How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $38,335 |
| Monthly savings required | $303 |
How much will it cost to send your child to Oklahoma Panhandle State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $153,341.54 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $303.46 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 | $14,783.00 |
| 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 Oklahoma Panhandle State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $303.46 | $0.00 | $0.00 | $303.46 |
| 2 | $303.46 | $303.46 | $0.00 | $1.72 | $608.64 |
| 3 | $608.64 | $303.46 | $0.00 | $3.44 | $915.54 |
| 4 | $915.54 | $303.46 | $0.00 | $5.18 | $1,224.18 |
| 5 | $1,224.18 | $303.46 | $0.00 | $6.92 | $1,534.56 |
| 6 | $1,534.56 | $303.46 | $0.00 | $8.68 | $1,846.70 |
| 7 | $1,846.70 | $303.46 | $0.00 | $10.44 | $2,160.60 |
| 8 | $2,160.60 | $303.46 | $0.00 | $12.22 | $2,476.28 |
| 9 | $2,476.28 | $303.46 | $0.00 | $14.00 | $2,793.74 |
| 10 | $2,793.74 | $303.46 | $0.00 | $15.80 | $3,113.00 |
| 11 | $3,113.00 | $303.46 | $0.00 | $17.60 | $3,434.06 |
| 12 | $3,434.06 | $303.46 | $0.00 | $19.42 | $3,756.94 |
| 13 | $3,756.94 | $303.46 | $0.00 | $21.24 | $4,081.64 |
| 14 | $4,081.64 | $303.46 | $0.00 | $23.08 | $4,408.18 |
| 15 | $4,408.18 | $303.46 | $0.00 | $24.92 | $4,736.56 |
| 16 | $4,736.56 | $303.46 | $0.00 | $26.78 | $5,066.80 |
| 17 | $5,066.80 | $303.46 | $0.00 | $28.65 | $5,398.91 |
| 18 | $5,398.91 | $303.46 | $0.00 | $30.53 | $5,732.90 |
| 19 | $5,732.90 | $303.46 | $0.00 | $32.41 | $6,068.77 |
| 20 | $6,068.77 | $303.46 | $0.00 | $34.31 | $6,406.54 |
| 21 | $6,406.54 | $303.46 | $0.00 | $36.22 | $6,746.22 |
| 22 | $6,746.22 | $303.46 | $0.00 | $38.14 | $7,087.82 |
| 23 | $7,087.82 | $303.46 | $0.00 | $40.08 | $7,431.36 |
| 24 | $7,431.36 | $303.46 | $0.00 | $42.02 | $7,776.84 |
| 25 | $7,776.84 | $303.46 | $0.00 | $43.97 | $8,124.27 |
| 26 | $8,124.27 | $303.46 | $0.00 | $45.94 | $8,473.67 |
| 27 | $8,473.67 | $303.46 | $0.00 | $47.91 | $8,825.04 |
| 28 | $8,825.04 | $303.46 | $0.00 | $49.90 | $9,178.40 |
| 29 | $9,178.40 | $303.46 | $0.00 | $51.90 | $9,533.76 |
| 30 | $9,533.76 | $303.46 | $0.00 | $53.91 | $9,891.13 |
| 31 | $9,891.13 | $303.46 | $0.00 | $55.93 | $10,250.52 |
| 32 | $10,250.52 | $303.46 | $0.00 | $57.96 | $10,611.94 |
| 33 | $10,611.94 | $303.46 | $0.00 | $60.00 | $10,975.40 |
| 34 | $10,975.40 | $303.46 | $0.00 | $62.06 | $11,340.92 |
| 35 | $11,340.92 | $303.46 | $0.00 | $64.12 | $11,708.50 |
| 36 | $11,708.50 | $303.46 | $0.00 | $66.20 | $12,078.16 |
| 37 | $12,078.16 | $303.46 | $0.00 | $68.29 | $12,449.91 |
| 38 | $12,449.91 | $303.46 | $0.00 | $70.39 | $12,823.76 |
