How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $73,958 |
| Monthly savings required | $585 |
How much will it cost to send your child to Washington State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $295,833.10 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $585.44 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 | $28,520.00 |
| 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 Washington State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $585.44 | $0.00 | $0.00 | $585.44 |
| 2 | $585.44 | $585.44 | $0.00 | $3.31 | $1,174.19 |
| 3 | $1,174.19 | $585.44 | $0.00 | $6.64 | $1,766.27 |
| 4 | $1,766.27 | $585.44 | $0.00 | $9.99 | $2,361.70 |
| 5 | $2,361.70 | $585.44 | $0.00 | $13.35 | $2,960.49 |
| 6 | $2,960.49 | $585.44 | $0.00 | $16.74 | $3,562.67 |
| 7 | $3,562.67 | $585.44 | $0.00 | $20.14 | $4,168.25 |
| 8 | $4,168.25 | $585.44 | $0.00 | $23.57 | $4,777.26 |
| 9 | $4,777.26 | $585.44 | $0.00 | $27.01 | $5,389.71 |
| 10 | $5,389.71 | $585.44 | $0.00 | $30.47 | $6,005.62 |
| 11 | $6,005.62 | $585.44 | $0.00 | $33.96 | $6,625.02 |
| 12 | $6,625.02 | $585.44 | $0.00 | $37.46 | $7,247.92 |
| 13 | $7,247.92 | $585.44 | $0.00 | $40.98 | $7,874.34 |
| 14 | $7,874.34 | $585.44 | $0.00 | $44.52 | $8,504.30 |
| 15 | $8,504.30 | $585.44 | $0.00 | $48.08 | $9,137.82 |
| 16 | $9,137.82 | $585.44 | $0.00 | $51.67 | $9,774.93 |
| 17 | $9,774.93 | $585.44 | $0.00 | $55.27 | $10,415.64 |
| 18 | $10,415.64 | $585.44 | $0.00 | $58.89 | $11,059.97 |
| 19 | $11,059.97 | $585.44 | $0.00 | $62.53 | $11,707.94 |
| 20 | $11,707.94 | $585.44 | $0.00 | $66.20 | $12,359.58 |
| 21 | $12,359.58 | $585.44 | $0.00 | $69.88 | $13,014.90 |
| 22 | $13,014.90 | $585.44 | $0.00 | $73.59 | $13,673.93 |
| 23 | $13,673.93 | $585.44 | $0.00 | $77.31 | $14,336.68 |
| 24 | $14,336.68 | $585.44 | $0.00 | $81.06 | $15,003.18 |
| 25 | $15,003.18 | $585.44 | $0.00 | $84.83 | $15,673.45 |
| 26 | $15,673.45 | $585.44 | $0.00 | $88.62 | $16,347.51 |
| 27 | $16,347.51 | $585.44 | $0.00 | $92.43 | $17,025.38 |
| 28 | $17,025.38 | $585.44 | $0.00 | $96.26 | $17,707.08 |
| 29 | $17,707.08 | $585.44 | $0.00 | $100.12 | $18,392.64 |
| 30 | $18,392.64 | $585.44 | $0.00 | $103.99 | $19,082.07 |
| 31 | $19,082.07 | $585.44 | $0.00 | $107.89 | $19,775.40 |
| 32 | $19,775.40 | $585.44 | $0.00 | $111.81 | $20,472.65 |
| 33 | $20,472.65 | $585.44 | $0.00 | $115.76 | $21,173.85 |
| 34 | $21,173.85 | $585.44 | $0.00 | $119.72 | $21,879.01 |
| 35 | $21,879.01 | $585.44 | $0.00 | $123.71 | $22,588.16 |
| 36 | $22,588.16 | $585.44 | $0.00 | $127.72 | $23,301.32 |
| 37 | $23,301.32 | $585.44 | $0.00 | $131.75 | $24,018.51 |
| 38 | $24,018.51 | $585.44 | $0.00 | $135.80 | $24,739.75 |
