How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $58,049 |
| Monthly savings required | $460 |
How much will it cost to send your child to College of Coastal Georgia in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $232,195.79 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $459.52 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 | $22,385.00 |
| 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 College of Coastal Georgia in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $459.52 | $0.00 | $0.00 | $459.52 |
| 2 | $459.52 | $459.52 | $0.00 | $2.60 | $921.64 |
| 3 | $921.64 | $459.52 | $0.00 | $5.21 | $1,386.37 |
| 4 | $1,386.37 | $459.52 | $0.00 | $7.84 | $1,853.73 |
| 5 | $1,853.73 | $459.52 | $0.00 | $10.48 | $2,323.73 |
| 6 | $2,323.73 | $459.52 | $0.00 | $13.14 | $2,796.39 |
| 7 | $2,796.39 | $459.52 | $0.00 | $15.81 | $3,271.72 |
| 8 | $3,271.72 | $459.52 | $0.00 | $18.50 | $3,749.74 |
| 9 | $3,749.74 | $459.52 | $0.00 | $21.20 | $4,230.46 |
| 10 | $4,230.46 | $459.52 | $0.00 | $23.92 | $4,713.90 |
| 11 | $4,713.90 | $459.52 | $0.00 | $26.65 | $5,200.07 |
| 12 | $5,200.07 | $459.52 | $0.00 | $29.40 | $5,688.99 |
| 13 | $5,688.99 | $459.52 | $0.00 | $32.17 | $6,180.68 |
| 14 | $6,180.68 | $459.52 | $0.00 | $34.95 | $6,675.15 |
| 15 | $6,675.15 | $459.52 | $0.00 | $37.74 | $7,172.41 |
| 16 | $7,172.41 | $459.52 | $0.00 | $40.55 | $7,672.48 |
| 17 | $7,672.48 | $459.52 | $0.00 | $43.38 | $8,175.38 |
| 18 | $8,175.38 | $459.52 | $0.00 | $46.22 | $8,681.12 |
| 19 | $8,681.12 | $459.52 | $0.00 | $49.08 | $9,189.72 |
| 20 | $9,189.72 | $459.52 | $0.00 | $51.96 | $9,701.20 |
| 21 | $9,701.20 | $459.52 | $0.00 | $54.85 | $10,215.57 |
| 22 | $10,215.57 | $459.52 | $0.00 | $57.76 | $10,732.85 |
| 23 | $10,732.85 | $459.52 | $0.00 | $60.69 | $11,253.06 |
| 24 | $11,253.06 | $459.52 | $0.00 | $63.63 | $11,776.21 |
| 25 | $11,776.21 | $459.52 | $0.00 | $66.58 | $12,302.31 |
| 26 | $12,302.31 | $459.52 | $0.00 | $69.56 | $12,831.39 |
| 27 | $12,831.39 | $459.52 | $0.00 | $72.55 | $13,363.46 |
| 28 | $13,363.46 | $459.52 | $0.00 | $75.56 | $13,898.54 |
| 29 | $13,898.54 | $459.52 | $0.00 | $78.58 | $14,436.64 |
| 30 | $14,436.64 | $459.52 | $0.00 | $81.63 | $14,977.79 |
| 31 | $14,977.79 | $459.52 | $0.00 | $84.69 | $15,522.00 |
| 32 | $15,522.00 | $459.52 | $0.00 | $87.76 | $16,069.28 |
| 33 | $16,069.28 | $459.52 | $0.00 | $90.86 | $16,619.66 |
| 34 | $16,619.66 | $459.52 | $0.00 | $93.97 | $17,173.15 |
| 35 | $17,173.15 | $459.52 | $0.00 | $97.10 | $17,729.77 |
| 36 | $17,729.77 | $459.52 | $0.00 | $100.25 | $18,289.54 |
| 37 | $18,289.54 | $459.52 | $0.00 | $103.41 | $18,852.47 |
| 38 | $18,852.47 | $459.52 | $0.00 | $106.59 | $19,418.58 |
