How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $64,415 |
| Monthly savings required | $510 |
How much will it cost to send your child to Brown Mackie College Birmingham in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $257,661.09 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $509.91 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 | $24,840.00 |
| 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 Brown Mackie College Birmingham in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $509.91 | $0.00 | $0.00 | $509.91 |
| 2 | $509.91 | $509.91 | $0.00 | $2.88 | $1,022.70 |
| 3 | $1,022.70 | $509.91 | $0.00 | $5.78 | $1,538.39 |
| 4 | $1,538.39 | $509.91 | $0.00 | $8.70 | $2,057.00 |
| 5 | $2,057.00 | $509.91 | $0.00 | $11.63 | $2,578.54 |
| 6 | $2,578.54 | $509.91 | $0.00 | $14.58 | $3,103.03 |
| 7 | $3,103.03 | $509.91 | $0.00 | $17.54 | $3,630.48 |
| 8 | $3,630.48 | $509.91 | $0.00 | $20.53 | $4,160.92 |
| 9 | $4,160.92 | $509.91 | $0.00 | $23.53 | $4,694.36 |
| 10 | $4,694.36 | $509.91 | $0.00 | $26.54 | $5,230.81 |
| 11 | $5,230.81 | $509.91 | $0.00 | $29.58 | $5,770.30 |
| 12 | $5,770.30 | $509.91 | $0.00 | $32.63 | $6,312.84 |
| 13 | $6,312.84 | $509.91 | $0.00 | $35.69 | $6,858.44 |
| 14 | $6,858.44 | $509.91 | $0.00 | $38.78 | $7,407.13 |
| 15 | $7,407.13 | $509.91 | $0.00 | $41.88 | $7,958.92 |
| 16 | $7,958.92 | $509.91 | $0.00 | $45.00 | $8,513.83 |
| 17 | $8,513.83 | $509.91 | $0.00 | $48.14 | $9,071.88 |
| 18 | $9,071.88 | $509.91 | $0.00 | $51.29 | $9,633.08 |
| 19 | $9,633.08 | $509.91 | $0.00 | $54.47 | $10,197.46 |
| 20 | $10,197.46 | $509.91 | $0.00 | $57.66 | $10,765.03 |
| 21 | $10,765.03 | $509.91 | $0.00 | $60.87 | $11,335.81 |
| 22 | $11,335.81 | $509.91 | $0.00 | $64.09 | $11,909.81 |
| 23 | $11,909.81 | $509.91 | $0.00 | $67.34 | $12,487.06 |
| 24 | $12,487.06 | $509.91 | $0.00 | $70.60 | $13,067.57 |
| 25 | $13,067.57 | $509.91 | $0.00 | $73.89 | $13,651.37 |
| 26 | $13,651.37 | $509.91 | $0.00 | $77.19 | $14,238.47 |
| 27 | $14,238.47 | $509.91 | $0.00 | $80.51 | $14,828.89 |
| 28 | $14,828.89 | $509.91 | $0.00 | $83.84 | $15,422.64 |
| 29 | $15,422.64 | $509.91 | $0.00 | $87.20 | $16,019.75 |
| 30 | $16,019.75 | $509.91 | $0.00 | $90.58 | $16,620.24 |
| 31 | $16,620.24 | $509.91 | $0.00 | $93.97 | $17,224.12 |
| 32 | $17,224.12 | $509.91 | $0.00 | $97.39 | $17,831.42 |
| 33 | $17,831.42 | $509.91 | $0.00 | $100.82 | $18,442.15 |
| 34 | $18,442.15 | $509.91 | $0.00 | $104.27 | $19,056.33 |
| 35 | $19,056.33 | $509.91 | $0.00 | $107.75 | $19,673.99 |
| 36 | $19,673.99 | $509.91 | $0.00 | $111.24 | $20,295.14 |
| 37 | $20,295.14 | $509.91 | $0.00 | $114.75 | $20,919.80 |
| 38 | $20,919.80 | $509.91 | $0.00 | $118.28 | $21,547.99 |
