How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $59,268 |
| Monthly savings required | $469 |
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 $237,071.02 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $469.16 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 | $22,855.00 |
| 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 | $469.16 | $0.00 | $0.00 | $469.16 |
| 2 | $469.16 | $469.16 | $0.00 | $2.65 | $940.97 |
| 3 | $940.97 | $469.16 | $0.00 | $5.32 | $1,415.45 |
| 4 | $1,415.45 | $469.16 | $0.00 | $8.00 | $1,892.61 |
| 5 | $1,892.61 | $469.16 | $0.00 | $10.70 | $2,372.47 |
| 6 | $2,372.47 | $469.16 | $0.00 | $13.41 | $2,855.04 |
| 7 | $2,855.04 | $469.16 | $0.00 | $16.14 | $3,340.34 |
| 8 | $3,340.34 | $469.16 | $0.00 | $18.89 | $3,828.39 |
| 9 | $3,828.39 | $469.16 | $0.00 | $21.65 | $4,319.20 |
| 10 | $4,319.20 | $469.16 | $0.00 | $24.42 | $4,812.78 |
| 11 | $4,812.78 | $469.16 | $0.00 | $27.21 | $5,309.15 |
| 12 | $5,309.15 | $469.16 | $0.00 | $30.02 | $5,808.33 |
| 13 | $5,808.33 | $469.16 | $0.00 | $32.84 | $6,310.33 |
| 14 | $6,310.33 | $469.16 | $0.00 | $35.68 | $6,815.17 |
| 15 | $6,815.17 | $469.16 | $0.00 | $38.53 | $7,322.86 |
| 16 | $7,322.86 | $469.16 | $0.00 | $41.40 | $7,833.42 |
| 17 | $7,833.42 | $469.16 | $0.00 | $44.29 | $8,346.87 |
| 18 | $8,346.87 | $469.16 | $0.00 | $47.19 | $8,863.22 |
| 19 | $8,863.22 | $469.16 | $0.00 | $50.11 | $9,382.49 |
| 20 | $9,382.49 | $469.16 | $0.00 | $53.05 | $9,904.70 |
| 21 | $9,904.70 | $469.16 | $0.00 | $56.00 | $10,429.86 |
| 22 | $10,429.86 | $469.16 | $0.00 | $58.97 | $10,957.99 |
| 23 | $10,957.99 | $469.16 | $0.00 | $61.96 | $11,489.11 |
| 24 | $11,489.11 | $469.16 | $0.00 | $64.96 | $12,023.23 |
| 25 | $12,023.23 | $469.16 | $0.00 | $67.98 | $12,560.37 |
| 26 | $12,560.37 | $469.16 | $0.00 | $71.02 | $13,100.55 |
| 27 | $13,100.55 | $469.16 | $0.00 | $74.07 | $13,643.78 |
| 28 | $13,643.78 | $469.16 | $0.00 | $77.14 | $14,190.08 |
| 29 | $14,190.08 | $469.16 | $0.00 | $80.23 | $14,739.47 |
| 30 | $14,739.47 | $469.16 | $0.00 | $83.34 | $15,291.97 |
| 31 | $15,291.97 | $469.16 | $0.00 | $86.46 | $15,847.59 |
| 32 | $15,847.59 | $469.16 | $0.00 | $89.60 | $16,406.35 |
| 33 | $16,406.35 | $469.16 | $0.00 | $92.76 | $16,968.27 |
| 34 | $16,968.27 | $469.16 | $0.00 | $95.94 | $17,533.37 |
| 35 | $17,533.37 | $469.16 | $0.00 | $99.14 | $18,101.67 |
| 36 | $18,101.67 | $469.16 | $0.00 | $102.35 | $18,673.18 |
| 37 | $18,673.18 | $469.16 | $0.00 | $105.58 | $19,247.92 |
| 38 | $19,247.92 | $469.16 | $0.00 | $108.83 | $19,825.91 |
| 39 | $19,825.91 | $469.16 | $0.00 | $112.10 | $20,407.17 |
| 40 | $20,407.17 | $469.16 | $0.00 | $115.39 | $20,991.72 |
