How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $108,007 |
| Monthly savings required | $855 |
How much will it cost to send your child to Piedmont College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $432,028.36 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $854.96 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 | $41,650.00 |
| 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 Piedmont College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $854.96 | $0.00 | $0.00 | $854.96 |
| 2 | $854.96 | $854.96 | $0.00 | $4.83 | $1,714.75 |
| 3 | $1,714.75 | $854.96 | $0.00 | $9.70 | $2,579.41 |
| 4 | $2,579.41 | $854.96 | $0.00 | $14.58 | $3,448.95 |
| 5 | $3,448.95 | $854.96 | $0.00 | $19.50 | $4,323.41 |
| 6 | $4,323.41 | $854.96 | $0.00 | $24.45 | $5,202.82 |
| 7 | $5,202.82 | $854.96 | $0.00 | $29.42 | $6,087.20 |
| 8 | $6,087.20 | $854.96 | $0.00 | $34.42 | $6,976.58 |
| 9 | $6,976.58 | $854.96 | $0.00 | $39.45 | $7,870.99 |
| 10 | $7,870.99 | $854.96 | $0.00 | $44.50 | $8,770.45 |
| 11 | $8,770.45 | $854.96 | $0.00 | $49.59 | $9,675.00 |
| 12 | $9,675.00 | $854.96 | $0.00 | $54.70 | $10,584.66 |
| 13 | $10,584.66 | $854.96 | $0.00 | $59.85 | $11,499.47 |
| 14 | $11,499.47 | $854.96 | $0.00 | $65.02 | $12,419.45 |
| 15 | $12,419.45 | $854.96 | $0.00 | $70.22 | $13,344.63 |
| 16 | $13,344.63 | $854.96 | $0.00 | $75.45 | $14,275.04 |
| 17 | $14,275.04 | $854.96 | $0.00 | $80.71 | $15,210.71 |
| 18 | $15,210.71 | $854.96 | $0.00 | $86.00 | $16,151.67 |
| 19 | $16,151.67 | $854.96 | $0.00 | $91.32 | $17,097.95 |
| 20 | $17,097.95 | $854.96 | $0.00 | $96.67 | $18,049.58 |
| 21 | $18,049.58 | $854.96 | $0.00 | $102.05 | $19,006.59 |
| 22 | $19,006.59 | $854.96 | $0.00 | $107.47 | $19,969.02 |
| 23 | $19,969.02 | $854.96 | $0.00 | $112.91 | $20,936.89 |
| 24 | $20,936.89 | $854.96 | $0.00 | $118.38 | $21,910.23 |
| 25 | $21,910.23 | $854.96 | $0.00 | $123.88 | $22,889.07 |
| 26 | $22,889.07 | $854.96 | $0.00 | $129.42 | $23,873.45 |
| 27 | $23,873.45 | $854.96 | $0.00 | $134.98 | $24,863.39 |
| 28 | $24,863.39 | $854.96 | $0.00 | $140.58 | $25,858.93 |
| 29 | $25,858.93 | $854.96 | $0.00 | $146.21 | $26,860.10 |
| 30 | $26,860.10 | $854.96 | $0.00 | $151.87 | $27,866.93 |
| 31 | $27,866.93 | $854.96 | $0.00 | $157.56 | $28,879.45 |
| 32 | $28,879.45 | $854.96 | $0.00 | $163.29 | $29,897.70 |
| 33 | $29,897.70 | $854.96 | $0.00 | $169.05 | $30,921.71 |
| 34 | $30,921.71 | $854.96 | $0.00 | $174.84 | $31,951.51 |
| 35 | $31,951.51 | $854.96 | $0.00 | $180.66 | $32,987.13 |
| 36 | $32,987.13 | $854.96 | $0.00 | $186.51 | $34,028.60 |
| 37 | $34,028.60 | $854.96 | $0.00 | $192.40 | $35,075.96 |
| 38 | $35,075.96 | $854.96 | $0.00 | $198.32 | $36,129.24 |
| 39 | $36,129.24 | $854.96 | $0.00 | $204.28 | $37,188.48 |
