How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $83,462 |
| Monthly savings required | $661 |
How much will it cost to send your child to Nebraska Methodist College of Nursing & Allied Health in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $333,849.52 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $660.67 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 | $32,185.00 |
| 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 Nebraska Methodist College of Nursing & Allied Health in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $660.67 | $0.00 | $0.00 | $660.67 |
| 2 | $660.67 | $660.67 | $0.00 | $3.74 | $1,325.08 |
| 3 | $1,325.08 | $660.67 | $0.00 | $7.49 | $1,993.24 |
| 4 | $1,993.24 | $660.67 | $0.00 | $11.27 | $2,665.18 |
| 5 | $2,665.18 | $660.67 | $0.00 | $15.07 | $3,340.92 |
| 6 | $3,340.92 | $660.67 | $0.00 | $18.89 | $4,020.48 |
| 7 | $4,020.48 | $660.67 | $0.00 | $22.73 | $4,703.88 |
| 8 | $4,703.88 | $660.67 | $0.00 | $26.60 | $5,391.15 |
| 9 | $5,391.15 | $660.67 | $0.00 | $30.48 | $6,082.30 |
| 10 | $6,082.30 | $660.67 | $0.00 | $34.39 | $6,777.36 |
| 11 | $6,777.36 | $660.67 | $0.00 | $38.32 | $7,476.35 |
| 12 | $7,476.35 | $660.67 | $0.00 | $42.27 | $8,179.29 |
| 13 | $8,179.29 | $660.67 | $0.00 | $46.25 | $8,886.21 |
| 14 | $8,886.21 | $660.67 | $0.00 | $50.24 | $9,597.12 |
| 15 | $9,597.12 | $660.67 | $0.00 | $54.26 | $10,312.05 |
| 16 | $10,312.05 | $660.67 | $0.00 | $58.31 | $11,031.03 |
| 17 | $11,031.03 | $660.67 | $0.00 | $62.37 | $11,754.07 |
| 18 | $11,754.07 | $660.67 | $0.00 | $66.46 | $12,481.20 |
| 19 | $12,481.20 | $660.67 | $0.00 | $70.57 | $13,212.44 |
| 20 | $13,212.44 | $660.67 | $0.00 | $74.71 | $13,947.82 |
| 21 | $13,947.82 | $660.67 | $0.00 | $78.86 | $14,687.35 |
| 22 | $14,687.35 | $660.67 | $0.00 | $83.04 | $15,431.06 |
| 23 | $15,431.06 | $660.67 | $0.00 | $87.25 | $16,178.98 |
| 24 | $16,178.98 | $660.67 | $0.00 | $91.48 | $16,931.13 |
| 25 | $16,931.13 | $660.67 | $0.00 | $95.73 | $17,687.53 |
| 26 | $17,687.53 | $660.67 | $0.00 | $100.01 | $18,448.21 |
| 27 | $18,448.21 | $660.67 | $0.00 | $104.31 | $19,213.19 |
| 28 | $19,213.19 | $660.67 | $0.00 | $108.63 | $19,982.49 |
| 29 | $19,982.49 | $660.67 | $0.00 | $112.98 | $20,756.14 |
| 30 | $20,756.14 | $660.67 | $0.00 | $117.36 | $21,534.17 |
| 31 | $21,534.17 | $660.67 | $0.00 | $121.76 | $22,316.60 |
| 32 | $22,316.60 | $660.67 | $0.00 | $126.18 | $23,103.45 |
| 33 | $23,103.45 | $660.67 | $0.00 | $130.63 | $23,894.75 |
| 34 | $23,894.75 | $660.67 | $0.00 | $135.10 | $24,690.52 |
| 35 | $24,690.52 | $660.67 | $0.00 | $139.60 | $25,490.79 |
| 36 | $25,490.79 | $660.67 | $0.00 | $144.13 | $26,295.59 |
| 37 | $26,295.59 | $660.67 | $0.00 | $148.68 | $27,104.94 |
