How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $46,698 |
| Monthly savings required | $370 |
How much will it cost to send your child to Kentucky State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $186,793.92 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $369.66 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 | $18,008.00 |
| 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 Kentucky State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $369.66 | $0.00 | $0.00 | $369.66 |
| 2 | $369.66 | $369.66 | $0.00 | $2.09 | $741.41 |
| 3 | $741.41 | $369.66 | $0.00 | $4.19 | $1,115.26 |
| 4 | $1,115.26 | $369.66 | $0.00 | $6.31 | $1,491.23 |
| 5 | $1,491.23 | $369.66 | $0.00 | $8.43 | $1,869.32 |
| 6 | $1,869.32 | $369.66 | $0.00 | $10.57 | $2,249.55 |
| 7 | $2,249.55 | $369.66 | $0.00 | $12.72 | $2,631.93 |
| 8 | $2,631.93 | $369.66 | $0.00 | $14.88 | $3,016.47 |
| 9 | $3,016.47 | $369.66 | $0.00 | $17.06 | $3,403.19 |
| 10 | $3,403.19 | $369.66 | $0.00 | $19.24 | $3,792.09 |
| 11 | $3,792.09 | $369.66 | $0.00 | $21.44 | $4,183.19 |
| 12 | $4,183.19 | $369.66 | $0.00 | $23.65 | $4,576.50 |
| 13 | $4,576.50 | $369.66 | $0.00 | $25.88 | $4,972.04 |
| 14 | $4,972.04 | $369.66 | $0.00 | $28.11 | $5,369.81 |
| 15 | $5,369.81 | $369.66 | $0.00 | $30.36 | $5,769.83 |
| 16 | $5,769.83 | $369.66 | $0.00 | $32.62 | $6,172.11 |
| 17 | $6,172.11 | $369.66 | $0.00 | $34.90 | $6,576.67 |
| 18 | $6,576.67 | $369.66 | $0.00 | $37.19 | $6,983.52 |
| 19 | $6,983.52 | $369.66 | $0.00 | $39.49 | $7,392.67 |
| 20 | $7,392.67 | $369.66 | $0.00 | $41.80 | $7,804.13 |
| 21 | $7,804.13 | $369.66 | $0.00 | $44.13 | $8,217.92 |
| 22 | $8,217.92 | $369.66 | $0.00 | $46.47 | $8,634.05 |
| 23 | $8,634.05 | $369.66 | $0.00 | $48.82 | $9,052.53 |
| 24 | $9,052.53 | $369.66 | $0.00 | $51.18 | $9,473.37 |
| 25 | $9,473.37 | $369.66 | $0.00 | $53.56 | $9,896.59 |
| 26 | $9,896.59 | $369.66 | $0.00 | $55.96 | $10,322.21 |
| 27 | $10,322.21 | $369.66 | $0.00 | $58.36 | $10,750.23 |
| 28 | $10,750.23 | $369.66 | $0.00 | $60.78 | $11,180.67 |
| 29 | $11,180.67 | $369.66 | $0.00 | $63.22 | $11,613.55 |
| 30 | $11,613.55 | $369.66 | $0.00 | $65.66 | $12,048.87 |
| 31 | $12,048.87 | $369.66 | $0.00 | $68.13 | $12,486.66 |
| 32 | $12,486.66 | $369.66 | $0.00 | $70.60 | $12,926.92 |
| 33 | $12,926.92 | $369.66 | $0.00 | $73.09 | $13,369.67 |
| 34 | $13,369.67 | $369.66 | $0.00 | $75.59 | $13,814.92 |
| 35 | $13,814.92 | $369.66 | $0.00 | $78.11 | $14,262.69 |
| 36 | $14,262.69 | $369.66 | $0.00 | $80.64 | $14,712.99 |
| 37 | $14,712.99 | $369.66 | $0.00 | $83.19 | $15,165.84 |
| 38 | $15,165.84 | $369.66 | $0.00 | $85.75 | $15,621.25 |
