| Estimated Annual Cost in 2042 | $67,193 |
| Monthly savings required | $531 |
How much will it cost to send your child to University of Phoenix Indianapolis Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $268,770.12 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $531.04 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 | $17,910.00 |
| 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 Indianapolis Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $531.04 | $0.00 | $0.00 | $531.04 |
| 2 | $531.04 | $531.04 | $0.00 | $3.00 | $1,065.08 |
| 3 | $1,065.08 | $531.04 | $0.00 | $6.02 | $1,602.14 |
| 4 | $1,602.14 | $531.04 | $0.00 | $9.06 | $2,142.24 |
| 5 | $2,142.24 | $531.04 | $0.00 | $12.11 | $2,685.39 |
| 6 | $2,685.39 | $531.04 | $0.00 | $15.18 | $3,231.61 |
| 7 | $3,231.61 | $531.04 | $0.00 | $18.27 | $3,780.92 |
| 8 | $3,780.92 | $531.04 | $0.00 | $21.38 | $4,333.34 |
| 9 | $4,333.34 | $531.04 | $0.00 | $24.50 | $4,888.88 |
| 10 | $4,888.88 | $531.04 | $0.00 | $27.64 | $5,447.56 |
| 11 | $5,447.56 | $531.04 | $0.00 | $30.80 | $6,009.40 |
| 12 | $6,009.40 | $531.04 | $0.00 | $33.98 | $6,574.42 |
| 13 | $6,574.42 | $531.04 | $0.00 | $37.17 | $7,142.63 |
| 14 | $7,142.63 | $531.04 | $0.00 | $40.39 | $7,714.06 |
| 15 | $7,714.06 | $531.04 | $0.00 | $43.62 | $8,288.72 |
| 16 | $8,288.72 | $531.04 | $0.00 | $46.87 | $8,866.63 |
| 17 | $8,866.63 | $531.04 | $0.00 | $50.13 | $9,447.80 |
| 18 | $9,447.80 | $531.04 | $0.00 | $53.42 | $10,032.26 |
| 19 | $10,032.26 | $531.04 | $0.00 | $56.72 | $10,620.02 |
| 20 | $10,620.02 | $531.04 | $0.00 | $60.05 | $11,211.11 |
| 21 | $11,211.11 | $531.04 | $0.00 | $63.39 | $11,805.54 |
| 22 | $11,805.54 | $531.04 | $0.00 | $66.75 | $12,403.33 |
| 23 | $12,403.33 | $531.04 | $0.00 | $70.13 | $13,004.50 |
| 24 | $13,004.50 | $531.04 | $0.00 | $73.53 | $13,609.07 |
| 25 | $13,609.07 | $531.04 | $0.00 | $76.95 | $14,217.06 |
| 26 | $14,217.06 | $531.04 | $0.00 | $80.39 | $14,828.49 |
| 27 | $14,828.49 | $531.04 | $0.00 | $83.84 | $15,443.37 |
| 28 | $15,443.37 | $531.04 | $0.00 | $87.32 | $16,061.73 |
| 29 | $16,061.73 | $531.04 | $0.00 | $90.82 | $16,683.59 |
| 30 | $16,683.59 | $531.04 | $0.00 | $94.33 | $17,308.96 |
| 31 | $17,308.96 | $531.04 | $0.00 | $97.87 | $17,937.87 |
| 32 | $17,937.87 | $531.04 | $0.00 | $101.42 | $18,570.33 |
| 33 | $18,570.33 | $531.04 | $0.00 | $105.00 | $19,206.37 |
| 34 | $19,206.37 | $531.04 | $0.00 | $108.60 | $19,846.01 |
| 35 | $19,846.01 | $531.04 | $0.00 | $112.21 | $20,489.26 |
| 36 | $20,489.26 | $531.04 | $0.00 | $115.85 | $21,136.15 |
| 37 | $21,136.15 | $531.04 | $0.00 | $119.51 | $21,786.70 |
| 38 | $21,786.70 | $531.04 | $0.00 | $123.19 | $22,440.93 |
