How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $43,177 |
| Monthly savings required | $342 |
How much will it cost to send your child to University of Phoenix Albuquerque Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $172,707.61 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $341.78 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 | $16,650.00 |
| 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 Albuquerque Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $341.78 | $0.00 | $0.00 | $341.78 |
| 2 | $341.78 | $341.78 | $0.00 | $1.93 | $685.49 |
| 3 | $685.49 | $341.78 | $0.00 | $3.88 | $1,031.15 |
| 4 | $1,031.15 | $341.78 | $0.00 | $5.83 | $1,378.76 |
| 5 | $1,378.76 | $341.78 | $0.00 | $7.80 | $1,728.34 |
| 6 | $1,728.34 | $341.78 | $0.00 | $9.77 | $2,079.89 |
| 7 | $2,079.89 | $341.78 | $0.00 | $11.76 | $2,433.43 |
| 8 | $2,433.43 | $341.78 | $0.00 | $13.76 | $2,788.97 |
| 9 | $2,788.97 | $341.78 | $0.00 | $15.77 | $3,146.52 |
| 10 | $3,146.52 | $341.78 | $0.00 | $17.79 | $3,506.09 |
| 11 | $3,506.09 | $341.78 | $0.00 | $19.82 | $3,867.69 |
| 12 | $3,867.69 | $341.78 | $0.00 | $21.87 | $4,231.34 |
| 13 | $4,231.34 | $341.78 | $0.00 | $23.92 | $4,597.04 |
| 14 | $4,597.04 | $341.78 | $0.00 | $25.99 | $4,964.81 |
| 15 | $4,964.81 | $341.78 | $0.00 | $28.07 | $5,334.66 |
| 16 | $5,334.66 | $341.78 | $0.00 | $30.16 | $5,706.60 |
| 17 | $5,706.60 | $341.78 | $0.00 | $32.27 | $6,080.65 |
| 18 | $6,080.65 | $341.78 | $0.00 | $34.38 | $6,456.81 |
| 19 | $6,456.81 | $341.78 | $0.00 | $36.51 | $6,835.10 |
| 20 | $6,835.10 | $341.78 | $0.00 | $38.65 | $7,215.53 |
| 21 | $7,215.53 | $341.78 | $0.00 | $40.80 | $7,598.11 |
| 22 | $7,598.11 | $341.78 | $0.00 | $42.96 | $7,982.85 |
| 23 | $7,982.85 | $341.78 | $0.00 | $45.14 | $8,369.77 |
| 24 | $8,369.77 | $341.78 | $0.00 | $47.32 | $8,758.87 |
| 25 | $8,758.87 | $341.78 | $0.00 | $49.52 | $9,150.17 |
| 26 | $9,150.17 | $341.78 | $0.00 | $51.74 | $9,543.69 |
| 27 | $9,543.69 | $341.78 | $0.00 | $53.96 | $9,939.43 |
| 28 | $9,939.43 | $341.78 | $0.00 | $56.20 | $10,337.41 |
| 29 | $10,337.41 | $341.78 | $0.00 | $58.45 | $10,737.64 |
| 30 | $10,737.64 | $341.78 | $0.00 | $60.71 | $11,140.13 |
| 31 | $11,140.13 | $341.78 | $0.00 | $62.99 | $11,544.90 |
| 32 | $11,544.90 | $341.78 | $0.00 | $65.28 | $11,951.96 |
| 33 | $11,951.96 | $341.78 | $0.00 | $67.58 | $12,361.32 |
| 34 | $12,361.32 | $341.78 | $0.00 | $69.89 | $12,772.99 |
| 35 | $12,772.99 | $341.78 | $0.00 | $72.22 | $13,186.99 |
| 36 | $13,186.99 | $341.78 | $0.00 | $74.56 | $13,603.33 |
| 37 | $13,603.33 | $341.78 | $0.00 | $76.92 | $14,022.03 |
| 38 | $14,022.03 | $341.78 | $0.00 | $79.28 | $14,443.09 |
