How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $58,218 |
| Monthly savings required | $461 |
How much will it cost to send your child to Bethel College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $232,870.03 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $460.84 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 | $22,450.00 |
| 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 Bethel College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $460.84 | $0.00 | $0.00 | $460.84 |
| 2 | $460.84 | $460.84 | $0.00 | $2.61 | $924.29 |
| 3 | $924.29 | $460.84 | $0.00 | $5.23 | $1,390.36 |
| 4 | $1,390.36 | $460.84 | $0.00 | $7.86 | $1,859.06 |
| 5 | $1,859.06 | $460.84 | $0.00 | $10.51 | $2,330.41 |
| 6 | $2,330.41 | $460.84 | $0.00 | $13.18 | $2,804.43 |
| 7 | $2,804.43 | $460.84 | $0.00 | $15.86 | $3,281.13 |
| 8 | $3,281.13 | $460.84 | $0.00 | $18.55 | $3,760.52 |
| 9 | $3,760.52 | $460.84 | $0.00 | $21.26 | $4,242.62 |
| 10 | $4,242.62 | $460.84 | $0.00 | $23.99 | $4,727.45 |
| 11 | $4,727.45 | $460.84 | $0.00 | $26.73 | $5,215.02 |
| 12 | $5,215.02 | $460.84 | $0.00 | $29.49 | $5,705.35 |
| 13 | $5,705.35 | $460.84 | $0.00 | $32.26 | $6,198.45 |
| 14 | $6,198.45 | $460.84 | $0.00 | $35.05 | $6,694.34 |
| 15 | $6,694.34 | $460.84 | $0.00 | $37.85 | $7,193.03 |
| 16 | $7,193.03 | $460.84 | $0.00 | $40.67 | $7,694.54 |
| 17 | $7,694.54 | $460.84 | $0.00 | $43.51 | $8,198.89 |
| 18 | $8,198.89 | $460.84 | $0.00 | $46.36 | $8,706.09 |
| 19 | $8,706.09 | $460.84 | $0.00 | $49.23 | $9,216.16 |
| 20 | $9,216.16 | $460.84 | $0.00 | $52.11 | $9,729.11 |
| 21 | $9,729.11 | $460.84 | $0.00 | $55.01 | $10,244.96 |
| 22 | $10,244.96 | $460.84 | $0.00 | $57.93 | $10,763.73 |
| 23 | $10,763.73 | $460.84 | $0.00 | $60.86 | $11,285.43 |
| 24 | $11,285.43 | $460.84 | $0.00 | $63.81 | $11,810.08 |
| 25 | $11,810.08 | $460.84 | $0.00 | $66.78 | $12,337.70 |
| 26 | $12,337.70 | $460.84 | $0.00 | $69.76 | $12,868.30 |
| 27 | $12,868.30 | $460.84 | $0.00 | $72.76 | $13,401.90 |
| 28 | $13,401.90 | $460.84 | $0.00 | $75.78 | $13,938.52 |
| 29 | $13,938.52 | $460.84 | $0.00 | $78.81 | $14,478.17 |
| 30 | $14,478.17 | $460.84 | $0.00 | $81.86 | $15,020.87 |
| 31 | $15,020.87 | $460.84 | $0.00 | $84.93 | $15,566.64 |
| 32 | $15,566.64 | $460.84 | $0.00 | $88.02 | $16,115.50 |
| 33 | $16,115.50 | $460.84 | $0.00 | $91.12 | $16,667.46 |
| 34 | $16,667.46 | $460.84 | $0.00 | $94.24 | $17,222.54 |
| 35 | $17,222.54 | $460.84 | $0.00 | $97.38 | $17,780.76 |
| 36 | $17,780.76 | $460.84 | $0.00 | $100.54 | $18,342.14 |
| 37 | $18,342.14 | $460.84 | $0.00 | $103.71 | $18,906.69 |
| 38 | $18,906.69 | $460.84 | $0.00 | $106.90 | $19,474.43 |
