How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $64,270 |
| Monthly savings required | $509 |
How much will it cost to send your child to South Florida Bible College and Theological Seminary in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $257,080.21 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $508.75 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 | $24,784.00 |
| 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 South Florida Bible College and Theological Seminary in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $508.75 | $0.00 | $0.00 | $508.75 |
| 2 | $508.75 | $508.75 | $0.00 | $2.88 | $1,020.38 |
| 3 | $1,020.38 | $508.75 | $0.00 | $5.77 | $1,534.90 |
| 4 | $1,534.90 | $508.75 | $0.00 | $8.68 | $2,052.33 |
| 5 | $2,052.33 | $508.75 | $0.00 | $11.60 | $2,572.68 |
| 6 | $2,572.68 | $508.75 | $0.00 | $14.55 | $3,095.98 |
| 7 | $3,095.98 | $508.75 | $0.00 | $17.51 | $3,622.24 |
| 8 | $3,622.24 | $508.75 | $0.00 | $20.48 | $4,151.47 |
| 9 | $4,151.47 | $508.75 | $0.00 | $23.47 | $4,683.69 |
| 10 | $4,683.69 | $508.75 | $0.00 | $26.48 | $5,218.92 |
| 11 | $5,218.92 | $508.75 | $0.00 | $29.51 | $5,757.18 |
| 12 | $5,757.18 | $508.75 | $0.00 | $32.55 | $6,298.48 |
| 13 | $6,298.48 | $508.75 | $0.00 | $35.61 | $6,842.84 |
| 14 | $6,842.84 | $508.75 | $0.00 | $38.69 | $7,390.28 |
| 15 | $7,390.28 | $508.75 | $0.00 | $41.79 | $7,940.82 |
| 16 | $7,940.82 | $508.75 | $0.00 | $44.90 | $8,494.47 |
| 17 | $8,494.47 | $508.75 | $0.00 | $48.03 | $9,051.25 |
| 18 | $9,051.25 | $508.75 | $0.00 | $51.18 | $9,611.18 |
| 19 | $9,611.18 | $508.75 | $0.00 | $54.34 | $10,174.27 |
| 20 | $10,174.27 | $508.75 | $0.00 | $57.53 | $10,740.55 |
| 21 | $10,740.55 | $508.75 | $0.00 | $60.73 | $11,310.03 |
| 22 | $11,310.03 | $508.75 | $0.00 | $63.95 | $11,882.73 |
| 23 | $11,882.73 | $508.75 | $0.00 | $67.19 | $12,458.67 |
| 24 | $12,458.67 | $508.75 | $0.00 | $70.44 | $13,037.86 |
| 25 | $13,037.86 | $508.75 | $0.00 | $73.72 | $13,620.33 |
| 26 | $13,620.33 | $508.75 | $0.00 | $77.01 | $14,206.09 |
| 27 | $14,206.09 | $508.75 | $0.00 | $80.32 | $14,795.16 |
| 28 | $14,795.16 | $508.75 | $0.00 | $83.65 | $15,387.56 |
| 29 | $15,387.56 | $508.75 | $0.00 | $87.00 | $15,983.31 |
| 30 | $15,983.31 | $508.75 | $0.00 | $90.37 | $16,582.43 |
| 31 | $16,582.43 | $508.75 | $0.00 | $93.76 | $17,184.94 |
| 32 | $17,184.94 | $508.75 | $0.00 | $97.17 | $17,790.86 |
| 33 | $17,790.86 | $508.75 | $0.00 | $100.59 | $18,400.20 |
| 34 | $18,400.20 | $508.75 | $0.00 | $104.04 | $19,012.99 |
| 35 | $19,012.99 | $508.75 | $0.00 | $107.50 | $19,629.24 |
| 36 | $19,629.24 | $508.75 | $0.00 | $110.99 | $20,248.98 |
| 37 | $20,248.98 | $508.75 | $0.00 | $114.49 | $20,872.22 |
