| Estimated Annual Cost in 2042 | $166,856 |
| Monthly savings required | $1,319 |
How much will it cost to send your child to Walla Walla University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $667,423.28 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,318.70 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 | $44,475.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Walla Walla University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,318.70 | $0.00 | $0.00 | $1,318.70 |
| 2 | $1,318.70 | $1,318.70 | $0.00 | $7.46 | $2,644.86 |
| 3 | $2,644.86 | $1,318.70 | $0.00 | $14.95 | $3,978.51 |
| 4 | $3,978.51 | $1,318.70 | $0.00 | $22.50 | $5,319.71 |
| 5 | $5,319.71 | $1,318.70 | $0.00 | $30.08 | $6,668.49 |
| 6 | $6,668.49 | $1,318.70 | $0.00 | $37.70 | $8,024.89 |
| 7 | $8,024.89 | $1,318.70 | $0.00 | $45.37 | $9,388.96 |
| 8 | $9,388.96 | $1,318.70 | $0.00 | $53.09 | $10,760.75 |
| 9 | $10,760.75 | $1,318.70 | $0.00 | $60.84 | $12,140.29 |
| 10 | $12,140.29 | $1,318.70 | $0.00 | $68.64 | $13,527.63 |
| 11 | $13,527.63 | $1,318.70 | $0.00 | $76.49 | $14,922.82 |
| 12 | $14,922.82 | $1,318.70 | $0.00 | $84.38 | $16,325.90 |
| 13 | $16,325.90 | $1,318.70 | $0.00 | $92.31 | $17,736.91 |
| 14 | $17,736.91 | $1,318.70 | $0.00 | $100.29 | $19,155.90 |
| 15 | $19,155.90 | $1,318.70 | $0.00 | $108.31 | $20,582.91 |
| 16 | $20,582.91 | $1,318.70 | $0.00 | $116.38 | $22,017.99 |
| 17 | $22,017.99 | $1,318.70 | $0.00 | $124.49 | $23,461.18 |
| 18 | $23,461.18 | $1,318.70 | $0.00 | $132.65 | $24,912.53 |
| 19 | $24,912.53 | $1,318.70 | $0.00 | $140.86 | $26,372.09 |
| 20 | $26,372.09 | $1,318.70 | $0.00 | $149.11 | $27,839.90 |
| 21 | $27,839.90 | $1,318.70 | $0.00 | $157.41 | $29,316.01 |
| 22 | $29,316.01 | $1,318.70 | $0.00 | $165.76 | $30,800.47 |
| 23 | $30,800.47 | $1,318.70 | $0.00 | $174.15 | $32,293.32 |
| 24 | $32,293.32 | $1,318.70 | $0.00 | $182.59 | $33,794.61 |
| 25 | $33,794.61 | $1,318.70 | $0.00 | $191.08 | $35,304.39 |
| 26 | $35,304.39 | $1,318.70 | $0.00 | $199.62 | $36,822.71 |
| 27 | $36,822.71 | $1,318.70 | $0.00 | $208.20 | $38,349.61 |
| 28 | $38,349.61 | $1,318.70 | $0.00 | $216.83 | $39,885.14 |
| 29 | $39,885.14 | $1,318.70 | $0.00 | $225.52 | $41,429.36 |
| 30 | $41,429.36 | $1,318.70 | $0.00 | $234.25 | $42,982.31 |
| 31 | $42,982.31 | $1,318.70 | $0.00 | $243.03 | $44,544.04 |
| 32 | $44,544.04 | $1,318.70 | $0.00 | $251.86 | $46,114.60 |
