How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $75,260 |
| Monthly savings required | $596 |
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 $301,040.26 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $595.75 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 | $29,022.00 |
| 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 Ohio State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $595.75 | $0.00 | $0.00 | $595.75 |
| 2 | $595.75 | $595.75 | $0.00 | $3.37 | $1,194.87 |
| 3 | $1,194.87 | $595.75 | $0.00 | $6.76 | $1,797.38 |
| 4 | $1,797.38 | $595.75 | $0.00 | $10.16 | $2,403.29 |
| 5 | $2,403.29 | $595.75 | $0.00 | $13.59 | $3,012.63 |
| 6 | $3,012.63 | $595.75 | $0.00 | $17.03 | $3,625.41 |
| 7 | $3,625.41 | $595.75 | $0.00 | $20.50 | $4,241.66 |
| 8 | $4,241.66 | $595.75 | $0.00 | $23.98 | $4,861.39 |
| 9 | $4,861.39 | $595.75 | $0.00 | $27.49 | $5,484.63 |
| 10 | $5,484.63 | $595.75 | $0.00 | $31.01 | $6,111.39 |
| 11 | $6,111.39 | $595.75 | $0.00 | $34.55 | $6,741.69 |
| 12 | $6,741.69 | $595.75 | $0.00 | $38.12 | $7,375.56 |
| 13 | $7,375.56 | $595.75 | $0.00 | $41.70 | $8,013.01 |
| 14 | $8,013.01 | $595.75 | $0.00 | $45.31 | $8,654.07 |
| 15 | $8,654.07 | $595.75 | $0.00 | $48.93 | $9,298.75 |
| 16 | $9,298.75 | $595.75 | $0.00 | $52.58 | $9,947.08 |
| 17 | $9,947.08 | $595.75 | $0.00 | $56.24 | $10,599.07 |
| 18 | $10,599.07 | $595.75 | $0.00 | $59.93 | $11,254.75 |
| 19 | $11,254.75 | $595.75 | $0.00 | $63.64 | $11,914.14 |
| 20 | $11,914.14 | $595.75 | $0.00 | $67.36 | $12,577.25 |
| 21 | $12,577.25 | $595.75 | $0.00 | $71.11 | $13,244.11 |
| 22 | $13,244.11 | $595.75 | $0.00 | $74.88 | $13,914.74 |
| 23 | $13,914.74 | $595.75 | $0.00 | $78.68 | $14,589.17 |
| 24 | $14,589.17 | $595.75 | $0.00 | $82.49 | $15,267.41 |
| 25 | $15,267.41 | $595.75 | $0.00 | $86.32 | $15,949.48 |
| 26 | $15,949.48 | $595.75 | $0.00 | $90.18 | $16,635.41 |
| 27 | $16,635.41 | $595.75 | $0.00 | $94.06 | $17,325.22 |
| 28 | $17,325.22 | $595.75 | $0.00 | $97.96 | $18,018.93 |
| 29 | $18,018.93 | $595.75 | $0.00 | $101.88 | $18,716.56 |
| 30 | $18,716.56 | $595.75 | $0.00 | $105.83 | $19,418.14 |
| 31 | $19,418.14 | $595.75 | $0.00 | $109.79 | $20,123.68 |
| 32 | $20,123.68 | $595.75 | $0.00 | $113.78 | $20,833.21 |
| 33 | $20,833.21 | $595.75 | $0.00 | $117.79 | $21,546.75 |
| 34 | $21,546.75 | $595.75 | $0.00 | $121.83 | $22,264.33 |
| 35 | $22,264.33 | $595.75 | $0.00 | $125.89 | $22,985.97 |
| 36 | $22,985.97 | $595.75 | $0.00 | $129.97 | $23,711.69 |
| 37 | $23,711.69 | $595.75 | $0.00 | $134.07 | $24,441.51 |
| 38 | $24,441.51 | $595.75 | $0.00 | $138.20 | $25,175.46 |
| 39 | $25,175.46 | $595.75 | $0.00 | $142.35 | $25,913.56 |