| 39 | $12,823.76 | $303.46 | $0.00 | $72.51 | $13,199.73 |
| 40 | $13,199.73 | $303.46 | $0.00 | $74.63 | $13,577.82 |
| 41 | $13,577.82 | $303.46 | $0.00 | $76.77 | $13,958.05 |
| 42 | $13,958.05 | $303.46 | $0.00 | $78.92 | $14,340.43 |
| 43 | $14,340.43 | $303.46 | $0.00 | $81.08 | $14,724.97 |
| 44 | $14,724.97 | $303.46 | $0.00 | $83.26 | $15,111.69 |
| 45 | $15,111.69 | $303.46 | $0.00 | $85.44 | $15,500.59 |
| 46 | $15,500.59 | $303.46 | $0.00 | $87.64 | $15,891.69 |
| 47 | $15,891.69 | $303.46 | $0.00 | $89.85 | $16,285.00 |
| 48 | $16,285.00 | $303.46 | $0.00 | $92.08 | $16,680.54 |
| 49 | $16,680.54 | $303.46 | $0.00 | $94.31 | $17,078.31 |
| 50 | $17,078.31 | $303.46 | $0.00 | $96.56 | $17,478.33 |
| 51 | $17,478.33 | $303.46 | $0.00 | $98.83 | $17,880.62 |
| 52 | $17,880.62 | $303.46 | $0.00 | $101.10 | $18,285.18 |
| 53 | $18,285.18 | $303.46 | $0.00 | $103.39 | $18,692.03 |
| 54 | $18,692.03 | $303.46 | $0.00 | $105.69 | $19,101.18 |
| 55 | $19,101.18 | $303.46 | $0.00 | $108.00 | $19,512.64 |
| 56 | $19,512.64 | $303.46 | $0.00 | $110.33 | $19,926.43 |
| 57 | $19,926.43 | $303.46 | $0.00 | $112.67 | $20,342.56 |
| 58 | $20,342.56 | $303.46 | $0.00 | $115.02 | $20,761.04 |
| 59 | $20,761.04 | $303.46 | $0.00 | $117.39 | $21,181.89 |
| 60 | $21,181.89 | $303.46 | $0.00 | $119.77 | $21,605.12 |
| 61 | $21,605.12 | $303.46 | $0.00 | $122.16 | $22,030.74 |
| 62 | $22,030.74 | $303.46 | $0.00 | $124.57 | $22,458.77 |
| 63 | $22,458.77 | $303.46 | $0.00 | $126.99 | $22,889.22 |
| 64 | $22,889.22 | $303.46 | $0.00 | $129.42 | $23,322.10 |
| 65 | $23,322.10 | $303.46 | $0.00 | $131.87 | $23,757.43 |
| 66 | $23,757.43 | $303.46 | $0.00 | $134.33 | $24,195.22 |
| 67 | $24,195.22 | $303.46 | $0.00 | $136.80 | $24,635.48 |
| 68 | $24,635.48 | $303.46 | $0.00 | $139.29 | $25,078.23 |
| 69 | $25,078.23 | $303.46 | $0.00 | $141.80 | $25,523.49 |
| 70 | $25,523.49 | $303.46 | $0.00 | $144.31 | $25,971.26 |
| 71 | $25,971.26 | $303.46 | $0.00 | $146.85 | $26,421.57 |
| 72 | $26,421.57 | $303.46 | $0.00 | $149.39 | $26,874.42 |
| 73 | $26,874.42 | $303.46 | $0.00 | $151.95 | $27,329.83 |
| 74 | $27,329.83 | $303.46 | $0.00 | $154.53 | $27,787.82 |
| 75 | $27,787.82 | $303.46 | $0.00 | $157.12 | $28,248.40 |
| 76 | $28,248.40 | $303.46 | $0.00 | $159.72 | $28,711.58 |
| 77 | $28,711.58 | $303.46 | $0.00 | $162.34 | $29,177.38 |
| 78 | $29,177.38 | $303.46 | $0.00 | $164.97 | $29,645.81 |
| 79 | $29,645.81 | $303.46 | $0.00 | $167.62 | $30,116.89 |
| 80 | $30,116.89 | $303.46 | $0.00 | $170.29 | $30,590.64 |
| 81 | $30,590.64 | $303.46 | $0.00 | $172.96 | $31,067.06 |
| 82 | $31,067.06 | $303.46 | $0.00 | $175.66 | $31,546.18 |
