| Estimated Annual Cost in 2042 | $113,244 |
| Monthly savings required | $895 |
How much will it cost to send your child to Ohio State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $452,977.44 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $895.00 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 | $30,185.00 |
| 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 in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $895.00 | $0.00 | $0.00 | $895.00 |
| 2 | $895.00 | $895.00 | $0.00 | $5.06 | $1,795.06 |
| 3 | $1,795.06 | $895.00 | $0.00 | $10.15 | $2,700.21 |
| 4 | $2,700.21 | $895.00 | $0.00 | $15.27 | $3,610.48 |
| 5 | $3,610.48 | $895.00 | $0.00 | $20.41 | $4,525.89 |
| 6 | $4,525.89 | $895.00 | $0.00 | $25.59 | $5,446.48 |
| 7 | $5,446.48 | $895.00 | $0.00 | $30.80 | $6,372.28 |
| 8 | $6,372.28 | $895.00 | $0.00 | $36.03 | $7,303.31 |
| 9 | $7,303.31 | $895.00 | $0.00 | $41.29 | $8,239.60 |
| 10 | $8,239.60 | $895.00 | $0.00 | $46.59 | $9,181.19 |
| 11 | $9,181.19 | $895.00 | $0.00 | $51.91 | $10,128.10 |
| 12 | $10,128.10 | $895.00 | $0.00 | $57.27 | $11,080.37 |
| 13 | $11,080.37 | $895.00 | $0.00 | $62.65 | $12,038.02 |
| 14 | $12,038.02 | $895.00 | $0.00 | $68.06 | $13,001.08 |
| 15 | $13,001.08 | $895.00 | $0.00 | $73.51 | $13,969.59 |
| 16 | $13,969.59 | $895.00 | $0.00 | $78.99 | $14,943.58 |
| 17 | $14,943.58 | $895.00 | $0.00 | $84.49 | $15,923.07 |
| 18 | $15,923.07 | $895.00 | $0.00 | $90.03 | $16,908.10 |
| 19 | $16,908.10 | $895.00 | $0.00 | $95.60 | $17,898.70 |
| 20 | $17,898.70 | $895.00 | $0.00 | $101.20 | $18,894.90 |
| 21 | $18,894.90 | $895.00 | $0.00 | $106.83 | $19,896.73 |
| 22 | $19,896.73 | $895.00 | $0.00 | $112.50 | $20,904.23 |
| 23 | $20,904.23 | $895.00 | $0.00 | $118.20 | $21,917.43 |
| 24 | $21,917.43 | $895.00 | $0.00 | $123.92 | $22,936.35 |
| 25 | $22,936.35 | $895.00 | $0.00 | $129.69 | $23,961.04 |
| 26 | $23,961.04 | $895.00 | $0.00 | $135.48 | $24,991.52 |
| 27 | $24,991.52 | $895.00 | $0.00 | $141.31 | $26,027.83 |
| 28 | $26,027.83 | $895.00 | $0.00 | $147.17 | $27,070.00 |
| 29 | $27,070.00 | $895.00 | $0.00 | $153.06 | $28,118.06 |
| 30 | $28,118.06 | $895.00 | $0.00 | $158.98 | $29,172.04 |
| 31 | $29,172.04 | $895.00 | $0.00 | $164.94 | $30,231.98 |
| 32 | $30,231.98 | $895.00 | $0.00 | $170.94 | $31,297.92 |
| 33 | $31,297.92 | $895.00 | $0.00 | $176.96 | $32,369.88 |
| 34 | $32,369.88 | $895.00 | $0.00 | $183.02 | $33,447.90 |
| 35 | $33,447.90 | $895.00 | $0.00 | $189.12 | $34,532.02 |
| 36 | $34,532.02 | $895.00 | $0.00 | $195.25 | $35,622.27 |
| 37 | $35,622.27 | $895.00 | $0.00 | $201.41 | $36,718.68 |
| 38 | $36,718.68 | $895.00 | $0.00 | $207.61 | $37,821.29 |
| 39 | $37,821.29 | $895.00 | $0.00 | $213.85 | $38,930.14 |
