How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $89,907 |
| Monthly savings required | $712 |
How much will it cost to send your child to Alaska Pacific University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $359,626.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $711.68 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 | $34,670.00 |
| 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 Alaska Pacific University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $711.68 | $0.00 | $0.00 | $711.68 |
| 2 | $711.68 | $711.68 | $0.00 | $4.02 | $1,427.38 |
| 3 | $1,427.38 | $711.68 | $0.00 | $8.07 | $2,147.13 |
| 4 | $2,147.13 | $711.68 | $0.00 | $12.14 | $2,870.95 |
| 5 | $2,870.95 | $711.68 | $0.00 | $16.23 | $3,598.86 |
| 6 | $3,598.86 | $711.68 | $0.00 | $20.35 | $4,330.89 |
| 7 | $4,330.89 | $711.68 | $0.00 | $24.49 | $5,067.06 |
| 8 | $5,067.06 | $711.68 | $0.00 | $28.65 | $5,807.39 |
| 9 | $5,807.39 | $711.68 | $0.00 | $32.84 | $6,551.91 |
| 10 | $6,551.91 | $711.68 | $0.00 | $37.05 | $7,300.64 |
| 11 | $7,300.64 | $711.68 | $0.00 | $41.28 | $8,053.60 |
| 12 | $8,053.60 | $711.68 | $0.00 | $45.54 | $8,810.82 |
| 13 | $8,810.82 | $711.68 | $0.00 | $49.82 | $9,572.32 |
| 14 | $9,572.32 | $711.68 | $0.00 | $54.12 | $10,338.12 |
| 15 | $10,338.12 | $711.68 | $0.00 | $58.45 | $11,108.25 |
| 16 | $11,108.25 | $711.68 | $0.00 | $62.81 | $11,882.74 |
| 17 | $11,882.74 | $711.68 | $0.00 | $67.19 | $12,661.61 |
| 18 | $12,661.61 | $711.68 | $0.00 | $71.59 | $13,444.88 |
| 19 | $13,444.88 | $711.68 | $0.00 | $76.02 | $14,232.58 |
| 20 | $14,232.58 | $711.68 | $0.00 | $80.47 | $15,024.73 |
| 21 | $15,024.73 | $711.68 | $0.00 | $84.95 | $15,821.36 |
| 22 | $15,821.36 | $711.68 | $0.00 | $89.46 | $16,622.50 |
| 23 | $16,622.50 | $711.68 | $0.00 | $93.99 | $17,428.17 |
| 24 | $17,428.17 | $711.68 | $0.00 | $98.54 | $18,238.39 |
| 25 | $18,238.39 | $711.68 | $0.00 | $103.12 | $19,053.19 |
| 26 | $19,053.19 | $711.68 | $0.00 | $107.73 | $19,872.60 |
| 27 | $19,872.60 | $711.68 | $0.00 | $112.36 | $20,696.64 |
| 28 | $20,696.64 | $711.68 | $0.00 | $117.02 | $21,525.34 |
| 29 | $21,525.34 | $711.68 | $0.00 | $121.71 | $22,358.73 |
| 30 | $22,358.73 | $711.68 | $0.00 | $126.42 | $23,196.83 |
| 31 | $23,196.83 | $711.68 | $0.00 | $131.16 | $24,039.67 |
| 32 | $24,039.67 | $711.68 | $0.00 | $135.92 | $24,887.27 |
| 33 | $24,887.27 | $711.68 | $0.00 | $140.72 | $25,739.67 |
| 34 | $25,739.67 | $711.68 | $0.00 | $145.54 | $26,596.89 |
| 35 | $26,596.89 | $711.68 | $0.00 | $150.38 | $27,458.95 |
| 36 | $27,458.95 | $711.68 | $0.00 | $155.26 | $28,325.89 |
| 37 | $28,325.89 | $711.68 | $0.00 | $160.16 | $29,197.73 |
| 38 | $29,197.73 | $711.68 | $0.00 | $165.09 | $30,074.50 |
