| Estimated Annual Cost in 2042 | $74,246 |
| Monthly savings required | $587 |
How much will it cost to send your child to University of Wisconsin Superior in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $296,982.72 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $586.79 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 | $19,790.00 |
| 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 Wisconsin Superior in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $586.79 | $0.00 | $0.00 | $586.79 |
| 2 | $586.79 | $586.79 | $0.00 | $3.32 | $1,176.90 |
| 3 | $1,176.90 | $586.79 | $0.00 | $6.65 | $1,770.34 |
| 4 | $1,770.34 | $586.79 | $0.00 | $10.01 | $2,367.14 |
| 5 | $2,367.14 | $586.79 | $0.00 | $13.38 | $2,967.31 |
| 6 | $2,967.31 | $586.79 | $0.00 | $16.78 | $3,570.88 |
| 7 | $3,570.88 | $586.79 | $0.00 | $20.19 | $4,177.86 |
| 8 | $4,177.86 | $586.79 | $0.00 | $23.62 | $4,788.27 |
| 9 | $4,788.27 | $586.79 | $0.00 | $27.07 | $5,402.13 |
| 10 | $5,402.13 | $586.79 | $0.00 | $30.54 | $6,019.46 |
| 11 | $6,019.46 | $586.79 | $0.00 | $34.03 | $6,640.28 |
| 12 | $6,640.28 | $586.79 | $0.00 | $37.55 | $7,264.62 |
| 13 | $7,264.62 | $586.79 | $0.00 | $41.08 | $7,892.49 |
| 14 | $7,892.49 | $586.79 | $0.00 | $44.63 | $8,523.91 |
| 15 | $8,523.91 | $586.79 | $0.00 | $48.20 | $9,158.90 |
| 16 | $9,158.90 | $586.79 | $0.00 | $51.79 | $9,797.48 |
| 17 | $9,797.48 | $586.79 | $0.00 | $55.40 | $10,439.67 |
| 18 | $10,439.67 | $586.79 | $0.00 | $59.03 | $11,085.49 |
| 19 | $11,085.49 | $586.79 | $0.00 | $62.68 | $11,734.96 |
| 20 | $11,734.96 | $586.79 | $0.00 | $66.35 | $12,388.10 |
| 21 | $12,388.10 | $586.79 | $0.00 | $70.04 | $13,044.93 |
| 22 | $13,044.93 | $586.79 | $0.00 | $73.76 | $13,705.48 |
| 23 | $13,705.48 | $586.79 | $0.00 | $77.49 | $14,369.76 |
| 24 | $14,369.76 | $586.79 | $0.00 | $81.25 | $15,037.80 |
| 25 | $15,037.80 | $586.79 | $0.00 | $85.03 | $15,709.62 |
| 26 | $15,709.62 | $586.79 | $0.00 | $88.82 | $16,385.23 |
| 27 | $16,385.23 | $586.79 | $0.00 | $92.64 | $17,064.66 |
| 28 | $17,064.66 | $586.79 | $0.00 | $96.49 | $17,747.94 |
| 29 | $17,747.94 | $586.79 | $0.00 | $100.35 | $18,435.08 |
| 30 | $18,435.08 | $586.79 | $0.00 | $104.23 | $19,126.10 |
| 31 | $19,126.10 | $586.79 | $0.00 | $108.14 | $19,821.03 |
| 32 | $19,821.03 | $586.79 | $0.00 | $112.07 | $20,519.89 |
| 33 | $20,519.89 | $586.79 | $0.00 | $116.02 | $21,222.70 |
| 34 | $21,222.70 | $586.79 | $0.00 | $120.00 | $21,929.49 |
| 35 | $21,929.49 | $586.79 | $0.00 | $123.99 | $22,640.27 |
| 36 | $22,640.27 | $586.79 | $0.00 | $128.01 | $23,355.07 |
| 37 | $23,355.07 | $586.79 | $0.00 | $132.05 | $24,073.91 |
| 38 | $24,073.91 | $586.79 | $0.00 | $136.12 | $24,796.82 |
