How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $64,208 |
| Monthly savings required | $508 |
How much will it cost to send your child to University of Southern Mississippi in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $256,831.26 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $508.25 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 | $24,760.00 |
| 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 University of Southern Mississippi in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $508.25 | $0.00 | $0.00 | $508.25 |
| 2 | $508.25 | $508.25 | $0.00 | $2.87 | $1,019.37 |
| 3 | $1,019.37 | $508.25 | $0.00 | $5.76 | $1,533.38 |
| 4 | $1,533.38 | $508.25 | $0.00 | $8.67 | $2,050.30 |
| 5 | $2,050.30 | $508.25 | $0.00 | $11.59 | $2,570.14 |
| 6 | $2,570.14 | $508.25 | $0.00 | $14.53 | $3,092.92 |
| 7 | $3,092.92 | $508.25 | $0.00 | $17.49 | $3,618.66 |
| 8 | $3,618.66 | $508.25 | $0.00 | $20.46 | $4,147.37 |
| 9 | $4,147.37 | $508.25 | $0.00 | $23.45 | $4,679.07 |
| 10 | $4,679.07 | $508.25 | $0.00 | $26.46 | $5,213.78 |
| 11 | $5,213.78 | $508.25 | $0.00 | $29.48 | $5,751.51 |
| 12 | $5,751.51 | $508.25 | $0.00 | $32.52 | $6,292.28 |
| 13 | $6,292.28 | $508.25 | $0.00 | $35.58 | $6,836.11 |
| 14 | $6,836.11 | $508.25 | $0.00 | $38.65 | $7,383.01 |
| 15 | $7,383.01 | $508.25 | $0.00 | $41.74 | $7,933.00 |
| 16 | $7,933.00 | $508.25 | $0.00 | $44.85 | $8,486.10 |
| 17 | $8,486.10 | $508.25 | $0.00 | $47.98 | $9,042.33 |
| 18 | $9,042.33 | $508.25 | $0.00 | $51.13 | $9,601.71 |
| 19 | $9,601.71 | $508.25 | $0.00 | $54.29 | $10,164.25 |
| 20 | $10,164.25 | $508.25 | $0.00 | $57.47 | $10,729.97 |
| 21 | $10,729.97 | $508.25 | $0.00 | $60.67 | $11,298.89 |
| 22 | $11,298.89 | $508.25 | $0.00 | $63.89 | $11,871.03 |
| 23 | $11,871.03 | $508.25 | $0.00 | $67.12 | $12,446.40 |
| 24 | $12,446.40 | $508.25 | $0.00 | $70.37 | $13,025.02 |
| 25 | $13,025.02 | $508.25 | $0.00 | $73.65 | $13,606.92 |
| 26 | $13,606.92 | $508.25 | $0.00 | $76.94 | $14,192.11 |
| 27 | $14,192.11 | $508.25 | $0.00 | $80.24 | $14,780.60 |
| 28 | $14,780.60 | $508.25 | $0.00 | $83.57 | $15,372.42 |
| 29 | $15,372.42 | $508.25 | $0.00 | $86.92 | $15,967.59 |
| 30 | $15,967.59 | $508.25 | $0.00 | $90.28 | $16,566.12 |
| 31 | $16,566.12 | $508.25 | $0.00 | $93.67 | $17,168.04 |
| 32 | $17,168.04 | $508.25 | $0.00 | $97.07 | $17,773.36 |
| 33 | $17,773.36 | $508.25 | $0.00 | $100.49 | $18,382.10 |
| 34 | $18,382.10 | $508.25 | $0.00 | $103.94 | $18,994.29 |
| 35 | $18,994.29 | $508.25 | $0.00 | $107.40 | $19,609.94 |
| 36 | $19,609.94 | $508.25 | $0.00 | $110.88 | $20,229.07 |
| 37 | $20,229.07 | $508.25 | $0.00 | $114.38 | $20,851.70 |
| 38 | $20,851.70 | $508.25 | $0.00 | $117.90 | $21,477.85 |
