| Estimated Annual Cost in 2042 | $61,527 |
| Monthly savings required | $486 |
How much will it cost to send your child to University of Phoenix Wichita Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $246,109.99 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $486.27 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 | $16,400.00 |
| 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 Wichita Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $486.27 | $0.00 | $0.00 | $486.27 |
| 2 | $486.27 | $486.27 | $0.00 | $2.75 | $975.29 |
| 3 | $975.29 | $486.27 | $0.00 | $5.51 | $1,467.07 |
| 4 | $1,467.07 | $486.27 | $0.00 | $8.30 | $1,961.64 |
| 5 | $1,961.64 | $486.27 | $0.00 | $11.09 | $2,459.00 |
| 6 | $2,459.00 | $486.27 | $0.00 | $13.90 | $2,959.17 |
| 7 | $2,959.17 | $486.27 | $0.00 | $16.73 | $3,462.17 |
| 8 | $3,462.17 | $486.27 | $0.00 | $19.58 | $3,968.02 |
| 9 | $3,968.02 | $486.27 | $0.00 | $22.44 | $4,476.73 |
| 10 | $4,476.73 | $486.27 | $0.00 | $25.31 | $4,988.31 |
| 11 | $4,988.31 | $486.27 | $0.00 | $28.20 | $5,502.78 |
| 12 | $5,502.78 | $486.27 | $0.00 | $31.11 | $6,020.16 |
| 13 | $6,020.16 | $486.27 | $0.00 | $34.04 | $6,540.47 |
| 14 | $6,540.47 | $486.27 | $0.00 | $36.98 | $7,063.72 |
| 15 | $7,063.72 | $486.27 | $0.00 | $39.94 | $7,589.93 |
| 16 | $7,589.93 | $486.27 | $0.00 | $42.91 | $8,119.11 |
| 17 | $8,119.11 | $486.27 | $0.00 | $45.91 | $8,651.29 |
| 18 | $8,651.29 | $486.27 | $0.00 | $48.92 | $9,186.48 |
| 19 | $9,186.48 | $486.27 | $0.00 | $51.94 | $9,724.69 |
| 20 | $9,724.69 | $486.27 | $0.00 | $54.98 | $10,265.94 |
| 21 | $10,265.94 | $486.27 | $0.00 | $58.05 | $10,810.26 |
| 22 | $10,810.26 | $486.27 | $0.00 | $61.12 | $11,357.65 |
| 23 | $11,357.65 | $486.27 | $0.00 | $64.22 | $11,908.14 |
| 24 | $11,908.14 | $486.27 | $0.00 | $67.33 | $12,461.74 |
| 25 | $12,461.74 | $486.27 | $0.00 | $70.46 | $13,018.47 |
| 26 | $13,018.47 | $486.27 | $0.00 | $73.61 | $13,578.35 |
| 27 | $13,578.35 | $486.27 | $0.00 | $76.77 | $14,141.39 |
| 28 | $14,141.39 | $486.27 | $0.00 | $79.96 | $14,707.62 |
| 29 | $14,707.62 | $486.27 | $0.00 | $83.16 | $15,277.05 |
| 30 | $15,277.05 | $486.27 | $0.00 | $86.38 | $15,849.70 |
| 31 | $15,849.70 | $486.27 | $0.00 | $89.62 | $16,425.59 |
| 32 | $16,425.59 | $486.27 | $0.00 | $92.87 | $17,004.73 |
| 33 | $17,004.73 | $486.27 | $0.00 | $96.15 | $17,587.15 |
| 34 | $17,587.15 | $486.27 | $0.00 | $99.44 | $18,172.86 |
| 35 | $18,172.86 | $486.27 | $0.00 | $102.75 | $18,761.88 |
| 36 | $18,761.88 | $486.27 | $0.00 | $106.08 | $19,354.23 |
| 37 | $19,354.23 | $486.27 | $0.00 | $109.43 | $19,949.93 |
| 38 | $19,949.93 | $486.27 | $0.00 | $112.80 | $20,549.00 |
