How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,548 |
| Monthly savings required | $456 |
How much will it cost to send your child to University of Central Missouri in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $230,193.84 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $455.54 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 | $22,192.00 |
| 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 Central Missouri in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $455.54 | $0.00 | $0.00 | $455.54 |
| 2 | $455.54 | $455.54 | $0.00 | $2.58 | $913.66 |
| 3 | $913.66 | $455.54 | $0.00 | $5.17 | $1,374.37 |
| 4 | $1,374.37 | $455.54 | $0.00 | $7.77 | $1,837.68 |
| 5 | $1,837.68 | $455.54 | $0.00 | $10.39 | $2,303.61 |
| 6 | $2,303.61 | $455.54 | $0.00 | $13.02 | $2,772.17 |
| 7 | $2,772.17 | $455.54 | $0.00 | $15.67 | $3,243.38 |
| 8 | $3,243.38 | $455.54 | $0.00 | $18.34 | $3,717.26 |
| 9 | $3,717.26 | $455.54 | $0.00 | $21.02 | $4,193.82 |
| 10 | $4,193.82 | $455.54 | $0.00 | $23.71 | $4,673.07 |
| 11 | $4,673.07 | $455.54 | $0.00 | $26.42 | $5,155.03 |
| 12 | $5,155.03 | $455.54 | $0.00 | $29.15 | $5,639.72 |
| 13 | $5,639.72 | $455.54 | $0.00 | $31.89 | $6,127.15 |
| 14 | $6,127.15 | $455.54 | $0.00 | $34.64 | $6,617.33 |
| 15 | $6,617.33 | $455.54 | $0.00 | $37.42 | $7,110.29 |
| 16 | $7,110.29 | $455.54 | $0.00 | $40.20 | $7,606.03 |
| 17 | $7,606.03 | $455.54 | $0.00 | $43.01 | $8,104.58 |
| 18 | $8,104.58 | $455.54 | $0.00 | $45.82 | $8,605.94 |
| 19 | $8,605.94 | $455.54 | $0.00 | $48.66 | $9,110.14 |
| 20 | $9,110.14 | $455.54 | $0.00 | $51.51 | $9,617.19 |
| 21 | $9,617.19 | $455.54 | $0.00 | $54.38 | $10,127.11 |
| 22 | $10,127.11 | $455.54 | $0.00 | $57.26 | $10,639.91 |
| 23 | $10,639.91 | $455.54 | $0.00 | $60.16 | $11,155.61 |
| 24 | $11,155.61 | $455.54 | $0.00 | $63.08 | $11,674.23 |
| 25 | $11,674.23 | $455.54 | $0.00 | $66.01 | $12,195.78 |
| 26 | $12,195.78 | $455.54 | $0.00 | $68.96 | $12,720.28 |
| 27 | $12,720.28 | $455.54 | $0.00 | $71.92 | $13,247.74 |
| 28 | $13,247.74 | $455.54 | $0.00 | $74.90 | $13,778.18 |
| 29 | $13,778.18 | $455.54 | $0.00 | $77.90 | $14,311.62 |
| 30 | $14,311.62 | $455.54 | $0.00 | $80.92 | $14,848.08 |
| 31 | $14,848.08 | $455.54 | $0.00 | $83.95 | $15,387.57 |
| 32 | $15,387.57 | $455.54 | $0.00 | $87.00 | $15,930.11 |
| 33 | $15,930.11 | $455.54 | $0.00 | $90.07 | $16,475.72 |
| 34 | $16,475.72 | $455.54 | $0.00 | $93.16 | $17,024.42 |
| 35 | $17,024.42 | $455.54 | $0.00 | $96.26 | $17,576.22 |
| 36 | $17,576.22 | $455.54 | $0.00 | $99.38 | $18,131.14 |
| 37 | $18,131.14 | $455.54 | $0.00 | $102.52 | $18,689.20 |
| 38 | $18,689.20 | $455.54 | $0.00 | $105.67 | $19,250.41 |
