How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,346 |
| Monthly savings required | $533 |
How much will it cost to send your child to Fort Lewis College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $269,382.39 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $533.09 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 | $25,970.00 |
| 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 Fort Lewis College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $533.09 | $0.00 | $0.00 | $533.09 |
| 2 | $533.09 | $533.09 | $0.00 | $3.01 | $1,069.19 |
| 3 | $1,069.19 | $533.09 | $0.00 | $6.05 | $1,608.33 |
| 4 | $1,608.33 | $533.09 | $0.00 | $9.09 | $2,150.51 |
| 5 | $2,150.51 | $533.09 | $0.00 | $12.16 | $2,695.76 |
| 6 | $2,695.76 | $533.09 | $0.00 | $15.24 | $3,244.09 |
| 7 | $3,244.09 | $533.09 | $0.00 | $18.34 | $3,795.52 |
| 8 | $3,795.52 | $533.09 | $0.00 | $21.46 | $4,350.07 |
| 9 | $4,350.07 | $533.09 | $0.00 | $24.60 | $4,907.76 |
| 10 | $4,907.76 | $533.09 | $0.00 | $27.75 | $5,468.60 |
| 11 | $5,468.60 | $533.09 | $0.00 | $30.92 | $6,032.61 |
| 12 | $6,032.61 | $533.09 | $0.00 | $34.11 | $6,599.81 |
| 13 | $6,599.81 | $533.09 | $0.00 | $37.32 | $7,170.22 |
| 14 | $7,170.22 | $533.09 | $0.00 | $40.54 | $7,743.85 |
| 15 | $7,743.85 | $533.09 | $0.00 | $43.78 | $8,320.72 |
| 16 | $8,320.72 | $533.09 | $0.00 | $47.05 | $8,900.86 |
| 17 | $8,900.86 | $533.09 | $0.00 | $50.33 | $9,484.28 |
| 18 | $9,484.28 | $533.09 | $0.00 | $53.63 | $10,071.00 |
| 19 | $10,071.00 | $533.09 | $0.00 | $56.94 | $10,661.03 |
| 20 | $10,661.03 | $533.09 | $0.00 | $60.28 | $11,254.40 |
| 21 | $11,254.40 | $533.09 | $0.00 | $63.63 | $11,851.12 |
| 22 | $11,851.12 | $533.09 | $0.00 | $67.01 | $12,451.22 |
| 23 | $12,451.22 | $533.09 | $0.00 | $70.40 | $13,054.71 |
| 24 | $13,054.71 | $533.09 | $0.00 | $73.81 | $13,661.61 |
| 25 | $13,661.61 | $533.09 | $0.00 | $77.24 | $14,271.94 |
| 26 | $14,271.94 | $533.09 | $0.00 | $80.70 | $14,885.73 |
| 27 | $14,885.73 | $533.09 | $0.00 | $84.17 | $15,502.99 |
| 28 | $15,502.99 | $533.09 | $0.00 | $87.66 | $16,123.74 |
| 29 | $16,123.74 | $533.09 | $0.00 | $91.17 | $16,748.00 |
| 30 | $16,748.00 | $533.09 | $0.00 | $94.70 | $17,375.79 |
| 31 | $17,375.79 | $533.09 | $0.00 | $98.25 | $18,007.13 |
| 32 | $18,007.13 | $533.09 | $0.00 | $101.81 | $18,642.03 |
| 33 | $18,642.03 | $533.09 | $0.00 | $105.40 | $19,280.52 |
| 34 | $19,280.52 | $533.09 | $0.00 | $109.01 | $19,922.62 |
| 35 | $19,922.62 | $533.09 | $0.00 | $112.65 | $20,568.36 |
| 36 | $20,568.36 | $533.09 | $0.00 | $116.30 | $21,217.75 |
| 37 | $21,217.75 | $533.09 | $0.00 | $119.97 | $21,870.81 |
| 38 | $21,870.81 | $533.09 | $0.00 | $123.66 | $22,527.56 |
