How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $54,958 |
| Monthly savings required | $435 |
How much will it cost to send your child to New Mexico Institute of Mining and Technology in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $219,831.38 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $435.04 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 | $21,193.00 |
| 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 New Mexico Institute of Mining and Technology in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $435.04 | $0.00 | $0.00 | $435.04 |
| 2 | $435.04 | $435.04 | $0.00 | $2.46 | $872.54 |
| 3 | $872.54 | $435.04 | $0.00 | $4.93 | $1,312.51 |
| 4 | $1,312.51 | $435.04 | $0.00 | $7.42 | $1,754.97 |
| 5 | $1,754.97 | $435.04 | $0.00 | $9.92 | $2,199.93 |
| 6 | $2,199.93 | $435.04 | $0.00 | $12.44 | $2,647.41 |
| 7 | $2,647.41 | $435.04 | $0.00 | $14.97 | $3,097.42 |
| 8 | $3,097.42 | $435.04 | $0.00 | $17.51 | $3,549.97 |
| 9 | $3,549.97 | $435.04 | $0.00 | $20.07 | $4,005.08 |
| 10 | $4,005.08 | $435.04 | $0.00 | $22.65 | $4,462.77 |
| 11 | $4,462.77 | $435.04 | $0.00 | $25.23 | $4,923.04 |
| 12 | $4,923.04 | $435.04 | $0.00 | $27.84 | $5,385.92 |
| 13 | $5,385.92 | $435.04 | $0.00 | $30.45 | $5,851.41 |
| 14 | $5,851.41 | $435.04 | $0.00 | $33.08 | $6,319.53 |
| 15 | $6,319.53 | $435.04 | $0.00 | $35.73 | $6,790.30 |
| 16 | $6,790.30 | $435.04 | $0.00 | $38.39 | $7,263.73 |
| 17 | $7,263.73 | $435.04 | $0.00 | $41.07 | $7,739.84 |
| 18 | $7,739.84 | $435.04 | $0.00 | $43.76 | $8,218.64 |
| 19 | $8,218.64 | $435.04 | $0.00 | $46.47 | $8,700.15 |
| 20 | $8,700.15 | $435.04 | $0.00 | $49.19 | $9,184.38 |
| 21 | $9,184.38 | $435.04 | $0.00 | $51.93 | $9,671.35 |
| 22 | $9,671.35 | $435.04 | $0.00 | $54.68 | $10,161.07 |
| 23 | $10,161.07 | $435.04 | $0.00 | $57.45 | $10,653.56 |
| 24 | $10,653.56 | $435.04 | $0.00 | $60.24 | $11,148.84 |
| 25 | $11,148.84 | $435.04 | $0.00 | $63.04 | $11,646.92 |
| 26 | $11,646.92 | $435.04 | $0.00 | $65.85 | $12,147.81 |
| 27 | $12,147.81 | $435.04 | $0.00 | $68.69 | $12,651.54 |
| 28 | $12,651.54 | $435.04 | $0.00 | $71.53 | $13,158.11 |
| 29 | $13,158.11 | $435.04 | $0.00 | $74.40 | $13,667.55 |
| 30 | $13,667.55 | $435.04 | $0.00 | $77.28 | $14,179.87 |
| 31 | $14,179.87 | $435.04 | $0.00 | $80.18 | $14,695.09 |
| 32 | $14,695.09 | $435.04 | $0.00 | $83.09 | $15,213.22 |
| 33 | $15,213.22 | $435.04 | $0.00 | $86.02 | $15,734.28 |
| 34 | $15,734.28 | $435.04 | $0.00 | $88.96 | $16,258.28 |
| 35 | $16,258.28 | $435.04 | $0.00 | $91.93 | $16,785.25 |
| 36 | $16,785.25 | $435.04 | $0.00 | $94.91 | $17,315.20 |
| 37 | $17,315.20 | $435.04 | $0.00 | $97.90 | $17,848.14 |
