How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $40,783 |
| Monthly savings required | $323 |
How much will it cost to send your child to Abraham Baldwin Agricultural College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $163,133.49 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $322.84 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 | $15,727.00 |
| 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 Abraham Baldwin Agricultural College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $322.84 | $0.00 | $0.00 | $322.84 |
| 2 | $322.84 | $322.84 | $0.00 | $1.83 | $647.51 |
| 3 | $647.51 | $322.84 | $0.00 | $3.66 | $974.01 |
| 4 | $974.01 | $322.84 | $0.00 | $5.51 | $1,302.36 |
| 5 | $1,302.36 | $322.84 | $0.00 | $7.36 | $1,632.56 |
| 6 | $1,632.56 | $322.84 | $0.00 | $9.23 | $1,964.63 |
| 7 | $1,964.63 | $322.84 | $0.00 | $11.11 | $2,298.58 |
| 8 | $2,298.58 | $322.84 | $0.00 | $13.00 | $2,634.42 |
| 9 | $2,634.42 | $322.84 | $0.00 | $14.90 | $2,972.16 |
| 10 | $2,972.16 | $322.84 | $0.00 | $16.81 | $3,311.81 |
| 11 | $3,311.81 | $322.84 | $0.00 | $18.73 | $3,653.38 |
| 12 | $3,653.38 | $322.84 | $0.00 | $20.66 | $3,996.88 |
| 13 | $3,996.88 | $322.84 | $0.00 | $22.60 | $4,342.32 |
| 14 | $4,342.32 | $322.84 | $0.00 | $24.55 | $4,689.71 |
| 15 | $4,689.71 | $322.84 | $0.00 | $26.52 | $5,039.07 |
| 16 | $5,039.07 | $322.84 | $0.00 | $28.49 | $5,390.40 |
| 17 | $5,390.40 | $322.84 | $0.00 | $30.48 | $5,743.72 |
| 18 | $5,743.72 | $322.84 | $0.00 | $32.48 | $6,099.04 |
| 19 | $6,099.04 | $322.84 | $0.00 | $34.48 | $6,456.36 |
| 20 | $6,456.36 | $322.84 | $0.00 | $36.51 | $6,815.71 |
| 21 | $6,815.71 | $322.84 | $0.00 | $38.54 | $7,177.09 |
| 22 | $7,177.09 | $322.84 | $0.00 | $40.58 | $7,540.51 |
| 23 | $7,540.51 | $322.84 | $0.00 | $42.64 | $7,905.99 |
| 24 | $7,905.99 | $322.84 | $0.00 | $44.70 | $8,273.53 |
| 25 | $8,273.53 | $322.84 | $0.00 | $46.78 | $8,643.15 |
| 26 | $8,643.15 | $322.84 | $0.00 | $48.87 | $9,014.86 |
| 27 | $9,014.86 | $322.84 | $0.00 | $50.97 | $9,388.67 |
| 28 | $9,388.67 | $322.84 | $0.00 | $53.08 | $9,764.59 |
| 29 | $9,764.59 | $322.84 | $0.00 | $55.21 | $10,142.64 |
| 30 | $10,142.64 | $322.84 | $0.00 | $57.35 | $10,522.83 |
| 31 | $10,522.83 | $322.84 | $0.00 | $59.50 | $10,905.17 |
| 32 | $10,905.17 | $322.84 | $0.00 | $61.66 | $11,289.67 |
| 33 | $11,289.67 | $322.84 | $0.00 | $63.83 | $11,676.34 |
| 34 | $11,676.34 | $322.84 | $0.00 | $66.02 | $12,065.20 |
| 35 | $12,065.20 | $322.84 | $0.00 | $68.22 | $12,456.26 |
| 36 | $12,456.26 | $322.84 | $0.00 | $70.43 | $12,849.53 |
| 37 | $12,849.53 | $322.84 | $0.00 | $72.65 | $13,245.02 |
| 38 | $13,245.02 | $322.84 | $0.00 | $74.89 | $13,642.75 |
