How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $124,049 |
| Monthly savings required | $982 |
How much will it cost to send your child to Northwest Nazarene University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $496,194.68 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $981.94 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 | $47,836.00 |
| 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 Northwest Nazarene University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $981.94 | $0.00 | $0.00 | $981.94 |
| 2 | $981.94 | $981.94 | $0.00 | $5.55 | $1,969.43 |
| 3 | $1,969.43 | $981.94 | $0.00 | $11.14 | $2,962.51 |
| 4 | $2,962.51 | $981.94 | $0.00 | $16.75 | $3,961.20 |
| 5 | $3,961.20 | $981.94 | $0.00 | $22.40 | $4,965.54 |
| 6 | $4,965.54 | $981.94 | $0.00 | $28.08 | $5,975.56 |
| 7 | $5,975.56 | $981.94 | $0.00 | $33.79 | $6,991.29 |
| 8 | $6,991.29 | $981.94 | $0.00 | $39.53 | $8,012.76 |
| 9 | $8,012.76 | $981.94 | $0.00 | $45.31 | $9,040.01 |
| 10 | $9,040.01 | $981.94 | $0.00 | $51.11 | $10,073.06 |
| 11 | $10,073.06 | $981.94 | $0.00 | $56.95 | $11,111.95 |
| 12 | $11,111.95 | $981.94 | $0.00 | $62.83 | $12,156.72 |
| 13 | $12,156.72 | $981.94 | $0.00 | $68.74 | $13,207.40 |
| 14 | $13,207.40 | $981.94 | $0.00 | $74.68 | $14,264.02 |
| 15 | $14,264.02 | $981.94 | $0.00 | $80.65 | $15,326.61 |
| 16 | $15,326.61 | $981.94 | $0.00 | $86.66 | $16,395.21 |
| 17 | $16,395.21 | $981.94 | $0.00 | $92.70 | $17,469.85 |
| 18 | $17,469.85 | $981.94 | $0.00 | $98.78 | $18,550.57 |
| 19 | $18,550.57 | $981.94 | $0.00 | $104.89 | $19,637.40 |
| 20 | $19,637.40 | $981.94 | $0.00 | $111.03 | $20,730.37 |
| 21 | $20,730.37 | $981.94 | $0.00 | $117.21 | $21,829.52 |
| 22 | $21,829.52 | $981.94 | $0.00 | $123.43 | $22,934.89 |
| 23 | $22,934.89 | $981.94 | $0.00 | $129.68 | $24,046.51 |
| 24 | $24,046.51 | $981.94 | $0.00 | $135.96 | $25,164.41 |
| 25 | $25,164.41 | $981.94 | $0.00 | $142.28 | $26,288.63 |
| 26 | $26,288.63 | $981.94 | $0.00 | $148.64 | $27,419.21 |
| 27 | $27,419.21 | $981.94 | $0.00 | $155.03 | $28,556.18 |
| 28 | $28,556.18 | $981.94 | $0.00 | $161.46 | $29,699.58 |
| 29 | $29,699.58 | $981.94 | $0.00 | $167.93 | $30,849.45 |
| 30 | $30,849.45 | $981.94 | $0.00 | $174.43 | $32,005.82 |
| 31 | $32,005.82 | $981.94 | $0.00 | $180.97 | $33,168.73 |
| 32 | $33,168.73 | $981.94 | $0.00 | $187.54 | $34,338.21 |
| 33 | $34,338.21 | $981.94 | $0.00 | $194.15 | $35,514.30 |
| 34 | $35,514.30 | $981.94 | $0.00 | $200.80 | $36,697.04 |
| 35 | $36,697.04 | $981.94 | $0.00 | $207.49 | $37,886.47 |
| 36 | $37,886.47 | $981.94 | $0.00 | $214.22 | $39,082.63 |
| 37 | $39,082.63 | $981.94 | $0.00 | $220.98 | $40,285.55 |
| 38 | $40,285.55 | $981.94 | $0.00 | $227.78 | $41,495.27 |
