How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $60,678 |
| Monthly savings required | $480 |
How much will it cost to send your child to University of South Dakota in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $242,713.84 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $480.31 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 | $23,399.00 |
| 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 University of South Dakota in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $480.31 | $0.00 | $0.00 | $480.31 |
| 2 | $480.31 | $480.31 | $0.00 | $2.72 | $963.34 |
| 3 | $963.34 | $480.31 | $0.00 | $5.45 | $1,449.10 |
| 4 | $1,449.10 | $480.31 | $0.00 | $8.19 | $1,937.60 |
| 5 | $1,937.60 | $480.31 | $0.00 | $10.96 | $2,428.87 |
| 6 | $2,428.87 | $480.31 | $0.00 | $13.73 | $2,922.91 |
| 7 | $2,922.91 | $480.31 | $0.00 | $16.53 | $3,419.75 |
| 8 | $3,419.75 | $480.31 | $0.00 | $19.34 | $3,919.40 |
| 9 | $3,919.40 | $480.31 | $0.00 | $22.16 | $4,421.87 |
| 10 | $4,421.87 | $480.31 | $0.00 | $25.00 | $4,927.18 |
| 11 | $4,927.18 | $480.31 | $0.00 | $27.86 | $5,435.35 |
| 12 | $5,435.35 | $480.31 | $0.00 | $30.73 | $5,946.39 |
| 13 | $5,946.39 | $480.31 | $0.00 | $33.62 | $6,460.32 |
| 14 | $6,460.32 | $480.31 | $0.00 | $36.53 | $6,977.16 |
| 15 | $6,977.16 | $480.31 | $0.00 | $39.45 | $7,496.92 |
| 16 | $7,496.92 | $480.31 | $0.00 | $42.39 | $8,019.62 |
| 17 | $8,019.62 | $480.31 | $0.00 | $45.34 | $8,545.27 |
| 18 | $8,545.27 | $480.31 | $0.00 | $48.32 | $9,073.90 |
| 19 | $9,073.90 | $480.31 | $0.00 | $51.31 | $9,605.52 |
| 20 | $9,605.52 | $480.31 | $0.00 | $54.31 | $10,140.14 |
| 21 | $10,140.14 | $480.31 | $0.00 | $57.33 | $10,677.78 |
| 22 | $10,677.78 | $480.31 | $0.00 | $60.37 | $11,218.46 |
| 23 | $11,218.46 | $480.31 | $0.00 | $63.43 | $11,762.20 |
| 24 | $11,762.20 | $480.31 | $0.00 | $66.51 | $12,309.02 |
| 25 | $12,309.02 | $480.31 | $0.00 | $69.60 | $12,858.93 |
| 26 | $12,858.93 | $480.31 | $0.00 | $72.71 | $13,411.95 |
| 27 | $13,411.95 | $480.31 | $0.00 | $75.83 | $13,968.09 |
| 28 | $13,968.09 | $480.31 | $0.00 | $78.98 | $14,527.38 |
| 29 | $14,527.38 | $480.31 | $0.00 | $82.14 | $15,089.83 |
| 30 | $15,089.83 | $480.31 | $0.00 | $85.32 | $15,655.46 |
| 31 | $15,655.46 | $480.31 | $0.00 | $88.52 | $16,224.29 |
| 32 | $16,224.29 | $480.31 | $0.00 | $91.73 | $16,796.33 |
| 33 | $16,796.33 | $480.31 | $0.00 | $94.97 | $17,371.61 |
| 34 | $17,371.61 | $480.31 | $0.00 | $98.22 | $17,950.14 |
| 35 | $17,950.14 | $480.31 | $0.00 | $101.49 | $18,531.94 |
| 36 | $18,531.94 | $480.31 | $0.00 | $104.78 | $19,117.03 |
| 37 | $19,117.03 | $480.31 | $0.00 | $108.09 | $19,705.43 |
| 38 | $19,705.43 | $480.31 | $0.00 | $111.42 | $20,297.16 |
