How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $49,102 |
| Monthly savings required | $389 |
How much will it cost to send your child to Seattle Community College South Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $196,409.53 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $388.68 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 | $18,935.00 |
| 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 Seattle Community College South Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $388.68 | $0.00 | $0.00 | $388.68 |
| 2 | $388.68 | $388.68 | $0.00 | $2.20 | $779.56 |
| 3 | $779.56 | $388.68 | $0.00 | $4.41 | $1,172.65 |
| 4 | $1,172.65 | $388.68 | $0.00 | $6.63 | $1,567.96 |
| 5 | $1,567.96 | $388.68 | $0.00 | $8.87 | $1,965.51 |
| 6 | $1,965.51 | $388.68 | $0.00 | $11.11 | $2,365.30 |
| 7 | $2,365.30 | $388.68 | $0.00 | $13.37 | $2,767.35 |
| 8 | $2,767.35 | $388.68 | $0.00 | $15.65 | $3,171.68 |
| 9 | $3,171.68 | $388.68 | $0.00 | $17.93 | $3,578.29 |
| 10 | $3,578.29 | $388.68 | $0.00 | $20.23 | $3,987.20 |
| 11 | $3,987.20 | $388.68 | $0.00 | $22.54 | $4,398.42 |
| 12 | $4,398.42 | $388.68 | $0.00 | $24.87 | $4,811.97 |
| 13 | $4,811.97 | $388.68 | $0.00 | $27.21 | $5,227.86 |
| 14 | $5,227.86 | $388.68 | $0.00 | $29.56 | $5,646.10 |
| 15 | $5,646.10 | $388.68 | $0.00 | $31.92 | $6,066.70 |
| 16 | $6,066.70 | $388.68 | $0.00 | $34.30 | $6,489.68 |
| 17 | $6,489.68 | $388.68 | $0.00 | $36.69 | $6,915.05 |
| 18 | $6,915.05 | $388.68 | $0.00 | $39.10 | $7,342.83 |
| 19 | $7,342.83 | $388.68 | $0.00 | $41.52 | $7,773.03 |
| 20 | $7,773.03 | $388.68 | $0.00 | $43.95 | $8,205.66 |
| 21 | $8,205.66 | $388.68 | $0.00 | $46.40 | $8,640.74 |
| 22 | $8,640.74 | $388.68 | $0.00 | $48.86 | $9,078.28 |
| 23 | $9,078.28 | $388.68 | $0.00 | $51.33 | $9,518.29 |
| 24 | $9,518.29 | $388.68 | $0.00 | $53.82 | $9,960.79 |
| 25 | $9,960.79 | $388.68 | $0.00 | $56.32 | $10,405.79 |
| 26 | $10,405.79 | $388.68 | $0.00 | $58.84 | $10,853.31 |
| 27 | $10,853.31 | $388.68 | $0.00 | $61.37 | $11,303.36 |
| 28 | $11,303.36 | $388.68 | $0.00 | $63.91 | $11,755.95 |
| 29 | $11,755.95 | $388.68 | $0.00 | $66.47 | $12,211.10 |
| 30 | $12,211.10 | $388.68 | $0.00 | $69.04 | $12,668.82 |
| 31 | $12,668.82 | $388.68 | $0.00 | $71.63 | $13,129.13 |
| 32 | $13,129.13 | $388.68 | $0.00 | $74.23 | $13,592.04 |
| 33 | $13,592.04 | $388.68 | $0.00 | $76.85 | $14,057.57 |
| 34 | $14,057.57 | $388.68 | $0.00 | $79.48 | $14,525.73 |
| 35 | $14,525.73 | $388.68 | $0.00 | $82.13 | $14,996.54 |
| 36 | $14,996.54 | $388.68 | $0.00 | $84.79 | $15,470.01 |
| 37 | $15,470.01 | $388.68 | $0.00 | $87.47 | $15,946.16 |
| 38 | $15,946.16 | $388.68 | $0.00 | $90.16 | $16,425.00 |
