How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $56,314 |
| Monthly savings required | $446 |
How much will it cost to send your child to The University of Tennessee Martin in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $225,256.37 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $445.78 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 | $21,716.00 |
| 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 The University of Tennessee Martin in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $445.78 | $0.00 | $0.00 | $445.78 |
| 2 | $445.78 | $445.78 | $0.00 | $2.52 | $894.08 |
| 3 | $894.08 | $445.78 | $0.00 | $5.06 | $1,344.92 |
| 4 | $1,344.92 | $445.78 | $0.00 | $7.60 | $1,798.30 |
| 5 | $1,798.30 | $445.78 | $0.00 | $10.17 | $2,254.25 |
| 6 | $2,254.25 | $445.78 | $0.00 | $12.75 | $2,712.78 |
| 7 | $2,712.78 | $445.78 | $0.00 | $15.34 | $3,173.90 |
| 8 | $3,173.90 | $445.78 | $0.00 | $17.95 | $3,637.63 |
| 9 | $3,637.63 | $445.78 | $0.00 | $20.57 | $4,103.98 |
| 10 | $4,103.98 | $445.78 | $0.00 | $23.20 | $4,572.96 |
| 11 | $4,572.96 | $445.78 | $0.00 | $25.86 | $5,044.60 |
| 12 | $5,044.60 | $445.78 | $0.00 | $28.52 | $5,518.90 |
| 13 | $5,518.90 | $445.78 | $0.00 | $31.20 | $5,995.88 |
| 14 | $5,995.88 | $445.78 | $0.00 | $33.90 | $6,475.56 |
| 15 | $6,475.56 | $445.78 | $0.00 | $36.61 | $6,957.95 |
| 16 | $6,957.95 | $445.78 | $0.00 | $39.34 | $7,443.07 |
| 17 | $7,443.07 | $445.78 | $0.00 | $42.08 | $7,930.93 |
| 18 | $7,930.93 | $445.78 | $0.00 | $44.84 | $8,421.55 |
| 19 | $8,421.55 | $445.78 | $0.00 | $47.62 | $8,914.95 |
| 20 | $8,914.95 | $445.78 | $0.00 | $50.41 | $9,411.14 |
| 21 | $9,411.14 | $445.78 | $0.00 | $53.21 | $9,910.13 |
| 22 | $9,910.13 | $445.78 | $0.00 | $56.03 | $10,411.94 |
| 23 | $10,411.94 | $445.78 | $0.00 | $58.87 | $10,916.59 |
| 24 | $10,916.59 | $445.78 | $0.00 | $61.72 | $11,424.09 |
| 25 | $11,424.09 | $445.78 | $0.00 | $64.59 | $11,934.46 |
| 26 | $11,934.46 | $445.78 | $0.00 | $67.48 | $12,447.72 |
| 27 | $12,447.72 | $445.78 | $0.00 | $70.38 | $12,963.88 |
| 28 | $12,963.88 | $445.78 | $0.00 | $73.30 | $13,482.96 |
| 29 | $13,482.96 | $445.78 | $0.00 | $76.23 | $14,004.97 |
| 30 | $14,004.97 | $445.78 | $0.00 | $79.19 | $14,529.94 |
| 31 | $14,529.94 | $445.78 | $0.00 | $82.15 | $15,057.87 |
| 32 | $15,057.87 | $445.78 | $0.00 | $85.14 | $15,588.79 |
| 33 | $15,588.79 | $445.78 | $0.00 | $88.14 | $16,122.71 |
| 34 | $16,122.71 | $445.78 | $0.00 | $91.16 | $16,659.65 |
| 35 | $16,659.65 | $445.78 | $0.00 | $94.20 | $17,199.63 |
| 36 | $17,199.63 | $445.78 | $0.00 | $97.25 | $17,742.66 |
| 37 | $17,742.66 | $445.78 | $0.00 | $100.32 | $18,288.76 |
| 38 | $18,288.76 | $445.78 | $0.00 | $103.41 | $18,837.95 |
