How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $75,849 |
| Monthly savings required | $600 |
How much will it cost to send your child to Salem State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $303,394.90 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $600.41 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 | $29,249.00 |
| 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 Salem State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $600.41 | $0.00 | $0.00 | $600.41 |
| 2 | $600.41 | $600.41 | $0.00 | $3.39 | $1,204.21 |
| 3 | $1,204.21 | $600.41 | $0.00 | $6.81 | $1,811.43 |
| 4 | $1,811.43 | $600.41 | $0.00 | $10.24 | $2,422.08 |
| 5 | $2,422.08 | $600.41 | $0.00 | $13.69 | $3,036.18 |
| 6 | $3,036.18 | $600.41 | $0.00 | $17.17 | $3,653.76 |
| 7 | $3,653.76 | $600.41 | $0.00 | $20.66 | $4,274.83 |
| 8 | $4,274.83 | $600.41 | $0.00 | $24.17 | $4,899.41 |
| 9 | $4,899.41 | $600.41 | $0.00 | $27.70 | $5,527.52 |
| 10 | $5,527.52 | $600.41 | $0.00 | $31.25 | $6,159.18 |
| 11 | $6,159.18 | $600.41 | $0.00 | $34.82 | $6,794.41 |
| 12 | $6,794.41 | $600.41 | $0.00 | $38.42 | $7,433.24 |
| 13 | $7,433.24 | $600.41 | $0.00 | $42.03 | $8,075.68 |
| 14 | $8,075.68 | $600.41 | $0.00 | $45.66 | $8,721.75 |
| 15 | $8,721.75 | $600.41 | $0.00 | $49.31 | $9,371.47 |
| 16 | $9,371.47 | $600.41 | $0.00 | $52.99 | $10,024.87 |
| 17 | $10,024.87 | $600.41 | $0.00 | $56.68 | $10,681.96 |
| 18 | $10,681.96 | $600.41 | $0.00 | $60.40 | $11,342.77 |
| 19 | $11,342.77 | $600.41 | $0.00 | $64.13 | $12,007.31 |
| 20 | $12,007.31 | $600.41 | $0.00 | $67.89 | $12,675.61 |
| 21 | $12,675.61 | $600.41 | $0.00 | $71.67 | $13,347.69 |
| 22 | $13,347.69 | $600.41 | $0.00 | $75.47 | $14,023.57 |
| 23 | $14,023.57 | $600.41 | $0.00 | $79.29 | $14,703.27 |
| 24 | $14,703.27 | $600.41 | $0.00 | $83.13 | $15,386.81 |
| 25 | $15,386.81 | $600.41 | $0.00 | $87.00 | $16,074.22 |
| 26 | $16,074.22 | $600.41 | $0.00 | $90.89 | $16,765.52 |
| 27 | $16,765.52 | $600.41 | $0.00 | $94.79 | $17,460.72 |
| 28 | $17,460.72 | $600.41 | $0.00 | $98.73 | $18,159.86 |
| 29 | $18,159.86 | $600.41 | $0.00 | $102.68 | $18,862.95 |
| 30 | $18,862.95 | $600.41 | $0.00 | $106.65 | $19,570.01 |
| 31 | $19,570.01 | $600.41 | $0.00 | $110.65 | $20,281.07 |
| 32 | $20,281.07 | $600.41 | $0.00 | $114.67 | $20,996.15 |
| 33 | $20,996.15 | $600.41 | $0.00 | $118.72 | $21,715.28 |
| 34 | $21,715.28 | $600.41 | $0.00 | $122.78 | $22,438.47 |
| 35 | $22,438.47 | $600.41 | $0.00 | $126.87 | $23,165.75 |
| 36 | $23,165.75 | $600.41 | $0.00 | $130.98 | $23,897.14 |
| 37 | $23,897.14 | $600.41 | $0.00 | $135.12 | $24,632.67 |
| 38 | $24,632.67 | $600.41 | $0.00 | $139.28 | $25,372.36 |
