How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $53,270 |
| Monthly savings required | $422 |
How much will it cost to send your child to Lake Washington Institute of Technology in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $213,078.67 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $421.67 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 | $20,542.00 |
| 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 Lake Washington Institute of Technology in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $421.67 | $0.00 | $0.00 | $421.67 |
| 2 | $421.67 | $421.67 | $0.00 | $2.38 | $845.72 |
| 3 | $845.72 | $421.67 | $0.00 | $4.78 | $1,272.17 |
| 4 | $1,272.17 | $421.67 | $0.00 | $7.19 | $1,701.03 |
| 5 | $1,701.03 | $421.67 | $0.00 | $9.62 | $2,132.32 |
| 6 | $2,132.32 | $421.67 | $0.00 | $12.06 | $2,566.05 |
| 7 | $2,566.05 | $421.67 | $0.00 | $14.51 | $3,002.23 |
| 8 | $3,002.23 | $421.67 | $0.00 | $16.98 | $3,440.88 |
| 9 | $3,440.88 | $421.67 | $0.00 | $19.46 | $3,882.01 |
| 10 | $3,882.01 | $421.67 | $0.00 | $21.95 | $4,325.63 |
| 11 | $4,325.63 | $421.67 | $0.00 | $24.46 | $4,771.76 |
| 12 | $4,771.76 | $421.67 | $0.00 | $26.98 | $5,220.41 |
| 13 | $5,220.41 | $421.67 | $0.00 | $29.52 | $5,671.60 |
| 14 | $5,671.60 | $421.67 | $0.00 | $32.07 | $6,125.34 |
| 15 | $6,125.34 | $421.67 | $0.00 | $34.63 | $6,581.64 |
| 16 | $6,581.64 | $421.67 | $0.00 | $37.21 | $7,040.52 |
| 17 | $7,040.52 | $421.67 | $0.00 | $39.81 | $7,502.00 |
| 18 | $7,502.00 | $421.67 | $0.00 | $42.42 | $7,966.09 |
| 19 | $7,966.09 | $421.67 | $0.00 | $45.04 | $8,432.80 |
| 20 | $8,432.80 | $421.67 | $0.00 | $47.68 | $8,902.15 |
| 21 | $8,902.15 | $421.67 | $0.00 | $50.33 | $9,374.15 |
| 22 | $9,374.15 | $421.67 | $0.00 | $53.00 | $9,848.82 |
| 23 | $9,848.82 | $421.67 | $0.00 | $55.69 | $10,326.18 |
| 24 | $10,326.18 | $421.67 | $0.00 | $58.39 | $10,806.24 |
| 25 | $10,806.24 | $421.67 | $0.00 | $61.10 | $11,289.01 |
| 26 | $11,289.01 | $421.67 | $0.00 | $63.83 | $11,774.51 |
| 27 | $11,774.51 | $421.67 | $0.00 | $66.57 | $12,262.75 |
| 28 | $12,262.75 | $421.67 | $0.00 | $69.34 | $12,753.76 |
| 29 | $12,753.76 | $421.67 | $0.00 | $72.11 | $13,247.54 |
| 30 | $13,247.54 | $421.67 | $0.00 | $74.90 | $13,744.11 |
| 31 | $13,744.11 | $421.67 | $0.00 | $77.71 | $14,243.49 |
| 32 | $14,243.49 | $421.67 | $0.00 | $80.53 | $14,745.69 |
| 33 | $14,745.69 | $421.67 | $0.00 | $83.37 | $15,250.73 |
| 34 | $15,250.73 | $421.67 | $0.00 | $86.23 | $15,758.63 |
| 35 | $15,758.63 | $421.67 | $0.00 | $89.10 | $16,269.40 |
| 36 | $16,269.40 | $421.67 | $0.00 | $91.99 | $16,783.06 |
| 37 | $16,783.06 | $421.67 | $0.00 | $94.89 | $17,299.62 |