| 39 | $18,837.95 | $445.78 | $0.00 | $106.51 | $19,390.24 |
| 40 | $19,390.24 | $445.78 | $0.00 | $109.64 | $19,945.66 |
| 41 | $19,945.66 | $445.78 | $0.00 | $112.78 | $20,504.22 |
| 42 | $20,504.22 | $445.78 | $0.00 | $115.93 | $21,065.93 |
| 43 | $21,065.93 | $445.78 | $0.00 | $119.11 | $21,630.82 |
| 44 | $21,630.82 | $445.78 | $0.00 | $122.30 | $22,198.90 |
| 45 | $22,198.90 | $445.78 | $0.00 | $125.52 | $22,770.20 |
| 46 | $22,770.20 | $445.78 | $0.00 | $128.75 | $23,344.73 |
| 47 | $23,344.73 | $445.78 | $0.00 | $131.99 | $23,922.50 |
| 48 | $23,922.50 | $445.78 | $0.00 | $135.26 | $24,503.54 |
| 49 | $24,503.54 | $445.78 | $0.00 | $138.55 | $25,087.87 |
| 50 | $25,087.87 | $445.78 | $0.00 | $141.85 | $25,675.50 |
| 51 | $25,675.50 | $445.78 | $0.00 | $145.17 | $26,266.45 |
| 52 | $26,266.45 | $445.78 | $0.00 | $148.51 | $26,860.74 |
| 53 | $26,860.74 | $445.78 | $0.00 | $151.87 | $27,458.39 |
| 54 | $27,458.39 | $445.78 | $0.00 | $155.25 | $28,059.42 |
| 55 | $28,059.42 | $445.78 | $0.00 | $158.65 | $28,663.85 |
| 56 | $28,663.85 | $445.78 | $0.00 | $162.07 | $29,271.70 |
| 57 | $29,271.70 | $445.78 | $0.00 | $165.51 | $29,882.99 |
| 58 | $29,882.99 | $445.78 | $0.00 | $168.96 | $30,497.73 |
| 59 | $30,497.73 | $445.78 | $0.00 | $172.44 | $31,115.95 |
| 60 | $31,115.95 | $445.78 | $0.00 | $175.93 | $31,737.66 |
| 61 | $31,737.66 | $445.78 | $0.00 | $179.45 | $32,362.89 |
| 62 | $32,362.89 | $445.78 | $0.00 | $182.98 | $32,991.65 |
| 63 | $32,991.65 | $445.78 | $0.00 | $186.54 | $33,623.97 |
| 64 | $33,623.97 | $445.78 | $0.00 | $190.11 | $34,259.86 |
| 65 | $34,259.86 | $445.78 | $0.00 | $193.71 | $34,899.35 |
| 66 | $34,899.35 | $445.78 | $0.00 | $197.33 | $35,542.46 |
| 67 | $35,542.46 | $445.78 | $0.00 | $200.96 | $36,189.20 |
| 68 | $36,189.20 | $445.78 | $0.00 | $204.62 | $36,839.60 |
| 69 | $36,839.60 | $445.78 | $0.00 | $208.30 | $37,493.68 |
| 70 | $37,493.68 | $445.78 | $0.00 | $211.99 | $38,151.45 |
| 71 | $38,151.45 | $445.78 | $0.00 | $215.71 | $38,812.94 |
| 72 | $38,812.94 | $445.78 | $0.00 | $219.45 | $39,478.17 |
| 73 | $39,478.17 | $445.78 | $0.00 | $223.22 | $40,147.17 |
| 74 | $40,147.17 | $445.78 | $0.00 | $227.00 | $40,819.95 |
| 75 | $40,819.95 | $445.78 | $0.00 | $230.80 | $41,496.53 |
| 76 | $41,496.53 | $445.78 | $0.00 | $234.63 | $42,176.94 |
| 77 | $42,176.94 | $445.78 | $0.00 | $238.47 | $42,861.19 |
| 78 | $42,861.19 | $445.78 | $0.00 | $242.34 | $43,549.31 |
| 79 | $43,549.31 | $445.78 | $0.00 | $246.23 | $44,241.32 |
| 80 | $44,241.32 | $445.78 | $0.00 | $250.15 | $44,937.25 |
| 81 | $44,937.25 | $445.78 | $0.00 | $254.08 | $45,637.11 |
| 82 | $45,637.11 | $445.78 | $0.00 | $258.04 | $46,340.93 |
