How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $65,349 |
| Monthly savings required | $517 |
How much will it cost to send your child to Brown Mackie College San Antonio in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $261,395.31 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $517.29 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 | $25,200.00 |
| 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 Brown Mackie College San Antonio in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $517.29 | $0.00 | $0.00 | $517.29 |
| 2 | $517.29 | $517.29 | $0.00 | $2.92 | $1,037.50 |
| 3 | $1,037.50 | $517.29 | $0.00 | $5.87 | $1,560.66 |
| 4 | $1,560.66 | $517.29 | $0.00 | $8.82 | $2,086.77 |
| 5 | $2,086.77 | $517.29 | $0.00 | $11.80 | $2,615.86 |
| 6 | $2,615.86 | $517.29 | $0.00 | $14.79 | $3,147.94 |
| 7 | $3,147.94 | $517.29 | $0.00 | $17.80 | $3,683.03 |
| 8 | $3,683.03 | $517.29 | $0.00 | $20.82 | $4,221.14 |
| 9 | $4,221.14 | $517.29 | $0.00 | $23.87 | $4,762.30 |
| 10 | $4,762.30 | $517.29 | $0.00 | $26.93 | $5,306.52 |
| 11 | $5,306.52 | $517.29 | $0.00 | $30.00 | $5,853.81 |
| 12 | $5,853.81 | $517.29 | $0.00 | $33.10 | $6,404.20 |
| 13 | $6,404.20 | $517.29 | $0.00 | $36.21 | $6,957.70 |
| 14 | $6,957.70 | $517.29 | $0.00 | $39.34 | $7,514.33 |
| 15 | $7,514.33 | $517.29 | $0.00 | $42.49 | $8,074.11 |
| 16 | $8,074.11 | $517.29 | $0.00 | $45.65 | $8,637.05 |
| 17 | $8,637.05 | $517.29 | $0.00 | $48.84 | $9,203.18 |
| 18 | $9,203.18 | $517.29 | $0.00 | $52.04 | $9,772.51 |
| 19 | $9,772.51 | $517.29 | $0.00 | $55.26 | $10,345.06 |
| 20 | $10,345.06 | $517.29 | $0.00 | $58.49 | $10,920.84 |
| 21 | $10,920.84 | $517.29 | $0.00 | $61.75 | $11,499.88 |
| 22 | $11,499.88 | $517.29 | $0.00 | $65.02 | $12,082.19 |
| 23 | $12,082.19 | $517.29 | $0.00 | $68.31 | $12,667.79 |
| 24 | $12,667.79 | $517.29 | $0.00 | $71.63 | $13,256.71 |
| 25 | $13,256.71 | $517.29 | $0.00 | $74.96 | $13,848.96 |
| 26 | $13,848.96 | $517.29 | $0.00 | $78.30 | $14,444.55 |
| 27 | $14,444.55 | $517.29 | $0.00 | $81.67 | $15,043.51 |
| 28 | $15,043.51 | $517.29 | $0.00 | $85.06 | $15,645.86 |
| 29 | $15,645.86 | $517.29 | $0.00 | $88.46 | $16,251.61 |
| 30 | $16,251.61 | $517.29 | $0.00 | $91.89 | $16,860.79 |
| 31 | $16,860.79 | $517.29 | $0.00 | $95.33 | $17,473.41 |
| 32 | $17,473.41 | $517.29 | $0.00 | $98.80 | $18,089.50 |
| 33 | $18,089.50 | $517.29 | $0.00 | $102.28 | $18,709.07 |
| 34 | $18,709.07 | $517.29 | $0.00 | $105.78 | $19,332.14 |
| 35 | $19,332.14 | $517.29 | $0.00 | $109.31 | $19,958.74 |
| 36 | $19,958.74 | $517.29 | $0.00 | $112.85 | $20,588.88 |
| 37 | $20,588.88 | $517.29 | $0.00 | $116.41 | $21,222.58 |
| 38 | $21,222.58 | $517.29 | $0.00 | $120.00 | $21,859.87 |
