How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $51,320 |
| Monthly savings required | $406 |
How much will it cost to send your child to Olympic College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $205,278.30 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $406.24 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 | $19,790.00 |
| 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 Olympic College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $406.24 | $0.00 | $0.00 | $406.24 |
| 2 | $406.24 | $406.24 | $0.00 | $2.30 | $814.78 |
| 3 | $814.78 | $406.24 | $0.00 | $4.61 | $1,225.63 |
| 4 | $1,225.63 | $406.24 | $0.00 | $6.93 | $1,638.80 |
| 5 | $1,638.80 | $406.24 | $0.00 | $9.27 | $2,054.31 |
| 6 | $2,054.31 | $406.24 | $0.00 | $11.62 | $2,472.17 |
| 7 | $2,472.17 | $406.24 | $0.00 | $13.98 | $2,892.39 |
| 8 | $2,892.39 | $406.24 | $0.00 | $16.35 | $3,314.98 |
| 9 | $3,314.98 | $406.24 | $0.00 | $18.74 | $3,739.96 |
| 10 | $3,739.96 | $406.24 | $0.00 | $21.15 | $4,167.35 |
| 11 | $4,167.35 | $406.24 | $0.00 | $23.56 | $4,597.15 |
| 12 | $4,597.15 | $406.24 | $0.00 | $25.99 | $5,029.38 |
| 13 | $5,029.38 | $406.24 | $0.00 | $28.44 | $5,464.06 |
| 14 | $5,464.06 | $406.24 | $0.00 | $30.89 | $5,901.19 |
| 15 | $5,901.19 | $406.24 | $0.00 | $33.37 | $6,340.80 |
| 16 | $6,340.80 | $406.24 | $0.00 | $35.85 | $6,782.89 |
| 17 | $6,782.89 | $406.24 | $0.00 | $38.35 | $7,227.48 |
| 18 | $7,227.48 | $406.24 | $0.00 | $40.87 | $7,674.59 |
| 19 | $7,674.59 | $406.24 | $0.00 | $43.39 | $8,124.22 |
| 20 | $8,124.22 | $406.24 | $0.00 | $45.94 | $8,576.40 |
| 21 | $8,576.40 | $406.24 | $0.00 | $48.49 | $9,031.13 |
| 22 | $9,031.13 | $406.24 | $0.00 | $51.06 | $9,488.43 |
| 23 | $9,488.43 | $406.24 | $0.00 | $53.65 | $9,948.32 |
| 24 | $9,948.32 | $406.24 | $0.00 | $56.25 | $10,410.81 |
| 25 | $10,410.81 | $406.24 | $0.00 | $58.86 | $10,875.91 |
| 26 | $10,875.91 | $406.24 | $0.00 | $61.49 | $11,343.64 |
| 27 | $11,343.64 | $406.24 | $0.00 | $64.14 | $11,814.02 |
| 28 | $11,814.02 | $406.24 | $0.00 | $66.80 | $12,287.06 |
| 29 | $12,287.06 | $406.24 | $0.00 | $69.47 | $12,762.77 |
| 30 | $12,762.77 | $406.24 | $0.00 | $72.16 | $13,241.17 |
| 31 | $13,241.17 | $406.24 | $0.00 | $74.87 | $13,722.28 |
| 32 | $13,722.28 | $406.24 | $0.00 | $77.59 | $14,206.11 |
| 33 | $14,206.11 | $406.24 | $0.00 | $80.32 | $14,692.67 |
| 34 | $14,692.67 | $406.24 | $0.00 | $83.07 | $15,181.98 |
| 35 | $15,181.98 | $406.24 | $0.00 | $85.84 | $15,674.06 |
| 36 | $15,674.06 | $406.24 | $0.00 | $88.62 | $16,168.92 |
| 37 | $16,168.92 | $406.24 | $0.00 | $91.42 | $16,666.58 |
| 38 | $16,666.58 | $406.24 | $0.00 | $94.24 | $17,167.06 |
