How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $69,960 |
| Monthly savings required | $554 |
How much will it cost to send your child to Westfield State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $279,838.20 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $553.78 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 | $26,978.00 |
| 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 Westfield State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $553.78 | $0.00 | $0.00 | $553.78 |
| 2 | $553.78 | $553.78 | $0.00 | $3.13 | $1,110.69 |
| 3 | $1,110.69 | $553.78 | $0.00 | $6.28 | $1,670.75 |
| 4 | $1,670.75 | $553.78 | $0.00 | $9.45 | $2,233.98 |
| 5 | $2,233.98 | $553.78 | $0.00 | $12.63 | $2,800.39 |
| 6 | $2,800.39 | $553.78 | $0.00 | $15.83 | $3,370.00 |
| 7 | $3,370.00 | $553.78 | $0.00 | $19.05 | $3,942.83 |
| 8 | $3,942.83 | $553.78 | $0.00 | $22.29 | $4,518.90 |
| 9 | $4,518.90 | $553.78 | $0.00 | $25.55 | $5,098.23 |
| 10 | $5,098.23 | $553.78 | $0.00 | $28.83 | $5,680.84 |
| 11 | $5,680.84 | $553.78 | $0.00 | $32.12 | $6,266.74 |
| 12 | $6,266.74 | $553.78 | $0.00 | $35.43 | $6,855.95 |
| 13 | $6,855.95 | $553.78 | $0.00 | $38.76 | $7,448.49 |
| 14 | $7,448.49 | $553.78 | $0.00 | $42.11 | $8,044.38 |
| 15 | $8,044.38 | $553.78 | $0.00 | $45.48 | $8,643.64 |
| 16 | $8,643.64 | $553.78 | $0.00 | $48.87 | $9,246.29 |
| 17 | $9,246.29 | $553.78 | $0.00 | $52.28 | $9,852.35 |
| 18 | $9,852.35 | $553.78 | $0.00 | $55.71 | $10,461.84 |
| 19 | $10,461.84 | $553.78 | $0.00 | $59.15 | $11,074.77 |
| 20 | $11,074.77 | $553.78 | $0.00 | $62.62 | $11,691.17 |
| 21 | $11,691.17 | $553.78 | $0.00 | $66.10 | $12,311.05 |
| 22 | $12,311.05 | $553.78 | $0.00 | $69.61 | $12,934.44 |
| 23 | $12,934.44 | $553.78 | $0.00 | $73.13 | $13,561.35 |
| 24 | $13,561.35 | $553.78 | $0.00 | $76.68 | $14,191.81 |
| 25 | $14,191.81 | $553.78 | $0.00 | $80.24 | $14,825.83 |
| 26 | $14,825.83 | $553.78 | $0.00 | $83.83 | $15,463.44 |
| 27 | $15,463.44 | $553.78 | $0.00 | $87.43 | $16,104.65 |
| 28 | $16,104.65 | $553.78 | $0.00 | $91.06 | $16,749.49 |
| 29 | $16,749.49 | $553.78 | $0.00 | $94.70 | $17,397.97 |
| 30 | $17,397.97 | $553.78 | $0.00 | $98.37 | $18,050.12 |
| 31 | $18,050.12 | $553.78 | $0.00 | $102.06 | $18,705.96 |
| 32 | $18,705.96 | $553.78 | $0.00 | $105.77 | $19,365.51 |
| 33 | $19,365.51 | $553.78 | $0.00 | $109.50 | $20,028.79 |
| 34 | $20,028.79 | $553.78 | $0.00 | $113.25 | $20,695.82 |
| 35 | $20,695.82 | $553.78 | $0.00 | $117.02 | $21,366.62 |
| 36 | $21,366.62 | $553.78 | $0.00 | $120.81 | $22,041.21 |
| 37 | $22,041.21 | $553.78 | $0.00 | $124.62 | $22,719.61 |
| 38 | $22,719.61 | $553.78 | $0.00 | $128.46 | $23,401.85 |
