| Estimated Annual Cost in 2042 | $60,545 |
| Monthly savings required | $478 |
How much will it cost to send your child to Baptist University of the Americas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $242,178.23 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $478.49 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 | $16,138.00 |
| 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 Baptist University of the Americas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $478.49 | $0.00 | $0.00 | $478.49 |
| 2 | $478.49 | $478.49 | $0.00 | $2.71 | $959.69 |
| 3 | $959.69 | $478.49 | $0.00 | $5.43 | $1,443.61 |
| 4 | $1,443.61 | $478.49 | $0.00 | $8.16 | $1,930.26 |
| 5 | $1,930.26 | $478.49 | $0.00 | $10.91 | $2,419.66 |
| 6 | $2,419.66 | $478.49 | $0.00 | $13.68 | $2,911.83 |
| 7 | $2,911.83 | $478.49 | $0.00 | $16.46 | $3,406.78 |
| 8 | $3,406.78 | $478.49 | $0.00 | $19.26 | $3,904.53 |
| 9 | $3,904.53 | $478.49 | $0.00 | $22.08 | $4,405.10 |
| 10 | $4,405.10 | $478.49 | $0.00 | $24.91 | $4,908.50 |
| 11 | $4,908.50 | $478.49 | $0.00 | $27.75 | $5,414.74 |
| 12 | $5,414.74 | $478.49 | $0.00 | $30.62 | $5,923.85 |
| 13 | $5,923.85 | $478.49 | $0.00 | $33.49 | $6,435.83 |
| 14 | $6,435.83 | $478.49 | $0.00 | $36.39 | $6,950.71 |
| 15 | $6,950.71 | $478.49 | $0.00 | $39.30 | $7,468.50 |
| 16 | $7,468.50 | $478.49 | $0.00 | $42.23 | $7,989.22 |
| 17 | $7,989.22 | $478.49 | $0.00 | $45.17 | $8,512.88 |
| 18 | $8,512.88 | $478.49 | $0.00 | $48.13 | $9,039.50 |
| 19 | $9,039.50 | $478.49 | $0.00 | $51.11 | $9,569.10 |
| 20 | $9,569.10 | $478.49 | $0.00 | $54.11 | $10,101.70 |
| 21 | $10,101.70 | $478.49 | $0.00 | $57.12 | $10,637.31 |
| 22 | $10,637.31 | $478.49 | $0.00 | $60.14 | $11,175.94 |
| 23 | $11,175.94 | $478.49 | $0.00 | $63.19 | $11,717.62 |
| 24 | $11,717.62 | $478.49 | $0.00 | $66.25 | $12,262.36 |
| 25 | $12,262.36 | $478.49 | $0.00 | $69.33 | $12,810.18 |
| 26 | $12,810.18 | $478.49 | $0.00 | $72.43 | $13,361.10 |
| 27 | $13,361.10 | $478.49 | $0.00 | $75.55 | $13,915.14 |
| 28 | $13,915.14 | $478.49 | $0.00 | $78.68 | $14,472.31 |
| 29 | $14,472.31 | $478.49 | $0.00 | $81.83 | $15,032.63 |
| 30 | $15,032.63 | $478.49 | $0.00 | $85.00 | $15,596.12 |
| 31 | $15,596.12 | $478.49 | $0.00 | $88.18 | $16,162.79 |
| 32 | $16,162.79 | $478.49 | $0.00 | $91.39 | $16,732.67 |
| 33 | $16,732.67 | $478.49 | $0.00 | $94.61 | $17,305.77 |
| 34 | $17,305.77 | $478.49 | $0.00 | $97.85 | $17,882.11 |
| 35 | $17,882.11 | $478.49 | $0.00 | $101.11 | $18,461.71 |
| 36 | $18,461.71 | $478.49 | $0.00 | $104.39 | $19,044.59 |
| 37 | $19,044.59 | $478.49 | $0.00 | $107.68 | $19,630.76 |
| 38 | $19,630.76 | $478.49 | $0.00 | $111.00 | $20,220.25 |
