How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $64,955 |
| Monthly savings required | $514 |
How much will it cost to send your child to North Carolina Central University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $259,818.64 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $514.18 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 | $25,048.00 |
| 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 Central University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $514.18 | $0.00 | $0.00 | $514.18 |
| 2 | $514.18 | $514.18 | $0.00 | $2.91 | $1,031.27 |
| 3 | $1,031.27 | $514.18 | $0.00 | $5.83 | $1,551.28 |
| 4 | $1,551.28 | $514.18 | $0.00 | $8.77 | $2,074.23 |
| 5 | $2,074.23 | $514.18 | $0.00 | $11.73 | $2,600.14 |
| 6 | $2,600.14 | $514.18 | $0.00 | $14.70 | $3,129.02 |
| 7 | $3,129.02 | $514.18 | $0.00 | $17.69 | $3,660.89 |
| 8 | $3,660.89 | $514.18 | $0.00 | $20.70 | $4,195.77 |
| 9 | $4,195.77 | $514.18 | $0.00 | $23.72 | $4,733.67 |
| 10 | $4,733.67 | $514.18 | $0.00 | $26.76 | $5,274.61 |
| 11 | $5,274.61 | $514.18 | $0.00 | $29.82 | $5,818.61 |
| 12 | $5,818.61 | $514.18 | $0.00 | $32.90 | $6,365.69 |
| 13 | $6,365.69 | $514.18 | $0.00 | $35.99 | $6,915.86 |
| 14 | $6,915.86 | $514.18 | $0.00 | $39.10 | $7,469.14 |
| 15 | $7,469.14 | $514.18 | $0.00 | $42.23 | $8,025.55 |
| 16 | $8,025.55 | $514.18 | $0.00 | $45.38 | $8,585.11 |
| 17 | $8,585.11 | $514.18 | $0.00 | $48.54 | $9,147.83 |
| 18 | $9,147.83 | $514.18 | $0.00 | $51.72 | $9,713.73 |
| 19 | $9,713.73 | $514.18 | $0.00 | $54.92 | $10,282.83 |
| 20 | $10,282.83 | $514.18 | $0.00 | $58.14 | $10,855.15 |
| 21 | $10,855.15 | $514.18 | $0.00 | $61.38 | $11,430.71 |
| 22 | $11,430.71 | $514.18 | $0.00 | $64.63 | $12,009.52 |
| 23 | $12,009.52 | $514.18 | $0.00 | $67.90 | $12,591.60 |
| 24 | $12,591.60 | $514.18 | $0.00 | $71.19 | $13,176.97 |
| 25 | $13,176.97 | $514.18 | $0.00 | $74.50 | $13,765.65 |
| 26 | $13,765.65 | $514.18 | $0.00 | $77.83 | $14,357.66 |
| 27 | $14,357.66 | $514.18 | $0.00 | $81.18 | $14,953.02 |
| 28 | $14,953.02 | $514.18 | $0.00 | $84.55 | $15,551.75 |
| 29 | $15,551.75 | $514.18 | $0.00 | $87.93 | $16,153.86 |
| 30 | $16,153.86 | $514.18 | $0.00 | $91.34 | $16,759.38 |
| 31 | $16,759.38 | $514.18 | $0.00 | $94.76 | $17,368.32 |
| 32 | $17,368.32 | $514.18 | $0.00 | $98.20 | $17,980.70 |
| 33 | $17,980.70 | $514.18 | $0.00 | $101.67 | $18,596.55 |
| 34 | $18,596.55 | $514.18 | $0.00 | $105.15 | $19,215.88 |
| 35 | $19,215.88 | $514.18 | $0.00 | $108.65 | $19,838.71 |
| 36 | $19,838.71 | $514.18 | $0.00 | $112.17 | $20,465.06 |
| 37 | $20,465.06 | $514.18 | $0.00 | $115.71 | $21,094.95 |
| 38 | $21,094.95 | $514.18 | $0.00 | $119.27 | $21,728.40 |
