How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $70,263 |
| Monthly savings required | $556 |
How much will it cost to send your child to Boise State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $281,051.82 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $556.19 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 | $27,095.00 |
| 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 Boise State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $556.19 | $0.00 | $0.00 | $556.19 |
| 2 | $556.19 | $556.19 | $0.00 | $3.14 | $1,115.52 |
| 3 | $1,115.52 | $556.19 | $0.00 | $6.31 | $1,678.02 |
| 4 | $1,678.02 | $556.19 | $0.00 | $9.49 | $2,243.70 |
| 5 | $2,243.70 | $556.19 | $0.00 | $12.69 | $2,812.58 |
| 6 | $2,812.58 | $556.19 | $0.00 | $15.90 | $3,384.67 |
| 7 | $3,384.67 | $556.19 | $0.00 | $19.14 | $3,960.00 |
| 8 | $3,960.00 | $556.19 | $0.00 | $22.39 | $4,538.58 |
| 9 | $4,538.58 | $556.19 | $0.00 | $25.66 | $5,120.43 |
| 10 | $5,120.43 | $556.19 | $0.00 | $28.95 | $5,705.57 |
| 11 | $5,705.57 | $556.19 | $0.00 | $32.26 | $6,294.02 |
| 12 | $6,294.02 | $556.19 | $0.00 | $35.59 | $6,885.80 |
| 13 | $6,885.80 | $556.19 | $0.00 | $38.93 | $7,480.92 |
| 14 | $7,480.92 | $556.19 | $0.00 | $42.30 | $8,079.41 |
| 15 | $8,079.41 | $556.19 | $0.00 | $45.68 | $8,681.28 |
| 16 | $8,681.28 | $556.19 | $0.00 | $49.09 | $9,286.56 |
| 17 | $9,286.56 | $556.19 | $0.00 | $52.51 | $9,895.26 |
| 18 | $9,895.26 | $556.19 | $0.00 | $55.95 | $10,507.40 |
| 19 | $10,507.40 | $556.19 | $0.00 | $59.41 | $11,123.00 |
| 20 | $11,123.00 | $556.19 | $0.00 | $62.89 | $11,742.08 |
| 21 | $11,742.08 | $556.19 | $0.00 | $66.39 | $12,364.66 |
| 22 | $12,364.66 | $556.19 | $0.00 | $69.91 | $12,990.76 |
| 23 | $12,990.76 | $556.19 | $0.00 | $73.45 | $13,620.40 |
| 24 | $13,620.40 | $556.19 | $0.00 | $77.01 | $14,253.60 |
| 25 | $14,253.60 | $556.19 | $0.00 | $80.59 | $14,890.38 |
| 26 | $14,890.38 | $556.19 | $0.00 | $84.19 | $15,530.76 |
| 27 | $15,530.76 | $556.19 | $0.00 | $87.81 | $16,174.76 |
| 28 | $16,174.76 | $556.19 | $0.00 | $91.45 | $16,822.40 |
| 29 | $16,822.40 | $556.19 | $0.00 | $95.12 | $17,473.71 |
| 30 | $17,473.71 | $556.19 | $0.00 | $98.80 | $18,128.70 |
| 31 | $18,128.70 | $556.19 | $0.00 | $102.50 | $18,787.39 |
| 32 | $18,787.39 | $556.19 | $0.00 | $106.23 | $19,449.81 |
| 33 | $19,449.81 | $556.19 | $0.00 | $109.97 | $20,115.97 |
| 34 | $20,115.97 | $556.19 | $0.00 | $113.74 | $20,785.90 |
| 35 | $20,785.90 | $556.19 | $0.00 | $117.53 | $21,459.62 |
| 36 | $21,459.62 | $556.19 | $0.00 | $121.34 | $22,137.15 |
| 37 | $22,137.15 | $556.19 | $0.00 | $125.17 | $22,818.51 |
| 38 | $22,818.51 | $556.19 | $0.00 | $129.02 | $23,503.72 |
