| Estimated Annual Cost in 2042 | $61,775 |
| Monthly savings required | $488 |
How much will it cost to send your child to Ohio University Lancaster Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $247,100.43 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $488.23 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 | $16,466.00 |
| 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 University Lancaster Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $488.23 | $0.00 | $0.00 | $488.23 |
| 2 | $488.23 | $488.23 | $0.00 | $2.76 | $979.22 |
| 3 | $979.22 | $488.23 | $0.00 | $5.54 | $1,472.99 |
| 4 | $1,472.99 | $488.23 | $0.00 | $8.33 | $1,969.55 |
| 5 | $1,969.55 | $488.23 | $0.00 | $11.14 | $2,468.92 |
| 6 | $2,468.92 | $488.23 | $0.00 | $13.96 | $2,971.11 |
| 7 | $2,971.11 | $488.23 | $0.00 | $16.80 | $3,476.14 |
| 8 | $3,476.14 | $488.23 | $0.00 | $19.65 | $3,984.02 |
| 9 | $3,984.02 | $488.23 | $0.00 | $22.53 | $4,494.78 |
| 10 | $4,494.78 | $488.23 | $0.00 | $25.41 | $5,008.42 |
| 11 | $5,008.42 | $488.23 | $0.00 | $28.32 | $5,524.97 |
| 12 | $5,524.97 | $488.23 | $0.00 | $31.24 | $6,044.44 |
| 13 | $6,044.44 | $488.23 | $0.00 | $34.18 | $6,566.85 |
| 14 | $6,566.85 | $488.23 | $0.00 | $37.13 | $7,092.21 |
| 15 | $7,092.21 | $488.23 | $0.00 | $40.10 | $7,620.54 |
| 16 | $7,620.54 | $488.23 | $0.00 | $43.09 | $8,151.86 |
| 17 | $8,151.86 | $488.23 | $0.00 | $46.09 | $8,686.18 |
| 18 | $8,686.18 | $488.23 | $0.00 | $49.11 | $9,223.52 |
| 19 | $9,223.52 | $488.23 | $0.00 | $52.15 | $9,763.90 |
| 20 | $9,763.90 | $488.23 | $0.00 | $55.21 | $10,307.34 |
| 21 | $10,307.34 | $488.23 | $0.00 | $58.28 | $10,853.85 |
| 22 | $10,853.85 | $488.23 | $0.00 | $61.37 | $11,403.45 |
| 23 | $11,403.45 | $488.23 | $0.00 | $64.48 | $11,956.16 |
| 24 | $11,956.16 | $488.23 | $0.00 | $67.60 | $12,511.99 |
| 25 | $12,511.99 | $488.23 | $0.00 | $70.74 | $13,070.96 |
| 26 | $13,070.96 | $488.23 | $0.00 | $73.91 | $13,633.10 |
| 27 | $13,633.10 | $488.23 | $0.00 | $77.08 | $14,198.41 |
| 28 | $14,198.41 | $488.23 | $0.00 | $80.28 | $14,766.92 |
| 29 | $14,766.92 | $488.23 | $0.00 | $83.49 | $15,338.64 |
| 30 | $15,338.64 | $488.23 | $0.00 | $86.73 | $15,913.60 |
| 31 | $15,913.60 | $488.23 | $0.00 | $89.98 | $16,491.81 |
| 32 | $16,491.81 | $488.23 | $0.00 | $93.25 | $17,073.29 |
| 33 | $17,073.29 | $488.23 | $0.00 | $96.53 | $17,658.05 |
| 34 | $17,658.05 | $488.23 | $0.00 | $99.84 | $18,246.12 |
| 35 | $18,246.12 | $488.23 | $0.00 | $103.17 | $18,837.52 |
| 36 | $18,837.52 | $488.23 | $0.00 | $106.51 | $19,432.26 |
| 37 | $19,432.26 | $488.23 | $0.00 | $109.87 | $20,030.36 |
| 38 | $20,030.36 | $488.23 | $0.00 | $113.25 | $20,631.84 |