| 38 | $27,104.94 | $660.67 | $0.00 | $153.26 | $27,918.87 |
| 39 | $27,918.87 | $660.67 | $0.00 | $157.86 | $28,737.40 |
| 40 | $28,737.40 | $660.67 | $0.00 | $162.49 | $29,560.56 |
| 41 | $29,560.56 | $660.67 | $0.00 | $167.14 | $30,388.37 |
| 42 | $30,388.37 | $660.67 | $0.00 | $171.82 | $31,220.86 |
| 43 | $31,220.86 | $660.67 | $0.00 | $176.53 | $32,058.06 |
| 44 | $32,058.06 | $660.67 | $0.00 | $181.26 | $32,899.99 |
| 45 | $32,899.99 | $660.67 | $0.00 | $186.02 | $33,746.68 |
| 46 | $33,746.68 | $660.67 | $0.00 | $190.81 | $34,598.16 |
| 47 | $34,598.16 | $660.67 | $0.00 | $195.62 | $35,454.45 |
| 48 | $35,454.45 | $660.67 | $0.00 | $200.46 | $36,315.58 |
| 49 | $36,315.58 | $660.67 | $0.00 | $205.33 | $37,181.58 |
| 50 | $37,181.58 | $660.67 | $0.00 | $210.23 | $38,052.48 |
| 51 | $38,052.48 | $660.67 | $0.00 | $215.15 | $38,928.30 |
| 52 | $38,928.30 | $660.67 | $0.00 | $220.11 | $39,809.08 |
| 53 | $39,809.08 | $660.67 | $0.00 | $225.09 | $40,694.84 |
| 54 | $40,694.84 | $660.67 | $0.00 | $230.09 | $41,585.60 |
| 55 | $41,585.60 | $660.67 | $0.00 | $235.13 | $42,481.40 |
| 56 | $42,481.40 | $660.67 | $0.00 | $240.20 | $43,382.27 |
| 57 | $43,382.27 | $660.67 | $0.00 | $245.29 | $44,288.23 |
| 58 | $44,288.23 | $660.67 | $0.00 | $250.41 | $45,199.31 |
| 59 | $45,199.31 | $660.67 | $0.00 | $255.56 | $46,115.54 |
| 60 | $46,115.54 | $660.67 | $0.00 | $260.74 | $47,036.95 |
| 61 | $47,036.95 | $660.67 | $0.00 | $265.95 | $47,963.57 |
| 62 | $47,963.57 | $660.67 | $0.00 | $271.19 | $48,895.43 |
| 63 | $48,895.43 | $660.67 | $0.00 | $276.46 | $49,832.56 |
| 64 | $49,832.56 | $660.67 | $0.00 | $281.76 | $50,774.99 |
| 65 | $50,774.99 | $660.67 | $0.00 | $287.09 | $51,722.75 |
| 66 | $51,722.75 | $660.67 | $0.00 | $292.45 | $52,675.87 |
| 67 | $52,675.87 | $660.67 | $0.00 | $297.84 | $53,634.38 |
| 68 | $53,634.38 | $660.67 | $0.00 | $303.26 | $54,598.31 |
| 69 | $54,598.31 | $660.67 | $0.00 | $308.71 | $55,567.69 |
| 70 | $55,567.69 | $660.67 | $0.00 | $314.19 | $56,542.55 |
| 71 | $56,542.55 | $660.67 | $0.00 | $319.70 | $57,522.92 |
| 72 | $57,522.92 | $660.67 | $0.00 | $325.24 | $58,508.83 |
| 73 | $58,508.83 | $660.67 | $0.00 | $330.82 | $59,500.32 |
| 74 | $59,500.32 | $660.67 | $0.00 | $336.42 | $60,497.41 |
| 75 | $60,497.41 | $660.67 | $0.00 | $342.06 | $61,500.14 |
| 76 | $61,500.14 | $660.67 | $0.00 | $347.73 | $62,508.54 |
| 77 | $62,508.54 | $660.67 | $0.00 | $353.43 | $63,522.64 |
| 78 | $63,522.64 | $660.67 | $0.00 | $359.17 | $64,542.48 |
| 79 | $64,542.48 | $660.67 | $0.00 | $364.93 | $65,568.08 |
| 80 | $65,568.08 | $660.67 | $0.00 | $370.73 | $66,599.48 |
| 81 | $66,599.48 | $660.67 | $0.00 | $376.56 | $67,636.71 |
| 82 | $67,636.71 | $660.67 | $0.00 | $382.43 | $68,679.81 |
