How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $58,648 |
| Monthly savings required | $464 |
How much will it cost to send your child to South Dakota State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $234,591.92 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $464.25 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 | $22,616.00 |
| 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 South Dakota State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $464.25 | $0.00 | $0.00 | $464.25 |
| 2 | $464.25 | $464.25 | $0.00 | $2.62 | $931.12 |
| 3 | $931.12 | $464.25 | $0.00 | $5.26 | $1,400.63 |
| 4 | $1,400.63 | $464.25 | $0.00 | $7.92 | $1,872.80 |
| 5 | $1,872.80 | $464.25 | $0.00 | $10.59 | $2,347.64 |
| 6 | $2,347.64 | $464.25 | $0.00 | $13.27 | $2,825.16 |
| 7 | $2,825.16 | $464.25 | $0.00 | $15.97 | $3,305.38 |
| 8 | $3,305.38 | $464.25 | $0.00 | $18.69 | $3,788.32 |
| 9 | $3,788.32 | $464.25 | $0.00 | $21.42 | $4,273.99 |
| 10 | $4,273.99 | $464.25 | $0.00 | $24.17 | $4,762.41 |
| 11 | $4,762.41 | $464.25 | $0.00 | $26.93 | $5,253.59 |
| 12 | $5,253.59 | $464.25 | $0.00 | $29.70 | $5,747.54 |
| 13 | $5,747.54 | $464.25 | $0.00 | $32.50 | $6,244.29 |
| 14 | $6,244.29 | $464.25 | $0.00 | $35.31 | $6,743.85 |
| 15 | $6,743.85 | $464.25 | $0.00 | $38.13 | $7,246.23 |
| 16 | $7,246.23 | $464.25 | $0.00 | $40.97 | $7,751.45 |
| 17 | $7,751.45 | $464.25 | $0.00 | $43.83 | $8,259.53 |
| 18 | $8,259.53 | $464.25 | $0.00 | $46.70 | $8,770.48 |
| 19 | $8,770.48 | $464.25 | $0.00 | $49.59 | $9,284.32 |
| 20 | $9,284.32 | $464.25 | $0.00 | $52.49 | $9,801.06 |
| 21 | $9,801.06 | $464.25 | $0.00 | $55.42 | $10,320.73 |
| 22 | $10,320.73 | $464.25 | $0.00 | $58.35 | $10,843.33 |
| 23 | $10,843.33 | $464.25 | $0.00 | $61.31 | $11,368.89 |
| 24 | $11,368.89 | $464.25 | $0.00 | $64.28 | $11,897.42 |
| 25 | $11,897.42 | $464.25 | $0.00 | $67.27 | $12,428.94 |
| 26 | $12,428.94 | $464.25 | $0.00 | $70.28 | $12,963.47 |
| 27 | $12,963.47 | $464.25 | $0.00 | $73.30 | $13,501.02 |
| 28 | $13,501.02 | $464.25 | $0.00 | $76.34 | $14,041.61 |
| 29 | $14,041.61 | $464.25 | $0.00 | $79.39 | $14,585.25 |
| 30 | $14,585.25 | $464.25 | $0.00 | $82.47 | $15,131.97 |
| 31 | $15,131.97 | $464.25 | $0.00 | $85.56 | $15,681.78 |
| 32 | $15,681.78 | $464.25 | $0.00 | $88.67 | $16,234.70 |
| 33 | $16,234.70 | $464.25 | $0.00 | $91.79 | $16,790.74 |
| 34 | $16,790.74 | $464.25 | $0.00 | $94.94 | $17,349.93 |
| 35 | $17,349.93 | $464.25 | $0.00 | $98.10 | $17,912.28 |
| 36 | $17,912.28 | $464.25 | $0.00 | $101.28 | $18,477.81 |
| 37 | $18,477.81 | $464.25 | $0.00 | $104.48 | $19,046.54 |
| 38 | $19,046.54 | $464.25 | $0.00 | $107.69 | $19,618.48 |
