How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $71,114 |
| Monthly savings required | $563 |
How much will it cost to send your child to Globe University Sioux Falls in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $284,454.11 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $562.92 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 | $27,423.00 |
| 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 Globe University Sioux Falls in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $562.92 | $0.00 | $0.00 | $562.92 |
| 2 | $562.92 | $562.92 | $0.00 | $3.18 | $1,129.02 |
| 3 | $1,129.02 | $562.92 | $0.00 | $6.38 | $1,698.32 |
| 4 | $1,698.32 | $562.92 | $0.00 | $9.60 | $2,270.84 |
| 5 | $2,270.84 | $562.92 | $0.00 | $12.84 | $2,846.60 |
| 6 | $2,846.60 | $562.92 | $0.00 | $16.10 | $3,425.62 |
| 7 | $3,425.62 | $562.92 | $0.00 | $19.37 | $4,007.91 |
| 8 | $4,007.91 | $562.92 | $0.00 | $22.66 | $4,593.49 |
| 9 | $4,593.49 | $562.92 | $0.00 | $25.97 | $5,182.38 |
| 10 | $5,182.38 | $562.92 | $0.00 | $29.30 | $5,774.60 |
| 11 | $5,774.60 | $562.92 | $0.00 | $32.65 | $6,370.17 |
| 12 | $6,370.17 | $562.92 | $0.00 | $36.02 | $6,969.11 |
| 13 | $6,969.11 | $562.92 | $0.00 | $39.40 | $7,571.43 |
| 14 | $7,571.43 | $562.92 | $0.00 | $42.81 | $8,177.16 |
| 15 | $8,177.16 | $562.92 | $0.00 | $46.23 | $8,786.31 |
| 16 | $8,786.31 | $562.92 | $0.00 | $49.68 | $9,398.91 |
| 17 | $9,398.91 | $562.92 | $0.00 | $53.14 | $10,014.97 |
| 18 | $10,014.97 | $562.92 | $0.00 | $56.63 | $10,634.52 |
| 19 | $10,634.52 | $562.92 | $0.00 | $60.13 | $11,257.57 |
| 20 | $11,257.57 | $562.92 | $0.00 | $63.65 | $11,884.14 |
| 21 | $11,884.14 | $562.92 | $0.00 | $67.19 | $12,514.25 |
| 22 | $12,514.25 | $562.92 | $0.00 | $70.76 | $13,147.93 |
| 23 | $13,147.93 | $562.92 | $0.00 | $74.34 | $13,785.19 |
| 24 | $13,785.19 | $562.92 | $0.00 | $77.94 | $14,426.05 |
| 25 | $14,426.05 | $562.92 | $0.00 | $81.57 | $15,070.54 |
| 26 | $15,070.54 | $562.92 | $0.00 | $85.21 | $15,718.67 |
| 27 | $15,718.67 | $562.92 | $0.00 | $88.88 | $16,370.47 |
| 28 | $16,370.47 | $562.92 | $0.00 | $92.56 | $17,025.95 |
| 29 | $17,025.95 | $562.92 | $0.00 | $96.27 | $17,685.14 |
| 30 | $17,685.14 | $562.92 | $0.00 | $99.99 | $18,348.05 |
| 31 | $18,348.05 | $562.92 | $0.00 | $103.74 | $19,014.71 |
| 32 | $19,014.71 | $562.92 | $0.00 | $107.51 | $19,685.14 |
| 33 | $19,685.14 | $562.92 | $0.00 | $111.30 | $20,359.36 |
| 34 | $20,359.36 | $562.92 | $0.00 | $115.11 | $21,037.39 |
| 35 | $21,037.39 | $562.92 | $0.00 | $118.95 | $21,719.26 |
| 36 | $21,719.26 | $562.92 | $0.00 | $122.80 | $22,404.98 |
| 37 | $22,404.98 | $562.92 | $0.00 | $126.68 | $23,094.58 |
| 38 | $23,094.58 | $562.92 | $0.00 | $130.58 | $23,788.08 |
