How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $100,414 |
| Monthly savings required | $795 |
How much will it cost to send your child to Goodwin College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $401,656.71 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $794.87 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 | $38,722.00 |
| 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 Goodwin College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $794.87 | $0.00 | $0.00 | $794.87 |
| 2 | $794.87 | $794.87 | $0.00 | $4.49 | $1,594.23 |
| 3 | $1,594.23 | $794.87 | $0.00 | $9.01 | $2,398.11 |
| 4 | $2,398.11 | $794.87 | $0.00 | $13.56 | $3,206.54 |
| 5 | $3,206.54 | $794.87 | $0.00 | $18.13 | $4,019.54 |
| 6 | $4,019.54 | $794.87 | $0.00 | $22.73 | $4,837.14 |
| 7 | $4,837.14 | $794.87 | $0.00 | $27.35 | $5,659.36 |
| 8 | $5,659.36 | $794.87 | $0.00 | $32.00 | $6,486.23 |
| 9 | $6,486.23 | $794.87 | $0.00 | $36.67 | $7,317.77 |
| 10 | $7,317.77 | $794.87 | $0.00 | $41.38 | $8,154.02 |
| 11 | $8,154.02 | $794.87 | $0.00 | $46.10 | $8,994.99 |
| 12 | $8,994.99 | $794.87 | $0.00 | $50.86 | $9,840.72 |
| 13 | $9,840.72 | $794.87 | $0.00 | $55.64 | $10,691.23 |
| 14 | $10,691.23 | $794.87 | $0.00 | $60.45 | $11,546.55 |
| 15 | $11,546.55 | $794.87 | $0.00 | $65.29 | $12,406.71 |
| 16 | $12,406.71 | $794.87 | $0.00 | $70.15 | $13,271.73 |
| 17 | $13,271.73 | $794.87 | $0.00 | $75.04 | $14,141.64 |
| 18 | $14,141.64 | $794.87 | $0.00 | $79.96 | $15,016.47 |
| 19 | $15,016.47 | $794.87 | $0.00 | $84.91 | $15,896.25 |
| 20 | $15,896.25 | $794.87 | $0.00 | $89.88 | $16,781.00 |
| 21 | $16,781.00 | $794.87 | $0.00 | $94.88 | $17,670.75 |
| 22 | $17,670.75 | $794.87 | $0.00 | $99.91 | $18,565.53 |
| 23 | $18,565.53 | $794.87 | $0.00 | $104.97 | $19,465.37 |
| 24 | $19,465.37 | $794.87 | $0.00 | $110.06 | $20,370.30 |
| 25 | $20,370.30 | $794.87 | $0.00 | $115.18 | $21,280.35 |
| 26 | $21,280.35 | $794.87 | $0.00 | $120.32 | $22,195.54 |
| 27 | $22,195.54 | $794.87 | $0.00 | $125.50 | $23,115.91 |
| 28 | $23,115.91 | $794.87 | $0.00 | $130.70 | $24,041.48 |
| 29 | $24,041.48 | $794.87 | $0.00 | $135.93 | $24,972.28 |
| 30 | $24,972.28 | $794.87 | $0.00 | $141.20 | $25,908.35 |
| 31 | $25,908.35 | $794.87 | $0.00 | $146.49 | $26,849.71 |
| 32 | $26,849.71 | $794.87 | $0.00 | $151.81 | $27,796.39 |
| 33 | $27,796.39 | $794.87 | $0.00 | $157.16 | $28,748.42 |
| 34 | $28,748.42 | $794.87 | $0.00 | $162.55 | $29,705.84 |
| 35 | $29,705.84 | $794.87 | $0.00 | $167.96 | $30,668.67 |
| 36 | $30,668.67 | $794.87 | $0.00 | $173.41 | $31,636.95 |
| 37 | $31,636.95 | $794.87 | $0.00 | $178.88 | $32,610.70 |
| 38 | $32,610.70 | $794.87 | $0.00 | $184.39 | $33,589.96 |