| 39 | $22,527.56 | $533.09 | $0.00 | $127.37 | $23,188.02 |
| 40 | $23,188.02 | $533.09 | $0.00 | $131.11 | $23,852.22 |
| 41 | $23,852.22 | $533.09 | $0.00 | $134.86 | $24,520.17 |
| 42 | $24,520.17 | $533.09 | $0.00 | $138.64 | $25,191.90 |
| 43 | $25,191.90 | $533.09 | $0.00 | $142.44 | $25,867.43 |
| 44 | $25,867.43 | $533.09 | $0.00 | $146.26 | $26,546.78 |
| 45 | $26,546.78 | $533.09 | $0.00 | $150.10 | $27,229.97 |
| 46 | $27,229.97 | $533.09 | $0.00 | $153.96 | $27,917.02 |
| 47 | $27,917.02 | $533.09 | $0.00 | $157.85 | $28,607.96 |
| 48 | $28,607.96 | $533.09 | $0.00 | $161.75 | $29,302.80 |
| 49 | $29,302.80 | $533.09 | $0.00 | $165.68 | $30,001.57 |
| 50 | $30,001.57 | $533.09 | $0.00 | $169.63 | $30,704.29 |
| 51 | $30,704.29 | $533.09 | $0.00 | $173.61 | $31,410.99 |
| 52 | $31,410.99 | $533.09 | $0.00 | $177.60 | $32,121.68 |
| 53 | $32,121.68 | $533.09 | $0.00 | $181.62 | $32,836.39 |
| 54 | $32,836.39 | $533.09 | $0.00 | $185.66 | $33,555.14 |
| 55 | $33,555.14 | $533.09 | $0.00 | $189.73 | $34,277.96 |
| 56 | $34,277.96 | $533.09 | $0.00 | $193.81 | $35,004.86 |
| 57 | $35,004.86 | $533.09 | $0.00 | $197.92 | $35,735.87 |
| 58 | $35,735.87 | $533.09 | $0.00 | $202.06 | $36,471.02 |
| 59 | $36,471.02 | $533.09 | $0.00 | $206.21 | $37,210.32 |
| 60 | $37,210.32 | $533.09 | $0.00 | $210.39 | $37,953.80 |
| 61 | $37,953.80 | $533.09 | $0.00 | $214.60 | $38,701.49 |
| 62 | $38,701.49 | $533.09 | $0.00 | $218.82 | $39,453.40 |
| 63 | $39,453.40 | $533.09 | $0.00 | $223.08 | $40,209.57 |
| 64 | $40,209.57 | $533.09 | $0.00 | $227.35 | $40,970.01 |
| 65 | $40,970.01 | $533.09 | $0.00 | $231.65 | $41,734.75 |
| 66 | $41,734.75 | $533.09 | $0.00 | $235.97 | $42,503.81 |
| 67 | $42,503.81 | $533.09 | $0.00 | $240.32 | $43,277.22 |
| 68 | $43,277.22 | $533.09 | $0.00 | $244.70 | $44,055.01 |
| 69 | $44,055.01 | $533.09 | $0.00 | $249.09 | $44,837.19 |
| 70 | $44,837.19 | $533.09 | $0.00 | $253.52 | $45,623.80 |
| 71 | $45,623.80 | $533.09 | $0.00 | $257.96 | $46,414.85 |
| 72 | $46,414.85 | $533.09 | $0.00 | $262.44 | $47,210.38 |
| 73 | $47,210.38 | $533.09 | $0.00 | $266.93 | $48,010.40 |
| 74 | $48,010.40 | $533.09 | $0.00 | $271.46 | $48,814.95 |
| 75 | $48,814.95 | $533.09 | $0.00 | $276.01 | $49,624.05 |
| 76 | $49,624.05 | $533.09 | $0.00 | $280.58 | $50,437.72 |
| 77 | $50,437.72 | $533.09 | $0.00 | $285.18 | $51,255.99 |
| 78 | $51,255.99 | $533.09 | $0.00 | $289.81 | $52,078.89 |
| 79 | $52,078.89 | $533.09 | $0.00 | $294.46 | $52,906.44 |
| 80 | $52,906.44 | $533.09 | $0.00 | $299.14 | $53,738.67 |
| 81 | $53,738.67 | $533.09 | $0.00 | $303.85 | $54,575.61 |
| 82 | $54,575.61 | $533.09 | $0.00 | $308.58 | $55,417.28 |
| 83 | $55,417.28 | $533.09 | $0.00 | $313.34 | $56,263.71 |
