How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $102,844 |
| Monthly savings required | $814 |
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 $411,376.05 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $814.09 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 | $39,659.00 |
| 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 | $814.09 | $0.00 | $0.00 | $814.09 |
| 2 | $814.09 | $814.09 | $0.00 | $4.60 | $1,632.78 |
| 3 | $1,632.78 | $814.09 | $0.00 | $9.23 | $2,456.10 |
| 4 | $2,456.10 | $814.09 | $0.00 | $13.89 | $3,284.08 |
| 5 | $3,284.08 | $814.09 | $0.00 | $18.57 | $4,116.74 |
| 6 | $4,116.74 | $814.09 | $0.00 | $23.28 | $4,954.11 |
| 7 | $4,954.11 | $814.09 | $0.00 | $28.01 | $5,796.21 |
| 8 | $5,796.21 | $814.09 | $0.00 | $32.77 | $6,643.07 |
| 9 | $6,643.07 | $814.09 | $0.00 | $37.56 | $7,494.72 |
| 10 | $7,494.72 | $814.09 | $0.00 | $42.38 | $8,351.19 |
| 11 | $8,351.19 | $814.09 | $0.00 | $47.22 | $9,212.50 |
| 12 | $9,212.50 | $814.09 | $0.00 | $52.09 | $10,078.68 |
| 13 | $10,078.68 | $814.09 | $0.00 | $56.99 | $10,949.76 |
| 14 | $10,949.76 | $814.09 | $0.00 | $61.91 | $11,825.76 |
| 15 | $11,825.76 | $814.09 | $0.00 | $66.86 | $12,706.71 |
| 16 | $12,706.71 | $814.09 | $0.00 | $71.85 | $13,592.65 |
| 17 | $13,592.65 | $814.09 | $0.00 | $76.85 | $14,483.59 |
| 18 | $14,483.59 | $814.09 | $0.00 | $81.89 | $15,379.57 |
| 19 | $15,379.57 | $814.09 | $0.00 | $86.96 | $16,280.62 |
| 20 | $16,280.62 | $814.09 | $0.00 | $92.05 | $17,186.76 |
| 21 | $17,186.76 | $814.09 | $0.00 | $97.18 | $18,098.03 |
| 22 | $18,098.03 | $814.09 | $0.00 | $102.33 | $19,014.45 |
| 23 | $19,014.45 | $814.09 | $0.00 | $107.51 | $19,936.05 |
| 24 | $19,936.05 | $814.09 | $0.00 | $112.72 | $20,862.86 |
| 25 | $20,862.86 | $814.09 | $0.00 | $117.96 | $21,794.91 |
| 26 | $21,794.91 | $814.09 | $0.00 | $123.23 | $22,732.23 |
| 27 | $22,732.23 | $814.09 | $0.00 | $128.53 | $23,674.85 |
| 28 | $23,674.85 | $814.09 | $0.00 | $133.86 | $24,622.80 |
| 29 | $24,622.80 | $814.09 | $0.00 | $139.22 | $25,576.11 |
| 30 | $25,576.11 | $814.09 | $0.00 | $144.61 | $26,534.81 |
| 31 | $26,534.81 | $814.09 | $0.00 | $150.03 | $27,498.93 |
| 32 | $27,498.93 | $814.09 | $0.00 | $155.48 | $28,468.50 |
| 33 | $28,468.50 | $814.09 | $0.00 | $160.97 | $29,443.56 |
| 34 | $29,443.56 | $814.09 | $0.00 | $166.48 | $30,424.13 |
| 35 | $30,424.13 | $814.09 | $0.00 | $172.02 | $31,410.24 |
| 36 | $31,410.24 | $814.09 | $0.00 | $177.60 | $32,401.93 |
| 37 | $32,401.93 | $814.09 | $0.00 | $183.21 | $33,399.23 |
| 38 | $33,399.23 | $814.09 | $0.00 | $188.84 | $34,402.16 |
| 39 | $34,402.16 | $814.09 | $0.00 | $194.51 | $35,410.76 |
| 40 | $35,410.76 | $814.09 | $0.00 | $200.22 | $36,425.07 |
