How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $68,546 |
| Monthly savings required | $543 |
How much will it cost to send your child to The New England Institute of Art in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $274,185.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $542.61 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 | $26,433.00 |
| 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 The New England Institute of Art in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $542.61 | $0.00 | $0.00 | $542.61 |
| 2 | $542.61 | $542.61 | $0.00 | $3.07 | $1,088.29 |
| 3 | $1,088.29 | $542.61 | $0.00 | $6.15 | $1,637.05 |
| 4 | $1,637.05 | $542.61 | $0.00 | $9.26 | $2,188.92 |
| 5 | $2,188.92 | $542.61 | $0.00 | $12.38 | $2,743.91 |
| 6 | $2,743.91 | $542.61 | $0.00 | $15.51 | $3,302.03 |
| 7 | $3,302.03 | $542.61 | $0.00 | $18.67 | $3,863.31 |
| 8 | $3,863.31 | $542.61 | $0.00 | $21.84 | $4,427.76 |
| 9 | $4,427.76 | $542.61 | $0.00 | $25.04 | $4,995.41 |
| 10 | $4,995.41 | $542.61 | $0.00 | $28.24 | $5,566.26 |
| 11 | $5,566.26 | $542.61 | $0.00 | $31.47 | $6,140.34 |
| 12 | $6,140.34 | $542.61 | $0.00 | $34.72 | $6,717.67 |
| 13 | $6,717.67 | $542.61 | $0.00 | $37.98 | $7,298.26 |
| 14 | $7,298.26 | $542.61 | $0.00 | $41.27 | $7,882.14 |
| 15 | $7,882.14 | $542.61 | $0.00 | $44.57 | $8,469.32 |
| 16 | $8,469.32 | $542.61 | $0.00 | $47.89 | $9,059.82 |
| 17 | $9,059.82 | $542.61 | $0.00 | $51.23 | $9,653.66 |
| 18 | $9,653.66 | $542.61 | $0.00 | $54.58 | $10,250.85 |
| 19 | $10,250.85 | $542.61 | $0.00 | $57.96 | $10,851.42 |
| 20 | $10,851.42 | $542.61 | $0.00 | $61.36 | $11,455.39 |
| 21 | $11,455.39 | $542.61 | $0.00 | $64.77 | $12,062.77 |
| 22 | $12,062.77 | $542.61 | $0.00 | $68.20 | $12,673.58 |
| 23 | $12,673.58 | $542.61 | $0.00 | $71.66 | $13,287.85 |
| 24 | $13,287.85 | $542.61 | $0.00 | $75.13 | $13,905.59 |
| 25 | $13,905.59 | $542.61 | $0.00 | $78.62 | $14,526.82 |
| 26 | $14,526.82 | $542.61 | $0.00 | $82.14 | $15,151.57 |
| 27 | $15,151.57 | $542.61 | $0.00 | $85.67 | $15,779.85 |
| 28 | $15,779.85 | $542.61 | $0.00 | $89.22 | $16,411.68 |
| 29 | $16,411.68 | $542.61 | $0.00 | $92.79 | $17,047.08 |
| 30 | $17,047.08 | $542.61 | $0.00 | $96.39 | $17,686.08 |
| 31 | $17,686.08 | $542.61 | $0.00 | $100.00 | $18,328.69 |
| 32 | $18,328.69 | $542.61 | $0.00 | $103.63 | $18,974.93 |
| 33 | $18,974.93 | $542.61 | $0.00 | $107.29 | $19,624.83 |
| 34 | $19,624.83 | $542.61 | $0.00 | $110.96 | $20,278.40 |
| 35 | $20,278.40 | $542.61 | $0.00 | $114.66 | $20,935.67 |
| 36 | $20,935.67 | $542.61 | $0.00 | $118.37 | $21,596.65 |
| 37 | $21,596.65 | $542.61 | $0.00 | $122.11 | $22,261.37 |
| 38 | $22,261.37 | $542.61 | $0.00 | $125.87 | $22,929.85 |
