How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $62,683 |
| Monthly savings required | $496 |
How much will it cost to send your child to North American College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $250,732.04 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $496.20 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 | $24,172.00 |
| 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 American College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $496.20 | $0.00 | $0.00 | $496.20 |
| 2 | $496.20 | $496.20 | $0.00 | $2.81 | $995.21 |
| 3 | $995.21 | $496.20 | $0.00 | $5.63 | $1,497.04 |
| 4 | $1,497.04 | $496.20 | $0.00 | $8.46 | $2,001.70 |
| 5 | $2,001.70 | $496.20 | $0.00 | $11.32 | $2,509.22 |
| 6 | $2,509.22 | $496.20 | $0.00 | $14.19 | $3,019.61 |
| 7 | $3,019.61 | $496.20 | $0.00 | $17.07 | $3,532.88 |
| 8 | $3,532.88 | $496.20 | $0.00 | $19.98 | $4,049.06 |
| 9 | $4,049.06 | $496.20 | $0.00 | $22.89 | $4,568.15 |
| 10 | $4,568.15 | $496.20 | $0.00 | $25.83 | $5,090.18 |
| 11 | $5,090.18 | $496.20 | $0.00 | $28.78 | $5,615.16 |
| 12 | $5,615.16 | $496.20 | $0.00 | $31.75 | $6,143.11 |
| 13 | $6,143.11 | $496.20 | $0.00 | $34.73 | $6,674.04 |
| 14 | $6,674.04 | $496.20 | $0.00 | $37.74 | $7,207.98 |
| 15 | $7,207.98 | $496.20 | $0.00 | $40.75 | $7,744.93 |
| 16 | $7,744.93 | $496.20 | $0.00 | $43.79 | $8,284.92 |
| 17 | $8,284.92 | $496.20 | $0.00 | $46.84 | $8,827.96 |
| 18 | $8,827.96 | $496.20 | $0.00 | $49.91 | $9,374.07 |
| 19 | $9,374.07 | $496.20 | $0.00 | $53.00 | $9,923.27 |
| 20 | $9,923.27 | $496.20 | $0.00 | $56.11 | $10,475.58 |
| 21 | $10,475.58 | $496.20 | $0.00 | $59.23 | $11,031.01 |
| 22 | $11,031.01 | $496.20 | $0.00 | $62.37 | $11,589.58 |
| 23 | $11,589.58 | $496.20 | $0.00 | $65.53 | $12,151.31 |
| 24 | $12,151.31 | $496.20 | $0.00 | $68.71 | $12,716.22 |
| 25 | $12,716.22 | $496.20 | $0.00 | $71.90 | $13,284.32 |
| 26 | $13,284.32 | $496.20 | $0.00 | $75.11 | $13,855.63 |
| 27 | $13,855.63 | $496.20 | $0.00 | $78.34 | $14,430.17 |
| 28 | $14,430.17 | $496.20 | $0.00 | $81.59 | $15,007.96 |
| 29 | $15,007.96 | $496.20 | $0.00 | $84.86 | $15,589.02 |
| 30 | $15,589.02 | $496.20 | $0.00 | $88.14 | $16,173.36 |
| 31 | $16,173.36 | $496.20 | $0.00 | $91.45 | $16,761.01 |
| 32 | $16,761.01 | $496.20 | $0.00 | $94.77 | $17,351.98 |
| 33 | $17,351.98 | $496.20 | $0.00 | $98.11 | $17,946.29 |
| 34 | $17,946.29 | $496.20 | $0.00 | $101.47 | $18,543.96 |
| 35 | $18,543.96 | $496.20 | $0.00 | $104.85 | $19,145.01 |
| 36 | $19,145.01 | $496.20 | $0.00 | $108.25 | $19,749.46 |
| 37 | $19,749.46 | $496.20 | $0.00 | $111.67 | $20,357.33 |
| 38 | $20,357.33 | $496.20 | $0.00 | $115.10 | $20,968.63 |
