| Estimated Annual Cost in 2042 | $125,554 |
| Monthly savings required | $992 |
How much will it cost to send your child to University of Colorado Boulder in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $502,214.44 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $992.29 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 | $33,466.00 |
| 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 University of Colorado Boulder in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $992.29 | $0.00 | $0.00 | $992.29 |
| 2 | $992.29 | $992.29 | $0.00 | $5.61 | $1,990.19 |
| 3 | $1,990.19 | $992.29 | $0.00 | $11.25 | $2,993.73 |
| 4 | $2,993.73 | $992.29 | $0.00 | $16.93 | $4,002.95 |
| 5 | $4,002.95 | $992.29 | $0.00 | $22.63 | $5,017.87 |
| 6 | $5,017.87 | $992.29 | $0.00 | $28.37 | $6,038.53 |
| 7 | $6,038.53 | $992.29 | $0.00 | $34.14 | $7,064.96 |
| 8 | $7,064.96 | $992.29 | $0.00 | $39.95 | $8,097.20 |
| 9 | $8,097.20 | $992.29 | $0.00 | $45.78 | $9,135.27 |
| 10 | $9,135.27 | $992.29 | $0.00 | $51.65 | $10,179.21 |
| 11 | $10,179.21 | $992.29 | $0.00 | $57.55 | $11,229.05 |
| 12 | $11,229.05 | $992.29 | $0.00 | $63.49 | $12,284.83 |
| 13 | $12,284.83 | $992.29 | $0.00 | $69.46 | $13,346.58 |
| 14 | $13,346.58 | $992.29 | $0.00 | $75.46 | $14,414.33 |
| 15 | $14,414.33 | $992.29 | $0.00 | $81.50 | $15,488.12 |
| 16 | $15,488.12 | $992.29 | $0.00 | $87.57 | $16,567.98 |
| 17 | $16,567.98 | $992.29 | $0.00 | $93.68 | $17,653.95 |
| 18 | $17,653.95 | $992.29 | $0.00 | $99.82 | $18,746.06 |
| 19 | $18,746.06 | $992.29 | $0.00 | $105.99 | $19,844.34 |
| 20 | $19,844.34 | $992.29 | $0.00 | $112.20 | $20,948.83 |
| 21 | $20,948.83 | $992.29 | $0.00 | $118.45 | $22,059.57 |
| 22 | $22,059.57 | $992.29 | $0.00 | $124.73 | $23,176.59 |
| 23 | $23,176.59 | $992.29 | $0.00 | $131.04 | $24,299.92 |
| 24 | $24,299.92 | $992.29 | $0.00 | $137.40 | $25,429.61 |
| 25 | $25,429.61 | $992.29 | $0.00 | $143.78 | $26,565.68 |
| 26 | $26,565.68 | $992.29 | $0.00 | $150.21 | $27,708.18 |
| 27 | $27,708.18 | $992.29 | $0.00 | $156.67 | $28,857.14 |
| 28 | $28,857.14 | $992.29 | $0.00 | $163.16 | $30,012.59 |
| 29 | $30,012.59 | $992.29 | $0.00 | $169.70 | $31,174.58 |
| 30 | $31,174.58 | $992.29 | $0.00 | $176.27 | $32,343.14 |
| 31 | $32,343.14 | $992.29 | $0.00 | $182.87 | $33,518.30 |
| 32 | $33,518.30 | $992.29 | $0.00 | $189.52 | $34,700.11 |
| 33 | $34,700.11 | $992.29 | $0.00 | $196.20 | $35,888.60 |
| 34 | $35,888.60 | $992.29 | $0.00 | $202.92 | $37,083.81 |
| 35 | $37,083.81 | $992.29 | $0.00 | $209.68 | $38,285.78 |
| 36 | $38,285.78 | $992.29 | $0.00 | $216.47 | $39,494.54 |
| 37 | $39,494.54 | $992.29 | $0.00 | $223.31 | $40,710.14 |
| 38 | $40,710.14 | $992.29 | $0.00 | $230.18 | $41,932.61 |
