How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $76,759 |
| Monthly savings required | $608 |
How much will it cost to send your child to Kent State University at Kent in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $307,035.76 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $607.61 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 | $29,600.00 |
| 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 Kent State University at Kent in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $607.61 | $0.00 | $0.00 | $607.61 |
| 2 | $607.61 | $607.61 | $0.00 | $3.44 | $1,218.66 |
| 3 | $1,218.66 | $607.61 | $0.00 | $6.89 | $1,833.16 |
| 4 | $1,833.16 | $607.61 | $0.00 | $10.36 | $2,451.13 |
| 5 | $2,451.13 | $607.61 | $0.00 | $13.86 | $3,072.60 |
| 6 | $3,072.60 | $607.61 | $0.00 | $17.37 | $3,697.58 |
| 7 | $3,697.58 | $607.61 | $0.00 | $20.91 | $4,326.10 |
| 8 | $4,326.10 | $607.61 | $0.00 | $24.46 | $4,958.17 |
| 9 | $4,958.17 | $607.61 | $0.00 | $28.03 | $5,593.81 |
| 10 | $5,593.81 | $607.61 | $0.00 | $31.63 | $6,233.05 |
| 11 | $6,233.05 | $607.61 | $0.00 | $35.24 | $6,875.90 |
| 12 | $6,875.90 | $607.61 | $0.00 | $38.88 | $7,522.39 |
| 13 | $7,522.39 | $607.61 | $0.00 | $42.53 | $8,172.53 |
| 14 | $8,172.53 | $607.61 | $0.00 | $46.21 | $8,826.35 |
| 15 | $8,826.35 | $607.61 | $0.00 | $49.91 | $9,483.87 |
| 16 | $9,483.87 | $607.61 | $0.00 | $53.62 | $10,145.10 |
| 17 | $10,145.10 | $607.61 | $0.00 | $57.36 | $10,810.07 |
| 18 | $10,810.07 | $607.61 | $0.00 | $61.12 | $11,478.80 |
| 19 | $11,478.80 | $607.61 | $0.00 | $64.90 | $12,151.31 |
| 20 | $12,151.31 | $607.61 | $0.00 | $68.71 | $12,827.63 |
| 21 | $12,827.63 | $607.61 | $0.00 | $72.53 | $13,507.77 |
| 22 | $13,507.77 | $607.61 | $0.00 | $76.37 | $14,191.75 |
| 23 | $14,191.75 | $607.61 | $0.00 | $80.24 | $14,879.60 |
| 24 | $14,879.60 | $607.61 | $0.00 | $84.13 | $15,571.34 |
| 25 | $15,571.34 | $607.61 | $0.00 | $88.04 | $16,266.99 |
| 26 | $16,266.99 | $607.61 | $0.00 | $91.98 | $16,966.58 |
| 27 | $16,966.58 | $607.61 | $0.00 | $95.93 | $17,670.12 |
| 28 | $17,670.12 | $607.61 | $0.00 | $99.91 | $18,377.64 |
| 29 | $18,377.64 | $607.61 | $0.00 | $103.91 | $19,089.16 |
| 30 | $19,089.16 | $607.61 | $0.00 | $107.93 | $19,804.70 |
| 31 | $19,804.70 | $607.61 | $0.00 | $111.98 | $20,524.29 |
| 32 | $20,524.29 | $607.61 | $0.00 | $116.05 | $21,247.95 |
| 33 | $21,247.95 | $607.61 | $0.00 | $120.14 | $21,975.70 |
| 34 | $21,975.70 | $607.61 | $0.00 | $124.25 | $22,707.56 |
| 35 | $22,707.56 | $607.61 | $0.00 | $128.39 | $23,443.56 |
| 36 | $23,443.56 | $607.61 | $0.00 | $132.55 | $24,183.72 |
| 37 | $24,183.72 | $607.61 | $0.00 | $136.74 | $24,928.07 |
| 38 | $24,928.07 | $607.61 | $0.00 | $140.95 | $25,676.63 |
