How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $66,970 |
| Monthly savings required | $530 |
How much will it cost to send your child to Blue Mountain College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $267,878.33 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $530.13 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 | $25,825.00 |
| 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 Blue Mountain College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $530.13 | $0.00 | $0.00 | $530.13 |
| 2 | $530.13 | $530.13 | $0.00 | $3.00 | $1,063.26 |
| 3 | $1,063.26 | $530.13 | $0.00 | $6.01 | $1,599.40 |
| 4 | $1,599.40 | $530.13 | $0.00 | $9.04 | $2,138.57 |
| 5 | $2,138.57 | $530.13 | $0.00 | $12.09 | $2,680.79 |
| 6 | $2,680.79 | $530.13 | $0.00 | $15.16 | $3,226.08 |
| 7 | $3,226.08 | $530.13 | $0.00 | $18.24 | $3,774.45 |
| 8 | $3,774.45 | $530.13 | $0.00 | $21.34 | $4,325.92 |
| 9 | $4,325.92 | $530.13 | $0.00 | $24.46 | $4,880.51 |
| 10 | $4,880.51 | $530.13 | $0.00 | $27.60 | $5,438.24 |
| 11 | $5,438.24 | $530.13 | $0.00 | $30.75 | $5,999.12 |
| 12 | $5,999.12 | $530.13 | $0.00 | $33.92 | $6,563.17 |
| 13 | $6,563.17 | $530.13 | $0.00 | $37.11 | $7,130.41 |
| 14 | $7,130.41 | $530.13 | $0.00 | $40.32 | $7,700.86 |
| 15 | $7,700.86 | $530.13 | $0.00 | $43.54 | $8,274.53 |
| 16 | $8,274.53 | $530.13 | $0.00 | $46.79 | $8,851.45 |
| 17 | $8,851.45 | $530.13 | $0.00 | $50.05 | $9,431.63 |
| 18 | $9,431.63 | $530.13 | $0.00 | $53.33 | $10,015.09 |
| 19 | $10,015.09 | $530.13 | $0.00 | $56.63 | $10,601.85 |
| 20 | $10,601.85 | $530.13 | $0.00 | $59.94 | $11,191.92 |
| 21 | $11,191.92 | $530.13 | $0.00 | $63.28 | $11,785.33 |
| 22 | $11,785.33 | $530.13 | $0.00 | $66.64 | $12,382.10 |
| 23 | $12,382.10 | $530.13 | $0.00 | $70.01 | $12,982.24 |
| 24 | $12,982.24 | $530.13 | $0.00 | $73.40 | $13,585.77 |
| 25 | $13,585.77 | $530.13 | $0.00 | $76.82 | $14,192.72 |
| 26 | $14,192.72 | $530.13 | $0.00 | $80.25 | $14,803.10 |
| 27 | $14,803.10 | $530.13 | $0.00 | $83.70 | $15,416.93 |
| 28 | $15,416.93 | $530.13 | $0.00 | $87.17 | $16,034.23 |
| 29 | $16,034.23 | $530.13 | $0.00 | $90.66 | $16,655.02 |
| 30 | $16,655.02 | $530.13 | $0.00 | $94.17 | $17,279.32 |
| 31 | $17,279.32 | $530.13 | $0.00 | $97.70 | $17,907.15 |
| 32 | $17,907.15 | $530.13 | $0.00 | $101.25 | $18,538.53 |
| 33 | $18,538.53 | $530.13 | $0.00 | $104.82 | $19,173.48 |
| 34 | $19,173.48 | $530.13 | $0.00 | $108.41 | $19,812.02 |
| 35 | $19,812.02 | $530.13 | $0.00 | $112.02 | $20,454.17 |
| 36 | $20,454.17 | $530.13 | $0.00 | $115.65 | $21,099.95 |
| 37 | $21,099.95 | $530.13 | $0.00 | $119.30 | $21,749.38 |
| 38 | $21,749.38 | $530.13 | $0.00 | $122.97 | $22,402.48 |