| 39 | $41,932.61 | $992.29 | $0.00 | $237.09 | $43,161.99 |
| 40 | $43,161.99 | $992.29 | $0.00 | $244.04 | $44,398.32 |
| 41 | $44,398.32 | $992.29 | $0.00 | $251.03 | $45,641.64 |
| 42 | $45,641.64 | $992.29 | $0.00 | $258.06 | $46,891.99 |
| 43 | $46,891.99 | $992.29 | $0.00 | $265.13 | $48,149.41 |
| 44 | $48,149.41 | $992.29 | $0.00 | $272.24 | $49,413.94 |
| 45 | $49,413.94 | $992.29 | $0.00 | $279.39 | $50,685.62 |
| 46 | $50,685.62 | $992.29 | $0.00 | $286.58 | $51,964.49 |
| 47 | $51,964.49 | $992.29 | $0.00 | $293.81 | $53,250.59 |
| 48 | $53,250.59 | $992.29 | $0.00 | $301.09 | $54,543.97 |
| 49 | $54,543.97 | $992.29 | $0.00 | $308.40 | $55,844.66 |
| 50 | $55,844.66 | $992.29 | $0.00 | $315.75 | $57,152.70 |
| 51 | $57,152.70 | $992.29 | $0.00 | $323.15 | $58,468.14 |
| 52 | $58,468.14 | $992.29 | $0.00 | $330.59 | $59,791.02 |
| 53 | $59,791.02 | $992.29 | $0.00 | $338.07 | $61,121.38 |
| 54 | $61,121.38 | $992.29 | $0.00 | $345.59 | $62,459.26 |
| 55 | $62,459.26 | $992.29 | $0.00 | $353.15 | $63,804.70 |
| 56 | $63,804.70 | $992.29 | $0.00 | $360.76 | $65,157.75 |
| 57 | $65,157.75 | $992.29 | $0.00 | $368.41 | $66,518.45 |
| 58 | $66,518.45 | $992.29 | $0.00 | $376.10 | $67,886.84 |
| 59 | $67,886.84 | $992.29 | $0.00 | $383.84 | $69,262.97 |
| 60 | $69,262.97 | $992.29 | $0.00 | $391.62 | $70,646.88 |
| 61 | $70,646.88 | $992.29 | $0.00 | $399.45 | $72,038.62 |
| 62 | $72,038.62 | $992.29 | $0.00 | $407.32 | $73,438.23 |
| 63 | $73,438.23 | $992.29 | $0.00 | $415.23 | $74,845.75 |
| 64 | $74,845.75 | $992.29 | $0.00 | $423.19 | $76,261.23 |
| 65 | $76,261.23 | $992.29 | $0.00 | $431.19 | $77,684.71 |
| 66 | $77,684.71 | $992.29 | $0.00 | $439.24 | $79,116.24 |
| 67 | $79,116.24 | $992.29 | $0.00 | $447.33 | $80,555.86 |
| 68 | $80,555.86 | $992.29 | $0.00 | $455.47 | $82,003.62 |
| 69 | $82,003.62 | $992.29 | $0.00 | $463.66 | $83,459.57 |
| 70 | $83,459.57 | $992.29 | $0.00 | $471.89 | $84,923.75 |
| 71 | $84,923.75 | $992.29 | $0.00 | $480.17 | $86,396.21 |
| 72 | $86,396.21 | $992.29 | $0.00 | $488.50 | $87,877.00 |
| 73 | $87,877.00 | $992.29 | $0.00 | $496.87 | $89,366.16 |
| 74 | $89,366.16 | $992.29 | $0.00 | $505.29 | $90,863.74 |
| 75 | $90,863.74 | $992.29 | $0.00 | $513.76 | $92,369.79 |
| 76 | $92,369.79 | $992.29 | $0.00 | $522.27 | $93,884.35 |
| 77 | $93,884.35 | $992.29 | $0.00 | $530.84 | $95,407.48 |
| 78 | $95,407.48 | $992.29 | $0.00 | $539.45 | $96,939.22 |
| 79 | $96,939.22 | $992.29 | $0.00 | $548.11 | $98,479.62 |
| 80 | $98,479.62 | $992.29 | $0.00 | $556.82 | $100,028.73 |
| 81 | $100,028.73 | $992.29 | $0.00 | $565.58 | $101,586.60 |
| 82 | $101,586.60 | $992.29 | $0.00 | $574.39 | $103,153.28 |
| 83 | $103,153.28 | $992.29 | $0.00 | $583.24 | $104,728.81 |
| 84 | $104,728.81 | $992.29 | $0.00 | $592.15 | $106,313.25 |