| 39 | $14,443.09 | $341.78 | $0.00 | $81.66 | $14,866.53 |
| 40 | $14,866.53 | $341.78 | $0.00 | $84.06 | $15,292.37 |
| 41 | $15,292.37 | $341.78 | $0.00 | $86.47 | $15,720.62 |
| 42 | $15,720.62 | $341.78 | $0.00 | $88.89 | $16,151.29 |
| 43 | $16,151.29 | $341.78 | $0.00 | $91.32 | $16,584.39 |
| 44 | $16,584.39 | $341.78 | $0.00 | $93.77 | $17,019.94 |
| 45 | $17,019.94 | $341.78 | $0.00 | $96.23 | $17,457.95 |
| 46 | $17,457.95 | $341.78 | $0.00 | $98.71 | $17,898.44 |
| 47 | $17,898.44 | $341.78 | $0.00 | $101.20 | $18,341.42 |
| 48 | $18,341.42 | $341.78 | $0.00 | $103.71 | $18,786.91 |
| 49 | $18,786.91 | $341.78 | $0.00 | $106.22 | $19,234.91 |
| 50 | $19,234.91 | $341.78 | $0.00 | $108.76 | $19,685.45 |
| 51 | $19,685.45 | $341.78 | $0.00 | $111.30 | $20,138.53 |
| 52 | $20,138.53 | $341.78 | $0.00 | $113.87 | $20,594.18 |
| 53 | $20,594.18 | $341.78 | $0.00 | $116.44 | $21,052.40 |
| 54 | $21,052.40 | $341.78 | $0.00 | $119.03 | $21,513.21 |
| 55 | $21,513.21 | $341.78 | $0.00 | $121.64 | $21,976.63 |
| 56 | $21,976.63 | $341.78 | $0.00 | $124.26 | $22,442.67 |
| 57 | $22,442.67 | $341.78 | $0.00 | $126.89 | $22,911.34 |
| 58 | $22,911.34 | $341.78 | $0.00 | $129.54 | $23,382.66 |
| 59 | $23,382.66 | $341.78 | $0.00 | $132.21 | $23,856.65 |
| 60 | $23,856.65 | $341.78 | $0.00 | $134.89 | $24,333.32 |
| 61 | $24,333.32 | $341.78 | $0.00 | $137.58 | $24,812.68 |
| 62 | $24,812.68 | $341.78 | $0.00 | $140.29 | $25,294.75 |
| 63 | $25,294.75 | $341.78 | $0.00 | $143.02 | $25,779.55 |
| 64 | $25,779.55 | $341.78 | $0.00 | $145.76 | $26,267.09 |
| 65 | $26,267.09 | $341.78 | $0.00 | $148.52 | $26,757.39 |
| 66 | $26,757.39 | $341.78 | $0.00 | $151.29 | $27,250.46 |
| 67 | $27,250.46 | $341.78 | $0.00 | $154.08 | $27,746.32 |
| 68 | $27,746.32 | $341.78 | $0.00 | $156.88 | $28,244.98 |
| 69 | $28,244.98 | $341.78 | $0.00 | $159.70 | $28,746.46 |
| 70 | $28,746.46 | $341.78 | $0.00 | $162.54 | $29,250.78 |
| 71 | $29,250.78 | $341.78 | $0.00 | $165.39 | $29,757.95 |
| 72 | $29,757.95 | $341.78 | $0.00 | $168.26 | $30,267.99 |
| 73 | $30,267.99 | $341.78 | $0.00 | $171.14 | $30,780.91 |
| 74 | $30,780.91 | $341.78 | $0.00 | $174.04 | $31,296.73 |
| 75 | $31,296.73 | $341.78 | $0.00 | $176.96 | $31,815.47 |
| 76 | $31,815.47 | $341.78 | $0.00 | $179.89 | $32,337.14 |
| 77 | $32,337.14 | $341.78 | $0.00 | $182.84 | $32,861.76 |
| 78 | $32,861.76 | $341.78 | $0.00 | $185.81 | $33,389.35 |
| 79 | $33,389.35 | $341.78 | $0.00 | $188.79 | $33,919.92 |
| 80 | $33,919.92 | $341.78 | $0.00 | $191.79 | $34,453.49 |
| 81 | $34,453.49 | $341.78 | $0.00 | $194.81 | $34,990.08 |
| 82 | $34,990.08 | $341.78 | $0.00 | $197.84 | $35,529.70 |
