How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $44,888 |
| Monthly savings required | $355 |
How much will it cost to send your child to University of Phoenix Jackson Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $179,553.68 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $355.32 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 | $17,310.00 |
| 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 Jackson Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $355.32 | $0.00 | $0.00 | $355.32 |
| 2 | $355.32 | $355.32 | $0.00 | $2.01 | $712.65 |
| 3 | $712.65 | $355.32 | $0.00 | $4.03 | $1,072.00 |
| 4 | $1,072.00 | $355.32 | $0.00 | $6.06 | $1,433.38 |
| 5 | $1,433.38 | $355.32 | $0.00 | $8.10 | $1,796.80 |
| 6 | $1,796.80 | $355.32 | $0.00 | $10.16 | $2,162.28 |
| 7 | $2,162.28 | $355.32 | $0.00 | $12.23 | $2,529.83 |
| 8 | $2,529.83 | $355.32 | $0.00 | $14.30 | $2,899.45 |
| 9 | $2,899.45 | $355.32 | $0.00 | $16.39 | $3,271.16 |
| 10 | $3,271.16 | $355.32 | $0.00 | $18.50 | $3,644.98 |
| 11 | $3,644.98 | $355.32 | $0.00 | $20.61 | $4,020.91 |
| 12 | $4,020.91 | $355.32 | $0.00 | $22.73 | $4,398.96 |
| 13 | $4,398.96 | $355.32 | $0.00 | $24.87 | $4,779.15 |
| 14 | $4,779.15 | $355.32 | $0.00 | $27.02 | $5,161.49 |
| 15 | $5,161.49 | $355.32 | $0.00 | $29.18 | $5,545.99 |
| 16 | $5,545.99 | $355.32 | $0.00 | $31.36 | $5,932.67 |
| 17 | $5,932.67 | $355.32 | $0.00 | $33.54 | $6,321.53 |
| 18 | $6,321.53 | $355.32 | $0.00 | $35.74 | $6,712.59 |
| 19 | $6,712.59 | $355.32 | $0.00 | $37.95 | $7,105.86 |
| 20 | $7,105.86 | $355.32 | $0.00 | $40.18 | $7,501.36 |
| 21 | $7,501.36 | $355.32 | $0.00 | $42.41 | $7,899.09 |
| 22 | $7,899.09 | $355.32 | $0.00 | $44.66 | $8,299.07 |
| 23 | $8,299.07 | $355.32 | $0.00 | $46.92 | $8,701.31 |
| 24 | $8,701.31 | $355.32 | $0.00 | $49.20 | $9,105.83 |
| 25 | $9,105.83 | $355.32 | $0.00 | $51.49 | $9,512.64 |
| 26 | $9,512.64 | $355.32 | $0.00 | $53.79 | $9,921.75 |
| 27 | $9,921.75 | $355.32 | $0.00 | $56.10 | $10,333.17 |
| 28 | $10,333.17 | $355.32 | $0.00 | $58.43 | $10,746.92 |
| 29 | $10,746.92 | $355.32 | $0.00 | $60.76 | $11,163.00 |
| 30 | $11,163.00 | $355.32 | $0.00 | $63.12 | $11,581.44 |
| 31 | $11,581.44 | $355.32 | $0.00 | $65.48 | $12,002.24 |
| 32 | $12,002.24 | $355.32 | $0.00 | $67.86 | $12,425.42 |
| 33 | $12,425.42 | $355.32 | $0.00 | $70.26 | $12,851.00 |
| 34 | $12,851.00 | $355.32 | $0.00 | $72.66 | $13,278.98 |
| 35 | $13,278.98 | $355.32 | $0.00 | $75.08 | $13,709.38 |
| 36 | $13,709.38 | $355.32 | $0.00 | $77.51 | $14,142.21 |
| 37 | $14,142.21 | $355.32 | $0.00 | $79.96 | $14,577.49 |
| 38 | $14,577.49 | $355.32 | $0.00 | $82.42 | $15,015.23 |
