How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $59,924 |
| Monthly savings required | $474 |
How much will it cost to send your child to Paul Quinn College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $239,695.35 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $474.34 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 | $23,108.00 |
| 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 Paul Quinn College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $474.34 | $0.00 | $0.00 | $474.34 |
| 2 | $474.34 | $474.34 | $0.00 | $2.68 | $951.36 |
| 3 | $951.36 | $474.34 | $0.00 | $5.38 | $1,431.08 |
| 4 | $1,431.08 | $474.34 | $0.00 | $8.09 | $1,913.51 |
| 5 | $1,913.51 | $474.34 | $0.00 | $10.82 | $2,398.67 |
| 6 | $2,398.67 | $474.34 | $0.00 | $13.56 | $2,886.57 |
| 7 | $2,886.57 | $474.34 | $0.00 | $16.32 | $3,377.23 |
| 8 | $3,377.23 | $474.34 | $0.00 | $19.10 | $3,870.67 |
| 9 | $3,870.67 | $474.34 | $0.00 | $21.89 | $4,366.90 |
| 10 | $4,366.90 | $474.34 | $0.00 | $24.69 | $4,865.93 |
| 11 | $4,865.93 | $474.34 | $0.00 | $27.51 | $5,367.78 |
| 12 | $5,367.78 | $474.34 | $0.00 | $30.35 | $5,872.47 |
| 13 | $5,872.47 | $474.34 | $0.00 | $33.20 | $6,380.01 |
| 14 | $6,380.01 | $474.34 | $0.00 | $36.07 | $6,890.42 |
| 15 | $6,890.42 | $474.34 | $0.00 | $38.96 | $7,403.72 |
| 16 | $7,403.72 | $474.34 | $0.00 | $41.86 | $7,919.92 |
| 17 | $7,919.92 | $474.34 | $0.00 | $44.78 | $8,439.04 |
| 18 | $8,439.04 | $474.34 | $0.00 | $47.72 | $8,961.10 |
| 19 | $8,961.10 | $474.34 | $0.00 | $50.67 | $9,486.11 |
| 20 | $9,486.11 | $474.34 | $0.00 | $53.64 | $10,014.09 |
| 21 | $10,014.09 | $474.34 | $0.00 | $56.62 | $10,545.05 |
| 22 | $10,545.05 | $474.34 | $0.00 | $59.62 | $11,079.01 |
| 23 | $11,079.01 | $474.34 | $0.00 | $62.64 | $11,615.99 |
| 24 | $11,615.99 | $474.34 | $0.00 | $65.68 | $12,156.01 |
| 25 | $12,156.01 | $474.34 | $0.00 | $68.73 | $12,699.08 |
| 26 | $12,699.08 | $474.34 | $0.00 | $71.80 | $13,245.22 |
| 27 | $13,245.22 | $474.34 | $0.00 | $74.89 | $13,794.45 |
| 28 | $13,794.45 | $474.34 | $0.00 | $78.00 | $14,346.79 |
| 29 | $14,346.79 | $474.34 | $0.00 | $81.12 | $14,902.25 |
| 30 | $14,902.25 | $474.34 | $0.00 | $84.26 | $15,460.85 |
| 31 | $15,460.85 | $474.34 | $0.00 | $87.42 | $16,022.61 |
| 32 | $16,022.61 | $474.34 | $0.00 | $90.59 | $16,587.54 |
| 33 | $16,587.54 | $474.34 | $0.00 | $93.79 | $17,155.67 |
| 34 | $17,155.67 | $474.34 | $0.00 | $97.00 | $17,727.01 |
| 35 | $17,727.01 | $474.34 | $0.00 | $100.23 | $18,301.58 |
| 36 | $18,301.58 | $474.34 | $0.00 | $103.48 | $18,879.40 |
| 37 | $18,879.40 | $474.34 | $0.00 | $106.75 | $19,460.49 |
| 38 | $19,460.49 | $474.34 | $0.00 | $110.03 | $20,044.86 |
