| Estimated Annual Cost in 2042 | $61,790 |
| Monthly savings required | $488 |
How much will it cost to send your child to University of Phoenix Little Rock Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $247,160.46 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $488.35 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 | $16,470.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Little Rock Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $488.35 | $0.00 | $0.00 | $488.35 |
| 2 | $488.35 | $488.35 | $0.00 | $2.76 | $979.46 |
| 3 | $979.46 | $488.35 | $0.00 | $5.54 | $1,473.35 |
| 4 | $1,473.35 | $488.35 | $0.00 | $8.33 | $1,970.03 |
| 5 | $1,970.03 | $488.35 | $0.00 | $11.14 | $2,469.52 |
| 6 | $2,469.52 | $488.35 | $0.00 | $13.96 | $2,971.83 |
| 7 | $2,971.83 | $488.35 | $0.00 | $16.80 | $3,476.98 |
| 8 | $3,476.98 | $488.35 | $0.00 | $19.66 | $3,984.99 |
| 9 | $3,984.99 | $488.35 | $0.00 | $22.53 | $4,495.87 |
| 10 | $4,495.87 | $488.35 | $0.00 | $25.42 | $5,009.64 |
| 11 | $5,009.64 | $488.35 | $0.00 | $28.33 | $5,526.32 |
| 12 | $5,526.32 | $488.35 | $0.00 | $31.25 | $6,045.92 |
| 13 | $6,045.92 | $488.35 | $0.00 | $34.18 | $6,568.45 |
| 14 | $6,568.45 | $488.35 | $0.00 | $37.14 | $7,093.94 |
| 15 | $7,093.94 | $488.35 | $0.00 | $40.11 | $7,622.40 |
| 16 | $7,622.40 | $488.35 | $0.00 | $43.10 | $8,153.85 |
| 17 | $8,153.85 | $488.35 | $0.00 | $46.10 | $8,688.30 |
| 18 | $8,688.30 | $488.35 | $0.00 | $49.12 | $9,225.77 |
| 19 | $9,225.77 | $488.35 | $0.00 | $52.16 | $9,766.28 |
| 20 | $9,766.28 | $488.35 | $0.00 | $55.22 | $10,309.85 |
| 21 | $10,309.85 | $488.35 | $0.00 | $58.29 | $10,856.49 |
| 22 | $10,856.49 | $488.35 | $0.00 | $61.38 | $11,406.22 |
| 23 | $11,406.22 | $488.35 | $0.00 | $64.49 | $11,959.06 |
| 24 | $11,959.06 | $488.35 | $0.00 | $67.62 | $12,515.03 |
| 25 | $12,515.03 | $488.35 | $0.00 | $70.76 | $13,074.14 |
| 26 | $13,074.14 | $488.35 | $0.00 | $73.92 | $13,636.41 |
| 27 | $13,636.41 | $488.35 | $0.00 | $77.10 | $14,201.86 |
| 28 | $14,201.86 | $488.35 | $0.00 | $80.30 | $14,770.51 |
| 29 | $14,770.51 | $488.35 | $0.00 | $83.51 | $15,342.37 |
| 30 | $15,342.37 | $488.35 | $0.00 | $86.75 | $15,917.47 |
| 31 | $15,917.47 | $488.35 | $0.00 | $90.00 | $16,495.82 |
| 32 | $16,495.82 | $488.35 | $0.00 | $93.27 | $17,077.44 |
| 33 | $17,077.44 | $488.35 | $0.00 | $96.56 | $17,662.35 |
| 34 | $17,662.35 | $488.35 | $0.00 | $99.87 | $18,250.57 |
| 35 | $18,250.57 | $488.35 | $0.00 | $103.19 | $18,842.11 |
| 36 | $18,842.11 | $488.35 | $0.00 | $106.54 | $19,437.00 |
| 37 | $19,437.00 | $488.35 | $0.00 | $109.90 | $20,035.25 |
| 38 | $20,035.25 | $488.35 | $0.00 | $113.28 | $20,636.88 |
