How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $48,498 |
| Monthly savings required | $384 |
How much will it cost to send your child to Lewis Clark State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $193,992.66 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $383.91 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 | $18,702.00 |
| 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 Lewis Clark State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $383.91 | $0.00 | $0.00 | $383.91 |
| 2 | $383.91 | $383.91 | $0.00 | $2.17 | $769.99 |
| 3 | $769.99 | $383.91 | $0.00 | $4.35 | $1,158.25 |
| 4 | $1,158.25 | $383.91 | $0.00 | $6.55 | $1,548.71 |
| 5 | $1,548.71 | $383.91 | $0.00 | $8.76 | $1,941.38 |
| 6 | $1,941.38 | $383.91 | $0.00 | $10.98 | $2,336.27 |
| 7 | $2,336.27 | $383.91 | $0.00 | $13.21 | $2,733.39 |
| 8 | $2,733.39 | $383.91 | $0.00 | $15.45 | $3,132.75 |
| 9 | $3,132.75 | $383.91 | $0.00 | $17.71 | $3,534.37 |
| 10 | $3,534.37 | $383.91 | $0.00 | $19.98 | $3,938.26 |
| 11 | $3,938.26 | $383.91 | $0.00 | $22.27 | $4,344.44 |
| 12 | $4,344.44 | $383.91 | $0.00 | $24.56 | $4,752.91 |
| 13 | $4,752.91 | $383.91 | $0.00 | $26.87 | $5,163.69 |
| 14 | $5,163.69 | $383.91 | $0.00 | $29.20 | $5,576.80 |
| 15 | $5,576.80 | $383.91 | $0.00 | $31.53 | $5,992.24 |
| 16 | $5,992.24 | $383.91 | $0.00 | $33.88 | $6,410.03 |
| 17 | $6,410.03 | $383.91 | $0.00 | $36.24 | $6,830.18 |
| 18 | $6,830.18 | $383.91 | $0.00 | $38.62 | $7,252.71 |
| 19 | $7,252.71 | $383.91 | $0.00 | $41.01 | $7,677.63 |
| 20 | $7,677.63 | $383.91 | $0.00 | $43.41 | $8,104.95 |
| 21 | $8,104.95 | $383.91 | $0.00 | $45.83 | $8,534.69 |
| 22 | $8,534.69 | $383.91 | $0.00 | $48.26 | $8,966.86 |
| 23 | $8,966.86 | $383.91 | $0.00 | $50.70 | $9,401.47 |
| 24 | $9,401.47 | $383.91 | $0.00 | $53.16 | $9,838.54 |
| 25 | $9,838.54 | $383.91 | $0.00 | $55.63 | $10,278.08 |
| 26 | $10,278.08 | $383.91 | $0.00 | $58.11 | $10,720.10 |
| 27 | $10,720.10 | $383.91 | $0.00 | $60.61 | $11,164.62 |
| 28 | $11,164.62 | $383.91 | $0.00 | $63.13 | $11,611.66 |
| 29 | $11,611.66 | $383.91 | $0.00 | $65.65 | $12,061.22 |
| 30 | $12,061.22 | $383.91 | $0.00 | $68.20 | $12,513.33 |
| 31 | $12,513.33 | $383.91 | $0.00 | $70.75 | $12,967.99 |
| 32 | $12,967.99 | $383.91 | $0.00 | $73.32 | $13,425.22 |
| 33 | $13,425.22 | $383.91 | $0.00 | $75.91 | $13,885.04 |
| 34 | $13,885.04 | $383.91 | $0.00 | $78.51 | $14,347.46 |
| 35 | $14,347.46 | $383.91 | $0.00 | $81.12 | $14,812.49 |
| 36 | $14,812.49 | $383.91 | $0.00 | $83.75 | $15,280.15 |
| 37 | $15,280.15 | $383.91 | $0.00 | $86.40 | $15,750.46 |
| 38 | $15,750.46 | $383.91 | $0.00 | $89.06 | $16,223.43 |