| 41 | $36,425.07 | $814.09 | $0.00 | $205.95 | $37,445.11 |
| 42 | $37,445.11 | $814.09 | $0.00 | $211.72 | $38,470.92 |
| 43 | $38,470.92 | $814.09 | $0.00 | $217.52 | $39,502.53 |
| 44 | $39,502.53 | $814.09 | $0.00 | $223.35 | $40,539.97 |
| 45 | $40,539.97 | $814.09 | $0.00 | $229.22 | $41,583.28 |
| 46 | $41,583.28 | $814.09 | $0.00 | $235.12 | $42,632.49 |
| 47 | $42,632.49 | $814.09 | $0.00 | $241.05 | $43,687.63 |
| 48 | $43,687.63 | $814.09 | $0.00 | $247.02 | $44,748.74 |
| 49 | $44,748.74 | $814.09 | $0.00 | $253.02 | $45,815.85 |
| 50 | $45,815.85 | $814.09 | $0.00 | $259.05 | $46,888.99 |
| 51 | $46,888.99 | $814.09 | $0.00 | $265.12 | $47,968.20 |
| 52 | $47,968.20 | $814.09 | $0.00 | $271.22 | $49,053.51 |
| 53 | $49,053.51 | $814.09 | $0.00 | $277.36 | $50,144.96 |
| 54 | $50,144.96 | $814.09 | $0.00 | $283.53 | $51,242.58 |
| 55 | $51,242.58 | $814.09 | $0.00 | $289.73 | $52,346.40 |
| 56 | $52,346.40 | $814.09 | $0.00 | $295.97 | $53,456.46 |
| 57 | $53,456.46 | $814.09 | $0.00 | $302.25 | $54,572.80 |
| 58 | $54,572.80 | $814.09 | $0.00 | $308.56 | $55,695.45 |
| 59 | $55,695.45 | $814.09 | $0.00 | $314.91 | $56,824.45 |
| 60 | $56,824.45 | $814.09 | $0.00 | $321.29 | $57,959.83 |
| 61 | $57,959.83 | $814.09 | $0.00 | $327.71 | $59,101.63 |
| 62 | $59,101.63 | $814.09 | $0.00 | $334.17 | $60,249.89 |
| 63 | $60,249.89 | $814.09 | $0.00 | $340.66 | $61,404.64 |
| 64 | $61,404.64 | $814.09 | $0.00 | $347.19 | $62,565.92 |
| 65 | $62,565.92 | $814.09 | $0.00 | $353.76 | $63,733.77 |
| 66 | $63,733.77 | $814.09 | $0.00 | $360.36 | $64,908.22 |
| 67 | $64,908.22 | $814.09 | $0.00 | $367.00 | $66,089.31 |
| 68 | $66,089.31 | $814.09 | $0.00 | $373.68 | $67,277.08 |
| 69 | $67,277.08 | $814.09 | $0.00 | $380.39 | $68,471.56 |
| 70 | $68,471.56 | $814.09 | $0.00 | $387.15 | $69,672.80 |
| 71 | $69,672.80 | $814.09 | $0.00 | $393.94 | $70,880.83 |
| 72 | $70,880.83 | $814.09 | $0.00 | $400.77 | $72,095.69 |
| 73 | $72,095.69 | $814.09 | $0.00 | $407.64 | $73,317.42 |
| 74 | $73,317.42 | $814.09 | $0.00 | $414.55 | $74,546.06 |
| 75 | $74,546.06 | $814.09 | $0.00 | $421.49 | $75,781.64 |
| 76 | $75,781.64 | $814.09 | $0.00 | $428.48 | $77,024.21 |
| 77 | $77,024.21 | $814.09 | $0.00 | $435.51 | $78,273.81 |
| 78 | $78,273.81 | $814.09 | $0.00 | $442.57 | $79,530.47 |
| 79 | $79,530.47 | $814.09 | $0.00 | $449.68 | $80,794.24 |
| 80 | $80,794.24 | $814.09 | $0.00 | $456.82 | $82,065.15 |
| 81 | $82,065.15 | $814.09 | $0.00 | $464.01 | $83,343.25 |
| 82 | $83,343.25 | $814.09 | $0.00 | $471.23 | $84,628.57 |
| 83 | $84,628.57 | $814.09 | $0.00 | $478.50 | $85,921.16 |
| 84 | $85,921.16 | $814.09 | $0.00 | $485.81 | $87,221.06 |
| 85 | $87,221.06 | $814.09 | $0.00 | $493.16 | $88,528.31 |
