| Estimated Annual Cost in 2042 | $101,592 |
| Monthly savings required | $803 |
How much will it cost to send your child to California Maritime Academy in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $406,366.61 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $802.90 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 | $27,079.00 |
| 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 Maritime Academy in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $802.90 | $0.00 | $0.00 | $802.90 |
| 2 | $802.90 | $802.90 | $0.00 | $4.54 | $1,610.34 |
| 3 | $1,610.34 | $802.90 | $0.00 | $9.11 | $2,422.35 |
| 4 | $2,422.35 | $802.90 | $0.00 | $13.70 | $3,238.95 |
| 5 | $3,238.95 | $802.90 | $0.00 | $18.31 | $4,060.16 |
| 6 | $4,060.16 | $802.90 | $0.00 | $22.96 | $4,886.02 |
| 7 | $4,886.02 | $802.90 | $0.00 | $27.63 | $5,716.55 |
| 8 | $5,716.55 | $802.90 | $0.00 | $32.32 | $6,551.77 |
| 9 | $6,551.77 | $802.90 | $0.00 | $37.04 | $7,391.71 |
| 10 | $7,391.71 | $802.90 | $0.00 | $41.79 | $8,236.40 |
| 11 | $8,236.40 | $802.90 | $0.00 | $46.57 | $9,085.87 |
| 12 | $9,085.87 | $802.90 | $0.00 | $51.37 | $9,940.14 |
| 13 | $9,940.14 | $802.90 | $0.00 | $56.20 | $10,799.24 |
| 14 | $10,799.24 | $802.90 | $0.00 | $61.06 | $11,663.20 |
| 15 | $11,663.20 | $802.90 | $0.00 | $65.95 | $12,532.05 |
| 16 | $12,532.05 | $802.90 | $0.00 | $70.86 | $13,405.81 |
| 17 | $13,405.81 | $802.90 | $0.00 | $75.80 | $14,284.51 |
| 18 | $14,284.51 | $802.90 | $0.00 | $80.77 | $15,168.18 |
| 19 | $15,168.18 | $802.90 | $0.00 | $85.76 | $16,056.84 |
| 20 | $16,056.84 | $802.90 | $0.00 | $90.79 | $16,950.53 |
| 21 | $16,950.53 | $802.90 | $0.00 | $95.84 | $17,849.27 |
| 22 | $17,849.27 | $802.90 | $0.00 | $100.92 | $18,753.09 |
| 23 | $18,753.09 | $802.90 | $0.00 | $106.03 | $19,662.02 |
| 24 | $19,662.02 | $802.90 | $0.00 | $111.17 | $20,576.09 |
| 25 | $20,576.09 | $802.90 | $0.00 | $116.34 | $21,495.33 |
| 26 | $21,495.33 | $802.90 | $0.00 | $121.54 | $22,419.77 |
| 27 | $22,419.77 | $802.90 | $0.00 | $126.76 | $23,349.43 |
| 28 | $23,349.43 | $802.90 | $0.00 | $132.02 | $24,284.35 |
| 29 | $24,284.35 | $802.90 | $0.00 | $137.31 | $25,224.56 |
| 30 | $25,224.56 | $802.90 | $0.00 | $142.62 | $26,170.08 |
| 31 | $26,170.08 | $802.90 | $0.00 | $147.97 | $27,120.95 |
| 32 | $27,120.95 | $802.90 | $0.00 | $153.35 | $28,077.20 |
| 33 | $28,077.20 | $802.90 | $0.00 | $158.75 | $29,038.85 |
| 34 | $29,038.85 | $802.90 | $0.00 | $164.19 | $30,005.94 |
| 35 | $30,005.94 | $802.90 | $0.00 | $169.66 | $30,978.50 |
| 36 | $30,978.50 | $802.90 | $0.00 | $175.16 | $31,956.56 |
| 37 | $31,956.56 | $802.90 | $0.00 | $180.69 | $32,940.15 |
| 38 | $32,940.15 | $802.90 | $0.00 | $186.25 | $33,929.30 |
| 39 | $33,929.30 | $802.90 | $0.00 | $191.84 | $34,924.04 |
