How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,714 |
| Monthly savings required | $457 |
How much will it cost to send your child to Kent State University at Tuscarawas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $230,857.70 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $456.86 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 | $22,256.00 |
| 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 Tuscarawas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $456.86 | $0.00 | $0.00 | $456.86 |
| 2 | $456.86 | $456.86 | $0.00 | $2.58 | $916.30 |
| 3 | $916.30 | $456.86 | $0.00 | $5.18 | $1,378.34 |
| 4 | $1,378.34 | $456.86 | $0.00 | $7.79 | $1,842.99 |
| 5 | $1,842.99 | $456.86 | $0.00 | $10.42 | $2,310.27 |
| 6 | $2,310.27 | $456.86 | $0.00 | $13.06 | $2,780.19 |
| 7 | $2,780.19 | $456.86 | $0.00 | $15.72 | $3,252.77 |
| 8 | $3,252.77 | $456.86 | $0.00 | $18.39 | $3,728.02 |
| 9 | $3,728.02 | $456.86 | $0.00 | $21.08 | $4,205.96 |
| 10 | $4,205.96 | $456.86 | $0.00 | $23.78 | $4,686.60 |
| 11 | $4,686.60 | $456.86 | $0.00 | $26.50 | $5,169.96 |
| 12 | $5,169.96 | $456.86 | $0.00 | $29.23 | $5,656.05 |
| 13 | $5,656.05 | $456.86 | $0.00 | $31.98 | $6,144.89 |
| 14 | $6,144.89 | $456.86 | $0.00 | $34.74 | $6,636.49 |
| 15 | $6,636.49 | $456.86 | $0.00 | $37.52 | $7,130.87 |
| 16 | $7,130.87 | $456.86 | $0.00 | $40.32 | $7,628.05 |
| 17 | $7,628.05 | $456.86 | $0.00 | $43.13 | $8,128.04 |
| 18 | $8,128.04 | $456.86 | $0.00 | $45.96 | $8,630.86 |
| 19 | $8,630.86 | $456.86 | $0.00 | $48.80 | $9,136.52 |
| 20 | $9,136.52 | $456.86 | $0.00 | $51.66 | $9,645.04 |
| 21 | $9,645.04 | $456.86 | $0.00 | $54.53 | $10,156.43 |
| 22 | $10,156.43 | $456.86 | $0.00 | $57.43 | $10,670.72 |
| 23 | $10,670.72 | $456.86 | $0.00 | $60.33 | $11,187.91 |
| 24 | $11,187.91 | $456.86 | $0.00 | $63.26 | $11,708.03 |
| 25 | $11,708.03 | $456.86 | $0.00 | $66.20 | $12,231.09 |
| 26 | $12,231.09 | $456.86 | $0.00 | $69.16 | $12,757.11 |
| 27 | $12,757.11 | $456.86 | $0.00 | $72.13 | $13,286.10 |
| 28 | $13,286.10 | $456.86 | $0.00 | $75.12 | $13,818.08 |
| 29 | $13,818.08 | $456.86 | $0.00 | $78.13 | $14,353.07 |
| 30 | $14,353.07 | $456.86 | $0.00 | $81.15 | $14,891.08 |
| 31 | $14,891.08 | $456.86 | $0.00 | $84.20 | $15,432.14 |
| 32 | $15,432.14 | $456.86 | $0.00 | $87.26 | $15,976.26 |
| 33 | $15,976.26 | $456.86 | $0.00 | $90.33 | $16,523.45 |
| 34 | $16,523.45 | $456.86 | $0.00 | $93.43 | $17,073.74 |
| 35 | $17,073.74 | $456.86 | $0.00 | $96.54 | $17,627.14 |
| 36 | $17,627.14 | $456.86 | $0.00 | $99.67 | $18,183.67 |
| 37 | $18,183.67 | $456.86 | $0.00 | $102.81 | $18,743.34 |
| 38 | $18,743.34 | $456.86 | $0.00 | $105.98 | $19,306.18 |
