| Estimated Annual Cost in 2042 | $75,075 |
| Monthly savings required | $593 |
How much will it cost to send your child to Missouri Southern State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $300,299.21 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $593.33 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 | $20,011.00 |
| 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 Missouri Southern State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $593.33 | $0.00 | $0.00 | $593.33 |
| 2 | $593.33 | $593.33 | $0.00 | $3.35 | $1,190.01 |
| 3 | $1,190.01 | $593.33 | $0.00 | $6.73 | $1,790.07 |
| 4 | $1,790.07 | $593.33 | $0.00 | $10.12 | $2,393.52 |
| 5 | $2,393.52 | $593.33 | $0.00 | $13.53 | $3,000.38 |
| 6 | $3,000.38 | $593.33 | $0.00 | $16.96 | $3,610.67 |
| 7 | $3,610.67 | $593.33 | $0.00 | $20.42 | $4,224.42 |
| 8 | $4,224.42 | $593.33 | $0.00 | $23.89 | $4,841.64 |
| 9 | $4,841.64 | $593.33 | $0.00 | $27.38 | $5,462.35 |
| 10 | $5,462.35 | $593.33 | $0.00 | $30.88 | $6,086.56 |
| 11 | $6,086.56 | $593.33 | $0.00 | $34.41 | $6,714.30 |
| 12 | $6,714.30 | $593.33 | $0.00 | $37.96 | $7,345.59 |
| 13 | $7,345.59 | $593.33 | $0.00 | $41.53 | $7,980.45 |
| 14 | $7,980.45 | $593.33 | $0.00 | $45.12 | $8,618.90 |
| 15 | $8,618.90 | $593.33 | $0.00 | $48.73 | $9,260.96 |
| 16 | $9,260.96 | $593.33 | $0.00 | $52.36 | $9,906.65 |
| 17 | $9,906.65 | $593.33 | $0.00 | $56.01 | $10,555.99 |
| 18 | $10,555.99 | $593.33 | $0.00 | $59.69 | $11,209.01 |
| 19 | $11,209.01 | $593.33 | $0.00 | $63.38 | $11,865.72 |
| 20 | $11,865.72 | $593.33 | $0.00 | $67.09 | $12,526.14 |
| 21 | $12,526.14 | $593.33 | $0.00 | $70.82 | $13,190.29 |
| 22 | $13,190.29 | $593.33 | $0.00 | $74.58 | $13,858.20 |
| 23 | $13,858.20 | $593.33 | $0.00 | $78.36 | $14,529.89 |
| 24 | $14,529.89 | $593.33 | $0.00 | $82.15 | $15,205.37 |
| 25 | $15,205.37 | $593.33 | $0.00 | $85.97 | $15,884.67 |
| 26 | $15,884.67 | $593.33 | $0.00 | $89.81 | $16,567.81 |
| 27 | $16,567.81 | $593.33 | $0.00 | $93.68 | $17,254.82 |
| 28 | $17,254.82 | $593.33 | $0.00 | $97.56 | $17,945.71 |
| 29 | $17,945.71 | $593.33 | $0.00 | $101.47 | $18,640.51 |
| 30 | $18,640.51 | $593.33 | $0.00 | $105.40 | $19,339.24 |
| 31 | $19,339.24 | $593.33 | $0.00 | $109.35 | $20,041.92 |
| 32 | $20,041.92 | $593.33 | $0.00 | $113.32 | $20,748.57 |
| 33 | $20,748.57 | $593.33 | $0.00 | $117.32 | $21,459.22 |
| 34 | $21,459.22 | $593.33 | $0.00 | $121.33 | $22,173.88 |
| 35 | $22,173.88 | $593.33 | $0.00 | $125.37 | $22,892.58 |
| 36 | $22,892.58 | $593.33 | $0.00 | $129.44 | $23,615.35 |
| 37 | $23,615.35 | $593.33 | $0.00 | $133.52 | $24,342.20 |
| 38 | $24,342.20 | $593.33 | $0.00 | $137.63 | $25,073.16 |