| 39 | $22,440.93 | $531.04 | $0.00 | $126.88 | $23,098.85 |
| 40 | $23,098.85 | $531.04 | $0.00 | $130.60 | $23,760.49 |
| 41 | $23,760.49 | $531.04 | $0.00 | $134.35 | $24,425.88 |
| 42 | $24,425.88 | $531.04 | $0.00 | $138.11 | $25,095.03 |
| 43 | $25,095.03 | $531.04 | $0.00 | $141.89 | $25,767.96 |
| 44 | $25,767.96 | $531.04 | $0.00 | $145.70 | $26,444.70 |
| 45 | $26,444.70 | $531.04 | $0.00 | $149.52 | $27,125.26 |
| 46 | $27,125.26 | $531.04 | $0.00 | $153.37 | $27,809.67 |
| 47 | $27,809.67 | $531.04 | $0.00 | $157.24 | $28,497.95 |
| 48 | $28,497.95 | $531.04 | $0.00 | $161.13 | $29,190.12 |
| 49 | $29,190.12 | $531.04 | $0.00 | $165.05 | $29,886.21 |
| 50 | $29,886.21 | $531.04 | $0.00 | $168.98 | $30,586.23 |
| 51 | $30,586.23 | $531.04 | $0.00 | $172.94 | $31,290.21 |
| 52 | $31,290.21 | $531.04 | $0.00 | $176.92 | $31,998.17 |
| 53 | $31,998.17 | $531.04 | $0.00 | $180.92 | $32,710.13 |
| 54 | $32,710.13 | $531.04 | $0.00 | $184.95 | $33,426.12 |
| 55 | $33,426.12 | $531.04 | $0.00 | $189.00 | $34,146.16 |
| 56 | $34,146.16 | $531.04 | $0.00 | $193.07 | $34,870.27 |
| 57 | $34,870.27 | $531.04 | $0.00 | $197.16 | $35,598.47 |
| 58 | $35,598.47 | $531.04 | $0.00 | $201.28 | $36,330.79 |
| 59 | $36,330.79 | $531.04 | $0.00 | $205.42 | $37,067.25 |
| 60 | $37,067.25 | $531.04 | $0.00 | $209.58 | $37,807.87 |
| 61 | $37,807.87 | $531.04 | $0.00 | $213.77 | $38,552.68 |
| 62 | $38,552.68 | $531.04 | $0.00 | $217.98 | $39,301.70 |
| 63 | $39,301.70 | $531.04 | $0.00 | $222.22 | $40,054.96 |
| 64 | $40,054.96 | $531.04 | $0.00 | $226.48 | $40,812.48 |
| 65 | $40,812.48 | $531.04 | $0.00 | $230.76 | $41,574.28 |
| 66 | $41,574.28 | $531.04 | $0.00 | $235.07 | $42,340.39 |
| 67 | $42,340.39 | $531.04 | $0.00 | $239.40 | $43,110.83 |
| 68 | $43,110.83 | $531.04 | $0.00 | $243.75 | $43,885.62 |
| 69 | $43,885.62 | $531.04 | $0.00 | $248.14 | $44,664.80 |
| 70 | $44,664.80 | $531.04 | $0.00 | $252.54 | $45,448.38 |
| 71 | $45,448.38 | $531.04 | $0.00 | $256.97 | $46,236.39 |
| 72 | $46,236.39 | $531.04 | $0.00 | $261.43 | $47,028.86 |
| 73 | $47,028.86 | $531.04 | $0.00 | $265.91 | $47,825.81 |
| 74 | $47,825.81 | $531.04 | $0.00 | $270.41 | $48,627.26 |
| 75 | $48,627.26 | $531.04 | $0.00 | $274.95 | $49,433.25 |
| 76 | $49,433.25 | $531.04 | $0.00 | $279.50 | $50,243.79 |
| 77 | $50,243.79 | $531.04 | $0.00 | $284.09 | $51,058.92 |
| 78 | $51,058.92 | $531.04 | $0.00 | $288.69 | $51,878.65 |
| 79 | $51,878.65 | $531.04 | $0.00 | $293.33 | $52,703.02 |
| 80 | $52,703.02 | $531.04 | $0.00 | $297.99 | $53,532.05 |
| 81 | $53,532.05 | $531.04 | $0.00 | $302.68 | $54,365.77 |
| 82 | $54,365.77 | $531.04 | $0.00 | $307.39 | $55,204.20 |
| 83 | $55,204.20 | $531.04 | $0.00 | $312.13 | $56,047.37 |