| 39 | $22,929.85 | $542.61 | $0.00 | $129.65 | $23,602.11 |
| 40 | $23,602.11 | $542.61 | $0.00 | $133.45 | $24,278.17 |
| 41 | $24,278.17 | $542.61 | $0.00 | $137.27 | $24,958.05 |
| 42 | $24,958.05 | $542.61 | $0.00 | $141.12 | $25,641.78 |
| 43 | $25,641.78 | $542.61 | $0.00 | $144.98 | $26,329.37 |
| 44 | $26,329.37 | $542.61 | $0.00 | $148.87 | $27,020.85 |
| 45 | $27,020.85 | $542.61 | $0.00 | $152.78 | $27,716.24 |
| 46 | $27,716.24 | $542.61 | $0.00 | $156.71 | $28,415.56 |
| 47 | $28,415.56 | $542.61 | $0.00 | $160.67 | $29,118.84 |
| 48 | $29,118.84 | $542.61 | $0.00 | $164.64 | $29,826.09 |
| 49 | $29,826.09 | $542.61 | $0.00 | $168.64 | $30,537.34 |
| 50 | $30,537.34 | $542.61 | $0.00 | $172.66 | $31,252.61 |
| 51 | $31,252.61 | $542.61 | $0.00 | $176.71 | $31,971.93 |
| 52 | $31,971.93 | $542.61 | $0.00 | $180.77 | $32,695.31 |
| 53 | $32,695.31 | $542.61 | $0.00 | $184.86 | $33,422.78 |
| 54 | $33,422.78 | $542.61 | $0.00 | $188.98 | $34,154.37 |
| 55 | $34,154.37 | $542.61 | $0.00 | $193.11 | $34,890.09 |
| 56 | $34,890.09 | $542.61 | $0.00 | $197.27 | $35,629.97 |
| 57 | $35,629.97 | $542.61 | $0.00 | $201.46 | $36,374.04 |
| 58 | $36,374.04 | $542.61 | $0.00 | $205.66 | $37,122.31 |
| 59 | $37,122.31 | $542.61 | $0.00 | $209.89 | $37,874.81 |
| 60 | $37,874.81 | $542.61 | $0.00 | $214.15 | $38,631.57 |
| 61 | $38,631.57 | $542.61 | $0.00 | $218.43 | $39,392.61 |
| 62 | $39,392.61 | $542.61 | $0.00 | $222.73 | $40,157.95 |
| 63 | $40,157.95 | $542.61 | $0.00 | $227.06 | $40,927.62 |
| 64 | $40,927.62 | $542.61 | $0.00 | $231.41 | $41,701.64 |
| 65 | $41,701.64 | $542.61 | $0.00 | $235.79 | $42,480.04 |
| 66 | $42,480.04 | $542.61 | $0.00 | $240.19 | $43,262.84 |
| 67 | $43,262.84 | $542.61 | $0.00 | $244.61 | $44,050.06 |
| 68 | $44,050.06 | $542.61 | $0.00 | $249.07 | $44,841.74 |
| 69 | $44,841.74 | $542.61 | $0.00 | $253.54 | $45,637.89 |
| 70 | $45,637.89 | $542.61 | $0.00 | $258.04 | $46,438.54 |
| 71 | $46,438.54 | $542.61 | $0.00 | $262.57 | $47,243.72 |
| 72 | $47,243.72 | $542.61 | $0.00 | $267.12 | $48,053.45 |
| 73 | $48,053.45 | $542.61 | $0.00 | $271.70 | $48,867.76 |
| 74 | $48,867.76 | $542.61 | $0.00 | $276.31 | $49,686.68 |
| 75 | $49,686.68 | $542.61 | $0.00 | $280.94 | $50,510.23 |
| 76 | $50,510.23 | $542.61 | $0.00 | $285.59 | $51,338.43 |
| 77 | $51,338.43 | $542.61 | $0.00 | $290.27 | $52,171.31 |
| 78 | $52,171.31 | $542.61 | $0.00 | $294.98 | $53,008.90 |
| 79 | $53,008.90 | $542.61 | $0.00 | $299.72 | $53,851.23 |
| 80 | $53,851.23 | $542.61 | $0.00 | $304.48 | $54,698.32 |
| 81 | $54,698.32 | $542.61 | $0.00 | $309.27 | $55,550.20 |
| 82 | $55,550.20 | $542.61 | $0.00 | $314.09 | $56,406.90 |
