How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $101,322 |
| Monthly savings required | $802 |
How much will it cost to send your child to Neumont College of Computer Science in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $405,287.20 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $802.05 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 | $39,072.00 |
| 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 Neumont College of Computer Science in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $802.05 | $0.00 | $0.00 | $802.05 |
| 2 | $802.05 | $802.05 | $0.00 | $4.53 | $1,608.63 |
| 3 | $1,608.63 | $802.05 | $0.00 | $9.10 | $2,419.78 |
| 4 | $2,419.78 | $802.05 | $0.00 | $13.68 | $3,235.51 |
| 5 | $3,235.51 | $802.05 | $0.00 | $18.29 | $4,055.85 |
| 6 | $4,055.85 | $802.05 | $0.00 | $22.93 | $4,880.83 |
| 7 | $4,880.83 | $802.05 | $0.00 | $27.60 | $5,710.48 |
| 8 | $5,710.48 | $802.05 | $0.00 | $32.29 | $6,544.82 |
| 9 | $6,544.82 | $802.05 | $0.00 | $37.01 | $7,383.88 |
| 10 | $7,383.88 | $802.05 | $0.00 | $41.75 | $8,227.68 |
| 11 | $8,227.68 | $802.05 | $0.00 | $46.52 | $9,076.25 |
| 12 | $9,076.25 | $802.05 | $0.00 | $51.32 | $9,929.62 |
| 13 | $9,929.62 | $802.05 | $0.00 | $56.14 | $10,787.81 |
| 14 | $10,787.81 | $802.05 | $0.00 | $61.00 | $11,650.86 |
| 15 | $11,650.86 | $802.05 | $0.00 | $65.88 | $12,518.79 |
| 16 | $12,518.79 | $802.05 | $0.00 | $70.78 | $13,391.62 |
| 17 | $13,391.62 | $802.05 | $0.00 | $75.72 | $14,269.39 |
| 18 | $14,269.39 | $802.05 | $0.00 | $80.68 | $15,152.12 |
| 19 | $15,152.12 | $802.05 | $0.00 | $85.67 | $16,039.84 |
| 20 | $16,039.84 | $802.05 | $0.00 | $90.69 | $16,932.58 |
| 21 | $16,932.58 | $802.05 | $0.00 | $95.74 | $17,830.37 |
| 22 | $17,830.37 | $802.05 | $0.00 | $100.82 | $18,733.24 |
| 23 | $18,733.24 | $802.05 | $0.00 | $105.92 | $19,641.21 |
| 24 | $19,641.21 | $802.05 | $0.00 | $111.05 | $20,554.31 |
| 25 | $20,554.31 | $802.05 | $0.00 | $116.22 | $21,472.58 |
| 26 | $21,472.58 | $802.05 | $0.00 | $121.41 | $22,396.04 |
| 27 | $22,396.04 | $802.05 | $0.00 | $126.63 | $23,324.72 |
| 28 | $23,324.72 | $802.05 | $0.00 | $131.88 | $24,258.65 |
| 29 | $24,258.65 | $802.05 | $0.00 | $137.16 | $25,197.86 |
| 30 | $25,197.86 | $802.05 | $0.00 | $142.47 | $26,142.38 |
| 31 | $26,142.38 | $802.05 | $0.00 | $147.81 | $27,092.24 |
| 32 | $27,092.24 | $802.05 | $0.00 | $153.18 | $28,047.47 |
| 33 | $28,047.47 | $802.05 | $0.00 | $158.58 | $29,008.10 |
| 34 | $29,008.10 | $802.05 | $0.00 | $164.02 | $29,974.17 |
| 35 | $29,974.17 | $802.05 | $0.00 | $169.48 | $30,945.70 |
| 36 | $30,945.70 | $802.05 | $0.00 | $174.97 | $31,922.72 |
| 37 | $31,922.72 | $802.05 | $0.00 | $180.50 | $32,905.27 |
| 38 | $32,905.27 | $802.05 | $0.00 | $186.05 | $33,893.37 |
