| Estimated Annual Cost in 2042 | $40,424 |
| Monthly savings required | $319 |
How much will it cost to send your child to Southeastern Baptist College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $161,697.26 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $319.48 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 | $10,775.00 |
| 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 Southeastern Baptist College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $319.48 | $0.00 | $0.00 | $319.48 |
| 2 | $319.48 | $319.48 | $0.00 | $1.81 | $640.77 |
| 3 | $640.77 | $319.48 | $0.00 | $3.62 | $963.87 |
| 4 | $963.87 | $319.48 | $0.00 | $5.45 | $1,288.80 |
| 5 | $1,288.80 | $319.48 | $0.00 | $7.29 | $1,615.57 |
| 6 | $1,615.57 | $319.48 | $0.00 | $9.13 | $1,944.18 |
| 7 | $1,944.18 | $319.48 | $0.00 | $10.99 | $2,274.65 |
| 8 | $2,274.65 | $319.48 | $0.00 | $12.86 | $2,606.99 |
| 9 | $2,606.99 | $319.48 | $0.00 | $14.74 | $2,941.21 |
| 10 | $2,941.21 | $319.48 | $0.00 | $16.63 | $3,277.32 |
| 11 | $3,277.32 | $319.48 | $0.00 | $18.53 | $3,615.33 |
| 12 | $3,615.33 | $319.48 | $0.00 | $20.44 | $3,955.25 |
| 13 | $3,955.25 | $319.48 | $0.00 | $22.36 | $4,297.09 |
| 14 | $4,297.09 | $319.48 | $0.00 | $24.30 | $4,640.87 |
| 15 | $4,640.87 | $319.48 | $0.00 | $26.24 | $4,986.59 |
| 16 | $4,986.59 | $319.48 | $0.00 | $28.19 | $5,334.26 |
| 17 | $5,334.26 | $319.48 | $0.00 | $30.16 | $5,683.90 |
| 18 | $5,683.90 | $319.48 | $0.00 | $32.14 | $6,035.52 |
| 19 | $6,035.52 | $319.48 | $0.00 | $34.13 | $6,389.13 |
| 20 | $6,389.13 | $319.48 | $0.00 | $36.13 | $6,744.74 |
| 21 | $6,744.74 | $319.48 | $0.00 | $38.14 | $7,102.36 |
| 22 | $7,102.36 | $319.48 | $0.00 | $40.16 | $7,462.00 |
| 23 | $7,462.00 | $319.48 | $0.00 | $42.19 | $7,823.67 |
| 24 | $7,823.67 | $319.48 | $0.00 | $44.24 | $8,187.39 |
| 25 | $8,187.39 | $319.48 | $0.00 | $46.29 | $8,553.16 |
| 26 | $8,553.16 | $319.48 | $0.00 | $48.36 | $8,921.00 |
| 27 | $8,921.00 | $319.48 | $0.00 | $50.44 | $9,290.92 |
| 28 | $9,290.92 | $319.48 | $0.00 | $52.53 | $9,662.93 |
| 29 | $9,662.93 | $319.48 | $0.00 | $54.64 | $10,037.05 |
| 30 | $10,037.05 | $319.48 | $0.00 | $56.75 | $10,413.28 |
| 31 | $10,413.28 | $319.48 | $0.00 | $58.88 | $10,791.64 |
| 32 | $10,791.64 | $319.48 | $0.00 | $61.02 | $11,172.14 |
| 33 | $11,172.14 | $319.48 | $0.00 | $63.17 | $11,554.79 |
| 34 | $11,554.79 | $319.48 | $0.00 | $65.33 | $11,939.60 |
| 35 | $11,939.60 | $319.48 | $0.00 | $67.51 | $12,326.59 |
| 36 | $12,326.59 | $319.48 | $0.00 | $69.70 | $12,715.77 |
| 37 | $12,715.77 | $319.48 | $0.00 | $71.90 | $13,107.15 |
| 38 | $13,107.15 | $319.48 | $0.00 | $74.11 | $13,500.74 |
