How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $69,985 |
| Monthly savings required | $554 |
How much will it cost to send your child to Daymar College Bellevue in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $279,941.93 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $553.99 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 | $26,988.00 |
| 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 Daymar College Bellevue in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $553.99 | $0.00 | $0.00 | $553.99 |
| 2 | $553.99 | $553.99 | $0.00 | $3.13 | $1,111.11 |
| 3 | $1,111.11 | $553.99 | $0.00 | $6.28 | $1,671.38 |
| 4 | $1,671.38 | $553.99 | $0.00 | $9.45 | $2,234.82 |
| 5 | $2,234.82 | $553.99 | $0.00 | $12.64 | $2,801.45 |
| 6 | $2,801.45 | $553.99 | $0.00 | $15.84 | $3,371.28 |
| 7 | $3,371.28 | $553.99 | $0.00 | $19.06 | $3,944.33 |
| 8 | $3,944.33 | $553.99 | $0.00 | $22.30 | $4,520.62 |
| 9 | $4,520.62 | $553.99 | $0.00 | $25.56 | $5,100.17 |
| 10 | $5,100.17 | $553.99 | $0.00 | $28.84 | $5,683.00 |
| 11 | $5,683.00 | $553.99 | $0.00 | $32.13 | $6,269.12 |
| 12 | $6,269.12 | $553.99 | $0.00 | $35.45 | $6,858.56 |
| 13 | $6,858.56 | $553.99 | $0.00 | $38.78 | $7,451.33 |
| 14 | $7,451.33 | $553.99 | $0.00 | $42.13 | $8,047.45 |
| 15 | $8,047.45 | $553.99 | $0.00 | $45.50 | $8,646.94 |
| 16 | $8,646.94 | $553.99 | $0.00 | $48.89 | $9,249.82 |
| 17 | $9,249.82 | $553.99 | $0.00 | $52.30 | $9,856.11 |
| 18 | $9,856.11 | $553.99 | $0.00 | $55.73 | $10,465.83 |
| 19 | $10,465.83 | $553.99 | $0.00 | $59.18 | $11,079.00 |
| 20 | $11,079.00 | $553.99 | $0.00 | $62.64 | $11,695.63 |
| 21 | $11,695.63 | $553.99 | $0.00 | $66.13 | $12,315.75 |
| 22 | $12,315.75 | $553.99 | $0.00 | $69.64 | $12,939.38 |
| 23 | $12,939.38 | $553.99 | $0.00 | $73.16 | $13,566.53 |
| 24 | $13,566.53 | $553.99 | $0.00 | $76.71 | $14,197.23 |
| 25 | $14,197.23 | $553.99 | $0.00 | $80.27 | $14,831.49 |
| 26 | $14,831.49 | $553.99 | $0.00 | $83.86 | $15,469.34 |
| 27 | $15,469.34 | $553.99 | $0.00 | $87.47 | $16,110.80 |
| 28 | $16,110.80 | $553.99 | $0.00 | $91.09 | $16,755.88 |
| 29 | $16,755.88 | $553.99 | $0.00 | $94.74 | $17,404.61 |
| 30 | $17,404.61 | $553.99 | $0.00 | $98.41 | $18,057.01 |
| 31 | $18,057.01 | $553.99 | $0.00 | $102.10 | $18,713.10 |
| 32 | $18,713.10 | $553.99 | $0.00 | $105.81 | $19,372.90 |
| 33 | $19,372.90 | $553.99 | $0.00 | $109.54 | $20,036.43 |
| 34 | $20,036.43 | $553.99 | $0.00 | $113.29 | $20,703.71 |
| 35 | $20,703.71 | $553.99 | $0.00 | $117.06 | $21,374.76 |
| 36 | $21,374.76 | $553.99 | $0.00 | $120.86 | $22,049.61 |
| 37 | $22,049.61 | $553.99 | $0.00 | $124.67 | $22,728.27 |
| 38 | $22,728.27 | $553.99 | $0.00 | $128.51 | $23,410.77 |