| 39 | $19,306.18 | $456.86 | $0.00 | $109.16 | $19,872.20 |
| 40 | $19,872.20 | $456.86 | $0.00 | $112.36 | $20,441.42 |
| 41 | $20,441.42 | $456.86 | $0.00 | $115.58 | $21,013.86 |
| 42 | $21,013.86 | $456.86 | $0.00 | $118.82 | $21,589.54 |
| 43 | $21,589.54 | $456.86 | $0.00 | $122.07 | $22,168.47 |
| 44 | $22,168.47 | $456.86 | $0.00 | $125.34 | $22,750.67 |
| 45 | $22,750.67 | $456.86 | $0.00 | $128.64 | $23,336.17 |
| 46 | $23,336.17 | $456.86 | $0.00 | $131.95 | $23,924.98 |
| 47 | $23,924.98 | $456.86 | $0.00 | $135.28 | $24,517.12 |
| 48 | $24,517.12 | $456.86 | $0.00 | $138.62 | $25,112.60 |
| 49 | $25,112.60 | $456.86 | $0.00 | $141.99 | $25,711.45 |
| 50 | $25,711.45 | $456.86 | $0.00 | $145.38 | $26,313.69 |
| 51 | $26,313.69 | $456.86 | $0.00 | $148.78 | $26,919.33 |
| 52 | $26,919.33 | $456.86 | $0.00 | $152.21 | $27,528.40 |
| 53 | $27,528.40 | $456.86 | $0.00 | $155.65 | $28,140.91 |
| 54 | $28,140.91 | $456.86 | $0.00 | $159.11 | $28,756.88 |
| 55 | $28,756.88 | $456.86 | $0.00 | $162.60 | $29,376.34 |
| 56 | $29,376.34 | $456.86 | $0.00 | $166.10 | $29,999.30 |
| 57 | $29,999.30 | $456.86 | $0.00 | $169.62 | $30,625.78 |
| 58 | $30,625.78 | $456.86 | $0.00 | $173.16 | $31,255.80 |
| 59 | $31,255.80 | $456.86 | $0.00 | $176.72 | $31,889.38 |
| 60 | $31,889.38 | $456.86 | $0.00 | $180.31 | $32,526.55 |
| 61 | $32,526.55 | $456.86 | $0.00 | $183.91 | $33,167.32 |
| 62 | $33,167.32 | $456.86 | $0.00 | $187.53 | $33,811.71 |
| 63 | $33,811.71 | $456.86 | $0.00 | $191.18 | $34,459.75 |
| 64 | $34,459.75 | $456.86 | $0.00 | $194.84 | $35,111.45 |
| 65 | $35,111.45 | $456.86 | $0.00 | $198.53 | $35,766.84 |
| 66 | $35,766.84 | $456.86 | $0.00 | $202.23 | $36,425.93 |
| 67 | $36,425.93 | $456.86 | $0.00 | $205.96 | $37,088.75 |
| 68 | $37,088.75 | $456.86 | $0.00 | $209.71 | $37,755.32 |
| 69 | $37,755.32 | $456.86 | $0.00 | $213.47 | $38,425.65 |
| 70 | $38,425.65 | $456.86 | $0.00 | $217.26 | $39,099.77 |
| 71 | $39,099.77 | $456.86 | $0.00 | $221.08 | $39,777.71 |
| 72 | $39,777.71 | $456.86 | $0.00 | $224.91 | $40,459.48 |
| 73 | $40,459.48 | $456.86 | $0.00 | $228.76 | $41,145.10 |
| 74 | $41,145.10 | $456.86 | $0.00 | $232.64 | $41,834.60 |
| 75 | $41,834.60 | $456.86 | $0.00 | $236.54 | $42,528.00 |
| 76 | $42,528.00 | $456.86 | $0.00 | $240.46 | $43,225.32 |
| 77 | $43,225.32 | $456.86 | $0.00 | $244.40 | $43,926.58 |
| 78 | $43,926.58 | $456.86 | $0.00 | $248.37 | $44,631.81 |
| 79 | $44,631.81 | $456.86 | $0.00 | $252.35 | $45,341.02 |
| 80 | $45,341.02 | $456.86 | $0.00 | $256.36 | $46,054.24 |
| 81 | $46,054.24 | $456.86 | $0.00 | $260.40 | $46,771.50 |
| 82 | $46,771.50 | $456.86 | $0.00 | $264.45 | $47,492.81 |