| 39 | $21,547.99 | $509.91 | $0.00 | $121.84 | $22,179.74 |
| 40 | $22,179.74 | $509.91 | $0.00 | $125.41 | $22,815.06 |
| 41 | $22,815.06 | $509.91 | $0.00 | $129.00 | $23,453.97 |
| 42 | $23,453.97 | $509.91 | $0.00 | $132.61 | $24,096.49 |
| 43 | $24,096.49 | $509.91 | $0.00 | $136.25 | $24,742.65 |
| 44 | $24,742.65 | $509.91 | $0.00 | $139.90 | $25,392.46 |
| 45 | $25,392.46 | $509.91 | $0.00 | $143.57 | $26,045.94 |
| 46 | $26,045.94 | $509.91 | $0.00 | $147.27 | $26,703.12 |
| 47 | $26,703.12 | $509.91 | $0.00 | $150.98 | $27,364.01 |
| 48 | $27,364.01 | $509.91 | $0.00 | $154.72 | $28,028.64 |
| 49 | $28,028.64 | $509.91 | $0.00 | $158.48 | $28,697.03 |
| 50 | $28,697.03 | $509.91 | $0.00 | $162.26 | $29,369.20 |
| 51 | $29,369.20 | $509.91 | $0.00 | $166.06 | $30,045.17 |
| 52 | $30,045.17 | $509.91 | $0.00 | $169.88 | $30,724.96 |
| 53 | $30,724.96 | $509.91 | $0.00 | $173.72 | $31,408.59 |
| 54 | $31,408.59 | $509.91 | $0.00 | $177.59 | $32,096.09 |
| 55 | $32,096.09 | $509.91 | $0.00 | $181.48 | $32,787.48 |
| 56 | $32,787.48 | $509.91 | $0.00 | $185.39 | $33,482.78 |
| 57 | $33,482.78 | $509.91 | $0.00 | $189.32 | $34,182.01 |
| 58 | $34,182.01 | $509.91 | $0.00 | $193.27 | $34,885.19 |
| 59 | $34,885.19 | $509.91 | $0.00 | $197.25 | $35,592.35 |
| 60 | $35,592.35 | $509.91 | $0.00 | $201.24 | $36,303.50 |
| 61 | $36,303.50 | $509.91 | $0.00 | $205.27 | $37,018.68 |
| 62 | $37,018.68 | $509.91 | $0.00 | $209.31 | $37,737.90 |
| 63 | $37,737.90 | $509.91 | $0.00 | $213.38 | $38,461.19 |
| 64 | $38,461.19 | $509.91 | $0.00 | $217.47 | $39,188.57 |
| 65 | $39,188.57 | $509.91 | $0.00 | $221.58 | $39,920.06 |
| 66 | $39,920.06 | $509.91 | $0.00 | $225.71 | $40,655.68 |
| 67 | $40,655.68 | $509.91 | $0.00 | $229.87 | $41,395.46 |
| 68 | $41,395.46 | $509.91 | $0.00 | $234.06 | $42,139.43 |
| 69 | $42,139.43 | $509.91 | $0.00 | $238.26 | $42,887.60 |
| 70 | $42,887.60 | $509.91 | $0.00 | $242.49 | $43,640.00 |
| 71 | $43,640.00 | $509.91 | $0.00 | $246.75 | $44,396.66 |
| 72 | $44,396.66 | $509.91 | $0.00 | $251.03 | $45,157.60 |
| 73 | $45,157.60 | $509.91 | $0.00 | $255.33 | $45,922.84 |
| 74 | $45,922.84 | $509.91 | $0.00 | $259.65 | $46,692.40 |
| 75 | $46,692.40 | $509.91 | $0.00 | $264.01 | $47,466.32 |
| 76 | $47,466.32 | $509.91 | $0.00 | $268.38 | $48,244.61 |
| 77 | $48,244.61 | $509.91 | $0.00 | $272.78 | $49,027.30 |
| 78 | $49,027.30 | $509.91 | $0.00 | $277.21 | $49,814.42 |
| 79 | $49,814.42 | $509.91 | $0.00 | $281.66 | $50,605.99 |
| 80 | $50,605.99 | $509.91 | $0.00 | $286.13 | $51,402.03 |
| 81 | $51,402.03 | $509.91 | $0.00 | $290.63 | $52,202.57 |
| 82 | $52,202.57 | $509.91 | $0.00 | $295.16 | $53,007.64 |
