How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $91,691 |
| Monthly savings required | $726 |
How much will it cost to send your child to Columbia College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $366,762.51 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $725.81 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 | $35,358.00 |
| 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 Columbia College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $725.81 | $0.00 | $0.00 | $725.81 |
| 2 | $725.81 | $725.81 | $0.00 | $4.10 | $1,455.72 |
| 3 | $1,455.72 | $725.81 | $0.00 | $8.23 | $2,189.76 |
| 4 | $2,189.76 | $725.81 | $0.00 | $12.38 | $2,927.95 |
| 5 | $2,927.95 | $725.81 | $0.00 | $16.56 | $3,670.32 |
| 6 | $3,670.32 | $725.81 | $0.00 | $20.75 | $4,416.88 |
| 7 | $4,416.88 | $725.81 | $0.00 | $24.97 | $5,167.66 |
| 8 | $5,167.66 | $725.81 | $0.00 | $29.22 | $5,922.69 |
| 9 | $5,922.69 | $725.81 | $0.00 | $33.49 | $6,681.99 |
| 10 | $6,681.99 | $725.81 | $0.00 | $37.78 | $7,445.58 |
| 11 | $7,445.58 | $725.81 | $0.00 | $42.10 | $8,213.49 |
| 12 | $8,213.49 | $725.81 | $0.00 | $46.44 | $8,985.74 |
| 13 | $8,985.74 | $725.81 | $0.00 | $50.81 | $9,762.36 |
| 14 | $9,762.36 | $725.81 | $0.00 | $55.20 | $10,543.37 |
| 15 | $10,543.37 | $725.81 | $0.00 | $59.61 | $11,328.79 |
| 16 | $11,328.79 | $725.81 | $0.00 | $64.05 | $12,118.65 |
| 17 | $12,118.65 | $725.81 | $0.00 | $68.52 | $12,912.98 |
| 18 | $12,912.98 | $725.81 | $0.00 | $73.01 | $13,711.80 |
| 19 | $13,711.80 | $725.81 | $0.00 | $77.53 | $14,515.14 |
| 20 | $14,515.14 | $725.81 | $0.00 | $82.07 | $15,323.02 |
| 21 | $15,323.02 | $725.81 | $0.00 | $86.64 | $16,135.47 |
| 22 | $16,135.47 | $725.81 | $0.00 | $91.23 | $16,952.51 |
| 23 | $16,952.51 | $725.81 | $0.00 | $95.85 | $17,774.17 |
| 24 | $17,774.17 | $725.81 | $0.00 | $100.50 | $18,600.48 |
| 25 | $18,600.48 | $725.81 | $0.00 | $105.17 | $19,431.46 |
| 26 | $19,431.46 | $725.81 | $0.00 | $109.87 | $20,267.14 |
| 27 | $20,267.14 | $725.81 | $0.00 | $114.59 | $21,107.54 |
| 28 | $21,107.54 | $725.81 | $0.00 | $119.35 | $21,952.70 |
| 29 | $21,952.70 | $725.81 | $0.00 | $124.12 | $22,802.63 |
| 30 | $22,802.63 | $725.81 | $0.00 | $128.93 | $23,657.37 |
| 31 | $23,657.37 | $725.81 | $0.00 | $133.76 | $24,516.94 |
| 32 | $24,516.94 | $725.81 | $0.00 | $138.62 | $25,381.37 |
| 33 | $25,381.37 | $725.81 | $0.00 | $143.51 | $26,250.69 |
| 34 | $26,250.69 | $725.81 | $0.00 | $148.43 | $27,124.93 |
| 35 | $27,124.93 | $725.81 | $0.00 | $153.37 | $28,004.11 |
| 36 | $28,004.11 | $725.81 | $0.00 | $158.34 | $28,888.26 |
| 37 | $28,888.26 | $725.81 | $0.00 | $163.34 | $29,777.41 |
| 38 | $29,777.41 | $725.81 | $0.00 | $168.37 | $30,671.59 |
