| Estimated Annual Cost in 2042 | $105,381 |
| Monthly savings required | $833 |
How much will it cost to send your child to California State University Channel Islands in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $421,523.38 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $832.84 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 | $28,089.00 |
| 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 California State University Channel Islands in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $832.84 | $0.00 | $0.00 | $832.84 |
| 2 | $832.84 | $832.84 | $0.00 | $4.71 | $1,670.39 |
| 3 | $1,670.39 | $832.84 | $0.00 | $9.44 | $2,512.67 |
| 4 | $2,512.67 | $832.84 | $0.00 | $14.21 | $3,359.72 |
| 5 | $3,359.72 | $832.84 | $0.00 | $19.00 | $4,211.56 |
| 6 | $4,211.56 | $832.84 | $0.00 | $23.81 | $5,068.21 |
| 7 | $5,068.21 | $832.84 | $0.00 | $28.66 | $5,929.71 |
| 8 | $5,929.71 | $832.84 | $0.00 | $33.53 | $6,796.08 |
| 9 | $6,796.08 | $832.84 | $0.00 | $38.43 | $7,667.35 |
| 10 | $7,667.35 | $832.84 | $0.00 | $43.35 | $8,543.54 |
| 11 | $8,543.54 | $832.84 | $0.00 | $48.31 | $9,424.69 |
| 12 | $9,424.69 | $832.84 | $0.00 | $53.29 | $10,310.82 |
| 13 | $10,310.82 | $832.84 | $0.00 | $58.30 | $11,201.96 |
| 14 | $11,201.96 | $832.84 | $0.00 | $63.34 | $12,098.14 |
| 15 | $12,098.14 | $832.84 | $0.00 | $68.40 | $12,999.38 |
| 16 | $12,999.38 | $832.84 | $0.00 | $73.50 | $13,905.72 |
| 17 | $13,905.72 | $832.84 | $0.00 | $78.62 | $14,817.18 |
| 18 | $14,817.18 | $832.84 | $0.00 | $83.78 | $15,733.80 |
| 19 | $15,733.80 | $832.84 | $0.00 | $88.96 | $16,655.60 |
| 20 | $16,655.60 | $832.84 | $0.00 | $94.17 | $17,582.61 |
| 21 | $17,582.61 | $832.84 | $0.00 | $99.41 | $18,514.86 |
| 22 | $18,514.86 | $832.84 | $0.00 | $104.69 | $19,452.39 |
| 23 | $19,452.39 | $832.84 | $0.00 | $109.99 | $20,395.22 |
| 24 | $20,395.22 | $832.84 | $0.00 | $115.32 | $21,343.38 |
| 25 | $21,343.38 | $832.84 | $0.00 | $120.68 | $22,296.90 |
| 26 | $22,296.90 | $832.84 | $0.00 | $126.07 | $23,255.81 |
| 27 | $23,255.81 | $832.84 | $0.00 | $131.49 | $24,220.14 |
| 28 | $24,220.14 | $832.84 | $0.00 | $136.94 | $25,189.92 |
| 29 | $25,189.92 | $832.84 | $0.00 | $142.43 | $26,165.19 |
| 30 | $26,165.19 | $832.84 | $0.00 | $147.94 | $27,145.97 |
| 31 | $27,145.97 | $832.84 | $0.00 | $153.49 | $28,132.30 |
| 32 | $28,132.30 | $832.84 | $0.00 | $159.06 | $29,124.20 |
| 33 | $29,124.20 | $832.84 | $0.00 | $164.67 | $30,121.71 |
| 34 | $30,121.71 | $832.84 | $0.00 | $170.31 | $31,124.86 |
| 35 | $31,124.86 | $832.84 | $0.00 | $175.98 | $32,133.68 |
| 36 | $32,133.68 | $832.84 | $0.00 | $181.69 | $33,148.21 |
| 37 | $33,148.21 | $832.84 | $0.00 | $187.42 | $34,168.47 |
| 38 | $34,168.47 | $832.84 | $0.00 | $193.19 | $35,194.50 |
