How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $64,104 |
| Monthly savings required | $507 |
How much will it cost to send your child to Lyndon State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $256,416.35 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $507.43 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 | $24,720.00 |
| 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 Lyndon State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $507.43 | $0.00 | $0.00 | $507.43 |
| 2 | $507.43 | $507.43 | $0.00 | $2.87 | $1,017.73 |
| 3 | $1,017.73 | $507.43 | $0.00 | $5.75 | $1,530.91 |
| 4 | $1,530.91 | $507.43 | $0.00 | $8.66 | $2,047.00 |
| 5 | $2,047.00 | $507.43 | $0.00 | $11.57 | $2,566.00 |
| 6 | $2,566.00 | $507.43 | $0.00 | $14.51 | $3,087.94 |
| 7 | $3,087.94 | $507.43 | $0.00 | $17.46 | $3,612.83 |
| 8 | $3,612.83 | $507.43 | $0.00 | $20.43 | $4,140.69 |
| 9 | $4,140.69 | $507.43 | $0.00 | $23.41 | $4,671.53 |
| 10 | $4,671.53 | $507.43 | $0.00 | $26.41 | $5,205.37 |
| 11 | $5,205.37 | $507.43 | $0.00 | $29.43 | $5,742.23 |
| 12 | $5,742.23 | $507.43 | $0.00 | $32.47 | $6,282.13 |
| 13 | $6,282.13 | $507.43 | $0.00 | $35.52 | $6,825.08 |
| 14 | $6,825.08 | $507.43 | $0.00 | $38.59 | $7,371.10 |
| 15 | $7,371.10 | $507.43 | $0.00 | $41.68 | $7,920.21 |
| 16 | $7,920.21 | $507.43 | $0.00 | $44.78 | $8,472.42 |
| 17 | $8,472.42 | $507.43 | $0.00 | $47.90 | $9,027.75 |
| 18 | $9,027.75 | $507.43 | $0.00 | $51.04 | $9,586.22 |
| 19 | $9,586.22 | $507.43 | $0.00 | $54.20 | $10,147.85 |
| 20 | $10,147.85 | $507.43 | $0.00 | $57.38 | $10,712.66 |
| 21 | $10,712.66 | $507.43 | $0.00 | $60.57 | $11,280.66 |
| 22 | $11,280.66 | $507.43 | $0.00 | $63.78 | $11,851.87 |
| 23 | $11,851.87 | $507.43 | $0.00 | $67.01 | $12,426.31 |
| 24 | $12,426.31 | $507.43 | $0.00 | $70.26 | $13,004.00 |
| 25 | $13,004.00 | $507.43 | $0.00 | $73.53 | $13,584.96 |
| 26 | $13,584.96 | $507.43 | $0.00 | $76.81 | $14,169.20 |
| 27 | $14,169.20 | $507.43 | $0.00 | $80.11 | $14,756.74 |
| 28 | $14,756.74 | $507.43 | $0.00 | $83.44 | $15,347.61 |
| 29 | $15,347.61 | $507.43 | $0.00 | $86.78 | $15,941.82 |
| 30 | $15,941.82 | $507.43 | $0.00 | $90.14 | $16,539.39 |
| 31 | $16,539.39 | $507.43 | $0.00 | $93.52 | $17,140.34 |
| 32 | $17,140.34 | $507.43 | $0.00 | $96.91 | $17,744.68 |
| 33 | $17,744.68 | $507.43 | $0.00 | $100.33 | $18,352.44 |
| 34 | $18,352.44 | $507.43 | $0.00 | $103.77 | $18,963.64 |
| 35 | $18,963.64 | $507.43 | $0.00 | $107.22 | $19,578.29 |
| 36 | $19,578.29 | $507.43 | $0.00 | $110.70 | $20,196.42 |
| 37 | $20,196.42 | $507.43 | $0.00 | $114.19 | $20,818.04 |
| 38 | $20,818.04 | $507.43 | $0.00 | $117.71 | $21,443.18 |
