How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $64,218 |
| Monthly savings required | $508 |
How much will it cost to send your child to University of North Dakota in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $256,872.76 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $508.34 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 | $24,764.00 |
| 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 Dakota in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $508.34 | $0.00 | $0.00 | $508.34 |
| 2 | $508.34 | $508.34 | $0.00 | $2.87 | $1,019.55 |
| 3 | $1,019.55 | $508.34 | $0.00 | $5.76 | $1,533.65 |
| 4 | $1,533.65 | $508.34 | $0.00 | $8.67 | $2,050.66 |
| 5 | $2,050.66 | $508.34 | $0.00 | $11.59 | $2,570.59 |
| 6 | $2,570.59 | $508.34 | $0.00 | $14.53 | $3,093.46 |
| 7 | $3,093.46 | $508.34 | $0.00 | $17.49 | $3,619.29 |
| 8 | $3,619.29 | $508.34 | $0.00 | $20.46 | $4,148.09 |
| 9 | $4,148.09 | $508.34 | $0.00 | $23.45 | $4,679.88 |
| 10 | $4,679.88 | $508.34 | $0.00 | $26.46 | $5,214.68 |
| 11 | $5,214.68 | $508.34 | $0.00 | $29.48 | $5,752.50 |
| 12 | $5,752.50 | $508.34 | $0.00 | $32.53 | $6,293.37 |
| 13 | $6,293.37 | $508.34 | $0.00 | $35.58 | $6,837.29 |
| 14 | $6,837.29 | $508.34 | $0.00 | $38.66 | $7,384.29 |
| 15 | $7,384.29 | $508.34 | $0.00 | $41.75 | $7,934.38 |
| 16 | $7,934.38 | $508.34 | $0.00 | $44.86 | $8,487.58 |
| 17 | $8,487.58 | $508.34 | $0.00 | $47.99 | $9,043.91 |
| 18 | $9,043.91 | $508.34 | $0.00 | $51.14 | $9,603.39 |
| 19 | $9,603.39 | $508.34 | $0.00 | $54.30 | $10,166.03 |
| 20 | $10,166.03 | $508.34 | $0.00 | $57.48 | $10,731.85 |
| 21 | $10,731.85 | $508.34 | $0.00 | $60.68 | $11,300.87 |
| 22 | $11,300.87 | $508.34 | $0.00 | $63.90 | $11,873.11 |
| 23 | $11,873.11 | $508.34 | $0.00 | $67.13 | $12,448.58 |
| 24 | $12,448.58 | $508.34 | $0.00 | $70.39 | $13,027.31 |
| 25 | $13,027.31 | $508.34 | $0.00 | $73.66 | $13,609.31 |
| 26 | $13,609.31 | $508.34 | $0.00 | $76.95 | $14,194.60 |
| 27 | $14,194.60 | $508.34 | $0.00 | $80.26 | $14,783.20 |
| 28 | $14,783.20 | $508.34 | $0.00 | $83.59 | $15,375.13 |
| 29 | $15,375.13 | $508.34 | $0.00 | $86.93 | $15,970.40 |
| 30 | $15,970.40 | $508.34 | $0.00 | $90.30 | $16,569.04 |
| 31 | $16,569.04 | $508.34 | $0.00 | $93.68 | $17,171.06 |
| 32 | $17,171.06 | $508.34 | $0.00 | $97.09 | $17,776.49 |
| 33 | $17,776.49 | $508.34 | $0.00 | $100.51 | $18,385.34 |
| 34 | $18,385.34 | $508.34 | $0.00 | $103.95 | $18,997.63 |
| 35 | $18,997.63 | $508.34 | $0.00 | $107.42 | $19,613.39 |
| 36 | $19,613.39 | $508.34 | $0.00 | $110.90 | $20,232.63 |
| 37 | $20,232.63 | $508.34 | $0.00 | $114.40 | $20,855.37 |
| 38 | $20,855.37 | $508.34 | $0.00 | $117.92 | $21,481.63 |
