How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $60,977 |
| Monthly savings required | $483 |
How much will it cost to send your child to National American University Roseville in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $243,906.72 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $482.69 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 | $23,514.00 |
| 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 Roseville in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $482.69 | $0.00 | $0.00 | $482.69 |
| 2 | $482.69 | $482.69 | $0.00 | $2.73 | $968.11 |
| 3 | $968.11 | $482.69 | $0.00 | $5.47 | $1,456.27 |
| 4 | $1,456.27 | $482.69 | $0.00 | $8.23 | $1,947.19 |
| 5 | $1,947.19 | $482.69 | $0.00 | $11.01 | $2,440.89 |
| 6 | $2,440.89 | $482.69 | $0.00 | $13.80 | $2,937.38 |
| 7 | $2,937.38 | $482.69 | $0.00 | $16.61 | $3,436.68 |
| 8 | $3,436.68 | $482.69 | $0.00 | $19.43 | $3,938.80 |
| 9 | $3,938.80 | $482.69 | $0.00 | $22.27 | $4,443.76 |
| 10 | $4,443.76 | $482.69 | $0.00 | $25.13 | $4,951.58 |
| 11 | $4,951.58 | $482.69 | $0.00 | $28.00 | $5,462.27 |
| 12 | $5,462.27 | $482.69 | $0.00 | $30.88 | $5,975.84 |
| 13 | $5,975.84 | $482.69 | $0.00 | $33.79 | $6,492.32 |
| 14 | $6,492.32 | $482.69 | $0.00 | $36.71 | $7,011.72 |
| 15 | $7,011.72 | $482.69 | $0.00 | $39.65 | $7,534.06 |
| 16 | $7,534.06 | $482.69 | $0.00 | $42.60 | $8,059.35 |
| 17 | $8,059.35 | $482.69 | $0.00 | $45.57 | $8,587.61 |
| 18 | $8,587.61 | $482.69 | $0.00 | $48.56 | $9,118.86 |
| 19 | $9,118.86 | $482.69 | $0.00 | $51.56 | $9,653.11 |
| 20 | $9,653.11 | $482.69 | $0.00 | $54.58 | $10,190.38 |
| 21 | $10,190.38 | $482.69 | $0.00 | $57.62 | $10,730.69 |
| 22 | $10,730.69 | $482.69 | $0.00 | $60.67 | $11,274.05 |
| 23 | $11,274.05 | $482.69 | $0.00 | $63.75 | $11,820.49 |
| 24 | $11,820.49 | $482.69 | $0.00 | $66.83 | $12,370.01 |
| 25 | $12,370.01 | $482.69 | $0.00 | $69.94 | $12,922.64 |
| 26 | $12,922.64 | $482.69 | $0.00 | $73.07 | $13,478.40 |
| 27 | $13,478.40 | $482.69 | $0.00 | $76.21 | $14,037.30 |
| 28 | $14,037.30 | $482.69 | $0.00 | $79.37 | $14,599.36 |
| 29 | $14,599.36 | $482.69 | $0.00 | $82.55 | $15,164.60 |
| 30 | $15,164.60 | $482.69 | $0.00 | $85.74 | $15,733.03 |
| 31 | $15,733.03 | $482.69 | $0.00 | $88.96 | $16,304.68 |
| 32 | $16,304.68 | $482.69 | $0.00 | $92.19 | $16,879.56 |
| 33 | $16,879.56 | $482.69 | $0.00 | $95.44 | $17,457.69 |
| 34 | $17,457.69 | $482.69 | $0.00 | $98.71 | $18,039.09 |
| 35 | $18,039.09 | $482.69 | $0.00 | $102.00 | $18,623.78 |
| 36 | $18,623.78 | $482.69 | $0.00 | $105.30 | $19,211.77 |
| 37 | $19,211.77 | $482.69 | $0.00 | $108.63 | $19,803.09 |
| 38 | $19,803.09 | $482.69 | $0.00 | $111.97 | $20,397.75 |