| 39 | $24,796.82 | $586.79 | $0.00 | $140.20 | $25,523.81 |
| 40 | $25,523.81 | $586.79 | $0.00 | $144.32 | $26,254.92 |
| 41 | $26,254.92 | $586.79 | $0.00 | $148.45 | $26,990.16 |
| 42 | $26,990.16 | $586.79 | $0.00 | $152.61 | $27,729.56 |
| 43 | $27,729.56 | $586.79 | $0.00 | $156.79 | $28,473.14 |
| 44 | $28,473.14 | $586.79 | $0.00 | $160.99 | $29,220.92 |
| 45 | $29,220.92 | $586.79 | $0.00 | $165.22 | $29,972.93 |
| 46 | $29,972.93 | $586.79 | $0.00 | $169.47 | $30,729.19 |
| 47 | $30,729.19 | $586.79 | $0.00 | $173.75 | $31,489.73 |
| 48 | $31,489.73 | $586.79 | $0.00 | $178.05 | $32,254.57 |
| 49 | $32,254.57 | $586.79 | $0.00 | $182.37 | $33,023.73 |
| 50 | $33,023.73 | $586.79 | $0.00 | $186.72 | $33,797.24 |
| 51 | $33,797.24 | $586.79 | $0.00 | $191.09 | $34,575.12 |
| 52 | $34,575.12 | $586.79 | $0.00 | $195.49 | $35,357.40 |
| 53 | $35,357.40 | $586.79 | $0.00 | $199.92 | $36,144.11 |
| 54 | $36,144.11 | $586.79 | $0.00 | $204.36 | $36,935.26 |
| 55 | $36,935.26 | $586.79 | $0.00 | $208.84 | $37,730.89 |
| 56 | $37,730.89 | $586.79 | $0.00 | $213.34 | $38,531.02 |
| 57 | $38,531.02 | $586.79 | $0.00 | $217.86 | $39,335.67 |
| 58 | $39,335.67 | $586.79 | $0.00 | $222.41 | $40,144.87 |
| 59 | $40,144.87 | $586.79 | $0.00 | $226.98 | $40,958.64 |
| 60 | $40,958.64 | $586.79 | $0.00 | $231.59 | $41,777.02 |
| 61 | $41,777.02 | $586.79 | $0.00 | $236.21 | $42,600.02 |
| 62 | $42,600.02 | $586.79 | $0.00 | $240.87 | $43,427.68 |
| 63 | $43,427.68 | $586.79 | $0.00 | $245.55 | $44,260.02 |
| 64 | $44,260.02 | $586.79 | $0.00 | $250.25 | $45,097.06 |
| 65 | $45,097.06 | $586.79 | $0.00 | $254.99 | $45,938.84 |
| 66 | $45,938.84 | $586.79 | $0.00 | $259.74 | $46,785.37 |
| 67 | $46,785.37 | $586.79 | $0.00 | $264.53 | $47,636.69 |
| 68 | $47,636.69 | $586.79 | $0.00 | $269.34 | $48,492.82 |
| 69 | $48,492.82 | $586.79 | $0.00 | $274.19 | $49,353.80 |
| 70 | $49,353.80 | $586.79 | $0.00 | $279.05 | $50,219.64 |
| 71 | $50,219.64 | $586.79 | $0.00 | $283.95 | $51,090.38 |
| 72 | $51,090.38 | $586.79 | $0.00 | $288.87 | $51,966.04 |
| 73 | $51,966.04 | $586.79 | $0.00 | $293.82 | $52,846.65 |
| 74 | $52,846.65 | $586.79 | $0.00 | $298.80 | $53,732.24 |
| 75 | $53,732.24 | $586.79 | $0.00 | $303.81 | $54,622.84 |
| 76 | $54,622.84 | $586.79 | $0.00 | $308.85 | $55,518.48 |
| 77 | $55,518.48 | $586.79 | $0.00 | $313.91 | $56,419.18 |
| 78 | $56,419.18 | $586.79 | $0.00 | $319.00 | $57,324.97 |
| 79 | $57,324.97 | $586.79 | $0.00 | $324.12 | $58,235.88 |
| 80 | $58,235.88 | $586.79 | $0.00 | $329.27 | $59,151.94 |
| 81 | $59,151.94 | $586.79 | $0.00 | $334.45 | $60,073.18 |
| 82 | $60,073.18 | $586.79 | $0.00 | $339.66 | $60,999.63 |
| 83 | $60,999.63 | $586.79 | $0.00 | $344.90 | $61,931.32 |