| 39 | $21,481.63 | $508.34 | $0.00 | $121.46 | $22,111.43 |
| 40 | $22,111.43 | $508.34 | $0.00 | $125.02 | $22,744.79 |
| 41 | $22,744.79 | $508.34 | $0.00 | $128.60 | $23,381.73 |
| 42 | $23,381.73 | $508.34 | $0.00 | $132.20 | $24,022.27 |
| 43 | $24,022.27 | $508.34 | $0.00 | $135.83 | $24,666.44 |
| 44 | $24,666.44 | $508.34 | $0.00 | $139.47 | $25,314.25 |
| 45 | $25,314.25 | $508.34 | $0.00 | $143.13 | $25,965.72 |
| 46 | $25,965.72 | $508.34 | $0.00 | $146.81 | $26,620.87 |
| 47 | $26,620.87 | $508.34 | $0.00 | $150.52 | $27,279.73 |
| 48 | $27,279.73 | $508.34 | $0.00 | $154.24 | $27,942.31 |
| 49 | $27,942.31 | $508.34 | $0.00 | $157.99 | $28,608.64 |
| 50 | $28,608.64 | $508.34 | $0.00 | $161.76 | $29,278.74 |
| 51 | $29,278.74 | $508.34 | $0.00 | $165.55 | $29,952.63 |
| 52 | $29,952.63 | $508.34 | $0.00 | $169.36 | $30,630.33 |
| 53 | $30,630.33 | $508.34 | $0.00 | $173.19 | $31,311.86 |
| 54 | $31,311.86 | $508.34 | $0.00 | $177.04 | $31,997.24 |
| 55 | $31,997.24 | $508.34 | $0.00 | $180.92 | $32,686.50 |
| 56 | $32,686.50 | $508.34 | $0.00 | $184.81 | $33,379.65 |
| 57 | $33,379.65 | $508.34 | $0.00 | $188.73 | $34,076.72 |
| 58 | $34,076.72 | $508.34 | $0.00 | $192.67 | $34,777.73 |
| 59 | $34,777.73 | $508.34 | $0.00 | $196.64 | $35,482.71 |
| 60 | $35,482.71 | $508.34 | $0.00 | $200.62 | $36,191.67 |
| 61 | $36,191.67 | $508.34 | $0.00 | $204.63 | $36,904.64 |
| 62 | $36,904.64 | $508.34 | $0.00 | $208.66 | $37,621.64 |
| 63 | $37,621.64 | $508.34 | $0.00 | $212.72 | $38,342.70 |
| 64 | $38,342.70 | $508.34 | $0.00 | $216.80 | $39,067.84 |
| 65 | $39,067.84 | $508.34 | $0.00 | $220.90 | $39,797.08 |
| 66 | $39,797.08 | $508.34 | $0.00 | $225.02 | $40,530.44 |
| 67 | $40,530.44 | $508.34 | $0.00 | $229.17 | $41,267.95 |
| 68 | $41,267.95 | $508.34 | $0.00 | $233.33 | $42,009.62 |
| 69 | $42,009.62 | $508.34 | $0.00 | $237.53 | $42,755.49 |
| 70 | $42,755.49 | $508.34 | $0.00 | $241.75 | $43,505.58 |
| 71 | $43,505.58 | $508.34 | $0.00 | $245.99 | $44,259.91 |
| 72 | $44,259.91 | $508.34 | $0.00 | $250.25 | $45,018.50 |
| 73 | $45,018.50 | $508.34 | $0.00 | $254.54 | $45,781.38 |
| 74 | $45,781.38 | $508.34 | $0.00 | $258.85 | $46,548.57 |
| 75 | $46,548.57 | $508.34 | $0.00 | $263.19 | $47,320.10 |
| 76 | $47,320.10 | $508.34 | $0.00 | $267.55 | $48,095.99 |
| 77 | $48,095.99 | $508.34 | $0.00 | $271.94 | $48,876.27 |
| 78 | $48,876.27 | $508.34 | $0.00 | $276.35 | $49,660.96 |
| 79 | $49,660.96 | $508.34 | $0.00 | $280.79 | $50,450.09 |
| 80 | $50,450.09 | $508.34 | $0.00 | $285.25 | $51,243.68 |
| 81 | $51,243.68 | $508.34 | $0.00 | $289.74 | $52,041.76 |
| 82 | $52,041.76 | $508.34 | $0.00 | $294.25 | $52,844.35 |
