| Estimated Annual Cost in 2042 | $121,037 |
| Monthly savings required | $957 |
How much will it cost to send your child to College of the Ozarks in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $484,146.37 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $956.58 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 | $32,262.00 |
| 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 College of the Ozarks in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $956.58 | $0.00 | $0.00 | $956.58 |
| 2 | $956.58 | $956.58 | $0.00 | $5.41 | $1,918.57 |
| 3 | $1,918.57 | $956.58 | $0.00 | $10.85 | $2,886.00 |
| 4 | $2,886.00 | $956.58 | $0.00 | $16.32 | $3,858.90 |
| 5 | $3,858.90 | $956.58 | $0.00 | $21.82 | $4,837.30 |
| 6 | $4,837.30 | $956.58 | $0.00 | $27.35 | $5,821.23 |
| 7 | $5,821.23 | $956.58 | $0.00 | $32.91 | $6,810.72 |
| 8 | $6,810.72 | $956.58 | $0.00 | $38.51 | $7,805.81 |
| 9 | $7,805.81 | $956.58 | $0.00 | $44.14 | $8,806.53 |
| 10 | $8,806.53 | $956.58 | $0.00 | $49.79 | $9,812.90 |
| 11 | $9,812.90 | $956.58 | $0.00 | $55.48 | $10,824.96 |
| 12 | $10,824.96 | $956.58 | $0.00 | $61.21 | $11,842.75 |
| 13 | $11,842.75 | $956.58 | $0.00 | $66.96 | $12,866.29 |
| 14 | $12,866.29 | $956.58 | $0.00 | $72.75 | $13,895.62 |
| 15 | $13,895.62 | $956.58 | $0.00 | $78.57 | $14,930.77 |
| 16 | $14,930.77 | $956.58 | $0.00 | $84.42 | $15,971.77 |
| 17 | $15,971.77 | $956.58 | $0.00 | $90.31 | $17,018.66 |
| 18 | $17,018.66 | $956.58 | $0.00 | $96.23 | $18,071.47 |
| 19 | $18,071.47 | $956.58 | $0.00 | $102.18 | $19,130.23 |
| 20 | $19,130.23 | $956.58 | $0.00 | $108.17 | $20,194.98 |
| 21 | $20,194.98 | $956.58 | $0.00 | $114.19 | $21,265.75 |
| 22 | $21,265.75 | $956.58 | $0.00 | $120.24 | $22,342.57 |
| 23 | $22,342.57 | $956.58 | $0.00 | $126.33 | $23,425.48 |
| 24 | $23,425.48 | $956.58 | $0.00 | $132.45 | $24,514.51 |
| 25 | $24,514.51 | $956.58 | $0.00 | $138.61 | $25,609.70 |
| 26 | $25,609.70 | $956.58 | $0.00 | $144.80 | $26,711.08 |
| 27 | $26,711.08 | $956.58 | $0.00 | $151.03 | $27,818.69 |
| 28 | $27,818.69 | $956.58 | $0.00 | $157.29 | $28,932.56 |
| 29 | $28,932.56 | $956.58 | $0.00 | $163.59 | $30,052.73 |
| 30 | $30,052.73 | $956.58 | $0.00 | $169.92 | $31,179.23 |
| 31 | $31,179.23 | $956.58 | $0.00 | $176.29 | $32,312.10 |
| 32 | $32,312.10 | $956.58 | $0.00 | $182.70 | $33,451.38 |
| 33 | $33,451.38 | $956.58 | $0.00 | $189.14 | $34,597.10 |
| 34 | $34,597.10 | $956.58 | $0.00 | $195.62 | $35,749.30 |
| 35 | $35,749.30 | $956.58 | $0.00 | $202.13 | $36,908.01 |
| 36 | $36,908.01 | $956.58 | $0.00 | $208.68 | $38,073.27 |
| 37 | $38,073.27 | $956.58 | $0.00 | $215.27 | $39,245.12 |
| 38 | $39,245.12 | $956.58 | $0.00 | $221.90 | $40,423.60 |
| 39 | $40,423.60 | $956.58 | $0.00 | $228.56 | $41,608.74 |
