How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $74,303 |
| Monthly savings required | $588 |
How much will it cost to send your child to University of Missouri Columbia in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $297,212.69 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $588.17 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 | $28,653.00 |
| 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 Missouri Columbia in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $588.17 | $0.00 | $0.00 | $588.17 |
| 2 | $588.17 | $588.17 | $0.00 | $3.33 | $1,179.67 |
| 3 | $1,179.67 | $588.17 | $0.00 | $6.67 | $1,774.51 |
| 4 | $1,774.51 | $588.17 | $0.00 | $10.03 | $2,372.71 |
| 5 | $2,372.71 | $588.17 | $0.00 | $13.42 | $2,974.30 |
| 6 | $2,974.30 | $588.17 | $0.00 | $16.82 | $3,579.29 |
| 7 | $3,579.29 | $588.17 | $0.00 | $20.24 | $4,187.70 |
| 8 | $4,187.70 | $588.17 | $0.00 | $23.68 | $4,799.55 |
| 9 | $4,799.55 | $588.17 | $0.00 | $27.14 | $5,414.86 |
| 10 | $5,414.86 | $588.17 | $0.00 | $30.62 | $6,033.65 |
| 11 | $6,033.65 | $588.17 | $0.00 | $34.12 | $6,655.94 |
| 12 | $6,655.94 | $588.17 | $0.00 | $37.63 | $7,281.74 |
| 13 | $7,281.74 | $588.17 | $0.00 | $41.17 | $7,911.08 |
| 14 | $7,911.08 | $588.17 | $0.00 | $44.73 | $8,543.98 |
| 15 | $8,543.98 | $588.17 | $0.00 | $48.31 | $9,180.46 |
| 16 | $9,180.46 | $588.17 | $0.00 | $51.91 | $9,820.54 |
| 17 | $9,820.54 | $588.17 | $0.00 | $55.53 | $10,464.24 |
| 18 | $10,464.24 | $588.17 | $0.00 | $59.17 | $11,111.58 |
| 19 | $11,111.58 | $588.17 | $0.00 | $62.83 | $11,762.58 |
| 20 | $11,762.58 | $588.17 | $0.00 | $66.51 | $12,417.26 |
| 21 | $12,417.26 | $588.17 | $0.00 | $70.21 | $13,075.64 |
| 22 | $13,075.64 | $588.17 | $0.00 | $73.93 | $13,737.74 |
| 23 | $13,737.74 | $588.17 | $0.00 | $77.68 | $14,403.59 |
| 24 | $14,403.59 | $588.17 | $0.00 | $81.44 | $15,073.20 |
| 25 | $15,073.20 | $588.17 | $0.00 | $85.23 | $15,746.60 |
| 26 | $15,746.60 | $588.17 | $0.00 | $89.03 | $16,423.80 |
| 27 | $16,423.80 | $588.17 | $0.00 | $92.86 | $17,104.83 |
| 28 | $17,104.83 | $588.17 | $0.00 | $96.71 | $17,789.71 |
| 29 | $17,789.71 | $588.17 | $0.00 | $100.59 | $18,478.47 |
| 30 | $18,478.47 | $588.17 | $0.00 | $104.48 | $19,171.12 |
| 31 | $19,171.12 | $588.17 | $0.00 | $108.40 | $19,867.69 |
| 32 | $19,867.69 | $588.17 | $0.00 | $112.33 | $20,568.19 |
| 33 | $20,568.19 | $588.17 | $0.00 | $116.30 | $21,272.66 |
| 34 | $21,272.66 | $588.17 | $0.00 | $120.28 | $21,981.11 |
| 35 | $21,981.11 | $588.17 | $0.00 | $124.28 | $22,693.56 |
| 36 | $22,693.56 | $588.17 | $0.00 | $128.31 | $23,410.04 |
| 37 | $23,410.04 | $588.17 | $0.00 | $132.36 | $24,130.57 |
| 38 | $24,130.57 | $588.17 | $0.00 | $136.44 | $24,855.18 |