| 83 | $47,492.81 | $456.86 | $0.00 | $268.53 | $48,218.20 |
| 84 | $48,218.20 | $456.86 | $0.00 | $272.63 | $48,947.69 |
| 85 | $48,947.69 | $456.86 | $0.00 | $276.76 | $49,681.31 |
| 86 | $49,681.31 | $456.86 | $0.00 | $280.91 | $50,419.08 |
| 87 | $50,419.08 | $456.86 | $0.00 | $285.08 | $51,161.02 |
| 88 | $51,161.02 | $456.86 | $0.00 | $289.27 | $51,907.15 |
| 89 | $51,907.15 | $456.86 | $0.00 | $293.49 | $52,657.50 |
| 90 | $52,657.50 | $456.86 | $0.00 | $297.73 | $53,412.09 |
| 91 | $53,412.09 | $456.86 | $0.00 | $302.00 | $54,170.95 |
| 92 | $54,170.95 | $456.86 | $0.00 | $306.29 | $54,934.10 |
| 93 | $54,934.10 | $456.86 | $0.00 | $310.61 | $55,701.57 |
| 94 | $55,701.57 | $456.86 | $0.00 | $314.94 | $56,473.37 |
| 95 | $56,473.37 | $456.86 | $0.00 | $319.31 | $57,249.54 |
| 96 | $57,249.54 | $456.86 | $0.00 | $323.70 | $58,030.10 |
| 97 | $58,030.10 | $456.86 | $0.00 | $328.11 | $58,815.07 |
| 98 | $58,815.07 | $456.86 | $0.00 | $332.55 | $59,604.48 |
| 99 | $59,604.48 | $456.86 | $0.00 | $337.01 | $60,398.35 |
| 100 | $60,398.35 | $456.86 | $0.00 | $341.50 | $61,196.71 |
| 101 | $61,196.71 | $456.86 | $0.00 | $346.02 | $61,999.59 |
| 102 | $61,999.59 | $456.86 | $0.00 | $350.55 | $62,807.00 |
| 103 | $62,807.00 | $456.86 | $0.00 | $355.12 | $63,618.98 |
| 104 | $63,618.98 | $456.86 | $0.00 | $359.71 | $64,435.55 |
| 105 | $64,435.55 | $456.86 | $0.00 | $364.33 | $65,256.74 |
| 106 | $65,256.74 | $456.86 | $0.00 | $368.97 | $66,082.57 |
| 107 | $66,082.57 | $456.86 | $0.00 | $373.64 | $66,913.07 |
| 108 | $66,913.07 | $456.86 | $0.00 | $378.34 | $67,748.27 |
| 109 | $67,748.27 | $456.86 | $0.00 | $383.06 | $68,588.19 |
| 110 | $68,588.19 | $456.86 | $0.00 | $387.81 | $69,432.86 |
| 111 | $69,432.86 | $456.86 | $0.00 | $392.58 | $70,282.30 |
| 112 | $70,282.30 | $456.86 | $0.00 | $397.39 | $71,136.55 |
| 113 | $71,136.55 | $456.86 | $0.00 | $402.22 | $71,995.63 |
| 114 | $71,995.63 | $456.86 | $0.00 | $407.07 | $72,859.56 |
| 115 | $72,859.56 | $456.86 | $0.00 | $411.96 | $73,728.38 |
| 116 | $73,728.38 | $456.86 | $0.00 | $416.87 | $74,602.11 |
| 117 | $74,602.11 | $456.86 | $0.00 | $421.81 | $75,480.78 |
| 118 | $75,480.78 | $456.86 | $0.00 | $426.78 | $76,364.42 |
| 119 | $76,364.42 | $456.86 | $0.00 | $431.78 | $77,253.06 |
| 120 | $77,253.06 | $456.86 | $0.00 | $436.80 | $78,146.72 |
| 121 | $78,146.72 | $456.86 | $0.00 | $441.85 | $79,045.43 |
| 122 | $79,045.43 | $456.86 | $0.00 | $446.93 | $79,949.22 |
| 123 | $79,949.22 | $456.86 | $0.00 | $452.04 | $80,858.12 |
| 124 | $80,858.12 | $456.86 | $0.00 | $457.18 | $81,772.16 |
| 125 | $81,772.16 | $456.86 | $0.00 | $462.35 | $82,691.37 |
| 126 | $82,691.37 | $456.86 | $0.00 | $467.55 | $83,615.78 |
