How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $58,983 |
| Monthly savings required | $467 |
How much will it cost to send your child to Missouri Western State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $235,930.01 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $466.89 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 | $22,745.00 |
| 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 Western State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $466.89 | $0.00 | $0.00 | $466.89 |
| 2 | $466.89 | $466.89 | $0.00 | $2.64 | $936.42 |
| 3 | $936.42 | $466.89 | $0.00 | $5.29 | $1,408.60 |
| 4 | $1,408.60 | $466.89 | $0.00 | $7.96 | $1,883.45 |
| 5 | $1,883.45 | $466.89 | $0.00 | $10.65 | $2,360.99 |
| 6 | $2,360.99 | $466.89 | $0.00 | $13.35 | $2,841.23 |
| 7 | $2,841.23 | $466.89 | $0.00 | $16.06 | $3,324.18 |
| 8 | $3,324.18 | $466.89 | $0.00 | $18.80 | $3,809.87 |
| 9 | $3,809.87 | $466.89 | $0.00 | $21.54 | $4,298.30 |
| 10 | $4,298.30 | $466.89 | $0.00 | $24.30 | $4,789.49 |
| 11 | $4,789.49 | $466.89 | $0.00 | $27.08 | $5,283.46 |
| 12 | $5,283.46 | $466.89 | $0.00 | $29.87 | $5,780.22 |
| 13 | $5,780.22 | $466.89 | $0.00 | $32.68 | $6,279.79 |
| 14 | $6,279.79 | $466.89 | $0.00 | $35.51 | $6,782.19 |
| 15 | $6,782.19 | $466.89 | $0.00 | $38.35 | $7,287.43 |
| 16 | $7,287.43 | $466.89 | $0.00 | $41.20 | $7,795.52 |
| 17 | $7,795.52 | $466.89 | $0.00 | $44.08 | $8,306.49 |
| 18 | $8,306.49 | $466.89 | $0.00 | $46.97 | $8,820.35 |
| 19 | $8,820.35 | $466.89 | $0.00 | $49.87 | $9,337.11 |
| 20 | $9,337.11 | $466.89 | $0.00 | $52.79 | $9,856.79 |
| 21 | $9,856.79 | $466.89 | $0.00 | $55.73 | $10,379.41 |
| 22 | $10,379.41 | $466.89 | $0.00 | $58.69 | $10,904.99 |
| 23 | $10,904.99 | $466.89 | $0.00 | $61.66 | $11,433.54 |
| 24 | $11,433.54 | $466.89 | $0.00 | $64.65 | $11,965.08 |
| 25 | $11,965.08 | $466.89 | $0.00 | $67.65 | $12,499.62 |
| 26 | $12,499.62 | $466.89 | $0.00 | $70.67 | $13,037.18 |
| 27 | $13,037.18 | $466.89 | $0.00 | $73.71 | $13,577.78 |
| 28 | $13,577.78 | $466.89 | $0.00 | $76.77 | $14,121.44 |
| 29 | $14,121.44 | $466.89 | $0.00 | $79.84 | $14,668.17 |
| 30 | $14,668.17 | $466.89 | $0.00 | $82.94 | $15,218.00 |
| 31 | $15,218.00 | $466.89 | $0.00 | $86.04 | $15,770.93 |
| 32 | $15,770.93 | $466.89 | $0.00 | $89.17 | $16,326.99 |
| 33 | $16,326.99 | $466.89 | $0.00 | $92.32 | $16,886.20 |
| 34 | $16,886.20 | $466.89 | $0.00 | $95.48 | $17,448.57 |
| 35 | $17,448.57 | $466.89 | $0.00 | $98.66 | $18,014.12 |
| 36 | $18,014.12 | $466.89 | $0.00 | $101.85 | $18,582.86 |
| 37 | $18,582.86 | $466.89 | $0.00 | $105.07 | $19,154.82 |
| 38 | $19,154.82 | $466.89 | $0.00 | $108.30 | $19,730.01 |
