How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $49,380 |
| Monthly savings required | $391 |
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 $197,519.42 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $390.89 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 | $19,042.00 |
| 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 | $390.89 | $0.00 | $0.00 | $390.89 |
| 2 | $390.89 | $390.89 | $0.00 | $2.21 | $783.99 |
| 3 | $783.99 | $390.89 | $0.00 | $4.43 | $1,179.31 |
| 4 | $1,179.31 | $390.89 | $0.00 | $6.67 | $1,576.87 |
| 5 | $1,576.87 | $390.89 | $0.00 | $8.92 | $1,976.68 |
| 6 | $1,976.68 | $390.89 | $0.00 | $11.18 | $2,378.75 |
| 7 | $2,378.75 | $390.89 | $0.00 | $13.45 | $2,783.09 |
| 8 | $2,783.09 | $390.89 | $0.00 | $15.74 | $3,189.72 |
| 9 | $3,189.72 | $390.89 | $0.00 | $18.04 | $3,598.65 |
| 10 | $3,598.65 | $390.89 | $0.00 | $20.35 | $4,009.89 |
| 11 | $4,009.89 | $390.89 | $0.00 | $22.67 | $4,423.45 |
| 12 | $4,423.45 | $390.89 | $0.00 | $25.01 | $4,839.35 |
| 13 | $4,839.35 | $390.89 | $0.00 | $27.36 | $5,257.60 |
| 14 | $5,257.60 | $390.89 | $0.00 | $29.73 | $5,678.22 |
| 15 | $5,678.22 | $390.89 | $0.00 | $32.11 | $6,101.22 |
| 16 | $6,101.22 | $390.89 | $0.00 | $34.50 | $6,526.61 |
| 17 | $6,526.61 | $390.89 | $0.00 | $36.90 | $6,954.40 |
| 18 | $6,954.40 | $390.89 | $0.00 | $39.32 | $7,384.61 |
| 19 | $7,384.61 | $390.89 | $0.00 | $41.75 | $7,817.25 |
| 20 | $7,817.25 | $390.89 | $0.00 | $44.20 | $8,252.34 |
| 21 | $8,252.34 | $390.89 | $0.00 | $46.66 | $8,689.89 |
| 22 | $8,689.89 | $390.89 | $0.00 | $49.13 | $9,129.91 |
| 23 | $9,129.91 | $390.89 | $0.00 | $51.62 | $9,572.42 |
| 24 | $9,572.42 | $390.89 | $0.00 | $54.12 | $10,017.43 |
| 25 | $10,017.43 | $390.89 | $0.00 | $56.64 | $10,464.96 |
| 26 | $10,464.96 | $390.89 | $0.00 | $59.17 | $10,915.02 |
| 27 | $10,915.02 | $390.89 | $0.00 | $61.72 | $11,367.63 |
| 28 | $11,367.63 | $390.89 | $0.00 | $64.27 | $11,822.79 |
| 29 | $11,822.79 | $390.89 | $0.00 | $66.85 | $12,280.53 |
| 30 | $12,280.53 | $390.89 | $0.00 | $69.44 | $12,740.86 |
| 31 | $12,740.86 | $390.89 | $0.00 | $72.04 | $13,203.79 |
| 32 | $13,203.79 | $390.89 | $0.00 | $74.66 | $13,669.34 |
| 33 | $13,669.34 | $390.89 | $0.00 | $77.29 | $14,137.52 |
| 34 | $14,137.52 | $390.89 | $0.00 | $79.94 | $14,608.35 |
| 35 | $14,608.35 | $390.89 | $0.00 | $82.60 | $15,081.84 |
| 36 | $15,081.84 | $390.89 | $0.00 | $85.27 | $15,558.00 |
| 37 | $15,558.00 | $390.89 | $0.00 | $87.97 | $16,036.86 |
| 38 | $16,036.86 | $390.89 | $0.00 | $90.67 | $16,518.42 |
| 39 | $16,518.42 | $390.89 | $0.00 | $93.40 | $17,002.71 |
| 40 | $17,002.71 | $390.89 | $0.00 | $96.14 | $17,489.74 |
