How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $61,731 |
| Monthly savings required | $489 |
How much will it cost to send your child to National American University Zona Rosa in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $246,925.21 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $488.66 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 | $23,805.00 |
| 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 Zona Rosa in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $488.66 | $0.00 | $0.00 | $488.66 |
| 2 | $488.66 | $488.66 | $0.00 | $2.76 | $980.08 |
| 3 | $980.08 | $488.66 | $0.00 | $5.54 | $1,474.28 |
| 4 | $1,474.28 | $488.66 | $0.00 | $8.34 | $1,971.28 |
| 5 | $1,971.28 | $488.66 | $0.00 | $11.15 | $2,471.09 |
| 6 | $2,471.09 | $488.66 | $0.00 | $13.97 | $2,973.72 |
| 7 | $2,973.72 | $488.66 | $0.00 | $16.81 | $3,479.19 |
| 8 | $3,479.19 | $488.66 | $0.00 | $19.67 | $3,987.52 |
| 9 | $3,987.52 | $488.66 | $0.00 | $22.55 | $4,498.73 |
| 10 | $4,498.73 | $488.66 | $0.00 | $25.44 | $5,012.83 |
| 11 | $5,012.83 | $488.66 | $0.00 | $28.34 | $5,529.83 |
| 12 | $5,529.83 | $488.66 | $0.00 | $31.27 | $6,049.76 |
| 13 | $6,049.76 | $488.66 | $0.00 | $34.21 | $6,572.63 |
| 14 | $6,572.63 | $488.66 | $0.00 | $37.16 | $7,098.45 |
| 15 | $7,098.45 | $488.66 | $0.00 | $40.14 | $7,627.25 |
| 16 | $7,627.25 | $488.66 | $0.00 | $43.13 | $8,159.04 |
| 17 | $8,159.04 | $488.66 | $0.00 | $46.13 | $8,693.83 |
| 18 | $8,693.83 | $488.66 | $0.00 | $49.16 | $9,231.65 |
| 19 | $9,231.65 | $488.66 | $0.00 | $52.20 | $9,772.51 |
| 20 | $9,772.51 | $488.66 | $0.00 | $55.26 | $10,316.43 |
| 21 | $10,316.43 | $488.66 | $0.00 | $58.33 | $10,863.42 |
| 22 | $10,863.42 | $488.66 | $0.00 | $61.42 | $11,413.50 |
| 23 | $11,413.50 | $488.66 | $0.00 | $64.53 | $11,966.69 |
| 24 | $11,966.69 | $488.66 | $0.00 | $67.66 | $12,523.01 |
| 25 | $12,523.01 | $488.66 | $0.00 | $70.81 | $13,082.48 |
| 26 | $13,082.48 | $488.66 | $0.00 | $73.97 | $13,645.11 |
| 27 | $13,645.11 | $488.66 | $0.00 | $77.15 | $14,210.92 |
| 28 | $14,210.92 | $488.66 | $0.00 | $80.35 | $14,779.93 |
| 29 | $14,779.93 | $488.66 | $0.00 | $83.57 | $15,352.16 |
| 30 | $15,352.16 | $488.66 | $0.00 | $86.80 | $15,927.62 |
| 31 | $15,927.62 | $488.66 | $0.00 | $90.06 | $16,506.34 |
| 32 | $16,506.34 | $488.66 | $0.00 | $93.33 | $17,088.33 |
| 33 | $17,088.33 | $488.66 | $0.00 | $96.62 | $17,673.61 |
| 34 | $17,673.61 | $488.66 | $0.00 | $99.93 | $18,262.20 |
| 35 | $18,262.20 | $488.66 | $0.00 | $103.26 | $18,854.12 |
| 36 | $18,854.12 | $488.66 | $0.00 | $106.60 | $19,449.38 |
| 37 | $19,449.38 | $488.66 | $0.00 | $109.97 | $20,048.01 |
| 38 | $20,048.01 | $488.66 | $0.00 | $113.35 | $20,650.02 |
