How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,371 |
| Monthly savings required | $359 |
How much will it cost to send your child to American Public University System in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $181,483.03 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $359.14 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 | $17,496.00 |
| 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 American Public University System in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $359.14 | $0.00 | $0.00 | $359.14 |
| 2 | $359.14 | $359.14 | $0.00 | $2.03 | $720.31 |
| 3 | $720.31 | $359.14 | $0.00 | $4.07 | $1,083.52 |
| 4 | $1,083.52 | $359.14 | $0.00 | $6.13 | $1,448.79 |
| 5 | $1,448.79 | $359.14 | $0.00 | $8.19 | $1,816.12 |
| 6 | $1,816.12 | $359.14 | $0.00 | $10.27 | $2,185.53 |
| 7 | $2,185.53 | $359.14 | $0.00 | $12.36 | $2,557.03 |
| 8 | $2,557.03 | $359.14 | $0.00 | $14.46 | $2,930.63 |
| 9 | $2,930.63 | $359.14 | $0.00 | $16.57 | $3,306.34 |
| 10 | $3,306.34 | $359.14 | $0.00 | $18.69 | $3,684.17 |
| 11 | $3,684.17 | $359.14 | $0.00 | $20.83 | $4,064.14 |
| 12 | $4,064.14 | $359.14 | $0.00 | $22.98 | $4,446.26 |
| 13 | $4,446.26 | $359.14 | $0.00 | $25.14 | $4,830.54 |
| 14 | $4,830.54 | $359.14 | $0.00 | $27.31 | $5,216.99 |
| 15 | $5,216.99 | $359.14 | $0.00 | $29.50 | $5,605.63 |
| 16 | $5,605.63 | $359.14 | $0.00 | $31.70 | $5,996.47 |
| 17 | $5,996.47 | $359.14 | $0.00 | $33.90 | $6,389.51 |
| 18 | $6,389.51 | $359.14 | $0.00 | $36.13 | $6,784.78 |
| 19 | $6,784.78 | $359.14 | $0.00 | $38.36 | $7,182.28 |
| 20 | $7,182.28 | $359.14 | $0.00 | $40.61 | $7,582.03 |
| 21 | $7,582.03 | $359.14 | $0.00 | $42.87 | $7,984.04 |
| 22 | $7,984.04 | $359.14 | $0.00 | $45.14 | $8,388.32 |
| 23 | $8,388.32 | $359.14 | $0.00 | $47.43 | $8,794.89 |
| 24 | $8,794.89 | $359.14 | $0.00 | $49.73 | $9,203.76 |
| 25 | $9,203.76 | $359.14 | $0.00 | $52.04 | $9,614.94 |
| 26 | $9,614.94 | $359.14 | $0.00 | $54.36 | $10,028.44 |
| 27 | $10,028.44 | $359.14 | $0.00 | $56.70 | $10,444.28 |
| 28 | $10,444.28 | $359.14 | $0.00 | $59.05 | $10,862.47 |
| 29 | $10,862.47 | $359.14 | $0.00 | $61.42 | $11,283.03 |
| 30 | $11,283.03 | $359.14 | $0.00 | $63.80 | $11,705.97 |
| 31 | $11,705.97 | $359.14 | $0.00 | $66.19 | $12,131.30 |
| 32 | $12,131.30 | $359.14 | $0.00 | $68.59 | $12,559.03 |
| 33 | $12,559.03 | $359.14 | $0.00 | $71.01 | $12,989.18 |
| 34 | $12,989.18 | $359.14 | $0.00 | $73.44 | $13,421.76 |
| 35 | $13,421.76 | $359.14 | $0.00 | $75.89 | $13,856.79 |
| 36 | $13,856.79 | $359.14 | $0.00 | $78.35 | $14,294.28 |
| 37 | $14,294.28 | $359.14 | $0.00 | $80.82 | $14,734.24 |
| 38 | $14,734.24 | $359.14 | $0.00 | $83.31 | $15,176.69 |
