How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $53,135 |
| Monthly savings required | $421 |
How much will it cost to send your child to Florida Gulf Coast University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $212,539.28 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $420.61 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 | $20,490.00 |
| 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 Florida Gulf Coast University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $420.61 | $0.00 | $0.00 | $420.61 |
| 2 | $420.61 | $420.61 | $0.00 | $2.38 | $843.60 |
| 3 | $843.60 | $420.61 | $0.00 | $4.77 | $1,268.98 |
| 4 | $1,268.98 | $420.61 | $0.00 | $7.17 | $1,696.76 |
| 5 | $1,696.76 | $420.61 | $0.00 | $9.59 | $2,126.96 |
| 6 | $2,126.96 | $420.61 | $0.00 | $12.03 | $2,559.60 |
| 7 | $2,559.60 | $420.61 | $0.00 | $14.47 | $2,994.68 |
| 8 | $2,994.68 | $420.61 | $0.00 | $16.93 | $3,432.22 |
| 9 | $3,432.22 | $420.61 | $0.00 | $19.41 | $3,872.24 |
| 10 | $3,872.24 | $420.61 | $0.00 | $21.89 | $4,314.74 |
| 11 | $4,314.74 | $420.61 | $0.00 | $24.40 | $4,759.75 |
| 12 | $4,759.75 | $420.61 | $0.00 | $26.91 | $5,207.27 |
| 13 | $5,207.27 | $420.61 | $0.00 | $29.44 | $5,657.32 |
| 14 | $5,657.32 | $420.61 | $0.00 | $31.99 | $6,109.92 |
| 15 | $6,109.92 | $420.61 | $0.00 | $34.55 | $6,565.08 |
| 16 | $6,565.08 | $420.61 | $0.00 | $37.12 | $7,022.81 |
| 17 | $7,022.81 | $420.61 | $0.00 | $39.71 | $7,483.13 |
| 18 | $7,483.13 | $420.61 | $0.00 | $42.31 | $7,946.05 |
| 19 | $7,946.05 | $420.61 | $0.00 | $44.93 | $8,411.59 |
| 20 | $8,411.59 | $420.61 | $0.00 | $47.56 | $8,879.76 |
| 21 | $8,879.76 | $420.61 | $0.00 | $50.21 | $9,350.58 |
| 22 | $9,350.58 | $420.61 | $0.00 | $52.87 | $9,824.06 |
| 23 | $9,824.06 | $420.61 | $0.00 | $55.55 | $10,300.22 |
| 24 | $10,300.22 | $420.61 | $0.00 | $58.24 | $10,779.07 |
| 25 | $10,779.07 | $420.61 | $0.00 | $60.95 | $11,260.63 |
| 26 | $11,260.63 | $420.61 | $0.00 | $63.67 | $11,744.91 |
| 27 | $11,744.91 | $420.61 | $0.00 | $66.41 | $12,231.93 |
| 28 | $12,231.93 | $420.61 | $0.00 | $69.16 | $12,721.70 |
| 29 | $12,721.70 | $420.61 | $0.00 | $71.93 | $13,214.24 |
| 30 | $13,214.24 | $420.61 | $0.00 | $74.72 | $13,709.57 |
| 31 | $13,709.57 | $420.61 | $0.00 | $77.52 | $14,207.70 |
| 32 | $14,207.70 | $420.61 | $0.00 | $80.33 | $14,708.64 |
| 33 | $14,708.64 | $420.61 | $0.00 | $83.16 | $15,212.41 |
| 34 | $15,212.41 | $420.61 | $0.00 | $86.01 | $15,719.03 |
| 35 | $15,719.03 | $420.61 | $0.00 | $88.88 | $16,228.52 |
| 36 | $16,228.52 | $420.61 | $0.00 | $91.76 | $16,740.89 |
| 37 | $16,740.89 | $420.61 | $0.00 | $94.66 | $17,256.16 |
| 38 | $17,256.16 | $420.61 | $0.00 | $97.57 | $17,774.34 |