| 39 | $17,167.06 | $406.24 | $0.00 | $97.07 | $17,670.37 |
| 40 | $17,670.37 | $406.24 | $0.00 | $99.91 | $18,176.52 |
| 41 | $18,176.52 | $406.24 | $0.00 | $102.77 | $18,685.53 |
| 42 | $18,685.53 | $406.24 | $0.00 | $105.65 | $19,197.42 |
| 43 | $19,197.42 | $406.24 | $0.00 | $108.55 | $19,712.21 |
| 44 | $19,712.21 | $406.24 | $0.00 | $111.46 | $20,229.91 |
| 45 | $20,229.91 | $406.24 | $0.00 | $114.38 | $20,750.53 |
| 46 | $20,750.53 | $406.24 | $0.00 | $117.33 | $21,274.10 |
| 47 | $21,274.10 | $406.24 | $0.00 | $120.29 | $21,800.63 |
| 48 | $21,800.63 | $406.24 | $0.00 | $123.26 | $22,330.13 |
| 49 | $22,330.13 | $406.24 | $0.00 | $126.26 | $22,862.63 |
| 50 | $22,862.63 | $406.24 | $0.00 | $129.27 | $23,398.14 |
| 51 | $23,398.14 | $406.24 | $0.00 | $132.30 | $23,936.68 |
| 52 | $23,936.68 | $406.24 | $0.00 | $135.34 | $24,478.26 |
| 53 | $24,478.26 | $406.24 | $0.00 | $138.40 | $25,022.90 |
| 54 | $25,022.90 | $406.24 | $0.00 | $141.48 | $25,570.62 |
| 55 | $25,570.62 | $406.24 | $0.00 | $144.58 | $26,121.44 |
| 56 | $26,121.44 | $406.24 | $0.00 | $147.69 | $26,675.37 |
| 57 | $26,675.37 | $406.24 | $0.00 | $150.83 | $27,232.44 |
| 58 | $27,232.44 | $406.24 | $0.00 | $153.98 | $27,792.66 |
| 59 | $27,792.66 | $406.24 | $0.00 | $157.14 | $28,356.04 |
| 60 | $28,356.04 | $406.24 | $0.00 | $160.33 | $28,922.61 |
| 61 | $28,922.61 | $406.24 | $0.00 | $163.53 | $29,492.38 |
| 62 | $29,492.38 | $406.24 | $0.00 | $166.75 | $30,065.37 |
| 63 | $30,065.37 | $406.24 | $0.00 | $169.99 | $30,641.60 |
| 64 | $30,641.60 | $406.24 | $0.00 | $173.25 | $31,221.09 |
| 65 | $31,221.09 | $406.24 | $0.00 | $176.53 | $31,803.86 |
| 66 | $31,803.86 | $406.24 | $0.00 | $179.82 | $32,389.92 |
| 67 | $32,389.92 | $406.24 | $0.00 | $183.14 | $32,979.30 |
| 68 | $32,979.30 | $406.24 | $0.00 | $186.47 | $33,572.01 |
| 69 | $33,572.01 | $406.24 | $0.00 | $189.82 | $34,168.07 |
| 70 | $34,168.07 | $406.24 | $0.00 | $193.19 | $34,767.50 |
| 71 | $34,767.50 | $406.24 | $0.00 | $196.58 | $35,370.32 |
| 72 | $35,370.32 | $406.24 | $0.00 | $199.99 | $35,976.55 |
| 73 | $35,976.55 | $406.24 | $0.00 | $203.42 | $36,586.21 |
| 74 | $36,586.21 | $406.24 | $0.00 | $206.86 | $37,199.31 |
| 75 | $37,199.31 | $406.24 | $0.00 | $210.33 | $37,815.88 |
| 76 | $37,815.88 | $406.24 | $0.00 | $213.82 | $38,435.94 |
| 77 | $38,435.94 | $406.24 | $0.00 | $217.32 | $39,059.50 |
| 78 | $39,059.50 | $406.24 | $0.00 | $220.85 | $39,686.59 |
| 79 | $39,686.59 | $406.24 | $0.00 | $224.39 | $40,317.22 |
| 80 | $40,317.22 | $406.24 | $0.00 | $227.96 | $40,951.42 |
| 81 | $40,951.42 | $406.24 | $0.00 | $231.55 | $41,589.21 |
| 82 | $41,589.21 | $406.24 | $0.00 | $235.15 | $42,230.60 |