| 38 | $17,299.62 | $421.67 | $0.00 | $97.81 | $17,819.10 |
| 39 | $17,819.10 | $421.67 | $0.00 | $100.75 | $18,341.52 |
| 40 | $18,341.52 | $421.67 | $0.00 | $103.71 | $18,866.90 |
| 41 | $18,866.90 | $421.67 | $0.00 | $106.68 | $19,395.25 |
| 42 | $19,395.25 | $421.67 | $0.00 | $109.66 | $19,926.58 |
| 43 | $19,926.58 | $421.67 | $0.00 | $112.67 | $20,460.92 |
| 44 | $20,460.92 | $421.67 | $0.00 | $115.69 | $20,998.28 |
| 45 | $20,998.28 | $421.67 | $0.00 | $118.73 | $21,538.68 |
| 46 | $21,538.68 | $421.67 | $0.00 | $121.78 | $22,082.13 |
| 47 | $22,082.13 | $421.67 | $0.00 | $124.86 | $22,628.66 |
| 48 | $22,628.66 | $421.67 | $0.00 | $127.95 | $23,178.28 |
| 49 | $23,178.28 | $421.67 | $0.00 | $131.05 | $23,731.00 |
| 50 | $23,731.00 | $421.67 | $0.00 | $134.18 | $24,286.85 |
| 51 | $24,286.85 | $421.67 | $0.00 | $137.32 | $24,845.84 |
| 52 | $24,845.84 | $421.67 | $0.00 | $140.48 | $25,407.99 |
| 53 | $25,407.99 | $421.67 | $0.00 | $143.66 | $25,973.32 |
| 54 | $25,973.32 | $421.67 | $0.00 | $146.86 | $26,541.85 |
| 55 | $26,541.85 | $421.67 | $0.00 | $150.07 | $27,113.59 |
| 56 | $27,113.59 | $421.67 | $0.00 | $153.30 | $27,688.56 |
| 57 | $27,688.56 | $421.67 | $0.00 | $156.56 | $28,266.79 |
| 58 | $28,266.79 | $421.67 | $0.00 | $159.82 | $28,848.28 |
| 59 | $28,848.28 | $421.67 | $0.00 | $163.11 | $29,433.06 |
| 60 | $29,433.06 | $421.67 | $0.00 | $166.42 | $30,021.15 |
| 61 | $30,021.15 | $421.67 | $0.00 | $169.74 | $30,612.56 |
| 62 | $30,612.56 | $421.67 | $0.00 | $173.09 | $31,207.32 |
| 63 | $31,207.32 | $421.67 | $0.00 | $176.45 | $31,805.44 |
| 64 | $31,805.44 | $421.67 | $0.00 | $179.83 | $32,406.94 |
| 65 | $32,406.94 | $421.67 | $0.00 | $183.23 | $33,011.84 |
| 66 | $33,011.84 | $421.67 | $0.00 | $186.65 | $33,620.16 |
| 67 | $33,620.16 | $421.67 | $0.00 | $190.09 | $34,231.92 |
| 68 | $34,231.92 | $421.67 | $0.00 | $193.55 | $34,847.14 |
| 69 | $34,847.14 | $421.67 | $0.00 | $197.03 | $35,465.84 |
| 70 | $35,465.84 | $421.67 | $0.00 | $200.53 | $36,088.04 |
| 71 | $36,088.04 | $421.67 | $0.00 | $204.05 | $36,713.76 |
| 72 | $36,713.76 | $421.67 | $0.00 | $207.58 | $37,343.01 |
| 73 | $37,343.01 | $421.67 | $0.00 | $211.14 | $37,975.82 |
| 74 | $37,975.82 | $421.67 | $0.00 | $214.72 | $38,612.21 |
| 75 | $38,612.21 | $421.67 | $0.00 | $218.32 | $39,252.20 |
| 76 | $39,252.20 | $421.67 | $0.00 | $221.94 | $39,895.81 |
| 77 | $39,895.81 | $421.67 | $0.00 | $225.58 | $40,543.06 |
| 78 | $40,543.06 | $421.67 | $0.00 | $229.24 | $41,193.97 |
| 79 | $41,193.97 | $421.67 | $0.00 | $232.92 | $41,848.56 |
| 80 | $41,848.56 | $421.67 | $0.00 | $236.62 | $42,506.85 |
| 81 | $42,506.85 | $421.67 | $0.00 | $240.34 | $43,168.86 |
| 82 | $43,168.86 | $421.67 | $0.00 | $244.08 | $43,834.61 |