| 39 | $33,893.37 | $802.05 | $0.00 | $191.64 | $34,887.06 |
| 40 | $34,887.06 | $802.05 | $0.00 | $197.26 | $35,886.37 |
| 41 | $35,886.37 | $802.05 | $0.00 | $202.91 | $36,891.33 |
| 42 | $36,891.33 | $802.05 | $0.00 | $208.59 | $37,901.97 |
| 43 | $37,901.97 | $802.05 | $0.00 | $214.30 | $38,918.32 |
| 44 | $38,918.32 | $802.05 | $0.00 | $220.05 | $39,940.42 |
| 45 | $39,940.42 | $802.05 | $0.00 | $225.83 | $40,968.30 |
| 46 | $40,968.30 | $802.05 | $0.00 | $231.64 | $42,001.99 |
| 47 | $42,001.99 | $802.05 | $0.00 | $237.49 | $43,041.53 |
| 48 | $43,041.53 | $802.05 | $0.00 | $243.36 | $44,086.94 |
| 49 | $44,086.94 | $802.05 | $0.00 | $249.27 | $45,138.26 |
| 50 | $45,138.26 | $802.05 | $0.00 | $255.22 | $46,195.53 |
| 51 | $46,195.53 | $802.05 | $0.00 | $261.20 | $47,258.78 |
| 52 | $47,258.78 | $802.05 | $0.00 | $267.21 | $48,328.04 |
| 53 | $48,328.04 | $802.05 | $0.00 | $273.25 | $49,403.34 |
| 54 | $49,403.34 | $802.05 | $0.00 | $279.33 | $50,484.72 |
| 55 | $50,484.72 | $802.05 | $0.00 | $285.45 | $51,572.22 |
| 56 | $51,572.22 | $802.05 | $0.00 | $291.60 | $52,665.87 |
| 57 | $52,665.87 | $802.05 | $0.00 | $297.78 | $53,765.70 |
| 58 | $53,765.70 | $802.05 | $0.00 | $304.00 | $54,871.75 |
| 59 | $54,871.75 | $802.05 | $0.00 | $310.25 | $55,984.05 |
| 60 | $55,984.05 | $802.05 | $0.00 | $316.54 | $57,102.64 |
| 61 | $57,102.64 | $802.05 | $0.00 | $322.87 | $58,227.56 |
| 62 | $58,227.56 | $802.05 | $0.00 | $329.23 | $59,358.84 |
| 63 | $59,358.84 | $802.05 | $0.00 | $335.62 | $60,496.51 |
| 64 | $60,496.51 | $802.05 | $0.00 | $342.06 | $61,640.62 |
| 65 | $61,640.62 | $802.05 | $0.00 | $348.53 | $62,791.20 |
| 66 | $62,791.20 | $802.05 | $0.00 | $355.03 | $63,948.28 |
| 67 | $63,948.28 | $802.05 | $0.00 | $361.57 | $65,111.90 |
| 68 | $65,111.90 | $802.05 | $0.00 | $368.15 | $66,282.10 |
| 69 | $66,282.10 | $802.05 | $0.00 | $374.77 | $67,458.92 |
| 70 | $67,458.92 | $802.05 | $0.00 | $381.42 | $68,642.39 |
| 71 | $68,642.39 | $802.05 | $0.00 | $388.11 | $69,832.55 |
| 72 | $69,832.55 | $802.05 | $0.00 | $394.84 | $71,029.44 |
| 73 | $71,029.44 | $802.05 | $0.00 | $401.61 | $72,233.10 |
| 74 | $72,233.10 | $802.05 | $0.00 | $408.42 | $73,443.57 |
| 75 | $73,443.57 | $802.05 | $0.00 | $415.26 | $74,660.88 |
| 76 | $74,660.88 | $802.05 | $0.00 | $422.14 | $75,885.07 |
| 77 | $75,885.07 | $802.05 | $0.00 | $429.07 | $77,116.19 |
| 78 | $77,116.19 | $802.05 | $0.00 | $436.03 | $78,354.27 |
| 79 | $78,354.27 | $802.05 | $0.00 | $443.03 | $79,599.35 |
| 80 | $79,599.35 | $802.05 | $0.00 | $450.07 | $80,851.47 |
| 81 | $80,851.47 | $802.05 | $0.00 | $457.15 | $82,110.67 |
| 82 | $82,110.67 | $802.05 | $0.00 | $464.27 | $83,376.99 |
| 83 | $83,376.99 | $802.05 | $0.00 | $471.43 | $84,650.47 |
