How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,018 |
| Monthly savings required | $356 |
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 $180,072.32 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $356.35 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 | $17,360.00 |
| 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 | $356.35 | $0.00 | $0.00 | $356.35 |
| 2 | $356.35 | $356.35 | $0.00 | $2.01 | $714.71 |
| 3 | $714.71 | $356.35 | $0.00 | $4.04 | $1,075.10 |
| 4 | $1,075.10 | $356.35 | $0.00 | $6.08 | $1,437.53 |
| 5 | $1,437.53 | $356.35 | $0.00 | $8.13 | $1,802.01 |
| 6 | $1,802.01 | $356.35 | $0.00 | $10.19 | $2,168.55 |
| 7 | $2,168.55 | $356.35 | $0.00 | $12.26 | $2,537.16 |
| 8 | $2,537.16 | $356.35 | $0.00 | $14.35 | $2,907.86 |
| 9 | $2,907.86 | $356.35 | $0.00 | $16.44 | $3,280.65 |
| 10 | $3,280.65 | $356.35 | $0.00 | $18.55 | $3,655.55 |
| 11 | $3,655.55 | $356.35 | $0.00 | $20.67 | $4,032.57 |
| 12 | $4,032.57 | $356.35 | $0.00 | $22.80 | $4,411.72 |
| 13 | $4,411.72 | $356.35 | $0.00 | $24.94 | $4,793.01 |
| 14 | $4,793.01 | $356.35 | $0.00 | $27.10 | $5,176.46 |
| 15 | $5,176.46 | $356.35 | $0.00 | $29.27 | $5,562.08 |
| 16 | $5,562.08 | $356.35 | $0.00 | $31.45 | $5,949.88 |
| 17 | $5,949.88 | $356.35 | $0.00 | $33.64 | $6,339.87 |
| 18 | $6,339.87 | $356.35 | $0.00 | $35.85 | $6,732.07 |
| 19 | $6,732.07 | $356.35 | $0.00 | $38.06 | $7,126.48 |
| 20 | $7,126.48 | $356.35 | $0.00 | $40.29 | $7,523.12 |
| 21 | $7,523.12 | $356.35 | $0.00 | $42.54 | $7,922.01 |
| 22 | $7,922.01 | $356.35 | $0.00 | $44.79 | $8,323.15 |
| 23 | $8,323.15 | $356.35 | $0.00 | $47.06 | $8,726.56 |
| 24 | $8,726.56 | $356.35 | $0.00 | $49.34 | $9,132.25 |
| 25 | $9,132.25 | $356.35 | $0.00 | $51.64 | $9,540.24 |
| 26 | $9,540.24 | $356.35 | $0.00 | $53.94 | $9,950.53 |
| 27 | $9,950.53 | $356.35 | $0.00 | $56.26 | $10,363.14 |
| 28 | $10,363.14 | $356.35 | $0.00 | $58.59 | $10,778.08 |
| 29 | $10,778.08 | $356.35 | $0.00 | $60.94 | $11,195.37 |
| 30 | $11,195.37 | $356.35 | $0.00 | $63.30 | $11,615.02 |
| 31 | $11,615.02 | $356.35 | $0.00 | $65.67 | $12,037.04 |
| 32 | $12,037.04 | $356.35 | $0.00 | $68.06 | $12,461.45 |
| 33 | $12,461.45 | $356.35 | $0.00 | $70.46 | $12,888.26 |
| 34 | $12,888.26 | $356.35 | $0.00 | $72.87 | $13,317.48 |
| 35 | $13,317.48 | $356.35 | $0.00 | $75.30 | $13,749.13 |
| 36 | $13,749.13 | $356.35 | $0.00 | $77.74 | $14,183.22 |
| 37 | $14,183.22 | $356.35 | $0.00 | $80.19 | $14,619.76 |
| 38 | $14,619.76 | $356.35 | $0.00 | $82.66 | $15,058.77 |
| 39 | $15,058.77 | $356.35 | $0.00 | $85.14 | $15,500.26 |
| 40 | $15,500.26 | $356.35 | $0.00 | $87.64 | $15,944.25 |
