| Estimated Annual Cost in 2042 | $88,806 |
| Monthly savings required | $702 |
How much will it cost to send your child to Montana Tech of the University of Montana in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $355,223.75 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $701.85 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 | $23,671.00 |
| 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 Montana Tech of the University of Montana in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $701.85 | $0.00 | $0.00 | $701.85 |
| 2 | $701.85 | $701.85 | $0.00 | $3.97 | $1,407.67 |
| 3 | $1,407.67 | $701.85 | $0.00 | $7.96 | $2,117.48 |
| 4 | $2,117.48 | $701.85 | $0.00 | $11.97 | $2,831.30 |
| 5 | $2,831.30 | $701.85 | $0.00 | $16.01 | $3,549.16 |
| 6 | $3,549.16 | $701.85 | $0.00 | $20.07 | $4,271.08 |
| 7 | $4,271.08 | $701.85 | $0.00 | $24.15 | $4,997.08 |
| 8 | $4,997.08 | $701.85 | $0.00 | $28.25 | $5,727.18 |
| 9 | $5,727.18 | $701.85 | $0.00 | $32.38 | $6,461.41 |
| 10 | $6,461.41 | $701.85 | $0.00 | $36.53 | $7,199.79 |
| 11 | $7,199.79 | $701.85 | $0.00 | $40.71 | $7,942.35 |
| 12 | $7,942.35 | $701.85 | $0.00 | $44.91 | $8,689.11 |
| 13 | $8,689.11 | $701.85 | $0.00 | $49.13 | $9,440.09 |
| 14 | $9,440.09 | $701.85 | $0.00 | $53.38 | $10,195.32 |
| 15 | $10,195.32 | $701.85 | $0.00 | $57.65 | $10,954.82 |
| 16 | $10,954.82 | $701.85 | $0.00 | $61.94 | $11,718.61 |
| 17 | $11,718.61 | $701.85 | $0.00 | $66.26 | $12,486.72 |
| 18 | $12,486.72 | $701.85 | $0.00 | $70.60 | $13,259.17 |
| 19 | $13,259.17 | $701.85 | $0.00 | $74.97 | $14,035.99 |
| 20 | $14,035.99 | $701.85 | $0.00 | $79.36 | $14,817.20 |
| 21 | $14,817.20 | $701.85 | $0.00 | $83.78 | $15,602.83 |
| 22 | $15,602.83 | $701.85 | $0.00 | $88.22 | $16,392.90 |
| 23 | $16,392.90 | $701.85 | $0.00 | $92.69 | $17,187.44 |
| 24 | $17,187.44 | $701.85 | $0.00 | $97.18 | $17,986.47 |
| 25 | $17,986.47 | $701.85 | $0.00 | $101.70 | $18,790.02 |
| 26 | $18,790.02 | $701.85 | $0.00 | $106.24 | $19,598.11 |
| 27 | $19,598.11 | $701.85 | $0.00 | $110.81 | $20,410.77 |
| 28 | $20,410.77 | $701.85 | $0.00 | $115.41 | $21,228.03 |
| 29 | $21,228.03 | $701.85 | $0.00 | $120.03 | $22,049.91 |
| 30 | $22,049.91 | $701.85 | $0.00 | $124.67 | $22,876.43 |
| 31 | $22,876.43 | $701.85 | $0.00 | $129.35 | $23,707.63 |
| 32 | $23,707.63 | $701.85 | $0.00 | $134.05 | $24,543.53 |
| 33 | $24,543.53 | $701.85 | $0.00 | $138.77 | $25,384.15 |
| 34 | $25,384.15 | $701.85 | $0.00 | $143.53 | $26,229.53 |
| 35 | $26,229.53 | $701.85 | $0.00 | $148.31 | $27,079.69 |
| 36 | $27,079.69 | $701.85 | $0.00 | $153.11 | $27,934.65 |
| 37 | $27,934.65 | $701.85 | $0.00 | $157.95 | $28,794.45 |
| 38 | $28,794.45 | $701.85 | $0.00 | $162.81 | $29,659.11 |