| 39 | $17,774.34 | $420.61 | $0.00 | $100.50 | $18,295.45 |
| 40 | $18,295.45 | $420.61 | $0.00 | $103.45 | $18,819.51 |
| 41 | $18,819.51 | $420.61 | $0.00 | $106.41 | $19,346.53 |
| 42 | $19,346.53 | $420.61 | $0.00 | $109.39 | $19,876.53 |
| 43 | $19,876.53 | $420.61 | $0.00 | $112.38 | $20,409.52 |
| 44 | $20,409.52 | $420.61 | $0.00 | $115.40 | $20,945.53 |
| 45 | $20,945.53 | $420.61 | $0.00 | $118.43 | $21,484.57 |
| 46 | $21,484.57 | $420.61 | $0.00 | $121.48 | $22,026.66 |
| 47 | $22,026.66 | $420.61 | $0.00 | $124.54 | $22,571.81 |
| 48 | $22,571.81 | $420.61 | $0.00 | $127.62 | $23,120.04 |
| 49 | $23,120.04 | $420.61 | $0.00 | $130.72 | $23,671.37 |
| 50 | $23,671.37 | $420.61 | $0.00 | $133.84 | $24,225.82 |
| 51 | $24,225.82 | $420.61 | $0.00 | $136.98 | $24,783.41 |
| 52 | $24,783.41 | $420.61 | $0.00 | $140.13 | $25,344.15 |
| 53 | $25,344.15 | $420.61 | $0.00 | $143.30 | $25,908.06 |
| 54 | $25,908.06 | $420.61 | $0.00 | $146.49 | $26,475.16 |
| 55 | $26,475.16 | $420.61 | $0.00 | $149.69 | $27,045.46 |
| 56 | $27,045.46 | $420.61 | $0.00 | $152.92 | $27,618.99 |
| 57 | $27,618.99 | $420.61 | $0.00 | $156.16 | $28,195.76 |
| 58 | $28,195.76 | $420.61 | $0.00 | $159.42 | $28,775.79 |
| 59 | $28,775.79 | $420.61 | $0.00 | $162.70 | $29,359.10 |
| 60 | $29,359.10 | $420.61 | $0.00 | $166.00 | $29,945.71 |
| 61 | $29,945.71 | $420.61 | $0.00 | $169.32 | $30,535.64 |
| 62 | $30,535.64 | $420.61 | $0.00 | $172.65 | $31,128.90 |
| 63 | $31,128.90 | $420.61 | $0.00 | $176.01 | $31,725.52 |
| 64 | $31,725.52 | $420.61 | $0.00 | $179.38 | $32,325.51 |
| 65 | $32,325.51 | $420.61 | $0.00 | $182.77 | $32,928.89 |
| 66 | $32,928.89 | $420.61 | $0.00 | $186.18 | $33,535.68 |
| 67 | $33,535.68 | $420.61 | $0.00 | $189.62 | $34,145.91 |
| 68 | $34,145.91 | $420.61 | $0.00 | $193.07 | $34,759.59 |
| 69 | $34,759.59 | $420.61 | $0.00 | $196.54 | $35,376.74 |
| 70 | $35,376.74 | $420.61 | $0.00 | $200.03 | $35,997.38 |
| 71 | $35,997.38 | $420.61 | $0.00 | $203.53 | $36,621.52 |
| 72 | $36,621.52 | $420.61 | $0.00 | $207.06 | $37,249.19 |
| 73 | $37,249.19 | $420.61 | $0.00 | $210.61 | $37,880.41 |
| 74 | $37,880.41 | $420.61 | $0.00 | $214.18 | $38,515.20 |
| 75 | $38,515.20 | $420.61 | $0.00 | $217.77 | $39,153.58 |
| 76 | $39,153.58 | $420.61 | $0.00 | $221.38 | $39,795.57 |
| 77 | $39,795.57 | $420.61 | $0.00 | $225.01 | $40,441.19 |
| 78 | $40,441.19 | $420.61 | $0.00 | $228.66 | $41,090.46 |
| 79 | $41,090.46 | $420.61 | $0.00 | $232.33 | $41,743.40 |
| 80 | $41,743.40 | $420.61 | $0.00 | $236.02 | $42,400.03 |
| 81 | $42,400.03 | $420.61 | $0.00 | $239.74 | $43,060.38 |
| 82 | $43,060.38 | $420.61 | $0.00 | $243.47 | $43,724.46 |
