How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $78,502 |
| Monthly savings required | $621 |
How much will it cost to send your child to Keene State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $314,006.30 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $621.41 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 | $30,272.00 |
| 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 Keene State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $621.41 | $0.00 | $0.00 | $621.41 |
| 2 | $621.41 | $621.41 | $0.00 | $3.51 | $1,246.33 |
| 3 | $1,246.33 | $621.41 | $0.00 | $7.05 | $1,874.79 |
| 4 | $1,874.79 | $621.41 | $0.00 | $10.60 | $2,506.80 |
| 5 | $2,506.80 | $621.41 | $0.00 | $14.17 | $3,142.38 |
| 6 | $3,142.38 | $621.41 | $0.00 | $17.77 | $3,781.56 |
| 7 | $3,781.56 | $621.41 | $0.00 | $21.38 | $4,424.35 |
| 8 | $4,424.35 | $621.41 | $0.00 | $25.02 | $5,070.78 |
| 9 | $5,070.78 | $621.41 | $0.00 | $28.67 | $5,720.86 |
| 10 | $5,720.86 | $621.41 | $0.00 | $32.35 | $6,374.62 |
| 11 | $6,374.62 | $621.41 | $0.00 | $36.04 | $7,032.07 |
| 12 | $7,032.07 | $621.41 | $0.00 | $39.76 | $7,693.24 |
| 13 | $7,693.24 | $621.41 | $0.00 | $43.50 | $8,358.15 |
| 14 | $8,358.15 | $621.41 | $0.00 | $47.26 | $9,026.82 |
| 15 | $9,026.82 | $621.41 | $0.00 | $51.04 | $9,699.27 |
| 16 | $9,699.27 | $621.41 | $0.00 | $54.84 | $10,375.52 |
| 17 | $10,375.52 | $621.41 | $0.00 | $58.66 | $11,055.59 |
| 18 | $11,055.59 | $621.41 | $0.00 | $62.51 | $11,739.51 |
| 19 | $11,739.51 | $621.41 | $0.00 | $66.38 | $12,427.30 |
| 20 | $12,427.30 | $621.41 | $0.00 | $70.27 | $13,118.98 |
| 21 | $13,118.98 | $621.41 | $0.00 | $74.18 | $13,814.57 |
| 22 | $13,814.57 | $621.41 | $0.00 | $78.11 | $14,514.09 |
| 23 | $14,514.09 | $621.41 | $0.00 | $82.06 | $15,217.56 |
| 24 | $15,217.56 | $621.41 | $0.00 | $86.04 | $15,925.01 |
| 25 | $15,925.01 | $621.41 | $0.00 | $90.04 | $16,636.46 |
| 26 | $16,636.46 | $621.41 | $0.00 | $94.06 | $17,351.93 |
| 27 | $17,351.93 | $621.41 | $0.00 | $98.11 | $18,071.45 |
| 28 | $18,071.45 | $621.41 | $0.00 | $102.18 | $18,795.04 |
| 29 | $18,795.04 | $621.41 | $0.00 | $106.27 | $19,522.72 |
| 30 | $19,522.72 | $621.41 | $0.00 | $110.38 | $20,254.51 |
| 31 | $20,254.51 | $621.41 | $0.00 | $114.52 | $20,990.44 |
| 32 | $20,990.44 | $621.41 | $0.00 | $118.68 | $21,730.53 |
| 33 | $21,730.53 | $621.41 | $0.00 | $122.87 | $22,474.81 |
| 34 | $22,474.81 | $621.41 | $0.00 | $127.08 | $23,223.30 |
| 35 | $23,223.30 | $621.41 | $0.00 | $131.31 | $23,976.02 |
| 36 | $23,976.02 | $621.41 | $0.00 | $135.56 | $24,732.99 |
| 37 | $24,732.99 | $621.41 | $0.00 | $139.84 | $25,494.24 |
| 38 | $25,494.24 | $621.41 | $0.00 | $144.15 | $26,259.80 |
