How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $56,579 |
| Monthly savings required | $448 |
How much will it cost to send your child to University of Arkansas Fort Smith in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $226,314.40 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $447.87 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 | $21,818.00 |
| 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 Arkansas Fort Smith in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $447.87 | $0.00 | $0.00 | $447.87 |
| 2 | $447.87 | $447.87 | $0.00 | $2.53 | $898.27 |
| 3 | $898.27 | $447.87 | $0.00 | $5.08 | $1,351.22 |
| 4 | $1,351.22 | $447.87 | $0.00 | $7.64 | $1,806.73 |
| 5 | $1,806.73 | $447.87 | $0.00 | $10.22 | $2,264.82 |
| 6 | $2,264.82 | $447.87 | $0.00 | $12.81 | $2,725.50 |
| 7 | $2,725.50 | $447.87 | $0.00 | $15.41 | $3,188.78 |
| 8 | $3,188.78 | $447.87 | $0.00 | $18.03 | $3,654.68 |
| 9 | $3,654.68 | $447.87 | $0.00 | $20.66 | $4,123.21 |
| 10 | $4,123.21 | $447.87 | $0.00 | $23.31 | $4,594.39 |
| 11 | $4,594.39 | $447.87 | $0.00 | $25.98 | $5,068.24 |
| 12 | $5,068.24 | $447.87 | $0.00 | $28.66 | $5,544.77 |
| 13 | $5,544.77 | $447.87 | $0.00 | $31.35 | $6,023.99 |
| 14 | $6,023.99 | $447.87 | $0.00 | $34.06 | $6,505.92 |
| 15 | $6,505.92 | $447.87 | $0.00 | $36.79 | $6,990.58 |
| 16 | $6,990.58 | $447.87 | $0.00 | $39.53 | $7,477.98 |
| 17 | $7,477.98 | $447.87 | $0.00 | $42.28 | $7,968.13 |
| 18 | $7,968.13 | $447.87 | $0.00 | $45.05 | $8,461.05 |
| 19 | $8,461.05 | $447.87 | $0.00 | $47.84 | $8,956.76 |
| 20 | $8,956.76 | $447.87 | $0.00 | $50.64 | $9,455.27 |
| 21 | $9,455.27 | $447.87 | $0.00 | $53.46 | $9,956.60 |
| 22 | $9,956.60 | $447.87 | $0.00 | $56.30 | $10,460.77 |
| 23 | $10,460.77 | $447.87 | $0.00 | $59.15 | $10,967.79 |
| 24 | $10,967.79 | $447.87 | $0.00 | $62.01 | $11,477.67 |
| 25 | $11,477.67 | $447.87 | $0.00 | $64.90 | $11,990.44 |
| 26 | $11,990.44 | $447.87 | $0.00 | $67.80 | $12,506.11 |
| 27 | $12,506.11 | $447.87 | $0.00 | $70.71 | $13,024.69 |
| 28 | $13,024.69 | $447.87 | $0.00 | $73.64 | $13,546.20 |
| 29 | $13,546.20 | $447.87 | $0.00 | $76.59 | $14,070.66 |
| 30 | $14,070.66 | $447.87 | $0.00 | $79.56 | $14,598.09 |
| 31 | $14,598.09 | $447.87 | $0.00 | $82.54 | $15,128.50 |
| 32 | $15,128.50 | $447.87 | $0.00 | $85.54 | $15,661.91 |
| 33 | $15,661.91 | $447.87 | $0.00 | $88.55 | $16,198.33 |
| 34 | $16,198.33 | $447.87 | $0.00 | $91.59 | $16,737.79 |
| 35 | $16,737.79 | $447.87 | $0.00 | $94.64 | $17,280.30 |
| 36 | $17,280.30 | $447.87 | $0.00 | $97.71 | $17,825.88 |
| 37 | $17,825.88 | $447.87 | $0.00 | $100.79 | $18,374.54 |
| 38 | $18,374.54 | $447.87 | $0.00 | $103.89 | $18,926.30 |