| 86 | $88,528.31 | $814.09 | $0.00 | $500.55 | $89,842.95 |
| 87 | $89,842.95 | $814.09 | $0.00 | $507.99 | $91,165.03 |
| 88 | $91,165.03 | $814.09 | $0.00 | $515.46 | $92,494.58 |
| 89 | $92,494.58 | $814.09 | $0.00 | $522.98 | $93,831.65 |
| 90 | $93,831.65 | $814.09 | $0.00 | $530.54 | $95,176.28 |
| 91 | $95,176.28 | $814.09 | $0.00 | $538.14 | $96,528.51 |
| 92 | $96,528.51 | $814.09 | $0.00 | $545.79 | $97,888.39 |
| 93 | $97,888.39 | $814.09 | $0.00 | $553.48 | $99,255.96 |
| 94 | $99,255.96 | $814.09 | $0.00 | $561.21 | $100,631.26 |
| 95 | $100,631.26 | $814.09 | $0.00 | $568.98 | $102,014.33 |
| 96 | $102,014.33 | $814.09 | $0.00 | $576.80 | $103,405.22 |
| 97 | $103,405.22 | $814.09 | $0.00 | $584.67 | $104,803.98 |
| 98 | $104,803.98 | $814.09 | $0.00 | $592.58 | $106,210.65 |
| 99 | $106,210.65 | $814.09 | $0.00 | $600.53 | $107,625.27 |
| 100 | $107,625.27 | $814.09 | $0.00 | $608.53 | $109,047.89 |
| 101 | $109,047.89 | $814.09 | $0.00 | $616.57 | $110,478.55 |
| 102 | $110,478.55 | $814.09 | $0.00 | $624.66 | $111,917.30 |
| 103 | $111,917.30 | $814.09 | $0.00 | $632.80 | $113,364.19 |
| 104 | $113,364.19 | $814.09 | $0.00 | $640.98 | $114,819.26 |
| 105 | $114,819.26 | $814.09 | $0.00 | $649.20 | $116,282.55 |
| 106 | $116,282.55 | $814.09 | $0.00 | $657.48 | $117,754.12 |
| 107 | $117,754.12 | $814.09 | $0.00 | $665.80 | $119,234.01 |
| 108 | $119,234.01 | $814.09 | $0.00 | $674.17 | $120,722.27 |
| 109 | $120,722.27 | $814.09 | $0.00 | $682.58 | $122,218.94 |
| 110 | $122,218.94 | $814.09 | $0.00 | $691.04 | $123,724.07 |
| 111 | $123,724.07 | $814.09 | $0.00 | $699.55 | $125,237.71 |
| 112 | $125,237.71 | $814.09 | $0.00 | $708.11 | $126,759.91 |
| 113 | $126,759.91 | $814.09 | $0.00 | $716.72 | $128,290.72 |
| 114 | $128,290.72 | $814.09 | $0.00 | $725.37 | $129,830.18 |
| 115 | $129,830.18 | $814.09 | $0.00 | $734.08 | $131,378.35 |
| 116 | $131,378.35 | $814.09 | $0.00 | $742.83 | $132,935.27 |
| 117 | $132,935.27 | $814.09 | $0.00 | $751.64 | $134,501.00 |
| 118 | $134,501.00 | $814.09 | $0.00 | $760.49 | $136,075.58 |
| 119 | $136,075.58 | $814.09 | $0.00 | $769.39 | $137,659.06 |
| 120 | $137,659.06 | $814.09 | $0.00 | $778.34 | $139,251.49 |
| 121 | $139,251.49 | $814.09 | $0.00 | $787.35 | $140,852.93 |
| 122 | $140,852.93 | $814.09 | $0.00 | $796.40 | $142,463.42 |
| 123 | $142,463.42 | $814.09 | $0.00 | $805.51 | $144,083.02 |
| 124 | $144,083.02 | $814.09 | $0.00 | $814.67 | $145,711.78 |
| 125 | $145,711.78 | $814.09 | $0.00 | $823.88 | $147,349.75 |
| 126 | $147,349.75 | $814.09 | $0.00 | $833.14 | $148,996.98 |
| 127 | $148,996.98 | $814.09 | $0.00 | $842.45 | $150,653.52 |
| 128 | $150,653.52 | $814.09 | $0.00 | $851.82 | $152,319.43 |