| 83 | $46,340.93 | $445.78 | $0.00 | $262.02 | $47,048.73 |
| 84 | $47,048.73 | $445.78 | $0.00 | $266.02 | $47,760.53 |
| 85 | $47,760.53 | $445.78 | $0.00 | $270.04 | $48,476.35 |
| 86 | $48,476.35 | $445.78 | $0.00 | $274.09 | $49,196.22 |
| 87 | $49,196.22 | $445.78 | $0.00 | $278.16 | $49,920.16 |
| 88 | $49,920.16 | $445.78 | $0.00 | $282.26 | $50,648.20 |
| 89 | $50,648.20 | $445.78 | $0.00 | $286.37 | $51,380.35 |
| 90 | $51,380.35 | $445.78 | $0.00 | $290.51 | $52,116.64 |
| 91 | $52,116.64 | $445.78 | $0.00 | $294.68 | $52,857.10 |
| 92 | $52,857.10 | $445.78 | $0.00 | $298.86 | $53,601.74 |
| 93 | $53,601.74 | $445.78 | $0.00 | $303.07 | $54,350.59 |
| 94 | $54,350.59 | $445.78 | $0.00 | $307.31 | $55,103.68 |
| 95 | $55,103.68 | $445.78 | $0.00 | $311.56 | $55,861.02 |
| 96 | $55,861.02 | $445.78 | $0.00 | $315.85 | $56,622.65 |
| 97 | $56,622.65 | $445.78 | $0.00 | $320.15 | $57,388.58 |
| 98 | $57,388.58 | $445.78 | $0.00 | $324.48 | $58,158.84 |
| 99 | $58,158.84 | $445.78 | $0.00 | $328.84 | $58,933.46 |
| 100 | $58,933.46 | $445.78 | $0.00 | $333.22 | $59,712.46 |
| 101 | $59,712.46 | $445.78 | $0.00 | $337.62 | $60,495.86 |
| 102 | $60,495.86 | $445.78 | $0.00 | $342.05 | $61,283.69 |
| 103 | $61,283.69 | $445.78 | $0.00 | $346.51 | $62,075.98 |
| 104 | $62,075.98 | $445.78 | $0.00 | $350.99 | $62,872.75 |
| 105 | $62,872.75 | $445.78 | $0.00 | $355.49 | $63,674.02 |
| 106 | $63,674.02 | $445.78 | $0.00 | $360.02 | $64,479.82 |
| 107 | $64,479.82 | $445.78 | $0.00 | $364.58 | $65,290.18 |
| 108 | $65,290.18 | $445.78 | $0.00 | $369.16 | $66,105.12 |
| 109 | $66,105.12 | $445.78 | $0.00 | $373.77 | $66,924.67 |
| 110 | $66,924.67 | $445.78 | $0.00 | $378.40 | $67,748.85 |
| 111 | $67,748.85 | $445.78 | $0.00 | $383.06 | $68,577.69 |
| 112 | $68,577.69 | $445.78 | $0.00 | $387.75 | $69,411.22 |
| 113 | $69,411.22 | $445.78 | $0.00 | $392.46 | $70,249.46 |
| 114 | $70,249.46 | $445.78 | $0.00 | $397.20 | $71,092.44 |
| 115 | $71,092.44 | $445.78 | $0.00 | $401.97 | $71,940.19 |
| 116 | $71,940.19 | $445.78 | $0.00 | $406.76 | $72,792.73 |
| 117 | $72,792.73 | $445.78 | $0.00 | $411.58 | $73,650.09 |
| 118 | $73,650.09 | $445.78 | $0.00 | $416.43 | $74,512.30 |
| 119 | $74,512.30 | $445.78 | $0.00 | $421.30 | $75,379.38 |
| 120 | $75,379.38 | $445.78 | $0.00 | $426.21 | $76,251.37 |
| 121 | $76,251.37 | $445.78 | $0.00 | $431.14 | $77,128.29 |
| 122 | $77,128.29 | $445.78 | $0.00 | $436.09 | $78,010.16 |
| 123 | $78,010.16 | $445.78 | $0.00 | $441.08 | $78,897.02 |
| 124 | $78,897.02 | $445.78 | $0.00 | $446.10 | $79,788.90 |
| 125 | $79,788.90 | $445.78 | $0.00 | $451.14 | $80,685.82 |
| 126 | $80,685.82 | $445.78 | $0.00 | $456.21 | $81,587.81 |