| 41 | $15,944.25 | $356.35 | $0.00 | $90.15 | $16,390.75 |
| 42 | $16,390.75 | $356.35 | $0.00 | $92.68 | $16,839.78 |
| 43 | $16,839.78 | $356.35 | $0.00 | $95.21 | $17,291.34 |
| 44 | $17,291.34 | $356.35 | $0.00 | $97.77 | $17,745.46 |
| 45 | $17,745.46 | $356.35 | $0.00 | $100.34 | $18,202.15 |
| 46 | $18,202.15 | $356.35 | $0.00 | $102.92 | $18,661.42 |
| 47 | $18,661.42 | $356.35 | $0.00 | $105.51 | $19,123.28 |
| 48 | $19,123.28 | $356.35 | $0.00 | $108.13 | $19,587.76 |
| 49 | $19,587.76 | $356.35 | $0.00 | $110.75 | $20,054.86 |
| 50 | $20,054.86 | $356.35 | $0.00 | $113.39 | $20,524.60 |
| 51 | $20,524.60 | $356.35 | $0.00 | $116.05 | $20,997.00 |
| 52 | $20,997.00 | $356.35 | $0.00 | $118.72 | $21,472.07 |
| 53 | $21,472.07 | $356.35 | $0.00 | $121.41 | $21,949.83 |
| 54 | $21,949.83 | $356.35 | $0.00 | $124.11 | $22,430.29 |
| 55 | $22,430.29 | $356.35 | $0.00 | $126.82 | $22,913.46 |
| 56 | $22,913.46 | $356.35 | $0.00 | $129.56 | $23,399.37 |
| 57 | $23,399.37 | $356.35 | $0.00 | $132.30 | $23,888.02 |
| 58 | $23,888.02 | $356.35 | $0.00 | $135.07 | $24,379.44 |
| 59 | $24,379.44 | $356.35 | $0.00 | $137.84 | $24,873.63 |
| 60 | $24,873.63 | $356.35 | $0.00 | $140.64 | $25,370.62 |
| 61 | $25,370.62 | $356.35 | $0.00 | $143.45 | $25,870.42 |
| 62 | $25,870.42 | $356.35 | $0.00 | $146.28 | $26,373.05 |
| 63 | $26,373.05 | $356.35 | $0.00 | $149.12 | $26,878.52 |
| 64 | $26,878.52 | $356.35 | $0.00 | $151.98 | $27,386.85 |
| 65 | $27,386.85 | $356.35 | $0.00 | $154.85 | $27,898.05 |
| 66 | $27,898.05 | $356.35 | $0.00 | $157.74 | $28,412.14 |
| 67 | $28,412.14 | $356.35 | $0.00 | $160.65 | $28,929.14 |
| 68 | $28,929.14 | $356.35 | $0.00 | $163.57 | $29,449.06 |
| 69 | $29,449.06 | $356.35 | $0.00 | $166.51 | $29,971.92 |
| 70 | $29,971.92 | $356.35 | $0.00 | $169.47 | $30,497.74 |
| 71 | $30,497.74 | $356.35 | $0.00 | $172.44 | $31,026.53 |
| 72 | $31,026.53 | $356.35 | $0.00 | $175.43 | $31,558.31 |
| 73 | $31,558.31 | $356.35 | $0.00 | $178.44 | $32,093.10 |
| 74 | $32,093.10 | $356.35 | $0.00 | $181.46 | $32,630.91 |
| 75 | $32,630.91 | $356.35 | $0.00 | $184.50 | $33,171.76 |
| 76 | $33,171.76 | $356.35 | $0.00 | $187.56 | $33,715.67 |
| 77 | $33,715.67 | $356.35 | $0.00 | $190.63 | $34,262.65 |
| 78 | $34,262.65 | $356.35 | $0.00 | $193.73 | $34,812.73 |
| 79 | $34,812.73 | $356.35 | $0.00 | $196.84 | $35,365.92 |
| 80 | $35,365.92 | $356.35 | $0.00 | $199.96 | $35,922.23 |
| 81 | $35,922.23 | $356.35 | $0.00 | $203.11 | $36,481.69 |
| 82 | $36,481.69 | $356.35 | $0.00 | $206.27 | $37,044.31 |
| 83 | $37,044.31 | $356.35 | $0.00 | $209.45 | $37,610.11 |
| 84 | $37,610.11 | $356.35 | $0.00 | $212.65 | $38,179.11 |
