| Estimated Annual Cost in 2042 | $93,972 |
| Monthly savings required | $743 |
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 $375,887.99 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $742.68 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 | $25,048.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 | $742.68 | $0.00 | $0.00 | $742.68 |
| 2 | $742.68 | $742.68 | $0.00 | $4.20 | $1,489.56 |
| 3 | $1,489.56 | $742.68 | $0.00 | $8.42 | $2,240.66 |
| 4 | $2,240.66 | $742.68 | $0.00 | $12.67 | $2,996.01 |
| 5 | $2,996.01 | $742.68 | $0.00 | $16.94 | $3,755.63 |
| 6 | $3,755.63 | $742.68 | $0.00 | $21.23 | $4,519.54 |
| 7 | $4,519.54 | $742.68 | $0.00 | $25.55 | $5,287.77 |
| 8 | $5,287.77 | $742.68 | $0.00 | $29.90 | $6,060.35 |
| 9 | $6,060.35 | $742.68 | $0.00 | $34.27 | $6,837.30 |
| 10 | $6,837.30 | $742.68 | $0.00 | $38.66 | $7,618.64 |
| 11 | $7,618.64 | $742.68 | $0.00 | $43.08 | $8,404.40 |
| 12 | $8,404.40 | $742.68 | $0.00 | $47.52 | $9,194.60 |
| 13 | $9,194.60 | $742.68 | $0.00 | $51.99 | $9,989.27 |
| 14 | $9,989.27 | $742.68 | $0.00 | $56.48 | $10,788.43 |
| 15 | $10,788.43 | $742.68 | $0.00 | $61.00 | $11,592.11 |
| 16 | $11,592.11 | $742.68 | $0.00 | $65.54 | $12,400.33 |
| 17 | $12,400.33 | $742.68 | $0.00 | $70.11 | $13,213.12 |
| 18 | $13,213.12 | $742.68 | $0.00 | $74.71 | $14,030.51 |
| 19 | $14,030.51 | $742.68 | $0.00 | $79.33 | $14,852.52 |
| 20 | $14,852.52 | $742.68 | $0.00 | $83.98 | $15,679.18 |
| 21 | $15,679.18 | $742.68 | $0.00 | $88.65 | $16,510.51 |
| 22 | $16,510.51 | $742.68 | $0.00 | $93.35 | $17,346.54 |
| 23 | $17,346.54 | $742.68 | $0.00 | $98.08 | $18,187.30 |
| 24 | $18,187.30 | $742.68 | $0.00 | $102.83 | $19,032.81 |
| 25 | $19,032.81 | $742.68 | $0.00 | $107.61 | $19,883.10 |
| 26 | $19,883.10 | $742.68 | $0.00 | $112.42 | $20,738.20 |
| 27 | $20,738.20 | $742.68 | $0.00 | $117.26 | $21,598.14 |
| 28 | $21,598.14 | $742.68 | $0.00 | $122.12 | $22,462.94 |
| 29 | $22,462.94 | $742.68 | $0.00 | $127.01 | $23,332.63 |
| 30 | $23,332.63 | $742.68 | $0.00 | $131.93 | $24,207.24 |
| 31 | $24,207.24 | $742.68 | $0.00 | $136.87 | $25,086.79 |
| 32 | $25,086.79 | $742.68 | $0.00 | $141.84 | $25,971.31 |
| 33 | $25,971.31 | $742.68 | $0.00 | $146.85 | $26,860.84 |
| 34 | $26,860.84 | $742.68 | $0.00 | $151.88 | $27,755.40 |
| 35 | $27,755.40 | $742.68 | $0.00 | $156.93 | $28,655.01 |
| 36 | $28,655.01 | $742.68 | $0.00 | $162.02 | $29,559.71 |
| 37 | $29,559.71 | $742.68 | $0.00 | $167.13 | $30,469.52 |
| 38 | $30,469.52 | $742.68 | $0.00 | $172.28 | $31,384.48 |
| 39 | $31,384.48 | $742.68 | $0.00 | $177.45 | $32,304.61 |
| 40 | $32,304.61 | $742.68 | $0.00 | $182.65 | $33,229.94 |
| 41 | $33,229.94 | $742.68 | $0.00 | $187.89 | $34,160.51 |