| 39 | $23,401.85 | $553.78 | $0.00 | $132.32 | $24,087.95 |
| 40 | $24,087.95 | $553.78 | $0.00 | $136.20 | $24,777.93 |
| 41 | $24,777.93 | $553.78 | $0.00 | $140.10 | $25,471.81 |
| 42 | $25,471.81 | $553.78 | $0.00 | $144.02 | $26,169.61 |
| 43 | $26,169.61 | $553.78 | $0.00 | $147.97 | $26,871.36 |
| 44 | $26,871.36 | $553.78 | $0.00 | $151.93 | $27,577.07 |
| 45 | $27,577.07 | $553.78 | $0.00 | $155.92 | $28,286.77 |
| 46 | $28,286.77 | $553.78 | $0.00 | $159.94 | $29,000.49 |
| 47 | $29,000.49 | $553.78 | $0.00 | $163.97 | $29,718.24 |
| 48 | $29,718.24 | $553.78 | $0.00 | $168.03 | $30,440.05 |
| 49 | $30,440.05 | $553.78 | $0.00 | $172.11 | $31,165.94 |
| 50 | $31,165.94 | $553.78 | $0.00 | $176.22 | $31,895.94 |
| 51 | $31,895.94 | $553.78 | $0.00 | $180.34 | $32,630.06 |
| 52 | $32,630.06 | $553.78 | $0.00 | $184.50 | $33,368.34 |
| 53 | $33,368.34 | $553.78 | $0.00 | $188.67 | $34,110.79 |
| 54 | $34,110.79 | $553.78 | $0.00 | $192.87 | $34,857.44 |
| 55 | $34,857.44 | $553.78 | $0.00 | $197.09 | $35,608.31 |
| 56 | $35,608.31 | $553.78 | $0.00 | $201.33 | $36,363.42 |
| 57 | $36,363.42 | $553.78 | $0.00 | $205.60 | $37,122.80 |
| 58 | $37,122.80 | $553.78 | $0.00 | $209.90 | $37,886.48 |
| 59 | $37,886.48 | $553.78 | $0.00 | $214.22 | $38,654.48 |
| 60 | $38,654.48 | $553.78 | $0.00 | $218.56 | $39,426.82 |
| 61 | $39,426.82 | $553.78 | $0.00 | $222.92 | $40,203.52 |
| 62 | $40,203.52 | $553.78 | $0.00 | $227.32 | $40,984.62 |
| 63 | $40,984.62 | $553.78 | $0.00 | $231.73 | $41,770.13 |
| 64 | $41,770.13 | $553.78 | $0.00 | $236.17 | $42,560.08 |
| 65 | $42,560.08 | $553.78 | $0.00 | $240.64 | $43,354.50 |
| 66 | $43,354.50 | $553.78 | $0.00 | $245.13 | $44,153.41 |
| 67 | $44,153.41 | $553.78 | $0.00 | $249.65 | $44,956.84 |
| 68 | $44,956.84 | $553.78 | $0.00 | $254.19 | $45,764.81 |
| 69 | $45,764.81 | $553.78 | $0.00 | $258.76 | $46,577.35 |
| 70 | $46,577.35 | $553.78 | $0.00 | $263.36 | $47,394.49 |
| 71 | $47,394.49 | $553.78 | $0.00 | $267.98 | $48,216.25 |
| 72 | $48,216.25 | $553.78 | $0.00 | $272.62 | $49,042.65 |
| 73 | $49,042.65 | $553.78 | $0.00 | $277.29 | $49,873.72 |
| 74 | $49,873.72 | $553.78 | $0.00 | $281.99 | $50,709.49 |
| 75 | $50,709.49 | $553.78 | $0.00 | $286.72 | $51,549.99 |
| 76 | $51,549.99 | $553.78 | $0.00 | $291.47 | $52,395.24 |
| 77 | $52,395.24 | $553.78 | $0.00 | $296.25 | $53,245.27 |
| 78 | $53,245.27 | $553.78 | $0.00 | $301.06 | $54,100.11 |
| 79 | $54,100.11 | $553.78 | $0.00 | $305.89 | $54,959.78 |
| 80 | $54,959.78 | $553.78 | $0.00 | $310.75 | $55,824.31 |
| 81 | $55,824.31 | $553.78 | $0.00 | $315.64 | $56,693.73 |
| 82 | $56,693.73 | $553.78 | $0.00 | $320.55 | $57,568.06 |
| 83 | $57,568.06 | $553.78 | $0.00 | $325.50 | $58,447.34 |