| 39 | $20,220.25 | $478.49 | $0.00 | $114.33 | $20,813.07 |
| 40 | $20,813.07 | $478.49 | $0.00 | $117.68 | $21,409.24 |
| 41 | $21,409.24 | $478.49 | $0.00 | $121.05 | $22,008.78 |
| 42 | $22,008.78 | $478.49 | $0.00 | $124.44 | $22,611.71 |
| 43 | $22,611.71 | $478.49 | $0.00 | $127.85 | $23,218.05 |
| 44 | $23,218.05 | $478.49 | $0.00 | $131.28 | $23,827.82 |
| 45 | $23,827.82 | $478.49 | $0.00 | $134.73 | $24,441.04 |
| 46 | $24,441.04 | $478.49 | $0.00 | $138.19 | $25,057.72 |
| 47 | $25,057.72 | $478.49 | $0.00 | $141.68 | $25,677.89 |
| 48 | $25,677.89 | $478.49 | $0.00 | $145.19 | $26,301.57 |
| 49 | $26,301.57 | $478.49 | $0.00 | $148.71 | $26,928.77 |
| 50 | $26,928.77 | $478.49 | $0.00 | $152.26 | $27,559.52 |
| 51 | $27,559.52 | $478.49 | $0.00 | $155.83 | $28,193.84 |
| 52 | $28,193.84 | $478.49 | $0.00 | $159.41 | $28,831.74 |
| 53 | $28,831.74 | $478.49 | $0.00 | $163.02 | $29,473.25 |
| 54 | $29,473.25 | $478.49 | $0.00 | $166.65 | $30,118.39 |
| 55 | $30,118.39 | $478.49 | $0.00 | $170.29 | $30,767.17 |
| 56 | $30,767.17 | $478.49 | $0.00 | $173.96 | $31,419.62 |
| 57 | $31,419.62 | $478.49 | $0.00 | $177.65 | $32,075.76 |
| 58 | $32,075.76 | $478.49 | $0.00 | $181.36 | $32,735.61 |
| 59 | $32,735.61 | $478.49 | $0.00 | $185.09 | $33,399.19 |
| 60 | $33,399.19 | $478.49 | $0.00 | $188.84 | $34,066.52 |
| 61 | $34,066.52 | $478.49 | $0.00 | $192.62 | $34,737.63 |
| 62 | $34,737.63 | $478.49 | $0.00 | $196.41 | $35,412.53 |
| 63 | $35,412.53 | $478.49 | $0.00 | $200.23 | $36,091.25 |
| 64 | $36,091.25 | $478.49 | $0.00 | $204.07 | $36,773.81 |
| 65 | $36,773.81 | $478.49 | $0.00 | $207.92 | $37,460.22 |
| 66 | $37,460.22 | $478.49 | $0.00 | $211.81 | $38,150.52 |
| 67 | $38,150.52 | $478.49 | $0.00 | $215.71 | $38,844.72 |
| 68 | $38,844.72 | $478.49 | $0.00 | $219.63 | $39,542.84 |
| 69 | $39,542.84 | $478.49 | $0.00 | $223.58 | $40,244.91 |
| 70 | $40,244.91 | $478.49 | $0.00 | $227.55 | $40,950.95 |
| 71 | $40,950.95 | $478.49 | $0.00 | $231.54 | $41,660.98 |
| 72 | $41,660.98 | $478.49 | $0.00 | $235.56 | $42,375.03 |
| 73 | $42,375.03 | $478.49 | $0.00 | $239.59 | $43,093.11 |
| 74 | $43,093.11 | $478.49 | $0.00 | $243.65 | $43,815.25 |
| 75 | $43,815.25 | $478.49 | $0.00 | $247.74 | $44,541.48 |
| 76 | $44,541.48 | $478.49 | $0.00 | $251.84 | $45,271.81 |
| 77 | $45,271.81 | $478.49 | $0.00 | $255.97 | $46,006.27 |
| 78 | $46,006.27 | $478.49 | $0.00 | $260.13 | $46,744.89 |
| 79 | $46,744.89 | $478.49 | $0.00 | $264.30 | $47,487.68 |
| 80 | $47,487.68 | $478.49 | $0.00 | $268.50 | $48,234.67 |
| 81 | $48,234.67 | $478.49 | $0.00 | $272.73 | $48,985.89 |
| 82 | $48,985.89 | $478.49 | $0.00 | $276.97 | $49,741.35 |