| 41 | $20,991.72 | $469.16 | $0.00 | $118.69 | $21,579.57 |
| 42 | $21,579.57 | $469.16 | $0.00 | $122.01 | $22,170.74 |
| 43 | $22,170.74 | $469.16 | $0.00 | $125.36 | $22,765.26 |
| 44 | $22,765.26 | $469.16 | $0.00 | $128.72 | $23,363.14 |
| 45 | $23,363.14 | $469.16 | $0.00 | $132.10 | $23,964.40 |
| 46 | $23,964.40 | $469.16 | $0.00 | $135.50 | $24,569.06 |
| 47 | $24,569.06 | $469.16 | $0.00 | $138.92 | $25,177.14 |
| 48 | $25,177.14 | $469.16 | $0.00 | $142.36 | $25,788.66 |
| 49 | $25,788.66 | $469.16 | $0.00 | $145.81 | $26,403.63 |
| 50 | $26,403.63 | $469.16 | $0.00 | $149.29 | $27,022.08 |
| 51 | $27,022.08 | $469.16 | $0.00 | $152.79 | $27,644.03 |
| 52 | $27,644.03 | $469.16 | $0.00 | $156.30 | $28,269.49 |
| 53 | $28,269.49 | $469.16 | $0.00 | $159.84 | $28,898.49 |
| 54 | $28,898.49 | $469.16 | $0.00 | $163.40 | $29,531.05 |
| 55 | $29,531.05 | $469.16 | $0.00 | $166.97 | $30,167.18 |
| 56 | $30,167.18 | $469.16 | $0.00 | $170.57 | $30,806.91 |
| 57 | $30,806.91 | $469.16 | $0.00 | $174.19 | $31,450.26 |
| 58 | $31,450.26 | $469.16 | $0.00 | $177.82 | $32,097.24 |
| 59 | $32,097.24 | $469.16 | $0.00 | $181.48 | $32,747.88 |
| 60 | $32,747.88 | $469.16 | $0.00 | $185.16 | $33,402.20 |
| 61 | $33,402.20 | $469.16 | $0.00 | $188.86 | $34,060.22 |
| 62 | $34,060.22 | $469.16 | $0.00 | $192.58 | $34,721.96 |
| 63 | $34,721.96 | $469.16 | $0.00 | $196.32 | $35,387.44 |
| 64 | $35,387.44 | $469.16 | $0.00 | $200.09 | $36,056.69 |
| 65 | $36,056.69 | $469.16 | $0.00 | $203.87 | $36,729.72 |
| 66 | $36,729.72 | $469.16 | $0.00 | $207.68 | $37,406.56 |
| 67 | $37,406.56 | $469.16 | $0.00 | $211.50 | $38,087.22 |
| 68 | $38,087.22 | $469.16 | $0.00 | $215.35 | $38,771.73 |
| 69 | $38,771.73 | $469.16 | $0.00 | $219.22 | $39,460.11 |
| 70 | $39,460.11 | $469.16 | $0.00 | $223.11 | $40,152.38 |
| 71 | $40,152.38 | $469.16 | $0.00 | $227.03 | $40,848.57 |
| 72 | $40,848.57 | $469.16 | $0.00 | $230.96 | $41,548.69 |
| 73 | $41,548.69 | $469.16 | $0.00 | $234.92 | $42,252.77 |
| 74 | $42,252.77 | $469.16 | $0.00 | $238.90 | $42,960.83 |
| 75 | $42,960.83 | $469.16 | $0.00 | $242.91 | $43,672.90 |
| 76 | $43,672.90 | $469.16 | $0.00 | $246.93 | $44,388.99 |
| 77 | $44,388.99 | $469.16 | $0.00 | $250.98 | $45,109.13 |
| 78 | $45,109.13 | $469.16 | $0.00 | $255.05 | $45,833.34 |
| 79 | $45,833.34 | $469.16 | $0.00 | $259.15 | $46,561.65 |
| 80 | $46,561.65 | $469.16 | $0.00 | $263.27 | $47,294.08 |
| 81 | $47,294.08 | $469.16 | $0.00 | $267.41 | $48,030.65 |
| 82 | $48,030.65 | $469.16 | $0.00 | $271.57 | $48,771.38 |
| 83 | $48,771.38 | $469.16 | $0.00 | $275.76 | $49,516.30 |
| 84 | $49,516.30 | $469.16 | $0.00 | $279.97 | $50,265.43 |
