How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $45,477 |
| Monthly savings required | $360 |
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 $181,908.31 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $359.98 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 | 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 South Florida Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $359.98 | $0.00 | $0.00 | $359.98 |
| 2 | $359.98 | $359.98 | $0.00 | $2.04 | $722.00 |
| 3 | $722.00 | $359.98 | $0.00 | $4.08 | $1,086.06 |
| 4 | $1,086.06 | $359.98 | $0.00 | $6.14 | $1,452.18 |
| 5 | $1,452.18 | $359.98 | $0.00 | $8.21 | $1,820.37 |
| 6 | $1,820.37 | $359.98 | $0.00 | $10.29 | $2,190.64 |
| 7 | $2,190.64 | $359.98 | $0.00 | $12.39 | $2,563.01 |
| 8 | $2,563.01 | $359.98 | $0.00 | $14.49 | $2,937.48 |
| 9 | $2,937.48 | $359.98 | $0.00 | $16.61 | $3,314.07 |
| 10 | $3,314.07 | $359.98 | $0.00 | $18.74 | $3,692.79 |
| 11 | $3,692.79 | $359.98 | $0.00 | $20.88 | $4,073.65 |
| 12 | $4,073.65 | $359.98 | $0.00 | $23.03 | $4,456.66 |
| 13 | $4,456.66 | $359.98 | $0.00 | $25.20 | $4,841.84 |
| 14 | $4,841.84 | $359.98 | $0.00 | $27.38 | $5,229.20 |
| 15 | $5,229.20 | $359.98 | $0.00 | $29.57 | $5,618.75 |
| 16 | $5,618.75 | $359.98 | $0.00 | $31.77 | $6,010.50 |
| 17 | $6,010.50 | $359.98 | $0.00 | $33.98 | $6,404.46 |
| 18 | $6,404.46 | $359.98 | $0.00 | $36.21 | $6,800.65 |
| 19 | $6,800.65 | $359.98 | $0.00 | $38.45 | $7,199.08 |
| 20 | $7,199.08 | $359.98 | $0.00 | $40.70 | $7,599.76 |
| 21 | $7,599.76 | $359.98 | $0.00 | $42.97 | $8,002.71 |
| 22 | $8,002.71 | $359.98 | $0.00 | $45.25 | $8,407.94 |
| 23 | $8,407.94 | $359.98 | $0.00 | $47.54 | $8,815.46 |
| 24 | $8,815.46 | $359.98 | $0.00 | $49.84 | $9,225.28 |
| 25 | $9,225.28 | $359.98 | $0.00 | $52.16 | $9,637.42 |
| 26 | $9,637.42 | $359.98 | $0.00 | $54.49 | $10,051.89 |
| 27 | $10,051.89 | $359.98 | $0.00 | $56.83 | $10,468.70 |
| 28 | $10,468.70 | $359.98 | $0.00 | $59.19 | $10,887.87 |
| 29 | $10,887.87 | $359.98 | $0.00 | $61.56 | $11,309.41 |
| 30 | $11,309.41 | $359.98 | $0.00 | $63.95 | $11,733.34 |
| 31 | $11,733.34 | $359.98 | $0.00 | $66.34 | $12,159.66 |
| 32 | $12,159.66 | $359.98 | $0.00 | $68.75 | $12,588.39 |
| 33 | $12,588.39 | $359.98 | $0.00 | $71.18 | $13,019.55 |
| 34 | $13,019.55 | $359.98 | $0.00 | $73.61 | $13,453.14 |
| 35 | $13,453.14 | $359.98 | $0.00 | $76.07 | $13,889.19 |
| 36 | $13,889.19 | $359.98 | $0.00 | $78.53 | $14,327.70 |
| 37 | $14,327.70 | $359.98 | $0.00 | $81.01 | $14,768.69 |
| 38 | $14,768.69 | $359.98 | $0.00 | $83.50 | $15,212.17 |
| 39 | $15,212.17 | $359.98 | $0.00 | $86.01 | $15,658.16 |