| 39 | $24,739.75 | $585.44 | $0.00 | $139.88 | $25,465.07 |
| 40 | $25,465.07 | $585.44 | $0.00 | $143.98 | $26,194.49 |
| 41 | $26,194.49 | $585.44 | $0.00 | $148.11 | $26,928.04 |
| 42 | $26,928.04 | $585.44 | $0.00 | $152.26 | $27,665.74 |
| 43 | $27,665.74 | $585.44 | $0.00 | $156.43 | $28,407.61 |
| 44 | $28,407.61 | $585.44 | $0.00 | $160.62 | $29,153.67 |
| 45 | $29,153.67 | $585.44 | $0.00 | $164.84 | $29,903.95 |
| 46 | $29,903.95 | $585.44 | $0.00 | $169.08 | $30,658.47 |
| 47 | $30,658.47 | $585.44 | $0.00 | $173.35 | $31,417.26 |
| 48 | $31,417.26 | $585.44 | $0.00 | $177.64 | $32,180.34 |
| 49 | $32,180.34 | $585.44 | $0.00 | $181.95 | $32,947.73 |
| 50 | $32,947.73 | $585.44 | $0.00 | $186.29 | $33,719.46 |
| 51 | $33,719.46 | $585.44 | $0.00 | $190.65 | $34,495.55 |
| 52 | $34,495.55 | $585.44 | $0.00 | $195.04 | $35,276.03 |
| 53 | $35,276.03 | $585.44 | $0.00 | $199.46 | $36,060.93 |
| 54 | $36,060.93 | $585.44 | $0.00 | $203.89 | $36,850.26 |
| 55 | $36,850.26 | $585.44 | $0.00 | $208.36 | $37,644.06 |
| 56 | $37,644.06 | $585.44 | $0.00 | $212.84 | $38,442.34 |
| 57 | $38,442.34 | $585.44 | $0.00 | $217.36 | $39,245.14 |
| 58 | $39,245.14 | $585.44 | $0.00 | $221.90 | $40,052.48 |
| 59 | $40,052.48 | $585.44 | $0.00 | $226.46 | $40,864.38 |
| 60 | $40,864.38 | $585.44 | $0.00 | $231.05 | $41,680.87 |
| 61 | $41,680.87 | $585.44 | $0.00 | $235.67 | $42,501.98 |
| 62 | $42,501.98 | $585.44 | $0.00 | $240.31 | $43,327.73 |
| 63 | $43,327.73 | $585.44 | $0.00 | $244.98 | $44,158.15 |
| 64 | $44,158.15 | $585.44 | $0.00 | $249.68 | $44,993.27 |
| 65 | $44,993.27 | $585.44 | $0.00 | $254.40 | $45,833.11 |
| 66 | $45,833.11 | $585.44 | $0.00 | $259.15 | $46,677.70 |
| 67 | $46,677.70 | $585.44 | $0.00 | $263.92 | $47,527.06 |
| 68 | $47,527.06 | $585.44 | $0.00 | $268.72 | $48,381.22 |
| 69 | $48,381.22 | $585.44 | $0.00 | $273.55 | $49,240.21 |
| 70 | $49,240.21 | $585.44 | $0.00 | $278.41 | $50,104.06 |
| 71 | $50,104.06 | $585.44 | $0.00 | $283.30 | $50,972.80 |
| 72 | $50,972.80 | $585.44 | $0.00 | $288.21 | $51,846.45 |
| 73 | $51,846.45 | $585.44 | $0.00 | $293.15 | $52,725.04 |
| 74 | $52,725.04 | $585.44 | $0.00 | $298.12 | $53,608.60 |
| 75 | $53,608.60 | $585.44 | $0.00 | $303.11 | $54,497.15 |
| 76 | $54,497.15 | $585.44 | $0.00 | $308.13 | $55,390.72 |
| 77 | $55,390.72 | $585.44 | $0.00 | $313.19 | $56,289.35 |
| 78 | $56,289.35 | $585.44 | $0.00 | $318.27 | $57,193.06 |
| 79 | $57,193.06 | $585.44 | $0.00 | $323.38 | $58,101.88 |
| 80 | $58,101.88 | $585.44 | $0.00 | $328.52 | $59,015.84 |
| 81 | $59,015.84 | $585.44 | $0.00 | $333.68 | $59,934.96 |
| 82 | $59,934.96 | $585.44 | $0.00 | $338.88 | $60,859.28 |
| 83 | $60,859.28 | $585.44 | $0.00 | $344.11 | $61,788.83 |
