| Estimated Annual Cost in 2042 | $64,041 |
| Monthly savings required | $506 |
How much will it cost to send your child to University of Phoenix Columbus Georgia Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $256,164.48 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $506.13 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 | $17,070.00 |
| 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 Columbus Georgia Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $506.13 | $0.00 | $0.00 | $506.13 |
| 2 | $506.13 | $506.13 | $0.00 | $2.86 | $1,015.12 |
| 3 | $1,015.12 | $506.13 | $0.00 | $5.74 | $1,526.99 |
| 4 | $1,526.99 | $506.13 | $0.00 | $8.63 | $2,041.75 |
| 5 | $2,041.75 | $506.13 | $0.00 | $11.54 | $2,559.42 |
| 6 | $2,559.42 | $506.13 | $0.00 | $14.47 | $3,080.02 |
| 7 | $3,080.02 | $506.13 | $0.00 | $17.41 | $3,603.56 |
| 8 | $3,603.56 | $506.13 | $0.00 | $20.38 | $4,130.07 |
| 9 | $4,130.07 | $506.13 | $0.00 | $23.35 | $4,659.55 |
| 10 | $4,659.55 | $506.13 | $0.00 | $26.35 | $5,192.03 |
| 11 | $5,192.03 | $506.13 | $0.00 | $29.36 | $5,727.52 |
| 12 | $5,727.52 | $506.13 | $0.00 | $32.38 | $6,266.03 |
| 13 | $6,266.03 | $506.13 | $0.00 | $35.43 | $6,807.59 |
| 14 | $6,807.59 | $506.13 | $0.00 | $38.49 | $7,352.21 |
| 15 | $7,352.21 | $506.13 | $0.00 | $41.57 | $7,899.91 |
| 16 | $7,899.91 | $506.13 | $0.00 | $44.67 | $8,450.71 |
| 17 | $8,450.71 | $506.13 | $0.00 | $47.78 | $9,004.62 |
| 18 | $9,004.62 | $506.13 | $0.00 | $50.91 | $9,561.66 |
| 19 | $9,561.66 | $506.13 | $0.00 | $54.06 | $10,121.85 |
| 20 | $10,121.85 | $506.13 | $0.00 | $57.23 | $10,685.21 |
| 21 | $10,685.21 | $506.13 | $0.00 | $60.42 | $11,251.76 |
| 22 | $11,251.76 | $506.13 | $0.00 | $63.62 | $11,821.51 |
| 23 | $11,821.51 | $506.13 | $0.00 | $66.84 | $12,394.48 |
| 24 | $12,394.48 | $506.13 | $0.00 | $70.08 | $12,970.69 |
| 25 | $12,970.69 | $506.13 | $0.00 | $73.34 | $13,550.16 |
| 26 | $13,550.16 | $506.13 | $0.00 | $76.61 | $14,132.90 |
| 27 | $14,132.90 | $506.13 | $0.00 | $79.91 | $14,718.94 |
| 28 | $14,718.94 | $506.13 | $0.00 | $83.22 | $15,308.29 |
| 29 | $15,308.29 | $506.13 | $0.00 | $86.56 | $15,900.98 |
| 30 | $15,900.98 | $506.13 | $0.00 | $89.91 | $16,497.02 |
| 31 | $16,497.02 | $506.13 | $0.00 | $93.28 | $17,096.43 |
| 32 | $17,096.43 | $506.13 | $0.00 | $96.67 | $17,699.23 |
| 33 | $17,699.23 | $506.13 | $0.00 | $100.07 | $18,305.43 |
| 34 | $18,305.43 | $506.13 | $0.00 | $103.50 | $18,915.06 |
| 35 | $18,915.06 | $506.13 | $0.00 | $106.95 | $19,528.14 |
| 36 | $19,528.14 | $506.13 | $0.00 | $110.41 | $20,144.68 |
| 37 | $20,144.68 | $506.13 | $0.00 | $113.90 | $20,764.71 |
| 38 | $20,764.71 | $506.13 | $0.00 | $117.41 | $21,388.25 |