| 40 | $15,658.16 | $359.98 | $0.00 | $88.53 | $16,106.67 |
| 41 | $16,106.67 | $359.98 | $0.00 | $91.07 | $16,557.72 |
| 42 | $16,557.72 | $359.98 | $0.00 | $93.62 | $17,011.32 |
| 43 | $17,011.32 | $359.98 | $0.00 | $96.18 | $17,467.48 |
| 44 | $17,467.48 | $359.98 | $0.00 | $98.76 | $17,926.22 |
| 45 | $17,926.22 | $359.98 | $0.00 | $101.36 | $18,387.56 |
| 46 | $18,387.56 | $359.98 | $0.00 | $103.97 | $18,851.51 |
| 47 | $18,851.51 | $359.98 | $0.00 | $106.59 | $19,318.08 |
| 48 | $19,318.08 | $359.98 | $0.00 | $109.23 | $19,787.29 |
| 49 | $19,787.29 | $359.98 | $0.00 | $111.88 | $20,259.15 |
| 50 | $20,259.15 | $359.98 | $0.00 | $114.55 | $20,733.68 |
| 51 | $20,733.68 | $359.98 | $0.00 | $117.23 | $21,210.89 |
| 52 | $21,210.89 | $359.98 | $0.00 | $119.93 | $21,690.80 |
| 53 | $21,690.80 | $359.98 | $0.00 | $122.64 | $22,173.42 |
| 54 | $22,173.42 | $359.98 | $0.00 | $125.37 | $22,658.77 |
| 55 | $22,658.77 | $359.98 | $0.00 | $128.12 | $23,146.87 |
| 56 | $23,146.87 | $359.98 | $0.00 | $130.88 | $23,637.73 |
| 57 | $23,637.73 | $359.98 | $0.00 | $133.65 | $24,131.36 |
| 58 | $24,131.36 | $359.98 | $0.00 | $136.44 | $24,627.78 |
| 59 | $24,627.78 | $359.98 | $0.00 | $139.25 | $25,127.01 |
| 60 | $25,127.01 | $359.98 | $0.00 | $142.07 | $25,629.06 |
| 61 | $25,629.06 | $359.98 | $0.00 | $144.91 | $26,133.95 |
| 62 | $26,133.95 | $359.98 | $0.00 | $147.77 | $26,641.70 |
| 63 | $26,641.70 | $359.98 | $0.00 | $150.64 | $27,152.32 |
| 64 | $27,152.32 | $359.98 | $0.00 | $153.52 | $27,665.82 |
| 65 | $27,665.82 | $359.98 | $0.00 | $156.43 | $28,182.23 |
| 66 | $28,182.23 | $359.98 | $0.00 | $159.35 | $28,701.56 |
| 67 | $28,701.56 | $359.98 | $0.00 | $162.28 | $29,223.82 |
| 68 | $29,223.82 | $359.98 | $0.00 | $165.24 | $29,749.04 |
| 69 | $29,749.04 | $359.98 | $0.00 | $168.21 | $30,277.23 |
| 70 | $30,277.23 | $359.98 | $0.00 | $171.19 | $30,808.40 |
| 71 | $30,808.40 | $359.98 | $0.00 | $174.20 | $31,342.58 |
| 72 | $31,342.58 | $359.98 | $0.00 | $177.22 | $31,879.78 |
| 73 | $31,879.78 | $359.98 | $0.00 | $180.25 | $32,420.01 |
| 74 | $32,420.01 | $359.98 | $0.00 | $183.31 | $32,963.30 |
| 75 | $32,963.30 | $359.98 | $0.00 | $186.38 | $33,509.66 |
| 76 | $33,509.66 | $359.98 | $0.00 | $189.47 | $34,059.11 |
| 77 | $34,059.11 | $359.98 | $0.00 | $192.58 | $34,611.67 |
| 78 | $34,611.67 | $359.98 | $0.00 | $195.70 | $35,167.35 |
| 79 | $35,167.35 | $359.98 | $0.00 | $198.84 | $35,726.17 |
| 80 | $35,726.17 | $359.98 | $0.00 | $202.00 | $36,288.15 |
| 81 | $36,288.15 | $359.98 | $0.00 | $205.18 | $36,853.31 |
| 82 | $36,853.31 | $359.98 | $0.00 | $208.37 | $37,421.66 |
| 83 | $37,421.66 | $359.98 | $0.00 | $211.59 | $37,993.23 |
