| Estimated Annual Cost in 2042 | $61,768 |
| Monthly savings required | $488 |
How much will it cost to send your child to University of Phoenix Atlanta Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $247,070.42 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $488.15 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 | $16,464.00 |
| 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 Atlanta Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $488.15 | $0.00 | $0.00 | $488.15 |
| 2 | $488.15 | $488.15 | $0.00 | $2.76 | $979.06 |
| 3 | $979.06 | $488.15 | $0.00 | $5.54 | $1,472.75 |
| 4 | $1,472.75 | $488.15 | $0.00 | $8.33 | $1,969.23 |
| 5 | $1,969.23 | $488.15 | $0.00 | $11.13 | $2,468.51 |
| 6 | $2,468.51 | $488.15 | $0.00 | $13.96 | $2,970.62 |
| 7 | $2,970.62 | $488.15 | $0.00 | $16.80 | $3,475.57 |
| 8 | $3,475.57 | $488.15 | $0.00 | $19.65 | $3,983.37 |
| 9 | $3,983.37 | $488.15 | $0.00 | $22.52 | $4,494.04 |
| 10 | $4,494.04 | $488.15 | $0.00 | $25.41 | $5,007.60 |
| 11 | $5,007.60 | $488.15 | $0.00 | $28.31 | $5,524.06 |
| 12 | $5,524.06 | $488.15 | $0.00 | $31.23 | $6,043.44 |
| 13 | $6,043.44 | $488.15 | $0.00 | $34.17 | $6,565.76 |
| 14 | $6,565.76 | $488.15 | $0.00 | $37.12 | $7,091.03 |
| 15 | $7,091.03 | $488.15 | $0.00 | $40.09 | $7,619.27 |
| 16 | $7,619.27 | $488.15 | $0.00 | $43.08 | $8,150.50 |
| 17 | $8,150.50 | $488.15 | $0.00 | $46.08 | $8,684.73 |
| 18 | $8,684.73 | $488.15 | $0.00 | $49.10 | $9,221.98 |
| 19 | $9,221.98 | $488.15 | $0.00 | $52.14 | $9,762.27 |
| 20 | $9,762.27 | $488.15 | $0.00 | $55.20 | $10,305.62 |
| 21 | $10,305.62 | $488.15 | $0.00 | $58.27 | $10,852.04 |
| 22 | $10,852.04 | $488.15 | $0.00 | $61.36 | $11,401.55 |
| 23 | $11,401.55 | $488.15 | $0.00 | $64.47 | $11,954.17 |
| 24 | $11,954.17 | $488.15 | $0.00 | $67.59 | $12,509.91 |
| 25 | $12,509.91 | $488.15 | $0.00 | $70.73 | $13,068.79 |
| 26 | $13,068.79 | $488.15 | $0.00 | $73.89 | $13,630.83 |
| 27 | $13,630.83 | $488.15 | $0.00 | $77.07 | $14,196.05 |
| 28 | $14,196.05 | $488.15 | $0.00 | $80.27 | $14,764.47 |
| 29 | $14,764.47 | $488.15 | $0.00 | $83.48 | $15,336.10 |
| 30 | $15,336.10 | $488.15 | $0.00 | $86.71 | $15,910.96 |
| 31 | $15,910.96 | $488.15 | $0.00 | $89.96 | $16,489.07 |
| 32 | $16,489.07 | $488.15 | $0.00 | $93.23 | $17,070.45 |
| 33 | $17,070.45 | $488.15 | $0.00 | $96.52 | $17,655.12 |
| 34 | $17,655.12 | $488.15 | $0.00 | $99.82 | $18,243.09 |
| 35 | $18,243.09 | $488.15 | $0.00 | $103.15 | $18,834.39 |
| 36 | $18,834.39 | $488.15 | $0.00 | $106.49 | $19,429.03 |
| 37 | $19,429.03 | $488.15 | $0.00 | $109.85 | $20,027.03 |
| 38 | $20,027.03 | $488.15 | $0.00 | $113.24 | $20,628.42 |