| 83 | $49,741.35 | $478.49 | $0.00 | $281.24 | $50,501.08 |
| 84 | $50,501.08 | $478.49 | $0.00 | $285.54 | $51,265.11 |
| 85 | $51,265.11 | $478.49 | $0.00 | $289.86 | $52,033.46 |
| 86 | $52,033.46 | $478.49 | $0.00 | $294.20 | $52,806.15 |
| 87 | $52,806.15 | $478.49 | $0.00 | $298.57 | $53,583.21 |
| 88 | $53,583.21 | $478.49 | $0.00 | $302.97 | $54,364.67 |
| 89 | $54,364.67 | $478.49 | $0.00 | $307.39 | $55,150.55 |
| 90 | $55,150.55 | $478.49 | $0.00 | $311.83 | $55,940.87 |
| 91 | $55,940.87 | $478.49 | $0.00 | $316.30 | $56,735.66 |
| 92 | $56,735.66 | $478.49 | $0.00 | $320.79 | $57,534.94 |
| 93 | $57,534.94 | $478.49 | $0.00 | $325.31 | $58,338.74 |
| 94 | $58,338.74 | $478.49 | $0.00 | $329.86 | $59,147.09 |
| 95 | $59,147.09 | $478.49 | $0.00 | $334.43 | $59,960.01 |
| 96 | $59,960.01 | $478.49 | $0.00 | $339.02 | $60,777.52 |
| 97 | $60,777.52 | $478.49 | $0.00 | $343.64 | $61,599.65 |
| 98 | $61,599.65 | $478.49 | $0.00 | $348.29 | $62,426.43 |
| 99 | $62,426.43 | $478.49 | $0.00 | $352.97 | $63,257.89 |
| 100 | $63,257.89 | $478.49 | $0.00 | $357.67 | $64,094.05 |
| 101 | $64,094.05 | $478.49 | $0.00 | $362.40 | $64,934.94 |
| 102 | $64,934.94 | $478.49 | $0.00 | $367.15 | $65,780.58 |
| 103 | $65,780.58 | $478.49 | $0.00 | $371.93 | $66,631.00 |
| 104 | $66,631.00 | $478.49 | $0.00 | $376.74 | $67,486.23 |
| 105 | $67,486.23 | $478.49 | $0.00 | $381.58 | $68,346.30 |
| 106 | $68,346.30 | $478.49 | $0.00 | $386.44 | $69,211.23 |
| 107 | $69,211.23 | $478.49 | $0.00 | $391.33 | $70,081.05 |
| 108 | $70,081.05 | $478.49 | $0.00 | $396.25 | $70,955.79 |
| 109 | $70,955.79 | $478.49 | $0.00 | $401.19 | $71,835.47 |
| 110 | $71,835.47 | $478.49 | $0.00 | $406.17 | $72,720.13 |
| 111 | $72,720.13 | $478.49 | $0.00 | $411.17 | $73,609.79 |
| 112 | $73,609.79 | $478.49 | $0.00 | $416.20 | $74,504.48 |
| 113 | $74,504.48 | $478.49 | $0.00 | $421.26 | $75,404.23 |
| 114 | $75,404.23 | $478.49 | $0.00 | $426.35 | $76,309.07 |
| 115 | $76,309.07 | $478.49 | $0.00 | $431.46 | $77,219.02 |
| 116 | $77,219.02 | $478.49 | $0.00 | $436.61 | $78,134.12 |
| 117 | $78,134.12 | $478.49 | $0.00 | $441.78 | $79,054.39 |
| 118 | $79,054.39 | $478.49 | $0.00 | $446.99 | $79,979.87 |
| 119 | $79,979.87 | $478.49 | $0.00 | $452.22 | $80,910.58 |
| 120 | $80,910.58 | $478.49 | $0.00 | $457.48 | $81,846.55 |
| 121 | $81,846.55 | $478.49 | $0.00 | $462.77 | $82,787.81 |
| 122 | $82,787.81 | $478.49 | $0.00 | $468.09 | $83,734.39 |
| 123 | $83,734.39 | $478.49 | $0.00 | $473.45 | $84,686.33 |
| 124 | $84,686.33 | $478.49 | $0.00 | $478.83 | $85,643.65 |
| 125 | $85,643.65 | $478.49 | $0.00 | $484.24 | $86,606.38 |
| 126 | $86,606.38 | $478.49 | $0.00 | $489.69 | $87,574.56 |
