| Estimated Annual Cost in 2042 | $65,305 |
| Monthly savings required | $516 |
How much will it cost to send your child to University of Phoenix Austin Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $261,221.74 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $516.12 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 | $17,407.00 |
| 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 Austin Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $516.12 | $0.00 | $0.00 | $516.12 |
| 2 | $516.12 | $516.12 | $0.00 | $2.92 | $1,035.16 |
| 3 | $1,035.16 | $516.12 | $0.00 | $5.85 | $1,557.13 |
| 4 | $1,557.13 | $516.12 | $0.00 | $8.80 | $2,082.05 |
| 5 | $2,082.05 | $516.12 | $0.00 | $11.77 | $2,609.94 |
| 6 | $2,609.94 | $516.12 | $0.00 | $14.76 | $3,140.82 |
| 7 | $3,140.82 | $516.12 | $0.00 | $17.76 | $3,674.70 |
| 8 | $3,674.70 | $516.12 | $0.00 | $20.78 | $4,211.60 |
| 9 | $4,211.60 | $516.12 | $0.00 | $23.81 | $4,751.53 |
| 10 | $4,751.53 | $516.12 | $0.00 | $26.87 | $5,294.52 |
| 11 | $5,294.52 | $516.12 | $0.00 | $29.94 | $5,840.58 |
| 12 | $5,840.58 | $516.12 | $0.00 | $33.02 | $6,389.72 |
| 13 | $6,389.72 | $516.12 | $0.00 | $36.13 | $6,941.97 |
| 14 | $6,941.97 | $516.12 | $0.00 | $39.25 | $7,497.34 |
| 15 | $7,497.34 | $516.12 | $0.00 | $42.39 | $8,055.85 |
| 16 | $8,055.85 | $516.12 | $0.00 | $45.55 | $8,617.52 |
| 17 | $8,617.52 | $516.12 | $0.00 | $48.72 | $9,182.36 |
| 18 | $9,182.36 | $516.12 | $0.00 | $51.92 | $9,750.40 |
| 19 | $9,750.40 | $516.12 | $0.00 | $55.13 | $10,321.65 |
| 20 | $10,321.65 | $516.12 | $0.00 | $58.36 | $10,896.13 |
| 21 | $10,896.13 | $516.12 | $0.00 | $61.61 | $11,473.86 |
| 22 | $11,473.86 | $516.12 | $0.00 | $64.87 | $12,054.85 |
| 23 | $12,054.85 | $516.12 | $0.00 | $68.16 | $12,639.13 |
| 24 | $12,639.13 | $516.12 | $0.00 | $71.46 | $13,226.71 |
| 25 | $13,226.71 | $516.12 | $0.00 | $74.79 | $13,817.62 |
| 26 | $13,817.62 | $516.12 | $0.00 | $78.13 | $14,411.87 |
| 27 | $14,411.87 | $516.12 | $0.00 | $81.49 | $15,009.48 |
| 28 | $15,009.48 | $516.12 | $0.00 | $84.87 | $15,610.47 |
| 29 | $15,610.47 | $516.12 | $0.00 | $88.26 | $16,214.85 |
| 30 | $16,214.85 | $516.12 | $0.00 | $91.68 | $16,822.65 |
| 31 | $16,822.65 | $516.12 | $0.00 | $95.12 | $17,433.89 |
| 32 | $17,433.89 | $516.12 | $0.00 | $98.57 | $18,048.58 |
| 33 | $18,048.58 | $516.12 | $0.00 | $102.05 | $18,666.75 |
| 34 | $18,666.75 | $516.12 | $0.00 | $105.54 | $19,288.41 |
| 35 | $19,288.41 | $516.12 | $0.00 | $109.06 | $19,913.59 |
| 36 | $19,913.59 | $516.12 | $0.00 | $112.59 | $20,542.30 |
| 37 | $20,542.30 | $516.12 | $0.00 | $116.15 | $21,174.57 |
| 38 | $21,174.57 | $516.12 | $0.00 | $119.72 | $21,810.41 |