| 38 | $20,872.22 | $508.75 | $0.00 | $118.01 | $21,498.98 |
| 39 | $21,498.98 | $508.75 | $0.00 | $121.56 | $22,129.29 |
| 40 | $22,129.29 | $508.75 | $0.00 | $125.12 | $22,763.16 |
| 41 | $22,763.16 | $508.75 | $0.00 | $128.71 | $23,400.62 |
| 42 | $23,400.62 | $508.75 | $0.00 | $132.31 | $24,041.68 |
| 43 | $24,041.68 | $508.75 | $0.00 | $135.94 | $24,686.37 |
| 44 | $24,686.37 | $508.75 | $0.00 | $139.58 | $25,334.70 |
| 45 | $25,334.70 | $508.75 | $0.00 | $143.25 | $25,986.70 |
| 46 | $25,986.70 | $508.75 | $0.00 | $146.93 | $26,642.38 |
| 47 | $26,642.38 | $508.75 | $0.00 | $150.64 | $27,301.77 |
| 48 | $27,301.77 | $508.75 | $0.00 | $154.37 | $27,964.89 |
| 49 | $27,964.89 | $508.75 | $0.00 | $158.12 | $28,631.76 |
| 50 | $28,631.76 | $508.75 | $0.00 | $161.89 | $29,302.40 |
| 51 | $29,302.40 | $508.75 | $0.00 | $165.68 | $29,976.83 |
| 52 | $29,976.83 | $508.75 | $0.00 | $169.49 | $30,655.07 |
| 53 | $30,655.07 | $508.75 | $0.00 | $173.33 | $31,337.15 |
| 54 | $31,337.15 | $508.75 | $0.00 | $177.18 | $32,023.08 |
| 55 | $32,023.08 | $508.75 | $0.00 | $181.06 | $32,712.89 |
| 56 | $32,712.89 | $508.75 | $0.00 | $184.96 | $33,406.60 |
| 57 | $33,406.60 | $508.75 | $0.00 | $188.89 | $34,104.24 |
| 58 | $34,104.24 | $508.75 | $0.00 | $192.83 | $34,805.82 |
| 59 | $34,805.82 | $508.75 | $0.00 | $196.80 | $35,511.37 |
| 60 | $35,511.37 | $508.75 | $0.00 | $200.79 | $36,220.91 |
| 61 | $36,220.91 | $508.75 | $0.00 | $204.80 | $36,934.46 |
| 62 | $36,934.46 | $508.75 | $0.00 | $208.83 | $37,652.04 |
| 63 | $37,652.04 | $508.75 | $0.00 | $212.89 | $38,373.68 |
| 64 | $38,373.68 | $508.75 | $0.00 | $216.97 | $39,099.40 |
| 65 | $39,099.40 | $508.75 | $0.00 | $221.07 | $39,829.22 |
| 66 | $39,829.22 | $508.75 | $0.00 | $225.20 | $40,563.17 |
| 67 | $40,563.17 | $508.75 | $0.00 | $229.35 | $41,301.27 |
| 68 | $41,301.27 | $508.75 | $0.00 | $233.52 | $42,043.54 |
| 69 | $42,043.54 | $508.75 | $0.00 | $237.72 | $42,790.01 |
| 70 | $42,790.01 | $508.75 | $0.00 | $241.94 | $43,540.70 |
| 71 | $43,540.70 | $508.75 | $0.00 | $246.19 | $44,295.64 |
| 72 | $44,295.64 | $508.75 | $0.00 | $250.45 | $45,054.84 |
| 73 | $45,054.84 | $508.75 | $0.00 | $254.75 | $45,818.34 |
| 74 | $45,818.34 | $508.75 | $0.00 | $259.06 | $46,586.15 |
| 75 | $46,586.15 | $508.75 | $0.00 | $263.40 | $47,358.30 |
| 76 | $47,358.30 | $508.75 | $0.00 | $267.77 | $48,134.82 |
| 77 | $48,134.82 | $508.75 | $0.00 | $272.16 | $48,915.73 |
| 78 | $48,915.73 | $508.75 | $0.00 | $276.58 | $49,701.06 |
| 79 | $49,701.06 | $508.75 | $0.00 | $281.02 | $50,490.83 |
| 80 | $50,490.83 | $508.75 | $0.00 | $285.48 | $51,285.06 |
| 81 | $51,285.06 | $508.75 | $0.00 | $289.97 | $52,083.78 |
| 82 | $52,083.78 | $508.75 | $0.00 | $294.49 | $52,887.02 |
