How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $56,584 |
| Monthly savings required | $448 |
How much will it cost to send your child to University of Idaho in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $226,335.14 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $447.92 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 | $21,820.00 |
| 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 University of Idaho in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $447.92 | $0.00 | $0.00 | $447.92 |
| 2 | $447.92 | $447.92 | $0.00 | $2.53 | $898.37 |
| 3 | $898.37 | $447.92 | $0.00 | $5.08 | $1,351.37 |
| 4 | $1,351.37 | $447.92 | $0.00 | $7.64 | $1,806.93 |
| 5 | $1,806.93 | $447.92 | $0.00 | $10.22 | $2,265.07 |
| 6 | $2,265.07 | $447.92 | $0.00 | $12.81 | $2,725.80 |
| 7 | $2,725.80 | $447.92 | $0.00 | $15.41 | $3,189.13 |
| 8 | $3,189.13 | $447.92 | $0.00 | $18.03 | $3,655.08 |
| 9 | $3,655.08 | $447.92 | $0.00 | $20.67 | $4,123.67 |
| 10 | $4,123.67 | $447.92 | $0.00 | $23.32 | $4,594.91 |
| 11 | $4,594.91 | $447.92 | $0.00 | $25.98 | $5,068.81 |
| 12 | $5,068.81 | $447.92 | $0.00 | $28.66 | $5,545.39 |
| 13 | $5,545.39 | $447.92 | $0.00 | $31.35 | $6,024.66 |
| 14 | $6,024.66 | $447.92 | $0.00 | $34.06 | $6,506.64 |
| 15 | $6,506.64 | $447.92 | $0.00 | $36.79 | $6,991.35 |
| 16 | $6,991.35 | $447.92 | $0.00 | $39.53 | $7,478.80 |
| 17 | $7,478.80 | $447.92 | $0.00 | $42.29 | $7,969.01 |
| 18 | $7,969.01 | $447.92 | $0.00 | $45.06 | $8,461.99 |
| 19 | $8,461.99 | $447.92 | $0.00 | $47.85 | $8,957.76 |
| 20 | $8,957.76 | $447.92 | $0.00 | $50.65 | $9,456.33 |
| 21 | $9,456.33 | $447.92 | $0.00 | $53.47 | $9,957.72 |
| 22 | $9,957.72 | $447.92 | $0.00 | $56.30 | $10,461.94 |
| 23 | $10,461.94 | $447.92 | $0.00 | $59.15 | $10,969.01 |
| 24 | $10,969.01 | $447.92 | $0.00 | $62.02 | $11,478.95 |
| 25 | $11,478.95 | $447.92 | $0.00 | $64.90 | $11,991.77 |
| 26 | $11,991.77 | $447.92 | $0.00 | $67.80 | $12,507.49 |
| 27 | $12,507.49 | $447.92 | $0.00 | $70.72 | $13,026.13 |
| 28 | $13,026.13 | $447.92 | $0.00 | $73.65 | $13,547.70 |
| 29 | $13,547.70 | $447.92 | $0.00 | $76.60 | $14,072.22 |
| 30 | $14,072.22 | $447.92 | $0.00 | $79.57 | $14,599.71 |
| 31 | $14,599.71 | $447.92 | $0.00 | $82.55 | $15,130.18 |
| 32 | $15,130.18 | $447.92 | $0.00 | $85.55 | $15,663.65 |
| 33 | $15,663.65 | $447.92 | $0.00 | $88.56 | $16,200.13 |
| 34 | $16,200.13 | $447.92 | $0.00 | $91.60 | $16,739.65 |
| 35 | $16,739.65 | $447.92 | $0.00 | $94.65 | $17,282.22 |
| 36 | $17,282.22 | $447.92 | $0.00 | $97.72 | $17,827.86 |
| 37 | $17,827.86 | $447.92 | $0.00 | $100.80 | $18,376.58 |
| 38 | $18,376.58 | $447.92 | $0.00 | $103.90 | $18,928.40 |