| 39 | $21,477.85 | $508.25 | $0.00 | $121.44 | $22,107.54 |
| 40 | $22,107.54 | $508.25 | $0.00 | $125.00 | $22,740.79 |
| 41 | $22,740.79 | $508.25 | $0.00 | $128.58 | $23,377.62 |
| 42 | $23,377.62 | $508.25 | $0.00 | $132.18 | $24,018.05 |
| 43 | $24,018.05 | $508.25 | $0.00 | $135.80 | $24,662.10 |
| 44 | $24,662.10 | $508.25 | $0.00 | $139.44 | $25,309.79 |
| 45 | $25,309.79 | $508.25 | $0.00 | $143.11 | $25,961.15 |
| 46 | $25,961.15 | $508.25 | $0.00 | $146.79 | $26,616.19 |
| 47 | $26,616.19 | $508.25 | $0.00 | $150.49 | $27,274.93 |
| 48 | $27,274.93 | $508.25 | $0.00 | $154.22 | $27,937.40 |
| 49 | $27,937.40 | $508.25 | $0.00 | $157.96 | $28,603.61 |
| 50 | $28,603.61 | $508.25 | $0.00 | $161.73 | $29,273.59 |
| 51 | $29,273.59 | $508.25 | $0.00 | $165.52 | $29,947.36 |
| 52 | $29,947.36 | $508.25 | $0.00 | $169.33 | $30,624.94 |
| 53 | $30,624.94 | $508.25 | $0.00 | $173.16 | $31,306.35 |
| 54 | $31,306.35 | $508.25 | $0.00 | $177.01 | $31,991.61 |
| 55 | $31,991.61 | $508.25 | $0.00 | $180.89 | $32,680.75 |
| 56 | $32,680.75 | $508.25 | $0.00 | $184.78 | $33,373.78 |
| 57 | $33,373.78 | $508.25 | $0.00 | $188.70 | $34,070.73 |
| 58 | $34,070.73 | $508.25 | $0.00 | $192.64 | $34,771.62 |
| 59 | $34,771.62 | $508.25 | $0.00 | $196.60 | $35,476.47 |
| 60 | $35,476.47 | $508.25 | $0.00 | $200.59 | $36,185.31 |
| 61 | $36,185.31 | $508.25 | $0.00 | $204.60 | $36,898.16 |
| 62 | $36,898.16 | $508.25 | $0.00 | $208.63 | $37,615.04 |
| 63 | $37,615.04 | $508.25 | $0.00 | $212.68 | $38,335.97 |
| 64 | $38,335.97 | $508.25 | $0.00 | $216.76 | $39,060.98 |
| 65 | $39,060.98 | $508.25 | $0.00 | $220.86 | $39,790.09 |
| 66 | $39,790.09 | $508.25 | $0.00 | $224.98 | $40,523.32 |
| 67 | $40,523.32 | $508.25 | $0.00 | $229.12 | $41,260.69 |
| 68 | $41,260.69 | $508.25 | $0.00 | $233.29 | $42,002.23 |
| 69 | $42,002.23 | $508.25 | $0.00 | $237.49 | $42,747.97 |
| 70 | $42,747.97 | $508.25 | $0.00 | $241.70 | $43,497.92 |
| 71 | $43,497.92 | $508.25 | $0.00 | $245.94 | $44,252.11 |
| 72 | $44,252.11 | $508.25 | $0.00 | $250.21 | $45,010.57 |
| 73 | $45,010.57 | $508.25 | $0.00 | $254.50 | $45,773.32 |
| 74 | $45,773.32 | $508.25 | $0.00 | $258.81 | $46,540.38 |
| 75 | $46,540.38 | $508.25 | $0.00 | $263.15 | $47,311.78 |
| 76 | $47,311.78 | $508.25 | $0.00 | $267.51 | $48,087.54 |
| 77 | $48,087.54 | $508.25 | $0.00 | $271.89 | $48,867.68 |
| 78 | $48,867.68 | $508.25 | $0.00 | $276.30 | $49,652.23 |
| 79 | $49,652.23 | $508.25 | $0.00 | $280.74 | $50,441.22 |
| 80 | $50,441.22 | $508.25 | $0.00 | $285.20 | $51,234.67 |
| 81 | $51,234.67 | $508.25 | $0.00 | $289.69 | $52,032.61 |
| 82 | $52,032.61 | $508.25 | $0.00 | $294.20 | $52,835.06 |
