How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $53,441 |
| Monthly savings required | $423 |
How much will it cost to send your child to University of Alaska Southeast in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $213,763.27 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $423.02 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 | $20,608.00 |
| 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 Alaska Southeast in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $423.02 | $0.00 | $0.00 | $423.02 |
| 2 | $423.02 | $423.02 | $0.00 | $2.39 | $848.43 |
| 3 | $848.43 | $423.02 | $0.00 | $4.80 | $1,276.25 |
| 4 | $1,276.25 | $423.02 | $0.00 | $7.22 | $1,706.49 |
| 5 | $1,706.49 | $423.02 | $0.00 | $9.65 | $2,139.16 |
| 6 | $2,139.16 | $423.02 | $0.00 | $12.10 | $2,574.28 |
| 7 | $2,574.28 | $423.02 | $0.00 | $14.56 | $3,011.86 |
| 8 | $3,011.86 | $423.02 | $0.00 | $17.03 | $3,451.91 |
| 9 | $3,451.91 | $423.02 | $0.00 | $19.52 | $3,894.45 |
| 10 | $3,894.45 | $423.02 | $0.00 | $22.02 | $4,339.49 |
| 11 | $4,339.49 | $423.02 | $0.00 | $24.54 | $4,787.05 |
| 12 | $4,787.05 | $423.02 | $0.00 | $27.07 | $5,237.14 |
| 13 | $5,237.14 | $423.02 | $0.00 | $29.61 | $5,689.77 |
| 14 | $5,689.77 | $423.02 | $0.00 | $32.17 | $6,144.96 |
| 15 | $6,144.96 | $423.02 | $0.00 | $34.74 | $6,602.72 |
| 16 | $6,602.72 | $423.02 | $0.00 | $37.33 | $7,063.07 |
| 17 | $7,063.07 | $423.02 | $0.00 | $39.94 | $7,526.03 |
| 18 | $7,526.03 | $423.02 | $0.00 | $42.55 | $7,991.60 |
| 19 | $7,991.60 | $423.02 | $0.00 | $45.19 | $8,459.81 |
| 20 | $8,459.81 | $423.02 | $0.00 | $47.83 | $8,930.66 |
| 21 | $8,930.66 | $423.02 | $0.00 | $50.50 | $9,404.18 |
| 22 | $9,404.18 | $423.02 | $0.00 | $53.17 | $9,880.37 |
| 23 | $9,880.37 | $423.02 | $0.00 | $55.87 | $10,359.26 |
| 24 | $10,359.26 | $423.02 | $0.00 | $58.57 | $10,840.85 |
| 25 | $10,840.85 | $423.02 | $0.00 | $61.30 | $11,325.17 |
| 26 | $11,325.17 | $423.02 | $0.00 | $64.03 | $11,812.22 |
| 27 | $11,812.22 | $423.02 | $0.00 | $66.79 | $12,302.03 |
| 28 | $12,302.03 | $423.02 | $0.00 | $69.56 | $12,794.61 |
| 29 | $12,794.61 | $423.02 | $0.00 | $72.34 | $13,289.97 |
| 30 | $13,289.97 | $423.02 | $0.00 | $75.14 | $13,788.13 |
| 31 | $13,788.13 | $423.02 | $0.00 | $77.96 | $14,289.11 |
| 32 | $14,289.11 | $423.02 | $0.00 | $80.79 | $14,792.92 |
| 33 | $14,792.92 | $423.02 | $0.00 | $83.64 | $15,299.58 |
| 34 | $15,299.58 | $423.02 | $0.00 | $86.51 | $15,809.11 |
| 35 | $15,809.11 | $423.02 | $0.00 | $89.39 | $16,321.52 |
| 36 | $16,321.52 | $423.02 | $0.00 | $92.28 | $16,836.82 |
| 37 | $16,836.82 | $423.02 | $0.00 | $95.20 | $17,355.04 |
| 38 | $17,355.04 | $423.02 | $0.00 | $98.13 | $17,876.19 |