| 39 | $23,788.08 | $562.92 | $0.00 | $134.50 | $24,485.50 |
| 40 | $24,485.50 | $562.92 | $0.00 | $138.44 | $25,186.86 |
| 41 | $25,186.86 | $562.92 | $0.00 | $142.41 | $25,892.19 |
| 42 | $25,892.19 | $562.92 | $0.00 | $146.40 | $26,601.51 |
| 43 | $26,601.51 | $562.92 | $0.00 | $150.41 | $27,314.84 |
| 44 | $27,314.84 | $562.92 | $0.00 | $154.44 | $28,032.20 |
| 45 | $28,032.20 | $562.92 | $0.00 | $158.50 | $28,753.62 |
| 46 | $28,753.62 | $562.92 | $0.00 | $162.58 | $29,479.12 |
| 47 | $29,479.12 | $562.92 | $0.00 | $166.68 | $30,208.72 |
| 48 | $30,208.72 | $562.92 | $0.00 | $170.80 | $30,942.44 |
| 49 | $30,942.44 | $562.92 | $0.00 | $174.95 | $31,680.31 |
| 50 | $31,680.31 | $562.92 | $0.00 | $179.13 | $32,422.36 |
| 51 | $32,422.36 | $562.92 | $0.00 | $183.32 | $33,168.60 |
| 52 | $33,168.60 | $562.92 | $0.00 | $187.54 | $33,919.06 |
| 53 | $33,919.06 | $562.92 | $0.00 | $191.78 | $34,673.76 |
| 54 | $34,673.76 | $562.92 | $0.00 | $196.05 | $35,432.73 |
| 55 | $35,432.73 | $562.92 | $0.00 | $200.34 | $36,195.99 |
| 56 | $36,195.99 | $562.92 | $0.00 | $204.66 | $36,963.57 |
| 57 | $36,963.57 | $562.92 | $0.00 | $209.00 | $37,735.49 |
| 58 | $37,735.49 | $562.92 | $0.00 | $213.36 | $38,511.77 |
| 59 | $38,511.77 | $562.92 | $0.00 | $217.75 | $39,292.44 |
| 60 | $39,292.44 | $562.92 | $0.00 | $222.17 | $40,077.53 |
| 61 | $40,077.53 | $562.92 | $0.00 | $226.60 | $40,867.05 |
| 62 | $40,867.05 | $562.92 | $0.00 | $231.07 | $41,661.04 |
| 63 | $41,661.04 | $562.92 | $0.00 | $235.56 | $42,459.52 |
| 64 | $42,459.52 | $562.92 | $0.00 | $240.07 | $43,262.51 |
| 65 | $43,262.51 | $562.92 | $0.00 | $244.61 | $44,070.04 |
| 66 | $44,070.04 | $562.92 | $0.00 | $249.18 | $44,882.14 |
| 67 | $44,882.14 | $562.92 | $0.00 | $253.77 | $45,698.83 |
| 68 | $45,698.83 | $562.92 | $0.00 | $258.39 | $46,520.14 |
| 69 | $46,520.14 | $562.92 | $0.00 | $263.03 | $47,346.09 |
| 70 | $47,346.09 | $562.92 | $0.00 | $267.70 | $48,176.71 |
| 71 | $48,176.71 | $562.92 | $0.00 | $272.40 | $49,012.03 |
| 72 | $49,012.03 | $562.92 | $0.00 | $277.12 | $49,852.07 |
| 73 | $49,852.07 | $562.92 | $0.00 | $281.87 | $50,696.86 |
| 74 | $50,696.86 | $562.92 | $0.00 | $286.65 | $51,546.43 |
| 75 | $51,546.43 | $562.92 | $0.00 | $291.45 | $52,400.80 |
| 76 | $52,400.80 | $562.92 | $0.00 | $296.28 | $53,260.00 |
| 77 | $53,260.00 | $562.92 | $0.00 | $301.14 | $54,124.06 |
| 78 | $54,124.06 | $562.92 | $0.00 | $306.03 | $54,993.01 |
| 79 | $54,993.01 | $562.92 | $0.00 | $310.94 | $55,866.87 |
| 80 | $55,866.87 | $562.92 | $0.00 | $315.88 | $56,745.67 |
| 81 | $56,745.67 | $562.92 | $0.00 | $320.85 | $57,629.44 |
| 82 | $57,629.44 | $562.92 | $0.00 | $325.85 | $58,518.21 |
