How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $67,849 |
| Monthly savings required | $537 |
How much will it cost to send your child to Philander Smith College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $271,394.72 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $537.07 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 | $26,164.00 |
| 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 Philander Smith College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $537.07 | $0.00 | $0.00 | $537.07 |
| 2 | $537.07 | $537.07 | $0.00 | $3.04 | $1,077.18 |
| 3 | $1,077.18 | $537.07 | $0.00 | $6.09 | $1,620.34 |
| 4 | $1,620.34 | $537.07 | $0.00 | $9.16 | $2,166.57 |
| 5 | $2,166.57 | $537.07 | $0.00 | $12.25 | $2,715.89 |
| 6 | $2,715.89 | $537.07 | $0.00 | $15.36 | $3,268.32 |
| 7 | $3,268.32 | $537.07 | $0.00 | $18.48 | $3,823.87 |
| 8 | $3,823.87 | $537.07 | $0.00 | $21.62 | $4,382.56 |
| 9 | $4,382.56 | $537.07 | $0.00 | $24.78 | $4,944.41 |
| 10 | $4,944.41 | $537.07 | $0.00 | $27.96 | $5,509.44 |
| 11 | $5,509.44 | $537.07 | $0.00 | $31.15 | $6,077.66 |
| 12 | $6,077.66 | $537.07 | $0.00 | $34.36 | $6,649.09 |
| 13 | $6,649.09 | $537.07 | $0.00 | $37.59 | $7,223.75 |
| 14 | $7,223.75 | $537.07 | $0.00 | $40.84 | $7,801.66 |
| 15 | $7,801.66 | $537.07 | $0.00 | $44.11 | $8,382.84 |
| 16 | $8,382.84 | $537.07 | $0.00 | $47.40 | $8,967.31 |
| 17 | $8,967.31 | $537.07 | $0.00 | $50.70 | $9,555.08 |
| 18 | $9,555.08 | $537.07 | $0.00 | $54.03 | $10,146.18 |
| 19 | $10,146.18 | $537.07 | $0.00 | $57.37 | $10,740.62 |
| 20 | $10,740.62 | $537.07 | $0.00 | $60.73 | $11,338.42 |
| 21 | $11,338.42 | $537.07 | $0.00 | $64.11 | $11,939.60 |
| 22 | $11,939.60 | $537.07 | $0.00 | $67.51 | $12,544.18 |
| 23 | $12,544.18 | $537.07 | $0.00 | $70.93 | $13,152.18 |
| 24 | $13,152.18 | $537.07 | $0.00 | $74.36 | $13,763.61 |
| 25 | $13,763.61 | $537.07 | $0.00 | $77.82 | $14,378.50 |
| 26 | $14,378.50 | $537.07 | $0.00 | $81.30 | $14,996.87 |
| 27 | $14,996.87 | $537.07 | $0.00 | $84.79 | $15,618.73 |
| 28 | $15,618.73 | $537.07 | $0.00 | $88.31 | $16,244.11 |
| 29 | $16,244.11 | $537.07 | $0.00 | $91.85 | $16,873.03 |
| 30 | $16,873.03 | $537.07 | $0.00 | $95.40 | $17,505.50 |
| 31 | $17,505.50 | $537.07 | $0.00 | $98.98 | $18,141.55 |
| 32 | $18,141.55 | $537.07 | $0.00 | $102.57 | $18,781.19 |
| 33 | $18,781.19 | $537.07 | $0.00 | $106.19 | $19,424.45 |
| 34 | $19,424.45 | $537.07 | $0.00 | $109.83 | $20,071.35 |
| 35 | $20,071.35 | $537.07 | $0.00 | $113.49 | $20,721.91 |
| 36 | $20,721.91 | $537.07 | $0.00 | $117.16 | $21,376.14 |
| 37 | $21,376.14 | $537.07 | $0.00 | $120.86 | $22,034.07 |
| 38 | $22,034.07 | $537.07 | $0.00 | $124.58 | $22,695.72 |
