How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $66,088 |
| Monthly savings required | $523 |
How much will it cost to send your child to The Evergreen State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $264,351.57 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $523.14 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 | $25,485.00 |
| 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 The Evergreen State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $523.14 | $0.00 | $0.00 | $523.14 |
| 2 | $523.14 | $523.14 | $0.00 | $2.96 | $1,049.24 |
| 3 | $1,049.24 | $523.14 | $0.00 | $5.93 | $1,578.31 |
| 4 | $1,578.31 | $523.14 | $0.00 | $8.92 | $2,110.37 |
| 5 | $2,110.37 | $523.14 | $0.00 | $11.93 | $2,645.44 |
| 6 | $2,645.44 | $523.14 | $0.00 | $14.96 | $3,183.54 |
| 7 | $3,183.54 | $523.14 | $0.00 | $18.00 | $3,724.68 |
| 8 | $3,724.68 | $523.14 | $0.00 | $21.06 | $4,268.88 |
| 9 | $4,268.88 | $523.14 | $0.00 | $24.14 | $4,816.16 |
| 10 | $4,816.16 | $523.14 | $0.00 | $27.23 | $5,366.53 |
| 11 | $5,366.53 | $523.14 | $0.00 | $30.34 | $5,920.01 |
| 12 | $5,920.01 | $523.14 | $0.00 | $33.47 | $6,476.62 |
| 13 | $6,476.62 | $523.14 | $0.00 | $36.62 | $7,036.38 |
| 14 | $7,036.38 | $523.14 | $0.00 | $39.78 | $7,599.30 |
| 15 | $7,599.30 | $523.14 | $0.00 | $42.97 | $8,165.41 |
| 16 | $8,165.41 | $523.14 | $0.00 | $46.17 | $8,734.72 |
| 17 | $8,734.72 | $523.14 | $0.00 | $49.39 | $9,307.25 |
| 18 | $9,307.25 | $523.14 | $0.00 | $52.62 | $9,883.01 |
| 19 | $9,883.01 | $523.14 | $0.00 | $55.88 | $10,462.03 |
| 20 | $10,462.03 | $523.14 | $0.00 | $59.15 | $11,044.32 |
| 21 | $11,044.32 | $523.14 | $0.00 | $62.45 | $11,629.91 |
| 22 | $11,629.91 | $523.14 | $0.00 | $65.76 | $12,218.81 |
| 23 | $12,218.81 | $523.14 | $0.00 | $69.09 | $12,811.04 |
| 24 | $12,811.04 | $523.14 | $0.00 | $72.44 | $13,406.62 |
| 25 | $13,406.62 | $523.14 | $0.00 | $75.80 | $14,005.56 |
| 26 | $14,005.56 | $523.14 | $0.00 | $79.19 | $14,607.89 |
| 27 | $14,607.89 | $523.14 | $0.00 | $82.60 | $15,213.63 |
| 28 | $15,213.63 | $523.14 | $0.00 | $86.02 | $15,822.79 |
| 29 | $15,822.79 | $523.14 | $0.00 | $89.46 | $16,435.39 |
| 30 | $16,435.39 | $523.14 | $0.00 | $92.93 | $17,051.46 |
| 31 | $17,051.46 | $523.14 | $0.00 | $96.41 | $17,671.01 |
| 32 | $17,671.01 | $523.14 | $0.00 | $99.91 | $18,294.06 |
| 33 | $18,294.06 | $523.14 | $0.00 | $103.44 | $18,920.64 |
| 34 | $18,920.64 | $523.14 | $0.00 | $106.98 | $19,550.76 |
| 35 | $19,550.76 | $523.14 | $0.00 | $110.54 | $20,184.44 |
| 36 | $20,184.44 | $523.14 | $0.00 | $114.13 | $20,821.71 |
| 37 | $20,821.71 | $523.14 | $0.00 | $117.73 | $21,462.58 |
| 38 | $21,462.58 | $523.14 | $0.00 | $121.35 | $22,107.07 |
