How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $70,126 |
| Monthly savings required | $555 |
How much will it cost to send your child to University of the West in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $280,502.06 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $555.10 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 | $27,042.00 |
| 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 the West in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $555.10 | $0.00 | $0.00 | $555.10 |
| 2 | $555.10 | $555.10 | $0.00 | $3.14 | $1,113.34 |
| 3 | $1,113.34 | $555.10 | $0.00 | $6.29 | $1,674.73 |
| 4 | $1,674.73 | $555.10 | $0.00 | $9.47 | $2,239.30 |
| 5 | $2,239.30 | $555.10 | $0.00 | $12.66 | $2,807.06 |
| 6 | $2,807.06 | $555.10 | $0.00 | $15.87 | $3,378.03 |
| 7 | $3,378.03 | $555.10 | $0.00 | $19.10 | $3,952.23 |
| 8 | $3,952.23 | $555.10 | $0.00 | $22.35 | $4,529.68 |
| 9 | $4,529.68 | $555.10 | $0.00 | $25.61 | $5,110.39 |
| 10 | $5,110.39 | $555.10 | $0.00 | $28.89 | $5,694.38 |
| 11 | $5,694.38 | $555.10 | $0.00 | $32.20 | $6,281.68 |
| 12 | $6,281.68 | $555.10 | $0.00 | $35.52 | $6,872.30 |
| 13 | $6,872.30 | $555.10 | $0.00 | $38.86 | $7,466.26 |
| 14 | $7,466.26 | $555.10 | $0.00 | $42.22 | $8,063.58 |
| 15 | $8,063.58 | $555.10 | $0.00 | $45.59 | $8,664.27 |
| 16 | $8,664.27 | $555.10 | $0.00 | $48.99 | $9,268.36 |
| 17 | $9,268.36 | $555.10 | $0.00 | $52.40 | $9,875.86 |
| 18 | $9,875.86 | $555.10 | $0.00 | $55.84 | $10,486.80 |
| 19 | $10,486.80 | $555.10 | $0.00 | $59.29 | $11,101.19 |
| 20 | $11,101.19 | $555.10 | $0.00 | $62.77 | $11,719.06 |
| 21 | $11,719.06 | $555.10 | $0.00 | $66.26 | $12,340.42 |
| 22 | $12,340.42 | $555.10 | $0.00 | $69.77 | $12,965.29 |
| 23 | $12,965.29 | $555.10 | $0.00 | $73.31 | $13,593.70 |
| 24 | $13,593.70 | $555.10 | $0.00 | $76.86 | $14,225.66 |
| 25 | $14,225.66 | $555.10 | $0.00 | $80.43 | $14,861.19 |
| 26 | $14,861.19 | $555.10 | $0.00 | $84.03 | $15,500.32 |
| 27 | $15,500.32 | $555.10 | $0.00 | $87.64 | $16,143.06 |
| 28 | $16,143.06 | $555.10 | $0.00 | $91.28 | $16,789.44 |
| 29 | $16,789.44 | $555.10 | $0.00 | $94.93 | $17,439.47 |
| 30 | $17,439.47 | $555.10 | $0.00 | $98.61 | $18,093.18 |
| 31 | $18,093.18 | $555.10 | $0.00 | $102.30 | $18,750.58 |
| 32 | $18,750.58 | $555.10 | $0.00 | $106.02 | $19,411.70 |
| 33 | $19,411.70 | $555.10 | $0.00 | $109.76 | $20,076.56 |
| 34 | $20,076.56 | $555.10 | $0.00 | $113.52 | $20,745.18 |
| 35 | $20,745.18 | $555.10 | $0.00 | $117.30 | $21,417.58 |
| 36 | $21,417.58 | $555.10 | $0.00 | $121.10 | $22,093.78 |
| 37 | $22,093.78 | $555.10 | $0.00 | $124.92 | $22,773.80 |
| 38 | $22,773.80 | $555.10 | $0.00 | $128.77 | $23,457.67 |