| 39 | $19,418.58 | $459.52 | $0.00 | $109.80 | $19,987.90 |
| 40 | $19,987.90 | $459.52 | $0.00 | $113.01 | $20,560.43 |
| 41 | $20,560.43 | $459.52 | $0.00 | $116.25 | $21,136.20 |
| 42 | $21,136.20 | $459.52 | $0.00 | $119.51 | $21,715.23 |
| 43 | $21,715.23 | $459.52 | $0.00 | $122.78 | $22,297.53 |
| 44 | $22,297.53 | $459.52 | $0.00 | $126.07 | $22,883.12 |
| 45 | $22,883.12 | $459.52 | $0.00 | $129.38 | $23,472.02 |
| 46 | $23,472.02 | $459.52 | $0.00 | $132.71 | $24,064.25 |
| 47 | $24,064.25 | $459.52 | $0.00 | $136.06 | $24,659.83 |
| 48 | $24,659.83 | $459.52 | $0.00 | $139.43 | $25,258.78 |
| 49 | $25,258.78 | $459.52 | $0.00 | $142.82 | $25,861.12 |
| 50 | $25,861.12 | $459.52 | $0.00 | $146.22 | $26,466.86 |
| 51 | $26,466.86 | $459.52 | $0.00 | $149.65 | $27,076.03 |
| 52 | $27,076.03 | $459.52 | $0.00 | $153.09 | $27,688.64 |
| 53 | $27,688.64 | $459.52 | $0.00 | $156.56 | $28,304.72 |
| 54 | $28,304.72 | $459.52 | $0.00 | $160.04 | $28,924.28 |
| 55 | $28,924.28 | $459.52 | $0.00 | $163.54 | $29,547.34 |
| 56 | $29,547.34 | $459.52 | $0.00 | $167.06 | $30,173.92 |
| 57 | $30,173.92 | $459.52 | $0.00 | $170.61 | $30,804.05 |
| 58 | $30,804.05 | $459.52 | $0.00 | $174.17 | $31,437.74 |
| 59 | $31,437.74 | $459.52 | $0.00 | $177.75 | $32,075.01 |
| 60 | $32,075.01 | $459.52 | $0.00 | $181.36 | $32,715.89 |
| 61 | $32,715.89 | $459.52 | $0.00 | $184.98 | $33,360.39 |
| 62 | $33,360.39 | $459.52 | $0.00 | $188.62 | $34,008.53 |
| 63 | $34,008.53 | $459.52 | $0.00 | $192.29 | $34,660.34 |
| 64 | $34,660.34 | $459.52 | $0.00 | $195.97 | $35,315.83 |
| 65 | $35,315.83 | $459.52 | $0.00 | $199.68 | $35,975.03 |
| 66 | $35,975.03 | $459.52 | $0.00 | $203.41 | $36,637.96 |
| 67 | $36,637.96 | $459.52 | $0.00 | $207.16 | $37,304.64 |
| 68 | $37,304.64 | $459.52 | $0.00 | $210.93 | $37,975.09 |
| 69 | $37,975.09 | $459.52 | $0.00 | $214.72 | $38,649.33 |
| 70 | $38,649.33 | $459.52 | $0.00 | $218.53 | $39,327.38 |
| 71 | $39,327.38 | $459.52 | $0.00 | $222.36 | $40,009.26 |
| 72 | $40,009.26 | $459.52 | $0.00 | $226.22 | $40,695.00 |
| 73 | $40,695.00 | $459.52 | $0.00 | $230.10 | $41,384.62 |
| 74 | $41,384.62 | $459.52 | $0.00 | $233.99 | $42,078.13 |
| 75 | $42,078.13 | $459.52 | $0.00 | $237.92 | $42,775.57 |
| 76 | $42,775.57 | $459.52 | $0.00 | $241.86 | $43,476.95 |
| 77 | $43,476.95 | $459.52 | $0.00 | $245.82 | $44,182.29 |
| 78 | $44,182.29 | $459.52 | $0.00 | $249.81 | $44,891.62 |
| 79 | $44,891.62 | $459.52 | $0.00 | $253.82 | $45,604.96 |
| 80 | $45,604.96 | $459.52 | $0.00 | $257.86 | $46,322.34 |
| 81 | $46,322.34 | $459.52 | $0.00 | $261.91 | $47,043.77 |
| 82 | $47,043.77 | $459.52 | $0.00 | $265.99 | $47,769.28 |
