| Estimated Annual Cost in 2042 | $65,564 |
| Monthly savings required | $518 |
How much will it cost to send your child to University of Phoenix North Florida Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $262,257.21 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $518.17 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 | $17,476.00 |
| 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 North Florida Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $518.17 | $0.00 | $0.00 | $518.17 |
| 2 | $518.17 | $518.17 | $0.00 | $2.93 | $1,039.27 |
| 3 | $1,039.27 | $518.17 | $0.00 | $5.88 | $1,563.32 |
| 4 | $1,563.32 | $518.17 | $0.00 | $8.84 | $2,090.33 |
| 5 | $2,090.33 | $518.17 | $0.00 | $11.82 | $2,620.32 |
| 6 | $2,620.32 | $518.17 | $0.00 | $14.82 | $3,153.31 |
| 7 | $3,153.31 | $518.17 | $0.00 | $17.83 | $3,689.31 |
| 8 | $3,689.31 | $518.17 | $0.00 | $20.86 | $4,228.34 |
| 9 | $4,228.34 | $518.17 | $0.00 | $23.91 | $4,770.42 |
| 10 | $4,770.42 | $518.17 | $0.00 | $26.97 | $5,315.56 |
| 11 | $5,315.56 | $518.17 | $0.00 | $30.05 | $5,863.78 |
| 12 | $5,863.78 | $518.17 | $0.00 | $33.15 | $6,415.10 |
| 13 | $6,415.10 | $518.17 | $0.00 | $36.27 | $6,969.54 |
| 14 | $6,969.54 | $518.17 | $0.00 | $39.41 | $7,527.12 |
| 15 | $7,527.12 | $518.17 | $0.00 | $42.56 | $8,087.85 |
| 16 | $8,087.85 | $518.17 | $0.00 | $45.73 | $8,651.75 |
| 17 | $8,651.75 | $518.17 | $0.00 | $48.92 | $9,218.84 |
| 18 | $9,218.84 | $518.17 | $0.00 | $52.12 | $9,789.13 |
| 19 | $9,789.13 | $518.17 | $0.00 | $55.35 | $10,362.65 |
| 20 | $10,362.65 | $518.17 | $0.00 | $58.59 | $10,939.41 |
| 21 | $10,939.41 | $518.17 | $0.00 | $61.85 | $11,519.43 |
| 22 | $11,519.43 | $518.17 | $0.00 | $65.13 | $12,102.73 |
| 23 | $12,102.73 | $518.17 | $0.00 | $68.43 | $12,689.33 |
| 24 | $12,689.33 | $518.17 | $0.00 | $71.75 | $13,279.25 |
| 25 | $13,279.25 | $518.17 | $0.00 | $75.08 | $13,872.50 |
| 26 | $13,872.50 | $518.17 | $0.00 | $78.44 | $14,469.11 |
| 27 | $14,469.11 | $518.17 | $0.00 | $81.81 | $15,069.09 |
| 28 | $15,069.09 | $518.17 | $0.00 | $85.20 | $15,672.46 |
| 29 | $15,672.46 | $518.17 | $0.00 | $88.61 | $16,279.24 |
| 30 | $16,279.24 | $518.17 | $0.00 | $92.05 | $16,889.46 |
| 31 | $16,889.46 | $518.17 | $0.00 | $95.50 | $17,503.13 |
| 32 | $17,503.13 | $518.17 | $0.00 | $98.97 | $18,120.27 |
| 33 | $18,120.27 | $518.17 | $0.00 | $102.45 | $18,740.89 |
| 34 | $18,740.89 | $518.17 | $0.00 | $105.96 | $19,365.02 |
| 35 | $19,365.02 | $518.17 | $0.00 | $109.49 | $19,992.68 |
| 36 | $19,992.68 | $518.17 | $0.00 | $113.04 | $20,623.89 |
| 37 | $20,623.89 | $518.17 | $0.00 | $116.61 | $21,258.67 |
| 38 | $21,258.67 | $518.17 | $0.00 | $120.20 | $21,897.04 |