| 39 | $33,589.96 | $794.87 | $0.00 | $189.92 | $34,574.75 |
| 40 | $34,574.75 | $794.87 | $0.00 | $195.49 | $35,565.11 |
| 41 | $35,565.11 | $794.87 | $0.00 | $201.09 | $36,561.07 |
| 42 | $36,561.07 | $794.87 | $0.00 | $206.72 | $37,562.66 |
| 43 | $37,562.66 | $794.87 | $0.00 | $212.38 | $38,569.91 |
| 44 | $38,569.91 | $794.87 | $0.00 | $218.08 | $39,582.86 |
| 45 | $39,582.86 | $794.87 | $0.00 | $223.81 | $40,601.54 |
| 46 | $40,601.54 | $794.87 | $0.00 | $229.57 | $41,625.98 |
| 47 | $41,625.98 | $794.87 | $0.00 | $235.36 | $42,656.21 |
| 48 | $42,656.21 | $794.87 | $0.00 | $241.18 | $43,692.26 |
| 49 | $43,692.26 | $794.87 | $0.00 | $247.04 | $44,734.17 |
| 50 | $44,734.17 | $794.87 | $0.00 | $252.93 | $45,781.97 |
| 51 | $45,781.97 | $794.87 | $0.00 | $258.86 | $46,835.70 |
| 52 | $46,835.70 | $794.87 | $0.00 | $264.82 | $47,895.39 |
| 53 | $47,895.39 | $794.87 | $0.00 | $270.81 | $48,961.07 |
| 54 | $48,961.07 | $794.87 | $0.00 | $276.83 | $50,032.77 |
| 55 | $50,032.77 | $794.87 | $0.00 | $282.89 | $51,110.53 |
| 56 | $51,110.53 | $794.87 | $0.00 | $288.99 | $52,194.39 |
| 57 | $52,194.39 | $794.87 | $0.00 | $295.11 | $53,284.37 |
| 58 | $53,284.37 | $794.87 | $0.00 | $301.28 | $54,380.52 |
| 59 | $54,380.52 | $794.87 | $0.00 | $307.48 | $55,482.87 |
| 60 | $55,482.87 | $794.87 | $0.00 | $313.71 | $56,591.45 |
| 61 | $56,591.45 | $794.87 | $0.00 | $319.98 | $57,706.30 |
| 62 | $57,706.30 | $794.87 | $0.00 | $326.28 | $58,827.45 |
| 63 | $58,827.45 | $794.87 | $0.00 | $332.62 | $59,954.94 |
| 64 | $59,954.94 | $794.87 | $0.00 | $338.99 | $61,088.80 |
| 65 | $61,088.80 | $794.87 | $0.00 | $345.40 | $62,229.07 |
| 66 | $62,229.07 | $794.87 | $0.00 | $351.85 | $63,375.79 |
| 67 | $63,375.79 | $794.87 | $0.00 | $358.34 | $64,529.00 |
| 68 | $64,529.00 | $794.87 | $0.00 | $364.86 | $65,688.73 |
| 69 | $65,688.73 | $794.87 | $0.00 | $371.41 | $66,855.01 |
| 70 | $66,855.01 | $794.87 | $0.00 | $378.01 | $68,027.89 |
| 71 | $68,027.89 | $794.87 | $0.00 | $384.64 | $69,207.40 |
| 72 | $69,207.40 | $794.87 | $0.00 | $391.31 | $70,393.58 |
| 73 | $70,393.58 | $794.87 | $0.00 | $398.02 | $71,586.47 |
| 74 | $71,586.47 | $794.87 | $0.00 | $404.76 | $72,786.10 |
| 75 | $72,786.10 | $794.87 | $0.00 | $411.54 | $73,992.51 |
| 76 | $73,992.51 | $794.87 | $0.00 | $418.36 | $75,205.74 |
| 77 | $75,205.74 | $794.87 | $0.00 | $425.22 | $76,425.83 |
| 78 | $76,425.83 | $794.87 | $0.00 | $432.12 | $77,652.82 |
| 79 | $77,652.82 | $794.87 | $0.00 | $439.06 | $78,886.75 |
| 80 | $78,886.75 | $794.87 | $0.00 | $446.04 | $80,127.66 |
| 81 | $80,127.66 | $794.87 | $0.00 | $453.05 | $81,375.58 |
| 82 | $81,375.58 | $794.87 | $0.00 | $460.11 | $82,630.56 |
| 83 | $82,630.56 | $794.87 | $0.00 | $467.21 | $83,892.64 |
| 84 | $83,892.64 | $794.87 | $0.00 | $474.34 | $85,161.85 |