| 84 | $56,047.37 | $531.04 | $0.00 | $316.90 | $56,895.31 |
| 85 | $56,895.31 | $531.04 | $0.00 | $321.69 | $57,748.04 |
| 86 | $57,748.04 | $531.04 | $0.00 | $326.52 | $58,605.60 |
| 87 | $58,605.60 | $531.04 | $0.00 | $331.36 | $59,468.00 |
| 88 | $59,468.00 | $531.04 | $0.00 | $336.24 | $60,335.28 |
| 89 | $60,335.28 | $531.04 | $0.00 | $341.14 | $61,207.46 |
| 90 | $61,207.46 | $531.04 | $0.00 | $346.08 | $62,084.58 |
| 91 | $62,084.58 | $531.04 | $0.00 | $351.04 | $62,966.66 |
| 92 | $62,966.66 | $531.04 | $0.00 | $356.02 | $63,853.72 |
| 93 | $63,853.72 | $531.04 | $0.00 | $361.04 | $64,745.80 |
| 94 | $64,745.80 | $531.04 | $0.00 | $366.08 | $65,642.92 |
| 95 | $65,642.92 | $531.04 | $0.00 | $371.15 | $66,545.11 |
| 96 | $66,545.11 | $531.04 | $0.00 | $376.26 | $67,452.41 |
| 97 | $67,452.41 | $531.04 | $0.00 | $381.39 | $68,364.84 |
| 98 | $68,364.84 | $531.04 | $0.00 | $386.54 | $69,282.42 |
| 99 | $69,282.42 | $531.04 | $0.00 | $391.73 | $70,205.19 |
| 100 | $70,205.19 | $531.04 | $0.00 | $396.95 | $71,133.18 |
| 101 | $71,133.18 | $531.04 | $0.00 | $402.20 | $72,066.42 |
| 102 | $72,066.42 | $531.04 | $0.00 | $407.47 | $73,004.93 |
| 103 | $73,004.93 | $531.04 | $0.00 | $412.78 | $73,948.75 |
| 104 | $73,948.75 | $531.04 | $0.00 | $418.12 | $74,897.91 |
| 105 | $74,897.91 | $531.04 | $0.00 | $423.48 | $75,852.43 |
| 106 | $75,852.43 | $531.04 | $0.00 | $428.88 | $76,812.35 |
| 107 | $76,812.35 | $531.04 | $0.00 | $434.31 | $77,777.70 |
| 108 | $77,777.70 | $531.04 | $0.00 | $439.77 | $78,748.51 |
| 109 | $78,748.51 | $531.04 | $0.00 | $445.26 | $79,724.81 |
| 110 | $79,724.81 | $531.04 | $0.00 | $450.78 | $80,706.63 |
| 111 | $80,706.63 | $531.04 | $0.00 | $456.33 | $81,694.00 |
| 112 | $81,694.00 | $531.04 | $0.00 | $461.91 | $82,686.95 |
| 113 | $82,686.95 | $531.04 | $0.00 | $467.52 | $83,685.51 |
| 114 | $83,685.51 | $531.04 | $0.00 | $473.17 | $84,689.72 |
| 115 | $84,689.72 | $531.04 | $0.00 | $478.85 | $85,699.61 |
| 116 | $85,699.61 | $531.04 | $0.00 | $484.56 | $86,715.21 |
| 117 | $86,715.21 | $531.04 | $0.00 | $490.30 | $87,736.55 |
| 118 | $87,736.55 | $531.04 | $0.00 | $496.08 | $88,763.67 |
| 119 | $88,763.67 | $531.04 | $0.00 | $501.88 | $89,796.59 |
| 120 | $89,796.59 | $531.04 | $0.00 | $507.72 | $90,835.35 |
| 121 | $90,835.35 | $531.04 | $0.00 | $513.60 | $91,879.99 |
| 122 | $91,879.99 | $531.04 | $0.00 | $519.50 | $92,930.53 |
| 123 | $92,930.53 | $531.04 | $0.00 | $525.44 | $93,987.01 |
| 124 | $93,987.01 | $531.04 | $0.00 | $531.42 | $95,049.47 |
| 125 | $95,049.47 | $531.04 | $0.00 | $537.42 | $96,117.93 |
| 126 | $96,117.93 | $531.04 | $0.00 | $543.46 | $97,192.43 |
| 127 | $97,192.43 | $531.04 | $0.00 | $549.54 | $98,273.01 |