| 39 | $22,402.48 | $530.13 | $0.00 | $126.67 | $23,059.28 |
| 40 | $23,059.28 | $530.13 | $0.00 | $130.38 | $23,719.79 |
| 41 | $23,719.79 | $530.13 | $0.00 | $134.12 | $24,384.04 |
| 42 | $24,384.04 | $530.13 | $0.00 | $137.87 | $25,052.04 |
| 43 | $25,052.04 | $530.13 | $0.00 | $141.65 | $25,723.82 |
| 44 | $25,723.82 | $530.13 | $0.00 | $145.45 | $26,399.40 |
| 45 | $26,399.40 | $530.13 | $0.00 | $149.27 | $27,078.80 |
| 46 | $27,078.80 | $530.13 | $0.00 | $153.11 | $27,762.04 |
| 47 | $27,762.04 | $530.13 | $0.00 | $156.97 | $28,449.14 |
| 48 | $28,449.14 | $530.13 | $0.00 | $160.86 | $29,140.13 |
| 49 | $29,140.13 | $530.13 | $0.00 | $164.76 | $29,835.02 |
| 50 | $29,835.02 | $530.13 | $0.00 | $168.69 | $30,533.84 |
| 51 | $30,533.84 | $530.13 | $0.00 | $172.64 | $31,236.61 |
| 52 | $31,236.61 | $530.13 | $0.00 | $176.62 | $31,943.36 |
| 53 | $31,943.36 | $530.13 | $0.00 | $180.61 | $32,654.10 |
| 54 | $32,654.10 | $530.13 | $0.00 | $184.63 | $33,368.86 |
| 55 | $33,368.86 | $530.13 | $0.00 | $188.67 | $34,087.66 |
| 56 | $34,087.66 | $530.13 | $0.00 | $192.74 | $34,810.53 |
| 57 | $34,810.53 | $530.13 | $0.00 | $196.82 | $35,537.48 |
| 58 | $35,537.48 | $530.13 | $0.00 | $200.93 | $36,268.54 |
| 59 | $36,268.54 | $530.13 | $0.00 | $205.07 | $37,003.74 |
| 60 | $37,003.74 | $530.13 | $0.00 | $209.22 | $37,743.09 |
| 61 | $37,743.09 | $530.13 | $0.00 | $213.40 | $38,486.62 |
| 62 | $38,486.62 | $530.13 | $0.00 | $217.61 | $39,234.36 |
| 63 | $39,234.36 | $530.13 | $0.00 | $221.84 | $39,986.33 |
| 64 | $39,986.33 | $530.13 | $0.00 | $226.09 | $40,742.55 |
| 65 | $40,742.55 | $530.13 | $0.00 | $230.36 | $41,503.04 |
| 66 | $41,503.04 | $530.13 | $0.00 | $234.66 | $42,267.83 |
| 67 | $42,267.83 | $530.13 | $0.00 | $238.99 | $43,036.95 |
| 68 | $43,036.95 | $530.13 | $0.00 | $243.34 | $43,810.42 |
| 69 | $43,810.42 | $530.13 | $0.00 | $247.71 | $44,588.26 |
| 70 | $44,588.26 | $530.13 | $0.00 | $252.11 | $45,370.50 |
| 71 | $45,370.50 | $530.13 | $0.00 | $256.53 | $46,157.16 |
| 72 | $46,157.16 | $530.13 | $0.00 | $260.98 | $46,948.27 |
| 73 | $46,948.27 | $530.13 | $0.00 | $265.45 | $47,743.85 |
| 74 | $47,743.85 | $530.13 | $0.00 | $269.95 | $48,543.93 |
| 75 | $48,543.93 | $530.13 | $0.00 | $274.47 | $49,348.53 |
| 76 | $49,348.53 | $530.13 | $0.00 | $279.02 | $50,157.68 |
| 77 | $50,157.68 | $530.13 | $0.00 | $283.60 | $50,971.41 |
| 78 | $50,971.41 | $530.13 | $0.00 | $288.20 | $51,789.74 |
| 79 | $51,789.74 | $530.13 | $0.00 | $292.83 | $52,612.70 |
| 80 | $52,612.70 | $530.13 | $0.00 | $297.48 | $53,440.31 |
| 81 | $53,440.31 | $530.13 | $0.00 | $302.16 | $54,272.60 |
| 82 | $54,272.60 | $530.13 | $0.00 | $306.87 | $55,109.60 |
| 83 | $55,109.60 | $530.13 | $0.00 | $311.60 | $55,951.33 |
