How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $43,597 |
| Monthly savings required | $345 |
How much will it cost to send your child to Gulf Coast State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $174,388.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $345.11 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 | $16,812.00 |
| 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 Gulf Coast State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $345.11 | $0.00 | $0.00 | $345.11 |
| 2 | $345.11 | $345.11 | $0.00 | $1.95 | $692.17 |
| 3 | $692.17 | $345.11 | $0.00 | $3.91 | $1,041.19 |
| 4 | $1,041.19 | $345.11 | $0.00 | $5.89 | $1,392.19 |
| 5 | $1,392.19 | $345.11 | $0.00 | $7.87 | $1,745.17 |
| 6 | $1,745.17 | $345.11 | $0.00 | $9.87 | $2,100.15 |
| 7 | $2,100.15 | $345.11 | $0.00 | $11.87 | $2,457.13 |
| 8 | $2,457.13 | $345.11 | $0.00 | $13.89 | $2,816.13 |
| 9 | $2,816.13 | $345.11 | $0.00 | $15.92 | $3,177.16 |
| 10 | $3,177.16 | $345.11 | $0.00 | $17.96 | $3,540.23 |
| 11 | $3,540.23 | $345.11 | $0.00 | $20.02 | $3,905.36 |
| 12 | $3,905.36 | $345.11 | $0.00 | $22.08 | $4,272.55 |
| 13 | $4,272.55 | $345.11 | $0.00 | $24.16 | $4,641.82 |
| 14 | $4,641.82 | $345.11 | $0.00 | $26.25 | $5,013.18 |
| 15 | $5,013.18 | $345.11 | $0.00 | $28.35 | $5,386.64 |
| 16 | $5,386.64 | $345.11 | $0.00 | $30.46 | $5,762.21 |
| 17 | $5,762.21 | $345.11 | $0.00 | $32.58 | $6,139.90 |
| 18 | $6,139.90 | $345.11 | $0.00 | $34.72 | $6,519.73 |
| 19 | $6,519.73 | $345.11 | $0.00 | $36.86 | $6,901.70 |
| 20 | $6,901.70 | $345.11 | $0.00 | $39.02 | $7,285.83 |
| 21 | $7,285.83 | $345.11 | $0.00 | $41.20 | $7,672.14 |
| 22 | $7,672.14 | $345.11 | $0.00 | $43.38 | $8,060.63 |
| 23 | $8,060.63 | $345.11 | $0.00 | $45.58 | $8,451.32 |
| 24 | $8,451.32 | $345.11 | $0.00 | $47.78 | $8,844.21 |
| 25 | $8,844.21 | $345.11 | $0.00 | $50.01 | $9,239.33 |
| 26 | $9,239.33 | $345.11 | $0.00 | $52.24 | $9,636.68 |
| 27 | $9,636.68 | $345.11 | $0.00 | $54.49 | $10,036.28 |
| 28 | $10,036.28 | $345.11 | $0.00 | $56.75 | $10,438.14 |
| 29 | $10,438.14 | $345.11 | $0.00 | $59.02 | $10,842.27 |
| 30 | $10,842.27 | $345.11 | $0.00 | $61.30 | $11,248.68 |
| 31 | $11,248.68 | $345.11 | $0.00 | $63.60 | $11,657.39 |
| 32 | $11,657.39 | $345.11 | $0.00 | $65.91 | $12,068.41 |
| 33 | $12,068.41 | $345.11 | $0.00 | $68.24 | $12,481.76 |
| 34 | $12,481.76 | $345.11 | $0.00 | $70.57 | $12,897.44 |
| 35 | $12,897.44 | $345.11 | $0.00 | $72.92 | $13,315.47 |
| 36 | $13,315.47 | $345.11 | $0.00 | $75.29 | $13,735.87 |
| 37 | $13,735.87 | $345.11 | $0.00 | $77.66 | $14,158.64 |
| 38 | $14,158.64 | $345.11 | $0.00 | $80.06 | $14,583.81 |
