How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $83,444 |
| Monthly savings required | $661 |
How much will it cost to send your child to Warner Pacific College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $333,776.91 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $660.52 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 | $32,178.00 |
| 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 Warner Pacific College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $660.52 | $0.00 | $0.00 | $660.52 |
| 2 | $660.52 | $660.52 | $0.00 | $3.73 | $1,324.77 |
| 3 | $1,324.77 | $660.52 | $0.00 | $7.49 | $1,992.78 |
| 4 | $1,992.78 | $660.52 | $0.00 | $11.27 | $2,664.57 |
| 5 | $2,664.57 | $660.52 | $0.00 | $15.07 | $3,340.16 |
| 6 | $3,340.16 | $660.52 | $0.00 | $18.89 | $4,019.57 |
| 7 | $4,019.57 | $660.52 | $0.00 | $22.73 | $4,702.82 |
| 8 | $4,702.82 | $660.52 | $0.00 | $26.59 | $5,389.93 |
| 9 | $5,389.93 | $660.52 | $0.00 | $30.48 | $6,080.93 |
| 10 | $6,080.93 | $660.52 | $0.00 | $34.38 | $6,775.83 |
| 11 | $6,775.83 | $660.52 | $0.00 | $38.31 | $7,474.66 |
| 12 | $7,474.66 | $660.52 | $0.00 | $42.26 | $8,177.44 |
| 13 | $8,177.44 | $660.52 | $0.00 | $46.24 | $8,884.20 |
| 14 | $8,884.20 | $660.52 | $0.00 | $50.23 | $9,594.95 |
| 15 | $9,594.95 | $660.52 | $0.00 | $54.25 | $10,309.72 |
| 16 | $10,309.72 | $660.52 | $0.00 | $58.29 | $11,028.53 |
| 17 | $11,028.53 | $660.52 | $0.00 | $62.36 | $11,751.41 |
| 18 | $11,751.41 | $660.52 | $0.00 | $66.44 | $12,478.37 |
| 19 | $12,478.37 | $660.52 | $0.00 | $70.55 | $13,209.44 |
| 20 | $13,209.44 | $660.52 | $0.00 | $74.69 | $13,944.65 |
| 21 | $13,944.65 | $660.52 | $0.00 | $78.85 | $14,684.02 |
| 22 | $14,684.02 | $660.52 | $0.00 | $83.03 | $15,427.57 |
| 23 | $15,427.57 | $660.52 | $0.00 | $87.23 | $16,175.32 |
| 24 | $16,175.32 | $660.52 | $0.00 | $91.46 | $16,927.30 |
| 25 | $16,927.30 | $660.52 | $0.00 | $95.71 | $17,683.53 |
| 26 | $17,683.53 | $660.52 | $0.00 | $99.99 | $18,444.04 |
| 27 | $18,444.04 | $660.52 | $0.00 | $104.29 | $19,208.85 |
| 28 | $19,208.85 | $660.52 | $0.00 | $108.61 | $19,977.98 |
| 29 | $19,977.98 | $660.52 | $0.00 | $112.96 | $20,751.46 |
| 30 | $20,751.46 | $660.52 | $0.00 | $117.33 | $21,529.31 |
| 31 | $21,529.31 | $660.52 | $0.00 | $121.73 | $22,311.56 |
| 32 | $22,311.56 | $660.52 | $0.00 | $126.15 | $23,098.23 |
| 33 | $23,098.23 | $660.52 | $0.00 | $130.60 | $23,889.35 |
| 34 | $23,889.35 | $660.52 | $0.00 | $135.07 | $24,684.94 |
| 35 | $24,684.94 | $660.52 | $0.00 | $139.57 | $25,485.03 |
| 36 | $25,485.03 | $660.52 | $0.00 | $144.10 | $26,289.65 |
| 37 | $26,289.65 | $660.52 | $0.00 | $148.65 | $27,098.82 |
| 38 | $27,098.82 | $660.52 | $0.00 | $153.22 | $27,912.56 |