| 39 | $22,107.07 | $523.14 | $0.00 | $125.00 | $22,755.21 |
| 40 | $22,755.21 | $523.14 | $0.00 | $128.66 | $23,407.01 |
| 41 | $23,407.01 | $523.14 | $0.00 | $132.35 | $24,062.50 |
| 42 | $24,062.50 | $523.14 | $0.00 | $136.05 | $24,721.69 |
| 43 | $24,721.69 | $523.14 | $0.00 | $139.78 | $25,384.61 |
| 44 | $25,384.61 | $523.14 | $0.00 | $143.53 | $26,051.28 |
| 45 | $26,051.28 | $523.14 | $0.00 | $147.30 | $26,721.72 |
| 46 | $26,721.72 | $523.14 | $0.00 | $151.09 | $27,395.95 |
| 47 | $27,395.95 | $523.14 | $0.00 | $154.90 | $28,073.99 |
| 48 | $28,073.99 | $523.14 | $0.00 | $158.73 | $28,755.86 |
| 49 | $28,755.86 | $523.14 | $0.00 | $162.59 | $29,441.59 |
| 50 | $29,441.59 | $523.14 | $0.00 | $166.47 | $30,131.20 |
| 51 | $30,131.20 | $523.14 | $0.00 | $170.37 | $30,824.71 |
| 52 | $30,824.71 | $523.14 | $0.00 | $174.29 | $31,522.14 |
| 53 | $31,522.14 | $523.14 | $0.00 | $178.23 | $32,223.51 |
| 54 | $32,223.51 | $523.14 | $0.00 | $182.20 | $32,928.85 |
| 55 | $32,928.85 | $523.14 | $0.00 | $186.18 | $33,638.17 |
| 56 | $33,638.17 | $523.14 | $0.00 | $190.20 | $34,351.51 |
| 57 | $34,351.51 | $523.14 | $0.00 | $194.23 | $35,068.88 |
| 58 | $35,068.88 | $523.14 | $0.00 | $198.28 | $35,790.30 |
| 59 | $35,790.30 | $523.14 | $0.00 | $202.36 | $36,515.80 |
| 60 | $36,515.80 | $523.14 | $0.00 | $206.47 | $37,245.41 |
| 61 | $37,245.41 | $523.14 | $0.00 | $210.59 | $37,979.14 |
| 62 | $37,979.14 | $523.14 | $0.00 | $214.74 | $38,717.02 |
| 63 | $38,717.02 | $523.14 | $0.00 | $218.91 | $39,459.07 |
| 64 | $39,459.07 | $523.14 | $0.00 | $223.11 | $40,205.32 |
| 65 | $40,205.32 | $523.14 | $0.00 | $227.33 | $40,955.79 |
| 66 | $40,955.79 | $523.14 | $0.00 | $231.57 | $41,710.50 |
| 67 | $41,710.50 | $523.14 | $0.00 | $235.84 | $42,469.48 |
| 68 | $42,469.48 | $523.14 | $0.00 | $240.13 | $43,232.75 |
| 69 | $43,232.75 | $523.14 | $0.00 | $244.44 | $44,000.33 |
| 70 | $44,000.33 | $523.14 | $0.00 | $248.78 | $44,772.25 |
| 71 | $44,772.25 | $523.14 | $0.00 | $253.15 | $45,548.54 |
| 72 | $45,548.54 | $523.14 | $0.00 | $257.54 | $46,329.22 |
| 73 | $46,329.22 | $523.14 | $0.00 | $261.95 | $47,114.31 |
| 74 | $47,114.31 | $523.14 | $0.00 | $266.39 | $47,903.84 |
| 75 | $47,903.84 | $523.14 | $0.00 | $270.86 | $48,697.84 |
| 76 | $48,697.84 | $523.14 | $0.00 | $275.34 | $49,496.32 |
| 77 | $49,496.32 | $523.14 | $0.00 | $279.86 | $50,299.32 |
| 78 | $50,299.32 | $523.14 | $0.00 | $284.40 | $51,106.86 |
| 79 | $51,106.86 | $523.14 | $0.00 | $288.97 | $51,918.97 |
| 80 | $51,918.97 | $523.14 | $0.00 | $293.56 | $52,735.67 |
| 81 | $52,735.67 | $523.14 | $0.00 | $298.18 | $53,556.99 |
| 82 | $53,556.99 | $523.14 | $0.00 | $302.82 | $54,382.95 |
| 83 | $54,382.95 | $523.14 | $0.00 | $307.49 | $55,213.58 |
