| Estimated Annual Cost in 2042 | $45,193 |
| Monthly savings required | $357 |
How much will it cost to send your child to W L Bonner College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $180,770.79 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $357.16 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 | $12,046.00 |
| 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 W L Bonner College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $357.16 | $0.00 | $0.00 | $357.16 |
| 2 | $357.16 | $357.16 | $0.00 | $2.02 | $716.34 |
| 3 | $716.34 | $357.16 | $0.00 | $4.05 | $1,077.55 |
| 4 | $1,077.55 | $357.16 | $0.00 | $6.09 | $1,440.80 |
| 5 | $1,440.80 | $357.16 | $0.00 | $8.15 | $1,806.11 |
| 6 | $1,806.11 | $357.16 | $0.00 | $10.21 | $2,173.48 |
| 7 | $2,173.48 | $357.16 | $0.00 | $12.29 | $2,542.93 |
| 8 | $2,542.93 | $357.16 | $0.00 | $14.38 | $2,914.47 |
| 9 | $2,914.47 | $357.16 | $0.00 | $16.48 | $3,288.11 |
| 10 | $3,288.11 | $357.16 | $0.00 | $18.59 | $3,663.86 |
| 11 | $3,663.86 | $357.16 | $0.00 | $20.72 | $4,041.74 |
| 12 | $4,041.74 | $357.16 | $0.00 | $22.85 | $4,421.75 |
| 13 | $4,421.75 | $357.16 | $0.00 | $25.00 | $4,803.91 |
| 14 | $4,803.91 | $357.16 | $0.00 | $27.16 | $5,188.23 |
| 15 | $5,188.23 | $357.16 | $0.00 | $29.34 | $5,574.73 |
| 16 | $5,574.73 | $357.16 | $0.00 | $31.52 | $5,963.41 |
| 17 | $5,963.41 | $357.16 | $0.00 | $33.72 | $6,354.29 |
| 18 | $6,354.29 | $357.16 | $0.00 | $35.93 | $6,747.38 |
| 19 | $6,747.38 | $357.16 | $0.00 | $38.15 | $7,142.69 |
| 20 | $7,142.69 | $357.16 | $0.00 | $40.39 | $7,540.24 |
| 21 | $7,540.24 | $357.16 | $0.00 | $42.63 | $7,940.03 |
| 22 | $7,940.03 | $357.16 | $0.00 | $44.89 | $8,342.08 |
| 23 | $8,342.08 | $357.16 | $0.00 | $47.17 | $8,746.41 |
| 24 | $8,746.41 | $357.16 | $0.00 | $49.45 | $9,153.02 |
| 25 | $9,153.02 | $357.16 | $0.00 | $51.75 | $9,561.93 |
| 26 | $9,561.93 | $357.16 | $0.00 | $54.06 | $9,973.15 |
| 27 | $9,973.15 | $357.16 | $0.00 | $56.39 | $10,386.70 |
| 28 | $10,386.70 | $357.16 | $0.00 | $58.73 | $10,802.59 |
| 29 | $10,802.59 | $357.16 | $0.00 | $61.08 | $11,220.83 |
| 30 | $11,220.83 | $357.16 | $0.00 | $63.44 | $11,641.43 |
| 31 | $11,641.43 | $357.16 | $0.00 | $65.82 | $12,064.41 |
| 32 | $12,064.41 | $357.16 | $0.00 | $68.21 | $12,489.78 |
| 33 | $12,489.78 | $357.16 | $0.00 | $70.62 | $12,917.56 |
| 34 | $12,917.56 | $357.16 | $0.00 | $73.04 | $13,347.76 |
| 35 | $13,347.76 | $357.16 | $0.00 | $75.47 | $13,780.39 |
| 36 | $13,780.39 | $357.16 | $0.00 | $77.92 | $14,215.47 |
| 37 | $14,215.47 | $357.16 | $0.00 | $80.38 | $14,653.01 |
| 38 | $14,653.01 | $357.16 | $0.00 | $82.85 | $15,093.02 |
