How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $65,362 |
| Monthly savings required | $517 |
How much will it cost to send your child to Brown Mackie College Boise in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $261,447.17 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $517.40 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 | $25,205.00 |
| 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 Boise in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $517.40 | $0.00 | $0.00 | $517.40 |
| 2 | $517.40 | $517.40 | $0.00 | $2.93 | $1,037.73 |
| 3 | $1,037.73 | $517.40 | $0.00 | $5.87 | $1,561.00 |
| 4 | $1,561.00 | $517.40 | $0.00 | $8.83 | $2,087.23 |
| 5 | $2,087.23 | $517.40 | $0.00 | $11.80 | $2,616.43 |
| 6 | $2,616.43 | $517.40 | $0.00 | $14.79 | $3,148.62 |
| 7 | $3,148.62 | $517.40 | $0.00 | $17.80 | $3,683.82 |
| 8 | $3,683.82 | $517.40 | $0.00 | $20.83 | $4,222.05 |
| 9 | $4,222.05 | $517.40 | $0.00 | $23.87 | $4,763.32 |
| 10 | $4,763.32 | $517.40 | $0.00 | $26.93 | $5,307.65 |
| 11 | $5,307.65 | $517.40 | $0.00 | $30.01 | $5,855.06 |
| 12 | $5,855.06 | $517.40 | $0.00 | $33.11 | $6,405.57 |
| 13 | $6,405.57 | $517.40 | $0.00 | $36.22 | $6,959.19 |
| 14 | $6,959.19 | $517.40 | $0.00 | $39.35 | $7,515.94 |
| 15 | $7,515.94 | $517.40 | $0.00 | $42.50 | $8,075.84 |
| 16 | $8,075.84 | $517.40 | $0.00 | $45.66 | $8,638.90 |
| 17 | $8,638.90 | $517.40 | $0.00 | $48.85 | $9,205.15 |
| 18 | $9,205.15 | $517.40 | $0.00 | $52.05 | $9,774.60 |
| 19 | $9,774.60 | $517.40 | $0.00 | $55.27 | $10,347.27 |
| 20 | $10,347.27 | $517.40 | $0.00 | $58.50 | $10,923.17 |
| 21 | $10,923.17 | $517.40 | $0.00 | $61.76 | $11,502.33 |
| 22 | $11,502.33 | $517.40 | $0.00 | $65.04 | $12,084.77 |
| 23 | $12,084.77 | $517.40 | $0.00 | $68.33 | $12,670.50 |
| 24 | $12,670.50 | $517.40 | $0.00 | $71.64 | $13,259.54 |
| 25 | $13,259.54 | $517.40 | $0.00 | $74.97 | $13,851.91 |
| 26 | $13,851.91 | $517.40 | $0.00 | $78.32 | $14,447.63 |
| 27 | $14,447.63 | $517.40 | $0.00 | $81.69 | $15,046.72 |
| 28 | $15,046.72 | $517.40 | $0.00 | $85.08 | $15,649.20 |
| 29 | $15,649.20 | $517.40 | $0.00 | $88.48 | $16,255.08 |
| 30 | $16,255.08 | $517.40 | $0.00 | $91.91 | $16,864.39 |
| 31 | $16,864.39 | $517.40 | $0.00 | $95.35 | $17,477.14 |
| 32 | $17,477.14 | $517.40 | $0.00 | $98.82 | $18,093.36 |
| 33 | $18,093.36 | $517.40 | $0.00 | $102.30 | $18,713.06 |
| 34 | $18,713.06 | $517.40 | $0.00 | $105.81 | $19,336.27 |
| 35 | $19,336.27 | $517.40 | $0.00 | $109.33 | $19,963.00 |
| 36 | $19,963.00 | $517.40 | $0.00 | $112.87 | $20,593.27 |
| 37 | $20,593.27 | $517.40 | $0.00 | $116.44 | $21,227.11 |
| 38 | $21,227.11 | $517.40 | $0.00 | $120.02 | $21,864.53 |