| 83 | $31,546.18 | $303.46 | $0.00 | $178.37 | $32,028.01 |
| 84 | $32,028.01 | $303.46 | $0.00 | $181.09 | $32,512.56 |
| 85 | $32,512.56 | $303.46 | $0.00 | $183.83 | $32,999.85 |
| 86 | $32,999.85 | $303.46 | $0.00 | $186.59 | $33,489.90 |
| 87 | $33,489.90 | $303.46 | $0.00 | $189.36 | $33,982.72 |
| 88 | $33,982.72 | $303.46 | $0.00 | $192.14 | $34,478.32 |
| 89 | $34,478.32 | $303.46 | $0.00 | $194.95 | $34,976.73 |
| 90 | $34,976.73 | $303.46 | $0.00 | $197.76 | $35,477.95 |
| 91 | $35,477.95 | $303.46 | $0.00 | $200.60 | $35,982.01 |
| 92 | $35,982.01 | $303.46 | $0.00 | $203.45 | $36,488.92 |
| 93 | $36,488.92 | $303.46 | $0.00 | $206.31 | $36,998.69 |
| 94 | $36,998.69 | $303.46 | $0.00 | $209.20 | $37,511.35 |
| 95 | $37,511.35 | $303.46 | $0.00 | $212.09 | $38,026.90 |
| 96 | $38,026.90 | $303.46 | $0.00 | $215.01 | $38,545.37 |
| 97 | $38,545.37 | $303.46 | $0.00 | $217.94 | $39,066.77 |
| 98 | $39,066.77 | $303.46 | $0.00 | $220.89 | $39,591.12 |
| 99 | $39,591.12 | $303.46 | $0.00 | $223.85 | $40,118.43 |
| 100 | $40,118.43 | $303.46 | $0.00 | $226.84 | $40,648.73 |
| 101 | $40,648.73 | $303.46 | $0.00 | $229.83 | $41,182.02 |
| 102 | $41,182.02 | $303.46 | $0.00 | $232.85 | $41,718.33 |
| 103 | $41,718.33 | $303.46 | $0.00 | $235.88 | $42,257.67 |
| 104 | $42,257.67 | $303.46 | $0.00 | $238.93 | $42,800.06 |
| 105 | $42,800.06 | $303.46 | $0.00 | $242.00 | $43,345.52 |
| 106 | $43,345.52 | $303.46 | $0.00 | $245.08 | $43,894.06 |
| 107 | $43,894.06 | $303.46 | $0.00 | $248.18 | $44,445.70 |
| 108 | $44,445.70 | $303.46 | $0.00 | $251.30 | $45,000.46 |
| 109 | $45,000.46 | $303.46 | $0.00 | $254.44 | $45,558.36 |
| 110 | $45,558.36 | $303.46 | $0.00 | $257.59 | $46,119.41 |
| 111 | $46,119.41 | $303.46 | $0.00 | $260.77 | $46,683.64 |
| 112 | $46,683.64 | $303.46 | $0.00 | $263.96 | $47,251.06 |
| 113 | $47,251.06 | $303.46 | $0.00 | $267.16 | $47,821.68 |
| 114 | $47,821.68 | $303.46 | $0.00 | $270.39 | $48,395.53 |
| 115 | $48,395.53 | $303.46 | $0.00 | $273.64 | $48,972.63 |
| 116 | $48,972.63 | $303.46 | $0.00 | $276.90 | $49,552.99 |
| 117 | $49,552.99 | $303.46 | $0.00 | $280.18 | $50,136.63 |
| 118 | $50,136.63 | $303.46 | $0.00 | $283.48 | $50,723.57 |
| 119 | $50,723.57 | $303.46 | $0.00 | $286.80 | $51,313.83 |
| 120 | $51,313.83 | $303.46 | $0.00 | $290.14 | $51,907.43 |
| 121 | $51,907.43 | $303.46 | $0.00 | $293.49 | $52,504.38 |
| 122 | $52,504.38 | $303.46 | $0.00 | $296.87 | $53,104.71 |
| 123 | $53,104.71 | $303.46 | $0.00 | $300.26 | $53,708.43 |
| 124 | $53,708.43 | $303.46 | $0.00 | $303.68 | $54,315.57 |
| 125 | $54,315.57 | $303.46 | $0.00 | $307.11 | $54,926.14 |