| 83 | $52,887.02 | $508.75 | $0.00 | $299.03 | $53,694.80 |
| 84 | $53,694.80 | $508.75 | $0.00 | $303.60 | $54,507.15 |
| 85 | $54,507.15 | $508.75 | $0.00 | $308.19 | $55,324.09 |
| 86 | $55,324.09 | $508.75 | $0.00 | $312.81 | $56,145.65 |
| 87 | $56,145.65 | $508.75 | $0.00 | $317.46 | $56,971.86 |
| 88 | $56,971.86 | $508.75 | $0.00 | $322.13 | $57,802.74 |
| 89 | $57,802.74 | $508.75 | $0.00 | $326.83 | $58,638.32 |
| 90 | $58,638.32 | $508.75 | $0.00 | $331.55 | $59,478.62 |
| 91 | $59,478.62 | $508.75 | $0.00 | $336.30 | $60,323.67 |
| 92 | $60,323.67 | $508.75 | $0.00 | $341.08 | $61,173.50 |
| 93 | $61,173.50 | $508.75 | $0.00 | $345.88 | $62,028.13 |
| 94 | $62,028.13 | $508.75 | $0.00 | $350.72 | $62,887.60 |
| 95 | $62,887.60 | $508.75 | $0.00 | $355.58 | $63,751.93 |
| 96 | $63,751.93 | $508.75 | $0.00 | $360.46 | $64,621.14 |
| 97 | $64,621.14 | $508.75 | $0.00 | $365.38 | $65,495.27 |
| 98 | $65,495.27 | $508.75 | $0.00 | $370.32 | $66,374.34 |
| 99 | $66,374.34 | $508.75 | $0.00 | $375.29 | $67,258.38 |
| 100 | $67,258.38 | $508.75 | $0.00 | $380.29 | $68,147.42 |
| 101 | $68,147.42 | $508.75 | $0.00 | $385.32 | $69,041.49 |
| 102 | $69,041.49 | $508.75 | $0.00 | $390.37 | $69,940.61 |
| 103 | $69,940.61 | $508.75 | $0.00 | $395.45 | $70,844.81 |
| 104 | $70,844.81 | $508.75 | $0.00 | $400.57 | $71,754.13 |
| 105 | $71,754.13 | $508.75 | $0.00 | $405.71 | $72,668.59 |
| 106 | $72,668.59 | $508.75 | $0.00 | $410.88 | $73,588.22 |
| 107 | $73,588.22 | $508.75 | $0.00 | $416.08 | $74,513.05 |
| 108 | $74,513.05 | $508.75 | $0.00 | $421.31 | $75,443.11 |
| 109 | $75,443.11 | $508.75 | $0.00 | $426.57 | $76,378.43 |
| 110 | $76,378.43 | $508.75 | $0.00 | $431.85 | $77,319.03 |
| 111 | $77,319.03 | $508.75 | $0.00 | $437.17 | $78,264.95 |
| 112 | $78,264.95 | $508.75 | $0.00 | $442.52 | $79,216.22 |
| 113 | $79,216.22 | $508.75 | $0.00 | $447.90 | $80,172.87 |
| 114 | $80,172.87 | $508.75 | $0.00 | $453.31 | $81,134.93 |
| 115 | $81,134.93 | $508.75 | $0.00 | $458.75 | $82,102.43 |
| 116 | $82,102.43 | $508.75 | $0.00 | $464.22 | $83,075.40 |
| 117 | $83,075.40 | $508.75 | $0.00 | $469.72 | $84,053.87 |
| 118 | $84,053.87 | $508.75 | $0.00 | $475.25 | $85,037.87 |
| 119 | $85,037.87 | $508.75 | $0.00 | $480.82 | $86,027.44 |
| 120 | $86,027.44 | $508.75 | $0.00 | $486.41 | $87,022.60 |
| 121 | $87,022.60 | $508.75 | $0.00 | $492.04 | $88,023.39 |
| 122 | $88,023.39 | $508.75 | $0.00 | $497.70 | $89,029.84 |
| 123 | $89,029.84 | $508.75 | $0.00 | $503.39 | $90,041.98 |
| 124 | $90,041.98 | $508.75 | $0.00 | $509.11 | $91,059.84 |
| 125 | $91,059.84 | $508.75 | $0.00 | $514.87 | $92,083.46 |
| 126 | $92,083.46 | $508.75 | $0.00 | $520.65 | $93,112.86 |
