| Estimated Annual Cost in 2042 | $88,765 |
| Monthly savings required | $702 |
How much will it cost to send your child to University of North Carolina at Charlotte in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $355,058.68 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $701.53 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 | $23,660.00 |
| 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 North Carolina at Charlotte in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $701.53 | $0.00 | $0.00 | $701.53 |
| 2 | $701.53 | $701.53 | $0.00 | $3.97 | $1,407.03 |
| 3 | $1,407.03 | $701.53 | $0.00 | $7.96 | $2,116.52 |
| 4 | $2,116.52 | $701.53 | $0.00 | $11.97 | $2,830.02 |
| 5 | $2,830.02 | $701.53 | $0.00 | $16.00 | $3,547.55 |
| 6 | $3,547.55 | $701.53 | $0.00 | $20.06 | $4,269.14 |
| 7 | $4,269.14 | $701.53 | $0.00 | $24.14 | $4,994.81 |
| 8 | $4,994.81 | $701.53 | $0.00 | $28.24 | $5,724.58 |
| 9 | $5,724.58 | $701.53 | $0.00 | $32.37 | $6,458.48 |
| 10 | $6,458.48 | $701.53 | $0.00 | $36.52 | $7,196.53 |
| 11 | $7,196.53 | $701.53 | $0.00 | $40.69 | $7,938.75 |
| 12 | $7,938.75 | $701.53 | $0.00 | $44.89 | $8,685.17 |
| 13 | $8,685.17 | $701.53 | $0.00 | $49.11 | $9,435.81 |
| 14 | $9,435.81 | $701.53 | $0.00 | $53.35 | $10,190.69 |
| 15 | $10,190.69 | $701.53 | $0.00 | $57.62 | $10,949.84 |
| 16 | $10,949.84 | $701.53 | $0.00 | $61.91 | $11,713.28 |
| 17 | $11,713.28 | $701.53 | $0.00 | $66.23 | $12,481.04 |
| 18 | $12,481.04 | $701.53 | $0.00 | $70.57 | $13,253.14 |
| 19 | $13,253.14 | $701.53 | $0.00 | $74.94 | $14,029.61 |
| 20 | $14,029.61 | $701.53 | $0.00 | $79.33 | $14,810.47 |
| 21 | $14,810.47 | $701.53 | $0.00 | $83.74 | $15,595.74 |
| 22 | $15,595.74 | $701.53 | $0.00 | $88.18 | $16,385.45 |
| 23 | $16,385.45 | $701.53 | $0.00 | $92.65 | $17,179.63 |
| 24 | $17,179.63 | $701.53 | $0.00 | $97.14 | $17,978.30 |
| 25 | $17,978.30 | $701.53 | $0.00 | $101.65 | $18,781.48 |
| 26 | $18,781.48 | $701.53 | $0.00 | $106.19 | $19,589.20 |
| 27 | $19,589.20 | $701.53 | $0.00 | $110.76 | $20,401.49 |
| 28 | $20,401.49 | $701.53 | $0.00 | $115.35 | $21,218.37 |
| 29 | $21,218.37 | $701.53 | $0.00 | $119.97 | $22,039.87 |
| 30 | $22,039.87 | $701.53 | $0.00 | $124.62 | $22,866.02 |
| 31 | $22,866.02 | $701.53 | $0.00 | $129.29 | $23,696.84 |
| 32 | $23,696.84 | $701.53 | $0.00 | $133.99 | $24,532.36 |
| 33 | $24,532.36 | $701.53 | $0.00 | $138.71 | $25,372.60 |
| 34 | $25,372.60 | $701.53 | $0.00 | $143.46 | $26,217.59 |
| 35 | $26,217.59 | $701.53 | $0.00 | $148.24 | $27,067.36 |
| 36 | $27,067.36 | $701.53 | $0.00 | $153.04 | $27,921.93 |
| 37 | $27,921.93 | $701.53 | $0.00 | $157.87 | $28,781.33 |
| 38 | $28,781.33 | $701.53 | $0.00 | $162.73 | $29,645.59 |
