| Estimated Annual Cost in 2042 | $87,624 |
| Monthly savings required | $693 |
How much will it cost to send your child to Wright State University Lake Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $350,496.64 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $692.52 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 | $23,356.00 |
| 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 Wright State University Lake Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $692.52 | $0.00 | $0.00 | $692.52 |
| 2 | $692.52 | $692.52 | $0.00 | $3.92 | $1,388.96 |
| 3 | $1,388.96 | $692.52 | $0.00 | $7.85 | $2,089.33 |
| 4 | $2,089.33 | $692.52 | $0.00 | $11.81 | $2,793.66 |
| 5 | $2,793.66 | $692.52 | $0.00 | $15.80 | $3,501.98 |
| 6 | $3,501.98 | $692.52 | $0.00 | $19.80 | $4,214.30 |
| 7 | $4,214.30 | $692.52 | $0.00 | $23.83 | $4,930.65 |
| 8 | $4,930.65 | $692.52 | $0.00 | $27.88 | $5,651.05 |
| 9 | $5,651.05 | $692.52 | $0.00 | $31.95 | $6,375.52 |
| 10 | $6,375.52 | $692.52 | $0.00 | $36.05 | $7,104.09 |
| 11 | $7,104.09 | $692.52 | $0.00 | $40.17 | $7,836.78 |
| 12 | $7,836.78 | $692.52 | $0.00 | $44.31 | $8,573.61 |
| 13 | $8,573.61 | $692.52 | $0.00 | $48.48 | $9,314.61 |
| 14 | $9,314.61 | $692.52 | $0.00 | $52.67 | $10,059.80 |
| 15 | $10,059.80 | $692.52 | $0.00 | $56.88 | $10,809.20 |
| 16 | $10,809.20 | $692.52 | $0.00 | $61.12 | $11,562.84 |
| 17 | $11,562.84 | $692.52 | $0.00 | $65.38 | $12,320.74 |
| 18 | $12,320.74 | $692.52 | $0.00 | $69.66 | $13,082.92 |
| 19 | $13,082.92 | $692.52 | $0.00 | $73.97 | $13,849.41 |
| 20 | $13,849.41 | $692.52 | $0.00 | $78.31 | $14,620.24 |
| 21 | $14,620.24 | $692.52 | $0.00 | $82.66 | $15,395.42 |
| 22 | $15,395.42 | $692.52 | $0.00 | $87.05 | $16,174.99 |
| 23 | $16,174.99 | $692.52 | $0.00 | $91.46 | $16,958.97 |
| 24 | $16,958.97 | $692.52 | $0.00 | $95.89 | $17,747.38 |
| 25 | $17,747.38 | $692.52 | $0.00 | $100.35 | $18,540.25 |
| 26 | $18,540.25 | $692.52 | $0.00 | $104.83 | $19,337.60 |
| 27 | $19,337.60 | $692.52 | $0.00 | $109.34 | $20,139.46 |
| 28 | $20,139.46 | $692.52 | $0.00 | $113.87 | $20,945.85 |
| 29 | $20,945.85 | $692.52 | $0.00 | $118.43 | $21,756.80 |
| 30 | $21,756.80 | $692.52 | $0.00 | $123.02 | $22,572.34 |
| 31 | $22,572.34 | $692.52 | $0.00 | $127.63 | $23,392.49 |
| 32 | $23,392.49 | $692.52 | $0.00 | $132.26 | $24,217.27 |
| 33 | $24,217.27 | $692.52 | $0.00 | $136.93 | $25,046.72 |
| 34 | $25,046.72 | $692.52 | $0.00 | $141.62 | $25,880.86 |
| 35 | $25,880.86 | $692.52 | $0.00 | $146.33 | $26,719.71 |
| 36 | $26,719.71 | $692.52 | $0.00 | $151.08 | $27,563.31 |
| 37 | $27,563.31 | $692.52 | $0.00 | $155.85 | $28,411.68 |
| 38 | $28,411.68 | $692.52 | $0.00 | $160.64 | $29,264.84 |