| 39 | $27,912.56 | $660.52 | $0.00 | $157.82 | $28,730.90 |
| 40 | $28,730.90 | $660.52 | $0.00 | $162.45 | $29,553.87 |
| 41 | $29,553.87 | $660.52 | $0.00 | $167.10 | $30,381.49 |
| 42 | $30,381.49 | $660.52 | $0.00 | $171.78 | $31,213.79 |
| 43 | $31,213.79 | $660.52 | $0.00 | $176.49 | $32,050.80 |
| 44 | $32,050.80 | $660.52 | $0.00 | $181.22 | $32,892.54 |
| 45 | $32,892.54 | $660.52 | $0.00 | $185.98 | $33,739.04 |
| 46 | $33,739.04 | $660.52 | $0.00 | $190.77 | $34,590.33 |
| 47 | $34,590.33 | $660.52 | $0.00 | $195.58 | $35,446.43 |
| 48 | $35,446.43 | $660.52 | $0.00 | $200.42 | $36,307.37 |
| 49 | $36,307.37 | $660.52 | $0.00 | $205.29 | $37,173.18 |
| 50 | $37,173.18 | $660.52 | $0.00 | $210.18 | $38,043.88 |
| 51 | $38,043.88 | $660.52 | $0.00 | $215.11 | $38,919.51 |
| 52 | $38,919.51 | $660.52 | $0.00 | $220.06 | $39,800.09 |
| 53 | $39,800.09 | $660.52 | $0.00 | $225.04 | $40,685.65 |
| 54 | $40,685.65 | $660.52 | $0.00 | $230.04 | $41,576.21 |
| 55 | $41,576.21 | $660.52 | $0.00 | $235.08 | $42,471.81 |
| 56 | $42,471.81 | $660.52 | $0.00 | $240.14 | $43,372.47 |
| 57 | $43,372.47 | $660.52 | $0.00 | $245.23 | $44,278.22 |
| 58 | $44,278.22 | $660.52 | $0.00 | $250.36 | $45,189.10 |
| 59 | $45,189.10 | $660.52 | $0.00 | $255.51 | $46,105.13 |
| 60 | $46,105.13 | $660.52 | $0.00 | $260.69 | $47,026.34 |
| 61 | $47,026.34 | $660.52 | $0.00 | $265.89 | $47,952.75 |
| 62 | $47,952.75 | $660.52 | $0.00 | $271.13 | $48,884.40 |
| 63 | $48,884.40 | $660.52 | $0.00 | $276.40 | $49,821.32 |
| 64 | $49,821.32 | $660.52 | $0.00 | $281.70 | $50,763.54 |
| 65 | $50,763.54 | $660.52 | $0.00 | $287.02 | $51,711.08 |
| 66 | $51,711.08 | $660.52 | $0.00 | $292.38 | $52,663.98 |
| 67 | $52,663.98 | $660.52 | $0.00 | $297.77 | $53,622.27 |
| 68 | $53,622.27 | $660.52 | $0.00 | $303.19 | $54,585.98 |
| 69 | $54,585.98 | $660.52 | $0.00 | $308.64 | $55,555.14 |
| 70 | $55,555.14 | $660.52 | $0.00 | $314.12 | $56,529.78 |
| 71 | $56,529.78 | $660.52 | $0.00 | $319.63 | $57,509.93 |
| 72 | $57,509.93 | $660.52 | $0.00 | $325.17 | $58,495.62 |
| 73 | $58,495.62 | $660.52 | $0.00 | $330.74 | $59,486.88 |
| 74 | $59,486.88 | $660.52 | $0.00 | $336.35 | $60,483.75 |
| 75 | $60,483.75 | $660.52 | $0.00 | $341.98 | $61,486.25 |
| 76 | $61,486.25 | $660.52 | $0.00 | $347.65 | $62,494.42 |
| 77 | $62,494.42 | $660.52 | $0.00 | $353.35 | $63,508.29 |
| 78 | $63,508.29 | $660.52 | $0.00 | $359.09 | $64,527.90 |
| 79 | $64,527.90 | $660.52 | $0.00 | $364.85 | $65,553.27 |
| 80 | $65,553.27 | $660.52 | $0.00 | $370.65 | $66,584.44 |
| 81 | $66,584.44 | $660.52 | $0.00 | $376.48 | $67,621.44 |
| 82 | $67,621.44 | $660.52 | $0.00 | $382.34 | $68,664.30 |
| 83 | $68,664.30 | $660.52 | $0.00 | $388.24 | $69,713.06 |