| 39 | $15,176.69 | $359.14 | $0.00 | $85.81 | $15,621.64 |
| 40 | $15,621.64 | $359.14 | $0.00 | $88.33 | $16,069.11 |
| 41 | $16,069.11 | $359.14 | $0.00 | $90.86 | $16,519.11 |
| 42 | $16,519.11 | $359.14 | $0.00 | $93.40 | $16,971.65 |
| 43 | $16,971.65 | $359.14 | $0.00 | $95.96 | $17,426.75 |
| 44 | $17,426.75 | $359.14 | $0.00 | $98.53 | $17,884.42 |
| 45 | $17,884.42 | $359.14 | $0.00 | $101.12 | $18,344.68 |
| 46 | $18,344.68 | $359.14 | $0.00 | $103.72 | $18,807.54 |
| 47 | $18,807.54 | $359.14 | $0.00 | $106.34 | $19,273.02 |
| 48 | $19,273.02 | $359.14 | $0.00 | $108.97 | $19,741.13 |
| 49 | $19,741.13 | $359.14 | $0.00 | $111.62 | $20,211.89 |
| 50 | $20,211.89 | $359.14 | $0.00 | $114.28 | $20,685.31 |
| 51 | $20,685.31 | $359.14 | $0.00 | $116.96 | $21,161.41 |
| 52 | $21,161.41 | $359.14 | $0.00 | $119.65 | $21,640.20 |
| 53 | $21,640.20 | $359.14 | $0.00 | $122.36 | $22,121.70 |
| 54 | $22,121.70 | $359.14 | $0.00 | $125.08 | $22,605.92 |
| 55 | $22,605.92 | $359.14 | $0.00 | $127.82 | $23,092.88 |
| 56 | $23,092.88 | $359.14 | $0.00 | $130.57 | $23,582.59 |
| 57 | $23,582.59 | $359.14 | $0.00 | $133.34 | $24,075.07 |
| 58 | $24,075.07 | $359.14 | $0.00 | $136.12 | $24,570.33 |
| 59 | $24,570.33 | $359.14 | $0.00 | $138.92 | $25,068.39 |
| 60 | $25,068.39 | $359.14 | $0.00 | $141.74 | $25,569.27 |
| 61 | $25,569.27 | $359.14 | $0.00 | $144.57 | $26,072.98 |
| 62 | $26,072.98 | $359.14 | $0.00 | $147.42 | $26,579.54 |
| 63 | $26,579.54 | $359.14 | $0.00 | $150.28 | $27,088.96 |
| 64 | $27,088.96 | $359.14 | $0.00 | $153.16 | $27,601.26 |
| 65 | $27,601.26 | $359.14 | $0.00 | $156.06 | $28,116.46 |
| 66 | $28,116.46 | $359.14 | $0.00 | $158.97 | $28,634.57 |
| 67 | $28,634.57 | $359.14 | $0.00 | $161.90 | $29,155.61 |
| 68 | $29,155.61 | $359.14 | $0.00 | $164.85 | $29,679.60 |
| 69 | $29,679.60 | $359.14 | $0.00 | $167.81 | $30,206.55 |
| 70 | $30,206.55 | $359.14 | $0.00 | $170.79 | $30,736.48 |
| 71 | $30,736.48 | $359.14 | $0.00 | $173.79 | $31,269.41 |
| 72 | $31,269.41 | $359.14 | $0.00 | $176.80 | $31,805.35 |
| 73 | $31,805.35 | $359.14 | $0.00 | $179.83 | $32,344.32 |
| 74 | $32,344.32 | $359.14 | $0.00 | $182.88 | $32,886.34 |
| 75 | $32,886.34 | $359.14 | $0.00 | $185.94 | $33,431.42 |
| 76 | $33,431.42 | $359.14 | $0.00 | $189.03 | $33,979.59 |
| 77 | $33,979.59 | $359.14 | $0.00 | $192.13 | $34,530.86 |
| 78 | $34,530.86 | $359.14 | $0.00 | $195.24 | $35,085.24 |
| 79 | $35,085.24 | $359.14 | $0.00 | $198.38 | $35,642.76 |
| 80 | $35,642.76 | $359.14 | $0.00 | $201.53 | $36,203.43 |
| 81 | $36,203.43 | $359.14 | $0.00 | $204.70 | $36,767.27 |
| 82 | $36,767.27 | $359.14 | $0.00 | $207.89 | $37,334.30 |
