How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,101 |
| Monthly savings required | $357 |
How much will it cost to send your child to Ohio University Eastern Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $180,404.25 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $357.01 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 | $17,392.00 |
| 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 University Eastern Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $357.01 | $0.00 | $0.00 | $357.01 |
| 2 | $357.01 | $357.01 | $0.00 | $2.02 | $716.04 |
| 3 | $716.04 | $357.01 | $0.00 | $4.05 | $1,077.10 |
| 4 | $1,077.10 | $357.01 | $0.00 | $6.09 | $1,440.20 |
| 5 | $1,440.20 | $357.01 | $0.00 | $8.14 | $1,805.35 |
| 6 | $1,805.35 | $357.01 | $0.00 | $10.21 | $2,172.57 |
| 7 | $2,172.57 | $357.01 | $0.00 | $12.28 | $2,541.86 |
| 8 | $2,541.86 | $357.01 | $0.00 | $14.37 | $2,913.24 |
| 9 | $2,913.24 | $357.01 | $0.00 | $16.47 | $3,286.72 |
| 10 | $3,286.72 | $357.01 | $0.00 | $18.58 | $3,662.31 |
| 11 | $3,662.31 | $357.01 | $0.00 | $20.71 | $4,040.03 |
| 12 | $4,040.03 | $357.01 | $0.00 | $22.84 | $4,419.88 |
| 13 | $4,419.88 | $357.01 | $0.00 | $24.99 | $4,801.88 |
| 14 | $4,801.88 | $357.01 | $0.00 | $27.15 | $5,186.04 |
| 15 | $5,186.04 | $357.01 | $0.00 | $29.32 | $5,572.37 |
| 16 | $5,572.37 | $357.01 | $0.00 | $31.51 | $5,960.89 |
| 17 | $5,960.89 | $357.01 | $0.00 | $33.70 | $6,351.60 |
| 18 | $6,351.60 | $357.01 | $0.00 | $35.91 | $6,744.52 |
| 19 | $6,744.52 | $357.01 | $0.00 | $38.13 | $7,139.66 |
| 20 | $7,139.66 | $357.01 | $0.00 | $40.37 | $7,537.04 |
| 21 | $7,537.04 | $357.01 | $0.00 | $42.62 | $7,936.67 |
| 22 | $7,936.67 | $357.01 | $0.00 | $44.88 | $8,338.56 |
| 23 | $8,338.56 | $357.01 | $0.00 | $47.15 | $8,742.72 |
| 24 | $8,742.72 | $357.01 | $0.00 | $49.43 | $9,149.16 |
| 25 | $9,149.16 | $357.01 | $0.00 | $51.73 | $9,557.90 |
| 26 | $9,557.90 | $357.01 | $0.00 | $54.04 | $9,968.95 |
| 27 | $9,968.95 | $357.01 | $0.00 | $56.37 | $10,382.33 |
| 28 | $10,382.33 | $357.01 | $0.00 | $58.70 | $10,798.04 |
| 29 | $10,798.04 | $357.01 | $0.00 | $61.05 | $11,216.10 |
| 30 | $11,216.10 | $357.01 | $0.00 | $63.42 | $11,636.53 |
| 31 | $11,636.53 | $357.01 | $0.00 | $65.79 | $12,059.33 |
| 32 | $12,059.33 | $357.01 | $0.00 | $68.19 | $12,484.53 |
| 33 | $12,484.53 | $357.01 | $0.00 | $70.59 | $12,912.13 |
| 34 | $12,912.13 | $357.01 | $0.00 | $73.01 | $13,342.15 |
| 35 | $13,342.15 | $357.01 | $0.00 | $75.44 | $13,774.60 |
| 36 | $13,774.60 | $357.01 | $0.00 | $77.88 | $14,209.49 |
| 37 | $14,209.49 | $357.01 | $0.00 | $80.34 | $14,646.84 |
| 38 | $14,646.84 | $357.01 | $0.00 | $82.82 | $15,086.67 |