| 39 | $22,695.72 | $537.07 | $0.00 | $128.32 | $23,361.11 |
| 40 | $23,361.11 | $537.07 | $0.00 | $132.09 | $24,030.27 |
| 41 | $24,030.27 | $537.07 | $0.00 | $135.87 | $24,703.21 |
| 42 | $24,703.21 | $537.07 | $0.00 | $139.68 | $25,379.96 |
| 43 | $25,379.96 | $537.07 | $0.00 | $143.50 | $26,060.53 |
| 44 | $26,060.53 | $537.07 | $0.00 | $147.35 | $26,744.95 |
| 45 | $26,744.95 | $537.07 | $0.00 | $151.22 | $27,433.24 |
| 46 | $27,433.24 | $537.07 | $0.00 | $155.11 | $28,125.42 |
| 47 | $28,125.42 | $537.07 | $0.00 | $159.03 | $28,821.52 |
| 48 | $28,821.52 | $537.07 | $0.00 | $162.96 | $29,521.55 |
| 49 | $29,521.55 | $537.07 | $0.00 | $166.92 | $30,225.54 |
| 50 | $30,225.54 | $537.07 | $0.00 | $170.90 | $30,933.51 |
| 51 | $30,933.51 | $537.07 | $0.00 | $174.90 | $31,645.48 |
| 52 | $31,645.48 | $537.07 | $0.00 | $178.93 | $32,361.48 |
| 53 | $32,361.48 | $537.07 | $0.00 | $182.98 | $33,081.53 |
| 54 | $33,081.53 | $537.07 | $0.00 | $187.05 | $33,805.65 |
| 55 | $33,805.65 | $537.07 | $0.00 | $191.14 | $34,533.86 |
| 56 | $34,533.86 | $537.07 | $0.00 | $195.26 | $35,266.19 |
| 57 | $35,266.19 | $537.07 | $0.00 | $199.40 | $36,002.66 |
| 58 | $36,002.66 | $537.07 | $0.00 | $203.56 | $36,743.29 |
| 59 | $36,743.29 | $537.07 | $0.00 | $207.75 | $37,488.11 |
| 60 | $37,488.11 | $537.07 | $0.00 | $211.96 | $38,237.14 |
| 61 | $38,237.14 | $537.07 | $0.00 | $216.20 | $38,990.41 |
| 62 | $38,990.41 | $537.07 | $0.00 | $220.46 | $39,747.94 |
| 63 | $39,747.94 | $537.07 | $0.00 | $224.74 | $40,509.75 |
| 64 | $40,509.75 | $537.07 | $0.00 | $229.05 | $41,275.87 |
| 65 | $41,275.87 | $537.07 | $0.00 | $233.38 | $42,046.32 |
| 66 | $42,046.32 | $537.07 | $0.00 | $237.74 | $42,821.13 |
| 67 | $42,821.13 | $537.07 | $0.00 | $242.12 | $43,600.32 |
| 68 | $43,600.32 | $537.07 | $0.00 | $246.52 | $44,383.91 |
| 69 | $44,383.91 | $537.07 | $0.00 | $250.95 | $45,171.93 |
| 70 | $45,171.93 | $537.07 | $0.00 | $255.41 | $45,964.41 |
| 71 | $45,964.41 | $537.07 | $0.00 | $259.89 | $46,761.37 |
| 72 | $46,761.37 | $537.07 | $0.00 | $264.40 | $47,562.84 |
| 73 | $47,562.84 | $537.07 | $0.00 | $268.93 | $48,368.84 |
| 74 | $48,368.84 | $537.07 | $0.00 | $273.48 | $49,179.39 |
| 75 | $49,179.39 | $537.07 | $0.00 | $278.07 | $49,994.53 |
| 76 | $49,994.53 | $537.07 | $0.00 | $282.68 | $50,814.28 |
| 77 | $50,814.28 | $537.07 | $0.00 | $287.31 | $51,638.66 |
| 78 | $51,638.66 | $537.07 | $0.00 | $291.97 | $52,467.70 |
| 79 | $52,467.70 | $537.07 | $0.00 | $296.66 | $53,301.43 |
| 80 | $53,301.43 | $537.07 | $0.00 | $301.37 | $54,139.87 |
| 81 | $54,139.87 | $537.07 | $0.00 | $306.11 | $54,983.05 |
| 82 | $54,983.05 | $537.07 | $0.00 | $310.88 | $55,831.00 |
| 83 | $55,831.00 | $537.07 | $0.00 | $315.68 | $56,683.75 |