| 83 | $42,230.60 | $406.24 | $0.00 | $238.78 | $42,875.62 |
| 84 | $42,875.62 | $406.24 | $0.00 | $242.42 | $43,524.28 |
| 85 | $43,524.28 | $406.24 | $0.00 | $246.09 | $44,176.61 |
| 86 | $44,176.61 | $406.24 | $0.00 | $249.78 | $44,832.63 |
| 87 | $44,832.63 | $406.24 | $0.00 | $253.49 | $45,492.36 |
| 88 | $45,492.36 | $406.24 | $0.00 | $257.22 | $46,155.82 |
| 89 | $46,155.82 | $406.24 | $0.00 | $260.97 | $46,823.03 |
| 90 | $46,823.03 | $406.24 | $0.00 | $264.74 | $47,494.01 |
| 91 | $47,494.01 | $406.24 | $0.00 | $268.54 | $48,168.79 |
| 92 | $48,168.79 | $406.24 | $0.00 | $272.35 | $48,847.38 |
| 93 | $48,847.38 | $406.24 | $0.00 | $276.19 | $49,529.81 |
| 94 | $49,529.81 | $406.24 | $0.00 | $280.05 | $50,216.10 |
| 95 | $50,216.10 | $406.24 | $0.00 | $283.93 | $50,906.27 |
| 96 | $50,906.27 | $406.24 | $0.00 | $287.83 | $51,600.34 |
| 97 | $51,600.34 | $406.24 | $0.00 | $291.76 | $52,298.34 |
| 98 | $52,298.34 | $406.24 | $0.00 | $295.70 | $53,000.28 |
| 99 | $53,000.28 | $406.24 | $0.00 | $299.67 | $53,706.19 |
| 100 | $53,706.19 | $406.24 | $0.00 | $303.66 | $54,416.09 |
| 101 | $54,416.09 | $406.24 | $0.00 | $307.68 | $55,130.01 |
| 102 | $55,130.01 | $406.24 | $0.00 | $311.71 | $55,847.96 |
| 103 | $55,847.96 | $406.24 | $0.00 | $315.77 | $56,569.97 |
| 104 | $56,569.97 | $406.24 | $0.00 | $319.85 | $57,296.06 |
| 105 | $57,296.06 | $406.24 | $0.00 | $323.96 | $58,026.26 |
| 106 | $58,026.26 | $406.24 | $0.00 | $328.09 | $58,760.59 |
| 107 | $58,760.59 | $406.24 | $0.00 | $332.24 | $59,499.07 |
| 108 | $59,499.07 | $406.24 | $0.00 | $336.42 | $60,241.73 |
| 109 | $60,241.73 | $406.24 | $0.00 | $340.62 | $60,988.59 |
| 110 | $60,988.59 | $406.24 | $0.00 | $344.84 | $61,739.67 |
| 111 | $61,739.67 | $406.24 | $0.00 | $349.09 | $62,495.00 |
| 112 | $62,495.00 | $406.24 | $0.00 | $353.36 | $63,254.60 |
| 113 | $63,254.60 | $406.24 | $0.00 | $357.65 | $64,018.49 |
| 114 | $64,018.49 | $406.24 | $0.00 | $361.97 | $64,786.70 |
| 115 | $64,786.70 | $406.24 | $0.00 | $366.31 | $65,559.25 |
| 116 | $65,559.25 | $406.24 | $0.00 | $370.68 | $66,336.17 |
| 117 | $66,336.17 | $406.24 | $0.00 | $375.07 | $67,117.48 |
| 118 | $67,117.48 | $406.24 | $0.00 | $379.49 | $67,903.21 |
| 119 | $67,903.21 | $406.24 | $0.00 | $383.93 | $68,693.38 |
| 120 | $68,693.38 | $406.24 | $0.00 | $388.40 | $69,488.02 |
| 121 | $69,488.02 | $406.24 | $0.00 | $392.90 | $70,287.16 |
| 122 | $70,287.16 | $406.24 | $0.00 | $397.41 | $71,090.81 |
| 123 | $71,090.81 | $406.24 | $0.00 | $401.96 | $71,899.01 |
| 124 | $71,899.01 | $406.24 | $0.00 | $406.53 | $72,711.78 |
| 125 | $72,711.78 | $406.24 | $0.00 | $411.12 | $73,529.14 |
| 126 | $73,529.14 | $406.24 | $0.00 | $415.74 | $74,351.12 |