| 84 | $55,951.33 | $530.13 | $0.00 | $316.36 | $56,797.82 |
| 85 | $56,797.82 | $530.13 | $0.00 | $321.14 | $57,649.09 |
| 86 | $57,649.09 | $530.13 | $0.00 | $325.96 | $58,505.18 |
| 87 | $58,505.18 | $530.13 | $0.00 | $330.80 | $59,366.11 |
| 88 | $59,366.11 | $530.13 | $0.00 | $335.66 | $60,231.90 |
| 89 | $60,231.90 | $530.13 | $0.00 | $340.56 | $61,102.59 |
| 90 | $61,102.59 | $530.13 | $0.00 | $345.48 | $61,978.20 |
| 91 | $61,978.20 | $530.13 | $0.00 | $350.43 | $62,858.76 |
| 92 | $62,858.76 | $530.13 | $0.00 | $355.41 | $63,744.30 |
| 93 | $63,744.30 | $530.13 | $0.00 | $360.42 | $64,634.85 |
| 94 | $64,634.85 | $530.13 | $0.00 | $365.45 | $65,530.43 |
| 95 | $65,530.43 | $530.13 | $0.00 | $370.52 | $66,431.08 |
| 96 | $66,431.08 | $530.13 | $0.00 | $375.61 | $67,336.82 |
| 97 | $67,336.82 | $530.13 | $0.00 | $380.73 | $68,247.68 |
| 98 | $68,247.68 | $530.13 | $0.00 | $385.88 | $69,163.69 |
| 99 | $69,163.69 | $530.13 | $0.00 | $391.06 | $70,084.88 |
| 100 | $70,084.88 | $530.13 | $0.00 | $396.27 | $71,011.28 |
| 101 | $71,011.28 | $530.13 | $0.00 | $401.51 | $71,942.92 |
| 102 | $71,942.92 | $530.13 | $0.00 | $406.78 | $72,879.83 |
| 103 | $72,879.83 | $530.13 | $0.00 | $412.07 | $73,822.03 |
| 104 | $73,822.03 | $530.13 | $0.00 | $417.40 | $74,769.56 |
| 105 | $74,769.56 | $530.13 | $0.00 | $422.76 | $75,722.45 |
| 106 | $75,722.45 | $530.13 | $0.00 | $428.15 | $76,680.73 |
| 107 | $76,680.73 | $530.13 | $0.00 | $433.56 | $77,644.42 |
| 108 | $77,644.42 | $530.13 | $0.00 | $439.01 | $78,613.56 |
| 109 | $78,613.56 | $530.13 | $0.00 | $444.49 | $79,588.18 |
| 110 | $79,588.18 | $530.13 | $0.00 | $450.00 | $80,568.31 |
| 111 | $80,568.31 | $530.13 | $0.00 | $455.54 | $81,553.98 |
| 112 | $81,553.98 | $530.13 | $0.00 | $461.12 | $82,545.23 |
| 113 | $82,545.23 | $530.13 | $0.00 | $466.72 | $83,542.08 |
| 114 | $83,542.08 | $530.13 | $0.00 | $472.36 | $84,544.57 |
| 115 | $84,544.57 | $530.13 | $0.00 | $478.03 | $85,552.73 |
| 116 | $85,552.73 | $530.13 | $0.00 | $483.73 | $86,566.59 |
| 117 | $86,566.59 | $530.13 | $0.00 | $489.46 | $87,586.18 |
| 118 | $87,586.18 | $530.13 | $0.00 | $495.22 | $88,611.53 |
| 119 | $88,611.53 | $530.13 | $0.00 | $501.02 | $89,642.68 |
| 120 | $89,642.68 | $530.13 | $0.00 | $506.85 | $90,679.66 |
| 121 | $90,679.66 | $530.13 | $0.00 | $512.72 | $91,722.51 |
| 122 | $91,722.51 | $530.13 | $0.00 | $518.61 | $92,771.25 |
| 123 | $92,771.25 | $530.13 | $0.00 | $524.54 | $93,825.92 |
| 124 | $93,825.92 | $530.13 | $0.00 | $530.51 | $94,886.56 |
| 125 | $94,886.56 | $530.13 | $0.00 | $536.50 | $95,953.19 |
| 126 | $95,953.19 | $530.13 | $0.00 | $542.53 | $97,025.85 |
| 127 | $97,025.85 | $530.13 | $0.00 | $548.60 | $98,104.58 |
