| Estimated Annual Cost in 2042 | $107,077 |
| Monthly savings required | $846 |
How much will it cost to send your child to SUNY at Purchase College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $428,306.41 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $846.25 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 | $28,541.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 SUNY at Purchase College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $846.25 | $0.00 | $0.00 | $846.25 |
| 2 | $846.25 | $846.25 | $0.00 | $4.78 | $1,697.28 |
| 3 | $1,697.28 | $846.25 | $0.00 | $9.60 | $2,553.13 |
| 4 | $2,553.13 | $846.25 | $0.00 | $14.44 | $3,413.82 |
| 5 | $3,413.82 | $846.25 | $0.00 | $19.30 | $4,279.37 |
| 6 | $4,279.37 | $846.25 | $0.00 | $24.20 | $5,149.82 |
| 7 | $5,149.82 | $846.25 | $0.00 | $29.12 | $6,025.19 |
| 8 | $6,025.19 | $846.25 | $0.00 | $34.07 | $6,905.51 |
| 9 | $6,905.51 | $846.25 | $0.00 | $39.04 | $7,790.80 |
| 10 | $7,790.80 | $846.25 | $0.00 | $44.05 | $8,681.10 |
| 11 | $8,681.10 | $846.25 | $0.00 | $49.08 | $9,576.43 |
| 12 | $9,576.43 | $846.25 | $0.00 | $54.15 | $10,476.83 |
| 13 | $10,476.83 | $846.25 | $0.00 | $59.24 | $11,382.32 |
| 14 | $11,382.32 | $846.25 | $0.00 | $64.36 | $12,292.93 |
| 15 | $12,292.93 | $846.25 | $0.00 | $69.51 | $13,208.69 |
| 16 | $13,208.69 | $846.25 | $0.00 | $74.68 | $14,129.62 |
| 17 | $14,129.62 | $846.25 | $0.00 | $79.89 | $15,055.76 |
| 18 | $15,055.76 | $846.25 | $0.00 | $85.13 | $15,987.14 |
| 19 | $15,987.14 | $846.25 | $0.00 | $90.39 | $16,923.78 |
| 20 | $16,923.78 | $846.25 | $0.00 | $95.69 | $17,865.72 |
| 21 | $17,865.72 | $846.25 | $0.00 | $101.02 | $18,812.99 |
| 22 | $18,812.99 | $846.25 | $0.00 | $106.37 | $19,765.61 |
| 23 | $19,765.61 | $846.25 | $0.00 | $111.76 | $20,723.62 |
| 24 | $20,723.62 | $846.25 | $0.00 | $117.17 | $21,687.04 |
| 25 | $21,687.04 | $846.25 | $0.00 | $122.62 | $22,655.91 |
| 26 | $22,655.91 | $846.25 | $0.00 | $128.10 | $23,630.26 |
| 27 | $23,630.26 | $846.25 | $0.00 | $133.61 | $24,610.12 |
| 28 | $24,610.12 | $846.25 | $0.00 | $139.15 | $25,595.52 |
| 29 | $25,595.52 | $846.25 | $0.00 | $144.72 | $26,586.49 |
| 30 | $26,586.49 | $846.25 | $0.00 | $150.32 | $27,583.06 |
| 31 | $27,583.06 | $846.25 | $0.00 | $155.96 | $28,585.27 |
| 32 | $28,585.27 | $846.25 | $0.00 | $161.63 | $29,593.15 |
| 33 | $29,593.15 | $846.25 | $0.00 | $167.32 | $30,606.72 |
| 34 | $30,606.72 | $846.25 | $0.00 | $173.05 | $31,626.02 |
| 35 | $31,626.02 | $846.25 | $0.00 | $178.82 | $32,651.09 |
| 36 | $32,651.09 | $846.25 | $0.00 | $184.61 | $33,681.95 |
| 37 | $33,681.95 | $846.25 | $0.00 | $190.44 | $34,718.64 |
| 38 | $34,718.64 | $846.25 | $0.00 | $196.30 | $35,761.19 |
| 39 | $35,761.19 | $846.25 | $0.00 | $202.20 | $36,809.64 |