| 39 | $21,897.04 | $518.17 | $0.00 | $123.81 | $22,539.02 |
| 40 | $22,539.02 | $518.17 | $0.00 | $127.44 | $23,184.63 |
| 41 | $23,184.63 | $518.17 | $0.00 | $131.09 | $23,833.89 |
| 42 | $23,833.89 | $518.17 | $0.00 | $134.76 | $24,486.82 |
| 43 | $24,486.82 | $518.17 | $0.00 | $138.45 | $25,143.44 |
| 44 | $25,143.44 | $518.17 | $0.00 | $142.16 | $25,803.77 |
| 45 | $25,803.77 | $518.17 | $0.00 | $145.90 | $26,467.84 |
| 46 | $26,467.84 | $518.17 | $0.00 | $149.65 | $27,135.66 |
| 47 | $27,135.66 | $518.17 | $0.00 | $153.43 | $27,807.26 |
| 48 | $27,807.26 | $518.17 | $0.00 | $157.23 | $28,482.66 |
| 49 | $28,482.66 | $518.17 | $0.00 | $161.05 | $29,161.88 |
| 50 | $29,161.88 | $518.17 | $0.00 | $164.89 | $29,844.94 |
| 51 | $29,844.94 | $518.17 | $0.00 | $168.75 | $30,531.86 |
| 52 | $30,531.86 | $518.17 | $0.00 | $172.63 | $31,222.66 |
| 53 | $31,222.66 | $518.17 | $0.00 | $176.54 | $31,917.37 |
| 54 | $31,917.37 | $518.17 | $0.00 | $180.47 | $32,616.01 |
| 55 | $32,616.01 | $518.17 | $0.00 | $184.42 | $33,318.60 |
| 56 | $33,318.60 | $518.17 | $0.00 | $188.39 | $34,025.16 |
| 57 | $34,025.16 | $518.17 | $0.00 | $192.38 | $34,735.71 |
| 58 | $34,735.71 | $518.17 | $0.00 | $196.40 | $35,450.28 |
| 59 | $35,450.28 | $518.17 | $0.00 | $200.44 | $36,168.89 |
| 60 | $36,168.89 | $518.17 | $0.00 | $204.50 | $36,891.56 |
| 61 | $36,891.56 | $518.17 | $0.00 | $208.59 | $37,618.32 |
| 62 | $37,618.32 | $518.17 | $0.00 | $212.70 | $38,349.19 |
| 63 | $38,349.19 | $518.17 | $0.00 | $216.83 | $39,084.19 |
| 64 | $39,084.19 | $518.17 | $0.00 | $220.99 | $39,823.35 |
| 65 | $39,823.35 | $518.17 | $0.00 | $225.17 | $40,566.69 |
| 66 | $40,566.69 | $518.17 | $0.00 | $229.37 | $41,314.23 |
| 67 | $41,314.23 | $518.17 | $0.00 | $233.60 | $42,066.00 |
| 68 | $42,066.00 | $518.17 | $0.00 | $237.85 | $42,822.02 |
| 69 | $42,822.02 | $518.17 | $0.00 | $242.12 | $43,582.31 |
| 70 | $43,582.31 | $518.17 | $0.00 | $246.42 | $44,346.90 |
| 71 | $44,346.90 | $518.17 | $0.00 | $250.74 | $45,115.81 |
| 72 | $45,115.81 | $518.17 | $0.00 | $255.09 | $45,889.07 |
| 73 | $45,889.07 | $518.17 | $0.00 | $259.46 | $46,666.70 |
| 74 | $46,666.70 | $518.17 | $0.00 | $263.86 | $47,448.73 |
| 75 | $47,448.73 | $518.17 | $0.00 | $268.28 | $48,235.18 |
| 76 | $48,235.18 | $518.17 | $0.00 | $272.73 | $49,026.08 |
| 77 | $49,026.08 | $518.17 | $0.00 | $277.20 | $49,821.45 |
| 78 | $49,821.45 | $518.17 | $0.00 | $281.70 | $50,621.32 |
| 79 | $50,621.32 | $518.17 | $0.00 | $286.22 | $51,425.71 |
| 80 | $51,425.71 | $518.17 | $0.00 | $290.77 | $52,234.65 |
| 81 | $52,234.65 | $518.17 | $0.00 | $295.34 | $53,048.16 |
| 82 | $53,048.16 | $518.17 | $0.00 | $299.94 | $53,866.27 |
| 83 | $53,866.27 | $518.17 | $0.00 | $304.57 | $54,689.01 |
