How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,901 |
| Monthly savings required | $458 |
How much will it cost to send your child to California State University Fresno in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $231,604.54 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $458.33 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 | $22,328.00 |
| 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 Fresno in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $458.33 | $0.00 | $0.00 | $458.33 |
| 2 | $458.33 | $458.33 | $0.00 | $2.59 | $919.25 |
| 3 | $919.25 | $458.33 | $0.00 | $5.20 | $1,382.78 |
| 4 | $1,382.78 | $458.33 | $0.00 | $7.82 | $1,848.93 |
| 5 | $1,848.93 | $458.33 | $0.00 | $10.45 | $2,317.71 |
| 6 | $2,317.71 | $458.33 | $0.00 | $13.10 | $2,789.14 |
| 7 | $2,789.14 | $458.33 | $0.00 | $15.77 | $3,263.24 |
| 8 | $3,263.24 | $458.33 | $0.00 | $18.45 | $3,740.02 |
| 9 | $3,740.02 | $458.33 | $0.00 | $21.15 | $4,219.50 |
| 10 | $4,219.50 | $458.33 | $0.00 | $23.86 | $4,701.69 |
| 11 | $4,701.69 | $458.33 | $0.00 | $26.58 | $5,186.60 |
| 12 | $5,186.60 | $458.33 | $0.00 | $29.33 | $5,674.26 |
| 13 | $5,674.26 | $458.33 | $0.00 | $32.08 | $6,164.67 |
| 14 | $6,164.67 | $458.33 | $0.00 | $34.86 | $6,657.86 |
| 15 | $6,657.86 | $458.33 | $0.00 | $37.64 | $7,153.83 |
| 16 | $7,153.83 | $458.33 | $0.00 | $40.45 | $7,652.61 |
| 17 | $7,652.61 | $458.33 | $0.00 | $43.27 | $8,154.21 |
| 18 | $8,154.21 | $458.33 | $0.00 | $46.11 | $8,658.65 |
| 19 | $8,658.65 | $458.33 | $0.00 | $48.96 | $9,165.94 |
| 20 | $9,165.94 | $458.33 | $0.00 | $51.83 | $9,676.10 |
| 21 | $9,676.10 | $458.33 | $0.00 | $54.71 | $10,189.14 |
| 22 | $10,189.14 | $458.33 | $0.00 | $57.61 | $10,705.08 |
| 23 | $10,705.08 | $458.33 | $0.00 | $60.53 | $11,223.94 |
| 24 | $11,223.94 | $458.33 | $0.00 | $63.46 | $11,745.73 |
| 25 | $11,745.73 | $458.33 | $0.00 | $66.41 | $12,270.47 |
| 26 | $12,270.47 | $458.33 | $0.00 | $69.38 | $12,798.18 |
| 27 | $12,798.18 | $458.33 | $0.00 | $72.36 | $13,328.87 |
| 28 | $13,328.87 | $458.33 | $0.00 | $75.36 | $13,862.56 |
| 29 | $13,862.56 | $458.33 | $0.00 | $78.38 | $14,399.27 |
| 30 | $14,399.27 | $458.33 | $0.00 | $81.42 | $14,939.02 |
| 31 | $14,939.02 | $458.33 | $0.00 | $84.47 | $15,481.82 |
| 32 | $15,481.82 | $458.33 | $0.00 | $87.54 | $16,027.69 |
| 33 | $16,027.69 | $458.33 | $0.00 | $90.62 | $16,576.64 |
| 34 | $16,576.64 | $458.33 | $0.00 | $93.73 | $17,128.70 |
| 35 | $17,128.70 | $458.33 | $0.00 | $96.85 | $17,683.88 |
| 36 | $17,683.88 | $458.33 | $0.00 | $99.99 | $18,242.20 |
| 37 | $18,242.20 | $458.33 | $0.00 | $103.14 | $18,803.67 |
| 38 | $18,803.67 | $458.33 | $0.00 | $106.32 | $19,368.32 |
