How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $118,172 |
| Monthly savings required | $935 |
How much will it cost to send your child to Bethany College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $472,689.85 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $935.43 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 | $45,570.00 |
| 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 Bethany College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $935.43 | $0.00 | $0.00 | $935.43 |
| 2 | $935.43 | $935.43 | $0.00 | $5.29 | $1,876.15 |
| 3 | $1,876.15 | $935.43 | $0.00 | $10.61 | $2,822.19 |
| 4 | $2,822.19 | $935.43 | $0.00 | $15.96 | $3,773.58 |
| 5 | $3,773.58 | $935.43 | $0.00 | $21.34 | $4,730.35 |
| 6 | $4,730.35 | $935.43 | $0.00 | $26.75 | $5,692.53 |
| 7 | $5,692.53 | $935.43 | $0.00 | $32.19 | $6,660.15 |
| 8 | $6,660.15 | $935.43 | $0.00 | $37.66 | $7,633.24 |
| 9 | $7,633.24 | $935.43 | $0.00 | $43.16 | $8,611.83 |
| 10 | $8,611.83 | $935.43 | $0.00 | $48.69 | $9,595.95 |
| 11 | $9,595.95 | $935.43 | $0.00 | $54.26 | $10,585.64 |
| 12 | $10,585.64 | $935.43 | $0.00 | $59.85 | $11,580.92 |
| 13 | $11,580.92 | $935.43 | $0.00 | $65.48 | $12,581.83 |
| 14 | $12,581.83 | $935.43 | $0.00 | $71.14 | $13,588.40 |
| 15 | $13,588.40 | $935.43 | $0.00 | $76.83 | $14,600.66 |
| 16 | $14,600.66 | $935.43 | $0.00 | $82.55 | $15,618.64 |
| 17 | $15,618.64 | $935.43 | $0.00 | $88.31 | $16,642.38 |
| 18 | $16,642.38 | $935.43 | $0.00 | $94.10 | $17,671.91 |
| 19 | $17,671.91 | $935.43 | $0.00 | $99.92 | $18,707.26 |
| 20 | $18,707.26 | $935.43 | $0.00 | $105.77 | $19,748.46 |
| 21 | $19,748.46 | $935.43 | $0.00 | $111.66 | $20,795.55 |
| 22 | $20,795.55 | $935.43 | $0.00 | $117.58 | $21,848.56 |
| 23 | $21,848.56 | $935.43 | $0.00 | $123.53 | $22,907.52 |
| 24 | $22,907.52 | $935.43 | $0.00 | $129.52 | $23,972.47 |
| 25 | $23,972.47 | $935.43 | $0.00 | $135.54 | $25,043.44 |
| 26 | $25,043.44 | $935.43 | $0.00 | $141.60 | $26,120.47 |
| 27 | $26,120.47 | $935.43 | $0.00 | $147.69 | $27,203.59 |
| 28 | $27,203.59 | $935.43 | $0.00 | $153.81 | $28,292.83 |
| 29 | $28,292.83 | $935.43 | $0.00 | $159.97 | $29,388.23 |
| 30 | $29,388.23 | $935.43 | $0.00 | $166.17 | $30,489.83 |
| 31 | $30,489.83 | $935.43 | $0.00 | $172.39 | $31,597.65 |
| 32 | $31,597.65 | $935.43 | $0.00 | $178.66 | $32,711.74 |
| 33 | $32,711.74 | $935.43 | $0.00 | $184.96 | $33,832.13 |
| 34 | $33,832.13 | $935.43 | $0.00 | $191.29 | $34,958.85 |
| 35 | $34,958.85 | $935.43 | $0.00 | $197.66 | $36,091.94 |
| 36 | $36,091.94 | $935.43 | $0.00 | $204.07 | $37,231.44 |
| 37 | $37,231.44 | $935.43 | $0.00 | $210.51 | $38,377.38 |
| 38 | $38,377.38 | $935.43 | $0.00 | $216.99 | $39,529.80 |
| 39 | $39,529.80 | $935.43 | $0.00 | $223.51 | $40,688.74 |
