How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $70,937 |
| Monthly savings required | $562 |
How much will it cost to send your child to University of Missouri Kansas City in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $283,748.76 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $561.51 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 | $27,355.00 |
| 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 Kansas City in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $561.51 | $0.00 | $0.00 | $561.51 |
| 2 | $561.51 | $561.51 | $0.00 | $3.17 | $1,126.19 |
| 3 | $1,126.19 | $561.51 | $0.00 | $6.37 | $1,694.07 |
| 4 | $1,694.07 | $561.51 | $0.00 | $9.58 | $2,265.16 |
| 5 | $2,265.16 | $561.51 | $0.00 | $12.81 | $2,839.48 |
| 6 | $2,839.48 | $561.51 | $0.00 | $16.05 | $3,417.04 |
| 7 | $3,417.04 | $561.51 | $0.00 | $19.32 | $3,997.87 |
| 8 | $3,997.87 | $561.51 | $0.00 | $22.60 | $4,581.98 |
| 9 | $4,581.98 | $561.51 | $0.00 | $25.91 | $5,169.40 |
| 10 | $5,169.40 | $561.51 | $0.00 | $29.23 | $5,760.14 |
| 11 | $5,760.14 | $561.51 | $0.00 | $32.57 | $6,354.22 |
| 12 | $6,354.22 | $561.51 | $0.00 | $35.93 | $6,951.66 |
| 13 | $6,951.66 | $561.51 | $0.00 | $39.31 | $7,552.48 |
| 14 | $7,552.48 | $561.51 | $0.00 | $42.70 | $8,156.69 |
| 15 | $8,156.69 | $561.51 | $0.00 | $46.12 | $8,764.32 |
| 16 | $8,764.32 | $561.51 | $0.00 | $49.55 | $9,375.38 |
| 17 | $9,375.38 | $561.51 | $0.00 | $53.01 | $9,989.90 |
| 18 | $9,989.90 | $561.51 | $0.00 | $56.48 | $10,607.89 |
| 19 | $10,607.89 | $561.51 | $0.00 | $59.98 | $11,229.38 |
| 20 | $11,229.38 | $561.51 | $0.00 | $63.49 | $11,854.38 |
| 21 | $11,854.38 | $561.51 | $0.00 | $67.03 | $12,482.92 |
| 22 | $12,482.92 | $561.51 | $0.00 | $70.58 | $13,115.01 |
| 23 | $13,115.01 | $561.51 | $0.00 | $74.15 | $13,750.67 |
| 24 | $13,750.67 | $561.51 | $0.00 | $77.75 | $14,389.93 |
| 25 | $14,389.93 | $561.51 | $0.00 | $81.36 | $15,032.80 |
| 26 | $15,032.80 | $561.51 | $0.00 | $85.00 | $15,679.31 |
| 27 | $15,679.31 | $561.51 | $0.00 | $88.65 | $16,329.47 |
| 28 | $16,329.47 | $561.51 | $0.00 | $92.33 | $16,983.31 |
| 29 | $16,983.31 | $561.51 | $0.00 | $96.03 | $17,640.85 |
| 30 | $17,640.85 | $561.51 | $0.00 | $99.74 | $18,302.10 |
| 31 | $18,302.10 | $561.51 | $0.00 | $103.48 | $18,967.09 |
| 32 | $18,967.09 | $561.51 | $0.00 | $107.24 | $19,635.84 |
| 33 | $19,635.84 | $561.51 | $0.00 | $111.02 | $20,308.37 |
| 34 | $20,308.37 | $561.51 | $0.00 | $114.83 | $20,984.71 |
| 35 | $20,984.71 | $561.51 | $0.00 | $118.65 | $21,664.87 |
| 36 | $21,664.87 | $561.51 | $0.00 | $122.50 | $22,348.88 |
| 37 | $22,348.88 | $561.51 | $0.00 | $126.36 | $23,036.75 |
| 38 | $23,036.75 | $561.51 | $0.00 | $130.25 | $23,728.51 |
