How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $47,196 |
| Monthly savings required | $374 |
How much will it cost to send your child to Baptist Missionary Association Theological Seminary in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $188,785.50 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $373.59 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 | $18,200.00 |
| 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 Baptist Missionary Association Theological Seminary in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $373.59 | $0.00 | $0.00 | $373.59 |
| 2 | $373.59 | $373.59 | $0.00 | $2.11 | $749.29 |
| 3 | $749.29 | $373.59 | $0.00 | $4.24 | $1,127.12 |
| 4 | $1,127.12 | $373.59 | $0.00 | $6.37 | $1,507.08 |
| 5 | $1,507.08 | $373.59 | $0.00 | $8.52 | $1,889.19 |
| 6 | $1,889.19 | $373.59 | $0.00 | $10.68 | $2,273.46 |
| 7 | $2,273.46 | $373.59 | $0.00 | $12.85 | $2,659.90 |
| 8 | $2,659.90 | $373.59 | $0.00 | $15.04 | $3,048.53 |
| 9 | $3,048.53 | $373.59 | $0.00 | $17.24 | $3,439.36 |
| 10 | $3,439.36 | $373.59 | $0.00 | $19.45 | $3,832.40 |
| 11 | $3,832.40 | $373.59 | $0.00 | $21.67 | $4,227.66 |
| 12 | $4,227.66 | $373.59 | $0.00 | $23.90 | $4,625.15 |
| 13 | $4,625.15 | $373.59 | $0.00 | $26.15 | $5,024.89 |
| 14 | $5,024.89 | $373.59 | $0.00 | $28.41 | $5,426.89 |
| 15 | $5,426.89 | $373.59 | $0.00 | $30.68 | $5,831.16 |
| 16 | $5,831.16 | $373.59 | $0.00 | $32.97 | $6,237.72 |
| 17 | $6,237.72 | $373.59 | $0.00 | $35.27 | $6,646.58 |
| 18 | $6,646.58 | $373.59 | $0.00 | $37.58 | $7,057.75 |
| 19 | $7,057.75 | $373.59 | $0.00 | $39.91 | $7,471.25 |
| 20 | $7,471.25 | $373.59 | $0.00 | $42.24 | $7,887.08 |
| 21 | $7,887.08 | $373.59 | $0.00 | $44.59 | $8,305.26 |
| 22 | $8,305.26 | $373.59 | $0.00 | $46.96 | $8,725.81 |
| 23 | $8,725.81 | $373.59 | $0.00 | $49.34 | $9,148.74 |
| 24 | $9,148.74 | $373.59 | $0.00 | $51.73 | $9,574.06 |
| 25 | $9,574.06 | $373.59 | $0.00 | $54.13 | $10,001.78 |
| 26 | $10,001.78 | $373.59 | $0.00 | $56.55 | $10,431.92 |
| 27 | $10,431.92 | $373.59 | $0.00 | $58.98 | $10,864.49 |
| 28 | $10,864.49 | $373.59 | $0.00 | $61.43 | $11,299.51 |
| 29 | $11,299.51 | $373.59 | $0.00 | $63.89 | $11,736.99 |
| 30 | $11,736.99 | $373.59 | $0.00 | $66.36 | $12,176.94 |
| 31 | $12,176.94 | $373.59 | $0.00 | $68.85 | $12,619.38 |
| 32 | $12,619.38 | $373.59 | $0.00 | $71.35 | $13,064.32 |
| 33 | $13,064.32 | $373.59 | $0.00 | $73.87 | $13,511.78 |
| 34 | $13,511.78 | $373.59 | $0.00 | $76.40 | $13,961.77 |
| 35 | $13,961.77 | $373.59 | $0.00 | $78.94 | $14,414.30 |
| 36 | $14,414.30 | $373.59 | $0.00 | $81.50 | $14,869.39 |
| 37 | $14,869.39 | $373.59 | $0.00 | $84.07 | $15,327.05 |