| 40 | $38,930.14 | $895.00 | $0.00 | $220.12 | $40,045.26 |
| 41 | $40,045.26 | $895.00 | $0.00 | $226.42 | $41,166.68 |
| 42 | $41,166.68 | $895.00 | $0.00 | $232.76 | $42,294.44 |
| 43 | $42,294.44 | $895.00 | $0.00 | $239.14 | $43,428.58 |
| 44 | $43,428.58 | $895.00 | $0.00 | $245.55 | $44,569.13 |
| 45 | $44,569.13 | $895.00 | $0.00 | $252.00 | $45,716.13 |
| 46 | $45,716.13 | $895.00 | $0.00 | $258.49 | $46,869.62 |
| 47 | $46,869.62 | $895.00 | $0.00 | $265.01 | $48,029.63 |
| 48 | $48,029.63 | $895.00 | $0.00 | $271.57 | $49,196.20 |
| 49 | $49,196.20 | $895.00 | $0.00 | $278.16 | $50,369.36 |
| 50 | $50,369.36 | $895.00 | $0.00 | $284.80 | $51,549.16 |
| 51 | $51,549.16 | $895.00 | $0.00 | $291.47 | $52,735.63 |
| 52 | $52,735.63 | $895.00 | $0.00 | $298.17 | $53,928.80 |
| 53 | $53,928.80 | $895.00 | $0.00 | $304.92 | $55,128.72 |
| 54 | $55,128.72 | $895.00 | $0.00 | $311.71 | $56,335.43 |
| 55 | $56,335.43 | $895.00 | $0.00 | $318.53 | $57,548.96 |
| 56 | $57,548.96 | $895.00 | $0.00 | $325.39 | $58,769.35 |
| 57 | $58,769.35 | $895.00 | $0.00 | $332.29 | $59,996.64 |
| 58 | $59,996.64 | $895.00 | $0.00 | $339.23 | $61,230.87 |
| 59 | $61,230.87 | $895.00 | $0.00 | $346.21 | $62,472.08 |
| 60 | $62,472.08 | $895.00 | $0.00 | $353.23 | $63,720.31 |
| 61 | $63,720.31 | $895.00 | $0.00 | $360.28 | $64,975.59 |
| 62 | $64,975.59 | $895.00 | $0.00 | $367.38 | $66,237.97 |
| 63 | $66,237.97 | $895.00 | $0.00 | $374.52 | $67,507.49 |
| 64 | $67,507.49 | $895.00 | $0.00 | $381.70 | $68,784.19 |
| 65 | $68,784.19 | $895.00 | $0.00 | $388.92 | $70,068.11 |
| 66 | $70,068.11 | $895.00 | $0.00 | $396.18 | $71,359.29 |
| 67 | $71,359.29 | $895.00 | $0.00 | $403.48 | $72,657.77 |
| 68 | $72,657.77 | $895.00 | $0.00 | $410.82 | $73,963.59 |
| 69 | $73,963.59 | $895.00 | $0.00 | $418.20 | $75,276.79 |
| 70 | $75,276.79 | $895.00 | $0.00 | $425.63 | $76,597.42 |
| 71 | $76,597.42 | $895.00 | $0.00 | $433.09 | $77,925.51 |
| 72 | $77,925.51 | $895.00 | $0.00 | $440.60 | $79,261.11 |
| 73 | $79,261.11 | $895.00 | $0.00 | $448.15 | $80,604.26 |
| 74 | $80,604.26 | $895.00 | $0.00 | $455.75 | $81,955.01 |
| 75 | $81,955.01 | $895.00 | $0.00 | $463.39 | $83,313.40 |
| 76 | $83,313.40 | $895.00 | $0.00 | $471.07 | $84,679.47 |
| 77 | $84,679.47 | $895.00 | $0.00 | $478.79 | $86,053.26 |
| 78 | $86,053.26 | $895.00 | $0.00 | $486.56 | $87,434.82 |
| 79 | $87,434.82 | $895.00 | $0.00 | $494.37 | $88,824.19 |
| 80 | $88,824.19 | $895.00 | $0.00 | $502.22 | $90,221.41 |
| 81 | $90,221.41 | $895.00 | $0.00 | $510.12 | $91,626.53 |
| 82 | $91,626.53 | $895.00 | $0.00 | $518.07 | $93,039.60 |
| 83 | $93,039.60 | $895.00 | $0.00 | $526.06 | $94,460.66 |
| 84 | $94,460.66 | $895.00 | $0.00 | $534.09 | $95,889.75 |
