How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $61,513 |
| Monthly savings required | $487 |
How much will it cost to send your child to National American University Colorado Springs South in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $246,053.89 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $486.93 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 | $23,721.00 |
| 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 National American University Colorado Springs South in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $486.93 | $0.00 | $0.00 | $486.93 |
| 2 | $486.93 | $486.93 | $0.00 | $2.75 | $976.61 |
| 3 | $976.61 | $486.93 | $0.00 | $5.52 | $1,469.06 |
| 4 | $1,469.06 | $486.93 | $0.00 | $8.31 | $1,964.30 |
| 5 | $1,964.30 | $486.93 | $0.00 | $11.11 | $2,462.34 |
| 6 | $2,462.34 | $486.93 | $0.00 | $13.92 | $2,963.19 |
| 7 | $2,963.19 | $486.93 | $0.00 | $16.75 | $3,466.87 |
| 8 | $3,466.87 | $486.93 | $0.00 | $19.60 | $3,973.40 |
| 9 | $3,973.40 | $486.93 | $0.00 | $22.47 | $4,482.80 |
| 10 | $4,482.80 | $486.93 | $0.00 | $25.35 | $4,995.08 |
| 11 | $4,995.08 | $486.93 | $0.00 | $28.24 | $5,510.25 |
| 12 | $5,510.25 | $486.93 | $0.00 | $31.16 | $6,028.34 |
| 13 | $6,028.34 | $486.93 | $0.00 | $34.09 | $6,549.36 |
| 14 | $6,549.36 | $486.93 | $0.00 | $37.03 | $7,073.32 |
| 15 | $7,073.32 | $486.93 | $0.00 | $39.99 | $7,600.24 |
| 16 | $7,600.24 | $486.93 | $0.00 | $42.97 | $8,130.14 |
| 17 | $8,130.14 | $486.93 | $0.00 | $45.97 | $8,663.04 |
| 18 | $8,663.04 | $486.93 | $0.00 | $48.98 | $9,198.95 |
| 19 | $9,198.95 | $486.93 | $0.00 | $52.01 | $9,737.89 |
| 20 | $9,737.89 | $486.93 | $0.00 | $55.06 | $10,279.88 |
| 21 | $10,279.88 | $486.93 | $0.00 | $58.12 | $10,824.93 |
| 22 | $10,824.93 | $486.93 | $0.00 | $61.21 | $11,373.07 |
| 23 | $11,373.07 | $486.93 | $0.00 | $64.30 | $11,924.30 |
| 24 | $11,924.30 | $486.93 | $0.00 | $67.42 | $12,478.65 |
| 25 | $12,478.65 | $486.93 | $0.00 | $70.56 | $13,036.14 |
| 26 | $13,036.14 | $486.93 | $0.00 | $73.71 | $13,596.78 |
| 27 | $13,596.78 | $486.93 | $0.00 | $76.88 | $14,160.59 |
| 28 | $14,160.59 | $486.93 | $0.00 | $80.07 | $14,727.59 |
| 29 | $14,727.59 | $486.93 | $0.00 | $83.27 | $15,297.79 |
| 30 | $15,297.79 | $486.93 | $0.00 | $86.50 | $15,871.22 |
| 31 | $15,871.22 | $486.93 | $0.00 | $89.74 | $16,447.89 |
| 32 | $16,447.89 | $486.93 | $0.00 | $93.00 | $17,027.82 |
| 33 | $17,027.82 | $486.93 | $0.00 | $96.28 | $17,611.03 |
| 34 | $17,611.03 | $486.93 | $0.00 | $99.58 | $18,197.54 |
| 35 | $18,197.54 | $486.93 | $0.00 | $102.89 | $18,787.36 |
| 36 | $18,787.36 | $486.93 | $0.00 | $106.23 | $19,380.52 |
| 37 | $19,380.52 | $486.93 | $0.00 | $109.58 | $19,977.03 |