| 42 | $34,160.51 | $742.68 | $0.00 | $193.15 | $35,096.34 |
| 43 | $35,096.34 | $742.68 | $0.00 | $198.44 | $36,037.46 |
| 44 | $36,037.46 | $742.68 | $0.00 | $203.76 | $36,983.90 |
| 45 | $36,983.90 | $742.68 | $0.00 | $209.11 | $37,935.69 |
| 46 | $37,935.69 | $742.68 | $0.00 | $214.49 | $38,892.86 |
| 47 | $38,892.86 | $742.68 | $0.00 | $219.91 | $39,855.45 |
| 48 | $39,855.45 | $742.68 | $0.00 | $225.35 | $40,823.48 |
| 49 | $40,823.48 | $742.68 | $0.00 | $230.82 | $41,796.98 |
| 50 | $41,796.98 | $742.68 | $0.00 | $236.33 | $42,775.99 |
| 51 | $42,775.99 | $742.68 | $0.00 | $241.86 | $43,760.53 |
| 52 | $43,760.53 | $742.68 | $0.00 | $247.43 | $44,750.64 |
| 53 | $44,750.64 | $742.68 | $0.00 | $253.03 | $45,746.35 |
| 54 | $45,746.35 | $742.68 | $0.00 | $258.66 | $46,747.69 |
| 55 | $46,747.69 | $742.68 | $0.00 | $264.32 | $47,754.69 |
| 56 | $47,754.69 | $742.68 | $0.00 | $270.01 | $48,767.38 |
| 57 | $48,767.38 | $742.68 | $0.00 | $275.74 | $49,785.80 |
| 58 | $49,785.80 | $742.68 | $0.00 | $281.50 | $50,809.98 |
| 59 | $50,809.98 | $742.68 | $0.00 | $287.29 | $51,839.95 |
| 60 | $51,839.95 | $742.68 | $0.00 | $293.11 | $52,875.74 |
| 61 | $52,875.74 | $742.68 | $0.00 | $298.97 | $53,917.39 |
| 62 | $53,917.39 | $742.68 | $0.00 | $304.86 | $54,964.93 |
| 63 | $54,964.93 | $742.68 | $0.00 | $310.78 | $56,018.39 |
| 64 | $56,018.39 | $742.68 | $0.00 | $316.74 | $57,077.81 |
| 65 | $57,077.81 | $742.68 | $0.00 | $322.73 | $58,143.22 |
| 66 | $58,143.22 | $742.68 | $0.00 | $328.75 | $59,214.65 |
| 67 | $59,214.65 | $742.68 | $0.00 | $334.81 | $60,292.14 |
| 68 | $60,292.14 | $742.68 | $0.00 | $340.90 | $61,375.72 |
| 69 | $61,375.72 | $742.68 | $0.00 | $347.03 | $62,465.43 |
| 70 | $62,465.43 | $742.68 | $0.00 | $353.19 | $63,561.30 |
| 71 | $63,561.30 | $742.68 | $0.00 | $359.38 | $64,663.36 |
| 72 | $64,663.36 | $742.68 | $0.00 | $365.62 | $65,771.66 |
| 73 | $65,771.66 | $742.68 | $0.00 | $371.88 | $66,886.22 |
| 74 | $66,886.22 | $742.68 | $0.00 | $378.18 | $68,007.08 |
| 75 | $68,007.08 | $742.68 | $0.00 | $384.52 | $69,134.28 |
| 76 | $69,134.28 | $742.68 | $0.00 | $390.90 | $70,267.86 |
| 77 | $70,267.86 | $742.68 | $0.00 | $397.30 | $71,407.84 |
| 78 | $71,407.84 | $742.68 | $0.00 | $403.75 | $72,554.27 |
| 79 | $72,554.27 | $742.68 | $0.00 | $410.23 | $73,707.18 |
| 80 | $73,707.18 | $742.68 | $0.00 | $416.75 | $74,866.61 |
| 81 | $74,866.61 | $742.68 | $0.00 | $423.31 | $76,032.60 |
| 82 | $76,032.60 | $742.68 | $0.00 | $429.90 | $77,205.18 |
| 83 | $77,205.18 | $742.68 | $0.00 | $436.53 | $78,384.39 |
| 84 | $78,384.39 | $742.68 | $0.00 | $443.20 | $79,570.27 |
| 85 | $79,570.27 | $742.68 | $0.00 | $449.90 | $80,762.85 |