| 39 | $15,093.02 | $357.16 | $0.00 | $85.34 | $15,535.52 |
| 40 | $15,535.52 | $357.16 | $0.00 | $87.84 | $15,980.52 |
| 41 | $15,980.52 | $357.16 | $0.00 | $90.36 | $16,428.04 |
| 42 | $16,428.04 | $357.16 | $0.00 | $92.89 | $16,878.09 |
| 43 | $16,878.09 | $357.16 | $0.00 | $95.43 | $17,330.68 |
| 44 | $17,330.68 | $357.16 | $0.00 | $97.99 | $17,785.83 |
| 45 | $17,785.83 | $357.16 | $0.00 | $100.56 | $18,243.55 |
| 46 | $18,243.55 | $357.16 | $0.00 | $103.15 | $18,703.86 |
| 47 | $18,703.86 | $357.16 | $0.00 | $105.75 | $19,166.77 |
| 48 | $19,166.77 | $357.16 | $0.00 | $108.37 | $19,632.30 |
| 49 | $19,632.30 | $357.16 | $0.00 | $111.00 | $20,100.46 |
| 50 | $20,100.46 | $357.16 | $0.00 | $113.65 | $20,571.27 |
| 51 | $20,571.27 | $357.16 | $0.00 | $116.31 | $21,044.74 |
| 52 | $21,044.74 | $357.16 | $0.00 | $118.99 | $21,520.89 |
| 53 | $21,520.89 | $357.16 | $0.00 | $121.68 | $21,999.73 |
| 54 | $21,999.73 | $357.16 | $0.00 | $124.39 | $22,481.28 |
| 55 | $22,481.28 | $357.16 | $0.00 | $127.11 | $22,965.55 |
| 56 | $22,965.55 | $357.16 | $0.00 | $129.85 | $23,452.56 |
| 57 | $23,452.56 | $357.16 | $0.00 | $132.60 | $23,942.32 |
| 58 | $23,942.32 | $357.16 | $0.00 | $135.37 | $24,434.85 |
| 59 | $24,434.85 | $357.16 | $0.00 | $138.16 | $24,930.17 |
| 60 | $24,930.17 | $357.16 | $0.00 | $140.96 | $25,428.29 |
| 61 | $25,428.29 | $357.16 | $0.00 | $143.78 | $25,929.23 |
| 62 | $25,929.23 | $357.16 | $0.00 | $146.61 | $26,433.00 |
| 63 | $26,433.00 | $357.16 | $0.00 | $149.46 | $26,939.62 |
| 64 | $26,939.62 | $357.16 | $0.00 | $152.32 | $27,449.10 |
| 65 | $27,449.10 | $357.16 | $0.00 | $155.20 | $27,961.46 |
| 66 | $27,961.46 | $357.16 | $0.00 | $158.10 | $28,476.72 |
| 67 | $28,476.72 | $357.16 | $0.00 | $161.01 | $28,994.89 |
| 68 | $28,994.89 | $357.16 | $0.00 | $163.94 | $29,515.99 |
| 69 | $29,515.99 | $357.16 | $0.00 | $166.89 | $30,040.04 |
| 70 | $30,040.04 | $357.16 | $0.00 | $169.85 | $30,567.05 |
| 71 | $30,567.05 | $357.16 | $0.00 | $172.83 | $31,097.04 |
| 72 | $31,097.04 | $357.16 | $0.00 | $175.83 | $31,630.03 |
| 73 | $31,630.03 | $357.16 | $0.00 | $178.84 | $32,166.03 |
| 74 | $32,166.03 | $357.16 | $0.00 | $181.87 | $32,705.06 |
| 75 | $32,705.06 | $357.16 | $0.00 | $184.92 | $33,247.14 |
| 76 | $33,247.14 | $357.16 | $0.00 | $187.98 | $33,792.28 |
| 77 | $33,792.28 | $357.16 | $0.00 | $191.07 | $34,340.51 |
| 78 | $34,340.51 | $357.16 | $0.00 | $194.17 | $34,891.84 |
| 79 | $34,891.84 | $357.16 | $0.00 | $197.28 | $35,446.28 |
| 80 | $35,446.28 | $357.16 | $0.00 | $200.42 | $36,003.86 |
| 81 | $36,003.86 | $357.16 | $0.00 | $203.57 | $36,564.59 |
| 82 | $36,564.59 | $357.16 | $0.00 | $206.74 | $37,128.49 |