| 39 | $15,015.23 | $355.32 | $0.00 | $84.90 | $15,455.45 |
| 40 | $15,455.45 | $355.32 | $0.00 | $87.39 | $15,898.16 |
| 41 | $15,898.16 | $355.32 | $0.00 | $89.89 | $16,343.37 |
| 42 | $16,343.37 | $355.32 | $0.00 | $92.41 | $16,791.10 |
| 43 | $16,791.10 | $355.32 | $0.00 | $94.94 | $17,241.36 |
| 44 | $17,241.36 | $355.32 | $0.00 | $97.49 | $17,694.17 |
| 45 | $17,694.17 | $355.32 | $0.00 | $100.05 | $18,149.54 |
| 46 | $18,149.54 | $355.32 | $0.00 | $102.62 | $18,607.48 |
| 47 | $18,607.48 | $355.32 | $0.00 | $105.21 | $19,068.01 |
| 48 | $19,068.01 | $355.32 | $0.00 | $107.81 | $19,531.14 |
| 49 | $19,531.14 | $355.32 | $0.00 | $110.43 | $19,996.89 |
| 50 | $19,996.89 | $355.32 | $0.00 | $113.07 | $20,465.28 |
| 51 | $20,465.28 | $355.32 | $0.00 | $115.71 | $20,936.31 |
| 52 | $20,936.31 | $355.32 | $0.00 | $118.38 | $21,410.01 |
| 53 | $21,410.01 | $355.32 | $0.00 | $121.06 | $21,886.39 |
| 54 | $21,886.39 | $355.32 | $0.00 | $123.75 | $22,365.46 |
| 55 | $22,365.46 | $355.32 | $0.00 | $126.46 | $22,847.24 |
| 56 | $22,847.24 | $355.32 | $0.00 | $129.18 | $23,331.74 |
| 57 | $23,331.74 | $355.32 | $0.00 | $131.92 | $23,818.98 |
| 58 | $23,818.98 | $355.32 | $0.00 | $134.68 | $24,308.98 |
| 59 | $24,308.98 | $355.32 | $0.00 | $137.45 | $24,801.75 |
| 60 | $24,801.75 | $355.32 | $0.00 | $140.23 | $25,297.30 |
| 61 | $25,297.30 | $355.32 | $0.00 | $143.03 | $25,795.65 |
| 62 | $25,795.65 | $355.32 | $0.00 | $145.85 | $26,296.82 |
| 63 | $26,296.82 | $355.32 | $0.00 | $148.69 | $26,800.83 |
| 64 | $26,800.83 | $355.32 | $0.00 | $151.54 | $27,307.69 |
| 65 | $27,307.69 | $355.32 | $0.00 | $154.40 | $27,817.41 |
| 66 | $27,817.41 | $355.32 | $0.00 | $157.28 | $28,330.01 |
| 67 | $28,330.01 | $355.32 | $0.00 | $160.18 | $28,845.51 |
| 68 | $28,845.51 | $355.32 | $0.00 | $163.10 | $29,363.93 |
| 69 | $29,363.93 | $355.32 | $0.00 | $166.03 | $29,885.28 |
| 70 | $29,885.28 | $355.32 | $0.00 | $168.98 | $30,409.58 |
| 71 | $30,409.58 | $355.32 | $0.00 | $171.94 | $30,936.84 |
| 72 | $30,936.84 | $355.32 | $0.00 | $174.92 | $31,467.08 |
| 73 | $31,467.08 | $355.32 | $0.00 | $177.92 | $32,000.32 |
| 74 | $32,000.32 | $355.32 | $0.00 | $180.93 | $32,536.57 |
| 75 | $32,536.57 | $355.32 | $0.00 | $183.97 | $33,075.86 |
| 76 | $33,075.86 | $355.32 | $0.00 | $187.02 | $33,618.20 |
| 77 | $33,618.20 | $355.32 | $0.00 | $190.08 | $34,163.60 |
| 78 | $34,163.60 | $355.32 | $0.00 | $193.17 | $34,712.09 |
| 79 | $34,712.09 | $355.32 | $0.00 | $196.27 | $35,263.68 |
| 80 | $35,263.68 | $355.32 | $0.00 | $199.39 | $35,818.39 |
| 81 | $35,818.39 | $355.32 | $0.00 | $202.52 | $36,376.23 |
| 82 | $36,376.23 | $355.32 | $0.00 | $205.68 | $36,937.23 |
