How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $61,316 |
| Monthly savings required | $485 |
How much will it cost to send your child to California State University Northridge in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $245,265.56 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $485.37 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 | $23,645.00 |
| 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 Northridge in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $485.37 | $0.00 | $0.00 | $485.37 |
| 2 | $485.37 | $485.37 | $0.00 | $2.74 | $973.48 |
| 3 | $973.48 | $485.37 | $0.00 | $5.50 | $1,464.35 |
| 4 | $1,464.35 | $485.37 | $0.00 | $8.28 | $1,958.00 |
| 5 | $1,958.00 | $485.37 | $0.00 | $11.07 | $2,454.44 |
| 6 | $2,454.44 | $485.37 | $0.00 | $13.88 | $2,953.69 |
| 7 | $2,953.69 | $485.37 | $0.00 | $16.70 | $3,455.76 |
| 8 | $3,455.76 | $485.37 | $0.00 | $19.54 | $3,960.67 |
| 9 | $3,960.67 | $485.37 | $0.00 | $22.39 | $4,468.43 |
| 10 | $4,468.43 | $485.37 | $0.00 | $25.27 | $4,979.07 |
| 11 | $4,979.07 | $485.37 | $0.00 | $28.15 | $5,492.59 |
| 12 | $5,492.59 | $485.37 | $0.00 | $31.06 | $6,009.02 |
| 13 | $6,009.02 | $485.37 | $0.00 | $33.98 | $6,528.37 |
| 14 | $6,528.37 | $485.37 | $0.00 | $36.91 | $7,050.65 |
| 15 | $7,050.65 | $485.37 | $0.00 | $39.87 | $7,575.89 |
| 16 | $7,575.89 | $485.37 | $0.00 | $42.84 | $8,104.10 |
| 17 | $8,104.10 | $485.37 | $0.00 | $45.82 | $8,635.29 |
| 18 | $8,635.29 | $485.37 | $0.00 | $48.83 | $9,169.49 |
| 19 | $9,169.49 | $485.37 | $0.00 | $51.85 | $9,706.71 |
| 20 | $9,706.71 | $485.37 | $0.00 | $54.88 | $10,246.96 |
| 21 | $10,246.96 | $485.37 | $0.00 | $57.94 | $10,790.27 |
| 22 | $10,790.27 | $485.37 | $0.00 | $61.01 | $11,336.65 |
| 23 | $11,336.65 | $485.37 | $0.00 | $64.10 | $11,886.12 |
| 24 | $11,886.12 | $485.37 | $0.00 | $67.21 | $12,438.70 |
| 25 | $12,438.70 | $485.37 | $0.00 | $70.33 | $12,994.40 |
| 26 | $12,994.40 | $485.37 | $0.00 | $73.47 | $13,553.24 |
| 27 | $13,553.24 | $485.37 | $0.00 | $76.63 | $14,115.24 |
| 28 | $14,115.24 | $485.37 | $0.00 | $79.81 | $14,680.42 |
| 29 | $14,680.42 | $485.37 | $0.00 | $83.01 | $15,248.80 |
| 30 | $15,248.80 | $485.37 | $0.00 | $86.22 | $15,820.39 |
| 31 | $15,820.39 | $485.37 | $0.00 | $89.45 | $16,395.21 |
| 32 | $16,395.21 | $485.37 | $0.00 | $92.70 | $16,973.28 |
| 33 | $16,973.28 | $485.37 | $0.00 | $95.97 | $17,554.62 |
| 34 | $17,554.62 | $485.37 | $0.00 | $99.26 | $18,139.25 |
| 35 | $18,139.25 | $485.37 | $0.00 | $102.56 | $18,727.18 |
| 36 | $18,727.18 | $485.37 | $0.00 | $105.89 | $19,318.44 |
| 37 | $19,318.44 | $485.37 | $0.00 | $109.23 | $19,913.04 |
| 38 | $19,913.04 | $485.37 | $0.00 | $112.59 | $20,511.00 |
| 39 | $20,511.00 | $485.37 | $0.00 | $115.97 | $21,112.34 |
| 40 | $21,112.34 | $485.37 | $0.00 | $119.37 | $21,717.08 |
| 41 | $21,717.08 | $485.37 | $0.00 | $122.79 | $22,325.24 |