| 41 | $17,489.74 | $390.89 | $0.00 | $98.89 | $17,979.52 |
| 42 | $17,979.52 | $390.89 | $0.00 | $101.66 | $18,472.07 |
| 43 | $18,472.07 | $390.89 | $0.00 | $104.44 | $18,967.40 |
| 44 | $18,967.40 | $390.89 | $0.00 | $107.24 | $19,465.53 |
| 45 | $19,465.53 | $390.89 | $0.00 | $110.06 | $19,966.48 |
| 46 | $19,966.48 | $390.89 | $0.00 | $112.89 | $20,470.26 |
| 47 | $20,470.26 | $390.89 | $0.00 | $115.74 | $20,976.89 |
| 48 | $20,976.89 | $390.89 | $0.00 | $118.61 | $21,486.39 |
| 49 | $21,486.39 | $390.89 | $0.00 | $121.49 | $21,998.77 |
| 50 | $21,998.77 | $390.89 | $0.00 | $124.38 | $22,514.04 |
| 51 | $22,514.04 | $390.89 | $0.00 | $127.30 | $23,032.23 |
| 52 | $23,032.23 | $390.89 | $0.00 | $130.23 | $23,553.35 |
| 53 | $23,553.35 | $390.89 | $0.00 | $133.17 | $24,077.41 |
| 54 | $24,077.41 | $390.89 | $0.00 | $136.14 | $24,604.44 |
| 55 | $24,604.44 | $390.89 | $0.00 | $139.12 | $25,134.45 |
| 56 | $25,134.45 | $390.89 | $0.00 | $142.11 | $25,667.45 |
| 57 | $25,667.45 | $390.89 | $0.00 | $145.13 | $26,203.47 |
| 58 | $26,203.47 | $390.89 | $0.00 | $148.16 | $26,742.52 |
| 59 | $26,742.52 | $390.89 | $0.00 | $151.21 | $27,284.62 |
| 60 | $27,284.62 | $390.89 | $0.00 | $154.27 | $27,829.78 |
| 61 | $27,829.78 | $390.89 | $0.00 | $157.35 | $28,378.02 |
| 62 | $28,378.02 | $390.89 | $0.00 | $160.45 | $28,929.36 |
| 63 | $28,929.36 | $390.89 | $0.00 | $163.57 | $29,483.82 |
| 64 | $29,483.82 | $390.89 | $0.00 | $166.71 | $30,041.42 |
| 65 | $30,041.42 | $390.89 | $0.00 | $169.86 | $30,602.17 |
| 66 | $30,602.17 | $390.89 | $0.00 | $173.03 | $31,166.09 |
| 67 | $31,166.09 | $390.89 | $0.00 | $176.22 | $31,733.20 |
| 68 | $31,733.20 | $390.89 | $0.00 | $179.42 | $32,303.51 |
| 69 | $32,303.51 | $390.89 | $0.00 | $182.65 | $32,877.05 |
| 70 | $32,877.05 | $390.89 | $0.00 | $185.89 | $33,453.83 |
| 71 | $33,453.83 | $390.89 | $0.00 | $189.15 | $34,033.87 |
| 72 | $34,033.87 | $390.89 | $0.00 | $192.43 | $34,617.19 |
| 73 | $34,617.19 | $390.89 | $0.00 | $195.73 | $35,203.81 |
| 74 | $35,203.81 | $390.89 | $0.00 | $199.05 | $35,793.75 |
| 75 | $35,793.75 | $390.89 | $0.00 | $202.38 | $36,387.02 |
| 76 | $36,387.02 | $390.89 | $0.00 | $205.74 | $36,983.65 |
| 77 | $36,983.65 | $390.89 | $0.00 | $209.11 | $37,583.65 |
| 78 | $37,583.65 | $390.89 | $0.00 | $212.50 | $38,187.04 |
| 79 | $38,187.04 | $390.89 | $0.00 | $215.92 | $38,793.85 |
| 80 | $38,793.85 | $390.89 | $0.00 | $219.35 | $39,404.09 |
| 81 | $39,404.09 | $390.89 | $0.00 | $222.80 | $40,017.78 |
| 82 | $40,017.78 | $390.89 | $0.00 | $226.27 | $40,634.94 |
| 83 | $40,634.94 | $390.89 | $0.00 | $229.76 | $41,255.59 |
| 84 | $41,255.59 | $390.89 | $0.00 | $233.27 | $41,879.75 |