| 127 | $83,615.78 | $456.86 | $0.00 | $472.78 | $84,545.42 |
| 128 | $84,545.42 | $456.86 | $0.00 | $478.03 | $85,480.31 |
| 129 | $85,480.31 | $456.86 | $0.00 | $483.32 | $86,420.49 |
| 130 | $86,420.49 | $456.86 | $0.00 | $488.63 | $87,365.98 |
| 131 | $87,365.98 | $456.86 | $0.00 | $493.98 | $88,316.82 |
| 132 | $88,316.82 | $456.86 | $0.00 | $499.36 | $89,273.04 |
| 133 | $89,273.04 | $456.86 | $0.00 | $504.76 | $90,234.66 |
| 134 | $90,234.66 | $456.86 | $0.00 | $510.20 | $91,201.72 |
| 135 | $91,201.72 | $456.86 | $0.00 | $515.67 | $92,174.25 |
| 136 | $92,174.25 | $456.86 | $0.00 | $521.17 | $93,152.28 |
| 137 | $93,152.28 | $456.86 | $0.00 | $526.70 | $94,135.84 |
| 138 | $94,135.84 | $456.86 | $0.00 | $532.26 | $95,124.96 |
| 139 | $95,124.96 | $456.86 | $0.00 | $537.85 | $96,119.67 |
| 140 | $96,119.67 | $456.86 | $0.00 | $543.47 | $97,120.00 |
| 141 | $97,120.00 | $456.86 | $0.00 | $549.13 | $98,125.99 |
| 142 | $98,125.99 | $456.86 | $0.00 | $554.82 | $99,137.67 |
| 143 | $99,137.67 | $456.86 | $0.00 | $560.54 | $100,155.07 |
| 144 | $100,155.07 | $456.86 | $0.00 | $566.29 | $101,178.22 |
| 145 | $101,178.22 | $456.86 | $0.00 | $572.08 | $102,207.16 |
| 146 | $102,207.16 | $456.86 | $0.00 | $577.89 | $103,241.91 |
| 147 | $103,241.91 | $456.86 | $0.00 | $583.74 | $104,282.51 |
| 148 | $104,282.51 | $456.86 | $0.00 | $589.63 | $105,329.00 |
| 149 | $105,329.00 | $456.86 | $0.00 | $595.55 | $106,381.41 |
| 150 | $106,381.41 | $456.86 | $0.00 | $601.50 | $107,439.77 |
| 151 | $107,439.77 | $456.86 | $0.00 | $607.48 | $108,504.11 |
| 152 | $108,504.11 | $456.86 | $0.00 | $613.50 | $109,574.47 |
| 153 | $109,574.47 | $456.86 | $0.00 | $619.55 | $110,650.88 |
| 154 | $110,650.88 | $456.86 | $0.00 | $625.64 | $111,733.38 |
| 155 | $111,733.38 | $456.86 | $0.00 | $631.76 | $112,822.00 |
| 156 | $112,822.00 | $456.86 | $0.00 | $637.91 | $113,916.77 |
| 157 | $113,916.77 | $456.86 | $0.00 | $644.10 | $115,017.73 |
| 158 | $115,017.73 | $456.86 | $0.00 | $650.33 | $116,124.92 |
| 159 | $116,124.92 | $456.86 | $0.00 | $656.59 | $117,238.37 |
| 160 | $117,238.37 | $456.86 | $0.00 | $662.88 | $118,358.11 |
| 161 | $118,358.11 | $456.86 | $0.00 | $669.21 | $119,484.18 |
| 162 | $119,484.18 | $456.86 | $0.00 | $675.58 | $120,616.62 |
| 163 | $120,616.62 | $456.86 | $0.00 | $681.98 | $121,755.46 |
| 164 | $121,755.46 | $456.86 | $0.00 | $688.42 | $122,900.74 |
| 165 | $122,900.74 | $456.86 | $0.00 | $694.90 | $124,052.50 |
| 166 | $124,052.50 | $456.86 | $0.00 | $701.41 | $125,210.77 |
| 167 | $125,210.77 | $456.86 | $0.00 | $707.96 | $126,375.59 |
| 168 | $126,375.59 | $456.86 | $0.00 | $714.55 | $127,547.00 |
| 169 | $127,547.00 | $456.86 | $0.00 | $721.17 | $128,725.03 |