| 42 | $22,325.24 | $485.37 | $0.00 | $126.23 | $22,936.84 |
| 43 | $22,936.84 | $485.37 | $0.00 | $129.69 | $23,551.90 |
| 44 | $23,551.90 | $485.37 | $0.00 | $133.17 | $24,170.44 |
| 45 | $24,170.44 | $485.37 | $0.00 | $136.66 | $24,792.47 |
| 46 | $24,792.47 | $485.37 | $0.00 | $140.18 | $25,418.02 |
| 47 | $25,418.02 | $485.37 | $0.00 | $143.72 | $26,047.11 |
| 48 | $26,047.11 | $485.37 | $0.00 | $147.27 | $26,679.75 |
| 49 | $26,679.75 | $485.37 | $0.00 | $150.85 | $27,315.97 |
| 50 | $27,315.97 | $485.37 | $0.00 | $154.45 | $27,955.79 |
| 51 | $27,955.79 | $485.37 | $0.00 | $158.07 | $28,599.23 |
| 52 | $28,599.23 | $485.37 | $0.00 | $161.70 | $29,246.30 |
| 53 | $29,246.30 | $485.37 | $0.00 | $165.36 | $29,897.03 |
| 54 | $29,897.03 | $485.37 | $0.00 | $169.04 | $30,551.44 |
| 55 | $30,551.44 | $485.37 | $0.00 | $172.74 | $31,209.55 |
| 56 | $31,209.55 | $485.37 | $0.00 | $176.46 | $31,871.38 |
| 57 | $31,871.38 | $485.37 | $0.00 | $180.21 | $32,536.96 |
| 58 | $32,536.96 | $485.37 | $0.00 | $183.97 | $33,206.30 |
| 59 | $33,206.30 | $485.37 | $0.00 | $187.75 | $33,879.42 |
| 60 | $33,879.42 | $485.37 | $0.00 | $191.56 | $34,556.35 |
| 61 | $34,556.35 | $485.37 | $0.00 | $195.39 | $35,237.11 |
| 62 | $35,237.11 | $485.37 | $0.00 | $199.24 | $35,921.72 |
| 63 | $35,921.72 | $485.37 | $0.00 | $203.11 | $36,610.20 |
| 64 | $36,610.20 | $485.37 | $0.00 | $207.00 | $37,302.57 |
| 65 | $37,302.57 | $485.37 | $0.00 | $210.91 | $37,998.85 |
| 66 | $37,998.85 | $485.37 | $0.00 | $214.85 | $38,699.07 |
| 67 | $38,699.07 | $485.37 | $0.00 | $218.81 | $39,403.25 |
| 68 | $39,403.25 | $485.37 | $0.00 | $222.79 | $40,111.41 |
| 69 | $40,111.41 | $485.37 | $0.00 | $226.80 | $40,823.58 |
| 70 | $40,823.58 | $485.37 | $0.00 | $230.82 | $41,539.77 |
| 71 | $41,539.77 | $485.37 | $0.00 | $234.87 | $42,260.01 |
| 72 | $42,260.01 | $485.37 | $0.00 | $238.94 | $42,984.32 |
| 73 | $42,984.32 | $485.37 | $0.00 | $243.04 | $43,712.73 |
| 74 | $43,712.73 | $485.37 | $0.00 | $247.16 | $44,445.26 |
| 75 | $44,445.26 | $485.37 | $0.00 | $251.30 | $45,181.93 |
| 76 | $45,181.93 | $485.37 | $0.00 | $255.47 | $45,922.77 |
| 77 | $45,922.77 | $485.37 | $0.00 | $259.65 | $46,667.79 |
| 78 | $46,667.79 | $485.37 | $0.00 | $263.87 | $47,417.03 |
| 79 | $47,417.03 | $485.37 | $0.00 | $268.10 | $48,170.50 |
| 80 | $48,170.50 | $485.37 | $0.00 | $272.36 | $48,928.23 |
| 81 | $48,928.23 | $485.37 | $0.00 | $276.65 | $49,690.25 |
| 82 | $49,690.25 | $485.37 | $0.00 | $280.96 | $50,456.58 |
| 83 | $50,456.58 | $485.37 | $0.00 | $285.29 | $51,227.24 |
| 84 | $51,227.24 | $485.37 | $0.00 | $289.65 | $52,002.26 |
| 85 | $52,002.26 | $485.37 | $0.00 | $294.03 | $52,781.66 |
| 86 | $52,781.66 | $485.37 | $0.00 | $298.44 | $53,565.47 |
| 87 | $53,565.47 | $485.37 | $0.00 | $302.87 | $54,353.71 |
| 88 | $54,353.71 | $485.37 | $0.00 | $307.32 | $55,146.40 |