| 83 | $56,406.90 | $542.61 | $0.00 | $318.93 | $57,268.44 |
| 84 | $57,268.44 | $542.61 | $0.00 | $323.80 | $58,134.85 |
| 85 | $58,134.85 | $542.61 | $0.00 | $328.70 | $59,006.16 |
| 86 | $59,006.16 | $542.61 | $0.00 | $333.63 | $59,882.40 |
| 87 | $59,882.40 | $542.61 | $0.00 | $338.58 | $60,763.59 |
| 88 | $60,763.59 | $542.61 | $0.00 | $343.57 | $61,649.77 |
| 89 | $61,649.77 | $542.61 | $0.00 | $348.58 | $62,540.96 |
| 90 | $62,540.96 | $542.61 | $0.00 | $353.62 | $63,437.19 |
| 91 | $63,437.19 | $542.61 | $0.00 | $358.68 | $64,338.48 |
| 92 | $64,338.48 | $542.61 | $0.00 | $363.78 | $65,244.87 |
| 93 | $65,244.87 | $542.61 | $0.00 | $368.90 | $66,156.38 |
| 94 | $66,156.38 | $542.61 | $0.00 | $374.06 | $67,073.05 |
| 95 | $67,073.05 | $542.61 | $0.00 | $379.24 | $67,994.90 |
| 96 | $67,994.90 | $542.61 | $0.00 | $384.45 | $68,921.96 |
| 97 | $68,921.96 | $542.61 | $0.00 | $389.69 | $69,854.26 |
| 98 | $69,854.26 | $542.61 | $0.00 | $394.97 | $70,791.84 |
| 99 | $70,791.84 | $542.61 | $0.00 | $400.27 | $71,734.72 |
| 100 | $71,734.72 | $542.61 | $0.00 | $405.60 | $72,682.93 |
| 101 | $72,682.93 | $542.61 | $0.00 | $410.96 | $73,636.50 |
| 102 | $73,636.50 | $542.61 | $0.00 | $416.35 | $74,595.46 |
| 103 | $74,595.46 | $542.61 | $0.00 | $421.77 | $75,559.84 |
| 104 | $75,559.84 | $542.61 | $0.00 | $427.23 | $76,529.68 |
| 105 | $76,529.68 | $542.61 | $0.00 | $432.71 | $77,505.00 |
| 106 | $77,505.00 | $542.61 | $0.00 | $438.22 | $78,485.83 |
| 107 | $78,485.83 | $542.61 | $0.00 | $443.77 | $79,472.21 |
| 108 | $79,472.21 | $542.61 | $0.00 | $449.35 | $80,464.17 |
| 109 | $80,464.17 | $542.61 | $0.00 | $454.96 | $81,461.74 |
| 110 | $81,461.74 | $542.61 | $0.00 | $460.60 | $82,464.95 |
| 111 | $82,464.95 | $542.61 | $0.00 | $466.27 | $83,473.83 |
| 112 | $83,473.83 | $542.61 | $0.00 | $471.97 | $84,488.41 |
| 113 | $84,488.41 | $542.61 | $0.00 | $477.71 | $85,508.73 |
| 114 | $85,508.73 | $542.61 | $0.00 | $483.48 | $86,534.82 |
| 115 | $86,534.82 | $542.61 | $0.00 | $489.28 | $87,566.71 |
| 116 | $87,566.71 | $542.61 | $0.00 | $495.11 | $88,604.43 |
| 117 | $88,604.43 | $542.61 | $0.00 | $500.98 | $89,648.02 |
| 118 | $89,648.02 | $542.61 | $0.00 | $506.88 | $90,697.51 |
| 119 | $90,697.51 | $542.61 | $0.00 | $512.82 | $91,752.94 |
| 120 | $91,752.94 | $542.61 | $0.00 | $518.78 | $92,814.33 |
| 121 | $92,814.33 | $542.61 | $0.00 | $524.79 | $93,881.73 |
| 122 | $93,881.73 | $542.61 | $0.00 | $530.82 | $94,955.16 |
| 123 | $94,955.16 | $542.61 | $0.00 | $536.89 | $96,034.66 |
| 124 | $96,034.66 | $542.61 | $0.00 | $542.99 | $97,120.26 |
| 125 | $97,120.26 | $542.61 | $0.00 | $549.13 | $98,212.00 |
| 126 | $98,212.00 | $542.61 | $0.00 | $555.30 | $99,309.91 |