| 86 | $80,762.85 | $742.68 | $0.00 | $456.64 | $81,962.17 |
| 87 | $81,962.17 | $742.68 | $0.00 | $463.43 | $83,168.28 |
| 88 | $83,168.28 | $742.68 | $0.00 | $470.25 | $84,381.21 |
| 89 | $84,381.21 | $742.68 | $0.00 | $477.10 | $85,600.99 |
| 90 | $85,600.99 | $742.68 | $0.00 | $484.00 | $86,827.67 |
| 91 | $86,827.67 | $742.68 | $0.00 | $490.94 | $88,061.29 |
| 92 | $88,061.29 | $742.68 | $0.00 | $497.91 | $89,301.88 |
| 93 | $89,301.88 | $742.68 | $0.00 | $504.93 | $90,549.49 |
| 94 | $90,549.49 | $742.68 | $0.00 | $511.98 | $91,804.15 |
| 95 | $91,804.15 | $742.68 | $0.00 | $519.07 | $93,065.90 |
| 96 | $93,065.90 | $742.68 | $0.00 | $526.21 | $94,334.79 |
| 97 | $94,334.79 | $742.68 | $0.00 | $533.38 | $95,610.85 |
| 98 | $95,610.85 | $742.68 | $0.00 | $540.60 | $96,894.13 |
| 99 | $96,894.13 | $742.68 | $0.00 | $547.85 | $98,184.66 |
| 100 | $98,184.66 | $742.68 | $0.00 | $555.15 | $99,482.49 |
| 101 | $99,482.49 | $742.68 | $0.00 | $562.49 | $100,787.66 |
| 102 | $100,787.66 | $742.68 | $0.00 | $569.87 | $102,100.21 |
| 103 | $102,100.21 | $742.68 | $0.00 | $577.29 | $103,420.18 |
| 104 | $103,420.18 | $742.68 | $0.00 | $584.75 | $104,747.61 |
| 105 | $104,747.61 | $742.68 | $0.00 | $592.26 | $106,082.55 |
| 106 | $106,082.55 | $742.68 | $0.00 | $599.81 | $107,425.04 |
| 107 | $107,425.04 | $742.68 | $0.00 | $607.40 | $108,775.12 |
| 108 | $108,775.12 | $742.68 | $0.00 | $615.03 | $110,132.83 |
| 109 | $110,132.83 | $742.68 | $0.00 | $622.71 | $111,498.22 |
| 110 | $111,498.22 | $742.68 | $0.00 | $630.43 | $112,871.33 |
| 111 | $112,871.33 | $742.68 | $0.00 | $638.19 | $114,252.20 |
| 112 | $114,252.20 | $742.68 | $0.00 | $646.00 | $115,640.88 |
| 113 | $115,640.88 | $742.68 | $0.00 | $653.85 | $117,037.41 |
| 114 | $117,037.41 | $742.68 | $0.00 | $661.75 | $118,441.84 |
| 115 | $118,441.84 | $742.68 | $0.00 | $669.69 | $119,854.21 |
| 116 | $119,854.21 | $742.68 | $0.00 | $677.67 | $121,274.56 |
| 117 | $121,274.56 | $742.68 | $0.00 | $685.70 | $122,702.94 |
| 118 | $122,702.94 | $742.68 | $0.00 | $693.78 | $124,139.40 |
| 119 | $124,139.40 | $742.68 | $0.00 | $701.90 | $125,583.98 |
| 120 | $125,583.98 | $742.68 | $0.00 | $710.07 | $127,036.73 |
| 121 | $127,036.73 | $742.68 | $0.00 | $718.28 | $128,497.69 |
| 122 | $128,497.69 | $742.68 | $0.00 | $726.54 | $129,966.91 |
| 123 | $129,966.91 | $742.68 | $0.00 | $734.85 | $131,444.44 |
| 124 | $131,444.44 | $742.68 | $0.00 | $743.21 | $132,930.33 |
| 125 | $132,930.33 | $742.68 | $0.00 | $751.61 | $134,424.62 |
| 126 | $134,424.62 | $742.68 | $0.00 | $760.06 | $135,927.36 |
| 127 | $135,927.36 | $742.68 | $0.00 | $768.55 | $137,438.59 |
| 128 | $137,438.59 | $742.68 | $0.00 | $777.10 | $138,958.37 |