| 84 | $56,263.71 | $533.09 | $0.00 | $318.12 | $57,114.92 |
| 85 | $57,114.92 | $533.09 | $0.00 | $322.94 | $57,970.95 |
| 86 | $57,970.95 | $533.09 | $0.00 | $327.78 | $58,831.82 |
| 87 | $58,831.82 | $533.09 | $0.00 | $332.64 | $59,697.55 |
| 88 | $59,697.55 | $533.09 | $0.00 | $337.54 | $60,568.18 |
| 89 | $60,568.18 | $533.09 | $0.00 | $342.46 | $61,443.73 |
| 90 | $61,443.73 | $533.09 | $0.00 | $347.41 | $62,324.23 |
| 91 | $62,324.23 | $533.09 | $0.00 | $352.39 | $63,209.71 |
| 92 | $63,209.71 | $533.09 | $0.00 | $357.40 | $64,100.20 |
| 93 | $64,100.20 | $533.09 | $0.00 | $362.43 | $64,995.72 |
| 94 | $64,995.72 | $533.09 | $0.00 | $367.50 | $65,896.31 |
| 95 | $65,896.31 | $533.09 | $0.00 | $372.59 | $66,801.99 |
| 96 | $66,801.99 | $533.09 | $0.00 | $377.71 | $67,712.79 |
| 97 | $67,712.79 | $533.09 | $0.00 | $382.86 | $68,628.74 |
| 98 | $68,628.74 | $533.09 | $0.00 | $388.04 | $69,549.87 |
| 99 | $69,549.87 | $533.09 | $0.00 | $393.25 | $70,476.21 |
| 100 | $70,476.21 | $533.09 | $0.00 | $398.48 | $71,407.78 |
| 101 | $71,407.78 | $533.09 | $0.00 | $403.75 | $72,344.62 |
| 102 | $72,344.62 | $533.09 | $0.00 | $409.05 | $73,286.76 |
| 103 | $73,286.76 | $533.09 | $0.00 | $414.37 | $74,234.22 |
| 104 | $74,234.22 | $533.09 | $0.00 | $419.73 | $75,187.04 |
| 105 | $75,187.04 | $533.09 | $0.00 | $425.12 | $76,145.25 |
| 106 | $76,145.25 | $533.09 | $0.00 | $430.54 | $77,108.88 |
| 107 | $77,108.88 | $533.09 | $0.00 | $435.98 | $78,077.95 |
| 108 | $78,077.95 | $533.09 | $0.00 | $441.46 | $79,052.50 |
| 109 | $79,052.50 | $533.09 | $0.00 | $446.97 | $80,032.56 |
| 110 | $80,032.56 | $533.09 | $0.00 | $452.52 | $81,018.17 |
| 111 | $81,018.17 | $533.09 | $0.00 | $458.09 | $82,009.35 |
| 112 | $82,009.35 | $533.09 | $0.00 | $463.69 | $83,006.13 |
| 113 | $83,006.13 | $533.09 | $0.00 | $469.33 | $84,008.55 |
| 114 | $84,008.55 | $533.09 | $0.00 | $475.00 | $85,016.64 |
| 115 | $85,016.64 | $533.09 | $0.00 | $480.70 | $86,030.43 |
| 116 | $86,030.43 | $533.09 | $0.00 | $486.43 | $87,049.95 |
| 117 | $87,049.95 | $533.09 | $0.00 | $492.19 | $88,075.23 |
| 118 | $88,075.23 | $533.09 | $0.00 | $497.99 | $89,106.31 |
| 119 | $89,106.31 | $533.09 | $0.00 | $503.82 | $90,143.22 |
| 120 | $90,143.22 | $533.09 | $0.00 | $509.68 | $91,185.99 |
| 121 | $91,185.99 | $533.09 | $0.00 | $515.58 | $92,234.66 |
| 122 | $92,234.66 | $533.09 | $0.00 | $521.51 | $93,289.26 |
| 123 | $93,289.26 | $533.09 | $0.00 | $527.47 | $94,349.82 |
| 124 | $94,349.82 | $533.09 | $0.00 | $533.47 | $95,416.38 |
| 125 | $95,416.38 | $533.09 | $0.00 | $539.50 | $96,488.97 |
| 126 | $96,488.97 | $533.09 | $0.00 | $545.56 | $97,567.62 |
| 127 | $97,567.62 | $533.09 | $0.00 | $551.66 | $98,652.37 |