| 39 | $35,194.50 | $832.84 | $0.00 | $198.99 | $36,226.33 |
| 40 | $36,226.33 | $832.84 | $0.00 | $204.83 | $37,264.00 |
| 41 | $37,264.00 | $832.84 | $0.00 | $210.70 | $38,307.54 |
| 42 | $38,307.54 | $832.84 | $0.00 | $216.60 | $39,356.98 |
| 43 | $39,356.98 | $832.84 | $0.00 | $222.53 | $40,412.35 |
| 44 | $40,412.35 | $832.84 | $0.00 | $228.50 | $41,473.69 |
| 45 | $41,473.69 | $832.84 | $0.00 | $234.50 | $42,541.03 |
| 46 | $42,541.03 | $832.84 | $0.00 | $240.53 | $43,614.40 |
| 47 | $43,614.40 | $832.84 | $0.00 | $246.60 | $44,693.84 |
| 48 | $44,693.84 | $832.84 | $0.00 | $252.71 | $45,779.39 |
| 49 | $45,779.39 | $832.84 | $0.00 | $258.84 | $46,871.07 |
| 50 | $46,871.07 | $832.84 | $0.00 | $265.02 | $47,968.93 |
| 51 | $47,968.93 | $832.84 | $0.00 | $271.22 | $49,072.99 |
| 52 | $49,072.99 | $832.84 | $0.00 | $277.47 | $50,183.30 |
| 53 | $50,183.30 | $832.84 | $0.00 | $283.74 | $51,299.88 |
| 54 | $51,299.88 | $832.84 | $0.00 | $290.06 | $52,422.78 |
| 55 | $52,422.78 | $832.84 | $0.00 | $296.41 | $53,552.03 |
| 56 | $53,552.03 | $832.84 | $0.00 | $302.79 | $54,687.66 |
| 57 | $54,687.66 | $832.84 | $0.00 | $309.21 | $55,829.71 |
| 58 | $55,829.71 | $832.84 | $0.00 | $315.67 | $56,978.22 |
| 59 | $56,978.22 | $832.84 | $0.00 | $322.16 | $58,133.22 |
| 60 | $58,133.22 | $832.84 | $0.00 | $328.69 | $59,294.75 |
| 61 | $59,294.75 | $832.84 | $0.00 | $335.26 | $60,462.85 |
| 62 | $60,462.85 | $832.84 | $0.00 | $341.87 | $61,637.56 |
| 63 | $61,637.56 | $832.84 | $0.00 | $348.51 | $62,818.91 |
| 64 | $62,818.91 | $832.84 | $0.00 | $355.19 | $64,006.94 |
| 65 | $64,006.94 | $832.84 | $0.00 | $361.90 | $65,201.68 |
| 66 | $65,201.68 | $832.84 | $0.00 | $368.66 | $66,403.18 |
| 67 | $66,403.18 | $832.84 | $0.00 | $375.45 | $67,611.47 |
| 68 | $67,611.47 | $832.84 | $0.00 | $382.29 | $68,826.60 |
| 69 | $68,826.60 | $832.84 | $0.00 | $389.16 | $70,048.60 |
| 70 | $70,048.60 | $832.84 | $0.00 | $396.06 | $71,277.50 |
| 71 | $71,277.50 | $832.84 | $0.00 | $403.01 | $72,513.35 |
| 72 | $72,513.35 | $832.84 | $0.00 | $410.00 | $73,756.19 |
| 73 | $73,756.19 | $832.84 | $0.00 | $417.03 | $75,006.06 |
| 74 | $75,006.06 | $832.84 | $0.00 | $424.10 | $76,263.00 |
| 75 | $76,263.00 | $832.84 | $0.00 | $431.20 | $77,527.04 |
| 76 | $77,527.04 | $832.84 | $0.00 | $438.35 | $78,798.23 |
| 77 | $78,798.23 | $832.84 | $0.00 | $445.54 | $80,076.61 |
| 78 | $80,076.61 | $832.84 | $0.00 | $452.76 | $81,362.21 |
| 79 | $81,362.21 | $832.84 | $0.00 | $460.03 | $82,655.08 |
| 80 | $82,655.08 | $832.84 | $0.00 | $467.34 | $83,955.26 |
| 81 | $83,955.26 | $832.84 | $0.00 | $474.70 | $85,262.80 |
| 82 | $85,262.80 | $832.84 | $0.00 | $482.09 | $86,577.73 |
| 83 | $86,577.73 | $832.84 | $0.00 | $489.52 | $87,900.09 |
