How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $49,001 |
| Monthly savings required | $388 |
How much will it cost to send your child to University of Wisconsin River Falls in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $196,004.99 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $387.88 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 | $18,896.00 |
| 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 University of Wisconsin River Falls in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $387.88 | $0.00 | $0.00 | $387.88 |
| 2 | $387.88 | $387.88 | $0.00 | $2.19 | $777.95 |
| 3 | $777.95 | $387.88 | $0.00 | $4.40 | $1,170.23 |
| 4 | $1,170.23 | $387.88 | $0.00 | $6.62 | $1,564.73 |
| 5 | $1,564.73 | $387.88 | $0.00 | $8.85 | $1,961.46 |
| 6 | $1,961.46 | $387.88 | $0.00 | $11.09 | $2,360.43 |
| 7 | $2,360.43 | $387.88 | $0.00 | $13.35 | $2,761.66 |
| 8 | $2,761.66 | $387.88 | $0.00 | $15.61 | $3,165.15 |
| 9 | $3,165.15 | $387.88 | $0.00 | $17.90 | $3,570.93 |
| 10 | $3,570.93 | $387.88 | $0.00 | $20.19 | $3,979.00 |
| 11 | $3,979.00 | $387.88 | $0.00 | $22.50 | $4,389.38 |
| 12 | $4,389.38 | $387.88 | $0.00 | $24.82 | $4,802.08 |
| 13 | $4,802.08 | $387.88 | $0.00 | $27.15 | $5,217.11 |
| 14 | $5,217.11 | $387.88 | $0.00 | $29.50 | $5,634.49 |
| 15 | $5,634.49 | $387.88 | $0.00 | $31.86 | $6,054.23 |
| 16 | $6,054.23 | $387.88 | $0.00 | $34.23 | $6,476.34 |
| 17 | $6,476.34 | $387.88 | $0.00 | $36.62 | $6,900.84 |
| 18 | $6,900.84 | $387.88 | $0.00 | $39.02 | $7,327.74 |
| 19 | $7,327.74 | $387.88 | $0.00 | $41.43 | $7,757.05 |
| 20 | $7,757.05 | $387.88 | $0.00 | $43.86 | $8,188.79 |
| 21 | $8,188.79 | $387.88 | $0.00 | $46.30 | $8,622.97 |
| 22 | $8,622.97 | $387.88 | $0.00 | $48.76 | $9,059.61 |
| 23 | $9,059.61 | $387.88 | $0.00 | $51.22 | $9,498.71 |
| 24 | $9,498.71 | $387.88 | $0.00 | $53.71 | $9,940.30 |
| 25 | $9,940.30 | $387.88 | $0.00 | $56.20 | $10,384.38 |
| 26 | $10,384.38 | $387.88 | $0.00 | $58.71 | $10,830.97 |
| 27 | $10,830.97 | $387.88 | $0.00 | $61.24 | $11,280.09 |
| 28 | $11,280.09 | $387.88 | $0.00 | $63.78 | $11,731.75 |
| 29 | $11,731.75 | $387.88 | $0.00 | $66.33 | $12,185.96 |
| 30 | $12,185.96 | $387.88 | $0.00 | $68.90 | $12,642.74 |
| 31 | $12,642.74 | $387.88 | $0.00 | $71.48 | $13,102.10 |
| 32 | $13,102.10 | $387.88 | $0.00 | $74.08 | $13,564.06 |
| 33 | $13,564.06 | $387.88 | $0.00 | $76.69 | $14,028.63 |
| 34 | $14,028.63 | $387.88 | $0.00 | $79.32 | $14,495.83 |
| 35 | $14,495.83 | $387.88 | $0.00 | $81.96 | $14,965.67 |
| 36 | $14,965.67 | $387.88 | $0.00 | $84.62 | $15,438.17 |
| 37 | $15,438.17 | $387.88 | $0.00 | $87.29 | $15,913.34 |
| 38 | $15,913.34 | $387.88 | $0.00 | $89.98 | $16,391.20 |