| 39 | $16,223.43 | $383.91 | $0.00 | $91.73 | $16,699.07 |
| 40 | $16,699.07 | $383.91 | $0.00 | $94.42 | $17,177.40 |
| 41 | $17,177.40 | $383.91 | $0.00 | $97.12 | $17,658.43 |
| 42 | $17,658.43 | $383.91 | $0.00 | $99.84 | $18,142.18 |
| 43 | $18,142.18 | $383.91 | $0.00 | $102.58 | $18,628.67 |
| 44 | $18,628.67 | $383.91 | $0.00 | $105.33 | $19,117.91 |
| 45 | $19,117.91 | $383.91 | $0.00 | $108.10 | $19,609.92 |
| 46 | $19,609.92 | $383.91 | $0.00 | $110.88 | $20,104.71 |
| 47 | $20,104.71 | $383.91 | $0.00 | $113.67 | $20,602.29 |
| 48 | $20,602.29 | $383.91 | $0.00 | $116.49 | $21,102.69 |
| 49 | $21,102.69 | $383.91 | $0.00 | $119.32 | $21,605.92 |
| 50 | $21,605.92 | $383.91 | $0.00 | $122.16 | $22,111.99 |
| 51 | $22,111.99 | $383.91 | $0.00 | $125.02 | $22,620.92 |
| 52 | $22,620.92 | $383.91 | $0.00 | $127.90 | $23,132.73 |
| 53 | $23,132.73 | $383.91 | $0.00 | $130.80 | $23,647.44 |
| 54 | $23,647.44 | $383.91 | $0.00 | $133.71 | $24,165.06 |
| 55 | $24,165.06 | $383.91 | $0.00 | $136.63 | $24,685.60 |
| 56 | $24,685.60 | $383.91 | $0.00 | $139.58 | $25,209.09 |
| 57 | $25,209.09 | $383.91 | $0.00 | $142.54 | $25,735.54 |
| 58 | $25,735.54 | $383.91 | $0.00 | $145.51 | $26,264.96 |
| 59 | $26,264.96 | $383.91 | $0.00 | $148.51 | $26,797.38 |
| 60 | $26,797.38 | $383.91 | $0.00 | $151.52 | $27,332.81 |
| 61 | $27,332.81 | $383.91 | $0.00 | $154.54 | $27,871.26 |
| 62 | $27,871.26 | $383.91 | $0.00 | $157.59 | $28,412.76 |
| 63 | $28,412.76 | $383.91 | $0.00 | $160.65 | $28,957.32 |
| 64 | $28,957.32 | $383.91 | $0.00 | $163.73 | $29,504.96 |
| 65 | $29,504.96 | $383.91 | $0.00 | $166.83 | $30,055.70 |
| 66 | $30,055.70 | $383.91 | $0.00 | $169.94 | $30,609.55 |
| 67 | $30,609.55 | $383.91 | $0.00 | $173.07 | $31,166.53 |
| 68 | $31,166.53 | $383.91 | $0.00 | $176.22 | $31,726.66 |
| 69 | $31,726.66 | $383.91 | $0.00 | $179.39 | $32,289.96 |
| 70 | $32,289.96 | $383.91 | $0.00 | $182.57 | $32,856.44 |
| 71 | $32,856.44 | $383.91 | $0.00 | $185.78 | $33,426.13 |
| 72 | $33,426.13 | $383.91 | $0.00 | $189.00 | $33,999.04 |
| 73 | $33,999.04 | $383.91 | $0.00 | $192.24 | $34,575.19 |
| 74 | $34,575.19 | $383.91 | $0.00 | $195.49 | $35,154.59 |
| 75 | $35,154.59 | $383.91 | $0.00 | $198.77 | $35,737.27 |
| 76 | $35,737.27 | $383.91 | $0.00 | $202.06 | $36,323.24 |
| 77 | $36,323.24 | $383.91 | $0.00 | $205.38 | $36,912.53 |
| 78 | $36,912.53 | $383.91 | $0.00 | $208.71 | $37,505.15 |
| 79 | $37,505.15 | $383.91 | $0.00 | $212.06 | $38,101.12 |
| 80 | $38,101.12 | $383.91 | $0.00 | $215.43 | $38,700.46 |
| 81 | $38,700.46 | $383.91 | $0.00 | $218.82 | $39,303.19 |
| 82 | $39,303.19 | $383.91 | $0.00 | $222.23 | $39,909.33 |
