How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $72,874 |
| Monthly savings required | $577 |
How much will it cost to send your child to Appalachian Bible College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $291,497.26 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $576.86 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 | $28,102.00 |
| 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 Appalachian Bible College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $576.86 | $0.00 | $0.00 | $576.86 |
| 2 | $576.86 | $576.86 | $0.00 | $3.26 | $1,156.98 |
| 3 | $1,156.98 | $576.86 | $0.00 | $6.54 | $1,740.38 |
| 4 | $1,740.38 | $576.86 | $0.00 | $9.84 | $2,327.08 |
| 5 | $2,327.08 | $576.86 | $0.00 | $13.16 | $2,917.10 |
| 6 | $2,917.10 | $576.86 | $0.00 | $16.49 | $3,510.45 |
| 7 | $3,510.45 | $576.86 | $0.00 | $19.85 | $4,107.16 |
| 8 | $4,107.16 | $576.86 | $0.00 | $23.22 | $4,707.24 |
| 9 | $4,707.24 | $576.86 | $0.00 | $26.62 | $5,310.72 |
| 10 | $5,310.72 | $576.86 | $0.00 | $30.03 | $5,917.61 |
| 11 | $5,917.61 | $576.86 | $0.00 | $33.46 | $6,527.93 |
| 12 | $6,527.93 | $576.86 | $0.00 | $36.91 | $7,141.70 |
| 13 | $7,141.70 | $576.86 | $0.00 | $40.38 | $7,758.94 |
| 14 | $7,758.94 | $576.86 | $0.00 | $43.87 | $8,379.67 |
| 15 | $8,379.67 | $576.86 | $0.00 | $47.38 | $9,003.91 |
| 16 | $9,003.91 | $576.86 | $0.00 | $50.91 | $9,631.68 |
| 17 | $9,631.68 | $576.86 | $0.00 | $54.46 | $10,263.00 |
| 18 | $10,263.00 | $576.86 | $0.00 | $58.03 | $10,897.89 |
| 19 | $10,897.89 | $576.86 | $0.00 | $61.62 | $11,536.37 |
| 20 | $11,536.37 | $576.86 | $0.00 | $65.23 | $12,178.46 |
| 21 | $12,178.46 | $576.86 | $0.00 | $68.86 | $12,824.18 |
| 22 | $12,824.18 | $576.86 | $0.00 | $72.51 | $13,473.55 |
| 23 | $13,473.55 | $576.86 | $0.00 | $76.18 | $14,126.59 |
| 24 | $14,126.59 | $576.86 | $0.00 | $79.87 | $14,783.32 |
| 25 | $14,783.32 | $576.86 | $0.00 | $83.59 | $15,443.77 |
| 26 | $15,443.77 | $576.86 | $0.00 | $87.32 | $16,107.95 |
| 27 | $16,107.95 | $576.86 | $0.00 | $91.08 | $16,775.89 |
| 28 | $16,775.89 | $576.86 | $0.00 | $94.85 | $17,447.60 |
| 29 | $17,447.60 | $576.86 | $0.00 | $98.65 | $18,123.11 |
| 30 | $18,123.11 | $576.86 | $0.00 | $102.47 | $18,802.44 |
| 31 | $18,802.44 | $576.86 | $0.00 | $106.31 | $19,485.61 |
| 32 | $19,485.61 | $576.86 | $0.00 | $110.17 | $20,172.64 |
| 33 | $20,172.64 | $576.86 | $0.00 | $114.06 | $20,863.56 |
| 34 | $20,863.56 | $576.86 | $0.00 | $117.97 | $21,558.39 |
| 35 | $21,558.39 | $576.86 | $0.00 | $121.89 | $22,257.14 |
| 36 | $22,257.14 | $576.86 | $0.00 | $125.85 | $22,959.85 |
| 37 | $22,959.85 | $576.86 | $0.00 | $129.82 | $23,666.53 |
| 38 | $23,666.53 | $576.86 | $0.00 | $133.81 | $24,377.20 |