| 85 | $95,889.75 | $895.00 | $0.00 | $542.17 | $97,326.92 |
| 86 | $97,326.92 | $895.00 | $0.00 | $550.30 | $98,772.22 |
| 87 | $98,772.22 | $895.00 | $0.00 | $558.47 | $100,225.69 |
| 88 | $100,225.69 | $895.00 | $0.00 | $566.69 | $101,687.38 |
| 89 | $101,687.38 | $895.00 | $0.00 | $574.96 | $103,157.34 |
| 90 | $103,157.34 | $895.00 | $0.00 | $583.27 | $104,635.61 |
| 91 | $104,635.61 | $895.00 | $0.00 | $591.62 | $106,122.23 |
| 92 | $106,122.23 | $895.00 | $0.00 | $600.03 | $107,617.26 |
| 93 | $107,617.26 | $895.00 | $0.00 | $608.48 | $109,120.74 |
| 94 | $109,120.74 | $895.00 | $0.00 | $616.98 | $110,632.72 |
| 95 | $110,632.72 | $895.00 | $0.00 | $625.53 | $112,153.25 |
| 96 | $112,153.25 | $895.00 | $0.00 | $634.13 | $113,682.38 |
| 97 | $113,682.38 | $895.00 | $0.00 | $642.78 | $115,220.16 |
| 98 | $115,220.16 | $895.00 | $0.00 | $651.47 | $116,766.63 |
| 99 | $116,766.63 | $895.00 | $0.00 | $660.22 | $118,321.85 |
| 100 | $118,321.85 | $895.00 | $0.00 | $669.01 | $119,885.86 |
| 101 | $119,885.86 | $895.00 | $0.00 | $677.85 | $121,458.71 |
| 102 | $121,458.71 | $895.00 | $0.00 | $686.75 | $123,040.46 |
| 103 | $123,040.46 | $895.00 | $0.00 | $695.69 | $124,631.15 |
| 104 | $124,631.15 | $895.00 | $0.00 | $704.68 | $126,230.83 |
| 105 | $126,230.83 | $895.00 | $0.00 | $713.73 | $127,839.56 |
| 106 | $127,839.56 | $895.00 | $0.00 | $722.82 | $129,457.38 |
| 107 | $129,457.38 | $895.00 | $0.00 | $731.97 | $131,084.35 |
| 108 | $131,084.35 | $895.00 | $0.00 | $741.17 | $132,720.52 |
| 109 | $132,720.52 | $895.00 | $0.00 | $750.42 | $134,365.94 |
| 110 | $134,365.94 | $895.00 | $0.00 | $759.72 | $136,020.66 |
| 111 | $136,020.66 | $895.00 | $0.00 | $769.08 | $137,684.74 |
| 112 | $137,684.74 | $895.00 | $0.00 | $778.49 | $139,358.23 |
| 113 | $139,358.23 | $895.00 | $0.00 | $787.95 | $141,041.18 |
| 114 | $141,041.18 | $895.00 | $0.00 | $797.47 | $142,733.65 |
| 115 | $142,733.65 | $895.00 | $0.00 | $807.04 | $144,435.69 |
| 116 | $144,435.69 | $895.00 | $0.00 | $816.66 | $146,147.35 |
| 117 | $146,147.35 | $895.00 | $0.00 | $826.34 | $147,868.69 |
| 118 | $147,868.69 | $895.00 | $0.00 | $836.07 | $149,599.76 |
| 119 | $149,599.76 | $895.00 | $0.00 | $845.86 | $151,340.62 |
| 120 | $151,340.62 | $895.00 | $0.00 | $855.70 | $153,091.32 |
| 121 | $153,091.32 | $895.00 | $0.00 | $865.60 | $154,851.92 |
| 122 | $154,851.92 | $895.00 | $0.00 | $875.56 | $156,622.48 |
| 123 | $156,622.48 | $895.00 | $0.00 | $885.57 | $158,403.05 |
| 124 | $158,403.05 | $895.00 | $0.00 | $895.63 | $160,193.68 |
| 125 | $160,193.68 | $895.00 | $0.00 | $905.76 | $161,994.44 |
| 126 | $161,994.44 | $895.00 | $0.00 | $915.94 | $163,805.38 |
| 127 | $163,805.38 | $895.00 | $0.00 | $926.18 | $165,626.56 |
| 128 | $165,626.56 | $895.00 | $0.00 | $936.48 | $167,458.04 |