| 39 | $21,810.41 | $516.12 | $0.00 | $123.32 | $22,449.85 |
| 40 | $22,449.85 | $516.12 | $0.00 | $126.93 | $23,092.90 |
| 41 | $23,092.90 | $516.12 | $0.00 | $130.57 | $23,739.59 |
| 42 | $23,739.59 | $516.12 | $0.00 | $134.23 | $24,389.94 |
| 43 | $24,389.94 | $516.12 | $0.00 | $137.90 | $25,043.96 |
| 44 | $25,043.96 | $516.12 | $0.00 | $141.60 | $25,701.68 |
| 45 | $25,701.68 | $516.12 | $0.00 | $145.32 | $26,363.12 |
| 46 | $26,363.12 | $516.12 | $0.00 | $149.06 | $27,028.30 |
| 47 | $27,028.30 | $516.12 | $0.00 | $152.82 | $27,697.24 |
| 48 | $27,697.24 | $516.12 | $0.00 | $156.60 | $28,369.96 |
| 49 | $28,369.96 | $516.12 | $0.00 | $160.41 | $29,046.49 |
| 50 | $29,046.49 | $516.12 | $0.00 | $164.23 | $29,726.84 |
| 51 | $29,726.84 | $516.12 | $0.00 | $168.08 | $30,411.04 |
| 52 | $30,411.04 | $516.12 | $0.00 | $171.95 | $31,099.11 |
| 53 | $31,099.11 | $516.12 | $0.00 | $175.84 | $31,791.07 |
| 54 | $31,791.07 | $516.12 | $0.00 | $179.75 | $32,486.94 |
| 55 | $32,486.94 | $516.12 | $0.00 | $183.69 | $33,186.75 |
| 56 | $33,186.75 | $516.12 | $0.00 | $187.64 | $33,890.51 |
| 57 | $33,890.51 | $516.12 | $0.00 | $191.62 | $34,598.25 |
| 58 | $34,598.25 | $516.12 | $0.00 | $195.62 | $35,309.99 |
| 59 | $35,309.99 | $516.12 | $0.00 | $199.65 | $36,025.76 |
| 60 | $36,025.76 | $516.12 | $0.00 | $203.69 | $36,745.57 |
| 61 | $36,745.57 | $516.12 | $0.00 | $207.76 | $37,469.45 |
| 62 | $37,469.45 | $516.12 | $0.00 | $211.86 | $38,197.43 |
| 63 | $38,197.43 | $516.12 | $0.00 | $215.97 | $38,929.52 |
| 64 | $38,929.52 | $516.12 | $0.00 | $220.11 | $39,665.75 |
| 65 | $39,665.75 | $516.12 | $0.00 | $224.28 | $40,406.15 |
| 66 | $40,406.15 | $516.12 | $0.00 | $228.46 | $41,150.73 |
| 67 | $41,150.73 | $516.12 | $0.00 | $232.67 | $41,899.52 |
| 68 | $41,899.52 | $516.12 | $0.00 | $236.91 | $42,652.55 |
| 69 | $42,652.55 | $516.12 | $0.00 | $241.16 | $43,409.83 |
| 70 | $43,409.83 | $516.12 | $0.00 | $245.45 | $44,171.40 |
| 71 | $44,171.40 | $516.12 | $0.00 | $249.75 | $44,937.27 |
| 72 | $44,937.27 | $516.12 | $0.00 | $254.08 | $45,707.47 |
| 73 | $45,707.47 | $516.12 | $0.00 | $258.44 | $46,482.03 |
| 74 | $46,482.03 | $516.12 | $0.00 | $262.82 | $47,260.97 |
| 75 | $47,260.97 | $516.12 | $0.00 | $267.22 | $48,044.31 |
| 76 | $48,044.31 | $516.12 | $0.00 | $271.65 | $48,832.08 |
| 77 | $48,832.08 | $516.12 | $0.00 | $276.10 | $49,624.30 |
| 78 | $49,624.30 | $516.12 | $0.00 | $280.58 | $50,421.00 |
| 79 | $50,421.00 | $516.12 | $0.00 | $285.09 | $51,222.21 |
| 80 | $51,222.21 | $516.12 | $0.00 | $289.62 | $52,027.95 |
| 81 | $52,027.95 | $516.12 | $0.00 | $294.17 | $52,838.24 |
| 82 | $52,838.24 | $516.12 | $0.00 | $298.76 | $53,653.12 |
| 83 | $53,653.12 | $516.12 | $0.00 | $303.36 | $54,472.60 |