| 39 | $19,368.32 | $458.33 | $0.00 | $109.51 | $19,936.16 |
| 40 | $19,936.16 | $458.33 | $0.00 | $112.72 | $20,507.21 |
| 41 | $20,507.21 | $458.33 | $0.00 | $115.95 | $21,081.49 |
| 42 | $21,081.49 | $458.33 | $0.00 | $119.20 | $21,659.02 |
| 43 | $21,659.02 | $458.33 | $0.00 | $122.46 | $22,239.81 |
| 44 | $22,239.81 | $458.33 | $0.00 | $125.75 | $22,823.89 |
| 45 | $22,823.89 | $458.33 | $0.00 | $129.05 | $23,411.27 |
| 46 | $23,411.27 | $458.33 | $0.00 | $132.37 | $24,001.97 |
| 47 | $24,001.97 | $458.33 | $0.00 | $135.71 | $24,596.01 |
| 48 | $24,596.01 | $458.33 | $0.00 | $139.07 | $25,193.41 |
| 49 | $25,193.41 | $458.33 | $0.00 | $142.45 | $25,794.19 |
| 50 | $25,794.19 | $458.33 | $0.00 | $145.84 | $26,398.36 |
| 51 | $26,398.36 | $458.33 | $0.00 | $149.26 | $27,005.95 |
| 52 | $27,005.95 | $458.33 | $0.00 | $152.70 | $27,616.98 |
| 53 | $27,616.98 | $458.33 | $0.00 | $156.15 | $28,231.46 |
| 54 | $28,231.46 | $458.33 | $0.00 | $159.62 | $28,849.41 |
| 55 | $28,849.41 | $458.33 | $0.00 | $163.12 | $29,470.86 |
| 56 | $29,470.86 | $458.33 | $0.00 | $166.63 | $30,095.82 |
| 57 | $30,095.82 | $458.33 | $0.00 | $170.17 | $30,724.32 |
| 58 | $30,724.32 | $458.33 | $0.00 | $173.72 | $31,356.37 |
| 59 | $31,356.37 | $458.33 | $0.00 | $177.29 | $31,991.99 |
| 60 | $31,991.99 | $458.33 | $0.00 | $180.89 | $32,631.21 |
| 61 | $32,631.21 | $458.33 | $0.00 | $184.50 | $33,274.04 |
| 62 | $33,274.04 | $458.33 | $0.00 | $188.14 | $33,920.51 |
| 63 | $33,920.51 | $458.33 | $0.00 | $191.79 | $34,570.63 |
| 64 | $34,570.63 | $458.33 | $0.00 | $195.47 | $35,224.43 |
| 65 | $35,224.43 | $458.33 | $0.00 | $199.16 | $35,881.92 |
| 66 | $35,881.92 | $458.33 | $0.00 | $202.88 | $36,543.13 |
| 67 | $36,543.13 | $458.33 | $0.00 | $206.62 | $37,208.08 |
| 68 | $37,208.08 | $458.33 | $0.00 | $210.38 | $37,876.79 |
| 69 | $37,876.79 | $458.33 | $0.00 | $214.16 | $38,549.28 |
| 70 | $38,549.28 | $458.33 | $0.00 | $217.96 | $39,225.57 |
| 71 | $39,225.57 | $458.33 | $0.00 | $221.79 | $39,905.69 |
| 72 | $39,905.69 | $458.33 | $0.00 | $225.63 | $40,589.65 |
| 73 | $40,589.65 | $458.33 | $0.00 | $229.50 | $41,277.48 |
| 74 | $41,277.48 | $458.33 | $0.00 | $233.39 | $41,969.20 |
| 75 | $41,969.20 | $458.33 | $0.00 | $237.30 | $42,664.83 |
| 76 | $42,664.83 | $458.33 | $0.00 | $241.23 | $43,364.39 |
| 77 | $43,364.39 | $458.33 | $0.00 | $245.19 | $44,067.91 |
| 78 | $44,067.91 | $458.33 | $0.00 | $249.17 | $44,775.41 |
| 79 | $44,775.41 | $458.33 | $0.00 | $253.17 | $45,486.91 |
| 80 | $45,486.91 | $458.33 | $0.00 | $257.19 | $46,202.43 |
| 81 | $46,202.43 | $458.33 | $0.00 | $261.24 | $46,922.00 |
| 82 | $46,922.00 | $458.33 | $0.00 | $265.30 | $47,645.63 |
