How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $44,912 |
| Monthly savings required | $356 |
How much will it cost to send your child to Salish Kootenai College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $179,647.04 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $355.52 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 | $17,319.00 |
| 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 Salish Kootenai College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $355.52 | $0.00 | $0.00 | $355.52 |
| 2 | $355.52 | $355.52 | $0.00 | $2.01 | $713.05 |
| 3 | $713.05 | $355.52 | $0.00 | $4.03 | $1,072.60 |
| 4 | $1,072.60 | $355.52 | $0.00 | $6.06 | $1,434.18 |
| 5 | $1,434.18 | $355.52 | $0.00 | $8.11 | $1,797.81 |
| 6 | $1,797.81 | $355.52 | $0.00 | $10.17 | $2,163.50 |
| 7 | $2,163.50 | $355.52 | $0.00 | $12.23 | $2,531.25 |
| 8 | $2,531.25 | $355.52 | $0.00 | $14.31 | $2,901.08 |
| 9 | $2,901.08 | $355.52 | $0.00 | $16.40 | $3,273.00 |
| 10 | $3,273.00 | $355.52 | $0.00 | $18.51 | $3,647.03 |
| 11 | $3,647.03 | $355.52 | $0.00 | $20.62 | $4,023.17 |
| 12 | $4,023.17 | $355.52 | $0.00 | $22.75 | $4,401.44 |
| 13 | $4,401.44 | $355.52 | $0.00 | $24.89 | $4,781.85 |
| 14 | $4,781.85 | $355.52 | $0.00 | $27.04 | $5,164.41 |
| 15 | $5,164.41 | $355.52 | $0.00 | $29.20 | $5,549.13 |
| 16 | $5,549.13 | $355.52 | $0.00 | $31.38 | $5,936.03 |
| 17 | $5,936.03 | $355.52 | $0.00 | $33.56 | $6,325.11 |
| 18 | $6,325.11 | $355.52 | $0.00 | $35.76 | $6,716.39 |
| 19 | $6,716.39 | $355.52 | $0.00 | $37.98 | $7,109.89 |
| 20 | $7,109.89 | $355.52 | $0.00 | $40.20 | $7,505.61 |
| 21 | $7,505.61 | $355.52 | $0.00 | $42.44 | $7,903.57 |
| 22 | $7,903.57 | $355.52 | $0.00 | $44.69 | $8,303.78 |
| 23 | $8,303.78 | $355.52 | $0.00 | $46.95 | $8,706.25 |
| 24 | $8,706.25 | $355.52 | $0.00 | $49.23 | $9,111.00 |
| 25 | $9,111.00 | $355.52 | $0.00 | $51.51 | $9,518.03 |
| 26 | $9,518.03 | $355.52 | $0.00 | $53.82 | $9,927.37 |
| 27 | $9,927.37 | $355.52 | $0.00 | $56.13 | $10,339.02 |
| 28 | $10,339.02 | $355.52 | $0.00 | $58.46 | $10,753.00 |
| 29 | $10,753.00 | $355.52 | $0.00 | $60.80 | $11,169.32 |
| 30 | $11,169.32 | $355.52 | $0.00 | $63.15 | $11,587.99 |
| 31 | $11,587.99 | $355.52 | $0.00 | $65.52 | $12,009.03 |
| 32 | $12,009.03 | $355.52 | $0.00 | $67.90 | $12,432.45 |
| 33 | $12,432.45 | $355.52 | $0.00 | $70.29 | $12,858.26 |
| 34 | $12,858.26 | $355.52 | $0.00 | $72.70 | $13,286.48 |
| 35 | $13,286.48 | $355.52 | $0.00 | $75.12 | $13,717.12 |
| 36 | $13,717.12 | $355.52 | $0.00 | $77.56 | $14,150.20 |
| 37 | $14,150.20 | $355.52 | $0.00 | $80.01 | $14,585.73 |
| 38 | $14,585.73 | $355.52 | $0.00 | $82.47 | $15,023.72 |
