How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $68,798 |
| Monthly savings required | $545 |
How much will it cost to send your child to New Hope Christian College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $275,191.17 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $544.58 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 | $26,530.00 |
| 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 New Hope Christian College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $544.58 | $0.00 | $0.00 | $544.58 |
| 2 | $544.58 | $544.58 | $0.00 | $3.08 | $1,092.24 |
| 3 | $1,092.24 | $544.58 | $0.00 | $6.18 | $1,643.00 |
| 4 | $1,643.00 | $544.58 | $0.00 | $9.29 | $2,196.87 |
| 5 | $2,196.87 | $544.58 | $0.00 | $12.42 | $2,753.87 |
| 6 | $2,753.87 | $544.58 | $0.00 | $15.57 | $3,314.02 |
| 7 | $3,314.02 | $544.58 | $0.00 | $18.74 | $3,877.34 |
| 8 | $3,877.34 | $544.58 | $0.00 | $21.92 | $4,443.84 |
| 9 | $4,443.84 | $544.58 | $0.00 | $25.13 | $5,013.55 |
| 10 | $5,013.55 | $544.58 | $0.00 | $28.35 | $5,586.48 |
| 11 | $5,586.48 | $544.58 | $0.00 | $31.59 | $6,162.65 |
| 12 | $6,162.65 | $544.58 | $0.00 | $34.84 | $6,742.07 |
| 13 | $6,742.07 | $544.58 | $0.00 | $38.12 | $7,324.77 |
| 14 | $7,324.77 | $544.58 | $0.00 | $41.42 | $7,910.77 |
| 15 | $7,910.77 | $544.58 | $0.00 | $44.73 | $8,500.08 |
| 16 | $8,500.08 | $544.58 | $0.00 | $48.06 | $9,092.72 |
| 17 | $9,092.72 | $544.58 | $0.00 | $51.41 | $9,688.71 |
| 18 | $9,688.71 | $544.58 | $0.00 | $54.78 | $10,288.07 |
| 19 | $10,288.07 | $544.58 | $0.00 | $58.17 | $10,890.82 |
| 20 | $10,890.82 | $544.58 | $0.00 | $61.58 | $11,496.98 |
| 21 | $11,496.98 | $544.58 | $0.00 | $65.01 | $12,106.57 |
| 22 | $12,106.57 | $544.58 | $0.00 | $68.45 | $12,719.60 |
| 23 | $12,719.60 | $544.58 | $0.00 | $71.92 | $13,336.10 |
| 24 | $13,336.10 | $544.58 | $0.00 | $75.40 | $13,956.08 |
| 25 | $13,956.08 | $544.58 | $0.00 | $78.91 | $14,579.57 |
| 26 | $14,579.57 | $544.58 | $0.00 | $82.44 | $15,206.59 |
| 27 | $15,206.59 | $544.58 | $0.00 | $85.98 | $15,837.15 |
| 28 | $15,837.15 | $544.58 | $0.00 | $89.55 | $16,471.28 |
| 29 | $16,471.28 | $544.58 | $0.00 | $93.13 | $17,108.99 |
| 30 | $17,108.99 | $544.58 | $0.00 | $96.74 | $17,750.31 |
| 31 | $17,750.31 | $544.58 | $0.00 | $100.36 | $18,395.25 |
| 32 | $18,395.25 | $544.58 | $0.00 | $104.01 | $19,043.84 |
| 33 | $19,043.84 | $544.58 | $0.00 | $107.68 | $19,696.10 |
| 34 | $19,696.10 | $544.58 | $0.00 | $111.36 | $20,352.04 |
| 35 | $20,352.04 | $544.58 | $0.00 | $115.07 | $21,011.69 |
| 36 | $21,011.69 | $544.58 | $0.00 | $118.80 | $21,675.07 |
| 37 | $21,675.07 | $544.58 | $0.00 | $122.55 | $22,342.20 |
| 38 | $22,342.20 | $544.58 | $0.00 | $126.33 | $23,013.11 |
