| Estimated Annual Cost in 2042 | $69,631 |
| Monthly savings required | $550 |
How much will it cost to send your child to University of Phoenix Columbus Ohio Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $278,524.48 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $550.31 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 | $18,560.00 |
| 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 Columbus Ohio Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $550.31 | $0.00 | $0.00 | $550.31 |
| 2 | $550.31 | $550.31 | $0.00 | $3.11 | $1,103.73 |
| 3 | $1,103.73 | $550.31 | $0.00 | $6.24 | $1,660.28 |
| 4 | $1,660.28 | $550.31 | $0.00 | $9.39 | $2,219.98 |
| 5 | $2,219.98 | $550.31 | $0.00 | $12.55 | $2,782.84 |
| 6 | $2,782.84 | $550.31 | $0.00 | $15.73 | $3,348.88 |
| 7 | $3,348.88 | $550.31 | $0.00 | $18.94 | $3,918.13 |
| 8 | $3,918.13 | $550.31 | $0.00 | $22.15 | $4,490.59 |
| 9 | $4,490.59 | $550.31 | $0.00 | $25.39 | $5,066.29 |
| 10 | $5,066.29 | $550.31 | $0.00 | $28.65 | $5,645.25 |
| 11 | $5,645.25 | $550.31 | $0.00 | $31.92 | $6,227.48 |
| 12 | $6,227.48 | $550.31 | $0.00 | $35.21 | $6,813.00 |
| 13 | $6,813.00 | $550.31 | $0.00 | $38.52 | $7,401.83 |
| 14 | $7,401.83 | $550.31 | $0.00 | $41.85 | $7,993.99 |
| 15 | $7,993.99 | $550.31 | $0.00 | $45.20 | $8,589.50 |
| 16 | $8,589.50 | $550.31 | $0.00 | $48.57 | $9,188.38 |
| 17 | $9,188.38 | $550.31 | $0.00 | $51.95 | $9,790.64 |
| 18 | $9,790.64 | $550.31 | $0.00 | $55.36 | $10,396.31 |
| 19 | $10,396.31 | $550.31 | $0.00 | $58.78 | $11,005.40 |
| 20 | $11,005.40 | $550.31 | $0.00 | $62.23 | $11,617.94 |
| 21 | $11,617.94 | $550.31 | $0.00 | $65.69 | $12,233.94 |
| 22 | $12,233.94 | $550.31 | $0.00 | $69.17 | $12,853.42 |
| 23 | $12,853.42 | $550.31 | $0.00 | $72.68 | $13,476.41 |
| 24 | $13,476.41 | $550.31 | $0.00 | $76.20 | $14,102.92 |
| 25 | $14,102.92 | $550.31 | $0.00 | $79.74 | $14,732.97 |
| 26 | $14,732.97 | $550.31 | $0.00 | $83.30 | $15,366.58 |
| 27 | $15,366.58 | $550.31 | $0.00 | $86.88 | $16,003.77 |
| 28 | $16,003.77 | $550.31 | $0.00 | $90.49 | $16,644.57 |
| 29 | $16,644.57 | $550.31 | $0.00 | $94.11 | $17,288.99 |
| 30 | $17,288.99 | $550.31 | $0.00 | $97.75 | $17,937.05 |
| 31 | $17,937.05 | $550.31 | $0.00 | $101.42 | $18,588.78 |
| 32 | $18,588.78 | $550.31 | $0.00 | $105.10 | $19,244.19 |
| 33 | $19,244.19 | $550.31 | $0.00 | $108.81 | $19,903.31 |
| 34 | $19,903.31 | $550.31 | $0.00 | $112.54 | $20,566.16 |
| 35 | $20,566.16 | $550.31 | $0.00 | $116.28 | $21,232.75 |
| 36 | $21,232.75 | $550.31 | $0.00 | $120.05 | $21,903.11 |
| 37 | $21,903.11 | $550.31 | $0.00 | $123.84 | $22,577.26 |
| 38 | $22,577.26 | $550.31 | $0.00 | $127.66 | $23,255.23 |