| 39 | $30,671.59 | $725.81 | $0.00 | $173.42 | $31,570.82 |
| 40 | $31,570.82 | $725.81 | $0.00 | $178.51 | $32,475.14 |
| 41 | $32,475.14 | $725.81 | $0.00 | $183.62 | $33,384.57 |
| 42 | $33,384.57 | $725.81 | $0.00 | $188.76 | $34,299.14 |
| 43 | $34,299.14 | $725.81 | $0.00 | $193.93 | $35,218.88 |
| 44 | $35,218.88 | $725.81 | $0.00 | $199.13 | $36,143.82 |
| 45 | $36,143.82 | $725.81 | $0.00 | $204.36 | $37,073.99 |
| 46 | $37,073.99 | $725.81 | $0.00 | $209.62 | $38,009.42 |
| 47 | $38,009.42 | $725.81 | $0.00 | $214.91 | $38,950.14 |
| 48 | $38,950.14 | $725.81 | $0.00 | $220.23 | $39,896.18 |
| 49 | $39,896.18 | $725.81 | $0.00 | $225.58 | $40,847.57 |
| 50 | $40,847.57 | $725.81 | $0.00 | $230.96 | $41,804.34 |
| 51 | $41,804.34 | $725.81 | $0.00 | $236.37 | $42,766.52 |
| 52 | $42,766.52 | $725.81 | $0.00 | $241.81 | $43,734.14 |
| 53 | $43,734.14 | $725.81 | $0.00 | $247.28 | $44,707.23 |
| 54 | $44,707.23 | $725.81 | $0.00 | $252.78 | $45,685.82 |
| 55 | $45,685.82 | $725.81 | $0.00 | $258.31 | $46,669.94 |
| 56 | $46,669.94 | $725.81 | $0.00 | $263.88 | $47,659.63 |
| 57 | $47,659.63 | $725.81 | $0.00 | $269.47 | $48,654.91 |
| 58 | $48,654.91 | $725.81 | $0.00 | $275.10 | $49,655.82 |
| 59 | $49,655.82 | $725.81 | $0.00 | $280.76 | $50,662.39 |
| 60 | $50,662.39 | $725.81 | $0.00 | $286.45 | $51,674.65 |
| 61 | $51,674.65 | $725.81 | $0.00 | $292.18 | $52,692.64 |
| 62 | $52,692.64 | $725.81 | $0.00 | $297.93 | $53,716.38 |
| 63 | $53,716.38 | $725.81 | $0.00 | $303.72 | $54,745.91 |
| 64 | $54,745.91 | $725.81 | $0.00 | $309.54 | $55,781.26 |
| 65 | $55,781.26 | $725.81 | $0.00 | $315.40 | $56,822.47 |
| 66 | $56,822.47 | $725.81 | $0.00 | $321.28 | $57,869.56 |
| 67 | $57,869.56 | $725.81 | $0.00 | $327.20 | $58,922.57 |
| 68 | $58,922.57 | $725.81 | $0.00 | $333.16 | $59,981.54 |
| 69 | $59,981.54 | $725.81 | $0.00 | $339.14 | $61,046.49 |
| 70 | $61,046.49 | $725.81 | $0.00 | $345.17 | $62,117.47 |
| 71 | $62,117.47 | $725.81 | $0.00 | $351.22 | $63,194.50 |
| 72 | $63,194.50 | $725.81 | $0.00 | $357.31 | $64,277.62 |
| 73 | $64,277.62 | $725.81 | $0.00 | $363.44 | $65,366.87 |
| 74 | $65,366.87 | $725.81 | $0.00 | $369.59 | $66,462.27 |
| 75 | $66,462.27 | $725.81 | $0.00 | $375.79 | $67,563.87 |
| 76 | $67,563.87 | $725.81 | $0.00 | $382.02 | $68,671.70 |
| 77 | $68,671.70 | $725.81 | $0.00 | $388.28 | $69,785.79 |
| 78 | $69,785.79 | $725.81 | $0.00 | $394.58 | $70,906.18 |
| 79 | $70,906.18 | $725.81 | $0.00 | $400.91 | $72,032.90 |
| 80 | $72,032.90 | $725.81 | $0.00 | $407.28 | $73,165.99 |
| 81 | $73,165.99 | $725.81 | $0.00 | $413.69 | $74,305.49 |
| 82 | $74,305.49 | $725.81 | $0.00 | $420.13 | $75,451.43 |
| 83 | $75,451.43 | $725.81 | $0.00 | $426.61 | $76,603.85 |
