How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $44,266 |
| Monthly savings required | $350 |
How much will it cost to send your child to University of Phoenix Chattanooga Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $177,064.20 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $350.41 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 | $17,070.00 |
| 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 Chattanooga Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $350.41 | $0.00 | $0.00 | $350.41 |
| 2 | $350.41 | $350.41 | $0.00 | $1.98 | $702.80 |
| 3 | $702.80 | $350.41 | $0.00 | $3.97 | $1,057.18 |
| 4 | $1,057.18 | $350.41 | $0.00 | $5.98 | $1,413.57 |
| 5 | $1,413.57 | $350.41 | $0.00 | $7.99 | $1,771.97 |
| 6 | $1,771.97 | $350.41 | $0.00 | $10.02 | $2,132.40 |
| 7 | $2,132.40 | $350.41 | $0.00 | $12.06 | $2,494.87 |
| 8 | $2,494.87 | $350.41 | $0.00 | $14.11 | $2,859.39 |
| 9 | $2,859.39 | $350.41 | $0.00 | $16.17 | $3,225.97 |
| 10 | $3,225.97 | $350.41 | $0.00 | $18.24 | $3,594.62 |
| 11 | $3,594.62 | $350.41 | $0.00 | $20.32 | $3,965.35 |
| 12 | $3,965.35 | $350.41 | $0.00 | $22.42 | $4,338.18 |
| 13 | $4,338.18 | $350.41 | $0.00 | $24.53 | $4,713.12 |
| 14 | $4,713.12 | $350.41 | $0.00 | $26.65 | $5,090.18 |
| 15 | $5,090.18 | $350.41 | $0.00 | $28.78 | $5,469.37 |
| 16 | $5,469.37 | $350.41 | $0.00 | $30.92 | $5,850.70 |
| 17 | $5,850.70 | $350.41 | $0.00 | $33.08 | $6,234.19 |
| 18 | $6,234.19 | $350.41 | $0.00 | $35.25 | $6,619.85 |
| 19 | $6,619.85 | $350.41 | $0.00 | $37.43 | $7,007.69 |
| 20 | $7,007.69 | $350.41 | $0.00 | $39.62 | $7,397.72 |
| 21 | $7,397.72 | $350.41 | $0.00 | $41.83 | $7,789.96 |
| 22 | $7,789.96 | $350.41 | $0.00 | $44.05 | $8,184.42 |
| 23 | $8,184.42 | $350.41 | $0.00 | $46.28 | $8,581.11 |
| 24 | $8,581.11 | $350.41 | $0.00 | $48.52 | $8,980.04 |
| 25 | $8,980.04 | $350.41 | $0.00 | $50.77 | $9,381.22 |
| 26 | $9,381.22 | $350.41 | $0.00 | $53.04 | $9,784.67 |
| 27 | $9,784.67 | $350.41 | $0.00 | $55.32 | $10,190.40 |
| 28 | $10,190.40 | $350.41 | $0.00 | $57.62 | $10,598.43 |
| 29 | $10,598.43 | $350.41 | $0.00 | $59.93 | $11,008.77 |
| 30 | $11,008.77 | $350.41 | $0.00 | $62.25 | $11,421.43 |
| 31 | $11,421.43 | $350.41 | $0.00 | $64.58 | $11,836.42 |
| 32 | $11,836.42 | $350.41 | $0.00 | $66.92 | $12,253.75 |
| 33 | $12,253.75 | $350.41 | $0.00 | $69.28 | $12,673.44 |
| 34 | $12,673.44 | $350.41 | $0.00 | $71.66 | $13,095.51 |
| 35 | $13,095.51 | $350.41 | $0.00 | $74.04 | $13,519.96 |
| 36 | $13,519.96 | $350.41 | $0.00 | $76.44 | $13,946.81 |
| 37 | $13,946.81 | $350.41 | $0.00 | $78.86 | $14,376.08 |
| 38 | $14,376.08 | $350.41 | $0.00 | $81.28 | $14,807.77 |
