How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $64,703 |
| Monthly savings required | $512 |
How much will it cost to send your child to Missouri University of Science and Technology in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $258,812.47 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $512.18 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 | $24,951.00 |
| 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 University of Science and Technology in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $512.18 | $0.00 | $0.00 | $512.18 |
| 2 | $512.18 | $512.18 | $0.00 | $2.90 | $1,027.26 |
| 3 | $1,027.26 | $512.18 | $0.00 | $5.81 | $1,545.25 |
| 4 | $1,545.25 | $512.18 | $0.00 | $8.74 | $2,066.17 |
| 5 | $2,066.17 | $512.18 | $0.00 | $11.68 | $2,590.03 |
| 6 | $2,590.03 | $512.18 | $0.00 | $14.64 | $3,116.85 |
| 7 | $3,116.85 | $512.18 | $0.00 | $17.62 | $3,646.65 |
| 8 | $3,646.65 | $512.18 | $0.00 | $20.62 | $4,179.45 |
| 9 | $4,179.45 | $512.18 | $0.00 | $23.63 | $4,715.26 |
| 10 | $4,715.26 | $512.18 | $0.00 | $26.66 | $5,254.10 |
| 11 | $5,254.10 | $512.18 | $0.00 | $29.71 | $5,795.99 |
| 12 | $5,795.99 | $512.18 | $0.00 | $32.77 | $6,340.94 |
| 13 | $6,340.94 | $512.18 | $0.00 | $35.85 | $6,888.97 |
| 14 | $6,888.97 | $512.18 | $0.00 | $38.95 | $7,440.10 |
| 15 | $7,440.10 | $512.18 | $0.00 | $42.07 | $7,994.35 |
| 16 | $7,994.35 | $512.18 | $0.00 | $45.20 | $8,551.73 |
| 17 | $8,551.73 | $512.18 | $0.00 | $48.35 | $9,112.26 |
| 18 | $9,112.26 | $512.18 | $0.00 | $51.52 | $9,675.96 |
| 19 | $9,675.96 | $512.18 | $0.00 | $54.71 | $10,242.85 |
| 20 | $10,242.85 | $512.18 | $0.00 | $57.91 | $10,812.94 |
| 21 | $10,812.94 | $512.18 | $0.00 | $61.14 | $11,386.26 |
| 22 | $11,386.26 | $512.18 | $0.00 | $64.38 | $11,962.82 |
| 23 | $11,962.82 | $512.18 | $0.00 | $67.64 | $12,542.64 |
| 24 | $12,542.64 | $512.18 | $0.00 | $70.92 | $13,125.74 |
| 25 | $13,125.74 | $512.18 | $0.00 | $74.21 | $13,712.13 |
| 26 | $13,712.13 | $512.18 | $0.00 | $77.53 | $14,301.84 |
| 27 | $14,301.84 | $512.18 | $0.00 | $80.86 | $14,894.88 |
| 28 | $14,894.88 | $512.18 | $0.00 | $84.22 | $15,491.28 |
| 29 | $15,491.28 | $512.18 | $0.00 | $87.59 | $16,091.05 |
| 30 | $16,091.05 | $512.18 | $0.00 | $90.98 | $16,694.21 |
| 31 | $16,694.21 | $512.18 | $0.00 | $94.39 | $17,300.78 |
| 32 | $17,300.78 | $512.18 | $0.00 | $97.82 | $17,910.78 |
| 33 | $17,910.78 | $512.18 | $0.00 | $101.27 | $18,524.23 |
| 34 | $18,524.23 | $512.18 | $0.00 | $104.74 | $19,141.15 |
| 35 | $19,141.15 | $512.18 | $0.00 | $108.23 | $19,761.56 |
| 36 | $19,761.56 | $512.18 | $0.00 | $111.73 | $20,385.47 |
| 37 | $20,385.47 | $512.18 | $0.00 | $115.26 | $21,012.91 |