| 39 | $25,676.63 | $607.61 | $0.00 | $145.18 | $26,429.42 |
| 40 | $26,429.42 | $607.61 | $0.00 | $149.44 | $27,186.47 |
| 41 | $27,186.47 | $607.61 | $0.00 | $153.72 | $27,947.80 |
| 42 | $27,947.80 | $607.61 | $0.00 | $158.02 | $28,713.43 |
| 43 | $28,713.43 | $607.61 | $0.00 | $162.35 | $29,483.39 |
| 44 | $29,483.39 | $607.61 | $0.00 | $166.70 | $30,257.70 |
| 45 | $30,257.70 | $607.61 | $0.00 | $171.08 | $31,036.39 |
| 46 | $31,036.39 | $607.61 | $0.00 | $175.48 | $31,819.48 |
| 47 | $31,819.48 | $607.61 | $0.00 | $179.91 | $32,607.00 |
| 48 | $32,607.00 | $607.61 | $0.00 | $184.36 | $33,398.97 |
| 49 | $33,398.97 | $607.61 | $0.00 | $188.84 | $34,195.42 |
| 50 | $34,195.42 | $607.61 | $0.00 | $193.35 | $34,996.38 |
| 51 | $34,996.38 | $607.61 | $0.00 | $197.87 | $35,801.86 |
| 52 | $35,801.86 | $607.61 | $0.00 | $202.43 | $36,611.90 |
| 53 | $36,611.90 | $607.61 | $0.00 | $207.01 | $37,426.52 |
| 54 | $37,426.52 | $607.61 | $0.00 | $211.61 | $38,245.74 |
| 55 | $38,245.74 | $607.61 | $0.00 | $216.25 | $39,069.60 |
| 56 | $39,069.60 | $607.61 | $0.00 | $220.91 | $39,898.12 |
| 57 | $39,898.12 | $607.61 | $0.00 | $225.59 | $40,731.32 |
| 58 | $40,731.32 | $607.61 | $0.00 | $230.30 | $41,569.23 |
| 59 | $41,569.23 | $607.61 | $0.00 | $235.04 | $42,411.88 |
| 60 | $42,411.88 | $607.61 | $0.00 | $239.80 | $43,259.29 |
| 61 | $43,259.29 | $607.61 | $0.00 | $244.59 | $44,111.49 |
| 62 | $44,111.49 | $607.61 | $0.00 | $249.41 | $44,968.51 |
| 63 | $44,968.51 | $607.61 | $0.00 | $254.26 | $45,830.38 |
| 64 | $45,830.38 | $607.61 | $0.00 | $259.13 | $46,697.12 |
| 65 | $46,697.12 | $607.61 | $0.00 | $264.03 | $47,568.76 |
| 66 | $47,568.76 | $607.61 | $0.00 | $268.96 | $48,445.33 |
| 67 | $48,445.33 | $607.61 | $0.00 | $273.92 | $49,326.86 |
| 68 | $49,326.86 | $607.61 | $0.00 | $278.90 | $50,213.37 |
| 69 | $50,213.37 | $607.61 | $0.00 | $283.91 | $51,104.89 |
| 70 | $51,104.89 | $607.61 | $0.00 | $288.95 | $52,001.45 |
| 71 | $52,001.45 | $607.61 | $0.00 | $294.02 | $52,903.08 |
| 72 | $52,903.08 | $607.61 | $0.00 | $299.12 | $53,809.81 |
| 73 | $53,809.81 | $607.61 | $0.00 | $304.25 | $54,721.67 |
| 74 | $54,721.67 | $607.61 | $0.00 | $309.40 | $55,638.68 |
| 75 | $55,638.68 | $607.61 | $0.00 | $314.59 | $56,560.88 |
| 76 | $56,560.88 | $607.61 | $0.00 | $319.80 | $57,488.29 |
| 77 | $57,488.29 | $607.61 | $0.00 | $325.05 | $58,420.95 |
| 78 | $58,420.95 | $607.61 | $0.00 | $330.32 | $59,358.88 |
| 79 | $59,358.88 | $607.61 | $0.00 | $335.62 | $60,302.11 |
| 80 | $60,302.11 | $607.61 | $0.00 | $340.96 | $61,250.68 |
| 81 | $61,250.68 | $607.61 | $0.00 | $346.32 | $62,204.61 |
| 82 | $62,204.61 | $607.61 | $0.00 | $351.71 | $63,163.93 |
| 83 | $63,163.93 | $607.61 | $0.00 | $357.14 | $64,128.68 |