| 84 | $54,689.01 | $518.17 | $0.00 | $309.22 | $55,516.40 |
| 85 | $55,516.40 | $518.17 | $0.00 | $313.90 | $56,348.47 |
| 86 | $56,348.47 | $518.17 | $0.00 | $318.60 | $57,185.24 |
| 87 | $57,185.24 | $518.17 | $0.00 | $323.33 | $58,026.74 |
| 88 | $58,026.74 | $518.17 | $0.00 | $328.09 | $58,873.00 |
| 89 | $58,873.00 | $518.17 | $0.00 | $332.88 | $59,724.05 |
| 90 | $59,724.05 | $518.17 | $0.00 | $337.69 | $60,579.91 |
| 91 | $60,579.91 | $518.17 | $0.00 | $342.53 | $61,440.61 |
| 92 | $61,440.61 | $518.17 | $0.00 | $347.39 | $62,306.17 |
| 93 | $62,306.17 | $518.17 | $0.00 | $352.29 | $63,176.63 |
| 94 | $63,176.63 | $518.17 | $0.00 | $357.21 | $64,052.01 |
| 95 | $64,052.01 | $518.17 | $0.00 | $362.16 | $64,932.34 |
| 96 | $64,932.34 | $518.17 | $0.00 | $367.14 | $65,817.65 |
| 97 | $65,817.65 | $518.17 | $0.00 | $372.14 | $66,707.96 |
| 98 | $66,707.96 | $518.17 | $0.00 | $377.18 | $67,603.31 |
| 99 | $67,603.31 | $518.17 | $0.00 | $382.24 | $68,503.72 |
| 100 | $68,503.72 | $518.17 | $0.00 | $387.33 | $69,409.22 |
| 101 | $69,409.22 | $518.17 | $0.00 | $392.45 | $70,319.84 |
| 102 | $70,319.84 | $518.17 | $0.00 | $397.60 | $71,235.61 |
| 103 | $71,235.61 | $518.17 | $0.00 | $402.78 | $72,156.56 |
| 104 | $72,156.56 | $518.17 | $0.00 | $407.98 | $73,082.71 |
| 105 | $73,082.71 | $518.17 | $0.00 | $413.22 | $74,014.10 |
| 106 | $74,014.10 | $518.17 | $0.00 | $418.49 | $74,950.76 |
| 107 | $74,950.76 | $518.17 | $0.00 | $423.78 | $75,892.71 |
| 108 | $75,892.71 | $518.17 | $0.00 | $429.11 | $76,839.99 |
| 109 | $76,839.99 | $518.17 | $0.00 | $434.46 | $77,792.62 |
| 110 | $77,792.62 | $518.17 | $0.00 | $439.85 | $78,750.64 |
| 111 | $78,750.64 | $518.17 | $0.00 | $445.27 | $79,714.08 |
| 112 | $79,714.08 | $518.17 | $0.00 | $450.71 | $80,682.96 |
| 113 | $80,682.96 | $518.17 | $0.00 | $456.19 | $81,657.32 |
| 114 | $81,657.32 | $518.17 | $0.00 | $461.70 | $82,637.19 |
| 115 | $82,637.19 | $518.17 | $0.00 | $467.24 | $83,622.60 |
| 116 | $83,622.60 | $518.17 | $0.00 | $472.81 | $84,613.58 |
| 117 | $84,613.58 | $518.17 | $0.00 | $478.42 | $85,610.17 |
| 118 | $85,610.17 | $518.17 | $0.00 | $484.05 | $86,612.39 |
| 119 | $86,612.39 | $518.17 | $0.00 | $489.72 | $87,620.28 |
| 120 | $87,620.28 | $518.17 | $0.00 | $495.42 | $88,633.87 |
| 121 | $88,633.87 | $518.17 | $0.00 | $501.15 | $89,653.19 |
| 122 | $89,653.19 | $518.17 | $0.00 | $506.91 | $90,678.27 |
| 123 | $90,678.27 | $518.17 | $0.00 | $512.71 | $91,709.15 |
| 124 | $91,709.15 | $518.17 | $0.00 | $518.54 | $92,745.86 |
| 125 | $92,745.86 | $518.17 | $0.00 | $524.40 | $93,788.43 |
| 126 | $93,788.43 | $518.17 | $0.00 | $530.29 | $94,836.89 |
| 127 | $94,836.89 | $518.17 | $0.00 | $536.22 | $95,891.28 |
