How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $60,946 |
| Monthly savings required | $482 |
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 $243,782.24 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $482.43 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 | $23,502.00 |
| 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 | $482.43 | $0.00 | $0.00 | $482.43 |
| 2 | $482.43 | $482.43 | $0.00 | $2.73 | $967.59 |
| 3 | $967.59 | $482.43 | $0.00 | $5.47 | $1,455.49 |
| 4 | $1,455.49 | $482.43 | $0.00 | $8.23 | $1,946.15 |
| 5 | $1,946.15 | $482.43 | $0.00 | $11.00 | $2,439.58 |
| 6 | $2,439.58 | $482.43 | $0.00 | $13.79 | $2,935.80 |
| 7 | $2,935.80 | $482.43 | $0.00 | $16.60 | $3,434.83 |
| 8 | $3,434.83 | $482.43 | $0.00 | $19.42 | $3,936.68 |
| 9 | $3,936.68 | $482.43 | $0.00 | $22.26 | $4,441.37 |
| 10 | $4,441.37 | $482.43 | $0.00 | $25.11 | $4,948.91 |
| 11 | $4,948.91 | $482.43 | $0.00 | $27.98 | $5,459.32 |
| 12 | $5,459.32 | $482.43 | $0.00 | $30.87 | $5,972.62 |
| 13 | $5,972.62 | $482.43 | $0.00 | $33.77 | $6,488.82 |
| 14 | $6,488.82 | $482.43 | $0.00 | $36.69 | $7,007.94 |
| 15 | $7,007.94 | $482.43 | $0.00 | $39.62 | $7,529.99 |
| 16 | $7,529.99 | $482.43 | $0.00 | $42.58 | $8,055.00 |
| 17 | $8,055.00 | $482.43 | $0.00 | $45.54 | $8,582.97 |
| 18 | $8,582.97 | $482.43 | $0.00 | $48.53 | $9,113.93 |
| 19 | $9,113.93 | $482.43 | $0.00 | $51.53 | $9,647.89 |
| 20 | $9,647.89 | $482.43 | $0.00 | $54.55 | $10,184.87 |
| 21 | $10,184.87 | $482.43 | $0.00 | $57.59 | $10,724.89 |
| 22 | $10,724.89 | $482.43 | $0.00 | $60.64 | $11,267.96 |
| 23 | $11,267.96 | $482.43 | $0.00 | $63.71 | $11,814.10 |
| 24 | $11,814.10 | $482.43 | $0.00 | $66.80 | $12,363.33 |
| 25 | $12,363.33 | $482.43 | $0.00 | $69.90 | $12,915.66 |
| 26 | $12,915.66 | $482.43 | $0.00 | $73.03 | $13,471.12 |
| 27 | $13,471.12 | $482.43 | $0.00 | $76.17 | $14,029.72 |
| 28 | $14,029.72 | $482.43 | $0.00 | $79.33 | $14,591.48 |
| 29 | $14,591.48 | $482.43 | $0.00 | $82.50 | $15,156.41 |
| 30 | $15,156.41 | $482.43 | $0.00 | $85.70 | $15,724.54 |
| 31 | $15,724.54 | $482.43 | $0.00 | $88.91 | $16,295.88 |
| 32 | $16,295.88 | $482.43 | $0.00 | $92.14 | $16,870.45 |
| 33 | $16,870.45 | $482.43 | $0.00 | $95.39 | $17,448.27 |
| 34 | $17,448.27 | $482.43 | $0.00 | $98.66 | $18,029.36 |
| 35 | $18,029.36 | $482.43 | $0.00 | $101.94 | $18,613.73 |
| 36 | $18,613.73 | $482.43 | $0.00 | $105.24 | $19,201.40 |
| 37 | $19,201.40 | $482.43 | $0.00 | $108.57 | $19,792.40 |
| 38 | $19,792.40 | $482.43 | $0.00 | $111.91 | $20,386.74 |
| 39 | $20,386.74 | $482.43 | $0.00 | $115.27 | $20,984.44 |
| 40 | $20,984.44 | $482.43 | $0.00 | $118.65 | $21,585.52 |