| 39 | $23,013.11 | $544.58 | $0.00 | $130.12 | $23,687.81 |
| 40 | $23,687.81 | $544.58 | $0.00 | $133.93 | $24,366.32 |
| 41 | $24,366.32 | $544.58 | $0.00 | $137.77 | $25,048.67 |
| 42 | $25,048.67 | $544.58 | $0.00 | $141.63 | $25,734.88 |
| 43 | $25,734.88 | $544.58 | $0.00 | $145.51 | $26,424.97 |
| 44 | $26,424.97 | $544.58 | $0.00 | $149.41 | $27,118.96 |
| 45 | $27,118.96 | $544.58 | $0.00 | $153.33 | $27,816.87 |
| 46 | $27,816.87 | $544.58 | $0.00 | $157.28 | $28,518.73 |
| 47 | $28,518.73 | $544.58 | $0.00 | $161.25 | $29,224.56 |
| 48 | $29,224.56 | $544.58 | $0.00 | $165.24 | $29,934.38 |
| 49 | $29,934.38 | $544.58 | $0.00 | $169.25 | $30,648.21 |
| 50 | $30,648.21 | $544.58 | $0.00 | $173.29 | $31,366.08 |
| 51 | $31,366.08 | $544.58 | $0.00 | $177.35 | $32,088.01 |
| 52 | $32,088.01 | $544.58 | $0.00 | $181.43 | $32,814.02 |
| 53 | $32,814.02 | $544.58 | $0.00 | $185.54 | $33,544.14 |
| 54 | $33,544.14 | $544.58 | $0.00 | $189.66 | $34,278.38 |
| 55 | $34,278.38 | $544.58 | $0.00 | $193.81 | $35,016.77 |
| 56 | $35,016.77 | $544.58 | $0.00 | $197.99 | $35,759.34 |
| 57 | $35,759.34 | $544.58 | $0.00 | $202.19 | $36,506.11 |
| 58 | $36,506.11 | $544.58 | $0.00 | $206.41 | $37,257.10 |
| 59 | $37,257.10 | $544.58 | $0.00 | $210.66 | $38,012.34 |
| 60 | $38,012.34 | $544.58 | $0.00 | $214.93 | $38,771.85 |
| 61 | $38,771.85 | $544.58 | $0.00 | $219.22 | $39,535.65 |
| 62 | $39,535.65 | $544.58 | $0.00 | $223.54 | $40,303.77 |
| 63 | $40,303.77 | $544.58 | $0.00 | $227.88 | $41,076.23 |
| 64 | $41,076.23 | $544.58 | $0.00 | $232.25 | $41,853.06 |
| 65 | $41,853.06 | $544.58 | $0.00 | $236.64 | $42,634.28 |
| 66 | $42,634.28 | $544.58 | $0.00 | $241.06 | $43,419.92 |
| 67 | $43,419.92 | $544.58 | $0.00 | $245.50 | $44,210.00 |
| 68 | $44,210.00 | $544.58 | $0.00 | $249.97 | $45,004.55 |
| 69 | $45,004.55 | $544.58 | $0.00 | $254.46 | $45,803.59 |
| 70 | $45,803.59 | $544.58 | $0.00 | $258.98 | $46,607.15 |
| 71 | $46,607.15 | $544.58 | $0.00 | $263.52 | $47,415.25 |
| 72 | $47,415.25 | $544.58 | $0.00 | $268.09 | $48,227.92 |
| 73 | $48,227.92 | $544.58 | $0.00 | $272.69 | $49,045.19 |
| 74 | $49,045.19 | $544.58 | $0.00 | $277.31 | $49,867.08 |
| 75 | $49,867.08 | $544.58 | $0.00 | $281.96 | $50,693.62 |
| 76 | $50,693.62 | $544.58 | $0.00 | $286.63 | $51,524.83 |
| 77 | $51,524.83 | $544.58 | $0.00 | $291.33 | $52,360.74 |
| 78 | $52,360.74 | $544.58 | $0.00 | $296.06 | $53,201.38 |
| 79 | $53,201.38 | $544.58 | $0.00 | $300.81 | $54,046.77 |
| 80 | $54,046.77 | $544.58 | $0.00 | $305.59 | $54,896.94 |
| 81 | $54,896.94 | $544.58 | $0.00 | $310.40 | $55,751.92 |
| 82 | $55,751.92 | $544.58 | $0.00 | $315.23 | $56,611.73 |
| 83 | $56,611.73 | $544.58 | $0.00 | $320.09 | $57,476.40 |
