| Estimated Annual Cost in 2042 | $72,715 |
| Monthly savings required | $575 |
How much will it cost to send your child to Turtle Mountain Community College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $290,859.99 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $574.69 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 | $19,382.00 |
| 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 Turtle Mountain Community College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $574.69 | $0.00 | $0.00 | $574.69 |
| 2 | $574.69 | $574.69 | $0.00 | $3.25 | $1,152.63 |
| 3 | $1,152.63 | $574.69 | $0.00 | $6.52 | $1,733.84 |
| 4 | $1,733.84 | $574.69 | $0.00 | $9.80 | $2,318.33 |
| 5 | $2,318.33 | $574.69 | $0.00 | $13.11 | $2,906.13 |
| 6 | $2,906.13 | $574.69 | $0.00 | $16.43 | $3,497.25 |
| 7 | $3,497.25 | $574.69 | $0.00 | $19.77 | $4,091.71 |
| 8 | $4,091.71 | $574.69 | $0.00 | $23.14 | $4,689.54 |
| 9 | $4,689.54 | $574.69 | $0.00 | $26.52 | $5,290.75 |
| 10 | $5,290.75 | $574.69 | $0.00 | $29.91 | $5,895.35 |
| 11 | $5,895.35 | $574.69 | $0.00 | $33.33 | $6,503.37 |
| 12 | $6,503.37 | $574.69 | $0.00 | $36.77 | $7,114.83 |
| 13 | $7,114.83 | $574.69 | $0.00 | $40.23 | $7,729.75 |
| 14 | $7,729.75 | $574.69 | $0.00 | $43.71 | $8,348.15 |
| 15 | $8,348.15 | $574.69 | $0.00 | $47.20 | $8,970.04 |
| 16 | $8,970.04 | $574.69 | $0.00 | $50.72 | $9,595.45 |
| 17 | $9,595.45 | $574.69 | $0.00 | $54.25 | $10,224.39 |
| 18 | $10,224.39 | $574.69 | $0.00 | $57.81 | $10,856.89 |
| 19 | $10,856.89 | $574.69 | $0.00 | $61.39 | $11,492.97 |
| 20 | $11,492.97 | $574.69 | $0.00 | $64.98 | $12,132.64 |
| 21 | $12,132.64 | $574.69 | $0.00 | $68.60 | $12,775.93 |
| 22 | $12,775.93 | $574.69 | $0.00 | $72.24 | $13,422.86 |
| 23 | $13,422.86 | $574.69 | $0.00 | $75.89 | $14,073.44 |
| 24 | $14,073.44 | $574.69 | $0.00 | $79.57 | $14,727.70 |
| 25 | $14,727.70 | $574.69 | $0.00 | $83.27 | $15,385.66 |
| 26 | $15,385.66 | $574.69 | $0.00 | $86.99 | $16,047.34 |
| 27 | $16,047.34 | $574.69 | $0.00 | $90.73 | $16,712.76 |
| 28 | $16,712.76 | $574.69 | $0.00 | $94.50 | $17,381.95 |
| 29 | $17,381.95 | $574.69 | $0.00 | $98.28 | $18,054.92 |
| 30 | $18,054.92 | $574.69 | $0.00 | $102.09 | $18,731.70 |
| 31 | $18,731.70 | $574.69 | $0.00 | $105.91 | $19,412.30 |
| 32 | $19,412.30 | $574.69 | $0.00 | $109.76 | $20,096.75 |
| 33 | $20,096.75 | $574.69 | $0.00 | $113.63 | $20,785.07 |
| 34 | $20,785.07 | $574.69 | $0.00 | $117.52 | $21,477.28 |
| 35 | $21,477.28 | $574.69 | $0.00 | $121.44 | $22,173.41 |
| 36 | $22,173.41 | $574.69 | $0.00 | $125.37 | $22,873.47 |
| 37 | $22,873.47 | $574.69 | $0.00 | $129.33 | $23,577.49 |
| 38 | $23,577.49 | $574.69 | $0.00 | $133.31 | $24,285.49 |
