How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $47,941 |
| Monthly savings required | $379 |
How much will it cost to send your child to North Carolina A & T State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $191,762.50 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $379.48 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 | $18,487.00 |
| 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 Carolina A & T State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $379.48 | $0.00 | $0.00 | $379.48 |
| 2 | $379.48 | $379.48 | $0.00 | $2.15 | $761.11 |
| 3 | $761.11 | $379.48 | $0.00 | $4.30 | $1,144.89 |
| 4 | $1,144.89 | $379.48 | $0.00 | $6.47 | $1,530.84 |
| 5 | $1,530.84 | $379.48 | $0.00 | $8.66 | $1,918.98 |
| 6 | $1,918.98 | $379.48 | $0.00 | $10.85 | $2,309.31 |
| 7 | $2,309.31 | $379.48 | $0.00 | $13.06 | $2,701.85 |
| 8 | $2,701.85 | $379.48 | $0.00 | $15.28 | $3,096.61 |
| 9 | $3,096.61 | $379.48 | $0.00 | $17.51 | $3,493.60 |
| 10 | $3,493.60 | $379.48 | $0.00 | $19.75 | $3,892.83 |
| 11 | $3,892.83 | $379.48 | $0.00 | $22.01 | $4,294.32 |
| 12 | $4,294.32 | $379.48 | $0.00 | $24.28 | $4,698.08 |
| 13 | $4,698.08 | $379.48 | $0.00 | $26.56 | $5,104.12 |
| 14 | $5,104.12 | $379.48 | $0.00 | $28.86 | $5,512.46 |
| 15 | $5,512.46 | $379.48 | $0.00 | $31.17 | $5,923.11 |
| 16 | $5,923.11 | $379.48 | $0.00 | $33.49 | $6,336.08 |
| 17 | $6,336.08 | $379.48 | $0.00 | $35.83 | $6,751.39 |
| 18 | $6,751.39 | $379.48 | $0.00 | $38.17 | $7,169.04 |
| 19 | $7,169.04 | $379.48 | $0.00 | $40.53 | $7,589.05 |
| 20 | $7,589.05 | $379.48 | $0.00 | $42.91 | $8,011.44 |
| 21 | $8,011.44 | $379.48 | $0.00 | $45.30 | $8,436.22 |
| 22 | $8,436.22 | $379.48 | $0.00 | $47.70 | $8,863.40 |
| 23 | $8,863.40 | $379.48 | $0.00 | $50.11 | $9,292.99 |
| 24 | $9,292.99 | $379.48 | $0.00 | $52.54 | $9,725.01 |
| 25 | $9,725.01 | $379.48 | $0.00 | $54.99 | $10,159.48 |
| 26 | $10,159.48 | $379.48 | $0.00 | $57.44 | $10,596.40 |
| 27 | $10,596.40 | $379.48 | $0.00 | $59.91 | $11,035.79 |
| 28 | $11,035.79 | $379.48 | $0.00 | $62.40 | $11,477.67 |
| 29 | $11,477.67 | $379.48 | $0.00 | $64.90 | $11,922.05 |
| 30 | $11,922.05 | $379.48 | $0.00 | $67.41 | $12,368.94 |
| 31 | $12,368.94 | $379.48 | $0.00 | $69.94 | $12,818.36 |
| 32 | $12,818.36 | $379.48 | $0.00 | $72.48 | $13,270.32 |
| 33 | $13,270.32 | $379.48 | $0.00 | $75.03 | $13,724.83 |
| 34 | $13,724.83 | $379.48 | $0.00 | $77.60 | $14,181.91 |
| 35 | $14,181.91 | $379.48 | $0.00 | $80.19 | $14,641.58 |
| 36 | $14,641.58 | $379.48 | $0.00 | $82.79 | $15,103.85 |
| 37 | $15,103.85 | $379.48 | $0.00 | $85.40 | $15,568.73 |
| 38 | $15,568.73 | $379.48 | $0.00 | $88.03 | $16,036.24 |
