| Estimated Annual Cost in 2042 | $109,628 |
| Monthly savings required | $866 |
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 $438,510.97 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $866.41 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 | $29,221.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 | $866.41 | $0.00 | $0.00 | $866.41 |
| 2 | $866.41 | $866.41 | $0.00 | $4.90 | $1,737.72 |
| 3 | $1,737.72 | $866.41 | $0.00 | $9.83 | $2,613.96 |
| 4 | $2,613.96 | $866.41 | $0.00 | $14.78 | $3,495.15 |
| 5 | $3,495.15 | $866.41 | $0.00 | $19.76 | $4,381.32 |
| 6 | $4,381.32 | $866.41 | $0.00 | $24.77 | $5,272.50 |
| 7 | $5,272.50 | $866.41 | $0.00 | $29.81 | $6,168.72 |
| 8 | $6,168.72 | $866.41 | $0.00 | $34.88 | $7,070.01 |
| 9 | $7,070.01 | $866.41 | $0.00 | $39.97 | $7,976.39 |
| 10 | $7,976.39 | $866.41 | $0.00 | $45.10 | $8,887.90 |
| 11 | $8,887.90 | $866.41 | $0.00 | $50.25 | $9,804.56 |
| 12 | $9,804.56 | $866.41 | $0.00 | $55.44 | $10,726.41 |
| 13 | $10,726.41 | $866.41 | $0.00 | $60.65 | $11,653.47 |
| 14 | $11,653.47 | $866.41 | $0.00 | $65.89 | $12,585.77 |
| 15 | $12,585.77 | $866.41 | $0.00 | $71.16 | $13,523.34 |
| 16 | $13,523.34 | $866.41 | $0.00 | $76.46 | $14,466.21 |
| 17 | $14,466.21 | $866.41 | $0.00 | $81.79 | $15,414.41 |
| 18 | $15,414.41 | $866.41 | $0.00 | $87.16 | $16,367.98 |
| 19 | $16,367.98 | $866.41 | $0.00 | $92.55 | $17,326.94 |
| 20 | $17,326.94 | $866.41 | $0.00 | $97.97 | $18,291.32 |
| 21 | $18,291.32 | $866.41 | $0.00 | $103.42 | $19,261.15 |
| 22 | $19,261.15 | $866.41 | $0.00 | $108.91 | $20,236.47 |
| 23 | $20,236.47 | $866.41 | $0.00 | $114.42 | $21,217.30 |
| 24 | $21,217.30 | $866.41 | $0.00 | $119.97 | $22,203.68 |
| 25 | $22,203.68 | $866.41 | $0.00 | $125.54 | $23,195.63 |
| 26 | $23,195.63 | $866.41 | $0.00 | $131.15 | $24,193.19 |
| 27 | $24,193.19 | $866.41 | $0.00 | $136.79 | $25,196.39 |
| 28 | $25,196.39 | $866.41 | $0.00 | $142.46 | $26,205.26 |
| 29 | $26,205.26 | $866.41 | $0.00 | $148.17 | $27,219.84 |
| 30 | $27,219.84 | $866.41 | $0.00 | $153.90 | $28,240.15 |
| 31 | $28,240.15 | $866.41 | $0.00 | $159.67 | $29,266.23 |
| 32 | $29,266.23 | $866.41 | $0.00 | $165.48 | $30,298.12 |
| 33 | $30,298.12 | $866.41 | $0.00 | $171.31 | $31,335.84 |
| 34 | $31,335.84 | $866.41 | $0.00 | $177.18 | $32,379.43 |
| 35 | $32,379.43 | $866.41 | $0.00 | $183.08 | $33,428.92 |
| 36 | $33,428.92 | $866.41 | $0.00 | $189.01 | $34,484.34 |
| 37 | $34,484.34 | $866.41 | $0.00 | $194.98 | $35,545.73 |
| 38 | $35,545.73 | $866.41 | $0.00 | $200.98 | $36,613.12 |
| 39 | $36,613.12 | $866.41 | $0.00 | $207.02 | $37,686.55 |
| 40 | $37,686.55 | $866.41 | $0.00 | $213.09 | $38,766.05 |
| 41 | $38,766.05 | $866.41 | $0.00 | $219.19 | $39,851.65 |
