| Estimated Annual Cost in 2042 | $115,135 |
| Monthly savings required | $910 |
How much will it cost to send your child to California State University Los Angeles in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $460,540.82 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $909.94 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 | $30,689.00 |
| 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 Los Angeles in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $909.94 | $0.00 | $0.00 | $909.94 |
| 2 | $909.94 | $909.94 | $0.00 | $5.14 | $1,825.02 |
| 3 | $1,825.02 | $909.94 | $0.00 | $10.32 | $2,745.28 |
| 4 | $2,745.28 | $909.94 | $0.00 | $15.52 | $3,670.74 |
| 5 | $3,670.74 | $909.94 | $0.00 | $20.75 | $4,601.43 |
| 6 | $4,601.43 | $909.94 | $0.00 | $26.02 | $5,537.39 |
| 7 | $5,537.39 | $909.94 | $0.00 | $31.31 | $6,478.64 |
| 8 | $6,478.64 | $909.94 | $0.00 | $36.63 | $7,425.21 |
| 9 | $7,425.21 | $909.94 | $0.00 | $41.98 | $8,377.13 |
| 10 | $8,377.13 | $909.94 | $0.00 | $47.37 | $9,334.44 |
| 11 | $9,334.44 | $909.94 | $0.00 | $52.78 | $10,297.16 |
| 12 | $10,297.16 | $909.94 | $0.00 | $58.22 | $11,265.32 |
| 13 | $11,265.32 | $909.94 | $0.00 | $63.70 | $12,238.96 |
| 14 | $12,238.96 | $909.94 | $0.00 | $69.20 | $13,218.10 |
| 15 | $13,218.10 | $909.94 | $0.00 | $74.74 | $14,202.78 |
| 16 | $14,202.78 | $909.94 | $0.00 | $80.30 | $15,193.02 |
| 17 | $15,193.02 | $909.94 | $0.00 | $85.90 | $16,188.86 |
| 18 | $16,188.86 | $909.94 | $0.00 | $91.53 | $17,190.33 |
| 19 | $17,190.33 | $909.94 | $0.00 | $97.20 | $18,197.47 |
| 20 | $18,197.47 | $909.94 | $0.00 | $102.89 | $19,210.30 |
| 21 | $19,210.30 | $909.94 | $0.00 | $108.62 | $20,228.86 |
| 22 | $20,228.86 | $909.94 | $0.00 | $114.38 | $21,253.18 |
| 23 | $21,253.18 | $909.94 | $0.00 | $120.17 | $22,283.29 |
| 24 | $22,283.29 | $909.94 | $0.00 | $125.99 | $23,319.22 |
| 25 | $23,319.22 | $909.94 | $0.00 | $131.85 | $24,361.01 |
| 26 | $24,361.01 | $909.94 | $0.00 | $137.74 | $25,408.69 |
| 27 | $25,408.69 | $909.94 | $0.00 | $143.66 | $26,462.29 |
| 28 | $26,462.29 | $909.94 | $0.00 | $149.62 | $27,521.85 |
| 29 | $27,521.85 | $909.94 | $0.00 | $155.61 | $28,587.40 |
| 30 | $28,587.40 | $909.94 | $0.00 | $161.64 | $29,658.98 |
| 31 | $29,658.98 | $909.94 | $0.00 | $167.70 | $30,736.62 |
| 32 | $30,736.62 | $909.94 | $0.00 | $173.79 | $31,820.35 |
| 33 | $31,820.35 | $909.94 | $0.00 | $179.92 | $32,910.21 |
| 34 | $32,910.21 | $909.94 | $0.00 | $186.08 | $34,006.23 |
| 35 | $34,006.23 | $909.94 | $0.00 | $192.28 | $35,108.45 |
| 36 | $35,108.45 | $909.94 | $0.00 | $198.51 | $36,216.90 |
| 37 | $36,216.90 | $909.94 | $0.00 | $204.78 | $37,331.62 |
| 38 | $37,331.62 | $909.94 | $0.00 | $211.08 | $38,452.64 |
| 39 | $38,452.64 | $909.94 | $0.00 | $217.42 | $39,580.00 |