| 39 | $29,264.84 | $692.52 | $0.00 | $165.47 | $30,122.83 |
| 40 | $30,122.83 | $692.52 | $0.00 | $170.32 | $30,985.67 |
| 41 | $30,985.67 | $692.52 | $0.00 | $175.20 | $31,853.39 |
| 42 | $31,853.39 | $692.52 | $0.00 | $180.10 | $32,726.01 |
| 43 | $32,726.01 | $692.52 | $0.00 | $185.04 | $33,603.57 |
| 44 | $33,603.57 | $692.52 | $0.00 | $190.00 | $34,486.09 |
| 45 | $34,486.09 | $692.52 | $0.00 | $194.99 | $35,373.60 |
| 46 | $35,373.60 | $692.52 | $0.00 | $200.01 | $36,266.13 |
| 47 | $36,266.13 | $692.52 | $0.00 | $205.05 | $37,163.70 |
| 48 | $37,163.70 | $692.52 | $0.00 | $210.13 | $38,066.35 |
| 49 | $38,066.35 | $692.52 | $0.00 | $215.23 | $38,974.10 |
| 50 | $38,974.10 | $692.52 | $0.00 | $220.37 | $39,886.99 |
| 51 | $39,886.99 | $692.52 | $0.00 | $225.53 | $40,805.04 |
| 52 | $40,805.04 | $692.52 | $0.00 | $230.72 | $41,728.28 |
| 53 | $41,728.28 | $692.52 | $0.00 | $235.94 | $42,656.74 |
| 54 | $42,656.74 | $692.52 | $0.00 | $241.19 | $43,590.45 |
| 55 | $43,590.45 | $692.52 | $0.00 | $246.47 | $44,529.44 |
| 56 | $44,529.44 | $692.52 | $0.00 | $251.78 | $45,473.74 |
| 57 | $45,473.74 | $692.52 | $0.00 | $257.12 | $46,423.38 |
| 58 | $46,423.38 | $692.52 | $0.00 | $262.48 | $47,378.38 |
| 59 | $47,378.38 | $692.52 | $0.00 | $267.88 | $48,338.78 |
| 60 | $48,338.78 | $692.52 | $0.00 | $273.31 | $49,304.61 |
| 61 | $49,304.61 | $692.52 | $0.00 | $278.78 | $50,275.91 |
| 62 | $50,275.91 | $692.52 | $0.00 | $284.27 | $51,252.70 |
| 63 | $51,252.70 | $692.52 | $0.00 | $289.79 | $52,235.01 |
| 64 | $52,235.01 | $692.52 | $0.00 | $295.34 | $53,222.87 |
| 65 | $53,222.87 | $692.52 | $0.00 | $300.93 | $54,216.32 |
| 66 | $54,216.32 | $692.52 | $0.00 | $306.55 | $55,215.39 |
| 67 | $55,215.39 | $692.52 | $0.00 | $312.20 | $56,220.11 |
| 68 | $56,220.11 | $692.52 | $0.00 | $317.88 | $57,230.51 |
| 69 | $57,230.51 | $692.52 | $0.00 | $323.59 | $58,246.62 |
| 70 | $58,246.62 | $692.52 | $0.00 | $329.33 | $59,268.47 |
| 71 | $59,268.47 | $692.52 | $0.00 | $335.11 | $60,296.10 |
| 72 | $60,296.10 | $692.52 | $0.00 | $340.92 | $61,329.54 |
| 73 | $61,329.54 | $692.52 | $0.00 | $346.77 | $62,368.83 |
| 74 | $62,368.83 | $692.52 | $0.00 | $352.64 | $63,413.99 |
| 75 | $63,413.99 | $692.52 | $0.00 | $358.55 | $64,465.06 |
| 76 | $64,465.06 | $692.52 | $0.00 | $364.49 | $65,522.07 |
| 77 | $65,522.07 | $692.52 | $0.00 | $370.47 | $66,585.06 |
| 78 | $66,585.06 | $692.52 | $0.00 | $376.48 | $67,654.06 |
| 79 | $67,654.06 | $692.52 | $0.00 | $382.53 | $68,729.11 |
| 80 | $68,729.11 | $692.52 | $0.00 | $388.60 | $69,810.23 |
| 81 | $69,810.23 | $692.52 | $0.00 | $394.72 | $70,897.47 |
| 82 | $70,897.47 | $692.52 | $0.00 | $400.86 | $71,990.85 |
| 83 | $71,990.85 | $692.52 | $0.00 | $407.05 | $73,090.42 |