| 39 | $41,495.27 | $981.94 | $0.00 | $234.62 | $42,711.83 |
| 40 | $42,711.83 | $981.94 | $0.00 | $241.50 | $43,935.27 |
| 41 | $43,935.27 | $981.94 | $0.00 | $248.42 | $45,165.63 |
| 42 | $45,165.63 | $981.94 | $0.00 | $255.37 | $46,402.94 |
| 43 | $46,402.94 | $981.94 | $0.00 | $262.37 | $47,647.25 |
| 44 | $47,647.25 | $981.94 | $0.00 | $269.40 | $48,898.59 |
| 45 | $48,898.59 | $981.94 | $0.00 | $276.48 | $50,157.01 |
| 46 | $50,157.01 | $981.94 | $0.00 | $283.60 | $51,422.55 |
| 47 | $51,422.55 | $981.94 | $0.00 | $290.75 | $52,695.24 |
| 48 | $52,695.24 | $981.94 | $0.00 | $297.95 | $53,975.13 |
| 49 | $53,975.13 | $981.94 | $0.00 | $305.18 | $55,262.25 |
| 50 | $55,262.25 | $981.94 | $0.00 | $312.46 | $56,556.65 |
| 51 | $56,556.65 | $981.94 | $0.00 | $319.78 | $57,858.37 |
| 52 | $57,858.37 | $981.94 | $0.00 | $327.14 | $59,167.45 |
| 53 | $59,167.45 | $981.94 | $0.00 | $334.54 | $60,483.93 |
| 54 | $60,483.93 | $981.94 | $0.00 | $341.98 | $61,807.85 |
| 55 | $61,807.85 | $981.94 | $0.00 | $349.47 | $63,139.26 |
| 56 | $63,139.26 | $981.94 | $0.00 | $357.00 | $64,478.20 |
| 57 | $64,478.20 | $981.94 | $0.00 | $364.57 | $65,824.71 |
| 58 | $65,824.71 | $981.94 | $0.00 | $372.18 | $67,178.83 |
| 59 | $67,178.83 | $981.94 | $0.00 | $379.84 | $68,540.61 |
| 60 | $68,540.61 | $981.94 | $0.00 | $387.54 | $69,910.09 |
| 61 | $69,910.09 | $981.94 | $0.00 | $395.28 | $71,287.31 |
| 62 | $71,287.31 | $981.94 | $0.00 | $403.07 | $72,672.32 |
| 63 | $72,672.32 | $981.94 | $0.00 | $410.90 | $74,065.16 |
| 64 | $74,065.16 | $981.94 | $0.00 | $418.78 | $75,465.88 |
| 65 | $75,465.88 | $981.94 | $0.00 | $426.70 | $76,874.52 |
| 66 | $76,874.52 | $981.94 | $0.00 | $434.66 | $78,291.12 |
| 67 | $78,291.12 | $981.94 | $0.00 | $442.67 | $79,715.73 |
| 68 | $79,715.73 | $981.94 | $0.00 | $450.72 | $81,148.39 |
| 69 | $81,148.39 | $981.94 | $0.00 | $458.82 | $82,589.15 |
| 70 | $82,589.15 | $981.94 | $0.00 | $466.97 | $84,038.06 |
| 71 | $84,038.06 | $981.94 | $0.00 | $475.16 | $85,495.16 |
| 72 | $85,495.16 | $981.94 | $0.00 | $483.40 | $86,960.50 |
| 73 | $86,960.50 | $981.94 | $0.00 | $491.69 | $88,434.13 |
| 74 | $88,434.13 | $981.94 | $0.00 | $500.02 | $89,916.09 |
| 75 | $89,916.09 | $981.94 | $0.00 | $508.40 | $91,406.43 |
| 76 | $91,406.43 | $981.94 | $0.00 | $516.83 | $92,905.20 |
| 77 | $92,905.20 | $981.94 | $0.00 | $525.30 | $94,412.44 |
| 78 | $94,412.44 | $981.94 | $0.00 | $533.82 | $95,928.20 |
| 79 | $95,928.20 | $981.94 | $0.00 | $542.39 | $97,452.53 |
| 80 | $97,452.53 | $981.94 | $0.00 | $551.01 | $98,985.48 |
| 81 | $98,985.48 | $981.94 | $0.00 | $559.68 | $100,527.10 |
| 82 | $100,527.10 | $981.94 | $0.00 | $568.39 | $102,077.43 |
| 83 | $102,077.43 | $981.94 | $0.00 | $577.16 | $103,636.53 |
| 84 | $103,636.53 | $981.94 | $0.00 | $585.98 | $105,204.45 |