| 39 | $23,503.72 | $556.19 | $0.00 | $132.89 | $24,192.80 |
| 40 | $24,192.80 | $556.19 | $0.00 | $136.79 | $24,885.78 |
| 41 | $24,885.78 | $556.19 | $0.00 | $140.71 | $25,582.68 |
| 42 | $25,582.68 | $556.19 | $0.00 | $144.65 | $26,283.52 |
| 43 | $26,283.52 | $556.19 | $0.00 | $148.61 | $26,988.32 |
| 44 | $26,988.32 | $556.19 | $0.00 | $152.60 | $27,697.11 |
| 45 | $27,697.11 | $556.19 | $0.00 | $156.60 | $28,409.90 |
| 46 | $28,409.90 | $556.19 | $0.00 | $160.63 | $29,126.72 |
| 47 | $29,126.72 | $556.19 | $0.00 | $164.69 | $29,847.60 |
| 48 | $29,847.60 | $556.19 | $0.00 | $168.76 | $30,572.55 |
| 49 | $30,572.55 | $556.19 | $0.00 | $172.86 | $31,301.60 |
| 50 | $31,301.60 | $556.19 | $0.00 | $176.98 | $32,034.77 |
| 51 | $32,034.77 | $556.19 | $0.00 | $181.13 | $32,772.09 |
| 52 | $32,772.09 | $556.19 | $0.00 | $185.30 | $33,513.58 |
| 53 | $33,513.58 | $556.19 | $0.00 | $189.49 | $34,259.26 |
| 54 | $34,259.26 | $556.19 | $0.00 | $193.71 | $35,009.16 |
| 55 | $35,009.16 | $556.19 | $0.00 | $197.95 | $35,763.30 |
| 56 | $35,763.30 | $556.19 | $0.00 | $202.21 | $36,521.70 |
| 57 | $36,521.70 | $556.19 | $0.00 | $206.50 | $37,284.39 |
| 58 | $37,284.39 | $556.19 | $0.00 | $210.81 | $38,051.39 |
| 59 | $38,051.39 | $556.19 | $0.00 | $215.15 | $38,822.73 |
| 60 | $38,822.73 | $556.19 | $0.00 | $219.51 | $39,598.43 |
| 61 | $39,598.43 | $556.19 | $0.00 | $223.90 | $40,378.52 |
| 62 | $40,378.52 | $556.19 | $0.00 | $228.31 | $41,163.02 |
| 63 | $41,163.02 | $556.19 | $0.00 | $232.74 | $41,951.95 |
| 64 | $41,951.95 | $556.19 | $0.00 | $237.20 | $42,745.34 |
| 65 | $42,745.34 | $556.19 | $0.00 | $241.69 | $43,543.22 |
| 66 | $43,543.22 | $556.19 | $0.00 | $246.20 | $44,345.61 |
| 67 | $44,345.61 | $556.19 | $0.00 | $250.74 | $45,152.54 |
| 68 | $45,152.54 | $556.19 | $0.00 | $255.30 | $45,964.03 |
| 69 | $45,964.03 | $556.19 | $0.00 | $259.89 | $46,780.11 |
| 70 | $46,780.11 | $556.19 | $0.00 | $264.50 | $47,600.80 |
| 71 | $47,600.80 | $556.19 | $0.00 | $269.14 | $48,426.13 |
| 72 | $48,426.13 | $556.19 | $0.00 | $273.81 | $49,256.13 |
| 73 | $49,256.13 | $556.19 | $0.00 | $278.50 | $50,090.82 |
| 74 | $50,090.82 | $556.19 | $0.00 | $283.22 | $50,930.23 |
| 75 | $50,930.23 | $556.19 | $0.00 | $287.97 | $51,774.39 |
| 76 | $51,774.39 | $556.19 | $0.00 | $292.74 | $52,623.32 |
| 77 | $52,623.32 | $556.19 | $0.00 | $297.54 | $53,477.05 |
| 78 | $53,477.05 | $556.19 | $0.00 | $302.37 | $54,335.61 |
| 79 | $54,335.61 | $556.19 | $0.00 | $307.22 | $55,199.02 |
| 80 | $55,199.02 | $556.19 | $0.00 | $312.10 | $56,067.31 |
| 81 | $56,067.31 | $556.19 | $0.00 | $317.01 | $56,940.51 |
| 82 | $56,940.51 | $556.19 | $0.00 | $321.95 | $57,818.65 |
| 83 | $57,818.65 | $556.19 | $0.00 | $326.92 | $58,701.76 |