| 40 | $40,688.74 | $935.43 | $0.00 | $230.06 | $41,854.23 |
| 41 | $41,854.23 | $935.43 | $0.00 | $236.65 | $43,026.31 |
| 42 | $43,026.31 | $935.43 | $0.00 | $243.28 | $44,205.02 |
| 43 | $44,205.02 | $935.43 | $0.00 | $249.94 | $45,390.39 |
| 44 | $45,390.39 | $935.43 | $0.00 | $256.64 | $46,582.46 |
| 45 | $46,582.46 | $935.43 | $0.00 | $263.38 | $47,781.27 |
| 46 | $47,781.27 | $935.43 | $0.00 | $270.16 | $48,986.86 |
| 47 | $48,986.86 | $935.43 | $0.00 | $276.98 | $50,199.27 |
| 48 | $50,199.27 | $935.43 | $0.00 | $283.83 | $51,418.53 |
| 49 | $51,418.53 | $935.43 | $0.00 | $290.73 | $52,644.69 |
| 50 | $52,644.69 | $935.43 | $0.00 | $297.66 | $53,877.78 |
| 51 | $53,877.78 | $935.43 | $0.00 | $304.63 | $55,117.84 |
| 52 | $55,117.84 | $935.43 | $0.00 | $311.64 | $56,364.91 |
| 53 | $56,364.91 | $935.43 | $0.00 | $318.70 | $57,619.04 |
| 54 | $57,619.04 | $935.43 | $0.00 | $325.79 | $58,880.26 |
| 55 | $58,880.26 | $935.43 | $0.00 | $332.92 | $60,148.61 |
| 56 | $60,148.61 | $935.43 | $0.00 | $340.09 | $61,424.13 |
| 57 | $61,424.13 | $935.43 | $0.00 | $347.30 | $62,706.86 |
| 58 | $62,706.86 | $935.43 | $0.00 | $354.55 | $63,996.84 |
| 59 | $63,996.84 | $935.43 | $0.00 | $361.85 | $65,294.12 |
| 60 | $65,294.12 | $935.43 | $0.00 | $369.18 | $66,598.73 |
| 61 | $66,598.73 | $935.43 | $0.00 | $376.56 | $67,910.72 |
| 62 | $67,910.72 | $935.43 | $0.00 | $383.98 | $69,230.13 |
| 63 | $69,230.13 | $935.43 | $0.00 | $391.44 | $70,557.00 |
| 64 | $70,557.00 | $935.43 | $0.00 | $398.94 | $71,891.37 |
| 65 | $71,891.37 | $935.43 | $0.00 | $406.48 | $73,233.28 |
| 66 | $73,233.28 | $935.43 | $0.00 | $414.07 | $74,582.78 |
| 67 | $74,582.78 | $935.43 | $0.00 | $421.70 | $75,939.91 |
| 68 | $75,939.91 | $935.43 | $0.00 | $429.38 | $77,304.72 |
| 69 | $77,304.72 | $935.43 | $0.00 | $437.09 | $78,677.24 |
| 70 | $78,677.24 | $935.43 | $0.00 | $444.85 | $80,057.52 |
| 71 | $80,057.52 | $935.43 | $0.00 | $452.66 | $81,445.61 |
| 72 | $81,445.61 | $935.43 | $0.00 | $460.51 | $82,841.55 |
| 73 | $82,841.55 | $935.43 | $0.00 | $468.40 | $84,245.38 |
| 74 | $84,245.38 | $935.43 | $0.00 | $476.34 | $85,657.15 |
| 75 | $85,657.15 | $935.43 | $0.00 | $484.32 | $87,076.90 |
| 76 | $87,076.90 | $935.43 | $0.00 | $492.35 | $88,504.68 |
| 77 | $88,504.68 | $935.43 | $0.00 | $500.42 | $89,940.53 |
| 78 | $89,940.53 | $935.43 | $0.00 | $508.54 | $91,384.50 |
| 79 | $91,384.50 | $935.43 | $0.00 | $516.70 | $92,836.63 |
| 80 | $92,836.63 | $935.43 | $0.00 | $524.91 | $94,296.97 |
| 81 | $94,296.97 | $935.43 | $0.00 | $533.17 | $95,765.57 |
| 82 | $95,765.57 | $935.43 | $0.00 | $541.47 | $97,242.47 |
| 83 | $97,242.47 | $935.43 | $0.00 | $549.82 | $98,727.72 |
| 84 | $98,727.72 | $935.43 | $0.00 | $558.22 | $100,221.37 |