| 84 | $87,900.09 | $832.84 | $0.00 | $497.00 | $89,229.93 |
| 85 | $89,229.93 | $832.84 | $0.00 | $504.52 | $90,567.29 |
| 86 | $90,567.29 | $832.84 | $0.00 | $512.08 | $91,912.21 |
| 87 | $91,912.21 | $832.84 | $0.00 | $519.68 | $93,264.73 |
| 88 | $93,264.73 | $832.84 | $0.00 | $527.33 | $94,624.90 |
| 89 | $94,624.90 | $832.84 | $0.00 | $535.02 | $95,992.76 |
| 90 | $95,992.76 | $832.84 | $0.00 | $542.76 | $97,368.36 |
| 91 | $97,368.36 | $832.84 | $0.00 | $550.53 | $98,751.73 |
| 92 | $98,751.73 | $832.84 | $0.00 | $558.36 | $100,142.93 |
| 93 | $100,142.93 | $832.84 | $0.00 | $566.22 | $101,541.99 |
| 94 | $101,541.99 | $832.84 | $0.00 | $574.13 | $102,948.96 |
| 95 | $102,948.96 | $832.84 | $0.00 | $582.09 | $104,363.89 |
| 96 | $104,363.89 | $832.84 | $0.00 | $590.09 | $105,786.82 |
| 97 | $105,786.82 | $832.84 | $0.00 | $598.13 | $107,217.79 |
| 98 | $107,217.79 | $832.84 | $0.00 | $606.22 | $108,656.85 |
| 99 | $108,656.85 | $832.84 | $0.00 | $614.36 | $110,104.05 |
| 100 | $110,104.05 | $832.84 | $0.00 | $622.54 | $111,559.43 |
| 101 | $111,559.43 | $832.84 | $0.00 | $630.77 | $113,023.04 |
| 102 | $113,023.04 | $832.84 | $0.00 | $639.05 | $114,494.93 |
| 103 | $114,494.93 | $832.84 | $0.00 | $647.37 | $115,975.14 |
| 104 | $115,975.14 | $832.84 | $0.00 | $655.74 | $117,463.72 |
| 105 | $117,463.72 | $832.84 | $0.00 | $664.16 | $118,960.72 |
| 106 | $118,960.72 | $832.84 | $0.00 | $672.62 | $120,466.18 |
| 107 | $120,466.18 | $832.84 | $0.00 | $681.13 | $121,980.15 |
| 108 | $121,980.15 | $832.84 | $0.00 | $689.69 | $123,502.68 |
| 109 | $123,502.68 | $832.84 | $0.00 | $698.30 | $125,033.82 |
| 110 | $125,033.82 | $832.84 | $0.00 | $706.96 | $126,573.62 |
| 111 | $126,573.62 | $832.84 | $0.00 | $715.67 | $128,122.13 |
| 112 | $128,122.13 | $832.84 | $0.00 | $724.42 | $129,679.39 |
| 113 | $129,679.39 | $832.84 | $0.00 | $733.23 | $131,245.46 |
| 114 | $131,245.46 | $832.84 | $0.00 | $742.08 | $132,820.38 |
| 115 | $132,820.38 | $832.84 | $0.00 | $750.99 | $134,404.21 |
| 116 | $134,404.21 | $832.84 | $0.00 | $759.94 | $135,996.99 |
| 117 | $135,996.99 | $832.84 | $0.00 | $768.95 | $137,598.78 |
| 118 | $137,598.78 | $832.84 | $0.00 | $778.00 | $139,209.62 |
| 119 | $139,209.62 | $832.84 | $0.00 | $787.11 | $140,829.57 |
| 120 | $140,829.57 | $832.84 | $0.00 | $796.27 | $142,458.68 |
| 121 | $142,458.68 | $832.84 | $0.00 | $805.48 | $144,097.00 |
| 122 | $144,097.00 | $832.84 | $0.00 | $814.75 | $145,744.59 |
| 123 | $145,744.59 | $832.84 | $0.00 | $824.06 | $147,401.49 |
| 124 | $147,401.49 | $832.84 | $0.00 | $833.43 | $149,067.76 |
| 125 | $149,067.76 | $832.84 | $0.00 | $842.85 | $150,743.45 |
| 126 | $150,743.45 | $832.84 | $0.00 | $852.33 | $152,428.62 |
| 127 | $152,428.62 | $832.84 | $0.00 | $861.85 | $154,123.31 |