| 129 | $167,458.04 | $895.00 | $0.00 | $946.83 | $169,299.87 |
| 130 | $169,299.87 | $895.00 | $0.00 | $957.25 | $171,152.12 |
| 131 | $171,152.12 | $895.00 | $0.00 | $967.72 | $173,014.84 |
| 132 | $173,014.84 | $895.00 | $0.00 | $978.25 | $174,888.09 |
| 133 | $174,888.09 | $895.00 | $0.00 | $988.84 | $176,771.93 |
| 134 | $176,771.93 | $895.00 | $0.00 | $999.49 | $178,666.42 |
| 135 | $178,666.42 | $895.00 | $0.00 | $1,010.21 | $180,571.63 |
| 136 | $180,571.63 | $895.00 | $0.00 | $1,020.98 | $182,487.61 |
| 137 | $182,487.61 | $895.00 | $0.00 | $1,031.81 | $184,414.42 |
| 138 | $184,414.42 | $895.00 | $0.00 | $1,042.71 | $186,352.13 |
| 139 | $186,352.13 | $895.00 | $0.00 | $1,053.66 | $188,300.79 |
| 140 | $188,300.79 | $895.00 | $0.00 | $1,064.68 | $190,260.47 |
| 141 | $190,260.47 | $895.00 | $0.00 | $1,075.76 | $192,231.23 |
| 142 | $192,231.23 | $895.00 | $0.00 | $1,086.90 | $194,213.13 |
| 143 | $194,213.13 | $895.00 | $0.00 | $1,098.11 | $196,206.24 |
| 144 | $196,206.24 | $895.00 | $0.00 | $1,109.38 | $198,210.62 |
| 145 | $198,210.62 | $895.00 | $0.00 | $1,120.71 | $200,226.33 |
| 146 | $200,226.33 | $895.00 | $0.00 | $1,132.11 | $202,253.44 |
| 147 | $202,253.44 | $895.00 | $0.00 | $1,143.57 | $204,292.01 |
| 148 | $204,292.01 | $895.00 | $0.00 | $1,155.10 | $206,342.11 |
| 149 | $206,342.11 | $895.00 | $0.00 | $1,166.69 | $208,403.80 |
| 150 | $208,403.80 | $895.00 | $0.00 | $1,178.35 | $210,477.15 |
| 151 | $210,477.15 | $895.00 | $0.00 | $1,190.07 | $212,562.22 |
| 152 | $212,562.22 | $895.00 | $0.00 | $1,201.86 | $214,659.08 |
| 153 | $214,659.08 | $895.00 | $0.00 | $1,213.71 | $216,767.79 |
| 154 | $216,767.79 | $895.00 | $0.00 | $1,225.64 | $218,888.43 |
| 155 | $218,888.43 | $895.00 | $0.00 | $1,237.63 | $221,021.06 |
| 156 | $221,021.06 | $895.00 | $0.00 | $1,249.69 | $223,165.75 |
| 157 | $223,165.75 | $895.00 | $0.00 | $1,261.81 | $225,322.56 |
| 158 | $225,322.56 | $895.00 | $0.00 | $1,274.01 | $227,491.57 |
| 159 | $227,491.57 | $895.00 | $0.00 | $1,286.27 | $229,672.84 |
| 160 | $229,672.84 | $895.00 | $0.00 | $1,298.60 | $231,866.44 |
| 161 | $231,866.44 | $895.00 | $0.00 | $1,311.01 | $234,072.45 |
| 162 | $234,072.45 | $895.00 | $0.00 | $1,323.48 | $236,290.93 |
| 163 | $236,290.93 | $895.00 | $0.00 | $1,336.02 | $238,521.95 |
| 164 | $238,521.95 | $895.00 | $0.00 | $1,348.64 | $240,765.59 |
| 165 | $240,765.59 | $895.00 | $0.00 | $1,361.32 | $243,021.91 |
| 166 | $243,021.91 | $895.00 | $0.00 | $1,374.08 | $245,290.99 |
| 167 | $245,290.99 | $895.00 | $0.00 | $1,386.91 | $247,572.90 |
| 168 | $247,572.90 | $895.00 | $0.00 | $1,399.81 | $249,867.71 |
| 169 | $249,867.71 | $895.00 | $0.00 | $1,412.79 | $252,175.50 |