| 85 | $50,265.43 | $469.16 | $0.00 | $284.21 | $51,018.80 |
| 86 | $51,018.80 | $469.16 | $0.00 | $288.47 | $51,776.43 |
| 87 | $51,776.43 | $469.16 | $0.00 | $292.75 | $52,538.34 |
| 88 | $52,538.34 | $469.16 | $0.00 | $297.06 | $53,304.56 |
| 89 | $53,304.56 | $469.16 | $0.00 | $301.39 | $54,075.11 |
| 90 | $54,075.11 | $469.16 | $0.00 | $305.75 | $54,850.02 |
| 91 | $54,850.02 | $469.16 | $0.00 | $310.13 | $55,629.31 |
| 92 | $55,629.31 | $469.16 | $0.00 | $314.54 | $56,413.01 |
| 93 | $56,413.01 | $469.16 | $0.00 | $318.97 | $57,201.14 |
| 94 | $57,201.14 | $469.16 | $0.00 | $323.42 | $57,993.72 |
| 95 | $57,993.72 | $469.16 | $0.00 | $327.90 | $58,790.78 |
| 96 | $58,790.78 | $469.16 | $0.00 | $332.41 | $59,592.35 |
| 97 | $59,592.35 | $469.16 | $0.00 | $336.94 | $60,398.45 |
| 98 | $60,398.45 | $469.16 | $0.00 | $341.50 | $61,209.11 |
| 99 | $61,209.11 | $469.16 | $0.00 | $346.09 | $62,024.36 |
| 100 | $62,024.36 | $469.16 | $0.00 | $350.69 | $62,844.21 |
| 101 | $62,844.21 | $469.16 | $0.00 | $355.33 | $63,668.70 |
| 102 | $63,668.70 | $469.16 | $0.00 | $359.99 | $64,497.85 |
| 103 | $64,497.85 | $469.16 | $0.00 | $364.68 | $65,331.69 |
| 104 | $65,331.69 | $469.16 | $0.00 | $369.39 | $66,170.24 |
| 105 | $66,170.24 | $469.16 | $0.00 | $374.14 | $67,013.54 |
| 106 | $67,013.54 | $469.16 | $0.00 | $378.90 | $67,861.60 |
| 107 | $67,861.60 | $469.16 | $0.00 | $383.70 | $68,714.46 |
| 108 | $68,714.46 | $469.16 | $0.00 | $388.52 | $69,572.14 |
| 109 | $69,572.14 | $469.16 | $0.00 | $393.37 | $70,434.67 |
| 110 | $70,434.67 | $469.16 | $0.00 | $398.25 | $71,302.08 |
| 111 | $71,302.08 | $469.16 | $0.00 | $403.15 | $72,174.39 |
| 112 | $72,174.39 | $469.16 | $0.00 | $408.08 | $73,051.63 |
| 113 | $73,051.63 | $469.16 | $0.00 | $413.04 | $73,933.83 |
| 114 | $73,933.83 | $469.16 | $0.00 | $418.03 | $74,821.02 |
| 115 | $74,821.02 | $469.16 | $0.00 | $423.05 | $75,713.23 |
| 116 | $75,713.23 | $469.16 | $0.00 | $428.09 | $76,610.48 |
| 117 | $76,610.48 | $469.16 | $0.00 | $433.17 | $77,512.81 |
| 118 | $77,512.81 | $469.16 | $0.00 | $438.27 | $78,420.24 |
| 119 | $78,420.24 | $469.16 | $0.00 | $443.40 | $79,332.80 |
| 120 | $79,332.80 | $469.16 | $0.00 | $448.56 | $80,250.52 |
| 121 | $80,250.52 | $469.16 | $0.00 | $453.75 | $81,173.43 |
| 122 | $81,173.43 | $469.16 | $0.00 | $458.97 | $82,101.56 |
| 123 | $82,101.56 | $469.16 | $0.00 | $464.21 | $83,034.93 |
| 124 | $83,034.93 | $469.16 | $0.00 | $469.49 | $83,973.58 |
| 125 | $83,973.58 | $469.16 | $0.00 | $474.80 | $84,917.54 |
| 126 | $84,917.54 | $469.16 | $0.00 | $480.14 | $85,866.84 |
| 127 | $85,866.84 | $469.16 | $0.00 | $485.50 | $86,821.50 |