| 85 | $100,221.37 | $935.43 | $0.00 | $566.67 | $101,723.47 |
| 86 | $101,723.47 | $935.43 | $0.00 | $575.16 | $103,234.06 |
| 87 | $103,234.06 | $935.43 | $0.00 | $583.70 | $104,753.19 |
| 88 | $104,753.19 | $935.43 | $0.00 | $592.29 | $106,280.91 |
| 89 | $106,280.91 | $935.43 | $0.00 | $600.93 | $107,817.27 |
| 90 | $107,817.27 | $935.43 | $0.00 | $609.61 | $109,362.31 |
| 91 | $109,362.31 | $935.43 | $0.00 | $618.35 | $110,916.09 |
| 92 | $110,916.09 | $935.43 | $0.00 | $627.14 | $112,478.66 |
| 93 | $112,478.66 | $935.43 | $0.00 | $635.97 | $114,050.06 |
| 94 | $114,050.06 | $935.43 | $0.00 | $644.86 | $115,630.35 |
| 95 | $115,630.35 | $935.43 | $0.00 | $653.79 | $117,219.57 |
| 96 | $117,219.57 | $935.43 | $0.00 | $662.78 | $118,817.78 |
| 97 | $118,817.78 | $935.43 | $0.00 | $671.81 | $120,425.02 |
| 98 | $120,425.02 | $935.43 | $0.00 | $680.90 | $122,041.35 |
| 99 | $122,041.35 | $935.43 | $0.00 | $690.04 | $123,666.82 |
| 100 | $123,666.82 | $935.43 | $0.00 | $699.23 | $125,301.48 |
| 101 | $125,301.48 | $935.43 | $0.00 | $708.47 | $126,945.38 |
| 102 | $126,945.38 | $935.43 | $0.00 | $717.77 | $128,598.58 |
| 103 | $128,598.58 | $935.43 | $0.00 | $727.12 | $130,261.13 |
| 104 | $130,261.13 | $935.43 | $0.00 | $736.52 | $131,933.08 |
| 105 | $131,933.08 | $935.43 | $0.00 | $745.97 | $133,614.48 |
| 106 | $133,614.48 | $935.43 | $0.00 | $755.48 | $135,305.39 |
| 107 | $135,305.39 | $935.43 | $0.00 | $765.04 | $137,005.86 |
| 108 | $137,005.86 | $935.43 | $0.00 | $774.65 | $138,715.94 |
| 109 | $138,715.94 | $935.43 | $0.00 | $784.32 | $140,435.69 |
| 110 | $140,435.69 | $935.43 | $0.00 | $794.04 | $142,165.16 |
| 111 | $142,165.16 | $935.43 | $0.00 | $803.82 | $143,904.41 |
| 112 | $143,904.41 | $935.43 | $0.00 | $813.66 | $145,653.50 |
| 113 | $145,653.50 | $935.43 | $0.00 | $823.55 | $147,412.48 |
| 114 | $147,412.48 | $935.43 | $0.00 | $833.49 | $149,181.40 |
| 115 | $149,181.40 | $935.43 | $0.00 | $843.49 | $150,960.32 |
| 116 | $150,960.32 | $935.43 | $0.00 | $853.55 | $152,749.30 |
| 117 | $152,749.30 | $935.43 | $0.00 | $863.67 | $154,548.40 |
| 118 | $154,548.40 | $935.43 | $0.00 | $873.84 | $156,357.67 |
| 119 | $156,357.67 | $935.43 | $0.00 | $884.07 | $158,177.17 |
| 120 | $158,177.17 | $935.43 | $0.00 | $894.36 | $160,006.96 |
| 121 | $160,006.96 | $935.43 | $0.00 | $904.70 | $161,847.09 |
| 122 | $161,847.09 | $935.43 | $0.00 | $915.11 | $163,697.63 |
| 123 | $163,697.63 | $935.43 | $0.00 | $925.57 | $165,558.63 |
| 124 | $165,558.63 | $935.43 | $0.00 | $936.09 | $167,430.15 |
| 125 | $167,430.15 | $935.43 | $0.00 | $946.67 | $169,312.25 |
| 126 | $169,312.25 | $935.43 | $0.00 | $957.32 | $171,205.00 |
| 127 | $171,205.00 | $935.43 | $0.00 | $968.02 | $173,108.45 |