| 39 | $24,377.20 | $576.86 | $0.00 | $137.83 | $25,091.89 |
| 40 | $25,091.89 | $576.86 | $0.00 | $141.87 | $25,810.62 |
| 41 | $25,810.62 | $576.86 | $0.00 | $145.94 | $26,533.42 |
| 42 | $26,533.42 | $576.86 | $0.00 | $150.02 | $27,260.30 |
| 43 | $27,260.30 | $576.86 | $0.00 | $154.13 | $27,991.29 |
| 44 | $27,991.29 | $576.86 | $0.00 | $158.27 | $28,726.42 |
| 45 | $28,726.42 | $576.86 | $0.00 | $162.42 | $29,465.70 |
| 46 | $29,465.70 | $576.86 | $0.00 | $166.60 | $30,209.16 |
| 47 | $30,209.16 | $576.86 | $0.00 | $170.81 | $30,956.83 |
| 48 | $30,956.83 | $576.86 | $0.00 | $175.03 | $31,708.72 |
| 49 | $31,708.72 | $576.86 | $0.00 | $179.29 | $32,464.87 |
| 50 | $32,464.87 | $576.86 | $0.00 | $183.56 | $33,225.29 |
| 51 | $33,225.29 | $576.86 | $0.00 | $187.86 | $33,990.01 |
| 52 | $33,990.01 | $576.86 | $0.00 | $192.18 | $34,759.05 |
| 53 | $34,759.05 | $576.86 | $0.00 | $196.53 | $35,532.44 |
| 54 | $35,532.44 | $576.86 | $0.00 | $200.91 | $36,310.21 |
| 55 | $36,310.21 | $576.86 | $0.00 | $205.30 | $37,092.37 |
| 56 | $37,092.37 | $576.86 | $0.00 | $209.73 | $37,878.96 |
| 57 | $37,878.96 | $576.86 | $0.00 | $214.17 | $38,669.99 |
| 58 | $38,669.99 | $576.86 | $0.00 | $218.65 | $39,465.50 |
| 59 | $39,465.50 | $576.86 | $0.00 | $223.14 | $40,265.50 |
| 60 | $40,265.50 | $576.86 | $0.00 | $227.67 | $41,070.03 |
| 61 | $41,070.03 | $576.86 | $0.00 | $232.22 | $41,879.11 |
| 62 | $41,879.11 | $576.86 | $0.00 | $236.79 | $42,692.76 |
| 63 | $42,692.76 | $576.86 | $0.00 | $241.39 | $43,511.01 |
| 64 | $43,511.01 | $576.86 | $0.00 | $246.02 | $44,333.89 |
| 65 | $44,333.89 | $576.86 | $0.00 | $250.67 | $45,161.42 |
| 66 | $45,161.42 | $576.86 | $0.00 | $255.35 | $45,993.63 |
| 67 | $45,993.63 | $576.86 | $0.00 | $260.05 | $46,830.54 |
| 68 | $46,830.54 | $576.86 | $0.00 | $264.79 | $47,672.19 |
| 69 | $47,672.19 | $576.86 | $0.00 | $269.55 | $48,518.60 |
| 70 | $48,518.60 | $576.86 | $0.00 | $274.33 | $49,369.79 |
| 71 | $49,369.79 | $576.86 | $0.00 | $279.14 | $50,225.79 |
| 72 | $50,225.79 | $576.86 | $0.00 | $283.98 | $51,086.63 |
| 73 | $51,086.63 | $576.86 | $0.00 | $288.85 | $51,952.34 |
| 74 | $51,952.34 | $576.86 | $0.00 | $293.75 | $52,822.95 |
| 75 | $52,822.95 | $576.86 | $0.00 | $298.67 | $53,698.48 |
| 76 | $53,698.48 | $576.86 | $0.00 | $303.62 | $54,578.96 |
| 77 | $54,578.96 | $576.86 | $0.00 | $308.60 | $55,464.42 |
| 78 | $55,464.42 | $576.86 | $0.00 | $313.60 | $56,354.88 |
| 79 | $56,354.88 | $576.86 | $0.00 | $318.64 | $57,250.38 |
| 80 | $57,250.38 | $576.86 | $0.00 | $323.70 | $58,150.94 |
| 81 | $58,150.94 | $576.86 | $0.00 | $328.79 | $59,056.59 |
| 82 | $59,056.59 | $576.86 | $0.00 | $333.91 | $59,967.36 |
| 83 | $59,967.36 | $576.86 | $0.00 | $339.06 | $60,883.28 |