| 39 | $24,855.18 | $588.17 | $0.00 | $140.53 | $25,583.88 |
| 40 | $25,583.88 | $588.17 | $0.00 | $144.65 | $26,316.70 |
| 41 | $26,316.70 | $588.17 | $0.00 | $148.80 | $27,053.67 |
| 42 | $27,053.67 | $588.17 | $0.00 | $152.97 | $27,794.81 |
| 43 | $27,794.81 | $588.17 | $0.00 | $157.16 | $28,540.14 |
| 44 | $28,540.14 | $588.17 | $0.00 | $161.37 | $29,289.68 |
| 45 | $29,289.68 | $588.17 | $0.00 | $165.61 | $30,043.46 |
| 46 | $30,043.46 | $588.17 | $0.00 | $169.87 | $30,801.50 |
| 47 | $30,801.50 | $588.17 | $0.00 | $174.16 | $31,563.83 |
| 48 | $31,563.83 | $588.17 | $0.00 | $178.47 | $32,330.47 |
| 49 | $32,330.47 | $588.17 | $0.00 | $182.80 | $33,101.44 |
| 50 | $33,101.44 | $588.17 | $0.00 | $187.16 | $33,876.77 |
| 51 | $33,876.77 | $588.17 | $0.00 | $191.54 | $34,656.48 |
| 52 | $34,656.48 | $588.17 | $0.00 | $195.95 | $35,440.60 |
| 53 | $35,440.60 | $588.17 | $0.00 | $200.39 | $36,229.16 |
| 54 | $36,229.16 | $588.17 | $0.00 | $204.84 | $37,022.17 |
| 55 | $37,022.17 | $588.17 | $0.00 | $209.33 | $37,819.67 |
| 56 | $37,819.67 | $588.17 | $0.00 | $213.84 | $38,621.68 |
| 57 | $38,621.68 | $588.17 | $0.00 | $218.37 | $39,428.22 |
| 58 | $39,428.22 | $588.17 | $0.00 | $222.93 | $40,239.32 |
| 59 | $40,239.32 | $588.17 | $0.00 | $227.52 | $41,055.01 |
| 60 | $41,055.01 | $588.17 | $0.00 | $232.13 | $41,875.31 |
| 61 | $41,875.31 | $588.17 | $0.00 | $236.77 | $42,700.25 |
| 62 | $42,700.25 | $588.17 | $0.00 | $241.43 | $43,529.85 |
| 63 | $43,529.85 | $588.17 | $0.00 | $246.12 | $44,364.14 |
| 64 | $44,364.14 | $588.17 | $0.00 | $250.84 | $45,203.15 |
| 65 | $45,203.15 | $588.17 | $0.00 | $255.59 | $46,046.91 |
| 66 | $46,046.91 | $588.17 | $0.00 | $260.36 | $46,895.44 |
| 67 | $46,895.44 | $588.17 | $0.00 | $265.15 | $47,748.76 |
| 68 | $47,748.76 | $588.17 | $0.00 | $269.98 | $48,606.91 |
| 69 | $48,606.91 | $588.17 | $0.00 | $274.83 | $49,469.91 |
| 70 | $49,469.91 | $588.17 | $0.00 | $279.71 | $50,337.79 |
| 71 | $50,337.79 | $588.17 | $0.00 | $284.62 | $51,210.58 |
| 72 | $51,210.58 | $588.17 | $0.00 | $289.55 | $52,088.30 |
| 73 | $52,088.30 | $588.17 | $0.00 | $294.51 | $52,970.98 |
| 74 | $52,970.98 | $588.17 | $0.00 | $299.51 | $53,858.66 |
| 75 | $53,858.66 | $588.17 | $0.00 | $304.52 | $54,751.35 |
| 76 | $54,751.35 | $588.17 | $0.00 | $309.57 | $55,649.09 |
| 77 | $55,649.09 | $588.17 | $0.00 | $314.65 | $56,551.91 |
| 78 | $56,551.91 | $588.17 | $0.00 | $319.75 | $57,459.83 |
| 79 | $57,459.83 | $588.17 | $0.00 | $324.89 | $58,372.89 |
| 80 | $58,372.89 | $588.17 | $0.00 | $330.05 | $59,291.11 |
| 81 | $59,291.11 | $588.17 | $0.00 | $335.24 | $60,214.52 |
| 82 | $60,214.52 | $588.17 | $0.00 | $340.46 | $61,143.15 |
| 83 | $61,143.15 | $588.17 | $0.00 | $345.71 | $62,077.03 |
