How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $65,396 |
| Monthly savings required | $518 |
How much will it cost to send your child to Eastern Washington University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $261,582.02 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $517.66 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 | $25,218.00 |
| 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 Eastern Washington University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $517.66 | $0.00 | $0.00 | $517.66 |
| 2 | $517.66 | $517.66 | $0.00 | $2.93 | $1,038.25 |
| 3 | $1,038.25 | $517.66 | $0.00 | $5.87 | $1,561.78 |
| 4 | $1,561.78 | $517.66 | $0.00 | $8.83 | $2,088.27 |
| 5 | $2,088.27 | $517.66 | $0.00 | $11.81 | $2,617.74 |
| 6 | $2,617.74 | $517.66 | $0.00 | $14.80 | $3,150.20 |
| 7 | $3,150.20 | $517.66 | $0.00 | $17.81 | $3,685.67 |
| 8 | $3,685.67 | $517.66 | $0.00 | $20.84 | $4,224.17 |
| 9 | $4,224.17 | $517.66 | $0.00 | $23.88 | $4,765.71 |
| 10 | $4,765.71 | $517.66 | $0.00 | $26.95 | $5,310.32 |
| 11 | $5,310.32 | $517.66 | $0.00 | $30.03 | $5,858.01 |
| 12 | $5,858.01 | $517.66 | $0.00 | $33.12 | $6,408.79 |
| 13 | $6,408.79 | $517.66 | $0.00 | $36.24 | $6,962.69 |
| 14 | $6,962.69 | $517.66 | $0.00 | $39.37 | $7,519.72 |
| 15 | $7,519.72 | $517.66 | $0.00 | $42.52 | $8,079.90 |
| 16 | $8,079.90 | $517.66 | $0.00 | $45.68 | $8,643.24 |
| 17 | $8,643.24 | $517.66 | $0.00 | $48.87 | $9,209.77 |
| 18 | $9,209.77 | $517.66 | $0.00 | $52.07 | $9,779.50 |
| 19 | $9,779.50 | $517.66 | $0.00 | $55.29 | $10,352.45 |
| 20 | $10,352.45 | $517.66 | $0.00 | $58.53 | $10,928.64 |
| 21 | $10,928.64 | $517.66 | $0.00 | $61.79 | $11,508.09 |
| 22 | $11,508.09 | $517.66 | $0.00 | $65.07 | $12,090.82 |
| 23 | $12,090.82 | $517.66 | $0.00 | $68.36 | $12,676.84 |
| 24 | $12,676.84 | $517.66 | $0.00 | $71.68 | $13,266.18 |
| 25 | $13,266.18 | $517.66 | $0.00 | $75.01 | $13,858.85 |
| 26 | $13,858.85 | $517.66 | $0.00 | $78.36 | $14,454.87 |
| 27 | $14,454.87 | $517.66 | $0.00 | $81.73 | $15,054.26 |
| 28 | $15,054.26 | $517.66 | $0.00 | $85.12 | $15,657.04 |
| 29 | $15,657.04 | $517.66 | $0.00 | $88.53 | $16,263.23 |
| 30 | $16,263.23 | $517.66 | $0.00 | $91.95 | $16,872.84 |
| 31 | $16,872.84 | $517.66 | $0.00 | $95.40 | $17,485.90 |
| 32 | $17,485.90 | $517.66 | $0.00 | $98.87 | $18,102.43 |
| 33 | $18,102.43 | $517.66 | $0.00 | $102.35 | $18,722.44 |
| 34 | $18,722.44 | $517.66 | $0.00 | $105.86 | $19,345.96 |
| 35 | $19,345.96 | $517.66 | $0.00 | $109.38 | $19,973.00 |
| 36 | $19,973.00 | $517.66 | $0.00 | $112.93 | $20,603.59 |
| 37 | $20,603.59 | $517.66 | $0.00 | $116.50 | $21,237.75 |
| 38 | $21,237.75 | $517.66 | $0.00 | $120.08 | $21,875.49 |