| 39 | $23,255.23 | $550.31 | $0.00 | $131.49 | $23,937.03 |
| 40 | $23,937.03 | $550.31 | $0.00 | $135.34 | $24,622.68 |
| 41 | $24,622.68 | $550.31 | $0.00 | $139.22 | $25,312.21 |
| 42 | $25,312.21 | $550.31 | $0.00 | $143.12 | $26,005.64 |
| 43 | $26,005.64 | $550.31 | $0.00 | $147.04 | $26,702.99 |
| 44 | $26,702.99 | $550.31 | $0.00 | $150.98 | $27,404.28 |
| 45 | $27,404.28 | $550.31 | $0.00 | $154.95 | $28,109.54 |
| 46 | $28,109.54 | $550.31 | $0.00 | $158.94 | $28,818.79 |
| 47 | $28,818.79 | $550.31 | $0.00 | $162.95 | $29,532.05 |
| 48 | $29,532.05 | $550.31 | $0.00 | $166.98 | $30,249.34 |
| 49 | $30,249.34 | $550.31 | $0.00 | $171.03 | $30,970.68 |
| 50 | $30,970.68 | $550.31 | $0.00 | $175.11 | $31,696.10 |
| 51 | $31,696.10 | $550.31 | $0.00 | $179.21 | $32,425.62 |
| 52 | $32,425.62 | $550.31 | $0.00 | $183.34 | $33,159.27 |
| 53 | $33,159.27 | $550.31 | $0.00 | $187.49 | $33,897.07 |
| 54 | $33,897.07 | $550.31 | $0.00 | $191.66 | $34,639.04 |
| 55 | $34,639.04 | $550.31 | $0.00 | $195.85 | $35,385.20 |
| 56 | $35,385.20 | $550.31 | $0.00 | $200.07 | $36,135.58 |
| 57 | $36,135.58 | $550.31 | $0.00 | $204.32 | $36,890.21 |
| 58 | $36,890.21 | $550.31 | $0.00 | $208.58 | $37,649.10 |
| 59 | $37,649.10 | $550.31 | $0.00 | $212.87 | $38,412.28 |
| 60 | $38,412.28 | $550.31 | $0.00 | $217.19 | $39,179.78 |
| 61 | $39,179.78 | $550.31 | $0.00 | $221.53 | $39,951.62 |
| 62 | $39,951.62 | $550.31 | $0.00 | $225.89 | $40,727.82 |
| 63 | $40,727.82 | $550.31 | $0.00 | $230.28 | $41,508.41 |
| 64 | $41,508.41 | $550.31 | $0.00 | $234.69 | $42,293.41 |
| 65 | $42,293.41 | $550.31 | $0.00 | $239.13 | $43,082.85 |
| 66 | $43,082.85 | $550.31 | $0.00 | $243.60 | $43,876.76 |
| 67 | $43,876.76 | $550.31 | $0.00 | $248.09 | $44,675.16 |
| 68 | $44,675.16 | $550.31 | $0.00 | $252.60 | $45,478.07 |
| 69 | $45,478.07 | $550.31 | $0.00 | $257.14 | $46,285.52 |
| 70 | $46,285.52 | $550.31 | $0.00 | $261.71 | $47,097.54 |
| 71 | $47,097.54 | $550.31 | $0.00 | $266.30 | $47,914.15 |
| 72 | $47,914.15 | $550.31 | $0.00 | $270.91 | $48,735.37 |
| 73 | $48,735.37 | $550.31 | $0.00 | $275.56 | $49,561.24 |
| 74 | $49,561.24 | $550.31 | $0.00 | $280.23 | $50,391.78 |
| 75 | $50,391.78 | $550.31 | $0.00 | $284.92 | $51,227.01 |
| 76 | $51,227.01 | $550.31 | $0.00 | $289.64 | $52,066.96 |
| 77 | $52,066.96 | $550.31 | $0.00 | $294.39 | $52,911.66 |
| 78 | $52,911.66 | $550.31 | $0.00 | $299.17 | $53,761.14 |
| 79 | $53,761.14 | $550.31 | $0.00 | $303.97 | $54,615.42 |
| 80 | $54,615.42 | $550.31 | $0.00 | $308.80 | $55,474.53 |
| 81 | $55,474.53 | $550.31 | $0.00 | $313.66 | $56,338.50 |
| 82 | $56,338.50 | $550.31 | $0.00 | $318.55 | $57,207.36 |
| 83 | $57,207.36 | $550.31 | $0.00 | $323.46 | $58,081.13 |