| 39 | $29,659.11 | $701.85 | $0.00 | $167.70 | $30,528.66 |
| 40 | $30,528.66 | $701.85 | $0.00 | $172.61 | $31,403.12 |
| 41 | $31,403.12 | $701.85 | $0.00 | $177.56 | $32,282.53 |
| 42 | $32,282.53 | $701.85 | $0.00 | $182.53 | $33,166.91 |
| 43 | $33,166.91 | $701.85 | $0.00 | $187.53 | $34,056.29 |
| 44 | $34,056.29 | $701.85 | $0.00 | $192.56 | $34,950.70 |
| 45 | $34,950.70 | $701.85 | $0.00 | $197.62 | $35,850.17 |
| 46 | $35,850.17 | $701.85 | $0.00 | $202.70 | $36,754.72 |
| 47 | $36,754.72 | $701.85 | $0.00 | $207.82 | $37,664.39 |
| 48 | $37,664.39 | $701.85 | $0.00 | $212.96 | $38,579.20 |
| 49 | $38,579.20 | $701.85 | $0.00 | $218.13 | $39,499.18 |
| 50 | $39,499.18 | $701.85 | $0.00 | $223.33 | $40,424.36 |
| 51 | $40,424.36 | $701.85 | $0.00 | $228.57 | $41,354.78 |
| 52 | $41,354.78 | $701.85 | $0.00 | $233.83 | $42,290.46 |
| 53 | $42,290.46 | $701.85 | $0.00 | $239.12 | $43,231.43 |
| 54 | $43,231.43 | $701.85 | $0.00 | $244.44 | $44,177.72 |
| 55 | $44,177.72 | $701.85 | $0.00 | $249.79 | $45,129.36 |
| 56 | $45,129.36 | $701.85 | $0.00 | $255.17 | $46,086.38 |
| 57 | $46,086.38 | $701.85 | $0.00 | $260.58 | $47,048.81 |
| 58 | $47,048.81 | $701.85 | $0.00 | $266.02 | $48,016.68 |
| 59 | $48,016.68 | $701.85 | $0.00 | $271.49 | $48,990.02 |
| 60 | $48,990.02 | $701.85 | $0.00 | $277.00 | $49,968.87 |
| 61 | $49,968.87 | $701.85 | $0.00 | $282.53 | $50,953.25 |
| 62 | $50,953.25 | $701.85 | $0.00 | $288.10 | $51,943.20 |
| 63 | $51,943.20 | $701.85 | $0.00 | $293.69 | $52,938.74 |
| 64 | $52,938.74 | $701.85 | $0.00 | $299.32 | $53,939.91 |
| 65 | $53,939.91 | $701.85 | $0.00 | $304.98 | $54,946.74 |
| 66 | $54,946.74 | $701.85 | $0.00 | $310.68 | $55,959.27 |
| 67 | $55,959.27 | $701.85 | $0.00 | $316.40 | $56,977.52 |
| 68 | $56,977.52 | $701.85 | $0.00 | $322.16 | $58,001.53 |
| 69 | $58,001.53 | $701.85 | $0.00 | $327.95 | $59,031.33 |
| 70 | $59,031.33 | $701.85 | $0.00 | $333.77 | $60,066.95 |
| 71 | $60,066.95 | $701.85 | $0.00 | $339.63 | $61,108.43 |
| 72 | $61,108.43 | $701.85 | $0.00 | $345.52 | $62,155.80 |
| 73 | $62,155.80 | $701.85 | $0.00 | $351.44 | $63,209.09 |
| 74 | $63,209.09 | $701.85 | $0.00 | $357.39 | $64,268.33 |
| 75 | $64,268.33 | $701.85 | $0.00 | $363.38 | $65,333.56 |
| 76 | $65,333.56 | $701.85 | $0.00 | $369.41 | $66,404.82 |
| 77 | $66,404.82 | $701.85 | $0.00 | $375.46 | $67,482.13 |
| 78 | $67,482.13 | $701.85 | $0.00 | $381.55 | $68,565.53 |
| 79 | $68,565.53 | $701.85 | $0.00 | $387.68 | $69,655.06 |
| 80 | $69,655.06 | $701.85 | $0.00 | $393.84 | $70,750.75 |
| 81 | $70,750.75 | $701.85 | $0.00 | $400.04 | $71,852.64 |
| 82 | $71,852.64 | $701.85 | $0.00 | $406.27 | $72,960.76 |
| 83 | $72,960.76 | $701.85 | $0.00 | $412.53 | $74,075.14 |