| 39 | $20,628.42 | $488.15 | $0.00 | $116.64 | $21,233.21 |
| 40 | $21,233.21 | $488.15 | $0.00 | $120.06 | $21,841.42 |
| 41 | $21,841.42 | $488.15 | $0.00 | $123.49 | $22,453.06 |
| 42 | $22,453.06 | $488.15 | $0.00 | $126.95 | $23,068.16 |
| 43 | $23,068.16 | $488.15 | $0.00 | $130.43 | $23,686.74 |
| 44 | $23,686.74 | $488.15 | $0.00 | $133.93 | $24,308.82 |
| 45 | $24,308.82 | $488.15 | $0.00 | $137.45 | $24,934.42 |
| 46 | $24,934.42 | $488.15 | $0.00 | $140.98 | $25,563.55 |
| 47 | $25,563.55 | $488.15 | $0.00 | $144.54 | $26,196.24 |
| 48 | $26,196.24 | $488.15 | $0.00 | $148.12 | $26,832.51 |
| 49 | $26,832.51 | $488.15 | $0.00 | $151.71 | $27,472.37 |
| 50 | $27,472.37 | $488.15 | $0.00 | $155.33 | $28,115.85 |
| 51 | $28,115.85 | $488.15 | $0.00 | $158.97 | $28,762.97 |
| 52 | $28,762.97 | $488.15 | $0.00 | $162.63 | $29,413.75 |
| 53 | $29,413.75 | $488.15 | $0.00 | $166.31 | $30,068.21 |
| 54 | $30,068.21 | $488.15 | $0.00 | $170.01 | $30,726.37 |
| 55 | $30,726.37 | $488.15 | $0.00 | $173.73 | $31,388.25 |
| 56 | $31,388.25 | $488.15 | $0.00 | $177.47 | $32,053.87 |
| 57 | $32,053.87 | $488.15 | $0.00 | $181.24 | $32,723.26 |
| 58 | $32,723.26 | $488.15 | $0.00 | $185.02 | $33,396.43 |
| 59 | $33,396.43 | $488.15 | $0.00 | $188.83 | $34,073.41 |
| 60 | $34,073.41 | $488.15 | $0.00 | $192.66 | $34,754.22 |
| 61 | $34,754.22 | $488.15 | $0.00 | $196.51 | $35,438.88 |
| 62 | $35,438.88 | $488.15 | $0.00 | $200.38 | $36,127.41 |
| 63 | $36,127.41 | $488.15 | $0.00 | $204.27 | $36,819.83 |
| 64 | $36,819.83 | $488.15 | $0.00 | $208.18 | $37,516.16 |
| 65 | $37,516.16 | $488.15 | $0.00 | $212.12 | $38,216.43 |
| 66 | $38,216.43 | $488.15 | $0.00 | $216.08 | $38,920.66 |
| 67 | $38,920.66 | $488.15 | $0.00 | $220.06 | $39,628.87 |
| 68 | $39,628.87 | $488.15 | $0.00 | $224.07 | $40,341.09 |
| 69 | $40,341.09 | $488.15 | $0.00 | $228.09 | $41,057.33 |
| 70 | $41,057.33 | $488.15 | $0.00 | $232.14 | $41,777.62 |
| 71 | $41,777.62 | $488.15 | $0.00 | $236.22 | $42,501.99 |
| 72 | $42,501.99 | $488.15 | $0.00 | $240.31 | $43,230.45 |
| 73 | $43,230.45 | $488.15 | $0.00 | $244.43 | $43,963.03 |
| 74 | $43,963.03 | $488.15 | $0.00 | $248.57 | $44,699.75 |
| 75 | $44,699.75 | $488.15 | $0.00 | $252.74 | $45,440.64 |
| 76 | $45,440.64 | $488.15 | $0.00 | $256.93 | $46,185.72 |
| 77 | $46,185.72 | $488.15 | $0.00 | $261.14 | $46,935.01 |
| 78 | $46,935.01 | $488.15 | $0.00 | $265.38 | $47,688.54 |
| 79 | $47,688.54 | $488.15 | $0.00 | $269.64 | $48,446.33 |
| 80 | $48,446.33 | $488.15 | $0.00 | $273.92 | $49,208.40 |
| 81 | $49,208.40 | $488.15 | $0.00 | $278.23 | $49,974.78 |
| 82 | $49,974.78 | $488.15 | $0.00 | $282.56 | $50,745.49 |
| 83 | $50,745.49 | $488.15 | $0.00 | $286.92 | $51,520.56 |
