How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $61,615 |
| Monthly savings required | $488 |
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 $246,458.43 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $487.72 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 | $23,760.00 |
| 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 Tech of the University of Montana in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $487.72 | $0.00 | $0.00 | $487.72 |
| 2 | $487.72 | $487.72 | $0.00 | $2.76 | $978.20 |
| 3 | $978.20 | $487.72 | $0.00 | $5.53 | $1,471.45 |
| 4 | $1,471.45 | $487.72 | $0.00 | $8.32 | $1,967.49 |
| 5 | $1,967.49 | $487.72 | $0.00 | $11.12 | $2,466.33 |
| 6 | $2,466.33 | $487.72 | $0.00 | $13.94 | $2,967.99 |
| 7 | $2,967.99 | $487.72 | $0.00 | $16.78 | $3,472.49 |
| 8 | $3,472.49 | $487.72 | $0.00 | $19.63 | $3,979.84 |
| 9 | $3,979.84 | $487.72 | $0.00 | $22.50 | $4,490.06 |
| 10 | $4,490.06 | $487.72 | $0.00 | $25.39 | $5,003.17 |
| 11 | $5,003.17 | $487.72 | $0.00 | $28.29 | $5,519.18 |
| 12 | $5,519.18 | $487.72 | $0.00 | $31.21 | $6,038.11 |
| 13 | $6,038.11 | $487.72 | $0.00 | $34.14 | $6,559.97 |
| 14 | $6,559.97 | $487.72 | $0.00 | $37.09 | $7,084.78 |
| 15 | $7,084.78 | $487.72 | $0.00 | $40.06 | $7,612.56 |
| 16 | $7,612.56 | $487.72 | $0.00 | $43.04 | $8,143.32 |
| 17 | $8,143.32 | $487.72 | $0.00 | $46.04 | $8,677.08 |
| 18 | $8,677.08 | $487.72 | $0.00 | $49.06 | $9,213.86 |
| 19 | $9,213.86 | $487.72 | $0.00 | $52.10 | $9,753.68 |
| 20 | $9,753.68 | $487.72 | $0.00 | $55.15 | $10,296.55 |
| 21 | $10,296.55 | $487.72 | $0.00 | $58.22 | $10,842.49 |
| 22 | $10,842.49 | $487.72 | $0.00 | $61.31 | $11,391.52 |
| 23 | $11,391.52 | $487.72 | $0.00 | $64.41 | $11,943.65 |
| 24 | $11,943.65 | $487.72 | $0.00 | $67.53 | $12,498.90 |
| 25 | $12,498.90 | $487.72 | $0.00 | $70.67 | $13,057.29 |
| 26 | $13,057.29 | $487.72 | $0.00 | $73.83 | $13,618.84 |
| 27 | $13,618.84 | $487.72 | $0.00 | $77.00 | $14,183.56 |
| 28 | $14,183.56 | $487.72 | $0.00 | $80.20 | $14,751.48 |
| 29 | $14,751.48 | $487.72 | $0.00 | $83.41 | $15,322.61 |
| 30 | $15,322.61 | $487.72 | $0.00 | $86.64 | $15,896.97 |
| 31 | $15,896.97 | $487.72 | $0.00 | $89.88 | $16,474.57 |
| 32 | $16,474.57 | $487.72 | $0.00 | $93.15 | $17,055.44 |
| 33 | $17,055.44 | $487.72 | $0.00 | $96.43 | $17,639.59 |
| 34 | $17,639.59 | $487.72 | $0.00 | $99.74 | $18,227.05 |
| 35 | $18,227.05 | $487.72 | $0.00 | $103.06 | $18,817.83 |
| 36 | $18,817.83 | $487.72 | $0.00 | $106.40 | $19,411.95 |
| 37 | $19,411.95 | $487.72 | $0.00 | $109.76 | $20,009.43 |
| 38 | $20,009.43 | $487.72 | $0.00 | $113.14 | $20,610.29 |
| 39 | $20,610.29 | $487.72 | $0.00 | $116.53 | $21,214.54 |
