| Estimated Annual Cost in 2042 | $52,340 |
| Monthly savings required | $414 |
How much will it cost to send your child to Northwest Indian College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $209,358.56 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $413.66 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 | $13,951.00 |
| 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 Northwest Indian College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $413.66 | $0.00 | $0.00 | $413.66 |
| 2 | $413.66 | $413.66 | $0.00 | $2.34 | $829.66 |
| 3 | $829.66 | $413.66 | $0.00 | $4.69 | $1,248.01 |
| 4 | $1,248.01 | $413.66 | $0.00 | $7.06 | $1,668.73 |
| 5 | $1,668.73 | $413.66 | $0.00 | $9.44 | $2,091.83 |
| 6 | $2,091.83 | $413.66 | $0.00 | $11.83 | $2,517.32 |
| 7 | $2,517.32 | $413.66 | $0.00 | $14.23 | $2,945.21 |
| 8 | $2,945.21 | $413.66 | $0.00 | $16.65 | $3,375.52 |
| 9 | $3,375.52 | $413.66 | $0.00 | $19.09 | $3,808.27 |
| 10 | $3,808.27 | $413.66 | $0.00 | $21.53 | $4,243.46 |
| 11 | $4,243.46 | $413.66 | $0.00 | $23.99 | $4,681.11 |
| 12 | $4,681.11 | $413.66 | $0.00 | $26.47 | $5,121.24 |
| 13 | $5,121.24 | $413.66 | $0.00 | $28.96 | $5,563.86 |
| 14 | $5,563.86 | $413.66 | $0.00 | $31.46 | $6,008.98 |
| 15 | $6,008.98 | $413.66 | $0.00 | $33.98 | $6,456.62 |
| 16 | $6,456.62 | $413.66 | $0.00 | $36.51 | $6,906.79 |
| 17 | $6,906.79 | $413.66 | $0.00 | $39.05 | $7,359.50 |
| 18 | $7,359.50 | $413.66 | $0.00 | $41.61 | $7,814.77 |
| 19 | $7,814.77 | $413.66 | $0.00 | $44.19 | $8,272.62 |
| 20 | $8,272.62 | $413.66 | $0.00 | $46.77 | $8,733.05 |
| 21 | $8,733.05 | $413.66 | $0.00 | $49.38 | $9,196.09 |
| 22 | $9,196.09 | $413.66 | $0.00 | $52.00 | $9,661.75 |
| 23 | $9,661.75 | $413.66 | $0.00 | $54.63 | $10,130.04 |
| 24 | $10,130.04 | $413.66 | $0.00 | $57.28 | $10,600.98 |
| 25 | $10,600.98 | $413.66 | $0.00 | $59.94 | $11,074.58 |
| 26 | $11,074.58 | $413.66 | $0.00 | $62.62 | $11,550.86 |
| 27 | $11,550.86 | $413.66 | $0.00 | $65.31 | $12,029.83 |
| 28 | $12,029.83 | $413.66 | $0.00 | $68.02 | $12,511.51 |
| 29 | $12,511.51 | $413.66 | $0.00 | $70.74 | $12,995.91 |
| 30 | $12,995.91 | $413.66 | $0.00 | $73.48 | $13,483.05 |
| 31 | $13,483.05 | $413.66 | $0.00 | $76.24 | $13,972.95 |
| 32 | $13,972.95 | $413.66 | $0.00 | $79.01 | $14,465.62 |
| 33 | $14,465.62 | $413.66 | $0.00 | $81.79 | $14,961.07 |
| 34 | $14,961.07 | $413.66 | $0.00 | $84.59 | $15,459.32 |
| 35 | $15,459.32 | $413.66 | $0.00 | $87.41 | $15,960.39 |
| 36 | $15,960.39 | $413.66 | $0.00 | $90.24 | $16,464.29 |
| 37 | $16,464.29 | $413.66 | $0.00 | $93.09 | $16,971.04 |
| 38 | $16,971.04 | $413.66 | $0.00 | $95.96 | $17,480.66 |
