| Estimated Annual Cost in 2042 | $104,709 |
| Monthly savings required | $828 |
How much will it cost to send your child to University of Mississippi in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $418,837.18 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $827.54 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 | $27,910.00 |
| 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 University of Mississippi in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $827.54 | $0.00 | $0.00 | $827.54 |
| 2 | $827.54 | $827.54 | $0.00 | $4.68 | $1,659.76 |
| 3 | $1,659.76 | $827.54 | $0.00 | $9.38 | $2,496.68 |
| 4 | $2,496.68 | $827.54 | $0.00 | $14.12 | $3,338.34 |
| 5 | $3,338.34 | $827.54 | $0.00 | $18.88 | $4,184.76 |
| 6 | $4,184.76 | $827.54 | $0.00 | $23.66 | $5,035.96 |
| 7 | $5,035.96 | $827.54 | $0.00 | $28.47 | $5,891.97 |
| 8 | $5,891.97 | $827.54 | $0.00 | $33.31 | $6,752.82 |
| 9 | $6,752.82 | $827.54 | $0.00 | $38.18 | $7,618.54 |
| 10 | $7,618.54 | $827.54 | $0.00 | $43.08 | $8,489.16 |
| 11 | $8,489.16 | $827.54 | $0.00 | $48.00 | $9,364.70 |
| 12 | $9,364.70 | $827.54 | $0.00 | $52.95 | $10,245.19 |
| 13 | $10,245.19 | $827.54 | $0.00 | $57.93 | $11,130.66 |
| 14 | $11,130.66 | $827.54 | $0.00 | $62.93 | $12,021.13 |
| 15 | $12,021.13 | $827.54 | $0.00 | $67.97 | $12,916.64 |
| 16 | $12,916.64 | $827.54 | $0.00 | $73.03 | $13,817.21 |
| 17 | $13,817.21 | $827.54 | $0.00 | $78.12 | $14,722.87 |
| 18 | $14,722.87 | $827.54 | $0.00 | $83.25 | $15,633.66 |
| 19 | $15,633.66 | $827.54 | $0.00 | $88.39 | $16,549.59 |
| 20 | $16,549.59 | $827.54 | $0.00 | $93.57 | $17,470.70 |
| 21 | $17,470.70 | $827.54 | $0.00 | $98.78 | $18,397.02 |
| 22 | $18,397.02 | $827.54 | $0.00 | $104.02 | $19,328.58 |
| 23 | $19,328.58 | $827.54 | $0.00 | $109.29 | $20,265.41 |
| 24 | $20,265.41 | $827.54 | $0.00 | $114.58 | $21,207.53 |
| 25 | $21,207.53 | $827.54 | $0.00 | $119.91 | $22,154.98 |
| 26 | $22,154.98 | $827.54 | $0.00 | $125.27 | $23,107.79 |
| 27 | $23,107.79 | $827.54 | $0.00 | $130.65 | $24,065.98 |
| 28 | $24,065.98 | $827.54 | $0.00 | $136.07 | $25,029.59 |
| 29 | $25,029.59 | $827.54 | $0.00 | $141.52 | $25,998.65 |
| 30 | $25,998.65 | $827.54 | $0.00 | $147.00 | $26,973.19 |
| 31 | $26,973.19 | $827.54 | $0.00 | $152.51 | $27,953.24 |
| 32 | $27,953.24 | $827.54 | $0.00 | $158.05 | $28,938.83 |
| 33 | $28,938.83 | $827.54 | $0.00 | $163.62 | $29,929.99 |
| 34 | $29,929.99 | $827.54 | $0.00 | $169.23 | $30,926.76 |
| 35 | $30,926.76 | $827.54 | $0.00 | $174.86 | $31,929.16 |
| 36 | $31,929.16 | $827.54 | $0.00 | $180.53 | $32,937.23 |
| 37 | $32,937.23 | $827.54 | $0.00 | $186.23 | $33,951.00 |
| 38 | $33,951.00 | $827.54 | $0.00 | $191.96 | $34,970.50 |