| 39 | $15,023.72 | $355.52 | $0.00 | $84.95 | $15,464.19 |
| 40 | $15,464.19 | $355.52 | $0.00 | $87.44 | $15,907.15 |
| 41 | $15,907.15 | $355.52 | $0.00 | $89.94 | $16,352.61 |
| 42 | $16,352.61 | $355.52 | $0.00 | $92.46 | $16,800.59 |
| 43 | $16,800.59 | $355.52 | $0.00 | $94.99 | $17,251.10 |
| 44 | $17,251.10 | $355.52 | $0.00 | $97.54 | $17,704.16 |
| 45 | $17,704.16 | $355.52 | $0.00 | $100.10 | $18,159.78 |
| 46 | $18,159.78 | $355.52 | $0.00 | $102.68 | $18,617.98 |
| 47 | $18,617.98 | $355.52 | $0.00 | $105.27 | $19,078.77 |
| 48 | $19,078.77 | $355.52 | $0.00 | $107.87 | $19,542.16 |
| 49 | $19,542.16 | $355.52 | $0.00 | $110.49 | $20,008.17 |
| 50 | $20,008.17 | $355.52 | $0.00 | $113.13 | $20,476.82 |
| 51 | $20,476.82 | $355.52 | $0.00 | $115.78 | $20,948.12 |
| 52 | $20,948.12 | $355.52 | $0.00 | $118.44 | $21,422.08 |
| 53 | $21,422.08 | $355.52 | $0.00 | $121.12 | $21,898.72 |
| 54 | $21,898.72 | $355.52 | $0.00 | $123.82 | $22,378.06 |
| 55 | $22,378.06 | $355.52 | $0.00 | $126.53 | $22,860.11 |
| 56 | $22,860.11 | $355.52 | $0.00 | $129.25 | $23,344.88 |
| 57 | $23,344.88 | $355.52 | $0.00 | $132.00 | $23,832.40 |
| 58 | $23,832.40 | $355.52 | $0.00 | $134.75 | $24,322.67 |
| 59 | $24,322.67 | $355.52 | $0.00 | $137.52 | $24,815.71 |
| 60 | $24,815.71 | $355.52 | $0.00 | $140.31 | $25,311.54 |
| 61 | $25,311.54 | $355.52 | $0.00 | $143.12 | $25,810.18 |
| 62 | $25,810.18 | $355.52 | $0.00 | $145.93 | $26,311.63 |
| 63 | $26,311.63 | $355.52 | $0.00 | $148.77 | $26,815.92 |
| 64 | $26,815.92 | $355.52 | $0.00 | $151.62 | $27,323.06 |
| 65 | $27,323.06 | $355.52 | $0.00 | $154.49 | $27,833.07 |
| 66 | $27,833.07 | $355.52 | $0.00 | $157.37 | $28,345.96 |
| 67 | $28,345.96 | $355.52 | $0.00 | $160.27 | $28,861.75 |
| 68 | $28,861.75 | $355.52 | $0.00 | $163.19 | $29,380.46 |
| 69 | $29,380.46 | $355.52 | $0.00 | $166.12 | $29,902.10 |
| 70 | $29,902.10 | $355.52 | $0.00 | $169.07 | $30,426.69 |
| 71 | $30,426.69 | $355.52 | $0.00 | $172.04 | $30,954.25 |
| 72 | $30,954.25 | $355.52 | $0.00 | $175.02 | $31,484.79 |
| 73 | $31,484.79 | $355.52 | $0.00 | $178.02 | $32,018.33 |
| 74 | $32,018.33 | $355.52 | $0.00 | $181.04 | $32,554.89 |
| 75 | $32,554.89 | $355.52 | $0.00 | $184.07 | $33,094.48 |
| 76 | $33,094.48 | $355.52 | $0.00 | $187.12 | $33,637.12 |
| 77 | $33,637.12 | $355.52 | $0.00 | $190.19 | $34,182.83 |
| 78 | $34,182.83 | $355.52 | $0.00 | $193.27 | $34,731.62 |
| 79 | $34,731.62 | $355.52 | $0.00 | $196.38 | $35,283.52 |
| 80 | $35,283.52 | $355.52 | $0.00 | $199.50 | $35,838.54 |
| 81 | $35,838.54 | $355.52 | $0.00 | $202.64 | $36,396.70 |
| 82 | $36,396.70 | $355.52 | $0.00 | $205.79 | $36,958.01 |
