How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $121,129 |
| Monthly savings required | $959 |
How much will it cost to send your child to Tabor College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $484,514.88 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $958.85 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 | $46,710.00 |
| 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 Tabor College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $958.85 | $0.00 | $0.00 | $958.85 |
| 2 | $958.85 | $958.85 | $0.00 | $5.42 | $1,923.12 |
| 3 | $1,923.12 | $958.85 | $0.00 | $10.87 | $2,892.84 |
| 4 | $2,892.84 | $958.85 | $0.00 | $16.36 | $3,868.05 |
| 5 | $3,868.05 | $958.85 | $0.00 | $21.87 | $4,848.77 |
| 6 | $4,848.77 | $958.85 | $0.00 | $27.42 | $5,835.04 |
| 7 | $5,835.04 | $958.85 | $0.00 | $32.99 | $6,826.88 |
| 8 | $6,826.88 | $958.85 | $0.00 | $38.60 | $7,824.33 |
| 9 | $7,824.33 | $958.85 | $0.00 | $44.24 | $8,827.42 |
| 10 | $8,827.42 | $958.85 | $0.00 | $49.91 | $9,836.18 |
| 11 | $9,836.18 | $958.85 | $0.00 | $55.62 | $10,850.65 |
| 12 | $10,850.65 | $958.85 | $0.00 | $61.35 | $11,870.85 |
| 13 | $11,870.85 | $958.85 | $0.00 | $67.12 | $12,896.82 |
| 14 | $12,896.82 | $958.85 | $0.00 | $72.92 | $13,928.59 |
| 15 | $13,928.59 | $958.85 | $0.00 | $78.75 | $14,966.19 |
| 16 | $14,966.19 | $958.85 | $0.00 | $84.62 | $16,009.66 |
| 17 | $16,009.66 | $958.85 | $0.00 | $90.52 | $17,059.03 |
| 18 | $17,059.03 | $958.85 | $0.00 | $96.45 | $18,114.33 |
| 19 | $18,114.33 | $958.85 | $0.00 | $102.42 | $19,175.60 |
| 20 | $19,175.60 | $958.85 | $0.00 | $108.42 | $20,242.87 |
| 21 | $20,242.87 | $958.85 | $0.00 | $114.46 | $21,316.18 |
| 22 | $21,316.18 | $958.85 | $0.00 | $120.52 | $22,395.55 |
| 23 | $22,395.55 | $958.85 | $0.00 | $126.63 | $23,481.03 |
| 24 | $23,481.03 | $958.85 | $0.00 | $132.77 | $24,572.65 |
| 25 | $24,572.65 | $958.85 | $0.00 | $138.94 | $25,670.44 |
| 26 | $25,670.44 | $958.85 | $0.00 | $145.14 | $26,774.43 |
| 27 | $26,774.43 | $958.85 | $0.00 | $151.39 | $27,884.67 |
| 28 | $27,884.67 | $958.85 | $0.00 | $157.66 | $29,001.18 |
| 29 | $29,001.18 | $958.85 | $0.00 | $163.98 | $30,124.01 |
| 30 | $30,124.01 | $958.85 | $0.00 | $170.33 | $31,253.19 |
| 31 | $31,253.19 | $958.85 | $0.00 | $176.71 | $32,388.75 |
| 32 | $32,388.75 | $958.85 | $0.00 | $183.13 | $33,530.73 |
| 33 | $33,530.73 | $958.85 | $0.00 | $189.59 | $34,679.17 |
| 34 | $34,679.17 | $958.85 | $0.00 | $196.08 | $35,834.10 |
| 35 | $35,834.10 | $958.85 | $0.00 | $202.61 | $36,995.56 |
| 36 | $36,995.56 | $958.85 | $0.00 | $209.18 | $38,163.59 |
| 37 | $38,163.59 | $958.85 | $0.00 | $215.78 | $39,338.22 |
| 38 | $39,338.22 | $958.85 | $0.00 | $222.42 | $40,519.49 |
| 39 | $40,519.49 | $958.85 | $0.00 | $229.10 | $41,707.44 |