| 33 | $46,114.60 | $1,318.70 | $0.00 | $260.74 | $47,694.04 |
| 34 | $47,694.04 | $1,318.70 | $0.00 | $269.67 | $49,282.41 |
| 35 | $49,282.41 | $1,318.70 | $0.00 | $278.65 | $50,879.76 |
| 36 | $50,879.76 | $1,318.70 | $0.00 | $287.68 | $52,486.14 |
| 37 | $52,486.14 | $1,318.70 | $0.00 | $296.76 | $54,101.60 |
| 38 | $54,101.60 | $1,318.70 | $0.00 | $305.90 | $55,726.20 |
| 39 | $55,726.20 | $1,318.70 | $0.00 | $315.08 | $57,359.98 |
| 40 | $57,359.98 | $1,318.70 | $0.00 | $324.32 | $59,003.00 |
| 41 | $59,003.00 | $1,318.70 | $0.00 | $333.61 | $60,655.31 |
| 42 | $60,655.31 | $1,318.70 | $0.00 | $342.95 | $62,316.96 |
| 43 | $62,316.96 | $1,318.70 | $0.00 | $352.35 | $63,988.01 |
| 44 | $63,988.01 | $1,318.70 | $0.00 | $361.80 | $65,668.51 |
| 45 | $65,668.51 | $1,318.70 | $0.00 | $371.30 | $67,358.51 |
| 46 | $67,358.51 | $1,318.70 | $0.00 | $380.85 | $69,058.06 |
| 47 | $69,058.06 | $1,318.70 | $0.00 | $390.46 | $70,767.22 |
| 48 | $70,767.22 | $1,318.70 | $0.00 | $400.13 | $72,486.05 |
| 49 | $72,486.05 | $1,318.70 | $0.00 | $409.85 | $74,214.60 |
| 50 | $74,214.60 | $1,318.70 | $0.00 | $419.62 | $75,952.92 |
| 51 | $75,952.92 | $1,318.70 | $0.00 | $429.45 | $77,701.07 |
| 52 | $77,701.07 | $1,318.70 | $0.00 | $439.33 | $79,459.10 |
| 53 | $79,459.10 | $1,318.70 | $0.00 | $449.27 | $81,227.07 |
| 54 | $81,227.07 | $1,318.70 | $0.00 | $459.27 | $83,005.04 |
| 55 | $83,005.04 | $1,318.70 | $0.00 | $469.32 | $84,793.06 |
| 56 | $84,793.06 | $1,318.70 | $0.00 | $479.43 | $86,591.19 |
| 57 | $86,591.19 | $1,318.70 | $0.00 | $489.60 | $88,399.49 |
| 58 | $88,399.49 | $1,318.70 | $0.00 | $499.82 | $90,218.01 |
| 59 | $90,218.01 | $1,318.70 | $0.00 | $510.11 | $92,046.82 |
| 60 | $92,046.82 | $1,318.70 | $0.00 | $520.45 | $93,885.97 |
| 61 | $93,885.97 | $1,318.70 | $0.00 | $530.84 | $95,735.51 |
| 62 | $95,735.51 | $1,318.70 | $0.00 | $541.30 | $97,595.51 |
| 63 | $97,595.51 | $1,318.70 | $0.00 | $551.82 | $99,466.03 |
| 64 | $99,466.03 | $1,318.70 | $0.00 | $562.40 | $101,347.13 |
| 65 | $101,347.13 | $1,318.70 | $0.00 | $573.03 | $103,238.86 |
| 66 | $103,238.86 | $1,318.70 | $0.00 | $583.73 | $105,141.29 |
| 67 | $105,141.29 | $1,318.70 | $0.00 | $594.48 | $107,054.47 |
| 68 | $107,054.47 | $1,318.70 | $0.00 | $605.30 | $108,978.47 |
| 69 | $108,978.47 | $1,318.70 | $0.00 | $616.18 | $110,913.35 |
| 70 | $110,913.35 | $1,318.70 | $0.00 | $627.12 | $112,859.17 |
| 71 | $112,859.17 | $1,318.70 | $0.00 | $638.12 | $114,815.99 |