| 39 | $24,285.49 | $574.69 | $0.00 | $137.31 | $24,997.49 |
| 40 | $24,997.49 | $574.69 | $0.00 | $141.34 | $25,713.52 |
| 41 | $25,713.52 | $574.69 | $0.00 | $145.39 | $26,433.60 |
| 42 | $26,433.60 | $574.69 | $0.00 | $149.46 | $27,157.75 |
| 43 | $27,157.75 | $574.69 | $0.00 | $153.55 | $27,885.99 |
| 44 | $27,885.99 | $574.69 | $0.00 | $157.67 | $28,618.35 |
| 45 | $28,618.35 | $574.69 | $0.00 | $161.81 | $29,354.85 |
| 46 | $29,354.85 | $574.69 | $0.00 | $165.98 | $30,095.52 |
| 47 | $30,095.52 | $574.69 | $0.00 | $170.16 | $30,840.37 |
| 48 | $30,840.37 | $574.69 | $0.00 | $174.38 | $31,589.44 |
| 49 | $31,589.44 | $574.69 | $0.00 | $178.61 | $32,342.74 |
| 50 | $32,342.74 | $574.69 | $0.00 | $182.87 | $33,100.30 |
| 51 | $33,100.30 | $574.69 | $0.00 | $187.15 | $33,862.14 |
| 52 | $33,862.14 | $574.69 | $0.00 | $191.46 | $34,628.29 |
| 53 | $34,628.29 | $574.69 | $0.00 | $195.79 | $35,398.77 |
| 54 | $35,398.77 | $574.69 | $0.00 | $200.15 | $36,173.61 |
| 55 | $36,173.61 | $574.69 | $0.00 | $204.53 | $36,952.83 |
| 56 | $36,952.83 | $574.69 | $0.00 | $208.94 | $37,736.46 |
| 57 | $37,736.46 | $574.69 | $0.00 | $213.37 | $38,524.52 |
| 58 | $38,524.52 | $574.69 | $0.00 | $217.82 | $39,317.03 |
| 59 | $39,317.03 | $574.69 | $0.00 | $222.30 | $40,114.02 |
| 60 | $40,114.02 | $574.69 | $0.00 | $226.81 | $40,915.52 |
| 61 | $40,915.52 | $574.69 | $0.00 | $231.34 | $41,721.55 |
| 62 | $41,721.55 | $574.69 | $0.00 | $235.90 | $42,532.14 |
| 63 | $42,532.14 | $574.69 | $0.00 | $240.48 | $43,347.31 |
| 64 | $43,347.31 | $574.69 | $0.00 | $245.09 | $44,167.09 |
| 65 | $44,167.09 | $574.69 | $0.00 | $249.73 | $44,991.51 |
| 66 | $44,991.51 | $574.69 | $0.00 | $254.39 | $45,820.59 |
| 67 | $45,820.59 | $574.69 | $0.00 | $259.08 | $46,654.36 |
| 68 | $46,654.36 | $574.69 | $0.00 | $263.79 | $47,492.84 |
| 69 | $47,492.84 | $574.69 | $0.00 | $268.53 | $48,336.06 |
| 70 | $48,336.06 | $574.69 | $0.00 | $273.30 | $49,184.05 |
| 71 | $49,184.05 | $574.69 | $0.00 | $278.09 | $50,036.83 |
| 72 | $50,036.83 | $574.69 | $0.00 | $282.92 | $50,894.44 |
| 73 | $50,894.44 | $574.69 | $0.00 | $287.76 | $51,756.89 |
| 74 | $51,756.89 | $574.69 | $0.00 | $292.64 | $52,624.22 |
| 75 | $52,624.22 | $574.69 | $0.00 | $297.54 | $53,496.45 |
| 76 | $53,496.45 | $574.69 | $0.00 | $302.48 | $54,373.62 |
| 77 | $54,373.62 | $574.69 | $0.00 | $307.44 | $55,255.75 |
| 78 | $55,255.75 | $574.69 | $0.00 | $312.42 | $56,142.86 |
| 79 | $56,142.86 | $574.69 | $0.00 | $317.44 | $57,034.99 |
| 80 | $57,034.99 | $574.69 | $0.00 | $322.48 | $57,932.16 |
| 81 | $57,932.16 | $574.69 | $0.00 | $327.56 | $58,834.41 |
| 82 | $58,834.41 | $574.69 | $0.00 | $332.66 | $59,741.76 |
| 83 | $59,741.76 | $574.69 | $0.00 | $337.79 | $60,654.24 |