| 85 | $105,204.45 | $981.94 | $0.00 | $594.84 | $106,781.23 |
| 86 | $106,781.23 | $981.94 | $0.00 | $603.76 | $108,366.93 |
| 87 | $108,366.93 | $981.94 | $0.00 | $612.72 | $109,961.59 |
| 88 | $109,961.59 | $981.94 | $0.00 | $621.74 | $111,565.27 |
| 89 | $111,565.27 | $981.94 | $0.00 | $630.81 | $113,178.02 |
| 90 | $113,178.02 | $981.94 | $0.00 | $639.92 | $114,799.88 |
| 91 | $114,799.88 | $981.94 | $0.00 | $649.10 | $116,430.92 |
| 92 | $116,430.92 | $981.94 | $0.00 | $658.32 | $118,071.18 |
| 93 | $118,071.18 | $981.94 | $0.00 | $667.59 | $119,720.71 |
| 94 | $119,720.71 | $981.94 | $0.00 | $676.92 | $121,379.57 |
| 95 | $121,379.57 | $981.94 | $0.00 | $686.30 | $123,047.81 |
| 96 | $123,047.81 | $981.94 | $0.00 | $695.73 | $124,725.48 |
| 97 | $124,725.48 | $981.94 | $0.00 | $705.22 | $126,412.64 |
| 98 | $126,412.64 | $981.94 | $0.00 | $714.76 | $128,109.34 |
| 99 | $128,109.34 | $981.94 | $0.00 | $724.35 | $129,815.63 |
| 100 | $129,815.63 | $981.94 | $0.00 | $734.00 | $131,531.57 |
| 101 | $131,531.57 | $981.94 | $0.00 | $743.70 | $133,257.21 |
| 102 | $133,257.21 | $981.94 | $0.00 | $753.46 | $134,992.61 |
| 103 | $134,992.61 | $981.94 | $0.00 | $763.27 | $136,737.82 |
| 104 | $136,737.82 | $981.94 | $0.00 | $773.14 | $138,492.90 |
| 105 | $138,492.90 | $981.94 | $0.00 | $783.06 | $140,257.90 |
| 106 | $140,257.90 | $981.94 | $0.00 | $793.04 | $142,032.88 |
| 107 | $142,032.88 | $981.94 | $0.00 | $803.07 | $143,817.89 |
| 108 | $143,817.89 | $981.94 | $0.00 | $813.17 | $145,613.00 |
| 109 | $145,613.00 | $981.94 | $0.00 | $823.32 | $147,418.26 |
| 110 | $147,418.26 | $981.94 | $0.00 | $833.52 | $149,233.72 |
| 111 | $149,233.72 | $981.94 | $0.00 | $843.79 | $151,059.45 |
| 112 | $151,059.45 | $981.94 | $0.00 | $854.11 | $152,895.50 |
| 113 | $152,895.50 | $981.94 | $0.00 | $864.49 | $154,741.93 |
| 114 | $154,741.93 | $981.94 | $0.00 | $874.93 | $156,598.80 |
| 115 | $156,598.80 | $981.94 | $0.00 | $885.43 | $158,466.17 |
| 116 | $158,466.17 | $981.94 | $0.00 | $895.99 | $160,344.10 |
| 117 | $160,344.10 | $981.94 | $0.00 | $906.61 | $162,232.65 |
| 118 | $162,232.65 | $981.94 | $0.00 | $917.29 | $164,131.88 |
| 119 | $164,131.88 | $981.94 | $0.00 | $928.03 | $166,041.85 |
| 120 | $166,041.85 | $981.94 | $0.00 | $938.82 | $167,962.61 |
| 121 | $167,962.61 | $981.94 | $0.00 | $949.69 | $169,894.24 |
| 122 | $169,894.24 | $981.94 | $0.00 | $960.61 | $171,836.79 |
| 123 | $171,836.79 | $981.94 | $0.00 | $971.59 | $173,790.32 |
| 124 | $173,790.32 | $981.94 | $0.00 | $982.64 | $175,754.90 |
| 125 | $175,754.90 | $981.94 | $0.00 | $993.74 | $177,730.58 |
| 126 | $177,730.58 | $981.94 | $0.00 | $1,004.91 | $179,717.43 |
| 127 | $179,717.43 | $981.94 | $0.00 | $1,016.15 | $181,715.52 |