| 84 | $58,081.13 | $550.31 | $0.00 | $328.40 | $58,959.84 |
| 85 | $58,959.84 | $550.31 | $0.00 | $333.37 | $59,843.52 |
| 86 | $59,843.52 | $550.31 | $0.00 | $338.36 | $60,732.19 |
| 87 | $60,732.19 | $550.31 | $0.00 | $343.39 | $61,625.89 |
| 88 | $61,625.89 | $550.31 | $0.00 | $348.44 | $62,524.64 |
| 89 | $62,524.64 | $550.31 | $0.00 | $353.52 | $63,428.47 |
| 90 | $63,428.47 | $550.31 | $0.00 | $358.63 | $64,337.41 |
| 91 | $64,337.41 | $550.31 | $0.00 | $363.77 | $65,251.49 |
| 92 | $65,251.49 | $550.31 | $0.00 | $368.94 | $66,170.74 |
| 93 | $66,170.74 | $550.31 | $0.00 | $374.14 | $67,095.19 |
| 94 | $67,095.19 | $550.31 | $0.00 | $379.37 | $68,024.87 |
| 95 | $68,024.87 | $550.31 | $0.00 | $384.62 | $68,959.80 |
| 96 | $68,959.80 | $550.31 | $0.00 | $389.91 | $69,900.02 |
| 97 | $69,900.02 | $550.31 | $0.00 | $395.22 | $70,845.55 |
| 98 | $70,845.55 | $550.31 | $0.00 | $400.57 | $71,796.43 |
| 99 | $71,796.43 | $550.31 | $0.00 | $405.95 | $72,752.69 |
| 100 | $72,752.69 | $550.31 | $0.00 | $411.35 | $73,714.35 |
| 101 | $73,714.35 | $550.31 | $0.00 | $416.79 | $74,681.45 |
| 102 | $74,681.45 | $550.31 | $0.00 | $422.26 | $75,654.02 |
| 103 | $75,654.02 | $550.31 | $0.00 | $427.76 | $76,632.09 |
| 104 | $76,632.09 | $550.31 | $0.00 | $433.29 | $77,615.69 |
| 105 | $77,615.69 | $550.31 | $0.00 | $438.85 | $78,604.85 |
| 106 | $78,604.85 | $550.31 | $0.00 | $444.44 | $79,599.60 |
| 107 | $79,599.60 | $550.31 | $0.00 | $450.07 | $80,599.98 |
| 108 | $80,599.98 | $550.31 | $0.00 | $455.72 | $81,606.01 |
| 109 | $81,606.01 | $550.31 | $0.00 | $461.41 | $82,617.73 |
| 110 | $82,617.73 | $550.31 | $0.00 | $467.13 | $83,635.17 |
| 111 | $83,635.17 | $550.31 | $0.00 | $472.89 | $84,658.37 |
| 112 | $84,658.37 | $550.31 | $0.00 | $478.67 | $85,687.35 |
| 113 | $85,687.35 | $550.31 | $0.00 | $484.49 | $86,722.15 |
| 114 | $86,722.15 | $550.31 | $0.00 | $490.34 | $87,762.80 |
| 115 | $87,762.80 | $550.31 | $0.00 | $496.22 | $88,809.33 |
| 116 | $88,809.33 | $550.31 | $0.00 | $502.14 | $89,861.78 |
| 117 | $89,861.78 | $550.31 | $0.00 | $508.09 | $90,920.18 |
| 118 | $90,920.18 | $550.31 | $0.00 | $514.08 | $91,984.57 |
| 119 | $91,984.57 | $550.31 | $0.00 | $520.09 | $93,054.97 |
| 120 | $93,054.97 | $550.31 | $0.00 | $526.15 | $94,131.43 |
| 121 | $94,131.43 | $550.31 | $0.00 | $532.23 | $95,213.97 |
| 122 | $95,213.97 | $550.31 | $0.00 | $538.35 | $96,302.63 |
| 123 | $96,302.63 | $550.31 | $0.00 | $544.51 | $97,397.45 |
| 124 | $97,397.45 | $550.31 | $0.00 | $550.70 | $98,498.46 |
| 125 | $98,498.46 | $550.31 | $0.00 | $556.92 | $99,605.69 |
| 126 | $99,605.69 | $550.31 | $0.00 | $563.19 | $100,719.19 |
| 127 | $100,719.19 | $550.31 | $0.00 | $569.48 | $101,838.98 |