| 39 | $16,425.00 | $388.68 | $0.00 | $92.87 | $16,906.55 |
| 40 | $16,906.55 | $388.68 | $0.00 | $95.59 | $17,390.82 |
| 41 | $17,390.82 | $388.68 | $0.00 | $98.33 | $17,877.83 |
| 42 | $17,877.83 | $388.68 | $0.00 | $101.08 | $18,367.59 |
| 43 | $18,367.59 | $388.68 | $0.00 | $103.85 | $18,860.12 |
| 44 | $18,860.12 | $388.68 | $0.00 | $106.64 | $19,355.44 |
| 45 | $19,355.44 | $388.68 | $0.00 | $109.44 | $19,853.56 |
| 46 | $19,853.56 | $388.68 | $0.00 | $112.25 | $20,354.49 |
| 47 | $20,354.49 | $388.68 | $0.00 | $115.09 | $20,858.26 |
| 48 | $20,858.26 | $388.68 | $0.00 | $117.94 | $21,364.88 |
| 49 | $21,364.88 | $388.68 | $0.00 | $120.80 | $21,874.36 |
| 50 | $21,874.36 | $388.68 | $0.00 | $123.68 | $22,386.72 |
| 51 | $22,386.72 | $388.68 | $0.00 | $126.58 | $22,901.98 |
| 52 | $22,901.98 | $388.68 | $0.00 | $129.49 | $23,420.15 |
| 53 | $23,420.15 | $388.68 | $0.00 | $132.42 | $23,941.25 |
| 54 | $23,941.25 | $388.68 | $0.00 | $135.37 | $24,465.30 |
| 55 | $24,465.30 | $388.68 | $0.00 | $138.33 | $24,992.31 |
| 56 | $24,992.31 | $388.68 | $0.00 | $141.31 | $25,522.30 |
| 57 | $25,522.30 | $388.68 | $0.00 | $144.31 | $26,055.29 |
| 58 | $26,055.29 | $388.68 | $0.00 | $147.32 | $26,591.29 |
| 59 | $26,591.29 | $388.68 | $0.00 | $150.35 | $27,130.32 |
| 60 | $27,130.32 | $388.68 | $0.00 | $153.40 | $27,672.40 |
| 61 | $27,672.40 | $388.68 | $0.00 | $156.46 | $28,217.54 |
| 62 | $28,217.54 | $388.68 | $0.00 | $159.55 | $28,765.77 |
| 63 | $28,765.77 | $388.68 | $0.00 | $162.65 | $29,317.10 |
| 64 | $29,317.10 | $388.68 | $0.00 | $165.76 | $29,871.54 |
| 65 | $29,871.54 | $388.68 | $0.00 | $168.90 | $30,429.12 |
| 66 | $30,429.12 | $388.68 | $0.00 | $172.05 | $30,989.85 |
| 67 | $30,989.85 | $388.68 | $0.00 | $175.22 | $31,553.75 |
| 68 | $31,553.75 | $388.68 | $0.00 | $178.41 | $32,120.84 |
| 69 | $32,120.84 | $388.68 | $0.00 | $181.62 | $32,691.14 |
| 70 | $32,691.14 | $388.68 | $0.00 | $184.84 | $33,264.66 |
| 71 | $33,264.66 | $388.68 | $0.00 | $188.08 | $33,841.42 |
| 72 | $33,841.42 | $388.68 | $0.00 | $191.34 | $34,421.44 |
| 73 | $34,421.44 | $388.68 | $0.00 | $194.62 | $35,004.74 |
| 74 | $35,004.74 | $388.68 | $0.00 | $197.92 | $35,591.34 |
| 75 | $35,591.34 | $388.68 | $0.00 | $201.24 | $36,181.26 |
| 76 | $36,181.26 | $388.68 | $0.00 | $204.57 | $36,774.51 |
| 77 | $36,774.51 | $388.68 | $0.00 | $207.93 | $37,371.12 |
| 78 | $37,371.12 | $388.68 | $0.00 | $211.30 | $37,971.10 |
| 79 | $37,971.10 | $388.68 | $0.00 | $214.69 | $38,574.47 |
| 80 | $38,574.47 | $388.68 | $0.00 | $218.11 | $39,181.26 |
| 81 | $39,181.26 | $388.68 | $0.00 | $221.54 | $39,791.48 |
| 82 | $39,791.48 | $388.68 | $0.00 | $224.99 | $40,405.15 |
