How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $52,321 |
| Monthly savings required | $414 |
How much will it cost to send your child to Le Moyne Owen College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $209,282.21 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $414.16 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 | $20,176.00 |
| 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 Le Moyne Owen College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $414.16 | $0.00 | $0.00 | $414.16 |
| 2 | $414.16 | $414.16 | $0.00 | $2.34 | $830.66 |
| 3 | $830.66 | $414.16 | $0.00 | $4.70 | $1,249.52 |
| 4 | $1,249.52 | $414.16 | $0.00 | $7.06 | $1,670.74 |
| 5 | $1,670.74 | $414.16 | $0.00 | $9.45 | $2,094.35 |
| 6 | $2,094.35 | $414.16 | $0.00 | $11.84 | $2,520.35 |
| 7 | $2,520.35 | $414.16 | $0.00 | $14.25 | $2,948.76 |
| 8 | $2,948.76 | $414.16 | $0.00 | $16.67 | $3,379.59 |
| 9 | $3,379.59 | $414.16 | $0.00 | $19.11 | $3,812.86 |
| 10 | $3,812.86 | $414.16 | $0.00 | $21.56 | $4,248.58 |
| 11 | $4,248.58 | $414.16 | $0.00 | $24.02 | $4,686.76 |
| 12 | $4,686.76 | $414.16 | $0.00 | $26.50 | $5,127.42 |
| 13 | $5,127.42 | $414.16 | $0.00 | $28.99 | $5,570.57 |
| 14 | $5,570.57 | $414.16 | $0.00 | $31.50 | $6,016.23 |
| 15 | $6,016.23 | $414.16 | $0.00 | $34.02 | $6,464.41 |
| 16 | $6,464.41 | $414.16 | $0.00 | $36.55 | $6,915.12 |
| 17 | $6,915.12 | $414.16 | $0.00 | $39.10 | $7,368.38 |
| 18 | $7,368.38 | $414.16 | $0.00 | $41.66 | $7,824.20 |
| 19 | $7,824.20 | $414.16 | $0.00 | $44.24 | $8,282.60 |
| 20 | $8,282.60 | $414.16 | $0.00 | $46.83 | $8,743.59 |
| 21 | $8,743.59 | $414.16 | $0.00 | $49.44 | $9,207.19 |
| 22 | $9,207.19 | $414.16 | $0.00 | $52.06 | $9,673.41 |
| 23 | $9,673.41 | $414.16 | $0.00 | $54.69 | $10,142.26 |
| 24 | $10,142.26 | $414.16 | $0.00 | $57.35 | $10,613.77 |
| 25 | $10,613.77 | $414.16 | $0.00 | $60.01 | $11,087.94 |
| 26 | $11,087.94 | $414.16 | $0.00 | $62.69 | $11,564.79 |
| 27 | $11,564.79 | $414.16 | $0.00 | $65.39 | $12,044.34 |
| 28 | $12,044.34 | $414.16 | $0.00 | $68.10 | $12,526.60 |
| 29 | $12,526.60 | $414.16 | $0.00 | $70.83 | $13,011.59 |
| 30 | $13,011.59 | $414.16 | $0.00 | $73.57 | $13,499.32 |
| 31 | $13,499.32 | $414.16 | $0.00 | $76.33 | $13,989.81 |
| 32 | $13,989.81 | $414.16 | $0.00 | $79.10 | $14,483.07 |
| 33 | $14,483.07 | $414.16 | $0.00 | $81.89 | $14,979.12 |
| 34 | $14,979.12 | $414.16 | $0.00 | $84.69 | $15,477.97 |
| 35 | $15,477.97 | $414.16 | $0.00 | $87.51 | $15,979.64 |
| 36 | $15,979.64 | $414.16 | $0.00 | $90.35 | $16,484.15 |
| 37 | $16,484.15 | $414.16 | $0.00 | $93.20 | $16,991.51 |
| 38 | $16,991.51 | $414.16 | $0.00 | $96.07 | $17,501.74 |