| 128 | $101,838.98 | $550.31 | $0.00 | $575.81 | $102,965.10 |
| 129 | $102,965.10 | $550.31 | $0.00 | $582.18 | $104,097.59 |
| 130 | $104,097.59 | $550.31 | $0.00 | $588.58 | $105,236.48 |
| 131 | $105,236.48 | $550.31 | $0.00 | $595.02 | $106,381.81 |
| 132 | $106,381.81 | $550.31 | $0.00 | $601.50 | $107,533.62 |
| 133 | $107,533.62 | $550.31 | $0.00 | $608.01 | $108,691.94 |
| 134 | $108,691.94 | $550.31 | $0.00 | $614.56 | $109,856.81 |
| 135 | $109,856.81 | $550.31 | $0.00 | $621.15 | $111,028.27 |
| 136 | $111,028.27 | $550.31 | $0.00 | $627.77 | $112,206.35 |
| 137 | $112,206.35 | $550.31 | $0.00 | $634.43 | $113,391.09 |
| 138 | $113,391.09 | $550.31 | $0.00 | $641.13 | $114,582.53 |
| 139 | $114,582.53 | $550.31 | $0.00 | $647.87 | $115,780.71 |
| 140 | $115,780.71 | $550.31 | $0.00 | $654.64 | $116,985.66 |
| 141 | $116,985.66 | $550.31 | $0.00 | $661.45 | $118,197.42 |
| 142 | $118,197.42 | $550.31 | $0.00 | $668.31 | $119,416.04 |
| 143 | $119,416.04 | $550.31 | $0.00 | $675.20 | $120,641.55 |
| 144 | $120,641.55 | $550.31 | $0.00 | $682.12 | $121,873.98 |
| 145 | $121,873.98 | $550.31 | $0.00 | $689.09 | $123,113.38 |
| 146 | $123,113.38 | $550.31 | $0.00 | $696.10 | $124,359.79 |
| 147 | $124,359.79 | $550.31 | $0.00 | $703.15 | $125,613.25 |
| 148 | $125,613.25 | $550.31 | $0.00 | $710.24 | $126,873.80 |
| 149 | $126,873.80 | $550.31 | $0.00 | $717.36 | $128,141.47 |
| 150 | $128,141.47 | $550.31 | $0.00 | $724.53 | $129,416.31 |
| 151 | $129,416.31 | $550.31 | $0.00 | $731.74 | $130,698.36 |
| 152 | $130,698.36 | $550.31 | $0.00 | $738.99 | $131,987.66 |
| 153 | $131,987.66 | $550.31 | $0.00 | $746.28 | $133,284.25 |
| 154 | $133,284.25 | $550.31 | $0.00 | $753.61 | $134,588.17 |
| 155 | $134,588.17 | $550.31 | $0.00 | $760.98 | $135,899.46 |
| 156 | $135,899.46 | $550.31 | $0.00 | $768.40 | $137,218.17 |
| 157 | $137,218.17 | $550.31 | $0.00 | $775.85 | $138,544.33 |
| 158 | $138,544.33 | $550.31 | $0.00 | $783.35 | $139,877.99 |
| 159 | $139,877.99 | $550.31 | $0.00 | $790.89 | $141,219.19 |
| 160 | $141,219.19 | $550.31 | $0.00 | $798.47 | $142,567.97 |
| 161 | $142,567.97 | $550.31 | $0.00 | $806.10 | $143,924.38 |
| 162 | $143,924.38 | $550.31 | $0.00 | $813.77 | $145,288.46 |
| 163 | $145,288.46 | $550.31 | $0.00 | $821.48 | $146,660.25 |
| 164 | $146,660.25 | $550.31 | $0.00 | $829.24 | $148,039.80 |
| 165 | $148,039.80 | $550.31 | $0.00 | $837.04 | $149,427.15 |
| 166 | $149,427.15 | $550.31 | $0.00 | $844.88 | $150,822.34 |
| 167 | $150,822.34 | $550.31 | $0.00 | $852.77 | $152,225.42 |
| 168 | $152,225.42 | $550.31 | $0.00 | $860.70 | $153,636.43 |
| 169 | $153,636.43 | $550.31 | $0.00 | $868.68 | $155,055.42 |
