How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $105,945 |
| Monthly savings required | $839 |
How much will it cost to send your child to North Central University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $423,781.96 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $838.66 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 | $40,855.00 |
| 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 North Central University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $838.66 | $0.00 | $0.00 | $838.66 |
| 2 | $838.66 | $838.66 | $0.00 | $4.74 | $1,682.06 |
| 3 | $1,682.06 | $838.66 | $0.00 | $9.51 | $2,530.23 |
| 4 | $2,530.23 | $838.66 | $0.00 | $14.31 | $3,383.20 |
| 5 | $3,383.20 | $838.66 | $0.00 | $19.13 | $4,240.99 |
| 6 | $4,240.99 | $838.66 | $0.00 | $23.98 | $5,103.63 |
| 7 | $5,103.63 | $838.66 | $0.00 | $28.86 | $5,971.15 |
| 8 | $5,971.15 | $838.66 | $0.00 | $33.76 | $6,843.57 |
| 9 | $6,843.57 | $838.66 | $0.00 | $38.69 | $7,720.92 |
| 10 | $7,720.92 | $838.66 | $0.00 | $43.66 | $8,603.24 |
| 11 | $8,603.24 | $838.66 | $0.00 | $48.64 | $9,490.54 |
| 12 | $9,490.54 | $838.66 | $0.00 | $53.66 | $10,382.86 |
| 13 | $10,382.86 | $838.66 | $0.00 | $58.71 | $11,280.23 |
| 14 | $11,280.23 | $838.66 | $0.00 | $63.78 | $12,182.67 |
| 15 | $12,182.67 | $838.66 | $0.00 | $68.88 | $13,090.21 |
| 16 | $13,090.21 | $838.66 | $0.00 | $74.01 | $14,002.88 |
| 17 | $14,002.88 | $838.66 | $0.00 | $79.17 | $14,920.71 |
| 18 | $14,920.71 | $838.66 | $0.00 | $84.36 | $15,843.73 |
| 19 | $15,843.73 | $838.66 | $0.00 | $89.58 | $16,771.97 |
| 20 | $16,771.97 | $838.66 | $0.00 | $94.83 | $17,705.46 |
| 21 | $17,705.46 | $838.66 | $0.00 | $100.11 | $18,644.23 |
| 22 | $18,644.23 | $838.66 | $0.00 | $105.42 | $19,588.31 |
| 23 | $19,588.31 | $838.66 | $0.00 | $110.76 | $20,537.73 |
| 24 | $20,537.73 | $838.66 | $0.00 | $116.12 | $21,492.51 |
| 25 | $21,492.51 | $838.66 | $0.00 | $121.52 | $22,452.69 |
| 26 | $22,452.69 | $838.66 | $0.00 | $126.95 | $23,418.30 |
| 27 | $23,418.30 | $838.66 | $0.00 | $132.41 | $24,389.37 |
| 28 | $24,389.37 | $838.66 | $0.00 | $137.90 | $25,365.93 |
| 29 | $25,365.93 | $838.66 | $0.00 | $143.42 | $26,348.01 |
| 30 | $26,348.01 | $838.66 | $0.00 | $148.98 | $27,335.65 |
| 31 | $27,335.65 | $838.66 | $0.00 | $154.56 | $28,328.87 |
| 32 | $28,328.87 | $838.66 | $0.00 | $160.18 | $29,327.71 |
| 33 | $29,327.71 | $838.66 | $0.00 | $165.82 | $30,332.19 |
| 34 | $30,332.19 | $838.66 | $0.00 | $171.50 | $31,342.35 |
| 35 | $31,342.35 | $838.66 | $0.00 | $177.21 | $32,358.22 |
| 36 | $32,358.22 | $838.66 | $0.00 | $182.96 | $33,379.84 |
| 37 | $33,379.84 | $838.66 | $0.00 | $188.73 | $34,407.23 |
| 38 | $34,407.23 | $838.66 | $0.00 | $194.54 | $35,440.43 |