| 39 | $20,044.86 | $474.34 | $0.00 | $113.34 | $20,632.54 |
| 40 | $20,632.54 | $474.34 | $0.00 | $116.66 | $21,223.54 |
| 41 | $21,223.54 | $474.34 | $0.00 | $120.00 | $21,817.88 |
| 42 | $21,817.88 | $474.34 | $0.00 | $123.36 | $22,415.58 |
| 43 | $22,415.58 | $474.34 | $0.00 | $126.74 | $23,016.66 |
| 44 | $23,016.66 | $474.34 | $0.00 | $130.14 | $23,621.14 |
| 45 | $23,621.14 | $474.34 | $0.00 | $133.56 | $24,229.04 |
| 46 | $24,229.04 | $474.34 | $0.00 | $136.99 | $24,840.37 |
| 47 | $24,840.37 | $474.34 | $0.00 | $140.45 | $25,455.16 |
| 48 | $25,455.16 | $474.34 | $0.00 | $143.93 | $26,073.43 |
| 49 | $26,073.43 | $474.34 | $0.00 | $147.42 | $26,695.19 |
| 50 | $26,695.19 | $474.34 | $0.00 | $150.94 | $27,320.47 |
| 51 | $27,320.47 | $474.34 | $0.00 | $154.47 | $27,949.28 |
| 52 | $27,949.28 | $474.34 | $0.00 | $158.03 | $28,581.65 |
| 53 | $28,581.65 | $474.34 | $0.00 | $161.60 | $29,217.59 |
| 54 | $29,217.59 | $474.34 | $0.00 | $165.20 | $29,857.13 |
| 55 | $29,857.13 | $474.34 | $0.00 | $168.82 | $30,500.29 |
| 56 | $30,500.29 | $474.34 | $0.00 | $172.45 | $31,147.08 |
| 57 | $31,147.08 | $474.34 | $0.00 | $176.11 | $31,797.53 |
| 58 | $31,797.53 | $474.34 | $0.00 | $179.79 | $32,451.66 |
| 59 | $32,451.66 | $474.34 | $0.00 | $183.49 | $33,109.49 |
| 60 | $33,109.49 | $474.34 | $0.00 | $187.21 | $33,771.04 |
| 61 | $33,771.04 | $474.34 | $0.00 | $190.95 | $34,436.33 |
| 62 | $34,436.33 | $474.34 | $0.00 | $194.71 | $35,105.38 |
| 63 | $35,105.38 | $474.34 | $0.00 | $198.49 | $35,778.21 |
| 64 | $35,778.21 | $474.34 | $0.00 | $202.30 | $36,454.85 |
| 65 | $36,454.85 | $474.34 | $0.00 | $206.12 | $37,135.31 |
| 66 | $37,135.31 | $474.34 | $0.00 | $209.97 | $37,819.62 |
| 67 | $37,819.62 | $474.34 | $0.00 | $213.84 | $38,507.80 |
| 68 | $38,507.80 | $474.34 | $0.00 | $217.73 | $39,199.87 |
| 69 | $39,199.87 | $474.34 | $0.00 | $221.64 | $39,895.85 |
| 70 | $39,895.85 | $474.34 | $0.00 | $225.58 | $40,595.77 |
| 71 | $40,595.77 | $474.34 | $0.00 | $229.53 | $41,299.64 |
| 72 | $41,299.64 | $474.34 | $0.00 | $233.51 | $42,007.49 |
| 73 | $42,007.49 | $474.34 | $0.00 | $237.52 | $42,719.35 |
| 74 | $42,719.35 | $474.34 | $0.00 | $241.54 | $43,435.23 |
| 75 | $43,435.23 | $474.34 | $0.00 | $245.59 | $44,155.16 |
| 76 | $44,155.16 | $474.34 | $0.00 | $249.66 | $44,879.16 |
| 77 | $44,879.16 | $474.34 | $0.00 | $253.75 | $45,607.25 |
| 78 | $45,607.25 | $474.34 | $0.00 | $257.87 | $46,339.46 |
| 79 | $46,339.46 | $474.34 | $0.00 | $262.01 | $47,075.81 |
| 80 | $47,075.81 | $474.34 | $0.00 | $266.17 | $47,816.32 |
| 81 | $47,816.32 | $474.34 | $0.00 | $270.36 | $48,561.02 |
| 82 | $48,561.02 | $474.34 | $0.00 | $274.57 | $49,309.93 |