| 128 | $154,123.31 | $832.84 | $0.00 | $871.44 | $155,827.59 |
| 129 | $155,827.59 | $832.84 | $0.00 | $881.07 | $157,541.50 |
| 130 | $157,541.50 | $832.84 | $0.00 | $890.76 | $159,265.10 |
| 131 | $159,265.10 | $832.84 | $0.00 | $900.51 | $160,998.45 |
| 132 | $160,998.45 | $832.84 | $0.00 | $910.31 | $162,741.60 |
| 133 | $162,741.60 | $832.84 | $0.00 | $920.16 | $164,494.60 |
| 134 | $164,494.60 | $832.84 | $0.00 | $930.08 | $166,257.52 |
| 135 | $166,257.52 | $832.84 | $0.00 | $940.04 | $168,030.40 |
| 136 | $168,030.40 | $832.84 | $0.00 | $950.07 | $169,813.31 |
| 137 | $169,813.31 | $832.84 | $0.00 | $960.15 | $171,606.30 |
| 138 | $171,606.30 | $832.84 | $0.00 | $970.29 | $173,409.43 |
| 139 | $173,409.43 | $832.84 | $0.00 | $980.48 | $175,222.75 |
| 140 | $175,222.75 | $832.84 | $0.00 | $990.73 | $177,046.32 |
| 141 | $177,046.32 | $832.84 | $0.00 | $1,001.05 | $178,880.21 |
| 142 | $178,880.21 | $832.84 | $0.00 | $1,011.41 | $180,724.46 |
| 143 | $180,724.46 | $832.84 | $0.00 | $1,021.84 | $182,579.14 |
| 144 | $182,579.14 | $832.84 | $0.00 | $1,032.33 | $184,444.31 |
| 145 | $184,444.31 | $832.84 | $0.00 | $1,042.87 | $186,320.02 |
| 146 | $186,320.02 | $832.84 | $0.00 | $1,053.48 | $188,206.34 |
| 147 | $188,206.34 | $832.84 | $0.00 | $1,064.15 | $190,103.33 |
| 148 | $190,103.33 | $832.84 | $0.00 | $1,074.87 | $192,011.04 |
| 149 | $192,011.04 | $832.84 | $0.00 | $1,085.66 | $193,929.54 |
| 150 | $193,929.54 | $832.84 | $0.00 | $1,096.51 | $195,858.89 |
| 151 | $195,858.89 | $832.84 | $0.00 | $1,107.41 | $197,799.14 |
| 152 | $197,799.14 | $832.84 | $0.00 | $1,118.39 | $199,750.37 |
| 153 | $199,750.37 | $832.84 | $0.00 | $1,129.42 | $201,712.63 |
| 154 | $201,712.63 | $832.84 | $0.00 | $1,140.51 | $203,685.98 |
| 155 | $203,685.98 | $832.84 | $0.00 | $1,151.67 | $205,670.49 |
| 156 | $205,670.49 | $832.84 | $0.00 | $1,162.89 | $207,666.22 |
| 157 | $207,666.22 | $832.84 | $0.00 | $1,174.17 | $209,673.23 |
| 158 | $209,673.23 | $832.84 | $0.00 | $1,185.52 | $211,691.59 |
| 159 | $211,691.59 | $832.84 | $0.00 | $1,196.94 | $213,721.37 |
| 160 | $213,721.37 | $832.84 | $0.00 | $1,208.41 | $215,762.62 |
| 161 | $215,762.62 | $832.84 | $0.00 | $1,219.95 | $217,815.41 |
| 162 | $217,815.41 | $832.84 | $0.00 | $1,231.56 | $219,879.81 |
| 163 | $219,879.81 | $832.84 | $0.00 | $1,243.23 | $221,955.88 |
| 164 | $221,955.88 | $832.84 | $0.00 | $1,254.97 | $224,043.69 |
| 165 | $224,043.69 | $832.84 | $0.00 | $1,266.78 | $226,143.31 |
| 166 | $226,143.31 | $832.84 | $0.00 | $1,278.65 | $228,254.80 |
| 167 | $228,254.80 | $832.84 | $0.00 | $1,290.59 | $230,378.23 |
| 168 | $230,378.23 | $832.84 | $0.00 | $1,302.59 | $232,513.66 |
| 169 | $232,513.66 | $832.84 | $0.00 | $1,314.67 | $234,661.17 |
