| Estimated Annual Cost in 2042 | $65,793 |
| Monthly savings required | $520 |
How much will it cost to send your child to University of Phoenix South Florida Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $263,172.61 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $519.97 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 | $17,537.00 |
| 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 South Florida Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $519.97 | $0.00 | $0.00 | $519.97 |
| 2 | $519.97 | $519.97 | $0.00 | $2.94 | $1,042.88 |
| 3 | $1,042.88 | $519.97 | $0.00 | $5.90 | $1,568.75 |
| 4 | $1,568.75 | $519.97 | $0.00 | $8.87 | $2,097.59 |
| 5 | $2,097.59 | $519.97 | $0.00 | $11.86 | $2,629.42 |
| 6 | $2,629.42 | $519.97 | $0.00 | $14.87 | $3,164.26 |
| 7 | $3,164.26 | $519.97 | $0.00 | $17.89 | $3,702.12 |
| 8 | $3,702.12 | $519.97 | $0.00 | $20.93 | $4,243.02 |
| 9 | $4,243.02 | $519.97 | $0.00 | $23.99 | $4,786.98 |
| 10 | $4,786.98 | $519.97 | $0.00 | $27.07 | $5,334.02 |
| 11 | $5,334.02 | $519.97 | $0.00 | $30.16 | $5,884.15 |
| 12 | $5,884.15 | $519.97 | $0.00 | $33.27 | $6,437.39 |
| 13 | $6,437.39 | $519.97 | $0.00 | $36.40 | $6,993.76 |
| 14 | $6,993.76 | $519.97 | $0.00 | $39.54 | $7,553.27 |
| 15 | $7,553.27 | $519.97 | $0.00 | $42.71 | $8,115.95 |
| 16 | $8,115.95 | $519.97 | $0.00 | $45.89 | $8,681.81 |
| 17 | $8,681.81 | $519.97 | $0.00 | $49.09 | $9,250.87 |
| 18 | $9,250.87 | $519.97 | $0.00 | $52.31 | $9,823.15 |
| 19 | $9,823.15 | $519.97 | $0.00 | $55.54 | $10,398.66 |
| 20 | $10,398.66 | $519.97 | $0.00 | $58.80 | $10,977.43 |
| 21 | $10,977.43 | $519.97 | $0.00 | $62.07 | $11,559.47 |
| 22 | $11,559.47 | $519.97 | $0.00 | $65.36 | $12,144.80 |
| 23 | $12,144.80 | $519.97 | $0.00 | $68.67 | $12,733.44 |
| 24 | $12,733.44 | $519.97 | $0.00 | $72.00 | $13,325.41 |
| 25 | $13,325.41 | $519.97 | $0.00 | $75.34 | $13,920.72 |
| 26 | $13,920.72 | $519.97 | $0.00 | $78.71 | $14,519.40 |
| 27 | $14,519.40 | $519.97 | $0.00 | $82.09 | $15,121.46 |
| 28 | $15,121.46 | $519.97 | $0.00 | $85.50 | $15,726.93 |
| 29 | $15,726.93 | $519.97 | $0.00 | $88.92 | $16,335.82 |
| 30 | $16,335.82 | $519.97 | $0.00 | $92.37 | $16,948.16 |
| 31 | $16,948.16 | $519.97 | $0.00 | $95.83 | $17,563.96 |
| 32 | $17,563.96 | $519.97 | $0.00 | $99.31 | $18,183.24 |
| 33 | $18,183.24 | $519.97 | $0.00 | $102.81 | $18,806.02 |
| 34 | $18,806.02 | $519.97 | $0.00 | $106.33 | $19,432.32 |
| 35 | $19,432.32 | $519.97 | $0.00 | $109.87 | $20,062.16 |
| 36 | $20,062.16 | $519.97 | $0.00 | $113.43 | $20,695.56 |
| 37 | $20,695.56 | $519.97 | $0.00 | $117.02 | $21,332.55 |
| 38 | $21,332.55 | $519.97 | $0.00 | $120.62 | $21,973.14 |
