How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $69,934 |
| Monthly savings required | $554 |
How much will it cost to send your child to California College San Diego in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $279,734.47 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $553.57 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 | $26,968.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 College San Diego in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $553.57 | $0.00 | $0.00 | $553.57 |
| 2 | $553.57 | $553.57 | $0.00 | $3.13 | $1,110.27 |
| 3 | $1,110.27 | $553.57 | $0.00 | $6.28 | $1,670.12 |
| 4 | $1,670.12 | $553.57 | $0.00 | $9.44 | $2,233.13 |
| 5 | $2,233.13 | $553.57 | $0.00 | $12.63 | $2,799.33 |
| 6 | $2,799.33 | $553.57 | $0.00 | $15.83 | $3,368.73 |
| 7 | $3,368.73 | $553.57 | $0.00 | $19.05 | $3,941.35 |
| 8 | $3,941.35 | $553.57 | $0.00 | $22.28 | $4,517.20 |
| 9 | $4,517.20 | $553.57 | $0.00 | $25.54 | $5,096.31 |
| 10 | $5,096.31 | $553.57 | $0.00 | $28.82 | $5,678.70 |
| 11 | $5,678.70 | $553.57 | $0.00 | $32.11 | $6,264.38 |
| 12 | $6,264.38 | $553.57 | $0.00 | $35.42 | $6,853.37 |
| 13 | $6,853.37 | $553.57 | $0.00 | $38.75 | $7,445.69 |
| 14 | $7,445.69 | $553.57 | $0.00 | $42.10 | $8,041.36 |
| 15 | $8,041.36 | $553.57 | $0.00 | $45.47 | $8,640.40 |
| 16 | $8,640.40 | $553.57 | $0.00 | $48.85 | $9,242.82 |
| 17 | $9,242.82 | $553.57 | $0.00 | $52.26 | $9,848.65 |
| 18 | $9,848.65 | $553.57 | $0.00 | $55.69 | $10,457.91 |
| 19 | $10,457.91 | $553.57 | $0.00 | $59.13 | $11,070.61 |
| 20 | $11,070.61 | $553.57 | $0.00 | $62.59 | $11,686.77 |
| 21 | $11,686.77 | $553.57 | $0.00 | $66.08 | $12,306.42 |
| 22 | $12,306.42 | $553.57 | $0.00 | $69.58 | $12,929.57 |
| 23 | $12,929.57 | $553.57 | $0.00 | $73.11 | $13,556.25 |
| 24 | $13,556.25 | $553.57 | $0.00 | $76.65 | $14,186.47 |
| 25 | $14,186.47 | $553.57 | $0.00 | $80.21 | $14,820.25 |
| 26 | $14,820.25 | $553.57 | $0.00 | $83.80 | $15,457.62 |
| 27 | $15,457.62 | $553.57 | $0.00 | $87.40 | $16,098.59 |
| 28 | $16,098.59 | $553.57 | $0.00 | $91.02 | $16,743.18 |
| 29 | $16,743.18 | $553.57 | $0.00 | $94.67 | $17,391.42 |
| 30 | $17,391.42 | $553.57 | $0.00 | $98.33 | $18,043.32 |
| 31 | $18,043.32 | $553.57 | $0.00 | $102.02 | $18,698.91 |
| 32 | $18,698.91 | $553.57 | $0.00 | $105.73 | $19,358.21 |
| 33 | $19,358.21 | $553.57 | $0.00 | $109.45 | $20,021.23 |
| 34 | $20,021.23 | $553.57 | $0.00 | $113.20 | $20,688.00 |
| 35 | $20,688.00 | $553.57 | $0.00 | $116.97 | $21,358.54 |
| 36 | $21,358.54 | $553.57 | $0.00 | $120.76 | $22,032.87 |
| 37 | $22,032.87 | $553.57 | $0.00 | $124.58 | $22,711.02 |
| 38 | $22,711.02 | $553.57 | $0.00 | $128.41 | $23,393.00 |