| 39 | $20,650.02 | $488.66 | $0.00 | $116.76 | $21,255.44 |
| 40 | $21,255.44 | $488.66 | $0.00 | $120.18 | $21,864.28 |
| 41 | $21,864.28 | $488.66 | $0.00 | $123.62 | $22,476.56 |
| 42 | $22,476.56 | $488.66 | $0.00 | $127.09 | $23,092.31 |
| 43 | $23,092.31 | $488.66 | $0.00 | $130.57 | $23,711.54 |
| 44 | $23,711.54 | $488.66 | $0.00 | $134.07 | $24,334.27 |
| 45 | $24,334.27 | $488.66 | $0.00 | $137.59 | $24,960.52 |
| 46 | $24,960.52 | $488.66 | $0.00 | $141.13 | $25,590.31 |
| 47 | $25,590.31 | $488.66 | $0.00 | $144.69 | $26,223.66 |
| 48 | $26,223.66 | $488.66 | $0.00 | $148.27 | $26,860.59 |
| 49 | $26,860.59 | $488.66 | $0.00 | $151.87 | $27,501.12 |
| 50 | $27,501.12 | $488.66 | $0.00 | $155.50 | $28,145.28 |
| 51 | $28,145.28 | $488.66 | $0.00 | $159.14 | $28,793.08 |
| 52 | $28,793.08 | $488.66 | $0.00 | $162.80 | $29,444.54 |
| 53 | $29,444.54 | $488.66 | $0.00 | $166.48 | $30,099.68 |
| 54 | $30,099.68 | $488.66 | $0.00 | $170.19 | $30,758.53 |
| 55 | $30,758.53 | $488.66 | $0.00 | $173.91 | $31,421.10 |
| 56 | $31,421.10 | $488.66 | $0.00 | $177.66 | $32,087.42 |
| 57 | $32,087.42 | $488.66 | $0.00 | $181.43 | $32,757.51 |
| 58 | $32,757.51 | $488.66 | $0.00 | $185.22 | $33,431.39 |
| 59 | $33,431.39 | $488.66 | $0.00 | $189.03 | $34,109.08 |
| 60 | $34,109.08 | $488.66 | $0.00 | $192.86 | $34,790.60 |
| 61 | $34,790.60 | $488.66 | $0.00 | $196.71 | $35,475.97 |
| 62 | $35,475.97 | $488.66 | $0.00 | $200.59 | $36,165.22 |
| 63 | $36,165.22 | $488.66 | $0.00 | $204.48 | $36,858.36 |
| 64 | $36,858.36 | $488.66 | $0.00 | $208.40 | $37,555.42 |
| 65 | $37,555.42 | $488.66 | $0.00 | $212.34 | $38,256.42 |
| 66 | $38,256.42 | $488.66 | $0.00 | $216.31 | $38,961.39 |
| 67 | $38,961.39 | $488.66 | $0.00 | $220.29 | $39,670.34 |
| 68 | $39,670.34 | $488.66 | $0.00 | $224.30 | $40,383.30 |
| 69 | $40,383.30 | $488.66 | $0.00 | $228.33 | $41,100.29 |
| 70 | $41,100.29 | $488.66 | $0.00 | $232.39 | $41,821.34 |
| 71 | $41,821.34 | $488.66 | $0.00 | $236.46 | $42,546.46 |
| 72 | $42,546.46 | $488.66 | $0.00 | $240.56 | $43,275.68 |
| 73 | $43,275.68 | $488.66 | $0.00 | $244.69 | $44,009.03 |
| 74 | $44,009.03 | $488.66 | $0.00 | $248.83 | $44,746.52 |
| 75 | $44,746.52 | $488.66 | $0.00 | $253.00 | $45,488.18 |
| 76 | $45,488.18 | $488.66 | $0.00 | $257.20 | $46,234.04 |
| 77 | $46,234.04 | $488.66 | $0.00 | $261.41 | $46,984.11 |
| 78 | $46,984.11 | $488.66 | $0.00 | $265.65 | $47,738.42 |
| 79 | $47,738.42 | $488.66 | $0.00 | $269.92 | $48,497.00 |
| 80 | $48,497.00 | $488.66 | $0.00 | $274.21 | $49,259.87 |
| 81 | $49,259.87 | $488.66 | $0.00 | $278.52 | $50,027.05 |
| 82 | $50,027.05 | $488.66 | $0.00 | $282.86 | $50,798.57 |