| 40 | $36,809.64 | $846.25 | $0.00 | $208.13 | $37,864.02 |
| 41 | $37,864.02 | $846.25 | $0.00 | $214.09 | $38,924.36 |
| 42 | $38,924.36 | $846.25 | $0.00 | $220.08 | $39,990.69 |
| 43 | $39,990.69 | $846.25 | $0.00 | $226.11 | $41,063.05 |
| 44 | $41,063.05 | $846.25 | $0.00 | $232.18 | $42,141.48 |
| 45 | $42,141.48 | $846.25 | $0.00 | $238.27 | $43,226.00 |
| 46 | $43,226.00 | $846.25 | $0.00 | $244.41 | $44,316.66 |
| 47 | $44,316.66 | $846.25 | $0.00 | $250.57 | $45,413.48 |
| 48 | $45,413.48 | $846.25 | $0.00 | $256.77 | $46,516.50 |
| 49 | $46,516.50 | $846.25 | $0.00 | $263.01 | $47,625.76 |
| 50 | $47,625.76 | $846.25 | $0.00 | $269.28 | $48,741.29 |
| 51 | $48,741.29 | $846.25 | $0.00 | $275.59 | $49,863.13 |
| 52 | $49,863.13 | $846.25 | $0.00 | $281.93 | $50,991.31 |
| 53 | $50,991.31 | $846.25 | $0.00 | $288.31 | $52,125.87 |
| 54 | $52,125.87 | $846.25 | $0.00 | $294.73 | $53,266.85 |
| 55 | $53,266.85 | $846.25 | $0.00 | $301.18 | $54,414.28 |
| 56 | $54,414.28 | $846.25 | $0.00 | $307.67 | $55,568.20 |
| 57 | $55,568.20 | $846.25 | $0.00 | $314.19 | $56,728.64 |
| 58 | $56,728.64 | $846.25 | $0.00 | $320.75 | $57,895.64 |
| 59 | $57,895.64 | $846.25 | $0.00 | $327.35 | $59,069.24 |
| 60 | $59,069.24 | $846.25 | $0.00 | $333.99 | $60,249.48 |
| 61 | $60,249.48 | $846.25 | $0.00 | $340.66 | $61,436.39 |
| 62 | $61,436.39 | $846.25 | $0.00 | $347.37 | $62,630.01 |
| 63 | $62,630.01 | $846.25 | $0.00 | $354.12 | $63,830.38 |
| 64 | $63,830.38 | $846.25 | $0.00 | $360.91 | $65,037.54 |
| 65 | $65,037.54 | $846.25 | $0.00 | $367.73 | $66,251.52 |
| 66 | $66,251.52 | $846.25 | $0.00 | $374.60 | $67,472.37 |
| 67 | $67,472.37 | $846.25 | $0.00 | $381.50 | $68,700.12 |
| 68 | $68,700.12 | $846.25 | $0.00 | $388.44 | $69,934.81 |
| 69 | $69,934.81 | $846.25 | $0.00 | $395.42 | $71,176.48 |
| 70 | $71,176.48 | $846.25 | $0.00 | $402.44 | $72,425.17 |
| 71 | $72,425.17 | $846.25 | $0.00 | $409.50 | $73,680.92 |
| 72 | $73,680.92 | $846.25 | $0.00 | $416.60 | $74,943.77 |
| 73 | $74,943.77 | $846.25 | $0.00 | $423.74 | $76,213.76 |
| 74 | $76,213.76 | $846.25 | $0.00 | $430.92 | $77,490.93 |
| 75 | $77,490.93 | $846.25 | $0.00 | $438.14 | $78,775.32 |
| 76 | $78,775.32 | $846.25 | $0.00 | $445.41 | $80,066.98 |
| 77 | $80,066.98 | $846.25 | $0.00 | $452.71 | $81,365.94 |
| 78 | $81,365.94 | $846.25 | $0.00 | $460.05 | $82,672.24 |
| 79 | $82,672.24 | $846.25 | $0.00 | $467.44 | $83,985.93 |
| 80 | $83,985.93 | $846.25 | $0.00 | $474.87 | $85,307.05 |
| 81 | $85,307.05 | $846.25 | $0.00 | $482.34 | $86,635.64 |
| 82 | $86,635.64 | $846.25 | $0.00 | $489.85 | $87,971.74 |
| 83 | $87,971.74 | $846.25 | $0.00 | $497.41 | $89,315.40 |
| 84 | $89,315.40 | $846.25 | $0.00 | $505.00 | $90,666.65 |