| 83 | $58,518.21 | $562.92 | $0.00 | $330.87 | $59,412.00 |
| 84 | $59,412.00 | $562.92 | $0.00 | $335.92 | $60,310.84 |
| 85 | $60,310.84 | $562.92 | $0.00 | $341.01 | $61,214.77 |
| 86 | $61,214.77 | $562.92 | $0.00 | $346.12 | $62,123.81 |
| 87 | $62,123.81 | $562.92 | $0.00 | $351.26 | $63,037.99 |
| 88 | $63,037.99 | $562.92 | $0.00 | $356.43 | $63,957.34 |
| 89 | $63,957.34 | $562.92 | $0.00 | $361.62 | $64,881.88 |
| 90 | $64,881.88 | $562.92 | $0.00 | $366.85 | $65,811.65 |
| 91 | $65,811.65 | $562.92 | $0.00 | $372.11 | $66,746.68 |
| 92 | $66,746.68 | $562.92 | $0.00 | $377.40 | $67,687.00 |
| 93 | $67,687.00 | $562.92 | $0.00 | $382.71 | $68,632.63 |
| 94 | $68,632.63 | $562.92 | $0.00 | $388.06 | $69,583.61 |
| 95 | $69,583.61 | $562.92 | $0.00 | $393.44 | $70,539.97 |
| 96 | $70,539.97 | $562.92 | $0.00 | $398.84 | $71,501.73 |
| 97 | $71,501.73 | $562.92 | $0.00 | $404.28 | $72,468.93 |
| 98 | $72,468.93 | $562.92 | $0.00 | $409.75 | $73,441.60 |
| 99 | $73,441.60 | $562.92 | $0.00 | $415.25 | $74,419.77 |
| 100 | $74,419.77 | $562.92 | $0.00 | $420.78 | $75,403.47 |
| 101 | $75,403.47 | $562.92 | $0.00 | $426.34 | $76,392.73 |
| 102 | $76,392.73 | $562.92 | $0.00 | $431.94 | $77,387.59 |
| 103 | $77,387.59 | $562.92 | $0.00 | $437.56 | $78,388.07 |
| 104 | $78,388.07 | $562.92 | $0.00 | $443.22 | $79,394.21 |
| 105 | $79,394.21 | $562.92 | $0.00 | $448.91 | $80,406.04 |
| 106 | $80,406.04 | $562.92 | $0.00 | $454.63 | $81,423.59 |
| 107 | $81,423.59 | $562.92 | $0.00 | $460.38 | $82,446.89 |
| 108 | $82,446.89 | $562.92 | $0.00 | $466.17 | $83,475.98 |
| 109 | $83,475.98 | $562.92 | $0.00 | $471.99 | $84,510.89 |
| 110 | $84,510.89 | $562.92 | $0.00 | $477.84 | $85,551.65 |
| 111 | $85,551.65 | $562.92 | $0.00 | $483.72 | $86,598.29 |
| 112 | $86,598.29 | $562.92 | $0.00 | $489.64 | $87,650.85 |
| 113 | $87,650.85 | $562.92 | $0.00 | $495.59 | $88,709.36 |
| 114 | $88,709.36 | $562.92 | $0.00 | $501.58 | $89,773.86 |
| 115 | $89,773.86 | $562.92 | $0.00 | $507.59 | $90,844.37 |
| 116 | $90,844.37 | $562.92 | $0.00 | $513.65 | $91,920.94 |
| 117 | $91,920.94 | $562.92 | $0.00 | $519.73 | $93,003.59 |
| 118 | $93,003.59 | $562.92 | $0.00 | $525.86 | $94,092.37 |
| 119 | $94,092.37 | $562.92 | $0.00 | $532.01 | $95,187.30 |
| 120 | $95,187.30 | $562.92 | $0.00 | $538.20 | $96,288.42 |
| 121 | $96,288.42 | $562.92 | $0.00 | $544.43 | $97,395.77 |
| 122 | $97,395.77 | $562.92 | $0.00 | $550.69 | $98,509.38 |
| 123 | $98,509.38 | $562.92 | $0.00 | $556.99 | $99,629.29 |
| 124 | $99,629.29 | $562.92 | $0.00 | $563.32 | $100,755.53 |
| 125 | $100,755.53 | $562.92 | $0.00 | $569.69 | $101,888.14 |
| 126 | $101,888.14 | $562.92 | $0.00 | $576.09 | $103,027.15 |
| 127 | $103,027.15 | $562.92 | $0.00 | $582.53 | $104,172.60 |