| 39 | $26,259.80 | $621.41 | $0.00 | $148.48 | $27,029.69 |
| 40 | $27,029.69 | $621.41 | $0.00 | $152.83 | $27,803.93 |
| 41 | $27,803.93 | $621.41 | $0.00 | $157.21 | $28,582.55 |
| 42 | $28,582.55 | $621.41 | $0.00 | $161.61 | $29,365.57 |
| 43 | $29,365.57 | $621.41 | $0.00 | $166.04 | $30,153.02 |
| 44 | $30,153.02 | $621.41 | $0.00 | $170.49 | $30,944.92 |
| 45 | $30,944.92 | $621.41 | $0.00 | $174.97 | $31,741.30 |
| 46 | $31,741.30 | $621.41 | $0.00 | $179.47 | $32,542.18 |
| 47 | $32,542.18 | $621.41 | $0.00 | $184.00 | $33,347.59 |
| 48 | $33,347.59 | $621.41 | $0.00 | $188.55 | $34,157.55 |
| 49 | $34,157.55 | $621.41 | $0.00 | $193.13 | $34,972.09 |
| 50 | $34,972.09 | $621.41 | $0.00 | $197.74 | $35,791.24 |
| 51 | $35,791.24 | $621.41 | $0.00 | $202.37 | $36,615.02 |
| 52 | $36,615.02 | $621.41 | $0.00 | $207.03 | $37,443.46 |
| 53 | $37,443.46 | $621.41 | $0.00 | $211.71 | $38,276.58 |
| 54 | $38,276.58 | $621.41 | $0.00 | $216.42 | $39,114.41 |
| 55 | $39,114.41 | $621.41 | $0.00 | $221.16 | $39,956.98 |
| 56 | $39,956.98 | $621.41 | $0.00 | $225.92 | $40,804.31 |
| 57 | $40,804.31 | $621.41 | $0.00 | $230.71 | $41,656.43 |
| 58 | $41,656.43 | $621.41 | $0.00 | $235.53 | $42,513.37 |
| 59 | $42,513.37 | $621.41 | $0.00 | $240.38 | $43,375.16 |
| 60 | $43,375.16 | $621.41 | $0.00 | $245.25 | $44,241.82 |
| 61 | $44,241.82 | $621.41 | $0.00 | $250.15 | $45,113.38 |
| 62 | $45,113.38 | $621.41 | $0.00 | $255.08 | $45,989.87 |
| 63 | $45,989.87 | $621.41 | $0.00 | $260.03 | $46,871.31 |
| 64 | $46,871.31 | $621.41 | $0.00 | $265.02 | $47,757.74 |
| 65 | $47,757.74 | $621.41 | $0.00 | $270.03 | $48,649.18 |
| 66 | $48,649.18 | $621.41 | $0.00 | $275.07 | $49,545.66 |
| 67 | $49,545.66 | $621.41 | $0.00 | $280.14 | $50,447.21 |
| 68 | $50,447.21 | $621.41 | $0.00 | $285.24 | $51,353.86 |
| 69 | $51,353.86 | $621.41 | $0.00 | $290.36 | $52,265.63 |
| 70 | $52,265.63 | $621.41 | $0.00 | $295.52 | $53,182.56 |
| 71 | $53,182.56 | $621.41 | $0.00 | $300.70 | $54,104.67 |
| 72 | $54,104.67 | $621.41 | $0.00 | $305.92 | $55,032.00 |
| 73 | $55,032.00 | $621.41 | $0.00 | $311.16 | $55,964.57 |
| 74 | $55,964.57 | $621.41 | $0.00 | $316.43 | $56,902.41 |
| 75 | $56,902.41 | $621.41 | $0.00 | $321.73 | $57,845.55 |
| 76 | $57,845.55 | $621.41 | $0.00 | $327.07 | $58,794.03 |
| 77 | $58,794.03 | $621.41 | $0.00 | $332.43 | $59,747.87 |
| 78 | $59,747.87 | $621.41 | $0.00 | $337.82 | $60,707.10 |
| 79 | $60,707.10 | $621.41 | $0.00 | $343.25 | $61,671.76 |
| 80 | $61,671.76 | $621.41 | $0.00 | $348.70 | $62,641.87 |
| 81 | $62,641.87 | $621.41 | $0.00 | $354.19 | $63,617.47 |
| 82 | $63,617.47 | $621.41 | $0.00 | $359.70 | $64,598.58 |
| 83 | $64,598.58 | $621.41 | $0.00 | $365.25 | $65,585.24 |