| 39 | $29,645.59 | $701.53 | $0.00 | $167.62 | $30,514.74 |
| 40 | $30,514.74 | $701.53 | $0.00 | $172.53 | $31,388.80 |
| 41 | $31,388.80 | $701.53 | $0.00 | $177.48 | $32,267.81 |
| 42 | $32,267.81 | $701.53 | $0.00 | $182.45 | $33,151.79 |
| 43 | $33,151.79 | $701.53 | $0.00 | $187.45 | $34,040.77 |
| 44 | $34,040.77 | $701.53 | $0.00 | $192.47 | $34,934.77 |
| 45 | $34,934.77 | $701.53 | $0.00 | $197.53 | $35,833.83 |
| 46 | $35,833.83 | $701.53 | $0.00 | $202.61 | $36,737.97 |
| 47 | $36,737.97 | $701.53 | $0.00 | $207.72 | $37,647.22 |
| 48 | $37,647.22 | $701.53 | $0.00 | $212.86 | $38,561.61 |
| 49 | $38,561.61 | $701.53 | $0.00 | $218.03 | $39,481.17 |
| 50 | $39,481.17 | $701.53 | $0.00 | $223.23 | $40,405.93 |
| 51 | $40,405.93 | $701.53 | $0.00 | $228.46 | $41,335.92 |
| 52 | $41,335.92 | $701.53 | $0.00 | $233.72 | $42,271.17 |
| 53 | $42,271.17 | $701.53 | $0.00 | $239.01 | $43,211.71 |
| 54 | $43,211.71 | $701.53 | $0.00 | $244.33 | $44,157.57 |
| 55 | $44,157.57 | $701.53 | $0.00 | $249.67 | $45,108.77 |
| 56 | $45,108.77 | $701.53 | $0.00 | $255.05 | $46,065.35 |
| 57 | $46,065.35 | $701.53 | $0.00 | $260.46 | $47,027.34 |
| 58 | $47,027.34 | $701.53 | $0.00 | $265.90 | $47,994.77 |
| 59 | $47,994.77 | $701.53 | $0.00 | $271.37 | $48,967.67 |
| 60 | $48,967.67 | $701.53 | $0.00 | $276.87 | $49,946.07 |
| 61 | $49,946.07 | $701.53 | $0.00 | $282.40 | $50,930.00 |
| 62 | $50,930.00 | $701.53 | $0.00 | $287.97 | $51,919.50 |
| 63 | $51,919.50 | $701.53 | $0.00 | $293.56 | $52,914.59 |
| 64 | $52,914.59 | $701.53 | $0.00 | $299.19 | $53,915.31 |
| 65 | $53,915.31 | $701.53 | $0.00 | $304.85 | $54,921.69 |
| 66 | $54,921.69 | $701.53 | $0.00 | $310.54 | $55,933.76 |
| 67 | $55,933.76 | $701.53 | $0.00 | $316.26 | $56,951.55 |
| 68 | $56,951.55 | $701.53 | $0.00 | $322.01 | $57,975.09 |
| 69 | $57,975.09 | $701.53 | $0.00 | $327.80 | $59,004.42 |
| 70 | $59,004.42 | $701.53 | $0.00 | $333.62 | $60,039.57 |
| 71 | $60,039.57 | $701.53 | $0.00 | $339.47 | $61,080.57 |
| 72 | $61,080.57 | $701.53 | $0.00 | $345.36 | $62,127.46 |
| 73 | $62,127.46 | $701.53 | $0.00 | $351.28 | $63,180.27 |
| 74 | $63,180.27 | $701.53 | $0.00 | $357.23 | $64,239.03 |
| 75 | $64,239.03 | $701.53 | $0.00 | $363.22 | $65,303.78 |
| 76 | $65,303.78 | $701.53 | $0.00 | $369.24 | $66,374.55 |
| 77 | $66,374.55 | $701.53 | $0.00 | $375.29 | $67,451.37 |
| 78 | $67,451.37 | $701.53 | $0.00 | $381.38 | $68,534.28 |
| 79 | $68,534.28 | $701.53 | $0.00 | $387.50 | $69,623.31 |
| 80 | $69,623.31 | $701.53 | $0.00 | $393.66 | $70,718.50 |
| 81 | $70,718.50 | $701.53 | $0.00 | $399.85 | $71,819.88 |
| 82 | $71,819.88 | $701.53 | $0.00 | $406.08 | $72,927.49 |
| 83 | $72,927.49 | $701.53 | $0.00 | $412.34 | $74,041.36 |