| 39 | $23,393.00 | $553.57 | $0.00 | $132.27 | $24,078.84 |
| 40 | $24,078.84 | $553.57 | $0.00 | $136.15 | $24,768.56 |
| 41 | $24,768.56 | $553.57 | $0.00 | $140.05 | $25,462.18 |
| 42 | $25,462.18 | $553.57 | $0.00 | $143.97 | $26,159.72 |
| 43 | $26,159.72 | $553.57 | $0.00 | $147.91 | $26,861.20 |
| 44 | $26,861.20 | $553.57 | $0.00 | $151.88 | $27,566.65 |
| 45 | $27,566.65 | $553.57 | $0.00 | $155.87 | $28,276.09 |
| 46 | $28,276.09 | $553.57 | $0.00 | $159.88 | $28,989.54 |
| 47 | $28,989.54 | $553.57 | $0.00 | $163.91 | $29,707.02 |
| 48 | $29,707.02 | $553.57 | $0.00 | $167.97 | $30,428.56 |
| 49 | $30,428.56 | $553.57 | $0.00 | $172.05 | $31,154.18 |
| 50 | $31,154.18 | $553.57 | $0.00 | $176.15 | $31,883.90 |
| 51 | $31,883.90 | $553.57 | $0.00 | $180.28 | $32,617.75 |
| 52 | $32,617.75 | $553.57 | $0.00 | $184.43 | $33,355.75 |
| 53 | $33,355.75 | $553.57 | $0.00 | $188.60 | $34,097.92 |
| 54 | $34,097.92 | $553.57 | $0.00 | $192.79 | $34,844.28 |
| 55 | $34,844.28 | $553.57 | $0.00 | $197.01 | $35,594.86 |
| 56 | $35,594.86 | $553.57 | $0.00 | $201.26 | $36,349.69 |
| 57 | $36,349.69 | $553.57 | $0.00 | $205.53 | $37,108.79 |
| 58 | $37,108.79 | $553.57 | $0.00 | $209.82 | $37,872.18 |
| 59 | $37,872.18 | $553.57 | $0.00 | $214.13 | $38,639.88 |
| 60 | $38,639.88 | $553.57 | $0.00 | $218.48 | $39,411.93 |
| 61 | $39,411.93 | $553.57 | $0.00 | $222.84 | $40,188.34 |
| 62 | $40,188.34 | $553.57 | $0.00 | $227.23 | $40,969.14 |
| 63 | $40,969.14 | $553.57 | $0.00 | $231.65 | $41,754.36 |
| 64 | $41,754.36 | $553.57 | $0.00 | $236.09 | $42,544.02 |
| 65 | $42,544.02 | $553.57 | $0.00 | $240.55 | $43,338.14 |
| 66 | $43,338.14 | $553.57 | $0.00 | $245.04 | $44,136.75 |
| 67 | $44,136.75 | $553.57 | $0.00 | $249.56 | $44,939.88 |
| 68 | $44,939.88 | $553.57 | $0.00 | $254.10 | $45,747.55 |
| 69 | $45,747.55 | $553.57 | $0.00 | $258.66 | $46,559.78 |
| 70 | $46,559.78 | $553.57 | $0.00 | $263.26 | $47,376.61 |
| 71 | $47,376.61 | $553.57 | $0.00 | $267.87 | $48,198.05 |
| 72 | $48,198.05 | $553.57 | $0.00 | $272.52 | $49,024.14 |
| 73 | $49,024.14 | $553.57 | $0.00 | $277.19 | $49,854.90 |
| 74 | $49,854.90 | $553.57 | $0.00 | $281.89 | $50,690.36 |
| 75 | $50,690.36 | $553.57 | $0.00 | $286.61 | $51,530.54 |
| 76 | $51,530.54 | $553.57 | $0.00 | $291.36 | $52,375.47 |
| 77 | $52,375.47 | $553.57 | $0.00 | $296.14 | $53,225.18 |
| 78 | $53,225.18 | $553.57 | $0.00 | $300.94 | $54,079.69 |
| 79 | $54,079.69 | $553.57 | $0.00 | $305.77 | $54,939.03 |
| 80 | $54,939.03 | $553.57 | $0.00 | $310.63 | $55,803.23 |
| 81 | $55,803.23 | $553.57 | $0.00 | $315.52 | $56,672.32 |
| 82 | $56,672.32 | $553.57 | $0.00 | $320.43 | $57,546.32 |
| 83 | $57,546.32 | $553.57 | $0.00 | $325.38 | $58,425.27 |
