How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $61,018 |
| Monthly savings required | $483 |
How much will it cost to send your child to Faith Evangelical College & Seminary in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $244,072.68 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $483.01 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 | $23,530.00 |
| 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 Faith Evangelical College & Seminary in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $483.01 | $0.00 | $0.00 | $483.01 |
| 2 | $483.01 | $483.01 | $0.00 | $2.73 | $968.75 |
| 3 | $968.75 | $483.01 | $0.00 | $5.48 | $1,457.24 |
| 4 | $1,457.24 | $483.01 | $0.00 | $8.24 | $1,948.49 |
| 5 | $1,948.49 | $483.01 | $0.00 | $11.02 | $2,442.52 |
| 6 | $2,442.52 | $483.01 | $0.00 | $13.81 | $2,939.34 |
| 7 | $2,939.34 | $483.01 | $0.00 | $16.62 | $3,438.97 |
| 8 | $3,438.97 | $483.01 | $0.00 | $19.44 | $3,941.42 |
| 9 | $3,941.42 | $483.01 | $0.00 | $22.29 | $4,446.72 |
| 10 | $4,446.72 | $483.01 | $0.00 | $25.14 | $4,954.87 |
| 11 | $4,954.87 | $483.01 | $0.00 | $28.02 | $5,465.90 |
| 12 | $5,465.90 | $483.01 | $0.00 | $30.90 | $5,979.81 |
| 13 | $5,979.81 | $483.01 | $0.00 | $33.81 | $6,496.63 |
| 14 | $6,496.63 | $483.01 | $0.00 | $36.73 | $7,016.37 |
| 15 | $7,016.37 | $483.01 | $0.00 | $39.67 | $7,539.05 |
| 16 | $7,539.05 | $483.01 | $0.00 | $42.63 | $8,064.69 |
| 17 | $8,064.69 | $483.01 | $0.00 | $45.60 | $8,593.30 |
| 18 | $8,593.30 | $483.01 | $0.00 | $48.59 | $9,124.90 |
| 19 | $9,124.90 | $483.01 | $0.00 | $51.59 | $9,659.50 |
| 20 | $9,659.50 | $483.01 | $0.00 | $54.62 | $10,197.13 |
| 21 | $10,197.13 | $483.01 | $0.00 | $57.66 | $10,737.80 |
| 22 | $10,737.80 | $483.01 | $0.00 | $60.71 | $11,281.52 |
| 23 | $11,281.52 | $483.01 | $0.00 | $63.79 | $11,828.32 |
| 24 | $11,828.32 | $483.01 | $0.00 | $66.88 | $12,378.21 |
| 25 | $12,378.21 | $483.01 | $0.00 | $69.99 | $12,931.21 |
| 26 | $12,931.21 | $483.01 | $0.00 | $73.11 | $13,487.33 |
| 27 | $13,487.33 | $483.01 | $0.00 | $76.26 | $14,046.60 |
| 28 | $14,046.60 | $483.01 | $0.00 | $79.42 | $14,609.03 |
| 29 | $14,609.03 | $483.01 | $0.00 | $82.60 | $15,174.64 |
| 30 | $15,174.64 | $483.01 | $0.00 | $85.80 | $15,743.45 |
| 31 | $15,743.45 | $483.01 | $0.00 | $89.02 | $16,315.48 |
| 32 | $16,315.48 | $483.01 | $0.00 | $92.25 | $16,890.74 |
| 33 | $16,890.74 | $483.01 | $0.00 | $95.50 | $17,469.25 |
| 34 | $17,469.25 | $483.01 | $0.00 | $98.77 | $18,051.03 |
| 35 | $18,051.03 | $483.01 | $0.00 | $102.06 | $18,636.10 |
| 36 | $18,636.10 | $483.01 | $0.00 | $105.37 | $19,224.48 |
| 37 | $19,224.48 | $483.01 | $0.00 | $108.70 | $19,816.19 |
| 38 | $19,816.19 | $483.01 | $0.00 | $112.04 | $20,411.24 |