| 84 | $55,213.58 | $523.14 | $0.00 | $312.19 | $56,048.91 |
| 85 | $56,048.91 | $523.14 | $0.00 | $316.91 | $56,888.96 |
| 86 | $56,888.96 | $523.14 | $0.00 | $321.66 | $57,733.76 |
| 87 | $57,733.76 | $523.14 | $0.00 | $326.44 | $58,583.34 |
| 88 | $58,583.34 | $523.14 | $0.00 | $331.24 | $59,437.72 |
| 89 | $59,437.72 | $523.14 | $0.00 | $336.07 | $60,296.93 |
| 90 | $60,296.93 | $523.14 | $0.00 | $340.93 | $61,161.00 |
| 91 | $61,161.00 | $523.14 | $0.00 | $345.81 | $62,029.95 |
| 92 | $62,029.95 | $523.14 | $0.00 | $350.73 | $62,903.82 |
| 93 | $62,903.82 | $523.14 | $0.00 | $355.67 | $63,782.63 |
| 94 | $63,782.63 | $523.14 | $0.00 | $360.64 | $64,666.41 |
| 95 | $64,666.41 | $523.14 | $0.00 | $365.63 | $65,555.18 |
| 96 | $65,555.18 | $523.14 | $0.00 | $370.66 | $66,448.98 |
| 97 | $66,448.98 | $523.14 | $0.00 | $375.71 | $67,347.83 |
| 98 | $67,347.83 | $523.14 | $0.00 | $380.79 | $68,251.76 |
| 99 | $68,251.76 | $523.14 | $0.00 | $385.91 | $69,160.81 |
| 100 | $69,160.81 | $523.14 | $0.00 | $391.05 | $70,075.00 |
| 101 | $70,075.00 | $523.14 | $0.00 | $396.21 | $70,994.35 |
| 102 | $70,994.35 | $523.14 | $0.00 | $401.41 | $71,918.90 |
| 103 | $71,918.90 | $523.14 | $0.00 | $406.64 | $72,848.68 |
| 104 | $72,848.68 | $523.14 | $0.00 | $411.90 | $73,783.72 |
| 105 | $73,783.72 | $523.14 | $0.00 | $417.18 | $74,724.04 |
| 106 | $74,724.04 | $523.14 | $0.00 | $422.50 | $75,669.68 |
| 107 | $75,669.68 | $523.14 | $0.00 | $427.85 | $76,620.67 |
| 108 | $76,620.67 | $523.14 | $0.00 | $433.22 | $77,577.03 |
| 109 | $77,577.03 | $523.14 | $0.00 | $438.63 | $78,538.80 |
| 110 | $78,538.80 | $523.14 | $0.00 | $444.07 | $79,506.01 |
| 111 | $79,506.01 | $523.14 | $0.00 | $449.54 | $80,478.69 |
| 112 | $80,478.69 | $523.14 | $0.00 | $455.04 | $81,456.87 |
| 113 | $81,456.87 | $523.14 | $0.00 | $460.57 | $82,440.58 |
| 114 | $82,440.58 | $523.14 | $0.00 | $466.13 | $83,429.85 |
| 115 | $83,429.85 | $523.14 | $0.00 | $471.72 | $84,424.71 |
| 116 | $84,424.71 | $523.14 | $0.00 | $477.35 | $85,425.20 |
| 117 | $85,425.20 | $523.14 | $0.00 | $483.01 | $86,431.35 |
| 118 | $86,431.35 | $523.14 | $0.00 | $488.70 | $87,443.19 |
| 119 | $87,443.19 | $523.14 | $0.00 | $494.42 | $88,460.75 |
| 120 | $88,460.75 | $523.14 | $0.00 | $500.17 | $89,484.06 |
| 121 | $89,484.06 | $523.14 | $0.00 | $505.96 | $90,513.16 |
| 122 | $90,513.16 | $523.14 | $0.00 | $511.77 | $91,548.07 |
| 123 | $91,548.07 | $523.14 | $0.00 | $517.63 | $92,588.84 |
| 124 | $92,588.84 | $523.14 | $0.00 | $523.51 | $93,635.49 |
| 125 | $93,635.49 | $523.14 | $0.00 | $529.43 | $94,688.06 |
| 126 | $94,688.06 | $523.14 | $0.00 | $535.38 | $95,746.58 |
| 127 | $95,746.58 | $523.14 | $0.00 | $541.37 | $96,811.09 |