| 40 | $41,608.74 | $956.58 | $0.00 | $235.26 | $42,800.58 |
| 41 | $42,800.58 | $956.58 | $0.00 | $242.00 | $43,999.16 |
| 42 | $43,999.16 | $956.58 | $0.00 | $248.78 | $45,204.52 |
| 43 | $45,204.52 | $956.58 | $0.00 | $255.59 | $46,416.69 |
| 44 | $46,416.69 | $956.58 | $0.00 | $262.45 | $47,635.72 |
| 45 | $47,635.72 | $956.58 | $0.00 | $269.34 | $48,861.64 |
| 46 | $48,861.64 | $956.58 | $0.00 | $276.27 | $50,094.49 |
| 47 | $50,094.49 | $956.58 | $0.00 | $283.24 | $51,334.31 |
| 48 | $51,334.31 | $956.58 | $0.00 | $290.25 | $52,581.14 |
| 49 | $52,581.14 | $956.58 | $0.00 | $297.30 | $53,835.02 |
| 50 | $53,835.02 | $956.58 | $0.00 | $304.39 | $55,095.99 |
| 51 | $55,095.99 | $956.58 | $0.00 | $311.52 | $56,364.09 |
| 52 | $56,364.09 | $956.58 | $0.00 | $318.69 | $57,639.36 |
| 53 | $57,639.36 | $956.58 | $0.00 | $325.90 | $58,921.84 |
| 54 | $58,921.84 | $956.58 | $0.00 | $333.15 | $60,211.57 |
| 55 | $60,211.57 | $956.58 | $0.00 | $340.44 | $61,508.59 |
| 56 | $61,508.59 | $956.58 | $0.00 | $347.78 | $62,812.95 |
| 57 | $62,812.95 | $956.58 | $0.00 | $355.15 | $64,124.68 |
| 58 | $64,124.68 | $956.58 | $0.00 | $362.57 | $65,443.83 |
| 59 | $65,443.83 | $956.58 | $0.00 | $370.03 | $66,770.44 |
| 60 | $66,770.44 | $956.58 | $0.00 | $377.53 | $68,104.55 |
| 61 | $68,104.55 | $956.58 | $0.00 | $385.07 | $69,446.20 |
| 62 | $69,446.20 | $956.58 | $0.00 | $392.66 | $70,795.44 |
| 63 | $70,795.44 | $956.58 | $0.00 | $400.29 | $72,152.31 |
| 64 | $72,152.31 | $956.58 | $0.00 | $407.96 | $73,516.85 |
| 65 | $73,516.85 | $956.58 | $0.00 | $415.67 | $74,889.10 |
| 66 | $74,889.10 | $956.58 | $0.00 | $423.43 | $76,269.11 |
| 67 | $76,269.11 | $956.58 | $0.00 | $431.24 | $77,656.93 |
| 68 | $77,656.93 | $956.58 | $0.00 | $439.08 | $79,052.59 |
| 69 | $79,052.59 | $956.58 | $0.00 | $446.97 | $80,456.14 |
| 70 | $80,456.14 | $956.58 | $0.00 | $454.91 | $81,867.63 |
| 71 | $81,867.63 | $956.58 | $0.00 | $462.89 | $83,287.10 |
| 72 | $83,287.10 | $956.58 | $0.00 | $470.92 | $84,714.60 |
| 73 | $84,714.60 | $956.58 | $0.00 | $478.99 | $86,150.17 |
| 74 | $86,150.17 | $956.58 | $0.00 | $487.11 | $87,593.86 |
| 75 | $87,593.86 | $956.58 | $0.00 | $495.27 | $89,045.71 |
| 76 | $89,045.71 | $956.58 | $0.00 | $503.48 | $90,505.77 |
| 77 | $90,505.77 | $956.58 | $0.00 | $511.73 | $91,974.08 |
| 78 | $91,974.08 | $956.58 | $0.00 | $520.03 | $93,450.69 |
| 79 | $93,450.69 | $956.58 | $0.00 | $528.38 | $94,935.65 |
| 80 | $94,935.65 | $956.58 | $0.00 | $536.78 | $96,429.01 |
| 81 | $96,429.01 | $956.58 | $0.00 | $545.22 | $97,930.81 |
| 82 | $97,930.81 | $956.58 | $0.00 | $553.72 | $99,441.11 |
| 83 | $99,441.11 | $956.58 | $0.00 | $562.25 | $100,959.94 |
| 84 | $100,959.94 | $956.58 | $0.00 | $570.84 | $102,487.36 |