| 39 | $20,968.63 | $496.20 | $0.00 | $118.56 | $21,583.39 |
| 40 | $21,583.39 | $496.20 | $0.00 | $122.04 | $22,201.63 |
| 41 | $22,201.63 | $496.20 | $0.00 | $125.53 | $22,823.36 |
| 42 | $22,823.36 | $496.20 | $0.00 | $129.05 | $23,448.61 |
| 43 | $23,448.61 | $496.20 | $0.00 | $132.58 | $24,077.39 |
| 44 | $24,077.39 | $496.20 | $0.00 | $136.14 | $24,709.73 |
| 45 | $24,709.73 | $496.20 | $0.00 | $139.71 | $25,345.64 |
| 46 | $25,345.64 | $496.20 | $0.00 | $143.31 | $25,985.15 |
| 47 | $25,985.15 | $496.20 | $0.00 | $146.92 | $26,628.27 |
| 48 | $26,628.27 | $496.20 | $0.00 | $150.56 | $27,275.03 |
| 49 | $27,275.03 | $496.20 | $0.00 | $154.22 | $27,925.45 |
| 50 | $27,925.45 | $496.20 | $0.00 | $157.89 | $28,579.54 |
| 51 | $28,579.54 | $496.20 | $0.00 | $161.59 | $29,237.33 |
| 52 | $29,237.33 | $496.20 | $0.00 | $165.31 | $29,898.84 |
| 53 | $29,898.84 | $496.20 | $0.00 | $169.05 | $30,564.09 |
| 54 | $30,564.09 | $496.20 | $0.00 | $172.81 | $31,233.10 |
| 55 | $31,233.10 | $496.20 | $0.00 | $176.60 | $31,905.90 |
| 56 | $31,905.90 | $496.20 | $0.00 | $180.40 | $32,582.50 |
| 57 | $32,582.50 | $496.20 | $0.00 | $184.23 | $33,262.93 |
| 58 | $33,262.93 | $496.20 | $0.00 | $188.07 | $33,947.20 |
| 59 | $33,947.20 | $496.20 | $0.00 | $191.94 | $34,635.34 |
| 60 | $34,635.34 | $496.20 | $0.00 | $195.83 | $35,327.37 |
| 61 | $35,327.37 | $496.20 | $0.00 | $199.75 | $36,023.32 |
| 62 | $36,023.32 | $496.20 | $0.00 | $203.68 | $36,723.20 |
| 63 | $36,723.20 | $496.20 | $0.00 | $207.64 | $37,427.04 |
| 64 | $37,427.04 | $496.20 | $0.00 | $211.62 | $38,134.86 |
| 65 | $38,134.86 | $496.20 | $0.00 | $215.62 | $38,846.68 |
| 66 | $38,846.68 | $496.20 | $0.00 | $219.64 | $39,562.52 |
| 67 | $39,562.52 | $496.20 | $0.00 | $223.69 | $40,282.41 |
| 68 | $40,282.41 | $496.20 | $0.00 | $227.76 | $41,006.37 |
| 69 | $41,006.37 | $496.20 | $0.00 | $231.86 | $41,734.43 |
| 70 | $41,734.43 | $496.20 | $0.00 | $235.97 | $42,466.60 |
| 71 | $42,466.60 | $496.20 | $0.00 | $240.11 | $43,202.91 |
| 72 | $43,202.91 | $496.20 | $0.00 | $244.28 | $43,943.39 |
| 73 | $43,943.39 | $496.20 | $0.00 | $248.46 | $44,688.05 |
| 74 | $44,688.05 | $496.20 | $0.00 | $252.67 | $45,436.92 |
| 75 | $45,436.92 | $496.20 | $0.00 | $256.91 | $46,190.03 |
| 76 | $46,190.03 | $496.20 | $0.00 | $261.17 | $46,947.40 |
| 77 | $46,947.40 | $496.20 | $0.00 | $265.45 | $47,709.05 |
| 78 | $47,709.05 | $496.20 | $0.00 | $269.75 | $48,475.00 |
| 79 | $48,475.00 | $496.20 | $0.00 | $274.08 | $49,245.28 |
| 80 | $49,245.28 | $496.20 | $0.00 | $278.44 | $50,019.92 |
| 81 | $50,019.92 | $496.20 | $0.00 | $282.82 | $50,798.94 |
| 82 | $50,798.94 | $496.20 | $0.00 | $287.22 | $51,582.36 |
| 83 | $51,582.36 | $496.20 | $0.00 | $291.65 | $52,370.21 |