| 128 | $95,891.28 | $518.17 | $0.00 | $542.18 | $96,951.63 |
| 129 | $96,951.63 | $518.17 | $0.00 | $548.18 | $98,017.98 |
| 130 | $98,017.98 | $518.17 | $0.00 | $554.21 | $99,090.36 |
| 131 | $99,090.36 | $518.17 | $0.00 | $560.27 | $100,168.80 |
| 132 | $100,168.80 | $518.17 | $0.00 | $566.37 | $101,253.34 |
| 133 | $101,253.34 | $518.17 | $0.00 | $572.50 | $102,344.01 |
| 134 | $102,344.01 | $518.17 | $0.00 | $578.67 | $103,440.85 |
| 135 | $103,440.85 | $518.17 | $0.00 | $584.87 | $104,543.89 |
| 136 | $104,543.89 | $518.17 | $0.00 | $591.11 | $105,653.17 |
| 137 | $105,653.17 | $518.17 | $0.00 | $597.38 | $106,768.72 |
| 138 | $106,768.72 | $518.17 | $0.00 | $603.69 | $107,890.58 |
| 139 | $107,890.58 | $518.17 | $0.00 | $610.03 | $109,018.78 |
| 140 | $109,018.78 | $518.17 | $0.00 | $616.41 | $110,153.36 |
| 141 | $110,153.36 | $518.17 | $0.00 | $622.82 | $111,294.35 |
| 142 | $111,294.35 | $518.17 | $0.00 | $629.27 | $112,441.79 |
| 143 | $112,441.79 | $518.17 | $0.00 | $635.76 | $113,595.72 |
| 144 | $113,595.72 | $518.17 | $0.00 | $642.29 | $114,756.18 |
| 145 | $114,756.18 | $518.17 | $0.00 | $648.85 | $115,923.20 |
| 146 | $115,923.20 | $518.17 | $0.00 | $655.45 | $117,096.82 |
| 147 | $117,096.82 | $518.17 | $0.00 | $662.08 | $118,277.07 |
| 148 | $118,277.07 | $518.17 | $0.00 | $668.76 | $119,464.00 |
| 149 | $119,464.00 | $518.17 | $0.00 | $675.47 | $120,657.64 |
| 150 | $120,657.64 | $518.17 | $0.00 | $682.22 | $121,858.03 |
| 151 | $121,858.03 | $518.17 | $0.00 | $689.00 | $123,065.20 |
| 152 | $123,065.20 | $518.17 | $0.00 | $695.83 | $124,279.20 |
| 153 | $124,279.20 | $518.17 | $0.00 | $702.69 | $125,500.06 |
| 154 | $125,500.06 | $518.17 | $0.00 | $709.60 | $126,727.83 |
| 155 | $126,727.83 | $518.17 | $0.00 | $716.54 | $127,962.54 |
| 156 | $127,962.54 | $518.17 | $0.00 | $723.52 | $129,204.23 |
| 157 | $129,204.23 | $518.17 | $0.00 | $730.54 | $130,452.94 |
| 158 | $130,452.94 | $518.17 | $0.00 | $737.60 | $131,708.71 |
| 159 | $131,708.71 | $518.17 | $0.00 | $744.70 | $132,971.58 |
| 160 | $132,971.58 | $518.17 | $0.00 | $751.84 | $134,241.59 |
| 161 | $134,241.59 | $518.17 | $0.00 | $759.02 | $135,518.78 |
| 162 | $135,518.78 | $518.17 | $0.00 | $766.24 | $136,803.19 |
| 163 | $136,803.19 | $518.17 | $0.00 | $773.51 | $138,094.87 |
| 164 | $138,094.87 | $518.17 | $0.00 | $780.81 | $139,393.85 |
| 165 | $139,393.85 | $518.17 | $0.00 | $788.15 | $140,700.17 |
| 166 | $140,700.17 | $518.17 | $0.00 | $795.54 | $142,013.88 |
| 167 | $142,013.88 | $518.17 | $0.00 | $802.97 | $143,335.02 |
| 168 | $143,335.02 | $518.17 | $0.00 | $810.44 | $144,663.63 |
| 169 | $144,663.63 | $518.17 | $0.00 | $817.95 | $145,999.75 |