| 83 | $43,724.46 | $420.61 | $0.00 | $247.22 | $44,392.29 |
| 84 | $44,392.29 | $420.61 | $0.00 | $251.00 | $45,063.90 |
| 85 | $45,063.90 | $420.61 | $0.00 | $254.80 | $45,739.31 |
| 86 | $45,739.31 | $420.61 | $0.00 | $258.62 | $46,418.54 |
| 87 | $46,418.54 | $420.61 | $0.00 | $262.46 | $47,101.61 |
| 88 | $47,101.61 | $420.61 | $0.00 | $266.32 | $47,788.54 |
| 89 | $47,788.54 | $420.61 | $0.00 | $270.20 | $48,479.35 |
| 90 | $48,479.35 | $420.61 | $0.00 | $274.11 | $49,174.07 |
| 91 | $49,174.07 | $420.61 | $0.00 | $278.04 | $49,872.72 |
| 92 | $49,872.72 | $420.61 | $0.00 | $281.99 | $50,575.32 |
| 93 | $50,575.32 | $420.61 | $0.00 | $285.96 | $51,281.89 |
| 94 | $51,281.89 | $420.61 | $0.00 | $289.96 | $51,992.46 |
| 95 | $51,992.46 | $420.61 | $0.00 | $293.97 | $52,707.04 |
| 96 | $52,707.04 | $420.61 | $0.00 | $298.01 | $53,425.66 |
| 97 | $53,425.66 | $420.61 | $0.00 | $302.08 | $54,148.35 |
| 98 | $54,148.35 | $420.61 | $0.00 | $306.16 | $54,875.12 |
| 99 | $54,875.12 | $420.61 | $0.00 | $310.27 | $55,606.00 |
| 100 | $55,606.00 | $420.61 | $0.00 | $314.40 | $56,341.01 |
| 101 | $56,341.01 | $420.61 | $0.00 | $318.56 | $57,080.18 |
| 102 | $57,080.18 | $420.61 | $0.00 | $322.74 | $57,823.53 |
| 103 | $57,823.53 | $420.61 | $0.00 | $326.94 | $58,571.08 |
| 104 | $58,571.08 | $420.61 | $0.00 | $331.17 | $59,322.86 |
| 105 | $59,322.86 | $420.61 | $0.00 | $335.42 | $60,078.89 |
| 106 | $60,078.89 | $420.61 | $0.00 | $339.69 | $60,839.19 |
| 107 | $60,839.19 | $420.61 | $0.00 | $343.99 | $61,603.79 |
| 108 | $61,603.79 | $420.61 | $0.00 | $348.32 | $62,372.72 |
| 109 | $62,372.72 | $420.61 | $0.00 | $352.66 | $63,145.99 |
| 110 | $63,145.99 | $420.61 | $0.00 | $357.04 | $63,923.64 |
| 111 | $63,923.64 | $420.61 | $0.00 | $361.43 | $64,705.68 |
| 112 | $64,705.68 | $420.61 | $0.00 | $365.86 | $65,492.15 |
| 113 | $65,492.15 | $420.61 | $0.00 | $370.30 | $66,283.06 |
| 114 | $66,283.06 | $420.61 | $0.00 | $374.77 | $67,078.44 |
| 115 | $67,078.44 | $420.61 | $0.00 | $379.27 | $67,878.32 |
| 116 | $67,878.32 | $420.61 | $0.00 | $383.79 | $68,682.72 |
| 117 | $68,682.72 | $420.61 | $0.00 | $388.34 | $69,491.67 |
| 118 | $69,491.67 | $420.61 | $0.00 | $392.92 | $70,305.20 |
| 119 | $70,305.20 | $420.61 | $0.00 | $397.52 | $71,123.33 |
| 120 | $71,123.33 | $420.61 | $0.00 | $402.14 | $71,946.08 |
| 121 | $71,946.08 | $420.61 | $0.00 | $406.79 | $72,773.48 |
| 122 | $72,773.48 | $420.61 | $0.00 | $411.47 | $73,605.56 |
| 123 | $73,605.56 | $420.61 | $0.00 | $416.18 | $74,442.35 |
| 124 | $74,442.35 | $420.61 | $0.00 | $420.91 | $75,283.87 |
| 125 | $75,283.87 | $420.61 | $0.00 | $425.67 | $76,130.15 |
| 126 | $76,130.15 | $420.61 | $0.00 | $430.45 | $76,981.21 |