| 39 | $21,973.14 | $519.97 | $0.00 | $124.24 | $22,617.35 |
| 40 | $22,617.35 | $519.97 | $0.00 | $127.88 | $23,265.20 |
| 41 | $23,265.20 | $519.97 | $0.00 | $131.54 | $23,916.71 |
| 42 | $23,916.71 | $519.97 | $0.00 | $135.23 | $24,571.91 |
| 43 | $24,571.91 | $519.97 | $0.00 | $138.93 | $25,230.81 |
| 44 | $25,230.81 | $519.97 | $0.00 | $142.66 | $25,893.44 |
| 45 | $25,893.44 | $519.97 | $0.00 | $146.41 | $26,559.82 |
| 46 | $26,559.82 | $519.97 | $0.00 | $150.17 | $27,229.96 |
| 47 | $27,229.96 | $519.97 | $0.00 | $153.96 | $27,903.89 |
| 48 | $27,903.89 | $519.97 | $0.00 | $157.77 | $28,581.63 |
| 49 | $28,581.63 | $519.97 | $0.00 | $161.60 | $29,263.20 |
| 50 | $29,263.20 | $519.97 | $0.00 | $165.46 | $29,948.63 |
| 51 | $29,948.63 | $519.97 | $0.00 | $169.33 | $30,637.93 |
| 52 | $30,637.93 | $519.97 | $0.00 | $173.23 | $31,331.13 |
| 53 | $31,331.13 | $519.97 | $0.00 | $177.15 | $32,028.25 |
| 54 | $32,028.25 | $519.97 | $0.00 | $181.09 | $32,729.31 |
| 55 | $32,729.31 | $519.97 | $0.00 | $185.06 | $33,434.34 |
| 56 | $33,434.34 | $519.97 | $0.00 | $189.04 | $34,143.35 |
| 57 | $34,143.35 | $519.97 | $0.00 | $193.05 | $34,856.37 |
| 58 | $34,856.37 | $519.97 | $0.00 | $197.08 | $35,573.42 |
| 59 | $35,573.42 | $519.97 | $0.00 | $201.14 | $36,294.53 |
| 60 | $36,294.53 | $519.97 | $0.00 | $205.21 | $37,019.71 |
| 61 | $37,019.71 | $519.97 | $0.00 | $209.31 | $37,748.99 |
| 62 | $37,748.99 | $519.97 | $0.00 | $213.44 | $38,482.40 |
| 63 | $38,482.40 | $519.97 | $0.00 | $217.59 | $39,219.96 |
| 64 | $39,219.96 | $519.97 | $0.00 | $221.76 | $39,961.69 |
| 65 | $39,961.69 | $519.97 | $0.00 | $225.95 | $40,707.61 |
| 66 | $40,707.61 | $519.97 | $0.00 | $230.17 | $41,457.75 |
| 67 | $41,457.75 | $519.97 | $0.00 | $234.41 | $42,212.13 |
| 68 | $42,212.13 | $519.97 | $0.00 | $238.67 | $42,970.77 |
| 69 | $42,970.77 | $519.97 | $0.00 | $242.96 | $43,733.70 |
| 70 | $43,733.70 | $519.97 | $0.00 | $247.28 | $44,500.95 |
| 71 | $44,500.95 | $519.97 | $0.00 | $251.61 | $45,272.53 |
| 72 | $45,272.53 | $519.97 | $0.00 | $255.98 | $46,048.48 |
| 73 | $46,048.48 | $519.97 | $0.00 | $260.36 | $46,828.81 |
| 74 | $46,828.81 | $519.97 | $0.00 | $264.78 | $47,613.56 |
| 75 | $47,613.56 | $519.97 | $0.00 | $269.21 | $48,402.74 |
| 76 | $48,402.74 | $519.97 | $0.00 | $273.68 | $49,196.39 |
| 77 | $49,196.39 | $519.97 | $0.00 | $278.16 | $49,994.52 |
| 78 | $49,994.52 | $519.97 | $0.00 | $282.68 | $50,797.17 |
| 79 | $50,797.17 | $519.97 | $0.00 | $287.21 | $51,604.35 |
| 80 | $51,604.35 | $519.97 | $0.00 | $291.78 | $52,416.10 |
| 81 | $52,416.10 | $519.97 | $0.00 | $296.37 | $53,232.44 |
| 82 | $53,232.44 | $519.97 | $0.00 | $300.98 | $54,053.39 |
| 83 | $54,053.39 | $519.97 | $0.00 | $305.63 | $54,878.99 |
