How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $46,146 |
| Monthly savings required | $365 |
How much will it cost to send your child to University of Phoenix Idaho Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $184,584.50 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $365.28 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 | $17,795.00 |
| 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 Phoenix Idaho Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $365.28 | $0.00 | $0.00 | $365.28 |
| 2 | $365.28 | $365.28 | $0.00 | $2.07 | $732.63 |
| 3 | $732.63 | $365.28 | $0.00 | $4.14 | $1,102.05 |
| 4 | $1,102.05 | $365.28 | $0.00 | $6.23 | $1,473.56 |
| 5 | $1,473.56 | $365.28 | $0.00 | $8.33 | $1,847.17 |
| 6 | $1,847.17 | $365.28 | $0.00 | $10.44 | $2,222.89 |
| 7 | $2,222.89 | $365.28 | $0.00 | $12.57 | $2,600.74 |
| 8 | $2,600.74 | $365.28 | $0.00 | $14.70 | $2,980.72 |
| 9 | $2,980.72 | $365.28 | $0.00 | $16.85 | $3,362.85 |
| 10 | $3,362.85 | $365.28 | $0.00 | $19.01 | $3,747.14 |
| 11 | $3,747.14 | $365.28 | $0.00 | $21.19 | $4,133.61 |
| 12 | $4,133.61 | $365.28 | $0.00 | $23.37 | $4,522.26 |
| 13 | $4,522.26 | $365.28 | $0.00 | $25.57 | $4,913.11 |
| 14 | $4,913.11 | $365.28 | $0.00 | $27.78 | $5,306.17 |
| 15 | $5,306.17 | $365.28 | $0.00 | $30.00 | $5,701.45 |
| 16 | $5,701.45 | $365.28 | $0.00 | $32.24 | $6,098.97 |
| 17 | $6,098.97 | $365.28 | $0.00 | $34.48 | $6,498.73 |
| 18 | $6,498.73 | $365.28 | $0.00 | $36.74 | $6,900.75 |
| 19 | $6,900.75 | $365.28 | $0.00 | $39.02 | $7,305.05 |
| 20 | $7,305.05 | $365.28 | $0.00 | $41.30 | $7,711.63 |
| 21 | $7,711.63 | $365.28 | $0.00 | $43.60 | $8,120.51 |
| 22 | $8,120.51 | $365.28 | $0.00 | $45.91 | $8,531.70 |
| 23 | $8,531.70 | $365.28 | $0.00 | $48.24 | $8,945.22 |
| 24 | $8,945.22 | $365.28 | $0.00 | $50.58 | $9,361.08 |
| 25 | $9,361.08 | $365.28 | $0.00 | $52.93 | $9,779.29 |
| 26 | $9,779.29 | $365.28 | $0.00 | $55.29 | $10,199.86 |
| 27 | $10,199.86 | $365.28 | $0.00 | $57.67 | $10,622.81 |
| 28 | $10,622.81 | $365.28 | $0.00 | $60.06 | $11,048.15 |
| 29 | $11,048.15 | $365.28 | $0.00 | $62.47 | $11,475.90 |
| 30 | $11,475.90 | $365.28 | $0.00 | $64.89 | $11,906.07 |
| 31 | $11,906.07 | $365.28 | $0.00 | $67.32 | $12,338.67 |
| 32 | $12,338.67 | $365.28 | $0.00 | $69.76 | $12,773.71 |
| 33 | $12,773.71 | $365.28 | $0.00 | $72.22 | $13,211.21 |
| 34 | $13,211.21 | $365.28 | $0.00 | $74.70 | $13,651.19 |
| 35 | $13,651.19 | $365.28 | $0.00 | $77.19 | $14,093.66 |
| 36 | $14,093.66 | $365.28 | $0.00 | $79.69 | $14,538.63 |
| 37 | $14,538.63 | $365.28 | $0.00 | $82.20 | $14,986.11 |
| 38 | $14,986.11 | $365.28 | $0.00 | $84.73 | $15,436.12 |