| 128 | $98,273.01 | $531.04 | $0.00 | $555.65 | $99,359.70 |
| 129 | $99,359.70 | $531.04 | $0.00 | $561.79 | $100,452.53 |
| 130 | $100,452.53 | $531.04 | $0.00 | $567.97 | $101,551.54 |
| 131 | $101,551.54 | $531.04 | $0.00 | $574.19 | $102,656.77 |
| 132 | $102,656.77 | $531.04 | $0.00 | $580.44 | $103,768.25 |
| 133 | $103,768.25 | $531.04 | $0.00 | $586.72 | $104,886.01 |
| 134 | $104,886.01 | $531.04 | $0.00 | $593.04 | $106,010.09 |
| 135 | $106,010.09 | $531.04 | $0.00 | $599.40 | $107,140.53 |
| 136 | $107,140.53 | $531.04 | $0.00 | $605.79 | $108,277.36 |
| 137 | $108,277.36 | $531.04 | $0.00 | $612.22 | $109,420.62 |
| 138 | $109,420.62 | $531.04 | $0.00 | $618.68 | $110,570.34 |
| 139 | $110,570.34 | $531.04 | $0.00 | $625.18 | $111,726.56 |
| 140 | $111,726.56 | $531.04 | $0.00 | $631.72 | $112,889.32 |
| 141 | $112,889.32 | $531.04 | $0.00 | $638.29 | $114,058.65 |
| 142 | $114,058.65 | $531.04 | $0.00 | $644.90 | $115,234.59 |
| 143 | $115,234.59 | $531.04 | $0.00 | $651.55 | $116,417.18 |
| 144 | $116,417.18 | $531.04 | $0.00 | $658.24 | $117,606.46 |
| 145 | $117,606.46 | $531.04 | $0.00 | $664.96 | $118,802.46 |
| 146 | $118,802.46 | $531.04 | $0.00 | $671.73 | $120,005.23 |
| 147 | $120,005.23 | $531.04 | $0.00 | $678.53 | $121,214.80 |
| 148 | $121,214.80 | $531.04 | $0.00 | $685.37 | $122,431.21 |
| 149 | $122,431.21 | $531.04 | $0.00 | $692.24 | $123,654.49 |
| 150 | $123,654.49 | $531.04 | $0.00 | $699.16 | $124,884.69 |
| 151 | $124,884.69 | $531.04 | $0.00 | $706.12 | $126,121.85 |
| 152 | $126,121.85 | $531.04 | $0.00 | $713.11 | $127,366.00 |
| 153 | $127,366.00 | $531.04 | $0.00 | $720.15 | $128,617.19 |
| 154 | $128,617.19 | $531.04 | $0.00 | $727.22 | $129,875.45 |
| 155 | $129,875.45 | $531.04 | $0.00 | $734.33 | $131,140.82 |
| 156 | $131,140.82 | $531.04 | $0.00 | $741.49 | $132,413.35 |
| 157 | $132,413.35 | $531.04 | $0.00 | $748.68 | $133,693.07 |
| 158 | $133,693.07 | $531.04 | $0.00 | $755.92 | $134,980.03 |
| 159 | $134,980.03 | $531.04 | $0.00 | $763.20 | $136,274.27 |
| 160 | $136,274.27 | $531.04 | $0.00 | $770.51 | $137,575.82 |
| 161 | $137,575.82 | $531.04 | $0.00 | $777.87 | $138,884.73 |
| 162 | $138,884.73 | $531.04 | $0.00 | $785.27 | $140,201.04 |
| 163 | $140,201.04 | $531.04 | $0.00 | $792.72 | $141,524.80 |
| 164 | $141,524.80 | $531.04 | $0.00 | $800.20 | $142,856.04 |
| 165 | $142,856.04 | $531.04 | $0.00 | $807.73 | $144,194.81 |
| 166 | $144,194.81 | $531.04 | $0.00 | $815.30 | $145,541.15 |
| 167 | $145,541.15 | $531.04 | $0.00 | $822.91 | $146,895.10 |
| 168 | $146,895.10 | $531.04 | $0.00 | $830.57 | $148,256.71 |
| 169 | $148,256.71 | $531.04 | $0.00 | $838.26 | $149,626.01 |