| 42 | $39,851.65 | $866.41 | $0.00 | $225.33 | $40,943.39 |
| 43 | $40,943.39 | $866.41 | $0.00 | $231.50 | $42,041.30 |
| 44 | $42,041.30 | $866.41 | $0.00 | $237.71 | $43,145.42 |
| 45 | $43,145.42 | $866.41 | $0.00 | $243.95 | $44,255.78 |
| 46 | $44,255.78 | $866.41 | $0.00 | $250.23 | $45,372.42 |
| 47 | $45,372.42 | $866.41 | $0.00 | $256.54 | $46,495.37 |
| 48 | $46,495.37 | $866.41 | $0.00 | $262.89 | $47,624.67 |
| 49 | $47,624.67 | $866.41 | $0.00 | $269.28 | $48,760.36 |
| 50 | $48,760.36 | $866.41 | $0.00 | $275.70 | $49,902.47 |
| 51 | $49,902.47 | $866.41 | $0.00 | $282.16 | $51,051.04 |
| 52 | $51,051.04 | $866.41 | $0.00 | $288.65 | $52,206.10 |
| 53 | $52,206.10 | $866.41 | $0.00 | $295.18 | $53,367.69 |
| 54 | $53,367.69 | $866.41 | $0.00 | $301.75 | $54,535.85 |
| 55 | $54,535.85 | $866.41 | $0.00 | $308.35 | $55,710.61 |
| 56 | $55,710.61 | $866.41 | $0.00 | $315.00 | $56,892.02 |
| 57 | $56,892.02 | $866.41 | $0.00 | $321.68 | $58,080.11 |
| 58 | $58,080.11 | $866.41 | $0.00 | $328.39 | $59,274.91 |
| 59 | $59,274.91 | $866.41 | $0.00 | $335.15 | $60,476.47 |
| 60 | $60,476.47 | $866.41 | $0.00 | $341.94 | $61,684.82 |
| 61 | $61,684.82 | $866.41 | $0.00 | $348.77 | $62,900.00 |
| 62 | $62,900.00 | $866.41 | $0.00 | $355.65 | $64,122.06 |
| 63 | $64,122.06 | $866.41 | $0.00 | $362.56 | $65,351.03 |
| 64 | $65,351.03 | $866.41 | $0.00 | $369.50 | $66,586.94 |
| 65 | $66,586.94 | $866.41 | $0.00 | $376.49 | $67,829.84 |
| 66 | $67,829.84 | $866.41 | $0.00 | $383.52 | $69,079.77 |
| 67 | $69,079.77 | $866.41 | $0.00 | $390.59 | $70,336.77 |
| 68 | $70,336.77 | $866.41 | $0.00 | $397.69 | $71,600.87 |
| 69 | $71,600.87 | $866.41 | $0.00 | $404.84 | $72,872.12 |
| 70 | $72,872.12 | $866.41 | $0.00 | $412.03 | $74,150.56 |
| 71 | $74,150.56 | $866.41 | $0.00 | $419.26 | $75,436.23 |
| 72 | $75,436.23 | $866.41 | $0.00 | $426.53 | $76,729.17 |
| 73 | $76,729.17 | $866.41 | $0.00 | $433.84 | $78,029.42 |
| 74 | $78,029.42 | $866.41 | $0.00 | $441.19 | $79,337.02 |
| 75 | $79,337.02 | $866.41 | $0.00 | $448.58 | $80,652.01 |
| 76 | $80,652.01 | $866.41 | $0.00 | $456.02 | $81,974.44 |
| 77 | $81,974.44 | $866.41 | $0.00 | $463.50 | $83,304.35 |
| 78 | $83,304.35 | $866.41 | $0.00 | $471.01 | $84,641.77 |
| 79 | $84,641.77 | $866.41 | $0.00 | $478.58 | $85,986.76 |
| 80 | $85,986.76 | $866.41 | $0.00 | $486.18 | $87,339.35 |
| 81 | $87,339.35 | $866.41 | $0.00 | $493.83 | $88,699.59 |
| 82 | $88,699.59 | $866.41 | $0.00 | $501.52 | $90,067.52 |
| 83 | $90,067.52 | $866.41 | $0.00 | $509.25 | $91,443.18 |
| 84 | $91,443.18 | $866.41 | $0.00 | $517.03 | $92,826.62 |
| 85 | $92,826.62 | $866.41 | $0.00 | $524.86 | $94,217.89 |