| 39 | $20,297.16 | $480.31 | $0.00 | $114.76 | $20,892.23 |
| 40 | $20,892.23 | $480.31 | $0.00 | $118.13 | $21,490.67 |
| 41 | $21,490.67 | $480.31 | $0.00 | $121.51 | $22,092.49 |
| 42 | $22,092.49 | $480.31 | $0.00 | $124.91 | $22,697.71 |
| 43 | $22,697.71 | $480.31 | $0.00 | $128.34 | $23,306.36 |
| 44 | $23,306.36 | $480.31 | $0.00 | $131.78 | $23,918.45 |
| 45 | $23,918.45 | $480.31 | $0.00 | $135.24 | $24,534.00 |
| 46 | $24,534.00 | $480.31 | $0.00 | $138.72 | $25,153.03 |
| 47 | $25,153.03 | $480.31 | $0.00 | $142.22 | $25,775.56 |
| 48 | $25,775.56 | $480.31 | $0.00 | $145.74 | $26,401.61 |
| 49 | $26,401.61 | $480.31 | $0.00 | $149.28 | $27,031.20 |
| 50 | $27,031.20 | $480.31 | $0.00 | $152.84 | $27,664.35 |
| 51 | $27,664.35 | $480.31 | $0.00 | $156.42 | $28,301.08 |
| 52 | $28,301.08 | $480.31 | $0.00 | $160.02 | $28,941.41 |
| 53 | $28,941.41 | $480.31 | $0.00 | $163.64 | $29,585.36 |
| 54 | $29,585.36 | $480.31 | $0.00 | $167.28 | $30,232.95 |
| 55 | $30,232.95 | $480.31 | $0.00 | $170.94 | $30,884.20 |
| 56 | $30,884.20 | $480.31 | $0.00 | $174.62 | $31,539.13 |
| 57 | $31,539.13 | $480.31 | $0.00 | $178.33 | $32,197.77 |
| 58 | $32,197.77 | $480.31 | $0.00 | $182.05 | $32,860.13 |
| 59 | $32,860.13 | $480.31 | $0.00 | $185.80 | $33,526.24 |
| 60 | $33,526.24 | $480.31 | $0.00 | $189.56 | $34,196.11 |
| 61 | $34,196.11 | $480.31 | $0.00 | $193.35 | $34,869.77 |
| 62 | $34,869.77 | $480.31 | $0.00 | $197.16 | $35,547.24 |
| 63 | $35,547.24 | $480.31 | $0.00 | $200.99 | $36,228.54 |
| 64 | $36,228.54 | $480.31 | $0.00 | $204.84 | $36,913.69 |
| 65 | $36,913.69 | $480.31 | $0.00 | $208.72 | $37,602.72 |
| 66 | $37,602.72 | $480.31 | $0.00 | $212.61 | $38,295.64 |
| 67 | $38,295.64 | $480.31 | $0.00 | $216.53 | $38,992.48 |
| 68 | $38,992.48 | $480.31 | $0.00 | $220.47 | $39,693.26 |
| 69 | $39,693.26 | $480.31 | $0.00 | $224.43 | $40,398.00 |
| 70 | $40,398.00 | $480.31 | $0.00 | $228.42 | $41,106.73 |
| 71 | $41,106.73 | $480.31 | $0.00 | $232.42 | $41,819.46 |
| 72 | $41,819.46 | $480.31 | $0.00 | $236.45 | $42,536.22 |
| 73 | $42,536.22 | $480.31 | $0.00 | $240.51 | $43,257.04 |
| 74 | $43,257.04 | $480.31 | $0.00 | $244.58 | $43,981.93 |
| 75 | $43,981.93 | $480.31 | $0.00 | $248.68 | $44,710.92 |
| 76 | $44,710.92 | $480.31 | $0.00 | $252.80 | $45,444.03 |
| 77 | $45,444.03 | $480.31 | $0.00 | $256.95 | $46,181.29 |
| 78 | $46,181.29 | $480.31 | $0.00 | $261.12 | $46,922.72 |
| 79 | $46,922.72 | $480.31 | $0.00 | $265.31 | $47,668.34 |
| 80 | $47,668.34 | $480.31 | $0.00 | $269.52 | $48,418.17 |
| 81 | $48,418.17 | $480.31 | $0.00 | $273.76 | $49,172.24 |
| 82 | $49,172.24 | $480.31 | $0.00 | $278.03 | $49,930.58 |