| 83 | $39,909.33 | $383.91 | $0.00 | $225.65 | $40,518.89 |
| 84 | $40,518.89 | $383.91 | $0.00 | $229.10 | $41,131.90 |
| 85 | $41,131.90 | $383.91 | $0.00 | $232.57 | $41,748.38 |
| 86 | $41,748.38 | $383.91 | $0.00 | $236.05 | $42,368.34 |
| 87 | $42,368.34 | $383.91 | $0.00 | $239.56 | $42,991.81 |
| 88 | $42,991.81 | $383.91 | $0.00 | $243.08 | $43,618.80 |
| 89 | $43,618.80 | $383.91 | $0.00 | $246.63 | $44,249.34 |
| 90 | $44,249.34 | $383.91 | $0.00 | $250.19 | $44,883.44 |
| 91 | $44,883.44 | $383.91 | $0.00 | $253.78 | $45,521.13 |
| 92 | $45,521.13 | $383.91 | $0.00 | $257.38 | $46,162.42 |
| 93 | $46,162.42 | $383.91 | $0.00 | $261.01 | $46,807.34 |
| 94 | $46,807.34 | $383.91 | $0.00 | $264.66 | $47,455.91 |
| 95 | $47,455.91 | $383.91 | $0.00 | $268.32 | $48,108.14 |
| 96 | $48,108.14 | $383.91 | $0.00 | $272.01 | $48,764.06 |
| 97 | $48,764.06 | $383.91 | $0.00 | $275.72 | $49,423.69 |
| 98 | $49,423.69 | $383.91 | $0.00 | $279.45 | $50,087.05 |
| 99 | $50,087.05 | $383.91 | $0.00 | $283.20 | $50,754.16 |
| 100 | $50,754.16 | $383.91 | $0.00 | $286.97 | $51,425.04 |
| 101 | $51,425.04 | $383.91 | $0.00 | $290.76 | $52,099.71 |
| 102 | $52,099.71 | $383.91 | $0.00 | $294.58 | $52,778.20 |
| 103 | $52,778.20 | $383.91 | $0.00 | $298.42 | $53,460.53 |
| 104 | $53,460.53 | $383.91 | $0.00 | $302.27 | $54,146.71 |
| 105 | $54,146.71 | $383.91 | $0.00 | $306.15 | $54,836.77 |
| 106 | $54,836.77 | $383.91 | $0.00 | $310.06 | $55,530.74 |
| 107 | $55,530.74 | $383.91 | $0.00 | $313.98 | $56,228.63 |
| 108 | $56,228.63 | $383.91 | $0.00 | $317.92 | $56,930.46 |
| 109 | $56,930.46 | $383.91 | $0.00 | $321.89 | $57,636.26 |
| 110 | $57,636.26 | $383.91 | $0.00 | $325.88 | $58,346.05 |
| 111 | $58,346.05 | $383.91 | $0.00 | $329.90 | $59,059.86 |
| 112 | $59,059.86 | $383.91 | $0.00 | $333.93 | $59,777.70 |
| 113 | $59,777.70 | $383.91 | $0.00 | $337.99 | $60,499.60 |
| 114 | $60,499.60 | $383.91 | $0.00 | $342.07 | $61,225.58 |
| 115 | $61,225.58 | $383.91 | $0.00 | $346.18 | $61,955.67 |
| 116 | $61,955.67 | $383.91 | $0.00 | $350.31 | $62,689.89 |
| 117 | $62,689.89 | $383.91 | $0.00 | $354.46 | $63,428.26 |
| 118 | $63,428.26 | $383.91 | $0.00 | $358.63 | $64,170.80 |
| 119 | $64,170.80 | $383.91 | $0.00 | $362.83 | $64,917.54 |
| 120 | $64,917.54 | $383.91 | $0.00 | $367.05 | $65,668.50 |
| 121 | $65,668.50 | $383.91 | $0.00 | $371.30 | $66,423.71 |
| 122 | $66,423.71 | $383.91 | $0.00 | $375.57 | $67,183.19 |
| 123 | $67,183.19 | $383.91 | $0.00 | $379.86 | $67,946.96 |
| 124 | $67,946.96 | $383.91 | $0.00 | $384.18 | $68,715.05 |
| 125 | $68,715.05 | $383.91 | $0.00 | $388.52 | $69,487.48 |
| 126 | $69,487.48 | $383.91 | $0.00 | $392.89 | $70,264.28 |