| 39 | $18,926.30 | $447.87 | $0.00 | $107.01 | $19,481.18 |
| 40 | $19,481.18 | $447.87 | $0.00 | $110.15 | $20,039.20 |
| 41 | $20,039.20 | $447.87 | $0.00 | $113.30 | $20,600.37 |
| 42 | $20,600.37 | $447.87 | $0.00 | $116.48 | $21,164.72 |
| 43 | $21,164.72 | $447.87 | $0.00 | $119.67 | $21,732.26 |
| 44 | $21,732.26 | $447.87 | $0.00 | $122.88 | $22,303.01 |
| 45 | $22,303.01 | $447.87 | $0.00 | $126.10 | $22,876.98 |
| 46 | $22,876.98 | $447.87 | $0.00 | $129.35 | $23,454.20 |
| 47 | $23,454.20 | $447.87 | $0.00 | $132.61 | $24,034.68 |
| 48 | $24,034.68 | $447.87 | $0.00 | $135.90 | $24,618.45 |
| 49 | $24,618.45 | $447.87 | $0.00 | $139.20 | $25,205.52 |
| 50 | $25,205.52 | $447.87 | $0.00 | $142.52 | $25,795.91 |
| 51 | $25,795.91 | $447.87 | $0.00 | $145.85 | $26,389.63 |
| 52 | $26,389.63 | $447.87 | $0.00 | $149.21 | $26,986.71 |
| 53 | $26,986.71 | $447.87 | $0.00 | $152.59 | $27,587.17 |
| 54 | $27,587.17 | $447.87 | $0.00 | $155.98 | $28,191.02 |
| 55 | $28,191.02 | $447.87 | $0.00 | $159.40 | $28,798.29 |
| 56 | $28,798.29 | $447.87 | $0.00 | $162.83 | $29,408.99 |
| 57 | $29,408.99 | $447.87 | $0.00 | $166.28 | $30,023.14 |
| 58 | $30,023.14 | $447.87 | $0.00 | $169.76 | $30,640.77 |
| 59 | $30,640.77 | $447.87 | $0.00 | $173.25 | $31,261.89 |
| 60 | $31,261.89 | $447.87 | $0.00 | $176.76 | $31,886.52 |
| 61 | $31,886.52 | $447.87 | $0.00 | $180.29 | $32,514.68 |
| 62 | $32,514.68 | $447.87 | $0.00 | $183.84 | $33,146.39 |
| 63 | $33,146.39 | $447.87 | $0.00 | $187.41 | $33,781.67 |
| 64 | $33,781.67 | $447.87 | $0.00 | $191.01 | $34,420.55 |
| 65 | $34,420.55 | $447.87 | $0.00 | $194.62 | $35,063.04 |
| 66 | $35,063.04 | $447.87 | $0.00 | $198.25 | $35,709.16 |
| 67 | $35,709.16 | $447.87 | $0.00 | $201.90 | $36,358.93 |
| 68 | $36,358.93 | $447.87 | $0.00 | $205.58 | $37,012.38 |
| 69 | $37,012.38 | $447.87 | $0.00 | $209.27 | $37,669.52 |
| 70 | $37,669.52 | $447.87 | $0.00 | $212.99 | $38,330.38 |
| 71 | $38,330.38 | $447.87 | $0.00 | $216.73 | $38,994.98 |
| 72 | $38,994.98 | $447.87 | $0.00 | $220.48 | $39,663.33 |
| 73 | $39,663.33 | $447.87 | $0.00 | $224.26 | $40,335.46 |
| 74 | $40,335.46 | $447.87 | $0.00 | $228.06 | $41,011.39 |
| 75 | $41,011.39 | $447.87 | $0.00 | $231.88 | $41,691.14 |
| 76 | $41,691.14 | $447.87 | $0.00 | $235.73 | $42,374.74 |
| 77 | $42,374.74 | $447.87 | $0.00 | $239.59 | $43,062.20 |
| 78 | $43,062.20 | $447.87 | $0.00 | $243.48 | $43,753.55 |
| 79 | $43,753.55 | $447.87 | $0.00 | $247.39 | $44,448.81 |
| 80 | $44,448.81 | $447.87 | $0.00 | $251.32 | $45,148.00 |
| 81 | $45,148.00 | $447.87 | $0.00 | $255.27 | $45,851.14 |
| 82 | $45,851.14 | $447.87 | $0.00 | $259.25 | $46,558.26 |