| 39 | $17,501.74 | $414.16 | $0.00 | $98.96 | $18,014.86 |
| 40 | $18,014.86 | $414.16 | $0.00 | $101.86 | $18,530.88 |
| 41 | $18,530.88 | $414.16 | $0.00 | $104.78 | $19,049.82 |
| 42 | $19,049.82 | $414.16 | $0.00 | $107.71 | $19,571.69 |
| 43 | $19,571.69 | $414.16 | $0.00 | $110.66 | $20,096.51 |
| 44 | $20,096.51 | $414.16 | $0.00 | $113.63 | $20,624.30 |
| 45 | $20,624.30 | $414.16 | $0.00 | $116.61 | $21,155.07 |
| 46 | $21,155.07 | $414.16 | $0.00 | $119.61 | $21,688.84 |
| 47 | $21,688.84 | $414.16 | $0.00 | $122.63 | $22,225.63 |
| 48 | $22,225.63 | $414.16 | $0.00 | $125.67 | $22,765.46 |
| 49 | $22,765.46 | $414.16 | $0.00 | $128.72 | $23,308.34 |
| 50 | $23,308.34 | $414.16 | $0.00 | $131.79 | $23,854.29 |
| 51 | $23,854.29 | $414.16 | $0.00 | $134.88 | $24,403.33 |
| 52 | $24,403.33 | $414.16 | $0.00 | $137.98 | $24,955.47 |
| 53 | $24,955.47 | $414.16 | $0.00 | $141.10 | $25,510.73 |
| 54 | $25,510.73 | $414.16 | $0.00 | $144.24 | $26,069.13 |
| 55 | $26,069.13 | $414.16 | $0.00 | $147.40 | $26,630.69 |
| 56 | $26,630.69 | $414.16 | $0.00 | $150.57 | $27,195.42 |
| 57 | $27,195.42 | $414.16 | $0.00 | $153.77 | $27,763.35 |
| 58 | $27,763.35 | $414.16 | $0.00 | $156.98 | $28,334.49 |
| 59 | $28,334.49 | $414.16 | $0.00 | $160.21 | $28,908.86 |
| 60 | $28,908.86 | $414.16 | $0.00 | $163.45 | $29,486.47 |
| 61 | $29,486.47 | $414.16 | $0.00 | $166.72 | $30,067.35 |
| 62 | $30,067.35 | $414.16 | $0.00 | $170.01 | $30,651.52 |
| 63 | $30,651.52 | $414.16 | $0.00 | $173.31 | $31,238.99 |
| 64 | $31,238.99 | $414.16 | $0.00 | $176.63 | $31,829.78 |
| 65 | $31,829.78 | $414.16 | $0.00 | $179.97 | $32,423.91 |
| 66 | $32,423.91 | $414.16 | $0.00 | $183.33 | $33,021.40 |
| 67 | $33,021.40 | $414.16 | $0.00 | $186.71 | $33,622.27 |
| 68 | $33,622.27 | $414.16 | $0.00 | $190.11 | $34,226.54 |
| 69 | $34,226.54 | $414.16 | $0.00 | $193.52 | $34,834.22 |
| 70 | $34,834.22 | $414.16 | $0.00 | $196.96 | $35,445.34 |
| 71 | $35,445.34 | $414.16 | $0.00 | $200.41 | $36,059.91 |
| 72 | $36,059.91 | $414.16 | $0.00 | $203.89 | $36,677.96 |
| 73 | $36,677.96 | $414.16 | $0.00 | $207.38 | $37,299.50 |
| 74 | $37,299.50 | $414.16 | $0.00 | $210.90 | $37,924.56 |
| 75 | $37,924.56 | $414.16 | $0.00 | $214.43 | $38,553.15 |
| 76 | $38,553.15 | $414.16 | $0.00 | $217.99 | $39,185.30 |
| 77 | $39,185.30 | $414.16 | $0.00 | $221.56 | $39,821.02 |
| 78 | $39,821.02 | $414.16 | $0.00 | $225.15 | $40,460.33 |
| 79 | $40,460.33 | $414.16 | $0.00 | $228.77 | $41,103.26 |
| 80 | $41,103.26 | $414.16 | $0.00 | $232.40 | $41,749.82 |
| 81 | $41,749.82 | $414.16 | $0.00 | $236.06 | $42,400.04 |
| 82 | $42,400.04 | $414.16 | $0.00 | $239.74 | $43,053.94 |