| 129 | $138,958.37 | $742.68 | $0.00 | $785.69 | $140,486.74 |
| 130 | $140,486.74 | $742.68 | $0.00 | $794.33 | $142,023.75 |
| 131 | $142,023.75 | $742.68 | $0.00 | $803.02 | $143,569.45 |
| 132 | $143,569.45 | $742.68 | $0.00 | $811.76 | $145,123.89 |
| 133 | $145,123.89 | $742.68 | $0.00 | $820.55 | $146,687.12 |
| 134 | $146,687.12 | $742.68 | $0.00 | $829.39 | $148,259.19 |
| 135 | $148,259.19 | $742.68 | $0.00 | $838.28 | $149,840.15 |
| 136 | $149,840.15 | $742.68 | $0.00 | $847.22 | $151,430.05 |
| 137 | $151,430.05 | $742.68 | $0.00 | $856.21 | $153,028.94 |
| 138 | $153,028.94 | $742.68 | $0.00 | $865.25 | $154,636.87 |
| 139 | $154,636.87 | $742.68 | $0.00 | $874.34 | $156,253.89 |
| 140 | $156,253.89 | $742.68 | $0.00 | $883.48 | $157,880.05 |
| 141 | $157,880.05 | $742.68 | $0.00 | $892.68 | $159,515.41 |
| 142 | $159,515.41 | $742.68 | $0.00 | $901.92 | $161,160.01 |
| 143 | $161,160.01 | $742.68 | $0.00 | $911.22 | $162,813.91 |
| 144 | $162,813.91 | $742.68 | $0.00 | $920.57 | $164,477.16 |
| 145 | $164,477.16 | $742.68 | $0.00 | $929.98 | $166,149.82 |
| 146 | $166,149.82 | $742.68 | $0.00 | $939.44 | $167,831.94 |
| 147 | $167,831.94 | $742.68 | $0.00 | $948.95 | $169,523.57 |
| 148 | $169,523.57 | $742.68 | $0.00 | $958.51 | $171,224.76 |
| 149 | $171,224.76 | $742.68 | $0.00 | $968.13 | $172,935.57 |
| 150 | $172,935.57 | $742.68 | $0.00 | $977.80 | $174,656.05 |
| 151 | $174,656.05 | $742.68 | $0.00 | $987.53 | $176,386.26 |
| 152 | $176,386.26 | $742.68 | $0.00 | $997.31 | $178,126.25 |
| 153 | $178,126.25 | $742.68 | $0.00 | $1,007.15 | $179,876.08 |
| 154 | $179,876.08 | $742.68 | $0.00 | $1,017.05 | $181,635.81 |
| 155 | $181,635.81 | $742.68 | $0.00 | $1,027.00 | $183,405.49 |
| 156 | $183,405.49 | $742.68 | $0.00 | $1,037.00 | $185,185.17 |
| 157 | $185,185.17 | $742.68 | $0.00 | $1,047.06 | $186,974.91 |
| 158 | $186,974.91 | $742.68 | $0.00 | $1,057.18 | $188,774.77 |
| 159 | $188,774.77 | $742.68 | $0.00 | $1,067.36 | $190,584.81 |
| 160 | $190,584.81 | $742.68 | $0.00 | $1,077.59 | $192,405.08 |
| 161 | $192,405.08 | $742.68 | $0.00 | $1,087.89 | $194,235.65 |
| 162 | $194,235.65 | $742.68 | $0.00 | $1,098.24 | $196,076.57 |
| 163 | $196,076.57 | $742.68 | $0.00 | $1,108.65 | $197,927.90 |
| 164 | $197,927.90 | $742.68 | $0.00 | $1,119.11 | $199,789.69 |
| 165 | $199,789.69 | $742.68 | $0.00 | $1,129.64 | $201,662.01 |
| 166 | $201,662.01 | $742.68 | $0.00 | $1,140.23 | $203,544.92 |
| 167 | $203,544.92 | $742.68 | $0.00 | $1,150.87 | $205,438.47 |
| 168 | $205,438.47 | $742.68 | $0.00 | $1,161.58 | $207,342.73 |
| 169 | $207,342.73 | $742.68 | $0.00 | $1,172.35 | $209,257.76 |
| 170 | $209,257.76 | $742.68 | $0.00 | $1,183.17 | $211,183.61 |
