How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $47,082 |
| Monthly savings required | $373 |
How much will it cost to send your child to Colorado Mountain College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $188,329.10 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $372.68 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 | $18,156.00 |
| 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 Colorado Mountain College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $372.68 | $0.00 | $0.00 | $372.68 |
| 2 | $372.68 | $372.68 | $0.00 | $2.11 | $747.47 |
| 3 | $747.47 | $372.68 | $0.00 | $4.23 | $1,124.38 |
| 4 | $1,124.38 | $372.68 | $0.00 | $6.36 | $1,503.42 |
| 5 | $1,503.42 | $372.68 | $0.00 | $8.50 | $1,884.60 |
| 6 | $1,884.60 | $372.68 | $0.00 | $10.66 | $2,267.94 |
| 7 | $2,267.94 | $372.68 | $0.00 | $12.82 | $2,653.44 |
| 8 | $2,653.44 | $372.68 | $0.00 | $15.00 | $3,041.12 |
| 9 | $3,041.12 | $372.68 | $0.00 | $17.19 | $3,430.99 |
| 10 | $3,430.99 | $372.68 | $0.00 | $19.40 | $3,823.07 |
| 11 | $3,823.07 | $372.68 | $0.00 | $21.62 | $4,217.37 |
| 12 | $4,217.37 | $372.68 | $0.00 | $23.85 | $4,613.90 |
| 13 | $4,613.90 | $372.68 | $0.00 | $26.09 | $5,012.67 |
| 14 | $5,012.67 | $372.68 | $0.00 | $28.34 | $5,413.69 |
| 15 | $5,413.69 | $372.68 | $0.00 | $30.61 | $5,816.98 |
| 16 | $5,816.98 | $372.68 | $0.00 | $32.89 | $6,222.55 |
| 17 | $6,222.55 | $372.68 | $0.00 | $35.18 | $6,630.41 |
| 18 | $6,630.41 | $372.68 | $0.00 | $37.49 | $7,040.58 |
| 19 | $7,040.58 | $372.68 | $0.00 | $39.81 | $7,453.07 |
| 20 | $7,453.07 | $372.68 | $0.00 | $42.14 | $7,867.89 |
| 21 | $7,867.89 | $372.68 | $0.00 | $44.49 | $8,285.06 |
| 22 | $8,285.06 | $372.68 | $0.00 | $46.84 | $8,704.58 |
| 23 | $8,704.58 | $372.68 | $0.00 | $49.22 | $9,126.48 |
| 24 | $9,126.48 | $372.68 | $0.00 | $51.60 | $9,550.76 |
| 25 | $9,550.76 | $372.68 | $0.00 | $54.00 | $9,977.44 |
| 26 | $9,977.44 | $372.68 | $0.00 | $56.41 | $10,406.53 |
| 27 | $10,406.53 | $372.68 | $0.00 | $58.84 | $10,838.05 |
| 28 | $10,838.05 | $372.68 | $0.00 | $61.28 | $11,272.01 |
| 29 | $11,272.01 | $372.68 | $0.00 | $63.73 | $11,708.42 |
| 30 | $11,708.42 | $372.68 | $0.00 | $66.20 | $12,147.30 |
| 31 | $12,147.30 | $372.68 | $0.00 | $68.68 | $12,588.66 |
| 32 | $12,588.66 | $372.68 | $0.00 | $71.18 | $13,032.52 |
| 33 | $13,032.52 | $372.68 | $0.00 | $73.69 | $13,478.89 |
| 34 | $13,478.89 | $372.68 | $0.00 | $76.21 | $13,927.78 |
| 35 | $13,927.78 | $372.68 | $0.00 | $78.75 | $14,379.21 |
| 36 | $14,379.21 | $372.68 | $0.00 | $81.30 | $14,833.19 |
| 37 | $14,833.19 | $372.68 | $0.00 | $83.87 | $15,289.74 |
| 38 | $15,289.74 | $372.68 | $0.00 | $86.45 | $15,748.87 |