| 83 | $43,053.94 | $414.16 | $0.00 | $243.43 | $43,711.53 |
| 84 | $43,711.53 | $414.16 | $0.00 | $247.15 | $44,372.84 |
| 85 | $44,372.84 | $414.16 | $0.00 | $250.89 | $45,037.89 |
| 86 | $45,037.89 | $414.16 | $0.00 | $254.65 | $45,706.70 |
| 87 | $45,706.70 | $414.16 | $0.00 | $258.43 | $46,379.29 |
| 88 | $46,379.29 | $414.16 | $0.00 | $262.24 | $47,055.69 |
| 89 | $47,055.69 | $414.16 | $0.00 | $266.06 | $47,735.91 |
| 90 | $47,735.91 | $414.16 | $0.00 | $269.91 | $48,419.98 |
| 91 | $48,419.98 | $414.16 | $0.00 | $273.77 | $49,107.91 |
| 92 | $49,107.91 | $414.16 | $0.00 | $277.66 | $49,799.73 |
| 93 | $49,799.73 | $414.16 | $0.00 | $281.57 | $50,495.46 |
| 94 | $50,495.46 | $414.16 | $0.00 | $285.51 | $51,195.13 |
| 95 | $51,195.13 | $414.16 | $0.00 | $289.46 | $51,898.75 |
| 96 | $51,898.75 | $414.16 | $0.00 | $293.44 | $52,606.35 |
| 97 | $52,606.35 | $414.16 | $0.00 | $297.44 | $53,317.95 |
| 98 | $53,317.95 | $414.16 | $0.00 | $301.47 | $54,033.58 |
| 99 | $54,033.58 | $414.16 | $0.00 | $305.51 | $54,753.25 |
| 100 | $54,753.25 | $414.16 | $0.00 | $309.58 | $55,476.99 |
| 101 | $55,476.99 | $414.16 | $0.00 | $313.67 | $56,204.82 |
| 102 | $56,204.82 | $414.16 | $0.00 | $317.79 | $56,936.77 |
| 103 | $56,936.77 | $414.16 | $0.00 | $321.93 | $57,672.86 |
| 104 | $57,672.86 | $414.16 | $0.00 | $326.09 | $58,413.11 |
| 105 | $58,413.11 | $414.16 | $0.00 | $330.28 | $59,157.55 |
| 106 | $59,157.55 | $414.16 | $0.00 | $334.49 | $59,906.20 |
| 107 | $59,906.20 | $414.16 | $0.00 | $338.72 | $60,659.08 |
| 108 | $60,659.08 | $414.16 | $0.00 | $342.98 | $61,416.22 |
| 109 | $61,416.22 | $414.16 | $0.00 | $347.26 | $62,177.64 |
| 110 | $62,177.64 | $414.16 | $0.00 | $351.56 | $62,943.36 |
| 111 | $62,943.36 | $414.16 | $0.00 | $355.89 | $63,713.41 |
| 112 | $63,713.41 | $414.16 | $0.00 | $360.24 | $64,487.81 |
| 113 | $64,487.81 | $414.16 | $0.00 | $364.62 | $65,266.59 |
| 114 | $65,266.59 | $414.16 | $0.00 | $369.03 | $66,049.78 |
| 115 | $66,049.78 | $414.16 | $0.00 | $373.46 | $66,837.40 |
| 116 | $66,837.40 | $414.16 | $0.00 | $377.91 | $67,629.47 |
| 117 | $67,629.47 | $414.16 | $0.00 | $382.39 | $68,426.02 |
| 118 | $68,426.02 | $414.16 | $0.00 | $386.89 | $69,227.07 |
| 119 | $69,227.07 | $414.16 | $0.00 | $391.42 | $70,032.65 |
| 120 | $70,032.65 | $414.16 | $0.00 | $395.97 | $70,842.78 |
| 121 | $70,842.78 | $414.16 | $0.00 | $400.56 | $71,657.50 |
| 122 | $71,657.50 | $414.16 | $0.00 | $405.16 | $72,476.82 |
| 123 | $72,476.82 | $414.16 | $0.00 | $409.79 | $73,300.77 |
| 124 | $73,300.77 | $414.16 | $0.00 | $414.45 | $74,129.38 |
| 125 | $74,129.38 | $414.16 | $0.00 | $419.14 | $74,962.68 |
| 126 | $74,962.68 | $414.16 | $0.00 | $423.85 | $75,800.69 |
