How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $60,079 |
| Monthly savings required | $476 |
How much will it cost to send your child to Missouri State University Springfield in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $240,317.72 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $475.58 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 | $23,168.00 |
| 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 Missouri State University Springfield in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $475.58 | $0.00 | $0.00 | $475.58 |
| 2 | $475.58 | $475.58 | $0.00 | $2.69 | $953.85 |
| 3 | $953.85 | $475.58 | $0.00 | $5.39 | $1,434.82 |
| 4 | $1,434.82 | $475.58 | $0.00 | $8.11 | $1,918.51 |
| 5 | $1,918.51 | $475.58 | $0.00 | $10.85 | $2,404.94 |
| 6 | $2,404.94 | $475.58 | $0.00 | $13.60 | $2,894.12 |
| 7 | $2,894.12 | $475.58 | $0.00 | $16.36 | $3,386.06 |
| 8 | $3,386.06 | $475.58 | $0.00 | $19.15 | $3,880.79 |
| 9 | $3,880.79 | $475.58 | $0.00 | $21.94 | $4,378.31 |
| 10 | $4,378.31 | $475.58 | $0.00 | $24.76 | $4,878.65 |
| 11 | $4,878.65 | $475.58 | $0.00 | $27.58 | $5,381.81 |
| 12 | $5,381.81 | $475.58 | $0.00 | $30.43 | $5,887.82 |
| 13 | $5,887.82 | $475.58 | $0.00 | $33.29 | $6,396.69 |
| 14 | $6,396.69 | $475.58 | $0.00 | $36.17 | $6,908.44 |
| 15 | $6,908.44 | $475.58 | $0.00 | $39.06 | $7,423.08 |
| 16 | $7,423.08 | $475.58 | $0.00 | $41.97 | $7,940.63 |
| 17 | $7,940.63 | $475.58 | $0.00 | $44.90 | $8,461.11 |
| 18 | $8,461.11 | $475.58 | $0.00 | $47.84 | $8,984.53 |
| 19 | $8,984.53 | $475.58 | $0.00 | $50.80 | $9,510.91 |
| 20 | $9,510.91 | $475.58 | $0.00 | $53.78 | $10,040.27 |
| 21 | $10,040.27 | $475.58 | $0.00 | $56.77 | $10,572.62 |
| 22 | $10,572.62 | $475.58 | $0.00 | $59.78 | $11,107.98 |
| 23 | $11,107.98 | $475.58 | $0.00 | $62.81 | $11,646.37 |
| 24 | $11,646.37 | $475.58 | $0.00 | $65.85 | $12,187.80 |
| 25 | $12,187.80 | $475.58 | $0.00 | $68.91 | $12,732.29 |
| 26 | $12,732.29 | $475.58 | $0.00 | $71.99 | $13,279.86 |
| 27 | $13,279.86 | $475.58 | $0.00 | $75.09 | $13,830.53 |
| 28 | $13,830.53 | $475.58 | $0.00 | $78.20 | $14,384.31 |
| 29 | $14,384.31 | $475.58 | $0.00 | $81.33 | $14,941.22 |
| 30 | $14,941.22 | $475.58 | $0.00 | $84.48 | $15,501.28 |
| 31 | $15,501.28 | $475.58 | $0.00 | $87.65 | $16,064.51 |
| 32 | $16,064.51 | $475.58 | $0.00 | $90.83 | $16,630.92 |
| 33 | $16,630.92 | $475.58 | $0.00 | $94.03 | $17,200.53 |
| 34 | $17,200.53 | $475.58 | $0.00 | $97.25 | $17,773.36 |
| 35 | $17,773.36 | $475.58 | $0.00 | $100.49 | $18,349.43 |
| 36 | $18,349.43 | $475.58 | $0.00 | $103.75 | $18,928.76 |
| 37 | $18,928.76 | $475.58 | $0.00 | $107.03 | $19,511.37 |
| 38 | $19,511.37 | $475.58 | $0.00 | $110.32 | $20,097.27 |