| 39 | $19,730.01 | $466.89 | $0.00 | $111.56 | $20,308.46 |
| 40 | $20,308.46 | $466.89 | $0.00 | $114.83 | $20,890.18 |
| 41 | $20,890.18 | $466.89 | $0.00 | $118.12 | $21,475.19 |
| 42 | $21,475.19 | $466.89 | $0.00 | $121.42 | $22,063.50 |
| 43 | $22,063.50 | $466.89 | $0.00 | $124.75 | $22,655.14 |
| 44 | $22,655.14 | $466.89 | $0.00 | $128.10 | $23,250.13 |
| 45 | $23,250.13 | $466.89 | $0.00 | $131.46 | $23,848.48 |
| 46 | $23,848.48 | $466.89 | $0.00 | $134.84 | $24,450.21 |
| 47 | $24,450.21 | $466.89 | $0.00 | $138.25 | $25,055.35 |
| 48 | $25,055.35 | $466.89 | $0.00 | $141.67 | $25,663.91 |
| 49 | $25,663.91 | $466.89 | $0.00 | $145.11 | $26,275.91 |
| 50 | $26,275.91 | $466.89 | $0.00 | $148.57 | $26,891.37 |
| 51 | $26,891.37 | $466.89 | $0.00 | $152.05 | $27,510.31 |
| 52 | $27,510.31 | $466.89 | $0.00 | $155.55 | $28,132.75 |
| 53 | $28,132.75 | $466.89 | $0.00 | $159.07 | $28,758.71 |
| 54 | $28,758.71 | $466.89 | $0.00 | $162.61 | $29,388.21 |
| 55 | $29,388.21 | $466.89 | $0.00 | $166.17 | $30,021.27 |
| 56 | $30,021.27 | $466.89 | $0.00 | $169.74 | $30,657.90 |
| 57 | $30,657.90 | $466.89 | $0.00 | $173.34 | $31,298.13 |
| 58 | $31,298.13 | $466.89 | $0.00 | $176.96 | $31,941.98 |
| 59 | $31,941.98 | $466.89 | $0.00 | $180.60 | $32,589.47 |
| 60 | $32,589.47 | $466.89 | $0.00 | $184.27 | $33,240.63 |
| 61 | $33,240.63 | $466.89 | $0.00 | $187.95 | $33,895.47 |
| 62 | $33,895.47 | $466.89 | $0.00 | $191.65 | $34,554.01 |
| 63 | $34,554.01 | $466.89 | $0.00 | $195.37 | $35,216.27 |
| 64 | $35,216.27 | $466.89 | $0.00 | $199.12 | $35,882.28 |
| 65 | $35,882.28 | $466.89 | $0.00 | $202.88 | $36,552.05 |
| 66 | $36,552.05 | $466.89 | $0.00 | $206.67 | $37,225.61 |
| 67 | $37,225.61 | $466.89 | $0.00 | $210.48 | $37,902.98 |
| 68 | $37,902.98 | $466.89 | $0.00 | $214.31 | $38,584.18 |
| 69 | $38,584.18 | $466.89 | $0.00 | $218.16 | $39,269.23 |
| 70 | $39,269.23 | $466.89 | $0.00 | $222.03 | $39,958.15 |
| 71 | $39,958.15 | $466.89 | $0.00 | $225.93 | $40,650.97 |
| 72 | $40,650.97 | $466.89 | $0.00 | $229.85 | $41,347.71 |
| 73 | $41,347.71 | $466.89 | $0.00 | $233.79 | $42,048.39 |
| 74 | $42,048.39 | $466.89 | $0.00 | $237.75 | $42,753.03 |
| 75 | $42,753.03 | $466.89 | $0.00 | $241.73 | $43,461.65 |
| 76 | $43,461.65 | $466.89 | $0.00 | $245.74 | $44,174.28 |
| 77 | $44,174.28 | $466.89 | $0.00 | $249.77 | $44,890.94 |
| 78 | $44,890.94 | $466.89 | $0.00 | $253.82 | $45,611.65 |
| 79 | $45,611.65 | $466.89 | $0.00 | $257.89 | $46,336.43 |
| 80 | $46,336.43 | $466.89 | $0.00 | $261.99 | $47,065.31 |
| 81 | $47,065.31 | $466.89 | $0.00 | $266.11 | $47,798.31 |
| 82 | $47,798.31 | $466.89 | $0.00 | $270.26 | $48,535.46 |