| 38 | $21,012.91 | $512.18 | $0.00 | $118.81 | $21,643.90 |
| 39 | $21,643.90 | $512.18 | $0.00 | $122.38 | $22,278.46 |
| 40 | $22,278.46 | $512.18 | $0.00 | $125.97 | $22,916.61 |
| 41 | $22,916.61 | $512.18 | $0.00 | $129.57 | $23,558.36 |
| 42 | $23,558.36 | $512.18 | $0.00 | $133.20 | $24,203.74 |
| 43 | $24,203.74 | $512.18 | $0.00 | $136.85 | $24,852.77 |
| 44 | $24,852.77 | $512.18 | $0.00 | $140.52 | $25,505.47 |
| 45 | $25,505.47 | $512.18 | $0.00 | $144.21 | $26,161.86 |
| 46 | $26,161.86 | $512.18 | $0.00 | $147.92 | $26,821.96 |
| 47 | $26,821.96 | $512.18 | $0.00 | $151.66 | $27,485.80 |
| 48 | $27,485.80 | $512.18 | $0.00 | $155.41 | $28,153.39 |
| 49 | $28,153.39 | $512.18 | $0.00 | $159.18 | $28,824.75 |
| 50 | $28,824.75 | $512.18 | $0.00 | $162.98 | $29,499.91 |
| 51 | $29,499.91 | $512.18 | $0.00 | $166.80 | $30,178.89 |
| 52 | $30,178.89 | $512.18 | $0.00 | $170.64 | $30,861.71 |
| 53 | $30,861.71 | $512.18 | $0.00 | $174.50 | $31,548.39 |
| 54 | $31,548.39 | $512.18 | $0.00 | $178.38 | $32,238.95 |
| 55 | $32,238.95 | $512.18 | $0.00 | $182.28 | $32,933.41 |
| 56 | $32,933.41 | $512.18 | $0.00 | $186.21 | $33,631.80 |
| 57 | $33,631.80 | $512.18 | $0.00 | $190.16 | $34,334.14 |
| 58 | $34,334.14 | $512.18 | $0.00 | $194.13 | $35,040.45 |
| 59 | $35,040.45 | $512.18 | $0.00 | $198.12 | $35,750.75 |
| 60 | $35,750.75 | $512.18 | $0.00 | $202.14 | $36,465.07 |
| 61 | $36,465.07 | $512.18 | $0.00 | $206.18 | $37,183.43 |
| 62 | $37,183.43 | $512.18 | $0.00 | $210.24 | $37,905.85 |
| 63 | $37,905.85 | $512.18 | $0.00 | $214.33 | $38,632.36 |
| 64 | $38,632.36 | $512.18 | $0.00 | $218.43 | $39,362.97 |
| 65 | $39,362.97 | $512.18 | $0.00 | $222.56 | $40,097.71 |
| 66 | $40,097.71 | $512.18 | $0.00 | $226.72 | $40,836.61 |
| 67 | $40,836.61 | $512.18 | $0.00 | $230.90 | $41,579.69 |
| 68 | $41,579.69 | $512.18 | $0.00 | $235.10 | $42,326.97 |
| 69 | $42,326.97 | $512.18 | $0.00 | $239.32 | $43,078.47 |
| 70 | $43,078.47 | $512.18 | $0.00 | $243.57 | $43,834.22 |
| 71 | $43,834.22 | $512.18 | $0.00 | $247.85 | $44,594.25 |
| 72 | $44,594.25 | $512.18 | $0.00 | $252.14 | $45,358.57 |
| 73 | $45,358.57 | $512.18 | $0.00 | $256.46 | $46,127.21 |
| 74 | $46,127.21 | $512.18 | $0.00 | $260.81 | $46,900.20 |
| 75 | $46,900.20 | $512.18 | $0.00 | $265.18 | $47,677.56 |
| 76 | $47,677.56 | $512.18 | $0.00 | $269.58 | $48,459.32 |
| 77 | $48,459.32 | $512.18 | $0.00 | $274.00 | $49,245.50 |
| 78 | $49,245.50 | $512.18 | $0.00 | $278.44 | $50,036.12 |
| 79 | $50,036.12 | $512.18 | $0.00 | $282.91 | $50,831.21 |
| 80 | $50,831.21 | $512.18 | $0.00 | $287.41 | $51,630.80 |
| 81 | $51,630.80 | $512.18 | $0.00 | $291.93 | $52,434.91 |
| 82 | $52,434.91 | $512.18 | $0.00 | $296.47 | $53,243.56 |
