| Estimated Annual Cost in 2042 | $65,842 |
| Monthly savings required | $520 |
How much will it cost to send your child to University of Phoenix Southern California Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $263,367.70 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $520.36 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 | $17,550.00 |
| 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 Southern California Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $520.36 | $0.00 | $0.00 | $520.36 |
| 2 | $520.36 | $520.36 | $0.00 | $2.94 | $1,043.66 |
| 3 | $1,043.66 | $520.36 | $0.00 | $5.90 | $1,569.92 |
| 4 | $1,569.92 | $520.36 | $0.00 | $8.88 | $2,099.16 |
| 5 | $2,099.16 | $520.36 | $0.00 | $11.87 | $2,631.39 |
| 6 | $2,631.39 | $520.36 | $0.00 | $14.88 | $3,166.63 |
| 7 | $3,166.63 | $520.36 | $0.00 | $17.90 | $3,704.89 |
| 8 | $3,704.89 | $520.36 | $0.00 | $20.95 | $4,246.20 |
| 9 | $4,246.20 | $520.36 | $0.00 | $24.01 | $4,790.57 |
| 10 | $4,790.57 | $520.36 | $0.00 | $27.09 | $5,338.02 |
| 11 | $5,338.02 | $520.36 | $0.00 | $30.18 | $5,888.56 |
| 12 | $5,888.56 | $520.36 | $0.00 | $33.29 | $6,442.21 |
| 13 | $6,442.21 | $520.36 | $0.00 | $36.43 | $6,999.00 |
| 14 | $6,999.00 | $520.36 | $0.00 | $39.57 | $7,558.93 |
| 15 | $7,558.93 | $520.36 | $0.00 | $42.74 | $8,122.03 |
| 16 | $8,122.03 | $520.36 | $0.00 | $45.92 | $8,688.31 |
| 17 | $8,688.31 | $520.36 | $0.00 | $49.12 | $9,257.79 |
| 18 | $9,257.79 | $520.36 | $0.00 | $52.34 | $9,830.49 |
| 19 | $9,830.49 | $520.36 | $0.00 | $55.58 | $10,406.43 |
| 20 | $10,406.43 | $520.36 | $0.00 | $58.84 | $10,985.63 |
| 21 | $10,985.63 | $520.36 | $0.00 | $62.11 | $11,568.10 |
| 22 | $11,568.10 | $520.36 | $0.00 | $65.41 | $12,153.87 |
| 23 | $12,153.87 | $520.36 | $0.00 | $68.72 | $12,742.95 |
| 24 | $12,742.95 | $520.36 | $0.00 | $72.05 | $13,335.36 |
| 25 | $13,335.36 | $520.36 | $0.00 | $75.40 | $13,931.12 |
| 26 | $13,931.12 | $520.36 | $0.00 | $78.77 | $14,530.25 |
| 27 | $14,530.25 | $520.36 | $0.00 | $82.16 | $15,132.77 |
| 28 | $15,132.77 | $520.36 | $0.00 | $85.56 | $15,738.69 |
| 29 | $15,738.69 | $520.36 | $0.00 | $88.99 | $16,348.04 |
| 30 | $16,348.04 | $520.36 | $0.00 | $92.43 | $16,960.83 |
| 31 | $16,960.83 | $520.36 | $0.00 | $95.90 | $17,577.09 |
| 32 | $17,577.09 | $520.36 | $0.00 | $99.38 | $18,196.83 |
| 33 | $18,196.83 | $520.36 | $0.00 | $102.89 | $18,820.08 |
| 34 | $18,820.08 | $520.36 | $0.00 | $106.41 | $19,446.85 |
| 35 | $19,446.85 | $520.36 | $0.00 | $109.96 | $20,077.17 |
| 36 | $20,077.17 | $520.36 | $0.00 | $113.52 | $20,711.05 |
| 37 | $20,711.05 | $520.36 | $0.00 | $117.10 | $21,348.51 |
| 38 | $21,348.51 | $520.36 | $0.00 | $120.71 | $21,989.58 |
