00 | $490.22 | $87,653.76 |
| 130 | $87,653.76 | $463.38 | $0.00 | $495.61 | $88,612.75 |
| 131 | $88,612.75 | $463.38 | $0.00 | $501.03 | $89,577.16 |
| 132 | $89,577.16 | $463.38 | $0.00 | $506.48 | $90,547.02 |
| 133 | $90,547.02 | $463.38 | $0.00 | $511.97 | $91,522.37 |
| 134 | $91,522.37 | $463.38 | $0.00 | $517.48 | $92,503.23 |
| 135 | $92,503.23 | $463.38 | $0.00 | $523.03 | $93,489.64 |
| 136 | $93,489.64 | $463.38 | $0.00 | $528.60 | $94,481.62 |
| 137 | $94,481.62 | $463.38 | $0.00 | $534.21 | $95,479.21 |
| 138 | $95,479.21 | $463.38 | $0.00 | $539.85 | $96,482.44 |
| 139 | $96,482.44 | $463.38 | $0.00 | $545.53 | $97,491.35 |
| 140 | $97,491.35 | $463.38 | $0.00 | $551.23 | $98,505.96 |
| 141 | $98,505.96 | $463.38 | $0.00 | $556.97 | $99,526.31 |
| 142 | $99,526.31 | $463.38 | $0.00 | $562.74 | $100,552.43 |
| 143 | $100,552.43 | $463.38 | $0.00 | $568.54 | $101,584.35 |
| 144 | $101,584.35 | $463.38 | $0.00 | $574.37 | $102,622.10 |
| 145 | $102,622.10 | $463.38 | $0.00 | $580.24 | $103,665.72 |
| 146 | $103,665.72 | $463.38 | $0.00 | $586.14 | $104,715.24 |
| 147 | $104,715.24 | $463.38 | $0.00 | $592.08 | $105,770.70 |
| 148 | $105,770.70 | $463.38 | $0.00 | $598.04 | $106,832.12 |
| 149 | $106,832.12 | $463.38 | $0.00 | $604.04 | $107,899.54 |
| 150 | $107,899.54 | $463.38 | $0.00 | $610.08 | $108,973.00 |
| 151 | $108,973.00 | $463.38 | $0.00 | $616.15 | $110,052.53 |
| 152 | $110,052.53 | $463.38 | $0.00 | $622.25 | $111,138.16 |
| 153 | $111,138.16 | $463.38 | $0.00 | $628.39 | $112,229.93 |
| 154 | $112,229.93 | $463.38 | $0.00 | $634.56 | $113,327.87 |
| 155 | $113,327.87 | $463.38 | $0.00 | $640.77 | $114,432.02 |
| 156 | $114,432.02 | $463.38 | $0.00 | $647.02 | $115,542.42 |
| 157 | $115,542.42 | $463.38 | $0.00 | $653.29 | $116,659.09 |
| 158 | $116,659.09 | $463.38 | $0.00 | $659.61 | $117,782.08 |
| 159 | $117,782.08 | $463.38 | $0.00 | $665.96 | $118,911.42 |
| 160 | $118,911.42 | $463.38 | $0.00 | $672.34 | $120,047.14 |
| 161 | $120,047.14 | $463.38 | $0.00 | $678.76 | $121,189.28 |
| 162 | $121,189.28 | $463.38 | $0.00 | $685.22 | $122,337.88 |
| 163 | $122,337.88 | $463.38 | $0.00 | $691.72 | $123,492.98 |
| 164 | $123,492.98 | $463.38 | $0.00 | $698.25 | $124,654.61 |
| 165 | $124,654.61 | $463.38 | $0.00 | $704.82 | $125,822.81 |
| 166 | $125,822.81 | $463.38 | $0.00 | $711.42 | $126,997.61 |
| 167 | $126,997.61 | $463.38 | $0.00 | $718.06 | $128,179.05 |
| 168 | $128,179.05 | $463.38 | $0.00 | $724.74 | $129,367.17 |
| 169 | $129,367.17 | $463.38 | $0.00 | $731.46 | $130,562.01 |
| 170 | $130,562.01 | $463.38 | $0.00 | $738.22 | $131,763.61 |