| 84 | $61,788.83 | $585.44 | $0.00 | $349.36 | $62,723.63 |
| 85 | $62,723.63 | $585.44 | $0.00 | $354.65 | $63,663.72 |
| 86 | $63,663.72 | $585.44 | $0.00 | $359.96 | $64,609.12 |
| 87 | $64,609.12 | $585.44 | $0.00 | $365.31 | $65,559.87 |
| 88 | $65,559.87 | $585.44 | $0.00 | $370.69 | $66,516.00 |
| 89 | $66,516.00 | $585.44 | $0.00 | $376.09 | $67,477.53 |
| 90 | $67,477.53 | $585.44 | $0.00 | $381.53 | $68,444.50 |
| 91 | $68,444.50 | $585.44 | $0.00 | $387.00 | $69,416.94 |
| 92 | $69,416.94 | $585.44 | $0.00 | $392.49 | $70,394.87 |
| 93 | $70,394.87 | $585.44 | $0.00 | $398.02 | $71,378.33 |
| 94 | $71,378.33 | $585.44 | $0.00 | $403.58 | $72,367.35 |
| 95 | $72,367.35 | $585.44 | $0.00 | $409.18 | $73,361.97 |
| 96 | $73,361.97 | $585.44 | $0.00 | $414.80 | $74,362.21 |
| 97 | $74,362.21 | $585.44 | $0.00 | $420.45 | $75,368.10 |
| 98 | $75,368.10 | $585.44 | $0.00 | $426.14 | $76,379.68 |
| 99 | $76,379.68 | $585.44 | $0.00 | $431.86 | $77,396.98 |
| 100 | $77,396.98 | $585.44 | $0.00 | $437.61 | $78,420.03 |
| 101 | $78,420.03 | $585.44 | $0.00 | $443.40 | $79,448.87 |
| 102 | $79,448.87 | $585.44 | $0.00 | $449.22 | $80,483.53 |
| 103 | $80,483.53 | $585.44 | $0.00 | $455.07 | $81,524.04 |
| 104 | $81,524.04 | $585.44 | $0.00 | $460.95 | $82,570.43 |
| 105 | $82,570.43 | $585.44 | $0.00 | $466.87 | $83,622.74 |
| 106 | $83,622.74 | $585.44 | $0.00 | $472.82 | $84,681.00 |
| 107 | $84,681.00 | $585.44 | $0.00 | $478.80 | $85,745.24 |
| 108 | $85,745.24 | $585.44 | $0.00 | $484.82 | $86,815.50 |
| 109 | $86,815.50 | $585.44 | $0.00 | $490.87 | $87,891.81 |
| 110 | $87,891.81 | $585.44 | $0.00 | $496.95 | $88,974.20 |
| 111 | $88,974.20 | $585.44 | $0.00 | $503.07 | $90,062.71 |
| 112 | $90,062.71 | $585.44 | $0.00 | $509.23 | $91,157.38 |
| 113 | $91,157.38 | $585.44 | $0.00 | $515.42 | $92,258.24 |
| 114 | $92,258.24 | $585.44 | $0.00 | $521.64 | $93,365.32 |
| 115 | $93,365.32 | $585.44 | $0.00 | $527.90 | $94,478.66 |
| 116 | $94,478.66 | $585.44 | $0.00 | $534.20 | $95,598.30 |
| 117 | $95,598.30 | $585.44 | $0.00 | $540.53 | $96,724.27 |
| 118 | $96,724.27 | $585.44 | $0.00 | $546.89 | $97,856.60 |
| 119 | $97,856.60 | $585.44 | $0.00 | $553.30 | $98,995.34 |
| 120 | $98,995.34 | $585.44 | $0.00 | $559.73 | $100,140.51 |
| 121 | $100,140.51 | $585.44 | $0.00 | $566.21 | $101,292.16 |
| 122 | $101,292.16 | $585.44 | $0.00 | $572.72 | $102,450.32 |
| 123 | $102,450.32 | $585.44 | $0.00 | $579.27 | $103,615.03 |
| 124 | $103,615.03 | $585.44 | $0.00 | $585.85 | $104,786.32 |
| 125 | $104,786.32 | $585.44 | $0.00 | $592.48 | $105,964.24 |
| 126 | $105,964.24 | $585.44 | $0.00 | $599.14 | $107,148.82 |
| 127 | $107,148.82 | $585.44 | $0.00 | $605.84 | $108,340.10 |