| 39 | $23,728.51 | $561.51 | $0.00 | $134.16 | $24,424.18 |
| 40 | $24,424.18 | $561.51 | $0.00 | $138.10 | $25,123.79 |
| 41 | $25,123.79 | $561.51 | $0.00 | $142.05 | $25,827.35 |
| 42 | $25,827.35 | $561.51 | $0.00 | $146.03 | $26,534.89 |
| 43 | $26,534.89 | $561.51 | $0.00 | $150.03 | $27,246.43 |
| 44 | $27,246.43 | $561.51 | $0.00 | $154.06 | $27,962.00 |
| 45 | $27,962.00 | $561.51 | $0.00 | $158.10 | $28,681.61 |
| 46 | $28,681.61 | $561.51 | $0.00 | $162.17 | $29,405.29 |
| 47 | $29,405.29 | $561.51 | $0.00 | $166.26 | $30,133.06 |
| 48 | $30,133.06 | $561.51 | $0.00 | $170.38 | $30,864.95 |
| 49 | $30,864.95 | $561.51 | $0.00 | $174.51 | $31,600.97 |
| 50 | $31,600.97 | $561.51 | $0.00 | $178.68 | $32,341.16 |
| 51 | $32,341.16 | $561.51 | $0.00 | $182.86 | $33,085.53 |
| 52 | $33,085.53 | $561.51 | $0.00 | $187.07 | $33,834.11 |
| 53 | $33,834.11 | $561.51 | $0.00 | $191.30 | $34,586.92 |
| 54 | $34,586.92 | $561.51 | $0.00 | $195.56 | $35,343.99 |
| 55 | $35,343.99 | $561.51 | $0.00 | $199.84 | $36,105.34 |
| 56 | $36,105.34 | $561.51 | $0.00 | $204.14 | $36,870.99 |
| 57 | $36,870.99 | $561.51 | $0.00 | $208.47 | $37,640.97 |
| 58 | $37,640.97 | $561.51 | $0.00 | $212.83 | $38,415.31 |
| 59 | $38,415.31 | $561.51 | $0.00 | $217.21 | $39,194.03 |
| 60 | $39,194.03 | $561.51 | $0.00 | $221.61 | $39,977.15 |
| 61 | $39,977.15 | $561.51 | $0.00 | $226.04 | $40,764.70 |
| 62 | $40,764.70 | $561.51 | $0.00 | $230.49 | $41,556.70 |
| 63 | $41,556.70 | $561.51 | $0.00 | $234.97 | $42,353.18 |
| 64 | $42,353.18 | $561.51 | $0.00 | $239.47 | $43,154.16 |
| 65 | $43,154.16 | $561.51 | $0.00 | $244.00 | $43,959.67 |
| 66 | $43,959.67 | $561.51 | $0.00 | $248.55 | $44,769.73 |
| 67 | $44,769.73 | $561.51 | $0.00 | $253.13 | $45,584.37 |
| 68 | $45,584.37 | $561.51 | $0.00 | $257.74 | $46,403.62 |
| 69 | $46,403.62 | $561.51 | $0.00 | $262.37 | $47,227.50 |
| 70 | $47,227.50 | $561.51 | $0.00 | $267.03 | $48,056.04 |
| 71 | $48,056.04 | $561.51 | $0.00 | $271.72 | $48,889.27 |
| 72 | $48,889.27 | $561.51 | $0.00 | $276.43 | $49,727.21 |
| 73 | $49,727.21 | $561.51 | $0.00 | $281.16 | $50,569.88 |
| 74 | $50,569.88 | $561.51 | $0.00 | $285.93 | $51,417.32 |
| 75 | $51,417.32 | $561.51 | $0.00 | $290.72 | $52,269.55 |
| 76 | $52,269.55 | $561.51 | $0.00 | $295.54 | $53,126.60 |
| 77 | $53,126.60 | $561.51 | $0.00 | $300.39 | $53,988.50 |
| 78 | $53,988.50 | $561.51 | $0.00 | $305.26 | $54,855.27 |
| 79 | $54,855.27 | $561.51 | $0.00 | $310.16 | $55,726.94 |
| 80 | $55,726.94 | $561.51 | $0.00 | $315.09 | $56,603.54 |
| 81 | $56,603.54 | $561.51 | $0.00 | $320.04 | $57,485.09 |
| 82 | $57,485.09 | $561.51 | $0.00 | $325.03 | $58,371.63 |
| 83 | $58,371.63 | $561.51 | $0.00 | $330.04 | $59,263.18 |