| 39 | $18,928.40 | $447.92 | $0.00 | $107.02 | $19,483.34 |
| 40 | $19,483.34 | $447.92 | $0.00 | $110.16 | $20,041.42 |
| 41 | $20,041.42 | $447.92 | $0.00 | $113.32 | $20,602.66 |
| 42 | $20,602.66 | $447.92 | $0.00 | $116.49 | $21,167.07 |
| 43 | $21,167.07 | $447.92 | $0.00 | $119.68 | $21,734.67 |
| 44 | $21,734.67 | $447.92 | $0.00 | $122.89 | $22,305.48 |
| 45 | $22,305.48 | $447.92 | $0.00 | $126.12 | $22,879.52 |
| 46 | $22,879.52 | $447.92 | $0.00 | $129.36 | $23,456.80 |
| 47 | $23,456.80 | $447.92 | $0.00 | $132.63 | $24,037.35 |
| 48 | $24,037.35 | $447.92 | $0.00 | $135.91 | $24,621.18 |
| 49 | $24,621.18 | $447.92 | $0.00 | $139.21 | $25,208.31 |
| 50 | $25,208.31 | $447.92 | $0.00 | $142.53 | $25,798.76 |
| 51 | $25,798.76 | $447.92 | $0.00 | $145.87 | $26,392.55 |
| 52 | $26,392.55 | $447.92 | $0.00 | $149.23 | $26,989.70 |
| 53 | $26,989.70 | $447.92 | $0.00 | $152.60 | $27,590.22 |
| 54 | $27,590.22 | $447.92 | $0.00 | $156.00 | $28,194.14 |
| 55 | $28,194.14 | $447.92 | $0.00 | $159.41 | $28,801.47 |
| 56 | $28,801.47 | $447.92 | $0.00 | $162.85 | $29,412.24 |
| 57 | $29,412.24 | $447.92 | $0.00 | $166.30 | $30,026.46 |
| 58 | $30,026.46 | $447.92 | $0.00 | $169.77 | $30,644.15 |
| 59 | $30,644.15 | $447.92 | $0.00 | $173.27 | $31,265.34 |
| 60 | $31,265.34 | $447.92 | $0.00 | $176.78 | $31,890.04 |
| 61 | $31,890.04 | $447.92 | $0.00 | $180.31 | $32,518.27 |
| 62 | $32,518.27 | $447.92 | $0.00 | $183.86 | $33,150.05 |
| 63 | $33,150.05 | $447.92 | $0.00 | $187.44 | $33,785.41 |
| 64 | $33,785.41 | $447.92 | $0.00 | $191.03 | $34,424.36 |
| 65 | $34,424.36 | $447.92 | $0.00 | $194.64 | $35,066.92 |
| 66 | $35,066.92 | $447.92 | $0.00 | $198.27 | $35,713.11 |
| 67 | $35,713.11 | $447.92 | $0.00 | $201.93 | $36,362.96 |
| 68 | $36,362.96 | $447.92 | $0.00 | $205.60 | $37,016.48 |
| 69 | $37,016.48 | $447.92 | $0.00 | $209.30 | $37,673.70 |
| 70 | $37,673.70 | $447.92 | $0.00 | $213.01 | $38,334.63 |
| 71 | $38,334.63 | $447.92 | $0.00 | $216.75 | $38,999.30 |
| 72 | $38,999.30 | $447.92 | $0.00 | $220.51 | $39,667.73 |
| 73 | $39,667.73 | $447.92 | $0.00 | $224.29 | $40,339.94 |
| 74 | $40,339.94 | $447.92 | $0.00 | $228.09 | $41,015.95 |
| 75 | $41,015.95 | $447.92 | $0.00 | $231.91 | $41,695.78 |
| 76 | $41,695.78 | $447.92 | $0.00 | $235.75 | $42,379.45 |
| 77 | $42,379.45 | $447.92 | $0.00 | $239.62 | $43,066.99 |
| 78 | $43,066.99 | $447.92 | $0.00 | $243.51 | $43,758.42 |
| 79 | $43,758.42 | $447.92 | $0.00 | $247.42 | $44,453.76 |
| 80 | $44,453.76 | $447.92 | $0.00 | $251.35 | $45,153.03 |
| 81 | $45,153.03 | $447.92 | $0.00 | $255.30 | $45,856.25 |
| 82 | $45,856.25 | $447.92 | $0.00 | $259.28 | $46,563.45 |