| 170 | $145,999.75 | $518.17 | $0.00 | $825.50 | $147,343.42 |
| 171 | $147,343.42 | $518.17 | $0.00 | $833.10 | $148,694.69 |
| 172 | $148,694.69 | $518.17 | $0.00 | $840.74 | $150,053.60 |
| 173 | $150,053.60 | $518.17 | $0.00 | $848.42 | $151,420.19 |
| 174 | $151,420.19 | $518.17 | $0.00 | $856.15 | $152,794.51 |
| 175 | $152,794.51 | $518.17 | $0.00 | $863.92 | $154,176.60 |
| 176 | $154,176.60 | $518.17 | $0.00 | $871.74 | $155,566.51 |
| 177 | $155,566.51 | $518.17 | $0.00 | $879.60 | $156,964.28 |
| 178 | $156,964.28 | $518.17 | $0.00 | $887.50 | $158,369.95 |
| 179 | $158,369.95 | $518.17 | $0.00 | $895.45 | $159,783.57 |
| 180 | $159,783.57 | $518.17 | $0.00 | $903.44 | $161,205.18 |
| 181 | $161,205.18 | $518.17 | $0.00 | $911.48 | $162,634.83 |
| 182 | $162,634.83 | $518.17 | $0.00 | $919.56 | $164,072.56 |
| 183 | $164,072.56 | $518.17 | $0.00 | $927.69 | $165,518.42 |
| 184 | $165,518.42 | $518.17 | $0.00 | $935.87 | $166,972.46 |
| 185 | $166,972.46 | $518.17 | $0.00 | $944.09 | $168,434.72 |
| 186 | $168,434.72 | $518.17 | $0.00 | $952.35 | $169,905.24 |
| 187 | $169,905.24 | $518.17 | $0.00 | $960.67 | $171,384.08 |
| 188 | $171,384.08 | $518.17 | $0.00 | $969.03 | $172,871.28 |
| 189 | $172,871.28 | $518.17 | $0.00 | $977.44 | $174,366.89 |
| 190 | $174,366.89 | $518.17 | $0.00 | $985.90 | $175,870.96 |
| 191 | $175,870.96 | $518.17 | $0.00 | $994.40 | $177,383.53 |
| 192 | $177,383.53 | $518.17 | $0.00 | $1,002.95 | $178,904.65 |
| 193 | $178,904.65 | $518.17 | $0.00 | $1,011.55 | $180,434.37 |
| 194 | $180,434.37 | $518.17 | $0.00 | $1,020.20 | $181,972.74 |
| 195 | $181,972.74 | $518.17 | $0.00 | $1,028.90 | $183,519.81 |
| 196 | $183,519.81 | $518.17 | $0.00 | $1,037.65 | $185,075.63 |
| 197 | $185,075.63 | $518.17 | $0.00 | $1,046.44 | $186,640.24 |
| 198 | $186,640.24 | $518.17 | $0.00 | $1,055.29 | $188,213.70 |
| 199 | $188,213.70 | $518.17 | $0.00 | $1,064.19 | $189,796.06 |
| 200 | $189,796.06 | $518.17 | $0.00 | $1,073.13 | $191,387.36 |
| 201 | $191,387.36 | $518.17 | $0.00 | $1,082.13 | $192,987.66 |
| 202 | $192,987.66 | $518.17 | $0.00 | $1,091.18 | $194,597.01 |
| 203 | $194,597.01 | $518.17 | $0.00 | $1,100.28 | $196,215.46 |
| 204 | $196,215.46 | $518.17 | $0.00 | $1,109.43 | $197,843.06 |
| 205 | $197,843.06 | $518.17 | $0.00 | $1,118.63 | $199,479.86 |
| 206 | $199,479.86 | $518.17 | $0.00 | $1,127.89 | $201,125.92 |
| 207 | $201,125.92 | $518.17 | $0.00 | $1,137.20 | $202,781.29 |
| 208 | $202,781.29 | $518.17 | $0.00 | $1,146.55 | $204,446.01 |
| 209 | $204,446.01 | $518.17 | $0.00 | $1,155.97 | $206,120.15 |
| 210 | $206,120.15 | $518.17 | $0.00 | $1,165.43 | $207,803.75 |
| 211 | $207,803.75 | $518.17 | $0.00 | $1,174.95 | $209,496.87 |