| 83 | $52,835.06 | $508.25 | $0.00 | $298.74 | $53,642.05 |
| 84 | $53,642.05 | $508.25 | $0.00 | $303.30 | $54,453.60 |
| 85 | $54,453.60 | $508.25 | $0.00 | $307.89 | $55,269.74 |
| 86 | $55,269.74 | $508.25 | $0.00 | $312.50 | $56,090.49 |
| 87 | $56,090.49 | $508.25 | $0.00 | $317.14 | $56,915.88 |
| 88 | $56,915.88 | $508.25 | $0.00 | $321.81 | $57,745.94 |
| 89 | $57,745.94 | $508.25 | $0.00 | $326.50 | $58,580.69 |
| 90 | $58,580.69 | $508.25 | $0.00 | $331.22 | $59,420.16 |
| 91 | $59,420.16 | $508.25 | $0.00 | $335.97 | $60,264.38 |
| 92 | $60,264.38 | $508.25 | $0.00 | $340.74 | $61,113.37 |
| 93 | $61,113.37 | $508.25 | $0.00 | $345.54 | $61,967.16 |
| 94 | $61,967.16 | $508.25 | $0.00 | $350.37 | $62,825.78 |
| 95 | $62,825.78 | $508.25 | $0.00 | $355.23 | $63,689.26 |
| 96 | $63,689.26 | $508.25 | $0.00 | $360.11 | $64,557.62 |
| 97 | $64,557.62 | $508.25 | $0.00 | $365.02 | $65,430.89 |
| 98 | $65,430.89 | $508.25 | $0.00 | $369.96 | $66,309.10 |
| 99 | $66,309.10 | $508.25 | $0.00 | $374.92 | $67,192.27 |
| 100 | $67,192.27 | $508.25 | $0.00 | $379.91 | $68,080.43 |
| 101 | $68,080.43 | $508.25 | $0.00 | $384.94 | $68,973.62 |
| 102 | $68,973.62 | $508.25 | $0.00 | $389.99 | $69,871.86 |
| 103 | $69,871.86 | $508.25 | $0.00 | $395.07 | $70,775.18 |
| 104 | $70,775.18 | $508.25 | $0.00 | $400.17 | $71,683.60 |
| 105 | $71,683.60 | $508.25 | $0.00 | $405.31 | $72,597.16 |
| 106 | $72,597.16 | $508.25 | $0.00 | $410.47 | $73,515.88 |
| 107 | $73,515.88 | $508.25 | $0.00 | $415.67 | $74,439.80 |
| 108 | $74,439.80 | $508.25 | $0.00 | $420.89 | $75,368.94 |
| 109 | $75,368.94 | $508.25 | $0.00 | $426.15 | $76,303.34 |
| 110 | $76,303.34 | $508.25 | $0.00 | $431.43 | $77,243.02 |
| 111 | $77,243.02 | $508.25 | $0.00 | $436.74 | $78,188.01 |
| 112 | $78,188.01 | $508.25 | $0.00 | $442.09 | $79,138.35 |
| 113 | $79,138.35 | $508.25 | $0.00 | $447.46 | $80,094.06 |
| 114 | $80,094.06 | $508.25 | $0.00 | $452.86 | $81,055.17 |
| 115 | $81,055.17 | $508.25 | $0.00 | $458.30 | $82,021.72 |
| 116 | $82,021.72 | $508.25 | $0.00 | $463.76 | $82,993.73 |
| 117 | $82,993.73 | $508.25 | $0.00 | $469.26 | $83,971.24 |
| 118 | $83,971.24 | $508.25 | $0.00 | $474.79 | $84,954.28 |
| 119 | $84,954.28 | $508.25 | $0.00 | $480.34 | $85,942.87 |
| 120 | $85,942.87 | $508.25 | $0.00 | $485.93 | $86,937.05 |
| 121 | $86,937.05 | $508.25 | $0.00 | $491.55 | $87,936.85 |
| 122 | $87,936.85 | $508.25 | $0.00 | $497.21 | $88,942.31 |
| 123 | $88,942.31 | $508.25 | $0.00 | $502.89 | $89,953.45 |
| 124 | $89,953.45 | $508.25 | $0.00 | $508.61 | $90,970.31 |
| 125 | $90,970.31 | $508.25 | $0.00 | $514.36 | $91,992.92 |
| 126 | $91,992.92 | $508.25 | $0.00 | $520.14 | $93,021.31 |