| 39 | $19,250.41 | $455.54 | $0.00 | $108.84 | $19,814.79 |
| 40 | $19,814.79 | $455.54 | $0.00 | $112.04 | $20,382.37 |
| 41 | $20,382.37 | $455.54 | $0.00 | $115.24 | $20,953.15 |
| 42 | $20,953.15 | $455.54 | $0.00 | $118.47 | $21,527.16 |
| 43 | $21,527.16 | $455.54 | $0.00 | $121.72 | $22,104.42 |
| 44 | $22,104.42 | $455.54 | $0.00 | $124.98 | $22,684.94 |
| 45 | $22,684.94 | $455.54 | $0.00 | $128.26 | $23,268.74 |
| 46 | $23,268.74 | $455.54 | $0.00 | $131.56 | $23,855.84 |
| 47 | $23,855.84 | $455.54 | $0.00 | $134.88 | $24,446.26 |
| 48 | $24,446.26 | $455.54 | $0.00 | $138.22 | $25,040.02 |
| 49 | $25,040.02 | $455.54 | $0.00 | $141.58 | $25,637.14 |
| 50 | $25,637.14 | $455.54 | $0.00 | $144.96 | $26,237.64 |
| 51 | $26,237.64 | $455.54 | $0.00 | $148.35 | $26,841.53 |
| 52 | $26,841.53 | $455.54 | $0.00 | $151.77 | $27,448.84 |
| 53 | $27,448.84 | $455.54 | $0.00 | $155.20 | $28,059.58 |
| 54 | $28,059.58 | $455.54 | $0.00 | $158.65 | $28,673.77 |
| 55 | $28,673.77 | $455.54 | $0.00 | $162.13 | $29,291.44 |
| 56 | $29,291.44 | $455.54 | $0.00 | $165.62 | $29,912.60 |
| 57 | $29,912.60 | $455.54 | $0.00 | $169.13 | $30,537.27 |
| 58 | $30,537.27 | $455.54 | $0.00 | $172.66 | $31,165.47 |
| 59 | $31,165.47 | $455.54 | $0.00 | $176.21 | $31,797.22 |
| 60 | $31,797.22 | $455.54 | $0.00 | $179.79 | $32,432.55 |
| 61 | $32,432.55 | $455.54 | $0.00 | $183.38 | $33,071.47 |
| 62 | $33,071.47 | $455.54 | $0.00 | $186.99 | $33,714.00 |
| 63 | $33,714.00 | $455.54 | $0.00 | $190.62 | $34,360.16 |
| 64 | $34,360.16 | $455.54 | $0.00 | $194.28 | $35,009.98 |
| 65 | $35,009.98 | $455.54 | $0.00 | $197.95 | $35,663.47 |
| 66 | $35,663.47 | $455.54 | $0.00 | $201.65 | $36,320.66 |
| 67 | $36,320.66 | $455.54 | $0.00 | $205.36 | $36,981.56 |
| 68 | $36,981.56 | $455.54 | $0.00 | $209.10 | $37,646.20 |
| 69 | $37,646.20 | $455.54 | $0.00 | $212.86 | $38,314.60 |
| 70 | $38,314.60 | $455.54 | $0.00 | $216.64 | $38,986.78 |
| 71 | $38,986.78 | $455.54 | $0.00 | $220.44 | $39,662.76 |
| 72 | $39,662.76 | $455.54 | $0.00 | $224.26 | $40,342.56 |
| 73 | $40,342.56 | $455.54 | $0.00 | $228.10 | $41,026.20 |
| 74 | $41,026.20 | $455.54 | $0.00 | $231.97 | $41,713.71 |
| 75 | $41,713.71 | $455.54 | $0.00 | $235.86 | $42,405.11 |
| 76 | $42,405.11 | $455.54 | $0.00 | $239.76 | $43,100.41 |
| 77 | $43,100.41 | $455.54 | $0.00 | $243.70 | $43,799.65 |
| 78 | $43,799.65 | $455.54 | $0.00 | $247.65 | $44,502.84 |
| 79 | $44,502.84 | $455.54 | $0.00 | $251.63 | $45,210.01 |
| 80 | $45,210.01 | $455.54 | $0.00 | $255.62 | $45,921.17 |
| 81 | $45,921.17 | $455.54 | $0.00 | $259.64 | $46,636.35 |
| 82 | $46,636.35 | $455.54 | $0.00 | $263.69 | $47,355.58 |