| 39 | $13,642.75 | $322.84 | $0.00 | $77.14 | $14,042.73 |
| 40 | $14,042.73 | $322.84 | $0.00 | $79.40 | $14,444.97 |
| 41 | $14,444.97 | $322.84 | $0.00 | $81.67 | $14,849.48 |
| 42 | $14,849.48 | $322.84 | $0.00 | $83.96 | $15,256.28 |
| 43 | $15,256.28 | $322.84 | $0.00 | $86.26 | $15,665.38 |
| 44 | $15,665.38 | $322.84 | $0.00 | $88.57 | $16,076.79 |
| 45 | $16,076.79 | $322.84 | $0.00 | $90.90 | $16,490.53 |
| 46 | $16,490.53 | $322.84 | $0.00 | $93.24 | $16,906.61 |
| 47 | $16,906.61 | $322.84 | $0.00 | $95.59 | $17,325.04 |
| 48 | $17,325.04 | $322.84 | $0.00 | $97.96 | $17,745.84 |
| 49 | $17,745.84 | $322.84 | $0.00 | $100.34 | $18,169.02 |
| 50 | $18,169.02 | $322.84 | $0.00 | $102.73 | $18,594.59 |
| 51 | $18,594.59 | $322.84 | $0.00 | $105.14 | $19,022.57 |
| 52 | $19,022.57 | $322.84 | $0.00 | $107.56 | $19,452.97 |
| 53 | $19,452.97 | $322.84 | $0.00 | $109.99 | $19,885.80 |
| 54 | $19,885.80 | $322.84 | $0.00 | $112.44 | $20,321.08 |
| 55 | $20,321.08 | $322.84 | $0.00 | $114.90 | $20,758.82 |
| 56 | $20,758.82 | $322.84 | $0.00 | $117.37 | $21,199.03 |
| 57 | $21,199.03 | $322.84 | $0.00 | $119.86 | $21,641.73 |
| 58 | $21,641.73 | $322.84 | $0.00 | $122.37 | $22,086.94 |
| 59 | $22,086.94 | $322.84 | $0.00 | $124.88 | $22,534.66 |
| 60 | $22,534.66 | $322.84 | $0.00 | $127.41 | $22,984.91 |
| 61 | $22,984.91 | $322.84 | $0.00 | $129.96 | $23,437.71 |
| 62 | $23,437.71 | $322.84 | $0.00 | $132.52 | $23,893.07 |
| 63 | $23,893.07 | $322.84 | $0.00 | $135.09 | $24,351.00 |
| 64 | $24,351.00 | $322.84 | $0.00 | $137.68 | $24,811.52 |
| 65 | $24,811.52 | $322.84 | $0.00 | $140.29 | $25,274.65 |
| 66 | $25,274.65 | $322.84 | $0.00 | $142.91 | $25,740.40 |
| 67 | $25,740.40 | $322.84 | $0.00 | $145.54 | $26,208.78 |
| 68 | $26,208.78 | $322.84 | $0.00 | $148.19 | $26,679.81 |
| 69 | $26,679.81 | $322.84 | $0.00 | $150.85 | $27,153.50 |
| 70 | $27,153.50 | $322.84 | $0.00 | $153.53 | $27,629.87 |
| 71 | $27,629.87 | $322.84 | $0.00 | $156.22 | $28,108.93 |
| 72 | $28,108.93 | $322.84 | $0.00 | $158.93 | $28,590.70 |
| 73 | $28,590.70 | $322.84 | $0.00 | $161.66 | $29,075.20 |
| 74 | $29,075.20 | $322.84 | $0.00 | $164.40 | $29,562.44 |
| 75 | $29,562.44 | $322.84 | $0.00 | $167.15 | $30,052.43 |
| 76 | $30,052.43 | $322.84 | $0.00 | $169.92 | $30,545.19 |
| 77 | $30,545.19 | $322.84 | $0.00 | $172.71 | $31,040.74 |
| 78 | $31,040.74 | $322.84 | $0.00 | $175.51 | $31,539.09 |
| 79 | $31,539.09 | $322.84 | $0.00 | $178.33 | $32,040.26 |
| 80 | $32,040.26 | $322.84 | $0.00 | $181.16 | $32,544.26 |
| 81 | $32,544.26 | $322.84 | $0.00 | $184.01 | $33,051.11 |
| 82 | $33,051.11 | $322.84 | $0.00 | $186.88 | $33,560.83 |
