How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $43,089 |
| Monthly savings required | $341 |
How much will it cost to send your child to University of Phoenix Chicago Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $172,354.94 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $341.08 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 | $16,616.00 |
| 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 Chicago Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $341.08 | $0.00 | $0.00 | $341.08 |
| 2 | $341.08 | $341.08 | $0.00 | $1.93 | $684.09 |
| 3 | $684.09 | $341.08 | $0.00 | $3.87 | $1,029.04 |
| 4 | $1,029.04 | $341.08 | $0.00 | $5.82 | $1,375.94 |
| 5 | $1,375.94 | $341.08 | $0.00 | $7.78 | $1,724.80 |
| 6 | $1,724.80 | $341.08 | $0.00 | $9.75 | $2,075.63 |
| 7 | $2,075.63 | $341.08 | $0.00 | $11.74 | $2,428.45 |
| 8 | $2,428.45 | $341.08 | $0.00 | $13.73 | $2,783.26 |
| 9 | $2,783.26 | $341.08 | $0.00 | $15.74 | $3,140.08 |
| 10 | $3,140.08 | $341.08 | $0.00 | $17.75 | $3,498.91 |
| 11 | $3,498.91 | $341.08 | $0.00 | $19.78 | $3,859.77 |
| 12 | $3,859.77 | $341.08 | $0.00 | $21.82 | $4,222.67 |
| 13 | $4,222.67 | $341.08 | $0.00 | $23.88 | $4,587.63 |
| 14 | $4,587.63 | $341.08 | $0.00 | $25.94 | $4,954.65 |
| 15 | $4,954.65 | $341.08 | $0.00 | $28.01 | $5,323.74 |
| 16 | $5,323.74 | $341.08 | $0.00 | $30.10 | $5,694.92 |
| 17 | $5,694.92 | $341.08 | $0.00 | $32.20 | $6,068.20 |
| 18 | $6,068.20 | $341.08 | $0.00 | $34.31 | $6,443.59 |
| 19 | $6,443.59 | $341.08 | $0.00 | $36.43 | $6,821.10 |
| 20 | $6,821.10 | $341.08 | $0.00 | $38.57 | $7,200.75 |
| 21 | $7,200.75 | $341.08 | $0.00 | $40.71 | $7,582.54 |
| 22 | $7,582.54 | $341.08 | $0.00 | $42.87 | $7,966.49 |
| 23 | $7,966.49 | $341.08 | $0.00 | $45.04 | $8,352.61 |
| 24 | $8,352.61 | $341.08 | $0.00 | $47.23 | $8,740.92 |
| 25 | $8,740.92 | $341.08 | $0.00 | $49.42 | $9,131.42 |
| 26 | $9,131.42 | $341.08 | $0.00 | $51.63 | $9,524.13 |
| 27 | $9,524.13 | $341.08 | $0.00 | $53.85 | $9,919.06 |
| 28 | $9,919.06 | $341.08 | $0.00 | $56.08 | $10,316.22 |
| 29 | $10,316.22 | $341.08 | $0.00 | $58.33 | $10,715.63 |
| 30 | $10,715.63 | $341.08 | $0.00 | $60.59 | $11,117.30 |
| 31 | $11,117.30 | $341.08 | $0.00 | $62.86 | $11,521.24 |
| 32 | $11,521.24 | $341.08 | $0.00 | $65.14 | $11,927.46 |
| 33 | $11,927.46 | $341.08 | $0.00 | $67.44 | $12,335.98 |
| 34 | $12,335.98 | $341.08 | $0.00 | $69.75 | $12,746.81 |
| 35 | $12,746.81 | $341.08 | $0.00 | $72.07 | $13,159.96 |
| 36 | $13,159.96 | $341.08 | $0.00 | $74.41 | $13,575.45 |
| 37 | $13,575.45 | $341.08 | $0.00 | $76.76 | $13,993.29 |
| 38 | $13,993.29 | $341.08 | $0.00 | $79.12 | $14,413.49 |