| 84 | $64,128.68 | $607.61 | $0.00 | $362.59 | $65,098.88 |
| 85 | $65,098.88 | $607.61 | $0.00 | $368.08 | $66,074.57 |
| 86 | $66,074.57 | $607.61 | $0.00 | $373.60 | $67,055.78 |
| 87 | $67,055.78 | $607.61 | $0.00 | $379.14 | $68,042.53 |
| 88 | $68,042.53 | $607.61 | $0.00 | $384.72 | $69,034.86 |
| 89 | $69,034.86 | $607.61 | $0.00 | $390.33 | $70,032.80 |
| 90 | $70,032.80 | $607.61 | $0.00 | $395.98 | $71,036.39 |
| 91 | $71,036.39 | $607.61 | $0.00 | $401.65 | $72,045.65 |
| 92 | $72,045.65 | $607.61 | $0.00 | $407.36 | $73,060.62 |
| 93 | $73,060.62 | $607.61 | $0.00 | $413.10 | $74,081.33 |
| 94 | $74,081.33 | $607.61 | $0.00 | $418.87 | $75,107.81 |
| 95 | $75,107.81 | $607.61 | $0.00 | $424.67 | $76,140.09 |
| 96 | $76,140.09 | $607.61 | $0.00 | $430.51 | $77,178.21 |
| 97 | $77,178.21 | $607.61 | $0.00 | $436.38 | $78,222.20 |
| 98 | $78,222.20 | $607.61 | $0.00 | $442.28 | $79,272.09 |
| 99 | $79,272.09 | $607.61 | $0.00 | $448.22 | $80,327.92 |
| 100 | $80,327.92 | $607.61 | $0.00 | $454.19 | $81,389.72 |
| 101 | $81,389.72 | $607.61 | $0.00 | $460.19 | $82,457.52 |
| 102 | $82,457.52 | $607.61 | $0.00 | $466.23 | $83,531.36 |
| 103 | $83,531.36 | $607.61 | $0.00 | $472.30 | $84,611.27 |
| 104 | $84,611.27 | $607.61 | $0.00 | $478.40 | $85,697.28 |
| 105 | $85,697.28 | $607.61 | $0.00 | $484.54 | $86,789.43 |
| 106 | $86,789.43 | $607.61 | $0.00 | $490.72 | $87,887.76 |
| 107 | $87,887.76 | $607.61 | $0.00 | $496.93 | $88,992.30 |
| 108 | $88,992.30 | $607.61 | $0.00 | $503.18 | $90,103.09 |
| 109 | $90,103.09 | $607.61 | $0.00 | $509.46 | $91,220.16 |
| 110 | $91,220.16 | $607.61 | $0.00 | $515.77 | $92,343.54 |
| 111 | $92,343.54 | $607.61 | $0.00 | $522.12 | $93,473.27 |
| 112 | $93,473.27 | $607.61 | $0.00 | $528.51 | $94,609.39 |
| 113 | $94,609.39 | $607.61 | $0.00 | $534.94 | $95,751.94 |
| 114 | $95,751.94 | $607.61 | $0.00 | $541.40 | $96,900.95 |
| 115 | $96,900.95 | $607.61 | $0.00 | $547.89 | $98,056.45 |
| 116 | $98,056.45 | $607.61 | $0.00 | $554.43 | $99,218.49 |
| 117 | $99,218.49 | $607.61 | $0.00 | $561.00 | $100,387.10 |
| 118 | $100,387.10 | $607.61 | $0.00 | $567.60 | $101,562.31 |
| 119 | $101,562.31 | $607.61 | $0.00 | $574.25 | $102,744.17 |
| 120 | $102,744.17 | $607.61 | $0.00 | $580.93 | $103,932.71 |
| 121 | $103,932.71 | $607.61 | $0.00 | $587.65 | $105,127.97 |
| 122 | $105,127.97 | $607.61 | $0.00 | $594.41 | $106,329.99 |
| 123 | $106,329.99 | $607.61 | $0.00 | $601.21 | $107,538.81 |
| 124 | $107,538.81 | $607.61 | $0.00 | $608.04 | $108,754.46 |
| 125 | $108,754.46 | $607.61 | $0.00 | $614.91 | $109,976.98 |
| 126 | $109,976.98 | $607.61 | $0.00 | $621.83 | $111,206.42 |
| 127 | $111,206.42 | $607.61 | $0.00 | $628.78 | $112,442.81 |