| 83 | $49,930.58 | $480.31 | $0.00 | $282.31 | $50,693.20 |
| 84 | $50,693.20 | $480.31 | $0.00 | $286.63 | $51,460.14 |
| 85 | $51,460.14 | $480.31 | $0.00 | $290.96 | $52,231.41 |
| 86 | $52,231.41 | $480.31 | $0.00 | $295.32 | $53,007.04 |
| 87 | $53,007.04 | $480.31 | $0.00 | $299.71 | $53,787.06 |
| 88 | $53,787.06 | $480.31 | $0.00 | $304.12 | $54,571.49 |
| 89 | $54,571.49 | $480.31 | $0.00 | $308.56 | $55,360.36 |
| 90 | $55,360.36 | $480.31 | $0.00 | $313.02 | $56,153.69 |
| 91 | $56,153.69 | $480.31 | $0.00 | $317.50 | $56,951.50 |
| 92 | $56,951.50 | $480.31 | $0.00 | $322.01 | $57,753.82 |
| 93 | $57,753.82 | $480.31 | $0.00 | $326.55 | $58,560.68 |
| 94 | $58,560.68 | $480.31 | $0.00 | $331.11 | $59,372.10 |
| 95 | $59,372.10 | $480.31 | $0.00 | $335.70 | $60,188.11 |
| 96 | $60,188.11 | $480.31 | $0.00 | $340.31 | $61,008.73 |
| 97 | $61,008.73 | $480.31 | $0.00 | $344.95 | $61,833.99 |
| 98 | $61,833.99 | $480.31 | $0.00 | $349.62 | $62,663.92 |
| 99 | $62,663.92 | $480.31 | $0.00 | $354.31 | $63,498.54 |
| 100 | $63,498.54 | $480.31 | $0.00 | $359.03 | $64,337.88 |
| 101 | $64,337.88 | $480.31 | $0.00 | $363.78 | $65,181.97 |
| 102 | $65,181.97 | $480.31 | $0.00 | $368.55 | $66,030.83 |
| 103 | $66,030.83 | $480.31 | $0.00 | $373.35 | $66,884.49 |
| 104 | $66,884.49 | $480.31 | $0.00 | $378.17 | $67,742.97 |
| 105 | $67,742.97 | $480.31 | $0.00 | $383.03 | $68,606.31 |
| 106 | $68,606.31 | $480.31 | $0.00 | $387.91 | $69,474.53 |
| 107 | $69,474.53 | $480.31 | $0.00 | $392.82 | $70,347.66 |
| 108 | $70,347.66 | $480.31 | $0.00 | $397.76 | $71,225.73 |
| 109 | $71,225.73 | $480.31 | $0.00 | $402.72 | $72,108.76 |
| 110 | $72,108.76 | $480.31 | $0.00 | $407.71 | $72,996.78 |
| 111 | $72,996.78 | $480.31 | $0.00 | $412.73 | $73,889.82 |
| 112 | $73,889.82 | $480.31 | $0.00 | $417.78 | $74,787.91 |
| 113 | $74,787.91 | $480.31 | $0.00 | $422.86 | $75,691.08 |
| 114 | $75,691.08 | $480.31 | $0.00 | $427.97 | $76,599.36 |
| 115 | $76,599.36 | $480.31 | $0.00 | $433.10 | $77,512.77 |
| 116 | $77,512.77 | $480.31 | $0.00 | $438.27 | $78,431.35 |
| 117 | $78,431.35 | $480.31 | $0.00 | $443.46 | $79,355.12 |
| 118 | $79,355.12 | $480.31 | $0.00 | $448.69 | $80,284.12 |
| 119 | $80,284.12 | $480.31 | $0.00 | $453.94 | $81,218.37 |
| 120 | $81,218.37 | $480.31 | $0.00 | $459.22 | $82,157.90 |
| 121 | $82,157.90 | $480.31 | $0.00 | $464.53 | $83,102.74 |
| 122 | $83,102.74 | $480.31 | $0.00 | $469.87 | $84,052.92 |
| 123 | $84,052.92 | $480.31 | $0.00 | $475.25 | $85,008.48 |
| 124 | $85,008.48 | $480.31 | $0.00 | $480.65 | $85,969.44 |
| 125 | $85,969.44 | $480.31 | $0.00 | $486.08 | $86,935.83 |
| 126 | $86,935.83 | $480.31 | $0.00 | $491.55 | $87,907.69 |