| 84 | $76,603.85 | $725.81 | $0.00 | $433.13 | $77,762.79 |
| 85 | $77,762.79 | $725.81 | $0.00 | $439.68 | $78,928.28 |
| 86 | $78,928.28 | $725.81 | $0.00 | $446.27 | $80,100.36 |
| 87 | $80,100.36 | $725.81 | $0.00 | $452.90 | $81,279.07 |
| 88 | $81,279.07 | $725.81 | $0.00 | $459.56 | $82,464.44 |
| 89 | $82,464.44 | $725.81 | $0.00 | $466.27 | $83,656.52 |
| 90 | $83,656.52 | $725.81 | $0.00 | $473.01 | $84,855.34 |
| 91 | $84,855.34 | $725.81 | $0.00 | $479.78 | $86,060.93 |
| 92 | $86,060.93 | $725.81 | $0.00 | $486.60 | $87,273.34 |
| 93 | $87,273.34 | $725.81 | $0.00 | $493.46 | $88,492.61 |
| 94 | $88,492.61 | $725.81 | $0.00 | $500.35 | $89,718.77 |
| 95 | $89,718.77 | $725.81 | $0.00 | $507.28 | $90,951.86 |
| 96 | $90,951.86 | $725.81 | $0.00 | $514.26 | $92,191.93 |
| 97 | $92,191.93 | $725.81 | $0.00 | $521.27 | $93,439.01 |
| 98 | $93,439.01 | $725.81 | $0.00 | $528.32 | $94,693.14 |
| 99 | $94,693.14 | $725.81 | $0.00 | $535.41 | $95,954.36 |
| 100 | $95,954.36 | $725.81 | $0.00 | $542.54 | $97,222.71 |
| 101 | $97,222.71 | $725.81 | $0.00 | $549.71 | $98,498.23 |
| 102 | $98,498.23 | $725.81 | $0.00 | $556.92 | $99,780.96 |
| 103 | $99,780.96 | $725.81 | $0.00 | $564.18 | $101,070.95 |
| 104 | $101,070.95 | $725.81 | $0.00 | $571.47 | $102,368.23 |
| 105 | $102,368.23 | $725.81 | $0.00 | $578.80 | $103,672.84 |
| 106 | $103,672.84 | $725.81 | $0.00 | $586.18 | $104,984.83 |
| 107 | $104,984.83 | $725.81 | $0.00 | $593.60 | $106,304.24 |
| 108 | $106,304.24 | $725.81 | $0.00 | $601.06 | $107,631.11 |
| 109 | $107,631.11 | $725.81 | $0.00 | $608.56 | $108,965.48 |
| 110 | $108,965.48 | $725.81 | $0.00 | $616.11 | $110,307.40 |
| 111 | $110,307.40 | $725.81 | $0.00 | $623.69 | $111,656.90 |
| 112 | $111,656.90 | $725.81 | $0.00 | $631.32 | $113,014.03 |
| 113 | $113,014.03 | $725.81 | $0.00 | $639.00 | $114,378.84 |
| 114 | $114,378.84 | $725.81 | $0.00 | $646.71 | $115,751.36 |
| 115 | $115,751.36 | $725.81 | $0.00 | $654.48 | $117,131.65 |
| 116 | $117,131.65 | $725.81 | $0.00 | $662.28 | $118,519.74 |
| 117 | $118,519.74 | $725.81 | $0.00 | $670.13 | $119,915.68 |
| 118 | $119,915.68 | $725.81 | $0.00 | $678.02 | $121,319.51 |
| 119 | $121,319.51 | $725.81 | $0.00 | $685.96 | $122,731.28 |
| 120 | $122,731.28 | $725.81 | $0.00 | $693.94 | $124,151.03 |
| 121 | $124,151.03 | $725.81 | $0.00 | $701.97 | $125,578.81 |
| 122 | $125,578.81 | $725.81 | $0.00 | $710.04 | $127,014.66 |
| 123 | $127,014.66 | $725.81 | $0.00 | $718.16 | $128,458.63 |
| 124 | $128,458.63 | $725.81 | $0.00 | $726.32 | $129,910.76 |
| 125 | $129,910.76 | $725.81 | $0.00 | $734.53 | $131,371.10 |
| 126 | $131,371.10 | $725.81 | $0.00 | $742.79 | $132,839.70 |
| 127 | $132,839.70 | $725.81 | $0.00 | $751.09 | $134,316.60 |