| 127 | $75,800.69 | $414.16 | $0.00 | $428.59 | $76,643.44 |
| 128 | $76,643.44 | $414.16 | $0.00 | $433.35 | $77,490.95 |
| 129 | $77,490.95 | $414.16 | $0.00 | $438.15 | $78,343.26 |
| 130 | $78,343.26 | $414.16 | $0.00 | $442.96 | $79,200.38 |
| 131 | $79,200.38 | $414.16 | $0.00 | $447.81 | $80,062.35 |
| 132 | $80,062.35 | $414.16 | $0.00 | $452.68 | $80,929.19 |
| 133 | $80,929.19 | $414.16 | $0.00 | $457.59 | $81,800.94 |
| 134 | $81,800.94 | $414.16 | $0.00 | $462.51 | $82,677.61 |
| 135 | $82,677.61 | $414.16 | $0.00 | $467.47 | $83,559.24 |
| 136 | $83,559.24 | $414.16 | $0.00 | $472.46 | $84,445.86 |
| 137 | $84,445.86 | $414.16 | $0.00 | $477.47 | $85,337.49 |
| 138 | $85,337.49 | $414.16 | $0.00 | $482.51 | $86,234.16 |
| 139 | $86,234.16 | $414.16 | $0.00 | $487.58 | $87,135.90 |
| 140 | $87,135.90 | $414.16 | $0.00 | $492.68 | $88,042.74 |
| 141 | $88,042.74 | $414.16 | $0.00 | $497.81 | $88,954.71 |
| 142 | $88,954.71 | $414.16 | $0.00 | $502.96 | $89,871.83 |
| 143 | $89,871.83 | $414.16 | $0.00 | $508.15 | $90,794.14 |
| 144 | $90,794.14 | $414.16 | $0.00 | $513.36 | $91,721.66 |
| 145 | $91,721.66 | $414.16 | $0.00 | $518.61 | $92,654.43 |
| 146 | $92,654.43 | $414.16 | $0.00 | $523.88 | $93,592.47 |
| 147 | $93,592.47 | $414.16 | $0.00 | $529.19 | $94,535.82 |
| 148 | $94,535.82 | $414.16 | $0.00 | $534.52 | $95,484.50 |
| 149 | $95,484.50 | $414.16 | $0.00 | $539.88 | $96,438.54 |
| 150 | $96,438.54 | $414.16 | $0.00 | $545.28 | $97,397.98 |
| 151 | $97,397.98 | $414.16 | $0.00 | $550.70 | $98,362.84 |
| 152 | $98,362.84 | $414.16 | $0.00 | $556.16 | $99,333.16 |
| 153 | $99,333.16 | $414.16 | $0.00 | $561.64 | $100,308.96 |
| 154 | $100,308.96 | $414.16 | $0.00 | $567.16 | $101,290.28 |
| 155 | $101,290.28 | $414.16 | $0.00 | $572.71 | $102,277.15 |
| 156 | $102,277.15 | $414.16 | $0.00 | $578.29 | $103,269.60 |
| 157 | $103,269.60 | $414.16 | $0.00 | $583.90 | $104,267.66 |
| 158 | $104,267.66 | $414.16 | $0.00 | $589.54 | $105,271.36 |
| 159 | $105,271.36 | $414.16 | $0.00 | $595.22 | $106,280.74 |
| 160 | $106,280.74 | $414.16 | $0.00 | $600.93 | $107,295.83 |
| 161 | $107,295.83 | $414.16 | $0.00 | $606.67 | $108,316.66 |
| 162 | $108,316.66 | $414.16 | $0.00 | $612.44 | $109,343.26 |
| 163 | $109,343.26 | $414.16 | $0.00 | $618.24 | $110,375.66 |
| 164 | $110,375.66 | $414.16 | $0.00 | $624.08 | $111,413.90 |
| 165 | $111,413.90 | $414.16 | $0.00 | $629.95 | $112,458.01 |
| 166 | $112,458.01 | $414.16 | $0.00 | $635.85 | $113,508.02 |
| 167 | $113,508.02 | $414.16 | $0.00 | $641.79 | $114,563.97 |
| 168 | $114,563.97 | $414.16 | $0.00 | $647.76 | $115,625.89 |
| 169 | $115,625.89 | $414.16 | $0.00 | $653.77 | $116,693.82 |