| 38 | $17,848.14 | $435.04 | $0.00 | $100.92 | $18,384.10 |
| 39 | $18,384.10 | $435.04 | $0.00 | $103.95 | $18,923.09 |
| 40 | $18,923.09 | $435.04 | $0.00 | $106.99 | $19,465.12 |
| 41 | $19,465.12 | $435.04 | $0.00 | $110.06 | $20,010.22 |
| 42 | $20,010.22 | $435.04 | $0.00 | $113.14 | $20,558.40 |
| 43 | $20,558.40 | $435.04 | $0.00 | $116.24 | $21,109.68 |
| 44 | $21,109.68 | $435.04 | $0.00 | $119.36 | $21,664.08 |
| 45 | $21,664.08 | $435.04 | $0.00 | $122.49 | $22,221.61 |
| 46 | $22,221.61 | $435.04 | $0.00 | $125.64 | $22,782.29 |
| 47 | $22,782.29 | $435.04 | $0.00 | $128.81 | $23,346.14 |
| 48 | $23,346.14 | $435.04 | $0.00 | $132.00 | $23,913.18 |
| 49 | $23,913.18 | $435.04 | $0.00 | $135.21 | $24,483.43 |
| 50 | $24,483.43 | $435.04 | $0.00 | $138.43 | $25,056.90 |
| 51 | $25,056.90 | $435.04 | $0.00 | $141.68 | $25,633.62 |
| 52 | $25,633.62 | $435.04 | $0.00 | $144.94 | $26,213.60 |
| 53 | $26,213.60 | $435.04 | $0.00 | $148.22 | $26,796.86 |
| 54 | $26,796.86 | $435.04 | $0.00 | $151.51 | $27,383.41 |
| 55 | $27,383.41 | $435.04 | $0.00 | $154.83 | $27,973.28 |
| 56 | $27,973.28 | $435.04 | $0.00 | $158.16 | $28,566.48 |
| 57 | $28,566.48 | $435.04 | $0.00 | $161.52 | $29,163.04 |
| 58 | $29,163.04 | $435.04 | $0.00 | $164.89 | $29,762.97 |
| 59 | $29,762.97 | $435.04 | $0.00 | $168.28 | $30,366.29 |
| 60 | $30,366.29 | $435.04 | $0.00 | $171.70 | $30,973.03 |
| 61 | $30,973.03 | $435.04 | $0.00 | $175.13 | $31,583.20 |
| 62 | $31,583.20 | $435.04 | $0.00 | $178.58 | $32,196.82 |
| 63 | $32,196.82 | $435.04 | $0.00 | $182.05 | $32,813.91 |
| 64 | $32,813.91 | $435.04 | $0.00 | $185.53 | $33,434.48 |
| 65 | $33,434.48 | $435.04 | $0.00 | $189.04 | $34,058.56 |
| 66 | $34,058.56 | $435.04 | $0.00 | $192.57 | $34,686.17 |
| 67 | $34,686.17 | $435.04 | $0.00 | $196.12 | $35,317.33 |
| 68 | $35,317.33 | $435.04 | $0.00 | $199.69 | $35,952.06 |
| 69 | $35,952.06 | $435.04 | $0.00 | $203.28 | $36,590.38 |
| 70 | $36,590.38 | $435.04 | $0.00 | $206.89 | $37,232.31 |
| 71 | $37,232.31 | $435.04 | $0.00 | $210.52 | $37,877.87 |
| 72 | $37,877.87 | $435.04 | $0.00 | $214.17 | $38,527.08 |
| 73 | $38,527.08 | $435.04 | $0.00 | $217.84 | $39,179.96 |
| 74 | $39,179.96 | $435.04 | $0.00 | $221.53 | $39,836.53 |
| 75 | $39,836.53 | $435.04 | $0.00 | $225.24 | $40,496.81 |
| 76 | $40,496.81 | $435.04 | $0.00 | $228.97 | $41,160.82 |
| 77 | $41,160.82 | $435.04 | $0.00 | $232.73 | $41,828.59 |
| 78 | $41,828.59 | $435.04 | $0.00 | $236.50 | $42,500.13 |
| 79 | $42,500.13 | $435.04 | $0.00 | $240.30 | $43,175.47 |
| 80 | $43,175.47 | $435.04 | $0.00 | $244.12 | $43,854.63 |
| 81 | $43,854.63 | $435.04 | $0.00 | $247.96 | $44,537.63 |
| 82 | $44,537.63 | $435.04 | $0.00 | $251.82 | $45,224.49 |