| 40 | $39,580.00 | $909.94 | $0.00 | $223.79 | $40,713.73 |
| 41 | $40,713.73 | $909.94 | $0.00 | $230.20 | $41,853.87 |
| 42 | $41,853.87 | $909.94 | $0.00 | $236.65 | $43,000.46 |
| 43 | $43,000.46 | $909.94 | $0.00 | $243.13 | $44,153.53 |
| 44 | $44,153.53 | $909.94 | $0.00 | $249.65 | $45,313.12 |
| 45 | $45,313.12 | $909.94 | $0.00 | $256.21 | $46,479.27 |
| 46 | $46,479.27 | $909.94 | $0.00 | $262.80 | $47,652.01 |
| 47 | $47,652.01 | $909.94 | $0.00 | $269.43 | $48,831.38 |
| 48 | $48,831.38 | $909.94 | $0.00 | $276.10 | $50,017.42 |
| 49 | $50,017.42 | $909.94 | $0.00 | $282.81 | $51,210.17 |
| 50 | $51,210.17 | $909.94 | $0.00 | $289.55 | $52,409.66 |
| 51 | $52,409.66 | $909.94 | $0.00 | $296.33 | $53,615.93 |
| 52 | $53,615.93 | $909.94 | $0.00 | $303.15 | $54,829.02 |
| 53 | $54,829.02 | $909.94 | $0.00 | $310.01 | $56,048.97 |
| 54 | $56,048.97 | $909.94 | $0.00 | $316.91 | $57,275.82 |
| 55 | $57,275.82 | $909.94 | $0.00 | $323.85 | $58,509.61 |
| 56 | $58,509.61 | $909.94 | $0.00 | $330.82 | $59,750.37 |
| 57 | $59,750.37 | $909.94 | $0.00 | $337.84 | $60,998.15 |
| 58 | $60,998.15 | $909.94 | $0.00 | $344.89 | $62,252.98 |
| 59 | $62,252.98 | $909.94 | $0.00 | $351.99 | $63,514.91 |
| 60 | $63,514.91 | $909.94 | $0.00 | $359.12 | $64,783.97 |
| 61 | $64,783.97 | $909.94 | $0.00 | $366.30 | $66,060.21 |
| 62 | $66,060.21 | $909.94 | $0.00 | $373.51 | $67,343.66 |
| 63 | $67,343.66 | $909.94 | $0.00 | $380.77 | $68,634.37 |
| 64 | $68,634.37 | $909.94 | $0.00 | $388.07 | $69,932.38 |
| 65 | $69,932.38 | $909.94 | $0.00 | $395.41 | $71,237.73 |
| 66 | $71,237.73 | $909.94 | $0.00 | $402.79 | $72,550.46 |
| 67 | $72,550.46 | $909.94 | $0.00 | $410.21 | $73,870.61 |
| 68 | $73,870.61 | $909.94 | $0.00 | $417.68 | $75,198.23 |
| 69 | $75,198.23 | $909.94 | $0.00 | $425.18 | $76,533.35 |
| 70 | $76,533.35 | $909.94 | $0.00 | $432.73 | $77,876.02 |
| 71 | $77,876.02 | $909.94 | $0.00 | $440.32 | $79,226.28 |
| 72 | $79,226.28 | $909.94 | $0.00 | $447.96 | $80,584.18 |
| 73 | $80,584.18 | $909.94 | $0.00 | $455.63 | $81,949.75 |
| 74 | $81,949.75 | $909.94 | $0.00 | $463.36 | $83,323.05 |
| 75 | $83,323.05 | $909.94 | $0.00 | $471.12 | $84,704.11 |
| 76 | $84,704.11 | $909.94 | $0.00 | $478.93 | $86,092.98 |
| 77 | $86,092.98 | $909.94 | $0.00 | $486.78 | $87,489.70 |
| 78 | $87,489.70 | $909.94 | $0.00 | $494.68 | $88,894.32 |
| 79 | $88,894.32 | $909.94 | $0.00 | $502.62 | $90,306.88 |
| 80 | $90,306.88 | $909.94 | $0.00 | $510.61 | $91,727.43 |
| 81 | $91,727.43 | $909.94 | $0.00 | $518.64 | $93,156.01 |
| 82 | $93,156.01 | $909.94 | $0.00 | $526.72 | $94,592.67 |
| 83 | $94,592.67 | $909.94 | $0.00 | $534.84 | $96,037.45 |
| 84 | $96,037.45 | $909.94 | $0.00 | $543.01 | $97,490.40 |