| 83 | $48,535.46 | $466.89 | $0.00 | $274.43 | $49,276.78 |
| 84 | $49,276.78 | $466.89 | $0.00 | $278.62 | $50,022.29 |
| 85 | $50,022.29 | $466.89 | $0.00 | $282.83 | $50,772.01 |
| 86 | $50,772.01 | $466.89 | $0.00 | $287.07 | $51,525.97 |
| 87 | $51,525.97 | $466.89 | $0.00 | $291.34 | $52,284.20 |
| 88 | $52,284.20 | $466.89 | $0.00 | $295.62 | $53,046.71 |
| 89 | $53,046.71 | $466.89 | $0.00 | $299.93 | $53,813.53 |
| 90 | $53,813.53 | $466.89 | $0.00 | $304.27 | $54,584.69 |
| 91 | $54,584.69 | $466.89 | $0.00 | $308.63 | $55,360.21 |
| 92 | $55,360.21 | $466.89 | $0.00 | $313.01 | $56,140.11 |
| 93 | $56,140.11 | $466.89 | $0.00 | $317.42 | $56,924.42 |
| 94 | $56,924.42 | $466.89 | $0.00 | $321.86 | $57,713.17 |
| 95 | $57,713.17 | $466.89 | $0.00 | $326.32 | $58,506.38 |
| 96 | $58,506.38 | $466.89 | $0.00 | $330.80 | $59,304.07 |
| 97 | $59,304.07 | $466.89 | $0.00 | $335.31 | $60,106.27 |
| 98 | $60,106.27 | $466.89 | $0.00 | $339.85 | $60,913.01 |
| 99 | $60,913.01 | $466.89 | $0.00 | $344.41 | $61,724.31 |
| 100 | $61,724.31 | $466.89 | $0.00 | $349.00 | $62,540.20 |
| 101 | $62,540.20 | $466.89 | $0.00 | $353.61 | $63,360.70 |
| 102 | $63,360.70 | $466.89 | $0.00 | $358.25 | $64,185.84 |
| 103 | $64,185.84 | $466.89 | $0.00 | $362.92 | $65,015.65 |
| 104 | $65,015.65 | $466.89 | $0.00 | $367.61 | $65,850.15 |
| 105 | $65,850.15 | $466.89 | $0.00 | $372.33 | $66,689.37 |
| 106 | $66,689.37 | $466.89 | $0.00 | $377.07 | $67,533.33 |
| 107 | $67,533.33 | $466.89 | $0.00 | $381.84 | $68,382.06 |
| 108 | $68,382.06 | $466.89 | $0.00 | $386.64 | $69,235.59 |
| 109 | $69,235.59 | $466.89 | $0.00 | $391.47 | $70,093.95 |
| 110 | $70,093.95 | $466.89 | $0.00 | $396.32 | $70,957.16 |
| 111 | $70,957.16 | $466.89 | $0.00 | $401.20 | $71,825.25 |
| 112 | $71,825.25 | $466.89 | $0.00 | $406.11 | $72,698.25 |
| 113 | $72,698.25 | $466.89 | $0.00 | $411.05 | $73,576.19 |
| 114 | $73,576.19 | $466.89 | $0.00 | $416.01 | $74,459.09 |
| 115 | $74,459.09 | $466.89 | $0.00 | $421.00 | $75,346.98 |
| 116 | $75,346.98 | $466.89 | $0.00 | $426.02 | $76,239.89 |
| 117 | $76,239.89 | $466.89 | $0.00 | $431.07 | $77,137.85 |
| 118 | $77,137.85 | $466.89 | $0.00 | $436.15 | $78,040.89 |
| 119 | $78,040.89 | $466.89 | $0.00 | $441.25 | $78,949.03 |
| 120 | $78,949.03 | $466.89 | $0.00 | $446.39 | $79,862.31 |
| 121 | $79,862.31 | $466.89 | $0.00 | $451.55 | $80,780.75 |
| 122 | $80,780.75 | $466.89 | $0.00 | $456.75 | $81,704.39 |
| 123 | $81,704.39 | $466.89 | $0.00 | $461.97 | $82,633.25 |
| 124 | $82,633.25 | $466.89 | $0.00 | $467.22 | $83,567.36 |
| 125 | $83,567.36 | $466.89 | $0.00 | $472.50 | $84,506.75 |
| 126 | $84,506.75 | $466.89 | $0.00 | $477.81 | $85,451.45 |
