| Estimated Annual Cost in 2042 | $89,523 |
| Monthly savings required | $708 |
How much will it cost to send your child to Ohio State University Lima Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $358,090.03 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $707.51 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 | $23,862.00 |
| 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 Ohio State University Lima Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $707.51 | $0.00 | $0.00 | $707.51 |
| 2 | $707.51 | $707.51 | $0.00 | $4.00 | $1,419.02 |
| 3 | $1,419.02 | $707.51 | $0.00 | $8.02 | $2,134.55 |
| 4 | $2,134.55 | $707.51 | $0.00 | $12.07 | $2,854.13 |
| 5 | $2,854.13 | $707.51 | $0.00 | $16.14 | $3,577.78 |
| 6 | $3,577.78 | $707.51 | $0.00 | $20.23 | $4,305.52 |
| 7 | $4,305.52 | $707.51 | $0.00 | $24.34 | $5,037.37 |
| 8 | $5,037.37 | $707.51 | $0.00 | $28.48 | $5,773.36 |
| 9 | $5,773.36 | $707.51 | $0.00 | $32.64 | $6,513.51 |
| 10 | $6,513.51 | $707.51 | $0.00 | $36.83 | $7,257.85 |
| 11 | $7,257.85 | $707.51 | $0.00 | $41.04 | $8,006.40 |
| 12 | $8,006.40 | $707.51 | $0.00 | $45.27 | $8,759.18 |
| 13 | $8,759.18 | $707.51 | $0.00 | $49.53 | $9,516.22 |
| 14 | $9,516.22 | $707.51 | $0.00 | $53.81 | $10,277.54 |
| 15 | $10,277.54 | $707.51 | $0.00 | $58.11 | $11,043.16 |
| 16 | $11,043.16 | $707.51 | $0.00 | $62.44 | $11,813.11 |
| 17 | $11,813.11 | $707.51 | $0.00 | $66.79 | $12,587.41 |
| 18 | $12,587.41 | $707.51 | $0.00 | $71.17 | $13,366.09 |
| 19 | $13,366.09 | $707.51 | $0.00 | $75.57 | $14,149.17 |
| 20 | $14,149.17 | $707.51 | $0.00 | $80.00 | $14,936.68 |
| 21 | $14,936.68 | $707.51 | $0.00 | $84.45 | $15,728.64 |
| 22 | $15,728.64 | $707.51 | $0.00 | $88.93 | $16,525.08 |
| 23 | $16,525.08 | $707.51 | $0.00 | $93.44 | $17,326.03 |
| 24 | $17,326.03 | $707.51 | $0.00 | $97.96 | $18,131.50 |
| 25 | $18,131.50 | $707.51 | $0.00 | $102.52 | $18,941.53 |
| 26 | $18,941.53 | $707.51 | $0.00 | $107.10 | $19,756.14 |
| 27 | $19,756.14 | $707.51 | $0.00 | $111.70 | $20,575.35 |
| 28 | $20,575.35 | $707.51 | $0.00 | $116.34 | $21,399.20 |
| 29 | $21,399.20 | $707.51 | $0.00 | $120.99 | $22,227.70 |
| 30 | $22,227.70 | $707.51 | $0.00 | $125.68 | $23,060.89 |
| 31 | $23,060.89 | $707.51 | $0.00 | $130.39 | $23,898.79 |
| 32 | $23,898.79 | $707.51 | $0.00 | $135.13 | $24,741.43 |
| 33 | $24,741.43 | $707.51 | $0.00 | $139.89 | $25,588.83 |
| 34 | $25,588.83 | $707.51 | $0.00 | $144.68 | $26,441.02 |
| 35 | $26,441.02 | $707.51 | $0.00 | $149.50 | $27,298.03 |
| 36 | $27,298.03 | $707.51 | $0.00 | $154.35 | $28,159.89 |
| 37 | $28,159.89 | $707.51 | $0.00 | $159.22 | $29,026.62 |
| 38 | $29,026.62 | $707.51 | $0.00 | $164.12 | $29,898.25 |