| 39 | $20,097.27 | $475.58 | $0.00 | $113.63 | $20,686.48 |
| 40 | $20,686.48 | $475.58 | $0.00 | $116.96 | $21,279.02 |
| 41 | $21,279.02 | $475.58 | $0.00 | $120.31 | $21,874.91 |
| 42 | $21,874.91 | $475.58 | $0.00 | $123.68 | $22,474.17 |
| 43 | $22,474.17 | $475.58 | $0.00 | $127.07 | $23,076.82 |
| 44 | $23,076.82 | $475.58 | $0.00 | $130.48 | $23,682.88 |
| 45 | $23,682.88 | $475.58 | $0.00 | $133.91 | $24,292.37 |
| 46 | $24,292.37 | $475.58 | $0.00 | $137.35 | $24,905.30 |
| 47 | $24,905.30 | $475.58 | $0.00 | $140.82 | $25,521.70 |
| 48 | $25,521.70 | $475.58 | $0.00 | $144.30 | $26,141.58 |
| 49 | $26,141.58 | $475.58 | $0.00 | $147.81 | $26,764.97 |
| 50 | $26,764.97 | $475.58 | $0.00 | $151.33 | $27,391.88 |
| 51 | $27,391.88 | $475.58 | $0.00 | $154.88 | $28,022.34 |
| 52 | $28,022.34 | $475.58 | $0.00 | $158.44 | $28,656.36 |
| 53 | $28,656.36 | $475.58 | $0.00 | $162.03 | $29,293.97 |
| 54 | $29,293.97 | $475.58 | $0.00 | $165.63 | $29,935.18 |
| 55 | $29,935.18 | $475.58 | $0.00 | $169.26 | $30,580.02 |
| 56 | $30,580.02 | $475.58 | $0.00 | $172.90 | $31,228.50 |
| 57 | $31,228.50 | $475.58 | $0.00 | $176.57 | $31,880.65 |
| 58 | $31,880.65 | $475.58 | $0.00 | $180.26 | $32,536.49 |
| 59 | $32,536.49 | $475.58 | $0.00 | $183.97 | $33,196.04 |
| 60 | $33,196.04 | $475.58 | $0.00 | $187.70 | $33,859.32 |
| 61 | $33,859.32 | $475.58 | $0.00 | $191.45 | $34,526.35 |
| 62 | $34,526.35 | $475.58 | $0.00 | $195.22 | $35,197.15 |
| 63 | $35,197.15 | $475.58 | $0.00 | $199.01 | $35,871.74 |
| 64 | $35,871.74 | $475.58 | $0.00 | $202.82 | $36,550.14 |
| 65 | $36,550.14 | $475.58 | $0.00 | $206.66 | $37,232.38 |
| 66 | $37,232.38 | $475.58 | $0.00 | $210.52 | $37,918.48 |
| 67 | $37,918.48 | $475.58 | $0.00 | $214.40 | $38,608.46 |
| 68 | $38,608.46 | $475.58 | $0.00 | $218.30 | $39,302.34 |
| 69 | $39,302.34 | $475.58 | $0.00 | $222.22 | $40,000.14 |
| 70 | $40,000.14 | $475.58 | $0.00 | $226.17 | $40,701.89 |
| 71 | $40,701.89 | $475.58 | $0.00 | $230.13 | $41,407.60 |
| 72 | $41,407.60 | $475.58 | $0.00 | $234.12 | $42,117.30 |
| 73 | $42,117.30 | $475.58 | $0.00 | $238.14 | $42,831.02 |
| 74 | $42,831.02 | $475.58 | $0.00 | $242.17 | $43,548.77 |
| 75 | $43,548.77 | $475.58 | $0.00 | $246.23 | $44,270.58 |
| 76 | $44,270.58 | $475.58 | $0.00 | $250.31 | $44,996.47 |
| 77 | $44,996.47 | $475.58 | $0.00 | $254.42 | $45,726.47 |
| 78 | $45,726.47 | $475.58 | $0.00 | $258.54 | $46,460.59 |
| 79 | $46,460.59 | $475.58 | $0.00 | $262.69 | $47,198.86 |
| 80 | $47,198.86 | $475.58 | $0.00 | $266.87 | $47,941.31 |
| 81 | $47,941.31 | $475.58 | $0.00 | $271.07 | $48,687.96 |
| 82 | $48,687.96 | $475.58 | $0.00 | $275.29 | $49,438.83 |