| 39 | $21,875.49 | $517.66 | $0.00 | $123.69 | $22,516.84 |
| 40 | $22,516.84 | $517.66 | $0.00 | $127.31 | $23,161.81 |
| 41 | $23,161.81 | $517.66 | $0.00 | $130.96 | $23,810.43 |
| 42 | $23,810.43 | $517.66 | $0.00 | $134.63 | $24,462.72 |
| 43 | $24,462.72 | $517.66 | $0.00 | $138.32 | $25,118.70 |
| 44 | $25,118.70 | $517.66 | $0.00 | $142.02 | $25,778.38 |
| 45 | $25,778.38 | $517.66 | $0.00 | $145.75 | $26,441.79 |
| 46 | $26,441.79 | $517.66 | $0.00 | $149.51 | $27,108.96 |
| 47 | $27,108.96 | $517.66 | $0.00 | $153.28 | $27,779.90 |
| 48 | $27,779.90 | $517.66 | $0.00 | $157.07 | $28,454.63 |
| 49 | $28,454.63 | $517.66 | $0.00 | $160.89 | $29,133.18 |
| 50 | $29,133.18 | $517.66 | $0.00 | $164.72 | $29,815.56 |
| 51 | $29,815.56 | $517.66 | $0.00 | $168.58 | $30,501.80 |
| 52 | $30,501.80 | $517.66 | $0.00 | $172.46 | $31,191.92 |
| 53 | $31,191.92 | $517.66 | $0.00 | $176.36 | $31,885.94 |
| 54 | $31,885.94 | $517.66 | $0.00 | $180.29 | $32,583.89 |
| 55 | $32,583.89 | $517.66 | $0.00 | $184.23 | $33,285.78 |
| 56 | $33,285.78 | $517.66 | $0.00 | $188.20 | $33,991.64 |
| 57 | $33,991.64 | $517.66 | $0.00 | $192.19 | $34,701.49 |
| 58 | $34,701.49 | $517.66 | $0.00 | $196.21 | $35,415.36 |
| 59 | $35,415.36 | $517.66 | $0.00 | $200.24 | $36,133.26 |
| 60 | $36,133.26 | $517.66 | $0.00 | $204.30 | $36,855.22 |
| 61 | $36,855.22 | $517.66 | $0.00 | $208.38 | $37,581.26 |
| 62 | $37,581.26 | $517.66 | $0.00 | $212.49 | $38,311.41 |
| 63 | $38,311.41 | $517.66 | $0.00 | $216.62 | $39,045.69 |
| 64 | $39,045.69 | $517.66 | $0.00 | $220.77 | $39,784.12 |
| 65 | $39,784.12 | $517.66 | $0.00 | $224.95 | $40,526.73 |
| 66 | $40,526.73 | $517.66 | $0.00 | $229.14 | $41,273.53 |
| 67 | $41,273.53 | $517.66 | $0.00 | $233.37 | $42,024.56 |
| 68 | $42,024.56 | $517.66 | $0.00 | $237.61 | $42,779.83 |
| 69 | $42,779.83 | $517.66 | $0.00 | $241.88 | $43,539.37 |
| 70 | $43,539.37 | $517.66 | $0.00 | $246.18 | $44,303.21 |
| 71 | $44,303.21 | $517.66 | $0.00 | $250.50 | $45,071.37 |
| 72 | $45,071.37 | $517.66 | $0.00 | $254.84 | $45,843.87 |
| 73 | $45,843.87 | $517.66 | $0.00 | $259.21 | $46,620.74 |
| 74 | $46,620.74 | $517.66 | $0.00 | $263.60 | $47,402.00 |
| 75 | $47,402.00 | $517.66 | $0.00 | $268.02 | $48,187.68 |
| 76 | $48,187.68 | $517.66 | $0.00 | $272.46 | $48,977.80 |
| 77 | $48,977.80 | $517.66 | $0.00 | $276.93 | $49,772.39 |
| 78 | $49,772.39 | $517.66 | $0.00 | $281.42 | $50,571.47 |
| 79 | $50,571.47 | $517.66 | $0.00 | $285.94 | $51,375.07 |
| 80 | $51,375.07 | $517.66 | $0.00 | $290.48 | $52,183.21 |
| 81 | $52,183.21 | $517.66 | $0.00 | $295.05 | $52,995.92 |
| 82 | $52,995.92 | $517.66 | $0.00 | $299.65 | $53,813.23 |