| 84 | $62,077.03 | $588.17 | $0.00 | $350.99 | $63,016.19 |
| 85 | $63,016.19 | $588.17 | $0.00 | $356.30 | $63,960.66 |
| 86 | $63,960.66 | $588.17 | $0.00 | $361.64 | $64,910.47 |
| 87 | $64,910.47 | $588.17 | $0.00 | $367.01 | $65,865.65 |
| 88 | $65,865.65 | $588.17 | $0.00 | $372.41 | $66,826.23 |
| 89 | $66,826.23 | $588.17 | $0.00 | $377.85 | $67,792.25 |
| 90 | $67,792.25 | $588.17 | $0.00 | $383.31 | $68,763.73 |
| 91 | $68,763.73 | $588.17 | $0.00 | $388.80 | $69,740.70 |
| 92 | $69,740.70 | $588.17 | $0.00 | $394.32 | $70,723.19 |
| 93 | $70,723.19 | $588.17 | $0.00 | $399.88 | $71,711.24 |
| 94 | $71,711.24 | $588.17 | $0.00 | $405.47 | $72,704.88 |
| 95 | $72,704.88 | $588.17 | $0.00 | $411.08 | $73,704.13 |
| 96 | $73,704.13 | $588.17 | $0.00 | $416.73 | $74,709.03 |
| 97 | $74,709.03 | $588.17 | $0.00 | $422.42 | $75,719.62 |
| 98 | $75,719.62 | $588.17 | $0.00 | $428.13 | $76,735.92 |
| 99 | $76,735.92 | $588.17 | $0.00 | $433.88 | $77,757.97 |
| 100 | $77,757.97 | $588.17 | $0.00 | $439.65 | $78,785.79 |
| 101 | $78,785.79 | $588.17 | $0.00 | $445.47 | $79,819.43 |
| 102 | $79,819.43 | $588.17 | $0.00 | $451.31 | $80,858.91 |
| 103 | $80,858.91 | $588.17 | $0.00 | $457.19 | $81,904.27 |
| 104 | $81,904.27 | $588.17 | $0.00 | $463.10 | $82,955.54 |
| 105 | $82,955.54 | $588.17 | $0.00 | $469.04 | $84,012.75 |
| 106 | $84,012.75 | $588.17 | $0.00 | $475.02 | $85,075.94 |
| 107 | $85,075.94 | $588.17 | $0.00 | $481.03 | $86,145.14 |
| 108 | $86,145.14 | $588.17 | $0.00 | $487.08 | $87,220.39 |
| 109 | $87,220.39 | $588.17 | $0.00 | $493.16 | $88,301.72 |
| 110 | $88,301.72 | $588.17 | $0.00 | $499.27 | $89,389.16 |
| 111 | $89,389.16 | $588.17 | $0.00 | $505.42 | $90,482.75 |
| 112 | $90,482.75 | $588.17 | $0.00 | $511.60 | $91,582.52 |
| 113 | $91,582.52 | $588.17 | $0.00 | $517.82 | $92,688.51 |
| 114 | $92,688.51 | $588.17 | $0.00 | $524.07 | $93,800.75 |
| 115 | $93,800.75 | $588.17 | $0.00 | $530.36 | $94,919.28 |
| 116 | $94,919.28 | $588.17 | $0.00 | $536.69 | $96,044.14 |
| 117 | $96,044.14 | $588.17 | $0.00 | $543.05 | $97,175.36 |
| 118 | $97,175.36 | $588.17 | $0.00 | $549.44 | $98,312.97 |
| 119 | $98,312.97 | $588.17 | $0.00 | $555.88 | $99,457.02 |
| 120 | $99,457.02 | $588.17 | $0.00 | $562.34 | $100,607.53 |
| 121 | $100,607.53 | $588.17 | $0.00 | $568.85 | $101,764.55 |
| 122 | $101,764.55 | $588.17 | $0.00 | $575.39 | $102,928.11 |
| 123 | $102,928.11 | $588.17 | $0.00 | $581.97 | $104,098.25 |
| 124 | $104,098.25 | $588.17 | $0.00 | $588.59 | $105,275.01 |
| 125 | $105,275.01 | $588.17 | $0.00 | $595.24 | $106,458.42 |
| 126 | $106,458.42 | $588.17 | $0.00 | $601.93 | $107,648.52 |
| 127 | $107,648.52 | $588.17 | $0.00 | $608.66 | $108,845.35 |