| 39 | $21,728.40 | $514.18 | $0.00 | $122.86 | $22,365.44 |
| 40 | $22,365.44 | $514.18 | $0.00 | $126.46 | $23,006.08 |
| 41 | $23,006.08 | $514.18 | $0.00 | $130.08 | $23,650.34 |
| 42 | $23,650.34 | $514.18 | $0.00 | $133.72 | $24,298.24 |
| 43 | $24,298.24 | $514.18 | $0.00 | $137.39 | $24,949.81 |
| 44 | $24,949.81 | $514.18 | $0.00 | $141.07 | $25,605.06 |
| 45 | $25,605.06 | $514.18 | $0.00 | $144.77 | $26,264.01 |
| 46 | $26,264.01 | $514.18 | $0.00 | $148.50 | $26,926.69 |
| 47 | $26,926.69 | $514.18 | $0.00 | $152.25 | $27,593.12 |
| 48 | $27,593.12 | $514.18 | $0.00 | $156.02 | $28,263.32 |
| 49 | $28,263.32 | $514.18 | $0.00 | $159.80 | $28,937.30 |
| 50 | $28,937.30 | $514.18 | $0.00 | $163.62 | $29,615.10 |
| 51 | $29,615.10 | $514.18 | $0.00 | $167.45 | $30,296.73 |
| 52 | $30,296.73 | $514.18 | $0.00 | $171.30 | $30,982.21 |
| 53 | $30,982.21 | $514.18 | $0.00 | $175.18 | $31,671.57 |
| 54 | $31,671.57 | $514.18 | $0.00 | $179.08 | $32,364.83 |
| 55 | $32,364.83 | $514.18 | $0.00 | $183.00 | $33,062.01 |
| 56 | $33,062.01 | $514.18 | $0.00 | $186.94 | $33,763.13 |
| 57 | $33,763.13 | $514.18 | $0.00 | $190.90 | $34,468.21 |
| 58 | $34,468.21 | $514.18 | $0.00 | $194.89 | $35,177.28 |
| 59 | $35,177.28 | $514.18 | $0.00 | $198.90 | $35,890.36 |
| 60 | $35,890.36 | $514.18 | $0.00 | $202.93 | $36,607.47 |
| 61 | $36,607.47 | $514.18 | $0.00 | $206.98 | $37,328.63 |
| 62 | $37,328.63 | $514.18 | $0.00 | $211.06 | $38,053.87 |
| 63 | $38,053.87 | $514.18 | $0.00 | $215.16 | $38,783.21 |
| 64 | $38,783.21 | $514.18 | $0.00 | $219.29 | $39,516.68 |
| 65 | $39,516.68 | $514.18 | $0.00 | $223.43 | $40,254.29 |
| 66 | $40,254.29 | $514.18 | $0.00 | $227.60 | $40,996.07 |
| 67 | $40,996.07 | $514.18 | $0.00 | $231.80 | $41,742.05 |
| 68 | $41,742.05 | $514.18 | $0.00 | $236.02 | $42,492.25 |
| 69 | $42,492.25 | $514.18 | $0.00 | $240.26 | $43,246.69 |
| 70 | $43,246.69 | $514.18 | $0.00 | $244.52 | $44,005.39 |
| 71 | $44,005.39 | $514.18 | $0.00 | $248.81 | $44,768.38 |
| 72 | $44,768.38 | $514.18 | $0.00 | $253.13 | $45,535.69 |
| 73 | $45,535.69 | $514.18 | $0.00 | $257.47 | $46,307.34 |
| 74 | $46,307.34 | $514.18 | $0.00 | $261.83 | $47,083.35 |
| 75 | $47,083.35 | $514.18 | $0.00 | $266.22 | $47,863.75 |
| 76 | $47,863.75 | $514.18 | $0.00 | $270.63 | $48,648.56 |
| 77 | $48,648.56 | $514.18 | $0.00 | $275.07 | $49,437.81 |
| 78 | $49,437.81 | $514.18 | $0.00 | $279.53 | $50,231.52 |
| 79 | $50,231.52 | $514.18 | $0.00 | $284.02 | $51,029.72 |
| 80 | $51,029.72 | $514.18 | $0.00 | $288.53 | $51,832.43 |
| 81 | $51,832.43 | $514.18 | $0.00 | $293.07 | $52,639.68 |
| 82 | $52,639.68 | $514.18 | $0.00 | $297.63 | $53,451.49 |
