| Estimated Annual Cost in 2042 | $61,659 |
| Monthly savings required | $487 |
How much will it cost to send your child to University of Phoenix Raleigh Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $246,635.22 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $487.31 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 | $16,435.00 |
| 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 Raleigh Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $487.31 | $0.00 | $0.00 | $487.31 |
| 2 | $487.31 | $487.31 | $0.00 | $2.76 | $977.38 |
| 3 | $977.38 | $487.31 | $0.00 | $5.53 | $1,470.22 |
| 4 | $1,470.22 | $487.31 | $0.00 | $8.31 | $1,965.84 |
| 5 | $1,965.84 | $487.31 | $0.00 | $11.12 | $2,464.27 |
| 6 | $2,464.27 | $487.31 | $0.00 | $13.93 | $2,965.51 |
| 7 | $2,965.51 | $487.31 | $0.00 | $16.77 | $3,469.59 |
| 8 | $3,469.59 | $487.31 | $0.00 | $19.62 | $3,976.52 |
| 9 | $3,976.52 | $487.31 | $0.00 | $22.48 | $4,486.31 |
| 10 | $4,486.31 | $487.31 | $0.00 | $25.37 | $4,998.99 |
| 11 | $4,998.99 | $487.31 | $0.00 | $28.27 | $5,514.57 |
| 12 | $5,514.57 | $487.31 | $0.00 | $31.18 | $6,033.06 |
| 13 | $6,033.06 | $487.31 | $0.00 | $34.11 | $6,554.48 |
| 14 | $6,554.48 | $487.31 | $0.00 | $37.06 | $7,078.85 |
| 15 | $7,078.85 | $487.31 | $0.00 | $40.02 | $7,606.18 |
| 16 | $7,606.18 | $487.31 | $0.00 | $43.01 | $8,136.50 |
| 17 | $8,136.50 | $487.31 | $0.00 | $46.00 | $8,669.81 |
| 18 | $8,669.81 | $487.31 | $0.00 | $49.02 | $9,206.14 |
| 19 | $9,206.14 | $487.31 | $0.00 | $52.05 | $9,745.50 |
| 20 | $9,745.50 | $487.31 | $0.00 | $55.10 | $10,287.91 |
| 21 | $10,287.91 | $487.31 | $0.00 | $58.17 | $10,833.39 |
| 22 | $10,833.39 | $487.31 | $0.00 | $61.25 | $11,381.95 |
| 23 | $11,381.95 | $487.31 | $0.00 | $64.36 | $11,933.62 |
| 24 | $11,933.62 | $487.31 | $0.00 | $67.47 | $12,488.40 |
| 25 | $12,488.40 | $487.31 | $0.00 | $70.61 | $13,046.32 |
| 26 | $13,046.32 | $487.31 | $0.00 | $73.77 | $13,607.40 |
| 27 | $13,607.40 | $487.31 | $0.00 | $76.94 | $14,171.65 |
| 28 | $14,171.65 | $487.31 | $0.00 | $80.13 | $14,739.09 |
| 29 | $14,739.09 | $487.31 | $0.00 | $83.34 | $15,309.74 |
| 30 | $15,309.74 | $487.31 | $0.00 | $86.56 | $15,883.61 |
| 31 | $15,883.61 | $487.31 | $0.00 | $89.81 | $16,460.73 |
| 32 | $16,460.73 | $487.31 | $0.00 | $93.07 | $17,041.11 |
| 33 | $17,041.11 | $487.31 | $0.00 | $96.35 | $17,624.77 |
| 34 | $17,624.77 | $487.31 | $0.00 | $99.65 | $18,211.73 |
| 35 | $18,211.73 | $487.31 | $0.00 | $102.97 | $18,802.01 |
| 36 | $18,802.01 | $487.31 | $0.00 | $106.31 | $19,395.63 |
| 37 | $19,395.63 | $487.31 | $0.00 | $109.67 | $19,992.61 |
| 38 | $19,992.61 | $487.31 | $0.00 | $113.04 | $20,592.96 |