| 72 | $114,815.99 | $1,318.70 | $0.00 | $649.19 | $116,783.88 |
| 73 | $116,783.88 | $1,318.70 | $0.00 | $660.31 | $118,762.89 |
| 74 | $118,762.89 | $1,318.70 | $0.00 | $671.50 | $120,753.09 |
| 75 | $120,753.09 | $1,318.70 | $0.00 | $682.76 | $122,754.55 |
| 76 | $122,754.55 | $1,318.70 | $0.00 | $694.07 | $124,767.32 |
| 77 | $124,767.32 | $1,318.70 | $0.00 | $705.45 | $126,791.47 |
| 78 | $126,791.47 | $1,318.70 | $0.00 | $716.90 | $128,827.07 |
| 79 | $128,827.07 | $1,318.70 | $0.00 | $728.41 | $130,874.18 |
| 80 | $130,874.18 | $1,318.70 | $0.00 | $739.98 | $132,932.86 |
| 81 | $132,932.86 | $1,318.70 | $0.00 | $751.62 | $135,003.18 |
| 82 | $135,003.18 | $1,318.70 | $0.00 | $763.33 | $137,085.21 |
| 83 | $137,085.21 | $1,318.70 | $0.00 | $775.10 | $139,179.01 |
| 84 | $139,179.01 | $1,318.70 | $0.00 | $786.94 | $141,284.65 |
| 85 | $141,284.65 | $1,318.70 | $0.00 | $798.84 | $143,402.19 |
| 86 | $143,402.19 | $1,318.70 | $0.00 | $810.82 | $145,531.71 |
| 87 | $145,531.71 | $1,318.70 | $0.00 | $822.86 | $147,673.27 |
| 88 | $147,673.27 | $1,318.70 | $0.00 | $834.97 | $149,826.94 |
| 89 | $149,826.94 | $1,318.70 | $0.00 | $847.14 | $151,992.78 |
| 90 | $151,992.78 | $1,318.70 | $0.00 | $859.39 | $154,170.87 |
| 91 | $154,170.87 | $1,318.70 | $0.00 | $871.70 | $156,361.27 |
| 92 | $156,361.27 | $1,318.70 | $0.00 | $884.09 | $158,564.06 |
| 93 | $158,564.06 | $1,318.70 | $0.00 | $896.54 | $160,779.30 |
| 94 | $160,779.30 | $1,318.70 | $0.00 | $909.07 | $163,007.07 |
| 95 | $163,007.07 | $1,318.70 | $0.00 | $921.67 | $165,247.44 |
| 96 | $165,247.44 | $1,318.70 | $0.00 | $934.33 | $167,500.47 |
| 97 | $167,500.47 | $1,318.70 | $0.00 | $947.07 | $169,766.24 |
| 98 | $169,766.24 | $1,318.70 | $0.00 | $959.88 | $172,044.82 |
| 99 | $172,044.82 | $1,318.70 | $0.00 | $972.77 | $174,336.29 |
| 100 | $174,336.29 | $1,318.70 | $0.00 | $985.72 | $176,640.71 |
| 101 | $176,640.71 | $1,318.70 | $0.00 | $998.75 | $178,958.16 |
| 102 | $178,958.16 | $1,318.70 | $0.00 | $1,011.86 | $181,288.72 |
| 103 | $181,288.72 | $1,318.70 | $0.00 | $1,025.03 | $183,632.45 |
| 104 | $183,632.45 | $1,318.70 | $0.00 | $1,038.28 | $185,989.43 |
| 105 | $185,989.43 | $1,318.70 | $0.00 | $1,051.61 | $188,359.74 |
| 106 | $188,359.74 | $1,318.70 | $0.00 | $1,065.01 | $190,743.45 |
| 107 | $190,743.45 | $1,318.70 | $0.00 | $1,078.49 | $193,140.64 |
| 108 | $193,140.64 | $1,318.70 | $0.00 | $1,092.05 | $195,551.39 |
| 109 | $195,551.39 | $1,318.70 | $0.00 | $1,105.68 | $197,975.77 |