| 83 | $53,007.64 | $509.91 | $0.00 | $299.71 | $53,817.26 |
| 84 | $53,817.26 | $509.91 | $0.00 | $304.29 | $54,631.46 |
| 85 | $54,631.46 | $509.91 | $0.00 | $308.89 | $55,450.26 |
| 86 | $55,450.26 | $509.91 | $0.00 | $313.52 | $56,273.69 |
| 87 | $56,273.69 | $509.91 | $0.00 | $318.18 | $57,101.78 |
| 88 | $57,101.78 | $509.91 | $0.00 | $322.86 | $57,934.55 |
| 89 | $57,934.55 | $509.91 | $0.00 | $327.57 | $58,772.03 |
| 90 | $58,772.03 | $509.91 | $0.00 | $332.31 | $59,614.25 |
| 91 | $59,614.25 | $509.91 | $0.00 | $337.07 | $60,461.23 |
| 92 | $60,461.23 | $509.91 | $0.00 | $341.86 | $61,313.00 |
| 93 | $61,313.00 | $509.91 | $0.00 | $346.67 | $62,169.58 |
| 94 | $62,169.58 | $509.91 | $0.00 | $351.52 | $63,031.01 |
| 95 | $63,031.01 | $509.91 | $0.00 | $356.39 | $63,897.31 |
| 96 | $63,897.31 | $509.91 | $0.00 | $361.28 | $64,768.50 |
| 97 | $64,768.50 | $509.91 | $0.00 | $366.21 | $65,644.62 |
| 98 | $65,644.62 | $509.91 | $0.00 | $371.16 | $66,525.69 |
| 99 | $66,525.69 | $509.91 | $0.00 | $376.15 | $67,411.75 |
| 100 | $67,411.75 | $509.91 | $0.00 | $381.16 | $68,302.82 |
| 101 | $68,302.82 | $509.91 | $0.00 | $386.19 | $69,198.92 |
| 102 | $69,198.92 | $509.91 | $0.00 | $391.26 | $70,100.09 |
| 103 | $70,100.09 | $509.91 | $0.00 | $396.36 | $71,006.36 |
| 104 | $71,006.36 | $509.91 | $0.00 | $401.48 | $71,917.75 |
| 105 | $71,917.75 | $509.91 | $0.00 | $406.63 | $72,834.29 |
| 106 | $72,834.29 | $509.91 | $0.00 | $411.82 | $73,756.02 |
| 107 | $73,756.02 | $509.91 | $0.00 | $417.03 | $74,682.96 |
| 108 | $74,682.96 | $509.91 | $0.00 | $422.27 | $75,615.14 |
| 109 | $75,615.14 | $509.91 | $0.00 | $427.54 | $76,552.59 |
| 110 | $76,552.59 | $509.91 | $0.00 | $432.84 | $77,495.34 |
| 111 | $77,495.34 | $509.91 | $0.00 | $438.17 | $78,443.42 |
| 112 | $78,443.42 | $509.91 | $0.00 | $443.53 | $79,396.86 |
| 113 | $79,396.86 | $509.91 | $0.00 | $448.92 | $80,355.69 |
| 114 | $80,355.69 | $509.91 | $0.00 | $454.34 | $81,319.94 |
| 115 | $81,319.94 | $509.91 | $0.00 | $459.79 | $82,289.64 |
| 116 | $82,289.64 | $509.91 | $0.00 | $465.28 | $83,264.83 |
| 117 | $83,264.83 | $509.91 | $0.00 | $470.79 | $84,245.53 |
| 118 | $84,245.53 | $509.91 | $0.00 | $476.34 | $85,231.78 |
| 119 | $85,231.78 | $509.91 | $0.00 | $481.91 | $86,223.60 |
| 120 | $86,223.60 | $509.91 | $0.00 | $487.52 | $87,221.03 |
| 121 | $87,221.03 | $509.91 | $0.00 | $493.16 | $88,224.10 |
| 122 | $88,224.10 | $509.91 | $0.00 | $498.83 | $89,232.84 |
| 123 | $89,232.84 | $509.91 | $0.00 | $504.54 | $90,247.29 |
| 124 | $90,247.29 | $509.91 | $0.00 | $510.27 | $91,267.47 |
| 125 | $91,267.47 | $509.91 | $0.00 | $516.04 | $92,293.42 |
| 126 | $92,293.42 | $509.91 | $0.00 | $521.84 | $93,325.17 |