| 83 | $68,679.81 | $660.67 | $0.00 | $388.33 | $69,728.81 |
| 84 | $69,728.81 | $660.67 | $0.00 | $394.26 | $70,783.74 |
| 85 | $70,783.74 | $660.67 | $0.00 | $400.22 | $71,844.63 |
| 86 | $71,844.63 | $660.67 | $0.00 | $406.22 | $72,911.52 |
| 87 | $72,911.52 | $660.67 | $0.00 | $412.25 | $73,984.44 |
| 88 | $73,984.44 | $660.67 | $0.00 | $418.32 | $75,063.43 |
| 89 | $75,063.43 | $660.67 | $0.00 | $424.42 | $76,148.52 |
| 90 | $76,148.52 | $660.67 | $0.00 | $430.55 | $77,239.74 |
| 91 | $77,239.74 | $660.67 | $0.00 | $436.72 | $78,337.13 |
| 92 | $78,337.13 | $660.67 | $0.00 | $442.93 | $79,440.73 |
| 93 | $79,440.73 | $660.67 | $0.00 | $449.17 | $80,550.57 |
| 94 | $80,550.57 | $660.67 | $0.00 | $455.44 | $81,666.68 |
| 95 | $81,666.68 | $660.67 | $0.00 | $461.76 | $82,789.11 |
| 96 | $82,789.11 | $660.67 | $0.00 | $468.10 | $83,917.88 |
| 97 | $83,917.88 | $660.67 | $0.00 | $474.48 | $85,053.03 |
| 98 | $85,053.03 | $660.67 | $0.00 | $480.90 | $86,194.60 |
| 99 | $86,194.60 | $660.67 | $0.00 | $487.36 | $87,342.63 |
| 100 | $87,342.63 | $660.67 | $0.00 | $493.85 | $88,497.15 |
| 101 | $88,497.15 | $660.67 | $0.00 | $500.38 | $89,658.20 |
| 102 | $89,658.20 | $660.67 | $0.00 | $506.94 | $90,825.81 |
| 103 | $90,825.81 | $660.67 | $0.00 | $513.54 | $92,000.02 |
| 104 | $92,000.02 | $660.67 | $0.00 | $520.18 | $93,180.87 |
| 105 | $93,180.87 | $660.67 | $0.00 | $526.86 | $94,368.40 |
| 106 | $94,368.40 | $660.67 | $0.00 | $533.57 | $95,562.64 |
| 107 | $95,562.64 | $660.67 | $0.00 | $540.33 | $96,763.64 |
| 108 | $96,763.64 | $660.67 | $0.00 | $547.12 | $97,971.43 |
| 109 | $97,971.43 | $660.67 | $0.00 | $553.94 | $99,186.04 |
| 110 | $99,186.04 | $660.67 | $0.00 | $560.81 | $100,407.52 |
| 111 | $100,407.52 | $660.67 | $0.00 | $567.72 | $101,635.91 |
| 112 | $101,635.91 | $660.67 | $0.00 | $574.66 | $102,871.24 |
| 113 | $102,871.24 | $660.67 | $0.00 | $581.65 | $104,113.56 |
| 114 | $104,113.56 | $660.67 | $0.00 | $588.67 | $105,362.90 |
| 115 | $105,362.90 | $660.67 | $0.00 | $595.74 | $106,619.31 |
| 116 | $106,619.31 | $660.67 | $0.00 | $602.84 | $107,882.82 |
| 117 | $107,882.82 | $660.67 | $0.00 | $609.99 | $109,153.48 |
| 118 | $109,153.48 | $660.67 | $0.00 | $617.17 | $110,431.32 |
| 119 | $110,431.32 | $660.67 | $0.00 | $624.39 | $111,716.38 |
| 120 | $111,716.38 | $660.67 | $0.00 | $631.66 | $113,008.71 |
| 121 | $113,008.71 | $660.67 | $0.00 | $638.97 | $114,308.35 |
| 122 | $114,308.35 | $660.67 | $0.00 | $646.32 | $115,615.34 |
| 123 | $115,615.34 | $660.67 | $0.00 | $653.71 | $116,929.72 |
| 124 | $116,929.72 | $660.67 | $0.00 | $661.14 | $118,251.53 |
| 125 | $118,251.53 | $660.67 | $0.00 | $668.61 | $119,580.81 |
| 126 | $119,580.81 | $660.67 | $0.00 | $676.13 | $120,917.61 |