| 110 | $197,975.77 | $1,318.70 | $0.00 | $1,119.38 | $200,413.85 |
| 111 | $200,413.85 | $1,318.70 | $0.00 | $1,133.17 | $202,865.72 |
| 112 | $202,865.72 | $1,318.70 | $0.00 | $1,147.03 | $205,331.45 |
| 113 | $205,331.45 | $1,318.70 | $0.00 | $1,160.97 | $207,811.12 |
| 114 | $207,811.12 | $1,318.70 | $0.00 | $1,174.99 | $210,304.81 |
| 115 | $210,304.81 | $1,318.70 | $0.00 | $1,189.09 | $212,812.60 |
| 116 | $212,812.60 | $1,318.70 | $0.00 | $1,203.27 | $215,334.57 |
| 117 | $215,334.57 | $1,318.70 | $0.00 | $1,217.53 | $217,870.80 |
| 118 | $217,870.80 | $1,318.70 | $0.00 | $1,231.87 | $220,421.37 |
| 119 | $220,421.37 | $1,318.70 | $0.00 | $1,246.29 | $222,986.36 |
| 120 | $222,986.36 | $1,318.70 | $0.00 | $1,260.80 | $225,565.86 |
| 121 | $225,565.86 | $1,318.70 | $0.00 | $1,275.38 | $228,159.94 |
| 122 | $228,159.94 | $1,318.70 | $0.00 | $1,290.05 | $230,768.69 |
| 123 | $230,768.69 | $1,318.70 | $0.00 | $1,304.80 | $233,392.19 |
| 124 | $233,392.19 | $1,318.70 | $0.00 | $1,319.63 | $236,030.52 |
| 125 | $236,030.52 | $1,318.70 | $0.00 | $1,334.55 | $238,683.77 |
| 126 | $238,683.77 | $1,318.70 | $0.00 | $1,349.55 | $241,352.02 |
| 127 | $241,352.02 | $1,318.70 | $0.00 | $1,364.64 | $244,035.36 |
| 128 | $244,035.36 | $1,318.70 | $0.00 | $1,379.81 | $246,733.87 |
| 129 | $246,733.87 | $1,318.70 | $0.00 | $1,395.07 | $249,447.64 |
| 130 | $249,447.64 | $1,318.70 | $0.00 | $1,410.41 | $252,176.75 |
| 131 | $252,176.75 | $1,318.70 | $0.00 | $1,425.84 | $254,921.29 |
| 132 | $254,921.29 | $1,318.70 | $0.00 | $1,441.36 | $257,681.35 |
| 133 | $257,681.35 | $1,318.70 | $0.00 | $1,456.97 | $260,457.02 |
| 134 | $260,457.02 | $1,318.70 | $0.00 | $1,472.66 | $263,248.38 |
| 135 | $263,248.38 | $1,318.70 | $0.00 | $1,488.44 | $266,055.52 |
| 136 | $266,055.52 | $1,318.70 | $0.00 | $1,504.32 | $268,878.54 |
| 137 | $268,878.54 | $1,318.70 | $0.00 | $1,520.28 | $271,717.52 |
| 138 | $271,717.52 | $1,318.70 | $0.00 | $1,536.33 | $274,572.55 |
| 139 | $274,572.55 | $1,318.70 | $0.00 | $1,552.47 | $277,443.72 |
| 140 | $277,443.72 | $1,318.70 | $0.00 | $1,568.71 | $280,331.13 |
| 141 | $280,331.13 | $1,318.70 | $0.00 | $1,585.03 | $283,234.86 |
| 142 | $283,234.86 | $1,318.70 | $0.00 | $1,601.45 | $286,155.01 |
| 143 | $286,155.01 | $1,318.70 | $0.00 | $1,617.96 | $289,091.67 |
| 144 | $289,091.67 | $1,318.70 | $0.00 | $1,634.57 | $292,044.94 |
| 145 | $292,044.94 | $1,318.70 | $0.00 | $1,651.26 | $295,014.90 |
