How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $65,606 |
| Monthly savings required | $519 |
How much will it cost to send your child to Brown Mackie College Albuquerque in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $262,422.22 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $519.31 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 | $25,299.00 |
| 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 Albuquerque in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $519.31 | $0.00 | $0.00 | $519.31 |
| 2 | $519.31 | $519.31 | $0.00 | $2.94 | $1,041.56 |
| 3 | $1,041.56 | $519.31 | $0.00 | $5.89 | $1,566.76 |
| 4 | $1,566.76 | $519.31 | $0.00 | $8.86 | $2,094.93 |
| 5 | $2,094.93 | $519.31 | $0.00 | $11.85 | $2,626.09 |
| 6 | $2,626.09 | $519.31 | $0.00 | $14.85 | $3,160.25 |
| 7 | $3,160.25 | $519.31 | $0.00 | $17.87 | $3,697.43 |
| 8 | $3,697.43 | $519.31 | $0.00 | $20.91 | $4,237.65 |
| 9 | $4,237.65 | $519.31 | $0.00 | $23.96 | $4,780.92 |
| 10 | $4,780.92 | $519.31 | $0.00 | $27.03 | $5,327.26 |
| 11 | $5,327.26 | $519.31 | $0.00 | $30.12 | $5,876.69 |
| 12 | $5,876.69 | $519.31 | $0.00 | $33.23 | $6,429.23 |
| 13 | $6,429.23 | $519.31 | $0.00 | $36.35 | $6,984.89 |
| 14 | $6,984.89 | $519.31 | $0.00 | $39.49 | $7,543.69 |
| 15 | $7,543.69 | $519.31 | $0.00 | $42.65 | $8,105.65 |
| 16 | $8,105.65 | $519.31 | $0.00 | $45.83 | $8,670.79 |
| 17 | $8,670.79 | $519.31 | $0.00 | $49.03 | $9,239.13 |
| 18 | $9,239.13 | $519.31 | $0.00 | $52.24 | $9,810.68 |
| 19 | $9,810.68 | $519.31 | $0.00 | $55.47 | $10,385.46 |
| 20 | $10,385.46 | $519.31 | $0.00 | $58.72 | $10,963.49 |
| 21 | $10,963.49 | $519.31 | $0.00 | $61.99 | $11,544.79 |
| 22 | $11,544.79 | $519.31 | $0.00 | $65.28 | $12,129.38 |
| 23 | $12,129.38 | $519.31 | $0.00 | $68.58 | $12,717.27 |
| 24 | $12,717.27 | $519.31 | $0.00 | $71.91 | $13,308.49 |
| 25 | $13,308.49 | $519.31 | $0.00 | $75.25 | $13,903.05 |
| 26 | $13,903.05 | $519.31 | $0.00 | $78.61 | $14,500.97 |
| 27 | $14,500.97 | $519.31 | $0.00 | $81.99 | $15,102.27 |
| 28 | $15,102.27 | $519.31 | $0.00 | $85.39 | $15,706.97 |
| 29 | $15,706.97 | $519.31 | $0.00 | $88.81 | $16,315.09 |
| 30 | $16,315.09 | $519.31 | $0.00 | $92.25 | $16,926.65 |
| 31 | $16,926.65 | $519.31 | $0.00 | $95.71 | $17,541.67 |
| 32 | $17,541.67 | $519.31 | $0.00 | $99.18 | $18,160.16 |
| 33 | $18,160.16 | $519.31 | $0.00 | $102.68 | $18,782.15 |
| 34 | $18,782.15 | $519.31 | $0.00 | $106.20 | $19,407.66 |
| 35 | $19,407.66 | $519.31 | $0.00 | $109.73 | $20,036.70 |
| 36 | $20,036.70 | $519.31 | $0.00 | $113.29 | $20,669.30 |
| 37 | $20,669.30 | $519.31 | $0.00 | $116.87 | $21,305.48 |
| 38 | $21,305.48 | $519.31 | $0.00 | $120.46 | $21,945.25 |