| 128 | $104,172.60 | $562.92 | $0.00 | $589.01 | $105,324.53 |
| 129 | $105,324.53 | $562.92 | $0.00 | $595.52 | $106,482.97 |
| 130 | $106,482.97 | $562.92 | $0.00 | $602.07 | $107,647.96 |
| 131 | $107,647.96 | $562.92 | $0.00 | $608.66 | $108,819.54 |
| 132 | $108,819.54 | $562.92 | $0.00 | $615.28 | $109,997.74 |
| 133 | $109,997.74 | $562.92 | $0.00 | $621.94 | $111,182.60 |
| 134 | $111,182.60 | $562.92 | $0.00 | $628.64 | $112,374.16 |
| 135 | $112,374.16 | $562.92 | $0.00 | $635.38 | $113,572.46 |
| 136 | $113,572.46 | $562.92 | $0.00 | $642.16 | $114,777.54 |
| 137 | $114,777.54 | $562.92 | $0.00 | $648.97 | $115,989.43 |
| 138 | $115,989.43 | $562.92 | $0.00 | $655.82 | $117,208.17 |
| 139 | $117,208.17 | $562.92 | $0.00 | $662.71 | $118,433.80 |
| 140 | $118,433.80 | $562.92 | $0.00 | $669.64 | $119,666.36 |
| 141 | $119,666.36 | $562.92 | $0.00 | $676.61 | $120,905.89 |
| 142 | $120,905.89 | $562.92 | $0.00 | $683.62 | $122,152.43 |
| 143 | $122,152.43 | $562.92 | $0.00 | $690.67 | $123,406.02 |
| 144 | $123,406.02 | $562.92 | $0.00 | $697.76 | $124,666.70 |
| 145 | $124,666.70 | $562.92 | $0.00 | $704.88 | $125,934.50 |
| 146 | $125,934.50 | $562.92 | $0.00 | $712.05 | $127,209.47 |
| 147 | $127,209.47 | $562.92 | $0.00 | $719.26 | $128,491.65 |
| 148 | $128,491.65 | $562.92 | $0.00 | $726.51 | $129,781.08 |
| 149 | $129,781.08 | $562.92 | $0.00 | $733.80 | $131,077.80 |
| 150 | $131,077.80 | $562.92 | $0.00 | $741.13 | $132,381.85 |
| 151 | $132,381.85 | $562.92 | $0.00 | $748.51 | $133,693.28 |
| 152 | $133,693.28 | $562.92 | $0.00 | $755.92 | $135,012.12 |
| 153 | $135,012.12 | $562.92 | $0.00 | $763.38 | $136,338.42 |
| 154 | $136,338.42 | $562.92 | $0.00 | $770.88 | $137,672.22 |
| 155 | $137,672.22 | $562.92 | $0.00 | $778.42 | $139,013.56 |
| 156 | $139,013.56 | $562.92 | $0.00 | $786.00 | $140,362.48 |
| 157 | $140,362.48 | $562.92 | $0.00 | $793.63 | $141,719.03 |
| 158 | $141,719.03 | $562.92 | $0.00 | $801.30 | $143,083.25 |
| 159 | $143,083.25 | $562.92 | $0.00 | $809.01 | $144,455.18 |
| 160 | $144,455.18 | $562.92 | $0.00 | $816.77 | $145,834.87 |
| 161 | $145,834.87 | $562.92 | $0.00 | $824.57 | $147,222.36 |
| 162 | $147,222.36 | $562.92 | $0.00 | $832.42 | $148,617.70 |
| 163 | $148,617.70 | $562.92 | $0.00 | $840.31 | $150,020.93 |
| 164 | $150,020.93 | $562.92 | $0.00 | $848.24 | $151,432.09 |
| 165 | $151,432.09 | $562.92 | $0.00 | $856.22 | $152,851.23 |
| 166 | $152,851.23 | $562.92 | $0.00 | $864.24 | $154,278.39 |
| 167 | $154,278.39 | $562.92 | $0.00 | $872.31 | $155,713.62 |
| 168 | $155,713.62 | $562.92 | $0.00 | $880.43 | $157,156.97 |
| 169 | $157,156.97 | $562.92 | $0.00 | $888.59 | $158,608.48 |