| 39 | $23,457.67 | $555.10 | $0.00 | $132.63 | $24,145.40 |
| 40 | $24,145.40 | $555.10 | $0.00 | $136.52 | $24,837.02 |
| 41 | $24,837.02 | $555.10 | $0.00 | $140.43 | $25,532.55 |
| 42 | $25,532.55 | $555.10 | $0.00 | $144.36 | $26,232.01 |
| 43 | $26,232.01 | $555.10 | $0.00 | $148.32 | $26,935.43 |
| 44 | $26,935.43 | $555.10 | $0.00 | $152.30 | $27,642.83 |
| 45 | $27,642.83 | $555.10 | $0.00 | $156.30 | $28,354.23 |
| 46 | $28,354.23 | $555.10 | $0.00 | $160.32 | $29,069.65 |
| 47 | $29,069.65 | $555.10 | $0.00 | $164.36 | $29,789.11 |
| 48 | $29,789.11 | $555.10 | $0.00 | $168.43 | $30,512.64 |
| 49 | $30,512.64 | $555.10 | $0.00 | $172.52 | $31,240.26 |
| 50 | $31,240.26 | $555.10 | $0.00 | $176.64 | $31,972.00 |
| 51 | $31,972.00 | $555.10 | $0.00 | $180.77 | $32,707.87 |
| 52 | $32,707.87 | $555.10 | $0.00 | $184.94 | $33,447.91 |
| 53 | $33,447.91 | $555.10 | $0.00 | $189.12 | $34,192.13 |
| 54 | $34,192.13 | $555.10 | $0.00 | $193.33 | $34,940.56 |
| 55 | $34,940.56 | $555.10 | $0.00 | $197.56 | $35,693.22 |
| 56 | $35,693.22 | $555.10 | $0.00 | $201.81 | $36,450.13 |
| 57 | $36,450.13 | $555.10 | $0.00 | $206.09 | $37,211.32 |
| 58 | $37,211.32 | $555.10 | $0.00 | $210.40 | $37,976.82 |
| 59 | $37,976.82 | $555.10 | $0.00 | $214.73 | $38,746.65 |
| 60 | $38,746.65 | $555.10 | $0.00 | $219.08 | $39,520.83 |
| 61 | $39,520.83 | $555.10 | $0.00 | $223.46 | $40,299.39 |
| 62 | $40,299.39 | $555.10 | $0.00 | $227.86 | $41,082.35 |
| 63 | $41,082.35 | $555.10 | $0.00 | $232.29 | $41,869.74 |
| 64 | $41,869.74 | $555.10 | $0.00 | $236.74 | $42,661.58 |
| 65 | $42,661.58 | $555.10 | $0.00 | $241.21 | $43,457.89 |
| 66 | $43,457.89 | $555.10 | $0.00 | $245.72 | $44,258.71 |
| 67 | $44,258.71 | $555.10 | $0.00 | $250.25 | $45,064.06 |
| 68 | $45,064.06 | $555.10 | $0.00 | $254.80 | $45,873.96 |
| 69 | $45,873.96 | $555.10 | $0.00 | $259.38 | $46,688.44 |
| 70 | $46,688.44 | $555.10 | $0.00 | $263.98 | $47,507.52 |
| 71 | $47,507.52 | $555.10 | $0.00 | $268.61 | $48,331.23 |
| 72 | $48,331.23 | $555.10 | $0.00 | $273.27 | $49,159.60 |
| 73 | $49,159.60 | $555.10 | $0.00 | $277.96 | $49,992.66 |
| 74 | $49,992.66 | $555.10 | $0.00 | $282.67 | $50,830.43 |
| 75 | $50,830.43 | $555.10 | $0.00 | $287.40 | $51,672.93 |
| 76 | $51,672.93 | $555.10 | $0.00 | $292.17 | $52,520.20 |
| 77 | $52,520.20 | $555.10 | $0.00 | $296.96 | $53,372.26 |
| 78 | $53,372.26 | $555.10 | $0.00 | $301.77 | $54,229.13 |
| 79 | $54,229.13 | $555.10 | $0.00 | $306.62 | $55,090.85 |
| 80 | $55,090.85 | $555.10 | $0.00 | $311.49 | $55,957.44 |
| 81 | $55,957.44 | $555.10 | $0.00 | $316.39 | $56,828.93 |
| 82 | $56,828.93 | $555.10 | $0.00 | $321.32 | $57,705.35 |
| 83 | $57,705.35 | $555.10 | $0.00 | $326.27 | $58,586.72 |