| 146 | $295,014.90 | $1,318.70 | $0.00 | $1,668.06 | $298,001.66 |
| 147 | $298,001.66 | $1,318.70 | $0.00 | $1,684.94 | $301,005.30 |
| 148 | $301,005.30 | $1,318.70 | $0.00 | $1,701.93 | $304,025.93 |
| 149 | $304,025.93 | $1,318.70 | $0.00 | $1,719.01 | $307,063.64 |
| 150 | $307,063.64 | $1,318.70 | $0.00 | $1,736.18 | $310,118.52 |
| 151 | $310,118.52 | $1,318.70 | $0.00 | $1,753.46 | $313,190.68 |
| 152 | $313,190.68 | $1,318.70 | $0.00 | $1,770.83 | $316,280.21 |
| 153 | $316,280.21 | $1,318.70 | $0.00 | $1,788.29 | $319,387.20 |
| 154 | $319,387.20 | $1,318.70 | $0.00 | $1,805.86 | $322,511.76 |
| 155 | $322,511.76 | $1,318.70 | $0.00 | $1,823.53 | $325,653.99 |
| 156 | $325,653.99 | $1,318.70 | $0.00 | $1,841.30 | $328,813.99 |
| 157 | $328,813.99 | $1,318.70 | $0.00 | $1,859.16 | $331,991.85 |
| 158 | $331,991.85 | $1,318.70 | $0.00 | $1,877.13 | $335,187.68 |
| 159 | $335,187.68 | $1,318.70 | $0.00 | $1,895.20 | $338,401.58 |
| 160 | $338,401.58 | $1,318.70 | $0.00 | $1,913.37 | $341,633.65 |
| 161 | $341,633.65 | $1,318.70 | $0.00 | $1,931.65 | $344,884.00 |
| 162 | $344,884.00 | $1,318.70 | $0.00 | $1,950.02 | $348,152.72 |
| 163 | $348,152.72 | $1,318.70 | $0.00 | $1,968.51 | $351,439.93 |
| 164 | $351,439.93 | $1,318.70 | $0.00 | $1,987.09 | $354,745.72 |
| 165 | $354,745.72 | $1,318.70 | $0.00 | $2,005.78 | $358,070.20 |
| 166 | $358,070.20 | $1,318.70 | $0.00 | $2,024.58 | $361,413.48 |
| 167 | $361,413.48 | $1,318.70 | $0.00 | $2,043.48 | $364,775.66 |
| 168 | $364,775.66 | $1,318.70 | $0.00 | $2,062.49 | $368,156.85 |
| 169 | $368,156.85 | $1,318.70 | $0.00 | $2,081.61 | $371,557.16 |
| 170 | $371,557.16 | $1,318.70 | $0.00 | $2,100.84 | $374,976.70 |
| 171 | $374,976.70 | $1,318.70 | $0.00 | $2,120.17 | $378,415.57 |
| 172 | $378,415.57 | $1,318.70 | $0.00 | $2,139.62 | $381,873.89 |
| 173 | $381,873.89 | $1,318.70 | $0.00 | $2,159.17 | $385,351.76 |
| 174 | $385,351.76 | $1,318.70 | $0.00 | $2,178.83 | $388,849.29 |
| 175 | $388,849.29 | $1,318.70 | $0.00 | $2,198.61 | $392,366.60 |
| 176 | $392,366.60 | $1,318.70 | $0.00 | $2,218.50 | $395,903.80 |
| 177 | $395,903.80 | $1,318.70 | $0.00 | $2,238.50 | $399,461.00 |
| 178 | $399,461.00 | $1,318.70 | $0.00 | $2,258.61 | $403,038.31 |
| 179 | $403,038.31 | $1,318.70 | $0.00 | $2,278.84 | $406,635.85 |
| 180 | $406,635.85 | $1,318.70 | $0.00 | $2,299.18 | $410,253.73 |
| 181 | $410,253.73 | $1,318.70 | $0.00 | $2,319.63 | $413,892.06 |