| 83 | $53,451.49 | $514.18 | $0.00 | $302.22 | $54,267.89 |
| 84 | $54,267.89 | $514.18 | $0.00 | $306.84 | $55,088.91 |
| 85 | $55,088.91 | $514.18 | $0.00 | $311.48 | $55,914.57 |
| 86 | $55,914.57 | $514.18 | $0.00 | $316.15 | $56,744.90 |
| 87 | $56,744.90 | $514.18 | $0.00 | $320.84 | $57,579.92 |
| 88 | $57,579.92 | $514.18 | $0.00 | $325.57 | $58,419.67 |
| 89 | $58,419.67 | $514.18 | $0.00 | $330.31 | $59,264.16 |
| 90 | $59,264.16 | $514.18 | $0.00 | $335.09 | $60,113.43 |
| 91 | $60,113.43 | $514.18 | $0.00 | $339.89 | $60,967.50 |
| 92 | $60,967.50 | $514.18 | $0.00 | $344.72 | $61,826.40 |
| 93 | $61,826.40 | $514.18 | $0.00 | $349.58 | $62,690.16 |
| 94 | $62,690.16 | $514.18 | $0.00 | $354.46 | $63,558.80 |
| 95 | $63,558.80 | $514.18 | $0.00 | $359.37 | $64,432.35 |
| 96 | $64,432.35 | $514.18 | $0.00 | $364.31 | $65,310.84 |
| 97 | $65,310.84 | $514.18 | $0.00 | $369.28 | $66,194.30 |
| 98 | $66,194.30 | $514.18 | $0.00 | $374.27 | $67,082.75 |
| 99 | $67,082.75 | $514.18 | $0.00 | $379.30 | $67,976.23 |
| 100 | $67,976.23 | $514.18 | $0.00 | $384.35 | $68,874.76 |
| 101 | $68,874.76 | $514.18 | $0.00 | $389.43 | $69,778.37 |
| 102 | $69,778.37 | $514.18 | $0.00 | $394.54 | $70,687.09 |
| 103 | $70,687.09 | $514.18 | $0.00 | $399.68 | $71,600.95 |
| 104 | $71,600.95 | $514.18 | $0.00 | $404.84 | $72,519.97 |
| 105 | $72,519.97 | $514.18 | $0.00 | $410.04 | $73,444.19 |
| 106 | $73,444.19 | $514.18 | $0.00 | $415.26 | $74,373.63 |
| 107 | $74,373.63 | $514.18 | $0.00 | $420.52 | $75,308.33 |
| 108 | $75,308.33 | $514.18 | $0.00 | $425.80 | $76,248.31 |
| 109 | $76,248.31 | $514.18 | $0.00 | $431.12 | $77,193.61 |
| 110 | $77,193.61 | $514.18 | $0.00 | $436.46 | $78,144.25 |
| 111 | $78,144.25 | $514.18 | $0.00 | $441.84 | $79,100.27 |
| 112 | $79,100.27 | $514.18 | $0.00 | $447.24 | $80,061.69 |
| 113 | $80,061.69 | $514.18 | $0.00 | $452.68 | $81,028.55 |
| 114 | $81,028.55 | $514.18 | $0.00 | $458.15 | $82,000.88 |
| 115 | $82,000.88 | $514.18 | $0.00 | $463.64 | $82,978.70 |
| 116 | $82,978.70 | $514.18 | $0.00 | $469.17 | $83,962.05 |
| 117 | $83,962.05 | $514.18 | $0.00 | $474.73 | $84,950.96 |
| 118 | $84,950.96 | $514.18 | $0.00 | $480.33 | $85,945.47 |
| 119 | $85,945.47 | $514.18 | $0.00 | $485.95 | $86,945.60 |
| 120 | $86,945.60 | $514.18 | $0.00 | $491.60 | $87,951.38 |
| 121 | $87,951.38 | $514.18 | $0.00 | $497.29 | $88,962.85 |
| 122 | $88,962.85 | $514.18 | $0.00 | $503.01 | $89,980.04 |
| 123 | $89,980.04 | $514.18 | $0.00 | $508.76 | $91,002.98 |
| 124 | $91,002.98 | $514.18 | $0.00 | $514.54 | $92,031.70 |
| 125 | $92,031.70 | $514.18 | $0.00 | $520.36 | $93,066.24 |
| 126 | $93,066.24 | $514.18 | $0.00 | $526.21 | $94,106.63 |