| 127 | $93,112.86 | $508.75 | $0.00 | $526.47 | $94,148.08 |
| 128 | $94,148.08 | $508.75 | $0.00 | $532.33 | $95,189.16 |
| 129 | $95,189.16 | $508.75 | $0.00 | $538.21 | $96,236.12 |
| 130 | $96,236.12 | $508.75 | $0.00 | $544.13 | $97,289.00 |
| 131 | $97,289.00 | $508.75 | $0.00 | $550.09 | $98,347.84 |
| 132 | $98,347.84 | $508.75 | $0.00 | $556.07 | $99,412.66 |
| 133 | $99,412.66 | $508.75 | $0.00 | $562.09 | $100,483.50 |
| 134 | $100,483.50 | $508.75 | $0.00 | $568.15 | $101,560.40 |
| 135 | $101,560.40 | $508.75 | $0.00 | $574.24 | $102,643.39 |
| 136 | $102,643.39 | $508.75 | $0.00 | $580.36 | $103,732.50 |
| 137 | $103,732.50 | $508.75 | $0.00 | $586.52 | $104,827.77 |
| 138 | $104,827.77 | $508.75 | $0.00 | $592.71 | $105,929.23 |
| 139 | $105,929.23 | $508.75 | $0.00 | $598.94 | $107,036.92 |
| 140 | $107,036.92 | $508.75 | $0.00 | $605.20 | $108,150.87 |
| 141 | $108,150.87 | $508.75 | $0.00 | $611.50 | $109,271.12 |
| 142 | $109,271.12 | $508.75 | $0.00 | $617.83 | $110,397.70 |
| 143 | $110,397.70 | $508.75 | $0.00 | $624.20 | $111,530.65 |
| 144 | $111,530.65 | $508.75 | $0.00 | $630.61 | $112,670.01 |
| 145 | $112,670.01 | $508.75 | $0.00 | $637.05 | $113,815.81 |
| 146 | $113,815.81 | $508.75 | $0.00 | $643.53 | $114,968.09 |
| 147 | $114,968.09 | $508.75 | $0.00 | $650.05 | $116,126.89 |
| 148 | $116,126.89 | $508.75 | $0.00 | $656.60 | $117,292.24 |
| 149 | $117,292.24 | $508.75 | $0.00 | $663.19 | $118,464.18 |
| 150 | $118,464.18 | $508.75 | $0.00 | $669.81 | $119,642.74 |
| 151 | $119,642.74 | $508.75 | $0.00 | $676.48 | $120,827.97 |
| 152 | $120,827.97 | $508.75 | $0.00 | $683.18 | $122,019.90 |
| 153 | $122,019.90 | $508.75 | $0.00 | $689.92 | $123,218.57 |
| 154 | $123,218.57 | $508.75 | $0.00 | $696.70 | $124,424.02 |
| 155 | $124,424.02 | $508.75 | $0.00 | $703.51 | $125,636.28 |
| 156 | $125,636.28 | $508.75 | $0.00 | $710.37 | $126,855.40 |
| 157 | $126,855.40 | $508.75 | $0.00 | $717.26 | $128,081.41 |
| 158 | $128,081.41 | $508.75 | $0.00 | $724.19 | $129,314.35 |
| 159 | $129,314.35 | $508.75 | $0.00 | $731.16 | $130,554.26 |
| 160 | $130,554.26 | $508.75 | $0.00 | $738.17 | $131,801.18 |
| 161 | $131,801.18 | $508.75 | $0.00 | $745.22 | $133,055.15 |
| 162 | $133,055.15 | $508.75 | $0.00 | $752.31 | $134,316.21 |
| 163 | $134,316.21 | $508.75 | $0.00 | $759.44 | $135,584.40 |
| 164 | $135,584.40 | $508.75 | $0.00 | $766.61 | $136,859.76 |
| 165 | $136,859.76 | $508.75 | $0.00 | $773.82 | $138,142.33 |
| 166 | $138,142.33 | $508.75 | $0.00 | $781.08 | $139,432.16 |
| 167 | $139,432.16 | $508.75 | $0.00 | $788.37 | $140,729.28 |
| 168 | $140,729.28 | $508.75 | $0.00 | $795.70 | $142,033.73 |
| 169 | $142,033.73 | $508.75 | $0.00 | $803.08 | $143,345.56 |