| 39 | $25,073.16 | $593.33 | $0.00 | $141.77 | $25,808.26 |
| 40 | $25,808.26 | $593.33 | $0.00 | $145.92 | $26,547.51 |
| 41 | $26,547.51 | $593.33 | $0.00 | $150.10 | $27,290.94 |
| 42 | $27,290.94 | $593.33 | $0.00 | $154.31 | $28,038.58 |
| 43 | $28,038.58 | $593.33 | $0.00 | $158.53 | $28,790.44 |
| 44 | $28,790.44 | $593.33 | $0.00 | $162.79 | $29,546.56 |
| 45 | $29,546.56 | $593.33 | $0.00 | $167.06 | $30,306.95 |
| 46 | $30,306.95 | $593.33 | $0.00 | $171.36 | $31,071.64 |
| 47 | $31,071.64 | $593.33 | $0.00 | $175.68 | $31,840.65 |
| 48 | $31,840.65 | $593.33 | $0.00 | $180.03 | $32,614.01 |
| 49 | $32,614.01 | $593.33 | $0.00 | $184.40 | $33,391.74 |
| 50 | $33,391.74 | $593.33 | $0.00 | $188.80 | $34,173.87 |
| 51 | $34,173.87 | $593.33 | $0.00 | $193.22 | $34,960.42 |
| 52 | $34,960.42 | $593.33 | $0.00 | $197.67 | $35,751.42 |
| 53 | $35,751.42 | $593.33 | $0.00 | $202.14 | $36,546.89 |
| 54 | $36,546.89 | $593.33 | $0.00 | $206.64 | $37,346.86 |
| 55 | $37,346.86 | $593.33 | $0.00 | $211.16 | $38,151.35 |
| 56 | $38,151.35 | $593.33 | $0.00 | $215.71 | $38,960.39 |
| 57 | $38,960.39 | $593.33 | $0.00 | $220.29 | $39,774.01 |
| 58 | $39,774.01 | $593.33 | $0.00 | $224.89 | $40,592.23 |
| 59 | $40,592.23 | $593.33 | $0.00 | $229.51 | $41,415.07 |
| 60 | $41,415.07 | $593.33 | $0.00 | $234.17 | $42,242.57 |
| 61 | $42,242.57 | $593.33 | $0.00 | $238.85 | $43,074.75 |
| 62 | $43,074.75 | $593.33 | $0.00 | $243.55 | $43,911.63 |
| 63 | $43,911.63 | $593.33 | $0.00 | $248.28 | $44,753.24 |
| 64 | $44,753.24 | $593.33 | $0.00 | $253.04 | $45,599.61 |
| 65 | $45,599.61 | $593.33 | $0.00 | $257.83 | $46,450.77 |
| 66 | $46,450.77 | $593.33 | $0.00 | $262.64 | $47,306.74 |
| 67 | $47,306.74 | $593.33 | $0.00 | $267.48 | $48,167.55 |
| 68 | $48,167.55 | $593.33 | $0.00 | $272.35 | $49,033.23 |
| 69 | $49,033.23 | $593.33 | $0.00 | $277.24 | $49,903.80 |
| 70 | $49,903.80 | $593.33 | $0.00 | $282.16 | $50,779.29 |
| 71 | $50,779.29 | $593.33 | $0.00 | $287.11 | $51,659.73 |
| 72 | $51,659.73 | $593.33 | $0.00 | $292.09 | $52,545.15 |
| 73 | $52,545.15 | $593.33 | $0.00 | $297.10 | $53,435.58 |
| 74 | $53,435.58 | $593.33 | $0.00 | $302.13 | $54,331.04 |
| 75 | $54,331.04 | $593.33 | $0.00 | $307.20 | $55,231.57 |
| 76 | $55,231.57 | $593.33 | $0.00 | $312.29 | $56,137.19 |
| 77 | $56,137.19 | $593.33 | $0.00 | $317.41 | $57,047.93 |
| 78 | $57,047.93 | $593.33 | $0.00 | $322.56 | $57,963.82 |
| 79 | $57,963.82 | $593.33 | $0.00 | $327.74 | $58,884.89 |
| 80 | $58,884.89 | $593.33 | $0.00 | $332.94 | $59,811.16 |
| 81 | $59,811.16 | $593.33 | $0.00 | $338.18 | $60,742.67 |
| 82 | $60,742.67 | $593.33 | $0.00 | $343.45 | $61,679.45 |
| 83 | $61,679.45 | $593.33 | $0.00 | $348.74 | $62,621.52 |