| 83 | $36,958.01 | $355.52 | $0.00 | $208.97 | $37,522.50 |
| 84 | $37,522.50 | $355.52 | $0.00 | $212.16 | $38,090.18 |
| 85 | $38,090.18 | $355.52 | $0.00 | $215.37 | $38,661.07 |
| 86 | $38,661.07 | $355.52 | $0.00 | $218.60 | $39,235.19 |
| 87 | $39,235.19 | $355.52 | $0.00 | $221.84 | $39,812.55 |
| 88 | $39,812.55 | $355.52 | $0.00 | $225.11 | $40,393.18 |
| 89 | $40,393.18 | $355.52 | $0.00 | $228.39 | $40,977.09 |
| 90 | $40,977.09 | $355.52 | $0.00 | $231.69 | $41,564.30 |
| 91 | $41,564.30 | $355.52 | $0.00 | $235.01 | $42,154.83 |
| 92 | $42,154.83 | $355.52 | $0.00 | $238.35 | $42,748.70 |
| 93 | $42,748.70 | $355.52 | $0.00 | $241.71 | $43,345.93 |
| 94 | $43,345.93 | $355.52 | $0.00 | $245.08 | $43,946.53 |
| 95 | $43,946.53 | $355.52 | $0.00 | $248.48 | $44,550.53 |
| 96 | $44,550.53 | $355.52 | $0.00 | $251.90 | $45,157.95 |
| 97 | $45,157.95 | $355.52 | $0.00 | $255.33 | $45,768.80 |
| 98 | $45,768.80 | $355.52 | $0.00 | $258.78 | $46,383.10 |
| 99 | $46,383.10 | $355.52 | $0.00 | $262.26 | $47,000.88 |
| 100 | $47,000.88 | $355.52 | $0.00 | $265.75 | $47,622.15 |
| 101 | $47,622.15 | $355.52 | $0.00 | $269.26 | $48,246.93 |
| 102 | $48,246.93 | $355.52 | $0.00 | $272.80 | $48,875.25 |
| 103 | $48,875.25 | $355.52 | $0.00 | $276.35 | $49,507.12 |
| 104 | $49,507.12 | $355.52 | $0.00 | $279.92 | $50,142.56 |
| 105 | $50,142.56 | $355.52 | $0.00 | $283.51 | $50,781.59 |
| 106 | $50,781.59 | $355.52 | $0.00 | $287.13 | $51,424.24 |
| 107 | $51,424.24 | $355.52 | $0.00 | $290.76 | $52,070.52 |
| 108 | $52,070.52 | $355.52 | $0.00 | $294.41 | $52,720.45 |
| 109 | $52,720.45 | $355.52 | $0.00 | $298.09 | $53,374.06 |
| 110 | $53,374.06 | $355.52 | $0.00 | $301.78 | $54,031.36 |
| 111 | $54,031.36 | $355.52 | $0.00 | $305.50 | $54,692.38 |
| 112 | $54,692.38 | $355.52 | $0.00 | $309.24 | $55,357.14 |
| 113 | $55,357.14 | $355.52 | $0.00 | $313.00 | $56,025.66 |
| 114 | $56,025.66 | $355.52 | $0.00 | $316.78 | $56,697.96 |
| 115 | $56,697.96 | $355.52 | $0.00 | $320.58 | $57,374.06 |
| 116 | $57,374.06 | $355.52 | $0.00 | $324.40 | $58,053.98 |
| 117 | $58,053.98 | $355.52 | $0.00 | $328.25 | $58,737.75 |
| 118 | $58,737.75 | $355.52 | $0.00 | $332.11 | $59,425.38 |
| 119 | $59,425.38 | $355.52 | $0.00 | $336.00 | $60,116.90 |
| 120 | $60,116.90 | $355.52 | $0.00 | $339.91 | $60,812.33 |
| 121 | $60,812.33 | $355.52 | $0.00 | $343.84 | $61,511.69 |
| 122 | $61,511.69 | $355.52 | $0.00 | $347.80 | $62,215.01 |
| 123 | $62,215.01 | $355.52 | $0.00 | $351.77 | $62,922.30 |
| 124 | $62,922.30 | $355.52 | $0.00 | $355.77 | $63,633.59 |
| 125 | $63,633.59 | $355.52 | $0.00 | $359.79 | $64,348.90 |