| 39 | $14,413.49 | $341.08 | $0.00 | $81.50 | $14,836.07 |
| 40 | $14,836.07 | $341.08 | $0.00 | $83.89 | $15,261.04 |
| 41 | $15,261.04 | $341.08 | $0.00 | $86.29 | $15,688.41 |
| 42 | $15,688.41 | $341.08 | $0.00 | $88.70 | $16,118.19 |
| 43 | $16,118.19 | $341.08 | $0.00 | $91.13 | $16,550.40 |
| 44 | $16,550.40 | $341.08 | $0.00 | $93.58 | $16,985.06 |
| 45 | $16,985.06 | $341.08 | $0.00 | $96.04 | $17,422.18 |
| 46 | $17,422.18 | $341.08 | $0.00 | $98.51 | $17,861.77 |
| 47 | $17,861.77 | $341.08 | $0.00 | $100.99 | $18,303.84 |
| 48 | $18,303.84 | $341.08 | $0.00 | $103.49 | $18,748.41 |
| 49 | $18,748.41 | $341.08 | $0.00 | $106.01 | $19,195.50 |
| 50 | $19,195.50 | $341.08 | $0.00 | $108.53 | $19,645.11 |
| 51 | $19,645.11 | $341.08 | $0.00 | $111.08 | $20,097.27 |
| 52 | $20,097.27 | $341.08 | $0.00 | $113.63 | $20,551.98 |
| 53 | $20,551.98 | $341.08 | $0.00 | $116.20 | $21,009.26 |
| 54 | $21,009.26 | $341.08 | $0.00 | $118.79 | $21,469.13 |
| 55 | $21,469.13 | $341.08 | $0.00 | $121.39 | $21,931.60 |
| 56 | $21,931.60 | $341.08 | $0.00 | $124.00 | $22,396.68 |
| 57 | $22,396.68 | $341.08 | $0.00 | $126.63 | $22,864.39 |
| 58 | $22,864.39 | $341.08 | $0.00 | $129.28 | $23,334.75 |
| 59 | $23,334.75 | $341.08 | $0.00 | $131.94 | $23,807.77 |
| 60 | $23,807.77 | $341.08 | $0.00 | $134.61 | $24,283.46 |
| 61 | $24,283.46 | $341.08 | $0.00 | $137.30 | $24,761.84 |
| 62 | $24,761.84 | $341.08 | $0.00 | $140.01 | $25,242.93 |
| 63 | $25,242.93 | $341.08 | $0.00 | $142.73 | $25,726.74 |
| 64 | $25,726.74 | $341.08 | $0.00 | $145.46 | $26,213.28 |
| 65 | $26,213.28 | $341.08 | $0.00 | $148.21 | $26,702.57 |
| 66 | $26,702.57 | $341.08 | $0.00 | $150.98 | $27,194.63 |
| 67 | $27,194.63 | $341.08 | $0.00 | $153.76 | $27,689.47 |
| 68 | $27,689.47 | $341.08 | $0.00 | $156.56 | $28,187.11 |
| 69 | $28,187.11 | $341.08 | $0.00 | $159.37 | $28,687.56 |
| 70 | $28,687.56 | $341.08 | $0.00 | $162.20 | $29,190.84 |
| 71 | $29,190.84 | $341.08 | $0.00 | $165.05 | $29,696.97 |
| 72 | $29,696.97 | $341.08 | $0.00 | $167.91 | $30,205.96 |
| 73 | $30,205.96 | $341.08 | $0.00 | $170.79 | $30,717.83 |
| 74 | $30,717.83 | $341.08 | $0.00 | $173.68 | $31,232.59 |
| 75 | $31,232.59 | $341.08 | $0.00 | $176.59 | $31,750.26 |
| 76 | $31,750.26 | $341.08 | $0.00 | $179.52 | $32,270.86 |
| 77 | $32,270.86 | $341.08 | $0.00 | $182.46 | $32,794.40 |
| 78 | $32,794.40 | $341.08 | $0.00 | $185.42 | $33,320.90 |
| 79 | $33,320.90 | $341.08 | $0.00 | $188.40 | $33,850.38 |
| 80 | $33,850.38 | $341.08 | $0.00 | $191.39 | $34,382.85 |
| 81 | $34,382.85 | $341.08 | $0.00 | $194.41 | $34,918.34 |
| 82 | $34,918.34 | $341.08 | $0.00 | $197.43 | $35,456.85 |