| 84 | $65,585.24 | $621.41 | $0.00 | $370.83 | $66,577.48 |
| 85 | $66,577.48 | $621.41 | $0.00 | $376.44 | $67,575.33 |
| 86 | $67,575.33 | $621.41 | $0.00 | $382.08 | $68,578.82 |
| 87 | $68,578.82 | $621.41 | $0.00 | $387.75 | $69,587.98 |
| 88 | $69,587.98 | $621.41 | $0.00 | $393.46 | $70,602.85 |
| 89 | $70,602.85 | $621.41 | $0.00 | $399.20 | $71,623.46 |
| 90 | $71,623.46 | $621.41 | $0.00 | $404.97 | $72,649.84 |
| 91 | $72,649.84 | $621.41 | $0.00 | $410.77 | $73,682.02 |
| 92 | $73,682.02 | $621.41 | $0.00 | $416.61 | $74,720.04 |
| 93 | $74,720.04 | $621.41 | $0.00 | $422.48 | $75,763.93 |
| 94 | $75,763.93 | $621.41 | $0.00 | $428.38 | $76,813.72 |
| 95 | $76,813.72 | $621.41 | $0.00 | $434.32 | $77,869.45 |
| 96 | $77,869.45 | $621.41 | $0.00 | $440.29 | $78,931.15 |
| 97 | $78,931.15 | $621.41 | $0.00 | $446.29 | $79,998.85 |
| 98 | $79,998.85 | $621.41 | $0.00 | $452.33 | $81,072.59 |
| 99 | $81,072.59 | $621.41 | $0.00 | $458.40 | $82,152.40 |
| 100 | $82,152.40 | $621.41 | $0.00 | $464.50 | $83,238.31 |
| 101 | $83,238.31 | $621.41 | $0.00 | $470.64 | $84,330.36 |
| 102 | $84,330.36 | $621.41 | $0.00 | $476.82 | $85,428.59 |
| 103 | $85,428.59 | $621.41 | $0.00 | $483.03 | $86,533.03 |
| 104 | $86,533.03 | $621.41 | $0.00 | $489.27 | $87,643.71 |
| 105 | $87,643.71 | $621.41 | $0.00 | $495.55 | $88,760.67 |
| 106 | $88,760.67 | $621.41 | $0.00 | $501.87 | $89,883.95 |
| 107 | $89,883.95 | $621.41 | $0.00 | $508.22 | $91,013.58 |
| 108 | $91,013.58 | $621.41 | $0.00 | $514.60 | $92,149.59 |
| 109 | $92,149.59 | $621.41 | $0.00 | $521.03 | $93,292.03 |
| 110 | $93,292.03 | $621.41 | $0.00 | $527.49 | $94,440.93 |
| 111 | $94,440.93 | $621.41 | $0.00 | $533.98 | $95,596.32 |
| 112 | $95,596.32 | $621.41 | $0.00 | $540.52 | $96,758.25 |
| 113 | $96,758.25 | $621.41 | $0.00 | $547.09 | $97,926.75 |
| 114 | $97,926.75 | $621.41 | $0.00 | $553.69 | $99,101.85 |
| 115 | $99,101.85 | $621.41 | $0.00 | $560.34 | $100,283.60 |
| 116 | $100,283.60 | $621.41 | $0.00 | $567.02 | $101,472.03 |
| 117 | $101,472.03 | $621.41 | $0.00 | $573.74 | $102,667.18 |
| 118 | $102,667.18 | $621.41 | $0.00 | $580.50 | $103,869.09 |
| 119 | $103,869.09 | $621.41 | $0.00 | $587.29 | $105,077.79 |
| 120 | $105,077.79 | $621.41 | $0.00 | $594.13 | $106,293.33 |
| 121 | $106,293.33 | $621.41 | $0.00 | $601.00 | $107,515.74 |
| 122 | $107,515.74 | $621.41 | $0.00 | $607.91 | $108,745.06 |
| 123 | $108,745.06 | $621.41 | $0.00 | $614.86 | $109,981.33 |
| 124 | $109,981.33 | $621.41 | $0.00 | $621.85 | $111,224.59 |
| 125 | $111,224.59 | $621.41 | $0.00 | $628.88 | $112,474.88 |
| 126 | $112,474.88 | $621.41 | $0.00 | $635.95 | $113,732.24 |
| 127 | $113,732.24 | $621.41 | $0.00 | $643.06 | $114,996.71 |