| 40 | $21,214.54 | $487.72 | $0.00 | $119.95 | $21,822.21 |
| 41 | $21,822.21 | $487.72 | $0.00 | $123.39 | $22,433.32 |
| 42 | $22,433.32 | $487.72 | $0.00 | $126.84 | $23,047.88 |
| 43 | $23,047.88 | $487.72 | $0.00 | $130.32 | $23,665.92 |
| 44 | $23,665.92 | $487.72 | $0.00 | $133.81 | $24,287.45 |
| 45 | $24,287.45 | $487.72 | $0.00 | $137.32 | $24,912.49 |
| 46 | $24,912.49 | $487.72 | $0.00 | $140.86 | $25,541.07 |
| 47 | $25,541.07 | $487.72 | $0.00 | $144.41 | $26,173.20 |
| 48 | $26,173.20 | $487.72 | $0.00 | $147.99 | $26,808.91 |
| 49 | $26,808.91 | $487.72 | $0.00 | $151.58 | $27,448.21 |
| 50 | $27,448.21 | $487.72 | $0.00 | $155.20 | $28,091.13 |
| 51 | $28,091.13 | $487.72 | $0.00 | $158.83 | $28,737.68 |
| 52 | $28,737.68 | $487.72 | $0.00 | $162.49 | $29,387.89 |
| 53 | $29,387.89 | $487.72 | $0.00 | $166.16 | $30,041.77 |
| 54 | $30,041.77 | $487.72 | $0.00 | $169.86 | $30,699.35 |
| 55 | $30,699.35 | $487.72 | $0.00 | $173.58 | $31,360.65 |
| 56 | $31,360.65 | $487.72 | $0.00 | $177.32 | $32,025.69 |
| 57 | $32,025.69 | $487.72 | $0.00 | $181.08 | $32,694.49 |
| 58 | $32,694.49 | $487.72 | $0.00 | $184.86 | $33,367.07 |
| 59 | $33,367.07 | $487.72 | $0.00 | $188.66 | $34,043.45 |
| 60 | $34,043.45 | $487.72 | $0.00 | $192.49 | $34,723.66 |
| 61 | $34,723.66 | $487.72 | $0.00 | $196.33 | $35,407.71 |
| 62 | $35,407.71 | $487.72 | $0.00 | $200.20 | $36,095.63 |
| 63 | $36,095.63 | $487.72 | $0.00 | $204.09 | $36,787.44 |
| 64 | $36,787.44 | $487.72 | $0.00 | $208.00 | $37,483.16 |
| 65 | $37,483.16 | $487.72 | $0.00 | $211.94 | $38,182.82 |
| 66 | $38,182.82 | $487.72 | $0.00 | $215.89 | $38,886.43 |
| 67 | $38,886.43 | $487.72 | $0.00 | $219.87 | $39,594.02 |
| 68 | $39,594.02 | $487.72 | $0.00 | $223.87 | $40,305.61 |
| 69 | $40,305.61 | $487.72 | $0.00 | $227.89 | $41,021.22 |
| 70 | $41,021.22 | $487.72 | $0.00 | $231.94 | $41,740.88 |
| 71 | $41,740.88 | $487.72 | $0.00 | $236.01 | $42,464.61 |
| 72 | $42,464.61 | $487.72 | $0.00 | $240.10 | $43,192.43 |
| 73 | $43,192.43 | $487.72 | $0.00 | $244.22 | $43,924.37 |
| 74 | $43,924.37 | $487.72 | $0.00 | $248.35 | $44,660.44 |
| 75 | $44,660.44 | $487.72 | $0.00 | $252.52 | $45,400.68 |
| 76 | $45,400.68 | $487.72 | $0.00 | $256.70 | $46,145.10 |
| 77 | $46,145.10 | $487.72 | $0.00 | $260.91 | $46,893.73 |
| 78 | $46,893.73 | $487.72 | $0.00 | $265.14 | $47,646.59 |
| 79 | $47,646.59 | $487.72 | $0.00 | $269.40 | $48,403.71 |
| 80 | $48,403.71 | $487.72 | $0.00 | $273.68 | $49,165.11 |
| 81 | $49,165.11 | $487.72 | $0.00 | $277.99 | $49,930.82 |
| 82 | $49,930.82 | $487.72 | $0.00 | $282.32 | $50,700.86 |
| 83 | $50,700.86 | $487.72 | $0.00 | $286.67 | $51,475.25 |