| 84 | $51,520.56 | $488.15 | $0.00 | $291.30 | $52,300.01 |
| 85 | $52,300.01 | $488.15 | $0.00 | $295.71 | $53,083.87 |
| 86 | $53,083.87 | $488.15 | $0.00 | $300.14 | $53,872.16 |
| 87 | $53,872.16 | $488.15 | $0.00 | $304.60 | $54,664.91 |
| 88 | $54,664.91 | $488.15 | $0.00 | $309.08 | $55,462.14 |
| 89 | $55,462.14 | $488.15 | $0.00 | $313.59 | $56,263.88 |
| 90 | $56,263.88 | $488.15 | $0.00 | $318.12 | $57,070.15 |
| 91 | $57,070.15 | $488.15 | $0.00 | $322.68 | $57,880.98 |
| 92 | $57,880.98 | $488.15 | $0.00 | $327.27 | $58,696.40 |
| 93 | $58,696.40 | $488.15 | $0.00 | $331.88 | $59,516.43 |
| 94 | $59,516.43 | $488.15 | $0.00 | $336.51 | $60,341.09 |
| 95 | $60,341.09 | $488.15 | $0.00 | $341.18 | $61,170.42 |
| 96 | $61,170.42 | $488.15 | $0.00 | $345.87 | $62,004.44 |
| 97 | $62,004.44 | $488.15 | $0.00 | $350.58 | $62,843.17 |
| 98 | $62,843.17 | $488.15 | $0.00 | $355.32 | $63,686.64 |
| 99 | $63,686.64 | $488.15 | $0.00 | $360.09 | $64,534.88 |
| 100 | $64,534.88 | $488.15 | $0.00 | $364.89 | $65,387.92 |
| 101 | $65,387.92 | $488.15 | $0.00 | $369.71 | $66,245.78 |
| 102 | $66,245.78 | $488.15 | $0.00 | $374.56 | $67,108.49 |
| 103 | $67,108.49 | $488.15 | $0.00 | $379.44 | $67,976.08 |
| 104 | $67,976.08 | $488.15 | $0.00 | $384.35 | $68,848.58 |
| 105 | $68,848.58 | $488.15 | $0.00 | $389.28 | $69,726.01 |
| 106 | $69,726.01 | $488.15 | $0.00 | $394.24 | $70,608.40 |
| 107 | $70,608.40 | $488.15 | $0.00 | $399.23 | $71,495.78 |
| 108 | $71,495.78 | $488.15 | $0.00 | $404.25 | $72,388.18 |
| 109 | $72,388.18 | $488.15 | $0.00 | $409.29 | $73,285.62 |
| 110 | $73,285.62 | $488.15 | $0.00 | $414.37 | $74,188.14 |
| 111 | $74,188.14 | $488.15 | $0.00 | $419.47 | $75,095.76 |
| 112 | $75,095.76 | $488.15 | $0.00 | $424.60 | $76,008.51 |
| 113 | $76,008.51 | $488.15 | $0.00 | $429.76 | $76,926.42 |
| 114 | $76,926.42 | $488.15 | $0.00 | $434.95 | $77,849.52 |
| 115 | $77,849.52 | $488.15 | $0.00 | $440.17 | $78,777.84 |
| 116 | $78,777.84 | $488.15 | $0.00 | $445.42 | $79,711.41 |
| 117 | $79,711.41 | $488.15 | $0.00 | $450.70 | $80,650.26 |
| 118 | $80,650.26 | $488.15 | $0.00 | $456.01 | $81,594.42 |
| 119 | $81,594.42 | $488.15 | $0.00 | $461.35 | $82,543.92 |
| 120 | $82,543.92 | $488.15 | $0.00 | $466.72 | $83,498.79 |
| 121 | $83,498.79 | $488.15 | $0.00 | $472.11 | $84,459.05 |
| 122 | $84,459.05 | $488.15 | $0.00 | $477.54 | $85,424.74 |
| 123 | $85,424.74 | $488.15 | $0.00 | $483.00 | $86,395.89 |
| 124 | $86,395.89 | $488.15 | $0.00 | $488.49 | $87,372.53 |
| 125 | $87,372.53 | $488.15 | $0.00 | $494.02 | $88,354.70 |
| 126 | $88,354.70 | $488.15 | $0.00 | $499.57 | $89,342.42 |
| 127 | $89,342.42 | $488.15 | $0.00 | $505.16 | $90,335.73 |