| 84 | $62,621.52 | $593.33 | $0.00 | $354.07 | $63,568.92 |
| 85 | $63,568.92 | $593.33 | $0.00 | $359.43 | $64,521.68 |
| 86 | $64,521.68 | $593.33 | $0.00 | $364.81 | $65,479.82 |
| 87 | $65,479.82 | $593.33 | $0.00 | $370.23 | $66,443.38 |
| 88 | $66,443.38 | $593.33 | $0.00 | $375.68 | $67,412.39 |
| 89 | $67,412.39 | $593.33 | $0.00 | $381.16 | $68,386.88 |
| 90 | $68,386.88 | $593.33 | $0.00 | $386.67 | $69,366.88 |
| 91 | $69,366.88 | $593.33 | $0.00 | $392.21 | $70,352.42 |
| 92 | $70,352.42 | $593.33 | $0.00 | $397.78 | $71,343.53 |
| 93 | $71,343.53 | $593.33 | $0.00 | $403.39 | $72,340.25 |
| 94 | $72,340.25 | $593.33 | $0.00 | $409.02 | $73,342.60 |
| 95 | $73,342.60 | $593.33 | $0.00 | $414.69 | $74,350.62 |
| 96 | $74,350.62 | $593.33 | $0.00 | $420.39 | $75,364.34 |
| 97 | $75,364.34 | $593.33 | $0.00 | $426.12 | $76,383.79 |
| 98 | $76,383.79 | $593.33 | $0.00 | $431.89 | $77,409.01 |
| 99 | $77,409.01 | $593.33 | $0.00 | $437.68 | $78,440.02 |
| 100 | $78,440.02 | $593.33 | $0.00 | $443.51 | $79,476.86 |
| 101 | $79,476.86 | $593.33 | $0.00 | $449.37 | $80,519.56 |
| 102 | $80,519.56 | $593.33 | $0.00 | $455.27 | $81,568.16 |
| 103 | $81,568.16 | $593.33 | $0.00 | $461.20 | $82,622.69 |
| 104 | $82,622.69 | $593.33 | $0.00 | $467.16 | $83,683.18 |
| 105 | $83,683.18 | $593.33 | $0.00 | $473.16 | $84,749.67 |
| 106 | $84,749.67 | $593.33 | $0.00 | $479.19 | $85,822.19 |
| 107 | $85,822.19 | $593.33 | $0.00 | $485.25 | $86,900.77 |
| 108 | $86,900.77 | $593.33 | $0.00 | $491.35 | $87,985.45 |
| 109 | $87,985.45 | $593.33 | $0.00 | $497.48 | $89,076.26 |
| 110 | $89,076.26 | $593.33 | $0.00 | $503.65 | $90,173.24 |
| 111 | $90,173.24 | $593.33 | $0.00 | $509.85 | $91,276.42 |
| 112 | $91,276.42 | $593.33 | $0.00 | $516.09 | $92,385.84 |
| 113 | $92,385.84 | $593.33 | $0.00 | $522.36 | $93,501.53 |
| 114 | $93,501.53 | $593.33 | $0.00 | $528.67 | $94,623.53 |
| 115 | $94,623.53 | $593.33 | $0.00 | $535.02 | $95,751.88 |
| 116 | $95,751.88 | $593.33 | $0.00 | $541.40 | $96,886.61 |
| 117 | $96,886.61 | $593.33 | $0.00 | $547.81 | $98,027.75 |
| 118 | $98,027.75 | $593.33 | $0.00 | $554.26 | $99,175.34 |
| 119 | $99,175.34 | $593.33 | $0.00 | $560.75 | $100,329.42 |
| 120 | $100,329.42 | $593.33 | $0.00 | $567.28 | $101,490.03 |
| 121 | $101,490.03 | $593.33 | $0.00 | $573.84 | $102,657.20 |
| 122 | $102,657.20 | $593.33 | $0.00 | $580.44 | $103,830.97 |
| 123 | $103,830.97 | $593.33 | $0.00 | $587.08 | $105,011.38 |
| 124 | $105,011.38 | $593.33 | $0.00 | $593.75 | $106,198.46 |
| 125 | $106,198.46 | $593.33 | $0.00 | $600.46 | $107,392.25 |
| 126 | $107,392.25 | $593.33 | $0.00 | $607.21 | $108,592.79 |
| 127 | $108,592.79 | $593.33 | $0.00 | $614.00 | $109,800.12 |
