How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,740 |
| Monthly savings required | $536 |
How much will it cost to send your child to California State University Chico in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $270,959.06 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $536.21 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 | $26,122.00 |
| 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 State University Chico in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $536.21 | $0.00 | $0.00 | $536.21 |
| 2 | $536.21 | $536.21 | $0.00 | $3.03 | $1,075.45 |
| 3 | $1,075.45 | $536.21 | $0.00 | $6.08 | $1,617.74 |
| 4 | $1,617.74 | $536.21 | $0.00 | $9.15 | $2,163.10 |
| 5 | $2,163.10 | $536.21 | $0.00 | $12.23 | $2,711.54 |
| 6 | $2,711.54 | $536.21 | $0.00 | $15.33 | $3,263.08 |
| 7 | $3,263.08 | $536.21 | $0.00 | $18.45 | $3,817.74 |
| 8 | $3,817.74 | $536.21 | $0.00 | $21.59 | $4,375.54 |
| 9 | $4,375.54 | $536.21 | $0.00 | $24.74 | $4,936.49 |
| 10 | $4,936.49 | $536.21 | $0.00 | $27.91 | $5,500.61 |
| 11 | $5,500.61 | $536.21 | $0.00 | $31.10 | $6,067.92 |
| 12 | $6,067.92 | $536.21 | $0.00 | $34.31 | $6,638.44 |
| 13 | $6,638.44 | $536.21 | $0.00 | $37.53 | $7,212.18 |
| 14 | $7,212.18 | $536.21 | $0.00 | $40.78 | $7,789.17 |
| 15 | $7,789.17 | $536.21 | $0.00 | $44.04 | $8,369.42 |
| 16 | $8,369.42 | $536.21 | $0.00 | $47.32 | $8,952.95 |
| 17 | $8,952.95 | $536.21 | $0.00 | $50.62 | $9,539.78 |
| 18 | $9,539.78 | $536.21 | $0.00 | $53.94 | $10,129.93 |
| 19 | $10,129.93 | $536.21 | $0.00 | $57.28 | $10,723.42 |
| 20 | $10,723.42 | $536.21 | $0.00 | $60.63 | $11,320.26 |
| 21 | $11,320.26 | $536.21 | $0.00 | $64.01 | $11,920.48 |
| 22 | $11,920.48 | $536.21 | $0.00 | $67.40 | $12,524.09 |
| 23 | $12,524.09 | $536.21 | $0.00 | $70.81 | $13,131.11 |
| 24 | $13,131.11 | $536.21 | $0.00 | $74.25 | $13,741.57 |
| 25 | $13,741.57 | $536.21 | $0.00 | $77.70 | $14,355.48 |
| 26 | $14,355.48 | $536.21 | $0.00 | $81.17 | $14,972.86 |
| 27 | $14,972.86 | $536.21 | $0.00 | $84.66 | $15,593.73 |
| 28 | $15,593.73 | $536.21 | $0.00 | $88.17 | $16,218.11 |
| 29 | $16,218.11 | $536.21 | $0.00 | $91.70 | $16,846.02 |
| 30 | $16,846.02 | $536.21 | $0.00 | $95.25 | $17,477.48 |
| 31 | $17,477.48 | $536.21 | $0.00 | $98.82 | $18,112.51 |
| 32 | $18,112.51 | $536.21 | $0.00 | $102.41 | $18,751.13 |
| 33 | $18,751.13 | $536.21 | $0.00 | $106.02 | $19,393.36 |
| 34 | $19,393.36 | $536.21 | $0.00 | $109.65 | $20,039.22 |
| 35 | $20,039.22 | $536.21 | $0.00 | $113.30 | $20,688.73 |
| 36 | $20,688.73 | $536.21 | $0.00 | $116.98 | $21,341.92 |
| 37 | $21,341.92 | $536.21 | $0.00 | $120.67 | $21,998.80 |
| 38 | $21,998.80 | $536.21 | $0.00 | $124.38 | $22,659.39 |