| 127 | $87,907.69 | $480.31 | $0.00 | $497.04 | $88,885.04 |
| 128 | $88,885.04 | $480.31 | $0.00 | $502.57 | $89,867.92 |
| 129 | $89,867.92 | $480.31 | $0.00 | $508.13 | $90,856.36 |
| 130 | $90,856.36 | $480.31 | $0.00 | $513.72 | $91,850.39 |
| 131 | $91,850.39 | $480.31 | $0.00 | $519.34 | $92,850.04 |
| 132 | $92,850.04 | $480.31 | $0.00 | $524.99 | $93,855.34 |
| 133 | $93,855.34 | $480.31 | $0.00 | $530.67 | $94,866.32 |
| 134 | $94,866.32 | $480.31 | $0.00 | $536.39 | $95,883.02 |
| 135 | $95,883.02 | $480.31 | $0.00 | $542.14 | $96,905.47 |
| 136 | $96,905.47 | $480.31 | $0.00 | $547.92 | $97,933.70 |
| 137 | $97,933.70 | $480.31 | $0.00 | $553.73 | $98,967.74 |
| 138 | $98,967.74 | $480.31 | $0.00 | $559.58 | $100,007.63 |
| 139 | $100,007.63 | $480.31 | $0.00 | $565.46 | $101,053.40 |
| 140 | $101,053.40 | $480.31 | $0.00 | $571.37 | $102,105.08 |
| 141 | $102,105.08 | $480.31 | $0.00 | $577.32 | $103,162.71 |
| 142 | $103,162.71 | $480.31 | $0.00 | $583.30 | $104,226.32 |
| 143 | $104,226.32 | $480.31 | $0.00 | $589.31 | $105,295.94 |
| 144 | $105,295.94 | $480.31 | $0.00 | $595.36 | $106,371.61 |
| 145 | $106,371.61 | $480.31 | $0.00 | $601.44 | $107,453.36 |
| 146 | $107,453.36 | $480.31 | $0.00 | $607.56 | $108,541.23 |
| 147 | $108,541.23 | $480.31 | $0.00 | $613.71 | $109,635.25 |
| 148 | $109,635.25 | $480.31 | $0.00 | $619.89 | $110,735.45 |
| 149 | $110,735.45 | $480.31 | $0.00 | $626.11 | $111,841.87 |
| 150 | $111,841.87 | $480.31 | $0.00 | $632.37 | $112,954.55 |
| 151 | $112,954.55 | $480.31 | $0.00 | $638.66 | $114,073.52 |
| 152 | $114,073.52 | $480.31 | $0.00 | $644.99 | $115,198.82 |
| 153 | $115,198.82 | $480.31 | $0.00 | $651.35 | $116,330.48 |
| 154 | $116,330.48 | $480.31 | $0.00 | $657.75 | $117,468.54 |
| 155 | $117,468.54 | $480.31 | $0.00 | $664.18 | $118,613.03 |
| 156 | $118,613.03 | $480.31 | $0.00 | $670.66 | $119,764.00 |
| 157 | $119,764.00 | $480.31 | $0.00 | $677.16 | $120,921.47 |
| 158 | $120,921.47 | $480.31 | $0.00 | $683.71 | $122,085.49 |
| 159 | $122,085.49 | $480.31 | $0.00 | $690.29 | $123,256.09 |
| 160 | $123,256.09 | $480.31 | $0.00 | $696.91 | $124,433.31 |
| 161 | $124,433.31 | $480.31 | $0.00 | $703.56 | $125,617.18 |
| 162 | $125,617.18 | $480.31 | $0.00 | $710.26 | $126,807.75 |
| 163 | $126,807.75 | $480.31 | $0.00 | $716.99 | $128,005.05 |
| 164 | $128,005.05 | $480.31 | $0.00 | $723.76 | $129,209.12 |
| 165 | $129,209.12 | $480.31 | $0.00 | $730.57 | $130,420.00 |
| 166 | $130,420.00 | $480.31 | $0.00 | $737.41 | $131,637.72 |
| 167 | $131,637.72 | $480.31 | $0.00 | $744.30 | $132,862.33 |
| 168 | $132,862.33 | $480.31 | $0.00 | $751.22 | $134,093.86 |
| 169 | $134,093.86 | $480.31 | $0.00 | $758.19 | $135,332.36 |