| 83 | $37,128.49 | $357.16 | $0.00 | $209.93 | $37,695.58 |
| 84 | $37,695.58 | $357.16 | $0.00 | $213.14 | $38,265.88 |
| 85 | $38,265.88 | $357.16 | $0.00 | $216.36 | $38,839.40 |
| 86 | $38,839.40 | $357.16 | $0.00 | $219.60 | $39,416.16 |
| 87 | $39,416.16 | $357.16 | $0.00 | $222.86 | $39,996.18 |
| 88 | $39,996.18 | $357.16 | $0.00 | $226.14 | $40,579.48 |
| 89 | $40,579.48 | $357.16 | $0.00 | $229.44 | $41,166.08 |
| 90 | $41,166.08 | $357.16 | $0.00 | $232.76 | $41,756.00 |
| 91 | $41,756.00 | $357.16 | $0.00 | $236.09 | $42,349.25 |
| 92 | $42,349.25 | $357.16 | $0.00 | $239.45 | $42,945.86 |
| 93 | $42,945.86 | $357.16 | $0.00 | $242.82 | $43,545.84 |
| 94 | $43,545.84 | $357.16 | $0.00 | $246.21 | $44,149.21 |
| 95 | $44,149.21 | $357.16 | $0.00 | $249.63 | $44,756.00 |
| 96 | $44,756.00 | $357.16 | $0.00 | $253.06 | $45,366.22 |
| 97 | $45,366.22 | $357.16 | $0.00 | $256.51 | $45,979.89 |
| 98 | $45,979.89 | $357.16 | $0.00 | $259.98 | $46,597.03 |
| 99 | $46,597.03 | $357.16 | $0.00 | $263.47 | $47,217.66 |
| 100 | $47,217.66 | $357.16 | $0.00 | $266.98 | $47,841.80 |
| 101 | $47,841.80 | $357.16 | $0.00 | $270.50 | $48,469.46 |
| 102 | $48,469.46 | $357.16 | $0.00 | $274.05 | $49,100.67 |
| 103 | $49,100.67 | $357.16 | $0.00 | $277.62 | $49,735.45 |
| 104 | $49,735.45 | $357.16 | $0.00 | $281.21 | $50,373.82 |
| 105 | $50,373.82 | $357.16 | $0.00 | $284.82 | $51,015.80 |
| 106 | $51,015.80 | $357.16 | $0.00 | $288.45 | $51,661.41 |
| 107 | $51,661.41 | $357.16 | $0.00 | $292.10 | $52,310.67 |
| 108 | $52,310.67 | $357.16 | $0.00 | $295.77 | $52,963.60 |
| 109 | $52,963.60 | $357.16 | $0.00 | $299.46 | $53,620.22 |
| 110 | $53,620.22 | $357.16 | $0.00 | $303.18 | $54,280.56 |
| 111 | $54,280.56 | $357.16 | $0.00 | $306.91 | $54,944.63 |
| 112 | $54,944.63 | $357.16 | $0.00 | $310.66 | $55,612.45 |
| 113 | $55,612.45 | $357.16 | $0.00 | $314.44 | $56,284.05 |
| 114 | $56,284.05 | $357.16 | $0.00 | $318.24 | $56,959.45 |
| 115 | $56,959.45 | $357.16 | $0.00 | $322.06 | $57,638.67 |
| 116 | $57,638.67 | $357.16 | $0.00 | $325.90 | $58,321.73 |
| 117 | $58,321.73 | $357.16 | $0.00 | $329.76 | $59,008.65 |
| 118 | $59,008.65 | $357.16 | $0.00 | $333.64 | $59,699.45 |
| 119 | $59,699.45 | $357.16 | $0.00 | $337.55 | $60,394.16 |
| 120 | $60,394.16 | $357.16 | $0.00 | $341.48 | $61,092.80 |
| 121 | $61,092.80 | $357.16 | $0.00 | $345.43 | $61,795.39 |
| 122 | $61,795.39 | $357.16 | $0.00 | $349.40 | $62,501.95 |
| 123 | $62,501.95 | $357.16 | $0.00 | $353.40 | $63,212.51 |
| 124 | $63,212.51 | $357.16 | $0.00 | $357.41 | $63,927.08 |
| 125 | $63,927.08 | $357.16 | $0.00 | $361.45 | $64,645.69 |
| 126 | $64,645.69 | $357.16 | $0.00 | $365.52 | $65,368.37 |