| 39 | $15,436.12 | $365.28 | $0.00 | $87.28 | $15,888.68 |
| 40 | $15,888.68 | $365.28 | $0.00 | $89.84 | $16,343.80 |
| 41 | $16,343.80 | $365.28 | $0.00 | $92.41 | $16,801.49 |
| 42 | $16,801.49 | $365.28 | $0.00 | $95.00 | $17,261.77 |
| 43 | $17,261.77 | $365.28 | $0.00 | $97.60 | $17,724.65 |
| 44 | $17,724.65 | $365.28 | $0.00 | $100.22 | $18,190.15 |
| 45 | $18,190.15 | $365.28 | $0.00 | $102.85 | $18,658.28 |
| 46 | $18,658.28 | $365.28 | $0.00 | $105.50 | $19,129.06 |
| 47 | $19,129.06 | $365.28 | $0.00 | $108.16 | $19,602.50 |
| 48 | $19,602.50 | $365.28 | $0.00 | $110.84 | $20,078.62 |
| 49 | $20,078.62 | $365.28 | $0.00 | $113.53 | $20,557.43 |
| 50 | $20,557.43 | $365.28 | $0.00 | $116.23 | $21,038.94 |
| 51 | $21,038.94 | $365.28 | $0.00 | $118.96 | $21,523.18 |
| 52 | $21,523.18 | $365.28 | $0.00 | $121.70 | $22,010.16 |
| 53 | $22,010.16 | $365.28 | $0.00 | $124.45 | $22,499.89 |
| 54 | $22,499.89 | $365.28 | $0.00 | $127.22 | $22,992.39 |
| 55 | $22,992.39 | $365.28 | $0.00 | $130.00 | $23,487.67 |
| 56 | $23,487.67 | $365.28 | $0.00 | $132.80 | $23,985.75 |
| 57 | $23,985.75 | $365.28 | $0.00 | $135.62 | $24,486.65 |
| 58 | $24,486.65 | $365.28 | $0.00 | $138.45 | $24,990.38 |
| 59 | $24,990.38 | $365.28 | $0.00 | $141.30 | $25,496.96 |
| 60 | $25,496.96 | $365.28 | $0.00 | $144.16 | $26,006.40 |
| 61 | $26,006.40 | $365.28 | $0.00 | $147.04 | $26,518.72 |
| 62 | $26,518.72 | $365.28 | $0.00 | $149.94 | $27,033.94 |
| 63 | $27,033.94 | $365.28 | $0.00 | $152.85 | $27,552.07 |
| 64 | $27,552.07 | $365.28 | $0.00 | $155.78 | $28,073.13 |
| 65 | $28,073.13 | $365.28 | $0.00 | $158.73 | $28,597.14 |
| 66 | $28,597.14 | $365.28 | $0.00 | $161.69 | $29,124.11 |
| 67 | $29,124.11 | $365.28 | $0.00 | $164.67 | $29,654.06 |
| 68 | $29,654.06 | $365.28 | $0.00 | $167.67 | $30,187.01 |
| 69 | $30,187.01 | $365.28 | $0.00 | $170.68 | $30,722.97 |
| 70 | $30,722.97 | $365.28 | $0.00 | $173.71 | $31,261.96 |
| 71 | $31,261.96 | $365.28 | $0.00 | $176.76 | $31,804.00 |
| 72 | $31,804.00 | $365.28 | $0.00 | $179.82 | $32,349.10 |
| 73 | $32,349.10 | $365.28 | $0.00 | $182.91 | $32,897.29 |
| 74 | $32,897.29 | $365.28 | $0.00 | $186.01 | $33,448.58 |
| 75 | $33,448.58 | $365.28 | $0.00 | $189.12 | $34,002.98 |
| 76 | $34,002.98 | $365.28 | $0.00 | $192.26 | $34,560.52 |
| 77 | $34,560.52 | $365.28 | $0.00 | $195.41 | $35,121.21 |
| 78 | $35,121.21 | $365.28 | $0.00 | $198.58 | $35,685.07 |
| 79 | $35,685.07 | $365.28 | $0.00 | $201.77 | $36,252.12 |
| 80 | $36,252.12 | $365.28 | $0.00 | $204.97 | $36,822.37 |
| 81 | $36,822.37 | $365.28 | $0.00 | $208.20 | $37,395.85 |
| 82 | $37,395.85 | $365.28 | $0.00 | $211.44 | $37,972.57 |