| 39 | $23,410.77 | $553.99 | $0.00 | $132.37 | $24,097.13 |
| 40 | $24,097.13 | $553.99 | $0.00 | $136.25 | $24,787.37 |
| 41 | $24,787.37 | $553.99 | $0.00 | $140.15 | $25,481.51 |
| 42 | $25,481.51 | $553.99 | $0.00 | $144.08 | $26,179.58 |
| 43 | $26,179.58 | $553.99 | $0.00 | $148.02 | $26,881.59 |
| 44 | $26,881.59 | $553.99 | $0.00 | $151.99 | $27,587.57 |
| 45 | $27,587.57 | $553.99 | $0.00 | $155.98 | $28,297.54 |
| 46 | $28,297.54 | $553.99 | $0.00 | $160.00 | $29,011.53 |
| 47 | $29,011.53 | $553.99 | $0.00 | $164.04 | $29,729.56 |
| 48 | $29,729.56 | $553.99 | $0.00 | $168.10 | $30,451.65 |
| 49 | $30,451.65 | $553.99 | $0.00 | $172.18 | $31,177.82 |
| 50 | $31,177.82 | $553.99 | $0.00 | $176.28 | $31,908.09 |
| 51 | $31,908.09 | $553.99 | $0.00 | $180.41 | $32,642.49 |
| 52 | $32,642.49 | $553.99 | $0.00 | $184.57 | $33,381.05 |
| 53 | $33,381.05 | $553.99 | $0.00 | $188.74 | $34,123.78 |
| 54 | $34,123.78 | $553.99 | $0.00 | $192.94 | $34,870.71 |
| 55 | $34,870.71 | $553.99 | $0.00 | $197.16 | $35,621.86 |
| 56 | $35,621.86 | $553.99 | $0.00 | $201.41 | $36,377.26 |
| 57 | $36,377.26 | $553.99 | $0.00 | $205.68 | $37,136.93 |
| 58 | $37,136.93 | $553.99 | $0.00 | $209.98 | $37,900.90 |
| 59 | $37,900.90 | $553.99 | $0.00 | $214.30 | $38,669.19 |
| 60 | $38,669.19 | $553.99 | $0.00 | $218.64 | $39,441.82 |
| 61 | $39,441.82 | $553.99 | $0.00 | $223.01 | $40,218.82 |
| 62 | $40,218.82 | $553.99 | $0.00 | $227.40 | $41,000.21 |
| 63 | $41,000.21 | $553.99 | $0.00 | $231.82 | $41,786.02 |
| 64 | $41,786.02 | $553.99 | $0.00 | $236.26 | $42,576.27 |
| 65 | $42,576.27 | $553.99 | $0.00 | $240.73 | $43,370.99 |
| 66 | $43,370.99 | $553.99 | $0.00 | $245.23 | $44,170.21 |
| 67 | $44,170.21 | $553.99 | $0.00 | $249.74 | $44,973.94 |
| 68 | $44,973.94 | $553.99 | $0.00 | $254.29 | $45,782.22 |
| 69 | $45,782.22 | $553.99 | $0.00 | $258.86 | $46,595.07 |
| 70 | $46,595.07 | $553.99 | $0.00 | $263.46 | $47,412.52 |
| 71 | $47,412.52 | $553.99 | $0.00 | $268.08 | $48,234.59 |
| 72 | $48,234.59 | $553.99 | $0.00 | $272.73 | $49,061.31 |
| 73 | $49,061.31 | $553.99 | $0.00 | $277.40 | $49,892.70 |
| 74 | $49,892.70 | $553.99 | $0.00 | $282.10 | $50,728.79 |
| 75 | $50,728.79 | $553.99 | $0.00 | $286.83 | $51,569.61 |
| 76 | $51,569.61 | $553.99 | $0.00 | $291.58 | $52,415.18 |
| 77 | $52,415.18 | $553.99 | $0.00 | $296.36 | $53,265.53 |
| 78 | $53,265.53 | $553.99 | $0.00 | $301.17 | $54,120.69 |
| 79 | $54,120.69 | $553.99 | $0.00 | $306.01 | $54,980.69 |
| 80 | $54,980.69 | $553.99 | $0.00 | $310.87 | $55,845.55 |
| 81 | $55,845.55 | $553.99 | $0.00 | $315.76 | $56,715.30 |
| 82 | $56,715.30 | $553.99 | $0.00 | $320.68 | $57,589.97 |
| 83 | $57,589.97 | $553.99 | $0.00 | $325.62 | $58,469.58 |