| 83 | $40,405.15 | $388.68 | $0.00 | $228.46 | $41,022.29 |
| 84 | $41,022.29 | $388.68 | $0.00 | $231.95 | $41,642.92 |
| 85 | $41,642.92 | $388.68 | $0.00 | $235.46 | $42,267.06 |
| 86 | $42,267.06 | $388.68 | $0.00 | $238.98 | $42,894.72 |
| 87 | $42,894.72 | $388.68 | $0.00 | $242.53 | $43,525.93 |
| 88 | $43,525.93 | $388.68 | $0.00 | $246.10 | $44,160.71 |
| 89 | $44,160.71 | $388.68 | $0.00 | $249.69 | $44,799.08 |
| 90 | $44,799.08 | $388.68 | $0.00 | $253.30 | $45,441.06 |
| 91 | $45,441.06 | $388.68 | $0.00 | $256.93 | $46,086.67 |
| 92 | $46,086.67 | $388.68 | $0.00 | $260.58 | $46,735.93 |
| 93 | $46,735.93 | $388.68 | $0.00 | $264.25 | $47,388.86 |
| 94 | $47,388.86 | $388.68 | $0.00 | $267.94 | $48,045.48 |
| 95 | $48,045.48 | $388.68 | $0.00 | $271.66 | $48,705.82 |
| 96 | $48,705.82 | $388.68 | $0.00 | $275.39 | $49,369.89 |
| 97 | $49,369.89 | $388.68 | $0.00 | $279.14 | $50,037.71 |
| 98 | $50,037.71 | $388.68 | $0.00 | $282.92 | $50,709.31 |
| 99 | $50,709.31 | $388.68 | $0.00 | $286.72 | $51,384.71 |
| 100 | $51,384.71 | $388.68 | $0.00 | $290.54 | $52,063.93 |
| 101 | $52,063.93 | $388.68 | $0.00 | $294.38 | $52,746.99 |
| 102 | $52,746.99 | $388.68 | $0.00 | $298.24 | $53,433.91 |
| 103 | $53,433.91 | $388.68 | $0.00 | $302.12 | $54,124.71 |
| 104 | $54,124.71 | $388.68 | $0.00 | $306.03 | $54,819.42 |
| 105 | $54,819.42 | $388.68 | $0.00 | $309.96 | $55,518.06 |
| 106 | $55,518.06 | $388.68 | $0.00 | $313.91 | $56,220.65 |
| 107 | $56,220.65 | $388.68 | $0.00 | $317.88 | $56,927.21 |
| 108 | $56,927.21 | $388.68 | $0.00 | $321.87 | $57,637.76 |
| 109 | $57,637.76 | $388.68 | $0.00 | $325.89 | $58,352.33 |
| 110 | $58,352.33 | $388.68 | $0.00 | $329.93 | $59,070.94 |
| 111 | $59,070.94 | $388.68 | $0.00 | $334.00 | $59,793.62 |
| 112 | $59,793.62 | $388.68 | $0.00 | $338.08 | $60,520.38 |
| 113 | $60,520.38 | $388.68 | $0.00 | $342.19 | $61,251.25 |
| 114 | $61,251.25 | $388.68 | $0.00 | $346.32 | $61,986.25 |
| 115 | $61,986.25 | $388.68 | $0.00 | $350.48 | $62,725.41 |
| 116 | $62,725.41 | $388.68 | $0.00 | $354.66 | $63,468.75 |
| 117 | $63,468.75 | $388.68 | $0.00 | $358.86 | $64,216.29 |
| 118 | $64,216.29 | $388.68 | $0.00 | $363.09 | $64,968.06 |
| 119 | $64,968.06 | $388.68 | $0.00 | $367.34 | $65,724.08 |
| 120 | $65,724.08 | $388.68 | $0.00 | $371.61 | $66,484.37 |
| 121 | $66,484.37 | $388.68 | $0.00 | $375.91 | $67,248.96 |
| 122 | $67,248.96 | $388.68 | $0.00 | $380.24 | $68,017.88 |
| 123 | $68,017.88 | $388.68 | $0.00 | $384.58 | $68,791.14 |
| 124 | $68,791.14 | $388.68 | $0.00 | $388.96 | $69,568.78 |
| 125 | $69,568.78 | $388.68 | $0.00 | $393.35 | $70,350.81 |