| 39 | $21,864.53 | $517.40 | $0.00 | $123.63 | $22,505.56 |
| 40 | $22,505.56 | $517.40 | $0.00 | $127.25 | $23,150.21 |
| 41 | $23,150.21 | $517.40 | $0.00 | $130.89 | $23,798.50 |
| 42 | $23,798.50 | $517.40 | $0.00 | $134.56 | $24,450.46 |
| 43 | $24,450.46 | $517.40 | $0.00 | $138.25 | $25,106.11 |
| 44 | $25,106.11 | $517.40 | $0.00 | $141.95 | $25,765.46 |
| 45 | $25,765.46 | $517.40 | $0.00 | $145.68 | $26,428.54 |
| 46 | $26,428.54 | $517.40 | $0.00 | $149.43 | $27,095.37 |
| 47 | $27,095.37 | $517.40 | $0.00 | $153.20 | $27,765.97 |
| 48 | $27,765.97 | $517.40 | $0.00 | $156.99 | $28,440.36 |
| 49 | $28,440.36 | $517.40 | $0.00 | $160.81 | $29,118.57 |
| 50 | $29,118.57 | $517.40 | $0.00 | $164.64 | $29,800.61 |
| 51 | $29,800.61 | $517.40 | $0.00 | $168.50 | $30,486.51 |
| 52 | $30,486.51 | $517.40 | $0.00 | $172.38 | $31,176.29 |
| 53 | $31,176.29 | $517.40 | $0.00 | $176.28 | $31,869.97 |
| 54 | $31,869.97 | $517.40 | $0.00 | $180.20 | $32,567.57 |
| 55 | $32,567.57 | $517.40 | $0.00 | $184.14 | $33,269.11 |
| 56 | $33,269.11 | $517.40 | $0.00 | $188.11 | $33,974.62 |
| 57 | $33,974.62 | $517.40 | $0.00 | $192.10 | $34,684.12 |
| 58 | $34,684.12 | $517.40 | $0.00 | $196.11 | $35,397.63 |
| 59 | $35,397.63 | $517.40 | $0.00 | $200.14 | $36,115.17 |
| 60 | $36,115.17 | $517.40 | $0.00 | $204.20 | $36,836.77 |
| 61 | $36,836.77 | $517.40 | $0.00 | $208.28 | $37,562.45 |
| 62 | $37,562.45 | $517.40 | $0.00 | $212.38 | $38,292.23 |
| 63 | $38,292.23 | $517.40 | $0.00 | $216.51 | $39,026.14 |
| 64 | $39,026.14 | $517.40 | $0.00 | $220.66 | $39,764.20 |
| 65 | $39,764.20 | $517.40 | $0.00 | $224.83 | $40,506.43 |
| 66 | $40,506.43 | $517.40 | $0.00 | $229.03 | $41,252.86 |
| 67 | $41,252.86 | $517.40 | $0.00 | $233.25 | $42,003.51 |
| 68 | $42,003.51 | $517.40 | $0.00 | $237.49 | $42,758.40 |
| 69 | $42,758.40 | $517.40 | $0.00 | $241.76 | $43,517.56 |
| 70 | $43,517.56 | $517.40 | $0.00 | $246.05 | $44,281.01 |
| 71 | $44,281.01 | $517.40 | $0.00 | $250.37 | $45,048.78 |
| 72 | $45,048.78 | $517.40 | $0.00 | $254.71 | $45,820.89 |
| 73 | $45,820.89 | $517.40 | $0.00 | $259.08 | $46,597.37 |
| 74 | $46,597.37 | $517.40 | $0.00 | $263.47 | $47,378.24 |
| 75 | $47,378.24 | $517.40 | $0.00 | $267.88 | $48,163.52 |
| 76 | $48,163.52 | $517.40 | $0.00 | $272.32 | $48,953.24 |
| 77 | $48,953.24 | $517.40 | $0.00 | $276.79 | $49,747.43 |
| 78 | $49,747.43 | $517.40 | $0.00 | $281.28 | $50,546.11 |
| 79 | $50,546.11 | $517.40 | $0.00 | $285.80 | $51,349.31 |
| 80 | $51,349.31 | $517.40 | $0.00 | $290.34 | $52,157.05 |
| 81 | $52,157.05 | $517.40 | $0.00 | $294.90 | $52,969.35 |
| 82 | $52,969.35 | $517.40 | $0.00 | $299.50 | $53,786.25 |
| 83 | $53,786.25 | $517.40 | $0.00 | $304.12 | $54,607.77 |
