How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $44,920 |
| Monthly savings required | $356 |
How much will it cost to send your child to Gordon College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $179,678.16 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $355.58 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 | $17,322.00 |
| 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 Gordon College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $355.58 | $0.00 | $0.00 | $355.58 |
| 2 | $355.58 | $355.58 | $0.00 | $2.01 | $713.17 |
| 3 | $713.17 | $355.58 | $0.00 | $4.03 | $1,072.78 |
| 4 | $1,072.78 | $355.58 | $0.00 | $6.07 | $1,434.43 |
| 5 | $1,434.43 | $355.58 | $0.00 | $8.11 | $1,798.12 |
| 6 | $1,798.12 | $355.58 | $0.00 | $10.17 | $2,163.87 |
| 7 | $2,163.87 | $355.58 | $0.00 | $12.23 | $2,531.68 |
| 8 | $2,531.68 | $355.58 | $0.00 | $14.31 | $2,901.57 |
| 9 | $2,901.57 | $355.58 | $0.00 | $16.41 | $3,273.56 |
| 10 | $3,273.56 | $355.58 | $0.00 | $18.51 | $3,647.65 |
| 11 | $3,647.65 | $355.58 | $0.00 | $20.62 | $4,023.85 |
| 12 | $4,023.85 | $355.58 | $0.00 | $22.75 | $4,402.18 |
| 13 | $4,402.18 | $355.58 | $0.00 | $24.89 | $4,782.65 |
| 14 | $4,782.65 | $355.58 | $0.00 | $27.04 | $5,165.27 |
| 15 | $5,165.27 | $355.58 | $0.00 | $29.21 | $5,550.06 |
| 16 | $5,550.06 | $355.58 | $0.00 | $31.38 | $5,937.02 |
| 17 | $5,937.02 | $355.58 | $0.00 | $33.57 | $6,326.17 |
| 18 | $6,326.17 | $355.58 | $0.00 | $35.77 | $6,717.52 |
| 19 | $6,717.52 | $355.58 | $0.00 | $37.98 | $7,111.08 |
| 20 | $7,111.08 | $355.58 | $0.00 | $40.21 | $7,506.87 |
| 21 | $7,506.87 | $355.58 | $0.00 | $42.44 | $7,904.89 |
| 22 | $7,904.89 | $355.58 | $0.00 | $44.70 | $8,305.17 |
| 23 | $8,305.17 | $355.58 | $0.00 | $46.96 | $8,707.71 |
| 24 | $8,707.71 | $355.58 | $0.00 | $49.23 | $9,112.52 |
| 25 | $9,112.52 | $355.58 | $0.00 | $51.52 | $9,519.62 |
| 26 | $9,519.62 | $355.58 | $0.00 | $53.83 | $9,929.03 |
| 27 | $9,929.03 | $355.58 | $0.00 | $56.14 | $10,340.75 |
| 28 | $10,340.75 | $355.58 | $0.00 | $58.47 | $10,754.80 |
| 29 | $10,754.80 | $355.58 | $0.00 | $60.81 | $11,171.19 |
| 30 | $11,171.19 | $355.58 | $0.00 | $63.16 | $11,589.93 |
| 31 | $11,589.93 | $355.58 | $0.00 | $65.53 | $12,011.04 |
| 32 | $12,011.04 | $355.58 | $0.00 | $67.91 | $12,434.53 |
| 33 | $12,434.53 | $355.58 | $0.00 | $70.31 | $12,860.42 |
| 34 | $12,860.42 | $355.58 | $0.00 | $72.71 | $13,288.71 |
| 35 | $13,288.71 | $355.58 | $0.00 | $75.14 | $13,719.43 |
| 36 | $13,719.43 | $355.58 | $0.00 | $77.57 | $14,152.58 |
| 37 | $14,152.58 | $355.58 | $0.00 | $80.02 | $14,588.18 |
| 38 | $14,588.18 | $355.58 | $0.00 | $82.48 | $15,026.24 |