| 39 | $15,086.67 | $357.01 | $0.00 | $85.30 | $15,528.98 |
| 40 | $15,528.98 | $357.01 | $0.00 | $87.80 | $15,973.79 |
| 41 | $15,973.79 | $357.01 | $0.00 | $90.32 | $16,421.12 |
| 42 | $16,421.12 | $357.01 | $0.00 | $92.85 | $16,870.98 |
| 43 | $16,870.98 | $357.01 | $0.00 | $95.39 | $17,323.38 |
| 44 | $17,323.38 | $357.01 | $0.00 | $97.95 | $17,778.34 |
| 45 | $17,778.34 | $357.01 | $0.00 | $100.52 | $18,235.87 |
| 46 | $18,235.87 | $357.01 | $0.00 | $103.11 | $18,695.99 |
| 47 | $18,695.99 | $357.01 | $0.00 | $105.71 | $19,158.71 |
| 48 | $19,158.71 | $357.01 | $0.00 | $108.33 | $19,624.05 |
| 49 | $19,624.05 | $357.01 | $0.00 | $110.96 | $20,092.02 |
| 50 | $20,092.02 | $357.01 | $0.00 | $113.60 | $20,562.63 |
| 51 | $20,562.63 | $357.01 | $0.00 | $116.26 | $21,035.90 |
| 52 | $21,035.90 | $357.01 | $0.00 | $118.94 | $21,511.85 |
| 53 | $21,511.85 | $357.01 | $0.00 | $121.63 | $21,990.49 |
| 54 | $21,990.49 | $357.01 | $0.00 | $124.34 | $22,471.84 |
| 55 | $22,471.84 | $357.01 | $0.00 | $127.06 | $22,955.91 |
| 56 | $22,955.91 | $357.01 | $0.00 | $129.80 | $23,442.72 |
| 57 | $23,442.72 | $357.01 | $0.00 | $132.55 | $23,932.28 |
| 58 | $23,932.28 | $357.01 | $0.00 | $135.32 | $24,424.61 |
| 59 | $24,424.61 | $357.01 | $0.00 | $138.10 | $24,919.72 |
| 60 | $24,919.72 | $357.01 | $0.00 | $140.90 | $25,417.63 |
| 61 | $25,417.63 | $357.01 | $0.00 | $143.71 | $25,918.35 |
| 62 | $25,918.35 | $357.01 | $0.00 | $146.55 | $26,421.91 |
| 63 | $26,421.91 | $357.01 | $0.00 | $149.39 | $26,928.31 |
| 64 | $26,928.31 | $357.01 | $0.00 | $152.26 | $27,437.58 |
| 65 | $27,437.58 | $357.01 | $0.00 | $155.14 | $27,949.73 |
| 66 | $27,949.73 | $357.01 | $0.00 | $158.03 | $28,464.77 |
| 67 | $28,464.77 | $357.01 | $0.00 | $160.94 | $28,982.72 |
| 68 | $28,982.72 | $357.01 | $0.00 | $163.87 | $29,503.60 |
| 69 | $29,503.60 | $357.01 | $0.00 | $166.82 | $30,027.43 |
| 70 | $30,027.43 | $357.01 | $0.00 | $169.78 | $30,554.22 |
| 71 | $30,554.22 | $357.01 | $0.00 | $172.76 | $31,083.99 |
| 72 | $31,083.99 | $357.01 | $0.00 | $175.75 | $31,616.75 |
| 73 | $31,616.75 | $357.01 | $0.00 | $178.77 | $32,152.53 |
| 74 | $32,152.53 | $357.01 | $0.00 | $181.80 | $32,691.34 |
| 75 | $32,691.34 | $357.01 | $0.00 | $184.84 | $33,233.19 |
| 76 | $33,233.19 | $357.01 | $0.00 | $187.91 | $33,778.11 |
| 77 | $33,778.11 | $357.01 | $0.00 | $190.99 | $34,326.11 |
| 78 | $34,326.11 | $357.01 | $0.00 | $194.08 | $34,877.20 |
| 79 | $34,877.20 | $357.01 | $0.00 | $197.20 | $35,431.41 |
| 80 | $35,431.41 | $357.01 | $0.00 | $200.33 | $35,988.75 |
| 81 | $35,988.75 | $357.01 | $0.00 | $203.49 | $36,549.25 |
| 82 | $36,549.25 | $357.01 | $0.00 | $206.65 | $37,112.91 |
