How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $45,319 |
| Monthly savings required | $359 |
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 $181,275.57 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $358.74 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 | 5% |
| 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 | $358.74 | $0.00 | $0.00 | $358.74 |
| 2 | $358.74 | $358.74 | $0.00 | $2.03 | $719.51 |
| 3 | $719.51 | $358.74 | $0.00 | $4.07 | $1,082.32 |
| 4 | $1,082.32 | $358.74 | $0.00 | $6.12 | $1,447.18 |
| 5 | $1,447.18 | $358.74 | $0.00 | $8.18 | $1,814.10 |
| 6 | $1,814.10 | $358.74 | $0.00 | $10.26 | $2,183.10 |
| 7 | $2,183.10 | $358.74 | $0.00 | $12.34 | $2,554.18 |
| 8 | $2,554.18 | $358.74 | $0.00 | $14.44 | $2,927.36 |
| 9 | $2,927.36 | $358.74 | $0.00 | $16.55 | $3,302.65 |
| 10 | $3,302.65 | $358.74 | $0.00 | $18.67 | $3,680.06 |
| 11 | $3,680.06 | $358.74 | $0.00 | $20.81 | $4,059.61 |
| 12 | $4,059.61 | $358.74 | $0.00 | $22.95 | $4,441.30 |
| 13 | $4,441.30 | $358.74 | $0.00 | $25.11 | $4,825.15 |
| 14 | $4,825.15 | $358.74 | $0.00 | $27.28 | $5,211.17 |
| 15 | $5,211.17 | $358.74 | $0.00 | $29.46 | $5,599.37 |
| 16 | $5,599.37 | $358.74 | $0.00 | $31.66 | $5,989.77 |
| 17 | $5,989.77 | $358.74 | $0.00 | $33.87 | $6,382.38 |
| 18 | $6,382.38 | $358.74 | $0.00 | $36.09 | $6,777.21 |
| 19 | $6,777.21 | $358.74 | $0.00 | $38.32 | $7,174.27 |
| 20 | $7,174.27 | $358.74 | $0.00 | $40.56 | $7,573.57 |
| 21 | $7,573.57 | $358.74 | $0.00 | $42.82 | $7,975.13 |
| 22 | $7,975.13 | $358.74 | $0.00 | $45.09 | $8,378.96 |
| 23 | $8,378.96 | $358.74 | $0.00 | $47.38 | $8,785.08 |
| 24 | $8,785.08 | $358.74 | $0.00 | $49.67 | $9,193.49 |
| 25 | $9,193.49 | $358.74 | $0.00 | $51.98 | $9,604.21 |
| 26 | $9,604.21 | $358.74 | $0.00 | $54.30 | $10,017.25 |
| 27 | $10,017.25 | $358.74 | $0.00 | $56.64 | $10,432.63 |
| 28 | $10,432.63 | $358.74 | $0.00 | $58.99 | $10,850.36 |
| 29 | $10,850.36 | $358.74 | $0.00 | $61.35 | $11,270.45 |
| 30 | $11,270.45 | $358.74 | $0.00 | $63.72 | $11,692.91 |
| 31 | $11,692.91 | $358.74 | $0.00 | $66.11 | $12,117.76 |
| 32 | $12,117.76 | $358.74 | $0.00 | $68.52 | $12,545.02 |
| 33 | $12,545.02 | $358.74 | $0.00 | $70.93 | $12,974.69 |
| 34 | $12,974.69 | $358.74 | $0.00 | $73.36 | $13,406.79 |
| 35 | $13,406.79 | $358.74 | $0.00 | $75.80 | $13,841.33 |
| 36 | $13,841.33 | $358.74 | $0.00 | $78.26 | $14,278.33 |
| 37 | $14,278.33 | $358.74 | $0.00 | $80.73 | $14,717.80 |
| 38 | $14,717.80 | $358.74 | $0.00 | $83.22 | $15,159.76 |
| 39 | $15,159.76 | $358.74 | $0.00 | $85.72 | $15,604.22 |
| 40 | $15,604.22 | $358.74 | $0.00 | $88.23 | $16,051.19 |