| 84 | $69,713.06 | $660.52 | $0.00 | $394.17 | $70,767.75 |
| 85 | $70,767.75 | $660.52 | $0.00 | $400.13 | $71,828.40 |
| 86 | $71,828.40 | $660.52 | $0.00 | $406.13 | $72,895.05 |
| 87 | $72,895.05 | $660.52 | $0.00 | $412.16 | $73,967.73 |
| 88 | $73,967.73 | $660.52 | $0.00 | $418.22 | $75,046.47 |
| 89 | $75,046.47 | $660.52 | $0.00 | $424.32 | $76,131.31 |
| 90 | $76,131.31 | $660.52 | $0.00 | $430.46 | $77,222.29 |
| 91 | $77,222.29 | $660.52 | $0.00 | $436.63 | $78,319.44 |
| 92 | $78,319.44 | $660.52 | $0.00 | $442.83 | $79,422.79 |
| 93 | $79,422.79 | $660.52 | $0.00 | $449.07 | $80,532.38 |
| 94 | $80,532.38 | $660.52 | $0.00 | $455.34 | $81,648.24 |
| 95 | $81,648.24 | $660.52 | $0.00 | $461.65 | $82,770.41 |
| 96 | $82,770.41 | $660.52 | $0.00 | $468.00 | $83,898.93 |
| 97 | $83,898.93 | $660.52 | $0.00 | $474.38 | $85,033.83 |
| 98 | $85,033.83 | $660.52 | $0.00 | $480.79 | $86,175.14 |
| 99 | $86,175.14 | $660.52 | $0.00 | $487.25 | $87,322.91 |
| 100 | $87,322.91 | $660.52 | $0.00 | $493.74 | $88,477.17 |
| 101 | $88,477.17 | $660.52 | $0.00 | $500.26 | $89,637.95 |
| 102 | $89,637.95 | $660.52 | $0.00 | $506.83 | $90,805.30 |
| 103 | $90,805.30 | $660.52 | $0.00 | $513.43 | $91,979.25 |
| 104 | $91,979.25 | $660.52 | $0.00 | $520.06 | $93,159.83 |
| 105 | $93,159.83 | $660.52 | $0.00 | $526.74 | $94,347.09 |
| 106 | $94,347.09 | $660.52 | $0.00 | $533.45 | $95,541.06 |
| 107 | $95,541.06 | $660.52 | $0.00 | $540.20 | $96,741.78 |
| 108 | $96,741.78 | $660.52 | $0.00 | $546.99 | $97,949.29 |
| 109 | $97,949.29 | $660.52 | $0.00 | $553.82 | $99,163.63 |
| 110 | $99,163.63 | $660.52 | $0.00 | $560.69 | $100,384.84 |
| 111 | $100,384.84 | $660.52 | $0.00 | $567.59 | $101,612.95 |
| 112 | $101,612.95 | $660.52 | $0.00 | $574.53 | $102,848.00 |
| 113 | $102,848.00 | $660.52 | $0.00 | $581.52 | $104,090.04 |
| 114 | $104,090.04 | $660.52 | $0.00 | $588.54 | $105,339.10 |
| 115 | $105,339.10 | $660.52 | $0.00 | $595.60 | $106,595.22 |
| 116 | $106,595.22 | $660.52 | $0.00 | $602.70 | $107,858.44 |
| 117 | $107,858.44 | $660.52 | $0.00 | $609.85 | $109,128.81 |
| 118 | $109,128.81 | $660.52 | $0.00 | $617.03 | $110,406.36 |
| 119 | $110,406.36 | $660.52 | $0.00 | $624.25 | $111,691.13 |
| 120 | $111,691.13 | $660.52 | $0.00 | $631.52 | $112,983.17 |
| 121 | $112,983.17 | $660.52 | $0.00 | $638.82 | $114,282.51 |
| 122 | $114,282.51 | $660.52 | $0.00 | $646.17 | $115,589.20 |
| 123 | $115,589.20 | $660.52 | $0.00 | $653.56 | $116,903.28 |
| 124 | $116,903.28 | $660.52 | $0.00 | $660.99 | $118,224.79 |
| 125 | $118,224.79 | $660.52 | $0.00 | $668.46 | $119,553.77 |
| 126 | $119,553.77 | $660.52 | $0.00 | $675.97 | $120,890.26 |
| 127 | $120,890.26 | $660.52 | $0.00 | $683.53 | $122,234.31 |