| 83 | $37,112.91 | $357.01 | $0.00 | $209.84 | $37,679.76 |
| 84 | $37,679.76 | $357.01 | $0.00 | $213.05 | $38,249.82 |
| 85 | $38,249.82 | $357.01 | $0.00 | $216.27 | $38,823.10 |
| 86 | $38,823.10 | $357.01 | $0.00 | $219.51 | $39,399.62 |
| 87 | $39,399.62 | $357.01 | $0.00 | $222.77 | $39,979.40 |
| 88 | $39,979.40 | $357.01 | $0.00 | $226.05 | $40,562.46 |
| 89 | $40,562.46 | $357.01 | $0.00 | $229.35 | $41,148.82 |
| 90 | $41,148.82 | $357.01 | $0.00 | $232.66 | $41,738.49 |
| 91 | $41,738.49 | $357.01 | $0.00 | $236.00 | $42,331.50 |
| 92 | $42,331.50 | $357.01 | $0.00 | $239.35 | $42,927.86 |
| 93 | $42,927.86 | $357.01 | $0.00 | $242.72 | $43,527.59 |
| 94 | $43,527.59 | $357.01 | $0.00 | $246.11 | $44,130.71 |
| 95 | $44,130.71 | $357.01 | $0.00 | $249.52 | $44,737.24 |
| 96 | $44,737.24 | $357.01 | $0.00 | $252.95 | $45,347.20 |
| 97 | $45,347.20 | $357.01 | $0.00 | $256.40 | $45,960.61 |
| 98 | $45,960.61 | $357.01 | $0.00 | $259.87 | $46,577.49 |
| 99 | $46,577.49 | $357.01 | $0.00 | $263.36 | $47,197.86 |
| 100 | $47,197.86 | $357.01 | $0.00 | $266.86 | $47,821.73 |
| 101 | $47,821.73 | $357.01 | $0.00 | $270.39 | $48,449.13 |
| 102 | $48,449.13 | $357.01 | $0.00 | $273.94 | $49,080.08 |
| 103 | $49,080.08 | $357.01 | $0.00 | $277.51 | $49,714.60 |
| 104 | $49,714.60 | $357.01 | $0.00 | $281.09 | $50,352.70 |
| 105 | $50,352.70 | $357.01 | $0.00 | $284.70 | $50,994.41 |
| 106 | $50,994.41 | $357.01 | $0.00 | $288.33 | $51,639.75 |
| 107 | $51,639.75 | $357.01 | $0.00 | $291.98 | $52,288.74 |
| 108 | $52,288.74 | $357.01 | $0.00 | $295.65 | $52,941.40 |
| 109 | $52,941.40 | $357.01 | $0.00 | $299.34 | $53,597.75 |
| 110 | $53,597.75 | $357.01 | $0.00 | $303.05 | $54,257.81 |
| 111 | $54,257.81 | $357.01 | $0.00 | $306.78 | $54,921.60 |
| 112 | $54,921.60 | $357.01 | $0.00 | $310.53 | $55,589.14 |
| 113 | $55,589.14 | $357.01 | $0.00 | $314.31 | $56,260.46 |
| 114 | $56,260.46 | $357.01 | $0.00 | $318.10 | $56,935.57 |
| 115 | $56,935.57 | $357.01 | $0.00 | $321.92 | $57,614.50 |
| 116 | $57,614.50 | $357.01 | $0.00 | $325.76 | $58,297.27 |
| 117 | $58,297.27 | $357.01 | $0.00 | $329.62 | $58,983.90 |
| 118 | $58,983.90 | $357.01 | $0.00 | $333.50 | $59,674.41 |
| 119 | $59,674.41 | $357.01 | $0.00 | $337.41 | $60,368.83 |
| 120 | $60,368.83 | $357.01 | $0.00 | $341.33 | $61,067.17 |
| 121 | $61,067.17 | $357.01 | $0.00 | $345.28 | $61,769.46 |
| 122 | $61,769.46 | $357.01 | $0.00 | $349.25 | $62,475.72 |
| 123 | $62,475.72 | $357.01 | $0.00 | $353.25 | $63,185.98 |
| 124 | $63,185.98 | $357.01 | $0.00 | $357.26 | $63,900.25 |
| 125 | $63,900.25 | $357.01 | $0.00 | $361.30 | $64,618.56 |
| 126 | $64,618.56 | $357.01 | $0.00 | $365.36 | $65,340.93 |