| 127 | $94,106.63 | $514.18 | $0.00 | $532.09 | $95,152.90 |
| 128 | $95,152.90 | $514.18 | $0.00 | $538.01 | $96,205.09 |
| 129 | $96,205.09 | $514.18 | $0.00 | $543.96 | $97,263.23 |
| 130 | $97,263.23 | $514.18 | $0.00 | $549.94 | $98,327.35 |
| 131 | $98,327.35 | $514.18 | $0.00 | $555.96 | $99,397.49 |
| 132 | $99,397.49 | $514.18 | $0.00 | $562.01 | $100,473.68 |
| 133 | $100,473.68 | $514.18 | $0.00 | $568.09 | $101,555.95 |
| 134 | $101,555.95 | $514.18 | $0.00 | $574.21 | $102,644.34 |
| 135 | $102,644.34 | $514.18 | $0.00 | $580.37 | $103,738.89 |
| 136 | $103,738.89 | $514.18 | $0.00 | $586.55 | $104,839.62 |
| 137 | $104,839.62 | $514.18 | $0.00 | $592.78 | $105,946.58 |
| 138 | $105,946.58 | $514.18 | $0.00 | $599.04 | $107,059.80 |
| 139 | $107,059.80 | $514.18 | $0.00 | $605.33 | $108,179.31 |
| 140 | $108,179.31 | $514.18 | $0.00 | $611.66 | $109,305.15 |
| 141 | $109,305.15 | $514.18 | $0.00 | $618.03 | $110,437.36 |
| 142 | $110,437.36 | $514.18 | $0.00 | $624.43 | $111,575.97 |
| 143 | $111,575.97 | $514.18 | $0.00 | $630.87 | $112,721.02 |
| 144 | $112,721.02 | $514.18 | $0.00 | $637.34 | $113,872.54 |
| 145 | $113,872.54 | $514.18 | $0.00 | $643.85 | $115,030.57 |
| 146 | $115,030.57 | $514.18 | $0.00 | $650.40 | $116,195.15 |
| 147 | $116,195.15 | $514.18 | $0.00 | $656.98 | $117,366.31 |
| 148 | $117,366.31 | $514.18 | $0.00 | $663.61 | $118,544.10 |
| 149 | $118,544.10 | $514.18 | $0.00 | $670.27 | $119,728.55 |
| 150 | $119,728.55 | $514.18 | $0.00 | $676.96 | $120,919.69 |
| 151 | $120,919.69 | $514.18 | $0.00 | $683.70 | $122,117.57 |
| 152 | $122,117.57 | $514.18 | $0.00 | $690.47 | $123,322.22 |
| 153 | $123,322.22 | $514.18 | $0.00 | $697.28 | $124,533.68 |
| 154 | $124,533.68 | $514.18 | $0.00 | $704.13 | $125,751.99 |
| 155 | $125,751.99 | $514.18 | $0.00 | $711.02 | $126,977.19 |
| 156 | $126,977.19 | $514.18 | $0.00 | $717.95 | $128,209.32 |
| 157 | $128,209.32 | $514.18 | $0.00 | $724.91 | $129,448.41 |
| 158 | $129,448.41 | $514.18 | $0.00 | $731.92 | $130,694.51 |
| 159 | $130,694.51 | $514.18 | $0.00 | $738.97 | $131,947.66 |
| 160 | $131,947.66 | $514.18 | $0.00 | $746.05 | $133,207.89 |
| 161 | $133,207.89 | $514.18 | $0.00 | $753.18 | $134,475.25 |
| 162 | $134,475.25 | $514.18 | $0.00 | $760.34 | $135,749.77 |
| 163 | $135,749.77 | $514.18 | $0.00 | $767.55 | $137,031.50 |
| 164 | $137,031.50 | $514.18 | $0.00 | $774.80 | $138,320.48 |
| 165 | $138,320.48 | $514.18 | $0.00 | $782.08 | $139,616.74 |
| 166 | $139,616.74 | $514.18 | $0.00 | $789.41 | $140,920.33 |
| 167 | $140,920.33 | $514.18 | $0.00 | $796.78 | $142,231.29 |
| 168 | $142,231.29 | $514.18 | $0.00 | $804.20 | $143,549.67 |
| 169 | $143,549.67 | $514.18 | $0.00 | $811.65 | $144,875.50 |