| 41 | $21,585.52 | $482.43 | $0.00 | $122.05 | $22,190.00 |
| 42 | $22,190.00 | $482.43 | $0.00 | $125.47 | $22,797.90 |
| 43 | $22,797.90 | $482.43 | $0.00 | $128.90 | $23,409.23 |
| 44 | $23,409.23 | $482.43 | $0.00 | $132.36 | $24,024.02 |
| 45 | $24,024.02 | $482.43 | $0.00 | $135.84 | $24,642.29 |
| 46 | $24,642.29 | $482.43 | $0.00 | $139.33 | $25,264.05 |
| 47 | $25,264.05 | $482.43 | $0.00 | $142.85 | $25,889.33 |
| 48 | $25,889.33 | $482.43 | $0.00 | $146.38 | $26,518.14 |
| 49 | $26,518.14 | $482.43 | $0.00 | $149.94 | $27,150.51 |
| 50 | $27,150.51 | $482.43 | $0.00 | $153.51 | $27,786.45 |
| 51 | $27,786.45 | $482.43 | $0.00 | $157.11 | $28,425.99 |
| 52 | $28,425.99 | $482.43 | $0.00 | $160.72 | $29,069.14 |
| 53 | $29,069.14 | $482.43 | $0.00 | $164.36 | $29,715.93 |
| 54 | $29,715.93 | $482.43 | $0.00 | $168.02 | $30,366.38 |
| 55 | $30,366.38 | $482.43 | $0.00 | $171.70 | $31,020.51 |
| 56 | $31,020.51 | $482.43 | $0.00 | $175.39 | $31,678.33 |
| 57 | $31,678.33 | $482.43 | $0.00 | $179.11 | $32,339.87 |
| 58 | $32,339.87 | $482.43 | $0.00 | $182.85 | $33,005.15 |
| 59 | $33,005.15 | $482.43 | $0.00 | $186.62 | $33,674.20 |
| 60 | $33,674.20 | $482.43 | $0.00 | $190.40 | $34,347.03 |
| 61 | $34,347.03 | $482.43 | $0.00 | $194.20 | $35,023.66 |
| 62 | $35,023.66 | $482.43 | $0.00 | $198.03 | $35,704.12 |
| 63 | $35,704.12 | $482.43 | $0.00 | $201.88 | $36,388.43 |
| 64 | $36,388.43 | $482.43 | $0.00 | $205.75 | $37,076.61 |
| 65 | $37,076.61 | $482.43 | $0.00 | $209.64 | $37,768.68 |
| 66 | $37,768.68 | $482.43 | $0.00 | $213.55 | $38,464.66 |
| 67 | $38,464.66 | $482.43 | $0.00 | $217.48 | $39,164.57 |
| 68 | $39,164.57 | $482.43 | $0.00 | $221.44 | $39,868.44 |
| 69 | $39,868.44 | $482.43 | $0.00 | $225.42 | $40,576.29 |
| 70 | $40,576.29 | $482.43 | $0.00 | $229.42 | $41,288.14 |
| 71 | $41,288.14 | $482.43 | $0.00 | $233.45 | $42,004.02 |
| 72 | $42,004.02 | $482.43 | $0.00 | $237.50 | $42,723.95 |
| 73 | $42,723.95 | $482.43 | $0.00 | $241.57 | $43,447.95 |
| 74 | $43,447.95 | $482.43 | $0.00 | $245.66 | $44,176.04 |
| 75 | $44,176.04 | $482.43 | $0.00 | $249.78 | $44,908.25 |
| 76 | $44,908.25 | $482.43 | $0.00 | $253.92 | $45,644.60 |
| 77 | $45,644.60 | $482.43 | $0.00 | $258.08 | $46,385.11 |
| 78 | $46,385.11 | $482.43 | $0.00 | $262.27 | $47,129.81 |
| 79 | $47,129.81 | $482.43 | $0.00 | $266.48 | $47,878.72 |
| 80 | $47,878.72 | $482.43 | $0.00 | $270.71 | $48,631.86 |
| 81 | $48,631.86 | $482.43 | $0.00 | $274.97 | $49,389.26 |
| 82 | $49,389.26 | $482.43 | $0.00 | $279.25 | $50,150.94 |
| 83 | $50,150.94 | $482.43 | $0.00 | $283.56 | $50,916.93 |
| 84 | $50,916.93 | $482.43 | $0.00 | $287.89 | $51,687.25 |