| 83 | $49,309.93 | $474.34 | $0.00 | $278.81 | $50,063.08 |
| 84 | $50,063.08 | $474.34 | $0.00 | $283.06 | $50,820.48 |
| 85 | $50,820.48 | $474.34 | $0.00 | $287.35 | $51,582.17 |
| 86 | $51,582.17 | $474.34 | $0.00 | $291.65 | $52,348.16 |
| 87 | $52,348.16 | $474.34 | $0.00 | $295.98 | $53,118.48 |
| 88 | $53,118.48 | $474.34 | $0.00 | $300.34 | $53,893.16 |
| 89 | $53,893.16 | $474.34 | $0.00 | $304.72 | $54,672.22 |
| 90 | $54,672.22 | $474.34 | $0.00 | $309.12 | $55,455.68 |
| 91 | $55,455.68 | $474.34 | $0.00 | $313.55 | $56,243.57 |
| 92 | $56,243.57 | $474.34 | $0.00 | $318.01 | $57,035.92 |
| 93 | $57,035.92 | $474.34 | $0.00 | $322.49 | $57,832.75 |
| 94 | $57,832.75 | $474.34 | $0.00 | $326.99 | $58,634.08 |
| 95 | $58,634.08 | $474.34 | $0.00 | $331.53 | $59,439.95 |
| 96 | $59,439.95 | $474.34 | $0.00 | $336.08 | $60,250.37 |
| 97 | $60,250.37 | $474.34 | $0.00 | $340.66 | $61,065.37 |
| 98 | $61,065.37 | $474.34 | $0.00 | $345.27 | $61,884.98 |
| 99 | $61,884.98 | $474.34 | $0.00 | $349.91 | $62,709.23 |
| 100 | $62,709.23 | $474.34 | $0.00 | $354.57 | $63,538.14 |
| 101 | $63,538.14 | $474.34 | $0.00 | $359.25 | $64,371.73 |
| 102 | $64,371.73 | $474.34 | $0.00 | $363.97 | $65,210.04 |
| 103 | $65,210.04 | $474.34 | $0.00 | $368.71 | $66,053.09 |
| 104 | $66,053.09 | $474.34 | $0.00 | $373.47 | $66,900.90 |
| 105 | $66,900.90 | $474.34 | $0.00 | $378.27 | $67,753.51 |
| 106 | $67,753.51 | $474.34 | $0.00 | $383.09 | $68,610.94 |
| 107 | $68,610.94 | $474.34 | $0.00 | $387.94 | $69,473.22 |
| 108 | $69,473.22 | $474.34 | $0.00 | $392.81 | $70,340.37 |
| 109 | $70,340.37 | $474.34 | $0.00 | $397.71 | $71,212.42 |
| 110 | $71,212.42 | $474.34 | $0.00 | $402.65 | $72,089.41 |
| 111 | $72,089.41 | $474.34 | $0.00 | $407.60 | $72,971.35 |
| 112 | $72,971.35 | $474.34 | $0.00 | $412.59 | $73,858.28 |
| 113 | $73,858.28 | $474.34 | $0.00 | $417.61 | $74,750.23 |
| 114 | $74,750.23 | $474.34 | $0.00 | $422.65 | $75,647.22 |
| 115 | $75,647.22 | $474.34 | $0.00 | $427.72 | $76,549.28 |
| 116 | $76,549.28 | $474.34 | $0.00 | $432.82 | $77,456.44 |
| 117 | $77,456.44 | $474.34 | $0.00 | $437.95 | $78,368.73 |
| 118 | $78,368.73 | $474.34 | $0.00 | $443.11 | $79,286.18 |
| 119 | $79,286.18 | $474.34 | $0.00 | $448.30 | $80,208.82 |
| 120 | $80,208.82 | $474.34 | $0.00 | $453.51 | $81,136.67 |
| 121 | $81,136.67 | $474.34 | $0.00 | $458.76 | $82,069.77 |
| 122 | $82,069.77 | $474.34 | $0.00 | $464.03 | $83,008.14 |
| 123 | $83,008.14 | $474.34 | $0.00 | $469.34 | $83,951.82 |
| 124 | $83,951.82 | $474.34 | $0.00 | $474.68 | $84,900.84 |
| 125 | $84,900.84 | $474.34 | $0.00 | $480.04 | $85,855.22 |
| 126 | $85,855.22 | $474.34 | $0.00 | $485.44 | $86,815.00 |