| 126 | $54,926.14 | $303.46 | $0.00 | $310.56 | $55,540.16 |
| 127 | $55,540.16 | $303.46 | $0.00 | $314.03 | $56,157.65 |
| 128 | $56,157.65 | $303.46 | $0.00 | $317.52 | $56,778.63 |
| 129 | $56,778.63 | $303.46 | $0.00 | $321.03 | $57,403.12 |
| 130 | $57,403.12 | $303.46 | $0.00 | $324.57 | $58,031.15 |
| 131 | $58,031.15 | $303.46 | $0.00 | $328.12 | $58,662.73 |
| 132 | $58,662.73 | $303.46 | $0.00 | $331.69 | $59,297.88 |
| 133 | $59,297.88 | $303.46 | $0.00 | $335.28 | $59,936.62 |
| 134 | $59,936.62 | $303.46 | $0.00 | $338.89 | $60,578.97 |
| 135 | $60,578.97 | $303.46 | $0.00 | $342.52 | $61,224.95 |
| 136 | $61,224.95 | $303.46 | $0.00 | $346.17 | $61,874.58 |
| 137 | $61,874.58 | $303.46 | $0.00 | $349.85 | $62,527.89 |
| 138 | $62,527.89 | $303.46 | $0.00 | $353.54 | $63,184.89 |
| 139 | $63,184.89 | $303.46 | $0.00 | $357.26 | $63,845.61 |
| 140 | $63,845.61 | $303.46 | $0.00 | $360.99 | $64,510.06 |
| 141 | $64,510.06 | $303.46 | $0.00 | $364.75 | $65,178.27 |
| 142 | $65,178.27 | $303.46 | $0.00 | $368.53 | $65,850.26 |
| 143 | $65,850.26 | $303.46 | $0.00 | $372.33 | $66,526.05 |
| 144 | $66,526.05 | $303.46 | $0.00 | $376.15 | $67,205.66 |
| 145 | $67,205.66 | $303.46 | $0.00 | $379.99 | $67,889.11 |
| 146 | $67,889.11 | $303.46 | $0.00 | $383.85 | $68,576.42 |
| 147 | $68,576.42 | $303.46 | $0.00 | $387.74 | $69,267.62 |
| 148 | $69,267.62 | $303.46 | $0.00 | $391.65 | $69,962.73 |
| 149 | $69,962.73 | $303.46 | $0.00 | $395.58 | $70,661.77 |
| 150 | $70,661.77 | $303.46 | $0.00 | $399.53 | $71,364.76 |
| 151 | $71,364.76 | $303.46 | $0.00 | $403.51 | $72,071.73 |
| 152 | $72,071.73 | $303.46 | $0.00 | $407.50 | $72,782.69 |
| 153 | $72,782.69 | $303.46 | $0.00 | $411.52 | $73,497.67 |
| 154 | $73,497.67 | $303.46 | $0.00 | $415.57 | $74,216.70 |
| 155 | $74,216.70 | $303.46 | $0.00 | $419.63 | $74,939.79 |
| 156 | $74,939.79 | $303.46 | $0.00 | $423.72 | $75,666.97 |
| 157 | $75,666.97 | $303.46 | $0.00 | $427.83 | $76,398.26 |
| 158 | $76,398.26 | $303.46 | $0.00 | $431.97 | $77,133.69 |
| 159 | $77,133.69 | $303.46 | $0.00 | $436.13 | $77,873.28 |
| 160 | $77,873.28 | $303.46 | $0.00 | $440.31 | $78,617.05 |
| 161 | $78,617.05 | $303.46 | $0.00 | $444.51 | $79,365.02 |
| 162 | $79,365.02 | $303.46 | $0.00 | $448.74 | $80,117.22 |
| 163 | $80,117.22 | $303.46 | $0.00 | $452.99 | $80,873.67 |
| 164 | $80,873.67 | $303.46 | $0.00 | $457.27 | $81,634.40 |
| 165 | $81,634.40 | $303.46 | $0.00 | $461.57 | $82,399.43 |
| 166 | $82,399.43 | $303.46 | $0.00 | $465.90 | $83,168.79 |
| 167 | $83,168.79 | $303.46 | $0.00 | $470.25 | $83,942.50 |
| 168 | $83,942.50 | $303.46 | $0.00 | $474.62 | $84,720.58 |