| 83 | $50,798.57 | $488.66 | $0.00 | $287.22 | $51,574.45 |
| 84 | $51,574.45 | $488.66 | $0.00 | $291.61 | $52,354.72 |
| 85 | $52,354.72 | $488.66 | $0.00 | $296.02 | $53,139.40 |
| 86 | $53,139.40 | $488.66 | $0.00 | $300.46 | $53,928.52 |
| 87 | $53,928.52 | $488.66 | $0.00 | $304.92 | $54,722.10 |
| 88 | $54,722.10 | $488.66 | $0.00 | $309.41 | $55,520.17 |
| 89 | $55,520.17 | $488.66 | $0.00 | $313.92 | $56,322.75 |
| 90 | $56,322.75 | $488.66 | $0.00 | $318.46 | $57,129.87 |
| 91 | $57,129.87 | $488.66 | $0.00 | $323.02 | $57,941.55 |
| 92 | $57,941.55 | $488.66 | $0.00 | $327.61 | $58,757.82 |
| 93 | $58,757.82 | $488.66 | $0.00 | $332.23 | $59,578.71 |
| 94 | $59,578.71 | $488.66 | $0.00 | $336.87 | $60,404.24 |
| 95 | $60,404.24 | $488.66 | $0.00 | $341.53 | $61,234.43 |
| 96 | $61,234.43 | $488.66 | $0.00 | $346.23 | $62,069.32 |
| 97 | $62,069.32 | $488.66 | $0.00 | $350.95 | $62,908.93 |
| 98 | $62,908.93 | $488.66 | $0.00 | $355.70 | $63,753.29 |
| 99 | $63,753.29 | $488.66 | $0.00 | $360.47 | $64,602.42 |
| 100 | $64,602.42 | $488.66 | $0.00 | $365.27 | $65,456.35 |
| 101 | $65,456.35 | $488.66 | $0.00 | $370.10 | $66,315.11 |
| 102 | $66,315.11 | $488.66 | $0.00 | $374.96 | $67,178.73 |
| 103 | $67,178.73 | $488.66 | $0.00 | $379.84 | $68,047.23 |
| 104 | $68,047.23 | $488.66 | $0.00 | $384.75 | $68,920.64 |
| 105 | $68,920.64 | $488.66 | $0.00 | $389.69 | $69,798.99 |
| 106 | $69,798.99 | $488.66 | $0.00 | $394.65 | $70,682.30 |
| 107 | $70,682.30 | $488.66 | $0.00 | $399.65 | $71,570.61 |
| 108 | $71,570.61 | $488.66 | $0.00 | $404.67 | $72,463.94 |
| 109 | $72,463.94 | $488.66 | $0.00 | $409.72 | $73,362.32 |
| 110 | $73,362.32 | $488.66 | $0.00 | $414.80 | $74,265.78 |
| 111 | $74,265.78 | $488.66 | $0.00 | $419.91 | $75,174.35 |
| 112 | $75,174.35 | $488.66 | $0.00 | $425.05 | $76,088.06 |
| 113 | $76,088.06 | $488.66 | $0.00 | $430.21 | $77,006.93 |
| 114 | $77,006.93 | $488.66 | $0.00 | $435.41 | $77,931.00 |
| 115 | $77,931.00 | $488.66 | $0.00 | $440.63 | $78,860.29 |
| 116 | $78,860.29 | $488.66 | $0.00 | $445.89 | $79,794.84 |
| 117 | $79,794.84 | $488.66 | $0.00 | $451.17 | $80,734.67 |
| 118 | $80,734.67 | $488.66 | $0.00 | $456.49 | $81,679.82 |
| 119 | $81,679.82 | $488.66 | $0.00 | $461.83 | $82,630.31 |
| 120 | $82,630.31 | $488.66 | $0.00 | $467.20 | $83,586.17 |
| 121 | $83,586.17 | $488.66 | $0.00 | $472.61 | $84,547.44 |
| 122 | $84,547.44 | $488.66 | $0.00 | $478.04 | $85,514.14 |
| 123 | $85,514.14 | $488.66 | $0.00 | $483.51 | $86,486.31 |
| 124 | $86,486.31 | $488.66 | $0.00 | $489.01 | $87,463.98 |
| 125 | $87,463.98 | $488.66 | $0.00 | $494.53 | $88,447.17 |
| 126 | $88,447.17 | $488.66 | $0.00 | $500.09 | $89,435.92 |