| 84 | $37,993.23 | $359.98 | $0.00 | $214.82 | $38,568.03 |
| 85 | $38,568.03 | $359.98 | $0.00 | $218.07 | $39,146.08 |
| 86 | $39,146.08 | $359.98 | $0.00 | $221.34 | $39,727.40 |
| 87 | $39,727.40 | $359.98 | $0.00 | $224.62 | $40,312.00 |
| 88 | $40,312.00 | $359.98 | $0.00 | $227.93 | $40,899.91 |
| 89 | $40,899.91 | $359.98 | $0.00 | $231.25 | $41,491.14 |
| 90 | $41,491.14 | $359.98 | $0.00 | $234.60 | $42,085.72 |
| 91 | $42,085.72 | $359.98 | $0.00 | $237.96 | $42,683.66 |
| 92 | $42,683.66 | $359.98 | $0.00 | $241.34 | $43,284.98 |
| 93 | $43,284.98 | $359.98 | $0.00 | $244.74 | $43,889.70 |
| 94 | $43,889.70 | $359.98 | $0.00 | $248.16 | $44,497.84 |
| 95 | $44,497.84 | $359.98 | $0.00 | $251.60 | $45,109.42 |
| 96 | $45,109.42 | $359.98 | $0.00 | $255.06 | $45,724.46 |
| 97 | $45,724.46 | $359.98 | $0.00 | $258.53 | $46,342.97 |
| 98 | $46,342.97 | $359.98 | $0.00 | $262.03 | $46,964.98 |
| 99 | $46,964.98 | $359.98 | $0.00 | $265.55 | $47,590.51 |
| 100 | $47,590.51 | $359.98 | $0.00 | $269.08 | $48,219.57 |
| 101 | $48,219.57 | $359.98 | $0.00 | $272.64 | $48,852.19 |
| 102 | $48,852.19 | $359.98 | $0.00 | $276.22 | $49,488.39 |
| 103 | $49,488.39 | $359.98 | $0.00 | $279.81 | $50,128.18 |
| 104 | $50,128.18 | $359.98 | $0.00 | $283.43 | $50,771.59 |
| 105 | $50,771.59 | $359.98 | $0.00 | $287.07 | $51,418.64 |
| 106 | $51,418.64 | $359.98 | $0.00 | $290.73 | $52,069.35 |
| 107 | $52,069.35 | $359.98 | $0.00 | $294.41 | $52,723.74 |
| 108 | $52,723.74 | $359.98 | $0.00 | $298.11 | $53,381.83 |
| 109 | $53,381.83 | $359.98 | $0.00 | $301.83 | $54,043.64 |
| 110 | $54,043.64 | $359.98 | $0.00 | $305.57 | $54,709.19 |
| 111 | $54,709.19 | $359.98 | $0.00 | $309.33 | $55,378.50 |
| 112 | $55,378.50 | $359.98 | $0.00 | $313.12 | $56,051.60 |
| 113 | $56,051.60 | $359.98 | $0.00 | $316.92 | $56,728.50 |
| 114 | $56,728.50 | $359.98 | $0.00 | $320.75 | $57,409.23 |
| 115 | $57,409.23 | $359.98 | $0.00 | $324.60 | $58,093.81 |
| 116 | $58,093.81 | $359.98 | $0.00 | $328.47 | $58,782.26 |
| 117 | $58,782.26 | $359.98 | $0.00 | $332.36 | $59,474.60 |
| 118 | $59,474.60 | $359.98 | $0.00 | $336.28 | $60,170.86 |
| 119 | $60,170.86 | $359.98 | $0.00 | $340.21 | $60,871.05 |
| 120 | $60,871.05 | $359.98 | $0.00 | $344.17 | $61,575.20 |
| 121 | $61,575.20 | $359.98 | $0.00 | $348.16 | $62,283.34 |
| 122 | $62,283.34 | $359.98 | $0.00 | $352.16 | $62,995.48 |
| 123 | $62,995.48 | $359.98 | $0.00 | $356.19 | $63,711.65 |
| 124 | $63,711.65 | $359.98 | $0.00 | $360.23 | $64,431.86 |
| 125 | $64,431.86 | $359.98 | $0.00 | $364.31 | $65,156.15 |
| 126 | $65,156.15 | $359.98 | $0.00 | $368.40 | $65,884.53 |