| 182 | $413,892.06 | $1,318.70 | $0.00 | $2,340.21 | $417,550.97 |
| 183 | $417,550.97 | $1,318.70 | $0.00 | $2,360.89 | $421,230.56 |
| 184 | $421,230.56 | $1,318.70 | $0.00 | $2,381.70 | $424,930.96 |
| 185 | $424,930.96 | $1,318.70 | $0.00 | $2,402.62 | $428,652.28 |
| 186 | $428,652.28 | $1,318.70 | $0.00 | $2,423.66 | $432,394.64 |
| 187 | $432,394.64 | $1,318.70 | $0.00 | $2,444.82 | $436,158.16 |
| 188 | $436,158.16 | $1,318.70 | $0.00 | $2,466.10 | $439,942.96 |
| 189 | $439,942.96 | $1,318.70 | $0.00 | $2,487.50 | $443,749.16 |
| 190 | $443,749.16 | $1,318.70 | $0.00 | $2,509.02 | $447,576.88 |
| 191 | $447,576.88 | $1,318.70 | $0.00 | $2,530.66 | $451,426.24 |
| 192 | $451,426.24 | $1,318.70 | $0.00 | $2,552.43 | $455,297.37 |
| 193 | $455,297.37 | $1,318.70 | $0.00 | $2,574.32 | $459,190.39 |
| 194 | $459,190.39 | $1,318.70 | $0.00 | $2,596.33 | $463,105.42 |
| 195 | $463,105.42 | $1,318.70 | $0.00 | $2,618.47 | $467,042.59 |
| 196 | $467,042.59 | $1,318.70 | $0.00 | $2,640.73 | $471,002.02 |
| 197 | $471,002.02 | $1,318.70 | $0.00 | $2,663.11 | $474,983.83 |
| 198 | $474,983.83 | $1,318.70 | $0.00 | $2,685.63 | $478,988.16 |
| 199 | $478,988.16 | $1,318.70 | $0.00 | $2,708.27 | $483,015.13 |
| 200 | $483,015.13 | $1,318.70 | $0.00 | $2,731.04 | $487,064.87 |
| 201 | $487,064.87 | $1,318.70 | $0.00 | $2,753.94 | $491,137.51 |
| 202 | $491,137.51 | $1,318.70 | $0.00 | $2,776.96 | $495,233.17 |
| 203 | $495,233.17 | $1,318.70 | $0.00 | $2,800.12 | $499,351.99 |
| 204 | $499,351.99 | $1,318.70 | $0.00 | $2,823.41 | $503,494.10 |
| 205 | $503,494.10 | $1,318.70 | $0.00 | $2,846.83 | $507,659.63 |
| 206 | $507,659.63 | $1,318.70 | $0.00 | $2,870.38 | $511,848.71 |
| 207 | $511,848.71 | $1,318.70 | $0.00 | $2,894.07 | $516,061.48 |
| 208 | $516,061.48 | $1,318.70 | $0.00 | $2,917.89 | $520,298.07 |
| 209 | $520,298.07 | $1,318.70 | $0.00 | $2,941.84 | $524,558.61 |
| 210 | $524,558.61 | $1,318.70 | $0.00 | $2,965.93 | $528,843.24 |
| 211 | $528,843.24 | $1,318.70 | $0.00 | $2,990.16 | $533,152.10 |
| 212 | $533,152.10 | $1,318.70 | $0.00 | $3,014.52 | $537,485.32 |
| 213 | $537,485.32 | $1,318.70 | $0.00 | $3,039.02 | $541,843.04 |
| 214 | $541,843.04 | $1,318.70 | $0.00 | $3,063.66 | $546,225.40 |
| 215 | $546,225.40 | $1,318.70 | $0.00 | $3,088.44 | $550,632.54 |
| 216 | $550,632.54 | $1,318.70 | $0.00 | $3,113.36 | $555,064.60 |
| 217 | $555,064.60 | $1,318.70 | $150,322.49 | $3,138.42 | $409,199.23 |