| 39 | $15,621.25 | $369.66 | $0.00 | $88.32 | $16,079.23 |
| 40 | $16,079.23 | $369.66 | $0.00 | $90.91 | $16,539.80 |
| 41 | $16,539.80 | $369.66 | $0.00 | $93.52 | $17,002.98 |
| 42 | $17,002.98 | $369.66 | $0.00 | $96.14 | $17,468.78 |
| 43 | $17,468.78 | $369.66 | $0.00 | $98.77 | $17,937.21 |
| 44 | $17,937.21 | $369.66 | $0.00 | $101.42 | $18,408.29 |
| 45 | $18,408.29 | $369.66 | $0.00 | $104.08 | $18,882.03 |
| 46 | $18,882.03 | $369.66 | $0.00 | $106.76 | $19,358.45 |
| 47 | $19,358.45 | $369.66 | $0.00 | $109.46 | $19,837.57 |
| 48 | $19,837.57 | $369.66 | $0.00 | $112.16 | $20,319.39 |
| 49 | $20,319.39 | $369.66 | $0.00 | $114.89 | $20,803.94 |
| 50 | $20,803.94 | $369.66 | $0.00 | $117.63 | $21,291.23 |
| 51 | $21,291.23 | $369.66 | $0.00 | $120.38 | $21,781.27 |
| 52 | $21,781.27 | $369.66 | $0.00 | $123.15 | $22,274.08 |
| 53 | $22,274.08 | $369.66 | $0.00 | $125.94 | $22,769.68 |
| 54 | $22,769.68 | $369.66 | $0.00 | $128.74 | $23,268.08 |
| 55 | $23,268.08 | $369.66 | $0.00 | $131.56 | $23,769.30 |
| 56 | $23,769.30 | $369.66 | $0.00 | $134.40 | $24,273.36 |
| 57 | $24,273.36 | $369.66 | $0.00 | $137.25 | $24,780.27 |
| 58 | $24,780.27 | $369.66 | $0.00 | $140.11 | $25,290.04 |
| 59 | $25,290.04 | $369.66 | $0.00 | $142.99 | $25,802.69 |
| 60 | $25,802.69 | $369.66 | $0.00 | $145.89 | $26,318.24 |
| 61 | $26,318.24 | $369.66 | $0.00 | $148.81 | $26,836.71 |
| 62 | $26,836.71 | $369.66 | $0.00 | $151.74 | $27,358.11 |
| 63 | $27,358.11 | $369.66 | $0.00 | $154.69 | $27,882.46 |
| 64 | $27,882.46 | $369.66 | $0.00 | $157.65 | $28,409.77 |
| 65 | $28,409.77 | $369.66 | $0.00 | $160.63 | $28,940.06 |
| 66 | $28,940.06 | $369.66 | $0.00 | $163.63 | $29,473.35 |
| 67 | $29,473.35 | $369.66 | $0.00 | $166.65 | $30,009.66 |
| 68 | $30,009.66 | $369.66 | $0.00 | $169.68 | $30,549.00 |
| 69 | $30,549.00 | $369.66 | $0.00 | $172.73 | $31,091.39 |
| 70 | $31,091.39 | $369.66 | $0.00 | $175.80 | $31,636.85 |
| 71 | $31,636.85 | $369.66 | $0.00 | $178.88 | $32,185.39 |
| 72 | $32,185.39 | $369.66 | $0.00 | $181.98 | $32,737.03 |
| 73 | $32,737.03 | $369.66 | $0.00 | $185.10 | $33,291.79 |
| 74 | $33,291.79 | $369.66 | $0.00 | $188.24 | $33,849.69 |
| 75 | $33,849.69 | $369.66 | $0.00 | $191.39 | $34,410.74 |
| 76 | $34,410.74 | $369.66 | $0.00 | $194.56 | $34,974.96 |
| 77 | $34,974.96 | $369.66 | $0.00 | $197.75 | $35,542.37 |
| 78 | $35,542.37 | $369.66 | $0.00 | $200.96 | $36,112.99 |
| 79 | $36,112.99 | $369.66 | $0.00 | $204.19 | $36,686.84 |
| 80 | $36,686.84 | $369.66 | $0.00 | $207.43 | $37,263.93 |
| 81 | $37,263.93 | $369.66 | $0.00 | $210.70 | $37,844.29 |
| 82 | $37,844.29 | $369.66 | $0.00 | $213.98 | $38,427.93 |
