| Estimated Annual Cost in 2042 | $62,465 |
| Monthly savings required | $494 |
How much will it cost to send your child to University of Phoenix Jersey City Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $249,861.67 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $493.68 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 | $16,650.00 |
| 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 Jersey City Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $493.68 | $0.00 | $0.00 | $493.68 |
| 2 | $493.68 | $493.68 | $0.00 | $2.79 | $990.15 |
| 3 | $990.15 | $493.68 | $0.00 | $5.60 | $1,489.43 |
| 4 | $1,489.43 | $493.68 | $0.00 | $8.42 | $1,991.53 |
| 5 | $1,991.53 | $493.68 | $0.00 | $11.26 | $2,496.47 |
| 6 | $2,496.47 | $493.68 | $0.00 | $14.12 | $3,004.27 |
| 7 | $3,004.27 | $493.68 | $0.00 | $16.99 | $3,514.94 |
| 8 | $3,514.94 | $493.68 | $0.00 | $19.87 | $4,028.49 |
| 9 | $4,028.49 | $493.68 | $0.00 | $22.78 | $4,544.95 |
| 10 | $4,544.95 | $493.68 | $0.00 | $25.70 | $5,064.33 |
| 11 | $5,064.33 | $493.68 | $0.00 | $28.63 | $5,586.64 |
| 12 | $5,586.64 | $493.68 | $0.00 | $31.59 | $6,111.91 |
| 13 | $6,111.91 | $493.68 | $0.00 | $34.56 | $6,640.15 |
| 14 | $6,640.15 | $493.68 | $0.00 | $37.54 | $7,171.37 |
| 15 | $7,171.37 | $493.68 | $0.00 | $40.55 | $7,705.60 |
| 16 | $7,705.60 | $493.68 | $0.00 | $43.57 | $8,242.85 |
| 17 | $8,242.85 | $493.68 | $0.00 | $46.61 | $8,783.14 |
| 18 | $8,783.14 | $493.68 | $0.00 | $49.66 | $9,326.48 |
| 19 | $9,326.48 | $493.68 | $0.00 | $52.73 | $9,872.89 |
| 20 | $9,872.89 | $493.68 | $0.00 | $55.82 | $10,422.39 |
| 21 | $10,422.39 | $493.68 | $0.00 | $58.93 | $10,975.00 |
| 22 | $10,975.00 | $493.68 | $0.00 | $62.05 | $11,530.73 |
| 23 | $11,530.73 | $493.68 | $0.00 | $65.20 | $12,089.61 |
| 24 | $12,089.61 | $493.68 | $0.00 | $68.36 | $12,651.65 |
| 25 | $12,651.65 | $493.68 | $0.00 | $71.53 | $13,216.86 |
| 26 | $13,216.86 | $493.68 | $0.00 | $74.73 | $13,785.27 |
| 27 | $13,785.27 | $493.68 | $0.00 | $77.94 | $14,356.89 |
| 28 | $14,356.89 | $493.68 | $0.00 | $81.18 | $14,931.75 |
| 29 | $14,931.75 | $493.68 | $0.00 | $84.43 | $15,509.86 |
| 30 | $15,509.86 | $493.68 | $0.00 | $87.70 | $16,091.24 |
| 31 | $16,091.24 | $493.68 | $0.00 | $90.98 | $16,675.90 |
| 32 | $16,675.90 | $493.68 | $0.00 | $94.29 | $17,263.87 |
| 33 | $17,263.87 | $493.68 | $0.00 | $97.61 | $17,855.16 |
| 34 | $17,855.16 | $493.68 | $0.00 | $100.96 | $18,449.80 |
| 35 | $18,449.80 | $493.68 | $0.00 | $104.32 | $19,047.80 |
| 36 | $19,047.80 | $493.68 | $0.00 | $107.70 | $19,649.18 |
| 37 | $19,649.18 | $493.68 | $0.00 | $111.10 | $20,253.96 |
| 38 | $20,253.96 | $493.68 | $0.00 | $114.52 | $20,862.16 |