| 127 | $120,917.61 | $660.67 | $0.00 | $683.69 | $122,261.97 |
| 128 | $122,261.97 | $660.67 | $0.00 | $691.29 | $123,613.93 |
| 129 | $123,613.93 | $660.67 | $0.00 | $698.93 | $124,973.53 |
| 130 | $124,973.53 | $660.67 | $0.00 | $706.62 | $126,340.82 |
| 131 | $126,340.82 | $660.67 | $0.00 | $714.35 | $127,715.84 |
| 132 | $127,715.84 | $660.67 | $0.00 | $722.12 | $129,098.63 |
| 133 | $129,098.63 | $660.67 | $0.00 | $729.94 | $130,489.24 |
| 134 | $130,489.24 | $660.67 | $0.00 | $737.81 | $131,887.72 |
| 135 | $131,887.72 | $660.67 | $0.00 | $745.71 | $133,294.10 |
| 136 | $133,294.10 | $660.67 | $0.00 | $753.66 | $134,708.43 |
| 137 | $134,708.43 | $660.67 | $0.00 | $761.66 | $136,130.76 |
| 138 | $136,130.76 | $660.67 | $0.00 | $769.70 | $137,561.13 |
| 139 | $137,561.13 | $660.67 | $0.00 | $777.79 | $138,999.59 |
| 140 | $138,999.59 | $660.67 | $0.00 | $785.92 | $140,446.18 |
| 141 | $140,446.18 | $660.67 | $0.00 | $794.10 | $141,900.95 |
| 142 | $141,900.95 | $660.67 | $0.00 | $802.33 | $143,363.95 |
| 143 | $143,363.95 | $660.67 | $0.00 | $810.60 | $144,835.22 |
| 144 | $144,835.22 | $660.67 | $0.00 | $818.92 | $146,314.81 |
| 145 | $146,314.81 | $660.67 | $0.00 | $827.29 | $147,802.77 |
| 146 | $147,802.77 | $660.67 | $0.00 | $835.70 | $149,299.14 |
| 147 | $149,299.14 | $660.67 | $0.00 | $844.16 | $150,803.97 |
| 148 | $150,803.97 | $660.67 | $0.00 | $852.67 | $152,317.31 |
| 149 | $152,317.31 | $660.67 | $0.00 | $861.22 | $153,839.20 |
| 150 | $153,839.20 | $660.67 | $0.00 | $869.83 | $155,369.70 |
| 151 | $155,369.70 | $660.67 | $0.00 | $878.48 | $156,908.85 |
| 152 | $156,908.85 | $660.67 | $0.00 | $887.19 | $158,456.71 |
| 153 | $158,456.71 | $660.67 | $0.00 | $895.94 | $160,013.32 |
| 154 | $160,013.32 | $660.67 | $0.00 | $904.74 | $161,578.73 |
| 155 | $161,578.73 | $660.67 | $0.00 | $913.59 | $163,152.99 |
| 156 | $163,152.99 | $660.67 | $0.00 | $922.49 | $164,736.15 |
| 157 | $164,736.15 | $660.67 | $0.00 | $931.44 | $166,328.26 |
| 158 | $166,328.26 | $660.67 | $0.00 | $940.44 | $167,929.37 |
| 159 | $167,929.37 | $660.67 | $0.00 | $949.50 | $169,539.54 |
| 160 | $169,539.54 | $660.67 | $0.00 | $958.60 | $171,158.81 |
| 161 | $171,158.81 | $660.67 | $0.00 | $967.76 | $172,787.24 |
| 162 | $172,787.24 | $660.67 | $0.00 | $976.96 | $174,424.87 |
| 163 | $174,424.87 | $660.67 | $0.00 | $986.22 | $176,071.76 |
| 164 | $176,071.76 | $660.67 | $0.00 | $995.54 | $177,727.97 |
| 165 | $177,727.97 | $660.67 | $0.00 | $1,004.90 | $179,393.54 |
| 166 | $179,393.54 | $660.67 | $0.00 | $1,014.32 | $181,068.53 |
| 167 | $181,068.53 | $660.67 | $0.00 | $1,023.79 | $182,752.99 |
| 168 | $182,752.99 | $660.67 | $0.00 | $1,033.31 | $184,446.97 |
| 169 | $184,446.97 | $660.67 | $0.00 | $1,042.89 | $186,150.53 |