| 39 | $13,500.74 | $319.48 | $0.00 | $76.34 | $13,896.56 |
| 40 | $13,896.56 | $319.48 | $0.00 | $78.57 | $14,294.61 |
| 41 | $14,294.61 | $319.48 | $0.00 | $80.82 | $14,694.91 |
| 42 | $14,694.91 | $319.48 | $0.00 | $83.09 | $15,097.48 |
| 43 | $15,097.48 | $319.48 | $0.00 | $85.36 | $15,502.32 |
| 44 | $15,502.32 | $319.48 | $0.00 | $87.65 | $15,909.45 |
| 45 | $15,909.45 | $319.48 | $0.00 | $89.95 | $16,318.88 |
| 46 | $16,318.88 | $319.48 | $0.00 | $92.27 | $16,730.63 |
| 47 | $16,730.63 | $319.48 | $0.00 | $94.60 | $17,144.71 |
| 48 | $17,144.71 | $319.48 | $0.00 | $96.94 | $17,561.13 |
| 49 | $17,561.13 | $319.48 | $0.00 | $99.29 | $17,979.90 |
| 50 | $17,979.90 | $319.48 | $0.00 | $101.66 | $18,401.04 |
| 51 | $18,401.04 | $319.48 | $0.00 | $104.04 | $18,824.56 |
| 52 | $18,824.56 | $319.48 | $0.00 | $106.44 | $19,250.48 |
| 53 | $19,250.48 | $319.48 | $0.00 | $108.85 | $19,678.81 |
| 54 | $19,678.81 | $319.48 | $0.00 | $111.27 | $20,109.56 |
| 55 | $20,109.56 | $319.48 | $0.00 | $113.70 | $20,542.74 |
| 56 | $20,542.74 | $319.48 | $0.00 | $116.15 | $20,978.37 |
| 57 | $20,978.37 | $319.48 | $0.00 | $118.61 | $21,416.46 |
| 58 | $21,416.46 | $319.48 | $0.00 | $121.09 | $21,857.03 |
| 59 | $21,857.03 | $319.48 | $0.00 | $123.58 | $22,300.09 |
| 60 | $22,300.09 | $319.48 | $0.00 | $126.09 | $22,745.66 |
| 61 | $22,745.66 | $319.48 | $0.00 | $128.61 | $23,193.75 |
| 62 | $23,193.75 | $319.48 | $0.00 | $131.14 | $23,644.37 |
| 63 | $23,644.37 | $319.48 | $0.00 | $133.69 | $24,097.54 |
| 64 | $24,097.54 | $319.48 | $0.00 | $136.25 | $24,553.27 |
| 65 | $24,553.27 | $319.48 | $0.00 | $138.83 | $25,011.58 |
| 66 | $25,011.58 | $319.48 | $0.00 | $141.42 | $25,472.48 |
| 67 | $25,472.48 | $319.48 | $0.00 | $144.03 | $25,935.99 |
| 68 | $25,935.99 | $319.48 | $0.00 | $146.65 | $26,402.12 |
| 69 | $26,402.12 | $319.48 | $0.00 | $149.28 | $26,870.88 |
| 70 | $26,870.88 | $319.48 | $0.00 | $151.93 | $27,342.29 |
| 71 | $27,342.29 | $319.48 | $0.00 | $154.60 | $27,816.37 |
| 72 | $27,816.37 | $319.48 | $0.00 | $157.28 | $28,293.13 |
| 73 | $28,293.13 | $319.48 | $0.00 | $159.97 | $28,772.58 |
| 74 | $28,772.58 | $319.48 | $0.00 | $162.68 | $29,254.74 |
| 75 | $29,254.74 | $319.48 | $0.00 | $165.41 | $29,739.63 |
| 76 | $29,739.63 | $319.48 | $0.00 | $168.15 | $30,227.26 |
| 77 | $30,227.26 | $319.48 | $0.00 | $170.91 | $30,717.65 |
| 78 | $30,717.65 | $319.48 | $0.00 | $173.68 | $31,210.81 |
| 79 | $31,210.81 | $319.48 | $0.00 | $176.47 | $31,706.76 |
| 80 | $31,706.76 | $319.48 | $0.00 | $179.27 | $32,205.51 |
| 81 | $32,205.51 | $319.48 | $0.00 | $182.09 | $32,707.08 |
| 82 | $32,707.08 | $319.48 | $0.00 | $184.93 | $33,211.49 |