| 84 | $60,654.24 | $574.69 | $0.00 | $342.95 | $61,571.88 |
| 85 | $61,571.88 | $574.69 | $0.00 | $348.14 | $62,494.71 |
| 86 | $62,494.71 | $574.69 | $0.00 | $353.35 | $63,422.75 |
| 87 | $63,422.75 | $574.69 | $0.00 | $358.60 | $64,356.04 |
| 88 | $64,356.04 | $574.69 | $0.00 | $363.88 | $65,294.61 |
| 89 | $65,294.61 | $574.69 | $0.00 | $369.19 | $66,238.49 |
| 90 | $66,238.49 | $574.69 | $0.00 | $374.52 | $67,187.70 |
| 91 | $67,187.70 | $574.69 | $0.00 | $379.89 | $68,142.28 |
| 92 | $68,142.28 | $574.69 | $0.00 | $385.29 | $69,102.26 |
| 93 | $69,102.26 | $574.69 | $0.00 | $390.71 | $70,067.66 |
| 94 | $70,067.66 | $574.69 | $0.00 | $396.17 | $71,038.52 |
| 95 | $71,038.52 | $574.69 | $0.00 | $401.66 | $72,014.87 |
| 96 | $72,014.87 | $574.69 | $0.00 | $407.18 | $72,996.74 |
| 97 | $72,996.74 | $574.69 | $0.00 | $412.73 | $73,984.16 |
| 98 | $73,984.16 | $574.69 | $0.00 | $418.32 | $74,977.17 |
| 99 | $74,977.17 | $574.69 | $0.00 | $423.93 | $75,975.79 |
| 100 | $75,975.79 | $574.69 | $0.00 | $429.58 | $76,980.06 |
| 101 | $76,980.06 | $574.69 | $0.00 | $435.26 | $77,990.01 |
| 102 | $77,990.01 | $574.69 | $0.00 | $440.97 | $79,005.67 |
| 103 | $79,005.67 | $574.69 | $0.00 | $446.71 | $80,027.07 |
| 104 | $80,027.07 | $574.69 | $0.00 | $452.48 | $81,054.24 |
| 105 | $81,054.24 | $574.69 | $0.00 | $458.29 | $82,087.22 |
| 106 | $82,087.22 | $574.69 | $0.00 | $464.13 | $83,126.04 |
| 107 | $83,126.04 | $574.69 | $0.00 | $470.01 | $84,170.74 |
| 108 | $84,170.74 | $574.69 | $0.00 | $475.91 | $85,221.34 |
| 109 | $85,221.34 | $574.69 | $0.00 | $481.85 | $86,277.88 |
| 110 | $86,277.88 | $574.69 | $0.00 | $487.83 | $87,340.40 |
| 111 | $87,340.40 | $574.69 | $0.00 | $493.84 | $88,408.93 |
| 112 | $88,408.93 | $574.69 | $0.00 | $499.88 | $89,483.50 |
| 113 | $89,483.50 | $574.69 | $0.00 | $505.95 | $90,564.14 |
| 114 | $90,564.14 | $574.69 | $0.00 | $512.06 | $91,650.89 |
| 115 | $91,650.89 | $574.69 | $0.00 | $518.21 | $92,743.79 |
| 116 | $92,743.79 | $574.69 | $0.00 | $524.39 | $93,842.87 |
| 117 | $93,842.87 | $574.69 | $0.00 | $530.60 | $94,948.16 |
| 118 | $94,948.16 | $574.69 | $0.00 | $536.85 | $96,059.70 |
| 119 | $96,059.70 | $574.69 | $0.00 | $543.14 | $97,177.53 |
| 120 | $97,177.53 | $574.69 | $0.00 | $549.46 | $98,301.68 |
| 121 | $98,301.68 | $574.69 | $0.00 | $555.81 | $99,432.18 |
| 122 | $99,432.18 | $574.69 | $0.00 | $562.20 | $100,569.07 |
| 123 | $100,569.07 | $574.69 | $0.00 | $568.63 | $101,712.39 |
| 124 | $101,712.39 | $574.69 | $0.00 | $575.10 | $102,862.18 |
| 125 | $102,862.18 | $574.69 | $0.00 | $581.60 | $104,018.47 |
| 126 | $104,018.47 | $574.69 | $0.00 | $588.14 | $105,181.30 |
| 127 | $105,181.30 | $574.69 | $0.00 | $594.71 | $106,350.70 |
