| Estimated Annual Cost in 2042 | $83,231 |
| Monthly savings required | $658 |
How much will it cost to send your child to National American University Denver in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $332,923.79 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $657.79 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 | $22,185.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Denver in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $657.79 | $0.00 | $0.00 | $657.79 |
| 2 | $657.79 | $657.79 | $0.00 | $3.72 | $1,319.30 |
| 3 | $1,319.30 | $657.79 | $0.00 | $7.46 | $1,984.55 |
| 4 | $1,984.55 | $657.79 | $0.00 | $11.22 | $2,653.56 |
| 5 | $2,653.56 | $657.79 | $0.00 | $15.00 | $3,326.35 |
| 6 | $3,326.35 | $657.79 | $0.00 | $18.81 | $4,002.95 |
| 7 | $4,002.95 | $657.79 | $0.00 | $22.63 | $4,683.37 |
| 8 | $4,683.37 | $657.79 | $0.00 | $26.48 | $5,367.64 |
| 9 | $5,367.64 | $657.79 | $0.00 | $30.35 | $6,055.78 |
| 10 | $6,055.78 | $657.79 | $0.00 | $34.24 | $6,747.81 |
| 11 | $6,747.81 | $657.79 | $0.00 | $38.15 | $7,443.75 |
| 12 | $7,443.75 | $657.79 | $0.00 | $42.09 | $8,143.63 |
| 13 | $8,143.63 | $657.79 | $0.00 | $46.05 | $8,847.47 |
| 14 | $8,847.47 | $657.79 | $0.00 | $50.02 | $9,555.28 |
| 15 | $9,555.28 | $657.79 | $0.00 | $54.03 | $10,267.10 |
| 16 | $10,267.10 | $657.79 | $0.00 | $58.05 | $10,982.94 |
| 17 | $10,982.94 | $657.79 | $0.00 | $62.10 | $11,702.83 |
| 18 | $11,702.83 | $657.79 | $0.00 | $66.17 | $12,426.79 |
| 19 | $12,426.79 | $657.79 | $0.00 | $70.26 | $13,154.84 |
| 20 | $13,154.84 | $657.79 | $0.00 | $74.38 | $13,887.01 |
| 21 | $13,887.01 | $657.79 | $0.00 | $78.52 | $14,623.32 |
| 22 | $14,623.32 | $657.79 | $0.00 | $82.68 | $15,363.79 |
| 23 | $15,363.79 | $657.79 | $0.00 | $86.87 | $16,108.45 |
| 24 | $16,108.45 | $657.79 | $0.00 | $91.08 | $16,857.32 |
| 25 | $16,857.32 | $657.79 | $0.00 | $95.31 | $17,610.42 |
| 26 | $17,610.42 | $657.79 | $0.00 | $99.57 | $18,367.78 |
| 27 | $18,367.78 | $657.79 | $0.00 | $103.85 | $19,129.42 |
| 28 | $19,129.42 | $657.79 | $0.00 | $108.16 | $19,895.37 |
| 29 | $19,895.37 | $657.79 | $0.00 | $112.49 | $20,665.65 |
| 30 | $20,665.65 | $657.79 | $0.00 | $116.85 | $21,440.29 |
| 31 | $21,440.29 | $657.79 | $0.00 | $121.23 | $22,219.31 |
| 32 | $22,219.31 | $657.79 | $0.00 | $125.63 | $23,002.73 |
| 33 | $23,002.73 | $657.79 | $0.00 | $130.06 | $23,790.58 |
| 34 | $23,790.58 | $657.79 | $0.00 | $134.52 | $24,582.89 |
| 35 | $24,582.89 | $657.79 | $0.00 | $139.00 | $25,379.68 |
| 36 | $25,379.68 | $657.79 | $0.00 | $143.50 | $26,180.97 |
| 37 | $26,180.97 | $657.79 | $0.00 | $148.03 | $26,986.79 |
| 38 | $26,986.79 | $657.79 | $0.00 | $152.59 | $27,797.17 |
| 39 | $27,797.17 | $657.79 | $0.00 | $157.17 | $28,612.13 |