| 84 | $61,931.32 | $586.79 | $0.00 | $350.17 | $62,868.28 |
| 85 | $62,868.28 | $586.79 | $0.00 | $355.47 | $63,810.54 |
| 86 | $63,810.54 | $586.79 | $0.00 | $360.79 | $64,758.12 |
| 87 | $64,758.12 | $586.79 | $0.00 | $366.15 | $65,711.06 |
| 88 | $65,711.06 | $586.79 | $0.00 | $371.54 | $66,669.39 |
| 89 | $66,669.39 | $586.79 | $0.00 | $376.96 | $67,633.14 |
| 90 | $67,633.14 | $586.79 | $0.00 | $382.41 | $68,602.34 |
| 91 | $68,602.34 | $586.79 | $0.00 | $387.89 | $69,577.02 |
| 92 | $69,577.02 | $586.79 | $0.00 | $393.40 | $70,557.21 |
| 93 | $70,557.21 | $586.79 | $0.00 | $398.94 | $71,542.94 |
| 94 | $71,542.94 | $586.79 | $0.00 | $404.51 | $72,534.24 |
| 95 | $72,534.24 | $586.79 | $0.00 | $410.12 | $73,531.15 |
| 96 | $73,531.15 | $586.79 | $0.00 | $415.76 | $74,533.70 |
| 97 | $74,533.70 | $586.79 | $0.00 | $421.42 | $75,541.91 |
| 98 | $75,541.91 | $586.79 | $0.00 | $427.12 | $76,555.82 |
| 99 | $76,555.82 | $586.79 | $0.00 | $432.86 | $77,575.47 |
| 100 | $77,575.47 | $586.79 | $0.00 | $438.62 | $78,600.88 |
| 101 | $78,600.88 | $586.79 | $0.00 | $444.42 | $79,632.09 |
| 102 | $79,632.09 | $586.79 | $0.00 | $450.25 | $80,669.13 |
| 103 | $80,669.13 | $586.79 | $0.00 | $456.11 | $81,712.03 |
| 104 | $81,712.03 | $586.79 | $0.00 | $462.01 | $82,760.83 |
| 105 | $82,760.83 | $586.79 | $0.00 | $467.94 | $83,815.56 |
| 106 | $83,815.56 | $586.79 | $0.00 | $473.91 | $84,876.26 |
| 107 | $84,876.26 | $586.79 | $0.00 | $479.90 | $85,942.95 |
| 108 | $85,942.95 | $586.79 | $0.00 | $485.93 | $87,015.67 |
| 109 | $87,015.67 | $586.79 | $0.00 | $492.00 | $88,094.46 |
| 110 | $88,094.46 | $586.79 | $0.00 | $498.10 | $89,179.35 |
| 111 | $89,179.35 | $586.79 | $0.00 | $504.23 | $90,270.37 |
| 112 | $90,270.37 | $586.79 | $0.00 | $510.40 | $91,367.56 |
| 113 | $91,367.56 | $586.79 | $0.00 | $516.61 | $92,470.96 |
| 114 | $92,470.96 | $586.79 | $0.00 | $522.84 | $93,580.59 |
| 115 | $93,580.59 | $586.79 | $0.00 | $529.12 | $94,696.50 |
| 116 | $94,696.50 | $586.79 | $0.00 | $535.43 | $95,818.72 |
| 117 | $95,818.72 | $586.79 | $0.00 | $541.77 | $96,947.28 |
| 118 | $96,947.28 | $586.79 | $0.00 | $548.15 | $98,082.22 |
| 119 | $98,082.22 | $586.79 | $0.00 | $554.57 | $99,223.58 |
| 120 | $99,223.58 | $586.79 | $0.00 | $561.02 | $100,371.39 |
| 121 | $100,371.39 | $586.79 | $0.00 | $567.51 | $101,525.69 |
| 122 | $101,525.69 | $586.79 | $0.00 | $574.04 | $102,686.52 |
| 123 | $102,686.52 | $586.79 | $0.00 | $580.60 | $103,853.91 |
| 124 | $103,853.91 | $586.79 | $0.00 | $587.21 | $105,027.91 |
| 125 | $105,027.91 | $586.79 | $0.00 | $593.84 | $106,208.54 |
| 126 | $106,208.54 | $586.79 | $0.00 | $600.52 | $107,395.85 |
| 127 | $107,395.85 | $586.79 | $0.00 | $607.23 | $108,589.87 |