| 40 | $34,924.04 | $802.90 | $0.00 | $197.47 | $35,924.41 |
| 41 | $35,924.41 | $802.90 | $0.00 | $203.12 | $36,930.43 |
| 42 | $36,930.43 | $802.90 | $0.00 | $208.81 | $37,942.14 |
| 43 | $37,942.14 | $802.90 | $0.00 | $214.53 | $38,959.57 |
| 44 | $38,959.57 | $802.90 | $0.00 | $220.28 | $39,982.75 |
| 45 | $39,982.75 | $802.90 | $0.00 | $226.07 | $41,011.72 |
| 46 | $41,011.72 | $802.90 | $0.00 | $231.89 | $42,046.51 |
| 47 | $42,046.51 | $802.90 | $0.00 | $237.74 | $43,087.15 |
| 48 | $43,087.15 | $802.90 | $0.00 | $243.62 | $44,133.67 |
| 49 | $44,133.67 | $802.90 | $0.00 | $249.54 | $45,186.11 |
| 50 | $45,186.11 | $802.90 | $0.00 | $255.49 | $46,244.50 |
| 51 | $46,244.50 | $802.90 | $0.00 | $261.47 | $47,308.87 |
| 52 | $47,308.87 | $802.90 | $0.00 | $267.49 | $48,379.26 |
| 53 | $48,379.26 | $802.90 | $0.00 | $273.54 | $49,455.70 |
| 54 | $49,455.70 | $802.90 | $0.00 | $279.63 | $50,538.23 |
| 55 | $50,538.23 | $802.90 | $0.00 | $285.75 | $51,626.88 |
| 56 | $51,626.88 | $802.90 | $0.00 | $291.91 | $52,721.69 |
| 57 | $52,721.69 | $802.90 | $0.00 | $298.10 | $53,822.69 |
| 58 | $53,822.69 | $802.90 | $0.00 | $304.32 | $54,929.91 |
| 59 | $54,929.91 | $802.90 | $0.00 | $310.58 | $56,043.39 |
| 60 | $56,043.39 | $802.90 | $0.00 | $316.88 | $57,163.17 |
| 61 | $57,163.17 | $802.90 | $0.00 | $323.21 | $58,289.28 |
| 62 | $58,289.28 | $802.90 | $0.00 | $329.58 | $59,421.76 |
| 63 | $59,421.76 | $802.90 | $0.00 | $335.98 | $60,560.64 |
| 64 | $60,560.64 | $802.90 | $0.00 | $342.42 | $61,705.96 |
| 65 | $61,705.96 | $802.90 | $0.00 | $348.89 | $62,857.75 |
| 66 | $62,857.75 | $802.90 | $0.00 | $355.41 | $64,016.06 |
| 67 | $64,016.06 | $802.90 | $0.00 | $361.96 | $65,180.92 |
| 68 | $65,180.92 | $802.90 | $0.00 | $368.54 | $66,352.36 |
| 69 | $66,352.36 | $802.90 | $0.00 | $375.17 | $67,530.43 |
| 70 | $67,530.43 | $802.90 | $0.00 | $381.83 | $68,715.16 |
| 71 | $68,715.16 | $802.90 | $0.00 | $388.53 | $69,906.59 |
| 72 | $69,906.59 | $802.90 | $0.00 | $395.26 | $71,104.75 |
| 73 | $71,104.75 | $802.90 | $0.00 | $402.04 | $72,309.69 |
| 74 | $72,309.69 | $802.90 | $0.00 | $408.85 | $73,521.44 |
| 75 | $73,521.44 | $802.90 | $0.00 | $415.70 | $74,740.04 |
| 76 | $74,740.04 | $802.90 | $0.00 | $422.59 | $75,965.53 |
| 77 | $75,965.53 | $802.90 | $0.00 | $429.52 | $77,197.95 |
| 78 | $77,197.95 | $802.90 | $0.00 | $436.49 | $78,437.34 |
| 79 | $78,437.34 | $802.90 | $0.00 | $443.50 | $79,683.74 |
| 80 | $79,683.74 | $802.90 | $0.00 | $450.54 | $80,937.18 |
| 81 | $80,937.18 | $802.90 | $0.00 | $457.63 | $82,197.71 |
| 82 | $82,197.71 | $802.90 | $0.00 | $464.76 | $83,465.37 |
| 83 | $83,465.37 | $802.90 | $0.00 | $471.93 | $84,740.20 |
| 84 | $84,740.20 | $802.90 | $0.00 | $479.13 | $86,022.23 |