| 84 | $60,883.28 | $576.86 | $0.00 | $344.24 | $61,804.38 |
| 85 | $61,804.38 | $576.86 | $0.00 | $349.45 | $62,730.69 |
| 86 | $62,730.69 | $576.86 | $0.00 | $354.69 | $63,662.24 |
| 87 | $63,662.24 | $576.86 | $0.00 | $359.96 | $64,599.06 |
| 88 | $64,599.06 | $576.86 | $0.00 | $365.25 | $65,541.17 |
| 89 | $65,541.17 | $576.86 | $0.00 | $370.58 | $66,488.61 |
| 90 | $66,488.61 | $576.86 | $0.00 | $375.94 | $67,441.41 |
| 91 | $67,441.41 | $576.86 | $0.00 | $381.32 | $68,399.59 |
| 92 | $68,399.59 | $576.86 | $0.00 | $386.74 | $69,363.19 |
| 93 | $69,363.19 | $576.86 | $0.00 | $392.19 | $70,332.24 |
| 94 | $70,332.24 | $576.86 | $0.00 | $397.67 | $71,306.77 |
| 95 | $71,306.77 | $576.86 | $0.00 | $403.18 | $72,286.81 |
| 96 | $72,286.81 | $576.86 | $0.00 | $408.72 | $73,272.39 |
| 97 | $73,272.39 | $576.86 | $0.00 | $414.29 | $74,263.54 |
| 98 | $74,263.54 | $576.86 | $0.00 | $419.90 | $75,260.30 |
| 99 | $75,260.30 | $576.86 | $0.00 | $425.53 | $76,262.69 |
| 100 | $76,262.69 | $576.86 | $0.00 | $431.20 | $77,270.75 |
| 101 | $77,270.75 | $576.86 | $0.00 | $436.90 | $78,284.51 |
| 102 | $78,284.51 | $576.86 | $0.00 | $442.63 | $79,304.00 |
| 103 | $79,304.00 | $576.86 | $0.00 | $448.40 | $80,329.26 |
| 104 | $80,329.26 | $576.86 | $0.00 | $454.19 | $81,360.31 |
| 105 | $81,360.31 | $576.86 | $0.00 | $460.02 | $82,397.19 |
| 106 | $82,397.19 | $576.86 | $0.00 | $465.89 | $83,439.94 |
| 107 | $83,439.94 | $576.86 | $0.00 | $471.78 | $84,488.58 |
| 108 | $84,488.58 | $576.86 | $0.00 | $477.71 | $85,543.15 |
| 109 | $85,543.15 | $576.86 | $0.00 | $483.67 | $86,603.68 |
| 110 | $86,603.68 | $576.86 | $0.00 | $489.67 | $87,670.21 |
| 111 | $87,670.21 | $576.86 | $0.00 | $495.70 | $88,742.77 |
| 112 | $88,742.77 | $576.86 | $0.00 | $501.76 | $89,821.39 |
| 113 | $89,821.39 | $576.86 | $0.00 | $507.86 | $90,906.11 |
| 114 | $90,906.11 | $576.86 | $0.00 | $514.00 | $91,996.97 |
| 115 | $91,996.97 | $576.86 | $0.00 | $520.16 | $93,093.99 |
| 116 | $93,093.99 | $576.86 | $0.00 | $526.37 | $94,197.22 |
| 117 | $94,197.22 | $576.86 | $0.00 | $532.60 | $95,306.68 |
| 118 | $95,306.68 | $576.86 | $0.00 | $538.88 | $96,422.42 |
| 119 | $96,422.42 | $576.86 | $0.00 | $545.19 | $97,544.47 |
| 120 | $97,544.47 | $576.86 | $0.00 | $551.53 | $98,672.86 |
| 121 | $98,672.86 | $576.86 | $0.00 | $557.91 | $99,807.63 |
| 122 | $99,807.63 | $576.86 | $0.00 | $564.33 | $100,948.82 |
| 123 | $100,948.82 | $576.86 | $0.00 | $570.78 | $102,096.46 |
| 124 | $102,096.46 | $576.86 | $0.00 | $577.27 | $103,250.59 |
| 125 | $103,250.59 | $576.86 | $0.00 | $583.79 | $104,411.24 |
| 126 | $104,411.24 | $576.86 | $0.00 | $590.36 | $105,578.46 |
| 127 | $105,578.46 | $576.86 | $0.00 | $596.96 | $106,752.28 |