| 40 | $41,707.44 | $958.85 | $0.00 | $235.82 | $42,902.11 |
| 41 | $42,902.11 | $958.85 | $0.00 | $242.57 | $44,103.53 |
| 42 | $44,103.53 | $958.85 | $0.00 | $249.37 | $45,311.75 |
| 43 | $45,311.75 | $958.85 | $0.00 | $256.20 | $46,526.80 |
| 44 | $46,526.80 | $958.85 | $0.00 | $263.07 | $47,748.72 |
| 45 | $47,748.72 | $958.85 | $0.00 | $269.98 | $48,977.55 |
| 46 | $48,977.55 | $958.85 | $0.00 | $276.93 | $50,213.33 |
| 47 | $50,213.33 | $958.85 | $0.00 | $283.91 | $51,456.09 |
| 48 | $51,456.09 | $958.85 | $0.00 | $290.94 | $52,705.88 |
| 49 | $52,705.88 | $958.85 | $0.00 | $298.01 | $53,962.74 |
| 50 | $53,962.74 | $958.85 | $0.00 | $305.11 | $55,226.70 |
| 51 | $55,226.70 | $958.85 | $0.00 | $312.26 | $56,497.81 |
| 52 | $56,497.81 | $958.85 | $0.00 | $319.45 | $57,776.11 |
| 53 | $57,776.11 | $958.85 | $0.00 | $326.67 | $59,061.63 |
| 54 | $59,061.63 | $958.85 | $0.00 | $333.94 | $60,354.42 |
| 55 | $60,354.42 | $958.85 | $0.00 | $341.25 | $61,654.52 |
| 56 | $61,654.52 | $958.85 | $0.00 | $348.60 | $62,961.97 |
| 57 | $62,961.97 | $958.85 | $0.00 | $356.00 | $64,276.82 |
| 58 | $64,276.82 | $958.85 | $0.00 | $363.43 | $65,599.10 |
| 59 | $65,599.10 | $958.85 | $0.00 | $370.91 | $66,928.86 |
| 60 | $66,928.86 | $958.85 | $0.00 | $378.43 | $68,266.14 |
| 61 | $68,266.14 | $958.85 | $0.00 | $385.99 | $69,610.98 |
| 62 | $69,610.98 | $958.85 | $0.00 | $393.59 | $70,963.42 |
| 63 | $70,963.42 | $958.85 | $0.00 | $401.24 | $72,323.51 |
| 64 | $72,323.51 | $958.85 | $0.00 | $408.93 | $73,691.29 |
| 65 | $73,691.29 | $958.85 | $0.00 | $416.66 | $75,066.80 |
| 66 | $75,066.80 | $958.85 | $0.00 | $424.44 | $76,450.09 |
| 67 | $76,450.09 | $958.85 | $0.00 | $432.26 | $77,841.20 |
| 68 | $77,841.20 | $958.85 | $0.00 | $440.13 | $79,240.18 |
| 69 | $79,240.18 | $958.85 | $0.00 | $448.04 | $80,647.07 |
| 70 | $80,647.07 | $958.85 | $0.00 | $455.99 | $82,061.91 |
| 71 | $82,061.91 | $958.85 | $0.00 | $463.99 | $83,484.75 |
| 72 | $83,484.75 | $958.85 | $0.00 | $472.03 | $84,915.63 |
| 73 | $84,915.63 | $958.85 | $0.00 | $480.13 | $86,354.61 |
| 74 | $86,354.61 | $958.85 | $0.00 | $488.26 | $87,801.72 |
| 75 | $87,801.72 | $958.85 | $0.00 | $496.44 | $89,257.01 |
| 76 | $89,257.01 | $958.85 | $0.00 | $504.67 | $90,720.53 |
| 77 | $90,720.53 | $958.85 | $0.00 | $512.95 | $92,192.33 |
| 78 | $92,192.33 | $958.85 | $0.00 | $521.27 | $93,672.45 |
| 79 | $93,672.45 | $958.85 | $0.00 | $529.64 | $95,160.94 |
| 80 | $95,160.94 | $958.85 | $0.00 | $538.05 | $96,657.84 |
| 81 | $96,657.84 | $958.85 | $0.00 | $546.52 | $98,163.21 |
| 82 | $98,163.21 | $958.85 | $0.00 | $555.03 | $99,677.09 |
| 83 | $99,677.09 | $958.85 | $0.00 | $563.59 | $101,199.53 |
| 84 | $101,199.53 | $958.85 | $0.00 | $572.20 | $102,730.58 |