| 171 | $131,763.61 | $463.38 | $0.00 | $745.01 | $132,972.00 |
| 172 | $132,972.00 | $463.38 | $0.00 | $751.84 | $134,187.22 |
| 173 | $134,187.22 | $463.38 | $0.00 | $758.71 | $135,409.31 |
| 174 | $135,409.31 | $463.38 | $0.00 | $765.62 | $136,638.31 |
| 175 | $136,638.31 | $463.38 | $0.00 | $772.57 | $137,874.26 |
| 176 | $137,874.26 | $463.38 | $0.00 | $779.56 | $139,117.20 |
| 177 | $139,117.20 | $463.38 | $0.00 | $786.59 | $140,367.17 |
| 178 | $140,367.17 | $463.38 | $0.00 | $793.66 | $141,624.21 |
| 179 | $141,624.21 | $463.38 | $0.00 | $800.76 | $142,888.35 |
| 180 | $142,888.35 | $463.38 | $0.00 | $807.91 | $144,159.64 |
| 181 | $144,159.64 | $463.38 | $0.00 | $815.10 | $145,438.12 |
| 182 | $145,438.12 | $463.38 | $0.00 | $822.33 | $146,723.83 |
| 183 | $146,723.83 | $463.38 | $0.00 | $829.60 | $148,016.81 |
| 184 | $148,016.81 | $463.38 | $0.00 | $836.91 | $149,317.10 |
| 185 | $149,317.10 | $463.38 | $0.00 | $844.26 | $150,624.74 |
| 186 | $150,624.74 | $463.38 | $0.00 | $851.65 | $151,939.77 |
| 187 | $151,939.77 | $463.38 | $0.00 | $859.09 | $153,262.24 |
| 188 | $153,262.24 | $463.38 | $0.00 | $866.57 | $154,592.19 |
| 189 | $154,592.19 | $463.38 | $0.00 | $874.09 | $155,929.66 |
| 190 | $155,929.66 | $463.38 | $0.00 | $881.65 | $157,274.69 |
| 191 | $157,274.69 | $463.38 | $0.00 | $889.25 | $158,627.32 |
| 192 | $158,627.32 | $463.38 | $0.00 | $896.90 | $159,987.60 |
| 193 | $159,987.60 | $463.38 | $0.00 | $904.59 | $161,355.57 |
| 194 | $161,355.57 | $463.38 | $0.00 | $912.33 | $162,731.28 |
| 195 | $162,731.28 | $463.38 | $0.00 | $920.11 | $164,114.77 |
| 196 | $164,114.77 | $463.38 | $0.00 | $927.93 | $165,506.08 |
| 197 | $165,506.08 | $463.38 | $0.00 | $935.80 | $166,905.26 |
| 198 | $166,905.26 | $463.38 | $0.00 | $943.71 | $168,312.35 |
| 199 | $168,312.35 | $463.38 | $0.00 | $951.66 | $169,727.39 |
| 200 | $169,727.39 | $463.38 | $0.00 | $959.66 | $171,150.43 |
| 201 | $171,150.43 | $463.38 | $0.00 | $967.71 | $172,581.52 |
| 202 | $172,581.52 | $463.38 | $0.00 | $975.80 | $174,020.70 |
| 203 | $174,020.70 | $463.38 | $0.00 | $983.94 | $175,468.02 |
| 204 | $175,468.02 | $463.38 | $0.00 | $992.12 | $176,923.52 |
| 205 | $176,923.52 | $463.38 | $0.00 | $1,000.35 | $178,387.25 |
| 206 | $178,387.25 | $463.38 | $0.00 | $1,008.63 | $179,859.26 |
| 207 | $179,859.26 | $463.38 | $0.00 | $1,016.95 | $181,339.59 |
| 208 | $181,339.59 | $463.38 | $0.00 | $1,025.32 | $182,828.29 |
| 209 | $182,828.29 | $463.38 | $0.00 | $1,033.74 | $184,325.41 |
| 210 | $184,325.41 | $463.38 | $0.00 | $1,042.20 | $185,830.99 |
| 211 | $185,830.99 | $463.38 | $0.00 | $1,050.72 | $187,345.09 |
| 212 | $187,345.09 | $463.38 | $0.00 | $1,059.28 | $188,867.75 |
