| Estimated Annual Cost in 2042 | $115,754 |
| Monthly savings required | $915 |
How much will it cost to send your child to Kent State University at Kent in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $463,016.93 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $914.83 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 | $30,854.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Kent State University at Kent in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $914.83 | $0.00 | $0.00 | $914.83 |
| 2 | $914.83 | $914.83 | $0.00 | $5.17 | $1,834.83 |
| 3 | $1,834.83 | $914.83 | $0.00 | $10.37 | $2,760.03 |
| 4 | $2,760.03 | $914.83 | $0.00 | $15.61 | $3,690.47 |
| 5 | $3,690.47 | $914.83 | $0.00 | $20.87 | $4,626.17 |
| 6 | $4,626.17 | $914.83 | $0.00 | $26.16 | $5,567.16 |
| 7 | $5,567.16 | $914.83 | $0.00 | $31.48 | $6,513.47 |
| 8 | $6,513.47 | $914.83 | $0.00 | $36.83 | $7,465.13 |
| 9 | $7,465.13 | $914.83 | $0.00 | $42.21 | $8,422.17 |
| 10 | $8,422.17 | $914.83 | $0.00 | $47.62 | $9,384.62 |
| 11 | $9,384.62 | $914.83 | $0.00 | $53.06 | $10,352.51 |
| 12 | $10,352.51 | $914.83 | $0.00 | $58.53 | $11,325.87 |
| 13 | $11,325.87 | $914.83 | $0.00 | $64.04 | $12,304.74 |
| 14 | $12,304.74 | $914.83 | $0.00 | $69.57 | $13,289.14 |
| 15 | $13,289.14 | $914.83 | $0.00 | $75.14 | $14,279.11 |
| 16 | $14,279.11 | $914.83 | $0.00 | $80.74 | $15,274.68 |
| 17 | $15,274.68 | $914.83 | $0.00 | $86.37 | $16,275.88 |
| 18 | $16,275.88 | $914.83 | $0.00 | $92.03 | $17,282.74 |
| 19 | $17,282.74 | $914.83 | $0.00 | $97.72 | $18,295.29 |
| 20 | $18,295.29 | $914.83 | $0.00 | $103.44 | $19,313.56 |
| 21 | $19,313.56 | $914.83 | $0.00 | $109.20 | $20,337.59 |
| 22 | $20,337.59 | $914.83 | $0.00 | $114.99 | $21,367.41 |
| 23 | $21,367.41 | $914.83 | $0.00 | $120.81 | $22,403.05 |
| 24 | $22,403.05 | $914.83 | $0.00 | $126.67 | $23,444.55 |
| 25 | $23,444.55 | $914.83 | $0.00 | $132.56 | $24,491.94 |
| 26 | $24,491.94 | $914.83 | $0.00 | $138.48 | $25,545.25 |
| 27 | $25,545.25 | $914.83 | $0.00 | $144.44 | $26,604.52 |
| 28 | $26,604.52 | $914.83 | $0.00 | $150.43 | $27,669.78 |
| 29 | $27,669.78 | $914.83 | $0.00 | $156.45 | $28,741.06 |
| 30 | $28,741.06 | $914.83 | $0.00 | $162.51 | $29,818.40 |
| 31 | $29,818.40 | $914.83 | $0.00 | $168.60 | $30,901.83 |
| 32 | $30,901.83 | $914.83 | $0.00 | $174.72 | $31,991.38 |
| 33 | $31,991.38 | $914.83 | $0.00 | $180.88 | $33,087.09 |
| 34 | $33,087.09 | $914.83 | $0.00 | $187.08 | $34,189.00 |
| 35 | $34,189.00 | $914.83 | $0.00 | $193.31 | $35,297.14 |
| 36 | $35,297.14 | $914.83 | $0.00 | $199.58 | $36,411.55 |
| 37 | $36,411.55 | $914.83 | $0.00 | $205.88 | $37,532.26 |
| 38 | $37,532.26 | $914.83 | $0.00 | $212.21 | $38,659.30 |
| 39 | $38,659.30 | $914.83 | $0.00 | $218.59 | $39,792.72 |