| 85 | $102,487.36 | $956.58 | $0.00 | $579.48 | $104,023.42 |
| 86 | $104,023.42 | $956.58 | $0.00 | $588.16 | $105,568.16 |
| 87 | $105,568.16 | $956.58 | $0.00 | $596.90 | $107,121.64 |
| 88 | $107,121.64 | $956.58 | $0.00 | $605.68 | $108,683.90 |
| 89 | $108,683.90 | $956.58 | $0.00 | $614.51 | $110,254.99 |
| 90 | $110,254.99 | $956.58 | $0.00 | $623.40 | $111,834.97 |
| 91 | $111,834.97 | $956.58 | $0.00 | $632.33 | $113,423.88 |
| 92 | $113,423.88 | $956.58 | $0.00 | $641.32 | $115,021.78 |
| 93 | $115,021.78 | $956.58 | $0.00 | $650.35 | $116,628.71 |
| 94 | $116,628.71 | $956.58 | $0.00 | $659.44 | $118,244.73 |
| 95 | $118,244.73 | $956.58 | $0.00 | $668.57 | $119,869.88 |
| 96 | $119,869.88 | $956.58 | $0.00 | $677.76 | $121,504.22 |
| 97 | $121,504.22 | $956.58 | $0.00 | $687.00 | $123,147.80 |
| 98 | $123,147.80 | $956.58 | $0.00 | $696.30 | $124,800.68 |
| 99 | $124,800.68 | $956.58 | $0.00 | $705.64 | $126,462.90 |
| 100 | $126,462.90 | $956.58 | $0.00 | $715.04 | $128,134.52 |
| 101 | $128,134.52 | $956.58 | $0.00 | $724.49 | $129,815.59 |
| 102 | $129,815.59 | $956.58 | $0.00 | $734.00 | $131,506.17 |
| 103 | $131,506.17 | $956.58 | $0.00 | $743.56 | $133,206.31 |
| 104 | $133,206.31 | $956.58 | $0.00 | $753.17 | $134,916.06 |
| 105 | $134,916.06 | $956.58 | $0.00 | $762.84 | $136,635.48 |
| 106 | $136,635.48 | $956.58 | $0.00 | $772.56 | $138,364.62 |
| 107 | $138,364.62 | $956.58 | $0.00 | $782.33 | $140,103.53 |
| 108 | $140,103.53 | $956.58 | $0.00 | $792.17 | $141,852.28 |
| 109 | $141,852.28 | $956.58 | $0.00 | $802.05 | $143,610.91 |
| 110 | $143,610.91 | $956.58 | $0.00 | $812.00 | $145,379.49 |
| 111 | $145,379.49 | $956.58 | $0.00 | $822.00 | $147,158.07 |
| 112 | $147,158.07 | $956.58 | $0.00 | $832.05 | $148,946.70 |
| 113 | $148,946.70 | $956.58 | $0.00 | $842.17 | $150,745.45 |
| 114 | $150,745.45 | $956.58 | $0.00 | $852.34 | $152,554.37 |
| 115 | $152,554.37 | $956.58 | $0.00 | $862.56 | $154,373.51 |
| 116 | $154,373.51 | $956.58 | $0.00 | $872.85 | $156,202.94 |
| 117 | $156,202.94 | $956.58 | $0.00 | $883.19 | $158,042.71 |
| 118 | $158,042.71 | $956.58 | $0.00 | $893.60 | $159,892.89 |
| 119 | $159,892.89 | $956.58 | $0.00 | $904.06 | $161,753.53 |
| 120 | $161,753.53 | $956.58 | $0.00 | $914.58 | $163,624.69 |
| 121 | $163,624.69 | $956.58 | $0.00 | $925.16 | $165,506.43 |
| 122 | $165,506.43 | $956.58 | $0.00 | $935.80 | $167,398.81 |
| 123 | $167,398.81 | $956.58 | $0.00 | $946.50 | $169,301.89 |
| 124 | $169,301.89 | $956.58 | $0.00 | $957.26 | $171,215.73 |
| 125 | $171,215.73 | $956.58 | $0.00 | $968.08 | $173,140.39 |
| 126 | $173,140.39 | $956.58 | $0.00 | $978.96 | $175,075.93 |
| 127 | $175,075.93 | $956.58 | $0.00 | $989.90 | $177,022.41 |
