How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $70,250 |
| Monthly savings required | $556 |
How much will it cost to send your child to Baptist Bible College and Graduate School in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $280,999.96 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $556.09 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 | $27,090.00 |
| 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 Baptist Bible College and Graduate School in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $556.09 | $0.00 | $0.00 | $556.09 |
| 2 | $556.09 | $556.09 | $0.00 | $3.14 | $1,115.32 |
| 3 | $1,115.32 | $556.09 | $0.00 | $6.31 | $1,677.72 |
| 4 | $1,677.72 | $556.09 | $0.00 | $9.49 | $2,243.30 |
| 5 | $2,243.30 | $556.09 | $0.00 | $12.68 | $2,812.07 |
| 6 | $2,812.07 | $556.09 | $0.00 | $15.90 | $3,384.06 |
| 7 | $3,384.06 | $556.09 | $0.00 | $19.13 | $3,959.28 |
| 8 | $3,959.28 | $556.09 | $0.00 | $22.39 | $4,537.76 |
| 9 | $4,537.76 | $556.09 | $0.00 | $25.66 | $5,119.51 |
| 10 | $5,119.51 | $556.09 | $0.00 | $28.95 | $5,704.55 |
| 11 | $5,704.55 | $556.09 | $0.00 | $32.25 | $6,292.89 |
| 12 | $6,292.89 | $556.09 | $0.00 | $35.58 | $6,884.56 |
| 13 | $6,884.56 | $556.09 | $0.00 | $38.93 | $7,479.58 |
| 14 | $7,479.58 | $556.09 | $0.00 | $42.29 | $8,077.96 |
| 15 | $8,077.96 | $556.09 | $0.00 | $45.67 | $8,679.72 |
| 16 | $8,679.72 | $556.09 | $0.00 | $49.08 | $9,284.89 |
| 17 | $9,284.89 | $556.09 | $0.00 | $52.50 | $9,893.48 |
| 18 | $9,893.48 | $556.09 | $0.00 | $55.94 | $10,505.51 |
| 19 | $10,505.51 | $556.09 | $0.00 | $59.40 | $11,121.00 |
| 20 | $11,121.00 | $556.09 | $0.00 | $62.88 | $11,739.97 |
| 21 | $11,739.97 | $556.09 | $0.00 | $66.38 | $12,362.44 |
| 22 | $12,362.44 | $556.09 | $0.00 | $69.90 | $12,988.43 |
| 23 | $12,988.43 | $556.09 | $0.00 | $73.44 | $13,617.96 |
| 24 | $13,617.96 | $556.09 | $0.00 | $77.00 | $14,251.05 |
| 25 | $14,251.05 | $556.09 | $0.00 | $80.58 | $14,887.72 |
| 26 | $14,887.72 | $556.09 | $0.00 | $84.18 | $15,527.99 |
| 27 | $15,527.99 | $556.09 | $0.00 | $87.80 | $16,171.88 |
| 28 | $16,171.88 | $556.09 | $0.00 | $91.44 | $16,819.41 |
| 29 | $16,819.41 | $556.09 | $0.00 | $95.10 | $17,470.60 |
| 30 | $17,470.60 | $556.09 | $0.00 | $98.78 | $18,125.47 |
| 31 | $18,125.47 | $556.09 | $0.00 | $102.48 | $18,784.04 |
| 32 | $18,784.04 | $556.09 | $0.00 | $106.21 | $19,446.34 |
| 33 | $19,446.34 | $556.09 | $0.00 | $109.95 | $20,112.38 |
| 34 | $20,112.38 | $556.09 | $0.00 | $113.72 | $20,782.19 |
| 35 | $20,782.19 | $556.09 | $0.00 | $117.51 | $21,455.79 |
| 36 | $21,455.79 | $556.09 | $0.00 | $121.31 | $22,133.19 |
| 37 | $22,133.19 | $556.09 | $0.00 | $125.14 | $22,814.42 |