| 127 | $65,884.53 | $359.98 | $0.00 | $372.52 | $66,617.03 |
| 128 | $66,617.03 | $359.98 | $0.00 | $376.66 | $67,353.67 |
| 129 | $67,353.67 | $359.98 | $0.00 | $380.83 | $68,094.48 |
| 130 | $68,094.48 | $359.98 | $0.00 | $385.02 | $68,839.48 |
| 131 | $68,839.48 | $359.98 | $0.00 | $389.23 | $69,588.69 |
| 132 | $69,588.69 | $359.98 | $0.00 | $393.46 | $70,342.13 |
| 133 | $70,342.13 | $359.98 | $0.00 | $397.72 | $71,099.83 |
| 134 | $71,099.83 | $359.98 | $0.00 | $402.01 | $71,861.82 |
| 135 | $71,861.82 | $359.98 | $0.00 | $406.32 | $72,628.12 |
| 136 | $72,628.12 | $359.98 | $0.00 | $410.65 | $73,398.75 |
| 137 | $73,398.75 | $359.98 | $0.00 | $415.01 | $74,173.74 |
| 138 | $74,173.74 | $359.98 | $0.00 | $419.39 | $74,953.11 |
| 139 | $74,953.11 | $359.98 | $0.00 | $423.80 | $75,736.89 |
| 140 | $75,736.89 | $359.98 | $0.00 | $428.23 | $76,525.10 |
| 141 | $76,525.10 | $359.98 | $0.00 | $432.68 | $77,317.76 |
| 142 | $77,317.76 | $359.98 | $0.00 | $437.17 | $78,114.91 |
| 143 | $78,114.91 | $359.98 | $0.00 | $441.67 | $78,916.56 |
| 144 | $78,916.56 | $359.98 | $0.00 | $446.21 | $79,722.75 |
| 145 | $79,722.75 | $359.98 | $0.00 | $450.76 | $80,533.49 |
| 146 | $80,533.49 | $359.98 | $0.00 | $455.35 | $81,348.82 |
| 147 | $81,348.82 | $359.98 | $0.00 | $459.96 | $82,168.76 |
| 148 | $82,168.76 | $359.98 | $0.00 | $464.59 | $82,993.33 |
| 149 | $82,993.33 | $359.98 | $0.00 | $469.26 | $83,822.57 |
| 150 | $83,822.57 | $359.98 | $0.00 | $473.94 | $84,656.49 |
| 151 | $84,656.49 | $359.98 | $0.00 | $478.66 | $85,495.13 |
| 152 | $85,495.13 | $359.98 | $0.00 | $483.40 | $86,338.51 |
| 153 | $86,338.51 | $359.98 | $0.00 | $488.17 | $87,186.66 |
| 154 | $87,186.66 | $359.98 | $0.00 | $492.97 | $88,039.61 |
| 155 | $88,039.61 | $359.98 | $0.00 | $497.79 | $88,897.38 |
| 156 | $88,897.38 | $359.98 | $0.00 | $502.64 | $89,760.00 |
| 157 | $89,760.00 | $359.98 | $0.00 | $507.52 | $90,627.50 |
| 158 | $90,627.50 | $359.98 | $0.00 | $512.42 | $91,499.90 |
| 159 | $91,499.90 | $359.98 | $0.00 | $517.35 | $92,377.23 |
| 160 | $92,377.23 | $359.98 | $0.00 | $522.31 | $93,259.52 |
| 161 | $93,259.52 | $359.98 | $0.00 | $527.30 | $94,146.80 |
| 162 | $94,146.80 | $359.98 | $0.00 | $532.32 | $95,039.10 |
| 163 | $95,039.10 | $359.98 | $0.00 | $537.36 | $95,936.44 |
| 164 | $95,936.44 | $359.98 | $0.00 | $542.44 | $96,838.86 |
| 165 | $96,838.86 | $359.98 | $0.00 | $547.54 | $97,746.38 |
| 166 | $97,746.38 | $359.98 | $0.00 | $552.67 | $98,659.03 |
| 167 | $98,659.03 | $359.98 | $0.00 | $557.83 | $99,576.84 |
| 168 | $99,576.84 | $359.98 | $0.00 | $563.02 | $100,499.84 |
| 169 | $100,499.84 | $359.98 | $0.00 | $568.24 | $101,428.06 |