| 39 | $14,583.81 | $345.11 | $0.00 | $82.46 | $15,011.38 |
| 40 | $15,011.38 | $345.11 | $0.00 | $84.88 | $15,441.37 |
| 41 | $15,441.37 | $345.11 | $0.00 | $87.31 | $15,873.79 |
| 42 | $15,873.79 | $345.11 | $0.00 | $89.75 | $16,308.65 |
| 43 | $16,308.65 | $345.11 | $0.00 | $92.21 | $16,745.97 |
| 44 | $16,745.97 | $345.11 | $0.00 | $94.68 | $17,185.76 |
| 45 | $17,185.76 | $345.11 | $0.00 | $97.17 | $17,628.04 |
| 46 | $17,628.04 | $345.11 | $0.00 | $99.67 | $18,072.82 |
| 47 | $18,072.82 | $345.11 | $0.00 | $102.19 | $18,520.12 |
| 48 | $18,520.12 | $345.11 | $0.00 | $104.72 | $18,969.95 |
| 49 | $18,969.95 | $345.11 | $0.00 | $107.26 | $19,422.32 |
| 50 | $19,422.32 | $345.11 | $0.00 | $109.82 | $19,877.25 |
| 51 | $19,877.25 | $345.11 | $0.00 | $112.39 | $20,334.75 |
| 52 | $20,334.75 | $345.11 | $0.00 | $114.98 | $20,794.84 |
| 53 | $20,794.84 | $345.11 | $0.00 | $117.58 | $21,257.53 |
| 54 | $21,257.53 | $345.11 | $0.00 | $120.19 | $21,722.83 |
| 55 | $21,722.83 | $345.11 | $0.00 | $122.82 | $22,190.76 |
| 56 | $22,190.76 | $345.11 | $0.00 | $125.47 | $22,661.34 |
| 57 | $22,661.34 | $345.11 | $0.00 | $128.13 | $23,134.58 |
| 58 | $23,134.58 | $345.11 | $0.00 | $130.81 | $23,610.50 |
| 59 | $23,610.50 | $345.11 | $0.00 | $133.50 | $24,089.11 |
| 60 | $24,089.11 | $345.11 | $0.00 | $136.20 | $24,570.42 |
| 61 | $24,570.42 | $345.11 | $0.00 | $138.92 | $25,054.45 |
| 62 | $25,054.45 | $345.11 | $0.00 | $141.66 | $25,541.22 |
| 63 | $25,541.22 | $345.11 | $0.00 | $144.41 | $26,030.74 |
| 64 | $26,030.74 | $345.11 | $0.00 | $147.18 | $26,523.03 |
| 65 | $26,523.03 | $345.11 | $0.00 | $149.97 | $27,018.11 |
| 66 | $27,018.11 | $345.11 | $0.00 | $152.76 | $27,515.98 |
| 67 | $27,515.98 | $345.11 | $0.00 | $155.58 | $28,016.67 |
| 68 | $28,016.67 | $345.11 | $0.00 | $158.41 | $28,520.19 |
| 69 | $28,520.19 | $345.11 | $0.00 | $161.26 | $29,026.56 |
| 70 | $29,026.56 | $345.11 | $0.00 | $164.12 | $29,535.79 |
| 71 | $29,535.79 | $345.11 | $0.00 | $167.00 | $30,047.90 |
| 72 | $30,047.90 | $345.11 | $0.00 | $169.90 | $30,562.91 |
| 73 | $30,562.91 | $345.11 | $0.00 | $172.81 | $31,080.83 |
| 74 | $31,080.83 | $345.11 | $0.00 | $175.74 | $31,601.68 |
| 75 | $31,601.68 | $345.11 | $0.00 | $178.68 | $32,125.47 |
| 76 | $32,125.47 | $345.11 | $0.00 | $181.64 | $32,652.22 |
| 77 | $32,652.22 | $345.11 | $0.00 | $184.62 | $33,181.95 |
| 78 | $33,181.95 | $345.11 | $0.00 | $187.62 | $33,714.68 |
| 79 | $33,714.68 | $345.11 | $0.00 | $190.63 | $34,250.42 |
| 80 | $34,250.42 | $345.11 | $0.00 | $193.66 | $34,789.19 |
| 81 | $34,789.19 | $345.11 | $0.00 | $196.70 | $35,331.00 |
| 82 | $35,331.00 | $345.11 | $0.00 | $199.77 | $35,875.88 |