| 127 | $89,435.92 | $488.66 | $0.00 | $505.68 | $90,430.26 |
| 128 | $90,430.26 | $488.66 | $0.00 | $511.31 | $91,430.23 |
| 129 | $91,430.23 | $488.66 | $0.00 | $516.96 | $92,435.85 |
| 130 | $92,435.85 | $488.66 | $0.00 | $522.65 | $93,447.16 |
| 131 | $93,447.16 | $488.66 | $0.00 | $528.36 | $94,464.18 |
| 132 | $94,464.18 | $488.66 | $0.00 | $534.11 | $95,486.95 |
| 133 | $95,486.95 | $488.66 | $0.00 | $539.90 | $96,515.51 |
| 134 | $96,515.51 | $488.66 | $0.00 | $545.71 | $97,549.88 |
| 135 | $97,549.88 | $488.66 | $0.00 | $551.56 | $98,590.10 |
| 136 | $98,590.10 | $488.66 | $0.00 | $557.44 | $99,636.20 |
| 137 | $99,636.20 | $488.66 | $0.00 | $563.36 | $100,688.22 |
| 138 | $100,688.22 | $488.66 | $0.00 | $569.31 | $101,746.19 |
| 139 | $101,746.19 | $488.66 | $0.00 | $575.29 | $102,810.14 |
| 140 | $102,810.14 | $488.66 | $0.00 | $581.30 | $103,880.10 |
| 141 | $103,880.10 | $488.66 | $0.00 | $587.35 | $104,956.11 |
| 142 | $104,956.11 | $488.66 | $0.00 | $593.44 | $106,038.21 |
| 143 | $106,038.21 | $488.66 | $0.00 | $599.56 | $107,126.43 |
| 144 | $107,126.43 | $488.66 | $0.00 | $605.71 | $108,220.80 |
| 145 | $108,220.80 | $488.66 | $0.00 | $611.90 | $109,321.36 |
| 146 | $109,321.36 | $488.66 | $0.00 | $618.12 | $110,428.14 |
| 147 | $110,428.14 | $488.66 | $0.00 | $624.38 | $111,541.18 |
| 148 | $111,541.18 | $488.66 | $0.00 | $630.67 | $112,660.51 |
| 149 | $112,660.51 | $488.66 | $0.00 | $637.00 | $113,786.17 |
| 150 | $113,786.17 | $488.66 | $0.00 | $643.36 | $114,918.19 |
| 151 | $114,918.19 | $488.66 | $0.00 | $649.76 | $116,056.61 |
| 152 | $116,056.61 | $488.66 | $0.00 | $656.20 | $117,201.47 |
| 153 | $117,201.47 | $488.66 | $0.00 | $662.67 | $118,352.80 |
| 154 | $118,352.80 | $488.66 | $0.00 | $669.18 | $119,510.64 |
| 155 | $119,510.64 | $488.66 | $0.00 | $675.73 | $120,675.03 |
| 156 | $120,675.03 | $488.66 | $0.00 | $682.31 | $121,846.00 |
| 157 | $121,846.00 | $488.66 | $0.00 | $688.93 | $123,023.59 |
| 158 | $123,023.59 | $488.66 | $0.00 | $695.59 | $124,207.84 |
| 159 | $124,207.84 | $488.66 | $0.00 | $702.29 | $125,398.79 |
| 160 | $125,398.79 | $488.66 | $0.00 | $709.02 | $126,596.47 |
| 161 | $126,596.47 | $488.66 | $0.00 | $715.79 | $127,800.92 |
| 162 | $127,800.92 | $488.66 | $0.00 | $722.60 | $129,012.18 |
| 163 | $129,012.18 | $488.66 | $0.00 | $729.45 | $130,230.29 |
| 164 | $130,230.29 | $488.66 | $0.00 | $736.34 | $131,455.29 |
| 165 | $131,455.29 | $488.66 | $0.00 | $743.27 | $132,687.22 |
| 166 | $132,687.22 | $488.66 | $0.00 | $750.23 | $133,926.11 |
| 167 | $133,926.11 | $488.66 | $0.00 | $757.24 | $135,172.01 |
| 168 | $135,172.01 | $488.66 | $0.00 | $764.28 | $136,424.95 |
| 169 | $136,424.95 | $488.66 | $0.00 | $771.37 | $137,684.98 |