| 39 | $14,807.77 | $350.41 | $0.00 | $83.73 | $15,241.91 |
| 40 | $15,241.91 | $350.41 | $0.00 | $86.18 | $15,678.50 |
| 41 | $15,678.50 | $350.41 | $0.00 | $88.65 | $16,117.56 |
| 42 | $16,117.56 | $350.41 | $0.00 | $91.13 | $16,559.10 |
| 43 | $16,559.10 | $350.41 | $0.00 | $93.63 | $17,003.14 |
| 44 | $17,003.14 | $350.41 | $0.00 | $96.14 | $17,449.69 |
| 45 | $17,449.69 | $350.41 | $0.00 | $98.66 | $17,898.76 |
| 46 | $17,898.76 | $350.41 | $0.00 | $101.20 | $18,350.37 |
| 47 | $18,350.37 | $350.41 | $0.00 | $103.76 | $18,804.54 |
| 48 | $18,804.54 | $350.41 | $0.00 | $106.32 | $19,261.27 |
| 49 | $19,261.27 | $350.41 | $0.00 | $108.91 | $19,720.59 |
| 50 | $19,720.59 | $350.41 | $0.00 | $111.50 | $20,182.50 |
| 51 | $20,182.50 | $350.41 | $0.00 | $114.11 | $20,647.02 |
| 52 | $20,647.02 | $350.41 | $0.00 | $116.74 | $21,114.17 |
| 53 | $21,114.17 | $350.41 | $0.00 | $119.38 | $21,583.96 |
| 54 | $21,583.96 | $350.41 | $0.00 | $122.04 | $22,056.41 |
| 55 | $22,056.41 | $350.41 | $0.00 | $124.71 | $22,531.53 |
| 56 | $22,531.53 | $350.41 | $0.00 | $127.40 | $23,009.34 |
| 57 | $23,009.34 | $350.41 | $0.00 | $130.10 | $23,489.85 |
| 58 | $23,489.85 | $350.41 | $0.00 | $132.82 | $23,973.08 |
| 59 | $23,973.08 | $350.41 | $0.00 | $135.55 | $24,459.04 |
| 60 | $24,459.04 | $350.41 | $0.00 | $138.29 | $24,947.74 |
| 61 | $24,947.74 | $350.41 | $0.00 | $141.06 | $25,439.21 |
| 62 | $25,439.21 | $350.41 | $0.00 | $143.84 | $25,933.46 |
| 63 | $25,933.46 | $350.41 | $0.00 | $146.63 | $26,430.50 |
| 64 | $26,430.50 | $350.41 | $0.00 | $149.44 | $26,930.35 |
| 65 | $26,930.35 | $350.41 | $0.00 | $152.27 | $27,433.03 |
| 66 | $27,433.03 | $350.41 | $0.00 | $155.11 | $27,938.55 |
| 67 | $27,938.55 | $350.41 | $0.00 | $157.97 | $28,446.93 |
| 68 | $28,446.93 | $350.41 | $0.00 | $160.84 | $28,958.18 |
| 69 | $28,958.18 | $350.41 | $0.00 | $163.73 | $29,472.32 |
| 70 | $29,472.32 | $350.41 | $0.00 | $166.64 | $29,989.37 |
| 71 | $29,989.37 | $350.41 | $0.00 | $169.56 | $30,509.34 |
| 72 | $30,509.34 | $350.41 | $0.00 | $172.50 | $31,032.25 |
| 73 | $31,032.25 | $350.41 | $0.00 | $175.46 | $31,558.12 |
| 74 | $31,558.12 | $350.41 | $0.00 | $178.43 | $32,086.96 |
| 75 | $32,086.96 | $350.41 | $0.00 | $181.42 | $32,618.79 |
| 76 | $32,618.79 | $350.41 | $0.00 | $184.43 | $33,153.63 |
| 77 | $33,153.63 | $350.41 | $0.00 | $187.46 | $33,691.50 |
| 78 | $33,691.50 | $350.41 | $0.00 | $190.50 | $34,232.41 |
| 79 | $34,232.41 | $350.41 | $0.00 | $193.56 | $34,776.38 |
| 80 | $34,776.38 | $350.41 | $0.00 | $196.63 | $35,323.42 |
| 81 | $35,323.42 | $350.41 | $0.00 | $199.72 | $35,873.55 |
| 82 | $35,873.55 | $350.41 | $0.00 | $202.83 | $36,426.79 |