| 39 | $16,391.20 | $387.88 | $0.00 | $92.68 | $16,871.76 |
| 40 | $16,871.76 | $387.88 | $0.00 | $95.40 | $17,355.04 |
| 41 | $17,355.04 | $387.88 | $0.00 | $98.13 | $17,841.05 |
| 42 | $17,841.05 | $387.88 | $0.00 | $100.88 | $18,329.81 |
| 43 | $18,329.81 | $387.88 | $0.00 | $103.64 | $18,821.33 |
| 44 | $18,821.33 | $387.88 | $0.00 | $106.42 | $19,315.63 |
| 45 | $19,315.63 | $387.88 | $0.00 | $109.21 | $19,812.72 |
| 46 | $19,812.72 | $387.88 | $0.00 | $112.02 | $20,312.62 |
| 47 | $20,312.62 | $387.88 | $0.00 | $114.85 | $20,815.35 |
| 48 | $20,815.35 | $387.88 | $0.00 | $117.69 | $21,320.92 |
| 49 | $21,320.92 | $387.88 | $0.00 | $120.55 | $21,829.35 |
| 50 | $21,829.35 | $387.88 | $0.00 | $123.43 | $22,340.66 |
| 51 | $22,340.66 | $387.88 | $0.00 | $126.32 | $22,854.86 |
| 52 | $22,854.86 | $387.88 | $0.00 | $129.22 | $23,371.96 |
| 53 | $23,371.96 | $387.88 | $0.00 | $132.15 | $23,891.99 |
| 54 | $23,891.99 | $387.88 | $0.00 | $135.09 | $24,414.96 |
| 55 | $24,414.96 | $387.88 | $0.00 | $138.05 | $24,940.89 |
| 56 | $24,940.89 | $387.88 | $0.00 | $141.02 | $25,469.79 |
| 57 | $25,469.79 | $387.88 | $0.00 | $144.01 | $26,001.68 |
| 58 | $26,001.68 | $387.88 | $0.00 | $147.02 | $26,536.58 |
| 59 | $26,536.58 | $387.88 | $0.00 | $150.04 | $27,074.50 |
| 60 | $27,074.50 | $387.88 | $0.00 | $153.08 | $27,615.46 |
| 61 | $27,615.46 | $387.88 | $0.00 | $156.14 | $28,159.48 |
| 62 | $28,159.48 | $387.88 | $0.00 | $159.22 | $28,706.58 |
| 63 | $28,706.58 | $387.88 | $0.00 | $162.31 | $29,256.77 |
| 64 | $29,256.77 | $387.88 | $0.00 | $165.42 | $29,810.07 |
| 65 | $29,810.07 | $387.88 | $0.00 | $168.55 | $30,366.50 |
| 66 | $30,366.50 | $387.88 | $0.00 | $171.70 | $30,926.08 |
| 67 | $30,926.08 | $387.88 | $0.00 | $174.86 | $31,488.82 |
| 68 | $31,488.82 | $387.88 | $0.00 | $178.04 | $32,054.74 |
| 69 | $32,054.74 | $387.88 | $0.00 | $181.24 | $32,623.86 |
| 70 | $32,623.86 | $387.88 | $0.00 | $184.46 | $33,196.20 |
| 71 | $33,196.20 | $387.88 | $0.00 | $187.70 | $33,771.78 |
| 72 | $33,771.78 | $387.88 | $0.00 | $190.95 | $34,350.61 |
| 73 | $34,350.61 | $387.88 | $0.00 | $194.22 | $34,932.71 |
| 74 | $34,932.71 | $387.88 | $0.00 | $197.51 | $35,518.10 |
| 75 | $35,518.10 | $387.88 | $0.00 | $200.82 | $36,106.80 |
| 76 | $36,106.80 | $387.88 | $0.00 | $204.15 | $36,698.83 |
| 77 | $36,698.83 | $387.88 | $0.00 | $207.50 | $37,294.21 |
| 78 | $37,294.21 | $387.88 | $0.00 | $210.87 | $37,892.96 |
| 79 | $37,892.96 | $387.88 | $0.00 | $214.25 | $38,495.09 |
| 80 | $38,495.09 | $387.88 | $0.00 | $217.66 | $39,100.63 |
| 81 | $39,100.63 | $387.88 | $0.00 | $221.08 | $39,709.59 |
| 82 | $39,709.59 | $387.88 | $0.00 | $224.52 | $40,321.99 |