| 40 | $28,612.13 | $657.79 | $0.00 | $161.78 | $29,431.70 |
| 41 | $29,431.70 | $657.79 | $0.00 | $166.41 | $30,255.90 |
| 42 | $30,255.90 | $657.79 | $0.00 | $171.07 | $31,084.76 |
| 43 | $31,084.76 | $657.79 | $0.00 | $175.76 | $31,918.31 |
| 44 | $31,918.31 | $657.79 | $0.00 | $180.47 | $32,756.57 |
| 45 | $32,756.57 | $657.79 | $0.00 | $185.21 | $33,599.57 |
| 46 | $33,599.57 | $657.79 | $0.00 | $189.98 | $34,447.34 |
| 47 | $34,447.34 | $657.79 | $0.00 | $194.77 | $35,299.90 |
| 48 | $35,299.90 | $657.79 | $0.00 | $199.59 | $36,157.28 |
| 49 | $36,157.28 | $657.79 | $0.00 | $204.44 | $37,019.51 |
| 50 | $37,019.51 | $657.79 | $0.00 | $209.31 | $37,886.61 |
| 51 | $37,886.61 | $657.79 | $0.00 | $214.22 | $38,758.62 |
| 52 | $38,758.62 | $657.79 | $0.00 | $219.15 | $39,635.56 |
| 53 | $39,635.56 | $657.79 | $0.00 | $224.11 | $40,517.46 |
| 54 | $40,517.46 | $657.79 | $0.00 | $229.09 | $41,404.34 |
| 55 | $41,404.34 | $657.79 | $0.00 | $234.11 | $42,296.24 |
| 56 | $42,296.24 | $657.79 | $0.00 | $239.15 | $43,193.18 |
| 57 | $43,193.18 | $657.79 | $0.00 | $244.22 | $44,095.19 |
| 58 | $44,095.19 | $657.79 | $0.00 | $249.32 | $45,002.30 |
| 59 | $45,002.30 | $657.79 | $0.00 | $254.45 | $45,914.54 |
| 60 | $45,914.54 | $657.79 | $0.00 | $259.61 | $46,831.94 |
| 61 | $46,831.94 | $657.79 | $0.00 | $264.79 | $47,754.52 |
| 62 | $47,754.52 | $657.79 | $0.00 | $270.01 | $48,682.32 |
| 63 | $48,682.32 | $657.79 | $0.00 | $275.26 | $49,615.37 |
| 64 | $49,615.37 | $657.79 | $0.00 | $280.53 | $50,553.69 |
| 65 | $50,553.69 | $657.79 | $0.00 | $285.84 | $51,497.32 |
| 66 | $51,497.32 | $657.79 | $0.00 | $291.17 | $52,446.28 |
| 67 | $52,446.28 | $657.79 | $0.00 | $296.54 | $53,400.61 |
| 68 | $53,400.61 | $657.79 | $0.00 | $301.93 | $54,360.33 |
| 69 | $54,360.33 | $657.79 | $0.00 | $307.36 | $55,325.48 |
| 70 | $55,325.48 | $657.79 | $0.00 | $312.82 | $56,296.09 |
| 71 | $56,296.09 | $657.79 | $0.00 | $318.31 | $57,272.19 |
| 72 | $57,272.19 | $657.79 | $0.00 | $323.83 | $58,253.81 |
| 73 | $58,253.81 | $657.79 | $0.00 | $329.38 | $59,240.98 |
| 74 | $59,240.98 | $657.79 | $0.00 | $334.96 | $60,233.73 |
| 75 | $60,233.73 | $657.79 | $0.00 | $340.57 | $61,232.09 |
| 76 | $61,232.09 | $657.79 | $0.00 | $346.22 | $62,236.10 |
| 77 | $62,236.10 | $657.79 | $0.00 | $351.89 | $63,245.78 |
| 78 | $63,245.78 | $657.79 | $0.00 | $357.60 | $64,261.17 |
| 79 | $64,261.17 | $657.79 | $0.00 | $363.34 | $65,282.30 |
| 80 | $65,282.30 | $657.79 | $0.00 | $369.12 | $66,309.21 |
| 81 | $66,309.21 | $657.79 | $0.00 | $374.92 | $67,341.92 |
| 82 | $67,341.92 | $657.79 | $0.00 | $380.76 | $68,380.47 |
| 83 | $68,380.47 | $657.79 | $0.00 | $386.63 | $69,424.89 |