| 84 | $52,370.21 | $496.20 | $0.00 | $296.11 | $53,162.52 |
| 85 | $53,162.52 | $496.20 | $0.00 | $300.59 | $53,959.31 |
| 86 | $53,959.31 | $496.20 | $0.00 | $305.09 | $54,760.60 |
| 87 | $54,760.60 | $496.20 | $0.00 | $309.62 | $55,566.42 |
| 88 | $55,566.42 | $496.20 | $0.00 | $314.18 | $56,376.80 |
| 89 | $56,376.80 | $496.20 | $0.00 | $318.76 | $57,191.76 |
| 90 | $57,191.76 | $496.20 | $0.00 | $323.37 | $58,011.33 |
| 91 | $58,011.33 | $496.20 | $0.00 | $328.00 | $58,835.53 |
| 92 | $58,835.53 | $496.20 | $0.00 | $332.66 | $59,664.39 |
| 93 | $59,664.39 | $496.20 | $0.00 | $337.35 | $60,497.94 |
| 94 | $60,497.94 | $496.20 | $0.00 | $342.06 | $61,336.20 |
| 95 | $61,336.20 | $496.20 | $0.00 | $346.80 | $62,179.20 |
| 96 | $62,179.20 | $496.20 | $0.00 | $351.57 | $63,026.97 |
| 97 | $63,026.97 | $496.20 | $0.00 | $356.36 | $63,879.53 |
| 98 | $63,879.53 | $496.20 | $0.00 | $361.18 | $64,736.91 |
| 99 | $64,736.91 | $496.20 | $0.00 | $366.03 | $65,599.14 |
| 100 | $65,599.14 | $496.20 | $0.00 | $370.91 | $66,466.25 |
| 101 | $66,466.25 | $496.20 | $0.00 | $375.81 | $67,338.26 |
| 102 | $67,338.26 | $496.20 | $0.00 | $380.74 | $68,215.20 |
| 103 | $68,215.20 | $496.20 | $0.00 | $385.70 | $69,097.10 |
| 104 | $69,097.10 | $496.20 | $0.00 | $390.69 | $69,983.99 |
| 105 | $69,983.99 | $496.20 | $0.00 | $395.70 | $70,875.89 |
| 106 | $70,875.89 | $496.20 | $0.00 | $400.74 | $71,772.83 |
| 107 | $71,772.83 | $496.20 | $0.00 | $405.81 | $72,674.84 |
| 108 | $72,674.84 | $496.20 | $0.00 | $410.91 | $73,581.95 |
| 109 | $73,581.95 | $496.20 | $0.00 | $416.04 | $74,494.19 |
| 110 | $74,494.19 | $496.20 | $0.00 | $421.20 | $75,411.59 |
| 111 | $75,411.59 | $496.20 | $0.00 | $426.39 | $76,334.18 |
| 112 | $76,334.18 | $496.20 | $0.00 | $431.60 | $77,261.98 |
| 113 | $77,261.98 | $496.20 | $0.00 | $436.85 | $78,195.03 |
| 114 | $78,195.03 | $496.20 | $0.00 | $442.13 | $79,133.36 |
| 115 | $79,133.36 | $496.20 | $0.00 | $447.43 | $80,076.99 |
| 116 | $80,076.99 | $496.20 | $0.00 | $452.77 | $81,025.96 |
| 117 | $81,025.96 | $496.20 | $0.00 | $458.13 | $81,980.29 |
| 118 | $81,980.29 | $496.20 | $0.00 | $463.53 | $82,940.02 |
| 119 | $82,940.02 | $496.20 | $0.00 | $468.95 | $83,905.17 |
| 120 | $83,905.17 | $496.20 | $0.00 | $474.41 | $84,875.78 |
| 121 | $84,875.78 | $496.20 | $0.00 | $479.90 | $85,851.88 |
| 122 | $85,851.88 | $496.20 | $0.00 | $485.42 | $86,833.50 |
| 123 | $86,833.50 | $496.20 | $0.00 | $490.97 | $87,820.67 |
| 124 | $87,820.67 | $496.20 | $0.00 | $496.55 | $88,813.42 |
| 125 | $88,813.42 | $496.20 | $0.00 | $502.16 | $89,811.78 |
| 126 | $89,811.78 | $496.20 | $0.00 | $507.81 | $90,815.79 |