| 39 | $20,631.84 | $488.23 | $0.00 | $116.66 | $21,236.73 |
| 40 | $21,236.73 | $488.23 | $0.00 | $120.08 | $21,845.04 |
| 41 | $21,845.04 | $488.23 | $0.00 | $123.52 | $22,456.79 |
| 42 | $22,456.79 | $488.23 | $0.00 | $126.97 | $23,071.99 |
| 43 | $23,071.99 | $488.23 | $0.00 | $130.45 | $23,690.67 |
| 44 | $23,690.67 | $488.23 | $0.00 | $133.95 | $24,312.85 |
| 45 | $24,312.85 | $488.23 | $0.00 | $137.47 | $24,938.55 |
| 46 | $24,938.55 | $488.23 | $0.00 | $141.01 | $25,567.79 |
| 47 | $25,567.79 | $488.23 | $0.00 | $144.56 | $26,200.58 |
| 48 | $26,200.58 | $488.23 | $0.00 | $148.14 | $26,836.95 |
| 49 | $26,836.95 | $488.23 | $0.00 | $151.74 | $27,476.92 |
| 50 | $27,476.92 | $488.23 | $0.00 | $155.36 | $28,120.51 |
| 51 | $28,120.51 | $488.23 | $0.00 | $159.00 | $28,767.74 |
| 52 | $28,767.74 | $488.23 | $0.00 | $162.66 | $29,418.63 |
| 53 | $29,418.63 | $488.23 | $0.00 | $166.34 | $30,073.20 |
| 54 | $30,073.20 | $488.23 | $0.00 | $170.04 | $30,731.47 |
| 55 | $30,731.47 | $488.23 | $0.00 | $173.76 | $31,393.46 |
| 56 | $31,393.46 | $488.23 | $0.00 | $177.50 | $32,059.19 |
| 57 | $32,059.19 | $488.23 | $0.00 | $181.27 | $32,728.69 |
| 58 | $32,728.69 | $488.23 | $0.00 | $185.05 | $33,401.97 |
| 59 | $33,401.97 | $488.23 | $0.00 | $188.86 | $34,079.06 |
| 60 | $34,079.06 | $488.23 | $0.00 | $192.69 | $34,759.98 |
| 61 | $34,759.98 | $488.23 | $0.00 | $196.54 | $35,444.75 |
| 62 | $35,444.75 | $488.23 | $0.00 | $200.41 | $36,133.39 |
| 63 | $36,133.39 | $488.23 | $0.00 | $204.30 | $36,825.92 |
| 64 | $36,825.92 | $488.23 | $0.00 | $208.22 | $37,522.37 |
| 65 | $37,522.37 | $488.23 | $0.00 | $212.16 | $38,222.76 |
| 66 | $38,222.76 | $488.23 | $0.00 | $216.12 | $38,927.11 |
| 67 | $38,927.11 | $488.23 | $0.00 | $220.10 | $39,635.44 |
| 68 | $39,635.44 | $488.23 | $0.00 | $224.10 | $40,347.77 |
| 69 | $40,347.77 | $488.23 | $0.00 | $228.13 | $41,064.13 |
| 70 | $41,064.13 | $488.23 | $0.00 | $232.18 | $41,784.54 |
| 71 | $41,784.54 | $488.23 | $0.00 | $236.26 | $42,509.03 |
| 72 | $42,509.03 | $488.23 | $0.00 | $240.35 | $43,237.61 |
| 73 | $43,237.61 | $488.23 | $0.00 | $244.47 | $43,970.31 |
| 74 | $43,970.31 | $488.23 | $0.00 | $248.61 | $44,707.15 |
| 75 | $44,707.15 | $488.23 | $0.00 | $252.78 | $45,448.16 |
| 76 | $45,448.16 | $488.23 | $0.00 | $256.97 | $46,193.36 |
| 77 | $46,193.36 | $488.23 | $0.00 | $261.18 | $46,942.77 |
| 78 | $46,942.77 | $488.23 | $0.00 | $265.42 | $47,696.42 |
| 79 | $47,696.42 | $488.23 | $0.00 | $269.68 | $48,454.33 |
| 80 | $48,454.33 | $488.23 | $0.00 | $273.97 | $49,216.53 |
| 81 | $49,216.53 | $488.23 | $0.00 | $278.28 | $49,983.04 |
| 82 | $49,983.04 | $488.23 | $0.00 | $282.61 | $50,753.88 |
| 83 | $50,753.88 | $488.23 | $0.00 | $286.97 | $51,529.08 |