| 127 | $93,325.17 | $509.91 | $0.00 | $527.67 | $94,362.75 |
| 128 | $94,362.75 | $509.91 | $0.00 | $533.54 | $95,406.20 |
| 129 | $95,406.20 | $509.91 | $0.00 | $539.44 | $96,455.55 |
| 130 | $96,455.55 | $509.91 | $0.00 | $545.37 | $97,510.83 |
| 131 | $97,510.83 | $509.91 | $0.00 | $551.34 | $98,572.08 |
| 132 | $98,572.08 | $509.91 | $0.00 | $557.34 | $99,639.33 |
| 133 | $99,639.33 | $509.91 | $0.00 | $563.38 | $100,712.62 |
| 134 | $100,712.62 | $509.91 | $0.00 | $569.44 | $101,791.97 |
| 135 | $101,791.97 | $509.91 | $0.00 | $575.55 | $102,877.43 |
| 136 | $102,877.43 | $509.91 | $0.00 | $581.68 | $103,969.02 |
| 137 | $103,969.02 | $509.91 | $0.00 | $587.86 | $105,066.79 |
| 138 | $105,066.79 | $509.91 | $0.00 | $594.06 | $106,170.76 |
| 139 | $106,170.76 | $509.91 | $0.00 | $600.30 | $107,280.97 |
| 140 | $107,280.97 | $509.91 | $0.00 | $606.58 | $108,397.46 |
| 141 | $108,397.46 | $509.91 | $0.00 | $612.89 | $109,520.26 |
| 142 | $109,520.26 | $509.91 | $0.00 | $619.24 | $110,649.41 |
| 143 | $110,649.41 | $509.91 | $0.00 | $625.63 | $111,784.95 |
| 144 | $111,784.95 | $509.91 | $0.00 | $632.05 | $112,926.91 |
| 145 | $112,926.91 | $509.91 | $0.00 | $638.51 | $114,075.33 |
| 146 | $114,075.33 | $509.91 | $0.00 | $645.00 | $115,230.24 |
| 147 | $115,230.24 | $509.91 | $0.00 | $651.53 | $116,391.68 |
| 148 | $116,391.68 | $509.91 | $0.00 | $658.10 | $117,559.69 |
| 149 | $117,559.69 | $509.91 | $0.00 | $664.70 | $118,734.30 |
| 150 | $118,734.30 | $509.91 | $0.00 | $671.34 | $119,915.55 |
| 151 | $119,915.55 | $509.91 | $0.00 | $678.02 | $121,103.48 |
| 152 | $121,103.48 | $509.91 | $0.00 | $684.74 | $122,298.13 |
| 153 | $122,298.13 | $509.91 | $0.00 | $691.49 | $123,499.53 |
| 154 | $123,499.53 | $509.91 | $0.00 | $698.28 | $124,707.72 |
| 155 | $124,707.72 | $509.91 | $0.00 | $705.12 | $125,922.75 |
| 156 | $125,922.75 | $509.91 | $0.00 | $711.99 | $127,144.65 |
| 157 | $127,144.65 | $509.91 | $0.00 | $718.89 | $128,373.45 |
| 158 | $128,373.45 | $509.91 | $0.00 | $725.84 | $129,609.20 |
| 159 | $129,609.20 | $509.91 | $0.00 | $732.83 | $130,851.94 |
| 160 | $130,851.94 | $509.91 | $0.00 | $739.86 | $132,101.71 |
| 161 | $132,101.71 | $509.91 | $0.00 | $746.92 | $133,358.54 |
| 162 | $133,358.54 | $509.91 | $0.00 | $754.03 | $134,622.48 |
| 163 | $134,622.48 | $509.91 | $0.00 | $761.18 | $135,893.57 |
| 164 | $135,893.57 | $509.91 | $0.00 | $768.36 | $137,171.84 |
| 165 | $137,171.84 | $509.91 | $0.00 | $775.59 | $138,457.34 |
| 166 | $138,457.34 | $509.91 | $0.00 | $782.86 | $139,750.11 |
| 167 | $139,750.11 | $509.91 | $0.00 | $790.17 | $141,050.19 |
| 168 | $141,050.19 | $509.91 | $0.00 | $797.52 | $142,357.62 |
| 169 | $142,357.62 | $509.91 | $0.00 | $804.91 | $143,672.44 |
