| Estimated Annual Cost in 2042 | $74,977 |
| Monthly savings required | $593 |
How much will it cost to send your child to The University of Montana Western in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $299,909.03 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $592.57 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 | $19,985.00 |
| 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 The University of Montana Western in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $592.57 | $0.00 | $0.00 | $592.57 |
| 2 | $592.57 | $592.57 | $0.00 | $3.35 | $1,188.49 |
| 3 | $1,188.49 | $592.57 | $0.00 | $6.72 | $1,787.78 |
| 4 | $1,787.78 | $592.57 | $0.00 | $10.11 | $2,390.46 |
| 5 | $2,390.46 | $592.57 | $0.00 | $13.52 | $2,996.55 |
| 6 | $2,996.55 | $592.57 | $0.00 | $16.94 | $3,606.06 |
| 7 | $3,606.06 | $592.57 | $0.00 | $20.39 | $4,219.02 |
| 8 | $4,219.02 | $592.57 | $0.00 | $23.85 | $4,835.44 |
| 9 | $4,835.44 | $592.57 | $0.00 | $27.34 | $5,455.35 |
| 10 | $5,455.35 | $592.57 | $0.00 | $30.85 | $6,078.77 |
| 11 | $6,078.77 | $592.57 | $0.00 | $34.37 | $6,705.71 |
| 12 | $6,705.71 | $592.57 | $0.00 | $37.92 | $7,336.20 |
| 13 | $7,336.20 | $592.57 | $0.00 | $41.48 | $7,970.25 |
| 14 | $7,970.25 | $592.57 | $0.00 | $45.06 | $8,607.88 |
| 15 | $8,607.88 | $592.57 | $0.00 | $48.67 | $9,249.12 |
| 16 | $9,249.12 | $592.57 | $0.00 | $52.30 | $9,893.99 |
| 17 | $9,893.99 | $592.57 | $0.00 | $55.94 | $10,542.50 |
| 18 | $10,542.50 | $592.57 | $0.00 | $59.61 | $11,194.68 |
| 19 | $11,194.68 | $592.57 | $0.00 | $63.30 | $11,850.55 |
| 20 | $11,850.55 | $592.57 | $0.00 | $67.00 | $12,510.12 |
| 21 | $12,510.12 | $592.57 | $0.00 | $70.73 | $13,173.42 |
| 22 | $13,173.42 | $592.57 | $0.00 | $74.48 | $13,840.47 |
| 23 | $13,840.47 | $592.57 | $0.00 | $78.26 | $14,511.30 |
| 24 | $14,511.30 | $592.57 | $0.00 | $82.05 | $15,185.92 |
| 25 | $15,185.92 | $592.57 | $0.00 | $85.86 | $15,864.35 |
| 26 | $15,864.35 | $592.57 | $0.00 | $89.70 | $16,546.62 |
| 27 | $16,546.62 | $592.57 | $0.00 | $93.56 | $17,232.75 |
| 28 | $17,232.75 | $592.57 | $0.00 | $97.44 | $17,922.76 |
| 29 | $17,922.76 | $592.57 | $0.00 | $101.34 | $18,616.67 |
| 30 | $18,616.67 | $592.57 | $0.00 | $105.26 | $19,314.50 |
| 31 | $19,314.50 | $592.57 | $0.00 | $109.21 | $20,016.28 |
| 32 | $20,016.28 | $592.57 | $0.00 | $113.17 | $20,722.02 |
| 33 | $20,722.02 | $592.57 | $0.00 | $117.17 | $21,431.76 |
| 34 | $21,431.76 | $592.57 | $0.00 | $121.18 | $22,145.51 |
| 35 | $22,145.51 | $592.57 | $0.00 | $125.21 | $22,863.29 |
| 36 | $22,863.29 | $592.57 | $0.00 | $129.27 | $23,585.13 |
| 37 | $23,585.13 | $592.57 | $0.00 | $133.35 | $24,311.05 |
| 38 | $24,311.05 | $592.57 | $0.00 | $137.46 | $25,041.08 |