| 39 | $20,862.16 | $493.68 | $0.00 | $117.96 | $21,473.80 |
| 40 | $21,473.80 | $493.68 | $0.00 | $121.42 | $22,088.90 |
| 41 | $22,088.90 | $493.68 | $0.00 | $124.89 | $22,707.47 |
| 42 | $22,707.47 | $493.68 | $0.00 | $128.39 | $23,329.54 |
| 43 | $23,329.54 | $493.68 | $0.00 | $131.91 | $23,955.13 |
| 44 | $23,955.13 | $493.68 | $0.00 | $135.45 | $24,584.26 |
| 45 | $24,584.26 | $493.68 | $0.00 | $139.00 | $25,216.94 |
| 46 | $25,216.94 | $493.68 | $0.00 | $142.58 | $25,853.20 |
| 47 | $25,853.20 | $493.68 | $0.00 | $146.18 | $26,493.06 |
| 48 | $26,493.06 | $493.68 | $0.00 | $149.80 | $27,136.54 |
| 49 | $27,136.54 | $493.68 | $0.00 | $153.43 | $27,783.65 |
| 50 | $27,783.65 | $493.68 | $0.00 | $157.09 | $28,434.42 |
| 51 | $28,434.42 | $493.68 | $0.00 | $160.77 | $29,088.87 |
| 52 | $29,088.87 | $493.68 | $0.00 | $164.47 | $29,747.02 |
| 53 | $29,747.02 | $493.68 | $0.00 | $168.19 | $30,408.89 |
| 54 | $30,408.89 | $493.68 | $0.00 | $171.94 | $31,074.51 |
| 55 | $31,074.51 | $493.68 | $0.00 | $175.70 | $31,743.89 |
| 56 | $31,743.89 | $493.68 | $0.00 | $179.48 | $32,417.05 |
| 57 | $32,417.05 | $493.68 | $0.00 | $183.29 | $33,094.02 |
| 58 | $33,094.02 | $493.68 | $0.00 | $187.12 | $33,774.82 |
| 59 | $33,774.82 | $493.68 | $0.00 | $190.97 | $34,459.47 |
| 60 | $34,459.47 | $493.68 | $0.00 | $194.84 | $35,147.99 |
| 61 | $35,147.99 | $493.68 | $0.00 | $198.73 | $35,840.40 |
| 62 | $35,840.40 | $493.68 | $0.00 | $202.65 | $36,536.73 |
| 63 | $36,536.73 | $493.68 | $0.00 | $206.58 | $37,236.99 |
| 64 | $37,236.99 | $493.68 | $0.00 | $210.54 | $37,941.21 |
| 65 | $37,941.21 | $493.68 | $0.00 | $214.53 | $38,649.42 |
| 66 | $38,649.42 | $493.68 | $0.00 | $218.53 | $39,361.63 |
| 67 | $39,361.63 | $493.68 | $0.00 | $222.56 | $40,077.87 |
| 68 | $40,077.87 | $493.68 | $0.00 | $226.61 | $40,798.16 |
| 69 | $40,798.16 | $493.68 | $0.00 | $230.68 | $41,522.52 |
| 70 | $41,522.52 | $493.68 | $0.00 | $234.77 | $42,250.97 |
| 71 | $42,250.97 | $493.68 | $0.00 | $238.89 | $42,983.54 |
| 72 | $42,983.54 | $493.68 | $0.00 | $243.04 | $43,720.26 |
| 73 | $43,720.26 | $493.68 | $0.00 | $247.20 | $44,461.14 |
| 74 | $44,461.14 | $493.68 | $0.00 | $251.39 | $45,206.21 |
| 75 | $45,206.21 | $493.68 | $0.00 | $255.60 | $45,955.49 |
| 76 | $45,955.49 | $493.68 | $0.00 | $259.84 | $46,709.01 |
| 77 | $46,709.01 | $493.68 | $0.00 | $264.10 | $47,466.79 |
| 78 | $47,466.79 | $493.68 | $0.00 | $268.38 | $48,228.85 |
| 79 | $48,228.85 | $493.68 | $0.00 | $272.69 | $48,995.22 |
| 80 | $48,995.22 | $493.68 | $0.00 | $277.03 | $49,765.93 |
| 81 | $49,765.93 | $493.68 | $0.00 | $281.38 | $50,540.99 |
| 82 | $50,540.99 | $493.68 | $0.00 | $285.77 | $51,320.44 |
| 83 | $51,320.44 | $493.68 | $0.00 | $290.17 | $52,104.29 |
