How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $58,186 |
| Monthly savings required | $461 |
How much will it cost to send your child to University of Alaska Fairbanks in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $232,745.55 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $460.60 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 | $22,438.00 |
| 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 Alaska Fairbanks in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $460.60 | $0.00 | $0.00 | $460.60 |
| 2 | $460.60 | $460.60 | $0.00 | $2.60 | $923.80 |
| 3 | $923.80 | $460.60 | $0.00 | $5.22 | $1,389.62 |
| 4 | $1,389.62 | $460.60 | $0.00 | $7.86 | $1,858.08 |
| 5 | $1,858.08 | $460.60 | $0.00 | $10.51 | $2,329.19 |
| 6 | $2,329.19 | $460.60 | $0.00 | $13.17 | $2,802.96 |
| 7 | $2,802.96 | $460.60 | $0.00 | $15.85 | $3,279.41 |
| 8 | $3,279.41 | $460.60 | $0.00 | $18.54 | $3,758.55 |
| 9 | $3,758.55 | $460.60 | $0.00 | $21.25 | $4,240.40 |
| 10 | $4,240.40 | $460.60 | $0.00 | $23.98 | $4,724.98 |
| 11 | $4,724.98 | $460.60 | $0.00 | $26.72 | $5,212.30 |
| 12 | $5,212.30 | $460.60 | $0.00 | $29.47 | $5,702.37 |
| 13 | $5,702.37 | $460.60 | $0.00 | $32.24 | $6,195.21 |
| 14 | $6,195.21 | $460.60 | $0.00 | $35.03 | $6,690.84 |
| 15 | $6,690.84 | $460.60 | $0.00 | $37.83 | $7,189.27 |
| 16 | $7,189.27 | $460.60 | $0.00 | $40.65 | $7,690.52 |
| 17 | $7,690.52 | $460.60 | $0.00 | $43.48 | $8,194.60 |
| 18 | $8,194.60 | $460.60 | $0.00 | $46.33 | $8,701.53 |
| 19 | $8,701.53 | $460.60 | $0.00 | $49.20 | $9,211.33 |
| 20 | $9,211.33 | $460.60 | $0.00 | $52.08 | $9,724.01 |
| 21 | $9,724.01 | $460.60 | $0.00 | $54.98 | $10,239.59 |
| 22 | $10,239.59 | $460.60 | $0.00 | $57.90 | $10,758.09 |
| 23 | $10,758.09 | $460.60 | $0.00 | $60.83 | $11,279.52 |
| 24 | $11,279.52 | $460.60 | $0.00 | $63.78 | $11,803.90 |
| 25 | $11,803.90 | $460.60 | $0.00 | $66.74 | $12,331.24 |
| 26 | $12,331.24 | $460.60 | $0.00 | $69.72 | $12,861.56 |
| 27 | $12,861.56 | $460.60 | $0.00 | $72.72 | $13,394.88 |
| 28 | $13,394.88 | $460.60 | $0.00 | $75.74 | $13,931.22 |
| 29 | $13,931.22 | $460.60 | $0.00 | $78.77 | $14,470.59 |
| 30 | $14,470.59 | $460.60 | $0.00 | $81.82 | $15,013.01 |
| 31 | $15,013.01 | $460.60 | $0.00 | $84.89 | $15,558.50 |
| 32 | $15,558.50 | $460.60 | $0.00 | $87.97 | $16,107.07 |
| 33 | $16,107.07 | $460.60 | $0.00 | $91.07 | $16,658.74 |
| 34 | $16,658.74 | $460.60 | $0.00 | $94.19 | $17,213.53 |
| 35 | $17,213.53 | $460.60 | $0.00 | $97.33 | $17,771.46 |
| 36 | $17,771.46 | $460.60 | $0.00 | $100.48 | $18,332.54 |
| 37 | $18,332.54 | $460.60 | $0.00 | $103.65 | $18,896.79 |
| 38 | $18,896.79 | $460.60 | $0.00 | $106.85 | $19,464.24 |