| 39 | $25,041.08 | $592.57 | $0.00 | $141.59 | $25,775.24 |
| 40 | $25,775.24 | $592.57 | $0.00 | $145.74 | $26,513.55 |
| 41 | $26,513.55 | $592.57 | $0.00 | $149.91 | $27,256.03 |
| 42 | $27,256.03 | $592.57 | $0.00 | $154.11 | $28,002.71 |
| 43 | $28,002.71 | $592.57 | $0.00 | $158.33 | $28,753.61 |
| 44 | $28,753.61 | $592.57 | $0.00 | $162.58 | $29,508.76 |
| 45 | $29,508.76 | $592.57 | $0.00 | $166.85 | $30,268.18 |
| 46 | $30,268.18 | $592.57 | $0.00 | $171.14 | $31,031.89 |
| 47 | $31,031.89 | $592.57 | $0.00 | $175.46 | $31,799.92 |
| 48 | $31,799.92 | $592.57 | $0.00 | $179.80 | $32,572.29 |
| 49 | $32,572.29 | $592.57 | $0.00 | $184.17 | $33,349.03 |
| 50 | $33,349.03 | $592.57 | $0.00 | $188.56 | $34,130.16 |
| 51 | $34,130.16 | $592.57 | $0.00 | $192.98 | $34,915.71 |
| 52 | $34,915.71 | $592.57 | $0.00 | $197.42 | $35,705.70 |
| 53 | $35,705.70 | $592.57 | $0.00 | $201.89 | $36,500.16 |
| 54 | $36,500.16 | $592.57 | $0.00 | $206.38 | $37,299.11 |
| 55 | $37,299.11 | $592.57 | $0.00 | $210.89 | $38,102.57 |
| 56 | $38,102.57 | $592.57 | $0.00 | $215.44 | $38,910.58 |
| 57 | $38,910.58 | $592.57 | $0.00 | $220.01 | $39,723.16 |
| 58 | $39,723.16 | $592.57 | $0.00 | $224.60 | $40,540.33 |
| 59 | $40,540.33 | $592.57 | $0.00 | $229.22 | $41,362.12 |
| 60 | $41,362.12 | $592.57 | $0.00 | $233.87 | $42,188.56 |
| 61 | $42,188.56 | $592.57 | $0.00 | $238.54 | $43,019.67 |
| 62 | $43,019.67 | $592.57 | $0.00 | $243.24 | $43,855.48 |
| 63 | $43,855.48 | $592.57 | $0.00 | $247.97 | $44,696.02 |
| 64 | $44,696.02 | $592.57 | $0.00 | $252.72 | $45,541.31 |
| 65 | $45,541.31 | $592.57 | $0.00 | $257.50 | $46,391.38 |
| 66 | $46,391.38 | $592.57 | $0.00 | $262.30 | $47,246.25 |
| 67 | $47,246.25 | $592.57 | $0.00 | $267.14 | $48,105.96 |
| 68 | $48,105.96 | $592.57 | $0.00 | $272.00 | $48,970.53 |
| 69 | $48,970.53 | $592.57 | $0.00 | $276.89 | $49,839.99 |
| 70 | $49,839.99 | $592.57 | $0.00 | $281.80 | $50,714.36 |
| 71 | $50,714.36 | $592.57 | $0.00 | $286.75 | $51,593.68 |
| 72 | $51,593.68 | $592.57 | $0.00 | $291.72 | $52,477.97 |
| 73 | $52,477.97 | $592.57 | $0.00 | $296.72 | $53,367.26 |
| 74 | $53,367.26 | $592.57 | $0.00 | $301.75 | $54,261.58 |
| 75 | $54,261.58 | $592.57 | $0.00 | $306.80 | $55,160.95 |
| 76 | $55,160.95 | $592.57 | $0.00 | $311.89 | $56,065.41 |
| 77 | $56,065.41 | $592.57 | $0.00 | $317.00 | $56,974.98 |
| 78 | $56,974.98 | $592.57 | $0.00 | $322.14 | $57,889.69 |
| 79 | $57,889.69 | $592.57 | $0.00 | $327.32 | $58,809.58 |
| 80 | $58,809.58 | $592.57 | $0.00 | $332.52 | $59,734.67 |
| 81 | $59,734.67 | $592.57 | $0.00 | $337.75 | $60,664.99 |
| 82 | $60,664.99 | $592.57 | $0.00 | $343.01 | $61,600.57 |
| 83 | $61,600.57 | $592.57 | $0.00 | $348.30 | $62,541.44 |