| 85 | $41,879.75 | $390.89 | $0.00 | $236.79 | $42,507.43 |
| 86 | $42,507.43 | $390.89 | $0.00 | $240.34 | $43,138.66 |
| 87 | $43,138.66 | $390.89 | $0.00 | $243.91 | $43,773.46 |
| 88 | $43,773.46 | $390.89 | $0.00 | $247.50 | $44,411.85 |
| 89 | $44,411.85 | $390.89 | $0.00 | $251.11 | $45,053.85 |
| 90 | $45,053.85 | $390.89 | $0.00 | $254.74 | $45,699.48 |
| 91 | $45,699.48 | $390.89 | $0.00 | $258.39 | $46,348.76 |
| 92 | $46,348.76 | $390.89 | $0.00 | $262.06 | $47,001.71 |
| 93 | $47,001.71 | $390.89 | $0.00 | $265.75 | $47,658.35 |
| 94 | $47,658.35 | $390.89 | $0.00 | $269.47 | $48,318.71 |
| 95 | $48,318.71 | $390.89 | $0.00 | $273.20 | $48,982.80 |
| 96 | $48,982.80 | $390.89 | $0.00 | $276.96 | $49,650.65 |
| 97 | $49,650.65 | $390.89 | $0.00 | $280.73 | $50,322.27 |
| 98 | $50,322.27 | $390.89 | $0.00 | $284.53 | $50,997.69 |
| 99 | $50,997.69 | $390.89 | $0.00 | $288.35 | $51,676.93 |
| 100 | $51,676.93 | $390.89 | $0.00 | $292.19 | $52,360.01 |
| 101 | $52,360.01 | $390.89 | $0.00 | $296.05 | $53,046.95 |
| 102 | $53,046.95 | $390.89 | $0.00 | $299.94 | $53,737.78 |
| 103 | $53,737.78 | $390.89 | $0.00 | $303.84 | $54,432.51 |
| 104 | $54,432.51 | $390.89 | $0.00 | $307.77 | $55,131.17 |
| 105 | $55,131.17 | $390.89 | $0.00 | $311.72 | $55,833.78 |
| 106 | $55,833.78 | $390.89 | $0.00 | $315.69 | $56,540.36 |
| 107 | $56,540.36 | $390.89 | $0.00 | $319.69 | $57,250.94 |
| 108 | $57,250.94 | $390.89 | $0.00 | $323.71 | $57,965.54 |
| 109 | $57,965.54 | $390.89 | $0.00 | $327.75 | $58,684.18 |
| 110 | $58,684.18 | $390.89 | $0.00 | $331.81 | $59,406.88 |
| 111 | $59,406.88 | $390.89 | $0.00 | $335.90 | $60,133.67 |
| 112 | $60,133.67 | $390.89 | $0.00 | $340.00 | $60,864.56 |
| 113 | $60,864.56 | $390.89 | $0.00 | $344.14 | $61,599.59 |
| 114 | $61,599.59 | $390.89 | $0.00 | $348.29 | $62,338.77 |
| 115 | $62,338.77 | $390.89 | $0.00 | $352.47 | $63,082.13 |
| 116 | $63,082.13 | $390.89 | $0.00 | $356.68 | $63,829.70 |
| 117 | $63,829.70 | $390.89 | $0.00 | $360.90 | $64,581.49 |
| 118 | $64,581.49 | $390.89 | $0.00 | $365.15 | $65,337.53 |
| 119 | $65,337.53 | $390.89 | $0.00 | $369.43 | $66,097.85 |
| 120 | $66,097.85 | $390.89 | $0.00 | $373.73 | $66,862.47 |
| 121 | $66,862.47 | $390.89 | $0.00 | $378.05 | $67,631.41 |
| 122 | $67,631.41 | $390.89 | $0.00 | $382.40 | $68,404.70 |
| 123 | $68,404.70 | $390.89 | $0.00 | $386.77 | $69,182.36 |
| 124 | $69,182.36 | $390.89 | $0.00 | $391.17 | $69,964.42 |
| 125 | $69,964.42 | $390.89 | $0.00 | $395.59 | $70,750.90 |
| 126 | $70,750.90 | $390.89 | $0.00 | $400.04 | $71,541.83 |
| 127 | $71,541.83 | $390.89 | $0.00 | $404.51 | $72,337.23 |