| 85 | $102,730.58 | $958.85 | $0.00 | $580.85 | $104,270.28 |
| 86 | $104,270.28 | $958.85 | $0.00 | $589.56 | $105,818.69 |
| 87 | $105,818.69 | $958.85 | $0.00 | $598.31 | $107,375.85 |
| 88 | $107,375.85 | $958.85 | $0.00 | $607.12 | $108,941.82 |
| 89 | $108,941.82 | $958.85 | $0.00 | $615.97 | $110,516.64 |
| 90 | $110,516.64 | $958.85 | $0.00 | $624.88 | $112,100.37 |
| 91 | $112,100.37 | $958.85 | $0.00 | $633.83 | $113,693.05 |
| 92 | $113,693.05 | $958.85 | $0.00 | $642.84 | $115,294.74 |
| 93 | $115,294.74 | $958.85 | $0.00 | $651.89 | $116,905.48 |
| 94 | $116,905.48 | $958.85 | $0.00 | $661.00 | $118,525.33 |
| 95 | $118,525.33 | $958.85 | $0.00 | $670.16 | $120,154.34 |
| 96 | $120,154.34 | $958.85 | $0.00 | $679.37 | $121,792.56 |
| 97 | $121,792.56 | $958.85 | $0.00 | $688.63 | $123,440.04 |
| 98 | $123,440.04 | $958.85 | $0.00 | $697.95 | $125,096.84 |
| 99 | $125,096.84 | $958.85 | $0.00 | $707.32 | $126,763.01 |
| 100 | $126,763.01 | $958.85 | $0.00 | $716.74 | $128,438.60 |
| 101 | $128,438.60 | $958.85 | $0.00 | $726.21 | $130,123.66 |
| 102 | $130,123.66 | $958.85 | $0.00 | $735.74 | $131,818.25 |
| 103 | $131,818.25 | $958.85 | $0.00 | $745.32 | $133,522.42 |
| 104 | $133,522.42 | $958.85 | $0.00 | $754.96 | $135,236.23 |
| 105 | $135,236.23 | $958.85 | $0.00 | $764.65 | $136,959.73 |
| 106 | $136,959.73 | $958.85 | $0.00 | $774.39 | $138,692.97 |
| 107 | $138,692.97 | $958.85 | $0.00 | $784.19 | $140,436.01 |
| 108 | $140,436.01 | $958.85 | $0.00 | $794.05 | $142,188.91 |
| 109 | $142,188.91 | $958.85 | $0.00 | $803.96 | $143,951.72 |
| 110 | $143,951.72 | $958.85 | $0.00 | $813.92 | $145,724.49 |
| 111 | $145,724.49 | $958.85 | $0.00 | $823.95 | $147,507.29 |
| 112 | $147,507.29 | $958.85 | $0.00 | $834.03 | $149,300.17 |
| 113 | $149,300.17 | $958.85 | $0.00 | $844.16 | $151,103.18 |
| 114 | $151,103.18 | $958.85 | $0.00 | $854.36 | $152,916.39 |
| 115 | $152,916.39 | $958.85 | $0.00 | $864.61 | $154,739.85 |
| 116 | $154,739.85 | $958.85 | $0.00 | $874.92 | $156,573.62 |
| 117 | $156,573.62 | $958.85 | $0.00 | $885.29 | $158,417.76 |
| 118 | $158,417.76 | $958.85 | $0.00 | $895.72 | $160,272.33 |
| 119 | $160,272.33 | $958.85 | $0.00 | $906.20 | $162,137.38 |
| 120 | $162,137.38 | $958.85 | $0.00 | $916.75 | $164,012.98 |
| 121 | $164,012.98 | $958.85 | $0.00 | $927.35 | $165,899.18 |
| 122 | $165,899.18 | $958.85 | $0.00 | $938.02 | $167,796.05 |
| 123 | $167,796.05 | $958.85 | $0.00 | $948.74 | $169,703.64 |
| 124 | $169,703.64 | $958.85 | $0.00 | $959.53 | $171,622.02 |
| 125 | $171,622.02 | $958.85 | $0.00 | $970.38 | $173,551.25 |
| 126 | $173,551.25 | $958.85 | $0.00 | $981.28 | $175,491.38 |
| 127 | $175,491.38 | $958.85 | $0.00 | $992.25 | $177,442.48 |