| 39 | $19,474.43 | $460.84 | $0.00 | $110.11 | $20,045.38 |
| 40 | $20,045.38 | $460.84 | $0.00 | $113.34 | $20,619.56 |
| 41 | $20,619.56 | $460.84 | $0.00 | $116.59 | $21,196.99 |
| 42 | $21,196.99 | $460.84 | $0.00 | $119.85 | $21,777.68 |
| 43 | $21,777.68 | $460.84 | $0.00 | $123.13 | $22,361.65 |
| 44 | $22,361.65 | $460.84 | $0.00 | $126.44 | $22,948.93 |
| 45 | $22,948.93 | $460.84 | $0.00 | $129.76 | $23,539.53 |
| 46 | $23,539.53 | $460.84 | $0.00 | $133.10 | $24,133.47 |
| 47 | $24,133.47 | $460.84 | $0.00 | $136.45 | $24,730.76 |
| 48 | $24,730.76 | $460.84 | $0.00 | $139.83 | $25,331.43 |
| 49 | $25,331.43 | $460.84 | $0.00 | $143.23 | $25,935.50 |
| 50 | $25,935.50 | $460.84 | $0.00 | $146.64 | $26,542.98 |
| 51 | $26,542.98 | $460.84 | $0.00 | $150.08 | $27,153.90 |
| 52 | $27,153.90 | $460.84 | $0.00 | $153.53 | $27,768.27 |
| 53 | $27,768.27 | $460.84 | $0.00 | $157.01 | $28,386.12 |
| 54 | $28,386.12 | $460.84 | $0.00 | $160.50 | $29,007.46 |
| 55 | $29,007.46 | $460.84 | $0.00 | $164.01 | $29,632.31 |
| 56 | $29,632.31 | $460.84 | $0.00 | $167.55 | $30,260.70 |
| 57 | $30,260.70 | $460.84 | $0.00 | $171.10 | $30,892.64 |
| 58 | $30,892.64 | $460.84 | $0.00 | $174.67 | $31,528.15 |
| 59 | $31,528.15 | $460.84 | $0.00 | $178.26 | $32,167.25 |
| 60 | $32,167.25 | $460.84 | $0.00 | $181.88 | $32,809.97 |
| 61 | $32,809.97 | $460.84 | $0.00 | $185.51 | $33,456.32 |
| 62 | $33,456.32 | $460.84 | $0.00 | $189.17 | $34,106.33 |
| 63 | $34,106.33 | $460.84 | $0.00 | $192.84 | $34,760.01 |
| 64 | $34,760.01 | $460.84 | $0.00 | $196.54 | $35,417.39 |
| 65 | $35,417.39 | $460.84 | $0.00 | $200.26 | $36,078.49 |
| 66 | $36,078.49 | $460.84 | $0.00 | $203.99 | $36,743.32 |
| 67 | $36,743.32 | $460.84 | $0.00 | $207.75 | $37,411.91 |
| 68 | $37,411.91 | $460.84 | $0.00 | $211.53 | $38,084.28 |
| 69 | $38,084.28 | $460.84 | $0.00 | $215.33 | $38,760.45 |
| 70 | $38,760.45 | $460.84 | $0.00 | $219.16 | $39,440.45 |
| 71 | $39,440.45 | $460.84 | $0.00 | $223.00 | $40,124.29 |
| 72 | $40,124.29 | $460.84 | $0.00 | $226.87 | $40,812.00 |
| 73 | $40,812.00 | $460.84 | $0.00 | $230.76 | $41,503.60 |
| 74 | $41,503.60 | $460.84 | $0.00 | $234.67 | $42,199.11 |
| 75 | $42,199.11 | $460.84 | $0.00 | $238.60 | $42,898.55 |
| 76 | $42,898.55 | $460.84 | $0.00 | $242.55 | $43,601.94 |
| 77 | $43,601.94 | $460.84 | $0.00 | $246.53 | $44,309.31 |
| 78 | $44,309.31 | $460.84 | $0.00 | $250.53 | $45,020.68 |
| 79 | $45,020.68 | $460.84 | $0.00 | $254.55 | $45,736.07 |
| 80 | $45,736.07 | $460.84 | $0.00 | $258.60 | $46,455.51 |
| 81 | $46,455.51 | $460.84 | $0.00 | $262.67 | $47,179.02 |
| 82 | $47,179.02 | $460.84 | $0.00 | $266.76 | $47,906.62 |