| 39 | $25,372.36 | $600.41 | $0.00 | $143.46 | $26,116.23 |
| 40 | $26,116.23 | $600.41 | $0.00 | $147.66 | $26,864.30 |
| 41 | $26,864.30 | $600.41 | $0.00 | $151.89 | $27,616.60 |
| 42 | $27,616.60 | $600.41 | $0.00 | $156.15 | $28,373.16 |
| 43 | $28,373.16 | $600.41 | $0.00 | $160.43 | $29,134.00 |
| 44 | $29,134.00 | $600.41 | $0.00 | $164.73 | $29,899.14 |
| 45 | $29,899.14 | $600.41 | $0.00 | $169.05 | $30,668.60 |
| 46 | $30,668.60 | $600.41 | $0.00 | $173.40 | $31,442.41 |
| 47 | $31,442.41 | $600.41 | $0.00 | $177.78 | $32,220.60 |
| 48 | $32,220.60 | $600.41 | $0.00 | $182.18 | $33,003.19 |
| 49 | $33,003.19 | $600.41 | $0.00 | $186.60 | $33,790.20 |
| 50 | $33,790.20 | $600.41 | $0.00 | $191.05 | $34,581.66 |
| 51 | $34,581.66 | $600.41 | $0.00 | $195.53 | $35,377.60 |
| 52 | $35,377.60 | $600.41 | $0.00 | $200.03 | $36,178.04 |
| 53 | $36,178.04 | $600.41 | $0.00 | $204.56 | $36,983.01 |
| 54 | $36,983.01 | $600.41 | $0.00 | $209.11 | $37,792.53 |
| 55 | $37,792.53 | $600.41 | $0.00 | $213.68 | $38,606.62 |
| 56 | $38,606.62 | $600.41 | $0.00 | $218.29 | $39,425.32 |
| 57 | $39,425.32 | $600.41 | $0.00 | $222.92 | $40,248.65 |
| 58 | $40,248.65 | $600.41 | $0.00 | $227.57 | $41,076.63 |
| 59 | $41,076.63 | $600.41 | $0.00 | $232.25 | $41,909.29 |
| 60 | $41,909.29 | $600.41 | $0.00 | $236.96 | $42,746.66 |
| 61 | $42,746.66 | $600.41 | $0.00 | $241.70 | $43,588.77 |
| 62 | $43,588.77 | $600.41 | $0.00 | $246.46 | $44,435.64 |
| 63 | $44,435.64 | $600.41 | $0.00 | $251.25 | $45,287.30 |
| 64 | $45,287.30 | $600.41 | $0.00 | $256.06 | $46,143.77 |
| 65 | $46,143.77 | $600.41 | $0.00 | $260.90 | $47,005.08 |
| 66 | $47,005.08 | $600.41 | $0.00 | $265.77 | $47,871.26 |
| 67 | $47,871.26 | $600.41 | $0.00 | $270.67 | $48,742.34 |
| 68 | $48,742.34 | $600.41 | $0.00 | $275.60 | $49,618.35 |
| 69 | $49,618.35 | $600.41 | $0.00 | $280.55 | $50,499.31 |
| 70 | $50,499.31 | $600.41 | $0.00 | $285.53 | $51,385.25 |
| 71 | $51,385.25 | $600.41 | $0.00 | $290.54 | $52,276.20 |
| 72 | $52,276.20 | $600.41 | $0.00 | $295.58 | $53,172.19 |
| 73 | $53,172.19 | $600.41 | $0.00 | $300.64 | $54,073.24 |
| 74 | $54,073.24 | $600.41 | $0.00 | $305.74 | $54,979.39 |
| 75 | $54,979.39 | $600.41 | $0.00 | $310.86 | $55,890.66 |
| 76 | $55,890.66 | $600.41 | $0.00 | $316.01 | $56,807.08 |
| 77 | $56,807.08 | $600.41 | $0.00 | $321.20 | $57,728.69 |
| 78 | $57,728.69 | $600.41 | $0.00 | $326.41 | $58,655.51 |
| 79 | $58,655.51 | $600.41 | $0.00 | $331.65 | $59,587.57 |
| 80 | $59,587.57 | $600.41 | $0.00 | $336.92 | $60,524.90 |
| 81 | $60,524.90 | $600.41 | $0.00 | $342.22 | $61,467.53 |
| 82 | $61,467.53 | $600.41 | $0.00 | $347.55 | $62,415.49 |
| 83 | $62,415.49 | $600.41 | $0.00 | $352.91 | $63,368.81 |