| 170 | $135,332.36 | $480.31 | $0.00 | $765.19 | $136,577.86 |
| 171 | $136,577.86 | $480.31 | $0.00 | $772.23 | $137,830.40 |
| 172 | $137,830.40 | $480.31 | $0.00 | $779.31 | $139,090.02 |
| 173 | $139,090.02 | $480.31 | $0.00 | $786.44 | $140,356.77 |
| 174 | $140,356.77 | $480.31 | $0.00 | $793.60 | $141,630.68 |
| 175 | $141,630.68 | $480.31 | $0.00 | $800.80 | $142,911.79 |
| 176 | $142,911.79 | $480.31 | $0.00 | $808.04 | $144,200.14 |
| 177 | $144,200.14 | $480.31 | $0.00 | $815.33 | $145,495.78 |
| 178 | $145,495.78 | $480.31 | $0.00 | $822.65 | $146,798.74 |
| 179 | $146,798.74 | $480.31 | $0.00 | $830.02 | $148,109.07 |
| 180 | $148,109.07 | $480.31 | $0.00 | $837.43 | $149,426.81 |
| 181 | $149,426.81 | $480.31 | $0.00 | $844.88 | $150,752.00 |
| 182 | $150,752.00 | $480.31 | $0.00 | $852.37 | $152,084.68 |
| 183 | $152,084.68 | $480.31 | $0.00 | $859.91 | $153,424.90 |
| 184 | $153,424.90 | $480.31 | $0.00 | $867.49 | $154,772.70 |
| 185 | $154,772.70 | $480.31 | $0.00 | $875.11 | $156,128.12 |
| 186 | $156,128.12 | $480.31 | $0.00 | $882.77 | $157,491.20 |
| 187 | $157,491.20 | $480.31 | $0.00 | $890.48 | $158,861.99 |
| 188 | $158,861.99 | $480.31 | $0.00 | $898.23 | $160,240.53 |
| 189 | $160,240.53 | $480.31 | $0.00 | $906.02 | $161,626.86 |
| 190 | $161,626.86 | $480.31 | $0.00 | $913.86 | $163,021.03 |
| 191 | $163,021.03 | $480.31 | $0.00 | $921.74 | $164,423.08 |
| 192 | $164,423.08 | $480.31 | $0.00 | $929.67 | $165,833.06 |
| 193 | $165,833.06 | $480.31 | $0.00 | $937.64 | $167,251.01 |
| 194 | $167,251.01 | $480.31 | $0.00 | $945.66 | $168,676.98 |
| 195 | $168,676.98 | $480.31 | $0.00 | $953.72 | $170,111.01 |
| 196 | $170,111.01 | $480.31 | $0.00 | $961.83 | $171,553.15 |
| 197 | $171,553.15 | $480.31 | $0.00 | $969.99 | $173,003.45 |
| 198 | $173,003.45 | $480.31 | $0.00 | $978.19 | $174,461.95 |
| 199 | $174,461.95 | $480.31 | $0.00 | $986.43 | $175,928.69 |
| 200 | $175,928.69 | $480.31 | $0.00 | $994.73 | $177,403.73 |
| 201 | $177,403.73 | $480.31 | $0.00 | $1,003.07 | $178,887.11 |
| 202 | $178,887.11 | $480.31 | $0.00 | $1,011.45 | $180,378.87 |
| 203 | $180,378.87 | $480.31 | $0.00 | $1,019.89 | $181,879.07 |
| 204 | $181,879.07 | $480.31 | $0.00 | $1,028.37 | $183,387.75 |
| 205 | $183,387.75 | $480.31 | $0.00 | $1,036.90 | $184,904.96 |
| 206 | $184,904.96 | $480.31 | $0.00 | $1,045.48 | $186,430.75 |
| 207 | $186,430.75 | $480.31 | $0.00 | $1,054.11 | $187,965.17 |
| 208 | $187,965.17 | $480.31 | $0.00 | $1,062.78 | $189,508.26 |
| 209 | $189,508.26 | $480.31 | $0.00 | $1,071.51 | $191,060.08 |
| 210 | $191,060.08 | $480.31 | $0.00 | $1,080.28 | $192,620.67 |
| 211 | $192,620.67 | $480.31 | $0.00 | $1,089.11 | $194,190.09 |