| 84 | $84,650.47 | $802.05 | $0.00 | $478.63 | $85,931.15 |
| 85 | $85,931.15 | $802.05 | $0.00 | $485.87 | $87,219.07 |
| 86 | $87,219.07 | $802.05 | $0.00 | $493.15 | $88,514.27 |
| 87 | $88,514.27 | $802.05 | $0.00 | $500.47 | $89,816.79 |
| 88 | $89,816.79 | $802.05 | $0.00 | $507.84 | $91,126.68 |
| 89 | $91,126.68 | $802.05 | $0.00 | $515.24 | $92,443.97 |
| 90 | $92,443.97 | $802.05 | $0.00 | $522.69 | $93,768.71 |
| 91 | $93,768.71 | $802.05 | $0.00 | $530.18 | $95,100.94 |
| 92 | $95,100.94 | $802.05 | $0.00 | $537.71 | $96,440.70 |
| 93 | $96,440.70 | $802.05 | $0.00 | $545.29 | $97,788.04 |
| 94 | $97,788.04 | $802.05 | $0.00 | $552.91 | $99,143.00 |
| 95 | $99,143.00 | $802.05 | $0.00 | $560.57 | $100,505.62 |
| 96 | $100,505.62 | $802.05 | $0.00 | $568.27 | $101,875.94 |
| 97 | $101,875.94 | $802.05 | $0.00 | $576.02 | $103,254.01 |
| 98 | $103,254.01 | $802.05 | $0.00 | $583.81 | $104,639.87 |
| 99 | $104,639.87 | $802.05 | $0.00 | $591.65 | $106,033.57 |
| 100 | $106,033.57 | $802.05 | $0.00 | $599.53 | $107,435.15 |
| 101 | $107,435.15 | $802.05 | $0.00 | $607.45 | $108,844.65 |
| 102 | $108,844.65 | $802.05 | $0.00 | $615.42 | $110,262.12 |
| 103 | $110,262.12 | $802.05 | $0.00 | $623.44 | $111,687.61 |
| 104 | $111,687.61 | $802.05 | $0.00 | $631.50 | $113,121.16 |
| 105 | $113,121.16 | $802.05 | $0.00 | $639.60 | $114,562.81 |
| 106 | $114,562.81 | $802.05 | $0.00 | $647.75 | $116,012.61 |
| 107 | $116,012.61 | $802.05 | $0.00 | $655.95 | $117,470.61 |
| 108 | $117,470.61 | $802.05 | $0.00 | $664.20 | $118,936.86 |
| 109 | $118,936.86 | $802.05 | $0.00 | $672.49 | $120,411.40 |
| 110 | $120,411.40 | $802.05 | $0.00 | $680.82 | $121,894.27 |
| 111 | $121,894.27 | $802.05 | $0.00 | $689.21 | $123,385.53 |
| 112 | $123,385.53 | $802.05 | $0.00 | $697.64 | $124,885.22 |
| 113 | $124,885.22 | $802.05 | $0.00 | $706.12 | $126,393.39 |
| 114 | $126,393.39 | $802.05 | $0.00 | $714.65 | $127,910.09 |
| 115 | $127,910.09 | $802.05 | $0.00 | $723.22 | $129,435.36 |
| 116 | $129,435.36 | $802.05 | $0.00 | $731.85 | $130,969.26 |
| 117 | $130,969.26 | $802.05 | $0.00 | $740.52 | $132,511.83 |
| 118 | $132,511.83 | $802.05 | $0.00 | $749.24 | $134,063.12 |
| 119 | $134,063.12 | $802.05 | $0.00 | $758.01 | $135,623.18 |
| 120 | $135,623.18 | $802.05 | $0.00 | $766.83 | $137,192.06 |
| 121 | $137,192.06 | $802.05 | $0.00 | $775.70 | $138,769.81 |
| 122 | $138,769.81 | $802.05 | $0.00 | $784.62 | $140,356.48 |
| 123 | $140,356.48 | $802.05 | $0.00 | $793.60 | $141,952.13 |
| 124 | $141,952.13 | $802.05 | $0.00 | $802.62 | $143,556.80 |
| 125 | $143,556.80 | $802.05 | $0.00 | $811.69 | $145,170.54 |
| 126 | $145,170.54 | $802.05 | $0.00 | $820.82 | $146,793.41 |
| 127 | $146,793.41 | $802.05 | $0.00 | $829.99 | $148,425.45 |