| 83 | $35,875.88 | $345.11 | $0.00 | $202.85 | $36,423.84 |
| 84 | $36,423.84 | $345.11 | $0.00 | $205.95 | $36,974.90 |
| 85 | $36,974.90 | $345.11 | $0.00 | $209.06 | $37,529.07 |
| 86 | $37,529.07 | $345.11 | $0.00 | $212.19 | $38,086.37 |
| 87 | $38,086.37 | $345.11 | $0.00 | $215.35 | $38,646.83 |
| 88 | $38,646.83 | $345.11 | $0.00 | $218.51 | $39,210.45 |
| 89 | $39,210.45 | $345.11 | $0.00 | $221.70 | $39,777.26 |
| 90 | $39,777.26 | $345.11 | $0.00 | $224.91 | $40,347.28 |
| 91 | $40,347.28 | $345.11 | $0.00 | $228.13 | $40,920.52 |
| 92 | $40,920.52 | $345.11 | $0.00 | $231.37 | $41,497.00 |
| 93 | $41,497.00 | $345.11 | $0.00 | $234.63 | $42,076.74 |
| 94 | $42,076.74 | $345.11 | $0.00 | $237.91 | $42,659.76 |
| 95 | $42,659.76 | $345.11 | $0.00 | $241.20 | $43,246.07 |
| 96 | $43,246.07 | $345.11 | $0.00 | $244.52 | $43,835.70 |
| 97 | $43,835.70 | $345.11 | $0.00 | $247.85 | $44,428.66 |
| 98 | $44,428.66 | $345.11 | $0.00 | $251.21 | $45,024.98 |
| 99 | $45,024.98 | $345.11 | $0.00 | $254.58 | $45,624.67 |
| 100 | $45,624.67 | $345.11 | $0.00 | $257.97 | $46,227.75 |
| 101 | $46,227.75 | $345.11 | $0.00 | $261.38 | $46,834.24 |
| 102 | $46,834.24 | $345.11 | $0.00 | $264.81 | $47,444.16 |
| 103 | $47,444.16 | $345.11 | $0.00 | $268.26 | $48,057.53 |
| 104 | $48,057.53 | $345.11 | $0.00 | $271.72 | $48,674.36 |
| 105 | $48,674.36 | $345.11 | $0.00 | $275.21 | $49,294.68 |
| 106 | $49,294.68 | $345.11 | $0.00 | $278.72 | $49,918.51 |
| 107 | $49,918.51 | $345.11 | $0.00 | $282.25 | $50,545.87 |
| 108 | $50,545.87 | $345.11 | $0.00 | $285.79 | $51,176.77 |
| 109 | $51,176.77 | $345.11 | $0.00 | $289.36 | $51,811.24 |
| 110 | $51,811.24 | $345.11 | $0.00 | $292.95 | $52,449.30 |
| 111 | $52,449.30 | $345.11 | $0.00 | $296.56 | $53,090.97 |
| 112 | $53,090.97 | $345.11 | $0.00 | $300.18 | $53,736.26 |
| 113 | $53,736.26 | $345.11 | $0.00 | $303.83 | $54,385.20 |
| 114 | $54,385.20 | $345.11 | $0.00 | $307.50 | $55,037.81 |
| 115 | $55,037.81 | $345.11 | $0.00 | $311.19 | $55,694.11 |
| 116 | $55,694.11 | $345.11 | $0.00 | $314.90 | $56,354.12 |
| 117 | $56,354.12 | $345.11 | $0.00 | $318.63 | $57,017.86 |
| 118 | $57,017.86 | $345.11 | $0.00 | $322.39 | $57,685.36 |
| 119 | $57,685.36 | $345.11 | $0.00 | $326.16 | $58,356.63 |
| 120 | $58,356.63 | $345.11 | $0.00 | $329.96 | $59,031.70 |
| 121 | $59,031.70 | $345.11 | $0.00 | $333.77 | $59,710.58 |
| 122 | $59,710.58 | $345.11 | $0.00 | $337.61 | $60,393.30 |
| 123 | $60,393.30 | $345.11 | $0.00 | $341.47 | $61,079.88 |
| 124 | $61,079.88 | $345.11 | $0.00 | $345.35 | $61,770.34 |
| 125 | $61,770.34 | $345.11 | $0.00 | $349.26 | $62,464.71 |
| 126 | $62,464.71 | $345.11 | $0.00 | $353.18 | $63,163.00 |