| 212 | $194,190.09 | $480.31 | $0.00 | $1,097.98 | $195,768.38 |
| 213 | $195,768.38 | $480.31 | $0.00 | $1,106.90 | $197,355.59 |
| 214 | $197,355.59 | $480.31 | $0.00 | $1,115.88 | $198,951.78 |
| 215 | $198,951.78 | $480.31 | $0.00 | $1,124.90 | $200,556.99 |
| 216 | $200,556.99 | $480.31 | $0.00 | $1,133.98 | $202,171.28 |
| 217 | $202,171.28 | $480.31 | $56,312.48 | $1,143.11 | $147,482.22 |
| 218 | $147,482.22 | $480.31 | $0.00 | $833.89 | $148,796.42 |
| 219 | $148,796.42 | $480.31 | $0.00 | $841.32 | $150,118.05 |
| 220 | $150,118.05 | $480.31 | $0.00 | $848.79 | $151,447.15 |
| 221 | $151,447.15 | $480.31 | $0.00 | $856.30 | $152,783.76 |
| 222 | $152,783.76 | $480.31 | $0.00 | $863.86 | $154,127.93 |
| 223 | $154,127.93 | $480.31 | $0.00 | $871.46 | $155,479.70 |
| 224 | $155,479.70 | $480.31 | $0.00 | $879.10 | $156,839.11 |
| 225 | $156,839.11 | $480.31 | $0.00 | $886.79 | $158,206.21 |
| 226 | $158,206.21 | $480.31 | $0.00 | $894.52 | $159,581.04 |
| 227 | $159,581.04 | $480.31 | $0.00 | $902.29 | $160,963.64 |
| 228 | $160,963.64 | $480.31 | $0.00 | $910.11 | $162,354.06 |
| 229 | $162,354.06 | $480.31 | $59,128.11 | $917.97 | $104,624.23 |
| 230 | $104,624.23 | $480.31 | $0.00 | $591.56 | $105,696.10 |
| 231 | $105,696.10 | $480.31 | $0.00 | $597.62 | $106,774.03 |
| 232 | $106,774.03 | $480.31 | $0.00 | $603.72 | $107,858.06 |
| 233 | $107,858.06 | $480.31 | $0.00 | $609.85 | $108,948.22 |
| 234 | $108,948.22 | $480.31 | $0.00 | $616.01 | $110,044.54 |
| 235 | $110,044.54 | $480.31 | $0.00 | $622.21 | $111,147.06 |
| 236 | $111,147.06 | $480.31 | $0.00 | $628.44 | $112,255.81 |
| 237 | $112,255.81 | $480.31 | $0.00 | $634.71 | $113,370.83 |
| 238 | $113,370.83 | $480.31 | $0.00 | $641.02 | $114,492.16 |
| 239 | $114,492.16 | $480.31 | $0.00 | $647.36 | $115,619.83 |
| 240 | $115,619.83 | $480.31 | $0.00 | $653.73 | $116,753.87 |
| 241 | $116,753.87 | $480.31 | $62,084.51 | $660.14 | $55,809.81 |
| 242 | $55,809.81 | $480.31 | $0.00 | $315.56 | $56,605.68 |
| 243 | $56,605.68 | $480.31 | $0.00 | $320.06 | $57,406.05 |
| 244 | $57,406.05 | $480.31 | $0.00 | $324.58 | $58,210.94 |
| 245 | $58,210.94 | $480.31 | $0.00 | $329.13 | $59,020.38 |
| 246 | $59,020.38 | $480.31 | $0.00 | $333.71 | $59,834.40 |
| 247 | $59,834.40 | $480.31 | $0.00 | $338.31 | $60,653.02 |
| 248 | $60,653.02 | $480.31 | $0.00 | $342.94 | $61,476.27 |
| 249 | $61,476.27 | $480.31 | $0.00 | $347.60 | $62,304.18 |
| 250 | $62,304.18 | $480.31 | $0.00 | $352.28 | $63,136.77 |
| 251 | $63,136.77 | $480.31 | $0.00 | $356.98 | $63,974.06 |
| 252 | $63,974.06 | $480.31 | $0.00 | $361.72 | $64,816.09 |
| 253 | $64,816.09 | $0.00 | $65,188.74 | $366.48 | ($6.17) |