| 84 | $74,041.36 | $701.53 | $0.00 | $418.64 | $75,161.53 |
| 85 | $75,161.53 | $701.53 | $0.00 | $424.97 | $76,288.03 |
| 86 | $76,288.03 | $701.53 | $0.00 | $431.34 | $77,420.90 |
| 87 | $77,420.90 | $701.53 | $0.00 | $437.75 | $78,560.18 |
| 88 | $78,560.18 | $701.53 | $0.00 | $444.19 | $79,705.90 |
| 89 | $79,705.90 | $701.53 | $0.00 | $450.67 | $80,858.10 |
| 90 | $80,858.10 | $701.53 | $0.00 | $457.18 | $82,016.81 |
| 91 | $82,016.81 | $701.53 | $0.00 | $463.73 | $83,182.07 |
| 92 | $83,182.07 | $701.53 | $0.00 | $470.32 | $84,353.92 |
| 93 | $84,353.92 | $701.53 | $0.00 | $476.95 | $85,532.40 |
| 94 | $85,532.40 | $701.53 | $0.00 | $483.61 | $86,717.54 |
| 95 | $86,717.54 | $701.53 | $0.00 | $490.31 | $87,909.38 |
| 96 | $87,909.38 | $701.53 | $0.00 | $497.05 | $89,107.96 |
| 97 | $89,107.96 | $701.53 | $0.00 | $503.83 | $90,313.32 |
| 98 | $90,313.32 | $701.53 | $0.00 | $510.64 | $91,525.49 |
| 99 | $91,525.49 | $701.53 | $0.00 | $517.50 | $92,744.52 |
| 100 | $92,744.52 | $701.53 | $0.00 | $524.39 | $93,970.44 |
| 101 | $93,970.44 | $701.53 | $0.00 | $531.32 | $95,203.29 |
| 102 | $95,203.29 | $701.53 | $0.00 | $538.29 | $96,443.11 |
| 103 | $96,443.11 | $701.53 | $0.00 | $545.30 | $97,689.94 |
| 104 | $97,689.94 | $701.53 | $0.00 | $552.35 | $98,943.82 |
| 105 | $98,943.82 | $701.53 | $0.00 | $559.44 | $100,204.79 |
| 106 | $100,204.79 | $701.53 | $0.00 | $566.57 | $101,472.89 |
| 107 | $101,472.89 | $701.53 | $0.00 | $573.74 | $102,748.16 |
| 108 | $102,748.16 | $701.53 | $0.00 | $580.95 | $104,030.64 |
| 109 | $104,030.64 | $701.53 | $0.00 | $588.20 | $105,320.37 |
| 110 | $105,320.37 | $701.53 | $0.00 | $595.50 | $106,617.40 |
| 111 | $106,617.40 | $701.53 | $0.00 | $602.83 | $107,921.76 |
| 112 | $107,921.76 | $701.53 | $0.00 | $610.21 | $109,233.50 |
| 113 | $109,233.50 | $701.53 | $0.00 | $617.62 | $110,552.65 |
| 114 | $110,552.65 | $701.53 | $0.00 | $625.08 | $111,879.26 |
| 115 | $111,879.26 | $701.53 | $0.00 | $632.58 | $113,213.37 |
| 116 | $113,213.37 | $701.53 | $0.00 | $640.12 | $114,555.02 |
| 117 | $114,555.02 | $701.53 | $0.00 | $647.71 | $115,904.26 |
| 118 | $115,904.26 | $701.53 | $0.00 | $655.34 | $117,261.13 |
| 119 | $117,261.13 | $701.53 | $0.00 | $663.01 | $118,625.67 |
| 120 | $118,625.67 | $701.53 | $0.00 | $670.73 | $119,997.93 |
| 121 | $119,997.93 | $701.53 | $0.00 | $678.49 | $121,377.95 |
| 122 | $121,377.95 | $701.53 | $0.00 | $686.29 | $122,765.77 |
| 123 | $122,765.77 | $701.53 | $0.00 | $694.14 | $124,161.44 |
| 124 | $124,161.44 | $701.53 | $0.00 | $702.03 | $125,565.00 |
| 125 | $125,565.00 | $701.53 | $0.00 | $709.96 | $126,976.49 |
| 126 | $126,976.49 | $701.53 | $0.00 | $717.94 | $128,395.96 |
| 127 | $128,395.96 | $701.53 | $0.00 | $725.97 | $129,823.46 |