| 83 | $47,769.28 | $459.52 | $0.00 | $270.09 | $48,498.89 |
| 84 | $48,498.89 | $459.52 | $0.00 | $274.22 | $49,232.63 |
| 85 | $49,232.63 | $459.52 | $0.00 | $278.37 | $49,970.52 |
| 86 | $49,970.52 | $459.52 | $0.00 | $282.54 | $50,712.58 |
| 87 | $50,712.58 | $459.52 | $0.00 | $286.74 | $51,458.84 |
| 88 | $51,458.84 | $459.52 | $0.00 | $290.96 | $52,209.32 |
| 89 | $52,209.32 | $459.52 | $0.00 | $295.20 | $52,964.04 |
| 90 | $52,964.04 | $459.52 | $0.00 | $299.47 | $53,723.03 |
| 91 | $53,723.03 | $459.52 | $0.00 | $303.76 | $54,486.31 |
| 92 | $54,486.31 | $459.52 | $0.00 | $308.07 | $55,253.90 |
| 93 | $55,253.90 | $459.52 | $0.00 | $312.41 | $56,025.83 |
| 94 | $56,025.83 | $459.52 | $0.00 | $316.78 | $56,802.13 |
| 95 | $56,802.13 | $459.52 | $0.00 | $321.17 | $57,582.82 |
| 96 | $57,582.82 | $459.52 | $0.00 | $325.58 | $58,367.92 |
| 97 | $58,367.92 | $459.52 | $0.00 | $330.02 | $59,157.46 |
| 98 | $59,157.46 | $459.52 | $0.00 | $334.48 | $59,951.46 |
| 99 | $59,951.46 | $459.52 | $0.00 | $338.97 | $60,749.95 |
| 100 | $60,749.95 | $459.52 | $0.00 | $343.49 | $61,552.96 |
| 101 | $61,552.96 | $459.52 | $0.00 | $348.03 | $62,360.51 |
| 102 | $62,360.51 | $459.52 | $0.00 | $352.60 | $63,172.63 |
| 103 | $63,172.63 | $459.52 | $0.00 | $357.19 | $63,989.34 |
| 104 | $63,989.34 | $459.52 | $0.00 | $361.81 | $64,810.67 |
| 105 | $64,810.67 | $459.52 | $0.00 | $366.45 | $65,636.64 |
| 106 | $65,636.64 | $459.52 | $0.00 | $371.12 | $66,467.28 |
| 107 | $66,467.28 | $459.52 | $0.00 | $375.82 | $67,302.62 |
| 108 | $67,302.62 | $459.52 | $0.00 | $380.54 | $68,142.68 |
| 109 | $68,142.68 | $459.52 | $0.00 | $385.29 | $68,987.49 |
| 110 | $68,987.49 | $459.52 | $0.00 | $390.07 | $69,837.08 |
| 111 | $69,837.08 | $459.52 | $0.00 | $394.87 | $70,691.47 |
| 112 | $70,691.47 | $459.52 | $0.00 | $399.70 | $71,550.69 |
| 113 | $71,550.69 | $459.52 | $0.00 | $404.56 | $72,414.77 |
| 114 | $72,414.77 | $459.52 | $0.00 | $409.44 | $73,283.73 |
| 115 | $73,283.73 | $459.52 | $0.00 | $414.36 | $74,157.61 |
| 116 | $74,157.61 | $459.52 | $0.00 | $419.30 | $75,036.43 |
| 117 | $75,036.43 | $459.52 | $0.00 | $424.27 | $75,920.22 |
| 118 | $75,920.22 | $459.52 | $0.00 | $429.26 | $76,809.00 |
| 119 | $76,809.00 | $459.52 | $0.00 | $434.29 | $77,702.81 |
| 120 | $77,702.81 | $459.52 | $0.00 | $439.34 | $78,601.67 |
| 121 | $78,601.67 | $459.52 | $0.00 | $444.43 | $79,505.62 |
| 122 | $79,505.62 | $459.52 | $0.00 | $449.54 | $80,414.68 |
| 123 | $80,414.68 | $459.52 | $0.00 | $454.68 | $81,328.88 |
| 124 | $81,328.88 | $459.52 | $0.00 | $459.85 | $82,248.25 |
| 125 | $82,248.25 | $459.52 | $0.00 | $465.04 | $83,172.81 |
| 126 | $83,172.81 | $459.52 | $0.00 | $470.27 | $84,102.60 |
