How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $59,797 |
| Monthly savings required | $473 |
How much will it cost to send your child to Montana State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $239,187.08 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $473.35 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 | $23,059.00 |
| 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 Montana State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $473.35 | $0.00 | $0.00 | $473.35 |
| 2 | $473.35 | $473.35 | $0.00 | $2.68 | $949.38 |
| 3 | $949.38 | $473.35 | $0.00 | $5.37 | $1,428.10 |
| 4 | $1,428.10 | $473.35 | $0.00 | $8.07 | $1,909.52 |
| 5 | $1,909.52 | $473.35 | $0.00 | $10.80 | $2,393.67 |
| 6 | $2,393.67 | $473.35 | $0.00 | $13.53 | $2,880.55 |
| 7 | $2,880.55 | $473.35 | $0.00 | $16.29 | $3,370.19 |
| 8 | $3,370.19 | $473.35 | $0.00 | $19.06 | $3,862.60 |
| 9 | $3,862.60 | $473.35 | $0.00 | $21.84 | $4,357.79 |
| 10 | $4,357.79 | $473.35 | $0.00 | $24.64 | $4,855.78 |
| 11 | $4,855.78 | $473.35 | $0.00 | $27.46 | $5,356.59 |
| 12 | $5,356.59 | $473.35 | $0.00 | $30.29 | $5,860.23 |
| 13 | $5,860.23 | $473.35 | $0.00 | $33.13 | $6,366.71 |
| 14 | $6,366.71 | $473.35 | $0.00 | $36.00 | $6,876.06 |
| 15 | $6,876.06 | $473.35 | $0.00 | $38.88 | $7,388.29 |
| 16 | $7,388.29 | $473.35 | $0.00 | $41.77 | $7,903.41 |
| 17 | $7,903.41 | $473.35 | $0.00 | $44.69 | $8,421.45 |
| 18 | $8,421.45 | $473.35 | $0.00 | $47.62 | $8,942.42 |
| 19 | $8,942.42 | $473.35 | $0.00 | $50.56 | $9,466.33 |
| 20 | $9,466.33 | $473.35 | $0.00 | $53.52 | $9,993.20 |
| 21 | $9,993.20 | $473.35 | $0.00 | $56.50 | $10,523.05 |
| 22 | $10,523.05 | $473.35 | $0.00 | $59.50 | $11,055.90 |
| 23 | $11,055.90 | $473.35 | $0.00 | $62.51 | $11,591.76 |
| 24 | $11,591.76 | $473.35 | $0.00 | $65.54 | $12,130.65 |
| 25 | $12,130.65 | $473.35 | $0.00 | $68.59 | $12,672.59 |
| 26 | $12,672.59 | $473.35 | $0.00 | $71.65 | $13,217.59 |
| 27 | $13,217.59 | $473.35 | $0.00 | $74.73 | $13,765.67 |
| 28 | $13,765.67 | $473.35 | $0.00 | $77.83 | $14,316.85 |
| 29 | $14,316.85 | $473.35 | $0.00 | $80.95 | $14,871.15 |
| 30 | $14,871.15 | $473.35 | $0.00 | $84.08 | $15,428.58 |
| 31 | $15,428.58 | $473.35 | $0.00 | $87.24 | $15,989.17 |
| 32 | $15,989.17 | $473.35 | $0.00 | $90.41 | $16,552.93 |
| 33 | $16,552.93 | $473.35 | $0.00 | $93.59 | $17,119.87 |
| 34 | $17,119.87 | $473.35 | $0.00 | $96.80 | $17,690.02 |
| 35 | $17,690.02 | $473.35 | $0.00 | $100.02 | $18,263.39 |
| 36 | $18,263.39 | $473.35 | $0.00 | $103.26 | $18,840.00 |
| 37 | $18,840.00 | $473.35 | $0.00 | $106.52 | $19,419.87 |
| 38 | $19,419.87 | $473.35 | $0.00 | $109.80 | $20,003.02 |