| 128 | $177,022.41 | $956.58 | $0.00 | $1,000.91 | $178,979.90 |
| 129 | $178,979.90 | $956.58 | $0.00 | $1,011.98 | $180,948.46 |
| 130 | $180,948.46 | $956.58 | $0.00 | $1,023.11 | $182,928.15 |
| 131 | $182,928.15 | $956.58 | $0.00 | $1,034.30 | $184,919.03 |
| 132 | $184,919.03 | $956.58 | $0.00 | $1,045.56 | $186,921.17 |
| 133 | $186,921.17 | $956.58 | $0.00 | $1,056.88 | $188,934.63 |
| 134 | $188,934.63 | $956.58 | $0.00 | $1,068.26 | $190,959.47 |
| 135 | $190,959.47 | $956.58 | $0.00 | $1,079.71 | $192,995.76 |
| 136 | $192,995.76 | $956.58 | $0.00 | $1,091.23 | $195,043.57 |
| 137 | $195,043.57 | $956.58 | $0.00 | $1,102.80 | $197,102.95 |
| 138 | $197,102.95 | $956.58 | $0.00 | $1,114.45 | $199,173.98 |
| 139 | $199,173.98 | $956.58 | $0.00 | $1,126.16 | $201,256.72 |
| 140 | $201,256.72 | $956.58 | $0.00 | $1,137.93 | $203,351.23 |
| 141 | $203,351.23 | $956.58 | $0.00 | $1,149.78 | $205,457.59 |
| 142 | $205,457.59 | $956.58 | $0.00 | $1,161.69 | $207,575.86 |
| 143 | $207,575.86 | $956.58 | $0.00 | $1,173.66 | $209,706.10 |
| 144 | $209,706.10 | $956.58 | $0.00 | $1,185.71 | $211,848.39 |
| 145 | $211,848.39 | $956.58 | $0.00 | $1,197.82 | $214,002.79 |
| 146 | $214,002.79 | $956.58 | $0.00 | $1,210.00 | $216,169.37 |
| 147 | $216,169.37 | $956.58 | $0.00 | $1,222.25 | $218,348.20 |
| 148 | $218,348.20 | $956.58 | $0.00 | $1,234.57 | $220,539.35 |
| 149 | $220,539.35 | $956.58 | $0.00 | $1,246.96 | $222,742.89 |
| 150 | $222,742.89 | $956.58 | $0.00 | $1,259.42 | $224,958.89 |
| 151 | $224,958.89 | $956.58 | $0.00 | $1,271.95 | $227,187.42 |
| 152 | $227,187.42 | $956.58 | $0.00 | $1,284.55 | $229,428.55 |
| 153 | $229,428.55 | $956.58 | $0.00 | $1,297.22 | $231,682.35 |
| 154 | $231,682.35 | $956.58 | $0.00 | $1,309.97 | $233,948.90 |
| 155 | $233,948.90 | $956.58 | $0.00 | $1,322.78 | $236,228.26 |
| 156 | $236,228.26 | $956.58 | $0.00 | $1,335.67 | $238,520.51 |
| 157 | $238,520.51 | $956.58 | $0.00 | $1,348.63 | $240,825.72 |
| 158 | $240,825.72 | $956.58 | $0.00 | $1,361.66 | $243,143.96 |
| 159 | $243,143.96 | $956.58 | $0.00 | $1,374.77 | $245,475.31 |
| 160 | $245,475.31 | $956.58 | $0.00 | $1,387.95 | $247,819.84 |
| 161 | $247,819.84 | $956.58 | $0.00 | $1,401.21 | $250,177.63 |
| 162 | $250,177.63 | $956.58 | $0.00 | $1,414.54 | $252,548.75 |
| 163 | $252,548.75 | $956.58 | $0.00 | $1,427.95 | $254,933.28 |
| 164 | $254,933.28 | $956.58 | $0.00 | $1,441.43 | $257,331.29 |
| 165 | $257,331.29 | $956.58 | $0.00 | $1,454.99 | $259,742.86 |
| 166 | $259,742.86 | $956.58 | $0.00 | $1,468.62 | $262,168.06 |
| 167 | $262,168.06 | $956.58 | $0.00 | $1,482.34 | $264,606.98 |
| 168 | $264,606.98 | $956.58 | $0.00 | $1,496.13 | $267,059.69 |
| 169 | $267,059.69 | $956.58 | $0.00 | $1,509.99 | $269,526.26 |