| 83 | $33,560.83 | $322.84 | $0.00 | $189.76 | $34,073.43 |
| 84 | $34,073.43 | $322.84 | $0.00 | $192.66 | $34,588.93 |
| 85 | $34,588.93 | $322.84 | $0.00 | $195.57 | $35,107.34 |
| 86 | $35,107.34 | $322.84 | $0.00 | $198.50 | $35,628.68 |
| 87 | $35,628.68 | $322.84 | $0.00 | $201.45 | $36,152.97 |
| 88 | $36,152.97 | $322.84 | $0.00 | $204.41 | $36,680.22 |
| 89 | $36,680.22 | $322.84 | $0.00 | $207.40 | $37,210.46 |
| 90 | $37,210.46 | $322.84 | $0.00 | $210.39 | $37,743.69 |
| 91 | $37,743.69 | $322.84 | $0.00 | $213.41 | $38,279.94 |
| 92 | $38,279.94 | $322.84 | $0.00 | $216.44 | $38,819.22 |
| 93 | $38,819.22 | $322.84 | $0.00 | $219.49 | $39,361.55 |
| 94 | $39,361.55 | $322.84 | $0.00 | $222.56 | $39,906.95 |
| 95 | $39,906.95 | $322.84 | $0.00 | $225.64 | $40,455.43 |
| 96 | $40,455.43 | $322.84 | $0.00 | $228.74 | $41,007.01 |
| 97 | $41,007.01 | $322.84 | $0.00 | $231.86 | $41,561.71 |
| 98 | $41,561.71 | $322.84 | $0.00 | $235.00 | $42,119.55 |
| 99 | $42,119.55 | $322.84 | $0.00 | $238.15 | $42,680.54 |
| 100 | $42,680.54 | $322.84 | $0.00 | $241.32 | $43,244.70 |
| 101 | $43,244.70 | $322.84 | $0.00 | $244.51 | $43,812.05 |
| 102 | $43,812.05 | $322.84 | $0.00 | $247.72 | $44,382.61 |
| 103 | $44,382.61 | $322.84 | $0.00 | $250.95 | $44,956.40 |
| 104 | $44,956.40 | $322.84 | $0.00 | $254.19 | $45,533.43 |
| 105 | $45,533.43 | $322.84 | $0.00 | $257.45 | $46,113.72 |
| 106 | $46,113.72 | $322.84 | $0.00 | $260.73 | $46,697.29 |
| 107 | $46,697.29 | $322.84 | $0.00 | $264.03 | $47,284.16 |
| 108 | $47,284.16 | $322.84 | $0.00 | $267.35 | $47,874.35 |
| 109 | $47,874.35 | $322.84 | $0.00 | $270.69 | $48,467.88 |
| 110 | $48,467.88 | $322.84 | $0.00 | $274.04 | $49,064.76 |
| 111 | $49,064.76 | $322.84 | $0.00 | $277.42 | $49,665.02 |
| 112 | $49,665.02 | $322.84 | $0.00 | $280.81 | $50,268.67 |
| 113 | $50,268.67 | $322.84 | $0.00 | $284.23 | $50,875.74 |
| 114 | $50,875.74 | $322.84 | $0.00 | $287.66 | $51,486.24 |
| 115 | $51,486.24 | $322.84 | $0.00 | $291.11 | $52,100.19 |
| 116 | $52,100.19 | $322.84 | $0.00 | $294.58 | $52,717.61 |
| 117 | $52,717.61 | $322.84 | $0.00 | $298.07 | $53,338.52 |
| 118 | $53,338.52 | $322.84 | $0.00 | $301.58 | $53,962.94 |
| 119 | $53,962.94 | $322.84 | $0.00 | $305.11 | $54,590.89 |
| 120 | $54,590.89 | $322.84 | $0.00 | $308.66 | $55,222.39 |
| 121 | $55,222.39 | $322.84 | $0.00 | $312.24 | $55,857.47 |
| 122 | $55,857.47 | $322.84 | $0.00 | $315.83 | $56,496.14 |
| 123 | $56,496.14 | $322.84 | $0.00 | $319.44 | $57,138.42 |
| 124 | $57,138.42 | $322.84 | $0.00 | $323.07 | $57,784.33 |
| 125 | $57,784.33 | $322.84 | $0.00 | $326.72 | $58,433.89 |