| 84 | $58,469.58 | $553.99 | $0.00 | $330.60 | $59,354.17 |
| 85 | $59,354.17 | $553.99 | $0.00 | $335.60 | $60,243.76 |
| 86 | $60,243.76 | $553.99 | $0.00 | $340.63 | $61,138.38 |
| 87 | $61,138.38 | $553.99 | $0.00 | $345.69 | $62,038.06 |
| 88 | $62,038.06 | $553.99 | $0.00 | $350.77 | $62,942.82 |
| 89 | $62,942.82 | $553.99 | $0.00 | $355.89 | $63,852.70 |
| 90 | $63,852.70 | $553.99 | $0.00 | $361.03 | $64,767.72 |
| 91 | $64,767.72 | $553.99 | $0.00 | $366.21 | $65,687.92 |
| 92 | $65,687.92 | $553.99 | $0.00 | $371.41 | $66,613.32 |
| 93 | $66,613.32 | $553.99 | $0.00 | $376.64 | $67,543.95 |
| 94 | $67,543.95 | $553.99 | $0.00 | $381.90 | $68,479.84 |
| 95 | $68,479.84 | $553.99 | $0.00 | $387.19 | $69,421.02 |
| 96 | $69,421.02 | $553.99 | $0.00 | $392.52 | $70,367.53 |
| 97 | $70,367.53 | $553.99 | $0.00 | $397.87 | $71,319.39 |
| 98 | $71,319.39 | $553.99 | $0.00 | $403.25 | $72,276.63 |
| 99 | $72,276.63 | $553.99 | $0.00 | $408.66 | $73,239.28 |
| 100 | $73,239.28 | $553.99 | $0.00 | $414.11 | $74,207.38 |
| 101 | $74,207.38 | $553.99 | $0.00 | $419.58 | $75,180.95 |
| 102 | $75,180.95 | $553.99 | $0.00 | $425.08 | $76,160.02 |
| 103 | $76,160.02 | $553.99 | $0.00 | $430.62 | $77,144.63 |
| 104 | $77,144.63 | $553.99 | $0.00 | $436.19 | $78,134.81 |
| 105 | $78,134.81 | $553.99 | $0.00 | $441.79 | $79,130.59 |
| 106 | $79,130.59 | $553.99 | $0.00 | $447.42 | $80,132.00 |
| 107 | $80,132.00 | $553.99 | $0.00 | $453.08 | $81,139.07 |
| 108 | $81,139.07 | $553.99 | $0.00 | $458.77 | $82,151.83 |
| 109 | $82,151.83 | $553.99 | $0.00 | $464.50 | $83,170.32 |
| 110 | $83,170.32 | $553.99 | $0.00 | $470.26 | $84,194.57 |
| 111 | $84,194.57 | $553.99 | $0.00 | $476.05 | $85,224.61 |
| 112 | $85,224.61 | $553.99 | $0.00 | $481.87 | $86,260.47 |
| 113 | $86,260.47 | $553.99 | $0.00 | $487.73 | $87,302.19 |
| 114 | $87,302.19 | $553.99 | $0.00 | $493.62 | $88,349.80 |
| 115 | $88,349.80 | $553.99 | $0.00 | $499.54 | $89,403.33 |
| 116 | $89,403.33 | $553.99 | $0.00 | $505.50 | $90,462.82 |
| 117 | $90,462.82 | $553.99 | $0.00 | $511.49 | $91,528.30 |
| 118 | $91,528.30 | $553.99 | $0.00 | $517.51 | $92,599.80 |
| 119 | $92,599.80 | $553.99 | $0.00 | $523.57 | $93,677.36 |
| 120 | $93,677.36 | $553.99 | $0.00 | $529.67 | $94,761.02 |
| 121 | $94,761.02 | $553.99 | $0.00 | $535.79 | $95,850.80 |
| 122 | $95,850.80 | $553.99 | $0.00 | $541.95 | $96,946.74 |
| 123 | $96,946.74 | $553.99 | $0.00 | $548.15 | $98,048.88 |
| 124 | $98,048.88 | $553.99 | $0.00 | $554.38 | $99,157.25 |
| 125 | $99,157.25 | $553.99 | $0.00 | $560.65 | $100,271.89 |
| 126 | $100,271.89 | $553.99 | $0.00 | $566.95 | $101,392.83 |
| 127 | $101,392.83 | $553.99 | $0.00 | $573.29 | $102,520.11 |
