How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,511 |
| Monthly savings required | $360 |
How much will it cost to send your child to University of Phoenix West Florida Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $182,043.16 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $360.25 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 | $17,550.00 |
| 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 West Florida Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $360.25 | $0.00 | $0.00 | $360.25 |
| 2 | $360.25 | $360.25 | $0.00 | $2.04 | $722.54 |
| 3 | $722.54 | $360.25 | $0.00 | $4.09 | $1,086.88 |
| 4 | $1,086.88 | $360.25 | $0.00 | $6.15 | $1,453.28 |
| 5 | $1,453.28 | $360.25 | $0.00 | $8.22 | $1,821.75 |
| 6 | $1,821.75 | $360.25 | $0.00 | $10.30 | $2,192.30 |
| 7 | $2,192.30 | $360.25 | $0.00 | $12.40 | $2,564.95 |
| 8 | $2,564.95 | $360.25 | $0.00 | $14.50 | $2,939.70 |
| 9 | $2,939.70 | $360.25 | $0.00 | $16.62 | $3,316.57 |
| 10 | $3,316.57 | $360.25 | $0.00 | $18.75 | $3,695.57 |
| 11 | $3,695.57 | $360.25 | $0.00 | $20.90 | $4,076.72 |
| 12 | $4,076.72 | $360.25 | $0.00 | $23.05 | $4,460.02 |
| 13 | $4,460.02 | $360.25 | $0.00 | $25.22 | $4,845.49 |
| 14 | $4,845.49 | $360.25 | $0.00 | $27.40 | $5,233.14 |
| 15 | $5,233.14 | $360.25 | $0.00 | $29.59 | $5,622.98 |
| 16 | $5,622.98 | $360.25 | $0.00 | $31.79 | $6,015.02 |
| 17 | $6,015.02 | $360.25 | $0.00 | $34.01 | $6,409.28 |
| 18 | $6,409.28 | $360.25 | $0.00 | $36.24 | $6,805.77 |
| 19 | $6,805.77 | $360.25 | $0.00 | $38.48 | $7,204.50 |
| 20 | $7,204.50 | $360.25 | $0.00 | $40.74 | $7,605.49 |
| 21 | $7,605.49 | $360.25 | $0.00 | $43.00 | $8,008.74 |
| 22 | $8,008.74 | $360.25 | $0.00 | $45.28 | $8,414.27 |
| 23 | $8,414.27 | $360.25 | $0.00 | $47.58 | $8,822.10 |
| 24 | $8,822.10 | $360.25 | $0.00 | $49.88 | $9,232.23 |
| 25 | $9,232.23 | $360.25 | $0.00 | $52.20 | $9,644.68 |
| 26 | $9,644.68 | $360.25 | $0.00 | $54.53 | $10,059.46 |
| 27 | $10,059.46 | $360.25 | $0.00 | $56.88 | $10,476.59 |
| 28 | $10,476.59 | $360.25 | $0.00 | $59.24 | $10,896.08 |
| 29 | $10,896.08 | $360.25 | $0.00 | $61.61 | $11,317.94 |
| 30 | $11,317.94 | $360.25 | $0.00 | $63.99 | $11,742.18 |
| 31 | $11,742.18 | $360.25 | $0.00 | $66.39 | $12,168.82 |
| 32 | $12,168.82 | $360.25 | $0.00 | $68.80 | $12,597.87 |
| 33 | $12,597.87 | $360.25 | $0.00 | $71.23 | $13,029.35 |
| 34 | $13,029.35 | $360.25 | $0.00 | $73.67 | $13,463.27 |
| 35 | $13,463.27 | $360.25 | $0.00 | $76.12 | $13,899.64 |
| 36 | $13,899.64 | $360.25 | $0.00 | $78.59 | $14,338.48 |
| 37 | $14,338.48 | $360.25 | $0.00 | $81.07 | $14,779.80 |
| 38 | $14,779.80 | $360.25 | $0.00 | $83.57 | $15,223.62 |