| 128 | $114,996.71 | $621.41 | $0.00 | $650.21 | $116,268.33 |
| 129 | $116,268.33 | $621.41 | $0.00 | $657.40 | $117,547.14 |
| 130 | $117,547.14 | $621.41 | $0.00 | $664.63 | $118,833.18 |
| 131 | $118,833.18 | $621.41 | $0.00 | $671.90 | $120,126.49 |
| 132 | $120,126.49 | $621.41 | $0.00 | $679.21 | $121,427.11 |
| 133 | $121,427.11 | $621.41 | $0.00 | $686.57 | $122,735.09 |
| 134 | $122,735.09 | $621.41 | $0.00 | $693.96 | $124,050.46 |
| 135 | $124,050.46 | $621.41 | $0.00 | $701.40 | $125,373.27 |
| 136 | $125,373.27 | $621.41 | $0.00 | $708.88 | $126,703.56 |
| 137 | $126,703.56 | $621.41 | $0.00 | $716.40 | $128,041.37 |
| 138 | $128,041.37 | $621.41 | $0.00 | $723.96 | $129,386.74 |
| 139 | $129,386.74 | $621.41 | $0.00 | $731.57 | $130,739.72 |
| 140 | $130,739.72 | $621.41 | $0.00 | $739.22 | $132,100.35 |
| 141 | $132,100.35 | $621.41 | $0.00 | $746.91 | $133,468.67 |
| 142 | $133,468.67 | $621.41 | $0.00 | $754.65 | $134,844.73 |
| 143 | $134,844.73 | $621.41 | $0.00 | $762.43 | $136,228.57 |
| 144 | $136,228.57 | $621.41 | $0.00 | $770.26 | $137,620.24 |
| 145 | $137,620.24 | $621.41 | $0.00 | $778.12 | $139,019.77 |
| 146 | $139,019.77 | $621.41 | $0.00 | $786.04 | $140,427.22 |
| 147 | $140,427.22 | $621.41 | $0.00 | $794.00 | $141,842.63 |
| 148 | $141,842.63 | $621.41 | $0.00 | $802.00 | $143,266.04 |
| 149 | $143,266.04 | $621.41 | $0.00 | $810.05 | $144,697.50 |
| 150 | $144,697.50 | $621.41 | $0.00 | $818.14 | $146,137.05 |
| 151 | $146,137.05 | $621.41 | $0.00 | $826.28 | $147,584.74 |
| 152 | $147,584.74 | $621.41 | $0.00 | $834.47 | $149,040.62 |
| 153 | $149,040.62 | $621.41 | $0.00 | $842.70 | $150,504.73 |
| 154 | $150,504.73 | $621.41 | $0.00 | $850.98 | $151,977.12 |
| 155 | $151,977.12 | $621.41 | $0.00 | $859.30 | $153,457.83 |
| 156 | $153,457.83 | $621.41 | $0.00 | $867.67 | $154,946.91 |
| 157 | $154,946.91 | $621.41 | $0.00 | $876.09 | $156,444.41 |
| 158 | $156,444.41 | $621.41 | $0.00 | $884.56 | $157,950.38 |
| 159 | $157,950.38 | $621.41 | $0.00 | $893.07 | $159,464.86 |
| 160 | $159,464.86 | $621.41 | $0.00 | $901.64 | $160,987.91 |
| 161 | $160,987.91 | $621.41 | $0.00 | $910.25 | $162,519.57 |
| 162 | $162,519.57 | $621.41 | $0.00 | $918.91 | $164,059.89 |
| 163 | $164,059.89 | $621.41 | $0.00 | $927.62 | $165,608.92 |
| 164 | $165,608.92 | $621.41 | $0.00 | $936.38 | $167,166.71 |
| 165 | $167,166.71 | $621.41 | $0.00 | $945.18 | $168,733.30 |
| 166 | $168,733.30 | $621.41 | $0.00 | $954.04 | $170,308.75 |
| 167 | $170,308.75 | $621.41 | $0.00 | $962.95 | $171,893.11 |
| 168 | $171,893.11 | $621.41 | $0.00 | $971.91 | $173,486.43 |
| 169 | $173,486.43 | $621.41 | $0.00 | $980.92 | $175,088.76 |