| 84 | $58,425.27 | $553.57 | $0.00 | $330.34 | $59,309.18 |
| 85 | $59,309.18 | $553.57 | $0.00 | $335.34 | $60,198.09 |
| 86 | $60,198.09 | $553.57 | $0.00 | $340.37 | $61,092.03 |
| 87 | $61,092.03 | $553.57 | $0.00 | $345.42 | $61,991.02 |
| 88 | $61,991.02 | $553.57 | $0.00 | $350.51 | $62,895.10 |
| 89 | $62,895.10 | $553.57 | $0.00 | $355.62 | $63,804.29 |
| 90 | $63,804.29 | $553.57 | $0.00 | $360.76 | $64,718.62 |
| 91 | $64,718.62 | $553.57 | $0.00 | $365.93 | $65,638.12 |
| 92 | $65,638.12 | $553.57 | $0.00 | $371.13 | $66,562.82 |
| 93 | $66,562.82 | $553.57 | $0.00 | $376.36 | $67,492.75 |
| 94 | $67,492.75 | $553.57 | $0.00 | $381.61 | $68,427.93 |
| 95 | $68,427.93 | $553.57 | $0.00 | $386.90 | $69,368.40 |
| 96 | $69,368.40 | $553.57 | $0.00 | $392.22 | $70,314.19 |
| 97 | $70,314.19 | $553.57 | $0.00 | $397.57 | $71,265.33 |
| 98 | $71,265.33 | $553.57 | $0.00 | $402.94 | $72,221.84 |
| 99 | $72,221.84 | $553.57 | $0.00 | $408.35 | $73,183.76 |
| 100 | $73,183.76 | $553.57 | $0.00 | $413.79 | $74,151.12 |
| 101 | $74,151.12 | $553.57 | $0.00 | $419.26 | $75,123.95 |
| 102 | $75,123.95 | $553.57 | $0.00 | $424.76 | $76,102.28 |
| 103 | $76,102.28 | $553.57 | $0.00 | $430.29 | $77,086.14 |
| 104 | $77,086.14 | $553.57 | $0.00 | $435.86 | $78,075.57 |
| 105 | $78,075.57 | $553.57 | $0.00 | $441.45 | $79,070.59 |
| 106 | $79,070.59 | $553.57 | $0.00 | $447.08 | $80,071.24 |
| 107 | $80,071.24 | $553.57 | $0.00 | $452.73 | $81,077.54 |
| 108 | $81,077.54 | $553.57 | $0.00 | $458.42 | $82,089.53 |
| 109 | $82,089.53 | $553.57 | $0.00 | $464.15 | $83,107.25 |
| 110 | $83,107.25 | $553.57 | $0.00 | $469.90 | $84,130.72 |
| 111 | $84,130.72 | $553.57 | $0.00 | $475.69 | $85,159.98 |
| 112 | $85,159.98 | $553.57 | $0.00 | $481.51 | $86,195.06 |
| 113 | $86,195.06 | $553.57 | $0.00 | $487.36 | $87,235.99 |
| 114 | $87,235.99 | $553.57 | $0.00 | $493.24 | $88,282.80 |
| 115 | $88,282.80 | $553.57 | $0.00 | $499.16 | $89,335.53 |
| 116 | $89,335.53 | $553.57 | $0.00 | $505.12 | $90,394.22 |
| 117 | $90,394.22 | $553.57 | $0.00 | $511.10 | $91,458.89 |
| 118 | $91,458.89 | $553.57 | $0.00 | $517.12 | $92,529.58 |
| 119 | $92,529.58 | $553.57 | $0.00 | $523.18 | $93,606.33 |
| 120 | $93,606.33 | $553.57 | $0.00 | $529.26 | $94,689.16 |
| 121 | $94,689.16 | $553.57 | $0.00 | $535.39 | $95,778.12 |
| 122 | $95,778.12 | $553.57 | $0.00 | $541.54 | $96,873.23 |
| 123 | $96,873.23 | $553.57 | $0.00 | $547.74 | $97,974.54 |
| 124 | $97,974.54 | $553.57 | $0.00 | $553.96 | $99,082.07 |
| 125 | $99,082.07 | $553.57 | $0.00 | $560.22 | $100,195.86 |
| 126 | $100,195.86 | $553.57 | $0.00 | $566.52 | $101,315.95 |
| 127 | $101,315.95 | $553.57 | $0.00 | $572.86 | $102,442.38 |