| 83 | $47,355.58 | $455.54 | $0.00 | $267.76 | $48,078.88 |
| 84 | $48,078.88 | $455.54 | $0.00 | $271.84 | $48,806.26 |
| 85 | $48,806.26 | $455.54 | $0.00 | $275.96 | $49,537.76 |
| 86 | $49,537.76 | $455.54 | $0.00 | $280.09 | $50,273.39 |
| 87 | $50,273.39 | $455.54 | $0.00 | $284.25 | $51,013.18 |
| 88 | $51,013.18 | $455.54 | $0.00 | $288.44 | $51,757.16 |
| 89 | $51,757.16 | $455.54 | $0.00 | $292.64 | $52,505.34 |
| 90 | $52,505.34 | $455.54 | $0.00 | $296.87 | $53,257.75 |
| 91 | $53,257.75 | $455.54 | $0.00 | $301.13 | $54,014.42 |
| 92 | $54,014.42 | $455.54 | $0.00 | $305.41 | $54,775.37 |
| 93 | $54,775.37 | $455.54 | $0.00 | $309.71 | $55,540.62 |
| 94 | $55,540.62 | $455.54 | $0.00 | $314.03 | $56,310.19 |
| 95 | $56,310.19 | $455.54 | $0.00 | $318.39 | $57,084.12 |
| 96 | $57,084.12 | $455.54 | $0.00 | $322.76 | $57,862.42 |
| 97 | $57,862.42 | $455.54 | $0.00 | $327.16 | $58,645.12 |
| 98 | $58,645.12 | $455.54 | $0.00 | $331.59 | $59,432.25 |
| 99 | $59,432.25 | $455.54 | $0.00 | $336.04 | $60,223.83 |
| 100 | $60,223.83 | $455.54 | $0.00 | $340.51 | $61,019.88 |
| 101 | $61,019.88 | $455.54 | $0.00 | $345.02 | $61,820.44 |
| 102 | $61,820.44 | $455.54 | $0.00 | $349.54 | $62,625.52 |
| 103 | $62,625.52 | $455.54 | $0.00 | $354.09 | $63,435.15 |
| 104 | $63,435.15 | $455.54 | $0.00 | $358.67 | $64,249.36 |
| 105 | $64,249.36 | $455.54 | $0.00 | $363.28 | $65,068.18 |
| 106 | $65,068.18 | $455.54 | $0.00 | $367.90 | $65,891.62 |
| 107 | $65,891.62 | $455.54 | $0.00 | $372.56 | $66,719.72 |
| 108 | $66,719.72 | $455.54 | $0.00 | $377.24 | $67,552.50 |
| 109 | $67,552.50 | $455.54 | $0.00 | $381.95 | $68,389.99 |
| 110 | $68,389.99 | $455.54 | $0.00 | $386.69 | $69,232.22 |
| 111 | $69,232.22 | $455.54 | $0.00 | $391.45 | $70,079.21 |
| 112 | $70,079.21 | $455.54 | $0.00 | $396.24 | $70,930.99 |
| 113 | $70,930.99 | $455.54 | $0.00 | $401.05 | $71,787.58 |
| 114 | $71,787.58 | $455.54 | $0.00 | $405.90 | $72,649.02 |
| 115 | $72,649.02 | $455.54 | $0.00 | $410.77 | $73,515.33 |
| 116 | $73,515.33 | $455.54 | $0.00 | $415.67 | $74,386.54 |
| 117 | $74,386.54 | $455.54 | $0.00 | $420.59 | $75,262.67 |
| 118 | $75,262.67 | $455.54 | $0.00 | $425.55 | $76,143.76 |
| 119 | $76,143.76 | $455.54 | $0.00 | $430.53 | $77,029.83 |
| 120 | $77,029.83 | $455.54 | $0.00 | $435.54 | $77,920.91 |
| 121 | $77,920.91 | $455.54 | $0.00 | $440.58 | $78,817.03 |
| 122 | $78,817.03 | $455.54 | $0.00 | $445.64 | $79,718.21 |
| 123 | $79,718.21 | $455.54 | $0.00 | $450.74 | $80,624.49 |
| 124 | $80,624.49 | $455.54 | $0.00 | $455.86 | $81,535.89 |
| 125 | $81,535.89 | $455.54 | $0.00 | $461.02 | $82,452.45 |
| 126 | $82,452.45 | $455.54 | $0.00 | $466.20 | $83,374.19 |