| 38 | $22,814.42 | $556.09 | $0.00 | $129.00 | $23,499.51 |
| 39 | $23,499.51 | $556.09 | $0.00 | $132.87 | $24,188.47 |
| 40 | $24,188.47 | $556.09 | $0.00 | $136.77 | $24,881.33 |
| 41 | $24,881.33 | $556.09 | $0.00 | $140.68 | $25,578.10 |
| 42 | $25,578.10 | $556.09 | $0.00 | $144.62 | $26,278.81 |
| 43 | $26,278.81 | $556.09 | $0.00 | $148.58 | $26,983.48 |
| 44 | $26,983.48 | $556.09 | $0.00 | $152.57 | $27,692.14 |
| 45 | $27,692.14 | $556.09 | $0.00 | $156.58 | $28,404.81 |
| 46 | $28,404.81 | $556.09 | $0.00 | $160.60 | $29,121.50 |
| 47 | $29,121.50 | $556.09 | $0.00 | $164.66 | $29,842.25 |
| 48 | $29,842.25 | $556.09 | $0.00 | $168.73 | $30,567.07 |
| 49 | $30,567.07 | $556.09 | $0.00 | $172.83 | $31,295.99 |
| 50 | $31,295.99 | $556.09 | $0.00 | $176.95 | $32,029.03 |
| 51 | $32,029.03 | $556.09 | $0.00 | $181.10 | $32,766.22 |
| 52 | $32,766.22 | $556.09 | $0.00 | $185.26 | $33,507.57 |
| 53 | $33,507.57 | $556.09 | $0.00 | $189.46 | $34,253.12 |
| 54 | $34,253.12 | $556.09 | $0.00 | $193.67 | $35,002.88 |
| 55 | $35,002.88 | $556.09 | $0.00 | $197.91 | $35,756.88 |
| 56 | $35,756.88 | $556.09 | $0.00 | $202.17 | $36,515.14 |
| 57 | $36,515.14 | $556.09 | $0.00 | $206.46 | $37,277.69 |
| 58 | $37,277.69 | $556.09 | $0.00 | $210.77 | $38,044.55 |
| 59 | $38,044.55 | $556.09 | $0.00 | $215.11 | $38,815.75 |
| 60 | $38,815.75 | $556.09 | $0.00 | $219.47 | $39,591.31 |
| 61 | $39,591.31 | $556.09 | $0.00 | $223.86 | $40,371.26 |
| 62 | $40,371.26 | $556.09 | $0.00 | $228.26 | $41,155.61 |
| 63 | $41,155.61 | $556.09 | $0.00 | $232.70 | $41,944.40 |
| 64 | $41,944.40 | $556.09 | $0.00 | $237.16 | $42,737.65 |
| 65 | $42,737.65 | $556.09 | $0.00 | $241.64 | $43,535.38 |
| 66 | $43,535.38 | $556.09 | $0.00 | $246.16 | $44,337.63 |
| 67 | $44,337.63 | $556.09 | $0.00 | $250.69 | $45,144.41 |
| 68 | $45,144.41 | $556.09 | $0.00 | $255.25 | $45,955.75 |
| 69 | $45,955.75 | $556.09 | $0.00 | $259.84 | $46,771.68 |
| 70 | $46,771.68 | $556.09 | $0.00 | $264.45 | $47,592.22 |
| 71 | $47,592.22 | $556.09 | $0.00 | $269.09 | $48,417.40 |
| 72 | $48,417.40 | $556.09 | $0.00 | $273.76 | $49,247.25 |
| 73 | $49,247.25 | $556.09 | $0.00 | $278.45 | $50,081.79 |
| 74 | $50,081.79 | $556.09 | $0.00 | $283.17 | $50,921.05 |
| 75 | $50,921.05 | $556.09 | $0.00 | $287.92 | $51,765.06 |
| 76 | $51,765.06 | $556.09 | $0.00 | $292.69 | $52,613.84 |
| 77 | $52,613.84 | $556.09 | $0.00 | $297.49 | $53,467.42 |
| 78 | $53,467.42 | $556.09 | $0.00 | $302.31 | $54,325.82 |
| 79 | $54,325.82 | $556.09 | $0.00 | $307.17 | $55,189.08 |
| 80 | $55,189.08 | $556.09 | $0.00 | $312.05 | $56,057.22 |
| 81 | $56,057.22 | $556.09 | $0.00 | $316.96 | $56,930.27 |
| 82 | $56,930.27 | $556.09 | $0.00 | $321.89 | $57,808.25 |