| 83 | $53,813.23 | $517.66 | $0.00 | $304.27 | $54,635.16 |
| 84 | $54,635.16 | $517.66 | $0.00 | $308.92 | $55,461.74 |
| 85 | $55,461.74 | $517.66 | $0.00 | $313.59 | $56,292.99 |
| 86 | $56,292.99 | $517.66 | $0.00 | $318.29 | $57,128.94 |
| 87 | $57,128.94 | $517.66 | $0.00 | $323.02 | $57,969.62 |
| 88 | $57,969.62 | $517.66 | $0.00 | $327.77 | $58,815.05 |
| 89 | $58,815.05 | $517.66 | $0.00 | $332.55 | $59,665.26 |
| 90 | $59,665.26 | $517.66 | $0.00 | $337.36 | $60,520.28 |
| 91 | $60,520.28 | $517.66 | $0.00 | $342.19 | $61,380.13 |
| 92 | $61,380.13 | $517.66 | $0.00 | $347.05 | $62,244.84 |
| 93 | $62,244.84 | $517.66 | $0.00 | $351.94 | $63,114.44 |
| 94 | $63,114.44 | $517.66 | $0.00 | $356.86 | $63,988.96 |
| 95 | $63,988.96 | $517.66 | $0.00 | $361.80 | $64,868.42 |
| 96 | $64,868.42 | $517.66 | $0.00 | $366.78 | $65,752.86 |
| 97 | $65,752.86 | $517.66 | $0.00 | $371.78 | $66,642.30 |
| 98 | $66,642.30 | $517.66 | $0.00 | $376.81 | $67,536.77 |
| 99 | $67,536.77 | $517.66 | $0.00 | $381.86 | $68,436.29 |
| 100 | $68,436.29 | $517.66 | $0.00 | $386.95 | $69,340.90 |
| 101 | $69,340.90 | $517.66 | $0.00 | $392.06 | $70,250.62 |
| 102 | $70,250.62 | $517.66 | $0.00 | $397.21 | $71,165.49 |
| 103 | $71,165.49 | $517.66 | $0.00 | $402.38 | $72,085.53 |
| 104 | $72,085.53 | $517.66 | $0.00 | $407.58 | $73,010.77 |
| 105 | $73,010.77 | $517.66 | $0.00 | $412.81 | $73,941.24 |
| 106 | $73,941.24 | $517.66 | $0.00 | $418.07 | $74,876.97 |
| 107 | $74,876.97 | $517.66 | $0.00 | $423.37 | $75,818.00 |
| 108 | $75,818.00 | $517.66 | $0.00 | $428.69 | $76,764.35 |
| 109 | $76,764.35 | $517.66 | $0.00 | $434.04 | $77,716.05 |
| 110 | $77,716.05 | $517.66 | $0.00 | $439.42 | $78,673.13 |
| 111 | $78,673.13 | $517.66 | $0.00 | $444.83 | $79,635.62 |
| 112 | $79,635.62 | $517.66 | $0.00 | $450.27 | $80,603.55 |
| 113 | $80,603.55 | $517.66 | $0.00 | $455.74 | $81,576.95 |
| 114 | $81,576.95 | $517.66 | $0.00 | $461.25 | $82,555.86 |
| 115 | $82,555.86 | $517.66 | $0.00 | $466.78 | $83,540.30 |
| 116 | $83,540.30 | $517.66 | $0.00 | $472.35 | $84,530.31 |
| 117 | $84,530.31 | $517.66 | $0.00 | $477.95 | $85,525.92 |
| 118 | $85,525.92 | $517.66 | $0.00 | $483.58 | $86,527.16 |
| 119 | $86,527.16 | $517.66 | $0.00 | $489.24 | $87,534.06 |
| 120 | $87,534.06 | $517.66 | $0.00 | $494.93 | $88,546.65 |
| 121 | $88,546.65 | $517.66 | $0.00 | $500.66 | $89,564.97 |
| 122 | $89,564.97 | $517.66 | $0.00 | $506.41 | $90,589.04 |
| 123 | $90,589.04 | $517.66 | $0.00 | $512.20 | $91,618.90 |
| 124 | $91,618.90 | $517.66 | $0.00 | $518.03 | $92,654.59 |
| 125 | $92,654.59 | $517.66 | $0.00 | $523.88 | $93,696.13 |
| 126 | $93,696.13 | $517.66 | $0.00 | $529.77 | $94,743.56 |
