How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $54,167 |
| Monthly savings required | $429 |
How much will it cost to send your child to Mississippi University for Women in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $216,667.67 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $428.78 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 | $20,888.00 |
| 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 Mississippi University for Women in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $428.78 | $0.00 | $0.00 | $428.78 |
| 2 | $428.78 | $428.78 | $0.00 | $2.42 | $859.98 |
| 3 | $859.98 | $428.78 | $0.00 | $4.86 | $1,293.62 |
| 4 | $1,293.62 | $428.78 | $0.00 | $7.31 | $1,729.71 |
| 5 | $1,729.71 | $428.78 | $0.00 | $9.78 | $2,168.27 |
| 6 | $2,168.27 | $428.78 | $0.00 | $12.26 | $2,609.31 |
| 7 | $2,609.31 | $428.78 | $0.00 | $14.75 | $3,052.84 |
| 8 | $3,052.84 | $428.78 | $0.00 | $17.26 | $3,498.88 |
| 9 | $3,498.88 | $428.78 | $0.00 | $19.78 | $3,947.44 |
| 10 | $3,947.44 | $428.78 | $0.00 | $22.32 | $4,398.54 |
| 11 | $4,398.54 | $428.78 | $0.00 | $24.87 | $4,852.19 |
| 12 | $4,852.19 | $428.78 | $0.00 | $27.43 | $5,308.40 |
| 13 | $5,308.40 | $428.78 | $0.00 | $30.01 | $5,767.19 |
| 14 | $5,767.19 | $428.78 | $0.00 | $32.61 | $6,228.58 |
| 15 | $6,228.58 | $428.78 | $0.00 | $35.22 | $6,692.58 |
| 16 | $6,692.58 | $428.78 | $0.00 | $37.84 | $7,159.20 |
| 17 | $7,159.20 | $428.78 | $0.00 | $40.48 | $7,628.46 |
| 18 | $7,628.46 | $428.78 | $0.00 | $43.13 | $8,100.37 |
| 19 | $8,100.37 | $428.78 | $0.00 | $45.80 | $8,574.95 |
| 20 | $8,574.95 | $428.78 | $0.00 | $48.48 | $9,052.21 |
| 21 | $9,052.21 | $428.78 | $0.00 | $51.18 | $9,532.17 |
| 22 | $9,532.17 | $428.78 | $0.00 | $53.90 | $10,014.85 |
| 23 | $10,014.85 | $428.78 | $0.00 | $56.63 | $10,500.26 |
| 24 | $10,500.26 | $428.78 | $0.00 | $59.37 | $10,988.41 |
| 25 | $10,988.41 | $428.78 | $0.00 | $62.13 | $11,479.32 |
| 26 | $11,479.32 | $428.78 | $0.00 | $64.91 | $11,973.01 |
| 27 | $11,973.01 | $428.78 | $0.00 | $67.70 | $12,469.49 |
| 28 | $12,469.49 | $428.78 | $0.00 | $70.50 | $12,968.77 |
| 29 | $12,968.77 | $428.78 | $0.00 | $73.33 | $13,470.88 |
| 30 | $13,470.88 | $428.78 | $0.00 | $76.17 | $13,975.83 |
| 31 | $13,975.83 | $428.78 | $0.00 | $79.02 | $14,483.63 |
| 32 | $14,483.63 | $428.78 | $0.00 | $81.89 | $14,994.30 |
| 33 | $14,994.30 | $428.78 | $0.00 | $84.78 | $15,507.86 |
| 34 | $15,507.86 | $428.78 | $0.00 | $87.68 | $16,024.32 |
| 35 | $16,024.32 | $428.78 | $0.00 | $90.60 | $16,543.70 |
| 36 | $16,543.70 | $428.78 | $0.00 | $93.54 | $17,066.02 |
| 37 | $17,066.02 | $428.78 | $0.00 | $96.49 | $17,591.29 |
| 38 | $17,591.29 | $428.78 | $0.00 | $99.46 | $18,119.53 |