| 83 | $52,844.35 | $508.34 | $0.00 | $298.79 | $53,651.48 |
| 84 | $53,651.48 | $508.34 | $0.00 | $303.35 | $54,463.17 |
| 85 | $54,463.17 | $508.34 | $0.00 | $307.94 | $55,279.45 |
| 86 | $55,279.45 | $508.34 | $0.00 | $312.56 | $56,100.35 |
| 87 | $56,100.35 | $508.34 | $0.00 | $317.20 | $56,925.89 |
| 88 | $56,925.89 | $508.34 | $0.00 | $321.87 | $57,756.10 |
| 89 | $57,756.10 | $508.34 | $0.00 | $326.56 | $58,591.00 |
| 90 | $58,591.00 | $508.34 | $0.00 | $331.28 | $59,430.62 |
| 91 | $59,430.62 | $508.34 | $0.00 | $336.03 | $60,274.99 |
| 92 | $60,274.99 | $508.34 | $0.00 | $340.80 | $61,124.13 |
| 93 | $61,124.13 | $508.34 | $0.00 | $345.60 | $61,978.07 |
| 94 | $61,978.07 | $508.34 | $0.00 | $350.43 | $62,836.84 |
| 95 | $62,836.84 | $508.34 | $0.00 | $355.29 | $63,700.47 |
| 96 | $63,700.47 | $508.34 | $0.00 | $360.17 | $64,568.98 |
| 97 | $64,568.98 | $508.34 | $0.00 | $365.08 | $65,442.40 |
| 98 | $65,442.40 | $508.34 | $0.00 | $370.02 | $66,320.76 |
| 99 | $66,320.76 | $508.34 | $0.00 | $374.99 | $67,204.09 |
| 100 | $67,204.09 | $508.34 | $0.00 | $379.98 | $68,092.41 |
| 101 | $68,092.41 | $508.34 | $0.00 | $385.00 | $68,985.75 |
| 102 | $68,985.75 | $508.34 | $0.00 | $390.06 | $69,884.15 |
| 103 | $69,884.15 | $508.34 | $0.00 | $395.14 | $70,787.63 |
| 104 | $70,787.63 | $508.34 | $0.00 | $400.24 | $71,696.21 |
| 105 | $71,696.21 | $508.34 | $0.00 | $405.38 | $72,609.93 |
| 106 | $72,609.93 | $508.34 | $0.00 | $410.55 | $73,528.82 |
| 107 | $73,528.82 | $508.34 | $0.00 | $415.74 | $74,452.90 |
| 108 | $74,452.90 | $508.34 | $0.00 | $420.97 | $75,382.21 |
| 109 | $75,382.21 | $508.34 | $0.00 | $426.22 | $76,316.77 |
| 110 | $76,316.77 | $508.34 | $0.00 | $431.51 | $77,256.62 |
| 111 | $77,256.62 | $508.34 | $0.00 | $436.82 | $78,201.78 |
| 112 | $78,201.78 | $508.34 | $0.00 | $442.16 | $79,152.28 |
| 113 | $79,152.28 | $508.34 | $0.00 | $447.54 | $80,108.16 |
| 114 | $80,108.16 | $508.34 | $0.00 | $452.94 | $81,069.44 |
| 115 | $81,069.44 | $508.34 | $0.00 | $458.38 | $82,036.16 |
| 116 | $82,036.16 | $508.34 | $0.00 | $463.84 | $83,008.34 |
| 117 | $83,008.34 | $508.34 | $0.00 | $469.34 | $83,986.02 |
| 118 | $83,986.02 | $508.34 | $0.00 | $474.87 | $84,969.23 |
| 119 | $84,969.23 | $508.34 | $0.00 | $480.43 | $85,958.00 |
| 120 | $85,958.00 | $508.34 | $0.00 | $486.02 | $86,952.36 |
| 121 | $86,952.36 | $508.34 | $0.00 | $491.64 | $87,952.34 |
| 122 | $87,952.34 | $508.34 | $0.00 | $497.30 | $88,957.98 |
| 123 | $88,957.98 | $508.34 | $0.00 | $502.98 | $89,969.30 |
| 124 | $89,969.30 | $508.34 | $0.00 | $508.70 | $90,986.34 |
| 125 | $90,986.34 | $508.34 | $0.00 | $514.45 | $92,009.13 |
| 126 | $92,009.13 | $508.34 | $0.00 | $520.23 | $93,037.70 |