| 84 | $54,607.77 | $517.40 | $0.00 | $308.76 | $55,433.93 |
| 85 | $55,433.93 | $517.40 | $0.00 | $313.43 | $56,264.76 |
| 86 | $56,264.76 | $517.40 | $0.00 | $318.13 | $57,100.29 |
| 87 | $57,100.29 | $517.40 | $0.00 | $322.85 | $57,940.54 |
| 88 | $57,940.54 | $517.40 | $0.00 | $327.60 | $58,785.54 |
| 89 | $58,785.54 | $517.40 | $0.00 | $332.38 | $59,635.32 |
| 90 | $59,635.32 | $517.40 | $0.00 | $337.19 | $60,489.91 |
| 91 | $60,489.91 | $517.40 | $0.00 | $342.02 | $61,349.33 |
| 92 | $61,349.33 | $517.40 | $0.00 | $346.88 | $62,213.61 |
| 93 | $62,213.61 | $517.40 | $0.00 | $351.76 | $63,082.77 |
| 94 | $63,082.77 | $517.40 | $0.00 | $356.68 | $63,956.85 |
| 95 | $63,956.85 | $517.40 | $0.00 | $361.62 | $64,835.87 |
| 96 | $64,835.87 | $517.40 | $0.00 | $366.59 | $65,719.86 |
| 97 | $65,719.86 | $517.40 | $0.00 | $371.59 | $66,608.85 |
| 98 | $66,608.85 | $517.40 | $0.00 | $376.62 | $67,502.87 |
| 99 | $67,502.87 | $517.40 | $0.00 | $381.67 | $68,401.94 |
| 100 | $68,401.94 | $517.40 | $0.00 | $386.75 | $69,306.09 |
| 101 | $69,306.09 | $517.40 | $0.00 | $391.87 | $70,215.36 |
| 102 | $70,215.36 | $517.40 | $0.00 | $397.01 | $71,129.77 |
| 103 | $71,129.77 | $517.40 | $0.00 | $402.18 | $72,049.35 |
| 104 | $72,049.35 | $517.40 | $0.00 | $407.38 | $72,974.13 |
| 105 | $72,974.13 | $517.40 | $0.00 | $412.61 | $73,904.14 |
| 106 | $73,904.14 | $517.40 | $0.00 | $417.86 | $74,839.40 |
| 107 | $74,839.40 | $517.40 | $0.00 | $423.15 | $75,779.95 |
| 108 | $75,779.95 | $517.40 | $0.00 | $428.47 | $76,725.82 |
| 109 | $76,725.82 | $517.40 | $0.00 | $433.82 | $77,677.04 |
| 110 | $77,677.04 | $517.40 | $0.00 | $439.20 | $78,633.64 |
| 111 | $78,633.64 | $517.40 | $0.00 | $444.61 | $79,595.65 |
| 112 | $79,595.65 | $517.40 | $0.00 | $450.05 | $80,563.10 |
| 113 | $80,563.10 | $517.40 | $0.00 | $455.52 | $81,536.02 |
| 114 | $81,536.02 | $517.40 | $0.00 | $461.02 | $82,514.44 |
| 115 | $82,514.44 | $517.40 | $0.00 | $466.55 | $83,498.39 |
| 116 | $83,498.39 | $517.40 | $0.00 | $472.11 | $84,487.90 |
| 117 | $84,487.90 | $517.40 | $0.00 | $477.71 | $85,483.01 |
| 118 | $85,483.01 | $517.40 | $0.00 | $483.33 | $86,483.74 |
| 119 | $86,483.74 | $517.40 | $0.00 | $488.99 | $87,490.13 |
| 120 | $87,490.13 | $517.40 | $0.00 | $494.68 | $88,502.21 |
| 121 | $88,502.21 | $517.40 | $0.00 | $500.40 | $89,520.01 |
| 122 | $89,520.01 | $517.40 | $0.00 | $506.16 | $90,543.57 |
| 123 | $90,543.57 | $517.40 | $0.00 | $511.95 | $91,572.92 |
| 124 | $91,572.92 | $517.40 | $0.00 | $517.77 | $92,608.09 |
| 125 | $92,608.09 | $517.40 | $0.00 | $523.62 | $93,649.11 |
| 126 | $93,649.11 | $517.40 | $0.00 | $529.51 | $94,696.02 |