| 128 | $108,340.10 | $585.44 | $0.00 | $612.57 | $109,538.11 |
| 129 | $109,538.11 | $585.44 | $0.00 | $619.34 | $110,742.89 |
| 130 | $110,742.89 | $585.44 | $0.00 | $626.16 | $111,954.49 |
| 131 | $111,954.49 | $585.44 | $0.00 | $633.01 | $113,172.94 |
| 132 | $113,172.94 | $585.44 | $0.00 | $639.90 | $114,398.28 |
| 133 | $114,398.28 | $585.44 | $0.00 | $646.82 | $115,630.54 |
| 134 | $115,630.54 | $585.44 | $0.00 | $653.79 | $116,869.77 |
| 135 | $116,869.77 | $585.44 | $0.00 | $660.80 | $118,116.01 |
| 136 | $118,116.01 | $585.44 | $0.00 | $667.85 | $119,369.30 |
| 137 | $119,369.30 | $585.44 | $0.00 | $674.93 | $120,629.67 |
| 138 | $120,629.67 | $585.44 | $0.00 | $682.06 | $121,897.17 |
| 139 | $121,897.17 | $585.44 | $0.00 | $689.22 | $123,171.83 |
| 140 | $123,171.83 | $585.44 | $0.00 | $696.43 | $124,453.70 |
| 141 | $124,453.70 | $585.44 | $0.00 | $703.68 | $125,742.82 |
| 142 | $125,742.82 | $585.44 | $0.00 | $710.97 | $127,039.23 |
| 143 | $127,039.23 | $585.44 | $0.00 | $718.30 | $128,342.97 |
| 144 | $128,342.97 | $585.44 | $0.00 | $725.67 | $129,654.08 |
| 145 | $129,654.08 | $585.44 | $0.00 | $733.08 | $130,972.60 |
| 146 | $130,972.60 | $585.44 | $0.00 | $740.54 | $132,298.58 |
| 147 | $132,298.58 | $585.44 | $0.00 | $748.04 | $133,632.06 |
| 148 | $133,632.06 | $585.44 | $0.00 | $755.58 | $134,973.08 |
| 149 | $134,973.08 | $585.44 | $0.00 | $763.16 | $136,321.68 |
| 150 | $136,321.68 | $585.44 | $0.00 | $770.78 | $137,677.90 |
| 151 | $137,677.90 | $585.44 | $0.00 | $778.45 | $139,041.79 |
| 152 | $139,041.79 | $585.44 | $0.00 | $786.16 | $140,413.39 |
| 153 | $140,413.39 | $585.44 | $0.00 | $793.92 | $141,792.75 |
| 154 | $141,792.75 | $585.44 | $0.00 | $801.72 | $143,179.91 |
| 155 | $143,179.91 | $585.44 | $0.00 | $809.56 | $144,574.91 |
| 156 | $144,574.91 | $585.44 | $0.00 | $817.45 | $145,977.80 |
| 157 | $145,977.80 | $585.44 | $0.00 | $825.38 | $147,388.62 |
| 158 | $147,388.62 | $585.44 | $0.00 | $833.36 | $148,807.42 |
| 159 | $148,807.42 | $585.44 | $0.00 | $841.38 | $150,234.24 |
| 160 | $150,234.24 | $585.44 | $0.00 | $849.45 | $151,669.13 |
| 161 | $151,669.13 | $585.44 | $0.00 | $857.56 | $153,112.13 |
| 162 | $153,112.13 | $585.44 | $0.00 | $865.72 | $154,563.29 |
| 163 | $154,563.29 | $585.44 | $0.00 | $873.92 | $156,022.65 |
| 164 | $156,022.65 | $585.44 | $0.00 | $882.17 | $157,490.26 |
| 165 | $157,490.26 | $585.44 | $0.00 | $890.47 | $158,966.17 |
| 166 | $158,966.17 | $585.44 | $0.00 | $898.82 | $160,450.43 |
| 167 | $160,450.43 | $585.44 | $0.00 | $907.21 | $161,943.08 |
| 168 | $161,943.08 | $585.44 | $0.00 | $915.65 | $163,444.17 |
| 169 | $163,444.17 | $585.44 | $0.00 | $924.14 | $164,953.75 |