| 39 | $21,443.18 | $507.43 | $0.00 | $121.24 | $22,071.85 |
| 40 | $22,071.85 | $507.43 | $0.00 | $124.80 | $22,704.08 |
| 41 | $22,704.08 | $507.43 | $0.00 | $128.37 | $23,339.88 |
| 42 | $23,339.88 | $507.43 | $0.00 | $131.97 | $23,979.28 |
| 43 | $23,979.28 | $507.43 | $0.00 | $135.58 | $24,622.29 |
| 44 | $24,622.29 | $507.43 | $0.00 | $139.22 | $25,268.94 |
| 45 | $25,268.94 | $507.43 | $0.00 | $142.87 | $25,919.24 |
| 46 | $25,919.24 | $507.43 | $0.00 | $146.55 | $26,573.22 |
| 47 | $26,573.22 | $507.43 | $0.00 | $150.25 | $27,230.90 |
| 48 | $27,230.90 | $507.43 | $0.00 | $153.97 | $27,892.30 |
| 49 | $27,892.30 | $507.43 | $0.00 | $157.71 | $28,557.44 |
| 50 | $28,557.44 | $507.43 | $0.00 | $161.47 | $29,226.34 |
| 51 | $29,226.34 | $507.43 | $0.00 | $165.25 | $29,899.02 |
| 52 | $29,899.02 | $507.43 | $0.00 | $169.05 | $30,575.50 |
| 53 | $30,575.50 | $507.43 | $0.00 | $172.88 | $31,255.81 |
| 54 | $31,255.81 | $507.43 | $0.00 | $176.72 | $31,939.96 |
| 55 | $31,939.96 | $507.43 | $0.00 | $180.59 | $32,627.98 |
| 56 | $32,627.98 | $507.43 | $0.00 | $184.48 | $33,319.89 |
| 57 | $33,319.89 | $507.43 | $0.00 | $188.40 | $34,015.72 |
| 58 | $34,015.72 | $507.43 | $0.00 | $192.33 | $34,715.48 |
| 59 | $34,715.48 | $507.43 | $0.00 | $196.29 | $35,419.20 |
| 60 | $35,419.20 | $507.43 | $0.00 | $200.27 | $36,126.90 |
| 61 | $36,126.90 | $507.43 | $0.00 | $204.27 | $36,838.60 |
| 62 | $36,838.60 | $507.43 | $0.00 | $208.29 | $37,554.32 |
| 63 | $37,554.32 | $507.43 | $0.00 | $212.34 | $38,274.09 |
| 64 | $38,274.09 | $507.43 | $0.00 | $216.41 | $38,997.93 |
| 65 | $38,997.93 | $507.43 | $0.00 | $220.50 | $39,725.86 |
| 66 | $39,725.86 | $507.43 | $0.00 | $224.62 | $40,457.91 |
| 67 | $40,457.91 | $507.43 | $0.00 | $228.75 | $41,194.09 |
| 68 | $41,194.09 | $507.43 | $0.00 | $232.92 | $41,934.44 |
| 69 | $41,934.44 | $507.43 | $0.00 | $237.10 | $42,678.97 |
| 70 | $42,678.97 | $507.43 | $0.00 | $241.31 | $43,427.71 |
| 71 | $43,427.71 | $507.43 | $0.00 | $245.55 | $44,180.69 |
| 72 | $44,180.69 | $507.43 | $0.00 | $249.80 | $44,937.92 |
| 73 | $44,937.92 | $507.43 | $0.00 | $254.09 | $45,699.44 |
| 74 | $45,699.44 | $507.43 | $0.00 | $258.39 | $46,465.26 |
| 75 | $46,465.26 | $507.43 | $0.00 | $262.72 | $47,235.41 |
| 76 | $47,235.41 | $507.43 | $0.00 | $267.08 | $48,009.92 |
| 77 | $48,009.92 | $507.43 | $0.00 | $271.46 | $48,788.81 |
| 78 | $48,788.81 | $507.43 | $0.00 | $275.86 | $49,572.10 |
| 79 | $49,572.10 | $507.43 | $0.00 | $280.29 | $50,359.82 |
| 80 | $50,359.82 | $507.43 | $0.00 | $284.74 | $51,151.99 |
| 81 | $51,151.99 | $507.43 | $0.00 | $289.22 | $51,948.64 |
| 82 | $51,948.64 | $507.43 | $0.00 | $293.73 | $52,749.80 |
| 83 | $52,749.80 | $507.43 | $0.00 | $298.26 | $53,555.49 |