| 39 | $20,411.24 | $483.01 | $0.00 | $115.41 | $21,009.66 |
| 40 | $21,009.66 | $483.01 | $0.00 | $118.79 | $21,611.46 |
| 41 | $21,611.46 | $483.01 | $0.00 | $122.19 | $22,216.66 |
| 42 | $22,216.66 | $483.01 | $0.00 | $125.62 | $22,825.29 |
| 43 | $22,825.29 | $483.01 | $0.00 | $129.06 | $23,437.36 |
| 44 | $23,437.36 | $483.01 | $0.00 | $132.52 | $24,052.89 |
| 45 | $24,052.89 | $483.01 | $0.00 | $136.00 | $24,671.90 |
| 46 | $24,671.90 | $483.01 | $0.00 | $139.50 | $25,294.41 |
| 47 | $25,294.41 | $483.01 | $0.00 | $143.02 | $25,920.44 |
| 48 | $25,920.44 | $483.01 | $0.00 | $146.56 | $26,550.01 |
| 49 | $26,550.01 | $483.01 | $0.00 | $150.12 | $27,183.14 |
| 50 | $27,183.14 | $483.01 | $0.00 | $153.70 | $27,819.85 |
| 51 | $27,819.85 | $483.01 | $0.00 | $157.30 | $28,460.16 |
| 52 | $28,460.16 | $483.01 | $0.00 | $160.92 | $29,104.09 |
| 53 | $29,104.09 | $483.01 | $0.00 | $164.56 | $29,751.66 |
| 54 | $29,751.66 | $483.01 | $0.00 | $168.22 | $30,402.89 |
| 55 | $30,402.89 | $483.01 | $0.00 | $171.90 | $31,057.80 |
| 56 | $31,057.80 | $483.01 | $0.00 | $175.61 | $31,716.42 |
| 57 | $31,716.42 | $483.01 | $0.00 | $179.33 | $32,378.76 |
| 58 | $32,378.76 | $483.01 | $0.00 | $183.07 | $33,044.84 |
| 59 | $33,044.84 | $483.01 | $0.00 | $186.84 | $33,714.69 |
| 60 | $33,714.69 | $483.01 | $0.00 | $190.63 | $34,388.33 |
| 61 | $34,388.33 | $483.01 | $0.00 | $194.44 | $35,065.78 |
| 62 | $35,065.78 | $483.01 | $0.00 | $198.27 | $35,747.06 |
| 63 | $35,747.06 | $483.01 | $0.00 | $202.12 | $36,432.19 |
| 64 | $36,432.19 | $483.01 | $0.00 | $205.99 | $37,121.19 |
| 65 | $37,121.19 | $483.01 | $0.00 | $209.89 | $37,814.09 |
| 66 | $37,814.09 | $483.01 | $0.00 | $213.81 | $38,510.91 |
| 67 | $38,510.91 | $483.01 | $0.00 | $217.75 | $39,211.67 |
| 68 | $39,211.67 | $483.01 | $0.00 | $221.71 | $39,916.39 |
| 69 | $39,916.39 | $483.01 | $0.00 | $225.69 | $40,625.09 |
| 70 | $40,625.09 | $483.01 | $0.00 | $229.70 | $41,337.80 |
| 71 | $41,337.80 | $483.01 | $0.00 | $233.73 | $42,054.54 |
| 72 | $42,054.54 | $483.01 | $0.00 | $237.78 | $42,775.33 |
| 73 | $42,775.33 | $483.01 | $0.00 | $241.86 | $43,500.20 |
| 74 | $43,500.20 | $483.01 | $0.00 | $245.96 | $44,229.17 |
| 75 | $44,229.17 | $483.01 | $0.00 | $250.08 | $44,962.26 |
| 76 | $44,962.26 | $483.01 | $0.00 | $254.22 | $45,699.49 |
| 77 | $45,699.49 | $483.01 | $0.00 | $258.39 | $46,440.89 |
| 78 | $46,440.89 | $483.01 | $0.00 | $262.58 | $47,186.48 |
| 79 | $47,186.48 | $483.01 | $0.00 | $266.80 | $47,936.29 |
| 80 | $47,936.29 | $483.01 | $0.00 | $271.04 | $48,690.34 |
| 81 | $48,690.34 | $483.01 | $0.00 | $275.30 | $49,448.65 |
| 82 | $49,448.65 | $483.01 | $0.00 | $279.59 | $50,211.25 |