| 39 | $21,859.87 | $517.29 | $0.00 | $123.60 | $22,500.76 |
| 40 | $22,500.76 | $517.29 | $0.00 | $127.22 | $23,145.27 |
| 41 | $23,145.27 | $517.29 | $0.00 | $130.87 | $23,793.43 |
| 42 | $23,793.43 | $517.29 | $0.00 | $134.53 | $24,445.25 |
| 43 | $24,445.25 | $517.29 | $0.00 | $138.22 | $25,100.76 |
| 44 | $25,100.76 | $517.29 | $0.00 | $141.92 | $25,759.97 |
| 45 | $25,759.97 | $517.29 | $0.00 | $145.65 | $26,422.91 |
| 46 | $26,422.91 | $517.29 | $0.00 | $149.40 | $27,089.60 |
| 47 | $27,089.60 | $517.29 | $0.00 | $153.17 | $27,760.06 |
| 48 | $27,760.06 | $517.29 | $0.00 | $156.96 | $28,434.31 |
| 49 | $28,434.31 | $517.29 | $0.00 | $160.77 | $29,112.37 |
| 50 | $29,112.37 | $517.29 | $0.00 | $164.61 | $29,794.27 |
| 51 | $29,794.27 | $517.29 | $0.00 | $168.46 | $30,480.02 |
| 52 | $30,480.02 | $517.29 | $0.00 | $172.34 | $31,169.65 |
| 53 | $31,169.65 | $517.29 | $0.00 | $176.24 | $31,863.18 |
| 54 | $31,863.18 | $517.29 | $0.00 | $180.16 | $32,560.63 |
| 55 | $32,560.63 | $517.29 | $0.00 | $184.10 | $33,262.02 |
| 56 | $33,262.02 | $517.29 | $0.00 | $188.07 | $33,967.38 |
| 57 | $33,967.38 | $517.29 | $0.00 | $192.06 | $34,676.73 |
| 58 | $34,676.73 | $517.29 | $0.00 | $196.07 | $35,390.09 |
| 59 | $35,390.09 | $517.29 | $0.00 | $200.10 | $36,107.48 |
| 60 | $36,107.48 | $517.29 | $0.00 | $204.16 | $36,828.93 |
| 61 | $36,828.93 | $517.29 | $0.00 | $208.24 | $37,554.46 |
| 62 | $37,554.46 | $517.29 | $0.00 | $212.34 | $38,284.09 |
| 63 | $38,284.09 | $517.29 | $0.00 | $216.46 | $39,017.84 |
| 64 | $39,017.84 | $517.29 | $0.00 | $220.61 | $39,755.74 |
| 65 | $39,755.74 | $517.29 | $0.00 | $224.78 | $40,497.81 |
| 66 | $40,497.81 | $517.29 | $0.00 | $228.98 | $41,244.08 |
| 67 | $41,244.08 | $517.29 | $0.00 | $233.20 | $41,994.57 |
| 68 | $41,994.57 | $517.29 | $0.00 | $237.44 | $42,749.30 |
| 69 | $42,749.30 | $517.29 | $0.00 | $241.71 | $43,508.30 |
| 70 | $43,508.30 | $517.29 | $0.00 | $246.00 | $44,271.59 |
| 71 | $44,271.59 | $517.29 | $0.00 | $250.32 | $45,039.20 |
| 72 | $45,039.20 | $517.29 | $0.00 | $254.66 | $45,811.15 |
| 73 | $45,811.15 | $517.29 | $0.00 | $259.02 | $46,587.46 |
| 74 | $46,587.46 | $517.29 | $0.00 | $263.41 | $47,368.16 |
| 75 | $47,368.16 | $517.29 | $0.00 | $267.83 | $48,153.28 |
| 76 | $48,153.28 | $517.29 | $0.00 | $272.27 | $48,942.84 |
| 77 | $48,942.84 | $517.29 | $0.00 | $276.73 | $49,736.86 |
| 78 | $49,736.86 | $517.29 | $0.00 | $281.22 | $50,535.37 |
| 79 | $50,535.37 | $517.29 | $0.00 | $285.73 | $51,338.39 |
| 80 | $51,338.39 | $517.29 | $0.00 | $290.27 | $52,145.95 |
| 81 | $52,145.95 | $517.29 | $0.00 | $294.84 | $52,958.08 |
| 82 | $52,958.08 | $517.29 | $0.00 | $299.43 | $53,774.80 |