| 39 | $19,618.48 | $464.25 | $0.00 | $110.93 | $20,193.66 |
| 40 | $20,193.66 | $464.25 | $0.00 | $114.18 | $20,772.09 |
| 41 | $20,772.09 | $464.25 | $0.00 | $117.45 | $21,353.79 |
| 42 | $21,353.79 | $464.25 | $0.00 | $120.74 | $21,938.78 |
| 43 | $21,938.78 | $464.25 | $0.00 | $124.05 | $22,527.08 |
| 44 | $22,527.08 | $464.25 | $0.00 | $127.37 | $23,118.70 |
| 45 | $23,118.70 | $464.25 | $0.00 | $130.72 | $23,713.67 |
| 46 | $23,713.67 | $464.25 | $0.00 | $134.08 | $24,312.00 |
| 47 | $24,312.00 | $464.25 | $0.00 | $137.46 | $24,913.71 |
| 48 | $24,913.71 | $464.25 | $0.00 | $140.87 | $25,518.83 |
| 49 | $25,518.83 | $464.25 | $0.00 | $144.29 | $26,127.37 |
| 50 | $26,127.37 | $464.25 | $0.00 | $147.73 | $26,739.35 |
| 51 | $26,739.35 | $464.25 | $0.00 | $151.19 | $27,354.79 |
| 52 | $27,354.79 | $464.25 | $0.00 | $154.67 | $27,973.71 |
| 53 | $27,973.71 | $464.25 | $0.00 | $158.17 | $28,596.13 |
| 54 | $28,596.13 | $464.25 | $0.00 | $161.69 | $29,222.07 |
| 55 | $29,222.07 | $464.25 | $0.00 | $165.23 | $29,851.55 |
| 56 | $29,851.55 | $464.25 | $0.00 | $168.79 | $30,484.59 |
| 57 | $30,484.59 | $464.25 | $0.00 | $172.36 | $31,121.20 |
| 58 | $31,121.20 | $464.25 | $0.00 | $175.96 | $31,761.41 |
| 59 | $31,761.41 | $464.25 | $0.00 | $179.58 | $32,405.24 |
| 60 | $32,405.24 | $464.25 | $0.00 | $183.22 | $33,052.71 |
| 61 | $33,052.71 | $464.25 | $0.00 | $186.88 | $33,703.84 |
| 62 | $33,703.84 | $464.25 | $0.00 | $190.57 | $34,358.66 |
| 63 | $34,358.66 | $464.25 | $0.00 | $194.27 | $35,017.18 |
| 64 | $35,017.18 | $464.25 | $0.00 | $197.99 | $35,679.42 |
| 65 | $35,679.42 | $464.25 | $0.00 | $201.74 | $36,345.41 |
| 66 | $36,345.41 | $464.25 | $0.00 | $205.50 | $37,015.16 |
| 67 | $37,015.16 | $464.25 | $0.00 | $209.29 | $37,688.70 |
| 68 | $37,688.70 | $464.25 | $0.00 | $213.10 | $38,366.05 |
| 69 | $38,366.05 | $464.25 | $0.00 | $216.93 | $39,047.23 |
| 70 | $39,047.23 | $464.25 | $0.00 | $220.78 | $39,732.26 |
| 71 | $39,732.26 | $464.25 | $0.00 | $224.65 | $40,421.16 |
| 72 | $40,421.16 | $464.25 | $0.00 | $228.55 | $41,113.96 |
| 73 | $41,113.96 | $464.25 | $0.00 | $232.46 | $41,810.67 |
| 74 | $41,810.67 | $464.25 | $0.00 | $236.40 | $42,511.32 |
| 75 | $42,511.32 | $464.25 | $0.00 | $240.37 | $43,215.94 |
| 76 | $43,215.94 | $464.25 | $0.00 | $244.35 | $43,924.54 |
| 77 | $43,924.54 | $464.25 | $0.00 | $248.36 | $44,637.15 |
| 78 | $44,637.15 | $464.25 | $0.00 | $252.38 | $45,353.78 |
| 79 | $45,353.78 | $464.25 | $0.00 | $256.44 | $46,074.47 |
| 80 | $46,074.47 | $464.25 | $0.00 | $260.51 | $46,799.23 |
| 81 | $46,799.23 | $464.25 | $0.00 | $264.61 | $47,528.09 |
| 82 | $47,528.09 | $464.25 | $0.00 | $268.73 | $48,261.07 |