| 38 | $15,327.05 | $373.59 | $0.00 | $86.66 | $15,787.30 |
| 39 | $15,787.30 | $373.59 | $0.00 | $89.26 | $16,250.15 |
| 40 | $16,250.15 | $373.59 | $0.00 | $91.88 | $16,715.62 |
| 41 | $16,715.62 | $373.59 | $0.00 | $94.51 | $17,183.72 |
| 42 | $17,183.72 | $373.59 | $0.00 | $97.16 | $17,654.47 |
| 43 | $17,654.47 | $373.59 | $0.00 | $99.82 | $18,127.88 |
| 44 | $18,127.88 | $373.59 | $0.00 | $102.50 | $18,603.97 |
| 45 | $18,603.97 | $373.59 | $0.00 | $105.19 | $19,082.75 |
| 46 | $19,082.75 | $373.59 | $0.00 | $107.90 | $19,564.24 |
| 47 | $19,564.24 | $373.59 | $0.00 | $110.62 | $20,048.45 |
| 48 | $20,048.45 | $373.59 | $0.00 | $113.36 | $20,535.40 |
| 49 | $20,535.40 | $373.59 | $0.00 | $116.11 | $21,025.10 |
| 50 | $21,025.10 | $373.59 | $0.00 | $118.88 | $21,517.57 |
| 51 | $21,517.57 | $373.59 | $0.00 | $121.66 | $22,012.82 |
| 52 | $22,012.82 | $373.59 | $0.00 | $124.46 | $22,510.87 |
| 53 | $22,510.87 | $373.59 | $0.00 | $127.28 | $23,011.74 |
| 54 | $23,011.74 | $373.59 | $0.00 | $130.11 | $23,515.44 |
| 55 | $23,515.44 | $373.59 | $0.00 | $132.96 | $24,021.99 |
| 56 | $24,021.99 | $373.59 | $0.00 | $135.82 | $24,531.40 |
| 57 | $24,531.40 | $373.59 | $0.00 | $138.70 | $25,043.69 |
| 58 | $25,043.69 | $373.59 | $0.00 | $141.60 | $25,558.88 |
| 59 | $25,558.88 | $373.59 | $0.00 | $144.51 | $26,076.98 |
| 60 | $26,076.98 | $373.59 | $0.00 | $147.44 | $26,598.01 |
| 61 | $26,598.01 | $373.59 | $0.00 | $150.39 | $27,121.99 |
| 62 | $27,121.99 | $373.59 | $0.00 | $153.35 | $27,648.93 |
| 63 | $27,648.93 | $373.59 | $0.00 | $156.33 | $28,178.85 |
| 64 | $28,178.85 | $373.59 | $0.00 | $159.33 | $28,711.77 |
| 65 | $28,711.77 | $373.59 | $0.00 | $162.34 | $29,247.70 |
| 66 | $29,247.70 | $373.59 | $0.00 | $165.37 | $29,786.66 |
| 67 | $29,786.66 | $373.59 | $0.00 | $168.42 | $30,328.67 |
| 68 | $30,328.67 | $373.59 | $0.00 | $171.48 | $30,873.74 |
| 69 | $30,873.74 | $373.59 | $0.00 | $174.56 | $31,421.89 |
| 70 | $31,421.89 | $373.59 | $0.00 | $177.66 | $31,973.14 |
| 71 | $31,973.14 | $373.59 | $0.00 | $180.78 | $32,527.51 |
| 72 | $32,527.51 | $373.59 | $0.00 | $183.92 | $33,085.02 |
| 73 | $33,085.02 | $373.59 | $0.00 | $187.07 | $33,645.68 |
| 74 | $33,645.68 | $373.59 | $0.00 | $190.24 | $34,209.51 |
| 75 | $34,209.51 | $373.59 | $0.00 | $193.43 | $34,776.53 |
| 76 | $34,776.53 | $373.59 | $0.00 | $196.63 | $35,346.75 |
| 77 | $35,346.75 | $373.59 | $0.00 | $199.86 | $35,920.20 |
| 78 | $35,920.20 | $373.59 | $0.00 | $203.10 | $36,496.89 |
| 79 | $36,496.89 | $373.59 | $0.00 | $206.36 | $37,076.84 |
| 80 | $37,076.84 | $373.59 | $0.00 | $209.64 | $37,660.07 |
| 81 | $37,660.07 | $373.59 | $0.00 | $212.94 | $38,246.60 |