| 170 | $144,875.50 | $514.18 | $0.00 | $819.15 | $146,208.83 |
| 171 | $146,208.83 | $514.18 | $0.00 | $826.69 | $147,549.70 |
| 172 | $147,549.70 | $514.18 | $0.00 | $834.27 | $148,898.15 |
| 173 | $148,898.15 | $514.18 | $0.00 | $841.89 | $150,254.22 |
| 174 | $150,254.22 | $514.18 | $0.00 | $849.56 | $151,617.96 |
| 175 | $151,617.96 | $514.18 | $0.00 | $857.27 | $152,989.41 |
| 176 | $152,989.41 | $514.18 | $0.00 | $865.02 | $154,368.61 |
| 177 | $154,368.61 | $514.18 | $0.00 | $872.82 | $155,755.61 |
| 178 | $155,755.61 | $514.18 | $0.00 | $880.66 | $157,150.45 |
| 179 | $157,150.45 | $514.18 | $0.00 | $888.55 | $158,553.18 |
| 180 | $158,553.18 | $514.18 | $0.00 | $896.48 | $159,963.84 |
| 181 | $159,963.84 | $514.18 | $0.00 | $904.46 | $161,382.48 |
| 182 | $161,382.48 | $514.18 | $0.00 | $912.48 | $162,809.14 |
| 183 | $162,809.14 | $514.18 | $0.00 | $920.55 | $164,243.87 |
| 184 | $164,243.87 | $514.18 | $0.00 | $928.66 | $165,686.71 |
| 185 | $165,686.71 | $514.18 | $0.00 | $936.82 | $167,137.71 |
| 186 | $167,137.71 | $514.18 | $0.00 | $945.02 | $168,596.91 |
| 187 | $168,596.91 | $514.18 | $0.00 | $953.27 | $170,064.36 |
| 188 | $170,064.36 | $514.18 | $0.00 | $961.57 | $171,540.11 |
| 189 | $171,540.11 | $514.18 | $0.00 | $969.91 | $173,024.20 |
| 190 | $173,024.20 | $514.18 | $0.00 | $978.30 | $174,516.68 |
| 191 | $174,516.68 | $514.18 | $0.00 | $986.74 | $176,017.60 |
| 192 | $176,017.60 | $514.18 | $0.00 | $995.23 | $177,527.01 |
| 193 | $177,527.01 | $514.18 | $0.00 | $1,003.76 | $179,044.95 |
| 194 | $179,044.95 | $514.18 | $0.00 | $1,012.35 | $180,571.48 |
| 195 | $180,571.48 | $514.18 | $0.00 | $1,020.98 | $182,106.64 |
| 196 | $182,106.64 | $514.18 | $0.00 | $1,029.66 | $183,650.48 |
| 197 | $183,650.48 | $514.18 | $0.00 | $1,038.39 | $185,203.05 |
| 198 | $185,203.05 | $514.18 | $0.00 | $1,047.16 | $186,764.39 |
| 199 | $186,764.39 | $514.18 | $0.00 | $1,055.99 | $188,334.56 |
| 200 | $188,334.56 | $514.18 | $0.00 | $1,064.87 | $189,913.61 |
| 201 | $189,913.61 | $514.18 | $0.00 | $1,073.80 | $191,501.59 |
| 202 | $191,501.59 | $514.18 | $0.00 | $1,082.78 | $193,098.55 |
| 203 | $193,098.55 | $514.18 | $0.00 | $1,091.81 | $194,704.54 |
| 204 | $194,704.54 | $514.18 | $0.00 | $1,100.89 | $196,319.61 |
| 205 | $196,319.61 | $514.18 | $0.00 | $1,110.02 | $197,943.81 |
| 206 | $197,943.81 | $514.18 | $0.00 | $1,119.20 | $199,577.19 |
| 207 | $199,577.19 | $514.18 | $0.00 | $1,128.44 | $201,219.81 |
| 208 | $201,219.81 | $514.18 | $0.00 | $1,137.73 | $202,871.72 |
| 209 | $202,871.72 | $514.18 | $0.00 | $1,147.07 | $204,532.97 |
| 210 | $204,532.97 | $514.18 | $0.00 | $1,156.46 | $206,203.61 |
| 211 | $206,203.61 | $514.18 | $0.00 | $1,165.91 | $207,883.70 |