| 128 | $106,350.70 | $574.69 | $0.00 | $601.32 | $107,526.71 |
| 129 | $107,526.71 | $574.69 | $0.00 | $607.97 | $108,709.37 |
| 130 | $108,709.37 | $574.69 | $0.00 | $614.66 | $109,898.72 |
| 131 | $109,898.72 | $574.69 | $0.00 | $621.38 | $111,094.79 |
| 132 | $111,094.79 | $574.69 | $0.00 | $628.15 | $112,297.63 |
| 133 | $112,297.63 | $574.69 | $0.00 | $634.95 | $113,507.27 |
| 134 | $113,507.27 | $574.69 | $0.00 | $641.79 | $114,723.75 |
| 135 | $114,723.75 | $574.69 | $0.00 | $648.66 | $115,947.10 |
| 136 | $115,947.10 | $574.69 | $0.00 | $655.58 | $117,177.37 |
| 137 | $117,177.37 | $574.69 | $0.00 | $662.54 | $118,414.60 |
| 138 | $118,414.60 | $574.69 | $0.00 | $669.53 | $119,658.82 |
| 139 | $119,658.82 | $574.69 | $0.00 | $676.57 | $120,910.08 |
| 140 | $120,910.08 | $574.69 | $0.00 | $683.64 | $122,168.41 |
| 141 | $122,168.41 | $574.69 | $0.00 | $690.76 | $123,433.86 |
| 142 | $123,433.86 | $574.69 | $0.00 | $697.91 | $124,706.46 |
| 143 | $124,706.46 | $574.69 | $0.00 | $705.11 | $125,986.26 |
| 144 | $125,986.26 | $574.69 | $0.00 | $712.34 | $127,273.29 |
| 145 | $127,273.29 | $574.69 | $0.00 | $719.62 | $128,567.60 |
| 146 | $128,567.60 | $574.69 | $0.00 | $726.94 | $129,869.23 |
| 147 | $129,869.23 | $574.69 | $0.00 | $734.30 | $131,178.22 |
| 148 | $131,178.22 | $574.69 | $0.00 | $741.70 | $132,494.61 |
| 149 | $132,494.61 | $574.69 | $0.00 | $749.14 | $133,818.44 |
| 150 | $133,818.44 | $574.69 | $0.00 | $756.63 | $135,149.76 |
| 151 | $135,149.76 | $574.69 | $0.00 | $764.16 | $136,488.61 |
| 152 | $136,488.61 | $574.69 | $0.00 | $771.73 | $137,835.03 |
| 153 | $137,835.03 | $574.69 | $0.00 | $779.34 | $139,189.06 |
| 154 | $139,189.06 | $574.69 | $0.00 | $787.00 | $140,550.75 |
| 155 | $140,550.75 | $574.69 | $0.00 | $794.69 | $141,920.13 |
| 156 | $141,920.13 | $574.69 | $0.00 | $802.44 | $143,297.26 |
| 157 | $143,297.26 | $574.69 | $0.00 | $810.22 | $144,682.17 |
| 158 | $144,682.17 | $574.69 | $0.00 | $818.05 | $146,074.91 |
| 159 | $146,074.91 | $574.69 | $0.00 | $825.93 | $147,475.53 |
| 160 | $147,475.53 | $574.69 | $0.00 | $833.85 | $148,884.07 |
| 161 | $148,884.07 | $574.69 | $0.00 | $841.81 | $150,300.57 |
| 162 | $150,300.57 | $574.69 | $0.00 | $849.82 | $151,725.08 |
| 163 | $151,725.08 | $574.69 | $0.00 | $857.88 | $153,157.65 |
| 164 | $153,157.65 | $574.69 | $0.00 | $865.98 | $154,598.32 |
| 165 | $154,598.32 | $574.69 | $0.00 | $874.12 | $156,047.13 |
| 166 | $156,047.13 | $574.69 | $0.00 | $882.31 | $157,504.13 |
| 167 | $157,504.13 | $574.69 | $0.00 | $890.55 | $158,969.37 |
| 168 | $158,969.37 | $574.69 | $0.00 | $898.84 | $160,442.90 |
| 169 | $160,442.90 | $574.69 | $0.00 | $907.17 | $161,924.76 |