| 128 | $112,442.81 | $607.61 | $0.00 | $635.77 | $113,686.19 |
| 129 | $113,686.19 | $607.61 | $0.00 | $642.80 | $114,936.60 |
| 130 | $114,936.60 | $607.61 | $0.00 | $649.87 | $116,194.08 |
| 131 | $116,194.08 | $607.61 | $0.00 | $656.98 | $117,458.67 |
| 132 | $117,458.67 | $607.61 | $0.00 | $664.13 | $118,730.41 |
| 133 | $118,730.41 | $607.61 | $0.00 | $671.32 | $120,009.34 |
| 134 | $120,009.34 | $607.61 | $0.00 | $678.55 | $121,295.50 |
| 135 | $121,295.50 | $607.61 | $0.00 | $685.82 | $122,588.93 |
| 136 | $122,588.93 | $607.61 | $0.00 | $693.14 | $123,889.68 |
| 137 | $123,889.68 | $607.61 | $0.00 | $700.49 | $125,197.78 |
| 138 | $125,197.78 | $607.61 | $0.00 | $707.89 | $126,513.28 |
| 139 | $126,513.28 | $607.61 | $0.00 | $715.32 | $127,836.21 |
| 140 | $127,836.21 | $607.61 | $0.00 | $722.80 | $129,166.62 |
| 141 | $129,166.62 | $607.61 | $0.00 | $730.33 | $130,504.56 |
| 142 | $130,504.56 | $607.61 | $0.00 | $737.89 | $131,850.06 |
| 143 | $131,850.06 | $607.61 | $0.00 | $745.50 | $133,203.17 |
| 144 | $133,203.17 | $607.61 | $0.00 | $753.15 | $134,563.93 |
| 145 | $134,563.93 | $607.61 | $0.00 | $760.84 | $135,932.38 |
| 146 | $135,932.38 | $607.61 | $0.00 | $768.58 | $137,308.57 |
| 147 | $137,308.57 | $607.61 | $0.00 | $776.36 | $138,692.54 |
| 148 | $138,692.54 | $607.61 | $0.00 | $784.19 | $140,084.34 |
| 149 | $140,084.34 | $607.61 | $0.00 | $792.06 | $141,484.01 |
| 150 | $141,484.01 | $607.61 | $0.00 | $799.97 | $142,891.59 |
| 151 | $142,891.59 | $607.61 | $0.00 | $807.93 | $144,307.13 |
| 152 | $144,307.13 | $607.61 | $0.00 | $815.93 | $145,730.67 |
| 153 | $145,730.67 | $607.61 | $0.00 | $823.98 | $147,162.26 |
| 154 | $147,162.26 | $607.61 | $0.00 | $832.08 | $148,601.95 |
| 155 | $148,601.95 | $607.61 | $0.00 | $840.22 | $150,049.78 |
| 156 | $150,049.78 | $607.61 | $0.00 | $848.40 | $151,505.79 |
| 157 | $151,505.79 | $607.61 | $0.00 | $856.64 | $152,970.04 |
| 158 | $152,970.04 | $607.61 | $0.00 | $864.91 | $154,442.56 |
| 159 | $154,442.56 | $607.61 | $0.00 | $873.24 | $155,923.41 |
| 160 | $155,923.41 | $607.61 | $0.00 | $881.61 | $157,412.63 |
| 161 | $157,412.63 | $607.61 | $0.00 | $890.03 | $158,910.27 |
| 162 | $158,910.27 | $607.61 | $0.00 | $898.50 | $160,416.38 |
| 163 | $160,416.38 | $607.61 | $0.00 | $907.02 | $161,931.01 |
| 164 | $161,931.01 | $607.61 | $0.00 | $915.58 | $163,454.20 |
| 165 | $163,454.20 | $607.61 | $0.00 | $924.19 | $164,986.00 |
| 166 | $164,986.00 | $607.61 | $0.00 | $932.85 | $166,526.46 |
| 167 | $166,526.46 | $607.61 | $0.00 | $941.56 | $168,075.63 |
| 168 | $168,075.63 | $607.61 | $0.00 | $950.32 | $169,633.56 |
| 169 | $169,633.56 | $607.61 | $0.00 | $959.13 | $171,200.30 |