| 39 | $34,970.50 | $827.54 | $0.00 | $197.73 | $35,995.77 |
| 40 | $35,995.77 | $827.54 | $0.00 | $203.53 | $37,026.84 |
| 41 | $37,026.84 | $827.54 | $0.00 | $209.36 | $38,063.74 |
| 42 | $38,063.74 | $827.54 | $0.00 | $215.22 | $39,106.50 |
| 43 | $39,106.50 | $827.54 | $0.00 | $221.11 | $40,155.15 |
| 44 | $40,155.15 | $827.54 | $0.00 | $227.04 | $41,209.73 |
| 45 | $41,209.73 | $827.54 | $0.00 | $233.01 | $42,270.28 |
| 46 | $42,270.28 | $827.54 | $0.00 | $239.00 | $43,336.82 |
| 47 | $43,336.82 | $827.54 | $0.00 | $245.03 | $44,409.39 |
| 48 | $44,409.39 | $827.54 | $0.00 | $251.10 | $45,488.03 |
| 49 | $45,488.03 | $827.54 | $0.00 | $257.20 | $46,572.77 |
| 50 | $46,572.77 | $827.54 | $0.00 | $263.33 | $47,663.64 |
| 51 | $47,663.64 | $827.54 | $0.00 | $269.50 | $48,760.68 |
| 52 | $48,760.68 | $827.54 | $0.00 | $275.70 | $49,863.92 |
| 53 | $49,863.92 | $827.54 | $0.00 | $281.94 | $50,973.40 |
| 54 | $50,973.40 | $827.54 | $0.00 | $288.21 | $52,089.15 |
| 55 | $52,089.15 | $827.54 | $0.00 | $294.52 | $53,211.21 |
| 56 | $53,211.21 | $827.54 | $0.00 | $300.86 | $54,339.61 |
| 57 | $54,339.61 | $827.54 | $0.00 | $307.24 | $55,474.39 |
| 58 | $55,474.39 | $827.54 | $0.00 | $313.66 | $56,615.59 |
| 59 | $56,615.59 | $827.54 | $0.00 | $320.11 | $57,763.24 |
| 60 | $57,763.24 | $827.54 | $0.00 | $326.60 | $58,917.38 |
| 61 | $58,917.38 | $827.54 | $0.00 | $333.13 | $60,078.05 |
| 62 | $60,078.05 | $827.54 | $0.00 | $339.69 | $61,245.28 |
| 63 | $61,245.28 | $827.54 | $0.00 | $346.29 | $62,419.11 |
| 64 | $62,419.11 | $827.54 | $0.00 | $352.93 | $63,599.58 |
| 65 | $63,599.58 | $827.54 | $0.00 | $359.60 | $64,786.72 |
| 66 | $64,786.72 | $827.54 | $0.00 | $366.31 | $65,980.57 |
| 67 | $65,980.57 | $827.54 | $0.00 | $373.06 | $67,181.17 |
| 68 | $67,181.17 | $827.54 | $0.00 | $379.85 | $68,388.56 |
| 69 | $68,388.56 | $827.54 | $0.00 | $386.68 | $69,602.78 |
| 70 | $69,602.78 | $827.54 | $0.00 | $393.54 | $70,823.86 |
| 71 | $70,823.86 | $827.54 | $0.00 | $400.45 | $72,051.85 |
| 72 | $72,051.85 | $827.54 | $0.00 | $407.39 | $73,286.78 |
| 73 | $73,286.78 | $827.54 | $0.00 | $414.37 | $74,528.69 |
| 74 | $74,528.69 | $827.54 | $0.00 | $421.40 | $75,777.63 |
| 75 | $75,777.63 | $827.54 | $0.00 | $428.46 | $77,033.63 |
| 76 | $77,033.63 | $827.54 | $0.00 | $435.56 | $78,296.73 |
| 77 | $78,296.73 | $827.54 | $0.00 | $442.70 | $79,566.97 |
| 78 | $79,566.97 | $827.54 | $0.00 | $449.88 | $80,844.39 |
| 79 | $80,844.39 | $827.54 | $0.00 | $457.11 | $82,129.04 |
| 80 | $82,129.04 | $827.54 | $0.00 | $464.37 | $83,420.95 |
| 81 | $83,420.95 | $827.54 | $0.00 | $471.67 | $84,720.16 |
| 82 | $84,720.16 | $827.54 | $0.00 | $479.02 | $86,026.72 |
| 83 | $86,026.72 | $827.54 | $0.00 | $486.41 | $87,340.67 |
| 84 | $87,340.67 | $827.54 | $0.00 | $493.84 | $88,662.05 |