| 85 | $90,666.65 | $846.25 | $0.00 | $512.64 | $92,025.54 |
| 86 | $92,025.54 | $846.25 | $0.00 | $520.33 | $93,392.12 |
| 87 | $93,392.12 | $846.25 | $0.00 | $528.05 | $94,766.42 |
| 88 | $94,766.42 | $846.25 | $0.00 | $535.82 | $96,148.49 |
| 89 | $96,148.49 | $846.25 | $0.00 | $543.64 | $97,538.38 |
| 90 | $97,538.38 | $846.25 | $0.00 | $551.50 | $98,936.13 |
| 91 | $98,936.13 | $846.25 | $0.00 | $559.40 | $100,341.78 |
| 92 | $100,341.78 | $846.25 | $0.00 | $567.35 | $101,755.38 |
| 93 | $101,755.38 | $846.25 | $0.00 | $575.34 | $103,176.97 |
| 94 | $103,176.97 | $846.25 | $0.00 | $583.38 | $104,606.60 |
| 95 | $104,606.60 | $846.25 | $0.00 | $591.46 | $106,044.31 |
| 96 | $106,044.31 | $846.25 | $0.00 | $599.59 | $107,490.15 |
| 97 | $107,490.15 | $846.25 | $0.00 | $607.76 | $108,944.16 |
| 98 | $108,944.16 | $846.25 | $0.00 | $615.99 | $110,406.40 |
| 99 | $110,406.40 | $846.25 | $0.00 | $624.25 | $111,876.90 |
| 100 | $111,876.90 | $846.25 | $0.00 | $632.57 | $113,355.72 |
| 101 | $113,355.72 | $846.25 | $0.00 | $640.93 | $114,842.90 |
| 102 | $114,842.90 | $846.25 | $0.00 | $649.34 | $116,338.49 |
| 103 | $116,338.49 | $846.25 | $0.00 | $657.79 | $117,842.53 |
| 104 | $117,842.53 | $846.25 | $0.00 | $666.30 | $119,355.08 |
| 105 | $119,355.08 | $846.25 | $0.00 | $674.85 | $120,876.18 |
| 106 | $120,876.18 | $846.25 | $0.00 | $683.45 | $122,405.88 |
| 107 | $122,405.88 | $846.25 | $0.00 | $692.10 | $123,944.23 |
| 108 | $123,944.23 | $846.25 | $0.00 | $700.80 | $125,491.28 |
| 109 | $125,491.28 | $846.25 | $0.00 | $709.55 | $127,047.08 |
| 110 | $127,047.08 | $846.25 | $0.00 | $718.34 | $128,611.67 |
| 111 | $128,611.67 | $846.25 | $0.00 | $727.19 | $130,185.11 |
| 112 | $130,185.11 | $846.25 | $0.00 | $736.09 | $131,767.45 |
| 113 | $131,767.45 | $846.25 | $0.00 | $745.03 | $133,358.73 |
| 114 | $133,358.73 | $846.25 | $0.00 | $754.03 | $134,959.01 |
| 115 | $134,959.01 | $846.25 | $0.00 | $763.08 | $136,568.34 |
| 116 | $136,568.34 | $846.25 | $0.00 | $772.18 | $138,186.77 |
| 117 | $138,186.77 | $846.25 | $0.00 | $781.33 | $139,814.35 |
| 118 | $139,814.35 | $846.25 | $0.00 | $790.53 | $141,451.13 |
| 119 | $141,451.13 | $846.25 | $0.00 | $799.79 | $143,097.17 |
| 120 | $143,097.17 | $846.25 | $0.00 | $809.09 | $144,752.51 |
| 121 | $144,752.51 | $846.25 | $0.00 | $818.45 | $146,417.21 |
| 122 | $146,417.21 | $846.25 | $0.00 | $827.86 | $148,091.32 |
| 123 | $148,091.32 | $846.25 | $0.00 | $837.33 | $149,774.90 |
| 124 | $149,774.90 | $846.25 | $0.00 | $846.85 | $151,468.00 |
| 125 | $151,468.00 | $846.25 | $0.00 | $856.42 | $153,170.67 |
| 126 | $153,170.67 | $846.25 | $0.00 | $866.05 | $154,882.97 |
| 127 | $154,882.97 | $846.25 | $0.00 | $875.73 | $156,604.95 |