| 84 | $62,541.44 | $592.57 | $0.00 | $353.62 | $63,487.63 |
| 85 | $63,487.63 | $592.57 | $0.00 | $358.97 | $64,439.17 |
| 86 | $64,439.17 | $592.57 | $0.00 | $364.35 | $65,396.09 |
| 87 | $65,396.09 | $592.57 | $0.00 | $369.76 | $66,358.42 |
| 88 | $66,358.42 | $592.57 | $0.00 | $375.20 | $67,326.19 |
| 89 | $67,326.19 | $592.57 | $0.00 | $380.67 | $68,299.43 |
| 90 | $68,299.43 | $592.57 | $0.00 | $386.17 | $69,278.17 |
| 91 | $69,278.17 | $592.57 | $0.00 | $391.71 | $70,262.45 |
| 92 | $70,262.45 | $592.57 | $0.00 | $397.27 | $71,252.29 |
| 93 | $71,252.29 | $592.57 | $0.00 | $402.87 | $72,247.73 |
| 94 | $72,247.73 | $592.57 | $0.00 | $408.50 | $73,248.80 |
| 95 | $73,248.80 | $592.57 | $0.00 | $414.16 | $74,255.53 |
| 96 | $74,255.53 | $592.57 | $0.00 | $419.85 | $75,267.95 |
| 97 | $75,267.95 | $592.57 | $0.00 | $425.58 | $76,286.10 |
| 98 | $76,286.10 | $592.57 | $0.00 | $431.33 | $77,310.00 |
| 99 | $77,310.00 | $592.57 | $0.00 | $437.12 | $78,339.69 |
| 100 | $78,339.69 | $592.57 | $0.00 | $442.94 | $79,375.20 |
| 101 | $79,375.20 | $592.57 | $0.00 | $448.80 | $80,416.57 |
| 102 | $80,416.57 | $592.57 | $0.00 | $454.69 | $81,463.83 |
| 103 | $81,463.83 | $592.57 | $0.00 | $460.61 | $82,517.01 |
| 104 | $82,517.01 | $592.57 | $0.00 | $466.56 | $83,576.14 |
| 105 | $83,576.14 | $592.57 | $0.00 | $472.55 | $84,641.26 |
| 106 | $84,641.26 | $592.57 | $0.00 | $478.57 | $85,712.40 |
| 107 | $85,712.40 | $592.57 | $0.00 | $484.63 | $86,789.60 |
| 108 | $86,789.60 | $592.57 | $0.00 | $490.72 | $87,872.89 |
| 109 | $87,872.89 | $592.57 | $0.00 | $496.85 | $88,962.31 |
| 110 | $88,962.31 | $592.57 | $0.00 | $503.01 | $90,057.89 |
| 111 | $90,057.89 | $592.57 | $0.00 | $509.20 | $91,159.66 |
| 112 | $91,159.66 | $592.57 | $0.00 | $515.43 | $92,267.66 |
| 113 | $92,267.66 | $592.57 | $0.00 | $521.69 | $93,381.92 |
| 114 | $93,381.92 | $592.57 | $0.00 | $527.99 | $94,502.48 |
| 115 | $94,502.48 | $592.57 | $0.00 | $534.33 | $95,629.38 |
| 116 | $95,629.38 | $592.57 | $0.00 | $540.70 | $96,762.65 |
| 117 | $96,762.65 | $592.57 | $0.00 | $547.11 | $97,902.33 |
| 118 | $97,902.33 | $592.57 | $0.00 | $553.55 | $99,048.45 |
| 119 | $99,048.45 | $592.57 | $0.00 | $560.03 | $100,201.05 |
| 120 | $100,201.05 | $592.57 | $0.00 | $566.55 | $101,360.17 |
| 121 | $101,360.17 | $592.57 | $0.00 | $573.11 | $102,525.85 |
| 122 | $102,525.85 | $592.57 | $0.00 | $579.70 | $103,698.12 |
| 123 | $103,698.12 | $592.57 | $0.00 | $586.32 | $104,877.01 |
| 124 | $104,877.01 | $592.57 | $0.00 | $592.99 | $106,062.57 |
| 125 | $106,062.57 | $592.57 | $0.00 | $599.69 | $107,254.83 |
| 126 | $107,254.83 | $592.57 | $0.00 | $606.43 | $108,453.83 |
| 127 | $108,453.83 | $592.57 | $0.00 | $613.21 | $109,659.61 |