| 83 | $43,834.61 | $421.67 | $0.00 | $247.85 | $44,504.13 |
| 84 | $44,504.13 | $421.67 | $0.00 | $251.63 | $45,177.43 |
| 85 | $45,177.43 | $421.67 | $0.00 | $255.44 | $45,854.54 |
| 86 | $45,854.54 | $421.67 | $0.00 | $259.27 | $46,535.48 |
| 87 | $46,535.48 | $421.67 | $0.00 | $263.12 | $47,220.27 |
| 88 | $47,220.27 | $421.67 | $0.00 | $266.99 | $47,908.93 |
| 89 | $47,908.93 | $421.67 | $0.00 | $270.88 | $48,601.48 |
| 90 | $48,601.48 | $421.67 | $0.00 | $274.80 | $49,297.95 |
| 91 | $49,297.95 | $421.67 | $0.00 | $278.74 | $49,998.36 |
| 92 | $49,998.36 | $421.67 | $0.00 | $282.70 | $50,702.73 |
| 93 | $50,702.73 | $421.67 | $0.00 | $286.68 | $51,411.08 |
| 94 | $51,411.08 | $421.67 | $0.00 | $290.69 | $52,123.44 |
| 95 | $52,123.44 | $421.67 | $0.00 | $294.71 | $52,839.82 |
| 96 | $52,839.82 | $421.67 | $0.00 | $298.76 | $53,560.25 |
| 97 | $53,560.25 | $421.67 | $0.00 | $302.84 | $54,284.76 |
| 98 | $54,284.76 | $421.67 | $0.00 | $306.93 | $55,013.36 |
| 99 | $55,013.36 | $421.67 | $0.00 | $311.05 | $55,746.08 |
| 100 | $55,746.08 | $421.67 | $0.00 | $315.20 | $56,482.95 |
| 101 | $56,482.95 | $421.67 | $0.00 | $319.36 | $57,223.98 |
| 102 | $57,223.98 | $421.67 | $0.00 | $323.55 | $57,969.20 |
| 103 | $57,969.20 | $421.67 | $0.00 | $327.77 | $58,718.64 |
| 104 | $58,718.64 | $421.67 | $0.00 | $332.00 | $59,472.31 |
| 105 | $59,472.31 | $421.67 | $0.00 | $336.27 | $60,230.25 |
| 106 | $60,230.25 | $421.67 | $0.00 | $340.55 | $60,992.47 |
| 107 | $60,992.47 | $421.67 | $0.00 | $344.86 | $61,759.00 |
| 108 | $61,759.00 | $421.67 | $0.00 | $349.19 | $62,529.86 |
| 109 | $62,529.86 | $421.67 | $0.00 | $353.55 | $63,305.08 |
| 110 | $63,305.08 | $421.67 | $0.00 | $357.94 | $64,084.69 |
| 111 | $64,084.69 | $421.67 | $0.00 | $362.34 | $64,868.70 |
| 112 | $64,868.70 | $421.67 | $0.00 | $366.78 | $65,657.15 |
| 113 | $65,657.15 | $421.67 | $0.00 | $371.24 | $66,450.06 |
| 114 | $66,450.06 | $421.67 | $0.00 | $375.72 | $67,247.45 |
| 115 | $67,247.45 | $421.67 | $0.00 | $380.23 | $68,049.35 |
| 116 | $68,049.35 | $421.67 | $0.00 | $384.76 | $68,855.78 |
| 117 | $68,855.78 | $421.67 | $0.00 | $389.32 | $69,666.77 |
| 118 | $69,666.77 | $421.67 | $0.00 | $393.91 | $70,482.35 |
| 119 | $70,482.35 | $421.67 | $0.00 | $398.52 | $71,302.54 |
| 120 | $71,302.54 | $421.67 | $0.00 | $403.15 | $72,127.36 |
| 121 | $72,127.36 | $421.67 | $0.00 | $407.82 | $72,956.85 |
| 122 | $72,956.85 | $421.67 | $0.00 | $412.51 | $73,791.03 |
| 123 | $73,791.03 | $421.67 | $0.00 | $417.23 | $74,629.93 |
| 124 | $74,629.93 | $421.67 | $0.00 | $421.97 | $75,473.57 |
| 125 | $75,473.57 | $421.67 | $0.00 | $426.74 | $76,321.98 |