| 84 | $56,683.75 | $537.07 | $0.00 | $320.50 | $57,541.32 |
| 85 | $57,541.32 | $537.07 | $0.00 | $325.35 | $58,403.74 |
| 86 | $58,403.74 | $537.07 | $0.00 | $330.22 | $59,271.03 |
| 87 | $59,271.03 | $537.07 | $0.00 | $335.13 | $60,143.23 |
| 88 | $60,143.23 | $537.07 | $0.00 | $340.06 | $61,020.36 |
| 89 | $61,020.36 | $537.07 | $0.00 | $345.02 | $61,902.45 |
| 90 | $61,902.45 | $537.07 | $0.00 | $350.01 | $62,789.53 |
| 91 | $62,789.53 | $537.07 | $0.00 | $355.02 | $63,681.62 |
| 92 | $63,681.62 | $537.07 | $0.00 | $360.07 | $64,578.76 |
| 93 | $64,578.76 | $537.07 | $0.00 | $365.14 | $65,480.97 |
| 94 | $65,480.97 | $537.07 | $0.00 | $370.24 | $66,388.28 |
| 95 | $66,388.28 | $537.07 | $0.00 | $375.37 | $67,300.72 |
| 96 | $67,300.72 | $537.07 | $0.00 | $380.53 | $68,218.32 |
| 97 | $68,218.32 | $537.07 | $0.00 | $385.72 | $69,141.11 |
| 98 | $69,141.11 | $537.07 | $0.00 | $390.93 | $70,069.11 |
| 99 | $70,069.11 | $537.07 | $0.00 | $396.18 | $71,002.36 |
| 100 | $71,002.36 | $537.07 | $0.00 | $401.46 | $71,940.89 |
| 101 | $71,940.89 | $537.07 | $0.00 | $406.76 | $72,884.72 |
| 102 | $72,884.72 | $537.07 | $0.00 | $412.10 | $73,833.89 |
| 103 | $73,833.89 | $537.07 | $0.00 | $417.47 | $74,788.43 |
| 104 | $74,788.43 | $537.07 | $0.00 | $422.86 | $75,748.36 |
| 105 | $75,748.36 | $537.07 | $0.00 | $428.29 | $76,713.72 |
| 106 | $76,713.72 | $537.07 | $0.00 | $433.75 | $77,684.54 |
| 107 | $77,684.54 | $537.07 | $0.00 | $439.24 | $78,660.85 |
| 108 | $78,660.85 | $537.07 | $0.00 | $444.76 | $79,642.68 |
| 109 | $79,642.68 | $537.07 | $0.00 | $450.31 | $80,630.06 |
| 110 | $80,630.06 | $537.07 | $0.00 | $455.89 | $81,623.02 |
| 111 | $81,623.02 | $537.07 | $0.00 | $461.51 | $82,621.60 |
| 112 | $82,621.60 | $537.07 | $0.00 | $467.15 | $83,625.82 |
| 113 | $83,625.82 | $537.07 | $0.00 | $472.83 | $84,635.72 |
| 114 | $84,635.72 | $537.07 | $0.00 | $478.54 | $85,651.33 |
| 115 | $85,651.33 | $537.07 | $0.00 | $484.29 | $86,672.69 |
| 116 | $86,672.69 | $537.07 | $0.00 | $490.06 | $87,699.82 |
| 117 | $87,699.82 | $537.07 | $0.00 | $495.87 | $88,732.76 |
| 118 | $88,732.76 | $537.07 | $0.00 | $501.71 | $89,771.54 |
| 119 | $89,771.54 | $537.07 | $0.00 | $507.58 | $90,816.19 |
| 120 | $90,816.19 | $537.07 | $0.00 | $513.49 | $91,866.75 |
| 121 | $91,866.75 | $537.07 | $0.00 | $519.43 | $92,923.25 |
| 122 | $92,923.25 | $537.07 | $0.00 | $525.40 | $93,985.72 |
| 123 | $93,985.72 | $537.07 | $0.00 | $531.41 | $95,054.20 |
| 124 | $95,054.20 | $537.07 | $0.00 | $537.45 | $96,128.72 |
| 125 | $96,128.72 | $537.07 | $0.00 | $543.53 | $97,209.32 |
| 126 | $97,209.32 | $537.07 | $0.00 | $549.64 | $98,296.03 |
| 127 | $98,296.03 | $537.07 | $0.00 | $555.78 | $99,388.88 |