| 83 | $35,529.70 | $341.78 | $0.00 | $200.89 | $36,072.37 |
| 84 | $36,072.37 | $341.78 | $0.00 | $203.96 | $36,618.11 |
| 85 | $36,618.11 | $341.78 | $0.00 | $207.04 | $37,166.93 |
| 86 | $37,166.93 | $341.78 | $0.00 | $210.15 | $37,718.86 |
| 87 | $37,718.86 | $341.78 | $0.00 | $213.27 | $38,273.91 |
| 88 | $38,273.91 | $341.78 | $0.00 | $216.41 | $38,832.10 |
| 89 | $38,832.10 | $341.78 | $0.00 | $219.56 | $39,393.44 |
| 90 | $39,393.44 | $341.78 | $0.00 | $222.74 | $39,957.96 |
| 91 | $39,957.96 | $341.78 | $0.00 | $225.93 | $40,525.67 |
| 92 | $40,525.67 | $341.78 | $0.00 | $229.14 | $41,096.59 |
| 93 | $41,096.59 | $341.78 | $0.00 | $232.37 | $41,670.74 |
| 94 | $41,670.74 | $341.78 | $0.00 | $235.61 | $42,248.13 |
| 95 | $42,248.13 | $341.78 | $0.00 | $238.88 | $42,828.79 |
| 96 | $42,828.79 | $341.78 | $0.00 | $242.16 | $43,412.73 |
| 97 | $43,412.73 | $341.78 | $0.00 | $245.46 | $43,999.97 |
| 98 | $43,999.97 | $341.78 | $0.00 | $248.78 | $44,590.53 |
| 99 | $44,590.53 | $341.78 | $0.00 | $252.12 | $45,184.43 |
| 100 | $45,184.43 | $341.78 | $0.00 | $255.48 | $45,781.69 |
| 101 | $45,781.69 | $341.78 | $0.00 | $258.86 | $46,382.33 |
| 102 | $46,382.33 | $341.78 | $0.00 | $262.25 | $46,986.36 |
| 103 | $46,986.36 | $341.78 | $0.00 | $265.67 | $47,593.81 |
| 104 | $47,593.81 | $341.78 | $0.00 | $269.10 | $48,204.69 |
| 105 | $48,204.69 | $341.78 | $0.00 | $272.56 | $48,819.03 |
| 106 | $48,819.03 | $341.78 | $0.00 | $276.03 | $49,436.84 |
| 107 | $49,436.84 | $341.78 | $0.00 | $279.52 | $50,058.14 |
| 108 | $50,058.14 | $341.78 | $0.00 | $283.04 | $50,682.96 |
| 109 | $50,682.96 | $341.78 | $0.00 | $286.57 | $51,311.31 |
| 110 | $51,311.31 | $341.78 | $0.00 | $290.12 | $51,943.21 |
| 111 | $51,943.21 | $341.78 | $0.00 | $293.69 | $52,578.68 |
| 112 | $52,578.68 | $341.78 | $0.00 | $297.29 | $53,217.75 |
| 113 | $53,217.75 | $341.78 | $0.00 | $300.90 | $53,860.43 |
| 114 | $53,860.43 | $341.78 | $0.00 | $304.53 | $54,506.74 |
| 115 | $54,506.74 | $341.78 | $0.00 | $308.19 | $55,156.71 |
| 116 | $55,156.71 | $341.78 | $0.00 | $311.86 | $55,810.35 |
| 117 | $55,810.35 | $341.78 | $0.00 | $315.56 | $56,467.69 |
| 118 | $56,467.69 | $341.78 | $0.00 | $319.28 | $57,128.75 |
| 119 | $57,128.75 | $341.78 | $0.00 | $323.01 | $57,793.54 |
| 120 | $57,793.54 | $341.78 | $0.00 | $326.77 | $58,462.09 |
| 121 | $58,462.09 | $341.78 | $0.00 | $330.55 | $59,134.42 |
| 122 | $59,134.42 | $341.78 | $0.00 | $334.35 | $59,810.55 |
| 123 | $59,810.55 | $341.78 | $0.00 | $338.18 | $60,490.51 |
| 124 | $60,490.51 | $341.78 | $0.00 | $342.02 | $61,174.31 |
| 125 | $61,174.31 | $341.78 | $0.00 | $345.89 | $61,861.98 |