| 84 | $58,701.76 | $556.19 | $0.00 | $331.91 | $59,589.86 |
| 85 | $59,589.86 | $556.19 | $0.00 | $336.93 | $60,482.98 |
| 86 | $60,482.98 | $556.19 | $0.00 | $341.98 | $61,381.15 |
| 87 | $61,381.15 | $556.19 | $0.00 | $347.06 | $62,284.40 |
| 88 | $62,284.40 | $556.19 | $0.00 | $352.17 | $63,192.76 |
| 89 | $63,192.76 | $556.19 | $0.00 | $357.30 | $64,106.25 |
| 90 | $64,106.25 | $556.19 | $0.00 | $362.47 | $65,024.91 |
| 91 | $65,024.91 | $556.19 | $0.00 | $367.66 | $65,948.76 |
| 92 | $65,948.76 | $556.19 | $0.00 | $372.88 | $66,877.83 |
| 93 | $66,877.83 | $556.19 | $0.00 | $378.14 | $67,812.16 |
| 94 | $67,812.16 | $556.19 | $0.00 | $383.42 | $68,751.77 |
| 95 | $68,751.77 | $556.19 | $0.00 | $388.73 | $69,696.69 |
| 96 | $69,696.69 | $556.19 | $0.00 | $394.08 | $70,646.96 |
| 97 | $70,646.96 | $556.19 | $0.00 | $399.45 | $71,602.60 |
| 98 | $71,602.60 | $556.19 | $0.00 | $404.85 | $72,563.64 |
| 99 | $72,563.64 | $556.19 | $0.00 | $410.29 | $73,530.12 |
| 100 | $73,530.12 | $556.19 | $0.00 | $415.75 | $74,502.06 |
| 101 | $74,502.06 | $556.19 | $0.00 | $421.25 | $75,479.50 |
| 102 | $75,479.50 | $556.19 | $0.00 | $426.77 | $76,462.46 |
| 103 | $76,462.46 | $556.19 | $0.00 | $432.33 | $77,450.98 |
| 104 | $77,450.98 | $556.19 | $0.00 | $437.92 | $78,445.09 |
| 105 | $78,445.09 | $556.19 | $0.00 | $443.54 | $79,444.82 |
| 106 | $79,444.82 | $556.19 | $0.00 | $449.19 | $80,450.20 |
| 107 | $80,450.20 | $556.19 | $0.00 | $454.88 | $81,461.27 |
| 108 | $81,461.27 | $556.19 | $0.00 | $460.59 | $82,478.05 |
| 109 | $82,478.05 | $556.19 | $0.00 | $466.34 | $83,500.58 |
| 110 | $83,500.58 | $556.19 | $0.00 | $472.12 | $84,528.89 |
| 111 | $84,528.89 | $556.19 | $0.00 | $477.94 | $85,563.02 |
| 112 | $85,563.02 | $556.19 | $0.00 | $483.79 | $86,603.00 |
| 113 | $86,603.00 | $556.19 | $0.00 | $489.67 | $87,648.86 |
| 114 | $87,648.86 | $556.19 | $0.00 | $495.58 | $88,700.63 |
| 115 | $88,700.63 | $556.19 | $0.00 | $501.53 | $89,758.35 |
| 116 | $89,758.35 | $556.19 | $0.00 | $507.51 | $90,822.05 |
| 117 | $90,822.05 | $556.19 | $0.00 | $513.52 | $91,891.76 |
| 118 | $91,891.76 | $556.19 | $0.00 | $519.57 | $92,967.52 |
| 119 | $92,967.52 | $556.19 | $0.00 | $525.65 | $94,049.36 |
| 120 | $94,049.36 | $556.19 | $0.00 | $531.77 | $95,137.32 |
| 121 | $95,137.32 | $556.19 | $0.00 | $537.92 | $96,231.43 |
| 122 | $96,231.43 | $556.19 | $0.00 | $544.11 | $97,331.73 |
| 123 | $97,331.73 | $556.19 | $0.00 | $550.33 | $98,438.25 |
| 124 | $98,438.25 | $556.19 | $0.00 | $556.58 | $99,551.02 |
| 125 | $99,551.02 | $556.19 | $0.00 | $562.88 | $100,670.09 |
| 126 | $100,670.09 | $556.19 | $0.00 | $569.20 | $101,795.48 |
| 127 | $101,795.48 | $556.19 | $0.00 | $575.57 | $102,927.24 |