| 127 | $93,037.70 | $508.34 | $0.00 | $526.05 | $94,072.09 |
| 128 | $94,072.09 | $508.34 | $0.00 | $531.90 | $95,112.33 |
| 129 | $95,112.33 | $508.34 | $0.00 | $537.78 | $96,158.45 |
| 130 | $96,158.45 | $508.34 | $0.00 | $543.69 | $97,210.48 |
| 131 | $97,210.48 | $508.34 | $0.00 | $549.64 | $98,268.46 |
| 132 | $98,268.46 | $508.34 | $0.00 | $555.62 | $99,332.42 |
| 133 | $99,332.42 | $508.34 | $0.00 | $561.64 | $100,402.40 |
| 134 | $100,402.40 | $508.34 | $0.00 | $567.69 | $101,478.43 |
| 135 | $101,478.43 | $508.34 | $0.00 | $573.77 | $102,560.54 |
| 136 | $102,560.54 | $508.34 | $0.00 | $579.89 | $103,648.77 |
| 137 | $103,648.77 | $508.34 | $0.00 | $586.05 | $104,743.16 |
| 138 | $104,743.16 | $508.34 | $0.00 | $592.23 | $105,843.73 |
| 139 | $105,843.73 | $508.34 | $0.00 | $598.46 | $106,950.53 |
| 140 | $106,950.53 | $508.34 | $0.00 | $604.71 | $108,063.58 |
| 141 | $108,063.58 | $508.34 | $0.00 | $611.01 | $109,182.93 |
| 142 | $109,182.93 | $508.34 | $0.00 | $617.34 | $110,308.61 |
| 143 | $110,308.61 | $508.34 | $0.00 | $623.70 | $111,440.65 |
| 144 | $111,440.65 | $508.34 | $0.00 | $630.10 | $112,579.09 |
| 145 | $112,579.09 | $508.34 | $0.00 | $636.54 | $113,723.97 |
| 146 | $113,723.97 | $508.34 | $0.00 | $643.01 | $114,875.32 |
| 147 | $114,875.32 | $508.34 | $0.00 | $649.52 | $116,033.18 |
| 148 | $116,033.18 | $508.34 | $0.00 | $656.07 | $117,197.59 |
| 149 | $117,197.59 | $508.34 | $0.00 | $662.65 | $118,368.58 |
| 150 | $118,368.58 | $508.34 | $0.00 | $669.27 | $119,546.19 |
| 151 | $119,546.19 | $508.34 | $0.00 | $675.93 | $120,730.46 |
| 152 | $120,730.46 | $508.34 | $0.00 | $682.63 | $121,921.43 |
| 153 | $121,921.43 | $508.34 | $0.00 | $689.36 | $123,119.13 |
| 154 | $123,119.13 | $508.34 | $0.00 | $696.13 | $124,323.60 |
| 155 | $124,323.60 | $508.34 | $0.00 | $702.94 | $125,534.88 |
| 156 | $125,534.88 | $508.34 | $0.00 | $709.79 | $126,753.01 |
| 157 | $126,753.01 | $508.34 | $0.00 | $716.68 | $127,978.03 |
| 158 | $127,978.03 | $508.34 | $0.00 | $723.61 | $129,209.98 |
| 159 | $129,209.98 | $508.34 | $0.00 | $730.57 | $130,448.89 |
| 160 | $130,448.89 | $508.34 | $0.00 | $737.58 | $131,694.81 |
| 161 | $131,694.81 | $508.34 | $0.00 | $744.62 | $132,947.77 |
| 162 | $132,947.77 | $508.34 | $0.00 | $751.71 | $134,207.82 |
| 163 | $134,207.82 | $508.34 | $0.00 | $758.83 | $135,474.99 |
| 164 | $135,474.99 | $508.34 | $0.00 | $766.00 | $136,749.33 |
| 165 | $136,749.33 | $508.34 | $0.00 | $773.20 | $138,030.87 |
| 166 | $138,030.87 | $508.34 | $0.00 | $780.45 | $139,319.66 |
| 167 | $139,319.66 | $508.34 | $0.00 | $787.73 | $140,615.73 |
| 168 | $140,615.73 | $508.34 | $0.00 | $795.06 | $141,919.13 |
| 169 | $141,919.13 | $508.34 | $0.00 | $802.43 | $143,229.90 |