| 170 | $234,661.17 | $832.84 | $0.00 | $1,326.81 | $236,820.82 |
| 171 | $236,820.82 | $832.84 | $0.00 | $1,339.02 | $238,992.68 |
| 172 | $238,992.68 | $832.84 | $0.00 | $1,351.30 | $241,176.82 |
| 173 | $241,176.82 | $832.84 | $0.00 | $1,363.65 | $243,373.31 |
| 174 | $243,373.31 | $832.84 | $0.00 | $1,376.07 | $245,582.22 |
| 175 | $245,582.22 | $832.84 | $0.00 | $1,388.56 | $247,803.62 |
| 176 | $247,803.62 | $832.84 | $0.00 | $1,401.12 | $250,037.58 |
| 177 | $250,037.58 | $832.84 | $0.00 | $1,413.75 | $252,284.17 |
| 178 | $252,284.17 | $832.84 | $0.00 | $1,426.45 | $254,543.46 |
| 179 | $254,543.46 | $832.84 | $0.00 | $1,439.23 | $256,815.53 |
| 180 | $256,815.53 | $832.84 | $0.00 | $1,452.07 | $259,100.44 |
| 181 | $259,100.44 | $832.84 | $0.00 | $1,464.99 | $261,398.27 |
| 182 | $261,398.27 | $832.84 | $0.00 | $1,477.98 | $263,709.09 |
| 183 | $263,709.09 | $832.84 | $0.00 | $1,491.05 | $266,032.98 |
| 184 | $266,032.98 | $832.84 | $0.00 | $1,504.19 | $268,370.01 |
| 185 | $268,370.01 | $832.84 | $0.00 | $1,517.40 | $270,720.25 |
| 186 | $270,720.25 | $832.84 | $0.00 | $1,530.69 | $273,083.78 |
| 187 | $273,083.78 | $832.84 | $0.00 | $1,544.06 | $275,460.68 |
| 188 | $275,460.68 | $832.84 | $0.00 | $1,557.49 | $277,851.01 |
| 189 | $277,851.01 | $832.84 | $0.00 | $1,571.01 | $280,254.86 |
| 190 | $280,254.86 | $832.84 | $0.00 | $1,584.60 | $282,672.30 |
| 191 | $282,672.30 | $832.84 | $0.00 | $1,598.27 | $285,103.41 |
| 192 | $285,103.41 | $832.84 | $0.00 | $1,612.02 | $287,548.27 |
| 193 | $287,548.27 | $832.84 | $0.00 | $1,625.84 | $290,006.95 |
| 194 | $290,006.95 | $832.84 | $0.00 | $1,639.74 | $292,479.53 |
| 195 | $292,479.53 | $832.84 | $0.00 | $1,653.72 | $294,966.09 |
| 196 | $294,966.09 | $832.84 | $0.00 | $1,667.78 | $297,466.71 |
| 197 | $297,466.71 | $832.84 | $0.00 | $1,681.92 | $299,981.47 |
| 198 | $299,981.47 | $832.84 | $0.00 | $1,696.14 | $302,510.45 |
| 199 | $302,510.45 | $832.84 | $0.00 | $1,710.44 | $305,053.73 |
| 200 | $305,053.73 | $832.84 | $0.00 | $1,724.82 | $307,611.39 |
| 201 | $307,611.39 | $832.84 | $0.00 | $1,739.28 | $310,183.51 |
| 202 | $310,183.51 | $832.84 | $0.00 | $1,753.82 | $312,770.17 |
| 203 | $312,770.17 | $832.84 | $0.00 | $1,768.45 | $315,371.46 |
| 204 | $315,371.46 | $832.84 | $0.00 | $1,783.16 | $317,987.46 |
| 205 | $317,987.46 | $832.84 | $0.00 | $1,797.95 | $320,618.25 |
| 206 | $320,618.25 | $832.84 | $0.00 | $1,812.82 | $323,263.91 |
| 207 | $323,263.91 | $832.84 | $0.00 | $1,827.78 | $325,924.53 |
| 208 | $325,924.53 | $832.84 | $0.00 | $1,842.82 | $328,600.19 |
| 209 | $328,600.19 | $832.84 | $0.00 | $1,857.95 | $331,290.98 |
| 210 | $331,290.98 | $832.84 | $0.00 | $1,873.17 | $333,996.99 |
| 211 | $333,996.99 | $832.84 | $0.00 | $1,888.47 | $336,718.30 |