| 127 | $85,451.45 | $466.89 | $0.00 | $483.15 | $86,401.49 |
| 128 | $86,401.49 | $466.89 | $0.00 | $488.53 | $87,356.91 |
| 129 | $87,356.91 | $466.89 | $0.00 | $493.93 | $88,317.73 |
| 130 | $88,317.73 | $466.89 | $0.00 | $499.36 | $89,283.98 |
| 131 | $89,283.98 | $466.89 | $0.00 | $504.82 | $90,255.69 |
| 132 | $90,255.69 | $466.89 | $0.00 | $510.32 | $91,232.90 |
| 133 | $91,232.90 | $466.89 | $0.00 | $515.84 | $92,215.63 |
| 134 | $92,215.63 | $466.89 | $0.00 | $521.40 | $93,203.92 |
| 135 | $93,203.92 | $466.89 | $0.00 | $526.99 | $94,197.80 |
| 136 | $94,197.80 | $466.89 | $0.00 | $532.61 | $95,197.30 |
| 137 | $95,197.30 | $466.89 | $0.00 | $538.26 | $96,202.45 |
| 138 | $96,202.45 | $466.89 | $0.00 | $543.94 | $97,213.28 |
| 139 | $97,213.28 | $466.89 | $0.00 | $549.66 | $98,229.83 |
| 140 | $98,229.83 | $466.89 | $0.00 | $555.41 | $99,252.13 |
| 141 | $99,252.13 | $466.89 | $0.00 | $561.19 | $100,280.21 |
| 142 | $100,280.21 | $466.89 | $0.00 | $567.00 | $101,314.10 |
| 143 | $101,314.10 | $466.89 | $0.00 | $572.84 | $102,353.83 |
| 144 | $102,353.83 | $466.89 | $0.00 | $578.72 | $103,399.44 |
| 145 | $103,399.44 | $466.89 | $0.00 | $584.64 | $104,450.97 |
| 146 | $104,450.97 | $466.89 | $0.00 | $590.58 | $105,508.44 |
| 147 | $105,508.44 | $466.89 | $0.00 | $596.56 | $106,571.89 |
| 148 | $106,571.89 | $466.89 | $0.00 | $602.57 | $107,641.35 |
| 149 | $107,641.35 | $466.89 | $0.00 | $608.62 | $108,716.86 |
| 150 | $108,716.86 | $466.89 | $0.00 | $614.70 | $109,798.45 |
| 151 | $109,798.45 | $466.89 | $0.00 | $620.82 | $110,886.16 |
| 152 | $110,886.16 | $466.89 | $0.00 | $626.97 | $111,980.02 |
| 153 | $111,980.02 | $466.89 | $0.00 | $633.15 | $113,080.06 |
| 154 | $113,080.06 | $466.89 | $0.00 | $639.37 | $114,186.32 |
| 155 | $114,186.32 | $466.89 | $0.00 | $645.63 | $115,298.84 |
| 156 | $115,298.84 | $466.89 | $0.00 | $651.92 | $116,417.65 |
| 157 | $116,417.65 | $466.89 | $0.00 | $658.24 | $117,542.78 |
| 158 | $117,542.78 | $466.89 | $0.00 | $664.60 | $118,674.27 |
| 159 | $118,674.27 | $466.89 | $0.00 | $671.00 | $119,812.16 |
| 160 | $119,812.16 | $466.89 | $0.00 | $677.44 | $120,956.49 |
| 161 | $120,956.49 | $466.89 | $0.00 | $683.91 | $122,107.29 |
| 162 | $122,107.29 | $466.89 | $0.00 | $690.41 | $123,264.59 |
| 163 | $123,264.59 | $466.89 | $0.00 | $696.96 | $124,428.44 |
| 164 | $124,428.44 | $466.89 | $0.00 | $703.54 | $125,598.87 |
| 165 | $125,598.87 | $466.89 | $0.00 | $710.15 | $126,775.91 |
| 166 | $126,775.91 | $466.89 | $0.00 | $716.81 | $127,959.61 |
| 167 | $127,959.61 | $466.89 | $0.00 | $723.50 | $129,150.00 |
| 168 | $129,150.00 | $466.89 | $0.00 | $730.23 | $130,347.12 |
| 169 | $130,347.12 | $466.89 | $0.00 | $737.00 | $131,551.01 |