| 39 | $35,440.43 | $838.66 | $0.00 | $200.39 | $36,479.48 |
| 40 | $36,479.48 | $838.66 | $0.00 | $206.26 | $37,524.40 |
| 41 | $37,524.40 | $838.66 | $0.00 | $212.17 | $38,575.23 |
| 42 | $38,575.23 | $838.66 | $0.00 | $218.11 | $39,632.00 |
| 43 | $39,632.00 | $838.66 | $0.00 | $224.09 | $40,694.75 |
| 44 | $40,694.75 | $838.66 | $0.00 | $230.09 | $41,763.50 |
| 45 | $41,763.50 | $838.66 | $0.00 | $236.14 | $42,838.30 |
| 46 | $42,838.30 | $838.66 | $0.00 | $242.21 | $43,919.17 |
| 47 | $43,919.17 | $838.66 | $0.00 | $248.33 | $45,006.16 |
| 48 | $45,006.16 | $838.66 | $0.00 | $254.47 | $46,099.29 |
| 49 | $46,099.29 | $838.66 | $0.00 | $260.65 | $47,198.60 |
| 50 | $47,198.60 | $838.66 | $0.00 | $266.87 | $48,304.13 |
| 51 | $48,304.13 | $838.66 | $0.00 | $273.12 | $49,415.91 |
| 52 | $49,415.91 | $838.66 | $0.00 | $279.40 | $50,533.97 |
| 53 | $50,533.97 | $838.66 | $0.00 | $285.73 | $51,658.36 |
| 54 | $51,658.36 | $838.66 | $0.00 | $292.08 | $52,789.10 |
| 55 | $52,789.10 | $838.66 | $0.00 | $298.48 | $53,926.24 |
| 56 | $53,926.24 | $838.66 | $0.00 | $304.91 | $55,069.81 |
| 57 | $55,069.81 | $838.66 | $0.00 | $311.37 | $56,219.84 |
| 58 | $56,219.84 | $838.66 | $0.00 | $317.88 | $57,376.38 |
| 59 | $57,376.38 | $838.66 | $0.00 | $324.41 | $58,539.45 |
| 60 | $58,539.45 | $838.66 | $0.00 | $330.99 | $59,709.10 |
| 61 | $59,709.10 | $838.66 | $0.00 | $337.60 | $60,885.36 |
| 62 | $60,885.36 | $838.66 | $0.00 | $344.25 | $62,068.27 |
| 63 | $62,068.27 | $838.66 | $0.00 | $350.94 | $63,257.87 |
| 64 | $63,257.87 | $838.66 | $0.00 | $357.67 | $64,454.20 |
| 65 | $64,454.20 | $838.66 | $0.00 | $364.43 | $65,657.29 |
| 66 | $65,657.29 | $838.66 | $0.00 | $371.24 | $66,867.19 |
| 67 | $66,867.19 | $838.66 | $0.00 | $378.08 | $68,083.93 |
| 68 | $68,083.93 | $838.66 | $0.00 | $384.96 | $69,307.55 |
| 69 | $69,307.55 | $838.66 | $0.00 | $391.87 | $70,538.08 |
| 70 | $70,538.08 | $838.66 | $0.00 | $398.83 | $71,775.57 |
| 71 | $71,775.57 | $838.66 | $0.00 | $405.83 | $73,020.06 |
| 72 | $73,020.06 | $838.66 | $0.00 | $412.87 | $74,271.59 |
| 73 | $74,271.59 | $838.66 | $0.00 | $419.94 | $75,530.19 |
| 74 | $75,530.19 | $838.66 | $0.00 | $427.06 | $76,795.91 |
| 75 | $76,795.91 | $838.66 | $0.00 | $434.22 | $78,068.79 |
| 76 | $78,068.79 | $838.66 | $0.00 | $441.41 | $79,348.86 |
| 77 | $79,348.86 | $838.66 | $0.00 | $448.65 | $80,636.17 |
| 78 | $80,636.17 | $838.66 | $0.00 | $455.93 | $81,930.76 |
| 79 | $81,930.76 | $838.66 | $0.00 | $463.25 | $83,232.67 |
| 80 | $83,232.67 | $838.66 | $0.00 | $470.61 | $84,541.94 |
| 81 | $84,541.94 | $838.66 | $0.00 | $478.01 | $85,858.61 |
| 82 | $85,858.61 | $838.66 | $0.00 | $485.46 | $87,182.73 |
| 83 | $87,182.73 | $838.66 | $0.00 | $492.94 | $88,514.33 |