| 83 | $49,438.83 | $475.58 | $0.00 | $279.53 | $50,193.94 |
| 84 | $50,193.94 | $475.58 | $0.00 | $283.80 | $50,953.32 |
| 85 | $50,953.32 | $475.58 | $0.00 | $288.10 | $51,717.00 |
| 86 | $51,717.00 | $475.58 | $0.00 | $292.42 | $52,485.00 |
| 87 | $52,485.00 | $475.58 | $0.00 | $296.76 | $53,257.34 |
| 88 | $53,257.34 | $475.58 | $0.00 | $301.12 | $54,034.04 |
| 89 | $54,034.04 | $475.58 | $0.00 | $305.52 | $54,815.14 |
| 90 | $54,815.14 | $475.58 | $0.00 | $309.93 | $55,600.65 |
| 91 | $55,600.65 | $475.58 | $0.00 | $314.37 | $56,390.60 |
| 92 | $56,390.60 | $475.58 | $0.00 | $318.84 | $57,185.02 |
| 93 | $57,185.02 | $475.58 | $0.00 | $323.33 | $57,983.93 |
| 94 | $57,983.93 | $475.58 | $0.00 | $327.85 | $58,787.36 |
| 95 | $58,787.36 | $475.58 | $0.00 | $332.39 | $59,595.33 |
| 96 | $59,595.33 | $475.58 | $0.00 | $336.96 | $60,407.87 |
| 97 | $60,407.87 | $475.58 | $0.00 | $341.55 | $61,225.00 |
| 98 | $61,225.00 | $475.58 | $0.00 | $346.18 | $62,046.76 |
| 99 | $62,046.76 | $475.58 | $0.00 | $350.82 | $62,873.16 |
| 100 | $62,873.16 | $475.58 | $0.00 | $355.49 | $63,704.23 |
| 101 | $63,704.23 | $475.58 | $0.00 | $360.19 | $64,540.00 |
| 102 | $64,540.00 | $475.58 | $0.00 | $364.92 | $65,380.50 |
| 103 | $65,380.50 | $475.58 | $0.00 | $369.67 | $66,225.75 |
| 104 | $66,225.75 | $475.58 | $0.00 | $374.45 | $67,075.78 |
| 105 | $67,075.78 | $475.58 | $0.00 | $379.26 | $67,930.62 |
| 106 | $67,930.62 | $475.58 | $0.00 | $384.09 | $68,790.29 |
| 107 | $68,790.29 | $475.58 | $0.00 | $388.95 | $69,654.82 |
| 108 | $69,654.82 | $475.58 | $0.00 | $393.84 | $70,524.24 |
| 109 | $70,524.24 | $475.58 | $0.00 | $398.75 | $71,398.57 |
| 110 | $71,398.57 | $475.58 | $0.00 | $403.70 | $72,277.85 |
| 111 | $72,277.85 | $475.58 | $0.00 | $408.67 | $73,162.10 |
| 112 | $73,162.10 | $475.58 | $0.00 | $413.67 | $74,051.35 |
| 113 | $74,051.35 | $475.58 | $0.00 | $418.70 | $74,945.63 |
| 114 | $74,945.63 | $475.58 | $0.00 | $423.75 | $75,844.96 |
| 115 | $75,844.96 | $475.58 | $0.00 | $428.84 | $76,749.38 |
| 116 | $76,749.38 | $475.58 | $0.00 | $433.95 | $77,658.91 |
| 117 | $77,658.91 | $475.58 | $0.00 | $439.09 | $78,573.58 |
| 118 | $78,573.58 | $475.58 | $0.00 | $444.27 | $79,493.43 |
| 119 | $79,493.43 | $475.58 | $0.00 | $449.47 | $80,418.48 |
| 120 | $80,418.48 | $475.58 | $0.00 | $454.70 | $81,348.76 |
| 121 | $81,348.76 | $475.58 | $0.00 | $459.96 | $82,284.30 |
| 122 | $82,284.30 | $475.58 | $0.00 | $465.25 | $83,225.13 |
| 123 | $83,225.13 | $475.58 | $0.00 | $470.57 | $84,171.28 |
| 124 | $84,171.28 | $475.58 | $0.00 | $475.92 | $85,122.78 |
| 125 | $85,122.78 | $475.58 | $0.00 | $481.30 | $86,079.66 |
| 126 | $86,079.66 | $475.58 | $0.00 | $486.71 | $87,041.95 |