| 83 | $57,808.25 | $556.09 | $0.00 | $326.86 | $58,691.20 |
| 84 | $58,691.20 | $556.09 | $0.00 | $331.85 | $59,579.14 |
| 85 | $59,579.14 | $556.09 | $0.00 | $336.87 | $60,472.10 |
| 86 | $60,472.10 | $556.09 | $0.00 | $341.92 | $61,370.11 |
| 87 | $61,370.11 | $556.09 | $0.00 | $347.00 | $62,273.20 |
| 88 | $62,273.20 | $556.09 | $0.00 | $352.10 | $63,181.39 |
| 89 | $63,181.39 | $556.09 | $0.00 | $357.24 | $64,094.72 |
| 90 | $64,094.72 | $556.09 | $0.00 | $362.40 | $65,013.21 |
| 91 | $65,013.21 | $556.09 | $0.00 | $367.59 | $65,936.89 |
| 92 | $65,936.89 | $556.09 | $0.00 | $372.82 | $66,865.80 |
| 93 | $66,865.80 | $556.09 | $0.00 | $378.07 | $67,799.96 |
| 94 | $67,799.96 | $556.09 | $0.00 | $383.35 | $68,739.40 |
| 95 | $68,739.40 | $556.09 | $0.00 | $388.66 | $69,684.15 |
| 96 | $69,684.15 | $556.09 | $0.00 | $394.00 | $70,634.24 |
| 97 | $70,634.24 | $556.09 | $0.00 | $399.38 | $71,589.71 |
| 98 | $71,589.71 | $556.09 | $0.00 | $404.78 | $72,550.58 |
| 99 | $72,550.58 | $556.09 | $0.00 | $410.21 | $73,516.88 |
| 100 | $73,516.88 | $556.09 | $0.00 | $415.68 | $74,488.65 |
| 101 | $74,488.65 | $556.09 | $0.00 | $421.17 | $75,465.91 |
| 102 | $75,465.91 | $556.09 | $0.00 | $426.70 | $76,448.70 |
| 103 | $76,448.70 | $556.09 | $0.00 | $432.25 | $77,437.04 |
| 104 | $77,437.04 | $556.09 | $0.00 | $437.84 | $78,430.97 |
| 105 | $78,430.97 | $556.09 | $0.00 | $443.46 | $79,430.52 |
| 106 | $79,430.52 | $556.09 | $0.00 | $449.11 | $80,435.72 |
| 107 | $80,435.72 | $556.09 | $0.00 | $454.80 | $81,446.61 |
| 108 | $81,446.61 | $556.09 | $0.00 | $460.51 | $82,463.21 |
| 109 | $82,463.21 | $556.09 | $0.00 | $466.26 | $83,485.56 |
| 110 | $83,485.56 | $556.09 | $0.00 | $472.04 | $84,513.69 |
| 111 | $84,513.69 | $556.09 | $0.00 | $477.85 | $85,547.63 |
| 112 | $85,547.63 | $556.09 | $0.00 | $483.70 | $86,587.42 |
| 113 | $86,587.42 | $556.09 | $0.00 | $489.58 | $87,633.09 |
| 114 | $87,633.09 | $556.09 | $0.00 | $495.49 | $88,684.67 |
| 115 | $88,684.67 | $556.09 | $0.00 | $501.44 | $89,742.20 |
| 116 | $89,742.20 | $556.09 | $0.00 | $507.42 | $90,805.71 |
| 117 | $90,805.71 | $556.09 | $0.00 | $513.43 | $91,875.23 |
| 118 | $91,875.23 | $556.09 | $0.00 | $519.48 | $92,950.80 |
| 119 | $92,950.80 | $556.09 | $0.00 | $525.56 | $94,032.45 |
| 120 | $94,032.45 | $556.09 | $0.00 | $531.67 | $95,120.21 |
| 121 | $95,120.21 | $556.09 | $0.00 | $537.82 | $96,214.12 |
| 122 | $96,214.12 | $556.09 | $0.00 | $544.01 | $97,314.22 |
| 123 | $97,314.22 | $556.09 | $0.00 | $550.23 | $98,420.54 |
| 124 | $98,420.54 | $556.09 | $0.00 | $556.48 | $99,533.11 |
| 125 | $99,533.11 | $556.09 | $0.00 | $562.77 | $100,651.97 |
| 126 | $100,651.97 | $556.09 | $0.00 | $569.10 | $101,777.16 |