| 84 | $74,075.14 | $701.85 | $0.00 | $418.83 | $75,195.82 |
| 85 | $75,195.82 | $701.85 | $0.00 | $425.17 | $76,322.84 |
| 86 | $76,322.84 | $701.85 | $0.00 | $431.54 | $77,456.23 |
| 87 | $77,456.23 | $701.85 | $0.00 | $437.95 | $78,596.03 |
| 88 | $78,596.03 | $701.85 | $0.00 | $444.39 | $79,742.27 |
| 89 | $79,742.27 | $701.85 | $0.00 | $450.87 | $80,894.99 |
| 90 | $80,894.99 | $701.85 | $0.00 | $457.39 | $82,054.23 |
| 91 | $82,054.23 | $701.85 | $0.00 | $463.95 | $83,220.03 |
| 92 | $83,220.03 | $701.85 | $0.00 | $470.54 | $84,392.42 |
| 93 | $84,392.42 | $701.85 | $0.00 | $477.17 | $85,571.44 |
| 94 | $85,571.44 | $701.85 | $0.00 | $483.83 | $86,757.12 |
| 95 | $86,757.12 | $701.85 | $0.00 | $490.54 | $87,949.51 |
| 96 | $87,949.51 | $701.85 | $0.00 | $497.28 | $89,148.64 |
| 97 | $89,148.64 | $701.85 | $0.00 | $504.06 | $90,354.55 |
| 98 | $90,354.55 | $701.85 | $0.00 | $510.88 | $91,567.28 |
| 99 | $91,567.28 | $701.85 | $0.00 | $517.73 | $92,786.86 |
| 100 | $92,786.86 | $701.85 | $0.00 | $524.63 | $94,013.34 |
| 101 | $94,013.34 | $701.85 | $0.00 | $531.57 | $95,246.76 |
| 102 | $95,246.76 | $701.85 | $0.00 | $538.54 | $96,487.15 |
| 103 | $96,487.15 | $701.85 | $0.00 | $545.55 | $97,734.55 |
| 104 | $97,734.55 | $701.85 | $0.00 | $552.61 | $98,989.01 |
| 105 | $98,989.01 | $701.85 | $0.00 | $559.70 | $100,250.56 |
| 106 | $100,250.56 | $701.85 | $0.00 | $566.83 | $101,519.24 |
| 107 | $101,519.24 | $701.85 | $0.00 | $574.00 | $102,795.09 |
| 108 | $102,795.09 | $701.85 | $0.00 | $581.22 | $104,078.16 |
| 109 | $104,078.16 | $701.85 | $0.00 | $588.47 | $105,368.48 |
| 110 | $105,368.48 | $701.85 | $0.00 | $595.77 | $106,666.10 |
| 111 | $106,666.10 | $701.85 | $0.00 | $603.11 | $107,971.06 |
| 112 | $107,971.06 | $701.85 | $0.00 | $610.48 | $109,283.39 |
| 113 | $109,283.39 | $701.85 | $0.00 | $617.90 | $110,603.14 |
| 114 | $110,603.14 | $701.85 | $0.00 | $625.37 | $111,930.36 |
| 115 | $111,930.36 | $701.85 | $0.00 | $632.87 | $113,265.08 |
| 116 | $113,265.08 | $701.85 | $0.00 | $640.42 | $114,607.35 |
| 117 | $114,607.35 | $701.85 | $0.00 | $648.01 | $115,957.21 |
| 118 | $115,957.21 | $701.85 | $0.00 | $655.64 | $117,314.70 |
| 119 | $117,314.70 | $701.85 | $0.00 | $663.31 | $118,679.86 |
| 120 | $118,679.86 | $701.85 | $0.00 | $671.03 | $120,052.74 |
| 121 | $120,052.74 | $701.85 | $0.00 | $678.80 | $121,433.39 |
| 122 | $121,433.39 | $701.85 | $0.00 | $686.60 | $122,821.84 |
| 123 | $122,821.84 | $701.85 | $0.00 | $694.45 | $124,218.14 |
| 124 | $124,218.14 | $701.85 | $0.00 | $702.35 | $125,622.34 |
| 125 | $125,622.34 | $701.85 | $0.00 | $710.29 | $127,034.48 |
| 126 | $127,034.48 | $701.85 | $0.00 | $718.27 | $128,454.60 |
| 127 | $128,454.60 | $701.85 | $0.00 | $726.30 | $129,882.75 |