| 38 | $19,977.03 | $486.93 | $0.00 | $112.95 | $20,576.91 |
| 39 | $20,576.91 | $486.93 | $0.00 | $116.34 | $21,180.18 |
| 40 | $21,180.18 | $486.93 | $0.00 | $119.76 | $21,786.87 |
| 41 | $21,786.87 | $486.93 | $0.00 | $123.19 | $22,396.99 |
| 42 | $22,396.99 | $486.93 | $0.00 | $126.64 | $23,010.56 |
| 43 | $23,010.56 | $486.93 | $0.00 | $130.11 | $23,627.60 |
| 44 | $23,627.60 | $486.93 | $0.00 | $133.59 | $24,248.12 |
| 45 | $24,248.12 | $486.93 | $0.00 | $137.10 | $24,872.15 |
| 46 | $24,872.15 | $486.93 | $0.00 | $140.63 | $25,499.71 |
| 47 | $25,499.71 | $486.93 | $0.00 | $144.18 | $26,130.82 |
| 48 | $26,130.82 | $486.93 | $0.00 | $147.75 | $26,765.50 |
| 49 | $26,765.50 | $486.93 | $0.00 | $151.34 | $27,403.77 |
| 50 | $27,403.77 | $486.93 | $0.00 | $154.94 | $28,045.64 |
| 51 | $28,045.64 | $486.93 | $0.00 | $158.57 | $28,691.14 |
| 52 | $28,691.14 | $486.93 | $0.00 | $162.22 | $29,340.29 |
| 53 | $29,340.29 | $486.93 | $0.00 | $165.89 | $29,993.11 |
| 54 | $29,993.11 | $486.93 | $0.00 | $169.59 | $30,649.63 |
| 55 | $30,649.63 | $486.93 | $0.00 | $173.30 | $31,309.86 |
| 56 | $31,309.86 | $486.93 | $0.00 | $177.03 | $31,973.82 |
| 57 | $31,973.82 | $486.93 | $0.00 | $180.78 | $32,641.53 |
| 58 | $32,641.53 | $486.93 | $0.00 | $184.56 | $33,313.02 |
| 59 | $33,313.02 | $486.93 | $0.00 | $188.36 | $33,988.31 |
| 60 | $33,988.31 | $486.93 | $0.00 | $192.17 | $34,667.41 |
| 61 | $34,667.41 | $486.93 | $0.00 | $196.01 | $35,350.35 |
| 62 | $35,350.35 | $486.93 | $0.00 | $199.88 | $36,037.16 |
| 63 | $36,037.16 | $486.93 | $0.00 | $203.76 | $36,727.85 |
| 64 | $36,727.85 | $486.93 | $0.00 | $207.66 | $37,422.44 |
| 65 | $37,422.44 | $486.93 | $0.00 | $211.59 | $38,120.96 |
| 66 | $38,120.96 | $486.93 | $0.00 | $215.54 | $38,823.43 |
| 67 | $38,823.43 | $486.93 | $0.00 | $219.51 | $39,529.87 |
| 68 | $39,529.87 | $486.93 | $0.00 | $223.51 | $40,240.31 |
| 69 | $40,240.31 | $486.93 | $0.00 | $227.52 | $40,954.76 |
| 70 | $40,954.76 | $486.93 | $0.00 | $231.56 | $41,673.25 |
| 71 | $41,673.25 | $486.93 | $0.00 | $235.63 | $42,395.81 |
| 72 | $42,395.81 | $486.93 | $0.00 | $239.71 | $43,122.45 |
| 73 | $43,122.45 | $486.93 | $0.00 | $243.82 | $43,853.20 |
| 74 | $43,853.20 | $486.93 | $0.00 | $247.95 | $44,588.08 |
| 75 | $44,588.08 | $486.93 | $0.00 | $252.11 | $45,327.12 |
| 76 | $45,327.12 | $486.93 | $0.00 | $256.29 | $46,070.34 |
| 77 | $46,070.34 | $486.93 | $0.00 | $260.49 | $46,817.76 |
| 78 | $46,817.76 | $486.93 | $0.00 | $264.71 | $47,569.40 |
| 79 | $47,569.40 | $486.93 | $0.00 | $268.96 | $48,325.29 |
| 80 | $48,325.29 | $486.93 | $0.00 | $273.24 | $49,085.46 |
| 81 | $49,085.46 | $486.93 | $0.00 | $277.54 | $49,849.93 |
| 82 | $49,849.93 | $486.93 | $0.00 | $281.86 | $50,618.72 |