| 39 | $19,464.24 | $460.60 | $0.00 | $110.05 | $20,034.89 |
| 40 | $20,034.89 | $460.60 | $0.00 | $113.28 | $20,608.77 |
| 41 | $20,608.77 | $460.60 | $0.00 | $116.52 | $21,185.89 |
| 42 | $21,185.89 | $460.60 | $0.00 | $119.79 | $21,766.28 |
| 43 | $21,766.28 | $460.60 | $0.00 | $123.07 | $22,349.95 |
| 44 | $22,349.95 | $460.60 | $0.00 | $126.37 | $22,936.92 |
| 45 | $22,936.92 | $460.60 | $0.00 | $129.69 | $23,527.21 |
| 46 | $23,527.21 | $460.60 | $0.00 | $133.03 | $24,120.84 |
| 47 | $24,120.84 | $460.60 | $0.00 | $136.38 | $24,717.82 |
| 48 | $24,717.82 | $460.60 | $0.00 | $139.76 | $25,318.18 |
| 49 | $25,318.18 | $460.60 | $0.00 | $143.15 | $25,921.93 |
| 50 | $25,921.93 | $460.60 | $0.00 | $146.57 | $26,529.10 |
| 51 | $26,529.10 | $460.60 | $0.00 | $150.00 | $27,139.70 |
| 52 | $27,139.70 | $460.60 | $0.00 | $153.45 | $27,753.75 |
| 53 | $27,753.75 | $460.60 | $0.00 | $156.92 | $28,371.27 |
| 54 | $28,371.27 | $460.60 | $0.00 | $160.42 | $28,992.29 |
| 55 | $28,992.29 | $460.60 | $0.00 | $163.93 | $29,616.82 |
| 56 | $29,616.82 | $460.60 | $0.00 | $167.46 | $30,244.88 |
| 57 | $30,244.88 | $460.60 | $0.00 | $171.01 | $30,876.49 |
| 58 | $30,876.49 | $460.60 | $0.00 | $174.58 | $31,511.67 |
| 59 | $31,511.67 | $460.60 | $0.00 | $178.17 | $32,150.44 |
| 60 | $32,150.44 | $460.60 | $0.00 | $181.78 | $32,792.82 |
| 61 | $32,792.82 | $460.60 | $0.00 | $185.42 | $33,438.84 |
| 62 | $33,438.84 | $460.60 | $0.00 | $189.07 | $34,088.51 |
| 63 | $34,088.51 | $460.60 | $0.00 | $192.74 | $34,741.85 |
| 64 | $34,741.85 | $460.60 | $0.00 | $196.44 | $35,398.89 |
| 65 | $35,398.89 | $460.60 | $0.00 | $200.15 | $36,059.64 |
| 66 | $36,059.64 | $460.60 | $0.00 | $203.89 | $36,724.13 |
| 67 | $36,724.13 | $460.60 | $0.00 | $207.64 | $37,392.37 |
| 68 | $37,392.37 | $460.60 | $0.00 | $211.42 | $38,064.39 |
| 69 | $38,064.39 | $460.60 | $0.00 | $215.22 | $38,740.21 |
| 70 | $38,740.21 | $460.60 | $0.00 | $219.04 | $39,419.85 |
| 71 | $39,419.85 | $460.60 | $0.00 | $222.89 | $40,103.34 |
| 72 | $40,103.34 | $460.60 | $0.00 | $226.75 | $40,790.69 |
| 73 | $40,790.69 | $460.60 | $0.00 | $230.64 | $41,481.93 |
| 74 | $41,481.93 | $460.60 | $0.00 | $234.54 | $42,177.07 |
| 75 | $42,177.07 | $460.60 | $0.00 | $238.48 | $42,876.15 |
| 76 | $42,876.15 | $460.60 | $0.00 | $242.43 | $43,579.18 |
| 77 | $43,579.18 | $460.60 | $0.00 | $246.40 | $44,286.18 |
| 78 | $44,286.18 | $460.60 | $0.00 | $250.40 | $44,997.18 |
| 79 | $44,997.18 | $460.60 | $0.00 | $254.42 | $45,712.20 |
| 80 | $45,712.20 | $460.60 | $0.00 | $258.46 | $46,431.26 |
| 81 | $46,431.26 | $460.60 | $0.00 | $262.53 | $47,154.39 |
| 82 | $47,154.39 | $460.60 | $0.00 | $266.62 | $47,881.61 |