| 40 | $25,913.56 | $595.75 | $0.00 | $146.52 | $26,655.83 |
| 41 | $26,655.83 | $595.75 | $0.00 | $150.72 | $27,402.30 |
| 42 | $27,402.30 | $595.75 | $0.00 | $154.94 | $28,152.99 |
| 43 | $28,152.99 | $595.75 | $0.00 | $159.18 | $28,907.92 |
| 44 | $28,907.92 | $595.75 | $0.00 | $163.45 | $29,667.12 |
| 45 | $29,667.12 | $595.75 | $0.00 | $167.74 | $30,430.61 |
| 46 | $30,430.61 | $595.75 | $0.00 | $172.06 | $31,198.42 |
| 47 | $31,198.42 | $595.75 | $0.00 | $176.40 | $31,970.57 |
| 48 | $31,970.57 | $595.75 | $0.00 | $180.77 | $32,747.09 |
| 49 | $32,747.09 | $595.75 | $0.00 | $185.16 | $33,528.00 |
| 50 | $33,528.00 | $595.75 | $0.00 | $189.57 | $34,313.32 |
| 51 | $34,313.32 | $595.75 | $0.00 | $194.01 | $35,103.08 |
| 52 | $35,103.08 | $595.75 | $0.00 | $198.48 | $35,897.31 |
| 53 | $35,897.31 | $595.75 | $0.00 | $202.97 | $36,696.03 |
| 54 | $36,696.03 | $595.75 | $0.00 | $207.48 | $37,499.26 |
| 55 | $37,499.26 | $595.75 | $0.00 | $212.03 | $38,307.04 |
| 56 | $38,307.04 | $595.75 | $0.00 | $216.59 | $39,119.38 |
| 57 | $39,119.38 | $595.75 | $0.00 | $221.19 | $39,936.32 |
| 58 | $39,936.32 | $595.75 | $0.00 | $225.81 | $40,757.88 |
| 59 | $40,757.88 | $595.75 | $0.00 | $230.45 | $41,584.08 |
| 60 | $41,584.08 | $595.75 | $0.00 | $235.12 | $42,414.95 |
| 61 | $42,414.95 | $595.75 | $0.00 | $239.82 | $43,250.52 |
| 62 | $43,250.52 | $595.75 | $0.00 | $244.54 | $44,090.81 |
| 63 | $44,090.81 | $595.75 | $0.00 | $249.30 | $44,935.86 |
| 64 | $44,935.86 | $595.75 | $0.00 | $254.07 | $45,785.68 |
| 65 | $45,785.68 | $595.75 | $0.00 | $258.88 | $46,640.31 |
| 66 | $46,640.31 | $595.75 | $0.00 | $263.71 | $47,499.77 |
| 67 | $47,499.77 | $595.75 | $0.00 | $268.57 | $48,364.09 |
| 68 | $48,364.09 | $595.75 | $0.00 | $273.46 | $49,233.30 |
| 69 | $49,233.30 | $595.75 | $0.00 | $278.37 | $50,107.42 |
| 70 | $50,107.42 | $595.75 | $0.00 | $283.31 | $50,986.48 |
| 71 | $50,986.48 | $595.75 | $0.00 | $288.28 | $51,870.51 |
| 72 | $51,870.51 | $595.75 | $0.00 | $293.28 | $52,759.54 |
| 73 | $52,759.54 | $595.75 | $0.00 | $298.31 | $53,653.60 |
| 74 | $53,653.60 | $595.75 | $0.00 | $303.37 | $54,552.72 |
| 75 | $54,552.72 | $595.75 | $0.00 | $308.45 | $55,456.92 |
| 76 | $55,456.92 | $595.75 | $0.00 | $313.56 | $56,366.23 |
| 77 | $56,366.23 | $595.75 | $0.00 | $318.70 | $57,280.68 |
| 78 | $57,280.68 | $595.75 | $0.00 | $323.87 | $58,200.30 |
| 79 | $58,200.30 | $595.75 | $0.00 | $329.07 | $59,125.12 |
| 80 | $59,125.12 | $595.75 | $0.00 | $334.30 | $60,055.17 |
| 81 | $60,055.17 | $595.75 | $0.00 | $339.56 | $60,990.48 |
| 82 | $60,990.48 | $595.75 | $0.00 | $344.85 | $61,931.08 |
| 83 | $61,931.08 | $595.75 | $0.00 | $350.17 | $62,877.00 |
| 84 | $62,877.00 | $595.75 | $0.00 | $355.52 | $63,828.27 |
