How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $54,247 |
| Monthly savings required | $429 |
How much will it cost to send your child to Clayton State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $216,989.23 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $429.41 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 | $20,919.00 |
| 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 Clayton State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $429.41 | $0.00 | $0.00 | $429.41 |
| 2 | $429.41 | $429.41 | $0.00 | $2.43 | $861.25 |
| 3 | $861.25 | $429.41 | $0.00 | $4.87 | $1,295.53 |
| 4 | $1,295.53 | $429.41 | $0.00 | $7.33 | $1,732.27 |
| 5 | $1,732.27 | $429.41 | $0.00 | $9.79 | $2,171.47 |
| 6 | $2,171.47 | $429.41 | $0.00 | $12.28 | $2,613.16 |
| 7 | $2,613.16 | $429.41 | $0.00 | $14.78 | $3,057.35 |
| 8 | $3,057.35 | $429.41 | $0.00 | $17.29 | $3,504.05 |
| 9 | $3,504.05 | $429.41 | $0.00 | $19.81 | $3,953.27 |
| 10 | $3,953.27 | $429.41 | $0.00 | $22.35 | $4,405.03 |
| 11 | $4,405.03 | $429.41 | $0.00 | $24.91 | $4,859.35 |
| 12 | $4,859.35 | $429.41 | $0.00 | $27.48 | $5,316.24 |
| 13 | $5,316.24 | $429.41 | $0.00 | $30.06 | $5,775.71 |
| 14 | $5,775.71 | $429.41 | $0.00 | $32.66 | $6,237.78 |
| 15 | $6,237.78 | $429.41 | $0.00 | $35.27 | $6,702.46 |
| 16 | $6,702.46 | $429.41 | $0.00 | $37.90 | $7,169.77 |
| 17 | $7,169.77 | $429.41 | $0.00 | $40.54 | $7,639.72 |
| 18 | $7,639.72 | $429.41 | $0.00 | $43.20 | $8,112.33 |
| 19 | $8,112.33 | $429.41 | $0.00 | $45.87 | $8,587.61 |
| 20 | $8,587.61 | $429.41 | $0.00 | $48.56 | $9,065.58 |
| 21 | $9,065.58 | $429.41 | $0.00 | $51.26 | $9,546.25 |
| 22 | $9,546.25 | $429.41 | $0.00 | $53.98 | $10,029.64 |
| 23 | $10,029.64 | $429.41 | $0.00 | $56.71 | $10,515.76 |
| 24 | $10,515.76 | $429.41 | $0.00 | $59.46 | $11,004.63 |
| 25 | $11,004.63 | $429.41 | $0.00 | $62.22 | $11,496.26 |
| 26 | $11,496.26 | $429.41 | $0.00 | $65.00 | $11,990.67 |
| 27 | $11,990.67 | $429.41 | $0.00 | $67.80 | $12,487.88 |
| 28 | $12,487.88 | $429.41 | $0.00 | $70.61 | $12,987.90 |
| 29 | $12,987.90 | $429.41 | $0.00 | $73.44 | $13,490.75 |
| 30 | $13,490.75 | $429.41 | $0.00 | $76.28 | $13,996.44 |
| 31 | $13,996.44 | $429.41 | $0.00 | $79.14 | $14,504.99 |
| 32 | $14,504.99 | $429.41 | $0.00 | $82.01 | $15,016.41 |
| 33 | $15,016.41 | $429.41 | $0.00 | $84.90 | $15,530.72 |
| 34 | $15,530.72 | $429.41 | $0.00 | $87.81 | $16,047.94 |
| 35 | $16,047.94 | $429.41 | $0.00 | $90.74 | $16,568.09 |
| 36 | $16,568.09 | $429.41 | $0.00 | $93.68 | $17,091.18 |
| 37 | $17,091.18 | $429.41 | $0.00 | $96.64 | $17,617.23 |
| 38 | $17,617.23 | $429.41 | $0.00 | $99.61 | $18,146.25 |