| 83 | $37,972.57 | $365.28 | $0.00 | $214.70 | $38,552.55 |
| 84 | $38,552.55 | $365.28 | $0.00 | $217.98 | $39,135.81 |
| 85 | $39,135.81 | $365.28 | $0.00 | $221.28 | $39,722.37 |
| 86 | $39,722.37 | $365.28 | $0.00 | $224.60 | $40,312.25 |
| 87 | $40,312.25 | $365.28 | $0.00 | $227.93 | $40,905.46 |
| 88 | $40,905.46 | $365.28 | $0.00 | $231.29 | $41,502.03 |
| 89 | $41,502.03 | $365.28 | $0.00 | $234.66 | $42,101.97 |
| 90 | $42,101.97 | $365.28 | $0.00 | $238.05 | $42,705.30 |
| 91 | $42,705.30 | $365.28 | $0.00 | $241.46 | $43,312.04 |
| 92 | $43,312.04 | $365.28 | $0.00 | $244.89 | $43,922.21 |
| 93 | $43,922.21 | $365.28 | $0.00 | $248.34 | $44,535.83 |
| 94 | $44,535.83 | $365.28 | $0.00 | $251.81 | $45,152.92 |
| 95 | $45,152.92 | $365.28 | $0.00 | $255.30 | $45,773.50 |
| 96 | $45,773.50 | $365.28 | $0.00 | $258.81 | $46,397.59 |
| 97 | $46,397.59 | $365.28 | $0.00 | $262.34 | $47,025.21 |
| 98 | $47,025.21 | $365.28 | $0.00 | $265.89 | $47,656.38 |
| 99 | $47,656.38 | $365.28 | $0.00 | $269.46 | $48,291.12 |
| 100 | $48,291.12 | $365.28 | $0.00 | $273.05 | $48,929.45 |
| 101 | $48,929.45 | $365.28 | $0.00 | $276.65 | $49,571.38 |
| 102 | $49,571.38 | $365.28 | $0.00 | $280.28 | $50,216.94 |
| 103 | $50,216.94 | $365.28 | $0.00 | $283.93 | $50,866.15 |
| 104 | $50,866.15 | $365.28 | $0.00 | $287.60 | $51,519.03 |
| 105 | $51,519.03 | $365.28 | $0.00 | $291.30 | $52,175.61 |
| 106 | $52,175.61 | $365.28 | $0.00 | $295.01 | $52,835.90 |
| 107 | $52,835.90 | $365.28 | $0.00 | $298.74 | $53,499.92 |
| 108 | $53,499.92 | $365.28 | $0.00 | $302.50 | $54,167.70 |
| 109 | $54,167.70 | $365.28 | $0.00 | $306.27 | $54,839.25 |
| 110 | $54,839.25 | $365.28 | $0.00 | $310.07 | $55,514.60 |
| 111 | $55,514.60 | $365.28 | $0.00 | $313.89 | $56,193.77 |
| 112 | $56,193.77 | $365.28 | $0.00 | $317.73 | $56,876.78 |
| 113 | $56,876.78 | $365.28 | $0.00 | $321.59 | $57,563.65 |
| 114 | $57,563.65 | $365.28 | $0.00 | $325.47 | $58,254.40 |
| 115 | $58,254.40 | $365.28 | $0.00 | $329.38 | $58,949.06 |
| 116 | $58,949.06 | $365.28 | $0.00 | $333.31 | $59,647.65 |
| 117 | $59,647.65 | $365.28 | $0.00 | $337.26 | $60,350.19 |
| 118 | $60,350.19 | $365.28 | $0.00 | $341.23 | $61,056.70 |
| 119 | $61,056.70 | $365.28 | $0.00 | $345.22 | $61,767.20 |
| 120 | $61,767.20 | $365.28 | $0.00 | $349.24 | $62,481.72 |
| 121 | $62,481.72 | $365.28 | $0.00 | $353.28 | $63,200.28 |
| 122 | $63,200.28 | $365.28 | $0.00 | $357.34 | $63,922.90 |
| 123 | $63,922.90 | $365.28 | $0.00 | $361.43 | $64,649.61 |
| 124 | $64,649.61 | $365.28 | $0.00 | $365.54 | $65,380.43 |
| 125 | $65,380.43 | $365.28 | $0.00 | $369.67 | $66,115.38 |
| 126 | $66,115.38 | $365.28 | $0.00 | $373.83 | $66,854.49 |