| 85 | $63,828.27 | $595.75 | $0.00 | $360.89 | $64,784.91 |
| 86 | $64,784.91 | $595.75 | $0.00 | $366.30 | $65,746.96 |
| 87 | $65,746.96 | $595.75 | $0.00 | $371.74 | $66,714.45 |
| 88 | $66,714.45 | $595.75 | $0.00 | $377.21 | $67,687.41 |
| 89 | $67,687.41 | $595.75 | $0.00 | $382.71 | $68,665.87 |
| 90 | $68,665.87 | $595.75 | $0.00 | $388.25 | $69,649.87 |
| 91 | $69,649.87 | $595.75 | $0.00 | $393.81 | $70,639.43 |
| 92 | $70,639.43 | $595.75 | $0.00 | $399.41 | $71,634.59 |
| 93 | $71,634.59 | $595.75 | $0.00 | $405.03 | $72,635.37 |
| 94 | $72,635.37 | $595.75 | $0.00 | $410.69 | $73,641.81 |
| 95 | $73,641.81 | $595.75 | $0.00 | $416.38 | $74,653.94 |
| 96 | $74,653.94 | $595.75 | $0.00 | $422.10 | $75,671.79 |
| 97 | $75,671.79 | $595.75 | $0.00 | $427.86 | $76,695.40 |
| 98 | $76,695.40 | $595.75 | $0.00 | $433.65 | $77,724.80 |
| 99 | $77,724.80 | $595.75 | $0.00 | $439.47 | $78,760.02 |
| 100 | $78,760.02 | $595.75 | $0.00 | $445.32 | $79,801.09 |
| 101 | $79,801.09 | $595.75 | $0.00 | $451.21 | $80,848.05 |
| 102 | $80,848.05 | $595.75 | $0.00 | $457.13 | $81,900.93 |
| 103 | $81,900.93 | $595.75 | $0.00 | $463.08 | $82,959.76 |
| 104 | $82,959.76 | $595.75 | $0.00 | $469.07 | $84,024.58 |
| 105 | $84,024.58 | $595.75 | $0.00 | $475.09 | $85,095.42 |
| 106 | $85,095.42 | $595.75 | $0.00 | $481.14 | $86,172.31 |
| 107 | $86,172.31 | $595.75 | $0.00 | $487.23 | $87,255.29 |
| 108 | $87,255.29 | $595.75 | $0.00 | $493.35 | $88,344.39 |
| 109 | $88,344.39 | $595.75 | $0.00 | $499.51 | $89,439.65 |
| 110 | $89,439.65 | $595.75 | $0.00 | $505.70 | $90,541.10 |
| 111 | $90,541.10 | $595.75 | $0.00 | $511.93 | $91,648.78 |
| 112 | $91,648.78 | $595.75 | $0.00 | $518.20 | $92,762.73 |
| 113 | $92,762.73 | $595.75 | $0.00 | $524.49 | $93,882.97 |
| 114 | $93,882.97 | $595.75 | $0.00 | $530.83 | $95,009.55 |
| 115 | $95,009.55 | $595.75 | $0.00 | $537.20 | $96,142.50 |
| 116 | $96,142.50 | $595.75 | $0.00 | $543.60 | $97,281.85 |
| 117 | $97,281.85 | $595.75 | $0.00 | $550.05 | $98,427.65 |
| 118 | $98,427.65 | $595.75 | $0.00 | $556.52 | $99,579.92 |
| 119 | $99,579.92 | $595.75 | $0.00 | $563.04 | $100,738.71 |
| 120 | $100,738.71 | $595.75 | $0.00 | $569.59 | $101,904.05 |
| 121 | $101,904.05 | $595.75 | $0.00 | $576.18 | $103,075.98 |
| 122 | $103,075.98 | $595.75 | $0.00 | $582.81 | $104,254.54 |
| 123 | $104,254.54 | $595.75 | $0.00 | $589.47 | $105,439.76 |
| 124 | $105,439.76 | $595.75 | $0.00 | $596.17 | $106,631.68 |
| 125 | $106,631.68 | $595.75 | $0.00 | $602.91 | $107,830.34 |
| 126 | $107,830.34 | $595.75 | $0.00 | $609.69 | $109,035.78 |
| 127 | $109,035.78 | $595.75 | $0.00 | $616.50 | $110,248.03 |