| 127 | $87,041.95 | $475.58 | $0.00 | $492.15 | $88,009.68 |
| 128 | $88,009.68 | $475.58 | $0.00 | $497.62 | $88,982.88 |
| 129 | $88,982.88 | $475.58 | $0.00 | $503.12 | $89,961.58 |
| 130 | $89,961.58 | $475.58 | $0.00 | $508.66 | $90,945.82 |
| 131 | $90,945.82 | $475.58 | $0.00 | $514.22 | $91,935.62 |
| 132 | $91,935.62 | $475.58 | $0.00 | $519.82 | $92,931.02 |
| 133 | $92,931.02 | $475.58 | $0.00 | $525.45 | $93,932.05 |
| 134 | $93,932.05 | $475.58 | $0.00 | $531.11 | $94,938.74 |
| 135 | $94,938.74 | $475.58 | $0.00 | $536.80 | $95,951.12 |
| 136 | $95,951.12 | $475.58 | $0.00 | $542.52 | $96,969.22 |
| 137 | $96,969.22 | $475.58 | $0.00 | $548.28 | $97,993.08 |
| 138 | $97,993.08 | $475.58 | $0.00 | $554.07 | $99,022.73 |
| 139 | $99,022.73 | $475.58 | $0.00 | $559.89 | $100,058.20 |
| 140 | $100,058.20 | $475.58 | $0.00 | $565.74 | $101,099.52 |
| 141 | $101,099.52 | $475.58 | $0.00 | $571.63 | $102,146.73 |
| 142 | $102,146.73 | $475.58 | $0.00 | $577.55 | $103,199.86 |
| 143 | $103,199.86 | $475.58 | $0.00 | $583.51 | $104,258.95 |
| 144 | $104,258.95 | $475.58 | $0.00 | $589.50 | $105,324.03 |
| 145 | $105,324.03 | $475.58 | $0.00 | $595.52 | $106,395.13 |
| 146 | $106,395.13 | $475.58 | $0.00 | $601.57 | $107,472.28 |
| 147 | $107,472.28 | $475.58 | $0.00 | $607.66 | $108,555.52 |
| 148 | $108,555.52 | $475.58 | $0.00 | $613.79 | $109,644.89 |
| 149 | $109,644.89 | $475.58 | $0.00 | $619.95 | $110,740.42 |
| 150 | $110,740.42 | $475.58 | $0.00 | $626.14 | $111,842.14 |
| 151 | $111,842.14 | $475.58 | $0.00 | $632.37 | $112,950.09 |
| 152 | $112,950.09 | $475.58 | $0.00 | $638.64 | $114,064.31 |
| 153 | $114,064.31 | $475.58 | $0.00 | $644.94 | $115,184.83 |
| 154 | $115,184.83 | $475.58 | $0.00 | $651.27 | $116,311.68 |
| 155 | $116,311.68 | $475.58 | $0.00 | $657.64 | $117,444.90 |
| 156 | $117,444.90 | $475.58 | $0.00 | $664.05 | $118,584.53 |
| 157 | $118,584.53 | $475.58 | $0.00 | $670.49 | $119,730.60 |
| 158 | $119,730.60 | $475.58 | $0.00 | $676.97 | $120,883.15 |
| 159 | $120,883.15 | $475.58 | $0.00 | $683.49 | $122,042.22 |
| 160 | $122,042.22 | $475.58 | $0.00 | $690.04 | $123,207.84 |
| 161 | $123,207.84 | $475.58 | $0.00 | $696.64 | $124,380.06 |
| 162 | $124,380.06 | $475.58 | $0.00 | $703.26 | $125,558.90 |
| 163 | $125,558.90 | $475.58 | $0.00 | $709.93 | $126,744.41 |
| 164 | $126,744.41 | $475.58 | $0.00 | $716.63 | $127,936.62 |
| 165 | $127,936.62 | $475.58 | $0.00 | $723.37 | $129,135.57 |
| 166 | $129,135.57 | $475.58 | $0.00 | $730.15 | $130,341.30 |
| 167 | $130,341.30 | $475.58 | $0.00 | $736.97 | $131,553.85 |
| 168 | $131,553.85 | $475.58 | $0.00 | $743.82 | $132,773.25 |
| 169 | $132,773.25 | $475.58 | $0.00 | $750.72 | $133,999.55 |