| 128 | $109,659.61 | $592.57 | $0.00 | $620.03 | $110,872.21 |
| 129 | $110,872.21 | $592.57 | $0.00 | $626.89 | $112,091.67 |
| 130 | $112,091.67 | $592.57 | $0.00 | $633.78 | $113,318.02 |
| 131 | $113,318.02 | $592.57 | $0.00 | $640.72 | $114,551.31 |
| 132 | $114,551.31 | $592.57 | $0.00 | $647.69 | $115,791.57 |
| 133 | $115,791.57 | $592.57 | $0.00 | $654.70 | $117,038.84 |
| 134 | $117,038.84 | $592.57 | $0.00 | $661.75 | $118,293.16 |
| 135 | $118,293.16 | $592.57 | $0.00 | $668.85 | $119,554.58 |
| 136 | $119,554.58 | $592.57 | $0.00 | $675.98 | $120,823.13 |
| 137 | $120,823.13 | $592.57 | $0.00 | $683.15 | $122,098.85 |
| 138 | $122,098.85 | $592.57 | $0.00 | $690.36 | $123,381.78 |
| 139 | $123,381.78 | $592.57 | $0.00 | $697.62 | $124,671.97 |
| 140 | $124,671.97 | $592.57 | $0.00 | $704.91 | $125,969.45 |
| 141 | $125,969.45 | $592.57 | $0.00 | $712.25 | $127,274.27 |
| 142 | $127,274.27 | $592.57 | $0.00 | $719.63 | $128,586.47 |
| 143 | $128,586.47 | $592.57 | $0.00 | $727.05 | $129,906.09 |
| 144 | $129,906.09 | $592.57 | $0.00 | $734.51 | $131,233.17 |
| 145 | $131,233.17 | $592.57 | $0.00 | $742.01 | $132,567.75 |
| 146 | $132,567.75 | $592.57 | $0.00 | $749.56 | $133,909.88 |
| 147 | $133,909.88 | $592.57 | $0.00 | $757.15 | $135,259.60 |
| 148 | $135,259.60 | $592.57 | $0.00 | $764.78 | $136,616.95 |
| 149 | $136,616.95 | $592.57 | $0.00 | $772.45 | $137,981.97 |
| 150 | $137,981.97 | $592.57 | $0.00 | $780.17 | $139,354.71 |
| 151 | $139,354.71 | $592.57 | $0.00 | $787.93 | $140,735.21 |
| 152 | $140,735.21 | $592.57 | $0.00 | $795.74 | $142,123.52 |
| 153 | $142,123.52 | $592.57 | $0.00 | $803.59 | $143,519.68 |
| 154 | $143,519.68 | $592.57 | $0.00 | $811.48 | $144,923.73 |
| 155 | $144,923.73 | $592.57 | $0.00 | $819.42 | $146,335.72 |
| 156 | $146,335.72 | $592.57 | $0.00 | $827.40 | $147,755.69 |
| 157 | $147,755.69 | $592.57 | $0.00 | $835.43 | $149,183.69 |
| 158 | $149,183.69 | $592.57 | $0.00 | $843.51 | $150,619.77 |
| 159 | $150,619.77 | $592.57 | $0.00 | $851.63 | $152,063.97 |
| 160 | $152,063.97 | $592.57 | $0.00 | $859.79 | $153,516.33 |
| 161 | $153,516.33 | $592.57 | $0.00 | $868.00 | $154,976.90 |
| 162 | $154,976.90 | $592.57 | $0.00 | $876.26 | $156,445.73 |
| 163 | $156,445.73 | $592.57 | $0.00 | $884.57 | $157,922.87 |
| 164 | $157,922.87 | $592.57 | $0.00 | $892.92 | $159,408.36 |
| 165 | $159,408.36 | $592.57 | $0.00 | $901.32 | $160,902.25 |
| 166 | $160,902.25 | $592.57 | $0.00 | $909.76 | $162,404.58 |
| 167 | $162,404.58 | $592.57 | $0.00 | $918.26 | $163,915.41 |
| 168 | $163,915.41 | $592.57 | $0.00 | $926.80 | $165,434.78 |
| 169 | $165,434.78 | $592.57 | $0.00 | $935.39 | $166,962.74 |