| 128 | $98,104.58 | $530.13 | $0.00 | $554.70 | $99,189.41 |
| 129 | $99,189.41 | $530.13 | $0.00 | $560.83 | $100,280.37 |
| 130 | $100,280.37 | $530.13 | $0.00 | $567.00 | $101,377.50 |
| 131 | $101,377.50 | $530.13 | $0.00 | $573.20 | $102,480.83 |
| 132 | $102,480.83 | $530.13 | $0.00 | $579.44 | $103,590.40 |
| 133 | $103,590.40 | $530.13 | $0.00 | $585.72 | $104,706.25 |
| 134 | $104,706.25 | $530.13 | $0.00 | $592.02 | $105,828.40 |
| 135 | $105,828.40 | $530.13 | $0.00 | $598.37 | $106,956.90 |
| 136 | $106,956.90 | $530.13 | $0.00 | $604.75 | $108,091.78 |
| 137 | $108,091.78 | $530.13 | $0.00 | $611.17 | $109,233.08 |
| 138 | $109,233.08 | $530.13 | $0.00 | $617.62 | $110,380.83 |
| 139 | $110,380.83 | $530.13 | $0.00 | $624.11 | $111,535.07 |
| 140 | $111,535.07 | $530.13 | $0.00 | $630.64 | $112,695.84 |
| 141 | $112,695.84 | $530.13 | $0.00 | $637.20 | $113,863.17 |
| 142 | $113,863.17 | $530.13 | $0.00 | $643.80 | $115,037.10 |
| 143 | $115,037.10 | $530.13 | $0.00 | $650.44 | $116,217.67 |
| 144 | $116,217.67 | $530.13 | $0.00 | $657.11 | $117,404.91 |
| 145 | $117,404.91 | $530.13 | $0.00 | $663.82 | $118,598.86 |
| 146 | $118,598.86 | $530.13 | $0.00 | $670.58 | $119,799.57 |
| 147 | $119,799.57 | $530.13 | $0.00 | $677.36 | $121,007.06 |
| 148 | $121,007.06 | $530.13 | $0.00 | $684.19 | $122,221.38 |
| 149 | $122,221.38 | $530.13 | $0.00 | $691.06 | $123,442.57 |
| 150 | $123,442.57 | $530.13 | $0.00 | $697.96 | $124,670.66 |
| 151 | $124,670.66 | $530.13 | $0.00 | $704.91 | $125,905.70 |
| 152 | $125,905.70 | $530.13 | $0.00 | $711.89 | $127,147.72 |
| 153 | $127,147.72 | $530.13 | $0.00 | $718.91 | $128,396.76 |
| 154 | $128,396.76 | $530.13 | $0.00 | $725.97 | $129,652.86 |
| 155 | $129,652.86 | $530.13 | $0.00 | $733.08 | $130,916.07 |
| 156 | $130,916.07 | $530.13 | $0.00 | $740.22 | $132,186.42 |
| 157 | $132,186.42 | $530.13 | $0.00 | $747.40 | $133,463.95 |
| 158 | $133,463.95 | $530.13 | $0.00 | $754.62 | $134,748.70 |
| 159 | $134,748.70 | $530.13 | $0.00 | $761.89 | $136,040.72 |
| 160 | $136,040.72 | $530.13 | $0.00 | $769.19 | $137,340.04 |
| 161 | $137,340.04 | $530.13 | $0.00 | $776.54 | $138,646.71 |
| 162 | $138,646.71 | $530.13 | $0.00 | $783.93 | $139,960.77 |
| 163 | $139,960.77 | $530.13 | $0.00 | $791.36 | $141,282.26 |
| 164 | $141,282.26 | $530.13 | $0.00 | $798.83 | $142,611.22 |
| 165 | $142,611.22 | $530.13 | $0.00 | $806.34 | $143,947.69 |
| 166 | $143,947.69 | $530.13 | $0.00 | $813.90 | $145,291.72 |
| 167 | $145,291.72 | $530.13 | $0.00 | $821.50 | $146,643.35 |
| 168 | $146,643.35 | $530.13 | $0.00 | $829.14 | $148,002.62 |
| 169 | $148,002.62 | $530.13 | $0.00 | $836.83 | $149,369.58 |