| 39 | $20,549.00 | $486.27 | $0.00 | $116.19 | $21,151.46 |
| 40 | $21,151.46 | $486.27 | $0.00 | $119.59 | $21,757.32 |
| 41 | $21,757.32 | $486.27 | $0.00 | $123.02 | $22,366.61 |
| 42 | $22,366.61 | $486.27 | $0.00 | $126.46 | $22,979.34 |
| 43 | $22,979.34 | $486.27 | $0.00 | $129.93 | $23,595.54 |
| 44 | $23,595.54 | $486.27 | $0.00 | $133.41 | $24,215.22 |
| 45 | $24,215.22 | $486.27 | $0.00 | $136.92 | $24,838.41 |
| 46 | $24,838.41 | $486.27 | $0.00 | $140.44 | $25,465.12 |
| 47 | $25,465.12 | $486.27 | $0.00 | $143.98 | $26,095.37 |
| 48 | $26,095.37 | $486.27 | $0.00 | $147.55 | $26,729.19 |
| 49 | $26,729.19 | $486.27 | $0.00 | $151.13 | $27,366.59 |
| 50 | $27,366.59 | $486.27 | $0.00 | $154.73 | $28,007.59 |
| 51 | $28,007.59 | $486.27 | $0.00 | $158.36 | $28,652.22 |
| 52 | $28,652.22 | $486.27 | $0.00 | $162.00 | $29,300.49 |
| 53 | $29,300.49 | $486.27 | $0.00 | $165.67 | $29,952.43 |
| 54 | $29,952.43 | $486.27 | $0.00 | $169.36 | $30,608.06 |
| 55 | $30,608.06 | $486.27 | $0.00 | $173.06 | $31,267.39 |
| 56 | $31,267.39 | $486.27 | $0.00 | $176.79 | $31,930.45 |
| 57 | $31,930.45 | $486.27 | $0.00 | $180.54 | $32,597.26 |
| 58 | $32,597.26 | $486.27 | $0.00 | $184.31 | $33,267.84 |
| 59 | $33,267.84 | $486.27 | $0.00 | $188.10 | $33,942.21 |
| 60 | $33,942.21 | $486.27 | $0.00 | $191.91 | $34,620.39 |
| 61 | $34,620.39 | $486.27 | $0.00 | $195.75 | $35,302.41 |
| 62 | $35,302.41 | $486.27 | $0.00 | $199.60 | $35,988.28 |
| 63 | $35,988.28 | $486.27 | $0.00 | $203.48 | $36,678.03 |
| 64 | $36,678.03 | $486.27 | $0.00 | $207.38 | $37,371.68 |
| 65 | $37,371.68 | $486.27 | $0.00 | $211.30 | $38,069.25 |
| 66 | $38,069.25 | $486.27 | $0.00 | $215.25 | $38,770.77 |
| 67 | $38,770.77 | $486.27 | $0.00 | $219.22 | $39,476.26 |
| 68 | $39,476.26 | $486.27 | $0.00 | $223.20 | $40,185.73 |
| 69 | $40,185.73 | $486.27 | $0.00 | $227.22 | $40,899.22 |
| 70 | $40,899.22 | $486.27 | $0.00 | $231.25 | $41,616.74 |
| 71 | $41,616.74 | $486.27 | $0.00 | $235.31 | $42,338.32 |
| 72 | $42,338.32 | $486.27 | $0.00 | $239.39 | $43,063.98 |
| 73 | $43,063.98 | $486.27 | $0.00 | $243.49 | $43,793.74 |
| 74 | $43,793.74 | $486.27 | $0.00 | $247.62 | $44,527.63 |
| 75 | $44,527.63 | $486.27 | $0.00 | $251.77 | $45,265.67 |
| 76 | $45,265.67 | $486.27 | $0.00 | $255.94 | $46,007.88 |
| 77 | $46,007.88 | $486.27 | $0.00 | $260.14 | $46,754.29 |
| 78 | $46,754.29 | $486.27 | $0.00 | $264.36 | $47,504.92 |
| 79 | $47,504.92 | $486.27 | $0.00 | $268.60 | $48,259.79 |
| 80 | $48,259.79 | $486.27 | $0.00 | $272.87 | $49,018.93 |
| 81 | $49,018.93 | $486.27 | $0.00 | $277.16 | $49,782.36 |
| 82 | $49,782.36 | $486.27 | $0.00 | $281.48 | $50,550.11 |
| 83 | $50,550.11 | $486.27 | $0.00 | $285.82 | $51,322.20 |