| 83 | $46,558.26 | $447.87 | $0.00 | $263.25 | $47,269.38 |
| 84 | $47,269.38 | $447.87 | $0.00 | $267.27 | $47,984.52 |
| 85 | $47,984.52 | $447.87 | $0.00 | $271.31 | $48,703.70 |
| 86 | $48,703.70 | $447.87 | $0.00 | $275.38 | $49,426.95 |
| 87 | $49,426.95 | $447.87 | $0.00 | $279.47 | $50,154.29 |
| 88 | $50,154.29 | $447.87 | $0.00 | $283.58 | $50,885.74 |
| 89 | $50,885.74 | $447.87 | $0.00 | $287.72 | $51,621.33 |
| 90 | $51,621.33 | $447.87 | $0.00 | $291.87 | $52,361.07 |
| 91 | $52,361.07 | $447.87 | $0.00 | $296.06 | $53,105.00 |
| 92 | $53,105.00 | $447.87 | $0.00 | $300.26 | $53,853.13 |
| 93 | $53,853.13 | $447.87 | $0.00 | $304.49 | $54,605.49 |
| 94 | $54,605.49 | $447.87 | $0.00 | $308.75 | $55,362.11 |
| 95 | $55,362.11 | $447.87 | $0.00 | $313.03 | $56,123.01 |
| 96 | $56,123.01 | $447.87 | $0.00 | $317.33 | $56,888.21 |
| 97 | $56,888.21 | $447.87 | $0.00 | $321.65 | $57,657.73 |
| 98 | $57,657.73 | $447.87 | $0.00 | $326.01 | $58,431.61 |
| 99 | $58,431.61 | $447.87 | $0.00 | $330.38 | $59,209.86 |
| 100 | $59,209.86 | $447.87 | $0.00 | $334.78 | $59,992.51 |
| 101 | $59,992.51 | $447.87 | $0.00 | $339.21 | $60,779.59 |
| 102 | $60,779.59 | $447.87 | $0.00 | $343.66 | $61,571.12 |
| 103 | $61,571.12 | $447.87 | $0.00 | $348.13 | $62,367.12 |
| 104 | $62,367.12 | $447.87 | $0.00 | $352.63 | $63,167.62 |
| 105 | $63,167.62 | $447.87 | $0.00 | $357.16 | $63,972.65 |
| 106 | $63,972.65 | $447.87 | $0.00 | $361.71 | $64,782.23 |
| 107 | $64,782.23 | $447.87 | $0.00 | $366.29 | $65,596.39 |
| 108 | $65,596.39 | $447.87 | $0.00 | $370.89 | $66,415.15 |
| 109 | $66,415.15 | $447.87 | $0.00 | $375.52 | $67,238.54 |
| 110 | $67,238.54 | $447.87 | $0.00 | $380.18 | $68,066.59 |
| 111 | $68,066.59 | $447.87 | $0.00 | $384.86 | $68,899.32 |
| 112 | $68,899.32 | $447.87 | $0.00 | $389.57 | $69,736.76 |
| 113 | $69,736.76 | $447.87 | $0.00 | $394.30 | $70,578.93 |
| 114 | $70,578.93 | $447.87 | $0.00 | $399.06 | $71,425.86 |
| 115 | $71,425.86 | $447.87 | $0.00 | $403.85 | $72,277.58 |
| 116 | $72,277.58 | $447.87 | $0.00 | $408.67 | $73,134.12 |
| 117 | $73,134.12 | $447.87 | $0.00 | $413.51 | $73,995.50 |
| 118 | $73,995.50 | $447.87 | $0.00 | $418.38 | $74,861.75 |
| 119 | $74,861.75 | $447.87 | $0.00 | $423.28 | $75,732.90 |
| 120 | $75,732.90 | $447.87 | $0.00 | $428.20 | $76,608.97 |
| 121 | $76,608.97 | $447.87 | $0.00 | $433.16 | $77,490.00 |
| 122 | $77,490.00 | $447.87 | $0.00 | $438.14 | $78,376.01 |
| 123 | $78,376.01 | $447.87 | $0.00 | $443.15 | $79,267.03 |
| 124 | $79,267.03 | $447.87 | $0.00 | $448.19 | $80,163.09 |
| 125 | $80,163.09 | $447.87 | $0.00 | $453.25 | $81,064.21 |
| 126 | $81,064.21 | $447.87 | $0.00 | $458.35 | $81,970.43 |