| 39 | $29,898.25 | $707.51 | $0.00 | $169.05 | $30,774.81 |
| 40 | $30,774.81 | $707.51 | $0.00 | $174.01 | $31,656.33 |
| 41 | $31,656.33 | $707.51 | $0.00 | $178.99 | $32,542.83 |
| 42 | $32,542.83 | $707.51 | $0.00 | $184.00 | $33,434.34 |
| 43 | $33,434.34 | $707.51 | $0.00 | $189.04 | $34,330.89 |
| 44 | $34,330.89 | $707.51 | $0.00 | $194.11 | $35,232.51 |
| 45 | $35,232.51 | $707.51 | $0.00 | $199.21 | $36,139.23 |
| 46 | $36,139.23 | $707.51 | $0.00 | $204.34 | $37,051.08 |
| 47 | $37,051.08 | $707.51 | $0.00 | $209.49 | $37,968.08 |
| 48 | $37,968.08 | $707.51 | $0.00 | $214.68 | $38,890.27 |
| 49 | $38,890.27 | $707.51 | $0.00 | $219.89 | $39,817.67 |
| 50 | $39,817.67 | $707.51 | $0.00 | $225.13 | $40,750.31 |
| 51 | $40,750.31 | $707.51 | $0.00 | $230.41 | $41,688.23 |
| 52 | $41,688.23 | $707.51 | $0.00 | $235.71 | $42,631.45 |
| 53 | $42,631.45 | $707.51 | $0.00 | $241.04 | $43,580.00 |
| 54 | $43,580.00 | $707.51 | $0.00 | $246.41 | $44,533.92 |
| 55 | $44,533.92 | $707.51 | $0.00 | $251.80 | $45,493.23 |
| 56 | $45,493.23 | $707.51 | $0.00 | $257.23 | $46,457.97 |
| 57 | $46,457.97 | $707.51 | $0.00 | $262.68 | $47,428.16 |
| 58 | $47,428.16 | $707.51 | $0.00 | $268.17 | $48,403.84 |
| 59 | $48,403.84 | $707.51 | $0.00 | $273.68 | $49,385.03 |
| 60 | $49,385.03 | $707.51 | $0.00 | $279.23 | $50,371.77 |
| 61 | $50,371.77 | $707.51 | $0.00 | $284.81 | $51,364.09 |
| 62 | $51,364.09 | $707.51 | $0.00 | $290.42 | $52,362.02 |
| 63 | $52,362.02 | $707.51 | $0.00 | $296.06 | $53,365.59 |
| 64 | $53,365.59 | $707.51 | $0.00 | $301.74 | $54,374.84 |
| 65 | $54,374.84 | $707.51 | $0.00 | $307.44 | $55,389.79 |
| 66 | $55,389.79 | $707.51 | $0.00 | $313.18 | $56,410.48 |
| 67 | $56,410.48 | $707.51 | $0.00 | $318.95 | $57,436.94 |
| 68 | $57,436.94 | $707.51 | $0.00 | $324.76 | $58,469.21 |
| 69 | $58,469.21 | $707.51 | $0.00 | $330.59 | $59,507.31 |
| 70 | $59,507.31 | $707.51 | $0.00 | $336.46 | $60,551.28 |
| 71 | $60,551.28 | $707.51 | $0.00 | $342.37 | $61,601.16 |
| 72 | $61,601.16 | $707.51 | $0.00 | $348.30 | $62,656.97 |
| 73 | $62,656.97 | $707.51 | $0.00 | $354.27 | $63,718.75 |
| 74 | $63,718.75 | $707.51 | $0.00 | $360.28 | $64,786.54 |
| 75 | $64,786.54 | $707.51 | $0.00 | $366.31 | $65,860.36 |
| 76 | $65,860.36 | $707.51 | $0.00 | $372.38 | $66,940.25 |
| 77 | $66,940.25 | $707.51 | $0.00 | $378.49 | $68,026.25 |
| 78 | $68,026.25 | $707.51 | $0.00 | $384.63 | $69,118.39 |
| 79 | $69,118.39 | $707.51 | $0.00 | $390.81 | $70,216.71 |
| 80 | $70,216.71 | $707.51 | $0.00 | $397.02 | $71,321.24 |
| 81 | $71,321.24 | $707.51 | $0.00 | $403.26 | $72,432.01 |
| 82 | $72,432.01 | $707.51 | $0.00 | $409.54 | $73,549.06 |
| 83 | $73,549.06 | $707.51 | $0.00 | $415.86 | $74,672.43 |