| 39 | $18,146.25 | $429.41 | $0.00 | $102.60 | $18,678.26 |
| 40 | $18,678.26 | $429.41 | $0.00 | $105.61 | $19,213.28 |
| 41 | $19,213.28 | $429.41 | $0.00 | $108.63 | $19,751.32 |
| 42 | $19,751.32 | $429.41 | $0.00 | $111.68 | $20,292.41 |
| 43 | $20,292.41 | $429.41 | $0.00 | $114.74 | $20,836.56 |
| 44 | $20,836.56 | $429.41 | $0.00 | $117.81 | $21,383.78 |
| 45 | $21,383.78 | $429.41 | $0.00 | $120.91 | $21,934.10 |
| 46 | $21,934.10 | $429.41 | $0.00 | $124.02 | $22,487.53 |
| 47 | $22,487.53 | $429.41 | $0.00 | $127.15 | $23,044.09 |
| 48 | $23,044.09 | $429.41 | $0.00 | $130.29 | $23,603.79 |
| 49 | $23,603.79 | $429.41 | $0.00 | $133.46 | $24,166.66 |
| 50 | $24,166.66 | $429.41 | $0.00 | $136.64 | $24,732.71 |
| 51 | $24,732.71 | $429.41 | $0.00 | $139.84 | $25,301.96 |
| 52 | $25,301.96 | $429.41 | $0.00 | $143.06 | $25,874.43 |
| 53 | $25,874.43 | $429.41 | $0.00 | $146.30 | $26,450.14 |
| 54 | $26,450.14 | $429.41 | $0.00 | $149.55 | $27,029.10 |
| 55 | $27,029.10 | $429.41 | $0.00 | $152.83 | $27,611.34 |
| 56 | $27,611.34 | $429.41 | $0.00 | $156.12 | $28,196.87 |
| 57 | $28,196.87 | $429.41 | $0.00 | $159.43 | $28,785.71 |
| 58 | $28,785.71 | $429.41 | $0.00 | $162.76 | $29,377.88 |
| 59 | $29,377.88 | $429.41 | $0.00 | $166.11 | $29,973.40 |
| 60 | $29,973.40 | $429.41 | $0.00 | $169.47 | $30,572.28 |
| 61 | $30,572.28 | $429.41 | $0.00 | $172.86 | $31,174.55 |
| 62 | $31,174.55 | $429.41 | $0.00 | $176.27 | $31,780.23 |
| 63 | $31,780.23 | $429.41 | $0.00 | $179.69 | $32,389.33 |
| 64 | $32,389.33 | $429.41 | $0.00 | $183.13 | $33,001.87 |
| 65 | $33,001.87 | $429.41 | $0.00 | $186.60 | $33,617.88 |
| 66 | $33,617.88 | $429.41 | $0.00 | $190.08 | $34,237.37 |
| 67 | $34,237.37 | $429.41 | $0.00 | $193.58 | $34,860.36 |
| 68 | $34,860.36 | $429.41 | $0.00 | $197.11 | $35,486.88 |
| 69 | $35,486.88 | $429.41 | $0.00 | $200.65 | $36,116.94 |
| 70 | $36,116.94 | $429.41 | $0.00 | $204.21 | $36,750.56 |
| 71 | $36,750.56 | $429.41 | $0.00 | $207.79 | $37,387.76 |
| 72 | $37,387.76 | $429.41 | $0.00 | $211.40 | $38,028.57 |
| 73 | $38,028.57 | $429.41 | $0.00 | $215.02 | $38,673.00 |
| 74 | $38,673.00 | $429.41 | $0.00 | $218.66 | $39,321.07 |
| 75 | $39,321.07 | $429.41 | $0.00 | $222.33 | $39,972.81 |
| 76 | $39,972.81 | $429.41 | $0.00 | $226.01 | $40,628.23 |
| 77 | $40,628.23 | $429.41 | $0.00 | $229.72 | $41,287.36 |
| 78 | $41,287.36 | $429.41 | $0.00 | $233.44 | $41,950.21 |
| 79 | $41,950.21 | $429.41 | $0.00 | $237.19 | $42,616.81 |
| 80 | $42,616.81 | $429.41 | $0.00 | $240.96 | $43,287.18 |
| 81 | $43,287.18 | $429.41 | $0.00 | $244.75 | $43,961.34 |
| 82 | $43,961.34 | $429.41 | $0.00 | $248.56 | $44,639.31 |