| 86 | $94,217.89 | $866.41 | $0.00 | $532.72 | $95,617.02 |
| 87 | $95,617.02 | $866.41 | $0.00 | $540.63 | $97,024.06 |
| 88 | $97,024.06 | $866.41 | $0.00 | $548.59 | $98,439.06 |
| 89 | $98,439.06 | $866.41 | $0.00 | $556.59 | $99,862.06 |
| 90 | $99,862.06 | $866.41 | $0.00 | $564.63 | $101,293.10 |
| 91 | $101,293.10 | $866.41 | $0.00 | $572.73 | $102,732.24 |
| 92 | $102,732.24 | $866.41 | $0.00 | $580.86 | $104,179.51 |
| 93 | $104,179.51 | $866.41 | $0.00 | $589.05 | $105,634.97 |
| 94 | $105,634.97 | $866.41 | $0.00 | $597.28 | $107,098.66 |
| 95 | $107,098.66 | $866.41 | $0.00 | $605.55 | $108,570.62 |
| 96 | $108,570.62 | $866.41 | $0.00 | $613.87 | $110,050.90 |
| 97 | $110,050.90 | $866.41 | $0.00 | $622.24 | $111,539.55 |
| 98 | $111,539.55 | $866.41 | $0.00 | $630.66 | $113,036.62 |
| 99 | $113,036.62 | $866.41 | $0.00 | $639.13 | $114,542.16 |
| 100 | $114,542.16 | $866.41 | $0.00 | $647.64 | $116,056.21 |
| 101 | $116,056.21 | $866.41 | $0.00 | $656.20 | $117,578.82 |
| 102 | $117,578.82 | $866.41 | $0.00 | $664.81 | $119,110.04 |
| 103 | $119,110.04 | $866.41 | $0.00 | $673.47 | $120,649.92 |
| 104 | $120,649.92 | $866.41 | $0.00 | $682.17 | $122,198.50 |
| 105 | $122,198.50 | $866.41 | $0.00 | $690.93 | $123,755.84 |
| 106 | $123,755.84 | $866.41 | $0.00 | $699.73 | $125,321.98 |
| 107 | $125,321.98 | $866.41 | $0.00 | $708.59 | $126,896.98 |
| 108 | $126,896.98 | $866.41 | $0.00 | $717.49 | $128,480.88 |
| 109 | $128,480.88 | $866.41 | $0.00 | $726.45 | $130,073.74 |
| 110 | $130,073.74 | $866.41 | $0.00 | $735.46 | $131,675.61 |
| 111 | $131,675.61 | $866.41 | $0.00 | $744.51 | $133,286.53 |
| 112 | $133,286.53 | $866.41 | $0.00 | $753.62 | $134,906.56 |
| 113 | $134,906.56 | $866.41 | $0.00 | $762.78 | $136,535.75 |
| 114 | $136,535.75 | $866.41 | $0.00 | $771.99 | $138,174.15 |
| 115 | $138,174.15 | $866.41 | $0.00 | $781.26 | $139,821.82 |
| 116 | $139,821.82 | $866.41 | $0.00 | $790.57 | $141,478.80 |
| 117 | $141,478.80 | $866.41 | $0.00 | $799.94 | $143,145.15 |
| 118 | $143,145.15 | $866.41 | $0.00 | $809.36 | $144,820.92 |
| 119 | $144,820.92 | $866.41 | $0.00 | $818.84 | $146,506.17 |
| 120 | $146,506.17 | $866.41 | $0.00 | $828.37 | $148,200.95 |
| 121 | $148,200.95 | $866.41 | $0.00 | $837.95 | $149,905.31 |
| 122 | $149,905.31 | $866.41 | $0.00 | $847.59 | $151,619.31 |
| 123 | $151,619.31 | $866.41 | $0.00 | $857.28 | $153,343.00 |
| 124 | $153,343.00 | $866.41 | $0.00 | $867.02 | $155,076.43 |
| 125 | $155,076.43 | $866.41 | $0.00 | $876.82 | $156,819.66 |
| 126 | $156,819.66 | $866.41 | $0.00 | $886.68 | $158,572.75 |
| 127 | $158,572.75 | $866.41 | $0.00 | $896.59 | $160,335.75 |
| 128 | $160,335.75 | $866.41 | $0.00 | $906.56 | $162,108.72 |