| 127 | $87,574.56 | $478.49 | $0.00 | $495.16 | $88,548.21 |
| 128 | $88,548.21 | $478.49 | $0.00 | $500.66 | $89,527.36 |
| 129 | $89,527.36 | $478.49 | $0.00 | $506.20 | $90,512.05 |
| 130 | $90,512.05 | $478.49 | $0.00 | $511.77 | $91,502.31 |
| 131 | $91,502.31 | $478.49 | $0.00 | $517.37 | $92,498.17 |
| 132 | $92,498.17 | $478.49 | $0.00 | $523.00 | $93,499.66 |
| 133 | $93,499.66 | $478.49 | $0.00 | $528.66 | $94,506.81 |
| 134 | $94,506.81 | $478.49 | $0.00 | $534.36 | $95,519.66 |
| 135 | $95,519.66 | $478.49 | $0.00 | $540.08 | $96,538.23 |
| 136 | $96,538.23 | $478.49 | $0.00 | $545.84 | $97,562.56 |
| 137 | $97,562.56 | $478.49 | $0.00 | $551.63 | $98,592.68 |
| 138 | $98,592.68 | $478.49 | $0.00 | $557.46 | $99,628.63 |
| 139 | $99,628.63 | $478.49 | $0.00 | $563.31 | $100,670.43 |
| 140 | $100,670.43 | $478.49 | $0.00 | $569.21 | $101,718.13 |
| 141 | $101,718.13 | $478.49 | $0.00 | $575.13 | $102,771.75 |
| 142 | $102,771.75 | $478.49 | $0.00 | $581.09 | $103,831.33 |
| 143 | $103,831.33 | $478.49 | $0.00 | $587.08 | $104,896.90 |
| 144 | $104,896.90 | $478.49 | $0.00 | $593.10 | $105,968.49 |
| 145 | $105,968.49 | $478.49 | $0.00 | $599.16 | $107,046.14 |
| 146 | $107,046.14 | $478.49 | $0.00 | $605.25 | $108,129.88 |
| 147 | $108,129.88 | $478.49 | $0.00 | $611.38 | $109,219.75 |
| 148 | $109,219.75 | $478.49 | $0.00 | $617.54 | $110,315.78 |
| 149 | $110,315.78 | $478.49 | $0.00 | $623.74 | $111,418.01 |
| 150 | $111,418.01 | $478.49 | $0.00 | $629.97 | $112,526.47 |
| 151 | $112,526.47 | $478.49 | $0.00 | $636.24 | $113,641.20 |
| 152 | $113,641.20 | $478.49 | $0.00 | $642.54 | $114,762.23 |
| 153 | $114,762.23 | $478.49 | $0.00 | $648.88 | $115,889.60 |
| 154 | $115,889.60 | $478.49 | $0.00 | $655.26 | $117,023.35 |
| 155 | $117,023.35 | $478.49 | $0.00 | $661.67 | $118,163.51 |
| 156 | $118,163.51 | $478.49 | $0.00 | $668.11 | $119,310.11 |
| 157 | $119,310.11 | $478.49 | $0.00 | $674.60 | $120,463.20 |
| 158 | $120,463.20 | $478.49 | $0.00 | $681.12 | $121,622.81 |
| 159 | $121,622.81 | $478.49 | $0.00 | $687.67 | $122,788.97 |
| 160 | $122,788.97 | $478.49 | $0.00 | $694.27 | $123,961.73 |
| 161 | $123,961.73 | $478.49 | $0.00 | $700.90 | $125,141.12 |
| 162 | $125,141.12 | $478.49 | $0.00 | $707.57 | $126,327.18 |
| 163 | $126,327.18 | $478.49 | $0.00 | $714.27 | $127,519.94 |
| 164 | $127,519.94 | $478.49 | $0.00 | $721.02 | $128,719.45 |
| 165 | $128,719.45 | $478.49 | $0.00 | $727.80 | $129,925.74 |
| 166 | $129,925.74 | $478.49 | $0.00 | $734.62 | $131,138.85 |
| 167 | $131,138.85 | $478.49 | $0.00 | $741.48 | $132,358.82 |
| 168 | $132,358.82 | $478.49 | $0.00 | $748.38 | $133,585.69 |
| 169 | $133,585.69 | $478.49 | $0.00 | $755.31 | $134,819.49 |