| 170 | $101,428.06 | $359.98 | $0.00 | $573.49 | $102,361.53 |
| 171 | $102,361.53 | $359.98 | $0.00 | $578.77 | $103,300.28 |
| 172 | $103,300.28 | $359.98 | $0.00 | $584.07 | $104,244.33 |
| 173 | $104,244.33 | $359.98 | $0.00 | $589.41 | $105,193.72 |
| 174 | $105,193.72 | $359.98 | $0.00 | $594.78 | $106,148.48 |
| 175 | $106,148.48 | $359.98 | $0.00 | $600.18 | $107,108.64 |
| 176 | $107,108.64 | $359.98 | $0.00 | $605.61 | $108,074.23 |
| 177 | $108,074.23 | $359.98 | $0.00 | $611.07 | $109,045.28 |
| 178 | $109,045.28 | $359.98 | $0.00 | $616.56 | $110,021.82 |
| 179 | $110,021.82 | $359.98 | $0.00 | $622.08 | $111,003.88 |
| 180 | $111,003.88 | $359.98 | $0.00 | $627.63 | $111,991.49 |
| 181 | $111,991.49 | $359.98 | $0.00 | $633.22 | $112,984.69 |
| 182 | $112,984.69 | $359.98 | $0.00 | $638.83 | $113,983.50 |
| 183 | $113,983.50 | $359.98 | $0.00 | $644.48 | $114,987.96 |
| 184 | $114,987.96 | $359.98 | $0.00 | $650.16 | $115,998.10 |
| 185 | $115,998.10 | $359.98 | $0.00 | $655.87 | $117,013.95 |
| 186 | $117,013.95 | $359.98 | $0.00 | $661.61 | $118,035.54 |
| 187 | $118,035.54 | $359.98 | $0.00 | $667.39 | $119,062.91 |
| 188 | $119,062.91 | $359.98 | $0.00 | $673.20 | $120,096.09 |
| 189 | $120,096.09 | $359.98 | $0.00 | $679.04 | $121,135.11 |
| 190 | $121,135.11 | $359.98 | $0.00 | $684.92 | $122,180.01 |
| 191 | $122,180.01 | $359.98 | $0.00 | $690.82 | $123,230.81 |
| 192 | $123,230.81 | $359.98 | $0.00 | $696.76 | $124,287.55 |
| 193 | $124,287.55 | $359.98 | $0.00 | $702.74 | $125,350.27 |
| 194 | $125,350.27 | $359.98 | $0.00 | $708.75 | $126,419.00 |
| 195 | $126,419.00 | $359.98 | $0.00 | $714.79 | $127,493.77 |
| 196 | $127,493.77 | $359.98 | $0.00 | $720.87 | $128,574.62 |
| 197 | $128,574.62 | $359.98 | $0.00 | $726.98 | $129,661.58 |
| 198 | $129,661.58 | $359.98 | $0.00 | $733.13 | $130,754.69 |
| 199 | $130,754.69 | $359.98 | $0.00 | $739.31 | $131,853.98 |
| 200 | $131,853.98 | $359.98 | $0.00 | $745.52 | $132,959.48 |
| 201 | $132,959.48 | $359.98 | $0.00 | $751.77 | $134,071.23 |
| 202 | $134,071.23 | $359.98 | $0.00 | $758.06 | $135,189.27 |
| 203 | $135,189.27 | $359.98 | $0.00 | $764.38 | $136,313.63 |
| 204 | $136,313.63 | $359.98 | $0.00 | $770.74 | $137,444.35 |
| 205 | $137,444.35 | $359.98 | $0.00 | $777.13 | $138,581.46 |
| 206 | $138,581.46 | $359.98 | $0.00 | $783.56 | $139,725.00 |
| 207 | $139,725.00 | $359.98 | $0.00 | $790.03 | $140,875.01 |
| 208 | $140,875.01 | $359.98 | $0.00 | $796.53 | $142,031.52 |
| 209 | $142,031.52 | $359.98 | $0.00 | $803.07 | $143,194.57 |
| 210 | $143,194.57 | $359.98 | $0.00 | $809.64 | $144,364.19 |
| 211 | $144,364.19 | $359.98 | $0.00 | $816.26 | $145,540.43 |