| 127 | $94,696.02 | $517.40 | $0.00 | $535.43 | $95,748.85 |
| 128 | $95,748.85 | $517.40 | $0.00 | $541.38 | $96,807.63 |
| 129 | $96,807.63 | $517.40 | $0.00 | $547.36 | $97,872.39 |
| 130 | $97,872.39 | $517.40 | $0.00 | $553.38 | $98,943.17 |
| 131 | $98,943.17 | $517.40 | $0.00 | $559.44 | $100,020.01 |
| 132 | $100,020.01 | $517.40 | $0.00 | $565.53 | $101,102.94 |
| 133 | $101,102.94 | $517.40 | $0.00 | $571.65 | $102,191.99 |
| 134 | $102,191.99 | $517.40 | $0.00 | $577.81 | $103,287.20 |
| 135 | $103,287.20 | $517.40 | $0.00 | $584.00 | $104,388.60 |
| 136 | $104,388.60 | $517.40 | $0.00 | $590.23 | $105,496.23 |
| 137 | $105,496.23 | $517.40 | $0.00 | $596.49 | $106,610.12 |
| 138 | $106,610.12 | $517.40 | $0.00 | $602.79 | $107,730.31 |
| 139 | $107,730.31 | $517.40 | $0.00 | $609.12 | $108,856.83 |
| 140 | $108,856.83 | $517.40 | $0.00 | $615.49 | $109,989.72 |
| 141 | $109,989.72 | $517.40 | $0.00 | $621.90 | $111,129.02 |
| 142 | $111,129.02 | $517.40 | $0.00 | $628.34 | $112,274.76 |
| 143 | $112,274.76 | $517.40 | $0.00 | $634.82 | $113,426.98 |
| 144 | $113,426.98 | $517.40 | $0.00 | $641.33 | $114,585.71 |
| 145 | $114,585.71 | $517.40 | $0.00 | $647.88 | $115,750.99 |
| 146 | $115,750.99 | $517.40 | $0.00 | $654.47 | $116,922.86 |
| 147 | $116,922.86 | $517.40 | $0.00 | $661.10 | $118,101.36 |
| 148 | $118,101.36 | $517.40 | $0.00 | $667.76 | $119,286.52 |
| 149 | $119,286.52 | $517.40 | $0.00 | $674.46 | $120,478.38 |
| 150 | $120,478.38 | $517.40 | $0.00 | $681.20 | $121,676.98 |
| 151 | $121,676.98 | $517.40 | $0.00 | $687.98 | $122,882.36 |
| 152 | $122,882.36 | $517.40 | $0.00 | $694.79 | $124,094.55 |
| 153 | $124,094.55 | $517.40 | $0.00 | $701.65 | $125,313.60 |
| 154 | $125,313.60 | $517.40 | $0.00 | $708.54 | $126,539.54 |
| 155 | $126,539.54 | $517.40 | $0.00 | $715.47 | $127,772.41 |
| 156 | $127,772.41 | $517.40 | $0.00 | $722.44 | $129,012.25 |
| 157 | $129,012.25 | $517.40 | $0.00 | $729.45 | $130,259.10 |
| 158 | $130,259.10 | $517.40 | $0.00 | $736.50 | $131,513.00 |
| 159 | $131,513.00 | $517.40 | $0.00 | $743.59 | $132,773.99 |
| 160 | $132,773.99 | $517.40 | $0.00 | $750.72 | $134,042.11 |
| 161 | $134,042.11 | $517.40 | $0.00 | $757.89 | $135,317.40 |
| 162 | $135,317.40 | $517.40 | $0.00 | $765.10 | $136,599.90 |
| 163 | $136,599.90 | $517.40 | $0.00 | $772.36 | $137,889.66 |
| 164 | $137,889.66 | $517.40 | $0.00 | $779.65 | $139,186.71 |
| 165 | $139,186.71 | $517.40 | $0.00 | $786.98 | $140,491.09 |
| 166 | $140,491.09 | $517.40 | $0.00 | $794.36 | $141,802.85 |
| 167 | $141,802.85 | $517.40 | $0.00 | $801.77 | $143,122.02 |
| 168 | $143,122.02 | $517.40 | $0.00 | $809.23 | $144,448.65 |
| 169 | $144,448.65 | $517.40 | $0.00 | $816.73 | $145,782.78 |