| 82 | $38,246.60 | $373.59 | $0.00 | $216.25 | $38,836.44 |
| 83 | $38,836.44 | $373.59 | $0.00 | $219.59 | $39,429.62 |
| 84 | $39,429.62 | $373.59 | $0.00 | $222.94 | $40,026.15 |
| 85 | $40,026.15 | $373.59 | $0.00 | $226.31 | $40,626.05 |
| 86 | $40,626.05 | $373.59 | $0.00 | $229.71 | $41,229.35 |
| 87 | $41,229.35 | $373.59 | $0.00 | $233.12 | $41,836.06 |
| 88 | $41,836.06 | $373.59 | $0.00 | $236.55 | $42,446.20 |
| 89 | $42,446.20 | $373.59 | $0.00 | $240.00 | $43,059.79 |
| 90 | $43,059.79 | $373.59 | $0.00 | $243.47 | $43,676.85 |
| 91 | $43,676.85 | $373.59 | $0.00 | $246.96 | $44,297.40 |
| 92 | $44,297.40 | $373.59 | $0.00 | $250.46 | $44,921.45 |
| 93 | $44,921.45 | $373.59 | $0.00 | $253.99 | $45,549.03 |
| 94 | $45,549.03 | $373.59 | $0.00 | $257.54 | $46,180.16 |
| 95 | $46,180.16 | $373.59 | $0.00 | $261.11 | $46,814.86 |
| 96 | $46,814.86 | $373.59 | $0.00 | $264.70 | $47,453.15 |
| 97 | $47,453.15 | $373.59 | $0.00 | $268.31 | $48,095.05 |
| 98 | $48,095.05 | $373.59 | $0.00 | $271.94 | $48,740.58 |
| 99 | $48,740.58 | $373.59 | $0.00 | $275.59 | $49,389.76 |
| 100 | $49,389.76 | $373.59 | $0.00 | $279.26 | $50,042.61 |
| 101 | $50,042.61 | $373.59 | $0.00 | $282.95 | $50,699.15 |
| 102 | $50,699.15 | $373.59 | $0.00 | $286.66 | $51,359.40 |
| 103 | $51,359.40 | $373.59 | $0.00 | $290.39 | $52,023.38 |
| 104 | $52,023.38 | $373.59 | $0.00 | $294.15 | $52,691.12 |
| 105 | $52,691.12 | $373.59 | $0.00 | $297.92 | $53,362.63 |
| 106 | $53,362.63 | $373.59 | $0.00 | $301.72 | $54,037.94 |
| 107 | $54,037.94 | $373.59 | $0.00 | $305.54 | $54,717.07 |
| 108 | $54,717.07 | $373.59 | $0.00 | $309.38 | $55,400.04 |
| 109 | $55,400.04 | $373.59 | $0.00 | $313.24 | $56,086.87 |
| 110 | $56,086.87 | $373.59 | $0.00 | $317.12 | $56,777.58 |
| 111 | $56,777.58 | $373.59 | $0.00 | $321.03 | $57,472.20 |
| 112 | $57,472.20 | $373.59 | $0.00 | $324.96 | $58,170.75 |
| 113 | $58,170.75 | $373.59 | $0.00 | $328.91 | $58,873.25 |
| 114 | $58,873.25 | $373.59 | $0.00 | $332.88 | $59,579.72 |
| 115 | $59,579.72 | $373.59 | $0.00 | $336.87 | $60,290.18 |
| 116 | $60,290.18 | $373.59 | $0.00 | $340.89 | $61,004.66 |
| 117 | $61,004.66 | $373.59 | $0.00 | $344.93 | $61,723.18 |
| 118 | $61,723.18 | $373.59 | $0.00 | $348.99 | $62,445.76 |
| 119 | $62,445.76 | $373.59 | $0.00 | $353.08 | $63,172.43 |
| 120 | $63,172.43 | $373.59 | $0.00 | $357.19 | $63,903.21 |
| 121 | $63,903.21 | $373.59 | $0.00 | $361.32 | $64,638.12 |
| 122 | $64,638.12 | $373.59 | $0.00 | $365.47 | $65,377.18 |
| 123 | $65,377.18 | $373.59 | $0.00 | $369.65 | $66,120.42 |
| 124 | $66,120.42 | $373.59 | $0.00 | $373.85 | $66,867.86 |
| 125 | $66,867.86 | $373.59 | $0.00 | $378.08 | $67,619.53 |