| 40 | $39,792.72 | $914.83 | $0.00 | $224.99 | $40,932.54 |
| 41 | $40,932.54 | $914.83 | $0.00 | $231.44 | $42,078.81 |
| 42 | $42,078.81 | $914.83 | $0.00 | $237.92 | $43,231.56 |
| 43 | $43,231.56 | $914.83 | $0.00 | $244.44 | $44,390.83 |
| 44 | $44,390.83 | $914.83 | $0.00 | $250.99 | $45,556.65 |
| 45 | $45,556.65 | $914.83 | $0.00 | $257.58 | $46,729.06 |
| 46 | $46,729.06 | $914.83 | $0.00 | $264.21 | $47,908.10 |
| 47 | $47,908.10 | $914.83 | $0.00 | $270.88 | $49,093.81 |
| 48 | $49,093.81 | $914.83 | $0.00 | $277.58 | $50,286.22 |
| 49 | $50,286.22 | $914.83 | $0.00 | $284.33 | $51,485.38 |
| 50 | $51,485.38 | $914.83 | $0.00 | $291.11 | $52,691.32 |
| 51 | $52,691.32 | $914.83 | $0.00 | $297.92 | $53,904.07 |
| 52 | $53,904.07 | $914.83 | $0.00 | $304.78 | $55,123.68 |
| 53 | $55,123.68 | $914.83 | $0.00 | $311.68 | $56,350.19 |
| 54 | $56,350.19 | $914.83 | $0.00 | $318.61 | $57,583.63 |
| 55 | $57,583.63 | $914.83 | $0.00 | $325.59 | $58,824.05 |
| 56 | $58,824.05 | $914.83 | $0.00 | $332.60 | $60,071.48 |
| 57 | $60,071.48 | $914.83 | $0.00 | $339.65 | $61,325.96 |
| 58 | $61,325.96 | $914.83 | $0.00 | $346.75 | $62,587.54 |
| 59 | $62,587.54 | $914.83 | $0.00 | $353.88 | $63,856.25 |
| 60 | $63,856.25 | $914.83 | $0.00 | $361.05 | $65,132.13 |
| 61 | $65,132.13 | $914.83 | $0.00 | $368.27 | $66,415.23 |
| 62 | $66,415.23 | $914.83 | $0.00 | $375.52 | $67,705.58 |
| 63 | $67,705.58 | $914.83 | $0.00 | $382.82 | $69,003.23 |
| 64 | $69,003.23 | $914.83 | $0.00 | $390.15 | $70,308.21 |
| 65 | $70,308.21 | $914.83 | $0.00 | $397.53 | $71,620.57 |
| 66 | $71,620.57 | $914.83 | $0.00 | $404.95 | $72,940.35 |
| 67 | $72,940.35 | $914.83 | $0.00 | $412.42 | $74,267.60 |
| 68 | $74,267.60 | $914.83 | $0.00 | $419.92 | $75,602.35 |
| 69 | $75,602.35 | $914.83 | $0.00 | $427.47 | $76,944.65 |
| 70 | $76,944.65 | $914.83 | $0.00 | $435.06 | $78,294.54 |
| 71 | $78,294.54 | $914.83 | $0.00 | $442.69 | $79,652.06 |
| 72 | $79,652.06 | $914.83 | $0.00 | $450.36 | $81,017.25 |
| 73 | $81,017.25 | $914.83 | $0.00 | $458.08 | $82,390.16 |
| 74 | $82,390.16 | $914.83 | $0.00 | $465.85 | $83,770.84 |
| 75 | $83,770.84 | $914.83 | $0.00 | $473.65 | $85,159.32 |
| 76 | $85,159.32 | $914.83 | $0.00 | $481.50 | $86,555.65 |
| 77 | $86,555.65 | $914.83 | $0.00 | $489.40 | $87,959.88 |
| 78 | $87,959.88 | $914.83 | $0.00 | $497.34 | $89,372.05 |
| 79 | $89,372.05 | $914.83 | $0.00 | $505.32 | $90,792.20 |
| 80 | $90,792.20 | $914.83 | $0.00 | $513.35 | $92,220.38 |
| 81 | $92,220.38 | $914.83 | $0.00 | $521.43 | $93,656.64 |
| 82 | $93,656.64 | $914.83 | $0.00 | $529.55 | $95,101.02 |
| 83 | $95,101.02 | $914.83 | $0.00 | $537.71 | $96,553.56 |
| 84 | $96,553.56 | $914.83 | $0.00 | $545.93 | $98,014.32 |