| 128 | $72,337.23 | $390.89 | $0.00 | $409.01 | $73,137.13 |
| 129 | $73,137.13 | $390.89 | $0.00 | $413.53 | $73,941.55 |
| 130 | $73,941.55 | $390.89 | $0.00 | $418.08 | $74,750.52 |
| 131 | $74,750.52 | $390.89 | $0.00 | $422.65 | $75,564.06 |
| 132 | $75,564.06 | $390.89 | $0.00 | $427.25 | $76,382.20 |
| 133 | $76,382.20 | $390.89 | $0.00 | $431.88 | $77,204.97 |
| 134 | $77,204.97 | $390.89 | $0.00 | $436.53 | $78,032.39 |
| 135 | $78,032.39 | $390.89 | $0.00 | $441.21 | $78,864.49 |
| 136 | $78,864.49 | $390.89 | $0.00 | $445.91 | $79,701.29 |
| 137 | $79,701.29 | $390.89 | $0.00 | $450.64 | $80,542.82 |
| 138 | $80,542.82 | $390.89 | $0.00 | $455.40 | $81,389.11 |
| 139 | $81,389.11 | $390.89 | $0.00 | $460.19 | $82,240.19 |
| 140 | $82,240.19 | $390.89 | $0.00 | $465.00 | $83,096.08 |
| 141 | $83,096.08 | $390.89 | $0.00 | $469.84 | $83,956.81 |
| 142 | $83,956.81 | $390.89 | $0.00 | $474.70 | $84,822.40 |
| 143 | $84,822.40 | $390.89 | $0.00 | $479.60 | $85,692.89 |
| 144 | $85,692.89 | $390.89 | $0.00 | $484.52 | $86,568.30 |
| 145 | $86,568.30 | $390.89 | $0.00 | $489.47 | $87,448.66 |
| 146 | $87,448.66 | $390.89 | $0.00 | $494.45 | $88,334.00 |
| 147 | $88,334.00 | $390.89 | $0.00 | $499.45 | $89,224.34 |
| 148 | $89,224.34 | $390.89 | $0.00 | $504.49 | $90,119.72 |
| 149 | $90,119.72 | $390.89 | $0.00 | $509.55 | $91,020.16 |
| 150 | $91,020.16 | $390.89 | $0.00 | $514.64 | $91,925.69 |
| 151 | $91,925.69 | $390.89 | $0.00 | $519.76 | $92,836.34 |
| 152 | $92,836.34 | $390.89 | $0.00 | $524.91 | $93,752.14 |
| 153 | $93,752.14 | $390.89 | $0.00 | $530.09 | $94,673.12 |
| 154 | $94,673.12 | $390.89 | $0.00 | $535.30 | $95,599.31 |
| 155 | $95,599.31 | $390.89 | $0.00 | $540.53 | $96,530.73 |
| 156 | $96,530.73 | $390.89 | $0.00 | $545.80 | $97,467.42 |
| 157 | $97,467.42 | $390.89 | $0.00 | $551.09 | $98,409.40 |
| 158 | $98,409.40 | $390.89 | $0.00 | $556.42 | $99,356.71 |
| 159 | $99,356.71 | $390.89 | $0.00 | $561.78 | $100,309.38 |
| 160 | $100,309.38 | $390.89 | $0.00 | $567.16 | $101,267.43 |
| 161 | $101,267.43 | $390.89 | $0.00 | $572.58 | $102,230.90 |
| 162 | $102,230.90 | $390.89 | $0.00 | $578.03 | $103,199.82 |
| 163 | $103,199.82 | $390.89 | $0.00 | $583.51 | $104,174.22 |
| 164 | $104,174.22 | $390.89 | $0.00 | $589.02 | $105,154.13 |
| 165 | $105,154.13 | $390.89 | $0.00 | $594.56 | $106,139.58 |
| 166 | $106,139.58 | $390.89 | $0.00 | $600.13 | $107,130.60 |
| 167 | $107,130.60 | $390.89 | $0.00 | $605.73 | $108,127.22 |
| 168 | $108,127.22 | $390.89 | $0.00 | $611.37 | $109,129.48 |
| 169 | $109,129.48 | $390.89 | $0.00 | $617.03 | $110,137.40 |