| 83 | $37,334.30 | $359.14 | $0.00 | $211.09 | $37,904.53 |
| 84 | $37,904.53 | $359.14 | $0.00 | $214.32 | $38,477.99 |
| 85 | $38,477.99 | $359.14 | $0.00 | $217.56 | $39,054.69 |
| 86 | $39,054.69 | $359.14 | $0.00 | $220.82 | $39,634.65 |
| 87 | $39,634.65 | $359.14 | $0.00 | $224.10 | $40,217.89 |
| 88 | $40,217.89 | $359.14 | $0.00 | $227.40 | $40,804.43 |
| 89 | $40,804.43 | $359.14 | $0.00 | $230.71 | $41,394.28 |
| 90 | $41,394.28 | $359.14 | $0.00 | $234.05 | $41,987.47 |
| 91 | $41,987.47 | $359.14 | $0.00 | $237.40 | $42,584.01 |
| 92 | $42,584.01 | $359.14 | $0.00 | $240.78 | $43,183.93 |
| 93 | $43,183.93 | $359.14 | $0.00 | $244.17 | $43,787.24 |
| 94 | $43,787.24 | $359.14 | $0.00 | $247.58 | $44,393.96 |
| 95 | $44,393.96 | $359.14 | $0.00 | $251.01 | $45,004.11 |
| 96 | $45,004.11 | $359.14 | $0.00 | $254.46 | $45,617.71 |
| 97 | $45,617.71 | $359.14 | $0.00 | $257.93 | $46,234.78 |
| 98 | $46,234.78 | $359.14 | $0.00 | $261.42 | $46,855.34 |
| 99 | $46,855.34 | $359.14 | $0.00 | $264.93 | $47,479.41 |
| 100 | $47,479.41 | $359.14 | $0.00 | $268.46 | $48,107.01 |
| 101 | $48,107.01 | $359.14 | $0.00 | $272.00 | $48,738.15 |
| 102 | $48,738.15 | $359.14 | $0.00 | $275.57 | $49,372.86 |
| 103 | $49,372.86 | $359.14 | $0.00 | $279.16 | $50,011.16 |
| 104 | $50,011.16 | $359.14 | $0.00 | $282.77 | $50,653.07 |
| 105 | $50,653.07 | $359.14 | $0.00 | $286.40 | $51,298.61 |
| 106 | $51,298.61 | $359.14 | $0.00 | $290.05 | $51,947.80 |
| 107 | $51,947.80 | $359.14 | $0.00 | $293.72 | $52,600.66 |
| 108 | $52,600.66 | $359.14 | $0.00 | $297.41 | $53,257.21 |
| 109 | $53,257.21 | $359.14 | $0.00 | $301.12 | $53,917.47 |
| 110 | $53,917.47 | $359.14 | $0.00 | $304.86 | $54,581.47 |
| 111 | $54,581.47 | $359.14 | $0.00 | $308.61 | $55,249.22 |
| 112 | $55,249.22 | $359.14 | $0.00 | $312.39 | $55,920.75 |
| 113 | $55,920.75 | $359.14 | $0.00 | $316.18 | $56,596.07 |
| 114 | $56,596.07 | $359.14 | $0.00 | $320.00 | $57,275.21 |
| 115 | $57,275.21 | $359.14 | $0.00 | $323.84 | $57,958.19 |
| 116 | $57,958.19 | $359.14 | $0.00 | $327.70 | $58,645.03 |
| 117 | $58,645.03 | $359.14 | $0.00 | $331.59 | $59,335.76 |
| 118 | $59,335.76 | $359.14 | $0.00 | $335.49 | $60,030.39 |
| 119 | $60,030.39 | $359.14 | $0.00 | $339.42 | $60,728.95 |
| 120 | $60,728.95 | $359.14 | $0.00 | $343.37 | $61,431.46 |
| 121 | $61,431.46 | $359.14 | $0.00 | $347.34 | $62,137.94 |
| 122 | $62,137.94 | $359.14 | $0.00 | $351.34 | $62,848.42 |
| 123 | $62,848.42 | $359.14 | $0.00 | $355.35 | $63,562.91 |
| 124 | $63,562.91 | $359.14 | $0.00 | $359.39 | $64,281.44 |
| 125 | $64,281.44 | $359.14 | $0.00 | $363.46 | $65,004.04 |