| 170 | $155,055.42 | $550.31 | $0.00 | $876.71 | $156,482.44 |
| 171 | $156,482.44 | $550.31 | $0.00 | $884.77 | $157,917.52 |
| 172 | $157,917.52 | $550.31 | $0.00 | $892.89 | $159,360.72 |
| 173 | $159,360.72 | $550.31 | $0.00 | $901.05 | $160,812.08 |
| 174 | $160,812.08 | $550.31 | $0.00 | $909.25 | $162,271.64 |
| 175 | $162,271.64 | $550.31 | $0.00 | $917.51 | $163,739.46 |
| 176 | $163,739.46 | $550.31 | $0.00 | $925.81 | $165,215.58 |
| 177 | $165,215.58 | $550.31 | $0.00 | $934.15 | $166,700.04 |
| 178 | $166,700.04 | $550.31 | $0.00 | $942.55 | $168,192.90 |
| 179 | $168,192.90 | $550.31 | $0.00 | $950.99 | $169,694.20 |
| 180 | $169,694.20 | $550.31 | $0.00 | $959.48 | $171,203.99 |
| 181 | $171,203.99 | $550.31 | $0.00 | $968.01 | $172,722.31 |
| 182 | $172,722.31 | $550.31 | $0.00 | $976.60 | $174,249.22 |
| 183 | $174,249.22 | $550.31 | $0.00 | $985.23 | $175,784.76 |
| 184 | $175,784.76 | $550.31 | $0.00 | $993.91 | $177,328.98 |
| 185 | $177,328.98 | $550.31 | $0.00 | $1,002.64 | $178,881.93 |
| 186 | $178,881.93 | $550.31 | $0.00 | $1,011.42 | $180,443.66 |
| 187 | $180,443.66 | $550.31 | $0.00 | $1,020.25 | $182,014.22 |
| 188 | $182,014.22 | $550.31 | $0.00 | $1,029.13 | $183,593.66 |
| 189 | $183,593.66 | $550.31 | $0.00 | $1,038.07 | $185,182.04 |
| 190 | $185,182.04 | $550.31 | $0.00 | $1,047.05 | $186,779.40 |
| 191 | $186,779.40 | $550.31 | $0.00 | $1,056.08 | $188,385.79 |
| 192 | $188,385.79 | $550.31 | $0.00 | $1,065.16 | $190,001.26 |
| 193 | $190,001.26 | $550.31 | $0.00 | $1,074.29 | $191,625.86 |
| 194 | $191,625.86 | $550.31 | $0.00 | $1,083.48 | $193,259.65 |
| 195 | $193,259.65 | $550.31 | $0.00 | $1,092.72 | $194,902.68 |
| 196 | $194,902.68 | $550.31 | $0.00 | $1,102.01 | $196,555.00 |
| 197 | $196,555.00 | $550.31 | $0.00 | $1,111.35 | $198,216.66 |
| 198 | $198,216.66 | $550.31 | $0.00 | $1,120.75 | $199,887.72 |
| 199 | $199,887.72 | $550.31 | $0.00 | $1,130.19 | $201,568.22 |
| 200 | $201,568.22 | $550.31 | $0.00 | $1,139.70 | $203,258.23 |
| 201 | $203,258.23 | $550.31 | $0.00 | $1,149.25 | $204,957.79 |
| 202 | $204,957.79 | $550.31 | $0.00 | $1,158.86 | $206,666.96 |
| 203 | $206,666.96 | $550.31 | $0.00 | $1,168.53 | $208,385.80 |
| 204 | $208,385.80 | $550.31 | $0.00 | $1,178.24 | $210,114.35 |
| 205 | $210,114.35 | $550.31 | $0.00 | $1,188.02 | $211,852.68 |
| 206 | $211,852.68 | $550.31 | $0.00 | $1,197.85 | $213,600.84 |
| 207 | $213,600.84 | $550.31 | $0.00 | $1,207.73 | $215,358.88 |
| 208 | $215,358.88 | $550.31 | $0.00 | $1,217.67 | $217,126.86 |
| 209 | $217,126.86 | $550.31 | $0.00 | $1,227.67 | $218,904.84 |
| 210 | $218,904.84 | $550.31 | $0.00 | $1,237.72 | $220,692.87 |
| 211 | $220,692.87 | $550.31 | $0.00 | $1,247.83 | $222,491.01 |