| 128 | $108,589.87 | $586.79 | $0.00 | $613.98 | $109,790.64 |
| 129 | $109,790.64 | $586.79 | $0.00 | $620.77 | $110,998.20 |
| 130 | $110,998.20 | $586.79 | $0.00 | $627.60 | $112,212.59 |
| 131 | $112,212.59 | $586.79 | $0.00 | $634.47 | $113,433.85 |
| 132 | $113,433.85 | $586.79 | $0.00 | $641.37 | $114,662.01 |
| 133 | $114,662.01 | $586.79 | $0.00 | $648.32 | $115,897.12 |
| 134 | $115,897.12 | $586.79 | $0.00 | $655.30 | $117,139.21 |
| 135 | $117,139.21 | $586.79 | $0.00 | $662.32 | $118,388.32 |
| 136 | $118,388.32 | $586.79 | $0.00 | $669.38 | $119,644.49 |
| 137 | $119,644.49 | $586.79 | $0.00 | $676.49 | $120,907.77 |
| 138 | $120,907.77 | $586.79 | $0.00 | $683.63 | $122,178.19 |
| 139 | $122,178.19 | $586.79 | $0.00 | $690.81 | $123,455.79 |
| 140 | $123,455.79 | $586.79 | $0.00 | $698.04 | $124,740.62 |
| 141 | $124,740.62 | $586.79 | $0.00 | $705.30 | $126,032.71 |
| 142 | $126,032.71 | $586.79 | $0.00 | $712.61 | $127,332.11 |
| 143 | $127,332.11 | $586.79 | $0.00 | $719.95 | $128,638.85 |
| 144 | $128,638.85 | $586.79 | $0.00 | $727.34 | $129,952.98 |
| 145 | $129,952.98 | $586.79 | $0.00 | $734.77 | $131,274.54 |
| 146 | $131,274.54 | $586.79 | $0.00 | $742.25 | $132,603.58 |
| 147 | $132,603.58 | $586.79 | $0.00 | $749.76 | $133,940.13 |
| 148 | $133,940.13 | $586.79 | $0.00 | $757.32 | $135,284.24 |
| 149 | $135,284.24 | $586.79 | $0.00 | $764.92 | $136,635.95 |
| 150 | $136,635.95 | $586.79 | $0.00 | $772.56 | $137,995.30 |
| 151 | $137,995.30 | $586.79 | $0.00 | $780.25 | $139,362.34 |
| 152 | $139,362.34 | $586.79 | $0.00 | $787.97 | $140,737.10 |
| 153 | $140,737.10 | $586.79 | $0.00 | $795.75 | $142,119.64 |
| 154 | $142,119.64 | $586.79 | $0.00 | $803.57 | $143,510.00 |
| 155 | $143,510.00 | $586.79 | $0.00 | $811.43 | $144,908.22 |
| 156 | $144,908.22 | $586.79 | $0.00 | $819.33 | $146,314.34 |
| 157 | $146,314.34 | $586.79 | $0.00 | $827.28 | $147,728.41 |
| 158 | $147,728.41 | $586.79 | $0.00 | $835.28 | $149,150.48 |
| 159 | $149,150.48 | $586.79 | $0.00 | $843.32 | $150,580.59 |
| 160 | $150,580.59 | $586.79 | $0.00 | $851.40 | $152,018.78 |
| 161 | $152,018.78 | $586.79 | $0.00 | $859.54 | $153,465.11 |
| 162 | $153,465.11 | $586.79 | $0.00 | $867.71 | $154,919.61 |
| 163 | $154,919.61 | $586.79 | $0.00 | $875.94 | $156,382.34 |
| 164 | $156,382.34 | $586.79 | $0.00 | $884.21 | $157,853.34 |
| 165 | $157,853.34 | $586.79 | $0.00 | $892.53 | $159,332.66 |
| 166 | $159,332.66 | $586.79 | $0.00 | $900.89 | $160,820.34 |
| 167 | $160,820.34 | $586.79 | $0.00 | $909.30 | $162,316.43 |
| 168 | $162,316.43 | $586.79 | $0.00 | $917.76 | $163,820.98 |
| 169 | $163,820.98 | $586.79 | $0.00 | $926.27 | $165,334.04 |