| 127 | $84,102.60 | $459.52 | $0.00 | $475.53 | $85,037.65 |
| 128 | $85,037.65 | $459.52 | $0.00 | $480.82 | $85,977.99 |
| 129 | $85,977.99 | $459.52 | $0.00 | $486.13 | $86,923.64 |
| 130 | $86,923.64 | $459.52 | $0.00 | $491.48 | $87,874.64 |
| 131 | $87,874.64 | $459.52 | $0.00 | $496.86 | $88,831.02 |
| 132 | $88,831.02 | $459.52 | $0.00 | $502.26 | $89,792.80 |
| 133 | $89,792.80 | $459.52 | $0.00 | $507.70 | $90,760.02 |
| 134 | $90,760.02 | $459.52 | $0.00 | $513.17 | $91,732.71 |
| 135 | $91,732.71 | $459.52 | $0.00 | $518.67 | $92,710.90 |
| 136 | $92,710.90 | $459.52 | $0.00 | $524.20 | $93,694.62 |
| 137 | $93,694.62 | $459.52 | $0.00 | $529.76 | $94,683.90 |
| 138 | $94,683.90 | $459.52 | $0.00 | $535.36 | $95,678.78 |
| 139 | $95,678.78 | $459.52 | $0.00 | $540.98 | $96,679.28 |
| 140 | $96,679.28 | $459.52 | $0.00 | $546.64 | $97,685.44 |
| 141 | $97,685.44 | $459.52 | $0.00 | $552.33 | $98,697.29 |
| 142 | $98,697.29 | $459.52 | $0.00 | $558.05 | $99,714.86 |
| 143 | $99,714.86 | $459.52 | $0.00 | $563.80 | $100,738.18 |
| 144 | $100,738.18 | $459.52 | $0.00 | $569.59 | $101,767.29 |
| 145 | $101,767.29 | $459.52 | $0.00 | $575.41 | $102,802.22 |
| 146 | $102,802.22 | $459.52 | $0.00 | $581.26 | $103,843.00 |
| 147 | $103,843.00 | $459.52 | $0.00 | $587.14 | $104,889.66 |
| 148 | $104,889.66 | $459.52 | $0.00 | $593.06 | $105,942.24 |
| 149 | $105,942.24 | $459.52 | $0.00 | $599.01 | $107,000.77 |
| 150 | $107,000.77 | $459.52 | $0.00 | $605.00 | $108,065.29 |
| 151 | $108,065.29 | $459.52 | $0.00 | $611.02 | $109,135.83 |
| 152 | $109,135.83 | $459.52 | $0.00 | $617.07 | $110,212.42 |
| 153 | $110,212.42 | $459.52 | $0.00 | $623.16 | $111,295.10 |
| 154 | $111,295.10 | $459.52 | $0.00 | $629.28 | $112,383.90 |
| 155 | $112,383.90 | $459.52 | $0.00 | $635.43 | $113,478.85 |
| 156 | $113,478.85 | $459.52 | $0.00 | $641.63 | $114,580.00 |
| 157 | $114,580.00 | $459.52 | $0.00 | $647.85 | $115,687.37 |
| 158 | $115,687.37 | $459.52 | $0.00 | $654.11 | $116,801.00 |
| 159 | $116,801.00 | $459.52 | $0.00 | $660.41 | $117,920.93 |
| 160 | $117,920.93 | $459.52 | $0.00 | $666.74 | $119,047.19 |
| 161 | $119,047.19 | $459.52 | $0.00 | $673.11 | $120,179.82 |
| 162 | $120,179.82 | $459.52 | $0.00 | $679.51 | $121,318.85 |
| 163 | $121,318.85 | $459.52 | $0.00 | $685.95 | $122,464.32 |
| 164 | $122,464.32 | $459.52 | $0.00 | $692.43 | $123,616.27 |
| 165 | $123,616.27 | $459.52 | $0.00 | $698.94 | $124,774.73 |
| 166 | $124,774.73 | $459.52 | $0.00 | $705.49 | $125,939.74 |
| 167 | $125,939.74 | $459.52 | $0.00 | $712.08 | $127,111.34 |
| 168 | $127,111.34 | $459.52 | $0.00 | $718.71 | $128,289.57 |
| 169 | $128,289.57 | $459.52 | $0.00 | $725.37 | $129,474.46 |
