How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $77,127 |
| Monthly savings required | $611 |
How much will it cost to send your child to Plymouth State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $308,508.70 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $610.54 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 | $29,742.00 |
| 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 Plymouth State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $610.54 | $0.00 | $0.00 | $610.54 |
| 2 | $610.54 | $610.54 | $0.00 | $3.45 | $1,224.53 |
| 3 | $1,224.53 | $610.54 | $0.00 | $6.92 | $1,841.99 |
| 4 | $1,841.99 | $610.54 | $0.00 | $10.41 | $2,462.94 |
| 5 | $2,462.94 | $610.54 | $0.00 | $13.93 | $3,087.41 |
| 6 | $3,087.41 | $610.54 | $0.00 | $17.46 | $3,715.41 |
| 7 | $3,715.41 | $610.54 | $0.00 | $21.01 | $4,346.96 |
| 8 | $4,346.96 | $610.54 | $0.00 | $24.58 | $4,982.08 |
| 9 | $4,982.08 | $610.54 | $0.00 | $28.17 | $5,620.79 |
| 10 | $5,620.79 | $610.54 | $0.00 | $31.78 | $6,263.11 |
| 11 | $6,263.11 | $610.54 | $0.00 | $35.41 | $6,909.06 |
| 12 | $6,909.06 | $610.54 | $0.00 | $39.06 | $7,558.66 |
| 13 | $7,558.66 | $610.54 | $0.00 | $42.74 | $8,211.94 |
| 14 | $8,211.94 | $610.54 | $0.00 | $46.43 | $8,868.91 |
| 15 | $8,868.91 | $610.54 | $0.00 | $50.15 | $9,529.60 |
| 16 | $9,529.60 | $610.54 | $0.00 | $53.88 | $10,194.02 |
| 17 | $10,194.02 | $610.54 | $0.00 | $57.64 | $10,862.20 |
| 18 | $10,862.20 | $610.54 | $0.00 | $61.42 | $11,534.16 |
| 19 | $11,534.16 | $610.54 | $0.00 | $65.22 | $12,209.92 |
| 20 | $12,209.92 | $610.54 | $0.00 | $69.04 | $12,889.50 |
| 21 | $12,889.50 | $610.54 | $0.00 | $72.88 | $13,572.92 |
| 22 | $13,572.92 | $610.54 | $0.00 | $76.74 | $14,260.20 |
| 23 | $14,260.20 | $610.54 | $0.00 | $80.63 | $14,951.37 |
| 24 | $14,951.37 | $610.54 | $0.00 | $84.54 | $15,646.45 |
| 25 | $15,646.45 | $610.54 | $0.00 | $88.47 | $16,345.46 |
| 26 | $16,345.46 | $610.54 | $0.00 | $92.42 | $17,048.42 |
| 27 | $17,048.42 | $610.54 | $0.00 | $96.39 | $17,755.35 |
| 28 | $17,755.35 | $610.54 | $0.00 | $100.39 | $18,466.28 |
| 29 | $18,466.28 | $610.54 | $0.00 | $104.41 | $19,181.23 |
| 30 | $19,181.23 | $610.54 | $0.00 | $108.45 | $19,900.22 |
| 31 | $19,900.22 | $610.54 | $0.00 | $112.52 | $20,623.28 |
| 32 | $20,623.28 | $610.54 | $0.00 | $116.61 | $21,350.43 |
| 33 | $21,350.43 | $610.54 | $0.00 | $120.72 | $22,081.69 |
| 34 | $22,081.69 | $610.54 | $0.00 | $124.85 | $22,817.08 |
| 35 | $22,817.08 | $610.54 | $0.00 | $129.01 | $23,556.63 |
| 36 | $23,556.63 | $610.54 | $0.00 | $133.19 | $24,300.36 |
| 37 | $24,300.36 | $610.54 | $0.00 | $137.40 | $25,048.30 |
| 38 | $25,048.30 | $610.54 | $0.00 | $141.63 | $25,800.47 |