| 127 | $93,021.31 | $508.25 | $0.00 | $525.96 | $94,055.52 |
| 128 | $94,055.52 | $508.25 | $0.00 | $531.80 | $95,095.57 |
| 129 | $95,095.57 | $508.25 | $0.00 | $537.68 | $96,141.50 |
| 130 | $96,141.50 | $508.25 | $0.00 | $543.60 | $97,193.35 |
| 131 | $97,193.35 | $508.25 | $0.00 | $549.55 | $98,251.15 |
| 132 | $98,251.15 | $508.25 | $0.00 | $555.53 | $99,314.93 |
| 133 | $99,314.93 | $508.25 | $0.00 | $561.54 | $100,384.72 |
| 134 | $100,384.72 | $508.25 | $0.00 | $567.59 | $101,460.56 |
| 135 | $101,460.56 | $508.25 | $0.00 | $573.67 | $102,542.48 |
| 136 | $102,542.48 | $508.25 | $0.00 | $579.79 | $103,630.52 |
| 137 | $103,630.52 | $508.25 | $0.00 | $585.94 | $104,724.71 |
| 138 | $104,724.71 | $508.25 | $0.00 | $592.13 | $105,825.09 |
| 139 | $105,825.09 | $508.25 | $0.00 | $598.35 | $106,931.69 |
| 140 | $106,931.69 | $508.25 | $0.00 | $604.61 | $108,044.55 |
| 141 | $108,044.55 | $508.25 | $0.00 | $610.90 | $109,163.70 |
| 142 | $109,163.70 | $508.25 | $0.00 | $617.23 | $110,289.18 |
| 143 | $110,289.18 | $508.25 | $0.00 | $623.59 | $111,421.02 |
| 144 | $111,421.02 | $508.25 | $0.00 | $629.99 | $112,559.26 |
| 145 | $112,559.26 | $508.25 | $0.00 | $636.43 | $113,703.94 |
| 146 | $113,703.94 | $508.25 | $0.00 | $642.90 | $114,855.09 |
| 147 | $114,855.09 | $508.25 | $0.00 | $649.41 | $116,012.75 |
| 148 | $116,012.75 | $508.25 | $0.00 | $655.95 | $117,176.95 |
| 149 | $117,176.95 | $508.25 | $0.00 | $662.54 | $118,347.74 |
| 150 | $118,347.74 | $508.25 | $0.00 | $669.16 | $119,525.15 |
| 151 | $119,525.15 | $508.25 | $0.00 | $675.81 | $120,709.21 |
| 152 | $120,709.21 | $508.25 | $0.00 | $682.51 | $121,899.97 |
| 153 | $121,899.97 | $508.25 | $0.00 | $689.24 | $123,097.46 |
| 154 | $123,097.46 | $508.25 | $0.00 | $696.01 | $124,301.72 |
| 155 | $124,301.72 | $508.25 | $0.00 | $702.82 | $125,512.79 |
| 156 | $125,512.79 | $508.25 | $0.00 | $709.67 | $126,730.71 |
| 157 | $126,730.71 | $508.25 | $0.00 | $716.55 | $127,955.51 |
| 158 | $127,955.51 | $508.25 | $0.00 | $723.48 | $129,187.24 |
| 159 | $129,187.24 | $508.25 | $0.00 | $730.44 | $130,425.93 |
| 160 | $130,425.93 | $508.25 | $0.00 | $737.45 | $131,671.63 |
| 161 | $131,671.63 | $508.25 | $0.00 | $744.49 | $132,924.37 |
| 162 | $132,924.37 | $508.25 | $0.00 | $751.57 | $134,184.19 |
| 163 | $134,184.19 | $508.25 | $0.00 | $758.70 | $135,451.14 |
| 164 | $135,451.14 | $508.25 | $0.00 | $765.86 | $136,725.25 |
| 165 | $136,725.25 | $508.25 | $0.00 | $773.06 | $138,006.56 |
| 166 | $138,006.56 | $508.25 | $0.00 | $780.31 | $139,295.12 |
| 167 | $139,295.12 | $508.25 | $0.00 | $787.59 | $140,590.96 |
| 168 | $140,590.96 | $508.25 | $0.00 | $794.92 | $141,894.13 |
| 169 | $141,894.13 | $508.25 | $0.00 | $802.29 | $143,204.67 |