| 128 | $99,388.88 | $537.07 | $0.00 | $561.96 | $100,487.91 |
| 129 | $100,487.91 | $537.07 | $0.00 | $568.17 | $101,593.15 |
| 130 | $101,593.15 | $537.07 | $0.00 | $574.42 | $102,704.64 |
| 131 | $102,704.64 | $537.07 | $0.00 | $580.71 | $103,822.42 |
| 132 | $103,822.42 | $537.07 | $0.00 | $587.03 | $104,946.52 |
| 133 | $104,946.52 | $537.07 | $0.00 | $593.38 | $106,076.97 |
| 134 | $106,076.97 | $537.07 | $0.00 | $599.77 | $107,213.81 |
| 135 | $107,213.81 | $537.07 | $0.00 | $606.20 | $108,357.08 |
| 136 | $108,357.08 | $537.07 | $0.00 | $612.67 | $109,506.82 |
| 137 | $109,506.82 | $537.07 | $0.00 | $619.17 | $110,663.06 |
| 138 | $110,663.06 | $537.07 | $0.00 | $625.71 | $111,825.84 |
| 139 | $111,825.84 | $537.07 | $0.00 | $632.28 | $112,995.19 |
| 140 | $112,995.19 | $537.07 | $0.00 | $638.89 | $114,171.15 |
| 141 | $114,171.15 | $537.07 | $0.00 | $645.54 | $115,353.76 |
| 142 | $115,353.76 | $537.07 | $0.00 | $652.23 | $116,543.06 |
| 143 | $116,543.06 | $537.07 | $0.00 | $658.95 | $117,739.08 |
| 144 | $117,739.08 | $537.07 | $0.00 | $665.71 | $118,941.86 |
| 145 | $118,941.86 | $537.07 | $0.00 | $672.51 | $120,151.44 |
| 146 | $120,151.44 | $537.07 | $0.00 | $679.35 | $121,367.86 |
| 147 | $121,367.86 | $537.07 | $0.00 | $686.23 | $122,591.16 |
| 148 | $122,591.16 | $537.07 | $0.00 | $693.15 | $123,821.38 |
| 149 | $123,821.38 | $537.07 | $0.00 | $700.10 | $125,058.55 |
| 150 | $125,058.55 | $537.07 | $0.00 | $707.10 | $126,302.72 |
| 151 | $126,302.72 | $537.07 | $0.00 | $714.13 | $127,553.92 |
| 152 | $127,553.92 | $537.07 | $0.00 | $721.21 | $128,812.20 |
| 153 | $128,812.20 | $537.07 | $0.00 | $728.32 | $130,077.59 |
| 154 | $130,077.59 | $537.07 | $0.00 | $735.48 | $131,350.14 |
| 155 | $131,350.14 | $537.07 | $0.00 | $742.67 | $132,629.88 |
| 156 | $132,629.88 | $537.07 | $0.00 | $749.91 | $133,916.86 |
| 157 | $133,916.86 | $537.07 | $0.00 | $757.19 | $135,211.12 |
| 158 | $135,211.12 | $537.07 | $0.00 | $764.50 | $136,512.69 |
| 159 | $136,512.69 | $537.07 | $0.00 | $771.86 | $137,821.62 |
| 160 | $137,821.62 | $537.07 | $0.00 | $779.26 | $139,137.95 |
| 161 | $139,137.95 | $537.07 | $0.00 | $786.71 | $140,461.73 |
| 162 | $140,461.73 | $537.07 | $0.00 | $794.19 | $141,792.99 |
| 163 | $141,792.99 | $537.07 | $0.00 | $801.72 | $143,131.78 |
| 164 | $143,131.78 | $537.07 | $0.00 | $809.29 | $144,478.14 |
| 165 | $144,478.14 | $537.07 | $0.00 | $816.90 | $145,832.11 |
| 166 | $145,832.11 | $537.07 | $0.00 | $824.56 | $147,193.74 |
| 167 | $147,193.74 | $537.07 | $0.00 | $832.25 | $148,563.06 |
| 168 | $148,563.06 | $537.07 | $0.00 | $840.00 | $149,940.13 |
| 169 | $149,940.13 | $537.07 | $0.00 | $847.78 | $151,324.98 |