| 85 | $51,687.25 | $482.43 | $0.00 | $292.25 | $52,461.93 |
| 86 | $52,461.93 | $482.43 | $0.00 | $296.63 | $53,240.99 |
| 87 | $53,240.99 | $482.43 | $0.00 | $301.03 | $54,024.45 |
| 88 | $54,024.45 | $482.43 | $0.00 | $305.46 | $54,812.34 |
| 89 | $54,812.34 | $482.43 | $0.00 | $309.92 | $55,604.69 |
| 90 | $55,604.69 | $482.43 | $0.00 | $314.40 | $56,401.52 |
| 91 | $56,401.52 | $482.43 | $0.00 | $318.90 | $57,202.85 |
| 92 | $57,202.85 | $482.43 | $0.00 | $323.43 | $58,008.71 |
| 93 | $58,008.71 | $482.43 | $0.00 | $327.99 | $58,819.13 |
| 94 | $58,819.13 | $482.43 | $0.00 | $332.57 | $59,634.13 |
| 95 | $59,634.13 | $482.43 | $0.00 | $337.18 | $60,453.74 |
| 96 | $60,453.74 | $482.43 | $0.00 | $341.81 | $61,277.98 |
| 97 | $61,277.98 | $482.43 | $0.00 | $346.47 | $62,106.88 |
| 98 | $62,106.88 | $482.43 | $0.00 | $351.16 | $62,940.47 |
| 99 | $62,940.47 | $482.43 | $0.00 | $355.87 | $63,778.77 |
| 100 | $63,778.77 | $482.43 | $0.00 | $360.61 | $64,621.81 |
| 101 | $64,621.81 | $482.43 | $0.00 | $365.38 | $65,469.62 |
| 102 | $65,469.62 | $482.43 | $0.00 | $370.17 | $66,322.22 |
| 103 | $66,322.22 | $482.43 | $0.00 | $375.00 | $67,179.65 |
| 104 | $67,179.65 | $482.43 | $0.00 | $379.84 | $68,041.92 |
| 105 | $68,041.92 | $482.43 | $0.00 | $384.72 | $68,909.07 |
| 106 | $68,909.07 | $482.43 | $0.00 | $389.62 | $69,781.12 |
| 107 | $69,781.12 | $482.43 | $0.00 | $394.55 | $70,658.10 |
| 108 | $70,658.10 | $482.43 | $0.00 | $399.51 | $71,540.04 |
| 109 | $71,540.04 | $482.43 | $0.00 | $404.50 | $72,426.97 |
| 110 | $72,426.97 | $482.43 | $0.00 | $409.51 | $73,318.91 |
| 111 | $73,318.91 | $482.43 | $0.00 | $414.56 | $74,215.90 |
| 112 | $74,215.90 | $482.43 | $0.00 | $419.63 | $75,117.96 |
| 113 | $75,117.96 | $482.43 | $0.00 | $424.73 | $76,025.12 |
| 114 | $76,025.12 | $482.43 | $0.00 | $429.86 | $76,937.41 |
| 115 | $76,937.41 | $482.43 | $0.00 | $435.02 | $77,854.86 |
| 116 | $77,854.86 | $482.43 | $0.00 | $440.20 | $78,777.49 |
| 117 | $78,777.49 | $482.43 | $0.00 | $445.42 | $79,705.34 |
| 118 | $79,705.34 | $482.43 | $0.00 | $450.67 | $80,638.44 |
| 119 | $80,638.44 | $482.43 | $0.00 | $455.94 | $81,576.81 |
| 120 | $81,576.81 | $482.43 | $0.00 | $461.25 | $82,520.49 |
| 121 | $82,520.49 | $482.43 | $0.00 | $466.58 | $83,469.50 |
| 122 | $83,469.50 | $482.43 | $0.00 | $471.95 | $84,423.88 |
| 123 | $84,423.88 | $482.43 | $0.00 | $477.34 | $85,383.65 |
| 124 | $85,383.65 | $482.43 | $0.00 | $482.77 | $86,348.85 |
| 125 | $86,348.85 | $482.43 | $0.00 | $488.23 | $87,319.51 |
| 126 | $87,319.51 | $482.43 | $0.00 | $493.72 | $88,295.66 |
| 127 | $88,295.66 | $482.43 | $0.00 | $499.24 | $89,277.33 |