| 128 | $86,821.50 | $469.16 | $0.00 | $490.90 | $87,781.56 |
| 129 | $87,781.56 | $469.16 | $0.00 | $496.33 | $88,747.05 |
| 130 | $88,747.05 | $469.16 | $0.00 | $501.79 | $89,718.00 |
| 131 | $89,718.00 | $469.16 | $0.00 | $507.28 | $90,694.44 |
| 132 | $90,694.44 | $469.16 | $0.00 | $512.80 | $91,676.40 |
| 133 | $91,676.40 | $469.16 | $0.00 | $518.35 | $92,663.91 |
| 134 | $92,663.91 | $469.16 | $0.00 | $523.94 | $93,657.01 |
| 135 | $93,657.01 | $469.16 | $0.00 | $529.55 | $94,655.72 |
| 136 | $94,655.72 | $469.16 | $0.00 | $535.20 | $95,660.08 |
| 137 | $95,660.08 | $469.16 | $0.00 | $540.88 | $96,670.12 |
| 138 | $96,670.12 | $469.16 | $0.00 | $546.59 | $97,685.87 |
| 139 | $97,685.87 | $469.16 | $0.00 | $552.33 | $98,707.36 |
| 140 | $98,707.36 | $469.16 | $0.00 | $558.11 | $99,734.63 |
| 141 | $99,734.63 | $469.16 | $0.00 | $563.91 | $100,767.70 |
| 142 | $100,767.70 | $469.16 | $0.00 | $569.76 | $101,806.62 |
| 143 | $101,806.62 | $469.16 | $0.00 | $575.63 | $102,851.41 |
| 144 | $102,851.41 | $469.16 | $0.00 | $581.54 | $103,902.11 |
| 145 | $103,902.11 | $469.16 | $0.00 | $587.48 | $104,958.75 |
| 146 | $104,958.75 | $469.16 | $0.00 | $593.45 | $106,021.36 |
| 147 | $106,021.36 | $469.16 | $0.00 | $599.46 | $107,089.98 |
| 148 | $107,089.98 | $469.16 | $0.00 | $605.50 | $108,164.64 |
| 149 | $108,164.64 | $469.16 | $0.00 | $611.58 | $109,245.38 |
| 150 | $109,245.38 | $469.16 | $0.00 | $617.69 | $110,332.23 |
| 151 | $110,332.23 | $469.16 | $0.00 | $623.83 | $111,425.22 |
| 152 | $111,425.22 | $469.16 | $0.00 | $630.01 | $112,524.39 |
| 153 | $112,524.39 | $469.16 | $0.00 | $636.23 | $113,629.78 |
| 154 | $113,629.78 | $469.16 | $0.00 | $642.48 | $114,741.42 |
| 155 | $114,741.42 | $469.16 | $0.00 | $648.76 | $115,859.34 |
| 156 | $115,859.34 | $469.16 | $0.00 | $655.09 | $116,983.59 |
| 157 | $116,983.59 | $469.16 | $0.00 | $661.44 | $118,114.19 |
| 158 | $118,114.19 | $469.16 | $0.00 | $667.83 | $119,251.18 |
| 159 | $119,251.18 | $469.16 | $0.00 | $674.26 | $120,394.60 |
| 160 | $120,394.60 | $469.16 | $0.00 | $680.73 | $121,544.49 |
| 161 | $121,544.49 | $469.16 | $0.00 | $687.23 | $122,700.88 |
| 162 | $122,700.88 | $469.16 | $0.00 | $693.77 | $123,863.81 |
| 163 | $123,863.81 | $469.16 | $0.00 | $700.34 | $125,033.31 |
| 164 | $125,033.31 | $469.16 | $0.00 | $706.96 | $126,209.43 |
| 165 | $126,209.43 | $469.16 | $0.00 | $713.61 | $127,392.20 |
| 166 | $127,392.20 | $469.16 | $0.00 | $720.29 | $128,581.65 |
| 167 | $128,581.65 | $469.16 | $0.00 | $727.02 | $129,777.83 |
| 168 | $129,777.83 | $469.16 | $0.00 | $733.78 | $130,980.77 |
| 169 | $130,980.77 | $469.16 | $0.00 | $740.58 | $132,190.51 |
| 170 | $132,190.51 | $469.16 | $0.00 | $747.42 | $133,407.09 |