| 127 | $99,309.91 | $542.61 | $0.00 | $561.51 | $100,414.03 |
| 128 | $100,414.03 | $542.61 | $0.00 | $567.76 | $101,524.40 |
| 129 | $101,524.40 | $542.61 | $0.00 | $574.03 | $102,641.04 |
| 130 | $102,641.04 | $542.61 | $0.00 | $580.35 | $103,764.00 |
| 131 | $103,764.00 | $542.61 | $0.00 | $586.70 | $104,893.31 |
| 132 | $104,893.31 | $542.61 | $0.00 | $593.08 | $106,029.00 |
| 133 | $106,029.00 | $542.61 | $0.00 | $599.50 | $107,171.11 |
| 134 | $107,171.11 | $542.61 | $0.00 | $605.96 | $108,319.68 |
| 135 | $108,319.68 | $542.61 | $0.00 | $612.46 | $109,474.75 |
| 136 | $109,474.75 | $542.61 | $0.00 | $618.99 | $110,636.35 |
| 137 | $110,636.35 | $542.61 | $0.00 | $625.55 | $111,804.51 |
| 138 | $111,804.51 | $542.61 | $0.00 | $632.16 | $112,979.28 |
| 139 | $112,979.28 | $542.61 | $0.00 | $638.80 | $114,160.69 |
| 140 | $114,160.69 | $542.61 | $0.00 | $645.48 | $115,348.78 |
| 141 | $115,348.78 | $542.61 | $0.00 | $652.20 | $116,543.59 |
| 142 | $116,543.59 | $542.61 | $0.00 | $658.95 | $117,745.15 |
| 143 | $117,745.15 | $542.61 | $0.00 | $665.75 | $118,953.51 |
| 144 | $118,953.51 | $542.61 | $0.00 | $672.58 | $120,168.70 |
| 145 | $120,168.70 | $542.61 | $0.00 | $679.45 | $121,390.76 |
| 146 | $121,390.76 | $542.61 | $0.00 | $686.36 | $122,619.73 |
| 147 | $122,619.73 | $542.61 | $0.00 | $693.31 | $123,855.65 |
| 148 | $123,855.65 | $542.61 | $0.00 | $700.30 | $125,098.56 |
| 149 | $125,098.56 | $542.61 | $0.00 | $707.33 | $126,348.50 |
| 150 | $126,348.50 | $542.61 | $0.00 | $714.39 | $127,605.50 |
| 151 | $127,605.50 | $542.61 | $0.00 | $721.50 | $128,869.61 |
| 152 | $128,869.61 | $542.61 | $0.00 | $728.65 | $130,140.87 |
| 153 | $130,140.87 | $542.61 | $0.00 | $735.84 | $131,419.32 |
| 154 | $131,419.32 | $542.61 | $0.00 | $743.06 | $132,704.99 |
| 155 | $132,704.99 | $542.61 | $0.00 | $750.33 | $133,997.93 |
| 156 | $133,997.93 | $542.61 | $0.00 | $757.64 | $135,298.18 |
| 157 | $135,298.18 | $542.61 | $0.00 | $765.00 | $136,605.79 |
| 158 | $136,605.79 | $542.61 | $0.00 | $772.39 | $137,920.79 |
| 159 | $137,920.79 | $542.61 | $0.00 | $779.82 | $139,243.22 |
| 160 | $139,243.22 | $542.61 | $0.00 | $787.30 | $140,573.13 |
| 161 | $140,573.13 | $542.61 | $0.00 | $794.82 | $141,910.56 |
| 162 | $141,910.56 | $542.61 | $0.00 | $802.38 | $143,255.55 |
| 163 | $143,255.55 | $542.61 | $0.00 | $809.99 | $144,608.15 |
| 164 | $144,608.15 | $542.61 | $0.00 | $817.64 | $145,968.40 |
| 165 | $145,968.40 | $542.61 | $0.00 | $825.33 | $147,336.34 |
| 166 | $147,336.34 | $542.61 | $0.00 | $833.06 | $148,712.01 |
| 167 | $148,712.01 | $542.61 | $0.00 | $840.84 | $150,095.46 |
| 168 | $150,095.46 | $542.61 | $0.00 | $848.66 | $151,486.73 |
| 169 | $151,486.73 | $542.61 | $0.00 | $856.53 | $152,885.87 |