| 170 | $166,962.74 | $592.57 | $0.00 | $944.03 | $168,499.34 |
| 171 | $168,499.34 | $592.57 | $0.00 | $952.72 | $170,044.63 |
| 172 | $170,044.63 | $592.57 | $0.00 | $961.46 | $171,598.66 |
| 173 | $171,598.66 | $592.57 | $0.00 | $970.24 | $173,161.47 |
| 174 | $173,161.47 | $592.57 | $0.00 | $979.08 | $174,733.12 |
| 175 | $174,733.12 | $592.57 | $0.00 | $987.97 | $176,313.66 |
| 176 | $176,313.66 | $592.57 | $0.00 | $996.90 | $177,903.13 |
| 177 | $177,903.13 | $592.57 | $0.00 | $1,005.89 | $179,501.59 |
| 178 | $179,501.59 | $592.57 | $0.00 | $1,014.93 | $181,109.09 |
| 179 | $181,109.09 | $592.57 | $0.00 | $1,024.02 | $182,725.68 |
| 180 | $182,725.68 | $592.57 | $0.00 | $1,033.16 | $184,351.41 |
| 181 | $184,351.41 | $592.57 | $0.00 | $1,042.35 | $185,986.33 |
| 182 | $185,986.33 | $592.57 | $0.00 | $1,051.59 | $187,630.49 |
| 183 | $187,630.49 | $592.57 | $0.00 | $1,060.89 | $189,283.95 |
| 184 | $189,283.95 | $592.57 | $0.00 | $1,070.24 | $190,946.76 |
| 185 | $190,946.76 | $592.57 | $0.00 | $1,079.64 | $192,618.97 |
| 186 | $192,618.97 | $592.57 | $0.00 | $1,089.10 | $194,300.64 |
| 187 | $194,300.64 | $592.57 | $0.00 | $1,098.60 | $195,991.81 |
| 188 | $195,991.81 | $592.57 | $0.00 | $1,108.17 | $197,692.55 |
| 189 | $197,692.55 | $592.57 | $0.00 | $1,117.78 | $199,402.90 |
| 190 | $199,402.90 | $592.57 | $0.00 | $1,127.45 | $201,122.92 |
| 191 | $201,122.92 | $592.57 | $0.00 | $1,137.18 | $202,852.67 |
| 192 | $202,852.67 | $592.57 | $0.00 | $1,146.96 | $204,592.20 |
| 193 | $204,592.20 | $592.57 | $0.00 | $1,156.79 | $206,341.56 |
| 194 | $206,341.56 | $592.57 | $0.00 | $1,166.69 | $208,100.82 |
| 195 | $208,100.82 | $592.57 | $0.00 | $1,176.63 | $209,870.02 |
| 196 | $209,870.02 | $592.57 | $0.00 | $1,186.64 | $211,649.23 |
| 197 | $211,649.23 | $592.57 | $0.00 | $1,196.70 | $213,438.50 |
| 198 | $213,438.50 | $592.57 | $0.00 | $1,206.81 | $215,237.88 |
| 199 | $215,237.88 | $592.57 | $0.00 | $1,216.99 | $217,047.44 |
| 200 | $217,047.44 | $592.57 | $0.00 | $1,227.22 | $218,867.23 |
| 201 | $218,867.23 | $592.57 | $0.00 | $1,237.51 | $220,697.31 |
| 202 | $220,697.31 | $592.57 | $0.00 | $1,247.85 | $222,537.73 |
| 203 | $222,537.73 | $592.57 | $0.00 | $1,258.26 | $224,388.56 |
| 204 | $224,388.56 | $592.57 | $0.00 | $1,268.73 | $226,249.86 |
| 205 | $226,249.86 | $592.57 | $0.00 | $1,279.25 | $228,121.68 |
| 206 | $228,121.68 | $592.57 | $0.00 | $1,289.83 | $230,004.08 |
| 207 | $230,004.08 | $592.57 | $0.00 | $1,300.48 | $231,897.13 |
| 208 | $231,897.13 | $592.57 | $0.00 | $1,311.18 | $233,800.88 |
| 209 | $233,800.88 | $592.57 | $0.00 | $1,321.94 | $235,715.39 |
| 210 | $235,715.39 | $592.57 | $0.00 | $1,332.77 | $237,640.73 |
| 211 | $237,640.73 | $592.57 | $0.00 | $1,343.66 | $239,576.96 |