| 85 | $97,490.40 | $909.94 | $0.00 | $551.22 | $98,951.56 |
| 86 | $98,951.56 | $909.94 | $0.00 | $559.49 | $100,420.99 |
| 87 | $100,420.99 | $909.94 | $0.00 | $567.79 | $101,898.72 |
| 88 | $101,898.72 | $909.94 | $0.00 | $576.15 | $103,384.81 |
| 89 | $103,384.81 | $909.94 | $0.00 | $584.55 | $104,879.30 |
| 90 | $104,879.30 | $909.94 | $0.00 | $593.00 | $106,382.24 |
| 91 | $106,382.24 | $909.94 | $0.00 | $601.50 | $107,893.68 |
| 92 | $107,893.68 | $909.94 | $0.00 | $610.05 | $109,413.67 |
| 93 | $109,413.67 | $909.94 | $0.00 | $618.64 | $110,942.25 |
| 94 | $110,942.25 | $909.94 | $0.00 | $627.28 | $112,479.47 |
| 95 | $112,479.47 | $909.94 | $0.00 | $635.98 | $114,025.39 |
| 96 | $114,025.39 | $909.94 | $0.00 | $644.72 | $115,580.05 |
| 97 | $115,580.05 | $909.94 | $0.00 | $653.51 | $117,143.50 |
| 98 | $117,143.50 | $909.94 | $0.00 | $662.35 | $118,715.79 |
| 99 | $118,715.79 | $909.94 | $0.00 | $671.24 | $120,296.97 |
| 100 | $120,296.97 | $909.94 | $0.00 | $680.18 | $121,887.09 |
| 101 | $121,887.09 | $909.94 | $0.00 | $689.17 | $123,486.20 |
| 102 | $123,486.20 | $909.94 | $0.00 | $698.21 | $125,094.35 |
| 103 | $125,094.35 | $909.94 | $0.00 | $707.30 | $126,711.59 |
| 104 | $126,711.59 | $909.94 | $0.00 | $716.45 | $128,337.98 |
| 105 | $128,337.98 | $909.94 | $0.00 | $725.64 | $129,973.56 |
| 106 | $129,973.56 | $909.94 | $0.00 | $734.89 | $131,618.39 |
| 107 | $131,618.39 | $909.94 | $0.00 | $744.19 | $133,272.52 |
| 108 | $133,272.52 | $909.94 | $0.00 | $753.54 | $134,936.00 |
| 109 | $134,936.00 | $909.94 | $0.00 | $762.95 | $136,608.89 |
| 110 | $136,608.89 | $909.94 | $0.00 | $772.41 | $138,291.24 |
| 111 | $138,291.24 | $909.94 | $0.00 | $781.92 | $139,983.10 |
| 112 | $139,983.10 | $909.94 | $0.00 | $791.48 | $141,684.52 |
| 113 | $141,684.52 | $909.94 | $0.00 | $801.10 | $143,395.56 |
| 114 | $143,395.56 | $909.94 | $0.00 | $810.78 | $145,116.28 |
| 115 | $145,116.28 | $909.94 | $0.00 | $820.51 | $146,846.73 |
| 116 | $146,846.73 | $909.94 | $0.00 | $830.29 | $148,586.96 |
| 117 | $148,586.96 | $909.94 | $0.00 | $840.13 | $150,337.03 |
| 118 | $150,337.03 | $909.94 | $0.00 | $850.03 | $152,097.00 |
| 119 | $152,097.00 | $909.94 | $0.00 | $859.98 | $153,866.92 |
| 120 | $153,866.92 | $909.94 | $0.00 | $869.99 | $155,646.85 |
| 121 | $155,646.85 | $909.94 | $0.00 | $880.05 | $157,436.84 |
| 122 | $157,436.84 | $909.94 | $0.00 | $890.17 | $159,236.95 |
| 123 | $159,236.95 | $909.94 | $0.00 | $900.35 | $161,047.24 |
| 124 | $161,047.24 | $909.94 | $0.00 | $910.58 | $162,867.76 |
| 125 | $162,867.76 | $909.94 | $0.00 | $920.88 | $164,698.58 |
| 126 | $164,698.58 | $909.94 | $0.00 | $931.23 | $166,539.75 |
| 127 | $166,539.75 | $909.94 | $0.00 | $941.64 | $168,391.33 |