| 39 | $18,119.53 | $428.78 | $0.00 | $102.45 | $18,650.76 |
| 40 | $18,650.76 | $428.78 | $0.00 | $105.45 | $19,184.99 |
| 41 | $19,184.99 | $428.78 | $0.00 | $108.47 | $19,722.24 |
| 42 | $19,722.24 | $428.78 | $0.00 | $111.51 | $20,262.53 |
| 43 | $20,262.53 | $428.78 | $0.00 | $114.57 | $20,805.88 |
| 44 | $20,805.88 | $428.78 | $0.00 | $117.64 | $21,352.30 |
| 45 | $21,352.30 | $428.78 | $0.00 | $120.73 | $21,901.81 |
| 46 | $21,901.81 | $428.78 | $0.00 | $123.84 | $22,454.43 |
| 47 | $22,454.43 | $428.78 | $0.00 | $126.96 | $23,010.17 |
| 48 | $23,010.17 | $428.78 | $0.00 | $130.10 | $23,569.05 |
| 49 | $23,569.05 | $428.78 | $0.00 | $133.26 | $24,131.09 |
| 50 | $24,131.09 | $428.78 | $0.00 | $136.44 | $24,696.31 |
| 51 | $24,696.31 | $428.78 | $0.00 | $139.64 | $25,264.73 |
| 52 | $25,264.73 | $428.78 | $0.00 | $142.85 | $25,836.36 |
| 53 | $25,836.36 | $428.78 | $0.00 | $146.08 | $26,411.22 |
| 54 | $26,411.22 | $428.78 | $0.00 | $149.33 | $26,989.33 |
| 55 | $26,989.33 | $428.78 | $0.00 | $152.60 | $27,570.71 |
| 56 | $27,570.71 | $428.78 | $0.00 | $155.89 | $28,155.38 |
| 57 | $28,155.38 | $428.78 | $0.00 | $159.19 | $28,743.35 |
| 58 | $28,743.35 | $428.78 | $0.00 | $162.52 | $29,334.65 |
| 59 | $29,334.65 | $428.78 | $0.00 | $165.86 | $29,929.29 |
| 60 | $29,929.29 | $428.78 | $0.00 | $169.22 | $30,527.29 |
| 61 | $30,527.29 | $428.78 | $0.00 | $172.61 | $31,128.68 |
| 62 | $31,128.68 | $428.78 | $0.00 | $176.01 | $31,733.47 |
| 63 | $31,733.47 | $428.78 | $0.00 | $179.43 | $32,341.68 |
| 64 | $32,341.68 | $428.78 | $0.00 | $182.86 | $32,953.32 |
| 65 | $32,953.32 | $428.78 | $0.00 | $186.32 | $33,568.42 |
| 66 | $33,568.42 | $428.78 | $0.00 | $189.80 | $34,187.00 |
| 67 | $34,187.00 | $428.78 | $0.00 | $193.30 | $34,809.08 |
| 68 | $34,809.08 | $428.78 | $0.00 | $196.82 | $35,434.68 |
| 69 | $35,434.68 | $428.78 | $0.00 | $200.35 | $36,063.81 |
| 70 | $36,063.81 | $428.78 | $0.00 | $203.91 | $36,696.50 |
| 71 | $36,696.50 | $428.78 | $0.00 | $207.49 | $37,332.77 |
| 72 | $37,332.77 | $428.78 | $0.00 | $211.08 | $37,972.63 |
| 73 | $37,972.63 | $428.78 | $0.00 | $214.70 | $38,616.11 |
| 74 | $38,616.11 | $428.78 | $0.00 | $218.34 | $39,263.23 |
| 75 | $39,263.23 | $428.78 | $0.00 | $222.00 | $39,914.01 |
| 76 | $39,914.01 | $428.78 | $0.00 | $225.68 | $40,568.47 |
| 77 | $40,568.47 | $428.78 | $0.00 | $229.38 | $41,226.63 |
| 78 | $41,226.63 | $428.78 | $0.00 | $233.10 | $41,888.51 |
| 79 | $41,888.51 | $428.78 | $0.00 | $236.84 | $42,554.13 |
| 80 | $42,554.13 | $428.78 | $0.00 | $240.61 | $43,223.52 |
| 81 | $43,223.52 | $428.78 | $0.00 | $244.39 | $43,896.69 |
| 82 | $43,896.69 | $428.78 | $0.00 | $248.20 | $44,573.67 |