| 83 | $45,224.49 | $435.04 | $0.00 | $255.71 | $45,915.24 |
| 84 | $45,915.24 | $435.04 | $0.00 | $259.61 | $46,609.89 |
| 85 | $46,609.89 | $435.04 | $0.00 | $263.54 | $47,308.47 |
| 86 | $47,308.47 | $435.04 | $0.00 | $267.49 | $48,011.00 |
| 87 | $48,011.00 | $435.04 | $0.00 | $271.46 | $48,717.50 |
| 88 | $48,717.50 | $435.04 | $0.00 | $275.46 | $49,428.00 |
| 89 | $49,428.00 | $435.04 | $0.00 | $279.47 | $50,142.51 |
| 90 | $50,142.51 | $435.04 | $0.00 | $283.51 | $50,861.06 |
| 91 | $50,861.06 | $435.04 | $0.00 | $287.58 | $51,583.68 |
| 92 | $51,583.68 | $435.04 | $0.00 | $291.66 | $52,310.38 |
| 93 | $52,310.38 | $435.04 | $0.00 | $295.77 | $53,041.19 |
| 94 | $53,041.19 | $435.04 | $0.00 | $299.90 | $53,776.13 |
| 95 | $53,776.13 | $435.04 | $0.00 | $304.06 | $54,515.23 |
| 96 | $54,515.23 | $435.04 | $0.00 | $308.24 | $55,258.51 |
| 97 | $55,258.51 | $435.04 | $0.00 | $312.44 | $56,005.99 |
| 98 | $56,005.99 | $435.04 | $0.00 | $316.67 | $56,757.70 |
| 99 | $56,757.70 | $435.04 | $0.00 | $320.92 | $57,513.66 |
| 100 | $57,513.66 | $435.04 | $0.00 | $325.19 | $58,273.89 |
| 101 | $58,273.89 | $435.04 | $0.00 | $329.49 | $59,038.42 |
| 102 | $59,038.42 | $435.04 | $0.00 | $333.81 | $59,807.27 |
| 103 | $59,807.27 | $435.04 | $0.00 | $338.16 | $60,580.47 |
| 104 | $60,580.47 | $435.04 | $0.00 | $342.53 | $61,358.04 |
| 105 | $61,358.04 | $435.04 | $0.00 | $346.93 | $62,140.01 |
| 106 | $62,140.01 | $435.04 | $0.00 | $351.35 | $62,926.40 |
| 107 | $62,926.40 | $435.04 | $0.00 | $355.80 | $63,717.24 |
| 108 | $63,717.24 | $435.04 | $0.00 | $360.27 | $64,512.55 |
| 109 | $64,512.55 | $435.04 | $0.00 | $364.76 | $65,312.35 |
| 110 | $65,312.35 | $435.04 | $0.00 | $369.29 | $66,116.68 |
| 111 | $66,116.68 | $435.04 | $0.00 | $373.83 | $66,925.55 |
| 112 | $66,925.55 | $435.04 | $0.00 | $378.41 | $67,739.00 |
| 113 | $67,739.00 | $435.04 | $0.00 | $383.01 | $68,557.05 |
| 114 | $68,557.05 | $435.04 | $0.00 | $387.63 | $69,379.72 |
| 115 | $69,379.72 | $435.04 | $0.00 | $392.28 | $70,207.04 |
| 116 | $70,207.04 | $435.04 | $0.00 | $396.96 | $71,039.04 |
| 117 | $71,039.04 | $435.04 | $0.00 | $401.67 | $71,875.75 |
| 118 | $71,875.75 | $435.04 | $0.00 | $406.40 | $72,717.19 |
| 119 | $72,717.19 | $435.04 | $0.00 | $411.15 | $73,563.38 |
| 120 | $73,563.38 | $435.04 | $0.00 | $415.94 | $74,414.36 |
| 121 | $74,414.36 | $435.04 | $0.00 | $420.75 | $75,270.15 |
| 122 | $75,270.15 | $435.04 | $0.00 | $425.59 | $76,130.78 |
| 123 | $76,130.78 | $435.04 | $0.00 | $430.45 | $76,996.27 |
| 124 | $76,996.27 | $435.04 | $0.00 | $435.35 | $77,866.66 |
| 125 | $77,866.66 | $435.04 | $0.00 | $440.27 | $78,741.97 |
