How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $42,982 |
| Monthly savings required | $340 |
How much will it cost to send your child to Cameron University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $171,929.65 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $340.24 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 | $16,575.00 |
| 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 Cameron University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $340.24 | $0.00 | $0.00 | $340.24 |
| 2 | $340.24 | $340.24 | $0.00 | $1.92 | $682.40 |
| 3 | $682.40 | $340.24 | $0.00 | $3.86 | $1,026.50 |
| 4 | $1,026.50 | $340.24 | $0.00 | $5.80 | $1,372.54 |
| 5 | $1,372.54 | $340.24 | $0.00 | $7.76 | $1,720.54 |
| 6 | $1,720.54 | $340.24 | $0.00 | $9.73 | $2,070.51 |
| 7 | $2,070.51 | $340.24 | $0.00 | $11.71 | $2,422.46 |
| 8 | $2,422.46 | $340.24 | $0.00 | $13.70 | $2,776.40 |
| 9 | $2,776.40 | $340.24 | $0.00 | $15.70 | $3,132.34 |
| 10 | $3,132.34 | $340.24 | $0.00 | $17.71 | $3,490.29 |
| 11 | $3,490.29 | $340.24 | $0.00 | $19.73 | $3,850.26 |
| 12 | $3,850.26 | $340.24 | $0.00 | $21.77 | $4,212.27 |
| 13 | $4,212.27 | $340.24 | $0.00 | $23.82 | $4,576.33 |
| 14 | $4,576.33 | $340.24 | $0.00 | $25.88 | $4,942.45 |
| 15 | $4,942.45 | $340.24 | $0.00 | $27.95 | $5,310.64 |
| 16 | $5,310.64 | $340.24 | $0.00 | $30.03 | $5,680.91 |
| 17 | $5,680.91 | $340.24 | $0.00 | $32.12 | $6,053.27 |
| 18 | $6,053.27 | $340.24 | $0.00 | $34.23 | $6,427.74 |
| 19 | $6,427.74 | $340.24 | $0.00 | $36.34 | $6,804.32 |
| 20 | $6,804.32 | $340.24 | $0.00 | $38.47 | $7,183.03 |
| 21 | $7,183.03 | $340.24 | $0.00 | $40.61 | $7,563.88 |
| 22 | $7,563.88 | $340.24 | $0.00 | $42.77 | $7,946.89 |
| 23 | $7,946.89 | $340.24 | $0.00 | $44.93 | $8,332.06 |
| 24 | $8,332.06 | $340.24 | $0.00 | $47.11 | $8,719.41 |
| 25 | $8,719.41 | $340.24 | $0.00 | $49.30 | $9,108.95 |
| 26 | $9,108.95 | $340.24 | $0.00 | $51.50 | $9,500.69 |
| 27 | $9,500.69 | $340.24 | $0.00 | $53.72 | $9,894.65 |
| 28 | $9,894.65 | $340.24 | $0.00 | $55.95 | $10,290.84 |
| 29 | $10,290.84 | $340.24 | $0.00 | $58.19 | $10,689.27 |
| 30 | $10,689.27 | $340.24 | $0.00 | $60.44 | $11,089.95 |
| 31 | $11,089.95 | $340.24 | $0.00 | $62.70 | $11,492.89 |
| 32 | $11,492.89 | $340.24 | $0.00 | $64.98 | $11,898.11 |
| 33 | $11,898.11 | $340.24 | $0.00 | $67.27 | $12,305.62 |
| 34 | $12,305.62 | $340.24 | $0.00 | $69.58 | $12,715.44 |
| 35 | $12,715.44 | $340.24 | $0.00 | $71.89 | $13,127.57 |
| 36 | $13,127.57 | $340.24 | $0.00 | $74.23 | $13,542.04 |
| 37 | $13,542.04 | $340.24 | $0.00 | $76.57 | $13,958.85 |
| 38 | $13,958.85 | $340.24 | $0.00 | $78.93 | $14,378.02 |