| 128 | $129,823.46 | $701.53 | $0.00 | $734.04 | $131,259.03 |
| 129 | $131,259.03 | $701.53 | $0.00 | $742.16 | $132,702.72 |
| 130 | $132,702.72 | $701.53 | $0.00 | $750.32 | $134,154.57 |
| 131 | $134,154.57 | $701.53 | $0.00 | $758.53 | $135,614.63 |
| 132 | $135,614.63 | $701.53 | $0.00 | $766.78 | $137,082.94 |
| 133 | $137,082.94 | $701.53 | $0.00 | $775.09 | $138,559.56 |
| 134 | $138,559.56 | $701.53 | $0.00 | $783.44 | $140,044.53 |
| 135 | $140,044.53 | $701.53 | $0.00 | $791.83 | $141,537.89 |
| 136 | $141,537.89 | $701.53 | $0.00 | $800.28 | $143,039.70 |
| 137 | $143,039.70 | $701.53 | $0.00 | $808.77 | $144,550.00 |
| 138 | $144,550.00 | $701.53 | $0.00 | $817.31 | $146,068.84 |
| 139 | $146,068.84 | $701.53 | $0.00 | $825.89 | $147,596.26 |
| 140 | $147,596.26 | $701.53 | $0.00 | $834.53 | $149,132.32 |
| 141 | $149,132.32 | $701.53 | $0.00 | $843.22 | $150,677.07 |
| 142 | $150,677.07 | $701.53 | $0.00 | $851.95 | $152,230.55 |
| 143 | $152,230.55 | $701.53 | $0.00 | $860.73 | $153,792.81 |
| 144 | $153,792.81 | $701.53 | $0.00 | $869.57 | $155,363.91 |
| 145 | $155,363.91 | $701.53 | $0.00 | $878.45 | $156,943.89 |
| 146 | $156,943.89 | $701.53 | $0.00 | $887.38 | $158,532.80 |
| 147 | $158,532.80 | $701.53 | $0.00 | $896.37 | $160,130.70 |
| 148 | $160,130.70 | $701.53 | $0.00 | $905.40 | $161,737.63 |
| 149 | $161,737.63 | $701.53 | $0.00 | $914.49 | $163,353.65 |
| 150 | $163,353.65 | $701.53 | $0.00 | $923.63 | $164,978.81 |
| 151 | $164,978.81 | $701.53 | $0.00 | $932.81 | $166,613.15 |
| 152 | $166,613.15 | $701.53 | $0.00 | $942.05 | $168,256.73 |
| 153 | $168,256.73 | $701.53 | $0.00 | $951.35 | $169,909.61 |
| 154 | $169,909.61 | $701.53 | $0.00 | $960.69 | $171,571.83 |
| 155 | $171,571.83 | $701.53 | $0.00 | $970.09 | $173,243.45 |
| 156 | $173,243.45 | $701.53 | $0.00 | $979.54 | $174,924.52 |
| 157 | $174,924.52 | $701.53 | $0.00 | $989.05 | $176,615.10 |
| 158 | $176,615.10 | $701.53 | $0.00 | $998.61 | $178,315.24 |
| 159 | $178,315.24 | $701.53 | $0.00 | $1,008.22 | $180,024.99 |
| 160 | $180,024.99 | $701.53 | $0.00 | $1,017.89 | $181,744.41 |
| 161 | $181,744.41 | $701.53 | $0.00 | $1,027.61 | $183,473.55 |
| 162 | $183,473.55 | $701.53 | $0.00 | $1,037.39 | $185,212.47 |
| 163 | $185,212.47 | $701.53 | $0.00 | $1,047.22 | $186,961.22 |
| 164 | $186,961.22 | $701.53 | $0.00 | $1,057.11 | $188,719.86 |
| 165 | $188,719.86 | $701.53 | $0.00 | $1,067.05 | $190,488.44 |
| 166 | $190,488.44 | $701.53 | $0.00 | $1,077.05 | $192,267.02 |
| 167 | $192,267.02 | $701.53 | $0.00 | $1,087.11 | $194,055.66 |
| 168 | $194,055.66 | $701.53 | $0.00 | $1,097.22 | $195,854.41 |
| 169 | $195,854.41 | $701.53 | $0.00 | $1,107.39 | $197,663.33 |