| 170 | $165,334.04 | $586.79 | $0.00 | $934.82 | $166,855.65 |
| 171 | $166,855.65 | $586.79 | $0.00 | $943.43 | $168,385.87 |
| 172 | $168,385.87 | $586.79 | $0.00 | $952.08 | $169,924.74 |
| 173 | $169,924.74 | $586.79 | $0.00 | $960.78 | $171,472.31 |
| 174 | $171,472.31 | $586.79 | $0.00 | $969.53 | $173,028.63 |
| 175 | $173,028.63 | $586.79 | $0.00 | $978.33 | $174,593.75 |
| 176 | $174,593.75 | $586.79 | $0.00 | $987.18 | $176,167.72 |
| 177 | $176,167.72 | $586.79 | $0.00 | $996.08 | $177,750.59 |
| 178 | $177,750.59 | $586.79 | $0.00 | $1,005.03 | $179,342.41 |
| 179 | $179,342.41 | $586.79 | $0.00 | $1,014.03 | $180,943.23 |
| 180 | $180,943.23 | $586.79 | $0.00 | $1,023.08 | $182,553.10 |
| 181 | $182,553.10 | $586.79 | $0.00 | $1,032.18 | $184,172.07 |
| 182 | $184,172.07 | $586.79 | $0.00 | $1,041.34 | $185,800.20 |
| 183 | $185,800.20 | $586.79 | $0.00 | $1,050.54 | $187,437.53 |
| 184 | $187,437.53 | $586.79 | $0.00 | $1,059.80 | $189,084.12 |
| 185 | $189,084.12 | $586.79 | $0.00 | $1,069.11 | $190,740.02 |
| 186 | $190,740.02 | $586.79 | $0.00 | $1,078.47 | $192,405.28 |
| 187 | $192,405.28 | $586.79 | $0.00 | $1,087.89 | $194,079.96 |
| 188 | $194,079.96 | $586.79 | $0.00 | $1,097.36 | $195,764.11 |
| 189 | $195,764.11 | $586.79 | $0.00 | $1,106.88 | $197,457.78 |
| 190 | $197,457.78 | $586.79 | $0.00 | $1,116.45 | $199,161.02 |
| 191 | $199,161.02 | $586.79 | $0.00 | $1,126.09 | $200,873.90 |
| 192 | $200,873.90 | $586.79 | $0.00 | $1,135.77 | $202,596.46 |
| 193 | $202,596.46 | $586.79 | $0.00 | $1,145.51 | $204,328.76 |
| 194 | $204,328.76 | $586.79 | $0.00 | $1,155.30 | $206,070.85 |
| 195 | $206,070.85 | $586.79 | $0.00 | $1,165.15 | $207,822.79 |
| 196 | $207,822.79 | $586.79 | $0.00 | $1,175.06 | $209,584.64 |
| 197 | $209,584.64 | $586.79 | $0.00 | $1,185.02 | $211,356.45 |
| 198 | $211,356.45 | $586.79 | $0.00 | $1,195.04 | $213,138.28 |
| 199 | $213,138.28 | $586.79 | $0.00 | $1,205.11 | $214,930.18 |
| 200 | $214,930.18 | $586.79 | $0.00 | $1,215.25 | $216,732.22 |
| 201 | $216,732.22 | $586.79 | $0.00 | $1,225.44 | $218,544.45 |
| 202 | $218,544.45 | $586.79 | $0.00 | $1,235.68 | $220,366.92 |
| 203 | $220,366.92 | $586.79 | $0.00 | $1,245.99 | $222,199.70 |
| 204 | $222,199.70 | $586.79 | $0.00 | $1,256.35 | $224,042.84 |
| 205 | $224,042.84 | $586.79 | $0.00 | $1,266.77 | $225,896.40 |
| 206 | $225,896.40 | $586.79 | $0.00 | $1,277.25 | $227,760.44 |
| 207 | $227,760.44 | $586.79 | $0.00 | $1,287.79 | $229,635.02 |
| 208 | $229,635.02 | $586.79 | $0.00 | $1,298.39 | $231,520.20 |
| 209 | $231,520.20 | $586.79 | $0.00 | $1,309.05 | $233,416.04 |
| 210 | $233,416.04 | $586.79 | $0.00 | $1,319.77 | $235,322.60 |
| 211 | $235,322.60 | $586.79 | $0.00 | $1,330.55 | $237,239.94 |