| 170 | $129,474.46 | $459.52 | $0.00 | $732.07 | $130,666.05 |
| 171 | $130,666.05 | $459.52 | $0.00 | $738.80 | $131,864.37 |
| 172 | $131,864.37 | $459.52 | $0.00 | $745.58 | $133,069.47 |
| 173 | $133,069.47 | $459.52 | $0.00 | $752.39 | $134,281.38 |
| 174 | $134,281.38 | $459.52 | $0.00 | $759.25 | $135,500.15 |
| 175 | $135,500.15 | $459.52 | $0.00 | $766.14 | $136,725.81 |
| 176 | $136,725.81 | $459.52 | $0.00 | $773.07 | $137,958.40 |
| 177 | $137,958.40 | $459.52 | $0.00 | $780.04 | $139,197.96 |
| 178 | $139,197.96 | $459.52 | $0.00 | $787.05 | $140,444.53 |
| 179 | $140,444.53 | $459.52 | $0.00 | $794.09 | $141,698.14 |
| 180 | $141,698.14 | $459.52 | $0.00 | $801.18 | $142,958.84 |
| 181 | $142,958.84 | $459.52 | $0.00 | $808.31 | $144,226.67 |
| 182 | $144,226.67 | $459.52 | $0.00 | $815.48 | $145,501.67 |
| 183 | $145,501.67 | $459.52 | $0.00 | $822.69 | $146,783.88 |
| 184 | $146,783.88 | $459.52 | $0.00 | $829.94 | $148,073.34 |
| 185 | $148,073.34 | $459.52 | $0.00 | $837.23 | $149,370.09 |
| 186 | $149,370.09 | $459.52 | $0.00 | $844.56 | $150,674.17 |
| 187 | $150,674.17 | $459.52 | $0.00 | $851.93 | $151,985.62 |
| 188 | $151,985.62 | $459.52 | $0.00 | $859.35 | $153,304.49 |
| 189 | $153,304.49 | $459.52 | $0.00 | $866.81 | $154,630.82 |
| 190 | $154,630.82 | $459.52 | $0.00 | $874.31 | $155,964.65 |
| 191 | $155,964.65 | $459.52 | $0.00 | $881.85 | $157,306.02 |
| 192 | $157,306.02 | $459.52 | $0.00 | $889.43 | $158,654.97 |
| 193 | $158,654.97 | $459.52 | $0.00 | $897.06 | $160,011.55 |
| 194 | $160,011.55 | $459.52 | $0.00 | $904.73 | $161,375.80 |
| 195 | $161,375.80 | $459.52 | $0.00 | $912.44 | $162,747.76 |
| 196 | $162,747.76 | $459.52 | $0.00 | $920.20 | $164,127.48 |
| 197 | $164,127.48 | $459.52 | $0.00 | $928.00 | $165,515.00 |
| 198 | $165,515.00 | $459.52 | $0.00 | $935.85 | $166,910.37 |
| 199 | $166,910.37 | $459.52 | $0.00 | $943.74 | $168,313.63 |
| 200 | $168,313.63 | $459.52 | $0.00 | $951.67 | $169,724.82 |
| 201 | $169,724.82 | $459.52 | $0.00 | $959.65 | $171,143.99 |
| 202 | $171,143.99 | $459.52 | $0.00 | $967.67 | $172,571.18 |
| 203 | $172,571.18 | $459.52 | $0.00 | $975.74 | $174,006.44 |
| 204 | $174,006.44 | $459.52 | $0.00 | $983.86 | $175,449.82 |
| 205 | $175,449.82 | $459.52 | $0.00 | $992.02 | $176,901.36 |
| 206 | $176,901.36 | $459.52 | $0.00 | $1,000.23 | $178,361.11 |
| 207 | $178,361.11 | $459.52 | $0.00 | $1,008.48 | $179,829.11 |
| 208 | $179,829.11 | $459.52 | $0.00 | $1,016.78 | $181,305.41 |
| 209 | $181,305.41 | $459.52 | $0.00 | $1,025.13 | $182,790.06 |
| 210 | $182,790.06 | $459.52 | $0.00 | $1,033.52 | $184,283.10 |
| 211 | $184,283.10 | $459.52 | $0.00 | $1,041.96 | $185,784.58 |