| 39 | $17,480.66 | $413.66 | $0.00 | $98.84 | $17,993.16 |
| 40 | $17,993.16 | $413.66 | $0.00 | $101.74 | $18,508.56 |
| 41 | $18,508.56 | $413.66 | $0.00 | $104.65 | $19,026.87 |
| 42 | $19,026.87 | $413.66 | $0.00 | $107.58 | $19,548.11 |
| 43 | $19,548.11 | $413.66 | $0.00 | $110.53 | $20,072.30 |
| 44 | $20,072.30 | $413.66 | $0.00 | $113.49 | $20,599.45 |
| 45 | $20,599.45 | $413.66 | $0.00 | $116.47 | $21,129.58 |
| 46 | $21,129.58 | $413.66 | $0.00 | $119.47 | $21,662.71 |
| 47 | $21,662.71 | $413.66 | $0.00 | $122.48 | $22,198.85 |
| 48 | $22,198.85 | $413.66 | $0.00 | $125.52 | $22,738.03 |
| 49 | $22,738.03 | $413.66 | $0.00 | $128.56 | $23,280.25 |
| 50 | $23,280.25 | $413.66 | $0.00 | $131.63 | $23,825.54 |
| 51 | $23,825.54 | $413.66 | $0.00 | $134.71 | $24,373.91 |
| 52 | $24,373.91 | $413.66 | $0.00 | $137.81 | $24,925.38 |
| 53 | $24,925.38 | $413.66 | $0.00 | $140.93 | $25,479.97 |
| 54 | $25,479.97 | $413.66 | $0.00 | $144.07 | $26,037.70 |
| 55 | $26,037.70 | $413.66 | $0.00 | $147.22 | $26,598.58 |
| 56 | $26,598.58 | $413.66 | $0.00 | $150.39 | $27,162.63 |
| 57 | $27,162.63 | $413.66 | $0.00 | $153.58 | $27,729.87 |
| 58 | $27,729.87 | $413.66 | $0.00 | $156.79 | $28,300.32 |
| 59 | $28,300.32 | $413.66 | $0.00 | $160.01 | $28,873.99 |
| 60 | $28,873.99 | $413.66 | $0.00 | $163.26 | $29,450.91 |
| 61 | $29,450.91 | $413.66 | $0.00 | $166.52 | $30,031.09 |
| 62 | $30,031.09 | $413.66 | $0.00 | $169.80 | $30,614.55 |
| 63 | $30,614.55 | $413.66 | $0.00 | $173.10 | $31,201.31 |
| 64 | $31,201.31 | $413.66 | $0.00 | $176.42 | $31,791.39 |
| 65 | $31,791.39 | $413.66 | $0.00 | $179.75 | $32,384.80 |
| 66 | $32,384.80 | $413.66 | $0.00 | $183.11 | $32,981.57 |
| 67 | $32,981.57 | $413.66 | $0.00 | $186.48 | $33,581.71 |
| 68 | $33,581.71 | $413.66 | $0.00 | $189.88 | $34,185.25 |
| 69 | $34,185.25 | $413.66 | $0.00 | $193.29 | $34,792.20 |
| 70 | $34,792.20 | $413.66 | $0.00 | $196.72 | $35,402.58 |
| 71 | $35,402.58 | $413.66 | $0.00 | $200.17 | $36,016.41 |
| 72 | $36,016.41 | $413.66 | $0.00 | $203.64 | $36,633.71 |
| 73 | $36,633.71 | $413.66 | $0.00 | $207.13 | $37,254.50 |
| 74 | $37,254.50 | $413.66 | $0.00 | $210.64 | $37,878.80 |
| 75 | $37,878.80 | $413.66 | $0.00 | $214.17 | $38,506.63 |
| 76 | $38,506.63 | $413.66 | $0.00 | $217.72 | $39,138.01 |
| 77 | $39,138.01 | $413.66 | $0.00 | $221.29 | $39,772.96 |
| 78 | $39,772.96 | $413.66 | $0.00 | $224.88 | $40,411.50 |
| 79 | $40,411.50 | $413.66 | $0.00 | $228.49 | $41,053.65 |
| 80 | $41,053.65 | $413.66 | $0.00 | $232.12 | $41,699.43 |
| 81 | $41,699.43 | $413.66 | $0.00 | $235.77 | $42,348.86 |
| 82 | $42,348.86 | $413.66 | $0.00 | $239.45 | $43,001.97 |