| 169 | $84,720.58 | $303.46 | $0.00 | $479.02 | $85,503.06 |
| 170 | $85,503.06 | $303.46 | $0.00 | $483.45 | $86,289.97 |
| 171 | $86,289.97 | $303.46 | $0.00 | $487.90 | $87,081.33 |
| 172 | $87,081.33 | $303.46 | $0.00 | $492.37 | $87,877.16 |
| 173 | $87,877.16 | $303.46 | $0.00 | $496.87 | $88,677.49 |
| 174 | $88,677.49 | $303.46 | $0.00 | $501.40 | $89,482.35 |
| 175 | $89,482.35 | $303.46 | $0.00 | $505.95 | $90,291.76 |
| 176 | $90,291.76 | $303.46 | $0.00 | $510.52 | $91,105.74 |
| 177 | $91,105.74 | $303.46 | $0.00 | $515.13 | $91,924.33 |
| 178 | $91,924.33 | $303.46 | $0.00 | $519.75 | $92,747.54 |
| 179 | $92,747.54 | $303.46 | $0.00 | $524.41 | $93,575.41 |
| 180 | $93,575.41 | $303.46 | $0.00 | $529.09 | $94,407.96 |
| 181 | $94,407.96 | $303.46 | $0.00 | $533.80 | $95,245.22 |
| 182 | $95,245.22 | $303.46 | $0.00 | $538.53 | $96,087.21 |
| 183 | $96,087.21 | $303.46 | $0.00 | $543.29 | $96,933.96 |
| 184 | $96,933.96 | $303.46 | $0.00 | $548.08 | $97,785.50 |
| 185 | $97,785.50 | $303.46 | $0.00 | $552.89 | $98,641.85 |
| 186 | $98,641.85 | $303.46 | $0.00 | $557.74 | $99,503.05 |
| 187 | $99,503.05 | $303.46 | $0.00 | $562.60 | $100,369.11 |
| 188 | $100,369.11 | $303.46 | $0.00 | $567.50 | $101,240.07 |
| 189 | $101,240.07 | $303.46 | $0.00 | $572.43 | $102,115.96 |
| 190 | $102,115.96 | $303.46 | $0.00 | $577.38 | $102,996.80 |
| 191 | $102,996.80 | $303.46 | $0.00 | $582.36 | $103,882.62 |
| 192 | $103,882.62 | $303.46 | $0.00 | $587.37 | $104,773.45 |
| 193 | $104,773.45 | $303.46 | $0.00 | $592.40 | $105,669.31 |
| 194 | $105,669.31 | $303.46 | $0.00 | $597.47 | $106,570.24 |
| 195 | $106,570.24 | $303.46 | $0.00 | $602.56 | $107,476.26 |
| 196 | $107,476.26 | $303.46 | $0.00 | $607.69 | $108,387.41 |
| 197 | $108,387.41 | $303.46 | $0.00 | $612.84 | $109,303.71 |
| 198 | $109,303.71 | $303.46 | $0.00 | $618.02 | $110,225.19 |
| 199 | $110,225.19 | $303.46 | $0.00 | $623.23 | $111,151.88 |
| 200 | $111,151.88 | $303.46 | $0.00 | $628.47 | $112,083.81 |
| 201 | $112,083.81 | $303.46 | $0.00 | $633.74 | $113,021.01 |
| 202 | $113,021.01 | $303.46 | $0.00 | $639.04 | $113,963.51 |
| 203 | $113,963.51 | $303.46 | $0.00 | $644.37 | $114,911.34 |
| 204 | $114,911.34 | $303.46 | $0.00 | $649.73 | $115,864.53 |
| 205 | $115,864.53 | $303.46 | $0.00 | $655.11 | $116,823.10 |
| 206 | $116,823.10 | $303.46 | $0.00 | $660.53 | $117,787.09 |
| 207 | $117,787.09 | $303.46 | $0.00 | $665.99 | $118,756.54 |
| 208 | $118,756.54 | $303.46 | $0.00 | $671.47 | $119,731.47 |
| 209 | $119,731.47 | $303.46 | $0.00 | $676.98 | $120,711.91 |
| 210 | $120,711.91 | $303.46 | $0.00 | $682.52 | $121,697.89 |