| 212 | $239,576.96 | $592.57 | $0.00 | $1,354.60 | $241,524.13 |
| 213 | $241,524.13 | $592.57 | $0.00 | $1,365.61 | $243,482.31 |
| 214 | $243,482.31 | $592.57 | $0.00 | $1,376.68 | $245,451.56 |
| 215 | $245,451.56 | $592.57 | $0.00 | $1,387.82 | $247,431.95 |
| 216 | $247,431.95 | $592.57 | $0.00 | $1,399.02 | $249,423.54 |
| 217 | $249,423.54 | $592.57 | $67,547.95 | $1,410.28 | $183,878.44 |
| 218 | $183,878.44 | $592.57 | $0.00 | $1,039.68 | $185,510.69 |
| 219 | $185,510.69 | $592.57 | $0.00 | $1,048.90 | $187,152.16 |
| 220 | $187,152.16 | $592.57 | $0.00 | $1,058.19 | $188,802.92 |
| 221 | $188,802.92 | $592.57 | $0.00 | $1,067.52 | $190,463.01 |
| 222 | $190,463.01 | $592.57 | $0.00 | $1,076.91 | $192,132.49 |
| 223 | $192,132.49 | $592.57 | $0.00 | $1,086.35 | $193,811.41 |
| 224 | $193,811.41 | $592.57 | $0.00 | $1,095.84 | $195,499.82 |
| 225 | $195,499.82 | $592.57 | $0.00 | $1,105.38 | $197,197.77 |
| 226 | $197,197.77 | $592.57 | $0.00 | $1,114.98 | $198,905.32 |
| 227 | $198,905.32 | $592.57 | $0.00 | $1,124.64 | $200,622.53 |
| 228 | $200,622.53 | $592.57 | $0.00 | $1,134.35 | $202,349.45 |
| 229 | $202,349.45 | $592.57 | $72,276.30 | $1,144.11 | $131,809.83 |
| 230 | $131,809.83 | $592.57 | $0.00 | $745.27 | $133,147.67 |
| 231 | $133,147.67 | $592.57 | $0.00 | $752.84 | $134,493.08 |
| 232 | $134,493.08 | $592.57 | $0.00 | $760.44 | $135,846.09 |
| 233 | $135,846.09 | $592.57 | $0.00 | $768.09 | $137,206.75 |
| 234 | $137,206.75 | $592.57 | $0.00 | $775.79 | $138,575.11 |
| 235 | $138,575.11 | $592.57 | $0.00 | $783.52 | $139,951.20 |
| 236 | $139,951.20 | $592.57 | $0.00 | $791.30 | $141,335.07 |
| 237 | $141,335.07 | $592.57 | $0.00 | $799.13 | $142,726.77 |
| 238 | $142,726.77 | $592.57 | $0.00 | $807.00 | $144,126.34 |
| 239 | $144,126.34 | $592.57 | $0.00 | $814.91 | $145,533.82 |
| 240 | $145,533.82 | $592.57 | $0.00 | $822.87 | $146,949.26 |
| 241 | $146,949.26 | $592.57 | $77,335.64 | $830.87 | $71,037.06 |
| 242 | $71,037.06 | $592.57 | $0.00 | $401.65 | $72,031.28 |
| 243 | $72,031.28 | $592.57 | $0.00 | $407.28 | $73,031.13 |
| 244 | $73,031.13 | $592.57 | $0.00 | $412.93 | $74,036.63 |
| 245 | $74,036.63 | $592.57 | $0.00 | $418.61 | $75,047.81 |
| 246 | $75,047.81 | $592.57 | $0.00 | $424.33 | $76,064.71 |
| 247 | $76,064.71 | $592.57 | $0.00 | $430.08 | $77,087.36 |
| 248 | $77,087.36 | $592.57 | $0.00 | $435.86 | $78,115.79 |
| 249 | $78,115.79 | $592.57 | $0.00 | $441.68 | $79,150.04 |
| 250 | $79,150.04 | $592.57 | $0.00 | $447.53 | $80,190.14 |
| 251 | $80,190.14 | $592.57 | $0.00 | $453.41 | $81,236.12 |
| 252 | $81,236.12 | $592.57 | $0.00 | $459.32 | $82,288.01 |
| 253 | $82,288.01 | $0.00 | $82,749.14 | $465.27 | $4.14 |