| 39 | $14,378.02 | $340.24 | $0.00 | $81.30 | $14,799.56 |
| 40 | $14,799.56 | $340.24 | $0.00 | $83.68 | $15,223.48 |
| 41 | $15,223.48 | $340.24 | $0.00 | $86.08 | $15,649.80 |
| 42 | $15,649.80 | $340.24 | $0.00 | $88.49 | $16,078.53 |
| 43 | $16,078.53 | $340.24 | $0.00 | $90.91 | $16,509.68 |
| 44 | $16,509.68 | $340.24 | $0.00 | $93.35 | $16,943.27 |
| 45 | $16,943.27 | $340.24 | $0.00 | $95.80 | $17,379.31 |
| 46 | $17,379.31 | $340.24 | $0.00 | $98.27 | $17,817.82 |
| 47 | $17,817.82 | $340.24 | $0.00 | $100.74 | $18,258.80 |
| 48 | $18,258.80 | $340.24 | $0.00 | $103.24 | $18,702.28 |
| 49 | $18,702.28 | $340.24 | $0.00 | $105.75 | $19,148.27 |
| 50 | $19,148.27 | $340.24 | $0.00 | $108.27 | $19,596.78 |
| 51 | $19,596.78 | $340.24 | $0.00 | $110.80 | $20,047.82 |
| 52 | $20,047.82 | $340.24 | $0.00 | $113.35 | $20,501.41 |
| 53 | $20,501.41 | $340.24 | $0.00 | $115.92 | $20,957.57 |
| 54 | $20,957.57 | $340.24 | $0.00 | $118.50 | $21,416.31 |
| 55 | $21,416.31 | $340.24 | $0.00 | $121.09 | $21,877.64 |
| 56 | $21,877.64 | $340.24 | $0.00 | $123.70 | $22,341.58 |
| 57 | $22,341.58 | $340.24 | $0.00 | $126.32 | $22,808.14 |
| 58 | $22,808.14 | $340.24 | $0.00 | $128.96 | $23,277.34 |
| 59 | $23,277.34 | $340.24 | $0.00 | $131.61 | $23,749.19 |
| 60 | $23,749.19 | $340.24 | $0.00 | $134.28 | $24,223.71 |
| 61 | $24,223.71 | $340.24 | $0.00 | $136.96 | $24,700.91 |
| 62 | $24,700.91 | $340.24 | $0.00 | $139.66 | $25,180.81 |
| 63 | $25,180.81 | $340.24 | $0.00 | $142.38 | $25,663.43 |
| 64 | $25,663.43 | $340.24 | $0.00 | $145.10 | $26,148.77 |
| 65 | $26,148.77 | $340.24 | $0.00 | $147.85 | $26,636.86 |
| 66 | $26,636.86 | $340.24 | $0.00 | $150.61 | $27,127.71 |
| 67 | $27,127.71 | $340.24 | $0.00 | $153.38 | $27,621.33 |
| 68 | $27,621.33 | $340.24 | $0.00 | $156.18 | $28,117.75 |
| 69 | $28,117.75 | $340.24 | $0.00 | $158.98 | $28,616.97 |
| 70 | $28,616.97 | $340.24 | $0.00 | $161.80 | $29,119.01 |
| 71 | $29,119.01 | $340.24 | $0.00 | $164.64 | $29,623.89 |
| 72 | $29,623.89 | $340.24 | $0.00 | $167.50 | $30,131.63 |
| 73 | $30,131.63 | $340.24 | $0.00 | $170.37 | $30,642.24 |
| 74 | $30,642.24 | $340.24 | $0.00 | $173.26 | $31,155.74 |
| 75 | $31,155.74 | $340.24 | $0.00 | $176.16 | $31,672.14 |
| 76 | $31,672.14 | $340.24 | $0.00 | $179.08 | $32,191.46 |
| 77 | $32,191.46 | $340.24 | $0.00 | $182.02 | $32,713.72 |
| 78 | $32,713.72 | $340.24 | $0.00 | $184.97 | $33,238.93 |
| 79 | $33,238.93 | $340.24 | $0.00 | $187.94 | $33,767.11 |
| 80 | $33,767.11 | $340.24 | $0.00 | $190.92 | $34,298.27 |
| 81 | $34,298.27 | $340.24 | $0.00 | $193.93 | $34,832.44 |
| 82 | $34,832.44 | $340.24 | $0.00 | $196.95 | $35,369.63 |