| 84 | $51,322.20 | $486.27 | $0.00 | $290.18 | $52,098.65 |
| 85 | $52,098.65 | $486.27 | $0.00 | $294.57 | $52,879.49 |
| 86 | $52,879.49 | $486.27 | $0.00 | $298.99 | $53,664.75 |
| 87 | $53,664.75 | $486.27 | $0.00 | $303.43 | $54,454.45 |
| 88 | $54,454.45 | $486.27 | $0.00 | $307.89 | $55,248.61 |
| 89 | $55,248.61 | $486.27 | $0.00 | $312.38 | $56,047.26 |
| 90 | $56,047.26 | $486.27 | $0.00 | $316.90 | $56,850.43 |
| 91 | $56,850.43 | $486.27 | $0.00 | $321.44 | $57,658.14 |
| 92 | $57,658.14 | $486.27 | $0.00 | $326.01 | $58,470.42 |
| 93 | $58,470.42 | $486.27 | $0.00 | $330.60 | $59,287.29 |
| 94 | $59,287.29 | $486.27 | $0.00 | $335.22 | $60,108.78 |
| 95 | $60,108.78 | $486.27 | $0.00 | $339.86 | $60,934.91 |
| 96 | $60,934.91 | $486.27 | $0.00 | $344.53 | $61,765.71 |
| 97 | $61,765.71 | $486.27 | $0.00 | $349.23 | $62,601.21 |
| 98 | $62,601.21 | $486.27 | $0.00 | $353.96 | $63,441.44 |
| 99 | $63,441.44 | $486.27 | $0.00 | $358.71 | $64,286.42 |
| 100 | $64,286.42 | $486.27 | $0.00 | $363.48 | $65,136.17 |
| 101 | $65,136.17 | $486.27 | $0.00 | $368.29 | $65,990.73 |
| 102 | $65,990.73 | $486.27 | $0.00 | $373.12 | $66,850.12 |
| 103 | $66,850.12 | $486.27 | $0.00 | $377.98 | $67,714.37 |
| 104 | $67,714.37 | $486.27 | $0.00 | $382.87 | $68,583.51 |
| 105 | $68,583.51 | $486.27 | $0.00 | $387.78 | $69,457.56 |
| 106 | $69,457.56 | $486.27 | $0.00 | $392.72 | $70,336.55 |
| 107 | $70,336.55 | $486.27 | $0.00 | $397.69 | $71,220.51 |
| 108 | $71,220.51 | $486.27 | $0.00 | $402.69 | $72,109.47 |
| 109 | $72,109.47 | $486.27 | $0.00 | $407.72 | $73,003.46 |
| 110 | $73,003.46 | $486.27 | $0.00 | $412.77 | $73,902.50 |
| 111 | $73,902.50 | $486.27 | $0.00 | $417.86 | $74,806.63 |
| 112 | $74,806.63 | $486.27 | $0.00 | $422.97 | $75,715.87 |
| 113 | $75,715.87 | $486.27 | $0.00 | $428.11 | $76,630.25 |
| 114 | $76,630.25 | $486.27 | $0.00 | $433.28 | $77,549.80 |
| 115 | $77,549.80 | $486.27 | $0.00 | $438.48 | $78,474.55 |
| 116 | $78,474.55 | $486.27 | $0.00 | $443.71 | $79,404.53 |
| 117 | $79,404.53 | $486.27 | $0.00 | $448.96 | $80,339.76 |
| 118 | $80,339.76 | $486.27 | $0.00 | $454.25 | $81,280.28 |
| 119 | $81,280.28 | $486.27 | $0.00 | $459.57 | $82,226.12 |
| 120 | $82,226.12 | $486.27 | $0.00 | $464.92 | $83,177.31 |
| 121 | $83,177.31 | $486.27 | $0.00 | $470.30 | $84,133.88 |
| 122 | $84,133.88 | $486.27 | $0.00 | $475.71 | $85,095.86 |
| 123 | $85,095.86 | $486.27 | $0.00 | $481.14 | $86,063.27 |
| 124 | $86,063.27 | $486.27 | $0.00 | $486.61 | $87,036.15 |
| 125 | $87,036.15 | $486.27 | $0.00 | $492.12 | $88,014.54 |
| 126 | $88,014.54 | $486.27 | $0.00 | $497.65 | $88,998.46 |
| 127 | $88,998.46 | $486.27 | $0.00 | $503.21 | $89,987.94 |