| 83 | $53,243.56 | $512.18 | $0.00 | $301.05 | $54,056.79 |
| 84 | $54,056.79 | $512.18 | $0.00 | $305.64 | $54,874.61 |
| 85 | $54,874.61 | $512.18 | $0.00 | $310.27 | $55,697.06 |
| 86 | $55,697.06 | $512.18 | $0.00 | $314.92 | $56,524.16 |
| 87 | $56,524.16 | $512.18 | $0.00 | $319.60 | $57,355.94 |
| 88 | $57,355.94 | $512.18 | $0.00 | $324.30 | $58,192.42 |
| 89 | $58,192.42 | $512.18 | $0.00 | $329.03 | $59,033.63 |
| 90 | $59,033.63 | $512.18 | $0.00 | $333.78 | $59,879.59 |
| 91 | $59,879.59 | $512.18 | $0.00 | $338.57 | $60,730.34 |
| 92 | $60,730.34 | $512.18 | $0.00 | $343.38 | $61,585.90 |
| 93 | $61,585.90 | $512.18 | $0.00 | $348.22 | $62,446.30 |
| 94 | $62,446.30 | $512.18 | $0.00 | $353.08 | $63,311.56 |
| 95 | $63,311.56 | $512.18 | $0.00 | $357.97 | $64,181.71 |
| 96 | $64,181.71 | $512.18 | $0.00 | $362.89 | $65,056.78 |
| 97 | $65,056.78 | $512.18 | $0.00 | $367.84 | $65,936.80 |
| 98 | $65,936.80 | $512.18 | $0.00 | $372.82 | $66,821.80 |
| 99 | $66,821.80 | $512.18 | $0.00 | $377.82 | $67,711.80 |
| 100 | $67,711.80 | $512.18 | $0.00 | $382.85 | $68,606.83 |
| 101 | $68,606.83 | $512.18 | $0.00 | $387.91 | $69,506.92 |
| 102 | $69,506.92 | $512.18 | $0.00 | $393.00 | $70,412.10 |
| 103 | $70,412.10 | $512.18 | $0.00 | $398.12 | $71,322.40 |
| 104 | $71,322.40 | $512.18 | $0.00 | $403.27 | $72,237.85 |
| 105 | $72,237.85 | $512.18 | $0.00 | $408.44 | $73,158.47 |
| 106 | $73,158.47 | $512.18 | $0.00 | $413.65 | $74,084.30 |
| 107 | $74,084.30 | $512.18 | $0.00 | $418.88 | $75,015.36 |
| 108 | $75,015.36 | $512.18 | $0.00 | $424.15 | $75,951.69 |
| 109 | $75,951.69 | $512.18 | $0.00 | $429.44 | $76,893.31 |
| 110 | $76,893.31 | $512.18 | $0.00 | $434.77 | $77,840.26 |
| 111 | $77,840.26 | $512.18 | $0.00 | $440.12 | $78,792.56 |
| 112 | $78,792.56 | $512.18 | $0.00 | $445.50 | $79,750.24 |
| 113 | $79,750.24 | $512.18 | $0.00 | $450.92 | $80,713.34 |
| 114 | $80,713.34 | $512.18 | $0.00 | $456.36 | $81,681.88 |
| 115 | $81,681.88 | $512.18 | $0.00 | $461.84 | $82,655.90 |
| 116 | $82,655.90 | $512.18 | $0.00 | $467.35 | $83,635.43 |
| 117 | $83,635.43 | $512.18 | $0.00 | $472.89 | $84,620.50 |
| 118 | $84,620.50 | $512.18 | $0.00 | $478.46 | $85,611.14 |
| 119 | $85,611.14 | $512.18 | $0.00 | $484.06 | $86,607.38 |
| 120 | $86,607.38 | $512.18 | $0.00 | $489.69 | $87,609.25 |
| 121 | $87,609.25 | $512.18 | $0.00 | $495.36 | $88,616.79 |
| 122 | $88,616.79 | $512.18 | $0.00 | $501.05 | $89,630.02 |
| 123 | $89,630.02 | $512.18 | $0.00 | $506.78 | $90,648.98 |
| 124 | $90,648.98 | $512.18 | $0.00 | $512.54 | $91,673.70 |
| 125 | $91,673.70 | $512.18 | $0.00 | $518.34 | $92,704.22 |
| 126 | $92,704.22 | $512.18 | $0.00 | $524.16 | $93,740.56 |