| 170 | $145,782.78 | $517.40 | $0.00 | $824.28 | $147,124.46 |
| 171 | $147,124.46 | $517.40 | $0.00 | $831.86 | $148,473.72 |
| 172 | $148,473.72 | $517.40 | $0.00 | $839.49 | $149,830.61 |
| 173 | $149,830.61 | $517.40 | $0.00 | $847.16 | $151,195.17 |
| 174 | $151,195.17 | $517.40 | $0.00 | $854.88 | $152,567.45 |
| 175 | $152,567.45 | $517.40 | $0.00 | $862.64 | $153,947.49 |
| 176 | $153,947.49 | $517.40 | $0.00 | $870.44 | $155,335.33 |
| 177 | $155,335.33 | $517.40 | $0.00 | $878.29 | $156,731.02 |
| 178 | $156,731.02 | $517.40 | $0.00 | $886.18 | $158,134.60 |
| 179 | $158,134.60 | $517.40 | $0.00 | $894.12 | $159,546.12 |
| 180 | $159,546.12 | $517.40 | $0.00 | $902.10 | $160,965.62 |
| 181 | $160,965.62 | $517.40 | $0.00 | $910.12 | $162,393.14 |
| 182 | $162,393.14 | $517.40 | $0.00 | $918.19 | $163,828.73 |
| 183 | $163,828.73 | $517.40 | $0.00 | $926.31 | $165,272.44 |
| 184 | $165,272.44 | $517.40 | $0.00 | $934.47 | $166,724.31 |
| 185 | $166,724.31 | $517.40 | $0.00 | $942.68 | $168,184.39 |
| 186 | $168,184.39 | $517.40 | $0.00 | $950.94 | $169,652.73 |
| 187 | $169,652.73 | $517.40 | $0.00 | $959.24 | $171,129.37 |
| 188 | $171,129.37 | $517.40 | $0.00 | $967.59 | $172,614.36 |
| 189 | $172,614.36 | $517.40 | $0.00 | $975.99 | $174,107.75 |
| 190 | $174,107.75 | $517.40 | $0.00 | $984.43 | $175,609.58 |
| 191 | $175,609.58 | $517.40 | $0.00 | $992.92 | $177,119.90 |
| 192 | $177,119.90 | $517.40 | $0.00 | $1,001.46 | $178,638.76 |
| 193 | $178,638.76 | $517.40 | $0.00 | $1,010.05 | $180,166.21 |
| 194 | $180,166.21 | $517.40 | $0.00 | $1,018.69 | $181,702.30 |
| 195 | $181,702.30 | $517.40 | $0.00 | $1,027.37 | $183,247.07 |
| 196 | $183,247.07 | $517.40 | $0.00 | $1,036.11 | $184,800.58 |
| 197 | $184,800.58 | $517.40 | $0.00 | $1,044.89 | $186,362.87 |
| 198 | $186,362.87 | $517.40 | $0.00 | $1,053.72 | $187,933.99 |
| 199 | $187,933.99 | $517.40 | $0.00 | $1,062.61 | $189,514.00 |
| 200 | $189,514.00 | $517.40 | $0.00 | $1,071.54 | $191,102.94 |
| 201 | $191,102.94 | $517.40 | $0.00 | $1,080.52 | $192,700.86 |
| 202 | $192,700.86 | $517.40 | $0.00 | $1,089.56 | $194,307.82 |
| 203 | $194,307.82 | $517.40 | $0.00 | $1,098.64 | $195,923.86 |
| 204 | $195,923.86 | $517.40 | $0.00 | $1,107.78 | $197,549.04 |
| 205 | $197,549.04 | $517.40 | $0.00 | $1,116.97 | $199,183.41 |
| 206 | $199,183.41 | $517.40 | $0.00 | $1,126.21 | $200,827.02 |
| 207 | $200,827.02 | $517.40 | $0.00 | $1,135.51 | $202,479.93 |
| 208 | $202,479.93 | $517.40 | $0.00 | $1,144.85 | $204,142.18 |
| 209 | $204,142.18 | $517.40 | $0.00 | $1,154.25 | $205,813.83 |
| 210 | $205,813.83 | $517.40 | $0.00 | $1,163.70 | $207,494.93 |
| 211 | $207,494.93 | $517.40 | $0.00 | $1,173.21 | $209,185.54 |
