How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $80,070 |
| Monthly savings required | $634 |
How much will it cost to send your child to University of Washington Bothell Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $320,281.86 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $633.83 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 | $30,877.00 |
| 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 University of Washington Bothell Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $633.83 | $0.00 | $0.00 | $633.83 |
| 2 | $633.83 | $633.83 | $0.00 | $3.58 | $1,271.24 |
| 3 | $1,271.24 | $633.83 | $0.00 | $7.19 | $1,912.26 |
| 4 | $1,912.26 | $633.83 | $0.00 | $10.81 | $2,556.90 |
| 5 | $2,556.90 | $633.83 | $0.00 | $14.46 | $3,205.19 |
| 6 | $3,205.19 | $633.83 | $0.00 | $18.12 | $3,857.14 |
| 7 | $3,857.14 | $633.83 | $0.00 | $21.81 | $4,512.78 |
| 8 | $4,512.78 | $633.83 | $0.00 | $25.52 | $5,172.13 |
| 9 | $5,172.13 | $633.83 | $0.00 | $29.24 | $5,835.20 |
| 10 | $5,835.20 | $633.83 | $0.00 | $32.99 | $6,502.02 |
| 11 | $6,502.02 | $633.83 | $0.00 | $36.76 | $7,172.61 |
| 12 | $7,172.61 | $633.83 | $0.00 | $40.55 | $7,846.99 |
| 13 | $7,846.99 | $633.83 | $0.00 | $44.37 | $8,525.19 |
| 14 | $8,525.19 | $633.83 | $0.00 | $48.20 | $9,207.22 |
| 15 | $9,207.22 | $633.83 | $0.00 | $52.06 | $9,893.11 |
| 16 | $9,893.11 | $633.83 | $0.00 | $55.94 | $10,582.88 |
| 17 | $10,582.88 | $633.83 | $0.00 | $59.84 | $11,276.55 |
| 18 | $11,276.55 | $633.83 | $0.00 | $63.76 | $11,974.14 |
| 19 | $11,974.14 | $633.83 | $0.00 | $67.70 | $12,675.67 |
| 20 | $12,675.67 | $633.83 | $0.00 | $71.67 | $13,381.17 |
| 21 | $13,381.17 | $633.83 | $0.00 | $75.66 | $14,090.66 |
| 22 | $14,090.66 | $633.83 | $0.00 | $79.67 | $14,804.16 |
| 23 | $14,804.16 | $633.83 | $0.00 | $83.70 | $15,521.69 |
| 24 | $15,521.69 | $633.83 | $0.00 | $87.76 | $16,243.28 |
| 25 | $16,243.28 | $633.83 | $0.00 | $91.84 | $16,968.95 |
| 26 | $16,968.95 | $633.83 | $0.00 | $95.94 | $17,698.72 |
| 27 | $17,698.72 | $633.83 | $0.00 | $100.07 | $18,432.62 |
| 28 | $18,432.62 | $633.83 | $0.00 | $104.22 | $19,170.67 |
| 29 | $19,170.67 | $633.83 | $0.00 | $108.39 | $19,912.89 |
| 30 | $19,912.89 | $633.83 | $0.00 | $112.59 | $20,659.31 |
| 31 | $20,659.31 | $633.83 | $0.00 | $116.81 | $21,409.95 |
| 32 | $21,409.95 | $633.83 | $0.00 | $121.05 | $22,164.83 |
| 33 | $22,164.83 | $633.83 | $0.00 | $125.32 | $22,923.98 |
| 34 | $22,923.98 | $633.83 | $0.00 | $129.62 | $23,687.43 |
| 35 | $23,687.43 | $633.83 | $0.00 | $133.93 | $24,455.19 |
| 36 | $24,455.19 | $633.83 | $0.00 | $138.27 | $25,227.29 |
| 37 | $25,227.29 | $633.83 | $0.00 | $142.64 | $26,003.76 |
| 38 | $26,003.76 | $633.83 | $0.00 | $147.03 | $26,784.62 |