| 85 | $86,022.23 | $802.90 | $0.00 | $486.38 | $87,311.51 |
| 86 | $87,311.51 | $802.90 | $0.00 | $493.67 | $88,608.08 |
| 87 | $88,608.08 | $802.90 | $0.00 | $501.00 | $89,911.98 |
| 88 | $89,911.98 | $802.90 | $0.00 | $508.38 | $91,223.26 |
| 89 | $91,223.26 | $802.90 | $0.00 | $515.79 | $92,541.95 |
| 90 | $92,541.95 | $802.90 | $0.00 | $523.25 | $93,868.10 |
| 91 | $93,868.10 | $802.90 | $0.00 | $530.74 | $95,201.74 |
| 92 | $95,201.74 | $802.90 | $0.00 | $538.28 | $96,542.92 |
| 93 | $96,542.92 | $802.90 | $0.00 | $545.87 | $97,891.69 |
| 94 | $97,891.69 | $802.90 | $0.00 | $553.49 | $99,248.08 |
| 95 | $99,248.08 | $802.90 | $0.00 | $561.16 | $100,612.14 |
| 96 | $100,612.14 | $802.90 | $0.00 | $568.88 | $101,983.92 |
| 97 | $101,983.92 | $802.90 | $0.00 | $576.63 | $103,363.45 |
| 98 | $103,363.45 | $802.90 | $0.00 | $584.43 | $104,750.78 |
| 99 | $104,750.78 | $802.90 | $0.00 | $592.28 | $106,145.96 |
| 100 | $106,145.96 | $802.90 | $0.00 | $600.16 | $107,549.02 |
| 101 | $107,549.02 | $802.90 | $0.00 | $608.10 | $108,960.02 |
| 102 | $108,960.02 | $802.90 | $0.00 | $616.08 | $110,379.00 |
| 103 | $110,379.00 | $802.90 | $0.00 | $624.10 | $111,806.00 |
| 104 | $111,806.00 | $802.90 | $0.00 | $632.17 | $113,241.07 |
| 105 | $113,241.07 | $802.90 | $0.00 | $640.28 | $114,684.25 |
| 106 | $114,684.25 | $802.90 | $0.00 | $648.44 | $116,135.59 |
| 107 | $116,135.59 | $802.90 | $0.00 | $656.65 | $117,595.14 |
| 108 | $117,595.14 | $802.90 | $0.00 | $664.90 | $119,062.94 |
| 109 | $119,062.94 | $802.90 | $0.00 | $673.20 | $120,539.04 |
| 110 | $120,539.04 | $802.90 | $0.00 | $681.55 | $122,023.49 |
| 111 | $122,023.49 | $802.90 | $0.00 | $689.94 | $123,516.33 |
| 112 | $123,516.33 | $802.90 | $0.00 | $698.38 | $125,017.61 |
| 113 | $125,017.61 | $802.90 | $0.00 | $706.87 | $126,527.38 |
| 114 | $126,527.38 | $802.90 | $0.00 | $715.40 | $128,045.68 |
| 115 | $128,045.68 | $802.90 | $0.00 | $723.99 | $129,572.57 |
| 116 | $129,572.57 | $802.90 | $0.00 | $732.62 | $131,108.09 |
| 117 | $131,108.09 | $802.90 | $0.00 | $741.30 | $132,652.29 |
| 118 | $132,652.29 | $802.90 | $0.00 | $750.04 | $134,205.23 |
| 119 | $134,205.23 | $802.90 | $0.00 | $758.82 | $135,766.95 |
| 120 | $135,766.95 | $802.90 | $0.00 | $767.65 | $137,337.50 |
| 121 | $137,337.50 | $802.90 | $0.00 | $776.53 | $138,916.93 |
| 122 | $138,916.93 | $802.90 | $0.00 | $785.46 | $140,505.29 |
| 123 | $140,505.29 | $802.90 | $0.00 | $794.44 | $142,102.63 |
| 124 | $142,102.63 | $802.90 | $0.00 | $803.47 | $143,709.00 |
| 125 | $143,709.00 | $802.90 | $0.00 | $812.55 | $145,324.45 |
| 126 | $145,324.45 | $802.90 | $0.00 | $821.69 | $146,949.04 |
| 127 | $146,949.04 | $802.90 | $0.00 | $830.87 | $148,582.81 |