| 128 | $148,425.45 | $802.05 | $0.00 | $839.22 | $150,066.72 |
| 129 | $150,066.72 | $802.05 | $0.00 | $848.50 | $151,717.27 |
| 130 | $151,717.27 | $802.05 | $0.00 | $857.83 | $153,377.15 |
| 131 | $153,377.15 | $802.05 | $0.00 | $867.22 | $155,046.42 |
| 132 | $155,046.42 | $802.05 | $0.00 | $876.66 | $156,725.13 |
| 133 | $156,725.13 | $802.05 | $0.00 | $886.15 | $158,413.33 |
| 134 | $158,413.33 | $802.05 | $0.00 | $895.69 | $160,111.07 |
| 135 | $160,111.07 | $802.05 | $0.00 | $905.29 | $161,818.41 |
| 136 | $161,818.41 | $802.05 | $0.00 | $914.94 | $163,535.40 |
| 137 | $163,535.40 | $802.05 | $0.00 | $924.65 | $165,262.10 |
| 138 | $165,262.10 | $802.05 | $0.00 | $934.42 | $166,998.57 |
| 139 | $166,998.57 | $802.05 | $0.00 | $944.23 | $168,744.85 |
| 140 | $168,744.85 | $802.05 | $0.00 | $954.11 | $170,501.01 |
| 141 | $170,501.01 | $802.05 | $0.00 | $964.04 | $172,267.10 |
| 142 | $172,267.10 | $802.05 | $0.00 | $974.02 | $174,043.17 |
| 143 | $174,043.17 | $802.05 | $0.00 | $984.07 | $175,829.29 |
| 144 | $175,829.29 | $802.05 | $0.00 | $994.16 | $177,625.50 |
| 145 | $177,625.50 | $802.05 | $0.00 | $1,004.32 | $179,431.87 |
| 146 | $179,431.87 | $802.05 | $0.00 | $1,014.53 | $181,248.45 |
| 147 | $181,248.45 | $802.05 | $0.00 | $1,024.81 | $183,075.31 |
| 148 | $183,075.31 | $802.05 | $0.00 | $1,035.13 | $184,912.49 |
| 149 | $184,912.49 | $802.05 | $0.00 | $1,045.52 | $186,760.06 |
| 150 | $186,760.06 | $802.05 | $0.00 | $1,055.97 | $188,618.08 |
| 151 | $188,618.08 | $802.05 | $0.00 | $1,066.47 | $190,486.60 |
| 152 | $190,486.60 | $802.05 | $0.00 | $1,077.04 | $192,365.69 |
| 153 | $192,365.69 | $802.05 | $0.00 | $1,087.66 | $194,255.40 |
| 154 | $194,255.40 | $802.05 | $0.00 | $1,098.35 | $196,155.80 |
| 155 | $196,155.80 | $802.05 | $0.00 | $1,109.09 | $198,066.94 |
| 156 | $198,066.94 | $802.05 | $0.00 | $1,119.90 | $199,988.89 |
| 157 | $199,988.89 | $802.05 | $0.00 | $1,130.77 | $201,921.71 |
| 158 | $201,921.71 | $802.05 | $0.00 | $1,141.69 | $203,865.45 |
| 159 | $203,865.45 | $802.05 | $0.00 | $1,152.68 | $205,820.18 |
| 160 | $205,820.18 | $802.05 | $0.00 | $1,163.74 | $207,785.97 |
| 161 | $207,785.97 | $802.05 | $0.00 | $1,174.85 | $209,762.87 |
| 162 | $209,762.87 | $802.05 | $0.00 | $1,186.03 | $211,750.95 |
| 163 | $211,750.95 | $802.05 | $0.00 | $1,197.27 | $213,750.27 |
| 164 | $213,750.27 | $802.05 | $0.00 | $1,208.58 | $215,760.90 |
| 165 | $215,760.90 | $802.05 | $0.00 | $1,219.94 | $217,782.89 |
| 166 | $217,782.89 | $802.05 | $0.00 | $1,231.38 | $219,816.32 |
| 167 | $219,816.32 | $802.05 | $0.00 | $1,242.87 | $221,861.24 |
| 168 | $221,861.24 | $802.05 | $0.00 | $1,254.44 | $223,917.73 |
| 169 | $223,917.73 | $802.05 | $0.00 | $1,266.06 | $225,985.84 |