| 128 | $156,604.95 | $846.25 | $0.00 | $885.47 | $158,336.67 |
| 129 | $158,336.67 | $846.25 | $0.00 | $895.26 | $160,078.18 |
| 130 | $160,078.18 | $846.25 | $0.00 | $905.11 | $161,829.54 |
| 131 | $161,829.54 | $846.25 | $0.00 | $915.01 | $163,590.80 |
| 132 | $163,590.80 | $846.25 | $0.00 | $924.97 | $165,362.02 |
| 133 | $165,362.02 | $846.25 | $0.00 | $934.98 | $167,143.25 |
| 134 | $167,143.25 | $846.25 | $0.00 | $945.05 | $168,934.55 |
| 135 | $168,934.55 | $846.25 | $0.00 | $955.18 | $170,735.98 |
| 136 | $170,735.98 | $846.25 | $0.00 | $965.37 | $172,547.60 |
| 137 | $172,547.60 | $846.25 | $0.00 | $975.61 | $174,369.46 |
| 138 | $174,369.46 | $846.25 | $0.00 | $985.91 | $176,201.62 |
| 139 | $176,201.62 | $846.25 | $0.00 | $996.27 | $178,044.14 |
| 140 | $178,044.14 | $846.25 | $0.00 | $1,006.69 | $179,897.08 |
| 141 | $179,897.08 | $846.25 | $0.00 | $1,017.16 | $181,760.49 |
| 142 | $181,760.49 | $846.25 | $0.00 | $1,027.70 | $183,634.44 |
| 143 | $183,634.44 | $846.25 | $0.00 | $1,038.30 | $185,518.99 |
| 144 | $185,518.99 | $846.25 | $0.00 | $1,048.95 | $187,414.19 |
| 145 | $187,414.19 | $846.25 | $0.00 | $1,059.67 | $189,320.11 |
| 146 | $189,320.11 | $846.25 | $0.00 | $1,070.44 | $191,236.80 |
| 147 | $191,236.80 | $846.25 | $0.00 | $1,081.28 | $193,164.33 |
| 148 | $193,164.33 | $846.25 | $0.00 | $1,092.18 | $195,102.76 |
| 149 | $195,102.76 | $846.25 | $0.00 | $1,103.14 | $197,052.15 |
| 150 | $197,052.15 | $846.25 | $0.00 | $1,114.16 | $199,012.56 |
| 151 | $199,012.56 | $846.25 | $0.00 | $1,125.25 | $200,984.06 |
| 152 | $200,984.06 | $846.25 | $0.00 | $1,136.39 | $202,966.70 |
| 153 | $202,966.70 | $846.25 | $0.00 | $1,147.60 | $204,960.55 |
| 154 | $204,960.55 | $846.25 | $0.00 | $1,158.88 | $206,965.68 |
| 155 | $206,965.68 | $846.25 | $0.00 | $1,170.21 | $208,982.14 |
| 156 | $208,982.14 | $846.25 | $0.00 | $1,181.62 | $211,010.01 |
| 157 | $211,010.01 | $846.25 | $0.00 | $1,193.08 | $213,049.34 |
| 158 | $213,049.34 | $846.25 | $0.00 | $1,204.61 | $215,100.20 |
| 159 | $215,100.20 | $846.25 | $0.00 | $1,216.21 | $217,162.66 |
| 160 | $217,162.66 | $846.25 | $0.00 | $1,227.87 | $219,236.78 |
| 161 | $219,236.78 | $846.25 | $0.00 | $1,239.60 | $221,322.63 |
| 162 | $221,322.63 | $846.25 | $0.00 | $1,251.39 | $223,420.27 |
| 163 | $223,420.27 | $846.25 | $0.00 | $1,263.25 | $225,529.77 |
| 164 | $225,529.77 | $846.25 | $0.00 | $1,275.18 | $227,651.20 |
| 165 | $227,651.20 | $846.25 | $0.00 | $1,287.17 | $229,784.62 |
| 166 | $229,784.62 | $846.25 | $0.00 | $1,299.24 | $231,930.11 |
| 167 | $231,930.11 | $846.25 | $0.00 | $1,311.37 | $234,087.73 |
| 168 | $234,087.73 | $846.25 | $0.00 | $1,323.57 | $236,257.55 |
| 169 | $236,257.55 | $846.25 | $0.00 | $1,335.83 | $238,439.63 |