| 170 | $164,953.75 | $585.44 | $0.00 | $932.67 | $166,471.86 |
| 171 | $166,471.86 | $585.44 | $0.00 | $941.26 | $167,998.56 |
| 172 | $167,998.56 | $585.44 | $0.00 | $949.89 | $169,533.89 |
| 173 | $169,533.89 | $585.44 | $0.00 | $958.57 | $171,077.90 |
| 174 | $171,077.90 | $585.44 | $0.00 | $967.30 | $172,630.64 |
| 175 | $172,630.64 | $585.44 | $0.00 | $976.08 | $174,192.16 |
| 176 | $174,192.16 | $585.44 | $0.00 | $984.91 | $175,762.51 |
| 177 | $175,762.51 | $585.44 | $0.00 | $993.79 | $177,341.74 |
| 178 | $177,341.74 | $585.44 | $0.00 | $1,002.72 | $178,929.90 |
| 179 | $178,929.90 | $585.44 | $0.00 | $1,011.70 | $180,527.04 |
| 180 | $180,527.04 | $585.44 | $0.00 | $1,020.73 | $182,133.21 |
| 181 | $182,133.21 | $585.44 | $0.00 | $1,029.81 | $183,748.46 |
| 182 | $183,748.46 | $585.44 | $0.00 | $1,038.94 | $185,372.84 |
| 183 | $185,372.84 | $585.44 | $0.00 | $1,048.12 | $187,006.40 |
| 184 | $187,006.40 | $585.44 | $0.00 | $1,057.36 | $188,649.20 |
| 185 | $188,649.20 | $585.44 | $0.00 | $1,066.65 | $190,301.29 |
| 186 | $190,301.29 | $585.44 | $0.00 | $1,075.99 | $191,962.72 |
| 187 | $191,962.72 | $585.44 | $0.00 | $1,085.39 | $193,633.55 |
| 188 | $193,633.55 | $585.44 | $0.00 | $1,094.83 | $195,313.82 |
| 189 | $195,313.82 | $585.44 | $0.00 | $1,104.33 | $197,003.59 |
| 190 | $197,003.59 | $585.44 | $0.00 | $1,113.89 | $198,702.92 |
| 191 | $198,702.92 | $585.44 | $0.00 | $1,123.50 | $200,411.86 |
| 192 | $200,411.86 | $585.44 | $0.00 | $1,133.16 | $202,130.46 |
| 193 | $202,130.46 | $585.44 | $0.00 | $1,142.88 | $203,858.78 |
| 194 | $203,858.78 | $585.44 | $0.00 | $1,152.65 | $205,596.87 |
| 195 | $205,596.87 | $585.44 | $0.00 | $1,162.47 | $207,344.78 |
| 196 | $207,344.78 | $585.44 | $0.00 | $1,172.36 | $209,102.58 |
| 197 | $209,102.58 | $585.44 | $0.00 | $1,182.30 | $210,870.32 |
| 198 | $210,870.32 | $585.44 | $0.00 | $1,192.29 | $212,648.05 |
| 199 | $212,648.05 | $585.44 | $0.00 | $1,202.34 | $214,435.83 |
| 200 | $214,435.83 | $585.44 | $0.00 | $1,212.45 | $216,233.72 |
| 201 | $216,233.72 | $585.44 | $0.00 | $1,222.62 | $218,041.78 |
| 202 | $218,041.78 | $585.44 | $0.00 | $1,232.84 | $219,860.06 |
| 203 | $219,860.06 | $585.44 | $0.00 | $1,243.12 | $221,688.62 |
| 204 | $221,688.62 | $585.44 | $0.00 | $1,253.46 | $223,527.52 |
| 205 | $223,527.52 | $585.44 | $0.00 | $1,263.86 | $225,376.82 |
| 206 | $225,376.82 | $585.44 | $0.00 | $1,274.31 | $227,236.57 |
| 207 | $227,236.57 | $585.44 | $0.00 | $1,284.83 | $229,106.84 |
| 208 | $229,106.84 | $585.44 | $0.00 | $1,295.40 | $230,987.68 |
| 209 | $230,987.68 | $585.44 | $0.00 | $1,306.04 | $232,879.16 |
| 210 | $232,879.16 | $585.44 | $0.00 | $1,316.73 | $234,781.33 |
| 211 | $234,781.33 | $585.44 | $0.00 | $1,327.49 | $236,694.26 |