| 83 | $50,211.25 | $483.01 | $0.00 | $283.90 | $50,978.16 |
| 84 | $50,978.16 | $483.01 | $0.00 | $288.24 | $51,749.41 |
| 85 | $51,749.41 | $483.01 | $0.00 | $292.60 | $52,525.02 |
| 86 | $52,525.02 | $483.01 | $0.00 | $296.98 | $53,305.01 |
| 87 | $53,305.01 | $483.01 | $0.00 | $301.39 | $54,089.41 |
| 88 | $54,089.41 | $483.01 | $0.00 | $305.83 | $54,878.25 |
| 89 | $54,878.25 | $483.01 | $0.00 | $310.29 | $55,671.55 |
| 90 | $55,671.55 | $483.01 | $0.00 | $314.78 | $56,469.34 |
| 91 | $56,469.34 | $483.01 | $0.00 | $319.29 | $57,271.64 |
| 92 | $57,271.64 | $483.01 | $0.00 | $323.82 | $58,078.47 |
| 93 | $58,078.47 | $483.01 | $0.00 | $328.38 | $58,889.86 |
| 94 | $58,889.86 | $483.01 | $0.00 | $332.97 | $59,705.84 |
| 95 | $59,705.84 | $483.01 | $0.00 | $337.59 | $60,526.44 |
| 96 | $60,526.44 | $483.01 | $0.00 | $342.23 | $61,351.68 |
| 97 | $61,351.68 | $483.01 | $0.00 | $346.89 | $62,181.58 |
| 98 | $62,181.58 | $483.01 | $0.00 | $351.58 | $63,016.17 |
| 99 | $63,016.17 | $483.01 | $0.00 | $356.30 | $63,855.48 |
| 100 | $63,855.48 | $483.01 | $0.00 | $361.05 | $64,699.54 |
| 101 | $64,699.54 | $483.01 | $0.00 | $365.82 | $65,548.37 |
| 102 | $65,548.37 | $483.01 | $0.00 | $370.62 | $66,402.00 |
| 103 | $66,402.00 | $483.01 | $0.00 | $375.45 | $67,260.46 |
| 104 | $67,260.46 | $483.01 | $0.00 | $380.30 | $68,123.77 |
| 105 | $68,123.77 | $483.01 | $0.00 | $385.18 | $68,991.96 |
| 106 | $68,991.96 | $483.01 | $0.00 | $390.09 | $69,865.06 |
| 107 | $69,865.06 | $483.01 | $0.00 | $395.03 | $70,743.10 |
| 108 | $70,743.10 | $483.01 | $0.00 | $399.99 | $71,626.10 |
| 109 | $71,626.10 | $483.01 | $0.00 | $404.98 | $72,514.09 |
| 110 | $72,514.09 | $483.01 | $0.00 | $410.01 | $73,407.11 |
| 111 | $73,407.11 | $483.01 | $0.00 | $415.05 | $74,305.17 |
| 112 | $74,305.17 | $483.01 | $0.00 | $420.13 | $75,208.31 |
| 113 | $75,208.31 | $483.01 | $0.00 | $425.24 | $76,116.56 |
| 114 | $76,116.56 | $483.01 | $0.00 | $430.37 | $77,029.94 |
| 115 | $77,029.94 | $483.01 | $0.00 | $435.54 | $77,948.49 |
| 116 | $77,948.49 | $483.01 | $0.00 | $440.73 | $78,872.23 |
| 117 | $78,872.23 | $483.01 | $0.00 | $445.96 | $79,801.20 |
| 118 | $79,801.20 | $483.01 | $0.00 | $451.21 | $80,735.42 |
| 119 | $80,735.42 | $483.01 | $0.00 | $456.49 | $81,674.92 |
| 120 | $81,674.92 | $483.01 | $0.00 | $461.80 | $82,619.73 |
| 121 | $82,619.73 | $483.01 | $0.00 | $467.14 | $83,569.88 |
| 122 | $83,569.88 | $483.01 | $0.00 | $472.52 | $84,525.41 |
| 123 | $84,525.41 | $483.01 | $0.00 | $477.92 | $85,486.34 |
| 124 | $85,486.34 | $483.01 | $0.00 | $483.35 | $86,452.70 |
| 125 | $86,452.70 | $483.01 | $0.00 | $488.82 | $87,424.53 |
| 126 | $87,424.53 | $483.01 | $0.00 | $494.31 | $88,401.85 |