| 39 | $25,800.47 | $610.54 | $0.00 | $145.88 | $26,556.89 |
| 40 | $26,556.89 | $610.54 | $0.00 | $150.16 | $27,317.59 |
| 41 | $27,317.59 | $610.54 | $0.00 | $154.46 | $28,082.59 |
| 42 | $28,082.59 | $610.54 | $0.00 | $158.78 | $28,851.91 |
| 43 | $28,851.91 | $610.54 | $0.00 | $163.13 | $29,625.58 |
| 44 | $29,625.58 | $610.54 | $0.00 | $167.51 | $30,403.63 |
| 45 | $30,403.63 | $610.54 | $0.00 | $171.91 | $31,186.08 |
| 46 | $31,186.08 | $610.54 | $0.00 | $176.33 | $31,972.95 |
| 47 | $31,972.95 | $610.54 | $0.00 | $180.78 | $32,764.27 |
| 48 | $32,764.27 | $610.54 | $0.00 | $185.25 | $33,560.06 |
| 49 | $33,560.06 | $610.54 | $0.00 | $189.75 | $34,360.35 |
| 50 | $34,360.35 | $610.54 | $0.00 | $194.28 | $35,165.17 |
| 51 | $35,165.17 | $610.54 | $0.00 | $198.83 | $35,974.54 |
| 52 | $35,974.54 | $610.54 | $0.00 | $203.41 | $36,788.49 |
| 53 | $36,788.49 | $610.54 | $0.00 | $208.01 | $37,607.04 |
| 54 | $37,607.04 | $610.54 | $0.00 | $212.64 | $38,430.22 |
| 55 | $38,430.22 | $610.54 | $0.00 | $217.29 | $39,258.05 |
| 56 | $39,258.05 | $610.54 | $0.00 | $221.97 | $40,090.56 |
| 57 | $40,090.56 | $610.54 | $0.00 | $226.68 | $40,927.78 |
| 58 | $40,927.78 | $610.54 | $0.00 | $231.41 | $41,769.73 |
| 59 | $41,769.73 | $610.54 | $0.00 | $236.17 | $42,616.44 |
| 60 | $42,616.44 | $610.54 | $0.00 | $240.96 | $43,467.94 |
| 61 | $43,467.94 | $610.54 | $0.00 | $245.77 | $44,324.25 |
| 62 | $44,324.25 | $610.54 | $0.00 | $250.62 | $45,185.41 |
| 63 | $45,185.41 | $610.54 | $0.00 | $255.48 | $46,051.43 |
| 64 | $46,051.43 | $610.54 | $0.00 | $260.38 | $46,922.35 |
| 65 | $46,922.35 | $610.54 | $0.00 | $265.31 | $47,798.20 |
| 66 | $47,798.20 | $610.54 | $0.00 | $270.26 | $48,679.00 |
| 67 | $48,679.00 | $610.54 | $0.00 | $275.24 | $49,564.78 |
| 68 | $49,564.78 | $610.54 | $0.00 | $280.25 | $50,455.57 |
| 69 | $50,455.57 | $610.54 | $0.00 | $285.28 | $51,351.39 |
| 70 | $51,351.39 | $610.54 | $0.00 | $290.35 | $52,252.28 |
| 71 | $52,252.28 | $610.54 | $0.00 | $295.44 | $53,158.26 |
| 72 | $53,158.26 | $610.54 | $0.00 | $300.56 | $54,069.36 |
| 73 | $54,069.36 | $610.54 | $0.00 | $305.72 | $54,985.62 |
| 74 | $54,985.62 | $610.54 | $0.00 | $310.90 | $55,907.06 |
| 75 | $55,907.06 | $610.54 | $0.00 | $316.11 | $56,833.71 |
| 76 | $56,833.71 | $610.54 | $0.00 | $321.35 | $57,765.60 |
| 77 | $57,765.60 | $610.54 | $0.00 | $326.62 | $58,702.76 |
| 78 | $58,702.76 | $610.54 | $0.00 | $331.91 | $59,645.21 |
| 79 | $59,645.21 | $610.54 | $0.00 | $337.24 | $60,592.99 |
| 80 | $60,592.99 | $610.54 | $0.00 | $342.60 | $61,546.13 |
| 81 | $61,546.13 | $610.54 | $0.00 | $347.99 | $62,504.66 |
| 82 | $62,504.66 | $610.54 | $0.00 | $353.41 | $63,468.61 |
| 83 | $63,468.61 | $610.54 | $0.00 | $358.86 | $64,438.01 |