| 39 | $20,636.88 | $488.35 | $0.00 | $116.68 | $21,241.91 |
| 40 | $21,241.91 | $488.35 | $0.00 | $120.10 | $21,850.36 |
| 41 | $21,850.36 | $488.35 | $0.00 | $123.55 | $22,462.26 |
| 42 | $22,462.26 | $488.35 | $0.00 | $127.00 | $23,077.61 |
| 43 | $23,077.61 | $488.35 | $0.00 | $130.48 | $23,696.44 |
| 44 | $23,696.44 | $488.35 | $0.00 | $133.98 | $24,318.77 |
| 45 | $24,318.77 | $488.35 | $0.00 | $137.50 | $24,944.62 |
| 46 | $24,944.62 | $488.35 | $0.00 | $141.04 | $25,574.01 |
| 47 | $25,574.01 | $488.35 | $0.00 | $144.60 | $26,206.96 |
| 48 | $26,206.96 | $488.35 | $0.00 | $148.18 | $26,843.49 |
| 49 | $26,843.49 | $488.35 | $0.00 | $151.78 | $27,483.62 |
| 50 | $27,483.62 | $488.35 | $0.00 | $155.40 | $28,127.37 |
| 51 | $28,127.37 | $488.35 | $0.00 | $159.04 | $28,774.76 |
| 52 | $28,774.76 | $488.35 | $0.00 | $162.70 | $29,425.81 |
| 53 | $29,425.81 | $488.35 | $0.00 | $166.38 | $30,080.54 |
| 54 | $30,080.54 | $488.35 | $0.00 | $170.08 | $30,738.97 |
| 55 | $30,738.97 | $488.35 | $0.00 | $173.80 | $31,401.12 |
| 56 | $31,401.12 | $488.35 | $0.00 | $177.55 | $32,067.02 |
| 57 | $32,067.02 | $488.35 | $0.00 | $181.31 | $32,736.68 |
| 58 | $32,736.68 | $488.35 | $0.00 | $185.10 | $33,410.13 |
| 59 | $33,410.13 | $488.35 | $0.00 | $188.91 | $34,087.39 |
| 60 | $34,087.39 | $488.35 | $0.00 | $192.74 | $34,768.48 |
| 61 | $34,768.48 | $488.35 | $0.00 | $196.59 | $35,453.42 |
| 62 | $35,453.42 | $488.35 | $0.00 | $200.46 | $36,142.23 |
| 63 | $36,142.23 | $488.35 | $0.00 | $204.35 | $36,834.93 |
| 64 | $36,834.93 | $488.35 | $0.00 | $208.27 | $37,531.55 |
| 65 | $37,531.55 | $488.35 | $0.00 | $212.21 | $38,232.11 |
| 66 | $38,232.11 | $488.35 | $0.00 | $216.17 | $38,936.63 |
| 67 | $38,936.63 | $488.35 | $0.00 | $220.15 | $39,645.13 |
| 68 | $39,645.13 | $488.35 | $0.00 | $224.16 | $40,357.64 |
| 69 | $40,357.64 | $488.35 | $0.00 | $228.19 | $41,074.18 |
| 70 | $41,074.18 | $488.35 | $0.00 | $232.24 | $41,794.77 |
| 71 | $41,794.77 | $488.35 | $0.00 | $236.31 | $42,519.43 |
| 72 | $42,519.43 | $488.35 | $0.00 | $240.41 | $43,248.19 |
| 73 | $43,248.19 | $488.35 | $0.00 | $244.53 | $43,981.07 |
| 74 | $43,981.07 | $488.35 | $0.00 | $248.68 | $44,718.10 |
| 75 | $44,718.10 | $488.35 | $0.00 | $252.84 | $45,459.29 |
| 76 | $45,459.29 | $488.35 | $0.00 | $257.03 | $46,204.67 |
| 77 | $46,204.67 | $488.35 | $0.00 | $261.25 | $46,954.27 |
| 78 | $46,954.27 | $488.35 | $0.00 | $265.49 | $47,708.11 |
| 79 | $47,708.11 | $488.35 | $0.00 | $269.75 | $48,466.21 |
| 80 | $48,466.21 | $488.35 | $0.00 | $274.03 | $49,228.59 |
| 81 | $49,228.59 | $488.35 | $0.00 | $278.35 | $49,995.29 |
| 82 | $49,995.29 | $488.35 | $0.00 | $282.68 | $50,766.32 |
| 83 | $50,766.32 | $488.35 | $0.00 | $287.04 | $51,541.71 |