| 128 | $109,800.12 | $593.33 | $0.00 | $620.83 | $111,014.28 |
| 129 | $111,014.28 | $593.33 | $0.00 | $627.69 | $112,235.30 |
| 130 | $112,235.30 | $593.33 | $0.00 | $634.59 | $113,463.22 |
| 131 | $113,463.22 | $593.33 | $0.00 | $641.54 | $114,698.09 |
| 132 | $114,698.09 | $593.33 | $0.00 | $648.52 | $115,939.94 |
| 133 | $115,939.94 | $593.33 | $0.00 | $655.54 | $117,188.81 |
| 134 | $117,188.81 | $593.33 | $0.00 | $662.60 | $118,444.74 |
| 135 | $118,444.74 | $593.33 | $0.00 | $669.70 | $119,707.77 |
| 136 | $119,707.77 | $593.33 | $0.00 | $676.85 | $120,977.95 |
| 137 | $120,977.95 | $593.33 | $0.00 | $684.03 | $122,255.31 |
| 138 | $122,255.31 | $593.33 | $0.00 | $691.25 | $123,539.89 |
| 139 | $123,539.89 | $593.33 | $0.00 | $698.51 | $124,831.73 |
| 140 | $124,831.73 | $593.33 | $0.00 | $705.82 | $126,130.88 |
| 141 | $126,130.88 | $593.33 | $0.00 | $713.16 | $127,437.37 |
| 142 | $127,437.37 | $593.33 | $0.00 | $720.55 | $128,751.25 |
| 143 | $128,751.25 | $593.33 | $0.00 | $727.98 | $130,072.56 |
| 144 | $130,072.56 | $593.33 | $0.00 | $735.45 | $131,401.34 |
| 145 | $131,401.34 | $593.33 | $0.00 | $742.96 | $132,737.63 |
| 146 | $132,737.63 | $593.33 | $0.00 | $750.52 | $134,081.48 |
| 147 | $134,081.48 | $593.33 | $0.00 | $758.12 | $135,432.93 |
| 148 | $135,432.93 | $593.33 | $0.00 | $765.76 | $136,792.02 |
| 149 | $136,792.02 | $593.33 | $0.00 | $773.44 | $138,158.79 |
| 150 | $138,158.79 | $593.33 | $0.00 | $781.17 | $139,533.29 |
| 151 | $139,533.29 | $593.33 | $0.00 | $788.94 | $140,915.56 |
| 152 | $140,915.56 | $593.33 | $0.00 | $796.76 | $142,305.65 |
| 153 | $142,305.65 | $593.33 | $0.00 | $804.62 | $143,703.60 |
| 154 | $143,703.60 | $593.33 | $0.00 | $812.52 | $145,109.45 |
| 155 | $145,109.45 | $593.33 | $0.00 | $820.47 | $146,523.25 |
| 156 | $146,523.25 | $593.33 | $0.00 | $828.46 | $147,945.04 |
| 157 | $147,945.04 | $593.33 | $0.00 | $836.50 | $149,374.87 |
| 158 | $149,374.87 | $593.33 | $0.00 | $844.59 | $150,812.79 |
| 159 | $150,812.79 | $593.33 | $0.00 | $852.72 | $152,258.84 |
| 160 | $152,258.84 | $593.33 | $0.00 | $860.89 | $153,713.06 |
| 161 | $153,713.06 | $593.33 | $0.00 | $869.12 | $155,175.51 |
| 162 | $155,175.51 | $593.33 | $0.00 | $877.38 | $156,646.22 |
| 163 | $156,646.22 | $593.33 | $0.00 | $885.70 | $158,125.25 |
| 164 | $158,125.25 | $593.33 | $0.00 | $894.06 | $159,612.64 |
| 165 | $159,612.64 | $593.33 | $0.00 | $902.47 | $161,108.44 |
| 166 | $161,108.44 | $593.33 | $0.00 | $910.93 | $162,612.70 |
| 167 | $162,612.70 | $593.33 | $0.00 | $919.44 | $164,125.47 |
| 168 | $164,125.47 | $593.33 | $0.00 | $927.99 | $165,646.79 |
| 169 | $165,646.79 | $593.33 | $0.00 | $936.59 | $167,176.71 |