| 39 | $20,397.75 | $482.69 | $0.00 | $115.33 | $20,995.77 |
| 40 | $20,995.77 | $482.69 | $0.00 | $118.71 | $21,597.17 |
| 41 | $21,597.17 | $482.69 | $0.00 | $122.11 | $22,201.97 |
| 42 | $22,201.97 | $482.69 | $0.00 | $125.53 | $22,810.19 |
| 43 | $22,810.19 | $482.69 | $0.00 | $128.97 | $23,421.85 |
| 44 | $23,421.85 | $482.69 | $0.00 | $132.43 | $24,036.97 |
| 45 | $24,036.97 | $482.69 | $0.00 | $135.91 | $24,655.57 |
| 46 | $24,655.57 | $482.69 | $0.00 | $139.41 | $25,277.67 |
| 47 | $25,277.67 | $482.69 | $0.00 | $142.92 | $25,903.28 |
| 48 | $25,903.28 | $482.69 | $0.00 | $146.46 | $26,532.43 |
| 49 | $26,532.43 | $482.69 | $0.00 | $150.02 | $27,165.14 |
| 50 | $27,165.14 | $482.69 | $0.00 | $153.60 | $27,801.43 |
| 51 | $27,801.43 | $482.69 | $0.00 | $157.19 | $28,441.31 |
| 52 | $28,441.31 | $482.69 | $0.00 | $160.81 | $29,084.81 |
| 53 | $29,084.81 | $482.69 | $0.00 | $164.45 | $29,731.95 |
| 54 | $29,731.95 | $482.69 | $0.00 | $168.11 | $30,382.75 |
| 55 | $30,382.75 | $482.69 | $0.00 | $171.79 | $31,037.23 |
| 56 | $31,037.23 | $482.69 | $0.00 | $175.49 | $31,695.41 |
| 57 | $31,695.41 | $482.69 | $0.00 | $179.21 | $32,357.31 |
| 58 | $32,357.31 | $482.69 | $0.00 | $182.95 | $33,022.95 |
| 59 | $33,022.95 | $482.69 | $0.00 | $186.72 | $33,692.36 |
| 60 | $33,692.36 | $482.69 | $0.00 | $190.50 | $34,365.55 |
| 61 | $34,365.55 | $482.69 | $0.00 | $194.31 | $35,042.55 |
| 62 | $35,042.55 | $482.69 | $0.00 | $198.14 | $35,723.38 |
| 63 | $35,723.38 | $482.69 | $0.00 | $201.99 | $36,408.06 |
| 64 | $36,408.06 | $482.69 | $0.00 | $205.86 | $37,096.61 |
| 65 | $37,096.61 | $482.69 | $0.00 | $209.75 | $37,789.05 |
| 66 | $37,789.05 | $482.69 | $0.00 | $213.66 | $38,485.40 |
| 67 | $38,485.40 | $482.69 | $0.00 | $217.60 | $39,185.69 |
| 68 | $39,185.69 | $482.69 | $0.00 | $221.56 | $39,889.94 |
| 69 | $39,889.94 | $482.69 | $0.00 | $225.54 | $40,598.17 |
| 70 | $40,598.17 | $482.69 | $0.00 | $229.55 | $41,310.41 |
| 71 | $41,310.41 | $482.69 | $0.00 | $233.58 | $42,026.68 |
| 72 | $42,026.68 | $482.69 | $0.00 | $237.62 | $42,746.99 |
| 73 | $42,746.99 | $482.69 | $0.00 | $241.70 | $43,471.38 |
| 74 | $43,471.38 | $482.69 | $0.00 | $245.79 | $44,199.86 |
| 75 | $44,199.86 | $482.69 | $0.00 | $249.91 | $44,932.46 |
| 76 | $44,932.46 | $482.69 | $0.00 | $254.05 | $45,669.20 |
| 77 | $45,669.20 | $482.69 | $0.00 | $258.22 | $46,410.11 |
| 78 | $46,410.11 | $482.69 | $0.00 | $262.41 | $47,155.21 |
| 79 | $47,155.21 | $482.69 | $0.00 | $266.62 | $47,904.52 |
| 80 | $47,904.52 | $482.69 | $0.00 | $270.86 | $48,658.07 |
| 81 | $48,658.07 | $482.69 | $0.00 | $275.12 | $49,415.88 |
| 82 | $49,415.88 | $482.69 | $0.00 | $279.40 | $50,177.97 |