| 127 | $81,970.43 | $447.87 | $0.00 | $463.47 | $82,881.77 |
| 128 | $82,881.77 | $447.87 | $0.00 | $468.63 | $83,798.27 |
| 129 | $83,798.27 | $447.87 | $0.00 | $473.81 | $84,719.95 |
| 130 | $84,719.95 | $447.87 | $0.00 | $479.02 | $85,646.84 |
| 131 | $85,646.84 | $447.87 | $0.00 | $484.26 | $86,578.97 |
| 132 | $86,578.97 | $447.87 | $0.00 | $489.53 | $87,516.37 |
| 133 | $87,516.37 | $447.87 | $0.00 | $494.83 | $88,459.07 |
| 134 | $88,459.07 | $447.87 | $0.00 | $500.16 | $89,407.10 |
| 135 | $89,407.10 | $447.87 | $0.00 | $505.52 | $90,360.49 |
| 136 | $90,360.49 | $447.87 | $0.00 | $510.91 | $91,319.27 |
| 137 | $91,319.27 | $447.87 | $0.00 | $516.33 | $92,283.47 |
| 138 | $92,283.47 | $447.87 | $0.00 | $521.78 | $93,253.12 |
| 139 | $93,253.12 | $447.87 | $0.00 | $527.27 | $94,228.26 |
| 140 | $94,228.26 | $447.87 | $0.00 | $532.78 | $95,208.91 |
| 141 | $95,208.91 | $447.87 | $0.00 | $538.33 | $96,195.11 |
| 142 | $96,195.11 | $447.87 | $0.00 | $543.90 | $97,186.88 |
| 143 | $97,186.88 | $447.87 | $0.00 | $549.51 | $98,184.26 |
| 144 | $98,184.26 | $447.87 | $0.00 | $555.15 | $99,187.28 |
| 145 | $99,187.28 | $447.87 | $0.00 | $560.82 | $100,195.97 |
| 146 | $100,195.97 | $447.87 | $0.00 | $566.52 | $101,210.36 |
| 147 | $101,210.36 | $447.87 | $0.00 | $572.26 | $102,230.49 |
| 148 | $102,230.49 | $447.87 | $0.00 | $578.03 | $103,256.39 |
| 149 | $103,256.39 | $447.87 | $0.00 | $583.83 | $104,288.09 |
| 150 | $104,288.09 | $447.87 | $0.00 | $589.66 | $105,325.62 |
| 151 | $105,325.62 | $447.87 | $0.00 | $595.53 | $106,369.02 |
| 152 | $106,369.02 | $447.87 | $0.00 | $601.43 | $107,418.32 |
| 153 | $107,418.32 | $447.87 | $0.00 | $607.36 | $108,473.55 |
| 154 | $108,473.55 | $447.87 | $0.00 | $613.33 | $109,534.75 |
| 155 | $109,534.75 | $447.87 | $0.00 | $619.33 | $110,601.95 |
| 156 | $110,601.95 | $447.87 | $0.00 | $625.36 | $111,675.18 |
| 157 | $111,675.18 | $447.87 | $0.00 | $631.43 | $112,754.48 |
| 158 | $112,754.48 | $447.87 | $0.00 | $637.53 | $113,839.88 |
| 159 | $113,839.88 | $447.87 | $0.00 | $643.67 | $114,931.42 |
| 160 | $114,931.42 | $447.87 | $0.00 | $649.84 | $116,029.13 |
| 161 | $116,029.13 | $447.87 | $0.00 | $656.05 | $117,133.05 |
| 162 | $117,133.05 | $447.87 | $0.00 | $662.29 | $118,243.21 |
| 163 | $118,243.21 | $447.87 | $0.00 | $668.56 | $119,359.64 |
| 164 | $119,359.64 | $447.87 | $0.00 | $674.88 | $120,482.39 |
| 165 | $120,482.39 | $447.87 | $0.00 | $681.22 | $121,611.48 |
| 166 | $121,611.48 | $447.87 | $0.00 | $687.61 | $122,746.96 |
| 167 | $122,746.96 | $447.87 | $0.00 | $694.03 | $123,888.86 |
| 168 | $123,888.86 | $447.87 | $0.00 | $700.49 | $125,037.22 |
| 169 | $125,037.22 | $447.87 | $0.00 | $706.98 | $126,192.07 |