| 39 | $21,989.58 | $520.36 | $0.00 | $124.33 | $22,634.27 |
| 40 | $22,634.27 | $520.36 | $0.00 | $127.98 | $23,282.61 |
| 41 | $23,282.61 | $520.36 | $0.00 | $131.64 | $23,934.61 |
| 42 | $23,934.61 | $520.36 | $0.00 | $135.33 | $24,590.30 |
| 43 | $24,590.30 | $520.36 | $0.00 | $139.04 | $25,249.70 |
| 44 | $25,249.70 | $520.36 | $0.00 | $142.77 | $25,912.83 |
| 45 | $25,912.83 | $520.36 | $0.00 | $146.51 | $26,579.70 |
| 46 | $26,579.70 | $520.36 | $0.00 | $150.29 | $27,250.35 |
| 47 | $27,250.35 | $520.36 | $0.00 | $154.08 | $27,924.79 |
| 48 | $27,924.79 | $520.36 | $0.00 | $157.89 | $28,603.04 |
| 49 | $28,603.04 | $520.36 | $0.00 | $161.73 | $29,285.13 |
| 50 | $29,285.13 | $520.36 | $0.00 | $165.58 | $29,971.07 |
| 51 | $29,971.07 | $520.36 | $0.00 | $169.46 | $30,660.89 |
| 52 | $30,660.89 | $520.36 | $0.00 | $173.36 | $31,354.61 |
| 53 | $31,354.61 | $520.36 | $0.00 | $177.28 | $32,052.25 |
| 54 | $32,052.25 | $520.36 | $0.00 | $181.23 | $32,753.84 |
| 55 | $32,753.84 | $520.36 | $0.00 | $185.19 | $33,459.39 |
| 56 | $33,459.39 | $520.36 | $0.00 | $189.18 | $34,168.93 |
| 57 | $34,168.93 | $520.36 | $0.00 | $193.20 | $34,882.49 |
| 58 | $34,882.49 | $520.36 | $0.00 | $197.23 | $35,600.08 |
| 59 | $35,600.08 | $520.36 | $0.00 | $201.29 | $36,321.73 |
| 60 | $36,321.73 | $520.36 | $0.00 | $205.37 | $37,047.46 |
| 61 | $37,047.46 | $520.36 | $0.00 | $209.47 | $37,777.29 |
| 62 | $37,777.29 | $520.36 | $0.00 | $213.60 | $38,511.25 |
| 63 | $38,511.25 | $520.36 | $0.00 | $217.75 | $39,249.36 |
| 64 | $39,249.36 | $520.36 | $0.00 | $221.92 | $39,991.64 |
| 65 | $39,991.64 | $520.36 | $0.00 | $226.12 | $40,738.12 |
| 66 | $40,738.12 | $520.36 | $0.00 | $230.34 | $41,488.82 |
| 67 | $41,488.82 | $520.36 | $0.00 | $234.58 | $42,243.76 |
| 68 | $42,243.76 | $520.36 | $0.00 | $238.85 | $43,002.97 |
| 69 | $43,002.97 | $520.36 | $0.00 | $243.15 | $43,766.48 |
| 70 | $43,766.48 | $520.36 | $0.00 | $247.46 | $44,534.30 |
| 71 | $44,534.30 | $520.36 | $0.00 | $251.80 | $45,306.46 |
| 72 | $45,306.46 | $520.36 | $0.00 | $256.17 | $46,082.99 |
| 73 | $46,082.99 | $520.36 | $0.00 | $260.56 | $46,863.91 |
| 74 | $46,863.91 | $520.36 | $0.00 | $264.98 | $47,649.25 |
| 75 | $47,649.25 | $520.36 | $0.00 | $269.42 | $48,439.03 |
| 76 | $48,439.03 | $520.36 | $0.00 | $273.88 | $49,233.27 |
| 77 | $49,233.27 | $520.36 | $0.00 | $278.37 | $50,032.00 |
| 78 | $50,032.00 | $520.36 | $0.00 | $282.89 | $50,835.25 |
| 79 | $50,835.25 | $520.36 | $0.00 | $287.43 | $51,643.04 |
| 80 | $51,643.04 | $520.36 | $0.00 | $292.00 | $52,455.40 |
| 81 | $52,455.40 | $520.36 | $0.00 | $296.59 | $53,272.35 |
| 82 | $53,272.35 | $520.36 | $0.00 | $301.21 | $54,093.92 |
| 83 | $54,093.92 | $520.36 | $0.00 | $305.85 | $54,920.13 |