| 127 | $101,777.16 | $556.09 | $0.00 | $575.46 | $102,908.71 |
| 128 | $102,908.71 | $556.09 | $0.00 | $581.86 | $104,046.66 |
| 129 | $104,046.66 | $556.09 | $0.00 | $588.29 | $105,191.04 |
| 130 | $105,191.04 | $556.09 | $0.00 | $594.77 | $106,341.90 |
| 131 | $106,341.90 | $556.09 | $0.00 | $601.27 | $107,499.26 |
| 132 | $107,499.26 | $556.09 | $0.00 | $607.82 | $108,663.17 |
| 133 | $108,663.17 | $556.09 | $0.00 | $614.40 | $109,833.66 |
| 134 | $109,833.66 | $556.09 | $0.00 | $621.02 | $111,010.77 |
| 135 | $111,010.77 | $556.09 | $0.00 | $627.67 | $112,194.53 |
| 136 | $112,194.53 | $556.09 | $0.00 | $634.36 | $113,384.98 |
| 137 | $113,384.98 | $556.09 | $0.00 | $641.10 | $114,582.17 |
| 138 | $114,582.17 | $556.09 | $0.00 | $647.86 | $115,786.12 |
| 139 | $115,786.12 | $556.09 | $0.00 | $654.67 | $116,996.88 |
| 140 | $116,996.88 | $556.09 | $0.00 | $661.52 | $118,214.49 |
| 141 | $118,214.49 | $556.09 | $0.00 | $668.40 | $119,438.98 |
| 142 | $119,438.98 | $556.09 | $0.00 | $675.33 | $120,670.40 |
| 143 | $120,670.40 | $556.09 | $0.00 | $682.29 | $121,908.78 |
| 144 | $121,908.78 | $556.09 | $0.00 | $689.29 | $123,154.16 |
| 145 | $123,154.16 | $556.09 | $0.00 | $696.33 | $124,406.58 |
| 146 | $124,406.58 | $556.09 | $0.00 | $703.41 | $125,666.08 |
| 147 | $125,666.08 | $556.09 | $0.00 | $710.53 | $126,932.70 |
| 148 | $126,932.70 | $556.09 | $0.00 | $717.70 | $128,206.49 |
| 149 | $128,206.49 | $556.09 | $0.00 | $724.90 | $129,487.48 |
| 150 | $129,487.48 | $556.09 | $0.00 | $732.14 | $130,775.71 |
| 151 | $130,775.71 | $556.09 | $0.00 | $739.42 | $132,071.22 |
| 152 | $132,071.22 | $556.09 | $0.00 | $746.75 | $133,374.06 |
| 153 | $133,374.06 | $556.09 | $0.00 | $754.12 | $134,684.27 |
| 154 | $134,684.27 | $556.09 | $0.00 | $761.52 | $136,001.88 |
| 155 | $136,001.88 | $556.09 | $0.00 | $768.97 | $137,326.94 |
| 156 | $137,326.94 | $556.09 | $0.00 | $776.47 | $138,659.50 |
| 157 | $138,659.50 | $556.09 | $0.00 | $784.00 | $139,999.59 |
| 158 | $139,999.59 | $556.09 | $0.00 | $791.58 | $141,347.26 |
| 159 | $141,347.26 | $556.09 | $0.00 | $799.20 | $142,702.55 |
| 160 | $142,702.55 | $556.09 | $0.00 | $806.86 | $144,065.50 |
| 161 | $144,065.50 | $556.09 | $0.00 | $814.57 | $145,436.16 |
| 162 | $145,436.16 | $556.09 | $0.00 | $822.32 | $146,814.57 |
| 163 | $146,814.57 | $556.09 | $0.00 | $830.11 | $148,200.77 |
| 164 | $148,200.77 | $556.09 | $0.00 | $837.95 | $149,594.81 |
| 165 | $149,594.81 | $556.09 | $0.00 | $845.83 | $150,996.73 |
| 166 | $150,996.73 | $556.09 | $0.00 | $853.76 | $152,406.58 |
| 167 | $152,406.58 | $556.09 | $0.00 | $861.73 | $153,824.40 |
| 168 | $153,824.40 | $556.09 | $0.00 | $869.75 | $155,250.24 |
| 169 | $155,250.24 | $556.09 | $0.00 | $877.81 | $156,684.14 |