| 83 | $40,321.99 | $387.88 | $0.00 | $227.99 | $40,937.86 |
| 84 | $40,937.86 | $387.88 | $0.00 | $231.47 | $41,557.21 |
| 85 | $41,557.21 | $387.88 | $0.00 | $234.97 | $42,180.06 |
| 86 | $42,180.06 | $387.88 | $0.00 | $238.49 | $42,806.43 |
| 87 | $42,806.43 | $387.88 | $0.00 | $242.03 | $43,436.34 |
| 88 | $43,436.34 | $387.88 | $0.00 | $245.60 | $44,069.82 |
| 89 | $44,069.82 | $387.88 | $0.00 | $249.18 | $44,706.88 |
| 90 | $44,706.88 | $387.88 | $0.00 | $252.78 | $45,347.54 |
| 91 | $45,347.54 | $387.88 | $0.00 | $256.40 | $45,991.82 |
| 92 | $45,991.82 | $387.88 | $0.00 | $260.04 | $46,639.74 |
| 93 | $46,639.74 | $387.88 | $0.00 | $263.71 | $47,291.33 |
| 94 | $47,291.33 | $387.88 | $0.00 | $267.39 | $47,946.60 |
| 95 | $47,946.60 | $387.88 | $0.00 | $271.10 | $48,605.58 |
| 96 | $48,605.58 | $387.88 | $0.00 | $274.82 | $49,268.28 |
| 97 | $49,268.28 | $387.88 | $0.00 | $278.57 | $49,934.73 |
| 98 | $49,934.73 | $387.88 | $0.00 | $282.34 | $50,604.95 |
| 99 | $50,604.95 | $387.88 | $0.00 | $286.13 | $51,278.96 |
| 100 | $51,278.96 | $387.88 | $0.00 | $289.94 | $51,956.78 |
| 101 | $51,956.78 | $387.88 | $0.00 | $293.77 | $52,638.43 |
| 102 | $52,638.43 | $387.88 | $0.00 | $297.63 | $53,323.94 |
| 103 | $53,323.94 | $387.88 | $0.00 | $301.50 | $54,013.32 |
| 104 | $54,013.32 | $387.88 | $0.00 | $305.40 | $54,706.60 |
| 105 | $54,706.60 | $387.88 | $0.00 | $309.32 | $55,403.80 |
| 106 | $55,403.80 | $387.88 | $0.00 | $313.26 | $56,104.94 |
| 107 | $56,104.94 | $387.88 | $0.00 | $317.23 | $56,810.05 |
| 108 | $56,810.05 | $387.88 | $0.00 | $321.21 | $57,519.14 |
| 109 | $57,519.14 | $387.88 | $0.00 | $325.22 | $58,232.24 |
| 110 | $58,232.24 | $387.88 | $0.00 | $329.25 | $58,949.37 |
| 111 | $58,949.37 | $387.88 | $0.00 | $333.31 | $59,670.56 |
| 112 | $59,670.56 | $387.88 | $0.00 | $337.39 | $60,395.83 |
| 113 | $60,395.83 | $387.88 | $0.00 | $341.49 | $61,125.20 |
| 114 | $61,125.20 | $387.88 | $0.00 | $345.61 | $61,858.69 |
| 115 | $61,858.69 | $387.88 | $0.00 | $349.76 | $62,596.33 |
| 116 | $62,596.33 | $387.88 | $0.00 | $353.93 | $63,338.14 |
| 117 | $63,338.14 | $387.88 | $0.00 | $358.12 | $64,084.14 |
| 118 | $64,084.14 | $387.88 | $0.00 | $362.34 | $64,834.36 |
| 119 | $64,834.36 | $387.88 | $0.00 | $366.58 | $65,588.82 |
| 120 | $65,588.82 | $387.88 | $0.00 | $370.85 | $66,347.55 |
| 121 | $66,347.55 | $387.88 | $0.00 | $375.14 | $67,110.57 |
| 122 | $67,110.57 | $387.88 | $0.00 | $379.45 | $67,877.90 |
| 123 | $67,877.90 | $387.88 | $0.00 | $383.79 | $68,649.57 |
| 124 | $68,649.57 | $387.88 | $0.00 | $388.15 | $69,425.60 |
| 125 | $69,425.60 | $387.88 | $0.00 | $392.54 | $70,206.02 |