| 127 | $65,340.93 | $357.01 | $0.00 | $369.45 | $66,067.39 |
| 128 | $66,067.39 | $357.01 | $0.00 | $373.55 | $66,797.95 |
| 129 | $66,797.95 | $357.01 | $0.00 | $377.69 | $67,532.65 |
| 130 | $67,532.65 | $357.01 | $0.00 | $381.84 | $68,271.50 |
| 131 | $68,271.50 | $357.01 | $0.00 | $386.02 | $69,014.53 |
| 132 | $69,014.53 | $357.01 | $0.00 | $390.22 | $69,761.76 |
| 133 | $69,761.76 | $357.01 | $0.00 | $394.44 | $70,513.21 |
| 134 | $70,513.21 | $357.01 | $0.00 | $398.69 | $71,268.91 |
| 135 | $71,268.91 | $357.01 | $0.00 | $402.96 | $72,028.88 |
| 136 | $72,028.88 | $357.01 | $0.00 | $407.26 | $72,793.15 |
| 137 | $72,793.15 | $357.01 | $0.00 | $411.58 | $73,561.74 |
| 138 | $73,561.74 | $357.01 | $0.00 | $415.93 | $74,334.68 |
| 139 | $74,334.68 | $357.01 | $0.00 | $420.30 | $75,111.99 |
| 140 | $75,111.99 | $357.01 | $0.00 | $424.69 | $75,893.69 |
| 141 | $75,893.69 | $357.01 | $0.00 | $429.11 | $76,679.81 |
| 142 | $76,679.81 | $357.01 | $0.00 | $433.56 | $77,470.38 |
| 143 | $77,470.38 | $357.01 | $0.00 | $438.03 | $78,265.42 |
| 144 | $78,265.42 | $357.01 | $0.00 | $442.52 | $79,064.95 |
| 145 | $79,064.95 | $357.01 | $0.00 | $447.04 | $79,869.00 |
| 146 | $79,869.00 | $357.01 | $0.00 | $451.59 | $80,677.60 |
| 147 | $80,677.60 | $357.01 | $0.00 | $456.16 | $81,490.77 |
| 148 | $81,490.77 | $357.01 | $0.00 | $460.76 | $82,308.54 |
| 149 | $82,308.54 | $357.01 | $0.00 | $465.38 | $83,130.93 |
| 150 | $83,130.93 | $357.01 | $0.00 | $470.03 | $83,957.97 |
| 151 | $83,957.97 | $357.01 | $0.00 | $474.71 | $84,789.69 |
| 152 | $84,789.69 | $357.01 | $0.00 | $479.41 | $85,626.11 |
| 153 | $85,626.11 | $357.01 | $0.00 | $484.14 | $86,467.26 |
| 154 | $86,467.26 | $357.01 | $0.00 | $488.90 | $87,313.17 |
| 155 | $87,313.17 | $357.01 | $0.00 | $493.68 | $88,163.86 |
| 156 | $88,163.86 | $357.01 | $0.00 | $498.49 | $89,019.36 |
| 157 | $89,019.36 | $357.01 | $0.00 | $503.33 | $89,879.70 |
| 158 | $89,879.70 | $357.01 | $0.00 | $508.19 | $90,744.90 |
| 159 | $90,744.90 | $357.01 | $0.00 | $513.08 | $91,614.99 |
| 160 | $91,614.99 | $357.01 | $0.00 | $518.00 | $92,490.00 |
| 161 | $92,490.00 | $357.01 | $0.00 | $522.95 | $93,369.96 |
| 162 | $93,369.96 | $357.01 | $0.00 | $527.93 | $94,254.90 |
| 163 | $94,254.90 | $357.01 | $0.00 | $532.93 | $95,144.84 |
| 164 | $95,144.84 | $357.01 | $0.00 | $537.96 | $96,039.81 |
| 165 | $96,039.81 | $357.01 | $0.00 | $543.02 | $96,939.84 |
| 166 | $96,939.84 | $357.01 | $0.00 | $548.11 | $97,844.96 |
| 167 | $97,844.96 | $357.01 | $0.00 | $553.23 | $98,755.20 |
| 168 | $98,755.20 | $357.01 | $0.00 | $558.38 | $99,670.59 |
| 169 | $99,670.59 | $357.01 | $0.00 | $563.55 | $100,591.15 |