| 83 | $48,261.07 | $464.25 | $0.00 | $272.88 | $48,998.20 |
| 84 | $48,998.20 | $464.25 | $0.00 | $277.04 | $49,739.49 |
| 85 | $49,739.49 | $464.25 | $0.00 | $281.23 | $50,484.97 |
| 86 | $50,484.97 | $464.25 | $0.00 | $285.45 | $51,234.67 |
| 87 | $51,234.67 | $464.25 | $0.00 | $289.69 | $51,988.61 |
| 88 | $51,988.61 | $464.25 | $0.00 | $293.95 | $52,746.81 |
| 89 | $52,746.81 | $464.25 | $0.00 | $298.24 | $53,509.30 |
| 90 | $53,509.30 | $464.25 | $0.00 | $302.55 | $54,276.10 |
| 91 | $54,276.10 | $464.25 | $0.00 | $306.88 | $55,047.23 |
| 92 | $55,047.23 | $464.25 | $0.00 | $311.25 | $55,822.73 |
| 93 | $55,822.73 | $464.25 | $0.00 | $315.63 | $56,602.61 |
| 94 | $56,602.61 | $464.25 | $0.00 | $320.04 | $57,386.90 |
| 95 | $57,386.90 | $464.25 | $0.00 | $324.47 | $58,175.62 |
| 96 | $58,175.62 | $464.25 | $0.00 | $328.93 | $58,968.80 |
| 97 | $58,968.80 | $464.25 | $0.00 | $333.42 | $59,766.47 |
| 98 | $59,766.47 | $464.25 | $0.00 | $337.93 | $60,568.65 |
| 99 | $60,568.65 | $464.25 | $0.00 | $342.46 | $61,375.36 |
| 100 | $61,375.36 | $464.25 | $0.00 | $347.03 | $62,186.64 |
| 101 | $62,186.64 | $464.25 | $0.00 | $351.61 | $63,002.50 |
| 102 | $63,002.50 | $464.25 | $0.00 | $356.23 | $63,822.98 |
| 103 | $63,822.98 | $464.25 | $0.00 | $360.86 | $64,648.09 |
| 104 | $64,648.09 | $464.25 | $0.00 | $365.53 | $65,477.87 |
| 105 | $65,477.87 | $464.25 | $0.00 | $370.22 | $66,312.34 |
| 106 | $66,312.34 | $464.25 | $0.00 | $374.94 | $67,151.53 |
| 107 | $67,151.53 | $464.25 | $0.00 | $379.68 | $67,995.46 |
| 108 | $67,995.46 | $464.25 | $0.00 | $384.46 | $68,844.17 |
| 109 | $68,844.17 | $464.25 | $0.00 | $389.25 | $69,697.67 |
| 110 | $69,697.67 | $464.25 | $0.00 | $394.08 | $70,556.00 |
| 111 | $70,556.00 | $464.25 | $0.00 | $398.93 | $71,419.18 |
| 112 | $71,419.18 | $464.25 | $0.00 | $403.81 | $72,287.24 |
| 113 | $72,287.24 | $464.25 | $0.00 | $408.72 | $73,160.21 |
| 114 | $73,160.21 | $464.25 | $0.00 | $413.66 | $74,038.12 |
| 115 | $74,038.12 | $464.25 | $0.00 | $418.62 | $74,920.99 |
| 116 | $74,920.99 | $464.25 | $0.00 | $423.61 | $75,808.85 |
| 117 | $75,808.85 | $464.25 | $0.00 | $428.63 | $76,701.73 |
| 118 | $76,701.73 | $464.25 | $0.00 | $433.68 | $77,599.66 |
| 119 | $77,599.66 | $464.25 | $0.00 | $438.76 | $78,502.67 |
| 120 | $78,502.67 | $464.25 | $0.00 | $443.87 | $79,410.79 |
| 121 | $79,410.79 | $464.25 | $0.00 | $449.00 | $80,324.04 |
| 122 | $80,324.04 | $464.25 | $0.00 | $454.16 | $81,242.45 |
| 123 | $81,242.45 | $464.25 | $0.00 | $459.36 | $82,166.06 |
| 124 | $82,166.06 | $464.25 | $0.00 | $464.58 | $83,094.89 |
| 125 | $83,094.89 | $464.25 | $0.00 | $469.83 | $84,028.97 |
| 126 | $84,028.97 | $464.25 | $0.00 | $475.11 | $84,968.33 |