| 39 | $20,003.02 | $473.35 | $0.00 | $113.10 | $20,589.47 |
| 40 | $20,589.47 | $473.35 | $0.00 | $116.42 | $21,179.24 |
| 41 | $21,179.24 | $473.35 | $0.00 | $119.75 | $21,772.34 |
| 42 | $21,772.34 | $473.35 | $0.00 | $123.10 | $22,368.79 |
| 43 | $22,368.79 | $473.35 | $0.00 | $126.48 | $22,968.62 |
| 44 | $22,968.62 | $473.35 | $0.00 | $129.87 | $23,571.84 |
| 45 | $23,571.84 | $473.35 | $0.00 | $133.28 | $24,178.47 |
| 46 | $24,178.47 | $473.35 | $0.00 | $136.71 | $24,788.53 |
| 47 | $24,788.53 | $473.35 | $0.00 | $140.16 | $25,402.04 |
| 48 | $25,402.04 | $473.35 | $0.00 | $143.63 | $26,019.02 |
| 49 | $26,019.02 | $473.35 | $0.00 | $147.12 | $26,639.49 |
| 50 | $26,639.49 | $473.35 | $0.00 | $150.62 | $27,263.46 |
| 51 | $27,263.46 | $473.35 | $0.00 | $154.15 | $27,890.96 |
| 52 | $27,890.96 | $473.35 | $0.00 | $157.70 | $28,522.01 |
| 53 | $28,522.01 | $473.35 | $0.00 | $161.27 | $29,156.63 |
| 54 | $29,156.63 | $473.35 | $0.00 | $164.86 | $29,794.84 |
| 55 | $29,794.84 | $473.35 | $0.00 | $168.46 | $30,436.65 |
| 56 | $30,436.65 | $473.35 | $0.00 | $172.09 | $31,082.09 |
| 57 | $31,082.09 | $473.35 | $0.00 | $175.74 | $31,731.18 |
| 58 | $31,731.18 | $473.35 | $0.00 | $179.41 | $32,383.94 |
| 59 | $32,383.94 | $473.35 | $0.00 | $183.10 | $33,040.39 |
| 60 | $33,040.39 | $473.35 | $0.00 | $186.82 | $33,700.56 |
| 61 | $33,700.56 | $473.35 | $0.00 | $190.55 | $34,364.46 |
| 62 | $34,364.46 | $473.35 | $0.00 | $194.30 | $35,032.11 |
| 63 | $35,032.11 | $473.35 | $0.00 | $198.08 | $35,703.54 |
| 64 | $35,703.54 | $473.35 | $0.00 | $201.87 | $36,378.76 |
| 65 | $36,378.76 | $473.35 | $0.00 | $205.69 | $37,057.80 |
| 66 | $37,057.80 | $473.35 | $0.00 | $209.53 | $37,740.68 |
| 67 | $37,740.68 | $473.35 | $0.00 | $213.39 | $38,427.42 |
| 68 | $38,427.42 | $473.35 | $0.00 | $217.27 | $39,118.04 |
| 69 | $39,118.04 | $473.35 | $0.00 | $221.18 | $39,812.57 |
| 70 | $39,812.57 | $473.35 | $0.00 | $225.11 | $40,511.03 |
| 71 | $40,511.03 | $473.35 | $0.00 | $229.06 | $41,213.44 |
| 72 | $41,213.44 | $473.35 | $0.00 | $233.03 | $41,919.82 |
| 73 | $41,919.82 | $473.35 | $0.00 | $237.02 | $42,630.19 |
| 74 | $42,630.19 | $473.35 | $0.00 | $241.04 | $43,344.58 |
| 75 | $43,344.58 | $473.35 | $0.00 | $245.08 | $44,063.01 |
| 76 | $44,063.01 | $473.35 | $0.00 | $249.14 | $44,785.50 |
| 77 | $44,785.50 | $473.35 | $0.00 | $253.22 | $45,512.07 |
| 78 | $45,512.07 | $473.35 | $0.00 | $257.33 | $46,242.75 |
| 79 | $46,242.75 | $473.35 | $0.00 | $261.46 | $46,977.56 |
| 80 | $46,977.56 | $473.35 | $0.00 | $265.62 | $47,716.53 |
| 81 | $47,716.53 | $473.35 | $0.00 | $269.80 | $48,459.68 |
| 82 | $48,459.68 | $473.35 | $0.00 | $274.00 | $49,207.03 |
| 83 | $49,207.03 | $473.35 | $0.00 | $278.22 | $49,958.60 |