| 127 | $65,368.37 | $357.16 | $0.00 | $369.60 | $66,095.13 |
| 128 | $66,095.13 | $357.16 | $0.00 | $373.71 | $66,826.00 |
| 129 | $66,826.00 | $357.16 | $0.00 | $377.84 | $67,561.00 |
| 130 | $67,561.00 | $357.16 | $0.00 | $382.00 | $68,300.16 |
| 131 | $68,300.16 | $357.16 | $0.00 | $386.18 | $69,043.50 |
| 132 | $69,043.50 | $357.16 | $0.00 | $390.38 | $69,791.04 |
| 133 | $69,791.04 | $357.16 | $0.00 | $394.61 | $70,542.81 |
| 134 | $70,542.81 | $357.16 | $0.00 | $398.86 | $71,298.83 |
| 135 | $71,298.83 | $357.16 | $0.00 | $403.13 | $72,059.12 |
| 136 | $72,059.12 | $357.16 | $0.00 | $407.43 | $72,823.71 |
| 137 | $72,823.71 | $357.16 | $0.00 | $411.76 | $73,592.63 |
| 138 | $73,592.63 | $357.16 | $0.00 | $416.10 | $74,365.89 |
| 139 | $74,365.89 | $357.16 | $0.00 | $420.48 | $75,143.53 |
| 140 | $75,143.53 | $357.16 | $0.00 | $424.87 | $75,925.56 |
| 141 | $75,925.56 | $357.16 | $0.00 | $429.29 | $76,712.01 |
| 142 | $76,712.01 | $357.16 | $0.00 | $433.74 | $77,502.91 |
| 143 | $77,502.91 | $357.16 | $0.00 | $438.21 | $78,298.28 |
| 144 | $78,298.28 | $357.16 | $0.00 | $442.71 | $79,098.15 |
| 145 | $79,098.15 | $357.16 | $0.00 | $447.23 | $79,902.54 |
| 146 | $79,902.54 | $357.16 | $0.00 | $451.78 | $80,711.48 |
| 147 | $80,711.48 | $357.16 | $0.00 | $456.35 | $81,524.99 |
| 148 | $81,524.99 | $357.16 | $0.00 | $460.95 | $82,343.10 |
| 149 | $82,343.10 | $357.16 | $0.00 | $465.58 | $83,165.84 |
| 150 | $83,165.84 | $357.16 | $0.00 | $470.23 | $83,993.23 |
| 151 | $83,993.23 | $357.16 | $0.00 | $474.91 | $84,825.30 |
| 152 | $84,825.30 | $357.16 | $0.00 | $479.61 | $85,662.07 |
| 153 | $85,662.07 | $357.16 | $0.00 | $484.35 | $86,503.58 |
| 154 | $86,503.58 | $357.16 | $0.00 | $489.10 | $87,349.84 |
| 155 | $87,349.84 | $357.16 | $0.00 | $493.89 | $88,200.89 |
| 156 | $88,200.89 | $357.16 | $0.00 | $498.70 | $89,056.75 |
| 157 | $89,056.75 | $357.16 | $0.00 | $503.54 | $89,917.45 |
| 158 | $89,917.45 | $357.16 | $0.00 | $508.41 | $90,783.02 |
| 159 | $90,783.02 | $357.16 | $0.00 | $513.30 | $91,653.48 |
| 160 | $91,653.48 | $357.16 | $0.00 | $518.22 | $92,528.86 |
| 161 | $92,528.86 | $357.16 | $0.00 | $523.17 | $93,409.19 |
| 162 | $93,409.19 | $357.16 | $0.00 | $528.15 | $94,294.50 |
| 163 | $94,294.50 | $357.16 | $0.00 | $533.15 | $95,184.81 |
| 164 | $95,184.81 | $357.16 | $0.00 | $538.19 | $96,080.16 |
| 165 | $96,080.16 | $357.16 | $0.00 | $543.25 | $96,980.57 |
| 166 | $96,980.57 | $357.16 | $0.00 | $548.34 | $97,886.07 |
| 167 | $97,886.07 | $357.16 | $0.00 | $553.46 | $98,796.69 |
| 168 | $98,796.69 | $357.16 | $0.00 | $558.61 | $99,712.46 |
| 169 | $99,712.46 | $357.16 | $0.00 | $563.79 | $100,633.41 |