| 170 | $116,693.82 | $414.16 | $0.00 | $659.80 | $117,767.78 |
| 171 | $117,767.78 | $414.16 | $0.00 | $665.88 | $118,847.82 |
| 172 | $118,847.82 | $414.16 | $0.00 | $671.98 | $119,933.96 |
| 173 | $119,933.96 | $414.16 | $0.00 | $678.12 | $121,026.24 |
| 174 | $121,026.24 | $414.16 | $0.00 | $684.30 | $122,124.70 |
| 175 | $122,124.70 | $414.16 | $0.00 | $690.51 | $123,229.37 |
| 176 | $123,229.37 | $414.16 | $0.00 | $696.76 | $124,340.29 |
| 177 | $124,340.29 | $414.16 | $0.00 | $703.04 | $125,457.49 |
| 178 | $125,457.49 | $414.16 | $0.00 | $709.35 | $126,581.00 |
| 179 | $126,581.00 | $414.16 | $0.00 | $715.71 | $127,710.87 |
| 180 | $127,710.87 | $414.16 | $0.00 | $722.10 | $128,847.13 |
| 181 | $128,847.13 | $414.16 | $0.00 | $728.52 | $129,989.81 |
| 182 | $129,989.81 | $414.16 | $0.00 | $734.98 | $131,138.95 |
| 183 | $131,138.95 | $414.16 | $0.00 | $741.48 | $132,294.59 |
| 184 | $132,294.59 | $414.16 | $0.00 | $748.01 | $133,456.76 |
| 185 | $133,456.76 | $414.16 | $0.00 | $754.58 | $134,625.50 |
| 186 | $134,625.50 | $414.16 | $0.00 | $761.19 | $135,800.85 |
| 187 | $135,800.85 | $414.16 | $0.00 | $767.84 | $136,982.85 |
| 188 | $136,982.85 | $414.16 | $0.00 | $774.52 | $138,171.53 |
| 189 | $138,171.53 | $414.16 | $0.00 | $781.24 | $139,366.93 |
| 190 | $139,366.93 | $414.16 | $0.00 | $788.00 | $140,569.09 |
| 191 | $140,569.09 | $414.16 | $0.00 | $794.80 | $141,778.05 |
| 192 | $141,778.05 | $414.16 | $0.00 | $801.63 | $142,993.84 |
| 193 | $142,993.84 | $414.16 | $0.00 | $808.51 | $144,216.51 |
| 194 | $144,216.51 | $414.16 | $0.00 | $815.42 | $145,446.09 |
| 195 | $145,446.09 | $414.16 | $0.00 | $822.37 | $146,682.62 |
| 196 | $146,682.62 | $414.16 | $0.00 | $829.36 | $147,926.14 |
| 197 | $147,926.14 | $414.16 | $0.00 | $836.40 | $149,176.70 |
| 198 | $149,176.70 | $414.16 | $0.00 | $843.47 | $150,434.33 |
| 199 | $150,434.33 | $414.16 | $0.00 | $850.58 | $151,699.07 |
| 200 | $151,699.07 | $414.16 | $0.00 | $857.73 | $152,970.96 |
| 201 | $152,970.96 | $414.16 | $0.00 | $864.92 | $154,250.04 |
| 202 | $154,250.04 | $414.16 | $0.00 | $872.15 | $155,536.35 |
| 203 | $155,536.35 | $414.16 | $0.00 | $879.43 | $156,829.94 |
| 204 | $156,829.94 | $414.16 | $0.00 | $886.74 | $158,130.84 |
| 205 | $158,130.84 | $414.16 | $0.00 | $894.09 | $159,439.09 |
| 206 | $159,439.09 | $414.16 | $0.00 | $901.49 | $160,754.74 |
| 207 | $160,754.74 | $414.16 | $0.00 | $908.93 | $162,077.83 |
| 208 | $162,077.83 | $414.16 | $0.00 | $916.41 | $163,408.40 |
| 209 | $163,408.40 | $414.16 | $0.00 | $923.93 | $164,746.49 |
| 210 | $164,746.49 | $414.16 | $0.00 | $931.50 | $166,092.15 |