| 84 | $74,672.43 | $707.51 | $0.00 | $422.21 | $75,802.15 |
| 85 | $75,802.15 | $707.51 | $0.00 | $428.60 | $76,938.26 |
| 86 | $76,938.26 | $707.51 | $0.00 | $435.02 | $78,080.79 |
| 87 | $78,080.79 | $707.51 | $0.00 | $441.48 | $79,229.78 |
| 88 | $79,229.78 | $707.51 | $0.00 | $447.98 | $80,385.27 |
| 89 | $80,385.27 | $707.51 | $0.00 | $454.51 | $81,547.29 |
| 90 | $81,547.29 | $707.51 | $0.00 | $461.08 | $82,715.88 |
| 91 | $82,715.88 | $707.51 | $0.00 | $467.69 | $83,891.08 |
| 92 | $83,891.08 | $707.51 | $0.00 | $474.33 | $85,072.92 |
| 93 | $85,072.92 | $707.51 | $0.00 | $481.01 | $86,261.44 |
| 94 | $86,261.44 | $707.51 | $0.00 | $487.73 | $87,456.68 |
| 95 | $87,456.68 | $707.51 | $0.00 | $494.49 | $88,658.68 |
| 96 | $88,658.68 | $707.51 | $0.00 | $501.29 | $89,867.48 |
| 97 | $89,867.48 | $707.51 | $0.00 | $508.12 | $91,083.11 |
| 98 | $91,083.11 | $707.51 | $0.00 | $515.00 | $92,305.62 |
| 99 | $92,305.62 | $707.51 | $0.00 | $521.91 | $93,535.04 |
| 100 | $93,535.04 | $707.51 | $0.00 | $528.86 | $94,771.41 |
| 101 | $94,771.41 | $707.51 | $0.00 | $535.85 | $96,014.77 |
| 102 | $96,014.77 | $707.51 | $0.00 | $542.88 | $97,265.16 |
| 103 | $97,265.16 | $707.51 | $0.00 | $549.95 | $98,522.62 |
| 104 | $98,522.62 | $707.51 | $0.00 | $557.06 | $99,787.19 |
| 105 | $99,787.19 | $707.51 | $0.00 | $564.21 | $101,058.91 |
| 106 | $101,058.91 | $707.51 | $0.00 | $571.40 | $102,337.82 |
| 107 | $102,337.82 | $707.51 | $0.00 | $578.63 | $103,623.96 |
| 108 | $103,623.96 | $707.51 | $0.00 | $585.90 | $104,917.37 |
| 109 | $104,917.37 | $707.51 | $0.00 | $593.22 | $106,218.10 |
| 110 | $106,218.10 | $707.51 | $0.00 | $600.57 | $107,526.18 |
| 111 | $107,526.18 | $707.51 | $0.00 | $607.97 | $108,841.66 |
| 112 | $108,841.66 | $707.51 | $0.00 | $615.41 | $110,164.58 |
| 113 | $110,164.58 | $707.51 | $0.00 | $622.89 | $111,494.98 |
| 114 | $111,494.98 | $707.51 | $0.00 | $630.41 | $112,832.90 |
| 115 | $112,832.90 | $707.51 | $0.00 | $637.97 | $114,178.38 |
| 116 | $114,178.38 | $707.51 | $0.00 | $645.58 | $115,531.47 |
| 117 | $115,531.47 | $707.51 | $0.00 | $653.23 | $116,892.21 |
| 118 | $116,892.21 | $707.51 | $0.00 | $660.93 | $118,260.65 |
| 119 | $118,260.65 | $707.51 | $0.00 | $668.66 | $119,636.82 |
| 120 | $119,636.82 | $707.51 | $0.00 | $676.44 | $121,020.77 |
| 121 | $121,020.77 | $707.51 | $0.00 | $684.27 | $122,412.55 |
| 122 | $122,412.55 | $707.51 | $0.00 | $692.14 | $123,812.20 |
| 123 | $123,812.20 | $707.51 | $0.00 | $700.05 | $125,219.76 |
| 124 | $125,219.76 | $707.51 | $0.00 | $708.01 | $126,635.28 |
| 125 | $126,635.28 | $707.51 | $0.00 | $716.01 | $128,058.80 |
| 126 | $128,058.80 | $707.51 | $0.00 | $724.06 | $129,490.37 |
| 127 | $129,490.37 | $707.51 | $0.00 | $732.16 | $130,930.04 |