| 83 | $44,639.31 | $429.41 | $0.00 | $252.40 | $45,321.12 |
| 84 | $45,321.12 | $429.41 | $0.00 | $256.25 | $46,006.78 |
| 85 | $46,006.78 | $429.41 | $0.00 | $260.13 | $46,696.32 |
| 86 | $46,696.32 | $429.41 | $0.00 | $264.03 | $47,389.76 |
| 87 | $47,389.76 | $429.41 | $0.00 | $267.95 | $48,087.12 |
| 88 | $48,087.12 | $429.41 | $0.00 | $271.89 | $48,788.42 |
| 89 | $48,788.42 | $429.41 | $0.00 | $275.86 | $49,493.69 |
| 90 | $49,493.69 | $429.41 | $0.00 | $279.84 | $50,202.94 |
| 91 | $50,202.94 | $429.41 | $0.00 | $283.85 | $50,916.20 |
| 92 | $50,916.20 | $429.41 | $0.00 | $287.89 | $51,633.50 |
| 93 | $51,633.50 | $429.41 | $0.00 | $291.94 | $52,354.85 |
| 94 | $52,354.85 | $429.41 | $0.00 | $296.02 | $53,080.28 |
| 95 | $53,080.28 | $429.41 | $0.00 | $300.12 | $53,809.81 |
| 96 | $53,809.81 | $429.41 | $0.00 | $304.25 | $54,543.47 |
| 97 | $54,543.47 | $429.41 | $0.00 | $308.40 | $55,281.28 |
| 98 | $55,281.28 | $429.41 | $0.00 | $312.57 | $56,023.26 |
| 99 | $56,023.26 | $429.41 | $0.00 | $316.76 | $56,769.43 |
| 100 | $56,769.43 | $429.41 | $0.00 | $320.98 | $57,519.82 |
| 101 | $57,519.82 | $429.41 | $0.00 | $325.23 | $58,274.46 |
| 102 | $58,274.46 | $429.41 | $0.00 | $329.49 | $59,033.36 |
| 103 | $59,033.36 | $429.41 | $0.00 | $333.78 | $59,796.55 |
| 104 | $59,796.55 | $429.41 | $0.00 | $338.10 | $60,564.06 |
| 105 | $60,564.06 | $429.41 | $0.00 | $342.44 | $61,335.91 |
| 106 | $61,335.91 | $429.41 | $0.00 | $346.80 | $62,112.12 |
| 107 | $62,112.12 | $429.41 | $0.00 | $351.19 | $62,892.72 |
| 108 | $62,892.72 | $429.41 | $0.00 | $355.60 | $63,677.73 |
| 109 | $63,677.73 | $429.41 | $0.00 | $360.04 | $64,467.18 |
| 110 | $64,467.18 | $429.41 | $0.00 | $364.51 | $65,261.10 |
| 111 | $65,261.10 | $429.41 | $0.00 | $369.00 | $66,059.51 |
| 112 | $66,059.51 | $429.41 | $0.00 | $373.51 | $66,862.43 |
| 113 | $66,862.43 | $429.41 | $0.00 | $378.05 | $67,669.89 |
| 114 | $67,669.89 | $429.41 | $0.00 | $382.62 | $68,481.92 |
| 115 | $68,481.92 | $429.41 | $0.00 | $387.21 | $69,298.54 |
| 116 | $69,298.54 | $429.41 | $0.00 | $391.82 | $70,119.77 |
| 117 | $70,119.77 | $429.41 | $0.00 | $396.47 | $70,945.65 |
| 118 | $70,945.65 | $429.41 | $0.00 | $401.14 | $71,776.20 |
| 119 | $71,776.20 | $429.41 | $0.00 | $405.83 | $72,611.44 |
| 120 | $72,611.44 | $429.41 | $0.00 | $410.56 | $73,451.41 |
| 121 | $73,451.41 | $429.41 | $0.00 | $415.30 | $74,296.12 |
| 122 | $74,296.12 | $429.41 | $0.00 | $420.08 | $75,145.61 |
| 123 | $75,145.61 | $429.41 | $0.00 | $424.88 | $75,999.90 |
| 124 | $75,999.90 | $429.41 | $0.00 | $429.71 | $76,859.02 |
| 125 | $76,859.02 | $429.41 | $0.00 | $434.57 | $77,723.00 |
| 126 | $77,723.00 | $429.41 | $0.00 | $439.46 | $78,591.87 |