| 212 | $185,784.58 | $459.52 | $0.00 | $1,050.45 | $187,294.55 |
| 213 | $187,294.55 | $459.52 | $0.00 | $1,058.99 | $188,813.06 |
| 214 | $188,813.06 | $459.52 | $0.00 | $1,067.58 | $190,340.16 |
| 215 | $190,340.16 | $459.52 | $0.00 | $1,076.21 | $191,875.89 |
| 216 | $191,875.89 | $459.52 | $0.00 | $1,084.89 | $193,420.30 |
| 217 | $193,420.30 | $459.52 | $53,872.17 | $1,093.63 | $141,101.28 |
| 218 | $141,101.28 | $459.52 | $0.00 | $797.81 | $142,358.61 |
| 219 | $142,358.61 | $459.52 | $0.00 | $804.92 | $143,623.05 |
| 220 | $143,623.05 | $459.52 | $0.00 | $812.07 | $144,894.64 |
| 221 | $144,894.64 | $459.52 | $0.00 | $819.26 | $146,173.42 |
| 222 | $146,173.42 | $459.52 | $0.00 | $826.49 | $147,459.43 |
| 223 | $147,459.43 | $459.52 | $0.00 | $833.76 | $148,752.71 |
| 224 | $148,752.71 | $459.52 | $0.00 | $841.07 | $150,053.30 |
| 225 | $150,053.30 | $459.52 | $0.00 | $848.42 | $151,361.24 |
| 226 | $151,361.24 | $459.52 | $0.00 | $855.82 | $152,676.58 |
| 227 | $152,676.58 | $459.52 | $0.00 | $863.26 | $153,999.36 |
| 228 | $153,999.36 | $459.52 | $0.00 | $870.73 | $155,329.61 |
| 229 | $155,329.61 | $459.52 | $56,565.78 | $878.26 | $100,101.61 |
| 230 | $100,101.61 | $459.52 | $0.00 | $565.99 | $101,127.12 |
| 231 | $101,127.12 | $459.52 | $0.00 | $571.79 | $102,158.43 |
| 232 | $102,158.43 | $459.52 | $0.00 | $577.62 | $103,195.57 |
| 233 | $103,195.57 | $459.52 | $0.00 | $583.48 | $104,238.57 |
| 234 | $104,238.57 | $459.52 | $0.00 | $589.38 | $105,287.47 |
| 235 | $105,287.47 | $459.52 | $0.00 | $595.31 | $106,342.30 |
| 236 | $106,342.30 | $459.52 | $0.00 | $601.27 | $107,403.09 |
| 237 | $107,403.09 | $459.52 | $0.00 | $607.27 | $108,469.88 |
| 238 | $108,469.88 | $459.52 | $0.00 | $613.30 | $109,542.70 |
| 239 | $109,542.70 | $459.52 | $0.00 | $619.37 | $110,621.59 |
| 240 | $110,621.59 | $459.52 | $0.00 | $625.47 | $111,706.58 |
| 241 | $111,706.58 | $459.52 | $59,394.07 | $631.61 | $53,403.64 |
| 242 | $53,403.64 | $459.52 | $0.00 | $301.95 | $54,165.11 |
| 243 | $54,165.11 | $459.52 | $0.00 | $306.26 | $54,930.89 |
| 244 | $54,930.89 | $459.52 | $0.00 | $310.59 | $55,701.00 |
| 245 | $55,701.00 | $459.52 | $0.00 | $314.94 | $56,475.46 |
| 246 | $56,475.46 | $459.52 | $0.00 | $319.32 | $57,254.30 |
| 247 | $57,254.30 | $459.52 | $0.00 | $323.72 | $58,037.54 |
| 248 | $58,037.54 | $459.52 | $0.00 | $328.15 | $58,825.21 |
| 249 | $58,825.21 | $459.52 | $0.00 | $332.61 | $59,617.34 |
| 250 | $59,617.34 | $459.52 | $0.00 | $337.09 | $60,413.95 |
| 251 | $60,413.95 | $459.52 | $0.00 | $341.59 | $61,215.06 |
| 252 | $61,215.06 | $459.52 | $0.00 | $346.12 | $62,020.70 |
| 253 | $62,020.70 | $0.00 | $62,363.77 | $350.67 | $7.60 |