| 84 | $57,476.40 | $544.58 | $0.00 | $324.98 | $58,345.96 |
| 85 | $58,345.96 | $544.58 | $0.00 | $329.90 | $59,220.44 |
| 86 | $59,220.44 | $544.58 | $0.00 | $334.84 | $60,099.86 |
| 87 | $60,099.86 | $544.58 | $0.00 | $339.81 | $60,984.25 |
| 88 | $60,984.25 | $544.58 | $0.00 | $344.81 | $61,873.64 |
| 89 | $61,873.64 | $544.58 | $0.00 | $349.84 | $62,768.06 |
| 90 | $62,768.06 | $544.58 | $0.00 | $354.90 | $63,667.54 |
| 91 | $63,667.54 | $544.58 | $0.00 | $359.99 | $64,572.11 |
| 92 | $64,572.11 | $544.58 | $0.00 | $365.10 | $65,481.79 |
| 93 | $65,481.79 | $544.58 | $0.00 | $370.24 | $66,396.61 |
| 94 | $66,396.61 | $544.58 | $0.00 | $375.42 | $67,316.61 |
| 95 | $67,316.61 | $544.58 | $0.00 | $380.62 | $68,241.81 |
| 96 | $68,241.81 | $544.58 | $0.00 | $385.85 | $69,172.24 |
| 97 | $69,172.24 | $544.58 | $0.00 | $391.11 | $70,107.93 |
| 98 | $70,107.93 | $544.58 | $0.00 | $396.40 | $71,048.91 |
| 99 | $71,048.91 | $544.58 | $0.00 | $401.72 | $71,995.21 |
| 100 | $71,995.21 | $544.58 | $0.00 | $407.07 | $72,946.86 |
| 101 | $72,946.86 | $544.58 | $0.00 | $412.45 | $73,903.89 |
| 102 | $73,903.89 | $544.58 | $0.00 | $417.86 | $74,866.33 |
| 103 | $74,866.33 | $544.58 | $0.00 | $423.31 | $75,834.22 |
| 104 | $75,834.22 | $544.58 | $0.00 | $428.78 | $76,807.58 |
| 105 | $76,807.58 | $544.58 | $0.00 | $434.28 | $77,786.44 |
| 106 | $77,786.44 | $544.58 | $0.00 | $439.82 | $78,770.84 |
| 107 | $78,770.84 | $544.58 | $0.00 | $445.38 | $79,760.80 |
| 108 | $79,760.80 | $544.58 | $0.00 | $450.98 | $80,756.36 |
| 109 | $80,756.36 | $544.58 | $0.00 | $456.61 | $81,757.55 |
| 110 | $81,757.55 | $544.58 | $0.00 | $462.27 | $82,764.40 |
| 111 | $82,764.40 | $544.58 | $0.00 | $467.96 | $83,776.94 |
| 112 | $83,776.94 | $544.58 | $0.00 | $473.69 | $84,795.21 |
| 113 | $84,795.21 | $544.58 | $0.00 | $479.44 | $85,819.23 |
| 114 | $85,819.23 | $544.58 | $0.00 | $485.23 | $86,849.04 |
| 115 | $86,849.04 | $544.58 | $0.00 | $491.06 | $87,884.68 |
| 116 | $87,884.68 | $544.58 | $0.00 | $496.91 | $88,926.17 |
| 117 | $88,926.17 | $544.58 | $0.00 | $502.80 | $89,973.55 |
| 118 | $89,973.55 | $544.58 | $0.00 | $508.72 | $91,026.85 |
| 119 | $91,026.85 | $544.58 | $0.00 | $514.68 | $92,086.11 |
| 120 | $92,086.11 | $544.58 | $0.00 | $520.67 | $93,151.36 |
| 121 | $93,151.36 | $544.58 | $0.00 | $526.69 | $94,222.63 |
| 122 | $94,222.63 | $544.58 | $0.00 | $532.75 | $95,299.96 |
| 123 | $95,299.96 | $544.58 | $0.00 | $538.84 | $96,383.38 |
| 124 | $96,383.38 | $544.58 | $0.00 | $544.97 | $97,472.93 |
| 125 | $97,472.93 | $544.58 | $0.00 | $551.13 | $98,568.64 |
| 126 | $98,568.64 | $544.58 | $0.00 | $557.32 | $99,670.54 |
| 127 | $99,670.54 | $544.58 | $0.00 | $563.55 | $100,778.67 |