| 128 | $102,927.24 | $556.19 | $0.00 | $581.97 | $104,065.40 |
| 129 | $104,065.40 | $556.19 | $0.00 | $588.40 | $105,209.99 |
| 130 | $105,209.99 | $556.19 | $0.00 | $594.87 | $106,361.05 |
| 131 | $106,361.05 | $556.19 | $0.00 | $601.38 | $107,518.62 |
| 132 | $107,518.62 | $556.19 | $0.00 | $607.93 | $108,682.74 |
| 133 | $108,682.74 | $556.19 | $0.00 | $614.51 | $109,853.44 |
| 134 | $109,853.44 | $556.19 | $0.00 | $621.13 | $111,030.76 |
| 135 | $111,030.76 | $556.19 | $0.00 | $627.78 | $112,214.73 |
| 136 | $112,214.73 | $556.19 | $0.00 | $634.48 | $113,405.40 |
| 137 | $113,405.40 | $556.19 | $0.00 | $641.21 | $114,602.80 |
| 138 | $114,602.80 | $556.19 | $0.00 | $647.98 | $115,806.97 |
| 139 | $115,806.97 | $556.19 | $0.00 | $654.79 | $117,017.95 |
| 140 | $117,017.95 | $556.19 | $0.00 | $661.64 | $118,235.78 |
| 141 | $118,235.78 | $556.19 | $0.00 | $668.52 | $119,460.49 |
| 142 | $119,460.49 | $556.19 | $0.00 | $675.45 | $120,692.13 |
| 143 | $120,692.13 | $556.19 | $0.00 | $682.41 | $121,930.73 |
| 144 | $121,930.73 | $556.19 | $0.00 | $689.41 | $123,176.33 |
| 145 | $123,176.33 | $556.19 | $0.00 | $696.46 | $124,428.98 |
| 146 | $124,428.98 | $556.19 | $0.00 | $703.54 | $125,688.71 |
| 147 | $125,688.71 | $556.19 | $0.00 | $710.66 | $126,955.56 |
| 148 | $126,955.56 | $556.19 | $0.00 | $717.83 | $128,229.58 |
| 149 | $128,229.58 | $556.19 | $0.00 | $725.03 | $129,510.80 |
| 150 | $129,510.80 | $556.19 | $0.00 | $732.27 | $130,799.26 |
| 151 | $130,799.26 | $556.19 | $0.00 | $739.56 | $132,095.01 |
| 152 | $132,095.01 | $556.19 | $0.00 | $746.88 | $133,398.08 |
| 153 | $133,398.08 | $556.19 | $0.00 | $754.25 | $134,708.52 |
| 154 | $134,708.52 | $556.19 | $0.00 | $761.66 | $136,026.37 |
| 155 | $136,026.37 | $556.19 | $0.00 | $769.11 | $137,351.67 |
| 156 | $137,351.67 | $556.19 | $0.00 | $776.61 | $138,684.47 |
| 157 | $138,684.47 | $556.19 | $0.00 | $784.14 | $140,024.80 |
| 158 | $140,024.80 | $556.19 | $0.00 | $791.72 | $141,372.71 |
| 159 | $141,372.71 | $556.19 | $0.00 | $799.34 | $142,728.24 |
| 160 | $142,728.24 | $556.19 | $0.00 | $807.01 | $144,091.44 |
| 161 | $144,091.44 | $556.19 | $0.00 | $814.71 | $145,462.34 |
| 162 | $145,462.34 | $556.19 | $0.00 | $822.47 | $146,841.00 |
| 163 | $146,841.00 | $556.19 | $0.00 | $830.26 | $148,227.45 |
| 164 | $148,227.45 | $556.19 | $0.00 | $838.10 | $149,621.74 |
| 165 | $149,621.74 | $556.19 | $0.00 | $845.98 | $151,023.91 |
| 166 | $151,023.91 | $556.19 | $0.00 | $853.91 | $152,434.01 |
| 167 | $152,434.01 | $556.19 | $0.00 | $861.88 | $153,852.08 |
| 168 | $153,852.08 | $556.19 | $0.00 | $869.90 | $155,278.17 |
| 169 | $155,278.17 | $556.19 | $0.00 | $877.97 | $156,712.33 |