| 83 | $47,906.62 | $460.84 | $0.00 | $270.87 | $48,638.33 |
| 84 | $48,638.33 | $460.84 | $0.00 | $275.01 | $49,374.18 |
| 85 | $49,374.18 | $460.84 | $0.00 | $279.17 | $50,114.19 |
| 86 | $50,114.19 | $460.84 | $0.00 | $283.35 | $50,858.38 |
| 87 | $50,858.38 | $460.84 | $0.00 | $287.56 | $51,606.78 |
| 88 | $51,606.78 | $460.84 | $0.00 | $291.79 | $52,359.41 |
| 89 | $52,359.41 | $460.84 | $0.00 | $296.05 | $53,116.30 |
| 90 | $53,116.30 | $460.84 | $0.00 | $300.33 | $53,877.47 |
| 91 | $53,877.47 | $460.84 | $0.00 | $304.63 | $54,642.94 |
| 92 | $54,642.94 | $460.84 | $0.00 | $308.96 | $55,412.74 |
| 93 | $55,412.74 | $460.84 | $0.00 | $313.31 | $56,186.89 |
| 94 | $56,186.89 | $460.84 | $0.00 | $317.69 | $56,965.42 |
| 95 | $56,965.42 | $460.84 | $0.00 | $322.09 | $57,748.35 |
| 96 | $57,748.35 | $460.84 | $0.00 | $326.52 | $58,535.71 |
| 97 | $58,535.71 | $460.84 | $0.00 | $330.97 | $59,327.52 |
| 98 | $59,327.52 | $460.84 | $0.00 | $335.45 | $60,123.81 |
| 99 | $60,123.81 | $460.84 | $0.00 | $339.95 | $60,924.60 |
| 100 | $60,924.60 | $460.84 | $0.00 | $344.48 | $61,729.92 |
| 101 | $61,729.92 | $460.84 | $0.00 | $349.03 | $62,539.79 |
| 102 | $62,539.79 | $460.84 | $0.00 | $353.61 | $63,354.24 |
| 103 | $63,354.24 | $460.84 | $0.00 | $358.21 | $64,173.29 |
| 104 | $64,173.29 | $460.84 | $0.00 | $362.85 | $64,996.98 |
| 105 | $64,996.98 | $460.84 | $0.00 | $367.50 | $65,825.32 |
| 106 | $65,825.32 | $460.84 | $0.00 | $372.19 | $66,658.35 |
| 107 | $66,658.35 | $460.84 | $0.00 | $376.90 | $67,496.09 |
| 108 | $67,496.09 | $460.84 | $0.00 | $381.63 | $68,338.56 |
| 109 | $68,338.56 | $460.84 | $0.00 | $386.40 | $69,185.80 |
| 110 | $69,185.80 | $460.84 | $0.00 | $391.19 | $70,037.83 |
| 111 | $70,037.83 | $460.84 | $0.00 | $396.00 | $70,894.67 |
| 112 | $70,894.67 | $460.84 | $0.00 | $400.85 | $71,756.36 |
| 113 | $71,756.36 | $460.84 | $0.00 | $405.72 | $72,622.92 |
| 114 | $72,622.92 | $460.84 | $0.00 | $410.62 | $73,494.38 |
| 115 | $73,494.38 | $460.84 | $0.00 | $415.55 | $74,370.77 |
| 116 | $74,370.77 | $460.84 | $0.00 | $420.50 | $75,252.11 |
| 117 | $75,252.11 | $460.84 | $0.00 | $425.49 | $76,138.44 |
| 118 | $76,138.44 | $460.84 | $0.00 | $430.50 | $77,029.78 |
| 119 | $77,029.78 | $460.84 | $0.00 | $435.54 | $77,926.16 |
| 120 | $77,926.16 | $460.84 | $0.00 | $440.61 | $78,827.61 |
| 121 | $78,827.61 | $460.84 | $0.00 | $445.70 | $79,734.15 |
| 122 | $79,734.15 | $460.84 | $0.00 | $450.83 | $80,645.82 |
| 123 | $80,645.82 | $460.84 | $0.00 | $455.98 | $81,562.64 |
| 124 | $81,562.64 | $460.84 | $0.00 | $461.17 | $82,484.65 |
| 125 | $82,484.65 | $460.84 | $0.00 | $466.38 | $83,411.87 |
| 126 | $83,411.87 | $460.84 | $0.00 | $471.62 | $84,344.33 |