| 84 | $58,586.72 | $555.10 | $0.00 | $331.26 | $59,473.08 |
| 85 | $59,473.08 | $555.10 | $0.00 | $336.27 | $60,364.45 |
| 86 | $60,364.45 | $555.10 | $0.00 | $341.31 | $61,260.86 |
| 87 | $61,260.86 | $555.10 | $0.00 | $346.38 | $62,162.34 |
| 88 | $62,162.34 | $555.10 | $0.00 | $351.47 | $63,068.91 |
| 89 | $63,068.91 | $555.10 | $0.00 | $356.60 | $63,980.61 |
| 90 | $63,980.61 | $555.10 | $0.00 | $361.76 | $64,897.47 |
| 91 | $64,897.47 | $555.10 | $0.00 | $366.94 | $65,819.51 |
| 92 | $65,819.51 | $555.10 | $0.00 | $372.15 | $66,746.76 |
| 93 | $66,746.76 | $555.10 | $0.00 | $377.40 | $67,679.26 |
| 94 | $67,679.26 | $555.10 | $0.00 | $382.67 | $68,617.03 |
| 95 | $68,617.03 | $555.10 | $0.00 | $387.97 | $69,560.10 |
| 96 | $69,560.10 | $555.10 | $0.00 | $393.30 | $70,508.50 |
| 97 | $70,508.50 | $555.10 | $0.00 | $398.67 | $71,462.27 |
| 98 | $71,462.27 | $555.10 | $0.00 | $404.06 | $72,421.43 |
| 99 | $72,421.43 | $555.10 | $0.00 | $409.48 | $73,386.01 |
| 100 | $73,386.01 | $555.10 | $0.00 | $414.94 | $74,356.05 |
| 101 | $74,356.05 | $555.10 | $0.00 | $420.42 | $75,331.57 |
| 102 | $75,331.57 | $555.10 | $0.00 | $425.94 | $76,312.61 |
| 103 | $76,312.61 | $555.10 | $0.00 | $431.48 | $77,299.19 |
| 104 | $77,299.19 | $555.10 | $0.00 | $437.06 | $78,291.35 |
| 105 | $78,291.35 | $555.10 | $0.00 | $442.67 | $79,289.12 |
| 106 | $79,289.12 | $555.10 | $0.00 | $448.31 | $80,292.53 |
| 107 | $80,292.53 | $555.10 | $0.00 | $453.99 | $81,301.62 |
| 108 | $81,301.62 | $555.10 | $0.00 | $459.69 | $82,316.41 |
| 109 | $82,316.41 | $555.10 | $0.00 | $465.43 | $83,336.94 |
| 110 | $83,336.94 | $555.10 | $0.00 | $471.20 | $84,363.24 |
| 111 | $84,363.24 | $555.10 | $0.00 | $477.00 | $85,395.34 |
| 112 | $85,395.34 | $555.10 | $0.00 | $482.84 | $86,433.28 |
| 113 | $86,433.28 | $555.10 | $0.00 | $488.71 | $87,477.09 |
| 114 | $87,477.09 | $555.10 | $0.00 | $494.61 | $88,526.80 |
| 115 | $88,526.80 | $555.10 | $0.00 | $500.54 | $89,582.44 |
| 116 | $89,582.44 | $555.10 | $0.00 | $506.51 | $90,644.05 |
| 117 | $90,644.05 | $555.10 | $0.00 | $512.51 | $91,711.66 |
| 118 | $91,711.66 | $555.10 | $0.00 | $518.55 | $92,785.31 |
| 119 | $92,785.31 | $555.10 | $0.00 | $524.62 | $93,865.03 |
| 120 | $93,865.03 | $555.10 | $0.00 | $530.73 | $94,950.86 |
| 121 | $94,950.86 | $555.10 | $0.00 | $536.87 | $96,042.83 |
| 122 | $96,042.83 | $555.10 | $0.00 | $543.04 | $97,140.97 |
| 123 | $97,140.97 | $555.10 | $0.00 | $549.25 | $98,245.32 |
| 124 | $98,245.32 | $555.10 | $0.00 | $555.49 | $99,355.91 |
| 125 | $99,355.91 | $555.10 | $0.00 | $561.77 | $100,472.78 |
| 126 | $100,472.78 | $555.10 | $0.00 | $568.09 | $101,595.97 |
| 127 | $101,595.97 | $555.10 | $0.00 | $574.44 | $102,725.51 |