| 128 | $96,811.09 | $523.14 | $0.00 | $547.38 | $97,881.61 |
| 129 | $97,881.61 | $523.14 | $0.00 | $553.44 | $98,958.19 |
| 130 | $98,958.19 | $523.14 | $0.00 | $559.52 | $100,040.85 |
| 131 | $100,040.85 | $523.14 | $0.00 | $565.65 | $101,129.64 |
| 132 | $101,129.64 | $523.14 | $0.00 | $571.80 | $102,224.58 |
| 133 | $102,224.58 | $523.14 | $0.00 | $577.99 | $103,325.71 |
| 134 | $103,325.71 | $523.14 | $0.00 | $584.22 | $104,433.07 |
| 135 | $104,433.07 | $523.14 | $0.00 | $590.48 | $105,546.69 |
| 136 | $105,546.69 | $523.14 | $0.00 | $596.78 | $106,666.61 |
| 137 | $106,666.61 | $523.14 | $0.00 | $603.11 | $107,792.86 |
| 138 | $107,792.86 | $523.14 | $0.00 | $609.48 | $108,925.48 |
| 139 | $108,925.48 | $523.14 | $0.00 | $615.88 | $110,064.50 |
| 140 | $110,064.50 | $523.14 | $0.00 | $622.32 | $111,209.96 |
| 141 | $111,209.96 | $523.14 | $0.00 | $628.80 | $112,361.90 |
| 142 | $112,361.90 | $523.14 | $0.00 | $635.31 | $113,520.35 |
| 143 | $113,520.35 | $523.14 | $0.00 | $641.86 | $114,685.35 |
| 144 | $114,685.35 | $523.14 | $0.00 | $648.45 | $115,856.94 |
| 145 | $115,856.94 | $523.14 | $0.00 | $655.07 | $117,035.15 |
| 146 | $117,035.15 | $523.14 | $0.00 | $661.73 | $118,220.02 |
| 147 | $118,220.02 | $523.14 | $0.00 | $668.43 | $119,411.59 |
| 148 | $119,411.59 | $523.14 | $0.00 | $675.17 | $120,609.90 |
| 149 | $120,609.90 | $523.14 | $0.00 | $681.95 | $121,814.99 |
| 150 | $121,814.99 | $523.14 | $0.00 | $688.76 | $123,026.89 |
| 151 | $123,026.89 | $523.14 | $0.00 | $695.61 | $124,245.64 |
| 152 | $124,245.64 | $523.14 | $0.00 | $702.50 | $125,471.28 |
| 153 | $125,471.28 | $523.14 | $0.00 | $709.43 | $126,703.85 |
| 154 | $126,703.85 | $523.14 | $0.00 | $716.40 | $127,943.39 |
| 155 | $127,943.39 | $523.14 | $0.00 | $723.41 | $129,189.94 |
| 156 | $129,189.94 | $523.14 | $0.00 | $730.46 | $130,443.54 |
| 157 | $130,443.54 | $523.14 | $0.00 | $737.55 | $131,704.23 |
| 158 | $131,704.23 | $523.14 | $0.00 | $744.67 | $132,972.04 |
| 159 | $132,972.04 | $523.14 | $0.00 | $751.84 | $134,247.02 |
| 160 | $134,247.02 | $523.14 | $0.00 | $759.05 | $135,529.21 |
| 161 | $135,529.21 | $523.14 | $0.00 | $766.30 | $136,818.65 |
| 162 | $136,818.65 | $523.14 | $0.00 | $773.59 | $138,115.38 |
| 163 | $138,115.38 | $523.14 | $0.00 | $780.92 | $139,419.44 |
| 164 | $139,419.44 | $523.14 | $0.00 | $788.30 | $140,730.88 |
| 165 | $140,730.88 | $523.14 | $0.00 | $795.71 | $142,049.73 |
| 166 | $142,049.73 | $523.14 | $0.00 | $803.17 | $143,376.04 |
| 167 | $143,376.04 | $523.14 | $0.00 | $810.67 | $144,709.85 |
| 168 | $144,709.85 | $523.14 | $0.00 | $818.21 | $146,051.20 |
| 169 | $146,051.20 | $523.14 | $0.00 | $825.79 | $147,400.13 |