| 39 | $17,876.19 | $423.02 | $0.00 | $101.07 | $18,400.28 |
| 40 | $18,400.28 | $423.02 | $0.00 | $104.04 | $18,927.34 |
| 41 | $18,927.34 | $423.02 | $0.00 | $107.02 | $19,457.38 |
| 42 | $19,457.38 | $423.02 | $0.00 | $110.01 | $19,990.41 |
| 43 | $19,990.41 | $423.02 | $0.00 | $113.03 | $20,526.46 |
| 44 | $20,526.46 | $423.02 | $0.00 | $116.06 | $21,065.54 |
| 45 | $21,065.54 | $423.02 | $0.00 | $119.11 | $21,607.67 |
| 46 | $21,607.67 | $423.02 | $0.00 | $122.17 | $22,152.86 |
| 47 | $22,152.86 | $423.02 | $0.00 | $125.26 | $22,701.14 |
| 48 | $22,701.14 | $423.02 | $0.00 | $128.36 | $23,252.52 |
| 49 | $23,252.52 | $423.02 | $0.00 | $131.47 | $23,807.01 |
| 50 | $23,807.01 | $423.02 | $0.00 | $134.61 | $24,364.64 |
| 51 | $24,364.64 | $423.02 | $0.00 | $137.76 | $24,925.42 |
| 52 | $24,925.42 | $423.02 | $0.00 | $140.93 | $25,489.37 |
| 53 | $25,489.37 | $423.02 | $0.00 | $144.12 | $26,056.51 |
| 54 | $26,056.51 | $423.02 | $0.00 | $147.33 | $26,626.86 |
| 55 | $26,626.86 | $423.02 | $0.00 | $150.55 | $27,200.43 |
| 56 | $27,200.43 | $423.02 | $0.00 | $153.80 | $27,777.25 |
| 57 | $27,777.25 | $423.02 | $0.00 | $157.06 | $28,357.33 |
| 58 | $28,357.33 | $423.02 | $0.00 | $160.34 | $28,940.69 |
| 59 | $28,940.69 | $423.02 | $0.00 | $163.63 | $29,527.34 |
| 60 | $29,527.34 | $423.02 | $0.00 | $166.95 | $30,117.31 |
| 61 | $30,117.31 | $423.02 | $0.00 | $170.29 | $30,710.62 |
| 62 | $30,710.62 | $423.02 | $0.00 | $173.64 | $31,307.28 |
| 63 | $31,307.28 | $423.02 | $0.00 | $177.02 | $31,907.32 |
| 64 | $31,907.32 | $423.02 | $0.00 | $180.41 | $32,510.75 |
| 65 | $32,510.75 | $423.02 | $0.00 | $183.82 | $33,117.59 |
| 66 | $33,117.59 | $423.02 | $0.00 | $187.25 | $33,727.86 |
| 67 | $33,727.86 | $423.02 | $0.00 | $190.70 | $34,341.58 |
| 68 | $34,341.58 | $423.02 | $0.00 | $194.17 | $34,958.77 |
| 69 | $34,958.77 | $423.02 | $0.00 | $197.66 | $35,579.45 |
| 70 | $35,579.45 | $423.02 | $0.00 | $201.17 | $36,203.64 |
| 71 | $36,203.64 | $423.02 | $0.00 | $204.70 | $36,831.36 |
| 72 | $36,831.36 | $423.02 | $0.00 | $208.25 | $37,462.63 |
| 73 | $37,462.63 | $423.02 | $0.00 | $211.82 | $38,097.47 |
| 74 | $38,097.47 | $423.02 | $0.00 | $215.41 | $38,735.90 |
| 75 | $38,735.90 | $423.02 | $0.00 | $219.02 | $39,377.94 |
| 76 | $39,377.94 | $423.02 | $0.00 | $222.65 | $40,023.61 |
| 77 | $40,023.61 | $423.02 | $0.00 | $226.30 | $40,672.93 |
| 78 | $40,672.93 | $423.02 | $0.00 | $229.97 | $41,325.92 |
| 79 | $41,325.92 | $423.02 | $0.00 | $233.66 | $41,982.60 |
| 80 | $41,982.60 | $423.02 | $0.00 | $237.38 | $42,643.00 |
| 81 | $42,643.00 | $423.02 | $0.00 | $241.11 | $43,307.13 |
| 82 | $43,307.13 | $423.02 | $0.00 | $244.86 | $43,975.01 |