| 127 | $94,743.56 | $517.66 | $0.00 | $535.69 | $95,796.91 |
| 128 | $95,796.91 | $517.66 | $0.00 | $541.65 | $96,856.22 |
| 129 | $96,856.22 | $517.66 | $0.00 | $547.64 | $97,921.52 |
| 130 | $97,921.52 | $517.66 | $0.00 | $553.66 | $98,992.84 |
| 131 | $98,992.84 | $517.66 | $0.00 | $559.72 | $100,070.22 |
| 132 | $100,070.22 | $517.66 | $0.00 | $565.81 | $101,153.69 |
| 133 | $101,153.69 | $517.66 | $0.00 | $571.94 | $102,243.29 |
| 134 | $102,243.29 | $517.66 | $0.00 | $578.10 | $103,339.05 |
| 135 | $103,339.05 | $517.66 | $0.00 | $584.29 | $104,441.00 |
| 136 | $104,441.00 | $517.66 | $0.00 | $590.52 | $105,549.18 |
| 137 | $105,549.18 | $517.66 | $0.00 | $596.79 | $106,663.63 |
| 138 | $106,663.63 | $517.66 | $0.00 | $603.09 | $107,784.38 |
| 139 | $107,784.38 | $517.66 | $0.00 | $609.43 | $108,911.47 |
| 140 | $108,911.47 | $517.66 | $0.00 | $615.80 | $110,044.93 |
| 141 | $110,044.93 | $517.66 | $0.00 | $622.21 | $111,184.80 |
| 142 | $111,184.80 | $517.66 | $0.00 | $628.66 | $112,331.12 |
| 143 | $112,331.12 | $517.66 | $0.00 | $635.14 | $113,483.92 |
| 144 | $113,483.92 | $517.66 | $0.00 | $641.65 | $114,643.23 |
| 145 | $114,643.23 | $517.66 | $0.00 | $648.21 | $115,809.10 |
| 146 | $115,809.10 | $517.66 | $0.00 | $654.80 | $116,981.56 |
| 147 | $116,981.56 | $517.66 | $0.00 | $661.43 | $118,160.65 |
| 148 | $118,160.65 | $517.66 | $0.00 | $668.10 | $119,346.41 |
| 149 | $119,346.41 | $517.66 | $0.00 | $674.80 | $120,538.87 |
| 150 | $120,538.87 | $517.66 | $0.00 | $681.54 | $121,738.07 |
| 151 | $121,738.07 | $517.66 | $0.00 | $688.32 | $122,944.05 |
| 152 | $122,944.05 | $517.66 | $0.00 | $695.14 | $124,156.85 |
| 153 | $124,156.85 | $517.66 | $0.00 | $702.00 | $125,376.51 |
| 154 | $125,376.51 | $517.66 | $0.00 | $708.90 | $126,603.07 |
| 155 | $126,603.07 | $517.66 | $0.00 | $715.83 | $127,836.56 |
| 156 | $127,836.56 | $517.66 | $0.00 | $722.81 | $129,077.03 |
| 157 | $129,077.03 | $517.66 | $0.00 | $729.82 | $130,324.51 |
| 158 | $130,324.51 | $517.66 | $0.00 | $736.87 | $131,579.04 |
| 159 | $131,579.04 | $517.66 | $0.00 | $743.97 | $132,840.67 |
| 160 | $132,840.67 | $517.66 | $0.00 | $751.10 | $134,109.43 |
| 161 | $134,109.43 | $517.66 | $0.00 | $758.27 | $135,385.36 |
| 162 | $135,385.36 | $517.66 | $0.00 | $765.49 | $136,668.51 |
| 163 | $136,668.51 | $517.66 | $0.00 | $772.74 | $137,958.91 |
| 164 | $137,958.91 | $517.66 | $0.00 | $780.04 | $139,256.61 |
| 165 | $139,256.61 | $517.66 | $0.00 | $787.38 | $140,561.65 |
| 166 | $140,561.65 | $517.66 | $0.00 | $794.76 | $141,874.07 |
| 167 | $141,874.07 | $517.66 | $0.00 | $802.18 | $143,193.91 |
| 168 | $143,193.91 | $517.66 | $0.00 | $809.64 | $144,521.21 |
| 169 | $144,521.21 | $517.66 | $0.00 | $817.14 | $145,856.01 |