| 129 | $162,108.72 | $866.41 | $0.00 | $916.59 | $163,891.72 |
| 130 | $163,891.72 | $866.41 | $0.00 | $926.67 | $165,684.80 |
| 131 | $165,684.80 | $866.41 | $0.00 | $936.81 | $167,488.02 |
| 132 | $167,488.02 | $866.41 | $0.00 | $947.00 | $169,301.43 |
| 133 | $169,301.43 | $866.41 | $0.00 | $957.25 | $171,125.09 |
| 134 | $171,125.09 | $866.41 | $0.00 | $967.57 | $172,959.07 |
| 135 | $172,959.07 | $866.41 | $0.00 | $977.94 | $174,803.42 |
| 136 | $174,803.42 | $866.41 | $0.00 | $988.36 | $176,658.19 |
| 137 | $176,658.19 | $866.41 | $0.00 | $998.85 | $178,523.45 |
| 138 | $178,523.45 | $866.41 | $0.00 | $1,009.40 | $180,399.26 |
| 139 | $180,399.26 | $866.41 | $0.00 | $1,020.00 | $182,285.67 |
| 140 | $182,285.67 | $866.41 | $0.00 | $1,030.67 | $184,182.75 |
| 141 | $184,182.75 | $866.41 | $0.00 | $1,041.40 | $186,090.56 |
| 142 | $186,090.56 | $866.41 | $0.00 | $1,052.18 | $188,009.15 |
| 143 | $188,009.15 | $866.41 | $0.00 | $1,063.03 | $189,938.59 |
| 144 | $189,938.59 | $866.41 | $0.00 | $1,073.94 | $191,878.94 |
| 145 | $191,878.94 | $866.41 | $0.00 | $1,084.91 | $193,830.26 |
| 146 | $193,830.26 | $866.41 | $0.00 | $1,095.94 | $195,792.61 |
| 147 | $195,792.61 | $866.41 | $0.00 | $1,107.04 | $197,766.06 |
| 148 | $197,766.06 | $866.41 | $0.00 | $1,118.20 | $199,750.67 |
| 149 | $199,750.67 | $866.41 | $0.00 | $1,129.42 | $201,746.50 |
| 150 | $201,746.50 | $866.41 | $0.00 | $1,140.70 | $203,753.61 |
| 151 | $203,753.61 | $866.41 | $0.00 | $1,152.05 | $205,772.07 |
| 152 | $205,772.07 | $866.41 | $0.00 | $1,163.47 | $207,801.95 |
| 153 | $207,801.95 | $866.41 | $0.00 | $1,174.94 | $209,843.30 |
| 154 | $209,843.30 | $866.41 | $0.00 | $1,186.48 | $211,896.19 |
| 155 | $211,896.19 | $866.41 | $0.00 | $1,198.09 | $213,960.69 |
| 156 | $213,960.69 | $866.41 | $0.00 | $1,209.76 | $216,036.86 |
| 157 | $216,036.86 | $866.41 | $0.00 | $1,221.50 | $218,124.77 |
| 158 | $218,124.77 | $866.41 | $0.00 | $1,233.31 | $220,224.49 |
| 159 | $220,224.49 | $866.41 | $0.00 | $1,245.18 | $222,336.08 |
| 160 | $222,336.08 | $866.41 | $0.00 | $1,257.12 | $224,459.61 |
| 161 | $224,459.61 | $866.41 | $0.00 | $1,269.13 | $226,595.15 |
| 162 | $226,595.15 | $866.41 | $0.00 | $1,281.20 | $228,742.76 |
| 163 | $228,742.76 | $866.41 | $0.00 | $1,293.34 | $230,902.51 |
| 164 | $230,902.51 | $866.41 | $0.00 | $1,305.56 | $233,074.48 |
| 165 | $233,074.48 | $866.41 | $0.00 | $1,317.84 | $235,258.73 |
| 166 | $235,258.73 | $866.41 | $0.00 | $1,330.19 | $237,455.33 |
| 167 | $237,455.33 | $866.41 | $0.00 | $1,342.61 | $239,664.35 |
| 168 | $239,664.35 | $866.41 | $0.00 | $1,355.10 | $241,885.86 |
| 169 | $241,885.86 | $866.41 | $0.00 | $1,367.66 | $244,119.93 |
| 170 | $244,119.93 | $866.41 | $0.00 | $1,380.29 | $246,366.63 |