| 128 | $100,778.67 | $544.58 | $0.00 | $569.82 | $101,893.07 |
| 129 | $101,893.07 | $544.58 | $0.00 | $576.12 | $103,013.77 |
| 130 | $103,013.77 | $544.58 | $0.00 | $582.45 | $104,140.80 |
| 131 | $104,140.80 | $544.58 | $0.00 | $588.83 | $105,274.21 |
| 132 | $105,274.21 | $544.58 | $0.00 | $595.24 | $106,414.03 |
| 133 | $106,414.03 | $544.58 | $0.00 | $601.68 | $107,560.29 |
| 134 | $107,560.29 | $544.58 | $0.00 | $608.16 | $108,713.03 |
| 135 | $108,713.03 | $544.58 | $0.00 | $614.68 | $109,872.29 |
| 136 | $109,872.29 | $544.58 | $0.00 | $621.23 | $111,038.10 |
| 137 | $111,038.10 | $544.58 | $0.00 | $627.83 | $112,210.51 |
| 138 | $112,210.51 | $544.58 | $0.00 | $634.45 | $113,389.54 |
| 139 | $113,389.54 | $544.58 | $0.00 | $641.12 | $114,575.24 |
| 140 | $114,575.24 | $544.58 | $0.00 | $647.83 | $115,767.65 |
| 141 | $115,767.65 | $544.58 | $0.00 | $654.57 | $116,966.80 |
| 142 | $116,966.80 | $544.58 | $0.00 | $661.35 | $118,172.73 |
| 143 | $118,172.73 | $544.58 | $0.00 | $668.17 | $119,385.48 |
| 144 | $119,385.48 | $544.58 | $0.00 | $675.02 | $120,605.08 |
| 145 | $120,605.08 | $544.58 | $0.00 | $681.92 | $121,831.58 |
| 146 | $121,831.58 | $544.58 | $0.00 | $688.85 | $123,065.01 |
| 147 | $123,065.01 | $544.58 | $0.00 | $695.83 | $124,305.42 |
| 148 | $124,305.42 | $544.58 | $0.00 | $702.84 | $125,552.84 |
| 149 | $125,552.84 | $544.58 | $0.00 | $709.89 | $126,807.31 |
| 150 | $126,807.31 | $544.58 | $0.00 | $716.99 | $128,068.88 |
| 151 | $128,068.88 | $544.58 | $0.00 | $724.12 | $129,337.58 |
| 152 | $129,337.58 | $544.58 | $0.00 | $731.29 | $130,613.45 |
| 153 | $130,613.45 | $544.58 | $0.00 | $738.51 | $131,896.54 |
| 154 | $131,896.54 | $544.58 | $0.00 | $745.76 | $133,186.88 |
| 155 | $133,186.88 | $544.58 | $0.00 | $753.06 | $134,484.52 |
| 156 | $134,484.52 | $544.58 | $0.00 | $760.40 | $135,789.50 |
| 157 | $135,789.50 | $544.58 | $0.00 | $767.77 | $137,101.85 |
| 158 | $137,101.85 | $544.58 | $0.00 | $775.19 | $138,421.62 |
| 159 | $138,421.62 | $544.58 | $0.00 | $782.66 | $139,748.86 |
| 160 | $139,748.86 | $544.58 | $0.00 | $790.16 | $141,083.60 |
| 161 | $141,083.60 | $544.58 | $0.00 | $797.71 | $142,425.89 |
| 162 | $142,425.89 | $544.58 | $0.00 | $805.30 | $143,775.77 |
| 163 | $143,775.77 | $544.58 | $0.00 | $812.93 | $145,133.28 |
| 164 | $145,133.28 | $544.58 | $0.00 | $820.60 | $146,498.46 |
| 165 | $146,498.46 | $544.58 | $0.00 | $828.32 | $147,871.36 |
| 166 | $147,871.36 | $544.58 | $0.00 | $836.09 | $149,252.03 |
| 167 | $149,252.03 | $544.58 | $0.00 | $843.89 | $150,640.50 |
| 168 | $150,640.50 | $544.58 | $0.00 | $851.74 | $152,036.82 |
| 169 | $152,036.82 | $544.58 | $0.00 | $859.64 | $153,441.04 |