| 83 | $47,645.63 | $458.33 | $0.00 | $269.40 | $48,373.36 |
| 84 | $48,373.36 | $458.33 | $0.00 | $273.51 | $49,105.20 |
| 85 | $49,105.20 | $458.33 | $0.00 | $277.65 | $49,841.18 |
| 86 | $49,841.18 | $458.33 | $0.00 | $281.81 | $50,581.32 |
| 87 | $50,581.32 | $458.33 | $0.00 | $285.99 | $51,325.64 |
| 88 | $51,325.64 | $458.33 | $0.00 | $290.20 | $52,074.17 |
| 89 | $52,074.17 | $458.33 | $0.00 | $294.43 | $52,826.93 |
| 90 | $52,826.93 | $458.33 | $0.00 | $298.69 | $53,583.95 |
| 91 | $53,583.95 | $458.33 | $0.00 | $302.97 | $54,345.25 |
| 92 | $54,345.25 | $458.33 | $0.00 | $307.28 | $55,110.86 |
| 93 | $55,110.86 | $458.33 | $0.00 | $311.60 | $55,880.79 |
| 94 | $55,880.79 | $458.33 | $0.00 | $315.96 | $56,655.08 |
| 95 | $56,655.08 | $458.33 | $0.00 | $320.34 | $57,433.75 |
| 96 | $57,433.75 | $458.33 | $0.00 | $324.74 | $58,216.82 |
| 97 | $58,216.82 | $458.33 | $0.00 | $329.17 | $59,004.32 |
| 98 | $59,004.32 | $458.33 | $0.00 | $333.62 | $59,796.27 |
| 99 | $59,796.27 | $458.33 | $0.00 | $338.10 | $60,592.70 |
| 100 | $60,592.70 | $458.33 | $0.00 | $342.60 | $61,393.63 |
| 101 | $61,393.63 | $458.33 | $0.00 | $347.13 | $62,199.09 |
| 102 | $62,199.09 | $458.33 | $0.00 | $351.68 | $63,009.10 |
| 103 | $63,009.10 | $458.33 | $0.00 | $356.26 | $63,823.69 |
| 104 | $63,823.69 | $458.33 | $0.00 | $360.87 | $64,642.89 |
| 105 | $64,642.89 | $458.33 | $0.00 | $365.50 | $65,466.72 |
| 106 | $65,466.72 | $458.33 | $0.00 | $370.16 | $66,295.21 |
| 107 | $66,295.21 | $458.33 | $0.00 | $374.84 | $67,128.38 |
| 108 | $67,128.38 | $458.33 | $0.00 | $379.55 | $67,966.26 |
| 109 | $67,966.26 | $458.33 | $0.00 | $384.29 | $68,808.88 |
| 110 | $68,808.88 | $458.33 | $0.00 | $389.06 | $69,656.27 |
| 111 | $69,656.27 | $458.33 | $0.00 | $393.85 | $70,508.45 |
| 112 | $70,508.45 | $458.33 | $0.00 | $398.67 | $71,365.45 |
| 113 | $71,365.45 | $458.33 | $0.00 | $403.51 | $72,227.29 |
| 114 | $72,227.29 | $458.33 | $0.00 | $408.38 | $73,094.00 |
| 115 | $73,094.00 | $458.33 | $0.00 | $413.28 | $73,965.61 |
| 116 | $73,965.61 | $458.33 | $0.00 | $418.21 | $74,842.15 |
| 117 | $74,842.15 | $458.33 | $0.00 | $423.17 | $75,723.65 |
| 118 | $75,723.65 | $458.33 | $0.00 | $428.15 | $76,610.13 |
| 119 | $76,610.13 | $458.33 | $0.00 | $433.16 | $77,501.62 |
| 120 | $77,501.62 | $458.33 | $0.00 | $438.21 | $78,398.16 |
| 121 | $78,398.16 | $458.33 | $0.00 | $443.27 | $79,299.76 |
| 122 | $79,299.76 | $458.33 | $0.00 | $448.37 | $80,206.46 |
| 123 | $80,206.46 | $458.33 | $0.00 | $453.50 | $81,118.29 |
| 124 | $81,118.29 | $458.33 | $0.00 | $458.65 | $82,035.27 |
| 125 | $82,035.27 | $458.33 | $0.00 | $463.84 | $82,957.44 |
| 126 | $82,957.44 | $458.33 | $0.00 | $469.05 | $83,884.82 |