| 83 | $47,881.61 | $460.60 | $0.00 | $270.73 | $48,612.94 |
| 84 | $48,612.94 | $460.60 | $0.00 | $274.86 | $49,348.40 |
| 85 | $49,348.40 | $460.60 | $0.00 | $279.02 | $50,088.02 |
| 86 | $50,088.02 | $460.60 | $0.00 | $283.20 | $50,831.82 |
| 87 | $50,831.82 | $460.60 | $0.00 | $287.41 | $51,579.83 |
| 88 | $51,579.83 | $460.60 | $0.00 | $291.64 | $52,332.07 |
| 89 | $52,332.07 | $460.60 | $0.00 | $295.89 | $53,088.56 |
| 90 | $53,088.56 | $460.60 | $0.00 | $300.17 | $53,849.33 |
| 91 | $53,849.33 | $460.60 | $0.00 | $304.47 | $54,614.40 |
| 92 | $54,614.40 | $460.60 | $0.00 | $308.80 | $55,383.80 |
| 93 | $55,383.80 | $460.60 | $0.00 | $313.15 | $56,157.55 |
| 94 | $56,157.55 | $460.60 | $0.00 | $317.52 | $56,935.67 |
| 95 | $56,935.67 | $460.60 | $0.00 | $321.92 | $57,718.19 |
| 96 | $57,718.19 | $460.60 | $0.00 | $326.35 | $58,505.14 |
| 97 | $58,505.14 | $460.60 | $0.00 | $330.80 | $59,296.54 |
| 98 | $59,296.54 | $460.60 | $0.00 | $335.27 | $60,092.41 |
| 99 | $60,092.41 | $460.60 | $0.00 | $339.77 | $60,892.78 |
| 100 | $60,892.78 | $460.60 | $0.00 | $344.30 | $61,697.68 |
| 101 | $61,697.68 | $460.60 | $0.00 | $348.85 | $62,507.13 |
| 102 | $62,507.13 | $460.60 | $0.00 | $353.42 | $63,321.15 |
| 103 | $63,321.15 | $460.60 | $0.00 | $358.03 | $64,139.78 |
| 104 | $64,139.78 | $460.60 | $0.00 | $362.66 | $64,963.04 |
| 105 | $64,963.04 | $460.60 | $0.00 | $367.31 | $65,790.95 |
| 106 | $65,790.95 | $460.60 | $0.00 | $371.99 | $66,623.54 |
| 107 | $66,623.54 | $460.60 | $0.00 | $376.70 | $67,460.84 |
| 108 | $67,460.84 | $460.60 | $0.00 | $381.43 | $68,302.87 |
| 109 | $68,302.87 | $460.60 | $0.00 | $386.19 | $69,149.66 |
| 110 | $69,149.66 | $460.60 | $0.00 | $390.98 | $70,001.24 |
| 111 | $70,001.24 | $460.60 | $0.00 | $395.80 | $70,857.64 |
| 112 | $70,857.64 | $460.60 | $0.00 | $400.64 | $71,718.88 |
| 113 | $71,718.88 | $460.60 | $0.00 | $405.51 | $72,584.99 |
| 114 | $72,584.99 | $460.60 | $0.00 | $410.41 | $73,456.00 |
| 115 | $73,456.00 | $460.60 | $0.00 | $415.33 | $74,331.93 |
| 116 | $74,331.93 | $460.60 | $0.00 | $420.28 | $75,212.81 |
| 117 | $75,212.81 | $460.60 | $0.00 | $425.26 | $76,098.67 |
| 118 | $76,098.67 | $460.60 | $0.00 | $430.27 | $76,989.54 |
| 119 | $76,989.54 | $460.60 | $0.00 | $435.31 | $77,885.45 |
| 120 | $77,885.45 | $460.60 | $0.00 | $440.38 | $78,786.43 |
| 121 | $78,786.43 | $460.60 | $0.00 | $445.47 | $79,692.50 |
| 122 | $79,692.50 | $460.60 | $0.00 | $450.59 | $80,603.69 |
| 123 | $80,603.69 | $460.60 | $0.00 | $455.74 | $81,520.03 |
| 124 | $81,520.03 | $460.60 | $0.00 | $460.93 | $82,441.56 |
| 125 | $82,441.56 | $460.60 | $0.00 | $466.14 | $83,368.30 |
| 126 | $83,368.30 | $460.60 | $0.00 | $471.38 | $84,300.28 |