| 84 | $73,090.42 | $692.52 | $0.00 | $413.26 | $74,196.20 |
| 85 | $74,196.20 | $692.52 | $0.00 | $419.52 | $75,308.24 |
| 86 | $75,308.24 | $692.52 | $0.00 | $425.80 | $76,426.56 |
| 87 | $76,426.56 | $692.52 | $0.00 | $432.13 | $77,551.21 |
| 88 | $77,551.21 | $692.52 | $0.00 | $438.49 | $78,682.22 |
| 89 | $78,682.22 | $692.52 | $0.00 | $444.88 | $79,819.62 |
| 90 | $79,819.62 | $692.52 | $0.00 | $451.31 | $80,963.45 |
| 91 | $80,963.45 | $692.52 | $0.00 | $457.78 | $82,113.75 |
| 92 | $82,113.75 | $692.52 | $0.00 | $464.28 | $83,270.55 |
| 93 | $83,270.55 | $692.52 | $0.00 | $470.82 | $84,433.89 |
| 94 | $84,433.89 | $692.52 | $0.00 | $477.40 | $85,603.81 |
| 95 | $85,603.81 | $692.52 | $0.00 | $484.02 | $86,780.35 |
| 96 | $86,780.35 | $692.52 | $0.00 | $490.67 | $87,963.54 |
| 97 | $87,963.54 | $692.52 | $0.00 | $497.36 | $89,153.42 |
| 98 | $89,153.42 | $692.52 | $0.00 | $504.09 | $90,350.03 |
| 99 | $90,350.03 | $692.52 | $0.00 | $510.85 | $91,553.40 |
| 100 | $91,553.40 | $692.52 | $0.00 | $517.66 | $92,763.58 |
| 101 | $92,763.58 | $692.52 | $0.00 | $524.50 | $93,980.60 |
| 102 | $93,980.60 | $692.52 | $0.00 | $531.38 | $95,204.50 |
| 103 | $95,204.50 | $692.52 | $0.00 | $538.30 | $96,435.32 |
| 104 | $96,435.32 | $692.52 | $0.00 | $545.26 | $97,673.10 |
| 105 | $97,673.10 | $692.52 | $0.00 | $552.26 | $98,917.88 |
| 106 | $98,917.88 | $692.52 | $0.00 | $559.30 | $100,169.70 |
| 107 | $100,169.70 | $692.52 | $0.00 | $566.37 | $101,428.59 |
| 108 | $101,428.59 | $692.52 | $0.00 | $573.49 | $102,694.60 |
| 109 | $102,694.60 | $692.52 | $0.00 | $580.65 | $103,967.77 |
| 110 | $103,967.77 | $692.52 | $0.00 | $587.85 | $105,248.14 |
| 111 | $105,248.14 | $692.52 | $0.00 | $595.09 | $106,535.75 |
| 112 | $106,535.75 | $692.52 | $0.00 | $602.37 | $107,830.64 |
| 113 | $107,830.64 | $692.52 | $0.00 | $609.69 | $109,132.85 |
| 114 | $109,132.85 | $692.52 | $0.00 | $617.05 | $110,442.42 |
| 115 | $110,442.42 | $692.52 | $0.00 | $624.46 | $111,759.40 |
| 116 | $111,759.40 | $692.52 | $0.00 | $631.90 | $113,083.82 |
| 117 | $113,083.82 | $692.52 | $0.00 | $639.39 | $114,415.73 |
| 118 | $114,415.73 | $692.52 | $0.00 | $646.92 | $115,755.17 |
| 119 | $115,755.17 | $692.52 | $0.00 | $654.50 | $117,102.19 |
| 120 | $117,102.19 | $692.52 | $0.00 | $662.11 | $118,456.82 |
| 121 | $118,456.82 | $692.52 | $0.00 | $669.77 | $119,819.11 |
| 122 | $119,819.11 | $692.52 | $0.00 | $677.47 | $121,189.10 |
| 123 | $121,189.10 | $692.52 | $0.00 | $685.22 | $122,566.84 |
| 124 | $122,566.84 | $692.52 | $0.00 | $693.01 | $123,952.37 |
| 125 | $123,952.37 | $692.52 | $0.00 | $700.84 | $125,345.73 |
| 126 | $125,345.73 | $692.52 | $0.00 | $708.72 | $126,746.97 |
| 127 | $126,746.97 | $692.52 | $0.00 | $716.65 | $128,156.14 |