| 171 | $133,407.09 | $469.16 | $0.00 | $754.30 | $134,630.55 |
| 172 | $134,630.55 | $469.16 | $0.00 | $761.22 | $135,860.93 |
| 173 | $135,860.93 | $469.16 | $0.00 | $768.18 | $137,098.27 |
| 174 | $137,098.27 | $469.16 | $0.00 | $775.17 | $138,342.60 |
| 175 | $138,342.60 | $469.16 | $0.00 | $782.21 | $139,593.97 |
| 176 | $139,593.97 | $469.16 | $0.00 | $789.28 | $140,852.41 |
| 177 | $140,852.41 | $469.16 | $0.00 | $796.40 | $142,117.97 |
| 178 | $142,117.97 | $469.16 | $0.00 | $803.56 | $143,390.69 |
| 179 | $143,390.69 | $469.16 | $0.00 | $810.75 | $144,670.60 |
| 180 | $144,670.60 | $469.16 | $0.00 | $817.99 | $145,957.75 |
| 181 | $145,957.75 | $469.16 | $0.00 | $825.27 | $147,252.18 |
| 182 | $147,252.18 | $469.16 | $0.00 | $832.59 | $148,553.93 |
| 183 | $148,553.93 | $469.16 | $0.00 | $839.95 | $149,863.04 |
| 184 | $149,863.04 | $469.16 | $0.00 | $847.35 | $151,179.55 |
| 185 | $151,179.55 | $469.16 | $0.00 | $854.79 | $152,503.50 |
| 186 | $152,503.50 | $469.16 | $0.00 | $862.28 | $153,834.94 |
| 187 | $153,834.94 | $469.16 | $0.00 | $869.81 | $155,173.91 |
| 188 | $155,173.91 | $469.16 | $0.00 | $877.38 | $156,520.45 |
| 189 | $156,520.45 | $469.16 | $0.00 | $884.99 | $157,874.60 |
| 190 | $157,874.60 | $469.16 | $0.00 | $892.65 | $159,236.41 |
| 191 | $159,236.41 | $469.16 | $0.00 | $900.35 | $160,605.92 |
| 192 | $160,605.92 | $469.16 | $0.00 | $908.09 | $161,983.17 |
| 193 | $161,983.17 | $469.16 | $0.00 | $915.88 | $163,368.21 |
| 194 | $163,368.21 | $469.16 | $0.00 | $923.71 | $164,761.08 |
| 195 | $164,761.08 | $469.16 | $0.00 | $931.58 | $166,161.82 |
| 196 | $166,161.82 | $469.16 | $0.00 | $939.50 | $167,570.48 |
| 197 | $167,570.48 | $469.16 | $0.00 | $947.47 | $168,987.11 |
| 198 | $168,987.11 | $469.16 | $0.00 | $955.48 | $170,411.75 |
| 199 | $170,411.75 | $469.16 | $0.00 | $963.53 | $171,844.44 |
| 200 | $171,844.44 | $469.16 | $0.00 | $971.63 | $173,285.23 |
| 201 | $173,285.23 | $469.16 | $0.00 | $979.78 | $174,734.17 |
| 202 | $174,734.17 | $469.16 | $0.00 | $987.97 | $176,191.30 |
| 203 | $176,191.30 | $469.16 | $0.00 | $996.21 | $177,656.67 |
| 204 | $177,656.67 | $469.16 | $0.00 | $1,004.50 | $179,130.33 |
| 205 | $179,130.33 | $469.16 | $0.00 | $1,012.83 | $180,612.32 |
| 206 | $180,612.32 | $469.16 | $0.00 | $1,021.21 | $182,102.69 |
| 207 | $182,102.69 | $469.16 | $0.00 | $1,029.64 | $183,601.49 |
| 208 | $183,601.49 | $469.16 | $0.00 | $1,038.11 | $185,108.76 |
| 209 | $185,108.76 | $469.16 | $0.00 | $1,046.63 | $186,624.55 |
| 210 | $186,624.55 | $469.16 | $0.00 | $1,055.20 | $188,148.91 |
| 211 | $188,148.91 | $469.16 | $0.00 | $1,063.82 | $189,681.89 |