| 39 | $15,223.62 | $360.25 | $0.00 | $86.08 | $15,669.95 |
| 40 | $15,669.95 | $360.25 | $0.00 | $88.60 | $16,118.80 |
| 41 | $16,118.80 | $360.25 | $0.00 | $91.14 | $16,570.19 |
| 42 | $16,570.19 | $360.25 | $0.00 | $93.69 | $17,024.13 |
| 43 | $17,024.13 | $360.25 | $0.00 | $96.26 | $17,480.64 |
| 44 | $17,480.64 | $360.25 | $0.00 | $98.84 | $17,939.73 |
| 45 | $17,939.73 | $360.25 | $0.00 | $101.43 | $18,401.41 |
| 46 | $18,401.41 | $360.25 | $0.00 | $104.04 | $18,865.70 |
| 47 | $18,865.70 | $360.25 | $0.00 | $106.67 | $19,332.62 |
| 48 | $19,332.62 | $360.25 | $0.00 | $109.31 | $19,802.18 |
| 49 | $19,802.18 | $360.25 | $0.00 | $111.96 | $20,274.39 |
| 50 | $20,274.39 | $360.25 | $0.00 | $114.63 | $20,749.27 |
| 51 | $20,749.27 | $360.25 | $0.00 | $117.32 | $21,226.84 |
| 52 | $21,226.84 | $360.25 | $0.00 | $120.02 | $21,707.11 |
| 53 | $21,707.11 | $360.25 | $0.00 | $122.74 | $22,190.10 |
| 54 | $22,190.10 | $360.25 | $0.00 | $125.47 | $22,675.82 |
| 55 | $22,675.82 | $360.25 | $0.00 | $128.21 | $23,164.28 |
| 56 | $23,164.28 | $360.25 | $0.00 | $130.97 | $23,655.50 |
| 57 | $23,655.50 | $360.25 | $0.00 | $133.75 | $24,149.50 |
| 58 | $24,149.50 | $360.25 | $0.00 | $136.54 | $24,646.29 |
| 59 | $24,646.29 | $360.25 | $0.00 | $139.35 | $25,145.89 |
| 60 | $25,145.89 | $360.25 | $0.00 | $142.18 | $25,648.32 |
| 61 | $25,648.32 | $360.25 | $0.00 | $145.02 | $26,153.59 |
| 62 | $26,153.59 | $360.25 | $0.00 | $147.88 | $26,661.72 |
| 63 | $26,661.72 | $360.25 | $0.00 | $150.75 | $27,172.72 |
| 64 | $27,172.72 | $360.25 | $0.00 | $153.64 | $27,686.61 |
| 65 | $27,686.61 | $360.25 | $0.00 | $156.54 | $28,203.40 |
| 66 | $28,203.40 | $360.25 | $0.00 | $159.47 | $28,723.12 |
| 67 | $28,723.12 | $360.25 | $0.00 | $162.40 | $29,245.77 |
| 68 | $29,245.77 | $360.25 | $0.00 | $165.36 | $29,771.38 |
| 69 | $29,771.38 | $360.25 | $0.00 | $168.33 | $30,299.96 |
| 70 | $30,299.96 | $360.25 | $0.00 | $171.32 | $30,831.53 |
| 71 | $30,831.53 | $360.25 | $0.00 | $174.33 | $31,366.11 |
| 72 | $31,366.11 | $360.25 | $0.00 | $177.35 | $31,903.71 |
| 73 | $31,903.71 | $360.25 | $0.00 | $180.39 | $32,444.35 |
| 74 | $32,444.35 | $360.25 | $0.00 | $183.45 | $32,988.05 |
| 75 | $32,988.05 | $360.25 | $0.00 | $186.52 | $33,534.82 |
| 76 | $33,534.82 | $360.25 | $0.00 | $189.61 | $34,084.68 |
| 77 | $34,084.68 | $360.25 | $0.00 | $192.72 | $34,637.65 |
| 78 | $34,637.65 | $360.25 | $0.00 | $195.85 | $35,193.75 |
| 79 | $35,193.75 | $360.25 | $0.00 | $198.99 | $35,752.99 |
| 80 | $35,752.99 | $360.25 | $0.00 | $202.15 | $36,315.39 |
| 81 | $36,315.39 | $360.25 | $0.00 | $205.33 | $36,880.97 |
| 82 | $36,880.97 | $360.25 | $0.00 | $208.53 | $37,449.75 |