| 41 | $16,051.19 | $358.74 | $0.00 | $90.76 | $16,500.69 |
| 42 | $16,500.69 | $358.74 | $0.00 | $93.30 | $16,952.73 |
| 43 | $16,952.73 | $358.74 | $0.00 | $95.85 | $17,407.32 |
| 44 | $17,407.32 | $358.74 | $0.00 | $98.42 | $17,864.48 |
| 45 | $17,864.48 | $358.74 | $0.00 | $101.01 | $18,324.23 |
| 46 | $18,324.23 | $358.74 | $0.00 | $103.61 | $18,786.58 |
| 47 | $18,786.58 | $358.74 | $0.00 | $106.22 | $19,251.54 |
| 48 | $19,251.54 | $358.74 | $0.00 | $108.85 | $19,719.13 |
| 49 | $19,719.13 | $358.74 | $0.00 | $111.49 | $20,189.36 |
| 50 | $20,189.36 | $358.74 | $0.00 | $114.15 | $20,662.25 |
| 51 | $20,662.25 | $358.74 | $0.00 | $116.83 | $21,137.82 |
| 52 | $21,137.82 | $358.74 | $0.00 | $119.52 | $21,616.08 |
| 53 | $21,616.08 | $358.74 | $0.00 | $122.22 | $22,097.04 |
| 54 | $22,097.04 | $358.74 | $0.00 | $124.94 | $22,580.72 |
| 55 | $22,580.72 | $358.74 | $0.00 | $127.67 | $23,067.13 |
| 56 | $23,067.13 | $358.74 | $0.00 | $130.42 | $23,556.29 |
| 57 | $23,556.29 | $358.74 | $0.00 | $133.19 | $24,048.22 |
| 58 | $24,048.22 | $358.74 | $0.00 | $135.97 | $24,542.93 |
| 59 | $24,542.93 | $358.74 | $0.00 | $138.77 | $25,040.44 |
| 60 | $25,040.44 | $358.74 | $0.00 | $141.58 | $25,540.76 |
| 61 | $25,540.76 | $358.74 | $0.00 | $144.41 | $26,043.91 |
| 62 | $26,043.91 | $358.74 | $0.00 | $147.26 | $26,549.91 |
| 63 | $26,549.91 | $358.74 | $0.00 | $150.12 | $27,058.77 |
| 64 | $27,058.77 | $358.74 | $0.00 | $152.99 | $27,570.50 |
| 65 | $27,570.50 | $358.74 | $0.00 | $155.89 | $28,085.13 |
| 66 | $28,085.13 | $358.74 | $0.00 | $158.80 | $28,602.67 |
| 67 | $28,602.67 | $358.74 | $0.00 | $161.72 | $29,123.13 |
| 68 | $29,123.13 | $358.74 | $0.00 | $164.67 | $29,646.54 |
| 69 | $29,646.54 | $358.74 | $0.00 | $167.63 | $30,172.91 |
| 70 | $30,172.91 | $358.74 | $0.00 | $170.60 | $30,702.25 |
| 71 | $30,702.25 | $358.74 | $0.00 | $173.59 | $31,234.58 |
| 72 | $31,234.58 | $358.74 | $0.00 | $176.60 | $31,769.92 |
| 73 | $31,769.92 | $358.74 | $0.00 | $179.63 | $32,308.29 |
| 74 | $32,308.29 | $358.74 | $0.00 | $182.68 | $32,849.71 |
| 75 | $32,849.71 | $358.74 | $0.00 | $185.74 | $33,394.19 |
| 76 | $33,394.19 | $358.74 | $0.00 | $188.82 | $33,941.75 |
| 77 | $33,941.75 | $358.74 | $0.00 | $191.91 | $34,492.40 |
| 78 | $34,492.40 | $358.74 | $0.00 | $195.03 | $35,046.17 |
| 79 | $35,046.17 | $358.74 | $0.00 | $198.16 | $35,603.07 |
| 80 | $35,603.07 | $358.74 | $0.00 | $201.30 | $36,163.11 |
| 81 | $36,163.11 | $358.74 | $0.00 | $204.47 | $36,726.32 |
| 82 | $36,726.32 | $358.74 | $0.00 | $207.66 | $37,292.72 |
| 83 | $37,292.72 | $358.74 | $0.00 | $210.86 | $37,862.32 |
| 84 | $37,862.32 | $358.74 | $0.00 | $214.08 | $38,435.14 |