| 170 | $134,819.49 | $478.49 | $0.00 | $762.29 | $136,060.27 |
| 171 | $136,060.27 | $478.49 | $0.00 | $769.30 | $137,308.06 |
| 172 | $137,308.06 | $478.49 | $0.00 | $776.36 | $138,562.91 |
| 173 | $138,562.91 | $478.49 | $0.00 | $783.45 | $139,824.85 |
| 174 | $139,824.85 | $478.49 | $0.00 | $790.59 | $141,093.93 |
| 175 | $141,093.93 | $478.49 | $0.00 | $797.77 | $142,370.19 |
| 176 | $142,370.19 | $478.49 | $0.00 | $804.98 | $143,653.66 |
| 177 | $143,653.66 | $478.49 | $0.00 | $812.24 | $144,944.39 |
| 178 | $144,944.39 | $478.49 | $0.00 | $819.54 | $146,242.42 |
| 179 | $146,242.42 | $478.49 | $0.00 | $826.88 | $147,547.79 |
| 180 | $147,547.79 | $478.49 | $0.00 | $834.26 | $148,860.54 |
| 181 | $148,860.54 | $478.49 | $0.00 | $841.68 | $150,180.71 |
| 182 | $150,180.71 | $478.49 | $0.00 | $849.14 | $151,508.34 |
| 183 | $151,508.34 | $478.49 | $0.00 | $856.65 | $152,843.48 |
| 184 | $152,843.48 | $478.49 | $0.00 | $864.20 | $154,186.17 |
| 185 | $154,186.17 | $478.49 | $0.00 | $871.79 | $155,536.45 |
| 186 | $155,536.45 | $478.49 | $0.00 | $879.43 | $156,894.37 |
| 187 | $156,894.37 | $478.49 | $0.00 | $887.10 | $158,259.96 |
| 188 | $158,259.96 | $478.49 | $0.00 | $894.82 | $159,633.27 |
| 189 | $159,633.27 | $478.49 | $0.00 | $902.59 | $161,014.35 |
| 190 | $161,014.35 | $478.49 | $0.00 | $910.40 | $162,403.24 |
| 191 | $162,403.24 | $478.49 | $0.00 | $918.25 | $163,799.98 |
| 192 | $163,799.98 | $478.49 | $0.00 | $926.15 | $165,204.62 |
| 193 | $165,204.62 | $478.49 | $0.00 | $934.09 | $166,617.20 |
| 194 | $166,617.20 | $478.49 | $0.00 | $942.08 | $168,037.77 |
| 195 | $168,037.77 | $478.49 | $0.00 | $950.11 | $169,466.37 |
| 196 | $169,466.37 | $478.49 | $0.00 | $958.19 | $170,903.05 |
| 197 | $170,903.05 | $478.49 | $0.00 | $966.31 | $172,347.85 |
| 198 | $172,347.85 | $478.49 | $0.00 | $974.48 | $173,800.82 |
| 199 | $173,800.82 | $478.49 | $0.00 | $982.70 | $175,262.01 |
| 200 | $175,262.01 | $478.49 | $0.00 | $990.96 | $176,731.46 |
| 201 | $176,731.46 | $478.49 | $0.00 | $999.27 | $178,209.22 |
| 202 | $178,209.22 | $478.49 | $0.00 | $1,007.62 | $179,695.33 |
| 203 | $179,695.33 | $478.49 | $0.00 | $1,016.02 | $181,189.84 |
| 204 | $181,189.84 | $478.49 | $0.00 | $1,024.47 | $182,692.80 |
| 205 | $182,692.80 | $478.49 | $0.00 | $1,032.97 | $184,204.26 |
| 206 | $184,204.26 | $478.49 | $0.00 | $1,041.52 | $185,724.27 |
| 207 | $185,724.27 | $478.49 | $0.00 | $1,050.11 | $187,252.87 |
| 208 | $187,252.87 | $478.49 | $0.00 | $1,058.75 | $188,790.11 |
| 209 | $188,790.11 | $478.49 | $0.00 | $1,067.45 | $190,336.05 |
| 210 | $190,336.05 | $478.49 | $0.00 | $1,076.19 | $191,890.73 |
| 211 | $191,890.73 | $478.49 | $0.00 | $1,084.98 | $193,454.20 |
