How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $58,702 |
| Monthly savings required | $465 |
How much will it cost to send your child to University of North Carolina School of the Arts in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $234,809.75 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $464.68 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 | $22,637.00 |
| 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 University of North Carolina School of the Arts in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $464.68 | $0.00 | $0.00 | $464.68 |
| 2 | $464.68 | $464.68 | $0.00 | $2.63 | $931.99 |
| 3 | $931.99 | $464.68 | $0.00 | $5.27 | $1,401.94 |
| 4 | $1,401.94 | $464.68 | $0.00 | $7.93 | $1,874.55 |
| 5 | $1,874.55 | $464.68 | $0.00 | $10.60 | $2,349.83 |
| 6 | $2,349.83 | $464.68 | $0.00 | $13.29 | $2,827.80 |
| 7 | $2,827.80 | $464.68 | $0.00 | $15.99 | $3,308.47 |
| 8 | $3,308.47 | $464.68 | $0.00 | $18.71 | $3,791.86 |
| 9 | $3,791.86 | $464.68 | $0.00 | $21.44 | $4,277.98 |
| 10 | $4,277.98 | $464.68 | $0.00 | $24.19 | $4,766.85 |
| 11 | $4,766.85 | $464.68 | $0.00 | $26.95 | $5,258.48 |
| 12 | $5,258.48 | $464.68 | $0.00 | $29.73 | $5,752.89 |
| 13 | $5,752.89 | $464.68 | $0.00 | $32.53 | $6,250.10 |
| 14 | $6,250.10 | $464.68 | $0.00 | $35.34 | $6,750.12 |
| 15 | $6,750.12 | $464.68 | $0.00 | $38.17 | $7,252.97 |
| 16 | $7,252.97 | $464.68 | $0.00 | $41.01 | $7,758.66 |
| 17 | $7,758.66 | $464.68 | $0.00 | $43.87 | $8,267.21 |
| 18 | $8,267.21 | $464.68 | $0.00 | $46.74 | $8,778.63 |
| 19 | $8,778.63 | $464.68 | $0.00 | $49.64 | $9,292.95 |
| 20 | $9,292.95 | $464.68 | $0.00 | $52.54 | $9,810.17 |
| 21 | $9,810.17 | $464.68 | $0.00 | $55.47 | $10,330.32 |
| 22 | $10,330.32 | $464.68 | $0.00 | $58.41 | $10,853.41 |
| 23 | $10,853.41 | $464.68 | $0.00 | $61.37 | $11,379.46 |
| 24 | $11,379.46 | $464.68 | $0.00 | $64.34 | $11,908.48 |
| 25 | $11,908.48 | $464.68 | $0.00 | $67.33 | $12,440.49 |
| 26 | $12,440.49 | $464.68 | $0.00 | $70.34 | $12,975.51 |
| 27 | $12,975.51 | $464.68 | $0.00 | $73.37 | $13,513.56 |
| 28 | $13,513.56 | $464.68 | $0.00 | $76.41 | $14,054.65 |
| 29 | $14,054.65 | $464.68 | $0.00 | $79.47 | $14,598.80 |
| 30 | $14,598.80 | $464.68 | $0.00 | $82.54 | $15,146.02 |
| 31 | $15,146.02 | $464.68 | $0.00 | $85.64 | $15,696.34 |
| 32 | $15,696.34 | $464.68 | $0.00 | $88.75 | $16,249.77 |
| 33 | $16,249.77 | $464.68 | $0.00 | $91.88 | $16,806.33 |
| 34 | $16,806.33 | $464.68 | $0.00 | $95.03 | $17,366.04 |
| 35 | $17,366.04 | $464.68 | $0.00 | $98.19 | $17,928.91 |
| 36 | $17,928.91 | $464.68 | $0.00 | $101.37 | $18,494.96 |
| 37 | $18,494.96 | $464.68 | $0.00 | $104.57 | $19,064.21 |