| 128 | $128,156.14 | $692.52 | $0.00 | $724.61 | $129,573.27 |
| 129 | $129,573.27 | $692.52 | $0.00 | $732.63 | $130,998.42 |
| 130 | $130,998.42 | $692.52 | $0.00 | $740.68 | $132,431.62 |
| 131 | $132,431.62 | $692.52 | $0.00 | $748.79 | $133,872.93 |
| 132 | $133,872.93 | $692.52 | $0.00 | $756.94 | $135,322.39 |
| 133 | $135,322.39 | $692.52 | $0.00 | $765.13 | $136,780.04 |
| 134 | $136,780.04 | $692.52 | $0.00 | $773.37 | $138,245.93 |
| 135 | $138,245.93 | $692.52 | $0.00 | $781.66 | $139,720.11 |
| 136 | $139,720.11 | $692.52 | $0.00 | $790.00 | $141,202.63 |
| 137 | $141,202.63 | $692.52 | $0.00 | $798.38 | $142,693.53 |
| 138 | $142,693.53 | $692.52 | $0.00 | $806.81 | $144,192.86 |
| 139 | $144,192.86 | $692.52 | $0.00 | $815.29 | $145,700.67 |
| 140 | $145,700.67 | $692.52 | $0.00 | $823.81 | $147,217.00 |
| 141 | $147,217.00 | $692.52 | $0.00 | $832.39 | $148,741.91 |
| 142 | $148,741.91 | $692.52 | $0.00 | $841.01 | $150,275.44 |
| 143 | $150,275.44 | $692.52 | $0.00 | $849.68 | $151,817.64 |
| 144 | $151,817.64 | $692.52 | $0.00 | $858.40 | $153,368.56 |
| 145 | $153,368.56 | $692.52 | $0.00 | $867.17 | $154,928.25 |
| 146 | $154,928.25 | $692.52 | $0.00 | $875.99 | $156,496.76 |
| 147 | $156,496.76 | $692.52 | $0.00 | $884.86 | $158,074.14 |
| 148 | $158,074.14 | $692.52 | $0.00 | $893.77 | $159,660.43 |
| 149 | $159,660.43 | $692.52 | $0.00 | $902.74 | $161,255.69 |
| 150 | $161,255.69 | $692.52 | $0.00 | $911.76 | $162,859.97 |
| 151 | $162,859.97 | $692.52 | $0.00 | $920.83 | $164,473.32 |
| 152 | $164,473.32 | $692.52 | $0.00 | $929.96 | $166,095.80 |
| 153 | $166,095.80 | $692.52 | $0.00 | $939.13 | $167,727.45 |
| 154 | $167,727.45 | $692.52 | $0.00 | $948.36 | $169,368.33 |
| 155 | $169,368.33 | $692.52 | $0.00 | $957.63 | $171,018.48 |
| 156 | $171,018.48 | $692.52 | $0.00 | $966.96 | $172,677.96 |
| 157 | $172,677.96 | $692.52 | $0.00 | $976.35 | $174,346.83 |
| 158 | $174,346.83 | $692.52 | $0.00 | $985.78 | $176,025.13 |
| 159 | $176,025.13 | $692.52 | $0.00 | $995.27 | $177,712.92 |
| 160 | $177,712.92 | $692.52 | $0.00 | $1,004.81 | $179,410.25 |
| 161 | $179,410.25 | $692.52 | $0.00 | $1,014.41 | $181,117.18 |
| 162 | $181,117.18 | $692.52 | $0.00 | $1,024.06 | $182,833.76 |
| 163 | $182,833.76 | $692.52 | $0.00 | $1,033.77 | $184,560.05 |
| 164 | $184,560.05 | $692.52 | $0.00 | $1,043.53 | $186,296.10 |
| 165 | $186,296.10 | $692.52 | $0.00 | $1,053.35 | $188,041.97 |
| 166 | $188,041.97 | $692.52 | $0.00 | $1,063.22 | $189,797.71 |
| 167 | $189,797.71 | $692.52 | $0.00 | $1,073.14 | $191,563.37 |
| 168 | $191,563.37 | $692.52 | $0.00 | $1,083.13 | $193,339.02 |
| 169 | $193,339.02 | $692.52 | $0.00 | $1,093.17 | $195,124.71 |