| 170 | $145,856.01 | $517.66 | $0.00 | $824.69 | $147,198.36 |
| 171 | $147,198.36 | $517.66 | $0.00 | $832.28 | $148,548.30 |
| 172 | $148,548.30 | $517.66 | $0.00 | $839.91 | $149,905.87 |
| 173 | $149,905.87 | $517.66 | $0.00 | $847.59 | $151,271.12 |
| 174 | $151,271.12 | $517.66 | $0.00 | $855.31 | $152,644.09 |
| 175 | $152,644.09 | $517.66 | $0.00 | $863.07 | $154,024.82 |
| 176 | $154,024.82 | $517.66 | $0.00 | $870.88 | $155,413.36 |
| 177 | $155,413.36 | $517.66 | $0.00 | $878.73 | $156,809.75 |
| 178 | $156,809.75 | $517.66 | $0.00 | $886.63 | $158,214.04 |
| 179 | $158,214.04 | $517.66 | $0.00 | $894.57 | $159,626.27 |
| 180 | $159,626.27 | $517.66 | $0.00 | $902.55 | $161,046.48 |
| 181 | $161,046.48 | $517.66 | $0.00 | $910.58 | $162,474.72 |
| 182 | $162,474.72 | $517.66 | $0.00 | $918.66 | $163,911.04 |
| 183 | $163,911.04 | $517.66 | $0.00 | $926.78 | $165,355.48 |
| 184 | $165,355.48 | $517.66 | $0.00 | $934.94 | $166,808.08 |
| 185 | $166,808.08 | $517.66 | $0.00 | $943.16 | $168,268.90 |
| 186 | $168,268.90 | $517.66 | $0.00 | $951.42 | $169,737.98 |
| 187 | $169,737.98 | $517.66 | $0.00 | $959.72 | $171,215.36 |
| 188 | $171,215.36 | $517.66 | $0.00 | $968.08 | $172,701.10 |
| 189 | $172,701.10 | $517.66 | $0.00 | $976.48 | $174,195.24 |
| 190 | $174,195.24 | $517.66 | $0.00 | $984.93 | $175,697.83 |
| 191 | $175,697.83 | $517.66 | $0.00 | $993.42 | $177,208.91 |
| 192 | $177,208.91 | $517.66 | $0.00 | $1,001.96 | $178,728.53 |
| 193 | $178,728.53 | $517.66 | $0.00 | $1,010.56 | $180,256.75 |
| 194 | $180,256.75 | $517.66 | $0.00 | $1,019.20 | $181,793.61 |
| 195 | $181,793.61 | $517.66 | $0.00 | $1,027.89 | $183,339.16 |
| 196 | $183,339.16 | $517.66 | $0.00 | $1,036.63 | $184,893.45 |
| 197 | $184,893.45 | $517.66 | $0.00 | $1,045.41 | $186,456.52 |
| 198 | $186,456.52 | $517.66 | $0.00 | $1,054.25 | $188,028.43 |
| 199 | $188,028.43 | $517.66 | $0.00 | $1,063.14 | $189,609.23 |
| 200 | $189,609.23 | $517.66 | $0.00 | $1,072.08 | $191,198.97 |
| 201 | $191,198.97 | $517.66 | $0.00 | $1,081.07 | $192,797.70 |
| 202 | $192,797.70 | $517.66 | $0.00 | $1,090.11 | $194,405.47 |
| 203 | $194,405.47 | $517.66 | $0.00 | $1,099.20 | $196,022.33 |
| 204 | $196,022.33 | $517.66 | $0.00 | $1,108.34 | $197,648.33 |
| 205 | $197,648.33 | $517.66 | $0.00 | $1,117.53 | $199,283.52 |
| 206 | $199,283.52 | $517.66 | $0.00 | $1,126.78 | $200,927.96 |
| 207 | $200,927.96 | $517.66 | $0.00 | $1,136.08 | $202,581.70 |
| 208 | $202,581.70 | $517.66 | $0.00 | $1,145.43 | $204,244.79 |
| 209 | $204,244.79 | $517.66 | $0.00 | $1,154.83 | $205,917.28 |
| 210 | $205,917.28 | $517.66 | $0.00 | $1,164.29 | $207,599.23 |
| 211 | $207,599.23 | $517.66 | $0.00 | $1,173.80 | $209,290.69 |