| 170 | $197,663.33 | $701.53 | $0.00 | $1,117.62 | $199,482.48 |
| 171 | $199,482.48 | $701.53 | $0.00 | $1,127.90 | $201,311.91 |
| 172 | $201,311.91 | $701.53 | $0.00 | $1,138.25 | $203,151.69 |
| 173 | $203,151.69 | $701.53 | $0.00 | $1,148.65 | $205,001.87 |
| 174 | $205,001.87 | $701.53 | $0.00 | $1,159.11 | $206,862.51 |
| 175 | $206,862.51 | $701.53 | $0.00 | $1,169.63 | $208,733.67 |
| 176 | $208,733.67 | $701.53 | $0.00 | $1,180.21 | $210,615.41 |
| 177 | $210,615.41 | $701.53 | $0.00 | $1,190.85 | $212,507.79 |
| 178 | $212,507.79 | $701.53 | $0.00 | $1,201.55 | $214,410.87 |
| 179 | $214,410.87 | $701.53 | $0.00 | $1,212.31 | $216,324.71 |
| 180 | $216,324.71 | $701.53 | $0.00 | $1,223.13 | $218,249.37 |
| 181 | $218,249.37 | $701.53 | $0.00 | $1,234.01 | $220,184.91 |
| 182 | $220,184.91 | $701.53 | $0.00 | $1,244.96 | $222,131.40 |
| 183 | $222,131.40 | $701.53 | $0.00 | $1,255.96 | $224,088.89 |
| 184 | $224,088.89 | $701.53 | $0.00 | $1,267.03 | $226,057.45 |
| 185 | $226,057.45 | $701.53 | $0.00 | $1,278.16 | $228,037.14 |
| 186 | $228,037.14 | $701.53 | $0.00 | $1,289.36 | $230,028.03 |
| 187 | $230,028.03 | $701.53 | $0.00 | $1,300.61 | $232,030.17 |
| 188 | $232,030.17 | $701.53 | $0.00 | $1,311.93 | $234,043.63 |
| 189 | $234,043.63 | $701.53 | $0.00 | $1,323.32 | $236,068.48 |
| 190 | $236,068.48 | $701.53 | $0.00 | $1,334.77 | $238,104.78 |
| 191 | $238,104.78 | $701.53 | $0.00 | $1,346.28 | $240,152.59 |
| 192 | $240,152.59 | $701.53 | $0.00 | $1,357.86 | $242,211.98 |
| 193 | $242,211.98 | $701.53 | $0.00 | $1,369.50 | $244,283.01 |
| 194 | $244,283.01 | $701.53 | $0.00 | $1,381.21 | $246,365.75 |
| 195 | $246,365.75 | $701.53 | $0.00 | $1,392.99 | $248,460.27 |
| 196 | $248,460.27 | $701.53 | $0.00 | $1,404.83 | $250,566.63 |
| 197 | $250,566.63 | $701.53 | $0.00 | $1,416.74 | $252,684.90 |
| 198 | $252,684.90 | $701.53 | $0.00 | $1,428.72 | $254,815.15 |
| 199 | $254,815.15 | $701.53 | $0.00 | $1,440.76 | $256,957.44 |
| 200 | $256,957.44 | $701.53 | $0.00 | $1,452.87 | $259,111.84 |
| 201 | $259,111.84 | $701.53 | $0.00 | $1,465.06 | $261,278.43 |
| 202 | $261,278.43 | $701.53 | $0.00 | $1,477.31 | $263,457.27 |
| 203 | $263,457.27 | $701.53 | $0.00 | $1,489.63 | $265,648.43 |
| 204 | $265,648.43 | $701.53 | $0.00 | $1,502.01 | $267,851.97 |
| 205 | $267,851.97 | $701.53 | $0.00 | $1,514.47 | $270,067.97 |
| 206 | $270,067.97 | $701.53 | $0.00 | $1,527.00 | $272,296.50 |
| 207 | $272,296.50 | $701.53 | $0.00 | $1,539.60 | $274,537.63 |
| 208 | $274,537.63 | $701.53 | $0.00 | $1,552.28 | $276,791.44 |
| 209 | $276,791.44 | $701.53 | $0.00 | $1,565.02 | $279,057.99 |
| 210 | $279,057.99 | $701.53 | $0.00 | $1,577.83 | $281,337.35 |
| 211 | $281,337.35 | $701.53 | $0.00 | $1,590.72 | $283,629.60 |