| 171 | $211,183.61 | $742.68 | $0.00 | $1,194.06 | $213,120.35 |
| 172 | $213,120.35 | $742.68 | $0.00 | $1,205.01 | $215,068.04 |
| 173 | $215,068.04 | $742.68 | $0.00 | $1,216.03 | $217,026.75 |
| 174 | $217,026.75 | $742.68 | $0.00 | $1,227.10 | $218,996.53 |
| 175 | $218,996.53 | $742.68 | $0.00 | $1,238.24 | $220,977.45 |
| 176 | $220,977.45 | $742.68 | $0.00 | $1,249.44 | $222,969.57 |
| 177 | $222,969.57 | $742.68 | $0.00 | $1,260.70 | $224,972.95 |
| 178 | $224,972.95 | $742.68 | $0.00 | $1,272.03 | $226,987.66 |
| 179 | $226,987.66 | $742.68 | $0.00 | $1,283.42 | $229,013.76 |
| 180 | $229,013.76 | $742.68 | $0.00 | $1,294.88 | $231,051.32 |
| 181 | $231,051.32 | $742.68 | $0.00 | $1,306.40 | $233,100.40 |
| 182 | $233,100.40 | $742.68 | $0.00 | $1,317.98 | $235,161.06 |
| 183 | $235,161.06 | $742.68 | $0.00 | $1,329.63 | $237,233.37 |
| 184 | $237,233.37 | $742.68 | $0.00 | $1,341.35 | $239,317.40 |
| 185 | $239,317.40 | $742.68 | $0.00 | $1,353.14 | $241,413.22 |
| 186 | $241,413.22 | $742.68 | $0.00 | $1,364.99 | $243,520.89 |
| 187 | $243,520.89 | $742.68 | $0.00 | $1,376.90 | $245,640.47 |
| 188 | $245,640.47 | $742.68 | $0.00 | $1,388.89 | $247,772.04 |
| 189 | $247,772.04 | $742.68 | $0.00 | $1,400.94 | $249,915.66 |
| 190 | $249,915.66 | $742.68 | $0.00 | $1,413.06 | $252,071.40 |
| 191 | $252,071.40 | $742.68 | $0.00 | $1,425.25 | $254,239.33 |
| 192 | $254,239.33 | $742.68 | $0.00 | $1,437.51 | $256,419.52 |
| 193 | $256,419.52 | $742.68 | $0.00 | $1,449.83 | $258,612.03 |
| 194 | $258,612.03 | $742.68 | $0.00 | $1,462.23 | $260,816.94 |
| 195 | $260,816.94 | $742.68 | $0.00 | $1,474.70 | $263,034.32 |
| 196 | $263,034.32 | $742.68 | $0.00 | $1,487.23 | $265,264.23 |
| 197 | $265,264.23 | $742.68 | $0.00 | $1,499.84 | $267,506.75 |
| 198 | $267,506.75 | $742.68 | $0.00 | $1,512.52 | $269,761.95 |
| 199 | $269,761.95 | $742.68 | $0.00 | $1,525.27 | $272,029.90 |
| 200 | $272,029.90 | $742.68 | $0.00 | $1,538.10 | $274,310.68 |
| 201 | $274,310.68 | $742.68 | $0.00 | $1,550.99 | $276,604.35 |
| 202 | $276,604.35 | $742.68 | $0.00 | $1,563.96 | $278,910.99 |
| 203 | $278,910.99 | $742.68 | $0.00 | $1,577.00 | $281,230.67 |
| 204 | $281,230.67 | $742.68 | $0.00 | $1,590.12 | $283,563.47 |
| 205 | $283,563.47 | $742.68 | $0.00 | $1,603.31 | $285,909.46 |
| 206 | $285,909.46 | $742.68 | $0.00 | $1,616.57 | $288,268.71 |
| 207 | $288,268.71 | $742.68 | $0.00 | $1,629.91 | $290,641.30 |
| 208 | $290,641.30 | $742.68 | $0.00 | $1,643.33 | $293,027.31 |
| 209 | $293,027.31 | $742.68 | $0.00 | $1,656.82 | $295,426.81 |
| 210 | $295,426.81 | $742.68 | $0.00 | $1,670.39 | $297,839.88 |
| 211 | $297,839.88 | $742.68 | $0.00 | $1,684.03 | $300,266.59 |