| 83 | $37,449.75 | $360.25 | $0.00 | $211.75 | $38,021.75 |
| 84 | $38,021.75 | $360.25 | $0.00 | $214.98 | $38,596.98 |
| 85 | $38,596.98 | $360.25 | $0.00 | $218.23 | $39,175.46 |
| 86 | $39,175.46 | $360.25 | $0.00 | $221.50 | $39,757.21 |
| 87 | $39,757.21 | $360.25 | $0.00 | $224.79 | $40,342.25 |
| 88 | $40,342.25 | $360.25 | $0.00 | $228.10 | $40,930.60 |
| 89 | $40,930.60 | $360.25 | $0.00 | $231.43 | $41,522.28 |
| 90 | $41,522.28 | $360.25 | $0.00 | $234.77 | $42,117.30 |
| 91 | $42,117.30 | $360.25 | $0.00 | $238.14 | $42,715.69 |
| 92 | $42,715.69 | $360.25 | $0.00 | $241.52 | $43,317.46 |
| 93 | $43,317.46 | $360.25 | $0.00 | $244.92 | $43,922.63 |
| 94 | $43,922.63 | $360.25 | $0.00 | $248.34 | $44,531.22 |
| 95 | $44,531.22 | $360.25 | $0.00 | $251.79 | $45,143.26 |
| 96 | $45,143.26 | $360.25 | $0.00 | $255.25 | $45,758.76 |
| 97 | $45,758.76 | $360.25 | $0.00 | $258.73 | $46,377.74 |
| 98 | $46,377.74 | $360.25 | $0.00 | $262.23 | $47,000.22 |
| 99 | $47,000.22 | $360.25 | $0.00 | $265.75 | $47,626.22 |
| 100 | $47,626.22 | $360.25 | $0.00 | $269.29 | $48,255.76 |
| 101 | $48,255.76 | $360.25 | $0.00 | $272.85 | $48,888.86 |
| 102 | $48,888.86 | $360.25 | $0.00 | $276.42 | $49,525.53 |
| 103 | $49,525.53 | $360.25 | $0.00 | $280.02 | $50,165.80 |
| 104 | $50,165.80 | $360.25 | $0.00 | $283.64 | $50,809.69 |
| 105 | $50,809.69 | $360.25 | $0.00 | $287.29 | $51,457.23 |
| 106 | $51,457.23 | $360.25 | $0.00 | $290.95 | $52,108.43 |
| 107 | $52,108.43 | $360.25 | $0.00 | $294.63 | $52,763.31 |
| 108 | $52,763.31 | $360.25 | $0.00 | $298.33 | $53,421.89 |
| 109 | $53,421.89 | $360.25 | $0.00 | $302.06 | $54,084.20 |
| 110 | $54,084.20 | $360.25 | $0.00 | $305.80 | $54,750.25 |
| 111 | $54,750.25 | $360.25 | $0.00 | $309.57 | $55,420.07 |
| 112 | $55,420.07 | $360.25 | $0.00 | $313.35 | $56,093.67 |
| 113 | $56,093.67 | $360.25 | $0.00 | $317.16 | $56,771.08 |
| 114 | $56,771.08 | $360.25 | $0.00 | $320.99 | $57,452.32 |
| 115 | $57,452.32 | $360.25 | $0.00 | $324.84 | $58,137.41 |
| 116 | $58,137.41 | $360.25 | $0.00 | $328.72 | $58,826.38 |
| 117 | $58,826.38 | $360.25 | $0.00 | $332.61 | $59,519.24 |
| 118 | $59,519.24 | $360.25 | $0.00 | $336.53 | $60,216.02 |
| 119 | $60,216.02 | $360.25 | $0.00 | $340.47 | $60,916.74 |
| 120 | $60,916.74 | $360.25 | $0.00 | $344.43 | $61,621.42 |
| 121 | $61,621.42 | $360.25 | $0.00 | $348.42 | $62,330.09 |
| 122 | $62,330.09 | $360.25 | $0.00 | $352.42 | $63,042.76 |
| 123 | $63,042.76 | $360.25 | $0.00 | $356.45 | $63,759.46 |
| 124 | $63,759.46 | $360.25 | $0.00 | $360.51 | $64,480.22 |
| 125 | $64,480.22 | $360.25 | $0.00 | $364.58 | $65,205.05 |
| 126 | $65,205.05 | $360.25 | $0.00 | $368.68 | $65,933.98 |