| 128 | $108,845.35 | $588.17 | $0.00 | $615.43 | $110,048.95 |
| 129 | $110,048.95 | $588.17 | $0.00 | $622.23 | $111,259.35 |
| 130 | $111,259.35 | $588.17 | $0.00 | $629.08 | $112,476.60 |
| 131 | $112,476.60 | $588.17 | $0.00 | $635.96 | $113,700.73 |
| 132 | $113,700.73 | $588.17 | $0.00 | $642.88 | $114,931.78 |
| 133 | $114,931.78 | $588.17 | $0.00 | $649.84 | $116,169.79 |
| 134 | $116,169.79 | $588.17 | $0.00 | $656.84 | $117,414.80 |
| 135 | $117,414.80 | $588.17 | $0.00 | $663.88 | $118,666.85 |
| 136 | $118,666.85 | $588.17 | $0.00 | $670.96 | $119,925.98 |
| 137 | $119,925.98 | $588.17 | $0.00 | $678.08 | $121,192.23 |
| 138 | $121,192.23 | $588.17 | $0.00 | $685.24 | $122,465.64 |
| 139 | $122,465.64 | $588.17 | $0.00 | $692.44 | $123,746.25 |
| 140 | $123,746.25 | $588.17 | $0.00 | $699.68 | $125,034.10 |
| 141 | $125,034.10 | $588.17 | $0.00 | $706.96 | $126,329.23 |
| 142 | $126,329.23 | $588.17 | $0.00 | $714.28 | $127,631.68 |
| 143 | $127,631.68 | $588.17 | $0.00 | $721.65 | $128,941.50 |
| 144 | $128,941.50 | $588.17 | $0.00 | $729.05 | $130,258.72 |
| 145 | $130,258.72 | $588.17 | $0.00 | $736.50 | $131,583.39 |
| 146 | $131,583.39 | $588.17 | $0.00 | $743.99 | $132,915.55 |
| 147 | $132,915.55 | $588.17 | $0.00 | $751.52 | $134,255.24 |
| 148 | $134,255.24 | $588.17 | $0.00 | $759.10 | $135,602.51 |
| 149 | $135,602.51 | $588.17 | $0.00 | $766.72 | $136,957.40 |
| 150 | $136,957.40 | $588.17 | $0.00 | $774.38 | $138,319.95 |
| 151 | $138,319.95 | $588.17 | $0.00 | $782.08 | $139,690.20 |
| 152 | $139,690.20 | $588.17 | $0.00 | $789.83 | $141,068.20 |
| 153 | $141,068.20 | $588.17 | $0.00 | $797.62 | $142,453.99 |
| 154 | $142,453.99 | $588.17 | $0.00 | $805.46 | $143,847.62 |
| 155 | $143,847.62 | $588.17 | $0.00 | $813.34 | $145,249.13 |
| 156 | $145,249.13 | $588.17 | $0.00 | $821.26 | $146,658.56 |
| 157 | $146,658.56 | $588.17 | $0.00 | $829.23 | $148,075.96 |
| 158 | $148,075.96 | $588.17 | $0.00 | $837.24 | $149,501.37 |
| 159 | $149,501.37 | $588.17 | $0.00 | $845.30 | $150,934.84 |
| 160 | $150,934.84 | $588.17 | $0.00 | $853.41 | $152,376.42 |
| 161 | $152,376.42 | $588.17 | $0.00 | $861.56 | $153,826.15 |
| 162 | $153,826.15 | $588.17 | $0.00 | $869.76 | $155,284.08 |
| 163 | $155,284.08 | $588.17 | $0.00 | $878.00 | $156,750.25 |
| 164 | $156,750.25 | $588.17 | $0.00 | $886.29 | $158,224.71 |
| 165 | $158,224.71 | $588.17 | $0.00 | $894.63 | $159,707.51 |
| 166 | $159,707.51 | $588.17 | $0.00 | $903.01 | $161,198.69 |
| 167 | $161,198.69 | $588.17 | $0.00 | $911.44 | $162,698.30 |
| 168 | $162,698.30 | $588.17 | $0.00 | $919.92 | $164,206.39 |
| 169 | $164,206.39 | $588.17 | $0.00 | $928.45 | $165,723.01 |