| 170 | $149,369.58 | $530.13 | $0.00 | $844.56 | $150,744.27 |
| 171 | $150,744.27 | $530.13 | $0.00 | $852.33 | $152,126.73 |
| 172 | $152,126.73 | $530.13 | $0.00 | $860.15 | $153,517.01 |
| 173 | $153,517.01 | $530.13 | $0.00 | $868.01 | $154,915.15 |
| 174 | $154,915.15 | $530.13 | $0.00 | $875.91 | $156,321.19 |
| 175 | $156,321.19 | $530.13 | $0.00 | $883.86 | $157,735.18 |
| 176 | $157,735.18 | $530.13 | $0.00 | $891.86 | $159,157.17 |
| 177 | $159,157.17 | $530.13 | $0.00 | $899.90 | $160,587.20 |
| 178 | $160,587.20 | $530.13 | $0.00 | $907.98 | $162,025.31 |
| 179 | $162,025.31 | $530.13 | $0.00 | $916.11 | $163,471.55 |
| 180 | $163,471.55 | $530.13 | $0.00 | $924.29 | $164,925.97 |
| 181 | $164,925.97 | $530.13 | $0.00 | $932.52 | $166,388.62 |
| 182 | $166,388.62 | $530.13 | $0.00 | $940.79 | $167,859.54 |
| 183 | $167,859.54 | $530.13 | $0.00 | $949.10 | $169,338.77 |
| 184 | $169,338.77 | $530.13 | $0.00 | $957.47 | $170,826.37 |
| 185 | $170,826.37 | $530.13 | $0.00 | $965.88 | $172,322.38 |
| 186 | $172,322.38 | $530.13 | $0.00 | $974.34 | $173,826.85 |
| 187 | $173,826.85 | $530.13 | $0.00 | $982.84 | $175,339.82 |
| 188 | $175,339.82 | $530.13 | $0.00 | $991.40 | $176,861.35 |
| 189 | $176,861.35 | $530.13 | $0.00 | $1,000.00 | $178,391.48 |
| 190 | $178,391.48 | $530.13 | $0.00 | $1,008.65 | $179,930.26 |
| 191 | $179,930.26 | $530.13 | $0.00 | $1,017.35 | $181,477.74 |
| 192 | $181,477.74 | $530.13 | $0.00 | $1,026.10 | $183,033.97 |
| 193 | $183,033.97 | $530.13 | $0.00 | $1,034.90 | $184,599.00 |
| 194 | $184,599.00 | $530.13 | $0.00 | $1,043.75 | $186,172.88 |
| 195 | $186,172.88 | $530.13 | $0.00 | $1,052.65 | $187,755.66 |
| 196 | $187,755.66 | $530.13 | $0.00 | $1,061.60 | $189,347.39 |
| 197 | $189,347.39 | $530.13 | $0.00 | $1,070.60 | $190,948.12 |
| 198 | $190,948.12 | $530.13 | $0.00 | $1,079.65 | $192,557.90 |
| 199 | $192,557.90 | $530.13 | $0.00 | $1,088.75 | $194,176.78 |
| 200 | $194,176.78 | $530.13 | $0.00 | $1,097.90 | $195,804.81 |
| 201 | $195,804.81 | $530.13 | $0.00 | $1,107.11 | $197,442.05 |
| 202 | $197,442.05 | $530.13 | $0.00 | $1,116.37 | $199,088.55 |
| 203 | $199,088.55 | $530.13 | $0.00 | $1,125.68 | $200,744.36 |
| 204 | $200,744.36 | $530.13 | $0.00 | $1,135.04 | $202,409.53 |
| 205 | $202,409.53 | $530.13 | $0.00 | $1,144.45 | $204,084.11 |
| 206 | $204,084.11 | $530.13 | $0.00 | $1,153.92 | $205,768.16 |
| 207 | $205,768.16 | $530.13 | $0.00 | $1,163.44 | $207,461.73 |
| 208 | $207,461.73 | $530.13 | $0.00 | $1,173.02 | $209,164.88 |
| 209 | $209,164.88 | $530.13 | $0.00 | $1,182.65 | $210,877.66 |
| 210 | $210,877.66 | $530.13 | $0.00 | $1,192.33 | $212,600.12 |
| 211 | $212,600.12 | $530.13 | $0.00 | $1,202.07 | $214,332.32 |