| 170 | $100,633.41 | $357.16 | $0.00 | $569.00 | $101,559.57 |
| 171 | $101,559.57 | $357.16 | $0.00 | $574.23 | $102,490.96 |
| 172 | $102,490.96 | $357.16 | $0.00 | $579.50 | $103,427.62 |
| 173 | $103,427.62 | $357.16 | $0.00 | $584.79 | $104,369.57 |
| 174 | $104,369.57 | $357.16 | $0.00 | $590.12 | $105,316.85 |
| 175 | $105,316.85 | $357.16 | $0.00 | $595.48 | $106,269.49 |
| 176 | $106,269.49 | $357.16 | $0.00 | $600.86 | $107,227.51 |
| 177 | $107,227.51 | $357.16 | $0.00 | $606.28 | $108,190.95 |
| 178 | $108,190.95 | $357.16 | $0.00 | $611.73 | $109,159.84 |
| 179 | $109,159.84 | $357.16 | $0.00 | $617.21 | $110,134.21 |
| 180 | $110,134.21 | $357.16 | $0.00 | $622.71 | $111,114.08 |
| 181 | $111,114.08 | $357.16 | $0.00 | $628.26 | $112,099.50 |
| 182 | $112,099.50 | $357.16 | $0.00 | $633.83 | $113,090.49 |
| 183 | $113,090.49 | $357.16 | $0.00 | $639.43 | $114,087.08 |
| 184 | $114,087.08 | $357.16 | $0.00 | $645.06 | $115,089.30 |
| 185 | $115,089.30 | $357.16 | $0.00 | $650.73 | $116,097.19 |
| 186 | $116,097.19 | $357.16 | $0.00 | $656.43 | $117,110.78 |
| 187 | $117,110.78 | $357.16 | $0.00 | $662.16 | $118,130.10 |
| 188 | $118,130.10 | $357.16 | $0.00 | $667.92 | $119,155.18 |
| 189 | $119,155.18 | $357.16 | $0.00 | $673.72 | $120,186.06 |
| 190 | $120,186.06 | $357.16 | $0.00 | $679.55 | $121,222.77 |
| 191 | $121,222.77 | $357.16 | $0.00 | $685.41 | $122,265.34 |
| 192 | $122,265.34 | $357.16 | $0.00 | $691.31 | $123,313.81 |
| 193 | $123,313.81 | $357.16 | $0.00 | $697.23 | $124,368.20 |
| 194 | $124,368.20 | $357.16 | $0.00 | $703.20 | $125,428.56 |
| 195 | $125,428.56 | $357.16 | $0.00 | $709.19 | $126,494.91 |
| 196 | $126,494.91 | $357.16 | $0.00 | $715.22 | $127,567.29 |
| 197 | $127,567.29 | $357.16 | $0.00 | $721.28 | $128,645.73 |
| 198 | $128,645.73 | $357.16 | $0.00 | $727.38 | $129,730.27 |
| 199 | $129,730.27 | $357.16 | $0.00 | $733.51 | $130,820.94 |
| 200 | $130,820.94 | $357.16 | $0.00 | $739.68 | $131,917.78 |
| 201 | $131,917.78 | $357.16 | $0.00 | $745.88 | $133,020.82 |
| 202 | $133,020.82 | $357.16 | $0.00 | $752.12 | $134,130.10 |
| 203 | $134,130.10 | $357.16 | $0.00 | $758.39 | $135,245.65 |
| 204 | $135,245.65 | $357.16 | $0.00 | $764.70 | $136,367.51 |
| 205 | $136,367.51 | $357.16 | $0.00 | $771.04 | $137,495.71 |
| 206 | $137,495.71 | $357.16 | $0.00 | $777.42 | $138,630.29 |
| 207 | $138,630.29 | $357.16 | $0.00 | $783.84 | $139,771.29 |
| 208 | $139,771.29 | $357.16 | $0.00 | $790.29 | $140,918.74 |
| 209 | $140,918.74 | $357.16 | $0.00 | $796.78 | $142,072.68 |
| 210 | $142,072.68 | $357.16 | $0.00 | $803.30 | $143,233.14 |
| 211 | $143,233.14 | $357.16 | $0.00 | $809.86 | $144,400.16 |