| 127 | $76,981.21 | $420.61 | $0.00 | $435.26 | $77,837.08 |
| 128 | $77,837.08 | $420.61 | $0.00 | $440.10 | $78,697.79 |
| 129 | $78,697.79 | $420.61 | $0.00 | $444.97 | $79,563.37 |
| 130 | $79,563.37 | $420.61 | $0.00 | $449.86 | $80,433.84 |
| 131 | $80,433.84 | $420.61 | $0.00 | $454.78 | $81,309.23 |
| 132 | $81,309.23 | $420.61 | $0.00 | $459.73 | $82,189.57 |
| 133 | $82,189.57 | $420.61 | $0.00 | $464.71 | $83,074.89 |
| 134 | $83,074.89 | $420.61 | $0.00 | $469.72 | $83,965.22 |
| 135 | $83,965.22 | $420.61 | $0.00 | $474.75 | $84,860.58 |
| 136 | $84,860.58 | $420.61 | $0.00 | $479.81 | $85,761.00 |
| 137 | $85,761.00 | $420.61 | $0.00 | $484.91 | $86,666.52 |
| 138 | $86,666.52 | $420.61 | $0.00 | $490.03 | $87,577.16 |
| 139 | $87,577.16 | $420.61 | $0.00 | $495.17 | $88,492.94 |
| 140 | $88,492.94 | $420.61 | $0.00 | $500.35 | $89,413.90 |
| 141 | $89,413.90 | $420.61 | $0.00 | $505.56 | $90,340.07 |
| 142 | $90,340.07 | $420.61 | $0.00 | $510.80 | $91,271.48 |
| 143 | $91,271.48 | $420.61 | $0.00 | $516.06 | $92,208.15 |
| 144 | $92,208.15 | $420.61 | $0.00 | $521.36 | $93,150.12 |
| 145 | $93,150.12 | $420.61 | $0.00 | $526.68 | $94,097.41 |
| 146 | $94,097.41 | $420.61 | $0.00 | $532.04 | $95,050.06 |
| 147 | $95,050.06 | $420.61 | $0.00 | $537.43 | $96,008.10 |
| 148 | $96,008.10 | $420.61 | $0.00 | $542.84 | $96,971.55 |
| 149 | $96,971.55 | $420.61 | $0.00 | $548.29 | $97,940.45 |
| 150 | $97,940.45 | $420.61 | $0.00 | $553.77 | $98,914.83 |
| 151 | $98,914.83 | $420.61 | $0.00 | $559.28 | $99,894.72 |
| 152 | $99,894.72 | $420.61 | $0.00 | $564.82 | $100,880.15 |
| 153 | $100,880.15 | $420.61 | $0.00 | $570.39 | $101,871.15 |
| 154 | $101,871.15 | $420.61 | $0.00 | $575.99 | $102,867.75 |
| 155 | $102,867.75 | $420.61 | $0.00 | $581.63 | $103,869.99 |
| 156 | $103,869.99 | $420.61 | $0.00 | $587.30 | $104,877.90 |
| 157 | $104,877.90 | $420.61 | $0.00 | $592.99 | $105,891.50 |
| 158 | $105,891.50 | $420.61 | $0.00 | $598.73 | $106,910.84 |
| 159 | $106,910.84 | $420.61 | $0.00 | $604.49 | $107,935.94 |
| 160 | $107,935.94 | $420.61 | $0.00 | $610.29 | $108,966.84 |
| 161 | $108,966.84 | $420.61 | $0.00 | $616.11 | $110,003.56 |
| 162 | $110,003.56 | $420.61 | $0.00 | $621.98 | $111,046.15 |
| 163 | $111,046.15 | $420.61 | $0.00 | $627.87 | $112,094.63 |
| 164 | $112,094.63 | $420.61 | $0.00 | $633.80 | $113,149.04 |
| 165 | $113,149.04 | $420.61 | $0.00 | $639.76 | $114,209.41 |
| 166 | $114,209.41 | $420.61 | $0.00 | $645.76 | $115,275.78 |
| 167 | $115,275.78 | $420.61 | $0.00 | $651.79 | $116,348.18 |
| 168 | $116,348.18 | $420.61 | $0.00 | $657.85 | $117,426.64 |