| 212 | $193,454.20 | $478.49 | $0.00 | $1,093.82 | $195,026.51 |
| 213 | $195,026.51 | $478.49 | $0.00 | $1,102.71 | $196,607.71 |
| 214 | $196,607.71 | $478.49 | $0.00 | $1,111.65 | $198,197.85 |
| 215 | $198,197.85 | $478.49 | $0.00 | $1,120.64 | $199,796.98 |
| 216 | $199,796.98 | $478.49 | $0.00 | $1,129.68 | $201,405.15 |
| 217 | $201,405.15 | $478.49 | $54,545.35 | $1,138.77 | $148,477.06 |
| 218 | $148,477.06 | $478.49 | $0.00 | $839.51 | $149,795.06 |
| 219 | $149,795.06 | $478.49 | $0.00 | $846.96 | $151,120.51 |
| 220 | $151,120.51 | $478.49 | $0.00 | $854.46 | $152,453.46 |
| 221 | $152,453.46 | $478.49 | $0.00 | $861.99 | $153,793.94 |
| 222 | $153,793.94 | $478.49 | $0.00 | $869.57 | $155,142.00 |
| 223 | $155,142.00 | $478.49 | $0.00 | $877.20 | $156,497.69 |
| 224 | $156,497.69 | $478.49 | $0.00 | $884.86 | $157,861.04 |
| 225 | $157,861.04 | $478.49 | $0.00 | $892.57 | $159,232.10 |
| 226 | $159,232.10 | $478.49 | $0.00 | $900.32 | $160,610.91 |
| 227 | $160,610.91 | $478.49 | $0.00 | $908.12 | $161,997.52 |
| 228 | $161,997.52 | $478.49 | $0.00 | $915.96 | $163,391.97 |
| 229 | $163,391.97 | $478.49 | $58,363.52 | $923.84 | $106,430.78 |
| 230 | $106,430.78 | $478.49 | $0.00 | $601.78 | $107,511.05 |
| 231 | $107,511.05 | $478.49 | $0.00 | $607.88 | $108,597.42 |
| 232 | $108,597.42 | $478.49 | $0.00 | $614.03 | $109,689.94 |
| 233 | $109,689.94 | $478.49 | $0.00 | $620.20 | $110,788.63 |
| 234 | $110,788.63 | $478.49 | $0.00 | $626.42 | $111,893.54 |
| 235 | $111,893.54 | $478.49 | $0.00 | $632.66 | $113,004.69 |
| 236 | $113,004.69 | $478.49 | $0.00 | $638.94 | $114,122.12 |
| 237 | $114,122.12 | $478.49 | $0.00 | $645.26 | $115,245.87 |
| 238 | $115,245.87 | $478.49 | $0.00 | $651.62 | $116,375.98 |
| 239 | $116,375.98 | $478.49 | $0.00 | $658.01 | $117,512.48 |
| 240 | $117,512.48 | $478.49 | $0.00 | $664.43 | $118,655.40 |
| 241 | $118,655.40 | $478.49 | $62,448.97 | $670.89 | $57,355.81 |
| 242 | $57,355.81 | $478.49 | $0.00 | $324.30 | $58,158.60 |
| 243 | $58,158.60 | $478.49 | $0.00 | $328.84 | $58,965.93 |
| 244 | $58,965.93 | $478.49 | $0.00 | $333.40 | $59,777.82 |
| 245 | $59,777.82 | $478.49 | $0.00 | $337.99 | $60,594.30 |
| 246 | $60,594.30 | $478.49 | $0.00 | $342.61 | $61,415.40 |
| 247 | $61,415.40 | $478.49 | $0.00 | $347.25 | $62,241.14 |
| 248 | $62,241.14 | $478.49 | $0.00 | $351.92 | $63,071.55 |
| 249 | $63,071.55 | $478.49 | $0.00 | $356.62 | $63,906.66 |
| 250 | $63,906.66 | $478.49 | $0.00 | $361.34 | $64,746.49 |
| 251 | $64,746.49 | $478.49 | $0.00 | $366.09 | $65,591.07 |
| 252 | $65,591.07 | $478.49 | $0.00 | $370.86 | $66,440.42 |
| 253 | $66,440.42 | $0.00 | $66,820.40 | $375.66 | -$4.32 |