| 212 | $336,718.30 | $832.84 | $0.00 | $1,903.85 | $339,454.99 |
| 213 | $339,454.99 | $832.84 | $0.00 | $1,919.33 | $342,207.16 |
| 214 | $342,207.16 | $832.84 | $0.00 | $1,934.89 | $344,974.89 |
| 215 | $344,974.89 | $832.84 | $0.00 | $1,950.54 | $347,758.27 |
| 216 | $347,758.27 | $832.84 | $0.00 | $1,966.28 | $350,557.39 |
| 217 | $350,557.39 | $832.84 | $94,938.92 | $1,982.10 | $258,433.41 |
| 218 | $258,433.41 | $832.84 | $0.00 | $1,461.22 | $260,727.47 |
| 219 | $260,727.47 | $832.84 | $0.00 | $1,474.19 | $263,034.50 |
| 220 | $263,034.50 | $832.84 | $0.00 | $1,487.24 | $265,354.58 |
| 221 | $265,354.58 | $832.84 | $0.00 | $1,500.35 | $267,687.77 |
| 222 | $267,687.77 | $832.84 | $0.00 | $1,513.55 | $270,034.16 |
| 223 | $270,034.16 | $832.84 | $0.00 | $1,526.81 | $272,393.81 |
| 224 | $272,393.81 | $832.84 | $0.00 | $1,540.15 | $274,766.80 |
| 225 | $274,766.80 | $832.84 | $0.00 | $1,553.57 | $277,153.21 |
| 226 | $277,153.21 | $832.84 | $0.00 | $1,567.06 | $279,553.11 |
| 227 | $279,553.11 | $832.84 | $0.00 | $1,580.63 | $281,966.58 |
| 228 | $281,966.58 | $832.84 | $0.00 | $1,594.28 | $284,393.70 |
| 229 | $284,393.70 | $832.84 | $101,584.64 | $1,608.00 | $185,249.90 |
| 230 | $185,249.90 | $832.84 | $0.00 | $1,047.43 | $187,130.17 |
| 231 | $187,130.17 | $832.84 | $0.00 | $1,058.06 | $189,021.07 |
| 232 | $189,021.07 | $832.84 | $0.00 | $1,068.75 | $190,922.66 |
| 233 | $190,922.66 | $832.84 | $0.00 | $1,079.50 | $192,835.00 |
| 234 | $192,835.00 | $832.84 | $0.00 | $1,090.32 | $194,758.16 |
| 235 | $194,758.16 | $832.84 | $0.00 | $1,101.19 | $196,692.19 |
| 236 | $196,692.19 | $832.84 | $0.00 | $1,112.13 | $198,637.16 |
| 237 | $198,637.16 | $832.84 | $0.00 | $1,123.12 | $200,593.12 |
| 238 | $200,593.12 | $832.84 | $0.00 | $1,134.18 | $202,560.14 |
| 239 | $202,560.14 | $832.84 | $0.00 | $1,145.30 | $204,538.28 |
| 240 | $204,538.28 | $832.84 | $0.00 | $1,156.49 | $206,527.61 |
| 241 | $206,527.61 | $832.84 | $108,695.57 | $1,167.74 | $99,832.62 |
| 242 | $99,832.62 | $832.84 | $0.00 | $564.47 | $101,229.93 |
| 243 | $101,229.93 | $832.84 | $0.00 | $572.37 | $102,635.14 |
| 244 | $102,635.14 | $832.84 | $0.00 | $580.31 | $104,048.29 |
| 245 | $104,048.29 | $832.84 | $0.00 | $588.30 | $105,469.43 |
| 246 | $105,469.43 | $832.84 | $0.00 | $596.34 | $106,898.61 |
| 247 | $106,898.61 | $832.84 | $0.00 | $604.42 | $108,335.87 |
| 248 | $108,335.87 | $832.84 | $0.00 | $612.55 | $109,781.26 |
| 249 | $109,781.26 | $832.84 | $0.00 | $620.72 | $111,234.82 |
| 250 | $111,234.82 | $832.84 | $0.00 | $628.94 | $112,696.60 |
| 251 | $112,696.60 | $832.84 | $0.00 | $637.20 | $114,166.64 |
| 252 | $114,166.64 | $832.84 | $0.00 | $645.51 | $115,644.99 |
| 253 | $115,644.99 | $0.00 | $116,304.26 | $653.87 | -$5.40 |