| 83 | $36,426.79 | $350.41 | $0.00 | $205.96 | $36,983.16 |
| 84 | $36,983.16 | $350.41 | $0.00 | $209.11 | $37,542.68 |
| 85 | $37,542.68 | $350.41 | $0.00 | $212.27 | $38,105.36 |
| 86 | $38,105.36 | $350.41 | $0.00 | $215.45 | $38,671.22 |
| 87 | $38,671.22 | $350.41 | $0.00 | $218.65 | $39,240.28 |
| 88 | $39,240.28 | $350.41 | $0.00 | $221.87 | $39,812.56 |
| 89 | $39,812.56 | $350.41 | $0.00 | $225.11 | $40,388.08 |
| 90 | $40,388.08 | $350.41 | $0.00 | $228.36 | $40,966.85 |
| 91 | $40,966.85 | $350.41 | $0.00 | $231.63 | $41,548.89 |
| 92 | $41,548.89 | $350.41 | $0.00 | $234.92 | $42,134.22 |
| 93 | $42,134.22 | $350.41 | $0.00 | $238.23 | $42,722.86 |
| 94 | $42,722.86 | $350.41 | $0.00 | $241.56 | $43,314.83 |
| 95 | $43,314.83 | $350.41 | $0.00 | $244.91 | $43,910.15 |
| 96 | $43,910.15 | $350.41 | $0.00 | $248.27 | $44,508.83 |
| 97 | $44,508.83 | $350.41 | $0.00 | $251.66 | $45,110.90 |
| 98 | $45,110.90 | $350.41 | $0.00 | $255.06 | $45,716.37 |
| 99 | $45,716.37 | $350.41 | $0.00 | $258.49 | $46,325.27 |
| 100 | $46,325.27 | $350.41 | $0.00 | $261.93 | $46,937.61 |
| 101 | $46,937.61 | $350.41 | $0.00 | $265.39 | $47,553.41 |
| 102 | $47,553.41 | $350.41 | $0.00 | $268.87 | $48,172.69 |
| 103 | $48,172.69 | $350.41 | $0.00 | $272.38 | $48,795.48 |
| 104 | $48,795.48 | $350.41 | $0.00 | $275.90 | $49,421.79 |
| 105 | $49,421.79 | $350.41 | $0.00 | $279.44 | $50,051.64 |
| 106 | $50,051.64 | $350.41 | $0.00 | $283.00 | $50,685.05 |
| 107 | $50,685.05 | $350.41 | $0.00 | $286.58 | $51,322.04 |
| 108 | $51,322.04 | $350.41 | $0.00 | $290.18 | $51,962.63 |
| 109 | $51,962.63 | $350.41 | $0.00 | $293.80 | $52,606.84 |
| 110 | $52,606.84 | $350.41 | $0.00 | $297.45 | $53,254.70 |
| 111 | $53,254.70 | $350.41 | $0.00 | $301.11 | $53,906.22 |
| 112 | $53,906.22 | $350.41 | $0.00 | $304.79 | $54,561.42 |
| 113 | $54,561.42 | $350.41 | $0.00 | $308.50 | $55,220.33 |
| 114 | $55,220.33 | $350.41 | $0.00 | $312.22 | $55,882.96 |
| 115 | $55,882.96 | $350.41 | $0.00 | $315.97 | $56,549.34 |
| 116 | $56,549.34 | $350.41 | $0.00 | $319.74 | $57,219.49 |
| 117 | $57,219.49 | $350.41 | $0.00 | $323.53 | $57,893.43 |
| 118 | $57,893.43 | $350.41 | $0.00 | $327.34 | $58,571.18 |
| 119 | $58,571.18 | $350.41 | $0.00 | $331.17 | $59,252.76 |
| 120 | $59,252.76 | $350.41 | $0.00 | $335.02 | $59,938.19 |
| 121 | $59,938.19 | $350.41 | $0.00 | $338.90 | $60,627.50 |
| 122 | $60,627.50 | $350.41 | $0.00 | $342.80 | $61,320.71 |
| 123 | $61,320.71 | $350.41 | $0.00 | $346.72 | $62,017.84 |
| 124 | $62,017.84 | $350.41 | $0.00 | $350.66 | $62,718.91 |
| 125 | $62,718.91 | $350.41 | $0.00 | $354.62 | $63,423.94 |