| 127 | $66,854.49 | $365.28 | $0.00 | $378.01 | $67,597.78 |
| 128 | $67,597.78 | $365.28 | $0.00 | $382.21 | $68,345.27 |
| 129 | $68,345.27 | $365.28 | $0.00 | $386.43 | $69,096.98 |
| 130 | $69,096.98 | $365.28 | $0.00 | $390.68 | $69,852.94 |
| 131 | $69,852.94 | $365.28 | $0.00 | $394.96 | $70,613.18 |
| 132 | $70,613.18 | $365.28 | $0.00 | $399.26 | $71,377.72 |
| 133 | $71,377.72 | $365.28 | $0.00 | $403.58 | $72,146.58 |
| 134 | $72,146.58 | $365.28 | $0.00 | $407.93 | $72,919.79 |
| 135 | $72,919.79 | $365.28 | $0.00 | $412.30 | $73,697.37 |
| 136 | $73,697.37 | $365.28 | $0.00 | $416.70 | $74,479.35 |
| 137 | $74,479.35 | $365.28 | $0.00 | $421.12 | $75,265.75 |
| 138 | $75,265.75 | $365.28 | $0.00 | $425.56 | $76,056.59 |
| 139 | $76,056.59 | $365.28 | $0.00 | $430.04 | $76,851.91 |
| 140 | $76,851.91 | $365.28 | $0.00 | $434.53 | $77,651.72 |
| 141 | $77,651.72 | $365.28 | $0.00 | $439.05 | $78,456.05 |
| 142 | $78,456.05 | $365.28 | $0.00 | $443.60 | $79,264.93 |
| 143 | $79,264.93 | $365.28 | $0.00 | $448.18 | $80,078.39 |
| 144 | $80,078.39 | $365.28 | $0.00 | $452.77 | $80,896.44 |
| 145 | $80,896.44 | $365.28 | $0.00 | $457.40 | $81,719.12 |
| 146 | $81,719.12 | $365.28 | $0.00 | $462.05 | $82,546.45 |
| 147 | $82,546.45 | $365.28 | $0.00 | $466.73 | $83,378.46 |
| 148 | $83,378.46 | $365.28 | $0.00 | $471.43 | $84,215.17 |
| 149 | $84,215.17 | $365.28 | $0.00 | $476.16 | $85,056.61 |
| 150 | $85,056.61 | $365.28 | $0.00 | $480.92 | $85,902.81 |
| 151 | $85,902.81 | $365.28 | $0.00 | $485.71 | $86,753.80 |
| 152 | $86,753.80 | $365.28 | $0.00 | $490.52 | $87,609.60 |
| 153 | $87,609.60 | $365.28 | $0.00 | $495.36 | $88,470.24 |
| 154 | $88,470.24 | $365.28 | $0.00 | $500.22 | $89,335.74 |
| 155 | $89,335.74 | $365.28 | $0.00 | $505.12 | $90,206.14 |
| 156 | $90,206.14 | $365.28 | $0.00 | $510.04 | $91,081.46 |
| 157 | $91,081.46 | $365.28 | $0.00 | $514.99 | $91,961.73 |
| 158 | $91,961.73 | $365.28 | $0.00 | $519.96 | $92,846.97 |
| 159 | $92,846.97 | $365.28 | $0.00 | $524.97 | $93,737.22 |
| 160 | $93,737.22 | $365.28 | $0.00 | $530.00 | $94,632.50 |
| 161 | $94,632.50 | $365.28 | $0.00 | $535.07 | $95,532.85 |
| 162 | $95,532.85 | $365.28 | $0.00 | $540.16 | $96,438.29 |
| 163 | $96,438.29 | $365.28 | $0.00 | $545.28 | $97,348.85 |
| 164 | $97,348.85 | $365.28 | $0.00 | $550.42 | $98,264.55 |
| 165 | $98,264.55 | $365.28 | $0.00 | $555.60 | $99,185.43 |
| 166 | $99,185.43 | $365.28 | $0.00 | $560.81 | $100,111.52 |
| 167 | $100,111.52 | $365.28 | $0.00 | $566.05 | $101,042.85 |
| 168 | $101,042.85 | $365.28 | $0.00 | $571.31 | $101,979.44 |
| 169 | $101,979.44 | $365.28 | $0.00 | $576.61 | $102,921.33 |