| 170 | $152,885.87 | $542.61 | $0.00 | $864.44 | $154,292.92 |
| 171 | $154,292.92 | $542.61 | $0.00 | $872.39 | $155,707.92 |
| 172 | $155,707.92 | $542.61 | $0.00 | $880.40 | $157,130.93 |
| 173 | $157,130.93 | $542.61 | $0.00 | $888.44 | $158,561.98 |
| 174 | $158,561.98 | $542.61 | $0.00 | $896.53 | $160,001.12 |
| 175 | $160,001.12 | $542.61 | $0.00 | $904.67 | $161,448.40 |
| 176 | $161,448.40 | $542.61 | $0.00 | $912.85 | $162,903.86 |
| 177 | $162,903.86 | $542.61 | $0.00 | $921.08 | $164,367.55 |
| 178 | $164,367.55 | $542.61 | $0.00 | $929.36 | $165,839.52 |
| 179 | $165,839.52 | $542.61 | $0.00 | $937.68 | $167,319.81 |
| 180 | $167,319.81 | $542.61 | $0.00 | $946.05 | $168,808.47 |
| 181 | $168,808.47 | $542.61 | $0.00 | $954.47 | $170,305.55 |
| 182 | $170,305.55 | $542.61 | $0.00 | $962.93 | $171,811.09 |
| 183 | $171,811.09 | $542.61 | $0.00 | $971.44 | $173,325.14 |
| 184 | $173,325.14 | $542.61 | $0.00 | $980.01 | $174,847.76 |
| 185 | $174,847.76 | $542.61 | $0.00 | $988.61 | $176,378.98 |
| 186 | $176,378.98 | $542.61 | $0.00 | $997.27 | $177,918.86 |
| 187 | $177,918.86 | $542.61 | $0.00 | $1,005.98 | $179,467.45 |
| 188 | $179,467.45 | $542.61 | $0.00 | $1,014.74 | $181,024.80 |
| 189 | $181,024.80 | $542.61 | $0.00 | $1,023.54 | $182,590.95 |
| 190 | $182,590.95 | $542.61 | $0.00 | $1,032.40 | $184,165.96 |
| 191 | $184,165.96 | $542.61 | $0.00 | $1,041.30 | $185,749.87 |
| 192 | $185,749.87 | $542.61 | $0.00 | $1,050.26 | $187,342.74 |
| 193 | $187,342.74 | $542.61 | $0.00 | $1,059.26 | $188,944.61 |
| 194 | $188,944.61 | $542.61 | $0.00 | $1,068.32 | $190,555.54 |
| 195 | $190,555.54 | $542.61 | $0.00 | $1,077.43 | $192,175.58 |
| 196 | $192,175.58 | $542.61 | $0.00 | $1,086.59 | $193,804.78 |
| 197 | $193,804.78 | $542.61 | $0.00 | $1,095.80 | $195,443.19 |
| 198 | $195,443.19 | $542.61 | $0.00 | $1,105.06 | $197,090.86 |
| 199 | $197,090.86 | $542.61 | $0.00 | $1,114.38 | $198,747.85 |
| 200 | $198,747.85 | $542.61 | $0.00 | $1,123.75 | $200,414.21 |
| 201 | $200,414.21 | $542.61 | $0.00 | $1,133.17 | $202,089.99 |
| 202 | $202,089.99 | $542.61 | $0.00 | $1,142.65 | $203,775.25 |
| 203 | $203,775.25 | $542.61 | $0.00 | $1,152.17 | $205,470.03 |
| 204 | $205,470.03 | $542.61 | $0.00 | $1,161.76 | $207,174.40 |
| 205 | $207,174.40 | $542.61 | $0.00 | $1,171.39 | $208,888.40 |
| 206 | $208,888.40 | $542.61 | $0.00 | $1,181.09 | $210,612.10 |
| 207 | $210,612.10 | $542.61 | $0.00 | $1,190.83 | $212,345.54 |
| 208 | $212,345.54 | $542.61 | $0.00 | $1,200.63 | $214,088.78 |
| 209 | $214,088.78 | $542.61 | $0.00 | $1,210.49 | $215,841.88 |
| 210 | $215,841.88 | $542.61 | $0.00 | $1,220.40 | $217,604.89 |
| 211 | $217,604.89 | $542.61 | $0.00 | $1,230.37 | $219,377.87 |