| 83 | $35,369.63 | $340.24 | $0.00 | $199.99 | $35,909.86 |
| 84 | $35,909.86 | $340.24 | $0.00 | $203.04 | $36,453.14 |
| 85 | $36,453.14 | $340.24 | $0.00 | $206.11 | $36,999.49 |
| 86 | $36,999.49 | $340.24 | $0.00 | $209.20 | $37,548.93 |
| 87 | $37,548.93 | $340.24 | $0.00 | $212.31 | $38,101.48 |
| 88 | $38,101.48 | $340.24 | $0.00 | $215.43 | $38,657.15 |
| 89 | $38,657.15 | $340.24 | $0.00 | $218.57 | $39,215.96 |
| 90 | $39,215.96 | $340.24 | $0.00 | $221.73 | $39,777.93 |
| 91 | $39,777.93 | $340.24 | $0.00 | $224.91 | $40,343.08 |
| 92 | $40,343.08 | $340.24 | $0.00 | $228.11 | $40,911.43 |
| 93 | $40,911.43 | $340.24 | $0.00 | $231.32 | $41,482.99 |
| 94 | $41,482.99 | $340.24 | $0.00 | $234.55 | $42,057.78 |
| 95 | $42,057.78 | $340.24 | $0.00 | $237.80 | $42,635.82 |
| 96 | $42,635.82 | $340.24 | $0.00 | $241.07 | $43,217.13 |
| 97 | $43,217.13 | $340.24 | $0.00 | $244.36 | $43,801.73 |
| 98 | $43,801.73 | $340.24 | $0.00 | $247.66 | $44,389.63 |
| 99 | $44,389.63 | $340.24 | $0.00 | $250.99 | $44,980.86 |
| 100 | $44,980.86 | $340.24 | $0.00 | $254.33 | $45,575.43 |
| 101 | $45,575.43 | $340.24 | $0.00 | $257.69 | $46,173.36 |
| 102 | $46,173.36 | $340.24 | $0.00 | $261.07 | $46,774.67 |
| 103 | $46,774.67 | $340.24 | $0.00 | $264.47 | $47,379.38 |
| 104 | $47,379.38 | $340.24 | $0.00 | $267.89 | $47,987.51 |
| 105 | $47,987.51 | $340.24 | $0.00 | $271.33 | $48,599.08 |
| 106 | $48,599.08 | $340.24 | $0.00 | $274.79 | $49,214.11 |
| 107 | $49,214.11 | $340.24 | $0.00 | $278.26 | $49,832.61 |
| 108 | $49,832.61 | $340.24 | $0.00 | $281.76 | $50,454.61 |
| 109 | $50,454.61 | $340.24 | $0.00 | $285.28 | $51,080.13 |
| 110 | $51,080.13 | $340.24 | $0.00 | $288.81 | $51,709.18 |
| 111 | $51,709.18 | $340.24 | $0.00 | $292.37 | $52,341.79 |
| 112 | $52,341.79 | $340.24 | $0.00 | $295.95 | $52,977.98 |
| 113 | $52,977.98 | $340.24 | $0.00 | $299.55 | $53,617.77 |
| 114 | $53,617.77 | $340.24 | $0.00 | $303.16 | $54,261.17 |
| 115 | $54,261.17 | $340.24 | $0.00 | $306.80 | $54,908.21 |
| 116 | $54,908.21 | $340.24 | $0.00 | $310.46 | $55,558.91 |
| 117 | $55,558.91 | $340.24 | $0.00 | $314.14 | $56,213.29 |
| 118 | $56,213.29 | $340.24 | $0.00 | $317.84 | $56,871.37 |
| 119 | $56,871.37 | $340.24 | $0.00 | $321.56 | $57,533.17 |
| 120 | $57,533.17 | $340.24 | $0.00 | $325.30 | $58,198.71 |
| 121 | $58,198.71 | $340.24 | $0.00 | $329.06 | $58,868.01 |
| 122 | $58,868.01 | $340.24 | $0.00 | $332.85 | $59,541.10 |
| 123 | $59,541.10 | $340.24 | $0.00 | $336.65 | $60,217.99 |
| 124 | $60,217.99 | $340.24 | $0.00 | $340.48 | $60,898.71 |
| 125 | $60,898.71 | $340.24 | $0.00 | $344.33 | $61,583.28 |
| 126 | $61,583.28 | $340.24 | $0.00 | $348.20 | $62,271.72 |