| 128 | $89,987.94 | $486.27 | $0.00 | $508.80 | $90,983.01 |
| 129 | $90,983.01 | $486.27 | $0.00 | $514.43 | $91,983.71 |
| 130 | $91,983.71 | $486.27 | $0.00 | $520.09 | $92,990.07 |
| 131 | $92,990.07 | $486.27 | $0.00 | $525.78 | $94,002.12 |
| 132 | $94,002.12 | $486.27 | $0.00 | $531.50 | $95,019.89 |
| 133 | $95,019.89 | $486.27 | $0.00 | $537.26 | $96,043.42 |
| 134 | $96,043.42 | $486.27 | $0.00 | $543.04 | $97,072.73 |
| 135 | $97,072.73 | $486.27 | $0.00 | $548.86 | $98,107.86 |
| 136 | $98,107.86 | $486.27 | $0.00 | $554.72 | $99,148.85 |
| 137 | $99,148.85 | $486.27 | $0.00 | $560.60 | $100,195.72 |
| 138 | $100,195.72 | $486.27 | $0.00 | $566.52 | $101,248.51 |
| 139 | $101,248.51 | $486.27 | $0.00 | $572.47 | $102,307.25 |
| 140 | $102,307.25 | $486.27 | $0.00 | $578.46 | $103,371.98 |
| 141 | $103,371.98 | $486.27 | $0.00 | $584.48 | $104,442.73 |
| 142 | $104,442.73 | $486.27 | $0.00 | $590.53 | $105,519.53 |
| 143 | $105,519.53 | $486.27 | $0.00 | $596.62 | $106,602.42 |
| 144 | $106,602.42 | $486.27 | $0.00 | $602.75 | $107,691.44 |
| 145 | $107,691.44 | $486.27 | $0.00 | $608.90 | $108,786.61 |
| 146 | $108,786.61 | $486.27 | $0.00 | $615.10 | $109,887.98 |
| 147 | $109,887.98 | $486.27 | $0.00 | $621.32 | $110,995.57 |
| 148 | $110,995.57 | $486.27 | $0.00 | $627.59 | $112,109.43 |
| 149 | $112,109.43 | $486.27 | $0.00 | $633.88 | $113,229.58 |
| 150 | $113,229.58 | $486.27 | $0.00 | $640.22 | $114,356.07 |
| 151 | $114,356.07 | $486.27 | $0.00 | $646.59 | $115,488.93 |
| 152 | $115,488.93 | $486.27 | $0.00 | $652.99 | $116,628.19 |
| 153 | $116,628.19 | $486.27 | $0.00 | $659.43 | $117,773.89 |
| 154 | $117,773.89 | $486.27 | $0.00 | $665.91 | $118,926.07 |
| 155 | $118,926.07 | $486.27 | $0.00 | $672.43 | $120,084.77 |
| 156 | $120,084.77 | $486.27 | $0.00 | $678.98 | $121,250.02 |
| 157 | $121,250.02 | $486.27 | $0.00 | $685.57 | $122,421.86 |
| 158 | $122,421.86 | $486.27 | $0.00 | $692.19 | $123,600.32 |
| 159 | $123,600.32 | $486.27 | $0.00 | $698.85 | $124,785.44 |
| 160 | $124,785.44 | $486.27 | $0.00 | $705.56 | $125,977.27 |
| 161 | $125,977.27 | $486.27 | $0.00 | $712.29 | $127,175.83 |
| 162 | $127,175.83 | $486.27 | $0.00 | $719.07 | $128,381.17 |
| 163 | $128,381.17 | $486.27 | $0.00 | $725.89 | $129,593.33 |
| 164 | $129,593.33 | $486.27 | $0.00 | $732.74 | $130,812.34 |
| 165 | $130,812.34 | $486.27 | $0.00 | $739.63 | $132,038.24 |
| 166 | $132,038.24 | $486.27 | $0.00 | $746.56 | $133,271.07 |
| 167 | $133,271.07 | $486.27 | $0.00 | $753.53 | $134,510.87 |
| 168 | $134,510.87 | $486.27 | $0.00 | $760.54 | $135,757.68 |
| 169 | $135,757.68 | $486.27 | $0.00 | $767.59 | $137,011.54 |