| 126 | $70,350.81 | $388.68 | $0.00 | $397.77 | $71,137.26 |
| 127 | $71,137.26 | $388.68 | $0.00 | $402.22 | $71,928.16 |
| 128 | $71,928.16 | $388.68 | $0.00 | $406.69 | $72,723.53 |
| 129 | $72,723.53 | $388.68 | $0.00 | $411.19 | $73,523.40 |
| 130 | $73,523.40 | $388.68 | $0.00 | $415.71 | $74,327.79 |
| 131 | $74,327.79 | $388.68 | $0.00 | $420.26 | $75,136.73 |
| 132 | $75,136.73 | $388.68 | $0.00 | $424.83 | $75,950.24 |
| 133 | $75,950.24 | $388.68 | $0.00 | $429.43 | $76,768.35 |
| 134 | $76,768.35 | $388.68 | $0.00 | $434.06 | $77,591.09 |
| 135 | $77,591.09 | $388.68 | $0.00 | $438.71 | $78,418.48 |
| 136 | $78,418.48 | $388.68 | $0.00 | $443.39 | $79,250.55 |
| 137 | $79,250.55 | $388.68 | $0.00 | $448.09 | $80,087.32 |
| 138 | $80,087.32 | $388.68 | $0.00 | $452.83 | $80,928.83 |
| 139 | $80,928.83 | $388.68 | $0.00 | $457.58 | $81,775.09 |
| 140 | $81,775.09 | $388.68 | $0.00 | $462.37 | $82,626.14 |
| 141 | $82,626.14 | $388.68 | $0.00 | $467.18 | $83,482.00 |
| 142 | $83,482.00 | $388.68 | $0.00 | $472.02 | $84,342.70 |
| 143 | $84,342.70 | $388.68 | $0.00 | $476.89 | $85,208.27 |
| 144 | $85,208.27 | $388.68 | $0.00 | $481.78 | $86,078.73 |
| 145 | $86,078.73 | $388.68 | $0.00 | $486.70 | $86,954.11 |
| 146 | $86,954.11 | $388.68 | $0.00 | $491.65 | $87,834.44 |
| 147 | $87,834.44 | $388.68 | $0.00 | $496.63 | $88,719.75 |
| 148 | $88,719.75 | $388.68 | $0.00 | $501.63 | $89,610.06 |
| 149 | $89,610.06 | $388.68 | $0.00 | $506.67 | $90,505.41 |
| 150 | $90,505.41 | $388.68 | $0.00 | $511.73 | $91,405.82 |
| 151 | $91,405.82 | $388.68 | $0.00 | $516.82 | $92,311.32 |
| 152 | $92,311.32 | $388.68 | $0.00 | $521.94 | $93,221.94 |
| 153 | $93,221.94 | $388.68 | $0.00 | $527.09 | $94,137.71 |
| 154 | $94,137.71 | $388.68 | $0.00 | $532.27 | $95,058.66 |
| 155 | $95,058.66 | $388.68 | $0.00 | $537.48 | $95,984.82 |
| 156 | $95,984.82 | $388.68 | $0.00 | $542.71 | $96,916.21 |
| 157 | $96,916.21 | $388.68 | $0.00 | $547.98 | $97,852.87 |
| 158 | $97,852.87 | $388.68 | $0.00 | $553.27 | $98,794.82 |
| 159 | $98,794.82 | $388.68 | $0.00 | $558.60 | $99,742.10 |
| 160 | $99,742.10 | $388.68 | $0.00 | $563.96 | $100,694.74 |
| 161 | $100,694.74 | $388.68 | $0.00 | $569.34 | $101,652.76 |
| 162 | $101,652.76 | $388.68 | $0.00 | $574.76 | $102,616.20 |
| 163 | $102,616.20 | $388.68 | $0.00 | $580.21 | $103,585.09 |
| 164 | $103,585.09 | $388.68 | $0.00 | $585.69 | $104,559.46 |
| 165 | $104,559.46 | $388.68 | $0.00 | $591.19 | $105,539.33 |
| 166 | $105,539.33 | $388.68 | $0.00 | $596.73 | $106,524.74 |
| 167 | $106,524.74 | $388.68 | $0.00 | $602.31 | $107,515.73 |
| 168 | $107,515.73 | $388.68 | $0.00 | $607.91 | $108,512.32 |