| 126 | $67,619.53 | $373.59 | $0.00 | $382.33 | $68,375.45 |
| 127 | $68,375.45 | $373.59 | $0.00 | $386.60 | $69,135.64 |
| 128 | $69,135.64 | $373.59 | $0.00 | $390.90 | $69,900.13 |
| 129 | $69,900.13 | $373.59 | $0.00 | $395.23 | $70,668.95 |
| 130 | $70,668.95 | $373.59 | $0.00 | $399.57 | $71,442.11 |
| 131 | $71,442.11 | $373.59 | $0.00 | $403.94 | $72,219.64 |
| 132 | $72,219.64 | $373.59 | $0.00 | $408.34 | $73,001.57 |
| 133 | $73,001.57 | $373.59 | $0.00 | $412.76 | $73,787.92 |
| 134 | $73,787.92 | $373.59 | $0.00 | $417.21 | $74,578.72 |
| 135 | $74,578.72 | $373.59 | $0.00 | $421.68 | $75,373.99 |
| 136 | $75,373.99 | $373.59 | $0.00 | $426.18 | $76,173.76 |
| 137 | $76,173.76 | $373.59 | $0.00 | $430.70 | $76,978.05 |
| 138 | $76,978.05 | $373.59 | $0.00 | $435.25 | $77,786.89 |
| 139 | $77,786.89 | $373.59 | $0.00 | $439.82 | $78,600.30 |
| 140 | $78,600.30 | $373.59 | $0.00 | $444.42 | $79,418.31 |
| 141 | $79,418.31 | $373.59 | $0.00 | $449.04 | $80,240.94 |
| 142 | $80,240.94 | $373.59 | $0.00 | $453.69 | $81,068.22 |
| 143 | $81,068.22 | $373.59 | $0.00 | $458.37 | $81,900.18 |
| 144 | $81,900.18 | $373.59 | $0.00 | $463.08 | $82,736.85 |
| 145 | $82,736.85 | $373.59 | $0.00 | $467.81 | $83,578.25 |
| 146 | $83,578.25 | $373.59 | $0.00 | $472.56 | $84,424.40 |
| 147 | $84,424.40 | $373.59 | $0.00 | $477.35 | $85,275.34 |
| 148 | $85,275.34 | $373.59 | $0.00 | $482.16 | $86,131.09 |
| 149 | $86,131.09 | $373.59 | $0.00 | $487.00 | $86,991.68 |
| 150 | $86,991.68 | $373.59 | $0.00 | $491.86 | $87,857.13 |
| 151 | $87,857.13 | $373.59 | $0.00 | $496.76 | $88,727.48 |
| 152 | $88,727.48 | $373.59 | $0.00 | $501.68 | $89,602.75 |
| 153 | $89,602.75 | $373.59 | $0.00 | $506.63 | $90,482.97 |
| 154 | $90,482.97 | $373.59 | $0.00 | $511.60 | $91,368.16 |
| 155 | $91,368.16 | $373.59 | $0.00 | $516.61 | $92,258.36 |
| 156 | $92,258.36 | $373.59 | $0.00 | $521.64 | $93,153.59 |
| 157 | $93,153.59 | $373.59 | $0.00 | $526.70 | $94,053.88 |
| 158 | $94,053.88 | $373.59 | $0.00 | $531.79 | $94,959.26 |
| 159 | $94,959.26 | $373.59 | $0.00 | $536.91 | $95,869.76 |
| 160 | $95,869.76 | $373.59 | $0.00 | $542.06 | $96,785.41 |
| 161 | $96,785.41 | $373.59 | $0.00 | $547.24 | $97,706.24 |
| 162 | $97,706.24 | $373.59 | $0.00 | $552.45 | $98,632.28 |
| 163 | $98,632.28 | $373.59 | $0.00 | $557.68 | $99,563.55 |
| 164 | $99,563.55 | $373.59 | $0.00 | $562.95 | $100,500.09 |
| 165 | $100,500.09 | $373.59 | $0.00 | $568.24 | $101,441.92 |
| 166 | $101,441.92 | $373.59 | $0.00 | $573.57 | $102,389.08 |
| 167 | $102,389.08 | $373.59 | $0.00 | $578.92 | $103,341.59 |
| 168 | $103,341.59 | $373.59 | $0.00 | $584.31 | $104,299.49 |