| 83 | $43,001.97 | $413.66 | $0.00 | $243.14 | $43,658.77 |
| 84 | $43,658.77 | $413.66 | $0.00 | $246.85 | $44,319.28 |
| 85 | $44,319.28 | $413.66 | $0.00 | $250.59 | $44,983.53 |
| 86 | $44,983.53 | $413.66 | $0.00 | $254.34 | $45,651.53 |
| 87 | $45,651.53 | $413.66 | $0.00 | $258.12 | $46,323.31 |
| 88 | $46,323.31 | $413.66 | $0.00 | $261.92 | $46,998.89 |
| 89 | $46,998.89 | $413.66 | $0.00 | $265.74 | $47,678.29 |
| 90 | $47,678.29 | $413.66 | $0.00 | $269.58 | $48,361.53 |
| 91 | $48,361.53 | $413.66 | $0.00 | $273.44 | $49,048.63 |
| 92 | $49,048.63 | $413.66 | $0.00 | $277.33 | $49,739.62 |
| 93 | $49,739.62 | $413.66 | $0.00 | $281.24 | $50,434.52 |
| 94 | $50,434.52 | $413.66 | $0.00 | $285.16 | $51,133.34 |
| 95 | $51,133.34 | $413.66 | $0.00 | $289.12 | $51,836.12 |
| 96 | $51,836.12 | $413.66 | $0.00 | $293.09 | $52,542.87 |
| 97 | $52,542.87 | $413.66 | $0.00 | $297.09 | $53,253.62 |
| 98 | $53,253.62 | $413.66 | $0.00 | $301.10 | $53,968.38 |
| 99 | $53,968.38 | $413.66 | $0.00 | $305.15 | $54,687.19 |
| 100 | $54,687.19 | $413.66 | $0.00 | $309.21 | $55,410.06 |
| 101 | $55,410.06 | $413.66 | $0.00 | $313.30 | $56,137.02 |
| 102 | $56,137.02 | $413.66 | $0.00 | $317.41 | $56,868.09 |
| 103 | $56,868.09 | $413.66 | $0.00 | $321.54 | $57,603.29 |
| 104 | $57,603.29 | $413.66 | $0.00 | $325.70 | $58,342.65 |
| 105 | $58,342.65 | $413.66 | $0.00 | $329.88 | $59,086.19 |
| 106 | $59,086.19 | $413.66 | $0.00 | $334.08 | $59,833.93 |
| 107 | $59,833.93 | $413.66 | $0.00 | $338.31 | $60,585.90 |
| 108 | $60,585.90 | $413.66 | $0.00 | $342.56 | $61,342.12 |
| 109 | $61,342.12 | $413.66 | $0.00 | $346.84 | $62,102.62 |
| 110 | $62,102.62 | $413.66 | $0.00 | $351.14 | $62,867.42 |
| 111 | $62,867.42 | $413.66 | $0.00 | $355.46 | $63,636.54 |
| 112 | $63,636.54 | $413.66 | $0.00 | $359.81 | $64,410.01 |
| 113 | $64,410.01 | $413.66 | $0.00 | $364.18 | $65,187.85 |
| 114 | $65,187.85 | $413.66 | $0.00 | $368.58 | $65,970.09 |
| 115 | $65,970.09 | $413.66 | $0.00 | $373.00 | $66,756.75 |
| 116 | $66,756.75 | $413.66 | $0.00 | $377.45 | $67,547.86 |
| 117 | $67,547.86 | $413.66 | $0.00 | $381.93 | $68,343.45 |
| 118 | $68,343.45 | $413.66 | $0.00 | $386.42 | $69,143.53 |
| 119 | $69,143.53 | $413.66 | $0.00 | $390.95 | $69,948.14 |
| 120 | $69,948.14 | $413.66 | $0.00 | $395.50 | $70,757.30 |
| 121 | $70,757.30 | $413.66 | $0.00 | $400.07 | $71,571.03 |
| 122 | $71,571.03 | $413.66 | $0.00 | $404.67 | $72,389.36 |
| 123 | $72,389.36 | $413.66 | $0.00 | $409.30 | $73,212.32 |
| 124 | $73,212.32 | $413.66 | $0.00 | $413.95 | $74,039.93 |
| 125 | $74,039.93 | $413.66 | $0.00 | $418.63 | $74,872.22 |
| 126 | $74,872.22 | $413.66 | $0.00 | $423.34 | $75,709.22 |