| 170 | $238,439.63 | $846.25 | $0.00 | $1,348.17 | $240,634.05 |
| 171 | $240,634.05 | $846.25 | $0.00 | $1,360.58 | $242,840.88 |
| 172 | $242,840.88 | $846.25 | $0.00 | $1,373.06 | $245,060.19 |
| 173 | $245,060.19 | $846.25 | $0.00 | $1,385.61 | $247,292.05 |
| 174 | $247,292.05 | $846.25 | $0.00 | $1,398.23 | $249,536.53 |
| 175 | $249,536.53 | $846.25 | $0.00 | $1,410.92 | $251,793.70 |
| 176 | $251,793.70 | $846.25 | $0.00 | $1,423.68 | $254,063.63 |
| 177 | $254,063.63 | $846.25 | $0.00 | $1,436.51 | $256,346.39 |
| 178 | $256,346.39 | $846.25 | $0.00 | $1,449.42 | $258,642.06 |
| 179 | $258,642.06 | $846.25 | $0.00 | $1,462.40 | $260,950.71 |
| 180 | $260,950.71 | $846.25 | $0.00 | $1,475.45 | $263,272.41 |
| 181 | $263,272.41 | $846.25 | $0.00 | $1,488.58 | $265,607.24 |
| 182 | $265,607.24 | $846.25 | $0.00 | $1,501.78 | $267,955.27 |
| 183 | $267,955.27 | $846.25 | $0.00 | $1,515.06 | $270,316.58 |
| 184 | $270,316.58 | $846.25 | $0.00 | $1,528.41 | $272,691.24 |
| 185 | $272,691.24 | $846.25 | $0.00 | $1,541.84 | $275,079.33 |
| 186 | $275,079.33 | $846.25 | $0.00 | $1,555.34 | $277,480.92 |
| 187 | $277,480.92 | $846.25 | $0.00 | $1,568.92 | $279,896.09 |
| 188 | $279,896.09 | $846.25 | $0.00 | $1,582.57 | $282,324.91 |
| 189 | $282,324.91 | $846.25 | $0.00 | $1,596.31 | $284,767.47 |
| 190 | $284,767.47 | $846.25 | $0.00 | $1,610.12 | $287,223.84 |
| 191 | $287,223.84 | $846.25 | $0.00 | $1,624.01 | $289,694.10 |
| 192 | $289,694.10 | $846.25 | $0.00 | $1,637.97 | $292,178.32 |
| 193 | $292,178.32 | $846.25 | $0.00 | $1,652.02 | $294,676.59 |
| 194 | $294,676.59 | $846.25 | $0.00 | $1,666.14 | $297,188.98 |
| 195 | $297,188.98 | $846.25 | $0.00 | $1,680.35 | $299,715.58 |
| 196 | $299,715.58 | $846.25 | $0.00 | $1,694.64 | $302,256.47 |
| 197 | $302,256.47 | $846.25 | $0.00 | $1,709.00 | $304,811.72 |
| 198 | $304,811.72 | $846.25 | $0.00 | $1,723.45 | $307,381.42 |
| 199 | $307,381.42 | $846.25 | $0.00 | $1,737.98 | $309,965.65 |
| 200 | $309,965.65 | $846.25 | $0.00 | $1,752.59 | $312,564.49 |
| 201 | $312,564.49 | $846.25 | $0.00 | $1,767.29 | $315,178.03 |
| 202 | $315,178.03 | $846.25 | $0.00 | $1,782.06 | $317,806.34 |
| 203 | $317,806.34 | $846.25 | $0.00 | $1,796.92 | $320,449.51 |
| 204 | $320,449.51 | $846.25 | $0.00 | $1,811.87 | $323,107.63 |
| 205 | $323,107.63 | $846.25 | $0.00 | $1,826.90 | $325,780.78 |
| 206 | $325,780.78 | $846.25 | $0.00 | $1,842.01 | $328,469.04 |
| 207 | $328,469.04 | $846.25 | $0.00 | $1,857.21 | $331,172.50 |
| 208 | $331,172.50 | $846.25 | $0.00 | $1,872.50 | $333,891.25 |
| 209 | $333,891.25 | $846.25 | $0.00 | $1,887.87 | $336,625.37 |
| 210 | $336,625.37 | $846.25 | $0.00 | $1,903.33 | $339,374.95 |
| 211 | $339,374.95 | $846.25 | $0.00 | $1,918.88 | $342,140.08 |