| 170 | $143,204.67 | $508.25 | $0.00 | $809.70 | $144,522.62 |
| 171 | $144,522.62 | $508.25 | $0.00 | $817.15 | $145,848.02 |
| 172 | $145,848.02 | $508.25 | $0.00 | $824.65 | $147,180.92 |
| 173 | $147,180.92 | $508.25 | $0.00 | $832.18 | $148,521.35 |
| 174 | $148,521.35 | $508.25 | $0.00 | $839.76 | $149,869.36 |
| 175 | $149,869.36 | $508.25 | $0.00 | $847.38 | $151,224.99 |
| 176 | $151,224.99 | $508.25 | $0.00 | $855.05 | $152,588.29 |
| 177 | $152,588.29 | $508.25 | $0.00 | $862.76 | $153,959.30 |
| 178 | $153,959.30 | $508.25 | $0.00 | $870.51 | $155,338.06 |
| 179 | $155,338.06 | $508.25 | $0.00 | $878.30 | $156,724.61 |
| 180 | $156,724.61 | $508.25 | $0.00 | $886.14 | $158,119.00 |
| 181 | $158,119.00 | $508.25 | $0.00 | $894.03 | $159,521.28 |
| 182 | $159,521.28 | $508.25 | $0.00 | $901.96 | $160,931.49 |
| 183 | $160,931.49 | $508.25 | $0.00 | $909.93 | $162,349.67 |
| 184 | $162,349.67 | $508.25 | $0.00 | $917.95 | $163,775.87 |
| 185 | $163,775.87 | $508.25 | $0.00 | $926.01 | $165,210.13 |
| 186 | $165,210.13 | $508.25 | $0.00 | $934.12 | $166,652.50 |
| 187 | $166,652.50 | $508.25 | $0.00 | $942.28 | $168,103.03 |
| 188 | $168,103.03 | $508.25 | $0.00 | $950.48 | $169,561.76 |
| 189 | $169,561.76 | $508.25 | $0.00 | $958.73 | $171,028.74 |
| 190 | $171,028.74 | $508.25 | $0.00 | $967.02 | $172,504.01 |
| 191 | $172,504.01 | $508.25 | $0.00 | $975.36 | $173,987.62 |
| 192 | $173,987.62 | $508.25 | $0.00 | $983.75 | $175,479.62 |
| 193 | $175,479.62 | $508.25 | $0.00 | $992.19 | $176,980.06 |
| 194 | $176,980.06 | $508.25 | $0.00 | $1,000.67 | $178,488.98 |
| 195 | $178,488.98 | $508.25 | $0.00 | $1,009.20 | $180,006.43 |
| 196 | $180,006.43 | $508.25 | $0.00 | $1,017.78 | $181,532.46 |
| 197 | $181,532.46 | $508.25 | $0.00 | $1,026.41 | $183,067.12 |
| 198 | $183,067.12 | $508.25 | $0.00 | $1,035.09 | $184,610.46 |
| 199 | $184,610.46 | $508.25 | $0.00 | $1,043.81 | $186,162.52 |
| 200 | $186,162.52 | $508.25 | $0.00 | $1,052.59 | $187,723.36 |
| 201 | $187,723.36 | $508.25 | $0.00 | $1,061.42 | $189,293.03 |
| 202 | $189,293.03 | $508.25 | $0.00 | $1,070.29 | $190,871.57 |
| 203 | $190,871.57 | $508.25 | $0.00 | $1,079.22 | $192,459.04 |
| 204 | $192,459.04 | $508.25 | $0.00 | $1,088.19 | $194,055.48 |
| 205 | $194,055.48 | $508.25 | $0.00 | $1,097.22 | $195,660.95 |
| 206 | $195,660.95 | $508.25 | $0.00 | $1,106.30 | $197,275.50 |
| 207 | $197,275.50 | $508.25 | $0.00 | $1,115.42 | $198,899.17 |
| 208 | $198,899.17 | $508.25 | $0.00 | $1,124.60 | $200,532.02 |
| 209 | $200,532.02 | $508.25 | $0.00 | $1,133.84 | $202,174.11 |
| 210 | $202,174.11 | $508.25 | $0.00 | $1,143.12 | $203,825.48 |
| 211 | $203,825.48 | $508.25 | $0.00 | $1,152.46 | $205,486.19 |