| 83 | $33,211.49 | $319.48 | $0.00 | $187.78 | $33,718.75 |
| 84 | $33,718.75 | $319.48 | $0.00 | $190.65 | $34,228.88 |
| 85 | $34,228.88 | $319.48 | $0.00 | $193.54 | $34,741.90 |
| 86 | $34,741.90 | $319.48 | $0.00 | $196.44 | $35,257.82 |
| 87 | $35,257.82 | $319.48 | $0.00 | $199.35 | $35,776.65 |
| 88 | $35,776.65 | $319.48 | $0.00 | $202.29 | $36,298.42 |
| 89 | $36,298.42 | $319.48 | $0.00 | $205.24 | $36,823.14 |
| 90 | $36,823.14 | $319.48 | $0.00 | $208.20 | $37,350.82 |
| 91 | $37,350.82 | $319.48 | $0.00 | $211.19 | $37,881.49 |
| 92 | $37,881.49 | $319.48 | $0.00 | $214.19 | $38,415.16 |
| 93 | $38,415.16 | $319.48 | $0.00 | $217.20 | $38,951.84 |
| 94 | $38,951.84 | $319.48 | $0.00 | $220.24 | $39,491.56 |
| 95 | $39,491.56 | $319.48 | $0.00 | $223.29 | $40,034.33 |
| 96 | $40,034.33 | $319.48 | $0.00 | $226.36 | $40,580.17 |
| 97 | $40,580.17 | $319.48 | $0.00 | $229.45 | $41,129.10 |
| 98 | $41,129.10 | $319.48 | $0.00 | $232.55 | $41,681.13 |
| 99 | $41,681.13 | $319.48 | $0.00 | $235.67 | $42,236.28 |
| 100 | $42,236.28 | $319.48 | $0.00 | $238.81 | $42,794.57 |
| 101 | $42,794.57 | $319.48 | $0.00 | $241.97 | $43,356.02 |
| 102 | $43,356.02 | $319.48 | $0.00 | $245.14 | $43,920.64 |
| 103 | $43,920.64 | $319.48 | $0.00 | $248.33 | $44,488.45 |
| 104 | $44,488.45 | $319.48 | $0.00 | $251.54 | $45,059.47 |
| 105 | $45,059.47 | $319.48 | $0.00 | $254.77 | $45,633.72 |
| 106 | $45,633.72 | $319.48 | $0.00 | $258.02 | $46,211.22 |
| 107 | $46,211.22 | $319.48 | $0.00 | $261.28 | $46,791.98 |
| 108 | $46,791.98 | $319.48 | $0.00 | $264.57 | $47,376.03 |
| 109 | $47,376.03 | $319.48 | $0.00 | $267.87 | $47,963.38 |
| 110 | $47,963.38 | $319.48 | $0.00 | $271.19 | $48,554.05 |
| 111 | $48,554.05 | $319.48 | $0.00 | $274.53 | $49,148.06 |
| 112 | $49,148.06 | $319.48 | $0.00 | $277.89 | $49,745.43 |
| 113 | $49,745.43 | $319.48 | $0.00 | $281.27 | $50,346.18 |
| 114 | $50,346.18 | $319.48 | $0.00 | $284.66 | $50,950.32 |
| 115 | $50,950.32 | $319.48 | $0.00 | $288.08 | $51,557.88 |
| 116 | $51,557.88 | $319.48 | $0.00 | $291.52 | $52,168.88 |
| 117 | $52,168.88 | $319.48 | $0.00 | $294.97 | $52,783.33 |
| 118 | $52,783.33 | $319.48 | $0.00 | $298.44 | $53,401.25 |
| 119 | $53,401.25 | $319.48 | $0.00 | $301.94 | $54,022.67 |
| 120 | $54,022.67 | $319.48 | $0.00 | $305.45 | $54,647.60 |
| 121 | $54,647.60 | $319.48 | $0.00 | $308.99 | $55,276.07 |
| 122 | $55,276.07 | $319.48 | $0.00 | $312.54 | $55,908.09 |
| 123 | $55,908.09 | $319.48 | $0.00 | $316.11 | $56,543.68 |
| 124 | $56,543.68 | $319.48 | $0.00 | $319.71 | $57,182.87 |
| 125 | $57,182.87 | $319.48 | $0.00 | $323.32 | $57,825.67 |