| 127 | $83,374.19 | $455.54 | $0.00 | $471.41 | $84,301.14 |
| 128 | $84,301.14 | $455.54 | $0.00 | $476.65 | $85,233.33 |
| 129 | $85,233.33 | $455.54 | $0.00 | $481.92 | $86,170.79 |
| 130 | $86,170.79 | $455.54 | $0.00 | $487.22 | $87,113.55 |
| 131 | $87,113.55 | $455.54 | $0.00 | $492.55 | $88,061.64 |
| 132 | $88,061.64 | $455.54 | $0.00 | $497.91 | $89,015.09 |
| 133 | $89,015.09 | $455.54 | $0.00 | $503.30 | $89,973.93 |
| 134 | $89,973.93 | $455.54 | $0.00 | $508.73 | $90,938.20 |
| 135 | $90,938.20 | $455.54 | $0.00 | $514.18 | $91,907.92 |
| 136 | $91,907.92 | $455.54 | $0.00 | $519.66 | $92,883.12 |
| 137 | $92,883.12 | $455.54 | $0.00 | $525.17 | $93,863.83 |
| 138 | $93,863.83 | $455.54 | $0.00 | $530.72 | $94,850.09 |
| 139 | $94,850.09 | $455.54 | $0.00 | $536.30 | $95,841.93 |
| 140 | $95,841.93 | $455.54 | $0.00 | $541.90 | $96,839.37 |
| 141 | $96,839.37 | $455.54 | $0.00 | $547.54 | $97,842.45 |
| 142 | $97,842.45 | $455.54 | $0.00 | $553.22 | $98,851.21 |
| 143 | $98,851.21 | $455.54 | $0.00 | $558.92 | $99,865.67 |
| 144 | $99,865.67 | $455.54 | $0.00 | $564.66 | $100,885.87 |
| 145 | $100,885.87 | $455.54 | $0.00 | $570.42 | $101,911.83 |
| 146 | $101,911.83 | $455.54 | $0.00 | $576.22 | $102,943.59 |
| 147 | $102,943.59 | $455.54 | $0.00 | $582.06 | $103,981.19 |
| 148 | $103,981.19 | $455.54 | $0.00 | $587.92 | $105,024.65 |
| 149 | $105,024.65 | $455.54 | $0.00 | $593.82 | $106,074.01 |
| 150 | $106,074.01 | $455.54 | $0.00 | $599.76 | $107,129.31 |
| 151 | $107,129.31 | $455.54 | $0.00 | $605.72 | $108,190.57 |
| 152 | $108,190.57 | $455.54 | $0.00 | $611.73 | $109,257.84 |
| 153 | $109,257.84 | $455.54 | $0.00 | $617.76 | $110,331.14 |
| 154 | $110,331.14 | $455.54 | $0.00 | $623.83 | $111,410.51 |
| 155 | $111,410.51 | $455.54 | $0.00 | $629.93 | $112,495.98 |
| 156 | $112,495.98 | $455.54 | $0.00 | $636.07 | $113,587.59 |
| 157 | $113,587.59 | $455.54 | $0.00 | $642.24 | $114,685.37 |
| 158 | $114,685.37 | $455.54 | $0.00 | $648.45 | $115,789.36 |
| 159 | $115,789.36 | $455.54 | $0.00 | $654.69 | $116,899.59 |
| 160 | $116,899.59 | $455.54 | $0.00 | $660.97 | $118,016.10 |
| 161 | $118,016.10 | $455.54 | $0.00 | $667.28 | $119,138.92 |
| 162 | $119,138.92 | $455.54 | $0.00 | $673.63 | $120,268.09 |
| 163 | $120,268.09 | $455.54 | $0.00 | $680.01 | $121,403.64 |
| 164 | $121,403.64 | $455.54 | $0.00 | $686.43 | $122,545.61 |
| 165 | $122,545.61 | $455.54 | $0.00 | $692.89 | $123,694.04 |
| 166 | $123,694.04 | $455.54 | $0.00 | $699.38 | $124,848.96 |
| 167 | $124,848.96 | $455.54 | $0.00 | $705.91 | $126,010.41 |
| 168 | $126,010.41 | $455.54 | $0.00 | $712.48 | $127,178.43 |
| 169 | $127,178.43 | $455.54 | $0.00 | $719.09 | $128,353.06 |