| 212 | $205,486.19 | $508.25 | $0.00 | $1,161.85 | $207,156.29 |
| 213 | $207,156.29 | $508.25 | $0.00 | $1,171.29 | $208,835.83 |
| 214 | $208,835.83 | $508.25 | $0.00 | $1,180.79 | $210,524.87 |
| 215 | $210,524.87 | $508.25 | $0.00 | $1,190.34 | $212,223.46 |
| 216 | $212,223.46 | $508.25 | $0.00 | $1,199.94 | $213,931.65 |
| 217 | $213,931.65 | $508.25 | $59,587.89 | $1,209.60 | $156,061.61 |
| 218 | $156,061.61 | $508.25 | $0.00 | $882.40 | $157,452.26 |
| 219 | $157,452.26 | $508.25 | $0.00 | $890.26 | $158,850.77 |
| 220 | $158,850.77 | $508.25 | $0.00 | $898.17 | $160,257.19 |
| 221 | $160,257.19 | $508.25 | $0.00 | $906.12 | $161,671.56 |
| 222 | $161,671.56 | $508.25 | $0.00 | $914.11 | $163,093.92 |
| 223 | $163,093.92 | $508.25 | $0.00 | $922.16 | $164,524.33 |
| 224 | $164,524.33 | $508.25 | $0.00 | $930.24 | $165,962.82 |
| 225 | $165,962.82 | $508.25 | $0.00 | $938.38 | $167,409.45 |
| 226 | $167,409.45 | $508.25 | $0.00 | $946.56 | $168,864.26 |
| 227 | $168,864.26 | $508.25 | $0.00 | $954.78 | $170,327.29 |
| 228 | $170,327.29 | $508.25 | $0.00 | $963.06 | $171,798.60 |
| 229 | $171,798.60 | $508.25 | $62,567.29 | $971.37 | $110,710.93 |
| 230 | $110,710.93 | $508.25 | $0.00 | $625.98 | $111,845.16 |
| 231 | $111,845.16 | $508.25 | $0.00 | $632.39 | $112,985.80 |
| 232 | $112,985.80 | $508.25 | $0.00 | $638.84 | $114,132.89 |
| 233 | $114,132.89 | $508.25 | $0.00 | $645.32 | $115,286.46 |
| 234 | $115,286.46 | $508.25 | $0.00 | $651.85 | $116,446.56 |
| 235 | $116,446.56 | $508.25 | $0.00 | $658.41 | $117,613.22 |
| 236 | $117,613.22 | $508.25 | $0.00 | $665.00 | $118,786.47 |
| 237 | $118,786.47 | $508.25 | $0.00 | $671.64 | $119,966.36 |
| 238 | $119,966.36 | $508.25 | $0.00 | $678.31 | $121,152.92 |
| 239 | $121,152.92 | $508.25 | $0.00 | $685.02 | $122,346.19 |
| 240 | $122,346.19 | $508.25 | $0.00 | $691.76 | $123,546.20 |
| 241 | $123,546.20 | $508.25 | $65,695.65 | $698.55 | $59,057.35 |
| 242 | $59,057.35 | $508.25 | $0.00 | $333.92 | $59,899.52 |
| 243 | $59,899.52 | $508.25 | $0.00 | $338.68 | $60,746.45 |
| 244 | $60,746.45 | $508.25 | $0.00 | $343.47 | $61,598.17 |
| 245 | $61,598.17 | $508.25 | $0.00 | $348.29 | $62,454.71 |
| 246 | $62,454.71 | $508.25 | $0.00 | $353.13 | $63,316.09 |
| 247 | $63,316.09 | $508.25 | $0.00 | $358.00 | $64,182.34 |
| 248 | $64,182.34 | $508.25 | $0.00 | $362.90 | $65,053.49 |
| 249 | $65,053.49 | $508.25 | $0.00 | $367.82 | $65,929.56 |
| 250 | $65,929.56 | $508.25 | $0.00 | $372.78 | $66,810.59 |
| 251 | $66,810.59 | $508.25 | $0.00 | $377.76 | $67,696.60 |
| 252 | $67,696.60 | $508.25 | $0.00 | $382.77 | $68,587.62 |
| 253 | $68,587.62 | $0.00 | $68,980.43 | $387.80 | ($5.01) |