| 212 | $209,185.54 | $517.40 | $0.00 | $1,182.77 | $210,885.71 |
| 213 | $210,885.71 | $517.40 | $0.00 | $1,192.38 | $212,595.49 |
| 214 | $212,595.49 | $517.40 | $0.00 | $1,202.05 | $214,314.94 |
| 215 | $214,314.94 | $517.40 | $0.00 | $1,211.77 | $216,044.11 |
| 216 | $216,044.11 | $517.40 | $0.00 | $1,221.54 | $217,783.05 |
| 217 | $217,783.05 | $517.40 | $60,658.84 | $1,231.38 | $158,872.99 |
| 218 | $158,872.99 | $517.40 | $0.00 | $898.29 | $160,288.68 |
| 219 | $160,288.68 | $517.40 | $0.00 | $906.30 | $161,712.38 |
| 220 | $161,712.38 | $517.40 | $0.00 | $914.35 | $163,144.13 |
| 221 | $163,144.13 | $517.40 | $0.00 | $922.44 | $164,583.97 |
| 222 | $164,583.97 | $517.40 | $0.00 | $930.58 | $166,031.95 |
| 223 | $166,031.95 | $517.40 | $0.00 | $938.77 | $167,488.12 |
| 224 | $167,488.12 | $517.40 | $0.00 | $947.00 | $168,952.52 |
| 225 | $168,952.52 | $517.40 | $0.00 | $955.28 | $170,425.20 |
| 226 | $170,425.20 | $517.40 | $0.00 | $963.61 | $171,906.21 |
| 227 | $171,906.21 | $517.40 | $0.00 | $971.98 | $173,395.59 |
| 228 | $173,395.59 | $517.40 | $0.00 | $980.40 | $174,893.39 |
| 229 | $174,893.39 | $517.40 | $63,691.78 | $988.87 | $112,707.88 |
| 230 | $112,707.88 | $517.40 | $0.00 | $637.27 | $113,862.55 |
| 231 | $113,862.55 | $517.40 | $0.00 | $643.80 | $115,023.75 |
| 232 | $115,023.75 | $517.40 | $0.00 | $650.36 | $116,191.51 |
| 233 | $116,191.51 | $517.40 | $0.00 | $656.96 | $117,365.87 |
| 234 | $117,365.87 | $517.40 | $0.00 | $663.60 | $118,546.87 |
| 235 | $118,546.87 | $517.40 | $0.00 | $670.28 | $119,734.55 |
| 236 | $119,734.55 | $517.40 | $0.00 | $677.00 | $120,928.95 |
| 237 | $120,928.95 | $517.40 | $0.00 | $683.75 | $122,130.10 |
| 238 | $122,130.10 | $517.40 | $0.00 | $690.54 | $123,338.04 |
| 239 | $123,338.04 | $517.40 | $0.00 | $697.37 | $124,552.81 |
| 240 | $124,552.81 | $517.40 | $0.00 | $704.24 | $125,774.45 |
| 241 | $125,774.45 | $517.40 | $66,876.37 | $711.15 | $60,126.63 |
| 242 | $60,126.63 | $517.40 | $0.00 | $339.96 | $60,983.99 |
| 243 | $60,983.99 | $517.40 | $0.00 | $344.81 | $61,846.20 |
| 244 | $61,846.20 | $517.40 | $0.00 | $349.69 | $62,713.29 |
| 245 | $62,713.29 | $517.40 | $0.00 | $354.59 | $63,585.28 |
| 246 | $63,585.28 | $517.40 | $0.00 | $359.52 | $64,462.20 |
| 247 | $64,462.20 | $517.40 | $0.00 | $364.48 | $65,344.08 |
| 248 | $65,344.08 | $517.40 | $0.00 | $369.46 | $66,230.94 |
| 249 | $66,230.94 | $517.40 | $0.00 | $374.48 | $67,122.82 |
| 250 | $67,122.82 | $517.40 | $0.00 | $379.52 | $68,019.74 |
| 251 | $68,019.74 | $517.40 | $0.00 | $384.59 | $68,921.73 |
| 252 | $68,921.73 | $517.40 | $0.00 | $389.69 | $69,828.82 |
| 253 | $69,828.82 | $0.00 | $70,220.19 | $394.82 | $3.45 |