| 170 | $156,684.14 | $556.09 | $0.00 | $885.91 | $158,126.14 |
| 171 | $158,126.14 | $556.09 | $0.00 | $894.07 | $159,576.30 |
| 172 | $159,576.30 | $556.09 | $0.00 | $902.27 | $161,034.66 |
| 173 | $161,034.66 | $556.09 | $0.00 | $910.51 | $162,501.26 |
| 174 | $162,501.26 | $556.09 | $0.00 | $918.81 | $163,976.16 |
| 175 | $163,976.16 | $556.09 | $0.00 | $927.15 | $165,459.40 |
| 176 | $165,459.40 | $556.09 | $0.00 | $935.53 | $166,951.02 |
| 177 | $166,951.02 | $556.09 | $0.00 | $943.97 | $168,451.08 |
| 178 | $168,451.08 | $556.09 | $0.00 | $952.45 | $169,959.62 |
| 179 | $169,959.62 | $556.09 | $0.00 | $960.98 | $171,476.69 |
| 180 | $171,476.69 | $556.09 | $0.00 | $969.55 | $173,002.33 |
| 181 | $173,002.33 | $556.09 | $0.00 | $978.18 | $174,536.60 |
| 182 | $174,536.60 | $556.09 | $0.00 | $986.86 | $176,079.55 |
| 183 | $176,079.55 | $556.09 | $0.00 | $995.58 | $177,631.22 |
| 184 | $177,631.22 | $556.09 | $0.00 | $1,004.35 | $179,191.66 |
| 185 | $179,191.66 | $556.09 | $0.00 | $1,013.18 | $180,760.93 |
| 186 | $180,760.93 | $556.09 | $0.00 | $1,022.05 | $182,339.07 |
| 187 | $182,339.07 | $556.09 | $0.00 | $1,030.97 | $183,926.13 |
| 188 | $183,926.13 | $556.09 | $0.00 | $1,039.95 | $185,522.17 |
| 189 | $185,522.17 | $556.09 | $0.00 | $1,048.97 | $187,127.23 |
| 190 | $187,127.23 | $556.09 | $0.00 | $1,058.04 | $188,741.36 |
| 191 | $188,741.36 | $556.09 | $0.00 | $1,067.17 | $190,364.62 |
| 192 | $190,364.62 | $556.09 | $0.00 | $1,076.35 | $191,997.06 |
| 193 | $191,997.06 | $556.09 | $0.00 | $1,085.58 | $193,638.73 |
| 194 | $193,638.73 | $556.09 | $0.00 | $1,094.86 | $195,289.68 |
| 195 | $195,289.68 | $556.09 | $0.00 | $1,104.20 | $196,949.97 |
| 196 | $196,949.97 | $556.09 | $0.00 | $1,113.58 | $198,619.64 |
| 197 | $198,619.64 | $556.09 | $0.00 | $1,123.02 | $200,298.75 |
| 198 | $200,298.75 | $556.09 | $0.00 | $1,132.52 | $201,987.36 |
| 199 | $201,987.36 | $556.09 | $0.00 | $1,142.07 | $203,685.52 |
| 200 | $203,685.52 | $556.09 | $0.00 | $1,151.67 | $205,393.28 |
| 201 | $205,393.28 | $556.09 | $0.00 | $1,161.32 | $207,110.69 |
| 202 | $207,110.69 | $556.09 | $0.00 | $1,171.03 | $208,837.81 |
| 203 | $208,837.81 | $556.09 | $0.00 | $1,180.80 | $210,574.70 |
| 204 | $210,574.70 | $556.09 | $0.00 | $1,190.62 | $212,321.41 |
| 205 | $212,321.41 | $556.09 | $0.00 | $1,200.50 | $214,078.00 |
| 206 | $214,078.00 | $556.09 | $0.00 | $1,210.43 | $215,844.52 |
| 207 | $215,844.52 | $556.09 | $0.00 | $1,220.42 | $217,621.03 |
| 208 | $217,621.03 | $556.09 | $0.00 | $1,230.46 | $219,407.58 |
| 209 | $219,407.58 | $556.09 | $0.00 | $1,240.56 | $221,204.23 |
| 210 | $221,204.23 | $556.09 | $0.00 | $1,250.72 | $223,011.04 |
| 211 | $223,011.04 | $556.09 | $0.00 | $1,260.94 | $224,828.07 |