| 127 | $70,264.28 | $383.91 | $0.00 | $397.28 | $71,045.47 |
| 128 | $71,045.47 | $383.91 | $0.00 | $401.70 | $71,831.08 |
| 129 | $71,831.08 | $383.91 | $0.00 | $406.14 | $72,621.13 |
| 130 | $72,621.13 | $383.91 | $0.00 | $410.61 | $73,415.65 |
| 131 | $73,415.65 | $383.91 | $0.00 | $415.10 | $74,214.66 |
| 132 | $74,214.66 | $383.91 | $0.00 | $419.62 | $75,018.19 |
| 133 | $75,018.19 | $383.91 | $0.00 | $424.16 | $75,826.26 |
| 134 | $75,826.26 | $383.91 | $0.00 | $428.73 | $76,638.90 |
| 135 | $76,638.90 | $383.91 | $0.00 | $433.33 | $77,456.14 |
| 136 | $77,456.14 | $383.91 | $0.00 | $437.95 | $78,278.00 |
| 137 | $78,278.00 | $383.91 | $0.00 | $442.60 | $79,104.51 |
| 138 | $79,104.51 | $383.91 | $0.00 | $447.27 | $79,935.69 |
| 139 | $79,935.69 | $383.91 | $0.00 | $451.97 | $80,771.57 |
| 140 | $80,771.57 | $383.91 | $0.00 | $456.69 | $81,612.17 |
| 141 | $81,612.17 | $383.91 | $0.00 | $461.45 | $82,457.53 |
| 142 | $82,457.53 | $383.91 | $0.00 | $466.23 | $83,307.67 |
| 143 | $83,307.67 | $383.91 | $0.00 | $471.03 | $84,162.61 |
| 144 | $84,162.61 | $383.91 | $0.00 | $475.87 | $85,022.39 |
| 145 | $85,022.39 | $383.91 | $0.00 | $480.73 | $85,887.03 |
| 146 | $85,887.03 | $383.91 | $0.00 | $485.62 | $86,756.56 |
| 147 | $86,756.56 | $383.91 | $0.00 | $490.53 | $87,631.00 |
| 148 | $87,631.00 | $383.91 | $0.00 | $495.48 | $88,510.39 |
| 149 | $88,510.39 | $383.91 | $0.00 | $500.45 | $89,394.75 |
| 150 | $89,394.75 | $383.91 | $0.00 | $505.45 | $90,284.11 |
| 151 | $90,284.11 | $383.91 | $0.00 | $510.48 | $91,178.50 |
| 152 | $91,178.50 | $383.91 | $0.00 | $515.54 | $92,077.95 |
| 153 | $92,077.95 | $383.91 | $0.00 | $520.62 | $92,982.48 |
| 154 | $92,982.48 | $383.91 | $0.00 | $525.74 | $93,892.13 |
| 155 | $93,892.13 | $383.91 | $0.00 | $530.88 | $94,806.92 |
| 156 | $94,806.92 | $383.91 | $0.00 | $536.05 | $95,726.88 |
| 157 | $95,726.88 | $383.91 | $0.00 | $541.25 | $96,652.04 |
| 158 | $96,652.04 | $383.91 | $0.00 | $546.48 | $97,582.43 |
| 159 | $97,582.43 | $383.91 | $0.00 | $551.75 | $98,518.09 |
| 160 | $98,518.09 | $383.91 | $0.00 | $557.04 | $99,459.04 |
| 161 | $99,459.04 | $383.91 | $0.00 | $562.36 | $100,405.31 |
| 162 | $100,405.31 | $383.91 | $0.00 | $567.71 | $101,356.93 |
| 163 | $101,356.93 | $383.91 | $0.00 | $573.09 | $102,313.93 |
| 164 | $102,313.93 | $383.91 | $0.00 | $578.50 | $103,276.34 |
| 165 | $103,276.34 | $383.91 | $0.00 | $583.94 | $104,244.19 |
| 166 | $104,244.19 | $383.91 | $0.00 | $589.41 | $105,217.51 |
| 167 | $105,217.51 | $383.91 | $0.00 | $594.92 | $106,196.34 |
| 168 | $106,196.34 | $383.91 | $0.00 | $600.45 | $107,180.70 |
| 169 | $107,180.70 | $383.91 | $0.00 | $606.02 | $108,170.63 |