| 83 | $50,618.72 | $486.93 | $0.00 | $286.21 | $51,391.86 |
| 84 | $51,391.86 | $486.93 | $0.00 | $290.58 | $52,169.37 |
| 85 | $52,169.37 | $486.93 | $0.00 | $294.97 | $52,951.27 |
| 86 | $52,951.27 | $486.93 | $0.00 | $299.39 | $53,737.59 |
| 87 | $53,737.59 | $486.93 | $0.00 | $303.84 | $54,528.36 |
| 88 | $54,528.36 | $486.93 | $0.00 | $308.31 | $55,323.60 |
| 89 | $55,323.60 | $486.93 | $0.00 | $312.81 | $56,123.34 |
| 90 | $56,123.34 | $486.93 | $0.00 | $317.33 | $56,927.60 |
| 91 | $56,927.60 | $486.93 | $0.00 | $321.88 | $57,736.41 |
| 92 | $57,736.41 | $486.93 | $0.00 | $326.45 | $58,549.79 |
| 93 | $58,549.79 | $486.93 | $0.00 | $331.05 | $59,367.77 |
| 94 | $59,367.77 | $486.93 | $0.00 | $335.67 | $60,190.37 |
| 95 | $60,190.37 | $486.93 | $0.00 | $340.33 | $61,017.63 |
| 96 | $61,017.63 | $486.93 | $0.00 | $345.00 | $61,849.56 |
| 97 | $61,849.56 | $486.93 | $0.00 | $349.71 | $62,686.20 |
| 98 | $62,686.20 | $486.93 | $0.00 | $354.44 | $63,527.57 |
| 99 | $63,527.57 | $486.93 | $0.00 | $359.19 | $64,373.69 |
| 100 | $64,373.69 | $486.93 | $0.00 | $363.98 | $65,224.60 |
| 101 | $65,224.60 | $486.93 | $0.00 | $368.79 | $66,080.32 |
| 102 | $66,080.32 | $486.93 | $0.00 | $373.63 | $66,940.88 |
| 103 | $66,940.88 | $486.93 | $0.00 | $378.49 | $67,806.30 |
| 104 | $67,806.30 | $486.93 | $0.00 | $383.39 | $68,676.62 |
| 105 | $68,676.62 | $486.93 | $0.00 | $388.31 | $69,551.86 |
| 106 | $69,551.86 | $486.93 | $0.00 | $393.26 | $70,432.05 |
| 107 | $70,432.05 | $486.93 | $0.00 | $398.23 | $71,317.21 |
| 108 | $71,317.21 | $486.93 | $0.00 | $403.24 | $72,207.38 |
| 109 | $72,207.38 | $486.93 | $0.00 | $408.27 | $73,102.58 |
| 110 | $73,102.58 | $486.93 | $0.00 | $413.33 | $74,002.84 |
| 111 | $74,002.84 | $486.93 | $0.00 | $418.42 | $74,908.19 |
| 112 | $74,908.19 | $486.93 | $0.00 | $423.54 | $75,818.66 |
| 113 | $75,818.66 | $486.93 | $0.00 | $428.69 | $76,734.28 |
| 114 | $76,734.28 | $486.93 | $0.00 | $433.87 | $77,655.08 |
| 115 | $77,655.08 | $486.93 | $0.00 | $439.07 | $78,581.08 |
| 116 | $78,581.08 | $486.93 | $0.00 | $444.31 | $79,512.32 |
| 117 | $79,512.32 | $486.93 | $0.00 | $449.57 | $80,448.82 |
| 118 | $80,448.82 | $486.93 | $0.00 | $454.87 | $81,390.62 |
| 119 | $81,390.62 | $486.93 | $0.00 | $460.19 | $82,337.74 |
| 120 | $82,337.74 | $486.93 | $0.00 | $465.55 | $83,290.22 |
| 121 | $83,290.22 | $486.93 | $0.00 | $470.94 | $84,248.09 |
| 122 | $84,248.09 | $486.93 | $0.00 | $476.35 | $85,211.37 |
| 123 | $85,211.37 | $486.93 | $0.00 | $481.80 | $86,180.10 |
| 124 | $86,180.10 | $486.93 | $0.00 | $487.27 | $87,154.30 |
| 125 | $87,154.30 | $486.93 | $0.00 | $492.78 | $88,134.01 |
| 126 | $88,134.01 | $486.93 | $0.00 | $498.32 | $89,119.26 |