| 83 | $46,563.45 | $447.92 | $0.00 | $263.28 | $47,274.65 |
| 84 | $47,274.65 | $447.92 | $0.00 | $267.30 | $47,989.87 |
| 85 | $47,989.87 | $447.92 | $0.00 | $271.34 | $48,709.13 |
| 86 | $48,709.13 | $447.92 | $0.00 | $275.41 | $49,432.46 |
| 87 | $49,432.46 | $447.92 | $0.00 | $279.50 | $50,159.88 |
| 88 | $50,159.88 | $447.92 | $0.00 | $283.61 | $50,891.41 |
| 89 | $50,891.41 | $447.92 | $0.00 | $287.75 | $51,627.08 |
| 90 | $51,627.08 | $447.92 | $0.00 | $291.91 | $52,366.91 |
| 91 | $52,366.91 | $447.92 | $0.00 | $296.09 | $53,110.92 |
| 92 | $53,110.92 | $447.92 | $0.00 | $300.30 | $53,859.14 |
| 93 | $53,859.14 | $447.92 | $0.00 | $304.53 | $54,611.59 |
| 94 | $54,611.59 | $447.92 | $0.00 | $308.78 | $55,368.29 |
| 95 | $55,368.29 | $447.92 | $0.00 | $313.06 | $56,129.27 |
| 96 | $56,129.27 | $447.92 | $0.00 | $317.36 | $56,894.55 |
| 97 | $56,894.55 | $447.92 | $0.00 | $321.69 | $57,664.16 |
| 98 | $57,664.16 | $447.92 | $0.00 | $326.04 | $58,438.12 |
| 99 | $58,438.12 | $447.92 | $0.00 | $330.42 | $59,216.46 |
| 100 | $59,216.46 | $447.92 | $0.00 | $334.82 | $59,999.20 |
| 101 | $59,999.20 | $447.92 | $0.00 | $339.24 | $60,786.36 |
| 102 | $60,786.36 | $447.92 | $0.00 | $343.69 | $61,577.97 |
| 103 | $61,577.97 | $447.92 | $0.00 | $348.17 | $62,374.06 |
| 104 | $62,374.06 | $447.92 | $0.00 | $352.67 | $63,174.65 |
| 105 | $63,174.65 | $447.92 | $0.00 | $357.20 | $63,979.77 |
| 106 | $63,979.77 | $447.92 | $0.00 | $361.75 | $64,789.44 |
| 107 | $64,789.44 | $447.92 | $0.00 | $366.33 | $65,603.69 |
| 108 | $65,603.69 | $447.92 | $0.00 | $370.93 | $66,422.54 |
| 109 | $66,422.54 | $447.92 | $0.00 | $375.56 | $67,246.02 |
| 110 | $67,246.02 | $447.92 | $0.00 | $380.22 | $68,074.16 |
| 111 | $68,074.16 | $447.92 | $0.00 | $384.90 | $68,906.98 |
| 112 | $68,906.98 | $447.92 | $0.00 | $389.61 | $69,744.51 |
| 113 | $69,744.51 | $447.92 | $0.00 | $394.35 | $70,586.78 |
| 114 | $70,586.78 | $447.92 | $0.00 | $399.11 | $71,433.81 |
| 115 | $71,433.81 | $447.92 | $0.00 | $403.90 | $72,285.63 |
| 116 | $72,285.63 | $447.92 | $0.00 | $408.71 | $73,142.26 |
| 117 | $73,142.26 | $447.92 | $0.00 | $413.56 | $74,003.74 |
| 118 | $74,003.74 | $447.92 | $0.00 | $418.43 | $74,870.09 |
| 119 | $74,870.09 | $447.92 | $0.00 | $423.33 | $75,741.34 |
| 120 | $75,741.34 | $447.92 | $0.00 | $428.25 | $76,617.51 |
| 121 | $76,617.51 | $447.92 | $0.00 | $433.21 | $77,498.64 |
| 122 | $77,498.64 | $447.92 | $0.00 | $438.19 | $78,384.75 |
| 123 | $78,384.75 | $447.92 | $0.00 | $443.20 | $79,275.87 |
| 124 | $79,275.87 | $447.92 | $0.00 | $448.24 | $80,172.03 |
| 125 | $80,172.03 | $447.92 | $0.00 | $453.30 | $81,073.25 |
| 126 | $81,073.25 | $447.92 | $0.00 | $458.40 | $81,979.57 |
