How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $47,689 |
| Monthly savings required | $378 |
How much will it cost to send your child to University of Phoenix Oregon Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $190,756.34 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $377.50 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 | $18,390.00 |
| 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 Oregon Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $377.50 | $0.00 | $0.00 | $377.50 |
| 2 | $377.50 | $377.50 | $0.00 | $2.13 | $757.13 |
| 3 | $757.13 | $377.50 | $0.00 | $4.28 | $1,138.91 |
| 4 | $1,138.91 | $377.50 | $0.00 | $6.44 | $1,522.85 |
| 5 | $1,522.85 | $377.50 | $0.00 | $8.61 | $1,908.96 |
| 6 | $1,908.96 | $377.50 | $0.00 | $10.79 | $2,297.25 |
| 7 | $2,297.25 | $377.50 | $0.00 | $12.99 | $2,687.74 |
| 8 | $2,687.74 | $377.50 | $0.00 | $15.20 | $3,080.44 |
| 9 | $3,080.44 | $377.50 | $0.00 | $17.42 | $3,475.36 |
| 10 | $3,475.36 | $377.50 | $0.00 | $19.65 | $3,872.51 |
| 11 | $3,872.51 | $377.50 | $0.00 | $21.90 | $4,271.91 |
| 12 | $4,271.91 | $377.50 | $0.00 | $24.15 | $4,673.56 |
| 13 | $4,673.56 | $377.50 | $0.00 | $26.42 | $5,077.48 |
| 14 | $5,077.48 | $377.50 | $0.00 | $28.71 | $5,483.69 |
| 15 | $5,483.69 | $377.50 | $0.00 | $31.01 | $5,892.20 |
| 16 | $5,892.20 | $377.50 | $0.00 | $33.32 | $6,303.02 |
| 17 | $6,303.02 | $377.50 | $0.00 | $35.64 | $6,716.16 |
| 18 | $6,716.16 | $377.50 | $0.00 | $37.97 | $7,131.63 |
| 19 | $7,131.63 | $377.50 | $0.00 | $40.32 | $7,549.45 |
| 20 | $7,549.45 | $377.50 | $0.00 | $42.69 | $7,969.64 |
| 21 | $7,969.64 | $377.50 | $0.00 | $45.06 | $8,392.20 |
| 22 | $8,392.20 | $377.50 | $0.00 | $47.45 | $8,817.15 |
| 23 | $8,817.15 | $377.50 | $0.00 | $49.85 | $9,244.50 |
| 24 | $9,244.50 | $377.50 | $0.00 | $52.27 | $9,674.27 |
| 25 | $9,674.27 | $377.50 | $0.00 | $54.70 | $10,106.47 |
| 26 | $10,106.47 | $377.50 | $0.00 | $57.14 | $10,541.11 |
| 27 | $10,541.11 | $377.50 | $0.00 | $59.60 | $10,978.21 |
| 28 | $10,978.21 | $377.50 | $0.00 | $62.07 | $11,417.78 |
| 29 | $11,417.78 | $377.50 | $0.00 | $64.56 | $11,859.84 |
| 30 | $11,859.84 | $377.50 | $0.00 | $67.06 | $12,304.40 |
| 31 | $12,304.40 | $377.50 | $0.00 | $69.57 | $12,751.47 |
| 32 | $12,751.47 | $377.50 | $0.00 | $72.10 | $13,201.07 |
| 33 | $13,201.07 | $377.50 | $0.00 | $74.64 | $13,653.21 |
| 34 | $13,653.21 | $377.50 | $0.00 | $77.20 | $14,107.91 |
| 35 | $14,107.91 | $377.50 | $0.00 | $79.77 | $14,565.18 |
| 36 | $14,565.18 | $377.50 | $0.00 | $82.35 | $15,025.03 |
| 37 | $15,025.03 | $377.50 | $0.00 | $84.95 | $15,487.48 |
| 38 | $15,487.48 | $377.50 | $0.00 | $87.57 | $15,952.55 |