| 128 | $122,234.31 | $660.52 | $0.00 | $691.13 | $123,585.96 |
| 129 | $123,585.96 | $660.52 | $0.00 | $698.77 | $124,945.25 |
| 130 | $124,945.25 | $660.52 | $0.00 | $706.46 | $126,312.23 |
| 131 | $126,312.23 | $660.52 | $0.00 | $714.19 | $127,686.94 |
| 132 | $127,686.94 | $660.52 | $0.00 | $721.96 | $129,069.42 |
| 133 | $129,069.42 | $660.52 | $0.00 | $729.78 | $130,459.72 |
| 134 | $130,459.72 | $660.52 | $0.00 | $737.64 | $131,857.88 |
| 135 | $131,857.88 | $660.52 | $0.00 | $745.54 | $133,263.94 |
| 136 | $133,263.94 | $660.52 | $0.00 | $753.49 | $134,677.95 |
| 137 | $134,677.95 | $660.52 | $0.00 | $761.49 | $136,099.96 |
| 138 | $136,099.96 | $660.52 | $0.00 | $769.53 | $137,530.01 |
| 139 | $137,530.01 | $660.52 | $0.00 | $777.61 | $138,968.14 |
| 140 | $138,968.14 | $660.52 | $0.00 | $785.75 | $140,414.41 |
| 141 | $140,414.41 | $660.52 | $0.00 | $793.92 | $141,868.85 |
| 142 | $141,868.85 | $660.52 | $0.00 | $802.15 | $143,331.52 |
| 143 | $143,331.52 | $660.52 | $0.00 | $810.42 | $144,802.46 |
| 144 | $144,802.46 | $660.52 | $0.00 | $818.73 | $146,281.71 |
| 145 | $146,281.71 | $660.52 | $0.00 | $827.10 | $147,769.33 |
| 146 | $147,769.33 | $660.52 | $0.00 | $835.51 | $149,265.36 |
| 147 | $149,265.36 | $660.52 | $0.00 | $843.97 | $150,769.85 |
| 148 | $150,769.85 | $660.52 | $0.00 | $852.47 | $152,282.84 |
| 149 | $152,282.84 | $660.52 | $0.00 | $861.03 | $153,804.39 |
| 150 | $153,804.39 | $660.52 | $0.00 | $869.63 | $155,334.54 |
| 151 | $155,334.54 | $660.52 | $0.00 | $878.28 | $156,873.34 |
| 152 | $156,873.34 | $660.52 | $0.00 | $886.98 | $158,420.84 |
| 153 | $158,420.84 | $660.52 | $0.00 | $895.73 | $159,977.09 |
| 154 | $159,977.09 | $660.52 | $0.00 | $904.53 | $161,542.14 |
| 155 | $161,542.14 | $660.52 | $0.00 | $913.38 | $163,116.04 |
| 156 | $163,116.04 | $660.52 | $0.00 | $922.28 | $164,698.84 |
| 157 | $164,698.84 | $660.52 | $0.00 | $931.23 | $166,290.59 |
| 158 | $166,290.59 | $660.52 | $0.00 | $940.23 | $167,891.34 |
| 159 | $167,891.34 | $660.52 | $0.00 | $949.28 | $169,501.14 |
| 160 | $169,501.14 | $660.52 | $0.00 | $958.38 | $171,120.04 |
| 161 | $171,120.04 | $660.52 | $0.00 | $967.54 | $172,748.10 |
| 162 | $172,748.10 | $660.52 | $0.00 | $976.74 | $174,385.36 |
| 163 | $174,385.36 | $660.52 | $0.00 | $986.00 | $176,031.88 |
| 164 | $176,031.88 | $660.52 | $0.00 | $995.31 | $177,687.71 |
| 165 | $177,687.71 | $660.52 | $0.00 | $1,004.67 | $179,352.90 |
| 166 | $179,352.90 | $660.52 | $0.00 | $1,014.09 | $181,027.51 |
| 167 | $181,027.51 | $660.52 | $0.00 | $1,023.56 | $182,711.59 |
| 168 | $182,711.59 | $660.52 | $0.00 | $1,033.08 | $184,405.19 |
| 169 | $184,405.19 | $660.52 | $0.00 | $1,042.65 | $186,108.36 |