| 85 | $88,662.05 | $827.54 | $0.00 | $501.31 | $89,990.90 |
| 86 | $89,990.90 | $827.54 | $0.00 | $508.82 | $91,327.26 |
| 87 | $91,327.26 | $827.54 | $0.00 | $516.38 | $92,671.18 |
| 88 | $92,671.18 | $827.54 | $0.00 | $523.98 | $94,022.70 |
| 89 | $94,022.70 | $827.54 | $0.00 | $531.62 | $95,381.86 |
| 90 | $95,381.86 | $827.54 | $0.00 | $539.30 | $96,748.70 |
| 91 | $96,748.70 | $827.54 | $0.00 | $547.03 | $98,123.27 |
| 92 | $98,123.27 | $827.54 | $0.00 | $554.80 | $99,505.61 |
| 93 | $99,505.61 | $827.54 | $0.00 | $562.62 | $100,895.77 |
| 94 | $100,895.77 | $827.54 | $0.00 | $570.48 | $102,293.79 |
| 95 | $102,293.79 | $827.54 | $0.00 | $578.38 | $103,699.71 |
| 96 | $103,699.71 | $827.54 | $0.00 | $586.33 | $105,113.58 |
| 97 | $105,113.58 | $827.54 | $0.00 | $594.33 | $106,535.45 |
| 98 | $106,535.45 | $827.54 | $0.00 | $602.37 | $107,965.36 |
| 99 | $107,965.36 | $827.54 | $0.00 | $610.45 | $109,403.35 |
| 100 | $109,403.35 | $827.54 | $0.00 | $618.58 | $110,849.47 |
| 101 | $110,849.47 | $827.54 | $0.00 | $626.76 | $112,303.77 |
| 102 | $112,303.77 | $827.54 | $0.00 | $634.98 | $113,766.29 |
| 103 | $113,766.29 | $827.54 | $0.00 | $643.25 | $115,237.08 |
| 104 | $115,237.08 | $827.54 | $0.00 | $651.57 | $116,716.19 |
| 105 | $116,716.19 | $827.54 | $0.00 | $659.93 | $118,203.66 |
| 106 | $118,203.66 | $827.54 | $0.00 | $668.34 | $119,699.54 |
| 107 | $119,699.54 | $827.54 | $0.00 | $676.80 | $121,203.88 |
| 108 | $121,203.88 | $827.54 | $0.00 | $685.30 | $122,716.72 |
| 109 | $122,716.72 | $827.54 | $0.00 | $693.86 | $124,238.12 |
| 110 | $124,238.12 | $827.54 | $0.00 | $702.46 | $125,768.12 |
| 111 | $125,768.12 | $827.54 | $0.00 | $711.11 | $127,306.77 |
| 112 | $127,306.77 | $827.54 | $0.00 | $719.81 | $128,854.12 |
| 113 | $128,854.12 | $827.54 | $0.00 | $728.56 | $130,410.22 |
| 114 | $130,410.22 | $827.54 | $0.00 | $737.36 | $131,975.12 |
| 115 | $131,975.12 | $827.54 | $0.00 | $746.21 | $133,548.87 |
| 116 | $133,548.87 | $827.54 | $0.00 | $755.10 | $135,131.51 |
| 117 | $135,131.51 | $827.54 | $0.00 | $764.05 | $136,723.10 |
| 118 | $136,723.10 | $827.54 | $0.00 | $773.05 | $138,323.69 |
| 119 | $138,323.69 | $827.54 | $0.00 | $782.10 | $139,933.33 |
| 120 | $139,933.33 | $827.54 | $0.00 | $791.20 | $141,552.07 |
| 121 | $141,552.07 | $827.54 | $0.00 | $800.36 | $143,179.97 |
| 122 | $143,179.97 | $827.54 | $0.00 | $809.56 | $144,817.07 |
| 123 | $144,817.07 | $827.54 | $0.00 | $818.82 | $146,463.43 |
| 124 | $146,463.43 | $827.54 | $0.00 | $828.13 | $148,119.10 |
| 125 | $148,119.10 | $827.54 | $0.00 | $837.49 | $149,784.13 |
| 126 | $149,784.13 | $827.54 | $0.00 | $846.90 | $151,458.57 |
| 127 | $151,458.57 | $827.54 | $0.00 | $856.37 | $153,142.48 |
