How do I solve for year-end saving Balance from the highlighted on the pic and payment need per month?

Cost of College 10,000 per year

Child Age 2

years attending 4

expected average return 6%

rate of annual cost increase 5%

I solved Funding needed using

PV	($10,000.00)	First year of College
PMT	0
FV	$21,828.75	Estimated Total Cost for year 1
i	5%	College Inflation
n	16	Years till turning 18

PV	($10,000.00)	First year of College
PMT	0
FV	$22,920.18	Estimated Total Cost for year 1
i	5%	College Inflation
n	17	Years till turning 18

PV	($10,000.00)	First year of College
PMT	0
FV	$24,066.19	Estimated Total Cost for year 1
i	5%	College Inflation
n	18	Years till turning 18

PV	($10,000.00)	First-year of College
PMT	0
FV	$25,269.50	Estimated Total Cost for year 1
i	5%	College Inflation
n	19	Years till turning 18

Years From Now $0 1 Child 1 - Funding and Balance Summary Starting Balance: $0 100% Funding Shortfall Year End Savings Need Balance $0 $2,784 $0 $0 $5,735 $0 $0 $8,863 $0 $0 $12,179 $0 $0 $15,694 $0 $0 $19,420 $0 $0 $23,369 $0 $0 $27,555 2 3 4 6 7 Years From Now Shortfall 9 10 11 12 100% Funding Need $0 $0 $0 $0 $0 $0 $0 $0 $21,829 $22,920 $24,066 $25,270 Year End Savings Balance $31,992 $36,696 $41,682 $46,967 $52,569 $58,507 $64,801 $71,473 $56,717 $39,984 $21, 101 ($120) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $120 13 14 15 16 17 18 19 A Reminder and Disclosure about College Savinas Planner Results