| 170 | $143,229.90 | $508.34 | $0.00 | $809.84 | $144,548.08 |
| 171 | $144,548.08 | $508.34 | $0.00 | $817.30 | $145,873.72 |
| 172 | $145,873.72 | $508.34 | $0.00 | $824.79 | $147,206.85 |
| 173 | $147,206.85 | $508.34 | $0.00 | $832.33 | $148,547.52 |
| 174 | $148,547.52 | $508.34 | $0.00 | $839.91 | $149,895.77 |
| 175 | $149,895.77 | $508.34 | $0.00 | $847.53 | $151,251.64 |
| 176 | $151,251.64 | $508.34 | $0.00 | $855.20 | $152,615.18 |
| 177 | $152,615.18 | $508.34 | $0.00 | $862.91 | $153,986.43 |
| 178 | $153,986.43 | $508.34 | $0.00 | $870.66 | $155,365.43 |
| 179 | $155,365.43 | $508.34 | $0.00 | $878.46 | $156,752.23 |
| 180 | $156,752.23 | $508.34 | $0.00 | $886.30 | $158,146.87 |
| 181 | $158,146.87 | $508.34 | $0.00 | $894.19 | $159,549.40 |
| 182 | $159,549.40 | $508.34 | $0.00 | $902.12 | $160,959.86 |
| 183 | $160,959.86 | $508.34 | $0.00 | $910.09 | $162,378.29 |
| 184 | $162,378.29 | $508.34 | $0.00 | $918.11 | $163,804.74 |
| 185 | $163,804.74 | $508.34 | $0.00 | $926.18 | $165,239.26 |
| 186 | $165,239.26 | $508.34 | $0.00 | $934.29 | $166,681.89 |
| 187 | $166,681.89 | $508.34 | $0.00 | $942.44 | $168,132.67 |
| 188 | $168,132.67 | $508.34 | $0.00 | $950.65 | $169,591.66 |
| 189 | $169,591.66 | $508.34 | $0.00 | $958.90 | $171,058.90 |
| 190 | $171,058.90 | $508.34 | $0.00 | $967.19 | $172,534.43 |
| 191 | $172,534.43 | $508.34 | $0.00 | $975.53 | $174,018.30 |
| 192 | $174,018.30 | $508.34 | $0.00 | $983.92 | $175,510.56 |
| 193 | $175,510.56 | $508.34 | $0.00 | $992.36 | $177,011.26 |
| 194 | $177,011.26 | $508.34 | $0.00 | $1,000.85 | $178,520.45 |
| 195 | $178,520.45 | $508.34 | $0.00 | $1,009.38 | $180,038.17 |
| 196 | $180,038.17 | $508.34 | $0.00 | $1,017.96 | $181,564.47 |
| 197 | $181,564.47 | $508.34 | $0.00 | $1,026.59 | $183,099.40 |
| 198 | $183,099.40 | $508.34 | $0.00 | $1,035.27 | $184,643.01 |
| 199 | $184,643.01 | $508.34 | $0.00 | $1,044.00 | $186,195.35 |
| 200 | $186,195.35 | $508.34 | $0.00 | $1,052.78 | $187,756.47 |
| 201 | $187,756.47 | $508.34 | $0.00 | $1,061.60 | $189,326.41 |
| 202 | $189,326.41 | $508.34 | $0.00 | $1,070.48 | $190,905.23 |
| 203 | $190,905.23 | $508.34 | $0.00 | $1,079.41 | $192,492.98 |
| 204 | $192,492.98 | $508.34 | $0.00 | $1,088.38 | $194,089.70 |
| 205 | $194,089.70 | $508.34 | $0.00 | $1,097.41 | $195,695.45 |
| 206 | $195,695.45 | $508.34 | $0.00 | $1,106.49 | $197,310.28 |
| 207 | $197,310.28 | $508.34 | $0.00 | $1,115.62 | $198,934.24 |
| 208 | $198,934.24 | $508.34 | $0.00 | $1,124.80 | $200,567.38 |
| 209 | $200,567.38 | $508.34 | $0.00 | $1,134.04 | $202,209.76 |
| 210 | $202,209.76 | $508.34 | $0.00 | $1,143.32 | $203,861.42 |
| 211 | $203,861.42 | $508.34 | $0.00 | $1,152.66 | $205,522.42 |