| 126 | $61,861.98 | $341.78 | $0.00 | $349.78 | $62,553.54 |
| 127 | $62,553.54 | $341.78 | $0.00 | $353.69 | $63,249.01 |
| 128 | $63,249.01 | $341.78 | $0.00 | $357.62 | $63,948.41 |
| 129 | $63,948.41 | $341.78 | $0.00 | $361.57 | $64,651.76 |
| 130 | $64,651.76 | $341.78 | $0.00 | $365.55 | $65,359.09 |
| 131 | $65,359.09 | $341.78 | $0.00 | $369.55 | $66,070.42 |
| 132 | $66,070.42 | $341.78 | $0.00 | $373.57 | $66,785.77 |
| 133 | $66,785.77 | $341.78 | $0.00 | $377.62 | $67,505.17 |
| 134 | $67,505.17 | $341.78 | $0.00 | $381.68 | $68,228.63 |
| 135 | $68,228.63 | $341.78 | $0.00 | $385.77 | $68,956.18 |
| 136 | $68,956.18 | $341.78 | $0.00 | $389.89 | $69,687.85 |
| 137 | $69,687.85 | $341.78 | $0.00 | $394.03 | $70,423.66 |
| 138 | $70,423.66 | $341.78 | $0.00 | $398.19 | $71,163.63 |
| 139 | $71,163.63 | $341.78 | $0.00 | $402.37 | $71,907.78 |
| 140 | $71,907.78 | $341.78 | $0.00 | $406.58 | $72,656.14 |
| 141 | $72,656.14 | $341.78 | $0.00 | $410.81 | $73,408.73 |
| 142 | $73,408.73 | $341.78 | $0.00 | $415.06 | $74,165.57 |
| 143 | $74,165.57 | $341.78 | $0.00 | $419.34 | $74,926.69 |
| 144 | $74,926.69 | $341.78 | $0.00 | $423.65 | $75,692.12 |
| 145 | $75,692.12 | $341.78 | $0.00 | $427.97 | $76,461.87 |
| 146 | $76,461.87 | $341.78 | $0.00 | $432.33 | $77,235.98 |
| 147 | $77,235.98 | $341.78 | $0.00 | $436.70 | $78,014.46 |
| 148 | $78,014.46 | $341.78 | $0.00 | $441.11 | $78,797.35 |
| 149 | $78,797.35 | $341.78 | $0.00 | $445.53 | $79,584.66 |
| 150 | $79,584.66 | $341.78 | $0.00 | $449.98 | $80,376.42 |
| 151 | $80,376.42 | $341.78 | $0.00 | $454.46 | $81,172.66 |
| 152 | $81,172.66 | $341.78 | $0.00 | $458.96 | $81,973.40 |
| 153 | $81,973.40 | $341.78 | $0.00 | $463.49 | $82,778.67 |
| 154 | $82,778.67 | $341.78 | $0.00 | $468.04 | $83,588.49 |
| 155 | $83,588.49 | $341.78 | $0.00 | $472.62 | $84,402.89 |
| 156 | $84,402.89 | $341.78 | $0.00 | $477.23 | $85,221.90 |
| 157 | $85,221.90 | $341.78 | $0.00 | $481.86 | $86,045.54 |
| 158 | $86,045.54 | $341.78 | $0.00 | $486.51 | $86,873.83 |
| 159 | $86,873.83 | $341.78 | $0.00 | $491.20 | $87,706.81 |
| 160 | $87,706.81 | $341.78 | $0.00 | $495.91 | $88,544.50 |
| 161 | $88,544.50 | $341.78 | $0.00 | $500.64 | $89,386.92 |
| 162 | $89,386.92 | $341.78 | $0.00 | $505.41 | $90,234.11 |
| 163 | $90,234.11 | $341.78 | $0.00 | $510.20 | $91,086.09 |
| 164 | $91,086.09 | $341.78 | $0.00 | $515.01 | $91,942.88 |
| 165 | $91,942.88 | $341.78 | $0.00 | $519.86 | $92,804.52 |
| 166 | $92,804.52 | $341.78 | $0.00 | $524.73 | $93,671.03 |
| 167 | $93,671.03 | $341.78 | $0.00 | $529.63 | $94,542.44 |
| 168 | $94,542.44 | $341.78 | $0.00 | $534.56 | $95,418.78 |
| 169 | $95,418.78 | $341.78 | $0.00 | $539.51 | $96,300.07 |