| 127 | $90,815.79 | $496.20 | $0.00 | $513.49 | $91,825.48 |
| 128 | $91,825.48 | $496.20 | $0.00 | $519.19 | $92,840.87 |
| 129 | $92,840.87 | $496.20 | $0.00 | $524.94 | $93,862.01 |
| 130 | $93,862.01 | $496.20 | $0.00 | $530.71 | $94,888.92 |
| 131 | $94,888.92 | $496.20 | $0.00 | $536.52 | $95,921.64 |
| 132 | $95,921.64 | $496.20 | $0.00 | $542.35 | $96,960.19 |
| 133 | $96,960.19 | $496.20 | $0.00 | $548.23 | $98,004.62 |
| 134 | $98,004.62 | $496.20 | $0.00 | $554.13 | $99,054.95 |
| 135 | $99,054.95 | $496.20 | $0.00 | $560.07 | $100,111.22 |
| 136 | $100,111.22 | $496.20 | $0.00 | $566.04 | $101,173.46 |
| 137 | $101,173.46 | $496.20 | $0.00 | $572.05 | $102,241.71 |
| 138 | $102,241.71 | $496.20 | $0.00 | $578.09 | $103,316.00 |
| 139 | $103,316.00 | $496.20 | $0.00 | $584.16 | $104,396.36 |
| 140 | $104,396.36 | $496.20 | $0.00 | $590.27 | $105,482.83 |
| 141 | $105,482.83 | $496.20 | $0.00 | $596.42 | $106,575.45 |
| 142 | $106,575.45 | $496.20 | $0.00 | $602.59 | $107,674.24 |
| 143 | $107,674.24 | $496.20 | $0.00 | $608.81 | $108,779.25 |
| 144 | $108,779.25 | $496.20 | $0.00 | $615.05 | $109,890.50 |
| 145 | $109,890.50 | $496.20 | $0.00 | $621.34 | $111,008.04 |
| 146 | $111,008.04 | $496.20 | $0.00 | $627.66 | $112,131.90 |
| 147 | $112,131.90 | $496.20 | $0.00 | $634.01 | $113,262.11 |
| 148 | $113,262.11 | $496.20 | $0.00 | $640.40 | $114,398.71 |
| 149 | $114,398.71 | $496.20 | $0.00 | $646.83 | $115,541.74 |
| 150 | $115,541.74 | $496.20 | $0.00 | $653.29 | $116,691.23 |
| 151 | $116,691.23 | $496.20 | $0.00 | $659.79 | $117,847.22 |
| 152 | $117,847.22 | $496.20 | $0.00 | $666.33 | $119,009.75 |
| 153 | $119,009.75 | $496.20 | $0.00 | $672.90 | $120,178.85 |
| 154 | $120,178.85 | $496.20 | $0.00 | $679.51 | $121,354.56 |
| 155 | $121,354.56 | $496.20 | $0.00 | $686.16 | $122,536.92 |
| 156 | $122,536.92 | $496.20 | $0.00 | $692.84 | $123,725.96 |
| 157 | $123,725.96 | $496.20 | $0.00 | $699.56 | $124,921.72 |
| 158 | $124,921.72 | $496.20 | $0.00 | $706.33 | $126,124.25 |
| 159 | $126,124.25 | $496.20 | $0.00 | $713.12 | $127,333.57 |
| 160 | $127,333.57 | $496.20 | $0.00 | $719.96 | $128,549.73 |
| 161 | $128,549.73 | $496.20 | $0.00 | $726.84 | $129,772.77 |
| 162 | $129,772.77 | $496.20 | $0.00 | $733.75 | $131,002.72 |
| 163 | $131,002.72 | $496.20 | $0.00 | $740.71 | $132,239.63 |
| 164 | $132,239.63 | $496.20 | $0.00 | $747.70 | $133,483.53 |
| 165 | $133,483.53 | $496.20 | $0.00 | $754.74 | $134,734.47 |
| 166 | $134,734.47 | $496.20 | $0.00 | $761.81 | $135,992.48 |
| 167 | $135,992.48 | $496.20 | $0.00 | $768.92 | $137,257.60 |
| 168 | $137,257.60 | $496.20 | $0.00 | $776.07 | $138,529.87 |
| 169 | $138,529.87 | $496.20 | $0.00 | $783.27 | $139,809.34 |