| 170 | $137,011.54 | $486.27 | $0.00 | $774.68 | $138,272.49 |
| 171 | $138,272.49 | $486.27 | $0.00 | $781.81 | $139,540.57 |
| 172 | $139,540.57 | $486.27 | $0.00 | $788.98 | $140,815.82 |
| 173 | $140,815.82 | $486.27 | $0.00 | $796.19 | $142,098.28 |
| 174 | $142,098.28 | $486.27 | $0.00 | $803.44 | $143,387.99 |
| 175 | $143,387.99 | $486.27 | $0.00 | $810.74 | $144,685.00 |
| 176 | $144,685.00 | $486.27 | $0.00 | $818.07 | $145,989.34 |
| 177 | $145,989.34 | $486.27 | $0.00 | $825.44 | $147,301.05 |
| 178 | $147,301.05 | $486.27 | $0.00 | $832.86 | $148,620.18 |
| 179 | $148,620.18 | $486.27 | $0.00 | $840.32 | $149,946.77 |
| 180 | $149,946.77 | $486.27 | $0.00 | $847.82 | $151,280.86 |
| 181 | $151,280.86 | $486.27 | $0.00 | $855.36 | $152,622.49 |
| 182 | $152,622.49 | $486.27 | $0.00 | $862.95 | $153,971.71 |
| 183 | $153,971.71 | $486.27 | $0.00 | $870.58 | $155,328.56 |
| 184 | $155,328.56 | $486.27 | $0.00 | $878.25 | $156,693.08 |
| 185 | $156,693.08 | $486.27 | $0.00 | $885.97 | $158,065.32 |
| 186 | $158,065.32 | $486.27 | $0.00 | $893.72 | $159,445.31 |
| 187 | $159,445.31 | $486.27 | $0.00 | $901.53 | $160,833.11 |
| 188 | $160,833.11 | $486.27 | $0.00 | $909.37 | $162,228.75 |
| 189 | $162,228.75 | $486.27 | $0.00 | $917.26 | $163,632.28 |
| 190 | $163,632.28 | $486.27 | $0.00 | $925.20 | $165,043.75 |
| 191 | $165,043.75 | $486.27 | $0.00 | $933.18 | $166,463.20 |
| 192 | $166,463.20 | $486.27 | $0.00 | $941.21 | $167,890.68 |
| 193 | $167,890.68 | $486.27 | $0.00 | $949.28 | $169,326.23 |
| 194 | $169,326.23 | $486.27 | $0.00 | $957.40 | $170,769.90 |
| 195 | $170,769.90 | $486.27 | $0.00 | $965.56 | $172,221.73 |
| 196 | $172,221.73 | $486.27 | $0.00 | $973.77 | $173,681.77 |
| 197 | $173,681.77 | $486.27 | $0.00 | $982.02 | $175,150.06 |
| 198 | $175,150.06 | $486.27 | $0.00 | $990.32 | $176,626.65 |
| 199 | $176,626.65 | $486.27 | $0.00 | $998.67 | $178,111.59 |
| 200 | $178,111.59 | $486.27 | $0.00 | $1,007.07 | $179,604.93 |
| 201 | $179,604.93 | $486.27 | $0.00 | $1,015.51 | $181,106.71 |
| 202 | $181,106.71 | $486.27 | $0.00 | $1,024.00 | $182,616.98 |
| 203 | $182,616.98 | $486.27 | $0.00 | $1,032.54 | $184,135.79 |
| 204 | $184,135.79 | $486.27 | $0.00 | $1,041.13 | $185,663.19 |
| 205 | $185,663.19 | $486.27 | $0.00 | $1,049.77 | $187,199.23 |
| 206 | $187,199.23 | $486.27 | $0.00 | $1,058.45 | $188,743.95 |
| 207 | $188,743.95 | $486.27 | $0.00 | $1,067.19 | $190,297.41 |
| 208 | $190,297.41 | $486.27 | $0.00 | $1,075.97 | $191,859.65 |
| 209 | $191,859.65 | $486.27 | $0.00 | $1,084.80 | $193,430.72 |
| 210 | $193,430.72 | $486.27 | $0.00 | $1,093.69 | $195,010.68 |
| 211 | $195,010.68 | $486.27 | $0.00 | $1,102.62 | $196,599.57 |