| 83 | $38,427.93 | $369.66 | $0.00 | $217.28 | $39,014.87 |
| 84 | $39,014.87 | $369.66 | $0.00 | $220.60 | $39,605.13 |
| 85 | $39,605.13 | $369.66 | $0.00 | $223.93 | $40,198.72 |
| 86 | $40,198.72 | $369.66 | $0.00 | $227.29 | $40,795.67 |
| 87 | $40,795.67 | $369.66 | $0.00 | $230.66 | $41,395.99 |
| 88 | $41,395.99 | $369.66 | $0.00 | $234.06 | $41,999.71 |
| 89 | $41,999.71 | $369.66 | $0.00 | $237.47 | $42,606.84 |
| 90 | $42,606.84 | $369.66 | $0.00 | $240.91 | $43,217.41 |
| 91 | $43,217.41 | $369.66 | $0.00 | $244.36 | $43,831.43 |
| 92 | $43,831.43 | $369.66 | $0.00 | $247.83 | $44,448.92 |
| 93 | $44,448.92 | $369.66 | $0.00 | $251.32 | $45,069.90 |
| 94 | $45,069.90 | $369.66 | $0.00 | $254.83 | $45,694.39 |
| 95 | $45,694.39 | $369.66 | $0.00 | $258.36 | $46,322.41 |
| 96 | $46,322.41 | $369.66 | $0.00 | $261.91 | $46,953.98 |
| 97 | $46,953.98 | $369.66 | $0.00 | $265.48 | $47,589.12 |
| 98 | $47,589.12 | $369.66 | $0.00 | $269.08 | $48,227.86 |
| 99 | $48,227.86 | $369.66 | $0.00 | $272.69 | $48,870.21 |
| 100 | $48,870.21 | $369.66 | $0.00 | $276.32 | $49,516.19 |
| 101 | $49,516.19 | $369.66 | $0.00 | $279.97 | $50,165.82 |
| 102 | $50,165.82 | $369.66 | $0.00 | $283.64 | $50,819.12 |
| 103 | $50,819.12 | $369.66 | $0.00 | $287.34 | $51,476.12 |
| 104 | $51,476.12 | $369.66 | $0.00 | $291.05 | $52,136.83 |
| 105 | $52,136.83 | $369.66 | $0.00 | $294.79 | $52,801.28 |
| 106 | $52,801.28 | $369.66 | $0.00 | $298.55 | $53,469.49 |
| 107 | $53,469.49 | $369.66 | $0.00 | $302.32 | $54,141.47 |
| 108 | $54,141.47 | $369.66 | $0.00 | $306.12 | $54,817.25 |
| 109 | $54,817.25 | $369.66 | $0.00 | $309.94 | $55,496.85 |
| 110 | $55,496.85 | $369.66 | $0.00 | $313.79 | $56,180.30 |
| 111 | $56,180.30 | $369.66 | $0.00 | $317.65 | $56,867.61 |
| 112 | $56,867.61 | $369.66 | $0.00 | $321.54 | $57,558.81 |
| 113 | $57,558.81 | $369.66 | $0.00 | $325.45 | $58,253.92 |
| 114 | $58,253.92 | $369.66 | $0.00 | $329.38 | $58,952.96 |
| 115 | $58,952.96 | $369.66 | $0.00 | $333.33 | $59,655.95 |
| 116 | $59,655.95 | $369.66 | $0.00 | $337.30 | $60,362.91 |
| 117 | $60,362.91 | $369.66 | $0.00 | $341.30 | $61,073.87 |
| 118 | $61,073.87 | $369.66 | $0.00 | $345.32 | $61,788.85 |
| 119 | $61,788.85 | $369.66 | $0.00 | $349.36 | $62,507.87 |
| 120 | $62,507.87 | $369.66 | $0.00 | $353.43 | $63,230.96 |
| 121 | $63,230.96 | $369.66 | $0.00 | $357.52 | $63,958.14 |
| 122 | $63,958.14 | $369.66 | $0.00 | $361.63 | $64,689.43 |
| 123 | $64,689.43 | $369.66 | $0.00 | $365.76 | $65,424.85 |
| 124 | $65,424.85 | $369.66 | $0.00 | $369.92 | $66,164.43 |
| 125 | $66,164.43 | $369.66 | $0.00 | $374.10 | $66,908.19 |
| 126 | $66,908.19 | $369.66 | $0.00 | $378.31 | $67,656.16 |