| 170 | $171,200.30 | $607.61 | $0.00 | $967.99 | $172,775.90 |
| 171 | $172,775.90 | $607.61 | $0.00 | $976.90 | $174,360.41 |
| 172 | $174,360.41 | $607.61 | $0.00 | $985.86 | $175,953.88 |
| 173 | $175,953.88 | $607.61 | $0.00 | $994.87 | $177,556.36 |
| 174 | $177,556.36 | $607.61 | $0.00 | $1,003.93 | $179,167.90 |
| 175 | $179,167.90 | $607.61 | $0.00 | $1,013.04 | $180,788.55 |
| 176 | $180,788.55 | $607.61 | $0.00 | $1,022.20 | $182,418.36 |
| 177 | $182,418.36 | $607.61 | $0.00 | $1,031.42 | $184,057.39 |
| 178 | $184,057.39 | $607.61 | $0.00 | $1,040.69 | $185,705.69 |
| 179 | $185,705.69 | $607.61 | $0.00 | $1,050.01 | $187,363.31 |
| 180 | $187,363.31 | $607.61 | $0.00 | $1,059.38 | $189,030.30 |
| 181 | $189,030.30 | $607.61 | $0.00 | $1,068.80 | $190,706.71 |
| 182 | $190,706.71 | $607.61 | $0.00 | $1,078.28 | $192,392.60 |
| 183 | $192,392.60 | $607.61 | $0.00 | $1,087.82 | $194,088.03 |
| 184 | $194,088.03 | $607.61 | $0.00 | $1,097.40 | $195,793.04 |
| 185 | $195,793.04 | $607.61 | $0.00 | $1,107.04 | $197,507.69 |
| 186 | $197,507.69 | $607.61 | $0.00 | $1,116.74 | $199,232.04 |
| 187 | $199,232.04 | $607.61 | $0.00 | $1,126.49 | $200,966.14 |
| 188 | $200,966.14 | $607.61 | $0.00 | $1,136.29 | $202,710.04 |
| 189 | $202,710.04 | $607.61 | $0.00 | $1,146.15 | $204,463.80 |
| 190 | $204,463.80 | $607.61 | $0.00 | $1,156.07 | $206,227.48 |
| 191 | $206,227.48 | $607.61 | $0.00 | $1,166.04 | $208,001.13 |
| 192 | $208,001.13 | $607.61 | $0.00 | $1,176.07 | $209,784.81 |
| 193 | $209,784.81 | $607.61 | $0.00 | $1,186.15 | $211,578.57 |
| 194 | $211,578.57 | $607.61 | $0.00 | $1,196.30 | $213,382.48 |
| 195 | $213,382.48 | $607.61 | $0.00 | $1,206.50 | $215,196.59 |
| 196 | $215,196.59 | $607.61 | $0.00 | $1,216.75 | $217,020.95 |
| 197 | $217,020.95 | $607.61 | $0.00 | $1,227.07 | $218,855.63 |
| 198 | $218,855.63 | $607.61 | $0.00 | $1,237.44 | $220,700.68 |
| 199 | $220,700.68 | $607.61 | $0.00 | $1,247.87 | $222,556.16 |
| 200 | $222,556.16 | $607.61 | $0.00 | $1,258.36 | $224,422.13 |
| 201 | $224,422.13 | $607.61 | $0.00 | $1,268.92 | $226,298.66 |
| 202 | $226,298.66 | $607.61 | $0.00 | $1,279.53 | $228,185.80 |
| 203 | $228,185.80 | $607.61 | $0.00 | $1,290.20 | $230,083.61 |
| 204 | $230,083.61 | $607.61 | $0.00 | $1,300.93 | $231,992.15 |
| 205 | $231,992.15 | $607.61 | $0.00 | $1,311.72 | $233,911.48 |
| 206 | $233,911.48 | $607.61 | $0.00 | $1,322.57 | $235,841.66 |
| 207 | $235,841.66 | $607.61 | $0.00 | $1,333.48 | $237,782.75 |
| 208 | $237,782.75 | $607.61 | $0.00 | $1,344.46 | $239,734.82 |
| 209 | $239,734.82 | $607.61 | $0.00 | $1,355.50 | $241,697.93 |
| 210 | $241,697.93 | $607.61 | $0.00 | $1,366.60 | $243,672.14 |
| 211 | $243,672.14 | $607.61 | $0.00 | $1,377.76 | $245,657.51 |