| 83 | $43,975.01 | $423.02 | $0.00 | $248.64 | $44,646.67 |
| 84 | $44,646.67 | $423.02 | $0.00 | $252.44 | $45,322.13 |
| 85 | $45,322.13 | $423.02 | $0.00 | $256.26 | $46,001.41 |
| 86 | $46,001.41 | $423.02 | $0.00 | $260.10 | $46,684.53 |
| 87 | $46,684.53 | $423.02 | $0.00 | $263.96 | $47,371.51 |
| 88 | $47,371.51 | $423.02 | $0.00 | $267.85 | $48,062.38 |
| 89 | $48,062.38 | $423.02 | $0.00 | $271.75 | $48,757.15 |
| 90 | $48,757.15 | $423.02 | $0.00 | $275.68 | $49,455.85 |
| 91 | $49,455.85 | $423.02 | $0.00 | $279.63 | $50,158.50 |
| 92 | $50,158.50 | $423.02 | $0.00 | $283.60 | $50,865.12 |
| 93 | $50,865.12 | $423.02 | $0.00 | $287.60 | $51,575.74 |
| 94 | $51,575.74 | $423.02 | $0.00 | $291.62 | $52,290.38 |
| 95 | $52,290.38 | $423.02 | $0.00 | $295.66 | $53,009.06 |
| 96 | $53,009.06 | $423.02 | $0.00 | $299.72 | $53,731.80 |
| 97 | $53,731.80 | $423.02 | $0.00 | $303.81 | $54,458.63 |
| 98 | $54,458.63 | $423.02 | $0.00 | $307.92 | $55,189.57 |
| 99 | $55,189.57 | $423.02 | $0.00 | $312.05 | $55,924.64 |
| 100 | $55,924.64 | $423.02 | $0.00 | $316.21 | $56,663.87 |
| 101 | $56,663.87 | $423.02 | $0.00 | $320.39 | $57,407.28 |
| 102 | $57,407.28 | $423.02 | $0.00 | $324.59 | $58,154.89 |
| 103 | $58,154.89 | $423.02 | $0.00 | $328.82 | $58,906.73 |
| 104 | $58,906.73 | $423.02 | $0.00 | $333.07 | $59,662.82 |
| 105 | $59,662.82 | $423.02 | $0.00 | $337.34 | $60,423.18 |
| 106 | $60,423.18 | $423.02 | $0.00 | $341.64 | $61,187.84 |
| 107 | $61,187.84 | $423.02 | $0.00 | $345.96 | $61,956.82 |
| 108 | $61,956.82 | $423.02 | $0.00 | $350.31 | $62,730.15 |
| 109 | $62,730.15 | $423.02 | $0.00 | $354.69 | $63,507.86 |
| 110 | $63,507.86 | $423.02 | $0.00 | $359.08 | $64,289.96 |
| 111 | $64,289.96 | $423.02 | $0.00 | $363.50 | $65,076.48 |
| 112 | $65,076.48 | $423.02 | $0.00 | $367.95 | $65,867.45 |
| 113 | $65,867.45 | $423.02 | $0.00 | $372.42 | $66,662.89 |
| 114 | $66,662.89 | $423.02 | $0.00 | $376.92 | $67,462.83 |
| 115 | $67,462.83 | $423.02 | $0.00 | $381.44 | $68,267.29 |
| 116 | $68,267.29 | $423.02 | $0.00 | $385.99 | $69,076.30 |
| 117 | $69,076.30 | $423.02 | $0.00 | $390.57 | $69,889.89 |
| 118 | $69,889.89 | $423.02 | $0.00 | $395.17 | $70,708.08 |
| 119 | $70,708.08 | $423.02 | $0.00 | $399.79 | $71,530.89 |
| 120 | $71,530.89 | $423.02 | $0.00 | $404.45 | $72,358.36 |
| 121 | $72,358.36 | $423.02 | $0.00 | $409.12 | $73,190.50 |
| 122 | $73,190.50 | $423.02 | $0.00 | $413.83 | $74,027.35 |
| 123 | $74,027.35 | $423.02 | $0.00 | $418.56 | $74,868.93 |
| 124 | $74,868.93 | $423.02 | $0.00 | $423.32 | $75,715.27 |
| 125 | $75,715.27 | $423.02 | $0.00 | $428.11 | $76,566.40 |
| 126 | $76,566.40 | $423.02 | $0.00 | $432.92 | $77,422.34 |