| 39 | $30,074.50 | $711.68 | $0.00 | $170.05 | $30,956.23 |
| 40 | $30,956.23 | $711.68 | $0.00 | $175.03 | $31,842.94 |
| 41 | $31,842.94 | $711.68 | $0.00 | $180.04 | $32,734.66 |
| 42 | $32,734.66 | $711.68 | $0.00 | $185.09 | $33,631.43 |
| 43 | $33,631.43 | $711.68 | $0.00 | $190.16 | $34,533.27 |
| 44 | $34,533.27 | $711.68 | $0.00 | $195.26 | $35,440.21 |
| 45 | $35,440.21 | $711.68 | $0.00 | $200.38 | $36,352.27 |
| 46 | $36,352.27 | $711.68 | $0.00 | $205.54 | $37,269.49 |
| 47 | $37,269.49 | $711.68 | $0.00 | $210.73 | $38,191.90 |
| 48 | $38,191.90 | $711.68 | $0.00 | $215.94 | $39,119.52 |
| 49 | $39,119.52 | $711.68 | $0.00 | $221.19 | $40,052.39 |
| 50 | $40,052.39 | $711.68 | $0.00 | $226.46 | $40,990.53 |
| 51 | $40,990.53 | $711.68 | $0.00 | $231.77 | $41,933.98 |
| 52 | $41,933.98 | $711.68 | $0.00 | $237.10 | $42,882.76 |
| 53 | $42,882.76 | $711.68 | $0.00 | $242.47 | $43,836.91 |
| 54 | $43,836.91 | $711.68 | $0.00 | $247.86 | $44,796.45 |
| 55 | $44,796.45 | $711.68 | $0.00 | $253.29 | $45,761.42 |
| 56 | $45,761.42 | $711.68 | $0.00 | $258.74 | $46,731.84 |
| 57 | $46,731.84 | $711.68 | $0.00 | $264.23 | $47,707.75 |
| 58 | $47,707.75 | $711.68 | $0.00 | $269.75 | $48,689.18 |
| 59 | $48,689.18 | $711.68 | $0.00 | $275.30 | $49,676.16 |
| 60 | $49,676.16 | $711.68 | $0.00 | $280.88 | $50,668.72 |
| 61 | $50,668.72 | $711.68 | $0.00 | $286.49 | $51,666.89 |
| 62 | $51,666.89 | $711.68 | $0.00 | $292.13 | $52,670.70 |
| 63 | $52,670.70 | $711.68 | $0.00 | $297.81 | $53,680.19 |
| 64 | $53,680.19 | $711.68 | $0.00 | $303.52 | $54,695.39 |
| 65 | $54,695.39 | $711.68 | $0.00 | $309.26 | $55,716.33 |
| 66 | $55,716.33 | $711.68 | $0.00 | $315.03 | $56,743.04 |
| 67 | $56,743.04 | $711.68 | $0.00 | $320.83 | $57,775.55 |
| 68 | $57,775.55 | $711.68 | $0.00 | $326.67 | $58,813.90 |
| 69 | $58,813.90 | $711.68 | $0.00 | $332.54 | $59,858.12 |
| 70 | $59,858.12 | $711.68 | $0.00 | $338.45 | $60,908.25 |
| 71 | $60,908.25 | $711.68 | $0.00 | $344.38 | $61,964.31 |
| 72 | $61,964.31 | $711.68 | $0.00 | $350.36 | $63,026.35 |
| 73 | $63,026.35 | $711.68 | $0.00 | $356.36 | $64,094.39 |
| 74 | $64,094.39 | $711.68 | $0.00 | $362.40 | $65,168.47 |
| 75 | $65,168.47 | $711.68 | $0.00 | $368.47 | $66,248.62 |
| 76 | $66,248.62 | $711.68 | $0.00 | $374.58 | $67,334.88 |
| 77 | $67,334.88 | $711.68 | $0.00 | $380.72 | $68,427.28 |
| 78 | $68,427.28 | $711.68 | $0.00 | $386.90 | $69,525.86 |
| 79 | $69,525.86 | $711.68 | $0.00 | $393.11 | $70,630.65 |
| 80 | $70,630.65 | $711.68 | $0.00 | $399.36 | $71,741.69 |
| 81 | $71,741.69 | $711.68 | $0.00 | $405.64 | $72,859.01 |
| 82 | $72,859.01 | $711.68 | $0.00 | $411.96 | $73,982.65 |
| 83 | $73,982.65 | $711.68 | $0.00 | $418.31 | $75,112.64 |