| 84 | $51,541.71 | $488.35 | $0.00 | $291.42 | $52,321.48 |
| 85 | $52,321.48 | $488.35 | $0.00 | $295.83 | $53,105.66 |
| 86 | $53,105.66 | $488.35 | $0.00 | $300.27 | $53,894.28 |
| 87 | $53,894.28 | $488.35 | $0.00 | $304.73 | $54,687.36 |
| 88 | $54,687.36 | $488.35 | $0.00 | $309.21 | $55,484.92 |
| 89 | $55,484.92 | $488.35 | $0.00 | $313.72 | $56,286.99 |
| 90 | $56,286.99 | $488.35 | $0.00 | $318.25 | $57,093.59 |
| 91 | $57,093.59 | $488.35 | $0.00 | $322.82 | $57,904.76 |
| 92 | $57,904.76 | $488.35 | $0.00 | $327.40 | $58,720.51 |
| 93 | $58,720.51 | $488.35 | $0.00 | $332.01 | $59,540.87 |
| 94 | $59,540.87 | $488.35 | $0.00 | $336.65 | $60,365.87 |
| 95 | $60,365.87 | $488.35 | $0.00 | $341.32 | $61,195.54 |
| 96 | $61,195.54 | $488.35 | $0.00 | $346.01 | $62,029.90 |
| 97 | $62,029.90 | $488.35 | $0.00 | $350.73 | $62,868.98 |
| 98 | $62,868.98 | $488.35 | $0.00 | $355.47 | $63,712.80 |
| 99 | $63,712.80 | $488.35 | $0.00 | $360.24 | $64,561.39 |
| 100 | $64,561.39 | $488.35 | $0.00 | $365.04 | $65,414.78 |
| 101 | $65,414.78 | $488.35 | $0.00 | $369.86 | $66,272.99 |
| 102 | $66,272.99 | $488.35 | $0.00 | $374.72 | $67,136.06 |
| 103 | $67,136.06 | $488.35 | $0.00 | $379.60 | $68,004.01 |
| 104 | $68,004.01 | $488.35 | $0.00 | $384.50 | $68,876.86 |
| 105 | $68,876.86 | $488.35 | $0.00 | $389.44 | $69,754.65 |
| 106 | $69,754.65 | $488.35 | $0.00 | $394.40 | $70,637.40 |
| 107 | $70,637.40 | $488.35 | $0.00 | $399.39 | $71,525.14 |
| 108 | $71,525.14 | $488.35 | $0.00 | $404.41 | $72,417.90 |
| 109 | $72,417.90 | $488.35 | $0.00 | $409.46 | $73,315.71 |
| 110 | $73,315.71 | $488.35 | $0.00 | $414.54 | $74,218.60 |
| 111 | $74,218.60 | $488.35 | $0.00 | $419.64 | $75,126.59 |
| 112 | $75,126.59 | $488.35 | $0.00 | $424.78 | $76,039.72 |
| 113 | $76,039.72 | $488.35 | $0.00 | $429.94 | $76,958.01 |
| 114 | $76,958.01 | $488.35 | $0.00 | $435.13 | $77,881.49 |
| 115 | $77,881.49 | $488.35 | $0.00 | $440.35 | $78,810.19 |
| 116 | $78,810.19 | $488.35 | $0.00 | $445.60 | $79,744.14 |
| 117 | $79,744.14 | $488.35 | $0.00 | $450.88 | $80,683.37 |
| 118 | $80,683.37 | $488.35 | $0.00 | $456.20 | $81,627.92 |
| 119 | $81,627.92 | $488.35 | $0.00 | $461.54 | $82,577.81 |
| 120 | $82,577.81 | $488.35 | $0.00 | $466.91 | $83,533.07 |
| 121 | $83,533.07 | $488.35 | $0.00 | $472.31 | $84,493.73 |
| 122 | $84,493.73 | $488.35 | $0.00 | $477.74 | $85,459.82 |
| 123 | $85,459.82 | $488.35 | $0.00 | $483.20 | $86,431.37 |
| 124 | $86,431.37 | $488.35 | $0.00 | $488.70 | $87,408.42 |
| 125 | $87,408.42 | $488.35 | $0.00 | $494.22 | $88,390.99 |
| 126 | $88,390.99 | $488.35 | $0.00 | $499.78 | $89,379.12 |
| 127 | $89,379.12 | $488.35 | $0.00 | $505.36 | $90,372.83 |