| 85 | $38,179.11 | $356.35 | $0.00 | $215.87 | $38,751.33 |
| 86 | $38,751.33 | $356.35 | $0.00 | $219.11 | $39,326.79 |
| 87 | $39,326.79 | $356.35 | $0.00 | $222.36 | $39,905.50 |
| 88 | $39,905.50 | $356.35 | $0.00 | $225.63 | $40,487.48 |
| 89 | $40,487.48 | $356.35 | $0.00 | $228.92 | $41,072.75 |
| 90 | $41,072.75 | $356.35 | $0.00 | $232.23 | $41,661.33 |
| 91 | $41,661.33 | $356.35 | $0.00 | $235.56 | $42,253.24 |
| 92 | $42,253.24 | $356.35 | $0.00 | $238.91 | $42,848.50 |
| 93 | $42,848.50 | $356.35 | $0.00 | $242.27 | $43,447.12 |
| 94 | $43,447.12 | $356.35 | $0.00 | $245.66 | $44,049.13 |
| 95 | $44,049.13 | $356.35 | $0.00 | $249.06 | $44,654.54 |
| 96 | $44,654.54 | $356.35 | $0.00 | $252.48 | $45,263.37 |
| 97 | $45,263.37 | $356.35 | $0.00 | $255.93 | $45,875.65 |
| 98 | $45,875.65 | $356.35 | $0.00 | $259.39 | $46,491.39 |
| 99 | $46,491.39 | $356.35 | $0.00 | $262.87 | $47,110.61 |
| 100 | $47,110.61 | $356.35 | $0.00 | $266.37 | $47,733.33 |
| 101 | $47,733.33 | $356.35 | $0.00 | $269.89 | $48,359.57 |
| 102 | $48,359.57 | $356.35 | $0.00 | $273.43 | $48,989.35 |
| 103 | $48,989.35 | $356.35 | $0.00 | $276.99 | $49,622.69 |
| 104 | $49,622.69 | $356.35 | $0.00 | $280.57 | $50,259.61 |
| 105 | $50,259.61 | $356.35 | $0.00 | $284.18 | $50,900.14 |
| 106 | $50,900.14 | $356.35 | $0.00 | $287.80 | $51,544.29 |
| 107 | $51,544.29 | $356.35 | $0.00 | $291.44 | $52,192.08 |
| 108 | $52,192.08 | $356.35 | $0.00 | $295.10 | $52,843.53 |
| 109 | $52,843.53 | $356.35 | $0.00 | $298.79 | $53,498.67 |
| 110 | $53,498.67 | $356.35 | $0.00 | $302.49 | $54,157.51 |
| 111 | $54,157.51 | $356.35 | $0.00 | $306.21 | $54,820.07 |
| 112 | $54,820.07 | $356.35 | $0.00 | $309.96 | $55,486.38 |
| 113 | $55,486.38 | $356.35 | $0.00 | $313.73 | $56,156.46 |
| 114 | $56,156.46 | $356.35 | $0.00 | $317.52 | $56,830.33 |
| 115 | $56,830.33 | $356.35 | $0.00 | $321.33 | $57,508.01 |
| 116 | $57,508.01 | $356.35 | $0.00 | $325.16 | $58,189.52 |
| 117 | $58,189.52 | $356.35 | $0.00 | $329.01 | $58,874.88 |
| 118 | $58,874.88 | $356.35 | $0.00 | $332.89 | $59,564.12 |
| 119 | $59,564.12 | $356.35 | $0.00 | $336.78 | $60,257.25 |
| 120 | $60,257.25 | $356.35 | $0.00 | $340.70 | $60,954.30 |
| 121 | $60,954.30 | $356.35 | $0.00 | $344.64 | $61,655.29 |
| 122 | $61,655.29 | $356.35 | $0.00 | $348.61 | $62,360.25 |
| 123 | $62,360.25 | $356.35 | $0.00 | $352.59 | $63,069.19 |
| 124 | $63,069.19 | $356.35 | $0.00 | $356.60 | $63,782.14 |
| 125 | $63,782.14 | $356.35 | $0.00 | $360.63 | $64,499.12 |
| 126 | $64,499.12 | $356.35 | $0.00 | $364.69 | $65,220.16 |
| 127 | $65,220.16 | $356.35 | $0.00 | $368.76 | $65,945.27 |