| 84 | $75,112.64 | $711.68 | $0.00 | $424.70 | $76,249.02 |
| 85 | $76,249.02 | $711.68 | $0.00 | $431.12 | $77,391.82 |
| 86 | $77,391.82 | $711.68 | $0.00 | $437.58 | $78,541.08 |
| 87 | $78,541.08 | $711.68 | $0.00 | $444.08 | $79,696.84 |
| 88 | $79,696.84 | $711.68 | $0.00 | $450.62 | $80,859.14 |
| 89 | $80,859.14 | $711.68 | $0.00 | $457.19 | $82,028.01 |
| 90 | $82,028.01 | $711.68 | $0.00 | $463.80 | $83,203.49 |
| 91 | $83,203.49 | $711.68 | $0.00 | $470.44 | $84,385.61 |
| 92 | $84,385.61 | $711.68 | $0.00 | $477.13 | $85,574.42 |
| 93 | $85,574.42 | $711.68 | $0.00 | $483.85 | $86,769.95 |
| 94 | $86,769.95 | $711.68 | $0.00 | $490.61 | $87,972.24 |
| 95 | $87,972.24 | $711.68 | $0.00 | $497.41 | $89,181.33 |
| 96 | $89,181.33 | $711.68 | $0.00 | $504.24 | $90,397.25 |
| 97 | $90,397.25 | $711.68 | $0.00 | $511.12 | $91,620.05 |
| 98 | $91,620.05 | $711.68 | $0.00 | $518.03 | $92,849.76 |
| 99 | $92,849.76 | $711.68 | $0.00 | $524.99 | $94,086.43 |
| 100 | $94,086.43 | $711.68 | $0.00 | $531.98 | $95,330.09 |
| 101 | $95,330.09 | $711.68 | $0.00 | $539.01 | $96,580.78 |
| 102 | $96,580.78 | $711.68 | $0.00 | $546.08 | $97,838.54 |
| 103 | $97,838.54 | $711.68 | $0.00 | $553.19 | $99,103.41 |
| 104 | $99,103.41 | $711.68 | $0.00 | $560.35 | $100,375.44 |
| 105 | $100,375.44 | $711.68 | $0.00 | $567.54 | $101,654.66 |
| 106 | $101,654.66 | $711.68 | $0.00 | $574.77 | $102,941.11 |
| 107 | $102,941.11 | $711.68 | $0.00 | $582.04 | $104,234.83 |
| 108 | $104,234.83 | $711.68 | $0.00 | $589.36 | $105,535.87 |
| 109 | $105,535.87 | $711.68 | $0.00 | $596.72 | $106,844.27 |
| 110 | $106,844.27 | $711.68 | $0.00 | $604.11 | $108,160.06 |
| 111 | $108,160.06 | $711.68 | $0.00 | $611.55 | $109,483.29 |
| 112 | $109,483.29 | $711.68 | $0.00 | $619.03 | $110,814.00 |
| 113 | $110,814.00 | $711.68 | $0.00 | $626.56 | $112,152.24 |
| 114 | $112,152.24 | $711.68 | $0.00 | $634.13 | $113,498.05 |
| 115 | $113,498.05 | $711.68 | $0.00 | $641.73 | $114,851.46 |
| 116 | $114,851.46 | $711.68 | $0.00 | $649.39 | $116,212.53 |
| 117 | $116,212.53 | $711.68 | $0.00 | $657.08 | $117,581.29 |
| 118 | $117,581.29 | $711.68 | $0.00 | $664.82 | $118,957.79 |
| 119 | $118,957.79 | $711.68 | $0.00 | $672.60 | $120,342.07 |
| 120 | $120,342.07 | $711.68 | $0.00 | $680.43 | $121,734.18 |
| 121 | $121,734.18 | $711.68 | $0.00 | $688.30 | $123,134.16 |
| 122 | $123,134.16 | $711.68 | $0.00 | $696.22 | $124,542.06 |
| 123 | $124,542.06 | $711.68 | $0.00 | $704.18 | $125,957.92 |
| 124 | $125,957.92 | $711.68 | $0.00 | $712.18 | $127,381.78 |
| 125 | $127,381.78 | $711.68 | $0.00 | $720.24 | $128,813.70 |
| 126 | $128,813.70 | $711.68 | $0.00 | $728.33 | $130,253.71 |
| 127 | $130,253.71 | $711.68 | $0.00 | $736.47 | $131,701.86 |
