How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $69,067 |
| Monthly savings required | $547 |
How much will it cost to send your child to Western Washington University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $276,269.95 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $546.72 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 | $26,634.00 |
| 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 Western Washington University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $546.72 | $0.00 | $0.00 | $546.72 |
| 2 | $546.72 | $546.72 | $0.00 | $3.09 | $1,096.53 |
| 3 | $1,096.53 | $546.72 | $0.00 | $6.20 | $1,649.45 |
| 4 | $1,649.45 | $546.72 | $0.00 | $9.33 | $2,205.50 |
| 5 | $2,205.50 | $546.72 | $0.00 | $12.47 | $2,764.69 |
| 6 | $2,764.69 | $546.72 | $0.00 | $15.63 | $3,327.04 |
| 7 | $3,327.04 | $546.72 | $0.00 | $18.81 | $3,892.57 |
| 8 | $3,892.57 | $546.72 | $0.00 | $22.01 | $4,461.30 |
| 9 | $4,461.30 | $546.72 | $0.00 | $25.22 | $5,033.24 |
| 10 | $5,033.24 | $546.72 | $0.00 | $28.46 | $5,608.42 |
| 11 | $5,608.42 | $546.72 | $0.00 | $31.71 | $6,186.85 |
| 12 | $6,186.85 | $546.72 | $0.00 | $34.98 | $6,768.55 |
| 13 | $6,768.55 | $546.72 | $0.00 | $38.27 | $7,353.54 |
| 14 | $7,353.54 | $546.72 | $0.00 | $41.58 | $7,941.84 |
| 15 | $7,941.84 | $546.72 | $0.00 | $44.90 | $8,533.46 |
| 16 | $8,533.46 | $546.72 | $0.00 | $48.25 | $9,128.43 |
| 17 | $9,128.43 | $546.72 | $0.00 | $51.61 | $9,726.76 |
| 18 | $9,726.76 | $546.72 | $0.00 | $55.00 | $10,328.48 |
| 19 | $10,328.48 | $546.72 | $0.00 | $58.40 | $10,933.60 |
| 20 | $10,933.60 | $546.72 | $0.00 | $61.82 | $11,542.14 |
| 21 | $11,542.14 | $546.72 | $0.00 | $65.26 | $12,154.12 |
| 22 | $12,154.12 | $546.72 | $0.00 | $68.72 | $12,769.56 |
| 23 | $12,769.56 | $546.72 | $0.00 | $72.20 | $13,388.48 |
| 24 | $13,388.48 | $546.72 | $0.00 | $75.70 | $14,010.90 |
| 25 | $14,010.90 | $546.72 | $0.00 | $79.22 | $14,636.84 |
| 26 | $14,636.84 | $546.72 | $0.00 | $82.76 | $15,266.32 |
| 27 | $15,266.32 | $546.72 | $0.00 | $86.32 | $15,899.36 |
| 28 | $15,899.36 | $546.72 | $0.00 | $89.90 | $16,535.98 |
| 29 | $16,535.98 | $546.72 | $0.00 | $93.50 | $17,176.20 |
| 30 | $17,176.20 | $546.72 | $0.00 | $97.12 | $17,820.04 |
| 31 | $17,820.04 | $546.72 | $0.00 | $100.76 | $18,467.52 |
| 32 | $18,467.52 | $546.72 | $0.00 | $104.42 | $19,118.66 |
| 33 | $19,118.66 | $546.72 | $0.00 | $108.10 | $19,773.48 |
| 34 | $19,773.48 | $546.72 | $0.00 | $111.80 | $20,432.00 |
| 35 | $20,432.00 | $546.72 | $0.00 | $115.53 | $21,094.25 |
| 36 | $21,094.25 | $546.72 | $0.00 | $119.27 | $21,760.24 |
| 37 | $21,760.24 | $546.72 | $0.00 | $123.04 | $22,430.00 |
| 38 | $22,430.00 | $546.72 | $0.00 | $126.82 | $23,103.54 |