| 126 | $65,004.04 | $359.14 | $0.00 | $367.54 | $65,730.72 |
| 127 | $65,730.72 | $359.14 | $0.00 | $371.65 | $66,461.51 |
| 128 | $66,461.51 | $359.14 | $0.00 | $375.78 | $67,196.43 |
| 129 | $67,196.43 | $359.14 | $0.00 | $379.94 | $67,935.51 |
| 130 | $67,935.51 | $359.14 | $0.00 | $384.12 | $68,678.77 |
| 131 | $68,678.77 | $359.14 | $0.00 | $388.32 | $69,426.23 |
| 132 | $69,426.23 | $359.14 | $0.00 | $392.55 | $70,177.92 |
| 133 | $70,177.92 | $359.14 | $0.00 | $396.80 | $70,933.86 |
| 134 | $70,933.86 | $359.14 | $0.00 | $401.07 | $71,694.07 |
| 135 | $71,694.07 | $359.14 | $0.00 | $405.37 | $72,458.58 |
| 136 | $72,458.58 | $359.14 | $0.00 | $409.69 | $73,227.41 |
| 137 | $73,227.41 | $359.14 | $0.00 | $414.04 | $74,000.59 |
| 138 | $74,000.59 | $359.14 | $0.00 | $418.41 | $74,778.14 |
| 139 | $74,778.14 | $359.14 | $0.00 | $422.81 | $75,560.09 |
| 140 | $75,560.09 | $359.14 | $0.00 | $427.23 | $76,346.46 |
| 141 | $76,346.46 | $359.14 | $0.00 | $431.67 | $77,137.27 |
| 142 | $77,137.27 | $359.14 | $0.00 | $436.15 | $77,932.56 |
| 143 | $77,932.56 | $359.14 | $0.00 | $440.64 | $78,732.34 |
| 144 | $78,732.34 | $359.14 | $0.00 | $445.16 | $79,536.64 |
| 145 | $79,536.64 | $359.14 | $0.00 | $449.71 | $80,345.49 |
| 146 | $80,345.49 | $359.14 | $0.00 | $454.29 | $81,158.92 |
| 147 | $81,158.92 | $359.14 | $0.00 | $458.88 | $81,976.94 |
| 148 | $81,976.94 | $359.14 | $0.00 | $463.51 | $82,799.59 |
| 149 | $82,799.59 | $359.14 | $0.00 | $468.16 | $83,626.89 |
| 150 | $83,626.89 | $359.14 | $0.00 | $472.84 | $84,458.87 |
| 151 | $84,458.87 | $359.14 | $0.00 | $477.54 | $85,295.55 |
| 152 | $85,295.55 | $359.14 | $0.00 | $482.27 | $86,136.96 |
| 153 | $86,136.96 | $359.14 | $0.00 | $487.03 | $86,983.13 |
| 154 | $86,983.13 | $359.14 | $0.00 | $491.82 | $87,834.09 |
| 155 | $87,834.09 | $359.14 | $0.00 | $496.63 | $88,689.86 |
| 156 | $88,689.86 | $359.14 | $0.00 | $501.47 | $89,550.47 |
| 157 | $89,550.47 | $359.14 | $0.00 | $506.33 | $90,415.94 |
| 158 | $90,415.94 | $359.14 | $0.00 | $511.22 | $91,286.30 |
| 159 | $91,286.30 | $359.14 | $0.00 | $516.15 | $92,161.59 |
| 160 | $92,161.59 | $359.14 | $0.00 | $521.10 | $93,041.83 |
| 161 | $93,041.83 | $359.14 | $0.00 | $526.07 | $93,927.04 |
| 162 | $93,927.04 | $359.14 | $0.00 | $531.08 | $94,817.26 |
| 163 | $94,817.26 | $359.14 | $0.00 | $536.11 | $95,712.51 |
| 164 | $95,712.51 | $359.14 | $0.00 | $541.17 | $96,612.82 |
| 165 | $96,612.82 | $359.14 | $0.00 | $546.26 | $97,518.22 |
| 166 | $97,518.22 | $359.14 | $0.00 | $551.38 | $98,428.74 |
| 167 | $98,428.74 | $359.14 | $0.00 | $556.53 | $99,344.41 |
| 168 | $99,344.41 | $359.14 | $0.00 | $561.71 | $100,265.26 |
| 169 | $100,265.26 | $359.14 | $0.00 | $566.91 | $101,191.31 |