| 128 | $110,248.03 | $595.75 | $0.00 | $623.36 | $111,467.14 |
| 129 | $111,467.14 | $595.75 | $0.00 | $630.25 | $112,693.14 |
| 130 | $112,693.14 | $595.75 | $0.00 | $637.18 | $113,926.07 |
| 131 | $113,926.07 | $595.75 | $0.00 | $644.15 | $115,165.97 |
| 132 | $115,165.97 | $595.75 | $0.00 | $651.17 | $116,412.89 |
| 133 | $116,412.89 | $595.75 | $0.00 | $658.22 | $117,666.86 |
| 134 | $117,666.86 | $595.75 | $0.00 | $665.31 | $118,927.92 |
| 135 | $118,927.92 | $595.75 | $0.00 | $672.44 | $120,196.11 |
| 136 | $120,196.11 | $595.75 | $0.00 | $679.61 | $121,471.47 |
| 137 | $121,471.47 | $595.75 | $0.00 | $686.82 | $122,754.04 |
| 138 | $122,754.04 | $595.75 | $0.00 | $694.07 | $124,043.86 |
| 139 | $124,043.86 | $595.75 | $0.00 | $701.36 | $125,340.97 |
| 140 | $125,340.97 | $595.75 | $0.00 | $708.70 | $126,645.42 |
| 141 | $126,645.42 | $595.75 | $0.00 | $716.07 | $127,957.24 |
| 142 | $127,957.24 | $595.75 | $0.00 | $723.49 | $129,276.48 |
| 143 | $129,276.48 | $595.75 | $0.00 | $730.95 | $130,603.18 |
| 144 | $130,603.18 | $595.75 | $0.00 | $738.45 | $131,937.38 |
| 145 | $131,937.38 | $595.75 | $0.00 | $745.99 | $133,279.12 |
| 146 | $133,279.12 | $595.75 | $0.00 | $753.58 | $134,628.45 |
| 147 | $134,628.45 | $595.75 | $0.00 | $761.21 | $135,985.41 |
| 148 | $135,985.41 | $595.75 | $0.00 | $768.88 | $137,350.04 |
| 149 | $137,350.04 | $595.75 | $0.00 | $776.60 | $138,722.39 |
| 150 | $138,722.39 | $595.75 | $0.00 | $784.36 | $140,102.50 |
| 151 | $140,102.50 | $595.75 | $0.00 | $792.16 | $141,490.41 |
| 152 | $141,490.41 | $595.75 | $0.00 | $800.01 | $142,886.17 |
| 153 | $142,886.17 | $595.75 | $0.00 | $807.90 | $144,289.82 |
| 154 | $144,289.82 | $595.75 | $0.00 | $815.84 | $145,701.41 |
| 155 | $145,701.41 | $595.75 | $0.00 | $823.82 | $147,120.98 |
| 156 | $147,120.98 | $595.75 | $0.00 | $831.84 | $148,548.57 |
| 157 | $148,548.57 | $595.75 | $0.00 | $839.92 | $149,984.24 |
| 158 | $149,984.24 | $595.75 | $0.00 | $848.03 | $151,428.02 |
| 159 | $151,428.02 | $595.75 | $0.00 | $856.20 | $152,879.97 |
| 160 | $152,879.97 | $595.75 | $0.00 | $864.41 | $154,340.13 |
| 161 | $154,340.13 | $595.75 | $0.00 | $872.66 | $155,808.54 |
| 162 | $155,808.54 | $595.75 | $0.00 | $880.96 | $157,285.25 |
| 163 | $157,285.25 | $595.75 | $0.00 | $889.31 | $158,770.31 |
| 164 | $158,770.31 | $595.75 | $0.00 | $897.71 | $160,263.77 |
| 165 | $160,263.77 | $595.75 | $0.00 | $906.15 | $161,765.67 |
| 166 | $161,765.67 | $595.75 | $0.00 | $914.65 | $163,276.07 |
| 167 | $163,276.07 | $595.75 | $0.00 | $923.19 | $164,795.01 |
| 168 | $164,795.01 | $595.75 | $0.00 | $931.77 | $166,322.53 |
| 169 | $166,322.53 | $595.75 | $0.00 | $940.41 | $167,858.69 |
| 170 | $167,858.69 | $595.75 | $0.00 | $949.10 | $169,403.54 |