| 84 | $49,958.60 | $473.35 | $0.00 | $282.47 | $50,714.42 |
| 85 | $50,714.42 | $473.35 | $0.00 | $286.75 | $51,474.52 |
| 86 | $51,474.52 | $473.35 | $0.00 | $291.04 | $52,238.91 |
| 87 | $52,238.91 | $473.35 | $0.00 | $295.37 | $53,007.63 |
| 88 | $53,007.63 | $473.35 | $0.00 | $299.71 | $53,780.69 |
| 89 | $53,780.69 | $473.35 | $0.00 | $304.08 | $54,558.12 |
| 90 | $54,558.12 | $473.35 | $0.00 | $308.48 | $55,339.95 |
| 91 | $55,339.95 | $473.35 | $0.00 | $312.90 | $56,126.20 |
| 92 | $56,126.20 | $473.35 | $0.00 | $317.35 | $56,916.90 |
| 93 | $56,916.90 | $473.35 | $0.00 | $321.82 | $57,712.07 |
| 94 | $57,712.07 | $473.35 | $0.00 | $326.31 | $58,511.73 |
| 95 | $58,511.73 | $473.35 | $0.00 | $330.83 | $59,315.91 |
| 96 | $59,315.91 | $473.35 | $0.00 | $335.38 | $60,124.64 |
| 97 | $60,124.64 | $473.35 | $0.00 | $339.95 | $60,937.94 |
| 98 | $60,937.94 | $473.35 | $0.00 | $344.55 | $61,755.84 |
| 99 | $61,755.84 | $473.35 | $0.00 | $349.18 | $62,578.37 |
| 100 | $62,578.37 | $473.35 | $0.00 | $353.83 | $63,405.55 |
| 101 | $63,405.55 | $473.35 | $0.00 | $358.50 | $64,237.40 |
| 102 | $64,237.40 | $473.35 | $0.00 | $363.21 | $65,073.96 |
| 103 | $65,073.96 | $473.35 | $0.00 | $367.94 | $65,915.25 |
| 104 | $65,915.25 | $473.35 | $0.00 | $372.69 | $66,761.29 |
| 105 | $66,761.29 | $473.35 | $0.00 | $377.48 | $67,612.12 |
| 106 | $67,612.12 | $473.35 | $0.00 | $382.29 | $68,467.76 |
| 107 | $68,467.76 | $473.35 | $0.00 | $387.13 | $69,328.24 |
| 108 | $69,328.24 | $473.35 | $0.00 | $391.99 | $70,193.58 |
| 109 | $70,193.58 | $473.35 | $0.00 | $396.88 | $71,063.81 |
| 110 | $71,063.81 | $473.35 | $0.00 | $401.81 | $71,938.97 |
| 111 | $71,938.97 | $473.35 | $0.00 | $406.75 | $72,819.07 |
| 112 | $72,819.07 | $473.35 | $0.00 | $411.73 | $73,704.15 |
| 113 | $73,704.15 | $473.35 | $0.00 | $416.73 | $74,594.23 |
| 114 | $74,594.23 | $473.35 | $0.00 | $421.77 | $75,489.35 |
| 115 | $75,489.35 | $473.35 | $0.00 | $426.83 | $76,389.53 |
| 116 | $76,389.53 | $473.35 | $0.00 | $431.92 | $77,294.80 |
| 117 | $77,294.80 | $473.35 | $0.00 | $437.04 | $78,205.19 |
| 118 | $78,205.19 | $473.35 | $0.00 | $442.18 | $79,120.72 |
| 119 | $79,120.72 | $473.35 | $0.00 | $447.36 | $80,041.43 |
| 120 | $80,041.43 | $473.35 | $0.00 | $452.57 | $80,967.35 |
| 121 | $80,967.35 | $473.35 | $0.00 | $457.80 | $81,898.50 |
| 122 | $81,898.50 | $473.35 | $0.00 | $463.07 | $82,834.92 |
| 123 | $82,834.92 | $473.35 | $0.00 | $468.36 | $83,776.63 |
| 124 | $83,776.63 | $473.35 | $0.00 | $473.69 | $84,723.67 |
| 125 | $84,723.67 | $473.35 | $0.00 | $479.04 | $85,676.06 |
| 126 | $85,676.06 | $473.35 | $0.00 | $484.42 | $86,633.83 |