| 127 | $77,422.34 | $423.02 | $0.00 | $437.76 | $78,283.12 |
| 128 | $78,283.12 | $423.02 | $0.00 | $442.62 | $79,148.76 |
| 129 | $79,148.76 | $423.02 | $0.00 | $447.52 | $80,019.30 |
| 130 | $80,019.30 | $423.02 | $0.00 | $452.44 | $80,894.76 |
| 131 | $80,894.76 | $423.02 | $0.00 | $457.39 | $81,775.17 |
| 132 | $81,775.17 | $423.02 | $0.00 | $462.37 | $82,660.56 |
| 133 | $82,660.56 | $423.02 | $0.00 | $467.37 | $83,550.95 |
| 134 | $83,550.95 | $423.02 | $0.00 | $472.41 | $84,446.38 |
| 135 | $84,446.38 | $423.02 | $0.00 | $477.47 | $85,346.87 |
| 136 | $85,346.87 | $423.02 | $0.00 | $482.56 | $86,252.45 |
| 137 | $86,252.45 | $423.02 | $0.00 | $487.68 | $87,163.15 |
| 138 | $87,163.15 | $423.02 | $0.00 | $492.83 | $88,079.00 |
| 139 | $88,079.00 | $423.02 | $0.00 | $498.01 | $89,000.03 |
| 140 | $89,000.03 | $423.02 | $0.00 | $503.22 | $89,926.27 |
| 141 | $89,926.27 | $423.02 | $0.00 | $508.46 | $90,857.75 |
| 142 | $90,857.75 | $423.02 | $0.00 | $513.72 | $91,794.49 |
| 143 | $91,794.49 | $423.02 | $0.00 | $519.02 | $92,736.53 |
| 144 | $92,736.53 | $423.02 | $0.00 | $524.35 | $93,683.90 |
| 145 | $93,683.90 | $423.02 | $0.00 | $529.70 | $94,636.62 |
| 146 | $94,636.62 | $423.02 | $0.00 | $535.09 | $95,594.73 |
| 147 | $95,594.73 | $423.02 | $0.00 | $540.51 | $96,558.26 |
| 148 | $96,558.26 | $423.02 | $0.00 | $545.95 | $97,527.23 |
| 149 | $97,527.23 | $423.02 | $0.00 | $551.43 | $98,501.68 |
| 150 | $98,501.68 | $423.02 | $0.00 | $556.94 | $99,481.64 |
| 151 | $99,481.64 | $423.02 | $0.00 | $562.48 | $100,467.14 |
| 152 | $100,467.14 | $423.02 | $0.00 | $568.06 | $101,458.22 |
| 153 | $101,458.22 | $423.02 | $0.00 | $573.66 | $102,454.90 |
| 154 | $102,454.90 | $423.02 | $0.00 | $579.29 | $103,457.21 |
| 155 | $103,457.21 | $423.02 | $0.00 | $584.96 | $104,465.19 |
| 156 | $104,465.19 | $423.02 | $0.00 | $590.66 | $105,478.87 |
| 157 | $105,478.87 | $423.02 | $0.00 | $596.39 | $106,498.28 |
| 158 | $106,498.28 | $423.02 | $0.00 | $602.16 | $107,523.46 |
| 159 | $107,523.46 | $423.02 | $0.00 | $607.95 | $108,554.43 |
| 160 | $108,554.43 | $423.02 | $0.00 | $613.78 | $109,591.23 |
| 161 | $109,591.23 | $423.02 | $0.00 | $619.64 | $110,633.89 |
| 162 | $110,633.89 | $423.02 | $0.00 | $625.54 | $111,682.45 |
| 163 | $111,682.45 | $423.02 | $0.00 | $631.47 | $112,736.94 |
| 164 | $112,736.94 | $423.02 | $0.00 | $637.43 | $113,797.39 |
| 165 | $113,797.39 | $423.02 | $0.00 | $643.43 | $114,863.84 |
| 166 | $114,863.84 | $423.02 | $0.00 | $649.46 | $115,936.32 |
| 167 | $115,936.32 | $423.02 | $0.00 | $655.52 | $117,014.86 |
| 168 | $117,014.86 | $423.02 | $0.00 | $661.62 | $118,099.50 |