| 128 | $90,335.73 | $488.15 | $0.00 | $510.77 | $91,334.65 |
| 129 | $91,334.65 | $488.15 | $0.00 | $516.42 | $92,339.22 |
| 130 | $92,339.22 | $488.15 | $0.00 | $522.10 | $93,349.47 |
| 131 | $93,349.47 | $488.15 | $0.00 | $527.81 | $94,365.43 |
| 132 | $94,365.43 | $488.15 | $0.00 | $533.56 | $95,387.14 |
| 133 | $95,387.14 | $488.15 | $0.00 | $539.33 | $96,414.62 |
| 134 | $96,414.62 | $488.15 | $0.00 | $545.14 | $97,447.91 |
| 135 | $97,447.91 | $488.15 | $0.00 | $550.98 | $98,487.04 |
| 136 | $98,487.04 | $488.15 | $0.00 | $556.86 | $99,532.05 |
| 137 | $99,532.05 | $488.15 | $0.00 | $562.77 | $100,582.97 |
| 138 | $100,582.97 | $488.15 | $0.00 | $568.71 | $101,639.83 |
| 139 | $101,639.83 | $488.15 | $0.00 | $574.69 | $102,702.67 |
| 140 | $102,702.67 | $488.15 | $0.00 | $580.70 | $103,771.52 |
| 141 | $103,771.52 | $488.15 | $0.00 | $586.74 | $104,846.41 |
| 142 | $104,846.41 | $488.15 | $0.00 | $592.82 | $105,927.38 |
| 143 | $105,927.38 | $488.15 | $0.00 | $598.93 | $107,014.46 |
| 144 | $107,014.46 | $488.15 | $0.00 | $605.08 | $108,107.69 |
| 145 | $108,107.69 | $488.15 | $0.00 | $611.26 | $109,207.10 |
| 146 | $109,207.10 | $488.15 | $0.00 | $617.47 | $110,312.72 |
| 147 | $110,312.72 | $488.15 | $0.00 | $623.72 | $111,424.59 |
| 148 | $111,424.59 | $488.15 | $0.00 | $630.01 | $112,542.75 |
| 149 | $112,542.75 | $488.15 | $0.00 | $636.33 | $113,667.23 |
| 150 | $113,667.23 | $488.15 | $0.00 | $642.69 | $114,798.07 |
| 151 | $114,798.07 | $488.15 | $0.00 | $649.08 | $115,935.30 |
| 152 | $115,935.30 | $488.15 | $0.00 | $655.52 | $117,078.97 |
| 153 | $117,078.97 | $488.15 | $0.00 | $661.98 | $118,229.10 |
| 154 | $118,229.10 | $488.15 | $0.00 | $668.48 | $119,385.73 |
| 155 | $119,385.73 | $488.15 | $0.00 | $675.02 | $120,548.90 |
| 156 | $120,548.90 | $488.15 | $0.00 | $681.60 | $121,718.65 |
| 157 | $121,718.65 | $488.15 | $0.00 | $688.21 | $122,895.01 |
| 158 | $122,895.01 | $488.15 | $0.00 | $694.87 | $124,078.03 |
| 159 | $124,078.03 | $488.15 | $0.00 | $701.56 | $125,267.74 |
| 160 | $125,267.74 | $488.15 | $0.00 | $708.28 | $126,464.17 |
| 161 | $126,464.17 | $488.15 | $0.00 | $715.05 | $127,667.37 |
| 162 | $127,667.37 | $488.15 | $0.00 | $721.85 | $128,877.37 |
| 163 | $128,877.37 | $488.15 | $0.00 | $728.69 | $130,094.21 |
| 164 | $130,094.21 | $488.15 | $0.00 | $735.57 | $131,317.93 |
| 165 | $131,317.93 | $488.15 | $0.00 | $742.49 | $132,548.57 |
| 166 | $132,548.57 | $488.15 | $0.00 | $749.45 | $133,786.17 |
| 167 | $133,786.17 | $488.15 | $0.00 | $756.45 | $135,030.77 |
| 168 | $135,030.77 | $488.15 | $0.00 | $763.48 | $136,282.40 |
| 169 | $136,282.40 | $488.15 | $0.00 | $770.56 | $137,541.11 |