| 39 | $20,592.96 | $487.31 | $0.00 | $116.44 | $21,196.71 |
| 40 | $21,196.71 | $487.31 | $0.00 | $119.85 | $21,803.87 |
| 41 | $21,803.87 | $487.31 | $0.00 | $123.28 | $22,414.46 |
| 42 | $22,414.46 | $487.31 | $0.00 | $126.73 | $23,028.50 |
| 43 | $23,028.50 | $487.31 | $0.00 | $130.21 | $23,646.02 |
| 44 | $23,646.02 | $487.31 | $0.00 | $133.70 | $24,267.03 |
| 45 | $24,267.03 | $487.31 | $0.00 | $137.21 | $24,891.55 |
| 46 | $24,891.55 | $487.31 | $0.00 | $140.74 | $25,519.60 |
| 47 | $25,519.60 | $487.31 | $0.00 | $144.29 | $26,151.20 |
| 48 | $26,151.20 | $487.31 | $0.00 | $147.86 | $26,786.37 |
| 49 | $26,786.37 | $487.31 | $0.00 | $151.45 | $27,425.13 |
| 50 | $27,425.13 | $487.31 | $0.00 | $155.07 | $28,067.51 |
| 51 | $28,067.51 | $487.31 | $0.00 | $158.70 | $28,713.52 |
| 52 | $28,713.52 | $487.31 | $0.00 | $162.35 | $29,363.18 |
| 53 | $29,363.18 | $487.31 | $0.00 | $166.02 | $30,016.51 |
| 54 | $30,016.51 | $487.31 | $0.00 | $169.72 | $30,673.54 |
| 55 | $30,673.54 | $487.31 | $0.00 | $173.43 | $31,334.28 |
| 56 | $31,334.28 | $487.31 | $0.00 | $177.17 | $31,998.76 |
| 57 | $31,998.76 | $487.31 | $0.00 | $180.93 | $32,667.00 |
| 58 | $32,667.00 | $487.31 | $0.00 | $184.70 | $33,339.01 |
| 59 | $33,339.01 | $487.31 | $0.00 | $188.50 | $34,014.82 |
| 60 | $34,014.82 | $487.31 | $0.00 | $192.32 | $34,694.45 |
| 61 | $34,694.45 | $487.31 | $0.00 | $196.17 | $35,377.93 |
| 62 | $35,377.93 | $487.31 | $0.00 | $200.03 | $36,065.27 |
| 63 | $36,065.27 | $487.31 | $0.00 | $203.92 | $36,756.50 |
| 64 | $36,756.50 | $487.31 | $0.00 | $207.83 | $37,451.64 |
| 65 | $37,451.64 | $487.31 | $0.00 | $211.76 | $38,150.71 |
| 66 | $38,150.71 | $487.31 | $0.00 | $215.71 | $38,853.73 |
| 67 | $38,853.73 | $487.31 | $0.00 | $219.68 | $39,560.72 |
| 68 | $39,560.72 | $487.31 | $0.00 | $223.68 | $40,271.71 |
| 69 | $40,271.71 | $487.31 | $0.00 | $227.70 | $40,986.72 |
| 70 | $40,986.72 | $487.31 | $0.00 | $231.74 | $41,705.77 |
| 71 | $41,705.77 | $487.31 | $0.00 | $235.81 | $42,428.89 |
| 72 | $42,428.89 | $487.31 | $0.00 | $239.90 | $43,156.10 |
| 73 | $43,156.10 | $487.31 | $0.00 | $244.01 | $43,887.42 |
| 74 | $43,887.42 | $487.31 | $0.00 | $248.15 | $44,622.88 |
| 75 | $44,622.88 | $487.31 | $0.00 | $252.30 | $45,362.49 |
| 76 | $45,362.49 | $487.31 | $0.00 | $256.49 | $46,106.29 |
| 77 | $46,106.29 | $487.31 | $0.00 | $260.69 | $46,854.29 |
| 78 | $46,854.29 | $487.31 | $0.00 | $264.92 | $47,606.52 |
| 79 | $47,606.52 | $487.31 | $0.00 | $269.17 | $48,363.00 |
| 80 | $48,363.00 | $487.31 | $0.00 | $273.45 | $49,123.76 |
| 81 | $49,123.76 | $487.31 | $0.00 | $277.75 | $49,888.82 |
| 82 | $49,888.82 | $487.31 | $0.00 | $282.08 | $50,658.21 |
| 83 | $50,658.21 | $487.31 | $0.00 | $286.43 | $51,431.95 |