| 128 | $65,945.27 | $356.35 | $0.00 | $372.86 | $66,674.48 |
| 129 | $66,674.48 | $356.35 | $0.00 | $376.99 | $67,407.82 |
| 130 | $67,407.82 | $356.35 | $0.00 | $381.13 | $68,145.30 |
| 131 | $68,145.30 | $356.35 | $0.00 | $385.30 | $68,886.95 |
| 132 | $68,886.95 | $356.35 | $0.00 | $389.50 | $69,632.80 |
| 133 | $69,632.80 | $356.35 | $0.00 | $393.71 | $70,382.86 |
| 134 | $70,382.86 | $356.35 | $0.00 | $397.95 | $71,137.16 |
| 135 | $71,137.16 | $356.35 | $0.00 | $402.22 | $71,895.73 |
| 136 | $71,895.73 | $356.35 | $0.00 | $406.51 | $72,658.59 |
| 137 | $72,658.59 | $356.35 | $0.00 | $410.82 | $73,425.76 |
| 138 | $73,425.76 | $356.35 | $0.00 | $415.16 | $74,197.27 |
| 139 | $74,197.27 | $356.35 | $0.00 | $419.52 | $74,973.14 |
| 140 | $74,973.14 | $356.35 | $0.00 | $423.91 | $75,753.40 |
| 141 | $75,753.40 | $356.35 | $0.00 | $428.32 | $76,538.07 |
| 142 | $76,538.07 | $356.35 | $0.00 | $432.76 | $77,327.18 |
| 143 | $77,327.18 | $356.35 | $0.00 | $437.22 | $78,120.75 |
| 144 | $78,120.75 | $356.35 | $0.00 | $441.71 | $78,918.81 |
| 145 | $78,918.81 | $356.35 | $0.00 | $446.22 | $79,721.38 |
| 146 | $79,721.38 | $356.35 | $0.00 | $450.76 | $80,528.49 |
| 147 | $80,528.49 | $356.35 | $0.00 | $455.32 | $81,340.16 |
| 148 | $81,340.16 | $356.35 | $0.00 | $459.91 | $82,156.42 |
| 149 | $82,156.42 | $356.35 | $0.00 | $464.52 | $82,977.29 |
| 150 | $82,977.29 | $356.35 | $0.00 | $469.17 | $83,802.81 |
| 151 | $83,802.81 | $356.35 | $0.00 | $473.83 | $84,632.99 |
| 152 | $84,632.99 | $356.35 | $0.00 | $478.53 | $85,467.87 |
| 153 | $85,467.87 | $356.35 | $0.00 | $483.25 | $86,307.47 |
| 154 | $86,307.47 | $356.35 | $0.00 | $487.99 | $87,151.81 |
| 155 | $87,151.81 | $356.35 | $0.00 | $492.77 | $88,000.93 |
| 156 | $88,000.93 | $356.35 | $0.00 | $497.57 | $88,854.85 |
| 157 | $88,854.85 | $356.35 | $0.00 | $502.40 | $89,713.60 |
| 158 | $89,713.60 | $356.35 | $0.00 | $507.25 | $90,577.20 |
| 159 | $90,577.20 | $356.35 | $0.00 | $512.14 | $91,445.69 |
| 160 | $91,445.69 | $356.35 | $0.00 | $517.05 | $92,319.09 |
| 161 | $92,319.09 | $356.35 | $0.00 | $521.99 | $93,197.43 |
| 162 | $93,197.43 | $356.35 | $0.00 | $526.95 | $94,080.73 |
| 163 | $94,080.73 | $356.35 | $0.00 | $531.95 | $94,969.03 |
| 164 | $94,969.03 | $356.35 | $0.00 | $536.97 | $95,862.35 |
| 165 | $95,862.35 | $356.35 | $0.00 | $542.02 | $96,760.72 |
| 166 | $96,760.72 | $356.35 | $0.00 | $547.10 | $97,664.17 |
| 167 | $97,664.17 | $356.35 | $0.00 | $552.21 | $98,572.73 |
| 168 | $98,572.73 | $356.35 | $0.00 | $557.34 | $99,486.42 |
| 169 | $99,486.42 | $356.35 | $0.00 | $562.51 | $100,405.28 |