| 169 | $104,299.49 | $373.59 | $0.00 | $589.72 | $105,262.80 |
| 170 | $105,262.80 | $373.59 | $0.00 | $595.17 | $106,231.56 |
| 171 | $106,231.56 | $373.59 | $0.00 | $600.65 | $107,205.80 |
| 172 | $107,205.80 | $373.59 | $0.00 | $606.16 | $108,185.55 |
| 173 | $108,185.55 | $373.59 | $0.00 | $611.70 | $109,170.84 |
| 174 | $109,170.84 | $373.59 | $0.00 | $617.27 | $110,161.70 |
| 175 | $110,161.70 | $373.59 | $0.00 | $622.87 | $111,158.16 |
| 176 | $111,158.16 | $373.59 | $0.00 | $628.50 | $112,160.25 |
| 177 | $112,160.25 | $373.59 | $0.00 | $634.17 | $113,168.01 |
| 178 | $113,168.01 | $373.59 | $0.00 | $639.87 | $114,181.47 |
| 179 | $114,181.47 | $373.59 | $0.00 | $645.60 | $115,200.66 |
| 180 | $115,200.66 | $373.59 | $0.00 | $651.36 | $116,225.61 |
| 181 | $116,225.61 | $373.59 | $0.00 | $657.16 | $117,256.36 |
| 182 | $117,256.36 | $373.59 | $0.00 | $662.98 | $118,292.93 |
| 183 | $118,292.93 | $373.59 | $0.00 | $668.85 | $119,335.37 |
| 184 | $119,335.37 | $373.59 | $0.00 | $674.74 | $120,383.70 |
| 185 | $120,383.70 | $373.59 | $0.00 | $680.67 | $121,437.96 |
| 186 | $121,437.96 | $373.59 | $0.00 | $686.63 | $122,498.18 |
| 187 | $122,498.18 | $373.59 | $0.00 | $692.62 | $123,564.39 |
| 188 | $123,564.39 | $373.59 | $0.00 | $698.65 | $124,636.63 |
| 189 | $124,636.63 | $373.59 | $0.00 | $704.71 | $125,714.93 |
| 190 | $125,714.93 | $373.59 | $0.00 | $710.81 | $126,799.33 |
| 191 | $126,799.33 | $373.59 | $0.00 | $716.94 | $127,889.86 |
| 192 | $127,889.86 | $373.59 | $0.00 | $723.11 | $128,986.56 |
| 193 | $128,986.56 | $373.59 | $0.00 | $729.31 | $130,089.46 |
| 194 | $130,089.46 | $373.59 | $0.00 | $735.54 | $131,198.59 |
| 195 | $131,198.59 | $373.59 | $0.00 | $741.82 | $132,314.00 |
| 196 | $132,314.00 | $373.59 | $0.00 | $748.12 | $133,435.71 |
| 197 | $133,435.71 | $373.59 | $0.00 | $754.46 | $134,563.76 |
| 198 | $134,563.76 | $373.59 | $0.00 | $760.84 | $135,698.19 |
| 199 | $135,698.19 | $373.59 | $0.00 | $767.26 | $136,839.04 |
| 200 | $136,839.04 | $373.59 | $0.00 | $773.71 | $137,986.34 |
| 201 | $137,986.34 | $373.59 | $0.00 | $780.19 | $139,140.12 |
| 202 | $139,140.12 | $373.59 | $0.00 | $786.72 | $140,300.43 |
| 203 | $140,300.43 | $373.59 | $0.00 | $793.28 | $141,467.30 |
| 204 | $141,467.30 | $373.59 | $0.00 | $799.88 | $142,640.77 |
| 205 | $142,640.77 | $373.59 | $0.00 | $806.51 | $143,820.87 |
| 206 | $143,820.87 | $373.59 | $0.00 | $813.18 | $145,007.64 |
| 207 | $145,007.64 | $373.59 | $0.00 | $819.89 | $146,201.12 |
| 208 | $146,201.12 | $373.59 | $0.00 | $826.64 | $147,401.35 |
| 209 | $147,401.35 | $373.59 | $0.00 | $833.43 | $148,608.37 |
| 210 | $148,608.37 | $373.59 | $0.00 | $840.25 | $149,822.21 |