| 39 | $26,784.62 | $633.83 | $0.00 | $151.44 | $27,569.89 |
| 40 | $27,569.89 | $633.83 | $0.00 | $155.88 | $28,359.60 |
| 41 | $28,359.60 | $633.83 | $0.00 | $160.35 | $29,153.78 |
| 42 | $29,153.78 | $633.83 | $0.00 | $164.84 | $29,952.45 |
| 43 | $29,952.45 | $633.83 | $0.00 | $169.36 | $30,755.64 |
| 44 | $30,755.64 | $633.83 | $0.00 | $173.90 | $31,563.37 |
| 45 | $31,563.37 | $633.83 | $0.00 | $178.46 | $32,375.66 |
| 46 | $32,375.66 | $633.83 | $0.00 | $183.06 | $33,192.55 |
| 47 | $33,192.55 | $633.83 | $0.00 | $187.68 | $34,014.06 |
| 48 | $34,014.06 | $633.83 | $0.00 | $192.32 | $34,840.21 |
| 49 | $34,840.21 | $633.83 | $0.00 | $196.99 | $35,671.03 |
| 50 | $35,671.03 | $633.83 | $0.00 | $201.69 | $36,506.55 |
| 51 | $36,506.55 | $633.83 | $0.00 | $206.41 | $37,346.79 |
| 52 | $37,346.79 | $633.83 | $0.00 | $211.16 | $38,191.78 |
| 53 | $38,191.78 | $633.83 | $0.00 | $215.94 | $39,041.55 |
| 54 | $39,041.55 | $633.83 | $0.00 | $220.75 | $39,896.13 |
| 55 | $39,896.13 | $633.83 | $0.00 | $225.58 | $40,755.54 |
| 56 | $40,755.54 | $633.83 | $0.00 | $230.44 | $41,619.81 |
| 57 | $41,619.81 | $633.83 | $0.00 | $235.32 | $42,488.96 |
| 58 | $42,488.96 | $633.83 | $0.00 | $240.24 | $43,363.03 |
| 59 | $43,363.03 | $633.83 | $0.00 | $245.18 | $44,242.04 |
| 60 | $44,242.04 | $633.83 | $0.00 | $250.15 | $45,126.02 |
| 61 | $45,126.02 | $633.83 | $0.00 | $255.15 | $46,015.00 |
| 62 | $46,015.00 | $633.83 | $0.00 | $260.18 | $46,909.01 |
| 63 | $46,909.01 | $633.83 | $0.00 | $265.23 | $47,808.07 |
| 64 | $47,808.07 | $633.83 | $0.00 | $270.31 | $48,712.21 |
| 65 | $48,712.21 | $633.83 | $0.00 | $275.43 | $49,621.47 |
| 66 | $49,621.47 | $633.83 | $0.00 | $280.57 | $50,535.87 |
| 67 | $50,535.87 | $633.83 | $0.00 | $285.74 | $51,455.44 |
| 68 | $51,455.44 | $633.83 | $0.00 | $290.94 | $52,380.21 |
| 69 | $52,380.21 | $633.83 | $0.00 | $296.17 | $53,310.21 |
| 70 | $53,310.21 | $633.83 | $0.00 | $301.42 | $54,245.46 |
| 71 | $54,245.46 | $633.83 | $0.00 | $306.71 | $55,186.00 |
| 72 | $55,186.00 | $633.83 | $0.00 | $312.03 | $56,131.86 |
| 73 | $56,131.86 | $633.83 | $0.00 | $317.38 | $57,083.07 |
| 74 | $57,083.07 | $633.83 | $0.00 | $322.76 | $58,039.66 |
| 75 | $58,039.66 | $633.83 | $0.00 | $328.16 | $59,001.65 |
| 76 | $59,001.65 | $633.83 | $0.00 | $333.60 | $59,969.08 |
| 77 | $59,969.08 | $633.83 | $0.00 | $339.07 | $60,941.98 |
| 78 | $60,941.98 | $633.83 | $0.00 | $344.57 | $61,920.38 |
| 79 | $61,920.38 | $633.83 | $0.00 | $350.11 | $62,904.32 |
| 80 | $62,904.32 | $633.83 | $0.00 | $355.67 | $63,893.82 |
| 81 | $63,893.82 | $633.83 | $0.00 | $361.26 | $64,888.91 |
| 82 | $64,888.91 | $633.83 | $0.00 | $366.89 | $65,889.63 |
| 83 | $65,889.63 | $633.83 | $0.00 | $372.55 | $66,896.01 |