| 170 | $100,405.28 | $356.35 | $0.00 | $567.71 | $101,329.34 |
| 171 | $101,329.34 | $356.35 | $0.00 | $572.93 | $102,258.62 |
| 172 | $102,258.62 | $356.35 | $0.00 | $578.19 | $103,193.16 |
| 173 | $103,193.16 | $356.35 | $0.00 | $583.47 | $104,132.98 |
| 174 | $104,132.98 | $356.35 | $0.00 | $588.78 | $105,078.11 |
| 175 | $105,078.11 | $356.35 | $0.00 | $594.13 | $106,028.59 |
| 176 | $106,028.59 | $356.35 | $0.00 | $599.50 | $106,984.44 |
| 177 | $106,984.44 | $356.35 | $0.00 | $604.91 | $107,945.70 |
| 178 | $107,945.70 | $356.35 | $0.00 | $610.34 | $108,912.39 |
| 179 | $108,912.39 | $356.35 | $0.00 | $615.81 | $109,884.55 |
| 180 | $109,884.55 | $356.35 | $0.00 | $621.30 | $110,862.20 |
| 181 | $110,862.20 | $356.35 | $0.00 | $626.83 | $111,845.38 |
| 182 | $111,845.38 | $356.35 | $0.00 | $632.39 | $112,834.12 |
| 183 | $112,834.12 | $356.35 | $0.00 | $637.98 | $113,828.45 |
| 184 | $113,828.45 | $356.35 | $0.00 | $643.60 | $114,828.40 |
| 185 | $114,828.40 | $356.35 | $0.00 | $649.26 | $115,834.01 |
| 186 | $115,834.01 | $356.35 | $0.00 | $654.94 | $116,845.30 |
| 187 | $116,845.30 | $356.35 | $0.00 | $660.66 | $117,862.31 |
| 188 | $117,862.31 | $356.35 | $0.00 | $666.41 | $118,885.07 |
| 189 | $118,885.07 | $356.35 | $0.00 | $672.19 | $119,913.61 |
| 190 | $119,913.61 | $356.35 | $0.00 | $678.01 | $120,947.97 |
| 191 | $120,947.97 | $356.35 | $0.00 | $683.86 | $121,988.18 |
| 192 | $121,988.18 | $356.35 | $0.00 | $689.74 | $123,034.27 |
| 193 | $123,034.27 | $356.35 | $0.00 | $695.65 | $124,086.27 |
| 194 | $124,086.27 | $356.35 | $0.00 | $701.60 | $125,144.22 |
| 195 | $125,144.22 | $356.35 | $0.00 | $707.58 | $126,208.15 |
| 196 | $126,208.15 | $356.35 | $0.00 | $713.60 | $127,278.10 |
| 197 | $127,278.10 | $356.35 | $0.00 | $719.65 | $128,354.10 |
| 198 | $128,354.10 | $356.35 | $0.00 | $725.73 | $129,436.18 |
| 199 | $129,436.18 | $356.35 | $0.00 | $731.85 | $130,524.38 |
| 200 | $130,524.38 | $356.35 | $0.00 | $738.00 | $131,618.73 |
| 201 | $131,618.73 | $356.35 | $0.00 | $744.19 | $132,719.27 |
| 202 | $132,719.27 | $356.35 | $0.00 | $750.41 | $133,826.03 |
| 203 | $133,826.03 | $356.35 | $0.00 | $756.67 | $134,939.05 |
| 204 | $134,939.05 | $356.35 | $0.00 | $762.97 | $136,058.37 |
| 205 | $136,058.37 | $356.35 | $0.00 | $769.29 | $137,184.01 |
| 206 | $137,184.01 | $356.35 | $0.00 | $775.66 | $138,316.02 |
| 207 | $138,316.02 | $356.35 | $0.00 | $782.06 | $139,454.43 |
| 208 | $139,454.43 | $356.35 | $0.00 | $788.50 | $140,599.28 |
| 209 | $140,599.28 | $356.35 | $0.00 | $794.97 | $141,750.60 |
| 210 | $141,750.60 | $356.35 | $0.00 | $801.48 | $142,908.43 |
| 211 | $142,908.43 | $356.35 | $0.00 | $808.03 | $144,072.81 |