| 83 | $36,937.23 | $355.32 | $0.00 | $208.85 | $37,501.40 |
| 84 | $37,501.40 | $355.32 | $0.00 | $212.04 | $38,068.76 |
| 85 | $38,068.76 | $355.32 | $0.00 | $215.25 | $38,639.33 |
| 86 | $38,639.33 | $355.32 | $0.00 | $218.47 | $39,213.12 |
| 87 | $39,213.12 | $355.32 | $0.00 | $221.72 | $39,790.16 |
| 88 | $39,790.16 | $355.32 | $0.00 | $224.98 | $40,370.46 |
| 89 | $40,370.46 | $355.32 | $0.00 | $228.26 | $40,954.04 |
| 90 | $40,954.04 | $355.32 | $0.00 | $231.56 | $41,540.92 |
| 91 | $41,540.92 | $355.32 | $0.00 | $234.88 | $42,131.12 |
| 92 | $42,131.12 | $355.32 | $0.00 | $238.22 | $42,724.66 |
| 93 | $42,724.66 | $355.32 | $0.00 | $241.57 | $43,321.55 |
| 94 | $43,321.55 | $355.32 | $0.00 | $244.95 | $43,921.82 |
| 95 | $43,921.82 | $355.32 | $0.00 | $248.34 | $44,525.48 |
| 96 | $44,525.48 | $355.32 | $0.00 | $251.75 | $45,132.55 |
| 97 | $45,132.55 | $355.32 | $0.00 | $255.19 | $45,743.06 |
| 98 | $45,743.06 | $355.32 | $0.00 | $258.64 | $46,357.02 |
| 99 | $46,357.02 | $355.32 | $0.00 | $262.11 | $46,974.45 |
| 100 | $46,974.45 | $355.32 | $0.00 | $265.60 | $47,595.37 |
| 101 | $47,595.37 | $355.32 | $0.00 | $269.11 | $48,219.80 |
| 102 | $48,219.80 | $355.32 | $0.00 | $272.64 | $48,847.76 |
| 103 | $48,847.76 | $355.32 | $0.00 | $276.19 | $49,479.27 |
| 104 | $49,479.27 | $355.32 | $0.00 | $279.76 | $50,114.35 |
| 105 | $50,114.35 | $355.32 | $0.00 | $283.35 | $50,753.02 |
| 106 | $50,753.02 | $355.32 | $0.00 | $286.96 | $51,395.30 |
| 107 | $51,395.30 | $355.32 | $0.00 | $290.60 | $52,041.22 |
| 108 | $52,041.22 | $355.32 | $0.00 | $294.25 | $52,690.79 |
| 109 | $52,690.79 | $355.32 | $0.00 | $297.92 | $53,344.03 |
| 110 | $53,344.03 | $355.32 | $0.00 | $301.61 | $54,000.96 |
| 111 | $54,000.96 | $355.32 | $0.00 | $305.33 | $54,661.61 |
| 112 | $54,661.61 | $355.32 | $0.00 | $309.06 | $55,325.99 |
| 113 | $55,325.99 | $355.32 | $0.00 | $312.82 | $55,994.13 |
| 114 | $55,994.13 | $355.32 | $0.00 | $316.60 | $56,666.05 |
| 115 | $56,666.05 | $355.32 | $0.00 | $320.40 | $57,341.77 |
| 116 | $57,341.77 | $355.32 | $0.00 | $324.22 | $58,021.31 |
| 117 | $58,021.31 | $355.32 | $0.00 | $328.06 | $58,704.69 |
| 118 | $58,704.69 | $355.32 | $0.00 | $331.92 | $59,391.93 |
| 119 | $59,391.93 | $355.32 | $0.00 | $335.81 | $60,083.06 |
| 120 | $60,083.06 | $355.32 | $0.00 | $339.72 | $60,778.10 |
| 121 | $60,778.10 | $355.32 | $0.00 | $343.65 | $61,477.07 |
| 122 | $61,477.07 | $355.32 | $0.00 | $347.60 | $62,179.99 |
| 123 | $62,179.99 | $355.32 | $0.00 | $351.57 | $62,886.88 |
| 124 | $62,886.88 | $355.32 | $0.00 | $355.57 | $63,597.77 |
| 125 | $63,597.77 | $355.32 | $0.00 | $359.59 | $64,312.68 |
| 126 | $64,312.68 | $355.32 | $0.00 | $363.63 | $65,031.63 |