| 127 | $84,968.33 | $464.25 | $0.00 | $480.42 | $85,913.00 |
| 128 | $85,913.00 | $464.25 | $0.00 | $485.76 | $86,863.01 |
| 129 | $86,863.01 | $464.25 | $0.00 | $491.14 | $87,818.40 |
| 130 | $87,818.40 | $464.25 | $0.00 | $496.54 | $88,779.19 |
| 131 | $88,779.19 | $464.25 | $0.00 | $501.97 | $89,745.41 |
| 132 | $89,745.41 | $464.25 | $0.00 | $507.43 | $90,717.09 |
| 133 | $90,717.09 | $464.25 | $0.00 | $512.93 | $91,694.27 |
| 134 | $91,694.27 | $464.25 | $0.00 | $518.45 | $92,676.97 |
| 135 | $92,676.97 | $464.25 | $0.00 | $524.01 | $93,665.23 |
| 136 | $93,665.23 | $464.25 | $0.00 | $529.60 | $94,659.08 |
| 137 | $94,659.08 | $464.25 | $0.00 | $535.22 | $95,658.55 |
| 138 | $95,658.55 | $464.25 | $0.00 | $540.87 | $96,663.67 |
| 139 | $96,663.67 | $464.25 | $0.00 | $546.55 | $97,674.47 |
| 140 | $97,674.47 | $464.25 | $0.00 | $552.27 | $98,690.99 |
| 141 | $98,690.99 | $464.25 | $0.00 | $558.01 | $99,713.25 |
| 142 | $99,713.25 | $464.25 | $0.00 | $563.79 | $100,741.29 |
| 143 | $100,741.29 | $464.25 | $0.00 | $569.61 | $101,775.15 |
| 144 | $101,775.15 | $464.25 | $0.00 | $575.45 | $102,814.85 |
| 145 | $102,814.85 | $464.25 | $0.00 | $581.33 | $103,860.43 |
| 146 | $103,860.43 | $464.25 | $0.00 | $587.24 | $104,911.92 |
| 147 | $104,911.92 | $464.25 | $0.00 | $593.19 | $105,969.36 |
| 148 | $105,969.36 | $464.25 | $0.00 | $599.17 | $107,032.78 |
| 149 | $107,032.78 | $464.25 | $0.00 | $605.18 | $108,102.21 |
| 150 | $108,102.21 | $464.25 | $0.00 | $611.23 | $109,177.69 |
| 151 | $109,177.69 | $464.25 | $0.00 | $617.31 | $110,259.25 |
| 152 | $110,259.25 | $464.25 | $0.00 | $623.42 | $111,346.92 |
| 153 | $111,346.92 | $464.25 | $0.00 | $629.57 | $112,440.74 |
| 154 | $112,440.74 | $464.25 | $0.00 | $635.76 | $113,540.75 |
| 155 | $113,540.75 | $464.25 | $0.00 | $641.98 | $114,646.98 |
| 156 | $114,646.98 | $464.25 | $0.00 | $648.23 | $115,759.46 |
| 157 | $115,759.46 | $464.25 | $0.00 | $654.52 | $116,878.23 |
| 158 | $116,878.23 | $464.25 | $0.00 | $660.85 | $118,003.33 |
| 159 | $118,003.33 | $464.25 | $0.00 | $667.21 | $119,134.79 |
| 160 | $119,134.79 | $464.25 | $0.00 | $673.61 | $120,272.65 |
| 161 | $120,272.65 | $464.25 | $0.00 | $680.04 | $121,416.94 |
| 162 | $121,416.94 | $464.25 | $0.00 | $686.51 | $122,567.70 |
| 163 | $122,567.70 | $464.25 | $0.00 | $693.02 | $123,724.97 |
| 164 | $123,724.97 | $464.25 | $0.00 | $699.56 | $124,888.78 |
| 165 | $124,888.78 | $464.25 | $0.00 | $706.14 | $126,059.17 |
| 166 | $126,059.17 | $464.25 | $0.00 | $712.76 | $127,236.18 |
| 167 | $127,236.18 | $464.25 | $0.00 | $719.41 | $128,419.84 |
| 168 | $128,419.84 | $464.25 | $0.00 | $726.10 | $129,610.19 |
| 169 | $129,610.19 | $464.25 | $0.00 | $732.83 | $130,807.27 |