| 127 | $74,351.12 | $406.24 | $0.00 | $420.39 | $75,177.75 |
| 128 | $75,177.75 | $406.24 | $0.00 | $425.07 | $76,009.06 |
| 129 | $76,009.06 | $406.24 | $0.00 | $429.77 | $76,845.07 |
| 130 | $76,845.07 | $406.24 | $0.00 | $434.49 | $77,685.80 |
| 131 | $77,685.80 | $406.24 | $0.00 | $439.25 | $78,531.29 |
| 132 | $78,531.29 | $406.24 | $0.00 | $444.03 | $79,381.56 |
| 133 | $79,381.56 | $406.24 | $0.00 | $448.83 | $80,236.63 |
| 134 | $80,236.63 | $406.24 | $0.00 | $453.67 | $81,096.54 |
| 135 | $81,096.54 | $406.24 | $0.00 | $458.53 | $81,961.31 |
| 136 | $81,961.31 | $406.24 | $0.00 | $463.42 | $82,830.97 |
| 137 | $82,830.97 | $406.24 | $0.00 | $468.34 | $83,705.55 |
| 138 | $83,705.55 | $406.24 | $0.00 | $473.28 | $84,585.07 |
| 139 | $84,585.07 | $406.24 | $0.00 | $478.26 | $85,469.57 |
| 140 | $85,469.57 | $406.24 | $0.00 | $483.26 | $86,359.07 |
| 141 | $86,359.07 | $406.24 | $0.00 | $488.29 | $87,253.60 |
| 142 | $87,253.60 | $406.24 | $0.00 | $493.34 | $88,153.18 |
| 143 | $88,153.18 | $406.24 | $0.00 | $498.43 | $89,057.85 |
| 144 | $89,057.85 | $406.24 | $0.00 | $503.55 | $89,967.64 |
| 145 | $89,967.64 | $406.24 | $0.00 | $508.69 | $90,882.57 |
| 146 | $90,882.57 | $406.24 | $0.00 | $513.86 | $91,802.67 |
| 147 | $91,802.67 | $406.24 | $0.00 | $519.07 | $92,727.98 |
| 148 | $92,727.98 | $406.24 | $0.00 | $524.30 | $93,658.52 |
| 149 | $93,658.52 | $406.24 | $0.00 | $529.56 | $94,594.32 |
| 150 | $94,594.32 | $406.24 | $0.00 | $534.85 | $95,535.41 |
| 151 | $95,535.41 | $406.24 | $0.00 | $540.17 | $96,481.82 |
| 152 | $96,481.82 | $406.24 | $0.00 | $545.52 | $97,433.58 |
| 153 | $97,433.58 | $406.24 | $0.00 | $550.90 | $98,390.72 |
| 154 | $98,390.72 | $406.24 | $0.00 | $556.32 | $99,353.28 |
| 155 | $99,353.28 | $406.24 | $0.00 | $561.76 | $100,321.28 |
| 156 | $100,321.28 | $406.24 | $0.00 | $567.23 | $101,294.75 |
| 157 | $101,294.75 | $406.24 | $0.00 | $572.74 | $102,273.73 |
| 158 | $102,273.73 | $406.24 | $0.00 | $578.27 | $103,258.24 |
| 159 | $103,258.24 | $406.24 | $0.00 | $583.84 | $104,248.32 |
| 160 | $104,248.32 | $406.24 | $0.00 | $589.44 | $105,244.00 |
| 161 | $105,244.00 | $406.24 | $0.00 | $595.06 | $106,245.30 |
| 162 | $106,245.30 | $406.24 | $0.00 | $600.73 | $107,252.27 |
| 163 | $107,252.27 | $406.24 | $0.00 | $606.42 | $108,264.93 |
| 164 | $108,264.93 | $406.24 | $0.00 | $612.15 | $109,283.32 |
| 165 | $109,283.32 | $406.24 | $0.00 | $617.90 | $110,307.46 |
| 166 | $110,307.46 | $406.24 | $0.00 | $623.69 | $111,337.39 |
| 167 | $111,337.39 | $406.24 | $0.00 | $629.52 | $112,373.15 |
| 168 | $112,373.15 | $406.24 | $0.00 | $635.37 | $113,414.76 |
| 169 | $113,414.76 | $406.24 | $0.00 | $641.26 | $114,462.26 |