| 39 | $15,748.87 | $372.68 | $0.00 | $89.05 | $16,210.60 |
| 40 | $16,210.60 | $372.68 | $0.00 | $91.66 | $16,674.94 |
| 41 | $16,674.94 | $372.68 | $0.00 | $94.28 | $17,141.90 |
| 42 | $17,141.90 | $372.68 | $0.00 | $96.92 | $17,611.50 |
| 43 | $17,611.50 | $372.68 | $0.00 | $99.58 | $18,083.76 |
| 44 | $18,083.76 | $372.68 | $0.00 | $102.25 | $18,558.69 |
| 45 | $18,558.69 | $372.68 | $0.00 | $104.93 | $19,036.30 |
| 46 | $19,036.30 | $372.68 | $0.00 | $107.63 | $19,516.61 |
| 47 | $19,516.61 | $372.68 | $0.00 | $110.35 | $19,999.64 |
| 48 | $19,999.64 | $372.68 | $0.00 | $113.08 | $20,485.40 |
| 49 | $20,485.40 | $372.68 | $0.00 | $115.83 | $20,973.91 |
| 50 | $20,973.91 | $372.68 | $0.00 | $118.59 | $21,465.18 |
| 51 | $21,465.18 | $372.68 | $0.00 | $121.37 | $21,959.23 |
| 52 | $21,959.23 | $372.68 | $0.00 | $124.16 | $22,456.07 |
| 53 | $22,456.07 | $372.68 | $0.00 | $126.97 | $22,955.72 |
| 54 | $22,955.72 | $372.68 | $0.00 | $129.79 | $23,458.19 |
| 55 | $23,458.19 | $372.68 | $0.00 | $132.64 | $23,963.51 |
| 56 | $23,963.51 | $372.68 | $0.00 | $135.49 | $24,471.68 |
| 57 | $24,471.68 | $372.68 | $0.00 | $138.37 | $24,982.73 |
| 58 | $24,982.73 | $372.68 | $0.00 | $141.26 | $25,496.67 |
| 59 | $25,496.67 | $372.68 | $0.00 | $144.16 | $26,013.51 |
| 60 | $26,013.51 | $372.68 | $0.00 | $147.08 | $26,533.27 |
| 61 | $26,533.27 | $372.68 | $0.00 | $150.02 | $27,055.97 |
| 62 | $27,055.97 | $372.68 | $0.00 | $152.98 | $27,581.63 |
| 63 | $27,581.63 | $372.68 | $0.00 | $155.95 | $28,110.26 |
| 64 | $28,110.26 | $372.68 | $0.00 | $158.94 | $28,641.88 |
| 65 | $28,641.88 | $372.68 | $0.00 | $161.95 | $29,176.51 |
| 66 | $29,176.51 | $372.68 | $0.00 | $164.97 | $29,714.16 |
| 67 | $29,714.16 | $372.68 | $0.00 | $168.01 | $30,254.85 |
| 68 | $30,254.85 | $372.68 | $0.00 | $171.07 | $30,798.60 |
| 69 | $30,798.60 | $372.68 | $0.00 | $174.14 | $31,345.42 |
| 70 | $31,345.42 | $372.68 | $0.00 | $177.23 | $31,895.33 |
| 71 | $31,895.33 | $372.68 | $0.00 | $180.34 | $32,448.35 |
| 72 | $32,448.35 | $372.68 | $0.00 | $183.47 | $33,004.50 |
| 73 | $33,004.50 | $372.68 | $0.00 | $186.61 | $33,563.79 |
| 74 | $33,563.79 | $372.68 | $0.00 | $189.77 | $34,126.24 |
| 75 | $34,126.24 | $372.68 | $0.00 | $192.95 | $34,691.87 |
| 76 | $34,691.87 | $372.68 | $0.00 | $196.15 | $35,260.70 |
| 77 | $35,260.70 | $372.68 | $0.00 | $199.37 | $35,832.75 |
| 78 | $35,832.75 | $372.68 | $0.00 | $202.60 | $36,408.03 |
| 79 | $36,408.03 | $372.68 | $0.00 | $205.86 | $36,986.57 |
| 80 | $36,986.57 | $372.68 | $0.00 | $209.13 | $37,568.38 |
| 81 | $37,568.38 | $372.68 | $0.00 | $212.42 | $38,153.48 |
| 82 | $38,153.48 | $372.68 | $0.00 | $215.73 | $38,741.89 |