| 126 | $63,423.94 | $350.41 | $0.00 | $358.61 | $64,132.96 |
| 127 | $64,132.96 | $350.41 | $0.00 | $362.62 | $64,845.99 |
| 128 | $64,845.99 | $350.41 | $0.00 | $366.65 | $65,563.05 |
| 129 | $65,563.05 | $350.41 | $0.00 | $370.70 | $66,284.16 |
| 130 | $66,284.16 | $350.41 | $0.00 | $374.78 | $67,009.35 |
| 131 | $67,009.35 | $350.41 | $0.00 | $378.88 | $67,738.64 |
| 132 | $67,738.64 | $350.41 | $0.00 | $383.00 | $68,472.05 |
| 133 | $68,472.05 | $350.41 | $0.00 | $387.15 | $69,209.61 |
| 134 | $69,209.61 | $350.41 | $0.00 | $391.32 | $69,951.34 |
| 135 | $69,951.34 | $350.41 | $0.00 | $395.52 | $70,697.27 |
| 136 | $70,697.27 | $350.41 | $0.00 | $399.73 | $71,447.41 |
| 137 | $71,447.41 | $350.41 | $0.00 | $403.97 | $72,201.79 |
| 138 | $72,201.79 | $350.41 | $0.00 | $408.24 | $72,960.44 |
| 139 | $72,960.44 | $350.41 | $0.00 | $412.53 | $73,723.38 |
| 140 | $73,723.38 | $350.41 | $0.00 | $416.84 | $74,490.63 |
| 141 | $74,490.63 | $350.41 | $0.00 | $421.18 | $75,262.22 |
| 142 | $75,262.22 | $350.41 | $0.00 | $425.54 | $76,038.17 |
| 143 | $76,038.17 | $350.41 | $0.00 | $429.93 | $76,818.51 |
| 144 | $76,818.51 | $350.41 | $0.00 | $434.34 | $77,603.26 |
| 145 | $77,603.26 | $350.41 | $0.00 | $438.78 | $78,392.45 |
| 146 | $78,392.45 | $350.41 | $0.00 | $443.24 | $79,186.10 |
| 147 | $79,186.10 | $350.41 | $0.00 | $447.73 | $79,984.24 |
| 148 | $79,984.24 | $350.41 | $0.00 | $452.24 | $80,786.89 |
| 149 | $80,786.89 | $350.41 | $0.00 | $456.78 | $81,594.08 |
| 150 | $81,594.08 | $350.41 | $0.00 | $461.34 | $82,405.83 |
| 151 | $82,405.83 | $350.41 | $0.00 | $465.93 | $83,222.17 |
| 152 | $83,222.17 | $350.41 | $0.00 | $470.55 | $84,043.13 |
| 153 | $84,043.13 | $350.41 | $0.00 | $475.19 | $84,868.73 |
| 154 | $84,868.73 | $350.41 | $0.00 | $479.86 | $85,699.00 |
| 155 | $85,699.00 | $350.41 | $0.00 | $484.55 | $86,533.96 |
| 156 | $86,533.96 | $350.41 | $0.00 | $489.28 | $87,373.65 |
| 157 | $87,373.65 | $350.41 | $0.00 | $494.02 | $88,218.08 |
| 158 | $88,218.08 | $350.41 | $0.00 | $498.80 | $89,067.29 |
| 159 | $89,067.29 | $350.41 | $0.00 | $503.60 | $89,921.30 |
| 160 | $89,921.30 | $350.41 | $0.00 | $508.43 | $90,780.14 |
| 161 | $90,780.14 | $350.41 | $0.00 | $513.28 | $91,643.83 |
| 162 | $91,643.83 | $350.41 | $0.00 | $518.17 | $92,512.41 |
| 163 | $92,512.41 | $350.41 | $0.00 | $523.08 | $93,385.90 |
| 164 | $93,385.90 | $350.41 | $0.00 | $528.02 | $94,264.33 |
| 165 | $94,264.33 | $350.41 | $0.00 | $532.98 | $95,147.72 |
| 166 | $95,147.72 | $350.41 | $0.00 | $537.98 | $96,036.11 |
| 167 | $96,036.11 | $350.41 | $0.00 | $543.00 | $96,929.52 |
| 168 | $96,929.52 | $350.41 | $0.00 | $548.05 | $97,827.98 |
| 169 | $97,827.98 | $350.41 | $0.00 | $553.13 | $98,731.52 |