| 170 | $167,176.71 | $593.33 | $0.00 | $945.24 | $168,715.28 |
| 171 | $168,715.28 | $593.33 | $0.00 | $953.94 | $170,262.55 |
| 172 | $170,262.55 | $593.33 | $0.00 | $962.69 | $171,818.57 |
| 173 | $171,818.57 | $593.33 | $0.00 | $971.49 | $173,383.39 |
| 174 | $173,383.39 | $593.33 | $0.00 | $980.33 | $174,957.05 |
| 175 | $174,957.05 | $593.33 | $0.00 | $989.23 | $176,539.61 |
| 176 | $176,539.61 | $593.33 | $0.00 | $998.18 | $178,131.12 |
| 177 | $178,131.12 | $593.33 | $0.00 | $1,007.18 | $179,731.63 |
| 178 | $179,731.63 | $593.33 | $0.00 | $1,016.23 | $181,341.19 |
| 179 | $181,341.19 | $593.33 | $0.00 | $1,025.33 | $182,959.85 |
| 180 | $182,959.85 | $593.33 | $0.00 | $1,034.48 | $184,587.66 |
| 181 | $184,587.66 | $593.33 | $0.00 | $1,043.69 | $186,224.68 |
| 182 | $186,224.68 | $593.33 | $0.00 | $1,052.94 | $187,870.95 |
| 183 | $187,870.95 | $593.33 | $0.00 | $1,062.25 | $189,526.53 |
| 184 | $189,526.53 | $593.33 | $0.00 | $1,071.61 | $191,191.47 |
| 185 | $191,191.47 | $593.33 | $0.00 | $1,081.02 | $192,865.82 |
| 186 | $192,865.82 | $593.33 | $0.00 | $1,090.49 | $194,549.64 |
| 187 | $194,549.64 | $593.33 | $0.00 | $1,100.01 | $196,242.98 |
| 188 | $196,242.98 | $593.33 | $0.00 | $1,109.59 | $197,945.90 |
| 189 | $197,945.90 | $593.33 | $0.00 | $1,119.21 | $199,658.44 |
| 190 | $199,658.44 | $593.33 | $0.00 | $1,128.90 | $201,380.67 |
| 191 | $201,380.67 | $593.33 | $0.00 | $1,138.64 | $203,112.64 |
| 192 | $203,112.64 | $593.33 | $0.00 | $1,148.43 | $204,854.40 |
| 193 | $204,854.40 | $593.33 | $0.00 | $1,158.28 | $206,606.01 |
| 194 | $206,606.01 | $593.33 | $0.00 | $1,168.18 | $208,367.52 |
| 195 | $208,367.52 | $593.33 | $0.00 | $1,178.14 | $210,138.99 |
| 196 | $210,138.99 | $593.33 | $0.00 | $1,188.16 | $211,920.48 |
| 197 | $211,920.48 | $593.33 | $0.00 | $1,198.23 | $213,712.04 |
| 198 | $213,712.04 | $593.33 | $0.00 | $1,208.36 | $215,513.73 |
| 199 | $215,513.73 | $593.33 | $0.00 | $1,218.55 | $217,325.61 |
| 200 | $217,325.61 | $593.33 | $0.00 | $1,228.79 | $219,147.73 |
| 201 | $219,147.73 | $593.33 | $0.00 | $1,239.09 | $220,980.15 |
| 202 | $220,980.15 | $593.33 | $0.00 | $1,249.45 | $222,822.93 |
| 203 | $222,822.93 | $593.33 | $0.00 | $1,259.87 | $224,676.13 |
| 204 | $224,676.13 | $593.33 | $0.00 | $1,270.35 | $226,539.81 |
| 205 | $226,539.81 | $593.33 | $0.00 | $1,280.89 | $228,414.03 |
| 206 | $228,414.03 | $593.33 | $0.00 | $1,291.49 | $230,298.85 |
| 207 | $230,298.85 | $593.33 | $0.00 | $1,302.14 | $232,194.32 |
| 208 | $232,194.32 | $593.33 | $0.00 | $1,312.86 | $234,100.51 |
| 209 | $234,100.51 | $593.33 | $0.00 | $1,323.64 | $236,017.48 |
| 210 | $236,017.48 | $593.33 | $0.00 | $1,334.48 | $237,945.29 |
| 211 | $237,945.29 | $593.33 | $0.00 | $1,345.38 | $239,884.00 |