| 170 | $126,192.07 | $447.87 | $0.00 | $713.51 | $127,353.45 |
| 171 | $127,353.45 | $447.87 | $0.00 | $720.07 | $128,521.39 |
| 172 | $128,521.39 | $447.87 | $0.00 | $726.68 | $129,695.94 |
| 173 | $129,695.94 | $447.87 | $0.00 | $733.32 | $130,877.13 |
| 174 | $130,877.13 | $447.87 | $0.00 | $740.00 | $132,065.00 |
| 175 | $132,065.00 | $447.87 | $0.00 | $746.71 | $133,259.58 |
| 176 | $133,259.58 | $447.87 | $0.00 | $753.47 | $134,460.92 |
| 177 | $134,460.92 | $447.87 | $0.00 | $760.26 | $135,669.05 |
| 178 | $135,669.05 | $447.87 | $0.00 | $767.09 | $136,884.01 |
| 179 | $136,884.01 | $447.87 | $0.00 | $773.96 | $138,105.84 |
| 180 | $138,105.84 | $447.87 | $0.00 | $780.87 | $139,334.58 |
| 181 | $139,334.58 | $447.87 | $0.00 | $787.82 | $140,570.27 |
| 182 | $140,570.27 | $447.87 | $0.00 | $794.80 | $141,812.94 |
| 183 | $141,812.94 | $447.87 | $0.00 | $801.83 | $143,062.64 |
| 184 | $143,062.64 | $447.87 | $0.00 | $808.90 | $144,319.41 |
| 185 | $144,319.41 | $447.87 | $0.00 | $816.00 | $145,583.28 |
| 186 | $145,583.28 | $447.87 | $0.00 | $823.15 | $146,854.30 |
| 187 | $146,854.30 | $447.87 | $0.00 | $830.34 | $148,132.51 |
| 188 | $148,132.51 | $447.87 | $0.00 | $837.56 | $149,417.94 |
| 189 | $149,417.94 | $447.87 | $0.00 | $844.83 | $150,710.64 |
| 190 | $150,710.64 | $447.87 | $0.00 | $852.14 | $152,010.65 |
| 191 | $152,010.65 | $447.87 | $0.00 | $859.49 | $153,318.01 |
| 192 | $153,318.01 | $447.87 | $0.00 | $866.88 | $154,632.76 |
| 193 | $154,632.76 | $447.87 | $0.00 | $874.32 | $155,954.95 |
| 194 | $155,954.95 | $447.87 | $0.00 | $881.79 | $157,284.61 |
| 195 | $157,284.61 | $447.87 | $0.00 | $889.31 | $158,621.79 |
| 196 | $158,621.79 | $447.87 | $0.00 | $896.87 | $159,966.53 |
| 197 | $159,966.53 | $447.87 | $0.00 | $904.47 | $161,318.87 |
| 198 | $161,318.87 | $447.87 | $0.00 | $912.12 | $162,678.86 |
| 199 | $162,678.86 | $447.87 | $0.00 | $919.81 | $164,046.54 |
| 200 | $164,046.54 | $447.87 | $0.00 | $927.54 | $165,421.95 |
| 201 | $165,421.95 | $447.87 | $0.00 | $935.32 | $166,805.14 |
| 202 | $166,805.14 | $447.87 | $0.00 | $943.14 | $168,196.15 |
| 203 | $168,196.15 | $447.87 | $0.00 | $951.01 | $169,595.03 |
| 204 | $169,595.03 | $447.87 | $0.00 | $958.91 | $171,001.81 |
| 205 | $171,001.81 | $447.87 | $0.00 | $966.87 | $172,416.55 |
| 206 | $172,416.55 | $447.87 | $0.00 | $974.87 | $173,839.29 |
| 207 | $173,839.29 | $447.87 | $0.00 | $982.91 | $175,270.07 |
| 208 | $175,270.07 | $447.87 | $0.00 | $991.00 | $176,708.94 |
| 209 | $176,708.94 | $447.87 | $0.00 | $999.14 | $178,155.95 |
| 210 | $178,155.95 | $447.87 | $0.00 | $1,007.32 | $179,611.14 |
| 211 | $179,611.14 | $447.87 | $0.00 | $1,015.55 | $181,074.56 |