| 170 | $133,999.55 | $475.58 | $0.00 | $757.65 | $135,232.78 |
| 171 | $135,232.78 | $475.58 | $0.00 | $764.63 | $136,472.99 |
| 172 | $136,472.99 | $475.58 | $0.00 | $771.64 | $137,720.21 |
| 173 | $137,720.21 | $475.58 | $0.00 | $778.69 | $138,974.48 |
| 174 | $138,974.48 | $475.58 | $0.00 | $785.78 | $140,235.84 |
| 175 | $140,235.84 | $475.58 | $0.00 | $792.91 | $141,504.33 |
| 176 | $141,504.33 | $475.58 | $0.00 | $800.09 | $142,780.00 |
| 177 | $142,780.00 | $475.58 | $0.00 | $807.30 | $144,062.88 |
| 178 | $144,062.88 | $475.58 | $0.00 | $814.55 | $145,353.01 |
| 179 | $145,353.01 | $475.58 | $0.00 | $821.85 | $146,650.44 |
| 180 | $146,650.44 | $475.58 | $0.00 | $829.18 | $147,955.20 |
| 181 | $147,955.20 | $475.58 | $0.00 | $836.56 | $149,267.34 |
| 182 | $149,267.34 | $475.58 | $0.00 | $843.98 | $150,586.90 |
| 183 | $150,586.90 | $475.58 | $0.00 | $851.44 | $151,913.92 |
| 184 | $151,913.92 | $475.58 | $0.00 | $858.94 | $153,248.44 |
| 185 | $153,248.44 | $475.58 | $0.00 | $866.49 | $154,590.51 |
| 186 | $154,590.51 | $475.58 | $0.00 | $874.08 | $155,940.17 |
| 187 | $155,940.17 | $475.58 | $0.00 | $881.71 | $157,297.46 |
| 188 | $157,297.46 | $475.58 | $0.00 | $889.38 | $158,662.42 |
| 189 | $158,662.42 | $475.58 | $0.00 | $897.10 | $160,035.10 |
| 190 | $160,035.10 | $475.58 | $0.00 | $904.86 | $161,415.54 |
| 191 | $161,415.54 | $475.58 | $0.00 | $912.67 | $162,803.79 |
| 192 | $162,803.79 | $475.58 | $0.00 | $920.52 | $164,199.89 |
| 193 | $164,199.89 | $475.58 | $0.00 | $928.41 | $165,603.88 |
| 194 | $165,603.88 | $475.58 | $0.00 | $936.35 | $167,015.81 |
| 195 | $167,015.81 | $475.58 | $0.00 | $944.33 | $168,435.72 |
| 196 | $168,435.72 | $475.58 | $0.00 | $952.36 | $169,863.66 |
| 197 | $169,863.66 | $475.58 | $0.00 | $960.43 | $171,299.67 |
| 198 | $171,299.67 | $475.58 | $0.00 | $968.55 | $172,743.80 |
| 199 | $172,743.80 | $475.58 | $0.00 | $976.72 | $174,196.10 |
| 200 | $174,196.10 | $475.58 | $0.00 | $984.93 | $175,656.61 |
| 201 | $175,656.61 | $475.58 | $0.00 | $993.19 | $177,125.38 |
| 202 | $177,125.38 | $475.58 | $0.00 | $1,001.49 | $178,602.45 |
| 203 | $178,602.45 | $475.58 | $0.00 | $1,009.84 | $180,087.87 |
| 204 | $180,087.87 | $475.58 | $0.00 | $1,018.24 | $181,581.69 |
| 205 | $181,581.69 | $475.58 | $0.00 | $1,026.69 | $183,083.96 |
| 206 | $183,083.96 | $475.58 | $0.00 | $1,035.18 | $184,594.72 |
| 207 | $184,594.72 | $475.58 | $0.00 | $1,043.73 | $186,114.03 |
| 208 | $186,114.03 | $475.58 | $0.00 | $1,052.32 | $187,641.93 |
| 209 | $187,641.93 | $475.58 | $0.00 | $1,060.95 | $189,178.46 |
| 210 | $189,178.46 | $475.58 | $0.00 | $1,069.64 | $190,723.68 |
| 211 | $190,723.68 | $475.58 | $0.00 | $1,078.38 | $192,277.64 |