| 39 | $15,026.24 | $355.58 | $0.00 | $84.96 | $15,466.78 |
| 40 | $15,466.78 | $355.58 | $0.00 | $87.45 | $15,909.81 |
| 41 | $15,909.81 | $355.58 | $0.00 | $89.96 | $16,355.35 |
| 42 | $16,355.35 | $355.58 | $0.00 | $92.48 | $16,803.41 |
| 43 | $16,803.41 | $355.58 | $0.00 | $95.01 | $17,254.00 |
| 44 | $17,254.00 | $355.58 | $0.00 | $97.56 | $17,707.14 |
| 45 | $17,707.14 | $355.58 | $0.00 | $100.12 | $18,162.84 |
| 46 | $18,162.84 | $355.58 | $0.00 | $102.70 | $18,621.12 |
| 47 | $18,621.12 | $355.58 | $0.00 | $105.29 | $19,081.99 |
| 48 | $19,081.99 | $355.58 | $0.00 | $107.89 | $19,545.46 |
| 49 | $19,545.46 | $355.58 | $0.00 | $110.51 | $20,011.55 |
| 50 | $20,011.55 | $355.58 | $0.00 | $113.15 | $20,480.28 |
| 51 | $20,480.28 | $355.58 | $0.00 | $115.80 | $20,951.66 |
| 52 | $20,951.66 | $355.58 | $0.00 | $118.46 | $21,425.70 |
| 53 | $21,425.70 | $355.58 | $0.00 | $121.14 | $21,902.42 |
| 54 | $21,902.42 | $355.58 | $0.00 | $123.84 | $22,381.84 |
| 55 | $22,381.84 | $355.58 | $0.00 | $126.55 | $22,863.97 |
| 56 | $22,863.97 | $355.58 | $0.00 | $129.28 | $23,348.83 |
| 57 | $23,348.83 | $355.58 | $0.00 | $132.02 | $23,836.43 |
| 58 | $23,836.43 | $355.58 | $0.00 | $134.77 | $24,326.78 |
| 59 | $24,326.78 | $355.58 | $0.00 | $137.55 | $24,819.91 |
| 60 | $24,819.91 | $355.58 | $0.00 | $140.34 | $25,315.83 |
| 61 | $25,315.83 | $355.58 | $0.00 | $143.14 | $25,814.55 |
| 62 | $25,814.55 | $355.58 | $0.00 | $145.96 | $26,316.09 |
| 63 | $26,316.09 | $355.58 | $0.00 | $148.79 | $26,820.46 |
| 64 | $26,820.46 | $355.58 | $0.00 | $151.65 | $27,327.69 |
| 65 | $27,327.69 | $355.58 | $0.00 | $154.51 | $27,837.78 |
| 66 | $27,837.78 | $355.58 | $0.00 | $157.40 | $28,350.76 |
| 67 | $28,350.76 | $355.58 | $0.00 | $160.30 | $28,866.64 |
| 68 | $28,866.64 | $355.58 | $0.00 | $163.22 | $29,385.44 |
| 69 | $29,385.44 | $355.58 | $0.00 | $166.15 | $29,907.17 |
| 70 | $29,907.17 | $355.58 | $0.00 | $169.10 | $30,431.85 |
| 71 | $30,431.85 | $355.58 | $0.00 | $172.07 | $30,959.50 |
| 72 | $30,959.50 | $355.58 | $0.00 | $175.05 | $31,490.13 |
| 73 | $31,490.13 | $355.58 | $0.00 | $178.05 | $32,023.76 |
| 74 | $32,023.76 | $355.58 | $0.00 | $181.07 | $32,560.41 |
| 75 | $32,560.41 | $355.58 | $0.00 | $184.10 | $33,100.09 |
| 76 | $33,100.09 | $355.58 | $0.00 | $187.15 | $33,642.82 |
| 77 | $33,642.82 | $355.58 | $0.00 | $190.22 | $34,188.62 |
| 78 | $34,188.62 | $355.58 | $0.00 | $193.31 | $34,737.51 |
| 79 | $34,737.51 | $355.58 | $0.00 | $196.41 | $35,289.50 |
| 80 | $35,289.50 | $355.58 | $0.00 | $199.53 | $35,844.61 |
| 81 | $35,844.61 | $355.58 | $0.00 | $202.67 | $36,402.86 |
| 82 | $36,402.86 | $355.58 | $0.00 | $205.83 | $36,964.27 |