| 170 | $108,170.63 | $383.91 | $0.00 | $611.61 | $109,166.15 |
| 171 | $109,166.15 | $383.91 | $0.00 | $617.24 | $110,167.30 |
| 172 | $110,167.30 | $383.91 | $0.00 | $622.90 | $111,174.11 |
| 173 | $111,174.11 | $383.91 | $0.00 | $628.59 | $112,186.61 |
| 174 | $112,186.61 | $383.91 | $0.00 | $634.32 | $113,204.84 |
| 175 | $113,204.84 | $383.91 | $0.00 | $640.08 | $114,228.83 |
| 176 | $114,228.83 | $383.91 | $0.00 | $645.87 | $115,258.61 |
| 177 | $115,258.61 | $383.91 | $0.00 | $651.69 | $116,294.21 |
| 178 | $116,294.21 | $383.91 | $0.00 | $657.54 | $117,335.66 |
| 179 | $117,335.66 | $383.91 | $0.00 | $663.43 | $118,383.00 |
| 180 | $118,383.00 | $383.91 | $0.00 | $669.35 | $119,436.26 |
| 181 | $119,436.26 | $383.91 | $0.00 | $675.31 | $120,495.48 |
| 182 | $120,495.48 | $383.91 | $0.00 | $681.30 | $121,560.69 |
| 183 | $121,560.69 | $383.91 | $0.00 | $687.32 | $122,631.92 |
| 184 | $122,631.92 | $383.91 | $0.00 | $693.38 | $123,709.21 |
| 185 | $123,709.21 | $383.91 | $0.00 | $699.47 | $124,792.59 |
| 186 | $124,792.59 | $383.91 | $0.00 | $705.60 | $125,882.10 |
| 187 | $125,882.10 | $383.91 | $0.00 | $711.76 | $126,977.77 |
| 188 | $126,977.77 | $383.91 | $0.00 | $717.95 | $128,079.63 |
| 189 | $128,079.63 | $383.91 | $0.00 | $724.18 | $129,187.72 |
| 190 | $129,187.72 | $383.91 | $0.00 | $730.45 | $130,302.08 |
| 191 | $130,302.08 | $383.91 | $0.00 | $736.75 | $131,422.74 |
| 192 | $131,422.74 | $383.91 | $0.00 | $743.08 | $132,549.73 |
| 193 | $132,549.73 | $383.91 | $0.00 | $749.46 | $133,683.10 |
| 194 | $133,683.10 | $383.91 | $0.00 | $755.86 | $134,822.87 |
| 195 | $134,822.87 | $383.91 | $0.00 | $762.31 | $135,969.09 |
| 196 | $135,969.09 | $383.91 | $0.00 | $768.79 | $137,121.79 |
| 197 | $137,121.79 | $383.91 | $0.00 | $775.31 | $138,281.01 |
| 198 | $138,281.01 | $383.91 | $0.00 | $781.86 | $139,446.78 |
| 199 | $139,446.78 | $383.91 | $0.00 | $788.45 | $140,619.14 |
| 200 | $140,619.14 | $383.91 | $0.00 | $795.08 | $141,798.13 |
| 201 | $141,798.13 | $383.91 | $0.00 | $801.75 | $142,983.79 |
| 202 | $142,983.79 | $383.91 | $0.00 | $808.45 | $144,176.15 |
| 203 | $144,176.15 | $383.91 | $0.00 | $815.19 | $145,375.25 |
| 204 | $145,375.25 | $383.91 | $0.00 | $821.97 | $146,581.13 |
| 205 | $146,581.13 | $383.91 | $0.00 | $828.79 | $147,793.83 |
| 206 | $147,793.83 | $383.91 | $0.00 | $835.65 | $149,013.39 |
| 207 | $149,013.39 | $383.91 | $0.00 | $842.54 | $150,239.84 |
| 208 | $150,239.84 | $383.91 | $0.00 | $849.48 | $151,473.23 |
| 209 | $151,473.23 | $383.91 | $0.00 | $856.45 | $152,713.59 |
| 210 | $152,713.59 | $383.91 | $0.00 | $863.46 | $153,960.96 |
| 211 | $153,960.96 | $383.91 | $0.00 | $870.52 | $155,215.39 |