| 84 | $63,368.81 | $600.41 | $0.00 | $358.30 | $64,327.52 |
| 85 | $64,327.52 | $600.41 | $0.00 | $363.72 | $65,291.65 |
| 86 | $65,291.65 | $600.41 | $0.00 | $369.17 | $66,261.23 |
| 87 | $66,261.23 | $600.41 | $0.00 | $374.65 | $67,236.29 |
| 88 | $67,236.29 | $600.41 | $0.00 | $380.16 | $68,216.86 |
| 89 | $68,216.86 | $600.41 | $0.00 | $385.71 | $69,202.98 |
| 90 | $69,202.98 | $600.41 | $0.00 | $391.28 | $70,194.67 |
| 91 | $70,194.67 | $600.41 | $0.00 | $396.89 | $71,191.97 |
| 92 | $71,191.97 | $600.41 | $0.00 | $402.53 | $72,194.91 |
| 93 | $72,194.91 | $600.41 | $0.00 | $408.20 | $73,203.52 |
| 94 | $73,203.52 | $600.41 | $0.00 | $413.90 | $74,217.83 |
| 95 | $74,217.83 | $600.41 | $0.00 | $419.64 | $75,237.88 |
| 96 | $75,237.88 | $600.41 | $0.00 | $425.41 | $76,263.70 |
| 97 | $76,263.70 | $600.41 | $0.00 | $431.21 | $77,295.32 |
| 98 | $77,295.32 | $600.41 | $0.00 | $437.04 | $78,332.77 |
| 99 | $78,332.77 | $600.41 | $0.00 | $442.90 | $79,376.08 |
| 100 | $79,376.08 | $600.41 | $0.00 | $448.80 | $80,425.29 |
| 101 | $80,425.29 | $600.41 | $0.00 | $454.74 | $81,480.44 |
| 102 | $81,480.44 | $600.41 | $0.00 | $460.70 | $82,541.55 |
| 103 | $82,541.55 | $600.41 | $0.00 | $466.70 | $83,608.66 |
| 104 | $83,608.66 | $600.41 | $0.00 | $472.74 | $84,681.81 |
| 105 | $84,681.81 | $600.41 | $0.00 | $478.80 | $85,761.02 |
| 106 | $85,761.02 | $600.41 | $0.00 | $484.91 | $86,846.34 |
| 107 | $86,846.34 | $600.41 | $0.00 | $491.04 | $87,937.79 |
| 108 | $87,937.79 | $600.41 | $0.00 | $497.21 | $89,035.41 |
| 109 | $89,035.41 | $600.41 | $0.00 | $503.42 | $90,139.24 |
| 110 | $90,139.24 | $600.41 | $0.00 | $509.66 | $91,249.31 |
| 111 | $91,249.31 | $600.41 | $0.00 | $515.94 | $92,365.66 |
| 112 | $92,365.66 | $600.41 | $0.00 | $522.25 | $93,488.32 |
| 113 | $93,488.32 | $600.41 | $0.00 | $528.60 | $94,617.33 |
| 114 | $94,617.33 | $600.41 | $0.00 | $534.98 | $95,752.72 |
| 115 | $95,752.72 | $600.41 | $0.00 | $541.40 | $96,894.53 |
| 116 | $96,894.53 | $600.41 | $0.00 | $547.86 | $98,042.80 |
| 117 | $98,042.80 | $600.41 | $0.00 | $554.35 | $99,197.56 |
| 118 | $99,197.56 | $600.41 | $0.00 | $560.88 | $100,358.85 |
| 119 | $100,358.85 | $600.41 | $0.00 | $567.44 | $101,526.70 |
| 120 | $101,526.70 | $600.41 | $0.00 | $574.05 | $102,701.16 |
| 121 | $102,701.16 | $600.41 | $0.00 | $580.69 | $103,882.26 |
| 122 | $103,882.26 | $600.41 | $0.00 | $587.37 | $105,070.04 |
| 123 | $105,070.04 | $600.41 | $0.00 | $594.08 | $106,264.53 |
| 124 | $106,264.53 | $600.41 | $0.00 | $600.84 | $107,465.78 |
| 125 | $107,465.78 | $600.41 | $0.00 | $607.63 | $108,673.82 |
| 126 | $108,673.82 | $600.41 | $0.00 | $614.46 | $109,888.69 |
| 127 | $109,888.69 | $600.41 | $0.00 | $621.33 | $111,110.43 |