| 83 | $44,573.67 | $428.78 | $0.00 | $252.03 | $45,254.48 |
| 84 | $45,254.48 | $428.78 | $0.00 | $255.88 | $45,939.14 |
| 85 | $45,939.14 | $428.78 | $0.00 | $259.75 | $46,627.67 |
| 86 | $46,627.67 | $428.78 | $0.00 | $263.64 | $47,320.09 |
| 87 | $47,320.09 | $428.78 | $0.00 | $267.55 | $48,016.42 |
| 88 | $48,016.42 | $428.78 | $0.00 | $271.49 | $48,716.69 |
| 89 | $48,716.69 | $428.78 | $0.00 | $275.45 | $49,420.92 |
| 90 | $49,420.92 | $428.78 | $0.00 | $279.43 | $50,129.13 |
| 91 | $50,129.13 | $428.78 | $0.00 | $283.44 | $50,841.35 |
| 92 | $50,841.35 | $428.78 | $0.00 | $287.46 | $51,557.59 |
| 93 | $51,557.59 | $428.78 | $0.00 | $291.51 | $52,277.88 |
| 94 | $52,277.88 | $428.78 | $0.00 | $295.59 | $53,002.25 |
| 95 | $53,002.25 | $428.78 | $0.00 | $299.68 | $53,730.71 |
| 96 | $53,730.71 | $428.78 | $0.00 | $303.80 | $54,463.29 |
| 97 | $54,463.29 | $428.78 | $0.00 | $307.94 | $55,200.01 |
| 98 | $55,200.01 | $428.78 | $0.00 | $312.11 | $55,940.90 |
| 99 | $55,940.90 | $428.78 | $0.00 | $316.30 | $56,685.98 |
| 100 | $56,685.98 | $428.78 | $0.00 | $320.51 | $57,435.27 |
| 101 | $57,435.27 | $428.78 | $0.00 | $324.75 | $58,188.80 |
| 102 | $58,188.80 | $428.78 | $0.00 | $329.01 | $58,946.59 |
| 103 | $58,946.59 | $428.78 | $0.00 | $333.29 | $59,708.66 |
| 104 | $59,708.66 | $428.78 | $0.00 | $337.60 | $60,475.04 |
| 105 | $60,475.04 | $428.78 | $0.00 | $341.93 | $61,245.75 |
| 106 | $61,245.75 | $428.78 | $0.00 | $346.29 | $62,020.82 |
| 107 | $62,020.82 | $428.78 | $0.00 | $350.67 | $62,800.27 |
| 108 | $62,800.27 | $428.78 | $0.00 | $355.08 | $63,584.13 |
| 109 | $63,584.13 | $428.78 | $0.00 | $359.51 | $64,372.42 |
| 110 | $64,372.42 | $428.78 | $0.00 | $363.97 | $65,165.17 |
| 111 | $65,165.17 | $428.78 | $0.00 | $368.45 | $65,962.40 |
| 112 | $65,962.40 | $428.78 | $0.00 | $372.96 | $66,764.14 |
| 113 | $66,764.14 | $428.78 | $0.00 | $377.49 | $67,570.41 |
| 114 | $67,570.41 | $428.78 | $0.00 | $382.05 | $68,381.24 |
| 115 | $68,381.24 | $428.78 | $0.00 | $386.64 | $69,196.66 |
| 116 | $69,196.66 | $428.78 | $0.00 | $391.25 | $70,016.69 |
| 117 | $70,016.69 | $428.78 | $0.00 | $395.88 | $70,841.35 |
| 118 | $70,841.35 | $428.78 | $0.00 | $400.55 | $71,670.68 |
| 119 | $71,670.68 | $428.78 | $0.00 | $405.24 | $72,504.70 |
| 120 | $72,504.70 | $428.78 | $0.00 | $409.95 | $73,343.43 |
| 121 | $73,343.43 | $428.78 | $0.00 | $414.69 | $74,186.90 |
| 122 | $74,186.90 | $428.78 | $0.00 | $419.46 | $75,035.14 |
| 123 | $75,035.14 | $428.78 | $0.00 | $424.26 | $75,888.18 |
| 124 | $75,888.18 | $428.78 | $0.00 | $429.08 | $76,746.04 |
| 125 | $76,746.04 | $428.78 | $0.00 | $433.93 | $77,608.75 |
| 126 | $77,608.75 | $428.78 | $0.00 | $438.81 | $78,476.34 |