| 40 | $37,188.48 | $854.96 | $0.00 | $210.27 | $38,253.71 |
| 41 | $38,253.71 | $854.96 | $0.00 | $216.29 | $39,324.96 |
| 42 | $39,324.96 | $854.96 | $0.00 | $222.35 | $40,402.27 |
| 43 | $40,402.27 | $854.96 | $0.00 | $228.44 | $41,485.67 |
| 44 | $41,485.67 | $854.96 | $0.00 | $234.57 | $42,575.20 |
| 45 | $42,575.20 | $854.96 | $0.00 | $240.73 | $43,670.89 |
| 46 | $43,670.89 | $854.96 | $0.00 | $246.92 | $44,772.77 |
| 47 | $44,772.77 | $854.96 | $0.00 | $253.15 | $45,880.88 |
| 48 | $45,880.88 | $854.96 | $0.00 | $259.42 | $46,995.26 |
| 49 | $46,995.26 | $854.96 | $0.00 | $265.72 | $48,115.94 |
| 50 | $48,115.94 | $854.96 | $0.00 | $272.05 | $49,242.95 |
| 51 | $49,242.95 | $854.96 | $0.00 | $278.43 | $50,376.34 |
| 52 | $50,376.34 | $854.96 | $0.00 | $284.84 | $51,516.14 |
| 53 | $51,516.14 | $854.96 | $0.00 | $291.28 | $52,662.38 |
| 54 | $52,662.38 | $854.96 | $0.00 | $297.76 | $53,815.10 |
| 55 | $53,815.10 | $854.96 | $0.00 | $304.28 | $54,974.34 |
| 56 | $54,974.34 | $854.96 | $0.00 | $310.83 | $56,140.13 |
| 57 | $56,140.13 | $854.96 | $0.00 | $317.42 | $57,312.51 |
| 58 | $57,312.51 | $854.96 | $0.00 | $324.05 | $58,491.52 |
| 59 | $58,491.52 | $854.96 | $0.00 | $330.72 | $59,677.20 |
| 60 | $59,677.20 | $854.96 | $0.00 | $337.42 | $60,869.58 |
| 61 | $60,869.58 | $854.96 | $0.00 | $344.17 | $62,068.71 |
| 62 | $62,068.71 | $854.96 | $0.00 | $350.95 | $63,274.62 |
| 63 | $63,274.62 | $854.96 | $0.00 | $357.76 | $64,487.34 |
| 64 | $64,487.34 | $854.96 | $0.00 | $364.62 | $65,706.92 |
| 65 | $65,706.92 | $854.96 | $0.00 | $371.52 | $66,933.40 |
| 66 | $66,933.40 | $854.96 | $0.00 | $378.45 | $68,166.81 |
| 67 | $68,166.81 | $854.96 | $0.00 | $385.43 | $69,407.20 |
| 68 | $69,407.20 | $854.96 | $0.00 | $392.44 | $70,654.60 |
| 69 | $70,654.60 | $854.96 | $0.00 | $399.49 | $71,909.05 |
| 70 | $71,909.05 | $854.96 | $0.00 | $406.58 | $73,170.59 |
| 71 | $73,170.59 | $854.96 | $0.00 | $413.72 | $74,439.27 |
| 72 | $74,439.27 | $854.96 | $0.00 | $420.89 | $75,715.12 |
| 73 | $75,715.12 | $854.96 | $0.00 | $428.10 | $76,998.18 |
| 74 | $76,998.18 | $854.96 | $0.00 | $435.36 | $78,288.50 |
| 75 | $78,288.50 | $854.96 | $0.00 | $442.65 | $79,586.11 |
| 76 | $79,586.11 | $854.96 | $0.00 | $449.99 | $80,891.06 |
| 77 | $80,891.06 | $854.96 | $0.00 | $457.37 | $82,203.39 |
| 78 | $82,203.39 | $854.96 | $0.00 | $464.79 | $83,523.14 |
| 79 | $83,523.14 | $854.96 | $0.00 | $472.25 | $84,850.35 |
| 80 | $84,850.35 | $854.96 | $0.00 | $479.76 | $86,185.07 |
| 81 | $86,185.07 | $854.96 | $0.00 | $487.30 | $87,527.33 |
| 82 | $87,527.33 | $854.96 | $0.00 | $494.89 | $88,877.18 |
| 83 | $88,877.18 | $854.96 | $0.00 | $502.52 | $90,234.66 |
| 84 | $90,234.66 | $854.96 | $0.00 | $510.20 | $91,599.82 |