| 128 | $102,725.51 | $555.10 | $0.00 | $580.82 | $103,861.43 |
| 129 | $103,861.43 | $555.10 | $0.00 | $587.25 | $105,003.78 |
| 130 | $105,003.78 | $555.10 | $0.00 | $593.71 | $106,152.59 |
| 131 | $106,152.59 | $555.10 | $0.00 | $600.20 | $107,307.89 |
| 132 | $107,307.89 | $555.10 | $0.00 | $606.73 | $108,469.72 |
| 133 | $108,469.72 | $555.10 | $0.00 | $613.30 | $109,638.12 |
| 134 | $109,638.12 | $555.10 | $0.00 | $619.91 | $110,813.13 |
| 135 | $110,813.13 | $555.10 | $0.00 | $626.55 | $111,994.78 |
| 136 | $111,994.78 | $555.10 | $0.00 | $633.23 | $113,183.11 |
| 137 | $113,183.11 | $555.10 | $0.00 | $639.95 | $114,378.16 |
| 138 | $114,378.16 | $555.10 | $0.00 | $646.71 | $115,579.97 |
| 139 | $115,579.97 | $555.10 | $0.00 | $653.51 | $116,788.58 |
| 140 | $116,788.58 | $555.10 | $0.00 | $660.34 | $118,004.02 |
| 141 | $118,004.02 | $555.10 | $0.00 | $667.21 | $119,226.33 |
| 142 | $119,226.33 | $555.10 | $0.00 | $674.12 | $120,455.55 |
| 143 | $120,455.55 | $555.10 | $0.00 | $681.07 | $121,691.72 |
| 144 | $121,691.72 | $555.10 | $0.00 | $688.06 | $122,934.88 |
| 145 | $122,934.88 | $555.10 | $0.00 | $695.09 | $124,185.07 |
| 146 | $124,185.07 | $555.10 | $0.00 | $702.16 | $125,442.33 |
| 147 | $125,442.33 | $555.10 | $0.00 | $709.27 | $126,706.70 |
| 148 | $126,706.70 | $555.10 | $0.00 | $716.42 | $127,978.22 |
| 149 | $127,978.22 | $555.10 | $0.00 | $723.61 | $129,256.93 |
| 150 | $129,256.93 | $555.10 | $0.00 | $730.84 | $130,542.87 |
| 151 | $130,542.87 | $555.10 | $0.00 | $738.11 | $131,836.08 |
| 152 | $131,836.08 | $555.10 | $0.00 | $745.42 | $133,136.60 |
| 153 | $133,136.60 | $555.10 | $0.00 | $752.77 | $134,444.47 |
| 154 | $134,444.47 | $555.10 | $0.00 | $760.17 | $135,759.74 |
| 155 | $135,759.74 | $555.10 | $0.00 | $767.61 | $137,082.45 |
| 156 | $137,082.45 | $555.10 | $0.00 | $775.08 | $138,412.63 |
| 157 | $138,412.63 | $555.10 | $0.00 | $782.61 | $139,750.34 |
| 158 | $139,750.34 | $555.10 | $0.00 | $790.17 | $141,095.61 |
| 159 | $141,095.61 | $555.10 | $0.00 | $797.78 | $142,448.49 |
| 160 | $142,448.49 | $555.10 | $0.00 | $805.42 | $143,809.01 |
| 161 | $143,809.01 | $555.10 | $0.00 | $813.12 | $145,177.23 |
| 162 | $145,177.23 | $555.10 | $0.00 | $820.85 | $146,553.18 |
| 163 | $146,553.18 | $555.10 | $0.00 | $828.63 | $147,936.91 |
| 164 | $147,936.91 | $555.10 | $0.00 | $836.46 | $149,328.47 |
| 165 | $149,328.47 | $555.10 | $0.00 | $844.32 | $150,727.89 |
| 166 | $150,727.89 | $555.10 | $0.00 | $852.24 | $152,135.23 |
| 167 | $152,135.23 | $555.10 | $0.00 | $860.19 | $153,550.52 |
| 168 | $153,550.52 | $555.10 | $0.00 | $868.20 | $154,973.82 |
| 169 | $154,973.82 | $555.10 | $0.00 | $876.24 | $156,405.16 |