| 128 | $181,715.52 | $981.94 | $0.00 | $1,027.45 | $183,724.91 |
| 129 | $183,724.91 | $981.94 | $0.00 | $1,038.81 | $185,745.66 |
| 130 | $185,745.66 | $981.94 | $0.00 | $1,050.23 | $187,777.83 |
| 131 | $187,777.83 | $981.94 | $0.00 | $1,061.72 | $189,821.49 |
| 132 | $189,821.49 | $981.94 | $0.00 | $1,073.28 | $191,876.71 |
| 133 | $191,876.71 | $981.94 | $0.00 | $1,084.90 | $193,943.55 |
| 134 | $193,943.55 | $981.94 | $0.00 | $1,096.59 | $196,022.08 |
| 135 | $196,022.08 | $981.94 | $0.00 | $1,108.34 | $198,112.36 |
| 136 | $198,112.36 | $981.94 | $0.00 | $1,120.16 | $200,214.46 |
| 137 | $200,214.46 | $981.94 | $0.00 | $1,132.04 | $202,328.44 |
| 138 | $202,328.44 | $981.94 | $0.00 | $1,143.99 | $204,454.37 |
| 139 | $204,454.37 | $981.94 | $0.00 | $1,156.01 | $206,592.32 |
| 140 | $206,592.32 | $981.94 | $0.00 | $1,168.10 | $208,742.36 |
| 141 | $208,742.36 | $981.94 | $0.00 | $1,180.26 | $210,904.56 |
| 142 | $210,904.56 | $981.94 | $0.00 | $1,192.49 | $213,078.99 |
| 143 | $213,078.99 | $981.94 | $0.00 | $1,204.78 | $215,265.71 |
| 144 | $215,265.71 | $981.94 | $0.00 | $1,217.14 | $217,464.79 |
| 145 | $217,464.79 | $981.94 | $0.00 | $1,229.58 | $219,676.31 |
| 146 | $219,676.31 | $981.94 | $0.00 | $1,242.08 | $221,900.33 |
| 147 | $221,900.33 | $981.94 | $0.00 | $1,254.66 | $224,136.93 |
| 148 | $224,136.93 | $981.94 | $0.00 | $1,267.30 | $226,386.17 |
| 149 | $226,386.17 | $981.94 | $0.00 | $1,280.02 | $228,648.13 |
| 150 | $228,648.13 | $981.94 | $0.00 | $1,292.81 | $230,922.88 |
| 151 | $230,922.88 | $981.94 | $0.00 | $1,305.67 | $233,210.49 |
| 152 | $233,210.49 | $981.94 | $0.00 | $1,318.61 | $235,511.04 |
| 153 | $235,511.04 | $981.94 | $0.00 | $1,331.61 | $237,824.59 |
| 154 | $237,824.59 | $981.94 | $0.00 | $1,344.69 | $240,151.22 |
| 155 | $240,151.22 | $981.94 | $0.00 | $1,357.85 | $242,491.01 |
| 156 | $242,491.01 | $981.94 | $0.00 | $1,371.08 | $244,844.03 |
| 157 | $244,844.03 | $981.94 | $0.00 | $1,384.38 | $247,210.35 |
| 158 | $247,210.35 | $981.94 | $0.00 | $1,397.76 | $249,590.05 |
| 159 | $249,590.05 | $981.94 | $0.00 | $1,411.22 | $251,983.21 |
| 160 | $251,983.21 | $981.94 | $0.00 | $1,424.75 | $254,389.90 |
| 161 | $254,389.90 | $981.94 | $0.00 | $1,438.36 | $256,810.20 |
| 162 | $256,810.20 | $981.94 | $0.00 | $1,452.04 | $259,244.18 |
| 163 | $259,244.18 | $981.94 | $0.00 | $1,465.80 | $261,691.92 |
| 164 | $261,691.92 | $981.94 | $0.00 | $1,479.64 | $264,153.50 |
| 165 | $264,153.50 | $981.94 | $0.00 | $1,493.56 | $266,629.00 |
| 166 | $266,629.00 | $981.94 | $0.00 | $1,507.56 | $269,118.50 |
| 167 | $269,118.50 | $981.94 | $0.00 | $1,521.64 | $271,622.08 |
| 168 | $271,622.08 | $981.94 | $0.00 | $1,535.79 | $274,139.81 |
| 169 | $274,139.81 | $981.94 | $0.00 | $1,550.03 | $276,671.78 |