| 127 | $62,271.72 | $340.24 | $0.00 | $352.09 | $62,964.05 |
| 128 | $62,964.05 | $340.24 | $0.00 | $356.01 | $63,660.30 |
| 129 | $63,660.30 | $340.24 | $0.00 | $359.94 | $64,360.48 |
| 130 | $64,360.48 | $340.24 | $0.00 | $363.90 | $65,064.62 |
| 131 | $65,064.62 | $340.24 | $0.00 | $367.88 | $65,772.74 |
| 132 | $65,772.74 | $340.24 | $0.00 | $371.89 | $66,484.87 |
| 133 | $66,484.87 | $340.24 | $0.00 | $375.92 | $67,201.03 |
| 134 | $67,201.03 | $340.24 | $0.00 | $379.96 | $67,921.23 |
| 135 | $67,921.23 | $340.24 | $0.00 | $384.04 | $68,645.51 |
| 136 | $68,645.51 | $340.24 | $0.00 | $388.13 | $69,373.88 |
| 137 | $69,373.88 | $340.24 | $0.00 | $392.25 | $70,106.37 |
| 138 | $70,106.37 | $340.24 | $0.00 | $396.39 | $70,843.00 |
| 139 | $70,843.00 | $340.24 | $0.00 | $400.56 | $71,583.80 |
| 140 | $71,583.80 | $340.24 | $0.00 | $404.75 | $72,328.79 |
| 141 | $72,328.79 | $340.24 | $0.00 | $408.96 | $73,077.99 |
| 142 | $73,077.99 | $340.24 | $0.00 | $413.19 | $73,831.42 |
| 143 | $73,831.42 | $340.24 | $0.00 | $417.45 | $74,589.11 |
| 144 | $74,589.11 | $340.24 | $0.00 | $421.74 | $75,351.09 |
| 145 | $75,351.09 | $340.24 | $0.00 | $426.05 | $76,117.38 |
| 146 | $76,117.38 | $340.24 | $0.00 | $430.38 | $76,888.00 |
| 147 | $76,888.00 | $340.24 | $0.00 | $434.74 | $77,662.98 |
| 148 | $77,662.98 | $340.24 | $0.00 | $439.12 | $78,442.34 |
| 149 | $78,442.34 | $340.24 | $0.00 | $443.52 | $79,226.10 |
| 150 | $79,226.10 | $340.24 | $0.00 | $447.96 | $80,014.30 |
| 151 | $80,014.30 | $340.24 | $0.00 | $452.41 | $80,806.95 |
| 152 | $80,806.95 | $340.24 | $0.00 | $456.89 | $81,604.08 |
| 153 | $81,604.08 | $340.24 | $0.00 | $461.40 | $82,405.72 |
| 154 | $82,405.72 | $340.24 | $0.00 | $465.93 | $83,211.89 |
| 155 | $83,211.89 | $340.24 | $0.00 | $470.49 | $84,022.62 |
| 156 | $84,022.62 | $340.24 | $0.00 | $475.08 | $84,837.94 |
| 157 | $84,837.94 | $340.24 | $0.00 | $479.69 | $85,657.87 |
| 158 | $85,657.87 | $340.24 | $0.00 | $484.32 | $86,482.43 |
| 159 | $86,482.43 | $340.24 | $0.00 | $488.98 | $87,311.65 |
| 160 | $87,311.65 | $340.24 | $0.00 | $493.67 | $88,145.56 |
| 161 | $88,145.56 | $340.24 | $0.00 | $498.39 | $88,984.19 |
| 162 | $88,984.19 | $340.24 | $0.00 | $503.13 | $89,827.56 |
| 163 | $89,827.56 | $340.24 | $0.00 | $507.90 | $90,675.70 |
| 164 | $90,675.70 | $340.24 | $0.00 | $512.69 | $91,528.63 |
| 165 | $91,528.63 | $340.24 | $0.00 | $517.52 | $92,386.39 |
| 166 | $92,386.39 | $340.24 | $0.00 | $522.37 | $93,249.00 |
| 167 | $93,249.00 | $340.24 | $0.00 | $527.24 | $94,116.48 |
| 168 | $94,116.48 | $340.24 | $0.00 | $532.15 | $94,988.87 |
| 169 | $94,988.87 | $340.24 | $0.00 | $537.08 | $95,866.19 |