| 128 | $106,752.28 | $576.86 | $0.00 | $603.59 | $107,932.73 |
| 129 | $107,932.73 | $576.86 | $0.00 | $610.27 | $109,119.86 |
| 130 | $109,119.86 | $576.86 | $0.00 | $616.98 | $110,313.70 |
| 131 | $110,313.70 | $576.86 | $0.00 | $623.73 | $111,514.29 |
| 132 | $111,514.29 | $576.86 | $0.00 | $630.52 | $112,721.67 |
| 133 | $112,721.67 | $576.86 | $0.00 | $637.34 | $113,935.87 |
| 134 | $113,935.87 | $576.86 | $0.00 | $644.21 | $115,156.94 |
| 135 | $115,156.94 | $576.86 | $0.00 | $651.11 | $116,384.91 |
| 136 | $116,384.91 | $576.86 | $0.00 | $658.06 | $117,619.83 |
| 137 | $117,619.83 | $576.86 | $0.00 | $665.04 | $118,861.73 |
| 138 | $118,861.73 | $576.86 | $0.00 | $672.06 | $120,110.65 |
| 139 | $120,110.65 | $576.86 | $0.00 | $679.12 | $121,366.63 |
| 140 | $121,366.63 | $576.86 | $0.00 | $686.22 | $122,629.71 |
| 141 | $122,629.71 | $576.86 | $0.00 | $693.37 | $123,899.94 |
| 142 | $123,899.94 | $576.86 | $0.00 | $700.55 | $125,177.35 |
| 143 | $125,177.35 | $576.86 | $0.00 | $707.77 | $126,461.98 |
| 144 | $126,461.98 | $576.86 | $0.00 | $715.03 | $127,753.87 |
| 145 | $127,753.87 | $576.86 | $0.00 | $722.34 | $129,053.07 |
| 146 | $129,053.07 | $576.86 | $0.00 | $729.68 | $130,359.61 |
| 147 | $130,359.61 | $576.86 | $0.00 | $737.07 | $131,673.54 |
| 148 | $131,673.54 | $576.86 | $0.00 | $744.50 | $132,994.90 |
| 149 | $132,994.90 | $576.86 | $0.00 | $751.97 | $134,323.73 |
| 150 | $134,323.73 | $576.86 | $0.00 | $759.49 | $135,660.08 |
| 151 | $135,660.08 | $576.86 | $0.00 | $767.04 | $137,003.98 |
| 152 | $137,003.98 | $576.86 | $0.00 | $774.64 | $138,355.48 |
| 153 | $138,355.48 | $576.86 | $0.00 | $782.28 | $139,714.62 |
| 154 | $139,714.62 | $576.86 | $0.00 | $789.97 | $141,081.45 |
| 155 | $141,081.45 | $576.86 | $0.00 | $797.70 | $142,456.01 |
| 156 | $142,456.01 | $576.86 | $0.00 | $805.47 | $143,838.34 |
| 157 | $143,838.34 | $576.86 | $0.00 | $813.28 | $145,228.48 |
| 158 | $145,228.48 | $576.86 | $0.00 | $821.14 | $146,626.48 |
| 159 | $146,626.48 | $576.86 | $0.00 | $829.05 | $148,032.39 |
| 160 | $148,032.39 | $576.86 | $0.00 | $837.00 | $149,446.25 |
| 161 | $149,446.25 | $576.86 | $0.00 | $844.99 | $150,868.10 |
| 162 | $150,868.10 | $576.86 | $0.00 | $853.03 | $152,297.99 |
| 163 | $152,297.99 | $576.86 | $0.00 | $861.11 | $153,735.96 |
| 164 | $153,735.96 | $576.86 | $0.00 | $869.25 | $155,182.07 |
| 165 | $155,182.07 | $576.86 | $0.00 | $877.42 | $156,636.35 |
| 166 | $156,636.35 | $576.86 | $0.00 | $885.64 | $158,098.85 |
| 167 | $158,098.85 | $576.86 | $0.00 | $893.91 | $159,569.62 |
| 168 | $159,569.62 | $576.86 | $0.00 | $902.23 | $161,048.71 |
| 169 | $161,048.71 | $576.86 | $0.00 | $910.59 | $162,536.16 |