| 212 | $196,599.57 | $486.27 | $0.00 | $1,111.60 | $198,197.44 |
| 213 | $198,197.44 | $486.27 | $0.00 | $1,120.64 | $199,804.35 |
| 214 | $199,804.35 | $486.27 | $0.00 | $1,129.72 | $201,420.34 |
| 215 | $201,420.34 | $486.27 | $0.00 | $1,138.86 | $203,045.47 |
| 216 | $203,045.47 | $486.27 | $0.00 | $1,148.05 | $204,679.79 |
| 217 | $204,679.79 | $486.27 | $55,430.89 | $1,157.29 | $150,892.46 |
| 218 | $150,892.46 | $486.27 | $0.00 | $853.17 | $152,231.90 |
| 219 | $152,231.90 | $486.27 | $0.00 | $860.74 | $153,578.91 |
| 220 | $153,578.91 | $486.27 | $0.00 | $868.36 | $154,933.54 |
| 221 | $154,933.54 | $486.27 | $0.00 | $876.02 | $156,295.83 |
| 222 | $156,295.83 | $486.27 | $0.00 | $883.72 | $157,665.82 |
| 223 | $157,665.82 | $486.27 | $0.00 | $891.47 | $159,043.56 |
| 224 | $159,043.56 | $486.27 | $0.00 | $899.26 | $160,429.09 |
| 225 | $160,429.09 | $486.27 | $0.00 | $907.09 | $161,822.45 |
| 226 | $161,822.45 | $486.27 | $0.00 | $914.97 | $163,223.69 |
| 227 | $163,223.69 | $486.27 | $0.00 | $922.89 | $164,632.85 |
| 228 | $164,632.85 | $486.27 | $0.00 | $930.86 | $166,049.98 |
| 229 | $166,049.98 | $486.27 | $59,311.05 | $938.87 | $108,164.07 |
| 230 | $108,164.07 | $486.27 | $0.00 | $611.58 | $109,261.92 |
| 231 | $109,261.92 | $486.27 | $0.00 | $617.78 | $110,365.97 |
| 232 | $110,365.97 | $486.27 | $0.00 | $624.03 | $111,476.27 |
| 233 | $111,476.27 | $486.27 | $0.00 | $630.30 | $112,592.84 |
| 234 | $112,592.84 | $486.27 | $0.00 | $636.62 | $113,715.73 |
| 235 | $113,715.73 | $486.27 | $0.00 | $642.97 | $114,844.97 |
| 236 | $114,844.97 | $486.27 | $0.00 | $649.35 | $115,980.59 |
| 237 | $115,980.59 | $486.27 | $0.00 | $655.77 | $117,122.63 |
| 238 | $117,122.63 | $486.27 | $0.00 | $662.23 | $118,271.13 |
| 239 | $118,271.13 | $486.27 | $0.00 | $668.72 | $119,426.12 |
| 240 | $119,426.12 | $486.27 | $0.00 | $675.25 | $120,587.64 |
| 241 | $120,587.64 | $486.27 | $63,462.83 | $681.82 | $58,292.90 |
| 242 | $58,292.90 | $486.27 | $0.00 | $329.60 | $59,108.77 |
| 243 | $59,108.77 | $486.27 | $0.00 | $334.21 | $59,929.25 |
| 244 | $59,929.25 | $486.27 | $0.00 | $338.85 | $60,754.37 |
| 245 | $60,754.37 | $486.27 | $0.00 | $343.51 | $61,584.15 |
| 246 | $61,584.15 | $486.27 | $0.00 | $348.21 | $62,418.63 |
| 247 | $62,418.63 | $486.27 | $0.00 | $352.92 | $63,257.82 |
| 248 | $63,257.82 | $486.27 | $0.00 | $357.67 | $64,101.76 |
| 249 | $64,101.76 | $486.27 | $0.00 | $362.44 | $64,950.47 |
| 250 | $64,950.47 | $486.27 | $0.00 | $367.24 | $65,803.98 |
| 251 | $65,803.98 | $486.27 | $0.00 | $372.07 | $66,662.32 |
| 252 | $66,662.32 | $486.27 | $0.00 | $376.92 | $67,525.51 |
| 253 | $67,525.51 | $0.00 | $67,905.22 | $381.80 | $2.09 |