| 212 | $283,629.60 | $701.53 | $0.00 | $1,603.68 | $285,934.81 |
| 213 | $285,934.81 | $701.53 | $0.00 | $1,616.72 | $288,253.06 |
| 214 | $288,253.06 | $701.53 | $0.00 | $1,629.82 | $290,584.41 |
| 215 | $290,584.41 | $701.53 | $0.00 | $1,643.01 | $292,928.95 |
| 216 | $292,928.95 | $701.53 | $0.00 | $1,656.26 | $295,286.74 |
| 217 | $295,286.74 | $701.53 | $79,969.20 | $1,669.59 | $217,688.66 |
| 218 | $217,688.66 | $701.53 | $0.00 | $1,230.84 | $219,621.03 |
| 219 | $219,621.03 | $701.53 | $0.00 | $1,241.77 | $221,564.33 |
| 220 | $221,564.33 | $701.53 | $0.00 | $1,252.76 | $223,518.62 |
| 221 | $223,518.62 | $701.53 | $0.00 | $1,263.81 | $225,483.96 |
| 222 | $225,483.96 | $701.53 | $0.00 | $1,274.92 | $227,460.41 |
| 223 | $227,460.41 | $701.53 | $0.00 | $1,286.09 | $229,448.03 |
| 224 | $229,448.03 | $701.53 | $0.00 | $1,297.33 | $231,446.89 |
| 225 | $231,446.89 | $701.53 | $0.00 | $1,308.63 | $233,457.05 |
| 226 | $233,457.05 | $701.53 | $0.00 | $1,320.00 | $235,478.58 |
| 227 | $235,478.58 | $701.53 | $0.00 | $1,331.43 | $237,511.54 |
| 228 | $237,511.54 | $701.53 | $0.00 | $1,342.92 | $239,555.99 |
| 229 | $239,555.99 | $701.53 | $85,567.04 | $1,354.48 | $156,044.96 |
| 230 | $156,044.96 | $701.53 | $0.00 | $882.30 | $157,628.79 |
| 231 | $157,628.79 | $701.53 | $0.00 | $891.26 | $159,221.58 |
| 232 | $159,221.58 | $701.53 | $0.00 | $900.26 | $160,823.37 |
| 233 | $160,823.37 | $701.53 | $0.00 | $909.32 | $162,434.22 |
| 234 | $162,434.22 | $701.53 | $0.00 | $918.43 | $164,054.18 |
| 235 | $164,054.18 | $701.53 | $0.00 | $927.59 | $165,683.30 |
| 236 | $165,683.30 | $701.53 | $0.00 | $936.80 | $167,321.63 |
| 237 | $167,321.63 | $701.53 | $0.00 | $946.06 | $168,969.22 |
| 238 | $168,969.22 | $701.53 | $0.00 | $955.38 | $170,626.13 |
| 239 | $170,626.13 | $701.53 | $0.00 | $964.74 | $172,292.40 |
| 240 | $172,292.40 | $701.53 | $0.00 | $974.17 | $173,968.10 |
| 241 | $173,968.10 | $701.53 | $91,556.73 | $983.64 | $84,096.54 |
| 242 | $84,096.54 | $701.53 | $0.00 | $475.49 | $85,273.56 |
| 243 | $85,273.56 | $701.53 | $0.00 | $482.15 | $86,457.24 |
| 244 | $86,457.24 | $701.53 | $0.00 | $488.84 | $87,647.61 |
| 245 | $87,647.61 | $701.53 | $0.00 | $495.57 | $88,844.71 |
| 246 | $88,844.71 | $701.53 | $0.00 | $502.34 | $90,048.58 |
| 247 | $90,048.58 | $701.53 | $0.00 | $509.15 | $91,259.26 |
| 248 | $91,259.26 | $701.53 | $0.00 | $515.99 | $92,476.78 |
| 249 | $92,476.78 | $701.53 | $0.00 | $522.88 | $93,701.19 |
| 250 | $93,701.19 | $701.53 | $0.00 | $529.80 | $94,932.52 |
| 251 | $94,932.52 | $701.53 | $0.00 | $536.76 | $96,170.81 |
| 252 | $96,170.81 | $701.53 | $0.00 | $543.76 | $97,416.10 |
| 253 | $97,416.10 | $0.00 | $97,965.71 | $550.80 | $1.19 |