| 84 | $51,475.25 | $487.72 | $0.00 | $291.05 | $52,254.02 |
| 85 | $52,254.02 | $487.72 | $0.00 | $295.45 | $53,037.19 |
| 86 | $53,037.19 | $487.72 | $0.00 | $299.88 | $53,824.79 |
| 87 | $53,824.79 | $487.72 | $0.00 | $304.33 | $54,616.84 |
| 88 | $54,616.84 | $487.72 | $0.00 | $308.81 | $55,413.37 |
| 89 | $55,413.37 | $487.72 | $0.00 | $313.32 | $56,214.41 |
| 90 | $56,214.41 | $487.72 | $0.00 | $317.84 | $57,019.97 |
| 91 | $57,019.97 | $487.72 | $0.00 | $322.40 | $57,830.09 |
| 92 | $57,830.09 | $487.72 | $0.00 | $326.98 | $58,644.79 |
| 93 | $58,644.79 | $487.72 | $0.00 | $331.59 | $59,464.10 |
| 94 | $59,464.10 | $487.72 | $0.00 | $336.22 | $60,288.04 |
| 95 | $60,288.04 | $487.72 | $0.00 | $340.88 | $61,116.64 |
| 96 | $61,116.64 | $487.72 | $0.00 | $345.56 | $61,949.92 |
| 97 | $61,949.92 | $487.72 | $0.00 | $350.27 | $62,787.91 |
| 98 | $62,787.91 | $487.72 | $0.00 | $355.01 | $63,630.64 |
| 99 | $63,630.64 | $487.72 | $0.00 | $359.78 | $64,478.14 |
| 100 | $64,478.14 | $487.72 | $0.00 | $364.57 | $65,330.43 |
| 101 | $65,330.43 | $487.72 | $0.00 | $369.39 | $66,187.54 |
| 102 | $66,187.54 | $487.72 | $0.00 | $374.23 | $67,049.49 |
| 103 | $67,049.49 | $487.72 | $0.00 | $379.11 | $67,916.32 |
| 104 | $67,916.32 | $487.72 | $0.00 | $384.01 | $68,788.05 |
| 105 | $68,788.05 | $487.72 | $0.00 | $388.94 | $69,664.71 |
| 106 | $69,664.71 | $487.72 | $0.00 | $393.89 | $70,546.32 |
| 107 | $70,546.32 | $487.72 | $0.00 | $398.88 | $71,432.92 |
| 108 | $71,432.92 | $487.72 | $0.00 | $403.89 | $72,324.53 |
| 109 | $72,324.53 | $487.72 | $0.00 | $408.93 | $73,221.18 |
| 110 | $73,221.18 | $487.72 | $0.00 | $414.00 | $74,122.90 |
| 111 | $74,122.90 | $487.72 | $0.00 | $419.10 | $75,029.72 |
| 112 | $75,029.72 | $487.72 | $0.00 | $424.23 | $75,941.67 |
| 113 | $75,941.67 | $487.72 | $0.00 | $429.39 | $76,858.78 |
| 114 | $76,858.78 | $487.72 | $0.00 | $434.57 | $77,781.07 |
| 115 | $77,781.07 | $487.72 | $0.00 | $439.79 | $78,708.58 |
| 116 | $78,708.58 | $487.72 | $0.00 | $445.03 | $79,641.33 |
| 117 | $79,641.33 | $487.72 | $0.00 | $450.30 | $80,579.35 |
| 118 | $80,579.35 | $487.72 | $0.00 | $455.61 | $81,522.68 |
| 119 | $81,522.68 | $487.72 | $0.00 | $460.94 | $82,471.34 |
| 120 | $82,471.34 | $487.72 | $0.00 | $466.30 | $83,425.36 |
| 121 | $83,425.36 | $487.72 | $0.00 | $471.70 | $84,384.78 |
| 122 | $84,384.78 | $487.72 | $0.00 | $477.12 | $85,349.62 |
| 123 | $85,349.62 | $487.72 | $0.00 | $482.58 | $86,319.92 |
| 124 | $86,319.92 | $487.72 | $0.00 | $488.07 | $87,295.71 |
| 125 | $87,295.71 | $487.72 | $0.00 | $493.58 | $88,277.01 |
| 126 | $88,277.01 | $487.72 | $0.00 | $499.13 | $89,263.86 |
| 127 | $89,263.86 | $487.72 | $0.00 | $504.71 | $90,256.29 |