| 85 | $98,014.32 | $914.83 | $0.00 | $554.19 | $99,483.34 |
| 86 | $99,483.34 | $914.83 | $0.00 | $562.49 | $100,960.66 |
| 87 | $100,960.66 | $914.83 | $0.00 | $570.85 | $102,446.34 |
| 88 | $102,446.34 | $914.83 | $0.00 | $579.25 | $103,940.42 |
| 89 | $103,940.42 | $914.83 | $0.00 | $587.69 | $105,442.94 |
| 90 | $105,442.94 | $914.83 | $0.00 | $596.19 | $106,953.96 |
| 91 | $106,953.96 | $914.83 | $0.00 | $604.73 | $108,473.52 |
| 92 | $108,473.52 | $914.83 | $0.00 | $613.33 | $110,001.68 |
| 93 | $110,001.68 | $914.83 | $0.00 | $621.97 | $111,538.48 |
| 94 | $111,538.48 | $914.83 | $0.00 | $630.65 | $113,083.96 |
| 95 | $113,083.96 | $914.83 | $0.00 | $639.39 | $114,638.18 |
| 96 | $114,638.18 | $914.83 | $0.00 | $648.18 | $116,201.19 |
| 97 | $116,201.19 | $914.83 | $0.00 | $657.02 | $117,773.04 |
| 98 | $117,773.04 | $914.83 | $0.00 | $665.91 | $119,353.78 |
| 99 | $119,353.78 | $914.83 | $0.00 | $674.84 | $120,943.45 |
| 100 | $120,943.45 | $914.83 | $0.00 | $683.83 | $122,542.11 |
| 101 | $122,542.11 | $914.83 | $0.00 | $692.87 | $124,149.81 |
| 102 | $124,149.81 | $914.83 | $0.00 | $701.96 | $125,766.60 |
| 103 | $125,766.60 | $914.83 | $0.00 | $711.10 | $127,392.53 |
| 104 | $127,392.53 | $914.83 | $0.00 | $720.30 | $129,027.66 |
| 105 | $129,027.66 | $914.83 | $0.00 | $729.54 | $130,672.03 |
| 106 | $130,672.03 | $914.83 | $0.00 | $738.84 | $132,325.70 |
| 107 | $132,325.70 | $914.83 | $0.00 | $748.19 | $133,988.72 |
| 108 | $133,988.72 | $914.83 | $0.00 | $757.59 | $135,661.14 |
| 109 | $135,661.14 | $914.83 | $0.00 | $767.05 | $137,343.02 |
| 110 | $137,343.02 | $914.83 | $0.00 | $776.56 | $139,034.41 |
| 111 | $139,034.41 | $914.83 | $0.00 | $786.12 | $140,735.36 |
| 112 | $140,735.36 | $914.83 | $0.00 | $795.74 | $142,445.93 |
| 113 | $142,445.93 | $914.83 | $0.00 | $805.41 | $144,166.17 |
| 114 | $144,166.17 | $914.83 | $0.00 | $815.14 | $145,896.14 |
| 115 | $145,896.14 | $914.83 | $0.00 | $824.92 | $147,635.89 |
| 116 | $147,635.89 | $914.83 | $0.00 | $834.75 | $149,385.47 |
| 117 | $149,385.47 | $914.83 | $0.00 | $844.65 | $151,144.95 |
| 118 | $151,144.95 | $914.83 | $0.00 | $854.60 | $152,914.38 |
| 119 | $152,914.38 | $914.83 | $0.00 | $864.60 | $154,693.81 |
| 120 | $154,693.81 | $914.83 | $0.00 | $874.66 | $156,483.30 |
| 121 | $156,483.30 | $914.83 | $0.00 | $884.78 | $158,282.91 |
| 122 | $158,282.91 | $914.83 | $0.00 | $894.95 | $160,092.69 |
| 123 | $160,092.69 | $914.83 | $0.00 | $905.19 | $161,912.71 |
| 124 | $161,912.71 | $914.83 | $0.00 | $915.48 | $163,743.02 |
| 125 | $163,743.02 | $914.83 | $0.00 | $925.83 | $165,583.68 |
| 126 | $165,583.68 | $914.83 | $0.00 | $936.23 | $167,434.74 |
| 127 | $167,434.74 | $914.83 | $0.00 | $946.70 | $169,296.27 |