| 170 | $143,345.56 | $508.75 | $0.00 | $810.50 | $144,664.81 |
| 171 | $144,664.81 | $508.75 | $0.00 | $817.96 | $145,991.52 |
| 172 | $145,991.52 | $508.75 | $0.00 | $825.46 | $147,325.73 |
| 173 | $147,325.73 | $508.75 | $0.00 | $833.00 | $148,667.48 |
| 174 | $148,667.48 | $508.75 | $0.00 | $840.59 | $150,016.82 |
| 175 | $150,016.82 | $508.75 | $0.00 | $848.22 | $151,373.79 |
| 176 | $151,373.79 | $508.75 | $0.00 | $855.89 | $152,738.43 |
| 177 | $152,738.43 | $508.75 | $0.00 | $863.61 | $154,110.79 |
| 178 | $154,110.79 | $508.75 | $0.00 | $871.36 | $155,490.90 |
| 179 | $155,490.90 | $508.75 | $0.00 | $879.17 | $156,878.82 |
| 180 | $156,878.82 | $508.75 | $0.00 | $887.02 | $158,274.59 |
| 181 | $158,274.59 | $508.75 | $0.00 | $894.91 | $159,678.25 |
| 182 | $159,678.25 | $508.75 | $0.00 | $902.84 | $161,089.84 |
| 183 | $161,089.84 | $508.75 | $0.00 | $910.83 | $162,509.42 |
| 184 | $162,509.42 | $508.75 | $0.00 | $918.85 | $163,937.02 |
| 185 | $163,937.02 | $508.75 | $0.00 | $926.92 | $165,372.69 |
| 186 | $165,372.69 | $508.75 | $0.00 | $935.04 | $166,816.48 |
| 187 | $166,816.48 | $508.75 | $0.00 | $943.20 | $168,268.43 |
| 188 | $168,268.43 | $508.75 | $0.00 | $951.41 | $169,728.59 |
| 189 | $169,728.59 | $508.75 | $0.00 | $959.67 | $171,197.01 |
| 190 | $171,197.01 | $508.75 | $0.00 | $967.97 | $172,673.73 |
| 191 | $172,673.73 | $508.75 | $0.00 | $976.32 | $174,158.80 |
| 192 | $174,158.80 | $508.75 | $0.00 | $984.72 | $175,652.27 |
| 193 | $175,652.27 | $508.75 | $0.00 | $993.16 | $177,154.18 |
| 194 | $177,154.18 | $508.75 | $0.00 | $1,001.66 | $178,664.59 |
| 195 | $178,664.59 | $508.75 | $0.00 | $1,010.20 | $180,183.54 |
| 196 | $180,183.54 | $508.75 | $0.00 | $1,018.78 | $181,711.07 |
| 197 | $181,711.07 | $508.75 | $0.00 | $1,027.42 | $183,247.24 |
| 198 | $183,247.24 | $508.75 | $0.00 | $1,036.11 | $184,792.10 |
| 199 | $184,792.10 | $508.75 | $0.00 | $1,044.84 | $186,345.69 |
| 200 | $186,345.69 | $508.75 | $0.00 | $1,053.63 | $187,908.07 |
| 201 | $187,908.07 | $508.75 | $0.00 | $1,062.46 | $189,479.28 |
| 202 | $189,479.28 | $508.75 | $0.00 | $1,071.34 | $191,059.37 |
| 203 | $191,059.37 | $508.75 | $0.00 | $1,080.28 | $192,648.40 |
| 204 | $192,648.40 | $508.75 | $0.00 | $1,089.26 | $194,246.41 |
| 205 | $194,246.41 | $508.75 | $0.00 | $1,098.30 | $195,853.46 |
| 206 | $195,853.46 | $508.75 | $0.00 | $1,107.38 | $197,469.59 |
| 207 | $197,469.59 | $508.75 | $0.00 | $1,116.52 | $199,094.86 |
| 208 | $199,094.86 | $508.75 | $0.00 | $1,125.71 | $200,729.32 |
| 209 | $200,729.32 | $508.75 | $0.00 | $1,134.95 | $202,373.02 |
| 210 | $202,373.02 | $508.75 | $0.00 | $1,144.25 | $204,026.02 |
| 211 | $204,026.02 | $508.75 | $0.00 | $1,153.59 | $205,688.36 |