| 84 | $54,920.13 | $520.36 | $0.00 | $310.53 | $55,751.02 |
| 85 | $55,751.02 | $520.36 | $0.00 | $315.22 | $56,586.60 |
| 86 | $56,586.60 | $520.36 | $0.00 | $319.95 | $57,426.91 |
| 87 | $57,426.91 | $520.36 | $0.00 | $324.70 | $58,271.97 |
| 88 | $58,271.97 | $520.36 | $0.00 | $329.48 | $59,121.81 |
| 89 | $59,121.81 | $520.36 | $0.00 | $334.28 | $59,976.45 |
| 90 | $59,976.45 | $520.36 | $0.00 | $339.12 | $60,835.93 |
| 91 | $60,835.93 | $520.36 | $0.00 | $343.98 | $61,700.27 |
| 92 | $61,700.27 | $520.36 | $0.00 | $348.86 | $62,569.49 |
| 93 | $62,569.49 | $520.36 | $0.00 | $353.78 | $63,443.63 |
| 94 | $63,443.63 | $520.36 | $0.00 | $358.72 | $64,322.71 |
| 95 | $64,322.71 | $520.36 | $0.00 | $363.69 | $65,206.76 |
| 96 | $65,206.76 | $520.36 | $0.00 | $368.69 | $66,095.81 |
| 97 | $66,095.81 | $520.36 | $0.00 | $373.72 | $66,989.89 |
| 98 | $66,989.89 | $520.36 | $0.00 | $378.77 | $67,889.02 |
| 99 | $67,889.02 | $520.36 | $0.00 | $383.85 | $68,793.23 |
| 100 | $68,793.23 | $520.36 | $0.00 | $388.97 | $69,702.56 |
| 101 | $69,702.56 | $520.36 | $0.00 | $394.11 | $70,617.03 |
| 102 | $70,617.03 | $520.36 | $0.00 | $399.28 | $71,536.67 |
| 103 | $71,536.67 | $520.36 | $0.00 | $404.48 | $72,461.51 |
| 104 | $72,461.51 | $520.36 | $0.00 | $409.71 | $73,391.58 |
| 105 | $73,391.58 | $520.36 | $0.00 | $414.97 | $74,326.91 |
| 106 | $74,326.91 | $520.36 | $0.00 | $420.26 | $75,267.53 |
| 107 | $75,267.53 | $520.36 | $0.00 | $425.57 | $76,213.46 |
| 108 | $76,213.46 | $520.36 | $0.00 | $430.92 | $77,164.74 |
| 109 | $77,164.74 | $520.36 | $0.00 | $436.30 | $78,121.40 |
| 110 | $78,121.40 | $520.36 | $0.00 | $441.71 | $79,083.47 |
| 111 | $79,083.47 | $520.36 | $0.00 | $447.15 | $80,050.98 |
| 112 | $80,050.98 | $520.36 | $0.00 | $452.62 | $81,023.96 |
| 113 | $81,023.96 | $520.36 | $0.00 | $458.12 | $82,002.44 |
| 114 | $82,002.44 | $520.36 | $0.00 | $463.65 | $82,986.45 |
| 115 | $82,986.45 | $520.36 | $0.00 | $469.22 | $83,976.03 |
| 116 | $83,976.03 | $520.36 | $0.00 | $474.81 | $84,971.20 |
| 117 | $84,971.20 | $520.36 | $0.00 | $480.44 | $85,972.00 |
| 118 | $85,972.00 | $520.36 | $0.00 | $486.10 | $86,978.46 |
| 119 | $86,978.46 | $520.36 | $0.00 | $491.79 | $87,990.61 |
| 120 | $87,990.61 | $520.36 | $0.00 | $497.51 | $89,008.48 |
| 121 | $89,008.48 | $520.36 | $0.00 | $503.27 | $90,032.11 |
| 122 | $90,032.11 | $520.36 | $0.00 | $509.05 | $91,061.52 |
| 123 | $91,061.52 | $520.36 | $0.00 | $514.88 | $92,096.76 |
| 124 | $92,096.76 | $520.36 | $0.00 | $520.73 | $93,137.85 |
| 125 | $93,137.85 | $520.36 | $0.00 | $526.61 | $94,184.82 |
| 126 | $94,184.82 | $520.36 | $0.00 | $532.53 | $95,237.71 |
| 127 | $95,237.71 | $520.36 | $0.00 | $538.49 | $96,296.56 |