| 170 | $147,400.13 | $523.14 | $0.00 | $833.42 | $148,756.69 |
| 171 | $148,756.69 | $523.14 | $0.00 | $841.09 | $150,120.92 |
| 172 | $150,120.92 | $523.14 | $0.00 | $848.81 | $151,492.87 |
| 173 | $151,492.87 | $523.14 | $0.00 | $856.56 | $152,872.57 |
| 174 | $152,872.57 | $523.14 | $0.00 | $864.36 | $154,260.07 |
| 175 | $154,260.07 | $523.14 | $0.00 | $872.21 | $155,655.42 |
| 176 | $155,655.42 | $523.14 | $0.00 | $880.10 | $157,058.66 |
| 177 | $157,058.66 | $523.14 | $0.00 | $888.03 | $158,469.83 |
| 178 | $158,469.83 | $523.14 | $0.00 | $896.01 | $159,888.98 |
| 179 | $159,888.98 | $523.14 | $0.00 | $904.04 | $161,316.16 |
| 180 | $161,316.16 | $523.14 | $0.00 | $912.11 | $162,751.41 |
| 181 | $162,751.41 | $523.14 | $0.00 | $920.22 | $164,194.77 |
| 182 | $164,194.77 | $523.14 | $0.00 | $928.38 | $165,646.29 |
| 183 | $165,646.29 | $523.14 | $0.00 | $936.59 | $167,106.02 |
| 184 | $167,106.02 | $523.14 | $0.00 | $944.84 | $168,574.00 |
| 185 | $168,574.00 | $523.14 | $0.00 | $953.14 | $170,050.28 |
| 186 | $170,050.28 | $523.14 | $0.00 | $961.49 | $171,534.91 |
| 187 | $171,534.91 | $523.14 | $0.00 | $969.88 | $173,027.93 |
| 188 | $173,027.93 | $523.14 | $0.00 | $978.33 | $174,529.40 |
| 189 | $174,529.40 | $523.14 | $0.00 | $986.81 | $176,039.35 |
| 190 | $176,039.35 | $523.14 | $0.00 | $995.35 | $177,557.84 |
| 191 | $177,557.84 | $523.14 | $0.00 | $1,003.94 | $179,084.92 |
| 192 | $179,084.92 | $523.14 | $0.00 | $1,012.57 | $180,620.63 |
| 193 | $180,620.63 | $523.14 | $0.00 | $1,021.26 | $182,165.03 |
| 194 | $182,165.03 | $523.14 | $0.00 | $1,029.99 | $183,718.16 |
| 195 | $183,718.16 | $523.14 | $0.00 | $1,038.77 | $185,280.07 |
| 196 | $185,280.07 | $523.14 | $0.00 | $1,047.60 | $186,850.81 |
| 197 | $186,850.81 | $523.14 | $0.00 | $1,056.48 | $188,430.43 |
| 198 | $188,430.43 | $523.14 | $0.00 | $1,065.41 | $190,018.98 |
| 199 | $190,018.98 | $523.14 | $0.00 | $1,074.39 | $191,616.51 |
| 200 | $191,616.51 | $523.14 | $0.00 | $1,083.43 | $193,223.08 |
| 201 | $193,223.08 | $523.14 | $0.00 | $1,092.51 | $194,838.73 |
| 202 | $194,838.73 | $523.14 | $0.00 | $1,101.65 | $196,463.52 |
| 203 | $196,463.52 | $523.14 | $0.00 | $1,110.83 | $198,097.49 |
| 204 | $198,097.49 | $523.14 | $0.00 | $1,120.07 | $199,740.70 |
| 205 | $199,740.70 | $523.14 | $0.00 | $1,129.36 | $201,393.20 |
| 206 | $201,393.20 | $523.14 | $0.00 | $1,138.71 | $203,055.05 |
| 207 | $203,055.05 | $523.14 | $0.00 | $1,148.10 | $204,726.29 |
| 208 | $204,726.29 | $523.14 | $0.00 | $1,157.55 | $206,406.98 |
| 209 | $206,406.98 | $523.14 | $0.00 | $1,167.06 | $208,097.18 |
| 210 | $208,097.18 | $523.14 | $0.00 | $1,176.61 | $209,796.93 |
| 211 | $209,796.93 | $523.14 | $0.00 | $1,186.22 | $211,506.29 |