| 212 | $155,215.39 | $383.91 | $0.00 | $877.61 | $156,476.91 |
| 213 | $156,476.91 | $383.91 | $0.00 | $884.74 | $157,745.56 |
| 214 | $157,745.56 | $383.91 | $0.00 | $891.92 | $159,021.39 |
| 215 | $159,021.39 | $383.91 | $0.00 | $899.13 | $160,304.43 |
| 216 | $160,304.43 | $383.91 | $0.00 | $906.38 | $161,594.72 |
| 217 | $161,594.72 | $383.91 | $45,008.59 | $913.68 | $117,883.72 |
| 218 | $117,883.72 | $383.91 | $0.00 | $666.53 | $118,934.16 |
| 219 | $118,934.16 | $383.91 | $0.00 | $672.47 | $119,990.54 |
| 220 | $119,990.54 | $383.91 | $0.00 | $678.44 | $121,052.89 |
| 221 | $121,052.89 | $383.91 | $0.00 | $684.45 | $122,121.25 |
| 222 | $122,121.25 | $383.91 | $0.00 | $690.49 | $123,195.65 |
| 223 | $123,195.65 | $383.91 | $0.00 | $696.57 | $124,276.13 |
| 224 | $124,276.13 | $383.91 | $0.00 | $702.68 | $125,362.72 |
| 225 | $125,362.72 | $383.91 | $0.00 | $708.82 | $126,455.45 |
| 226 | $126,455.45 | $383.91 | $0.00 | $715.00 | $127,554.36 |
| 227 | $127,554.36 | $383.91 | $0.00 | $721.21 | $128,659.48 |
| 228 | $128,659.48 | $383.91 | $0.00 | $727.46 | $129,770.85 |
| 229 | $129,770.85 | $383.91 | $47,259.02 | $733.74 | $83,629.48 |
| 230 | $83,629.48 | $383.91 | $0.00 | $472.85 | $84,486.24 |
| 231 | $84,486.24 | $383.91 | $0.00 | $477.70 | $85,347.85 |
| 232 | $85,347.85 | $383.91 | $0.00 | $482.57 | $86,214.33 |
| 233 | $86,214.33 | $383.91 | $0.00 | $487.47 | $87,085.71 |
| 234 | $87,085.71 | $383.91 | $0.00 | $492.40 | $87,962.02 |
| 235 | $87,962.02 | $383.91 | $0.00 | $497.35 | $88,843.28 |
| 236 | $88,843.28 | $383.91 | $0.00 | $502.33 | $89,729.52 |
| 237 | $89,729.52 | $383.91 | $0.00 | $507.34 | $90,620.77 |
| 238 | $90,620.77 | $383.91 | $0.00 | $512.38 | $91,517.06 |
| 239 | $91,517.06 | $383.91 | $0.00 | $517.45 | $92,418.42 |
| 240 | $92,418.42 | $383.91 | $0.00 | $522.55 | $93,324.88 |
| 241 | $93,324.88 | $383.91 | $49,621.97 | $527.67 | $44,614.49 |
| 242 | $44,614.49 | $383.91 | $0.00 | $252.26 | $45,250.66 |
| 243 | $45,250.66 | $383.91 | $0.00 | $255.85 | $45,890.42 |
| 244 | $45,890.42 | $383.91 | $0.00 | $259.47 | $46,533.80 |
| 245 | $46,533.80 | $383.91 | $0.00 | $263.11 | $47,180.82 |
| 246 | $47,180.82 | $383.91 | $0.00 | $266.77 | $47,831.50 |
| 247 | $47,831.50 | $383.91 | $0.00 | $270.45 | $48,485.86 |
| 248 | $48,485.86 | $383.91 | $0.00 | $274.15 | $49,143.92 |
| 249 | $49,143.92 | $383.91 | $0.00 | $277.87 | $49,805.70 |
| 250 | $49,805.70 | $383.91 | $0.00 | $281.61 | $50,471.22 |
| 251 | $50,471.22 | $383.91 | $0.00 | $285.37 | $51,140.50 |
| 252 | $51,140.50 | $383.91 | $0.00 | $289.16 | $51,813.57 |
| 253 | $51,813.57 | $0.00 | $52,103.07 | $292.96 | $3.46 |