| 170 | $269,526.26 | $956.58 | $0.00 | $1,523.94 | $272,006.78 |
| 171 | $272,006.78 | $956.58 | $0.00 | $1,537.97 | $274,501.33 |
| 172 | $274,501.33 | $956.58 | $0.00 | $1,552.07 | $277,009.98 |
| 173 | $277,009.98 | $956.58 | $0.00 | $1,566.25 | $279,532.81 |
| 174 | $279,532.81 | $956.58 | $0.00 | $1,580.52 | $282,069.91 |
| 175 | $282,069.91 | $956.58 | $0.00 | $1,594.86 | $284,621.35 |
| 176 | $284,621.35 | $956.58 | $0.00 | $1,609.29 | $287,187.22 |
| 177 | $287,187.22 | $956.58 | $0.00 | $1,623.80 | $289,767.60 |
| 178 | $289,767.60 | $956.58 | $0.00 | $1,638.39 | $292,362.57 |
| 179 | $292,362.57 | $956.58 | $0.00 | $1,653.06 | $294,972.21 |
| 180 | $294,972.21 | $956.58 | $0.00 | $1,667.82 | $297,596.61 |
| 181 | $297,596.61 | $956.58 | $0.00 | $1,682.65 | $300,235.84 |
| 182 | $300,235.84 | $956.58 | $0.00 | $1,697.58 | $302,890.00 |
| 183 | $302,890.00 | $956.58 | $0.00 | $1,712.58 | $305,559.16 |
| 184 | $305,559.16 | $956.58 | $0.00 | $1,727.68 | $308,243.42 |
| 185 | $308,243.42 | $956.58 | $0.00 | $1,742.85 | $310,942.85 |
| 186 | $310,942.85 | $956.58 | $0.00 | $1,758.12 | $313,657.55 |
| 187 | $313,657.55 | $956.58 | $0.00 | $1,773.47 | $316,387.60 |
| 188 | $316,387.60 | $956.58 | $0.00 | $1,788.90 | $319,133.08 |
| 189 | $319,133.08 | $956.58 | $0.00 | $1,804.42 | $321,894.08 |
| 190 | $321,894.08 | $956.58 | $0.00 | $1,820.04 | $324,670.70 |
| 191 | $324,670.70 | $956.58 | $0.00 | $1,835.74 | $327,463.02 |
| 192 | $327,463.02 | $956.58 | $0.00 | $1,851.52 | $330,271.12 |
| 193 | $330,271.12 | $956.58 | $0.00 | $1,867.40 | $333,095.10 |
| 194 | $333,095.10 | $956.58 | $0.00 | $1,883.37 | $335,935.05 |
| 195 | $335,935.05 | $956.58 | $0.00 | $1,899.43 | $338,791.06 |
| 196 | $338,791.06 | $956.58 | $0.00 | $1,915.57 | $341,663.21 |
| 197 | $341,663.21 | $956.58 | $0.00 | $1,931.81 | $344,551.60 |
| 198 | $344,551.60 | $956.58 | $0.00 | $1,948.14 | $347,456.32 |
| 199 | $347,456.32 | $956.58 | $0.00 | $1,964.57 | $350,377.47 |
| 200 | $350,377.47 | $956.58 | $0.00 | $1,981.09 | $353,315.14 |
| 201 | $353,315.14 | $956.58 | $0.00 | $1,997.70 | $356,269.42 |
| 202 | $356,269.42 | $956.58 | $0.00 | $2,014.40 | $359,240.40 |
| 203 | $359,240.40 | $956.58 | $0.00 | $2,031.20 | $362,228.18 |
| 204 | $362,228.18 | $956.58 | $0.00 | $2,048.09 | $365,232.85 |
| 205 | $365,232.85 | $956.58 | $0.00 | $2,065.08 | $368,254.51 |
| 206 | $368,254.51 | $956.58 | $0.00 | $2,082.16 | $371,293.25 |
| 207 | $371,293.25 | $956.58 | $0.00 | $2,099.35 | $374,349.18 |
| 208 | $374,349.18 | $956.58 | $0.00 | $2,116.62 | $377,422.38 |
| 209 | $377,422.38 | $956.58 | $0.00 | $2,134.00 | $380,512.96 |
| 210 | $380,512.96 | $956.58 | $0.00 | $2,151.48 | $383,621.02 |
| 211 | $383,621.02 | $956.58 | $0.00 | $2,169.05 | $386,746.65 |