| 84 | $88,514.33 | $838.66 | $0.00 | $500.47 | $89,853.46 |
| 85 | $89,853.46 | $838.66 | $0.00 | $508.04 | $91,200.16 |
| 86 | $91,200.16 | $838.66 | $0.00 | $515.66 | $92,554.48 |
| 87 | $92,554.48 | $838.66 | $0.00 | $523.32 | $93,916.46 |
| 88 | $93,916.46 | $838.66 | $0.00 | $531.02 | $95,286.14 |
| 89 | $95,286.14 | $838.66 | $0.00 | $538.76 | $96,663.56 |
| 90 | $96,663.56 | $838.66 | $0.00 | $546.55 | $98,048.77 |
| 91 | $98,048.77 | $838.66 | $0.00 | $554.38 | $99,441.81 |
| 92 | $99,441.81 | $838.66 | $0.00 | $562.26 | $100,842.73 |
| 93 | $100,842.73 | $838.66 | $0.00 | $570.18 | $102,251.57 |
| 94 | $102,251.57 | $838.66 | $0.00 | $578.15 | $103,668.38 |
| 95 | $103,668.38 | $838.66 | $0.00 | $586.16 | $105,093.20 |
| 96 | $105,093.20 | $838.66 | $0.00 | $594.21 | $106,526.07 |
| 97 | $106,526.07 | $838.66 | $0.00 | $602.31 | $107,967.04 |
| 98 | $107,967.04 | $838.66 | $0.00 | $610.46 | $109,416.16 |
| 99 | $109,416.16 | $838.66 | $0.00 | $618.65 | $110,873.47 |
| 100 | $110,873.47 | $838.66 | $0.00 | $626.89 | $112,339.02 |
| 101 | $112,339.02 | $838.66 | $0.00 | $635.18 | $113,812.86 |
| 102 | $113,812.86 | $838.66 | $0.00 | $643.51 | $115,295.03 |
| 103 | $115,295.03 | $838.66 | $0.00 | $651.89 | $116,785.58 |
| 104 | $116,785.58 | $838.66 | $0.00 | $660.32 | $118,284.56 |
| 105 | $118,284.56 | $838.66 | $0.00 | $668.80 | $119,792.02 |
| 106 | $119,792.02 | $838.66 | $0.00 | $677.32 | $121,308.00 |
| 107 | $121,308.00 | $838.66 | $0.00 | $685.89 | $122,832.55 |
| 108 | $122,832.55 | $838.66 | $0.00 | $694.51 | $124,365.72 |
| 109 | $124,365.72 | $838.66 | $0.00 | $703.18 | $125,907.56 |
| 110 | $125,907.56 | $838.66 | $0.00 | $711.90 | $127,458.12 |
| 111 | $127,458.12 | $838.66 | $0.00 | $720.67 | $129,017.45 |
| 112 | $129,017.45 | $838.66 | $0.00 | $729.48 | $130,585.59 |
| 113 | $130,585.59 | $838.66 | $0.00 | $738.35 | $132,162.60 |
| 114 | $132,162.60 | $838.66 | $0.00 | $747.27 | $133,748.53 |
| 115 | $133,748.53 | $838.66 | $0.00 | $756.23 | $135,343.42 |
| 116 | $135,343.42 | $838.66 | $0.00 | $765.25 | $136,947.33 |
| 117 | $136,947.33 | $838.66 | $0.00 | $774.32 | $138,560.31 |
| 118 | $138,560.31 | $838.66 | $0.00 | $783.44 | $140,182.41 |
| 119 | $140,182.41 | $838.66 | $0.00 | $792.61 | $141,813.68 |
| 120 | $141,813.68 | $838.66 | $0.00 | $801.84 | $143,454.18 |
| 121 | $143,454.18 | $838.66 | $0.00 | $811.11 | $145,103.95 |
| 122 | $145,103.95 | $838.66 | $0.00 | $820.44 | $146,763.05 |
| 123 | $146,763.05 | $838.66 | $0.00 | $829.82 | $148,431.53 |
| 124 | $148,431.53 | $838.66 | $0.00 | $839.25 | $150,109.44 |
| 125 | $150,109.44 | $838.66 | $0.00 | $848.74 | $151,796.84 |
| 126 | $151,796.84 | $838.66 | $0.00 | $858.28 | $153,493.78 |
| 127 | $153,493.78 | $838.66 | $0.00 | $867.88 | $155,200.32 |