| 85 | $91,599.82 | $854.96 | $0.00 | $517.92 | $92,972.70 |
| 86 | $92,972.70 | $854.96 | $0.00 | $525.68 | $94,353.34 |
| 87 | $94,353.34 | $854.96 | $0.00 | $533.49 | $95,741.79 |
| 88 | $95,741.79 | $854.96 | $0.00 | $541.34 | $97,138.09 |
| 89 | $97,138.09 | $854.96 | $0.00 | $549.23 | $98,542.28 |
| 90 | $98,542.28 | $854.96 | $0.00 | $557.17 | $99,954.41 |
| 91 | $99,954.41 | $854.96 | $0.00 | $565.16 | $101,374.53 |
| 92 | $101,374.53 | $854.96 | $0.00 | $573.19 | $102,802.68 |
| 93 | $102,802.68 | $854.96 | $0.00 | $581.26 | $104,238.90 |
| 94 | $104,238.90 | $854.96 | $0.00 | $589.38 | $105,683.24 |
| 95 | $105,683.24 | $854.96 | $0.00 | $597.55 | $107,135.75 |
| 96 | $107,135.75 | $854.96 | $0.00 | $605.76 | $108,596.47 |
| 97 | $108,596.47 | $854.96 | $0.00 | $614.02 | $110,065.45 |
| 98 | $110,065.45 | $854.96 | $0.00 | $622.33 | $111,542.74 |
| 99 | $111,542.74 | $854.96 | $0.00 | $630.68 | $113,028.38 |
| 100 | $113,028.38 | $854.96 | $0.00 | $639.08 | $114,522.42 |
| 101 | $114,522.42 | $854.96 | $0.00 | $647.53 | $116,024.91 |
| 102 | $116,024.91 | $854.96 | $0.00 | $656.02 | $117,535.89 |
| 103 | $117,535.89 | $854.96 | $0.00 | $664.57 | $119,055.42 |
| 104 | $119,055.42 | $854.96 | $0.00 | $673.16 | $120,583.54 |
| 105 | $120,583.54 | $854.96 | $0.00 | $681.80 | $122,120.30 |
| 106 | $122,120.30 | $854.96 | $0.00 | $690.49 | $123,665.75 |
| 107 | $123,665.75 | $854.96 | $0.00 | $699.22 | $125,219.93 |
| 108 | $125,219.93 | $854.96 | $0.00 | $708.01 | $126,782.90 |
| 109 | $126,782.90 | $854.96 | $0.00 | $716.85 | $128,354.71 |
| 110 | $128,354.71 | $854.96 | $0.00 | $725.74 | $129,935.41 |
| 111 | $129,935.41 | $854.96 | $0.00 | $734.67 | $131,525.04 |
| 112 | $131,525.04 | $854.96 | $0.00 | $743.66 | $133,123.66 |
| 113 | $133,123.66 | $854.96 | $0.00 | $752.70 | $134,731.32 |
| 114 | $134,731.32 | $854.96 | $0.00 | $761.79 | $136,348.07 |
| 115 | $136,348.07 | $854.96 | $0.00 | $770.93 | $137,973.96 |
| 116 | $137,973.96 | $854.96 | $0.00 | $780.12 | $139,609.04 |
| 117 | $139,609.04 | $854.96 | $0.00 | $789.37 | $141,253.37 |
| 118 | $141,253.37 | $854.96 | $0.00 | $798.67 | $142,907.00 |
| 119 | $142,907.00 | $854.96 | $0.00 | $808.02 | $144,569.98 |
| 120 | $144,569.98 | $854.96 | $0.00 | $817.42 | $146,242.36 |
| 121 | $146,242.36 | $854.96 | $0.00 | $826.88 | $147,924.20 |
| 122 | $147,924.20 | $854.96 | $0.00 | $836.38 | $149,615.54 |
| 123 | $149,615.54 | $854.96 | $0.00 | $845.95 | $151,316.45 |
| 124 | $151,316.45 | $854.96 | $0.00 | $855.57 | $153,026.98 |
| 125 | $153,026.98 | $854.96 | $0.00 | $865.24 | $154,747.18 |
| 126 | $154,747.18 | $854.96 | $0.00 | $874.96 | $156,477.10 |
| 127 | $156,477.10 | $854.96 | $0.00 | $884.74 | $158,216.80 |