| 39 | $22,659.39 | $536.21 | $0.00 | $128.12 | $23,323.72 |
| 40 | $23,323.72 | $536.21 | $0.00 | $131.88 | $23,991.81 |
| 41 | $23,991.81 | $536.21 | $0.00 | $135.65 | $24,663.67 |
| 42 | $24,663.67 | $536.21 | $0.00 | $139.45 | $25,339.33 |
| 43 | $25,339.33 | $536.21 | $0.00 | $143.27 | $26,018.81 |
| 44 | $26,018.81 | $536.21 | $0.00 | $147.11 | $26,702.13 |
| 45 | $26,702.13 | $536.21 | $0.00 | $150.98 | $27,389.32 |
| 46 | $27,389.32 | $536.21 | $0.00 | $154.86 | $28,080.39 |
| 47 | $28,080.39 | $536.21 | $0.00 | $158.77 | $28,775.37 |
| 48 | $28,775.37 | $536.21 | $0.00 | $162.70 | $29,474.28 |
| 49 | $29,474.28 | $536.21 | $0.00 | $166.65 | $30,177.14 |
| 50 | $30,177.14 | $536.21 | $0.00 | $170.63 | $30,883.98 |
| 51 | $30,883.98 | $536.21 | $0.00 | $174.62 | $31,594.81 |
| 52 | $31,594.81 | $536.21 | $0.00 | $178.64 | $32,309.66 |
| 53 | $32,309.66 | $536.21 | $0.00 | $182.68 | $33,028.55 |
| 54 | $33,028.55 | $536.21 | $0.00 | $186.75 | $33,751.51 |
| 55 | $33,751.51 | $536.21 | $0.00 | $190.84 | $34,478.56 |
| 56 | $34,478.56 | $536.21 | $0.00 | $194.95 | $35,209.72 |
| 57 | $35,209.72 | $536.21 | $0.00 | $199.08 | $35,945.01 |
| 58 | $35,945.01 | $536.21 | $0.00 | $203.24 | $36,684.46 |
| 59 | $36,684.46 | $536.21 | $0.00 | $207.42 | $37,428.09 |
| 60 | $37,428.09 | $536.21 | $0.00 | $211.62 | $38,175.92 |
| 61 | $38,175.92 | $536.21 | $0.00 | $215.85 | $38,927.98 |
| 62 | $38,927.98 | $536.21 | $0.00 | $220.10 | $39,684.29 |
| 63 | $39,684.29 | $536.21 | $0.00 | $224.38 | $40,444.88 |
| 64 | $40,444.88 | $536.21 | $0.00 | $228.68 | $41,209.77 |
| 65 | $41,209.77 | $536.21 | $0.00 | $233.01 | $41,978.99 |
| 66 | $41,978.99 | $536.21 | $0.00 | $237.36 | $42,752.56 |
| 67 | $42,752.56 | $536.21 | $0.00 | $241.73 | $43,530.50 |
| 68 | $43,530.50 | $536.21 | $0.00 | $246.13 | $44,312.84 |
| 69 | $44,312.84 | $536.21 | $0.00 | $250.55 | $45,099.60 |
| 70 | $45,099.60 | $536.21 | $0.00 | $255.00 | $45,890.81 |
| 71 | $45,890.81 | $536.21 | $0.00 | $259.47 | $46,686.49 |
| 72 | $46,686.49 | $536.21 | $0.00 | $263.97 | $47,486.67 |
| 73 | $47,486.67 | $536.21 | $0.00 | $268.50 | $48,291.38 |
| 74 | $48,291.38 | $536.21 | $0.00 | $273.05 | $49,100.64 |
| 75 | $49,100.64 | $536.21 | $0.00 | $277.62 | $49,914.47 |
| 76 | $49,914.47 | $536.21 | $0.00 | $282.22 | $50,732.90 |
| 77 | $50,732.90 | $536.21 | $0.00 | $286.85 | $51,555.96 |
| 78 | $51,555.96 | $536.21 | $0.00 | $291.50 | $52,383.67 |
| 79 | $52,383.67 | $536.21 | $0.00 | $296.18 | $53,216.06 |
| 80 | $53,216.06 | $536.21 | $0.00 | $300.89 | $54,053.16 |
| 81 | $54,053.16 | $536.21 | $0.00 | $305.62 | $54,894.99 |
| 82 | $54,894.99 | $536.21 | $0.00 | $310.38 | $55,741.58 |