| 170 | $252,175.50 | $895.00 | $0.00 | $1,425.84 | $254,496.34 |
| 171 | $254,496.34 | $895.00 | $0.00 | $1,438.96 | $256,830.30 |
| 172 | $256,830.30 | $895.00 | $0.00 | $1,452.16 | $259,177.46 |
| 173 | $259,177.46 | $895.00 | $0.00 | $1,465.43 | $261,537.89 |
| 174 | $261,537.89 | $895.00 | $0.00 | $1,478.77 | $263,911.66 |
| 175 | $263,911.66 | $895.00 | $0.00 | $1,492.19 | $266,298.85 |
| 176 | $266,298.85 | $895.00 | $0.00 | $1,505.69 | $268,699.54 |
| 177 | $268,699.54 | $895.00 | $0.00 | $1,519.27 | $271,113.81 |
| 178 | $271,113.81 | $895.00 | $0.00 | $1,532.92 | $273,541.73 |
| 179 | $273,541.73 | $895.00 | $0.00 | $1,546.64 | $275,983.37 |
| 180 | $275,983.37 | $895.00 | $0.00 | $1,560.45 | $278,438.82 |
| 181 | $278,438.82 | $895.00 | $0.00 | $1,574.33 | $280,908.15 |
| 182 | $280,908.15 | $895.00 | $0.00 | $1,588.30 | $283,391.45 |
| 183 | $283,391.45 | $895.00 | $0.00 | $1,602.34 | $285,888.79 |
| 184 | $285,888.79 | $895.00 | $0.00 | $1,616.46 | $288,400.25 |
| 185 | $288,400.25 | $895.00 | $0.00 | $1,630.66 | $290,925.91 |
| 186 | $290,925.91 | $895.00 | $0.00 | $1,644.94 | $293,465.85 |
| 187 | $293,465.85 | $895.00 | $0.00 | $1,659.30 | $296,020.15 |
| 188 | $296,020.15 | $895.00 | $0.00 | $1,673.74 | $298,588.89 |
| 189 | $298,588.89 | $895.00 | $0.00 | $1,688.26 | $301,172.15 |
| 190 | $301,172.15 | $895.00 | $0.00 | $1,702.87 | $303,770.02 |
| 191 | $303,770.02 | $895.00 | $0.00 | $1,717.56 | $306,382.58 |
| 192 | $306,382.58 | $895.00 | $0.00 | $1,732.33 | $309,009.91 |
| 193 | $309,009.91 | $895.00 | $0.00 | $1,747.19 | $311,652.10 |
| 194 | $311,652.10 | $895.00 | $0.00 | $1,762.13 | $314,309.23 |
| 195 | $314,309.23 | $895.00 | $0.00 | $1,777.15 | $316,981.38 |
| 196 | $316,981.38 | $895.00 | $0.00 | $1,792.26 | $319,668.64 |
| 197 | $319,668.64 | $895.00 | $0.00 | $1,807.45 | $322,371.09 |
| 198 | $322,371.09 | $895.00 | $0.00 | $1,822.73 | $325,088.82 |
| 199 | $325,088.82 | $895.00 | $0.00 | $1,838.10 | $327,821.92 |
| 200 | $327,821.92 | $895.00 | $0.00 | $1,853.55 | $330,570.47 |
| 201 | $330,570.47 | $895.00 | $0.00 | $1,869.09 | $333,334.56 |
| 202 | $333,334.56 | $895.00 | $0.00 | $1,884.72 | $336,114.28 |
| 203 | $336,114.28 | $895.00 | $0.00 | $1,900.44 | $338,909.72 |
| 204 | $338,909.72 | $895.00 | $0.00 | $1,916.24 | $341,720.96 |
| 205 | $341,720.96 | $895.00 | $0.00 | $1,932.14 | $344,548.10 |
| 206 | $344,548.10 | $895.00 | $0.00 | $1,948.13 | $347,391.23 |
| 207 | $347,391.23 | $895.00 | $0.00 | $1,964.20 | $350,250.43 |
| 208 | $350,250.43 | $895.00 | $0.00 | $1,980.37 | $353,125.80 |
| 209 | $353,125.80 | $895.00 | $0.00 | $1,996.62 | $356,017.42 |
| 210 | $356,017.42 | $895.00 | $0.00 | $2,012.97 | $358,925.39 |
| 211 | $358,925.39 | $895.00 | $0.00 | $2,029.42 | $361,849.81 |