| 170 | $153,441.04 | $544.58 | $0.00 | $867.58 | $154,853.20 |
| 171 | $154,853.20 | $544.58 | $0.00 | $875.56 | $156,273.34 |
| 172 | $156,273.34 | $544.58 | $0.00 | $883.59 | $157,701.51 |
| 173 | $157,701.51 | $544.58 | $0.00 | $891.67 | $159,137.76 |
| 174 | $159,137.76 | $544.58 | $0.00 | $899.79 | $160,582.13 |
| 175 | $160,582.13 | $544.58 | $0.00 | $907.95 | $162,034.66 |
| 176 | $162,034.66 | $544.58 | $0.00 | $916.17 | $163,495.41 |
| 177 | $163,495.41 | $544.58 | $0.00 | $924.43 | $164,964.42 |
| 178 | $164,964.42 | $544.58 | $0.00 | $932.73 | $166,441.73 |
| 179 | $166,441.73 | $544.58 | $0.00 | $941.09 | $167,927.40 |
| 180 | $167,927.40 | $544.58 | $0.00 | $949.49 | $169,421.47 |
| 181 | $169,421.47 | $544.58 | $0.00 | $957.93 | $170,923.98 |
| 182 | $170,923.98 | $544.58 | $0.00 | $966.43 | $172,434.99 |
| 183 | $172,434.99 | $544.58 | $0.00 | $974.97 | $173,954.54 |
| 184 | $173,954.54 | $544.58 | $0.00 | $983.56 | $175,482.68 |
| 185 | $175,482.68 | $544.58 | $0.00 | $992.20 | $177,019.46 |
| 186 | $177,019.46 | $544.58 | $0.00 | $1,000.89 | $178,564.93 |
| 187 | $178,564.93 | $544.58 | $0.00 | $1,009.63 | $180,119.14 |
| 188 | $180,119.14 | $544.58 | $0.00 | $1,018.42 | $181,682.14 |
| 189 | $181,682.14 | $544.58 | $0.00 | $1,027.26 | $183,253.98 |
| 190 | $183,253.98 | $544.58 | $0.00 | $1,036.14 | $184,834.70 |
| 191 | $184,834.70 | $544.58 | $0.00 | $1,045.08 | $186,424.36 |
| 192 | $186,424.36 | $544.58 | $0.00 | $1,054.07 | $188,023.01 |
| 193 | $188,023.01 | $544.58 | $0.00 | $1,063.11 | $189,630.70 |
| 194 | $189,630.70 | $544.58 | $0.00 | $1,072.20 | $191,247.48 |
| 195 | $191,247.48 | $544.58 | $0.00 | $1,081.34 | $192,873.40 |
| 196 | $192,873.40 | $544.58 | $0.00 | $1,090.53 | $194,508.51 |
| 197 | $194,508.51 | $544.58 | $0.00 | $1,099.78 | $196,152.87 |
| 198 | $196,152.87 | $544.58 | $0.00 | $1,109.08 | $197,806.53 |
| 199 | $197,806.53 | $544.58 | $0.00 | $1,118.43 | $199,469.54 |
| 200 | $199,469.54 | $544.58 | $0.00 | $1,127.83 | $201,141.95 |
| 201 | $201,141.95 | $544.58 | $0.00 | $1,137.29 | $202,823.82 |
| 202 | $202,823.82 | $544.58 | $0.00 | $1,146.80 | $204,515.20 |
| 203 | $204,515.20 | $544.58 | $0.00 | $1,156.36 | $206,216.14 |
| 204 | $206,216.14 | $544.58 | $0.00 | $1,165.98 | $207,926.70 |
| 205 | $207,926.70 | $544.58 | $0.00 | $1,175.65 | $209,646.93 |
| 206 | $209,646.93 | $544.58 | $0.00 | $1,185.37 | $211,376.88 |
| 207 | $211,376.88 | $544.58 | $0.00 | $1,195.16 | $213,116.62 |
| 208 | $213,116.62 | $544.58 | $0.00 | $1,204.99 | $214,866.19 |
| 209 | $214,866.19 | $544.58 | $0.00 | $1,214.88 | $216,625.65 |
| 210 | $216,625.65 | $544.58 | $0.00 | $1,224.83 | $218,395.06 |
| 211 | $218,395.06 | $544.58 | $0.00 | $1,234.84 | $220,174.48 |