| 170 | $195,124.71 | $692.52 | $0.00 | $1,103.26 | $196,920.49 |
| 171 | $196,920.49 | $692.52 | $0.00 | $1,113.42 | $198,726.43 |
| 172 | $198,726.43 | $692.52 | $0.00 | $1,123.63 | $200,542.58 |
| 173 | $200,542.58 | $692.52 | $0.00 | $1,133.90 | $202,369.00 |
| 174 | $202,369.00 | $692.52 | $0.00 | $1,144.22 | $204,205.74 |
| 175 | $204,205.74 | $692.52 | $0.00 | $1,154.61 | $206,052.87 |
| 176 | $206,052.87 | $692.52 | $0.00 | $1,165.05 | $207,910.44 |
| 177 | $207,910.44 | $692.52 | $0.00 | $1,175.56 | $209,778.52 |
| 178 | $209,778.52 | $692.52 | $0.00 | $1,186.12 | $211,657.16 |
| 179 | $211,657.16 | $692.52 | $0.00 | $1,196.74 | $213,546.42 |
| 180 | $213,546.42 | $692.52 | $0.00 | $1,207.42 | $215,446.36 |
| 181 | $215,446.36 | $692.52 | $0.00 | $1,218.17 | $217,357.05 |
| 182 | $217,357.05 | $692.52 | $0.00 | $1,228.97 | $219,278.54 |
| 183 | $219,278.54 | $692.52 | $0.00 | $1,239.83 | $221,210.89 |
| 184 | $221,210.89 | $692.52 | $0.00 | $1,250.76 | $223,154.17 |
| 185 | $223,154.17 | $692.52 | $0.00 | $1,261.75 | $225,108.44 |
| 186 | $225,108.44 | $692.52 | $0.00 | $1,272.80 | $227,073.76 |
| 187 | $227,073.76 | $692.52 | $0.00 | $1,283.91 | $229,050.19 |
| 188 | $229,050.19 | $692.52 | $0.00 | $1,295.08 | $231,037.79 |
| 189 | $231,037.79 | $692.52 | $0.00 | $1,306.32 | $233,036.63 |
| 190 | $233,036.63 | $692.52 | $0.00 | $1,317.62 | $235,046.77 |
| 191 | $235,046.77 | $692.52 | $0.00 | $1,328.99 | $237,068.28 |
| 192 | $237,068.28 | $692.52 | $0.00 | $1,340.42 | $239,101.22 |
| 193 | $239,101.22 | $692.52 | $0.00 | $1,351.91 | $241,145.65 |
| 194 | $241,145.65 | $692.52 | $0.00 | $1,363.47 | $243,201.64 |
| 195 | $243,201.64 | $692.52 | $0.00 | $1,375.10 | $245,269.26 |
| 196 | $245,269.26 | $692.52 | $0.00 | $1,386.79 | $247,348.57 |
| 197 | $247,348.57 | $692.52 | $0.00 | $1,398.54 | $249,439.63 |
| 198 | $249,439.63 | $692.52 | $0.00 | $1,410.37 | $251,542.52 |
| 199 | $251,542.52 | $692.52 | $0.00 | $1,422.26 | $253,657.30 |
| 200 | $253,657.30 | $692.52 | $0.00 | $1,434.22 | $255,784.04 |
| 201 | $255,784.04 | $692.52 | $0.00 | $1,446.24 | $257,922.80 |
| 202 | $257,922.80 | $692.52 | $0.00 | $1,458.33 | $260,073.65 |
| 203 | $260,073.65 | $692.52 | $0.00 | $1,470.49 | $262,236.66 |
| 204 | $262,236.66 | $692.52 | $0.00 | $1,482.72 | $264,411.90 |
| 205 | $264,411.90 | $692.52 | $0.00 | $1,495.02 | $266,599.44 |
| 206 | $266,599.44 | $692.52 | $0.00 | $1,507.39 | $268,799.35 |
| 207 | $268,799.35 | $692.52 | $0.00 | $1,519.83 | $271,011.70 |
| 208 | $271,011.70 | $692.52 | $0.00 | $1,532.34 | $273,236.56 |
| 209 | $273,236.56 | $692.52 | $0.00 | $1,544.92 | $275,474.00 |
| 210 | $275,474.00 | $692.52 | $0.00 | $1,557.57 | $277,724.09 |
| 211 | $277,724.09 | $692.52 | $0.00 | $1,570.29 | $279,986.90 |