| 127 | $81,587.81 | $445.78 | $0.00 | $461.31 | $82,494.90 |
| 128 | $82,494.90 | $445.78 | $0.00 | $466.44 | $83,407.12 |
| 129 | $83,407.12 | $445.78 | $0.00 | $471.60 | $84,324.50 |
| 130 | $84,324.50 | $445.78 | $0.00 | $476.78 | $85,247.06 |
| 131 | $85,247.06 | $445.78 | $0.00 | $482.00 | $86,174.84 |
| 132 | $86,174.84 | $445.78 | $0.00 | $487.25 | $87,107.87 |
| 133 | $87,107.87 | $445.78 | $0.00 | $492.52 | $88,046.17 |
| 134 | $88,046.17 | $445.78 | $0.00 | $497.83 | $88,989.78 |
| 135 | $88,989.78 | $445.78 | $0.00 | $503.16 | $89,938.72 |
| 136 | $89,938.72 | $445.78 | $0.00 | $508.53 | $90,893.03 |
| 137 | $90,893.03 | $445.78 | $0.00 | $513.92 | $91,852.73 |
| 138 | $91,852.73 | $445.78 | $0.00 | $519.35 | $92,817.86 |
| 139 | $92,817.86 | $445.78 | $0.00 | $524.81 | $93,788.45 |
| 140 | $93,788.45 | $445.78 | $0.00 | $530.29 | $94,764.52 |
| 141 | $94,764.52 | $445.78 | $0.00 | $535.81 | $95,746.11 |
| 142 | $95,746.11 | $445.78 | $0.00 | $541.36 | $96,733.25 |
| 143 | $96,733.25 | $445.78 | $0.00 | $546.94 | $97,725.97 |
| 144 | $97,725.97 | $445.78 | $0.00 | $552.56 | $98,724.31 |
| 145 | $98,724.31 | $445.78 | $0.00 | $558.20 | $99,728.29 |
| 146 | $99,728.29 | $445.78 | $0.00 | $563.88 | $100,737.95 |
| 147 | $100,737.95 | $445.78 | $0.00 | $569.59 | $101,753.32 |
| 148 | $101,753.32 | $445.78 | $0.00 | $575.33 | $102,774.43 |
| 149 | $102,774.43 | $445.78 | $0.00 | $581.10 | $103,801.31 |
| 150 | $103,801.31 | $445.78 | $0.00 | $586.91 | $104,834.00 |
| 151 | $104,834.00 | $445.78 | $0.00 | $592.75 | $105,872.53 |
| 152 | $105,872.53 | $445.78 | $0.00 | $598.62 | $106,916.93 |
| 153 | $106,916.93 | $445.78 | $0.00 | $604.52 | $107,967.23 |
| 154 | $107,967.23 | $445.78 | $0.00 | $610.46 | $109,023.47 |
| 155 | $109,023.47 | $445.78 | $0.00 | $616.43 | $110,085.68 |
| 156 | $110,085.68 | $445.78 | $0.00 | $622.44 | $111,153.90 |
| 157 | $111,153.90 | $445.78 | $0.00 | $628.48 | $112,228.16 |
| 158 | $112,228.16 | $445.78 | $0.00 | $634.55 | $113,308.49 |
| 159 | $113,308.49 | $445.78 | $0.00 | $640.66 | $114,394.93 |
| 160 | $114,394.93 | $445.78 | $0.00 | $646.81 | $115,487.52 |
| 161 | $115,487.52 | $445.78 | $0.00 | $652.98 | $116,586.28 |
| 162 | $116,586.28 | $445.78 | $0.00 | $659.20 | $117,691.26 |
| 163 | $117,691.26 | $445.78 | $0.00 | $665.44 | $118,802.48 |
| 164 | $118,802.48 | $445.78 | $0.00 | $671.73 | $119,919.99 |
| 165 | $119,919.99 | $445.78 | $0.00 | $678.05 | $121,043.82 |
| 166 | $121,043.82 | $445.78 | $0.00 | $684.40 | $122,174.00 |
| 167 | $122,174.00 | $445.78 | $0.00 | $690.79 | $123,310.57 |
| 168 | $123,310.57 | $445.78 | $0.00 | $697.22 | $124,453.57 |
| 169 | $124,453.57 | $445.78 | $0.00 | $703.68 | $125,603.03 |