| 39 | $15,952.55 | $377.50 | $0.00 | $90.20 | $16,420.25 |
| 40 | $16,420.25 | $377.50 | $0.00 | $92.84 | $16,890.59 |
| 41 | $16,890.59 | $377.50 | $0.00 | $95.50 | $17,363.59 |
| 42 | $17,363.59 | $377.50 | $0.00 | $98.18 | $17,839.27 |
| 43 | $17,839.27 | $377.50 | $0.00 | $100.87 | $18,317.64 |
| 44 | $18,317.64 | $377.50 | $0.00 | $103.57 | $18,798.71 |
| 45 | $18,798.71 | $377.50 | $0.00 | $106.29 | $19,282.50 |
| 46 | $19,282.50 | $377.50 | $0.00 | $109.03 | $19,769.03 |
| 47 | $19,769.03 | $377.50 | $0.00 | $111.78 | $20,258.31 |
| 48 | $20,258.31 | $377.50 | $0.00 | $114.54 | $20,750.35 |
| 49 | $20,750.35 | $377.50 | $0.00 | $117.33 | $21,245.18 |
| 50 | $21,245.18 | $377.50 | $0.00 | $120.12 | $21,742.80 |
| 51 | $21,742.80 | $377.50 | $0.00 | $122.94 | $22,243.24 |
| 52 | $22,243.24 | $377.50 | $0.00 | $125.77 | $22,746.51 |
| 53 | $22,746.51 | $377.50 | $0.00 | $128.61 | $23,252.62 |
| 54 | $23,252.62 | $377.50 | $0.00 | $131.47 | $23,761.59 |
| 55 | $23,761.59 | $377.50 | $0.00 | $134.35 | $24,273.44 |
| 56 | $24,273.44 | $377.50 | $0.00 | $137.25 | $24,788.19 |
| 57 | $24,788.19 | $377.50 | $0.00 | $140.16 | $25,305.85 |
| 58 | $25,305.85 | $377.50 | $0.00 | $143.08 | $25,826.43 |
| 59 | $25,826.43 | $377.50 | $0.00 | $146.03 | $26,349.96 |
| 60 | $26,349.96 | $377.50 | $0.00 | $148.99 | $26,876.45 |
| 61 | $26,876.45 | $377.50 | $0.00 | $151.96 | $27,405.91 |
| 62 | $27,405.91 | $377.50 | $0.00 | $154.96 | $27,938.37 |
| 63 | $27,938.37 | $377.50 | $0.00 | $157.97 | $28,473.84 |
| 64 | $28,473.84 | $377.50 | $0.00 | $161.00 | $29,012.34 |
| 65 | $29,012.34 | $377.50 | $0.00 | $164.04 | $29,553.88 |
| 66 | $29,553.88 | $377.50 | $0.00 | $167.10 | $30,098.48 |
| 67 | $30,098.48 | $377.50 | $0.00 | $170.18 | $30,646.16 |
| 68 | $30,646.16 | $377.50 | $0.00 | $173.28 | $31,196.94 |
| 69 | $31,196.94 | $377.50 | $0.00 | $176.39 | $31,750.83 |
| 70 | $31,750.83 | $377.50 | $0.00 | $179.52 | $32,307.85 |
| 71 | $32,307.85 | $377.50 | $0.00 | $182.67 | $32,868.02 |
| 72 | $32,868.02 | $377.50 | $0.00 | $185.84 | $33,431.36 |
| 73 | $33,431.36 | $377.50 | $0.00 | $189.03 | $33,997.89 |
| 74 | $33,997.89 | $377.50 | $0.00 | $192.23 | $34,567.62 |
| 75 | $34,567.62 | $377.50 | $0.00 | $195.45 | $35,140.57 |
| 76 | $35,140.57 | $377.50 | $0.00 | $198.69 | $35,716.76 |
| 77 | $35,716.76 | $377.50 | $0.00 | $201.95 | $36,296.21 |
| 78 | $36,296.21 | $377.50 | $0.00 | $205.22 | $36,878.93 |
| 79 | $36,878.93 | $377.50 | $0.00 | $208.52 | $37,464.95 |
| 80 | $37,464.95 | $377.50 | $0.00 | $211.83 | $38,054.28 |
| 81 | $38,054.28 | $377.50 | $0.00 | $215.16 | $38,646.94 |
| 82 | $38,646.94 | $377.50 | $0.00 | $218.52 | $39,242.96 |