| 170 | $130,807.27 | $464.25 | $0.00 | $739.60 | $132,011.12 |
| 171 | $132,011.12 | $464.25 | $0.00 | $746.41 | $133,221.78 |
| 172 | $133,221.78 | $464.25 | $0.00 | $753.26 | $134,439.29 |
| 173 | $134,439.29 | $464.25 | $0.00 | $760.14 | $135,663.68 |
| 174 | $135,663.68 | $464.25 | $0.00 | $767.06 | $136,894.99 |
| 175 | $136,894.99 | $464.25 | $0.00 | $774.02 | $138,133.26 |
| 176 | $138,133.26 | $464.25 | $0.00 | $781.03 | $139,378.54 |
| 177 | $139,378.54 | $464.25 | $0.00 | $788.07 | $140,630.86 |
| 178 | $140,630.86 | $464.25 | $0.00 | $795.15 | $141,890.26 |
| 179 | $141,890.26 | $464.25 | $0.00 | $802.27 | $143,156.78 |
| 180 | $143,156.78 | $464.25 | $0.00 | $809.43 | $144,430.46 |
| 181 | $144,430.46 | $464.25 | $0.00 | $816.63 | $145,711.34 |
| 182 | $145,711.34 | $464.25 | $0.00 | $823.87 | $146,999.46 |
| 183 | $146,999.46 | $464.25 | $0.00 | $831.16 | $148,294.87 |
| 184 | $148,294.87 | $464.25 | $0.00 | $838.48 | $149,597.60 |
| 185 | $149,597.60 | $464.25 | $0.00 | $845.85 | $150,907.70 |
| 186 | $150,907.70 | $464.25 | $0.00 | $853.25 | $152,225.20 |
| 187 | $152,225.20 | $464.25 | $0.00 | $860.70 | $153,550.15 |
| 188 | $153,550.15 | $464.25 | $0.00 | $868.19 | $154,882.59 |
| 189 | $154,882.59 | $464.25 | $0.00 | $875.73 | $156,222.57 |
| 190 | $156,222.57 | $464.25 | $0.00 | $883.31 | $157,570.13 |
| 191 | $157,570.13 | $464.25 | $0.00 | $890.92 | $158,925.30 |
| 192 | $158,925.30 | $464.25 | $0.00 | $898.59 | $160,288.14 |
| 193 | $160,288.14 | $464.25 | $0.00 | $906.29 | $161,658.68 |
| 194 | $161,658.68 | $464.25 | $0.00 | $914.04 | $163,036.97 |
| 195 | $163,036.97 | $464.25 | $0.00 | $921.83 | $164,423.05 |
| 196 | $164,423.05 | $464.25 | $0.00 | $929.67 | $165,816.97 |
| 197 | $165,816.97 | $464.25 | $0.00 | $937.55 | $167,218.77 |
| 198 | $167,218.77 | $464.25 | $0.00 | $945.48 | $168,628.50 |
| 199 | $168,628.50 | $464.25 | $0.00 | $953.45 | $170,046.20 |
| 200 | $170,046.20 | $464.25 | $0.00 | $961.47 | $171,471.92 |
| 201 | $171,471.92 | $464.25 | $0.00 | $969.53 | $172,905.70 |
| 202 | $172,905.70 | $464.25 | $0.00 | $977.63 | $174,347.58 |
| 203 | $174,347.58 | $464.25 | $0.00 | $985.79 | $175,797.62 |
| 204 | $175,797.62 | $464.25 | $0.00 | $993.99 | $177,255.86 |
| 205 | $177,255.86 | $464.25 | $0.00 | $1,002.23 | $178,722.34 |
| 206 | $178,722.34 | $464.25 | $0.00 | $1,010.52 | $180,197.11 |
| 207 | $180,197.11 | $464.25 | $0.00 | $1,018.86 | $181,680.22 |
| 208 | $181,680.22 | $464.25 | $0.00 | $1,027.25 | $183,171.72 |
| 209 | $183,171.72 | $464.25 | $0.00 | $1,035.68 | $184,671.65 |
| 210 | $184,671.65 | $464.25 | $0.00 | $1,044.16 | $186,180.06 |
| 211 | $186,180.06 | $464.25 | $0.00 | $1,052.69 | $187,697.00 |