| 128 | $177,442.48 | $958.85 | $0.00 | $1,003.29 | $179,404.62 |
| 129 | $179,404.62 | $958.85 | $0.00 | $1,014.38 | $181,377.85 |
| 130 | $181,377.85 | $958.85 | $0.00 | $1,025.54 | $183,362.24 |
| 131 | $183,362.24 | $958.85 | $0.00 | $1,036.76 | $185,357.85 |
| 132 | $185,357.85 | $958.85 | $0.00 | $1,048.04 | $187,364.74 |
| 133 | $187,364.74 | $958.85 | $0.00 | $1,059.39 | $189,382.98 |
| 134 | $189,382.98 | $958.85 | $0.00 | $1,070.80 | $191,412.63 |
| 135 | $191,412.63 | $958.85 | $0.00 | $1,082.27 | $193,453.75 |
| 136 | $193,453.75 | $958.85 | $0.00 | $1,093.82 | $195,506.42 |
| 137 | $195,506.42 | $958.85 | $0.00 | $1,105.42 | $197,570.69 |
| 138 | $197,570.69 | $958.85 | $0.00 | $1,117.09 | $199,646.63 |
| 139 | $199,646.63 | $958.85 | $0.00 | $1,128.83 | $201,734.31 |
| 140 | $201,734.31 | $958.85 | $0.00 | $1,140.64 | $203,833.80 |
| 141 | $203,833.80 | $958.85 | $0.00 | $1,152.51 | $205,945.16 |
| 142 | $205,945.16 | $958.85 | $0.00 | $1,164.44 | $208,068.45 |
| 143 | $208,068.45 | $958.85 | $0.00 | $1,176.45 | $210,203.75 |
| 144 | $210,203.75 | $958.85 | $0.00 | $1,188.52 | $212,351.12 |
| 145 | $212,351.12 | $958.85 | $0.00 | $1,200.66 | $214,510.63 |
| 146 | $214,510.63 | $958.85 | $0.00 | $1,212.87 | $216,682.35 |
| 147 | $216,682.35 | $958.85 | $0.00 | $1,225.15 | $218,866.35 |
| 148 | $218,866.35 | $958.85 | $0.00 | $1,237.50 | $221,062.70 |
| 149 | $221,062.70 | $958.85 | $0.00 | $1,249.92 | $223,271.47 |
| 150 | $223,271.47 | $958.85 | $0.00 | $1,262.41 | $225,492.73 |
| 151 | $225,492.73 | $958.85 | $0.00 | $1,274.97 | $227,726.55 |
| 152 | $227,726.55 | $958.85 | $0.00 | $1,287.60 | $229,973.00 |
| 153 | $229,973.00 | $958.85 | $0.00 | $1,300.30 | $232,232.15 |
| 154 | $232,232.15 | $958.85 | $0.00 | $1,313.07 | $234,504.07 |
| 155 | $234,504.07 | $958.85 | $0.00 | $1,325.92 | $236,788.84 |
| 156 | $236,788.84 | $958.85 | $0.00 | $1,338.84 | $239,086.53 |
| 157 | $239,086.53 | $958.85 | $0.00 | $1,351.83 | $241,397.21 |
| 158 | $241,397.21 | $958.85 | $0.00 | $1,364.89 | $243,720.95 |
| 159 | $243,720.95 | $958.85 | $0.00 | $1,378.03 | $246,057.83 |
| 160 | $246,057.83 | $958.85 | $0.00 | $1,391.25 | $248,407.93 |
| 161 | $248,407.93 | $958.85 | $0.00 | $1,404.53 | $250,771.31 |
| 162 | $250,771.31 | $958.85 | $0.00 | $1,417.90 | $253,148.06 |
| 163 | $253,148.06 | $958.85 | $0.00 | $1,431.34 | $255,538.25 |
| 164 | $255,538.25 | $958.85 | $0.00 | $1,444.85 | $257,941.95 |
| 165 | $257,941.95 | $958.85 | $0.00 | $1,458.44 | $260,359.24 |
| 166 | $260,359.24 | $958.85 | $0.00 | $1,472.11 | $262,790.20 |
| 167 | $262,790.20 | $958.85 | $0.00 | $1,485.85 | $265,234.90 |
| 168 | $265,234.90 | $958.85 | $0.00 | $1,499.68 | $267,693.43 |
| 169 | $267,693.43 | $958.85 | $0.00 | $1,513.58 | $270,165.86 |