| 83 | $39,242.96 | $377.50 | $0.00 | $221.89 | $39,842.35 |
| 84 | $39,842.35 | $377.50 | $0.00 | $225.27 | $40,445.12 |
| 85 | $40,445.12 | $377.50 | $0.00 | $228.68 | $41,051.30 |
| 86 | $41,051.30 | $377.50 | $0.00 | $232.11 | $41,660.91 |
| 87 | $41,660.91 | $377.50 | $0.00 | $235.56 | $42,273.97 |
| 88 | $42,273.97 | $377.50 | $0.00 | $239.02 | $42,890.49 |
| 89 | $42,890.49 | $377.50 | $0.00 | $242.51 | $43,510.50 |
| 90 | $43,510.50 | $377.50 | $0.00 | $246.01 | $44,134.01 |
| 91 | $44,134.01 | $377.50 | $0.00 | $249.54 | $44,761.05 |
| 92 | $44,761.05 | $377.50 | $0.00 | $253.09 | $45,391.64 |
| 93 | $45,391.64 | $377.50 | $0.00 | $256.65 | $46,025.79 |
| 94 | $46,025.79 | $377.50 | $0.00 | $260.24 | $46,663.53 |
| 95 | $46,663.53 | $377.50 | $0.00 | $263.84 | $47,304.87 |
| 96 | $47,304.87 | $377.50 | $0.00 | $267.47 | $47,949.84 |
| 97 | $47,949.84 | $377.50 | $0.00 | $271.12 | $48,598.46 |
| 98 | $48,598.46 | $377.50 | $0.00 | $274.78 | $49,250.74 |
| 99 | $49,250.74 | $377.50 | $0.00 | $278.47 | $49,906.71 |
| 100 | $49,906.71 | $377.50 | $0.00 | $282.18 | $50,566.39 |
| 101 | $50,566.39 | $377.50 | $0.00 | $285.91 | $51,229.80 |
| 102 | $51,229.80 | $377.50 | $0.00 | $289.66 | $51,896.96 |
| 103 | $51,896.96 | $377.50 | $0.00 | $293.43 | $52,567.89 |
| 104 | $52,567.89 | $377.50 | $0.00 | $297.23 | $53,242.62 |
| 105 | $53,242.62 | $377.50 | $0.00 | $301.04 | $53,921.16 |
| 106 | $53,921.16 | $377.50 | $0.00 | $304.88 | $54,603.54 |
| 107 | $54,603.54 | $377.50 | $0.00 | $308.74 | $55,289.78 |
| 108 | $55,289.78 | $377.50 | $0.00 | $312.62 | $55,979.90 |
| 109 | $55,979.90 | $377.50 | $0.00 | $316.52 | $56,673.92 |
| 110 | $56,673.92 | $377.50 | $0.00 | $320.44 | $57,371.86 |
| 111 | $57,371.86 | $377.50 | $0.00 | $324.39 | $58,073.75 |
| 112 | $58,073.75 | $377.50 | $0.00 | $328.36 | $58,779.61 |
| 113 | $58,779.61 | $377.50 | $0.00 | $332.35 | $59,489.46 |
| 114 | $59,489.46 | $377.50 | $0.00 | $336.36 | $60,203.32 |
| 115 | $60,203.32 | $377.50 | $0.00 | $340.40 | $60,921.22 |
| 116 | $60,921.22 | $377.50 | $0.00 | $344.46 | $61,643.18 |
| 117 | $61,643.18 | $377.50 | $0.00 | $348.54 | $62,369.22 |
| 118 | $62,369.22 | $377.50 | $0.00 | $352.64 | $63,099.36 |
| 119 | $63,099.36 | $377.50 | $0.00 | $356.77 | $63,833.63 |
| 120 | $63,833.63 | $377.50 | $0.00 | $360.92 | $64,572.05 |
| 121 | $64,572.05 | $377.50 | $0.00 | $365.10 | $65,314.65 |
| 122 | $65,314.65 | $377.50 | $0.00 | $369.30 | $66,061.45 |
| 123 | $66,061.45 | $377.50 | $0.00 | $373.52 | $66,812.47 |
| 124 | $66,812.47 | $377.50 | $0.00 | $377.77 | $67,567.74 |
| 125 | $67,567.74 | $377.50 | $0.00 | $382.04 | $68,327.28 |
| 126 | $68,327.28 | $377.50 | $0.00 | $386.33 | $69,091.11 |