| 128 | $98,652.37 | $533.09 | $0.00 | $557.79 | $99,743.25 |
| 129 | $99,743.25 | $533.09 | $0.00 | $563.96 | $100,840.30 |
| 130 | $100,840.30 | $533.09 | $0.00 | $570.17 | $101,943.56 |
| 131 | $101,943.56 | $533.09 | $0.00 | $576.40 | $103,053.05 |
| 132 | $103,053.05 | $533.09 | $0.00 | $582.68 | $104,168.82 |
| 133 | $104,168.82 | $533.09 | $0.00 | $588.99 | $105,290.90 |
| 134 | $105,290.90 | $533.09 | $0.00 | $595.33 | $106,419.32 |
| 135 | $106,419.32 | $533.09 | $0.00 | $601.71 | $107,554.12 |
| 136 | $107,554.12 | $533.09 | $0.00 | $608.13 | $108,695.34 |
| 137 | $108,695.34 | $533.09 | $0.00 | $614.58 | $109,843.01 |
| 138 | $109,843.01 | $533.09 | $0.00 | $621.07 | $110,997.17 |
| 139 | $110,997.17 | $533.09 | $0.00 | $627.59 | $112,157.85 |
| 140 | $112,157.85 | $533.09 | $0.00 | $634.16 | $113,325.10 |
| 141 | $113,325.10 | $533.09 | $0.00 | $640.76 | $114,498.95 |
| 142 | $114,498.95 | $533.09 | $0.00 | $647.39 | $115,679.43 |
| 143 | $115,679.43 | $533.09 | $0.00 | $654.07 | $116,866.59 |
| 144 | $116,866.59 | $533.09 | $0.00 | $660.78 | $118,060.46 |
| 145 | $118,060.46 | $533.09 | $0.00 | $667.53 | $119,261.08 |
| 146 | $119,261.08 | $533.09 | $0.00 | $674.32 | $120,468.49 |
| 147 | $120,468.49 | $533.09 | $0.00 | $681.15 | $121,682.73 |
| 148 | $121,682.73 | $533.09 | $0.00 | $688.01 | $122,903.83 |
| 149 | $122,903.83 | $533.09 | $0.00 | $694.92 | $124,131.84 |
| 150 | $124,131.84 | $533.09 | $0.00 | $701.86 | $125,366.79 |
| 151 | $125,366.79 | $533.09 | $0.00 | $708.84 | $126,608.72 |
| 152 | $126,608.72 | $533.09 | $0.00 | $715.86 | $127,857.67 |
| 153 | $127,857.67 | $533.09 | $0.00 | $722.93 | $129,113.69 |
| 154 | $129,113.69 | $533.09 | $0.00 | $730.03 | $130,376.81 |
| 155 | $130,376.81 | $533.09 | $0.00 | $737.17 | $131,647.07 |
| 156 | $131,647.07 | $533.09 | $0.00 | $744.35 | $132,924.51 |
| 157 | $132,924.51 | $533.09 | $0.00 | $751.57 | $134,209.17 |
| 158 | $134,209.17 | $533.09 | $0.00 | $758.84 | $135,501.10 |
| 159 | $135,501.10 | $533.09 | $0.00 | $766.14 | $136,800.33 |
| 160 | $136,800.33 | $533.09 | $0.00 | $773.49 | $138,106.91 |
| 161 | $138,106.91 | $533.09 | $0.00 | $780.88 | $139,420.88 |
| 162 | $139,420.88 | $533.09 | $0.00 | $788.31 | $140,742.28 |
| 163 | $140,742.28 | $533.09 | $0.00 | $795.78 | $142,071.15 |
| 164 | $142,071.15 | $533.09 | $0.00 | $803.29 | $143,407.53 |
| 165 | $143,407.53 | $533.09 | $0.00 | $810.85 | $144,751.47 |
| 166 | $144,751.47 | $533.09 | $0.00 | $818.45 | $146,103.01 |
| 167 | $146,103.01 | $533.09 | $0.00 | $826.09 | $147,462.19 |
| 168 | $147,462.19 | $533.09 | $0.00 | $833.77 | $148,829.05 |
| 169 | $148,829.05 | $533.09 | $0.00 | $841.50 | $150,203.64 |