| 127 | $67,656.16 | $369.66 | $0.00 | $382.54 | $68,408.36 |
| 128 | $68,408.36 | $369.66 | $0.00 | $386.79 | $69,164.81 |
| 129 | $69,164.81 | $369.66 | $0.00 | $391.07 | $69,925.54 |
| 130 | $69,925.54 | $369.66 | $0.00 | $395.37 | $70,690.57 |
| 131 | $70,690.57 | $369.66 | $0.00 | $399.69 | $71,459.92 |
| 132 | $71,459.92 | $369.66 | $0.00 | $404.04 | $72,233.62 |
| 133 | $72,233.62 | $369.66 | $0.00 | $408.42 | $73,011.70 |
| 134 | $73,011.70 | $369.66 | $0.00 | $412.82 | $73,794.18 |
| 135 | $73,794.18 | $369.66 | $0.00 | $417.24 | $74,581.08 |
| 136 | $74,581.08 | $369.66 | $0.00 | $421.69 | $75,372.43 |
| 137 | $75,372.43 | $369.66 | $0.00 | $426.17 | $76,168.26 |
| 138 | $76,168.26 | $369.66 | $0.00 | $430.67 | $76,968.59 |
| 139 | $76,968.59 | $369.66 | $0.00 | $435.19 | $77,773.44 |
| 140 | $77,773.44 | $369.66 | $0.00 | $439.74 | $78,582.84 |
| 141 | $78,582.84 | $369.66 | $0.00 | $444.32 | $79,396.82 |
| 142 | $79,396.82 | $369.66 | $0.00 | $448.92 | $80,215.40 |
| 143 | $80,215.40 | $369.66 | $0.00 | $453.55 | $81,038.61 |
| 144 | $81,038.61 | $369.66 | $0.00 | $458.20 | $81,866.47 |
| 145 | $81,866.47 | $369.66 | $0.00 | $462.88 | $82,699.01 |
| 146 | $82,699.01 | $369.66 | $0.00 | $467.59 | $83,536.26 |
| 147 | $83,536.26 | $369.66 | $0.00 | $472.33 | $84,378.25 |
| 148 | $84,378.25 | $369.66 | $0.00 | $477.09 | $85,225.00 |
| 149 | $85,225.00 | $369.66 | $0.00 | $481.87 | $86,076.53 |
| 150 | $86,076.53 | $369.66 | $0.00 | $486.69 | $86,932.88 |
| 151 | $86,932.88 | $369.66 | $0.00 | $491.53 | $87,794.07 |
| 152 | $87,794.07 | $369.66 | $0.00 | $496.40 | $88,660.13 |
| 153 | $88,660.13 | $369.66 | $0.00 | $501.30 | $89,531.09 |
| 154 | $89,531.09 | $369.66 | $0.00 | $506.22 | $90,406.97 |
| 155 | $90,406.97 | $369.66 | $0.00 | $511.17 | $91,287.80 |
| 156 | $91,287.80 | $369.66 | $0.00 | $516.15 | $92,173.61 |
| 157 | $92,173.61 | $369.66 | $0.00 | $521.16 | $93,064.43 |
| 158 | $93,064.43 | $369.66 | $0.00 | $526.20 | $93,960.29 |
| 159 | $93,960.29 | $369.66 | $0.00 | $531.27 | $94,861.22 |
| 160 | $94,861.22 | $369.66 | $0.00 | $536.36 | $95,767.24 |
| 161 | $95,767.24 | $369.66 | $0.00 | $541.48 | $96,678.38 |
| 162 | $96,678.38 | $369.66 | $0.00 | $546.63 | $97,594.67 |
| 163 | $97,594.67 | $369.66 | $0.00 | $551.81 | $98,516.14 |
| 164 | $98,516.14 | $369.66 | $0.00 | $557.02 | $99,442.82 |
| 165 | $99,442.82 | $369.66 | $0.00 | $562.26 | $100,374.74 |
| 166 | $100,374.74 | $369.66 | $0.00 | $567.53 | $101,311.93 |
| 167 | $101,311.93 | $369.66 | $0.00 | $572.83 | $102,254.42 |
| 168 | $102,254.42 | $369.66 | $0.00 | $578.16 | $103,202.24 |
| 169 | $103,202.24 | $369.66 | $0.00 | $583.52 | $104,155.42 |