| 85 | $85,161.85 | $794.87 | $0.00 | $481.52 | $86,438.24 |
| 86 | $86,438.24 | $794.87 | $0.00 | $488.73 | $87,721.84 |
| 87 | $87,721.84 | $794.87 | $0.00 | $495.99 | $89,012.70 |
| 88 | $89,012.70 | $794.87 | $0.00 | $503.29 | $90,310.86 |
| 89 | $90,310.86 | $794.87 | $0.00 | $510.63 | $91,616.36 |
| 90 | $91,616.36 | $794.87 | $0.00 | $518.01 | $92,929.24 |
| 91 | $92,929.24 | $794.87 | $0.00 | $525.44 | $94,249.55 |
| 92 | $94,249.55 | $794.87 | $0.00 | $532.90 | $95,577.32 |
| 93 | $95,577.32 | $794.87 | $0.00 | $540.41 | $96,912.60 |
| 94 | $96,912.60 | $794.87 | $0.00 | $547.96 | $98,255.43 |
| 95 | $98,255.43 | $794.87 | $0.00 | $555.55 | $99,605.85 |
| 96 | $99,605.85 | $794.87 | $0.00 | $563.19 | $100,963.91 |
| 97 | $100,963.91 | $794.87 | $0.00 | $570.86 | $102,329.64 |
| 98 | $102,329.64 | $794.87 | $0.00 | $578.59 | $103,703.10 |
| 99 | $103,703.10 | $794.87 | $0.00 | $586.35 | $105,084.32 |
| 100 | $105,084.32 | $794.87 | $0.00 | $594.16 | $106,473.35 |
| 101 | $106,473.35 | $794.87 | $0.00 | $602.02 | $107,870.24 |
| 102 | $107,870.24 | $794.87 | $0.00 | $609.91 | $109,275.02 |
| 103 | $109,275.02 | $794.87 | $0.00 | $617.86 | $110,687.75 |
| 104 | $110,687.75 | $794.87 | $0.00 | $625.84 | $112,108.46 |
| 105 | $112,108.46 | $794.87 | $0.00 | $633.88 | $113,537.21 |
| 106 | $113,537.21 | $794.87 | $0.00 | $641.96 | $114,974.04 |
| 107 | $114,974.04 | $794.87 | $0.00 | $650.08 | $116,418.99 |
| 108 | $116,418.99 | $794.87 | $0.00 | $658.25 | $117,872.11 |
| 109 | $117,872.11 | $794.87 | $0.00 | $666.47 | $119,333.45 |
| 110 | $119,333.45 | $794.87 | $0.00 | $674.73 | $120,803.05 |
| 111 | $120,803.05 | $794.87 | $0.00 | $683.04 | $122,280.96 |
| 112 | $122,280.96 | $794.87 | $0.00 | $691.39 | $123,767.22 |
| 113 | $123,767.22 | $794.87 | $0.00 | $699.80 | $125,261.89 |
| 114 | $125,261.89 | $794.87 | $0.00 | $708.25 | $126,765.01 |
| 115 | $126,765.01 | $794.87 | $0.00 | $716.75 | $128,276.63 |
| 116 | $128,276.63 | $794.87 | $0.00 | $725.29 | $129,796.79 |
| 117 | $129,796.79 | $794.87 | $0.00 | $733.89 | $131,325.55 |
| 118 | $131,325.55 | $794.87 | $0.00 | $742.53 | $132,862.95 |
| 119 | $132,862.95 | $794.87 | $0.00 | $751.23 | $134,409.05 |
| 120 | $134,409.05 | $794.87 | $0.00 | $759.97 | $135,963.89 |
| 121 | $135,963.89 | $794.87 | $0.00 | $768.76 | $137,527.52 |
| 122 | $137,527.52 | $794.87 | $0.00 | $777.60 | $139,099.99 |
| 123 | $139,099.99 | $794.87 | $0.00 | $786.49 | $140,681.35 |
| 124 | $140,681.35 | $794.87 | $0.00 | $795.43 | $142,271.65 |
| 125 | $142,271.65 | $794.87 | $0.00 | $804.42 | $143,870.94 |
| 126 | $143,870.94 | $794.87 | $0.00 | $813.47 | $145,479.28 |
| 127 | $145,479.28 | $794.87 | $0.00 | $822.56 | $147,096.71 |