| 84 | $66,896.01 | $633.83 | $0.00 | $378.24 | $67,908.08 |
| 85 | $67,908.08 | $633.83 | $0.00 | $383.96 | $68,925.87 |
| 86 | $68,925.87 | $633.83 | $0.00 | $389.72 | $69,949.42 |
| 87 | $69,949.42 | $633.83 | $0.00 | $395.50 | $70,978.75 |
| 88 | $70,978.75 | $633.83 | $0.00 | $401.32 | $72,013.90 |
| 89 | $72,013.90 | $633.83 | $0.00 | $407.18 | $73,054.91 |
| 90 | $73,054.91 | $633.83 | $0.00 | $413.06 | $74,101.80 |
| 91 | $74,101.80 | $633.83 | $0.00 | $418.98 | $75,154.61 |
| 92 | $75,154.61 | $633.83 | $0.00 | $424.94 | $76,213.38 |
| 93 | $76,213.38 | $633.83 | $0.00 | $430.92 | $77,278.13 |
| 94 | $77,278.13 | $633.83 | $0.00 | $436.94 | $78,348.90 |
| 95 | $78,348.90 | $633.83 | $0.00 | $443.00 | $79,425.73 |
| 96 | $79,425.73 | $633.83 | $0.00 | $449.08 | $80,508.64 |
| 97 | $80,508.64 | $633.83 | $0.00 | $455.21 | $81,597.68 |
| 98 | $81,597.68 | $633.83 | $0.00 | $461.37 | $82,692.88 |
| 99 | $82,692.88 | $633.83 | $0.00 | $467.56 | $83,794.27 |
| 100 | $83,794.27 | $633.83 | $0.00 | $473.78 | $84,901.88 |
| 101 | $84,901.88 | $633.83 | $0.00 | $480.05 | $86,015.76 |
| 102 | $86,015.76 | $633.83 | $0.00 | $486.35 | $87,135.94 |
| 103 | $87,135.94 | $633.83 | $0.00 | $492.68 | $88,262.45 |
| 104 | $88,262.45 | $633.83 | $0.00 | $499.05 | $89,395.33 |
| 105 | $89,395.33 | $633.83 | $0.00 | $505.45 | $90,534.61 |
| 106 | $90,534.61 | $633.83 | $0.00 | $511.90 | $91,680.34 |
| 107 | $91,680.34 | $633.83 | $0.00 | $518.37 | $92,832.54 |
| 108 | $92,832.54 | $633.83 | $0.00 | $524.89 | $93,991.26 |
| 109 | $93,991.26 | $633.83 | $0.00 | $531.44 | $95,156.53 |
| 110 | $95,156.53 | $633.83 | $0.00 | $538.03 | $96,328.39 |
| 111 | $96,328.39 | $633.83 | $0.00 | $544.65 | $97,506.87 |
| 112 | $97,506.87 | $633.83 | $0.00 | $551.32 | $98,692.02 |
| 113 | $98,692.02 | $633.83 | $0.00 | $558.02 | $99,883.87 |
| 114 | $99,883.87 | $633.83 | $0.00 | $564.76 | $101,082.46 |
| 115 | $101,082.46 | $633.83 | $0.00 | $571.53 | $102,287.82 |
| 116 | $102,287.82 | $633.83 | $0.00 | $578.35 | $103,500.00 |
| 117 | $103,500.00 | $633.83 | $0.00 | $585.20 | $104,719.03 |
| 118 | $104,719.03 | $633.83 | $0.00 | $592.10 | $105,944.96 |
| 119 | $105,944.96 | $633.83 | $0.00 | $599.03 | $107,177.82 |
| 120 | $107,177.82 | $633.83 | $0.00 | $606.00 | $108,417.65 |
| 121 | $108,417.65 | $633.83 | $0.00 | $613.01 | $109,664.49 |
| 122 | $109,664.49 | $633.83 | $0.00 | $620.06 | $110,918.38 |
| 123 | $110,918.38 | $633.83 | $0.00 | $627.15 | $112,179.36 |
| 124 | $112,179.36 | $633.83 | $0.00 | $634.28 | $113,447.47 |
| 125 | $113,447.47 | $633.83 | $0.00 | $641.45 | $114,722.75 |
| 126 | $114,722.75 | $633.83 | $0.00 | $648.66 | $116,005.24 |
| 127 | $116,005.24 | $633.83 | $0.00 | $655.91 | $117,294.98 |