| 212 | $205,522.42 | $508.34 | $0.00 | $1,162.05 | $207,192.81 |
| 213 | $207,192.81 | $508.34 | $0.00 | $1,171.50 | $208,872.65 |
| 214 | $208,872.65 | $508.34 | $0.00 | $1,181.00 | $210,561.99 |
| 215 | $210,561.99 | $508.34 | $0.00 | $1,190.55 | $212,260.88 |
| 216 | $212,260.88 | $508.34 | $0.00 | $1,200.15 | $213,969.37 |
| 217 | $213,969.37 | $508.34 | $59,597.52 | $1,209.81 | $156,090.00 |
| 218 | $156,090.00 | $508.34 | $0.00 | $882.56 | $157,480.90 |
| 219 | $157,480.90 | $508.34 | $0.00 | $890.42 | $158,879.66 |
| 220 | $158,879.66 | $508.34 | $0.00 | $898.33 | $160,286.33 |
| 221 | $160,286.33 | $508.34 | $0.00 | $906.28 | $161,700.95 |
| 222 | $161,700.95 | $508.34 | $0.00 | $914.28 | $163,123.57 |
| 223 | $163,123.57 | $508.34 | $0.00 | $922.32 | $164,554.23 |
| 224 | $164,554.23 | $508.34 | $0.00 | $930.41 | $165,992.98 |
| 225 | $165,992.98 | $508.34 | $0.00 | $938.55 | $167,439.87 |
| 226 | $167,439.87 | $508.34 | $0.00 | $946.73 | $168,894.94 |
| 227 | $168,894.94 | $508.34 | $0.00 | $954.96 | $170,358.24 |
| 228 | $170,358.24 | $508.34 | $0.00 | $963.23 | $171,829.81 |
| 229 | $171,829.81 | $508.34 | $62,577.39 | $971.55 | $110,732.31 |
| 230 | $110,732.31 | $508.34 | $0.00 | $626.10 | $111,866.75 |
| 231 | $111,866.75 | $508.34 | $0.00 | $632.51 | $113,007.60 |
| 232 | $113,007.60 | $508.34 | $0.00 | $638.96 | $114,154.90 |
| 233 | $114,154.90 | $508.34 | $0.00 | $645.45 | $115,308.69 |
| 234 | $115,308.69 | $508.34 | $0.00 | $651.97 | $116,469.00 |
| 235 | $116,469.00 | $508.34 | $0.00 | $658.53 | $117,635.87 |
| 236 | $117,635.87 | $508.34 | $0.00 | $665.13 | $118,809.34 |
| 237 | $118,809.34 | $508.34 | $0.00 | $671.77 | $119,989.45 |
| 238 | $119,989.45 | $508.34 | $0.00 | $678.44 | $121,176.23 |
| 239 | $121,176.23 | $508.34 | $0.00 | $685.15 | $122,369.72 |
| 240 | $122,369.72 | $508.34 | $0.00 | $691.90 | $123,569.96 |
| 241 | $123,569.96 | $508.34 | $65,706.26 | $698.68 | $59,070.72 |
| 242 | $59,070.72 | $508.34 | $0.00 | $333.99 | $59,913.05 |
| 243 | $59,913.05 | $508.34 | $0.00 | $338.76 | $60,760.15 |
| 244 | $60,760.15 | $508.34 | $0.00 | $343.55 | $61,612.04 |
| 245 | $61,612.04 | $508.34 | $0.00 | $348.36 | $62,468.74 |
| 246 | $62,468.74 | $508.34 | $0.00 | $353.21 | $63,330.29 |
| 247 | $63,330.29 | $508.34 | $0.00 | $358.08 | $64,196.71 |
| 248 | $64,196.71 | $508.34 | $0.00 | $362.98 | $65,068.03 |
| 249 | $65,068.03 | $508.34 | $0.00 | $367.90 | $65,944.27 |
| 250 | $65,944.27 | $508.34 | $0.00 | $372.86 | $66,825.47 |
| 251 | $66,825.47 | $508.34 | $0.00 | $377.84 | $67,711.65 |
| 252 | $67,711.65 | $508.34 | $0.00 | $382.85 | $68,602.84 |
| 253 | $68,602.84 | $0.00 | $68,991.58 | $387.89 | ($0.85) |