| 126 | $58,433.89 | $322.84 | $0.00 | $330.39 | $59,087.12 |
| 127 | $59,087.12 | $322.84 | $0.00 | $334.09 | $59,744.05 |
| 128 | $59,744.05 | $322.84 | $0.00 | $337.80 | $60,404.69 |
| 129 | $60,404.69 | $322.84 | $0.00 | $341.54 | $61,069.07 |
| 130 | $61,069.07 | $322.84 | $0.00 | $345.29 | $61,737.20 |
| 131 | $61,737.20 | $322.84 | $0.00 | $349.07 | $62,409.11 |
| 132 | $62,409.11 | $322.84 | $0.00 | $352.87 | $63,084.82 |
| 133 | $63,084.82 | $322.84 | $0.00 | $356.69 | $63,764.35 |
| 134 | $63,764.35 | $322.84 | $0.00 | $360.53 | $64,447.72 |
| 135 | $64,447.72 | $322.84 | $0.00 | $364.40 | $65,134.96 |
| 136 | $65,134.96 | $322.84 | $0.00 | $368.28 | $65,826.08 |
| 137 | $65,826.08 | $322.84 | $0.00 | $372.19 | $66,521.11 |
| 138 | $66,521.11 | $322.84 | $0.00 | $376.12 | $67,220.07 |
| 139 | $67,220.07 | $322.84 | $0.00 | $380.07 | $67,922.98 |
| 140 | $67,922.98 | $322.84 | $0.00 | $384.05 | $68,629.87 |
| 141 | $68,629.87 | $322.84 | $0.00 | $388.04 | $69,340.75 |
| 142 | $69,340.75 | $322.84 | $0.00 | $392.06 | $70,055.65 |
| 143 | $70,055.65 | $322.84 | $0.00 | $396.10 | $70,774.59 |
| 144 | $70,774.59 | $322.84 | $0.00 | $400.17 | $71,497.60 |
| 145 | $71,497.60 | $322.84 | $0.00 | $404.26 | $72,224.70 |
| 146 | $72,224.70 | $322.84 | $0.00 | $408.37 | $72,955.91 |
| 147 | $72,955.91 | $322.84 | $0.00 | $412.50 | $73,691.25 |
| 148 | $73,691.25 | $322.84 | $0.00 | $416.66 | $74,430.75 |
| 149 | $74,430.75 | $322.84 | $0.00 | $420.84 | $75,174.43 |
| 150 | $75,174.43 | $322.84 | $0.00 | $425.05 | $75,922.32 |
| 151 | $75,922.32 | $322.84 | $0.00 | $429.28 | $76,674.44 |
| 152 | $76,674.44 | $322.84 | $0.00 | $433.53 | $77,430.81 |
| 153 | $77,430.81 | $322.84 | $0.00 | $437.81 | $78,191.46 |
| 154 | $78,191.46 | $322.84 | $0.00 | $442.11 | $78,956.41 |
| 155 | $78,956.41 | $322.84 | $0.00 | $446.43 | $79,725.68 |
| 156 | $79,725.68 | $322.84 | $0.00 | $450.78 | $80,499.30 |
| 157 | $80,499.30 | $322.84 | $0.00 | $455.15 | $81,277.29 |
| 158 | $81,277.29 | $322.84 | $0.00 | $459.55 | $82,059.68 |
| 159 | $82,059.68 | $322.84 | $0.00 | $463.98 | $82,846.50 |
| 160 | $82,846.50 | $322.84 | $0.00 | $468.43 | $83,637.77 |
| 161 | $83,637.77 | $322.84 | $0.00 | $472.90 | $84,433.51 |
| 162 | $84,433.51 | $322.84 | $0.00 | $477.40 | $85,233.75 |
| 163 | $85,233.75 | $322.84 | $0.00 | $481.92 | $86,038.51 |
| 164 | $86,038.51 | $322.84 | $0.00 | $486.47 | $86,847.82 |
| 165 | $86,847.82 | $322.84 | $0.00 | $491.05 | $87,661.71 |
| 166 | $87,661.71 | $322.84 | $0.00 | $495.65 | $88,480.20 |
| 167 | $88,480.20 | $322.84 | $0.00 | $500.28 | $89,303.32 |
| 168 | $89,303.32 | $322.84 | $0.00 | $504.93 | $90,131.09 |