| 83 | $35,456.85 | $341.08 | $0.00 | $200.48 | $35,998.41 |
| 84 | $35,998.41 | $341.08 | $0.00 | $203.54 | $36,543.03 |
| 85 | $36,543.03 | $341.08 | $0.00 | $206.62 | $37,090.73 |
| 86 | $37,090.73 | $341.08 | $0.00 | $209.72 | $37,641.53 |
| 87 | $37,641.53 | $341.08 | $0.00 | $212.83 | $38,195.44 |
| 88 | $38,195.44 | $341.08 | $0.00 | $215.96 | $38,752.48 |
| 89 | $38,752.48 | $341.08 | $0.00 | $219.11 | $39,312.67 |
| 90 | $39,312.67 | $341.08 | $0.00 | $222.28 | $39,876.03 |
| 91 | $39,876.03 | $341.08 | $0.00 | $225.46 | $40,442.57 |
| 92 | $40,442.57 | $341.08 | $0.00 | $228.67 | $41,012.32 |
| 93 | $41,012.32 | $341.08 | $0.00 | $231.89 | $41,585.29 |
| 94 | $41,585.29 | $341.08 | $0.00 | $235.13 | $42,161.50 |
| 95 | $42,161.50 | $341.08 | $0.00 | $238.39 | $42,740.97 |
| 96 | $42,740.97 | $341.08 | $0.00 | $241.66 | $43,323.71 |
| 97 | $43,323.71 | $341.08 | $0.00 | $244.96 | $43,909.75 |
| 98 | $43,909.75 | $341.08 | $0.00 | $248.27 | $44,499.10 |
| 99 | $44,499.10 | $341.08 | $0.00 | $251.60 | $45,091.78 |
| 100 | $45,091.78 | $341.08 | $0.00 | $254.96 | $45,687.82 |
| 101 | $45,687.82 | $341.08 | $0.00 | $258.33 | $46,287.23 |
| 102 | $46,287.23 | $341.08 | $0.00 | $261.71 | $46,890.02 |
| 103 | $46,890.02 | $341.08 | $0.00 | $265.12 | $47,496.22 |
| 104 | $47,496.22 | $341.08 | $0.00 | $268.55 | $48,105.85 |
| 105 | $48,105.85 | $341.08 | $0.00 | $272.00 | $48,718.93 |
| 106 | $48,718.93 | $341.08 | $0.00 | $275.46 | $49,335.47 |
| 107 | $49,335.47 | $341.08 | $0.00 | $278.95 | $49,955.50 |
| 108 | $49,955.50 | $341.08 | $0.00 | $282.46 | $50,579.04 |
| 109 | $50,579.04 | $341.08 | $0.00 | $285.98 | $51,206.10 |
| 110 | $51,206.10 | $341.08 | $0.00 | $289.53 | $51,836.71 |
| 111 | $51,836.71 | $341.08 | $0.00 | $293.09 | $52,470.88 |
| 112 | $52,470.88 | $341.08 | $0.00 | $296.68 | $53,108.64 |
| 113 | $53,108.64 | $341.08 | $0.00 | $300.28 | $53,750.00 |
| 114 | $53,750.00 | $341.08 | $0.00 | $303.91 | $54,394.99 |
| 115 | $54,394.99 | $341.08 | $0.00 | $307.56 | $55,043.63 |
| 116 | $55,043.63 | $341.08 | $0.00 | $311.22 | $55,695.93 |
| 117 | $55,695.93 | $341.08 | $0.00 | $314.91 | $56,351.92 |
| 118 | $56,351.92 | $341.08 | $0.00 | $318.62 | $57,011.62 |
| 119 | $57,011.62 | $341.08 | $0.00 | $322.35 | $57,675.05 |
| 120 | $57,675.05 | $341.08 | $0.00 | $326.10 | $58,342.23 |
| 121 | $58,342.23 | $341.08 | $0.00 | $329.88 | $59,013.19 |
| 122 | $59,013.19 | $341.08 | $0.00 | $333.67 | $59,687.94 |
| 123 | $59,687.94 | $341.08 | $0.00 | $337.48 | $60,366.50 |
| 124 | $60,366.50 | $341.08 | $0.00 | $341.32 | $61,048.90 |
| 125 | $61,048.90 | $341.08 | $0.00 | $345.18 | $61,735.16 |
| 126 | $61,735.16 | $341.08 | $0.00 | $349.06 | $62,425.30 |