| 84 | $53,555.49 | $507.43 | $0.00 | $302.81 | $54,365.73 |
| 85 | $54,365.73 | $507.43 | $0.00 | $307.39 | $55,180.55 |
| 86 | $55,180.55 | $507.43 | $0.00 | $312.00 | $55,999.98 |
| 87 | $55,999.98 | $507.43 | $0.00 | $316.63 | $56,824.04 |
| 88 | $56,824.04 | $507.43 | $0.00 | $321.29 | $57,652.76 |
| 89 | $57,652.76 | $507.43 | $0.00 | $325.98 | $58,486.17 |
| 90 | $58,486.17 | $507.43 | $0.00 | $330.69 | $59,324.29 |
| 91 | $59,324.29 | $507.43 | $0.00 | $335.43 | $60,167.15 |
| 92 | $60,167.15 | $507.43 | $0.00 | $340.19 | $61,014.77 |
| 93 | $61,014.77 | $507.43 | $0.00 | $344.99 | $61,867.19 |
| 94 | $61,867.19 | $507.43 | $0.00 | $349.81 | $62,724.43 |
| 95 | $62,724.43 | $507.43 | $0.00 | $354.65 | $63,586.51 |
| 96 | $63,586.51 | $507.43 | $0.00 | $359.53 | $64,453.47 |
| 97 | $64,453.47 | $507.43 | $0.00 | $364.43 | $65,325.33 |
| 98 | $65,325.33 | $507.43 | $0.00 | $369.36 | $66,202.12 |
| 99 | $66,202.12 | $507.43 | $0.00 | $374.32 | $67,083.87 |
| 100 | $67,083.87 | $507.43 | $0.00 | $379.30 | $67,970.60 |
| 101 | $67,970.60 | $507.43 | $0.00 | $384.32 | $68,862.35 |
| 102 | $68,862.35 | $507.43 | $0.00 | $389.36 | $69,759.14 |
| 103 | $69,759.14 | $507.43 | $0.00 | $394.43 | $70,661.00 |
| 104 | $70,661.00 | $507.43 | $0.00 | $399.53 | $71,567.96 |
| 105 | $71,567.96 | $507.43 | $0.00 | $404.66 | $72,480.05 |
| 106 | $72,480.05 | $507.43 | $0.00 | $409.81 | $73,397.29 |
| 107 | $73,397.29 | $507.43 | $0.00 | $415.00 | $74,319.72 |
| 108 | $74,319.72 | $507.43 | $0.00 | $420.21 | $75,247.36 |
| 109 | $75,247.36 | $507.43 | $0.00 | $425.46 | $76,180.25 |
| 110 | $76,180.25 | $507.43 | $0.00 | $430.73 | $77,118.41 |
| 111 | $77,118.41 | $507.43 | $0.00 | $436.04 | $78,061.88 |
| 112 | $78,061.88 | $507.43 | $0.00 | $441.37 | $79,010.68 |
| 113 | $79,010.68 | $507.43 | $0.00 | $446.74 | $79,964.85 |
| 114 | $79,964.85 | $507.43 | $0.00 | $452.13 | $80,924.41 |
| 115 | $80,924.41 | $507.43 | $0.00 | $457.56 | $81,889.40 |
| 116 | $81,889.40 | $507.43 | $0.00 | $463.01 | $82,859.84 |
| 117 | $82,859.84 | $507.43 | $0.00 | $468.50 | $83,835.77 |
| 118 | $83,835.77 | $507.43 | $0.00 | $474.02 | $84,817.22 |
| 119 | $84,817.22 | $507.43 | $0.00 | $479.57 | $85,804.22 |
| 120 | $85,804.22 | $507.43 | $0.00 | $485.15 | $86,796.80 |
| 121 | $86,796.80 | $507.43 | $0.00 | $490.76 | $87,794.99 |
| 122 | $87,794.99 | $507.43 | $0.00 | $496.41 | $88,798.83 |
| 123 | $88,798.83 | $507.43 | $0.00 | $502.08 | $89,808.34 |
| 124 | $89,808.34 | $507.43 | $0.00 | $507.79 | $90,823.56 |
| 125 | $90,823.56 | $507.43 | $0.00 | $513.53 | $91,844.52 |
| 126 | $91,844.52 | $507.43 | $0.00 | $519.30 | $92,871.25 |
| 127 | $92,871.25 | $507.43 | $0.00 | $525.11 | $93,903.79 |