| 128 | $147,096.71 | $794.87 | $0.00 | $831.71 | $148,723.29 |
| 129 | $148,723.29 | $794.87 | $0.00 | $840.90 | $150,359.06 |
| 130 | $150,359.06 | $794.87 | $0.00 | $850.15 | $152,004.08 |
| 131 | $152,004.08 | $794.87 | $0.00 | $859.45 | $153,658.40 |
| 132 | $153,658.40 | $794.87 | $0.00 | $868.81 | $155,322.08 |
| 133 | $155,322.08 | $794.87 | $0.00 | $878.21 | $156,995.16 |
| 134 | $156,995.16 | $794.87 | $0.00 | $887.67 | $158,677.70 |
| 135 | $158,677.70 | $794.87 | $0.00 | $897.19 | $160,369.76 |
| 136 | $160,369.76 | $794.87 | $0.00 | $906.75 | $162,071.38 |
| 137 | $162,071.38 | $794.87 | $0.00 | $916.38 | $163,782.63 |
| 138 | $163,782.63 | $794.87 | $0.00 | $926.05 | $165,503.55 |
| 139 | $165,503.55 | $794.87 | $0.00 | $935.78 | $167,234.20 |
| 140 | $167,234.20 | $794.87 | $0.00 | $945.57 | $168,974.64 |
| 141 | $168,974.64 | $794.87 | $0.00 | $955.41 | $170,724.92 |
| 142 | $170,724.92 | $794.87 | $0.00 | $965.30 | $172,485.09 |
| 143 | $172,485.09 | $794.87 | $0.00 | $975.26 | $174,255.22 |
| 144 | $174,255.22 | $794.87 | $0.00 | $985.26 | $176,035.35 |
| 145 | $176,035.35 | $794.87 | $0.00 | $995.33 | $177,825.55 |
| 146 | $177,825.55 | $794.87 | $0.00 | $1,005.45 | $179,625.87 |
| 147 | $179,625.87 | $794.87 | $0.00 | $1,015.63 | $181,436.37 |
| 148 | $181,436.37 | $794.87 | $0.00 | $1,025.87 | $183,257.11 |
| 149 | $183,257.11 | $794.87 | $0.00 | $1,036.16 | $185,088.14 |
| 150 | $185,088.14 | $794.87 | $0.00 | $1,046.52 | $186,929.53 |
| 151 | $186,929.53 | $794.87 | $0.00 | $1,056.93 | $188,781.33 |
| 152 | $188,781.33 | $794.87 | $0.00 | $1,067.40 | $190,643.60 |
| 153 | $190,643.60 | $794.87 | $0.00 | $1,077.93 | $192,516.40 |
| 154 | $192,516.40 | $794.87 | $0.00 | $1,088.52 | $194,399.79 |
| 155 | $194,399.79 | $794.87 | $0.00 | $1,099.16 | $196,293.82 |
| 156 | $196,293.82 | $794.87 | $0.00 | $1,109.87 | $198,198.56 |
| 157 | $198,198.56 | $794.87 | $0.00 | $1,120.64 | $200,114.07 |
| 158 | $200,114.07 | $794.87 | $0.00 | $1,131.47 | $202,040.41 |
| 159 | $202,040.41 | $794.87 | $0.00 | $1,142.37 | $203,977.65 |
| 160 | $203,977.65 | $794.87 | $0.00 | $1,153.32 | $205,925.84 |
| 161 | $205,925.84 | $794.87 | $0.00 | $1,164.33 | $207,885.04 |
| 162 | $207,885.04 | $794.87 | $0.00 | $1,175.41 | $209,855.32 |
| 163 | $209,855.32 | $794.87 | $0.00 | $1,186.55 | $211,836.74 |
| 164 | $211,836.74 | $794.87 | $0.00 | $1,197.76 | $213,829.37 |
| 165 | $213,829.37 | $794.87 | $0.00 | $1,209.02 | $215,833.26 |
| 166 | $215,833.26 | $794.87 | $0.00 | $1,220.35 | $217,848.48 |
| 167 | $217,848.48 | $794.87 | $0.00 | $1,231.75 | $219,875.10 |
| 168 | $219,875.10 | $794.87 | $0.00 | $1,243.21 | $221,913.18 |
| 169 | $221,913.18 | $794.87 | $0.00 | $1,254.73 | $223,962.78 |