| 170 | $162,536.16 | $576.86 | $0.00 | $919.00 | $164,032.02 |
| 171 | $164,032.02 | $576.86 | $0.00 | $927.46 | $165,536.34 |
| 172 | $165,536.34 | $576.86 | $0.00 | $935.97 | $167,049.17 |
| 173 | $167,049.17 | $576.86 | $0.00 | $944.52 | $168,570.55 |
| 174 | $168,570.55 | $576.86 | $0.00 | $953.12 | $170,100.53 |
| 175 | $170,100.53 | $576.86 | $0.00 | $961.77 | $171,639.16 |
| 176 | $171,639.16 | $576.86 | $0.00 | $970.47 | $173,186.49 |
| 177 | $173,186.49 | $576.86 | $0.00 | $979.22 | $174,742.57 |
| 178 | $174,742.57 | $576.86 | $0.00 | $988.02 | $176,307.45 |
| 179 | $176,307.45 | $576.86 | $0.00 | $996.87 | $177,881.18 |
| 180 | $177,881.18 | $576.86 | $0.00 | $1,005.77 | $179,463.81 |
| 181 | $179,463.81 | $576.86 | $0.00 | $1,014.71 | $181,055.38 |
| 182 | $181,055.38 | $576.86 | $0.00 | $1,023.71 | $182,655.95 |
| 183 | $182,655.95 | $576.86 | $0.00 | $1,032.76 | $184,265.57 |
| 184 | $184,265.57 | $576.86 | $0.00 | $1,041.86 | $185,884.29 |
| 185 | $185,884.29 | $576.86 | $0.00 | $1,051.02 | $187,512.17 |
| 186 | $187,512.17 | $576.86 | $0.00 | $1,060.22 | $189,149.25 |
| 187 | $189,149.25 | $576.86 | $0.00 | $1,069.48 | $190,795.59 |
| 188 | $190,795.59 | $576.86 | $0.00 | $1,078.79 | $192,451.24 |
| 189 | $192,451.24 | $576.86 | $0.00 | $1,088.15 | $194,116.25 |
| 190 | $194,116.25 | $576.86 | $0.00 | $1,097.56 | $195,790.67 |
| 191 | $195,790.67 | $576.86 | $0.00 | $1,107.03 | $197,474.56 |
| 192 | $197,474.56 | $576.86 | $0.00 | $1,116.55 | $199,167.97 |
| 193 | $199,167.97 | $576.86 | $0.00 | $1,126.12 | $200,870.95 |
| 194 | $200,870.95 | $576.86 | $0.00 | $1,135.75 | $202,583.56 |
| 195 | $202,583.56 | $576.86 | $0.00 | $1,145.44 | $204,305.86 |
| 196 | $204,305.86 | $576.86 | $0.00 | $1,155.18 | $206,037.90 |
| 197 | $206,037.90 | $576.86 | $0.00 | $1,164.97 | $207,779.73 |
| 198 | $207,779.73 | $576.86 | $0.00 | $1,174.82 | $209,531.41 |
| 199 | $209,531.41 | $576.86 | $0.00 | $1,184.72 | $211,292.99 |
| 200 | $211,292.99 | $576.86 | $0.00 | $1,194.68 | $213,064.53 |
| 201 | $213,064.53 | $576.86 | $0.00 | $1,204.70 | $214,846.09 |
| 202 | $214,846.09 | $576.86 | $0.00 | $1,214.77 | $216,637.72 |
| 203 | $216,637.72 | $576.86 | $0.00 | $1,224.90 | $218,439.48 |
| 204 | $218,439.48 | $576.86 | $0.00 | $1,235.09 | $220,251.43 |
| 205 | $220,251.43 | $576.86 | $0.00 | $1,245.33 | $222,073.62 |
| 206 | $222,073.62 | $576.86 | $0.00 | $1,255.64 | $223,906.12 |
| 207 | $223,906.12 | $576.86 | $0.00 | $1,266.00 | $225,748.98 |
| 208 | $225,748.98 | $576.86 | $0.00 | $1,276.42 | $227,602.26 |
| 209 | $227,602.26 | $576.86 | $0.00 | $1,286.90 | $229,466.02 |
| 210 | $229,466.02 | $576.86 | $0.00 | $1,297.43 | $231,340.31 |
| 211 | $231,340.31 | $576.86 | $0.00 | $1,308.03 | $233,225.20 |