| 39 | $23,103.54 | $546.72 | $0.00 | $130.63 | $23,780.89 |
| 40 | $23,780.89 | $546.72 | $0.00 | $134.46 | $24,462.07 |
| 41 | $24,462.07 | $546.72 | $0.00 | $138.31 | $25,147.10 |
| 42 | $25,147.10 | $546.72 | $0.00 | $142.19 | $25,836.01 |
| 43 | $25,836.01 | $546.72 | $0.00 | $146.08 | $26,528.81 |
| 44 | $26,528.81 | $546.72 | $0.00 | $150.00 | $27,225.53 |
| 45 | $27,225.53 | $546.72 | $0.00 | $153.94 | $27,926.19 |
| 46 | $27,926.19 | $546.72 | $0.00 | $157.90 | $28,630.81 |
| 47 | $28,630.81 | $546.72 | $0.00 | $161.88 | $29,339.41 |
| 48 | $29,339.41 | $546.72 | $0.00 | $165.89 | $30,052.02 |
| 49 | $30,052.02 | $546.72 | $0.00 | $169.92 | $30,768.66 |
| 50 | $30,768.66 | $546.72 | $0.00 | $173.97 | $31,489.35 |
| 51 | $31,489.35 | $546.72 | $0.00 | $178.05 | $32,214.12 |
| 52 | $32,214.12 | $546.72 | $0.00 | $182.14 | $32,942.98 |
| 53 | $32,942.98 | $546.72 | $0.00 | $186.26 | $33,675.96 |
| 54 | $33,675.96 | $546.72 | $0.00 | $190.41 | $34,413.09 |
| 55 | $34,413.09 | $546.72 | $0.00 | $194.58 | $35,154.39 |
| 56 | $35,154.39 | $546.72 | $0.00 | $198.77 | $35,899.88 |
| 57 | $35,899.88 | $546.72 | $0.00 | $202.98 | $36,649.58 |
| 58 | $36,649.58 | $546.72 | $0.00 | $207.22 | $37,403.52 |
| 59 | $37,403.52 | $546.72 | $0.00 | $211.48 | $38,161.72 |
| 60 | $38,161.72 | $546.72 | $0.00 | $215.77 | $38,924.21 |
| 61 | $38,924.21 | $546.72 | $0.00 | $220.08 | $39,691.01 |
| 62 | $39,691.01 | $546.72 | $0.00 | $224.42 | $40,462.15 |
| 63 | $40,462.15 | $546.72 | $0.00 | $228.78 | $41,237.65 |
| 64 | $41,237.65 | $546.72 | $0.00 | $233.16 | $42,017.53 |
| 65 | $42,017.53 | $546.72 | $0.00 | $237.57 | $42,801.82 |
| 66 | $42,801.82 | $546.72 | $0.00 | $242.01 | $43,590.55 |
| 67 | $43,590.55 | $546.72 | $0.00 | $246.47 | $44,383.74 |
| 68 | $44,383.74 | $546.72 | $0.00 | $250.95 | $45,181.41 |
| 69 | $45,181.41 | $546.72 | $0.00 | $255.46 | $45,983.59 |
| 70 | $45,983.59 | $546.72 | $0.00 | $260.00 | $46,790.31 |
| 71 | $46,790.31 | $546.72 | $0.00 | $264.56 | $47,601.59 |
| 72 | $47,601.59 | $546.72 | $0.00 | $269.15 | $48,417.46 |
| 73 | $48,417.46 | $546.72 | $0.00 | $273.76 | $49,237.94 |
| 74 | $49,237.94 | $546.72 | $0.00 | $278.40 | $50,063.06 |
| 75 | $50,063.06 | $546.72 | $0.00 | $283.06 | $50,892.84 |
| 76 | $50,892.84 | $546.72 | $0.00 | $287.76 | $51,727.32 |
| 77 | $51,727.32 | $546.72 | $0.00 | $292.47 | $52,566.51 |
| 78 | $52,566.51 | $546.72 | $0.00 | $297.22 | $53,410.45 |
| 79 | $53,410.45 | $546.72 | $0.00 | $301.99 | $54,259.16 |
| 80 | $54,259.16 | $546.72 | $0.00 | $306.79 | $55,112.67 |
| 81 | $55,112.67 | $546.72 | $0.00 | $311.62 | $55,971.01 |
| 82 | $55,971.01 | $546.72 | $0.00 | $316.47 | $56,834.20 |