| 170 | $151,324.98 | $537.07 | $0.00 | $855.61 | $152,717.66 |
| 171 | $152,717.66 | $537.07 | $0.00 | $863.49 | $154,118.22 |
| 172 | $154,118.22 | $537.07 | $0.00 | $871.41 | $155,526.70 |
| 173 | $155,526.70 | $537.07 | $0.00 | $879.37 | $156,943.14 |
| 174 | $156,943.14 | $537.07 | $0.00 | $887.38 | $158,367.59 |
| 175 | $158,367.59 | $537.07 | $0.00 | $895.43 | $159,800.09 |
| 176 | $159,800.09 | $537.07 | $0.00 | $903.53 | $161,240.69 |
| 177 | $161,240.69 | $537.07 | $0.00 | $911.68 | $162,689.44 |
| 178 | $162,689.44 | $537.07 | $0.00 | $919.87 | $164,146.38 |
| 179 | $164,146.38 | $537.07 | $0.00 | $928.11 | $165,611.56 |
| 180 | $165,611.56 | $537.07 | $0.00 | $936.39 | $167,085.02 |
| 181 | $167,085.02 | $537.07 | $0.00 | $944.72 | $168,566.81 |
| 182 | $168,566.81 | $537.07 | $0.00 | $953.10 | $170,056.98 |
| 183 | $170,056.98 | $537.07 | $0.00 | $961.53 | $171,555.58 |
| 184 | $171,555.58 | $537.07 | $0.00 | $970.00 | $173,062.65 |
| 185 | $173,062.65 | $537.07 | $0.00 | $978.52 | $174,578.24 |
| 186 | $174,578.24 | $537.07 | $0.00 | $987.09 | $176,102.40 |
| 187 | $176,102.40 | $537.07 | $0.00 | $995.71 | $177,635.18 |
| 188 | $177,635.18 | $537.07 | $0.00 | $1,004.38 | $179,176.63 |
| 189 | $179,176.63 | $537.07 | $0.00 | $1,013.09 | $180,726.79 |
| 190 | $180,726.79 | $537.07 | $0.00 | $1,021.86 | $182,285.72 |
| 191 | $182,285.72 | $537.07 | $0.00 | $1,030.67 | $183,853.46 |
| 192 | $183,853.46 | $537.07 | $0.00 | $1,039.53 | $185,430.06 |
| 193 | $185,430.06 | $537.07 | $0.00 | $1,048.45 | $187,015.58 |
| 194 | $187,015.58 | $537.07 | $0.00 | $1,057.41 | $188,610.06 |
| 195 | $188,610.06 | $537.07 | $0.00 | $1,066.43 | $190,213.56 |
| 196 | $190,213.56 | $537.07 | $0.00 | $1,075.50 | $191,826.13 |
| 197 | $191,826.13 | $537.07 | $0.00 | $1,084.61 | $193,447.81 |
| 198 | $193,447.81 | $537.07 | $0.00 | $1,093.78 | $195,078.66 |
| 199 | $195,078.66 | $537.07 | $0.00 | $1,103.00 | $196,718.73 |
| 200 | $196,718.73 | $537.07 | $0.00 | $1,112.28 | $198,368.08 |
| 201 | $198,368.08 | $537.07 | $0.00 | $1,121.60 | $200,026.75 |
| 202 | $200,026.75 | $537.07 | $0.00 | $1,130.98 | $201,694.80 |
| 203 | $201,694.80 | $537.07 | $0.00 | $1,140.41 | $203,372.28 |
| 204 | $203,372.28 | $537.07 | $0.00 | $1,149.90 | $205,059.25 |
| 205 | $205,059.25 | $537.07 | $0.00 | $1,159.43 | $206,755.75 |
| 206 | $206,755.75 | $537.07 | $0.00 | $1,169.03 | $208,461.85 |
| 207 | $208,461.85 | $537.07 | $0.00 | $1,178.67 | $210,177.59 |
| 208 | $210,177.59 | $537.07 | $0.00 | $1,188.37 | $211,903.03 |
| 209 | $211,903.03 | $537.07 | $0.00 | $1,198.13 | $213,638.23 |
| 210 | $213,638.23 | $537.07 | $0.00 | $1,207.94 | $215,383.24 |
| 211 | $215,383.24 | $537.07 | $0.00 | $1,217.81 | $217,138.12 |