| 127 | $81,979.57 | $447.92 | $0.00 | $463.52 | $82,891.01 |
| 128 | $82,891.01 | $447.92 | $0.00 | $468.68 | $83,807.61 |
| 129 | $83,807.61 | $447.92 | $0.00 | $473.86 | $84,729.39 |
| 130 | $84,729.39 | $447.92 | $0.00 | $479.07 | $85,656.38 |
| 131 | $85,656.38 | $447.92 | $0.00 | $484.31 | $86,588.61 |
| 132 | $86,588.61 | $447.92 | $0.00 | $489.58 | $87,526.11 |
| 133 | $87,526.11 | $447.92 | $0.00 | $494.89 | $88,468.92 |
| 134 | $88,468.92 | $447.92 | $0.00 | $500.22 | $89,417.06 |
| 135 | $89,417.06 | $447.92 | $0.00 | $505.58 | $90,370.56 |
| 136 | $90,370.56 | $447.92 | $0.00 | $510.97 | $91,329.45 |
| 137 | $91,329.45 | $447.92 | $0.00 | $516.39 | $92,293.76 |
| 138 | $92,293.76 | $447.92 | $0.00 | $521.84 | $93,263.52 |
| 139 | $93,263.52 | $447.92 | $0.00 | $527.33 | $94,238.77 |
| 140 | $94,238.77 | $447.92 | $0.00 | $532.84 | $95,219.53 |
| 141 | $95,219.53 | $447.92 | $0.00 | $538.39 | $96,205.84 |
| 142 | $96,205.84 | $447.92 | $0.00 | $543.96 | $97,197.72 |
| 143 | $97,197.72 | $447.92 | $0.00 | $549.57 | $98,195.21 |
| 144 | $98,195.21 | $447.92 | $0.00 | $555.21 | $99,198.34 |
| 145 | $99,198.34 | $447.92 | $0.00 | $560.88 | $100,207.14 |
| 146 | $100,207.14 | $447.92 | $0.00 | $566.59 | $101,221.65 |
| 147 | $101,221.65 | $447.92 | $0.00 | $572.32 | $102,241.89 |
| 148 | $102,241.89 | $447.92 | $0.00 | $578.09 | $103,267.90 |
| 149 | $103,267.90 | $447.92 | $0.00 | $583.89 | $104,299.71 |
| 150 | $104,299.71 | $447.92 | $0.00 | $589.73 | $105,337.36 |
| 151 | $105,337.36 | $447.92 | $0.00 | $595.59 | $106,380.87 |
| 152 | $106,380.87 | $447.92 | $0.00 | $601.49 | $107,430.28 |
| 153 | $107,430.28 | $447.92 | $0.00 | $607.43 | $108,485.63 |
| 154 | $108,485.63 | $447.92 | $0.00 | $613.39 | $109,546.94 |
| 155 | $109,546.94 | $447.92 | $0.00 | $619.39 | $110,614.25 |
| 156 | $110,614.25 | $447.92 | $0.00 | $625.43 | $111,687.60 |
| 157 | $111,687.60 | $447.92 | $0.00 | $631.50 | $112,767.02 |
| 158 | $112,767.02 | $447.92 | $0.00 | $637.60 | $113,852.54 |
| 159 | $113,852.54 | $447.92 | $0.00 | $643.74 | $114,944.20 |
| 160 | $114,944.20 | $447.92 | $0.00 | $649.91 | $116,042.03 |
| 161 | $116,042.03 | $447.92 | $0.00 | $656.12 | $117,146.07 |
| 162 | $117,146.07 | $447.92 | $0.00 | $662.36 | $118,256.35 |
| 163 | $118,256.35 | $447.92 | $0.00 | $668.64 | $119,372.91 |
| 164 | $119,372.91 | $447.92 | $0.00 | $674.95 | $120,495.78 |
| 165 | $120,495.78 | $447.92 | $0.00 | $681.30 | $121,625.00 |
| 166 | $121,625.00 | $447.92 | $0.00 | $687.69 | $122,760.61 |
| 167 | $122,760.61 | $447.92 | $0.00 | $694.11 | $123,902.64 |
| 168 | $123,902.64 | $447.92 | $0.00 | $700.56 | $125,051.12 |
| 169 | $125,051.12 | $447.92 | $0.00 | $707.06 | $126,206.10 |