| 212 | $209,496.87 | $518.17 | $0.00 | $1,184.53 | $211,199.57 |
| 213 | $211,199.57 | $518.17 | $0.00 | $1,194.15 | $212,911.89 |
| 214 | $212,911.89 | $518.17 | $0.00 | $1,203.83 | $214,633.89 |
| 215 | $214,633.89 | $518.17 | $0.00 | $1,213.57 | $216,365.63 |
| 216 | $216,365.63 | $518.17 | $0.00 | $1,223.36 | $218,107.16 |
| 217 | $218,107.16 | $518.17 | $59,067.70 | $1,233.21 | $160,790.84 |
| 218 | $160,790.84 | $518.17 | $0.00 | $909.13 | $162,218.14 |
| 219 | $162,218.14 | $518.17 | $0.00 | $917.20 | $163,653.51 |
| 220 | $163,653.51 | $518.17 | $0.00 | $925.32 | $165,097.00 |
| 221 | $165,097.00 | $518.17 | $0.00 | $933.48 | $166,548.65 |
| 222 | $166,548.65 | $518.17 | $0.00 | $941.69 | $168,008.51 |
| 223 | $168,008.51 | $518.17 | $0.00 | $949.94 | $169,476.62 |
| 224 | $169,476.62 | $518.17 | $0.00 | $958.25 | $170,953.04 |
| 225 | $170,953.04 | $518.17 | $0.00 | $966.59 | $172,437.80 |
| 226 | $172,437.80 | $518.17 | $0.00 | $974.99 | $173,930.96 |
| 227 | $173,930.96 | $518.17 | $0.00 | $983.43 | $175,432.56 |
| 228 | $175,432.56 | $518.17 | $0.00 | $991.92 | $176,942.65 |
| 229 | $176,942.65 | $518.17 | $63,202.44 | $1,000.46 | $115,258.84 |
| 230 | $115,258.84 | $518.17 | $0.00 | $651.69 | $116,428.70 |
| 231 | $116,428.70 | $518.17 | $0.00 | $658.30 | $117,605.17 |
| 232 | $117,605.17 | $518.17 | $0.00 | $664.96 | $118,788.30 |
| 233 | $118,788.30 | $518.17 | $0.00 | $671.65 | $119,978.12 |
| 234 | $119,978.12 | $518.17 | $0.00 | $678.37 | $121,174.66 |
| 235 | $121,174.66 | $518.17 | $0.00 | $685.14 | $122,377.97 |
| 236 | $122,377.97 | $518.17 | $0.00 | $691.94 | $123,588.08 |
| 237 | $123,588.08 | $518.17 | $0.00 | $698.78 | $124,805.03 |
| 238 | $124,805.03 | $518.17 | $0.00 | $705.67 | $126,028.87 |
| 239 | $126,028.87 | $518.17 | $0.00 | $712.59 | $127,259.63 |
| 240 | $127,259.63 | $518.17 | $0.00 | $719.54 | $128,497.34 |
| 241 | $128,497.34 | $518.17 | $67,626.61 | $726.54 | $62,115.44 |
| 242 | $62,115.44 | $518.17 | $0.00 | $351.21 | $62,984.82 |
| 243 | $62,984.82 | $518.17 | $0.00 | $356.13 | $63,859.12 |
| 244 | $63,859.12 | $518.17 | $0.00 | $361.07 | $64,738.36 |
| 245 | $64,738.36 | $518.17 | $0.00 | $366.04 | $65,622.57 |
| 246 | $65,622.57 | $518.17 | $0.00 | $371.04 | $66,511.78 |
| 247 | $66,511.78 | $518.17 | $0.00 | $376.07 | $67,406.02 |
| 248 | $67,406.02 | $518.17 | $0.00 | $381.12 | $68,305.31 |
| 249 | $68,305.31 | $518.17 | $0.00 | $386.21 | $69,209.69 |
| 250 | $69,209.69 | $518.17 | $0.00 | $391.32 | $70,119.18 |
| 251 | $70,119.18 | $518.17 | $0.00 | $396.46 | $71,033.81 |
| 252 | $71,033.81 | $518.17 | $0.00 | $401.64 | $71,953.62 |
| 253 | $71,953.62 | $0.00 | $72,360.47 | $406.84 | -$0.01 |