| 128 | $130,930.04 | $707.51 | $0.00 | $740.30 | $132,377.85 |
| 129 | $132,377.85 | $707.51 | $0.00 | $748.48 | $133,833.84 |
| 130 | $133,833.84 | $707.51 | $0.00 | $756.72 | $135,298.07 |
| 131 | $135,298.07 | $707.51 | $0.00 | $764.99 | $136,770.57 |
| 132 | $136,770.57 | $707.51 | $0.00 | $773.32 | $138,251.40 |
| 133 | $138,251.40 | $707.51 | $0.00 | $781.69 | $139,740.60 |
| 134 | $139,740.60 | $707.51 | $0.00 | $790.11 | $141,238.22 |
| 135 | $141,238.22 | $707.51 | $0.00 | $798.58 | $142,744.31 |
| 136 | $142,744.31 | $707.51 | $0.00 | $807.10 | $144,258.92 |
| 137 | $144,258.92 | $707.51 | $0.00 | $815.66 | $145,782.09 |
| 138 | $145,782.09 | $707.51 | $0.00 | $824.27 | $147,313.87 |
| 139 | $147,313.87 | $707.51 | $0.00 | $832.93 | $148,854.31 |
| 140 | $148,854.31 | $707.51 | $0.00 | $841.64 | $150,403.46 |
| 141 | $150,403.46 | $707.51 | $0.00 | $850.40 | $151,961.37 |
| 142 | $151,961.37 | $707.51 | $0.00 | $859.21 | $153,528.09 |
| 143 | $153,528.09 | $707.51 | $0.00 | $868.07 | $155,103.67 |
| 144 | $155,103.67 | $707.51 | $0.00 | $876.98 | $156,688.16 |
| 145 | $156,688.16 | $707.51 | $0.00 | $885.94 | $158,281.61 |
| 146 | $158,281.61 | $707.51 | $0.00 | $894.95 | $159,884.07 |
| 147 | $159,884.07 | $707.51 | $0.00 | $904.01 | $161,495.59 |
| 148 | $161,495.59 | $707.51 | $0.00 | $913.12 | $163,116.22 |
| 149 | $163,116.22 | $707.51 | $0.00 | $922.28 | $164,746.01 |
| 150 | $164,746.01 | $707.51 | $0.00 | $931.50 | $166,385.02 |
| 151 | $166,385.02 | $707.51 | $0.00 | $940.77 | $168,033.30 |
| 152 | $168,033.30 | $707.51 | $0.00 | $950.08 | $169,690.89 |
| 153 | $169,690.89 | $707.51 | $0.00 | $959.46 | $171,357.86 |
| 154 | $171,357.86 | $707.51 | $0.00 | $968.88 | $173,034.25 |
| 155 | $173,034.25 | $707.51 | $0.00 | $978.36 | $174,720.12 |
| 156 | $174,720.12 | $707.51 | $0.00 | $987.89 | $176,415.52 |
| 157 | $176,415.52 | $707.51 | $0.00 | $997.48 | $178,120.51 |
| 158 | $178,120.51 | $707.51 | $0.00 | $1,007.12 | $179,835.14 |
| 159 | $179,835.14 | $707.51 | $0.00 | $1,016.81 | $181,559.46 |
| 160 | $181,559.46 | $707.51 | $0.00 | $1,026.56 | $183,293.53 |
| 161 | $183,293.53 | $707.51 | $0.00 | $1,036.37 | $185,037.41 |
| 162 | $185,037.41 | $707.51 | $0.00 | $1,046.23 | $186,791.15 |
| 163 | $186,791.15 | $707.51 | $0.00 | $1,056.14 | $188,554.80 |
| 164 | $188,554.80 | $707.51 | $0.00 | $1,066.12 | $190,328.43 |
| 165 | $190,328.43 | $707.51 | $0.00 | $1,076.14 | $192,112.08 |
| 166 | $192,112.08 | $707.51 | $0.00 | $1,086.23 | $193,905.82 |
| 167 | $193,905.82 | $707.51 | $0.00 | $1,096.37 | $195,709.70 |
| 168 | $195,709.70 | $707.51 | $0.00 | $1,106.57 | $197,523.78 |
| 169 | $197,523.78 | $707.51 | $0.00 | $1,116.83 | $199,348.12 |