| 83 | $50,177.97 | $482.69 | $0.00 | $283.71 | $50,944.37 |
| 84 | $50,944.37 | $482.69 | $0.00 | $288.05 | $51,715.11 |
| 85 | $51,715.11 | $482.69 | $0.00 | $292.40 | $52,490.20 |
| 86 | $52,490.20 | $482.69 | $0.00 | $296.79 | $53,269.68 |
| 87 | $53,269.68 | $482.69 | $0.00 | $301.19 | $54,053.56 |
| 88 | $54,053.56 | $482.69 | $0.00 | $305.63 | $54,841.88 |
| 89 | $54,841.88 | $482.69 | $0.00 | $310.08 | $55,634.65 |
| 90 | $55,634.65 | $482.69 | $0.00 | $314.57 | $56,431.91 |
| 91 | $56,431.91 | $482.69 | $0.00 | $319.07 | $57,233.67 |
| 92 | $57,233.67 | $482.69 | $0.00 | $323.61 | $58,039.97 |
| 93 | $58,039.97 | $482.69 | $0.00 | $328.17 | $58,850.83 |
| 94 | $58,850.83 | $482.69 | $0.00 | $332.75 | $59,666.27 |
| 95 | $59,666.27 | $482.69 | $0.00 | $337.36 | $60,486.32 |
| 96 | $60,486.32 | $482.69 | $0.00 | $342.00 | $61,311.01 |
| 97 | $61,311.01 | $482.69 | $0.00 | $346.66 | $62,140.36 |
| 98 | $62,140.36 | $482.69 | $0.00 | $351.35 | $62,974.40 |
| 99 | $62,974.40 | $482.69 | $0.00 | $356.07 | $63,813.16 |
| 100 | $63,813.16 | $482.69 | $0.00 | $360.81 | $64,656.66 |
| 101 | $64,656.66 | $482.69 | $0.00 | $365.58 | $65,504.93 |
| 102 | $65,504.93 | $482.69 | $0.00 | $370.37 | $66,357.99 |
| 103 | $66,357.99 | $482.69 | $0.00 | $375.20 | $67,215.88 |
| 104 | $67,215.88 | $482.69 | $0.00 | $380.05 | $68,078.62 |
| 105 | $68,078.62 | $482.69 | $0.00 | $384.93 | $68,946.24 |
| 106 | $68,946.24 | $482.69 | $0.00 | $389.83 | $69,818.76 |
| 107 | $69,818.76 | $482.69 | $0.00 | $394.77 | $70,696.22 |
| 108 | $70,696.22 | $482.69 | $0.00 | $399.73 | $71,578.64 |
| 109 | $71,578.64 | $482.69 | $0.00 | $404.72 | $72,466.05 |
| 110 | $72,466.05 | $482.69 | $0.00 | $409.73 | $73,358.47 |
| 111 | $73,358.47 | $482.69 | $0.00 | $414.78 | $74,255.94 |
| 112 | $74,255.94 | $482.69 | $0.00 | $419.85 | $75,158.48 |
| 113 | $75,158.48 | $482.69 | $0.00 | $424.96 | $76,066.13 |
| 114 | $76,066.13 | $482.69 | $0.00 | $430.09 | $76,978.91 |
| 115 | $76,978.91 | $482.69 | $0.00 | $435.25 | $77,896.85 |
| 116 | $77,896.85 | $482.69 | $0.00 | $440.44 | $78,819.98 |
| 117 | $78,819.98 | $482.69 | $0.00 | $445.66 | $79,748.33 |
| 118 | $79,748.33 | $482.69 | $0.00 | $450.91 | $80,681.93 |
| 119 | $80,681.93 | $482.69 | $0.00 | $456.19 | $81,620.81 |
| 120 | $81,620.81 | $482.69 | $0.00 | $461.50 | $82,565.00 |
| 121 | $82,565.00 | $482.69 | $0.00 | $466.83 | $83,514.52 |
| 122 | $83,514.52 | $482.69 | $0.00 | $472.20 | $84,469.41 |
| 123 | $84,469.41 | $482.69 | $0.00 | $477.60 | $85,429.70 |
| 124 | $85,429.70 | $482.69 | $0.00 | $483.03 | $86,395.42 |
| 125 | $86,395.42 | $482.69 | $0.00 | $488.49 | $87,366.60 |
| 126 | $87,366.60 | $482.69 | $0.00 | $493.98 | $88,343.27 |