| 127 | $84,300.28 | $460.60 | $0.00 | $476.65 | $85,237.53 |
| 128 | $85,237.53 | $460.60 | $0.00 | $481.95 | $86,180.08 |
| 129 | $86,180.08 | $460.60 | $0.00 | $487.27 | $87,127.95 |
| 130 | $87,127.95 | $460.60 | $0.00 | $492.63 | $88,081.18 |
| 131 | $88,081.18 | $460.60 | $0.00 | $498.02 | $89,039.80 |
| 132 | $89,039.80 | $460.60 | $0.00 | $503.44 | $90,003.84 |
| 133 | $90,003.84 | $460.60 | $0.00 | $508.89 | $90,973.33 |
| 134 | $90,973.33 | $460.60 | $0.00 | $514.38 | $91,948.31 |
| 135 | $91,948.31 | $460.60 | $0.00 | $519.89 | $92,928.80 |
| 136 | $92,928.80 | $460.60 | $0.00 | $525.43 | $93,914.83 |
| 137 | $93,914.83 | $460.60 | $0.00 | $531.01 | $94,906.44 |
| 138 | $94,906.44 | $460.60 | $0.00 | $536.61 | $95,903.65 |
| 139 | $95,903.65 | $460.60 | $0.00 | $542.25 | $96,906.50 |
| 140 | $96,906.50 | $460.60 | $0.00 | $547.92 | $97,915.02 |
| 141 | $97,915.02 | $460.60 | $0.00 | $553.63 | $98,929.25 |
| 142 | $98,929.25 | $460.60 | $0.00 | $559.36 | $99,949.21 |
| 143 | $99,949.21 | $460.60 | $0.00 | $565.13 | $100,974.94 |
| 144 | $100,974.94 | $460.60 | $0.00 | $570.93 | $102,006.47 |
| 145 | $102,006.47 | $460.60 | $0.00 | $576.76 | $103,043.83 |
| 146 | $103,043.83 | $460.60 | $0.00 | $582.62 | $104,087.05 |
| 147 | $104,087.05 | $460.60 | $0.00 | $588.52 | $105,136.17 |
| 148 | $105,136.17 | $460.60 | $0.00 | $594.46 | $106,191.23 |
| 149 | $106,191.23 | $460.60 | $0.00 | $600.42 | $107,252.25 |
| 150 | $107,252.25 | $460.60 | $0.00 | $606.42 | $108,319.27 |
| 151 | $108,319.27 | $460.60 | $0.00 | $612.45 | $109,392.32 |
| 152 | $109,392.32 | $460.60 | $0.00 | $618.52 | $110,471.44 |
| 153 | $110,471.44 | $460.60 | $0.00 | $624.62 | $111,556.66 |
| 154 | $111,556.66 | $460.60 | $0.00 | $630.76 | $112,648.02 |
| 155 | $112,648.02 | $460.60 | $0.00 | $636.93 | $113,745.55 |
| 156 | $113,745.55 | $460.60 | $0.00 | $643.13 | $114,849.28 |
| 157 | $114,849.28 | $460.60 | $0.00 | $649.37 | $115,959.25 |
| 158 | $115,959.25 | $460.60 | $0.00 | $655.65 | $117,075.50 |
| 159 | $117,075.50 | $460.60 | $0.00 | $661.96 | $118,198.06 |
| 160 | $118,198.06 | $460.60 | $0.00 | $668.31 | $119,326.97 |
| 161 | $119,326.97 | $460.60 | $0.00 | $674.69 | $120,462.26 |
| 162 | $120,462.26 | $460.60 | $0.00 | $681.11 | $121,603.97 |
| 163 | $121,603.97 | $460.60 | $0.00 | $687.57 | $122,752.14 |
| 164 | $122,752.14 | $460.60 | $0.00 | $694.06 | $123,906.80 |
| 165 | $123,906.80 | $460.60 | $0.00 | $700.59 | $125,067.99 |
| 166 | $125,067.99 | $460.60 | $0.00 | $707.15 | $126,235.74 |
| 167 | $126,235.74 | $460.60 | $0.00 | $713.76 | $127,410.10 |
| 168 | $127,410.10 | $460.60 | $0.00 | $720.40 | $128,591.10 |
| 169 | $128,591.10 | $460.60 | $0.00 | $727.07 | $129,778.77 |