| 128 | $169,296.27 | $914.83 | $0.00 | $957.23 | $171,168.33 |
| 129 | $171,168.33 | $914.83 | $0.00 | $967.81 | $173,050.97 |
| 130 | $173,050.97 | $914.83 | $0.00 | $978.46 | $174,944.26 |
| 131 | $174,944.26 | $914.83 | $0.00 | $989.16 | $176,848.25 |
| 132 | $176,848.25 | $914.83 | $0.00 | $999.93 | $178,763.01 |
| 133 | $178,763.01 | $914.83 | $0.00 | $1,010.75 | $180,688.59 |
| 134 | $180,688.59 | $914.83 | $0.00 | $1,021.64 | $182,625.06 |
| 135 | $182,625.06 | $914.83 | $0.00 | $1,032.59 | $184,572.48 |
| 136 | $184,572.48 | $914.83 | $0.00 | $1,043.60 | $186,530.91 |
| 137 | $186,530.91 | $914.83 | $0.00 | $1,054.67 | $188,500.41 |
| 138 | $188,500.41 | $914.83 | $0.00 | $1,065.81 | $190,481.05 |
| 139 | $190,481.05 | $914.83 | $0.00 | $1,077.01 | $192,472.89 |
| 140 | $192,472.89 | $914.83 | $0.00 | $1,088.27 | $194,475.99 |
| 141 | $194,475.99 | $914.83 | $0.00 | $1,099.60 | $196,490.42 |
| 142 | $196,490.42 | $914.83 | $0.00 | $1,110.99 | $198,516.24 |
| 143 | $198,516.24 | $914.83 | $0.00 | $1,122.44 | $200,553.51 |
| 144 | $200,553.51 | $914.83 | $0.00 | $1,133.96 | $202,602.30 |
| 145 | $202,602.30 | $914.83 | $0.00 | $1,145.54 | $204,662.67 |
| 146 | $204,662.67 | $914.83 | $0.00 | $1,157.19 | $206,734.69 |
| 147 | $206,734.69 | $914.83 | $0.00 | $1,168.91 | $208,818.43 |
| 148 | $208,818.43 | $914.83 | $0.00 | $1,180.69 | $210,913.95 |
| 149 | $210,913.95 | $914.83 | $0.00 | $1,192.54 | $213,021.32 |
| 150 | $213,021.32 | $914.83 | $0.00 | $1,204.45 | $215,140.60 |
| 151 | $215,140.60 | $914.83 | $0.00 | $1,216.44 | $217,271.87 |
| 152 | $217,271.87 | $914.83 | $0.00 | $1,228.49 | $219,415.19 |
| 153 | $219,415.19 | $914.83 | $0.00 | $1,240.61 | $221,570.63 |
| 154 | $221,570.63 | $914.83 | $0.00 | $1,252.79 | $223,738.25 |
| 155 | $223,738.25 | $914.83 | $0.00 | $1,265.05 | $225,918.13 |
| 156 | $225,918.13 | $914.83 | $0.00 | $1,277.37 | $228,110.33 |
| 157 | $228,110.33 | $914.83 | $0.00 | $1,289.77 | $230,314.93 |
| 158 | $230,314.93 | $914.83 | $0.00 | $1,302.23 | $232,531.99 |
| 159 | $232,531.99 | $914.83 | $0.00 | $1,314.77 | $234,761.59 |
| 160 | $234,761.59 | $914.83 | $0.00 | $1,327.38 | $237,003.80 |
| 161 | $237,003.80 | $914.83 | $0.00 | $1,340.05 | $239,258.68 |
| 162 | $239,258.68 | $914.83 | $0.00 | $1,352.80 | $241,526.31 |
| 163 | $241,526.31 | $914.83 | $0.00 | $1,365.62 | $243,806.76 |
| 164 | $243,806.76 | $914.83 | $0.00 | $1,378.52 | $246,100.11 |
| 165 | $246,100.11 | $914.83 | $0.00 | $1,391.49 | $248,406.43 |
| 166 | $248,406.43 | $914.83 | $0.00 | $1,404.53 | $250,725.79 |
| 167 | $250,725.79 | $914.83 | $0.00 | $1,417.64 | $253,058.26 |
| 168 | $253,058.26 | $914.83 | $0.00 | $1,430.83 | $255,403.92 |
| 169 | $255,403.92 | $914.83 | $0.00 | $1,444.09 | $257,762.84 |