| 83 | $36,964.27 | $355.58 | $0.00 | $209.00 | $37,528.85 |
| 84 | $37,528.85 | $355.58 | $0.00 | $212.19 | $38,096.62 |
| 85 | $38,096.62 | $355.58 | $0.00 | $215.40 | $38,667.60 |
| 86 | $38,667.60 | $355.58 | $0.00 | $218.63 | $39,241.81 |
| 87 | $39,241.81 | $355.58 | $0.00 | $221.88 | $39,819.27 |
| 88 | $39,819.27 | $355.58 | $0.00 | $225.14 | $40,399.99 |
| 89 | $40,399.99 | $355.58 | $0.00 | $228.43 | $40,984.00 |
| 90 | $40,984.00 | $355.58 | $0.00 | $231.73 | $41,571.31 |
| 91 | $41,571.31 | $355.58 | $0.00 | $235.05 | $42,161.94 |
| 92 | $42,161.94 | $355.58 | $0.00 | $238.39 | $42,755.91 |
| 93 | $42,755.91 | $355.58 | $0.00 | $241.75 | $43,353.24 |
| 94 | $43,353.24 | $355.58 | $0.00 | $245.13 | $43,953.95 |
| 95 | $43,953.95 | $355.58 | $0.00 | $248.52 | $44,558.05 |
| 96 | $44,558.05 | $355.58 | $0.00 | $251.94 | $45,165.57 |
| 97 | $45,165.57 | $355.58 | $0.00 | $255.37 | $45,776.52 |
| 98 | $45,776.52 | $355.58 | $0.00 | $258.83 | $46,390.93 |
| 99 | $46,390.93 | $355.58 | $0.00 | $262.30 | $47,008.81 |
| 100 | $47,008.81 | $355.58 | $0.00 | $265.79 | $47,630.18 |
| 101 | $47,630.18 | $355.58 | $0.00 | $269.31 | $48,255.07 |
| 102 | $48,255.07 | $355.58 | $0.00 | $272.84 | $48,883.49 |
| 103 | $48,883.49 | $355.58 | $0.00 | $276.39 | $49,515.46 |
| 104 | $49,515.46 | $355.58 | $0.00 | $279.97 | $50,151.01 |
| 105 | $50,151.01 | $355.58 | $0.00 | $283.56 | $50,790.15 |
| 106 | $50,790.15 | $355.58 | $0.00 | $287.17 | $51,432.90 |
| 107 | $51,432.90 | $355.58 | $0.00 | $290.81 | $52,079.29 |
| 108 | $52,079.29 | $355.58 | $0.00 | $294.46 | $52,729.33 |
| 109 | $52,729.33 | $355.58 | $0.00 | $298.14 | $53,383.05 |
| 110 | $53,383.05 | $355.58 | $0.00 | $301.84 | $54,040.47 |
| 111 | $54,040.47 | $355.58 | $0.00 | $305.55 | $54,701.60 |
| 112 | $54,701.60 | $355.58 | $0.00 | $309.29 | $55,366.47 |
| 113 | $55,366.47 | $355.58 | $0.00 | $313.05 | $56,035.10 |
| 114 | $56,035.10 | $355.58 | $0.00 | $316.83 | $56,707.51 |
| 115 | $56,707.51 | $355.58 | $0.00 | $320.63 | $57,383.72 |
| 116 | $57,383.72 | $355.58 | $0.00 | $324.46 | $58,063.76 |
| 117 | $58,063.76 | $355.58 | $0.00 | $328.30 | $58,747.64 |
| 118 | $58,747.64 | $355.58 | $0.00 | $332.17 | $59,435.39 |
| 119 | $59,435.39 | $355.58 | $0.00 | $336.06 | $60,127.03 |
| 120 | $60,127.03 | $355.58 | $0.00 | $339.97 | $60,822.58 |
| 121 | $60,822.58 | $355.58 | $0.00 | $343.90 | $61,522.06 |
| 122 | $61,522.06 | $355.58 | $0.00 | $347.85 | $62,225.49 |
| 123 | $62,225.49 | $355.58 | $0.00 | $351.83 | $62,932.90 |
| 124 | $62,932.90 | $355.58 | $0.00 | $355.83 | $63,644.31 |
| 125 | $63,644.31 | $355.58 | $0.00 | $359.85 | $64,359.74 |
| 126 | $64,359.74 | $355.58 | $0.00 | $363.90 | $65,079.22 |