| 127 | $78,591.87 | $429.41 | $0.00 | $444.37 | $79,465.65 |
| 128 | $79,465.65 | $429.41 | $0.00 | $449.31 | $80,344.37 |
| 129 | $80,344.37 | $429.41 | $0.00 | $454.28 | $81,228.06 |
| 130 | $81,228.06 | $429.41 | $0.00 | $459.28 | $82,116.75 |
| 131 | $82,116.75 | $429.41 | $0.00 | $464.30 | $83,010.46 |
| 132 | $83,010.46 | $429.41 | $0.00 | $469.35 | $83,909.22 |
| 133 | $83,909.22 | $429.41 | $0.00 | $474.43 | $84,813.06 |
| 134 | $84,813.06 | $429.41 | $0.00 | $479.55 | $85,722.02 |
| 135 | $85,722.02 | $429.41 | $0.00 | $484.68 | $86,636.11 |
| 136 | $86,636.11 | $429.41 | $0.00 | $489.85 | $87,555.37 |
| 137 | $87,555.37 | $429.41 | $0.00 | $495.05 | $88,479.83 |
| 138 | $88,479.83 | $429.41 | $0.00 | $500.28 | $89,409.52 |
| 139 | $89,409.52 | $429.41 | $0.00 | $505.53 | $90,344.46 |
| 140 | $90,344.46 | $429.41 | $0.00 | $510.82 | $91,284.69 |
| 141 | $91,284.69 | $429.41 | $0.00 | $516.14 | $92,230.24 |
| 142 | $92,230.24 | $429.41 | $0.00 | $521.48 | $93,181.13 |
| 143 | $93,181.13 | $429.41 | $0.00 | $526.86 | $94,137.40 |
| 144 | $94,137.40 | $429.41 | $0.00 | $532.27 | $95,099.08 |
| 145 | $95,099.08 | $429.41 | $0.00 | $537.70 | $96,066.19 |
| 146 | $96,066.19 | $429.41 | $0.00 | $543.17 | $97,038.77 |
| 147 | $97,038.77 | $429.41 | $0.00 | $548.67 | $98,016.85 |
| 148 | $98,016.85 | $429.41 | $0.00 | $554.20 | $99,000.46 |
| 149 | $99,000.46 | $429.41 | $0.00 | $559.76 | $99,989.63 |
| 150 | $99,989.63 | $429.41 | $0.00 | $565.36 | $100,984.40 |
| 151 | $100,984.40 | $429.41 | $0.00 | $570.98 | $101,984.79 |
| 152 | $101,984.79 | $429.41 | $0.00 | $576.64 | $102,990.84 |
| 153 | $102,990.84 | $429.41 | $0.00 | $582.33 | $104,002.58 |
| 154 | $104,002.58 | $429.41 | $0.00 | $588.05 | $105,020.04 |
| 155 | $105,020.04 | $429.41 | $0.00 | $593.80 | $106,043.25 |
| 156 | $106,043.25 | $429.41 | $0.00 | $599.58 | $107,072.24 |
| 157 | $107,072.24 | $429.41 | $0.00 | $605.40 | $108,107.05 |
| 158 | $108,107.05 | $429.41 | $0.00 | $611.25 | $109,147.71 |
| 159 | $109,147.71 | $429.41 | $0.00 | $617.14 | $110,194.26 |
| 160 | $110,194.26 | $429.41 | $0.00 | $623.05 | $111,246.72 |
| 161 | $111,246.72 | $429.41 | $0.00 | $629.01 | $112,305.14 |
| 162 | $112,305.14 | $429.41 | $0.00 | $634.99 | $113,369.54 |
| 163 | $113,369.54 | $429.41 | $0.00 | $641.01 | $114,439.96 |
| 164 | $114,439.96 | $429.41 | $0.00 | $647.06 | $115,516.43 |
| 165 | $115,516.43 | $429.41 | $0.00 | $653.15 | $116,598.99 |
| 166 | $116,598.99 | $429.41 | $0.00 | $659.27 | $117,687.67 |
| 167 | $117,687.67 | $429.41 | $0.00 | $665.42 | $118,782.50 |
| 168 | $118,782.50 | $429.41 | $0.00 | $671.61 | $119,883.52 |
| 169 | $119,883.52 | $429.41 | $0.00 | $677.84 | $120,990.77 |