| 128 | $148,582.81 | $802.90 | $0.00 | $840.11 | $150,225.82 |
| 129 | $150,225.82 | $802.90 | $0.00 | $849.40 | $151,878.12 |
| 130 | $151,878.12 | $802.90 | $0.00 | $858.74 | $153,539.76 |
| 131 | $153,539.76 | $802.90 | $0.00 | $868.14 | $155,210.80 |
| 132 | $155,210.80 | $802.90 | $0.00 | $877.58 | $156,891.28 |
| 133 | $156,891.28 | $802.90 | $0.00 | $887.09 | $158,581.27 |
| 134 | $158,581.27 | $802.90 | $0.00 | $896.64 | $160,280.81 |
| 135 | $160,280.81 | $802.90 | $0.00 | $906.25 | $161,989.96 |
| 136 | $161,989.96 | $802.90 | $0.00 | $915.91 | $163,708.77 |
| 137 | $163,708.77 | $802.90 | $0.00 | $925.63 | $165,437.30 |
| 138 | $165,437.30 | $802.90 | $0.00 | $935.41 | $167,175.61 |
| 139 | $167,175.61 | $802.90 | $0.00 | $945.24 | $168,923.75 |
| 140 | $168,923.75 | $802.90 | $0.00 | $955.12 | $170,681.77 |
| 141 | $170,681.77 | $802.90 | $0.00 | $965.06 | $172,449.73 |
| 142 | $172,449.73 | $802.90 | $0.00 | $975.06 | $174,227.69 |
| 143 | $174,227.69 | $802.90 | $0.00 | $985.11 | $176,015.70 |
| 144 | $176,015.70 | $802.90 | $0.00 | $995.22 | $177,813.82 |
| 145 | $177,813.82 | $802.90 | $0.00 | $1,005.39 | $179,622.11 |
| 146 | $179,622.11 | $802.90 | $0.00 | $1,015.61 | $181,440.62 |
| 147 | $181,440.62 | $802.90 | $0.00 | $1,025.89 | $183,269.41 |
| 148 | $183,269.41 | $802.90 | $0.00 | $1,036.23 | $185,108.54 |
| 149 | $185,108.54 | $802.90 | $0.00 | $1,046.63 | $186,958.07 |
| 150 | $186,958.07 | $802.90 | $0.00 | $1,057.09 | $188,818.06 |
| 151 | $188,818.06 | $802.90 | $0.00 | $1,067.60 | $190,688.56 |
| 152 | $190,688.56 | $802.90 | $0.00 | $1,078.18 | $192,569.64 |
| 153 | $192,569.64 | $802.90 | $0.00 | $1,088.82 | $194,461.36 |
| 154 | $194,461.36 | $802.90 | $0.00 | $1,099.51 | $196,363.77 |
| 155 | $196,363.77 | $802.90 | $0.00 | $1,110.27 | $198,276.94 |
| 156 | $198,276.94 | $802.90 | $0.00 | $1,121.09 | $200,200.93 |
| 157 | $200,200.93 | $802.90 | $0.00 | $1,131.97 | $202,135.80 |
| 158 | $202,135.80 | $802.90 | $0.00 | $1,142.91 | $204,081.61 |
| 159 | $204,081.61 | $802.90 | $0.00 | $1,153.91 | $206,038.42 |
| 160 | $206,038.42 | $802.90 | $0.00 | $1,164.97 | $208,006.29 |
| 161 | $208,006.29 | $802.90 | $0.00 | $1,176.10 | $209,985.29 |
| 162 | $209,985.29 | $802.90 | $0.00 | $1,187.29 | $211,975.48 |
| 163 | $211,975.48 | $802.90 | $0.00 | $1,198.54 | $213,976.92 |
| 164 | $213,976.92 | $802.90 | $0.00 | $1,209.86 | $215,989.68 |
| 165 | $215,989.68 | $802.90 | $0.00 | $1,221.24 | $218,013.82 |
| 166 | $218,013.82 | $802.90 | $0.00 | $1,232.68 | $220,049.40 |
| 167 | $220,049.40 | $802.90 | $0.00 | $1,244.19 | $222,096.49 |
| 168 | $222,096.49 | $802.90 | $0.00 | $1,255.77 | $224,155.16 |
| 169 | $224,155.16 | $802.90 | $0.00 | $1,267.41 | $226,225.47 |