| 83 | $55,741.58 | $536.21 | $0.00 | $315.17 | $56,592.96 |
| 84 | $56,592.96 | $536.21 | $0.00 | $319.98 | $57,449.15 |
| 85 | $57,449.15 | $536.21 | $0.00 | $324.83 | $58,310.19 |
| 86 | $58,310.19 | $536.21 | $0.00 | $329.69 | $59,176.09 |
| 87 | $59,176.09 | $536.21 | $0.00 | $334.59 | $60,046.89 |
| 88 | $60,046.89 | $536.21 | $0.00 | $339.51 | $60,922.61 |
| 89 | $60,922.61 | $536.21 | $0.00 | $344.47 | $61,803.29 |
| 90 | $61,803.29 | $536.21 | $0.00 | $349.44 | $62,688.94 |
| 91 | $62,688.94 | $536.21 | $0.00 | $354.45 | $63,579.60 |
| 92 | $63,579.60 | $536.21 | $0.00 | $359.49 | $64,475.30 |
| 93 | $64,475.30 | $536.21 | $0.00 | $364.55 | $65,376.06 |
| 94 | $65,376.06 | $536.21 | $0.00 | $369.65 | $66,281.92 |
| 95 | $66,281.92 | $536.21 | $0.00 | $374.77 | $67,192.90 |
| 96 | $67,192.90 | $536.21 | $0.00 | $379.92 | $68,109.03 |
| 97 | $68,109.03 | $536.21 | $0.00 | $385.10 | $69,030.34 |
| 98 | $69,030.34 | $536.21 | $0.00 | $390.31 | $69,956.86 |
| 99 | $69,956.86 | $536.21 | $0.00 | $395.55 | $70,888.62 |
| 100 | $70,888.62 | $536.21 | $0.00 | $400.81 | $71,825.64 |
| 101 | $71,825.64 | $536.21 | $0.00 | $406.11 | $72,767.96 |
| 102 | $72,767.96 | $536.21 | $0.00 | $411.44 | $73,715.61 |
| 103 | $73,715.61 | $536.21 | $0.00 | $416.80 | $74,668.62 |
| 104 | $74,668.62 | $536.21 | $0.00 | $422.19 | $75,627.02 |
| 105 | $75,627.02 | $536.21 | $0.00 | $427.61 | $76,590.84 |
| 106 | $76,590.84 | $536.21 | $0.00 | $433.06 | $77,560.11 |
| 107 | $77,560.11 | $536.21 | $0.00 | $438.54 | $78,534.86 |
| 108 | $78,534.86 | $536.21 | $0.00 | $444.05 | $79,515.12 |
| 109 | $79,515.12 | $536.21 | $0.00 | $449.59 | $80,500.92 |
| 110 | $80,500.92 | $536.21 | $0.00 | $455.16 | $81,492.29 |
| 111 | $81,492.29 | $536.21 | $0.00 | $460.77 | $82,489.27 |
| 112 | $82,489.27 | $536.21 | $0.00 | $466.41 | $83,491.89 |
| 113 | $83,491.89 | $536.21 | $0.00 | $472.08 | $84,500.18 |
| 114 | $84,500.18 | $536.21 | $0.00 | $477.78 | $85,514.17 |
| 115 | $85,514.17 | $536.21 | $0.00 | $483.51 | $86,533.89 |
| 116 | $86,533.89 | $536.21 | $0.00 | $489.28 | $87,559.38 |
| 117 | $87,559.38 | $536.21 | $0.00 | $495.07 | $88,590.66 |
| 118 | $88,590.66 | $536.21 | $0.00 | $500.90 | $89,627.77 |
| 119 | $89,627.77 | $536.21 | $0.00 | $506.77 | $90,670.75 |
| 120 | $90,670.75 | $536.21 | $0.00 | $512.67 | $91,719.63 |
| 121 | $91,719.63 | $536.21 | $0.00 | $518.60 | $92,774.44 |
| 122 | $92,774.44 | $536.21 | $0.00 | $524.56 | $93,835.21 |
| 123 | $93,835.21 | $536.21 | $0.00 | $530.56 | $94,901.98 |
| 124 | $94,901.98 | $536.21 | $0.00 | $536.59 | $95,974.78 |
| 125 | $95,974.78 | $536.21 | $0.00 | $542.66 | $97,053.65 |
| 126 | $97,053.65 | $536.21 | $0.00 | $548.76 | $98,138.62 |