| 170 | $126,206.10 | $447.92 | $0.00 | $713.59 | $127,367.61 |
| 171 | $127,367.61 | $447.92 | $0.00 | $720.15 | $128,535.68 |
| 172 | $128,535.68 | $447.92 | $0.00 | $726.76 | $129,710.36 |
| 173 | $129,710.36 | $447.92 | $0.00 | $733.40 | $130,891.68 |
| 174 | $130,891.68 | $447.92 | $0.00 | $740.08 | $132,079.68 |
| 175 | $132,079.68 | $447.92 | $0.00 | $746.80 | $133,274.40 |
| 176 | $133,274.40 | $447.92 | $0.00 | $753.55 | $134,475.87 |
| 177 | $134,475.87 | $447.92 | $0.00 | $760.35 | $135,684.14 |
| 178 | $135,684.14 | $447.92 | $0.00 | $767.18 | $136,899.24 |
| 179 | $136,899.24 | $447.92 | $0.00 | $774.05 | $138,121.21 |
| 180 | $138,121.21 | $447.92 | $0.00 | $780.96 | $139,350.09 |
| 181 | $139,350.09 | $447.92 | $0.00 | $787.91 | $140,585.92 |
| 182 | $140,585.92 | $447.92 | $0.00 | $794.89 | $141,828.73 |
| 183 | $141,828.73 | $447.92 | $0.00 | $801.92 | $143,078.57 |
| 184 | $143,078.57 | $447.92 | $0.00 | $808.99 | $144,335.48 |
| 185 | $144,335.48 | $447.92 | $0.00 | $816.09 | $145,599.49 |
| 186 | $145,599.49 | $447.92 | $0.00 | $823.24 | $146,870.65 |
| 187 | $146,870.65 | $447.92 | $0.00 | $830.43 | $148,149.00 |
| 188 | $148,149.00 | $447.92 | $0.00 | $837.66 | $149,434.58 |
| 189 | $149,434.58 | $447.92 | $0.00 | $844.92 | $150,727.42 |
| 190 | $150,727.42 | $447.92 | $0.00 | $852.23 | $152,027.57 |
| 191 | $152,027.57 | $447.92 | $0.00 | $859.59 | $153,335.08 |
| 192 | $153,335.08 | $447.92 | $0.00 | $866.98 | $154,649.98 |
| 193 | $154,649.98 | $447.92 | $0.00 | $874.41 | $155,972.31 |
| 194 | $155,972.31 | $447.92 | $0.00 | $881.89 | $157,302.12 |
| 195 | $157,302.12 | $447.92 | $0.00 | $889.41 | $158,639.45 |
| 196 | $158,639.45 | $447.92 | $0.00 | $896.97 | $159,984.34 |
| 197 | $159,984.34 | $447.92 | $0.00 | $904.57 | $161,336.83 |
| 198 | $161,336.83 | $447.92 | $0.00 | $912.22 | $162,696.97 |
| 199 | $162,696.97 | $447.92 | $0.00 | $919.91 | $164,064.80 |
| 200 | $164,064.80 | $447.92 | $0.00 | $927.65 | $165,440.37 |
| 201 | $165,440.37 | $447.92 | $0.00 | $935.42 | $166,823.71 |
| 202 | $166,823.71 | $447.92 | $0.00 | $943.25 | $168,214.88 |
| 203 | $168,214.88 | $447.92 | $0.00 | $951.11 | $169,613.91 |
| 204 | $169,613.91 | $447.92 | $0.00 | $959.02 | $171,020.85 |
| 205 | $171,020.85 | $447.92 | $0.00 | $966.98 | $172,435.75 |
| 206 | $172,435.75 | $447.92 | $0.00 | $974.98 | $173,858.65 |
| 207 | $173,858.65 | $447.92 | $0.00 | $983.02 | $175,289.59 |
| 208 | $175,289.59 | $447.92 | $0.00 | $991.11 | $176,728.62 |
| 209 | $176,728.62 | $447.92 | $0.00 | $999.25 | $178,175.79 |
| 210 | $178,175.79 | $447.92 | $0.00 | $1,007.43 | $179,631.14 |
| 211 | $179,631.14 | $447.92 | $0.00 | $1,015.66 | $181,094.72 |