| 85 | $106,313.25 | $992.29 | $0.00 | $601.11 | $107,906.65 |
| 86 | $107,906.65 | $992.29 | $0.00 | $610.12 | $109,509.06 |
| 87 | $109,509.06 | $992.29 | $0.00 | $619.18 | $111,120.53 |
| 88 | $111,120.53 | $992.29 | $0.00 | $628.29 | $112,741.11 |
| 89 | $112,741.11 | $992.29 | $0.00 | $637.45 | $114,370.85 |
| 90 | $114,370.85 | $992.29 | $0.00 | $646.67 | $116,009.81 |
| 91 | $116,009.81 | $992.29 | $0.00 | $655.94 | $117,658.04 |
| 92 | $117,658.04 | $992.29 | $0.00 | $665.26 | $119,315.59 |
| 93 | $119,315.59 | $992.29 | $0.00 | $674.63 | $120,982.51 |
| 94 | $120,982.51 | $992.29 | $0.00 | $684.05 | $122,658.85 |
| 95 | $122,658.85 | $992.29 | $0.00 | $693.53 | $124,344.67 |
| 96 | $124,344.67 | $992.29 | $0.00 | $703.06 | $126,040.02 |
| 97 | $126,040.02 | $992.29 | $0.00 | $712.65 | $127,744.96 |
| 98 | $127,744.96 | $992.29 | $0.00 | $722.29 | $129,459.54 |
| 99 | $129,459.54 | $992.29 | $0.00 | $731.98 | $131,183.81 |
| 100 | $131,183.81 | $992.29 | $0.00 | $741.73 | $132,917.83 |
| 101 | $132,917.83 | $992.29 | $0.00 | $751.54 | $134,661.66 |
| 102 | $134,661.66 | $992.29 | $0.00 | $761.40 | $136,415.35 |
| 103 | $136,415.35 | $992.29 | $0.00 | $771.31 | $138,178.95 |
| 104 | $138,178.95 | $992.29 | $0.00 | $781.28 | $139,952.52 |
| 105 | $139,952.52 | $992.29 | $0.00 | $791.31 | $141,736.12 |
| 106 | $141,736.12 | $992.29 | $0.00 | $801.40 | $143,529.81 |
| 107 | $143,529.81 | $992.29 | $0.00 | $811.54 | $145,333.64 |
| 108 | $145,333.64 | $992.29 | $0.00 | $821.74 | $147,147.67 |
| 109 | $147,147.67 | $992.29 | $0.00 | $831.99 | $148,971.95 |
| 110 | $148,971.95 | $992.29 | $0.00 | $842.31 | $150,806.55 |
| 111 | $150,806.55 | $992.29 | $0.00 | $852.68 | $152,651.52 |
| 112 | $152,651.52 | $992.29 | $0.00 | $863.11 | $154,506.92 |
| 113 | $154,506.92 | $992.29 | $0.00 | $873.60 | $156,372.81 |
| 114 | $156,372.81 | $992.29 | $0.00 | $884.15 | $158,249.25 |
| 115 | $158,249.25 | $992.29 | $0.00 | $894.76 | $160,136.30 |
| 116 | $160,136.30 | $992.29 | $0.00 | $905.43 | $162,034.02 |
| 117 | $162,034.02 | $992.29 | $0.00 | $916.16 | $163,942.47 |
| 118 | $163,942.47 | $992.29 | $0.00 | $926.95 | $165,861.71 |
| 119 | $165,861.71 | $992.29 | $0.00 | $937.81 | $167,791.81 |
| 120 | $167,791.81 | $992.29 | $0.00 | $948.72 | $169,732.82 |
| 121 | $169,732.82 | $992.29 | $0.00 | $959.69 | $171,684.80 |
| 122 | $171,684.80 | $992.29 | $0.00 | $970.73 | $173,647.82 |
| 123 | $173,647.82 | $992.29 | $0.00 | $981.83 | $175,621.94 |
| 124 | $175,621.94 | $992.29 | $0.00 | $992.99 | $177,607.22 |
| 125 | $177,607.22 | $992.29 | $0.00 | $1,004.22 | $179,603.73 |
| 126 | $179,603.73 | $992.29 | $0.00 | $1,015.51 | $181,611.53 |
| 127 | $181,611.53 | $992.29 | $0.00 | $1,026.86 | $183,630.68 |