| 127 | $65,079.22 | $355.58 | $0.00 | $367.97 | $65,802.77 |
| 128 | $65,802.77 | $355.58 | $0.00 | $372.06 | $66,530.41 |
| 129 | $66,530.41 | $355.58 | $0.00 | $376.17 | $67,262.16 |
| 130 | $67,262.16 | $355.58 | $0.00 | $380.31 | $67,998.05 |
| 131 | $67,998.05 | $355.58 | $0.00 | $384.47 | $68,738.10 |
| 132 | $68,738.10 | $355.58 | $0.00 | $388.66 | $69,482.34 |
| 133 | $69,482.34 | $355.58 | $0.00 | $392.86 | $70,230.78 |
| 134 | $70,230.78 | $355.58 | $0.00 | $397.10 | $70,983.46 |
| 135 | $70,983.46 | $355.58 | $0.00 | $401.35 | $71,740.39 |
| 136 | $71,740.39 | $355.58 | $0.00 | $405.63 | $72,501.60 |
| 137 | $72,501.60 | $355.58 | $0.00 | $409.93 | $73,267.11 |
| 138 | $73,267.11 | $355.58 | $0.00 | $414.26 | $74,036.95 |
| 139 | $74,036.95 | $355.58 | $0.00 | $418.62 | $74,811.15 |
| 140 | $74,811.15 | $355.58 | $0.00 | $422.99 | $75,589.72 |
| 141 | $75,589.72 | $355.58 | $0.00 | $427.40 | $76,372.70 |
| 142 | $76,372.70 | $355.58 | $0.00 | $431.82 | $77,160.10 |
| 143 | $77,160.10 | $355.58 | $0.00 | $436.27 | $77,951.95 |
| 144 | $77,951.95 | $355.58 | $0.00 | $440.75 | $78,748.28 |
| 145 | $78,748.28 | $355.58 | $0.00 | $445.25 | $79,549.11 |
| 146 | $79,549.11 | $355.58 | $0.00 | $449.78 | $80,354.47 |
| 147 | $80,354.47 | $355.58 | $0.00 | $454.34 | $81,164.39 |
| 148 | $81,164.39 | $355.58 | $0.00 | $458.92 | $81,978.89 |
| 149 | $81,978.89 | $355.58 | $0.00 | $463.52 | $82,797.99 |
| 150 | $82,797.99 | $355.58 | $0.00 | $468.15 | $83,621.72 |
| 151 | $83,621.72 | $355.58 | $0.00 | $472.81 | $84,450.11 |
| 152 | $84,450.11 | $355.58 | $0.00 | $477.49 | $85,283.18 |
| 153 | $85,283.18 | $355.58 | $0.00 | $482.20 | $86,120.96 |
| 154 | $86,120.96 | $355.58 | $0.00 | $486.94 | $86,963.48 |
| 155 | $86,963.48 | $355.58 | $0.00 | $491.70 | $87,810.76 |
| 156 | $87,810.76 | $355.58 | $0.00 | $496.49 | $88,662.83 |
| 157 | $88,662.83 | $355.58 | $0.00 | $501.31 | $89,519.72 |
| 158 | $89,519.72 | $355.58 | $0.00 | $506.16 | $90,381.46 |
| 159 | $90,381.46 | $355.58 | $0.00 | $511.03 | $91,248.07 |
| 160 | $91,248.07 | $355.58 | $0.00 | $515.93 | $92,119.58 |
| 161 | $92,119.58 | $355.58 | $0.00 | $520.86 | $92,996.02 |
| 162 | $92,996.02 | $355.58 | $0.00 | $525.81 | $93,877.41 |
| 163 | $93,877.41 | $355.58 | $0.00 | $530.80 | $94,763.79 |
| 164 | $94,763.79 | $355.58 | $0.00 | $535.81 | $95,655.18 |
| 165 | $95,655.18 | $355.58 | $0.00 | $540.85 | $96,551.61 |
| 166 | $96,551.61 | $355.58 | $0.00 | $545.92 | $97,453.11 |
| 167 | $97,453.11 | $355.58 | $0.00 | $551.01 | $98,359.70 |
| 168 | $98,359.70 | $355.58 | $0.00 | $556.14 | $99,271.42 |
| 169 | $99,271.42 | $355.58 | $0.00 | $561.30 | $100,188.30 |