| 128 | $117,294.98 | $633.83 | $0.00 | $663.20 | $118,592.01 |
| 129 | $118,592.01 | $633.83 | $0.00 | $670.54 | $119,896.38 |
| 130 | $119,896.38 | $633.83 | $0.00 | $677.91 | $121,208.12 |
| 131 | $121,208.12 | $633.83 | $0.00 | $685.33 | $122,527.28 |
| 132 | $122,527.28 | $633.83 | $0.00 | $692.79 | $123,853.90 |
| 133 | $123,853.90 | $633.83 | $0.00 | $700.29 | $125,188.02 |
| 134 | $125,188.02 | $633.83 | $0.00 | $707.83 | $126,529.68 |
| 135 | $126,529.68 | $633.83 | $0.00 | $715.42 | $127,878.93 |
| 136 | $127,878.93 | $633.83 | $0.00 | $723.05 | $129,235.81 |
| 137 | $129,235.81 | $633.83 | $0.00 | $730.72 | $130,600.36 |
| 138 | $130,600.36 | $633.83 | $0.00 | $738.43 | $131,972.62 |
| 139 | $131,972.62 | $633.83 | $0.00 | $746.19 | $133,352.64 |
| 140 | $133,352.64 | $633.83 | $0.00 | $754.00 | $134,740.47 |
| 141 | $134,740.47 | $633.83 | $0.00 | $761.84 | $136,136.14 |
| 142 | $136,136.14 | $633.83 | $0.00 | $769.73 | $137,539.70 |
| 143 | $137,539.70 | $633.83 | $0.00 | $777.67 | $138,951.20 |
| 144 | $138,951.20 | $633.83 | $0.00 | $785.65 | $140,370.68 |
| 145 | $140,370.68 | $633.83 | $0.00 | $793.68 | $141,798.19 |
| 146 | $141,798.19 | $633.83 | $0.00 | $801.75 | $143,233.77 |
| 147 | $143,233.77 | $633.83 | $0.00 | $809.86 | $144,677.46 |
| 148 | $144,677.46 | $633.83 | $0.00 | $818.03 | $146,129.32 |
| 149 | $146,129.32 | $633.83 | $0.00 | $826.24 | $147,589.39 |
| 150 | $147,589.39 | $633.83 | $0.00 | $834.49 | $149,057.71 |
| 151 | $149,057.71 | $633.83 | $0.00 | $842.79 | $150,534.33 |
| 152 | $150,534.33 | $633.83 | $0.00 | $851.14 | $152,019.30 |
| 153 | $152,019.30 | $633.83 | $0.00 | $859.54 | $153,512.67 |
| 154 | $153,512.67 | $633.83 | $0.00 | $867.98 | $155,014.48 |
| 155 | $155,014.48 | $633.83 | $0.00 | $876.47 | $156,524.78 |
| 156 | $156,524.78 | $633.83 | $0.00 | $885.01 | $158,043.62 |
| 157 | $158,043.62 | $633.83 | $0.00 | $893.60 | $159,571.05 |
| 158 | $159,571.05 | $633.83 | $0.00 | $902.24 | $161,107.12 |
| 159 | $161,107.12 | $633.83 | $0.00 | $910.92 | $162,651.87 |
| 160 | $162,651.87 | $633.83 | $0.00 | $919.66 | $164,205.36 |
| 161 | $164,205.36 | $633.83 | $0.00 | $928.44 | $165,767.63 |
| 162 | $165,767.63 | $633.83 | $0.00 | $937.27 | $167,338.73 |
| 163 | $167,338.73 | $633.83 | $0.00 | $946.16 | $168,918.72 |
| 164 | $168,918.72 | $633.83 | $0.00 | $955.09 | $170,507.64 |
| 165 | $170,507.64 | $633.83 | $0.00 | $964.07 | $172,105.54 |
| 166 | $172,105.54 | $633.83 | $0.00 | $973.11 | $173,712.48 |
| 167 | $173,712.48 | $633.83 | $0.00 | $982.20 | $175,328.51 |
| 168 | $175,328.51 | $633.83 | $0.00 | $991.33 | $176,953.67 |
| 169 | $176,953.67 | $633.83 | $0.00 | $1,000.52 | $178,588.02 |