| 170 | $276,671.78 | $981.94 | $0.00 | $1,564.34 | $279,218.06 |
| 171 | $279,218.06 | $981.94 | $0.00 | $1,578.74 | $281,778.74 |
| 172 | $281,778.74 | $981.94 | $0.00 | $1,593.22 | $284,353.90 |
| 173 | $284,353.90 | $981.94 | $0.00 | $1,607.78 | $286,943.62 |
| 174 | $286,943.62 | $981.94 | $0.00 | $1,622.42 | $289,547.98 |
| 175 | $289,547.98 | $981.94 | $0.00 | $1,637.15 | $292,167.07 |
| 176 | $292,167.07 | $981.94 | $0.00 | $1,651.96 | $294,800.97 |
| 177 | $294,800.97 | $981.94 | $0.00 | $1,666.85 | $297,449.76 |
| 178 | $297,449.76 | $981.94 | $0.00 | $1,681.82 | $300,113.52 |
| 179 | $300,113.52 | $981.94 | $0.00 | $1,696.89 | $302,792.35 |
| 180 | $302,792.35 | $981.94 | $0.00 | $1,712.03 | $305,486.32 |
| 181 | $305,486.32 | $981.94 | $0.00 | $1,727.26 | $308,195.52 |
| 182 | $308,195.52 | $981.94 | $0.00 | $1,742.58 | $310,920.04 |
| 183 | $310,920.04 | $981.94 | $0.00 | $1,757.99 | $313,659.97 |
| 184 | $313,659.97 | $981.94 | $0.00 | $1,773.48 | $316,415.39 |
| 185 | $316,415.39 | $981.94 | $0.00 | $1,789.06 | $319,186.39 |
| 186 | $319,186.39 | $981.94 | $0.00 | $1,804.73 | $321,973.06 |
| 187 | $321,973.06 | $981.94 | $0.00 | $1,820.48 | $324,775.48 |
| 188 | $324,775.48 | $981.94 | $0.00 | $1,836.33 | $327,593.75 |
| 189 | $327,593.75 | $981.94 | $0.00 | $1,852.26 | $330,427.95 |
| 190 | $330,427.95 | $981.94 | $0.00 | $1,868.29 | $333,278.18 |
| 191 | $333,278.18 | $981.94 | $0.00 | $1,884.40 | $336,144.52 |
| 192 | $336,144.52 | $981.94 | $0.00 | $1,900.61 | $339,027.07 |
| 193 | $339,027.07 | $981.94 | $0.00 | $1,916.91 | $341,925.92 |
| 194 | $341,925.92 | $981.94 | $0.00 | $1,933.30 | $344,841.16 |
| 195 | $344,841.16 | $981.94 | $0.00 | $1,949.78 | $347,772.88 |
| 196 | $347,772.88 | $981.94 | $0.00 | $1,966.36 | $350,721.18 |
| 197 | $350,721.18 | $981.94 | $0.00 | $1,983.03 | $353,686.15 |
| 198 | $353,686.15 | $981.94 | $0.00 | $1,999.79 | $356,667.88 |
| 199 | $356,667.88 | $981.94 | $0.00 | $2,016.65 | $359,666.47 |
| 200 | $359,666.47 | $981.94 | $0.00 | $2,033.61 | $362,682.02 |
| 201 | $362,682.02 | $981.94 | $0.00 | $2,050.66 | $365,714.62 |
| 202 | $365,714.62 | $981.94 | $0.00 | $2,067.80 | $368,764.36 |
| 203 | $368,764.36 | $981.94 | $0.00 | $2,085.05 | $371,831.35 |
| 204 | $371,831.35 | $981.94 | $0.00 | $2,102.39 | $374,915.68 |
| 205 | $374,915.68 | $981.94 | $0.00 | $2,119.83 | $378,017.45 |
| 206 | $378,017.45 | $981.94 | $0.00 | $2,137.37 | $381,136.76 |
| 207 | $381,136.76 | $981.94 | $0.00 | $2,155.00 | $384,273.70 |
| 208 | $384,273.70 | $981.94 | $0.00 | $2,172.74 | $387,428.38 |
| 209 | $387,428.38 | $981.94 | $0.00 | $2,190.58 | $390,600.90 |
| 210 | $390,600.90 | $981.94 | $0.00 | $2,208.51 | $393,791.35 |
| 211 | $393,791.35 | $981.94 | $0.00 | $2,226.55 | $396,999.84 |