| 127 | $83,884.82 | $458.33 | $0.00 | $474.30 | $84,817.45 |
| 128 | $84,817.45 | $458.33 | $0.00 | $479.57 | $85,755.35 |
| 129 | $85,755.35 | $458.33 | $0.00 | $484.87 | $86,698.55 |
| 130 | $86,698.55 | $458.33 | $0.00 | $490.21 | $87,647.09 |
| 131 | $87,647.09 | $458.33 | $0.00 | $495.57 | $88,600.99 |
| 132 | $88,600.99 | $458.33 | $0.00 | $500.96 | $89,560.28 |
| 133 | $89,560.28 | $458.33 | $0.00 | $506.39 | $90,525.00 |
| 134 | $90,525.00 | $458.33 | $0.00 | $511.84 | $91,495.17 |
| 135 | $91,495.17 | $458.33 | $0.00 | $517.33 | $92,470.83 |
| 136 | $92,470.83 | $458.33 | $0.00 | $522.84 | $93,452.00 |
| 137 | $93,452.00 | $458.33 | $0.00 | $528.39 | $94,438.72 |
| 138 | $94,438.72 | $458.33 | $0.00 | $533.97 | $95,431.02 |
| 139 | $95,431.02 | $458.33 | $0.00 | $539.58 | $96,428.93 |
| 140 | $96,428.93 | $458.33 | $0.00 | $545.22 | $97,432.48 |
| 141 | $97,432.48 | $458.33 | $0.00 | $550.90 | $98,441.71 |
| 142 | $98,441.71 | $458.33 | $0.00 | $556.60 | $99,456.64 |
| 143 | $99,456.64 | $458.33 | $0.00 | $562.34 | $100,477.31 |
| 144 | $100,477.31 | $458.33 | $0.00 | $568.11 | $101,503.75 |
| 145 | $101,503.75 | $458.33 | $0.00 | $573.92 | $102,536.00 |
| 146 | $102,536.00 | $458.33 | $0.00 | $579.75 | $103,574.08 |
| 147 | $103,574.08 | $458.33 | $0.00 | $585.62 | $104,618.03 |
| 148 | $104,618.03 | $458.33 | $0.00 | $591.53 | $105,667.89 |
| 149 | $105,667.89 | $458.33 | $0.00 | $597.46 | $106,723.68 |
| 150 | $106,723.68 | $458.33 | $0.00 | $603.43 | $107,785.44 |
| 151 | $107,785.44 | $458.33 | $0.00 | $609.43 | $108,853.20 |
| 152 | $108,853.20 | $458.33 | $0.00 | $615.47 | $109,927.00 |
| 153 | $109,927.00 | $458.33 | $0.00 | $621.54 | $111,006.87 |
| 154 | $111,006.87 | $458.33 | $0.00 | $627.65 | $112,092.85 |
| 155 | $112,092.85 | $458.33 | $0.00 | $633.79 | $113,184.97 |
| 156 | $113,184.97 | $458.33 | $0.00 | $639.96 | $114,283.26 |
| 157 | $114,283.26 | $458.33 | $0.00 | $646.17 | $115,387.76 |
| 158 | $115,387.76 | $458.33 | $0.00 | $652.42 | $116,498.51 |
| 159 | $116,498.51 | $458.33 | $0.00 | $658.70 | $117,615.54 |
| 160 | $117,615.54 | $458.33 | $0.00 | $665.02 | $118,738.89 |
| 161 | $118,738.89 | $458.33 | $0.00 | $671.37 | $119,868.59 |
| 162 | $119,868.59 | $458.33 | $0.00 | $677.75 | $121,004.67 |
| 163 | $121,004.67 | $458.33 | $0.00 | $684.18 | $122,147.18 |
| 164 | $122,147.18 | $458.33 | $0.00 | $690.64 | $123,296.15 |
| 165 | $123,296.15 | $458.33 | $0.00 | $697.13 | $124,451.61 |
| 166 | $124,451.61 | $458.33 | $0.00 | $703.67 | $125,613.61 |
| 167 | $125,613.61 | $458.33 | $0.00 | $710.24 | $126,782.18 |
| 168 | $126,782.18 | $458.33 | $0.00 | $716.84 | $127,957.35 |
| 169 | $127,957.35 | $458.33 | $0.00 | $723.49 | $129,139.17 |