| 84 | $52,104.29 | $493.68 | $0.00 | $294.61 | $52,892.58 |
| 85 | $52,892.58 | $493.68 | $0.00 | $299.06 | $53,685.32 |
| 86 | $53,685.32 | $493.68 | $0.00 | $303.54 | $54,482.54 |
| 87 | $54,482.54 | $493.68 | $0.00 | $308.05 | $55,284.27 |
| 88 | $55,284.27 | $493.68 | $0.00 | $312.59 | $56,090.54 |
| 89 | $56,090.54 | $493.68 | $0.00 | $317.14 | $56,901.36 |
| 90 | $56,901.36 | $493.68 | $0.00 | $321.73 | $57,716.77 |
| 91 | $57,716.77 | $493.68 | $0.00 | $326.34 | $58,536.79 |
| 92 | $58,536.79 | $493.68 | $0.00 | $330.98 | $59,361.45 |
| 93 | $59,361.45 | $493.68 | $0.00 | $335.64 | $60,190.77 |
| 94 | $60,190.77 | $493.68 | $0.00 | $340.33 | $61,024.78 |
| 95 | $61,024.78 | $493.68 | $0.00 | $345.04 | $61,863.50 |
| 96 | $61,863.50 | $493.68 | $0.00 | $349.79 | $62,706.97 |
| 97 | $62,706.97 | $493.68 | $0.00 | $354.55 | $63,555.20 |
| 98 | $63,555.20 | $493.68 | $0.00 | $359.35 | $64,408.23 |
| 99 | $64,408.23 | $493.68 | $0.00 | $364.17 | $65,266.08 |
| 100 | $65,266.08 | $493.68 | $0.00 | $369.02 | $66,128.78 |
| 101 | $66,128.78 | $493.68 | $0.00 | $373.90 | $66,996.36 |
| 102 | $66,996.36 | $493.68 | $0.00 | $378.81 | $67,868.85 |
| 103 | $67,868.85 | $493.68 | $0.00 | $383.74 | $68,746.27 |
| 104 | $68,746.27 | $493.68 | $0.00 | $388.70 | $69,628.65 |
| 105 | $69,628.65 | $493.68 | $0.00 | $393.69 | $70,516.02 |
| 106 | $70,516.02 | $493.68 | $0.00 | $398.71 | $71,408.41 |
| 107 | $71,408.41 | $493.68 | $0.00 | $403.75 | $72,305.84 |
| 108 | $72,305.84 | $493.68 | $0.00 | $408.83 | $73,208.35 |
| 109 | $73,208.35 | $493.68 | $0.00 | $413.93 | $74,115.96 |
| 110 | $74,115.96 | $493.68 | $0.00 | $419.06 | $75,028.70 |
| 111 | $75,028.70 | $493.68 | $0.00 | $424.22 | $75,946.60 |
| 112 | $75,946.60 | $493.68 | $0.00 | $429.41 | $76,869.69 |
| 113 | $76,869.69 | $493.68 | $0.00 | $434.63 | $77,798.00 |
| 114 | $77,798.00 | $493.68 | $0.00 | $439.88 | $78,731.56 |
| 115 | $78,731.56 | $493.68 | $0.00 | $445.16 | $79,670.40 |
| 116 | $79,670.40 | $493.68 | $0.00 | $450.47 | $80,614.55 |
| 117 | $80,614.55 | $493.68 | $0.00 | $455.81 | $81,564.04 |
| 118 | $81,564.04 | $493.68 | $0.00 | $461.17 | $82,518.89 |
| 119 | $82,518.89 | $493.68 | $0.00 | $466.57 | $83,479.14 |
| 120 | $83,479.14 | $493.68 | $0.00 | $472.00 | $84,444.82 |
| 121 | $84,444.82 | $493.68 | $0.00 | $477.46 | $85,415.96 |
| 122 | $85,415.96 | $493.68 | $0.00 | $482.95 | $86,392.59 |
| 123 | $86,392.59 | $493.68 | $0.00 | $488.48 | $87,374.75 |
| 124 | $87,374.75 | $493.68 | $0.00 | $494.03 | $88,362.46 |
| 125 | $88,362.46 | $493.68 | $0.00 | $499.61 | $89,355.75 |
| 126 | $89,355.75 | $493.68 | $0.00 | $505.23 | $90,354.66 |