| 127 | $86,815.00 | $474.34 | $0.00 | $490.86 | $87,780.20 |
| 128 | $87,780.20 | $474.34 | $0.00 | $496.32 | $88,750.86 |
| 129 | $88,750.86 | $474.34 | $0.00 | $501.81 | $89,727.01 |
| 130 | $89,727.01 | $474.34 | $0.00 | $507.33 | $90,708.68 |
| 131 | $90,708.68 | $474.34 | $0.00 | $512.88 | $91,695.90 |
| 132 | $91,695.90 | $474.34 | $0.00 | $518.46 | $92,688.70 |
| 133 | $92,688.70 | $474.34 | $0.00 | $524.08 | $93,687.12 |
| 134 | $93,687.12 | $474.34 | $0.00 | $529.72 | $94,691.18 |
| 135 | $94,691.18 | $474.34 | $0.00 | $535.40 | $95,700.92 |
| 136 | $95,700.92 | $474.34 | $0.00 | $541.11 | $96,716.37 |
| 137 | $96,716.37 | $474.34 | $0.00 | $546.85 | $97,737.56 |
| 138 | $97,737.56 | $474.34 | $0.00 | $552.62 | $98,764.52 |
| 139 | $98,764.52 | $474.34 | $0.00 | $558.43 | $99,797.29 |
| 140 | $99,797.29 | $474.34 | $0.00 | $564.27 | $100,835.90 |
| 141 | $100,835.90 | $474.34 | $0.00 | $570.14 | $101,880.38 |
| 142 | $101,880.38 | $474.34 | $0.00 | $576.05 | $102,930.77 |
| 143 | $102,930.77 | $474.34 | $0.00 | $581.99 | $103,987.10 |
| 144 | $103,987.10 | $474.34 | $0.00 | $587.96 | $105,049.40 |
| 145 | $105,049.40 | $474.34 | $0.00 | $593.96 | $106,117.70 |
| 146 | $106,117.70 | $474.34 | $0.00 | $600.00 | $107,192.04 |
| 147 | $107,192.04 | $474.34 | $0.00 | $606.08 | $108,272.46 |
| 148 | $108,272.46 | $474.34 | $0.00 | $612.19 | $109,358.99 |
| 149 | $109,358.99 | $474.34 | $0.00 | $618.33 | $110,451.66 |
| 150 | $110,451.66 | $474.34 | $0.00 | $624.51 | $111,550.51 |
| 151 | $111,550.51 | $474.34 | $0.00 | $630.72 | $112,655.57 |
| 152 | $112,655.57 | $474.34 | $0.00 | $636.97 | $113,766.88 |
| 153 | $113,766.88 | $474.34 | $0.00 | $643.25 | $114,884.47 |
| 154 | $114,884.47 | $474.34 | $0.00 | $649.57 | $116,008.38 |
| 155 | $116,008.38 | $474.34 | $0.00 | $655.93 | $117,138.65 |
| 156 | $117,138.65 | $474.34 | $0.00 | $662.32 | $118,275.31 |
| 157 | $118,275.31 | $474.34 | $0.00 | $668.75 | $119,418.40 |
| 158 | $119,418.40 | $474.34 | $0.00 | $675.21 | $120,567.95 |
| 159 | $120,567.95 | $474.34 | $0.00 | $681.71 | $121,724.00 |
| 160 | $121,724.00 | $474.34 | $0.00 | $688.25 | $122,886.59 |
| 161 | $122,886.59 | $474.34 | $0.00 | $694.82 | $124,055.75 |
| 162 | $124,055.75 | $474.34 | $0.00 | $701.43 | $125,231.52 |
| 163 | $125,231.52 | $474.34 | $0.00 | $708.08 | $126,413.94 |
| 164 | $126,413.94 | $474.34 | $0.00 | $714.76 | $127,603.04 |
| 165 | $127,603.04 | $474.34 | $0.00 | $721.49 | $128,798.87 |
| 166 | $128,798.87 | $474.34 | $0.00 | $728.25 | $130,001.46 |
| 167 | $130,001.46 | $474.34 | $0.00 | $735.05 | $131,210.85 |
| 168 | $131,210.85 | $474.34 | $0.00 | $741.89 | $132,427.08 |
| 169 | $132,427.08 | $474.34 | $0.00 | $748.76 | $133,650.18 |