| 170 | $150,203.64 | $533.09 | $0.00 | $849.27 | $151,586.00 |
| 171 | $151,586.00 | $533.09 | $0.00 | $857.09 | $152,976.18 |
| 172 | $152,976.18 | $533.09 | $0.00 | $864.95 | $154,374.22 |
| 173 | $154,374.22 | $533.09 | $0.00 | $872.85 | $155,780.16 |
| 174 | $155,780.16 | $533.09 | $0.00 | $880.80 | $157,194.05 |
| 175 | $157,194.05 | $533.09 | $0.00 | $888.80 | $158,615.94 |
| 176 | $158,615.94 | $533.09 | $0.00 | $896.84 | $160,045.87 |
| 177 | $160,045.87 | $533.09 | $0.00 | $904.92 | $161,483.88 |
| 178 | $161,483.88 | $533.09 | $0.00 | $913.05 | $162,930.02 |
| 179 | $162,930.02 | $533.09 | $0.00 | $921.23 | $164,384.34 |
| 180 | $164,384.34 | $533.09 | $0.00 | $929.45 | $165,846.88 |
| 181 | $165,846.88 | $533.09 | $0.00 | $937.72 | $167,317.69 |
| 182 | $167,317.69 | $533.09 | $0.00 | $946.04 | $168,796.82 |
| 183 | $168,796.82 | $533.09 | $0.00 | $954.40 | $170,284.31 |
| 184 | $170,284.31 | $533.09 | $0.00 | $962.81 | $171,780.21 |
| 185 | $171,780.21 | $533.09 | $0.00 | $971.27 | $173,284.57 |
| 186 | $173,284.57 | $533.09 | $0.00 | $979.78 | $174,797.44 |
| 187 | $174,797.44 | $533.09 | $0.00 | $988.33 | $176,318.86 |
| 188 | $176,318.86 | $533.09 | $0.00 | $996.93 | $177,848.88 |
| 189 | $177,848.88 | $533.09 | $0.00 | $1,005.58 | $179,387.55 |
| 190 | $179,387.55 | $533.09 | $0.00 | $1,014.28 | $180,934.92 |
| 191 | $180,934.92 | $533.09 | $0.00 | $1,023.03 | $182,491.04 |
| 192 | $182,491.04 | $533.09 | $0.00 | $1,031.83 | $184,055.96 |
| 193 | $184,055.96 | $533.09 | $0.00 | $1,040.68 | $185,629.73 |
| 194 | $185,629.73 | $533.09 | $0.00 | $1,049.58 | $187,212.40 |
| 195 | $187,212.40 | $533.09 | $0.00 | $1,058.53 | $188,804.02 |
| 196 | $188,804.02 | $533.09 | $0.00 | $1,067.53 | $190,404.64 |
| 197 | $190,404.64 | $533.09 | $0.00 | $1,076.58 | $192,014.31 |
| 198 | $192,014.31 | $533.09 | $0.00 | $1,085.68 | $193,633.08 |
| 199 | $193,633.08 | $533.09 | $0.00 | $1,094.83 | $195,261.00 |
| 200 | $195,261.00 | $533.09 | $0.00 | $1,104.03 | $196,898.12 |
| 201 | $196,898.12 | $533.09 | $0.00 | $1,113.29 | $198,544.50 |
| 202 | $198,544.50 | $533.09 | $0.00 | $1,122.60 | $200,200.19 |
| 203 | $200,200.19 | $533.09 | $0.00 | $1,131.96 | $201,865.24 |
| 204 | $201,865.24 | $533.09 | $0.00 | $1,141.38 | $203,539.71 |
| 205 | $203,539.71 | $533.09 | $0.00 | $1,150.84 | $205,223.64 |
| 206 | $205,223.64 | $533.09 | $0.00 | $1,160.36 | $206,917.09 |
| 207 | $206,917.09 | $533.09 | $0.00 | $1,169.94 | $208,620.12 |
| 208 | $208,620.12 | $533.09 | $0.00 | $1,179.57 | $210,332.78 |
| 209 | $210,332.78 | $533.09 | $0.00 | $1,189.25 | $212,055.12 |
| 210 | $212,055.12 | $533.09 | $0.00 | $1,198.99 | $213,787.20 |
| 211 | $213,787.20 | $533.09 | $0.00 | $1,208.78 | $215,529.07 |