| 83 | $53,774.80 | $517.29 | $0.00 | $304.05 | $54,596.14 |
| 84 | $54,596.14 | $517.29 | $0.00 | $308.69 | $55,422.12 |
| 85 | $55,422.12 | $517.29 | $0.00 | $313.36 | $56,252.77 |
| 86 | $56,252.77 | $517.29 | $0.00 | $318.06 | $57,088.12 |
| 87 | $57,088.12 | $517.29 | $0.00 | $322.78 | $57,928.19 |
| 88 | $57,928.19 | $517.29 | $0.00 | $327.53 | $58,773.01 |
| 89 | $58,773.01 | $517.29 | $0.00 | $332.31 | $59,622.61 |
| 90 | $59,622.61 | $517.29 | $0.00 | $337.11 | $60,477.01 |
| 91 | $60,477.01 | $517.29 | $0.00 | $341.95 | $61,336.25 |
| 92 | $61,336.25 | $517.29 | $0.00 | $346.80 | $62,200.34 |
| 93 | $62,200.34 | $517.29 | $0.00 | $351.69 | $63,069.32 |
| 94 | $63,069.32 | $517.29 | $0.00 | $356.60 | $63,943.21 |
| 95 | $63,943.21 | $517.29 | $0.00 | $361.54 | $64,822.04 |
| 96 | $64,822.04 | $517.29 | $0.00 | $366.51 | $65,705.84 |
| 97 | $65,705.84 | $517.29 | $0.00 | $371.51 | $66,594.64 |
| 98 | $66,594.64 | $517.29 | $0.00 | $376.54 | $67,488.47 |
| 99 | $67,488.47 | $517.29 | $0.00 | $381.59 | $68,387.35 |
| 100 | $68,387.35 | $517.29 | $0.00 | $386.67 | $69,291.31 |
| 101 | $69,291.31 | $517.29 | $0.00 | $391.78 | $70,200.38 |
| 102 | $70,200.38 | $517.29 | $0.00 | $396.92 | $71,114.59 |
| 103 | $71,114.59 | $517.29 | $0.00 | $402.09 | $72,033.97 |
| 104 | $72,033.97 | $517.29 | $0.00 | $407.29 | $72,958.55 |
| 105 | $72,958.55 | $517.29 | $0.00 | $412.52 | $73,888.36 |
| 106 | $73,888.36 | $517.29 | $0.00 | $417.78 | $74,823.43 |
| 107 | $74,823.43 | $517.29 | $0.00 | $423.06 | $75,763.78 |
| 108 | $75,763.78 | $517.29 | $0.00 | $428.38 | $76,709.45 |
| 109 | $76,709.45 | $517.29 | $0.00 | $433.73 | $77,660.47 |
| 110 | $77,660.47 | $517.29 | $0.00 | $439.10 | $78,616.86 |
| 111 | $78,616.86 | $517.29 | $0.00 | $444.51 | $79,578.66 |
| 112 | $79,578.66 | $517.29 | $0.00 | $449.95 | $80,545.90 |
| 113 | $80,545.90 | $517.29 | $0.00 | $455.42 | $81,518.61 |
| 114 | $81,518.61 | $517.29 | $0.00 | $460.92 | $82,496.82 |
| 115 | $82,496.82 | $517.29 | $0.00 | $466.45 | $83,480.56 |
| 116 | $83,480.56 | $517.29 | $0.00 | $472.01 | $84,469.86 |
| 117 | $84,469.86 | $517.29 | $0.00 | $477.60 | $85,464.75 |
| 118 | $85,464.75 | $517.29 | $0.00 | $483.23 | $86,465.27 |
| 119 | $86,465.27 | $517.29 | $0.00 | $488.89 | $87,471.45 |
| 120 | $87,471.45 | $517.29 | $0.00 | $494.58 | $88,483.32 |
| 121 | $88,483.32 | $517.29 | $0.00 | $500.30 | $89,500.91 |
| 122 | $89,500.91 | $517.29 | $0.00 | $506.05 | $90,524.25 |
| 123 | $90,524.25 | $517.29 | $0.00 | $511.84 | $91,553.38 |
| 124 | $91,553.38 | $517.29 | $0.00 | $517.66 | $92,588.33 |
| 125 | $92,588.33 | $517.29 | $0.00 | $523.51 | $93,629.13 |
| 126 | $93,629.13 | $517.29 | $0.00 | $529.39 | $94,675.81 |