| 127 | $90,354.66 | $493.68 | $0.00 | $510.88 | $91,359.22 |
| 128 | $91,359.22 | $493.68 | $0.00 | $516.56 | $92,369.46 |
| 129 | $92,369.46 | $493.68 | $0.00 | $522.27 | $93,385.41 |
| 130 | $93,385.41 | $493.68 | $0.00 | $528.01 | $94,407.10 |
| 131 | $94,407.10 | $493.68 | $0.00 | $533.79 | $95,434.57 |
| 132 | $95,434.57 | $493.68 | $0.00 | $539.60 | $96,467.85 |
| 133 | $96,467.85 | $493.68 | $0.00 | $545.44 | $97,506.97 |
| 134 | $97,506.97 | $493.68 | $0.00 | $551.32 | $98,551.97 |
| 135 | $98,551.97 | $493.68 | $0.00 | $557.23 | $99,602.88 |
| 136 | $99,602.88 | $493.68 | $0.00 | $563.17 | $100,659.73 |
| 137 | $100,659.73 | $493.68 | $0.00 | $569.14 | $101,722.55 |
| 138 | $101,722.55 | $493.68 | $0.00 | $575.15 | $102,791.38 |
| 139 | $102,791.38 | $493.68 | $0.00 | $581.20 | $103,866.26 |
| 140 | $103,866.26 | $493.68 | $0.00 | $587.27 | $104,947.21 |
| 141 | $104,947.21 | $493.68 | $0.00 | $593.39 | $106,034.28 |
| 142 | $106,034.28 | $493.68 | $0.00 | $599.53 | $107,127.49 |
| 143 | $107,127.49 | $493.68 | $0.00 | $605.71 | $108,226.88 |
| 144 | $108,226.88 | $493.68 | $0.00 | $611.93 | $109,332.49 |
| 145 | $109,332.49 | $493.68 | $0.00 | $618.18 | $110,444.35 |
| 146 | $110,444.35 | $493.68 | $0.00 | $624.47 | $111,562.50 |
| 147 | $111,562.50 | $493.68 | $0.00 | $630.79 | $112,686.97 |
| 148 | $112,686.97 | $493.68 | $0.00 | $637.15 | $113,817.80 |
| 149 | $113,817.80 | $493.68 | $0.00 | $643.54 | $114,955.02 |
| 150 | $114,955.02 | $493.68 | $0.00 | $649.97 | $116,098.67 |
| 151 | $116,098.67 | $493.68 | $0.00 | $656.44 | $117,248.79 |
| 152 | $117,248.79 | $493.68 | $0.00 | $662.94 | $118,405.41 |
| 153 | $118,405.41 | $493.68 | $0.00 | $669.48 | $119,568.57 |
| 154 | $119,568.57 | $493.68 | $0.00 | $676.06 | $120,738.31 |
| 155 | $120,738.31 | $493.68 | $0.00 | $682.67 | $121,914.66 |
| 156 | $121,914.66 | $493.68 | $0.00 | $689.32 | $123,097.66 |
| 157 | $123,097.66 | $493.68 | $0.00 | $696.01 | $124,287.35 |
| 158 | $124,287.35 | $493.68 | $0.00 | $702.74 | $125,483.77 |
| 159 | $125,483.77 | $493.68 | $0.00 | $709.50 | $126,686.95 |
| 160 | $126,686.95 | $493.68 | $0.00 | $716.31 | $127,896.94 |
| 161 | $127,896.94 | $493.68 | $0.00 | $723.15 | $129,113.77 |
| 162 | $129,113.77 | $493.68 | $0.00 | $730.03 | $130,337.48 |
| 163 | $130,337.48 | $493.68 | $0.00 | $736.95 | $131,568.11 |
| 164 | $131,568.11 | $493.68 | $0.00 | $743.91 | $132,805.70 |
| 165 | $132,805.70 | $493.68 | $0.00 | $750.90 | $134,050.28 |
| 166 | $134,050.28 | $493.68 | $0.00 | $757.94 | $135,301.90 |
| 167 | $135,301.90 | $493.68 | $0.00 | $765.02 | $136,560.60 |
| 168 | $136,560.60 | $493.68 | $0.00 | $772.13 | $137,826.41 |
| 169 | $137,826.41 | $493.68 | $0.00 | $779.29 | $139,099.38 |