| 89 | $55,146.40 | $485.37 | $0.00 | $311.81 | $55,943.58 |
| 90 | $55,943.58 | $485.37 | $0.00 | $316.31 | $56,745.26 |
| 91 | $56,745.26 | $485.37 | $0.00 | $320.85 | $57,551.48 |
| 92 | $57,551.48 | $485.37 | $0.00 | $325.40 | $58,362.25 |
| 93 | $58,362.25 | $485.37 | $0.00 | $329.99 | $59,177.61 |
| 94 | $59,177.61 | $485.37 | $0.00 | $334.60 | $59,997.58 |
| 95 | $59,997.58 | $485.37 | $0.00 | $339.24 | $60,822.19 |
| 96 | $60,822.19 | $485.37 | $0.00 | $343.90 | $61,651.46 |
| 97 | $61,651.46 | $485.37 | $0.00 | $348.59 | $62,485.42 |
| 98 | $62,485.42 | $485.37 | $0.00 | $353.30 | $63,324.09 |
| 99 | $63,324.09 | $485.37 | $0.00 | $358.04 | $64,167.50 |
| 100 | $64,167.50 | $485.37 | $0.00 | $362.81 | $65,015.68 |
| 101 | $65,015.68 | $485.37 | $0.00 | $367.61 | $65,868.66 |
| 102 | $65,868.66 | $485.37 | $0.00 | $372.43 | $66,726.46 |
| 103 | $66,726.46 | $485.37 | $0.00 | $377.28 | $67,589.11 |
| 104 | $67,589.11 | $485.37 | $0.00 | $382.16 | $68,456.64 |
| 105 | $68,456.64 | $485.37 | $0.00 | $387.06 | $69,329.07 |
| 106 | $69,329.07 | $485.37 | $0.00 | $392.00 | $70,206.44 |
| 107 | $70,206.44 | $485.37 | $0.00 | $396.96 | $71,088.77 |
| 108 | $71,088.77 | $485.37 | $0.00 | $401.95 | $71,976.09 |
| 109 | $71,976.09 | $485.37 | $0.00 | $406.96 | $72,868.42 |
| 110 | $72,868.42 | $485.37 | $0.00 | $412.01 | $73,765.80 |
| 111 | $73,765.80 | $485.37 | $0.00 | $417.08 | $74,668.25 |
| 112 | $74,668.25 | $485.37 | $0.00 | $422.19 | $75,575.81 |
| 113 | $75,575.81 | $485.37 | $0.00 | $427.32 | $76,488.50 |
| 114 | $76,488.50 | $485.37 | $0.00 | $432.48 | $77,406.35 |
| 115 | $77,406.35 | $485.37 | $0.00 | $437.67 | $78,329.39 |
| 116 | $78,329.39 | $485.37 | $0.00 | $442.89 | $79,257.65 |
| 117 | $79,257.65 | $485.37 | $0.00 | $448.13 | $80,191.15 |
| 118 | $80,191.15 | $485.37 | $0.00 | $453.41 | $81,129.93 |
| 119 | $81,129.93 | $485.37 | $0.00 | $458.72 | $82,074.02 |
| 120 | $82,074.02 | $485.37 | $0.00 | $464.06 | $83,023.45 |
| 121 | $83,023.45 | $485.37 | $0.00 | $469.43 | $83,978.25 |
| 122 | $83,978.25 | $485.37 | $0.00 | $474.83 | $84,938.45 |
| 123 | $84,938.45 | $485.37 | $0.00 | $480.25 | $85,904.07 |
| 124 | $85,904.07 | $485.37 | $0.00 | $485.71 | $86,875.15 |
| 125 | $86,875.15 | $485.37 | $0.00 | $491.20 | $87,851.72 |
| 126 | $87,851.72 | $485.37 | $0.00 | $496.73 | $88,833.82 |
| 127 | $88,833.82 | $485.37 | $0.00 | $502.28 | $89,821.47 |
| 128 | $89,821.47 | $485.37 | $0.00 | $507.86 | $90,814.70 |
| 129 | $90,814.70 | $485.37 | $0.00 | $513.48 | $91,813.55 |
| 130 | $91,813.55 | $485.37 | $0.00 | $519.13 | $92,818.05 |
| 131 | $92,818.05 | $485.37 | $0.00 | $524.81 | $93,828.23 |
| 132 | $93,828.23 | $485.37 | $0.00 | $530.52 | $94,844.12 |
| 133 | $94,844.12 | $485.37 | $0.00 | $536.26 | $95,865.75 |
| 134 | $95,865.75 | $485.37 | $0.00 | $542.04 | $96,893.16 |
| 135 | $96,893.16 | $485.37 | $0.00 | $547.85 | $97,926.38 |