| 212 | $237,239.94 | $586.79 | $0.00 | $1,341.39 | $239,168.12 |
| 213 | $239,168.12 | $586.79 | $0.00 | $1,352.29 | $241,107.20 |
| 214 | $241,107.20 | $586.79 | $0.00 | $1,363.26 | $243,057.25 |
| 215 | $243,057.25 | $586.79 | $0.00 | $1,374.28 | $245,018.32 |
| 216 | $245,018.32 | $586.79 | $0.00 | $1,385.37 | $246,990.48 |
| 217 | $246,990.48 | $586.79 | $66,888.86 | $1,396.52 | $182,084.93 |
| 218 | $182,084.93 | $586.79 | $0.00 | $1,029.53 | $183,701.25 |
| 219 | $183,701.25 | $586.79 | $0.00 | $1,038.67 | $185,326.71 |
| 220 | $185,326.71 | $586.79 | $0.00 | $1,047.86 | $186,961.36 |
| 221 | $186,961.36 | $586.79 | $0.00 | $1,057.11 | $188,605.26 |
| 222 | $188,605.26 | $586.79 | $0.00 | $1,066.40 | $190,258.45 |
| 223 | $190,258.45 | $586.79 | $0.00 | $1,075.75 | $191,920.99 |
| 224 | $191,920.99 | $586.79 | $0.00 | $1,085.15 | $193,592.93 |
| 225 | $193,592.93 | $586.79 | $0.00 | $1,094.60 | $195,274.32 |
| 226 | $195,274.32 | $586.79 | $0.00 | $1,104.11 | $196,965.22 |
| 227 | $196,965.22 | $586.79 | $0.00 | $1,113.67 | $198,665.68 |
| 228 | $198,665.68 | $586.79 | $0.00 | $1,123.28 | $200,375.75 |
| 229 | $200,375.75 | $586.79 | $71,571.08 | $1,132.95 | $130,524.41 |
| 230 | $130,524.41 | $586.79 | $0.00 | $738.00 | $131,849.20 |
| 231 | $131,849.20 | $586.79 | $0.00 | $745.49 | $133,181.48 |
| 232 | $133,181.48 | $586.79 | $0.00 | $753.03 | $134,521.30 |
| 233 | $134,521.30 | $586.79 | $0.00 | $760.60 | $135,868.69 |
| 234 | $135,868.69 | $586.79 | $0.00 | $768.22 | $137,223.70 |
| 235 | $137,223.70 | $586.79 | $0.00 | $775.88 | $138,586.37 |
| 236 | $138,586.37 | $586.79 | $0.00 | $783.59 | $139,956.75 |
| 237 | $139,956.75 | $586.79 | $0.00 | $791.34 | $141,334.88 |
| 238 | $141,334.88 | $586.79 | $0.00 | $799.13 | $142,720.80 |
| 239 | $142,720.80 | $586.79 | $0.00 | $806.96 | $144,114.55 |
| 240 | $144,114.55 | $586.79 | $0.00 | $814.84 | $145,516.18 |
| 241 | $145,516.18 | $586.79 | $76,581.06 | $822.77 | $70,344.68 |
| 242 | $70,344.68 | $586.79 | $0.00 | $397.74 | $71,329.21 |
| 243 | $71,329.21 | $586.79 | $0.00 | $403.31 | $72,319.31 |
| 244 | $72,319.31 | $586.79 | $0.00 | $408.90 | $73,315.00 |
| 245 | $73,315.00 | $586.79 | $0.00 | $414.53 | $74,316.32 |
| 246 | $74,316.32 | $586.79 | $0.00 | $420.20 | $75,323.31 |
| 247 | $75,323.31 | $586.79 | $0.00 | $425.89 | $76,335.99 |
| 248 | $76,335.99 | $586.79 | $0.00 | $431.61 | $77,354.39 |
| 249 | $77,354.39 | $586.79 | $0.00 | $437.37 | $78,378.55 |
| 250 | $78,378.55 | $586.79 | $0.00 | $443.16 | $79,408.50 |
| 251 | $79,408.50 | $586.79 | $0.00 | $448.99 | $80,444.28 |
| 252 | $80,444.28 | $586.79 | $0.00 | $454.84 | $81,485.91 |
| 253 | $81,485.91 | $0.00 | $81,941.73 | $460.73 | $4.91 |