| 170 | $156,712.33 | $556.19 | $0.00 | $886.07 | $158,154.59 |
| 171 | $158,154.59 | $556.19 | $0.00 | $894.23 | $159,605.01 |
| 172 | $159,605.01 | $556.19 | $0.00 | $902.43 | $161,063.63 |
| 173 | $161,063.63 | $556.19 | $0.00 | $910.68 | $162,530.50 |
| 174 | $162,530.50 | $556.19 | $0.00 | $918.97 | $164,005.66 |
| 175 | $164,005.66 | $556.19 | $0.00 | $927.31 | $165,489.16 |
| 176 | $165,489.16 | $556.19 | $0.00 | $935.70 | $166,981.05 |
| 177 | $166,981.05 | $556.19 | $0.00 | $944.14 | $168,481.38 |
| 178 | $168,481.38 | $556.19 | $0.00 | $952.62 | $169,990.19 |
| 179 | $169,990.19 | $556.19 | $0.00 | $961.15 | $171,507.53 |
| 180 | $171,507.53 | $556.19 | $0.00 | $969.73 | $173,033.45 |
| 181 | $173,033.45 | $556.19 | $0.00 | $978.36 | $174,568.00 |
| 182 | $174,568.00 | $556.19 | $0.00 | $987.03 | $176,111.22 |
| 183 | $176,111.22 | $556.19 | $0.00 | $995.76 | $177,663.17 |
| 184 | $177,663.17 | $556.19 | $0.00 | $1,004.53 | $179,223.89 |
| 185 | $179,223.89 | $556.19 | $0.00 | $1,013.36 | $180,793.44 |
| 186 | $180,793.44 | $556.19 | $0.00 | $1,022.23 | $182,371.86 |
| 187 | $182,371.86 | $556.19 | $0.00 | $1,031.16 | $183,959.21 |
| 188 | $183,959.21 | $556.19 | $0.00 | $1,040.13 | $185,555.53 |
| 189 | $185,555.53 | $556.19 | $0.00 | $1,049.16 | $187,160.88 |
| 190 | $187,160.88 | $556.19 | $0.00 | $1,058.23 | $188,775.30 |
| 191 | $188,775.30 | $556.19 | $0.00 | $1,067.36 | $190,398.85 |
| 192 | $190,398.85 | $556.19 | $0.00 | $1,076.54 | $192,031.58 |
| 193 | $192,031.58 | $556.19 | $0.00 | $1,085.77 | $193,673.54 |
| 194 | $193,673.54 | $556.19 | $0.00 | $1,095.06 | $195,324.79 |
| 195 | $195,324.79 | $556.19 | $0.00 | $1,104.39 | $196,985.37 |
| 196 | $196,985.37 | $556.19 | $0.00 | $1,113.78 | $198,655.34 |
| 197 | $198,655.34 | $556.19 | $0.00 | $1,123.23 | $200,334.76 |
| 198 | $200,334.76 | $556.19 | $0.00 | $1,132.72 | $202,023.67 |
| 199 | $202,023.67 | $556.19 | $0.00 | $1,142.27 | $203,722.13 |
| 200 | $203,722.13 | $556.19 | $0.00 | $1,151.87 | $205,430.19 |
| 201 | $205,430.19 | $556.19 | $0.00 | $1,161.53 | $207,147.91 |
| 202 | $207,147.91 | $556.19 | $0.00 | $1,171.24 | $208,875.34 |
| 203 | $208,875.34 | $556.19 | $0.00 | $1,181.01 | $210,612.54 |
| 204 | $210,612.54 | $556.19 | $0.00 | $1,190.83 | $212,359.56 |
| 205 | $212,359.56 | $556.19 | $0.00 | $1,200.71 | $214,116.46 |
| 206 | $214,116.46 | $556.19 | $0.00 | $1,210.65 | $215,883.30 |
| 207 | $215,883.30 | $556.19 | $0.00 | $1,220.64 | $217,660.13 |
| 208 | $217,660.13 | $556.19 | $0.00 | $1,230.68 | $219,447.00 |
| 209 | $219,447.00 | $556.19 | $0.00 | $1,240.79 | $221,243.98 |
| 210 | $221,243.98 | $556.19 | $0.00 | $1,250.95 | $223,051.12 |
| 211 | $223,051.12 | $556.19 | $0.00 | $1,261.16 | $224,868.47 |