| 39 | $21,945.25 | $519.31 | $0.00 | $124.08 | $22,588.64 |
| 40 | $22,588.64 | $519.31 | $0.00 | $127.72 | $23,235.67 |
| 41 | $23,235.67 | $519.31 | $0.00 | $131.38 | $23,886.36 |
| 42 | $23,886.36 | $519.31 | $0.00 | $135.06 | $24,540.73 |
| 43 | $24,540.73 | $519.31 | $0.00 | $138.76 | $25,198.80 |
| 44 | $25,198.80 | $519.31 | $0.00 | $142.48 | $25,860.59 |
| 45 | $25,860.59 | $519.31 | $0.00 | $146.22 | $26,526.12 |
| 46 | $26,526.12 | $519.31 | $0.00 | $149.98 | $27,195.41 |
| 47 | $27,195.41 | $519.31 | $0.00 | $153.77 | $27,868.49 |
| 48 | $27,868.49 | $519.31 | $0.00 | $157.57 | $28,545.37 |
| 49 | $28,545.37 | $519.31 | $0.00 | $161.40 | $29,226.08 |
| 50 | $29,226.08 | $519.31 | $0.00 | $165.25 | $29,910.64 |
| 51 | $29,910.64 | $519.31 | $0.00 | $169.12 | $30,599.07 |
| 52 | $30,599.07 | $519.31 | $0.00 | $173.01 | $31,291.39 |
| 53 | $31,291.39 | $519.31 | $0.00 | $176.93 | $31,987.63 |
| 54 | $31,987.63 | $519.31 | $0.00 | $180.86 | $32,687.80 |
| 55 | $32,687.80 | $519.31 | $0.00 | $184.82 | $33,391.93 |
| 56 | $33,391.93 | $519.31 | $0.00 | $188.80 | $34,100.04 |
| 57 | $34,100.04 | $519.31 | $0.00 | $192.81 | $34,812.16 |
| 58 | $34,812.16 | $519.31 | $0.00 | $196.83 | $35,528.30 |
| 59 | $35,528.30 | $519.31 | $0.00 | $200.88 | $36,248.49 |
| 60 | $36,248.49 | $519.31 | $0.00 | $204.95 | $36,972.75 |
| 61 | $36,972.75 | $519.31 | $0.00 | $209.05 | $37,701.11 |
| 62 | $37,701.11 | $519.31 | $0.00 | $213.17 | $38,433.59 |
| 63 | $38,433.59 | $519.31 | $0.00 | $217.31 | $39,170.21 |
| 64 | $39,170.21 | $519.31 | $0.00 | $221.47 | $39,910.99 |
| 65 | $39,910.99 | $519.31 | $0.00 | $225.66 | $40,655.96 |
| 66 | $40,655.96 | $519.31 | $0.00 | $229.87 | $41,405.14 |
| 67 | $41,405.14 | $519.31 | $0.00 | $234.11 | $42,158.56 |
| 68 | $42,158.56 | $519.31 | $0.00 | $238.37 | $42,916.24 |
| 69 | $42,916.24 | $519.31 | $0.00 | $242.65 | $43,678.20 |
| 70 | $43,678.20 | $519.31 | $0.00 | $246.96 | $44,444.47 |
| 71 | $44,444.47 | $519.31 | $0.00 | $251.30 | $45,215.08 |
| 72 | $45,215.08 | $519.31 | $0.00 | $255.65 | $45,990.04 |
| 73 | $45,990.04 | $519.31 | $0.00 | $260.03 | $46,769.38 |
| 74 | $46,769.38 | $519.31 | $0.00 | $264.44 | $47,553.13 |
| 75 | $47,553.13 | $519.31 | $0.00 | $268.87 | $48,341.31 |
| 76 | $48,341.31 | $519.31 | $0.00 | $273.33 | $49,133.95 |
| 77 | $49,133.95 | $519.31 | $0.00 | $277.81 | $49,931.07 |
| 78 | $49,931.07 | $519.31 | $0.00 | $282.32 | $50,732.70 |
| 79 | $50,732.70 | $519.31 | $0.00 | $286.85 | $51,538.86 |
| 80 | $51,538.86 | $519.31 | $0.00 | $291.41 | $52,349.58 |
| 81 | $52,349.58 | $519.31 | $0.00 | $295.99 | $53,164.88 |
| 82 | $53,164.88 | $519.31 | $0.00 | $300.60 | $53,984.79 |