| 170 | $137,541.11 | $488.15 | $0.00 | $777.68 | $138,806.94 |
| 171 | $138,806.94 | $488.15 | $0.00 | $784.83 | $140,079.92 |
| 172 | $140,079.92 | $488.15 | $0.00 | $792.03 | $141,360.10 |
| 173 | $141,360.10 | $488.15 | $0.00 | $799.27 | $142,647.52 |
| 174 | $142,647.52 | $488.15 | $0.00 | $806.55 | $143,942.22 |
| 175 | $143,942.22 | $488.15 | $0.00 | $813.87 | $145,244.24 |
| 176 | $145,244.24 | $488.15 | $0.00 | $821.23 | $146,553.62 |
| 177 | $146,553.62 | $488.15 | $0.00 | $828.64 | $147,870.41 |
| 178 | $147,870.41 | $488.15 | $0.00 | $836.08 | $149,194.64 |
| 179 | $149,194.64 | $488.15 | $0.00 | $843.57 | $150,526.36 |
| 180 | $150,526.36 | $488.15 | $0.00 | $851.10 | $151,865.61 |
| 181 | $151,865.61 | $488.15 | $0.00 | $858.67 | $153,212.43 |
| 182 | $153,212.43 | $488.15 | $0.00 | $866.29 | $154,566.87 |
| 183 | $154,566.87 | $488.15 | $0.00 | $873.94 | $155,928.96 |
| 184 | $155,928.96 | $488.15 | $0.00 | $881.65 | $157,298.76 |
| 185 | $157,298.76 | $488.15 | $0.00 | $889.39 | $158,676.30 |
| 186 | $158,676.30 | $488.15 | $0.00 | $897.18 | $160,061.63 |
| 187 | $160,061.63 | $488.15 | $0.00 | $905.01 | $161,454.79 |
| 188 | $161,454.79 | $488.15 | $0.00 | $912.89 | $162,855.83 |
| 189 | $162,855.83 | $488.15 | $0.00 | $920.81 | $164,264.79 |
| 190 | $164,264.79 | $488.15 | $0.00 | $928.78 | $165,681.72 |
| 191 | $165,681.72 | $488.15 | $0.00 | $936.79 | $167,106.66 |
| 192 | $167,106.66 | $488.15 | $0.00 | $944.85 | $168,539.66 |
| 193 | $168,539.66 | $488.15 | $0.00 | $952.95 | $169,980.76 |
| 194 | $169,980.76 | $488.15 | $0.00 | $961.10 | $171,430.01 |
| 195 | $171,430.01 | $488.15 | $0.00 | $969.29 | $172,887.45 |
| 196 | $172,887.45 | $488.15 | $0.00 | $977.53 | $174,353.13 |
| 197 | $174,353.13 | $488.15 | $0.00 | $985.82 | $175,827.10 |
| 198 | $175,827.10 | $488.15 | $0.00 | $994.15 | $177,309.40 |
| 199 | $177,309.40 | $488.15 | $0.00 | $1,002.53 | $178,800.08 |
| 200 | $178,800.08 | $488.15 | $0.00 | $1,010.96 | $180,299.19 |
| 201 | $180,299.19 | $488.15 | $0.00 | $1,019.44 | $181,806.78 |
| 202 | $181,806.78 | $488.15 | $0.00 | $1,027.96 | $183,322.89 |
| 203 | $183,322.89 | $488.15 | $0.00 | $1,036.53 | $184,847.57 |
| 204 | $184,847.57 | $488.15 | $0.00 | $1,045.16 | $186,380.88 |
| 205 | $186,380.88 | $488.15 | $0.00 | $1,053.82 | $187,922.85 |
| 206 | $187,922.85 | $488.15 | $0.00 | $1,062.54 | $189,473.54 |
| 207 | $189,473.54 | $488.15 | $0.00 | $1,071.31 | $191,033.00 |
| 208 | $191,033.00 | $488.15 | $0.00 | $1,080.13 | $192,601.28 |
| 209 | $192,601.28 | $488.15 | $0.00 | $1,089.00 | $194,178.43 |
| 210 | $194,178.43 | $488.15 | $0.00 | $1,097.91 | $195,764.49 |
| 211 | $195,764.49 | $488.15 | $0.00 | $1,106.88 | $197,359.52 |