| 84 | $58,447.34 | $553.78 | $0.00 | $330.47 | $59,331.59 |
| 85 | $59,331.59 | $553.78 | $0.00 | $335.47 | $60,220.84 |
| 86 | $60,220.84 | $553.78 | $0.00 | $340.50 | $61,115.12 |
| 87 | $61,115.12 | $553.78 | $0.00 | $345.55 | $62,014.45 |
| 88 | $62,014.45 | $553.78 | $0.00 | $350.64 | $62,918.87 |
| 89 | $62,918.87 | $553.78 | $0.00 | $355.75 | $63,828.40 |
| 90 | $63,828.40 | $553.78 | $0.00 | $360.90 | $64,743.08 |
| 91 | $64,743.08 | $553.78 | $0.00 | $366.07 | $65,662.93 |
| 92 | $65,662.93 | $553.78 | $0.00 | $371.27 | $66,587.98 |
| 93 | $66,587.98 | $553.78 | $0.00 | $376.50 | $67,518.26 |
| 94 | $67,518.26 | $553.78 | $0.00 | $381.76 | $68,453.80 |
| 95 | $68,453.80 | $553.78 | $0.00 | $387.05 | $69,394.63 |
| 96 | $69,394.63 | $553.78 | $0.00 | $392.37 | $70,340.78 |
| 97 | $70,340.78 | $553.78 | $0.00 | $397.72 | $71,292.28 |
| 98 | $71,292.28 | $553.78 | $0.00 | $403.10 | $72,249.16 |
| 99 | $72,249.16 | $553.78 | $0.00 | $408.51 | $73,211.45 |
| 100 | $73,211.45 | $553.78 | $0.00 | $413.95 | $74,179.18 |
| 101 | $74,179.18 | $553.78 | $0.00 | $419.42 | $75,152.38 |
| 102 | $75,152.38 | $553.78 | $0.00 | $424.92 | $76,131.08 |
| 103 | $76,131.08 | $553.78 | $0.00 | $430.46 | $77,115.32 |
| 104 | $77,115.32 | $553.78 | $0.00 | $436.02 | $78,105.12 |
| 105 | $78,105.12 | $553.78 | $0.00 | $441.62 | $79,100.52 |
| 106 | $79,100.52 | $553.78 | $0.00 | $447.25 | $80,101.55 |
| 107 | $80,101.55 | $553.78 | $0.00 | $452.91 | $81,108.24 |
| 108 | $81,108.24 | $553.78 | $0.00 | $458.60 | $82,120.62 |
| 109 | $82,120.62 | $553.78 | $0.00 | $464.32 | $83,138.72 |
| 110 | $83,138.72 | $553.78 | $0.00 | $470.08 | $84,162.58 |
| 111 | $84,162.58 | $553.78 | $0.00 | $475.87 | $85,192.23 |
| 112 | $85,192.23 | $553.78 | $0.00 | $481.69 | $86,227.70 |
| 113 | $86,227.70 | $553.78 | $0.00 | $487.54 | $87,269.02 |
| 114 | $87,269.02 | $553.78 | $0.00 | $493.43 | $88,316.23 |
| 115 | $88,316.23 | $553.78 | $0.00 | $499.35 | $89,369.36 |
| 116 | $89,369.36 | $553.78 | $0.00 | $505.31 | $90,428.45 |
| 117 | $90,428.45 | $553.78 | $0.00 | $511.30 | $91,493.53 |
| 118 | $91,493.53 | $553.78 | $0.00 | $517.32 | $92,564.63 |
| 119 | $92,564.63 | $553.78 | $0.00 | $523.37 | $93,641.78 |
| 120 | $93,641.78 | $553.78 | $0.00 | $529.46 | $94,725.02 |
| 121 | $94,725.02 | $553.78 | $0.00 | $535.59 | $95,814.39 |
| 122 | $95,814.39 | $553.78 | $0.00 | $541.75 | $96,909.92 |
| 123 | $96,909.92 | $553.78 | $0.00 | $547.94 | $98,011.64 |
| 124 | $98,011.64 | $553.78 | $0.00 | $554.17 | $99,119.59 |
| 125 | $99,119.59 | $553.78 | $0.00 | $560.44 | $100,233.81 |
| 126 | $100,233.81 | $553.78 | $0.00 | $566.74 | $101,354.33 |
| 127 | $101,354.33 | $553.78 | $0.00 | $573.07 | $102,481.18 |