| 170 | $178,588.02 | $633.83 | $0.00 | $1,009.76 | $180,231.61 |
| 171 | $180,231.61 | $633.83 | $0.00 | $1,019.06 | $181,884.50 |
| 172 | $181,884.50 | $633.83 | $0.00 | $1,028.40 | $183,546.73 |
| 173 | $183,546.73 | $633.83 | $0.00 | $1,037.80 | $185,218.36 |
| 174 | $185,218.36 | $633.83 | $0.00 | $1,047.25 | $186,899.44 |
| 175 | $186,899.44 | $633.83 | $0.00 | $1,056.76 | $188,590.03 |
| 176 | $188,590.03 | $633.83 | $0.00 | $1,066.32 | $190,290.18 |
| 177 | $190,290.18 | $633.83 | $0.00 | $1,075.93 | $191,999.94 |
| 178 | $191,999.94 | $633.83 | $0.00 | $1,085.60 | $193,719.37 |
| 179 | $193,719.37 | $633.83 | $0.00 | $1,095.32 | $195,448.52 |
| 180 | $195,448.52 | $633.83 | $0.00 | $1,105.09 | $197,187.44 |
| 181 | $197,187.44 | $633.83 | $0.00 | $1,114.93 | $198,936.20 |
| 182 | $198,936.20 | $633.83 | $0.00 | $1,124.81 | $200,694.84 |
| 183 | $200,694.84 | $633.83 | $0.00 | $1,134.76 | $202,463.43 |
| 184 | $202,463.43 | $633.83 | $0.00 | $1,144.76 | $204,242.02 |
| 185 | $204,242.02 | $633.83 | $0.00 | $1,154.81 | $206,030.66 |
| 186 | $206,030.66 | $633.83 | $0.00 | $1,164.93 | $207,829.42 |
| 187 | $207,829.42 | $633.83 | $0.00 | $1,175.10 | $209,638.35 |
| 188 | $209,638.35 | $633.83 | $0.00 | $1,185.33 | $211,457.51 |
| 189 | $211,457.51 | $633.83 | $0.00 | $1,195.61 | $213,286.95 |
| 190 | $213,286.95 | $633.83 | $0.00 | $1,205.96 | $215,126.74 |
| 191 | $215,126.74 | $633.83 | $0.00 | $1,216.36 | $216,976.93 |
| 192 | $216,976.93 | $633.83 | $0.00 | $1,226.82 | $218,837.58 |
| 193 | $218,837.58 | $633.83 | $0.00 | $1,237.34 | $220,708.75 |
| 194 | $220,708.75 | $633.83 | $0.00 | $1,247.92 | $222,590.50 |
| 195 | $222,590.50 | $633.83 | $0.00 | $1,258.56 | $224,482.89 |
| 196 | $224,482.89 | $633.83 | $0.00 | $1,269.26 | $226,385.98 |
| 197 | $226,385.98 | $633.83 | $0.00 | $1,280.02 | $228,299.83 |
| 198 | $228,299.83 | $633.83 | $0.00 | $1,290.84 | $230,224.50 |
| 199 | $230,224.50 | $633.83 | $0.00 | $1,301.72 | $232,160.05 |
| 200 | $232,160.05 | $633.83 | $0.00 | $1,312.67 | $234,106.55 |
| 201 | $234,106.55 | $633.83 | $0.00 | $1,323.67 | $236,064.05 |
| 202 | $236,064.05 | $633.83 | $0.00 | $1,334.74 | $238,032.62 |
| 203 | $238,032.62 | $633.83 | $0.00 | $1,345.87 | $240,012.32 |
| 204 | $240,012.32 | $633.83 | $0.00 | $1,357.06 | $242,003.21 |
| 205 | $242,003.21 | $633.83 | $0.00 | $1,368.32 | $244,005.36 |
| 206 | $244,005.36 | $633.83 | $0.00 | $1,379.64 | $246,018.83 |
| 207 | $246,018.83 | $633.83 | $0.00 | $1,391.03 | $248,043.69 |
| 208 | $248,043.69 | $633.83 | $0.00 | $1,402.48 | $250,080.00 |
| 209 | $250,080.00 | $633.83 | $0.00 | $1,413.99 | $252,127.82 |
| 210 | $252,127.82 | $633.83 | $0.00 | $1,425.57 | $254,187.22 |
| 211 | $254,187.22 | $633.83 | $0.00 | $1,437.21 | $256,258.26 |