| 170 | $165,723.01 | $588.17 | $0.00 | $937.02 | $167,248.20 |
| 171 | $167,248.20 | $588.17 | $0.00 | $945.65 | $168,782.02 |
| 172 | $168,782.02 | $588.17 | $0.00 | $954.32 | $170,324.51 |
| 173 | $170,324.51 | $588.17 | $0.00 | $963.04 | $171,875.72 |
| 174 | $171,875.72 | $588.17 | $0.00 | $971.81 | $173,435.70 |
| 175 | $173,435.70 | $588.17 | $0.00 | $980.63 | $175,004.50 |
| 176 | $175,004.50 | $588.17 | $0.00 | $989.50 | $176,582.17 |
| 177 | $176,582.17 | $588.17 | $0.00 | $998.42 | $178,168.76 |
| 178 | $178,168.76 | $588.17 | $0.00 | $1,007.39 | $179,764.32 |
| 179 | $179,764.32 | $588.17 | $0.00 | $1,016.41 | $181,368.90 |
| 180 | $181,368.90 | $588.17 | $0.00 | $1,025.49 | $182,982.56 |
| 181 | $182,982.56 | $588.17 | $0.00 | $1,034.61 | $184,605.34 |
| 182 | $184,605.34 | $588.17 | $0.00 | $1,043.79 | $186,237.30 |
| 183 | $186,237.30 | $588.17 | $0.00 | $1,053.01 | $187,878.48 |
| 184 | $187,878.48 | $588.17 | $0.00 | $1,062.29 | $189,528.94 |
| 185 | $189,528.94 | $588.17 | $0.00 | $1,071.62 | $191,188.73 |
| 186 | $191,188.73 | $588.17 | $0.00 | $1,081.01 | $192,857.91 |
| 187 | $192,857.91 | $588.17 | $0.00 | $1,090.45 | $194,536.53 |
| 188 | $194,536.53 | $588.17 | $0.00 | $1,099.94 | $196,224.64 |
| 189 | $196,224.64 | $588.17 | $0.00 | $1,109.48 | $197,922.29 |
| 190 | $197,922.29 | $588.17 | $0.00 | $1,119.08 | $199,629.54 |
| 191 | $199,629.54 | $588.17 | $0.00 | $1,128.73 | $201,346.44 |
| 192 | $201,346.44 | $588.17 | $0.00 | $1,138.44 | $203,073.05 |
| 193 | $203,073.05 | $588.17 | $0.00 | $1,148.20 | $204,809.42 |
| 194 | $204,809.42 | $588.17 | $0.00 | $1,158.02 | $206,555.61 |
| 195 | $206,555.61 | $588.17 | $0.00 | $1,167.90 | $208,311.68 |
| 196 | $208,311.68 | $588.17 | $0.00 | $1,177.82 | $210,077.67 |
| 197 | $210,077.67 | $588.17 | $0.00 | $1,187.81 | $211,853.65 |
| 198 | $211,853.65 | $588.17 | $0.00 | $1,197.85 | $213,639.67 |
| 199 | $213,639.67 | $588.17 | $0.00 | $1,207.95 | $215,435.79 |
| 200 | $215,435.79 | $588.17 | $0.00 | $1,218.11 | $217,242.07 |
| 201 | $217,242.07 | $588.17 | $0.00 | $1,228.32 | $219,058.56 |
| 202 | $219,058.56 | $588.17 | $0.00 | $1,238.59 | $220,885.32 |
| 203 | $220,885.32 | $588.17 | $0.00 | $1,248.92 | $222,722.41 |
| 204 | $222,722.41 | $588.17 | $0.00 | $1,259.30 | $224,569.88 |
| 205 | $224,569.88 | $588.17 | $0.00 | $1,269.75 | $226,427.80 |
| 206 | $226,427.80 | $588.17 | $0.00 | $1,280.26 | $228,296.23 |
| 207 | $228,296.23 | $588.17 | $0.00 | $1,290.82 | $230,175.22 |
| 208 | $230,175.22 | $588.17 | $0.00 | $1,301.44 | $232,064.83 |
| 209 | $232,064.83 | $588.17 | $0.00 | $1,312.13 | $233,965.13 |
| 210 | $233,965.13 | $588.17 | $0.00 | $1,322.87 | $235,876.17 |
| 211 | $235,876.17 | $588.17 | $0.00 | $1,333.68 | $237,798.02 |