| 127 | $84,344.33 | $460.84 | $0.00 | $476.90 | $85,282.07 |
| 128 | $85,282.07 | $460.84 | $0.00 | $482.20 | $86,225.11 |
| 129 | $86,225.11 | $460.84 | $0.00 | $487.53 | $87,173.48 |
| 130 | $87,173.48 | $460.84 | $0.00 | $492.89 | $88,127.21 |
| 131 | $88,127.21 | $460.84 | $0.00 | $498.28 | $89,086.33 |
| 132 | $89,086.33 | $460.84 | $0.00 | $503.71 | $90,050.88 |
| 133 | $90,050.88 | $460.84 | $0.00 | $509.16 | $91,020.88 |
| 134 | $91,020.88 | $460.84 | $0.00 | $514.65 | $91,996.37 |
| 135 | $91,996.37 | $460.84 | $0.00 | $520.16 | $92,977.37 |
| 136 | $92,977.37 | $460.84 | $0.00 | $525.71 | $93,963.92 |
| 137 | $93,963.92 | $460.84 | $0.00 | $531.29 | $94,956.05 |
| 138 | $94,956.05 | $460.84 | $0.00 | $536.90 | $95,953.79 |
| 139 | $95,953.79 | $460.84 | $0.00 | $542.54 | $96,957.17 |
| 140 | $96,957.17 | $460.84 | $0.00 | $548.21 | $97,966.22 |
| 141 | $97,966.22 | $460.84 | $0.00 | $553.92 | $98,980.98 |
| 142 | $98,980.98 | $460.84 | $0.00 | $559.65 | $100,001.47 |
| 143 | $100,001.47 | $460.84 | $0.00 | $565.42 | $101,027.73 |
| 144 | $101,027.73 | $460.84 | $0.00 | $571.23 | $102,059.80 |
| 145 | $102,059.80 | $460.84 | $0.00 | $577.06 | $103,097.70 |
| 146 | $103,097.70 | $460.84 | $0.00 | $582.93 | $104,141.47 |
| 147 | $104,141.47 | $460.84 | $0.00 | $588.83 | $105,191.14 |
| 148 | $105,191.14 | $460.84 | $0.00 | $594.77 | $106,246.75 |
| 149 | $106,246.75 | $460.84 | $0.00 | $600.73 | $107,308.32 |
| 150 | $107,308.32 | $460.84 | $0.00 | $606.74 | $108,375.90 |
| 151 | $108,375.90 | $460.84 | $0.00 | $612.77 | $109,449.51 |
| 152 | $109,449.51 | $460.84 | $0.00 | $618.84 | $110,529.19 |
| 153 | $110,529.19 | $460.84 | $0.00 | $624.95 | $111,614.98 |
| 154 | $111,614.98 | $460.84 | $0.00 | $631.09 | $112,706.91 |
| 155 | $112,706.91 | $460.84 | $0.00 | $637.26 | $113,805.01 |
| 156 | $113,805.01 | $460.84 | $0.00 | $643.47 | $114,909.32 |
| 157 | $114,909.32 | $460.84 | $0.00 | $649.71 | $116,019.87 |
| 158 | $116,019.87 | $460.84 | $0.00 | $655.99 | $117,136.70 |
| 159 | $117,136.70 | $460.84 | $0.00 | $662.31 | $118,259.85 |
| 160 | $118,259.85 | $460.84 | $0.00 | $668.66 | $119,389.35 |
| 161 | $119,389.35 | $460.84 | $0.00 | $675.04 | $120,525.23 |
| 162 | $120,525.23 | $460.84 | $0.00 | $681.47 | $121,667.54 |
| 163 | $121,667.54 | $460.84 | $0.00 | $687.93 | $122,816.31 |
| 164 | $122,816.31 | $460.84 | $0.00 | $694.42 | $123,971.57 |
| 165 | $123,971.57 | $460.84 | $0.00 | $700.95 | $125,133.36 |
| 166 | $125,133.36 | $460.84 | $0.00 | $707.52 | $126,301.72 |
| 167 | $126,301.72 | $460.84 | $0.00 | $714.13 | $127,476.69 |
| 168 | $127,476.69 | $460.84 | $0.00 | $720.77 | $128,658.30 |
| 169 | $128,658.30 | $460.84 | $0.00 | $727.45 | $129,846.59 |