| 170 | $143,672.44 | $509.91 | $0.00 | $812.34 | $144,994.69 |
| 171 | $144,994.69 | $509.91 | $0.00 | $819.82 | $146,324.42 |
| 172 | $146,324.42 | $509.91 | $0.00 | $827.34 | $147,661.67 |
| 173 | $147,661.67 | $509.91 | $0.00 | $834.90 | $149,006.48 |
| 174 | $149,006.48 | $509.91 | $0.00 | $842.50 | $150,358.89 |
| 175 | $150,358.89 | $509.91 | $0.00 | $850.15 | $151,718.95 |
| 176 | $151,718.95 | $509.91 | $0.00 | $857.84 | $153,086.70 |
| 177 | $153,086.70 | $509.91 | $0.00 | $865.57 | $154,462.18 |
| 178 | $154,462.18 | $509.91 | $0.00 | $873.35 | $155,845.44 |
| 179 | $155,845.44 | $509.91 | $0.00 | $881.17 | $157,236.52 |
| 180 | $157,236.52 | $509.91 | $0.00 | $889.04 | $158,635.47 |
| 181 | $158,635.47 | $509.91 | $0.00 | $896.95 | $160,042.33 |
| 182 | $160,042.33 | $509.91 | $0.00 | $904.90 | $161,457.14 |
| 183 | $161,457.14 | $509.91 | $0.00 | $912.90 | $162,879.95 |
| 184 | $162,879.95 | $509.91 | $0.00 | $920.95 | $164,310.81 |
| 185 | $164,310.81 | $509.91 | $0.00 | $929.04 | $165,749.76 |
| 186 | $165,749.76 | $509.91 | $0.00 | $937.17 | $167,196.84 |
| 187 | $167,196.84 | $509.91 | $0.00 | $945.36 | $168,652.11 |
| 188 | $168,652.11 | $509.91 | $0.00 | $953.58 | $170,115.60 |
| 189 | $170,115.60 | $509.91 | $0.00 | $961.86 | $171,587.37 |
| 190 | $171,587.37 | $509.91 | $0.00 | $970.18 | $173,067.46 |
| 191 | $173,067.46 | $509.91 | $0.00 | $978.55 | $174,555.92 |
| 192 | $174,555.92 | $509.91 | $0.00 | $986.96 | $176,052.79 |
| 193 | $176,052.79 | $509.91 | $0.00 | $995.43 | $177,558.13 |
| 194 | $177,558.13 | $509.91 | $0.00 | $1,003.94 | $179,071.98 |
| 195 | $179,071.98 | $509.91 | $0.00 | $1,012.50 | $180,594.39 |
| 196 | $180,594.39 | $509.91 | $0.00 | $1,021.11 | $182,125.41 |
| 197 | $182,125.41 | $509.91 | $0.00 | $1,029.76 | $183,665.08 |
| 198 | $183,665.08 | $509.91 | $0.00 | $1,038.47 | $185,213.46 |
| 199 | $185,213.46 | $509.91 | $0.00 | $1,047.22 | $186,770.59 |
| 200 | $186,770.59 | $509.91 | $0.00 | $1,056.03 | $188,336.53 |
| 201 | $188,336.53 | $509.91 | $0.00 | $1,064.88 | $189,911.32 |
| 202 | $189,911.32 | $509.91 | $0.00 | $1,073.79 | $191,495.02 |
| 203 | $191,495.02 | $509.91 | $0.00 | $1,082.74 | $193,087.67 |
| 204 | $193,087.67 | $509.91 | $0.00 | $1,091.75 | $194,689.33 |
| 205 | $194,689.33 | $509.91 | $0.00 | $1,100.80 | $196,300.04 |
| 206 | $196,300.04 | $509.91 | $0.00 | $1,109.91 | $197,919.86 |
| 207 | $197,919.86 | $509.91 | $0.00 | $1,119.07 | $199,548.84 |
| 208 | $199,548.84 | $509.91 | $0.00 | $1,128.28 | $201,187.03 |
| 209 | $201,187.03 | $509.91 | $0.00 | $1,137.54 | $202,834.48 |
| 210 | $202,834.48 | $509.91 | $0.00 | $1,146.86 | $204,491.25 |
| 211 | $204,491.25 | $509.91 | $0.00 | $1,156.22 | $206,157.38 |