| 128 | $90,256.29 | $487.72 | $0.00 | $510.32 | $91,254.33 |
| 129 | $91,254.33 | $487.72 | $0.00 | $515.97 | $92,258.02 |
| 130 | $92,258.02 | $487.72 | $0.00 | $521.64 | $93,267.38 |
| 131 | $93,267.38 | $487.72 | $0.00 | $527.35 | $94,282.45 |
| 132 | $94,282.45 | $487.72 | $0.00 | $533.09 | $95,303.26 |
| 133 | $95,303.26 | $487.72 | $0.00 | $538.86 | $96,329.84 |
| 134 | $96,329.84 | $487.72 | $0.00 | $544.66 | $97,362.22 |
| 135 | $97,362.22 | $487.72 | $0.00 | $550.50 | $98,400.44 |
| 136 | $98,400.44 | $487.72 | $0.00 | $556.37 | $99,444.53 |
| 137 | $99,444.53 | $487.72 | $0.00 | $562.27 | $100,494.52 |
| 138 | $100,494.52 | $487.72 | $0.00 | $568.21 | $101,550.45 |
| 139 | $101,550.45 | $487.72 | $0.00 | $574.18 | $102,612.35 |
| 140 | $102,612.35 | $487.72 | $0.00 | $580.19 | $103,680.26 |
| 141 | $103,680.26 | $487.72 | $0.00 | $586.22 | $104,754.20 |
| 142 | $104,754.20 | $487.72 | $0.00 | $592.30 | $105,834.22 |
| 143 | $105,834.22 | $487.72 | $0.00 | $598.40 | $106,920.34 |
| 144 | $106,920.34 | $487.72 | $0.00 | $604.54 | $108,012.60 |
| 145 | $108,012.60 | $487.72 | $0.00 | $610.72 | $109,111.04 |
| 146 | $109,111.04 | $487.72 | $0.00 | $616.93 | $110,215.69 |
| 147 | $110,215.69 | $487.72 | $0.00 | $623.18 | $111,326.59 |
| 148 | $111,326.59 | $487.72 | $0.00 | $629.46 | $112,443.77 |
| 149 | $112,443.77 | $487.72 | $0.00 | $635.77 | $113,567.26 |
| 150 | $113,567.26 | $487.72 | $0.00 | $642.13 | $114,697.11 |
| 151 | $114,697.11 | $487.72 | $0.00 | $648.51 | $115,833.34 |
| 152 | $115,833.34 | $487.72 | $0.00 | $654.94 | $116,976.00 |
| 153 | $116,976.00 | $487.72 | $0.00 | $661.40 | $118,125.12 |
| 154 | $118,125.12 | $487.72 | $0.00 | $667.90 | $119,280.74 |
| 155 | $119,280.74 | $487.72 | $0.00 | $674.43 | $120,442.89 |
| 156 | $120,442.89 | $487.72 | $0.00 | $681.00 | $121,611.61 |
| 157 | $121,611.61 | $487.72 | $0.00 | $687.61 | $122,786.94 |
| 158 | $122,786.94 | $487.72 | $0.00 | $694.26 | $123,968.92 |
| 159 | $123,968.92 | $487.72 | $0.00 | $700.94 | $125,157.58 |
| 160 | $125,157.58 | $487.72 | $0.00 | $707.66 | $126,352.96 |
| 161 | $126,352.96 | $487.72 | $0.00 | $714.42 | $127,555.10 |
| 162 | $127,555.10 | $487.72 | $0.00 | $721.22 | $128,764.04 |
| 163 | $128,764.04 | $487.72 | $0.00 | $728.05 | $129,979.81 |
| 164 | $129,979.81 | $487.72 | $0.00 | $734.92 | $131,202.45 |
| 165 | $131,202.45 | $487.72 | $0.00 | $741.84 | $132,432.01 |
| 166 | $132,432.01 | $487.72 | $0.00 | $748.79 | $133,668.52 |
| 167 | $133,668.52 | $487.72 | $0.00 | $755.78 | $134,912.02 |
| 168 | $134,912.02 | $487.72 | $0.00 | $762.81 | $136,162.55 |
| 169 | $136,162.55 | $487.72 | $0.00 | $769.88 | $137,420.15 |