| 127 | $89,119.26 | $486.93 | $0.00 | $503.89 | $90,110.08 |
| 128 | $90,110.08 | $486.93 | $0.00 | $509.50 | $91,106.51 |
| 129 | $91,106.51 | $486.93 | $0.00 | $515.13 | $92,108.57 |
| 130 | $92,108.57 | $486.93 | $0.00 | $520.80 | $93,116.30 |
| 131 | $93,116.30 | $486.93 | $0.00 | $526.49 | $94,129.72 |
| 132 | $94,129.72 | $486.93 | $0.00 | $532.22 | $95,148.87 |
| 133 | $95,148.87 | $486.93 | $0.00 | $537.99 | $96,173.79 |
| 134 | $96,173.79 | $486.93 | $0.00 | $543.78 | $97,204.50 |
| 135 | $97,204.50 | $486.93 | $0.00 | $549.61 | $98,241.04 |
| 136 | $98,241.04 | $486.93 | $0.00 | $555.47 | $99,283.44 |
| 137 | $99,283.44 | $486.93 | $0.00 | $561.36 | $100,331.73 |
| 138 | $100,331.73 | $486.93 | $0.00 | $567.29 | $101,385.95 |
| 139 | $101,385.95 | $486.93 | $0.00 | $573.25 | $102,446.13 |
| 140 | $102,446.13 | $486.93 | $0.00 | $579.25 | $103,512.31 |
| 141 | $103,512.31 | $486.93 | $0.00 | $585.27 | $104,584.51 |
| 142 | $104,584.51 | $486.93 | $0.00 | $591.34 | $105,662.78 |
| 143 | $105,662.78 | $486.93 | $0.00 | $597.43 | $106,747.14 |
| 144 | $106,747.14 | $486.93 | $0.00 | $603.56 | $107,837.63 |
| 145 | $107,837.63 | $486.93 | $0.00 | $609.73 | $108,934.29 |
| 146 | $108,934.29 | $486.93 | $0.00 | $615.93 | $110,037.15 |
| 147 | $110,037.15 | $486.93 | $0.00 | $622.17 | $111,146.25 |
| 148 | $111,146.25 | $486.93 | $0.00 | $628.44 | $112,261.62 |
| 149 | $112,261.62 | $486.93 | $0.00 | $634.74 | $113,383.29 |
| 150 | $113,383.29 | $486.93 | $0.00 | $641.09 | $114,511.31 |
| 151 | $114,511.31 | $486.93 | $0.00 | $647.46 | $115,645.70 |
| 152 | $115,645.70 | $486.93 | $0.00 | $653.88 | $116,786.51 |
| 153 | $116,786.51 | $486.93 | $0.00 | $660.33 | $117,933.77 |
| 154 | $117,933.77 | $486.93 | $0.00 | $666.81 | $119,087.51 |
| 155 | $119,087.51 | $486.93 | $0.00 | $673.34 | $120,247.78 |
| 156 | $120,247.78 | $486.93 | $0.00 | $679.90 | $121,414.61 |
| 157 | $121,414.61 | $486.93 | $0.00 | $686.50 | $122,588.04 |
| 158 | $122,588.04 | $486.93 | $0.00 | $693.13 | $123,768.10 |
| 159 | $123,768.10 | $486.93 | $0.00 | $699.80 | $124,954.83 |
| 160 | $124,954.83 | $486.93 | $0.00 | $706.51 | $126,148.27 |
| 161 | $126,148.27 | $486.93 | $0.00 | $713.26 | $127,348.46 |
| 162 | $127,348.46 | $486.93 | $0.00 | $720.05 | $128,555.44 |
| 163 | $128,555.44 | $486.93 | $0.00 | $726.87 | $129,769.24 |
| 164 | $129,769.24 | $486.93 | $0.00 | $733.73 | $130,989.90 |
| 165 | $130,989.90 | $486.93 | $0.00 | $740.64 | $132,217.47 |
| 166 | $132,217.47 | $486.93 | $0.00 | $747.58 | $133,451.98 |
| 167 | $133,451.98 | $486.93 | $0.00 | $754.56 | $134,693.47 |
| 168 | $134,693.47 | $486.93 | $0.00 | $761.58 | $135,941.98 |
| 169 | $135,941.98 | $486.93 | $0.00 | $768.64 | $137,197.55 |