| 83 | $53,984.79 | $519.31 | $0.00 | $305.24 | $54,809.34 |
| 84 | $54,809.34 | $519.31 | $0.00 | $309.90 | $55,638.55 |
| 85 | $55,638.55 | $519.31 | $0.00 | $314.59 | $56,472.45 |
| 86 | $56,472.45 | $519.31 | $0.00 | $319.30 | $57,311.06 |
| 87 | $57,311.06 | $519.31 | $0.00 | $324.05 | $58,154.42 |
| 88 | $58,154.42 | $519.31 | $0.00 | $328.81 | $59,002.54 |
| 89 | $59,002.54 | $519.31 | $0.00 | $333.61 | $59,855.46 |
| 90 | $59,855.46 | $519.31 | $0.00 | $338.43 | $60,713.20 |
| 91 | $60,713.20 | $519.31 | $0.00 | $343.28 | $61,575.79 |
| 92 | $61,575.79 | $519.31 | $0.00 | $348.16 | $62,443.26 |
| 93 | $62,443.26 | $519.31 | $0.00 | $353.06 | $63,315.63 |
| 94 | $63,315.63 | $519.31 | $0.00 | $358.00 | $64,192.94 |
| 95 | $64,192.94 | $519.31 | $0.00 | $362.96 | $65,075.21 |
| 96 | $65,075.21 | $519.31 | $0.00 | $367.94 | $65,962.46 |
| 97 | $65,962.46 | $519.31 | $0.00 | $372.96 | $66,854.73 |
| 98 | $66,854.73 | $519.31 | $0.00 | $378.01 | $67,752.05 |
| 99 | $67,752.05 | $519.31 | $0.00 | $383.08 | $68,654.44 |
| 100 | $68,654.44 | $519.31 | $0.00 | $388.18 | $69,561.93 |
| 101 | $69,561.93 | $519.31 | $0.00 | $393.31 | $70,474.55 |
| 102 | $70,474.55 | $519.31 | $0.00 | $398.47 | $71,392.33 |
| 103 | $71,392.33 | $519.31 | $0.00 | $403.66 | $72,315.30 |
| 104 | $72,315.30 | $519.31 | $0.00 | $408.88 | $73,243.49 |
| 105 | $73,243.49 | $519.31 | $0.00 | $414.13 | $74,176.93 |
| 106 | $74,176.93 | $519.31 | $0.00 | $419.41 | $75,115.65 |
| 107 | $75,115.65 | $519.31 | $0.00 | $424.71 | $76,059.67 |
| 108 | $76,059.67 | $519.31 | $0.00 | $430.05 | $77,009.03 |
| 109 | $77,009.03 | $519.31 | $0.00 | $435.42 | $77,963.76 |
| 110 | $77,963.76 | $519.31 | $0.00 | $440.82 | $78,923.89 |
| 111 | $78,923.89 | $519.31 | $0.00 | $446.25 | $79,889.45 |
| 112 | $79,889.45 | $519.31 | $0.00 | $451.71 | $80,860.47 |
| 113 | $80,860.47 | $519.31 | $0.00 | $457.20 | $81,836.98 |
| 114 | $81,836.98 | $519.31 | $0.00 | $462.72 | $82,819.01 |
| 115 | $82,819.01 | $519.31 | $0.00 | $468.27 | $83,806.59 |
| 116 | $83,806.59 | $519.31 | $0.00 | $473.85 | $84,799.75 |
| 117 | $84,799.75 | $519.31 | $0.00 | $479.47 | $85,798.53 |
| 118 | $85,798.53 | $519.31 | $0.00 | $485.12 | $86,802.96 |
| 119 | $86,802.96 | $519.31 | $0.00 | $490.80 | $87,813.07 |
| 120 | $87,813.07 | $519.31 | $0.00 | $496.51 | $88,828.89 |
| 121 | $88,828.89 | $519.31 | $0.00 | $502.25 | $89,850.45 |
| 122 | $89,850.45 | $519.31 | $0.00 | $508.03 | $90,877.79 |
| 123 | $90,877.79 | $519.31 | $0.00 | $513.84 | $91,910.94 |
| 124 | $91,910.94 | $519.31 | $0.00 | $519.68 | $92,949.93 |
| 125 | $92,949.93 | $519.31 | $0.00 | $525.55 | $93,994.79 |
| 126 | $93,994.79 | $519.31 | $0.00 | $531.46 | $95,045.56 |