| 128 | $96,296.56 | $520.36 | $0.00 | $544.47 | $97,361.39 |
| 129 | $97,361.39 | $520.36 | $0.00 | $550.50 | $98,432.25 |
| 130 | $98,432.25 | $520.36 | $0.00 | $556.55 | $99,509.16 |
| 131 | $99,509.16 | $520.36 | $0.00 | $562.64 | $100,592.16 |
| 132 | $100,592.16 | $520.36 | $0.00 | $568.76 | $101,681.28 |
| 133 | $101,681.28 | $520.36 | $0.00 | $574.92 | $102,776.56 |
| 134 | $102,776.56 | $520.36 | $0.00 | $581.11 | $103,878.03 |
| 135 | $103,878.03 | $520.36 | $0.00 | $587.34 | $104,985.73 |
| 136 | $104,985.73 | $520.36 | $0.00 | $593.60 | $106,099.69 |
| 137 | $106,099.69 | $520.36 | $0.00 | $599.90 | $107,219.95 |
| 138 | $107,219.95 | $520.36 | $0.00 | $606.24 | $108,346.55 |
| 139 | $108,346.55 | $520.36 | $0.00 | $612.61 | $109,479.52 |
| 140 | $109,479.52 | $520.36 | $0.00 | $619.01 | $110,618.89 |
| 141 | $110,618.89 | $520.36 | $0.00 | $625.46 | $111,764.71 |
| 142 | $111,764.71 | $520.36 | $0.00 | $631.93 | $112,917.00 |
| 143 | $112,917.00 | $520.36 | $0.00 | $638.45 | $114,075.81 |
| 144 | $114,075.81 | $520.36 | $0.00 | $645.00 | $115,241.17 |
| 145 | $115,241.17 | $520.36 | $0.00 | $651.59 | $116,413.12 |
| 146 | $116,413.12 | $520.36 | $0.00 | $658.22 | $117,591.70 |
| 147 | $117,591.70 | $520.36 | $0.00 | $664.88 | $118,776.94 |
| 148 | $118,776.94 | $520.36 | $0.00 | $671.58 | $119,968.88 |
| 149 | $119,968.88 | $520.36 | $0.00 | $678.32 | $121,167.56 |
| 150 | $121,167.56 | $520.36 | $0.00 | $685.10 | $122,373.02 |
| 151 | $122,373.02 | $520.36 | $0.00 | $691.91 | $123,585.29 |
| 152 | $123,585.29 | $520.36 | $0.00 | $698.77 | $124,804.42 |
| 153 | $124,804.42 | $520.36 | $0.00 | $705.66 | $126,030.44 |
| 154 | $126,030.44 | $520.36 | $0.00 | $712.59 | $127,263.39 |
| 155 | $127,263.39 | $520.36 | $0.00 | $719.57 | $128,503.32 |
| 156 | $128,503.32 | $520.36 | $0.00 | $726.58 | $129,750.26 |
| 157 | $129,750.26 | $520.36 | $0.00 | $733.63 | $131,004.25 |
| 158 | $131,004.25 | $520.36 | $0.00 | $740.72 | $132,265.33 |
| 159 | $132,265.33 | $520.36 | $0.00 | $747.85 | $133,533.54 |
| 160 | $133,533.54 | $520.36 | $0.00 | $755.02 | $134,808.92 |
| 161 | $134,808.92 | $520.36 | $0.00 | $762.23 | $136,091.51 |
| 162 | $136,091.51 | $520.36 | $0.00 | $769.48 | $137,381.35 |
| 163 | $137,381.35 | $520.36 | $0.00 | $776.77 | $138,678.48 |
| 164 | $138,678.48 | $520.36 | $0.00 | $784.11 | $139,982.95 |
| 165 | $139,982.95 | $520.36 | $0.00 | $791.48 | $141,294.79 |
| 166 | $141,294.79 | $520.36 | $0.00 | $798.90 | $142,614.05 |
| 167 | $142,614.05 | $520.36 | $0.00 | $806.36 | $143,940.77 |
| 168 | $143,940.77 | $520.36 | $0.00 | $813.86 | $145,274.99 |
| 169 | $145,274.99 | $520.36 | $0.00 | $821.41 | $146,616.76 |