| 170 | $175,088.76 | $621.41 | $0.00 | $989.98 | $176,700.15 |
| 171 | $176,700.15 | $621.41 | $0.00 | $999.09 | $178,320.65 |
| 172 | $178,320.65 | $621.41 | $0.00 | $1,008.25 | $179,950.31 |
| 173 | $179,950.31 | $621.41 | $0.00 | $1,017.47 | $181,589.19 |
| 174 | $181,589.19 | $621.41 | $0.00 | $1,026.73 | $183,237.33 |
| 175 | $183,237.33 | $621.41 | $0.00 | $1,036.05 | $184,894.79 |
| 176 | $184,894.79 | $621.41 | $0.00 | $1,045.42 | $186,561.62 |
| 177 | $186,561.62 | $621.41 | $0.00 | $1,054.85 | $188,237.88 |
| 178 | $188,237.88 | $621.41 | $0.00 | $1,064.32 | $189,923.61 |
| 179 | $189,923.61 | $621.41 | $0.00 | $1,073.86 | $191,618.88 |
| 180 | $191,618.88 | $621.41 | $0.00 | $1,083.44 | $193,323.73 |
| 181 | $193,323.73 | $621.41 | $0.00 | $1,093.08 | $195,038.22 |
| 182 | $195,038.22 | $621.41 | $0.00 | $1,102.77 | $196,762.40 |
| 183 | $196,762.40 | $621.41 | $0.00 | $1,112.52 | $198,496.33 |
| 184 | $198,496.33 | $621.41 | $0.00 | $1,122.33 | $200,240.07 |
| 185 | $200,240.07 | $621.41 | $0.00 | $1,132.19 | $201,993.67 |
| 186 | $201,993.67 | $621.41 | $0.00 | $1,142.10 | $203,757.18 |
| 187 | $203,757.18 | $621.41 | $0.00 | $1,152.07 | $205,530.66 |
| 188 | $205,530.66 | $621.41 | $0.00 | $1,162.10 | $207,314.17 |
| 189 | $207,314.17 | $621.41 | $0.00 | $1,172.18 | $209,107.76 |
| 190 | $209,107.76 | $621.41 | $0.00 | $1,182.33 | $210,911.50 |
| 191 | $210,911.50 | $621.41 | $0.00 | $1,192.52 | $212,725.43 |
| 192 | $212,725.43 | $621.41 | $0.00 | $1,202.78 | $214,549.62 |
| 193 | $214,549.62 | $621.41 | $0.00 | $1,213.09 | $216,384.12 |
| 194 | $216,384.12 | $621.41 | $0.00 | $1,223.47 | $218,229.00 |
| 195 | $218,229.00 | $621.41 | $0.00 | $1,233.90 | $220,084.31 |
| 196 | $220,084.31 | $621.41 | $0.00 | $1,244.39 | $221,950.11 |
| 197 | $221,950.11 | $621.41 | $0.00 | $1,254.94 | $223,826.46 |
| 198 | $223,826.46 | $621.41 | $0.00 | $1,265.55 | $225,713.42 |
| 199 | $225,713.42 | $621.41 | $0.00 | $1,276.22 | $227,611.05 |
| 200 | $227,611.05 | $621.41 | $0.00 | $1,286.95 | $229,519.41 |
| 201 | $229,519.41 | $621.41 | $0.00 | $1,297.74 | $231,438.56 |
| 202 | $231,438.56 | $621.41 | $0.00 | $1,308.59 | $233,368.56 |
| 203 | $233,368.56 | $621.41 | $0.00 | $1,319.50 | $235,309.47 |
| 204 | $235,309.47 | $621.41 | $0.00 | $1,330.47 | $237,261.35 |
| 205 | $237,261.35 | $621.41 | $0.00 | $1,341.51 | $239,224.27 |
| 206 | $239,224.27 | $621.41 | $0.00 | $1,352.61 | $241,198.29 |
| 207 | $241,198.29 | $621.41 | $0.00 | $1,363.77 | $243,183.47 |
| 208 | $243,183.47 | $621.41 | $0.00 | $1,374.99 | $245,179.87 |
| 209 | $245,179.87 | $621.41 | $0.00 | $1,386.28 | $247,187.56 |
| 210 | $247,187.56 | $621.41 | $0.00 | $1,397.63 | $249,206.60 |
| 211 | $249,206.60 | $621.41 | $0.00 | $1,409.05 | $251,237.06 |