| 128 | $102,481.18 | $553.78 | $0.00 | $579.44 | $103,614.40 |
| 129 | $103,614.40 | $553.78 | $0.00 | $585.85 | $104,754.03 |
| 130 | $104,754.03 | $553.78 | $0.00 | $592.29 | $105,900.10 |
| 131 | $105,900.10 | $553.78 | $0.00 | $598.77 | $107,052.65 |
| 132 | $107,052.65 | $553.78 | $0.00 | $605.29 | $108,211.72 |
| 133 | $108,211.72 | $553.78 | $0.00 | $611.84 | $109,377.34 |
| 134 | $109,377.34 | $553.78 | $0.00 | $618.44 | $110,549.56 |
| 135 | $110,549.56 | $553.78 | $0.00 | $625.06 | $111,728.40 |
| 136 | $111,728.40 | $553.78 | $0.00 | $631.73 | $112,913.91 |
| 137 | $112,913.91 | $553.78 | $0.00 | $638.43 | $114,106.12 |
| 138 | $114,106.12 | $553.78 | $0.00 | $645.17 | $115,305.07 |
| 139 | $115,305.07 | $553.78 | $0.00 | $651.95 | $116,510.80 |
| 140 | $116,510.80 | $553.78 | $0.00 | $658.77 | $117,723.35 |
| 141 | $117,723.35 | $553.78 | $0.00 | $665.62 | $118,942.75 |
| 142 | $118,942.75 | $553.78 | $0.00 | $672.52 | $120,169.05 |
| 143 | $120,169.05 | $553.78 | $0.00 | $679.45 | $121,402.28 |
| 144 | $121,402.28 | $553.78 | $0.00 | $686.43 | $122,642.49 |
| 145 | $122,642.49 | $553.78 | $0.00 | $693.44 | $123,889.71 |
| 146 | $123,889.71 | $553.78 | $0.00 | $700.49 | $125,143.98 |
| 147 | $125,143.98 | $553.78 | $0.00 | $707.58 | $126,405.34 |
| 148 | $126,405.34 | $553.78 | $0.00 | $714.71 | $127,673.83 |
| 149 | $127,673.83 | $553.78 | $0.00 | $721.89 | $128,949.50 |
| 150 | $128,949.50 | $553.78 | $0.00 | $729.10 | $130,232.38 |
| 151 | $130,232.38 | $553.78 | $0.00 | $736.35 | $131,522.51 |
| 152 | $131,522.51 | $553.78 | $0.00 | $743.65 | $132,819.94 |
| 153 | $132,819.94 | $553.78 | $0.00 | $750.98 | $134,124.70 |
| 154 | $134,124.70 | $553.78 | $0.00 | $758.36 | $135,436.84 |
| 155 | $135,436.84 | $553.78 | $0.00 | $765.78 | $136,756.40 |
| 156 | $136,756.40 | $553.78 | $0.00 | $773.24 | $138,083.42 |
| 157 | $138,083.42 | $553.78 | $0.00 | $780.74 | $139,417.94 |
| 158 | $139,417.94 | $553.78 | $0.00 | $788.29 | $140,760.01 |
| 159 | $140,760.01 | $553.78 | $0.00 | $795.88 | $142,109.67 |
| 160 | $142,109.67 | $553.78 | $0.00 | $803.51 | $143,466.96 |
| 161 | $143,466.96 | $553.78 | $0.00 | $811.18 | $144,831.92 |
| 162 | $144,831.92 | $553.78 | $0.00 | $818.90 | $146,204.60 |
| 163 | $146,204.60 | $553.78 | $0.00 | $826.66 | $147,585.04 |
| 164 | $147,585.04 | $553.78 | $0.00 | $834.47 | $148,973.29 |
| 165 | $148,973.29 | $553.78 | $0.00 | $842.32 | $150,369.39 |
| 166 | $150,369.39 | $553.78 | $0.00 | $850.21 | $151,773.38 |
| 167 | $151,773.38 | $553.78 | $0.00 | $858.15 | $153,185.31 |
| 168 | $153,185.31 | $553.78 | $0.00 | $866.13 | $154,605.22 |
| 169 | $154,605.22 | $553.78 | $0.00 | $874.16 | $156,033.16 |