| 171 | $169,403.54 | $595.75 | $0.00 | $957.83 | $170,957.12 |
| 172 | $170,957.12 | $595.75 | $0.00 | $966.62 | $172,519.49 |
| 173 | $172,519.49 | $595.75 | $0.00 | $975.45 | $174,090.69 |
| 174 | $174,090.69 | $595.75 | $0.00 | $984.33 | $175,670.77 |
| 175 | $175,670.77 | $595.75 | $0.00 | $993.27 | $177,259.79 |
| 176 | $177,259.79 | $595.75 | $0.00 | $1,002.25 | $178,857.79 |
| 177 | $178,857.79 | $595.75 | $0.00 | $1,011.29 | $180,464.83 |
| 178 | $180,464.83 | $595.75 | $0.00 | $1,020.37 | $182,080.95 |
| 179 | $182,080.95 | $595.75 | $0.00 | $1,029.51 | $183,706.21 |
| 180 | $183,706.21 | $595.75 | $0.00 | $1,038.70 | $185,340.66 |
| 181 | $185,340.66 | $595.75 | $0.00 | $1,047.94 | $186,984.35 |
| 182 | $186,984.35 | $595.75 | $0.00 | $1,057.24 | $188,637.34 |
| 183 | $188,637.34 | $595.75 | $0.00 | $1,066.58 | $190,299.67 |
| 184 | $190,299.67 | $595.75 | $0.00 | $1,075.98 | $191,971.40 |
| 185 | $191,971.40 | $595.75 | $0.00 | $1,085.43 | $193,652.58 |
| 186 | $193,652.58 | $595.75 | $0.00 | $1,094.94 | $195,343.27 |
| 187 | $195,343.27 | $595.75 | $0.00 | $1,104.50 | $197,043.52 |
| 188 | $197,043.52 | $595.75 | $0.00 | $1,114.11 | $198,753.38 |
| 189 | $198,753.38 | $595.75 | $0.00 | $1,123.78 | $200,472.91 |
| 190 | $200,472.91 | $595.75 | $0.00 | $1,133.50 | $202,202.16 |
| 191 | $202,202.16 | $595.75 | $0.00 | $1,143.28 | $203,941.19 |
| 192 | $203,941.19 | $595.75 | $0.00 | $1,153.11 | $205,690.05 |
| 193 | $205,690.05 | $595.75 | $0.00 | $1,163.00 | $207,448.80 |
| 194 | $207,448.80 | $595.75 | $0.00 | $1,172.95 | $209,217.50 |
| 195 | $209,217.50 | $595.75 | $0.00 | $1,182.95 | $210,996.20 |
| 196 | $210,996.20 | $595.75 | $0.00 | $1,193.00 | $212,784.95 |
| 197 | $212,784.95 | $595.75 | $0.00 | $1,203.12 | $214,583.82 |
| 198 | $214,583.82 | $595.75 | $0.00 | $1,213.29 | $216,392.86 |
| 199 | $216,392.86 | $595.75 | $0.00 | $1,223.52 | $218,212.13 |
| 200 | $218,212.13 | $595.75 | $0.00 | $1,233.80 | $220,041.68 |
| 201 | $220,041.68 | $595.75 | $0.00 | $1,244.15 | $221,881.58 |
| 202 | $221,881.58 | $595.75 | $0.00 | $1,254.55 | $223,731.88 |
| 203 | $223,731.88 | $595.75 | $0.00 | $1,265.01 | $225,592.64 |
| 204 | $225,592.64 | $595.75 | $0.00 | $1,275.53 | $227,463.92 |
| 205 | $227,463.92 | $595.75 | $0.00 | $1,286.11 | $229,345.78 |
| 206 | $229,345.78 | $595.75 | $0.00 | $1,296.75 | $231,238.28 |
| 207 | $231,238.28 | $595.75 | $0.00 | $1,307.45 | $233,141.48 |
| 208 | $233,141.48 | $595.75 | $0.00 | $1,318.22 | $235,055.45 |
| 209 | $235,055.45 | $595.75 | $0.00 | $1,329.04 | $236,980.24 |
| 210 | $236,980.24 | $595.75 | $0.00 | $1,339.92 | $238,915.91 |
| 211 | $238,915.91 | $595.75 | $0.00 | $1,350.87 | $240,862.53 |