| 39 | $16,036.24 | $379.48 | $0.00 | $90.67 | $16,506.39 |
| 40 | $16,506.39 | $379.48 | $0.00 | $93.33 | $16,979.20 |
| 41 | $16,979.20 | $379.48 | $0.00 | $96.00 | $17,454.68 |
| 42 | $17,454.68 | $379.48 | $0.00 | $98.69 | $17,932.85 |
| 43 | $17,932.85 | $379.48 | $0.00 | $101.39 | $18,413.72 |
| 44 | $18,413.72 | $379.48 | $0.00 | $104.11 | $18,897.31 |
| 45 | $18,897.31 | $379.48 | $0.00 | $106.85 | $19,383.64 |
| 46 | $19,383.64 | $379.48 | $0.00 | $109.60 | $19,872.72 |
| 47 | $19,872.72 | $379.48 | $0.00 | $112.36 | $20,364.56 |
| 48 | $20,364.56 | $379.48 | $0.00 | $115.14 | $20,859.18 |
| 49 | $20,859.18 | $379.48 | $0.00 | $117.94 | $21,356.60 |
| 50 | $21,356.60 | $379.48 | $0.00 | $120.75 | $21,856.83 |
| 51 | $21,856.83 | $379.48 | $0.00 | $123.58 | $22,359.89 |
| 52 | $22,359.89 | $379.48 | $0.00 | $126.43 | $22,865.80 |
| 53 | $22,865.80 | $379.48 | $0.00 | $129.29 | $23,374.57 |
| 54 | $23,374.57 | $379.48 | $0.00 | $132.16 | $23,886.21 |
| 55 | $23,886.21 | $379.48 | $0.00 | $135.06 | $24,400.75 |
| 56 | $24,400.75 | $379.48 | $0.00 | $137.97 | $24,918.20 |
| 57 | $24,918.20 | $379.48 | $0.00 | $140.89 | $25,438.57 |
| 58 | $25,438.57 | $379.48 | $0.00 | $143.83 | $25,961.88 |
| 59 | $25,961.88 | $379.48 | $0.00 | $146.79 | $26,488.15 |
| 60 | $26,488.15 | $379.48 | $0.00 | $149.77 | $27,017.40 |
| 61 | $27,017.40 | $379.48 | $0.00 | $152.76 | $27,549.64 |
| 62 | $27,549.64 | $379.48 | $0.00 | $155.77 | $28,084.89 |
| 63 | $28,084.89 | $379.48 | $0.00 | $158.80 | $28,623.17 |
| 64 | $28,623.17 | $379.48 | $0.00 | $161.84 | $29,164.49 |
| 65 | $29,164.49 | $379.48 | $0.00 | $164.90 | $29,708.87 |
| 66 | $29,708.87 | $379.48 | $0.00 | $167.98 | $30,256.33 |
| 67 | $30,256.33 | $379.48 | $0.00 | $171.07 | $30,806.88 |
| 68 | $30,806.88 | $379.48 | $0.00 | $174.19 | $31,360.55 |
| 69 | $31,360.55 | $379.48 | $0.00 | $177.32 | $31,917.35 |
| 70 | $31,917.35 | $379.48 | $0.00 | $180.47 | $32,477.30 |
| 71 | $32,477.30 | $379.48 | $0.00 | $183.63 | $33,040.41 |
| 72 | $33,040.41 | $379.48 | $0.00 | $186.82 | $33,606.71 |
| 73 | $33,606.71 | $379.48 | $0.00 | $190.02 | $34,176.21 |
| 74 | $34,176.21 | $379.48 | $0.00 | $193.24 | $34,748.93 |
| 75 | $34,748.93 | $379.48 | $0.00 | $196.48 | $35,324.89 |
| 76 | $35,324.89 | $379.48 | $0.00 | $199.73 | $35,904.10 |
| 77 | $35,904.10 | $379.48 | $0.00 | $203.01 | $36,486.59 |
| 78 | $36,486.59 | $379.48 | $0.00 | $206.30 | $37,072.37 |
| 79 | $37,072.37 | $379.48 | $0.00 | $209.61 | $37,661.46 |
| 80 | $37,661.46 | $379.48 | $0.00 | $212.94 | $38,253.88 |
| 81 | $38,253.88 | $379.48 | $0.00 | $216.29 | $38,849.65 |
| 82 | $38,849.65 | $379.48 | $0.00 | $219.66 | $39,448.79 |