| 126 | $70,206.02 | $387.88 | $0.00 | $396.96 | $70,990.86 |
| 127 | $70,990.86 | $387.88 | $0.00 | $401.39 | $71,780.13 |
| 128 | $71,780.13 | $387.88 | $0.00 | $405.86 | $72,573.87 |
| 129 | $72,573.87 | $387.88 | $0.00 | $410.34 | $73,372.09 |
| 130 | $73,372.09 | $387.88 | $0.00 | $414.86 | $74,174.83 |
| 131 | $74,174.83 | $387.88 | $0.00 | $419.40 | $74,982.11 |
| 132 | $74,982.11 | $387.88 | $0.00 | $423.96 | $75,793.95 |
| 133 | $75,793.95 | $387.88 | $0.00 | $428.55 | $76,610.38 |
| 134 | $76,610.38 | $387.88 | $0.00 | $433.17 | $77,431.43 |
| 135 | $77,431.43 | $387.88 | $0.00 | $437.81 | $78,257.12 |
| 136 | $78,257.12 | $387.88 | $0.00 | $442.48 | $79,087.48 |
| 137 | $79,087.48 | $387.88 | $0.00 | $447.17 | $79,922.53 |
| 138 | $79,922.53 | $387.88 | $0.00 | $451.89 | $80,762.30 |
| 139 | $80,762.30 | $387.88 | $0.00 | $456.64 | $81,606.82 |
| 140 | $81,606.82 | $387.88 | $0.00 | $461.42 | $82,456.12 |
| 141 | $82,456.12 | $387.88 | $0.00 | $466.22 | $83,310.22 |
| 142 | $83,310.22 | $387.88 | $0.00 | $471.05 | $84,169.15 |
| 143 | $84,169.15 | $387.88 | $0.00 | $475.90 | $85,032.93 |
| 144 | $85,032.93 | $387.88 | $0.00 | $480.79 | $85,901.60 |
| 145 | $85,901.60 | $387.88 | $0.00 | $485.70 | $86,775.18 |
| 146 | $86,775.18 | $387.88 | $0.00 | $490.64 | $87,653.70 |
| 147 | $87,653.70 | $387.88 | $0.00 | $495.61 | $88,537.19 |
| 148 | $88,537.19 | $387.88 | $0.00 | $500.60 | $89,425.67 |
| 149 | $89,425.67 | $387.88 | $0.00 | $505.63 | $90,319.18 |
| 150 | $90,319.18 | $387.88 | $0.00 | $510.68 | $91,217.74 |
| 151 | $91,217.74 | $387.88 | $0.00 | $515.76 | $92,121.38 |
| 152 | $92,121.38 | $387.88 | $0.00 | $520.87 | $93,030.13 |
| 153 | $93,030.13 | $387.88 | $0.00 | $526.01 | $93,944.02 |
| 154 | $93,944.02 | $387.88 | $0.00 | $531.17 | $94,863.07 |
| 155 | $94,863.07 | $387.88 | $0.00 | $536.37 | $95,787.32 |
| 156 | $95,787.32 | $387.88 | $0.00 | $541.60 | $96,716.80 |
| 157 | $96,716.80 | $387.88 | $0.00 | $546.85 | $97,651.53 |
| 158 | $97,651.53 | $387.88 | $0.00 | $552.14 | $98,591.55 |
| 159 | $98,591.55 | $387.88 | $0.00 | $557.45 | $99,536.88 |
| 160 | $99,536.88 | $387.88 | $0.00 | $562.80 | $100,487.56 |
| 161 | $100,487.56 | $387.88 | $0.00 | $568.17 | $101,443.61 |
| 162 | $101,443.61 | $387.88 | $0.00 | $573.58 | $102,405.07 |
| 163 | $102,405.07 | $387.88 | $0.00 | $579.01 | $103,371.96 |
| 164 | $103,371.96 | $387.88 | $0.00 | $584.48 | $104,344.32 |
| 165 | $104,344.32 | $387.88 | $0.00 | $589.98 | $105,322.18 |
| 166 | $105,322.18 | $387.88 | $0.00 | $595.51 | $106,305.57 |
| 167 | $106,305.57 | $387.88 | $0.00 | $601.07 | $107,294.52 |
| 168 | $107,294.52 | $387.88 | $0.00 | $606.66 | $108,289.06 |