| 212 | $342,140.08 | $846.25 | $0.00 | $1,934.51 | $344,920.84 |
| 213 | $344,920.84 | $846.25 | $0.00 | $1,950.23 | $347,717.32 |
| 214 | $347,717.32 | $846.25 | $0.00 | $1,966.04 | $350,529.61 |
| 215 | $350,529.61 | $846.25 | $0.00 | $1,981.95 | $353,357.81 |
| 216 | $353,357.81 | $846.25 | $0.00 | $1,997.94 | $356,202.00 |
| 217 | $356,202.00 | $846.25 | $96,466.65 | $2,014.02 | $262,595.62 |
| 218 | $262,595.62 | $846.25 | $0.00 | $1,484.75 | $264,926.62 |
| 219 | $264,926.62 | $846.25 | $0.00 | $1,497.93 | $267,270.80 |
| 220 | $267,270.80 | $846.25 | $0.00 | $1,511.19 | $269,628.24 |
| 221 | $269,628.24 | $846.25 | $0.00 | $1,524.52 | $271,999.01 |
| 222 | $271,999.01 | $846.25 | $0.00 | $1,537.92 | $274,383.18 |
| 223 | $274,383.18 | $846.25 | $0.00 | $1,551.40 | $276,780.83 |
| 224 | $276,780.83 | $846.25 | $0.00 | $1,564.96 | $279,192.04 |
| 225 | $279,192.04 | $846.25 | $0.00 | $1,578.59 | $281,616.88 |
| 226 | $281,616.88 | $846.25 | $0.00 | $1,592.30 | $284,055.43 |
| 227 | $284,055.43 | $846.25 | $0.00 | $1,606.09 | $286,507.77 |
| 228 | $286,507.77 | $846.25 | $0.00 | $1,619.96 | $288,973.98 |
| 229 | $288,973.98 | $846.25 | $103,219.31 | $1,633.90 | $188,234.82 |
| 230 | $188,234.82 | $846.25 | $0.00 | $1,064.31 | $190,145.38 |
| 231 | $190,145.38 | $846.25 | $0.00 | $1,075.11 | $192,066.74 |
| 232 | $192,066.74 | $846.25 | $0.00 | $1,085.97 | $193,998.96 |
| 233 | $193,998.96 | $846.25 | $0.00 | $1,096.90 | $195,942.11 |
| 234 | $195,942.11 | $846.25 | $0.00 | $1,107.89 | $197,896.25 |
| 235 | $197,896.25 | $846.25 | $0.00 | $1,118.93 | $199,861.43 |
| 236 | $199,861.43 | $846.25 | $0.00 | $1,130.05 | $201,837.73 |
| 237 | $201,837.73 | $846.25 | $0.00 | $1,141.22 | $203,825.20 |
| 238 | $203,825.20 | $846.25 | $0.00 | $1,152.46 | $205,823.91 |
| 239 | $205,823.91 | $846.25 | $0.00 | $1,163.76 | $207,833.92 |
| 240 | $207,833.92 | $846.25 | $0.00 | $1,175.12 | $209,855.29 |
| 241 | $209,855.29 | $846.25 | $110,444.66 | $1,186.55 | $101,443.43 |
| 242 | $101,443.43 | $846.25 | $0.00 | $573.58 | $102,863.26 |
| 243 | $102,863.26 | $846.25 | $0.00 | $581.60 | $104,291.11 |
| 244 | $104,291.11 | $846.25 | $0.00 | $589.68 | $105,727.04 |
| 245 | $105,727.04 | $846.25 | $0.00 | $597.80 | $107,171.09 |
| 246 | $107,171.09 | $846.25 | $0.00 | $605.96 | $108,623.30 |
| 247 | $108,623.30 | $846.25 | $0.00 | $614.17 | $110,083.72 |
| 248 | $110,083.72 | $846.25 | $0.00 | $622.43 | $111,552.40 |
| 249 | $111,552.40 | $846.25 | $0.00 | $630.73 | $113,029.38 |
| 250 | $113,029.38 | $846.25 | $0.00 | $639.08 | $114,514.71 |
| 251 | $114,514.71 | $846.25 | $0.00 | $647.48 | $116,008.44 |
| 252 | $116,008.44 | $846.25 | $0.00 | $655.93 | $117,510.62 |
| 253 | $117,510.62 | $0.00 | $118,175.79 | $664.42 | -$0.75 |