| 170 | $137,684.98 | $488.66 | $0.00 | $778.49 | $138,952.13 |
| 171 | $138,952.13 | $488.66 | $0.00 | $785.66 | $140,226.45 |
| 172 | $140,226.45 | $488.66 | $0.00 | $792.86 | $141,507.97 |
| 173 | $141,507.97 | $488.66 | $0.00 | $800.11 | $142,796.74 |
| 174 | $142,796.74 | $488.66 | $0.00 | $807.39 | $144,092.79 |
| 175 | $144,092.79 | $488.66 | $0.00 | $814.72 | $145,396.17 |
| 176 | $145,396.17 | $488.66 | $0.00 | $822.09 | $146,706.92 |
| 177 | $146,706.92 | $488.66 | $0.00 | $829.50 | $148,025.08 |
| 178 | $148,025.08 | $488.66 | $0.00 | $836.96 | $149,350.70 |
| 179 | $149,350.70 | $488.66 | $0.00 | $844.45 | $150,683.81 |
| 180 | $150,683.81 | $488.66 | $0.00 | $851.99 | $152,024.46 |
| 181 | $152,024.46 | $488.66 | $0.00 | $859.57 | $153,372.69 |
| 182 | $153,372.69 | $488.66 | $0.00 | $867.19 | $154,728.54 |
| 183 | $154,728.54 | $488.66 | $0.00 | $874.86 | $156,092.06 |
| 184 | $156,092.06 | $488.66 | $0.00 | $882.57 | $157,463.29 |
| 185 | $157,463.29 | $488.66 | $0.00 | $890.32 | $158,842.27 |
| 186 | $158,842.27 | $488.66 | $0.00 | $898.12 | $160,229.05 |
| 187 | $160,229.05 | $488.66 | $0.00 | $905.96 | $161,623.67 |
| 188 | $161,623.67 | $488.66 | $0.00 | $913.84 | $163,026.17 |
| 189 | $163,026.17 | $488.66 | $0.00 | $921.77 | $164,436.60 |
| 190 | $164,436.60 | $488.66 | $0.00 | $929.75 | $165,855.01 |
| 191 | $165,855.01 | $488.66 | $0.00 | $937.77 | $167,281.44 |
| 192 | $167,281.44 | $488.66 | $0.00 | $945.83 | $168,715.93 |
| 193 | $168,715.93 | $488.66 | $0.00 | $953.94 | $170,158.53 |
| 194 | $170,158.53 | $488.66 | $0.00 | $962.10 | $171,609.29 |
| 195 | $171,609.29 | $488.66 | $0.00 | $970.30 | $173,068.25 |
| 196 | $173,068.25 | $488.66 | $0.00 | $978.55 | $174,535.46 |
| 197 | $174,535.46 | $488.66 | $0.00 | $986.85 | $176,010.97 |
| 198 | $176,010.97 | $488.66 | $0.00 | $995.19 | $177,494.82 |
| 199 | $177,494.82 | $488.66 | $0.00 | $1,003.58 | $178,987.06 |
| 200 | $178,987.06 | $488.66 | $0.00 | $1,012.02 | $180,487.74 |
| 201 | $180,487.74 | $488.66 | $0.00 | $1,020.50 | $181,996.90 |
| 202 | $181,996.90 | $488.66 | $0.00 | $1,029.04 | $183,514.60 |
| 203 | $183,514.60 | $488.66 | $0.00 | $1,037.62 | $185,040.88 |
| 204 | $185,040.88 | $488.66 | $0.00 | $1,046.25 | $186,575.79 |
| 205 | $186,575.79 | $488.66 | $0.00 | $1,054.93 | $188,119.38 |
| 206 | $188,119.38 | $488.66 | $0.00 | $1,063.65 | $189,671.69 |
| 207 | $189,671.69 | $488.66 | $0.00 | $1,072.43 | $191,232.78 |
| 208 | $191,232.78 | $488.66 | $0.00 | $1,081.26 | $192,802.70 |
| 209 | $192,802.70 | $488.66 | $0.00 | $1,090.13 | $194,381.49 |
| 210 | $194,381.49 | $488.66 | $0.00 | $1,099.06 | $195,969.21 |
| 211 | $195,969.21 | $488.66 | $0.00 | $1,108.04 | $197,565.91 |