| 39 | $21,388.25 | $506.13 | $0.00 | $120.93 | $22,015.31 |
| 40 | $22,015.31 | $506.13 | $0.00 | $124.48 | $22,645.92 |
| 41 | $22,645.92 | $506.13 | $0.00 | $128.04 | $23,280.09 |
| 42 | $23,280.09 | $506.13 | $0.00 | $131.63 | $23,917.85 |
| 43 | $23,917.85 | $506.13 | $0.00 | $135.24 | $24,559.22 |
| 44 | $24,559.22 | $506.13 | $0.00 | $138.86 | $25,204.21 |
| 45 | $25,204.21 | $506.13 | $0.00 | $142.51 | $25,852.85 |
| 46 | $25,852.85 | $506.13 | $0.00 | $146.18 | $26,505.16 |
| 47 | $26,505.16 | $506.13 | $0.00 | $149.86 | $27,161.15 |
| 48 | $27,161.15 | $506.13 | $0.00 | $153.57 | $27,820.85 |
| 49 | $27,820.85 | $506.13 | $0.00 | $157.30 | $28,484.28 |
| 50 | $28,484.28 | $506.13 | $0.00 | $161.05 | $29,151.46 |
| 51 | $29,151.46 | $506.13 | $0.00 | $164.83 | $29,822.42 |
| 52 | $29,822.42 | $506.13 | $0.00 | $168.62 | $30,497.17 |
| 53 | $30,497.17 | $506.13 | $0.00 | $172.44 | $31,175.74 |
| 54 | $31,175.74 | $506.13 | $0.00 | $176.27 | $31,858.14 |
| 55 | $31,858.14 | $506.13 | $0.00 | $180.13 | $32,544.40 |
| 56 | $32,544.40 | $506.13 | $0.00 | $184.01 | $33,234.54 |
| 57 | $33,234.54 | $506.13 | $0.00 | $187.91 | $33,928.58 |
| 58 | $33,928.58 | $506.13 | $0.00 | $191.84 | $34,626.55 |
| 59 | $34,626.55 | $506.13 | $0.00 | $195.78 | $35,328.46 |
| 60 | $35,328.46 | $506.13 | $0.00 | $199.75 | $36,034.34 |
| 61 | $36,034.34 | $506.13 | $0.00 | $203.74 | $36,744.21 |
| 62 | $36,744.21 | $506.13 | $0.00 | $207.76 | $37,458.10 |
| 63 | $37,458.10 | $506.13 | $0.00 | $211.79 | $38,176.02 |
| 64 | $38,176.02 | $506.13 | $0.00 | $215.85 | $38,898.00 |
| 65 | $38,898.00 | $506.13 | $0.00 | $219.93 | $39,624.06 |
| 66 | $39,624.06 | $506.13 | $0.00 | $224.04 | $40,354.23 |
| 67 | $40,354.23 | $506.13 | $0.00 | $228.17 | $41,088.53 |
| 68 | $41,088.53 | $506.13 | $0.00 | $232.32 | $41,826.98 |
| 69 | $41,826.98 | $506.13 | $0.00 | $236.50 | $42,569.61 |
| 70 | $42,569.61 | $506.13 | $0.00 | $240.69 | $43,316.43 |
| 71 | $43,316.43 | $506.13 | $0.00 | $244.92 | $44,067.48 |
| 72 | $44,067.48 | $506.13 | $0.00 | $249.16 | $44,822.77 |
| 73 | $44,822.77 | $506.13 | $0.00 | $253.43 | $45,582.33 |
| 74 | $45,582.33 | $506.13 | $0.00 | $257.73 | $46,346.19 |
| 75 | $46,346.19 | $506.13 | $0.00 | $262.05 | $47,114.37 |
| 76 | $47,114.37 | $506.13 | $0.00 | $266.39 | $47,886.89 |
| 77 | $47,886.89 | $506.13 | $0.00 | $270.76 | $48,663.78 |
| 78 | $48,663.78 | $506.13 | $0.00 | $275.15 | $49,445.06 |
| 79 | $49,445.06 | $506.13 | $0.00 | $279.57 | $50,230.76 |
| 80 | $50,230.76 | $506.13 | $0.00 | $284.01 | $51,020.90 |
| 81 | $51,020.90 | $506.13 | $0.00 | $288.48 | $51,815.51 |
| 82 | $51,815.51 | $506.13 | $0.00 | $292.97 | $52,614.61 |
| 83 | $52,614.61 | $506.13 | $0.00 | $297.49 | $53,418.23 |