| 212 | $224,868.47 | $556.19 | $0.00 | $1,271.44 | $226,696.10 |
| 213 | $226,696.10 | $556.19 | $0.00 | $1,281.77 | $228,534.06 |
| 214 | $228,534.06 | $556.19 | $0.00 | $1,292.16 | $230,382.41 |
| 215 | $230,382.41 | $556.19 | $0.00 | $1,302.62 | $232,241.22 |
| 216 | $232,241.22 | $556.19 | $0.00 | $1,313.13 | $234,110.54 |
| 217 | $234,110.54 | $556.19 | $65,207.35 | $1,323.70 | $170,783.08 |
| 218 | $170,783.08 | $556.19 | $0.00 | $965.63 | $172,304.90 |
| 219 | $172,304.90 | $556.19 | $0.00 | $974.24 | $173,835.33 |
| 220 | $173,835.33 | $556.19 | $0.00 | $982.89 | $175,374.41 |
| 221 | $175,374.41 | $556.19 | $0.00 | $991.59 | $176,922.19 |
| 222 | $176,922.19 | $556.19 | $0.00 | $1,000.34 | $178,478.72 |
| 223 | $178,478.72 | $556.19 | $0.00 | $1,009.14 | $180,044.05 |
| 224 | $180,044.05 | $556.19 | $0.00 | $1,018.00 | $181,618.24 |
| 225 | $181,618.24 | $556.19 | $0.00 | $1,026.90 | $183,201.33 |
| 226 | $183,201.33 | $556.19 | $0.00 | $1,035.85 | $184,793.37 |
| 227 | $184,793.37 | $556.19 | $0.00 | $1,044.85 | $186,394.41 |
| 228 | $186,394.41 | $556.19 | $0.00 | $1,053.90 | $188,004.50 |
| 229 | $188,004.50 | $556.19 | $68,467.72 | $1,063.00 | $121,155.97 |
| 230 | $121,155.97 | $556.19 | $0.00 | $685.03 | $122,397.19 |
| 231 | $122,397.19 | $556.19 | $0.00 | $692.05 | $123,645.43 |
| 232 | $123,645.43 | $556.19 | $0.00 | $699.11 | $124,900.73 |
| 233 | $124,900.73 | $556.19 | $0.00 | $706.21 | $126,163.13 |
| 234 | $126,163.13 | $556.19 | $0.00 | $713.34 | $127,432.66 |
| 235 | $127,432.66 | $556.19 | $0.00 | $720.52 | $128,709.37 |
| 236 | $128,709.37 | $556.19 | $0.00 | $727.74 | $129,993.30 |
| 237 | $129,993.30 | $556.19 | $0.00 | $735.00 | $131,284.49 |
| 238 | $131,284.49 | $556.19 | $0.00 | $742.30 | $132,582.98 |
| 239 | $132,582.98 | $556.19 | $0.00 | $749.64 | $133,888.81 |
| 240 | $133,888.81 | $556.19 | $0.00 | $757.03 | $135,202.03 |
| 241 | $135,202.03 | $556.19 | $71,891.10 | $764.45 | $64,631.57 |
| 242 | $64,631.57 | $556.19 | $0.00 | $365.44 | $65,553.20 |
| 243 | $65,553.20 | $556.19 | $0.00 | $370.65 | $66,480.04 |
| 244 | $66,480.04 | $556.19 | $0.00 | $375.89 | $67,412.12 |
| 245 | $67,412.12 | $556.19 | $0.00 | $381.16 | $68,349.47 |
| 246 | $68,349.47 | $556.19 | $0.00 | $386.46 | $69,292.12 |
| 247 | $69,292.12 | $556.19 | $0.00 | $391.79 | $70,240.10 |
| 248 | $70,240.10 | $556.19 | $0.00 | $397.15 | $71,193.44 |
| 249 | $71,193.44 | $556.19 | $0.00 | $402.54 | $72,152.17 |
| 250 | $72,152.17 | $556.19 | $0.00 | $407.96 | $73,116.32 |
| 251 | $73,116.32 | $556.19 | $0.00 | $413.41 | $74,085.92 |
| 252 | $74,085.92 | $556.19 | $0.00 | $418.89 | $75,061.00 |
| 253 | $75,061.00 | $0.00 | $75,485.66 | $424.41 | ($0.25) |