| 128 | $102,520.11 | $553.99 | $0.00 | $579.66 | $103,653.76 |
| 129 | $103,653.76 | $553.99 | $0.00 | $586.07 | $104,793.82 |
| 130 | $104,793.82 | $553.99 | $0.00 | $592.52 | $105,940.33 |
| 131 | $105,940.33 | $553.99 | $0.00 | $599.00 | $107,093.32 |
| 132 | $107,093.32 | $553.99 | $0.00 | $605.52 | $108,252.83 |
| 133 | $108,252.83 | $553.99 | $0.00 | $612.08 | $109,418.90 |
| 134 | $109,418.90 | $553.99 | $0.00 | $618.67 | $110,591.56 |
| 135 | $110,591.56 | $553.99 | $0.00 | $625.30 | $111,770.85 |
| 136 | $111,770.85 | $553.99 | $0.00 | $631.97 | $112,956.81 |
| 137 | $112,956.81 | $553.99 | $0.00 | $638.67 | $114,149.47 |
| 138 | $114,149.47 | $553.99 | $0.00 | $645.42 | $115,348.88 |
| 139 | $115,348.88 | $553.99 | $0.00 | $652.20 | $116,555.07 |
| 140 | $116,555.07 | $553.99 | $0.00 | $659.02 | $117,768.08 |
| 141 | $117,768.08 | $553.99 | $0.00 | $665.88 | $118,987.95 |
| 142 | $118,987.95 | $553.99 | $0.00 | $672.78 | $120,214.72 |
| 143 | $120,214.72 | $553.99 | $0.00 | $679.71 | $121,448.42 |
| 144 | $121,448.42 | $553.99 | $0.00 | $686.69 | $122,689.10 |
| 145 | $122,689.10 | $553.99 | $0.00 | $693.70 | $123,936.79 |
| 146 | $123,936.79 | $553.99 | $0.00 | $700.76 | $125,191.54 |
| 147 | $125,191.54 | $553.99 | $0.00 | $707.85 | $126,453.38 |
| 148 | $126,453.38 | $553.99 | $0.00 | $714.99 | $127,722.36 |
| 149 | $127,722.36 | $553.99 | $0.00 | $722.16 | $128,998.51 |
| 150 | $128,998.51 | $553.99 | $0.00 | $729.38 | $130,281.88 |
| 151 | $130,281.88 | $553.99 | $0.00 | $736.63 | $131,572.50 |
| 152 | $131,572.50 | $553.99 | $0.00 | $743.93 | $132,870.42 |
| 153 | $132,870.42 | $553.99 | $0.00 | $751.27 | $134,175.68 |
| 154 | $134,175.68 | $553.99 | $0.00 | $758.65 | $135,488.32 |
| 155 | $135,488.32 | $553.99 | $0.00 | $766.07 | $136,808.38 |
| 156 | $136,808.38 | $553.99 | $0.00 | $773.53 | $138,135.90 |
| 157 | $138,135.90 | $553.99 | $0.00 | $781.04 | $139,470.93 |
| 158 | $139,470.93 | $553.99 | $0.00 | $788.59 | $140,813.51 |
| 159 | $140,813.51 | $553.99 | $0.00 | $796.18 | $142,163.68 |
| 160 | $142,163.68 | $553.99 | $0.00 | $803.81 | $143,521.48 |
| 161 | $143,521.48 | $553.99 | $0.00 | $811.49 | $144,886.96 |
| 162 | $144,886.96 | $553.99 | $0.00 | $819.21 | $146,260.16 |
| 163 | $146,260.16 | $553.99 | $0.00 | $826.98 | $147,641.13 |
| 164 | $147,641.13 | $553.99 | $0.00 | $834.78 | $149,029.90 |
| 165 | $149,029.90 | $553.99 | $0.00 | $842.64 | $150,426.53 |
| 166 | $150,426.53 | $553.99 | $0.00 | $850.53 | $151,831.05 |
| 167 | $151,831.05 | $553.99 | $0.00 | $858.47 | $153,243.51 |
| 168 | $153,243.51 | $553.99 | $0.00 | $866.46 | $154,663.96 |
| 169 | $154,663.96 | $553.99 | $0.00 | $874.49 | $156,092.44 |