| 170 | $129,139.17 | $458.33 | $0.00 | $730.17 | $130,327.67 |
| 171 | $130,327.67 | $458.33 | $0.00 | $736.89 | $131,522.89 |
| 172 | $131,522.89 | $458.33 | $0.00 | $743.65 | $132,724.87 |
| 173 | $132,724.87 | $458.33 | $0.00 | $750.45 | $133,933.65 |
| 174 | $133,933.65 | $458.33 | $0.00 | $757.28 | $135,149.26 |
| 175 | $135,149.26 | $458.33 | $0.00 | $764.15 | $136,371.74 |
| 176 | $136,371.74 | $458.33 | $0.00 | $771.07 | $137,601.14 |
| 177 | $137,601.14 | $458.33 | $0.00 | $778.02 | $138,837.49 |
| 178 | $138,837.49 | $458.33 | $0.00 | $785.01 | $140,080.83 |
| 179 | $140,080.83 | $458.33 | $0.00 | $792.04 | $141,331.20 |
| 180 | $141,331.20 | $458.33 | $0.00 | $799.11 | $142,588.64 |
| 181 | $142,588.64 | $458.33 | $0.00 | $806.22 | $143,853.19 |
| 182 | $143,853.19 | $458.33 | $0.00 | $813.37 | $145,124.89 |
| 183 | $145,124.89 | $458.33 | $0.00 | $820.56 | $146,403.78 |
| 184 | $146,403.78 | $458.33 | $0.00 | $827.79 | $147,689.90 |
| 185 | $147,689.90 | $458.33 | $0.00 | $835.06 | $148,983.29 |
| 186 | $148,983.29 | $458.33 | $0.00 | $842.37 | $150,283.99 |
| 187 | $150,283.99 | $458.33 | $0.00 | $849.73 | $151,592.05 |
| 188 | $151,592.05 | $458.33 | $0.00 | $857.12 | $152,907.50 |
| 189 | $152,907.50 | $458.33 | $0.00 | $864.56 | $154,230.39 |
| 190 | $154,230.39 | $458.33 | $0.00 | $872.04 | $155,560.76 |
| 191 | $155,560.76 | $458.33 | $0.00 | $879.56 | $156,898.65 |
| 192 | $156,898.65 | $458.33 | $0.00 | $887.13 | $158,244.11 |
| 193 | $158,244.11 | $458.33 | $0.00 | $894.74 | $159,597.18 |
| 194 | $159,597.18 | $458.33 | $0.00 | $902.39 | $160,957.90 |
| 195 | $160,957.90 | $458.33 | $0.00 | $910.08 | $162,326.31 |
| 196 | $162,326.31 | $458.33 | $0.00 | $917.82 | $163,702.46 |
| 197 | $163,702.46 | $458.33 | $0.00 | $925.60 | $165,086.39 |
| 198 | $165,086.39 | $458.33 | $0.00 | $933.42 | $166,478.14 |
| 199 | $166,478.14 | $458.33 | $0.00 | $941.29 | $167,877.76 |
| 200 | $167,877.76 | $458.33 | $0.00 | $949.21 | $169,285.30 |
| 201 | $169,285.30 | $458.33 | $0.00 | $957.16 | $170,700.79 |
| 202 | $170,700.79 | $458.33 | $0.00 | $965.17 | $172,124.29 |
| 203 | $172,124.29 | $458.33 | $0.00 | $973.22 | $173,555.84 |
| 204 | $173,555.84 | $458.33 | $0.00 | $981.31 | $174,995.48 |
| 205 | $174,995.48 | $458.33 | $0.00 | $989.45 | $176,443.26 |
| 206 | $176,443.26 | $458.33 | $0.00 | $997.64 | $177,899.23 |
| 207 | $177,899.23 | $458.33 | $0.00 | $1,005.87 | $179,363.43 |
| 208 | $179,363.43 | $458.33 | $0.00 | $1,014.15 | $180,835.91 |
| 209 | $180,835.91 | $458.33 | $0.00 | $1,022.47 | $182,316.71 |
| 210 | $182,316.71 | $458.33 | $0.00 | $1,030.85 | $183,805.89 |
| 211 | $183,805.89 | $458.33 | $0.00 | $1,039.27 | $185,303.49 |