| 170 | $120,990.77 | $429.41 | $0.00 | $684.10 | $122,104.28 |
| 171 | $122,104.28 | $429.41 | $0.00 | $690.40 | $123,224.09 |
| 172 | $123,224.09 | $429.41 | $0.00 | $696.73 | $124,350.23 |
| 173 | $124,350.23 | $429.41 | $0.00 | $703.09 | $125,482.73 |
| 174 | $125,482.73 | $429.41 | $0.00 | $709.50 | $126,621.64 |
| 175 | $126,621.64 | $429.41 | $0.00 | $715.94 | $127,766.99 |
| 176 | $127,766.99 | $429.41 | $0.00 | $722.41 | $128,918.81 |
| 177 | $128,918.81 | $429.41 | $0.00 | $728.93 | $130,077.15 |
| 178 | $130,077.15 | $429.41 | $0.00 | $735.48 | $131,242.04 |
| 179 | $131,242.04 | $429.41 | $0.00 | $742.06 | $132,413.51 |
| 180 | $132,413.51 | $429.41 | $0.00 | $748.69 | $133,591.61 |
| 181 | $133,591.61 | $429.41 | $0.00 | $755.35 | $134,776.37 |
| 182 | $134,776.37 | $429.41 | $0.00 | $762.05 | $135,967.83 |
| 183 | $135,967.83 | $429.41 | $0.00 | $768.78 | $137,166.02 |
| 184 | $137,166.02 | $429.41 | $0.00 | $775.56 | $138,370.99 |
| 185 | $138,370.99 | $429.41 | $0.00 | $782.37 | $139,582.77 |
| 186 | $139,582.77 | $429.41 | $0.00 | $789.22 | $140,801.40 |
| 187 | $140,801.40 | $429.41 | $0.00 | $796.11 | $142,026.92 |
| 188 | $142,026.92 | $429.41 | $0.00 | $803.04 | $143,259.37 |
| 189 | $143,259.37 | $429.41 | $0.00 | $810.01 | $144,498.79 |
| 190 | $144,498.79 | $429.41 | $0.00 | $817.02 | $145,745.22 |
| 191 | $145,745.22 | $429.41 | $0.00 | $824.06 | $146,998.69 |
| 192 | $146,998.69 | $429.41 | $0.00 | $831.15 | $148,259.25 |
| 193 | $148,259.25 | $429.41 | $0.00 | $838.28 | $149,526.94 |
| 194 | $149,526.94 | $429.41 | $0.00 | $845.45 | $150,801.80 |
| 195 | $150,801.80 | $429.41 | $0.00 | $852.66 | $152,083.87 |
| 196 | $152,083.87 | $429.41 | $0.00 | $859.90 | $153,373.18 |
| 197 | $153,373.18 | $429.41 | $0.00 | $867.19 | $154,669.78 |
| 198 | $154,669.78 | $429.41 | $0.00 | $874.53 | $155,973.72 |
| 199 | $155,973.72 | $429.41 | $0.00 | $881.90 | $157,285.03 |
| 200 | $157,285.03 | $429.41 | $0.00 | $889.31 | $158,603.75 |
| 201 | $158,603.75 | $429.41 | $0.00 | $896.77 | $159,929.93 |
| 202 | $159,929.93 | $429.41 | $0.00 | $904.27 | $161,263.61 |
| 203 | $161,263.61 | $429.41 | $0.00 | $911.81 | $162,604.83 |
| 204 | $162,604.83 | $429.41 | $0.00 | $919.39 | $163,953.63 |
| 205 | $163,953.63 | $429.41 | $0.00 | $927.02 | $165,310.06 |
| 206 | $165,310.06 | $429.41 | $0.00 | $934.69 | $166,674.16 |
| 207 | $166,674.16 | $429.41 | $0.00 | $942.40 | $168,045.97 |
| 208 | $168,045.97 | $429.41 | $0.00 | $950.16 | $169,425.54 |
| 209 | $169,425.54 | $429.41 | $0.00 | $957.96 | $170,812.91 |
| 210 | $170,812.91 | $429.41 | $0.00 | $965.80 | $172,208.12 |
| 211 | $172,208.12 | $429.41 | $0.00 | $973.69 | $173,611.22 |