| 170 | $158,608.48 | $562.92 | $0.00 | $896.80 | $160,068.20 |
| 171 | $160,068.20 | $562.92 | $0.00 | $905.05 | $161,536.17 |
| 172 | $161,536.17 | $562.92 | $0.00 | $913.35 | $163,012.44 |
| 173 | $163,012.44 | $562.92 | $0.00 | $921.70 | $164,497.06 |
| 174 | $164,497.06 | $562.92 | $0.00 | $930.09 | $165,990.07 |
| 175 | $165,990.07 | $562.92 | $0.00 | $938.53 | $167,491.52 |
| 176 | $167,491.52 | $562.92 | $0.00 | $947.02 | $169,001.46 |
| 177 | $169,001.46 | $562.92 | $0.00 | $955.56 | $170,519.94 |
| 178 | $170,519.94 | $562.92 | $0.00 | $964.14 | $172,047.00 |
| 179 | $172,047.00 | $562.92 | $0.00 | $972.78 | $173,582.70 |
| 180 | $173,582.70 | $562.92 | $0.00 | $981.46 | $175,127.08 |
| 181 | $175,127.08 | $562.92 | $0.00 | $990.19 | $176,680.19 |
| 182 | $176,680.19 | $562.92 | $0.00 | $998.98 | $178,242.09 |
| 183 | $178,242.09 | $562.92 | $0.00 | $1,007.81 | $179,812.82 |
| 184 | $179,812.82 | $562.92 | $0.00 | $1,016.69 | $181,392.43 |
| 185 | $181,392.43 | $562.92 | $0.00 | $1,025.62 | $182,980.97 |
| 186 | $182,980.97 | $562.92 | $0.00 | $1,034.60 | $184,578.49 |
| 187 | $184,578.49 | $562.92 | $0.00 | $1,043.63 | $186,185.04 |
| 188 | $186,185.04 | $562.92 | $0.00 | $1,052.72 | $187,800.68 |
| 189 | $187,800.68 | $562.92 | $0.00 | $1,061.85 | $189,425.45 |
| 190 | $189,425.45 | $562.92 | $0.00 | $1,071.04 | $191,059.41 |
| 191 | $191,059.41 | $562.92 | $0.00 | $1,080.28 | $192,702.61 |
| 192 | $192,702.61 | $562.92 | $0.00 | $1,089.57 | $194,355.10 |
| 193 | $194,355.10 | $562.92 | $0.00 | $1,098.91 | $196,016.93 |
| 194 | $196,016.93 | $562.92 | $0.00 | $1,108.31 | $197,688.16 |
| 195 | $197,688.16 | $562.92 | $0.00 | $1,117.76 | $199,368.84 |
| 196 | $199,368.84 | $562.92 | $0.00 | $1,127.26 | $201,059.02 |
| 197 | $201,059.02 | $562.92 | $0.00 | $1,136.82 | $202,758.76 |
| 198 | $202,758.76 | $562.92 | $0.00 | $1,146.43 | $204,468.11 |
| 199 | $204,468.11 | $562.92 | $0.00 | $1,156.09 | $206,187.12 |
| 200 | $206,187.12 | $562.92 | $0.00 | $1,165.81 | $207,915.85 |
| 201 | $207,915.85 | $562.92 | $0.00 | $1,175.59 | $209,654.36 |
| 202 | $209,654.36 | $562.92 | $0.00 | $1,185.42 | $211,402.70 |
| 203 | $211,402.70 | $562.92 | $0.00 | $1,195.30 | $213,160.92 |
| 204 | $213,160.92 | $562.92 | $0.00 | $1,205.24 | $214,929.08 |
| 205 | $214,929.08 | $562.92 | $0.00 | $1,215.24 | $216,707.24 |
| 206 | $216,707.24 | $562.92 | $0.00 | $1,225.29 | $218,495.45 |
| 207 | $218,495.45 | $562.92 | $0.00 | $1,235.41 | $220,293.78 |
| 208 | $220,293.78 | $562.92 | $0.00 | $1,245.57 | $222,102.27 |
| 209 | $222,102.27 | $562.92 | $0.00 | $1,255.80 | $223,920.99 |
| 210 | $223,920.99 | $562.92 | $0.00 | $1,266.08 | $225,749.99 |
| 211 | $225,749.99 | $562.92 | $0.00 | $1,276.42 | $227,589.33 |