| 170 | $137,420.15 | $487.72 | $0.00 | $776.99 | $138,684.86 |
| 171 | $138,684.86 | $487.72 | $0.00 | $784.14 | $139,956.72 |
| 172 | $139,956.72 | $487.72 | $0.00 | $791.34 | $141,235.78 |
| 173 | $141,235.78 | $487.72 | $0.00 | $798.57 | $142,522.07 |
| 174 | $142,522.07 | $487.72 | $0.00 | $805.84 | $143,815.63 |
| 175 | $143,815.63 | $487.72 | $0.00 | $813.15 | $145,116.50 |
| 176 | $145,116.50 | $487.72 | $0.00 | $820.51 | $146,424.73 |
| 177 | $146,424.73 | $487.72 | $0.00 | $827.91 | $147,740.36 |
| 178 | $147,740.36 | $487.72 | $0.00 | $835.35 | $149,063.43 |
| 179 | $149,063.43 | $487.72 | $0.00 | $842.83 | $150,393.98 |
| 180 | $150,393.98 | $487.72 | $0.00 | $850.35 | $151,732.05 |
| 181 | $151,732.05 | $487.72 | $0.00 | $857.92 | $153,077.69 |
| 182 | $153,077.69 | $487.72 | $0.00 | $865.52 | $154,430.93 |
| 183 | $154,430.93 | $487.72 | $0.00 | $873.17 | $155,791.82 |
| 184 | $155,791.82 | $487.72 | $0.00 | $880.87 | $157,160.41 |
| 185 | $157,160.41 | $487.72 | $0.00 | $888.61 | $158,536.74 |
| 186 | $158,536.74 | $487.72 | $0.00 | $896.39 | $159,920.85 |
| 187 | $159,920.85 | $487.72 | $0.00 | $904.22 | $161,312.79 |
| 188 | $161,312.79 | $487.72 | $0.00 | $912.09 | $162,712.60 |
| 189 | $162,712.60 | $487.72 | $0.00 | $920.00 | $164,120.32 |
| 190 | $164,120.32 | $487.72 | $0.00 | $927.96 | $165,536.00 |
| 191 | $165,536.00 | $487.72 | $0.00 | $935.96 | $166,959.68 |
| 192 | $166,959.68 | $487.72 | $0.00 | $944.01 | $168,391.41 |
| 193 | $168,391.41 | $487.72 | $0.00 | $952.11 | $169,831.24 |
| 194 | $169,831.24 | $487.72 | $0.00 | $960.25 | $171,279.21 |
| 195 | $171,279.21 | $487.72 | $0.00 | $968.44 | $172,735.37 |
| 196 | $172,735.37 | $487.72 | $0.00 | $976.67 | $174,199.76 |
| 197 | $174,199.76 | $487.72 | $0.00 | $984.95 | $175,672.43 |
| 198 | $175,672.43 | $487.72 | $0.00 | $993.28 | $177,153.43 |
| 199 | $177,153.43 | $487.72 | $0.00 | $1,001.65 | $178,642.80 |
| 200 | $178,642.80 | $487.72 | $0.00 | $1,010.07 | $180,140.59 |
| 201 | $180,140.59 | $487.72 | $0.00 | $1,018.54 | $181,646.85 |
| 202 | $181,646.85 | $487.72 | $0.00 | $1,027.06 | $183,161.63 |
| 203 | $183,161.63 | $487.72 | $0.00 | $1,035.62 | $184,684.97 |
| 204 | $184,684.97 | $487.72 | $0.00 | $1,044.24 | $186,216.93 |
| 205 | $186,216.93 | $487.72 | $0.00 | $1,052.90 | $187,757.55 |
| 206 | $187,757.55 | $487.72 | $0.00 | $1,061.61 | $189,306.88 |
| 207 | $189,306.88 | $487.72 | $0.00 | $1,070.37 | $190,864.97 |
| 208 | $190,864.97 | $487.72 | $0.00 | $1,079.18 | $192,431.87 |
| 209 | $192,431.87 | $487.72 | $0.00 | $1,088.04 | $194,007.63 |
| 210 | $194,007.63 | $487.72 | $0.00 | $1,096.95 | $195,592.30 |
| 211 | $195,592.30 | $487.72 | $0.00 | $1,105.91 | $197,185.93 |