| 84 | $69,424.89 | $657.79 | $0.00 | $392.54 | $70,475.22 |
| 85 | $70,475.22 | $657.79 | $0.00 | $398.48 | $71,531.49 |
| 86 | $71,531.49 | $657.79 | $0.00 | $404.45 | $72,593.73 |
| 87 | $72,593.73 | $657.79 | $0.00 | $410.46 | $73,661.98 |
| 88 | $73,661.98 | $657.79 | $0.00 | $416.50 | $74,736.27 |
| 89 | $74,736.27 | $657.79 | $0.00 | $422.57 | $75,816.63 |
| 90 | $75,816.63 | $657.79 | $0.00 | $428.68 | $76,903.10 |
| 91 | $76,903.10 | $657.79 | $0.00 | $434.82 | $77,995.71 |
| 92 | $77,995.71 | $657.79 | $0.00 | $441.00 | $79,094.50 |
| 93 | $79,094.50 | $657.79 | $0.00 | $447.21 | $80,199.50 |
| 94 | $80,199.50 | $657.79 | $0.00 | $453.46 | $81,310.75 |
| 95 | $81,310.75 | $657.79 | $0.00 | $459.74 | $82,428.28 |
| 96 | $82,428.28 | $657.79 | $0.00 | $466.06 | $83,552.13 |
| 97 | $83,552.13 | $657.79 | $0.00 | $472.42 | $84,682.34 |
| 98 | $84,682.34 | $657.79 | $0.00 | $478.81 | $85,818.94 |
| 99 | $85,818.94 | $657.79 | $0.00 | $485.23 | $86,961.96 |
| 100 | $86,961.96 | $657.79 | $0.00 | $491.70 | $88,111.45 |
| 101 | $88,111.45 | $657.79 | $0.00 | $498.19 | $89,267.43 |
| 102 | $89,267.43 | $657.79 | $0.00 | $504.73 | $90,429.95 |
| 103 | $90,429.95 | $657.79 | $0.00 | $511.30 | $91,599.04 |
| 104 | $91,599.04 | $657.79 | $0.00 | $517.91 | $92,774.74 |
| 105 | $92,774.74 | $657.79 | $0.00 | $524.56 | $93,957.09 |
| 106 | $93,957.09 | $657.79 | $0.00 | $531.25 | $95,146.13 |
| 107 | $95,146.13 | $657.79 | $0.00 | $537.97 | $96,341.89 |
| 108 | $96,341.89 | $657.79 | $0.00 | $544.73 | $97,544.41 |
| 109 | $97,544.41 | $657.79 | $0.00 | $551.53 | $98,753.73 |
| 110 | $98,753.73 | $657.79 | $0.00 | $558.37 | $99,969.89 |
| 111 | $99,969.89 | $657.79 | $0.00 | $565.24 | $101,192.92 |
| 112 | $101,192.92 | $657.79 | $0.00 | $572.16 | $102,422.87 |
| 113 | $102,422.87 | $657.79 | $0.00 | $579.11 | $103,659.77 |
| 114 | $103,659.77 | $657.79 | $0.00 | $586.11 | $104,903.67 |
| 115 | $104,903.67 | $657.79 | $0.00 | $593.14 | $106,154.60 |
| 116 | $106,154.60 | $657.79 | $0.00 | $600.21 | $107,412.60 |
| 117 | $107,412.60 | $657.79 | $0.00 | $607.33 | $108,677.72 |
| 118 | $108,677.72 | $657.79 | $0.00 | $614.48 | $109,949.99 |
| 119 | $109,949.99 | $657.79 | $0.00 | $621.67 | $111,229.45 |
| 120 | $111,229.45 | $657.79 | $0.00 | $628.91 | $112,516.15 |
| 121 | $112,516.15 | $657.79 | $0.00 | $636.18 | $113,810.12 |
| 122 | $113,810.12 | $657.79 | $0.00 | $643.50 | $115,111.41 |
| 123 | $115,111.41 | $657.79 | $0.00 | $650.86 | $116,420.06 |
| 124 | $116,420.06 | $657.79 | $0.00 | $658.26 | $117,736.11 |
| 125 | $117,736.11 | $657.79 | $0.00 | $665.70 | $119,059.60 |
| 126 | $119,059.60 | $657.79 | $0.00 | $673.18 | $120,390.57 |
| 127 | $120,390.57 | $657.79 | $0.00 | $680.71 | $121,729.07 |