| 170 | $270,165.86 | $958.85 | $0.00 | $1,527.56 | $272,652.27 |
| 171 | $272,652.27 | $958.85 | $0.00 | $1,541.62 | $275,152.74 |
| 172 | $275,152.74 | $958.85 | $0.00 | $1,555.75 | $277,667.34 |
| 173 | $277,667.34 | $958.85 | $0.00 | $1,569.97 | $280,196.16 |
| 174 | $280,196.16 | $958.85 | $0.00 | $1,584.27 | $282,739.28 |
| 175 | $282,739.28 | $958.85 | $0.00 | $1,598.65 | $285,296.78 |
| 176 | $285,296.78 | $958.85 | $0.00 | $1,613.11 | $287,868.74 |
| 177 | $287,868.74 | $958.85 | $0.00 | $1,627.65 | $290,455.24 |
| 178 | $290,455.24 | $958.85 | $0.00 | $1,642.28 | $293,056.37 |
| 179 | $293,056.37 | $958.85 | $0.00 | $1,656.98 | $295,672.20 |
| 180 | $295,672.20 | $958.85 | $0.00 | $1,671.77 | $298,302.82 |
| 181 | $298,302.82 | $958.85 | $0.00 | $1,686.65 | $300,948.32 |
| 182 | $300,948.32 | $958.85 | $0.00 | $1,701.61 | $303,608.78 |
| 183 | $303,608.78 | $958.85 | $0.00 | $1,716.65 | $306,284.28 |
| 184 | $306,284.28 | $958.85 | $0.00 | $1,731.78 | $308,974.91 |
| 185 | $308,974.91 | $958.85 | $0.00 | $1,746.99 | $311,680.75 |
| 186 | $311,680.75 | $958.85 | $0.00 | $1,762.29 | $314,401.89 |
| 187 | $314,401.89 | $958.85 | $0.00 | $1,777.67 | $317,138.41 |
| 188 | $317,138.41 | $958.85 | $0.00 | $1,793.15 | $319,890.41 |
| 189 | $319,890.41 | $958.85 | $0.00 | $1,808.71 | $322,657.97 |
| 190 | $322,657.97 | $958.85 | $0.00 | $1,824.36 | $325,441.18 |
| 191 | $325,441.18 | $958.85 | $0.00 | $1,840.09 | $328,240.12 |
| 192 | $328,240.12 | $958.85 | $0.00 | $1,855.92 | $331,054.89 |
| 193 | $331,054.89 | $958.85 | $0.00 | $1,871.83 | $333,885.57 |
| 194 | $333,885.57 | $958.85 | $0.00 | $1,887.84 | $336,732.26 |
| 195 | $336,732.26 | $958.85 | $0.00 | $1,903.93 | $339,595.04 |
| 196 | $339,595.04 | $958.85 | $0.00 | $1,920.12 | $342,474.01 |
| 197 | $342,474.01 | $958.85 | $0.00 | $1,936.40 | $345,369.26 |
| 198 | $345,369.26 | $958.85 | $0.00 | $1,952.77 | $348,280.88 |
| 199 | $348,280.88 | $958.85 | $0.00 | $1,969.23 | $351,208.96 |
| 200 | $351,208.96 | $958.85 | $0.00 | $1,985.79 | $354,153.60 |
| 201 | $354,153.60 | $958.85 | $0.00 | $2,002.44 | $357,114.89 |
| 202 | $357,114.89 | $958.85 | $0.00 | $2,019.18 | $360,092.92 |
| 203 | $360,092.92 | $958.85 | $0.00 | $2,036.02 | $363,087.79 |
| 204 | $363,087.79 | $958.85 | $0.00 | $2,052.95 | $366,099.59 |
| 205 | $366,099.59 | $958.85 | $0.00 | $2,069.98 | $369,128.42 |
| 206 | $369,128.42 | $958.85 | $0.00 | $2,087.11 | $372,174.38 |
| 207 | $372,174.38 | $958.85 | $0.00 | $2,104.33 | $375,237.56 |
| 208 | $375,237.56 | $958.85 | $0.00 | $2,121.65 | $378,318.06 |
| 209 | $378,318.06 | $958.85 | $0.00 | $2,139.07 | $381,415.98 |
| 210 | $381,415.98 | $958.85 | $0.00 | $2,156.58 | $384,531.41 |
| 211 | $384,531.41 | $958.85 | $0.00 | $2,174.20 | $387,664.46 |