| 127 | $78,476.34 | $428.78 | $0.00 | $443.72 | $79,348.84 |
| 128 | $79,348.84 | $428.78 | $0.00 | $448.65 | $80,226.27 |
| 129 | $80,226.27 | $428.78 | $0.00 | $453.61 | $81,108.66 |
| 130 | $81,108.66 | $428.78 | $0.00 | $458.60 | $81,996.04 |
| 131 | $81,996.04 | $428.78 | $0.00 | $463.62 | $82,888.44 |
| 132 | $82,888.44 | $428.78 | $0.00 | $468.66 | $83,785.88 |
| 133 | $83,785.88 | $428.78 | $0.00 | $473.74 | $84,688.40 |
| 134 | $84,688.40 | $428.78 | $0.00 | $478.84 | $85,596.02 |
| 135 | $85,596.02 | $428.78 | $0.00 | $483.97 | $86,508.77 |
| 136 | $86,508.77 | $428.78 | $0.00 | $489.13 | $87,426.68 |
| 137 | $87,426.68 | $428.78 | $0.00 | $494.32 | $88,349.78 |
| 138 | $88,349.78 | $428.78 | $0.00 | $499.54 | $89,278.10 |
| 139 | $89,278.10 | $428.78 | $0.00 | $504.79 | $90,211.67 |
| 140 | $90,211.67 | $428.78 | $0.00 | $510.07 | $91,150.52 |
| 141 | $91,150.52 | $428.78 | $0.00 | $515.38 | $92,094.68 |
| 142 | $92,094.68 | $428.78 | $0.00 | $520.72 | $93,044.18 |
| 143 | $93,044.18 | $428.78 | $0.00 | $526.09 | $93,999.05 |
| 144 | $93,999.05 | $428.78 | $0.00 | $531.48 | $94,959.31 |
| 145 | $94,959.31 | $428.78 | $0.00 | $536.91 | $95,925.00 |
| 146 | $95,925.00 | $428.78 | $0.00 | $542.37 | $96,896.15 |
| 147 | $96,896.15 | $428.78 | $0.00 | $547.86 | $97,872.79 |
| 148 | $97,872.79 | $428.78 | $0.00 | $553.39 | $98,854.96 |
| 149 | $98,854.96 | $428.78 | $0.00 | $558.94 | $99,842.68 |
| 150 | $99,842.68 | $428.78 | $0.00 | $564.53 | $100,835.99 |
| 151 | $100,835.99 | $428.78 | $0.00 | $570.14 | $101,834.91 |
| 152 | $101,834.91 | $428.78 | $0.00 | $575.79 | $102,839.48 |
| 153 | $102,839.48 | $428.78 | $0.00 | $581.47 | $103,849.73 |
| 154 | $103,849.73 | $428.78 | $0.00 | $587.18 | $104,865.69 |
| 155 | $104,865.69 | $428.78 | $0.00 | $592.93 | $105,887.40 |
| 156 | $105,887.40 | $428.78 | $0.00 | $598.70 | $106,914.88 |
| 157 | $106,914.88 | $428.78 | $0.00 | $604.51 | $107,948.17 |
| 158 | $107,948.17 | $428.78 | $0.00 | $610.35 | $108,987.30 |
| 159 | $108,987.30 | $428.78 | $0.00 | $616.23 | $110,032.31 |
| 160 | $110,032.31 | $428.78 | $0.00 | $622.14 | $111,083.23 |
| 161 | $111,083.23 | $428.78 | $0.00 | $628.08 | $112,140.09 |
| 162 | $112,140.09 | $428.78 | $0.00 | $634.06 | $113,202.93 |
| 163 | $113,202.93 | $428.78 | $0.00 | $640.07 | $114,271.78 |
| 164 | $114,271.78 | $428.78 | $0.00 | $646.11 | $115,346.67 |
| 165 | $115,346.67 | $428.78 | $0.00 | $652.19 | $116,427.64 |
| 166 | $116,427.64 | $428.78 | $0.00 | $658.30 | $117,514.72 |
| 167 | $117,514.72 | $428.78 | $0.00 | $664.45 | $118,607.95 |
| 168 | $118,607.95 | $428.78 | $0.00 | $670.63 | $119,707.36 |