| 128 | $155,200.32 | $838.66 | $0.00 | $877.53 | $156,916.51 |
| 129 | $156,916.51 | $838.66 | $0.00 | $887.23 | $158,642.40 |
| 130 | $158,642.40 | $838.66 | $0.00 | $896.99 | $160,378.05 |
| 131 | $160,378.05 | $838.66 | $0.00 | $906.80 | $162,123.51 |
| 132 | $162,123.51 | $838.66 | $0.00 | $916.67 | $163,878.84 |
| 133 | $163,878.84 | $838.66 | $0.00 | $926.59 | $165,644.09 |
| 134 | $165,644.09 | $838.66 | $0.00 | $936.58 | $167,419.33 |
| 135 | $167,419.33 | $838.66 | $0.00 | $946.61 | $169,204.60 |
| 136 | $169,204.60 | $838.66 | $0.00 | $956.71 | $170,999.97 |
| 137 | $170,999.97 | $838.66 | $0.00 | $966.86 | $172,805.49 |
| 138 | $172,805.49 | $838.66 | $0.00 | $977.07 | $174,621.22 |
| 139 | $174,621.22 | $838.66 | $0.00 | $987.33 | $176,447.21 |
| 140 | $176,447.21 | $838.66 | $0.00 | $997.66 | $178,283.53 |
| 141 | $178,283.53 | $838.66 | $0.00 | $1,008.04 | $180,130.23 |
| 142 | $180,130.23 | $838.66 | $0.00 | $1,018.48 | $181,987.37 |
| 143 | $181,987.37 | $838.66 | $0.00 | $1,028.98 | $183,855.01 |
| 144 | $183,855.01 | $838.66 | $0.00 | $1,039.54 | $185,733.21 |
| 145 | $185,733.21 | $838.66 | $0.00 | $1,050.16 | $187,622.03 |
| 146 | $187,622.03 | $838.66 | $0.00 | $1,060.84 | $189,521.53 |
| 147 | $189,521.53 | $838.66 | $0.00 | $1,071.58 | $191,431.77 |
| 148 | $191,431.77 | $838.66 | $0.00 | $1,082.38 | $193,352.81 |
| 149 | $193,352.81 | $838.66 | $0.00 | $1,093.24 | $195,284.71 |
| 150 | $195,284.71 | $838.66 | $0.00 | $1,104.17 | $197,227.54 |
| 151 | $197,227.54 | $838.66 | $0.00 | $1,115.15 | $199,181.35 |
| 152 | $199,181.35 | $838.66 | $0.00 | $1,126.20 | $201,146.21 |
| 153 | $201,146.21 | $838.66 | $0.00 | $1,137.31 | $203,122.18 |
| 154 | $203,122.18 | $838.66 | $0.00 | $1,148.48 | $205,109.32 |
| 155 | $205,109.32 | $838.66 | $0.00 | $1,159.72 | $207,107.70 |
| 156 | $207,107.70 | $838.66 | $0.00 | $1,171.02 | $209,117.38 |
| 157 | $209,117.38 | $838.66 | $0.00 | $1,182.38 | $211,138.42 |
| 158 | $211,138.42 | $838.66 | $0.00 | $1,193.81 | $213,170.89 |
| 159 | $213,170.89 | $838.66 | $0.00 | $1,205.30 | $215,214.85 |
| 160 | $215,214.85 | $838.66 | $0.00 | $1,216.86 | $217,270.37 |
| 161 | $217,270.37 | $838.66 | $0.00 | $1,228.48 | $219,337.51 |
| 162 | $219,337.51 | $838.66 | $0.00 | $1,240.17 | $221,416.34 |
| 163 | $221,416.34 | $838.66 | $0.00 | $1,251.92 | $223,506.92 |
| 164 | $223,506.92 | $838.66 | $0.00 | $1,263.74 | $225,609.32 |
| 165 | $225,609.32 | $838.66 | $0.00 | $1,275.63 | $227,723.61 |
| 166 | $227,723.61 | $838.66 | $0.00 | $1,287.58 | $229,849.85 |
| 167 | $229,849.85 | $838.66 | $0.00 | $1,299.60 | $231,988.11 |
| 168 | $231,988.11 | $838.66 | $0.00 | $1,311.69 | $234,138.46 |
| 169 | $234,138.46 | $838.66 | $0.00 | $1,323.85 | $236,300.97 |