| 38 | $19,064.21 | $464.68 | $0.00 | $107.79 | $19,636.68 |
| 39 | $19,636.68 | $464.68 | $0.00 | $111.03 | $20,212.39 |
| 40 | $20,212.39 | $464.68 | $0.00 | $114.28 | $20,791.35 |
| 41 | $20,791.35 | $464.68 | $0.00 | $117.56 | $21,373.59 |
| 42 | $21,373.59 | $464.68 | $0.00 | $120.85 | $21,959.12 |
| 43 | $21,959.12 | $464.68 | $0.00 | $124.16 | $22,547.96 |
| 44 | $22,547.96 | $464.68 | $0.00 | $127.49 | $23,140.13 |
| 45 | $23,140.13 | $464.68 | $0.00 | $130.84 | $23,735.65 |
| 46 | $23,735.65 | $464.68 | $0.00 | $134.20 | $24,334.53 |
| 47 | $24,334.53 | $464.68 | $0.00 | $137.59 | $24,936.80 |
| 48 | $24,936.80 | $464.68 | $0.00 | $141.00 | $25,542.48 |
| 49 | $25,542.48 | $464.68 | $0.00 | $144.42 | $26,151.58 |
| 50 | $26,151.58 | $464.68 | $0.00 | $147.86 | $26,764.12 |
| 51 | $26,764.12 | $464.68 | $0.00 | $151.33 | $27,380.13 |
| 52 | $27,380.13 | $464.68 | $0.00 | $154.81 | $27,999.62 |
| 53 | $27,999.62 | $464.68 | $0.00 | $158.31 | $28,622.61 |
| 54 | $28,622.61 | $464.68 | $0.00 | $161.84 | $29,249.13 |
| 55 | $29,249.13 | $464.68 | $0.00 | $165.38 | $29,879.19 |
| 56 | $29,879.19 | $464.68 | $0.00 | $168.94 | $30,512.81 |
| 57 | $30,512.81 | $464.68 | $0.00 | $172.52 | $31,150.01 |
| 58 | $31,150.01 | $464.68 | $0.00 | $176.13 | $31,790.82 |
| 59 | $31,790.82 | $464.68 | $0.00 | $179.75 | $32,435.25 |
| 60 | $32,435.25 | $464.68 | $0.00 | $183.39 | $33,083.32 |
| 61 | $33,083.32 | $464.68 | $0.00 | $187.06 | $33,735.06 |
| 62 | $33,735.06 | $464.68 | $0.00 | $190.74 | $34,390.48 |
| 63 | $34,390.48 | $464.68 | $0.00 | $194.45 | $35,049.61 |
| 64 | $35,049.61 | $464.68 | $0.00 | $198.18 | $35,712.47 |
| 65 | $35,712.47 | $464.68 | $0.00 | $201.92 | $36,379.07 |
| 66 | $36,379.07 | $464.68 | $0.00 | $205.69 | $37,049.44 |
| 67 | $37,049.44 | $464.68 | $0.00 | $209.48 | $37,723.60 |
| 68 | $37,723.60 | $464.68 | $0.00 | $213.29 | $38,401.57 |
| 69 | $38,401.57 | $464.68 | $0.00 | $217.13 | $39,083.38 |
| 70 | $39,083.38 | $464.68 | $0.00 | $220.98 | $39,769.04 |
| 71 | $39,769.04 | $464.68 | $0.00 | $224.86 | $40,458.58 |
| 72 | $40,458.58 | $464.68 | $0.00 | $228.76 | $41,152.02 |
| 73 | $41,152.02 | $464.68 | $0.00 | $232.68 | $41,849.38 |
| 74 | $41,849.38 | $464.68 | $0.00 | $236.62 | $42,550.68 |
| 75 | $42,550.68 | $464.68 | $0.00 | $240.59 | $43,255.95 |
| 76 | $43,255.95 | $464.68 | $0.00 | $244.58 | $43,965.21 |
| 77 | $43,965.21 | $464.68 | $0.00 | $248.59 | $44,678.48 |
| 78 | $44,678.48 | $464.68 | $0.00 | $252.62 | $45,395.78 |
| 79 | $45,395.78 | $464.68 | $0.00 | $256.67 | $46,117.13 |
| 80 | $46,117.13 | $464.68 | $0.00 | $260.75 | $46,842.56 |
| 81 | $46,842.56 | $464.68 | $0.00 | $264.85 | $47,572.09 |
| 82 | $47,572.09 | $464.68 | $0.00 | $268.98 | $48,305.75 |