| 127 | $95,045.56 | $519.31 | $0.00 | $537.40 | $96,102.27 |
| 128 | $96,102.27 | $519.31 | $0.00 | $543.38 | $97,164.96 |
| 129 | $97,164.96 | $519.31 | $0.00 | $549.38 | $98,233.65 |
| 130 | $98,233.65 | $519.31 | $0.00 | $555.43 | $99,308.39 |
| 131 | $99,308.39 | $519.31 | $0.00 | $561.50 | $100,389.20 |
| 132 | $100,389.20 | $519.31 | $0.00 | $567.62 | $101,476.13 |
| 133 | $101,476.13 | $519.31 | $0.00 | $573.76 | $102,569.20 |
| 134 | $102,569.20 | $519.31 | $0.00 | $579.94 | $103,668.45 |
| 135 | $103,668.45 | $519.31 | $0.00 | $586.16 | $104,773.92 |
| 136 | $104,773.92 | $519.31 | $0.00 | $592.41 | $105,885.64 |
| 137 | $105,885.64 | $519.31 | $0.00 | $598.69 | $107,003.64 |
| 138 | $107,003.64 | $519.31 | $0.00 | $605.01 | $108,127.96 |
| 139 | $108,127.96 | $519.31 | $0.00 | $611.37 | $109,258.64 |
| 140 | $109,258.64 | $519.31 | $0.00 | $617.76 | $110,395.71 |
| 141 | $110,395.71 | $519.31 | $0.00 | $624.19 | $111,539.21 |
| 142 | $111,539.21 | $519.31 | $0.00 | $630.66 | $112,689.18 |
| 143 | $112,689.18 | $519.31 | $0.00 | $637.16 | $113,845.65 |
| 144 | $113,845.65 | $519.31 | $0.00 | $643.70 | $115,008.66 |
| 145 | $115,008.66 | $519.31 | $0.00 | $650.28 | $116,178.25 |
| 146 | $116,178.25 | $519.31 | $0.00 | $656.89 | $117,354.45 |
| 147 | $117,354.45 | $519.31 | $0.00 | $663.54 | $118,537.30 |
| 148 | $118,537.30 | $519.31 | $0.00 | $670.23 | $119,726.84 |
| 149 | $119,726.84 | $519.31 | $0.00 | $676.95 | $120,923.10 |
| 150 | $120,923.10 | $519.31 | $0.00 | $683.72 | $122,126.13 |
| 151 | $122,126.13 | $519.31 | $0.00 | $690.52 | $123,335.96 |
| 152 | $123,335.96 | $519.31 | $0.00 | $697.36 | $124,552.63 |
| 153 | $124,552.63 | $519.31 | $0.00 | $704.24 | $125,776.18 |
| 154 | $125,776.18 | $519.31 | $0.00 | $711.16 | $127,006.65 |
| 155 | $127,006.65 | $519.31 | $0.00 | $718.11 | $128,244.07 |
| 156 | $128,244.07 | $519.31 | $0.00 | $725.11 | $129,488.49 |
| 157 | $129,488.49 | $519.31 | $0.00 | $732.15 | $130,739.95 |
| 158 | $130,739.95 | $519.31 | $0.00 | $739.22 | $131,998.48 |
| 159 | $131,998.48 | $519.31 | $0.00 | $746.34 | $133,264.13 |
| 160 | $133,264.13 | $519.31 | $0.00 | $753.49 | $134,536.93 |
| 161 | $134,536.93 | $519.31 | $0.00 | $760.69 | $135,816.93 |
| 162 | $135,816.93 | $519.31 | $0.00 | $767.93 | $137,104.17 |
| 163 | $137,104.17 | $519.31 | $0.00 | $775.21 | $138,398.69 |
| 164 | $138,398.69 | $519.31 | $0.00 | $782.53 | $139,700.53 |
| 165 | $139,700.53 | $519.31 | $0.00 | $789.89 | $141,009.73 |
| 166 | $141,009.73 | $519.31 | $0.00 | $797.29 | $142,326.33 |
| 167 | $142,326.33 | $519.31 | $0.00 | $804.73 | $143,650.37 |
| 168 | $143,650.37 | $519.31 | $0.00 | $812.22 | $144,981.90 |
| 169 | $144,981.90 | $519.31 | $0.00 | $819.75 | $146,320.96 |