| 85 | $38,435.14 | $358.74 | $0.00 | $217.32 | $39,011.20 |
| 86 | $39,011.20 | $358.74 | $0.00 | $220.57 | $39,590.51 |
| 87 | $39,590.51 | $358.74 | $0.00 | $223.85 | $40,173.10 |
| 88 | $40,173.10 | $358.74 | $0.00 | $227.14 | $40,758.98 |
| 89 | $40,758.98 | $358.74 | $0.00 | $230.46 | $41,348.18 |
| 90 | $41,348.18 | $358.74 | $0.00 | $233.79 | $41,940.71 |
| 91 | $41,940.71 | $358.74 | $0.00 | $237.14 | $42,536.59 |
| 92 | $42,536.59 | $358.74 | $0.00 | $240.51 | $43,135.84 |
| 93 | $43,135.84 | $358.74 | $0.00 | $243.90 | $43,738.48 |
| 94 | $43,738.48 | $358.74 | $0.00 | $247.30 | $44,344.52 |
| 95 | $44,344.52 | $358.74 | $0.00 | $250.73 | $44,953.99 |
| 96 | $44,953.99 | $358.74 | $0.00 | $254.18 | $45,566.91 |
| 97 | $45,566.91 | $358.74 | $0.00 | $257.64 | $46,183.29 |
| 98 | $46,183.29 | $358.74 | $0.00 | $261.13 | $46,803.16 |
| 99 | $46,803.16 | $358.74 | $0.00 | $264.63 | $47,426.53 |
| 100 | $47,426.53 | $358.74 | $0.00 | $268.16 | $48,053.43 |
| 101 | $48,053.43 | $358.74 | $0.00 | $271.70 | $48,683.87 |
| 102 | $48,683.87 | $358.74 | $0.00 | $275.27 | $49,317.88 |
| 103 | $49,317.88 | $358.74 | $0.00 | $278.85 | $49,955.47 |
| 104 | $49,955.47 | $358.74 | $0.00 | $282.46 | $50,596.67 |
| 105 | $50,596.67 | $358.74 | $0.00 | $286.08 | $51,241.49 |
| 106 | $51,241.49 | $358.74 | $0.00 | $289.73 | $51,889.96 |
| 107 | $51,889.96 | $358.74 | $0.00 | $293.39 | $52,542.09 |
| 108 | $52,542.09 | $358.74 | $0.00 | $297.08 | $53,197.91 |
| 109 | $53,197.91 | $358.74 | $0.00 | $300.79 | $53,857.44 |
| 110 | $53,857.44 | $358.74 | $0.00 | $304.52 | $54,520.70 |
| 111 | $54,520.70 | $358.74 | $0.00 | $308.27 | $55,187.71 |
| 112 | $55,187.71 | $358.74 | $0.00 | $312.04 | $55,858.49 |
| 113 | $55,858.49 | $358.74 | $0.00 | $315.83 | $56,533.06 |
| 114 | $56,533.06 | $358.74 | $0.00 | $319.65 | $57,211.45 |
| 115 | $57,211.45 | $358.74 | $0.00 | $323.48 | $57,893.67 |
| 116 | $57,893.67 | $358.74 | $0.00 | $327.34 | $58,579.75 |
| 117 | $58,579.75 | $358.74 | $0.00 | $331.22 | $59,269.71 |
| 118 | $59,269.71 | $358.74 | $0.00 | $335.12 | $59,963.57 |
| 119 | $59,963.57 | $358.74 | $0.00 | $339.04 | $60,661.35 |
| 120 | $60,661.35 | $358.74 | $0.00 | $342.99 | $61,363.08 |
| 121 | $61,363.08 | $358.74 | $0.00 | $346.96 | $62,068.78 |
| 122 | $62,068.78 | $358.74 | $0.00 | $350.95 | $62,778.47 |
| 123 | $62,778.47 | $358.74 | $0.00 | $354.96 | $63,492.17 |
| 124 | $63,492.17 | $358.74 | $0.00 | $358.99 | $64,209.90 |
| 125 | $64,209.90 | $358.74 | $0.00 | $363.05 | $64,931.69 |
| 126 | $64,931.69 | $358.74 | $0.00 | $367.13 | $65,657.56 |
| 127 | $65,657.56 | $358.74 | $0.00 | $371.24 | $66,387.54 |