| 211 | $149,822.21 | $373.59 | $0.00 | $847.12 | $151,042.92 |
| 212 | $151,042.92 | $373.59 | $0.00 | $854.02 | $152,270.53 |
| 213 | $152,270.53 | $373.59 | $0.00 | $860.96 | $153,505.08 |
| 214 | $153,505.08 | $373.59 | $0.00 | $867.94 | $154,746.61 |
| 215 | $154,746.61 | $373.59 | $0.00 | $874.96 | $155,995.16 |
| 216 | $155,995.16 | $373.59 | $0.00 | $882.02 | $157,250.77 |
| 217 | $157,250.77 | $373.59 | $43,800.47 | $889.12 | $114,713.01 |
| 218 | $114,713.01 | $373.59 | $0.00 | $648.60 | $115,735.20 |
| 219 | $115,735.20 | $373.59 | $0.00 | $654.38 | $116,763.17 |
| 220 | $116,763.17 | $373.59 | $0.00 | $660.20 | $117,796.96 |
| 221 | $117,796.96 | $373.59 | $0.00 | $666.04 | $118,836.59 |
| 222 | $118,836.59 | $373.59 | $0.00 | $671.92 | $119,882.10 |
| 223 | $119,882.10 | $373.59 | $0.00 | $677.83 | $120,933.52 |
| 224 | $120,933.52 | $373.59 | $0.00 | $683.78 | $121,990.89 |
| 225 | $121,990.89 | $373.59 | $0.00 | $689.75 | $123,054.23 |
| 226 | $123,054.23 | $373.59 | $0.00 | $695.77 | $124,123.59 |
| 227 | $124,123.59 | $373.59 | $0.00 | $701.81 | $125,198.99 |
| 228 | $125,198.99 | $373.59 | $0.00 | $707.89 | $126,280.47 |
| 229 | $126,280.47 | $373.59 | $45,990.49 | $714.01 | $81,377.58 |
| 230 | $81,377.58 | $373.59 | $0.00 | $460.12 | $82,211.29 |
| 231 | $82,211.29 | $373.59 | $0.00 | $464.83 | $83,049.71 |
| 232 | $83,049.71 | $373.59 | $0.00 | $469.58 | $83,892.88 |
| 233 | $83,892.88 | $373.59 | $0.00 | $474.34 | $84,740.81 |
| 234 | $84,740.81 | $373.59 | $0.00 | $479.14 | $85,593.54 |
| 235 | $85,593.54 | $373.59 | $0.00 | $483.96 | $86,451.09 |
| 236 | $86,451.09 | $373.59 | $0.00 | $488.81 | $87,313.49 |
| 237 | $87,313.49 | $373.59 | $0.00 | $493.68 | $88,180.76 |
| 238 | $88,180.76 | $373.59 | $0.00 | $498.59 | $89,052.94 |
| 239 | $89,052.94 | $373.59 | $0.00 | $503.52 | $89,930.05 |
| 240 | $89,930.05 | $373.59 | $0.00 | $508.48 | $90,812.12 |
| 241 | $90,812.12 | $373.59 | $48,290.02 | $513.46 | $43,409.15 |
| 242 | $43,409.15 | $373.59 | $0.00 | $245.44 | $44,028.18 |
| 243 | $44,028.18 | $373.59 | $0.00 | $248.94 | $44,650.71 |
| 244 | $44,650.71 | $373.59 | $0.00 | $252.46 | $45,276.76 |
| 245 | $45,276.76 | $373.59 | $0.00 | $256.00 | $45,906.35 |
| 246 | $45,906.35 | $373.59 | $0.00 | $259.56 | $46,539.50 |
| 247 | $46,539.50 | $373.59 | $0.00 | $263.14 | $47,176.23 |
| 248 | $47,176.23 | $373.59 | $0.00 | $266.74 | $47,816.56 |
| 249 | $47,816.56 | $373.59 | $0.00 | $270.36 | $48,460.51 |
| 250 | $48,460.51 | $373.59 | $0.00 | $274.00 | $49,108.10 |
| 251 | $49,108.10 | $373.59 | $0.00 | $277.66 | $49,759.35 |
| 252 | $49,759.35 | $373.59 | $0.00 | $281.35 | $50,414.29 |
| 253 | $50,414.29 | $0.00 | $50,704.52 | $285.05 | ($5.18) |