| 212 | $227,589.33 | $562.92 | $0.00 | $1,286.82 | $229,439.07 |
| 213 | $229,439.07 | $562.92 | $0.00 | $1,297.28 | $231,299.27 |
| 214 | $231,299.27 | $562.92 | $0.00 | $1,307.80 | $233,169.99 |
| 215 | $233,169.99 | $562.92 | $0.00 | $1,318.38 | $235,051.29 |
| 216 | $235,051.29 | $562.92 | $0.00 | $1,329.01 | $236,943.22 |
| 217 | $236,943.22 | $562.92 | $65,996.72 | $1,339.71 | $172,849.13 |
| 218 | $172,849.13 | $562.92 | $0.00 | $977.31 | $174,389.36 |
| 219 | $174,389.36 | $562.92 | $0.00 | $986.02 | $175,938.30 |
| 220 | $175,938.30 | $562.92 | $0.00 | $994.78 | $177,496.00 |
| 221 | $177,496.00 | $562.92 | $0.00 | $1,003.59 | $179,062.51 |
| 222 | $179,062.51 | $562.92 | $0.00 | $1,012.45 | $180,637.88 |
| 223 | $180,637.88 | $562.92 | $0.00 | $1,021.35 | $182,222.15 |
| 224 | $182,222.15 | $562.92 | $0.00 | $1,030.31 | $183,815.38 |
| 225 | $183,815.38 | $562.92 | $0.00 | $1,039.32 | $185,417.62 |
| 226 | $185,417.62 | $562.92 | $0.00 | $1,048.38 | $187,028.92 |
| 227 | $187,028.92 | $562.92 | $0.00 | $1,057.49 | $188,649.33 |
| 228 | $188,649.33 | $562.92 | $0.00 | $1,066.65 | $190,278.90 |
| 229 | $190,278.90 | $562.92 | $69,296.56 | $1,075.86 | $122,621.12 |
| 230 | $122,621.12 | $562.92 | $0.00 | $693.32 | $123,877.36 |
| 231 | $123,877.36 | $562.92 | $0.00 | $700.42 | $125,140.70 |
| 232 | $125,140.70 | $562.92 | $0.00 | $707.56 | $126,411.18 |
| 233 | $126,411.18 | $562.92 | $0.00 | $714.75 | $127,688.85 |
| 234 | $127,688.85 | $562.92 | $0.00 | $721.97 | $128,973.74 |
| 235 | $128,973.74 | $562.92 | $0.00 | $729.24 | $130,265.90 |
| 236 | $130,265.90 | $562.92 | $0.00 | $736.54 | $131,565.36 |
| 237 | $131,565.36 | $562.92 | $0.00 | $743.89 | $132,872.17 |
| 238 | $132,872.17 | $562.92 | $0.00 | $751.28 | $134,186.37 |
| 239 | $134,186.37 | $562.92 | $0.00 | $758.71 | $135,508.00 |
| 240 | $135,508.00 | $562.92 | $0.00 | $766.18 | $136,837.10 |
| 241 | $136,837.10 | $562.92 | $72,761.38 | $773.70 | $65,412.34 |
| 242 | $65,412.34 | $562.92 | $0.00 | $369.85 | $66,345.11 |
| 243 | $66,345.11 | $562.92 | $0.00 | $375.12 | $67,283.15 |
| 244 | $67,283.15 | $562.92 | $0.00 | $380.43 | $68,226.50 |
| 245 | $68,226.50 | $562.92 | $0.00 | $385.76 | $69,175.18 |
| 246 | $69,175.18 | $562.92 | $0.00 | $391.13 | $70,129.23 |
| 247 | $70,129.23 | $562.92 | $0.00 | $396.52 | $71,088.67 |
| 248 | $71,088.67 | $562.92 | $0.00 | $401.95 | $72,053.54 |
| 249 | $72,053.54 | $562.92 | $0.00 | $407.40 | $73,023.86 |
| 250 | $73,023.86 | $562.92 | $0.00 | $412.89 | $73,999.67 |
| 251 | $73,999.67 | $562.92 | $0.00 | $418.40 | $74,980.99 |
| 252 | $74,980.99 | $562.92 | $0.00 | $423.95 | $75,967.86 |
| 253 | $75,967.86 | $0.00 | $76,399.45 | $429.53 | ($2.06) |