| 170 | $128,353.06 | $455.54 | $0.00 | $725.73 | $129,534.33 |
| 171 | $129,534.33 | $455.54 | $0.00 | $732.41 | $130,722.28 |
| 172 | $130,722.28 | $455.54 | $0.00 | $739.12 | $131,916.94 |
| 173 | $131,916.94 | $455.54 | $0.00 | $745.88 | $133,118.36 |
| 174 | $133,118.36 | $455.54 | $0.00 | $752.67 | $134,326.57 |
| 175 | $134,326.57 | $455.54 | $0.00 | $759.50 | $135,541.61 |
| 176 | $135,541.61 | $455.54 | $0.00 | $766.37 | $136,763.52 |
| 177 | $136,763.52 | $455.54 | $0.00 | $773.28 | $137,992.34 |
| 178 | $137,992.34 | $455.54 | $0.00 | $780.23 | $139,228.11 |
| 179 | $139,228.11 | $455.54 | $0.00 | $787.22 | $140,470.87 |
| 180 | $140,470.87 | $455.54 | $0.00 | $794.24 | $141,720.65 |
| 181 | $141,720.65 | $455.54 | $0.00 | $801.31 | $142,977.50 |
| 182 | $142,977.50 | $455.54 | $0.00 | $808.42 | $144,241.46 |
| 183 | $144,241.46 | $455.54 | $0.00 | $815.56 | $145,512.56 |
| 184 | $145,512.56 | $455.54 | $0.00 | $822.75 | $146,790.85 |
| 185 | $146,790.85 | $455.54 | $0.00 | $829.98 | $148,076.37 |
| 186 | $148,076.37 | $455.54 | $0.00 | $837.25 | $149,369.16 |
| 187 | $149,369.16 | $455.54 | $0.00 | $844.55 | $150,669.25 |
| 188 | $150,669.25 | $455.54 | $0.00 | $851.91 | $151,976.70 |
| 189 | $151,976.70 | $455.54 | $0.00 | $859.30 | $153,291.54 |
| 190 | $153,291.54 | $455.54 | $0.00 | $866.73 | $154,613.81 |
| 191 | $154,613.81 | $455.54 | $0.00 | $874.21 | $155,943.56 |
| 192 | $155,943.56 | $455.54 | $0.00 | $881.73 | $157,280.83 |
| 193 | $157,280.83 | $455.54 | $0.00 | $889.29 | $158,625.66 |
| 194 | $158,625.66 | $455.54 | $0.00 | $896.89 | $159,978.09 |
| 195 | $159,978.09 | $455.54 | $0.00 | $904.54 | $161,338.17 |
| 196 | $161,338.17 | $455.54 | $0.00 | $912.23 | $162,705.94 |
| 197 | $162,705.94 | $455.54 | $0.00 | $919.96 | $164,081.44 |
| 198 | $164,081.44 | $455.54 | $0.00 | $927.74 | $165,464.72 |
| 199 | $165,464.72 | $455.54 | $0.00 | $935.56 | $166,855.82 |
| 200 | $166,855.82 | $455.54 | $0.00 | $943.43 | $168,254.79 |
| 201 | $168,254.79 | $455.54 | $0.00 | $951.34 | $169,661.67 |
| 202 | $169,661.67 | $455.54 | $0.00 | $959.29 | $171,076.50 |
| 203 | $171,076.50 | $455.54 | $0.00 | $967.29 | $172,499.33 |
| 204 | $172,499.33 | $455.54 | $0.00 | $975.34 | $173,930.21 |
| 205 | $173,930.21 | $455.54 | $0.00 | $983.43 | $175,369.18 |
| 206 | $175,369.18 | $455.54 | $0.00 | $991.56 | $176,816.28 |
| 207 | $176,816.28 | $455.54 | $0.00 | $999.74 | $178,271.56 |
| 208 | $178,271.56 | $455.54 | $0.00 | $1,007.97 | $179,735.07 |
| 209 | $179,735.07 | $455.54 | $0.00 | $1,016.25 | $181,206.86 |
| 210 | $181,206.86 | $455.54 | $0.00 | $1,024.57 | $182,686.97 |
| 211 | $182,686.97 | $455.54 | $0.00 | $1,032.94 | $184,175.45 |