| 170 | $128,725.03 | $456.86 | $0.00 | $727.83 | $129,909.72 |
| 171 | $129,909.72 | $456.86 | $0.00 | $734.53 | $131,101.11 |
| 172 | $131,101.11 | $456.86 | $0.00 | $741.26 | $132,299.23 |
| 173 | $132,299.23 | $456.86 | $0.00 | $748.04 | $133,504.13 |
| 174 | $133,504.13 | $456.86 | $0.00 | $754.85 | $134,715.84 |
| 175 | $134,715.84 | $456.86 | $0.00 | $761.70 | $135,934.40 |
| 176 | $135,934.40 | $456.86 | $0.00 | $768.59 | $137,159.85 |
| 177 | $137,159.85 | $456.86 | $0.00 | $775.52 | $138,392.23 |
| 178 | $138,392.23 | $456.86 | $0.00 | $782.49 | $139,631.58 |
| 179 | $139,631.58 | $456.86 | $0.00 | $789.50 | $140,877.94 |
| 180 | $140,877.94 | $456.86 | $0.00 | $796.54 | $142,131.34 |
| 181 | $142,131.34 | $456.86 | $0.00 | $803.63 | $143,391.83 |
| 182 | $143,391.83 | $456.86 | $0.00 | $810.76 | $144,659.45 |
| 183 | $144,659.45 | $456.86 | $0.00 | $817.93 | $145,934.24 |
| 184 | $145,934.24 | $456.86 | $0.00 | $825.13 | $147,216.23 |
| 185 | $147,216.23 | $456.86 | $0.00 | $832.38 | $148,505.47 |
| 186 | $148,505.47 | $456.86 | $0.00 | $839.67 | $149,802.00 |
| 187 | $149,802.00 | $456.86 | $0.00 | $847.00 | $151,105.86 |
| 188 | $151,105.86 | $456.86 | $0.00 | $854.37 | $152,417.09 |
| 189 | $152,417.09 | $456.86 | $0.00 | $861.79 | $153,735.74 |
| 190 | $153,735.74 | $456.86 | $0.00 | $869.24 | $155,061.84 |
| 191 | $155,061.84 | $456.86 | $0.00 | $876.74 | $156,395.44 |
| 192 | $156,395.44 | $456.86 | $0.00 | $884.28 | $157,736.58 |
| 193 | $157,736.58 | $456.86 | $0.00 | $891.87 | $159,085.31 |
| 194 | $159,085.31 | $456.86 | $0.00 | $899.49 | $160,441.66 |
| 195 | $160,441.66 | $456.86 | $0.00 | $907.16 | $161,805.68 |
| 196 | $161,805.68 | $456.86 | $0.00 | $914.87 | $163,177.41 |
| 197 | $163,177.41 | $456.86 | $0.00 | $922.63 | $164,556.90 |
| 198 | $164,556.90 | $456.86 | $0.00 | $930.43 | $165,944.19 |
| 199 | $165,944.19 | $456.86 | $0.00 | $938.27 | $167,339.32 |
| 200 | $167,339.32 | $456.86 | $0.00 | $946.16 | $168,742.34 |
| 201 | $168,742.34 | $456.86 | $0.00 | $954.09 | $170,153.29 |
| 202 | $170,153.29 | $456.86 | $0.00 | $962.07 | $171,572.22 |
| 203 | $171,572.22 | $456.86 | $0.00 | $970.09 | $172,999.17 |
| 204 | $172,999.17 | $456.86 | $0.00 | $978.16 | $174,434.19 |
| 205 | $174,434.19 | $456.86 | $0.00 | $986.28 | $175,877.33 |
| 206 | $175,877.33 | $456.86 | $0.00 | $994.44 | $177,328.63 |
| 207 | $177,328.63 | $456.86 | $0.00 | $1,002.64 | $178,788.13 |
| 208 | $178,788.13 | $456.86 | $0.00 | $1,010.89 | $180,255.88 |
| 209 | $180,255.88 | $456.86 | $0.00 | $1,019.19 | $181,731.93 |
| 210 | $181,731.93 | $456.86 | $0.00 | $1,027.54 | $183,216.33 |
| 211 | $183,216.33 | $456.86 | $0.00 | $1,035.93 | $184,709.12 |