| 212 | $217,138.12 | $537.07 | $0.00 | $1,227.73 | $218,902.92 |
| 213 | $218,902.92 | $537.07 | $0.00 | $1,237.71 | $220,677.70 |
| 214 | $220,677.70 | $537.07 | $0.00 | $1,247.74 | $222,462.51 |
| 215 | $222,462.51 | $537.07 | $0.00 | $1,257.84 | $224,257.42 |
| 216 | $224,257.42 | $537.07 | $0.00 | $1,267.98 | $226,062.47 |
| 217 | $226,062.47 | $537.07 | $62,966.79 | $1,278.19 | $164,910.94 |
| 218 | $164,910.94 | $537.07 | $0.00 | $932.43 | $166,380.44 |
| 219 | $166,380.44 | $537.07 | $0.00 | $940.74 | $167,858.25 |
| 220 | $167,858.25 | $537.07 | $0.00 | $949.09 | $169,344.41 |
| 221 | $169,344.41 | $537.07 | $0.00 | $957.50 | $170,838.98 |
| 222 | $170,838.98 | $537.07 | $0.00 | $965.95 | $172,342.00 |
| 223 | $172,342.00 | $537.07 | $0.00 | $974.45 | $173,853.52 |
| 224 | $173,853.52 | $537.07 | $0.00 | $982.99 | $175,373.58 |
| 225 | $175,373.58 | $537.07 | $0.00 | $991.59 | $176,902.24 |
| 226 | $176,902.24 | $537.07 | $0.00 | $1,000.23 | $178,439.54 |
| 227 | $178,439.54 | $537.07 | $0.00 | $1,008.92 | $179,985.53 |
| 228 | $179,985.53 | $537.07 | $0.00 | $1,017.66 | $181,540.26 |
| 229 | $181,540.26 | $537.07 | $66,115.12 | $1,026.46 | $116,988.67 |
| 230 | $116,988.67 | $537.07 | $0.00 | $661.47 | $118,187.21 |
| 231 | $118,187.21 | $537.07 | $0.00 | $668.25 | $119,392.53 |
| 232 | $119,392.53 | $537.07 | $0.00 | $675.06 | $120,604.66 |
| 233 | $120,604.66 | $537.07 | $0.00 | $681.92 | $121,823.65 |
| 234 | $121,823.65 | $537.07 | $0.00 | $688.81 | $123,049.53 |
| 235 | $123,049.53 | $537.07 | $0.00 | $695.74 | $124,282.34 |
| 236 | $124,282.34 | $537.07 | $0.00 | $702.71 | $125,522.12 |
| 237 | $125,522.12 | $537.07 | $0.00 | $709.72 | $126,768.91 |
| 238 | $126,768.91 | $537.07 | $0.00 | $716.77 | $128,022.75 |
| 239 | $128,022.75 | $537.07 | $0.00 | $723.86 | $129,283.68 |
| 240 | $129,283.68 | $537.07 | $0.00 | $730.99 | $130,551.74 |
| 241 | $130,551.74 | $537.07 | $69,420.88 | $738.16 | $62,406.09 |
| 242 | $62,406.09 | $537.07 | $0.00 | $352.85 | $63,296.01 |
| 243 | $63,296.01 | $537.07 | $0.00 | $357.88 | $64,190.96 |
| 244 | $64,190.96 | $537.07 | $0.00 | $362.95 | $65,090.98 |
| 245 | $65,090.98 | $537.07 | $0.00 | $368.03 | $65,996.08 |
| 246 | $65,996.08 | $537.07 | $0.00 | $373.15 | $66,906.30 |
| 247 | $66,906.30 | $537.07 | $0.00 | $378.30 | $67,821.67 |
| 248 | $67,821.67 | $537.07 | $0.00 | $383.47 | $68,742.21 |
| 249 | $68,742.21 | $537.07 | $0.00 | $388.68 | $69,667.96 |
| 250 | $69,667.96 | $537.07 | $0.00 | $393.91 | $70,598.94 |
| 251 | $70,598.94 | $537.07 | $0.00 | $399.18 | $71,535.19 |
| 252 | $71,535.19 | $537.07 | $0.00 | $404.47 | $72,476.73 |
| 253 | $72,476.73 | $0.00 | $72,891.93 | $409.79 | ($5.41) |