| 127 | $65,031.63 | $355.32 | $0.00 | $367.70 | $65,754.65 |
| 128 | $65,754.65 | $355.32 | $0.00 | $371.79 | $66,481.76 |
| 129 | $66,481.76 | $355.32 | $0.00 | $375.90 | $67,212.98 |
| 130 | $67,212.98 | $355.32 | $0.00 | $380.03 | $67,948.33 |
| 131 | $67,948.33 | $355.32 | $0.00 | $384.19 | $68,687.84 |
| 132 | $68,687.84 | $355.32 | $0.00 | $388.37 | $69,431.53 |
| 133 | $69,431.53 | $355.32 | $0.00 | $392.58 | $70,179.43 |
| 134 | $70,179.43 | $355.32 | $0.00 | $396.80 | $70,931.55 |
| 135 | $70,931.55 | $355.32 | $0.00 | $401.06 | $71,687.93 |
| 136 | $71,687.93 | $355.32 | $0.00 | $405.33 | $72,448.58 |
| 137 | $72,448.58 | $355.32 | $0.00 | $409.63 | $73,213.53 |
| 138 | $73,213.53 | $355.32 | $0.00 | $413.96 | $73,982.81 |
| 139 | $73,982.81 | $355.32 | $0.00 | $418.31 | $74,756.44 |
| 140 | $74,756.44 | $355.32 | $0.00 | $422.68 | $75,534.44 |
| 141 | $75,534.44 | $355.32 | $0.00 | $427.08 | $76,316.84 |
| 142 | $76,316.84 | $355.32 | $0.00 | $431.51 | $77,103.67 |
| 143 | $77,103.67 | $355.32 | $0.00 | $435.96 | $77,894.95 |
| 144 | $77,894.95 | $355.32 | $0.00 | $440.43 | $78,690.70 |
| 145 | $78,690.70 | $355.32 | $0.00 | $444.93 | $79,490.95 |
| 146 | $79,490.95 | $355.32 | $0.00 | $449.45 | $80,295.72 |
| 147 | $80,295.72 | $355.32 | $0.00 | $454.00 | $81,105.04 |
| 148 | $81,105.04 | $355.32 | $0.00 | $458.58 | $81,918.94 |
| 149 | $81,918.94 | $355.32 | $0.00 | $463.18 | $82,737.44 |
| 150 | $82,737.44 | $355.32 | $0.00 | $467.81 | $83,560.57 |
| 151 | $83,560.57 | $355.32 | $0.00 | $472.46 | $84,388.35 |
| 152 | $84,388.35 | $355.32 | $0.00 | $477.14 | $85,220.81 |
| 153 | $85,220.81 | $355.32 | $0.00 | $481.85 | $86,057.98 |
| 154 | $86,057.98 | $355.32 | $0.00 | $486.58 | $86,899.88 |
| 155 | $86,899.88 | $355.32 | $0.00 | $491.34 | $87,746.54 |
| 156 | $87,746.54 | $355.32 | $0.00 | $496.13 | $88,597.99 |
| 157 | $88,597.99 | $355.32 | $0.00 | $500.95 | $89,454.26 |
| 158 | $89,454.26 | $355.32 | $0.00 | $505.79 | $90,315.37 |
| 159 | $90,315.37 | $355.32 | $0.00 | $510.66 | $91,181.35 |
| 160 | $91,181.35 | $355.32 | $0.00 | $515.55 | $92,052.22 |
| 161 | $92,052.22 | $355.32 | $0.00 | $520.48 | $92,928.02 |
| 162 | $92,928.02 | $355.32 | $0.00 | $525.43 | $93,808.77 |
| 163 | $93,808.77 | $355.32 | $0.00 | $530.41 | $94,694.50 |
| 164 | $94,694.50 | $355.32 | $0.00 | $535.42 | $95,585.24 |
| 165 | $95,585.24 | $355.32 | $0.00 | $540.45 | $96,481.01 |
| 166 | $96,481.01 | $355.32 | $0.00 | $545.52 | $97,381.85 |
| 167 | $97,381.85 | $355.32 | $0.00 | $550.61 | $98,287.78 |
| 168 | $98,287.78 | $355.32 | $0.00 | $555.73 | $99,198.83 |
| 169 | $99,198.83 | $355.32 | $0.00 | $560.88 | $100,115.03 |