| 128 | $93,903.79 | $507.43 | $0.00 | $530.95 | $94,942.17 |
| 129 | $94,942.17 | $507.43 | $0.00 | $536.82 | $95,986.42 |
| 130 | $95,986.42 | $507.43 | $0.00 | $542.72 | $97,036.57 |
| 131 | $97,036.57 | $507.43 | $0.00 | $548.66 | $98,092.66 |
| 132 | $98,092.66 | $507.43 | $0.00 | $554.63 | $99,154.72 |
| 133 | $99,154.72 | $507.43 | $0.00 | $560.64 | $100,222.79 |
| 134 | $100,222.79 | $507.43 | $0.00 | $566.67 | $101,296.89 |
| 135 | $101,296.89 | $507.43 | $0.00 | $572.75 | $102,377.07 |
| 136 | $102,377.07 | $507.43 | $0.00 | $578.85 | $103,463.35 |
| 137 | $103,463.35 | $507.43 | $0.00 | $585.00 | $104,555.78 |
| 138 | $104,555.78 | $507.43 | $0.00 | $591.17 | $105,654.38 |
| 139 | $105,654.38 | $507.43 | $0.00 | $597.39 | $106,759.20 |
| 140 | $106,759.20 | $507.43 | $0.00 | $603.63 | $107,870.26 |
| 141 | $107,870.26 | $507.43 | $0.00 | $609.91 | $108,987.60 |
| 142 | $108,987.60 | $507.43 | $0.00 | $616.23 | $110,111.26 |
| 143 | $110,111.26 | $507.43 | $0.00 | $622.59 | $111,241.28 |
| 144 | $111,241.28 | $507.43 | $0.00 | $628.97 | $112,377.68 |
| 145 | $112,377.68 | $507.43 | $0.00 | $635.40 | $113,520.51 |
| 146 | $113,520.51 | $507.43 | $0.00 | $641.86 | $114,669.80 |
| 147 | $114,669.80 | $507.43 | $0.00 | $648.36 | $115,825.59 |
| 148 | $115,825.59 | $507.43 | $0.00 | $654.89 | $116,987.91 |
| 149 | $116,987.91 | $507.43 | $0.00 | $661.47 | $118,156.81 |
| 150 | $118,156.81 | $507.43 | $0.00 | $668.08 | $119,332.32 |
| 151 | $119,332.32 | $507.43 | $0.00 | $674.72 | $120,514.47 |
| 152 | $120,514.47 | $507.43 | $0.00 | $681.41 | $121,703.31 |
| 153 | $121,703.31 | $507.43 | $0.00 | $688.13 | $122,898.87 |
| 154 | $122,898.87 | $507.43 | $0.00 | $694.89 | $124,101.19 |
| 155 | $124,101.19 | $507.43 | $0.00 | $701.69 | $125,310.31 |
| 156 | $125,310.31 | $507.43 | $0.00 | $708.52 | $126,526.26 |
| 157 | $126,526.26 | $507.43 | $0.00 | $715.40 | $127,749.09 |
| 158 | $127,749.09 | $507.43 | $0.00 | $722.31 | $128,978.83 |
| 159 | $128,978.83 | $507.43 | $0.00 | $729.27 | $130,215.53 |
| 160 | $130,215.53 | $507.43 | $0.00 | $736.26 | $131,459.22 |
| 161 | $131,459.22 | $507.43 | $0.00 | $743.29 | $132,709.94 |
| 162 | $132,709.94 | $507.43 | $0.00 | $750.36 | $133,967.73 |
| 163 | $133,967.73 | $507.43 | $0.00 | $757.47 | $135,232.63 |
| 164 | $135,232.63 | $507.43 | $0.00 | $764.62 | $136,504.68 |
| 165 | $136,504.68 | $507.43 | $0.00 | $771.82 | $137,783.93 |
| 166 | $137,783.93 | $507.43 | $0.00 | $779.05 | $139,070.41 |
| 167 | $139,070.41 | $507.43 | $0.00 | $786.32 | $140,364.16 |
| 168 | $140,364.16 | $507.43 | $0.00 | $793.64 | $141,665.23 |
| 169 | $141,665.23 | $507.43 | $0.00 | $801.00 | $142,973.66 |