| 128 | $153,142.48 | $827.54 | $0.00 | $865.89 | $154,835.91 |
| 129 | $154,835.91 | $827.54 | $0.00 | $875.46 | $156,538.91 |
| 130 | $156,538.91 | $827.54 | $0.00 | $885.09 | $158,251.54 |
| 131 | $158,251.54 | $827.54 | $0.00 | $894.78 | $159,973.86 |
| 132 | $159,973.86 | $827.54 | $0.00 | $904.52 | $161,705.92 |
| 133 | $161,705.92 | $827.54 | $0.00 | $914.31 | $163,447.77 |
| 134 | $163,447.77 | $827.54 | $0.00 | $924.16 | $165,199.47 |
| 135 | $165,199.47 | $827.54 | $0.00 | $934.06 | $166,961.07 |
| 136 | $166,961.07 | $827.54 | $0.00 | $944.02 | $168,732.63 |
| 137 | $168,732.63 | $827.54 | $0.00 | $954.04 | $170,514.21 |
| 138 | $170,514.21 | $827.54 | $0.00 | $964.11 | $172,305.86 |
| 139 | $172,305.86 | $827.54 | $0.00 | $974.24 | $174,107.64 |
| 140 | $174,107.64 | $827.54 | $0.00 | $984.43 | $175,919.61 |
| 141 | $175,919.61 | $827.54 | $0.00 | $994.68 | $177,741.83 |
| 142 | $177,741.83 | $827.54 | $0.00 | $1,004.98 | $179,574.35 |
| 143 | $179,574.35 | $827.54 | $0.00 | $1,015.34 | $181,417.23 |
| 144 | $181,417.23 | $827.54 | $0.00 | $1,025.76 | $183,270.53 |
| 145 | $183,270.53 | $827.54 | $0.00 | $1,036.24 | $185,134.31 |
| 146 | $185,134.31 | $827.54 | $0.00 | $1,046.78 | $187,008.63 |
| 147 | $187,008.63 | $827.54 | $0.00 | $1,057.37 | $188,893.54 |
| 148 | $188,893.54 | $827.54 | $0.00 | $1,068.03 | $190,789.11 |
| 149 | $190,789.11 | $827.54 | $0.00 | $1,078.75 | $192,695.40 |
| 150 | $192,695.40 | $827.54 | $0.00 | $1,089.53 | $194,612.47 |
| 151 | $194,612.47 | $827.54 | $0.00 | $1,100.37 | $196,540.38 |
| 152 | $196,540.38 | $827.54 | $0.00 | $1,111.27 | $198,479.19 |
| 153 | $198,479.19 | $827.54 | $0.00 | $1,122.23 | $200,428.96 |
| 154 | $200,428.96 | $827.54 | $0.00 | $1,133.25 | $202,389.75 |
| 155 | $202,389.75 | $827.54 | $0.00 | $1,144.34 | $204,361.63 |
| 156 | $204,361.63 | $827.54 | $0.00 | $1,155.49 | $206,344.66 |
| 157 | $206,344.66 | $827.54 | $0.00 | $1,166.70 | $208,338.90 |
| 158 | $208,338.90 | $827.54 | $0.00 | $1,177.98 | $210,344.42 |
| 159 | $210,344.42 | $827.54 | $0.00 | $1,189.32 | $212,361.28 |
| 160 | $212,361.28 | $827.54 | $0.00 | $1,200.72 | $214,389.54 |
| 161 | $214,389.54 | $827.54 | $0.00 | $1,212.19 | $216,429.27 |
| 162 | $216,429.27 | $827.54 | $0.00 | $1,223.72 | $218,480.53 |
| 163 | $218,480.53 | $827.54 | $0.00 | $1,235.32 | $220,543.39 |
| 164 | $220,543.39 | $827.54 | $0.00 | $1,246.98 | $222,617.91 |
| 165 | $222,617.91 | $827.54 | $0.00 | $1,258.71 | $224,704.16 |
| 166 | $224,704.16 | $827.54 | $0.00 | $1,270.51 | $226,802.21 |
| 167 | $226,802.21 | $827.54 | $0.00 | $1,282.37 | $228,912.12 |
| 168 | $228,912.12 | $827.54 | $0.00 | $1,294.30 | $231,033.96 |
| 169 | $231,033.96 | $827.54 | $0.00 | $1,306.30 | $233,167.80 |