| 170 | $137,197.55 | $486.93 | $0.00 | $775.73 | $138,460.21 |
| 171 | $138,460.21 | $486.93 | $0.00 | $782.87 | $139,730.01 |
| 172 | $139,730.01 | $486.93 | $0.00 | $790.05 | $141,006.99 |
| 173 | $141,006.99 | $486.93 | $0.00 | $797.27 | $142,291.19 |
| 174 | $142,291.19 | $486.93 | $0.00 | $804.54 | $143,582.66 |
| 175 | $143,582.66 | $486.93 | $0.00 | $811.84 | $144,881.43 |
| 176 | $144,881.43 | $486.93 | $0.00 | $819.18 | $146,187.54 |
| 177 | $146,187.54 | $486.93 | $0.00 | $826.57 | $147,501.04 |
| 178 | $147,501.04 | $486.93 | $0.00 | $833.99 | $148,821.96 |
| 179 | $148,821.96 | $486.93 | $0.00 | $841.46 | $150,150.35 |
| 180 | $150,150.35 | $486.93 | $0.00 | $848.97 | $151,486.25 |
| 181 | $151,486.25 | $486.93 | $0.00 | $856.53 | $152,829.71 |
| 182 | $152,829.71 | $486.93 | $0.00 | $864.12 | $154,180.76 |
| 183 | $154,180.76 | $486.93 | $0.00 | $871.76 | $155,539.45 |
| 184 | $155,539.45 | $486.93 | $0.00 | $879.44 | $156,905.82 |
| 185 | $156,905.82 | $486.93 | $0.00 | $887.17 | $158,279.92 |
| 186 | $158,279.92 | $486.93 | $0.00 | $894.94 | $159,661.79 |
| 187 | $159,661.79 | $486.93 | $0.00 | $902.75 | $161,051.47 |
| 188 | $161,051.47 | $486.93 | $0.00 | $910.61 | $162,449.01 |
| 189 | $162,449.01 | $486.93 | $0.00 | $918.51 | $163,854.45 |
| 190 | $163,854.45 | $486.93 | $0.00 | $926.46 | $165,267.84 |
| 191 | $165,267.84 | $486.93 | $0.00 | $934.45 | $166,689.22 |
| 192 | $166,689.22 | $486.93 | $0.00 | $942.49 | $168,118.64 |
| 193 | $168,118.64 | $486.93 | $0.00 | $950.57 | $169,556.14 |
| 194 | $169,556.14 | $486.93 | $0.00 | $958.70 | $171,001.77 |
| 195 | $171,001.77 | $486.93 | $0.00 | $966.87 | $172,455.57 |
| 196 | $172,455.57 | $486.93 | $0.00 | $975.09 | $173,917.59 |
| 197 | $173,917.59 | $486.93 | $0.00 | $983.36 | $175,387.88 |
| 198 | $175,387.88 | $486.93 | $0.00 | $991.67 | $176,866.48 |
| 199 | $176,866.48 | $486.93 | $0.00 | $1,000.03 | $178,353.44 |
| 200 | $178,353.44 | $486.93 | $0.00 | $1,008.44 | $179,848.81 |
| 201 | $179,848.81 | $486.93 | $0.00 | $1,016.89 | $181,352.63 |
| 202 | $181,352.63 | $486.93 | $0.00 | $1,025.39 | $182,864.95 |
| 203 | $182,864.95 | $486.93 | $0.00 | $1,033.95 | $184,385.83 |
| 204 | $184,385.83 | $486.93 | $0.00 | $1,042.54 | $185,915.30 |
| 205 | $185,915.30 | $486.93 | $0.00 | $1,051.19 | $187,453.42 |
| 206 | $187,453.42 | $486.93 | $0.00 | $1,059.89 | $189,000.24 |
| 207 | $189,000.24 | $486.93 | $0.00 | $1,068.63 | $190,555.80 |
| 208 | $190,555.80 | $486.93 | $0.00 | $1,077.43 | $192,120.16 |
| 209 | $192,120.16 | $486.93 | $0.00 | $1,086.28 | $193,693.37 |
| 210 | $193,693.37 | $486.93 | $0.00 | $1,095.17 | $195,275.47 |
| 211 | $195,275.47 | $486.93 | $0.00 | $1,104.12 | $196,866.52 |