| 127 | $65,933.98 | $360.25 | $0.00 | $372.80 | $66,667.03 |
| 128 | $66,667.03 | $360.25 | $0.00 | $376.95 | $67,404.23 |
| 129 | $67,404.23 | $360.25 | $0.00 | $381.11 | $68,145.59 |
| 130 | $68,145.59 | $360.25 | $0.00 | $385.31 | $68,891.15 |
| 131 | $68,891.15 | $360.25 | $0.00 | $389.52 | $69,640.92 |
| 132 | $69,640.92 | $360.25 | $0.00 | $393.76 | $70,394.93 |
| 133 | $70,394.93 | $360.25 | $0.00 | $398.02 | $71,153.20 |
| 134 | $71,153.20 | $360.25 | $0.00 | $402.31 | $71,915.76 |
| 135 | $71,915.76 | $360.25 | $0.00 | $406.62 | $72,682.63 |
| 136 | $72,682.63 | $360.25 | $0.00 | $410.96 | $73,453.84 |
| 137 | $73,453.84 | $360.25 | $0.00 | $415.32 | $74,229.41 |
| 138 | $74,229.41 | $360.25 | $0.00 | $419.70 | $75,009.36 |
| 139 | $75,009.36 | $360.25 | $0.00 | $424.11 | $75,793.72 |
| 140 | $75,793.72 | $360.25 | $0.00 | $428.55 | $76,582.52 |
| 141 | $76,582.52 | $360.25 | $0.00 | $433.01 | $77,375.78 |
| 142 | $77,375.78 | $360.25 | $0.00 | $437.49 | $78,173.52 |
| 143 | $78,173.52 | $360.25 | $0.00 | $442.00 | $78,975.77 |
| 144 | $78,975.77 | $360.25 | $0.00 | $446.54 | $79,782.56 |
| 145 | $79,782.56 | $360.25 | $0.00 | $451.10 | $80,593.91 |
| 146 | $80,593.91 | $360.25 | $0.00 | $455.69 | $81,409.85 |
| 147 | $81,409.85 | $360.25 | $0.00 | $460.30 | $82,230.40 |
| 148 | $82,230.40 | $360.25 | $0.00 | $464.94 | $83,055.59 |
| 149 | $83,055.59 | $360.25 | $0.00 | $469.61 | $83,885.45 |
| 150 | $83,885.45 | $360.25 | $0.00 | $474.30 | $84,720.00 |
| 151 | $84,720.00 | $360.25 | $0.00 | $479.02 | $85,559.27 |
| 152 | $85,559.27 | $360.25 | $0.00 | $483.76 | $86,403.28 |
| 153 | $86,403.28 | $360.25 | $0.00 | $488.54 | $87,252.07 |
| 154 | $87,252.07 | $360.25 | $0.00 | $493.34 | $88,105.66 |
| 155 | $88,105.66 | $360.25 | $0.00 | $498.16 | $88,964.07 |
| 156 | $88,964.07 | $360.25 | $0.00 | $503.02 | $89,827.34 |
| 157 | $89,827.34 | $360.25 | $0.00 | $507.90 | $90,695.49 |
| 158 | $90,695.49 | $360.25 | $0.00 | $512.81 | $91,568.55 |
| 159 | $91,568.55 | $360.25 | $0.00 | $517.74 | $92,446.54 |
| 160 | $92,446.54 | $360.25 | $0.00 | $522.71 | $93,329.50 |
| 161 | $93,329.50 | $360.25 | $0.00 | $527.70 | $94,217.45 |
| 162 | $94,217.45 | $360.25 | $0.00 | $532.72 | $95,110.42 |
| 163 | $95,110.42 | $360.25 | $0.00 | $537.77 | $96,008.44 |
| 164 | $96,008.44 | $360.25 | $0.00 | $542.85 | $96,911.54 |
| 165 | $96,911.54 | $360.25 | $0.00 | $547.95 | $97,819.74 |
| 166 | $97,819.74 | $360.25 | $0.00 | $553.09 | $98,733.08 |
| 167 | $98,733.08 | $360.25 | $0.00 | $558.25 | $99,651.58 |
| 168 | $99,651.58 | $360.25 | $0.00 | $563.44 | $100,575.27 |
| 169 | $100,575.27 | $360.25 | $0.00 | $568.67 | $101,504.19 |