| 213 | $188,867.75 | $463.38 | $0.00 | $1,067.89 | $190,399.02 |
| 214 | $190,399.02 | $463.38 | $0.00 | $1,076.54 | $191,938.94 |
| 215 | $191,938.94 | $463.38 | $0.00 | $1,085.25 | $193,487.57 |
| 216 | $193,487.57 | $463.38 | $0.00 | $1,094.01 | $195,044.96 |
| 217 | $195,044.96 | $463.38 | $54,327.02 | $1,102.81 | $142,284.13 |
| 218 | $142,284.13 | $463.38 | $0.00 | $804.50 | $143,552.01 |
| 219 | $143,552.01 | $463.38 | $0.00 | $811.66 | $144,827.05 |
| 220 | $144,827.05 | $463.38 | $0.00 | $818.87 | $146,109.30 |
| 221 | $146,109.30 | $463.38 | $0.00 | $826.12 | $147,398.80 |
| 222 | $147,398.80 | $463.38 | $0.00 | $833.41 | $148,695.59 |
| 223 | $148,695.59 | $463.38 | $0.00 | $840.75 | $149,999.72 |
| 224 | $149,999.72 | $463.38 | $0.00 | $848.12 | $151,311.22 |
| 225 | $151,311.22 | $463.38 | $0.00 | $855.54 | $152,630.14 |
| 226 | $152,630.14 | $463.38 | $0.00 | $862.99 | $153,956.51 |
| 227 | $153,956.51 | $463.38 | $0.00 | $870.49 | $155,290.38 |
| 228 | $155,290.38 | $463.38 | $0.00 | $878.03 | $156,631.79 |
| 229 | $156,631.79 | $463.38 | $57,043.37 | $885.62 | $100,937.42 |
| 230 | $100,937.42 | $463.38 | $0.00 | $570.71 | $101,971.51 |
| 231 | $101,971.51 | $463.38 | $0.00 | $576.56 | $103,011.45 |
| 232 | $103,011.45 | $463.38 | $0.00 | $582.44 | $104,057.27 |
| 233 | $104,057.27 | $463.38 | $0.00 | $588.35 | $105,109.00 |
| 234 | $105,109.00 | $463.38 | $0.00 | $594.30 | $106,166.68 |
| 235 | $106,166.68 | $463.38 | $0.00 | $600.28 | $107,230.34 |
| 236 | $107,230.34 | $463.38 | $0.00 | $606.30 | $108,300.02 |
| 237 | $108,300.02 | $463.38 | $0.00 | $612.34 | $109,375.74 |
| 238 | $109,375.74 | $463.38 | $0.00 | $618.43 | $110,457.55 |
| 239 | $110,457.55 | $463.38 | $0.00 | $624.54 | $111,545.47 |
| 240 | $111,545.47 | $463.38 | $0.00 | $630.69 | $112,639.54 |
| 241 | $112,639.54 | $463.38 | $59,895.54 | $636.88 | $53,844.26 |
| 242 | $53,844.26 | $463.38 | $0.00 | $304.44 | $54,612.08 |
| 243 | $54,612.08 | $463.38 | $0.00 | $308.78 | $55,384.24 |
| 244 | $55,384.24 | $463.38 | $0.00 | $313.15 | $56,160.77 |
| 245 | $56,160.77 | $463.38 | $0.00 | $317.54 | $56,941.69 |
| 246 | $56,941.69 | $463.38 | $0.00 | $321.96 | $57,727.03 |
| 247 | $57,727.03 | $463.38 | $0.00 | $326.40 | $58,516.81 |
| 248 | $58,516.81 | $463.38 | $0.00 | $330.86 | $59,311.05 |
| 249 | $59,311.05 | $463.38 | $0.00 | $335.35 | $60,109.78 |
| 250 | $60,109.78 | $463.38 | $0.00 | $339.87 | $60,913.03 |
| 251 | $60,913.03 | $463.38 | $0.00 | $344.41 | $61,720.82 |
| 252 | $61,720.82 | $463.38 | $0.00 | $348.98 | $62,533.18 |
| 253 | $62,533.18 | $0.00 | $62,890.32 | $353.57 | ($3.57) |