| 128 | $121,729.07 | $657.79 | $0.00 | $688.27 | $123,075.13 |
| 129 | $123,075.13 | $657.79 | $0.00 | $695.88 | $124,428.80 |
| 130 | $124,428.80 | $657.79 | $0.00 | $703.54 | $125,790.13 |
| 131 | $125,790.13 | $657.79 | $0.00 | $711.24 | $127,159.16 |
| 132 | $127,159.16 | $657.79 | $0.00 | $718.98 | $128,535.93 |
| 133 | $128,535.93 | $657.79 | $0.00 | $726.76 | $129,920.48 |
| 134 | $129,920.48 | $657.79 | $0.00 | $734.59 | $131,312.86 |
| 135 | $131,312.86 | $657.79 | $0.00 | $742.46 | $132,713.11 |
| 136 | $132,713.11 | $657.79 | $0.00 | $750.38 | $134,121.28 |
| 137 | $134,121.28 | $657.79 | $0.00 | $758.34 | $135,537.41 |
| 138 | $135,537.41 | $657.79 | $0.00 | $766.35 | $136,961.55 |
| 139 | $136,961.55 | $657.79 | $0.00 | $774.40 | $138,393.74 |
| 140 | $138,393.74 | $657.79 | $0.00 | $782.50 | $139,834.03 |
| 141 | $139,834.03 | $657.79 | $0.00 | $790.64 | $141,282.46 |
| 142 | $141,282.46 | $657.79 | $0.00 | $798.83 | $142,739.08 |
| 143 | $142,739.08 | $657.79 | $0.00 | $807.07 | $144,203.94 |
| 144 | $144,203.94 | $657.79 | $0.00 | $815.35 | $145,677.08 |
| 145 | $145,677.08 | $657.79 | $0.00 | $823.68 | $147,158.55 |
| 146 | $147,158.55 | $657.79 | $0.00 | $832.06 | $148,648.40 |
| 147 | $148,648.40 | $657.79 | $0.00 | $840.48 | $150,146.67 |
| 148 | $150,146.67 | $657.79 | $0.00 | $848.95 | $151,653.41 |
| 149 | $151,653.41 | $657.79 | $0.00 | $857.47 | $153,168.67 |
| 150 | $153,168.67 | $657.79 | $0.00 | $866.04 | $154,692.50 |
| 151 | $154,692.50 | $657.79 | $0.00 | $874.65 | $156,224.94 |
| 152 | $156,224.94 | $657.79 | $0.00 | $883.32 | $157,766.05 |
| 153 | $157,766.05 | $657.79 | $0.00 | $892.03 | $159,315.87 |
| 154 | $159,315.87 | $657.79 | $0.00 | $900.80 | $160,874.46 |
| 155 | $160,874.46 | $657.79 | $0.00 | $909.61 | $162,441.86 |
| 156 | $162,441.86 | $657.79 | $0.00 | $918.47 | $164,018.12 |
| 157 | $164,018.12 | $657.79 | $0.00 | $927.38 | $165,603.29 |
| 158 | $165,603.29 | $657.79 | $0.00 | $936.35 | $167,197.43 |
| 159 | $167,197.43 | $657.79 | $0.00 | $945.36 | $168,800.58 |
| 160 | $168,800.58 | $657.79 | $0.00 | $954.42 | $170,412.79 |
| 161 | $170,412.79 | $657.79 | $0.00 | $963.54 | $172,034.12 |
| 162 | $172,034.12 | $657.79 | $0.00 | $972.71 | $173,664.62 |
| 163 | $173,664.62 | $657.79 | $0.00 | $981.93 | $175,304.34 |
| 164 | $175,304.34 | $657.79 | $0.00 | $991.20 | $176,953.33 |
| 165 | $176,953.33 | $657.79 | $0.00 | $1,000.52 | $178,611.64 |
| 166 | $178,611.64 | $657.79 | $0.00 | $1,009.90 | $180,279.33 |
| 167 | $180,279.33 | $657.79 | $0.00 | $1,019.33 | $181,956.45 |
| 168 | $181,956.45 | $657.79 | $0.00 | $1,028.81 | $183,643.05 |
| 169 | $183,643.05 | $657.79 | $0.00 | $1,038.34 | $185,339.18 |