| 129 | $152,319.43 | $814.09 | $0.00 | $861.24 | $153,994.76 |
| 130 | $153,994.76 | $814.09 | $0.00 | $870.71 | $155,679.56 |
| 131 | $155,679.56 | $814.09 | $0.00 | $880.23 | $157,373.88 |
| 132 | $157,373.88 | $814.09 | $0.00 | $889.81 | $159,077.78 |
| 133 | $159,077.78 | $814.09 | $0.00 | $899.45 | $160,791.32 |
| 134 | $160,791.32 | $814.09 | $0.00 | $909.14 | $162,514.55 |
| 135 | $162,514.55 | $814.09 | $0.00 | $918.88 | $164,247.52 |
| 136 | $164,247.52 | $814.09 | $0.00 | $928.68 | $165,990.29 |
| 137 | $165,990.29 | $814.09 | $0.00 | $938.53 | $167,742.91 |
| 138 | $167,742.91 | $814.09 | $0.00 | $948.44 | $169,505.44 |
| 139 | $169,505.44 | $814.09 | $0.00 | $958.41 | $171,277.94 |
| 140 | $171,277.94 | $814.09 | $0.00 | $968.43 | $173,060.46 |
| 141 | $173,060.46 | $814.09 | $0.00 | $978.51 | $174,853.06 |
| 142 | $174,853.06 | $814.09 | $0.00 | $988.64 | $176,655.79 |
| 143 | $176,655.79 | $814.09 | $0.00 | $998.84 | $178,468.72 |
| 144 | $178,468.72 | $814.09 | $0.00 | $1,009.09 | $180,291.90 |
| 145 | $180,291.90 | $814.09 | $0.00 | $1,019.40 | $182,125.39 |
| 146 | $182,125.39 | $814.09 | $0.00 | $1,029.76 | $183,969.24 |
| 147 | $183,969.24 | $814.09 | $0.00 | $1,040.19 | $185,823.52 |
| 148 | $185,823.52 | $814.09 | $0.00 | $1,050.67 | $187,688.28 |
| 149 | $187,688.28 | $814.09 | $0.00 | $1,061.22 | $189,563.59 |
| 150 | $189,563.59 | $814.09 | $0.00 | $1,071.82 | $191,449.50 |
| 151 | $191,449.50 | $814.09 | $0.00 | $1,082.48 | $193,346.07 |
| 152 | $193,346.07 | $814.09 | $0.00 | $1,093.21 | $195,253.37 |
| 153 | $195,253.37 | $814.09 | $0.00 | $1,103.99 | $197,171.45 |
| 154 | $197,171.45 | $814.09 | $0.00 | $1,114.84 | $199,100.38 |
| 155 | $199,100.38 | $814.09 | $0.00 | $1,125.74 | $201,040.21 |
| 156 | $201,040.21 | $814.09 | $0.00 | $1,136.71 | $202,991.01 |
| 157 | $202,991.01 | $814.09 | $0.00 | $1,147.74 | $204,952.84 |
| 158 | $204,952.84 | $814.09 | $0.00 | $1,158.83 | $206,925.76 |
| 159 | $206,925.76 | $814.09 | $0.00 | $1,169.99 | $208,909.84 |
| 160 | $208,909.84 | $814.09 | $0.00 | $1,181.21 | $210,905.14 |
| 161 | $210,905.14 | $814.09 | $0.00 | $1,192.49 | $212,911.72 |
| 162 | $212,911.72 | $814.09 | $0.00 | $1,203.83 | $214,929.64 |
| 163 | $214,929.64 | $814.09 | $0.00 | $1,215.24 | $216,958.97 |
| 164 | $216,958.97 | $814.09 | $0.00 | $1,226.72 | $218,999.78 |
| 165 | $218,999.78 | $814.09 | $0.00 | $1,238.26 | $221,052.13 |
| 166 | $221,052.13 | $814.09 | $0.00 | $1,249.86 | $223,116.08 |
| 167 | $223,116.08 | $814.09 | $0.00 | $1,261.53 | $225,191.70 |
| 168 | $225,191.70 | $814.09 | $0.00 | $1,273.27 | $227,279.06 |
| 169 | $227,279.06 | $814.09 | $0.00 | $1,285.07 | $229,378.22 |
| 170 | $229,378.22 | $814.09 | $0.00 | $1,296.94 | $231,489.25 |