| 128 | $89,277.33 | $482.43 | $0.00 | $504.79 | $90,264.55 |
| 129 | $90,264.55 | $482.43 | $0.00 | $510.37 | $91,257.35 |
| 130 | $91,257.35 | $482.43 | $0.00 | $515.98 | $92,255.76 |
| 131 | $92,255.76 | $482.43 | $0.00 | $521.63 | $93,259.82 |
| 132 | $93,259.82 | $482.43 | $0.00 | $527.30 | $94,269.55 |
| 133 | $94,269.55 | $482.43 | $0.00 | $533.01 | $95,284.99 |
| 134 | $95,284.99 | $482.43 | $0.00 | $538.76 | $96,306.18 |
| 135 | $96,306.18 | $482.43 | $0.00 | $544.53 | $97,333.14 |
| 136 | $97,333.14 | $482.43 | $0.00 | $550.34 | $98,365.91 |
| 137 | $98,365.91 | $482.43 | $0.00 | $556.18 | $99,404.52 |
| 138 | $99,404.52 | $482.43 | $0.00 | $562.05 | $100,449.00 |
| 139 | $100,449.00 | $482.43 | $0.00 | $567.95 | $101,499.38 |
| 140 | $101,499.38 | $482.43 | $0.00 | $573.89 | $102,555.70 |
| 141 | $102,555.70 | $482.43 | $0.00 | $579.86 | $103,617.99 |
| 142 | $103,617.99 | $482.43 | $0.00 | $585.87 | $104,686.29 |
| 143 | $104,686.29 | $482.43 | $0.00 | $591.91 | $105,760.63 |
| 144 | $105,760.63 | $482.43 | $0.00 | $597.99 | $106,841.05 |
| 145 | $106,841.05 | $482.43 | $0.00 | $604.09 | $107,927.57 |
| 146 | $107,927.57 | $482.43 | $0.00 | $610.24 | $109,020.24 |
| 147 | $109,020.24 | $482.43 | $0.00 | $616.42 | $110,119.09 |
| 148 | $110,119.09 | $482.43 | $0.00 | $622.63 | $111,224.15 |
| 149 | $111,224.15 | $482.43 | $0.00 | $628.88 | $112,335.46 |
| 150 | $112,335.46 | $482.43 | $0.00 | $635.16 | $113,453.05 |
| 151 | $113,453.05 | $482.43 | $0.00 | $641.48 | $114,576.96 |
| 152 | $114,576.96 | $482.43 | $0.00 | $647.83 | $115,707.22 |
| 153 | $115,707.22 | $482.43 | $0.00 | $654.23 | $116,843.88 |
| 154 | $116,843.88 | $482.43 | $0.00 | $660.65 | $117,986.96 |
| 155 | $117,986.96 | $482.43 | $0.00 | $667.12 | $119,136.51 |
| 156 | $119,136.51 | $482.43 | $0.00 | $673.62 | $120,292.56 |
| 157 | $120,292.56 | $482.43 | $0.00 | $680.15 | $121,455.14 |
| 158 | $121,455.14 | $482.43 | $0.00 | $686.73 | $122,624.30 |
| 159 | $122,624.30 | $482.43 | $0.00 | $693.34 | $123,800.07 |
| 160 | $123,800.07 | $482.43 | $0.00 | $699.98 | $124,982.48 |
| 161 | $124,982.48 | $482.43 | $0.00 | $706.67 | $126,171.58 |
| 162 | $126,171.58 | $482.43 | $0.00 | $713.39 | $127,367.40 |
| 163 | $127,367.40 | $482.43 | $0.00 | $720.15 | $128,569.98 |
| 164 | $128,569.98 | $482.43 | $0.00 | $726.95 | $129,779.36 |
| 165 | $129,779.36 | $482.43 | $0.00 | $733.79 | $130,995.58 |
| 166 | $130,995.58 | $482.43 | $0.00 | $740.67 | $132,218.68 |
| 167 | $132,218.68 | $482.43 | $0.00 | $747.58 | $133,448.69 |
| 168 | $133,448.69 | $482.43 | $0.00 | $754.54 | $134,685.66 |
| 169 | $134,685.66 | $482.43 | $0.00 | $761.53 | $135,929.62 |
| 170 | $135,929.62 | $482.43 | $0.00 | $768.57 | $137,180.62 |