| 170 | $100,188.30 | $355.58 | $0.00 | $566.48 | $101,110.36 |
| 171 | $101,110.36 | $355.58 | $0.00 | $571.69 | $102,037.63 |
| 172 | $102,037.63 | $355.58 | $0.00 | $576.94 | $102,970.15 |
| 173 | $102,970.15 | $355.58 | $0.00 | $582.21 | $103,907.94 |
| 174 | $103,907.94 | $355.58 | $0.00 | $587.51 | $104,851.03 |
| 175 | $104,851.03 | $355.58 | $0.00 | $592.84 | $105,799.45 |
| 176 | $105,799.45 | $355.58 | $0.00 | $598.21 | $106,753.24 |
| 177 | $106,753.24 | $355.58 | $0.00 | $603.60 | $107,712.42 |
| 178 | $107,712.42 | $355.58 | $0.00 | $609.02 | $108,677.02 |
| 179 | $108,677.02 | $355.58 | $0.00 | $614.48 | $109,647.08 |
| 180 | $109,647.08 | $355.58 | $0.00 | $619.96 | $110,622.62 |
| 181 | $110,622.62 | $355.58 | $0.00 | $625.48 | $111,603.68 |
| 182 | $111,603.68 | $355.58 | $0.00 | $631.02 | $112,590.28 |
| 183 | $112,590.28 | $355.58 | $0.00 | $636.60 | $113,582.46 |
| 184 | $113,582.46 | $355.58 | $0.00 | $642.21 | $114,580.25 |
| 185 | $114,580.25 | $355.58 | $0.00 | $647.85 | $115,583.68 |
| 186 | $115,583.68 | $355.58 | $0.00 | $653.53 | $116,592.79 |
| 187 | $116,592.79 | $355.58 | $0.00 | $659.23 | $117,607.60 |
| 188 | $117,607.60 | $355.58 | $0.00 | $664.97 | $118,628.15 |
| 189 | $118,628.15 | $355.58 | $0.00 | $670.74 | $119,654.47 |
| 190 | $119,654.47 | $355.58 | $0.00 | $676.54 | $120,686.59 |
| 191 | $120,686.59 | $355.58 | $0.00 | $682.38 | $121,724.55 |
| 192 | $121,724.55 | $355.58 | $0.00 | $688.25 | $122,768.38 |
| 193 | $122,768.38 | $355.58 | $0.00 | $694.15 | $123,818.11 |
| 194 | $123,818.11 | $355.58 | $0.00 | $700.09 | $124,873.78 |
| 195 | $124,873.78 | $355.58 | $0.00 | $706.05 | $125,935.41 |
| 196 | $125,935.41 | $355.58 | $0.00 | $712.06 | $127,003.05 |
| 197 | $127,003.05 | $355.58 | $0.00 | $718.09 | $128,076.72 |
| 198 | $128,076.72 | $355.58 | $0.00 | $724.16 | $129,156.46 |
| 199 | $129,156.46 | $355.58 | $0.00 | $730.27 | $130,242.31 |
| 200 | $130,242.31 | $355.58 | $0.00 | $736.41 | $131,334.30 |
| 201 | $131,334.30 | $355.58 | $0.00 | $742.58 | $132,432.46 |
| 202 | $132,432.46 | $355.58 | $0.00 | $748.79 | $133,536.83 |
| 203 | $133,536.83 | $355.58 | $0.00 | $755.04 | $134,647.45 |
| 204 | $134,647.45 | $355.58 | $0.00 | $761.32 | $135,764.35 |
| 205 | $135,764.35 | $355.58 | $0.00 | $767.63 | $136,887.56 |
| 206 | $136,887.56 | $355.58 | $0.00 | $773.98 | $138,017.12 |
| 207 | $138,017.12 | $355.58 | $0.00 | $780.37 | $139,153.07 |
| 208 | $139,153.07 | $355.58 | $0.00 | $786.79 | $140,295.44 |
| 209 | $140,295.44 | $355.58 | $0.00 | $793.25 | $141,444.27 |
| 210 | $141,444.27 | $355.58 | $0.00 | $799.75 | $142,599.60 |
| 211 | $142,599.60 | $355.58 | $0.00 | $806.28 | $143,761.46 |