| 170 | $139,099.38 | $493.68 | $0.00 | $786.49 | $140,379.55 |
| 171 | $140,379.55 | $493.68 | $0.00 | $793.73 | $141,666.96 |
| 172 | $141,666.96 | $493.68 | $0.00 | $801.01 | $142,961.65 |
| 173 | $142,961.65 | $493.68 | $0.00 | $808.33 | $144,263.66 |
| 174 | $144,263.66 | $493.68 | $0.00 | $815.69 | $145,573.03 |
| 175 | $145,573.03 | $493.68 | $0.00 | $823.09 | $146,889.80 |
| 176 | $146,889.80 | $493.68 | $0.00 | $830.54 | $148,214.02 |
| 177 | $148,214.02 | $493.68 | $0.00 | $838.02 | $149,545.72 |
| 178 | $149,545.72 | $493.68 | $0.00 | $845.55 | $150,884.95 |
| 179 | $150,884.95 | $493.68 | $0.00 | $853.13 | $152,231.76 |
| 180 | $152,231.76 | $493.68 | $0.00 | $860.74 | $153,586.18 |
| 181 | $153,586.18 | $493.68 | $0.00 | $868.40 | $154,948.26 |
| 182 | $154,948.26 | $493.68 | $0.00 | $876.10 | $156,318.04 |
| 183 | $156,318.04 | $493.68 | $0.00 | $883.84 | $157,695.56 |
| 184 | $157,695.56 | $493.68 | $0.00 | $891.63 | $159,080.87 |
| 185 | $159,080.87 | $493.68 | $0.00 | $899.47 | $160,474.02 |
| 186 | $160,474.02 | $493.68 | $0.00 | $907.34 | $161,875.04 |
| 187 | $161,875.04 | $493.68 | $0.00 | $915.27 | $163,283.99 |
| 188 | $163,283.99 | $493.68 | $0.00 | $923.23 | $164,700.90 |
| 189 | $164,700.90 | $493.68 | $0.00 | $931.24 | $166,125.82 |
| 190 | $166,125.82 | $493.68 | $0.00 | $939.30 | $167,558.80 |
| 191 | $167,558.80 | $493.68 | $0.00 | $947.40 | $168,999.88 |
| 192 | $168,999.88 | $493.68 | $0.00 | $955.55 | $170,449.11 |
| 193 | $170,449.11 | $493.68 | $0.00 | $963.74 | $171,906.53 |
| 194 | $171,906.53 | $493.68 | $0.00 | $971.98 | $173,372.19 |
| 195 | $173,372.19 | $493.68 | $0.00 | $980.27 | $174,846.14 |
| 196 | $174,846.14 | $493.68 | $0.00 | $988.61 | $176,328.43 |
| 197 | $176,328.43 | $493.68 | $0.00 | $996.99 | $177,819.10 |
| 198 | $177,819.10 | $493.68 | $0.00 | $1,005.42 | $179,318.20 |
| 199 | $179,318.20 | $493.68 | $0.00 | $1,013.89 | $180,825.77 |
| 200 | $180,825.77 | $493.68 | $0.00 | $1,022.42 | $182,341.87 |
| 201 | $182,341.87 | $493.68 | $0.00 | $1,030.99 | $183,866.54 |
| 202 | $183,866.54 | $493.68 | $0.00 | $1,039.61 | $185,399.83 |
| 203 | $185,399.83 | $493.68 | $0.00 | $1,048.28 | $186,941.79 |
| 204 | $186,941.79 | $493.68 | $0.00 | $1,057.00 | $188,492.47 |
| 205 | $188,492.47 | $493.68 | $0.00 | $1,065.76 | $190,051.91 |
| 206 | $190,051.91 | $493.68 | $0.00 | $1,074.58 | $191,620.17 |
| 207 | $191,620.17 | $493.68 | $0.00 | $1,083.45 | $193,197.30 |
| 208 | $193,197.30 | $493.68 | $0.00 | $1,092.37 | $194,783.35 |
| 209 | $194,783.35 | $493.68 | $0.00 | $1,101.33 | $196,378.36 |
| 210 | $196,378.36 | $493.68 | $0.00 | $1,110.35 | $197,982.39 |
| 211 | $197,982.39 | $493.68 | $0.00 | $1,119.42 | $199,595.49 |