| 127 | $88,401.85 | $483.01 | $0.00 | $499.84 | $89,384.70 |
| 128 | $89,384.70 | $483.01 | $0.00 | $505.39 | $90,373.10 |
| 129 | $90,373.10 | $483.01 | $0.00 | $510.98 | $91,367.09 |
| 130 | $91,367.09 | $483.01 | $0.00 | $516.60 | $92,366.70 |
| 131 | $92,366.70 | $483.01 | $0.00 | $522.25 | $93,371.96 |
| 132 | $93,371.96 | $483.01 | $0.00 | $527.94 | $94,382.91 |
| 133 | $94,382.91 | $483.01 | $0.00 | $533.65 | $95,399.57 |
| 134 | $95,399.57 | $483.01 | $0.00 | $539.40 | $96,421.98 |
| 135 | $96,421.98 | $483.01 | $0.00 | $545.18 | $97,450.17 |
| 136 | $97,450.17 | $483.01 | $0.00 | $551.00 | $98,484.18 |
| 137 | $98,484.18 | $483.01 | $0.00 | $556.84 | $99,524.03 |
| 138 | $99,524.03 | $483.01 | $0.00 | $562.72 | $100,569.76 |
| 139 | $100,569.76 | $483.01 | $0.00 | $568.64 | $101,621.41 |
| 140 | $101,621.41 | $483.01 | $0.00 | $574.58 | $102,679.00 |
| 141 | $102,679.00 | $483.01 | $0.00 | $580.56 | $103,742.57 |
| 142 | $103,742.57 | $483.01 | $0.00 | $586.58 | $104,812.16 |
| 143 | $104,812.16 | $483.01 | $0.00 | $592.62 | $105,887.79 |
| 144 | $105,887.79 | $483.01 | $0.00 | $598.70 | $106,969.50 |
| 145 | $106,969.50 | $483.01 | $0.00 | $604.82 | $108,057.33 |
| 146 | $108,057.33 | $483.01 | $0.00 | $610.97 | $109,151.31 |
| 147 | $109,151.31 | $483.01 | $0.00 | $617.16 | $110,251.48 |
| 148 | $110,251.48 | $483.01 | $0.00 | $623.38 | $111,357.87 |
| 149 | $111,357.87 | $483.01 | $0.00 | $629.63 | $112,470.51 |
| 150 | $112,470.51 | $483.01 | $0.00 | $635.92 | $113,589.44 |
| 151 | $113,589.44 | $483.01 | $0.00 | $642.25 | $114,714.70 |
| 152 | $114,714.70 | $483.01 | $0.00 | $648.61 | $115,846.32 |
| 153 | $115,846.32 | $483.01 | $0.00 | $655.01 | $116,984.34 |
| 154 | $116,984.34 | $483.01 | $0.00 | $661.45 | $118,128.80 |
| 155 | $118,128.80 | $483.01 | $0.00 | $667.92 | $119,279.73 |
| 156 | $119,279.73 | $483.01 | $0.00 | $674.42 | $120,437.16 |
| 157 | $120,437.16 | $483.01 | $0.00 | $680.97 | $121,601.14 |
| 158 | $121,601.14 | $483.01 | $0.00 | $687.55 | $122,771.70 |
| 159 | $122,771.70 | $483.01 | $0.00 | $694.17 | $123,948.88 |
| 160 | $123,948.88 | $483.01 | $0.00 | $700.82 | $125,132.71 |
| 161 | $125,132.71 | $483.01 | $0.00 | $707.52 | $126,323.24 |
| 162 | $126,323.24 | $483.01 | $0.00 | $714.25 | $127,520.50 |
| 163 | $127,520.50 | $483.01 | $0.00 | $721.02 | $128,724.53 |
| 164 | $128,724.53 | $483.01 | $0.00 | $727.83 | $129,935.37 |
| 165 | $129,935.37 | $483.01 | $0.00 | $734.67 | $131,153.05 |
| 166 | $131,153.05 | $483.01 | $0.00 | $741.56 | $132,377.62 |
| 167 | $132,377.62 | $483.01 | $0.00 | $748.48 | $133,609.11 |
| 168 | $133,609.11 | $483.01 | $0.00 | $755.45 | $134,847.57 |
| 169 | $134,847.57 | $483.01 | $0.00 | $762.45 | $136,093.03 |