| 84 | $59,263.18 | $561.51 | $0.00 | $335.08 | $60,159.77 |
| 85 | $60,159.77 | $561.51 | $0.00 | $340.15 | $61,061.43 |
| 86 | $61,061.43 | $561.51 | $0.00 | $345.25 | $61,968.19 |
| 87 | $61,968.19 | $561.51 | $0.00 | $350.38 | $62,880.08 |
| 88 | $62,880.08 | $561.51 | $0.00 | $355.53 | $63,797.12 |
| 89 | $63,797.12 | $561.51 | $0.00 | $360.72 | $64,719.35 |
| 90 | $64,719.35 | $561.51 | $0.00 | $365.93 | $65,646.79 |
| 91 | $65,646.79 | $561.51 | $0.00 | $371.18 | $66,579.48 |
| 92 | $66,579.48 | $561.51 | $0.00 | $376.45 | $67,517.44 |
| 93 | $67,517.44 | $561.51 | $0.00 | $381.75 | $68,460.70 |
| 94 | $68,460.70 | $561.51 | $0.00 | $387.09 | $69,409.30 |
| 95 | $69,409.30 | $561.51 | $0.00 | $392.45 | $70,363.26 |
| 96 | $70,363.26 | $561.51 | $0.00 | $397.84 | $71,322.61 |
| 97 | $71,322.61 | $561.51 | $0.00 | $403.27 | $72,287.39 |
| 98 | $72,287.39 | $561.51 | $0.00 | $408.72 | $73,257.62 |
| 99 | $73,257.62 | $561.51 | $0.00 | $414.21 | $74,233.34 |
| 100 | $74,233.34 | $561.51 | $0.00 | $419.73 | $75,214.58 |
| 101 | $75,214.58 | $561.51 | $0.00 | $425.27 | $76,201.36 |
| 102 | $76,201.36 | $561.51 | $0.00 | $430.85 | $77,193.72 |
| 103 | $77,193.72 | $561.51 | $0.00 | $436.46 | $78,191.69 |
| 104 | $78,191.69 | $561.51 | $0.00 | $442.11 | $79,195.31 |
| 105 | $79,195.31 | $561.51 | $0.00 | $447.78 | $80,204.60 |
| 106 | $80,204.60 | $561.51 | $0.00 | $453.49 | $81,219.60 |
| 107 | $81,219.60 | $561.51 | $0.00 | $459.23 | $82,240.34 |
| 108 | $82,240.34 | $561.51 | $0.00 | $465.00 | $83,266.85 |
| 109 | $83,266.85 | $561.51 | $0.00 | $470.80 | $84,299.16 |
| 110 | $84,299.16 | $561.51 | $0.00 | $476.64 | $85,337.31 |
| 111 | $85,337.31 | $561.51 | $0.00 | $482.51 | $86,381.33 |
| 112 | $86,381.33 | $561.51 | $0.00 | $488.41 | $87,431.25 |
| 113 | $87,431.25 | $561.51 | $0.00 | $494.35 | $88,487.11 |
| 114 | $88,487.11 | $561.51 | $0.00 | $500.32 | $89,548.94 |
| 115 | $89,548.94 | $561.51 | $0.00 | $506.32 | $90,616.77 |
| 116 | $90,616.77 | $561.51 | $0.00 | $512.36 | $91,690.64 |
| 117 | $91,690.64 | $561.51 | $0.00 | $518.43 | $92,770.58 |
| 118 | $92,770.58 | $561.51 | $0.00 | $524.54 | $93,856.63 |
| 119 | $93,856.63 | $561.51 | $0.00 | $530.68 | $94,948.82 |
| 120 | $94,948.82 | $561.51 | $0.00 | $536.85 | $96,047.18 |
| 121 | $96,047.18 | $561.51 | $0.00 | $543.06 | $97,151.75 |
| 122 | $97,151.75 | $561.51 | $0.00 | $549.31 | $98,262.57 |
| 123 | $98,262.57 | $561.51 | $0.00 | $555.59 | $99,379.67 |
| 124 | $99,379.67 | $561.51 | $0.00 | $561.91 | $100,503.09 |
| 125 | $100,503.09 | $561.51 | $0.00 | $568.26 | $101,632.86 |
| 126 | $101,632.86 | $561.51 | $0.00 | $574.65 | $102,769.02 |
| 127 | $102,769.02 | $561.51 | $0.00 | $581.07 | $103,911.60 |