| 127 | $69,091.11 | $377.50 | $0.00 | $390.65 | $69,859.26 |
| 128 | $69,859.26 | $377.50 | $0.00 | $394.99 | $70,631.75 |
| 129 | $70,631.75 | $377.50 | $0.00 | $399.36 | $71,408.61 |
| 130 | $71,408.61 | $377.50 | $0.00 | $403.75 | $72,189.86 |
| 131 | $72,189.86 | $377.50 | $0.00 | $408.17 | $72,975.53 |
| 132 | $72,975.53 | $377.50 | $0.00 | $412.61 | $73,765.64 |
| 133 | $73,765.64 | $377.50 | $0.00 | $417.08 | $74,560.22 |
| 134 | $74,560.22 | $377.50 | $0.00 | $421.57 | $75,359.29 |
| 135 | $75,359.29 | $377.50 | $0.00 | $426.09 | $76,162.88 |
| 136 | $76,162.88 | $377.50 | $0.00 | $430.64 | $76,971.02 |
| 137 | $76,971.02 | $377.50 | $0.00 | $435.21 | $77,783.73 |
| 138 | $77,783.73 | $377.50 | $0.00 | $439.80 | $78,601.03 |
| 139 | $78,601.03 | $377.50 | $0.00 | $444.42 | $79,422.95 |
| 140 | $79,422.95 | $377.50 | $0.00 | $449.07 | $80,249.52 |
| 141 | $80,249.52 | $377.50 | $0.00 | $453.74 | $81,080.76 |
| 142 | $81,080.76 | $377.50 | $0.00 | $458.44 | $81,916.70 |
| 143 | $81,916.70 | $377.50 | $0.00 | $463.17 | $82,757.37 |
| 144 | $82,757.37 | $377.50 | $0.00 | $467.92 | $83,602.79 |
| 145 | $83,602.79 | $377.50 | $0.00 | $472.70 | $84,452.99 |
| 146 | $84,452.99 | $377.50 | $0.00 | $477.51 | $85,308.00 |
| 147 | $85,308.00 | $377.50 | $0.00 | $482.34 | $86,167.84 |
| 148 | $86,167.84 | $377.50 | $0.00 | $487.21 | $87,032.55 |
| 149 | $87,032.55 | $377.50 | $0.00 | $492.09 | $87,902.14 |
| 150 | $87,902.14 | $377.50 | $0.00 | $497.01 | $88,776.65 |
| 151 | $88,776.65 | $377.50 | $0.00 | $501.96 | $89,656.11 |
| 152 | $89,656.11 | $377.50 | $0.00 | $506.93 | $90,540.54 |
| 153 | $90,540.54 | $377.50 | $0.00 | $511.93 | $91,429.97 |
| 154 | $91,429.97 | $377.50 | $0.00 | $516.96 | $92,324.43 |
| 155 | $92,324.43 | $377.50 | $0.00 | $522.02 | $93,223.95 |
| 156 | $93,223.95 | $377.50 | $0.00 | $527.10 | $94,128.55 |
| 157 | $94,128.55 | $377.50 | $0.00 | $532.22 | $95,038.27 |
| 158 | $95,038.27 | $377.50 | $0.00 | $537.36 | $95,953.13 |
| 159 | $95,953.13 | $377.50 | $0.00 | $542.53 | $96,873.16 |
| 160 | $96,873.16 | $377.50 | $0.00 | $547.73 | $97,798.39 |
| 161 | $97,798.39 | $377.50 | $0.00 | $552.97 | $98,728.86 |
| 162 | $98,728.86 | $377.50 | $0.00 | $558.23 | $99,664.59 |
| 163 | $99,664.59 | $377.50 | $0.00 | $563.52 | $100,605.61 |
| 164 | $100,605.61 | $377.50 | $0.00 | $568.84 | $101,551.95 |
| 165 | $101,551.95 | $377.50 | $0.00 | $574.19 | $102,503.64 |
| 166 | $102,503.64 | $377.50 | $0.00 | $579.57 | $103,460.71 |
| 167 | $103,460.71 | $377.50 | $0.00 | $584.98 | $104,423.19 |
| 168 | $104,423.19 | $377.50 | $0.00 | $590.42 | $105,391.11 |
| 169 | $105,391.11 | $377.50 | $0.00 | $595.90 | $106,364.51 |