| 128 | $102,442.38 | $553.57 | $0.00 | $579.22 | $103,575.17 |
| 129 | $103,575.17 | $553.57 | $0.00 | $585.63 | $104,714.37 |
| 130 | $104,714.37 | $553.57 | $0.00 | $592.07 | $105,860.01 |
| 131 | $105,860.01 | $553.57 | $0.00 | $598.55 | $107,012.13 |
| 132 | $107,012.13 | $553.57 | $0.00 | $605.06 | $108,170.76 |
| 133 | $108,170.76 | $553.57 | $0.00 | $611.61 | $109,335.94 |
| 134 | $109,335.94 | $553.57 | $0.00 | $618.20 | $110,507.71 |
| 135 | $110,507.71 | $553.57 | $0.00 | $624.83 | $111,686.11 |
| 136 | $111,686.11 | $553.57 | $0.00 | $631.49 | $112,871.17 |
| 137 | $112,871.17 | $553.57 | $0.00 | $638.19 | $114,062.93 |
| 138 | $114,062.93 | $553.57 | $0.00 | $644.93 | $115,261.43 |
| 139 | $115,261.43 | $553.57 | $0.00 | $651.70 | $116,466.70 |
| 140 | $116,466.70 | $553.57 | $0.00 | $658.52 | $117,678.79 |
| 141 | $117,678.79 | $553.57 | $0.00 | $665.37 | $118,897.73 |
| 142 | $118,897.73 | $553.57 | $0.00 | $672.27 | $120,123.57 |
| 143 | $120,123.57 | $553.57 | $0.00 | $679.20 | $121,356.34 |
| 144 | $121,356.34 | $553.57 | $0.00 | $686.17 | $122,596.08 |
| 145 | $122,596.08 | $553.57 | $0.00 | $693.18 | $123,842.83 |
| 146 | $123,842.83 | $553.57 | $0.00 | $700.23 | $125,096.63 |
| 147 | $125,096.63 | $553.57 | $0.00 | $707.31 | $126,357.51 |
| 148 | $126,357.51 | $553.57 | $0.00 | $714.44 | $127,625.52 |
| 149 | $127,625.52 | $553.57 | $0.00 | $721.61 | $128,900.70 |
| 150 | $128,900.70 | $553.57 | $0.00 | $728.82 | $130,183.09 |
| 151 | $130,183.09 | $553.57 | $0.00 | $736.07 | $131,472.73 |
| 152 | $131,472.73 | $553.57 | $0.00 | $743.37 | $132,769.67 |
| 153 | $132,769.67 | $553.57 | $0.00 | $750.70 | $134,073.94 |
| 154 | $134,073.94 | $553.57 | $0.00 | $758.07 | $135,385.58 |
| 155 | $135,385.58 | $553.57 | $0.00 | $765.49 | $136,704.64 |
| 156 | $136,704.64 | $553.57 | $0.00 | $772.95 | $138,031.16 |
| 157 | $138,031.16 | $553.57 | $0.00 | $780.45 | $139,365.18 |
| 158 | $139,365.18 | $553.57 | $0.00 | $787.99 | $140,706.74 |
| 159 | $140,706.74 | $553.57 | $0.00 | $795.58 | $142,055.89 |
| 160 | $142,055.89 | $553.57 | $0.00 | $803.20 | $143,412.66 |
| 161 | $143,412.66 | $553.57 | $0.00 | $810.88 | $144,777.11 |
| 162 | $144,777.11 | $553.57 | $0.00 | $818.59 | $146,149.27 |
| 163 | $146,149.27 | $553.57 | $0.00 | $826.35 | $147,529.19 |
| 164 | $147,529.19 | $553.57 | $0.00 | $834.15 | $148,916.91 |
| 165 | $148,916.91 | $553.57 | $0.00 | $842.00 | $150,312.48 |
| 166 | $150,312.48 | $553.57 | $0.00 | $849.89 | $151,715.94 |
| 167 | $151,715.94 | $553.57 | $0.00 | $857.82 | $153,127.33 |
| 168 | $153,127.33 | $553.57 | $0.00 | $865.80 | $154,546.70 |
| 169 | $154,546.70 | $553.57 | $0.00 | $873.83 | $155,974.10 |