| 83 | $56,834.20 | $546.72 | $0.00 | $321.35 | $57,702.27 |
| 84 | $57,702.27 | $546.72 | $0.00 | $326.26 | $58,575.25 |
| 85 | $58,575.25 | $546.72 | $0.00 | $331.19 | $59,453.16 |
| 86 | $59,453.16 | $546.72 | $0.00 | $336.16 | $60,336.04 |
| 87 | $60,336.04 | $546.72 | $0.00 | $341.15 | $61,223.91 |
| 88 | $61,223.91 | $546.72 | $0.00 | $346.17 | $62,116.80 |
| 89 | $62,116.80 | $546.72 | $0.00 | $351.22 | $63,014.74 |
| 90 | $63,014.74 | $546.72 | $0.00 | $356.29 | $63,917.75 |
| 91 | $63,917.75 | $546.72 | $0.00 | $361.40 | $64,825.87 |
| 92 | $64,825.87 | $546.72 | $0.00 | $366.53 | $65,739.12 |
| 93 | $65,739.12 | $546.72 | $0.00 | $371.70 | $66,657.54 |
| 94 | $66,657.54 | $546.72 | $0.00 | $376.89 | $67,581.15 |
| 95 | $67,581.15 | $546.72 | $0.00 | $382.11 | $68,509.98 |
| 96 | $68,509.98 | $546.72 | $0.00 | $387.37 | $69,444.07 |
| 97 | $69,444.07 | $546.72 | $0.00 | $392.65 | $70,383.44 |
| 98 | $70,383.44 | $546.72 | $0.00 | $397.96 | $71,328.12 |
| 99 | $71,328.12 | $546.72 | $0.00 | $403.30 | $72,278.14 |
| 100 | $72,278.14 | $546.72 | $0.00 | $408.67 | $73,233.53 |
| 101 | $73,233.53 | $546.72 | $0.00 | $414.07 | $74,194.32 |
| 102 | $74,194.32 | $546.72 | $0.00 | $419.51 | $75,160.55 |
| 103 | $75,160.55 | $546.72 | $0.00 | $424.97 | $76,132.24 |
| 104 | $76,132.24 | $546.72 | $0.00 | $430.46 | $77,109.42 |
| 105 | $77,109.42 | $546.72 | $0.00 | $435.99 | $78,092.13 |
| 106 | $78,092.13 | $546.72 | $0.00 | $441.54 | $79,080.39 |
| 107 | $79,080.39 | $546.72 | $0.00 | $447.13 | $80,074.24 |
| 108 | $80,074.24 | $546.72 | $0.00 | $452.75 | $81,073.71 |
| 109 | $81,073.71 | $546.72 | $0.00 | $458.40 | $82,078.83 |
| 110 | $82,078.83 | $546.72 | $0.00 | $464.09 | $83,089.64 |
| 111 | $83,089.64 | $546.72 | $0.00 | $469.80 | $84,106.16 |
| 112 | $84,106.16 | $546.72 | $0.00 | $475.55 | $85,128.43 |
| 113 | $85,128.43 | $546.72 | $0.00 | $481.33 | $86,156.48 |
| 114 | $86,156.48 | $546.72 | $0.00 | $487.14 | $87,190.34 |
| 115 | $87,190.34 | $546.72 | $0.00 | $492.99 | $88,230.05 |
| 116 | $88,230.05 | $546.72 | $0.00 | $498.87 | $89,275.64 |
| 117 | $89,275.64 | $546.72 | $0.00 | $504.78 | $90,327.14 |
| 118 | $90,327.14 | $546.72 | $0.00 | $510.72 | $91,384.58 |
| 119 | $91,384.58 | $546.72 | $0.00 | $516.70 | $92,448.00 |
| 120 | $92,448.00 | $546.72 | $0.00 | $522.71 | $93,517.43 |
| 121 | $93,517.43 | $546.72 | $0.00 | $528.76 | $94,592.91 |
| 122 | $94,592.91 | $546.72 | $0.00 | $534.84 | $95,674.47 |
| 123 | $95,674.47 | $546.72 | $0.00 | $540.96 | $96,762.15 |
| 124 | $96,762.15 | $546.72 | $0.00 | $547.11 | $97,855.98 |
| 125 | $97,855.98 | $546.72 | $0.00 | $553.29 | $98,955.99 |
| 126 | $98,955.99 | $546.72 | $0.00 | $559.51 | $100,062.22 |
| 127 | $100,062.22 | $546.72 | $0.00 | $565.77 | $101,174.71 |