| 84 | $51,529.08 | $488.23 | $0.00 | $291.35 | $52,308.66 |
| 85 | $52,308.66 | $488.23 | $0.00 | $295.76 | $53,092.65 |
| 86 | $53,092.65 | $488.23 | $0.00 | $300.19 | $53,881.07 |
| 87 | $53,881.07 | $488.23 | $0.00 | $304.65 | $54,673.95 |
| 88 | $54,673.95 | $488.23 | $0.00 | $309.13 | $55,471.31 |
| 89 | $55,471.31 | $488.23 | $0.00 | $313.64 | $56,273.18 |
| 90 | $56,273.18 | $488.23 | $0.00 | $318.18 | $57,079.59 |
| 91 | $57,079.59 | $488.23 | $0.00 | $322.74 | $57,890.56 |
| 92 | $57,890.56 | $488.23 | $0.00 | $327.32 | $58,706.11 |
| 93 | $58,706.11 | $488.23 | $0.00 | $331.93 | $59,526.27 |
| 94 | $59,526.27 | $488.23 | $0.00 | $336.57 | $60,351.07 |
| 95 | $60,351.07 | $488.23 | $0.00 | $341.23 | $61,180.53 |
| 96 | $61,180.53 | $488.23 | $0.00 | $345.92 | $62,014.68 |
| 97 | $62,014.68 | $488.23 | $0.00 | $350.64 | $62,853.55 |
| 98 | $62,853.55 | $488.23 | $0.00 | $355.38 | $63,697.16 |
| 99 | $63,697.16 | $488.23 | $0.00 | $360.15 | $64,545.54 |
| 100 | $64,545.54 | $488.23 | $0.00 | $364.95 | $65,398.72 |
| 101 | $65,398.72 | $488.23 | $0.00 | $369.77 | $66,256.72 |
| 102 | $66,256.72 | $488.23 | $0.00 | $374.63 | $67,119.58 |
| 103 | $67,119.58 | $488.23 | $0.00 | $379.50 | $67,987.31 |
| 104 | $67,987.31 | $488.23 | $0.00 | $384.41 | $68,859.95 |
| 105 | $68,859.95 | $488.23 | $0.00 | $389.34 | $69,737.52 |
| 106 | $69,737.52 | $488.23 | $0.00 | $394.31 | $70,620.06 |
| 107 | $70,620.06 | $488.23 | $0.00 | $399.30 | $71,507.59 |
| 108 | $71,507.59 | $488.23 | $0.00 | $404.31 | $72,400.13 |
| 109 | $72,400.13 | $488.23 | $0.00 | $409.36 | $73,297.72 |
| 110 | $73,297.72 | $488.23 | $0.00 | $414.44 | $74,200.39 |
| 111 | $74,200.39 | $488.23 | $0.00 | $419.54 | $75,108.16 |
| 112 | $75,108.16 | $488.23 | $0.00 | $424.67 | $76,021.06 |
| 113 | $76,021.06 | $488.23 | $0.00 | $429.83 | $76,939.12 |
| 114 | $76,939.12 | $488.23 | $0.00 | $435.02 | $77,862.37 |
| 115 | $77,862.37 | $488.23 | $0.00 | $440.25 | $78,790.85 |
| 116 | $78,790.85 | $488.23 | $0.00 | $445.49 | $79,724.57 |
| 117 | $79,724.57 | $488.23 | $0.00 | $450.77 | $80,663.57 |
| 118 | $80,663.57 | $488.23 | $0.00 | $456.08 | $81,607.88 |
| 119 | $81,607.88 | $488.23 | $0.00 | $461.42 | $82,557.53 |
| 120 | $82,557.53 | $488.23 | $0.00 | $466.79 | $83,512.55 |
| 121 | $83,512.55 | $488.23 | $0.00 | $472.19 | $84,472.97 |
| 122 | $84,472.97 | $488.23 | $0.00 | $477.62 | $85,438.82 |
| 123 | $85,438.82 | $488.23 | $0.00 | $483.08 | $86,410.13 |
| 124 | $86,410.13 | $488.23 | $0.00 | $488.58 | $87,386.94 |
| 125 | $87,386.94 | $488.23 | $0.00 | $494.10 | $88,369.27 |
| 126 | $88,369.27 | $488.23 | $0.00 | $499.65 | $89,357.15 |