| 170 | $257,762.84 | $914.83 | $0.00 | $1,457.43 | $260,135.10 |
| 171 | $260,135.10 | $914.83 | $0.00 | $1,470.84 | $262,520.77 |
| 172 | $262,520.77 | $914.83 | $0.00 | $1,484.33 | $264,919.93 |
| 173 | $264,919.93 | $914.83 | $0.00 | $1,497.90 | $267,332.66 |
| 174 | $267,332.66 | $914.83 | $0.00 | $1,511.54 | $269,759.03 |
| 175 | $269,759.03 | $914.83 | $0.00 | $1,525.26 | $272,199.12 |
| 176 | $272,199.12 | $914.83 | $0.00 | $1,539.05 | $274,653.00 |
| 177 | $274,653.00 | $914.83 | $0.00 | $1,552.93 | $277,120.76 |
| 178 | $277,120.76 | $914.83 | $0.00 | $1,566.88 | $279,602.47 |
| 179 | $279,602.47 | $914.83 | $0.00 | $1,580.91 | $282,098.21 |
| 180 | $282,098.21 | $914.83 | $0.00 | $1,595.02 | $284,608.06 |
| 181 | $284,608.06 | $914.83 | $0.00 | $1,609.22 | $287,132.11 |
| 182 | $287,132.11 | $914.83 | $0.00 | $1,623.49 | $289,670.43 |
| 183 | $289,670.43 | $914.83 | $0.00 | $1,637.84 | $292,223.10 |
| 184 | $292,223.10 | $914.83 | $0.00 | $1,652.27 | $294,790.20 |
| 185 | $294,790.20 | $914.83 | $0.00 | $1,666.79 | $297,371.82 |
| 186 | $297,371.82 | $914.83 | $0.00 | $1,681.38 | $299,968.03 |
| 187 | $299,968.03 | $914.83 | $0.00 | $1,696.06 | $302,578.92 |
| 188 | $302,578.92 | $914.83 | $0.00 | $1,710.83 | $305,204.58 |
| 189 | $305,204.58 | $914.83 | $0.00 | $1,725.67 | $307,845.08 |
| 190 | $307,845.08 | $914.83 | $0.00 | $1,740.60 | $310,500.51 |
| 191 | $310,500.51 | $914.83 | $0.00 | $1,755.62 | $313,170.96 |
| 192 | $313,170.96 | $914.83 | $0.00 | $1,770.71 | $315,856.50 |
| 193 | $315,856.50 | $914.83 | $0.00 | $1,785.90 | $318,557.23 |
| 194 | $318,557.23 | $914.83 | $0.00 | $1,801.17 | $321,273.23 |
| 195 | $321,273.23 | $914.83 | $0.00 | $1,816.53 | $324,004.59 |
| 196 | $324,004.59 | $914.83 | $0.00 | $1,831.97 | $326,751.39 |
| 197 | $326,751.39 | $914.83 | $0.00 | $1,847.50 | $329,513.72 |
| 198 | $329,513.72 | $914.83 | $0.00 | $1,863.12 | $332,291.67 |
| 199 | $332,291.67 | $914.83 | $0.00 | $1,878.83 | $335,085.33 |
| 200 | $335,085.33 | $914.83 | $0.00 | $1,894.62 | $337,894.78 |
| 201 | $337,894.78 | $914.83 | $0.00 | $1,910.51 | $340,720.12 |
| 202 | $340,720.12 | $914.83 | $0.00 | $1,926.48 | $343,561.43 |
| 203 | $343,561.43 | $914.83 | $0.00 | $1,942.55 | $346,418.81 |
| 204 | $346,418.81 | $914.83 | $0.00 | $1,958.70 | $349,292.34 |
| 205 | $349,292.34 | $914.83 | $0.00 | $1,974.95 | $352,182.12 |
| 206 | $352,182.12 | $914.83 | $0.00 | $1,991.29 | $355,088.24 |
| 207 | $355,088.24 | $914.83 | $0.00 | $2,007.72 | $358,010.79 |
| 208 | $358,010.79 | $914.83 | $0.00 | $2,024.25 | $360,949.87 |
| 209 | $360,949.87 | $914.83 | $0.00 | $2,040.86 | $363,905.56 |
| 210 | $363,905.56 | $914.83 | $0.00 | $2,057.57 | $366,877.96 |
| 211 | $366,877.96 | $914.83 | $0.00 | $2,074.38 | $369,867.17 |