| 127 | $86,633.83 | $473.35 | $0.00 | $489.84 | $87,597.02 |
| 128 | $87,597.02 | $473.35 | $0.00 | $495.29 | $88,565.66 |
| 129 | $88,565.66 | $473.35 | $0.00 | $500.76 | $89,539.77 |
| 130 | $89,539.77 | $473.35 | $0.00 | $506.27 | $90,519.39 |
| 131 | $90,519.39 | $473.35 | $0.00 | $511.81 | $91,504.55 |
| 132 | $91,504.55 | $473.35 | $0.00 | $517.38 | $92,495.28 |
| 133 | $92,495.28 | $473.35 | $0.00 | $522.98 | $93,491.61 |
| 134 | $93,491.61 | $473.35 | $0.00 | $528.62 | $94,493.58 |
| 135 | $94,493.58 | $473.35 | $0.00 | $534.28 | $95,501.21 |
| 136 | $95,501.21 | $473.35 | $0.00 | $539.98 | $96,514.54 |
| 137 | $96,514.54 | $473.35 | $0.00 | $545.71 | $97,533.60 |
| 138 | $97,533.60 | $473.35 | $0.00 | $551.47 | $98,558.42 |
| 139 | $98,558.42 | $473.35 | $0.00 | $557.26 | $99,589.03 |
| 140 | $99,589.03 | $473.35 | $0.00 | $563.09 | $100,625.47 |
| 141 | $100,625.47 | $473.35 | $0.00 | $568.95 | $101,667.77 |
| 142 | $101,667.77 | $473.35 | $0.00 | $574.84 | $102,715.96 |
| 143 | $102,715.96 | $473.35 | $0.00 | $580.77 | $103,770.08 |
| 144 | $103,770.08 | $473.35 | $0.00 | $586.73 | $104,830.16 |
| 145 | $104,830.16 | $473.35 | $0.00 | $592.72 | $105,896.23 |
| 146 | $105,896.23 | $473.35 | $0.00 | $598.75 | $106,968.33 |
| 147 | $106,968.33 | $473.35 | $0.00 | $604.81 | $108,046.49 |
| 148 | $108,046.49 | $473.35 | $0.00 | $610.91 | $109,130.75 |
| 149 | $109,130.75 | $473.35 | $0.00 | $617.04 | $110,221.14 |
| 150 | $110,221.14 | $473.35 | $0.00 | $623.21 | $111,317.70 |
| 151 | $111,317.70 | $473.35 | $0.00 | $629.41 | $112,420.46 |
| 152 | $112,420.46 | $473.35 | $0.00 | $635.64 | $113,529.45 |
| 153 | $113,529.45 | $473.35 | $0.00 | $641.91 | $114,644.71 |
| 154 | $114,644.71 | $473.35 | $0.00 | $648.22 | $115,766.28 |
| 155 | $115,766.28 | $473.35 | $0.00 | $654.56 | $116,894.19 |
| 156 | $116,894.19 | $473.35 | $0.00 | $660.94 | $118,028.48 |
| 157 | $118,028.48 | $473.35 | $0.00 | $667.35 | $119,169.18 |
| 158 | $119,169.18 | $473.35 | $0.00 | $673.80 | $120,316.33 |
| 159 | $120,316.33 | $473.35 | $0.00 | $680.29 | $121,469.97 |
| 160 | $121,469.97 | $473.35 | $0.00 | $686.81 | $122,630.13 |
| 161 | $122,630.13 | $473.35 | $0.00 | $693.37 | $123,796.85 |
| 162 | $123,796.85 | $473.35 | $0.00 | $699.97 | $124,970.17 |
| 163 | $124,970.17 | $473.35 | $0.00 | $706.60 | $126,150.12 |
| 164 | $126,150.12 | $473.35 | $0.00 | $713.27 | $127,336.74 |
| 165 | $127,336.74 | $473.35 | $0.00 | $719.98 | $128,530.07 |
| 166 | $128,530.07 | $473.35 | $0.00 | $726.73 | $129,730.15 |
| 167 | $129,730.15 | $473.35 | $0.00 | $733.51 | $130,937.01 |
| 168 | $130,937.01 | $473.35 | $0.00 | $740.34 | $132,150.70 |
| 169 | $132,150.70 | $473.35 | $0.00 | $747.20 | $133,371.25 |