| 170 | $96,300.07 | $341.78 | $0.00 | $544.49 | $97,186.34 |
| 171 | $97,186.34 | $341.78 | $0.00 | $549.51 | $98,077.63 |
| 172 | $98,077.63 | $341.78 | $0.00 | $554.55 | $98,973.96 |
| 173 | $98,973.96 | $341.78 | $0.00 | $559.61 | $99,875.35 |
| 174 | $99,875.35 | $341.78 | $0.00 | $564.71 | $100,781.84 |
| 175 | $100,781.84 | $341.78 | $0.00 | $569.84 | $101,693.46 |
| 176 | $101,693.46 | $341.78 | $0.00 | $574.99 | $102,610.23 |
| 177 | $102,610.23 | $341.78 | $0.00 | $580.17 | $103,532.18 |
| 178 | $103,532.18 | $341.78 | $0.00 | $585.39 | $104,459.35 |
| 179 | $104,459.35 | $341.78 | $0.00 | $590.63 | $105,391.76 |
| 180 | $105,391.76 | $341.78 | $0.00 | $595.90 | $106,329.44 |
| 181 | $106,329.44 | $341.78 | $0.00 | $601.20 | $107,272.42 |
| 182 | $107,272.42 | $341.78 | $0.00 | $606.53 | $108,220.73 |
| 183 | $108,220.73 | $341.78 | $0.00 | $611.90 | $109,174.41 |
| 184 | $109,174.41 | $341.78 | $0.00 | $617.29 | $110,133.48 |
| 185 | $110,133.48 | $341.78 | $0.00 | $622.71 | $111,097.97 |
| 186 | $111,097.97 | $341.78 | $0.00 | $628.16 | $112,067.91 |
| 187 | $112,067.91 | $341.78 | $0.00 | $633.65 | $113,043.34 |
| 188 | $113,043.34 | $341.78 | $0.00 | $639.16 | $114,024.28 |
| 189 | $114,024.28 | $341.78 | $0.00 | $644.71 | $115,010.77 |
| 190 | $115,010.77 | $341.78 | $0.00 | $650.29 | $116,002.84 |
| 191 | $116,002.84 | $341.78 | $0.00 | $655.90 | $117,000.52 |
| 192 | $117,000.52 | $341.78 | $0.00 | $661.54 | $118,003.84 |
| 193 | $118,003.84 | $341.78 | $0.00 | $667.21 | $119,012.83 |
| 194 | $119,012.83 | $341.78 | $0.00 | $672.92 | $120,027.53 |
| 195 | $120,027.53 | $341.78 | $0.00 | $678.65 | $121,047.96 |
| 196 | $121,047.96 | $341.78 | $0.00 | $684.42 | $122,074.16 |
| 197 | $122,074.16 | $341.78 | $0.00 | $690.23 | $123,106.17 |
| 198 | $123,106.17 | $341.78 | $0.00 | $696.06 | $124,144.01 |
| 199 | $124,144.01 | $341.78 | $0.00 | $701.93 | $125,187.72 |
| 200 | $125,187.72 | $341.78 | $0.00 | $707.83 | $126,237.33 |
| 201 | $126,237.33 | $341.78 | $0.00 | $713.76 | $127,292.87 |
| 202 | $127,292.87 | $341.78 | $0.00 | $719.73 | $128,354.38 |
| 203 | $128,354.38 | $341.78 | $0.00 | $725.73 | $129,421.89 |
| 204 | $129,421.89 | $341.78 | $0.00 | $731.77 | $130,495.44 |
| 205 | $130,495.44 | $341.78 | $0.00 | $737.84 | $131,575.06 |
| 206 | $131,575.06 | $341.78 | $0.00 | $743.94 | $132,660.78 |
| 207 | $132,660.78 | $341.78 | $0.00 | $750.08 | $133,752.64 |
| 208 | $133,752.64 | $341.78 | $0.00 | $756.26 | $134,850.68 |
| 209 | $134,850.68 | $341.78 | $0.00 | $762.47 | $135,954.93 |
| 210 | $135,954.93 | $341.78 | $0.00 | $768.71 | $137,065.42 |
| 211 | $137,065.42 | $341.78 | $0.00 | $774.99 | $138,182.19 |