| 128 | $168,391.33 | $909.94 | $0.00 | $952.11 | $170,253.38 |
| 129 | $170,253.38 | $909.94 | $0.00 | $962.64 | $172,125.96 |
| 130 | $172,125.96 | $909.94 | $0.00 | $973.23 | $174,009.13 |
| 131 | $174,009.13 | $909.94 | $0.00 | $983.87 | $175,902.94 |
| 132 | $175,902.94 | $909.94 | $0.00 | $994.58 | $177,807.46 |
| 133 | $177,807.46 | $909.94 | $0.00 | $1,005.35 | $179,722.75 |
| 134 | $179,722.75 | $909.94 | $0.00 | $1,016.18 | $181,648.87 |
| 135 | $181,648.87 | $909.94 | $0.00 | $1,027.07 | $183,585.88 |
| 136 | $183,585.88 | $909.94 | $0.00 | $1,038.02 | $185,533.84 |
| 137 | $185,533.84 | $909.94 | $0.00 | $1,049.04 | $187,492.82 |
| 138 | $187,492.82 | $909.94 | $0.00 | $1,060.11 | $189,462.87 |
| 139 | $189,462.87 | $909.94 | $0.00 | $1,071.25 | $191,444.06 |
| 140 | $191,444.06 | $909.94 | $0.00 | $1,082.45 | $193,436.45 |
| 141 | $193,436.45 | $909.94 | $0.00 | $1,093.72 | $195,440.11 |
| 142 | $195,440.11 | $909.94 | $0.00 | $1,105.05 | $197,455.10 |
| 143 | $197,455.10 | $909.94 | $0.00 | $1,116.44 | $199,481.48 |
| 144 | $199,481.48 | $909.94 | $0.00 | $1,127.90 | $201,519.32 |
| 145 | $201,519.32 | $909.94 | $0.00 | $1,139.42 | $203,568.68 |
| 146 | $203,568.68 | $909.94 | $0.00 | $1,151.01 | $205,629.63 |
| 147 | $205,629.63 | $909.94 | $0.00 | $1,162.66 | $207,702.23 |
| 148 | $207,702.23 | $909.94 | $0.00 | $1,174.38 | $209,786.55 |
| 149 | $209,786.55 | $909.94 | $0.00 | $1,186.16 | $211,882.65 |
| 150 | $211,882.65 | $909.94 | $0.00 | $1,198.02 | $213,990.61 |
| 151 | $213,990.61 | $909.94 | $0.00 | $1,209.93 | $216,110.48 |
| 152 | $216,110.48 | $909.94 | $0.00 | $1,221.92 | $218,242.34 |
| 153 | $218,242.34 | $909.94 | $0.00 | $1,233.97 | $220,386.25 |
| 154 | $220,386.25 | $909.94 | $0.00 | $1,246.10 | $222,542.29 |
| 155 | $222,542.29 | $909.94 | $0.00 | $1,258.29 | $224,710.52 |
| 156 | $224,710.52 | $909.94 | $0.00 | $1,270.55 | $226,891.01 |
| 157 | $226,891.01 | $909.94 | $0.00 | $1,282.87 | $229,083.82 |
| 158 | $229,083.82 | $909.94 | $0.00 | $1,295.27 | $231,289.03 |
| 159 | $231,289.03 | $909.94 | $0.00 | $1,307.74 | $233,506.71 |
| 160 | $233,506.71 | $909.94 | $0.00 | $1,320.28 | $235,736.93 |
| 161 | $235,736.93 | $909.94 | $0.00 | $1,332.89 | $237,979.76 |
| 162 | $237,979.76 | $909.94 | $0.00 | $1,345.57 | $240,235.27 |
| 163 | $240,235.27 | $909.94 | $0.00 | $1,358.33 | $242,503.54 |
| 164 | $242,503.54 | $909.94 | $0.00 | $1,371.15 | $244,784.63 |
| 165 | $244,784.63 | $909.94 | $0.00 | $1,384.05 | $247,078.62 |
| 166 | $247,078.62 | $909.94 | $0.00 | $1,397.02 | $249,385.58 |
| 167 | $249,385.58 | $909.94 | $0.00 | $1,410.06 | $251,705.58 |
| 168 | $251,705.58 | $909.94 | $0.00 | $1,423.18 | $254,038.70 |
| 169 | $254,038.70 | $909.94 | $0.00 | $1,436.37 | $256,385.01 |