| 83 | $39,448.79 | $379.48 | $0.00 | $223.05 | $40,051.32 |
| 84 | $40,051.32 | $379.48 | $0.00 | $226.46 | $40,657.26 |
| 85 | $40,657.26 | $379.48 | $0.00 | $229.88 | $41,266.62 |
| 86 | $41,266.62 | $379.48 | $0.00 | $233.33 | $41,879.43 |
| 87 | $41,879.43 | $379.48 | $0.00 | $236.79 | $42,495.70 |
| 88 | $42,495.70 | $379.48 | $0.00 | $240.28 | $43,115.46 |
| 89 | $43,115.46 | $379.48 | $0.00 | $243.78 | $43,738.72 |
| 90 | $43,738.72 | $379.48 | $0.00 | $247.31 | $44,365.51 |
| 91 | $44,365.51 | $379.48 | $0.00 | $250.85 | $44,995.84 |
| 92 | $44,995.84 | $379.48 | $0.00 | $254.41 | $45,629.73 |
| 93 | $45,629.73 | $379.48 | $0.00 | $258.00 | $46,267.21 |
| 94 | $46,267.21 | $379.48 | $0.00 | $261.60 | $46,908.29 |
| 95 | $46,908.29 | $379.48 | $0.00 | $265.23 | $47,553.00 |
| 96 | $47,553.00 | $379.48 | $0.00 | $268.87 | $48,201.35 |
| 97 | $48,201.35 | $379.48 | $0.00 | $272.54 | $48,853.37 |
| 98 | $48,853.37 | $379.48 | $0.00 | $276.22 | $49,509.07 |
| 99 | $49,509.07 | $379.48 | $0.00 | $279.93 | $50,168.48 |
| 100 | $50,168.48 | $379.48 | $0.00 | $283.66 | $50,831.62 |
| 101 | $50,831.62 | $379.48 | $0.00 | $287.41 | $51,498.51 |
| 102 | $51,498.51 | $379.48 | $0.00 | $291.18 | $52,169.17 |
| 103 | $52,169.17 | $379.48 | $0.00 | $294.97 | $52,843.62 |
| 104 | $52,843.62 | $379.48 | $0.00 | $298.79 | $53,521.89 |
| 105 | $53,521.89 | $379.48 | $0.00 | $302.62 | $54,203.99 |
| 106 | $54,203.99 | $379.48 | $0.00 | $306.48 | $54,889.95 |
| 107 | $54,889.95 | $379.48 | $0.00 | $310.36 | $55,579.79 |
| 108 | $55,579.79 | $379.48 | $0.00 | $314.26 | $56,273.53 |
| 109 | $56,273.53 | $379.48 | $0.00 | $318.18 | $56,971.19 |
| 110 | $56,971.19 | $379.48 | $0.00 | $322.12 | $57,672.79 |
| 111 | $57,672.79 | $379.48 | $0.00 | $326.09 | $58,378.36 |
| 112 | $58,378.36 | $379.48 | $0.00 | $330.08 | $59,087.92 |
| 113 | $59,087.92 | $379.48 | $0.00 | $334.09 | $59,801.49 |
| 114 | $59,801.49 | $379.48 | $0.00 | $338.13 | $60,519.10 |
| 115 | $60,519.10 | $379.48 | $0.00 | $342.18 | $61,240.76 |
| 116 | $61,240.76 | $379.48 | $0.00 | $346.26 | $61,966.50 |
| 117 | $61,966.50 | $379.48 | $0.00 | $350.37 | $62,696.35 |
| 118 | $62,696.35 | $379.48 | $0.00 | $354.49 | $63,430.32 |
| 119 | $63,430.32 | $379.48 | $0.00 | $358.64 | $64,168.44 |
| 120 | $64,168.44 | $379.48 | $0.00 | $362.82 | $64,910.74 |
| 121 | $64,910.74 | $379.48 | $0.00 | $367.01 | $65,657.23 |
| 122 | $65,657.23 | $379.48 | $0.00 | $371.24 | $66,407.95 |
| 123 | $66,407.95 | $379.48 | $0.00 | $375.48 | $67,162.91 |
| 124 | $67,162.91 | $379.48 | $0.00 | $379.75 | $67,922.14 |
| 125 | $67,922.14 | $379.48 | $0.00 | $384.04 | $68,685.66 |
| 126 | $68,685.66 | $379.48 | $0.00 | $388.36 | $69,453.50 |