| 212 | $386,746.65 | $956.58 | $0.00 | $2,186.72 | $389,889.95 |
| 213 | $389,889.95 | $956.58 | $0.00 | $2,204.49 | $393,051.02 |
| 214 | $393,051.02 | $956.58 | $0.00 | $2,222.37 | $396,229.97 |
| 215 | $396,229.97 | $956.58 | $0.00 | $2,240.34 | $399,426.89 |
| 216 | $399,426.89 | $956.58 | $0.00 | $2,258.42 | $402,641.89 |
| 217 | $402,641.89 | $956.58 | $109,043.38 | $2,276.60 | $296,831.69 |
| 218 | $296,831.69 | $956.58 | $0.00 | $1,678.33 | $299,466.60 |
| 219 | $299,466.60 | $956.58 | $0.00 | $1,693.23 | $302,116.41 |
| 220 | $302,116.41 | $956.58 | $0.00 | $1,708.21 | $304,781.20 |
| 221 | $304,781.20 | $956.58 | $0.00 | $1,723.28 | $307,461.06 |
| 222 | $307,461.06 | $956.58 | $0.00 | $1,738.43 | $310,156.07 |
| 223 | $310,156.07 | $956.58 | $0.00 | $1,753.67 | $312,866.32 |
| 224 | $312,866.32 | $956.58 | $0.00 | $1,768.99 | $315,591.89 |
| 225 | $315,591.89 | $956.58 | $0.00 | $1,784.40 | $318,332.87 |
| 226 | $318,332.87 | $956.58 | $0.00 | $1,799.90 | $321,089.35 |
| 227 | $321,089.35 | $956.58 | $0.00 | $1,815.49 | $323,861.42 |
| 228 | $323,861.42 | $956.58 | $0.00 | $1,831.16 | $326,649.16 |
| 229 | $326,649.16 | $956.58 | $116,676.41 | $1,846.92 | $212,776.25 |
| 230 | $212,776.25 | $956.58 | $0.00 | $1,203.07 | $214,935.90 |
| 231 | $214,935.90 | $956.58 | $0.00 | $1,215.28 | $217,107.76 |
| 232 | $217,107.76 | $956.58 | $0.00 | $1,227.56 | $219,291.90 |
| 233 | $219,291.90 | $956.58 | $0.00 | $1,239.91 | $221,488.39 |
| 234 | $221,488.39 | $956.58 | $0.00 | $1,252.33 | $223,697.30 |
| 235 | $223,697.30 | $956.58 | $0.00 | $1,264.82 | $225,918.70 |
| 236 | $225,918.70 | $956.58 | $0.00 | $1,277.38 | $228,152.66 |
| 237 | $228,152.66 | $956.58 | $0.00 | $1,290.01 | $230,399.25 |
| 238 | $230,399.25 | $956.58 | $0.00 | $1,302.71 | $232,658.54 |
| 239 | $232,658.54 | $956.58 | $0.00 | $1,315.49 | $234,930.61 |
| 240 | $234,930.61 | $956.58 | $0.00 | $1,328.33 | $237,215.52 |
| 241 | $237,215.52 | $956.58 | $124,843.76 | $1,341.25 | $114,669.59 |
| 242 | $114,669.59 | $956.58 | $0.00 | $648.36 | $116,274.53 |
| 243 | $116,274.53 | $956.58 | $0.00 | $657.43 | $117,888.54 |
| 244 | $117,888.54 | $956.58 | $0.00 | $666.56 | $119,511.68 |
| 245 | $119,511.68 | $956.58 | $0.00 | $675.74 | $121,144.00 |
| 246 | $121,144.00 | $956.58 | $0.00 | $684.97 | $122,785.55 |
| 247 | $122,785.55 | $956.58 | $0.00 | $694.25 | $124,436.38 |
| 248 | $124,436.38 | $956.58 | $0.00 | $703.58 | $126,096.54 |
| 249 | $126,096.54 | $956.58 | $0.00 | $712.97 | $127,766.09 |
| 250 | $127,766.09 | $956.58 | $0.00 | $722.41 | $129,445.08 |
| 251 | $129,445.08 | $956.58 | $0.00 | $731.90 | $131,133.56 |
| 252 | $131,133.56 | $956.58 | $0.00 | $741.45 | $132,831.59 |
| 253 | $132,831.59 | $0.00 | $133,582.82 | $751.05 | -$0.18 |