| 127 | $75,709.22 | $413.66 | $0.00 | $428.07 | $76,550.95 |
| 128 | $76,550.95 | $413.66 | $0.00 | $432.83 | $77,397.44 |
| 129 | $77,397.44 | $413.66 | $0.00 | $437.62 | $78,248.72 |
| 130 | $78,248.72 | $413.66 | $0.00 | $442.43 | $79,104.81 |
| 131 | $79,104.81 | $413.66 | $0.00 | $447.27 | $79,965.74 |
| 132 | $79,965.74 | $413.66 | $0.00 | $452.14 | $80,831.54 |
| 133 | $80,831.54 | $413.66 | $0.00 | $457.03 | $81,702.23 |
| 134 | $81,702.23 | $413.66 | $0.00 | $461.96 | $82,577.85 |
| 135 | $82,577.85 | $413.66 | $0.00 | $466.91 | $83,458.42 |
| 136 | $83,458.42 | $413.66 | $0.00 | $471.89 | $84,343.97 |
| 137 | $84,343.97 | $413.66 | $0.00 | $476.89 | $85,234.52 |
| 138 | $85,234.52 | $413.66 | $0.00 | $481.93 | $86,130.11 |
| 139 | $86,130.11 | $413.66 | $0.00 | $486.99 | $87,030.76 |
| 140 | $87,030.76 | $413.66 | $0.00 | $492.08 | $87,936.50 |
| 141 | $87,936.50 | $413.66 | $0.00 | $497.21 | $88,847.37 |
| 142 | $88,847.37 | $413.66 | $0.00 | $502.36 | $89,763.39 |
| 143 | $89,763.39 | $413.66 | $0.00 | $507.54 | $90,684.59 |
| 144 | $90,684.59 | $413.66 | $0.00 | $512.74 | $91,610.99 |
| 145 | $91,610.99 | $413.66 | $0.00 | $517.98 | $92,542.63 |
| 146 | $92,542.63 | $413.66 | $0.00 | $523.25 | $93,479.54 |
| 147 | $93,479.54 | $413.66 | $0.00 | $528.55 | $94,421.75 |
| 148 | $94,421.75 | $413.66 | $0.00 | $533.87 | $95,369.28 |
| 149 | $95,369.28 | $413.66 | $0.00 | $539.23 | $96,322.17 |
| 150 | $96,322.17 | $413.66 | $0.00 | $544.62 | $97,280.45 |
| 151 | $97,280.45 | $413.66 | $0.00 | $550.04 | $98,244.15 |
| 152 | $98,244.15 | $413.66 | $0.00 | $555.49 | $99,213.30 |
| 153 | $99,213.30 | $413.66 | $0.00 | $560.97 | $100,187.93 |
| 154 | $100,187.93 | $413.66 | $0.00 | $566.48 | $101,168.07 |
| 155 | $101,168.07 | $413.66 | $0.00 | $572.02 | $102,153.75 |
| 156 | $102,153.75 | $413.66 | $0.00 | $577.59 | $103,145.00 |
| 157 | $103,145.00 | $413.66 | $0.00 | $583.20 | $104,141.86 |
| 158 | $104,141.86 | $413.66 | $0.00 | $588.83 | $105,144.35 |
| 159 | $105,144.35 | $413.66 | $0.00 | $594.50 | $106,152.51 |
| 160 | $106,152.51 | $413.66 | $0.00 | $600.20 | $107,166.37 |
| 161 | $107,166.37 | $413.66 | $0.00 | $605.93 | $108,185.96 |
| 162 | $108,185.96 | $413.66 | $0.00 | $611.70 | $109,211.32 |
| 163 | $109,211.32 | $413.66 | $0.00 | $617.50 | $110,242.48 |
| 164 | $110,242.48 | $413.66 | $0.00 | $623.33 | $111,279.47 |
| 165 | $111,279.47 | $413.66 | $0.00 | $629.19 | $112,322.32 |
| 166 | $112,322.32 | $413.66 | $0.00 | $635.09 | $113,371.07 |
| 167 | $113,371.07 | $413.66 | $0.00 | $641.02 | $114,425.75 |
| 168 | $114,425.75 | $413.66 | $0.00 | $646.98 | $115,486.39 |
| 169 | $115,486.39 | $413.66 | $0.00 | $652.98 | $116,553.03 |