| 127 | $98,138.62 | $536.21 | $0.00 | $554.89 | $99,229.72 |
| 128 | $99,229.72 | $536.21 | $0.00 | $561.06 | $100,326.99 |
| 129 | $100,326.99 | $536.21 | $0.00 | $567.26 | $101,430.46 |
| 130 | $101,430.46 | $536.21 | $0.00 | $573.50 | $102,540.17 |
| 131 | $102,540.17 | $536.21 | $0.00 | $579.78 | $103,656.16 |
| 132 | $103,656.16 | $536.21 | $0.00 | $586.09 | $104,778.46 |
| 133 | $104,778.46 | $536.21 | $0.00 | $592.43 | $105,907.10 |
| 134 | $105,907.10 | $536.21 | $0.00 | $598.81 | $107,042.12 |
| 135 | $107,042.12 | $536.21 | $0.00 | $605.23 | $108,183.56 |
| 136 | $108,183.56 | $536.21 | $0.00 | $611.69 | $109,331.46 |
| 137 | $109,331.46 | $536.21 | $0.00 | $618.18 | $110,485.85 |
| 138 | $110,485.85 | $536.21 | $0.00 | $624.70 | $111,646.76 |
| 139 | $111,646.76 | $536.21 | $0.00 | $631.27 | $112,814.24 |
| 140 | $112,814.24 | $536.21 | $0.00 | $637.87 | $113,988.32 |
| 141 | $113,988.32 | $536.21 | $0.00 | $644.51 | $115,169.04 |
| 142 | $115,169.04 | $536.21 | $0.00 | $651.18 | $116,356.43 |
| 143 | $116,356.43 | $536.21 | $0.00 | $657.90 | $117,550.54 |
| 144 | $117,550.54 | $536.21 | $0.00 | $664.65 | $118,751.40 |
| 145 | $118,751.40 | $536.21 | $0.00 | $671.44 | $119,959.05 |
| 146 | $119,959.05 | $536.21 | $0.00 | $678.27 | $121,173.53 |
| 147 | $121,173.53 | $536.21 | $0.00 | $685.13 | $122,394.87 |
| 148 | $122,394.87 | $536.21 | $0.00 | $692.04 | $123,623.12 |
| 149 | $123,623.12 | $536.21 | $0.00 | $698.98 | $124,858.31 |
| 150 | $124,858.31 | $536.21 | $0.00 | $705.97 | $126,100.49 |
| 151 | $126,100.49 | $536.21 | $0.00 | $712.99 | $127,349.69 |
| 152 | $127,349.69 | $536.21 | $0.00 | $720.05 | $128,605.95 |
| 153 | $128,605.95 | $536.21 | $0.00 | $727.16 | $129,869.32 |
| 154 | $129,869.32 | $536.21 | $0.00 | $734.30 | $131,139.83 |
| 155 | $131,139.83 | $536.21 | $0.00 | $741.48 | $132,417.52 |
| 156 | $132,417.52 | $536.21 | $0.00 | $748.71 | $133,702.44 |
| 157 | $133,702.44 | $536.21 | $0.00 | $755.97 | $134,994.62 |
| 158 | $134,994.62 | $536.21 | $0.00 | $763.28 | $136,294.11 |
| 159 | $136,294.11 | $536.21 | $0.00 | $770.63 | $137,600.95 |
| 160 | $137,600.95 | $536.21 | $0.00 | $778.02 | $138,915.18 |
| 161 | $138,915.18 | $536.21 | $0.00 | $785.45 | $140,236.84 |
| 162 | $140,236.84 | $536.21 | $0.00 | $792.92 | $141,565.97 |
| 163 | $141,565.97 | $536.21 | $0.00 | $800.43 | $142,902.61 |
| 164 | $142,902.61 | $536.21 | $0.00 | $807.99 | $144,246.81 |
| 165 | $144,246.81 | $536.21 | $0.00 | $815.59 | $145,598.61 |
| 166 | $145,598.61 | $536.21 | $0.00 | $823.24 | $146,958.06 |
| 167 | $146,958.06 | $536.21 | $0.00 | $830.92 | $148,325.19 |
| 168 | $148,325.19 | $536.21 | $0.00 | $838.65 | $149,700.05 |
| 169 | $149,700.05 | $536.21 | $0.00 | $846.43 | $151,082.69 |