| 170 | $223,962.78 | $794.87 | $0.00 | $1,266.32 | $226,023.97 |
| 171 | $226,023.97 | $794.87 | $0.00 | $1,277.97 | $228,096.81 |
| 172 | $228,096.81 | $794.87 | $0.00 | $1,289.69 | $230,181.37 |
| 173 | $230,181.37 | $794.87 | $0.00 | $1,301.48 | $232,277.72 |
| 174 | $232,277.72 | $794.87 | $0.00 | $1,313.33 | $234,385.92 |
| 175 | $234,385.92 | $794.87 | $0.00 | $1,325.25 | $236,506.04 |
| 176 | $236,506.04 | $794.87 | $0.00 | $1,337.24 | $238,638.15 |
| 177 | $238,638.15 | $794.87 | $0.00 | $1,349.29 | $240,782.31 |
| 178 | $240,782.31 | $794.87 | $0.00 | $1,361.42 | $242,938.60 |
| 179 | $242,938.60 | $794.87 | $0.00 | $1,373.61 | $245,107.08 |
| 180 | $245,107.08 | $794.87 | $0.00 | $1,385.87 | $247,287.82 |
| 181 | $247,287.82 | $794.87 | $0.00 | $1,398.20 | $249,480.89 |
| 182 | $249,480.89 | $794.87 | $0.00 | $1,410.60 | $251,686.36 |
| 183 | $251,686.36 | $794.87 | $0.00 | $1,423.07 | $253,904.30 |
| 184 | $253,904.30 | $794.87 | $0.00 | $1,435.61 | $256,134.78 |
| 185 | $256,134.78 | $794.87 | $0.00 | $1,448.22 | $258,377.87 |
| 186 | $258,377.87 | $794.87 | $0.00 | $1,460.91 | $260,633.65 |
| 187 | $260,633.65 | $794.87 | $0.00 | $1,473.66 | $262,902.18 |
| 188 | $262,902.18 | $794.87 | $0.00 | $1,486.49 | $265,183.54 |
| 189 | $265,183.54 | $794.87 | $0.00 | $1,499.39 | $267,477.80 |
| 190 | $267,477.80 | $794.87 | $0.00 | $1,512.36 | $269,785.03 |
| 191 | $269,785.03 | $794.87 | $0.00 | $1,525.40 | $272,105.30 |
| 192 | $272,105.30 | $794.87 | $0.00 | $1,538.52 | $274,438.69 |
| 193 | $274,438.69 | $794.87 | $0.00 | $1,551.72 | $276,785.28 |
| 194 | $276,785.28 | $794.87 | $0.00 | $1,564.98 | $279,145.13 |
| 195 | $279,145.13 | $794.87 | $0.00 | $1,578.33 | $281,518.33 |
| 196 | $281,518.33 | $794.87 | $0.00 | $1,591.75 | $283,904.95 |
| 197 | $283,904.95 | $794.87 | $0.00 | $1,605.24 | $286,305.06 |
| 198 | $286,305.06 | $794.87 | $0.00 | $1,618.81 | $288,718.74 |
| 199 | $288,718.74 | $794.87 | $0.00 | $1,632.46 | $291,146.07 |
| 200 | $291,146.07 | $794.87 | $0.00 | $1,646.18 | $293,587.12 |
| 201 | $293,587.12 | $794.87 | $0.00 | $1,659.98 | $296,041.97 |
| 202 | $296,041.97 | $794.87 | $0.00 | $1,673.86 | $298,510.70 |
| 203 | $298,510.70 | $794.87 | $0.00 | $1,687.82 | $300,993.39 |
| 204 | $300,993.39 | $794.87 | $0.00 | $1,701.86 | $303,490.12 |
| 205 | $303,490.12 | $794.87 | $0.00 | $1,715.98 | $306,000.97 |
| 206 | $306,000.97 | $794.87 | $0.00 | $1,730.17 | $308,526.01 |
| 207 | $308,526.01 | $794.87 | $0.00 | $1,744.45 | $311,065.33 |
| 208 | $311,065.33 | $794.87 | $0.00 | $1,758.81 | $313,619.01 |
| 209 | $313,619.01 | $794.87 | $0.00 | $1,773.25 | $316,187.13 |
| 210 | $316,187.13 | $794.87 | $0.00 | $1,787.77 | $318,769.77 |
| 211 | $318,769.77 | $794.87 | $0.00 | $1,802.37 | $321,367.01 |