| 169 | $119,707.36 | $428.78 | $0.00 | $676.84 | $120,812.98 |
| 170 | $120,812.98 | $428.78 | $0.00 | $683.09 | $121,924.85 |
| 171 | $121,924.85 | $428.78 | $0.00 | $689.38 | $123,043.01 |
| 172 | $123,043.01 | $428.78 | $0.00 | $695.70 | $124,167.49 |
| 173 | $124,167.49 | $428.78 | $0.00 | $702.06 | $125,298.33 |
| 174 | $125,298.33 | $428.78 | $0.00 | $708.45 | $126,435.56 |
| 175 | $126,435.56 | $428.78 | $0.00 | $714.89 | $127,579.23 |
| 176 | $127,579.23 | $428.78 | $0.00 | $721.35 | $128,729.36 |
| 177 | $128,729.36 | $428.78 | $0.00 | $727.85 | $129,885.99 |
| 178 | $129,885.99 | $428.78 | $0.00 | $734.39 | $131,049.16 |
| 179 | $131,049.16 | $428.78 | $0.00 | $740.97 | $132,218.91 |
| 180 | $132,218.91 | $428.78 | $0.00 | $747.58 | $133,395.27 |
| 181 | $133,395.27 | $428.78 | $0.00 | $754.24 | $134,578.29 |
| 182 | $134,578.29 | $428.78 | $0.00 | $760.93 | $135,768.00 |
| 183 | $135,768.00 | $428.78 | $0.00 | $767.65 | $136,964.43 |
| 184 | $136,964.43 | $428.78 | $0.00 | $774.42 | $138,167.63 |
| 185 | $138,167.63 | $428.78 | $0.00 | $781.22 | $139,377.63 |
| 186 | $139,377.63 | $428.78 | $0.00 | $788.06 | $140,594.47 |
| 187 | $140,594.47 | $428.78 | $0.00 | $794.94 | $141,818.19 |
| 188 | $141,818.19 | $428.78 | $0.00 | $801.86 | $143,048.83 |
| 189 | $143,048.83 | $428.78 | $0.00 | $808.82 | $144,286.43 |
| 190 | $144,286.43 | $428.78 | $0.00 | $815.82 | $145,531.03 |
| 191 | $145,531.03 | $428.78 | $0.00 | $822.85 | $146,782.66 |
| 192 | $146,782.66 | $428.78 | $0.00 | $829.93 | $148,041.37 |
| 193 | $148,041.37 | $428.78 | $0.00 | $837.05 | $149,307.20 |
| 194 | $149,307.20 | $428.78 | $0.00 | $844.20 | $150,580.18 |
| 195 | $150,580.18 | $428.78 | $0.00 | $851.40 | $151,860.36 |
| 196 | $151,860.36 | $428.78 | $0.00 | $858.64 | $153,147.78 |
| 197 | $153,147.78 | $428.78 | $0.00 | $865.92 | $154,442.48 |
| 198 | $154,442.48 | $428.78 | $0.00 | $873.24 | $155,744.50 |
| 199 | $155,744.50 | $428.78 | $0.00 | $880.60 | $157,053.88 |
| 200 | $157,053.88 | $428.78 | $0.00 | $888.01 | $158,370.67 |
| 201 | $158,370.67 | $428.78 | $0.00 | $895.45 | $159,694.90 |
| 202 | $159,694.90 | $428.78 | $0.00 | $902.94 | $161,026.62 |
| 203 | $161,026.62 | $428.78 | $0.00 | $910.47 | $162,365.87 |
| 204 | $162,365.87 | $428.78 | $0.00 | $918.04 | $163,712.69 |
| 205 | $163,712.69 | $428.78 | $0.00 | $925.66 | $165,067.13 |
| 206 | $165,067.13 | $428.78 | $0.00 | $933.31 | $166,429.22 |
| 207 | $166,429.22 | $428.78 | $0.00 | $941.02 | $167,799.02 |
| 208 | $167,799.02 | $428.78 | $0.00 | $948.76 | $169,176.56 |
| 209 | $169,176.56 | $428.78 | $0.00 | $956.55 | $170,561.89 |
| 210 | $170,561.89 | $428.78 | $0.00 | $964.38 | $171,955.05 |
| 211 | $171,955.05 | $428.78 | $0.00 | $972.26 | $173,356.09 |