| 212 | $211,506.29 | $523.14 | $0.00 | $1,195.89 | $213,225.32 |
| 213 | $213,225.32 | $523.14 | $0.00 | $1,205.61 | $214,954.07 |
| 214 | $214,954.07 | $523.14 | $0.00 | $1,215.38 | $216,692.59 |
| 215 | $216,692.59 | $523.14 | $0.00 | $1,225.21 | $218,440.94 |
| 216 | $218,440.94 | $523.14 | $0.00 | $1,235.10 | $220,199.18 |
| 217 | $220,199.18 | $523.14 | $61,332.69 | $1,245.04 | $160,634.67 |
| 218 | $160,634.67 | $523.14 | $0.00 | $908.25 | $162,066.06 |
| 219 | $162,066.06 | $523.14 | $0.00 | $916.35 | $163,505.55 |
| 220 | $163,505.55 | $523.14 | $0.00 | $924.48 | $164,953.17 |
| 221 | $164,953.17 | $523.14 | $0.00 | $932.67 | $166,408.98 |
| 222 | $166,408.98 | $523.14 | $0.00 | $940.90 | $167,873.02 |
| 223 | $167,873.02 | $523.14 | $0.00 | $949.18 | $169,345.34 |
| 224 | $169,345.34 | $523.14 | $0.00 | $957.50 | $170,825.98 |
| 225 | $170,825.98 | $523.14 | $0.00 | $965.87 | $172,314.99 |
| 226 | $172,314.99 | $523.14 | $0.00 | $974.29 | $173,812.42 |
| 227 | $173,812.42 | $523.14 | $0.00 | $982.76 | $175,318.32 |
| 228 | $175,318.32 | $523.14 | $0.00 | $991.28 | $176,832.74 |
| 229 | $176,832.74 | $523.14 | $64,399.33 | $999.84 | $113,956.39 |
| 230 | $113,956.39 | $523.14 | $0.00 | $644.33 | $115,123.86 |
| 231 | $115,123.86 | $523.14 | $0.00 | $650.93 | $116,297.93 |
| 232 | $116,297.93 | $523.14 | $0.00 | $657.57 | $117,478.64 |
| 233 | $117,478.64 | $523.14 | $0.00 | $664.24 | $118,666.02 |
| 234 | $118,666.02 | $523.14 | $0.00 | $670.95 | $119,860.11 |
| 235 | $119,860.11 | $523.14 | $0.00 | $677.71 | $121,060.96 |
| 236 | $121,060.96 | $523.14 | $0.00 | $684.50 | $122,268.60 |
| 237 | $122,268.60 | $523.14 | $0.00 | $691.32 | $123,483.06 |
| 238 | $123,483.06 | $523.14 | $0.00 | $698.19 | $124,704.39 |
| 239 | $124,704.39 | $523.14 | $0.00 | $705.10 | $125,932.63 |
| 240 | $125,932.63 | $523.14 | $0.00 | $712.04 | $127,167.81 |
| 241 | $127,167.81 | $523.14 | $67,619.29 | $719.03 | $60,790.69 |
| 242 | $60,790.69 | $523.14 | $0.00 | $343.72 | $61,657.55 |
| 243 | $61,657.55 | $523.14 | $0.00 | $348.62 | $62,529.31 |
| 244 | $62,529.31 | $523.14 | $0.00 | $353.55 | $63,406.00 |
| 245 | $63,406.00 | $523.14 | $0.00 | $358.51 | $64,287.65 |
| 246 | $64,287.65 | $523.14 | $0.00 | $363.49 | $65,174.28 |
| 247 | $65,174.28 | $523.14 | $0.00 | $368.50 | $66,065.92 |
| 248 | $66,065.92 | $523.14 | $0.00 | $373.55 | $66,962.61 |
| 249 | $66,962.61 | $523.14 | $0.00 | $378.62 | $67,864.37 |
| 250 | $67,864.37 | $523.14 | $0.00 | $383.72 | $68,771.23 |
| 251 | $68,771.23 | $523.14 | $0.00 | $388.84 | $69,683.21 |
| 252 | $69,683.21 | $523.14 | $0.00 | $394.00 | $70,600.35 |
| 253 | $70,600.35 | $0.00 | $71,000.26 | $399.18 | ($0.73) |