| 170 | $151,082.69 | $536.21 | $0.00 | $854.24 | $152,473.14 |
| 171 | $152,473.14 | $536.21 | $0.00 | $862.11 | $153,871.46 |
| 172 | $153,871.46 | $536.21 | $0.00 | $870.01 | $155,277.68 |
| 173 | $155,277.68 | $536.21 | $0.00 | $877.96 | $156,691.85 |
| 174 | $156,691.85 | $536.21 | $0.00 | $885.96 | $158,114.02 |
| 175 | $158,114.02 | $536.21 | $0.00 | $894.00 | $159,544.23 |
| 176 | $159,544.23 | $536.21 | $0.00 | $902.09 | $160,982.53 |
| 177 | $160,982.53 | $536.21 | $0.00 | $910.22 | $162,428.96 |
| 178 | $162,428.96 | $536.21 | $0.00 | $918.40 | $163,883.57 |
| 179 | $163,883.57 | $536.21 | $0.00 | $926.62 | $165,346.40 |
| 180 | $165,346.40 | $536.21 | $0.00 | $934.89 | $166,817.50 |
| 181 | $166,817.50 | $536.21 | $0.00 | $943.21 | $168,296.92 |
| 182 | $168,296.92 | $536.21 | $0.00 | $951.58 | $169,784.71 |
| 183 | $169,784.71 | $536.21 | $0.00 | $959.99 | $171,280.91 |
| 184 | $171,280.91 | $536.21 | $0.00 | $968.45 | $172,785.57 |
| 185 | $172,785.57 | $536.21 | $0.00 | $976.95 | $174,298.73 |
| 186 | $174,298.73 | $536.21 | $0.00 | $985.51 | $175,820.45 |
| 187 | $175,820.45 | $536.21 | $0.00 | $994.11 | $177,350.77 |
| 188 | $177,350.77 | $536.21 | $0.00 | $1,002.77 | $178,889.75 |
| 189 | $178,889.75 | $536.21 | $0.00 | $1,011.47 | $180,437.43 |
| 190 | $180,437.43 | $536.21 | $0.00 | $1,020.22 | $181,993.86 |
| 191 | $181,993.86 | $536.21 | $0.00 | $1,029.02 | $183,559.09 |
| 192 | $183,559.09 | $536.21 | $0.00 | $1,037.87 | $185,133.17 |
| 193 | $185,133.17 | $536.21 | $0.00 | $1,046.77 | $186,716.15 |
| 194 | $186,716.15 | $536.21 | $0.00 | $1,055.72 | $188,308.08 |
| 195 | $188,308.08 | $536.21 | $0.00 | $1,064.72 | $189,909.01 |
| 196 | $189,909.01 | $536.21 | $0.00 | $1,073.77 | $191,518.99 |
| 197 | $191,518.99 | $536.21 | $0.00 | $1,082.88 | $193,138.08 |
| 198 | $193,138.08 | $536.21 | $0.00 | $1,092.03 | $194,766.32 |
| 199 | $194,766.32 | $536.21 | $0.00 | $1,101.24 | $196,403.77 |
| 200 | $196,403.77 | $536.21 | $0.00 | $1,110.50 | $198,050.48 |
| 201 | $198,050.48 | $536.21 | $0.00 | $1,119.81 | $199,706.50 |
| 202 | $199,706.50 | $536.21 | $0.00 | $1,129.17 | $201,371.88 |
| 203 | $201,371.88 | $536.21 | $0.00 | $1,138.59 | $203,046.68 |
| 204 | $203,046.68 | $536.21 | $0.00 | $1,148.06 | $204,730.95 |
| 205 | $204,730.95 | $536.21 | $0.00 | $1,157.58 | $206,424.74 |
| 206 | $206,424.74 | $536.21 | $0.00 | $1,167.16 | $208,128.11 |
| 207 | $208,128.11 | $536.21 | $0.00 | $1,176.79 | $209,841.11 |
| 208 | $209,841.11 | $536.21 | $0.00 | $1,186.47 | $211,563.79 |
| 209 | $211,563.79 | $536.21 | $0.00 | $1,196.21 | $213,296.21 |
| 210 | $213,296.21 | $536.21 | $0.00 | $1,206.01 | $215,038.43 |
| 211 | $215,038.43 | $536.21 | $0.00 | $1,215.86 | $216,790.50 |