| 212 | $184,709.12 | $456.86 | $0.00 | $1,044.37 | $186,210.35 |
| 213 | $186,210.35 | $456.86 | $0.00 | $1,052.86 | $187,720.07 |
| 214 | $187,720.07 | $456.86 | $0.00 | $1,061.40 | $189,238.33 |
| 215 | $189,238.33 | $456.86 | $0.00 | $1,069.98 | $190,765.17 |
| 216 | $190,765.17 | $456.86 | $0.00 | $1,078.61 | $192,300.64 |
| 217 | $192,300.64 | $456.86 | $53,561.72 | $1,087.30 | $140,283.08 |
| 218 | $140,283.08 | $456.86 | $0.00 | $793.18 | $141,533.12 |
| 219 | $141,533.12 | $456.86 | $0.00 | $800.25 | $142,790.23 |
| 220 | $142,790.23 | $456.86 | $0.00 | $807.36 | $144,054.45 |
| 221 | $144,054.45 | $456.86 | $0.00 | $814.50 | $145,325.81 |
| 222 | $145,325.81 | $456.86 | $0.00 | $821.69 | $146,604.36 |
| 223 | $146,604.36 | $456.86 | $0.00 | $828.92 | $147,890.14 |
| 224 | $147,890.14 | $456.86 | $0.00 | $836.19 | $149,183.19 |
| 225 | $149,183.19 | $456.86 | $0.00 | $843.50 | $150,483.55 |
| 226 | $150,483.55 | $456.86 | $0.00 | $850.86 | $151,791.27 |
| 227 | $151,791.27 | $456.86 | $0.00 | $858.25 | $153,106.38 |
| 228 | $153,106.38 | $456.86 | $0.00 | $865.69 | $154,428.93 |
| 229 | $154,428.93 | $456.86 | $56,239.80 | $873.16 | $99,519.15 |
| 230 | $99,519.15 | $456.86 | $0.00 | $562.70 | $100,538.71 |
| 231 | $100,538.71 | $456.86 | $0.00 | $568.46 | $101,564.03 |
| 232 | $101,564.03 | $456.86 | $0.00 | $574.26 | $102,595.15 |
| 233 | $102,595.15 | $456.86 | $0.00 | $580.09 | $103,632.10 |
| 234 | $103,632.10 | $456.86 | $0.00 | $585.95 | $104,674.91 |
| 235 | $104,674.91 | $456.86 | $0.00 | $591.85 | $105,723.62 |
| 236 | $105,723.62 | $456.86 | $0.00 | $597.78 | $106,778.26 |
| 237 | $106,778.26 | $456.86 | $0.00 | $603.74 | $107,838.86 |
| 238 | $107,838.86 | $456.86 | $0.00 | $609.74 | $108,905.46 |
| 239 | $108,905.46 | $456.86 | $0.00 | $615.77 | $109,978.09 |
| 240 | $109,978.09 | $456.86 | $0.00 | $621.83 | $111,056.78 |
| 241 | $111,056.78 | $456.86 | $59,051.79 | $627.93 | $53,089.78 |
| 242 | $53,089.78 | $456.86 | $0.00 | $300.18 | $53,846.82 |
| 243 | $53,846.82 | $456.86 | $0.00 | $304.46 | $54,608.14 |
| 244 | $54,608.14 | $456.86 | $0.00 | $308.76 | $55,373.76 |
| 245 | $55,373.76 | $456.86 | $0.00 | $313.09 | $56,143.71 |
| 246 | $56,143.71 | $456.86 | $0.00 | $317.44 | $56,918.01 |
| 247 | $56,918.01 | $456.86 | $0.00 | $321.82 | $57,696.69 |
| 248 | $57,696.69 | $456.86 | $0.00 | $326.23 | $58,479.78 |
| 249 | $58,479.78 | $456.86 | $0.00 | $330.65 | $59,267.29 |
| 250 | $59,267.29 | $456.86 | $0.00 | $335.11 | $60,059.26 |
| 251 | $60,059.26 | $456.86 | $0.00 | $339.58 | $60,855.70 |
| 252 | $60,855.70 | $456.86 | $0.00 | $344.09 | $61,656.65 |
| 253 | $61,656.65 | $0.00 | $62,004.38 | $348.62 | $0.89 |