| 128 | $90,372.83 | $488.35 | $0.00 | $510.98 | $91,372.16 |
| 129 | $91,372.16 | $488.35 | $0.00 | $516.63 | $92,377.14 |
| 130 | $92,377.14 | $488.35 | $0.00 | $522.31 | $93,387.80 |
| 131 | $93,387.80 | $488.35 | $0.00 | $528.03 | $94,404.18 |
| 132 | $94,404.18 | $488.35 | $0.00 | $533.77 | $95,426.30 |
| 133 | $95,426.30 | $488.35 | $0.00 | $539.55 | $96,454.20 |
| 134 | $96,454.20 | $488.35 | $0.00 | $545.37 | $97,487.92 |
| 135 | $97,487.92 | $488.35 | $0.00 | $551.21 | $98,527.48 |
| 136 | $98,527.48 | $488.35 | $0.00 | $557.09 | $99,572.92 |
| 137 | $99,572.92 | $488.35 | $0.00 | $563.00 | $100,624.27 |
| 138 | $100,624.27 | $488.35 | $0.00 | $568.94 | $101,681.56 |
| 139 | $101,681.56 | $488.35 | $0.00 | $574.92 | $102,744.83 |
| 140 | $102,744.83 | $488.35 | $0.00 | $580.93 | $103,814.11 |
| 141 | $103,814.11 | $488.35 | $0.00 | $586.98 | $104,889.44 |
| 142 | $104,889.44 | $488.35 | $0.00 | $593.06 | $105,970.85 |
| 143 | $105,970.85 | $488.35 | $0.00 | $599.17 | $107,058.37 |
| 144 | $107,058.37 | $488.35 | $0.00 | $605.32 | $108,152.04 |
| 145 | $108,152.04 | $488.35 | $0.00 | $611.51 | $109,251.90 |
| 146 | $109,251.90 | $488.35 | $0.00 | $617.73 | $110,357.98 |
| 147 | $110,357.98 | $488.35 | $0.00 | $623.98 | $111,470.31 |
| 148 | $111,470.31 | $488.35 | $0.00 | $630.27 | $112,588.93 |
| 149 | $112,588.93 | $488.35 | $0.00 | $636.59 | $113,713.87 |
| 150 | $113,713.87 | $488.35 | $0.00 | $642.95 | $114,845.17 |
| 151 | $114,845.17 | $488.35 | $0.00 | $649.35 | $115,982.87 |
| 152 | $115,982.87 | $488.35 | $0.00 | $655.78 | $117,127.00 |
| 153 | $117,127.00 | $488.35 | $0.00 | $662.25 | $118,277.60 |
| 154 | $118,277.60 | $488.35 | $0.00 | $668.76 | $119,434.71 |
| 155 | $119,434.71 | $488.35 | $0.00 | $675.30 | $120,598.36 |
| 156 | $120,598.36 | $488.35 | $0.00 | $681.88 | $121,768.59 |
| 157 | $121,768.59 | $488.35 | $0.00 | $688.50 | $122,945.44 |
| 158 | $122,945.44 | $488.35 | $0.00 | $695.15 | $124,128.94 |
| 159 | $124,128.94 | $488.35 | $0.00 | $701.84 | $125,319.13 |
| 160 | $125,319.13 | $488.35 | $0.00 | $708.57 | $126,516.05 |
| 161 | $126,516.05 | $488.35 | $0.00 | $715.34 | $127,719.74 |
| 162 | $127,719.74 | $488.35 | $0.00 | $722.15 | $128,930.24 |
| 163 | $128,930.24 | $488.35 | $0.00 | $728.99 | $130,147.58 |
| 164 | $130,147.58 | $488.35 | $0.00 | $735.87 | $131,371.80 |
| 165 | $131,371.80 | $488.35 | $0.00 | $742.80 | $132,602.95 |
| 166 | $132,602.95 | $488.35 | $0.00 | $749.76 | $133,841.06 |
| 167 | $133,841.06 | $488.35 | $0.00 | $756.76 | $135,086.17 |
| 168 | $135,086.17 | $488.35 | $0.00 | $763.80 | $136,338.32 |
| 169 | $136,338.32 | $488.35 | $0.00 | $770.88 | $137,597.55 |