| 170 | $100,115.03 | $355.32 | $0.00 | $566.06 | $101,036.41 |
| 171 | $101,036.41 | $355.32 | $0.00 | $571.27 | $101,963.00 |
| 172 | $101,963.00 | $355.32 | $0.00 | $576.51 | $102,894.83 |
| 173 | $102,894.83 | $355.32 | $0.00 | $581.78 | $103,831.93 |
| 174 | $103,831.93 | $355.32 | $0.00 | $587.08 | $104,774.33 |
| 175 | $104,774.33 | $355.32 | $0.00 | $592.41 | $105,722.06 |
| 176 | $105,722.06 | $355.32 | $0.00 | $597.77 | $106,675.15 |
| 177 | $106,675.15 | $355.32 | $0.00 | $603.16 | $107,633.63 |
| 178 | $107,633.63 | $355.32 | $0.00 | $608.58 | $108,597.53 |
| 179 | $108,597.53 | $355.32 | $0.00 | $614.03 | $109,566.88 |
| 180 | $109,566.88 | $355.32 | $0.00 | $619.51 | $110,541.71 |
| 181 | $110,541.71 | $355.32 | $0.00 | $625.02 | $111,522.05 |
| 182 | $111,522.05 | $355.32 | $0.00 | $630.56 | $112,507.93 |
| 183 | $112,507.93 | $355.32 | $0.00 | $636.14 | $113,499.39 |
| 184 | $113,499.39 | $355.32 | $0.00 | $641.74 | $114,496.45 |
| 185 | $114,496.45 | $355.32 | $0.00 | $647.38 | $115,499.15 |
| 186 | $115,499.15 | $355.32 | $0.00 | $653.05 | $116,507.52 |
| 187 | $116,507.52 | $355.32 | $0.00 | $658.75 | $117,521.59 |
| 188 | $117,521.59 | $355.32 | $0.00 | $664.48 | $118,541.39 |
| 189 | $118,541.39 | $355.32 | $0.00 | $670.25 | $119,566.96 |
| 190 | $119,566.96 | $355.32 | $0.00 | $676.05 | $120,598.33 |
| 191 | $120,598.33 | $355.32 | $0.00 | $681.88 | $121,635.53 |
| 192 | $121,635.53 | $355.32 | $0.00 | $687.74 | $122,678.59 |
| 193 | $122,678.59 | $355.32 | $0.00 | $693.64 | $123,727.55 |
| 194 | $123,727.55 | $355.32 | $0.00 | $699.57 | $124,782.44 |
| 195 | $124,782.44 | $355.32 | $0.00 | $705.54 | $125,843.30 |
| 196 | $125,843.30 | $355.32 | $0.00 | $711.54 | $126,910.16 |
| 197 | $126,910.16 | $355.32 | $0.00 | $717.57 | $127,983.05 |
| 198 | $127,983.05 | $355.32 | $0.00 | $723.63 | $129,062.00 |
| 199 | $129,062.00 | $355.32 | $0.00 | $729.74 | $130,147.06 |
| 200 | $130,147.06 | $355.32 | $0.00 | $735.87 | $131,238.25 |
| 201 | $131,238.25 | $355.32 | $0.00 | $742.04 | $132,335.61 |
| 202 | $132,335.61 | $355.32 | $0.00 | $748.24 | $133,439.17 |
| 203 | $133,439.17 | $355.32 | $0.00 | $754.48 | $134,548.97 |
| 204 | $134,548.97 | $355.32 | $0.00 | $760.76 | $135,665.05 |
| 205 | $135,665.05 | $355.32 | $0.00 | $767.07 | $136,787.44 |
| 206 | $136,787.44 | $355.32 | $0.00 | $773.42 | $137,916.18 |
| 207 | $137,916.18 | $355.32 | $0.00 | $779.80 | $139,051.30 |
| 208 | $139,051.30 | $355.32 | $0.00 | $786.22 | $140,192.84 |
| 209 | $140,192.84 | $355.32 | $0.00 | $792.67 | $141,340.83 |
| 210 | $141,340.83 | $355.32 | $0.00 | $799.16 | $142,495.31 |
| 211 | $142,495.31 | $355.32 | $0.00 | $805.69 | $143,656.32 |