| 170 | $131,551.01 | $466.89 | $0.00 | $743.81 | $132,761.71 |
| 171 | $132,761.71 | $466.89 | $0.00 | $750.65 | $133,979.25 |
| 172 | $133,979.25 | $466.89 | $0.00 | $757.54 | $135,203.68 |
| 173 | $135,203.68 | $466.89 | $0.00 | $764.46 | $136,435.03 |
| 174 | $136,435.03 | $466.89 | $0.00 | $771.42 | $137,673.34 |
| 175 | $137,673.34 | $466.89 | $0.00 | $778.43 | $138,918.66 |
| 176 | $138,918.66 | $466.89 | $0.00 | $785.47 | $140,171.02 |
| 177 | $140,171.02 | $466.89 | $0.00 | $792.55 | $141,430.46 |
| 178 | $141,430.46 | $466.89 | $0.00 | $799.67 | $142,697.02 |
| 179 | $142,697.02 | $466.89 | $0.00 | $806.83 | $143,970.74 |
| 180 | $143,970.74 | $466.89 | $0.00 | $814.03 | $145,251.66 |
| 181 | $145,251.66 | $466.89 | $0.00 | $821.27 | $146,539.82 |
| 182 | $146,539.82 | $466.89 | $0.00 | $828.56 | $147,835.27 |
| 183 | $147,835.27 | $466.89 | $0.00 | $835.88 | $149,138.04 |
| 184 | $149,138.04 | $466.89 | $0.00 | $843.25 | $150,448.18 |
| 185 | $150,448.18 | $466.89 | $0.00 | $850.66 | $151,765.73 |
| 186 | $151,765.73 | $466.89 | $0.00 | $858.11 | $153,090.73 |
| 187 | $153,090.73 | $466.89 | $0.00 | $865.60 | $154,423.22 |
| 188 | $154,423.22 | $466.89 | $0.00 | $873.13 | $155,763.24 |
| 189 | $155,763.24 | $466.89 | $0.00 | $880.71 | $157,110.84 |
| 190 | $157,110.84 | $466.89 | $0.00 | $888.33 | $158,466.06 |
| 191 | $158,466.06 | $466.89 | $0.00 | $895.99 | $159,828.94 |
| 192 | $159,828.94 | $466.89 | $0.00 | $903.70 | $161,199.53 |
| 193 | $161,199.53 | $466.89 | $0.00 | $911.45 | $162,577.87 |
| 194 | $162,577.87 | $466.89 | $0.00 | $919.24 | $163,964.00 |
| 195 | $163,964.00 | $466.89 | $0.00 | $927.08 | $165,357.97 |
| 196 | $165,357.97 | $466.89 | $0.00 | $934.96 | $166,759.82 |
| 197 | $166,759.82 | $466.89 | $0.00 | $942.88 | $168,169.59 |
| 198 | $168,169.59 | $466.89 | $0.00 | $950.86 | $169,587.34 |
| 199 | $169,587.34 | $466.89 | $0.00 | $958.87 | $171,013.10 |
| 200 | $171,013.10 | $466.89 | $0.00 | $966.93 | $172,446.92 |
| 201 | $172,446.92 | $466.89 | $0.00 | $975.04 | $173,888.85 |
| 202 | $173,888.85 | $466.89 | $0.00 | $983.19 | $175,338.93 |
| 203 | $175,338.93 | $466.89 | $0.00 | $991.39 | $176,797.21 |
| 204 | $176,797.21 | $466.89 | $0.00 | $999.64 | $178,263.74 |
| 205 | $178,263.74 | $466.89 | $0.00 | $1,007.93 | $179,738.56 |
| 206 | $179,738.56 | $466.89 | $0.00 | $1,016.27 | $181,221.72 |
| 207 | $181,221.72 | $466.89 | $0.00 | $1,024.65 | $182,713.26 |
| 208 | $182,713.26 | $466.89 | $0.00 | $1,033.09 | $184,213.24 |
| 209 | $184,213.24 | $466.89 | $0.00 | $1,041.57 | $185,721.70 |
| 210 | $185,721.70 | $466.89 | $0.00 | $1,050.10 | $187,238.69 |
| 211 | $187,238.69 | $466.89 | $0.00 | $1,058.67 | $188,764.25 |