| 169 | $117,426.64 | $420.61 | $0.00 | $663.95 | $118,511.20 |
| 170 | $118,511.20 | $420.61 | $0.00 | $670.08 | $119,601.89 |
| 171 | $119,601.89 | $420.61 | $0.00 | $676.25 | $120,698.75 |
| 172 | $120,698.75 | $420.61 | $0.00 | $682.45 | $121,801.81 |
| 173 | $121,801.81 | $420.61 | $0.00 | $688.69 | $122,911.11 |
| 174 | $122,911.11 | $420.61 | $0.00 | $694.96 | $124,026.68 |
| 175 | $124,026.68 | $420.61 | $0.00 | $701.26 | $125,148.55 |
| 176 | $125,148.55 | $420.61 | $0.00 | $707.61 | $126,276.77 |
| 177 | $126,276.77 | $420.61 | $0.00 | $713.99 | $127,411.37 |
| 178 | $127,411.37 | $420.61 | $0.00 | $720.40 | $128,552.38 |
| 179 | $128,552.38 | $420.61 | $0.00 | $726.85 | $129,699.84 |
| 180 | $129,699.84 | $420.61 | $0.00 | $733.34 | $130,853.79 |
| 181 | $130,853.79 | $420.61 | $0.00 | $739.87 | $132,014.27 |
| 182 | $132,014.27 | $420.61 | $0.00 | $746.43 | $133,181.31 |
| 183 | $133,181.31 | $420.61 | $0.00 | $753.03 | $134,354.95 |
| 184 | $134,354.95 | $420.61 | $0.00 | $759.66 | $135,535.22 |
| 185 | $135,535.22 | $420.61 | $0.00 | $766.34 | $136,722.17 |
| 186 | $136,722.17 | $420.61 | $0.00 | $773.05 | $137,915.83 |
| 187 | $137,915.83 | $420.61 | $0.00 | $779.80 | $139,116.24 |
| 188 | $139,116.24 | $420.61 | $0.00 | $786.58 | $140,323.43 |
| 189 | $140,323.43 | $420.61 | $0.00 | $793.41 | $141,537.45 |
| 190 | $141,537.45 | $420.61 | $0.00 | $800.27 | $142,758.33 |
| 191 | $142,758.33 | $420.61 | $0.00 | $807.18 | $143,986.12 |
| 192 | $143,986.12 | $420.61 | $0.00 | $814.12 | $145,220.85 |
| 193 | $145,220.85 | $420.61 | $0.00 | $821.10 | $146,462.56 |
| 194 | $146,462.56 | $420.61 | $0.00 | $828.12 | $147,711.29 |
| 195 | $147,711.29 | $420.61 | $0.00 | $835.18 | $148,967.08 |
| 196 | $148,967.08 | $420.61 | $0.00 | $842.28 | $150,229.97 |
| 197 | $150,229.97 | $420.61 | $0.00 | $849.42 | $151,500.00 |
| 198 | $151,500.00 | $420.61 | $0.00 | $856.60 | $152,777.21 |
| 199 | $152,777.21 | $420.61 | $0.00 | $863.82 | $154,061.64 |
| 200 | $154,061.64 | $420.61 | $0.00 | $871.09 | $155,353.34 |
| 201 | $155,353.34 | $420.61 | $0.00 | $878.39 | $156,652.34 |
| 202 | $156,652.34 | $420.61 | $0.00 | $885.74 | $157,958.69 |
| 203 | $157,958.69 | $420.61 | $0.00 | $893.12 | $159,272.42 |
| 204 | $159,272.42 | $420.61 | $0.00 | $900.55 | $160,593.58 |
| 205 | $160,593.58 | $420.61 | $0.00 | $908.02 | $161,922.21 |
| 206 | $161,922.21 | $420.61 | $0.00 | $915.53 | $163,258.35 |
| 207 | $163,258.35 | $420.61 | $0.00 | $923.09 | $164,602.05 |
| 208 | $164,602.05 | $420.61 | $0.00 | $930.68 | $165,953.34 |
| 209 | $165,953.34 | $420.61 | $0.00 | $938.32 | $167,312.27 |
| 210 | $167,312.27 | $420.61 | $0.00 | $946.01 | $168,678.89 |