| 212 | $239,884.00 | $593.33 | $0.00 | $1,356.34 | $241,833.67 |
| 213 | $241,833.67 | $593.33 | $0.00 | $1,367.36 | $243,794.36 |
| 214 | $243,794.36 | $593.33 | $0.00 | $1,378.45 | $245,766.14 |
| 215 | $245,766.14 | $593.33 | $0.00 | $1,389.60 | $247,749.07 |
| 216 | $247,749.07 | $593.33 | $0.00 | $1,400.81 | $249,743.21 |
| 217 | $249,743.21 | $593.33 | $67,635.82 | $1,412.08 | $184,112.80 |
| 218 | $184,112.80 | $593.33 | $0.00 | $1,041.00 | $185,747.13 |
| 219 | $185,747.13 | $593.33 | $0.00 | $1,050.24 | $187,390.70 |
| 220 | $187,390.70 | $593.33 | $0.00 | $1,059.53 | $189,043.56 |
| 221 | $189,043.56 | $593.33 | $0.00 | $1,068.88 | $190,705.77 |
| 222 | $190,705.77 | $593.33 | $0.00 | $1,078.28 | $192,377.38 |
| 223 | $192,377.38 | $593.33 | $0.00 | $1,087.73 | $194,058.44 |
| 224 | $194,058.44 | $593.33 | $0.00 | $1,097.23 | $195,749.00 |
| 225 | $195,749.00 | $593.33 | $0.00 | $1,106.79 | $197,449.12 |
| 226 | $197,449.12 | $593.33 | $0.00 | $1,116.41 | $199,158.86 |
| 227 | $199,158.86 | $593.33 | $0.00 | $1,126.07 | $200,878.26 |
| 228 | $200,878.26 | $593.33 | $0.00 | $1,135.79 | $202,607.38 |
| 229 | $202,607.38 | $593.33 | $72,370.33 | $1,145.57 | $131,975.95 |
| 230 | $131,975.95 | $593.33 | $0.00 | $746.21 | $133,315.49 |
| 231 | $133,315.49 | $593.33 | $0.00 | $753.79 | $134,662.61 |
| 232 | $134,662.61 | $593.33 | $0.00 | $761.40 | $136,017.34 |
| 233 | $136,017.34 | $593.33 | $0.00 | $769.06 | $137,379.73 |
| 234 | $137,379.73 | $593.33 | $0.00 | $776.76 | $138,749.82 |
| 235 | $138,749.82 | $593.33 | $0.00 | $784.51 | $140,127.66 |
| 236 | $140,127.66 | $593.33 | $0.00 | $792.30 | $141,513.29 |
| 237 | $141,513.29 | $593.33 | $0.00 | $800.14 | $142,906.76 |
| 238 | $142,906.76 | $593.33 | $0.00 | $808.02 | $144,308.11 |
| 239 | $144,308.11 | $593.33 | $0.00 | $815.94 | $145,717.38 |
| 240 | $145,717.38 | $593.33 | $0.00 | $823.91 | $147,134.62 |
| 241 | $147,134.62 | $593.33 | $77,436.26 | $831.92 | $71,123.61 |
| 242 | $71,123.61 | $593.33 | $0.00 | $402.14 | $72,119.08 |
| 243 | $72,119.08 | $593.33 | $0.00 | $407.77 | $73,120.18 |
| 244 | $73,120.18 | $593.33 | $0.00 | $413.43 | $74,126.94 |
| 245 | $74,126.94 | $593.33 | $0.00 | $419.12 | $75,139.39 |
| 246 | $75,139.39 | $593.33 | $0.00 | $424.85 | $76,157.57 |
| 247 | $76,157.57 | $593.33 | $0.00 | $430.61 | $77,181.51 |
| 248 | $77,181.51 | $593.33 | $0.00 | $436.40 | $78,211.24 |
| 249 | $78,211.24 | $593.33 | $0.00 | $442.22 | $79,246.79 |
| 250 | $79,246.79 | $593.33 | $0.00 | $448.07 | $80,288.19 |
| 251 | $80,288.19 | $593.33 | $0.00 | $453.96 | $81,335.48 |
| 252 | $81,335.48 | $593.33 | $0.00 | $459.88 | $82,388.69 |
| 253 | $82,388.69 | $0.00 | $82,856.79 | $465.84 | -$2.26 |