| 127 | $63,163.00 | $345.11 | $0.00 | $357.13 | $63,865.24 |
| 128 | $63,865.24 | $345.11 | $0.00 | $361.10 | $64,571.45 |
| 129 | $64,571.45 | $345.11 | $0.00 | $365.10 | $65,281.66 |
| 130 | $65,281.66 | $345.11 | $0.00 | $369.11 | $65,995.88 |
| 131 | $65,995.88 | $345.11 | $0.00 | $373.15 | $66,714.14 |
| 132 | $66,714.14 | $345.11 | $0.00 | $377.21 | $67,436.46 |
| 133 | $67,436.46 | $345.11 | $0.00 | $381.30 | $68,162.87 |
| 134 | $68,162.87 | $345.11 | $0.00 | $385.40 | $68,893.38 |
| 135 | $68,893.38 | $345.11 | $0.00 | $389.53 | $69,628.02 |
| 136 | $69,628.02 | $345.11 | $0.00 | $393.69 | $70,366.82 |
| 137 | $70,366.82 | $345.11 | $0.00 | $397.86 | $71,109.79 |
| 138 | $71,109.79 | $345.11 | $0.00 | $402.07 | $71,856.97 |
| 139 | $71,856.97 | $345.11 | $0.00 | $406.29 | $72,608.37 |
| 140 | $72,608.37 | $345.11 | $0.00 | $410.54 | $73,364.02 |
| 141 | $73,364.02 | $345.11 | $0.00 | $414.81 | $74,123.94 |
| 142 | $74,123.94 | $345.11 | $0.00 | $419.11 | $74,888.16 |
| 143 | $74,888.16 | $345.11 | $0.00 | $423.43 | $75,656.70 |
| 144 | $75,656.70 | $345.11 | $0.00 | $427.77 | $76,429.58 |
| 145 | $76,429.58 | $345.11 | $0.00 | $432.14 | $77,206.83 |
| 146 | $77,206.83 | $345.11 | $0.00 | $436.54 | $77,988.48 |
| 147 | $77,988.48 | $345.11 | $0.00 | $440.96 | $78,774.55 |
| 148 | $78,774.55 | $345.11 | $0.00 | $445.40 | $79,565.06 |
| 149 | $79,565.06 | $345.11 | $0.00 | $449.87 | $80,360.04 |
| 150 | $80,360.04 | $345.11 | $0.00 | $454.37 | $81,159.52 |
| 151 | $81,159.52 | $345.11 | $0.00 | $458.89 | $81,963.52 |
| 152 | $81,963.52 | $345.11 | $0.00 | $463.43 | $82,772.06 |
| 153 | $82,772.06 | $345.11 | $0.00 | $468.01 | $83,585.18 |
| 154 | $83,585.18 | $345.11 | $0.00 | $472.60 | $84,402.89 |
| 155 | $84,402.89 | $345.11 | $0.00 | $477.23 | $85,225.23 |
| 156 | $85,225.23 | $345.11 | $0.00 | $481.88 | $86,052.22 |
| 157 | $86,052.22 | $345.11 | $0.00 | $486.55 | $86,883.88 |
| 158 | $86,883.88 | $345.11 | $0.00 | $491.25 | $87,720.24 |
| 159 | $87,720.24 | $345.11 | $0.00 | $495.98 | $88,561.33 |
| 160 | $88,561.33 | $345.11 | $0.00 | $500.74 | $89,407.18 |
| 161 | $89,407.18 | $345.11 | $0.00 | $505.52 | $90,257.81 |
| 162 | $90,257.81 | $345.11 | $0.00 | $510.33 | $91,113.25 |
| 163 | $91,113.25 | $345.11 | $0.00 | $515.17 | $91,973.53 |
| 164 | $91,973.53 | $345.11 | $0.00 | $520.03 | $92,838.67 |
| 165 | $92,838.67 | $345.11 | $0.00 | $524.92 | $93,708.70 |
| 166 | $93,708.70 | $345.11 | $0.00 | $529.84 | $94,583.65 |
| 167 | $94,583.65 | $345.11 | $0.00 | $534.79 | $95,463.55 |
| 168 | $95,463.55 | $345.11 | $0.00 | $539.76 | $96,348.42 |
| 169 | $96,348.42 | $345.11 | $0.00 | $544.77 | $97,238.30 |