| 170 | $110,137.40 | $390.89 | $0.00 | $622.73 | $111,151.02 |
| 171 | $111,151.02 | $390.89 | $0.00 | $628.46 | $112,170.37 |
| 172 | $112,170.37 | $390.89 | $0.00 | $634.23 | $113,195.49 |
| 173 | $113,195.49 | $390.89 | $0.00 | $640.02 | $114,226.40 |
| 174 | $114,226.40 | $390.89 | $0.00 | $645.85 | $115,263.14 |
| 175 | $115,263.14 | $390.89 | $0.00 | $651.71 | $116,305.74 |
| 176 | $116,305.74 | $390.89 | $0.00 | $657.61 | $117,354.24 |
| 177 | $117,354.24 | $390.89 | $0.00 | $663.54 | $118,408.67 |
| 178 | $118,408.67 | $390.89 | $0.00 | $669.50 | $119,469.06 |
| 179 | $119,469.06 | $390.89 | $0.00 | $675.50 | $120,535.45 |
| 180 | $120,535.45 | $390.89 | $0.00 | $681.52 | $121,607.86 |
| 181 | $121,607.86 | $390.89 | $0.00 | $687.59 | $122,686.34 |
| 182 | $122,686.34 | $390.89 | $0.00 | $693.69 | $123,770.92 |
| 183 | $123,770.92 | $390.89 | $0.00 | $699.82 | $124,861.63 |
| 184 | $124,861.63 | $390.89 | $0.00 | $705.99 | $125,958.51 |
| 185 | $125,958.51 | $390.89 | $0.00 | $712.19 | $127,061.59 |
| 186 | $127,061.59 | $390.89 | $0.00 | $718.42 | $128,170.90 |
| 187 | $128,170.90 | $390.89 | $0.00 | $724.70 | $129,286.49 |
| 188 | $129,286.49 | $390.89 | $0.00 | $731.00 | $130,408.38 |
| 189 | $130,408.38 | $390.89 | $0.00 | $737.35 | $131,536.62 |
| 190 | $131,536.62 | $390.89 | $0.00 | $743.73 | $132,671.24 |
| 191 | $132,671.24 | $390.89 | $0.00 | $750.14 | $133,812.27 |
| 192 | $133,812.27 | $390.89 | $0.00 | $756.59 | $134,959.75 |
| 193 | $134,959.75 | $390.89 | $0.00 | $763.08 | $136,113.72 |
| 194 | $136,113.72 | $390.89 | $0.00 | $769.61 | $137,274.22 |
| 195 | $137,274.22 | $390.89 | $0.00 | $776.17 | $138,441.28 |
| 196 | $138,441.28 | $390.89 | $0.00 | $782.77 | $139,614.94 |
| 197 | $139,614.94 | $390.89 | $0.00 | $789.40 | $140,795.23 |
| 198 | $140,795.23 | $390.89 | $0.00 | $796.08 | $141,982.20 |
| 199 | $141,982.20 | $390.89 | $0.00 | $802.79 | $143,175.88 |
| 200 | $143,175.88 | $390.89 | $0.00 | $809.54 | $144,376.31 |
| 201 | $144,376.31 | $390.89 | $0.00 | $816.32 | $145,583.52 |
| 202 | $145,583.52 | $390.89 | $0.00 | $823.15 | $146,797.56 |
| 203 | $146,797.56 | $390.89 | $0.00 | $830.01 | $148,018.46 |
| 204 | $148,018.46 | $390.89 | $0.00 | $836.92 | $149,246.27 |
| 205 | $149,246.27 | $390.89 | $0.00 | $843.86 | $150,481.02 |
| 206 | $150,481.02 | $390.89 | $0.00 | $850.84 | $151,722.75 |
| 207 | $151,722.75 | $390.89 | $0.00 | $857.86 | $152,971.50 |
| 208 | $152,971.50 | $390.89 | $0.00 | $864.92 | $154,227.31 |
| 209 | $154,227.31 | $390.89 | $0.00 | $872.02 | $155,490.22 |
| 210 | $155,490.22 | $390.89 | $0.00 | $879.16 | $156,760.27 |
| 211 | $156,760.27 | $390.89 | $0.00 | $886.35 | $158,037.51 |