| 212 | $224,828.07 | $556.09 | $0.00 | $1,271.21 | $226,655.37 |
| 213 | $226,655.37 | $556.09 | $0.00 | $1,281.54 | $228,493.00 |
| 214 | $228,493.00 | $556.09 | $0.00 | $1,291.93 | $230,341.02 |
| 215 | $230,341.02 | $556.09 | $0.00 | $1,302.38 | $232,199.49 |
| 216 | $232,199.49 | $556.09 | $0.00 | $1,312.89 | $234,068.47 |
| 217 | $234,068.47 | $556.09 | $65,195.32 | $1,323.46 | $170,752.70 |
| 218 | $170,752.70 | $556.09 | $0.00 | $965.46 | $172,274.25 |
| 219 | $172,274.25 | $556.09 | $0.00 | $974.06 | $173,804.40 |
| 220 | $173,804.40 | $556.09 | $0.00 | $982.72 | $175,343.21 |
| 221 | $175,343.21 | $556.09 | $0.00 | $991.42 | $176,890.72 |
| 222 | $176,890.72 | $556.09 | $0.00 | $1,000.17 | $178,446.98 |
| 223 | $178,446.98 | $556.09 | $0.00 | $1,008.97 | $180,012.04 |
| 224 | $180,012.04 | $556.09 | $0.00 | $1,017.81 | $181,585.94 |
| 225 | $181,585.94 | $556.09 | $0.00 | $1,026.71 | $183,168.74 |
| 226 | $183,168.74 | $556.09 | $0.00 | $1,035.66 | $184,760.49 |
| 227 | $184,760.49 | $556.09 | $0.00 | $1,044.66 | $186,361.24 |
| 228 | $186,361.24 | $556.09 | $0.00 | $1,053.71 | $187,971.04 |
| 229 | $187,971.04 | $556.09 | $68,455.08 | $1,062.82 | $121,134.87 |
| 230 | $121,134.87 | $556.09 | $0.00 | $684.91 | $122,375.87 |
| 231 | $122,375.87 | $556.09 | $0.00 | $691.93 | $123,623.89 |
| 232 | $123,623.89 | $556.09 | $0.00 | $698.99 | $124,878.97 |
| 233 | $124,878.97 | $556.09 | $0.00 | $706.08 | $126,141.14 |
| 234 | $126,141.14 | $556.09 | $0.00 | $713.22 | $127,410.45 |
| 235 | $127,410.45 | $556.09 | $0.00 | $720.40 | $128,686.94 |
| 236 | $128,686.94 | $556.09 | $0.00 | $727.61 | $129,970.64 |
| 237 | $129,970.64 | $556.09 | $0.00 | $734.87 | $131,261.60 |
| 238 | $131,261.60 | $556.09 | $0.00 | $742.17 | $132,559.86 |
| 239 | $132,559.86 | $556.09 | $0.00 | $749.51 | $133,865.46 |
| 240 | $133,865.46 | $556.09 | $0.00 | $756.89 | $135,178.44 |
| 241 | $135,178.44 | $556.09 | $71,877.83 | $764.32 | $64,621.02 |
| 242 | $64,621.02 | $556.09 | $0.00 | $365.38 | $65,542.49 |
| 243 | $65,542.49 | $556.09 | $0.00 | $370.59 | $66,469.17 |
| 244 | $66,469.17 | $556.09 | $0.00 | $375.83 | $67,401.09 |
| 245 | $67,401.09 | $556.09 | $0.00 | $381.10 | $68,338.28 |
| 246 | $68,338.28 | $556.09 | $0.00 | $386.39 | $69,280.76 |
| 247 | $69,280.76 | $556.09 | $0.00 | $391.72 | $70,228.57 |
| 248 | $70,228.57 | $556.09 | $0.00 | $397.08 | $71,181.74 |
| 249 | $71,181.74 | $556.09 | $0.00 | $402.47 | $72,140.30 |
| 250 | $72,140.30 | $556.09 | $0.00 | $407.89 | $73,104.28 |
| 251 | $73,104.28 | $556.09 | $0.00 | $413.34 | $74,073.71 |
| 252 | $74,073.71 | $556.09 | $0.00 | $418.82 | $75,048.62 |
| 253 | $75,048.62 | $0.00 | $75,471.73 | $424.34 | $1.23 |