| 170 | $146,320.96 | $519.31 | $0.00 | $827.32 | $147,667.59 |
| 171 | $147,667.59 | $519.31 | $0.00 | $834.93 | $149,021.83 |
| 172 | $149,021.83 | $519.31 | $0.00 | $842.59 | $150,383.73 |
| 173 | $150,383.73 | $519.31 | $0.00 | $850.29 | $151,753.33 |
| 174 | $151,753.33 | $519.31 | $0.00 | $858.04 | $153,130.68 |
| 175 | $153,130.68 | $519.31 | $0.00 | $865.82 | $154,515.81 |
| 176 | $154,515.81 | $519.31 | $0.00 | $873.65 | $155,908.77 |
| 177 | $155,908.77 | $519.31 | $0.00 | $881.53 | $157,309.61 |
| 178 | $157,309.61 | $519.31 | $0.00 | $889.45 | $158,718.37 |
| 179 | $158,718.37 | $519.31 | $0.00 | $897.42 | $160,135.10 |
| 180 | $160,135.10 | $519.31 | $0.00 | $905.43 | $161,559.84 |
| 181 | $161,559.84 | $519.31 | $0.00 | $913.48 | $162,992.63 |
| 182 | $162,992.63 | $519.31 | $0.00 | $921.58 | $164,433.52 |
| 183 | $164,433.52 | $519.31 | $0.00 | $929.73 | $165,882.56 |
| 184 | $165,882.56 | $519.31 | $0.00 | $937.92 | $167,339.79 |
| 185 | $167,339.79 | $519.31 | $0.00 | $946.16 | $168,805.26 |
| 186 | $168,805.26 | $519.31 | $0.00 | $954.45 | $170,279.02 |
| 187 | $170,279.02 | $519.31 | $0.00 | $962.78 | $171,761.11 |
| 188 | $171,761.11 | $519.31 | $0.00 | $971.16 | $173,251.58 |
| 189 | $173,251.58 | $519.31 | $0.00 | $979.59 | $174,750.48 |
| 190 | $174,750.48 | $519.31 | $0.00 | $988.06 | $176,257.85 |
| 191 | $176,257.85 | $519.31 | $0.00 | $996.59 | $177,773.75 |
| 192 | $177,773.75 | $519.31 | $0.00 | $1,005.16 | $179,298.22 |
| 193 | $179,298.22 | $519.31 | $0.00 | $1,013.78 | $180,831.31 |
| 194 | $180,831.31 | $519.31 | $0.00 | $1,022.45 | $182,373.07 |
| 195 | $182,373.07 | $519.31 | $0.00 | $1,031.16 | $183,923.54 |
| 196 | $183,923.54 | $519.31 | $0.00 | $1,039.93 | $185,482.78 |
| 197 | $185,482.78 | $519.31 | $0.00 | $1,048.75 | $187,050.84 |
| 198 | $187,050.84 | $519.31 | $0.00 | $1,057.61 | $188,627.76 |
| 199 | $188,627.76 | $519.31 | $0.00 | $1,066.53 | $190,213.60 |
| 200 | $190,213.60 | $519.31 | $0.00 | $1,075.50 | $191,808.41 |
| 201 | $191,808.41 | $519.31 | $0.00 | $1,084.51 | $193,412.23 |
| 202 | $193,412.23 | $519.31 | $0.00 | $1,093.58 | $195,025.12 |
| 203 | $195,025.12 | $519.31 | $0.00 | $1,102.70 | $196,647.13 |
| 204 | $196,647.13 | $519.31 | $0.00 | $1,111.87 | $198,278.31 |
| 205 | $198,278.31 | $519.31 | $0.00 | $1,121.09 | $199,918.71 |
| 206 | $199,918.71 | $519.31 | $0.00 | $1,130.37 | $201,568.39 |
| 207 | $201,568.39 | $519.31 | $0.00 | $1,139.70 | $203,227.40 |
| 208 | $203,227.40 | $519.31 | $0.00 | $1,149.08 | $204,895.79 |
| 209 | $204,895.79 | $519.31 | $0.00 | $1,158.51 | $206,573.61 |
| 210 | $206,573.61 | $519.31 | $0.00 | $1,168.00 | $208,260.92 |
| 211 | $208,260.92 | $519.31 | $0.00 | $1,177.54 | $209,957.77 |