| 127 | $88,343.27 | $482.69 | $0.00 | $499.51 | $89,325.47 |
| 128 | $89,325.47 | $482.69 | $0.00 | $505.06 | $90,313.22 |
| 129 | $90,313.22 | $482.69 | $0.00 | $510.64 | $91,306.55 |
| 130 | $91,306.55 | $482.69 | $0.00 | $516.26 | $92,305.50 |
| 131 | $92,305.50 | $482.69 | $0.00 | $521.91 | $93,310.10 |
| 132 | $93,310.10 | $482.69 | $0.00 | $527.59 | $94,320.38 |
| 133 | $94,320.38 | $482.69 | $0.00 | $533.30 | $95,336.37 |
| 134 | $95,336.37 | $482.69 | $0.00 | $539.05 | $96,358.11 |
| 135 | $96,358.11 | $482.69 | $0.00 | $544.82 | $97,385.62 |
| 136 | $97,385.62 | $482.69 | $0.00 | $550.63 | $98,418.94 |
| 137 | $98,418.94 | $482.69 | $0.00 | $556.47 | $99,458.10 |
| 138 | $99,458.10 | $482.69 | $0.00 | $562.35 | $100,503.14 |
| 139 | $100,503.14 | $482.69 | $0.00 | $568.26 | $101,554.09 |
| 140 | $101,554.09 | $482.69 | $0.00 | $574.20 | $102,610.98 |
| 141 | $102,610.98 | $482.69 | $0.00 | $580.18 | $103,673.85 |
| 142 | $103,673.85 | $482.69 | $0.00 | $586.19 | $104,742.73 |
| 143 | $104,742.73 | $482.69 | $0.00 | $592.23 | $105,817.65 |
| 144 | $105,817.65 | $482.69 | $0.00 | $598.31 | $106,898.65 |
| 145 | $106,898.65 | $482.69 | $0.00 | $604.42 | $107,985.76 |
| 146 | $107,985.76 | $482.69 | $0.00 | $610.57 | $109,079.02 |
| 147 | $109,079.02 | $482.69 | $0.00 | $616.75 | $110,178.46 |
| 148 | $110,178.46 | $482.69 | $0.00 | $622.97 | $111,284.12 |
| 149 | $111,284.12 | $482.69 | $0.00 | $629.22 | $112,396.03 |
| 150 | $112,396.03 | $482.69 | $0.00 | $635.50 | $113,514.22 |
| 151 | $113,514.22 | $482.69 | $0.00 | $641.83 | $114,638.74 |
| 152 | $114,638.74 | $482.69 | $0.00 | $648.18 | $115,769.61 |
| 153 | $115,769.61 | $482.69 | $0.00 | $654.58 | $116,906.88 |
| 154 | $116,906.88 | $482.69 | $0.00 | $661.01 | $118,050.58 |
| 155 | $118,050.58 | $482.69 | $0.00 | $667.48 | $119,200.75 |
| 156 | $119,200.75 | $482.69 | $0.00 | $673.98 | $120,357.42 |
| 157 | $120,357.42 | $482.69 | $0.00 | $680.52 | $121,520.63 |
| 158 | $121,520.63 | $482.69 | $0.00 | $687.10 | $122,690.42 |
| 159 | $122,690.42 | $482.69 | $0.00 | $693.71 | $123,866.82 |
| 160 | $123,866.82 | $482.69 | $0.00 | $700.36 | $125,049.87 |
| 161 | $125,049.87 | $482.69 | $0.00 | $707.05 | $126,239.61 |
| 162 | $126,239.61 | $482.69 | $0.00 | $713.78 | $127,436.08 |
| 163 | $127,436.08 | $482.69 | $0.00 | $720.54 | $128,639.31 |
| 164 | $128,639.31 | $482.69 | $0.00 | $727.35 | $129,849.35 |
| 165 | $129,849.35 | $482.69 | $0.00 | $734.19 | $131,066.23 |
| 166 | $131,066.23 | $482.69 | $0.00 | $741.07 | $132,289.99 |
| 167 | $132,289.99 | $482.69 | $0.00 | $747.99 | $133,520.67 |
| 168 | $133,520.67 | $482.69 | $0.00 | $754.95 | $134,758.31 |
| 169 | $134,758.31 | $482.69 | $0.00 | $761.94 | $136,002.94 |