| 170 | $102,921.33 | $365.28 | $0.00 | $581.93 | $103,868.54 |
| 171 | $103,868.54 | $365.28 | $0.00 | $587.29 | $104,821.11 |
| 172 | $104,821.11 | $365.28 | $0.00 | $592.67 | $105,779.06 |
| 173 | $105,779.06 | $365.28 | $0.00 | $598.09 | $106,742.43 |
| 174 | $106,742.43 | $365.28 | $0.00 | $603.54 | $107,711.25 |
| 175 | $107,711.25 | $365.28 | $0.00 | $609.02 | $108,685.55 |
| 176 | $108,685.55 | $365.28 | $0.00 | $614.52 | $109,665.35 |
| 177 | $109,665.35 | $365.28 | $0.00 | $620.06 | $110,650.69 |
| 178 | $110,650.69 | $365.28 | $0.00 | $625.64 | $111,641.61 |
| 179 | $111,641.61 | $365.28 | $0.00 | $631.24 | $112,638.13 |
| 180 | $112,638.13 | $365.28 | $0.00 | $636.87 | $113,640.28 |
| 181 | $113,640.28 | $365.28 | $0.00 | $642.54 | $114,648.10 |
| 182 | $114,648.10 | $365.28 | $0.00 | $648.24 | $115,661.62 |
| 183 | $115,661.62 | $365.28 | $0.00 | $653.97 | $116,680.87 |
| 184 | $116,680.87 | $365.28 | $0.00 | $659.73 | $117,705.88 |
| 185 | $117,705.88 | $365.28 | $0.00 | $665.53 | $118,736.69 |
| 186 | $118,736.69 | $365.28 | $0.00 | $671.35 | $119,773.32 |
| 187 | $119,773.32 | $365.28 | $0.00 | $677.22 | $120,815.82 |
| 188 | $120,815.82 | $365.28 | $0.00 | $683.11 | $121,864.21 |
| 189 | $121,864.21 | $365.28 | $0.00 | $689.04 | $122,918.53 |
| 190 | $122,918.53 | $365.28 | $0.00 | $695.00 | $123,978.81 |
| 191 | $123,978.81 | $365.28 | $0.00 | $700.99 | $125,045.08 |
| 192 | $125,045.08 | $365.28 | $0.00 | $707.02 | $126,117.38 |
| 193 | $126,117.38 | $365.28 | $0.00 | $713.09 | $127,195.75 |
| 194 | $127,195.75 | $365.28 | $0.00 | $719.18 | $128,280.21 |
| 195 | $128,280.21 | $365.28 | $0.00 | $725.31 | $129,370.80 |
| 196 | $129,370.80 | $365.28 | $0.00 | $731.48 | $130,467.56 |
| 197 | $130,467.56 | $365.28 | $0.00 | $737.68 | $131,570.52 |
| 198 | $131,570.52 | $365.28 | $0.00 | $743.92 | $132,679.72 |
| 199 | $132,679.72 | $365.28 | $0.00 | $750.19 | $133,795.19 |
| 200 | $133,795.19 | $365.28 | $0.00 | $756.50 | $134,916.97 |
| 201 | $134,916.97 | $365.28 | $0.00 | $762.84 | $136,045.09 |
| 202 | $136,045.09 | $365.28 | $0.00 | $769.22 | $137,179.59 |
| 203 | $137,179.59 | $365.28 | $0.00 | $775.63 | $138,320.50 |
| 204 | $138,320.50 | $365.28 | $0.00 | $782.08 | $139,467.86 |
| 205 | $139,467.86 | $365.28 | $0.00 | $788.57 | $140,621.71 |
| 206 | $140,621.71 | $365.28 | $0.00 | $795.10 | $141,782.09 |
| 207 | $141,782.09 | $365.28 | $0.00 | $801.66 | $142,949.03 |
| 208 | $142,949.03 | $365.28 | $0.00 | $808.25 | $144,122.56 |
| 209 | $144,122.56 | $365.28 | $0.00 | $814.89 | $145,302.73 |
| 210 | $145,302.73 | $365.28 | $0.00 | $821.56 | $146,489.57 |
| 211 | $146,489.57 | $365.28 | $0.00 | $828.27 | $147,683.12 |