| 170 | $256,385.01 | $909.94 | $0.00 | $1,449.64 | $258,744.59 |
| 171 | $258,744.59 | $909.94 | $0.00 | $1,462.98 | $261,117.51 |
| 172 | $261,117.51 | $909.94 | $0.00 | $1,476.40 | $263,503.85 |
| 173 | $263,503.85 | $909.94 | $0.00 | $1,489.89 | $265,903.68 |
| 174 | $265,903.68 | $909.94 | $0.00 | $1,503.46 | $268,317.08 |
| 175 | $268,317.08 | $909.94 | $0.00 | $1,517.10 | $270,744.12 |
| 176 | $270,744.12 | $909.94 | $0.00 | $1,530.83 | $273,184.89 |
| 177 | $273,184.89 | $909.94 | $0.00 | $1,544.63 | $275,639.46 |
| 178 | $275,639.46 | $909.94 | $0.00 | $1,558.51 | $278,107.91 |
| 179 | $278,107.91 | $909.94 | $0.00 | $1,572.46 | $280,590.31 |
| 180 | $280,590.31 | $909.94 | $0.00 | $1,586.50 | $283,086.75 |
| 181 | $283,086.75 | $909.94 | $0.00 | $1,600.61 | $285,597.30 |
| 182 | $285,597.30 | $909.94 | $0.00 | $1,614.81 | $288,122.05 |
| 183 | $288,122.05 | $909.94 | $0.00 | $1,629.08 | $290,661.07 |
| 184 | $290,661.07 | $909.94 | $0.00 | $1,643.44 | $293,214.45 |
| 185 | $293,214.45 | $909.94 | $0.00 | $1,657.88 | $295,782.27 |
| 186 | $295,782.27 | $909.94 | $0.00 | $1,672.40 | $298,364.61 |
| 187 | $298,364.61 | $909.94 | $0.00 | $1,687.00 | $300,961.55 |
| 188 | $300,961.55 | $909.94 | $0.00 | $1,701.68 | $303,573.17 |
| 189 | $303,573.17 | $909.94 | $0.00 | $1,716.45 | $306,199.56 |
| 190 | $306,199.56 | $909.94 | $0.00 | $1,731.30 | $308,840.80 |
| 191 | $308,840.80 | $909.94 | $0.00 | $1,746.23 | $311,496.97 |
| 192 | $311,496.97 | $909.94 | $0.00 | $1,761.25 | $314,168.16 |
| 193 | $314,168.16 | $909.94 | $0.00 | $1,776.35 | $316,854.45 |
| 194 | $316,854.45 | $909.94 | $0.00 | $1,791.54 | $319,555.93 |
| 195 | $319,555.93 | $909.94 | $0.00 | $1,806.82 | $322,272.69 |
| 196 | $322,272.69 | $909.94 | $0.00 | $1,822.18 | $325,004.81 |
| 197 | $325,004.81 | $909.94 | $0.00 | $1,837.62 | $327,752.37 |
| 198 | $327,752.37 | $909.94 | $0.00 | $1,853.16 | $330,515.47 |
| 199 | $330,515.47 | $909.94 | $0.00 | $1,868.78 | $333,294.19 |
| 200 | $333,294.19 | $909.94 | $0.00 | $1,884.49 | $336,088.62 |
| 201 | $336,088.62 | $909.94 | $0.00 | $1,900.29 | $338,898.85 |
| 202 | $338,898.85 | $909.94 | $0.00 | $1,916.18 | $341,724.97 |
| 203 | $341,724.97 | $909.94 | $0.00 | $1,932.16 | $344,567.07 |
| 204 | $344,567.07 | $909.94 | $0.00 | $1,948.23 | $347,425.24 |
| 205 | $347,425.24 | $909.94 | $0.00 | $1,964.39 | $350,299.57 |
| 206 | $350,299.57 | $909.94 | $0.00 | $1,980.64 | $353,190.15 |
| 207 | $353,190.15 | $909.94 | $0.00 | $1,996.99 | $356,097.08 |
| 208 | $356,097.08 | $909.94 | $0.00 | $2,013.42 | $359,020.44 |
| 209 | $359,020.44 | $909.94 | $0.00 | $2,029.95 | $361,960.33 |
| 210 | $361,960.33 | $909.94 | $0.00 | $2,046.58 | $364,916.85 |
| 211 | $364,916.85 | $909.94 | $0.00 | $2,063.29 | $367,890.08 |