| 127 | $89,357.15 | $488.23 | $0.00 | $505.24 | $90,350.62 |
| 128 | $90,350.62 | $488.23 | $0.00 | $510.86 | $91,349.71 |
| 129 | $91,349.71 | $488.23 | $0.00 | $516.50 | $92,354.44 |
| 130 | $92,354.44 | $488.23 | $0.00 | $522.19 | $93,364.86 |
| 131 | $93,364.86 | $488.23 | $0.00 | $527.90 | $94,380.99 |
| 132 | $94,380.99 | $488.23 | $0.00 | $533.64 | $95,402.86 |
| 133 | $95,402.86 | $488.23 | $0.00 | $539.42 | $96,430.51 |
| 134 | $96,430.51 | $488.23 | $0.00 | $545.23 | $97,463.97 |
| 135 | $97,463.97 | $488.23 | $0.00 | $551.08 | $98,503.28 |
| 136 | $98,503.28 | $488.23 | $0.00 | $556.95 | $99,548.46 |
| 137 | $99,548.46 | $488.23 | $0.00 | $562.86 | $100,599.55 |
| 138 | $100,599.55 | $488.23 | $0.00 | $568.80 | $101,656.58 |
| 139 | $101,656.58 | $488.23 | $0.00 | $574.78 | $102,719.59 |
| 140 | $102,719.59 | $488.23 | $0.00 | $580.79 | $103,788.61 |
| 141 | $103,788.61 | $488.23 | $0.00 | $586.84 | $104,863.68 |
| 142 | $104,863.68 | $488.23 | $0.00 | $592.91 | $105,944.82 |
| 143 | $105,944.82 | $488.23 | $0.00 | $599.03 | $107,032.08 |
| 144 | $107,032.08 | $488.23 | $0.00 | $605.17 | $108,125.48 |
| 145 | $108,125.48 | $488.23 | $0.00 | $611.36 | $109,225.07 |
| 146 | $109,225.07 | $488.23 | $0.00 | $617.57 | $110,330.87 |
| 147 | $110,330.87 | $488.23 | $0.00 | $623.83 | $111,442.93 |
| 148 | $111,442.93 | $488.23 | $0.00 | $630.11 | $112,561.27 |
| 149 | $112,561.27 | $488.23 | $0.00 | $636.44 | $113,685.94 |
| 150 | $113,685.94 | $488.23 | $0.00 | $642.80 | $114,816.97 |
| 151 | $114,816.97 | $488.23 | $0.00 | $649.19 | $115,954.39 |
| 152 | $115,954.39 | $488.23 | $0.00 | $655.62 | $117,098.24 |
| 153 | $117,098.24 | $488.23 | $0.00 | $662.09 | $118,248.56 |
| 154 | $118,248.56 | $488.23 | $0.00 | $668.59 | $119,405.38 |
| 155 | $119,405.38 | $488.23 | $0.00 | $675.14 | $120,568.75 |
| 156 | $120,568.75 | $488.23 | $0.00 | $681.71 | $121,738.69 |
| 157 | $121,738.69 | $488.23 | $0.00 | $688.33 | $122,915.25 |
| 158 | $122,915.25 | $488.23 | $0.00 | $694.98 | $124,098.46 |
| 159 | $124,098.46 | $488.23 | $0.00 | $701.67 | $125,288.36 |
| 160 | $125,288.36 | $488.23 | $0.00 | $708.40 | $126,484.99 |
| 161 | $126,484.99 | $488.23 | $0.00 | $715.16 | $127,688.38 |
| 162 | $127,688.38 | $488.23 | $0.00 | $721.97 | $128,898.58 |
| 163 | $128,898.58 | $488.23 | $0.00 | $728.81 | $130,115.62 |
| 164 | $130,115.62 | $488.23 | $0.00 | $735.69 | $131,339.54 |
| 165 | $131,339.54 | $488.23 | $0.00 | $742.61 | $132,570.38 |
| 166 | $132,570.38 | $488.23 | $0.00 | $749.57 | $133,808.18 |
| 167 | $133,808.18 | $488.23 | $0.00 | $756.57 | $135,052.98 |
| 168 | $135,052.98 | $488.23 | $0.00 | $763.61 | $136,304.82 |
| 169 | $136,304.82 | $488.23 | $0.00 | $770.69 | $137,563.74 |