| 126 | $76,321.98 | $421.67 | $0.00 | $431.54 | $77,175.19 |
| 127 | $77,175.19 | $421.67 | $0.00 | $436.36 | $78,033.22 |
| 128 | $78,033.22 | $421.67 | $0.00 | $441.21 | $78,896.10 |
| 129 | $78,896.10 | $421.67 | $0.00 | $446.09 | $79,763.86 |
| 130 | $79,763.86 | $421.67 | $0.00 | $451.00 | $80,636.53 |
| 131 | $80,636.53 | $421.67 | $0.00 | $455.93 | $81,514.13 |
| 132 | $81,514.13 | $421.67 | $0.00 | $460.89 | $82,396.69 |
| 133 | $82,396.69 | $421.67 | $0.00 | $465.88 | $83,284.24 |
| 134 | $83,284.24 | $421.67 | $0.00 | $470.90 | $84,176.81 |
| 135 | $84,176.81 | $421.67 | $0.00 | $475.95 | $85,074.43 |
| 136 | $85,074.43 | $421.67 | $0.00 | $481.02 | $85,977.12 |
| 137 | $85,977.12 | $421.67 | $0.00 | $486.13 | $86,884.92 |
| 138 | $86,884.92 | $421.67 | $0.00 | $491.26 | $87,797.85 |
| 139 | $87,797.85 | $421.67 | $0.00 | $496.42 | $88,715.94 |
| 140 | $88,715.94 | $421.67 | $0.00 | $501.61 | $89,639.22 |
| 141 | $89,639.22 | $421.67 | $0.00 | $506.83 | $90,567.72 |
| 142 | $90,567.72 | $421.67 | $0.00 | $512.08 | $91,501.47 |
| 143 | $91,501.47 | $421.67 | $0.00 | $517.36 | $92,440.50 |
| 144 | $92,440.50 | $421.67 | $0.00 | $522.67 | $93,384.84 |
| 145 | $93,384.84 | $421.67 | $0.00 | $528.01 | $94,334.52 |
| 146 | $94,334.52 | $421.67 | $0.00 | $533.38 | $95,289.57 |
| 147 | $95,289.57 | $421.67 | $0.00 | $538.78 | $96,250.02 |
| 148 | $96,250.02 | $421.67 | $0.00 | $544.21 | $97,215.90 |
| 149 | $97,215.90 | $421.67 | $0.00 | $549.67 | $98,187.24 |
| 150 | $98,187.24 | $421.67 | $0.00 | $555.16 | $99,164.07 |
| 151 | $99,164.07 | $421.67 | $0.00 | $560.69 | $100,146.43 |
| 152 | $100,146.43 | $421.67 | $0.00 | $566.24 | $101,134.34 |
| 153 | $101,134.34 | $421.67 | $0.00 | $571.83 | $102,127.84 |
| 154 | $102,127.84 | $421.67 | $0.00 | $577.45 | $103,126.96 |
| 155 | $103,126.96 | $421.67 | $0.00 | $583.09 | $104,131.72 |
| 156 | $104,131.72 | $421.67 | $0.00 | $588.78 | $105,142.17 |
| 157 | $105,142.17 | $421.67 | $0.00 | $594.49 | $106,158.33 |
| 158 | $106,158.33 | $421.67 | $0.00 | $600.23 | $107,180.23 |
| 159 | $107,180.23 | $421.67 | $0.00 | $606.01 | $108,207.91 |
| 160 | $108,207.91 | $421.67 | $0.00 | $611.82 | $109,241.40 |
| 161 | $109,241.40 | $421.67 | $0.00 | $617.67 | $110,280.74 |
| 162 | $110,280.74 | $421.67 | $0.00 | $623.54 | $111,325.95 |
| 163 | $111,325.95 | $421.67 | $0.00 | $629.45 | $112,377.07 |
| 164 | $112,377.07 | $421.67 | $0.00 | $635.40 | $113,434.14 |
| 165 | $113,434.14 | $421.67 | $0.00 | $641.37 | $114,497.18 |
| 166 | $114,497.18 | $421.67 | $0.00 | $647.38 | $115,566.23 |
| 167 | $115,566.23 | $421.67 | $0.00 | $653.43 | $116,641.33 |
| 168 | $116,641.33 | $421.67 | $0.00 | $659.51 | $117,722.51 |