| 170 | $142,973.66 | $507.43 | $0.00 | $808.39 | $144,289.48 |
| 171 | $144,289.48 | $507.43 | $0.00 | $815.83 | $145,612.74 |
| 172 | $145,612.74 | $507.43 | $0.00 | $823.32 | $146,943.49 |
| 173 | $146,943.49 | $507.43 | $0.00 | $830.84 | $148,281.76 |
| 174 | $148,281.76 | $507.43 | $0.00 | $838.41 | $149,627.60 |
| 175 | $149,627.60 | $507.43 | $0.00 | $846.02 | $150,981.05 |
| 176 | $150,981.05 | $507.43 | $0.00 | $853.67 | $152,342.15 |
| 177 | $152,342.15 | $507.43 | $0.00 | $861.36 | $153,710.94 |
| 178 | $153,710.94 | $507.43 | $0.00 | $869.10 | $155,087.47 |
| 179 | $155,087.47 | $507.43 | $0.00 | $876.89 | $156,471.79 |
| 180 | $156,471.79 | $507.43 | $0.00 | $884.71 | $157,863.93 |
| 181 | $157,863.93 | $507.43 | $0.00 | $892.59 | $159,263.95 |
| 182 | $159,263.95 | $507.43 | $0.00 | $900.50 | $160,671.88 |
| 183 | $160,671.88 | $507.43 | $0.00 | $908.46 | $162,087.77 |
| 184 | $162,087.77 | $507.43 | $0.00 | $916.47 | $163,511.67 |
| 185 | $163,511.67 | $507.43 | $0.00 | $924.52 | $164,943.62 |
| 186 | $164,943.62 | $507.43 | $0.00 | $932.62 | $166,383.67 |
| 187 | $166,383.67 | $507.43 | $0.00 | $940.76 | $167,831.86 |
| 188 | $167,831.86 | $507.43 | $0.00 | $948.95 | $169,288.24 |
| 189 | $169,288.24 | $507.43 | $0.00 | $957.18 | $170,752.85 |
| 190 | $170,752.85 | $507.43 | $0.00 | $965.46 | $172,225.74 |
| 191 | $172,225.74 | $507.43 | $0.00 | $973.79 | $173,706.96 |
| 192 | $173,706.96 | $507.43 | $0.00 | $982.16 | $175,196.55 |
| 193 | $175,196.55 | $507.43 | $0.00 | $990.59 | $176,694.57 |
| 194 | $176,694.57 | $507.43 | $0.00 | $999.06 | $178,201.06 |
| 195 | $178,201.06 | $507.43 | $0.00 | $1,007.57 | $179,716.06 |
| 196 | $179,716.06 | $507.43 | $0.00 | $1,016.14 | $181,239.63 |
| 197 | $181,239.63 | $507.43 | $0.00 | $1,024.76 | $182,771.82 |
| 198 | $182,771.82 | $507.43 | $0.00 | $1,033.42 | $184,312.67 |
| 199 | $184,312.67 | $507.43 | $0.00 | $1,042.13 | $185,862.23 |
| 200 | $185,862.23 | $507.43 | $0.00 | $1,050.89 | $187,420.55 |
| 201 | $187,420.55 | $507.43 | $0.00 | $1,059.70 | $188,987.68 |
| 202 | $188,987.68 | $507.43 | $0.00 | $1,068.56 | $190,563.67 |
| 203 | $190,563.67 | $507.43 | $0.00 | $1,077.47 | $192,148.57 |
| 204 | $192,148.57 | $507.43 | $0.00 | $1,086.44 | $193,742.44 |
| 205 | $193,742.44 | $507.43 | $0.00 | $1,095.45 | $195,345.32 |
| 206 | $195,345.32 | $507.43 | $0.00 | $1,104.51 | $196,957.26 |
| 207 | $196,957.26 | $507.43 | $0.00 | $1,113.62 | $198,578.31 |
| 208 | $198,578.31 | $507.43 | $0.00 | $1,122.79 | $200,208.53 |
| 209 | $200,208.53 | $507.43 | $0.00 | $1,132.01 | $201,847.97 |
| 210 | $201,847.97 | $507.43 | $0.00 | $1,141.28 | $203,496.68 |
| 211 | $203,496.68 | $507.43 | $0.00 | $1,150.60 | $205,154.71 |