| 212 | $220,174.48 | $544.58 | $0.00 | $1,244.90 | $221,963.96 |
| 213 | $221,963.96 | $544.58 | $0.00 | $1,255.02 | $223,763.56 |
| 214 | $223,763.56 | $544.58 | $0.00 | $1,265.19 | $225,573.33 |
| 215 | $225,573.33 | $544.58 | $0.00 | $1,275.42 | $227,393.33 |
| 216 | $227,393.33 | $544.58 | $0.00 | $1,285.71 | $229,223.62 |
| 217 | $229,223.62 | $544.58 | $63,847.61 | $1,296.06 | $167,216.65 |
| 218 | $167,216.65 | $544.58 | $0.00 | $945.47 | $168,706.70 |
| 219 | $168,706.70 | $544.58 | $0.00 | $953.89 | $170,205.17 |
| 220 | $170,205.17 | $544.58 | $0.00 | $962.36 | $171,712.11 |
| 221 | $171,712.11 | $544.58 | $0.00 | $970.89 | $173,227.58 |
| 222 | $173,227.58 | $544.58 | $0.00 | $979.45 | $174,751.61 |
| 223 | $174,751.61 | $544.58 | $0.00 | $988.07 | $176,284.26 |
| 224 | $176,284.26 | $544.58 | $0.00 | $996.74 | $177,825.58 |
| 225 | $177,825.58 | $544.58 | $0.00 | $1,005.45 | $179,375.61 |
| 226 | $179,375.61 | $544.58 | $0.00 | $1,014.22 | $180,934.41 |
| 227 | $180,934.41 | $544.58 | $0.00 | $1,023.03 | $182,502.02 |
| 228 | $182,502.02 | $544.58 | $0.00 | $1,031.89 | $184,078.49 |
| 229 | $184,078.49 | $544.58 | $67,039.99 | $1,040.81 | $118,623.89 |
| 230 | $118,623.89 | $544.58 | $0.00 | $670.72 | $119,839.19 |
| 231 | $119,839.19 | $544.58 | $0.00 | $677.59 | $121,061.36 |
| 232 | $121,061.36 | $544.58 | $0.00 | $684.50 | $122,290.44 |
| 233 | $122,290.44 | $544.58 | $0.00 | $691.45 | $123,526.47 |
| 234 | $123,526.47 | $544.58 | $0.00 | $698.44 | $124,769.49 |
| 235 | $124,769.49 | $544.58 | $0.00 | $705.46 | $126,019.53 |
| 236 | $126,019.53 | $544.58 | $0.00 | $712.53 | $127,276.64 |
| 237 | $127,276.64 | $544.58 | $0.00 | $719.64 | $128,540.86 |
| 238 | $128,540.86 | $544.58 | $0.00 | $726.79 | $129,812.23 |
| 239 | $129,812.23 | $544.58 | $0.00 | $733.98 | $131,090.79 |
| 240 | $131,090.79 | $544.58 | $0.00 | $741.21 | $132,376.58 |
| 241 | $132,376.58 | $544.58 | $70,391.99 | $748.48 | $63,277.65 |
| 242 | $63,277.65 | $544.58 | $0.00 | $357.78 | $64,180.01 |
| 243 | $64,180.01 | $544.58 | $0.00 | $362.88 | $65,087.47 |
| 244 | $65,087.47 | $544.58 | $0.00 | $368.01 | $66,000.06 |
| 245 | $66,000.06 | $544.58 | $0.00 | $373.17 | $66,917.81 |
| 246 | $66,917.81 | $544.58 | $0.00 | $378.36 | $67,840.75 |
| 247 | $67,840.75 | $544.58 | $0.00 | $383.58 | $68,768.91 |
| 248 | $68,768.91 | $544.58 | $0.00 | $388.83 | $69,702.32 |
| 249 | $69,702.32 | $544.58 | $0.00 | $394.11 | $70,641.01 |
| 250 | $70,641.01 | $544.58 | $0.00 | $399.41 | $71,585.00 |
| 251 | $71,585.00 | $544.58 | $0.00 | $404.75 | $72,534.33 |
| 252 | $72,534.33 | $544.58 | $0.00 | $410.12 | $73,489.03 |
| 253 | $73,489.03 | $0.00 | $73,911.59 | $415.52 | ($7.04) |