| 170 | $133,371.25 | $473.35 | $0.00 | $754.10 | $134,598.70 |
| 171 | $134,598.70 | $473.35 | $0.00 | $761.04 | $135,833.09 |
| 172 | $135,833.09 | $473.35 | $0.00 | $768.02 | $137,074.46 |
| 173 | $137,074.46 | $473.35 | $0.00 | $775.04 | $138,322.85 |
| 174 | $138,322.85 | $473.35 | $0.00 | $782.10 | $139,578.30 |
| 175 | $139,578.30 | $473.35 | $0.00 | $789.20 | $140,840.85 |
| 176 | $140,840.85 | $473.35 | $0.00 | $796.33 | $142,110.53 |
| 177 | $142,110.53 | $473.35 | $0.00 | $803.51 | $143,387.39 |
| 178 | $143,387.39 | $473.35 | $0.00 | $810.73 | $144,671.47 |
| 179 | $144,671.47 | $473.35 | $0.00 | $817.99 | $145,962.81 |
| 180 | $145,962.81 | $473.35 | $0.00 | $825.29 | $147,261.45 |
| 181 | $147,261.45 | $473.35 | $0.00 | $832.64 | $148,567.44 |
| 182 | $148,567.44 | $473.35 | $0.00 | $840.02 | $149,880.81 |
| 183 | $149,880.81 | $473.35 | $0.00 | $847.45 | $151,201.61 |
| 184 | $151,201.61 | $473.35 | $0.00 | $854.92 | $152,529.88 |
| 185 | $152,529.88 | $473.35 | $0.00 | $862.43 | $153,865.66 |
| 186 | $153,865.66 | $473.35 | $0.00 | $869.98 | $155,208.99 |
| 187 | $155,208.99 | $473.35 | $0.00 | $877.57 | $156,559.91 |
| 188 | $156,559.91 | $473.35 | $0.00 | $885.21 | $157,918.47 |
| 189 | $157,918.47 | $473.35 | $0.00 | $892.89 | $159,284.71 |
| 190 | $159,284.71 | $473.35 | $0.00 | $900.62 | $160,658.68 |
| 191 | $160,658.68 | $473.35 | $0.00 | $908.39 | $162,040.42 |
| 192 | $162,040.42 | $473.35 | $0.00 | $916.20 | $163,429.97 |
| 193 | $163,429.97 | $473.35 | $0.00 | $924.06 | $164,827.38 |
| 194 | $164,827.38 | $473.35 | $0.00 | $931.96 | $166,232.69 |
| 195 | $166,232.69 | $473.35 | $0.00 | $939.90 | $167,645.94 |
| 196 | $167,645.94 | $473.35 | $0.00 | $947.89 | $169,067.18 |
| 197 | $169,067.18 | $473.35 | $0.00 | $955.93 | $170,496.46 |
| 198 | $170,496.46 | $473.35 | $0.00 | $964.01 | $171,933.82 |
| 199 | $171,933.82 | $473.35 | $0.00 | $972.14 | $173,379.31 |
| 200 | $173,379.31 | $473.35 | $0.00 | $980.31 | $174,832.97 |
| 201 | $174,832.97 | $473.35 | $0.00 | $988.53 | $176,294.85 |
| 202 | $176,294.85 | $473.35 | $0.00 | $996.80 | $177,765.00 |
| 203 | $177,765.00 | $473.35 | $0.00 | $1,005.11 | $179,243.46 |
| 204 | $179,243.46 | $473.35 | $0.00 | $1,013.47 | $180,730.28 |
| 205 | $180,730.28 | $473.35 | $0.00 | $1,021.88 | $182,225.51 |
| 206 | $182,225.51 | $473.35 | $0.00 | $1,030.33 | $183,729.19 |
| 207 | $183,729.19 | $473.35 | $0.00 | $1,038.83 | $185,241.37 |
| 208 | $185,241.37 | $473.35 | $0.00 | $1,047.38 | $186,762.10 |
| 209 | $186,762.10 | $473.35 | $0.00 | $1,055.98 | $188,291.43 |
| 210 | $188,291.43 | $473.35 | $0.00 | $1,064.63 | $189,829.41 |
| 211 | $189,829.41 | $473.35 | $0.00 | $1,073.32 | $191,376.08 |