| 84 | $64,438.01 | $610.54 | $0.00 | $364.34 | $65,412.89 |
| 85 | $65,412.89 | $610.54 | $0.00 | $369.85 | $66,393.28 |
| 86 | $66,393.28 | $610.54 | $0.00 | $375.40 | $67,379.22 |
| 87 | $67,379.22 | $610.54 | $0.00 | $380.97 | $68,370.73 |
| 88 | $68,370.73 | $610.54 | $0.00 | $386.58 | $69,367.85 |
| 89 | $69,367.85 | $610.54 | $0.00 | $392.22 | $70,370.61 |
| 90 | $70,370.61 | $610.54 | $0.00 | $397.89 | $71,379.04 |
| 91 | $71,379.04 | $610.54 | $0.00 | $403.59 | $72,393.17 |
| 92 | $72,393.17 | $610.54 | $0.00 | $409.32 | $73,413.03 |
| 93 | $73,413.03 | $610.54 | $0.00 | $415.09 | $74,438.66 |
| 94 | $74,438.66 | $610.54 | $0.00 | $420.89 | $75,470.09 |
| 95 | $75,470.09 | $610.54 | $0.00 | $426.72 | $76,507.35 |
| 96 | $76,507.35 | $610.54 | $0.00 | $432.58 | $77,550.47 |
| 97 | $77,550.47 | $610.54 | $0.00 | $438.48 | $78,599.49 |
| 98 | $78,599.49 | $610.54 | $0.00 | $444.41 | $79,654.44 |
| 99 | $79,654.44 | $610.54 | $0.00 | $450.38 | $80,715.36 |
| 100 | $80,715.36 | $610.54 | $0.00 | $456.38 | $81,782.28 |
| 101 | $81,782.28 | $610.54 | $0.00 | $462.41 | $82,855.23 |
| 102 | $82,855.23 | $610.54 | $0.00 | $468.48 | $83,934.25 |
| 103 | $83,934.25 | $610.54 | $0.00 | $474.58 | $85,019.37 |
| 104 | $85,019.37 | $610.54 | $0.00 | $480.71 | $86,110.62 |
| 105 | $86,110.62 | $610.54 | $0.00 | $486.88 | $87,208.04 |
| 106 | $87,208.04 | $610.54 | $0.00 | $493.09 | $88,311.67 |
| 107 | $88,311.67 | $610.54 | $0.00 | $499.33 | $89,421.54 |
| 108 | $89,421.54 | $610.54 | $0.00 | $505.60 | $90,537.68 |
| 109 | $90,537.68 | $610.54 | $0.00 | $511.91 | $91,660.13 |
| 110 | $91,660.13 | $610.54 | $0.00 | $518.26 | $92,788.93 |
| 111 | $92,788.93 | $610.54 | $0.00 | $524.64 | $93,924.11 |
| 112 | $93,924.11 | $610.54 | $0.00 | $531.06 | $95,065.71 |
| 113 | $95,065.71 | $610.54 | $0.00 | $537.52 | $96,213.77 |
| 114 | $96,213.77 | $610.54 | $0.00 | $544.01 | $97,368.32 |
| 115 | $97,368.32 | $610.54 | $0.00 | $550.53 | $98,529.39 |
| 116 | $98,529.39 | $610.54 | $0.00 | $557.10 | $99,697.03 |
| 117 | $99,697.03 | $610.54 | $0.00 | $563.70 | $100,871.27 |
| 118 | $100,871.27 | $610.54 | $0.00 | $570.34 | $102,052.15 |
| 119 | $102,052.15 | $610.54 | $0.00 | $577.02 | $103,239.71 |
| 120 | $103,239.71 | $610.54 | $0.00 | $583.73 | $104,433.98 |
| 121 | $104,433.98 | $610.54 | $0.00 | $590.48 | $105,635.00 |
| 122 | $105,635.00 | $610.54 | $0.00 | $597.28 | $106,842.82 |
| 123 | $106,842.82 | $610.54 | $0.00 | $604.10 | $108,057.46 |
| 124 | $108,057.46 | $610.54 | $0.00 | $610.97 | $109,278.97 |
| 125 | $109,278.97 | $610.54 | $0.00 | $617.88 | $110,507.39 |
| 126 | $110,507.39 | $610.54 | $0.00 | $624.82 | $111,742.75 |
| 127 | $111,742.75 | $610.54 | $0.00 | $631.81 | $112,985.10 |