| 127 | $94,675.81 | $517.29 | $0.00 | $535.31 | $95,728.41 |
| 128 | $95,728.41 | $517.29 | $0.00 | $541.26 | $96,786.96 |
| 129 | $96,786.96 | $517.29 | $0.00 | $547.25 | $97,851.50 |
| 130 | $97,851.50 | $517.29 | $0.00 | $553.27 | $98,922.06 |
| 131 | $98,922.06 | $517.29 | $0.00 | $559.32 | $99,998.67 |
| 132 | $99,998.67 | $517.29 | $0.00 | $565.41 | $101,081.37 |
| 133 | $101,081.37 | $517.29 | $0.00 | $571.53 | $102,170.19 |
| 134 | $102,170.19 | $517.29 | $0.00 | $577.69 | $103,265.17 |
| 135 | $103,265.17 | $517.29 | $0.00 | $583.88 | $104,366.34 |
| 136 | $104,366.34 | $517.29 | $0.00 | $590.10 | $105,473.73 |
| 137 | $105,473.73 | $517.29 | $0.00 | $596.36 | $106,587.38 |
| 138 | $106,587.38 | $517.29 | $0.00 | $602.66 | $107,707.33 |
| 139 | $107,707.33 | $517.29 | $0.00 | $608.99 | $108,833.61 |
| 140 | $108,833.61 | $517.29 | $0.00 | $615.36 | $109,966.26 |
| 141 | $109,966.26 | $517.29 | $0.00 | $621.77 | $111,105.32 |
| 142 | $111,105.32 | $517.29 | $0.00 | $628.21 | $112,250.82 |
| 143 | $112,250.82 | $517.29 | $0.00 | $634.68 | $113,402.79 |
| 144 | $113,402.79 | $517.29 | $0.00 | $641.20 | $114,561.28 |
| 145 | $114,561.28 | $517.29 | $0.00 | $647.75 | $115,726.32 |
| 146 | $115,726.32 | $517.29 | $0.00 | $654.33 | $116,897.94 |
| 147 | $116,897.94 | $517.29 | $0.00 | $660.96 | $118,076.19 |
| 148 | $118,076.19 | $517.29 | $0.00 | $667.62 | $119,261.10 |
| 149 | $119,261.10 | $517.29 | $0.00 | $674.32 | $120,452.71 |
| 150 | $120,452.71 | $517.29 | $0.00 | $681.06 | $121,651.06 |
| 151 | $121,651.06 | $517.29 | $0.00 | $687.83 | $122,856.18 |
| 152 | $122,856.18 | $517.29 | $0.00 | $694.65 | $124,068.12 |
| 153 | $124,068.12 | $517.29 | $0.00 | $701.50 | $125,286.91 |
| 154 | $125,286.91 | $517.29 | $0.00 | $708.39 | $126,512.59 |
| 155 | $126,512.59 | $517.29 | $0.00 | $715.32 | $127,745.20 |
| 156 | $127,745.20 | $517.29 | $0.00 | $722.29 | $128,984.78 |
| 157 | $128,984.78 | $517.29 | $0.00 | $729.30 | $130,231.37 |
| 158 | $130,231.37 | $517.29 | $0.00 | $736.35 | $131,485.01 |
| 159 | $131,485.01 | $517.29 | $0.00 | $743.44 | $132,745.74 |
| 160 | $132,745.74 | $517.29 | $0.00 | $750.56 | $134,013.59 |
| 161 | $134,013.59 | $517.29 | $0.00 | $757.73 | $135,288.61 |
| 162 | $135,288.61 | $517.29 | $0.00 | $764.94 | $136,570.84 |
| 163 | $136,570.84 | $517.29 | $0.00 | $772.19 | $137,860.32 |
| 164 | $137,860.32 | $517.29 | $0.00 | $779.48 | $139,157.09 |
| 165 | $139,157.09 | $517.29 | $0.00 | $786.81 | $140,461.19 |
| 166 | $140,461.19 | $517.29 | $0.00 | $794.19 | $141,772.67 |
| 167 | $141,772.67 | $517.29 | $0.00 | $801.60 | $143,091.56 |
| 168 | $143,091.56 | $517.29 | $0.00 | $809.06 | $144,417.91 |
| 169 | $144,417.91 | $517.29 | $0.00 | $816.56 | $145,751.76 |