| 212 | $184,175.45 | $455.54 | $0.00 | $1,041.35 | $185,672.34 |
| 213 | $185,672.34 | $455.54 | $0.00 | $1,049.82 | $187,177.70 |
| 214 | $187,177.70 | $455.54 | $0.00 | $1,058.33 | $188,691.57 |
| 215 | $188,691.57 | $455.54 | $0.00 | $1,066.89 | $190,214.00 |
| 216 | $190,214.00 | $455.54 | $0.00 | $1,075.50 | $191,745.04 |
| 217 | $191,745.04 | $455.54 | $53,407.69 | $1,084.15 | $139,877.04 |
| 218 | $139,877.04 | $455.54 | $0.00 | $790.89 | $141,123.47 |
| 219 | $141,123.47 | $455.54 | $0.00 | $797.93 | $142,376.94 |
| 220 | $142,376.94 | $455.54 | $0.00 | $805.02 | $143,637.50 |
| 221 | $143,637.50 | $455.54 | $0.00 | $812.15 | $144,905.19 |
| 222 | $144,905.19 | $455.54 | $0.00 | $819.32 | $146,180.05 |
| 223 | $146,180.05 | $455.54 | $0.00 | $826.52 | $147,462.11 |
| 224 | $147,462.11 | $455.54 | $0.00 | $833.77 | $148,751.42 |
| 225 | $148,751.42 | $455.54 | $0.00 | $841.06 | $150,048.02 |
| 226 | $150,048.02 | $455.54 | $0.00 | $848.39 | $151,351.95 |
| 227 | $151,351.95 | $455.54 | $0.00 | $855.77 | $152,663.26 |
| 228 | $152,663.26 | $455.54 | $0.00 | $863.18 | $153,981.98 |
| 229 | $153,981.98 | $455.54 | $56,078.08 | $870.64 | $99,230.08 |
| 230 | $99,230.08 | $455.54 | $0.00 | $561.06 | $100,246.68 |
| 231 | $100,246.68 | $455.54 | $0.00 | $566.81 | $101,269.03 |
| 232 | $101,269.03 | $455.54 | $0.00 | $572.59 | $102,297.16 |
| 233 | $102,297.16 | $455.54 | $0.00 | $578.40 | $103,331.10 |
| 234 | $103,331.10 | $455.54 | $0.00 | $584.25 | $104,370.89 |
| 235 | $104,370.89 | $455.54 | $0.00 | $590.13 | $105,416.56 |
| 236 | $105,416.56 | $455.54 | $0.00 | $596.04 | $106,468.14 |
| 237 | $106,468.14 | $455.54 | $0.00 | $601.99 | $107,525.67 |
| 238 | $107,525.67 | $455.54 | $0.00 | $607.97 | $108,589.18 |
| 239 | $108,589.18 | $455.54 | $0.00 | $613.98 | $109,658.70 |
| 240 | $109,658.70 | $455.54 | $0.00 | $620.03 | $110,734.27 |
| 241 | $110,734.27 | $455.54 | $58,881.98 | $626.11 | $52,933.94 |
| 242 | $52,933.94 | $455.54 | $0.00 | $299.30 | $53,688.78 |
| 243 | $53,688.78 | $455.54 | $0.00 | $303.56 | $54,447.88 |
| 244 | $54,447.88 | $455.54 | $0.00 | $307.86 | $55,211.28 |
| 245 | $55,211.28 | $455.54 | $0.00 | $312.17 | $55,978.99 |
| 246 | $55,978.99 | $455.54 | $0.00 | $316.51 | $56,751.04 |
| 247 | $56,751.04 | $455.54 | $0.00 | $320.88 | $57,527.46 |
| 248 | $57,527.46 | $455.54 | $0.00 | $325.27 | $58,308.27 |
| 249 | $58,308.27 | $455.54 | $0.00 | $329.68 | $59,093.49 |
| 250 | $59,093.49 | $455.54 | $0.00 | $334.12 | $59,883.15 |
| 251 | $59,883.15 | $455.54 | $0.00 | $338.59 | $60,677.28 |
| 252 | $60,677.28 | $455.54 | $0.00 | $343.08 | $61,475.90 |
| 253 | $61,475.90 | $0.00 | $61,826.08 | $347.59 | ($2.59) |