| 170 | $133,650.18 | $474.34 | $0.00 | $755.68 | $134,880.20 |
| 171 | $134,880.20 | $474.34 | $0.00 | $762.63 | $136,117.17 |
| 172 | $136,117.17 | $474.34 | $0.00 | $769.63 | $137,361.14 |
| 173 | $137,361.14 | $474.34 | $0.00 | $776.66 | $138,612.14 |
| 174 | $138,612.14 | $474.34 | $0.00 | $783.73 | $139,870.21 |
| 175 | $139,870.21 | $474.34 | $0.00 | $790.85 | $141,135.40 |
| 176 | $141,135.40 | $474.34 | $0.00 | $798.00 | $142,407.74 |
| 177 | $142,407.74 | $474.34 | $0.00 | $805.19 | $143,687.27 |
| 178 | $143,687.27 | $474.34 | $0.00 | $812.43 | $144,974.04 |
| 179 | $144,974.04 | $474.34 | $0.00 | $819.70 | $146,268.08 |
| 180 | $146,268.08 | $474.34 | $0.00 | $827.02 | $147,569.44 |
| 181 | $147,569.44 | $474.34 | $0.00 | $834.38 | $148,878.16 |
| 182 | $148,878.16 | $474.34 | $0.00 | $841.78 | $150,194.28 |
| 183 | $150,194.28 | $474.34 | $0.00 | $849.22 | $151,517.84 |
| 184 | $151,517.84 | $474.34 | $0.00 | $856.70 | $152,848.88 |
| 185 | $152,848.88 | $474.34 | $0.00 | $864.23 | $154,187.45 |
| 186 | $154,187.45 | $474.34 | $0.00 | $871.80 | $155,533.59 |
| 187 | $155,533.59 | $474.34 | $0.00 | $879.41 | $156,887.34 |
| 188 | $156,887.34 | $474.34 | $0.00 | $887.06 | $158,248.74 |
| 189 | $158,248.74 | $474.34 | $0.00 | $894.76 | $159,617.84 |
| 190 | $159,617.84 | $474.34 | $0.00 | $902.50 | $160,994.68 |
| 191 | $160,994.68 | $474.34 | $0.00 | $910.29 | $162,379.31 |
| 192 | $162,379.31 | $474.34 | $0.00 | $918.12 | $163,771.77 |
| 193 | $163,771.77 | $474.34 | $0.00 | $925.99 | $165,172.10 |
| 194 | $165,172.10 | $474.34 | $0.00 | $933.91 | $166,580.35 |
| 195 | $166,580.35 | $474.34 | $0.00 | $941.87 | $167,996.56 |
| 196 | $167,996.56 | $474.34 | $0.00 | $949.88 | $169,420.78 |
| 197 | $169,420.78 | $474.34 | $0.00 | $957.93 | $170,853.05 |
| 198 | $170,853.05 | $474.34 | $0.00 | $966.03 | $172,293.42 |
| 199 | $172,293.42 | $474.34 | $0.00 | $974.17 | $173,741.93 |
| 200 | $173,741.93 | $474.34 | $0.00 | $982.36 | $175,198.63 |
| 201 | $175,198.63 | $474.34 | $0.00 | $990.60 | $176,663.57 |
| 202 | $176,663.57 | $474.34 | $0.00 | $998.88 | $178,136.79 |
| 203 | $178,136.79 | $474.34 | $0.00 | $1,007.21 | $179,618.34 |
| 204 | $179,618.34 | $474.34 | $0.00 | $1,015.59 | $181,108.27 |
| 205 | $181,108.27 | $474.34 | $0.00 | $1,024.01 | $182,606.62 |
| 206 | $182,606.62 | $474.34 | $0.00 | $1,032.48 | $184,113.44 |
| 207 | $184,113.44 | $474.34 | $0.00 | $1,041.00 | $185,628.78 |
| 208 | $185,628.78 | $474.34 | $0.00 | $1,049.57 | $187,152.69 |
| 209 | $187,152.69 | $474.34 | $0.00 | $1,058.19 | $188,685.22 |
| 210 | $188,685.22 | $474.34 | $0.00 | $1,066.85 | $190,226.41 |
| 211 | $190,226.41 | $474.34 | $0.00 | $1,075.57 | $191,776.32 |