| 84 | $51,431.95 | $487.31 | $0.00 | $290.80 | $52,210.06 |
| 85 | $52,210.06 | $487.31 | $0.00 | $295.20 | $52,992.57 |
| 86 | $52,992.57 | $487.31 | $0.00 | $299.63 | $53,779.51 |
| 87 | $53,779.51 | $487.31 | $0.00 | $304.08 | $54,570.90 |
| 88 | $54,570.90 | $487.31 | $0.00 | $308.55 | $55,366.76 |
| 89 | $55,366.76 | $487.31 | $0.00 | $313.05 | $56,167.12 |
| 90 | $56,167.12 | $487.31 | $0.00 | $317.58 | $56,972.01 |
| 91 | $56,972.01 | $487.31 | $0.00 | $322.13 | $57,781.45 |
| 92 | $57,781.45 | $487.31 | $0.00 | $326.70 | $58,595.46 |
| 93 | $58,595.46 | $487.31 | $0.00 | $331.31 | $59,414.08 |
| 94 | $59,414.08 | $487.31 | $0.00 | $335.94 | $60,237.33 |
| 95 | $60,237.33 | $487.31 | $0.00 | $340.59 | $61,065.23 |
| 96 | $61,065.23 | $487.31 | $0.00 | $345.27 | $61,897.81 |
| 97 | $61,897.81 | $487.31 | $0.00 | $349.98 | $62,735.10 |
| 98 | $62,735.10 | $487.31 | $0.00 | $354.71 | $63,577.12 |
| 99 | $63,577.12 | $487.31 | $0.00 | $359.47 | $64,423.90 |
| 100 | $64,423.90 | $487.31 | $0.00 | $364.26 | $65,275.47 |
| 101 | $65,275.47 | $487.31 | $0.00 | $369.08 | $66,131.86 |
| 102 | $66,131.86 | $487.31 | $0.00 | $373.92 | $66,993.09 |
| 103 | $66,993.09 | $487.31 | $0.00 | $378.79 | $67,859.19 |
| 104 | $67,859.19 | $487.31 | $0.00 | $383.69 | $68,730.19 |
| 105 | $68,730.19 | $487.31 | $0.00 | $388.61 | $69,606.11 |
| 106 | $69,606.11 | $487.31 | $0.00 | $393.56 | $70,486.98 |
| 107 | $70,486.98 | $487.31 | $0.00 | $398.54 | $71,372.83 |
| 108 | $71,372.83 | $487.31 | $0.00 | $403.55 | $72,263.69 |
| 109 | $72,263.69 | $487.31 | $0.00 | $408.59 | $73,159.59 |
| 110 | $73,159.59 | $487.31 | $0.00 | $413.65 | $74,060.55 |
| 111 | $74,060.55 | $487.31 | $0.00 | $418.75 | $74,966.61 |
| 112 | $74,966.61 | $487.31 | $0.00 | $423.87 | $75,877.79 |
| 113 | $75,877.79 | $487.31 | $0.00 | $429.02 | $76,794.12 |
| 114 | $76,794.12 | $487.31 | $0.00 | $434.21 | $77,715.64 |
| 115 | $77,715.64 | $487.31 | $0.00 | $439.42 | $78,642.37 |
| 116 | $78,642.37 | $487.31 | $0.00 | $444.66 | $79,574.34 |
| 117 | $79,574.34 | $487.31 | $0.00 | $449.92 | $80,511.57 |
| 118 | $80,511.57 | $487.31 | $0.00 | $455.22 | $81,454.10 |
| 119 | $81,454.10 | $487.31 | $0.00 | $460.55 | $82,401.96 |
| 120 | $82,401.96 | $487.31 | $0.00 | $465.91 | $83,355.18 |
| 121 | $83,355.18 | $487.31 | $0.00 | $471.30 | $84,313.79 |
| 122 | $84,313.79 | $487.31 | $0.00 | $476.72 | $85,277.82 |
| 123 | $85,277.82 | $487.31 | $0.00 | $482.17 | $86,247.30 |
| 124 | $86,247.30 | $487.31 | $0.00 | $487.65 | $87,222.26 |
| 125 | $87,222.26 | $487.31 | $0.00 | $493.17 | $88,202.74 |
| 126 | $88,202.74 | $487.31 | $0.00 | $498.71 | $89,188.76 |
| 127 | $89,188.76 | $487.31 | $0.00 | $504.29 | $90,180.36 |