| 128 | $173,108.45 | $935.43 | $0.00 | $978.78 | $175,022.66 |
| 129 | $175,022.66 | $935.43 | $0.00 | $989.60 | $176,947.69 |
| 130 | $176,947.69 | $935.43 | $0.00 | $1,000.49 | $178,883.61 |
| 131 | $178,883.61 | $935.43 | $0.00 | $1,011.43 | $180,830.47 |
| 132 | $180,830.47 | $935.43 | $0.00 | $1,022.44 | $182,788.34 |
| 133 | $182,788.34 | $935.43 | $0.00 | $1,033.51 | $184,757.28 |
| 134 | $184,757.28 | $935.43 | $0.00 | $1,044.64 | $186,737.35 |
| 135 | $186,737.35 | $935.43 | $0.00 | $1,055.84 | $188,728.62 |
| 136 | $188,728.62 | $935.43 | $0.00 | $1,067.10 | $190,731.15 |
| 137 | $190,731.15 | $935.43 | $0.00 | $1,078.42 | $192,745.00 |
| 138 | $192,745.00 | $935.43 | $0.00 | $1,089.81 | $194,770.24 |
| 139 | $194,770.24 | $935.43 | $0.00 | $1,101.26 | $196,806.93 |
| 140 | $196,806.93 | $935.43 | $0.00 | $1,112.77 | $198,855.13 |
| 141 | $198,855.13 | $935.43 | $0.00 | $1,124.36 | $200,914.92 |
| 142 | $200,914.92 | $935.43 | $0.00 | $1,136.00 | $202,986.35 |
| 143 | $202,986.35 | $935.43 | $0.00 | $1,147.71 | $205,069.49 |
| 144 | $205,069.49 | $935.43 | $0.00 | $1,159.49 | $207,164.41 |
| 145 | $207,164.41 | $935.43 | $0.00 | $1,171.34 | $209,271.18 |
| 146 | $209,271.18 | $935.43 | $0.00 | $1,183.25 | $211,389.86 |
| 147 | $211,389.86 | $935.43 | $0.00 | $1,195.23 | $213,520.52 |
| 148 | $213,520.52 | $935.43 | $0.00 | $1,207.28 | $215,663.23 |
| 149 | $215,663.23 | $935.43 | $0.00 | $1,219.39 | $217,818.05 |
| 150 | $217,818.05 | $935.43 | $0.00 | $1,231.57 | $219,985.05 |
| 151 | $219,985.05 | $935.43 | $0.00 | $1,243.83 | $222,164.31 |
| 152 | $222,164.31 | $935.43 | $0.00 | $1,256.15 | $224,355.89 |
| 153 | $224,355.89 | $935.43 | $0.00 | $1,268.54 | $226,559.86 |
| 154 | $226,559.86 | $935.43 | $0.00 | $1,281.00 | $228,776.29 |
| 155 | $228,776.29 | $935.43 | $0.00 | $1,293.53 | $231,005.25 |
| 156 | $231,005.25 | $935.43 | $0.00 | $1,306.14 | $233,246.82 |
| 157 | $233,246.82 | $935.43 | $0.00 | $1,318.81 | $235,501.06 |
| 158 | $235,501.06 | $935.43 | $0.00 | $1,331.56 | $237,768.05 |
| 159 | $237,768.05 | $935.43 | $0.00 | $1,344.38 | $240,047.86 |
| 160 | $240,047.86 | $935.43 | $0.00 | $1,357.27 | $242,340.56 |
| 161 | $242,340.56 | $935.43 | $0.00 | $1,370.23 | $244,646.22 |
| 162 | $244,646.22 | $935.43 | $0.00 | $1,383.27 | $246,964.92 |
| 163 | $246,964.92 | $935.43 | $0.00 | $1,396.38 | $249,296.73 |
| 164 | $249,296.73 | $935.43 | $0.00 | $1,409.56 | $251,641.72 |
| 165 | $251,641.72 | $935.43 | $0.00 | $1,422.82 | $253,999.97 |
| 166 | $253,999.97 | $935.43 | $0.00 | $1,436.15 | $256,371.55 |
| 167 | $256,371.55 | $935.43 | $0.00 | $1,449.56 | $258,756.54 |
| 168 | $258,756.54 | $935.43 | $0.00 | $1,463.05 | $261,155.02 |
| 169 | $261,155.02 | $935.43 | $0.00 | $1,476.61 | $263,567.06 |