| 170 | $95,866.19 | $340.24 | $0.00 | $542.04 | $96,748.47 |
| 171 | $96,748.47 | $340.24 | $0.00 | $547.03 | $97,635.74 |
| 172 | $97,635.74 | $340.24 | $0.00 | $552.05 | $98,528.03 |
| 173 | $98,528.03 | $340.24 | $0.00 | $557.09 | $99,425.36 |
| 174 | $99,425.36 | $340.24 | $0.00 | $562.17 | $100,327.77 |
| 175 | $100,327.77 | $340.24 | $0.00 | $567.27 | $101,235.28 |
| 176 | $101,235.28 | $340.24 | $0.00 | $572.40 | $102,147.92 |
| 177 | $102,147.92 | $340.24 | $0.00 | $577.56 | $103,065.72 |
| 178 | $103,065.72 | $340.24 | $0.00 | $582.75 | $103,988.71 |
| 179 | $103,988.71 | $340.24 | $0.00 | $587.97 | $104,916.92 |
| 180 | $104,916.92 | $340.24 | $0.00 | $593.22 | $105,850.38 |
| 181 | $105,850.38 | $340.24 | $0.00 | $598.49 | $106,789.11 |
| 182 | $106,789.11 | $340.24 | $0.00 | $603.80 | $107,733.15 |
| 183 | $107,733.15 | $340.24 | $0.00 | $609.14 | $108,682.53 |
| 184 | $108,682.53 | $340.24 | $0.00 | $614.51 | $109,637.28 |
| 185 | $109,637.28 | $340.24 | $0.00 | $619.91 | $110,597.43 |
| 186 | $110,597.43 | $340.24 | $0.00 | $625.33 | $111,563.00 |
| 187 | $111,563.00 | $340.24 | $0.00 | $630.79 | $112,534.03 |
| 188 | $112,534.03 | $340.24 | $0.00 | $636.28 | $113,510.55 |
| 189 | $113,510.55 | $340.24 | $0.00 | $641.81 | $114,492.60 |
| 190 | $114,492.60 | $340.24 | $0.00 | $647.36 | $115,480.20 |
| 191 | $115,480.20 | $340.24 | $0.00 | $652.94 | $116,473.38 |
| 192 | $116,473.38 | $340.24 | $0.00 | $658.56 | $117,472.18 |
| 193 | $117,472.18 | $340.24 | $0.00 | $664.20 | $118,476.62 |
| 194 | $118,476.62 | $340.24 | $0.00 | $669.88 | $119,486.74 |
| 195 | $119,486.74 | $340.24 | $0.00 | $675.60 | $120,502.58 |
| 196 | $120,502.58 | $340.24 | $0.00 | $681.34 | $121,524.16 |
| 197 | $121,524.16 | $340.24 | $0.00 | $687.12 | $122,551.52 |
| 198 | $122,551.52 | $340.24 | $0.00 | $692.92 | $123,584.68 |
| 199 | $123,584.68 | $340.24 | $0.00 | $698.77 | $124,623.69 |
| 200 | $124,623.69 | $340.24 | $0.00 | $704.64 | $125,668.57 |
| 201 | $125,668.57 | $340.24 | $0.00 | $710.55 | $126,719.36 |
| 202 | $126,719.36 | $340.24 | $0.00 | $716.49 | $127,776.09 |
| 203 | $127,776.09 | $340.24 | $0.00 | $722.46 | $128,838.79 |
| 204 | $128,838.79 | $340.24 | $0.00 | $728.47 | $129,907.50 |
| 205 | $129,907.50 | $340.24 | $0.00 | $734.52 | $130,982.26 |
| 206 | $130,982.26 | $340.24 | $0.00 | $740.59 | $132,063.09 |
| 207 | $132,063.09 | $340.24 | $0.00 | $746.70 | $133,150.03 |
| 208 | $133,150.03 | $340.24 | $0.00 | $752.85 | $134,243.12 |
| 209 | $134,243.12 | $340.24 | $0.00 | $759.03 | $135,342.39 |
| 210 | $135,342.39 | $340.24 | $0.00 | $765.25 | $136,447.88 |
| 211 | $136,447.88 | $340.24 | $0.00 | $771.50 | $137,559.62 |