| 169 | $117,722.51 | $421.67 | $0.00 | $665.62 | $118,809.80 |
| 170 | $118,809.80 | $421.67 | $0.00 | $671.77 | $119,903.24 |
| 171 | $119,903.24 | $421.67 | $0.00 | $677.95 | $121,002.86 |
| 172 | $121,002.86 | $421.67 | $0.00 | $684.17 | $122,108.70 |
| 173 | $122,108.70 | $421.67 | $0.00 | $690.42 | $123,220.79 |
| 174 | $123,220.79 | $421.67 | $0.00 | $696.71 | $124,339.17 |
| 175 | $124,339.17 | $421.67 | $0.00 | $703.03 | $125,463.87 |
| 176 | $125,463.87 | $421.67 | $0.00 | $709.39 | $126,594.93 |
| 177 | $126,594.93 | $421.67 | $0.00 | $715.79 | $127,732.39 |
| 178 | $127,732.39 | $421.67 | $0.00 | $722.22 | $128,876.28 |
| 179 | $128,876.28 | $421.67 | $0.00 | $728.69 | $130,026.64 |
| 180 | $130,026.64 | $421.67 | $0.00 | $735.19 | $131,183.50 |
| 181 | $131,183.50 | $421.67 | $0.00 | $741.73 | $132,346.90 |
| 182 | $132,346.90 | $421.67 | $0.00 | $748.31 | $133,516.88 |
| 183 | $133,516.88 | $421.67 | $0.00 | $754.92 | $134,693.47 |
| 184 | $134,693.47 | $421.67 | $0.00 | $761.58 | $135,876.72 |
| 185 | $135,876.72 | $421.67 | $0.00 | $768.27 | $137,066.66 |
| 186 | $137,066.66 | $421.67 | $0.00 | $774.99 | $138,263.32 |
| 187 | $138,263.32 | $421.67 | $0.00 | $781.76 | $139,466.75 |
| 188 | $139,466.75 | $421.67 | $0.00 | $788.57 | $140,676.99 |
| 189 | $140,676.99 | $421.67 | $0.00 | $795.41 | $141,894.07 |
| 190 | $141,894.07 | $421.67 | $0.00 | $802.29 | $143,118.03 |
| 191 | $143,118.03 | $421.67 | $0.00 | $809.21 | $144,348.91 |
| 192 | $144,348.91 | $421.67 | $0.00 | $816.17 | $145,586.75 |
| 193 | $145,586.75 | $421.67 | $0.00 | $823.17 | $146,831.59 |
| 194 | $146,831.59 | $421.67 | $0.00 | $830.21 | $148,083.47 |
| 195 | $148,083.47 | $421.67 | $0.00 | $837.29 | $149,342.43 |
| 196 | $149,342.43 | $421.67 | $0.00 | $844.40 | $150,608.50 |
| 197 | $150,608.50 | $421.67 | $0.00 | $851.56 | $151,881.73 |
| 198 | $151,881.73 | $421.67 | $0.00 | $858.76 | $153,162.16 |
| 199 | $153,162.16 | $421.67 | $0.00 | $866.00 | $154,449.83 |
| 200 | $154,449.83 | $421.67 | $0.00 | $873.28 | $155,744.78 |
| 201 | $155,744.78 | $421.67 | $0.00 | $880.60 | $157,047.05 |
| 202 | $157,047.05 | $421.67 | $0.00 | $887.97 | $158,356.69 |
| 203 | $158,356.69 | $421.67 | $0.00 | $895.37 | $159,673.73 |
| 204 | $159,673.73 | $421.67 | $0.00 | $902.82 | $160,998.22 |
| 205 | $160,998.22 | $421.67 | $0.00 | $910.31 | $162,330.20 |
| 206 | $162,330.20 | $421.67 | $0.00 | $917.84 | $163,669.71 |
| 207 | $163,669.71 | $421.67 | $0.00 | $925.41 | $165,016.79 |
| 208 | $165,016.79 | $421.67 | $0.00 | $933.03 | $166,371.49 |
| 209 | $166,371.49 | $421.67 | $0.00 | $940.69 | $167,733.85 |
| 210 | $167,733.85 | $421.67 | $0.00 | $948.39 | $169,103.91 |