| 127 | $69,453.50 | $379.48 | $0.00 | $392.70 | $70,225.68 |
| 128 | $70,225.68 | $379.48 | $0.00 | $397.07 | $71,002.23 |
| 129 | $71,002.23 | $379.48 | $0.00 | $401.46 | $71,783.17 |
| 130 | $71,783.17 | $379.48 | $0.00 | $405.87 | $72,568.52 |
| 131 | $72,568.52 | $379.48 | $0.00 | $410.31 | $73,358.31 |
| 132 | $73,358.31 | $379.48 | $0.00 | $414.78 | $74,152.57 |
| 133 | $74,152.57 | $379.48 | $0.00 | $419.27 | $74,951.32 |
| 134 | $74,951.32 | $379.48 | $0.00 | $423.79 | $75,754.59 |
| 135 | $75,754.59 | $379.48 | $0.00 | $428.33 | $76,562.40 |
| 136 | $76,562.40 | $379.48 | $0.00 | $432.89 | $77,374.77 |
| 137 | $77,374.77 | $379.48 | $0.00 | $437.49 | $78,191.74 |
| 138 | $78,191.74 | $379.48 | $0.00 | $442.11 | $79,013.33 |
| 139 | $79,013.33 | $379.48 | $0.00 | $446.75 | $79,839.56 |
| 140 | $79,839.56 | $379.48 | $0.00 | $451.42 | $80,670.46 |
| 141 | $80,670.46 | $379.48 | $0.00 | $456.12 | $81,506.06 |
| 142 | $81,506.06 | $379.48 | $0.00 | $460.85 | $82,346.39 |
| 143 | $82,346.39 | $379.48 | $0.00 | $465.60 | $83,191.47 |
| 144 | $83,191.47 | $379.48 | $0.00 | $470.38 | $84,041.33 |
| 145 | $84,041.33 | $379.48 | $0.00 | $475.18 | $84,895.99 |
| 146 | $84,895.99 | $379.48 | $0.00 | $480.01 | $85,755.48 |
| 147 | $85,755.48 | $379.48 | $0.00 | $484.87 | $86,619.83 |
| 148 | $86,619.83 | $379.48 | $0.00 | $489.76 | $87,489.07 |
| 149 | $87,489.07 | $379.48 | $0.00 | $494.68 | $88,363.23 |
| 150 | $88,363.23 | $379.48 | $0.00 | $499.62 | $89,242.33 |
| 151 | $89,242.33 | $379.48 | $0.00 | $504.59 | $90,126.40 |
| 152 | $90,126.40 | $379.48 | $0.00 | $509.59 | $91,015.47 |
| 153 | $91,015.47 | $379.48 | $0.00 | $514.61 | $91,909.56 |
| 154 | $91,909.56 | $379.48 | $0.00 | $519.67 | $92,808.71 |
| 155 | $92,808.71 | $379.48 | $0.00 | $524.75 | $93,712.94 |
| 156 | $93,712.94 | $379.48 | $0.00 | $529.87 | $94,622.29 |
| 157 | $94,622.29 | $379.48 | $0.00 | $535.01 | $95,536.78 |
| 158 | $95,536.78 | $379.48 | $0.00 | $540.18 | $96,456.44 |
| 159 | $96,456.44 | $379.48 | $0.00 | $545.38 | $97,381.30 |
| 160 | $97,381.30 | $379.48 | $0.00 | $550.61 | $98,311.39 |
| 161 | $98,311.39 | $379.48 | $0.00 | $555.87 | $99,246.74 |
| 162 | $99,246.74 | $379.48 | $0.00 | $561.16 | $100,187.38 |
| 163 | $100,187.38 | $379.48 | $0.00 | $566.47 | $101,133.33 |
| 164 | $101,133.33 | $379.48 | $0.00 | $571.82 | $102,084.63 |
| 165 | $102,084.63 | $379.48 | $0.00 | $577.20 | $103,041.31 |
| 166 | $103,041.31 | $379.48 | $0.00 | $582.61 | $104,003.40 |
| 167 | $104,003.40 | $379.48 | $0.00 | $588.05 | $104,970.93 |
| 168 | $104,970.93 | $379.48 | $0.00 | $593.52 | $105,943.93 |
| 169 | $105,943.93 | $379.48 | $0.00 | $599.02 | $106,922.43 |