| 128 | $112,985.10 | $610.54 | $0.00 | $638.83 | $114,234.47 |
| 129 | $114,234.47 | $610.54 | $0.00 | $645.90 | $115,490.91 |
| 130 | $115,490.91 | $610.54 | $0.00 | $653.00 | $116,754.45 |
| 131 | $116,754.45 | $610.54 | $0.00 | $660.15 | $118,025.14 |
| 132 | $118,025.14 | $610.54 | $0.00 | $667.33 | $119,303.01 |
| 133 | $119,303.01 | $610.54 | $0.00 | $674.56 | $120,588.11 |
| 134 | $120,588.11 | $610.54 | $0.00 | $681.82 | $121,880.47 |
| 135 | $121,880.47 | $610.54 | $0.00 | $689.13 | $123,180.14 |
| 136 | $123,180.14 | $610.54 | $0.00 | $696.48 | $124,487.16 |
| 137 | $124,487.16 | $610.54 | $0.00 | $703.87 | $125,801.57 |
| 138 | $125,801.57 | $610.54 | $0.00 | $711.30 | $127,123.41 |
| 139 | $127,123.41 | $610.54 | $0.00 | $718.77 | $128,452.72 |
| 140 | $128,452.72 | $610.54 | $0.00 | $726.29 | $129,789.55 |
| 141 | $129,789.55 | $610.54 | $0.00 | $733.85 | $131,133.94 |
| 142 | $131,133.94 | $610.54 | $0.00 | $741.45 | $132,485.93 |
| 143 | $132,485.93 | $610.54 | $0.00 | $749.09 | $133,845.56 |
| 144 | $133,845.56 | $610.54 | $0.00 | $756.78 | $135,212.88 |
| 145 | $135,212.88 | $610.54 | $0.00 | $764.51 | $136,587.93 |
| 146 | $136,587.93 | $610.54 | $0.00 | $772.29 | $137,970.76 |
| 147 | $137,970.76 | $610.54 | $0.00 | $780.11 | $139,361.41 |
| 148 | $139,361.41 | $610.54 | $0.00 | $787.97 | $140,759.92 |
| 149 | $140,759.92 | $610.54 | $0.00 | $795.88 | $142,166.34 |
| 150 | $142,166.34 | $610.54 | $0.00 | $803.83 | $143,580.71 |
| 151 | $143,580.71 | $610.54 | $0.00 | $811.83 | $145,003.08 |
| 152 | $145,003.08 | $610.54 | $0.00 | $819.87 | $146,433.49 |
| 153 | $146,433.49 | $610.54 | $0.00 | $827.96 | $147,871.99 |
| 154 | $147,871.99 | $610.54 | $0.00 | $836.09 | $149,318.62 |
| 155 | $149,318.62 | $610.54 | $0.00 | $844.27 | $150,773.43 |
| 156 | $150,773.43 | $610.54 | $0.00 | $852.49 | $152,236.46 |
| 157 | $152,236.46 | $610.54 | $0.00 | $860.77 | $153,707.77 |
| 158 | $153,707.77 | $610.54 | $0.00 | $869.09 | $155,187.40 |
| 159 | $155,187.40 | $610.54 | $0.00 | $877.45 | $156,675.39 |
| 160 | $156,675.39 | $610.54 | $0.00 | $885.87 | $158,171.80 |
| 161 | $158,171.80 | $610.54 | $0.00 | $894.33 | $159,676.67 |
| 162 | $159,676.67 | $610.54 | $0.00 | $902.84 | $161,190.05 |
| 163 | $161,190.05 | $610.54 | $0.00 | $911.39 | $162,711.98 |
| 164 | $162,711.98 | $610.54 | $0.00 | $920.00 | $164,242.52 |
| 165 | $164,242.52 | $610.54 | $0.00 | $928.65 | $165,781.71 |
| 166 | $165,781.71 | $610.54 | $0.00 | $937.35 | $167,329.60 |
| 167 | $167,329.60 | $610.54 | $0.00 | $946.11 | $168,886.25 |
| 168 | $168,886.25 | $610.54 | $0.00 | $954.91 | $170,451.70 |
| 169 | $170,451.70 | $610.54 | $0.00 | $963.76 | $172,026.00 |