| 212 | $158,037.51 | $390.89 | $0.00 | $893.57 | $159,321.97 |
| 213 | $159,321.97 | $390.89 | $0.00 | $900.83 | $160,613.69 |
| 214 | $160,613.69 | $390.89 | $0.00 | $908.13 | $161,912.71 |
| 215 | $161,912.71 | $390.89 | $0.00 | $915.48 | $163,219.08 |
| 216 | $163,219.08 | $390.89 | $0.00 | $922.86 | $164,532.83 |
| 217 | $164,532.83 | $390.89 | $45,826.84 | $930.29 | $120,027.17 |
| 218 | $120,027.17 | $390.89 | $0.00 | $678.65 | $121,096.71 |
| 219 | $121,096.71 | $390.89 | $0.00 | $684.70 | $122,172.30 |
| 220 | $122,172.30 | $390.89 | $0.00 | $690.78 | $123,253.97 |
| 221 | $123,253.97 | $390.89 | $0.00 | $696.90 | $124,341.76 |
| 222 | $124,341.76 | $390.89 | $0.00 | $703.05 | $125,435.70 |
| 223 | $125,435.70 | $390.89 | $0.00 | $709.23 | $126,535.82 |
| 224 | $126,535.82 | $390.89 | $0.00 | $715.45 | $127,642.16 |
| 225 | $127,642.16 | $390.89 | $0.00 | $721.71 | $128,754.76 |
| 226 | $128,754.76 | $390.89 | $0.00 | $728.00 | $129,873.65 |
| 227 | $129,873.65 | $390.89 | $0.00 | $734.32 | $130,998.86 |
| 228 | $130,998.86 | $390.89 | $0.00 | $740.69 | $132,130.44 |
| 229 | $132,130.44 | $390.89 | $48,118.19 | $747.08 | $85,150.22 |
| 230 | $85,150.22 | $390.89 | $0.00 | $481.45 | $86,022.56 |
| 231 | $86,022.56 | $390.89 | $0.00 | $486.38 | $86,899.83 |
| 232 | $86,899.83 | $390.89 | $0.00 | $491.34 | $87,782.06 |
| 233 | $87,782.06 | $390.89 | $0.00 | $496.33 | $88,669.28 |
| 234 | $88,669.28 | $390.89 | $0.00 | $501.35 | $89,561.52 |
| 235 | $89,561.52 | $390.89 | $0.00 | $506.39 | $90,458.80 |
| 236 | $90,458.80 | $390.89 | $0.00 | $511.47 | $91,361.16 |
| 237 | $91,361.16 | $390.89 | $0.00 | $516.57 | $92,268.62 |
| 238 | $92,268.62 | $390.89 | $0.00 | $521.70 | $93,181.21 |
| 239 | $93,181.21 | $390.89 | $0.00 | $526.86 | $94,098.96 |
| 240 | $94,098.96 | $390.89 | $0.00 | $532.05 | $95,021.90 |
| 241 | $95,021.90 | $390.89 | $50,524.09 | $537.27 | $45,425.97 |
| 242 | $45,425.97 | $390.89 | $0.00 | $256.85 | $46,073.71 |
| 243 | $46,073.71 | $390.89 | $0.00 | $260.51 | $46,725.11 |
| 244 | $46,725.11 | $390.89 | $0.00 | $264.19 | $47,380.19 |
| 245 | $47,380.19 | $390.89 | $0.00 | $267.89 | $48,038.97 |
| 246 | $48,038.97 | $390.89 | $0.00 | $271.62 | $48,701.48 |
| 247 | $48,701.48 | $390.89 | $0.00 | $275.37 | $49,367.74 |
| 248 | $49,367.74 | $390.89 | $0.00 | $279.13 | $50,037.76 |
| 249 | $50,037.76 | $390.89 | $0.00 | $282.92 | $50,711.57 |
| 250 | $50,711.57 | $390.89 | $0.00 | $286.73 | $51,389.19 |
| 251 | $51,389.19 | $390.89 | $0.00 | $290.56 | $52,070.64 |
| 252 | $52,070.64 | $390.89 | $0.00 | $294.41 | $52,755.94 |
| 253 | $52,755.94 | $0.00 | $53,050.30 | $298.29 | $3.93 |