| 128 | $66,387.54 | $358.74 | $0.00 | $375.36 | $67,121.64 |
| 129 | $67,121.64 | $358.74 | $0.00 | $379.52 | $67,859.90 |
| 130 | $67,859.90 | $358.74 | $0.00 | $383.69 | $68,602.33 |
| 131 | $68,602.33 | $358.74 | $0.00 | $387.89 | $69,348.96 |
| 132 | $69,348.96 | $358.74 | $0.00 | $392.11 | $70,099.81 |
| 133 | $70,099.81 | $358.74 | $0.00 | $396.35 | $70,854.90 |
| 134 | $70,854.90 | $358.74 | $0.00 | $400.62 | $71,614.26 |
| 135 | $71,614.26 | $358.74 | $0.00 | $404.92 | $72,377.92 |
| 136 | $72,377.92 | $358.74 | $0.00 | $409.24 | $73,145.90 |
| 137 | $73,145.90 | $358.74 | $0.00 | $413.58 | $73,918.22 |
| 138 | $73,918.22 | $358.74 | $0.00 | $417.94 | $74,694.90 |
| 139 | $74,694.90 | $358.74 | $0.00 | $422.34 | $75,475.98 |
| 140 | $75,475.98 | $358.74 | $0.00 | $426.75 | $76,261.47 |
| 141 | $76,261.47 | $358.74 | $0.00 | $431.19 | $77,051.40 |
| 142 | $77,051.40 | $358.74 | $0.00 | $435.66 | $77,845.80 |
| 143 | $77,845.80 | $358.74 | $0.00 | $440.15 | $78,644.69 |
| 144 | $78,644.69 | $358.74 | $0.00 | $444.67 | $79,448.10 |
| 145 | $79,448.10 | $358.74 | $0.00 | $449.21 | $80,256.05 |
| 146 | $80,256.05 | $358.74 | $0.00 | $453.78 | $81,068.57 |
| 147 | $81,068.57 | $358.74 | $0.00 | $458.37 | $81,885.68 |
| 148 | $81,885.68 | $358.74 | $0.00 | $462.99 | $82,707.41 |
| 149 | $82,707.41 | $358.74 | $0.00 | $467.64 | $83,533.79 |
| 150 | $83,533.79 | $358.74 | $0.00 | $472.31 | $84,364.84 |
| 151 | $84,364.84 | $358.74 | $0.00 | $477.01 | $85,200.59 |
| 152 | $85,200.59 | $358.74 | $0.00 | $481.74 | $86,041.07 |
| 153 | $86,041.07 | $358.74 | $0.00 | $486.49 | $86,886.30 |
| 154 | $86,886.30 | $358.74 | $0.00 | $491.27 | $87,736.31 |
| 155 | $87,736.31 | $358.74 | $0.00 | $496.07 | $88,591.12 |
| 156 | $88,591.12 | $358.74 | $0.00 | $500.91 | $89,450.77 |
| 157 | $89,450.77 | $358.74 | $0.00 | $505.77 | $90,315.28 |
| 158 | $90,315.28 | $358.74 | $0.00 | $510.66 | $91,184.68 |
| 159 | $91,184.68 | $358.74 | $0.00 | $515.57 | $92,058.99 |
| 160 | $92,058.99 | $358.74 | $0.00 | $520.51 | $92,938.24 |
| 161 | $92,938.24 | $358.74 | $0.00 | $525.49 | $93,822.47 |
| 162 | $93,822.47 | $358.74 | $0.00 | $530.49 | $94,711.70 |
| 163 | $94,711.70 | $358.74 | $0.00 | $535.51 | $95,605.95 |
| 164 | $95,605.95 | $358.74 | $0.00 | $540.57 | $96,505.26 |
| 165 | $96,505.26 | $358.74 | $0.00 | $545.65 | $97,409.65 |
| 166 | $97,409.65 | $358.74 | $0.00 | $550.77 | $98,319.16 |
| 167 | $98,319.16 | $358.74 | $0.00 | $555.91 | $99,233.81 |
| 168 | $99,233.81 | $358.74 | $0.00 | $561.08 | $100,153.63 |
| 169 | $100,153.63 | $358.74 | $0.00 | $566.28 | $101,078.65 |