| 126 | $64,348.90 | $355.52 | $0.00 | $363.84 | $65,068.26 |
| 127 | $65,068.26 | $355.52 | $0.00 | $367.91 | $65,791.69 |
| 128 | $65,791.69 | $355.52 | $0.00 | $372.00 | $66,519.21 |
| 129 | $66,519.21 | $355.52 | $0.00 | $376.11 | $67,250.84 |
| 130 | $67,250.84 | $355.52 | $0.00 | $380.25 | $67,986.61 |
| 131 | $67,986.61 | $355.52 | $0.00 | $384.41 | $68,726.54 |
| 132 | $68,726.54 | $355.52 | $0.00 | $388.59 | $69,470.65 |
| 133 | $69,470.65 | $355.52 | $0.00 | $392.80 | $70,218.97 |
| 134 | $70,218.97 | $355.52 | $0.00 | $397.03 | $70,971.52 |
| 135 | $70,971.52 | $355.52 | $0.00 | $401.28 | $71,728.32 |
| 136 | $71,728.32 | $355.52 | $0.00 | $405.56 | $72,489.40 |
| 137 | $72,489.40 | $355.52 | $0.00 | $409.87 | $73,254.79 |
| 138 | $73,254.79 | $355.52 | $0.00 | $414.19 | $74,024.50 |
| 139 | $74,024.50 | $355.52 | $0.00 | $418.55 | $74,798.57 |
| 140 | $74,798.57 | $355.52 | $0.00 | $422.92 | $75,577.01 |
| 141 | $75,577.01 | $355.52 | $0.00 | $427.32 | $76,359.85 |
| 142 | $76,359.85 | $355.52 | $0.00 | $431.75 | $77,147.12 |
| 143 | $77,147.12 | $355.52 | $0.00 | $436.20 | $77,938.84 |
| 144 | $77,938.84 | $355.52 | $0.00 | $440.68 | $78,735.04 |
| 145 | $78,735.04 | $355.52 | $0.00 | $445.18 | $79,535.74 |
| 146 | $79,535.74 | $355.52 | $0.00 | $449.71 | $80,340.97 |
| 147 | $80,340.97 | $355.52 | $0.00 | $454.26 | $81,150.75 |
| 148 | $81,150.75 | $355.52 | $0.00 | $458.84 | $81,965.11 |
| 149 | $81,965.11 | $355.52 | $0.00 | $463.44 | $82,784.07 |
| 150 | $82,784.07 | $355.52 | $0.00 | $468.07 | $83,607.66 |
| 151 | $83,607.66 | $355.52 | $0.00 | $472.73 | $84,435.91 |
| 152 | $84,435.91 | $355.52 | $0.00 | $477.41 | $85,268.84 |
| 153 | $85,268.84 | $355.52 | $0.00 | $482.12 | $86,106.48 |
| 154 | $86,106.48 | $355.52 | $0.00 | $486.86 | $86,948.86 |
| 155 | $86,948.86 | $355.52 | $0.00 | $491.62 | $87,796.00 |
| 156 | $87,796.00 | $355.52 | $0.00 | $496.41 | $88,647.93 |
| 157 | $88,647.93 | $355.52 | $0.00 | $501.23 | $89,504.68 |
| 158 | $89,504.68 | $355.52 | $0.00 | $506.07 | $90,366.27 |
| 159 | $90,366.27 | $355.52 | $0.00 | $510.94 | $91,232.73 |
| 160 | $91,232.73 | $355.52 | $0.00 | $515.84 | $92,104.09 |
| 161 | $92,104.09 | $355.52 | $0.00 | $520.77 | $92,980.38 |
| 162 | $92,980.38 | $355.52 | $0.00 | $525.72 | $93,861.62 |
| 163 | $93,861.62 | $355.52 | $0.00 | $530.71 | $94,747.85 |
| 164 | $94,747.85 | $355.52 | $0.00 | $535.72 | $95,639.09 |
| 165 | $95,639.09 | $355.52 | $0.00 | $540.76 | $96,535.37 |
| 166 | $96,535.37 | $355.52 | $0.00 | $545.83 | $97,436.72 |
| 167 | $97,436.72 | $355.52 | $0.00 | $550.92 | $98,343.16 |
| 168 | $98,343.16 | $355.52 | $0.00 | $556.05 | $99,254.73 |
| 169 | $99,254.73 | $355.52 | $0.00 | $561.20 | $100,171.45 |