| 170 | $236,300.97 | $838.66 | $0.00 | $1,336.08 | $238,475.71 |
| 171 | $238,475.71 | $838.66 | $0.00 | $1,348.38 | $240,662.75 |
| 172 | $240,662.75 | $838.66 | $0.00 | $1,360.74 | $242,862.15 |
| 173 | $242,862.15 | $838.66 | $0.00 | $1,373.18 | $245,073.99 |
| 174 | $245,073.99 | $838.66 | $0.00 | $1,385.68 | $247,298.33 |
| 175 | $247,298.33 | $838.66 | $0.00 | $1,398.26 | $249,535.25 |
| 176 | $249,535.25 | $838.66 | $0.00 | $1,410.91 | $251,784.82 |
| 177 | $251,784.82 | $838.66 | $0.00 | $1,423.63 | $254,047.11 |
| 178 | $254,047.11 | $838.66 | $0.00 | $1,436.42 | $256,322.19 |
| 179 | $256,322.19 | $838.66 | $0.00 | $1,449.28 | $258,610.13 |
| 180 | $258,610.13 | $838.66 | $0.00 | $1,462.22 | $260,911.01 |
| 181 | $260,911.01 | $838.66 | $0.00 | $1,475.23 | $263,224.90 |
| 182 | $263,224.90 | $838.66 | $0.00 | $1,488.31 | $265,551.87 |
| 183 | $265,551.87 | $838.66 | $0.00 | $1,501.47 | $267,892.00 |
| 184 | $267,892.00 | $838.66 | $0.00 | $1,514.70 | $270,245.36 |
| 185 | $270,245.36 | $838.66 | $0.00 | $1,528.01 | $272,612.03 |
| 186 | $272,612.03 | $838.66 | $0.00 | $1,541.39 | $274,992.08 |
| 187 | $274,992.08 | $838.66 | $0.00 | $1,554.85 | $277,385.59 |
| 188 | $277,385.59 | $838.66 | $0.00 | $1,568.38 | $279,792.63 |
| 189 | $279,792.63 | $838.66 | $0.00 | $1,581.99 | $282,213.28 |
| 190 | $282,213.28 | $838.66 | $0.00 | $1,595.67 | $284,647.61 |
| 191 | $284,647.61 | $838.66 | $0.00 | $1,609.44 | $287,095.71 |
| 192 | $287,095.71 | $838.66 | $0.00 | $1,623.28 | $289,557.65 |
| 193 | $289,557.65 | $838.66 | $0.00 | $1,637.20 | $292,033.51 |
| 194 | $292,033.51 | $838.66 | $0.00 | $1,651.20 | $294,523.37 |
| 195 | $294,523.37 | $838.66 | $0.00 | $1,665.28 | $297,027.31 |
| 196 | $297,027.31 | $838.66 | $0.00 | $1,679.44 | $299,545.41 |
| 197 | $299,545.41 | $838.66 | $0.00 | $1,693.67 | $302,077.74 |
| 198 | $302,077.74 | $838.66 | $0.00 | $1,707.99 | $304,624.39 |
| 199 | $304,624.39 | $838.66 | $0.00 | $1,722.39 | $307,185.44 |
| 200 | $307,185.44 | $838.66 | $0.00 | $1,736.87 | $309,760.97 |
| 201 | $309,760.97 | $838.66 | $0.00 | $1,751.43 | $312,351.06 |
| 202 | $312,351.06 | $838.66 | $0.00 | $1,766.08 | $314,955.80 |
| 203 | $314,955.80 | $838.66 | $0.00 | $1,780.81 | $317,575.27 |
| 204 | $317,575.27 | $838.66 | $0.00 | $1,795.62 | $320,209.55 |
| 205 | $320,209.55 | $838.66 | $0.00 | $1,810.51 | $322,858.72 |
| 206 | $322,858.72 | $838.66 | $0.00 | $1,825.49 | $325,522.87 |
| 207 | $325,522.87 | $838.66 | $0.00 | $1,840.55 | $328,202.08 |
| 208 | $328,202.08 | $838.66 | $0.00 | $1,855.70 | $330,896.44 |
| 209 | $330,896.44 | $838.66 | $0.00 | $1,870.94 | $333,606.04 |
| 210 | $333,606.04 | $838.66 | $0.00 | $1,886.26 | $336,330.96 |
| 211 | $336,330.96 | $838.66 | $0.00 | $1,901.66 | $339,071.28 |