| 212 | $145,540.43 | $359.98 | $0.00 | $822.91 | $146,723.32 |
| 213 | $146,723.32 | $359.98 | $0.00 | $829.59 | $147,912.89 |
| 214 | $147,912.89 | $359.98 | $0.00 | $836.32 | $149,109.19 |
| 215 | $149,109.19 | $359.98 | $0.00 | $843.09 | $150,312.26 |
| 216 | $150,312.26 | $359.98 | $0.00 | $849.89 | $151,522.13 |
| 217 | $151,522.13 | $359.98 | $42,204.88 | $856.73 | $110,533.96 |
| 218 | $110,533.96 | $359.98 | $0.00 | $624.98 | $111,518.92 |
| 219 | $111,518.92 | $359.98 | $0.00 | $630.54 | $112,509.44 |
| 220 | $112,509.44 | $359.98 | $0.00 | $636.14 | $113,505.56 |
| 221 | $113,505.56 | $359.98 | $0.00 | $641.78 | $114,507.32 |
| 222 | $114,507.32 | $359.98 | $0.00 | $647.44 | $115,514.74 |
| 223 | $115,514.74 | $359.98 | $0.00 | $653.14 | $116,527.86 |
| 224 | $116,527.86 | $359.98 | $0.00 | $658.87 | $117,546.71 |
| 225 | $117,546.71 | $359.98 | $0.00 | $664.63 | $118,571.32 |
| 226 | $118,571.32 | $359.98 | $0.00 | $670.42 | $119,601.72 |
| 227 | $119,601.72 | $359.98 | $0.00 | $676.25 | $120,637.95 |
| 228 | $120,637.95 | $359.98 | $0.00 | $682.10 | $121,680.03 |
| 229 | $121,680.03 | $359.98 | $44,315.13 | $688.00 | $78,412.88 |
| 230 | $78,412.88 | $359.98 | $0.00 | $443.36 | $79,216.22 |
| 231 | $79,216.22 | $359.98 | $0.00 | $447.90 | $80,024.10 |
| 232 | $80,024.10 | $359.98 | $0.00 | $452.47 | $80,836.55 |
| 233 | $80,836.55 | $359.98 | $0.00 | $457.06 | $81,653.59 |
| 234 | $81,653.59 | $359.98 | $0.00 | $461.68 | $82,475.25 |
| 235 | $82,475.25 | $359.98 | $0.00 | $466.33 | $83,301.56 |
| 236 | $83,301.56 | $359.98 | $0.00 | $471.00 | $84,132.54 |
| 237 | $84,132.54 | $359.98 | $0.00 | $475.70 | $84,968.22 |
| 238 | $84,968.22 | $359.98 | $0.00 | $480.42 | $85,808.62 |
| 239 | $85,808.62 | $359.98 | $0.00 | $485.17 | $86,653.77 |
| 240 | $86,653.77 | $359.98 | $0.00 | $489.95 | $87,503.70 |
| 241 | $87,503.70 | $359.98 | $46,530.88 | $494.76 | $41,827.56 |
| 242 | $41,827.56 | $359.98 | $0.00 | $236.50 | $42,424.04 |
| 243 | $42,424.04 | $359.98 | $0.00 | $239.87 | $43,023.89 |
| 244 | $43,023.89 | $359.98 | $0.00 | $243.26 | $43,627.13 |
| 245 | $43,627.13 | $359.98 | $0.00 | $246.67 | $44,233.78 |
| 246 | $44,233.78 | $359.98 | $0.00 | $250.10 | $44,843.86 |
| 247 | $44,843.86 | $359.98 | $0.00 | $253.55 | $45,457.39 |
| 248 | $45,457.39 | $359.98 | $0.00 | $257.02 | $46,074.39 |
| 249 | $46,074.39 | $359.98 | $0.00 | $260.51 | $46,694.88 |
| 250 | $46,694.88 | $359.98 | $0.00 | $264.02 | $47,318.88 |
| 251 | $47,318.88 | $359.98 | $0.00 | $267.55 | $47,946.41 |
| 252 | $47,946.41 | $359.98 | $0.00 | $271.10 | $48,577.49 |
| 253 | $48,577.49 | $0.00 | $48,857.43 | $274.66 | ($5.28) |