| 128 | $158,216.80 | $854.96 | $0.00 | $894.58 | $159,966.34 |
| 129 | $159,966.34 | $854.96 | $0.00 | $904.47 | $161,725.77 |
| 130 | $161,725.77 | $854.96 | $0.00 | $914.42 | $163,495.15 |
| 131 | $163,495.15 | $854.96 | $0.00 | $924.43 | $165,274.54 |
| 132 | $165,274.54 | $854.96 | $0.00 | $934.49 | $167,063.99 |
| 133 | $167,063.99 | $854.96 | $0.00 | $944.60 | $168,863.55 |
| 134 | $168,863.55 | $854.96 | $0.00 | $954.78 | $170,673.29 |
| 135 | $170,673.29 | $854.96 | $0.00 | $965.01 | $172,493.26 |
| 136 | $172,493.26 | $854.96 | $0.00 | $975.30 | $174,323.52 |
| 137 | $174,323.52 | $854.96 | $0.00 | $985.65 | $176,164.13 |
| 138 | $176,164.13 | $854.96 | $0.00 | $996.06 | $178,015.15 |
| 139 | $178,015.15 | $854.96 | $0.00 | $1,006.52 | $179,876.63 |
| 140 | $179,876.63 | $854.96 | $0.00 | $1,017.05 | $181,748.64 |
| 141 | $181,748.64 | $854.96 | $0.00 | $1,027.63 | $183,631.23 |
| 142 | $183,631.23 | $854.96 | $0.00 | $1,038.28 | $185,524.47 |
| 143 | $185,524.47 | $854.96 | $0.00 | $1,048.98 | $187,428.41 |
| 144 | $187,428.41 | $854.96 | $0.00 | $1,059.75 | $189,343.12 |
| 145 | $189,343.12 | $854.96 | $0.00 | $1,070.57 | $191,268.65 |
| 146 | $191,268.65 | $854.96 | $0.00 | $1,081.46 | $193,205.07 |
| 147 | $193,205.07 | $854.96 | $0.00 | $1,092.41 | $195,152.44 |
| 148 | $195,152.44 | $854.96 | $0.00 | $1,103.42 | $197,110.82 |
| 149 | $197,110.82 | $854.96 | $0.00 | $1,114.49 | $199,080.27 |
| 150 | $199,080.27 | $854.96 | $0.00 | $1,125.63 | $201,060.86 |
| 151 | $201,060.86 | $854.96 | $0.00 | $1,136.83 | $203,052.65 |
| 152 | $203,052.65 | $854.96 | $0.00 | $1,148.09 | $205,055.70 |
| 153 | $205,055.70 | $854.96 | $0.00 | $1,159.41 | $207,070.07 |
| 154 | $207,070.07 | $854.96 | $0.00 | $1,170.80 | $209,095.83 |
| 155 | $209,095.83 | $854.96 | $0.00 | $1,182.26 | $211,133.05 |
| 156 | $211,133.05 | $854.96 | $0.00 | $1,193.78 | $213,181.79 |
| 157 | $213,181.79 | $854.96 | $0.00 | $1,205.36 | $215,242.11 |
| 158 | $215,242.11 | $854.96 | $0.00 | $1,217.01 | $217,314.08 |
| 159 | $217,314.08 | $854.96 | $0.00 | $1,228.73 | $219,397.77 |
| 160 | $219,397.77 | $854.96 | $0.00 | $1,240.51 | $221,493.24 |
| 161 | $221,493.24 | $854.96 | $0.00 | $1,252.35 | $223,600.55 |
| 162 | $223,600.55 | $854.96 | $0.00 | $1,264.27 | $225,719.78 |
| 163 | $225,719.78 | $854.96 | $0.00 | $1,276.25 | $227,850.99 |
| 164 | $227,850.99 | $854.96 | $0.00 | $1,288.30 | $229,994.25 |
| 165 | $229,994.25 | $854.96 | $0.00 | $1,300.42 | $232,149.63 |
| 166 | $232,149.63 | $854.96 | $0.00 | $1,312.61 | $234,317.20 |
| 167 | $234,317.20 | $854.96 | $0.00 | $1,324.86 | $236,497.02 |
| 168 | $236,497.02 | $854.96 | $0.00 | $1,337.19 | $238,689.17 |
| 169 | $238,689.17 | $854.96 | $0.00 | $1,349.58 | $240,893.71 |