| 212 | $138,182.19 | $341.78 | $0.00 | $781.30 | $139,305.27 |
| 213 | $139,305.27 | $341.78 | $0.00 | $787.65 | $140,434.70 |
| 214 | $140,434.70 | $341.78 | $0.00 | $794.04 | $141,570.52 |
| 215 | $141,570.52 | $341.78 | $0.00 | $800.46 | $142,712.76 |
| 216 | $142,712.76 | $341.78 | $0.00 | $806.92 | $143,861.46 |
| 217 | $143,861.46 | $341.78 | $40,070.21 | $813.41 | $104,946.44 |
| 218 | $104,946.44 | $341.78 | $0.00 | $593.38 | $105,881.60 |
| 219 | $105,881.60 | $341.78 | $0.00 | $598.67 | $106,822.05 |
| 220 | $106,822.05 | $341.78 | $0.00 | $603.99 | $107,767.82 |
| 221 | $107,767.82 | $341.78 | $0.00 | $609.33 | $108,718.93 |
| 222 | $108,718.93 | $341.78 | $0.00 | $614.71 | $109,675.42 |
| 223 | $109,675.42 | $341.78 | $0.00 | $620.12 | $110,637.32 |
| 224 | $110,637.32 | $341.78 | $0.00 | $625.56 | $111,604.66 |
| 225 | $111,604.66 | $341.78 | $0.00 | $631.03 | $112,577.47 |
| 226 | $112,577.47 | $341.78 | $0.00 | $636.53 | $113,555.78 |
| 227 | $113,555.78 | $341.78 | $0.00 | $642.06 | $114,539.62 |
| 228 | $114,539.62 | $341.78 | $0.00 | $647.62 | $115,529.02 |
| 229 | $115,529.02 | $341.78 | $42,073.72 | $653.22 | $74,450.30 |
| 230 | $74,450.30 | $341.78 | $0.00 | $420.95 | $75,213.03 |
| 231 | $75,213.03 | $341.78 | $0.00 | $425.27 | $75,980.08 |
| 232 | $75,980.08 | $341.78 | $0.00 | $429.60 | $76,751.46 |
| 233 | $76,751.46 | $341.78 | $0.00 | $433.96 | $77,527.20 |
| 234 | $77,527.20 | $341.78 | $0.00 | $438.35 | $78,307.33 |
| 235 | $78,307.33 | $341.78 | $0.00 | $442.76 | $79,091.87 |
| 236 | $79,091.87 | $341.78 | $0.00 | $447.20 | $79,880.85 |
| 237 | $79,880.85 | $341.78 | $0.00 | $451.66 | $80,674.29 |
| 238 | $80,674.29 | $341.78 | $0.00 | $456.14 | $81,472.21 |
| 239 | $81,472.21 | $341.78 | $0.00 | $460.66 | $82,274.65 |
| 240 | $82,274.65 | $341.78 | $0.00 | $465.19 | $83,081.62 |
| 241 | $83,081.62 | $341.78 | $44,177.41 | $469.76 | $39,715.75 |
| 242 | $39,715.75 | $341.78 | $0.00 | $224.56 | $40,282.09 |
| 243 | $40,282.09 | $341.78 | $0.00 | $227.76 | $40,851.63 |
| 244 | $40,851.63 | $341.78 | $0.00 | $230.98 | $41,424.39 |
| 245 | $41,424.39 | $341.78 | $0.00 | $234.22 | $42,000.39 |
| 246 | $42,000.39 | $341.78 | $0.00 | $237.48 | $42,579.65 |
| 247 | $42,579.65 | $341.78 | $0.00 | $240.75 | $43,162.18 |
| 248 | $43,162.18 | $341.78 | $0.00 | $244.05 | $43,748.01 |
| 249 | $43,748.01 | $341.78 | $0.00 | $247.36 | $44,337.15 |
| 250 | $44,337.15 | $341.78 | $0.00 | $250.69 | $44,929.62 |
| 251 | $44,929.62 | $341.78 | $0.00 | $254.04 | $45,525.44 |
| 252 | $45,525.44 | $341.78 | $0.00 | $257.41 | $46,124.63 |
| 253 | $46,124.63 | $0.00 | $46,386.28 | $260.80 | ($0.85) |