| 212 | $197,185.93 | $487.72 | $0.00 | $1,114.92 | $198,788.57 |
| 213 | $198,788.57 | $487.72 | $0.00 | $1,123.98 | $200,400.27 |
| 214 | $200,400.27 | $487.72 | $0.00 | $1,133.09 | $202,021.08 |
| 215 | $202,021.08 | $487.72 | $0.00 | $1,142.26 | $203,651.06 |
| 216 | $203,651.06 | $487.72 | $0.00 | $1,151.47 | $205,290.25 |
| 217 | $205,290.25 | $487.72 | $57,181.27 | $1,160.74 | $149,757.44 |
| 218 | $149,757.44 | $487.72 | $0.00 | $846.75 | $151,091.91 |
| 219 | $151,091.91 | $487.72 | $0.00 | $854.30 | $152,433.93 |
| 220 | $152,433.93 | $487.72 | $0.00 | $861.88 | $153,783.53 |
| 221 | $153,783.53 | $487.72 | $0.00 | $869.51 | $155,140.76 |
| 222 | $155,140.76 | $487.72 | $0.00 | $877.19 | $156,505.67 |
| 223 | $156,505.67 | $487.72 | $0.00 | $884.91 | $157,878.30 |
| 224 | $157,878.30 | $487.72 | $0.00 | $892.67 | $159,258.69 |
| 225 | $159,258.69 | $487.72 | $0.00 | $900.47 | $160,646.88 |
| 226 | $160,646.88 | $487.72 | $0.00 | $908.32 | $162,042.92 |
| 227 | $162,042.92 | $487.72 | $0.00 | $916.21 | $163,446.85 |
| 228 | $163,446.85 | $487.72 | $0.00 | $924.15 | $164,858.72 |
| 229 | $164,858.72 | $487.72 | $60,040.34 | $932.14 | $106,238.24 |
| 230 | $106,238.24 | $487.72 | $0.00 | $600.69 | $107,326.65 |
| 231 | $107,326.65 | $487.72 | $0.00 | $606.84 | $108,421.21 |
| 232 | $108,421.21 | $487.72 | $0.00 | $613.03 | $109,521.96 |
| 233 | $109,521.96 | $487.72 | $0.00 | $619.25 | $110,628.93 |
| 234 | $110,628.93 | $487.72 | $0.00 | $625.51 | $111,742.16 |
| 235 | $111,742.16 | $487.72 | $0.00 | $631.81 | $112,861.69 |
| 236 | $112,861.69 | $487.72 | $0.00 | $638.14 | $113,987.55 |
| 237 | $113,987.55 | $487.72 | $0.00 | $644.50 | $115,119.77 |
| 238 | $115,119.77 | $487.72 | $0.00 | $650.90 | $116,258.39 |
| 239 | $116,258.39 | $487.72 | $0.00 | $657.34 | $117,403.45 |
| 240 | $117,403.45 | $487.72 | $0.00 | $663.82 | $118,554.99 |
| 241 | $118,554.99 | $487.72 | $63,042.35 | $670.33 | $56,670.69 |
| 242 | $56,670.69 | $487.72 | $0.00 | $320.42 | $57,478.83 |
| 243 | $57,478.83 | $487.72 | $0.00 | $324.99 | $58,291.54 |
| 244 | $58,291.54 | $487.72 | $0.00 | $329.59 | $59,108.85 |
| 245 | $59,108.85 | $487.72 | $0.00 | $334.21 | $59,930.78 |
| 246 | $59,930.78 | $487.72 | $0.00 | $338.86 | $60,757.36 |
| 247 | $60,757.36 | $487.72 | $0.00 | $343.53 | $61,588.61 |
| 248 | $61,588.61 | $487.72 | $0.00 | $348.23 | $62,424.56 |
| 249 | $62,424.56 | $487.72 | $0.00 | $352.96 | $63,265.24 |
| 250 | $63,265.24 | $487.72 | $0.00 | $357.71 | $64,110.67 |
| 251 | $64,110.67 | $487.72 | $0.00 | $362.49 | $64,960.88 |
| 252 | $64,960.88 | $487.72 | $0.00 | $367.30 | $65,815.90 |
| 253 | $65,815.90 | $0.00 | $66,194.47 | $372.13 | ($6.44) |