| 136 | $97,926.38 | $485.37 | $0.00 | $553.69 | $98,965.44 |
| 137 | $98,965.44 | $485.37 | $0.00 | $559.56 | $100,010.37 |
| 138 | $100,010.37 | $485.37 | $0.00 | $565.47 | $101,061.21 |
| 139 | $101,061.21 | $485.37 | $0.00 | $571.41 | $102,117.99 |
| 140 | $102,117.99 | $485.37 | $0.00 | $577.39 | $103,180.75 |
| 141 | $103,180.75 | $485.37 | $0.00 | $583.40 | $104,249.52 |
| 142 | $104,249.52 | $485.37 | $0.00 | $589.44 | $105,324.33 |
| 143 | $105,324.33 | $485.37 | $0.00 | $595.52 | $106,405.22 |
| 144 | $106,405.22 | $485.37 | $0.00 | $601.63 | $107,492.22 |
| 145 | $107,492.22 | $485.37 | $0.00 | $607.78 | $108,585.37 |
| 146 | $108,585.37 | $485.37 | $0.00 | $613.96 | $109,684.70 |
| 147 | $109,684.70 | $485.37 | $0.00 | $620.17 | $110,790.24 |
| 148 | $110,790.24 | $485.37 | $0.00 | $626.42 | $111,902.03 |
| 149 | $111,902.03 | $485.37 | $0.00 | $632.71 | $113,020.11 |
| 150 | $113,020.11 | $485.37 | $0.00 | $639.03 | $114,144.51 |
| 151 | $114,144.51 | $485.37 | $0.00 | $645.39 | $115,275.27 |
| 152 | $115,275.27 | $485.37 | $0.00 | $651.78 | $116,412.42 |
| 153 | $116,412.42 | $485.37 | $0.00 | $658.21 | $117,556.00 |
| 154 | $117,556.00 | $485.37 | $0.00 | $664.68 | $118,706.05 |
| 155 | $118,706.05 | $485.37 | $0.00 | $671.18 | $119,862.60 |
| 156 | $119,862.60 | $485.37 | $0.00 | $677.72 | $121,025.69 |
| 157 | $121,025.69 | $485.37 | $0.00 | $684.30 | $122,195.36 |
| 158 | $122,195.36 | $485.37 | $0.00 | $690.91 | $123,371.64 |
| 159 | $123,371.64 | $485.37 | $0.00 | $697.56 | $124,554.57 |
| 160 | $124,554.57 | $485.37 | $0.00 | $704.25 | $125,744.19 |
| 161 | $125,744.19 | $485.37 | $0.00 | $710.98 | $126,940.54 |
| 162 | $126,940.54 | $485.37 | $0.00 | $717.74 | $128,143.65 |
| 163 | $128,143.65 | $485.37 | $0.00 | $724.54 | $129,353.56 |
| 164 | $129,353.56 | $485.37 | $0.00 | $731.38 | $130,570.31 |
| 165 | $130,570.31 | $485.37 | $0.00 | $738.26 | $131,793.94 |
| 166 | $131,793.94 | $485.37 | $0.00 | $745.18 | $133,024.49 |
| 167 | $133,024.49 | $485.37 | $0.00 | $752.14 | $134,262.00 |
| 168 | $134,262.00 | $485.37 | $0.00 | $759.14 | $135,506.51 |
| 169 | $135,506.51 | $485.37 | $0.00 | $766.17 | $136,758.05 |
| 170 | $136,758.05 | $485.37 | $0.00 | $773.25 | $138,016.67 |
| 171 | $138,016.67 | $485.37 | $0.00 | $780.37 | $139,282.41 |
| 172 | $139,282.41 | $485.37 | $0.00 | $787.52 | $140,555.30 |
| 173 | $140,555.30 | $485.37 | $0.00 | $794.72 | $141,835.39 |
| 174 | $141,835.39 | $485.37 | $0.00 | $801.96 | $143,122.72 |
| 175 | $143,122.72 | $485.37 | $0.00 | $809.24 | $144,417.33 |
| 176 | $144,417.33 | $485.37 | $0.00 | $816.56 | $145,719.26 |
| 177 | $145,719.26 | $485.37 | $0.00 | $823.92 | $147,028.55 |
| 178 | $147,028.55 | $485.37 | $0.00 | $831.32 | $148,345.24 |
| 179 | $148,345.24 | $485.37 | $0.00 | $838.77 | $149,669.38 |
| 180 | $149,669.38 | $485.37 | $0.00 | $846.25 | $151,001.00 |