| 212 | $143,761.46 | $355.58 | $0.00 | $812.85 | $144,929.89 |
| 213 | $144,929.89 | $355.58 | $0.00 | $819.45 | $146,104.92 |
| 214 | $146,104.92 | $355.58 | $0.00 | $826.10 | $147,286.60 |
| 215 | $147,286.60 | $355.58 | $0.00 | $832.78 | $148,474.96 |
| 216 | $148,474.96 | $355.58 | $0.00 | $839.50 | $149,670.04 |
| 217 | $149,670.04 | $355.58 | $41,687.46 | $846.26 | $109,184.42 |
| 218 | $109,184.42 | $355.58 | $0.00 | $617.34 | $110,157.34 |
| 219 | $110,157.34 | $355.58 | $0.00 | $622.85 | $111,135.77 |
| 220 | $111,135.77 | $355.58 | $0.00 | $628.38 | $112,119.73 |
| 221 | $112,119.73 | $355.58 | $0.00 | $633.94 | $113,109.25 |
| 222 | $113,109.25 | $355.58 | $0.00 | $639.54 | $114,104.37 |
| 223 | $114,104.37 | $355.58 | $0.00 | $645.16 | $115,105.11 |
| 224 | $115,105.11 | $355.58 | $0.00 | $650.82 | $116,111.51 |
| 225 | $116,111.51 | $355.58 | $0.00 | $656.51 | $117,123.60 |
| 226 | $117,123.60 | $355.58 | $0.00 | $662.23 | $118,141.41 |
| 227 | $118,141.41 | $355.58 | $0.00 | $667.99 | $119,164.98 |
| 228 | $119,164.98 | $355.58 | $0.00 | $673.78 | $120,194.34 |
| 229 | $120,194.34 | $355.58 | $43,771.83 | $679.60 | $77,457.69 |
| 230 | $77,457.69 | $355.58 | $0.00 | $437.96 | $78,251.23 |
| 231 | $78,251.23 | $355.58 | $0.00 | $442.44 | $79,049.25 |
| 232 | $79,049.25 | $355.58 | $0.00 | $446.96 | $79,851.79 |
| 233 | $79,851.79 | $355.58 | $0.00 | $451.49 | $80,658.86 |
| 234 | $80,658.86 | $355.58 | $0.00 | $456.06 | $81,470.50 |
| 235 | $81,470.50 | $355.58 | $0.00 | $460.65 | $82,286.73 |
| 236 | $82,286.73 | $355.58 | $0.00 | $465.26 | $83,107.57 |
| 237 | $83,107.57 | $355.58 | $0.00 | $469.90 | $83,933.05 |
| 238 | $83,933.05 | $355.58 | $0.00 | $474.57 | $84,763.20 |
| 239 | $84,763.20 | $355.58 | $0.00 | $479.26 | $85,598.04 |
| 240 | $85,598.04 | $355.58 | $0.00 | $483.98 | $86,437.60 |
| 241 | $86,437.60 | $355.58 | $45,960.42 | $488.73 | $41,321.49 |
| 242 | $41,321.49 | $355.58 | $0.00 | $233.64 | $41,910.71 |
| 243 | $41,910.71 | $355.58 | $0.00 | $236.97 | $42,503.26 |
| 244 | $42,503.26 | $355.58 | $0.00 | $240.32 | $43,099.16 |
| 245 | $43,099.16 | $355.58 | $0.00 | $243.69 | $43,698.43 |
| 246 | $43,698.43 | $355.58 | $0.00 | $247.08 | $44,301.09 |
| 247 | $44,301.09 | $355.58 | $0.00 | $250.48 | $44,907.15 |
| 248 | $44,907.15 | $355.58 | $0.00 | $253.91 | $45,516.64 |
| 249 | $45,516.64 | $355.58 | $0.00 | $257.36 | $46,129.58 |
| 250 | $46,129.58 | $355.58 | $0.00 | $260.82 | $46,745.98 |
| 251 | $46,745.98 | $355.58 | $0.00 | $264.31 | $47,365.87 |
| 252 | $47,365.87 | $355.58 | $0.00 | $267.81 | $47,989.26 |
| 253 | $47,989.26 | $0.00 | $48,258.44 | $271.34 | $2.16 |