| 170 | $145,751.76 | $517.29 | $0.00 | $824.10 | $147,093.15 |
| 171 | $147,093.15 | $517.29 | $0.00 | $831.69 | $148,442.13 |
| 172 | $148,442.13 | $517.29 | $0.00 | $839.31 | $149,798.73 |
| 173 | $149,798.73 | $517.29 | $0.00 | $846.98 | $151,163.00 |
| 174 | $151,163.00 | $517.29 | $0.00 | $854.70 | $152,534.99 |
| 175 | $152,534.99 | $517.29 | $0.00 | $862.46 | $153,914.74 |
| 176 | $153,914.74 | $517.29 | $0.00 | $870.26 | $155,302.29 |
| 177 | $155,302.29 | $517.29 | $0.00 | $878.10 | $156,697.68 |
| 178 | $156,697.68 | $517.29 | $0.00 | $885.99 | $158,100.96 |
| 179 | $158,100.96 | $517.29 | $0.00 | $893.93 | $159,512.18 |
| 180 | $159,512.18 | $517.29 | $0.00 | $901.91 | $160,931.38 |
| 181 | $160,931.38 | $517.29 | $0.00 | $909.93 | $162,358.60 |
| 182 | $162,358.60 | $517.29 | $0.00 | $918.00 | $163,793.89 |
| 183 | $163,793.89 | $517.29 | $0.00 | $926.11 | $165,237.29 |
| 184 | $165,237.29 | $517.29 | $0.00 | $934.28 | $166,688.86 |
| 185 | $166,688.86 | $517.29 | $0.00 | $942.48 | $168,148.63 |
| 186 | $168,148.63 | $517.29 | $0.00 | $950.74 | $169,616.66 |
| 187 | $169,616.66 | $517.29 | $0.00 | $959.04 | $171,092.99 |
| 188 | $171,092.99 | $517.29 | $0.00 | $967.38 | $172,577.66 |
| 189 | $172,577.66 | $517.29 | $0.00 | $975.78 | $174,070.73 |
| 190 | $174,070.73 | $517.29 | $0.00 | $984.22 | $175,572.24 |
| 191 | $175,572.24 | $517.29 | $0.00 | $992.71 | $177,082.24 |
| 192 | $177,082.24 | $517.29 | $0.00 | $1,001.25 | $178,600.78 |
| 193 | $178,600.78 | $517.29 | $0.00 | $1,009.83 | $180,127.90 |
| 194 | $180,127.90 | $517.29 | $0.00 | $1,018.47 | $181,663.66 |
| 195 | $181,663.66 | $517.29 | $0.00 | $1,027.15 | $183,208.10 |
| 196 | $183,208.10 | $517.29 | $0.00 | $1,035.89 | $184,761.28 |
| 197 | $184,761.28 | $517.29 | $0.00 | $1,044.67 | $186,323.24 |
| 198 | $186,323.24 | $517.29 | $0.00 | $1,053.50 | $187,894.03 |
| 199 | $187,894.03 | $517.29 | $0.00 | $1,062.38 | $189,473.70 |
| 200 | $189,473.70 | $517.29 | $0.00 | $1,071.31 | $191,062.30 |
| 201 | $191,062.30 | $517.29 | $0.00 | $1,080.29 | $192,659.88 |
| 202 | $192,659.88 | $517.29 | $0.00 | $1,089.33 | $194,266.50 |
| 203 | $194,266.50 | $517.29 | $0.00 | $1,098.41 | $195,882.20 |
| 204 | $195,882.20 | $517.29 | $0.00 | $1,107.55 | $197,507.04 |
| 205 | $197,507.04 | $517.29 | $0.00 | $1,116.73 | $199,141.06 |
| 206 | $199,141.06 | $517.29 | $0.00 | $1,125.97 | $200,784.32 |
| 207 | $200,784.32 | $517.29 | $0.00 | $1,135.26 | $202,436.87 |
| 208 | $202,436.87 | $517.29 | $0.00 | $1,144.61 | $204,098.77 |
| 209 | $204,098.77 | $517.29 | $0.00 | $1,154.00 | $205,770.06 |
| 210 | $205,770.06 | $517.29 | $0.00 | $1,163.45 | $207,450.80 |
| 211 | $207,450.80 | $517.29 | $0.00 | $1,172.96 | $209,141.05 |