| 170 | $199,348.12 | $707.51 | $0.00 | $1,127.14 | $201,182.77 |
| 171 | $201,182.77 | $707.51 | $0.00 | $1,137.52 | $203,027.80 |
| 172 | $203,027.80 | $707.51 | $0.00 | $1,147.95 | $204,883.26 |
| 173 | $204,883.26 | $707.51 | $0.00 | $1,158.44 | $206,749.21 |
| 174 | $206,749.21 | $707.51 | $0.00 | $1,168.99 | $208,625.71 |
| 175 | $208,625.71 | $707.51 | $0.00 | $1,179.60 | $210,512.82 |
| 176 | $210,512.82 | $707.51 | $0.00 | $1,190.27 | $212,410.60 |
| 177 | $212,410.60 | $707.51 | $0.00 | $1,201.00 | $214,319.11 |
| 178 | $214,319.11 | $707.51 | $0.00 | $1,211.79 | $216,238.41 |
| 179 | $216,238.41 | $707.51 | $0.00 | $1,222.64 | $218,168.56 |
| 180 | $218,168.56 | $707.51 | $0.00 | $1,233.56 | $220,109.63 |
| 181 | $220,109.63 | $707.51 | $0.00 | $1,244.53 | $222,061.67 |
| 182 | $222,061.67 | $707.51 | $0.00 | $1,255.57 | $224,024.75 |
| 183 | $224,024.75 | $707.51 | $0.00 | $1,266.67 | $225,998.93 |
| 184 | $225,998.93 | $707.51 | $0.00 | $1,277.83 | $227,984.27 |
| 185 | $227,984.27 | $707.51 | $0.00 | $1,289.06 | $229,980.84 |
| 186 | $229,980.84 | $707.51 | $0.00 | $1,300.35 | $231,988.70 |
| 187 | $231,988.70 | $707.51 | $0.00 | $1,311.70 | $234,007.91 |
| 188 | $234,007.91 | $707.51 | $0.00 | $1,323.11 | $236,038.53 |
| 189 | $236,038.53 | $707.51 | $0.00 | $1,334.60 | $238,080.64 |
| 190 | $238,080.64 | $707.51 | $0.00 | $1,346.14 | $240,134.29 |
| 191 | $240,134.29 | $707.51 | $0.00 | $1,357.75 | $242,199.55 |
| 192 | $242,199.55 | $707.51 | $0.00 | $1,369.43 | $244,276.49 |
| 193 | $244,276.49 | $707.51 | $0.00 | $1,381.17 | $246,365.17 |
| 194 | $246,365.17 | $707.51 | $0.00 | $1,392.98 | $248,465.66 |
| 195 | $248,465.66 | $707.51 | $0.00 | $1,404.86 | $250,578.03 |
| 196 | $250,578.03 | $707.51 | $0.00 | $1,416.80 | $252,702.34 |
| 197 | $252,702.34 | $707.51 | $0.00 | $1,428.82 | $254,838.67 |
| 198 | $254,838.67 | $707.51 | $0.00 | $1,440.89 | $256,987.07 |
| 199 | $256,987.07 | $707.51 | $0.00 | $1,453.04 | $259,147.62 |
| 200 | $259,147.62 | $707.51 | $0.00 | $1,465.26 | $261,320.39 |
| 201 | $261,320.39 | $707.51 | $0.00 | $1,477.54 | $263,505.44 |
| 202 | $263,505.44 | $707.51 | $0.00 | $1,489.90 | $265,702.85 |
| 203 | $265,702.85 | $707.51 | $0.00 | $1,502.32 | $267,912.68 |
| 204 | $267,912.68 | $707.51 | $0.00 | $1,514.82 | $270,135.01 |
| 205 | $270,135.01 | $707.51 | $0.00 | $1,527.38 | $272,369.90 |
| 206 | $272,369.90 | $707.51 | $0.00 | $1,540.02 | $274,617.43 |
| 207 | $274,617.43 | $707.51 | $0.00 | $1,552.73 | $276,877.67 |
| 208 | $276,877.67 | $707.51 | $0.00 | $1,565.51 | $279,150.69 |
| 209 | $279,150.69 | $707.51 | $0.00 | $1,578.36 | $281,436.56 |
| 210 | $281,436.56 | $707.51 | $0.00 | $1,591.28 | $283,735.35 |
| 211 | $283,735.35 | $707.51 | $0.00 | $1,604.28 | $286,047.14 |