| 128 | $183,630.68 | $992.29 | $0.00 | $1,038.27 | $185,661.24 |
| 129 | $185,661.24 | $992.29 | $0.00 | $1,049.76 | $187,703.29 |
| 130 | $187,703.29 | $992.29 | $0.00 | $1,061.30 | $189,756.88 |
| 131 | $189,756.88 | $992.29 | $0.00 | $1,072.91 | $191,822.08 |
| 132 | $191,822.08 | $992.29 | $0.00 | $1,084.59 | $193,898.96 |
| 133 | $193,898.96 | $992.29 | $0.00 | $1,096.33 | $195,987.58 |
| 134 | $195,987.58 | $992.29 | $0.00 | $1,108.14 | $198,088.01 |
| 135 | $198,088.01 | $992.29 | $0.00 | $1,120.02 | $200,200.32 |
| 136 | $200,200.32 | $992.29 | $0.00 | $1,131.96 | $202,324.57 |
| 137 | $202,324.57 | $992.29 | $0.00 | $1,143.97 | $204,460.83 |
| 138 | $204,460.83 | $992.29 | $0.00 | $1,156.05 | $206,609.17 |
| 139 | $206,609.17 | $992.29 | $0.00 | $1,168.20 | $208,769.66 |
| 140 | $208,769.66 | $992.29 | $0.00 | $1,180.41 | $210,942.36 |
| 141 | $210,942.36 | $992.29 | $0.00 | $1,192.70 | $213,127.35 |
| 142 | $213,127.35 | $992.29 | $0.00 | $1,205.05 | $215,324.69 |
| 143 | $215,324.69 | $992.29 | $0.00 | $1,217.48 | $217,534.46 |
| 144 | $217,534.46 | $992.29 | $0.00 | $1,229.97 | $219,756.72 |
| 145 | $219,756.72 | $992.29 | $0.00 | $1,242.54 | $221,991.55 |
| 146 | $221,991.55 | $992.29 | $0.00 | $1,255.17 | $224,239.01 |
| 147 | $224,239.01 | $992.29 | $0.00 | $1,267.88 | $226,499.18 |
| 148 | $226,499.18 | $992.29 | $0.00 | $1,280.66 | $228,772.13 |
| 149 | $228,772.13 | $992.29 | $0.00 | $1,293.51 | $231,057.93 |
| 150 | $231,057.93 | $992.29 | $0.00 | $1,306.44 | $233,356.66 |
| 151 | $233,356.66 | $992.29 | $0.00 | $1,319.43 | $235,668.38 |
| 152 | $235,668.38 | $992.29 | $0.00 | $1,332.50 | $237,993.17 |
| 153 | $237,993.17 | $992.29 | $0.00 | $1,345.65 | $240,331.11 |
| 154 | $240,331.11 | $992.29 | $0.00 | $1,358.87 | $242,682.27 |
| 155 | $242,682.27 | $992.29 | $0.00 | $1,372.16 | $245,046.72 |
| 156 | $245,046.72 | $992.29 | $0.00 | $1,385.53 | $247,424.54 |
| 157 | $247,424.54 | $992.29 | $0.00 | $1,398.97 | $249,815.80 |
| 158 | $249,815.80 | $992.29 | $0.00 | $1,412.49 | $252,220.58 |
| 159 | $252,220.58 | $992.29 | $0.00 | $1,426.09 | $254,638.96 |
| 160 | $254,638.96 | $992.29 | $0.00 | $1,439.77 | $257,071.02 |
| 161 | $257,071.02 | $992.29 | $0.00 | $1,453.52 | $259,516.83 |
| 162 | $259,516.83 | $992.29 | $0.00 | $1,467.35 | $261,976.47 |
| 163 | $261,976.47 | $992.29 | $0.00 | $1,481.25 | $264,450.01 |
| 164 | $264,450.01 | $992.29 | $0.00 | $1,495.24 | $266,937.54 |
| 165 | $266,937.54 | $992.29 | $0.00 | $1,509.30 | $269,439.13 |
| 166 | $269,439.13 | $992.29 | $0.00 | $1,523.45 | $271,954.87 |
| 167 | $271,954.87 | $992.29 | $0.00 | $1,537.67 | $274,484.83 |
| 168 | $274,484.83 | $992.29 | $0.00 | $1,551.98 | $277,029.10 |
| 169 | $277,029.10 | $992.29 | $0.00 | $1,566.36 | $279,587.75 |