| 170 | $116,553.03 | $413.66 | $0.00 | $659.01 | $117,625.70 |
| 171 | $117,625.70 | $413.66 | $0.00 | $665.07 | $118,704.43 |
| 172 | $118,704.43 | $413.66 | $0.00 | $671.17 | $119,789.26 |
| 173 | $119,789.26 | $413.66 | $0.00 | $677.31 | $120,880.23 |
| 174 | $120,880.23 | $413.66 | $0.00 | $683.47 | $121,977.36 |
| 175 | $121,977.36 | $413.66 | $0.00 | $689.68 | $123,080.70 |
| 176 | $123,080.70 | $413.66 | $0.00 | $695.92 | $124,190.28 |
| 177 | $124,190.28 | $413.66 | $0.00 | $702.19 | $125,306.13 |
| 178 | $125,306.13 | $413.66 | $0.00 | $708.50 | $126,428.29 |
| 179 | $126,428.29 | $413.66 | $0.00 | $714.84 | $127,556.79 |
| 180 | $127,556.79 | $413.66 | $0.00 | $721.22 | $128,691.67 |
| 181 | $128,691.67 | $413.66 | $0.00 | $727.64 | $129,832.97 |
| 182 | $129,832.97 | $413.66 | $0.00 | $734.09 | $130,980.72 |
| 183 | $130,980.72 | $413.66 | $0.00 | $740.58 | $132,134.96 |
| 184 | $132,134.96 | $413.66 | $0.00 | $747.11 | $133,295.73 |
| 185 | $133,295.73 | $413.66 | $0.00 | $753.67 | $134,463.06 |
| 186 | $134,463.06 | $413.66 | $0.00 | $760.27 | $135,636.99 |
| 187 | $135,636.99 | $413.66 | $0.00 | $766.91 | $136,817.56 |
| 188 | $136,817.56 | $413.66 | $0.00 | $773.59 | $138,004.81 |
| 189 | $138,004.81 | $413.66 | $0.00 | $780.30 | $139,198.77 |
| 190 | $139,198.77 | $413.66 | $0.00 | $787.05 | $140,399.48 |
| 191 | $140,399.48 | $413.66 | $0.00 | $793.84 | $141,606.98 |
| 192 | $141,606.98 | $413.66 | $0.00 | $800.67 | $142,821.31 |
| 193 | $142,821.31 | $413.66 | $0.00 | $807.53 | $144,042.50 |
| 194 | $144,042.50 | $413.66 | $0.00 | $814.44 | $145,270.60 |
| 195 | $145,270.60 | $413.66 | $0.00 | $821.38 | $146,505.64 |
| 196 | $146,505.64 | $413.66 | $0.00 | $828.36 | $147,747.66 |
| 197 | $147,747.66 | $413.66 | $0.00 | $835.39 | $148,996.71 |
| 198 | $148,996.71 | $413.66 | $0.00 | $842.45 | $150,252.82 |
| 199 | $150,252.82 | $413.66 | $0.00 | $849.55 | $151,516.03 |
| 200 | $151,516.03 | $413.66 | $0.00 | $856.69 | $152,786.38 |
| 201 | $152,786.38 | $413.66 | $0.00 | $863.88 | $154,063.92 |
| 202 | $154,063.92 | $413.66 | $0.00 | $871.10 | $155,348.68 |
| 203 | $155,348.68 | $413.66 | $0.00 | $878.36 | $156,640.70 |
| 204 | $156,640.70 | $413.66 | $0.00 | $885.67 | $157,940.03 |
| 205 | $157,940.03 | $413.66 | $0.00 | $893.02 | $159,246.71 |
| 206 | $159,246.71 | $413.66 | $0.00 | $900.40 | $160,560.77 |
| 207 | $160,560.77 | $413.66 | $0.00 | $907.83 | $161,882.26 |
| 208 | $161,882.26 | $413.66 | $0.00 | $915.31 | $163,211.23 |
| 209 | $163,211.23 | $413.66 | $0.00 | $922.82 | $164,547.71 |
| 210 | $164,547.71 | $413.66 | $0.00 | $930.38 | $165,891.75 |
| 211 | $165,891.75 | $413.66 | $0.00 | $937.98 | $167,243.39 |