| 211 | $166,092.15 | $414.16 | $0.00 | $939.11 | $167,445.42 |
| 212 | $167,445.42 | $414.16 | $0.00 | $946.76 | $168,806.34 |
| 213 | $168,806.34 | $414.16 | $0.00 | $954.46 | $170,174.96 |
| 214 | $170,174.96 | $414.16 | $0.00 | $962.19 | $171,551.31 |
| 215 | $171,551.31 | $414.16 | $0.00 | $969.98 | $172,935.45 |
| 216 | $172,935.45 | $414.16 | $0.00 | $977.80 | $174,327.41 |
| 217 | $174,327.41 | $414.16 | $48,555.95 | $985.67 | $127,171.29 |
| 218 | $127,171.29 | $414.16 | $0.00 | $719.04 | $128,304.49 |
| 219 | $128,304.49 | $414.16 | $0.00 | $725.45 | $129,444.10 |
| 220 | $129,444.10 | $414.16 | $0.00 | $731.90 | $130,590.16 |
| 221 | $130,590.16 | $414.16 | $0.00 | $738.38 | $131,742.70 |
| 222 | $131,742.70 | $414.16 | $0.00 | $744.89 | $132,901.75 |
| 223 | $132,901.75 | $414.16 | $0.00 | $751.45 | $134,067.36 |
| 224 | $134,067.36 | $414.16 | $0.00 | $758.04 | $135,239.56 |
| 225 | $135,239.56 | $414.16 | $0.00 | $764.66 | $136,418.38 |
| 226 | $136,418.38 | $414.16 | $0.00 | $771.33 | $137,603.87 |
| 227 | $137,603.87 | $414.16 | $0.00 | $778.03 | $138,796.06 |
| 228 | $138,796.06 | $414.16 | $0.00 | $784.77 | $139,994.99 |
| 229 | $139,994.99 | $414.16 | $50,983.75 | $791.55 | $90,216.95 |
| 230 | $90,216.95 | $414.16 | $0.00 | $510.10 | $91,141.21 |
| 231 | $91,141.21 | $414.16 | $0.00 | $515.33 | $92,070.70 |
| 232 | $92,070.70 | $414.16 | $0.00 | $520.58 | $93,005.44 |
| 233 | $93,005.44 | $414.16 | $0.00 | $525.87 | $93,945.47 |
| 234 | $93,945.47 | $414.16 | $0.00 | $531.18 | $94,890.81 |
| 235 | $94,890.81 | $414.16 | $0.00 | $536.53 | $95,841.50 |
| 236 | $95,841.50 | $414.16 | $0.00 | $541.90 | $96,797.56 |
| 237 | $96,797.56 | $414.16 | $0.00 | $547.31 | $97,759.03 |
| 238 | $97,759.03 | $414.16 | $0.00 | $552.74 | $98,725.93 |
| 239 | $98,725.93 | $414.16 | $0.00 | $558.21 | $99,698.30 |
| 240 | $99,698.30 | $414.16 | $0.00 | $563.71 | $100,676.17 |
| 241 | $100,676.17 | $414.16 | $53,532.93 | $569.24 | $48,126.64 |
| 242 | $48,126.64 | $414.16 | $0.00 | $272.12 | $48,812.92 |
| 243 | $48,812.92 | $414.16 | $0.00 | $276.00 | $49,503.08 |
| 244 | $49,503.08 | $414.16 | $0.00 | $279.90 | $50,197.14 |
| 245 | $50,197.14 | $414.16 | $0.00 | $283.82 | $50,895.12 |
| 246 | $50,895.12 | $414.16 | $0.00 | $287.77 | $51,597.05 |
| 247 | $51,597.05 | $414.16 | $0.00 | $291.74 | $52,302.95 |
| 248 | $52,302.95 | $414.16 | $0.00 | $295.73 | $53,012.84 |
| 249 | $53,012.84 | $414.16 | $0.00 | $299.74 | $53,726.74 |
| 250 | $53,726.74 | $414.16 | $0.00 | $303.78 | $54,444.68 |
| 251 | $54,444.68 | $414.16 | $0.00 | $307.84 | $55,166.68 |
| 252 | $55,166.68 | $414.16 | $0.00 | $311.92 | $55,892.76 |
| 253 | $55,892.76 | $0.00 | $56,209.58 | $316.03 | ($0.79) |