| 212 | $367,890.08 | $909.94 | $0.00 | $2,080.10 | $370,880.12 |
| 213 | $370,880.12 | $909.94 | $0.00 | $2,097.01 | $373,887.07 |
| 214 | $373,887.07 | $909.94 | $0.00 | $2,114.01 | $376,911.02 |
| 215 | $376,911.02 | $909.94 | $0.00 | $2,131.11 | $379,952.07 |
| 216 | $379,952.07 | $909.94 | $0.00 | $2,148.30 | $383,010.31 |
| 217 | $383,010.31 | $909.94 | $103,726.74 | $2,165.60 | $282,359.11 |
| 218 | $282,359.11 | $909.94 | $0.00 | $1,596.50 | $284,865.55 |
| 219 | $284,865.55 | $909.94 | $0.00 | $1,610.67 | $287,386.16 |
| 220 | $287,386.16 | $909.94 | $0.00 | $1,624.92 | $289,921.02 |
| 221 | $289,921.02 | $909.94 | $0.00 | $1,639.26 | $292,470.22 |
| 222 | $292,470.22 | $909.94 | $0.00 | $1,653.67 | $295,033.83 |
| 223 | $295,033.83 | $909.94 | $0.00 | $1,668.16 | $297,611.93 |
| 224 | $297,611.93 | $909.94 | $0.00 | $1,682.74 | $300,204.61 |
| 225 | $300,204.61 | $909.94 | $0.00 | $1,697.40 | $302,811.95 |
| 226 | $302,811.95 | $909.94 | $0.00 | $1,712.14 | $305,434.03 |
| 227 | $305,434.03 | $909.94 | $0.00 | $1,726.97 | $308,070.94 |
| 228 | $308,070.94 | $909.94 | $0.00 | $1,741.88 | $310,722.76 |
| 229 | $310,722.76 | $909.94 | $110,987.61 | $1,756.87 | $202,401.96 |
| 230 | $202,401.96 | $909.94 | $0.00 | $1,144.41 | $204,456.31 |
| 231 | $204,456.31 | $909.94 | $0.00 | $1,156.03 | $206,522.28 |
| 232 | $206,522.28 | $909.94 | $0.00 | $1,167.71 | $208,599.93 |
| 233 | $208,599.93 | $909.94 | $0.00 | $1,179.45 | $210,689.32 |
| 234 | $210,689.32 | $909.94 | $0.00 | $1,191.27 | $212,790.53 |
| 235 | $212,790.53 | $909.94 | $0.00 | $1,203.15 | $214,903.62 |
| 236 | $214,903.62 | $909.94 | $0.00 | $1,215.10 | $217,028.66 |
| 237 | $217,028.66 | $909.94 | $0.00 | $1,227.11 | $219,165.71 |
| 238 | $219,165.71 | $909.94 | $0.00 | $1,239.19 | $221,314.84 |
| 239 | $221,314.84 | $909.94 | $0.00 | $1,251.35 | $223,476.13 |
| 240 | $223,476.13 | $909.94 | $0.00 | $1,263.57 | $225,649.64 |
| 241 | $225,649.64 | $909.94 | $118,756.75 | $1,275.86 | $109,078.69 |
| 242 | $109,078.69 | $909.94 | $0.00 | $616.75 | $110,605.38 |
| 243 | $110,605.38 | $909.94 | $0.00 | $625.38 | $112,140.70 |
| 244 | $112,140.70 | $909.94 | $0.00 | $634.06 | $113,684.70 |
| 245 | $113,684.70 | $909.94 | $0.00 | $642.79 | $115,237.43 |
| 246 | $115,237.43 | $909.94 | $0.00 | $651.57 | $116,798.94 |
| 247 | $116,798.94 | $909.94 | $0.00 | $660.40 | $118,369.28 |
| 248 | $118,369.28 | $909.94 | $0.00 | $669.28 | $119,948.50 |
| 249 | $119,948.50 | $909.94 | $0.00 | $678.21 | $121,536.65 |
| 250 | $121,536.65 | $909.94 | $0.00 | $687.19 | $123,133.78 |
| 251 | $123,133.78 | $909.94 | $0.00 | $696.22 | $124,739.94 |
| 252 | $124,739.94 | $909.94 | $0.00 | $705.30 | $126,355.18 |
| 253 | $126,355.18 | $0.00 | $127,069.72 | $714.43 | -$0.11 |