| 212 | $144,072.81 | $356.35 | $0.00 | $814.61 | $145,243.77 |
| 213 | $145,243.77 | $356.35 | $0.00 | $821.23 | $146,421.35 |
| 214 | $146,421.35 | $356.35 | $0.00 | $827.89 | $147,605.59 |
| 215 | $147,605.59 | $356.35 | $0.00 | $834.58 | $148,796.52 |
| 216 | $148,796.52 | $356.35 | $0.00 | $841.32 | $149,994.19 |
| 217 | $149,994.19 | $356.35 | $41,778.91 | $848.09 | $109,419.72 |
| 218 | $109,419.72 | $356.35 | $0.00 | $618.68 | $110,394.75 |
| 219 | $110,394.75 | $356.35 | $0.00 | $624.19 | $111,375.29 |
| 220 | $111,375.29 | $356.35 | $0.00 | $629.73 | $112,361.37 |
| 221 | $112,361.37 | $356.35 | $0.00 | $635.31 | $113,353.03 |
| 222 | $113,353.03 | $356.35 | $0.00 | $640.91 | $114,350.29 |
| 223 | $114,350.29 | $356.35 | $0.00 | $646.55 | $115,353.19 |
| 224 | $115,353.19 | $356.35 | $0.00 | $652.22 | $116,361.76 |
| 225 | $116,361.76 | $356.35 | $0.00 | $657.93 | $117,376.04 |
| 226 | $117,376.04 | $356.35 | $0.00 | $663.66 | $118,396.05 |
| 227 | $118,396.05 | $356.35 | $0.00 | $669.43 | $119,421.83 |
| 228 | $119,421.83 | $356.35 | $0.00 | $675.23 | $120,453.41 |
| 229 | $120,453.41 | $356.35 | $43,867.86 | $681.06 | $77,622.96 |
| 230 | $77,622.96 | $356.35 | $0.00 | $438.89 | $78,418.20 |
| 231 | $78,418.20 | $356.35 | $0.00 | $443.39 | $79,217.94 |
| 232 | $79,217.94 | $356.35 | $0.00 | $447.91 | $80,022.20 |
| 233 | $80,022.20 | $356.35 | $0.00 | $452.46 | $80,831.01 |
| 234 | $80,831.01 | $356.35 | $0.00 | $457.03 | $81,644.39 |
| 235 | $81,644.39 | $356.35 | $0.00 | $461.63 | $82,462.37 |
| 236 | $82,462.37 | $356.35 | $0.00 | $466.25 | $83,284.97 |
| 237 | $83,284.97 | $356.35 | $0.00 | $470.91 | $84,112.23 |
| 238 | $84,112.23 | $356.35 | $0.00 | $475.58 | $84,944.16 |
| 239 | $84,944.16 | $356.35 | $0.00 | $480.29 | $85,780.80 |
| 240 | $85,780.80 | $356.35 | $0.00 | $485.02 | $86,622.17 |
| 241 | $86,622.17 | $356.35 | $46,061.25 | $489.77 | $41,407.04 |
| 242 | $41,407.04 | $356.35 | $0.00 | $234.12 | $41,997.51 |
| 243 | $41,997.51 | $356.35 | $0.00 | $237.46 | $42,591.32 |
| 244 | $42,591.32 | $356.35 | $0.00 | $240.82 | $43,188.49 |
| 245 | $43,188.49 | $356.35 | $0.00 | $244.19 | $43,789.03 |
| 246 | $43,789.03 | $356.35 | $0.00 | $247.59 | $44,392.97 |
| 247 | $44,392.97 | $356.35 | $0.00 | $251.00 | $45,000.32 |
| 248 | $45,000.32 | $356.35 | $0.00 | $254.44 | $45,611.11 |
| 249 | $45,611.11 | $356.35 | $0.00 | $257.89 | $46,225.35 |
| 250 | $46,225.35 | $356.35 | $0.00 | $261.36 | $46,843.06 |
| 251 | $46,843.06 | $356.35 | $0.00 | $264.86 | $47,464.27 |
| 252 | $47,464.27 | $356.35 | $0.00 | $268.37 | $48,088.99 |
| 253 | $48,088.99 | $0.00 | $48,364.31 | $271.90 | ($3.42) |