| 170 | $263,567.06 | $935.43 | $0.00 | $1,490.25 | $265,992.74 |
| 171 | $265,992.74 | $935.43 | $0.00 | $1,503.96 | $268,432.13 |
| 172 | $268,432.13 | $935.43 | $0.00 | $1,517.75 | $270,885.31 |
| 173 | $270,885.31 | $935.43 | $0.00 | $1,531.62 | $273,352.36 |
| 174 | $273,352.36 | $935.43 | $0.00 | $1,545.57 | $275,833.36 |
| 175 | $275,833.36 | $935.43 | $0.00 | $1,559.60 | $278,328.39 |
| 176 | $278,328.39 | $935.43 | $0.00 | $1,573.71 | $280,837.53 |
| 177 | $280,837.53 | $935.43 | $0.00 | $1,587.90 | $283,360.86 |
| 178 | $283,360.86 | $935.43 | $0.00 | $1,602.16 | $285,898.45 |
| 179 | $285,898.45 | $935.43 | $0.00 | $1,616.51 | $288,450.39 |
| 180 | $288,450.39 | $935.43 | $0.00 | $1,630.94 | $291,016.76 |
| 181 | $291,016.76 | $935.43 | $0.00 | $1,645.45 | $293,597.64 |
| 182 | $293,597.64 | $935.43 | $0.00 | $1,660.04 | $296,193.11 |
| 183 | $296,193.11 | $935.43 | $0.00 | $1,674.72 | $298,803.26 |
| 184 | $298,803.26 | $935.43 | $0.00 | $1,689.48 | $301,428.17 |
| 185 | $301,428.17 | $935.43 | $0.00 | $1,704.32 | $304,067.92 |
| 186 | $304,067.92 | $935.43 | $0.00 | $1,719.24 | $306,722.59 |
| 187 | $306,722.59 | $935.43 | $0.00 | $1,734.25 | $309,392.27 |
| 188 | $309,392.27 | $935.43 | $0.00 | $1,749.35 | $312,077.05 |
| 189 | $312,077.05 | $935.43 | $0.00 | $1,764.53 | $314,777.01 |
| 190 | $314,777.01 | $935.43 | $0.00 | $1,779.79 | $317,492.23 |
| 191 | $317,492.23 | $935.43 | $0.00 | $1,795.15 | $320,222.81 |
| 192 | $320,222.81 | $935.43 | $0.00 | $1,810.59 | $322,968.83 |
| 193 | $322,968.83 | $935.43 | $0.00 | $1,826.11 | $325,730.37 |
| 194 | $325,730.37 | $935.43 | $0.00 | $1,841.73 | $328,507.53 |
| 195 | $328,507.53 | $935.43 | $0.00 | $1,857.43 | $331,300.39 |
| 196 | $331,300.39 | $935.43 | $0.00 | $1,873.22 | $334,109.04 |
| 197 | $334,109.04 | $935.43 | $0.00 | $1,889.10 | $336,933.57 |
| 198 | $336,933.57 | $935.43 | $0.00 | $1,905.07 | $339,774.07 |
| 199 | $339,774.07 | $935.43 | $0.00 | $1,921.13 | $342,630.63 |
| 200 | $342,630.63 | $935.43 | $0.00 | $1,937.28 | $345,503.34 |
| 201 | $345,503.34 | $935.43 | $0.00 | $1,953.53 | $348,392.30 |
| 202 | $348,392.30 | $935.43 | $0.00 | $1,969.86 | $351,297.59 |
| 203 | $351,297.59 | $935.43 | $0.00 | $1,986.29 | $354,219.31 |
| 204 | $354,219.31 | $935.43 | $0.00 | $2,002.81 | $357,157.55 |
| 205 | $357,157.55 | $935.43 | $0.00 | $2,019.42 | $360,112.40 |
| 206 | $360,112.40 | $935.43 | $0.00 | $2,036.13 | $363,083.96 |
| 207 | $363,083.96 | $935.43 | $0.00 | $2,052.93 | $366,072.32 |
| 208 | $366,072.32 | $935.43 | $0.00 | $2,069.83 | $369,077.58 |
| 209 | $369,077.58 | $935.43 | $0.00 | $2,086.82 | $372,099.83 |
| 210 | $372,099.83 | $935.43 | $0.00 | $2,103.91 | $375,139.17 |
| 211 | $375,139.17 | $935.43 | $0.00 | $2,121.09 | $378,195.69 |