| 83 | $48,305.75 | $464.68 | $0.00 | $273.13 | $49,043.56 |
| 84 | $49,043.56 | $464.68 | $0.00 | $277.30 | $49,785.54 |
| 85 | $49,785.54 | $464.68 | $0.00 | $281.49 | $50,531.71 |
| 86 | $50,531.71 | $464.68 | $0.00 | $285.71 | $51,282.10 |
| 87 | $51,282.10 | $464.68 | $0.00 | $289.96 | $52,036.74 |
| 88 | $52,036.74 | $464.68 | $0.00 | $294.22 | $52,795.64 |
| 89 | $52,795.64 | $464.68 | $0.00 | $298.51 | $53,558.83 |
| 90 | $53,558.83 | $464.68 | $0.00 | $302.83 | $54,326.34 |
| 91 | $54,326.34 | $464.68 | $0.00 | $307.17 | $55,098.19 |
| 92 | $55,098.19 | $464.68 | $0.00 | $311.53 | $55,874.40 |
| 93 | $55,874.40 | $464.68 | $0.00 | $315.92 | $56,655.00 |
| 94 | $56,655.00 | $464.68 | $0.00 | $320.34 | $57,440.02 |
| 95 | $57,440.02 | $464.68 | $0.00 | $324.77 | $58,229.47 |
| 96 | $58,229.47 | $464.68 | $0.00 | $329.24 | $59,023.39 |
| 97 | $59,023.39 | $464.68 | $0.00 | $333.73 | $59,821.80 |
| 98 | $59,821.80 | $464.68 | $0.00 | $338.24 | $60,624.72 |
| 99 | $60,624.72 | $464.68 | $0.00 | $342.78 | $61,432.18 |
| 100 | $61,432.18 | $464.68 | $0.00 | $347.35 | $62,244.21 |
| 101 | $62,244.21 | $464.68 | $0.00 | $351.94 | $63,060.83 |
| 102 | $63,060.83 | $464.68 | $0.00 | $356.56 | $63,882.07 |
| 103 | $63,882.07 | $464.68 | $0.00 | $361.20 | $64,707.95 |
| 104 | $64,707.95 | $464.68 | $0.00 | $365.87 | $65,538.50 |
| 105 | $65,538.50 | $464.68 | $0.00 | $370.56 | $66,373.74 |
| 106 | $66,373.74 | $464.68 | $0.00 | $375.29 | $67,213.71 |
| 107 | $67,213.71 | $464.68 | $0.00 | $380.04 | $68,058.43 |
| 108 | $68,058.43 | $464.68 | $0.00 | $384.81 | $68,907.92 |
| 109 | $68,907.92 | $464.68 | $0.00 | $389.62 | $69,762.22 |
| 110 | $69,762.22 | $464.68 | $0.00 | $394.45 | $70,621.35 |
| 111 | $70,621.35 | $464.68 | $0.00 | $399.30 | $71,485.33 |
| 112 | $71,485.33 | $464.68 | $0.00 | $404.19 | $72,354.20 |
| 113 | $72,354.20 | $464.68 | $0.00 | $409.10 | $73,227.98 |
| 114 | $73,227.98 | $464.68 | $0.00 | $414.04 | $74,106.70 |
| 115 | $74,106.70 | $464.68 | $0.00 | $419.01 | $74,990.39 |
| 116 | $74,990.39 | $464.68 | $0.00 | $424.01 | $75,879.08 |
| 117 | $75,879.08 | $464.68 | $0.00 | $429.03 | $76,772.79 |
| 118 | $76,772.79 | $464.68 | $0.00 | $434.08 | $77,671.55 |
| 119 | $77,671.55 | $464.68 | $0.00 | $439.17 | $78,575.40 |
| 120 | $78,575.40 | $464.68 | $0.00 | $444.28 | $79,484.36 |
| 121 | $79,484.36 | $464.68 | $0.00 | $449.42 | $80,398.46 |
| 122 | $80,398.46 | $464.68 | $0.00 | $454.58 | $81,317.72 |
| 123 | $81,317.72 | $464.68 | $0.00 | $459.78 | $82,242.18 |
| 124 | $82,242.18 | $464.68 | $0.00 | $465.01 | $83,171.87 |
| 125 | $83,171.87 | $464.68 | $0.00 | $470.27 | $84,106.82 |
| 126 | $84,106.82 | $464.68 | $0.00 | $475.55 | $85,047.05 |