| 170 | $186,150.53 | $660.67 | $0.00 | $1,052.52 | $187,863.72 |
| 171 | $187,863.72 | $660.67 | $0.00 | $1,062.21 | $189,586.60 |
| 172 | $189,586.60 | $660.67 | $0.00 | $1,071.95 | $191,319.22 |
| 173 | $191,319.22 | $660.67 | $0.00 | $1,081.75 | $193,061.64 |
| 174 | $193,061.64 | $660.67 | $0.00 | $1,091.60 | $194,813.91 |
| 175 | $194,813.91 | $660.67 | $0.00 | $1,101.51 | $196,576.09 |
| 176 | $196,576.09 | $660.67 | $0.00 | $1,111.47 | $198,348.23 |
| 177 | $198,348.23 | $660.67 | $0.00 | $1,121.49 | $200,130.39 |
| 178 | $200,130.39 | $660.67 | $0.00 | $1,131.57 | $201,922.63 |
| 179 | $201,922.63 | $660.67 | $0.00 | $1,141.70 | $203,725.00 |
| 180 | $203,725.00 | $660.67 | $0.00 | $1,151.89 | $205,537.56 |
| 181 | $205,537.56 | $660.67 | $0.00 | $1,162.14 | $207,360.37 |
| 182 | $207,360.37 | $660.67 | $0.00 | $1,172.45 | $209,193.49 |
| 183 | $209,193.49 | $660.67 | $0.00 | $1,182.81 | $211,036.97 |
| 184 | $211,036.97 | $660.67 | $0.00 | $1,193.23 | $212,890.87 |
| 185 | $212,890.87 | $660.67 | $0.00 | $1,203.72 | $214,755.26 |
| 186 | $214,755.26 | $660.67 | $0.00 | $1,214.26 | $216,630.19 |
| 187 | $216,630.19 | $660.67 | $0.00 | $1,224.86 | $218,515.72 |
| 188 | $218,515.72 | $660.67 | $0.00 | $1,235.52 | $220,411.91 |
| 189 | $220,411.91 | $660.67 | $0.00 | $1,246.24 | $222,318.82 |
| 190 | $222,318.82 | $660.67 | $0.00 | $1,257.02 | $224,236.51 |
| 191 | $224,236.51 | $660.67 | $0.00 | $1,267.87 | $226,165.05 |
| 192 | $226,165.05 | $660.67 | $0.00 | $1,278.77 | $228,104.49 |
| 193 | $228,104.49 | $660.67 | $0.00 | $1,289.74 | $230,054.90 |
| 194 | $230,054.90 | $660.67 | $0.00 | $1,300.76 | $232,016.33 |
| 195 | $232,016.33 | $660.67 | $0.00 | $1,311.85 | $233,988.85 |
| 196 | $233,988.85 | $660.67 | $0.00 | $1,323.01 | $235,972.53 |
| 197 | $235,972.53 | $660.67 | $0.00 | $1,334.22 | $237,967.42 |
| 198 | $237,967.42 | $660.67 | $0.00 | $1,345.50 | $239,973.59 |
| 199 | $239,973.59 | $660.67 | $0.00 | $1,356.85 | $241,991.11 |
| 200 | $241,991.11 | $660.67 | $0.00 | $1,368.25 | $244,020.03 |
| 201 | $244,020.03 | $660.67 | $0.00 | $1,379.72 | $246,060.42 |
| 202 | $246,060.42 | $660.67 | $0.00 | $1,391.26 | $248,112.35 |
| 203 | $248,112.35 | $660.67 | $0.00 | $1,402.86 | $250,175.88 |
| 204 | $250,175.88 | $660.67 | $0.00 | $1,414.53 | $252,251.08 |
| 205 | $252,251.08 | $660.67 | $0.00 | $1,426.26 | $254,338.01 |
| 206 | $254,338.01 | $660.67 | $0.00 | $1,438.06 | $256,436.74 |
| 207 | $256,436.74 | $660.67 | $0.00 | $1,449.93 | $258,547.34 |
| 208 | $258,547.34 | $660.67 | $0.00 | $1,461.86 | $260,669.87 |
| 209 | $260,669.87 | $660.67 | $0.00 | $1,473.87 | $262,804.41 |
| 210 | $262,804.41 | $660.67 | $0.00 | $1,485.93 | $264,951.01 |
| 211 | $264,951.01 | $660.67 | $0.00 | $1,498.07 | $267,109.75 |