| 171 | $246,366.63 | $866.41 | $0.00 | $1,392.99 | $248,626.03 |
| 172 | $248,626.03 | $866.41 | $0.00 | $1,405.77 | $250,898.21 |
| 173 | $250,898.21 | $866.41 | $0.00 | $1,418.61 | $253,183.23 |
| 174 | $253,183.23 | $866.41 | $0.00 | $1,431.53 | $255,481.17 |
| 175 | $255,481.17 | $866.41 | $0.00 | $1,444.53 | $257,792.11 |
| 176 | $257,792.11 | $866.41 | $0.00 | $1,457.59 | $260,116.11 |
| 177 | $260,116.11 | $866.41 | $0.00 | $1,470.73 | $262,453.25 |
| 178 | $262,453.25 | $866.41 | $0.00 | $1,483.95 | $264,803.61 |
| 179 | $264,803.61 | $866.41 | $0.00 | $1,497.24 | $267,167.26 |
| 180 | $267,167.26 | $866.41 | $0.00 | $1,510.60 | $269,544.27 |
| 181 | $269,544.27 | $866.41 | $0.00 | $1,524.04 | $271,934.72 |
| 182 | $271,934.72 | $866.41 | $0.00 | $1,537.56 | $274,338.69 |
| 183 | $274,338.69 | $866.41 | $0.00 | $1,551.15 | $276,756.25 |
| 184 | $276,756.25 | $866.41 | $0.00 | $1,564.82 | $279,187.48 |
| 185 | $279,187.48 | $866.41 | $0.00 | $1,578.57 | $281,632.46 |
| 186 | $281,632.46 | $866.41 | $0.00 | $1,592.39 | $284,091.26 |
| 187 | $284,091.26 | $866.41 | $0.00 | $1,606.29 | $286,563.96 |
| 188 | $286,563.96 | $866.41 | $0.00 | $1,620.27 | $289,050.64 |
| 189 | $289,050.64 | $866.41 | $0.00 | $1,634.33 | $291,551.38 |
| 190 | $291,551.38 | $866.41 | $0.00 | $1,648.47 | $294,066.26 |
| 191 | $294,066.26 | $866.41 | $0.00 | $1,662.69 | $296,595.36 |
| 192 | $296,595.36 | $866.41 | $0.00 | $1,676.99 | $299,138.76 |
| 193 | $299,138.76 | $866.41 | $0.00 | $1,691.37 | $301,696.54 |
| 194 | $301,696.54 | $866.41 | $0.00 | $1,705.84 | $304,268.79 |
| 195 | $304,268.79 | $866.41 | $0.00 | $1,720.38 | $306,855.58 |
| 196 | $306,855.58 | $866.41 | $0.00 | $1,735.01 | $309,457.00 |
| 197 | $309,457.00 | $866.41 | $0.00 | $1,749.71 | $312,073.12 |
| 198 | $312,073.12 | $866.41 | $0.00 | $1,764.51 | $314,704.04 |
| 199 | $314,704.04 | $866.41 | $0.00 | $1,779.38 | $317,349.83 |
| 200 | $317,349.83 | $866.41 | $0.00 | $1,794.34 | $320,010.58 |
| 201 | $320,010.58 | $866.41 | $0.00 | $1,809.39 | $322,686.38 |
| 202 | $322,686.38 | $866.41 | $0.00 | $1,824.52 | $325,377.31 |
| 203 | $325,377.31 | $866.41 | $0.00 | $1,839.73 | $328,083.45 |
| 204 | $328,083.45 | $866.41 | $0.00 | $1,855.03 | $330,804.89 |
| 205 | $330,804.89 | $866.41 | $0.00 | $1,870.42 | $333,541.72 |
| 206 | $333,541.72 | $866.41 | $0.00 | $1,885.89 | $336,294.02 |
| 207 | $336,294.02 | $866.41 | $0.00 | $1,901.46 | $339,061.89 |
| 208 | $339,061.89 | $866.41 | $0.00 | $1,917.11 | $341,845.41 |
| 209 | $341,845.41 | $866.41 | $0.00 | $1,932.84 | $344,644.66 |
| 210 | $344,644.66 | $866.41 | $0.00 | $1,948.67 | $347,459.74 |
| 211 | $347,459.74 | $866.41 | $0.00 | $1,964.59 | $350,290.74 |