| 171 | $137,180.62 | $482.43 | $0.00 | $775.64 | $138,438.69 |
| 172 | $138,438.69 | $482.43 | $0.00 | $782.75 | $139,703.87 |
| 173 | $139,703.87 | $482.43 | $0.00 | $789.91 | $140,976.21 |
| 174 | $140,976.21 | $482.43 | $0.00 | $797.10 | $142,255.74 |
| 175 | $142,255.74 | $482.43 | $0.00 | $804.33 | $143,542.50 |
| 176 | $143,542.50 | $482.43 | $0.00 | $811.61 | $144,836.54 |
| 177 | $144,836.54 | $482.43 | $0.00 | $818.93 | $146,137.90 |
| 178 | $146,137.90 | $482.43 | $0.00 | $826.28 | $147,446.61 |
| 179 | $147,446.61 | $482.43 | $0.00 | $833.68 | $148,762.72 |
| 180 | $148,762.72 | $482.43 | $0.00 | $841.13 | $150,086.28 |
| 181 | $150,086.28 | $482.43 | $0.00 | $848.61 | $151,417.32 |
| 182 | $151,417.32 | $482.43 | $0.00 | $856.14 | $152,755.89 |
| 183 | $152,755.89 | $482.43 | $0.00 | $863.70 | $154,102.02 |
| 184 | $154,102.02 | $482.43 | $0.00 | $871.32 | $155,455.77 |
| 185 | $155,455.77 | $482.43 | $0.00 | $878.97 | $156,817.17 |
| 186 | $156,817.17 | $482.43 | $0.00 | $886.67 | $158,186.27 |
| 187 | $158,186.27 | $482.43 | $0.00 | $894.41 | $159,563.11 |
| 188 | $159,563.11 | $482.43 | $0.00 | $902.19 | $160,947.73 |
| 189 | $160,947.73 | $482.43 | $0.00 | $910.02 | $162,340.18 |
| 190 | $162,340.18 | $482.43 | $0.00 | $917.89 | $163,740.50 |
| 191 | $163,740.50 | $482.43 | $0.00 | $925.81 | $165,148.74 |
| 192 | $165,148.74 | $482.43 | $0.00 | $933.77 | $166,564.94 |
| 193 | $166,564.94 | $482.43 | $0.00 | $941.78 | $167,989.15 |
| 194 | $167,989.15 | $482.43 | $0.00 | $949.84 | $169,421.42 |
| 195 | $169,421.42 | $482.43 | $0.00 | $957.93 | $170,861.78 |
| 196 | $170,861.78 | $482.43 | $0.00 | $966.08 | $172,310.29 |
| 197 | $172,310.29 | $482.43 | $0.00 | $974.27 | $173,766.99 |
| 198 | $173,766.99 | $482.43 | $0.00 | $982.50 | $175,231.92 |
| 199 | $175,231.92 | $482.43 | $0.00 | $990.79 | $176,705.14 |
| 200 | $176,705.14 | $482.43 | $0.00 | $999.12 | $178,186.69 |
| 201 | $178,186.69 | $482.43 | $0.00 | $1,007.49 | $179,676.61 |
| 202 | $179,676.61 | $482.43 | $0.00 | $1,015.92 | $181,174.96 |
| 203 | $181,174.96 | $482.43 | $0.00 | $1,024.39 | $182,681.78 |
| 204 | $182,681.78 | $482.43 | $0.00 | $1,032.91 | $184,197.12 |
| 205 | $184,197.12 | $482.43 | $0.00 | $1,041.48 | $185,721.03 |
| 206 | $185,721.03 | $482.43 | $0.00 | $1,050.09 | $187,253.55 |
| 207 | $187,253.55 | $482.43 | $0.00 | $1,058.76 | $188,794.74 |
| 208 | $188,794.74 | $482.43 | $0.00 | $1,067.47 | $190,344.64 |
| 209 | $190,344.64 | $482.43 | $0.00 | $1,076.24 | $191,903.31 |
| 210 | $191,903.31 | $482.43 | $0.00 | $1,085.05 | $193,470.79 |
| 211 | $193,470.79 | $482.43 | $0.00 | $1,093.91 | $195,047.13 |