| 170 | $172,026.00 | $610.54 | $0.00 | $972.66 | $173,609.20 |
| 171 | $173,609.20 | $610.54 | $0.00 | $981.61 | $175,201.35 |
| 172 | $175,201.35 | $610.54 | $0.00 | $990.61 | $176,802.50 |
| 173 | $176,802.50 | $610.54 | $0.00 | $999.67 | $178,412.71 |
| 174 | $178,412.71 | $610.54 | $0.00 | $1,008.77 | $180,032.02 |
| 175 | $180,032.02 | $610.54 | $0.00 | $1,017.93 | $181,660.49 |
| 176 | $181,660.49 | $610.54 | $0.00 | $1,027.13 | $183,298.16 |
| 177 | $183,298.16 | $610.54 | $0.00 | $1,036.39 | $184,945.09 |
| 178 | $184,945.09 | $610.54 | $0.00 | $1,045.71 | $186,601.34 |
| 179 | $186,601.34 | $610.54 | $0.00 | $1,055.07 | $188,266.95 |
| 180 | $188,266.95 | $610.54 | $0.00 | $1,064.49 | $189,941.98 |
| 181 | $189,941.98 | $610.54 | $0.00 | $1,073.96 | $191,626.48 |
| 182 | $191,626.48 | $610.54 | $0.00 | $1,083.48 | $193,320.50 |
| 183 | $193,320.50 | $610.54 | $0.00 | $1,093.06 | $195,024.10 |
| 184 | $195,024.10 | $610.54 | $0.00 | $1,102.69 | $196,737.33 |
| 185 | $196,737.33 | $610.54 | $0.00 | $1,112.38 | $198,460.25 |
| 186 | $198,460.25 | $610.54 | $0.00 | $1,122.12 | $200,192.91 |
| 187 | $200,192.91 | $610.54 | $0.00 | $1,131.92 | $201,935.37 |
| 188 | $201,935.37 | $610.54 | $0.00 | $1,141.77 | $203,687.68 |
| 189 | $203,687.68 | $610.54 | $0.00 | $1,151.68 | $205,449.90 |
| 190 | $205,449.90 | $610.54 | $0.00 | $1,161.64 | $207,222.08 |
| 191 | $207,222.08 | $610.54 | $0.00 | $1,171.66 | $209,004.28 |
| 192 | $209,004.28 | $610.54 | $0.00 | $1,181.74 | $210,796.56 |
| 193 | $210,796.56 | $610.54 | $0.00 | $1,191.87 | $212,598.97 |
| 194 | $212,598.97 | $610.54 | $0.00 | $1,202.07 | $214,411.58 |
| 195 | $214,411.58 | $610.54 | $0.00 | $1,212.31 | $216,234.43 |
| 196 | $216,234.43 | $610.54 | $0.00 | $1,222.62 | $218,067.59 |
| 197 | $218,067.59 | $610.54 | $0.00 | $1,232.99 | $219,911.12 |
| 198 | $219,911.12 | $610.54 | $0.00 | $1,243.41 | $221,765.07 |
| 199 | $221,765.07 | $610.54 | $0.00 | $1,253.89 | $223,629.50 |
| 200 | $223,629.50 | $610.54 | $0.00 | $1,264.43 | $225,504.47 |
| 201 | $225,504.47 | $610.54 | $0.00 | $1,275.04 | $227,390.05 |
| 202 | $227,390.05 | $610.54 | $0.00 | $1,285.70 | $229,286.29 |
| 203 | $229,286.29 | $610.54 | $0.00 | $1,296.42 | $231,193.25 |
| 204 | $231,193.25 | $610.54 | $0.00 | $1,307.20 | $233,110.99 |
| 205 | $233,110.99 | $610.54 | $0.00 | $1,318.04 | $235,039.57 |
| 206 | $235,039.57 | $610.54 | $0.00 | $1,328.95 | $236,979.06 |
| 207 | $236,979.06 | $610.54 | $0.00 | $1,339.91 | $238,929.51 |
| 208 | $238,929.51 | $610.54 | $0.00 | $1,350.94 | $240,890.99 |
| 209 | $240,890.99 | $610.54 | $0.00 | $1,362.03 | $242,863.56 |
| 210 | $242,863.56 | $610.54 | $0.00 | $1,373.19 | $244,847.29 |
| 211 | $244,847.29 | $610.54 | $0.00 | $1,384.40 | $246,842.23 |