| 212 | $369,867.17 | $914.83 | $0.00 | $2,091.28 | $372,873.28 |
| 213 | $372,873.28 | $914.83 | $0.00 | $2,108.28 | $375,896.39 |
| 214 | $375,896.39 | $914.83 | $0.00 | $2,125.37 | $378,936.59 |
| 215 | $378,936.59 | $914.83 | $0.00 | $2,142.56 | $381,993.98 |
| 216 | $381,993.98 | $914.83 | $0.00 | $2,159.85 | $385,068.66 |
| 217 | $385,068.66 | $914.83 | $104,284.43 | $2,177.23 | $283,876.29 |
| 218 | $283,876.29 | $914.83 | $0.00 | $1,605.08 | $286,396.20 |
| 219 | $286,396.20 | $914.83 | $0.00 | $1,619.33 | $288,930.36 |
| 220 | $288,930.36 | $914.83 | $0.00 | $1,633.65 | $291,478.84 |
| 221 | $291,478.84 | $914.83 | $0.00 | $1,648.06 | $294,041.73 |
| 222 | $294,041.73 | $914.83 | $0.00 | $1,662.55 | $296,619.11 |
| 223 | $296,619.11 | $914.83 | $0.00 | $1,677.13 | $299,211.07 |
| 224 | $299,211.07 | $914.83 | $0.00 | $1,691.78 | $301,817.68 |
| 225 | $301,817.68 | $914.83 | $0.00 | $1,706.52 | $304,439.03 |
| 226 | $304,439.03 | $914.83 | $0.00 | $1,721.34 | $307,075.20 |
| 227 | $307,075.20 | $914.83 | $0.00 | $1,736.25 | $309,726.28 |
| 228 | $309,726.28 | $914.83 | $0.00 | $1,751.24 | $312,392.35 |
| 229 | $312,392.35 | $914.83 | $111,584.34 | $1,766.31 | $203,489.15 |
| 230 | $203,489.15 | $914.83 | $0.00 | $1,150.56 | $205,554.54 |
| 231 | $205,554.54 | $914.83 | $0.00 | $1,162.24 | $207,631.61 |
| 232 | $207,631.61 | $914.83 | $0.00 | $1,173.98 | $209,720.42 |
| 233 | $209,720.42 | $914.83 | $0.00 | $1,185.79 | $211,821.04 |
| 234 | $211,821.04 | $914.83 | $0.00 | $1,197.67 | $213,933.54 |
| 235 | $213,933.54 | $914.83 | $0.00 | $1,209.61 | $216,057.98 |
| 236 | $216,057.98 | $914.83 | $0.00 | $1,221.62 | $218,194.43 |
| 237 | $218,194.43 | $914.83 | $0.00 | $1,233.70 | $220,342.96 |
| 238 | $220,342.96 | $914.83 | $0.00 | $1,245.85 | $222,503.64 |
| 239 | $222,503.64 | $914.83 | $0.00 | $1,258.07 | $224,676.54 |
| 240 | $224,676.54 | $914.83 | $0.00 | $1,270.35 | $226,861.72 |
| 241 | $226,861.72 | $914.83 | $119,395.24 | $1,282.71 | $109,664.02 |
| 242 | $109,664.02 | $914.83 | $0.00 | $620.06 | $111,198.91 |
| 243 | $111,198.91 | $914.83 | $0.00 | $628.73 | $112,742.47 |
| 244 | $112,742.47 | $914.83 | $0.00 | $637.46 | $114,294.76 |
| 245 | $114,294.76 | $914.83 | $0.00 | $646.24 | $115,855.83 |
| 246 | $115,855.83 | $914.83 | $0.00 | $655.07 | $117,425.73 |
| 247 | $117,425.73 | $914.83 | $0.00 | $663.94 | $119,004.50 |
| 248 | $119,004.50 | $914.83 | $0.00 | $672.87 | $120,592.20 |
| 249 | $120,592.20 | $914.83 | $0.00 | $681.85 | $122,188.88 |
| 250 | $122,188.88 | $914.83 | $0.00 | $690.87 | $123,794.58 |
| 251 | $123,794.58 | $914.83 | $0.00 | $699.95 | $125,409.36 |
| 252 | $125,409.36 | $914.83 | $0.00 | $709.08 | $127,033.27 |
| 253 | $127,033.27 | $0.00 | $127,752.91 | $718.26 | -$1.38 |