| 212 | $173,611.22 | $429.41 | $0.00 | $981.62 | $175,022.25 |
| 213 | $175,022.25 | $429.41 | $0.00 | $989.60 | $176,441.26 |
| 214 | $176,441.26 | $429.41 | $0.00 | $997.62 | $177,868.29 |
| 215 | $177,868.29 | $429.41 | $0.00 | $1,005.69 | $179,303.39 |
| 216 | $179,303.39 | $429.41 | $0.00 | $1,013.81 | $180,746.61 |
| 217 | $180,746.61 | $429.41 | $50,344.07 | $1,021.97 | $131,853.92 |
| 218 | $131,853.92 | $429.41 | $0.00 | $745.52 | $133,028.85 |
| 219 | $133,028.85 | $429.41 | $0.00 | $752.16 | $134,210.42 |
| 220 | $134,210.42 | $429.41 | $0.00 | $758.85 | $135,398.68 |
| 221 | $135,398.68 | $429.41 | $0.00 | $765.56 | $136,593.65 |
| 222 | $136,593.65 | $429.41 | $0.00 | $772.32 | $137,795.38 |
| 223 | $137,795.38 | $429.41 | $0.00 | $779.12 | $139,003.91 |
| 224 | $139,003.91 | $429.41 | $0.00 | $785.95 | $140,219.27 |
| 225 | $140,219.27 | $429.41 | $0.00 | $792.82 | $141,441.50 |
| 226 | $141,441.50 | $429.41 | $0.00 | $799.73 | $142,670.64 |
| 227 | $142,670.64 | $429.41 | $0.00 | $806.68 | $143,906.73 |
| 228 | $143,906.73 | $429.41 | $0.00 | $813.67 | $145,149.81 |
| 229 | $145,149.81 | $429.41 | $52,861.27 | $820.70 | $93,538.65 |
| 230 | $93,538.65 | $429.41 | $0.00 | $528.88 | $94,496.94 |
| 231 | $94,496.94 | $429.41 | $0.00 | $534.30 | $95,460.65 |
| 232 | $95,460.65 | $429.41 | $0.00 | $539.75 | $96,429.81 |
| 233 | $96,429.81 | $429.41 | $0.00 | $545.23 | $97,404.45 |
| 234 | $97,404.45 | $429.41 | $0.00 | $550.74 | $98,384.60 |
| 235 | $98,384.60 | $429.41 | $0.00 | $556.28 | $99,370.29 |
| 236 | $99,370.29 | $429.41 | $0.00 | $561.85 | $100,361.55 |
| 237 | $100,361.55 | $429.41 | $0.00 | $567.46 | $101,358.42 |
| 238 | $101,358.42 | $429.41 | $0.00 | $573.10 | $102,360.93 |
| 239 | $102,360.93 | $429.41 | $0.00 | $578.76 | $103,369.10 |
| 240 | $103,369.10 | $429.41 | $0.00 | $584.46 | $104,382.97 |
| 241 | $104,382.97 | $429.41 | $55,504.33 | $590.20 | $49,898.25 |
| 242 | $49,898.25 | $429.41 | $0.00 | $282.13 | $50,609.79 |
| 243 | $50,609.79 | $429.41 | $0.00 | $286.16 | $51,325.36 |
| 244 | $51,325.36 | $429.41 | $0.00 | $290.20 | $52,044.97 |
| 245 | $52,044.97 | $429.41 | $0.00 | $294.27 | $52,768.65 |
| 246 | $52,768.65 | $429.41 | $0.00 | $298.36 | $53,496.42 |
| 247 | $53,496.42 | $429.41 | $0.00 | $302.48 | $54,228.31 |
| 248 | $54,228.31 | $429.41 | $0.00 | $306.61 | $54,964.33 |
| 249 | $54,964.33 | $429.41 | $0.00 | $310.78 | $55,704.52 |
| 250 | $55,704.52 | $429.41 | $0.00 | $314.96 | $56,448.89 |
| 251 | $56,448.89 | $429.41 | $0.00 | $319.17 | $57,197.47 |
| 252 | $57,197.47 | $429.41 | $0.00 | $323.40 | $57,950.28 |
| 253 | $57,950.28 | $0.00 | $58,279.55 | $327.66 | ($1.61) |