| 212 | $196,866.52 | $486.93 | $0.00 | $1,113.11 | $198,466.56 |
| 213 | $198,466.56 | $486.93 | $0.00 | $1,122.16 | $200,075.65 |
| 214 | $200,075.65 | $486.93 | $0.00 | $1,131.26 | $201,693.84 |
| 215 | $201,693.84 | $486.93 | $0.00 | $1,140.41 | $203,321.18 |
| 216 | $203,321.18 | $486.93 | $0.00 | $1,149.61 | $204,957.72 |
| 217 | $204,957.72 | $486.93 | $57,087.41 | $1,158.86 | $149,516.10 |
| 218 | $149,516.10 | $486.93 | $0.00 | $845.39 | $150,848.42 |
| 219 | $150,848.42 | $486.93 | $0.00 | $852.92 | $152,188.27 |
| 220 | $152,188.27 | $486.93 | $0.00 | $860.49 | $153,535.69 |
| 221 | $153,535.69 | $486.93 | $0.00 | $868.11 | $154,890.73 |
| 222 | $154,890.73 | $486.93 | $0.00 | $875.77 | $156,253.43 |
| 223 | $156,253.43 | $486.93 | $0.00 | $883.48 | $157,623.84 |
| 224 | $157,623.84 | $486.93 | $0.00 | $891.23 | $159,002.00 |
| 225 | $159,002.00 | $486.93 | $0.00 | $899.02 | $160,387.95 |
| 226 | $160,387.95 | $486.93 | $0.00 | $906.86 | $161,781.74 |
| 227 | $161,781.74 | $486.93 | $0.00 | $914.74 | $163,183.41 |
| 228 | $163,183.41 | $486.93 | $0.00 | $922.66 | $164,593.00 |
| 229 | $164,593.00 | $486.93 | $59,941.79 | $930.63 | $106,068.77 |
| 230 | $106,068.77 | $486.93 | $0.00 | $599.73 | $107,155.43 |
| 231 | $107,155.43 | $486.93 | $0.00 | $605.87 | $108,248.23 |
| 232 | $108,248.23 | $486.93 | $0.00 | $612.05 | $109,347.21 |
| 233 | $109,347.21 | $486.93 | $0.00 | $618.27 | $110,452.41 |
| 234 | $110,452.41 | $486.93 | $0.00 | $624.51 | $111,563.85 |
| 235 | $111,563.85 | $486.93 | $0.00 | $630.80 | $112,681.58 |
| 236 | $112,681.58 | $486.93 | $0.00 | $637.12 | $113,805.63 |
| 237 | $113,805.63 | $486.93 | $0.00 | $643.47 | $114,936.03 |
| 238 | $114,936.03 | $486.93 | $0.00 | $649.87 | $116,072.83 |
| 239 | $116,072.83 | $486.93 | $0.00 | $656.29 | $117,216.05 |
| 240 | $117,216.05 | $486.93 | $0.00 | $662.76 | $118,365.74 |
| 241 | $118,365.74 | $486.93 | $62,938.87 | $669.26 | $56,583.06 |
| 242 | $56,583.06 | $486.93 | $0.00 | $319.93 | $57,389.92 |
| 243 | $57,389.92 | $486.93 | $0.00 | $324.49 | $58,201.34 |
| 244 | $58,201.34 | $486.93 | $0.00 | $329.08 | $59,017.35 |
| 245 | $59,017.35 | $486.93 | $0.00 | $333.69 | $59,837.97 |
| 246 | $59,837.97 | $486.93 | $0.00 | $338.33 | $60,663.23 |
| 247 | $60,663.23 | $486.93 | $0.00 | $343.00 | $61,493.16 |
| 248 | $61,493.16 | $486.93 | $0.00 | $347.69 | $62,327.78 |
| 249 | $62,327.78 | $486.93 | $0.00 | $352.41 | $63,167.12 |
| 250 | $63,167.12 | $486.93 | $0.00 | $357.16 | $64,011.21 |
| 251 | $64,011.21 | $486.93 | $0.00 | $361.93 | $64,860.07 |
| 252 | $64,860.07 | $486.93 | $0.00 | $366.73 | $65,713.73 |
| 253 | $65,713.73 | $0.00 | $66,085.82 | $371.55 | ($0.54) |