| 170 | $136,002.94 | $482.69 | $0.00 | $768.98 | $137,254.61 |
| 171 | $137,254.61 | $482.69 | $0.00 | $776.06 | $138,513.36 |
| 172 | $138,513.36 | $482.69 | $0.00 | $783.17 | $139,779.22 |
| 173 | $139,779.22 | $482.69 | $0.00 | $790.33 | $141,052.24 |
| 174 | $141,052.24 | $482.69 | $0.00 | $797.53 | $142,332.46 |
| 175 | $142,332.46 | $482.69 | $0.00 | $804.77 | $143,619.92 |
| 176 | $143,619.92 | $482.69 | $0.00 | $812.05 | $144,914.66 |
| 177 | $144,914.66 | $482.69 | $0.00 | $819.37 | $146,216.72 |
| 178 | $146,216.72 | $482.69 | $0.00 | $826.73 | $147,526.14 |
| 179 | $147,526.14 | $482.69 | $0.00 | $834.13 | $148,842.96 |
| 180 | $148,842.96 | $482.69 | $0.00 | $841.58 | $150,167.23 |
| 181 | $150,167.23 | $482.69 | $0.00 | $849.07 | $151,498.99 |
| 182 | $151,498.99 | $482.69 | $0.00 | $856.60 | $152,838.28 |
| 183 | $152,838.28 | $482.69 | $0.00 | $864.17 | $154,185.14 |
| 184 | $154,185.14 | $482.69 | $0.00 | $871.79 | $155,539.62 |
| 185 | $155,539.62 | $482.69 | $0.00 | $879.44 | $156,901.75 |
| 186 | $156,901.75 | $482.69 | $0.00 | $887.15 | $158,271.59 |
| 187 | $158,271.59 | $482.69 | $0.00 | $894.89 | $159,649.17 |
| 188 | $159,649.17 | $482.69 | $0.00 | $902.68 | $161,034.54 |
| 189 | $161,034.54 | $482.69 | $0.00 | $910.51 | $162,427.74 |
| 190 | $162,427.74 | $482.69 | $0.00 | $918.39 | $163,828.82 |
| 191 | $163,828.82 | $482.69 | $0.00 | $926.31 | $165,237.82 |
| 192 | $165,237.82 | $482.69 | $0.00 | $934.28 | $166,654.79 |
| 193 | $166,654.79 | $482.69 | $0.00 | $942.29 | $168,079.77 |
| 194 | $168,079.77 | $482.69 | $0.00 | $950.35 | $169,512.81 |
| 195 | $169,512.81 | $482.69 | $0.00 | $958.45 | $170,953.95 |
| 196 | $170,953.95 | $482.69 | $0.00 | $966.60 | $172,403.24 |
| 197 | $172,403.24 | $482.69 | $0.00 | $974.79 | $173,860.72 |
| 198 | $173,860.72 | $482.69 | $0.00 | $983.03 | $175,326.44 |
| 199 | $175,326.44 | $482.69 | $0.00 | $991.32 | $176,800.45 |
| 200 | $176,800.45 | $482.69 | $0.00 | $999.66 | $178,282.80 |
| 201 | $178,282.80 | $482.69 | $0.00 | $1,008.04 | $179,773.53 |
| 202 | $179,773.53 | $482.69 | $0.00 | $1,016.47 | $181,272.69 |
| 203 | $181,272.69 | $482.69 | $0.00 | $1,024.94 | $182,780.32 |
| 204 | $182,780.32 | $482.69 | $0.00 | $1,033.47 | $184,296.48 |
| 205 | $184,296.48 | $482.69 | $0.00 | $1,042.04 | $185,821.21 |
| 206 | $185,821.21 | $482.69 | $0.00 | $1,050.66 | $187,354.56 |
| 207 | $187,354.56 | $482.69 | $0.00 | $1,059.33 | $188,896.58 |
| 208 | $188,896.58 | $482.69 | $0.00 | $1,068.05 | $190,447.32 |
| 209 | $190,447.32 | $482.69 | $0.00 | $1,076.82 | $192,006.83 |
| 210 | $192,006.83 | $482.69 | $0.00 | $1,085.63 | $193,575.15 |
| 211 | $193,575.15 | $482.69 | $0.00 | $1,094.50 | $195,152.34 |