| 169 | $108,512.32 | $388.68 | $0.00 | $613.54 | $109,514.54 |
| 170 | $109,514.54 | $388.68 | $0.00 | $619.21 | $110,522.43 |
| 171 | $110,522.43 | $388.68 | $0.00 | $624.91 | $111,536.02 |
| 172 | $111,536.02 | $388.68 | $0.00 | $630.64 | $112,555.34 |
| 173 | $112,555.34 | $388.68 | $0.00 | $636.40 | $113,580.42 |
| 174 | $113,580.42 | $388.68 | $0.00 | $642.20 | $114,611.30 |
| 175 | $114,611.30 | $388.68 | $0.00 | $648.03 | $115,648.01 |
| 176 | $115,648.01 | $388.68 | $0.00 | $653.89 | $116,690.58 |
| 177 | $116,690.58 | $388.68 | $0.00 | $659.79 | $117,739.05 |
| 178 | $117,739.05 | $388.68 | $0.00 | $665.71 | $118,793.44 |
| 179 | $118,793.44 | $388.68 | $0.00 | $671.68 | $119,853.80 |
| 180 | $119,853.80 | $388.68 | $0.00 | $677.67 | $120,920.15 |
| 181 | $120,920.15 | $388.68 | $0.00 | $683.70 | $121,992.53 |
| 182 | $121,992.53 | $388.68 | $0.00 | $689.76 | $123,070.97 |
| 183 | $123,070.97 | $388.68 | $0.00 | $695.86 | $124,155.51 |
| 184 | $124,155.51 | $388.68 | $0.00 | $701.99 | $125,246.18 |
| 185 | $125,246.18 | $388.68 | $0.00 | $708.16 | $126,343.02 |
| 186 | $126,343.02 | $388.68 | $0.00 | $714.36 | $127,446.06 |
| 187 | $127,446.06 | $388.68 | $0.00 | $720.60 | $128,555.34 |
| 188 | $128,555.34 | $388.68 | $0.00 | $726.87 | $129,670.89 |
| 189 | $129,670.89 | $388.68 | $0.00 | $733.18 | $130,792.75 |
| 190 | $130,792.75 | $388.68 | $0.00 | $739.52 | $131,920.95 |
| 191 | $131,920.95 | $388.68 | $0.00 | $745.90 | $133,055.53 |
| 192 | $133,055.53 | $388.68 | $0.00 | $752.32 | $134,196.53 |
| 193 | $134,196.53 | $388.68 | $0.00 | $758.77 | $135,343.98 |
| 194 | $135,343.98 | $388.68 | $0.00 | $765.25 | $136,497.91 |
| 195 | $136,497.91 | $388.68 | $0.00 | $771.78 | $137,658.37 |
| 196 | $137,658.37 | $388.68 | $0.00 | $778.34 | $138,825.39 |
| 197 | $138,825.39 | $388.68 | $0.00 | $784.94 | $139,999.01 |
| 198 | $139,999.01 | $388.68 | $0.00 | $791.57 | $141,179.26 |
| 199 | $141,179.26 | $388.68 | $0.00 | $798.25 | $142,366.19 |
| 200 | $142,366.19 | $388.68 | $0.00 | $804.96 | $143,559.83 |
| 201 | $143,559.83 | $388.68 | $0.00 | $811.71 | $144,760.22 |
| 202 | $144,760.22 | $388.68 | $0.00 | $818.50 | $145,967.40 |
| 203 | $145,967.40 | $388.68 | $0.00 | $825.32 | $147,181.40 |
| 204 | $147,181.40 | $388.68 | $0.00 | $832.19 | $148,402.27 |
| 205 | $148,402.27 | $388.68 | $0.00 | $839.09 | $149,630.04 |
| 206 | $149,630.04 | $388.68 | $0.00 | $846.03 | $150,864.75 |
| 207 | $150,864.75 | $388.68 | $0.00 | $853.01 | $152,106.44 |
| 208 | $152,106.44 | $388.68 | $0.00 | $860.03 | $153,355.15 |
| 209 | $153,355.15 | $388.68 | $0.00 | $867.09 | $154,610.92 |
| 210 | $154,610.92 | $388.68 | $0.00 | $874.19 | $155,873.79 |