| 84 | $54,472.60 | $516.12 | $0.00 | $308.00 | $55,296.72 |
| 85 | $55,296.72 | $516.12 | $0.00 | $312.66 | $56,125.50 |
| 86 | $56,125.50 | $516.12 | $0.00 | $317.34 | $56,958.96 |
| 87 | $56,958.96 | $516.12 | $0.00 | $322.05 | $57,797.13 |
| 88 | $57,797.13 | $516.12 | $0.00 | $326.79 | $58,640.04 |
| 89 | $58,640.04 | $516.12 | $0.00 | $331.56 | $59,487.72 |
| 90 | $59,487.72 | $516.12 | $0.00 | $336.35 | $60,340.19 |
| 91 | $60,340.19 | $516.12 | $0.00 | $341.17 | $61,197.48 |
| 92 | $61,197.48 | $516.12 | $0.00 | $346.02 | $62,059.62 |
| 93 | $62,059.62 | $516.12 | $0.00 | $350.89 | $62,926.63 |
| 94 | $62,926.63 | $516.12 | $0.00 | $355.80 | $63,798.55 |
| 95 | $63,798.55 | $516.12 | $0.00 | $360.73 | $64,675.40 |
| 96 | $64,675.40 | $516.12 | $0.00 | $365.68 | $65,557.20 |
| 97 | $65,557.20 | $516.12 | $0.00 | $370.67 | $66,443.99 |
| 98 | $66,443.99 | $516.12 | $0.00 | $375.68 | $67,335.79 |
| 99 | $67,335.79 | $516.12 | $0.00 | $380.73 | $68,232.64 |
| 100 | $68,232.64 | $516.12 | $0.00 | $385.80 | $69,134.56 |
| 101 | $69,134.56 | $516.12 | $0.00 | $390.90 | $70,041.58 |
| 102 | $70,041.58 | $516.12 | $0.00 | $396.03 | $70,953.73 |
| 103 | $70,953.73 | $516.12 | $0.00 | $401.18 | $71,871.03 |
| 104 | $71,871.03 | $516.12 | $0.00 | $406.37 | $72,793.52 |
| 105 | $72,793.52 | $516.12 | $0.00 | $411.59 | $73,721.23 |
| 106 | $73,721.23 | $516.12 | $0.00 | $416.83 | $74,654.18 |
| 107 | $74,654.18 | $516.12 | $0.00 | $422.11 | $75,592.41 |
| 108 | $75,592.41 | $516.12 | $0.00 | $427.41 | $76,535.94 |
| 109 | $76,535.94 | $516.12 | $0.00 | $432.75 | $77,484.81 |
| 110 | $77,484.81 | $516.12 | $0.00 | $438.11 | $78,439.04 |
| 111 | $78,439.04 | $516.12 | $0.00 | $443.51 | $79,398.67 |
| 112 | $79,398.67 | $516.12 | $0.00 | $448.93 | $80,363.72 |
| 113 | $80,363.72 | $516.12 | $0.00 | $454.39 | $81,334.23 |
| 114 | $81,334.23 | $516.12 | $0.00 | $459.88 | $82,310.23 |
| 115 | $82,310.23 | $516.12 | $0.00 | $465.39 | $83,291.74 |
| 116 | $83,291.74 | $516.12 | $0.00 | $470.94 | $84,278.80 |
| 117 | $84,278.80 | $516.12 | $0.00 | $476.52 | $85,271.44 |
| 118 | $85,271.44 | $516.12 | $0.00 | $482.14 | $86,269.70 |
| 119 | $86,269.70 | $516.12 | $0.00 | $487.78 | $87,273.60 |
| 120 | $87,273.60 | $516.12 | $0.00 | $493.46 | $88,283.18 |
| 121 | $88,283.18 | $516.12 | $0.00 | $499.17 | $89,298.47 |
| 122 | $89,298.47 | $516.12 | $0.00 | $504.91 | $90,319.50 |
| 123 | $90,319.50 | $516.12 | $0.00 | $510.68 | $91,346.30 |
| 124 | $91,346.30 | $516.12 | $0.00 | $516.49 | $92,378.91 |
| 125 | $92,378.91 | $516.12 | $0.00 | $522.32 | $93,417.35 |
| 126 | $93,417.35 | $516.12 | $0.00 | $528.20 | $94,461.67 |
| 127 | $94,461.67 | $516.12 | $0.00 | $534.10 | $95,511.89 |