| 170 | $185,339.18 | $657.79 | $0.00 | $1,047.93 | $187,044.90 |
| 171 | $187,044.90 | $657.79 | $0.00 | $1,057.58 | $188,760.27 |
| 172 | $188,760.27 | $657.79 | $0.00 | $1,067.28 | $190,485.34 |
| 173 | $190,485.34 | $657.79 | $0.00 | $1,077.03 | $192,220.16 |
| 174 | $192,220.16 | $657.79 | $0.00 | $1,086.84 | $193,964.79 |
| 175 | $193,964.79 | $657.79 | $0.00 | $1,096.71 | $195,719.29 |
| 176 | $195,719.29 | $657.79 | $0.00 | $1,106.63 | $197,483.71 |
| 177 | $197,483.71 | $657.79 | $0.00 | $1,116.60 | $199,258.10 |
| 178 | $199,258.10 | $657.79 | $0.00 | $1,126.63 | $201,042.52 |
| 179 | $201,042.52 | $657.79 | $0.00 | $1,136.72 | $202,837.03 |
| 180 | $202,837.03 | $657.79 | $0.00 | $1,146.87 | $204,641.69 |
| 181 | $204,641.69 | $657.79 | $0.00 | $1,157.07 | $206,456.55 |
| 182 | $206,456.55 | $657.79 | $0.00 | $1,167.34 | $208,281.68 |
| 183 | $208,281.68 | $657.79 | $0.00 | $1,177.65 | $210,117.12 |
| 184 | $210,117.12 | $657.79 | $0.00 | $1,188.03 | $211,962.94 |
| 185 | $211,962.94 | $657.79 | $0.00 | $1,198.47 | $213,819.20 |
| 186 | $213,819.20 | $657.79 | $0.00 | $1,208.96 | $215,685.95 |
| 187 | $215,685.95 | $657.79 | $0.00 | $1,219.52 | $217,563.26 |
| 188 | $217,563.26 | $657.79 | $0.00 | $1,230.13 | $219,451.18 |
| 189 | $219,451.18 | $657.79 | $0.00 | $1,240.81 | $221,349.78 |
| 190 | $221,349.78 | $657.79 | $0.00 | $1,251.54 | $223,259.11 |
| 191 | $223,259.11 | $657.79 | $0.00 | $1,262.34 | $225,179.24 |
| 192 | $225,179.24 | $657.79 | $0.00 | $1,273.20 | $227,110.23 |
| 193 | $227,110.23 | $657.79 | $0.00 | $1,284.11 | $229,052.13 |
| 194 | $229,052.13 | $657.79 | $0.00 | $1,295.09 | $231,005.01 |
| 195 | $231,005.01 | $657.79 | $0.00 | $1,306.14 | $232,968.94 |
| 196 | $232,968.94 | $657.79 | $0.00 | $1,317.24 | $234,943.97 |
| 197 | $234,943.97 | $657.79 | $0.00 | $1,328.41 | $236,930.17 |
| 198 | $236,930.17 | $657.79 | $0.00 | $1,339.64 | $238,927.60 |
| 199 | $238,927.60 | $657.79 | $0.00 | $1,350.93 | $240,936.32 |
| 200 | $240,936.32 | $657.79 | $0.00 | $1,362.29 | $242,956.40 |
| 201 | $242,956.40 | $657.79 | $0.00 | $1,373.71 | $244,987.90 |
| 202 | $244,987.90 | $657.79 | $0.00 | $1,385.20 | $247,030.89 |
| 203 | $247,030.89 | $657.79 | $0.00 | $1,396.75 | $249,085.43 |
| 204 | $249,085.43 | $657.79 | $0.00 | $1,408.37 | $251,151.59 |
| 205 | $251,151.59 | $657.79 | $0.00 | $1,420.05 | $253,229.43 |
| 206 | $253,229.43 | $657.79 | $0.00 | $1,431.80 | $255,319.02 |
| 207 | $255,319.02 | $657.79 | $0.00 | $1,443.61 | $257,420.42 |
| 208 | $257,420.42 | $657.79 | $0.00 | $1,455.49 | $259,533.70 |
| 209 | $259,533.70 | $657.79 | $0.00 | $1,467.44 | $261,658.93 |
| 210 | $261,658.93 | $657.79 | $0.00 | $1,479.46 | $263,796.18 |
| 211 | $263,796.18 | $657.79 | $0.00 | $1,491.54 | $265,945.51 |