| 212 | $181,094.72 | $447.92 | $0.00 | $1,023.94 | $182,566.58 |
| 213 | $182,566.58 | $447.92 | $0.00 | $1,032.26 | $184,046.76 |
| 214 | $184,046.76 | $447.92 | $0.00 | $1,040.63 | $185,535.31 |
| 215 | $185,535.31 | $447.92 | $0.00 | $1,049.04 | $187,032.27 |
| 216 | $187,032.27 | $447.92 | $0.00 | $1,057.51 | $188,537.70 |
| 217 | $188,537.70 | $447.92 | $52,512.43 | $1,066.02 | $137,539.21 |
| 218 | $137,539.21 | $447.92 | $0.00 | $777.67 | $138,764.80 |
| 219 | $138,764.80 | $447.92 | $0.00 | $784.60 | $139,997.32 |
| 220 | $139,997.32 | $447.92 | $0.00 | $791.57 | $141,236.81 |
| 221 | $141,236.81 | $447.92 | $0.00 | $798.57 | $142,483.30 |
| 222 | $142,483.30 | $447.92 | $0.00 | $805.62 | $143,736.84 |
| 223 | $143,736.84 | $447.92 | $0.00 | $812.71 | $144,997.47 |
| 224 | $144,997.47 | $447.92 | $0.00 | $819.84 | $146,265.23 |
| 225 | $146,265.23 | $447.92 | $0.00 | $827.00 | $147,540.15 |
| 226 | $147,540.15 | $447.92 | $0.00 | $834.21 | $148,822.28 |
| 227 | $148,822.28 | $447.92 | $0.00 | $841.46 | $150,111.66 |
| 228 | $150,111.66 | $447.92 | $0.00 | $848.75 | $151,408.33 |
| 229 | $151,408.33 | $447.92 | $55,138.05 | $856.08 | $97,574.28 |
| 230 | $97,574.28 | $447.92 | $0.00 | $551.70 | $98,573.90 |
| 231 | $98,573.90 | $447.92 | $0.00 | $557.35 | $99,579.17 |
| 232 | $99,579.17 | $447.92 | $0.00 | $563.04 | $100,590.13 |
| 233 | $100,590.13 | $447.92 | $0.00 | $568.75 | $101,606.80 |
| 234 | $101,606.80 | $447.92 | $0.00 | $574.50 | $102,629.22 |
| 235 | $102,629.22 | $447.92 | $0.00 | $580.28 | $103,657.42 |
| 236 | $103,657.42 | $447.92 | $0.00 | $586.09 | $104,691.43 |
| 237 | $104,691.43 | $447.92 | $0.00 | $591.94 | $105,731.29 |
| 238 | $105,731.29 | $447.92 | $0.00 | $597.82 | $106,777.03 |
| 239 | $106,777.03 | $447.92 | $0.00 | $603.73 | $107,828.68 |
| 240 | $107,828.68 | $447.92 | $0.00 | $609.68 | $108,886.28 |
| 241 | $108,886.28 | $447.92 | $57,894.96 | $615.66 | $52,054.90 |
| 242 | $52,054.90 | $447.92 | $0.00 | $294.33 | $52,797.15 |
| 243 | $52,797.15 | $447.92 | $0.00 | $298.52 | $53,543.59 |
| 244 | $53,543.59 | $447.92 | $0.00 | $302.74 | $54,294.25 |
| 245 | $54,294.25 | $447.92 | $0.00 | $306.99 | $55,049.16 |
| 246 | $55,049.16 | $447.92 | $0.00 | $311.26 | $55,808.34 |
| 247 | $55,808.34 | $447.92 | $0.00 | $315.55 | $56,571.81 |
| 248 | $56,571.81 | $447.92 | $0.00 | $319.87 | $57,339.60 |
| 249 | $57,339.60 | $447.92 | $0.00 | $324.21 | $58,111.73 |
| 250 | $58,111.73 | $447.92 | $0.00 | $328.57 | $58,888.22 |
| 251 | $58,888.22 | $447.92 | $0.00 | $332.96 | $59,669.10 |
| 252 | $59,669.10 | $447.92 | $0.00 | $337.38 | $60,454.40 |
| 253 | $60,454.40 | $0.00 | $60,789.70 | $341.82 | $6.52 |