| 212 | $143,656.32 | $355.32 | $0.00 | $812.25 | $144,823.89 |
| 213 | $144,823.89 | $355.32 | $0.00 | $818.86 | $145,998.07 |
| 214 | $145,998.07 | $355.32 | $0.00 | $825.49 | $147,178.88 |
| 215 | $147,178.88 | $355.32 | $0.00 | $832.17 | $148,366.37 |
| 216 | $148,366.37 | $355.32 | $0.00 | $838.89 | $149,560.58 |
| 217 | $149,560.58 | $355.32 | $41,658.58 | $845.64 | $109,102.96 |
| 218 | $109,102.96 | $355.32 | $0.00 | $616.88 | $110,075.16 |
| 219 | $110,075.16 | $355.32 | $0.00 | $622.38 | $111,052.86 |
| 220 | $111,052.86 | $355.32 | $0.00 | $627.91 | $112,036.09 |
| 221 | $112,036.09 | $355.32 | $0.00 | $633.47 | $113,024.88 |
| 222 | $113,024.88 | $355.32 | $0.00 | $639.06 | $114,019.26 |
| 223 | $114,019.26 | $355.32 | $0.00 | $644.68 | $115,019.26 |
| 224 | $115,019.26 | $355.32 | $0.00 | $650.34 | $116,024.92 |
| 225 | $116,024.92 | $355.32 | $0.00 | $656.02 | $117,036.26 |
| 226 | $117,036.26 | $355.32 | $0.00 | $661.74 | $118,053.32 |
| 227 | $118,053.32 | $355.32 | $0.00 | $667.49 | $119,076.13 |
| 228 | $119,076.13 | $355.32 | $0.00 | $673.27 | $120,104.72 |
| 229 | $120,104.72 | $355.32 | $43,741.51 | $679.09 | $77,397.62 |
| 230 | $77,397.62 | $355.32 | $0.00 | $437.62 | $78,190.56 |
| 231 | $78,190.56 | $355.32 | $0.00 | $442.10 | $78,987.98 |
| 232 | $78,987.98 | $355.32 | $0.00 | $446.61 | $79,789.91 |
| 233 | $79,789.91 | $355.32 | $0.00 | $451.14 | $80,596.37 |
| 234 | $80,596.37 | $355.32 | $0.00 | $455.70 | $81,407.39 |
| 235 | $81,407.39 | $355.32 | $0.00 | $460.29 | $82,223.00 |
| 236 | $82,223.00 | $355.32 | $0.00 | $464.90 | $83,043.22 |
| 237 | $83,043.22 | $355.32 | $0.00 | $469.54 | $83,868.08 |
| 238 | $83,868.08 | $355.32 | $0.00 | $474.20 | $84,697.60 |
| 239 | $84,697.60 | $355.32 | $0.00 | $478.89 | $85,531.81 |
| 240 | $85,531.81 | $355.32 | $0.00 | $483.61 | $86,370.74 |
| 241 | $86,370.74 | $355.32 | $45,928.58 | $488.35 | $41,285.83 |
| 242 | $41,285.83 | $355.32 | $0.00 | $233.44 | $41,874.59 |
| 243 | $41,874.59 | $355.32 | $0.00 | $236.77 | $42,466.68 |
| 244 | $42,466.68 | $355.32 | $0.00 | $240.11 | $43,062.11 |
| 245 | $43,062.11 | $355.32 | $0.00 | $243.48 | $43,660.91 |
| 246 | $43,660.91 | $355.32 | $0.00 | $246.87 | $44,263.10 |
| 247 | $44,263.10 | $355.32 | $0.00 | $250.27 | $44,868.69 |
| 248 | $44,868.69 | $355.32 | $0.00 | $253.69 | $45,477.70 |
| 249 | $45,477.70 | $355.32 | $0.00 | $257.14 | $46,090.16 |
| 250 | $46,090.16 | $355.32 | $0.00 | $260.60 | $46,706.08 |
| 251 | $46,706.08 | $355.32 | $0.00 | $264.08 | $47,325.48 |
| 252 | $47,325.48 | $355.32 | $0.00 | $267.59 | $47,948.39 |
| 253 | $47,948.39 | $0.00 | $48,225.01 | $271.11 | ($5.51) |