| 84 | $54,878.99 | $519.97 | $0.00 | $310.29 | $55,709.25 |
| 85 | $55,709.25 | $519.97 | $0.00 | $314.99 | $56,544.21 |
| 86 | $56,544.21 | $519.97 | $0.00 | $319.71 | $57,383.89 |
| 87 | $57,383.89 | $519.97 | $0.00 | $324.46 | $58,228.32 |
| 88 | $58,228.32 | $519.97 | $0.00 | $329.23 | $59,077.52 |
| 89 | $59,077.52 | $519.97 | $0.00 | $334.03 | $59,931.52 |
| 90 | $59,931.52 | $519.97 | $0.00 | $338.86 | $60,790.35 |
| 91 | $60,790.35 | $519.97 | $0.00 | $343.72 | $61,654.04 |
| 92 | $61,654.04 | $519.97 | $0.00 | $348.60 | $62,522.61 |
| 93 | $62,522.61 | $519.97 | $0.00 | $353.51 | $63,396.09 |
| 94 | $63,396.09 | $519.97 | $0.00 | $358.45 | $64,274.51 |
| 95 | $64,274.51 | $519.97 | $0.00 | $363.42 | $65,157.90 |
| 96 | $65,157.90 | $519.97 | $0.00 | $368.41 | $66,046.28 |
| 97 | $66,046.28 | $519.97 | $0.00 | $373.44 | $66,939.69 |
| 98 | $66,939.69 | $519.97 | $0.00 | $378.49 | $67,838.15 |
| 99 | $67,838.15 | $519.97 | $0.00 | $383.57 | $68,741.69 |
| 100 | $68,741.69 | $519.97 | $0.00 | $388.68 | $69,650.34 |
| 101 | $69,650.34 | $519.97 | $0.00 | $393.81 | $70,564.12 |
| 102 | $70,564.12 | $519.97 | $0.00 | $398.98 | $71,483.07 |
| 103 | $71,483.07 | $519.97 | $0.00 | $404.18 | $72,407.22 |
| 104 | $72,407.22 | $519.97 | $0.00 | $409.40 | $73,336.59 |
| 105 | $73,336.59 | $519.97 | $0.00 | $414.66 | $74,271.22 |
| 106 | $74,271.22 | $519.97 | $0.00 | $419.94 | $75,211.13 |
| 107 | $75,211.13 | $519.97 | $0.00 | $425.25 | $76,156.35 |
| 108 | $76,156.35 | $519.97 | $0.00 | $430.60 | $77,106.92 |
| 109 | $77,106.92 | $519.97 | $0.00 | $435.97 | $78,062.86 |
| 110 | $78,062.86 | $519.97 | $0.00 | $441.38 | $79,024.21 |
| 111 | $79,024.21 | $519.97 | $0.00 | $446.81 | $79,990.99 |
| 112 | $79,990.99 | $519.97 | $0.00 | $452.28 | $80,963.24 |
| 113 | $80,963.24 | $519.97 | $0.00 | $457.78 | $81,940.99 |
| 114 | $81,940.99 | $519.97 | $0.00 | $463.31 | $82,924.27 |
| 115 | $82,924.27 | $519.97 | $0.00 | $468.87 | $83,913.11 |
| 116 | $83,913.11 | $519.97 | $0.00 | $474.46 | $84,907.54 |
| 117 | $84,907.54 | $519.97 | $0.00 | $480.08 | $85,907.59 |
| 118 | $85,907.59 | $519.97 | $0.00 | $485.73 | $86,913.29 |
| 119 | $86,913.29 | $519.97 | $0.00 | $491.42 | $87,924.68 |
| 120 | $87,924.68 | $519.97 | $0.00 | $497.14 | $88,941.79 |
| 121 | $88,941.79 | $519.97 | $0.00 | $502.89 | $89,964.65 |
| 122 | $89,964.65 | $519.97 | $0.00 | $508.67 | $90,993.29 |
| 123 | $90,993.29 | $519.97 | $0.00 | $514.49 | $92,027.75 |
| 124 | $92,027.75 | $519.97 | $0.00 | $520.34 | $93,068.06 |
| 125 | $93,068.06 | $519.97 | $0.00 | $526.22 | $94,114.25 |
| 126 | $94,114.25 | $519.97 | $0.00 | $532.14 | $95,166.36 |
| 127 | $95,166.36 | $519.97 | $0.00 | $538.08 | $96,224.41 |