| 127 | $93,740.56 | $512.18 | $0.00 | $530.02 | $94,782.76 |
| 128 | $94,782.76 | $512.18 | $0.00 | $535.92 | $95,830.86 |
| 129 | $95,830.86 | $512.18 | $0.00 | $541.84 | $96,884.88 |
| 130 | $96,884.88 | $512.18 | $0.00 | $547.80 | $97,944.86 |
| 131 | $97,944.86 | $512.18 | $0.00 | $553.79 | $99,010.83 |
| 132 | $99,010.83 | $512.18 | $0.00 | $559.82 | $100,082.83 |
| 133 | $100,082.83 | $512.18 | $0.00 | $565.88 | $101,160.89 |
| 134 | $101,160.89 | $512.18 | $0.00 | $571.98 | $102,245.05 |
| 135 | $102,245.05 | $512.18 | $0.00 | $578.11 | $103,335.34 |
| 136 | $103,335.34 | $512.18 | $0.00 | $584.27 | $104,431.79 |
| 137 | $104,431.79 | $512.18 | $0.00 | $590.47 | $105,534.44 |
| 138 | $105,534.44 | $512.18 | $0.00 | $596.71 | $106,643.33 |
| 139 | $106,643.33 | $512.18 | $0.00 | $602.98 | $107,758.49 |
| 140 | $107,758.49 | $512.18 | $0.00 | $609.28 | $108,879.95 |
| 141 | $108,879.95 | $512.18 | $0.00 | $615.62 | $110,007.75 |
| 142 | $110,007.75 | $512.18 | $0.00 | $622.00 | $111,141.93 |
| 143 | $111,141.93 | $512.18 | $0.00 | $628.41 | $112,282.52 |
| 144 | $112,282.52 | $512.18 | $0.00 | $634.86 | $113,429.56 |
| 145 | $113,429.56 | $512.18 | $0.00 | $641.35 | $114,583.09 |
| 146 | $114,583.09 | $512.18 | $0.00 | $647.87 | $115,743.14 |
| 147 | $115,743.14 | $512.18 | $0.00 | $654.43 | $116,909.75 |
| 148 | $116,909.75 | $512.18 | $0.00 | $661.02 | $118,082.95 |
| 149 | $118,082.95 | $512.18 | $0.00 | $667.66 | $119,262.79 |
| 150 | $119,262.79 | $512.18 | $0.00 | $674.33 | $120,449.30 |
| 151 | $120,449.30 | $512.18 | $0.00 | $681.04 | $121,642.52 |
| 152 | $121,642.52 | $512.18 | $0.00 | $687.78 | $122,842.48 |
| 153 | $122,842.48 | $512.18 | $0.00 | $694.57 | $124,049.23 |
| 154 | $124,049.23 | $512.18 | $0.00 | $701.39 | $125,262.80 |
| 155 | $125,262.80 | $512.18 | $0.00 | $708.25 | $126,483.23 |
| 156 | $126,483.23 | $512.18 | $0.00 | $715.15 | $127,710.56 |
| 157 | $127,710.56 | $512.18 | $0.00 | $722.09 | $128,944.83 |
| 158 | $128,944.83 | $512.18 | $0.00 | $729.07 | $130,186.08 |
| 159 | $130,186.08 | $512.18 | $0.00 | $736.09 | $131,434.35 |
| 160 | $131,434.35 | $512.18 | $0.00 | $743.15 | $132,689.68 |
| 161 | $132,689.68 | $512.18 | $0.00 | $750.25 | $133,952.11 |
| 162 | $133,952.11 | $512.18 | $0.00 | $757.38 | $135,221.67 |
| 163 | $135,221.67 | $512.18 | $0.00 | $764.56 | $136,498.41 |
| 164 | $136,498.41 | $512.18 | $0.00 | $771.78 | $137,782.37 |
| 165 | $137,782.37 | $512.18 | $0.00 | $779.04 | $139,073.59 |
| 166 | $139,073.59 | $512.18 | $0.00 | $786.34 | $140,372.11 |
| 167 | $140,372.11 | $512.18 | $0.00 | $793.68 | $141,677.97 |
| 168 | $141,677.97 | $512.18 | $0.00 | $801.07 | $142,991.22 |
| 169 | $142,991.22 | $512.18 | $0.00 | $808.49 | $144,311.89 |