| 126 | $78,741.97 | $435.04 | $0.00 | $445.22 | $79,622.23 |
| 127 | $79,622.23 | $435.04 | $0.00 | $450.20 | $80,507.47 |
| 128 | $80,507.47 | $435.04 | $0.00 | $455.20 | $81,397.71 |
| 129 | $81,397.71 | $435.04 | $0.00 | $460.23 | $82,292.98 |
| 130 | $82,292.98 | $435.04 | $0.00 | $465.30 | $83,193.32 |
| 131 | $83,193.32 | $435.04 | $0.00 | $470.39 | $84,098.75 |
| 132 | $84,098.75 | $435.04 | $0.00 | $475.51 | $85,009.30 |
| 133 | $85,009.30 | $435.04 | $0.00 | $480.65 | $85,924.99 |
| 134 | $85,924.99 | $435.04 | $0.00 | $485.83 | $86,845.86 |
| 135 | $86,845.86 | $435.04 | $0.00 | $491.04 | $87,771.94 |
| 136 | $87,771.94 | $435.04 | $0.00 | $496.28 | $88,703.26 |
| 137 | $88,703.26 | $435.04 | $0.00 | $501.54 | $89,639.84 |
| 138 | $89,639.84 | $435.04 | $0.00 | $506.84 | $90,581.72 |
| 139 | $90,581.72 | $435.04 | $0.00 | $512.16 | $91,528.92 |
| 140 | $91,528.92 | $435.04 | $0.00 | $517.52 | $92,481.48 |
| 141 | $92,481.48 | $435.04 | $0.00 | $522.90 | $93,439.42 |
| 142 | $93,439.42 | $435.04 | $0.00 | $528.32 | $94,402.78 |
| 143 | $94,402.78 | $435.04 | $0.00 | $533.77 | $95,371.59 |
| 144 | $95,371.59 | $435.04 | $0.00 | $539.24 | $96,345.87 |
| 145 | $96,345.87 | $435.04 | $0.00 | $544.75 | $97,325.66 |
| 146 | $97,325.66 | $435.04 | $0.00 | $550.29 | $98,310.99 |
| 147 | $98,310.99 | $435.04 | $0.00 | $555.86 | $99,301.89 |
| 148 | $99,301.89 | $435.04 | $0.00 | $561.47 | $100,298.40 |
| 149 | $100,298.40 | $435.04 | $0.00 | $567.10 | $101,300.54 |
| 150 | $101,300.54 | $435.04 | $0.00 | $572.77 | $102,308.35 |
| 151 | $102,308.35 | $435.04 | $0.00 | $578.47 | $103,321.86 |
| 152 | $103,321.86 | $435.04 | $0.00 | $584.20 | $104,341.10 |
| 153 | $104,341.10 | $435.04 | $0.00 | $589.96 | $105,366.10 |
| 154 | $105,366.10 | $435.04 | $0.00 | $595.76 | $106,396.90 |
| 155 | $106,396.90 | $435.04 | $0.00 | $601.58 | $107,433.52 |
| 156 | $107,433.52 | $435.04 | $0.00 | $607.44 | $108,476.00 |
| 157 | $108,476.00 | $435.04 | $0.00 | $613.34 | $109,524.38 |
| 158 | $109,524.38 | $435.04 | $0.00 | $619.27 | $110,578.69 |
| 159 | $110,578.69 | $435.04 | $0.00 | $625.23 | $111,638.96 |
| 160 | $111,638.96 | $435.04 | $0.00 | $631.22 | $112,705.22 |
| 161 | $112,705.22 | $435.04 | $0.00 | $637.25 | $113,777.51 |
| 162 | $113,777.51 | $435.04 | $0.00 | $643.31 | $114,855.86 |
| 163 | $114,855.86 | $435.04 | $0.00 | $649.41 | $115,940.31 |
| 164 | $115,940.31 | $435.04 | $0.00 | $655.54 | $117,030.89 |
| 165 | $117,030.89 | $435.04 | $0.00 | $661.71 | $118,127.64 |
| 166 | $118,127.64 | $435.04 | $0.00 | $667.91 | $119,230.59 |
| 167 | $119,230.59 | $435.04 | $0.00 | $674.15 | $120,339.78 |
| 168 | $120,339.78 | $435.04 | $0.00 | $680.42 | $121,455.24 |