| 212 | $181,074.56 | $447.87 | $0.00 | $1,023.82 | $182,546.25 |
| 213 | $182,546.25 | $447.87 | $0.00 | $1,032.14 | $184,026.26 |
| 214 | $184,026.26 | $447.87 | $0.00 | $1,040.51 | $185,514.64 |
| 215 | $185,514.64 | $447.87 | $0.00 | $1,048.93 | $187,011.44 |
| 216 | $187,011.44 | $447.87 | $0.00 | $1,057.39 | $188,516.70 |
| 217 | $188,516.70 | $447.87 | $52,507.62 | $1,065.90 | $137,522.85 |
| 218 | $137,522.85 | $447.87 | $0.00 | $777.57 | $138,748.29 |
| 219 | $138,748.29 | $447.87 | $0.00 | $784.50 | $139,980.66 |
| 220 | $139,980.66 | $447.87 | $0.00 | $791.47 | $141,220.00 |
| 221 | $141,220.00 | $447.87 | $0.00 | $798.48 | $142,466.35 |
| 222 | $142,466.35 | $447.87 | $0.00 | $805.53 | $143,719.75 |
| 223 | $143,719.75 | $447.87 | $0.00 | $812.61 | $144,980.23 |
| 224 | $144,980.23 | $447.87 | $0.00 | $819.74 | $146,247.84 |
| 225 | $146,247.84 | $447.87 | $0.00 | $826.91 | $147,522.62 |
| 226 | $147,522.62 | $447.87 | $0.00 | $834.11 | $148,804.60 |
| 227 | $148,804.60 | $447.87 | $0.00 | $841.36 | $150,093.83 |
| 228 | $150,093.83 | $447.87 | $0.00 | $848.65 | $151,390.35 |
| 229 | $151,390.35 | $447.87 | $55,133.00 | $855.98 | $97,561.20 |
| 230 | $97,561.20 | $447.87 | $0.00 | $551.63 | $98,560.70 |
| 231 | $98,560.70 | $447.87 | $0.00 | $557.28 | $99,565.85 |
| 232 | $99,565.85 | $447.87 | $0.00 | $562.96 | $100,576.68 |
| 233 | $100,576.68 | $447.87 | $0.00 | $568.68 | $101,593.23 |
| 234 | $101,593.23 | $447.87 | $0.00 | $574.42 | $102,615.52 |
| 235 | $102,615.52 | $447.87 | $0.00 | $580.20 | $103,643.59 |
| 236 | $103,643.59 | $447.87 | $0.00 | $586.02 | $104,677.48 |
| 237 | $104,677.48 | $447.87 | $0.00 | $591.86 | $105,717.21 |
| 238 | $105,717.21 | $447.87 | $0.00 | $597.74 | $106,762.82 |
| 239 | $106,762.82 | $447.87 | $0.00 | $603.65 | $107,814.34 |
| 240 | $107,814.34 | $447.87 | $0.00 | $609.60 | $108,871.81 |
| 241 | $108,871.81 | $447.87 | $57,889.65 | $615.58 | $52,045.61 |
| 242 | $52,045.61 | $447.87 | $0.00 | $294.27 | $52,787.75 |
| 243 | $52,787.75 | $447.87 | $0.00 | $298.47 | $53,534.09 |
| 244 | $53,534.09 | $447.87 | $0.00 | $302.69 | $54,284.65 |
| 245 | $54,284.65 | $447.87 | $0.00 | $306.93 | $55,039.45 |
| 246 | $55,039.45 | $447.87 | $0.00 | $311.20 | $55,798.52 |
| 247 | $55,798.52 | $447.87 | $0.00 | $315.49 | $56,561.88 |
| 248 | $56,561.88 | $447.87 | $0.00 | $319.81 | $57,329.56 |
| 249 | $57,329.56 | $447.87 | $0.00 | $324.15 | $58,101.58 |
| 250 | $58,101.58 | $447.87 | $0.00 | $328.51 | $58,877.96 |
| 251 | $58,877.96 | $447.87 | $0.00 | $332.90 | $59,658.73 |
| 252 | $59,658.73 | $447.87 | $0.00 | $337.32 | $60,443.92 |
| 253 | $60,443.92 | $0.00 | $60,784.13 | $341.76 | $1.55 |