| 212 | $206,157.38 | $509.91 | $0.00 | $1,165.64 | $207,832.93 |
| 213 | $207,832.93 | $509.91 | $0.00 | $1,175.12 | $209,517.96 |
| 214 | $209,517.96 | $509.91 | $0.00 | $1,184.65 | $211,212.52 |
| 215 | $211,212.52 | $509.91 | $0.00 | $1,194.23 | $212,916.66 |
| 216 | $212,916.66 | $509.91 | $0.00 | $1,203.86 | $214,630.43 |
| 217 | $214,630.43 | $509.91 | $59,780.42 | $1,213.55 | $156,573.47 |
| 218 | $156,573.47 | $509.91 | $0.00 | $885.29 | $157,968.67 |
| 219 | $157,968.67 | $509.91 | $0.00 | $893.18 | $159,371.76 |
| 220 | $159,371.76 | $509.91 | $0.00 | $901.11 | $160,782.78 |
| 221 | $160,782.78 | $509.91 | $0.00 | $909.09 | $162,201.78 |
| 222 | $162,201.78 | $509.91 | $0.00 | $917.11 | $163,628.80 |
| 223 | $163,628.80 | $509.91 | $0.00 | $925.18 | $165,063.89 |
| 224 | $165,063.89 | $509.91 | $0.00 | $933.30 | $166,507.10 |
| 225 | $166,507.10 | $509.91 | $0.00 | $941.46 | $167,958.47 |
| 226 | $167,958.47 | $509.91 | $0.00 | $949.66 | $169,418.04 |
| 227 | $169,418.04 | $509.91 | $0.00 | $957.91 | $170,885.86 |
| 228 | $170,885.86 | $509.91 | $0.00 | $966.21 | $172,361.98 |
| 229 | $172,361.98 | $509.91 | $62,769.44 | $974.56 | $111,077.01 |
| 230 | $111,077.01 | $509.91 | $0.00 | $628.05 | $112,214.97 |
| 231 | $112,214.97 | $509.91 | $0.00 | $634.48 | $113,359.36 |
| 232 | $113,359.36 | $509.91 | $0.00 | $640.95 | $114,510.22 |
| 233 | $114,510.22 | $509.91 | $0.00 | $647.46 | $115,667.59 |
| 234 | $115,667.59 | $509.91 | $0.00 | $654.00 | $116,831.50 |
| 235 | $116,831.50 | $509.91 | $0.00 | $660.58 | $118,001.99 |
| 236 | $118,001.99 | $509.91 | $0.00 | $667.20 | $119,179.10 |
| 237 | $119,179.10 | $509.91 | $0.00 | $673.86 | $120,362.87 |
| 238 | $120,362.87 | $509.91 | $0.00 | $680.55 | $121,553.33 |
| 239 | $121,553.33 | $509.91 | $0.00 | $687.28 | $122,750.52 |
| 240 | $122,750.52 | $509.91 | $0.00 | $694.05 | $123,954.48 |
| 241 | $123,954.48 | $509.91 | $65,907.91 | $700.86 | $59,257.34 |
| 242 | $59,257.34 | $509.91 | $0.00 | $335.05 | $60,102.30 |
| 243 | $60,102.30 | $509.91 | $0.00 | $339.83 | $60,952.04 |
| 244 | $60,952.04 | $509.91 | $0.00 | $344.63 | $61,806.58 |
| 245 | $61,806.58 | $509.91 | $0.00 | $349.46 | $62,665.95 |
| 246 | $62,665.95 | $509.91 | $0.00 | $354.32 | $63,530.18 |
| 247 | $63,530.18 | $509.91 | $0.00 | $359.21 | $64,399.30 |
| 248 | $64,399.30 | $509.91 | $0.00 | $364.12 | $65,273.33 |
| 249 | $65,273.33 | $509.91 | $0.00 | $369.06 | $66,152.30 |
| 250 | $66,152.30 | $509.91 | $0.00 | $374.03 | $67,036.24 |
| 251 | $67,036.24 | $509.91 | $0.00 | $379.03 | $67,925.18 |
| 252 | $67,925.18 | $509.91 | $0.00 | $384.06 | $68,819.15 |
| 253 | $68,819.15 | $0.00 | $69,203.31 | $389.11 | $4.95 |