| 212 | $188,764.25 | $466.89 | $0.00 | $1,067.30 | $190,298.44 |
| 213 | $190,298.44 | $466.89 | $0.00 | $1,075.98 | $191,841.31 |
| 214 | $191,841.31 | $466.89 | $0.00 | $1,084.70 | $193,392.90 |
| 215 | $193,392.90 | $466.89 | $0.00 | $1,093.47 | $194,953.26 |
| 216 | $194,953.26 | $466.89 | $0.00 | $1,102.29 | $196,522.44 |
| 217 | $196,522.44 | $466.89 | $54,738.55 | $1,111.17 | $143,361.95 |
| 218 | $143,361.95 | $466.89 | $0.00 | $810.59 | $144,639.43 |
| 219 | $144,639.43 | $466.89 | $0.00 | $817.81 | $145,924.13 |
| 220 | $145,924.13 | $466.89 | $0.00 | $825.08 | $147,216.10 |
| 221 | $147,216.10 | $466.89 | $0.00 | $832.38 | $148,515.37 |
| 222 | $148,515.37 | $466.89 | $0.00 | $839.73 | $149,821.99 |
| 223 | $149,821.99 | $466.89 | $0.00 | $847.12 | $151,136.00 |
| 224 | $151,136.00 | $466.89 | $0.00 | $854.54 | $152,457.43 |
| 225 | $152,457.43 | $466.89 | $0.00 | $862.02 | $153,786.34 |
| 226 | $153,786.34 | $466.89 | $0.00 | $869.53 | $155,122.76 |
| 227 | $155,122.76 | $466.89 | $0.00 | $877.09 | $156,466.74 |
| 228 | $156,466.74 | $466.89 | $0.00 | $884.69 | $157,818.32 |
| 229 | $157,818.32 | $466.89 | $57,475.48 | $892.33 | $101,702.06 |
| 230 | $101,702.06 | $466.89 | $0.00 | $575.04 | $102,743.99 |
| 231 | $102,743.99 | $466.89 | $0.00 | $580.93 | $103,791.81 |
| 232 | $103,791.81 | $466.89 | $0.00 | $586.85 | $104,845.55 |
| 233 | $104,845.55 | $466.89 | $0.00 | $592.81 | $105,905.25 |
| 234 | $105,905.25 | $466.89 | $0.00 | $598.80 | $106,970.94 |
| 235 | $106,970.94 | $466.89 | $0.00 | $604.83 | $108,042.66 |
| 236 | $108,042.66 | $466.89 | $0.00 | $610.89 | $109,120.44 |
| 237 | $109,120.44 | $466.89 | $0.00 | $616.98 | $110,204.31 |
| 238 | $110,204.31 | $466.89 | $0.00 | $623.11 | $111,294.31 |
| 239 | $111,294.31 | $466.89 | $0.00 | $629.27 | $112,390.47 |
| 240 | $112,390.47 | $466.89 | $0.00 | $635.47 | $113,492.83 |
| 241 | $113,492.83 | $466.89 | $60,349.26 | $641.70 | $54,252.16 |
| 242 | $54,252.16 | $466.89 | $0.00 | $306.75 | $55,025.80 |
| 243 | $55,025.80 | $466.89 | $0.00 | $311.12 | $55,803.81 |
| 244 | $55,803.81 | $466.89 | $0.00 | $315.52 | $56,586.22 |
| 245 | $56,586.22 | $466.89 | $0.00 | $319.95 | $57,373.06 |
| 246 | $57,373.06 | $466.89 | $0.00 | $324.40 | $58,164.35 |
| 247 | $58,164.35 | $466.89 | $0.00 | $328.87 | $58,960.11 |
| 248 | $58,960.11 | $466.89 | $0.00 | $333.37 | $59,760.37 |
| 249 | $59,760.37 | $466.89 | $0.00 | $337.89 | $60,565.15 |
| 250 | $60,565.15 | $466.89 | $0.00 | $342.44 | $61,374.48 |
| 251 | $61,374.48 | $466.89 | $0.00 | $347.02 | $62,188.39 |
| 252 | $62,188.39 | $466.89 | $0.00 | $351.62 | $63,006.90 |
| 253 | $63,006.90 | $0.00 | $63,366.72 | $356.25 | ($3.57) |