| 127 | $85,047.05 | $464.68 | $0.00 | $480.87 | $85,992.60 |
| 128 | $85,992.60 | $464.68 | $0.00 | $486.21 | $86,943.49 |
| 129 | $86,943.49 | $464.68 | $0.00 | $491.59 | $87,899.76 |
| 130 | $87,899.76 | $464.68 | $0.00 | $497.00 | $88,861.44 |
| 131 | $88,861.44 | $464.68 | $0.00 | $502.44 | $89,828.56 |
| 132 | $89,828.56 | $464.68 | $0.00 | $507.90 | $90,801.14 |
| 133 | $90,801.14 | $464.68 | $0.00 | $513.40 | $91,779.22 |
| 134 | $91,779.22 | $464.68 | $0.00 | $518.93 | $92,762.83 |
| 135 | $92,762.83 | $464.68 | $0.00 | $524.49 | $93,752.00 |
| 136 | $93,752.00 | $464.68 | $0.00 | $530.09 | $94,746.77 |
| 137 | $94,746.77 | $464.68 | $0.00 | $535.71 | $95,747.16 |
| 138 | $95,747.16 | $464.68 | $0.00 | $541.37 | $96,753.21 |
| 139 | $96,753.21 | $464.68 | $0.00 | $547.06 | $97,764.95 |
| 140 | $97,764.95 | $464.68 | $0.00 | $552.78 | $98,782.41 |
| 141 | $98,782.41 | $464.68 | $0.00 | $558.53 | $99,805.62 |
| 142 | $99,805.62 | $464.68 | $0.00 | $564.32 | $100,834.62 |
| 143 | $100,834.62 | $464.68 | $0.00 | $570.13 | $101,869.43 |
| 144 | $101,869.43 | $464.68 | $0.00 | $575.98 | $102,910.09 |
| 145 | $102,910.09 | $464.68 | $0.00 | $581.87 | $103,956.64 |
| 146 | $103,956.64 | $464.68 | $0.00 | $587.79 | $105,009.11 |
| 147 | $105,009.11 | $464.68 | $0.00 | $593.74 | $106,067.53 |
| 148 | $106,067.53 | $464.68 | $0.00 | $599.72 | $107,131.93 |
| 149 | $107,131.93 | $464.68 | $0.00 | $605.74 | $108,202.35 |
| 150 | $108,202.35 | $464.68 | $0.00 | $611.79 | $109,278.82 |
| 151 | $109,278.82 | $464.68 | $0.00 | $617.88 | $110,361.38 |
| 152 | $110,361.38 | $464.68 | $0.00 | $624.00 | $111,450.06 |
| 153 | $111,450.06 | $464.68 | $0.00 | $630.15 | $112,544.89 |
| 154 | $112,544.89 | $464.68 | $0.00 | $636.35 | $113,645.92 |
| 155 | $113,645.92 | $464.68 | $0.00 | $642.57 | $114,753.17 |
| 156 | $114,753.17 | $464.68 | $0.00 | $648.83 | $115,866.68 |
| 157 | $115,866.68 | $464.68 | $0.00 | $655.13 | $116,986.49 |
| 158 | $116,986.49 | $464.68 | $0.00 | $661.46 | $118,112.63 |
| 159 | $118,112.63 | $464.68 | $0.00 | $667.83 | $119,245.14 |
| 160 | $119,245.14 | $464.68 | $0.00 | $674.23 | $120,384.05 |
| 161 | $120,384.05 | $464.68 | $0.00 | $680.67 | $121,529.40 |
| 162 | $121,529.40 | $464.68 | $0.00 | $687.14 | $122,681.22 |
| 163 | $122,681.22 | $464.68 | $0.00 | $693.66 | $123,839.56 |
| 164 | $123,839.56 | $464.68 | $0.00 | $700.21 | $125,004.45 |
| 165 | $125,004.45 | $464.68 | $0.00 | $706.79 | $126,175.92 |
| 166 | $126,175.92 | $464.68 | $0.00 | $713.42 | $127,354.02 |
| 167 | $127,354.02 | $464.68 | $0.00 | $720.08 | $128,538.78 |
| 168 | $128,538.78 | $464.68 | $0.00 | $726.78 | $129,730.24 |
| 169 | $129,730.24 | $464.68 | $0.00 | $733.51 | $130,928.43 |