| 212 | $205,154.71 | $507.43 | $0.00 | $1,159.97 | $206,822.11 |
| 213 | $206,822.11 | $507.43 | $0.00 | $1,169.40 | $208,498.94 |
| 214 | $208,498.94 | $507.43 | $0.00 | $1,178.88 | $210,185.25 |
| 215 | $210,185.25 | $507.43 | $0.00 | $1,188.42 | $211,881.10 |
| 216 | $211,881.10 | $507.43 | $0.00 | $1,198.01 | $213,586.54 |
| 217 | $213,586.54 | $507.43 | $59,491.63 | $1,207.65 | $155,809.99 |
| 218 | $155,809.99 | $507.43 | $0.00 | $880.97 | $157,198.39 |
| 219 | $157,198.39 | $507.43 | $0.00 | $888.82 | $158,594.64 |
| 220 | $158,594.64 | $507.43 | $0.00 | $896.72 | $159,998.79 |
| 221 | $159,998.79 | $507.43 | $0.00 | $904.66 | $161,410.88 |
| 222 | $161,410.88 | $507.43 | $0.00 | $912.64 | $162,830.95 |
| 223 | $162,830.95 | $507.43 | $0.00 | $920.67 | $164,259.05 |
| 224 | $164,259.05 | $507.43 | $0.00 | $928.74 | $165,695.22 |
| 225 | $165,695.22 | $507.43 | $0.00 | $936.86 | $167,139.51 |
| 226 | $167,139.51 | $507.43 | $0.00 | $945.03 | $168,591.97 |
| 227 | $168,591.97 | $507.43 | $0.00 | $953.24 | $170,052.64 |
| 228 | $170,052.64 | $507.43 | $0.00 | $961.50 | $171,521.57 |
| 229 | $171,521.57 | $507.43 | $62,466.21 | $969.81 | $110,532.60 |
| 230 | $110,532.60 | $507.43 | $0.00 | $624.97 | $111,665.00 |
| 231 | $111,665.00 | $507.43 | $0.00 | $631.37 | $112,803.80 |
| 232 | $112,803.80 | $507.43 | $0.00 | $637.81 | $113,949.04 |
| 233 | $113,949.04 | $507.43 | $0.00 | $644.28 | $115,100.75 |
| 234 | $115,100.75 | $507.43 | $0.00 | $650.80 | $116,258.98 |
| 235 | $116,258.98 | $507.43 | $0.00 | $657.35 | $117,423.76 |
| 236 | $117,423.76 | $507.43 | $0.00 | $663.93 | $118,595.12 |
| 237 | $118,595.12 | $507.43 | $0.00 | $670.55 | $119,773.10 |
| 238 | $119,773.10 | $507.43 | $0.00 | $677.21 | $120,957.74 |
| 239 | $120,957.74 | $507.43 | $0.00 | $683.91 | $122,149.08 |
| 240 | $122,149.08 | $507.43 | $0.00 | $690.65 | $123,347.16 |
| 241 | $123,347.16 | $507.43 | $65,589.52 | $697.42 | $58,962.49 |
| 242 | $58,962.49 | $507.43 | $0.00 | $333.38 | $59,803.30 |
| 243 | $59,803.30 | $507.43 | $0.00 | $338.14 | $60,648.87 |
| 244 | $60,648.87 | $507.43 | $0.00 | $342.92 | $61,499.22 |
| 245 | $61,499.22 | $507.43 | $0.00 | $347.73 | $62,354.38 |
| 246 | $62,354.38 | $507.43 | $0.00 | $352.56 | $63,214.37 |
| 247 | $63,214.37 | $507.43 | $0.00 | $357.42 | $64,079.22 |
| 248 | $64,079.22 | $507.43 | $0.00 | $362.31 | $64,948.96 |
| 249 | $64,948.96 | $507.43 | $0.00 | $367.23 | $65,823.62 |
| 250 | $65,823.62 | $507.43 | $0.00 | $372.18 | $66,703.23 |
| 251 | $66,703.23 | $507.43 | $0.00 | $377.15 | $67,587.81 |
| 252 | $67,587.81 | $507.43 | $0.00 | $382.15 | $68,477.39 |
| 253 | $68,477.39 | $0.00 | $68,869.00 | $387.18 | ($4.43) |