| 212 | $195,152.34 | $482.69 | $0.00 | $1,103.42 | $196,738.45 |
| 213 | $196,738.45 | $482.69 | $0.00 | $1,112.39 | $198,333.53 |
| 214 | $198,333.53 | $482.69 | $0.00 | $1,121.41 | $199,937.63 |
| 215 | $199,937.63 | $482.69 | $0.00 | $1,130.48 | $201,550.80 |
| 216 | $201,550.80 | $482.69 | $0.00 | $1,139.60 | $203,173.09 |
| 217 | $203,173.09 | $482.69 | $56,589.24 | $1,148.77 | $148,215.31 |
| 218 | $148,215.31 | $482.69 | $0.00 | $838.03 | $149,536.03 |
| 219 | $149,536.03 | $482.69 | $0.00 | $845.50 | $150,864.22 |
| 220 | $150,864.22 | $482.69 | $0.00 | $853.01 | $152,199.92 |
| 221 | $152,199.92 | $482.69 | $0.00 | $860.56 | $153,543.17 |
| 222 | $153,543.17 | $482.69 | $0.00 | $868.16 | $154,894.02 |
| 223 | $154,894.02 | $482.69 | $0.00 | $875.79 | $156,252.50 |
| 224 | $156,252.50 | $482.69 | $0.00 | $883.47 | $157,618.66 |
| 225 | $157,618.66 | $482.69 | $0.00 | $891.20 | $158,992.55 |
| 226 | $158,992.55 | $482.69 | $0.00 | $898.97 | $160,374.21 |
| 227 | $160,374.21 | $482.69 | $0.00 | $906.78 | $161,763.68 |
| 228 | $161,763.68 | $482.69 | $0.00 | $914.64 | $163,161.01 |
| 229 | $163,161.01 | $482.69 | $59,418.71 | $922.54 | $105,147.53 |
| 230 | $105,147.53 | $482.69 | $0.00 | $594.52 | $106,224.74 |
| 231 | $106,224.74 | $482.69 | $0.00 | $600.61 | $107,308.04 |
| 232 | $107,308.04 | $482.69 | $0.00 | $606.74 | $108,397.47 |
| 233 | $108,397.47 | $482.69 | $0.00 | $612.90 | $109,493.06 |
| 234 | $109,493.06 | $482.69 | $0.00 | $619.09 | $110,594.84 |
| 235 | $110,594.84 | $482.69 | $0.00 | $625.32 | $111,702.85 |
| 236 | $111,702.85 | $482.69 | $0.00 | $631.58 | $112,817.12 |
| 237 | $112,817.12 | $482.69 | $0.00 | $637.88 | $113,937.69 |
| 238 | $113,937.69 | $482.69 | $0.00 | $644.22 | $115,064.60 |
| 239 | $115,064.60 | $482.69 | $0.00 | $650.59 | $116,197.88 |
| 240 | $116,197.88 | $482.69 | $0.00 | $657.00 | $117,337.57 |
| 241 | $117,337.57 | $482.69 | $62,389.64 | $663.44 | $56,094.06 |
| 242 | $56,094.06 | $482.69 | $0.00 | $317.16 | $56,893.91 |
| 243 | $56,893.91 | $482.69 | $0.00 | $321.69 | $57,698.29 |
| 244 | $57,698.29 | $482.69 | $0.00 | $326.23 | $58,507.21 |
| 245 | $58,507.21 | $482.69 | $0.00 | $330.81 | $59,320.71 |
| 246 | $59,320.71 | $482.69 | $0.00 | $335.41 | $60,138.81 |
| 247 | $60,138.81 | $482.69 | $0.00 | $340.03 | $60,961.53 |
| 248 | $60,961.53 | $482.69 | $0.00 | $344.69 | $61,788.91 |
| 249 | $61,788.91 | $482.69 | $0.00 | $349.36 | $62,620.96 |
| 250 | $62,620.96 | $482.69 | $0.00 | $354.07 | $63,457.72 |
| 251 | $63,457.72 | $482.69 | $0.00 | $358.80 | $64,299.21 |
| 252 | $64,299.21 | $482.69 | $0.00 | $363.56 | $65,145.46 |
| 253 | $65,145.46 | $0.00 | $65,509.12 | $368.34 | $4.68 |