| 170 | $161,924.76 | $574.69 | $0.00 | $915.55 | $163,415.00 |
| 171 | $163,415.00 | $574.69 | $0.00 | $923.97 | $164,913.66 |
| 172 | $164,913.66 | $574.69 | $0.00 | $932.45 | $166,420.80 |
| 173 | $166,420.80 | $574.69 | $0.00 | $940.97 | $167,936.46 |
| 174 | $167,936.46 | $574.69 | $0.00 | $949.54 | $169,460.69 |
| 175 | $169,460.69 | $574.69 | $0.00 | $958.16 | $170,993.54 |
| 176 | $170,993.54 | $574.69 | $0.00 | $966.82 | $172,535.05 |
| 177 | $172,535.05 | $574.69 | $0.00 | $975.54 | $174,085.28 |
| 178 | $174,085.28 | $574.69 | $0.00 | $984.30 | $175,644.27 |
| 179 | $175,644.27 | $574.69 | $0.00 | $993.12 | $177,212.08 |
| 180 | $177,212.08 | $574.69 | $0.00 | $1,001.98 | $178,788.75 |
| 181 | $178,788.75 | $574.69 | $0.00 | $1,010.90 | $180,374.34 |
| 182 | $180,374.34 | $574.69 | $0.00 | $1,019.86 | $181,968.89 |
| 183 | $181,968.89 | $574.69 | $0.00 | $1,028.88 | $183,572.46 |
| 184 | $183,572.46 | $574.69 | $0.00 | $1,037.95 | $185,185.10 |
| 185 | $185,185.10 | $574.69 | $0.00 | $1,047.06 | $186,806.85 |
| 186 | $186,806.85 | $574.69 | $0.00 | $1,056.23 | $188,437.77 |
| 187 | $188,437.77 | $574.69 | $0.00 | $1,065.45 | $190,077.91 |
| 188 | $190,077.91 | $574.69 | $0.00 | $1,074.73 | $191,727.33 |
| 189 | $191,727.33 | $574.69 | $0.00 | $1,084.05 | $193,386.07 |
| 190 | $193,386.07 | $574.69 | $0.00 | $1,093.43 | $195,054.19 |
| 191 | $195,054.19 | $574.69 | $0.00 | $1,102.86 | $196,731.74 |
| 192 | $196,731.74 | $574.69 | $0.00 | $1,112.35 | $198,418.78 |
| 193 | $198,418.78 | $574.69 | $0.00 | $1,121.89 | $200,115.36 |
| 194 | $200,115.36 | $574.69 | $0.00 | $1,131.48 | $201,821.53 |
| 195 | $201,821.53 | $574.69 | $0.00 | $1,141.13 | $203,537.35 |
| 196 | $203,537.35 | $574.69 | $0.00 | $1,150.83 | $205,262.87 |
| 197 | $205,262.87 | $574.69 | $0.00 | $1,160.59 | $206,998.15 |
| 198 | $206,998.15 | $574.69 | $0.00 | $1,170.40 | $208,743.24 |
| 199 | $208,743.24 | $574.69 | $0.00 | $1,180.26 | $210,498.19 |
| 200 | $210,498.19 | $574.69 | $0.00 | $1,190.19 | $212,263.07 |
| 201 | $212,263.07 | $574.69 | $0.00 | $1,200.17 | $214,037.93 |
| 202 | $214,037.93 | $574.69 | $0.00 | $1,210.20 | $215,822.82 |
| 203 | $215,822.82 | $574.69 | $0.00 | $1,220.29 | $217,617.80 |
| 204 | $217,617.80 | $574.69 | $0.00 | $1,230.44 | $219,422.93 |
| 205 | $219,422.93 | $574.69 | $0.00 | $1,240.65 | $221,238.27 |
| 206 | $221,238.27 | $574.69 | $0.00 | $1,250.91 | $223,063.87 |
| 207 | $223,063.87 | $574.69 | $0.00 | $1,261.24 | $224,899.80 |
| 208 | $224,899.80 | $574.69 | $0.00 | $1,271.62 | $226,746.11 |
| 209 | $226,746.11 | $574.69 | $0.00 | $1,282.06 | $228,602.86 |
| 210 | $228,602.86 | $574.69 | $0.00 | $1,292.55 | $230,470.10 |
| 211 | $230,470.10 | $574.69 | $0.00 | $1,303.11 | $232,347.90 |