| 212 | $256,258.26 | $633.83 | $0.00 | $1,448.92 | $258,341.01 |
| 213 | $258,341.01 | $633.83 | $0.00 | $1,460.70 | $260,435.54 |
| 214 | $260,435.54 | $633.83 | $0.00 | $1,472.54 | $262,541.91 |
| 215 | $262,541.91 | $633.83 | $0.00 | $1,484.45 | $264,660.19 |
| 216 | $264,660.19 | $633.83 | $0.00 | $1,496.43 | $266,790.45 |
| 217 | $266,790.45 | $633.83 | $74,309.18 | $1,508.47 | $194,623.57 |
| 218 | $194,623.57 | $633.83 | $0.00 | $1,100.43 | $196,357.83 |
| 219 | $196,357.83 | $633.83 | $0.00 | $1,110.24 | $198,101.90 |
| 220 | $198,101.90 | $633.83 | $0.00 | $1,120.10 | $199,855.83 |
| 221 | $199,855.83 | $633.83 | $0.00 | $1,130.01 | $201,619.67 |
| 222 | $201,619.67 | $633.83 | $0.00 | $1,139.99 | $203,393.49 |
| 223 | $203,393.49 | $633.83 | $0.00 | $1,150.02 | $205,177.34 |
| 224 | $205,177.34 | $633.83 | $0.00 | $1,160.10 | $206,971.27 |
| 225 | $206,971.27 | $633.83 | $0.00 | $1,170.25 | $208,775.35 |
| 226 | $208,775.35 | $633.83 | $0.00 | $1,180.45 | $210,589.63 |
| 227 | $210,589.63 | $633.83 | $0.00 | $1,190.70 | $212,414.16 |
| 228 | $212,414.16 | $633.83 | $0.00 | $1,201.02 | $214,249.01 |
| 229 | $214,249.01 | $633.83 | $78,024.64 | $1,211.40 | $138,069.60 |
| 230 | $138,069.60 | $633.83 | $0.00 | $780.67 | $139,484.10 |
| 231 | $139,484.10 | $633.83 | $0.00 | $788.66 | $140,906.59 |
| 232 | $140,906.59 | $633.83 | $0.00 | $796.71 | $142,337.13 |
| 233 | $142,337.13 | $633.83 | $0.00 | $804.79 | $143,775.75 |
| 234 | $143,775.75 | $633.83 | $0.00 | $812.93 | $145,222.51 |
| 235 | $145,222.51 | $633.83 | $0.00 | $821.11 | $146,677.45 |
| 236 | $146,677.45 | $633.83 | $0.00 | $829.34 | $148,140.62 |
| 237 | $148,140.62 | $633.83 | $0.00 | $837.61 | $149,612.06 |
| 238 | $149,612.06 | $633.83 | $0.00 | $845.93 | $151,091.82 |
| 239 | $151,091.82 | $633.83 | $0.00 | $854.30 | $152,579.95 |
| 240 | $152,579.95 | $633.83 | $0.00 | $862.71 | $154,076.49 |
| 241 | $154,076.49 | $633.83 | $81,925.87 | $871.17 | $73,655.62 |
| 242 | $73,655.62 | $633.83 | $0.00 | $416.46 | $74,705.91 |
| 243 | $74,705.91 | $633.83 | $0.00 | $422.40 | $75,762.14 |
| 244 | $75,762.14 | $633.83 | $0.00 | $428.37 | $76,824.34 |
| 245 | $76,824.34 | $633.83 | $0.00 | $434.38 | $77,892.55 |
| 246 | $77,892.55 | $633.83 | $0.00 | $440.42 | $78,966.80 |
| 247 | $78,966.80 | $633.83 | $0.00 | $446.49 | $80,047.12 |
| 248 | $80,047.12 | $633.83 | $0.00 | $452.60 | $81,133.55 |
| 249 | $81,133.55 | $633.83 | $0.00 | $458.74 | $82,226.12 |
| 250 | $82,226.12 | $633.83 | $0.00 | $464.92 | $83,324.87 |
| 251 | $83,324.87 | $633.83 | $0.00 | $471.13 | $84,429.83 |
| 252 | $84,429.83 | $633.83 | $0.00 | $477.38 | $85,541.04 |
| 253 | $85,541.04 | $0.00 | $86,022.17 | $483.66 | $2.53 |