| 170 | $240,893.71 | $854.96 | $0.00 | $1,362.05 | $243,110.72 |
| 171 | $243,110.72 | $854.96 | $0.00 | $1,374.58 | $245,340.26 |
| 172 | $245,340.26 | $854.96 | $0.00 | $1,387.19 | $247,582.41 |
| 173 | $247,582.41 | $854.96 | $0.00 | $1,399.87 | $249,837.24 |
| 174 | $249,837.24 | $854.96 | $0.00 | $1,412.62 | $252,104.82 |
| 175 | $252,104.82 | $854.96 | $0.00 | $1,425.44 | $254,385.22 |
| 176 | $254,385.22 | $854.96 | $0.00 | $1,438.33 | $256,678.51 |
| 177 | $256,678.51 | $854.96 | $0.00 | $1,451.30 | $258,984.77 |
| 178 | $258,984.77 | $854.96 | $0.00 | $1,464.34 | $261,304.07 |
| 179 | $261,304.07 | $854.96 | $0.00 | $1,477.45 | $263,636.48 |
| 180 | $263,636.48 | $854.96 | $0.00 | $1,490.64 | $265,982.08 |
| 181 | $265,982.08 | $854.96 | $0.00 | $1,503.90 | $268,340.94 |
| 182 | $268,340.94 | $854.96 | $0.00 | $1,517.24 | $270,713.14 |
| 183 | $270,713.14 | $854.96 | $0.00 | $1,530.65 | $273,098.75 |
| 184 | $273,098.75 | $854.96 | $0.00 | $1,544.14 | $275,497.85 |
| 185 | $275,497.85 | $854.96 | $0.00 | $1,557.70 | $277,910.51 |
| 186 | $277,910.51 | $854.96 | $0.00 | $1,571.35 | $280,336.82 |
| 187 | $280,336.82 | $854.96 | $0.00 | $1,585.07 | $282,776.85 |
| 188 | $282,776.85 | $854.96 | $0.00 | $1,598.86 | $285,230.67 |
| 189 | $285,230.67 | $854.96 | $0.00 | $1,612.74 | $287,698.37 |
| 190 | $287,698.37 | $854.96 | $0.00 | $1,626.69 | $290,180.02 |
| 191 | $290,180.02 | $854.96 | $0.00 | $1,640.72 | $292,675.70 |
| 192 | $292,675.70 | $854.96 | $0.00 | $1,654.83 | $295,185.49 |
| 193 | $295,185.49 | $854.96 | $0.00 | $1,669.02 | $297,709.47 |
| 194 | $297,709.47 | $854.96 | $0.00 | $1,683.29 | $300,247.72 |
| 195 | $300,247.72 | $854.96 | $0.00 | $1,697.64 | $302,800.32 |
| 196 | $302,800.32 | $854.96 | $0.00 | $1,712.08 | $305,367.36 |
| 197 | $305,367.36 | $854.96 | $0.00 | $1,726.59 | $307,948.91 |
| 198 | $307,948.91 | $854.96 | $0.00 | $1,741.19 | $310,545.06 |
| 199 | $310,545.06 | $854.96 | $0.00 | $1,755.87 | $313,155.89 |
| 200 | $313,155.89 | $854.96 | $0.00 | $1,770.63 | $315,781.48 |
| 201 | $315,781.48 | $854.96 | $0.00 | $1,785.47 | $318,421.91 |
| 202 | $318,421.91 | $854.96 | $0.00 | $1,800.40 | $321,077.27 |
| 203 | $321,077.27 | $854.96 | $0.00 | $1,815.42 | $323,747.65 |
| 204 | $323,747.65 | $854.96 | $0.00 | $1,830.52 | $326,433.13 |
| 205 | $326,433.13 | $854.96 | $0.00 | $1,845.70 | $329,133.79 |
| 206 | $329,133.79 | $854.96 | $0.00 | $1,860.97 | $331,849.72 |
| 207 | $331,849.72 | $854.96 | $0.00 | $1,876.33 | $334,581.01 |
| 208 | $334,581.01 | $854.96 | $0.00 | $1,891.77 | $337,327.74 |
| 209 | $337,327.74 | $854.96 | $0.00 | $1,907.30 | $340,090.00 |
| 210 | $340,090.00 | $854.96 | $0.00 | $1,922.92 | $342,867.88 |
| 211 | $342,867.88 | $854.96 | $0.00 | $1,938.62 | $345,661.46 |