| 212 | $197,359.52 | $488.15 | $0.00 | $1,115.90 | $198,963.57 |
| 213 | $198,963.57 | $488.15 | $0.00 | $1,124.97 | $200,576.69 |
| 214 | $200,576.69 | $488.15 | $0.00 | $1,134.09 | $202,198.93 |
| 215 | $202,198.93 | $488.15 | $0.00 | $1,143.26 | $203,830.34 |
| 216 | $203,830.34 | $488.15 | $0.00 | $1,152.49 | $205,470.98 |
| 217 | $205,470.98 | $488.15 | $55,647.20 | $1,161.76 | $151,473.69 |
| 218 | $151,473.69 | $488.15 | $0.00 | $856.45 | $152,818.29 |
| 219 | $152,818.29 | $488.15 | $0.00 | $864.06 | $154,170.50 |
| 220 | $154,170.50 | $488.15 | $0.00 | $871.70 | $155,530.35 |
| 221 | $155,530.35 | $488.15 | $0.00 | $879.39 | $156,897.89 |
| 222 | $156,897.89 | $488.15 | $0.00 | $887.12 | $158,273.16 |
| 223 | $158,273.16 | $488.15 | $0.00 | $894.90 | $159,656.21 |
| 224 | $159,656.21 | $488.15 | $0.00 | $902.72 | $161,047.08 |
| 225 | $161,047.08 | $488.15 | $0.00 | $910.58 | $162,445.81 |
| 226 | $162,445.81 | $488.15 | $0.00 | $918.49 | $163,852.45 |
| 227 | $163,852.45 | $488.15 | $0.00 | $926.45 | $165,267.05 |
| 228 | $165,267.05 | $488.15 | $0.00 | $934.44 | $166,689.64 |
| 229 | $166,689.64 | $488.15 | $59,542.51 | $942.49 | $108,577.77 |
| 230 | $108,577.77 | $488.15 | $0.00 | $613.91 | $109,679.83 |
| 231 | $109,679.83 | $488.15 | $0.00 | $620.15 | $110,788.13 |
| 232 | $110,788.13 | $488.15 | $0.00 | $626.41 | $111,902.69 |
| 233 | $111,902.69 | $488.15 | $0.00 | $632.71 | $113,023.55 |
| 234 | $113,023.55 | $488.15 | $0.00 | $639.05 | $114,150.75 |
| 235 | $114,150.75 | $488.15 | $0.00 | $645.42 | $115,284.32 |
| 236 | $115,284.32 | $488.15 | $0.00 | $651.83 | $116,424.30 |
| 237 | $116,424.30 | $488.15 | $0.00 | $658.28 | $117,570.73 |
| 238 | $117,570.73 | $488.15 | $0.00 | $664.76 | $118,723.64 |
| 239 | $118,723.64 | $488.15 | $0.00 | $671.28 | $119,883.07 |
| 240 | $119,883.07 | $488.15 | $0.00 | $677.84 | $121,049.06 |
| 241 | $121,049.06 | $488.15 | $63,710.48 | $684.43 | $58,511.16 |
| 242 | $58,511.16 | $488.15 | $0.00 | $330.83 | $59,330.14 |
| 243 | $59,330.14 | $488.15 | $0.00 | $335.46 | $60,153.75 |
| 244 | $60,153.75 | $488.15 | $0.00 | $340.12 | $60,982.02 |
| 245 | $60,982.02 | $488.15 | $0.00 | $344.80 | $61,814.97 |
| 246 | $61,814.97 | $488.15 | $0.00 | $349.51 | $62,652.63 |
| 247 | $62,652.63 | $488.15 | $0.00 | $354.25 | $63,495.03 |
| 248 | $63,495.03 | $488.15 | $0.00 | $359.01 | $64,342.19 |
| 249 | $64,342.19 | $488.15 | $0.00 | $363.80 | $65,194.14 |
| 250 | $65,194.14 | $488.15 | $0.00 | $368.62 | $66,050.91 |
| 251 | $66,050.91 | $488.15 | $0.00 | $373.46 | $66,912.52 |
| 252 | $66,912.52 | $488.15 | $0.00 | $378.33 | $67,779.00 |
| 253 | $67,779.00 | $0.00 | $68,170.22 | $383.23 | -$7.99 |