| 127 | $62,425.30 | $341.08 | $0.00 | $352.96 | $63,119.34 |
| 128 | $63,119.34 | $341.08 | $0.00 | $356.89 | $63,817.31 |
| 129 | $63,817.31 | $341.08 | $0.00 | $360.83 | $64,519.22 |
| 130 | $64,519.22 | $341.08 | $0.00 | $364.80 | $65,225.10 |
| 131 | $65,225.10 | $341.08 | $0.00 | $368.79 | $65,934.97 |
| 132 | $65,934.97 | $341.08 | $0.00 | $372.81 | $66,648.86 |
| 133 | $66,648.86 | $341.08 | $0.00 | $376.84 | $67,366.78 |
| 134 | $67,366.78 | $341.08 | $0.00 | $380.90 | $68,088.76 |
| 135 | $68,088.76 | $341.08 | $0.00 | $384.98 | $68,814.82 |
| 136 | $68,814.82 | $341.08 | $0.00 | $389.09 | $69,544.99 |
| 137 | $69,544.99 | $341.08 | $0.00 | $393.22 | $70,279.29 |
| 138 | $70,279.29 | $341.08 | $0.00 | $397.37 | $71,017.74 |
| 139 | $71,017.74 | $341.08 | $0.00 | $401.54 | $71,760.36 |
| 140 | $71,760.36 | $341.08 | $0.00 | $405.74 | $72,507.18 |
| 141 | $72,507.18 | $341.08 | $0.00 | $409.97 | $73,258.23 |
| 142 | $73,258.23 | $341.08 | $0.00 | $414.21 | $74,013.52 |
| 143 | $74,013.52 | $341.08 | $0.00 | $418.48 | $74,773.08 |
| 144 | $74,773.08 | $341.08 | $0.00 | $422.78 | $75,536.94 |
| 145 | $75,536.94 | $341.08 | $0.00 | $427.10 | $76,305.12 |
| 146 | $76,305.12 | $341.08 | $0.00 | $431.44 | $77,077.64 |
| 147 | $77,077.64 | $341.08 | $0.00 | $435.81 | $77,854.53 |
| 148 | $77,854.53 | $341.08 | $0.00 | $440.20 | $78,635.81 |
| 149 | $78,635.81 | $341.08 | $0.00 | $444.62 | $79,421.51 |
| 150 | $79,421.51 | $341.08 | $0.00 | $449.06 | $80,211.65 |
| 151 | $80,211.65 | $341.08 | $0.00 | $453.53 | $81,006.26 |
| 152 | $81,006.26 | $341.08 | $0.00 | $458.02 | $81,805.36 |
| 153 | $81,805.36 | $341.08 | $0.00 | $462.54 | $82,608.98 |
| 154 | $82,608.98 | $341.08 | $0.00 | $467.08 | $83,417.14 |
| 155 | $83,417.14 | $341.08 | $0.00 | $471.65 | $84,229.87 |
| 156 | $84,229.87 | $341.08 | $0.00 | $476.25 | $85,047.20 |
| 157 | $85,047.20 | $341.08 | $0.00 | $480.87 | $85,869.15 |
| 158 | $85,869.15 | $341.08 | $0.00 | $485.52 | $86,695.75 |
| 159 | $86,695.75 | $341.08 | $0.00 | $490.19 | $87,527.02 |
| 160 | $87,527.02 | $341.08 | $0.00 | $494.89 | $88,362.99 |
| 161 | $88,362.99 | $341.08 | $0.00 | $499.62 | $89,203.69 |
| 162 | $89,203.69 | $341.08 | $0.00 | $504.37 | $90,049.14 |
| 163 | $90,049.14 | $341.08 | $0.00 | $509.15 | $90,899.37 |
| 164 | $90,899.37 | $341.08 | $0.00 | $513.96 | $91,754.41 |
| 165 | $91,754.41 | $341.08 | $0.00 | $518.79 | $92,614.28 |
| 166 | $92,614.28 | $341.08 | $0.00 | $523.65 | $93,479.01 |
| 167 | $93,479.01 | $341.08 | $0.00 | $528.54 | $94,348.63 |
| 168 | $94,348.63 | $341.08 | $0.00 | $533.46 | $95,223.17 |
| 169 | $95,223.17 | $341.08 | $0.00 | $538.41 | $96,102.66 |