| 170 | $225,985.84 | $802.05 | $0.00 | $1,277.76 | $228,065.65 |
| 171 | $228,065.65 | $802.05 | $0.00 | $1,289.52 | $230,157.22 |
| 172 | $230,157.22 | $802.05 | $0.00 | $1,301.34 | $232,260.61 |
| 173 | $232,260.61 | $802.05 | $0.00 | $1,313.24 | $234,375.90 |
| 174 | $234,375.90 | $802.05 | $0.00 | $1,325.20 | $236,503.15 |
| 175 | $236,503.15 | $802.05 | $0.00 | $1,337.22 | $238,642.42 |
| 176 | $238,642.42 | $802.05 | $0.00 | $1,349.32 | $240,793.79 |
| 177 | $240,793.79 | $802.05 | $0.00 | $1,361.48 | $242,957.32 |
| 178 | $242,957.32 | $802.05 | $0.00 | $1,373.72 | $245,133.09 |
| 179 | $245,133.09 | $802.05 | $0.00 | $1,386.02 | $247,321.16 |
| 180 | $247,321.16 | $802.05 | $0.00 | $1,398.39 | $249,521.60 |
| 181 | $249,521.60 | $802.05 | $0.00 | $1,410.83 | $251,734.48 |
| 182 | $251,734.48 | $802.05 | $0.00 | $1,423.34 | $253,959.87 |
| 183 | $253,959.87 | $802.05 | $0.00 | $1,435.93 | $256,197.85 |
| 184 | $256,197.85 | $802.05 | $0.00 | $1,448.58 | $258,448.48 |
| 185 | $258,448.48 | $802.05 | $0.00 | $1,461.31 | $260,711.84 |
| 186 | $260,711.84 | $802.05 | $0.00 | $1,474.10 | $262,987.99 |
| 187 | $262,987.99 | $802.05 | $0.00 | $1,486.97 | $265,277.01 |
| 188 | $265,277.01 | $802.05 | $0.00 | $1,499.91 | $267,578.97 |
| 189 | $267,578.97 | $802.05 | $0.00 | $1,512.93 | $269,893.95 |
| 190 | $269,893.95 | $802.05 | $0.00 | $1,526.02 | $272,222.02 |
| 191 | $272,222.02 | $802.05 | $0.00 | $1,539.18 | $274,563.25 |
| 192 | $274,563.25 | $802.05 | $0.00 | $1,552.42 | $276,917.72 |
| 193 | $276,917.72 | $802.05 | $0.00 | $1,565.73 | $279,285.50 |
| 194 | $279,285.50 | $802.05 | $0.00 | $1,579.12 | $281,666.67 |
| 195 | $281,666.67 | $802.05 | $0.00 | $1,592.58 | $284,061.30 |
| 196 | $284,061.30 | $802.05 | $0.00 | $1,606.12 | $286,469.47 |
| 197 | $286,469.47 | $802.05 | $0.00 | $1,619.74 | $288,891.26 |
| 198 | $288,891.26 | $802.05 | $0.00 | $1,633.43 | $291,326.74 |
| 199 | $291,326.74 | $802.05 | $0.00 | $1,647.20 | $293,775.99 |
| 200 | $293,775.99 | $802.05 | $0.00 | $1,661.05 | $296,239.09 |
| 201 | $296,239.09 | $802.05 | $0.00 | $1,674.98 | $298,716.12 |
| 202 | $298,716.12 | $802.05 | $0.00 | $1,688.98 | $301,207.15 |
| 203 | $301,207.15 | $802.05 | $0.00 | $1,703.07 | $303,712.27 |
| 204 | $303,712.27 | $802.05 | $0.00 | $1,717.23 | $306,231.55 |
| 205 | $306,231.55 | $802.05 | $0.00 | $1,731.48 | $308,765.08 |
| 206 | $308,765.08 | $802.05 | $0.00 | $1,745.80 | $311,312.93 |
| 207 | $311,312.93 | $802.05 | $0.00 | $1,760.21 | $313,875.19 |
| 208 | $313,875.19 | $802.05 | $0.00 | $1,774.70 | $316,451.94 |
| 209 | $316,451.94 | $802.05 | $0.00 | $1,789.27 | $319,043.26 |
| 210 | $319,043.26 | $802.05 | $0.00 | $1,803.92 | $321,649.23 |
| 211 | $321,649.23 | $802.05 | $0.00 | $1,818.65 | $324,269.93 |