| 170 | $136,093.03 | $483.01 | $0.00 | $769.49 | $137,345.53 |
| 171 | $137,345.53 | $483.01 | $0.00 | $776.57 | $138,605.11 |
| 172 | $138,605.11 | $483.01 | $0.00 | $783.69 | $139,871.81 |
| 173 | $139,871.81 | $483.01 | $0.00 | $790.86 | $141,145.68 |
| 174 | $141,145.68 | $483.01 | $0.00 | $798.06 | $142,426.75 |
| 175 | $142,426.75 | $483.01 | $0.00 | $805.30 | $143,715.06 |
| 176 | $143,715.06 | $483.01 | $0.00 | $812.59 | $145,010.66 |
| 177 | $145,010.66 | $483.01 | $0.00 | $819.91 | $146,313.58 |
| 178 | $146,313.58 | $483.01 | $0.00 | $827.28 | $147,623.87 |
| 179 | $147,623.87 | $483.01 | $0.00 | $834.69 | $148,941.57 |
| 180 | $148,941.57 | $483.01 | $0.00 | $842.14 | $150,266.72 |
| 181 | $150,266.72 | $483.01 | $0.00 | $849.63 | $151,599.36 |
| 182 | $151,599.36 | $483.01 | $0.00 | $857.16 | $152,939.53 |
| 183 | $152,939.53 | $483.01 | $0.00 | $864.74 | $154,287.28 |
| 184 | $154,287.28 | $483.01 | $0.00 | $872.36 | $155,642.65 |
| 185 | $155,642.65 | $483.01 | $0.00 | $880.03 | $157,005.69 |
| 186 | $157,005.69 | $483.01 | $0.00 | $887.73 | $158,376.43 |
| 187 | $158,376.43 | $483.01 | $0.00 | $895.48 | $159,754.92 |
| 188 | $159,754.92 | $483.01 | $0.00 | $903.28 | $161,141.21 |
| 189 | $161,141.21 | $483.01 | $0.00 | $911.12 | $162,535.34 |
| 190 | $162,535.34 | $483.01 | $0.00 | $919.00 | $163,937.35 |
| 191 | $163,937.35 | $483.01 | $0.00 | $926.93 | $165,347.29 |
| 192 | $165,347.29 | $483.01 | $0.00 | $934.90 | $166,765.20 |
| 193 | $166,765.20 | $483.01 | $0.00 | $942.91 | $168,191.12 |
| 194 | $168,191.12 | $483.01 | $0.00 | $950.98 | $169,625.11 |
| 195 | $169,625.11 | $483.01 | $0.00 | $959.09 | $171,067.21 |
| 196 | $171,067.21 | $483.01 | $0.00 | $967.24 | $172,517.46 |
| 197 | $172,517.46 | $483.01 | $0.00 | $975.44 | $173,975.91 |
| 198 | $173,975.91 | $483.01 | $0.00 | $983.69 | $175,442.61 |
| 199 | $175,442.61 | $483.01 | $0.00 | $991.98 | $176,917.60 |
| 200 | $176,917.60 | $483.01 | $0.00 | $1,000.32 | $178,400.93 |
| 201 | $178,400.93 | $483.01 | $0.00 | $1,008.70 | $179,892.64 |
| 202 | $179,892.64 | $483.01 | $0.00 | $1,017.14 | $181,392.79 |
| 203 | $181,392.79 | $483.01 | $0.00 | $1,025.62 | $182,901.42 |
| 204 | $182,901.42 | $483.01 | $0.00 | $1,034.15 | $184,418.58 |
| 205 | $184,418.58 | $483.01 | $0.00 | $1,042.73 | $185,944.32 |
| 206 | $185,944.32 | $483.01 | $0.00 | $1,051.36 | $187,478.69 |
| 207 | $187,478.69 | $483.01 | $0.00 | $1,060.03 | $189,021.73 |
| 208 | $189,021.73 | $483.01 | $0.00 | $1,068.76 | $190,573.50 |
| 209 | $190,573.50 | $483.01 | $0.00 | $1,077.53 | $192,134.04 |
| 210 | $192,134.04 | $483.01 | $0.00 | $1,086.35 | $193,703.40 |
| 211 | $193,703.40 | $483.01 | $0.00 | $1,095.23 | $195,281.64 |