| 170 | $101,078.65 | $358.74 | $0.00 | $571.51 | $102,008.90 |
| 171 | $102,008.90 | $358.74 | $0.00 | $576.77 | $102,944.41 |
| 172 | $102,944.41 | $358.74 | $0.00 | $582.06 | $103,885.21 |
| 173 | $103,885.21 | $358.74 | $0.00 | $587.38 | $104,831.33 |
| 174 | $104,831.33 | $358.74 | $0.00 | $592.73 | $105,782.80 |
| 175 | $105,782.80 | $358.74 | $0.00 | $598.11 | $106,739.65 |
| 176 | $106,739.65 | $358.74 | $0.00 | $603.52 | $107,701.91 |
| 177 | $107,701.91 | $358.74 | $0.00 | $608.96 | $108,669.61 |
| 178 | $108,669.61 | $358.74 | $0.00 | $614.43 | $109,642.78 |
| 179 | $109,642.78 | $358.74 | $0.00 | $619.94 | $110,621.46 |
| 180 | $110,621.46 | $358.74 | $0.00 | $625.47 | $111,605.67 |
| 181 | $111,605.67 | $358.74 | $0.00 | $631.03 | $112,595.44 |
| 182 | $112,595.44 | $358.74 | $0.00 | $636.63 | $113,590.81 |
| 183 | $113,590.81 | $358.74 | $0.00 | $642.26 | $114,591.81 |
| 184 | $114,591.81 | $358.74 | $0.00 | $647.92 | $115,598.47 |
| 185 | $115,598.47 | $358.74 | $0.00 | $653.61 | $116,610.82 |
| 186 | $116,610.82 | $358.74 | $0.00 | $659.33 | $117,628.89 |
| 187 | $117,628.89 | $358.74 | $0.00 | $665.09 | $118,652.72 |
| 188 | $118,652.72 | $358.74 | $0.00 | $670.88 | $119,682.34 |
| 189 | $119,682.34 | $358.74 | $0.00 | $676.70 | $120,717.78 |
| 190 | $120,717.78 | $358.74 | $0.00 | $682.56 | $121,759.08 |
| 191 | $121,759.08 | $358.74 | $0.00 | $688.44 | $122,806.26 |
| 192 | $122,806.26 | $358.74 | $0.00 | $694.36 | $123,859.36 |
| 193 | $123,859.36 | $358.74 | $0.00 | $700.32 | $124,918.42 |
| 194 | $124,918.42 | $358.74 | $0.00 | $706.31 | $125,983.47 |
| 195 | $125,983.47 | $358.74 | $0.00 | $712.33 | $127,054.54 |
| 196 | $127,054.54 | $358.74 | $0.00 | $718.38 | $128,131.66 |
| 197 | $128,131.66 | $358.74 | $0.00 | $724.48 | $129,214.88 |
| 198 | $129,214.88 | $358.74 | $0.00 | $730.60 | $130,304.22 |
| 199 | $130,304.22 | $358.74 | $0.00 | $736.76 | $131,399.72 |
| 200 | $131,399.72 | $358.74 | $0.00 | $742.95 | $132,501.41 |
| 201 | $132,501.41 | $358.74 | $0.00 | $749.18 | $133,609.33 |
| 202 | $133,609.33 | $358.74 | $0.00 | $755.45 | $134,723.52 |
| 203 | $134,723.52 | $358.74 | $0.00 | $761.75 | $135,844.01 |
| 204 | $135,844.01 | $358.74 | $0.00 | $768.08 | $136,970.83 |
| 205 | $136,970.83 | $358.74 | $0.00 | $774.45 | $138,104.02 |
| 206 | $138,104.02 | $358.74 | $0.00 | $780.86 | $139,243.62 |
| 207 | $139,243.62 | $358.74 | $0.00 | $787.30 | $140,389.66 |
| 208 | $140,389.66 | $358.74 | $0.00 | $793.78 | $141,542.18 |
| 209 | $141,542.18 | $358.74 | $0.00 | $800.30 | $142,701.22 |
| 210 | $142,701.22 | $358.74 | $0.00 | $806.85 | $143,866.81 |
| 211 | $143,866.81 | $358.74 | $0.00 | $813.44 | $145,038.99 |