| 170 | $130,928.43 | $464.68 | $0.00 | $740.29 | $132,133.40 |
| 171 | $132,133.40 | $464.68 | $0.00 | $747.10 | $133,345.18 |
| 172 | $133,345.18 | $464.68 | $0.00 | $753.95 | $134,563.81 |
| 173 | $134,563.81 | $464.68 | $0.00 | $760.84 | $135,789.33 |
| 174 | $135,789.33 | $464.68 | $0.00 | $767.77 | $137,021.78 |
| 175 | $137,021.78 | $464.68 | $0.00 | $774.74 | $138,261.20 |
| 176 | $138,261.20 | $464.68 | $0.00 | $781.75 | $139,507.63 |
| 177 | $139,507.63 | $464.68 | $0.00 | $788.80 | $140,761.11 |
| 178 | $140,761.11 | $464.68 | $0.00 | $795.88 | $142,021.67 |
| 179 | $142,021.67 | $464.68 | $0.00 | $803.01 | $143,289.36 |
| 180 | $143,289.36 | $464.68 | $0.00 | $810.18 | $144,564.22 |
| 181 | $144,564.22 | $464.68 | $0.00 | $817.39 | $145,846.29 |
| 182 | $145,846.29 | $464.68 | $0.00 | $824.64 | $147,135.61 |
| 183 | $147,135.61 | $464.68 | $0.00 | $831.93 | $148,432.22 |
| 184 | $148,432.22 | $464.68 | $0.00 | $839.26 | $149,736.16 |
| 185 | $149,736.16 | $464.68 | $0.00 | $846.63 | $151,047.47 |
| 186 | $151,047.47 | $464.68 | $0.00 | $854.04 | $152,366.19 |
| 187 | $152,366.19 | $464.68 | $0.00 | $861.50 | $153,692.37 |
| 188 | $153,692.37 | $464.68 | $0.00 | $869.00 | $155,026.05 |
| 189 | $155,026.05 | $464.68 | $0.00 | $876.54 | $156,367.27 |
| 190 | $156,367.27 | $464.68 | $0.00 | $884.12 | $157,716.07 |
| 191 | $157,716.07 | $464.68 | $0.00 | $891.75 | $159,072.50 |
| 192 | $159,072.50 | $464.68 | $0.00 | $899.42 | $160,436.60 |
| 193 | $160,436.60 | $464.68 | $0.00 | $907.13 | $161,808.41 |
| 194 | $161,808.41 | $464.68 | $0.00 | $914.89 | $163,187.98 |
| 195 | $163,187.98 | $464.68 | $0.00 | $922.69 | $164,575.35 |
| 196 | $164,575.35 | $464.68 | $0.00 | $930.53 | $165,970.56 |
| 197 | $165,970.56 | $464.68 | $0.00 | $938.42 | $167,373.66 |
| 198 | $167,373.66 | $464.68 | $0.00 | $946.36 | $168,784.70 |
| 199 | $168,784.70 | $464.68 | $0.00 | $954.33 | $170,203.71 |
| 200 | $170,203.71 | $464.68 | $0.00 | $962.36 | $171,630.75 |
| 201 | $171,630.75 | $464.68 | $0.00 | $970.43 | $173,065.86 |
| 202 | $173,065.86 | $464.68 | $0.00 | $978.54 | $174,509.08 |
| 203 | $174,509.08 | $464.68 | $0.00 | $986.70 | $175,960.46 |
| 204 | $175,960.46 | $464.68 | $0.00 | $994.91 | $177,420.05 |
| 205 | $177,420.05 | $464.68 | $0.00 | $1,003.16 | $178,887.89 |
| 206 | $178,887.89 | $464.68 | $0.00 | $1,011.46 | $180,364.03 |
| 207 | $180,364.03 | $464.68 | $0.00 | $1,019.80 | $181,848.51 |
| 208 | $181,848.51 | $464.68 | $0.00 | $1,028.20 | $183,341.39 |
| 209 | $183,341.39 | $464.68 | $0.00 | $1,036.64 | $184,842.71 |
| 210 | $184,842.71 | $464.68 | $0.00 | $1,045.13 | $186,352.52 |
| 211 | $186,352.52 | $464.68 | $0.00 | $1,053.66 | $187,870.86 |