| 212 | $233,225.20 | $576.86 | $0.00 | $1,318.69 | $235,120.75 |
| 213 | $235,120.75 | $576.86 | $0.00 | $1,329.41 | $237,027.02 |
| 214 | $237,027.02 | $576.86 | $0.00 | $1,340.19 | $238,944.07 |
| 215 | $238,944.07 | $576.86 | $0.00 | $1,351.02 | $240,871.95 |
| 216 | $240,871.95 | $576.86 | $0.00 | $1,361.93 | $242,810.74 |
| 217 | $242,810.74 | $576.86 | $67,630.81 | $1,372.89 | $177,129.68 |
| 218 | $177,129.68 | $576.86 | $0.00 | $1,001.52 | $178,708.06 |
| 219 | $178,708.06 | $576.86 | $0.00 | $1,010.44 | $180,295.36 |
| 220 | $180,295.36 | $576.86 | $0.00 | $1,019.42 | $181,891.64 |
| 221 | $181,891.64 | $576.86 | $0.00 | $1,028.44 | $183,496.94 |
| 222 | $183,496.94 | $576.86 | $0.00 | $1,037.52 | $185,111.32 |
| 223 | $185,111.32 | $576.86 | $0.00 | $1,046.65 | $186,734.83 |
| 224 | $186,734.83 | $576.86 | $0.00 | $1,055.83 | $188,367.52 |
| 225 | $188,367.52 | $576.86 | $0.00 | $1,065.06 | $190,009.44 |
| 226 | $190,009.44 | $576.86 | $0.00 | $1,074.34 | $191,660.64 |
| 227 | $191,660.64 | $576.86 | $0.00 | $1,083.68 | $193,321.18 |
| 228 | $193,321.18 | $576.86 | $0.00 | $1,093.07 | $194,991.11 |
| 229 | $194,991.11 | $576.86 | $71,012.35 | $1,102.51 | $125,658.13 |
| 230 | $125,658.13 | $576.86 | $0.00 | $710.49 | $126,945.48 |
| 231 | $126,945.48 | $576.86 | $0.00 | $717.77 | $128,240.11 |
| 232 | $128,240.11 | $576.86 | $0.00 | $725.09 | $129,542.06 |
| 233 | $129,542.06 | $576.86 | $0.00 | $732.45 | $130,851.37 |
| 234 | $130,851.37 | $576.86 | $0.00 | $739.85 | $132,168.08 |
| 235 | $132,168.08 | $576.86 | $0.00 | $747.30 | $133,492.24 |
| 236 | $133,492.24 | $576.86 | $0.00 | $754.78 | $134,823.88 |
| 237 | $134,823.88 | $576.86 | $0.00 | $762.31 | $136,163.05 |
| 238 | $136,163.05 | $576.86 | $0.00 | $769.89 | $137,509.80 |
| 239 | $137,509.80 | $576.86 | $0.00 | $777.50 | $138,864.16 |
| 240 | $138,864.16 | $576.86 | $0.00 | $785.16 | $140,226.18 |
| 241 | $140,226.18 | $576.86 | $74,562.97 | $792.86 | $67,032.93 |
| 242 | $67,032.93 | $576.86 | $0.00 | $379.01 | $67,988.80 |
| 243 | $67,988.80 | $576.86 | $0.00 | $384.42 | $68,950.08 |
| 244 | $68,950.08 | $576.86 | $0.00 | $389.85 | $69,916.79 |
| 245 | $69,916.79 | $576.86 | $0.00 | $395.32 | $70,888.97 |
| 246 | $70,888.97 | $576.86 | $0.00 | $400.82 | $71,866.65 |
| 247 | $71,866.65 | $576.86 | $0.00 | $406.34 | $72,849.85 |
| 248 | $72,849.85 | $576.86 | $0.00 | $411.90 | $73,838.61 |
| 249 | $73,838.61 | $576.86 | $0.00 | $417.49 | $74,832.96 |
| 250 | $74,832.96 | $576.86 | $0.00 | $423.12 | $75,832.94 |
| 251 | $75,832.94 | $576.86 | $0.00 | $428.77 | $76,838.57 |
| 252 | $76,838.57 | $576.86 | $0.00 | $434.46 | $77,849.89 |
| 253 | $77,849.89 | $0.00 | $78,291.12 | $440.17 | ($1.06) |