| 211 | $169,103.91 | $421.67 | $0.00 | $956.14 | $170,481.72 |
| 212 | $170,481.72 | $421.67 | $0.00 | $963.93 | $171,867.32 |
| 213 | $171,867.32 | $421.67 | $0.00 | $971.76 | $173,260.75 |
| 214 | $173,260.75 | $421.67 | $0.00 | $979.64 | $174,662.06 |
| 215 | $174,662.06 | $421.67 | $0.00 | $987.56 | $176,071.29 |
| 216 | $176,071.29 | $421.67 | $0.00 | $995.53 | $177,488.49 |
| 217 | $177,488.49 | $421.67 | $49,436.77 | $1,003.55 | $129,476.94 |
| 218 | $129,476.94 | $421.67 | $0.00 | $732.08 | $130,630.69 |
| 219 | $130,630.69 | $421.67 | $0.00 | $738.60 | $131,790.96 |
| 220 | $131,790.96 | $421.67 | $0.00 | $745.17 | $132,957.80 |
| 221 | $132,957.80 | $421.67 | $0.00 | $751.76 | $134,131.23 |
| 222 | $134,131.23 | $421.67 | $0.00 | $758.40 | $135,311.30 |
| 223 | $135,311.30 | $421.67 | $0.00 | $765.07 | $136,498.04 |
| 224 | $136,498.04 | $421.67 | $0.00 | $771.78 | $137,691.49 |
| 225 | $137,691.49 | $421.67 | $0.00 | $778.53 | $138,891.69 |
| 226 | $138,891.69 | $421.67 | $0.00 | $785.31 | $140,098.67 |
| 227 | $140,098.67 | $421.67 | $0.00 | $792.14 | $141,312.48 |
| 228 | $141,312.48 | $421.67 | $0.00 | $799.00 | $142,533.15 |
| 229 | $142,533.15 | $421.67 | $51,908.61 | $805.90 | $91,852.11 |
| 230 | $91,852.11 | $421.67 | $0.00 | $519.35 | $92,793.13 |
| 231 | $92,793.13 | $421.67 | $0.00 | $524.67 | $93,739.47 |
| 232 | $93,739.47 | $421.67 | $0.00 | $530.02 | $94,691.16 |
| 233 | $94,691.16 | $421.67 | $0.00 | $535.40 | $95,648.23 |
| 234 | $95,648.23 | $421.67 | $0.00 | $540.81 | $96,610.71 |
| 235 | $96,610.71 | $421.67 | $0.00 | $546.25 | $97,578.63 |
| 236 | $97,578.63 | $421.67 | $0.00 | $551.72 | $98,552.02 |
| 237 | $98,552.02 | $421.67 | $0.00 | $557.23 | $99,530.92 |
| 238 | $99,530.92 | $421.67 | $0.00 | $562.76 | $100,515.35 |
| 239 | $100,515.35 | $421.67 | $0.00 | $568.33 | $101,505.35 |
| 240 | $101,505.35 | $421.67 | $0.00 | $573.93 | $102,500.95 |
| 241 | $102,500.95 | $421.67 | $54,504.04 | $579.56 | $48,998.14 |
| 242 | $48,998.14 | $421.67 | $0.00 | $277.04 | $49,696.85 |
| 243 | $49,696.85 | $421.67 | $0.00 | $280.99 | $50,399.51 |
| 244 | $50,399.51 | $421.67 | $0.00 | $284.97 | $51,106.15 |
| 245 | $51,106.15 | $421.67 | $0.00 | $288.96 | $51,816.78 |
| 246 | $51,816.78 | $421.67 | $0.00 | $292.98 | $52,531.43 |
| 247 | $52,531.43 | $421.67 | $0.00 | $297.02 | $53,250.12 |
| 248 | $53,250.12 | $421.67 | $0.00 | $301.08 | $53,972.87 |
| 249 | $53,972.87 | $421.67 | $0.00 | $305.17 | $54,699.71 |
| 250 | $54,699.71 | $421.67 | $0.00 | $309.28 | $55,430.66 |
| 251 | $55,430.66 | $421.67 | $0.00 | $313.41 | $56,165.74 |
| 252 | $56,165.74 | $421.67 | $0.00 | $317.57 | $56,904.98 |
| 253 | $56,904.98 | $0.00 | $57,229.24 | $321.75 | ($2.51) |