| 170 | $97,238.30 | $345.11 | $0.00 | $549.80 | $98,133.21 |
| 171 | $98,133.21 | $345.11 | $0.00 | $554.86 | $99,033.18 |
| 172 | $99,033.18 | $345.11 | $0.00 | $559.95 | $99,938.24 |
| 173 | $99,938.24 | $345.11 | $0.00 | $565.07 | $100,848.42 |
| 174 | $100,848.42 | $345.11 | $0.00 | $570.21 | $101,763.74 |
| 175 | $101,763.74 | $345.11 | $0.00 | $575.39 | $102,684.24 |
| 176 | $102,684.24 | $345.11 | $0.00 | $580.59 | $103,609.94 |
| 177 | $103,609.94 | $345.11 | $0.00 | $585.83 | $104,540.88 |
| 178 | $104,540.88 | $345.11 | $0.00 | $591.09 | $105,477.08 |
| 179 | $105,477.08 | $345.11 | $0.00 | $596.38 | $106,418.57 |
| 180 | $106,418.57 | $345.11 | $0.00 | $601.71 | $107,365.39 |
| 181 | $107,365.39 | $345.11 | $0.00 | $607.06 | $108,317.56 |
| 182 | $108,317.56 | $345.11 | $0.00 | $612.44 | $109,275.11 |
| 183 | $109,275.11 | $345.11 | $0.00 | $617.86 | $110,238.08 |
| 184 | $110,238.08 | $345.11 | $0.00 | $623.30 | $111,206.49 |
| 185 | $111,206.49 | $345.11 | $0.00 | $628.78 | $112,180.38 |
| 186 | $112,180.38 | $345.11 | $0.00 | $634.28 | $113,159.77 |
| 187 | $113,159.77 | $345.11 | $0.00 | $639.82 | $114,144.70 |
| 188 | $114,144.70 | $345.11 | $0.00 | $645.39 | $115,135.20 |
| 189 | $115,135.20 | $345.11 | $0.00 | $650.99 | $116,131.30 |
| 190 | $116,131.30 | $345.11 | $0.00 | $656.62 | $117,133.03 |
| 191 | $117,133.03 | $345.11 | $0.00 | $662.29 | $118,140.43 |
| 192 | $118,140.43 | $345.11 | $0.00 | $667.98 | $119,153.52 |
| 193 | $119,153.52 | $345.11 | $0.00 | $673.71 | $120,172.34 |
| 194 | $120,172.34 | $345.11 | $0.00 | $679.47 | $121,196.92 |
| 195 | $121,196.92 | $345.11 | $0.00 | $685.27 | $122,227.30 |
| 196 | $122,227.30 | $345.11 | $0.00 | $691.09 | $123,263.50 |
| 197 | $123,263.50 | $345.11 | $0.00 | $696.95 | $124,305.56 |
| 198 | $124,305.56 | $345.11 | $0.00 | $702.84 | $125,353.51 |
| 199 | $125,353.51 | $345.11 | $0.00 | $708.77 | $126,407.39 |
| 200 | $126,407.39 | $345.11 | $0.00 | $714.73 | $127,467.23 |
| 201 | $127,467.23 | $345.11 | $0.00 | $720.72 | $128,533.06 |
| 202 | $128,533.06 | $345.11 | $0.00 | $726.74 | $129,604.91 |
| 203 | $129,604.91 | $345.11 | $0.00 | $732.81 | $130,682.83 |
| 204 | $130,682.83 | $345.11 | $0.00 | $738.90 | $131,766.84 |
| 205 | $131,766.84 | $345.11 | $0.00 | $745.03 | $132,856.98 |
| 206 | $132,856.98 | $345.11 | $0.00 | $751.19 | $133,953.28 |
| 207 | $133,953.28 | $345.11 | $0.00 | $757.39 | $135,055.78 |
| 208 | $135,055.78 | $345.11 | $0.00 | $763.63 | $136,164.52 |
| 209 | $136,164.52 | $345.11 | $0.00 | $769.89 | $137,279.52 |
| 210 | $137,279.52 | $345.11 | $0.00 | $776.20 | $138,400.83 |
| 211 | $138,400.83 | $345.11 | $0.00 | $782.54 | $139,528.48 |