| 212 | $209,290.69 | $517.66 | $0.00 | $1,183.36 | $210,991.71 |
| 213 | $210,991.71 | $517.66 | $0.00 | $1,192.98 | $212,702.35 |
| 214 | $212,702.35 | $517.66 | $0.00 | $1,202.65 | $214,422.66 |
| 215 | $214,422.66 | $517.66 | $0.00 | $1,212.38 | $216,152.70 |
| 216 | $216,152.70 | $517.66 | $0.00 | $1,222.16 | $217,892.52 |
| 217 | $217,892.52 | $517.66 | $60,690.12 | $1,232.00 | $158,952.06 |
| 218 | $158,952.06 | $517.66 | $0.00 | $898.74 | $160,368.46 |
| 219 | $160,368.46 | $517.66 | $0.00 | $906.75 | $161,792.87 |
| 220 | $161,792.87 | $517.66 | $0.00 | $914.80 | $163,225.33 |
| 221 | $163,225.33 | $517.66 | $0.00 | $922.90 | $164,665.89 |
| 222 | $164,665.89 | $517.66 | $0.00 | $931.04 | $166,114.59 |
| 223 | $166,114.59 | $517.66 | $0.00 | $939.24 | $167,571.49 |
| 224 | $167,571.49 | $517.66 | $0.00 | $947.47 | $169,036.62 |
| 225 | $169,036.62 | $517.66 | $0.00 | $955.76 | $170,510.04 |
| 226 | $170,510.04 | $517.66 | $0.00 | $964.09 | $171,991.79 |
| 227 | $171,991.79 | $517.66 | $0.00 | $972.47 | $173,481.92 |
| 228 | $173,481.92 | $517.66 | $0.00 | $980.89 | $174,980.47 |
| 229 | $174,980.47 | $517.66 | $63,724.63 | $989.37 | $112,762.87 |
| 230 | $112,762.87 | $517.66 | $0.00 | $637.58 | $113,918.11 |
| 231 | $113,918.11 | $517.66 | $0.00 | $644.11 | $115,079.88 |
| 232 | $115,079.88 | $517.66 | $0.00 | $650.68 | $116,248.22 |
| 233 | $116,248.22 | $517.66 | $0.00 | $657.28 | $117,423.16 |
| 234 | $117,423.16 | $517.66 | $0.00 | $663.93 | $118,604.75 |
| 235 | $118,604.75 | $517.66 | $0.00 | $670.61 | $119,793.02 |
| 236 | $119,793.02 | $517.66 | $0.00 | $677.33 | $120,988.01 |
| 237 | $120,988.01 | $517.66 | $0.00 | $684.08 | $122,189.75 |
| 238 | $122,189.75 | $517.66 | $0.00 | $690.88 | $123,398.29 |
| 239 | $123,398.29 | $517.66 | $0.00 | $697.71 | $124,613.66 |
| 240 | $124,613.66 | $517.66 | $0.00 | $704.58 | $125,835.90 |
| 241 | $125,835.90 | $517.66 | $66,910.86 | $711.49 | $60,154.19 |
| 242 | $60,154.19 | $517.66 | $0.00 | $340.12 | $61,011.97 |
| 243 | $61,011.97 | $517.66 | $0.00 | $344.97 | $61,874.60 |
| 244 | $61,874.60 | $517.66 | $0.00 | $349.85 | $62,742.11 |
| 245 | $62,742.11 | $517.66 | $0.00 | $354.75 | $63,614.52 |
| 246 | $63,614.52 | $517.66 | $0.00 | $359.69 | $64,491.87 |
| 247 | $64,491.87 | $517.66 | $0.00 | $364.65 | $65,374.18 |
| 248 | $65,374.18 | $517.66 | $0.00 | $369.64 | $66,261.48 |
| 249 | $66,261.48 | $517.66 | $0.00 | $374.65 | $67,153.79 |
| 250 | $67,153.79 | $517.66 | $0.00 | $379.70 | $68,051.15 |
| 251 | $68,051.15 | $517.66 | $0.00 | $384.77 | $68,953.58 |
| 252 | $68,953.58 | $517.66 | $0.00 | $389.87 | $69,861.11 |
| 253 | $69,861.11 | $0.00 | $70,256.40 | $395.00 | ($0.29) |