| 212 | $345,661.46 | $854.96 | $0.00 | $1,954.42 | $348,470.84 |
| 213 | $348,470.84 | $854.96 | $0.00 | $1,970.30 | $351,296.10 |
| 214 | $351,296.10 | $854.96 | $0.00 | $1,986.28 | $354,137.34 |
| 215 | $354,137.34 | $854.96 | $0.00 | $2,002.34 | $356,994.64 |
| 216 | $356,994.64 | $854.96 | $0.00 | $2,018.50 | $359,868.10 |
| 217 | $359,868.10 | $854.96 | $100,235.69 | $2,034.75 | $262,522.12 |
| 218 | $262,522.12 | $854.96 | $0.00 | $1,484.34 | $264,861.42 |
| 219 | $264,861.42 | $854.96 | $0.00 | $1,497.56 | $267,213.94 |
| 220 | $267,213.94 | $854.96 | $0.00 | $1,510.87 | $269,579.77 |
| 221 | $269,579.77 | $854.96 | $0.00 | $1,524.24 | $271,958.97 |
| 222 | $271,958.97 | $854.96 | $0.00 | $1,537.70 | $274,351.63 |
| 223 | $274,351.63 | $854.96 | $0.00 | $1,551.22 | $276,757.81 |
| 224 | $276,757.81 | $854.96 | $0.00 | $1,564.83 | $279,177.60 |
| 225 | $279,177.60 | $854.96 | $0.00 | $1,578.51 | $281,611.07 |
| 226 | $281,611.07 | $854.96 | $0.00 | $1,592.27 | $284,058.30 |
| 227 | $284,058.30 | $854.96 | $0.00 | $1,606.11 | $286,519.37 |
| 228 | $286,519.37 | $854.96 | $0.00 | $1,620.02 | $288,994.35 |
| 229 | $288,994.35 | $854.96 | $105,247.48 | $1,634.02 | $186,235.85 |
| 230 | $186,235.85 | $854.96 | $0.00 | $1,053.00 | $188,143.81 |
| 231 | $188,143.81 | $854.96 | $0.00 | $1,063.79 | $190,062.56 |
| 232 | $190,062.56 | $854.96 | $0.00 | $1,074.64 | $191,992.16 |
| 233 | $191,992.16 | $854.96 | $0.00 | $1,085.55 | $193,932.67 |
| 234 | $193,932.67 | $854.96 | $0.00 | $1,096.52 | $195,884.15 |
| 235 | $195,884.15 | $854.96 | $0.00 | $1,107.56 | $197,846.67 |
| 236 | $197,846.67 | $854.96 | $0.00 | $1,118.65 | $199,820.28 |
| 237 | $199,820.28 | $854.96 | $0.00 | $1,129.81 | $201,805.05 |
| 238 | $201,805.05 | $854.96 | $0.00 | $1,141.04 | $203,801.05 |
| 239 | $203,801.05 | $854.96 | $0.00 | $1,152.32 | $205,808.33 |
| 240 | $205,808.33 | $854.96 | $0.00 | $1,163.67 | $207,826.96 |
| 241 | $207,826.96 | $854.96 | $110,509.85 | $1,175.08 | $99,347.15 |
| 242 | $99,347.15 | $854.96 | $0.00 | $561.72 | $100,763.83 |
| 243 | $100,763.83 | $854.96 | $0.00 | $569.73 | $102,188.52 |
| 244 | $102,188.52 | $854.96 | $0.00 | $577.79 | $103,621.27 |
| 245 | $103,621.27 | $854.96 | $0.00 | $585.89 | $105,062.12 |
| 246 | $105,062.12 | $854.96 | $0.00 | $594.04 | $106,511.12 |
| 247 | $106,511.12 | $854.96 | $0.00 | $602.23 | $107,968.31 |
| 248 | $107,968.31 | $854.96 | $0.00 | $610.47 | $109,433.74 |
| 249 | $109,433.74 | $854.96 | $0.00 | $618.75 | $110,907.45 |
| 250 | $110,907.45 | $854.96 | $0.00 | $627.09 | $112,389.50 |
| 251 | $112,389.50 | $854.96 | $0.00 | $635.47 | $113,879.93 |
| 252 | $113,879.93 | $854.96 | $0.00 | $643.89 | $115,378.78 |
| 253 | $115,378.78 | $0.00 | $116,035.34 | $652.37 | ($4.19) |