| 170 | $149,626.01 | $531.04 | $0.00 | $846.01 | $151,003.06 |
| 171 | $151,003.06 | $531.04 | $0.00 | $853.79 | $152,387.89 |
| 172 | $152,387.89 | $531.04 | $0.00 | $861.62 | $153,780.55 |
| 173 | $153,780.55 | $531.04 | $0.00 | $869.50 | $155,181.09 |
| 174 | $155,181.09 | $531.04 | $0.00 | $877.42 | $156,589.55 |
| 175 | $156,589.55 | $531.04 | $0.00 | $885.38 | $158,005.97 |
| 176 | $158,005.97 | $531.04 | $0.00 | $893.39 | $159,430.40 |
| 177 | $159,430.40 | $531.04 | $0.00 | $901.44 | $160,862.88 |
| 178 | $160,862.88 | $531.04 | $0.00 | $909.54 | $162,303.46 |
| 179 | $162,303.46 | $531.04 | $0.00 | $917.69 | $163,752.19 |
| 180 | $163,752.19 | $531.04 | $0.00 | $925.88 | $165,209.11 |
| 181 | $165,209.11 | $531.04 | $0.00 | $934.12 | $166,674.27 |
| 182 | $166,674.27 | $531.04 | $0.00 | $942.40 | $168,147.71 |
| 183 | $168,147.71 | $531.04 | $0.00 | $950.73 | $169,629.48 |
| 184 | $169,629.48 | $531.04 | $0.00 | $959.11 | $171,119.63 |
| 185 | $171,119.63 | $531.04 | $0.00 | $967.54 | $172,618.21 |
| 186 | $172,618.21 | $531.04 | $0.00 | $976.01 | $174,125.26 |
| 187 | $174,125.26 | $531.04 | $0.00 | $984.53 | $175,640.83 |
| 188 | $175,640.83 | $531.04 | $0.00 | $993.10 | $177,164.97 |
| 189 | $177,164.97 | $531.04 | $0.00 | $1,001.72 | $178,697.73 |
| 190 | $178,697.73 | $531.04 | $0.00 | $1,010.38 | $180,239.15 |
| 191 | $180,239.15 | $531.04 | $0.00 | $1,019.10 | $181,789.29 |
| 192 | $181,789.29 | $531.04 | $0.00 | $1,027.86 | $183,348.19 |
| 193 | $183,348.19 | $531.04 | $0.00 | $1,036.68 | $184,915.91 |
| 194 | $184,915.91 | $531.04 | $0.00 | $1,045.54 | $186,492.49 |
| 195 | $186,492.49 | $531.04 | $0.00 | $1,054.46 | $188,077.99 |
| 196 | $188,077.99 | $531.04 | $0.00 | $1,063.42 | $189,672.45 |
| 197 | $189,672.45 | $531.04 | $0.00 | $1,072.44 | $191,275.93 |
| 198 | $191,275.93 | $531.04 | $0.00 | $1,081.50 | $192,888.47 |
| 199 | $192,888.47 | $531.04 | $0.00 | $1,090.62 | $194,510.13 |
| 200 | $194,510.13 | $531.04 | $0.00 | $1,099.79 | $196,140.96 |
| 201 | $196,140.96 | $531.04 | $0.00 | $1,109.01 | $197,781.01 |
| 202 | $197,781.01 | $531.04 | $0.00 | $1,118.28 | $199,430.33 |
| 203 | $199,430.33 | $531.04 | $0.00 | $1,127.61 | $201,088.98 |
| 204 | $201,088.98 | $531.04 | $0.00 | $1,136.99 | $202,757.01 |
| 205 | $202,757.01 | $531.04 | $0.00 | $1,146.42 | $204,434.47 |
| 206 | $204,434.47 | $531.04 | $0.00 | $1,155.90 | $206,121.41 |
| 207 | $206,121.41 | $531.04 | $0.00 | $1,165.44 | $207,817.89 |
| 208 | $207,817.89 | $531.04 | $0.00 | $1,175.03 | $209,523.96 |
| 209 | $209,523.96 | $531.04 | $0.00 | $1,184.68 | $211,239.68 |
| 210 | $211,239.68 | $531.04 | $0.00 | $1,194.38 | $212,965.10 |
| 211 | $212,965.10 | $531.04 | $0.00 | $1,204.14 | $214,700.28 |