| 170 | $156,405.16 | $555.10 | $0.00 | $884.34 | $157,844.60 |
| 171 | $157,844.60 | $555.10 | $0.00 | $892.48 | $159,292.18 |
| 172 | $159,292.18 | $555.10 | $0.00 | $900.66 | $160,747.94 |
| 173 | $160,747.94 | $555.10 | $0.00 | $908.89 | $162,211.93 |
| 174 | $162,211.93 | $555.10 | $0.00 | $917.17 | $163,684.20 |
| 175 | $163,684.20 | $555.10 | $0.00 | $925.49 | $165,164.79 |
| 176 | $165,164.79 | $555.10 | $0.00 | $933.87 | $166,653.76 |
| 177 | $166,653.76 | $555.10 | $0.00 | $942.28 | $168,151.14 |
| 178 | $168,151.14 | $555.10 | $0.00 | $950.75 | $169,656.99 |
| 179 | $169,656.99 | $555.10 | $0.00 | $959.27 | $171,171.36 |
| 180 | $171,171.36 | $555.10 | $0.00 | $967.83 | $172,694.29 |
| 181 | $172,694.29 | $555.10 | $0.00 | $976.44 | $174,225.83 |
| 182 | $174,225.83 | $555.10 | $0.00 | $985.10 | $175,766.03 |
| 183 | $175,766.03 | $555.10 | $0.00 | $993.81 | $177,314.94 |
| 184 | $177,314.94 | $555.10 | $0.00 | $1,002.56 | $178,872.60 |
| 185 | $178,872.60 | $555.10 | $0.00 | $1,011.37 | $180,439.07 |
| 186 | $180,439.07 | $555.10 | $0.00 | $1,020.23 | $182,014.40 |
| 187 | $182,014.40 | $555.10 | $0.00 | $1,029.14 | $183,598.64 |
| 188 | $183,598.64 | $555.10 | $0.00 | $1,038.09 | $185,191.83 |
| 189 | $185,191.83 | $555.10 | $0.00 | $1,047.10 | $186,794.03 |
| 190 | $186,794.03 | $555.10 | $0.00 | $1,056.16 | $188,405.29 |
| 191 | $188,405.29 | $555.10 | $0.00 | $1,065.27 | $190,025.66 |
| 192 | $190,025.66 | $555.10 | $0.00 | $1,074.43 | $191,655.19 |
| 193 | $191,655.19 | $555.10 | $0.00 | $1,083.65 | $193,293.94 |
| 194 | $193,293.94 | $555.10 | $0.00 | $1,092.91 | $194,941.95 |
| 195 | $194,941.95 | $555.10 | $0.00 | $1,102.23 | $196,599.28 |
| 196 | $196,599.28 | $555.10 | $0.00 | $1,111.60 | $198,265.98 |
| 197 | $198,265.98 | $555.10 | $0.00 | $1,121.02 | $199,942.10 |
| 198 | $199,942.10 | $555.10 | $0.00 | $1,130.50 | $201,627.70 |
| 199 | $201,627.70 | $555.10 | $0.00 | $1,140.03 | $203,322.83 |
| 200 | $203,322.83 | $555.10 | $0.00 | $1,149.62 | $205,027.55 |
| 201 | $205,027.55 | $555.10 | $0.00 | $1,159.26 | $206,741.91 |
| 202 | $206,741.91 | $555.10 | $0.00 | $1,168.95 | $208,465.96 |
| 203 | $208,465.96 | $555.10 | $0.00 | $1,178.70 | $210,199.76 |
| 204 | $210,199.76 | $555.10 | $0.00 | $1,188.50 | $211,943.36 |
| 205 | $211,943.36 | $555.10 | $0.00 | $1,198.36 | $213,696.82 |
| 206 | $213,696.82 | $555.10 | $0.00 | $1,208.27 | $215,460.19 |
| 207 | $215,460.19 | $555.10 | $0.00 | $1,218.24 | $217,233.53 |
| 208 | $217,233.53 | $555.10 | $0.00 | $1,228.27 | $219,016.90 |
| 209 | $219,016.90 | $555.10 | $0.00 | $1,238.35 | $220,810.35 |
| 210 | $220,810.35 | $555.10 | $0.00 | $1,248.49 | $222,613.94 |
| 211 | $222,613.94 | $555.10 | $0.00 | $1,258.69 | $224,427.73 |