| 212 | $378,195.69 | $935.43 | $0.00 | $2,138.37 | $381,269.49 |
| 213 | $381,269.49 | $935.43 | $0.00 | $2,155.75 | $384,360.67 |
| 214 | $384,360.67 | $935.43 | $0.00 | $2,173.23 | $387,469.33 |
| 215 | $387,469.33 | $935.43 | $0.00 | $2,190.81 | $390,595.57 |
| 216 | $390,595.57 | $935.43 | $0.00 | $2,208.48 | $393,739.48 |
| 217 | $393,739.48 | $935.43 | $109,669.64 | $2,226.26 | $287,231.53 |
| 218 | $287,231.53 | $935.43 | $0.00 | $1,624.05 | $289,791.01 |
| 219 | $289,791.01 | $935.43 | $0.00 | $1,638.52 | $292,364.96 |
| 220 | $292,364.96 | $935.43 | $0.00 | $1,653.07 | $294,953.46 |
| 221 | $294,953.46 | $935.43 | $0.00 | $1,667.71 | $297,556.60 |
| 222 | $297,556.60 | $935.43 | $0.00 | $1,682.43 | $300,174.46 |
| 223 | $300,174.46 | $935.43 | $0.00 | $1,697.23 | $302,807.12 |
| 224 | $302,807.12 | $935.43 | $0.00 | $1,712.12 | $305,454.67 |
| 225 | $305,454.67 | $935.43 | $0.00 | $1,727.09 | $308,117.19 |
| 226 | $308,117.19 | $935.43 | $0.00 | $1,742.14 | $310,794.76 |
| 227 | $310,794.76 | $935.43 | $0.00 | $1,757.28 | $313,487.47 |
| 228 | $313,487.47 | $935.43 | $0.00 | $1,772.50 | $316,195.40 |
| 229 | $316,195.40 | $935.43 | $115,153.12 | $1,787.81 | $203,765.52 |
| 230 | $203,765.52 | $935.43 | $0.00 | $1,152.12 | $205,853.07 |
| 231 | $205,853.07 | $935.43 | $0.00 | $1,163.92 | $207,952.42 |
| 232 | $207,952.42 | $935.43 | $0.00 | $1,175.79 | $210,063.64 |
| 233 | $210,063.64 | $935.43 | $0.00 | $1,187.73 | $212,186.80 |
| 234 | $212,186.80 | $935.43 | $0.00 | $1,199.74 | $214,321.97 |
| 235 | $214,321.97 | $935.43 | $0.00 | $1,211.81 | $216,469.21 |
| 236 | $216,469.21 | $935.43 | $0.00 | $1,223.95 | $218,628.59 |
| 237 | $218,628.59 | $935.43 | $0.00 | $1,236.16 | $220,800.18 |
| 238 | $220,800.18 | $935.43 | $0.00 | $1,248.44 | $222,984.05 |
| 239 | $222,984.05 | $935.43 | $0.00 | $1,260.78 | $225,180.26 |
| 240 | $225,180.26 | $935.43 | $0.00 | $1,273.20 | $227,388.89 |
| 241 | $227,388.89 | $935.43 | $120,910.78 | $1,285.69 | $108,699.23 |
| 242 | $108,699.23 | $935.43 | $0.00 | $614.60 | $110,249.26 |
| 243 | $110,249.26 | $935.43 | $0.00 | $623.37 | $111,808.06 |
| 244 | $111,808.06 | $935.43 | $0.00 | $632.18 | $113,375.67 |
| 245 | $113,375.67 | $935.43 | $0.00 | $641.04 | $114,952.14 |
| 246 | $114,952.14 | $935.43 | $0.00 | $649.96 | $116,537.53 |
| 247 | $116,537.53 | $935.43 | $0.00 | $658.92 | $118,131.88 |
| 248 | $118,131.88 | $935.43 | $0.00 | $667.93 | $119,735.24 |
| 249 | $119,735.24 | $935.43 | $0.00 | $677.00 | $121,347.67 |
| 250 | $121,347.67 | $935.43 | $0.00 | $686.12 | $122,969.22 |
| 251 | $122,969.22 | $935.43 | $0.00 | $695.29 | $124,599.94 |
| 252 | $124,599.94 | $935.43 | $0.00 | $704.51 | $126,239.88 |
| 253 | $126,239.88 | $0.00 | $126,956.32 | $713.78 | ($2.66) |