| 212 | $137,559.62 | $340.24 | $0.00 | $777.78 | $138,677.64 |
| 213 | $138,677.64 | $340.24 | $0.00 | $784.10 | $139,801.98 |
| 214 | $139,801.98 | $340.24 | $0.00 | $790.46 | $140,932.68 |
| 215 | $140,932.68 | $340.24 | $0.00 | $796.85 | $142,069.77 |
| 216 | $142,069.77 | $340.24 | $0.00 | $803.28 | $143,213.29 |
| 217 | $143,213.29 | $340.24 | $39,889.71 | $809.75 | $104,473.57 |
| 218 | $104,473.57 | $340.24 | $0.00 | $590.71 | $105,404.52 |
| 219 | $105,404.52 | $340.24 | $0.00 | $595.97 | $106,340.73 |
| 220 | $106,340.73 | $340.24 | $0.00 | $601.27 | $107,282.24 |
| 221 | $107,282.24 | $340.24 | $0.00 | $606.59 | $108,229.07 |
| 222 | $108,229.07 | $340.24 | $0.00 | $611.94 | $109,181.25 |
| 223 | $109,181.25 | $340.24 | $0.00 | $617.33 | $110,138.82 |
| 224 | $110,138.82 | $340.24 | $0.00 | $622.74 | $111,101.80 |
| 225 | $111,101.80 | $340.24 | $0.00 | $628.19 | $112,070.23 |
| 226 | $112,070.23 | $340.24 | $0.00 | $633.66 | $113,044.13 |
| 227 | $113,044.13 | $340.24 | $0.00 | $639.17 | $114,023.54 |
| 228 | $114,023.54 | $340.24 | $0.00 | $644.71 | $115,008.49 |
| 229 | $115,008.49 | $340.24 | $41,884.20 | $650.27 | $74,114.80 |
| 230 | $74,114.80 | $340.24 | $0.00 | $419.06 | $74,874.10 |
| 231 | $74,874.10 | $340.24 | $0.00 | $423.35 | $75,637.69 |
| 232 | $75,637.69 | $340.24 | $0.00 | $427.67 | $76,405.60 |
| 233 | $76,405.60 | $340.24 | $0.00 | $432.01 | $77,177.85 |
| 234 | $77,177.85 | $340.24 | $0.00 | $436.37 | $77,954.46 |
| 235 | $77,954.46 | $340.24 | $0.00 | $440.77 | $78,735.47 |
| 236 | $78,735.47 | $340.24 | $0.00 | $445.18 | $79,520.89 |
| 237 | $79,520.89 | $340.24 | $0.00 | $449.62 | $80,310.75 |
| 238 | $80,310.75 | $340.24 | $0.00 | $454.09 | $81,105.08 |
| 239 | $81,105.08 | $340.24 | $0.00 | $458.58 | $81,903.90 |
| 240 | $81,903.90 | $340.24 | $0.00 | $463.10 | $82,707.24 |
| 241 | $82,707.24 | $340.24 | $43,978.41 | $467.64 | $39,536.71 |
| 242 | $39,536.71 | $340.24 | $0.00 | $223.55 | $40,100.50 |
| 243 | $40,100.50 | $340.24 | $0.00 | $226.73 | $40,667.47 |
| 244 | $40,667.47 | $340.24 | $0.00 | $229.94 | $41,237.65 |
| 245 | $41,237.65 | $340.24 | $0.00 | $233.16 | $41,811.05 |
| 246 | $41,811.05 | $340.24 | $0.00 | $236.41 | $42,387.70 |
| 247 | $42,387.70 | $340.24 | $0.00 | $239.67 | $42,967.61 |
| 248 | $42,967.61 | $340.24 | $0.00 | $242.95 | $43,550.80 |
| 249 | $43,550.80 | $340.24 | $0.00 | $246.24 | $44,137.28 |
| 250 | $44,137.28 | $340.24 | $0.00 | $249.56 | $44,727.08 |
| 251 | $44,727.08 | $340.24 | $0.00 | $252.89 | $45,320.21 |
| 252 | $45,320.21 | $340.24 | $0.00 | $256.25 | $45,916.70 |
| 253 | $45,916.70 | $0.00 | $46,177.33 | $259.62 | ($1.01) |