| 212 | $267,109.75 | $660.67 | $0.00 | $1,510.28 | $269,280.70 |
| 213 | $269,280.70 | $660.67 | $0.00 | $1,522.55 | $271,463.92 |
| 214 | $271,463.92 | $660.67 | $0.00 | $1,534.90 | $273,659.49 |
| 215 | $273,659.49 | $660.67 | $0.00 | $1,547.31 | $275,867.47 |
| 216 | $275,867.47 | $660.67 | $0.00 | $1,559.79 | $278,087.93 |
| 217 | $278,087.93 | $660.67 | $77,457.04 | $1,572.35 | $202,863.91 |
| 218 | $202,863.91 | $660.67 | $0.00 | $1,147.02 | $204,671.60 |
| 219 | $204,671.60 | $660.67 | $0.00 | $1,157.24 | $206,489.51 |
| 220 | $206,489.51 | $660.67 | $0.00 | $1,167.52 | $208,317.70 |
| 221 | $208,317.70 | $660.67 | $0.00 | $1,177.86 | $210,156.23 |
| 222 | $210,156.23 | $660.67 | $0.00 | $1,188.25 | $212,005.15 |
| 223 | $212,005.15 | $660.67 | $0.00 | $1,198.71 | $213,864.53 |
| 224 | $213,864.53 | $660.67 | $0.00 | $1,209.22 | $215,734.42 |
| 225 | $215,734.42 | $660.67 | $0.00 | $1,219.79 | $217,614.88 |
| 226 | $217,614.88 | $660.67 | $0.00 | $1,230.43 | $219,505.98 |
| 227 | $219,505.98 | $660.67 | $0.00 | $1,241.12 | $221,407.77 |
| 228 | $221,407.77 | $660.67 | $0.00 | $1,251.87 | $223,320.31 |
| 229 | $223,320.31 | $660.67 | $81,329.89 | $1,262.69 | $143,913.78 |
| 230 | $143,913.78 | $660.67 | $0.00 | $813.71 | $145,388.16 |
| 231 | $145,388.16 | $660.67 | $0.00 | $822.05 | $146,870.88 |
| 232 | $146,870.88 | $660.67 | $0.00 | $830.43 | $148,361.98 |
| 233 | $148,361.98 | $660.67 | $0.00 | $838.86 | $149,861.51 |
| 234 | $149,861.51 | $660.67 | $0.00 | $847.34 | $151,369.52 |
| 235 | $151,369.52 | $660.67 | $0.00 | $855.87 | $152,886.06 |
| 236 | $152,886.06 | $660.67 | $0.00 | $864.44 | $154,411.17 |
| 237 | $154,411.17 | $660.67 | $0.00 | $873.06 | $155,944.90 |
| 238 | $155,944.90 | $660.67 | $0.00 | $881.74 | $157,487.31 |
| 239 | $157,487.31 | $660.67 | $0.00 | $890.46 | $159,038.44 |
| 240 | $159,038.44 | $660.67 | $0.00 | $899.23 | $160,598.34 |
| 241 | $160,598.34 | $660.67 | $85,396.39 | $908.05 | $76,770.67 |
| 242 | $76,770.67 | $660.67 | $0.00 | $434.07 | $77,865.41 |
| 243 | $77,865.41 | $660.67 | $0.00 | $440.26 | $78,966.34 |
| 244 | $78,966.34 | $660.67 | $0.00 | $446.49 | $80,073.50 |
| 245 | $80,073.50 | $660.67 | $0.00 | $452.75 | $81,186.92 |
| 246 | $81,186.92 | $660.67 | $0.00 | $459.04 | $82,306.63 |
| 247 | $82,306.63 | $660.67 | $0.00 | $465.37 | $83,432.67 |
| 248 | $83,432.67 | $660.67 | $0.00 | $471.74 | $84,565.08 |
| 249 | $84,565.08 | $660.67 | $0.00 | $478.14 | $85,703.89 |
| 250 | $85,703.89 | $660.67 | $0.00 | $484.58 | $86,849.14 |
| 251 | $86,849.14 | $660.67 | $0.00 | $491.06 | $88,000.87 |
| 252 | $88,000.87 | $660.67 | $0.00 | $497.57 | $89,159.11 |
| 253 | $89,159.11 | $0.00 | $89,666.21 | $504.12 | ($2.98) |