| 170 | $226,225.47 | $802.90 | $0.00 | $1,279.11 | $228,307.48 |
| 171 | $228,307.48 | $802.90 | $0.00 | $1,290.88 | $230,401.26 |
| 172 | $230,401.26 | $802.90 | $0.00 | $1,302.72 | $232,506.88 |
| 173 | $232,506.88 | $802.90 | $0.00 | $1,314.63 | $234,624.41 |
| 174 | $234,624.41 | $802.90 | $0.00 | $1,326.60 | $236,753.91 |
| 175 | $236,753.91 | $802.90 | $0.00 | $1,338.64 | $238,895.45 |
| 176 | $238,895.45 | $802.90 | $0.00 | $1,350.75 | $241,049.10 |
| 177 | $241,049.10 | $802.90 | $0.00 | $1,362.93 | $243,214.93 |
| 178 | $243,214.93 | $802.90 | $0.00 | $1,375.17 | $245,393.00 |
| 179 | $245,393.00 | $802.90 | $0.00 | $1,387.49 | $247,583.39 |
| 180 | $247,583.39 | $802.90 | $0.00 | $1,399.87 | $249,786.16 |
| 181 | $249,786.16 | $802.90 | $0.00 | $1,412.33 | $252,001.39 |
| 182 | $252,001.39 | $802.90 | $0.00 | $1,424.85 | $254,229.14 |
| 183 | $254,229.14 | $802.90 | $0.00 | $1,437.45 | $256,469.49 |
| 184 | $256,469.49 | $802.90 | $0.00 | $1,450.12 | $258,722.51 |
| 185 | $258,722.51 | $802.90 | $0.00 | $1,462.85 | $260,988.26 |
| 186 | $260,988.26 | $802.90 | $0.00 | $1,475.67 | $263,266.83 |
| 187 | $263,266.83 | $802.90 | $0.00 | $1,488.55 | $265,558.28 |
| 188 | $265,558.28 | $802.90 | $0.00 | $1,501.51 | $267,862.69 |
| 189 | $267,862.69 | $802.90 | $0.00 | $1,514.53 | $270,180.12 |
| 190 | $270,180.12 | $802.90 | $0.00 | $1,527.64 | $272,510.66 |
| 191 | $272,510.66 | $802.90 | $0.00 | $1,540.81 | $274,854.37 |
| 192 | $274,854.37 | $802.90 | $0.00 | $1,554.07 | $277,211.34 |
| 193 | $277,211.34 | $802.90 | $0.00 | $1,567.39 | $279,581.63 |
| 194 | $279,581.63 | $802.90 | $0.00 | $1,580.80 | $281,965.33 |
| 195 | $281,965.33 | $802.90 | $0.00 | $1,594.27 | $284,362.50 |
| 196 | $284,362.50 | $802.90 | $0.00 | $1,607.83 | $286,773.23 |
| 197 | $286,773.23 | $802.90 | $0.00 | $1,621.46 | $289,197.59 |
| 198 | $289,197.59 | $802.90 | $0.00 | $1,635.17 | $291,635.66 |
| 199 | $291,635.66 | $802.90 | $0.00 | $1,648.95 | $294,087.51 |
| 200 | $294,087.51 | $802.90 | $0.00 | $1,662.81 | $296,553.22 |
| 201 | $296,553.22 | $802.90 | $0.00 | $1,676.76 | $299,032.88 |
| 202 | $299,032.88 | $802.90 | $0.00 | $1,690.78 | $301,526.56 |
| 203 | $301,526.56 | $802.90 | $0.00 | $1,704.88 | $304,034.34 |
| 204 | $304,034.34 | $802.90 | $0.00 | $1,719.05 | $306,556.29 |
| 205 | $306,556.29 | $802.90 | $0.00 | $1,733.31 | $309,092.50 |
| 206 | $309,092.50 | $802.90 | $0.00 | $1,747.65 | $311,643.05 |
| 207 | $311,643.05 | $802.90 | $0.00 | $1,762.08 | $314,208.03 |
| 208 | $314,208.03 | $802.90 | $0.00 | $1,776.58 | $316,787.51 |
| 209 | $316,787.51 | $802.90 | $0.00 | $1,791.16 | $319,381.57 |
| 210 | $319,381.57 | $802.90 | $0.00 | $1,805.83 | $321,990.30 |
| 211 | $321,990.30 | $802.90 | $0.00 | $1,820.58 | $324,613.78 |