| 212 | $236,694.26 | $585.44 | $0.00 | $1,338.30 | $238,618.00 |
| 213 | $238,618.00 | $585.44 | $0.00 | $1,349.18 | $240,552.62 |
| 214 | $240,552.62 | $585.44 | $0.00 | $1,360.12 | $242,498.18 |
| 215 | $242,498.18 | $585.44 | $0.00 | $1,371.12 | $244,454.74 |
| 216 | $244,454.74 | $585.44 | $0.00 | $1,382.18 | $246,422.36 |
| 217 | $246,422.36 | $585.44 | $68,636.78 | $1,393.31 | $179,764.33 |
| 218 | $179,764.33 | $585.44 | $0.00 | $1,016.41 | $181,366.18 |
| 219 | $181,366.18 | $585.44 | $0.00 | $1,025.47 | $182,977.09 |
| 220 | $182,977.09 | $585.44 | $0.00 | $1,034.58 | $184,597.11 |
| 221 | $184,597.11 | $585.44 | $0.00 | $1,043.74 | $186,226.29 |
| 222 | $186,226.29 | $585.44 | $0.00 | $1,052.95 | $187,864.68 |
| 223 | $187,864.68 | $585.44 | $0.00 | $1,062.21 | $189,512.33 |
| 224 | $189,512.33 | $585.44 | $0.00 | $1,071.53 | $191,169.30 |
| 225 | $191,169.30 | $585.44 | $0.00 | $1,080.90 | $192,835.64 |
| 226 | $192,835.64 | $585.44 | $0.00 | $1,090.32 | $194,511.40 |
| 227 | $194,511.40 | $585.44 | $0.00 | $1,099.80 | $196,196.64 |
| 228 | $196,196.64 | $585.44 | $0.00 | $1,109.32 | $197,891.40 |
| 229 | $197,891.40 | $585.44 | $72,068.62 | $1,118.91 | $127,527.13 |
| 230 | $127,527.13 | $585.44 | $0.00 | $721.06 | $128,833.63 |
| 231 | $128,833.63 | $585.44 | $0.00 | $728.44 | $130,147.51 |
| 232 | $130,147.51 | $585.44 | $0.00 | $735.87 | $131,468.82 |
| 233 | $131,468.82 | $585.44 | $0.00 | $743.34 | $132,797.60 |
| 234 | $132,797.60 | $585.44 | $0.00 | $750.86 | $134,133.90 |
| 235 | $134,133.90 | $585.44 | $0.00 | $758.41 | $135,477.75 |
| 236 | $135,477.75 | $585.44 | $0.00 | $766.01 | $136,829.20 |
| 237 | $136,829.20 | $585.44 | $0.00 | $773.65 | $138,188.29 |
| 238 | $138,188.29 | $585.44 | $0.00 | $781.34 | $139,555.07 |
| 239 | $139,555.07 | $585.44 | $0.00 | $789.06 | $140,929.57 |
| 240 | $140,929.57 | $585.44 | $0.00 | $796.84 | $142,311.85 |
| 241 | $142,311.85 | $585.44 | $75,672.05 | $804.65 | $68,029.89 |
| 242 | $68,029.89 | $585.44 | $0.00 | $384.65 | $68,999.98 |
| 243 | $68,999.98 | $585.44 | $0.00 | $390.14 | $69,975.56 |
| 244 | $69,975.56 | $585.44 | $0.00 | $395.65 | $70,956.65 |
| 245 | $70,956.65 | $585.44 | $0.00 | $401.20 | $71,943.29 |
| 246 | $71,943.29 | $585.44 | $0.00 | $406.78 | $72,935.51 |
| 247 | $72,935.51 | $585.44 | $0.00 | $412.39 | $73,933.34 |
| 248 | $73,933.34 | $585.44 | $0.00 | $418.03 | $74,936.81 |
| 249 | $74,936.81 | $585.44 | $0.00 | $423.70 | $75,945.95 |
| 250 | $75,945.95 | $585.44 | $0.00 | $429.41 | $76,960.80 |
| 251 | $76,960.80 | $585.44 | $0.00 | $435.15 | $77,981.39 |
| 252 | $77,981.39 | $585.44 | $0.00 | $440.92 | $79,007.75 |
| 253 | $79,007.75 | $0.00 | $79,455.65 | $446.72 | ($1.18) |