| 170 | $106,364.51 | $377.50 | $0.00 | $601.40 | $107,343.41 |
| 171 | $107,343.41 | $377.50 | $0.00 | $606.94 | $108,327.85 |
| 172 | $108,327.85 | $377.50 | $0.00 | $612.50 | $109,317.85 |
| 173 | $109,317.85 | $377.50 | $0.00 | $618.10 | $110,313.45 |
| 174 | $110,313.45 | $377.50 | $0.00 | $623.73 | $111,314.68 |
| 175 | $111,314.68 | $377.50 | $0.00 | $629.39 | $112,321.57 |
| 176 | $112,321.57 | $377.50 | $0.00 | $635.08 | $113,334.15 |
| 177 | $113,334.15 | $377.50 | $0.00 | $640.81 | $114,352.46 |
| 178 | $114,352.46 | $377.50 | $0.00 | $646.57 | $115,376.53 |
| 179 | $115,376.53 | $377.50 | $0.00 | $652.36 | $116,406.39 |
| 180 | $116,406.39 | $377.50 | $0.00 | $658.18 | $117,442.07 |
| 181 | $117,442.07 | $377.50 | $0.00 | $664.03 | $118,483.60 |
| 182 | $118,483.60 | $377.50 | $0.00 | $669.92 | $119,531.02 |
| 183 | $119,531.02 | $377.50 | $0.00 | $675.85 | $120,584.37 |
| 184 | $120,584.37 | $377.50 | $0.00 | $681.80 | $121,643.67 |
| 185 | $121,643.67 | $377.50 | $0.00 | $687.79 | $122,708.96 |
| 186 | $122,708.96 | $377.50 | $0.00 | $693.81 | $123,780.27 |
| 187 | $123,780.27 | $377.50 | $0.00 | $699.87 | $124,857.64 |
| 188 | $124,857.64 | $377.50 | $0.00 | $705.96 | $125,941.10 |
| 189 | $125,941.10 | $377.50 | $0.00 | $712.09 | $127,030.69 |
| 190 | $127,030.69 | $377.50 | $0.00 | $718.25 | $128,126.44 |
| 191 | $128,126.44 | $377.50 | $0.00 | $724.45 | $129,228.39 |
| 192 | $129,228.39 | $377.50 | $0.00 | $730.68 | $130,336.57 |
| 193 | $130,336.57 | $377.50 | $0.00 | $736.94 | $131,451.01 |
| 194 | $131,451.01 | $377.50 | $0.00 | $743.24 | $132,571.75 |
| 195 | $132,571.75 | $377.50 | $0.00 | $749.58 | $133,698.83 |
| 196 | $133,698.83 | $377.50 | $0.00 | $755.95 | $134,832.28 |
| 197 | $134,832.28 | $377.50 | $0.00 | $762.36 | $135,972.14 |
| 198 | $135,972.14 | $377.50 | $0.00 | $768.81 | $137,118.45 |
| 199 | $137,118.45 | $377.50 | $0.00 | $775.29 | $138,271.24 |
| 200 | $138,271.24 | $377.50 | $0.00 | $781.81 | $139,430.55 |
| 201 | $139,430.55 | $377.50 | $0.00 | $788.36 | $140,596.41 |
| 202 | $140,596.41 | $377.50 | $0.00 | $794.95 | $141,768.86 |
| 203 | $141,768.86 | $377.50 | $0.00 | $801.58 | $142,947.94 |
| 204 | $142,947.94 | $377.50 | $0.00 | $808.25 | $144,133.69 |
| 205 | $144,133.69 | $377.50 | $0.00 | $814.95 | $145,326.14 |
| 206 | $145,326.14 | $377.50 | $0.00 | $821.70 | $146,525.34 |
| 207 | $146,525.34 | $377.50 | $0.00 | $828.48 | $147,731.32 |
| 208 | $147,731.32 | $377.50 | $0.00 | $835.29 | $148,944.11 |
| 209 | $148,944.11 | $377.50 | $0.00 | $842.15 | $150,163.76 |
| 210 | $150,163.76 | $377.50 | $0.00 | $849.05 | $151,390.31 |
| 211 | $151,390.31 | $377.50 | $0.00 | $855.98 | $152,623.79 |