| 212 | $232,347.90 | $574.69 | $0.00 | $1,313.73 | $234,236.32 |
| 213 | $234,236.32 | $574.69 | $0.00 | $1,324.41 | $236,135.42 |
| 214 | $236,135.42 | $574.69 | $0.00 | $1,335.14 | $238,045.25 |
| 215 | $238,045.25 | $574.69 | $0.00 | $1,345.94 | $239,965.88 |
| 216 | $239,965.88 | $574.69 | $0.00 | $1,356.80 | $241,897.37 |
| 217 | $241,897.37 | $574.69 | $65,509.85 | $1,367.72 | $178,329.93 |
| 218 | $178,329.93 | $574.69 | $0.00 | $1,008.30 | $179,912.92 |
| 219 | $179,912.92 | $574.69 | $0.00 | $1,017.25 | $181,504.86 |
| 220 | $181,504.86 | $574.69 | $0.00 | $1,026.25 | $183,105.80 |
| 221 | $183,105.80 | $574.69 | $0.00 | $1,035.31 | $184,715.80 |
| 222 | $184,715.80 | $574.69 | $0.00 | $1,044.41 | $186,334.90 |
| 223 | $186,334.90 | $574.69 | $0.00 | $1,053.56 | $187,963.15 |
| 224 | $187,963.15 | $574.69 | $0.00 | $1,062.77 | $189,600.61 |
| 225 | $189,600.61 | $574.69 | $0.00 | $1,072.03 | $191,247.33 |
| 226 | $191,247.33 | $574.69 | $0.00 | $1,081.34 | $192,903.36 |
| 227 | $192,903.36 | $574.69 | $0.00 | $1,090.70 | $194,568.75 |
| 228 | $194,568.75 | $574.69 | $0.00 | $1,100.12 | $196,243.56 |
| 229 | $196,243.56 | $574.69 | $70,095.54 | $1,109.59 | $127,832.30 |
| 230 | $127,832.30 | $574.69 | $0.00 | $722.78 | $129,129.77 |
| 231 | $129,129.77 | $574.69 | $0.00 | $730.12 | $130,434.58 |
| 232 | $130,434.58 | $574.69 | $0.00 | $737.50 | $131,746.77 |
| 233 | $131,746.77 | $574.69 | $0.00 | $744.92 | $133,066.38 |
| 234 | $133,066.38 | $574.69 | $0.00 | $752.38 | $134,393.45 |
| 235 | $134,393.45 | $574.69 | $0.00 | $759.88 | $135,728.02 |
| 236 | $135,728.02 | $574.69 | $0.00 | $767.43 | $137,070.14 |
| 237 | $137,070.14 | $574.69 | $0.00 | $775.01 | $138,419.84 |
| 238 | $138,419.84 | $574.69 | $0.00 | $782.65 | $139,777.18 |
| 239 | $139,777.18 | $574.69 | $0.00 | $790.32 | $141,142.19 |
| 240 | $141,142.19 | $574.69 | $0.00 | $798.04 | $142,514.92 |
| 241 | $142,514.92 | $574.69 | $75,002.22 | $805.80 | $68,893.19 |
| 242 | $68,893.19 | $574.69 | $0.00 | $389.53 | $69,857.41 |
| 243 | $69,857.41 | $574.69 | $0.00 | $394.98 | $70,827.08 |
| 244 | $70,827.08 | $574.69 | $0.00 | $400.47 | $71,802.24 |
| 245 | $71,802.24 | $574.69 | $0.00 | $405.98 | $72,782.91 |
| 246 | $72,782.91 | $574.69 | $0.00 | $411.53 | $73,769.13 |
| 247 | $73,769.13 | $574.69 | $0.00 | $417.10 | $74,760.92 |
| 248 | $74,760.92 | $574.69 | $0.00 | $422.71 | $75,758.32 |
| 249 | $75,758.32 | $574.69 | $0.00 | $428.35 | $76,761.36 |
| 250 | $76,761.36 | $574.69 | $0.00 | $434.02 | $77,770.07 |
| 251 | $77,770.07 | $574.69 | $0.00 | $439.72 | $78,784.48 |
| 252 | $78,784.48 | $574.69 | $0.00 | $445.46 | $79,804.63 |
| 253 | $79,804.63 | $0.00 | $80,252.38 | $451.23 | $3.48 |