| 212 | $324,613.78 | $802.90 | $0.00 | $1,835.41 | $327,252.09 |
| 213 | $327,252.09 | $802.90 | $0.00 | $1,850.33 | $329,905.32 |
| 214 | $329,905.32 | $802.90 | $0.00 | $1,865.33 | $332,573.55 |
| 215 | $332,573.55 | $802.90 | $0.00 | $1,880.42 | $335,256.87 |
| 216 | $335,256.87 | $802.90 | $0.00 | $1,895.59 | $337,955.36 |
| 217 | $337,955.36 | $802.90 | $91,525.19 | $1,910.85 | $249,143.92 |
| 218 | $249,143.92 | $802.90 | $0.00 | $1,408.70 | $251,355.52 |
| 219 | $251,355.52 | $802.90 | $0.00 | $1,421.20 | $253,579.62 |
| 220 | $253,579.62 | $802.90 | $0.00 | $1,433.78 | $255,816.30 |
| 221 | $255,816.30 | $802.90 | $0.00 | $1,446.42 | $258,065.62 |
| 222 | $258,065.62 | $802.90 | $0.00 | $1,459.14 | $260,327.66 |
| 223 | $260,327.66 | $802.90 | $0.00 | $1,471.93 | $262,602.49 |
| 224 | $262,602.49 | $802.90 | $0.00 | $1,484.79 | $264,890.18 |
| 225 | $264,890.18 | $802.90 | $0.00 | $1,497.73 | $267,190.81 |
| 226 | $267,190.81 | $802.90 | $0.00 | $1,510.74 | $269,504.45 |
| 227 | $269,504.45 | $802.90 | $0.00 | $1,523.82 | $271,831.17 |
| 228 | $271,831.17 | $802.90 | $0.00 | $1,536.97 | $274,171.04 |
| 229 | $274,171.04 | $802.90 | $97,931.95 | $1,550.20 | $178,592.19 |
| 230 | $178,592.19 | $802.90 | $0.00 | $1,009.79 | $180,404.88 |
| 231 | $180,404.88 | $802.90 | $0.00 | $1,020.04 | $182,227.82 |
| 232 | $182,227.82 | $802.90 | $0.00 | $1,030.34 | $184,061.06 |
| 233 | $184,061.06 | $802.90 | $0.00 | $1,040.71 | $185,904.67 |
| 234 | $185,904.67 | $802.90 | $0.00 | $1,051.13 | $187,758.70 |
| 235 | $187,758.70 | $802.90 | $0.00 | $1,061.61 | $189,623.21 |
| 236 | $189,623.21 | $802.90 | $0.00 | $1,072.16 | $191,498.27 |
| 237 | $191,498.27 | $802.90 | $0.00 | $1,082.76 | $193,383.93 |
| 238 | $193,383.93 | $802.90 | $0.00 | $1,093.42 | $195,280.25 |
| 239 | $195,280.25 | $802.90 | $0.00 | $1,104.14 | $197,187.29 |
| 240 | $197,187.29 | $802.90 | $0.00 | $1,114.93 | $199,105.12 |
| 241 | $199,105.12 | $802.90 | $104,787.19 | $1,125.77 | $96,246.60 |
| 242 | $96,246.60 | $802.90 | $0.00 | $544.19 | $97,593.69 |
| 243 | $97,593.69 | $802.90 | $0.00 | $551.81 | $98,948.40 |
| 244 | $98,948.40 | $802.90 | $0.00 | $559.47 | $100,310.77 |
| 245 | $100,310.77 | $802.90 | $0.00 | $567.17 | $101,680.84 |
| 246 | $101,680.84 | $802.90 | $0.00 | $574.92 | $103,058.66 |
| 247 | $103,058.66 | $802.90 | $0.00 | $582.71 | $104,444.27 |
| 248 | $104,444.27 | $802.90 | $0.00 | $590.54 | $105,837.71 |
| 249 | $105,837.71 | $802.90 | $0.00 | $598.42 | $107,239.03 |
| 250 | $107,239.03 | $802.90 | $0.00 | $606.35 | $108,648.28 |
| 251 | $108,648.28 | $802.90 | $0.00 | $614.31 | $110,065.49 |
| 252 | $110,065.49 | $802.90 | $0.00 | $622.33 | $111,490.72 |
| 253 | $111,490.72 | $0.00 | $112,122.29 | $630.38 | -$1.19 |