| 128 | $134,316.60 | $725.81 | $0.00 | $759.45 | $135,801.86 |
| 129 | $135,801.86 | $725.81 | $0.00 | $767.84 | $137,295.51 |
| 130 | $137,295.51 | $725.81 | $0.00 | $776.29 | $138,797.61 |
| 131 | $138,797.61 | $725.81 | $0.00 | $784.78 | $140,308.20 |
| 132 | $140,308.20 | $725.81 | $0.00 | $793.32 | $141,827.33 |
| 133 | $141,827.33 | $725.81 | $0.00 | $801.91 | $143,355.05 |
| 134 | $143,355.05 | $725.81 | $0.00 | $810.55 | $144,891.41 |
| 135 | $144,891.41 | $725.81 | $0.00 | $819.24 | $146,436.46 |
| 136 | $146,436.46 | $725.81 | $0.00 | $827.97 | $147,990.24 |
| 137 | $147,990.24 | $725.81 | $0.00 | $836.76 | $149,552.81 |
| 138 | $149,552.81 | $725.81 | $0.00 | $845.59 | $151,124.21 |
| 139 | $151,124.21 | $725.81 | $0.00 | $854.48 | $152,704.50 |
| 140 | $152,704.50 | $725.81 | $0.00 | $863.41 | $154,293.72 |
| 141 | $154,293.72 | $725.81 | $0.00 | $872.40 | $155,891.93 |
| 142 | $155,891.93 | $725.81 | $0.00 | $881.44 | $157,499.18 |
| 143 | $157,499.18 | $725.81 | $0.00 | $890.52 | $159,115.51 |
| 144 | $159,115.51 | $725.81 | $0.00 | $899.66 | $160,740.98 |
| 145 | $160,740.98 | $725.81 | $0.00 | $908.85 | $162,375.64 |
| 146 | $162,375.64 | $725.81 | $0.00 | $918.10 | $164,019.55 |
| 147 | $164,019.55 | $725.81 | $0.00 | $927.39 | $165,672.75 |
| 148 | $165,672.75 | $725.81 | $0.00 | $936.74 | $167,335.30 |
| 149 | $167,335.30 | $725.81 | $0.00 | $946.14 | $169,007.25 |
| 150 | $169,007.25 | $725.81 | $0.00 | $955.59 | $170,688.65 |
| 151 | $170,688.65 | $725.81 | $0.00 | $965.10 | $172,379.56 |
| 152 | $172,379.56 | $725.81 | $0.00 | $974.66 | $174,080.03 |
| 153 | $174,080.03 | $725.81 | $0.00 | $984.27 | $175,790.11 |
| 154 | $175,790.11 | $725.81 | $0.00 | $993.94 | $177,509.86 |
| 155 | $177,509.86 | $725.81 | $0.00 | $1,003.67 | $179,239.34 |
| 156 | $179,239.34 | $725.81 | $0.00 | $1,013.45 | $180,978.60 |
| 157 | $180,978.60 | $725.81 | $0.00 | $1,023.28 | $182,727.69 |
| 158 | $182,727.69 | $725.81 | $0.00 | $1,033.17 | $184,486.67 |
| 159 | $184,486.67 | $725.81 | $0.00 | $1,043.11 | $186,255.59 |
| 160 | $186,255.59 | $725.81 | $0.00 | $1,053.12 | $188,034.52 |
| 161 | $188,034.52 | $725.81 | $0.00 | $1,063.17 | $189,823.50 |
| 162 | $189,823.50 | $725.81 | $0.00 | $1,073.29 | $191,622.60 |
| 163 | $191,622.60 | $725.81 | $0.00 | $1,083.46 | $193,431.87 |
| 164 | $193,431.87 | $725.81 | $0.00 | $1,093.69 | $195,251.37 |
| 165 | $195,251.37 | $725.81 | $0.00 | $1,103.98 | $197,081.16 |
| 166 | $197,081.16 | $725.81 | $0.00 | $1,114.33 | $198,921.30 |
| 167 | $198,921.30 | $725.81 | $0.00 | $1,124.73 | $200,771.84 |
| 168 | $200,771.84 | $725.81 | $0.00 | $1,135.19 | $202,632.84 |
| 169 | $202,632.84 | $725.81 | $0.00 | $1,145.72 | $204,504.37 |