| 212 | $219,377.87 | $542.61 | $0.00 | $1,240.39 | $221,160.87 |
| 213 | $221,160.87 | $542.61 | $0.00 | $1,250.48 | $222,953.96 |
| 214 | $222,953.96 | $542.61 | $0.00 | $1,260.61 | $224,757.18 |
| 215 | $224,757.18 | $542.61 | $0.00 | $1,270.81 | $226,570.60 |
| 216 | $226,570.60 | $542.61 | $0.00 | $1,281.06 | $228,394.27 |
| 217 | $228,394.27 | $542.61 | $63,614.17 | $1,291.37 | $166,614.08 |
| 218 | $166,614.08 | $542.61 | $0.00 | $942.06 | $168,098.75 |
| 219 | $168,098.75 | $542.61 | $0.00 | $950.45 | $169,591.81 |
| 220 | $169,591.81 | $542.61 | $0.00 | $958.90 | $171,093.32 |
| 221 | $171,093.32 | $542.61 | $0.00 | $967.39 | $172,603.32 |
| 222 | $172,603.32 | $542.61 | $0.00 | $975.92 | $174,121.85 |
| 223 | $174,121.85 | $542.61 | $0.00 | $984.51 | $175,648.97 |
| 224 | $175,648.97 | $542.61 | $0.00 | $993.14 | $177,184.72 |
| 225 | $177,184.72 | $542.61 | $0.00 | $1,001.83 | $178,729.16 |
| 226 | $178,729.16 | $542.61 | $0.00 | $1,010.56 | $180,282.33 |
| 227 | $180,282.33 | $542.61 | $0.00 | $1,019.34 | $181,844.28 |
| 228 | $181,844.28 | $542.61 | $0.00 | $1,028.17 | $183,415.06 |
| 229 | $183,415.06 | $542.61 | $66,794.87 | $1,037.06 | $118,199.86 |
| 230 | $118,199.86 | $542.61 | $0.00 | $668.32 | $119,410.79 |
| 231 | $119,410.79 | $542.61 | $0.00 | $675.17 | $120,628.57 |
| 232 | $120,628.57 | $542.61 | $0.00 | $682.05 | $121,853.23 |
| 233 | $121,853.23 | $542.61 | $0.00 | $688.98 | $123,084.82 |
| 234 | $123,084.82 | $542.61 | $0.00 | $695.94 | $124,323.37 |
| 235 | $124,323.37 | $542.61 | $0.00 | $702.94 | $125,568.92 |
| 236 | $125,568.92 | $542.61 | $0.00 | $709.98 | $126,821.51 |
| 237 | $126,821.51 | $542.61 | $0.00 | $717.07 | $128,081.19 |
| 238 | $128,081.19 | $542.61 | $0.00 | $724.19 | $129,347.99 |
| 239 | $129,347.99 | $542.61 | $0.00 | $731.35 | $130,621.95 |
| 240 | $130,621.95 | $542.61 | $0.00 | $738.56 | $131,903.12 |
| 241 | $131,903.12 | $542.61 | $70,134.62 | $745.80 | $63,056.91 |
| 242 | $63,056.91 | $542.61 | $0.00 | $356.53 | $63,956.05 |
| 243 | $63,956.05 | $542.61 | $0.00 | $361.62 | $64,860.28 |
| 244 | $64,860.28 | $542.61 | $0.00 | $366.73 | $65,769.62 |
| 245 | $65,769.62 | $542.61 | $0.00 | $371.87 | $66,684.10 |
| 246 | $66,684.10 | $542.61 | $0.00 | $377.04 | $67,603.75 |
| 247 | $67,603.75 | $542.61 | $0.00 | $382.24 | $68,528.60 |
| 248 | $68,528.60 | $542.61 | $0.00 | $387.47 | $69,458.68 |
| 249 | $69,458.68 | $542.61 | $0.00 | $392.73 | $70,394.02 |
| 250 | $70,394.02 | $542.61 | $0.00 | $398.02 | $71,334.65 |
| 251 | $71,334.65 | $542.61 | $0.00 | $403.34 | $72,280.60 |
| 252 | $72,280.60 | $542.61 | $0.00 | $408.69 | $73,231.90 |
| 253 | $73,231.90 | $0.00 | $73,641.35 | $414.06 | $4.61 |