| 212 | $173,356.09 | $428.78 | $0.00 | $980.18 | $174,765.05 |
| 213 | $174,765.05 | $428.78 | $0.00 | $988.15 | $176,181.98 |
| 214 | $176,181.98 | $428.78 | $0.00 | $996.16 | $177,606.92 |
| 215 | $177,606.92 | $428.78 | $0.00 | $1,004.22 | $179,039.92 |
| 216 | $179,039.92 | $428.78 | $0.00 | $1,012.32 | $180,481.02 |
| 217 | $180,481.02 | $428.78 | $50,269.46 | $1,020.47 | $131,660.81 |
| 218 | $131,660.81 | $428.78 | $0.00 | $744.43 | $132,834.02 |
| 219 | $132,834.02 | $428.78 | $0.00 | $751.06 | $134,013.86 |
| 220 | $134,013.86 | $428.78 | $0.00 | $757.73 | $135,200.37 |
| 221 | $135,200.37 | $428.78 | $0.00 | $764.44 | $136,393.59 |
| 222 | $136,393.59 | $428.78 | $0.00 | $771.19 | $137,593.56 |
| 223 | $137,593.56 | $428.78 | $0.00 | $777.97 | $138,800.31 |
| 224 | $138,800.31 | $428.78 | $0.00 | $784.80 | $140,013.89 |
| 225 | $140,013.89 | $428.78 | $0.00 | $791.66 | $141,234.33 |
| 226 | $141,234.33 | $428.78 | $0.00 | $798.56 | $142,461.67 |
| 227 | $142,461.67 | $428.78 | $0.00 | $805.50 | $143,695.95 |
| 228 | $143,695.95 | $428.78 | $0.00 | $812.48 | $144,937.21 |
| 229 | $144,937.21 | $428.78 | $52,782.94 | $819.50 | $93,402.55 |
| 230 | $93,402.55 | $428.78 | $0.00 | $528.11 | $94,359.44 |
| 231 | $94,359.44 | $428.78 | $0.00 | $533.52 | $95,321.74 |
| 232 | $95,321.74 | $428.78 | $0.00 | $538.96 | $96,289.48 |
| 233 | $96,289.48 | $428.78 | $0.00 | $544.43 | $97,262.69 |
| 234 | $97,262.69 | $428.78 | $0.00 | $549.94 | $98,241.41 |
| 235 | $98,241.41 | $428.78 | $0.00 | $555.47 | $99,225.66 |
| 236 | $99,225.66 | $428.78 | $0.00 | $561.04 | $100,215.48 |
| 237 | $100,215.48 | $428.78 | $0.00 | $566.63 | $101,210.89 |
| 238 | $101,210.89 | $428.78 | $0.00 | $572.26 | $102,211.93 |
| 239 | $102,211.93 | $428.78 | $0.00 | $577.92 | $103,218.63 |
| 240 | $103,218.63 | $428.78 | $0.00 | $583.61 | $104,231.02 |
| 241 | $104,231.02 | $428.78 | $55,422.08 | $589.34 | $49,827.06 |
| 242 | $49,827.06 | $428.78 | $0.00 | $281.73 | $50,537.57 |
| 243 | $50,537.57 | $428.78 | $0.00 | $285.75 | $51,252.10 |
| 244 | $51,252.10 | $428.78 | $0.00 | $289.79 | $51,970.67 |
| 245 | $51,970.67 | $428.78 | $0.00 | $293.85 | $52,693.30 |
| 246 | $52,693.30 | $428.78 | $0.00 | $297.94 | $53,420.02 |
| 247 | $53,420.02 | $428.78 | $0.00 | $302.04 | $54,150.84 |
| 248 | $54,150.84 | $428.78 | $0.00 | $306.18 | $54,885.80 |
| 249 | $54,885.80 | $428.78 | $0.00 | $310.33 | $55,624.91 |
| 250 | $55,624.91 | $428.78 | $0.00 | $314.51 | $56,368.20 |
| 251 | $56,368.20 | $428.78 | $0.00 | $318.71 | $57,115.69 |
| 252 | $57,115.69 | $428.78 | $0.00 | $322.94 | $57,867.41 |
| 253 | $57,867.41 | $0.00 | $58,193.19 | $327.19 | $1.41 |