| 128 | $95,511.89 | $516.12 | $0.00 | $540.04 | $96,568.05 |
| 129 | $96,568.05 | $516.12 | $0.00 | $546.01 | $97,630.18 |
| 130 | $97,630.18 | $516.12 | $0.00 | $552.02 | $98,698.32 |
| 131 | $98,698.32 | $516.12 | $0.00 | $558.05 | $99,772.49 |
| 132 | $99,772.49 | $516.12 | $0.00 | $564.13 | $100,852.74 |
| 133 | $100,852.74 | $516.12 | $0.00 | $570.24 | $101,939.10 |
| 134 | $101,939.10 | $516.12 | $0.00 | $576.38 | $103,031.60 |
| 135 | $103,031.60 | $516.12 | $0.00 | $582.56 | $104,130.28 |
| 136 | $104,130.28 | $516.12 | $0.00 | $588.77 | $105,235.17 |
| 137 | $105,235.17 | $516.12 | $0.00 | $595.01 | $106,346.30 |
| 138 | $106,346.30 | $516.12 | $0.00 | $601.30 | $107,463.72 |
| 139 | $107,463.72 | $516.12 | $0.00 | $607.62 | $108,587.46 |
| 140 | $108,587.46 | $516.12 | $0.00 | $613.97 | $109,717.55 |
| 141 | $109,717.55 | $516.12 | $0.00 | $620.36 | $110,854.03 |
| 142 | $110,854.03 | $516.12 | $0.00 | $626.78 | $111,996.93 |
| 143 | $111,996.93 | $516.12 | $0.00 | $633.25 | $113,146.30 |
| 144 | $113,146.30 | $516.12 | $0.00 | $639.75 | $114,302.17 |
| 145 | $114,302.17 | $516.12 | $0.00 | $646.28 | $115,464.57 |
| 146 | $115,464.57 | $516.12 | $0.00 | $652.85 | $116,633.54 |
| 147 | $116,633.54 | $516.12 | $0.00 | $659.46 | $117,809.12 |
| 148 | $117,809.12 | $516.12 | $0.00 | $666.11 | $118,991.35 |
| 149 | $118,991.35 | $516.12 | $0.00 | $672.79 | $120,180.26 |
| 150 | $120,180.26 | $516.12 | $0.00 | $679.52 | $121,375.90 |
| 151 | $121,375.90 | $516.12 | $0.00 | $686.28 | $122,578.30 |
| 152 | $122,578.30 | $516.12 | $0.00 | $693.08 | $123,787.50 |
| 153 | $123,787.50 | $516.12 | $0.00 | $699.91 | $125,003.53 |
| 154 | $125,003.53 | $516.12 | $0.00 | $706.79 | $126,226.44 |
| 155 | $126,226.44 | $516.12 | $0.00 | $713.70 | $127,456.26 |
| 156 | $127,456.26 | $516.12 | $0.00 | $720.66 | $128,693.04 |
| 157 | $128,693.04 | $516.12 | $0.00 | $727.65 | $129,936.81 |
| 158 | $129,936.81 | $516.12 | $0.00 | $734.68 | $131,187.61 |
| 159 | $131,187.61 | $516.12 | $0.00 | $741.75 | $132,445.48 |
| 160 | $132,445.48 | $516.12 | $0.00 | $748.87 | $133,710.47 |
| 161 | $133,710.47 | $516.12 | $0.00 | $756.02 | $134,982.61 |
| 162 | $134,982.61 | $516.12 | $0.00 | $763.21 | $136,261.94 |
| 163 | $136,261.94 | $516.12 | $0.00 | $770.44 | $137,548.50 |
| 164 | $137,548.50 | $516.12 | $0.00 | $777.72 | $138,842.34 |
| 165 | $138,842.34 | $516.12 | $0.00 | $785.03 | $140,143.49 |
| 166 | $140,143.49 | $516.12 | $0.00 | $792.39 | $141,452.00 |
| 167 | $141,452.00 | $516.12 | $0.00 | $799.79 | $142,767.91 |
| 168 | $142,767.91 | $516.12 | $0.00 | $807.23 | $144,091.26 |
| 169 | $144,091.26 | $516.12 | $0.00 | $814.71 | $145,422.09 |