| 169 | $118,099.50 | $423.02 | $0.00 | $667.75 | $119,190.27 |
| 170 | $119,190.27 | $423.02 | $0.00 | $673.92 | $120,287.21 |
| 171 | $120,287.21 | $423.02 | $0.00 | $680.12 | $121,390.35 |
| 172 | $121,390.35 | $423.02 | $0.00 | $686.36 | $122,499.73 |
| 173 | $122,499.73 | $423.02 | $0.00 | $692.63 | $123,615.38 |
| 174 | $123,615.38 | $423.02 | $0.00 | $698.94 | $124,737.34 |
| 175 | $124,737.34 | $423.02 | $0.00 | $705.28 | $125,865.64 |
| 176 | $125,865.64 | $423.02 | $0.00 | $711.66 | $127,000.32 |
| 177 | $127,000.32 | $423.02 | $0.00 | $718.08 | $128,141.42 |
| 178 | $128,141.42 | $423.02 | $0.00 | $724.53 | $129,288.97 |
| 179 | $129,288.97 | $423.02 | $0.00 | $731.02 | $130,443.01 |
| 180 | $130,443.01 | $423.02 | $0.00 | $737.54 | $131,603.57 |
| 181 | $131,603.57 | $423.02 | $0.00 | $744.11 | $132,770.70 |
| 182 | $132,770.70 | $423.02 | $0.00 | $750.70 | $133,944.42 |
| 183 | $133,944.42 | $423.02 | $0.00 | $757.34 | $135,124.78 |
| 184 | $135,124.78 | $423.02 | $0.00 | $764.02 | $136,311.82 |
| 185 | $136,311.82 | $423.02 | $0.00 | $770.73 | $137,505.57 |
| 186 | $137,505.57 | $423.02 | $0.00 | $777.48 | $138,706.07 |
| 187 | $138,706.07 | $423.02 | $0.00 | $784.26 | $139,913.35 |
| 188 | $139,913.35 | $423.02 | $0.00 | $791.09 | $141,127.46 |
| 189 | $141,127.46 | $423.02 | $0.00 | $797.96 | $142,348.44 |
| 190 | $142,348.44 | $423.02 | $0.00 | $804.86 | $143,576.32 |
| 191 | $143,576.32 | $423.02 | $0.00 | $811.80 | $144,811.14 |
| 192 | $144,811.14 | $423.02 | $0.00 | $818.78 | $146,052.94 |
| 193 | $146,052.94 | $423.02 | $0.00 | $825.80 | $147,301.76 |
| 194 | $147,301.76 | $423.02 | $0.00 | $832.87 | $148,557.65 |
| 195 | $148,557.65 | $423.02 | $0.00 | $839.97 | $149,820.64 |
| 196 | $149,820.64 | $423.02 | $0.00 | $847.11 | $151,090.77 |
| 197 | $151,090.77 | $423.02 | $0.00 | $854.29 | $152,368.08 |
| 198 | $152,368.08 | $423.02 | $0.00 | $861.51 | $153,652.61 |
| 199 | $153,652.61 | $423.02 | $0.00 | $868.77 | $154,944.40 |
| 200 | $154,944.40 | $423.02 | $0.00 | $876.08 | $156,243.50 |
| 201 | $156,243.50 | $423.02 | $0.00 | $883.42 | $157,549.94 |
| 202 | $157,549.94 | $423.02 | $0.00 | $890.81 | $158,863.77 |
| 203 | $158,863.77 | $423.02 | $0.00 | $898.24 | $160,185.03 |
| 204 | $160,185.03 | $423.02 | $0.00 | $905.71 | $161,513.76 |
| 205 | $161,513.76 | $423.02 | $0.00 | $913.22 | $162,850.00 |
| 206 | $162,850.00 | $423.02 | $0.00 | $920.78 | $164,193.80 |
| 207 | $164,193.80 | $423.02 | $0.00 | $928.38 | $165,545.20 |
| 208 | $165,545.20 | $423.02 | $0.00 | $936.02 | $166,904.24 |
| 209 | $166,904.24 | $423.02 | $0.00 | $943.70 | $168,270.96 |
| 210 | $168,270.96 | $423.02 | $0.00 | $951.43 | $169,645.41 |
| 211 | $169,645.41 | $423.02 | $0.00 | $959.20 | $171,027.63 |