| 212 | $251,237.06 | $621.41 | $0.00 | $1,420.53 | $253,279.00 |
| 213 | $253,279.00 | $621.41 | $0.00 | $1,432.08 | $255,332.49 |
| 214 | $255,332.49 | $621.41 | $0.00 | $1,443.69 | $257,397.59 |
| 215 | $257,397.59 | $621.41 | $0.00 | $1,455.36 | $259,474.36 |
| 216 | $259,474.36 | $621.41 | $0.00 | $1,467.11 | $261,562.88 |
| 217 | $261,562.88 | $621.41 | $72,853.18 | $1,478.91 | $190,810.02 |
| 218 | $190,810.02 | $621.41 | $0.00 | $1,078.87 | $192,510.30 |
| 219 | $192,510.30 | $621.41 | $0.00 | $1,088.48 | $194,220.19 |
| 220 | $194,220.19 | $621.41 | $0.00 | $1,098.15 | $195,939.75 |
| 221 | $195,939.75 | $621.41 | $0.00 | $1,107.87 | $197,669.03 |
| 222 | $197,669.03 | $621.41 | $0.00 | $1,117.65 | $199,408.09 |
| 223 | $199,408.09 | $621.41 | $0.00 | $1,127.48 | $201,156.98 |
| 224 | $201,156.98 | $621.41 | $0.00 | $1,137.37 | $202,915.76 |
| 225 | $202,915.76 | $621.41 | $0.00 | $1,147.32 | $204,684.49 |
| 226 | $204,684.49 | $621.41 | $0.00 | $1,157.32 | $206,463.22 |
| 227 | $206,463.22 | $621.41 | $0.00 | $1,167.37 | $208,252.00 |
| 228 | $208,252.00 | $621.41 | $0.00 | $1,177.49 | $210,050.90 |
| 229 | $210,050.90 | $621.41 | $76,495.84 | $1,187.66 | $135,364.13 |
| 230 | $135,364.13 | $621.41 | $0.00 | $765.37 | $136,750.91 |
| 231 | $136,750.91 | $621.41 | $0.00 | $773.21 | $138,145.53 |
| 232 | $138,145.53 | $621.41 | $0.00 | $781.09 | $139,548.03 |
| 233 | $139,548.03 | $621.41 | $0.00 | $789.02 | $140,958.46 |
| 234 | $140,958.46 | $621.41 | $0.00 | $797.00 | $142,376.87 |
| 235 | $142,376.87 | $621.41 | $0.00 | $805.02 | $143,803.30 |
| 236 | $143,803.30 | $621.41 | $0.00 | $813.08 | $145,237.79 |
| 237 | $145,237.79 | $621.41 | $0.00 | $821.20 | $146,680.40 |
| 238 | $146,680.40 | $621.41 | $0.00 | $829.35 | $148,131.16 |
| 239 | $148,131.16 | $621.41 | $0.00 | $837.56 | $149,590.13 |
| 240 | $149,590.13 | $621.41 | $0.00 | $845.80 | $151,057.34 |
| 241 | $151,057.34 | $621.41 | $80,320.63 | $854.10 | $72,212.22 |
| 242 | $72,212.22 | $621.41 | $0.00 | $408.30 | $73,241.93 |
| 243 | $73,241.93 | $621.41 | $0.00 | $414.12 | $74,277.46 |
| 244 | $74,277.46 | $621.41 | $0.00 | $419.98 | $75,318.85 |
| 245 | $75,318.85 | $621.41 | $0.00 | $425.86 | $76,366.12 |
| 246 | $76,366.12 | $621.41 | $0.00 | $431.79 | $77,419.32 |
| 247 | $77,419.32 | $621.41 | $0.00 | $437.74 | $78,478.47 |
| 248 | $78,478.47 | $621.41 | $0.00 | $443.73 | $79,543.61 |
| 249 | $79,543.61 | $621.41 | $0.00 | $449.75 | $80,614.77 |
| 250 | $80,614.77 | $621.41 | $0.00 | $455.81 | $81,691.99 |
| 251 | $81,691.99 | $621.41 | $0.00 | $461.90 | $82,775.30 |
| 252 | $82,775.30 | $621.41 | $0.00 | $468.02 | $83,864.73 |
| 253 | $83,864.73 | $0.00 | $84,336.66 | $474.18 | $2.25 |