| 212 | $209,141.05 | $517.29 | $0.00 | $1,182.51 | $210,840.85 |
| 213 | $210,840.85 | $517.29 | $0.00 | $1,192.12 | $212,550.26 |
| 214 | $212,550.26 | $517.29 | $0.00 | $1,201.79 | $214,269.34 |
| 215 | $214,269.34 | $517.29 | $0.00 | $1,211.51 | $215,998.14 |
| 216 | $215,998.14 | $517.29 | $0.00 | $1,221.28 | $217,736.71 |
| 217 | $217,736.71 | $517.29 | $60,646.80 | $1,231.12 | $158,838.32 |
| 218 | $158,838.32 | $517.29 | $0.00 | $898.09 | $160,253.70 |
| 219 | $160,253.70 | $517.29 | $0.00 | $906.10 | $161,677.09 |
| 220 | $161,677.09 | $517.29 | $0.00 | $914.15 | $163,108.53 |
| 221 | $163,108.53 | $517.29 | $0.00 | $922.24 | $164,548.06 |
| 222 | $164,548.06 | $517.29 | $0.00 | $930.38 | $165,995.73 |
| 223 | $165,995.73 | $517.29 | $0.00 | $938.56 | $167,451.58 |
| 224 | $167,451.58 | $517.29 | $0.00 | $946.80 | $168,915.67 |
| 225 | $168,915.67 | $517.29 | $0.00 | $955.07 | $170,388.03 |
| 226 | $170,388.03 | $517.29 | $0.00 | $963.40 | $171,868.72 |
| 227 | $171,868.72 | $517.29 | $0.00 | $971.77 | $173,357.78 |
| 228 | $173,357.78 | $517.29 | $0.00 | $980.19 | $174,855.26 |
| 229 | $174,855.26 | $517.29 | $63,679.14 | $988.66 | $112,682.07 |
| 230 | $112,682.07 | $517.29 | $0.00 | $637.12 | $113,836.48 |
| 231 | $113,836.48 | $517.29 | $0.00 | $643.65 | $114,997.42 |
| 232 | $114,997.42 | $517.29 | $0.00 | $650.21 | $116,164.92 |
| 233 | $116,164.92 | $517.29 | $0.00 | $656.81 | $117,339.02 |
| 234 | $117,339.02 | $517.29 | $0.00 | $663.45 | $118,519.76 |
| 235 | $118,519.76 | $517.29 | $0.00 | $670.13 | $119,707.18 |
| 236 | $119,707.18 | $517.29 | $0.00 | $676.84 | $120,901.31 |
| 237 | $120,901.31 | $517.29 | $0.00 | $683.59 | $122,102.19 |
| 238 | $122,102.19 | $517.29 | $0.00 | $690.38 | $123,309.86 |
| 239 | $123,309.86 | $517.29 | $0.00 | $697.21 | $124,524.36 |
| 240 | $124,524.36 | $517.29 | $0.00 | $704.08 | $125,745.73 |
| 241 | $125,745.73 | $517.29 | $66,863.10 | $710.98 | $60,110.90 |
| 242 | $60,110.90 | $517.29 | $0.00 | $339.88 | $60,968.07 |
| 243 | $60,968.07 | $517.29 | $0.00 | $344.72 | $61,830.08 |
| 244 | $61,830.08 | $517.29 | $0.00 | $349.60 | $62,696.97 |
| 245 | $62,696.97 | $517.29 | $0.00 | $354.50 | $63,568.76 |
| 246 | $63,568.76 | $517.29 | $0.00 | $359.43 | $64,445.48 |
| 247 | $64,445.48 | $517.29 | $0.00 | $364.38 | $65,327.15 |
| 248 | $65,327.15 | $517.29 | $0.00 | $369.37 | $66,213.81 |
| 249 | $66,213.81 | $517.29 | $0.00 | $374.38 | $67,105.48 |
| 250 | $67,105.48 | $517.29 | $0.00 | $379.42 | $68,002.19 |
| 251 | $68,002.19 | $517.29 | $0.00 | $384.49 | $68,903.97 |
| 252 | $68,903.97 | $517.29 | $0.00 | $389.59 | $69,810.85 |
| 253 | $69,810.85 | $0.00 | $70,206.26 | $394.72 | ($0.69) |