| 170 | $139,809.34 | $496.20 | $0.00 | $790.50 | $141,096.04 |
| 171 | $141,096.04 | $496.20 | $0.00 | $797.78 | $142,390.02 |
| 172 | $142,390.02 | $496.20 | $0.00 | $805.09 | $143,691.31 |
| 173 | $143,691.31 | $496.20 | $0.00 | $812.45 | $144,999.96 |
| 174 | $144,999.96 | $496.20 | $0.00 | $819.85 | $146,316.01 |
| 175 | $146,316.01 | $496.20 | $0.00 | $827.29 | $147,639.50 |
| 176 | $147,639.50 | $496.20 | $0.00 | $834.78 | $148,970.48 |
| 177 | $148,970.48 | $496.20 | $0.00 | $842.30 | $150,308.98 |
| 178 | $150,308.98 | $496.20 | $0.00 | $849.87 | $151,655.05 |
| 179 | $151,655.05 | $496.20 | $0.00 | $857.48 | $153,008.73 |
| 180 | $153,008.73 | $496.20 | $0.00 | $865.13 | $154,370.06 |
| 181 | $154,370.06 | $496.20 | $0.00 | $872.83 | $155,739.09 |
| 182 | $155,739.09 | $496.20 | $0.00 | $880.57 | $157,115.86 |
| 183 | $157,115.86 | $496.20 | $0.00 | $888.36 | $158,500.42 |
| 184 | $158,500.42 | $496.20 | $0.00 | $896.18 | $159,892.80 |
| 185 | $159,892.80 | $496.20 | $0.00 | $904.06 | $161,293.06 |
| 186 | $161,293.06 | $496.20 | $0.00 | $911.97 | $162,701.23 |
| 187 | $162,701.23 | $496.20 | $0.00 | $919.94 | $164,117.37 |
| 188 | $164,117.37 | $496.20 | $0.00 | $927.94 | $165,541.51 |
| 189 | $165,541.51 | $496.20 | $0.00 | $936.00 | $166,973.71 |
| 190 | $166,973.71 | $496.20 | $0.00 | $944.09 | $168,414.00 |
| 191 | $168,414.00 | $496.20 | $0.00 | $952.24 | $169,862.44 |
| 192 | $169,862.44 | $496.20 | $0.00 | $960.43 | $171,319.07 |
| 193 | $171,319.07 | $496.20 | $0.00 | $968.66 | $172,783.93 |
| 194 | $172,783.93 | $496.20 | $0.00 | $976.95 | $174,257.08 |
| 195 | $174,257.08 | $496.20 | $0.00 | $985.27 | $175,738.55 |
| 196 | $175,738.55 | $496.20 | $0.00 | $993.65 | $177,228.40 |
| 197 | $177,228.40 | $496.20 | $0.00 | $1,002.08 | $178,726.68 |
| 198 | $178,726.68 | $496.20 | $0.00 | $1,010.55 | $180,233.43 |
| 199 | $180,233.43 | $496.20 | $0.00 | $1,019.07 | $181,748.70 |
| 200 | $181,748.70 | $496.20 | $0.00 | $1,027.63 | $183,272.53 |
| 201 | $183,272.53 | $496.20 | $0.00 | $1,036.25 | $184,804.98 |
| 202 | $184,804.98 | $496.20 | $0.00 | $1,044.91 | $186,346.09 |
| 203 | $186,346.09 | $496.20 | $0.00 | $1,053.63 | $187,895.92 |
| 204 | $187,895.92 | $496.20 | $0.00 | $1,062.39 | $189,454.51 |
| 205 | $189,454.51 | $496.20 | $0.00 | $1,071.20 | $191,021.91 |
| 206 | $191,021.91 | $496.20 | $0.00 | $1,080.07 | $192,598.18 |
| 207 | $192,598.18 | $496.20 | $0.00 | $1,088.98 | $194,183.36 |
| 208 | $194,183.36 | $496.20 | $0.00 | $1,097.94 | $195,777.50 |
| 209 | $195,777.50 | $496.20 | $0.00 | $1,106.95 | $197,380.65 |
| 210 | $197,380.65 | $496.20 | $0.00 | $1,116.02 | $198,992.87 |
| 211 | $198,992.87 | $496.20 | $0.00 | $1,125.13 | $200,614.20 |