| 212 | $144,400.16 | $357.16 | $0.00 | $816.46 | $145,573.78 |
| 213 | $145,573.78 | $357.16 | $0.00 | $823.10 | $146,754.04 |
| 214 | $146,754.04 | $357.16 | $0.00 | $829.77 | $147,940.97 |
| 215 | $147,940.97 | $357.16 | $0.00 | $836.48 | $149,134.61 |
| 216 | $149,134.61 | $357.16 | $0.00 | $843.23 | $150,335.00 |
| 217 | $150,335.00 | $357.16 | $40,714.66 | $850.02 | $110,827.52 |
| 218 | $110,827.52 | $357.16 | $0.00 | $626.63 | $111,811.31 |
| 219 | $111,811.31 | $357.16 | $0.00 | $632.20 | $112,800.67 |
| 220 | $112,800.67 | $357.16 | $0.00 | $637.79 | $113,795.62 |
| 221 | $113,795.62 | $357.16 | $0.00 | $643.42 | $114,796.20 |
| 222 | $114,796.20 | $357.16 | $0.00 | $649.07 | $115,802.43 |
| 223 | $115,802.43 | $357.16 | $0.00 | $654.76 | $116,814.35 |
| 224 | $116,814.35 | $357.16 | $0.00 | $660.49 | $117,832.00 |
| 225 | $117,832.00 | $357.16 | $0.00 | $666.24 | $118,855.40 |
| 226 | $118,855.40 | $357.16 | $0.00 | $672.03 | $119,884.59 |
| 227 | $119,884.59 | $357.16 | $0.00 | $677.84 | $120,919.59 |
| 228 | $120,919.59 | $357.16 | $0.00 | $683.70 | $121,960.45 |
| 229 | $121,960.45 | $357.16 | $43,564.69 | $689.58 | $79,442.50 |
| 230 | $79,442.50 | $357.16 | $0.00 | $449.18 | $80,248.84 |
| 231 | $80,248.84 | $357.16 | $0.00 | $453.74 | $81,059.74 |
| 232 | $81,059.74 | $357.16 | $0.00 | $458.32 | $81,875.22 |
| 233 | $81,875.22 | $357.16 | $0.00 | $462.93 | $82,695.31 |
| 234 | $82,695.31 | $357.16 | $0.00 | $467.57 | $83,520.04 |
| 235 | $83,520.04 | $357.16 | $0.00 | $472.23 | $84,349.43 |
| 236 | $84,349.43 | $357.16 | $0.00 | $476.92 | $85,183.51 |
| 237 | $85,183.51 | $357.16 | $0.00 | $481.64 | $86,022.31 |
| 238 | $86,022.31 | $357.16 | $0.00 | $486.38 | $86,865.85 |
| 239 | $86,865.85 | $357.16 | $0.00 | $491.15 | $87,714.16 |
| 240 | $87,714.16 | $357.16 | $0.00 | $495.95 | $88,567.27 |
| 241 | $88,567.27 | $357.16 | $46,614.22 | $500.77 | $42,810.98 |
| 242 | $42,810.98 | $357.16 | $0.00 | $242.06 | $43,410.20 |
| 243 | $43,410.20 | $357.16 | $0.00 | $245.45 | $44,012.81 |
| 244 | $44,012.81 | $357.16 | $0.00 | $248.85 | $44,618.82 |
| 245 | $44,618.82 | $357.16 | $0.00 | $252.28 | $45,228.26 |
| 246 | $45,228.26 | $357.16 | $0.00 | $255.73 | $45,841.15 |
| 247 | $45,841.15 | $357.16 | $0.00 | $259.19 | $46,457.50 |
| 248 | $46,457.50 | $357.16 | $0.00 | $262.68 | $47,077.34 |
| 249 | $47,077.34 | $357.16 | $0.00 | $266.18 | $47,700.68 |
| 250 | $47,700.68 | $357.16 | $0.00 | $269.71 | $48,327.55 |
| 251 | $48,327.55 | $357.16 | $0.00 | $273.25 | $48,957.96 |
| 252 | $48,957.96 | $357.16 | $0.00 | $276.82 | $49,591.94 |
| 253 | $49,591.94 | $0.00 | $49,877.21 | $280.40 | -$4.87 |