| 212 | $321,367.01 | $794.87 | $0.00 | $1,817.06 | $323,978.94 |
| 213 | $323,978.94 | $794.87 | $0.00 | $1,831.82 | $326,605.63 |
| 214 | $326,605.63 | $794.87 | $0.00 | $1,846.68 | $329,247.18 |
| 215 | $329,247.18 | $794.87 | $0.00 | $1,861.61 | $331,903.66 |
| 216 | $331,903.66 | $794.87 | $0.00 | $1,876.63 | $334,575.16 |
| 217 | $334,575.16 | $794.87 | $93,189.11 | $1,891.74 | $244,072.66 |
| 218 | $244,072.66 | $794.87 | $0.00 | $1,380.02 | $246,247.55 |
| 219 | $246,247.55 | $794.87 | $0.00 | $1,392.32 | $248,434.74 |
| 220 | $248,434.74 | $794.87 | $0.00 | $1,404.69 | $250,634.30 |
| 221 | $250,634.30 | $794.87 | $0.00 | $1,417.12 | $252,846.29 |
| 222 | $252,846.29 | $794.87 | $0.00 | $1,429.63 | $255,070.79 |
| 223 | $255,070.79 | $794.87 | $0.00 | $1,442.21 | $257,307.87 |
| 224 | $257,307.87 | $794.87 | $0.00 | $1,454.86 | $259,557.60 |
| 225 | $259,557.60 | $794.87 | $0.00 | $1,467.58 | $261,820.05 |
| 226 | $261,820.05 | $794.87 | $0.00 | $1,480.37 | $264,095.29 |
| 227 | $264,095.29 | $794.87 | $0.00 | $1,493.23 | $266,383.39 |
| 228 | $266,383.39 | $794.87 | $0.00 | $1,506.17 | $268,684.43 |
| 229 | $268,684.43 | $794.87 | $97,848.57 | $1,519.18 | $173,149.91 |
| 230 | $173,149.91 | $794.87 | $0.00 | $979.01 | $174,923.79 |
| 231 | $174,923.79 | $794.87 | $0.00 | $989.04 | $176,707.70 |
| 232 | $176,707.70 | $794.87 | $0.00 | $999.13 | $178,501.70 |
| 233 | $178,501.70 | $794.87 | $0.00 | $1,009.27 | $180,305.84 |
| 234 | $180,305.84 | $794.87 | $0.00 | $1,019.48 | $182,120.19 |
| 235 | $182,120.19 | $794.87 | $0.00 | $1,029.73 | $183,944.79 |
| 236 | $183,944.79 | $794.87 | $0.00 | $1,040.05 | $185,779.71 |
| 237 | $185,779.71 | $794.87 | $0.00 | $1,050.43 | $187,625.01 |
| 238 | $187,625.01 | $794.87 | $0.00 | $1,060.86 | $189,480.74 |
| 239 | $189,480.74 | $794.87 | $0.00 | $1,071.35 | $191,346.96 |
| 240 | $191,346.96 | $794.87 | $0.00 | $1,081.90 | $193,223.73 |
| 241 | $193,223.73 | $794.87 | $102,740.99 | $1,092.52 | $92,370.13 |
| 242 | $92,370.13 | $794.87 | $0.00 | $522.27 | $93,687.27 |
| 243 | $93,687.27 | $794.87 | $0.00 | $529.72 | $95,011.86 |
| 244 | $95,011.86 | $794.87 | $0.00 | $537.21 | $96,343.94 |
| 245 | $96,343.94 | $794.87 | $0.00 | $544.74 | $97,683.55 |
| 246 | $97,683.55 | $794.87 | $0.00 | $552.32 | $99,030.74 |
| 247 | $99,030.74 | $794.87 | $0.00 | $559.93 | $100,385.54 |
| 248 | $100,385.54 | $794.87 | $0.00 | $567.59 | $101,748.00 |
| 249 | $101,748.00 | $794.87 | $0.00 | $575.30 | $103,118.17 |
| 250 | $103,118.17 | $794.87 | $0.00 | $583.05 | $104,496.09 |
| 251 | $104,496.09 | $794.87 | $0.00 | $590.84 | $105,881.80 |
| 252 | $105,881.80 | $794.87 | $0.00 | $598.67 | $107,275.34 |
| 253 | $107,275.34 | $0.00 | $107,878.04 | $606.55 | $3.85 |