| 170 | $129,846.59 | $460.84 | $0.00 | $734.17 | $131,041.60 |
| 171 | $131,041.60 | $460.84 | $0.00 | $740.93 | $132,243.37 |
| 172 | $132,243.37 | $460.84 | $0.00 | $747.72 | $133,451.93 |
| 173 | $133,451.93 | $460.84 | $0.00 | $754.56 | $134,667.33 |
| 174 | $134,667.33 | $460.84 | $0.00 | $761.43 | $135,889.60 |
| 175 | $135,889.60 | $460.84 | $0.00 | $768.34 | $137,118.78 |
| 176 | $137,118.78 | $460.84 | $0.00 | $775.29 | $138,354.91 |
| 177 | $138,354.91 | $460.84 | $0.00 | $782.28 | $139,598.03 |
| 178 | $139,598.03 | $460.84 | $0.00 | $789.31 | $140,848.18 |
| 179 | $140,848.18 | $460.84 | $0.00 | $796.38 | $142,105.40 |
| 180 | $142,105.40 | $460.84 | $0.00 | $803.48 | $143,369.72 |
| 181 | $143,369.72 | $460.84 | $0.00 | $810.63 | $144,641.19 |
| 182 | $144,641.19 | $460.84 | $0.00 | $817.82 | $145,919.85 |
| 183 | $145,919.85 | $460.84 | $0.00 | $825.05 | $147,205.74 |
| 184 | $147,205.74 | $460.84 | $0.00 | $832.32 | $148,498.90 |
| 185 | $148,498.90 | $460.84 | $0.00 | $839.63 | $149,799.37 |
| 186 | $149,799.37 | $460.84 | $0.00 | $846.99 | $151,107.20 |
| 187 | $151,107.20 | $460.84 | $0.00 | $854.38 | $152,422.42 |
| 188 | $152,422.42 | $460.84 | $0.00 | $861.82 | $153,745.08 |
| 189 | $153,745.08 | $460.84 | $0.00 | $869.30 | $155,075.22 |
| 190 | $155,075.22 | $460.84 | $0.00 | $876.82 | $156,412.88 |
| 191 | $156,412.88 | $460.84 | $0.00 | $884.38 | $157,758.10 |
| 192 | $157,758.10 | $460.84 | $0.00 | $891.99 | $159,110.93 |
| 193 | $159,110.93 | $460.84 | $0.00 | $899.64 | $160,471.41 |
| 194 | $160,471.41 | $460.84 | $0.00 | $907.33 | $161,839.58 |
| 195 | $161,839.58 | $460.84 | $0.00 | $915.06 | $163,215.48 |
| 196 | $163,215.48 | $460.84 | $0.00 | $922.84 | $164,599.16 |
| 197 | $164,599.16 | $460.84 | $0.00 | $930.67 | $165,990.67 |
| 198 | $165,990.67 | $460.84 | $0.00 | $938.54 | $167,390.05 |
| 199 | $167,390.05 | $460.84 | $0.00 | $946.45 | $168,797.34 |
| 200 | $168,797.34 | $460.84 | $0.00 | $954.40 | $170,212.58 |
| 201 | $170,212.58 | $460.84 | $0.00 | $962.41 | $171,635.83 |
| 202 | $171,635.83 | $460.84 | $0.00 | $970.45 | $173,067.12 |
| 203 | $173,067.12 | $460.84 | $0.00 | $978.55 | $174,506.51 |
| 204 | $174,506.51 | $460.84 | $0.00 | $986.69 | $175,954.04 |
| 205 | $175,954.04 | $460.84 | $0.00 | $994.87 | $177,409.75 |
| 206 | $177,409.75 | $460.84 | $0.00 | $1,003.10 | $178,873.69 |
| 207 | $178,873.69 | $460.84 | $0.00 | $1,011.38 | $180,345.91 |
| 208 | $180,345.91 | $460.84 | $0.00 | $1,019.70 | $181,826.45 |
| 209 | $181,826.45 | $460.84 | $0.00 | $1,028.07 | $183,315.36 |
| 210 | $183,315.36 | $460.84 | $0.00 | $1,036.49 | $184,812.69 |
| 211 | $184,812.69 | $460.84 | $0.00 | $1,044.96 | $186,318.49 |