| 170 | $144,311.89 | $512.18 | $0.00 | $815.96 | $145,640.03 |
| 171 | $145,640.03 | $512.18 | $0.00 | $823.47 | $146,975.68 |
| 172 | $146,975.68 | $512.18 | $0.00 | $831.02 | $148,318.88 |
| 173 | $148,318.88 | $512.18 | $0.00 | $838.62 | $149,669.68 |
| 174 | $149,669.68 | $512.18 | $0.00 | $846.25 | $151,028.11 |
| 175 | $151,028.11 | $512.18 | $0.00 | $853.93 | $152,394.22 |
| 176 | $152,394.22 | $512.18 | $0.00 | $861.66 | $153,768.06 |
| 177 | $153,768.06 | $512.18 | $0.00 | $869.43 | $155,149.67 |
| 178 | $155,149.67 | $512.18 | $0.00 | $877.24 | $156,539.09 |
| 179 | $156,539.09 | $512.18 | $0.00 | $885.09 | $157,936.36 |
| 180 | $157,936.36 | $512.18 | $0.00 | $893.00 | $159,341.54 |
| 181 | $159,341.54 | $512.18 | $0.00 | $900.94 | $160,754.66 |
| 182 | $160,754.66 | $512.18 | $0.00 | $908.93 | $162,175.77 |
| 183 | $162,175.77 | $512.18 | $0.00 | $916.97 | $163,604.92 |
| 184 | $163,604.92 | $512.18 | $0.00 | $925.05 | $165,042.15 |
| 185 | $165,042.15 | $512.18 | $0.00 | $933.17 | $166,487.50 |
| 186 | $166,487.50 | $512.18 | $0.00 | $941.34 | $167,941.02 |
| 187 | $167,941.02 | $512.18 | $0.00 | $949.56 | $169,402.76 |
| 188 | $169,402.76 | $512.18 | $0.00 | $957.83 | $170,872.77 |
| 189 | $170,872.77 | $512.18 | $0.00 | $966.14 | $172,351.09 |
| 190 | $172,351.09 | $512.18 | $0.00 | $974.50 | $173,837.77 |
| 191 | $173,837.77 | $512.18 | $0.00 | $982.90 | $175,332.85 |
| 192 | $175,332.85 | $512.18 | $0.00 | $991.36 | $176,836.39 |
| 193 | $176,836.39 | $512.18 | $0.00 | $999.86 | $178,348.43 |
| 194 | $178,348.43 | $512.18 | $0.00 | $1,008.41 | $179,869.02 |
| 195 | $179,869.02 | $512.18 | $0.00 | $1,017.01 | $181,398.21 |
| 196 | $181,398.21 | $512.18 | $0.00 | $1,025.65 | $182,936.04 |
| 197 | $182,936.04 | $512.18 | $0.00 | $1,034.35 | $184,482.57 |
| 198 | $184,482.57 | $512.18 | $0.00 | $1,043.09 | $186,037.84 |
| 199 | $186,037.84 | $512.18 | $0.00 | $1,051.88 | $187,601.90 |
| 200 | $187,601.90 | $512.18 | $0.00 | $1,060.73 | $189,174.81 |
| 201 | $189,174.81 | $512.18 | $0.00 | $1,069.62 | $190,756.61 |
| 202 | $190,756.61 | $512.18 | $0.00 | $1,078.57 | $192,347.36 |
| 203 | $192,347.36 | $512.18 | $0.00 | $1,087.56 | $193,947.10 |
| 204 | $193,947.10 | $512.18 | $0.00 | $1,096.61 | $195,555.89 |
| 205 | $195,555.89 | $512.18 | $0.00 | $1,105.70 | $197,173.77 |
| 206 | $197,173.77 | $512.18 | $0.00 | $1,114.85 | $198,800.80 |
| 207 | $198,800.80 | $512.18 | $0.00 | $1,124.05 | $200,437.03 |
| 208 | $200,437.03 | $512.18 | $0.00 | $1,133.30 | $202,082.51 |
| 209 | $202,082.51 | $512.18 | $0.00 | $1,142.60 | $203,737.29 |
| 210 | $203,737.29 | $512.18 | $0.00 | $1,151.96 | $205,401.43 |
| 211 | $205,401.43 | $512.18 | $0.00 | $1,161.37 | $207,074.98 |