| 128 | $129,882.75 | $701.85 | $0.00 | $734.38 | $131,318.98 |
| 129 | $131,318.98 | $701.85 | $0.00 | $742.50 | $132,763.33 |
| 130 | $132,763.33 | $701.85 | $0.00 | $750.66 | $134,215.84 |
| 131 | $134,215.84 | $701.85 | $0.00 | $758.88 | $135,676.57 |
| 132 | $135,676.57 | $701.85 | $0.00 | $767.14 | $137,145.56 |
| 133 | $137,145.56 | $701.85 | $0.00 | $775.44 | $138,622.85 |
| 134 | $138,622.85 | $701.85 | $0.00 | $783.79 | $140,108.49 |
| 135 | $140,108.49 | $701.85 | $0.00 | $792.19 | $141,602.53 |
| 136 | $141,602.53 | $701.85 | $0.00 | $800.64 | $143,105.02 |
| 137 | $143,105.02 | $701.85 | $0.00 | $809.14 | $144,616.01 |
| 138 | $144,616.01 | $701.85 | $0.00 | $817.68 | $146,135.54 |
| 139 | $146,135.54 | $701.85 | $0.00 | $826.27 | $147,663.66 |
| 140 | $147,663.66 | $701.85 | $0.00 | $834.91 | $149,200.42 |
| 141 | $149,200.42 | $701.85 | $0.00 | $843.60 | $150,745.87 |
| 142 | $150,745.87 | $701.85 | $0.00 | $852.34 | $152,300.06 |
| 143 | $152,300.06 | $701.85 | $0.00 | $861.13 | $153,863.04 |
| 144 | $153,863.04 | $701.85 | $0.00 | $869.96 | $155,434.85 |
| 145 | $155,434.85 | $701.85 | $0.00 | $878.85 | $157,015.55 |
| 146 | $157,015.55 | $701.85 | $0.00 | $887.79 | $158,605.19 |
| 147 | $158,605.19 | $701.85 | $0.00 | $896.78 | $160,203.82 |
| 148 | $160,203.82 | $701.85 | $0.00 | $905.82 | $161,811.49 |
| 149 | $161,811.49 | $701.85 | $0.00 | $914.91 | $163,428.25 |
| 150 | $163,428.25 | $701.85 | $0.00 | $924.05 | $165,054.15 |
| 151 | $165,054.15 | $701.85 | $0.00 | $933.24 | $166,689.24 |
| 152 | $166,689.24 | $701.85 | $0.00 | $942.49 | $168,333.58 |
| 153 | $168,333.58 | $701.85 | $0.00 | $951.78 | $169,987.21 |
| 154 | $169,987.21 | $701.85 | $0.00 | $961.13 | $171,650.19 |
| 155 | $171,650.19 | $701.85 | $0.00 | $970.54 | $173,322.58 |
| 156 | $173,322.58 | $701.85 | $0.00 | $979.99 | $175,004.42 |
| 157 | $175,004.42 | $701.85 | $0.00 | $989.50 | $176,695.77 |
| 158 | $176,695.77 | $701.85 | $0.00 | $999.06 | $178,396.68 |
| 159 | $178,396.68 | $701.85 | $0.00 | $1,008.68 | $180,107.21 |
| 160 | $180,107.21 | $701.85 | $0.00 | $1,018.35 | $181,827.41 |
| 161 | $181,827.41 | $701.85 | $0.00 | $1,028.08 | $183,557.34 |
| 162 | $183,557.34 | $701.85 | $0.00 | $1,037.86 | $185,297.05 |
| 163 | $185,297.05 | $701.85 | $0.00 | $1,047.70 | $187,046.60 |
| 164 | $187,046.60 | $701.85 | $0.00 | $1,057.59 | $188,806.04 |
| 165 | $188,806.04 | $701.85 | $0.00 | $1,067.54 | $190,575.43 |
| 166 | $190,575.43 | $701.85 | $0.00 | $1,077.54 | $192,354.82 |
| 167 | $192,354.82 | $701.85 | $0.00 | $1,087.60 | $194,144.27 |
| 168 | $194,144.27 | $701.85 | $0.00 | $1,097.72 | $195,943.84 |
| 169 | $195,943.84 | $701.85 | $0.00 | $1,107.89 | $197,753.58 |