| 211 | $155,873.79 | $388.68 | $0.00 | $881.33 | $157,143.80 |
| 212 | $157,143.80 | $388.68 | $0.00 | $888.51 | $158,420.99 |
| 213 | $158,420.99 | $388.68 | $0.00 | $895.74 | $159,705.41 |
| 214 | $159,705.41 | $388.68 | $0.00 | $903.00 | $160,997.09 |
| 215 | $160,997.09 | $388.68 | $0.00 | $910.30 | $162,296.07 |
| 216 | $162,296.07 | $388.68 | $0.00 | $917.65 | $163,602.40 |
| 217 | $163,602.40 | $388.68 | $45,569.34 | $925.03 | $119,346.77 |
| 218 | $119,346.77 | $388.68 | $0.00 | $674.80 | $120,410.25 |
| 219 | $120,410.25 | $388.68 | $0.00 | $680.82 | $121,479.75 |
| 220 | $121,479.75 | $388.68 | $0.00 | $686.86 | $122,555.29 |
| 221 | $122,555.29 | $388.68 | $0.00 | $692.95 | $123,636.92 |
| 222 | $123,636.92 | $388.68 | $0.00 | $699.06 | $124,724.66 |
| 223 | $124,724.66 | $388.68 | $0.00 | $705.21 | $125,818.55 |
| 224 | $125,818.55 | $388.68 | $0.00 | $711.40 | $126,918.63 |
| 225 | $126,918.63 | $388.68 | $0.00 | $717.62 | $128,024.93 |
| 226 | $128,024.93 | $388.68 | $0.00 | $723.87 | $129,137.48 |
| 227 | $129,137.48 | $388.68 | $0.00 | $730.16 | $130,256.32 |
| 228 | $130,256.32 | $388.68 | $0.00 | $736.49 | $131,381.49 |
| 229 | $131,381.49 | $388.68 | $47,847.80 | $742.85 | $84,665.22 |
| 230 | $84,665.22 | $388.68 | $0.00 | $478.71 | $85,532.61 |
| 231 | $85,532.61 | $388.68 | $0.00 | $483.61 | $86,404.90 |
| 232 | $86,404.90 | $388.68 | $0.00 | $488.55 | $87,282.13 |
| 233 | $87,282.13 | $388.68 | $0.00 | $493.51 | $88,164.32 |
| 234 | $88,164.32 | $388.68 | $0.00 | $498.49 | $89,051.49 |
| 235 | $89,051.49 | $388.68 | $0.00 | $503.51 | $89,943.68 |
| 236 | $89,943.68 | $388.68 | $0.00 | $508.55 | $90,840.91 |
| 237 | $90,840.91 | $388.68 | $0.00 | $513.63 | $91,743.22 |
| 238 | $91,743.22 | $388.68 | $0.00 | $518.73 | $92,650.63 |
| 239 | $92,650.63 | $388.68 | $0.00 | $523.86 | $93,563.17 |
| 240 | $93,563.17 | $388.68 | $0.00 | $529.02 | $94,480.87 |
| 241 | $94,480.87 | $388.68 | $50,240.19 | $534.21 | $45,163.57 |
| 242 | $45,163.57 | $388.68 | $0.00 | $255.36 | $45,807.61 |
| 243 | $45,807.61 | $388.68 | $0.00 | $259.00 | $46,455.29 |
| 244 | $46,455.29 | $388.68 | $0.00 | $262.66 | $47,106.63 |
| 245 | $47,106.63 | $388.68 | $0.00 | $266.35 | $47,761.66 |
| 246 | $47,761.66 | $388.68 | $0.00 | $270.05 | $48,420.39 |
| 247 | $48,420.39 | $388.68 | $0.00 | $273.78 | $49,082.85 |
| 248 | $49,082.85 | $388.68 | $0.00 | $277.52 | $49,749.05 |
| 249 | $49,749.05 | $388.68 | $0.00 | $281.29 | $50,419.02 |
| 250 | $50,419.02 | $388.68 | $0.00 | $285.08 | $51,092.78 |
| 251 | $51,092.78 | $388.68 | $0.00 | $288.89 | $51,770.35 |
| 252 | $51,770.35 | $388.68 | $0.00 | $292.72 | $52,451.75 |
| 253 | $52,451.75 | $0.00 | $52,752.20 | $296.57 | ($3.88) |