| 170 | $125,603.03 | $445.78 | $0.00 | $710.18 | $126,758.99 |
| 171 | $126,758.99 | $445.78 | $0.00 | $716.71 | $127,921.48 |
| 172 | $127,921.48 | $445.78 | $0.00 | $723.29 | $129,090.55 |
| 173 | $129,090.55 | $445.78 | $0.00 | $729.90 | $130,266.23 |
| 174 | $130,266.23 | $445.78 | $0.00 | $736.54 | $131,448.55 |
| 175 | $131,448.55 | $445.78 | $0.00 | $743.23 | $132,637.56 |
| 176 | $132,637.56 | $445.78 | $0.00 | $749.95 | $133,833.29 |
| 177 | $133,833.29 | $445.78 | $0.00 | $756.71 | $135,035.78 |
| 178 | $135,035.78 | $445.78 | $0.00 | $763.51 | $136,245.07 |
| 179 | $136,245.07 | $445.78 | $0.00 | $770.35 | $137,461.20 |
| 180 | $137,461.20 | $445.78 | $0.00 | $777.23 | $138,684.21 |
| 181 | $138,684.21 | $445.78 | $0.00 | $784.14 | $139,914.13 |
| 182 | $139,914.13 | $445.78 | $0.00 | $791.09 | $141,151.00 |
| 183 | $141,151.00 | $445.78 | $0.00 | $798.09 | $142,394.87 |
| 184 | $142,394.87 | $445.78 | $0.00 | $805.12 | $143,645.77 |
| 185 | $143,645.77 | $445.78 | $0.00 | $812.19 | $144,903.74 |
| 186 | $144,903.74 | $445.78 | $0.00 | $819.31 | $146,168.83 |
| 187 | $146,168.83 | $445.78 | $0.00 | $826.46 | $147,441.07 |
| 188 | $147,441.07 | $445.78 | $0.00 | $833.65 | $148,720.50 |
| 189 | $148,720.50 | $445.78 | $0.00 | $840.89 | $150,007.17 |
| 190 | $150,007.17 | $445.78 | $0.00 | $848.16 | $151,301.11 |
| 191 | $151,301.11 | $445.78 | $0.00 | $855.48 | $152,602.37 |
| 192 | $152,602.37 | $445.78 | $0.00 | $862.84 | $153,910.99 |
| 193 | $153,910.99 | $445.78 | $0.00 | $870.24 | $155,227.01 |
| 194 | $155,227.01 | $445.78 | $0.00 | $877.68 | $156,550.47 |
| 195 | $156,550.47 | $445.78 | $0.00 | $885.16 | $157,881.41 |
| 196 | $157,881.41 | $445.78 | $0.00 | $892.68 | $159,219.87 |
| 197 | $159,219.87 | $445.78 | $0.00 | $900.25 | $160,565.90 |
| 198 | $160,565.90 | $445.78 | $0.00 | $907.86 | $161,919.54 |
| 199 | $161,919.54 | $445.78 | $0.00 | $915.52 | $163,280.84 |
| 200 | $163,280.84 | $445.78 | $0.00 | $923.21 | $164,649.83 |
| 201 | $164,649.83 | $445.78 | $0.00 | $930.95 | $166,026.56 |
| 202 | $166,026.56 | $445.78 | $0.00 | $938.74 | $167,411.08 |
| 203 | $167,411.08 | $445.78 | $0.00 | $946.57 | $168,803.43 |
| 204 | $168,803.43 | $445.78 | $0.00 | $954.44 | $170,203.65 |
| 205 | $170,203.65 | $445.78 | $0.00 | $962.36 | $171,611.79 |
| 206 | $171,611.79 | $445.78 | $0.00 | $970.32 | $173,027.89 |
| 207 | $173,027.89 | $445.78 | $0.00 | $978.32 | $174,451.99 |
| 208 | $174,451.99 | $445.78 | $0.00 | $986.38 | $175,884.15 |
| 209 | $175,884.15 | $445.78 | $0.00 | $994.47 | $177,324.40 |
| 210 | $177,324.40 | $445.78 | $0.00 | $1,002.62 | $178,772.80 |
| 211 | $178,772.80 | $445.78 | $0.00 | $1,010.81 | $180,229.39 |