| 170 | $186,108.36 | $660.52 | $0.00 | $1,052.28 | $187,821.16 |
| 171 | $187,821.16 | $660.52 | $0.00 | $1,061.97 | $189,543.65 |
| 172 | $189,543.65 | $660.52 | $0.00 | $1,071.71 | $191,275.88 |
| 173 | $191,275.88 | $660.52 | $0.00 | $1,081.50 | $193,017.90 |
| 174 | $193,017.90 | $660.52 | $0.00 | $1,091.35 | $194,769.77 |
| 175 | $194,769.77 | $660.52 | $0.00 | $1,101.26 | $196,531.55 |
| 176 | $196,531.55 | $660.52 | $0.00 | $1,111.22 | $198,303.29 |
| 177 | $198,303.29 | $660.52 | $0.00 | $1,121.24 | $200,085.05 |
| 178 | $200,085.05 | $660.52 | $0.00 | $1,131.31 | $201,876.88 |
| 179 | $201,876.88 | $660.52 | $0.00 | $1,141.44 | $203,678.84 |
| 180 | $203,678.84 | $660.52 | $0.00 | $1,151.63 | $205,490.99 |
| 181 | $205,490.99 | $660.52 | $0.00 | $1,161.88 | $207,313.39 |
| 182 | $207,313.39 | $660.52 | $0.00 | $1,172.18 | $209,146.09 |
| 183 | $209,146.09 | $660.52 | $0.00 | $1,182.54 | $210,989.15 |
| 184 | $210,989.15 | $660.52 | $0.00 | $1,192.96 | $212,842.63 |
| 185 | $212,842.63 | $660.52 | $0.00 | $1,203.44 | $214,706.59 |
| 186 | $214,706.59 | $660.52 | $0.00 | $1,213.98 | $216,581.09 |
| 187 | $216,581.09 | $660.52 | $0.00 | $1,224.58 | $218,466.19 |
| 188 | $218,466.19 | $660.52 | $0.00 | $1,235.24 | $220,361.95 |
| 189 | $220,361.95 | $660.52 | $0.00 | $1,245.96 | $222,268.43 |
| 190 | $222,268.43 | $660.52 | $0.00 | $1,256.74 | $224,185.69 |
| 191 | $224,185.69 | $660.52 | $0.00 | $1,267.58 | $226,113.79 |
| 192 | $226,113.79 | $660.52 | $0.00 | $1,278.48 | $228,052.79 |
| 193 | $228,052.79 | $660.52 | $0.00 | $1,289.44 | $230,002.75 |
| 194 | $230,002.75 | $660.52 | $0.00 | $1,300.47 | $231,963.74 |
| 195 | $231,963.74 | $660.52 | $0.00 | $1,311.56 | $233,935.82 |
| 196 | $233,935.82 | $660.52 | $0.00 | $1,322.71 | $235,919.05 |
| 197 | $235,919.05 | $660.52 | $0.00 | $1,333.92 | $237,913.49 |
| 198 | $237,913.49 | $660.52 | $0.00 | $1,345.20 | $239,919.21 |
| 199 | $239,919.21 | $660.52 | $0.00 | $1,356.54 | $241,936.27 |
| 200 | $241,936.27 | $660.52 | $0.00 | $1,367.94 | $243,964.73 |
| 201 | $243,964.73 | $660.52 | $0.00 | $1,379.41 | $246,004.66 |
| 202 | $246,004.66 | $660.52 | $0.00 | $1,390.95 | $248,056.13 |
| 203 | $248,056.13 | $660.52 | $0.00 | $1,402.55 | $250,119.20 |
| 204 | $250,119.20 | $660.52 | $0.00 | $1,414.21 | $252,193.93 |
| 205 | $252,193.93 | $660.52 | $0.00 | $1,425.94 | $254,280.39 |
| 206 | $254,280.39 | $660.52 | $0.00 | $1,437.74 | $256,378.65 |
| 207 | $256,378.65 | $660.52 | $0.00 | $1,449.60 | $258,488.77 |
| 208 | $258,488.77 | $660.52 | $0.00 | $1,461.53 | $260,610.82 |
| 209 | $260,610.82 | $660.52 | $0.00 | $1,473.53 | $262,744.87 |
| 210 | $262,744.87 | $660.52 | $0.00 | $1,485.60 | $264,890.99 |
| 211 | $264,890.99 | $660.52 | $0.00 | $1,497.73 | $267,049.24 |