| 212 | $339,071.28 | $838.66 | $0.00 | $1,917.16 | $341,827.10 |
| 213 | $341,827.10 | $838.66 | $0.00 | $1,932.74 | $344,598.50 |
| 214 | $344,598.50 | $838.66 | $0.00 | $1,948.41 | $347,385.57 |
| 215 | $347,385.57 | $838.66 | $0.00 | $1,964.17 | $350,188.40 |
| 216 | $350,188.40 | $838.66 | $0.00 | $1,980.02 | $353,007.08 |
| 217 | $353,007.08 | $838.66 | $98,322.43 | $1,995.95 | $257,519.26 |
| 218 | $257,519.26 | $838.66 | $0.00 | $1,456.05 | $259,813.97 |
| 219 | $259,813.97 | $838.66 | $0.00 | $1,469.03 | $262,121.66 |
| 220 | $262,121.66 | $838.66 | $0.00 | $1,482.07 | $264,442.39 |
| 221 | $264,442.39 | $838.66 | $0.00 | $1,495.20 | $266,776.25 |
| 222 | $266,776.25 | $838.66 | $0.00 | $1,508.39 | $269,123.30 |
| 223 | $269,123.30 | $838.66 | $0.00 | $1,521.66 | $271,483.62 |
| 224 | $271,483.62 | $838.66 | $0.00 | $1,535.01 | $273,857.29 |
| 225 | $273,857.29 | $838.66 | $0.00 | $1,548.43 | $276,244.38 |
| 226 | $276,244.38 | $838.66 | $0.00 | $1,561.93 | $278,644.97 |
| 227 | $278,644.97 | $838.66 | $0.00 | $1,575.50 | $281,059.13 |
| 228 | $281,059.13 | $838.66 | $0.00 | $1,589.15 | $283,486.94 |
| 229 | $283,486.94 | $838.66 | $103,238.55 | $1,602.88 | $182,689.93 |
| 230 | $182,689.93 | $838.66 | $0.00 | $1,032.96 | $184,561.55 |
| 231 | $184,561.55 | $838.66 | $0.00 | $1,043.54 | $186,443.75 |
| 232 | $186,443.75 | $838.66 | $0.00 | $1,054.18 | $188,336.59 |
| 233 | $188,336.59 | $838.66 | $0.00 | $1,064.88 | $190,240.13 |
| 234 | $190,240.13 | $838.66 | $0.00 | $1,075.65 | $192,154.44 |
| 235 | $192,154.44 | $838.66 | $0.00 | $1,086.47 | $194,079.57 |
| 236 | $194,079.57 | $838.66 | $0.00 | $1,097.35 | $196,015.58 |
| 237 | $196,015.58 | $838.66 | $0.00 | $1,108.30 | $197,962.54 |
| 238 | $197,962.54 | $838.66 | $0.00 | $1,119.31 | $199,920.51 |
| 239 | $199,920.51 | $838.66 | $0.00 | $1,130.38 | $201,889.55 |
| 240 | $201,889.55 | $838.66 | $0.00 | $1,141.51 | $203,869.72 |
| 241 | $203,869.72 | $838.66 | $108,400.48 | $1,152.71 | $97,460.61 |
| 242 | $97,460.61 | $838.66 | $0.00 | $551.06 | $98,850.33 |
| 243 | $98,850.33 | $838.66 | $0.00 | $558.91 | $100,247.90 |
| 244 | $100,247.90 | $838.66 | $0.00 | $566.82 | $101,653.38 |
| 245 | $101,653.38 | $838.66 | $0.00 | $574.76 | $103,066.80 |
| 246 | $103,066.80 | $838.66 | $0.00 | $582.75 | $104,488.21 |
| 247 | $104,488.21 | $838.66 | $0.00 | $590.79 | $105,917.66 |
| 248 | $105,917.66 | $838.66 | $0.00 | $598.87 | $107,355.19 |
| 249 | $107,355.19 | $838.66 | $0.00 | $607.00 | $108,800.85 |
| 250 | $108,800.85 | $838.66 | $0.00 | $615.18 | $110,254.69 |
| 251 | $110,254.69 | $838.66 | $0.00 | $623.40 | $111,716.75 |
| 252 | $111,716.75 | $838.66 | $0.00 | $631.66 | $113,187.07 |
| 253 | $113,187.07 | $0.00 | $113,820.50 | $639.98 | $6.55 |