| 212 | $185,303.49 | $458.33 | $0.00 | $1,047.73 | $186,809.55 |
| 213 | $186,809.55 | $458.33 | $0.00 | $1,056.25 | $188,324.13 |
| 214 | $188,324.13 | $458.33 | $0.00 | $1,064.81 | $189,847.27 |
| 215 | $189,847.27 | $458.33 | $0.00 | $1,073.42 | $191,379.02 |
| 216 | $191,379.02 | $458.33 | $0.00 | $1,082.08 | $192,919.43 |
| 217 | $192,919.43 | $458.33 | $53,734.99 | $1,090.79 | $140,733.56 |
| 218 | $140,733.56 | $458.33 | $0.00 | $795.73 | $141,987.62 |
| 219 | $141,987.62 | $458.33 | $0.00 | $802.82 | $143,248.77 |
| 220 | $143,248.77 | $458.33 | $0.00 | $809.95 | $144,517.05 |
| 221 | $144,517.05 | $458.33 | $0.00 | $817.12 | $145,792.50 |
| 222 | $145,792.50 | $458.33 | $0.00 | $824.33 | $147,075.16 |
| 223 | $147,075.16 | $458.33 | $0.00 | $831.58 | $148,365.07 |
| 224 | $148,365.07 | $458.33 | $0.00 | $838.88 | $149,662.28 |
| 225 | $149,662.28 | $458.33 | $0.00 | $846.21 | $150,966.82 |
| 226 | $150,966.82 | $458.33 | $0.00 | $853.59 | $152,278.74 |
| 227 | $152,278.74 | $458.33 | $0.00 | $861.01 | $153,598.08 |
| 228 | $153,598.08 | $458.33 | $0.00 | $868.47 | $154,924.88 |
| 229 | $154,924.88 | $458.33 | $56,421.74 | $875.97 | $99,837.44 |
| 230 | $99,837.44 | $458.33 | $0.00 | $564.50 | $100,860.27 |
| 231 | $100,860.27 | $458.33 | $0.00 | $570.28 | $101,888.88 |
| 232 | $101,888.88 | $458.33 | $0.00 | $576.09 | $102,923.30 |
| 233 | $102,923.30 | $458.33 | $0.00 | $581.94 | $103,963.57 |
| 234 | $103,963.57 | $458.33 | $0.00 | $587.83 | $105,009.73 |
| 235 | $105,009.73 | $458.33 | $0.00 | $593.74 | $106,061.80 |
| 236 | $106,061.80 | $458.33 | $0.00 | $599.69 | $107,119.82 |
| 237 | $107,119.82 | $458.33 | $0.00 | $605.67 | $108,183.82 |
| 238 | $108,183.82 | $458.33 | $0.00 | $611.69 | $109,253.84 |
| 239 | $109,253.84 | $458.33 | $0.00 | $617.74 | $110,329.91 |
| 240 | $110,329.91 | $458.33 | $0.00 | $623.82 | $111,412.06 |
| 241 | $111,412.06 | $458.33 | $59,242.83 | $629.94 | $53,257.50 |
| 242 | $53,257.50 | $458.33 | $0.00 | $301.13 | $54,016.96 |
| 243 | $54,016.96 | $458.33 | $0.00 | $305.42 | $54,780.71 |
| 244 | $54,780.71 | $458.33 | $0.00 | $309.74 | $55,548.78 |
| 245 | $55,548.78 | $458.33 | $0.00 | $314.08 | $56,321.19 |
| 246 | $56,321.19 | $458.33 | $0.00 | $318.45 | $57,097.97 |
| 247 | $57,097.97 | $458.33 | $0.00 | $322.84 | $57,879.14 |
| 248 | $57,879.14 | $458.33 | $0.00 | $327.26 | $58,664.73 |
| 249 | $58,664.73 | $458.33 | $0.00 | $331.70 | $59,454.76 |
| 250 | $59,454.76 | $458.33 | $0.00 | $336.17 | $60,249.26 |
| 251 | $60,249.26 | $458.33 | $0.00 | $340.66 | $61,048.25 |
| 252 | $61,048.25 | $458.33 | $0.00 | $345.18 | $61,851.76 |
| 253 | $61,851.76 | $0.00 | $62,204.97 | $349.72 | ($3.49) |