| 212 | $207,074.98 | $512.18 | $0.00 | $1,170.83 | $208,757.99 |
| 213 | $208,757.99 | $512.18 | $0.00 | $1,180.35 | $210,450.52 |
| 214 | $210,450.52 | $512.18 | $0.00 | $1,189.92 | $212,152.62 |
| 215 | $212,152.62 | $512.18 | $0.00 | $1,199.54 | $213,864.34 |
| 216 | $213,864.34 | $512.18 | $0.00 | $1,209.22 | $215,585.74 |
| 217 | $215,585.74 | $512.18 | $60,047.56 | $1,218.95 | $157,269.31 |
| 218 | $157,269.31 | $512.18 | $0.00 | $889.22 | $158,670.71 |
| 219 | $158,670.71 | $512.18 | $0.00 | $897.15 | $160,080.04 |
| 220 | $160,080.04 | $512.18 | $0.00 | $905.12 | $161,497.34 |
| 221 | $161,497.34 | $512.18 | $0.00 | $913.13 | $162,922.65 |
| 222 | $162,922.65 | $512.18 | $0.00 | $921.19 | $164,356.02 |
| 223 | $164,356.02 | $512.18 | $0.00 | $929.29 | $165,797.49 |
| 224 | $165,797.49 | $512.18 | $0.00 | $937.44 | $167,247.11 |
| 225 | $167,247.11 | $512.18 | $0.00 | $945.64 | $168,704.93 |
| 226 | $168,704.93 | $512.18 | $0.00 | $953.88 | $170,170.99 |
| 227 | $170,170.99 | $512.18 | $0.00 | $962.17 | $171,645.34 |
| 228 | $171,645.34 | $512.18 | $0.00 | $970.51 | $173,128.03 |
| 229 | $173,128.03 | $512.18 | $63,049.93 | $978.89 | $111,569.17 |
| 230 | $111,569.17 | $512.18 | $0.00 | $630.83 | $112,712.18 |
| 231 | $112,712.18 | $512.18 | $0.00 | $637.29 | $113,861.65 |
| 232 | $113,861.65 | $512.18 | $0.00 | $643.79 | $115,017.62 |
| 233 | $115,017.62 | $512.18 | $0.00 | $650.33 | $116,180.13 |
| 234 | $116,180.13 | $512.18 | $0.00 | $656.90 | $117,349.21 |
| 235 | $117,349.21 | $512.18 | $0.00 | $663.51 | $118,524.90 |
| 236 | $118,524.90 | $512.18 | $0.00 | $670.16 | $119,707.24 |
| 237 | $119,707.24 | $512.18 | $0.00 | $676.84 | $120,896.26 |
| 238 | $120,896.26 | $512.18 | $0.00 | $683.57 | $122,092.01 |
| 239 | $122,092.01 | $512.18 | $0.00 | $690.33 | $123,294.52 |
| 240 | $123,294.52 | $512.18 | $0.00 | $697.13 | $124,503.83 |
| 241 | $124,503.83 | $512.18 | $66,202.43 | $703.96 | $59,517.54 |
| 242 | $59,517.54 | $512.18 | $0.00 | $336.52 | $60,366.24 |
| 243 | $60,366.24 | $512.18 | $0.00 | $341.32 | $61,219.74 |
| 244 | $61,219.74 | $512.18 | $0.00 | $346.15 | $62,078.07 |
| 245 | $62,078.07 | $512.18 | $0.00 | $351.00 | $62,941.25 |
| 246 | $62,941.25 | $512.18 | $0.00 | $355.88 | $63,809.31 |
| 247 | $63,809.31 | $512.18 | $0.00 | $360.79 | $64,682.28 |
| 248 | $64,682.28 | $512.18 | $0.00 | $365.72 | $65,560.18 |
| 249 | $65,560.18 | $512.18 | $0.00 | $370.69 | $66,443.05 |
| 250 | $66,443.05 | $512.18 | $0.00 | $375.68 | $67,330.91 |
| 251 | $67,330.91 | $512.18 | $0.00 | $380.70 | $68,223.79 |
| 252 | $68,223.79 | $512.18 | $0.00 | $385.75 | $69,121.72 |
| 253 | $69,121.72 | $0.00 | $69,512.55 | $390.82 | ($0.01) |