| 170 | $106,922.43 | $379.48 | $0.00 | $604.55 | $107,906.46 |
| 171 | $107,906.46 | $379.48 | $0.00 | $610.12 | $108,896.06 |
| 172 | $108,896.06 | $379.48 | $0.00 | $615.71 | $109,891.25 |
| 173 | $109,891.25 | $379.48 | $0.00 | $621.34 | $110,892.07 |
| 174 | $110,892.07 | $379.48 | $0.00 | $627.00 | $111,898.55 |
| 175 | $111,898.55 | $379.48 | $0.00 | $632.69 | $112,910.72 |
| 176 | $112,910.72 | $379.48 | $0.00 | $638.41 | $113,928.61 |
| 177 | $113,928.61 | $379.48 | $0.00 | $644.17 | $114,952.26 |
| 178 | $114,952.26 | $379.48 | $0.00 | $649.96 | $115,981.70 |
| 179 | $115,981.70 | $379.48 | $0.00 | $655.78 | $117,016.96 |
| 180 | $117,016.96 | $379.48 | $0.00 | $661.63 | $118,058.07 |
| 181 | $118,058.07 | $379.48 | $0.00 | $667.52 | $119,105.07 |
| 182 | $119,105.07 | $379.48 | $0.00 | $673.44 | $120,157.99 |
| 183 | $120,157.99 | $379.48 | $0.00 | $679.39 | $121,216.86 |
| 184 | $121,216.86 | $379.48 | $0.00 | $685.38 | $122,281.72 |
| 185 | $122,281.72 | $379.48 | $0.00 | $691.40 | $123,352.60 |
| 186 | $123,352.60 | $379.48 | $0.00 | $697.45 | $124,429.53 |
| 187 | $124,429.53 | $379.48 | $0.00 | $703.54 | $125,512.55 |
| 188 | $125,512.55 | $379.48 | $0.00 | $709.67 | $126,601.70 |
| 189 | $126,601.70 | $379.48 | $0.00 | $715.82 | $127,697.00 |
| 190 | $127,697.00 | $379.48 | $0.00 | $722.02 | $128,798.50 |
| 191 | $128,798.50 | $379.48 | $0.00 | $728.25 | $129,906.23 |
| 192 | $129,906.23 | $379.48 | $0.00 | $734.51 | $131,020.22 |
| 193 | $131,020.22 | $379.48 | $0.00 | $740.81 | $132,140.51 |
| 194 | $132,140.51 | $379.48 | $0.00 | $747.14 | $133,267.13 |
| 195 | $133,267.13 | $379.48 | $0.00 | $753.51 | $134,400.12 |
| 196 | $134,400.12 | $379.48 | $0.00 | $759.92 | $135,539.52 |
| 197 | $135,539.52 | $379.48 | $0.00 | $766.36 | $136,685.36 |
| 198 | $136,685.36 | $379.48 | $0.00 | $772.84 | $137,837.68 |
| 199 | $137,837.68 | $379.48 | $0.00 | $779.35 | $138,996.51 |
| 200 | $138,996.51 | $379.48 | $0.00 | $785.91 | $140,161.90 |
| 201 | $140,161.90 | $379.48 | $0.00 | $792.50 | $141,333.88 |
| 202 | $141,333.88 | $379.48 | $0.00 | $799.12 | $142,512.48 |
| 203 | $142,512.48 | $379.48 | $0.00 | $805.79 | $143,697.75 |
| 204 | $143,697.75 | $379.48 | $0.00 | $812.49 | $144,889.72 |
| 205 | $144,889.72 | $379.48 | $0.00 | $819.23 | $146,088.43 |
| 206 | $146,088.43 | $379.48 | $0.00 | $826.01 | $147,293.92 |
| 207 | $147,293.92 | $379.48 | $0.00 | $832.82 | $148,506.22 |
| 208 | $148,506.22 | $379.48 | $0.00 | $839.68 | $149,725.38 |
| 209 | $149,725.38 | $379.48 | $0.00 | $846.57 | $150,951.43 |
| 210 | $150,951.43 | $379.48 | $0.00 | $853.50 | $152,184.41 |
| 211 | $152,184.41 | $379.48 | $0.00 | $860.47 | $153,424.36 |