| 84 | $53,418.23 | $506.13 | $0.00 | $302.03 | $54,226.39 |
| 85 | $54,226.39 | $506.13 | $0.00 | $306.60 | $55,039.12 |
| 86 | $55,039.12 | $506.13 | $0.00 | $311.20 | $55,856.45 |
| 87 | $55,856.45 | $506.13 | $0.00 | $315.82 | $56,678.40 |
| 88 | $56,678.40 | $506.13 | $0.00 | $320.47 | $57,505.00 |
| 89 | $57,505.00 | $506.13 | $0.00 | $325.14 | $58,336.27 |
| 90 | $58,336.27 | $506.13 | $0.00 | $329.84 | $59,172.24 |
| 91 | $59,172.24 | $506.13 | $0.00 | $334.57 | $60,012.94 |
| 92 | $60,012.94 | $506.13 | $0.00 | $339.32 | $60,858.39 |
| 93 | $60,858.39 | $506.13 | $0.00 | $344.10 | $61,708.62 |
| 94 | $61,708.62 | $506.13 | $0.00 | $348.91 | $62,563.66 |
| 95 | $62,563.66 | $506.13 | $0.00 | $353.74 | $63,423.53 |
| 96 | $63,423.53 | $506.13 | $0.00 | $358.61 | $64,288.27 |
| 97 | $64,288.27 | $506.13 | $0.00 | $363.50 | $65,157.90 |
| 98 | $65,157.90 | $506.13 | $0.00 | $368.41 | $66,032.44 |
| 99 | $66,032.44 | $506.13 | $0.00 | $373.36 | $66,911.93 |
| 100 | $66,911.93 | $506.13 | $0.00 | $378.33 | $67,796.39 |
| 101 | $67,796.39 | $506.13 | $0.00 | $383.33 | $68,685.85 |
| 102 | $68,685.85 | $506.13 | $0.00 | $388.36 | $69,580.34 |
| 103 | $69,580.34 | $506.13 | $0.00 | $393.42 | $70,479.89 |
| 104 | $70,479.89 | $506.13 | $0.00 | $398.50 | $71,384.52 |
| 105 | $71,384.52 | $506.13 | $0.00 | $403.62 | $72,294.27 |
| 106 | $72,294.27 | $506.13 | $0.00 | $408.76 | $73,209.16 |
| 107 | $73,209.16 | $506.13 | $0.00 | $413.94 | $74,129.23 |
| 108 | $74,129.23 | $506.13 | $0.00 | $419.14 | $75,054.50 |
| 109 | $75,054.50 | $506.13 | $0.00 | $424.37 | $75,985.00 |
| 110 | $75,985.00 | $506.13 | $0.00 | $429.63 | $76,920.76 |
| 111 | $76,920.76 | $506.13 | $0.00 | $434.92 | $77,861.81 |
| 112 | $77,861.81 | $506.13 | $0.00 | $440.24 | $78,808.18 |
| 113 | $78,808.18 | $506.13 | $0.00 | $445.59 | $79,759.90 |
| 114 | $79,759.90 | $506.13 | $0.00 | $450.97 | $80,717.00 |
| 115 | $80,717.00 | $506.13 | $0.00 | $456.39 | $81,679.52 |
| 116 | $81,679.52 | $506.13 | $0.00 | $461.83 | $82,647.48 |
| 117 | $82,647.48 | $506.13 | $0.00 | $467.30 | $83,620.91 |
| 118 | $83,620.91 | $506.13 | $0.00 | $472.80 | $84,599.84 |
| 119 | $84,599.84 | $506.13 | $0.00 | $478.34 | $85,584.31 |
| 120 | $85,584.31 | $506.13 | $0.00 | $483.91 | $86,574.35 |
| 121 | $86,574.35 | $506.13 | $0.00 | $489.50 | $87,569.98 |
| 122 | $87,569.98 | $506.13 | $0.00 | $495.13 | $88,571.24 |
| 123 | $88,571.24 | $506.13 | $0.00 | $500.79 | $89,578.16 |
| 124 | $89,578.16 | $506.13 | $0.00 | $506.49 | $90,590.78 |
| 125 | $90,590.78 | $506.13 | $0.00 | $512.21 | $91,609.12 |
| 126 | $91,609.12 | $506.13 | $0.00 | $517.97 | $92,633.22 |