| 170 | $104,155.42 | $369.66 | $0.00 | $588.91 | $105,113.99 |
| 171 | $105,113.99 | $369.66 | $0.00 | $594.33 | $106,077.98 |
| 172 | $106,077.98 | $369.66 | $0.00 | $599.78 | $107,047.42 |
| 173 | $107,047.42 | $369.66 | $0.00 | $605.26 | $108,022.34 |
| 174 | $108,022.34 | $369.66 | $0.00 | $610.77 | $109,002.77 |
| 175 | $109,002.77 | $369.66 | $0.00 | $616.32 | $109,988.75 |
| 176 | $109,988.75 | $369.66 | $0.00 | $621.89 | $110,980.30 |
| 177 | $110,980.30 | $369.66 | $0.00 | $627.50 | $111,977.46 |
| 178 | $111,977.46 | $369.66 | $0.00 | $633.14 | $112,980.26 |
| 179 | $112,980.26 | $369.66 | $0.00 | $638.81 | $113,988.73 |
| 180 | $113,988.73 | $369.66 | $0.00 | $644.51 | $115,002.90 |
| 181 | $115,002.90 | $369.66 | $0.00 | $650.24 | $116,022.80 |
| 182 | $116,022.80 | $369.66 | $0.00 | $656.01 | $117,048.47 |
| 183 | $117,048.47 | $369.66 | $0.00 | $661.81 | $118,079.94 |
| 184 | $118,079.94 | $369.66 | $0.00 | $667.64 | $119,117.24 |
| 185 | $119,117.24 | $369.66 | $0.00 | $673.51 | $120,160.41 |
| 186 | $120,160.41 | $369.66 | $0.00 | $679.40 | $121,209.47 |
| 187 | $121,209.47 | $369.66 | $0.00 | $685.34 | $122,264.47 |
| 188 | $122,264.47 | $369.66 | $0.00 | $691.30 | $123,325.43 |
| 189 | $123,325.43 | $369.66 | $0.00 | $697.30 | $124,392.39 |
| 190 | $124,392.39 | $369.66 | $0.00 | $703.33 | $125,465.38 |
| 191 | $125,465.38 | $369.66 | $0.00 | $709.40 | $126,544.44 |
| 192 | $126,544.44 | $369.66 | $0.00 | $715.50 | $127,629.60 |
| 193 | $127,629.60 | $369.66 | $0.00 | $721.64 | $128,720.90 |
| 194 | $128,720.90 | $369.66 | $0.00 | $727.81 | $129,818.37 |
| 195 | $129,818.37 | $369.66 | $0.00 | $734.01 | $130,922.04 |
| 196 | $130,922.04 | $369.66 | $0.00 | $740.25 | $132,031.95 |
| 197 | $132,031.95 | $369.66 | $0.00 | $746.53 | $133,148.14 |
| 198 | $133,148.14 | $369.66 | $0.00 | $752.84 | $134,270.64 |
| 199 | $134,270.64 | $369.66 | $0.00 | $759.19 | $135,399.49 |
| 200 | $135,399.49 | $369.66 | $0.00 | $765.57 | $136,534.72 |
| 201 | $136,534.72 | $369.66 | $0.00 | $771.99 | $137,676.37 |
| 202 | $137,676.37 | $369.66 | $0.00 | $778.44 | $138,824.47 |
| 203 | $138,824.47 | $369.66 | $0.00 | $784.93 | $139,979.06 |
| 204 | $139,979.06 | $369.66 | $0.00 | $791.46 | $141,140.18 |
| 205 | $141,140.18 | $369.66 | $0.00 | $798.03 | $142,307.87 |
| 206 | $142,307.87 | $369.66 | $0.00 | $804.63 | $143,482.16 |
| 207 | $143,482.16 | $369.66 | $0.00 | $811.27 | $144,663.09 |
| 208 | $144,663.09 | $369.66 | $0.00 | $817.95 | $145,850.70 |
| 209 | $145,850.70 | $369.66 | $0.00 | $824.66 | $147,045.02 |
| 210 | $147,045.02 | $369.66 | $0.00 | $831.41 | $148,246.09 |
| 211 | $148,246.09 | $369.66 | $0.00 | $838.20 | $149,453.95 |