| 170 | $156,092.44 | $553.99 | $0.00 | $882.57 | $157,529.00 |
| 171 | $157,529.00 | $553.99 | $0.00 | $890.69 | $158,973.68 |
| 172 | $158,973.68 | $553.99 | $0.00 | $898.86 | $160,426.53 |
| 173 | $160,426.53 | $553.99 | $0.00 | $907.07 | $161,887.59 |
| 174 | $161,887.59 | $553.99 | $0.00 | $915.34 | $163,356.92 |
| 175 | $163,356.92 | $553.99 | $0.00 | $923.64 | $164,834.55 |
| 176 | $164,834.55 | $553.99 | $0.00 | $932.00 | $166,320.54 |
| 177 | $166,320.54 | $553.99 | $0.00 | $940.40 | $167,814.93 |
| 178 | $167,814.93 | $553.99 | $0.00 | $948.85 | $169,317.77 |
| 179 | $169,317.77 | $553.99 | $0.00 | $957.35 | $170,829.11 |
| 180 | $170,829.11 | $553.99 | $0.00 | $965.89 | $172,348.99 |
| 181 | $172,348.99 | $553.99 | $0.00 | $974.49 | $173,877.47 |
| 182 | $173,877.47 | $553.99 | $0.00 | $983.13 | $175,414.59 |
| 183 | $175,414.59 | $553.99 | $0.00 | $991.82 | $176,960.40 |
| 184 | $176,960.40 | $553.99 | $0.00 | $1,000.56 | $178,514.95 |
| 185 | $178,514.95 | $553.99 | $0.00 | $1,009.35 | $180,078.29 |
| 186 | $180,078.29 | $553.99 | $0.00 | $1,018.19 | $181,650.47 |
| 187 | $181,650.47 | $553.99 | $0.00 | $1,027.08 | $183,231.54 |
| 188 | $183,231.54 | $553.99 | $0.00 | $1,036.02 | $184,821.55 |
| 189 | $184,821.55 | $553.99 | $0.00 | $1,045.01 | $186,420.55 |
| 190 | $186,420.55 | $553.99 | $0.00 | $1,054.05 | $188,028.59 |
| 191 | $188,028.59 | $553.99 | $0.00 | $1,063.14 | $189,645.72 |
| 192 | $189,645.72 | $553.99 | $0.00 | $1,072.28 | $191,271.99 |
| 193 | $191,271.99 | $553.99 | $0.00 | $1,081.48 | $192,907.46 |
| 194 | $192,907.46 | $553.99 | $0.00 | $1,090.73 | $194,552.18 |
| 195 | $194,552.18 | $553.99 | $0.00 | $1,100.03 | $196,206.20 |
| 196 | $196,206.20 | $553.99 | $0.00 | $1,109.38 | $197,869.57 |
| 197 | $197,869.57 | $553.99 | $0.00 | $1,118.78 | $199,542.34 |
| 198 | $199,542.34 | $553.99 | $0.00 | $1,128.24 | $201,224.57 |
| 199 | $201,224.57 | $553.99 | $0.00 | $1,137.75 | $202,916.31 |
| 200 | $202,916.31 | $553.99 | $0.00 | $1,147.32 | $204,617.62 |
| 201 | $204,617.62 | $553.99 | $0.00 | $1,156.94 | $206,328.55 |
| 202 | $206,328.55 | $553.99 | $0.00 | $1,166.61 | $208,049.15 |
| 203 | $208,049.15 | $553.99 | $0.00 | $1,176.34 | $209,779.48 |
| 204 | $209,779.48 | $553.99 | $0.00 | $1,186.12 | $211,519.59 |
| 205 | $211,519.59 | $553.99 | $0.00 | $1,195.96 | $213,269.54 |
| 206 | $213,269.54 | $553.99 | $0.00 | $1,205.86 | $215,029.39 |
| 207 | $215,029.39 | $553.99 | $0.00 | $1,215.81 | $216,799.19 |
| 208 | $216,799.19 | $553.99 | $0.00 | $1,225.81 | $218,578.99 |
| 209 | $218,578.99 | $553.99 | $0.00 | $1,235.88 | $220,368.86 |
| 210 | $220,368.86 | $553.99 | $0.00 | $1,246.00 | $222,168.85 |
| 211 | $222,168.85 | $553.99 | $0.00 | $1,256.17 | $223,979.01 |