| 83 | $38,741.89 | $372.68 | $0.00 | $219.05 | $39,333.62 |
| 84 | $39,333.62 | $372.68 | $0.00 | $222.40 | $39,928.70 |
| 85 | $39,928.70 | $372.68 | $0.00 | $225.76 | $40,527.14 |
| 86 | $40,527.14 | $372.68 | $0.00 | $229.15 | $41,128.97 |
| 87 | $41,128.97 | $372.68 | $0.00 | $232.55 | $41,734.20 |
| 88 | $41,734.20 | $372.68 | $0.00 | $235.97 | $42,342.85 |
| 89 | $42,342.85 | $372.68 | $0.00 | $239.41 | $42,954.94 |
| 90 | $42,954.94 | $372.68 | $0.00 | $242.87 | $43,570.49 |
| 91 | $43,570.49 | $372.68 | $0.00 | $246.35 | $44,189.52 |
| 92 | $44,189.52 | $372.68 | $0.00 | $249.85 | $44,812.05 |
| 93 | $44,812.05 | $372.68 | $0.00 | $253.37 | $45,438.10 |
| 94 | $45,438.10 | $372.68 | $0.00 | $256.91 | $46,067.69 |
| 95 | $46,067.69 | $372.68 | $0.00 | $260.47 | $46,700.84 |
| 96 | $46,700.84 | $372.68 | $0.00 | $264.05 | $47,337.57 |
| 97 | $47,337.57 | $372.68 | $0.00 | $267.65 | $47,977.90 |
| 98 | $47,977.90 | $372.68 | $0.00 | $271.27 | $48,621.85 |
| 99 | $48,621.85 | $372.68 | $0.00 | $274.92 | $49,269.45 |
| 100 | $49,269.45 | $372.68 | $0.00 | $278.58 | $49,920.71 |
| 101 | $49,920.71 | $372.68 | $0.00 | $282.26 | $50,575.65 |
| 102 | $50,575.65 | $372.68 | $0.00 | $285.96 | $51,234.29 |
| 103 | $51,234.29 | $372.68 | $0.00 | $289.69 | $51,896.66 |
| 104 | $51,896.66 | $372.68 | $0.00 | $293.43 | $52,562.77 |
| 105 | $52,562.77 | $372.68 | $0.00 | $297.20 | $53,232.65 |
| 106 | $53,232.65 | $372.68 | $0.00 | $300.99 | $53,906.32 |
| 107 | $53,906.32 | $372.68 | $0.00 | $304.79 | $54,583.79 |
| 108 | $54,583.79 | $372.68 | $0.00 | $308.62 | $55,265.09 |
| 109 | $55,265.09 | $372.68 | $0.00 | $312.48 | $55,950.25 |
| 110 | $55,950.25 | $372.68 | $0.00 | $316.35 | $56,639.28 |
| 111 | $56,639.28 | $372.68 | $0.00 | $320.25 | $57,332.21 |
| 112 | $57,332.21 | $372.68 | $0.00 | $324.16 | $58,029.05 |
| 113 | $58,029.05 | $372.68 | $0.00 | $328.10 | $58,729.83 |
| 114 | $58,729.83 | $372.68 | $0.00 | $332.07 | $59,434.58 |
| 115 | $59,434.58 | $372.68 | $0.00 | $336.05 | $60,143.31 |
| 116 | $60,143.31 | $372.68 | $0.00 | $340.06 | $60,856.05 |
| 117 | $60,856.05 | $372.68 | $0.00 | $344.09 | $61,572.82 |
| 118 | $61,572.82 | $372.68 | $0.00 | $348.14 | $62,293.64 |
| 119 | $62,293.64 | $372.68 | $0.00 | $352.22 | $63,018.54 |
| 120 | $63,018.54 | $372.68 | $0.00 | $356.32 | $63,747.54 |
| 121 | $63,747.54 | $372.68 | $0.00 | $360.44 | $64,480.66 |
| 122 | $64,480.66 | $372.68 | $0.00 | $364.58 | $65,217.92 |
| 123 | $65,217.92 | $372.68 | $0.00 | $368.75 | $65,959.35 |
| 124 | $65,959.35 | $372.68 | $0.00 | $372.94 | $66,704.97 |
| 125 | $66,704.97 | $372.68 | $0.00 | $377.16 | $67,454.81 |
| 126 | $67,454.81 | $372.68 | $0.00 | $381.40 | $68,208.89 |