| 212 | $286,047.14 | $707.51 | $0.00 | $1,617.35 | $288,372.00 |
| 213 | $288,372.00 | $707.51 | $0.00 | $1,630.50 | $290,710.01 |
| 214 | $290,710.01 | $707.51 | $0.00 | $1,643.72 | $293,061.24 |
| 215 | $293,061.24 | $707.51 | $0.00 | $1,657.01 | $295,425.76 |
| 216 | $295,425.76 | $707.51 | $0.00 | $1,670.38 | $297,803.65 |
| 217 | $297,803.65 | $707.51 | $80,651.94 | $1,683.83 | $219,543.05 |
| 218 | $219,543.05 | $707.51 | $0.00 | $1,241.33 | $221,491.89 |
| 219 | $221,491.89 | $707.51 | $0.00 | $1,252.35 | $223,451.75 |
| 220 | $223,451.75 | $707.51 | $0.00 | $1,263.43 | $225,422.69 |
| 221 | $225,422.69 | $707.51 | $0.00 | $1,274.57 | $227,404.77 |
| 222 | $227,404.77 | $707.51 | $0.00 | $1,285.78 | $229,398.06 |
| 223 | $229,398.06 | $707.51 | $0.00 | $1,297.05 | $231,402.62 |
| 224 | $231,402.62 | $707.51 | $0.00 | $1,308.38 | $233,418.51 |
| 225 | $233,418.51 | $707.51 | $0.00 | $1,319.78 | $235,445.80 |
| 226 | $235,445.80 | $707.51 | $0.00 | $1,331.24 | $237,484.55 |
| 227 | $237,484.55 | $707.51 | $0.00 | $1,342.77 | $239,534.83 |
| 228 | $239,534.83 | $707.51 | $0.00 | $1,354.36 | $241,596.70 |
| 229 | $241,596.70 | $707.51 | $86,297.58 | $1,366.02 | $157,372.65 |
| 230 | $157,372.65 | $707.51 | $0.00 | $889.81 | $158,969.97 |
| 231 | $158,969.97 | $707.51 | $0.00 | $898.84 | $160,576.32 |
| 232 | $160,576.32 | $707.51 | $0.00 | $907.92 | $162,191.75 |
| 233 | $162,191.75 | $707.51 | $0.00 | $917.06 | $163,816.32 |
| 234 | $163,816.32 | $707.51 | $0.00 | $926.24 | $165,450.07 |
| 235 | $165,450.07 | $707.51 | $0.00 | $935.48 | $167,093.06 |
| 236 | $167,093.06 | $707.51 | $0.00 | $944.77 | $168,745.34 |
| 237 | $168,745.34 | $707.51 | $0.00 | $954.11 | $170,406.96 |
| 238 | $170,406.96 | $707.51 | $0.00 | $963.51 | $172,077.98 |
| 239 | $172,077.98 | $707.51 | $0.00 | $972.95 | $173,758.44 |
| 240 | $173,758.44 | $707.51 | $0.00 | $982.46 | $175,448.41 |
| 241 | $175,448.41 | $707.51 | $92,338.41 | $992.01 | $84,809.52 |
| 242 | $84,809.52 | $707.51 | $0.00 | $479.53 | $85,996.56 |
| 243 | $85,996.56 | $707.51 | $0.00 | $486.24 | $87,190.31 |
| 244 | $87,190.31 | $707.51 | $0.00 | $492.99 | $88,390.81 |
| 245 | $88,390.81 | $707.51 | $0.00 | $499.77 | $89,598.09 |
| 246 | $89,598.09 | $707.51 | $0.00 | $506.60 | $90,812.20 |
| 247 | $90,812.20 | $707.51 | $0.00 | $513.47 | $92,033.18 |
| 248 | $92,033.18 | $707.51 | $0.00 | $520.37 | $93,261.06 |
| 249 | $93,261.06 | $707.51 | $0.00 | $527.31 | $94,495.88 |
| 250 | $94,495.88 | $707.51 | $0.00 | $534.29 | $95,737.68 |
| 251 | $95,737.68 | $707.51 | $0.00 | $541.31 | $96,986.50 |
| 252 | $96,986.50 | $707.51 | $0.00 | $548.38 | $98,242.39 |
| 253 | $98,242.39 | $0.00 | $98,802.10 | $555.48 | -$4.23 |