| 212 | $187,697.00 | $464.25 | $0.00 | $1,061.27 | $189,222.52 |
| 213 | $189,222.52 | $464.25 | $0.00 | $1,069.89 | $190,756.66 |
| 214 | $190,756.66 | $464.25 | $0.00 | $1,078.57 | $192,299.48 |
| 215 | $192,299.48 | $464.25 | $0.00 | $1,087.29 | $193,851.02 |
| 216 | $193,851.02 | $464.25 | $0.00 | $1,096.06 | $195,411.33 |
| 217 | $195,411.33 | $464.25 | $54,428.10 | $1,104.88 | $142,552.36 |
| 218 | $142,552.36 | $464.25 | $0.00 | $806.01 | $143,822.62 |
| 219 | $143,822.62 | $464.25 | $0.00 | $813.19 | $145,100.06 |
| 220 | $145,100.06 | $464.25 | $0.00 | $820.42 | $146,384.73 |
| 221 | $146,384.73 | $464.25 | $0.00 | $827.68 | $147,676.66 |
| 222 | $147,676.66 | $464.25 | $0.00 | $834.99 | $148,975.90 |
| 223 | $148,975.90 | $464.25 | $0.00 | $842.33 | $150,282.48 |
| 224 | $150,282.48 | $464.25 | $0.00 | $849.72 | $151,596.45 |
| 225 | $151,596.45 | $464.25 | $0.00 | $857.15 | $152,917.85 |
| 226 | $152,917.85 | $464.25 | $0.00 | $864.62 | $154,246.72 |
| 227 | $154,246.72 | $464.25 | $0.00 | $872.13 | $155,583.10 |
| 228 | $155,583.10 | $464.25 | $0.00 | $879.69 | $156,927.04 |
| 229 | $156,927.04 | $464.25 | $57,149.51 | $887.29 | $101,129.07 |
| 230 | $101,129.07 | $464.25 | $0.00 | $571.80 | $102,165.12 |
| 231 | $102,165.12 | $464.25 | $0.00 | $577.66 | $103,207.03 |
| 232 | $103,207.03 | $464.25 | $0.00 | $583.55 | $104,254.83 |
| 233 | $104,254.83 | $464.25 | $0.00 | $589.47 | $105,308.55 |
| 234 | $105,308.55 | $464.25 | $0.00 | $595.43 | $106,368.23 |
| 235 | $106,368.23 | $464.25 | $0.00 | $601.42 | $107,433.90 |
| 236 | $107,433.90 | $464.25 | $0.00 | $607.45 | $108,505.60 |
| 237 | $108,505.60 | $464.25 | $0.00 | $613.51 | $109,583.36 |
| 238 | $109,583.36 | $464.25 | $0.00 | $619.60 | $110,667.21 |
| 239 | $110,667.21 | $464.25 | $0.00 | $625.73 | $111,757.19 |
| 240 | $111,757.19 | $464.25 | $0.00 | $631.89 | $112,853.33 |
| 241 | $112,853.33 | $464.25 | $60,006.98 | $638.09 | $53,948.69 |
| 242 | $53,948.69 | $464.25 | $0.00 | $305.03 | $54,717.97 |
| 243 | $54,717.97 | $464.25 | $0.00 | $309.38 | $55,491.60 |
| 244 | $55,491.60 | $464.25 | $0.00 | $313.76 | $56,269.61 |
| 245 | $56,269.61 | $464.25 | $0.00 | $318.16 | $57,052.02 |
| 246 | $57,052.02 | $464.25 | $0.00 | $322.58 | $57,838.85 |
| 247 | $57,838.85 | $464.25 | $0.00 | $327.03 | $58,630.13 |
| 248 | $58,630.13 | $464.25 | $0.00 | $331.50 | $59,425.88 |
| 249 | $59,425.88 | $464.25 | $0.00 | $336.00 | $60,226.13 |
| 250 | $60,226.13 | $464.25 | $0.00 | $340.53 | $61,030.91 |
| 251 | $61,030.91 | $464.25 | $0.00 | $345.08 | $61,840.24 |
| 252 | $61,840.24 | $464.25 | $0.00 | $349.65 | $62,654.14 |
| 253 | $62,654.14 | $0.00 | $63,007.33 | $354.26 | $1.07 |