| 169 | $108,289.06 | $387.88 | $0.00 | $612.28 | $109,289.22 |
| 170 | $109,289.22 | $387.88 | $0.00 | $617.94 | $110,295.04 |
| 171 | $110,295.04 | $387.88 | $0.00 | $623.62 | $111,306.54 |
| 172 | $111,306.54 | $387.88 | $0.00 | $629.34 | $112,323.76 |
| 173 | $112,323.76 | $387.88 | $0.00 | $635.09 | $113,346.73 |
| 174 | $113,346.73 | $387.88 | $0.00 | $640.88 | $114,375.49 |
| 175 | $114,375.49 | $387.88 | $0.00 | $646.70 | $115,410.07 |
| 176 | $115,410.07 | $387.88 | $0.00 | $652.55 | $116,450.50 |
| 177 | $116,450.50 | $387.88 | $0.00 | $658.43 | $117,496.81 |
| 178 | $117,496.81 | $387.88 | $0.00 | $664.34 | $118,549.03 |
| 179 | $118,549.03 | $387.88 | $0.00 | $670.29 | $119,607.20 |
| 180 | $119,607.20 | $387.88 | $0.00 | $676.28 | $120,671.36 |
| 181 | $120,671.36 | $387.88 | $0.00 | $682.29 | $121,741.53 |
| 182 | $121,741.53 | $387.88 | $0.00 | $688.34 | $122,817.75 |
| 183 | $122,817.75 | $387.88 | $0.00 | $694.43 | $123,900.06 |
| 184 | $123,900.06 | $387.88 | $0.00 | $700.55 | $124,988.49 |
| 185 | $124,988.49 | $387.88 | $0.00 | $706.70 | $126,083.07 |
| 186 | $126,083.07 | $387.88 | $0.00 | $712.89 | $127,183.84 |
| 187 | $127,183.84 | $387.88 | $0.00 | $719.12 | $128,290.84 |
| 188 | $128,290.84 | $387.88 | $0.00 | $725.38 | $129,404.10 |
| 189 | $129,404.10 | $387.88 | $0.00 | $731.67 | $130,523.65 |
| 190 | $130,523.65 | $387.88 | $0.00 | $738.00 | $131,649.53 |
| 191 | $131,649.53 | $387.88 | $0.00 | $744.37 | $132,781.78 |
| 192 | $132,781.78 | $387.88 | $0.00 | $750.77 | $133,920.43 |
| 193 | $133,920.43 | $387.88 | $0.00 | $757.21 | $135,065.52 |
| 194 | $135,065.52 | $387.88 | $0.00 | $763.68 | $136,217.08 |
| 195 | $136,217.08 | $387.88 | $0.00 | $770.19 | $137,375.15 |
| 196 | $137,375.15 | $387.88 | $0.00 | $776.74 | $138,539.77 |
| 197 | $138,539.77 | $387.88 | $0.00 | $783.32 | $139,710.97 |
| 198 | $139,710.97 | $387.88 | $0.00 | $789.95 | $140,888.80 |
| 199 | $140,888.80 | $387.88 | $0.00 | $796.61 | $142,073.29 |
| 200 | $142,073.29 | $387.88 | $0.00 | $803.30 | $143,264.47 |
| 201 | $143,264.47 | $387.88 | $0.00 | $810.04 | $144,462.39 |
| 202 | $144,462.39 | $387.88 | $0.00 | $816.81 | $145,667.08 |
| 203 | $145,667.08 | $387.88 | $0.00 | $823.62 | $146,878.58 |
| 204 | $146,878.58 | $387.88 | $0.00 | $830.47 | $148,096.93 |
| 205 | $148,096.93 | $387.88 | $0.00 | $837.36 | $149,322.17 |
| 206 | $149,322.17 | $387.88 | $0.00 | $844.29 | $150,554.34 |
| 207 | $150,554.34 | $387.88 | $0.00 | $851.26 | $151,793.48 |
| 208 | $151,793.48 | $387.88 | $0.00 | $858.26 | $153,039.62 |
| 209 | $153,039.62 | $387.88 | $0.00 | $865.31 | $154,292.81 |
| 210 | $154,292.81 | $387.88 | $0.00 | $872.39 | $155,553.08 |