| 169 | $90,131.09 | $322.84 | $0.00 | $509.61 | $90,963.54 |
| 170 | $90,963.54 | $322.84 | $0.00 | $514.32 | $91,800.70 |
| 171 | $91,800.70 | $322.84 | $0.00 | $519.05 | $92,642.59 |
| 172 | $92,642.59 | $322.84 | $0.00 | $523.81 | $93,489.24 |
| 173 | $93,489.24 | $322.84 | $0.00 | $528.60 | $94,340.68 |
| 174 | $94,340.68 | $322.84 | $0.00 | $533.42 | $95,196.94 |
| 175 | $95,196.94 | $322.84 | $0.00 | $538.26 | $96,058.04 |
| 176 | $96,058.04 | $322.84 | $0.00 | $543.13 | $96,924.01 |
| 177 | $96,924.01 | $322.84 | $0.00 | $548.02 | $97,794.87 |
| 178 | $97,794.87 | $322.84 | $0.00 | $552.95 | $98,670.66 |
| 179 | $98,670.66 | $322.84 | $0.00 | $557.90 | $99,551.40 |
| 180 | $99,551.40 | $322.84 | $0.00 | $562.88 | $100,437.12 |
| 181 | $100,437.12 | $322.84 | $0.00 | $567.89 | $101,327.85 |
| 182 | $101,327.85 | $322.84 | $0.00 | $572.92 | $102,223.61 |
| 183 | $102,223.61 | $322.84 | $0.00 | $577.99 | $103,124.44 |
| 184 | $103,124.44 | $322.84 | $0.00 | $583.08 | $104,030.36 |
| 185 | $104,030.36 | $322.84 | $0.00 | $588.20 | $104,941.40 |
| 186 | $104,941.40 | $322.84 | $0.00 | $593.35 | $105,857.59 |
| 187 | $105,857.59 | $322.84 | $0.00 | $598.53 | $106,778.96 |
| 188 | $106,778.96 | $322.84 | $0.00 | $603.74 | $107,705.54 |
| 189 | $107,705.54 | $322.84 | $0.00 | $608.98 | $108,637.36 |
| 190 | $108,637.36 | $322.84 | $0.00 | $614.25 | $109,574.45 |
| 191 | $109,574.45 | $322.84 | $0.00 | $619.55 | $110,516.84 |
| 192 | $110,516.84 | $322.84 | $0.00 | $624.88 | $111,464.56 |
| 193 | $111,464.56 | $322.84 | $0.00 | $630.24 | $112,417.64 |
| 194 | $112,417.64 | $322.84 | $0.00 | $635.63 | $113,376.11 |
| 195 | $113,376.11 | $322.84 | $0.00 | $641.05 | $114,340.00 |
| 196 | $114,340.00 | $322.84 | $0.00 | $646.49 | $115,309.33 |
| 197 | $115,309.33 | $322.84 | $0.00 | $651.98 | $116,284.15 |
| 198 | $116,284.15 | $322.84 | $0.00 | $657.49 | $117,264.48 |
| 199 | $117,264.48 | $322.84 | $0.00 | $663.03 | $118,250.35 |
| 200 | $118,250.35 | $322.84 | $0.00 | $668.60 | $119,241.79 |
| 201 | $119,241.79 | $322.84 | $0.00 | $674.21 | $120,238.84 |
| 202 | $120,238.84 | $322.84 | $0.00 | $679.85 | $121,241.53 |
| 203 | $121,241.53 | $322.84 | $0.00 | $685.52 | $122,249.89 |
| 204 | $122,249.89 | $322.84 | $0.00 | $691.22 | $123,263.95 |
| 205 | $123,263.95 | $322.84 | $0.00 | $696.95 | $124,283.74 |
| 206 | $124,283.74 | $322.84 | $0.00 | $702.72 | $125,309.30 |
| 207 | $125,309.30 | $322.84 | $0.00 | $708.52 | $126,340.66 |
| 208 | $126,340.66 | $322.84 | $0.00 | $714.35 | $127,377.85 |
| 209 | $127,377.85 | $322.84 | $0.00 | $720.21 | $128,420.90 |
| 210 | $128,420.90 | $322.84 | $0.00 | $726.11 | $129,469.85 |
| 211 | $129,469.85 | $322.84 | $0.00 | $732.04 | $130,524.73 |