| 170 | $129,778.77 | $460.60 | $0.00 | $733.79 | $130,973.16 |
| 171 | $130,973.16 | $460.60 | $0.00 | $740.54 | $132,174.30 |
| 172 | $132,174.30 | $460.60 | $0.00 | $747.33 | $133,382.23 |
| 173 | $133,382.23 | $460.60 | $0.00 | $754.16 | $134,596.99 |
| 174 | $134,596.99 | $460.60 | $0.00 | $761.03 | $135,818.62 |
| 175 | $135,818.62 | $460.60 | $0.00 | $767.94 | $137,047.16 |
| 176 | $137,047.16 | $460.60 | $0.00 | $774.88 | $138,282.64 |
| 177 | $138,282.64 | $460.60 | $0.00 | $781.87 | $139,525.11 |
| 178 | $139,525.11 | $460.60 | $0.00 | $788.90 | $140,774.61 |
| 179 | $140,774.61 | $460.60 | $0.00 | $795.96 | $142,031.17 |
| 180 | $142,031.17 | $460.60 | $0.00 | $803.06 | $143,294.83 |
| 181 | $143,294.83 | $460.60 | $0.00 | $810.21 | $144,565.64 |
| 182 | $144,565.64 | $460.60 | $0.00 | $817.40 | $145,843.64 |
| 183 | $145,843.64 | $460.60 | $0.00 | $824.62 | $147,128.86 |
| 184 | $147,128.86 | $460.60 | $0.00 | $831.89 | $148,421.35 |
| 185 | $148,421.35 | $460.60 | $0.00 | $839.20 | $149,721.15 |
| 186 | $149,721.15 | $460.60 | $0.00 | $846.55 | $151,028.30 |
| 187 | $151,028.30 | $460.60 | $0.00 | $853.94 | $152,342.84 |
| 188 | $152,342.84 | $460.60 | $0.00 | $861.37 | $153,664.81 |
| 189 | $153,664.81 | $460.60 | $0.00 | $868.84 | $154,994.25 |
| 190 | $154,994.25 | $460.60 | $0.00 | $876.36 | $156,331.21 |
| 191 | $156,331.21 | $460.60 | $0.00 | $883.92 | $157,675.73 |
| 192 | $157,675.73 | $460.60 | $0.00 | $891.52 | $159,027.85 |
| 193 | $159,027.85 | $460.60 | $0.00 | $899.17 | $160,387.62 |
| 194 | $160,387.62 | $460.60 | $0.00 | $906.85 | $161,755.07 |
| 195 | $161,755.07 | $460.60 | $0.00 | $914.59 | $163,130.26 |
| 196 | $163,130.26 | $460.60 | $0.00 | $922.36 | $164,513.22 |
| 197 | $164,513.22 | $460.60 | $0.00 | $930.18 | $165,904.00 |
| 198 | $165,904.00 | $460.60 | $0.00 | $938.05 | $167,302.65 |
| 199 | $167,302.65 | $460.60 | $0.00 | $945.95 | $168,709.20 |
| 200 | $168,709.20 | $460.60 | $0.00 | $953.91 | $170,123.71 |
| 201 | $170,123.71 | $460.60 | $0.00 | $961.90 | $171,546.21 |
| 202 | $171,546.21 | $460.60 | $0.00 | $969.95 | $172,976.76 |
| 203 | $172,976.76 | $460.60 | $0.00 | $978.04 | $174,415.40 |
| 204 | $174,415.40 | $460.60 | $0.00 | $986.17 | $175,862.17 |
| 205 | $175,862.17 | $460.60 | $0.00 | $994.35 | $177,317.12 |
| 206 | $177,317.12 | $460.60 | $0.00 | $1,002.58 | $178,780.30 |
| 207 | $178,780.30 | $460.60 | $0.00 | $1,010.85 | $180,251.75 |
| 208 | $180,251.75 | $460.60 | $0.00 | $1,019.17 | $181,731.52 |
| 209 | $181,731.52 | $460.60 | $0.00 | $1,027.54 | $183,219.66 |
| 210 | $183,219.66 | $460.60 | $0.00 | $1,035.95 | $184,716.21 |
| 211 | $184,716.21 | $460.60 | $0.00 | $1,044.41 | $186,221.22 |