| 128 | $103,911.60 | $561.51 | $0.00 | $587.53 | $105,060.64 |
| 129 | $105,060.64 | $561.51 | $0.00 | $594.03 | $106,216.18 |
| 130 | $106,216.18 | $561.51 | $0.00 | $600.56 | $107,378.25 |
| 131 | $107,378.25 | $561.51 | $0.00 | $607.13 | $108,546.89 |
| 132 | $108,546.89 | $561.51 | $0.00 | $613.74 | $109,722.14 |
| 133 | $109,722.14 | $561.51 | $0.00 | $620.38 | $110,904.03 |
| 134 | $110,904.03 | $561.51 | $0.00 | $627.07 | $112,092.61 |
| 135 | $112,092.61 | $561.51 | $0.00 | $633.79 | $113,287.91 |
| 136 | $113,287.91 | $561.51 | $0.00 | $640.55 | $114,489.97 |
| 137 | $114,489.97 | $561.51 | $0.00 | $647.34 | $115,698.82 |
| 138 | $115,698.82 | $561.51 | $0.00 | $654.18 | $116,914.51 |
| 139 | $116,914.51 | $561.51 | $0.00 | $661.05 | $118,137.07 |
| 140 | $118,137.07 | $561.51 | $0.00 | $667.96 | $119,366.54 |
| 141 | $119,366.54 | $561.51 | $0.00 | $674.92 | $120,602.97 |
| 142 | $120,602.97 | $561.51 | $0.00 | $681.91 | $121,846.39 |
| 143 | $121,846.39 | $561.51 | $0.00 | $688.94 | $123,096.84 |
| 144 | $123,096.84 | $561.51 | $0.00 | $696.01 | $124,354.36 |
| 145 | $124,354.36 | $561.51 | $0.00 | $703.12 | $125,618.99 |
| 146 | $125,618.99 | $561.51 | $0.00 | $710.27 | $126,890.77 |
| 147 | $126,890.77 | $561.51 | $0.00 | $717.46 | $128,169.74 |
| 148 | $128,169.74 | $561.51 | $0.00 | $724.69 | $129,455.94 |
| 149 | $129,455.94 | $561.51 | $0.00 | $731.96 | $130,749.41 |
| 150 | $130,749.41 | $561.51 | $0.00 | $739.28 | $132,050.20 |
| 151 | $132,050.20 | $561.51 | $0.00 | $746.63 | $133,358.34 |
| 152 | $133,358.34 | $561.51 | $0.00 | $754.03 | $134,673.88 |
| 153 | $134,673.88 | $561.51 | $0.00 | $761.47 | $135,996.86 |
| 154 | $135,996.86 | $561.51 | $0.00 | $768.95 | $137,327.32 |
| 155 | $137,327.32 | $561.51 | $0.00 | $776.47 | $138,665.30 |
| 156 | $138,665.30 | $561.51 | $0.00 | $784.03 | $140,010.84 |
| 157 | $140,010.84 | $561.51 | $0.00 | $791.64 | $141,363.99 |
| 158 | $141,363.99 | $561.51 | $0.00 | $799.29 | $142,724.79 |
| 159 | $142,724.79 | $561.51 | $0.00 | $806.99 | $144,093.29 |
| 160 | $144,093.29 | $561.51 | $0.00 | $814.72 | $145,469.52 |
| 161 | $145,469.52 | $561.51 | $0.00 | $822.51 | $146,853.54 |
| 162 | $146,853.54 | $561.51 | $0.00 | $830.33 | $148,245.38 |
| 163 | $148,245.38 | $561.51 | $0.00 | $838.20 | $149,645.09 |
| 164 | $149,645.09 | $561.51 | $0.00 | $846.12 | $151,052.72 |
| 165 | $151,052.72 | $561.51 | $0.00 | $854.07 | $152,468.30 |
| 166 | $152,468.30 | $561.51 | $0.00 | $862.08 | $153,891.89 |
| 167 | $153,891.89 | $561.51 | $0.00 | $870.13 | $155,323.53 |
| 168 | $155,323.53 | $561.51 | $0.00 | $878.22 | $156,763.26 |
| 169 | $156,763.26 | $561.51 | $0.00 | $886.36 | $158,211.13 |