| 170 | $197,753.58 | $701.85 | $0.00 | $1,118.13 | $199,573.56 |
| 171 | $199,573.56 | $701.85 | $0.00 | $1,128.42 | $201,403.83 |
| 172 | $201,403.83 | $701.85 | $0.00 | $1,138.77 | $203,244.45 |
| 173 | $203,244.45 | $701.85 | $0.00 | $1,149.17 | $205,095.47 |
| 174 | $205,095.47 | $701.85 | $0.00 | $1,159.64 | $206,956.96 |
| 175 | $206,956.96 | $701.85 | $0.00 | $1,170.16 | $208,828.97 |
| 176 | $208,828.97 | $701.85 | $0.00 | $1,180.75 | $210,711.57 |
| 177 | $210,711.57 | $701.85 | $0.00 | $1,191.39 | $212,604.81 |
| 178 | $212,604.81 | $701.85 | $0.00 | $1,202.10 | $214,508.76 |
| 179 | $214,508.76 | $701.85 | $0.00 | $1,212.86 | $216,423.47 |
| 180 | $216,423.47 | $701.85 | $0.00 | $1,223.69 | $218,349.01 |
| 181 | $218,349.01 | $701.85 | $0.00 | $1,234.58 | $220,285.44 |
| 182 | $220,285.44 | $701.85 | $0.00 | $1,245.53 | $222,232.82 |
| 183 | $222,232.82 | $701.85 | $0.00 | $1,256.54 | $224,191.21 |
| 184 | $224,191.21 | $701.85 | $0.00 | $1,267.61 | $226,160.67 |
| 185 | $226,160.67 | $701.85 | $0.00 | $1,278.75 | $228,141.27 |
| 186 | $228,141.27 | $701.85 | $0.00 | $1,289.94 | $230,133.06 |
| 187 | $230,133.06 | $701.85 | $0.00 | $1,301.21 | $232,136.12 |
| 188 | $232,136.12 | $701.85 | $0.00 | $1,312.53 | $234,150.50 |
| 189 | $234,150.50 | $701.85 | $0.00 | $1,323.92 | $236,176.27 |
| 190 | $236,176.27 | $701.85 | $0.00 | $1,335.37 | $238,213.49 |
| 191 | $238,213.49 | $701.85 | $0.00 | $1,346.89 | $240,262.23 |
| 192 | $240,262.23 | $701.85 | $0.00 | $1,358.48 | $242,322.56 |
| 193 | $242,322.56 | $701.85 | $0.00 | $1,370.13 | $244,394.54 |
| 194 | $244,394.54 | $701.85 | $0.00 | $1,381.84 | $246,478.23 |
| 195 | $246,478.23 | $701.85 | $0.00 | $1,393.62 | $248,573.70 |
| 196 | $248,573.70 | $701.85 | $0.00 | $1,405.47 | $250,681.02 |
| 197 | $250,681.02 | $701.85 | $0.00 | $1,417.39 | $252,800.26 |
| 198 | $252,800.26 | $701.85 | $0.00 | $1,429.37 | $254,931.48 |
| 199 | $254,931.48 | $701.85 | $0.00 | $1,441.42 | $257,074.75 |
| 200 | $257,074.75 | $701.85 | $0.00 | $1,453.54 | $259,230.14 |
| 201 | $259,230.14 | $701.85 | $0.00 | $1,465.72 | $261,397.71 |
| 202 | $261,397.71 | $701.85 | $0.00 | $1,477.98 | $263,577.54 |
| 203 | $263,577.54 | $701.85 | $0.00 | $1,490.31 | $265,769.70 |
| 204 | $265,769.70 | $701.85 | $0.00 | $1,502.70 | $267,974.25 |
| 205 | $267,974.25 | $701.85 | $0.00 | $1,515.17 | $270,191.27 |
| 206 | $270,191.27 | $701.85 | $0.00 | $1,527.70 | $272,420.82 |
| 207 | $272,420.82 | $701.85 | $0.00 | $1,540.31 | $274,662.98 |
| 208 | $274,662.98 | $701.85 | $0.00 | $1,552.98 | $276,917.81 |
| 209 | $276,917.81 | $701.85 | $0.00 | $1,565.73 | $279,185.39 |
| 210 | $279,185.39 | $701.85 | $0.00 | $1,578.55 | $281,465.79 |
| 211 | $281,465.79 | $701.85 | $0.00 | $1,591.45 | $283,759.09 |