| 127 | $92,633.22 | $506.13 | $0.00 | $523.76 | $93,663.11 |
| 128 | $93,663.11 | $506.13 | $0.00 | $529.58 | $94,698.82 |
| 129 | $94,698.82 | $506.13 | $0.00 | $535.44 | $95,740.39 |
| 130 | $95,740.39 | $506.13 | $0.00 | $541.33 | $96,787.85 |
| 131 | $96,787.85 | $506.13 | $0.00 | $547.25 | $97,841.23 |
| 132 | $97,841.23 | $506.13 | $0.00 | $553.21 | $98,900.57 |
| 133 | $98,900.57 | $506.13 | $0.00 | $559.20 | $99,965.90 |
| 134 | $99,965.90 | $506.13 | $0.00 | $565.22 | $101,037.25 |
| 135 | $101,037.25 | $506.13 | $0.00 | $571.28 | $102,114.66 |
| 136 | $102,114.66 | $506.13 | $0.00 | $577.37 | $103,198.16 |
| 137 | $103,198.16 | $506.13 | $0.00 | $583.50 | $104,287.79 |
| 138 | $104,287.79 | $506.13 | $0.00 | $589.66 | $105,383.58 |
| 139 | $105,383.58 | $506.13 | $0.00 | $595.85 | $106,485.56 |
| 140 | $106,485.56 | $506.13 | $0.00 | $602.08 | $107,593.77 |
| 141 | $107,593.77 | $506.13 | $0.00 | $608.35 | $108,708.25 |
| 142 | $108,708.25 | $506.13 | $0.00 | $614.65 | $109,829.03 |
| 143 | $109,829.03 | $506.13 | $0.00 | $620.99 | $110,956.15 |
| 144 | $110,956.15 | $506.13 | $0.00 | $627.36 | $112,089.64 |
| 145 | $112,089.64 | $506.13 | $0.00 | $633.77 | $113,229.54 |
| 146 | $113,229.54 | $506.13 | $0.00 | $640.22 | $114,375.89 |
| 147 | $114,375.89 | $506.13 | $0.00 | $646.70 | $115,528.72 |
| 148 | $115,528.72 | $506.13 | $0.00 | $653.22 | $116,688.07 |
| 149 | $116,688.07 | $506.13 | $0.00 | $659.77 | $117,853.97 |
| 150 | $117,853.97 | $506.13 | $0.00 | $666.36 | $119,026.46 |
| 151 | $119,026.46 | $506.13 | $0.00 | $672.99 | $120,205.58 |
| 152 | $120,205.58 | $506.13 | $0.00 | $679.66 | $121,391.37 |
| 153 | $121,391.37 | $506.13 | $0.00 | $686.36 | $122,583.86 |
| 154 | $122,583.86 | $506.13 | $0.00 | $693.11 | $123,783.10 |
| 155 | $123,783.10 | $506.13 | $0.00 | $699.89 | $124,989.12 |
| 156 | $124,989.12 | $506.13 | $0.00 | $706.71 | $126,201.96 |
| 157 | $126,201.96 | $506.13 | $0.00 | $713.56 | $127,421.65 |
| 158 | $127,421.65 | $506.13 | $0.00 | $720.46 | $128,648.24 |
| 159 | $128,648.24 | $506.13 | $0.00 | $727.40 | $129,881.77 |
| 160 | $129,881.77 | $506.13 | $0.00 | $734.37 | $131,122.27 |
| 161 | $131,122.27 | $506.13 | $0.00 | $741.38 | $132,369.78 |
| 162 | $132,369.78 | $506.13 | $0.00 | $748.44 | $133,624.35 |
| 163 | $133,624.35 | $506.13 | $0.00 | $755.53 | $134,886.01 |
| 164 | $134,886.01 | $506.13 | $0.00 | $762.67 | $136,154.81 |
| 165 | $136,154.81 | $506.13 | $0.00 | $769.84 | $137,430.78 |
| 166 | $137,430.78 | $506.13 | $0.00 | $777.05 | $138,713.96 |
| 167 | $138,713.96 | $506.13 | $0.00 | $784.31 | $140,004.40 |
| 168 | $140,004.40 | $506.13 | $0.00 | $791.61 | $141,302.14 |
| 169 | $141,302.14 | $506.13 | $0.00 | $798.94 | $142,607.21 |