| 212 | $189,681.89 | $469.16 | $0.00 | $1,072.49 | $191,223.54 |
| 213 | $191,223.54 | $469.16 | $0.00 | $1,081.21 | $192,773.91 |
| 214 | $192,773.91 | $469.16 | $0.00 | $1,089.97 | $194,333.04 |
| 215 | $194,333.04 | $469.16 | $0.00 | $1,098.79 | $195,900.99 |
| 216 | $195,900.99 | $469.16 | $0.00 | $1,107.65 | $197,477.80 |
| 217 | $197,477.80 | $469.16 | $55,003.28 | $1,116.57 | $144,060.25 |
| 218 | $144,060.25 | $469.16 | $0.00 | $814.54 | $145,343.95 |
| 219 | $145,343.95 | $469.16 | $0.00 | $821.80 | $146,634.91 |
| 220 | $146,634.91 | $469.16 | $0.00 | $829.10 | $147,933.17 |
| 221 | $147,933.17 | $469.16 | $0.00 | $836.44 | $149,238.77 |
| 222 | $149,238.77 | $469.16 | $0.00 | $843.82 | $150,551.75 |
| 223 | $150,551.75 | $469.16 | $0.00 | $851.24 | $151,872.15 |
| 224 | $151,872.15 | $469.16 | $0.00 | $858.71 | $153,200.02 |
| 225 | $153,200.02 | $469.16 | $0.00 | $866.22 | $154,535.40 |
| 226 | $154,535.40 | $469.16 | $0.00 | $873.77 | $155,878.33 |
| 227 | $155,878.33 | $469.16 | $0.00 | $881.36 | $157,228.85 |
| 228 | $157,228.85 | $469.16 | $0.00 | $888.99 | $158,587.00 |
| 229 | $158,587.00 | $469.16 | $57,753.45 | $896.67 | $102,199.38 |
| 230 | $102,199.38 | $469.16 | $0.00 | $577.85 | $103,246.39 |
| 231 | $103,246.39 | $469.16 | $0.00 | $583.77 | $104,299.32 |
| 232 | $104,299.32 | $469.16 | $0.00 | $589.72 | $105,358.20 |
| 233 | $105,358.20 | $469.16 | $0.00 | $595.71 | $106,423.07 |
| 234 | $106,423.07 | $469.16 | $0.00 | $601.73 | $107,493.96 |
| 235 | $107,493.96 | $469.16 | $0.00 | $607.79 | $108,570.91 |
| 236 | $108,570.91 | $469.16 | $0.00 | $613.88 | $109,653.95 |
| 237 | $109,653.95 | $469.16 | $0.00 | $620.00 | $110,743.11 |
| 238 | $110,743.11 | $469.16 | $0.00 | $626.16 | $111,838.43 |
| 239 | $111,838.43 | $469.16 | $0.00 | $632.35 | $112,939.94 |
| 240 | $112,939.94 | $469.16 | $0.00 | $638.58 | $114,047.68 |
| 241 | $114,047.68 | $469.16 | $60,641.12 | $644.84 | $54,520.56 |
| 242 | $54,520.56 | $469.16 | $0.00 | $308.27 | $55,297.99 |
| 243 | $55,297.99 | $469.16 | $0.00 | $312.66 | $56,079.81 |
| 244 | $56,079.81 | $469.16 | $0.00 | $317.08 | $56,866.05 |
| 245 | $56,866.05 | $469.16 | $0.00 | $321.53 | $57,656.74 |
| 246 | $57,656.74 | $469.16 | $0.00 | $326.00 | $58,451.90 |
| 247 | $58,451.90 | $469.16 | $0.00 | $330.50 | $59,251.56 |
| 248 | $59,251.56 | $469.16 | $0.00 | $335.02 | $60,055.74 |
| 249 | $60,055.74 | $469.16 | $0.00 | $339.56 | $60,864.46 |
| 250 | $60,864.46 | $469.16 | $0.00 | $344.14 | $61,677.76 |
| 251 | $61,677.76 | $469.16 | $0.00 | $348.74 | $62,495.66 |
| 252 | $62,495.66 | $469.16 | $0.00 | $353.36 | $63,318.18 |
| 253 | $63,318.18 | $0.00 | $63,673.18 | $358.01 | $3.01 |