| 212 | $197,565.91 | $488.66 | $0.00 | $1,117.07 | $199,171.64 |
| 213 | $199,171.64 | $488.66 | $0.00 | $1,126.15 | $200,786.45 |
| 214 | $200,786.45 | $488.66 | $0.00 | $1,135.28 | $202,410.39 |
| 215 | $202,410.39 | $488.66 | $0.00 | $1,144.46 | $204,043.51 |
| 216 | $204,043.51 | $488.66 | $0.00 | $1,153.69 | $205,685.86 |
| 217 | $205,685.86 | $488.66 | $57,289.57 | $1,162.98 | $150,047.93 |
| 218 | $150,047.93 | $488.66 | $0.00 | $848.39 | $151,384.98 |
| 219 | $151,384.98 | $488.66 | $0.00 | $855.95 | $152,729.59 |
| 220 | $152,729.59 | $488.66 | $0.00 | $863.56 | $154,081.81 |
| 221 | $154,081.81 | $488.66 | $0.00 | $871.20 | $155,441.67 |
| 222 | $155,441.67 | $488.66 | $0.00 | $878.89 | $156,809.22 |
| 223 | $156,809.22 | $488.66 | $0.00 | $886.62 | $158,184.50 |
| 224 | $158,184.50 | $488.66 | $0.00 | $894.40 | $159,567.56 |
| 225 | $159,567.56 | $488.66 | $0.00 | $902.22 | $160,958.44 |
| 226 | $160,958.44 | $488.66 | $0.00 | $910.08 | $162,357.18 |
| 227 | $162,357.18 | $488.66 | $0.00 | $917.99 | $163,763.83 |
| 228 | $163,763.83 | $488.66 | $0.00 | $925.94 | $165,178.43 |
| 229 | $165,178.43 | $488.66 | $60,154.05 | $933.94 | $106,446.98 |
| 230 | $106,446.98 | $488.66 | $0.00 | $601.87 | $107,537.51 |
| 231 | $107,537.51 | $488.66 | $0.00 | $608.03 | $108,634.20 |
| 232 | $108,634.20 | $488.66 | $0.00 | $614.23 | $109,737.09 |
| 233 | $109,737.09 | $488.66 | $0.00 | $620.47 | $110,846.22 |
| 234 | $110,846.22 | $488.66 | $0.00 | $626.74 | $111,961.62 |
| 235 | $111,961.62 | $488.66 | $0.00 | $633.05 | $113,083.33 |
| 236 | $113,083.33 | $488.66 | $0.00 | $639.39 | $114,211.38 |
| 237 | $114,211.38 | $488.66 | $0.00 | $645.77 | $115,345.81 |
| 238 | $115,345.81 | $488.66 | $0.00 | $652.18 | $116,486.65 |
| 239 | $116,486.65 | $488.66 | $0.00 | $658.63 | $117,633.94 |
| 240 | $117,633.94 | $488.66 | $0.00 | $665.12 | $118,787.72 |
| 241 | $118,787.72 | $488.66 | $63,161.75 | $671.64 | $56,786.27 |
| 242 | $56,786.27 | $488.66 | $0.00 | $321.08 | $57,596.01 |
| 243 | $57,596.01 | $488.66 | $0.00 | $325.66 | $58,410.33 |
| 244 | $58,410.33 | $488.66 | $0.00 | $330.26 | $59,229.25 |
| 245 | $59,229.25 | $488.66 | $0.00 | $334.89 | $60,052.80 |
| 246 | $60,052.80 | $488.66 | $0.00 | $339.55 | $60,881.01 |
| 247 | $60,881.01 | $488.66 | $0.00 | $344.23 | $61,713.90 |
| 248 | $61,713.90 | $488.66 | $0.00 | $348.94 | $62,551.50 |
| 249 | $62,551.50 | $488.66 | $0.00 | $353.68 | $63,393.84 |
| 250 | $63,393.84 | $488.66 | $0.00 | $358.44 | $64,240.94 |
| 251 | $64,240.94 | $488.66 | $0.00 | $363.23 | $65,092.83 |
| 252 | $65,092.83 | $488.66 | $0.00 | $368.04 | $65,949.53 |
| 253 | $65,949.53 | $0.00 | $66,319.84 | $372.89 | $2.58 |