| 212 | $149,453.95 | $369.66 | $0.00 | $845.03 | $150,668.64 |
| 213 | $150,668.64 | $369.66 | $0.00 | $851.90 | $151,890.20 |
| 214 | $151,890.20 | $369.66 | $0.00 | $858.81 | $153,118.67 |
| 215 | $153,118.67 | $369.66 | $0.00 | $865.76 | $154,354.09 |
| 216 | $154,354.09 | $369.66 | $0.00 | $872.74 | $155,596.49 |
| 217 | $155,596.49 | $369.66 | $43,338.40 | $879.77 | $113,507.52 |
| 218 | $113,507.52 | $369.66 | $0.00 | $641.79 | $114,518.97 |
| 219 | $114,518.97 | $369.66 | $0.00 | $647.51 | $115,536.14 |
| 220 | $115,536.14 | $369.66 | $0.00 | $653.26 | $116,559.06 |
| 221 | $116,559.06 | $369.66 | $0.00 | $659.04 | $117,587.76 |
| 222 | $117,587.76 | $369.66 | $0.00 | $664.86 | $118,622.28 |
| 223 | $118,622.28 | $369.66 | $0.00 | $670.71 | $119,662.65 |
| 224 | $119,662.65 | $369.66 | $0.00 | $676.59 | $120,708.90 |
| 225 | $120,708.90 | $369.66 | $0.00 | $682.51 | $121,761.07 |
| 226 | $121,761.07 | $369.66 | $0.00 | $688.45 | $122,819.18 |
| 227 | $122,819.18 | $369.66 | $0.00 | $694.44 | $123,883.28 |
| 228 | $123,883.28 | $369.66 | $0.00 | $700.45 | $124,953.39 |
| 229 | $124,953.39 | $369.66 | $45,505.32 | $706.50 | $80,524.23 |
| 230 | $80,524.23 | $369.66 | $0.00 | $455.30 | $81,349.19 |
| 231 | $81,349.19 | $369.66 | $0.00 | $459.96 | $82,178.81 |
| 232 | $82,178.81 | $369.66 | $0.00 | $464.65 | $83,013.12 |
| 233 | $83,013.12 | $369.66 | $0.00 | $469.37 | $83,852.15 |
| 234 | $83,852.15 | $369.66 | $0.00 | $474.11 | $84,695.92 |
| 235 | $84,695.92 | $369.66 | $0.00 | $478.88 | $85,544.46 |
| 236 | $85,544.46 | $369.66 | $0.00 | $483.68 | $86,397.80 |
| 237 | $86,397.80 | $369.66 | $0.00 | $488.51 | $87,255.97 |
| 238 | $87,255.97 | $369.66 | $0.00 | $493.36 | $88,118.99 |
| 239 | $88,118.99 | $369.66 | $0.00 | $498.24 | $88,986.89 |
| 240 | $88,986.89 | $369.66 | $0.00 | $503.14 | $89,859.69 |
| 241 | $89,859.69 | $369.66 | $47,780.59 | $508.08 | $42,956.84 |
| 242 | $42,956.84 | $369.66 | $0.00 | $242.88 | $43,569.38 |
| 243 | $43,569.38 | $369.66 | $0.00 | $246.35 | $44,185.39 |
| 244 | $44,185.39 | $369.66 | $0.00 | $249.83 | $44,804.88 |
| 245 | $44,804.88 | $369.66 | $0.00 | $253.33 | $45,427.87 |
| 246 | $45,427.87 | $369.66 | $0.00 | $256.86 | $46,054.39 |
| 247 | $46,054.39 | $369.66 | $0.00 | $260.40 | $46,684.45 |
| 248 | $46,684.45 | $369.66 | $0.00 | $263.96 | $47,318.07 |
| 249 | $47,318.07 | $369.66 | $0.00 | $267.54 | $47,955.27 |
| 250 | $47,955.27 | $369.66 | $0.00 | $271.15 | $48,596.08 |
| 251 | $48,596.08 | $369.66 | $0.00 | $274.77 | $49,240.51 |
| 252 | $49,240.51 | $369.66 | $0.00 | $278.41 | $49,888.58 |
| 253 | $49,888.58 | $0.00 | $50,169.61 | $282.08 | $1.05 |