| 212 | $186,221.22 | $460.60 | $0.00 | $1,052.92 | $187,734.74 |
| 213 | $187,734.74 | $460.60 | $0.00 | $1,061.48 | $189,256.82 |
| 214 | $189,256.82 | $460.60 | $0.00 | $1,070.09 | $190,787.51 |
| 215 | $190,787.51 | $460.60 | $0.00 | $1,078.74 | $192,326.85 |
| 216 | $192,326.85 | $460.60 | $0.00 | $1,087.44 | $193,874.89 |
| 217 | $193,874.89 | $460.60 | $53,999.72 | $1,096.20 | $141,431.97 |
| 218 | $141,431.97 | $460.60 | $0.00 | $799.68 | $142,692.25 |
| 219 | $142,692.25 | $460.60 | $0.00 | $806.80 | $143,959.65 |
| 220 | $143,959.65 | $460.60 | $0.00 | $813.97 | $145,234.22 |
| 221 | $145,234.22 | $460.60 | $0.00 | $821.18 | $146,516.00 |
| 222 | $146,516.00 | $460.60 | $0.00 | $828.42 | $147,805.02 |
| 223 | $147,805.02 | $460.60 | $0.00 | $835.71 | $149,101.33 |
| 224 | $149,101.33 | $460.60 | $0.00 | $843.04 | $150,404.97 |
| 225 | $150,404.97 | $460.60 | $0.00 | $850.41 | $151,715.98 |
| 226 | $151,715.98 | $460.60 | $0.00 | $857.82 | $153,034.40 |
| 227 | $153,034.40 | $460.60 | $0.00 | $865.28 | $154,360.28 |
| 228 | $154,360.28 | $460.60 | $0.00 | $872.78 | $155,693.66 |
| 229 | $155,693.66 | $460.60 | $56,699.71 | $880.31 | $100,334.86 |
| 230 | $100,334.86 | $460.60 | $0.00 | $567.31 | $101,362.77 |
| 231 | $101,362.77 | $460.60 | $0.00 | $573.12 | $102,396.49 |
| 232 | $102,396.49 | $460.60 | $0.00 | $578.96 | $103,436.05 |
| 233 | $103,436.05 | $460.60 | $0.00 | $584.84 | $104,481.49 |
| 234 | $104,481.49 | $460.60 | $0.00 | $590.75 | $105,532.84 |
| 235 | $105,532.84 | $460.60 | $0.00 | $596.70 | $106,590.14 |
| 236 | $106,590.14 | $460.60 | $0.00 | $602.68 | $107,653.42 |
| 237 | $107,653.42 | $460.60 | $0.00 | $608.69 | $108,722.71 |
| 238 | $108,722.71 | $460.60 | $0.00 | $614.73 | $109,798.04 |
| 239 | $109,798.04 | $460.60 | $0.00 | $620.81 | $110,879.45 |
| 240 | $110,879.45 | $460.60 | $0.00 | $626.93 | $111,966.98 |
| 241 | $111,966.98 | $460.60 | $59,534.69 | $633.08 | $53,525.97 |
| 242 | $53,525.97 | $460.60 | $0.00 | $302.64 | $54,289.21 |
| 243 | $54,289.21 | $460.60 | $0.00 | $306.96 | $55,056.77 |
| 244 | $55,056.77 | $460.60 | $0.00 | $311.30 | $55,828.67 |
| 245 | $55,828.67 | $460.60 | $0.00 | $315.66 | $56,604.93 |
| 246 | $56,604.93 | $460.60 | $0.00 | $320.05 | $57,385.58 |
| 247 | $57,385.58 | $460.60 | $0.00 | $324.47 | $58,170.65 |
| 248 | $58,170.65 | $460.60 | $0.00 | $328.91 | $58,960.16 |
| 249 | $58,960.16 | $460.60 | $0.00 | $333.37 | $59,754.13 |
| 250 | $59,754.13 | $460.60 | $0.00 | $337.86 | $60,552.59 |
| 251 | $60,552.59 | $460.60 | $0.00 | $342.37 | $61,355.56 |
| 252 | $61,355.56 | $460.60 | $0.00 | $346.91 | $62,163.07 |
| 253 | $62,163.07 | $0.00 | $62,511.43 | $351.48 | $3.12 |