| 212 | $207,883.70 | $514.18 | $0.00 | $1,175.40 | $209,573.28 |
| 213 | $209,573.28 | $514.18 | $0.00 | $1,184.96 | $211,272.42 |
| 214 | $211,272.42 | $514.18 | $0.00 | $1,194.56 | $212,981.16 |
| 215 | $212,981.16 | $514.18 | $0.00 | $1,204.23 | $214,699.57 |
| 216 | $214,699.57 | $514.18 | $0.00 | $1,213.94 | $216,427.69 |
| 217 | $216,427.69 | $514.18 | $60,281.00 | $1,223.71 | $157,884.58 |
| 218 | $157,884.58 | $514.18 | $0.00 | $892.70 | $159,291.46 |
| 219 | $159,291.46 | $514.18 | $0.00 | $900.66 | $160,706.30 |
| 220 | $160,706.30 | $514.18 | $0.00 | $908.66 | $162,129.14 |
| 221 | $162,129.14 | $514.18 | $0.00 | $916.70 | $163,560.02 |
| 222 | $163,560.02 | $514.18 | $0.00 | $924.79 | $164,998.99 |
| 223 | $164,998.99 | $514.18 | $0.00 | $932.93 | $166,446.10 |
| 224 | $166,446.10 | $514.18 | $0.00 | $941.11 | $167,901.39 |
| 225 | $167,901.39 | $514.18 | $0.00 | $949.34 | $169,364.91 |
| 226 | $169,364.91 | $514.18 | $0.00 | $957.61 | $170,836.70 |
| 227 | $170,836.70 | $514.18 | $0.00 | $965.94 | $172,316.82 |
| 228 | $172,316.82 | $514.18 | $0.00 | $974.30 | $173,805.30 |
| 229 | $173,805.30 | $514.18 | $63,295.05 | $982.72 | $112,007.15 |
| 230 | $112,007.15 | $514.18 | $0.00 | $633.30 | $113,154.63 |
| 231 | $113,154.63 | $514.18 | $0.00 | $639.79 | $114,308.60 |
| 232 | $114,308.60 | $514.18 | $0.00 | $646.32 | $115,469.10 |
| 233 | $115,469.10 | $514.18 | $0.00 | $652.88 | $116,636.16 |
| 234 | $116,636.16 | $514.18 | $0.00 | $659.48 | $117,809.82 |
| 235 | $117,809.82 | $514.18 | $0.00 | $666.11 | $118,990.11 |
| 236 | $118,990.11 | $514.18 | $0.00 | $672.79 | $120,177.08 |
| 237 | $120,177.08 | $514.18 | $0.00 | $679.50 | $121,370.76 |
| 238 | $121,370.76 | $514.18 | $0.00 | $686.25 | $122,571.19 |
| 239 | $122,571.19 | $514.18 | $0.00 | $693.04 | $123,778.41 |
| 240 | $123,778.41 | $514.18 | $0.00 | $699.86 | $124,992.45 |
| 241 | $124,992.45 | $514.18 | $66,459.80 | $706.73 | $59,753.56 |
| 242 | $59,753.56 | $514.18 | $0.00 | $337.86 | $60,605.60 |
| 243 | $60,605.60 | $514.18 | $0.00 | $342.67 | $61,462.45 |
| 244 | $61,462.45 | $514.18 | $0.00 | $347.52 | $62,324.15 |
| 245 | $62,324.15 | $514.18 | $0.00 | $352.39 | $63,190.72 |
| 246 | $63,190.72 | $514.18 | $0.00 | $357.29 | $64,062.19 |
| 247 | $64,062.19 | $514.18 | $0.00 | $362.22 | $64,938.59 |
| 248 | $64,938.59 | $514.18 | $0.00 | $367.17 | $65,819.94 |
| 249 | $65,819.94 | $514.18 | $0.00 | $372.16 | $66,706.28 |
| 250 | $66,706.28 | $514.18 | $0.00 | $377.17 | $67,597.63 |
| 251 | $67,597.63 | $514.18 | $0.00 | $382.21 | $68,494.02 |
| 252 | $68,494.02 | $514.18 | $0.00 | $387.28 | $69,395.48 |
| 253 | $69,395.48 | $0.00 | $69,782.79 | $392.37 | $5.06 |