| 212 | $200,614.20 | $496.20 | $0.00 | $1,134.30 | $202,244.70 |
| 213 | $202,244.70 | $496.20 | $0.00 | $1,143.52 | $203,884.42 |
| 214 | $203,884.42 | $496.20 | $0.00 | $1,152.79 | $205,533.41 |
| 215 | $205,533.41 | $496.20 | $0.00 | $1,162.12 | $207,191.73 |
| 216 | $207,191.73 | $496.20 | $0.00 | $1,171.49 | $208,859.42 |
| 217 | $208,859.42 | $496.20 | $58,172.80 | $1,180.92 | $152,363.74 |
| 218 | $152,363.74 | $496.20 | $0.00 | $861.49 | $153,721.43 |
| 219 | $153,721.43 | $496.20 | $0.00 | $869.16 | $155,086.79 |
| 220 | $155,086.79 | $496.20 | $0.00 | $876.88 | $156,459.87 |
| 221 | $156,459.87 | $496.20 | $0.00 | $884.65 | $157,840.72 |
| 222 | $157,840.72 | $496.20 | $0.00 | $892.45 | $159,229.37 |
| 223 | $159,229.37 | $496.20 | $0.00 | $900.31 | $160,625.88 |
| 224 | $160,625.88 | $496.20 | $0.00 | $908.20 | $162,030.28 |
| 225 | $162,030.28 | $496.20 | $0.00 | $916.14 | $163,442.62 |
| 226 | $163,442.62 | $496.20 | $0.00 | $924.13 | $164,862.95 |
| 227 | $164,862.95 | $496.20 | $0.00 | $932.16 | $166,291.31 |
| 228 | $166,291.31 | $496.20 | $0.00 | $940.24 | $167,727.75 |
| 229 | $167,727.75 | $496.20 | $61,081.44 | $948.36 | $108,090.87 |
| 230 | $108,090.87 | $496.20 | $0.00 | $611.16 | $109,198.23 |
| 231 | $109,198.23 | $496.20 | $0.00 | $617.42 | $110,311.85 |
| 232 | $110,311.85 | $496.20 | $0.00 | $623.72 | $111,431.77 |
| 233 | $111,431.77 | $496.20 | $0.00 | $630.05 | $112,558.02 |
| 234 | $112,558.02 | $496.20 | $0.00 | $636.42 | $113,690.64 |
| 235 | $113,690.64 | $496.20 | $0.00 | $642.82 | $114,829.66 |
| 236 | $114,829.66 | $496.20 | $0.00 | $649.26 | $115,975.12 |
| 237 | $115,975.12 | $496.20 | $0.00 | $655.74 | $117,127.06 |
| 238 | $117,127.06 | $496.20 | $0.00 | $662.25 | $118,285.51 |
| 239 | $118,285.51 | $496.20 | $0.00 | $668.80 | $119,450.51 |
| 240 | $119,450.51 | $496.20 | $0.00 | $675.39 | $120,622.10 |
| 241 | $120,622.10 | $496.20 | $64,135.51 | $682.01 | $57,664.80 |
| 242 | $57,664.80 | $496.20 | $0.00 | $326.05 | $58,487.05 |
| 243 | $58,487.05 | $496.20 | $0.00 | $330.69 | $59,313.94 |
| 244 | $59,313.94 | $496.20 | $0.00 | $335.37 | $60,145.51 |
| 245 | $60,145.51 | $496.20 | $0.00 | $340.07 | $60,981.78 |
| 246 | $60,981.78 | $496.20 | $0.00 | $344.80 | $61,822.78 |
| 247 | $61,822.78 | $496.20 | $0.00 | $349.55 | $62,668.53 |
| 248 | $62,668.53 | $496.20 | $0.00 | $354.34 | $63,519.07 |
| 249 | $63,519.07 | $496.20 | $0.00 | $359.15 | $64,374.42 |
| 250 | $64,374.42 | $496.20 | $0.00 | $363.98 | $65,234.60 |
| 251 | $65,234.60 | $496.20 | $0.00 | $368.85 | $66,099.65 |
| 252 | $66,099.65 | $496.20 | $0.00 | $373.74 | $66,969.59 |
| 253 | $66,969.59 | $0.00 | $67,342.29 | $378.66 | $5.96 |