| 212 | $246,842.23 | $610.54 | $0.00 | $1,395.68 | $248,848.45 |
| 213 | $248,848.45 | $610.54 | $0.00 | $1,407.03 | $250,866.02 |
| 214 | $250,866.02 | $610.54 | $0.00 | $1,418.43 | $252,894.99 |
| 215 | $252,894.99 | $610.54 | $0.00 | $1,429.91 | $254,935.44 |
| 216 | $254,935.44 | $610.54 | $0.00 | $1,441.44 | $256,987.42 |
| 217 | $256,987.42 | $610.54 | $71,577.67 | $1,453.04 | $187,473.33 |
| 218 | $187,473.33 | $610.54 | $0.00 | $1,060.00 | $189,143.87 |
| 219 | $189,143.87 | $610.54 | $0.00 | $1,069.45 | $190,823.86 |
| 220 | $190,823.86 | $610.54 | $0.00 | $1,078.95 | $192,513.35 |
| 221 | $192,513.35 | $610.54 | $0.00 | $1,088.50 | $194,212.39 |
| 222 | $194,212.39 | $610.54 | $0.00 | $1,098.11 | $195,921.04 |
| 223 | $195,921.04 | $610.54 | $0.00 | $1,107.77 | $197,639.35 |
| 224 | $197,639.35 | $610.54 | $0.00 | $1,117.48 | $199,367.37 |
| 225 | $199,367.37 | $610.54 | $0.00 | $1,127.25 | $201,105.16 |
| 226 | $201,105.16 | $610.54 | $0.00 | $1,137.08 | $202,852.78 |
| 227 | $202,852.78 | $610.54 | $0.00 | $1,146.96 | $204,610.28 |
| 228 | $204,610.28 | $610.54 | $0.00 | $1,156.90 | $206,377.72 |
| 229 | $206,377.72 | $610.54 | $75,156.55 | $1,166.89 | $132,998.60 |
| 230 | $132,998.60 | $610.54 | $0.00 | $751.99 | $134,361.13 |
| 231 | $134,361.13 | $610.54 | $0.00 | $759.70 | $135,731.37 |
| 232 | $135,731.37 | $610.54 | $0.00 | $767.44 | $137,109.35 |
| 233 | $137,109.35 | $610.54 | $0.00 | $775.24 | $138,495.13 |
| 234 | $138,495.13 | $610.54 | $0.00 | $783.07 | $139,888.74 |
| 235 | $139,888.74 | $610.54 | $0.00 | $790.95 | $141,290.23 |
| 236 | $141,290.23 | $610.54 | $0.00 | $798.88 | $142,699.65 |
| 237 | $142,699.65 | $610.54 | $0.00 | $806.84 | $144,117.03 |
| 238 | $144,117.03 | $610.54 | $0.00 | $814.86 | $145,542.43 |
| 239 | $145,542.43 | $610.54 | $0.00 | $822.92 | $146,975.89 |
| 240 | $146,975.89 | $610.54 | $0.00 | $831.02 | $148,417.45 |
| 241 | $148,417.45 | $610.54 | $78,914.38 | $839.17 | $70,952.78 |
| 242 | $70,952.78 | $610.54 | $0.00 | $401.18 | $71,964.50 |
| 243 | $71,964.50 | $610.54 | $0.00 | $406.90 | $72,981.94 |
| 244 | $72,981.94 | $610.54 | $0.00 | $412.65 | $74,005.13 |
| 245 | $74,005.13 | $610.54 | $0.00 | $418.44 | $75,034.11 |
| 246 | $75,034.11 | $610.54 | $0.00 | $424.25 | $76,068.90 |
| 247 | $76,068.90 | $610.54 | $0.00 | $430.10 | $77,109.54 |
| 248 | $77,109.54 | $610.54 | $0.00 | $435.99 | $78,156.07 |
| 249 | $78,156.07 | $610.54 | $0.00 | $441.91 | $79,208.52 |
| 250 | $79,208.52 | $610.54 | $0.00 | $447.86 | $80,266.92 |
| 251 | $80,266.92 | $610.54 | $0.00 | $453.84 | $81,331.30 |
| 252 | $81,331.30 | $610.54 | $0.00 | $459.86 | $82,401.70 |
| 253 | $82,401.70 | $0.00 | $82,860.10 | $465.91 | $7.51 |