| 170 | $100,171.45 | $355.52 | $0.00 | $566.38 | $101,093.35 |
| 171 | $101,093.35 | $355.52 | $0.00 | $571.60 | $102,020.47 |
| 172 | $102,020.47 | $355.52 | $0.00 | $576.84 | $102,952.83 |
| 173 | $102,952.83 | $355.52 | $0.00 | $582.11 | $103,890.46 |
| 174 | $103,890.46 | $355.52 | $0.00 | $587.41 | $104,833.39 |
| 175 | $104,833.39 | $355.52 | $0.00 | $592.74 | $105,781.65 |
| 176 | $105,781.65 | $355.52 | $0.00 | $598.10 | $106,735.27 |
| 177 | $106,735.27 | $355.52 | $0.00 | $603.50 | $107,694.29 |
| 178 | $107,694.29 | $355.52 | $0.00 | $608.92 | $108,658.73 |
| 179 | $108,658.73 | $355.52 | $0.00 | $614.37 | $109,628.62 |
| 180 | $109,628.62 | $355.52 | $0.00 | $619.86 | $110,604.00 |
| 181 | $110,604.00 | $355.52 | $0.00 | $625.37 | $111,584.89 |
| 182 | $111,584.89 | $355.52 | $0.00 | $630.92 | $112,571.33 |
| 183 | $112,571.33 | $355.52 | $0.00 | $636.49 | $113,563.34 |
| 184 | $113,563.34 | $355.52 | $0.00 | $642.10 | $114,560.96 |
| 185 | $114,560.96 | $355.52 | $0.00 | $647.74 | $115,564.22 |
| 186 | $115,564.22 | $355.52 | $0.00 | $653.42 | $116,573.16 |
| 187 | $116,573.16 | $355.52 | $0.00 | $659.12 | $117,587.80 |
| 188 | $117,587.80 | $355.52 | $0.00 | $664.86 | $118,608.18 |
| 189 | $118,608.18 | $355.52 | $0.00 | $670.63 | $119,634.33 |
| 190 | $119,634.33 | $355.52 | $0.00 | $676.43 | $120,666.28 |
| 191 | $120,666.28 | $355.52 | $0.00 | $682.26 | $121,704.06 |
| 192 | $121,704.06 | $355.52 | $0.00 | $688.13 | $122,747.71 |
| 193 | $122,747.71 | $355.52 | $0.00 | $694.03 | $123,797.26 |
| 194 | $123,797.26 | $355.52 | $0.00 | $699.97 | $124,852.75 |
| 195 | $124,852.75 | $355.52 | $0.00 | $705.94 | $125,914.21 |
| 196 | $125,914.21 | $355.52 | $0.00 | $711.94 | $126,981.67 |
| 197 | $126,981.67 | $355.52 | $0.00 | $717.97 | $128,055.16 |
| 198 | $128,055.16 | $355.52 | $0.00 | $724.04 | $129,134.72 |
| 199 | $129,134.72 | $355.52 | $0.00 | $730.15 | $130,220.39 |
| 200 | $130,220.39 | $355.52 | $0.00 | $736.29 | $131,312.20 |
| 201 | $131,312.20 | $355.52 | $0.00 | $742.46 | $132,410.18 |
| 202 | $132,410.18 | $355.52 | $0.00 | $748.67 | $133,514.37 |
| 203 | $133,514.37 | $355.52 | $0.00 | $754.91 | $134,624.80 |
| 204 | $134,624.80 | $355.52 | $0.00 | $761.19 | $135,741.51 |
| 205 | $135,741.51 | $355.52 | $0.00 | $767.50 | $136,864.53 |
| 206 | $136,864.53 | $355.52 | $0.00 | $773.85 | $137,993.90 |
| 207 | $137,993.90 | $355.52 | $0.00 | $780.24 | $139,129.66 |
| 208 | $139,129.66 | $355.52 | $0.00 | $786.66 | $140,271.84 |
| 209 | $140,271.84 | $355.52 | $0.00 | $793.12 | $141,420.48 |
| 210 | $141,420.48 | $355.52 | $0.00 | $799.61 | $142,575.61 |
| 211 | $142,575.61 | $355.52 | $0.00 | $806.14 | $143,737.27 |