| 170 | $146,616.76 | $520.36 | $0.00 | $828.99 | $147,966.11 |
| 171 | $147,966.11 | $520.36 | $0.00 | $836.62 | $149,323.09 |
| 172 | $149,323.09 | $520.36 | $0.00 | $844.29 | $150,687.74 |
| 173 | $150,687.74 | $520.36 | $0.00 | $852.01 | $152,060.11 |
| 174 | $152,060.11 | $520.36 | $0.00 | $859.77 | $153,440.24 |
| 175 | $153,440.24 | $520.36 | $0.00 | $867.57 | $154,828.17 |
| 176 | $154,828.17 | $520.36 | $0.00 | $875.42 | $156,223.95 |
| 177 | $156,223.95 | $520.36 | $0.00 | $883.31 | $157,627.62 |
| 178 | $157,627.62 | $520.36 | $0.00 | $891.25 | $159,039.23 |
| 179 | $159,039.23 | $520.36 | $0.00 | $899.23 | $160,458.82 |
| 180 | $160,458.82 | $520.36 | $0.00 | $907.26 | $161,886.44 |
| 181 | $161,886.44 | $520.36 | $0.00 | $915.33 | $163,322.13 |
| 182 | $163,322.13 | $520.36 | $0.00 | $923.45 | $164,765.94 |
| 183 | $164,765.94 | $520.36 | $0.00 | $931.61 | $166,217.91 |
| 184 | $166,217.91 | $520.36 | $0.00 | $939.82 | $167,678.09 |
| 185 | $167,678.09 | $520.36 | $0.00 | $948.08 | $169,146.53 |
| 186 | $169,146.53 | $520.36 | $0.00 | $956.38 | $170,623.27 |
| 187 | $170,623.27 | $520.36 | $0.00 | $964.73 | $172,108.36 |
| 188 | $172,108.36 | $520.36 | $0.00 | $973.13 | $173,601.85 |
| 189 | $173,601.85 | $520.36 | $0.00 | $981.57 | $175,103.78 |
| 190 | $175,103.78 | $520.36 | $0.00 | $990.06 | $176,614.20 |
| 191 | $176,614.20 | $520.36 | $0.00 | $998.60 | $178,133.16 |
| 192 | $178,133.16 | $520.36 | $0.00 | $1,007.19 | $179,660.71 |
| 193 | $179,660.71 | $520.36 | $0.00 | $1,015.83 | $181,196.90 |
| 194 | $181,196.90 | $520.36 | $0.00 | $1,024.51 | $182,741.77 |
| 195 | $182,741.77 | $520.36 | $0.00 | $1,033.25 | $184,295.38 |
| 196 | $184,295.38 | $520.36 | $0.00 | $1,042.03 | $185,857.77 |
| 197 | $185,857.77 | $520.36 | $0.00 | $1,050.87 | $187,429.00 |
| 198 | $187,429.00 | $520.36 | $0.00 | $1,059.75 | $189,009.11 |
| 199 | $189,009.11 | $520.36 | $0.00 | $1,068.68 | $190,598.15 |
| 200 | $190,598.15 | $520.36 | $0.00 | $1,077.67 | $192,196.18 |
| 201 | $192,196.18 | $520.36 | $0.00 | $1,086.71 | $193,803.25 |
| 202 | $193,803.25 | $520.36 | $0.00 | $1,095.79 | $195,419.40 |
| 203 | $195,419.40 | $520.36 | $0.00 | $1,104.93 | $197,044.69 |
| 204 | $197,044.69 | $520.36 | $0.00 | $1,114.12 | $198,679.17 |
| 205 | $198,679.17 | $520.36 | $0.00 | $1,123.36 | $200,322.89 |
| 206 | $200,322.89 | $520.36 | $0.00 | $1,132.65 | $201,975.90 |
| 207 | $201,975.90 | $520.36 | $0.00 | $1,142.00 | $203,638.26 |
| 208 | $203,638.26 | $520.36 | $0.00 | $1,151.40 | $205,310.02 |
| 209 | $205,310.02 | $520.36 | $0.00 | $1,160.85 | $206,991.23 |
| 210 | $206,991.23 | $520.36 | $0.00 | $1,170.36 | $208,681.95 |
| 211 | $208,681.95 | $520.36 | $0.00 | $1,179.92 | $210,382.23 |