| 170 | $145,422.09 | $516.12 | $0.00 | $822.24 | $146,760.45 |
| 171 | $146,760.45 | $516.12 | $0.00 | $829.80 | $148,106.37 |
| 172 | $148,106.37 | $516.12 | $0.00 | $837.41 | $149,459.90 |
| 173 | $149,459.90 | $516.12 | $0.00 | $845.07 | $150,821.09 |
| 174 | $150,821.09 | $516.12 | $0.00 | $852.76 | $152,189.97 |
| 175 | $152,189.97 | $516.12 | $0.00 | $860.50 | $153,566.59 |
| 176 | $153,566.59 | $516.12 | $0.00 | $868.29 | $154,951.00 |
| 177 | $154,951.00 | $516.12 | $0.00 | $876.12 | $156,343.24 |
| 178 | $156,343.24 | $516.12 | $0.00 | $883.99 | $157,743.35 |
| 179 | $157,743.35 | $516.12 | $0.00 | $891.90 | $159,151.37 |
| 180 | $159,151.37 | $516.12 | $0.00 | $899.86 | $160,567.35 |
| 181 | $160,567.35 | $516.12 | $0.00 | $907.87 | $161,991.34 |
| 182 | $161,991.34 | $516.12 | $0.00 | $915.92 | $163,423.38 |
| 183 | $163,423.38 | $516.12 | $0.00 | $924.02 | $164,863.52 |
| 184 | $164,863.52 | $516.12 | $0.00 | $932.16 | $166,311.80 |
| 185 | $166,311.80 | $516.12 | $0.00 | $940.35 | $167,768.27 |
| 186 | $167,768.27 | $516.12 | $0.00 | $948.59 | $169,232.98 |
| 187 | $169,232.98 | $516.12 | $0.00 | $956.87 | $170,705.97 |
| 188 | $170,705.97 | $516.12 | $0.00 | $965.20 | $172,187.29 |
| 189 | $172,187.29 | $516.12 | $0.00 | $973.57 | $173,676.98 |
| 190 | $173,676.98 | $516.12 | $0.00 | $981.99 | $175,175.09 |
| 191 | $175,175.09 | $516.12 | $0.00 | $990.47 | $176,681.68 |
| 192 | $176,681.68 | $516.12 | $0.00 | $998.98 | $178,196.78 |
| 193 | $178,196.78 | $516.12 | $0.00 | $1,007.55 | $179,720.45 |
| 194 | $179,720.45 | $516.12 | $0.00 | $1,016.17 | $181,252.74 |
| 195 | $181,252.74 | $516.12 | $0.00 | $1,024.83 | $182,793.69 |
| 196 | $182,793.69 | $516.12 | $0.00 | $1,033.54 | $184,343.35 |
| 197 | $184,343.35 | $516.12 | $0.00 | $1,042.30 | $185,901.77 |
| 198 | $185,901.77 | $516.12 | $0.00 | $1,051.12 | $187,469.01 |
| 199 | $187,469.01 | $516.12 | $0.00 | $1,059.98 | $189,045.11 |
| 200 | $189,045.11 | $516.12 | $0.00 | $1,068.89 | $190,630.12 |
| 201 | $190,630.12 | $516.12 | $0.00 | $1,077.85 | $192,224.09 |
| 202 | $192,224.09 | $516.12 | $0.00 | $1,086.86 | $193,827.07 |
| 203 | $193,827.07 | $516.12 | $0.00 | $1,095.93 | $195,439.12 |
| 204 | $195,439.12 | $516.12 | $0.00 | $1,105.04 | $197,060.28 |
| 205 | $197,060.28 | $516.12 | $0.00 | $1,114.21 | $198,690.61 |
| 206 | $198,690.61 | $516.12 | $0.00 | $1,123.43 | $200,330.16 |
| 207 | $200,330.16 | $516.12 | $0.00 | $1,132.70 | $201,978.98 |
| 208 | $201,978.98 | $516.12 | $0.00 | $1,142.02 | $203,637.12 |
| 209 | $203,637.12 | $516.12 | $0.00 | $1,151.39 | $205,304.63 |
| 210 | $205,304.63 | $516.12 | $0.00 | $1,160.82 | $206,981.57 |
| 211 | $206,981.57 | $516.12 | $0.00 | $1,170.30 | $208,667.99 |