| 211 | $168,678.89 | $420.61 | $0.00 | $953.73 | $170,053.23 |
| 212 | $170,053.23 | $420.61 | $0.00 | $961.51 | $171,435.35 |
| 213 | $171,435.35 | $420.61 | $0.00 | $969.32 | $172,825.28 |
| 214 | $172,825.28 | $420.61 | $0.00 | $977.18 | $174,223.07 |
| 215 | $174,223.07 | $420.61 | $0.00 | $985.08 | $175,628.76 |
| 216 | $175,628.76 | $420.61 | $0.00 | $993.03 | $177,042.40 |
| 217 | $177,042.40 | $420.61 | $49,311.63 | $1,001.02 | $129,152.40 |
| 218 | $129,152.40 | $420.61 | $0.00 | $730.25 | $130,303.26 |
| 219 | $130,303.26 | $420.61 | $0.00 | $736.75 | $131,460.62 |
| 220 | $131,460.62 | $420.61 | $0.00 | $743.30 | $132,624.53 |
| 221 | $132,624.53 | $420.61 | $0.00 | $749.88 | $133,795.02 |
| 222 | $133,795.02 | $420.61 | $0.00 | $756.50 | $134,972.13 |
| 223 | $134,972.13 | $420.61 | $0.00 | $763.15 | $136,155.89 |
| 224 | $136,155.89 | $420.61 | $0.00 | $769.85 | $137,346.35 |
| 225 | $137,346.35 | $420.61 | $0.00 | $776.58 | $138,543.54 |
| 226 | $138,543.54 | $420.61 | $0.00 | $783.35 | $139,747.50 |
| 227 | $139,747.50 | $420.61 | $0.00 | $790.15 | $140,958.26 |
| 228 | $140,958.26 | $420.61 | $0.00 | $797.00 | $142,175.87 |
| 229 | $142,175.87 | $420.61 | $51,777.21 | $803.88 | $91,623.15 |
| 230 | $91,623.15 | $420.61 | $0.00 | $518.05 | $92,561.81 |
| 231 | $92,561.81 | $420.61 | $0.00 | $523.36 | $93,505.78 |
| 232 | $93,505.78 | $420.61 | $0.00 | $528.70 | $94,455.09 |
| 233 | $94,455.09 | $420.61 | $0.00 | $534.06 | $95,409.76 |
| 234 | $95,409.76 | $420.61 | $0.00 | $539.46 | $96,369.83 |
| 235 | $96,369.83 | $420.61 | $0.00 | $544.89 | $97,335.33 |
| 236 | $97,335.33 | $420.61 | $0.00 | $550.35 | $98,306.29 |
| 237 | $98,306.29 | $420.61 | $0.00 | $555.84 | $99,282.74 |
| 238 | $99,282.74 | $420.61 | $0.00 | $561.36 | $100,264.71 |
| 239 | $100,264.71 | $420.61 | $0.00 | $566.91 | $101,252.23 |
| 240 | $101,252.23 | $420.61 | $0.00 | $572.49 | $102,245.33 |
| 241 | $102,245.33 | $420.61 | $54,366.07 | $578.11 | $48,877.98 |
| 242 | $48,877.98 | $420.61 | $0.00 | $276.36 | $49,574.95 |
| 243 | $49,574.95 | $420.61 | $0.00 | $280.30 | $50,275.86 |
| 244 | $50,275.86 | $420.61 | $0.00 | $284.27 | $50,980.74 |
| 245 | $50,980.74 | $420.61 | $0.00 | $288.25 | $51,689.60 |
| 246 | $51,689.60 | $420.61 | $0.00 | $292.26 | $52,402.47 |
| 247 | $52,402.47 | $420.61 | $0.00 | $296.29 | $53,119.37 |
| 248 | $53,119.37 | $420.61 | $0.00 | $300.34 | $53,840.32 |
| 249 | $53,840.32 | $420.61 | $0.00 | $304.42 | $54,565.35 |
| 250 | $54,565.35 | $420.61 | $0.00 | $308.52 | $55,294.48 |
| 251 | $55,294.48 | $420.61 | $0.00 | $312.64 | $56,027.73 |
| 252 | $56,027.73 | $420.61 | $0.00 | $316.79 | $56,765.13 |
| 253 | $56,765.13 | $0.00 | $57,084.37 | $320.96 | $1.72 |