| 170 | $101,504.19 | $360.25 | $0.00 | $573.92 | $102,438.36 |
| 171 | $102,438.36 | $360.25 | $0.00 | $579.20 | $103,377.81 |
| 172 | $103,377.81 | $360.25 | $0.00 | $584.51 | $104,322.57 |
| 173 | $104,322.57 | $360.25 | $0.00 | $589.85 | $105,272.67 |
| 174 | $105,272.67 | $360.25 | $0.00 | $595.23 | $106,228.15 |
| 175 | $106,228.15 | $360.25 | $0.00 | $600.63 | $107,189.03 |
| 176 | $107,189.03 | $360.25 | $0.00 | $606.06 | $108,155.34 |
| 177 | $108,155.34 | $360.25 | $0.00 | $611.53 | $109,127.12 |
| 178 | $109,127.12 | $360.25 | $0.00 | $617.02 | $110,104.39 |
| 179 | $110,104.39 | $360.25 | $0.00 | $622.55 | $111,087.19 |
| 180 | $111,087.19 | $360.25 | $0.00 | $628.10 | $112,075.54 |
| 181 | $112,075.54 | $360.25 | $0.00 | $633.69 | $113,069.48 |
| 182 | $113,069.48 | $360.25 | $0.00 | $639.31 | $114,069.04 |
| 183 | $114,069.04 | $360.25 | $0.00 | $644.96 | $115,074.25 |
| 184 | $115,074.25 | $360.25 | $0.00 | $650.65 | $116,085.15 |
| 185 | $116,085.15 | $360.25 | $0.00 | $656.36 | $117,101.76 |
| 186 | $117,101.76 | $360.25 | $0.00 | $662.11 | $118,124.12 |
| 187 | $118,124.12 | $360.25 | $0.00 | $667.89 | $119,152.26 |
| 188 | $119,152.26 | $360.25 | $0.00 | $673.70 | $120,186.21 |
| 189 | $120,186.21 | $360.25 | $0.00 | $679.55 | $121,226.01 |
| 190 | $121,226.01 | $360.25 | $0.00 | $685.43 | $122,271.69 |
| 191 | $122,271.69 | $360.25 | $0.00 | $691.34 | $123,323.28 |
| 192 | $123,323.28 | $360.25 | $0.00 | $697.29 | $124,380.82 |
| 193 | $124,380.82 | $360.25 | $0.00 | $703.27 | $125,444.34 |
| 194 | $125,444.34 | $360.25 | $0.00 | $709.28 | $126,513.87 |
| 195 | $126,513.87 | $360.25 | $0.00 | $715.33 | $127,589.45 |
| 196 | $127,589.45 | $360.25 | $0.00 | $721.41 | $128,671.11 |
| 197 | $128,671.11 | $360.25 | $0.00 | $727.53 | $129,758.89 |
| 198 | $129,758.89 | $360.25 | $0.00 | $733.68 | $130,852.82 |
| 199 | $130,852.82 | $360.25 | $0.00 | $739.86 | $131,952.93 |
| 200 | $131,952.93 | $360.25 | $0.00 | $746.08 | $133,059.26 |
| 201 | $133,059.26 | $360.25 | $0.00 | $752.34 | $134,171.85 |
| 202 | $134,171.85 | $360.25 | $0.00 | $758.63 | $135,290.73 |
| 203 | $135,290.73 | $360.25 | $0.00 | $764.95 | $136,415.93 |
| 204 | $136,415.93 | $360.25 | $0.00 | $771.32 | $137,547.50 |
| 205 | $137,547.50 | $360.25 | $0.00 | $777.71 | $138,685.46 |
| 206 | $138,685.46 | $360.25 | $0.00 | $784.15 | $139,829.86 |
| 207 | $139,829.86 | $360.25 | $0.00 | $790.62 | $140,980.73 |
| 208 | $140,980.73 | $360.25 | $0.00 | $797.13 | $142,138.11 |
| 209 | $142,138.11 | $360.25 | $0.00 | $803.67 | $143,302.03 |
| 210 | $143,302.03 | $360.25 | $0.00 | $810.25 | $144,472.53 |
| 211 | $144,472.53 | $360.25 | $0.00 | $816.87 | $145,649.65 |