| 212 | $216,790.50 | $536.21 | $0.00 | $1,225.77 | $218,552.48 |
| 213 | $218,552.48 | $536.21 | $0.00 | $1,235.73 | $220,324.42 |
| 214 | $220,324.42 | $536.21 | $0.00 | $1,245.75 | $222,106.38 |
| 215 | $222,106.38 | $536.21 | $0.00 | $1,255.82 | $223,898.41 |
| 216 | $223,898.41 | $536.21 | $0.00 | $1,265.95 | $225,700.57 |
| 217 | $225,700.57 | $536.21 | $62,865.71 | $1,276.14 | $164,647.21 |
| 218 | $164,647.21 | $536.21 | $0.00 | $930.94 | $166,114.36 |
| 219 | $166,114.36 | $536.21 | $0.00 | $939.23 | $167,589.80 |
| 220 | $167,589.80 | $536.21 | $0.00 | $947.58 | $169,073.59 |
| 221 | $169,073.59 | $536.21 | $0.00 | $955.97 | $170,565.77 |
| 222 | $170,565.77 | $536.21 | $0.00 | $964.40 | $172,066.38 |
| 223 | $172,066.38 | $536.21 | $0.00 | $972.89 | $173,575.48 |
| 224 | $173,575.48 | $536.21 | $0.00 | $981.42 | $175,093.11 |
| 225 | $175,093.11 | $536.21 | $0.00 | $990.00 | $176,619.32 |
| 226 | $176,619.32 | $536.21 | $0.00 | $998.63 | $178,154.16 |
| 227 | $178,154.16 | $536.21 | $0.00 | $1,007.31 | $179,697.68 |
| 228 | $179,697.68 | $536.21 | $0.00 | $1,016.04 | $181,249.93 |
| 229 | $181,249.93 | $536.21 | $66,008.99 | $1,024.81 | $116,801.96 |
| 230 | $116,801.96 | $536.21 | $0.00 | $660.42 | $117,998.59 |
| 231 | $117,998.59 | $536.21 | $0.00 | $667.18 | $119,201.98 |
| 232 | $119,201.98 | $536.21 | $0.00 | $673.99 | $120,412.18 |
| 233 | $120,412.18 | $536.21 | $0.00 | $680.83 | $121,629.22 |
| 234 | $121,629.22 | $536.21 | $0.00 | $687.71 | $122,853.14 |
| 235 | $122,853.14 | $536.21 | $0.00 | $694.63 | $124,083.98 |
| 236 | $124,083.98 | $536.21 | $0.00 | $701.59 | $125,321.78 |
| 237 | $125,321.78 | $536.21 | $0.00 | $708.59 | $126,566.58 |
| 238 | $126,566.58 | $536.21 | $0.00 | $715.63 | $127,818.42 |
| 239 | $127,818.42 | $536.21 | $0.00 | $722.70 | $129,077.33 |
| 240 | $129,077.33 | $536.21 | $0.00 | $729.82 | $130,343.36 |
| 241 | $130,343.36 | $536.21 | $69,309.44 | $736.98 | $62,307.11 |
| 242 | $62,307.11 | $536.21 | $0.00 | $352.29 | $63,195.61 |
| 243 | $63,195.61 | $536.21 | $0.00 | $357.32 | $64,089.14 |
| 244 | $64,089.14 | $536.21 | $0.00 | $362.37 | $64,987.72 |
| 245 | $64,987.72 | $536.21 | $0.00 | $367.45 | $65,891.38 |
| 246 | $65,891.38 | $536.21 | $0.00 | $372.56 | $66,800.15 |
| 247 | $66,800.15 | $536.21 | $0.00 | $377.70 | $67,714.06 |
| 248 | $67,714.06 | $536.21 | $0.00 | $382.87 | $68,633.14 |
| 249 | $68,633.14 | $536.21 | $0.00 | $388.06 | $69,557.41 |
| 250 | $69,557.41 | $536.21 | $0.00 | $393.29 | $70,486.91 |
| 251 | $70,486.91 | $536.21 | $0.00 | $398.54 | $71,421.66 |
| 252 | $71,421.66 | $536.21 | $0.00 | $403.83 | $72,361.70 |
| 253 | $72,361.70 | $0.00 | $72,774.91 | $409.14 | ($4.07) |