| 212 | $279,986.90 | $692.52 | $0.00 | $1,583.09 | $282,262.51 |
| 213 | $282,262.51 | $692.52 | $0.00 | $1,595.95 | $284,550.98 |
| 214 | $284,550.98 | $692.52 | $0.00 | $1,608.89 | $286,852.39 |
| 215 | $286,852.39 | $692.52 | $0.00 | $1,621.91 | $289,166.82 |
| 216 | $289,166.82 | $692.52 | $0.00 | $1,634.99 | $291,494.33 |
| 217 | $291,494.33 | $692.52 | $78,941.70 | $1,648.15 | $214,893.30 |
| 218 | $214,893.30 | $692.52 | $0.00 | $1,215.04 | $216,800.86 |
| 219 | $216,800.86 | $692.52 | $0.00 | $1,225.82 | $218,719.20 |
| 220 | $218,719.20 | $692.52 | $0.00 | $1,236.67 | $220,648.39 |
| 221 | $220,648.39 | $692.52 | $0.00 | $1,247.58 | $222,588.49 |
| 222 | $222,588.49 | $692.52 | $0.00 | $1,258.55 | $224,539.56 |
| 223 | $224,539.56 | $692.52 | $0.00 | $1,269.58 | $226,501.66 |
| 224 | $226,501.66 | $692.52 | $0.00 | $1,280.67 | $228,474.85 |
| 225 | $228,474.85 | $692.52 | $0.00 | $1,291.83 | $230,459.20 |
| 226 | $230,459.20 | $692.52 | $0.00 | $1,303.05 | $232,454.77 |
| 227 | $232,454.77 | $692.52 | $0.00 | $1,314.33 | $234,461.62 |
| 228 | $234,461.62 | $692.52 | $0.00 | $1,325.68 | $236,479.82 |
| 229 | $236,479.82 | $692.52 | $84,467.62 | $1,337.09 | $154,041.81 |
| 230 | $154,041.81 | $692.52 | $0.00 | $870.97 | $155,605.30 |
| 231 | $155,605.30 | $692.52 | $0.00 | $879.81 | $157,177.63 |
| 232 | $157,177.63 | $692.52 | $0.00 | $888.71 | $158,758.86 |
| 233 | $158,758.86 | $692.52 | $0.00 | $897.65 | $160,349.03 |
| 234 | $160,349.03 | $692.52 | $0.00 | $906.64 | $161,948.19 |
| 235 | $161,948.19 | $692.52 | $0.00 | $915.68 | $163,556.39 |
| 236 | $163,556.39 | $692.52 | $0.00 | $924.77 | $165,173.68 |
| 237 | $165,173.68 | $692.52 | $0.00 | $933.92 | $166,800.12 |
| 238 | $166,800.12 | $692.52 | $0.00 | $943.11 | $168,435.75 |
| 239 | $168,435.75 | $692.52 | $0.00 | $952.36 | $170,080.63 |
| 240 | $170,080.63 | $692.52 | $0.00 | $961.66 | $171,734.81 |
| 241 | $171,734.81 | $692.52 | $90,380.35 | $971.01 | $83,017.99 |
| 242 | $83,017.99 | $692.52 | $0.00 | $469.40 | $84,179.91 |
| 243 | $84,179.91 | $692.52 | $0.00 | $475.97 | $85,348.40 |
| 244 | $85,348.40 | $692.52 | $0.00 | $482.57 | $86,523.49 |
| 245 | $86,523.49 | $692.52 | $0.00 | $489.22 | $87,705.23 |
| 246 | $87,705.23 | $692.52 | $0.00 | $495.90 | $88,893.65 |
| 247 | $88,893.65 | $692.52 | $0.00 | $502.62 | $90,088.79 |
| 248 | $90,088.79 | $692.52 | $0.00 | $509.38 | $91,290.69 |
| 249 | $91,290.69 | $692.52 | $0.00 | $516.17 | $92,499.38 |
| 250 | $92,499.38 | $692.52 | $0.00 | $523.00 | $93,714.90 |
| 251 | $93,714.90 | $692.52 | $0.00 | $529.88 | $94,937.30 |
| 252 | $94,937.30 | $692.52 | $0.00 | $536.79 | $96,166.61 |
| 253 | $96,166.61 | $0.00 | $96,706.97 | $543.74 | $3.38 |