| 212 | $153,424.36 | $379.48 | $0.00 | $867.48 | $154,671.32 |
| 213 | $154,671.32 | $379.48 | $0.00 | $874.53 | $155,925.33 |
| 214 | $155,925.33 | $379.48 | $0.00 | $881.62 | $157,186.43 |
| 215 | $157,186.43 | $379.48 | $0.00 | $888.75 | $158,454.66 |
| 216 | $158,454.66 | $379.48 | $0.00 | $895.93 | $159,730.07 |
| 217 | $159,730.07 | $379.48 | $44,491.17 | $903.14 | $116,521.52 |
| 218 | $116,521.52 | $379.48 | $0.00 | $658.83 | $117,559.83 |
| 219 | $117,559.83 | $379.48 | $0.00 | $664.70 | $118,604.01 |
| 220 | $118,604.01 | $379.48 | $0.00 | $670.60 | $119,654.09 |
| 221 | $119,654.09 | $379.48 | $0.00 | $676.54 | $120,710.11 |
| 222 | $120,710.11 | $379.48 | $0.00 | $682.51 | $121,772.10 |
| 223 | $121,772.10 | $379.48 | $0.00 | $688.52 | $122,840.10 |
| 224 | $122,840.10 | $379.48 | $0.00 | $694.56 | $123,914.14 |
| 225 | $123,914.14 | $379.48 | $0.00 | $700.63 | $124,994.25 |
| 226 | $124,994.25 | $379.48 | $0.00 | $706.74 | $126,080.47 |
| 227 | $126,080.47 | $379.48 | $0.00 | $712.88 | $127,172.83 |
| 228 | $127,172.83 | $379.48 | $0.00 | $719.05 | $128,271.36 |
| 229 | $128,271.36 | $379.48 | $46,715.73 | $725.26 | $82,660.37 |
| 230 | $82,660.37 | $379.48 | $0.00 | $467.37 | $83,507.22 |
| 231 | $83,507.22 | $379.48 | $0.00 | $472.16 | $84,358.86 |
| 232 | $84,358.86 | $379.48 | $0.00 | $476.98 | $85,215.32 |
| 233 | $85,215.32 | $379.48 | $0.00 | $481.82 | $86,076.62 |
| 234 | $86,076.62 | $379.48 | $0.00 | $486.69 | $86,942.79 |
| 235 | $86,942.79 | $379.48 | $0.00 | $491.59 | $87,813.86 |
| 236 | $87,813.86 | $379.48 | $0.00 | $496.51 | $88,689.85 |
| 237 | $88,689.85 | $379.48 | $0.00 | $501.47 | $89,570.80 |
| 238 | $89,570.80 | $379.48 | $0.00 | $506.45 | $90,456.73 |
| 239 | $90,456.73 | $379.48 | $0.00 | $511.46 | $91,347.67 |
| 240 | $91,347.67 | $379.48 | $0.00 | $516.49 | $92,243.64 |
| 241 | $92,243.64 | $379.48 | $49,051.51 | $521.56 | $44,093.17 |
| 242 | $44,093.17 | $379.48 | $0.00 | $249.31 | $44,721.96 |
| 243 | $44,721.96 | $379.48 | $0.00 | $252.86 | $45,354.30 |
| 244 | $45,354.30 | $379.48 | $0.00 | $256.44 | $45,990.22 |
| 245 | $45,990.22 | $379.48 | $0.00 | $260.04 | $46,629.74 |
| 246 | $46,629.74 | $379.48 | $0.00 | $263.65 | $47,272.87 |
| 247 | $47,272.87 | $379.48 | $0.00 | $267.29 | $47,919.64 |
| 248 | $47,919.64 | $379.48 | $0.00 | $270.94 | $48,570.06 |
| 249 | $48,570.06 | $379.48 | $0.00 | $274.62 | $49,224.16 |
| 250 | $49,224.16 | $379.48 | $0.00 | $278.32 | $49,881.96 |
| 251 | $49,881.96 | $379.48 | $0.00 | $282.04 | $50,543.48 |
| 252 | $50,543.48 | $379.48 | $0.00 | $285.78 | $51,208.74 |
| 253 | $51,208.74 | $0.00 | $51,504.09 | $289.54 | ($5.81) |