| 170 | $204,504.37 | $725.81 | $0.00 | $1,156.30 | $206,386.48 |
| 171 | $206,386.48 | $725.81 | $0.00 | $1,166.94 | $208,279.23 |
| 172 | $208,279.23 | $725.81 | $0.00 | $1,177.64 | $210,182.68 |
| 173 | $210,182.68 | $725.81 | $0.00 | $1,188.40 | $212,096.89 |
| 174 | $212,096.89 | $725.81 | $0.00 | $1,199.23 | $214,021.93 |
| 175 | $214,021.93 | $725.81 | $0.00 | $1,210.11 | $215,957.85 |
| 176 | $215,957.85 | $725.81 | $0.00 | $1,221.06 | $217,904.72 |
| 177 | $217,904.72 | $725.81 | $0.00 | $1,232.06 | $219,862.59 |
| 178 | $219,862.59 | $725.81 | $0.00 | $1,243.14 | $221,831.54 |
| 179 | $221,831.54 | $725.81 | $0.00 | $1,254.27 | $223,811.62 |
| 180 | $223,811.62 | $725.81 | $0.00 | $1,265.46 | $225,802.89 |
| 181 | $225,802.89 | $725.81 | $0.00 | $1,276.72 | $227,805.42 |
| 182 | $227,805.42 | $725.81 | $0.00 | $1,288.04 | $229,819.27 |
| 183 | $229,819.27 | $725.81 | $0.00 | $1,299.43 | $231,844.51 |
| 184 | $231,844.51 | $725.81 | $0.00 | $1,310.88 | $233,881.20 |
| 185 | $233,881.20 | $725.81 | $0.00 | $1,322.40 | $235,929.41 |
| 186 | $235,929.41 | $725.81 | $0.00 | $1,333.98 | $237,989.20 |
| 187 | $237,989.20 | $725.81 | $0.00 | $1,345.63 | $240,060.64 |
| 188 | $240,060.64 | $725.81 | $0.00 | $1,357.34 | $242,143.79 |
| 189 | $242,143.79 | $725.81 | $0.00 | $1,369.12 | $244,238.72 |
| 190 | $244,238.72 | $725.81 | $0.00 | $1,380.96 | $246,345.49 |
| 191 | $246,345.49 | $725.81 | $0.00 | $1,392.87 | $248,464.17 |
| 192 | $248,464.17 | $725.81 | $0.00 | $1,404.85 | $250,594.83 |
| 193 | $250,594.83 | $725.81 | $0.00 | $1,416.90 | $252,737.54 |
| 194 | $252,737.54 | $725.81 | $0.00 | $1,429.01 | $254,892.36 |
| 195 | $254,892.36 | $725.81 | $0.00 | $1,441.20 | $257,059.37 |
| 196 | $257,059.37 | $725.81 | $0.00 | $1,453.45 | $259,238.63 |
| 197 | $259,238.63 | $725.81 | $0.00 | $1,465.77 | $261,430.21 |
| 198 | $261,430.21 | $725.81 | $0.00 | $1,478.16 | $263,634.18 |
| 199 | $263,634.18 | $725.81 | $0.00 | $1,490.63 | $265,850.62 |
| 200 | $265,850.62 | $725.81 | $0.00 | $1,503.16 | $268,079.59 |
| 201 | $268,079.59 | $725.81 | $0.00 | $1,515.76 | $270,321.16 |
| 202 | $270,321.16 | $725.81 | $0.00 | $1,528.44 | $272,575.41 |
| 203 | $272,575.41 | $725.81 | $0.00 | $1,541.18 | $274,842.40 |
| 204 | $274,842.40 | $725.81 | $0.00 | $1,554.00 | $277,122.21 |
| 205 | $277,122.21 | $725.81 | $0.00 | $1,566.89 | $279,414.91 |
| 206 | $279,414.91 | $725.81 | $0.00 | $1,579.85 | $281,720.57 |
| 207 | $281,720.57 | $725.81 | $0.00 | $1,592.89 | $284,039.27 |
| 208 | $284,039.27 | $725.81 | $0.00 | $1,606.00 | $286,371.08 |
| 209 | $286,371.08 | $725.81 | $0.00 | $1,619.18 | $288,716.07 |
| 210 | $288,716.07 | $725.81 | $0.00 | $1,632.44 | $291,074.32 |
| 211 | $291,074.32 | $725.81 | $0.00 | $1,645.78 | $293,445.91 |