| 170 | $158,211.13 | $561.51 | $0.00 | $894.55 | $159,667.19 |
| 171 | $159,667.19 | $561.51 | $0.00 | $902.78 | $161,131.48 |
| 172 | $161,131.48 | $561.51 | $0.00 | $911.06 | $162,604.05 |
| 173 | $162,604.05 | $561.51 | $0.00 | $919.39 | $164,084.95 |
| 174 | $164,084.95 | $561.51 | $0.00 | $927.76 | $165,574.22 |
| 175 | $165,574.22 | $561.51 | $0.00 | $936.18 | $167,071.91 |
| 176 | $167,071.91 | $561.51 | $0.00 | $944.65 | $168,578.07 |
| 177 | $168,578.07 | $561.51 | $0.00 | $953.16 | $170,092.74 |
| 178 | $170,092.74 | $561.51 | $0.00 | $961.73 | $171,615.98 |
| 179 | $171,615.98 | $561.51 | $0.00 | $970.34 | $173,147.83 |
| 180 | $173,147.83 | $561.51 | $0.00 | $979.00 | $174,688.34 |
| 181 | $174,688.34 | $561.51 | $0.00 | $987.71 | $176,237.56 |
| 182 | $176,237.56 | $561.51 | $0.00 | $996.47 | $177,795.54 |
| 183 | $177,795.54 | $561.51 | $0.00 | $1,005.28 | $179,362.33 |
| 184 | $179,362.33 | $561.51 | $0.00 | $1,014.14 | $180,937.98 |
| 185 | $180,937.98 | $561.51 | $0.00 | $1,023.05 | $182,522.54 |
| 186 | $182,522.54 | $561.51 | $0.00 | $1,032.01 | $184,116.06 |
| 187 | $184,116.06 | $561.51 | $0.00 | $1,041.02 | $185,718.59 |
| 188 | $185,718.59 | $561.51 | $0.00 | $1,050.08 | $187,330.18 |
| 189 | $187,330.18 | $561.51 | $0.00 | $1,059.19 | $188,950.88 |
| 190 | $188,950.88 | $561.51 | $0.00 | $1,068.36 | $190,580.75 |
| 191 | $190,580.75 | $561.51 | $0.00 | $1,077.57 | $192,219.83 |
| 192 | $192,219.83 | $561.51 | $0.00 | $1,086.84 | $193,868.18 |
| 193 | $193,868.18 | $561.51 | $0.00 | $1,096.16 | $195,525.85 |
| 194 | $195,525.85 | $561.51 | $0.00 | $1,105.53 | $197,192.89 |
| 195 | $197,192.89 | $561.51 | $0.00 | $1,114.96 | $198,869.36 |
| 196 | $198,869.36 | $561.51 | $0.00 | $1,124.44 | $200,555.31 |
| 197 | $200,555.31 | $561.51 | $0.00 | $1,133.97 | $202,250.79 |
| 198 | $202,250.79 | $561.51 | $0.00 | $1,143.56 | $203,955.86 |
| 199 | $203,955.86 | $561.51 | $0.00 | $1,153.20 | $205,670.57 |
| 200 | $205,670.57 | $561.51 | $0.00 | $1,162.89 | $207,394.97 |
| 201 | $207,394.97 | $561.51 | $0.00 | $1,172.64 | $209,129.12 |
| 202 | $209,129.12 | $561.51 | $0.00 | $1,182.45 | $210,873.08 |
| 203 | $210,873.08 | $561.51 | $0.00 | $1,192.31 | $212,626.90 |
| 204 | $212,626.90 | $561.51 | $0.00 | $1,202.22 | $214,390.63 |
| 205 | $214,390.63 | $561.51 | $0.00 | $1,212.20 | $216,164.34 |
| 206 | $216,164.34 | $561.51 | $0.00 | $1,222.22 | $217,948.07 |
| 207 | $217,948.07 | $561.51 | $0.00 | $1,232.31 | $219,741.89 |
| 208 | $219,741.89 | $561.51 | $0.00 | $1,242.45 | $221,545.85 |
| 209 | $221,545.85 | $561.51 | $0.00 | $1,252.65 | $223,360.01 |
| 210 | $223,360.01 | $561.51 | $0.00 | $1,262.91 | $225,184.43 |
| 211 | $225,184.43 | $561.51 | $0.00 | $1,273.23 | $227,019.17 |