| 171 | $231,489.25 | $814.09 | $0.00 | $1,308.87 | $233,612.21 |
| 172 | $233,612.21 | $814.09 | $0.00 | $1,320.88 | $235,747.18 |
| 173 | $235,747.18 | $814.09 | $0.00 | $1,332.95 | $237,894.22 |
| 174 | $237,894.22 | $814.09 | $0.00 | $1,345.09 | $240,053.40 |
| 175 | $240,053.40 | $814.09 | $0.00 | $1,357.30 | $242,224.79 |
| 176 | $242,224.79 | $814.09 | $0.00 | $1,369.57 | $244,408.45 |
| 177 | $244,408.45 | $814.09 | $0.00 | $1,381.92 | $246,604.46 |
| 178 | $246,604.46 | $814.09 | $0.00 | $1,394.34 | $248,812.89 |
| 179 | $248,812.89 | $814.09 | $0.00 | $1,406.82 | $251,033.80 |
| 180 | $251,033.80 | $814.09 | $0.00 | $1,419.38 | $253,267.27 |
| 181 | $253,267.27 | $814.09 | $0.00 | $1,432.01 | $255,513.37 |
| 182 | $255,513.37 | $814.09 | $0.00 | $1,444.71 | $257,772.17 |
| 183 | $257,772.17 | $814.09 | $0.00 | $1,457.48 | $260,043.74 |
| 184 | $260,043.74 | $814.09 | $0.00 | $1,470.33 | $262,328.16 |
| 185 | $262,328.16 | $814.09 | $0.00 | $1,483.24 | $264,625.49 |
| 186 | $264,625.49 | $814.09 | $0.00 | $1,496.23 | $266,935.81 |
| 187 | $266,935.81 | $814.09 | $0.00 | $1,509.29 | $269,259.19 |
| 188 | $269,259.19 | $814.09 | $0.00 | $1,522.43 | $271,595.71 |
| 189 | $271,595.71 | $814.09 | $0.00 | $1,535.64 | $273,945.44 |
| 190 | $273,945.44 | $814.09 | $0.00 | $1,548.93 | $276,308.46 |
| 191 | $276,308.46 | $814.09 | $0.00 | $1,562.29 | $278,684.84 |
| 192 | $278,684.84 | $814.09 | $0.00 | $1,575.72 | $281,074.65 |
| 193 | $281,074.65 | $814.09 | $0.00 | $1,589.24 | $283,477.98 |
| 194 | $283,477.98 | $814.09 | $0.00 | $1,602.83 | $285,894.90 |
| 195 | $285,894.90 | $814.09 | $0.00 | $1,616.49 | $288,325.48 |
| 196 | $288,325.48 | $814.09 | $0.00 | $1,630.23 | $290,769.80 |
| 197 | $290,769.80 | $814.09 | $0.00 | $1,644.05 | $293,227.94 |
| 198 | $293,227.94 | $814.09 | $0.00 | $1,657.95 | $295,699.98 |
| 199 | $295,699.98 | $814.09 | $0.00 | $1,671.93 | $298,186.00 |
| 200 | $298,186.00 | $814.09 | $0.00 | $1,685.99 | $300,686.08 |
| 201 | $300,686.08 | $814.09 | $0.00 | $1,700.12 | $303,200.29 |
| 202 | $303,200.29 | $814.09 | $0.00 | $1,714.34 | $305,728.72 |
| 203 | $305,728.72 | $814.09 | $0.00 | $1,728.63 | $308,271.44 |
| 204 | $308,271.44 | $814.09 | $0.00 | $1,743.01 | $310,828.54 |
| 205 | $310,828.54 | $814.09 | $0.00 | $1,757.47 | $313,400.10 |
| 206 | $313,400.10 | $814.09 | $0.00 | $1,772.01 | $315,986.20 |
| 207 | $315,986.20 | $814.09 | $0.00 | $1,786.63 | $318,586.92 |
| 208 | $318,586.92 | $814.09 | $0.00 | $1,801.34 | $321,202.35 |
| 209 | $321,202.35 | $814.09 | $0.00 | $1,816.12 | $323,832.56 |
| 210 | $323,832.56 | $814.09 | $0.00 | $1,831.00 | $326,477.65 |
| 211 | $326,477.65 | $814.09 | $0.00 | $1,845.95 | $329,137.69 |