| 212 | $283,759.09 | $701.85 | $0.00 | $1,604.42 | $286,065.36 |
| 213 | $286,065.36 | $701.85 | $0.00 | $1,617.46 | $288,384.67 |
| 214 | $288,384.67 | $701.85 | $0.00 | $1,630.57 | $290,717.09 |
| 215 | $290,717.09 | $701.85 | $0.00 | $1,643.76 | $293,062.70 |
| 216 | $293,062.70 | $701.85 | $0.00 | $1,657.02 | $295,421.57 |
| 217 | $295,421.57 | $701.85 | $80,006.38 | $1,670.36 | $217,787.40 |
| 218 | $217,787.40 | $701.85 | $0.00 | $1,231.40 | $219,720.65 |
| 219 | $219,720.65 | $701.85 | $0.00 | $1,242.33 | $221,664.83 |
| 220 | $221,664.83 | $701.85 | $0.00 | $1,253.33 | $223,620.01 |
| 221 | $223,620.01 | $701.85 | $0.00 | $1,264.38 | $225,586.24 |
| 222 | $225,586.24 | $701.85 | $0.00 | $1,275.50 | $227,563.59 |
| 223 | $227,563.59 | $701.85 | $0.00 | $1,286.68 | $229,552.12 |
| 224 | $229,552.12 | $701.85 | $0.00 | $1,297.92 | $231,551.89 |
| 225 | $231,551.89 | $701.85 | $0.00 | $1,309.23 | $233,562.97 |
| 226 | $233,562.97 | $701.85 | $0.00 | $1,320.60 | $235,585.42 |
| 227 | $235,585.42 | $701.85 | $0.00 | $1,332.03 | $237,619.30 |
| 228 | $237,619.30 | $701.85 | $0.00 | $1,343.53 | $239,664.68 |
| 229 | $239,664.68 | $701.85 | $85,606.82 | $1,355.10 | $156,114.81 |
| 230 | $156,114.81 | $701.85 | $0.00 | $882.70 | $157,699.36 |
| 231 | $157,699.36 | $701.85 | $0.00 | $891.66 | $159,292.87 |
| 232 | $159,292.87 | $701.85 | $0.00 | $900.67 | $160,895.39 |
| 233 | $160,895.39 | $701.85 | $0.00 | $909.73 | $162,506.97 |
| 234 | $162,506.97 | $701.85 | $0.00 | $918.84 | $164,127.66 |
| 235 | $164,127.66 | $701.85 | $0.00 | $928.00 | $165,757.51 |
| 236 | $165,757.51 | $701.85 | $0.00 | $937.22 | $167,396.58 |
| 237 | $167,396.58 | $701.85 | $0.00 | $946.48 | $169,044.91 |
| 238 | $169,044.91 | $701.85 | $0.00 | $955.80 | $170,702.56 |
| 239 | $170,702.56 | $701.85 | $0.00 | $965.18 | $172,369.59 |
| 240 | $172,369.59 | $701.85 | $0.00 | $974.60 | $174,046.04 |
| 241 | $174,046.04 | $701.85 | $91,599.30 | $984.08 | $84,132.67 |
| 242 | $84,132.67 | $701.85 | $0.00 | $475.70 | $85,310.22 |
| 243 | $85,310.22 | $701.85 | $0.00 | $482.36 | $86,494.43 |
| 244 | $86,494.43 | $701.85 | $0.00 | $489.05 | $87,685.33 |
| 245 | $87,685.33 | $701.85 | $0.00 | $495.79 | $88,882.97 |
| 246 | $88,882.97 | $701.85 | $0.00 | $502.56 | $90,087.38 |
| 247 | $90,087.38 | $701.85 | $0.00 | $509.37 | $91,298.60 |
| 248 | $91,298.60 | $701.85 | $0.00 | $516.22 | $92,516.67 |
| 249 | $92,516.67 | $701.85 | $0.00 | $523.10 | $93,741.62 |
| 250 | $93,741.62 | $701.85 | $0.00 | $530.03 | $94,973.50 |
| 251 | $94,973.50 | $701.85 | $0.00 | $536.99 | $96,212.34 |
| 252 | $96,212.34 | $701.85 | $0.00 | $544.00 | $97,458.19 |
| 253 | $97,458.19 | $0.00 | $98,011.25 | $551.04 | -$2.02 |