| 170 | $101,191.31 | $359.14 | $0.00 | $572.15 | $102,122.60 |
| 171 | $102,122.60 | $359.14 | $0.00 | $577.42 | $103,059.16 |
| 172 | $103,059.16 | $359.14 | $0.00 | $582.71 | $104,001.01 |
| 173 | $104,001.01 | $359.14 | $0.00 | $588.04 | $104,948.19 |
| 174 | $104,948.19 | $359.14 | $0.00 | $593.39 | $105,900.72 |
| 175 | $105,900.72 | $359.14 | $0.00 | $598.78 | $106,858.64 |
| 176 | $106,858.64 | $359.14 | $0.00 | $604.19 | $107,821.97 |
| 177 | $107,821.97 | $359.14 | $0.00 | $609.64 | $108,790.75 |
| 178 | $108,790.75 | $359.14 | $0.00 | $615.12 | $109,765.01 |
| 179 | $109,765.01 | $359.14 | $0.00 | $620.63 | $110,744.78 |
| 180 | $110,744.78 | $359.14 | $0.00 | $626.17 | $111,730.09 |
| 181 | $111,730.09 | $359.14 | $0.00 | $631.74 | $112,720.97 |
| 182 | $112,720.97 | $359.14 | $0.00 | $637.34 | $113,717.45 |
| 183 | $113,717.45 | $359.14 | $0.00 | $642.97 | $114,719.56 |
| 184 | $114,719.56 | $359.14 | $0.00 | $648.64 | $115,727.34 |
| 185 | $115,727.34 | $359.14 | $0.00 | $654.34 | $116,740.82 |
| 186 | $116,740.82 | $359.14 | $0.00 | $660.07 | $117,760.03 |
| 187 | $117,760.03 | $359.14 | $0.00 | $665.83 | $118,785.00 |
| 188 | $118,785.00 | $359.14 | $0.00 | $671.63 | $119,815.77 |
| 189 | $119,815.77 | $359.14 | $0.00 | $677.46 | $120,852.37 |
| 190 | $120,852.37 | $359.14 | $0.00 | $683.32 | $121,894.83 |
| 191 | $121,894.83 | $359.14 | $0.00 | $689.21 | $122,943.18 |
| 192 | $122,943.18 | $359.14 | $0.00 | $695.14 | $123,997.46 |
| 193 | $123,997.46 | $359.14 | $0.00 | $701.10 | $125,057.70 |
| 194 | $125,057.70 | $359.14 | $0.00 | $707.09 | $126,123.93 |
| 195 | $126,123.93 | $359.14 | $0.00 | $713.12 | $127,196.19 |
| 196 | $127,196.19 | $359.14 | $0.00 | $719.19 | $128,274.52 |
| 197 | $128,274.52 | $359.14 | $0.00 | $725.28 | $129,358.94 |
| 198 | $129,358.94 | $359.14 | $0.00 | $731.41 | $130,449.49 |
| 199 | $130,449.49 | $359.14 | $0.00 | $737.58 | $131,546.21 |
| 200 | $131,546.21 | $359.14 | $0.00 | $743.78 | $132,649.13 |
| 201 | $132,649.13 | $359.14 | $0.00 | $750.02 | $133,758.29 |
| 202 | $133,758.29 | $359.14 | $0.00 | $756.29 | $134,873.72 |
| 203 | $134,873.72 | $359.14 | $0.00 | $762.60 | $135,995.46 |
| 204 | $135,995.46 | $359.14 | $0.00 | $768.94 | $137,123.54 |
| 205 | $137,123.54 | $359.14 | $0.00 | $775.32 | $138,258.00 |
| 206 | $138,258.00 | $359.14 | $0.00 | $781.73 | $139,398.87 |
| 207 | $139,398.87 | $359.14 | $0.00 | $788.18 | $140,546.19 |
| 208 | $140,546.19 | $359.14 | $0.00 | $794.67 | $141,700.00 |
| 209 | $141,700.00 | $359.14 | $0.00 | $801.19 | $142,860.33 |
| 210 | $142,860.33 | $359.14 | $0.00 | $807.75 | $144,027.22 |
| 211 | $144,027.22 | $359.14 | $0.00 | $814.35 | $145,200.71 |