| 212 | $245,657.51 | $607.61 | $0.00 | $1,388.98 | $247,654.10 |
| 213 | $247,654.10 | $607.61 | $0.00 | $1,400.27 | $249,661.98 |
| 214 | $249,661.98 | $607.61 | $0.00 | $1,411.63 | $251,681.22 |
| 215 | $251,681.22 | $607.61 | $0.00 | $1,423.04 | $253,711.87 |
| 216 | $253,711.87 | $607.61 | $0.00 | $1,434.52 | $255,754.00 |
| 217 | $255,754.00 | $607.61 | $71,235.93 | $1,446.07 | $186,571.75 |
| 218 | $186,571.75 | $607.61 | $0.00 | $1,054.90 | $188,234.26 |
| 219 | $188,234.26 | $607.61 | $0.00 | $1,064.30 | $189,906.17 |
| 220 | $189,906.17 | $607.61 | $0.00 | $1,073.76 | $191,587.54 |
| 221 | $191,587.54 | $607.61 | $0.00 | $1,083.26 | $193,278.41 |
| 222 | $193,278.41 | $607.61 | $0.00 | $1,092.82 | $194,978.84 |
| 223 | $194,978.84 | $607.61 | $0.00 | $1,102.44 | $196,688.89 |
| 224 | $196,688.89 | $607.61 | $0.00 | $1,112.11 | $198,408.61 |
| 225 | $198,408.61 | $607.61 | $0.00 | $1,121.83 | $200,138.05 |
| 226 | $200,138.05 | $607.61 | $0.00 | $1,131.61 | $201,877.27 |
| 227 | $201,877.27 | $607.61 | $0.00 | $1,141.44 | $203,626.32 |
| 228 | $203,626.32 | $607.61 | $0.00 | $1,151.33 | $205,385.26 |
| 229 | $205,385.26 | $607.61 | $74,797.73 | $1,161.28 | $132,356.42 |
| 230 | $132,356.42 | $607.61 | $0.00 | $748.36 | $133,712.39 |
| 231 | $133,712.39 | $607.61 | $0.00 | $756.03 | $135,076.03 |
| 232 | $135,076.03 | $607.61 | $0.00 | $763.74 | $136,447.38 |
| 233 | $136,447.38 | $607.61 | $0.00 | $771.49 | $137,826.48 |
| 234 | $137,826.48 | $607.61 | $0.00 | $779.29 | $139,213.38 |
| 235 | $139,213.38 | $607.61 | $0.00 | $787.13 | $140,608.12 |
| 236 | $140,608.12 | $607.61 | $0.00 | $795.02 | $142,010.75 |
| 237 | $142,010.75 | $607.61 | $0.00 | $802.95 | $143,421.31 |
| 238 | $143,421.31 | $607.61 | $0.00 | $810.92 | $144,839.84 |
| 239 | $144,839.84 | $607.61 | $0.00 | $818.95 | $146,266.40 |
| 240 | $146,266.40 | $607.61 | $0.00 | $827.01 | $147,701.02 |
| 241 | $147,701.02 | $607.61 | $78,537.61 | $835.12 | $70,606.14 |
| 242 | $70,606.14 | $607.61 | $0.00 | $399.22 | $71,612.97 |
| 243 | $71,612.97 | $607.61 | $0.00 | $404.91 | $72,625.49 |
| 244 | $72,625.49 | $607.61 | $0.00 | $410.64 | $73,643.74 |
| 245 | $73,643.74 | $607.61 | $0.00 | $416.39 | $74,667.74 |
| 246 | $74,667.74 | $607.61 | $0.00 | $422.18 | $75,697.53 |
| 247 | $75,697.53 | $607.61 | $0.00 | $428.00 | $76,733.14 |
| 248 | $76,733.14 | $607.61 | $0.00 | $433.86 | $77,774.61 |
| 249 | $77,774.61 | $607.61 | $0.00 | $439.75 | $78,821.97 |
| 250 | $78,821.97 | $607.61 | $0.00 | $445.67 | $79,875.25 |
| 251 | $79,875.25 | $607.61 | $0.00 | $451.63 | $80,934.49 |
| 252 | $80,934.49 | $607.61 | $0.00 | $457.62 | $81,999.72 |
| 253 | $81,999.72 | $0.00 | $82,464.49 | $463.64 | ($1.13) |