| 128 | $96,224.41 | $519.97 | $0.00 | $544.07 | $97,288.45 |
| 129 | $97,288.45 | $519.97 | $0.00 | $550.08 | $98,358.50 |
| 130 | $98,358.50 | $519.97 | $0.00 | $556.13 | $99,434.60 |
| 131 | $99,434.60 | $519.97 | $0.00 | $562.22 | $100,516.79 |
| 132 | $100,516.79 | $519.97 | $0.00 | $568.34 | $101,605.10 |
| 133 | $101,605.10 | $519.97 | $0.00 | $574.49 | $102,699.56 |
| 134 | $102,699.56 | $519.97 | $0.00 | $580.68 | $103,800.21 |
| 135 | $103,800.21 | $519.97 | $0.00 | $586.90 | $104,907.08 |
| 136 | $104,907.08 | $519.97 | $0.00 | $593.16 | $106,020.21 |
| 137 | $106,020.21 | $519.97 | $0.00 | $599.45 | $107,139.63 |
| 138 | $107,139.63 | $519.97 | $0.00 | $605.78 | $108,265.38 |
| 139 | $108,265.38 | $519.97 | $0.00 | $612.15 | $109,397.50 |
| 140 | $109,397.50 | $519.97 | $0.00 | $618.55 | $110,536.02 |
| 141 | $110,536.02 | $519.97 | $0.00 | $624.99 | $111,680.98 |
| 142 | $111,680.98 | $519.97 | $0.00 | $631.46 | $112,832.41 |
| 143 | $112,832.41 | $519.97 | $0.00 | $637.97 | $113,990.35 |
| 144 | $113,990.35 | $519.97 | $0.00 | $644.52 | $115,154.84 |
| 145 | $115,154.84 | $519.97 | $0.00 | $651.10 | $116,325.91 |
| 146 | $116,325.91 | $519.97 | $0.00 | $657.72 | $117,503.60 |
| 147 | $117,503.60 | $519.97 | $0.00 | $664.38 | $118,687.95 |
| 148 | $118,687.95 | $519.97 | $0.00 | $671.08 | $119,879.00 |
| 149 | $119,879.00 | $519.97 | $0.00 | $677.81 | $121,076.78 |
| 150 | $121,076.78 | $519.97 | $0.00 | $684.59 | $122,281.34 |
| 151 | $122,281.34 | $519.97 | $0.00 | $691.40 | $123,492.71 |
| 152 | $123,492.71 | $519.97 | $0.00 | $698.25 | $124,710.93 |
| 153 | $124,710.93 | $519.97 | $0.00 | $705.13 | $125,936.03 |
| 154 | $125,936.03 | $519.97 | $0.00 | $712.06 | $127,168.06 |
| 155 | $127,168.06 | $519.97 | $0.00 | $719.03 | $128,407.06 |
| 156 | $128,407.06 | $519.97 | $0.00 | $726.03 | $129,653.06 |
| 157 | $129,653.06 | $519.97 | $0.00 | $733.08 | $130,906.11 |
| 158 | $130,906.11 | $519.97 | $0.00 | $740.16 | $132,166.24 |
| 159 | $132,166.24 | $519.97 | $0.00 | $747.29 | $133,433.50 |
| 160 | $133,433.50 | $519.97 | $0.00 | $754.45 | $134,707.92 |
| 161 | $134,707.92 | $519.97 | $0.00 | $761.66 | $135,989.55 |
| 162 | $135,989.55 | $519.97 | $0.00 | $768.90 | $137,278.42 |
| 163 | $137,278.42 | $519.97 | $0.00 | $776.19 | $138,574.58 |
| 164 | $138,574.58 | $519.97 | $0.00 | $783.52 | $139,878.07 |
| 165 | $139,878.07 | $519.97 | $0.00 | $790.89 | $141,188.93 |
| 166 | $141,188.93 | $519.97 | $0.00 | $798.30 | $142,507.20 |
| 167 | $142,507.20 | $519.97 | $0.00 | $805.76 | $143,832.93 |
| 168 | $143,832.93 | $519.97 | $0.00 | $813.25 | $145,166.15 |
| 169 | $145,166.15 | $519.97 | $0.00 | $820.79 | $146,506.91 |