| 170 | $279,587.75 | $992.29 | $0.00 | $1,580.83 | $282,160.87 |
| 171 | $282,160.87 | $992.29 | $0.00 | $1,595.38 | $284,748.54 |
| 172 | $284,748.54 | $992.29 | $0.00 | $1,610.01 | $287,350.84 |
| 173 | $287,350.84 | $992.29 | $0.00 | $1,624.72 | $289,967.85 |
| 174 | $289,967.85 | $992.29 | $0.00 | $1,639.52 | $292,599.66 |
| 175 | $292,599.66 | $992.29 | $0.00 | $1,654.40 | $295,246.35 |
| 176 | $295,246.35 | $992.29 | $0.00 | $1,669.37 | $297,908.01 |
| 177 | $297,908.01 | $992.29 | $0.00 | $1,684.42 | $300,584.72 |
| 178 | $300,584.72 | $992.29 | $0.00 | $1,699.55 | $303,276.56 |
| 179 | $303,276.56 | $992.29 | $0.00 | $1,714.77 | $305,983.62 |
| 180 | $305,983.62 | $992.29 | $0.00 | $1,730.08 | $308,705.99 |
| 181 | $308,705.99 | $992.29 | $0.00 | $1,745.47 | $311,443.75 |
| 182 | $311,443.75 | $992.29 | $0.00 | $1,760.95 | $314,196.99 |
| 183 | $314,196.99 | $992.29 | $0.00 | $1,776.52 | $316,965.80 |
| 184 | $316,965.80 | $992.29 | $0.00 | $1,792.17 | $319,750.26 |
| 185 | $319,750.26 | $992.29 | $0.00 | $1,807.91 | $322,550.46 |
| 186 | $322,550.46 | $992.29 | $0.00 | $1,823.75 | $325,366.50 |
| 187 | $325,366.50 | $992.29 | $0.00 | $1,839.67 | $328,198.46 |
| 188 | $328,198.46 | $992.29 | $0.00 | $1,855.68 | $331,046.43 |
| 189 | $331,046.43 | $992.29 | $0.00 | $1,871.78 | $333,910.50 |
| 190 | $333,910.50 | $992.29 | $0.00 | $1,887.98 | $336,790.77 |
| 191 | $336,790.77 | $992.29 | $0.00 | $1,904.26 | $339,687.32 |
| 192 | $339,687.32 | $992.29 | $0.00 | $1,920.64 | $342,600.25 |
| 193 | $342,600.25 | $992.29 | $0.00 | $1,937.11 | $345,529.65 |
| 194 | $345,529.65 | $992.29 | $0.00 | $1,953.67 | $348,475.61 |
| 195 | $348,475.61 | $992.29 | $0.00 | $1,970.33 | $351,438.23 |
| 196 | $351,438.23 | $992.29 | $0.00 | $1,987.08 | $354,417.60 |
| 197 | $354,417.60 | $992.29 | $0.00 | $2,003.93 | $357,413.82 |
| 198 | $357,413.82 | $992.29 | $0.00 | $2,020.87 | $360,426.98 |
| 199 | $360,426.98 | $992.29 | $0.00 | $2,037.91 | $363,457.18 |
| 200 | $363,457.18 | $992.29 | $0.00 | $2,055.04 | $366,504.51 |
| 201 | $366,504.51 | $992.29 | $0.00 | $2,072.27 | $369,569.07 |
| 202 | $369,569.07 | $992.29 | $0.00 | $2,089.60 | $372,650.96 |
| 203 | $372,650.96 | $992.29 | $0.00 | $2,107.02 | $375,750.27 |
| 204 | $375,750.27 | $992.29 | $0.00 | $2,124.55 | $378,867.11 |
| 205 | $378,867.11 | $992.29 | $0.00 | $2,142.17 | $382,001.57 |
| 206 | $382,001.57 | $992.29 | $0.00 | $2,159.89 | $385,153.75 |
| 207 | $385,153.75 | $992.29 | $0.00 | $2,177.72 | $388,323.76 |
| 208 | $388,323.76 | $992.29 | $0.00 | $2,195.64 | $391,511.69 |
| 209 | $391,511.69 | $992.29 | $0.00 | $2,213.66 | $394,717.64 |
| 210 | $394,717.64 | $992.29 | $0.00 | $2,231.79 | $397,941.72 |
| 211 | $397,941.72 | $992.29 | $0.00 | $2,250.02 | $401,184.03 |