| 212 | $222,491.01 | $550.31 | $0.00 | $1,258.00 | $224,299.32 |
| 213 | $224,299.32 | $550.31 | $0.00 | $1,268.22 | $226,117.85 |
| 214 | $226,117.85 | $550.31 | $0.00 | $1,278.50 | $227,946.66 |
| 215 | $227,946.66 | $550.31 | $0.00 | $1,288.84 | $229,785.81 |
| 216 | $229,785.81 | $550.31 | $0.00 | $1,299.24 | $231,635.36 |
| 217 | $231,635.36 | $550.31 | $62,731.54 | $1,309.70 | $170,763.83 |
| 218 | $170,763.83 | $550.31 | $0.00 | $965.52 | $172,279.66 |
| 219 | $172,279.66 | $550.31 | $0.00 | $974.09 | $173,804.06 |
| 220 | $173,804.06 | $550.31 | $0.00 | $982.71 | $175,337.08 |
| 221 | $175,337.08 | $550.31 | $0.00 | $991.38 | $176,878.77 |
| 222 | $176,878.77 | $550.31 | $0.00 | $1,000.10 | $178,429.18 |
| 223 | $178,429.18 | $550.31 | $0.00 | $1,008.86 | $179,988.35 |
| 224 | $179,988.35 | $550.31 | $0.00 | $1,017.68 | $181,556.34 |
| 225 | $181,556.34 | $550.31 | $0.00 | $1,026.55 | $183,133.20 |
| 226 | $183,133.20 | $550.31 | $0.00 | $1,035.46 | $184,718.97 |
| 227 | $184,718.97 | $550.31 | $0.00 | $1,044.43 | $186,313.71 |
| 228 | $186,313.71 | $550.31 | $0.00 | $1,053.44 | $187,917.46 |
| 229 | $187,917.46 | $550.31 | $67,122.75 | $1,062.51 | $122,407.53 |
| 230 | $122,407.53 | $550.31 | $0.00 | $692.11 | $123,649.95 |
| 231 | $123,649.95 | $550.31 | $0.00 | $699.13 | $124,899.39 |
| 232 | $124,899.39 | $550.31 | $0.00 | $706.20 | $126,155.90 |
| 233 | $126,155.90 | $550.31 | $0.00 | $713.30 | $127,419.51 |
| 234 | $127,419.51 | $550.31 | $0.00 | $720.45 | $128,690.27 |
| 235 | $128,690.27 | $550.31 | $0.00 | $727.63 | $129,968.21 |
| 236 | $129,968.21 | $550.31 | $0.00 | $734.86 | $131,253.38 |
| 237 | $131,253.38 | $550.31 | $0.00 | $742.13 | $132,545.82 |
| 238 | $132,545.82 | $550.31 | $0.00 | $749.43 | $133,845.56 |
| 239 | $133,845.56 | $550.31 | $0.00 | $756.78 | $135,152.65 |
| 240 | $135,152.65 | $550.31 | $0.00 | $764.17 | $136,467.13 |
| 241 | $136,467.13 | $550.31 | $71,821.34 | $771.60 | $65,967.70 |
| 242 | $65,967.70 | $550.31 | $0.00 | $372.99 | $66,891.00 |
| 243 | $66,891.00 | $550.31 | $0.00 | $378.21 | $67,819.52 |
| 244 | $67,819.52 | $550.31 | $0.00 | $383.46 | $68,753.29 |
| 245 | $68,753.29 | $550.31 | $0.00 | $388.74 | $69,692.34 |
| 246 | $69,692.34 | $550.31 | $0.00 | $394.05 | $70,636.70 |
| 247 | $70,636.70 | $550.31 | $0.00 | $399.39 | $71,586.40 |
| 248 | $71,586.40 | $550.31 | $0.00 | $404.76 | $72,541.47 |
| 249 | $72,541.47 | $550.31 | $0.00 | $410.16 | $73,501.94 |
| 250 | $73,501.94 | $550.31 | $0.00 | $415.59 | $74,467.84 |
| 251 | $74,467.84 | $550.31 | $0.00 | $421.05 | $75,439.20 |
| 252 | $75,439.20 | $550.31 | $0.00 | $426.54 | $76,416.05 |
| 253 | $76,416.05 | $0.00 | $76,848.84 | $432.07 | -$0.72 |