| 212 | $192,277.64 | $475.58 | $0.00 | $1,087.17 | $193,840.39 |
| 213 | $193,840.39 | $475.58 | $0.00 | $1,096.00 | $195,411.97 |
| 214 | $195,411.97 | $475.58 | $0.00 | $1,104.89 | $196,992.44 |
| 215 | $196,992.44 | $475.58 | $0.00 | $1,113.82 | $198,581.84 |
| 216 | $198,581.84 | $475.58 | $0.00 | $1,122.81 | $200,180.23 |
| 217 | $200,180.23 | $475.58 | $55,756.55 | $1,131.85 | $146,031.11 |
| 218 | $146,031.11 | $475.58 | $0.00 | $825.68 | $147,332.37 |
| 219 | $147,332.37 | $475.58 | $0.00 | $833.04 | $148,640.99 |
| 220 | $148,640.99 | $475.58 | $0.00 | $840.44 | $149,957.01 |
| 221 | $149,957.01 | $475.58 | $0.00 | $847.88 | $151,280.47 |
| 222 | $151,280.47 | $475.58 | $0.00 | $855.36 | $152,611.41 |
| 223 | $152,611.41 | $475.58 | $0.00 | $862.89 | $153,949.88 |
| 224 | $153,949.88 | $475.58 | $0.00 | $870.46 | $155,295.92 |
| 225 | $155,295.92 | $475.58 | $0.00 | $878.07 | $156,649.57 |
| 226 | $156,649.57 | $475.58 | $0.00 | $885.72 | $158,010.87 |
| 227 | $158,010.87 | $475.58 | $0.00 | $893.42 | $159,379.87 |
| 228 | $159,379.87 | $475.58 | $0.00 | $901.16 | $160,756.61 |
| 229 | $160,756.61 | $475.58 | $58,544.38 | $908.94 | $103,596.75 |
| 230 | $103,596.75 | $475.58 | $0.00 | $585.75 | $104,658.08 |
| 231 | $104,658.08 | $475.58 | $0.00 | $591.75 | $105,725.41 |
| 232 | $105,725.41 | $475.58 | $0.00 | $597.79 | $106,798.78 |
| 233 | $106,798.78 | $475.58 | $0.00 | $603.86 | $107,878.22 |
| 234 | $107,878.22 | $475.58 | $0.00 | $609.96 | $108,963.76 |
| 235 | $108,963.76 | $475.58 | $0.00 | $616.10 | $110,055.44 |
| 236 | $110,055.44 | $475.58 | $0.00 | $622.27 | $111,153.29 |
| 237 | $111,153.29 | $475.58 | $0.00 | $628.48 | $112,257.35 |
| 238 | $112,257.35 | $475.58 | $0.00 | $634.72 | $113,367.65 |
| 239 | $113,367.65 | $475.58 | $0.00 | $641.00 | $114,484.23 |
| 240 | $114,484.23 | $475.58 | $0.00 | $647.31 | $115,607.12 |
| 241 | $115,607.12 | $475.58 | $61,471.60 | $653.66 | $55,264.76 |
| 242 | $55,264.76 | $475.58 | $0.00 | $312.47 | $56,052.81 |
| 243 | $56,052.81 | $475.58 | $0.00 | $316.93 | $56,845.32 |
| 244 | $56,845.32 | $475.58 | $0.00 | $321.41 | $57,642.31 |
| 245 | $57,642.31 | $475.58 | $0.00 | $325.92 | $58,443.81 |
| 246 | $58,443.81 | $475.58 | $0.00 | $330.45 | $59,249.84 |
| 247 | $59,249.84 | $475.58 | $0.00 | $335.01 | $60,060.43 |
| 248 | $60,060.43 | $475.58 | $0.00 | $339.59 | $60,875.60 |
| 249 | $60,875.60 | $475.58 | $0.00 | $344.20 | $61,695.38 |
| 250 | $61,695.38 | $475.58 | $0.00 | $348.83 | $62,519.79 |
| 251 | $62,519.79 | $475.58 | $0.00 | $353.50 | $63,348.87 |
| 252 | $63,348.87 | $475.58 | $0.00 | $358.18 | $64,182.63 |
| 253 | $64,182.63 | $0.00 | $64,545.18 | $362.90 | $0.35 |