| 170 | $137,563.74 | $488.23 | $0.00 | $777.81 | $138,829.78 |
| 171 | $138,829.78 | $488.23 | $0.00 | $784.96 | $140,102.97 |
| 172 | $140,102.97 | $488.23 | $0.00 | $792.16 | $141,383.36 |
| 173 | $141,383.36 | $488.23 | $0.00 | $799.40 | $142,670.99 |
| 174 | $142,670.99 | $488.23 | $0.00 | $806.68 | $143,965.90 |
| 175 | $143,965.90 | $488.23 | $0.00 | $814.00 | $145,268.13 |
| 176 | $145,268.13 | $488.23 | $0.00 | $821.37 | $146,577.73 |
| 177 | $146,577.73 | $488.23 | $0.00 | $828.77 | $147,894.73 |
| 178 | $147,894.73 | $488.23 | $0.00 | $836.22 | $149,219.18 |
| 179 | $149,219.18 | $488.23 | $0.00 | $843.71 | $150,551.12 |
| 180 | $150,551.12 | $488.23 | $0.00 | $851.24 | $151,890.59 |
| 181 | $151,890.59 | $488.23 | $0.00 | $858.81 | $153,237.63 |
| 182 | $153,237.63 | $488.23 | $0.00 | $866.43 | $154,592.29 |
| 183 | $154,592.29 | $488.23 | $0.00 | $874.09 | $155,954.61 |
| 184 | $155,954.61 | $488.23 | $0.00 | $881.79 | $157,324.63 |
| 185 | $157,324.63 | $488.23 | $0.00 | $889.54 | $158,702.40 |
| 186 | $158,702.40 | $488.23 | $0.00 | $897.33 | $160,087.96 |
| 187 | $160,087.96 | $488.23 | $0.00 | $905.16 | $161,481.35 |
| 188 | $161,481.35 | $488.23 | $0.00 | $913.04 | $162,882.62 |
| 189 | $162,882.62 | $488.23 | $0.00 | $920.96 | $164,291.81 |
| 190 | $164,291.81 | $488.23 | $0.00 | $928.93 | $165,708.97 |
| 191 | $165,708.97 | $488.23 | $0.00 | $936.94 | $167,134.14 |
| 192 | $167,134.14 | $488.23 | $0.00 | $945.00 | $168,567.37 |
| 193 | $168,567.37 | $488.23 | $0.00 | $953.10 | $170,008.70 |
| 194 | $170,008.70 | $488.23 | $0.00 | $961.25 | $171,458.18 |
| 195 | $171,458.18 | $488.23 | $0.00 | $969.45 | $172,915.86 |
| 196 | $172,915.86 | $488.23 | $0.00 | $977.69 | $174,381.78 |
| 197 | $174,381.78 | $488.23 | $0.00 | $985.98 | $175,855.99 |
| 198 | $175,855.99 | $488.23 | $0.00 | $994.32 | $177,338.54 |
| 199 | $177,338.54 | $488.23 | $0.00 | $1,002.70 | $178,829.47 |
| 200 | $178,829.47 | $488.23 | $0.00 | $1,011.13 | $180,328.83 |
| 201 | $180,328.83 | $488.23 | $0.00 | $1,019.61 | $181,836.67 |
| 202 | $181,836.67 | $488.23 | $0.00 | $1,028.13 | $183,353.03 |
| 203 | $183,353.03 | $488.23 | $0.00 | $1,036.70 | $184,877.96 |
| 204 | $184,877.96 | $488.23 | $0.00 | $1,045.33 | $186,411.52 |
| 205 | $186,411.52 | $488.23 | $0.00 | $1,054.00 | $187,953.75 |
| 206 | $187,953.75 | $488.23 | $0.00 | $1,062.72 | $189,504.70 |
| 207 | $189,504.70 | $488.23 | $0.00 | $1,071.49 | $191,064.42 |
| 208 | $191,064.42 | $488.23 | $0.00 | $1,080.31 | $192,632.96 |
| 209 | $192,632.96 | $488.23 | $0.00 | $1,089.17 | $194,210.36 |
| 210 | $194,210.36 | $488.23 | $0.00 | $1,098.09 | $195,796.68 |
| 211 | $195,796.68 | $488.23 | $0.00 | $1,107.06 | $197,391.97 |