| 170 | $137,597.55 | $488.35 | $0.00 | $778.00 | $138,863.90 |
| 171 | $138,863.90 | $488.35 | $0.00 | $785.16 | $140,137.41 |
| 172 | $140,137.41 | $488.35 | $0.00 | $792.36 | $141,418.12 |
| 173 | $141,418.12 | $488.35 | $0.00 | $799.60 | $142,706.07 |
| 174 | $142,706.07 | $488.35 | $0.00 | $806.88 | $144,001.30 |
| 175 | $144,001.30 | $488.35 | $0.00 | $814.20 | $145,303.85 |
| 176 | $145,303.85 | $488.35 | $0.00 | $821.57 | $146,613.77 |
| 177 | $146,613.77 | $488.35 | $0.00 | $828.98 | $147,931.10 |
| 178 | $147,931.10 | $488.35 | $0.00 | $836.42 | $149,255.87 |
| 179 | $149,255.87 | $488.35 | $0.00 | $843.91 | $150,588.13 |
| 180 | $150,588.13 | $488.35 | $0.00 | $851.45 | $151,927.93 |
| 181 | $151,927.93 | $488.35 | $0.00 | $859.02 | $153,275.30 |
| 182 | $153,275.30 | $488.35 | $0.00 | $866.64 | $154,630.29 |
| 183 | $154,630.29 | $488.35 | $0.00 | $874.30 | $155,992.94 |
| 184 | $155,992.94 | $488.35 | $0.00 | $882.01 | $157,363.30 |
| 185 | $157,363.30 | $488.35 | $0.00 | $889.75 | $158,741.40 |
| 186 | $158,741.40 | $488.35 | $0.00 | $897.55 | $160,127.30 |
| 187 | $160,127.30 | $488.35 | $0.00 | $905.38 | $161,521.03 |
| 188 | $161,521.03 | $488.35 | $0.00 | $913.26 | $162,922.64 |
| 189 | $162,922.64 | $488.35 | $0.00 | $921.19 | $164,332.18 |
| 190 | $164,332.18 | $488.35 | $0.00 | $929.16 | $165,749.69 |
| 191 | $165,749.69 | $488.35 | $0.00 | $937.17 | $167,175.21 |
| 192 | $167,175.21 | $488.35 | $0.00 | $945.23 | $168,608.79 |
| 193 | $168,608.79 | $488.35 | $0.00 | $953.34 | $170,050.48 |
| 194 | $170,050.48 | $488.35 | $0.00 | $961.49 | $171,500.32 |
| 195 | $171,500.32 | $488.35 | $0.00 | $969.69 | $172,958.36 |
| 196 | $172,958.36 | $488.35 | $0.00 | $977.93 | $174,424.64 |
| 197 | $174,424.64 | $488.35 | $0.00 | $986.22 | $175,899.21 |
| 198 | $175,899.21 | $488.35 | $0.00 | $994.56 | $177,382.12 |
| 199 | $177,382.12 | $488.35 | $0.00 | $1,002.94 | $178,873.41 |
| 200 | $178,873.41 | $488.35 | $0.00 | $1,011.38 | $180,373.14 |
| 201 | $180,373.14 | $488.35 | $0.00 | $1,019.86 | $181,881.35 |
| 202 | $181,881.35 | $488.35 | $0.00 | $1,028.38 | $183,398.08 |
| 203 | $183,398.08 | $488.35 | $0.00 | $1,036.96 | $184,923.39 |
| 204 | $184,923.39 | $488.35 | $0.00 | $1,045.58 | $186,457.32 |
| 205 | $186,457.32 | $488.35 | $0.00 | $1,054.26 | $187,999.93 |
| 206 | $187,999.93 | $488.35 | $0.00 | $1,062.98 | $189,551.26 |
| 207 | $189,551.26 | $488.35 | $0.00 | $1,071.75 | $191,111.36 |
| 208 | $191,111.36 | $488.35 | $0.00 | $1,080.57 | $192,680.28 |
| 209 | $192,680.28 | $488.35 | $0.00 | $1,089.44 | $194,258.07 |
| 210 | $194,258.07 | $488.35 | $0.00 | $1,098.36 | $195,844.78 |
| 211 | $195,844.78 | $488.35 | $0.00 | $1,107.33 | $197,440.46 |