| 170 | $142,607.21 | $506.13 | $0.00 | $806.32 | $143,919.66 |
| 171 | $143,919.66 | $506.13 | $0.00 | $813.74 | $145,239.53 |
| 172 | $145,239.53 | $506.13 | $0.00 | $821.21 | $146,566.87 |
| 173 | $146,566.87 | $506.13 | $0.00 | $828.71 | $147,901.71 |
| 174 | $147,901.71 | $506.13 | $0.00 | $836.26 | $149,244.10 |
| 175 | $149,244.10 | $506.13 | $0.00 | $843.85 | $150,594.08 |
| 176 | $150,594.08 | $506.13 | $0.00 | $851.48 | $151,951.69 |
| 177 | $151,951.69 | $506.13 | $0.00 | $859.16 | $153,316.98 |
| 178 | $153,316.98 | $506.13 | $0.00 | $866.88 | $154,689.99 |
| 179 | $154,689.99 | $506.13 | $0.00 | $874.64 | $156,070.76 |
| 180 | $156,070.76 | $506.13 | $0.00 | $882.45 | $157,459.34 |
| 181 | $157,459.34 | $506.13 | $0.00 | $890.30 | $158,855.77 |
| 182 | $158,855.77 | $506.13 | $0.00 | $898.19 | $160,260.09 |
| 183 | $160,260.09 | $506.13 | $0.00 | $906.13 | $161,672.35 |
| 184 | $161,672.35 | $506.13 | $0.00 | $914.12 | $163,092.60 |
| 185 | $163,092.60 | $506.13 | $0.00 | $922.15 | $164,520.88 |
| 186 | $164,520.88 | $506.13 | $0.00 | $930.22 | $165,957.23 |
| 187 | $165,957.23 | $506.13 | $0.00 | $938.35 | $167,401.71 |
| 188 | $167,401.71 | $506.13 | $0.00 | $946.51 | $168,854.35 |
| 189 | $168,854.35 | $506.13 | $0.00 | $954.73 | $170,315.21 |
| 190 | $170,315.21 | $506.13 | $0.00 | $962.99 | $171,784.33 |
| 191 | $171,784.33 | $506.13 | $0.00 | $971.29 | $173,261.75 |
| 192 | $173,261.75 | $506.13 | $0.00 | $979.65 | $174,747.53 |
| 193 | $174,747.53 | $506.13 | $0.00 | $988.05 | $176,241.71 |
| 194 | $176,241.71 | $506.13 | $0.00 | $996.50 | $177,744.34 |
| 195 | $177,744.34 | $506.13 | $0.00 | $1,004.99 | $179,255.46 |
| 196 | $179,255.46 | $506.13 | $0.00 | $1,013.54 | $180,775.13 |
| 197 | $180,775.13 | $506.13 | $0.00 | $1,022.13 | $182,303.39 |
| 198 | $182,303.39 | $506.13 | $0.00 | $1,030.77 | $183,840.29 |
| 199 | $183,840.29 | $506.13 | $0.00 | $1,039.46 | $185,385.88 |
| 200 | $185,385.88 | $506.13 | $0.00 | $1,048.20 | $186,940.21 |
| 201 | $186,940.21 | $506.13 | $0.00 | $1,056.99 | $188,503.33 |
| 202 | $188,503.33 | $506.13 | $0.00 | $1,065.83 | $190,075.29 |
| 203 | $190,075.29 | $506.13 | $0.00 | $1,074.71 | $191,656.13 |
| 204 | $191,656.13 | $506.13 | $0.00 | $1,083.65 | $193,245.91 |
| 205 | $193,245.91 | $506.13 | $0.00 | $1,092.64 | $194,844.68 |
| 206 | $194,844.68 | $506.13 | $0.00 | $1,101.68 | $196,452.49 |
| 207 | $196,452.49 | $506.13 | $0.00 | $1,110.77 | $198,069.39 |
| 208 | $198,069.39 | $506.13 | $0.00 | $1,119.91 | $199,695.43 |
| 209 | $199,695.43 | $506.13 | $0.00 | $1,129.11 | $201,330.67 |
| 210 | $201,330.67 | $506.13 | $0.00 | $1,138.35 | $202,975.15 |
| 211 | $202,975.15 | $506.13 | $0.00 | $1,147.65 | $204,628.93 |