| 170 | $146,506.91 | $519.97 | $0.00 | $828.37 | $147,855.25 |
| 171 | $147,855.25 | $519.97 | $0.00 | $836.00 | $149,211.22 |
| 172 | $149,211.22 | $519.97 | $0.00 | $843.66 | $150,574.85 |
| 173 | $150,574.85 | $519.97 | $0.00 | $851.37 | $151,946.19 |
| 174 | $151,946.19 | $519.97 | $0.00 | $859.13 | $153,325.29 |
| 175 | $153,325.29 | $519.97 | $0.00 | $866.92 | $154,712.18 |
| 176 | $154,712.18 | $519.97 | $0.00 | $874.77 | $156,106.92 |
| 177 | $156,106.92 | $519.97 | $0.00 | $882.65 | $157,509.54 |
| 178 | $157,509.54 | $519.97 | $0.00 | $890.58 | $158,920.09 |
| 179 | $158,920.09 | $519.97 | $0.00 | $898.56 | $160,338.62 |
| 180 | $160,338.62 | $519.97 | $0.00 | $906.58 | $161,765.17 |
| 181 | $161,765.17 | $519.97 | $0.00 | $914.64 | $163,199.78 |
| 182 | $163,199.78 | $519.97 | $0.00 | $922.76 | $164,642.51 |
| 183 | $164,642.51 | $519.97 | $0.00 | $930.91 | $166,093.39 |
| 184 | $166,093.39 | $519.97 | $0.00 | $939.12 | $167,552.48 |
| 185 | $167,552.48 | $519.97 | $0.00 | $947.37 | $169,019.82 |
| 186 | $169,019.82 | $519.97 | $0.00 | $955.66 | $170,495.45 |
| 187 | $170,495.45 | $519.97 | $0.00 | $964.01 | $171,979.43 |
| 188 | $171,979.43 | $519.97 | $0.00 | $972.40 | $173,471.80 |
| 189 | $173,471.80 | $519.97 | $0.00 | $980.83 | $174,972.60 |
| 190 | $174,972.60 | $519.97 | $0.00 | $989.32 | $176,481.89 |
| 191 | $176,481.89 | $519.97 | $0.00 | $997.85 | $177,999.71 |
| 192 | $177,999.71 | $519.97 | $0.00 | $1,006.44 | $179,526.12 |
| 193 | $179,526.12 | $519.97 | $0.00 | $1,015.07 | $181,061.16 |
| 194 | $181,061.16 | $519.97 | $0.00 | $1,023.75 | $182,604.88 |
| 195 | $182,604.88 | $519.97 | $0.00 | $1,032.47 | $184,157.32 |
| 196 | $184,157.32 | $519.97 | $0.00 | $1,041.25 | $185,718.54 |
| 197 | $185,718.54 | $519.97 | $0.00 | $1,050.08 | $187,288.59 |
| 198 | $187,288.59 | $519.97 | $0.00 | $1,058.96 | $188,867.52 |
| 199 | $188,867.52 | $519.97 | $0.00 | $1,067.88 | $190,455.37 |
| 200 | $190,455.37 | $519.97 | $0.00 | $1,076.86 | $192,052.20 |
| 201 | $192,052.20 | $519.97 | $0.00 | $1,085.89 | $193,658.06 |
| 202 | $193,658.06 | $519.97 | $0.00 | $1,094.97 | $195,273.00 |
| 203 | $195,273.00 | $519.97 | $0.00 | $1,104.10 | $196,897.07 |
| 204 | $196,897.07 | $519.97 | $0.00 | $1,113.28 | $198,530.32 |
| 205 | $198,530.32 | $519.97 | $0.00 | $1,122.52 | $200,172.81 |
| 206 | $200,172.81 | $519.97 | $0.00 | $1,131.81 | $201,824.59 |
| 207 | $201,824.59 | $519.97 | $0.00 | $1,141.15 | $203,485.71 |
| 208 | $203,485.71 | $519.97 | $0.00 | $1,150.54 | $205,156.22 |
| 209 | $205,156.22 | $519.97 | $0.00 | $1,159.98 | $206,836.17 |
| 210 | $206,836.17 | $519.97 | $0.00 | $1,169.48 | $208,525.62 |
| 211 | $208,525.62 | $519.97 | $0.00 | $1,179.03 | $210,224.62 |