| 128 | $111,110.43 | $600.41 | $0.00 | $628.23 | $112,339.07 |
| 129 | $112,339.07 | $600.41 | $0.00 | $635.18 | $113,574.66 |
| 130 | $113,574.66 | $600.41 | $0.00 | $642.17 | $114,817.24 |
| 131 | $114,817.24 | $600.41 | $0.00 | $649.19 | $116,066.84 |
| 132 | $116,066.84 | $600.41 | $0.00 | $656.26 | $117,323.51 |
| 133 | $117,323.51 | $600.41 | $0.00 | $663.36 | $118,587.28 |
| 134 | $118,587.28 | $600.41 | $0.00 | $670.51 | $119,858.20 |
| 135 | $119,858.20 | $600.41 | $0.00 | $677.70 | $121,136.31 |
| 136 | $121,136.31 | $600.41 | $0.00 | $684.92 | $122,421.64 |
| 137 | $122,421.64 | $600.41 | $0.00 | $692.19 | $123,714.24 |
| 138 | $123,714.24 | $600.41 | $0.00 | $699.50 | $125,014.15 |
| 139 | $125,014.15 | $600.41 | $0.00 | $706.85 | $126,321.41 |
| 140 | $126,321.41 | $600.41 | $0.00 | $714.24 | $127,636.06 |
| 141 | $127,636.06 | $600.41 | $0.00 | $721.67 | $128,958.14 |
| 142 | $128,958.14 | $600.41 | $0.00 | $729.15 | $130,287.70 |
| 143 | $130,287.70 | $600.41 | $0.00 | $736.67 | $131,624.78 |
| 144 | $131,624.78 | $600.41 | $0.00 | $744.23 | $132,969.42 |
| 145 | $132,969.42 | $600.41 | $0.00 | $751.83 | $134,321.66 |
| 146 | $134,321.66 | $600.41 | $0.00 | $759.47 | $135,681.54 |
| 147 | $135,681.54 | $600.41 | $0.00 | $767.16 | $137,049.11 |
| 148 | $137,049.11 | $600.41 | $0.00 | $774.90 | $138,424.42 |
| 149 | $138,424.42 | $600.41 | $0.00 | $782.67 | $139,807.50 |
| 150 | $139,807.50 | $600.41 | $0.00 | $790.49 | $141,198.40 |
| 151 | $141,198.40 | $600.41 | $0.00 | $798.36 | $142,597.17 |
| 152 | $142,597.17 | $600.41 | $0.00 | $806.27 | $144,003.85 |
| 153 | $144,003.85 | $600.41 | $0.00 | $814.22 | $145,418.48 |
| 154 | $145,418.48 | $600.41 | $0.00 | $822.22 | $146,841.11 |
| 155 | $146,841.11 | $600.41 | $0.00 | $830.26 | $148,271.78 |
| 156 | $148,271.78 | $600.41 | $0.00 | $838.35 | $149,710.54 |
| 157 | $149,710.54 | $600.41 | $0.00 | $846.49 | $151,157.44 |
| 158 | $151,157.44 | $600.41 | $0.00 | $854.67 | $152,612.52 |
| 159 | $152,612.52 | $600.41 | $0.00 | $862.89 | $154,075.82 |
| 160 | $154,075.82 | $600.41 | $0.00 | $871.17 | $155,547.40 |
| 161 | $155,547.40 | $600.41 | $0.00 | $879.49 | $157,027.30 |
| 162 | $157,027.30 | $600.41 | $0.00 | $887.86 | $158,515.57 |
| 163 | $158,515.57 | $600.41 | $0.00 | $896.27 | $160,012.25 |
| 164 | $160,012.25 | $600.41 | $0.00 | $904.73 | $161,517.39 |
| 165 | $161,517.39 | $600.41 | $0.00 | $913.24 | $163,031.04 |
| 166 | $163,031.04 | $600.41 | $0.00 | $921.80 | $164,553.25 |
| 167 | $164,553.25 | $600.41 | $0.00 | $930.41 | $166,084.07 |
| 168 | $166,084.07 | $600.41 | $0.00 | $939.06 | $167,623.54 |
| 169 | $167,623.54 | $600.41 | $0.00 | $947.77 | $169,171.72 |