| 212 | $210,382.23 | $520.36 | $0.00 | $1,189.53 | $212,092.12 |
| 213 | $212,092.12 | $520.36 | $0.00 | $1,199.20 | $213,811.68 |
| 214 | $213,811.68 | $520.36 | $0.00 | $1,208.92 | $215,540.96 |
| 215 | $215,540.96 | $520.36 | $0.00 | $1,218.70 | $217,280.02 |
| 216 | $217,280.02 | $520.36 | $0.00 | $1,228.53 | $219,028.91 |
| 217 | $219,028.91 | $520.36 | $59,317.81 | $1,238.42 | $161,469.88 |
| 218 | $161,469.88 | $520.36 | $0.00 | $912.97 | $162,903.21 |
| 219 | $162,903.21 | $520.36 | $0.00 | $921.08 | $164,344.65 |
| 220 | $164,344.65 | $520.36 | $0.00 | $929.23 | $165,794.24 |
| 221 | $165,794.24 | $520.36 | $0.00 | $937.42 | $167,252.02 |
| 222 | $167,252.02 | $520.36 | $0.00 | $945.67 | $168,718.05 |
| 223 | $168,718.05 | $520.36 | $0.00 | $953.96 | $170,192.37 |
| 224 | $170,192.37 | $520.36 | $0.00 | $962.29 | $171,675.02 |
| 225 | $171,675.02 | $520.36 | $0.00 | $970.68 | $173,166.06 |
| 226 | $173,166.06 | $520.36 | $0.00 | $979.11 | $174,665.53 |
| 227 | $174,665.53 | $520.36 | $0.00 | $987.58 | $176,173.47 |
| 228 | $176,173.47 | $520.36 | $0.00 | $996.11 | $177,689.94 |
| 229 | $177,689.94 | $520.36 | $63,470.06 | $1,004.68 | $115,744.92 |
| 230 | $115,744.92 | $520.36 | $0.00 | $654.44 | $116,919.72 |
| 231 | $116,919.72 | $520.36 | $0.00 | $661.08 | $118,101.16 |
| 232 | $118,101.16 | $520.36 | $0.00 | $667.76 | $119,289.28 |
| 233 | $119,289.28 | $520.36 | $0.00 | $674.48 | $120,484.12 |
| 234 | $120,484.12 | $520.36 | $0.00 | $681.23 | $121,685.71 |
| 235 | $121,685.71 | $520.36 | $0.00 | $688.03 | $122,894.10 |
| 236 | $122,894.10 | $520.36 | $0.00 | $694.86 | $124,109.32 |
| 237 | $124,109.32 | $520.36 | $0.00 | $701.73 | $125,331.41 |
| 238 | $125,331.41 | $520.36 | $0.00 | $708.64 | $126,560.41 |
| 239 | $126,560.41 | $520.36 | $0.00 | $715.59 | $127,796.36 |
| 240 | $127,796.36 | $520.36 | $0.00 | $722.58 | $129,039.30 |
| 241 | $129,039.30 | $520.36 | $67,912.96 | $729.61 | $62,376.31 |
| 242 | $62,376.31 | $520.36 | $0.00 | $352.68 | $63,249.35 |
| 243 | $63,249.35 | $520.36 | $0.00 | $357.62 | $64,127.33 |
| 244 | $64,127.33 | $520.36 | $0.00 | $362.59 | $65,010.28 |
| 245 | $65,010.28 | $520.36 | $0.00 | $367.58 | $65,898.22 |
| 246 | $65,898.22 | $520.36 | $0.00 | $372.60 | $66,791.18 |
| 247 | $66,791.18 | $520.36 | $0.00 | $377.65 | $67,689.19 |
| 248 | $67,689.19 | $520.36 | $0.00 | $382.72 | $68,592.27 |
| 249 | $68,592.27 | $520.36 | $0.00 | $387.83 | $69,500.46 |
| 250 | $69,500.46 | $520.36 | $0.00 | $392.97 | $70,413.79 |
| 251 | $70,413.79 | $520.36 | $0.00 | $398.13 | $71,332.28 |
| 252 | $71,332.28 | $520.36 | $0.00 | $403.32 | $72,255.96 |
| 253 | $72,255.96 | $0.00 | $72,666.87 | $408.55 | -$2.36 |