| 212 | $143,737.27 | $355.52 | $0.00 | $812.71 | $144,905.50 |
| 213 | $144,905.50 | $355.52 | $0.00 | $819.32 | $146,080.34 |
| 214 | $146,080.34 | $355.52 | $0.00 | $825.96 | $147,261.82 |
| 215 | $147,261.82 | $355.52 | $0.00 | $832.64 | $148,449.98 |
| 216 | $148,449.98 | $355.52 | $0.00 | $839.36 | $149,644.86 |
| 217 | $149,644.86 | $355.52 | $41,680.24 | $846.11 | $109,166.25 |
| 218 | $109,166.25 | $355.52 | $0.00 | $617.24 | $110,139.01 |
| 219 | $110,139.01 | $355.52 | $0.00 | $622.74 | $111,117.27 |
| 220 | $111,117.27 | $355.52 | $0.00 | $628.27 | $112,101.06 |
| 221 | $112,101.06 | $355.52 | $0.00 | $633.84 | $113,090.42 |
| 222 | $113,090.42 | $355.52 | $0.00 | $639.43 | $114,085.37 |
| 223 | $114,085.37 | $355.52 | $0.00 | $645.06 | $115,085.95 |
| 224 | $115,085.95 | $355.52 | $0.00 | $650.71 | $116,092.18 |
| 225 | $116,092.18 | $355.52 | $0.00 | $656.40 | $117,104.10 |
| 226 | $117,104.10 | $355.52 | $0.00 | $662.12 | $118,121.74 |
| 227 | $118,121.74 | $355.52 | $0.00 | $667.88 | $119,145.14 |
| 228 | $119,145.14 | $355.52 | $0.00 | $673.66 | $120,174.32 |
| 229 | $120,174.32 | $355.52 | $43,764.25 | $679.48 | $77,445.07 |
| 230 | $77,445.07 | $355.52 | $0.00 | $437.89 | $78,238.48 |
| 231 | $78,238.48 | $355.52 | $0.00 | $442.37 | $79,036.37 |
| 232 | $79,036.37 | $355.52 | $0.00 | $446.88 | $79,838.77 |
| 233 | $79,838.77 | $355.52 | $0.00 | $451.42 | $80,645.71 |
| 234 | $80,645.71 | $355.52 | $0.00 | $455.98 | $81,457.21 |
| 235 | $81,457.21 | $355.52 | $0.00 | $460.57 | $82,273.30 |
| 236 | $82,273.30 | $355.52 | $0.00 | $465.19 | $83,094.01 |
| 237 | $83,094.01 | $355.52 | $0.00 | $469.83 | $83,919.36 |
| 238 | $83,919.36 | $355.52 | $0.00 | $474.49 | $84,749.37 |
| 239 | $84,749.37 | $355.52 | $0.00 | $479.19 | $85,584.08 |
| 240 | $85,584.08 | $355.52 | $0.00 | $483.90 | $86,423.50 |
| 241 | $86,423.50 | $355.52 | $45,952.46 | $488.65 | $41,315.21 |
| 242 | $41,315.21 | $355.52 | $0.00 | $233.60 | $41,904.33 |
| 243 | $41,904.33 | $355.52 | $0.00 | $236.93 | $42,496.78 |
| 244 | $42,496.78 | $355.52 | $0.00 | $240.28 | $43,092.58 |
| 245 | $43,092.58 | $355.52 | $0.00 | $243.65 | $43,691.75 |
| 246 | $43,691.75 | $355.52 | $0.00 | $247.04 | $44,294.31 |
| 247 | $44,294.31 | $355.52 | $0.00 | $250.45 | $44,900.28 |
| 248 | $44,900.28 | $355.52 | $0.00 | $253.87 | $45,509.67 |
| 249 | $45,509.67 | $355.52 | $0.00 | $257.32 | $46,122.51 |
| 250 | $46,122.51 | $355.52 | $0.00 | $260.78 | $46,738.81 |
| 251 | $46,738.81 | $355.52 | $0.00 | $264.27 | $47,358.60 |
| 252 | $47,358.60 | $355.52 | $0.00 | $267.77 | $47,981.89 |
| 253 | $47,981.89 | $0.00 | $48,250.09 | $271.30 | $3.10 |