| 212 | $191,376.08 | $473.35 | $0.00 | $1,082.07 | $192,931.50 |
| 213 | $192,931.50 | $473.35 | $0.00 | $1,090.86 | $194,495.71 |
| 214 | $194,495.71 | $473.35 | $0.00 | $1,099.71 | $196,068.77 |
| 215 | $196,068.77 | $473.35 | $0.00 | $1,108.60 | $197,650.72 |
| 216 | $197,650.72 | $473.35 | $0.00 | $1,117.55 | $199,241.62 |
| 217 | $199,241.62 | $473.35 | $55,494.23 | $1,126.54 | $145,347.28 |
| 218 | $145,347.28 | $473.35 | $0.00 | $821.81 | $146,642.44 |
| 219 | $146,642.44 | $473.35 | $0.00 | $829.14 | $147,944.93 |
| 220 | $147,944.93 | $473.35 | $0.00 | $836.50 | $149,254.78 |
| 221 | $149,254.78 | $473.35 | $0.00 | $843.91 | $150,572.04 |
| 222 | $150,572.04 | $473.35 | $0.00 | $851.36 | $151,896.75 |
| 223 | $151,896.75 | $473.35 | $0.00 | $858.85 | $153,228.95 |
| 224 | $153,228.95 | $473.35 | $0.00 | $866.38 | $154,568.68 |
| 225 | $154,568.68 | $473.35 | $0.00 | $873.95 | $155,915.98 |
| 226 | $155,915.98 | $473.35 | $0.00 | $881.57 | $157,270.90 |
| 227 | $157,270.90 | $473.35 | $0.00 | $889.23 | $158,633.48 |
| 228 | $158,633.48 | $473.35 | $0.00 | $896.94 | $160,003.77 |
| 229 | $160,003.77 | $473.35 | $58,268.94 | $904.68 | $103,112.86 |
| 230 | $103,112.86 | $473.35 | $0.00 | $583.02 | $104,169.23 |
| 231 | $104,169.23 | $473.35 | $0.00 | $588.99 | $105,231.57 |
| 232 | $105,231.57 | $473.35 | $0.00 | $594.99 | $106,299.91 |
| 233 | $106,299.91 | $473.35 | $0.00 | $601.04 | $107,374.30 |
| 234 | $107,374.30 | $473.35 | $0.00 | $607.11 | $108,454.76 |
| 235 | $108,454.76 | $473.35 | $0.00 | $613.22 | $109,541.33 |
| 236 | $109,541.33 | $473.35 | $0.00 | $619.36 | $110,634.04 |
| 237 | $110,634.04 | $473.35 | $0.00 | $625.54 | $111,732.93 |
| 238 | $111,732.93 | $473.35 | $0.00 | $631.75 | $112,838.03 |
| 239 | $112,838.03 | $473.35 | $0.00 | $638.00 | $113,949.38 |
| 240 | $113,949.38 | $473.35 | $0.00 | $644.29 | $115,067.02 |
| 241 | $115,067.02 | $473.35 | $61,182.39 | $650.61 | $55,008.59 |
| 242 | $55,008.59 | $473.35 | $0.00 | $311.03 | $55,792.97 |
| 243 | $55,792.97 | $473.35 | $0.00 | $315.46 | $56,581.78 |
| 244 | $56,581.78 | $473.35 | $0.00 | $319.92 | $57,375.05 |
| 245 | $57,375.05 | $473.35 | $0.00 | $324.41 | $58,172.81 |
| 246 | $58,172.81 | $473.35 | $0.00 | $328.92 | $58,975.08 |
| 247 | $58,975.08 | $473.35 | $0.00 | $333.45 | $59,781.88 |
| 248 | $59,781.88 | $473.35 | $0.00 | $338.02 | $60,593.25 |
| 249 | $60,593.25 | $473.35 | $0.00 | $342.60 | $61,409.20 |
| 250 | $61,409.20 | $473.35 | $0.00 | $347.22 | $62,229.77 |
| 251 | $62,229.77 | $473.35 | $0.00 | $351.86 | $63,054.98 |
| 252 | $63,054.98 | $473.35 | $0.00 | $356.52 | $63,884.85 |
| 253 | $63,884.85 | $0.00 | $64,241.51 | $361.21 | $4.55 |