| 212 | $145,200.71 | $359.14 | $0.00 | $820.99 | $146,380.84 |
| 213 | $146,380.84 | $359.14 | $0.00 | $827.66 | $147,567.64 |
| 214 | $147,567.64 | $359.14 | $0.00 | $834.37 | $148,761.15 |
| 215 | $148,761.15 | $359.14 | $0.00 | $841.12 | $149,961.41 |
| 216 | $149,961.41 | $359.14 | $0.00 | $847.90 | $151,168.45 |
| 217 | $151,168.45 | $359.14 | $42,106.21 | $854.73 | $110,276.11 |
| 218 | $110,276.11 | $359.14 | $0.00 | $623.52 | $111,258.77 |
| 219 | $111,258.77 | $359.14 | $0.00 | $629.07 | $112,246.98 |
| 220 | $112,246.98 | $359.14 | $0.00 | $634.66 | $113,240.78 |
| 221 | $113,240.78 | $359.14 | $0.00 | $640.28 | $114,240.20 |
| 222 | $114,240.20 | $359.14 | $0.00 | $645.93 | $115,245.27 |
| 223 | $115,245.27 | $359.14 | $0.00 | $651.61 | $116,256.02 |
| 224 | $116,256.02 | $359.14 | $0.00 | $657.33 | $117,272.49 |
| 225 | $117,272.49 | $359.14 | $0.00 | $663.08 | $118,294.71 |
| 226 | $118,294.71 | $359.14 | $0.00 | $668.86 | $119,322.71 |
| 227 | $119,322.71 | $359.14 | $0.00 | $674.67 | $120,356.52 |
| 228 | $120,356.52 | $359.14 | $0.00 | $680.51 | $121,396.17 |
| 229 | $121,396.17 | $359.14 | $44,211.52 | $686.39 | $78,230.18 |
| 230 | $78,230.18 | $359.14 | $0.00 | $442.32 | $79,031.64 |
| 231 | $79,031.64 | $359.14 | $0.00 | $446.86 | $79,837.64 |
| 232 | $79,837.64 | $359.14 | $0.00 | $451.41 | $80,648.19 |
| 233 | $80,648.19 | $359.14 | $0.00 | $456.00 | $81,463.33 |
| 234 | $81,463.33 | $359.14 | $0.00 | $460.61 | $82,283.08 |
| 235 | $82,283.08 | $359.14 | $0.00 | $465.24 | $83,107.46 |
| 236 | $83,107.46 | $359.14 | $0.00 | $469.90 | $83,936.50 |
| 237 | $83,936.50 | $359.14 | $0.00 | $474.59 | $84,770.23 |
| 238 | $84,770.23 | $359.14 | $0.00 | $479.30 | $85,608.67 |
| 239 | $85,608.67 | $359.14 | $0.00 | $484.04 | $86,451.85 |
| 240 | $86,451.85 | $359.14 | $0.00 | $488.81 | $87,299.80 |
| 241 | $87,299.80 | $359.14 | $46,422.10 | $493.61 | $41,730.45 |
| 242 | $41,730.45 | $359.14 | $0.00 | $235.95 | $42,325.54 |
| 243 | $42,325.54 | $359.14 | $0.00 | $239.31 | $42,923.99 |
| 244 | $42,923.99 | $359.14 | $0.00 | $242.70 | $43,525.83 |
| 245 | $43,525.83 | $359.14 | $0.00 | $246.10 | $44,131.07 |
| 246 | $44,131.07 | $359.14 | $0.00 | $249.52 | $44,739.73 |
| 247 | $44,739.73 | $359.14 | $0.00 | $252.96 | $45,351.83 |
| 248 | $45,351.83 | $359.14 | $0.00 | $256.43 | $45,967.40 |
| 249 | $45,967.40 | $359.14 | $0.00 | $259.91 | $46,586.45 |
| 250 | $46,586.45 | $359.14 | $0.00 | $263.41 | $47,209.00 |
| 251 | $47,209.00 | $359.14 | $0.00 | $266.93 | $47,835.07 |
| 252 | $47,835.07 | $359.14 | $0.00 | $270.47 | $48,464.68 |
| 253 | $48,464.68 | $0.00 | $48,743.20 | $274.03 | ($4.49) |