| 170 | $233,167.80 | $827.54 | $0.00 | $1,318.36 | $235,313.70 |
| 171 | $235,313.70 | $827.54 | $0.00 | $1,330.50 | $237,471.74 |
| 172 | $237,471.74 | $827.54 | $0.00 | $1,342.70 | $239,641.98 |
| 173 | $239,641.98 | $827.54 | $0.00 | $1,354.97 | $241,824.49 |
| 174 | $241,824.49 | $827.54 | $0.00 | $1,367.31 | $244,019.34 |
| 175 | $244,019.34 | $827.54 | $0.00 | $1,379.72 | $246,226.60 |
| 176 | $246,226.60 | $827.54 | $0.00 | $1,392.20 | $248,446.34 |
| 177 | $248,446.34 | $827.54 | $0.00 | $1,404.75 | $250,678.63 |
| 178 | $250,678.63 | $827.54 | $0.00 | $1,417.37 | $252,923.54 |
| 179 | $252,923.54 | $827.54 | $0.00 | $1,430.07 | $255,181.15 |
| 180 | $255,181.15 | $827.54 | $0.00 | $1,442.83 | $257,451.52 |
| 181 | $257,451.52 | $827.54 | $0.00 | $1,455.67 | $259,734.73 |
| 182 | $259,734.73 | $827.54 | $0.00 | $1,468.58 | $262,030.85 |
| 183 | $262,030.85 | $827.54 | $0.00 | $1,481.56 | $264,339.95 |
| 184 | $264,339.95 | $827.54 | $0.00 | $1,494.62 | $266,662.11 |
| 185 | $266,662.11 | $827.54 | $0.00 | $1,507.75 | $268,997.40 |
| 186 | $268,997.40 | $827.54 | $0.00 | $1,520.95 | $271,345.89 |
| 187 | $271,345.89 | $827.54 | $0.00 | $1,534.23 | $273,707.66 |
| 188 | $273,707.66 | $827.54 | $0.00 | $1,547.58 | $276,082.78 |
| 189 | $276,082.78 | $827.54 | $0.00 | $1,561.01 | $278,471.33 |
| 190 | $278,471.33 | $827.54 | $0.00 | $1,574.52 | $280,873.39 |
| 191 | $280,873.39 | $827.54 | $0.00 | $1,588.10 | $283,289.03 |
| 192 | $283,289.03 | $827.54 | $0.00 | $1,601.76 | $285,718.33 |
| 193 | $285,718.33 | $827.54 | $0.00 | $1,615.49 | $288,161.36 |
| 194 | $288,161.36 | $827.54 | $0.00 | $1,629.31 | $290,618.21 |
| 195 | $290,618.21 | $827.54 | $0.00 | $1,643.20 | $293,088.95 |
| 196 | $293,088.95 | $827.54 | $0.00 | $1,657.17 | $295,573.66 |
| 197 | $295,573.66 | $827.54 | $0.00 | $1,671.22 | $298,072.42 |
| 198 | $298,072.42 | $827.54 | $0.00 | $1,685.34 | $300,585.30 |
| 199 | $300,585.30 | $827.54 | $0.00 | $1,699.55 | $303,112.39 |
| 200 | $303,112.39 | $827.54 | $0.00 | $1,713.84 | $305,653.77 |
| 201 | $305,653.77 | $827.54 | $0.00 | $1,728.21 | $308,209.52 |
| 202 | $308,209.52 | $827.54 | $0.00 | $1,742.66 | $310,779.72 |
| 203 | $310,779.72 | $827.54 | $0.00 | $1,757.19 | $313,364.45 |
| 204 | $313,364.45 | $827.54 | $0.00 | $1,771.81 | $315,963.80 |
| 205 | $315,963.80 | $827.54 | $0.00 | $1,786.51 | $318,577.85 |
| 206 | $318,577.85 | $827.54 | $0.00 | $1,801.29 | $321,206.68 |
| 207 | $321,206.68 | $827.54 | $0.00 | $1,816.15 | $323,850.37 |
| 208 | $323,850.37 | $827.54 | $0.00 | $1,831.10 | $326,509.01 |
| 209 | $326,509.01 | $827.54 | $0.00 | $1,846.13 | $329,182.68 |
| 210 | $329,182.68 | $827.54 | $0.00 | $1,861.25 | $331,871.47 |
| 211 | $331,871.47 | $827.54 | $0.00 | $1,876.45 | $334,575.46 |