| 126 | $57,825.67 | $319.48 | $0.00 | $326.95 | $58,472.10 |
| 127 | $58,472.10 | $319.48 | $0.00 | $330.61 | $59,122.19 |
| 128 | $59,122.19 | $319.48 | $0.00 | $334.29 | $59,775.96 |
| 129 | $59,775.96 | $319.48 | $0.00 | $337.98 | $60,433.42 |
| 130 | $60,433.42 | $319.48 | $0.00 | $341.70 | $61,094.60 |
| 131 | $61,094.60 | $319.48 | $0.00 | $345.44 | $61,759.52 |
| 132 | $61,759.52 | $319.48 | $0.00 | $349.20 | $62,428.20 |
| 133 | $62,428.20 | $319.48 | $0.00 | $352.98 | $63,100.66 |
| 134 | $63,100.66 | $319.48 | $0.00 | $356.78 | $63,776.92 |
| 135 | $63,776.92 | $319.48 | $0.00 | $360.60 | $64,457.00 |
| 136 | $64,457.00 | $319.48 | $0.00 | $364.45 | $65,140.93 |
| 137 | $65,140.93 | $319.48 | $0.00 | $368.32 | $65,828.73 |
| 138 | $65,828.73 | $319.48 | $0.00 | $372.21 | $66,520.42 |
| 139 | $66,520.42 | $319.48 | $0.00 | $376.12 | $67,216.02 |
| 140 | $67,216.02 | $319.48 | $0.00 | $380.05 | $67,915.55 |
| 141 | $67,915.55 | $319.48 | $0.00 | $384.00 | $68,619.03 |
| 142 | $68,619.03 | $319.48 | $0.00 | $387.98 | $69,326.49 |
| 143 | $69,326.49 | $319.48 | $0.00 | $391.98 | $70,037.95 |
| 144 | $70,037.95 | $319.48 | $0.00 | $396.00 | $70,753.43 |
| 145 | $70,753.43 | $319.48 | $0.00 | $400.05 | $71,472.96 |
| 146 | $71,472.96 | $319.48 | $0.00 | $404.12 | $72,196.56 |
| 147 | $72,196.56 | $319.48 | $0.00 | $408.21 | $72,924.25 |
| 148 | $72,924.25 | $319.48 | $0.00 | $412.32 | $73,656.05 |
| 149 | $73,656.05 | $319.48 | $0.00 | $416.46 | $74,391.99 |
| 150 | $74,391.99 | $319.48 | $0.00 | $420.62 | $75,132.09 |
| 151 | $75,132.09 | $319.48 | $0.00 | $424.81 | $75,876.38 |
| 152 | $75,876.38 | $319.48 | $0.00 | $429.02 | $76,624.88 |
| 153 | $76,624.88 | $319.48 | $0.00 | $433.25 | $77,377.61 |
| 154 | $77,377.61 | $319.48 | $0.00 | $437.50 | $78,134.59 |
| 155 | $78,134.59 | $319.48 | $0.00 | $441.78 | $78,895.85 |
| 156 | $78,895.85 | $319.48 | $0.00 | $446.09 | $79,661.42 |
| 157 | $79,661.42 | $319.48 | $0.00 | $450.42 | $80,431.32 |
| 158 | $80,431.32 | $319.48 | $0.00 | $454.77 | $81,205.57 |
| 159 | $81,205.57 | $319.48 | $0.00 | $459.15 | $81,984.20 |
| 160 | $81,984.20 | $319.48 | $0.00 | $463.55 | $82,767.23 |
| 161 | $82,767.23 | $319.48 | $0.00 | $467.98 | $83,554.69 |
| 162 | $83,554.69 | $319.48 | $0.00 | $472.43 | $84,346.60 |
| 163 | $84,346.60 | $319.48 | $0.00 | $476.91 | $85,142.99 |
| 164 | $85,142.99 | $319.48 | $0.00 | $481.41 | $85,943.88 |
| 165 | $85,943.88 | $319.48 | $0.00 | $485.94 | $86,749.30 |
| 166 | $86,749.30 | $319.48 | $0.00 | $490.49 | $87,559.27 |
| 167 | $87,559.27 | $319.48 | $0.00 | $495.07 | $88,373.82 |
| 168 | $88,373.82 | $319.48 | $0.00 | $499.68 | $89,192.98 |
| 169 | $89,192.98 | $319.48 | $0.00 | $504.31 | $90,016.77 |