| 170 | $98,731.52 | $350.41 | $0.00 | $558.24 | $99,640.17 |
| 171 | $99,640.17 | $350.41 | $0.00 | $563.38 | $100,553.96 |
| 172 | $100,553.96 | $350.41 | $0.00 | $568.55 | $101,472.92 |
| 173 | $101,472.92 | $350.41 | $0.00 | $573.74 | $102,397.07 |
| 174 | $102,397.07 | $350.41 | $0.00 | $578.97 | $103,326.45 |
| 175 | $103,326.45 | $350.41 | $0.00 | $584.22 | $104,261.08 |
| 176 | $104,261.08 | $350.41 | $0.00 | $589.51 | $105,201.00 |
| 177 | $105,201.00 | $350.41 | $0.00 | $594.82 | $106,146.23 |
| 178 | $106,146.23 | $350.41 | $0.00 | $600.17 | $107,096.81 |
| 179 | $107,096.81 | $350.41 | $0.00 | $605.54 | $108,052.76 |
| 180 | $108,052.76 | $350.41 | $0.00 | $610.95 | $109,014.12 |
| 181 | $109,014.12 | $350.41 | $0.00 | $616.38 | $109,980.91 |
| 182 | $109,980.91 | $350.41 | $0.00 | $621.85 | $110,953.17 |
| 183 | $110,953.17 | $350.41 | $0.00 | $627.35 | $111,930.93 |
| 184 | $111,930.93 | $350.41 | $0.00 | $632.87 | $112,914.21 |
| 185 | $112,914.21 | $350.41 | $0.00 | $638.43 | $113,903.05 |
| 186 | $113,903.05 | $350.41 | $0.00 | $644.02 | $114,897.48 |
| 187 | $114,897.48 | $350.41 | $0.00 | $649.65 | $115,897.54 |
| 188 | $115,897.54 | $350.41 | $0.00 | $655.30 | $116,903.25 |
| 189 | $116,903.25 | $350.41 | $0.00 | $660.99 | $117,914.65 |
| 190 | $117,914.65 | $350.41 | $0.00 | $666.71 | $118,931.77 |
| 191 | $118,931.77 | $350.41 | $0.00 | $672.46 | $119,954.64 |
| 192 | $119,954.64 | $350.41 | $0.00 | $678.24 | $120,983.29 |
| 193 | $120,983.29 | $350.41 | $0.00 | $684.06 | $122,017.76 |
| 194 | $122,017.76 | $350.41 | $0.00 | $689.91 | $123,058.08 |
| 195 | $123,058.08 | $350.41 | $0.00 | $695.79 | $124,104.28 |
| 196 | $124,104.28 | $350.41 | $0.00 | $701.70 | $125,156.39 |
| 197 | $125,156.39 | $350.41 | $0.00 | $707.65 | $126,214.45 |
| 198 | $126,214.45 | $350.41 | $0.00 | $713.63 | $127,278.49 |
| 199 | $127,278.49 | $350.41 | $0.00 | $719.65 | $128,348.55 |
| 200 | $128,348.55 | $350.41 | $0.00 | $725.70 | $129,424.66 |
| 201 | $129,424.66 | $350.41 | $0.00 | $731.79 | $130,506.86 |
| 202 | $130,506.86 | $350.41 | $0.00 | $737.90 | $131,595.17 |
| 203 | $131,595.17 | $350.41 | $0.00 | $744.06 | $132,689.64 |
| 204 | $132,689.64 | $350.41 | $0.00 | $750.25 | $133,790.30 |
| 205 | $133,790.30 | $350.41 | $0.00 | $756.47 | $134,897.18 |
| 206 | $134,897.18 | $350.41 | $0.00 | $762.73 | $136,010.32 |
| 207 | $136,010.32 | $350.41 | $0.00 | $769.02 | $137,129.75 |
| 208 | $137,129.75 | $350.41 | $0.00 | $775.35 | $138,255.51 |
| 209 | $138,255.51 | $350.41 | $0.00 | $781.72 | $139,387.64 |
| 210 | $139,387.64 | $350.41 | $0.00 | $788.12 | $140,526.17 |
| 211 | $140,526.17 | $350.41 | $0.00 | $794.56 | $141,671.14 |