| 212 | $334,575.46 | $827.54 | $0.00 | $1,891.74 | $337,294.74 |
| 213 | $337,294.74 | $827.54 | $0.00 | $1,907.11 | $340,029.39 |
| 214 | $340,029.39 | $827.54 | $0.00 | $1,922.58 | $342,779.51 |
| 215 | $342,779.51 | $827.54 | $0.00 | $1,938.13 | $345,545.18 |
| 216 | $345,545.18 | $827.54 | $0.00 | $1,953.76 | $348,326.48 |
| 217 | $348,326.48 | $827.54 | $94,333.91 | $1,969.49 | $256,789.60 |
| 218 | $256,789.60 | $827.54 | $0.00 | $1,451.93 | $259,069.07 |
| 219 | $259,069.07 | $827.54 | $0.00 | $1,464.81 | $261,361.42 |
| 220 | $261,361.42 | $827.54 | $0.00 | $1,477.78 | $263,666.74 |
| 221 | $263,666.74 | $827.54 | $0.00 | $1,490.81 | $265,985.09 |
| 222 | $265,985.09 | $827.54 | $0.00 | $1,503.92 | $268,316.55 |
| 223 | $268,316.55 | $827.54 | $0.00 | $1,517.10 | $270,661.19 |
| 224 | $270,661.19 | $827.54 | $0.00 | $1,530.36 | $273,019.09 |
| 225 | $273,019.09 | $827.54 | $0.00 | $1,543.69 | $275,390.32 |
| 226 | $275,390.32 | $827.54 | $0.00 | $1,557.10 | $277,774.96 |
| 227 | $277,774.96 | $827.54 | $0.00 | $1,570.58 | $280,173.08 |
| 228 | $280,173.08 | $827.54 | $0.00 | $1,584.14 | $282,584.76 |
| 229 | $282,584.76 | $827.54 | $100,937.28 | $1,597.78 | $184,072.80 |
| 230 | $184,072.80 | $827.54 | $0.00 | $1,040.77 | $185,941.11 |
| 231 | $185,941.11 | $827.54 | $0.00 | $1,051.34 | $187,819.99 |
| 232 | $187,819.99 | $827.54 | $0.00 | $1,061.96 | $189,709.49 |
| 233 | $189,709.49 | $827.54 | $0.00 | $1,072.65 | $191,609.68 |
| 234 | $191,609.68 | $827.54 | $0.00 | $1,083.39 | $193,520.61 |
| 235 | $193,520.61 | $827.54 | $0.00 | $1,094.19 | $195,442.34 |
| 236 | $195,442.34 | $827.54 | $0.00 | $1,105.06 | $197,374.94 |
| 237 | $197,374.94 | $827.54 | $0.00 | $1,115.99 | $199,318.47 |
| 238 | $199,318.47 | $827.54 | $0.00 | $1,126.98 | $201,272.99 |
| 239 | $201,272.99 | $827.54 | $0.00 | $1,138.03 | $203,238.56 |
| 240 | $203,238.56 | $827.54 | $0.00 | $1,149.14 | $205,215.24 |
| 241 | $205,215.24 | $827.54 | $108,002.89 | $1,160.32 | $99,200.21 |
| 242 | $99,200.21 | $827.54 | $0.00 | $560.89 | $100,588.64 |
| 243 | $100,588.64 | $827.54 | $0.00 | $568.74 | $101,984.92 |
| 244 | $101,984.92 | $827.54 | $0.00 | $576.64 | $103,389.10 |
| 245 | $103,389.10 | $827.54 | $0.00 | $584.58 | $104,801.22 |
| 246 | $104,801.22 | $827.54 | $0.00 | $592.56 | $106,221.32 |
| 247 | $106,221.32 | $827.54 | $0.00 | $600.59 | $107,649.45 |
| 248 | $107,649.45 | $827.54 | $0.00 | $608.67 | $109,085.66 |
| 249 | $109,085.66 | $827.54 | $0.00 | $616.79 | $110,529.99 |
| 250 | $110,529.99 | $827.54 | $0.00 | $624.95 | $111,982.48 |
| 251 | $111,982.48 | $827.54 | $0.00 | $633.17 | $113,443.19 |
| 252 | $113,443.19 | $827.54 | $0.00 | $641.42 | $114,912.15 |
| 253 | $114,912.15 | $0.00 | $115,563.10 | $649.73 | -$1.22 |