| 212 | $208,667.99 | $516.12 | $0.00 | $1,179.84 | $210,363.95 |
| 213 | $210,363.95 | $516.12 | $0.00 | $1,189.43 | $212,069.50 |
| 214 | $212,069.50 | $516.12 | $0.00 | $1,199.07 | $213,784.69 |
| 215 | $213,784.69 | $516.12 | $0.00 | $1,208.77 | $215,509.58 |
| 216 | $215,509.58 | $516.12 | $0.00 | $1,218.52 | $217,244.22 |
| 217 | $217,244.22 | $516.12 | $58,834.48 | $1,228.33 | $160,154.19 |
| 218 | $160,154.19 | $516.12 | $0.00 | $905.54 | $161,575.85 |
| 219 | $161,575.85 | $516.12 | $0.00 | $913.57 | $163,005.54 |
| 220 | $163,005.54 | $516.12 | $0.00 | $921.66 | $164,443.32 |
| 221 | $164,443.32 | $516.12 | $0.00 | $929.79 | $165,889.23 |
| 222 | $165,889.23 | $516.12 | $0.00 | $937.96 | $167,343.31 |
| 223 | $167,343.31 | $516.12 | $0.00 | $946.18 | $168,805.61 |
| 224 | $168,805.61 | $516.12 | $0.00 | $954.45 | $170,276.18 |
| 225 | $170,276.18 | $516.12 | $0.00 | $962.77 | $171,755.07 |
| 226 | $171,755.07 | $516.12 | $0.00 | $971.13 | $173,242.32 |
| 227 | $173,242.32 | $516.12 | $0.00 | $979.54 | $174,737.98 |
| 228 | $174,737.98 | $516.12 | $0.00 | $987.99 | $176,242.09 |
| 229 | $176,242.09 | $516.12 | $62,952.89 | $996.50 | $114,801.82 |
| 230 | $114,801.82 | $516.12 | $0.00 | $649.11 | $115,967.05 |
| 231 | $115,967.05 | $516.12 | $0.00 | $655.69 | $117,138.86 |
| 232 | $117,138.86 | $516.12 | $0.00 | $662.32 | $118,317.30 |
| 233 | $118,317.30 | $516.12 | $0.00 | $668.98 | $119,502.40 |
| 234 | $119,502.40 | $516.12 | $0.00 | $675.68 | $120,694.20 |
| 235 | $120,694.20 | $516.12 | $0.00 | $682.42 | $121,892.74 |
| 236 | $121,892.74 | $516.12 | $0.00 | $689.20 | $123,098.06 |
| 237 | $123,098.06 | $516.12 | $0.00 | $696.01 | $124,310.19 |
| 238 | $124,310.19 | $516.12 | $0.00 | $702.87 | $125,529.18 |
| 239 | $125,529.18 | $516.12 | $0.00 | $709.76 | $126,755.06 |
| 240 | $126,755.06 | $516.12 | $0.00 | $716.69 | $127,987.87 |
| 241 | $127,987.87 | $516.12 | $67,359.60 | $723.66 | $61,868.05 |
| 242 | $61,868.05 | $516.12 | $0.00 | $349.81 | $62,733.98 |
| 243 | $62,733.98 | $516.12 | $0.00 | $354.71 | $63,604.81 |
| 244 | $63,604.81 | $516.12 | $0.00 | $359.63 | $64,480.56 |
| 245 | $64,480.56 | $516.12 | $0.00 | $364.58 | $65,361.26 |
| 246 | $65,361.26 | $516.12 | $0.00 | $369.56 | $66,246.94 |
| 247 | $66,246.94 | $516.12 | $0.00 | $374.57 | $67,137.63 |
| 248 | $67,137.63 | $516.12 | $0.00 | $379.61 | $68,033.36 |
| 249 | $68,033.36 | $516.12 | $0.00 | $384.67 | $68,934.15 |
| 250 | $68,934.15 | $516.12 | $0.00 | $389.76 | $69,840.03 |
| 251 | $69,840.03 | $516.12 | $0.00 | $394.89 | $70,751.04 |
| 252 | $70,751.04 | $516.12 | $0.00 | $400.04 | $71,667.20 |
| 253 | $71,667.20 | $0.00 | $72,074.77 | $405.22 | -$2.35 |