| 127 | $68,208.89 | $372.68 | $0.00 | $385.66 | $68,967.23 |
| 128 | $68,967.23 | $372.68 | $0.00 | $389.95 | $69,729.86 |
| 129 | $69,729.86 | $372.68 | $0.00 | $394.26 | $70,496.80 |
| 130 | $70,496.80 | $372.68 | $0.00 | $398.60 | $71,268.08 |
| 131 | $71,268.08 | $372.68 | $0.00 | $402.96 | $72,043.72 |
| 132 | $72,043.72 | $372.68 | $0.00 | $407.35 | $72,823.75 |
| 133 | $72,823.75 | $372.68 | $0.00 | $411.76 | $73,608.19 |
| 134 | $73,608.19 | $372.68 | $0.00 | $416.19 | $74,397.06 |
| 135 | $74,397.06 | $372.68 | $0.00 | $420.65 | $75,190.39 |
| 136 | $75,190.39 | $372.68 | $0.00 | $425.14 | $75,988.21 |
| 137 | $75,988.21 | $372.68 | $0.00 | $429.65 | $76,790.54 |
| 138 | $76,790.54 | $372.68 | $0.00 | $434.18 | $77,597.40 |
| 139 | $77,597.40 | $372.68 | $0.00 | $438.75 | $78,408.83 |
| 140 | $78,408.83 | $372.68 | $0.00 | $443.33 | $79,224.84 |
| 141 | $79,224.84 | $372.68 | $0.00 | $447.95 | $80,045.47 |
| 142 | $80,045.47 | $372.68 | $0.00 | $452.59 | $80,870.74 |
| 143 | $80,870.74 | $372.68 | $0.00 | $457.25 | $81,700.67 |
| 144 | $81,700.67 | $372.68 | $0.00 | $461.95 | $82,535.30 |
| 145 | $82,535.30 | $372.68 | $0.00 | $466.67 | $83,374.65 |
| 146 | $83,374.65 | $372.68 | $0.00 | $471.41 | $84,218.74 |
| 147 | $84,218.74 | $372.68 | $0.00 | $476.19 | $85,067.61 |
| 148 | $85,067.61 | $372.68 | $0.00 | $480.98 | $85,921.27 |
| 149 | $85,921.27 | $372.68 | $0.00 | $485.81 | $86,779.76 |
| 150 | $86,779.76 | $372.68 | $0.00 | $490.67 | $87,643.11 |
| 151 | $87,643.11 | $372.68 | $0.00 | $495.55 | $88,511.34 |
| 152 | $88,511.34 | $372.68 | $0.00 | $500.46 | $89,384.48 |
| 153 | $89,384.48 | $372.68 | $0.00 | $505.39 | $90,262.55 |
| 154 | $90,262.55 | $372.68 | $0.00 | $510.36 | $91,145.59 |
| 155 | $91,145.59 | $372.68 | $0.00 | $515.35 | $92,033.62 |
| 156 | $92,033.62 | $372.68 | $0.00 | $520.37 | $92,926.67 |
| 157 | $92,926.67 | $372.68 | $0.00 | $525.42 | $93,824.77 |
| 158 | $93,824.77 | $372.68 | $0.00 | $530.50 | $94,727.95 |
| 159 | $94,727.95 | $372.68 | $0.00 | $535.61 | $95,636.24 |
| 160 | $95,636.24 | $372.68 | $0.00 | $540.74 | $96,549.66 |
| 161 | $96,549.66 | $372.68 | $0.00 | $545.91 | $97,468.25 |
| 162 | $97,468.25 | $372.68 | $0.00 | $551.10 | $98,392.03 |
| 163 | $98,392.03 | $372.68 | $0.00 | $556.32 | $99,321.03 |
| 164 | $99,321.03 | $372.68 | $0.00 | $561.58 | $100,255.29 |
| 165 | $100,255.29 | $372.68 | $0.00 | $566.86 | $101,194.83 |
| 166 | $101,194.83 | $372.68 | $0.00 | $572.17 | $102,139.68 |
| 167 | $102,139.68 | $372.68 | $0.00 | $577.51 | $103,089.87 |
| 168 | $103,089.87 | $372.68 | $0.00 | $582.89 | $104,045.44 |
| 169 | $104,045.44 | $372.68 | $0.00 | $588.29 | $105,006.41 |