| 212 | $293,445.91 | $725.81 | $0.00 | $1,659.19 | $295,830.91 |
| 213 | $295,830.91 | $725.81 | $0.00 | $1,672.67 | $298,229.39 |
| 214 | $298,229.39 | $725.81 | $0.00 | $1,686.23 | $300,641.43 |
| 215 | $300,641.43 | $725.81 | $0.00 | $1,699.87 | $303,067.11 |
| 216 | $303,067.11 | $725.81 | $0.00 | $1,713.59 | $305,506.51 |
| 217 | $305,506.51 | $725.81 | $85,093.24 | $1,727.38 | $222,866.46 |
| 218 | $222,866.46 | $725.81 | $0.00 | $1,260.12 | $224,852.39 |
| 219 | $224,852.39 | $725.81 | $0.00 | $1,271.35 | $226,849.55 |
| 220 | $226,849.55 | $725.81 | $0.00 | $1,282.64 | $228,858.00 |
| 221 | $228,858.00 | $725.81 | $0.00 | $1,294.00 | $230,877.81 |
| 222 | $230,877.81 | $725.81 | $0.00 | $1,305.42 | $232,909.04 |
| 223 | $232,909.04 | $725.81 | $0.00 | $1,316.90 | $234,951.75 |
| 224 | $234,951.75 | $725.81 | $0.00 | $1,328.45 | $237,006.01 |
| 225 | $237,006.01 | $725.81 | $0.00 | $1,340.07 | $239,071.89 |
| 226 | $239,071.89 | $725.81 | $0.00 | $1,351.75 | $241,149.45 |
| 227 | $241,149.45 | $725.81 | $0.00 | $1,363.49 | $243,238.75 |
| 228 | $243,238.75 | $725.81 | $0.00 | $1,375.31 | $245,339.87 |
| 229 | $245,339.87 | $725.81 | $89,347.91 | $1,387.19 | $158,104.96 |
| 230 | $158,104.96 | $725.81 | $0.00 | $893.95 | $159,724.72 |
| 231 | $159,724.72 | $725.81 | $0.00 | $903.11 | $161,353.64 |
| 232 | $161,353.64 | $725.81 | $0.00 | $912.32 | $162,991.77 |
| 233 | $162,991.77 | $725.81 | $0.00 | $921.58 | $164,639.16 |
| 234 | $164,639.16 | $725.81 | $0.00 | $930.89 | $166,295.86 |
| 235 | $166,295.86 | $725.81 | $0.00 | $940.26 | $167,961.93 |
| 236 | $167,961.93 | $725.81 | $0.00 | $949.68 | $169,637.42 |
| 237 | $169,637.42 | $725.81 | $0.00 | $959.15 | $171,322.38 |
| 238 | $171,322.38 | $725.81 | $0.00 | $968.68 | $173,016.87 |
| 239 | $173,016.87 | $725.81 | $0.00 | $978.26 | $174,720.94 |
| 240 | $174,720.94 | $725.81 | $0.00 | $987.90 | $176,434.65 |
| 241 | $176,434.65 | $725.81 | $93,815.30 | $997.59 | $84,342.75 |
| 242 | $84,342.75 | $725.81 | $0.00 | $476.89 | $85,545.45 |
| 243 | $85,545.45 | $725.81 | $0.00 | $483.69 | $86,754.95 |
| 244 | $86,754.95 | $725.81 | $0.00 | $490.53 | $87,971.29 |
| 245 | $87,971.29 | $725.81 | $0.00 | $497.40 | $89,194.50 |
| 246 | $89,194.50 | $725.81 | $0.00 | $504.32 | $90,424.63 |
| 247 | $90,424.63 | $725.81 | $0.00 | $511.27 | $91,661.71 |
| 248 | $91,661.71 | $725.81 | $0.00 | $518.27 | $92,905.79 |
| 249 | $92,905.79 | $725.81 | $0.00 | $525.30 | $94,156.90 |
| 250 | $94,156.90 | $725.81 | $0.00 | $532.38 | $95,415.09 |
| 251 | $95,415.09 | $725.81 | $0.00 | $539.49 | $96,680.39 |
| 252 | $96,680.39 | $725.81 | $0.00 | $546.64 | $97,952.84 |
| 253 | $97,952.84 | $0.00 | $98,506.07 | $553.84 | $0.61 |