| 170 | $90,016.77 | $319.48 | $0.00 | $508.97 | $90,845.22 |
| 171 | $90,845.22 | $319.48 | $0.00 | $513.65 | $91,678.35 |
| 172 | $91,678.35 | $319.48 | $0.00 | $518.36 | $92,516.19 |
| 173 | $92,516.19 | $319.48 | $0.00 | $523.10 | $93,358.77 |
| 174 | $93,358.77 | $319.48 | $0.00 | $527.86 | $94,206.11 |
| 175 | $94,206.11 | $319.48 | $0.00 | $532.66 | $95,058.25 |
| 176 | $95,058.25 | $319.48 | $0.00 | $537.47 | $95,915.20 |
| 177 | $95,915.20 | $319.48 | $0.00 | $542.32 | $96,777.00 |
| 178 | $96,777.00 | $319.48 | $0.00 | $547.19 | $97,643.67 |
| 179 | $97,643.67 | $319.48 | $0.00 | $552.09 | $98,515.24 |
| 180 | $98,515.24 | $319.48 | $0.00 | $557.02 | $99,391.74 |
| 181 | $99,391.74 | $319.48 | $0.00 | $561.98 | $100,273.20 |
| 182 | $100,273.20 | $319.48 | $0.00 | $566.96 | $101,159.64 |
| 183 | $101,159.64 | $319.48 | $0.00 | $571.97 | $102,051.09 |
| 184 | $102,051.09 | $319.48 | $0.00 | $577.01 | $102,947.58 |
| 185 | $102,947.58 | $319.48 | $0.00 | $582.08 | $103,849.14 |
| 186 | $103,849.14 | $319.48 | $0.00 | $587.18 | $104,755.80 |
| 187 | $104,755.80 | $319.48 | $0.00 | $592.30 | $105,667.58 |
| 188 | $105,667.58 | $319.48 | $0.00 | $597.46 | $106,584.52 |
| 189 | $106,584.52 | $319.48 | $0.00 | $602.64 | $107,506.64 |
| 190 | $107,506.64 | $319.48 | $0.00 | $607.86 | $108,433.98 |
| 191 | $108,433.98 | $319.48 | $0.00 | $613.10 | $109,366.56 |
| 192 | $109,366.56 | $319.48 | $0.00 | $618.37 | $110,304.41 |
| 193 | $110,304.41 | $319.48 | $0.00 | $623.68 | $111,247.57 |
| 194 | $111,247.57 | $319.48 | $0.00 | $629.01 | $112,196.06 |
| 195 | $112,196.06 | $319.48 | $0.00 | $634.37 | $113,149.91 |
| 196 | $113,149.91 | $319.48 | $0.00 | $639.77 | $114,109.16 |
| 197 | $114,109.16 | $319.48 | $0.00 | $645.19 | $115,073.83 |
| 198 | $115,073.83 | $319.48 | $0.00 | $650.64 | $116,043.95 |
| 199 | $116,043.95 | $319.48 | $0.00 | $656.13 | $117,019.56 |
| 200 | $117,019.56 | $319.48 | $0.00 | $661.65 | $118,000.69 |
| 201 | $118,000.69 | $319.48 | $0.00 | $667.19 | $118,987.36 |
| 202 | $118,987.36 | $319.48 | $0.00 | $672.77 | $119,979.61 |
| 203 | $119,979.61 | $319.48 | $0.00 | $678.38 | $120,977.47 |
| 204 | $120,977.47 | $319.48 | $0.00 | $684.02 | $121,980.97 |
| 205 | $121,980.97 | $319.48 | $0.00 | $689.70 | $122,990.15 |
| 206 | $122,990.15 | $319.48 | $0.00 | $695.40 | $124,005.03 |
| 207 | $124,005.03 | $319.48 | $0.00 | $701.14 | $125,025.65 |
| 208 | $125,025.65 | $319.48 | $0.00 | $706.91 | $126,052.04 |
| 209 | $126,052.04 | $319.48 | $0.00 | $712.72 | $127,084.24 |
| 210 | $127,084.24 | $319.48 | $0.00 | $718.55 | $128,122.27 |
| 211 | $128,122.27 | $319.48 | $0.00 | $724.42 | $129,166.17 |