| 211 | $155,553.08 | $387.88 | $0.00 | $879.52 | $156,820.48 |
| 212 | $156,820.48 | $387.88 | $0.00 | $886.69 | $158,095.05 |
| 213 | $158,095.05 | $387.88 | $0.00 | $893.89 | $159,376.82 |
| 214 | $159,376.82 | $387.88 | $0.00 | $901.14 | $160,665.84 |
| 215 | $160,665.84 | $387.88 | $0.00 | $908.43 | $161,962.15 |
| 216 | $161,962.15 | $387.88 | $0.00 | $915.76 | $163,265.79 |
| 217 | $163,265.79 | $387.88 | $45,475.48 | $923.13 | $119,101.32 |
| 218 | $119,101.32 | $387.88 | $0.00 | $673.42 | $120,162.62 |
| 219 | $120,162.62 | $387.88 | $0.00 | $679.42 | $121,229.92 |
| 220 | $121,229.92 | $387.88 | $0.00 | $685.45 | $122,303.25 |
| 221 | $122,303.25 | $387.88 | $0.00 | $691.52 | $123,382.65 |
| 222 | $123,382.65 | $387.88 | $0.00 | $697.62 | $124,468.15 |
| 223 | $124,468.15 | $387.88 | $0.00 | $703.76 | $125,559.79 |
| 224 | $125,559.79 | $387.88 | $0.00 | $709.93 | $126,657.60 |
| 225 | $126,657.60 | $387.88 | $0.00 | $716.14 | $127,761.62 |
| 226 | $127,761.62 | $387.88 | $0.00 | $722.38 | $128,871.88 |
| 227 | $128,871.88 | $387.88 | $0.00 | $728.66 | $129,988.42 |
| 228 | $129,988.42 | $387.88 | $0.00 | $734.97 | $131,111.27 |
| 229 | $131,111.27 | $387.88 | $47,749.25 | $741.32 | $84,491.22 |
| 230 | $84,491.22 | $387.88 | $0.00 | $477.73 | $85,356.83 |
| 231 | $85,356.83 | $387.88 | $0.00 | $482.62 | $86,227.33 |
| 232 | $86,227.33 | $387.88 | $0.00 | $487.54 | $87,102.75 |
| 233 | $87,102.75 | $387.88 | $0.00 | $492.49 | $87,983.12 |
| 234 | $87,983.12 | $387.88 | $0.00 | $497.47 | $88,868.47 |
| 235 | $88,868.47 | $387.88 | $0.00 | $502.48 | $89,758.83 |
| 236 | $89,758.83 | $387.88 | $0.00 | $507.51 | $90,654.22 |
| 237 | $90,654.22 | $387.88 | $0.00 | $512.57 | $91,554.67 |
| 238 | $91,554.67 | $387.88 | $0.00 | $517.66 | $92,460.21 |
| 239 | $92,460.21 | $387.88 | $0.00 | $522.78 | $93,370.87 |
| 240 | $93,370.87 | $387.88 | $0.00 | $527.93 | $94,286.68 |
| 241 | $94,286.68 | $387.88 | $50,136.71 | $533.11 | $45,070.96 |
| 242 | $45,070.96 | $387.88 | $0.00 | $254.84 | $45,713.68 |
| 243 | $45,713.68 | $387.88 | $0.00 | $258.47 | $46,360.03 |
| 244 | $46,360.03 | $387.88 | $0.00 | $262.13 | $47,010.04 |
| 245 | $47,010.04 | $387.88 | $0.00 | $265.80 | $47,663.72 |
| 246 | $47,663.72 | $387.88 | $0.00 | $269.50 | $48,321.10 |
| 247 | $48,321.10 | $387.88 | $0.00 | $273.21 | $48,982.19 |
| 248 | $48,982.19 | $387.88 | $0.00 | $276.95 | $49,647.02 |
| 249 | $49,647.02 | $387.88 | $0.00 | $280.71 | $50,315.61 |
| 250 | $50,315.61 | $387.88 | $0.00 | $284.49 | $50,987.98 |
| 251 | $50,987.98 | $387.88 | $0.00 | $288.29 | $51,664.15 |
| 252 | $51,664.15 | $387.88 | $0.00 | $292.12 | $52,344.15 |
| 253 | $52,344.15 | $0.00 | $52,643.55 | $295.96 | ($3.44) |