| 212 | $240,862.53 | $595.75 | $0.00 | $1,361.87 | $242,820.15 |
| 213 | $242,820.15 | $595.75 | $0.00 | $1,372.94 | $244,788.84 |
| 214 | $244,788.84 | $595.75 | $0.00 | $1,384.07 | $246,768.66 |
| 215 | $246,768.66 | $595.75 | $0.00 | $1,395.27 | $248,759.68 |
| 216 | $248,759.68 | $595.75 | $0.00 | $1,406.52 | $250,761.95 |
| 217 | $250,761.95 | $595.75 | $69,844.90 | $1,417.84 | $182,930.64 |
| 218 | $182,930.64 | $595.75 | $0.00 | $1,034.32 | $184,560.71 |
| 219 | $184,560.71 | $595.75 | $0.00 | $1,043.53 | $186,199.99 |
| 220 | $186,199.99 | $595.75 | $0.00 | $1,052.80 | $187,848.54 |
| 221 | $187,848.54 | $595.75 | $0.00 | $1,062.12 | $189,506.41 |
| 222 | $189,506.41 | $595.75 | $0.00 | $1,071.50 | $191,173.66 |
| 223 | $191,173.66 | $595.75 | $0.00 | $1,080.92 | $192,850.33 |
| 224 | $192,850.33 | $595.75 | $0.00 | $1,090.40 | $194,536.48 |
| 225 | $194,536.48 | $595.75 | $0.00 | $1,099.94 | $196,232.17 |
| 226 | $196,232.17 | $595.75 | $0.00 | $1,109.53 | $197,937.45 |
| 227 | $197,937.45 | $595.75 | $0.00 | $1,119.17 | $199,652.37 |
| 228 | $199,652.37 | $595.75 | $0.00 | $1,128.86 | $201,376.98 |
| 229 | $201,376.98 | $595.75 | $73,337.15 | $1,138.61 | $129,774.19 |
| 230 | $129,774.19 | $595.75 | $0.00 | $733.76 | $131,103.70 |
| 231 | $131,103.70 | $595.75 | $0.00 | $741.28 | $132,440.73 |
| 232 | $132,440.73 | $595.75 | $0.00 | $748.84 | $133,785.32 |
| 233 | $133,785.32 | $595.75 | $0.00 | $756.44 | $135,137.51 |
| 234 | $135,137.51 | $595.75 | $0.00 | $764.09 | $136,497.35 |
| 235 | $136,497.35 | $595.75 | $0.00 | $771.78 | $137,864.88 |
| 236 | $137,864.88 | $595.75 | $0.00 | $779.51 | $139,240.14 |
| 237 | $139,240.14 | $595.75 | $0.00 | $787.28 | $140,623.17 |
| 238 | $140,623.17 | $595.75 | $0.00 | $795.10 | $142,014.02 |
| 239 | $142,014.02 | $595.75 | $0.00 | $802.97 | $143,412.74 |
| 240 | $143,412.74 | $595.75 | $0.00 | $810.88 | $144,819.37 |
| 241 | $144,819.37 | $595.75 | $77,004.01 | $818.83 | $69,229.94 |
| 242 | $69,229.94 | $595.75 | $0.00 | $391.44 | $70,217.13 |
| 243 | $70,217.13 | $595.75 | $0.00 | $397.02 | $71,209.90 |
| 244 | $71,209.90 | $595.75 | $0.00 | $402.63 | $72,208.28 |
| 245 | $72,208.28 | $595.75 | $0.00 | $408.28 | $73,212.31 |
| 246 | $73,212.31 | $595.75 | $0.00 | $413.95 | $74,222.01 |
| 247 | $74,222.01 | $595.75 | $0.00 | $419.66 | $75,237.42 |
| 248 | $75,237.42 | $595.75 | $0.00 | $425.40 | $76,258.57 |
| 249 | $76,258.57 | $595.75 | $0.00 | $431.18 | $77,285.50 |
| 250 | $77,285.50 | $595.75 | $0.00 | $436.98 | $78,318.23 |
| 251 | $78,318.23 | $595.75 | $0.00 | $442.82 | $79,356.80 |
| 252 | $79,356.80 | $595.75 | $0.00 | $448.69 | $80,401.24 |
| 253 | $80,401.24 | $0.00 | $80,854.21 | $454.60 | $1.63 |