| 212 | $145,038.99 | $358.74 | $0.00 | $820.07 | $146,217.80 |
| 213 | $146,217.80 | $358.74 | $0.00 | $826.74 | $147,403.28 |
| 214 | $147,403.28 | $358.74 | $0.00 | $833.44 | $148,595.46 |
| 215 | $148,595.46 | $358.74 | $0.00 | $840.18 | $149,794.38 |
| 216 | $149,794.38 | $358.74 | $0.00 | $846.96 | $151,000.08 |
| 217 | $151,000.08 | $358.74 | $42,058.08 | $853.78 | $110,154.52 |
| 218 | $110,154.52 | $358.74 | $0.00 | $622.83 | $111,136.09 |
| 219 | $111,136.09 | $358.74 | $0.00 | $628.38 | $112,123.21 |
| 220 | $112,123.21 | $358.74 | $0.00 | $633.96 | $113,115.91 |
| 221 | $113,115.91 | $358.74 | $0.00 | $639.57 | $114,114.22 |
| 222 | $114,114.22 | $358.74 | $0.00 | $645.22 | $115,118.18 |
| 223 | $115,118.18 | $358.74 | $0.00 | $650.89 | $116,127.81 |
| 224 | $116,127.81 | $358.74 | $0.00 | $656.60 | $117,143.15 |
| 225 | $117,143.15 | $358.74 | $0.00 | $662.34 | $118,164.23 |
| 226 | $118,164.23 | $358.74 | $0.00 | $668.12 | $119,191.09 |
| 227 | $119,191.09 | $358.74 | $0.00 | $673.92 | $120,223.75 |
| 228 | $120,223.75 | $358.74 | $0.00 | $679.76 | $121,262.25 |
| 229 | $121,262.25 | $358.74 | $44,160.98 | $685.63 | $78,145.64 |
| 230 | $78,145.64 | $358.74 | $0.00 | $441.85 | $78,946.23 |
| 231 | $78,946.23 | $358.74 | $0.00 | $446.37 | $79,751.34 |
| 232 | $79,751.34 | $358.74 | $0.00 | $450.93 | $80,561.01 |
| 233 | $80,561.01 | $358.74 | $0.00 | $455.50 | $81,375.25 |
| 234 | $81,375.25 | $358.74 | $0.00 | $460.11 | $82,194.10 |
| 235 | $82,194.10 | $358.74 | $0.00 | $464.74 | $83,017.58 |
| 236 | $83,017.58 | $358.74 | $0.00 | $469.39 | $83,845.71 |
| 237 | $83,845.71 | $358.74 | $0.00 | $474.08 | $84,678.53 |
| 238 | $84,678.53 | $358.74 | $0.00 | $478.78 | $85,516.05 |
| 239 | $85,516.05 | $358.74 | $0.00 | $483.52 | $86,358.31 |
| 240 | $86,358.31 | $358.74 | $0.00 | $488.28 | $87,205.33 |
| 241 | $87,205.33 | $358.74 | $46,369.03 | $493.07 | $41,688.11 |
| 242 | $41,688.11 | $358.74 | $0.00 | $235.71 | $42,282.56 |
| 243 | $42,282.56 | $358.74 | $0.00 | $239.07 | $42,880.37 |
| 244 | $42,880.37 | $358.74 | $0.00 | $242.45 | $43,481.56 |
| 245 | $43,481.56 | $358.74 | $0.00 | $245.85 | $44,086.15 |
| 246 | $44,086.15 | $358.74 | $0.00 | $249.27 | $44,694.16 |
| 247 | $44,694.16 | $358.74 | $0.00 | $252.71 | $45,305.61 |
| 248 | $45,305.61 | $358.74 | $0.00 | $256.16 | $45,920.51 |
| 249 | $45,920.51 | $358.74 | $0.00 | $259.64 | $46,538.89 |
| 250 | $46,538.89 | $358.74 | $0.00 | $263.14 | $47,160.77 |
| 251 | $47,160.77 | $358.74 | $0.00 | $266.65 | $47,786.16 |
| 252 | $47,786.16 | $358.74 | $0.00 | $270.19 | $48,415.09 |
| 253 | $48,415.09 | $0.00 | $48,687.48 | $273.75 | $1.36 |