| 212 | $187,870.86 | $464.68 | $0.00 | $1,062.25 | $189,397.79 |
| 213 | $189,397.79 | $464.68 | $0.00 | $1,070.88 | $190,933.35 |
| 214 | $190,933.35 | $464.68 | $0.00 | $1,079.56 | $192,477.59 |
| 215 | $192,477.59 | $464.68 | $0.00 | $1,088.30 | $194,030.57 |
| 216 | $194,030.57 | $464.68 | $0.00 | $1,097.08 | $195,592.33 |
| 217 | $195,592.33 | $464.68 | $54,478.64 | $1,105.91 | $142,684.28 |
| 218 | $142,684.28 | $464.68 | $0.00 | $806.76 | $143,955.72 |
| 219 | $143,955.72 | $464.68 | $0.00 | $813.95 | $145,234.35 |
| 220 | $145,234.35 | $464.68 | $0.00 | $821.18 | $146,520.21 |
| 221 | $146,520.21 | $464.68 | $0.00 | $828.45 | $147,813.34 |
| 222 | $147,813.34 | $464.68 | $0.00 | $835.76 | $149,113.78 |
| 223 | $149,113.78 | $464.68 | $0.00 | $843.11 | $150,421.57 |
| 224 | $150,421.57 | $464.68 | $0.00 | $850.51 | $151,736.76 |
| 225 | $151,736.76 | $464.68 | $0.00 | $857.94 | $153,059.38 |
| 226 | $153,059.38 | $464.68 | $0.00 | $865.42 | $154,389.48 |
| 227 | $154,389.48 | $464.68 | $0.00 | $872.94 | $155,727.10 |
| 228 | $155,727.10 | $464.68 | $0.00 | $880.50 | $157,072.28 |
| 229 | $157,072.28 | $464.68 | $57,202.57 | $888.11 | $101,222.50 |
| 230 | $101,222.50 | $464.68 | $0.00 | $572.33 | $102,259.51 |
| 231 | $102,259.51 | $464.68 | $0.00 | $578.19 | $103,302.38 |
| 232 | $103,302.38 | $464.68 | $0.00 | $584.09 | $104,351.15 |
| 233 | $104,351.15 | $464.68 | $0.00 | $590.02 | $105,405.85 |
| 234 | $105,405.85 | $464.68 | $0.00 | $595.98 | $106,466.51 |
| 235 | $106,466.51 | $464.68 | $0.00 | $601.98 | $107,533.17 |
| 236 | $107,533.17 | $464.68 | $0.00 | $608.01 | $108,605.86 |
| 237 | $108,605.86 | $464.68 | $0.00 | $614.07 | $109,684.61 |
| 238 | $109,684.61 | $464.68 | $0.00 | $620.17 | $110,769.46 |
| 239 | $110,769.46 | $464.68 | $0.00 | $626.31 | $111,860.45 |
| 240 | $111,860.45 | $464.68 | $0.00 | $632.48 | $112,957.61 |
| 241 | $112,957.61 | $464.68 | $60,062.70 | $638.68 | $53,998.27 |
| 242 | $53,998.27 | $464.68 | $0.00 | $305.31 | $54,768.26 |
| 243 | $54,768.26 | $464.68 | $0.00 | $309.67 | $55,542.61 |
| 244 | $55,542.61 | $464.68 | $0.00 | $314.05 | $56,321.34 |
| 245 | $56,321.34 | $464.68 | $0.00 | $318.45 | $57,104.47 |
| 246 | $57,104.47 | $464.68 | $0.00 | $322.88 | $57,892.03 |
| 247 | $57,892.03 | $464.68 | $0.00 | $327.33 | $58,684.04 |
| 248 | $58,684.04 | $464.68 | $0.00 | $331.81 | $59,480.53 |
| 249 | $59,480.53 | $464.68 | $0.00 | $336.31 | $60,281.52 |
| 250 | $60,281.52 | $464.68 | $0.00 | $340.84 | $61,087.04 |
| 251 | $61,087.04 | $464.68 | $0.00 | $345.40 | $61,897.12 |
| 252 | $61,897.12 | $464.68 | $0.00 | $349.98 | $62,711.78 |
| 253 | $62,711.78 | $0.00 | $63,065.84 | $354.58 | $0.52 |