| 212 | $199,595.49 | $493.68 | $0.00 | $1,128.54 | $201,217.71 |
| 213 | $201,217.71 | $493.68 | $0.00 | $1,137.71 | $202,849.10 |
| 214 | $202,849.10 | $493.68 | $0.00 | $1,146.94 | $204,489.72 |
| 215 | $204,489.72 | $493.68 | $0.00 | $1,156.21 | $206,139.61 |
| 216 | $206,139.61 | $493.68 | $0.00 | $1,165.54 | $207,798.83 |
| 217 | $207,798.83 | $493.68 | $56,275.87 | $1,174.92 | $153,191.56 |
| 218 | $153,191.56 | $493.68 | $0.00 | $866.17 | $154,551.41 |
| 219 | $154,551.41 | $493.68 | $0.00 | $873.86 | $155,918.95 |
| 220 | $155,918.95 | $493.68 | $0.00 | $881.59 | $157,294.22 |
| 221 | $157,294.22 | $493.68 | $0.00 | $889.36 | $158,677.26 |
| 222 | $158,677.26 | $493.68 | $0.00 | $897.18 | $160,068.12 |
| 223 | $160,068.12 | $493.68 | $0.00 | $905.05 | $161,466.85 |
| 224 | $161,466.85 | $493.68 | $0.00 | $912.96 | $162,873.49 |
| 225 | $162,873.49 | $493.68 | $0.00 | $920.91 | $164,288.08 |
| 226 | $164,288.08 | $493.68 | $0.00 | $928.91 | $165,710.67 |
| 227 | $165,710.67 | $493.68 | $0.00 | $936.95 | $167,141.30 |
| 228 | $167,141.30 | $493.68 | $0.00 | $945.04 | $168,580.02 |
| 229 | $168,580.02 | $493.68 | $60,215.18 | $953.18 | $109,811.70 |
| 230 | $109,811.70 | $493.68 | $0.00 | $620.89 | $110,926.27 |
| 231 | $110,926.27 | $493.68 | $0.00 | $627.19 | $112,047.14 |
| 232 | $112,047.14 | $493.68 | $0.00 | $633.53 | $113,174.35 |
| 233 | $113,174.35 | $493.68 | $0.00 | $639.90 | $114,307.93 |
| 234 | $114,307.93 | $493.68 | $0.00 | $646.31 | $115,447.92 |
| 235 | $115,447.92 | $493.68 | $0.00 | $652.76 | $116,594.36 |
| 236 | $116,594.36 | $493.68 | $0.00 | $659.24 | $117,747.28 |
| 237 | $117,747.28 | $493.68 | $0.00 | $665.76 | $118,906.72 |
| 238 | $118,906.72 | $493.68 | $0.00 | $672.32 | $120,072.72 |
| 239 | $120,072.72 | $493.68 | $0.00 | $678.91 | $121,245.31 |
| 240 | $121,245.31 | $493.68 | $0.00 | $685.54 | $122,424.53 |
| 241 | $122,424.53 | $493.68 | $64,430.25 | $692.21 | $59,180.17 |
| 242 | $59,180.17 | $493.68 | $0.00 | $334.61 | $60,008.46 |
| 243 | $60,008.46 | $493.68 | $0.00 | $339.30 | $60,841.44 |
| 244 | $60,841.44 | $493.68 | $0.00 | $344.01 | $61,679.13 |
| 245 | $61,679.13 | $493.68 | $0.00 | $348.74 | $62,521.55 |
| 246 | $62,521.55 | $493.68 | $0.00 | $353.51 | $63,368.74 |
| 247 | $63,368.74 | $493.68 | $0.00 | $358.30 | $64,220.72 |
| 248 | $64,220.72 | $493.68 | $0.00 | $363.11 | $65,077.51 |
| 249 | $65,077.51 | $493.68 | $0.00 | $367.96 | $65,939.15 |
| 250 | $65,939.15 | $493.68 | $0.00 | $372.83 | $66,805.66 |
| 251 | $66,805.66 | $493.68 | $0.00 | $377.73 | $67,677.07 |
| 252 | $67,677.07 | $493.68 | $0.00 | $382.66 | $68,553.41 |
| 253 | $68,553.41 | $0.00 | $68,940.36 | $387.61 | $0.66 |