| 212 | $205,688.36 | $508.75 | $0.00 | $1,162.99 | $207,360.10 |
| 213 | $207,360.10 | $508.75 | $0.00 | $1,172.44 | $209,041.29 |
| 214 | $209,041.29 | $508.75 | $0.00 | $1,181.95 | $210,731.99 |
| 215 | $210,731.99 | $508.75 | $0.00 | $1,191.51 | $212,432.25 |
| 216 | $212,432.25 | $508.75 | $0.00 | $1,201.12 | $214,142.12 |
| 217 | $214,142.12 | $508.75 | $59,645.65 | $1,210.79 | $156,216.01 |
| 218 | $156,216.01 | $508.75 | $0.00 | $883.27 | $157,608.03 |
| 219 | $157,608.03 | $508.75 | $0.00 | $891.14 | $159,007.92 |
| 220 | $159,007.92 | $508.75 | $0.00 | $899.05 | $160,415.72 |
| 221 | $160,415.72 | $508.75 | $0.00 | $907.01 | $161,831.48 |
| 222 | $161,831.48 | $508.75 | $0.00 | $915.02 | $163,255.25 |
| 223 | $163,255.25 | $508.75 | $0.00 | $923.07 | $164,687.07 |
| 224 | $164,687.07 | $508.75 | $0.00 | $931.16 | $166,126.98 |
| 225 | $166,126.98 | $508.75 | $0.00 | $939.31 | $167,575.04 |
| 226 | $167,575.04 | $508.75 | $0.00 | $947.49 | $169,031.28 |
| 227 | $169,031.28 | $508.75 | $0.00 | $955.73 | $170,495.76 |
| 228 | $170,495.76 | $508.75 | $0.00 | $964.01 | $171,968.52 |
| 229 | $171,968.52 | $508.75 | $62,627.93 | $972.34 | $110,821.68 |
| 230 | $110,821.68 | $508.75 | $0.00 | $626.60 | $111,957.03 |
| 231 | $111,957.03 | $508.75 | $0.00 | $633.02 | $113,098.80 |
| 232 | $113,098.80 | $508.75 | $0.00 | $639.48 | $114,247.03 |
| 233 | $114,247.03 | $508.75 | $0.00 | $645.97 | $115,401.75 |
| 234 | $115,401.75 | $508.75 | $0.00 | $652.50 | $116,563.00 |
| 235 | $116,563.00 | $508.75 | $0.00 | $659.06 | $117,730.81 |
| 236 | $117,730.81 | $508.75 | $0.00 | $665.67 | $118,905.23 |
| 237 | $118,905.23 | $508.75 | $0.00 | $672.31 | $120,086.29 |
| 238 | $120,086.29 | $508.75 | $0.00 | $678.99 | $121,274.03 |
| 239 | $121,274.03 | $508.75 | $0.00 | $685.70 | $122,468.48 |
| 240 | $122,468.48 | $508.75 | $0.00 | $692.45 | $123,669.68 |
| 241 | $123,669.68 | $508.75 | $65,759.33 | $699.25 | $59,118.35 |
| 242 | $59,118.35 | $508.75 | $0.00 | $334.26 | $59,961.36 |
| 243 | $59,961.36 | $508.75 | $0.00 | $339.03 | $60,809.14 |
| 244 | $60,809.14 | $508.75 | $0.00 | $343.82 | $61,661.71 |
| 245 | $61,661.71 | $508.75 | $0.00 | $348.64 | $62,519.10 |
| 246 | $62,519.10 | $508.75 | $0.00 | $353.49 | $63,381.34 |
| 247 | $63,381.34 | $508.75 | $0.00 | $358.37 | $64,248.46 |
| 248 | $64,248.46 | $508.75 | $0.00 | $363.27 | $65,120.48 |
| 249 | $65,120.48 | $508.75 | $0.00 | $368.20 | $65,997.43 |
| 250 | $65,997.43 | $508.75 | $0.00 | $373.16 | $66,879.34 |
| 251 | $66,879.34 | $508.75 | $0.00 | $378.15 | $67,766.24 |
| 252 | $67,766.24 | $508.75 | $0.00 | $383.16 | $68,658.15 |
| 253 | $68,658.15 | $0.00 | $69,047.30 | $388.20 | ($0.95) |