| 170 | $156,033.16 | $553.78 | $0.00 | $882.23 | $157,469.17 |
| 171 | $157,469.17 | $553.78 | $0.00 | $890.35 | $158,913.30 |
| 172 | $158,913.30 | $553.78 | $0.00 | $898.52 | $160,365.60 |
| 173 | $160,365.60 | $553.78 | $0.00 | $906.73 | $161,826.11 |
| 174 | $161,826.11 | $553.78 | $0.00 | $914.99 | $163,294.88 |
| 175 | $163,294.88 | $553.78 | $0.00 | $923.29 | $164,771.95 |
| 176 | $164,771.95 | $553.78 | $0.00 | $931.64 | $166,257.37 |
| 177 | $166,257.37 | $553.78 | $0.00 | $940.04 | $167,751.19 |
| 178 | $167,751.19 | $553.78 | $0.00 | $948.49 | $169,253.46 |
| 179 | $169,253.46 | $553.78 | $0.00 | $956.98 | $170,764.22 |
| 180 | $170,764.22 | $553.78 | $0.00 | $965.53 | $172,283.53 |
| 181 | $172,283.53 | $553.78 | $0.00 | $974.12 | $173,811.43 |
| 182 | $173,811.43 | $553.78 | $0.00 | $982.76 | $175,347.97 |
| 183 | $175,347.97 | $553.78 | $0.00 | $991.44 | $176,893.19 |
| 184 | $176,893.19 | $553.78 | $0.00 | $1,000.18 | $178,447.15 |
| 185 | $178,447.15 | $553.78 | $0.00 | $1,008.97 | $180,009.90 |
| 186 | $180,009.90 | $553.78 | $0.00 | $1,017.80 | $181,581.48 |
| 187 | $181,581.48 | $553.78 | $0.00 | $1,026.69 | $183,161.95 |
| 188 | $183,161.95 | $553.78 | $0.00 | $1,035.62 | $184,751.35 |
| 189 | $184,751.35 | $553.78 | $0.00 | $1,044.61 | $186,349.74 |
| 190 | $186,349.74 | $553.78 | $0.00 | $1,053.65 | $187,957.17 |
| 191 | $187,957.17 | $553.78 | $0.00 | $1,062.74 | $189,573.69 |
| 192 | $189,573.69 | $553.78 | $0.00 | $1,071.88 | $191,199.35 |
| 193 | $191,199.35 | $553.78 | $0.00 | $1,081.07 | $192,834.20 |
| 194 | $192,834.20 | $553.78 | $0.00 | $1,090.31 | $194,478.29 |
| 195 | $194,478.29 | $553.78 | $0.00 | $1,099.61 | $196,131.68 |
| 196 | $196,131.68 | $553.78 | $0.00 | $1,108.96 | $197,794.42 |
| 197 | $197,794.42 | $553.78 | $0.00 | $1,118.36 | $199,466.56 |
| 198 | $199,466.56 | $553.78 | $0.00 | $1,127.81 | $201,148.15 |
| 199 | $201,148.15 | $553.78 | $0.00 | $1,137.32 | $202,839.25 |
| 200 | $202,839.25 | $553.78 | $0.00 | $1,146.88 | $204,539.91 |
| 201 | $204,539.91 | $553.78 | $0.00 | $1,156.50 | $206,250.19 |
| 202 | $206,250.19 | $553.78 | $0.00 | $1,166.17 | $207,970.14 |
| 203 | $207,970.14 | $553.78 | $0.00 | $1,175.89 | $209,699.81 |
| 204 | $209,699.81 | $553.78 | $0.00 | $1,185.67 | $211,439.26 |
| 205 | $211,439.26 | $553.78 | $0.00 | $1,195.51 | $213,188.55 |
| 206 | $213,188.55 | $553.78 | $0.00 | $1,205.40 | $214,947.73 |
| 207 | $214,947.73 | $553.78 | $0.00 | $1,215.35 | $216,716.86 |
| 208 | $216,716.86 | $553.78 | $0.00 | $1,225.35 | $218,495.99 |
| 209 | $218,495.99 | $553.78 | $0.00 | $1,235.41 | $220,285.18 |
| 210 | $220,285.18 | $553.78 | $0.00 | $1,245.52 | $222,084.48 |
| 211 | $222,084.48 | $553.78 | $0.00 | $1,255.70 | $223,893.96 |