| 212 | $139,528.48 | $345.11 | $0.00 | $788.91 | $140,662.50 |
| 213 | $140,662.50 | $345.11 | $0.00 | $795.33 | $141,802.94 |
| 214 | $141,802.94 | $345.11 | $0.00 | $801.77 | $142,949.82 |
| 215 | $142,949.82 | $345.11 | $0.00 | $808.26 | $144,103.19 |
| 216 | $144,103.19 | $345.11 | $0.00 | $814.78 | $145,263.08 |
| 217 | $145,263.08 | $345.11 | $40,460.08 | $821.34 | $105,969.45 |
| 218 | $105,969.45 | $345.11 | $0.00 | $599.17 | $106,913.73 |
| 219 | $106,913.73 | $345.11 | $0.00 | $604.51 | $107,863.35 |
| 220 | $107,863.35 | $345.11 | $0.00 | $609.88 | $108,818.34 |
| 221 | $108,818.34 | $345.11 | $0.00 | $615.27 | $109,778.72 |
| 222 | $109,778.72 | $345.11 | $0.00 | $620.70 | $110,744.53 |
| 223 | $110,744.53 | $345.11 | $0.00 | $626.17 | $111,715.81 |
| 224 | $111,715.81 | $345.11 | $0.00 | $631.66 | $112,692.58 |
| 225 | $112,692.58 | $345.11 | $0.00 | $637.18 | $113,674.87 |
| 226 | $113,674.87 | $345.11 | $0.00 | $642.73 | $114,662.71 |
| 227 | $114,662.71 | $345.11 | $0.00 | $648.32 | $115,656.14 |
| 228 | $115,656.14 | $345.11 | $0.00 | $653.94 | $116,655.19 |
| 229 | $116,655.19 | $345.11 | $42,483.09 | $659.59 | $75,176.80 |
| 230 | $75,176.80 | $345.11 | $0.00 | $425.06 | $75,946.97 |
| 231 | $75,946.97 | $345.11 | $0.00 | $429.42 | $76,721.50 |
| 232 | $76,721.50 | $345.11 | $0.00 | $433.79 | $77,500.40 |
| 233 | $77,500.40 | $345.11 | $0.00 | $438.20 | $78,283.71 |
| 234 | $78,283.71 | $345.11 | $0.00 | $442.63 | $79,071.45 |
| 235 | $79,071.45 | $345.11 | $0.00 | $447.08 | $79,863.64 |
| 236 | $79,863.64 | $345.11 | $0.00 | $451.56 | $80,660.31 |
| 237 | $80,660.31 | $345.11 | $0.00 | $456.07 | $81,461.49 |
| 238 | $81,461.49 | $345.11 | $0.00 | $460.60 | $82,267.20 |
| 239 | $82,267.20 | $345.11 | $0.00 | $465.15 | $83,077.46 |
| 240 | $83,077.46 | $345.11 | $0.00 | $469.73 | $83,892.30 |
| 241 | $83,892.30 | $345.11 | $44,607.24 | $474.34 | $40,104.51 |
| 242 | $40,104.51 | $345.11 | $0.00 | $226.76 | $40,676.38 |
| 243 | $40,676.38 | $345.11 | $0.00 | $229.99 | $41,251.48 |
| 244 | $41,251.48 | $345.11 | $0.00 | $233.24 | $41,829.83 |
| 245 | $41,829.83 | $345.11 | $0.00 | $236.51 | $42,411.45 |
| 246 | $42,411.45 | $345.11 | $0.00 | $239.80 | $42,996.36 |
| 247 | $42,996.36 | $345.11 | $0.00 | $243.11 | $43,584.58 |
| 248 | $43,584.58 | $345.11 | $0.00 | $246.43 | $44,176.12 |
| 249 | $44,176.12 | $345.11 | $0.00 | $249.78 | $44,771.01 |
| 250 | $44,771.01 | $345.11 | $0.00 | $253.14 | $45,369.26 |
| 251 | $45,369.26 | $345.11 | $0.00 | $256.52 | $45,970.89 |
| 252 | $45,970.89 | $345.11 | $0.00 | $259.93 | $46,575.93 |
| 253 | $46,575.93 | $0.00 | $46,837.60 | $263.35 | $1.68 |