| 170 | $155,974.10 | $553.57 | $0.00 | $881.90 | $157,409.57 |
| 171 | $157,409.57 | $553.57 | $0.00 | $890.02 | $158,853.16 |
| 172 | $158,853.16 | $553.57 | $0.00 | $898.18 | $160,304.91 |
| 173 | $160,304.91 | $553.57 | $0.00 | $906.39 | $161,764.87 |
| 174 | $161,764.87 | $553.57 | $0.00 | $914.64 | $163,233.08 |
| 175 | $163,233.08 | $553.57 | $0.00 | $922.94 | $164,709.59 |
| 176 | $164,709.59 | $553.57 | $0.00 | $931.29 | $166,194.45 |
| 177 | $166,194.45 | $553.57 | $0.00 | $939.69 | $167,687.71 |
| 178 | $167,687.71 | $553.57 | $0.00 | $948.13 | $169,189.41 |
| 179 | $169,189.41 | $553.57 | $0.00 | $956.62 | $170,699.60 |
| 180 | $170,699.60 | $553.57 | $0.00 | $965.16 | $172,218.33 |
| 181 | $172,218.33 | $553.57 | $0.00 | $973.75 | $173,745.65 |
| 182 | $173,745.65 | $553.57 | $0.00 | $982.38 | $175,281.60 |
| 183 | $175,281.60 | $553.57 | $0.00 | $991.07 | $176,826.24 |
| 184 | $176,826.24 | $553.57 | $0.00 | $999.80 | $178,379.61 |
| 185 | $178,379.61 | $553.57 | $0.00 | $1,008.58 | $179,941.76 |
| 186 | $179,941.76 | $553.57 | $0.00 | $1,017.42 | $181,512.75 |
| 187 | $181,512.75 | $553.57 | $0.00 | $1,026.30 | $183,092.62 |
| 188 | $183,092.62 | $553.57 | $0.00 | $1,035.23 | $184,681.42 |
| 189 | $184,681.42 | $553.57 | $0.00 | $1,044.22 | $186,279.21 |
| 190 | $186,279.21 | $553.57 | $0.00 | $1,053.25 | $187,886.03 |
| 191 | $187,886.03 | $553.57 | $0.00 | $1,062.33 | $189,501.93 |
| 192 | $189,501.93 | $553.57 | $0.00 | $1,071.47 | $191,126.97 |
| 193 | $191,126.97 | $553.57 | $0.00 | $1,080.66 | $192,761.20 |
| 194 | $192,761.20 | $553.57 | $0.00 | $1,089.90 | $194,404.67 |
| 195 | $194,404.67 | $553.57 | $0.00 | $1,099.19 | $196,057.43 |
| 196 | $196,057.43 | $553.57 | $0.00 | $1,108.54 | $197,719.54 |
| 197 | $197,719.54 | $553.57 | $0.00 | $1,117.94 | $199,391.05 |
| 198 | $199,391.05 | $553.57 | $0.00 | $1,127.39 | $201,072.01 |
| 199 | $201,072.01 | $553.57 | $0.00 | $1,136.89 | $202,762.47 |
| 200 | $202,762.47 | $553.57 | $0.00 | $1,146.45 | $204,462.49 |
| 201 | $204,462.49 | $553.57 | $0.00 | $1,156.06 | $206,172.12 |
| 202 | $206,172.12 | $553.57 | $0.00 | $1,165.73 | $207,891.42 |
| 203 | $207,891.42 | $553.57 | $0.00 | $1,175.45 | $209,620.44 |
| 204 | $209,620.44 | $553.57 | $0.00 | $1,185.22 | $211,359.23 |
| 205 | $211,359.23 | $553.57 | $0.00 | $1,195.06 | $213,107.86 |
| 206 | $213,107.86 | $553.57 | $0.00 | $1,204.94 | $214,866.37 |
| 207 | $214,866.37 | $553.57 | $0.00 | $1,214.89 | $216,634.83 |
| 208 | $216,634.83 | $553.57 | $0.00 | $1,224.88 | $218,413.28 |
| 209 | $218,413.28 | $553.57 | $0.00 | $1,234.94 | $220,201.79 |
| 210 | $220,201.79 | $553.57 | $0.00 | $1,245.05 | $222,000.41 |
| 211 | $222,000.41 | $553.57 | $0.00 | $1,255.22 | $223,809.20 |