| 170 | $96,102.66 | $341.08 | $0.00 | $543.38 | $96,987.12 |
| 171 | $96,987.12 | $341.08 | $0.00 | $548.38 | $97,876.58 |
| 172 | $97,876.58 | $341.08 | $0.00 | $553.41 | $98,771.07 |
| 173 | $98,771.07 | $341.08 | $0.00 | $558.47 | $99,670.62 |
| 174 | $99,670.62 | $341.08 | $0.00 | $563.55 | $100,575.25 |
| 175 | $100,575.25 | $341.08 | $0.00 | $568.67 | $101,485.00 |
| 176 | $101,485.00 | $341.08 | $0.00 | $573.81 | $102,399.89 |
| 177 | $102,399.89 | $341.08 | $0.00 | $578.98 | $103,319.95 |
| 178 | $103,319.95 | $341.08 | $0.00 | $584.19 | $104,245.22 |
| 179 | $104,245.22 | $341.08 | $0.00 | $589.42 | $105,175.72 |
| 180 | $105,175.72 | $341.08 | $0.00 | $594.68 | $106,111.48 |
| 181 | $106,111.48 | $341.08 | $0.00 | $599.97 | $107,052.53 |
| 182 | $107,052.53 | $341.08 | $0.00 | $605.29 | $107,998.90 |
| 183 | $107,998.90 | $341.08 | $0.00 | $610.64 | $108,950.62 |
| 184 | $108,950.62 | $341.08 | $0.00 | $616.02 | $109,907.72 |
| 185 | $109,907.72 | $341.08 | $0.00 | $621.43 | $110,870.23 |
| 186 | $110,870.23 | $341.08 | $0.00 | $626.88 | $111,838.19 |
| 187 | $111,838.19 | $341.08 | $0.00 | $632.35 | $112,811.62 |
| 188 | $112,811.62 | $341.08 | $0.00 | $637.85 | $113,790.55 |
| 189 | $113,790.55 | $341.08 | $0.00 | $643.39 | $114,775.02 |
| 190 | $114,775.02 | $341.08 | $0.00 | $648.95 | $115,765.05 |
| 191 | $115,765.05 | $341.08 | $0.00 | $654.55 | $116,760.68 |
| 192 | $116,760.68 | $341.08 | $0.00 | $660.18 | $117,761.94 |
| 193 | $117,761.94 | $341.08 | $0.00 | $665.84 | $118,768.86 |
| 194 | $118,768.86 | $341.08 | $0.00 | $671.54 | $119,781.48 |
| 195 | $119,781.48 | $341.08 | $0.00 | $677.26 | $120,799.82 |
| 196 | $120,799.82 | $341.08 | $0.00 | $683.02 | $121,823.92 |
| 197 | $121,823.92 | $341.08 | $0.00 | $688.81 | $122,853.81 |
| 198 | $122,853.81 | $341.08 | $0.00 | $694.63 | $123,889.52 |
| 199 | $123,889.52 | $341.08 | $0.00 | $700.49 | $124,931.09 |
| 200 | $124,931.09 | $341.08 | $0.00 | $706.38 | $125,978.55 |
| 201 | $125,978.55 | $341.08 | $0.00 | $712.30 | $127,031.93 |
| 202 | $127,031.93 | $341.08 | $0.00 | $718.26 | $128,091.27 |
| 203 | $128,091.27 | $341.08 | $0.00 | $724.25 | $129,156.60 |
| 204 | $129,156.60 | $341.08 | $0.00 | $730.27 | $130,227.95 |
| 205 | $130,227.95 | $341.08 | $0.00 | $736.33 | $131,305.36 |
| 206 | $131,305.36 | $341.08 | $0.00 | $742.42 | $132,388.86 |
| 207 | $132,388.86 | $341.08 | $0.00 | $748.55 | $133,478.49 |
| 208 | $133,478.49 | $341.08 | $0.00 | $754.71 | $134,574.28 |
| 209 | $134,574.28 | $341.08 | $0.00 | $760.90 | $135,676.26 |
| 210 | $135,676.26 | $341.08 | $0.00 | $767.13 | $136,784.47 |
| 211 | $136,784.47 | $341.08 | $0.00 | $773.40 | $137,898.95 |