| 212 | $147,683.12 | $365.28 | $0.00 | $835.02 | $148,883.42 |
| 213 | $148,883.42 | $365.28 | $0.00 | $841.81 | $150,090.51 |
| 214 | $150,090.51 | $365.28 | $0.00 | $848.63 | $151,304.42 |
| 215 | $151,304.42 | $365.28 | $0.00 | $855.50 | $152,525.20 |
| 216 | $152,525.20 | $365.28 | $0.00 | $862.40 | $153,752.88 |
| 217 | $153,752.88 | $365.28 | $42,825.79 | $869.34 | $112,161.71 |
| 218 | $112,161.71 | $365.28 | $0.00 | $634.18 | $113,161.17 |
| 219 | $113,161.17 | $365.28 | $0.00 | $639.83 | $114,166.28 |
| 220 | $114,166.28 | $365.28 | $0.00 | $645.51 | $115,177.07 |
| 221 | $115,177.07 | $365.28 | $0.00 | $651.23 | $116,193.58 |
| 222 | $116,193.58 | $365.28 | $0.00 | $656.98 | $117,215.84 |
| 223 | $117,215.84 | $365.28 | $0.00 | $662.76 | $118,243.88 |
| 224 | $118,243.88 | $365.28 | $0.00 | $668.57 | $119,277.73 |
| 225 | $119,277.73 | $365.28 | $0.00 | $674.41 | $120,317.42 |
| 226 | $120,317.42 | $365.28 | $0.00 | $680.29 | $121,362.99 |
| 227 | $121,362.99 | $365.28 | $0.00 | $686.20 | $122,414.47 |
| 228 | $122,414.47 | $365.28 | $0.00 | $692.15 | $123,471.90 |
| 229 | $123,471.90 | $365.28 | $44,967.08 | $698.13 | $79,568.23 |
| 230 | $79,568.23 | $365.28 | $0.00 | $449.89 | $80,383.40 |
| 231 | $80,383.40 | $365.28 | $0.00 | $454.50 | $81,203.18 |
| 232 | $81,203.18 | $365.28 | $0.00 | $459.13 | $82,027.59 |
| 233 | $82,027.59 | $365.28 | $0.00 | $463.80 | $82,856.67 |
| 234 | $82,856.67 | $365.28 | $0.00 | $468.48 | $83,690.43 |
| 235 | $83,690.43 | $365.28 | $0.00 | $473.20 | $84,528.91 |
| 236 | $84,528.91 | $365.28 | $0.00 | $477.94 | $85,372.13 |
| 237 | $85,372.13 | $365.28 | $0.00 | $482.71 | $86,220.12 |
| 238 | $86,220.12 | $365.28 | $0.00 | $487.50 | $87,072.90 |
| 239 | $87,072.90 | $365.28 | $0.00 | $492.32 | $87,930.50 |
| 240 | $87,930.50 | $365.28 | $0.00 | $497.17 | $88,792.95 |
| 241 | $88,792.95 | $365.28 | $47,215.43 | $502.05 | $42,444.85 |
| 242 | $42,444.85 | $365.28 | $0.00 | $239.99 | $43,050.12 |
| 243 | $43,050.12 | $365.28 | $0.00 | $243.41 | $43,658.81 |
| 244 | $43,658.81 | $365.28 | $0.00 | $246.85 | $44,270.94 |
| 245 | $44,270.94 | $365.28 | $0.00 | $250.31 | $44,886.53 |
| 246 | $44,886.53 | $365.28 | $0.00 | $253.79 | $45,505.60 |
| 247 | $45,505.60 | $365.28 | $0.00 | $257.30 | $46,128.18 |
| 248 | $46,128.18 | $365.28 | $0.00 | $260.82 | $46,754.28 |
| 249 | $46,754.28 | $365.28 | $0.00 | $264.36 | $47,383.92 |
| 250 | $47,383.92 | $365.28 | $0.00 | $267.92 | $48,017.12 |
| 251 | $48,017.12 | $365.28 | $0.00 | $271.50 | $48,653.90 |
| 252 | $48,653.90 | $365.28 | $0.00 | $275.10 | $49,294.28 |
| 253 | $49,294.28 | $0.00 | $49,576.20 | $278.72 | ($3.20) |