| 128 | $101,174.71 | $546.72 | $0.00 | $572.06 | $102,293.49 |
| 129 | $102,293.49 | $546.72 | $0.00 | $578.38 | $103,418.59 |
| 130 | $103,418.59 | $546.72 | $0.00 | $584.74 | $104,550.05 |
| 131 | $104,550.05 | $546.72 | $0.00 | $591.14 | $105,687.91 |
| 132 | $105,687.91 | $546.72 | $0.00 | $597.57 | $106,832.20 |
| 133 | $106,832.20 | $546.72 | $0.00 | $604.04 | $107,982.96 |
| 134 | $107,982.96 | $546.72 | $0.00 | $610.55 | $109,140.23 |
| 135 | $109,140.23 | $546.72 | $0.00 | $617.09 | $110,304.04 |
| 136 | $110,304.04 | $546.72 | $0.00 | $623.68 | $111,474.44 |
| 137 | $111,474.44 | $546.72 | $0.00 | $630.29 | $112,651.45 |
| 138 | $112,651.45 | $546.72 | $0.00 | $636.95 | $113,835.12 |
| 139 | $113,835.12 | $546.72 | $0.00 | $643.64 | $115,025.48 |
| 140 | $115,025.48 | $546.72 | $0.00 | $650.37 | $116,222.57 |
| 141 | $116,222.57 | $546.72 | $0.00 | $657.14 | $117,426.43 |
| 142 | $117,426.43 | $546.72 | $0.00 | $663.95 | $118,637.10 |
| 143 | $118,637.10 | $546.72 | $0.00 | $670.79 | $119,854.61 |
| 144 | $119,854.61 | $546.72 | $0.00 | $677.68 | $121,079.01 |
| 145 | $121,079.01 | $546.72 | $0.00 | $684.60 | $122,310.33 |
| 146 | $122,310.33 | $546.72 | $0.00 | $691.56 | $123,548.61 |
| 147 | $123,548.61 | $546.72 | $0.00 | $698.56 | $124,793.89 |
| 148 | $124,793.89 | $546.72 | $0.00 | $705.60 | $126,046.21 |
| 149 | $126,046.21 | $546.72 | $0.00 | $712.68 | $127,305.61 |
| 150 | $127,305.61 | $546.72 | $0.00 | $719.80 | $128,572.13 |
| 151 | $128,572.13 | $546.72 | $0.00 | $726.97 | $129,845.82 |
| 152 | $129,845.82 | $546.72 | $0.00 | $734.17 | $131,126.71 |
| 153 | $131,126.71 | $546.72 | $0.00 | $741.41 | $132,414.84 |
| 154 | $132,414.84 | $546.72 | $0.00 | $748.69 | $133,710.25 |
| 155 | $133,710.25 | $546.72 | $0.00 | $756.02 | $135,012.99 |
| 156 | $135,012.99 | $546.72 | $0.00 | $763.38 | $136,323.09 |
| 157 | $136,323.09 | $546.72 | $0.00 | $770.79 | $137,640.60 |
| 158 | $137,640.60 | $546.72 | $0.00 | $778.24 | $138,965.56 |
| 159 | $138,965.56 | $546.72 | $0.00 | $785.73 | $140,298.01 |
| 160 | $140,298.01 | $546.72 | $0.00 | $793.27 | $141,638.00 |
| 161 | $141,638.00 | $546.72 | $0.00 | $800.84 | $142,985.56 |
| 162 | $142,985.56 | $546.72 | $0.00 | $808.46 | $144,340.74 |
| 163 | $144,340.74 | $546.72 | $0.00 | $816.12 | $145,703.58 |
| 164 | $145,703.58 | $546.72 | $0.00 | $823.83 | $147,074.13 |
| 165 | $147,074.13 | $546.72 | $0.00 | $831.58 | $148,452.43 |
| 166 | $148,452.43 | $546.72 | $0.00 | $839.37 | $149,838.52 |
| 167 | $149,838.52 | $546.72 | $0.00 | $847.21 | $151,232.45 |
| 168 | $151,232.45 | $546.72 | $0.00 | $855.09 | $152,634.26 |
| 169 | $152,634.26 | $546.72 | $0.00 | $863.02 | $154,044.00 |