| 128 | $90,180.36 | $487.31 | $0.00 | $509.89 | $91,177.56 |
| 129 | $91,177.56 | $487.31 | $0.00 | $515.53 | $92,180.40 |
| 130 | $92,180.40 | $487.31 | $0.00 | $521.20 | $93,188.91 |
| 131 | $93,188.91 | $487.31 | $0.00 | $526.90 | $94,203.12 |
| 132 | $94,203.12 | $487.31 | $0.00 | $532.64 | $95,223.07 |
| 133 | $95,223.07 | $487.31 | $0.00 | $538.41 | $96,248.79 |
| 134 | $96,248.79 | $487.31 | $0.00 | $544.20 | $97,280.30 |
| 135 | $97,280.30 | $487.31 | $0.00 | $550.04 | $98,317.65 |
| 136 | $98,317.65 | $487.31 | $0.00 | $555.90 | $99,360.86 |
| 137 | $99,360.86 | $487.31 | $0.00 | $561.80 | $100,409.97 |
| 138 | $100,409.97 | $487.31 | $0.00 | $567.73 | $101,465.01 |
| 139 | $101,465.01 | $487.31 | $0.00 | $573.70 | $102,526.02 |
| 140 | $102,526.02 | $487.31 | $0.00 | $579.70 | $103,593.03 |
| 141 | $103,593.03 | $487.31 | $0.00 | $585.73 | $104,666.07 |
| 142 | $104,666.07 | $487.31 | $0.00 | $591.80 | $105,745.18 |
| 143 | $105,745.18 | $487.31 | $0.00 | $597.90 | $106,830.39 |
| 144 | $106,830.39 | $487.31 | $0.00 | $604.03 | $107,921.73 |
| 145 | $107,921.73 | $487.31 | $0.00 | $610.21 | $109,019.25 |
| 146 | $109,019.25 | $487.31 | $0.00 | $616.41 | $110,122.97 |
| 147 | $110,122.97 | $487.31 | $0.00 | $622.65 | $111,232.93 |
| 148 | $111,232.93 | $487.31 | $0.00 | $628.93 | $112,349.17 |
| 149 | $112,349.17 | $487.31 | $0.00 | $635.24 | $113,471.72 |
| 150 | $113,471.72 | $487.31 | $0.00 | $641.59 | $114,600.62 |
| 151 | $114,600.62 | $487.31 | $0.00 | $647.97 | $115,735.90 |
| 152 | $115,735.90 | $487.31 | $0.00 | $654.39 | $116,877.60 |
| 153 | $116,877.60 | $487.31 | $0.00 | $660.84 | $118,025.75 |
| 154 | $118,025.75 | $487.31 | $0.00 | $667.33 | $119,180.39 |
| 155 | $119,180.39 | $487.31 | $0.00 | $673.86 | $120,341.56 |
| 156 | $120,341.56 | $487.31 | $0.00 | $680.43 | $121,509.30 |
| 157 | $121,509.30 | $487.31 | $0.00 | $687.03 | $122,683.64 |
| 158 | $122,683.64 | $487.31 | $0.00 | $693.67 | $123,864.62 |
| 159 | $123,864.62 | $487.31 | $0.00 | $700.35 | $125,052.28 |
| 160 | $125,052.28 | $487.31 | $0.00 | $707.06 | $126,246.65 |
| 161 | $126,246.65 | $487.31 | $0.00 | $713.82 | $127,447.78 |
| 162 | $127,447.78 | $487.31 | $0.00 | $720.61 | $128,655.70 |
| 163 | $128,655.70 | $487.31 | $0.00 | $727.44 | $129,870.45 |
| 164 | $129,870.45 | $487.31 | $0.00 | $734.31 | $131,092.07 |
| 165 | $131,092.07 | $487.31 | $0.00 | $741.21 | $132,320.59 |
| 166 | $132,320.59 | $487.31 | $0.00 | $748.16 | $133,556.06 |
| 167 | $133,556.06 | $487.31 | $0.00 | $755.15 | $134,798.52 |
| 168 | $134,798.52 | $487.31 | $0.00 | $762.17 | $136,048.00 |
| 169 | $136,048.00 | $487.31 | $0.00 | $769.24 | $137,304.55 |