| 170 | $100,591.15 | $357.01 | $0.00 | $568.76 | $101,516.92 |
| 171 | $101,516.92 | $357.01 | $0.00 | $573.99 | $102,447.92 |
| 172 | $102,447.92 | $357.01 | $0.00 | $579.26 | $103,384.19 |
| 173 | $103,384.19 | $357.01 | $0.00 | $584.55 | $104,325.75 |
| 174 | $104,325.75 | $357.01 | $0.00 | $589.87 | $105,272.63 |
| 175 | $105,272.63 | $357.01 | $0.00 | $595.23 | $106,224.87 |
| 176 | $106,224.87 | $357.01 | $0.00 | $600.61 | $107,182.49 |
| 177 | $107,182.49 | $357.01 | $0.00 | $606.03 | $108,145.53 |
| 178 | $108,145.53 | $357.01 | $0.00 | $611.47 | $109,114.01 |
| 179 | $109,114.01 | $357.01 | $0.00 | $616.95 | $110,087.97 |
| 180 | $110,087.97 | $357.01 | $0.00 | $622.45 | $111,067.43 |
| 181 | $111,067.43 | $357.01 | $0.00 | $627.99 | $112,052.43 |
| 182 | $112,052.43 | $357.01 | $0.00 | $633.56 | $113,043.00 |
| 183 | $113,043.00 | $357.01 | $0.00 | $639.16 | $114,039.17 |
| 184 | $114,039.17 | $357.01 | $0.00 | $644.79 | $115,040.97 |
| 185 | $115,040.97 | $357.01 | $0.00 | $650.46 | $116,048.44 |
| 186 | $116,048.44 | $357.01 | $0.00 | $656.15 | $117,061.60 |
| 187 | $117,061.60 | $357.01 | $0.00 | $661.88 | $118,080.49 |
| 188 | $118,080.49 | $357.01 | $0.00 | $667.64 | $119,105.14 |
| 189 | $119,105.14 | $357.01 | $0.00 | $673.44 | $120,135.59 |
| 190 | $120,135.59 | $357.01 | $0.00 | $679.26 | $121,171.86 |
| 191 | $121,171.86 | $357.01 | $0.00 | $685.12 | $122,213.99 |
| 192 | $122,213.99 | $357.01 | $0.00 | $691.02 | $123,262.02 |
| 193 | $123,262.02 | $357.01 | $0.00 | $696.94 | $124,315.97 |
| 194 | $124,315.97 | $357.01 | $0.00 | $702.90 | $125,375.88 |
| 195 | $125,375.88 | $357.01 | $0.00 | $708.89 | $126,441.78 |
| 196 | $126,441.78 | $357.01 | $0.00 | $714.92 | $127,513.71 |
| 197 | $127,513.71 | $357.01 | $0.00 | $720.98 | $128,591.70 |
| 198 | $128,591.70 | $357.01 | $0.00 | $727.08 | $129,675.79 |
| 199 | $129,675.79 | $357.01 | $0.00 | $733.21 | $130,766.01 |
| 200 | $130,766.01 | $357.01 | $0.00 | $739.37 | $131,862.39 |
| 201 | $131,862.39 | $357.01 | $0.00 | $745.57 | $132,964.97 |
| 202 | $132,964.97 | $357.01 | $0.00 | $751.80 | $134,073.78 |
| 203 | $134,073.78 | $357.01 | $0.00 | $758.07 | $135,188.86 |
| 204 | $135,188.86 | $357.01 | $0.00 | $764.38 | $136,310.25 |
| 205 | $136,310.25 | $357.01 | $0.00 | $770.72 | $137,437.98 |
| 206 | $137,437.98 | $357.01 | $0.00 | $777.09 | $138,572.08 |
| 207 | $138,572.08 | $357.01 | $0.00 | $783.51 | $139,712.60 |
| 208 | $139,712.60 | $357.01 | $0.00 | $789.96 | $140,859.57 |
| 209 | $140,859.57 | $357.01 | $0.00 | $796.44 | $142,013.02 |
| 210 | $142,013.02 | $357.01 | $0.00 | $802.96 | $143,172.99 |
| 211 | $143,172.99 | $357.01 | $0.00 | $809.52 | $144,339.52 |