| 212 | $227,019.17 | $561.51 | $0.00 | $1,283.60 | $228,864.28 |
| 213 | $228,864.28 | $561.51 | $0.00 | $1,294.03 | $230,719.82 |
| 214 | $230,719.82 | $561.51 | $0.00 | $1,304.52 | $232,585.85 |
| 215 | $232,585.85 | $561.51 | $0.00 | $1,315.07 | $234,462.43 |
| 216 | $234,462.43 | $561.51 | $0.00 | $1,325.68 | $236,349.62 |
| 217 | $236,349.62 | $561.51 | $65,833.07 | $1,336.36 | $172,414.42 |
| 218 | $172,414.42 | $561.51 | $0.00 | $974.86 | $173,950.79 |
| 219 | $173,950.79 | $561.51 | $0.00 | $983.54 | $175,495.84 |
| 220 | $175,495.84 | $561.51 | $0.00 | $992.28 | $177,049.63 |
| 221 | $177,049.63 | $561.51 | $0.00 | $1,001.06 | $178,612.20 |
| 222 | $178,612.20 | $561.51 | $0.00 | $1,009.90 | $180,183.61 |
| 223 | $180,183.61 | $561.51 | $0.00 | $1,018.78 | $181,763.90 |
| 224 | $181,763.90 | $561.51 | $0.00 | $1,027.72 | $183,353.13 |
| 225 | $183,353.13 | $561.51 | $0.00 | $1,036.71 | $184,951.35 |
| 226 | $184,951.35 | $561.51 | $0.00 | $1,045.74 | $186,558.60 |
| 227 | $186,558.60 | $561.51 | $0.00 | $1,054.83 | $188,174.94 |
| 228 | $188,174.94 | $561.51 | $0.00 | $1,063.97 | $189,800.42 |
| 229 | $189,800.42 | $561.51 | $69,124.72 | $1,073.16 | $122,310.37 |
| 230 | $122,310.37 | $561.51 | $0.00 | $691.56 | $123,563.44 |
| 231 | $123,563.44 | $561.51 | $0.00 | $698.65 | $124,823.60 |
| 232 | $124,823.60 | $561.51 | $0.00 | $705.77 | $126,090.88 |
| 233 | $126,090.88 | $561.51 | $0.00 | $712.94 | $127,365.33 |
| 234 | $127,365.33 | $561.51 | $0.00 | $720.14 | $128,646.98 |
| 235 | $128,646.98 | $561.51 | $0.00 | $727.39 | $129,935.88 |
| 236 | $129,935.88 | $561.51 | $0.00 | $734.68 | $131,232.07 |
| 237 | $131,232.07 | $561.51 | $0.00 | $742.01 | $132,535.59 |
| 238 | $132,535.59 | $561.51 | $0.00 | $749.38 | $133,846.48 |
| 239 | $133,846.48 | $561.51 | $0.00 | $756.79 | $135,164.78 |
| 240 | $135,164.78 | $561.51 | $0.00 | $764.24 | $136,490.53 |
| 241 | $136,490.53 | $561.51 | $72,580.96 | $771.74 | $65,242.82 |
| 242 | $65,242.82 | $561.51 | $0.00 | $368.89 | $66,173.22 |
| 243 | $66,173.22 | $561.51 | $0.00 | $374.15 | $67,108.88 |
| 244 | $67,108.88 | $561.51 | $0.00 | $379.44 | $68,049.83 |
| 245 | $68,049.83 | $561.51 | $0.00 | $384.76 | $68,996.10 |
| 246 | $68,996.10 | $561.51 | $0.00 | $390.11 | $69,947.72 |
| 247 | $69,947.72 | $561.51 | $0.00 | $395.49 | $70,904.72 |
| 248 | $70,904.72 | $561.51 | $0.00 | $400.91 | $71,867.14 |
| 249 | $71,867.14 | $561.51 | $0.00 | $406.35 | $72,835.00 |
| 250 | $72,835.00 | $561.51 | $0.00 | $411.82 | $73,808.33 |
| 251 | $73,808.33 | $561.51 | $0.00 | $417.32 | $74,787.16 |
| 252 | $74,787.16 | $561.51 | $0.00 | $422.86 | $75,771.53 |
| 253 | $75,771.53 | $0.00 | $76,210.01 | $428.42 | ($10.06) |