| 212 | $214,700.28 | $531.04 | $0.00 | $1,213.95 | $216,445.27 |
| 213 | $216,445.27 | $531.04 | $0.00 | $1,223.81 | $218,200.12 |
| 214 | $218,200.12 | $531.04 | $0.00 | $1,233.74 | $219,964.90 |
| 215 | $219,964.90 | $531.04 | $0.00 | $1,243.71 | $221,739.65 |
| 216 | $221,739.65 | $531.04 | $0.00 | $1,253.75 | $223,524.44 |
| 217 | $223,524.44 | $531.04 | $60,534.59 | $1,263.84 | $164,784.73 |
| 218 | $164,784.73 | $531.04 | $0.00 | $931.72 | $166,247.49 |
| 219 | $166,247.49 | $531.04 | $0.00 | $939.99 | $167,718.52 |
| 220 | $167,718.52 | $531.04 | $0.00 | $948.30 | $169,197.86 |
| 221 | $169,197.86 | $531.04 | $0.00 | $956.67 | $170,685.57 |
| 222 | $170,685.57 | $531.04 | $0.00 | $965.08 | $172,181.69 |
| 223 | $172,181.69 | $531.04 | $0.00 | $973.54 | $173,686.27 |
| 224 | $173,686.27 | $531.04 | $0.00 | $982.05 | $175,199.36 |
| 225 | $175,199.36 | $531.04 | $0.00 | $990.60 | $176,721.00 |
| 226 | $176,721.00 | $531.04 | $0.00 | $999.21 | $178,251.25 |
| 227 | $178,251.25 | $531.04 | $0.00 | $1,007.86 | $179,790.15 |
| 228 | $179,790.15 | $531.04 | $0.00 | $1,016.56 | $181,337.75 |
| 229 | $181,337.75 | $531.04 | $64,772.01 | $1,025.31 | $118,122.09 |
| 230 | $118,122.09 | $531.04 | $0.00 | $667.88 | $119,321.01 |
| 231 | $119,321.01 | $531.04 | $0.00 | $674.66 | $120,526.71 |
| 232 | $120,526.71 | $531.04 | $0.00 | $681.48 | $121,739.23 |
| 233 | $121,739.23 | $531.04 | $0.00 | $688.33 | $122,958.60 |
| 234 | $122,958.60 | $531.04 | $0.00 | $695.23 | $124,184.87 |
| 235 | $124,184.87 | $531.04 | $0.00 | $702.16 | $125,418.07 |
| 236 | $125,418.07 | $531.04 | $0.00 | $709.13 | $126,658.24 |
| 237 | $126,658.24 | $531.04 | $0.00 | $716.14 | $127,905.42 |
| 238 | $127,905.42 | $531.04 | $0.00 | $723.20 | $129,159.66 |
| 239 | $129,159.66 | $531.04 | $0.00 | $730.29 | $130,420.99 |
| 240 | $130,420.99 | $531.04 | $0.00 | $737.42 | $131,689.45 |
| 241 | $131,689.45 | $531.04 | $69,306.05 | $744.59 | $63,659.03 |
| 242 | $63,659.03 | $531.04 | $0.00 | $359.94 | $64,550.01 |
| 243 | $64,550.01 | $531.04 | $0.00 | $364.98 | $65,446.03 |
| 244 | $65,446.03 | $531.04 | $0.00 | $370.04 | $66,347.11 |
| 245 | $66,347.11 | $531.04 | $0.00 | $375.14 | $67,253.29 |
| 246 | $67,253.29 | $531.04 | $0.00 | $380.26 | $68,164.59 |
| 247 | $68,164.59 | $531.04 | $0.00 | $385.41 | $69,081.04 |
| 248 | $69,081.04 | $531.04 | $0.00 | $390.59 | $70,002.67 |
| 249 | $70,002.67 | $531.04 | $0.00 | $395.81 | $70,929.52 |
| 250 | $70,929.52 | $531.04 | $0.00 | $401.05 | $71,861.61 |
| 251 | $71,861.61 | $531.04 | $0.00 | $406.32 | $72,798.97 |
| 252 | $72,798.97 | $531.04 | $0.00 | $411.62 | $73,741.63 |
| 253 | $73,741.63 | $0.00 | $74,157.47 | $416.95 | $1.11 |