| 212 | $350,290.74 | $866.41 | $0.00 | $1,980.59 | $353,137.74 |
| 213 | $353,137.74 | $866.41 | $0.00 | $1,996.69 | $356,000.84 |
| 214 | $356,000.84 | $866.41 | $0.00 | $2,012.88 | $358,880.13 |
| 215 | $358,880.13 | $866.41 | $0.00 | $2,029.16 | $361,775.70 |
| 216 | $361,775.70 | $866.41 | $0.00 | $2,045.53 | $364,687.64 |
| 217 | $364,687.64 | $866.41 | $98,765.00 | $2,062.00 | $268,851.05 |
| 218 | $268,851.05 | $866.41 | $0.00 | $1,520.12 | $271,237.58 |
| 219 | $271,237.58 | $866.41 | $0.00 | $1,533.62 | $273,637.61 |
| 220 | $273,637.61 | $866.41 | $0.00 | $1,547.19 | $276,051.21 |
| 221 | $276,051.21 | $866.41 | $0.00 | $1,560.83 | $278,478.45 |
| 222 | $278,478.45 | $866.41 | $0.00 | $1,574.56 | $280,919.42 |
| 223 | $280,919.42 | $866.41 | $0.00 | $1,588.36 | $283,374.19 |
| 224 | $283,374.19 | $866.41 | $0.00 | $1,602.24 | $285,842.84 |
| 225 | $285,842.84 | $866.41 | $0.00 | $1,616.20 | $288,325.45 |
| 226 | $288,325.45 | $866.41 | $0.00 | $1,630.23 | $290,822.09 |
| 227 | $290,822.09 | $866.41 | $0.00 | $1,644.35 | $293,332.85 |
| 228 | $293,332.85 | $866.41 | $0.00 | $1,658.55 | $295,857.81 |
| 229 | $295,857.81 | $866.41 | $105,678.55 | $1,672.82 | $192,718.49 |
| 230 | $192,718.49 | $866.41 | $0.00 | $1,089.66 | $194,674.56 |
| 231 | $194,674.56 | $866.41 | $0.00 | $1,100.72 | $196,641.69 |
| 232 | $196,641.69 | $866.41 | $0.00 | $1,111.84 | $198,619.94 |
| 233 | $198,619.94 | $866.41 | $0.00 | $1,123.03 | $200,609.38 |
| 234 | $200,609.38 | $866.41 | $0.00 | $1,134.27 | $202,610.06 |
| 235 | $202,610.06 | $866.41 | $0.00 | $1,145.59 | $204,622.06 |
| 236 | $204,622.06 | $866.41 | $0.00 | $1,156.96 | $206,645.43 |
| 237 | $206,645.43 | $866.41 | $0.00 | $1,168.40 | $208,680.24 |
| 238 | $208,680.24 | $866.41 | $0.00 | $1,179.91 | $210,726.56 |
| 239 | $210,726.56 | $866.41 | $0.00 | $1,191.48 | $212,784.45 |
| 240 | $212,784.45 | $866.41 | $0.00 | $1,203.11 | $214,853.97 |
| 241 | $214,853.97 | $866.41 | $113,076.05 | $1,214.82 | $103,859.15 |
| 242 | $103,859.15 | $866.41 | $0.00 | $587.23 | $105,312.79 |
| 243 | $105,312.79 | $866.41 | $0.00 | $595.45 | $106,774.65 |
| 244 | $106,774.65 | $866.41 | $0.00 | $603.72 | $108,244.78 |
| 245 | $108,244.78 | $866.41 | $0.00 | $612.03 | $109,723.22 |
| 246 | $109,723.22 | $866.41 | $0.00 | $620.39 | $111,210.02 |
| 247 | $111,210.02 | $866.41 | $0.00 | $628.80 | $112,705.23 |
| 248 | $112,705.23 | $866.41 | $0.00 | $637.25 | $114,208.89 |
| 249 | $114,208.89 | $866.41 | $0.00 | $645.75 | $115,721.05 |
| 250 | $115,721.05 | $866.41 | $0.00 | $654.30 | $117,241.76 |
| 251 | $117,241.76 | $866.41 | $0.00 | $662.90 | $118,771.07 |
| 252 | $118,771.07 | $866.41 | $0.00 | $671.55 | $120,309.03 |
| 253 | $120,309.03 | $0.00 | $120,991.37 | $680.24 | -$2.10 |