| 170 | $105,006.41 | $372.68 | $0.00 | $593.72 | $105,972.81 |
| 171 | $105,972.81 | $372.68 | $0.00 | $599.19 | $106,944.68 |
| 172 | $106,944.68 | $372.68 | $0.00 | $604.68 | $107,922.04 |
| 173 | $107,922.04 | $372.68 | $0.00 | $610.21 | $108,904.93 |
| 174 | $108,904.93 | $372.68 | $0.00 | $615.76 | $109,893.37 |
| 175 | $109,893.37 | $372.68 | $0.00 | $621.35 | $110,887.40 |
| 176 | $110,887.40 | $372.68 | $0.00 | $626.97 | $111,887.05 |
| 177 | $111,887.05 | $372.68 | $0.00 | $632.63 | $112,892.36 |
| 178 | $112,892.36 | $372.68 | $0.00 | $638.31 | $113,903.35 |
| 179 | $113,903.35 | $372.68 | $0.00 | $644.03 | $114,920.06 |
| 180 | $114,920.06 | $372.68 | $0.00 | $649.77 | $115,942.51 |
| 181 | $115,942.51 | $372.68 | $0.00 | $655.56 | $116,970.75 |
| 182 | $116,970.75 | $372.68 | $0.00 | $661.37 | $118,004.80 |
| 183 | $118,004.80 | $372.68 | $0.00 | $667.22 | $119,044.70 |
| 184 | $119,044.70 | $372.68 | $0.00 | $673.10 | $120,090.48 |
| 185 | $120,090.48 | $372.68 | $0.00 | $679.01 | $121,142.17 |
| 186 | $121,142.17 | $372.68 | $0.00 | $684.96 | $122,199.81 |
| 187 | $122,199.81 | $372.68 | $0.00 | $690.94 | $123,263.43 |
| 188 | $123,263.43 | $372.68 | $0.00 | $696.95 | $124,333.06 |
| 189 | $124,333.06 | $372.68 | $0.00 | $703.00 | $125,408.74 |
| 190 | $125,408.74 | $372.68 | $0.00 | $709.08 | $126,490.50 |
| 191 | $126,490.50 | $372.68 | $0.00 | $715.20 | $127,578.38 |
| 192 | $127,578.38 | $372.68 | $0.00 | $721.35 | $128,672.41 |
| 193 | $128,672.41 | $372.68 | $0.00 | $727.53 | $129,772.62 |
| 194 | $129,772.62 | $372.68 | $0.00 | $733.75 | $130,879.05 |
| 195 | $130,879.05 | $372.68 | $0.00 | $740.01 | $131,991.74 |
| 196 | $131,991.74 | $372.68 | $0.00 | $746.30 | $133,110.72 |
| 197 | $133,110.72 | $372.68 | $0.00 | $752.63 | $134,236.03 |
| 198 | $134,236.03 | $372.68 | $0.00 | $758.99 | $135,367.70 |
| 199 | $135,367.70 | $372.68 | $0.00 | $765.39 | $136,505.77 |
| 200 | $136,505.77 | $372.68 | $0.00 | $771.82 | $137,650.27 |
| 201 | $137,650.27 | $372.68 | $0.00 | $778.29 | $138,801.24 |
| 202 | $138,801.24 | $372.68 | $0.00 | $784.80 | $139,958.72 |
| 203 | $139,958.72 | $372.68 | $0.00 | $791.35 | $141,122.75 |
| 204 | $141,122.75 | $372.68 | $0.00 | $797.93 | $142,293.36 |
| 205 | $142,293.36 | $372.68 | $0.00 | $804.55 | $143,470.59 |
| 206 | $143,470.59 | $372.68 | $0.00 | $811.20 | $144,654.47 |
| 207 | $144,654.47 | $372.68 | $0.00 | $817.90 | $145,845.05 |
| 208 | $145,845.05 | $372.68 | $0.00 | $824.63 | $147,042.36 |
| 209 | $147,042.36 | $372.68 | $0.00 | $831.40 | $148,246.44 |
| 210 | $148,246.44 | $372.68 | $0.00 | $838.21 | $149,457.33 |
| 211 | $149,457.33 | $372.68 | $0.00 | $845.05 | $150,675.06 |