| 170 | $137,304.55 | $487.31 | $0.00 | $776.34 | $138,568.20 |
| 171 | $138,568.20 | $487.31 | $0.00 | $783.48 | $139,838.99 |
| 172 | $139,838.99 | $487.31 | $0.00 | $790.67 | $141,116.97 |
| 173 | $141,116.97 | $487.31 | $0.00 | $797.90 | $142,402.18 |
| 174 | $142,402.18 | $487.31 | $0.00 | $805.16 | $143,694.65 |
| 175 | $143,694.65 | $487.31 | $0.00 | $812.47 | $144,994.43 |
| 176 | $144,994.43 | $487.31 | $0.00 | $819.82 | $146,301.56 |
| 177 | $146,301.56 | $487.31 | $0.00 | $827.21 | $147,616.08 |
| 178 | $147,616.08 | $487.31 | $0.00 | $834.64 | $148,938.03 |
| 179 | $148,938.03 | $487.31 | $0.00 | $842.12 | $150,267.46 |
| 180 | $150,267.46 | $487.31 | $0.00 | $849.63 | $151,604.40 |
| 181 | $151,604.40 | $487.31 | $0.00 | $857.19 | $152,948.90 |
| 182 | $152,948.90 | $487.31 | $0.00 | $864.80 | $154,301.01 |
| 183 | $154,301.01 | $487.31 | $0.00 | $872.44 | $155,660.76 |
| 184 | $155,660.76 | $487.31 | $0.00 | $880.13 | $157,028.20 |
| 185 | $157,028.20 | $487.31 | $0.00 | $887.86 | $158,403.37 |
| 186 | $158,403.37 | $487.31 | $0.00 | $895.64 | $159,786.32 |
| 187 | $159,786.32 | $487.31 | $0.00 | $903.46 | $161,177.09 |
| 188 | $161,177.09 | $487.31 | $0.00 | $911.32 | $162,575.72 |
| 189 | $162,575.72 | $487.31 | $0.00 | $919.23 | $163,982.26 |
| 190 | $163,982.26 | $487.31 | $0.00 | $927.18 | $165,396.75 |
| 191 | $165,396.75 | $487.31 | $0.00 | $935.18 | $166,819.24 |
| 192 | $166,819.24 | $487.31 | $0.00 | $943.22 | $168,249.77 |
| 193 | $168,249.77 | $487.31 | $0.00 | $951.31 | $169,688.39 |
| 194 | $169,688.39 | $487.31 | $0.00 | $959.44 | $171,135.14 |
| 195 | $171,135.14 | $487.31 | $0.00 | $967.62 | $172,590.07 |
| 196 | $172,590.07 | $487.31 | $0.00 | $975.85 | $174,053.23 |
| 197 | $174,053.23 | $487.31 | $0.00 | $984.12 | $175,524.66 |
| 198 | $175,524.66 | $487.31 | $0.00 | $992.44 | $177,004.41 |
| 199 | $177,004.41 | $487.31 | $0.00 | $1,000.81 | $178,492.53 |
| 200 | $178,492.53 | $487.31 | $0.00 | $1,009.22 | $179,989.06 |
| 201 | $179,989.06 | $487.31 | $0.00 | $1,017.68 | $181,494.05 |
| 202 | $181,494.05 | $487.31 | $0.00 | $1,026.19 | $183,007.55 |
| 203 | $183,007.55 | $487.31 | $0.00 | $1,034.75 | $184,529.61 |
| 204 | $184,529.61 | $487.31 | $0.00 | $1,043.36 | $186,060.28 |
| 205 | $186,060.28 | $487.31 | $0.00 | $1,052.01 | $187,599.60 |
| 206 | $187,599.60 | $487.31 | $0.00 | $1,060.72 | $189,147.63 |
| 207 | $189,147.63 | $487.31 | $0.00 | $1,069.47 | $190,704.41 |
| 208 | $190,704.41 | $487.31 | $0.00 | $1,078.27 | $192,269.99 |
| 209 | $192,269.99 | $487.31 | $0.00 | $1,087.12 | $193,844.42 |
| 210 | $193,844.42 | $487.31 | $0.00 | $1,096.02 | $195,427.75 |
| 211 | $195,427.75 | $487.31 | $0.00 | $1,104.98 | $197,020.04 |