| 169 | $121,455.24 | $435.04 | $0.00 | $686.73 | $122,577.01 |
| 170 | $122,577.01 | $435.04 | $0.00 | $693.07 | $123,705.12 |
| 171 | $123,705.12 | $435.04 | $0.00 | $699.45 | $124,839.61 |
| 172 | $124,839.61 | $435.04 | $0.00 | $705.86 | $125,980.51 |
| 173 | $125,980.51 | $435.04 | $0.00 | $712.31 | $127,127.86 |
| 174 | $127,127.86 | $435.04 | $0.00 | $718.80 | $128,281.70 |
| 175 | $128,281.70 | $435.04 | $0.00 | $725.32 | $129,442.06 |
| 176 | $129,442.06 | $435.04 | $0.00 | $731.88 | $130,608.98 |
| 177 | $130,608.98 | $435.04 | $0.00 | $738.48 | $131,782.50 |
| 178 | $131,782.50 | $435.04 | $0.00 | $745.12 | $132,962.66 |
| 179 | $132,962.66 | $435.04 | $0.00 | $751.79 | $134,149.49 |
| 180 | $134,149.49 | $435.04 | $0.00 | $758.50 | $135,343.03 |
| 181 | $135,343.03 | $435.04 | $0.00 | $765.25 | $136,543.32 |
| 182 | $136,543.32 | $435.04 | $0.00 | $772.04 | $137,750.40 |
| 183 | $137,750.40 | $435.04 | $0.00 | $778.86 | $138,964.30 |
| 184 | $138,964.30 | $435.04 | $0.00 | $785.72 | $140,185.06 |
| 185 | $140,185.06 | $435.04 | $0.00 | $792.63 | $141,412.73 |
| 186 | $141,412.73 | $435.04 | $0.00 | $799.57 | $142,647.34 |
| 187 | $142,647.34 | $435.04 | $0.00 | $806.55 | $143,888.93 |
| 188 | $143,888.93 | $435.04 | $0.00 | $813.57 | $145,137.54 |
| 189 | $145,137.54 | $435.04 | $0.00 | $820.63 | $146,393.21 |
| 190 | $146,393.21 | $435.04 | $0.00 | $827.73 | $147,655.98 |
| 191 | $147,655.98 | $435.04 | $0.00 | $834.87 | $148,925.89 |
| 192 | $148,925.89 | $435.04 | $0.00 | $842.05 | $150,202.98 |
| 193 | $150,202.98 | $435.04 | $0.00 | $849.27 | $151,487.29 |
| 194 | $151,487.29 | $435.04 | $0.00 | $856.53 | $152,778.86 |
| 195 | $152,778.86 | $435.04 | $0.00 | $863.83 | $154,077.73 |
| 196 | $154,077.73 | $435.04 | $0.00 | $871.18 | $155,383.95 |
| 197 | $155,383.95 | $435.04 | $0.00 | $878.56 | $156,697.55 |
| 198 | $156,697.55 | $435.04 | $0.00 | $885.99 | $158,018.58 |
| 199 | $158,018.58 | $435.04 | $0.00 | $893.46 | $159,347.08 |
| 200 | $159,347.08 | $435.04 | $0.00 | $900.97 | $160,683.09 |
| 201 | $160,683.09 | $435.04 | $0.00 | $908.53 | $162,026.66 |
| 202 | $162,026.66 | $435.04 | $0.00 | $916.12 | $163,377.82 |
| 203 | $163,377.82 | $435.04 | $0.00 | $923.76 | $164,736.62 |
| 204 | $164,736.62 | $435.04 | $0.00 | $931.44 | $166,103.10 |
| 205 | $166,103.10 | $435.04 | $0.00 | $939.17 | $167,477.31 |
| 206 | $167,477.31 | $435.04 | $0.00 | $946.94 | $168,859.29 |
| 207 | $168,859.29 | $435.04 | $0.00 | $954.75 | $170,249.08 |
| 208 | $170,249.08 | $435.04 | $0.00 | $962.61 | $171,646.73 |
| 209 | $171,646.73 | $435.04 | $0.00 | $970.52 | $173,052.29 |
| 210 | $173,052.29 | $435.04 | $0.00 | $978.46 | $174,465.79 |
| 211 | $174,465.79 | $435.04 | $0.00 | $986.45 | $175,887.28 |