| 212 | $197,440.46 | $488.35 | $0.00 | $1,116.36 | $199,045.17 |
| 213 | $199,045.17 | $488.35 | $0.00 | $1,125.43 | $200,658.95 |
| 214 | $200,658.95 | $488.35 | $0.00 | $1,134.55 | $202,281.85 |
| 215 | $202,281.85 | $488.35 | $0.00 | $1,143.73 | $203,913.93 |
| 216 | $203,913.93 | $488.35 | $0.00 | $1,152.96 | $205,555.24 |
| 217 | $205,555.24 | $488.35 | $55,667.48 | $1,162.24 | $151,538.35 |
| 218 | $151,538.35 | $488.35 | $0.00 | $856.82 | $152,883.52 |
| 219 | $152,883.52 | $488.35 | $0.00 | $864.43 | $154,236.30 |
| 220 | $154,236.30 | $488.35 | $0.00 | $872.07 | $155,596.72 |
| 221 | $155,596.72 | $488.35 | $0.00 | $879.77 | $156,964.84 |
| 222 | $156,964.84 | $488.35 | $0.00 | $887.50 | $158,340.69 |
| 223 | $158,340.69 | $488.35 | $0.00 | $895.28 | $159,724.32 |
| 224 | $159,724.32 | $488.35 | $0.00 | $903.10 | $161,115.77 |
| 225 | $161,115.77 | $488.35 | $0.00 | $910.97 | $162,515.09 |
| 226 | $162,515.09 | $488.35 | $0.00 | $918.88 | $163,922.32 |
| 227 | $163,922.32 | $488.35 | $0.00 | $926.84 | $165,337.51 |
| 228 | $165,337.51 | $488.35 | $0.00 | $934.84 | $166,760.70 |
| 229 | $166,760.70 | $488.35 | $59,564.21 | $942.89 | $108,627.73 |
| 230 | $108,627.73 | $488.35 | $0.00 | $614.20 | $109,730.28 |
| 231 | $109,730.28 | $488.35 | $0.00 | $620.43 | $110,839.06 |
| 232 | $110,839.06 | $488.35 | $0.00 | $626.70 | $111,954.11 |
| 233 | $111,954.11 | $488.35 | $0.00 | $633.00 | $113,075.46 |
| 234 | $113,075.46 | $488.35 | $0.00 | $639.35 | $114,203.16 |
| 235 | $114,203.16 | $488.35 | $0.00 | $645.72 | $115,337.23 |
| 236 | $115,337.23 | $488.35 | $0.00 | $652.13 | $116,477.71 |
| 237 | $116,477.71 | $488.35 | $0.00 | $658.58 | $117,624.64 |
| 238 | $117,624.64 | $488.35 | $0.00 | $665.07 | $118,778.06 |
| 239 | $118,778.06 | $488.35 | $0.00 | $671.59 | $119,938.00 |
| 240 | $119,938.00 | $488.35 | $0.00 | $678.15 | $121,104.50 |
| 241 | $121,104.50 | $488.35 | $63,733.70 | $684.74 | $58,543.89 |
| 242 | $58,543.89 | $488.35 | $0.00 | $331.02 | $59,363.26 |
| 243 | $59,363.26 | $488.35 | $0.00 | $335.65 | $60,187.26 |
| 244 | $60,187.26 | $488.35 | $0.00 | $340.31 | $61,015.92 |
| 245 | $61,015.92 | $488.35 | $0.00 | $344.99 | $61,849.26 |
| 246 | $61,849.26 | $488.35 | $0.00 | $349.70 | $62,687.31 |
| 247 | $62,687.31 | $488.35 | $0.00 | $354.44 | $63,530.10 |
| 248 | $63,530.10 | $488.35 | $0.00 | $359.21 | $64,377.66 |
| 249 | $64,377.66 | $488.35 | $0.00 | $364.00 | $65,230.01 |
| 250 | $65,230.01 | $488.35 | $0.00 | $368.82 | $66,087.18 |
| 251 | $66,087.18 | $488.35 | $0.00 | $373.67 | $66,949.20 |
| 252 | $66,949.20 | $488.35 | $0.00 | $378.54 | $67,816.09 |
| 253 | $67,816.09 | $0.00 | $68,195.06 | $383.44 | $4.47 |