| 212 | $237,798.02 | $588.17 | $0.00 | $1,344.54 | $239,730.73 |
| 213 | $239,730.73 | $588.17 | $0.00 | $1,355.47 | $241,674.37 |
| 214 | $241,674.37 | $588.17 | $0.00 | $1,366.46 | $243,629.00 |
| 215 | $243,629.00 | $588.17 | $0.00 | $1,377.51 | $245,594.68 |
| 216 | $245,594.68 | $588.17 | $0.00 | $1,388.63 | $247,571.48 |
| 217 | $247,571.48 | $588.17 | $68,956.86 | $1,399.81 | $180,602.60 |
| 218 | $180,602.60 | $588.17 | $0.00 | $1,021.15 | $182,211.92 |
| 219 | $182,211.92 | $588.17 | $0.00 | $1,030.25 | $183,830.34 |
| 220 | $183,830.34 | $588.17 | $0.00 | $1,039.40 | $185,457.91 |
| 221 | $185,457.91 | $588.17 | $0.00 | $1,048.61 | $187,094.69 |
| 222 | $187,094.69 | $588.17 | $0.00 | $1,057.86 | $188,740.72 |
| 223 | $188,740.72 | $588.17 | $0.00 | $1,067.17 | $190,396.06 |
| 224 | $190,396.06 | $588.17 | $0.00 | $1,076.53 | $192,060.76 |
| 225 | $192,060.76 | $588.17 | $0.00 | $1,085.94 | $193,734.87 |
| 226 | $193,734.87 | $588.17 | $0.00 | $1,095.41 | $195,418.45 |
| 227 | $195,418.45 | $588.17 | $0.00 | $1,104.92 | $197,111.54 |
| 228 | $197,111.54 | $588.17 | $0.00 | $1,114.50 | $198,814.21 |
| 229 | $198,814.21 | $588.17 | $72,404.70 | $1,124.12 | $128,121.80 |
| 230 | $128,121.80 | $588.17 | $0.00 | $724.42 | $129,434.39 |
| 231 | $129,434.39 | $588.17 | $0.00 | $731.84 | $130,754.40 |
| 232 | $130,754.40 | $588.17 | $0.00 | $739.30 | $132,081.87 |
| 233 | $132,081.87 | $588.17 | $0.00 | $746.81 | $133,416.85 |
| 234 | $133,416.85 | $588.17 | $0.00 | $754.36 | $134,759.38 |
| 235 | $134,759.38 | $588.17 | $0.00 | $761.95 | $136,109.50 |
| 236 | $136,109.50 | $588.17 | $0.00 | $769.58 | $137,467.25 |
| 237 | $137,467.25 | $588.17 | $0.00 | $777.26 | $138,832.68 |
| 238 | $138,832.68 | $588.17 | $0.00 | $784.98 | $140,205.83 |
| 239 | $140,205.83 | $588.17 | $0.00 | $792.74 | $141,586.74 |
| 240 | $141,586.74 | $588.17 | $0.00 | $800.55 | $142,975.46 |
| 241 | $142,975.46 | $588.17 | $76,024.94 | $808.40 | $68,347.09 |
| 242 | $68,347.09 | $588.17 | $0.00 | $386.44 | $69,321.70 |
| 243 | $69,321.70 | $588.17 | $0.00 | $391.95 | $70,301.82 |
| 244 | $70,301.82 | $588.17 | $0.00 | $397.50 | $71,287.49 |
| 245 | $71,287.49 | $588.17 | $0.00 | $403.07 | $72,278.73 |
| 246 | $72,278.73 | $588.17 | $0.00 | $408.67 | $73,275.57 |
| 247 | $73,275.57 | $588.17 | $0.00 | $414.31 | $74,278.05 |
| 248 | $74,278.05 | $588.17 | $0.00 | $419.98 | $75,286.20 |
| 249 | $75,286.20 | $588.17 | $0.00 | $425.68 | $76,300.05 |
| 250 | $76,300.05 | $588.17 | $0.00 | $431.41 | $77,319.63 |
| 251 | $77,319.63 | $588.17 | $0.00 | $437.18 | $78,344.98 |
| 252 | $78,344.98 | $588.17 | $0.00 | $442.97 | $79,376.12 |
| 253 | $79,376.12 | $0.00 | $79,826.19 | $448.80 | ($1.27) |