| 212 | $152,623.79 | $377.50 | $0.00 | $862.96 | $153,864.25 |
| 213 | $153,864.25 | $377.50 | $0.00 | $869.97 | $155,111.72 |
| 214 | $155,111.72 | $377.50 | $0.00 | $877.02 | $156,366.24 |
| 215 | $156,366.24 | $377.50 | $0.00 | $884.12 | $157,627.86 |
| 216 | $157,627.86 | $377.50 | $0.00 | $891.25 | $158,896.61 |
| 217 | $158,896.61 | $377.50 | $44,257.73 | $898.42 | $115,914.80 |
| 218 | $115,914.80 | $377.50 | $0.00 | $655.40 | $116,947.70 |
| 219 | $116,947.70 | $377.50 | $0.00 | $661.24 | $117,986.44 |
| 220 | $117,986.44 | $377.50 | $0.00 | $667.11 | $119,031.05 |
| 221 | $119,031.05 | $377.50 | $0.00 | $673.02 | $120,081.57 |
| 222 | $120,081.57 | $377.50 | $0.00 | $678.96 | $121,138.03 |
| 223 | $121,138.03 | $377.50 | $0.00 | $684.93 | $122,200.46 |
| 224 | $122,200.46 | $377.50 | $0.00 | $690.94 | $123,268.90 |
| 225 | $123,268.90 | $377.50 | $0.00 | $696.98 | $124,343.38 |
| 226 | $124,343.38 | $377.50 | $0.00 | $703.06 | $125,423.94 |
| 227 | $125,423.94 | $377.50 | $0.00 | $709.17 | $126,510.61 |
| 228 | $126,510.61 | $377.50 | $0.00 | $715.31 | $127,603.42 |
| 229 | $127,603.42 | $377.50 | $46,470.61 | $721.49 | $82,231.80 |
| 230 | $82,231.80 | $377.50 | $0.00 | $464.95 | $83,074.25 |
| 231 | $83,074.25 | $377.50 | $0.00 | $469.71 | $83,921.46 |
| 232 | $83,921.46 | $377.50 | $0.00 | $474.50 | $84,773.46 |
| 233 | $84,773.46 | $377.50 | $0.00 | $479.32 | $85,630.28 |
| 234 | $85,630.28 | $377.50 | $0.00 | $484.17 | $86,491.95 |
| 235 | $86,491.95 | $377.50 | $0.00 | $489.04 | $87,358.49 |
| 236 | $87,358.49 | $377.50 | $0.00 | $493.94 | $88,229.93 |
| 237 | $88,229.93 | $377.50 | $0.00 | $498.86 | $89,106.29 |
| 238 | $89,106.29 | $377.50 | $0.00 | $503.82 | $89,987.61 |
| 239 | $89,987.61 | $377.50 | $0.00 | $508.80 | $90,873.91 |
| 240 | $90,873.91 | $377.50 | $0.00 | $513.81 | $91,765.22 |
| 241 | $91,765.22 | $377.50 | $48,794.14 | $518.85 | $43,867.43 |
| 242 | $43,867.43 | $377.50 | $0.00 | $248.03 | $44,492.96 |
| 243 | $44,492.96 | $377.50 | $0.00 | $251.57 | $45,122.03 |
| 244 | $45,122.03 | $377.50 | $0.00 | $255.13 | $45,754.66 |
| 245 | $45,754.66 | $377.50 | $0.00 | $258.70 | $46,390.86 |
| 246 | $46,390.86 | $377.50 | $0.00 | $262.30 | $47,030.66 |
| 247 | $47,030.66 | $377.50 | $0.00 | $265.92 | $47,674.08 |
| 248 | $47,674.08 | $377.50 | $0.00 | $269.56 | $48,321.14 |
| 249 | $48,321.14 | $377.50 | $0.00 | $273.21 | $48,971.85 |
| 250 | $48,971.85 | $377.50 | $0.00 | $276.89 | $49,626.24 |
| 251 | $49,626.24 | $377.50 | $0.00 | $280.59 | $50,284.33 |
| 252 | $50,284.33 | $377.50 | $0.00 | $284.31 | $50,946.14 |
| 253 | $50,946.14 | $0.00 | $51,233.85 | $288.06 | $0.35 |