| 212 | $167,243.39 | $413.66 | $0.00 | $945.62 | $168,602.67 |
| 213 | $168,602.67 | $413.66 | $0.00 | $953.30 | $169,969.63 |
| 214 | $169,969.63 | $413.66 | $0.00 | $961.03 | $171,344.32 |
| 215 | $171,344.32 | $413.66 | $0.00 | $968.81 | $172,726.79 |
| 216 | $172,726.79 | $413.66 | $0.00 | $976.62 | $174,117.07 |
| 217 | $174,117.07 | $413.66 | $47,153.44 | $984.48 | $128,361.77 |
| 218 | $128,361.77 | $413.66 | $0.00 | $725.78 | $129,501.21 |
| 219 | $129,501.21 | $413.66 | $0.00 | $732.22 | $130,647.09 |
| 220 | $130,647.09 | $413.66 | $0.00 | $738.70 | $131,799.45 |
| 221 | $131,799.45 | $413.66 | $0.00 | $745.21 | $132,958.32 |
| 222 | $132,958.32 | $413.66 | $0.00 | $751.77 | $134,123.75 |
| 223 | $134,123.75 | $413.66 | $0.00 | $758.36 | $135,295.77 |
| 224 | $135,295.77 | $413.66 | $0.00 | $764.98 | $136,474.41 |
| 225 | $136,474.41 | $413.66 | $0.00 | $771.65 | $137,659.72 |
| 226 | $137,659.72 | $413.66 | $0.00 | $778.35 | $138,851.73 |
| 227 | $138,851.73 | $413.66 | $0.00 | $785.09 | $140,050.48 |
| 228 | $140,050.48 | $413.66 | $0.00 | $791.87 | $141,256.01 |
| 229 | $141,256.01 | $413.66 | $50,454.18 | $798.68 | $92,014.17 |
| 230 | $92,014.17 | $413.66 | $0.00 | $520.26 | $92,948.09 |
| 231 | $92,948.09 | $413.66 | $0.00 | $525.54 | $93,887.29 |
| 232 | $93,887.29 | $413.66 | $0.00 | $530.85 | $94,831.80 |
| 233 | $94,831.80 | $413.66 | $0.00 | $536.19 | $95,781.65 |
| 234 | $95,781.65 | $413.66 | $0.00 | $541.56 | $96,736.87 |
| 235 | $96,736.87 | $413.66 | $0.00 | $546.96 | $97,697.49 |
| 236 | $97,697.49 | $413.66 | $0.00 | $552.40 | $98,663.55 |
| 237 | $98,663.55 | $413.66 | $0.00 | $557.86 | $99,635.07 |
| 238 | $99,635.07 | $413.66 | $0.00 | $563.35 | $100,612.08 |
| 239 | $100,612.08 | $413.66 | $0.00 | $568.88 | $101,594.62 |
| 240 | $101,594.62 | $413.66 | $0.00 | $574.43 | $102,582.71 |
| 241 | $102,582.71 | $413.66 | $53,985.97 | $580.02 | $49,590.42 |
| 242 | $49,590.42 | $413.66 | $0.00 | $280.39 | $50,284.47 |
| 243 | $50,284.47 | $413.66 | $0.00 | $284.32 | $50,982.45 |
| 244 | $50,982.45 | $413.66 | $0.00 | $288.26 | $51,684.37 |
| 245 | $51,684.37 | $413.66 | $0.00 | $292.23 | $52,390.26 |
| 246 | $52,390.26 | $413.66 | $0.00 | $296.22 | $53,100.14 |
| 247 | $53,100.14 | $413.66 | $0.00 | $300.24 | $53,814.04 |
| 248 | $53,814.04 | $413.66 | $0.00 | $304.27 | $54,531.97 |
| 249 | $54,531.97 | $413.66 | $0.00 | $308.33 | $55,253.96 |
| 250 | $55,253.96 | $413.66 | $0.00 | $312.41 | $55,980.03 |
| 251 | $55,980.03 | $413.66 | $0.00 | $316.52 | $56,710.21 |
| 252 | $56,710.21 | $413.66 | $0.00 | $320.65 | $57,444.52 |
| 253 | $57,444.52 | $0.00 | $57,764.99 | $324.80 | $4.33 |