| 212 | $214,332.32 | $530.13 | $0.00 | $1,211.87 | $216,074.32 |
| 213 | $216,074.32 | $530.13 | $0.00 | $1,221.72 | $217,826.17 |
| 214 | $217,826.17 | $530.13 | $0.00 | $1,231.62 | $219,587.92 |
| 215 | $219,587.92 | $530.13 | $0.00 | $1,241.58 | $221,359.63 |
| 216 | $221,359.63 | $530.13 | $0.00 | $1,251.60 | $223,141.36 |
| 217 | $223,141.36 | $530.13 | $62,150.94 | $1,261.67 | $162,782.22 |
| 218 | $162,782.22 | $530.13 | $0.00 | $920.39 | $164,232.74 |
| 219 | $164,232.74 | $530.13 | $0.00 | $928.60 | $165,691.47 |
| 220 | $165,691.47 | $530.13 | $0.00 | $936.84 | $167,158.44 |
| 221 | $167,158.44 | $530.13 | $0.00 | $945.14 | $168,633.71 |
| 222 | $168,633.71 | $530.13 | $0.00 | $953.48 | $170,117.32 |
| 223 | $170,117.32 | $530.13 | $0.00 | $961.87 | $171,609.32 |
| 224 | $171,609.32 | $530.13 | $0.00 | $970.30 | $173,109.75 |
| 225 | $173,109.75 | $530.13 | $0.00 | $978.79 | $174,618.67 |
| 226 | $174,618.67 | $530.13 | $0.00 | $987.32 | $176,136.12 |
| 227 | $176,136.12 | $530.13 | $0.00 | $995.90 | $177,662.15 |
| 228 | $177,662.15 | $530.13 | $0.00 | $1,004.53 | $179,196.81 |
| 229 | $179,196.81 | $530.13 | $65,258.49 | $1,013.20 | $115,481.65 |
| 230 | $115,481.65 | $530.13 | $0.00 | $652.95 | $116,664.73 |
| 231 | $116,664.73 | $530.13 | $0.00 | $659.64 | $117,854.50 |
| 232 | $117,854.50 | $530.13 | $0.00 | $666.37 | $119,051.00 |
| 233 | $119,051.00 | $530.13 | $0.00 | $673.13 | $120,254.26 |
| 234 | $120,254.26 | $530.13 | $0.00 | $679.94 | $121,464.33 |
| 235 | $121,464.33 | $530.13 | $0.00 | $686.78 | $122,681.24 |
| 236 | $122,681.24 | $530.13 | $0.00 | $693.66 | $123,905.03 |
| 237 | $123,905.03 | $530.13 | $0.00 | $700.58 | $125,135.74 |
| 238 | $125,135.74 | $530.13 | $0.00 | $707.54 | $126,373.41 |
| 239 | $126,373.41 | $530.13 | $0.00 | $714.53 | $127,618.07 |
| 240 | $127,618.07 | $530.13 | $0.00 | $721.57 | $128,869.77 |
| 241 | $128,869.77 | $530.13 | $68,521.41 | $728.65 | $61,607.14 |
| 242 | $61,607.14 | $530.13 | $0.00 | $348.34 | $62,485.61 |
| 243 | $62,485.61 | $530.13 | $0.00 | $353.30 | $63,369.04 |
| 244 | $63,369.04 | $530.13 | $0.00 | $358.30 | $64,257.47 |
| 245 | $64,257.47 | $530.13 | $0.00 | $363.32 | $65,150.92 |
| 246 | $65,150.92 | $530.13 | $0.00 | $368.37 | $66,049.42 |
| 247 | $66,049.42 | $530.13 | $0.00 | $373.45 | $66,953.00 |
| 248 | $66,953.00 | $530.13 | $0.00 | $378.56 | $67,861.69 |
| 249 | $67,861.69 | $530.13 | $0.00 | $383.70 | $68,775.52 |
| 250 | $68,775.52 | $530.13 | $0.00 | $388.87 | $69,694.52 |
| 251 | $69,694.52 | $530.13 | $0.00 | $394.06 | $70,618.71 |
| 252 | $70,618.71 | $530.13 | $0.00 | $399.29 | $71,548.13 |
| 253 | $71,548.13 | $0.00 | $71,947.48 | $404.54 | $5.19 |