| 128 | $131,701.86 | $711.68 | $0.00 | $744.66 | $133,158.20 |
| 129 | $133,158.20 | $711.68 | $0.00 | $752.90 | $134,622.78 |
| 130 | $134,622.78 | $711.68 | $0.00 | $761.18 | $136,095.64 |
| 131 | $136,095.64 | $711.68 | $0.00 | $769.50 | $137,576.82 |
| 132 | $137,576.82 | $711.68 | $0.00 | $777.88 | $139,066.38 |
| 133 | $139,066.38 | $711.68 | $0.00 | $786.30 | $140,564.36 |
| 134 | $140,564.36 | $711.68 | $0.00 | $794.77 | $142,070.81 |
| 135 | $142,070.81 | $711.68 | $0.00 | $803.29 | $143,585.78 |
| 136 | $143,585.78 | $711.68 | $0.00 | $811.85 | $145,109.31 |
| 137 | $145,109.31 | $711.68 | $0.00 | $820.47 | $146,641.46 |
| 138 | $146,641.46 | $711.68 | $0.00 | $829.13 | $148,182.27 |
| 139 | $148,182.27 | $711.68 | $0.00 | $837.84 | $149,731.79 |
| 140 | $149,731.79 | $711.68 | $0.00 | $846.61 | $151,290.08 |
| 141 | $151,290.08 | $711.68 | $0.00 | $855.42 | $152,857.18 |
| 142 | $152,857.18 | $711.68 | $0.00 | $864.28 | $154,433.14 |
| 143 | $154,433.14 | $711.68 | $0.00 | $873.19 | $156,018.01 |
| 144 | $156,018.01 | $711.68 | $0.00 | $882.15 | $157,611.84 |
| 145 | $157,611.84 | $711.68 | $0.00 | $891.16 | $159,214.68 |
| 146 | $159,214.68 | $711.68 | $0.00 | $900.22 | $160,826.58 |
| 147 | $160,826.58 | $711.68 | $0.00 | $909.34 | $162,447.60 |
| 148 | $162,447.60 | $711.68 | $0.00 | $918.50 | $164,077.78 |
| 149 | $164,077.78 | $711.68 | $0.00 | $927.72 | $165,717.18 |
| 150 | $165,717.18 | $711.68 | $0.00 | $936.99 | $167,365.85 |
| 151 | $167,365.85 | $711.68 | $0.00 | $946.31 | $169,023.84 |
| 152 | $169,023.84 | $711.68 | $0.00 | $955.69 | $170,691.21 |
| 153 | $170,691.21 | $711.68 | $0.00 | $965.11 | $172,368.00 |
| 154 | $172,368.00 | $711.68 | $0.00 | $974.59 | $174,054.27 |
| 155 | $174,054.27 | $711.68 | $0.00 | $984.13 | $175,750.08 |
| 156 | $175,750.08 | $711.68 | $0.00 | $993.72 | $177,455.48 |
| 157 | $177,455.48 | $711.68 | $0.00 | $1,003.36 | $179,170.52 |
| 158 | $179,170.52 | $711.68 | $0.00 | $1,013.06 | $180,895.26 |
| 159 | $180,895.26 | $711.68 | $0.00 | $1,022.81 | $182,629.75 |
| 160 | $182,629.75 | $711.68 | $0.00 | $1,032.62 | $184,374.05 |
| 161 | $184,374.05 | $711.68 | $0.00 | $1,042.48 | $186,128.21 |
| 162 | $186,128.21 | $711.68 | $0.00 | $1,052.40 | $187,892.29 |
| 163 | $187,892.29 | $711.68 | $0.00 | $1,062.37 | $189,666.34 |
| 164 | $189,666.34 | $711.68 | $0.00 | $1,072.40 | $191,450.42 |
| 165 | $191,450.42 | $711.68 | $0.00 | $1,082.49 | $193,244.59 |
| 166 | $193,244.59 | $711.68 | $0.00 | $1,092.63 | $195,048.90 |
| 167 | $195,048.90 | $711.68 | $0.00 | $1,102.83 | $196,863.41 |
| 168 | $196,863.41 | $711.68 | $0.00 | $1,113.09 | $198,688.18 |
| 169 | $198,688.18 | $711.68 | $0.00 | $1,123.41 | $200,523.27 |