| 170 | $169,171.72 | $600.41 | $0.00 | $956.52 | $170,728.65 |
| 171 | $170,728.65 | $600.41 | $0.00 | $965.32 | $172,294.38 |
| 172 | $172,294.38 | $600.41 | $0.00 | $974.18 | $173,868.97 |
| 173 | $173,868.97 | $600.41 | $0.00 | $983.08 | $175,452.46 |
| 174 | $175,452.46 | $600.41 | $0.00 | $992.03 | $177,044.90 |
| 175 | $177,044.90 | $600.41 | $0.00 | $1,001.04 | $178,646.35 |
| 176 | $178,646.35 | $600.41 | $0.00 | $1,010.09 | $180,256.85 |
| 177 | $180,256.85 | $600.41 | $0.00 | $1,019.20 | $181,876.46 |
| 178 | $181,876.46 | $600.41 | $0.00 | $1,028.36 | $183,505.23 |
| 179 | $183,505.23 | $600.41 | $0.00 | $1,037.57 | $185,143.21 |
| 180 | $185,143.21 | $600.41 | $0.00 | $1,046.83 | $186,790.45 |
| 181 | $186,790.45 | $600.41 | $0.00 | $1,056.14 | $188,447.00 |
| 182 | $188,447.00 | $600.41 | $0.00 | $1,065.51 | $190,112.92 |
| 183 | $190,112.92 | $600.41 | $0.00 | $1,074.93 | $191,788.26 |
| 184 | $191,788.26 | $600.41 | $0.00 | $1,084.40 | $193,473.07 |
| 185 | $193,473.07 | $600.41 | $0.00 | $1,093.92 | $195,167.40 |
| 186 | $195,167.40 | $600.41 | $0.00 | $1,103.50 | $196,871.31 |
| 187 | $196,871.31 | $600.41 | $0.00 | $1,113.14 | $198,584.86 |
| 188 | $198,584.86 | $600.41 | $0.00 | $1,122.83 | $200,308.10 |
| 189 | $200,308.10 | $600.41 | $0.00 | $1,132.57 | $202,041.08 |
| 190 | $202,041.08 | $600.41 | $0.00 | $1,142.37 | $203,783.86 |
| 191 | $203,783.86 | $600.41 | $0.00 | $1,152.22 | $205,536.49 |
| 192 | $205,536.49 | $600.41 | $0.00 | $1,162.13 | $207,299.03 |
| 193 | $207,299.03 | $600.41 | $0.00 | $1,172.10 | $209,071.54 |
| 194 | $209,071.54 | $600.41 | $0.00 | $1,182.12 | $210,854.07 |
| 195 | $210,854.07 | $600.41 | $0.00 | $1,192.20 | $212,646.68 |
| 196 | $212,646.68 | $600.41 | $0.00 | $1,202.34 | $214,449.43 |
| 197 | $214,449.43 | $600.41 | $0.00 | $1,212.53 | $216,262.37 |
| 198 | $216,262.37 | $600.41 | $0.00 | $1,222.78 | $218,085.56 |
| 199 | $218,085.56 | $600.41 | $0.00 | $1,233.09 | $219,919.06 |
| 200 | $219,919.06 | $600.41 | $0.00 | $1,243.45 | $221,762.92 |
| 201 | $221,762.92 | $600.41 | $0.00 | $1,253.88 | $223,617.21 |
| 202 | $223,617.21 | $600.41 | $0.00 | $1,264.36 | $225,481.98 |
| 203 | $225,481.98 | $600.41 | $0.00 | $1,274.91 | $227,357.30 |
| 204 | $227,357.30 | $600.41 | $0.00 | $1,285.51 | $229,243.22 |
| 205 | $229,243.22 | $600.41 | $0.00 | $1,296.17 | $231,139.80 |
| 206 | $231,139.80 | $600.41 | $0.00 | $1,306.90 | $233,047.11 |
| 207 | $233,047.11 | $600.41 | $0.00 | $1,317.68 | $234,965.20 |
| 208 | $234,965.20 | $600.41 | $0.00 | $1,328.53 | $236,894.14 |
| 209 | $236,894.14 | $600.41 | $0.00 | $1,339.43 | $238,833.98 |
| 210 | $238,833.98 | $600.41 | $0.00 | $1,350.40 | $240,784.79 |
| 211 | $240,784.79 | $600.41 | $0.00 | $1,361.43 | $242,746.63 |