| 212 | $329,137.69 | $814.09 | $0.00 | $1,860.99 | $331,812.77 |
| 213 | $331,812.77 | $814.09 | $0.00 | $1,876.12 | $334,502.98 |
| 214 | $334,502.98 | $814.09 | $0.00 | $1,891.33 | $337,208.40 |
| 215 | $337,208.40 | $814.09 | $0.00 | $1,906.63 | $339,929.12 |
| 216 | $339,929.12 | $814.09 | $0.00 | $1,922.01 | $342,665.22 |
| 217 | $342,665.22 | $814.09 | $95,444.11 | $1,937.48 | $249,972.68 |
| 218 | $249,972.68 | $814.09 | $0.00 | $1,413.38 | $252,200.15 |
| 219 | $252,200.15 | $814.09 | $0.00 | $1,425.98 | $254,440.22 |
| 220 | $254,440.22 | $814.09 | $0.00 | $1,438.64 | $256,692.95 |
| 221 | $256,692.95 | $814.09 | $0.00 | $1,451.38 | $258,958.42 |
| 222 | $258,958.42 | $814.09 | $0.00 | $1,464.19 | $261,236.70 |
| 223 | $261,236.70 | $814.09 | $0.00 | $1,477.07 | $263,527.86 |
| 224 | $263,527.86 | $814.09 | $0.00 | $1,490.02 | $265,831.97 |
| 225 | $265,831.97 | $814.09 | $0.00 | $1,503.05 | $268,149.11 |
| 226 | $268,149.11 | $814.09 | $0.00 | $1,516.15 | $270,479.35 |
| 227 | $270,479.35 | $814.09 | $0.00 | $1,529.33 | $272,822.77 |
| 228 | $272,822.77 | $814.09 | $0.00 | $1,542.58 | $275,179.44 |
| 229 | $275,179.44 | $814.09 | $100,216.32 | $1,555.90 | $177,333.11 |
| 230 | $177,333.11 | $814.09 | $0.00 | $1,002.67 | $179,149.87 |
| 231 | $179,149.87 | $814.09 | $0.00 | $1,012.94 | $180,976.90 |
| 232 | $180,976.90 | $814.09 | $0.00 | $1,023.27 | $182,814.26 |
| 233 | $182,814.26 | $814.09 | $0.00 | $1,033.66 | $184,662.01 |
| 234 | $184,662.01 | $814.09 | $0.00 | $1,044.11 | $186,520.21 |
| 235 | $186,520.21 | $814.09 | $0.00 | $1,054.61 | $188,388.91 |
| 236 | $188,388.91 | $814.09 | $0.00 | $1,065.18 | $190,268.18 |
| 237 | $190,268.18 | $814.09 | $0.00 | $1,075.80 | $192,158.07 |
| 238 | $192,158.07 | $814.09 | $0.00 | $1,086.49 | $194,058.65 |
| 239 | $194,058.65 | $814.09 | $0.00 | $1,097.24 | $195,969.98 |
| 240 | $195,969.98 | $814.09 | $0.00 | $1,108.04 | $197,892.11 |
| 241 | $197,892.11 | $814.09 | $105,227.13 | $1,118.91 | $94,597.98 |
| 242 | $94,597.98 | $814.09 | $0.00 | $534.87 | $95,946.94 |
| 243 | $95,946.94 | $814.09 | $0.00 | $542.50 | $97,303.53 |
| 244 | $97,303.53 | $814.09 | $0.00 | $550.17 | $98,667.79 |
| 245 | $98,667.79 | $814.09 | $0.00 | $557.88 | $100,039.76 |
| 246 | $100,039.76 | $814.09 | $0.00 | $565.64 | $101,419.49 |
| 247 | $101,419.49 | $814.09 | $0.00 | $573.44 | $102,807.02 |
| 248 | $102,807.02 | $814.09 | $0.00 | $581.29 | $104,202.40 |
| 249 | $104,202.40 | $814.09 | $0.00 | $589.18 | $105,605.67 |
| 250 | $105,605.67 | $814.09 | $0.00 | $597.11 | $107,016.87 |
| 251 | $107,016.87 | $814.09 | $0.00 | $605.09 | $108,436.05 |
| 252 | $108,436.05 | $814.09 | $0.00 | $613.11 | $109,863.25 |
| 253 | $109,863.25 | $0.00 | $110,488.49 | $621.18 | ($4.06) |