| 212 | $300,266.59 | $742.68 | $0.00 | $1,697.75 | $302,707.02 |
| 213 | $302,707.02 | $742.68 | $0.00 | $1,711.55 | $305,161.25 |
| 214 | $305,161.25 | $742.68 | $0.00 | $1,725.43 | $307,629.36 |
| 215 | $307,629.36 | $742.68 | $0.00 | $1,739.38 | $310,111.42 |
| 216 | $310,111.42 | $742.68 | $0.00 | $1,753.42 | $312,607.52 |
| 217 | $312,607.52 | $742.68 | $84,660.54 | $1,767.53 | $230,457.19 |
| 218 | $230,457.19 | $742.68 | $0.00 | $1,303.04 | $232,502.91 |
| 219 | $232,502.91 | $742.68 | $0.00 | $1,314.61 | $234,560.20 |
| 220 | $234,560.20 | $742.68 | $0.00 | $1,326.24 | $236,629.12 |
| 221 | $236,629.12 | $742.68 | $0.00 | $1,337.94 | $238,709.74 |
| 222 | $238,709.74 | $742.68 | $0.00 | $1,349.70 | $240,802.12 |
| 223 | $240,802.12 | $742.68 | $0.00 | $1,361.53 | $242,906.33 |
| 224 | $242,906.33 | $742.68 | $0.00 | $1,373.43 | $245,022.44 |
| 225 | $245,022.44 | $742.68 | $0.00 | $1,385.39 | $247,150.51 |
| 226 | $247,150.51 | $742.68 | $0.00 | $1,397.42 | $249,290.61 |
| 227 | $249,290.61 | $742.68 | $0.00 | $1,409.53 | $251,442.82 |
| 228 | $251,442.82 | $742.68 | $0.00 | $1,421.69 | $253,607.19 |
| 229 | $253,607.19 | $742.68 | $90,586.78 | $1,433.93 | $165,197.02 |
| 230 | $165,197.02 | $742.68 | $0.00 | $934.05 | $166,873.75 |
| 231 | $166,873.75 | $742.68 | $0.00 | $943.53 | $168,559.96 |
| 232 | $168,559.96 | $742.68 | $0.00 | $953.06 | $170,255.70 |
| 233 | $170,255.70 | $742.68 | $0.00 | $962.65 | $171,961.03 |
| 234 | $171,961.03 | $742.68 | $0.00 | $972.29 | $173,676.00 |
| 235 | $173,676.00 | $742.68 | $0.00 | $981.99 | $175,400.67 |
| 236 | $175,400.67 | $742.68 | $0.00 | $991.74 | $177,135.09 |
| 237 | $177,135.09 | $742.68 | $0.00 | $1,001.55 | $178,879.32 |
| 238 | $178,879.32 | $742.68 | $0.00 | $1,011.41 | $180,633.41 |
| 239 | $180,633.41 | $742.68 | $0.00 | $1,021.33 | $182,397.42 |
| 240 | $182,397.42 | $742.68 | $0.00 | $1,031.30 | $184,171.40 |
| 241 | $184,171.40 | $742.68 | $96,927.86 | $1,041.33 | $89,027.55 |
| 242 | $89,027.55 | $742.68 | $0.00 | $503.37 | $90,273.60 |
| 243 | $90,273.60 | $742.68 | $0.00 | $510.42 | $91,526.70 |
| 244 | $91,526.70 | $742.68 | $0.00 | $517.51 | $92,786.89 |
| 245 | $92,786.89 | $742.68 | $0.00 | $524.63 | $94,054.20 |
| 246 | $94,054.20 | $742.68 | $0.00 | $531.80 | $95,328.68 |
| 247 | $95,328.68 | $742.68 | $0.00 | $539.00 | $96,610.36 |
| 248 | $96,610.36 | $742.68 | $0.00 | $546.25 | $97,899.29 |
| 249 | $97,899.29 | $742.68 | $0.00 | $553.54 | $99,195.51 |
| 250 | $99,195.51 | $742.68 | $0.00 | $560.87 | $100,499.06 |
| 251 | $100,499.06 | $742.68 | $0.00 | $568.24 | $101,809.98 |
| 252 | $101,809.98 | $742.68 | $0.00 | $575.65 | $103,128.31 |
| 253 | $103,128.31 | $0.00 | $103,712.81 | $583.10 | -$1.40 |