| 212 | $197,391.97 | $488.23 | $0.00 | $1,116.08 | $198,996.28 |
| 213 | $198,996.28 | $488.23 | $0.00 | $1,125.15 | $200,609.66 |
| 214 | $200,609.66 | $488.23 | $0.00 | $1,134.28 | $202,232.17 |
| 215 | $202,232.17 | $488.23 | $0.00 | $1,143.45 | $203,863.85 |
| 216 | $203,863.85 | $488.23 | $0.00 | $1,152.68 | $205,504.76 |
| 217 | $205,504.76 | $488.23 | $55,653.96 | $1,161.95 | $151,500.98 |
| 218 | $151,500.98 | $488.23 | $0.00 | $856.61 | $152,845.82 |
| 219 | $152,845.82 | $488.23 | $0.00 | $864.21 | $154,198.26 |
| 220 | $154,198.26 | $488.23 | $0.00 | $871.86 | $155,558.35 |
| 221 | $155,558.35 | $488.23 | $0.00 | $879.55 | $156,926.13 |
| 222 | $156,926.13 | $488.23 | $0.00 | $887.28 | $158,301.64 |
| 223 | $158,301.64 | $488.23 | $0.00 | $895.06 | $159,684.93 |
| 224 | $159,684.93 | $488.23 | $0.00 | $902.88 | $161,076.04 |
| 225 | $161,076.04 | $488.23 | $0.00 | $910.75 | $162,475.02 |
| 226 | $162,475.02 | $488.23 | $0.00 | $918.66 | $163,881.91 |
| 227 | $163,881.91 | $488.23 | $0.00 | $926.61 | $165,296.75 |
| 228 | $165,296.75 | $488.23 | $0.00 | $934.61 | $166,719.59 |
| 229 | $166,719.59 | $488.23 | $59,549.74 | $942.66 | $108,600.74 |
| 230 | $108,600.74 | $488.23 | $0.00 | $614.04 | $109,703.01 |
| 231 | $109,703.01 | $488.23 | $0.00 | $620.28 | $110,811.52 |
| 232 | $110,811.52 | $488.23 | $0.00 | $626.54 | $111,926.29 |
| 233 | $111,926.29 | $488.23 | $0.00 | $632.85 | $113,047.37 |
| 234 | $113,047.37 | $488.23 | $0.00 | $639.19 | $114,174.79 |
| 235 | $114,174.79 | $488.23 | $0.00 | $645.56 | $115,308.58 |
| 236 | $115,308.58 | $488.23 | $0.00 | $651.97 | $116,448.78 |
| 237 | $116,448.78 | $488.23 | $0.00 | $658.42 | $117,595.43 |
| 238 | $117,595.43 | $488.23 | $0.00 | $664.90 | $118,748.56 |
| 239 | $118,748.56 | $488.23 | $0.00 | $671.42 | $119,908.21 |
| 240 | $119,908.21 | $488.23 | $0.00 | $677.98 | $121,074.42 |
| 241 | $121,074.42 | $488.23 | $63,718.22 | $684.57 | $58,529.00 |
| 242 | $58,529.00 | $488.23 | $0.00 | $330.93 | $59,348.16 |
| 243 | $59,348.16 | $488.23 | $0.00 | $335.56 | $60,171.95 |
| 244 | $60,171.95 | $488.23 | $0.00 | $340.22 | $61,000.40 |
| 245 | $61,000.40 | $488.23 | $0.00 | $344.91 | $61,833.54 |
| 246 | $61,833.54 | $488.23 | $0.00 | $349.62 | $62,671.39 |
| 247 | $62,671.39 | $488.23 | $0.00 | $354.35 | $63,513.97 |
| 248 | $63,513.97 | $488.23 | $0.00 | $359.12 | $64,361.32 |
| 249 | $64,361.32 | $488.23 | $0.00 | $363.91 | $65,213.46 |
| 250 | $65,213.46 | $488.23 | $0.00 | $368.73 | $66,070.42 |
| 251 | $66,070.42 | $488.23 | $0.00 | $373.57 | $66,932.22 |
| 252 | $66,932.22 | $488.23 | $0.00 | $378.44 | $67,798.89 |
| 253 | $67,798.89 | $0.00 | $68,178.50 | $383.34 | $3.73 |