| 212 | $204,628.93 | $506.13 | $0.00 | $1,157.00 | $206,292.06 |
| 213 | $206,292.06 | $506.13 | $0.00 | $1,166.41 | $207,964.60 |
| 214 | $207,964.60 | $506.13 | $0.00 | $1,175.86 | $209,646.59 |
| 215 | $209,646.59 | $506.13 | $0.00 | $1,185.37 | $211,338.09 |
| 216 | $211,338.09 | $506.13 | $0.00 | $1,194.94 | $213,039.16 |
| 217 | $213,039.16 | $506.13 | $57,695.44 | $1,204.55 | $157,054.40 |
| 218 | $157,054.40 | $506.13 | $0.00 | $888.01 | $158,448.54 |
| 219 | $158,448.54 | $506.13 | $0.00 | $895.89 | $159,850.56 |
| 220 | $159,850.56 | $506.13 | $0.00 | $903.82 | $161,260.51 |
| 221 | $161,260.51 | $506.13 | $0.00 | $911.79 | $162,678.43 |
| 222 | $162,678.43 | $506.13 | $0.00 | $919.81 | $164,104.37 |
| 223 | $164,104.37 | $506.13 | $0.00 | $927.87 | $165,538.37 |
| 224 | $165,538.37 | $506.13 | $0.00 | $935.98 | $166,980.48 |
| 225 | $166,980.48 | $506.13 | $0.00 | $944.13 | $168,430.74 |
| 226 | $168,430.74 | $506.13 | $0.00 | $952.33 | $169,889.20 |
| 227 | $169,889.20 | $506.13 | $0.00 | $960.58 | $171,355.91 |
| 228 | $171,355.91 | $506.13 | $0.00 | $968.87 | $172,830.91 |
| 229 | $172,830.91 | $506.13 | $61,734.13 | $977.21 | $112,580.12 |
| 230 | $112,580.12 | $506.13 | $0.00 | $636.54 | $113,722.79 |
| 231 | $113,722.79 | $506.13 | $0.00 | $643.01 | $114,871.93 |
| 232 | $114,871.93 | $506.13 | $0.00 | $649.50 | $116,027.56 |
| 233 | $116,027.56 | $506.13 | $0.00 | $656.04 | $117,189.73 |
| 234 | $117,189.73 | $506.13 | $0.00 | $662.61 | $118,358.47 |
| 235 | $118,358.47 | $506.13 | $0.00 | $669.22 | $119,533.82 |
| 236 | $119,533.82 | $506.13 | $0.00 | $675.86 | $120,715.81 |
| 237 | $120,715.81 | $506.13 | $0.00 | $682.54 | $121,904.48 |
| 238 | $121,904.48 | $506.13 | $0.00 | $689.27 | $123,099.88 |
| 239 | $123,099.88 | $506.13 | $0.00 | $696.02 | $124,302.03 |
| 240 | $124,302.03 | $506.13 | $0.00 | $702.82 | $125,510.98 |
| 241 | $125,510.98 | $506.13 | $66,055.51 | $709.66 | $60,671.26 |
| 242 | $60,671.26 | $506.13 | $0.00 | $343.04 | $61,520.43 |
| 243 | $61,520.43 | $506.13 | $0.00 | $347.85 | $62,374.41 |
| 244 | $62,374.41 | $506.13 | $0.00 | $352.67 | $63,233.21 |
| 245 | $63,233.21 | $506.13 | $0.00 | $357.53 | $64,096.87 |
| 246 | $64,096.87 | $506.13 | $0.00 | $362.41 | $64,965.41 |
| 247 | $64,965.41 | $506.13 | $0.00 | $367.32 | $65,838.86 |
| 248 | $65,838.86 | $506.13 | $0.00 | $372.26 | $66,717.25 |
| 249 | $66,717.25 | $506.13 | $0.00 | $377.23 | $67,600.61 |
| 250 | $67,600.61 | $506.13 | $0.00 | $382.22 | $68,488.96 |
| 251 | $68,488.96 | $506.13 | $0.00 | $387.25 | $69,382.34 |
| 252 | $69,382.34 | $506.13 | $0.00 | $392.30 | $70,280.77 |
| 253 | $70,280.77 | $0.00 | $70,679.40 | $397.38 | -$1.25 |