| 212 | $175,887.28 | $435.04 | $0.00 | $994.49 | $177,316.81 |
| 213 | $177,316.81 | $435.04 | $0.00 | $1,002.58 | $178,754.43 |
| 214 | $178,754.43 | $435.04 | $0.00 | $1,010.70 | $180,200.17 |
| 215 | $180,200.17 | $435.04 | $0.00 | $1,018.88 | $181,654.09 |
| 216 | $181,654.09 | $435.04 | $0.00 | $1,027.10 | $183,116.23 |
| 217 | $183,116.23 | $435.04 | $51,003.48 | $1,035.37 | $133,583.16 |
| 218 | $133,583.16 | $435.04 | $0.00 | $755.30 | $134,773.50 |
| 219 | $134,773.50 | $435.04 | $0.00 | $762.03 | $135,970.57 |
| 220 | $135,970.57 | $435.04 | $0.00 | $768.80 | $137,174.41 |
| 221 | $137,174.41 | $435.04 | $0.00 | $775.60 | $138,385.05 |
| 222 | $138,385.05 | $435.04 | $0.00 | $782.45 | $139,602.54 |
| 223 | $139,602.54 | $435.04 | $0.00 | $789.33 | $140,826.91 |
| 224 | $140,826.91 | $435.04 | $0.00 | $796.26 | $142,058.21 |
| 225 | $142,058.21 | $435.04 | $0.00 | $803.22 | $143,296.47 |
| 226 | $143,296.47 | $435.04 | $0.00 | $810.22 | $144,541.73 |
| 227 | $144,541.73 | $435.04 | $0.00 | $817.26 | $145,794.03 |
| 228 | $145,794.03 | $435.04 | $0.00 | $824.34 | $147,053.41 |
| 229 | $147,053.41 | $435.04 | $53,553.66 | $831.46 | $94,766.25 |
| 230 | $94,766.25 | $435.04 | $0.00 | $535.82 | $95,737.11 |
| 231 | $95,737.11 | $435.04 | $0.00 | $541.31 | $96,713.46 |
| 232 | $96,713.46 | $435.04 | $0.00 | $546.83 | $97,695.33 |
| 233 | $97,695.33 | $435.04 | $0.00 | $552.38 | $98,682.75 |
| 234 | $98,682.75 | $435.04 | $0.00 | $557.97 | $99,675.76 |
| 235 | $99,675.76 | $435.04 | $0.00 | $563.58 | $100,674.38 |
| 236 | $100,674.38 | $435.04 | $0.00 | $569.23 | $101,678.65 |
| 237 | $101,678.65 | $435.04 | $0.00 | $574.91 | $102,688.60 |
| 238 | $102,688.60 | $435.04 | $0.00 | $580.62 | $103,704.26 |
| 239 | $103,704.26 | $435.04 | $0.00 | $586.36 | $104,725.66 |
| 240 | $104,725.66 | $435.04 | $0.00 | $592.13 | $105,752.83 |
| 241 | $105,752.83 | $435.04 | $56,231.34 | $597.94 | $50,554.47 |
| 242 | $50,554.47 | $435.04 | $0.00 | $285.84 | $51,275.35 |
| 243 | $51,275.35 | $435.04 | $0.00 | $289.92 | $52,000.31 |
| 244 | $52,000.31 | $435.04 | $0.00 | $294.02 | $52,729.37 |
| 245 | $52,729.37 | $435.04 | $0.00 | $298.14 | $53,462.55 |
| 246 | $53,462.55 | $435.04 | $0.00 | $302.29 | $54,199.88 |
| 247 | $54,199.88 | $435.04 | $0.00 | $306.45 | $54,941.37 |
| 248 | $54,941.37 | $435.04 | $0.00 | $310.65 | $55,687.06 |
| 249 | $55,687.06 | $435.04 | $0.00 | $314.86 | $56,436.96 |
| 250 | $56,436.96 | $435.04 | $0.00 | $319.10 | $57,191.10 |
| 251 | $57,191.10 | $435.04 | $0.00 | $323.37 | $57,949.51 |
| 252 | $57,949.51 | $435.04 | $0.00 | $327.65 | $58,712.20 |
| 253 | $58,712.20 | $0.00 | $59,042.91 | $331.97 | $1.26 |