| 212 | $150,675.06 | $372.68 | $0.00 | $851.94 | $151,899.68 |
| 213 | $151,899.68 | $372.68 | $0.00 | $858.86 | $153,131.22 |
| 214 | $153,131.22 | $372.68 | $0.00 | $865.83 | $154,369.73 |
| 215 | $154,369.73 | $372.68 | $0.00 | $872.83 | $155,615.24 |
| 216 | $155,615.24 | $372.68 | $0.00 | $879.87 | $156,867.79 |
| 217 | $156,867.79 | $372.68 | $43,694.58 | $886.95 | $114,432.84 |
| 218 | $114,432.84 | $372.68 | $0.00 | $647.02 | $115,452.54 |
| 219 | $115,452.54 | $372.68 | $0.00 | $652.79 | $116,478.01 |
| 220 | $116,478.01 | $372.68 | $0.00 | $658.58 | $117,509.27 |
| 221 | $117,509.27 | $372.68 | $0.00 | $664.41 | $118,546.36 |
| 222 | $118,546.36 | $372.68 | $0.00 | $670.28 | $119,589.32 |
| 223 | $119,589.32 | $372.68 | $0.00 | $676.18 | $120,638.18 |
| 224 | $120,638.18 | $372.68 | $0.00 | $682.11 | $121,692.97 |
| 225 | $121,692.97 | $372.68 | $0.00 | $688.07 | $122,753.72 |
| 226 | $122,753.72 | $372.68 | $0.00 | $694.07 | $123,820.47 |
| 227 | $123,820.47 | $372.68 | $0.00 | $700.10 | $124,893.25 |
| 228 | $124,893.25 | $372.68 | $0.00 | $706.16 | $125,972.09 |
| 229 | $125,972.09 | $372.68 | $45,879.31 | $712.26 | $81,177.72 |
| 230 | $81,177.72 | $372.68 | $0.00 | $458.99 | $82,009.39 |
| 231 | $82,009.39 | $372.68 | $0.00 | $463.69 | $82,845.76 |
| 232 | $82,845.76 | $372.68 | $0.00 | $468.42 | $83,686.86 |
| 233 | $83,686.86 | $372.68 | $0.00 | $473.18 | $84,532.72 |
| 234 | $84,532.72 | $372.68 | $0.00 | $477.96 | $85,383.36 |
| 235 | $85,383.36 | $372.68 | $0.00 | $482.77 | $86,238.81 |
| 236 | $86,238.81 | $372.68 | $0.00 | $487.61 | $87,099.10 |
| 237 | $87,099.10 | $372.68 | $0.00 | $492.47 | $87,964.25 |
| 238 | $87,964.25 | $372.68 | $0.00 | $497.36 | $88,834.29 |
| 239 | $88,834.29 | $372.68 | $0.00 | $502.28 | $89,709.25 |
| 240 | $89,709.25 | $372.68 | $0.00 | $507.23 | $90,589.16 |
| 241 | $90,589.16 | $372.68 | $48,173.27 | $512.20 | $43,300.77 |
| 242 | $43,300.77 | $372.68 | $0.00 | $244.83 | $43,918.28 |
| 243 | $43,918.28 | $372.68 | $0.00 | $248.32 | $44,539.28 |
| 244 | $44,539.28 | $372.68 | $0.00 | $251.83 | $45,163.79 |
| 245 | $45,163.79 | $372.68 | $0.00 | $255.36 | $45,791.83 |
| 246 | $45,791.83 | $372.68 | $0.00 | $258.91 | $46,423.42 |
| 247 | $46,423.42 | $372.68 | $0.00 | $262.48 | $47,058.58 |
| 248 | $47,058.58 | $372.68 | $0.00 | $266.08 | $47,697.34 |
| 249 | $47,697.34 | $372.68 | $0.00 | $269.69 | $48,339.71 |
| 250 | $48,339.71 | $372.68 | $0.00 | $273.32 | $48,985.71 |
| 251 | $48,985.71 | $372.68 | $0.00 | $276.97 | $49,635.36 |
| 252 | $49,635.36 | $372.68 | $0.00 | $280.65 | $50,288.69 |
| 253 | $50,288.69 | $0.00 | $50,581.94 | $284.34 | ($8.91) |