| 170 | $114,462.26 | $406.24 | $0.00 | $647.19 | $115,515.69 |
| 171 | $115,515.69 | $406.24 | $0.00 | $653.14 | $116,575.07 |
| 172 | $116,575.07 | $406.24 | $0.00 | $659.13 | $117,640.44 |
| 173 | $117,640.44 | $406.24 | $0.00 | $665.16 | $118,711.84 |
| 174 | $118,711.84 | $406.24 | $0.00 | $671.21 | $119,789.29 |
| 175 | $119,789.29 | $406.24 | $0.00 | $677.31 | $120,872.84 |
| 176 | $120,872.84 | $406.24 | $0.00 | $683.43 | $121,962.51 |
| 177 | $121,962.51 | $406.24 | $0.00 | $689.59 | $123,058.34 |
| 178 | $123,058.34 | $406.24 | $0.00 | $695.79 | $124,160.37 |
| 179 | $124,160.37 | $406.24 | $0.00 | $702.02 | $125,268.63 |
| 180 | $125,268.63 | $406.24 | $0.00 | $708.29 | $126,383.16 |
| 181 | $126,383.16 | $406.24 | $0.00 | $714.59 | $127,503.99 |
| 182 | $127,503.99 | $406.24 | $0.00 | $720.93 | $128,631.16 |
| 183 | $128,631.16 | $406.24 | $0.00 | $727.30 | $129,764.70 |
| 184 | $129,764.70 | $406.24 | $0.00 | $733.71 | $130,904.65 |
| 185 | $130,904.65 | $406.24 | $0.00 | $740.15 | $132,051.04 |
| 186 | $132,051.04 | $406.24 | $0.00 | $746.64 | $133,203.92 |
| 187 | $133,203.92 | $406.24 | $0.00 | $753.15 | $134,363.31 |
| 188 | $134,363.31 | $406.24 | $0.00 | $759.71 | $135,529.26 |
| 189 | $135,529.26 | $406.24 | $0.00 | $766.30 | $136,701.80 |
| 190 | $136,701.80 | $406.24 | $0.00 | $772.93 | $137,880.97 |
| 191 | $137,880.97 | $406.24 | $0.00 | $779.60 | $139,066.81 |
| 192 | $139,066.81 | $406.24 | $0.00 | $786.30 | $140,259.35 |
| 193 | $140,259.35 | $406.24 | $0.00 | $793.05 | $141,458.64 |
| 194 | $141,458.64 | $406.24 | $0.00 | $799.83 | $142,664.71 |
| 195 | $142,664.71 | $406.24 | $0.00 | $806.65 | $143,877.60 |
| 196 | $143,877.60 | $406.24 | $0.00 | $813.50 | $145,097.34 |
| 197 | $145,097.34 | $406.24 | $0.00 | $820.40 | $146,323.98 |
| 198 | $146,323.98 | $406.24 | $0.00 | $827.34 | $147,557.56 |
| 199 | $147,557.56 | $406.24 | $0.00 | $834.31 | $148,798.11 |
| 200 | $148,798.11 | $406.24 | $0.00 | $841.33 | $150,045.68 |
| 201 | $150,045.68 | $406.24 | $0.00 | $848.38 | $151,300.30 |
| 202 | $151,300.30 | $406.24 | $0.00 | $855.47 | $152,562.01 |
| 203 | $152,562.01 | $406.24 | $0.00 | $862.61 | $153,830.86 |
| 204 | $153,830.86 | $406.24 | $0.00 | $869.78 | $155,106.88 |
| 205 | $155,106.88 | $406.24 | $0.00 | $877.00 | $156,390.12 |
| 206 | $156,390.12 | $406.24 | $0.00 | $884.25 | $157,680.61 |
| 207 | $157,680.61 | $406.24 | $0.00 | $891.55 | $158,978.40 |
| 208 | $158,978.40 | $406.24 | $0.00 | $898.89 | $160,283.53 |
| 209 | $160,283.53 | $406.24 | $0.00 | $906.27 | $161,596.04 |
| 210 | $161,596.04 | $406.24 | $0.00 | $913.69 | $162,915.97 |