| 212 | $265,945.51 | $657.79 | $0.00 | $1,503.69 | $268,106.99 |
| 213 | $268,106.99 | $657.79 | $0.00 | $1,515.92 | $270,280.70 |
| 214 | $270,280.70 | $657.79 | $0.00 | $1,528.21 | $272,466.70 |
| 215 | $272,466.70 | $657.79 | $0.00 | $1,540.57 | $274,665.06 |
| 216 | $274,665.06 | $657.79 | $0.00 | $1,553.00 | $276,875.85 |
| 217 | $276,875.85 | $657.79 | $74,983.80 | $1,565.50 | $204,115.34 |
| 218 | $204,115.34 | $657.79 | $0.00 | $1,154.10 | $205,927.23 |
| 219 | $205,927.23 | $657.79 | $0.00 | $1,164.34 | $207,749.36 |
| 220 | $207,749.36 | $657.79 | $0.00 | $1,174.65 | $209,581.80 |
| 221 | $209,581.80 | $657.79 | $0.00 | $1,185.01 | $211,424.60 |
| 222 | $211,424.60 | $657.79 | $0.00 | $1,195.43 | $213,277.82 |
| 223 | $213,277.82 | $657.79 | $0.00 | $1,205.90 | $215,141.51 |
| 224 | $215,141.51 | $657.79 | $0.00 | $1,216.44 | $217,015.74 |
| 225 | $217,015.74 | $657.79 | $0.00 | $1,227.04 | $218,900.57 |
| 226 | $218,900.57 | $657.79 | $0.00 | $1,237.70 | $220,796.06 |
| 227 | $220,796.06 | $657.79 | $0.00 | $1,248.41 | $222,702.26 |
| 228 | $222,702.26 | $657.79 | $0.00 | $1,259.19 | $224,619.24 |
| 229 | $224,619.24 | $657.79 | $80,232.66 | $1,270.03 | $146,314.40 |
| 230 | $146,314.40 | $657.79 | $0.00 | $827.28 | $147,799.47 |
| 231 | $147,799.47 | $657.79 | $0.00 | $835.68 | $149,292.94 |
| 232 | $149,292.94 | $657.79 | $0.00 | $844.12 | $150,794.85 |
| 233 | $150,794.85 | $657.79 | $0.00 | $852.62 | $152,305.26 |
| 234 | $152,305.26 | $657.79 | $0.00 | $861.16 | $153,824.21 |
| 235 | $153,824.21 | $657.79 | $0.00 | $869.74 | $155,351.74 |
| 236 | $155,351.74 | $657.79 | $0.00 | $878.38 | $156,887.91 |
| 237 | $156,887.91 | $657.79 | $0.00 | $887.07 | $158,432.77 |
| 238 | $158,432.77 | $657.79 | $0.00 | $895.80 | $159,986.36 |
| 239 | $159,986.36 | $657.79 | $0.00 | $904.59 | $161,548.74 |
| 240 | $161,548.74 | $657.79 | $0.00 | $913.42 | $163,119.95 |
| 241 | $163,119.95 | $657.79 | $85,848.95 | $922.30 | $78,851.09 |
| 242 | $78,851.09 | $657.79 | $0.00 | $445.84 | $79,954.72 |
| 243 | $79,954.72 | $657.79 | $0.00 | $452.08 | $81,064.59 |
| 244 | $81,064.59 | $657.79 | $0.00 | $458.35 | $82,180.73 |
| 245 | $82,180.73 | $657.79 | $0.00 | $464.66 | $83,303.18 |
| 246 | $83,303.18 | $657.79 | $0.00 | $471.01 | $84,431.98 |
| 247 | $84,431.98 | $657.79 | $0.00 | $477.39 | $85,567.16 |
| 248 | $85,567.16 | $657.79 | $0.00 | $483.81 | $86,708.76 |
| 249 | $86,708.76 | $657.79 | $0.00 | $490.26 | $87,856.81 |
| 250 | $87,856.81 | $657.79 | $0.00 | $496.76 | $89,011.36 |
| 251 | $89,011.36 | $657.79 | $0.00 | $503.28 | $90,172.43 |
| 252 | $90,172.43 | $657.79 | $0.00 | $509.85 | $91,340.07 |
| 253 | $91,340.07 | $0.00 | $91,858.38 | $516.45 | -$1.86 |