| 212 | $242,746.63 | $600.41 | $0.00 | $1,372.52 | $244,719.56 |
| 213 | $244,719.56 | $600.41 | $0.00 | $1,383.68 | $246,703.65 |
| 214 | $246,703.65 | $600.41 | $0.00 | $1,394.90 | $248,698.96 |
| 215 | $248,698.96 | $600.41 | $0.00 | $1,406.18 | $250,705.55 |
| 216 | $250,705.55 | $600.41 | $0.00 | $1,417.53 | $252,723.49 |
| 217 | $252,723.49 | $600.41 | $70,391.21 | $1,428.94 | $184,361.63 |
| 218 | $184,361.63 | $600.41 | $0.00 | $1,042.41 | $186,004.45 |
| 219 | $186,004.45 | $600.41 | $0.00 | $1,051.70 | $187,656.56 |
| 220 | $187,656.56 | $600.41 | $0.00 | $1,061.04 | $189,318.01 |
| 221 | $189,318.01 | $600.41 | $0.00 | $1,070.43 | $190,988.85 |
| 222 | $190,988.85 | $600.41 | $0.00 | $1,079.88 | $192,669.14 |
| 223 | $192,669.14 | $600.41 | $0.00 | $1,089.38 | $194,358.93 |
| 224 | $194,358.93 | $600.41 | $0.00 | $1,098.93 | $196,058.27 |
| 225 | $196,058.27 | $600.41 | $0.00 | $1,108.54 | $197,767.22 |
| 226 | $197,767.22 | $600.41 | $0.00 | $1,118.20 | $199,485.83 |
| 227 | $199,485.83 | $600.41 | $0.00 | $1,127.92 | $201,214.16 |
| 228 | $201,214.16 | $600.41 | $0.00 | $1,137.69 | $202,952.26 |
| 229 | $202,952.26 | $600.41 | $73,910.77 | $1,147.52 | $130,789.42 |
| 230 | $130,789.42 | $600.41 | $0.00 | $739.50 | $132,129.33 |
| 231 | $132,129.33 | $600.41 | $0.00 | $747.08 | $133,476.82 |
| 232 | $133,476.82 | $600.41 | $0.00 | $754.70 | $134,831.93 |
| 233 | $134,831.93 | $600.41 | $0.00 | $762.36 | $136,194.70 |
| 234 | $136,194.70 | $600.41 | $0.00 | $770.06 | $137,565.17 |
| 235 | $137,565.17 | $600.41 | $0.00 | $777.81 | $138,943.39 |
| 236 | $138,943.39 | $600.41 | $0.00 | $785.61 | $140,329.41 |
| 237 | $140,329.41 | $600.41 | $0.00 | $793.44 | $141,723.26 |
| 238 | $141,723.26 | $600.41 | $0.00 | $801.32 | $143,124.99 |
| 239 | $143,124.99 | $600.41 | $0.00 | $809.25 | $144,534.65 |
| 240 | $144,534.65 | $600.41 | $0.00 | $817.22 | $145,952.28 |
| 241 | $145,952.28 | $600.41 | $77,606.30 | $825.24 | $69,771.63 |
| 242 | $69,771.63 | $600.41 | $0.00 | $394.50 | $70,766.54 |
| 243 | $70,766.54 | $600.41 | $0.00 | $400.12 | $71,767.07 |
| 244 | $71,767.07 | $600.41 | $0.00 | $405.78 | $72,773.26 |
| 245 | $72,773.26 | $600.41 | $0.00 | $411.47 | $73,785.14 |
| 246 | $73,785.14 | $600.41 | $0.00 | $417.19 | $74,802.74 |
| 247 | $74,802.74 | $600.41 | $0.00 | $422.95 | $75,826.10 |
| 248 | $75,826.10 | $600.41 | $0.00 | $428.73 | $76,855.24 |
| 249 | $76,855.24 | $600.41 | $0.00 | $434.55 | $77,890.20 |
| 250 | $77,890.20 | $600.41 | $0.00 | $440.40 | $78,931.01 |
| 251 | $78,931.01 | $600.41 | $0.00 | $446.29 | $79,977.71 |
| 252 | $79,977.71 | $600.41 | $0.00 | $452.21 | $81,030.33 |
| 253 | $81,030.33 | $0.00 | $81,486.62 | $458.16 | $1.87 |