| 212 | $209,957.77 | $519.31 | $0.00 | $1,187.13 | $211,664.21 |
| 213 | $211,664.21 | $519.31 | $0.00 | $1,196.78 | $213,380.30 |
| 214 | $213,380.30 | $519.31 | $0.00 | $1,206.48 | $215,106.09 |
| 215 | $215,106.09 | $519.31 | $0.00 | $1,216.24 | $216,841.64 |
| 216 | $216,841.64 | $519.31 | $0.00 | $1,226.05 | $218,587.00 |
| 217 | $218,587.00 | $519.31 | $60,885.06 | $1,235.92 | $159,457.17 |
| 218 | $159,457.17 | $519.31 | $0.00 | $901.59 | $160,878.07 |
| 219 | $160,878.07 | $519.31 | $0.00 | $909.63 | $162,307.01 |
| 220 | $162,307.01 | $519.31 | $0.00 | $917.71 | $163,744.03 |
| 221 | $163,744.03 | $519.31 | $0.00 | $925.83 | $165,189.17 |
| 222 | $165,189.17 | $519.31 | $0.00 | $934.00 | $166,642.48 |
| 223 | $166,642.48 | $519.31 | $0.00 | $942.22 | $168,104.01 |
| 224 | $168,104.01 | $519.31 | $0.00 | $950.48 | $169,573.80 |
| 225 | $169,573.80 | $519.31 | $0.00 | $958.79 | $171,051.90 |
| 226 | $171,051.90 | $519.31 | $0.00 | $967.15 | $172,538.36 |
| 227 | $172,538.36 | $519.31 | $0.00 | $975.56 | $174,033.23 |
| 228 | $174,033.23 | $519.31 | $0.00 | $984.01 | $175,536.55 |
| 229 | $175,536.55 | $519.31 | $63,929.31 | $992.51 | $113,119.06 |
| 230 | $113,119.06 | $519.31 | $0.00 | $639.59 | $114,277.96 |
| 231 | $114,277.96 | $519.31 | $0.00 | $646.14 | $115,443.41 |
| 232 | $115,443.41 | $519.31 | $0.00 | $652.73 | $116,615.45 |
| 233 | $116,615.45 | $519.31 | $0.00 | $659.36 | $117,794.12 |
| 234 | $117,794.12 | $519.31 | $0.00 | $666.03 | $118,979.46 |
| 235 | $118,979.46 | $519.31 | $0.00 | $672.73 | $120,171.50 |
| 236 | $120,171.50 | $519.31 | $0.00 | $679.47 | $121,370.28 |
| 237 | $121,370.28 | $519.31 | $0.00 | $686.25 | $122,575.84 |
| 238 | $122,575.84 | $519.31 | $0.00 | $693.06 | $123,788.21 |
| 239 | $123,788.21 | $519.31 | $0.00 | $699.92 | $125,007.44 |
| 240 | $125,007.44 | $519.31 | $0.00 | $706.81 | $126,233.56 |
| 241 | $126,233.56 | $519.31 | $67,125.78 | $713.74 | $60,340.83 |
| 242 | $60,340.83 | $519.31 | $0.00 | $341.18 | $61,201.32 |
| 243 | $61,201.32 | $519.31 | $0.00 | $346.04 | $62,066.67 |
| 244 | $62,066.67 | $519.31 | $0.00 | $350.93 | $62,936.91 |
| 245 | $62,936.91 | $519.31 | $0.00 | $355.85 | $63,812.07 |
| 246 | $63,812.07 | $519.31 | $0.00 | $360.80 | $64,692.18 |
| 247 | $64,692.18 | $519.31 | $0.00 | $365.78 | $65,577.27 |
| 248 | $65,577.27 | $519.31 | $0.00 | $370.78 | $66,467.36 |
| 249 | $66,467.36 | $519.31 | $0.00 | $375.82 | $67,362.49 |
| 250 | $67,362.49 | $519.31 | $0.00 | $380.88 | $68,262.68 |
| 251 | $68,262.68 | $519.31 | $0.00 | $385.97 | $69,167.96 |
| 252 | $69,167.96 | $519.31 | $0.00 | $391.09 | $70,078.36 |
| 253 | $70,078.36 | $0.00 | $70,482.07 | $396.23 | ($7.48) |