| 211 | $121,697.89 | $303.46 | $0.00 | $688.10 | $122,689.45 |
| 212 | $122,689.45 | $303.46 | $0.00 | $693.70 | $123,686.61 |
| 213 | $123,686.61 | $303.46 | $0.00 | $699.34 | $124,689.41 |
| 214 | $124,689.41 | $303.46 | $0.00 | $705.01 | $125,697.88 |
| 215 | $125,697.88 | $303.46 | $0.00 | $710.71 | $126,712.05 |
| 216 | $126,712.05 | $303.46 | $0.00 | $716.45 | $127,731.96 |
| 217 | $127,731.96 | $303.46 | $35,577.05 | $722.22 | $93,180.59 |
| 218 | $93,180.59 | $303.46 | $0.00 | $526.86 | $94,010.91 |
| 219 | $94,010.91 | $303.46 | $0.00 | $531.55 | $94,845.92 |
| 220 | $94,845.92 | $303.46 | $0.00 | $536.27 | $95,685.65 |
| 221 | $95,685.65 | $303.46 | $0.00 | $541.02 | $96,530.13 |
| 222 | $96,530.13 | $303.46 | $0.00 | $545.80 | $97,379.39 |
| 223 | $97,379.39 | $303.46 | $0.00 | $550.60 | $98,233.45 |
| 224 | $98,233.45 | $303.46 | $0.00 | $555.43 | $99,092.34 |
| 225 | $99,092.34 | $303.46 | $0.00 | $560.28 | $99,956.08 |
| 226 | $99,956.08 | $303.46 | $0.00 | $565.17 | $100,824.71 |
| 227 | $100,824.71 | $303.46 | $0.00 | $570.08 | $101,698.25 |
| 228 | $101,698.25 | $303.46 | $0.00 | $575.02 | $102,576.73 |
| 229 | $102,576.73 | $303.46 | $37,355.90 | $579.98 | $66,104.27 |
| 230 | $66,104.27 | $303.46 | $0.00 | $373.76 | $66,781.49 |
| 231 | $66,781.49 | $303.46 | $0.00 | $377.59 | $67,462.54 |
| 232 | $67,462.54 | $303.46 | $0.00 | $381.44 | $68,147.44 |
| 233 | $68,147.44 | $303.46 | $0.00 | $385.32 | $68,836.22 |
| 234 | $68,836.22 | $303.46 | $0.00 | $389.21 | $69,528.89 |
| 235 | $69,528.89 | $303.46 | $0.00 | $393.13 | $70,225.48 |
| 236 | $70,225.48 | $303.46 | $0.00 | $397.07 | $70,926.01 |
| 237 | $70,926.01 | $303.46 | $0.00 | $401.03 | $71,630.50 |
| 238 | $71,630.50 | $303.46 | $0.00 | $405.01 | $72,338.97 |
| 239 | $72,338.97 | $303.46 | $0.00 | $409.02 | $73,051.45 |
| 240 | $73,051.45 | $303.46 | $0.00 | $413.04 | $73,767.95 |
| 241 | $73,767.95 | $303.46 | $39,223.70 | $417.09 | $35,264.80 |
| 242 | $35,264.80 | $303.46 | $0.00 | $199.39 | $35,767.65 |
| 243 | $35,767.65 | $303.46 | $0.00 | $202.24 | $36,273.35 |
| 244 | $36,273.35 | $303.46 | $0.00 | $205.09 | $36,781.90 |
| 245 | $36,781.90 | $303.46 | $0.00 | $207.97 | $37,293.33 |
| 246 | $37,293.33 | $303.46 | $0.00 | $210.86 | $37,807.65 |
| 247 | $37,807.65 | $303.46 | $0.00 | $213.77 | $38,324.88 |
| 248 | $38,324.88 | $303.46 | $0.00 | $216.69 | $38,845.03 |
| 249 | $38,845.03 | $303.46 | $0.00 | $219.64 | $39,368.13 |
| 250 | $39,368.13 | $303.46 | $0.00 | $222.59 | $39,894.18 |
| 251 | $39,894.18 | $303.46 | $0.00 | $225.57 | $40,423.21 |
| 252 | $40,423.21 | $303.46 | $0.00 | $228.56 | $40,955.23 |
| 253 | $40,955.23 | $0.00 | $41,184.88 | $231.57 | $1.92 |