| 212 | $137,898.95 | $341.08 | $0.00 | $779.70 | $139,019.73 |
| 213 | $139,019.73 | $341.08 | $0.00 | $786.04 | $140,146.85 |
| 214 | $140,146.85 | $341.08 | $0.00 | $792.41 | $141,280.34 |
| 215 | $141,280.34 | $341.08 | $0.00 | $798.82 | $142,420.24 |
| 216 | $142,420.24 | $341.08 | $0.00 | $805.26 | $143,566.58 |
| 217 | $143,566.58 | $341.08 | $39,988.39 | $811.75 | $104,731.02 |
| 218 | $104,731.02 | $341.08 | $0.00 | $592.16 | $105,664.26 |
| 219 | $105,664.26 | $341.08 | $0.00 | $597.44 | $106,602.78 |
| 220 | $106,602.78 | $341.08 | $0.00 | $602.75 | $107,546.61 |
| 221 | $107,546.61 | $341.08 | $0.00 | $608.08 | $108,495.77 |
| 222 | $108,495.77 | $341.08 | $0.00 | $613.45 | $109,450.30 |
| 223 | $109,450.30 | $341.08 | $0.00 | $618.85 | $110,410.23 |
| 224 | $110,410.23 | $341.08 | $0.00 | $624.28 | $111,375.59 |
| 225 | $111,375.59 | $341.08 | $0.00 | $629.73 | $112,346.40 |
| 226 | $112,346.40 | $341.08 | $0.00 | $635.22 | $113,322.70 |
| 227 | $113,322.70 | $341.08 | $0.00 | $640.74 | $114,304.52 |
| 228 | $114,304.52 | $341.08 | $0.00 | $646.29 | $115,291.89 |
| 229 | $115,291.89 | $341.08 | $41,987.80 | $651.88 | $74,297.05 |
| 230 | $74,297.05 | $341.08 | $0.00 | $420.09 | $75,058.22 |
| 231 | $75,058.22 | $341.08 | $0.00 | $424.39 | $75,823.69 |
| 232 | $75,823.69 | $341.08 | $0.00 | $428.72 | $76,593.49 |
| 233 | $76,593.49 | $341.08 | $0.00 | $433.07 | $77,367.64 |
| 234 | $77,367.64 | $341.08 | $0.00 | $437.45 | $78,146.17 |
| 235 | $78,146.17 | $341.08 | $0.00 | $441.85 | $78,929.10 |
| 236 | $78,929.10 | $341.08 | $0.00 | $446.28 | $79,716.46 |
| 237 | $79,716.46 | $341.08 | $0.00 | $450.73 | $80,508.27 |
| 238 | $80,508.27 | $341.08 | $0.00 | $455.21 | $81,304.56 |
| 239 | $81,304.56 | $341.08 | $0.00 | $459.71 | $82,105.35 |
| 240 | $82,105.35 | $341.08 | $0.00 | $464.24 | $82,910.67 |
| 241 | $82,910.67 | $341.08 | $44,087.19 | $468.79 | $39,633.35 |
| 242 | $39,633.35 | $341.08 | $0.00 | $224.09 | $40,198.52 |
| 243 | $40,198.52 | $341.08 | $0.00 | $227.29 | $40,766.89 |
| 244 | $40,766.89 | $341.08 | $0.00 | $230.50 | $41,338.47 |
| 245 | $41,338.47 | $341.08 | $0.00 | $233.73 | $41,913.28 |
| 246 | $41,913.28 | $341.08 | $0.00 | $236.98 | $42,491.34 |
| 247 | $42,491.34 | $341.08 | $0.00 | $240.25 | $43,072.67 |
| 248 | $43,072.67 | $341.08 | $0.00 | $243.54 | $43,657.29 |
| 249 | $43,657.29 | $341.08 | $0.00 | $246.84 | $44,245.21 |
| 250 | $44,245.21 | $341.08 | $0.00 | $250.17 | $44,836.46 |
| 251 | $44,836.46 | $341.08 | $0.00 | $253.51 | $45,431.05 |
| 252 | $45,431.05 | $341.08 | $0.00 | $256.87 | $46,029.00 |
| 253 | $46,029.00 | $0.00 | $46,291.55 | $260.25 | ($2.30) |