| 212 | $197,020.04 | $487.31 | $0.00 | $1,113.98 | $198,621.33 |
| 213 | $198,621.33 | $487.31 | $0.00 | $1,123.03 | $200,231.67 |
| 214 | $200,231.67 | $487.31 | $0.00 | $1,132.14 | $201,851.12 |
| 215 | $201,851.12 | $487.31 | $0.00 | $1,141.30 | $203,479.73 |
| 216 | $203,479.73 | $487.31 | $0.00 | $1,150.50 | $205,117.54 |
| 217 | $205,117.54 | $487.31 | $55,549.19 | $1,159.76 | $151,215.42 |
| 218 | $151,215.42 | $487.31 | $0.00 | $854.99 | $152,557.72 |
| 219 | $152,557.72 | $487.31 | $0.00 | $862.58 | $153,907.61 |
| 220 | $153,907.61 | $487.31 | $0.00 | $870.22 | $155,265.14 |
| 221 | $155,265.14 | $487.31 | $0.00 | $877.89 | $156,630.34 |
| 222 | $156,630.34 | $487.31 | $0.00 | $885.61 | $158,003.26 |
| 223 | $158,003.26 | $487.31 | $0.00 | $893.37 | $159,383.94 |
| 224 | $159,383.94 | $487.31 | $0.00 | $901.18 | $160,772.43 |
| 225 | $160,772.43 | $487.31 | $0.00 | $909.03 | $162,168.77 |
| 226 | $162,168.77 | $487.31 | $0.00 | $916.93 | $163,573.01 |
| 227 | $163,573.01 | $487.31 | $0.00 | $924.87 | $164,985.19 |
| 228 | $164,985.19 | $487.31 | $0.00 | $932.85 | $166,405.35 |
| 229 | $166,405.35 | $487.31 | $59,437.63 | $940.88 | $108,395.91 |
| 230 | $108,395.91 | $487.31 | $0.00 | $612.89 | $109,496.11 |
| 231 | $109,496.11 | $487.31 | $0.00 | $619.11 | $110,602.53 |
| 232 | $110,602.53 | $487.31 | $0.00 | $625.36 | $111,715.20 |
| 233 | $111,715.20 | $487.31 | $0.00 | $631.65 | $112,834.16 |
| 234 | $112,834.16 | $487.31 | $0.00 | $637.98 | $113,959.45 |
| 235 | $113,959.45 | $487.31 | $0.00 | $644.34 | $115,091.10 |
| 236 | $115,091.10 | $487.31 | $0.00 | $650.74 | $116,229.15 |
| 237 | $116,229.15 | $487.31 | $0.00 | $657.18 | $117,373.64 |
| 238 | $117,373.64 | $487.31 | $0.00 | $663.65 | $118,524.60 |
| 239 | $118,524.60 | $487.31 | $0.00 | $670.16 | $119,682.07 |
| 240 | $119,682.07 | $487.31 | $0.00 | $676.70 | $120,846.08 |
| 241 | $120,846.08 | $487.31 | $63,598.26 | $683.28 | $58,418.41 |
| 242 | $58,418.41 | $487.31 | $0.00 | $330.31 | $59,236.03 |
| 243 | $59,236.03 | $487.31 | $0.00 | $334.93 | $60,058.27 |
| 244 | $60,058.27 | $487.31 | $0.00 | $339.58 | $60,885.16 |
| 245 | $60,885.16 | $487.31 | $0.00 | $344.25 | $61,716.72 |
| 246 | $61,716.72 | $487.31 | $0.00 | $348.96 | $62,552.99 |
| 247 | $62,552.99 | $487.31 | $0.00 | $353.68 | $63,393.98 |
| 248 | $63,393.98 | $487.31 | $0.00 | $358.44 | $64,239.73 |
| 249 | $64,239.73 | $487.31 | $0.00 | $363.22 | $65,090.26 |
| 250 | $65,090.26 | $487.31 | $0.00 | $368.03 | $65,945.60 |
| 251 | $65,945.60 | $487.31 | $0.00 | $372.87 | $66,805.78 |
| 252 | $66,805.78 | $487.31 | $0.00 | $377.73 | $67,670.82 |
| 253 | $67,670.82 | $0.00 | $68,050.14 | $382.62 | $3.30 |