| 170 | $200,523.27 | $711.68 | $0.00 | $1,133.79 | $202,368.74 |
| 171 | $202,368.74 | $711.68 | $0.00 | $1,144.22 | $204,224.64 |
| 172 | $204,224.64 | $711.68 | $0.00 | $1,154.72 | $206,091.04 |
| 173 | $206,091.04 | $711.68 | $0.00 | $1,165.27 | $207,967.99 |
| 174 | $207,967.99 | $711.68 | $0.00 | $1,175.88 | $209,855.55 |
| 175 | $209,855.55 | $711.68 | $0.00 | $1,186.55 | $211,753.78 |
| 176 | $211,753.78 | $711.68 | $0.00 | $1,197.29 | $213,662.75 |
| 177 | $213,662.75 | $711.68 | $0.00 | $1,208.08 | $215,582.51 |
| 178 | $215,582.51 | $711.68 | $0.00 | $1,218.93 | $217,513.12 |
| 179 | $217,513.12 | $711.68 | $0.00 | $1,229.85 | $219,454.65 |
| 180 | $219,454.65 | $711.68 | $0.00 | $1,240.83 | $221,407.16 |
| 181 | $221,407.16 | $711.68 | $0.00 | $1,251.87 | $223,370.71 |
| 182 | $223,370.71 | $711.68 | $0.00 | $1,262.97 | $225,345.36 |
| 183 | $225,345.36 | $711.68 | $0.00 | $1,274.14 | $227,331.18 |
| 184 | $227,331.18 | $711.68 | $0.00 | $1,285.36 | $229,328.22 |
| 185 | $229,328.22 | $711.68 | $0.00 | $1,296.66 | $231,336.56 |
| 186 | $231,336.56 | $711.68 | $0.00 | $1,308.01 | $233,356.25 |
| 187 | $233,356.25 | $711.68 | $0.00 | $1,319.43 | $235,387.36 |
| 188 | $235,387.36 | $711.68 | $0.00 | $1,330.91 | $237,429.95 |
| 189 | $237,429.95 | $711.68 | $0.00 | $1,342.46 | $239,484.09 |
| 190 | $239,484.09 | $711.68 | $0.00 | $1,354.08 | $241,549.85 |
| 191 | $241,549.85 | $711.68 | $0.00 | $1,365.76 | $243,627.29 |
| 192 | $243,627.29 | $711.68 | $0.00 | $1,377.50 | $245,716.47 |
| 193 | $245,716.47 | $711.68 | $0.00 | $1,389.32 | $247,817.47 |
| 194 | $247,817.47 | $711.68 | $0.00 | $1,401.20 | $249,930.35 |
| 195 | $249,930.35 | $711.68 | $0.00 | $1,413.14 | $252,055.17 |
| 196 | $252,055.17 | $711.68 | $0.00 | $1,425.16 | $254,192.01 |
| 197 | $254,192.01 | $711.68 | $0.00 | $1,437.24 | $256,340.93 |
| 198 | $256,340.93 | $711.68 | $0.00 | $1,449.39 | $258,502.00 |
| 199 | $258,502.00 | $711.68 | $0.00 | $1,461.61 | $260,675.29 |
| 200 | $260,675.29 | $711.68 | $0.00 | $1,473.90 | $262,860.87 |
| 201 | $262,860.87 | $711.68 | $0.00 | $1,486.25 | $265,058.80 |
| 202 | $265,058.80 | $711.68 | $0.00 | $1,498.68 | $267,269.16 |
| 203 | $267,269.16 | $711.68 | $0.00 | $1,511.18 | $269,492.02 |
| 204 | $269,492.02 | $711.68 | $0.00 | $1,523.75 | $271,727.45 |
| 205 | $271,727.45 | $711.68 | $0.00 | $1,536.39 | $273,975.52 |
| 206 | $273,975.52 | $711.68 | $0.00 | $1,549.10 | $276,236.30 |
| 207 | $276,236.30 | $711.68 | $0.00 | $1,561.88 | $278,509.86 |
| 208 | $278,509.86 | $711.68 | $0.00 | $1,574.74 | $280,796.28 |
| 209 | $280,796.28 | $711.68 | $0.00 | $1,587.66 | $283,095.62 |
| 210 | $283,095.62 | $711.68 | $0.00 | $1,600.66 | $285,407.96 |
| 211 | $285,407.96 | $711.68 | $0.00 | $1,613.74 | $287,733.38 |