| 212 | $224,427.73 | $555.10 | $0.00 | $1,268.95 | $226,251.78 |
| 213 | $226,251.78 | $555.10 | $0.00 | $1,279.26 | $228,086.14 |
| 214 | $228,086.14 | $555.10 | $0.00 | $1,289.63 | $229,930.87 |
| 215 | $229,930.87 | $555.10 | $0.00 | $1,300.06 | $231,786.03 |
| 216 | $231,786.03 | $555.10 | $0.00 | $1,310.55 | $233,651.68 |
| 217 | $233,651.68 | $555.10 | $65,079.80 | $1,321.10 | $170,448.08 |
| 218 | $170,448.08 | $555.10 | $0.00 | $963.74 | $171,966.92 |
| 219 | $171,966.92 | $555.10 | $0.00 | $972.33 | $173,494.35 |
| 220 | $173,494.35 | $555.10 | $0.00 | $980.96 | $175,030.41 |
| 221 | $175,030.41 | $555.10 | $0.00 | $989.65 | $176,575.16 |
| 222 | $176,575.16 | $555.10 | $0.00 | $998.38 | $178,128.64 |
| 223 | $178,128.64 | $555.10 | $0.00 | $1,007.17 | $179,690.91 |
| 224 | $179,690.91 | $555.10 | $0.00 | $1,016.00 | $181,262.01 |
| 225 | $181,262.01 | $555.10 | $0.00 | $1,024.88 | $182,841.99 |
| 226 | $182,841.99 | $555.10 | $0.00 | $1,033.82 | $184,430.91 |
| 227 | $184,430.91 | $555.10 | $0.00 | $1,042.80 | $186,028.81 |
| 228 | $186,028.81 | $555.10 | $0.00 | $1,051.83 | $187,635.74 |
| 229 | $187,635.74 | $555.10 | $68,333.79 | $1,060.92 | $120,917.97 |
| 230 | $120,917.97 | $555.10 | $0.00 | $683.69 | $122,156.76 |
| 231 | $122,156.76 | $555.10 | $0.00 | $690.69 | $123,402.55 |
| 232 | $123,402.55 | $555.10 | $0.00 | $697.74 | $124,655.39 |
| 233 | $124,655.39 | $555.10 | $0.00 | $704.82 | $125,915.31 |
| 234 | $125,915.31 | $555.10 | $0.00 | $711.94 | $127,182.35 |
| 235 | $127,182.35 | $555.10 | $0.00 | $719.11 | $128,456.56 |
| 236 | $128,456.56 | $555.10 | $0.00 | $726.31 | $129,737.97 |
| 237 | $129,737.97 | $555.10 | $0.00 | $733.56 | $131,026.63 |
| 238 | $131,026.63 | $555.10 | $0.00 | $740.84 | $132,322.57 |
| 239 | $132,322.57 | $555.10 | $0.00 | $748.17 | $133,625.84 |
| 240 | $133,625.84 | $555.10 | $0.00 | $755.54 | $134,936.48 |
| 241 | $134,936.48 | $555.10 | $71,750.48 | $762.95 | $64,504.05 |
| 242 | $64,504.05 | $555.10 | $0.00 | $364.72 | $65,423.87 |
| 243 | $65,423.87 | $555.10 | $0.00 | $369.92 | $66,348.89 |
| 244 | $66,348.89 | $555.10 | $0.00 | $375.15 | $67,279.14 |
| 245 | $67,279.14 | $555.10 | $0.00 | $380.41 | $68,214.65 |
| 246 | $68,214.65 | $555.10 | $0.00 | $385.70 | $69,155.45 |
| 247 | $69,155.45 | $555.10 | $0.00 | $391.01 | $70,101.56 |
| 248 | $70,101.56 | $555.10 | $0.00 | $396.36 | $71,053.02 |
| 249 | $71,053.02 | $555.10 | $0.00 | $401.74 | $72,009.86 |
| 250 | $72,009.86 | $555.10 | $0.00 | $407.15 | $72,972.11 |
| 251 | $72,972.11 | $555.10 | $0.00 | $412.59 | $73,939.80 |
| 252 | $73,939.80 | $555.10 | $0.00 | $418.07 | $74,912.97 |
| 253 | $74,912.97 | $0.00 | $75,338.00 | $423.57 | ($1.46) |