| 218 | $409,199.23 | $1,318.70 | $0.00 | $2,313.67 | $412,831.60 |
| 219 | $412,831.60 | $1,318.70 | $0.00 | $2,334.21 | $416,484.51 |
| 220 | $416,484.51 | $1,318.70 | $0.00 | $2,354.86 | $420,158.07 |
| 221 | $420,158.07 | $1,318.70 | $0.00 | $2,375.63 | $423,852.40 |
| 222 | $423,852.40 | $1,318.70 | $0.00 | $2,396.52 | $427,567.62 |
| 223 | $427,567.62 | $1,318.70 | $0.00 | $2,417.53 | $431,303.85 |
| 224 | $431,303.85 | $1,318.70 | $0.00 | $2,438.65 | $435,061.20 |
| 225 | $435,061.20 | $1,318.70 | $0.00 | $2,459.90 | $438,839.80 |
| 226 | $438,839.80 | $1,318.70 | $0.00 | $2,481.26 | $442,639.76 |
| 227 | $442,639.76 | $1,318.70 | $0.00 | $2,502.75 | $446,461.21 |
| 228 | $446,461.21 | $1,318.70 | $0.00 | $2,524.36 | $450,304.27 |
| 229 | $450,304.27 | $1,318.70 | $160,845.06 | $2,546.09 | $293,324.00 |
| 230 | $293,324.00 | $1,318.70 | $0.00 | $1,658.50 | $296,301.20 |
| 231 | $296,301.20 | $1,318.70 | $0.00 | $1,675.33 | $299,295.23 |
| 232 | $299,295.23 | $1,318.70 | $0.00 | $1,692.26 | $302,306.19 |
| 233 | $302,306.19 | $1,318.70 | $0.00 | $1,709.28 | $305,334.17 |
| 234 | $305,334.17 | $1,318.70 | $0.00 | $1,726.40 | $308,379.27 |
| 235 | $308,379.27 | $1,318.70 | $0.00 | $1,743.62 | $311,441.59 |
| 236 | $311,441.59 | $1,318.70 | $0.00 | $1,760.94 | $314,521.23 |
| 237 | $314,521.23 | $1,318.70 | $0.00 | $1,778.35 | $317,618.28 |
| 238 | $317,618.28 | $1,318.70 | $0.00 | $1,795.86 | $320,732.84 |
| 239 | $320,732.84 | $1,318.70 | $0.00 | $1,813.47 | $323,865.01 |
| 240 | $323,865.01 | $1,318.70 | $0.00 | $1,831.18 | $327,014.89 |
| 241 | $327,014.89 | $1,318.70 | $172,104.22 | $1,848.99 | $158,078.36 |
| 242 | $158,078.36 | $1,318.70 | $0.00 | $893.80 | $160,290.86 |
| 243 | $160,290.86 | $1,318.70 | $0.00 | $906.31 | $162,515.87 |
| 244 | $162,515.87 | $1,318.70 | $0.00 | $918.89 | $164,753.46 |
| 245 | $164,753.46 | $1,318.70 | $0.00 | $931.54 | $167,003.70 |
| 246 | $167,003.70 | $1,318.70 | $0.00 | $944.26 | $169,266.66 |
| 247 | $169,266.66 | $1,318.70 | $0.00 | $957.06 | $171,542.42 |
| 248 | $171,542.42 | $1,318.70 | $0.00 | $969.93 | $173,831.05 |
| 249 | $173,831.05 | $1,318.70 | $0.00 | $982.87 | $176,132.62 |
| 250 | $176,132.62 | $1,318.70 | $0.00 | $995.88 | $178,447.20 |
| 251 | $178,447.20 | $1,318.70 | $0.00 | $1,008.97 | $180,774.87 |
| 252 | $180,774.87 | $1,318.70 | $0.00 | $1,022.13 | $183,115.70 |
| 253 | $183,115.70 | $0.00 | $184,151.51 | $1,035.36 | -$0.45 |