| 212 | $141,671.14 | $350.41 | $0.00 | $801.03 | $142,822.58 |
| 213 | $142,822.58 | $350.41 | $0.00 | $807.54 | $143,980.53 |
| 214 | $143,980.53 | $350.41 | $0.00 | $814.09 | $145,145.03 |
| 215 | $145,145.03 | $350.41 | $0.00 | $820.67 | $146,316.11 |
| 216 | $146,316.11 | $350.41 | $0.00 | $827.29 | $147,493.81 |
| 217 | $147,493.81 | $350.41 | $41,080.99 | $833.95 | $107,597.18 |
| 218 | $107,597.18 | $350.41 | $0.00 | $608.37 | $108,555.96 |
| 219 | $108,555.96 | $350.41 | $0.00 | $613.79 | $109,520.16 |
| 220 | $109,520.16 | $350.41 | $0.00 | $619.24 | $110,489.81 |
| 221 | $110,489.81 | $350.41 | $0.00 | $624.73 | $111,464.95 |
| 222 | $111,464.95 | $350.41 | $0.00 | $630.24 | $112,445.60 |
| 223 | $112,445.60 | $350.41 | $0.00 | $635.78 | $113,431.79 |
| 224 | $113,431.79 | $350.41 | $0.00 | $641.36 | $114,423.56 |
| 225 | $114,423.56 | $350.41 | $0.00 | $646.97 | $115,420.94 |
| 226 | $115,420.94 | $350.41 | $0.00 | $652.61 | $116,423.96 |
| 227 | $116,423.96 | $350.41 | $0.00 | $658.28 | $117,432.65 |
| 228 | $117,432.65 | $350.41 | $0.00 | $663.98 | $118,447.04 |
| 229 | $118,447.04 | $350.41 | $43,135.04 | $669.72 | $76,332.13 |
| 230 | $76,332.13 | $350.41 | $0.00 | $431.59 | $77,114.13 |
| 231 | $77,114.13 | $350.41 | $0.00 | $436.01 | $77,900.55 |
| 232 | $77,900.55 | $350.41 | $0.00 | $440.46 | $78,691.42 |
| 233 | $78,691.42 | $350.41 | $0.00 | $444.93 | $79,486.76 |
| 234 | $79,486.76 | $350.41 | $0.00 | $449.43 | $80,286.60 |
| 235 | $80,286.60 | $350.41 | $0.00 | $453.95 | $81,090.96 |
| 236 | $81,090.96 | $350.41 | $0.00 | $458.50 | $81,899.87 |
| 237 | $81,899.87 | $350.41 | $0.00 | $463.07 | $82,713.35 |
| 238 | $82,713.35 | $350.41 | $0.00 | $467.67 | $83,531.43 |
| 239 | $83,531.43 | $350.41 | $0.00 | $472.30 | $84,354.14 |
| 240 | $84,354.14 | $350.41 | $0.00 | $476.95 | $85,181.50 |
| 241 | $85,181.50 | $350.41 | $45,291.79 | $481.63 | $40,721.75 |
| 242 | $40,721.75 | $350.41 | $0.00 | $230.25 | $41,302.41 |
| 243 | $41,302.41 | $350.41 | $0.00 | $233.53 | $41,886.35 |
| 244 | $41,886.35 | $350.41 | $0.00 | $236.83 | $42,473.59 |
| 245 | $42,473.59 | $350.41 | $0.00 | $240.15 | $43,064.15 |
| 246 | $43,064.15 | $350.41 | $0.00 | $243.49 | $43,658.05 |
| 247 | $43,658.05 | $350.41 | $0.00 | $246.85 | $44,255.31 |
| 248 | $44,255.31 | $350.41 | $0.00 | $250.23 | $44,855.95 |
| 249 | $44,855.95 | $350.41 | $0.00 | $253.62 | $45,459.98 |
| 250 | $45,459.98 | $350.41 | $0.00 | $257.04 | $46,067.43 |
| 251 | $46,067.43 | $350.41 | $0.00 | $260.47 | $46,678.31 |
| 252 | $46,678.31 | $350.41 | $0.00 | $263.93 | $47,292.65 |
| 253 | $47,292.65 | $0.00 | $47,556.38 | $267.40 | $3.67 |