| 212 | $129,166.17 | $319.48 | $0.00 | $730.32 | $130,215.97 |
| 213 | $130,215.97 | $319.48 | $0.00 | $736.26 | $131,271.71 |
| 214 | $131,271.71 | $319.48 | $0.00 | $742.23 | $132,333.42 |
| 215 | $132,333.42 | $319.48 | $0.00 | $748.23 | $133,401.13 |
| 216 | $133,401.13 | $319.48 | $0.00 | $754.27 | $134,474.88 |
| 217 | $134,474.88 | $319.48 | $36,418.77 | $760.34 | $99,135.93 |
| 218 | $99,135.93 | $319.48 | $0.00 | $560.53 | $100,015.94 |
| 219 | $100,015.94 | $319.48 | $0.00 | $565.50 | $100,900.92 |
| 220 | $100,900.92 | $319.48 | $0.00 | $570.51 | $101,790.91 |
| 221 | $101,790.91 | $319.48 | $0.00 | $575.54 | $102,685.93 |
| 222 | $102,685.93 | $319.48 | $0.00 | $580.60 | $103,586.01 |
| 223 | $103,586.01 | $319.48 | $0.00 | $585.69 | $104,491.18 |
| 224 | $104,491.18 | $319.48 | $0.00 | $590.81 | $105,401.47 |
| 225 | $105,401.47 | $319.48 | $0.00 | $595.96 | $106,316.91 |
| 226 | $106,316.91 | $319.48 | $0.00 | $601.13 | $107,237.52 |
| 227 | $107,237.52 | $319.48 | $0.00 | $606.34 | $108,163.34 |
| 228 | $108,163.34 | $319.48 | $0.00 | $611.57 | $109,094.39 |
| 229 | $109,094.39 | $319.48 | $38,968.08 | $616.84 | $71,062.63 |
| 230 | $71,062.63 | $319.48 | $0.00 | $401.80 | $71,783.91 |
| 231 | $71,783.91 | $319.48 | $0.00 | $405.88 | $72,509.27 |
| 232 | $72,509.27 | $319.48 | $0.00 | $409.98 | $73,238.73 |
| 233 | $73,238.73 | $319.48 | $0.00 | $414.10 | $73,972.31 |
| 234 | $73,972.31 | $319.48 | $0.00 | $418.25 | $74,710.04 |
| 235 | $74,710.04 | $319.48 | $0.00 | $422.42 | $75,451.94 |
| 236 | $75,451.94 | $319.48 | $0.00 | $426.62 | $76,198.04 |
| 237 | $76,198.04 | $319.48 | $0.00 | $430.83 | $76,948.35 |
| 238 | $76,948.35 | $319.48 | $0.00 | $435.08 | $77,702.91 |
| 239 | $77,702.91 | $319.48 | $0.00 | $439.34 | $78,461.73 |
| 240 | $78,461.73 | $319.48 | $0.00 | $443.63 | $79,224.84 |
| 241 | $79,224.84 | $319.48 | $41,695.85 | $447.95 | $38,296.42 |
| 242 | $38,296.42 | $319.48 | $0.00 | $216.53 | $38,832.43 |
| 243 | $38,832.43 | $319.48 | $0.00 | $219.56 | $39,371.47 |
| 244 | $39,371.47 | $319.48 | $0.00 | $222.61 | $39,913.56 |
| 245 | $39,913.56 | $319.48 | $0.00 | $225.68 | $40,458.72 |
| 246 | $40,458.72 | $319.48 | $0.00 | $228.76 | $41,006.96 |
| 247 | $41,006.96 | $319.48 | $0.00 | $231.86 | $41,558.30 |
| 248 | $41,558.30 | $319.48 | $0.00 | $234.98 | $42,112.76 |
| 249 | $42,112.76 | $319.48 | $0.00 | $238.11 | $42,670.35 |
| 250 | $42,670.35 | $319.48 | $0.00 | $241.26 | $43,231.09 |
| 251 | $43,231.09 | $319.48 | $0.00 | $244.43 | $43,795.00 |
| 252 | $43,795.00 | $319.48 | $0.00 | $247.62 | $44,362.10 |
| 253 | $44,362.10 | $0.00 | $44,614.56 | $250.83 | -$1.63 |