| 212 | $210,224.62 | $519.97 | $0.00 | $1,188.64 | $211,933.23 |
| 213 | $211,933.23 | $519.97 | $0.00 | $1,198.30 | $213,651.50 |
| 214 | $213,651.50 | $519.97 | $0.00 | $1,208.02 | $215,379.49 |
| 215 | $215,379.49 | $519.97 | $0.00 | $1,217.79 | $217,117.25 |
| 216 | $217,117.25 | $519.97 | $0.00 | $1,227.61 | $218,864.83 |
| 217 | $218,864.83 | $519.97 | $59,273.87 | $1,237.49 | $161,348.42 |
| 218 | $161,348.42 | $519.97 | $0.00 | $912.29 | $162,780.68 |
| 219 | $162,780.68 | $519.97 | $0.00 | $920.39 | $164,221.04 |
| 220 | $164,221.04 | $519.97 | $0.00 | $928.53 | $165,669.54 |
| 221 | $165,669.54 | $519.97 | $0.00 | $936.72 | $167,126.23 |
| 222 | $167,126.23 | $519.97 | $0.00 | $944.96 | $168,591.16 |
| 223 | $168,591.16 | $519.97 | $0.00 | $953.24 | $170,064.37 |
| 224 | $170,064.37 | $519.97 | $0.00 | $961.57 | $171,545.91 |
| 225 | $171,545.91 | $519.97 | $0.00 | $969.95 | $173,035.83 |
| 226 | $173,035.83 | $519.97 | $0.00 | $978.37 | $174,534.17 |
| 227 | $174,534.17 | $519.97 | $0.00 | $986.84 | $176,040.98 |
| 228 | $176,040.98 | $519.97 | $0.00 | $995.36 | $177,556.31 |
| 229 | $177,556.31 | $519.97 | $63,423.04 | $1,003.93 | $115,657.17 |
| 230 | $115,657.17 | $519.97 | $0.00 | $653.94 | $116,831.08 |
| 231 | $116,831.08 | $519.97 | $0.00 | $660.58 | $118,011.63 |
| 232 | $118,011.63 | $519.97 | $0.00 | $667.25 | $119,198.85 |
| 233 | $119,198.85 | $519.97 | $0.00 | $673.97 | $120,392.79 |
| 234 | $120,392.79 | $519.97 | $0.00 | $680.72 | $121,593.48 |
| 235 | $121,593.48 | $519.97 | $0.00 | $687.51 | $122,800.96 |
| 236 | $122,800.96 | $519.97 | $0.00 | $694.33 | $124,015.26 |
| 237 | $124,015.26 | $519.97 | $0.00 | $701.20 | $125,236.43 |
| 238 | $125,236.43 | $519.97 | $0.00 | $708.10 | $126,464.50 |
| 239 | $126,464.50 | $519.97 | $0.00 | $715.05 | $127,699.52 |
| 240 | $127,699.52 | $519.97 | $0.00 | $722.03 | $128,941.52 |
| 241 | $128,941.52 | $519.97 | $67,862.66 | $729.05 | $62,327.88 |
| 242 | $62,327.88 | $519.97 | $0.00 | $352.41 | $63,200.26 |
| 243 | $63,200.26 | $519.97 | $0.00 | $357.34 | $64,077.57 |
| 244 | $64,077.57 | $519.97 | $0.00 | $362.30 | $64,959.84 |
| 245 | $64,959.84 | $519.97 | $0.00 | $367.29 | $65,847.10 |
| 246 | $65,847.10 | $519.97 | $0.00 | $372.31 | $66,739.38 |
| 247 | $66,739.38 | $519.97 | $0.00 | $377.35 | $67,636.70 |
| 248 | $67,636.70 | $519.97 | $0.00 | $382.43 | $68,539.10 |
| 249 | $68,539.10 | $519.97 | $0.00 | $387.53 | $69,446.60 |
| 250 | $69,446.60 | $519.97 | $0.00 | $392.66 | $70,359.23 |
| 251 | $70,359.23 | $519.97 | $0.00 | $397.82 | $71,277.02 |
| 252 | $71,277.02 | $519.97 | $0.00 | $403.01 | $72,200.00 |
| 253 | $72,200.00 | $0.00 | $72,613.04 | $408.23 | -$4.81 |