| 212 | $195,047.13 | $482.43 | $0.00 | $1,102.82 | $196,632.38 |
| 213 | $196,632.38 | $482.43 | $0.00 | $1,111.79 | $198,226.60 |
| 214 | $198,226.60 | $482.43 | $0.00 | $1,120.80 | $199,829.83 |
| 215 | $199,829.83 | $482.43 | $0.00 | $1,129.87 | $201,442.13 |
| 216 | $201,442.13 | $482.43 | $0.00 | $1,138.98 | $203,063.54 |
| 217 | $203,063.54 | $482.43 | $56,560.37 | $1,148.15 | $148,133.75 |
| 218 | $148,133.75 | $482.43 | $0.00 | $837.57 | $149,453.75 |
| 219 | $149,453.75 | $482.43 | $0.00 | $845.03 | $150,781.21 |
| 220 | $150,781.21 | $482.43 | $0.00 | $852.54 | $152,116.18 |
| 221 | $152,116.18 | $482.43 | $0.00 | $860.09 | $153,458.70 |
| 222 | $153,458.70 | $482.43 | $0.00 | $867.68 | $154,808.81 |
| 223 | $154,808.81 | $482.43 | $0.00 | $875.31 | $156,166.55 |
| 224 | $156,166.55 | $482.43 | $0.00 | $882.99 | $157,531.97 |
| 225 | $157,531.97 | $482.43 | $0.00 | $890.71 | $158,905.11 |
| 226 | $158,905.11 | $482.43 | $0.00 | $898.47 | $160,286.01 |
| 227 | $160,286.01 | $482.43 | $0.00 | $906.28 | $161,674.72 |
| 228 | $161,674.72 | $482.43 | $0.00 | $914.13 | $163,071.28 |
| 229 | $163,071.28 | $482.43 | $59,388.38 | $922.03 | $105,087.36 |
| 230 | $105,087.36 | $482.43 | $0.00 | $594.18 | $106,163.97 |
| 231 | $106,163.97 | $482.43 | $0.00 | $600.27 | $107,246.67 |
| 232 | $107,246.67 | $482.43 | $0.00 | $606.39 | $108,335.49 |
| 233 | $108,335.49 | $482.43 | $0.00 | $612.54 | $109,430.46 |
| 234 | $109,430.46 | $482.43 | $0.00 | $618.74 | $110,531.63 |
| 235 | $110,531.63 | $482.43 | $0.00 | $624.96 | $111,639.02 |
| 236 | $111,639.02 | $482.43 | $0.00 | $631.22 | $112,752.67 |
| 237 | $112,752.67 | $482.43 | $0.00 | $637.52 | $113,872.62 |
| 238 | $113,872.62 | $482.43 | $0.00 | $643.85 | $114,998.90 |
| 239 | $114,998.90 | $482.43 | $0.00 | $650.22 | $116,131.55 |
| 240 | $116,131.55 | $482.43 | $0.00 | $656.62 | $117,270.60 |
| 241 | $117,270.60 | $482.43 | $62,357.80 | $663.07 | $56,058.30 |
| 242 | $56,058.30 | $482.43 | $0.00 | $316.96 | $56,857.69 |
| 243 | $56,857.69 | $482.43 | $0.00 | $321.48 | $57,661.60 |
| 244 | $57,661.60 | $482.43 | $0.00 | $326.03 | $58,470.06 |
| 245 | $58,470.06 | $482.43 | $0.00 | $330.60 | $59,283.09 |
| 246 | $59,283.09 | $482.43 | $0.00 | $335.20 | $60,100.72 |
| 247 | $60,100.72 | $482.43 | $0.00 | $339.82 | $60,922.97 |
| 248 | $60,922.97 | $482.43 | $0.00 | $344.47 | $61,749.87 |
| 249 | $61,749.87 | $482.43 | $0.00 | $349.14 | $62,581.44 |
| 250 | $62,581.44 | $482.43 | $0.00 | $353.84 | $63,417.71 |
| 251 | $63,417.71 | $482.43 | $0.00 | $358.57 | $64,258.71 |
| 252 | $64,258.71 | $482.43 | $0.00 | $363.33 | $65,104.47 |
| 253 | $65,104.47 | $0.00 | $65,475.69 | $368.11 | ($3.11) |