| 212 | $267,049.24 | $660.52 | $0.00 | $1,509.94 | $269,219.70 |
| 213 | $269,219.70 | $660.52 | $0.00 | $1,522.21 | $271,402.43 |
| 214 | $271,402.43 | $660.52 | $0.00 | $1,534.55 | $273,597.50 |
| 215 | $273,597.50 | $660.52 | $0.00 | $1,546.96 | $275,804.98 |
| 216 | $275,804.98 | $660.52 | $0.00 | $1,559.44 | $278,024.94 |
| 217 | $278,024.94 | $660.52 | $77,440.19 | $1,571.99 | $202,817.26 |
| 218 | $202,817.26 | $660.52 | $0.00 | $1,146.76 | $204,624.54 |
| 219 | $204,624.54 | $660.52 | $0.00 | $1,156.98 | $206,442.04 |
| 220 | $206,442.04 | $660.52 | $0.00 | $1,167.25 | $208,269.81 |
| 221 | $208,269.81 | $660.52 | $0.00 | $1,177.59 | $210,107.92 |
| 222 | $210,107.92 | $660.52 | $0.00 | $1,187.98 | $211,956.42 |
| 223 | $211,956.42 | $660.52 | $0.00 | $1,198.43 | $213,815.37 |
| 224 | $213,815.37 | $660.52 | $0.00 | $1,208.94 | $215,684.83 |
| 225 | $215,684.83 | $660.52 | $0.00 | $1,219.51 | $217,564.86 |
| 226 | $217,564.86 | $660.52 | $0.00 | $1,230.14 | $219,455.52 |
| 227 | $219,455.52 | $660.52 | $0.00 | $1,240.83 | $221,356.87 |
| 228 | $221,356.87 | $660.52 | $0.00 | $1,251.58 | $223,268.97 |
| 229 | $223,268.97 | $660.52 | $81,312.20 | $1,262.40 | $143,879.69 |
| 230 | $143,879.69 | $660.52 | $0.00 | $813.52 | $145,353.73 |
| 231 | $145,353.73 | $660.52 | $0.00 | $821.85 | $146,836.10 |
| 232 | $146,836.10 | $660.52 | $0.00 | $830.23 | $148,326.85 |
| 233 | $148,326.85 | $660.52 | $0.00 | $838.66 | $149,826.03 |
| 234 | $149,826.03 | $660.52 | $0.00 | $847.14 | $151,333.69 |
| 235 | $151,333.69 | $660.52 | $0.00 | $855.66 | $152,849.87 |
| 236 | $152,849.87 | $660.52 | $0.00 | $864.24 | $154,374.63 |
| 237 | $154,374.63 | $660.52 | $0.00 | $872.86 | $155,908.01 |
| 238 | $155,908.01 | $660.52 | $0.00 | $881.53 | $157,450.06 |
| 239 | $157,450.06 | $660.52 | $0.00 | $890.25 | $159,000.83 |
| 240 | $159,000.83 | $660.52 | $0.00 | $899.01 | $160,560.36 |
| 241 | $160,560.36 | $660.52 | $85,377.81 | $907.83 | $76,750.90 |
| 242 | $76,750.90 | $660.52 | $0.00 | $433.96 | $77,845.38 |
| 243 | $77,845.38 | $660.52 | $0.00 | $440.15 | $78,946.05 |
| 244 | $78,946.05 | $660.52 | $0.00 | $446.37 | $80,052.94 |
| 245 | $80,052.94 | $660.52 | $0.00 | $452.63 | $81,166.09 |
| 246 | $81,166.09 | $660.52 | $0.00 | $458.92 | $82,285.53 |
| 247 | $82,285.53 | $660.52 | $0.00 | $465.25 | $83,411.30 |
| 248 | $83,411.30 | $660.52 | $0.00 | $471.62 | $84,543.44 |
| 249 | $84,543.44 | $660.52 | $0.00 | $478.02 | $85,681.98 |
| 250 | $85,681.98 | $660.52 | $0.00 | $484.46 | $86,826.96 |
| 251 | $86,826.96 | $660.52 | $0.00 | $490.93 | $87,978.41 |
| 252 | $87,978.41 | $660.52 | $0.00 | $497.44 | $89,136.37 |
| 253 | $89,136.37 | $0.00 | $89,646.70 | $503.99 | ($6.34) |