| 212 | $287,733.38 | $711.68 | $0.00 | $1,626.89 | $290,071.95 |
| 213 | $290,071.95 | $711.68 | $0.00 | $1,640.11 | $292,423.74 |
| 214 | $292,423.74 | $711.68 | $0.00 | $1,653.41 | $294,788.83 |
| 215 | $294,788.83 | $711.68 | $0.00 | $1,666.78 | $297,167.29 |
| 216 | $297,167.29 | $711.68 | $0.00 | $1,680.23 | $299,559.20 |
| 217 | $299,559.20 | $711.68 | $83,437.49 | $1,693.75 | $218,527.14 |
| 218 | $218,527.14 | $711.68 | $0.00 | $1,235.58 | $220,474.40 |
| 219 | $220,474.40 | $711.68 | $0.00 | $1,246.59 | $222,432.67 |
| 220 | $222,432.67 | $711.68 | $0.00 | $1,257.67 | $224,402.02 |
| 221 | $224,402.02 | $711.68 | $0.00 | $1,268.80 | $226,382.50 |
| 222 | $226,382.50 | $711.68 | $0.00 | $1,280.00 | $228,374.18 |
| 223 | $228,374.18 | $711.68 | $0.00 | $1,291.26 | $230,377.12 |
| 224 | $230,377.12 | $711.68 | $0.00 | $1,302.59 | $232,391.39 |
| 225 | $232,391.39 | $711.68 | $0.00 | $1,313.97 | $234,417.04 |
| 226 | $234,417.04 | $711.68 | $0.00 | $1,325.43 | $236,454.15 |
| 227 | $236,454.15 | $711.68 | $0.00 | $1,336.95 | $238,502.78 |
| 228 | $238,502.78 | $711.68 | $0.00 | $1,348.53 | $240,562.99 |
| 229 | $240,562.99 | $711.68 | $87,609.36 | $1,360.18 | $155,025.49 |
| 230 | $155,025.49 | $711.68 | $0.00 | $876.54 | $156,613.71 |
| 231 | $156,613.71 | $711.68 | $0.00 | $885.52 | $158,210.91 |
| 232 | $158,210.91 | $711.68 | $0.00 | $894.55 | $159,817.14 |
| 233 | $159,817.14 | $711.68 | $0.00 | $903.63 | $161,432.45 |
| 234 | $161,432.45 | $711.68 | $0.00 | $912.76 | $163,056.89 |
| 235 | $163,056.89 | $711.68 | $0.00 | $921.95 | $164,690.52 |
| 236 | $164,690.52 | $711.68 | $0.00 | $931.18 | $166,333.38 |
| 237 | $166,333.38 | $711.68 | $0.00 | $940.47 | $167,985.53 |
| 238 | $167,985.53 | $711.68 | $0.00 | $949.81 | $169,647.02 |
| 239 | $169,647.02 | $711.68 | $0.00 | $959.21 | $171,317.91 |
| 240 | $171,317.91 | $711.68 | $0.00 | $968.66 | $172,998.25 |
| 241 | $172,998.25 | $711.68 | $91,989.83 | $978.16 | $82,698.26 |
| 242 | $82,698.26 | $711.68 | $0.00 | $467.59 | $83,877.53 |
| 243 | $83,877.53 | $711.68 | $0.00 | $474.26 | $85,063.47 |
| 244 | $85,063.47 | $711.68 | $0.00 | $480.96 | $86,256.11 |
| 245 | $86,256.11 | $711.68 | $0.00 | $487.70 | $87,455.49 |
| 246 | $87,455.49 | $711.68 | $0.00 | $494.49 | $88,661.66 |
| 247 | $88,661.66 | $711.68 | $0.00 | $501.31 | $89,874.65 |
| 248 | $89,874.65 | $711.68 | $0.00 | $508.16 | $91,094.49 |
| 249 | $91,094.49 | $711.68 | $0.00 | $515.06 | $92,321.23 |
| 250 | $92,321.23 | $711.68 | $0.00 | $522.00 | $93,554.91 |
| 251 | $93,554.91 | $711.68 | $0.00 | $528.97 | $94,795.56 |
| 252 | $94,795.56 | $711.68 | $0.00 | $535.99 | $96,043.23 |
| 253 | $96,043.23 | $0.00 | $96,589.32 | $543.04 | ($3.05) |