| 212 | $195,281.64 | $483.01 | $0.00 | $1,104.15 | $196,868.80 |
| 213 | $196,868.80 | $483.01 | $0.00 | $1,113.12 | $198,464.93 |
| 214 | $198,464.93 | $483.01 | $0.00 | $1,122.15 | $200,070.09 |
| 215 | $200,070.09 | $483.01 | $0.00 | $1,131.23 | $201,684.33 |
| 216 | $201,684.33 | $483.01 | $0.00 | $1,140.35 | $203,307.69 |
| 217 | $203,307.69 | $483.01 | $56,627.75 | $1,149.53 | $148,312.48 |
| 218 | $148,312.48 | $483.01 | $0.00 | $838.58 | $149,634.07 |
| 219 | $149,634.07 | $483.01 | $0.00 | $846.05 | $150,963.13 |
| 220 | $150,963.13 | $483.01 | $0.00 | $853.57 | $152,299.71 |
| 221 | $152,299.71 | $483.01 | $0.00 | $861.12 | $153,643.84 |
| 222 | $153,643.84 | $483.01 | $0.00 | $868.72 | $154,995.57 |
| 223 | $154,995.57 | $483.01 | $0.00 | $876.37 | $156,354.95 |
| 224 | $156,354.95 | $483.01 | $0.00 | $884.05 | $157,722.01 |
| 225 | $157,722.01 | $483.01 | $0.00 | $891.78 | $159,096.80 |
| 226 | $159,096.80 | $483.01 | $0.00 | $899.56 | $160,479.37 |
| 227 | $160,479.37 | $483.01 | $0.00 | $907.37 | $161,869.75 |
| 228 | $161,869.75 | $483.01 | $0.00 | $915.24 | $163,268.00 |
| 229 | $163,268.00 | $483.01 | $59,459.14 | $923.14 | $105,215.01 |
| 230 | $105,215.01 | $483.01 | $0.00 | $594.90 | $106,292.92 |
| 231 | $106,292.92 | $483.01 | $0.00 | $601.00 | $107,376.93 |
| 232 | $107,376.93 | $483.01 | $0.00 | $607.12 | $108,467.06 |
| 233 | $108,467.06 | $483.01 | $0.00 | $613.29 | $109,563.36 |
| 234 | $109,563.36 | $483.01 | $0.00 | $619.49 | $110,665.86 |
| 235 | $110,665.86 | $483.01 | $0.00 | $625.72 | $111,774.59 |
| 236 | $111,774.59 | $483.01 | $0.00 | $631.99 | $112,889.59 |
| 237 | $112,889.59 | $483.01 | $0.00 | $638.29 | $114,010.89 |
| 238 | $114,010.89 | $483.01 | $0.00 | $644.63 | $115,138.53 |
| 239 | $115,138.53 | $483.01 | $0.00 | $651.01 | $116,272.55 |
| 240 | $116,272.55 | $483.01 | $0.00 | $657.42 | $117,412.98 |
| 241 | $117,412.98 | $483.01 | $62,432.10 | $663.87 | $56,127.76 |
| 242 | $56,127.76 | $483.01 | $0.00 | $317.35 | $56,928.12 |
| 243 | $56,928.12 | $483.01 | $0.00 | $321.88 | $57,733.01 |
| 244 | $57,733.01 | $483.01 | $0.00 | $326.43 | $58,542.45 |
| 245 | $58,542.45 | $483.01 | $0.00 | $331.01 | $59,356.47 |
| 246 | $59,356.47 | $483.01 | $0.00 | $335.61 | $60,175.09 |
| 247 | $60,175.09 | $483.01 | $0.00 | $340.24 | $60,998.34 |
| 248 | $60,998.34 | $483.01 | $0.00 | $344.89 | $61,826.24 |
| 249 | $61,826.24 | $483.01 | $0.00 | $349.57 | $62,658.82 |
| 250 | $62,658.82 | $483.01 | $0.00 | $354.28 | $63,496.11 |
| 251 | $63,496.11 | $483.01 | $0.00 | $359.02 | $64,338.14 |
| 252 | $64,338.14 | $483.01 | $0.00 | $363.78 | $65,184.93 |
| 253 | $65,184.93 | $0.00 | $65,553.70 | $368.57 | ($0.20) |