| 212 | $191,776.32 | $474.34 | $0.00 | $1,084.33 | $193,334.99 |
| 213 | $193,334.99 | $474.34 | $0.00 | $1,093.14 | $194,902.47 |
| 214 | $194,902.47 | $474.34 | $0.00 | $1,102.01 | $196,478.82 |
| 215 | $196,478.82 | $474.34 | $0.00 | $1,110.92 | $198,064.08 |
| 216 | $198,064.08 | $474.34 | $0.00 | $1,119.88 | $199,658.30 |
| 217 | $199,658.30 | $474.34 | $55,612.16 | $1,128.90 | $145,649.38 |
| 218 | $145,649.38 | $474.34 | $0.00 | $823.52 | $146,947.24 |
| 219 | $146,947.24 | $474.34 | $0.00 | $830.86 | $148,252.44 |
| 220 | $148,252.44 | $474.34 | $0.00 | $838.24 | $149,565.02 |
| 221 | $149,565.02 | $474.34 | $0.00 | $845.66 | $150,885.02 |
| 222 | $150,885.02 | $474.34 | $0.00 | $853.13 | $152,212.49 |
| 223 | $152,212.49 | $474.34 | $0.00 | $860.63 | $153,547.46 |
| 224 | $153,547.46 | $474.34 | $0.00 | $868.18 | $154,889.98 |
| 225 | $154,889.98 | $474.34 | $0.00 | $875.77 | $156,240.09 |
| 226 | $156,240.09 | $474.34 | $0.00 | $883.40 | $157,597.83 |
| 227 | $157,597.83 | $474.34 | $0.00 | $891.08 | $158,963.25 |
| 228 | $158,963.25 | $474.34 | $0.00 | $898.80 | $160,336.39 |
| 229 | $160,336.39 | $474.34 | $58,392.77 | $906.57 | $103,324.53 |
| 230 | $103,324.53 | $474.34 | $0.00 | $584.21 | $104,383.08 |
| 231 | $104,383.08 | $474.34 | $0.00 | $590.20 | $105,447.62 |
| 232 | $105,447.62 | $474.34 | $0.00 | $596.22 | $106,518.18 |
| 233 | $106,518.18 | $474.34 | $0.00 | $602.27 | $107,594.79 |
| 234 | $107,594.79 | $474.34 | $0.00 | $608.36 | $108,677.49 |
| 235 | $108,677.49 | $474.34 | $0.00 | $614.48 | $109,766.31 |
| 236 | $109,766.31 | $474.34 | $0.00 | $620.63 | $110,861.28 |
| 237 | $110,861.28 | $474.34 | $0.00 | $626.83 | $111,962.45 |
| 238 | $111,962.45 | $474.34 | $0.00 | $633.05 | $113,069.84 |
| 239 | $113,069.84 | $474.34 | $0.00 | $639.31 | $114,183.49 |
| 240 | $114,183.49 | $474.34 | $0.00 | $645.61 | $115,303.44 |
| 241 | $115,303.44 | $474.34 | $61,312.40 | $651.94 | $55,117.32 |
| 242 | $55,117.32 | $474.34 | $0.00 | $311.64 | $55,903.30 |
| 243 | $55,903.30 | $474.34 | $0.00 | $316.09 | $56,693.73 |
| 244 | $56,693.73 | $474.34 | $0.00 | $320.55 | $57,488.62 |
| 245 | $57,488.62 | $474.34 | $0.00 | $325.05 | $58,288.01 |
| 246 | $58,288.01 | $474.34 | $0.00 | $329.57 | $59,091.92 |
| 247 | $59,091.92 | $474.34 | $0.00 | $334.11 | $59,900.37 |
| 248 | $59,900.37 | $474.34 | $0.00 | $338.69 | $60,713.40 |
| 249 | $60,713.40 | $474.34 | $0.00 | $343.28 | $61,531.02 |
| 250 | $61,531.02 | $474.34 | $0.00 | $347.91 | $62,353.27 |
| 251 | $62,353.27 | $474.34 | $0.00 | $352.55 | $63,180.16 |
| 252 | $63,180.16 | $474.34 | $0.00 | $357.23 | $64,011.73 |
| 253 | $64,011.73 | $0.00 | $64,378.02 | $361.93 | ($4.36) |