| 212 | $324,269.93 | $802.05 | $0.00 | $1,833.47 | $326,905.45 |
| 213 | $326,905.45 | $802.05 | $0.00 | $1,848.37 | $329,555.87 |
| 214 | $329,555.87 | $802.05 | $0.00 | $1,863.36 | $332,221.28 |
| 215 | $332,221.28 | $802.05 | $0.00 | $1,878.43 | $334,901.76 |
| 216 | $334,901.76 | $802.05 | $0.00 | $1,893.58 | $337,597.39 |
| 217 | $337,597.39 | $802.05 | $94,031.43 | $1,908.82 | $246,276.83 |
| 218 | $246,276.83 | $802.05 | $0.00 | $1,392.49 | $248,471.37 |
| 219 | $248,471.37 | $802.05 | $0.00 | $1,404.89 | $250,678.31 |
| 220 | $250,678.31 | $802.05 | $0.00 | $1,417.37 | $252,897.73 |
| 221 | $252,897.73 | $802.05 | $0.00 | $1,429.92 | $255,129.70 |
| 222 | $255,129.70 | $802.05 | $0.00 | $1,442.54 | $257,374.29 |
| 223 | $257,374.29 | $802.05 | $0.00 | $1,455.23 | $259,631.57 |
| 224 | $259,631.57 | $802.05 | $0.00 | $1,467.99 | $261,901.61 |
| 225 | $261,901.61 | $802.05 | $0.00 | $1,480.83 | $264,184.49 |
| 226 | $264,184.49 | $802.05 | $0.00 | $1,493.74 | $266,480.28 |
| 227 | $266,480.28 | $802.05 | $0.00 | $1,506.72 | $268,789.05 |
| 228 | $268,789.05 | $802.05 | $0.00 | $1,519.77 | $271,110.87 |
| 229 | $271,110.87 | $802.05 | $98,733.00 | $1,532.90 | $174,712.82 |
| 230 | $174,712.82 | $802.05 | $0.00 | $987.85 | $176,502.72 |
| 231 | $176,502.72 | $802.05 | $0.00 | $997.97 | $178,302.74 |
| 232 | $178,302.74 | $802.05 | $0.00 | $1,008.15 | $180,112.94 |
| 233 | $180,112.94 | $802.05 | $0.00 | $1,018.38 | $181,933.37 |
| 234 | $181,933.37 | $802.05 | $0.00 | $1,028.68 | $183,764.10 |
| 235 | $183,764.10 | $802.05 | $0.00 | $1,039.03 | $185,605.18 |
| 236 | $185,605.18 | $802.05 | $0.00 | $1,049.44 | $187,456.67 |
| 237 | $187,456.67 | $802.05 | $0.00 | $1,059.91 | $189,318.63 |
| 238 | $189,318.63 | $802.05 | $0.00 | $1,070.44 | $191,191.12 |
| 239 | $191,191.12 | $802.05 | $0.00 | $1,081.02 | $193,074.19 |
| 240 | $193,074.19 | $802.05 | $0.00 | $1,091.67 | $194,967.91 |
| 241 | $194,967.91 | $802.05 | $103,669.65 | $1,102.38 | $93,202.69 |
| 242 | $93,202.69 | $802.05 | $0.00 | $526.98 | $94,531.72 |
| 243 | $94,531.72 | $802.05 | $0.00 | $534.50 | $95,868.27 |
| 244 | $95,868.27 | $802.05 | $0.00 | $542.05 | $97,212.37 |
| 245 | $97,212.37 | $802.05 | $0.00 | $549.65 | $98,564.07 |
| 246 | $98,564.07 | $802.05 | $0.00 | $557.30 | $99,923.42 |
| 247 | $99,923.42 | $802.05 | $0.00 | $564.98 | $101,290.45 |
| 248 | $101,290.45 | $802.05 | $0.00 | $572.71 | $102,665.21 |
| 249 | $102,665.21 | $802.05 | $0.00 | $580.48 | $104,047.74 |
| 250 | $104,047.74 | $802.05 | $0.00 | $588.30 | $105,438.09 |
| 251 | $105,438.09 | $802.05 | $0.00 | $596.16 | $106,836.30 |
| 252 | $106,836.30 | $802.05 | $0.00 | $604.07 | $108,242.42 |
| 253 | $108,242.42 | $0.00 | $108,853.13 | $612.02 | $1.31 |