| 212 | $180,229.39 | $445.78 | $0.00 | $1,019.04 | $181,694.21 |
| 213 | $181,694.21 | $445.78 | $0.00 | $1,027.33 | $183,167.32 |
| 214 | $183,167.32 | $445.78 | $0.00 | $1,035.65 | $184,648.75 |
| 215 | $184,648.75 | $445.78 | $0.00 | $1,044.03 | $186,138.56 |
| 216 | $186,138.56 | $445.78 | $0.00 | $1,052.45 | $187,636.79 |
| 217 | $187,636.79 | $445.78 | $52,262.14 | $1,060.93 | $136,881.36 |
| 218 | $136,881.36 | $445.78 | $0.00 | $773.95 | $138,101.09 |
| 219 | $138,101.09 | $445.78 | $0.00 | $780.84 | $139,327.71 |
| 220 | $139,327.71 | $445.78 | $0.00 | $787.78 | $140,561.27 |
| 221 | $140,561.27 | $445.78 | $0.00 | $794.75 | $141,801.80 |
| 222 | $141,801.80 | $445.78 | $0.00 | $801.77 | $143,049.35 |
| 223 | $143,049.35 | $445.78 | $0.00 | $808.82 | $144,303.95 |
| 224 | $144,303.95 | $445.78 | $0.00 | $815.92 | $145,565.65 |
| 225 | $145,565.65 | $445.78 | $0.00 | $823.05 | $146,834.48 |
| 226 | $146,834.48 | $445.78 | $0.00 | $830.22 | $148,110.48 |
| 227 | $148,110.48 | $445.78 | $0.00 | $837.44 | $149,393.70 |
| 228 | $149,393.70 | $445.78 | $0.00 | $844.69 | $150,684.17 |
| 229 | $150,684.17 | $445.78 | $54,875.25 | $851.99 | $97,106.69 |
| 230 | $97,106.69 | $445.78 | $0.00 | $549.06 | $98,101.53 |
| 231 | $98,101.53 | $445.78 | $0.00 | $554.68 | $99,101.99 |
| 232 | $99,101.99 | $445.78 | $0.00 | $560.34 | $100,108.11 |
| 233 | $100,108.11 | $445.78 | $0.00 | $566.03 | $101,119.92 |
| 234 | $101,119.92 | $445.78 | $0.00 | $571.75 | $102,137.45 |
| 235 | $102,137.45 | $445.78 | $0.00 | $577.50 | $103,160.73 |
| 236 | $103,160.73 | $445.78 | $0.00 | $583.29 | $104,189.80 |
| 237 | $104,189.80 | $445.78 | $0.00 | $589.10 | $105,224.68 |
| 238 | $105,224.68 | $445.78 | $0.00 | $594.96 | $106,265.42 |
| 239 | $106,265.42 | $445.78 | $0.00 | $600.84 | $107,312.04 |
| 240 | $107,312.04 | $445.78 | $0.00 | $606.76 | $108,364.58 |
| 241 | $108,364.58 | $445.78 | $57,619.01 | $612.71 | $51,804.06 |
| 242 | $51,804.06 | $445.78 | $0.00 | $292.91 | $52,542.75 |
| 243 | $52,542.75 | $445.78 | $0.00 | $297.08 | $53,285.61 |
| 244 | $53,285.61 | $445.78 | $0.00 | $301.28 | $54,032.67 |
| 245 | $54,032.67 | $445.78 | $0.00 | $305.51 | $54,783.96 |
| 246 | $54,783.96 | $445.78 | $0.00 | $309.76 | $55,539.50 |
| 247 | $55,539.50 | $445.78 | $0.00 | $314.03 | $56,299.31 |
| 248 | $56,299.31 | $445.78 | $0.00 | $318.32 | $57,063.41 |
| 249 | $57,063.41 | $445.78 | $0.00 | $322.64 | $57,831.83 |
| 250 | $57,831.83 | $445.78 | $0.00 | $326.99 | $58,604.60 |
| 251 | $58,604.60 | $445.78 | $0.00 | $331.36 | $59,381.74 |
| 252 | $59,381.74 | $445.78 | $0.00 | $335.75 | $60,163.27 |
| 253 | $60,163.27 | $0.00 | $60,499.96 | $340.17 | $3.48 |