| 212 | $145,649.65 | $360.25 | $0.00 | $823.52 | $146,833.42 |
| 213 | $146,833.42 | $360.25 | $0.00 | $830.22 | $148,023.89 |
| 214 | $148,023.89 | $360.25 | $0.00 | $836.95 | $149,221.09 |
| 215 | $149,221.09 | $360.25 | $0.00 | $843.72 | $150,425.06 |
| 216 | $150,425.06 | $360.25 | $0.00 | $850.53 | $151,635.84 |
| 217 | $151,635.84 | $360.25 | $42,236.17 | $857.37 | $110,617.29 |
| 218 | $110,617.29 | $360.25 | $0.00 | $625.45 | $111,602.99 |
| 219 | $111,602.99 | $360.25 | $0.00 | $631.02 | $112,594.26 |
| 220 | $112,594.26 | $360.25 | $0.00 | $636.62 | $113,591.13 |
| 221 | $113,591.13 | $360.25 | $0.00 | $642.26 | $114,593.64 |
| 222 | $114,593.64 | $360.25 | $0.00 | $647.93 | $115,601.82 |
| 223 | $115,601.82 | $360.25 | $0.00 | $653.63 | $116,615.70 |
| 224 | $116,615.70 | $360.25 | $0.00 | $659.36 | $117,635.31 |
| 225 | $117,635.31 | $360.25 | $0.00 | $665.13 | $118,660.69 |
| 226 | $118,660.69 | $360.25 | $0.00 | $670.92 | $119,691.86 |
| 227 | $119,691.86 | $360.25 | $0.00 | $676.76 | $120,728.87 |
| 228 | $120,728.87 | $360.25 | $0.00 | $682.62 | $121,771.74 |
| 229 | $121,771.74 | $360.25 | $44,347.98 | $688.52 | $78,472.53 |
| 230 | $78,472.53 | $360.25 | $0.00 | $443.70 | $79,276.48 |
| 231 | $79,276.48 | $360.25 | $0.00 | $448.24 | $80,084.97 |
| 232 | $80,084.97 | $360.25 | $0.00 | $452.81 | $80,898.03 |
| 233 | $80,898.03 | $360.25 | $0.00 | $457.41 | $81,715.69 |
| 234 | $81,715.69 | $360.25 | $0.00 | $462.03 | $82,537.97 |
| 235 | $82,537.97 | $360.25 | $0.00 | $466.68 | $83,364.90 |
| 236 | $83,364.90 | $360.25 | $0.00 | $471.36 | $84,196.51 |
| 237 | $84,196.51 | $360.25 | $0.00 | $476.06 | $85,032.82 |
| 238 | $85,032.82 | $360.25 | $0.00 | $480.79 | $85,873.86 |
| 239 | $85,873.86 | $360.25 | $0.00 | $485.54 | $86,719.65 |
| 240 | $86,719.65 | $360.25 | $0.00 | $490.33 | $87,570.23 |
| 241 | $87,570.23 | $360.25 | $46,565.37 | $495.13 | $41,860.24 |
| 242 | $41,860.24 | $360.25 | $0.00 | $236.68 | $42,457.17 |
| 243 | $42,457.17 | $360.25 | $0.00 | $240.06 | $43,057.48 |
| 244 | $43,057.48 | $360.25 | $0.00 | $243.45 | $43,661.18 |
| 245 | $43,661.18 | $360.25 | $0.00 | $246.87 | $44,268.30 |
| 246 | $44,268.30 | $360.25 | $0.00 | $250.30 | $44,878.85 |
| 247 | $44,878.85 | $360.25 | $0.00 | $253.75 | $45,492.85 |
| 248 | $45,492.85 | $360.25 | $0.00 | $257.22 | $46,110.32 |
| 249 | $46,110.32 | $360.25 | $0.00 | $260.71 | $46,731.28 |
| 250 | $46,731.28 | $360.25 | $0.00 | $264.23 | $47,355.76 |
| 251 | $47,355.76 | $360.25 | $0.00 | $267.76 | $47,983.77 |
| 252 | $47,983.77 | $360.25 | $0.00 | $271.31 | $48,615.33 |
| 253 | $48,615.33 | $0.00 | $48,893.64 | $274.88 | ($3.43) |