| 212 | $223,979.01 | $553.99 | $0.00 | $1,266.41 | $225,799.41 |
| 213 | $225,799.41 | $553.99 | $0.00 | $1,276.70 | $227,630.10 |
| 214 | $227,630.10 | $553.99 | $0.00 | $1,287.05 | $229,471.14 |
| 215 | $229,471.14 | $553.99 | $0.00 | $1,297.46 | $231,322.59 |
| 216 | $231,322.59 | $553.99 | $0.00 | $1,307.93 | $233,184.51 |
| 217 | $233,184.51 | $553.99 | $64,949.84 | $1,318.46 | $170,107.12 |
| 218 | $170,107.12 | $553.99 | $0.00 | $961.81 | $171,622.92 |
| 219 | $171,622.92 | $553.99 | $0.00 | $970.38 | $173,147.29 |
| 220 | $173,147.29 | $553.99 | $0.00 | $979.00 | $174,680.28 |
| 221 | $174,680.28 | $553.99 | $0.00 | $987.67 | $176,221.94 |
| 222 | $176,221.94 | $553.99 | $0.00 | $996.38 | $177,772.31 |
| 223 | $177,772.31 | $553.99 | $0.00 | $1,005.15 | $179,331.45 |
| 224 | $179,331.45 | $553.99 | $0.00 | $1,013.97 | $180,899.41 |
| 225 | $180,899.41 | $553.99 | $0.00 | $1,022.83 | $182,476.23 |
| 226 | $182,476.23 | $553.99 | $0.00 | $1,031.75 | $184,061.97 |
| 227 | $184,061.97 | $553.99 | $0.00 | $1,040.71 | $185,656.67 |
| 228 | $185,656.67 | $553.99 | $0.00 | $1,049.73 | $187,260.39 |
| 229 | $187,260.39 | $553.99 | $68,197.33 | $1,058.80 | $120,675.85 |
| 230 | $120,675.85 | $553.99 | $0.00 | $682.32 | $121,912.16 |
| 231 | $121,912.16 | $553.99 | $0.00 | $689.31 | $123,155.46 |
| 232 | $123,155.46 | $553.99 | $0.00 | $696.34 | $124,405.79 |
| 233 | $124,405.79 | $553.99 | $0.00 | $703.41 | $125,663.19 |
| 234 | $125,663.19 | $553.99 | $0.00 | $710.52 | $126,927.70 |
| 235 | $126,927.70 | $553.99 | $0.00 | $717.67 | $128,199.36 |
| 236 | $128,199.36 | $553.99 | $0.00 | $724.86 | $129,478.21 |
| 237 | $129,478.21 | $553.99 | $0.00 | $732.09 | $130,764.29 |
| 238 | $130,764.29 | $553.99 | $0.00 | $739.36 | $132,057.64 |
| 239 | $132,057.64 | $553.99 | $0.00 | $746.67 | $133,358.30 |
| 240 | $133,358.30 | $553.99 | $0.00 | $754.03 | $134,666.32 |
| 241 | $134,666.32 | $553.99 | $71,607.20 | $761.42 | $64,374.53 |
| 242 | $64,374.53 | $553.99 | $0.00 | $363.98 | $65,292.50 |
| 243 | $65,292.50 | $553.99 | $0.00 | $369.17 | $66,215.66 |
| 244 | $66,215.66 | $553.99 | $0.00 | $374.39 | $67,144.04 |
| 245 | $67,144.04 | $553.99 | $0.00 | $379.64 | $68,077.67 |
| 246 | $68,077.67 | $553.99 | $0.00 | $384.92 | $69,016.58 |
| 247 | $69,016.58 | $553.99 | $0.00 | $390.23 | $69,960.80 |
| 248 | $69,960.80 | $553.99 | $0.00 | $395.57 | $70,910.36 |
| 249 | $70,910.36 | $553.99 | $0.00 | $400.94 | $71,865.29 |
| 250 | $71,865.29 | $553.99 | $0.00 | $406.34 | $72,825.62 |
| 251 | $72,825.62 | $553.99 | $0.00 | $411.77 | $73,791.38 |
| 252 | $73,791.38 | $553.99 | $0.00 | $417.23 | $74,762.60 |
| 253 | $74,762.60 | $0.00 | $75,187.56 | $422.72 | ($2.24) |