| 212 | $223,893.96 | $553.78 | $0.00 | $1,265.93 | $225,713.67 |
| 213 | $225,713.67 | $553.78 | $0.00 | $1,276.22 | $227,543.67 |
| 214 | $227,543.67 | $553.78 | $0.00 | $1,286.56 | $229,384.01 |
| 215 | $229,384.01 | $553.78 | $0.00 | $1,296.97 | $231,234.76 |
| 216 | $231,234.76 | $553.78 | $0.00 | $1,307.43 | $233,095.97 |
| 217 | $233,095.97 | $553.78 | $64,925.77 | $1,317.96 | $170,041.94 |
| 218 | $170,041.94 | $553.78 | $0.00 | $961.44 | $171,557.16 |
| 219 | $171,557.16 | $553.78 | $0.00 | $970.01 | $173,080.95 |
| 220 | $173,080.95 | $553.78 | $0.00 | $978.62 | $174,613.35 |
| 221 | $174,613.35 | $553.78 | $0.00 | $987.29 | $176,154.42 |
| 222 | $176,154.42 | $553.78 | $0.00 | $996.00 | $177,704.20 |
| 223 | $177,704.20 | $553.78 | $0.00 | $1,004.77 | $179,262.75 |
| 224 | $179,262.75 | $553.78 | $0.00 | $1,013.58 | $180,830.11 |
| 225 | $180,830.11 | $553.78 | $0.00 | $1,022.44 | $182,406.33 |
| 226 | $182,406.33 | $553.78 | $0.00 | $1,031.35 | $183,991.46 |
| 227 | $183,991.46 | $553.78 | $0.00 | $1,040.31 | $185,585.55 |
| 228 | $185,585.55 | $553.78 | $0.00 | $1,049.33 | $187,188.66 |
| 229 | $187,188.66 | $553.78 | $68,172.06 | $1,058.39 | $120,628.77 |
| 230 | $120,628.77 | $553.78 | $0.00 | $682.05 | $121,864.60 |
| 231 | $121,864.60 | $553.78 | $0.00 | $689.04 | $123,107.42 |
| 232 | $123,107.42 | $553.78 | $0.00 | $696.07 | $124,357.27 |
| 233 | $124,357.27 | $553.78 | $0.00 | $703.13 | $125,614.18 |
| 234 | $125,614.18 | $553.78 | $0.00 | $710.24 | $126,878.20 |
| 235 | $126,878.20 | $553.78 | $0.00 | $717.39 | $128,149.37 |
| 236 | $128,149.37 | $553.78 | $0.00 | $724.58 | $129,427.73 |
| 237 | $129,427.73 | $553.78 | $0.00 | $731.80 | $130,713.31 |
| 238 | $130,713.31 | $553.78 | $0.00 | $739.07 | $132,006.16 |
| 239 | $132,006.16 | $553.78 | $0.00 | $746.38 | $133,306.32 |
| 240 | $133,306.32 | $553.78 | $0.00 | $753.73 | $134,613.83 |
| 241 | $134,613.83 | $553.78 | $71,580.67 | $761.13 | $64,348.07 |
| 242 | $64,348.07 | $553.78 | $0.00 | $363.83 | $65,265.68 |
| 243 | $65,265.68 | $553.78 | $0.00 | $369.02 | $66,188.48 |
| 244 | $66,188.48 | $553.78 | $0.00 | $374.24 | $67,116.50 |
| 245 | $67,116.50 | $553.78 | $0.00 | $379.49 | $68,049.77 |
| 246 | $68,049.77 | $553.78 | $0.00 | $384.76 | $68,988.31 |
| 247 | $68,988.31 | $553.78 | $0.00 | $390.07 | $69,932.16 |
| 248 | $69,932.16 | $553.78 | $0.00 | $395.41 | $70,881.35 |
| 249 | $70,881.35 | $553.78 | $0.00 | $400.77 | $71,835.90 |
| 250 | $71,835.90 | $553.78 | $0.00 | $406.17 | $72,795.85 |
| 251 | $72,795.85 | $553.78 | $0.00 | $411.60 | $73,761.23 |
| 252 | $73,761.23 | $553.78 | $0.00 | $417.06 | $74,732.07 |
| 253 | $74,732.07 | $0.00 | $75,159.70 | $422.55 | ($5.08) |