| 212 | $387,664.46 | $958.85 | $0.00 | $2,191.91 | $390,815.22 |
| 213 | $390,815.22 | $958.85 | $0.00 | $2,209.73 | $393,983.80 |
| 214 | $393,983.80 | $958.85 | $0.00 | $2,227.64 | $397,170.29 |
| 215 | $397,170.29 | $958.85 | $0.00 | $2,245.66 | $400,374.80 |
| 216 | $400,374.80 | $958.85 | $0.00 | $2,263.78 | $403,597.43 |
| 217 | $403,597.43 | $958.85 | $112,413.18 | $2,282.00 | $294,425.10 |
| 218 | $294,425.10 | $958.85 | $0.00 | $1,664.72 | $297,048.67 |
| 219 | $297,048.67 | $958.85 | $0.00 | $1,679.56 | $299,687.08 |
| 220 | $299,687.08 | $958.85 | $0.00 | $1,694.47 | $302,340.40 |
| 221 | $302,340.40 | $958.85 | $0.00 | $1,709.48 | $305,008.73 |
| 222 | $305,008.73 | $958.85 | $0.00 | $1,724.56 | $307,692.14 |
| 223 | $307,692.14 | $958.85 | $0.00 | $1,739.74 | $310,390.73 |
| 224 | $310,390.73 | $958.85 | $0.00 | $1,754.99 | $313,104.57 |
| 225 | $313,104.57 | $958.85 | $0.00 | $1,770.34 | $315,833.76 |
| 226 | $315,833.76 | $958.85 | $0.00 | $1,785.77 | $318,578.38 |
| 227 | $318,578.38 | $958.85 | $0.00 | $1,801.29 | $321,338.52 |
| 228 | $321,338.52 | $958.85 | $0.00 | $1,816.89 | $324,114.26 |
| 229 | $324,114.26 | $958.85 | $118,033.84 | $1,832.59 | $208,871.86 |
| 230 | $208,871.86 | $958.85 | $0.00 | $1,180.99 | $211,011.70 |
| 231 | $211,011.70 | $958.85 | $0.00 | $1,193.09 | $213,163.64 |
| 232 | $213,163.64 | $958.85 | $0.00 | $1,205.26 | $215,327.75 |
| 233 | $215,327.75 | $958.85 | $0.00 | $1,217.49 | $217,504.09 |
| 234 | $217,504.09 | $958.85 | $0.00 | $1,229.80 | $219,692.74 |
| 235 | $219,692.74 | $958.85 | $0.00 | $1,242.17 | $221,893.76 |
| 236 | $221,893.76 | $958.85 | $0.00 | $1,254.62 | $224,107.23 |
| 237 | $224,107.23 | $958.85 | $0.00 | $1,267.13 | $226,333.21 |
| 238 | $226,333.21 | $958.85 | $0.00 | $1,279.72 | $228,571.78 |
| 239 | $228,571.78 | $958.85 | $0.00 | $1,292.38 | $230,823.01 |
| 240 | $230,823.01 | $958.85 | $0.00 | $1,305.11 | $233,086.97 |
| 241 | $233,086.97 | $958.85 | $123,935.54 | $1,317.91 | $111,428.19 |
| 242 | $111,428.19 | $958.85 | $0.00 | $630.03 | $113,017.07 |
| 243 | $113,017.07 | $958.85 | $0.00 | $639.01 | $114,614.93 |
| 244 | $114,614.93 | $958.85 | $0.00 | $648.05 | $116,221.83 |
| 245 | $116,221.83 | $958.85 | $0.00 | $657.14 | $117,837.82 |
| 246 | $117,837.82 | $958.85 | $0.00 | $666.27 | $119,462.94 |
| 247 | $119,462.94 | $958.85 | $0.00 | $675.46 | $121,097.25 |
| 248 | $121,097.25 | $958.85 | $0.00 | $684.70 | $122,740.80 |
| 249 | $122,740.80 | $958.85 | $0.00 | $693.99 | $124,393.64 |
| 250 | $124,393.64 | $958.85 | $0.00 | $703.34 | $126,055.83 |
| 251 | $126,055.83 | $958.85 | $0.00 | $712.74 | $127,727.42 |
| 252 | $127,727.42 | $958.85 | $0.00 | $722.19 | $129,408.46 |
| 253 | $129,408.46 | $0.00 | $130,132.31 | $731.69 | $7.84 |