| 212 | $215,529.07 | $533.09 | $0.00 | $1,218.63 | $217,280.79 |
| 213 | $217,280.79 | $533.09 | $0.00 | $1,228.54 | $219,042.42 |
| 214 | $219,042.42 | $533.09 | $0.00 | $1,238.50 | $220,814.01 |
| 215 | $220,814.01 | $533.09 | $0.00 | $1,248.51 | $222,595.61 |
| 216 | $222,595.61 | $533.09 | $0.00 | $1,258.59 | $224,387.29 |
| 217 | $224,387.29 | $533.09 | $62,499.90 | $1,268.72 | $163,689.20 |
| 218 | $163,689.20 | $533.09 | $0.00 | $925.52 | $165,147.81 |
| 219 | $165,147.81 | $533.09 | $0.00 | $933.77 | $166,614.67 |
| 220 | $166,614.67 | $533.09 | $0.00 | $942.06 | $168,089.82 |
| 221 | $168,089.82 | $533.09 | $0.00 | $950.40 | $169,573.31 |
| 222 | $169,573.31 | $533.09 | $0.00 | $958.79 | $171,065.19 |
| 223 | $171,065.19 | $533.09 | $0.00 | $967.23 | $172,565.51 |
| 224 | $172,565.51 | $533.09 | $0.00 | $975.71 | $174,074.31 |
| 225 | $174,074.31 | $533.09 | $0.00 | $984.24 | $175,591.64 |
| 226 | $175,591.64 | $533.09 | $0.00 | $992.82 | $177,117.55 |
| 227 | $177,117.55 | $533.09 | $0.00 | $1,001.45 | $178,652.09 |
| 228 | $178,652.09 | $533.09 | $0.00 | $1,010.12 | $180,195.30 |
| 229 | $180,195.30 | $533.09 | $65,624.90 | $1,018.85 | $116,122.34 |
| 230 | $116,122.34 | $533.09 | $0.00 | $656.57 | $117,312.00 |
| 231 | $117,312.00 | $533.09 | $0.00 | $663.30 | $118,508.39 |
| 232 | $118,508.39 | $533.09 | $0.00 | $670.06 | $119,711.54 |
| 233 | $119,711.54 | $533.09 | $0.00 | $676.87 | $120,921.50 |
| 234 | $120,921.50 | $533.09 | $0.00 | $683.71 | $122,138.30 |
| 235 | $122,138.30 | $533.09 | $0.00 | $690.59 | $123,361.98 |
| 236 | $123,361.98 | $533.09 | $0.00 | $697.51 | $124,592.58 |
| 237 | $124,592.58 | $533.09 | $0.00 | $704.46 | $125,830.13 |
| 238 | $125,830.13 | $533.09 | $0.00 | $711.46 | $127,074.68 |
| 239 | $127,074.68 | $533.09 | $0.00 | $718.50 | $128,326.27 |
| 240 | $128,326.27 | $533.09 | $0.00 | $725.58 | $129,584.94 |
| 241 | $129,584.94 | $533.09 | $68,906.14 | $732.69 | $61,944.58 |
| 242 | $61,944.58 | $533.09 | $0.00 | $350.24 | $62,827.91 |
| 243 | $62,827.91 | $533.09 | $0.00 | $355.24 | $63,716.24 |
| 244 | $63,716.24 | $533.09 | $0.00 | $360.26 | $64,609.59 |
| 245 | $64,609.59 | $533.09 | $0.00 | $365.31 | $65,507.99 |
| 246 | $65,507.99 | $533.09 | $0.00 | $370.39 | $66,411.47 |
| 247 | $66,411.47 | $533.09 | $0.00 | $375.50 | $67,320.06 |
| 248 | $67,320.06 | $533.09 | $0.00 | $380.64 | $68,233.79 |
| 249 | $68,233.79 | $533.09 | $0.00 | $385.80 | $69,152.68 |
| 250 | $69,152.68 | $533.09 | $0.00 | $391.00 | $70,076.77 |
| 251 | $70,076.77 | $533.09 | $0.00 | $396.22 | $71,006.08 |
| 252 | $71,006.08 | $533.09 | $0.00 | $401.48 | $71,940.65 |
| 253 | $71,940.65 | $0.00 | $72,351.45 | $406.76 | ($4.04) |