| 212 | $186,318.49 | $460.84 | $0.00 | $1,053.47 | $187,832.80 |
| 213 | $187,832.80 | $460.84 | $0.00 | $1,062.03 | $189,355.67 |
| 214 | $189,355.67 | $460.84 | $0.00 | $1,070.64 | $190,887.15 |
| 215 | $190,887.15 | $460.84 | $0.00 | $1,079.30 | $192,427.29 |
| 216 | $192,427.29 | $460.84 | $0.00 | $1,088.01 | $193,976.14 |
| 217 | $193,976.14 | $460.84 | $54,028.60 | $1,096.77 | $141,505.15 |
| 218 | $141,505.15 | $460.84 | $0.00 | $800.09 | $142,766.08 |
| 219 | $142,766.08 | $460.84 | $0.00 | $807.22 | $144,034.14 |
| 220 | $144,034.14 | $460.84 | $0.00 | $814.39 | $145,309.37 |
| 221 | $145,309.37 | $460.84 | $0.00 | $821.60 | $146,591.81 |
| 222 | $146,591.81 | $460.84 | $0.00 | $828.85 | $147,881.50 |
| 223 | $147,881.50 | $460.84 | $0.00 | $836.14 | $149,178.48 |
| 224 | $149,178.48 | $460.84 | $0.00 | $843.48 | $150,482.80 |
| 225 | $150,482.80 | $460.84 | $0.00 | $850.85 | $151,794.49 |
| 226 | $151,794.49 | $460.84 | $0.00 | $858.27 | $153,113.60 |
| 227 | $153,113.60 | $460.84 | $0.00 | $865.73 | $154,440.17 |
| 228 | $154,440.17 | $460.84 | $0.00 | $873.23 | $155,774.24 |
| 229 | $155,774.24 | $460.84 | $56,730.03 | $880.77 | $100,385.82 |
| 230 | $100,385.82 | $460.84 | $0.00 | $567.60 | $101,414.26 |
| 231 | $101,414.26 | $460.84 | $0.00 | $573.41 | $102,448.51 |
| 232 | $102,448.51 | $460.84 | $0.00 | $579.26 | $103,488.61 |
| 233 | $103,488.61 | $460.84 | $0.00 | $585.14 | $104,534.59 |
| 234 | $104,534.59 | $460.84 | $0.00 | $591.05 | $105,586.48 |
| 235 | $105,586.48 | $460.84 | $0.00 | $597.00 | $106,644.32 |
| 236 | $106,644.32 | $460.84 | $0.00 | $602.98 | $107,708.14 |
| 237 | $107,708.14 | $460.84 | $0.00 | $609.00 | $108,777.98 |
| 238 | $108,777.98 | $460.84 | $0.00 | $615.05 | $109,853.87 |
| 239 | $109,853.87 | $460.84 | $0.00 | $621.13 | $110,935.84 |
| 240 | $110,935.84 | $460.84 | $0.00 | $627.25 | $112,023.93 |
| 241 | $112,023.93 | $460.84 | $59,566.53 | $633.40 | $53,551.64 |
| 242 | $53,551.64 | $460.84 | $0.00 | $302.79 | $54,315.27 |
| 243 | $54,315.27 | $460.84 | $0.00 | $307.11 | $55,083.22 |
| 244 | $55,083.22 | $460.84 | $0.00 | $311.45 | $55,855.51 |
| 245 | $55,855.51 | $460.84 | $0.00 | $315.82 | $56,632.17 |
| 246 | $56,632.17 | $460.84 | $0.00 | $320.21 | $57,413.22 |
| 247 | $57,413.22 | $460.84 | $0.00 | $324.62 | $58,198.68 |
| 248 | $58,198.68 | $460.84 | $0.00 | $329.06 | $58,988.58 |
| 249 | $58,988.58 | $460.84 | $0.00 | $333.53 | $59,782.95 |
| 250 | $59,782.95 | $460.84 | $0.00 | $338.02 | $60,581.81 |
| 251 | $60,581.81 | $460.84 | $0.00 | $342.54 | $61,385.19 |
| 252 | $61,385.19 | $460.84 | $0.00 | $347.08 | $62,193.11 |
| 253 | $62,193.11 | $0.00 | $62,544.86 | $351.65 | ($0.10) |