| 212 | $144,339.52 | $357.01 | $0.00 | $816.12 | $145,512.65 |
| 213 | $145,512.65 | $357.01 | $0.00 | $822.75 | $146,692.41 |
| 214 | $146,692.41 | $357.01 | $0.00 | $829.42 | $147,878.84 |
| 215 | $147,878.84 | $357.01 | $0.00 | $836.13 | $149,071.98 |
| 216 | $149,071.98 | $357.01 | $0.00 | $842.87 | $150,271.86 |
| 217 | $150,271.86 | $357.01 | $41,855.92 | $849.66 | $109,622.61 |
| 218 | $109,622.61 | $357.01 | $0.00 | $619.82 | $110,599.44 |
| 219 | $110,599.44 | $357.01 | $0.00 | $625.35 | $111,581.80 |
| 220 | $111,581.80 | $357.01 | $0.00 | $630.90 | $112,569.71 |
| 221 | $112,569.71 | $357.01 | $0.00 | $636.49 | $113,563.21 |
| 222 | $113,563.21 | $357.01 | $0.00 | $642.10 | $114,562.32 |
| 223 | $114,562.32 | $357.01 | $0.00 | $647.75 | $115,567.08 |
| 224 | $115,567.08 | $357.01 | $0.00 | $653.43 | $116,577.52 |
| 225 | $116,577.52 | $357.01 | $0.00 | $659.15 | $117,593.68 |
| 226 | $117,593.68 | $357.01 | $0.00 | $664.89 | $118,615.58 |
| 227 | $118,615.58 | $357.01 | $0.00 | $670.67 | $119,643.26 |
| 228 | $119,643.26 | $357.01 | $0.00 | $676.48 | $120,676.75 |
| 229 | $120,676.75 | $357.01 | $43,948.72 | $682.32 | $77,767.36 |
| 230 | $77,767.36 | $357.01 | $0.00 | $439.71 | $78,564.08 |
| 231 | $78,564.08 | $357.01 | $0.00 | $444.21 | $79,365.30 |
| 232 | $79,365.30 | $357.01 | $0.00 | $448.74 | $80,171.05 |
| 233 | $80,171.05 | $357.01 | $0.00 | $453.30 | $80,981.36 |
| 234 | $80,981.36 | $357.01 | $0.00 | $457.88 | $81,796.25 |
| 235 | $81,796.25 | $357.01 | $0.00 | $462.49 | $82,615.75 |
| 236 | $82,615.75 | $357.01 | $0.00 | $467.12 | $83,439.88 |
| 237 | $83,439.88 | $357.01 | $0.00 | $471.78 | $84,268.67 |
| 238 | $84,268.67 | $357.01 | $0.00 | $476.47 | $85,102.15 |
| 239 | $85,102.15 | $357.01 | $0.00 | $481.18 | $85,940.34 |
| 240 | $85,940.34 | $357.01 | $0.00 | $485.92 | $86,783.27 |
| 241 | $86,783.27 | $357.01 | $46,146.15 | $490.69 | $41,484.82 |
| 242 | $41,484.82 | $357.01 | $0.00 | $234.56 | $42,076.39 |
| 243 | $42,076.39 | $357.01 | $0.00 | $237.91 | $42,671.31 |
| 244 | $42,671.31 | $357.01 | $0.00 | $241.27 | $43,269.59 |
| 245 | $43,269.59 | $357.01 | $0.00 | $244.65 | $43,871.25 |
| 246 | $43,871.25 | $357.01 | $0.00 | $248.05 | $44,476.31 |
| 247 | $44,476.31 | $357.01 | $0.00 | $251.48 | $45,084.80 |
| 248 | $45,084.80 | $357.01 | $0.00 | $254.92 | $45,696.73 |
| 249 | $45,696.73 | $357.01 | $0.00 | $258.38 | $46,312.12 |
| 250 | $46,312.12 | $357.01 | $0.00 | $261.86 | $46,930.99 |
| 251 | $46,930.99 | $357.01 | $0.00 | $265.35 | $47,553.35 |
| 252 | $47,553.35 | $357.01 | $0.00 | $268.87 | $48,179.23 |
| 253 | $48,179.23 | $0.00 | $48,453.46 | $272.41 | ($1.82) |