| 212 | $401,184.03 | $992.29 | $0.00 | $2,268.35 | $404,444.67 |
| 213 | $404,444.67 | $992.29 | $0.00 | $2,286.79 | $407,723.75 |
| 214 | $407,723.75 | $992.29 | $0.00 | $2,305.33 | $411,021.37 |
| 215 | $411,021.37 | $992.29 | $0.00 | $2,323.97 | $414,337.63 |
| 216 | $414,337.63 | $992.29 | $0.00 | $2,342.73 | $417,672.65 |
| 217 | $417,672.65 | $992.29 | $113,112.81 | $2,361.58 | $307,913.71 |
| 218 | $307,913.71 | $992.29 | $0.00 | $1,740.99 | $310,646.99 |
| 219 | $310,646.99 | $992.29 | $0.00 | $1,756.44 | $313,395.72 |
| 220 | $313,395.72 | $992.29 | $0.00 | $1,771.98 | $316,159.99 |
| 221 | $316,159.99 | $992.29 | $0.00 | $1,787.61 | $318,939.89 |
| 222 | $318,939.89 | $992.29 | $0.00 | $1,803.33 | $321,735.51 |
| 223 | $321,735.51 | $992.29 | $0.00 | $1,819.14 | $324,546.94 |
| 224 | $324,546.94 | $992.29 | $0.00 | $1,835.04 | $327,374.27 |
| 225 | $327,374.27 | $992.29 | $0.00 | $1,851.02 | $330,217.58 |
| 226 | $330,217.58 | $992.29 | $0.00 | $1,867.10 | $333,076.97 |
| 227 | $333,076.97 | $992.29 | $0.00 | $1,883.27 | $335,952.53 |
| 228 | $335,952.53 | $992.29 | $0.00 | $1,899.52 | $338,844.34 |
| 229 | $338,844.34 | $992.29 | $121,030.71 | $1,915.88 | $220,721.80 |
| 230 | $220,721.80 | $992.29 | $0.00 | $1,247.99 | $222,962.08 |
| 231 | $222,962.08 | $992.29 | $0.00 | $1,260.66 | $225,215.03 |
| 232 | $225,215.03 | $992.29 | $0.00 | $1,273.40 | $227,480.72 |
| 233 | $227,480.72 | $992.29 | $0.00 | $1,286.21 | $229,759.22 |
| 234 | $229,759.22 | $992.29 | $0.00 | $1,299.09 | $232,050.60 |
| 235 | $232,050.60 | $992.29 | $0.00 | $1,312.05 | $234,354.94 |
| 236 | $234,354.94 | $992.29 | $0.00 | $1,325.08 | $236,672.31 |
| 237 | $236,672.31 | $992.29 | $0.00 | $1,338.18 | $239,002.78 |
| 238 | $239,002.78 | $992.29 | $0.00 | $1,351.36 | $241,346.43 |
| 239 | $241,346.43 | $992.29 | $0.00 | $1,364.61 | $243,703.33 |
| 240 | $243,703.33 | $992.29 | $0.00 | $1,377.93 | $246,073.55 |
| 241 | $246,073.55 | $992.29 | $129,502.86 | $1,391.34 | $118,954.32 |
| 242 | $118,954.32 | $992.29 | $0.00 | $672.59 | $120,619.20 |
| 243 | $120,619.20 | $992.29 | $0.00 | $682.00 | $122,293.49 |
| 244 | $122,293.49 | $992.29 | $0.00 | $691.47 | $123,977.25 |
| 245 | $123,977.25 | $992.29 | $0.00 | $700.99 | $125,670.53 |
| 246 | $125,670.53 | $992.29 | $0.00 | $710.56 | $127,373.38 |
| 247 | $127,373.38 | $992.29 | $0.00 | $720.19 | $129,085.86 |
| 248 | $129,085.86 | $992.29 | $0.00 | $729.87 | $130,808.02 |
| 249 | $130,808.02 | $992.29 | $0.00 | $739.61 | $132,539.92 |
| 250 | $132,539.92 | $992.29 | $0.00 | $749.40 | $134,281.61 |
| 251 | $134,281.61 | $992.29 | $0.00 | $759.25 | $136,033.15 |
| 252 | $136,033.15 | $992.29 | $0.00 | $769.15 | $137,794.59 |
| 253 | $137,794.59 | $0.00 | $138,568.06 | $779.11 | $5.64 |