| 212 | $130,524.73 | $322.84 | $0.00 | $738.01 | $131,585.58 |
| 213 | $131,585.58 | $322.84 | $0.00 | $744.00 | $132,652.42 |
| 214 | $132,652.42 | $322.84 | $0.00 | $750.04 | $133,725.30 |
| 215 | $133,725.30 | $322.84 | $0.00 | $756.10 | $134,804.24 |
| 216 | $134,804.24 | $322.84 | $0.00 | $762.20 | $135,889.28 |
| 217 | $135,889.28 | $322.84 | $37,848.90 | $768.34 | $99,131.56 |
| 218 | $99,131.56 | $322.84 | $0.00 | $560.50 | $100,014.90 |
| 219 | $100,014.90 | $322.84 | $0.00 | $565.50 | $100,903.24 |
| 220 | $100,903.24 | $322.84 | $0.00 | $570.52 | $101,796.60 |
| 221 | $101,796.60 | $322.84 | $0.00 | $575.57 | $102,695.01 |
| 222 | $102,695.01 | $322.84 | $0.00 | $580.65 | $103,598.50 |
| 223 | $103,598.50 | $322.84 | $0.00 | $585.76 | $104,507.10 |
| 224 | $104,507.10 | $322.84 | $0.00 | $590.90 | $105,420.84 |
| 225 | $105,420.84 | $322.84 | $0.00 | $596.06 | $106,339.74 |
| 226 | $106,339.74 | $322.84 | $0.00 | $601.26 | $107,263.84 |
| 227 | $107,263.84 | $322.84 | $0.00 | $606.49 | $108,193.17 |
| 228 | $108,193.17 | $322.84 | $0.00 | $611.74 | $109,127.75 |
| 229 | $109,127.75 | $322.84 | $39,741.35 | $617.02 | $70,326.26 |
| 230 | $70,326.26 | $322.84 | $0.00 | $397.63 | $71,046.73 |
| 231 | $71,046.73 | $322.84 | $0.00 | $401.71 | $71,771.28 |
| 232 | $71,771.28 | $322.84 | $0.00 | $405.81 | $72,499.93 |
| 233 | $72,499.93 | $322.84 | $0.00 | $409.93 | $73,232.70 |
| 234 | $73,232.70 | $322.84 | $0.00 | $414.07 | $73,969.61 |
| 235 | $73,969.61 | $322.84 | $0.00 | $418.23 | $74,710.68 |
| 236 | $74,710.68 | $322.84 | $0.00 | $422.43 | $75,455.95 |
| 237 | $75,455.95 | $322.84 | $0.00 | $426.64 | $76,205.43 |
| 238 | $76,205.43 | $322.84 | $0.00 | $430.88 | $76,959.15 |
| 239 | $76,959.15 | $322.84 | $0.00 | $435.14 | $77,717.13 |
| 240 | $77,717.13 | $322.84 | $0.00 | $439.42 | $78,479.39 |
| 241 | $78,479.39 | $322.84 | $41,728.41 | $443.73 | $37,517.55 |
| 242 | $37,517.55 | $322.84 | $0.00 | $212.13 | $38,052.52 |
| 243 | $38,052.52 | $322.84 | $0.00 | $215.15 | $38,590.51 |
| 244 | $38,590.51 | $322.84 | $0.00 | $218.20 | $39,131.55 |
| 245 | $39,131.55 | $322.84 | $0.00 | $221.26 | $39,675.65 |
| 246 | $39,675.65 | $322.84 | $0.00 | $224.33 | $40,222.82 |
| 247 | $40,222.82 | $322.84 | $0.00 | $227.43 | $40,773.09 |
| 248 | $40,773.09 | $322.84 | $0.00 | $230.54 | $41,326.47 |
| 249 | $41,326.47 | $322.84 | $0.00 | $233.67 | $41,882.98 |
| 250 | $41,882.98 | $322.84 | $0.00 | $236.81 | $42,442.63 |
| 251 | $42,442.63 | $322.84 | $0.00 | $239.98 | $43,005.45 |
| 252 | $43,005.45 | $322.84 | $0.00 | $243.16 | $43,571.45 |
| 253 | $43,571.45 | $0.00 | $43,814.83 | $246.36 | $2.98 |