| 211 | $162,915.97 | $406.24 | $0.00 | $921.15 | $164,243.36 |
| 212 | $164,243.36 | $406.24 | $0.00 | $928.66 | $165,578.26 |
| 213 | $165,578.26 | $406.24 | $0.00 | $936.20 | $166,920.70 |
| 214 | $166,920.70 | $406.24 | $0.00 | $943.79 | $168,270.73 |
| 215 | $168,270.73 | $406.24 | $0.00 | $951.43 | $169,628.40 |
| 216 | $169,628.40 | $406.24 | $0.00 | $959.10 | $170,993.74 |
| 217 | $170,993.74 | $406.24 | $47,626.99 | $966.82 | $124,739.81 |
| 218 | $124,739.81 | $406.24 | $0.00 | $705.30 | $125,851.35 |
| 219 | $125,851.35 | $406.24 | $0.00 | $711.58 | $126,969.17 |
| 220 | $126,969.17 | $406.24 | $0.00 | $717.90 | $128,093.31 |
| 221 | $128,093.31 | $406.24 | $0.00 | $724.26 | $129,223.81 |
| 222 | $129,223.81 | $406.24 | $0.00 | $730.65 | $130,360.70 |
| 223 | $130,360.70 | $406.24 | $0.00 | $737.08 | $131,504.02 |
| 224 | $131,504.02 | $406.24 | $0.00 | $743.54 | $132,653.80 |
| 225 | $132,653.80 | $406.24 | $0.00 | $750.04 | $133,810.08 |
| 226 | $133,810.08 | $406.24 | $0.00 | $756.58 | $134,972.90 |
| 227 | $134,972.90 | $406.24 | $0.00 | $763.16 | $136,142.30 |
| 228 | $136,142.30 | $406.24 | $0.00 | $769.77 | $137,318.31 |
| 229 | $137,318.31 | $406.24 | $50,008.34 | $776.42 | $88,492.63 |
| 230 | $88,492.63 | $406.24 | $0.00 | $500.35 | $89,399.22 |
| 231 | $89,399.22 | $406.24 | $0.00 | $505.48 | $90,310.94 |
| 232 | $90,310.94 | $406.24 | $0.00 | $510.63 | $91,227.81 |
| 233 | $91,227.81 | $406.24 | $0.00 | $515.82 | $92,149.87 |
| 234 | $92,149.87 | $406.24 | $0.00 | $521.03 | $93,077.14 |
| 235 | $93,077.14 | $406.24 | $0.00 | $526.27 | $94,009.65 |
| 236 | $94,009.65 | $406.24 | $0.00 | $531.54 | $94,947.43 |
| 237 | $94,947.43 | $406.24 | $0.00 | $536.85 | $95,890.52 |
| 238 | $95,890.52 | $406.24 | $0.00 | $542.18 | $96,838.94 |
| 239 | $96,838.94 | $406.24 | $0.00 | $547.54 | $97,792.72 |
| 240 | $97,792.72 | $406.24 | $0.00 | $552.93 | $98,751.89 |
| 241 | $98,751.89 | $406.24 | $52,508.76 | $558.36 | $47,207.73 |
| 242 | $47,207.73 | $406.24 | $0.00 | $266.92 | $47,880.89 |
| 243 | $47,880.89 | $406.24 | $0.00 | $270.73 | $48,557.86 |
| 244 | $48,557.86 | $406.24 | $0.00 | $274.55 | $49,238.65 |
| 245 | $49,238.65 | $406.24 | $0.00 | $278.40 | $49,923.29 |
| 246 | $49,923.29 | $406.24 | $0.00 | $282.27 | $50,611.80 |
| 247 | $50,611.80 | $406.24 | $0.00 | $286.17 | $51,304.21 |
| 248 | $51,304.21 | $406.24 | $0.00 | $290.08 | $52,000.53 |
| 249 | $52,000.53 | $406.24 | $0.00 | $294.02 | $52,700.79 |
| 250 | $52,700.79 | $406.24 | $0.00 | $297.98 | $53,405.01 |
| 251 | $53,405.01 | $406.24 | $0.00 | $301.96 | $54,113.21 |
| 252 | $54,113.21 | $406.24 | $0.00 | $305.96 | $54,825.41 |
| 253 | $54,825.41 | $0.00 | $55,134.20 | $309.99 | $1.20 |