| 212 | $396,999.84 | $981.94 | $0.00 | $2,244.69 | $400,226.47 |
| 213 | $400,226.47 | $981.94 | $0.00 | $2,262.94 | $403,471.35 |
| 214 | $403,471.35 | $981.94 | $0.00 | $2,281.29 | $406,734.58 |
| 215 | $406,734.58 | $981.94 | $0.00 | $2,299.74 | $410,016.26 |
| 216 | $410,016.26 | $981.94 | $0.00 | $2,318.29 | $413,316.49 |
| 217 | $413,316.49 | $981.94 | $115,123.04 | $2,336.95 | $301,512.34 |
| 218 | $301,512.34 | $981.94 | $0.00 | $1,704.79 | $304,199.07 |
| 219 | $304,199.07 | $981.94 | $0.00 | $1,719.99 | $306,901.00 |
| 220 | $306,901.00 | $981.94 | $0.00 | $1,735.26 | $309,618.20 |
| 221 | $309,618.20 | $981.94 | $0.00 | $1,750.63 | $312,350.77 |
| 222 | $312,350.77 | $981.94 | $0.00 | $1,766.08 | $315,098.79 |
| 223 | $315,098.79 | $981.94 | $0.00 | $1,781.61 | $317,862.34 |
| 224 | $317,862.34 | $981.94 | $0.00 | $1,797.24 | $320,641.52 |
| 225 | $320,641.52 | $981.94 | $0.00 | $1,812.95 | $323,436.41 |
| 226 | $323,436.41 | $981.94 | $0.00 | $1,828.76 | $326,247.11 |
| 227 | $326,247.11 | $981.94 | $0.00 | $1,844.65 | $329,073.70 |
| 228 | $329,073.70 | $981.94 | $0.00 | $1,860.63 | $331,916.27 |
| 229 | $331,916.27 | $981.94 | $120,879.19 | $1,876.70 | $213,895.72 |
| 230 | $213,895.72 | $981.94 | $0.00 | $1,209.40 | $216,087.06 |
| 231 | $216,087.06 | $981.94 | $0.00 | $1,221.79 | $218,290.79 |
| 232 | $218,290.79 | $981.94 | $0.00 | $1,234.25 | $220,506.98 |
| 233 | $220,506.98 | $981.94 | $0.00 | $1,246.78 | $222,735.70 |
| 234 | $222,735.70 | $981.94 | $0.00 | $1,259.38 | $224,977.02 |
| 235 | $224,977.02 | $981.94 | $0.00 | $1,272.05 | $227,231.01 |
| 236 | $227,231.01 | $981.94 | $0.00 | $1,284.80 | $229,497.75 |
| 237 | $229,497.75 | $981.94 | $0.00 | $1,297.61 | $231,777.30 |
| 238 | $231,777.30 | $981.94 | $0.00 | $1,310.50 | $234,069.74 |
| 239 | $234,069.74 | $981.94 | $0.00 | $1,323.46 | $236,375.14 |
| 240 | $236,375.14 | $981.94 | $0.00 | $1,336.50 | $238,693.58 |
| 241 | $238,693.58 | $981.94 | $126,923.15 | $1,349.61 | $114,101.98 |
| 242 | $114,101.98 | $981.94 | $0.00 | $645.15 | $115,729.07 |
| 243 | $115,729.07 | $981.94 | $0.00 | $654.35 | $117,365.36 |
| 244 | $117,365.36 | $981.94 | $0.00 | $663.60 | $119,010.90 |
| 245 | $119,010.90 | $981.94 | $0.00 | $672.90 | $120,665.74 |
| 246 | $120,665.74 | $981.94 | $0.00 | $682.26 | $122,329.94 |
| 247 | $122,329.94 | $981.94 | $0.00 | $691.67 | $124,003.55 |
| 248 | $124,003.55 | $981.94 | $0.00 | $701.13 | $125,686.62 |
| 249 | $125,686.62 | $981.94 | $0.00 | $710.65 | $127,379.21 |
| 250 | $127,379.21 | $981.94 | $0.00 | $720.22 | $129,081.37 |
| 251 | $129,081.37 | $981.94 | $0.00 | $729.84 | $130,793.15 |
| 252 | $130,793.15 | $981.94 | $0.00 | $739.52 | $132,514.61 |
| 253 | $132,514.61 | $0.00 | $133,269.31 | $749.26 | ($5.44) |