| 212 | $361,849.81 | $895.00 | $0.00 | $2,045.95 | $364,790.76 |
| 213 | $364,790.76 | $895.00 | $0.00 | $2,062.58 | $367,748.34 |
| 214 | $367,748.34 | $895.00 | $0.00 | $2,079.30 | $370,722.64 |
| 215 | $370,722.64 | $895.00 | $0.00 | $2,096.12 | $373,713.76 |
| 216 | $373,713.76 | $895.00 | $0.00 | $2,113.03 | $376,721.79 |
| 217 | $376,721.79 | $895.00 | $102,023.26 | $2,130.04 | $277,723.57 |
| 218 | $277,723.57 | $895.00 | $0.00 | $1,570.29 | $280,188.86 |
| 219 | $280,188.86 | $895.00 | $0.00 | $1,584.23 | $282,668.09 |
| 220 | $282,668.09 | $895.00 | $0.00 | $1,598.25 | $285,161.34 |
| 221 | $285,161.34 | $895.00 | $0.00 | $1,612.34 | $287,668.68 |
| 222 | $287,668.68 | $895.00 | $0.00 | $1,626.52 | $290,190.20 |
| 223 | $290,190.20 | $895.00 | $0.00 | $1,640.78 | $292,725.98 |
| 224 | $292,725.98 | $895.00 | $0.00 | $1,655.12 | $295,276.10 |
| 225 | $295,276.10 | $895.00 | $0.00 | $1,669.53 | $297,840.63 |
| 226 | $297,840.63 | $895.00 | $0.00 | $1,684.03 | $300,419.66 |
| 227 | $300,419.66 | $895.00 | $0.00 | $1,698.62 | $303,013.28 |
| 228 | $303,013.28 | $895.00 | $0.00 | $1,713.28 | $305,621.56 |
| 229 | $305,621.56 | $895.00 | $109,164.88 | $1,728.03 | $199,079.71 |
| 230 | $199,079.71 | $895.00 | $0.00 | $1,125.63 | $201,100.34 |
| 231 | $201,100.34 | $895.00 | $0.00 | $1,137.05 | $203,132.39 |
| 232 | $203,132.39 | $895.00 | $0.00 | $1,148.54 | $205,175.93 |
| 233 | $205,175.93 | $895.00 | $0.00 | $1,160.09 | $207,231.02 |
| 234 | $207,231.02 | $895.00 | $0.00 | $1,171.71 | $209,297.73 |
| 235 | $209,297.73 | $895.00 | $0.00 | $1,183.40 | $211,376.13 |
| 236 | $211,376.13 | $895.00 | $0.00 | $1,195.15 | $213,466.28 |
| 237 | $213,466.28 | $895.00 | $0.00 | $1,206.97 | $215,568.25 |
| 238 | $215,568.25 | $895.00 | $0.00 | $1,218.85 | $217,682.10 |
| 239 | $217,682.10 | $895.00 | $0.00 | $1,230.81 | $219,807.91 |
| 240 | $219,807.91 | $895.00 | $0.00 | $1,242.83 | $221,945.74 |
| 241 | $221,945.74 | $895.00 | $116,806.43 | $1,254.91 | $107,289.22 |
| 242 | $107,289.22 | $895.00 | $0.00 | $606.63 | $108,790.85 |
| 243 | $108,790.85 | $895.00 | $0.00 | $615.12 | $110,300.97 |
| 244 | $110,300.97 | $895.00 | $0.00 | $623.66 | $111,819.63 |
| 245 | $111,819.63 | $895.00 | $0.00 | $632.24 | $113,346.87 |
| 246 | $113,346.87 | $895.00 | $0.00 | $640.88 | $114,882.75 |
| 247 | $114,882.75 | $895.00 | $0.00 | $649.56 | $116,427.31 |
| 248 | $116,427.31 | $895.00 | $0.00 | $658.30 | $117,980.61 |
| 249 | $117,980.61 | $895.00 | $0.00 | $667.08 | $119,542.69 |
| 250 | $119,542.69 | $895.00 | $0.00 | $675.91 | $121,113.60 |
| 251 | $121,113.60 | $895.00 | $0.00 | $684.79 | $122,693.39 |
| 252 | $122,693.39 | $895.00 | $0.00 | $693.73 | $124,282.12 |
| 253 | $124,282.12 | $0.00 | $124,982.88 | $702.71 | $1.95 |