| 170 | $154,044.00 | $546.72 | $0.00 | $870.99 | $155,461.71 |
| 171 | $155,461.71 | $546.72 | $0.00 | $879.00 | $156,887.43 |
| 172 | $156,887.43 | $546.72 | $0.00 | $887.06 | $158,321.21 |
| 173 | $158,321.21 | $546.72 | $0.00 | $895.17 | $159,763.10 |
| 174 | $159,763.10 | $546.72 | $0.00 | $903.32 | $161,213.14 |
| 175 | $161,213.14 | $546.72 | $0.00 | $911.52 | $162,671.38 |
| 176 | $162,671.38 | $546.72 | $0.00 | $919.77 | $164,137.87 |
| 177 | $164,137.87 | $546.72 | $0.00 | $928.06 | $165,612.65 |
| 178 | $165,612.65 | $546.72 | $0.00 | $936.40 | $167,095.77 |
| 179 | $167,095.77 | $546.72 | $0.00 | $944.78 | $168,587.27 |
| 180 | $168,587.27 | $546.72 | $0.00 | $953.22 | $170,087.21 |
| 181 | $170,087.21 | $546.72 | $0.00 | $961.70 | $171,595.63 |
| 182 | $171,595.63 | $546.72 | $0.00 | $970.23 | $173,112.58 |
| 183 | $173,112.58 | $546.72 | $0.00 | $978.80 | $174,638.10 |
| 184 | $174,638.10 | $546.72 | $0.00 | $987.43 | $176,172.25 |
| 185 | $176,172.25 | $546.72 | $0.00 | $996.10 | $177,715.07 |
| 186 | $177,715.07 | $546.72 | $0.00 | $1,004.83 | $179,266.62 |
| 187 | $179,266.62 | $546.72 | $0.00 | $1,013.60 | $180,826.94 |
| 188 | $180,826.94 | $546.72 | $0.00 | $1,022.42 | $182,396.08 |
| 189 | $182,396.08 | $546.72 | $0.00 | $1,031.29 | $183,974.09 |
| 190 | $183,974.09 | $546.72 | $0.00 | $1,040.22 | $185,561.03 |
| 191 | $185,561.03 | $546.72 | $0.00 | $1,049.19 | $187,156.94 |
| 192 | $187,156.94 | $546.72 | $0.00 | $1,058.21 | $188,761.87 |
| 193 | $188,761.87 | $546.72 | $0.00 | $1,067.29 | $190,375.88 |
| 194 | $190,375.88 | $546.72 | $0.00 | $1,076.41 | $191,999.01 |
| 195 | $191,999.01 | $546.72 | $0.00 | $1,085.59 | $193,631.32 |
| 196 | $193,631.32 | $546.72 | $0.00 | $1,094.82 | $195,272.86 |
| 197 | $195,272.86 | $546.72 | $0.00 | $1,104.10 | $196,923.68 |
| 198 | $196,923.68 | $546.72 | $0.00 | $1,113.44 | $198,583.84 |
| 199 | $198,583.84 | $546.72 | $0.00 | $1,122.82 | $200,253.38 |
| 200 | $200,253.38 | $546.72 | $0.00 | $1,132.26 | $201,932.36 |
| 201 | $201,932.36 | $546.72 | $0.00 | $1,141.75 | $203,620.83 |
| 202 | $203,620.83 | $546.72 | $0.00 | $1,151.30 | $205,318.85 |
| 203 | $205,318.85 | $546.72 | $0.00 | $1,160.90 | $207,026.47 |
| 204 | $207,026.47 | $546.72 | $0.00 | $1,170.56 | $208,743.75 |
| 205 | $208,743.75 | $546.72 | $0.00 | $1,180.27 | $210,470.74 |
| 206 | $210,470.74 | $546.72 | $0.00 | $1,190.03 | $212,207.49 |
| 207 | $212,207.49 | $546.72 | $0.00 | $1,199.85 | $213,954.06 |
| 208 | $213,954.06 | $546.72 | $0.00 | $1,209.73 | $215,710.51 |
| 209 | $215,710.51 | $546.72 | $0.00 | $1,219.66 | $217,476.89 |
| 210 | $217,476.89 | $546.72 | $0.00 | $1,229.65 | $219,253.26 |
| 211 | $219,253.26 | $546.72 | $0.00 | $1,239.69 | $221,039.67 |