| 212 | $171,027.63 | $423.02 | $0.00 | $967.02 | $172,417.67 |
| 213 | $172,417.67 | $423.02 | $0.00 | $974.87 | $173,815.56 |
| 214 | $173,815.56 | $423.02 | $0.00 | $982.78 | $175,221.36 |
| 215 | $175,221.36 | $423.02 | $0.00 | $990.73 | $176,635.11 |
| 216 | $176,635.11 | $423.02 | $0.00 | $998.72 | $178,056.85 |
| 217 | $178,056.85 | $423.02 | $49,595.61 | $1,006.76 | $129,891.02 |
| 218 | $129,891.02 | $423.02 | $0.00 | $734.42 | $131,048.46 |
| 219 | $131,048.46 | $423.02 | $0.00 | $740.97 | $132,212.45 |
| 220 | $132,212.45 | $423.02 | $0.00 | $747.55 | $133,383.02 |
| 221 | $133,383.02 | $423.02 | $0.00 | $754.17 | $134,560.21 |
| 222 | $134,560.21 | $423.02 | $0.00 | $760.82 | $135,744.05 |
| 223 | $135,744.05 | $423.02 | $0.00 | $767.52 | $136,934.59 |
| 224 | $136,934.59 | $423.02 | $0.00 | $774.25 | $138,131.86 |
| 225 | $138,131.86 | $423.02 | $0.00 | $781.02 | $139,335.90 |
| 226 | $139,335.90 | $423.02 | $0.00 | $787.83 | $140,546.75 |
| 227 | $140,546.75 | $423.02 | $0.00 | $794.67 | $141,764.44 |
| 228 | $141,764.44 | $423.02 | $0.00 | $801.56 | $142,989.02 |
| 229 | $142,989.02 | $423.02 | $52,075.39 | $808.48 | $92,145.13 |
| 230 | $92,145.13 | $423.02 | $0.00 | $521.00 | $93,089.15 |
| 231 | $93,089.15 | $423.02 | $0.00 | $526.34 | $94,038.51 |
| 232 | $94,038.51 | $423.02 | $0.00 | $531.71 | $94,993.24 |
| 233 | $94,993.24 | $423.02 | $0.00 | $537.11 | $95,953.37 |
| 234 | $95,953.37 | $423.02 | $0.00 | $542.53 | $96,918.92 |
| 235 | $96,918.92 | $423.02 | $0.00 | $547.99 | $97,889.93 |
| 236 | $97,889.93 | $423.02 | $0.00 | $553.48 | $98,866.43 |
| 237 | $98,866.43 | $423.02 | $0.00 | $559.01 | $99,848.46 |
| 238 | $99,848.46 | $423.02 | $0.00 | $564.56 | $100,836.04 |
| 239 | $100,836.04 | $423.02 | $0.00 | $570.14 | $101,829.20 |
| 240 | $101,829.20 | $423.02 | $0.00 | $575.76 | $102,827.98 |
| 241 | $102,827.98 | $423.02 | $54,679.16 | $581.40 | $49,153.24 |
| 242 | $49,153.24 | $423.02 | $0.00 | $277.92 | $49,854.18 |
| 243 | $49,854.18 | $423.02 | $0.00 | $281.88 | $50,559.08 |
| 244 | $50,559.08 | $423.02 | $0.00 | $285.87 | $51,267.97 |
| 245 | $51,267.97 | $423.02 | $0.00 | $289.88 | $51,980.87 |
| 246 | $51,980.87 | $423.02 | $0.00 | $293.91 | $52,697.80 |
| 247 | $52,697.80 | $423.02 | $0.00 | $297.96 | $53,418.78 |
| 248 | $53,418.78 | $423.02 | $0.00 | $302.04 | $54,143.84 |
| 249 | $54,143.84 | $423.02 | $0.00 | $306.14 | $54,873.00 |
| 250 | $54,873.00 | $423.02 | $0.00 | $310.26 | $55,606.28 |
| 251 | $55,606.28 | $423.02 | $0.00 | $314.41 | $56,343.71 |
| 252 | $56,343.71 | $423.02 | $0.00 | $318.58 | $57,085.31 |
| 253 | $57,085.31 | $0.00 | $57,413.12 | $322.77 | ($5.04) |