| 212 | $223,809.20 | $553.57 | $0.00 | $1,265.45 | $225,628.22 |
| 213 | $225,628.22 | $553.57 | $0.00 | $1,275.73 | $227,457.52 |
| 214 | $227,457.52 | $553.57 | $0.00 | $1,286.08 | $229,297.17 |
| 215 | $229,297.17 | $553.57 | $0.00 | $1,296.48 | $231,147.22 |
| 216 | $231,147.22 | $553.57 | $0.00 | $1,306.94 | $233,007.73 |
| 217 | $233,007.73 | $553.57 | $64,901.71 | $1,317.46 | $169,977.05 |
| 218 | $169,977.05 | $553.57 | $0.00 | $961.07 | $171,491.69 |
| 219 | $171,491.69 | $553.57 | $0.00 | $969.64 | $173,014.90 |
| 220 | $173,014.90 | $553.57 | $0.00 | $978.25 | $174,546.72 |
| 221 | $174,546.72 | $553.57 | $0.00 | $986.91 | $176,087.20 |
| 222 | $176,087.20 | $553.57 | $0.00 | $995.62 | $177,636.39 |
| 223 | $177,636.39 | $553.57 | $0.00 | $1,004.38 | $179,194.34 |
| 224 | $179,194.34 | $553.57 | $0.00 | $1,013.19 | $180,761.10 |
| 225 | $180,761.10 | $553.57 | $0.00 | $1,022.05 | $182,336.72 |
| 226 | $182,336.72 | $553.57 | $0.00 | $1,030.96 | $183,921.25 |
| 227 | $183,921.25 | $553.57 | $0.00 | $1,039.92 | $185,514.74 |
| 228 | $185,514.74 | $553.57 | $0.00 | $1,048.93 | $187,117.24 |
| 229 | $187,117.24 | $553.57 | $68,146.79 | $1,057.99 | $120,582.01 |
| 230 | $120,582.01 | $553.57 | $0.00 | $681.79 | $121,817.37 |
| 231 | $121,817.37 | $553.57 | $0.00 | $688.77 | $123,059.71 |
| 232 | $123,059.71 | $553.57 | $0.00 | $695.80 | $124,309.08 |
| 233 | $124,309.08 | $553.57 | $0.00 | $702.86 | $125,565.51 |
| 234 | $125,565.51 | $553.57 | $0.00 | $709.97 | $126,829.05 |
| 235 | $126,829.05 | $553.57 | $0.00 | $717.11 | $128,099.73 |
| 236 | $128,099.73 | $553.57 | $0.00 | $724.29 | $129,377.59 |
| 237 | $129,377.59 | $553.57 | $0.00 | $731.52 | $130,662.68 |
| 238 | $130,662.68 | $553.57 | $0.00 | $738.79 | $131,955.04 |
| 239 | $131,955.04 | $553.57 | $0.00 | $746.09 | $133,254.70 |
| 240 | $133,254.70 | $553.57 | $0.00 | $753.44 | $134,561.71 |
| 241 | $134,561.71 | $553.57 | $71,554.13 | $760.83 | $64,321.98 |
| 242 | $64,321.98 | $553.57 | $0.00 | $363.69 | $65,239.24 |
| 243 | $65,239.24 | $553.57 | $0.00 | $368.87 | $66,161.68 |
| 244 | $66,161.68 | $553.57 | $0.00 | $374.09 | $67,089.34 |
| 245 | $67,089.34 | $553.57 | $0.00 | $379.33 | $68,022.24 |
| 246 | $68,022.24 | $553.57 | $0.00 | $384.61 | $68,960.42 |
| 247 | $68,960.42 | $553.57 | $0.00 | $389.91 | $69,903.90 |
| 248 | $69,903.90 | $553.57 | $0.00 | $395.25 | $70,852.72 |
| 249 | $70,852.72 | $553.57 | $0.00 | $400.61 | $71,806.90 |
| 250 | $71,806.90 | $553.57 | $0.00 | $406.01 | $72,766.48 |
| 251 | $72,766.48 | $553.57 | $0.00 | $411.43 | $73,731.48 |
| 252 | $73,731.48 | $553.57 | $0.00 | $416.89 | $74,701.94 |
| 253 | $74,701.94 | $0.00 | $75,131.84 | $422.38 | ($7.52) |