| 212 | $221,039.67 | $546.72 | $0.00 | $1,249.79 | $222,836.18 |
| 213 | $222,836.18 | $546.72 | $0.00 | $1,259.95 | $224,642.85 |
| 214 | $224,642.85 | $546.72 | $0.00 | $1,270.16 | $226,459.73 |
| 215 | $226,459.73 | $546.72 | $0.00 | $1,280.44 | $228,286.89 |
| 216 | $228,286.89 | $546.72 | $0.00 | $1,290.77 | $230,124.38 |
| 217 | $230,124.38 | $546.72 | $64,097.90 | $1,301.16 | $167,874.36 |
| 218 | $167,874.36 | $546.72 | $0.00 | $949.19 | $169,370.27 |
| 219 | $169,370.27 | $546.72 | $0.00 | $957.64 | $170,874.63 |
| 220 | $170,874.63 | $546.72 | $0.00 | $966.15 | $172,387.50 |
| 221 | $172,387.50 | $546.72 | $0.00 | $974.70 | $173,908.92 |
| 222 | $173,908.92 | $546.72 | $0.00 | $983.31 | $175,438.95 |
| 223 | $175,438.95 | $546.72 | $0.00 | $991.96 | $176,977.63 |
| 224 | $176,977.63 | $546.72 | $0.00 | $1,000.66 | $178,525.01 |
| 225 | $178,525.01 | $546.72 | $0.00 | $1,009.41 | $180,081.14 |
| 226 | $180,081.14 | $546.72 | $0.00 | $1,018.20 | $181,646.06 |
| 227 | $181,646.06 | $546.72 | $0.00 | $1,027.05 | $183,219.83 |
| 228 | $183,219.83 | $546.72 | $0.00 | $1,035.95 | $184,802.50 |
| 229 | $184,802.50 | $546.72 | $67,302.79 | $1,044.90 | $119,091.33 |
| 230 | $119,091.33 | $546.72 | $0.00 | $673.36 | $120,311.41 |
| 231 | $120,311.41 | $546.72 | $0.00 | $680.26 | $121,538.39 |
| 232 | $121,538.39 | $546.72 | $0.00 | $687.20 | $122,772.31 |
| 233 | $122,772.31 | $546.72 | $0.00 | $694.17 | $124,013.20 |
| 234 | $124,013.20 | $546.72 | $0.00 | $701.19 | $125,261.11 |
| 235 | $125,261.11 | $546.72 | $0.00 | $708.24 | $126,516.07 |
| 236 | $126,516.07 | $546.72 | $0.00 | $715.34 | $127,778.13 |
| 237 | $127,778.13 | $546.72 | $0.00 | $722.48 | $129,047.33 |
| 238 | $129,047.33 | $546.72 | $0.00 | $729.65 | $130,323.70 |
| 239 | $130,323.70 | $546.72 | $0.00 | $736.87 | $131,607.29 |
| 240 | $131,607.29 | $546.72 | $0.00 | $744.13 | $132,898.14 |
| 241 | $132,898.14 | $546.72 | $70,667.93 | $751.43 | $63,528.36 |
| 242 | $63,528.36 | $546.72 | $0.00 | $359.20 | $64,434.28 |
| 243 | $64,434.28 | $546.72 | $0.00 | $364.32 | $65,345.32 |
| 244 | $65,345.32 | $546.72 | $0.00 | $369.47 | $66,261.51 |
| 245 | $66,261.51 | $546.72 | $0.00 | $374.65 | $67,182.88 |
| 246 | $67,182.88 | $546.72 | $0.00 | $379.86 | $68,109.46 |
| 247 | $68,109.46 | $546.72 | $0.00 | $385.10 | $69,041.28 |
| 248 | $69,041.28 | $546.72 | $0.00 | $390.37 | $69,978.37 |
| 249 | $69,978.37 | $546.72 | $0.00 | $395.67 | $70,920.76 |
| 250 | $70,920.76 | $546.72 | $0.00 | $401.00 | $71,868.48 |
| 251 | $71,868.48 | $546.72 | $0.00 | $406.35 | $72,821.55 |
| 252 | $72,821.55 | $546.72 | $0.00 | $411.74 | $73,780.01 |
| 253 | $73,780.01 | $0.00 | $74,201.33 | $417.16 | ($4.16) |