| 181 | $151,001.00 | $485.37 | $0.00 | $853.78 | $152,340.15 |
| 182 | $152,340.15 | $485.37 | $0.00 | $861.35 | $153,686.87 |
| 183 | $153,686.87 | $485.37 | $0.00 | $868.97 | $155,041.21 |
| 184 | $155,041.21 | $485.37 | $0.00 | $876.63 | $156,403.21 |
| 185 | $156,403.21 | $485.37 | $0.00 | $884.33 | $157,772.91 |
| 186 | $157,772.91 | $485.37 | $0.00 | $892.07 | $159,150.35 |
| 187 | $159,150.35 | $485.37 | $0.00 | $899.86 | $160,535.58 |
| 188 | $160,535.58 | $485.37 | $0.00 | $907.69 | $161,928.64 |
| 189 | $161,928.64 | $485.37 | $0.00 | $915.57 | $163,329.58 |
| 190 | $163,329.58 | $485.37 | $0.00 | $923.49 | $164,738.44 |
| 191 | $164,738.44 | $485.37 | $0.00 | $931.46 | $166,155.27 |
| 192 | $166,155.27 | $485.37 | $0.00 | $939.47 | $167,580.11 |
| 193 | $167,580.11 | $485.37 | $0.00 | $947.52 | $169,013.00 |
| 194 | $169,013.00 | $485.37 | $0.00 | $955.62 | $170,453.99 |
| 195 | $170,453.99 | $485.37 | $0.00 | $963.77 | $171,903.13 |
| 196 | $171,903.13 | $485.37 | $0.00 | $971.97 | $173,360.47 |
| 197 | $173,360.47 | $485.37 | $0.00 | $980.21 | $174,826.05 |
| 198 | $174,826.05 | $485.37 | $0.00 | $988.49 | $176,299.91 |
| 199 | $176,299.91 | $485.37 | $0.00 | $996.83 | $177,782.11 |
| 200 | $177,782.11 | $485.37 | $0.00 | $1,005.21 | $179,272.69 |
| 201 | $179,272.69 | $485.37 | $0.00 | $1,013.63 | $180,771.69 |
| 202 | $180,771.69 | $485.37 | $0.00 | $1,022.11 | $182,279.17 |
| 203 | $182,279.17 | $485.37 | $0.00 | $1,030.63 | $183,795.17 |
| 204 | $183,795.17 | $485.37 | $0.00 | $1,039.20 | $185,319.74 |
| 205 | $185,319.74 | $485.37 | $0.00 | $1,047.82 | $186,852.93 |
| 206 | $186,852.93 | $485.37 | $0.00 | $1,056.49 | $188,394.79 |
| 207 | $188,394.79 | $485.37 | $0.00 | $1,065.21 | $189,945.37 |
| 208 | $189,945.37 | $485.37 | $0.00 | $1,073.98 | $191,504.72 |
| 209 | $191,504.72 | $485.37 | $0.00 | $1,082.80 | $193,072.89 |
| 210 | $193,072.89 | $485.37 | $0.00 | $1,091.66 | $194,649.92 |
| 211 | $194,649.92 | $485.37 | $0.00 | $1,100.58 | $196,235.87 |
| 212 | $196,235.87 | $485.37 | $0.00 | $1,109.55 | $197,830.79 |
| 213 | $197,830.79 | $485.37 | $0.00 | $1,118.56 | $199,434.72 |
| 214 | $199,434.72 | $485.37 | $0.00 | $1,127.63 | $201,047.72 |
| 215 | $201,047.72 | $485.37 | $0.00 | $1,136.75 | $202,669.84 |
| 216 | $202,669.84 | $485.37 | $0.00 | $1,145.92 | $204,301.13 |
| 217 | $204,301.13 | $485.37 | $56,904.51 | $1,155.15 | $149,037.14 |
| 218 | $149,037.14 | $485.37 | $0.00 | $842.68 | $150,365.19 |
| 219 | $150,365.19 | $485.37 | $0.00 | $850.19 | $151,700.75 |
| 220 | $151,700.75 | $485.37 | $0.00 | $857.74 | $153,043.86 |
| 221 | $153,043.86 | $485.37 | $0.00 | $865.33 | $154,394.56 |
| 222 | $154,394.56 | $485.37 | $0.00 | $872.97 | $155,752.90 |
| 223 | $155,752.90 | $485.37 | $0.00 | $880.65 | $157,118.92 |
| 224 | $157,118.92 | $485.37 | $0.00 | $888.37 | $158,492.66 |
| 225 | $158,492.66 | $485.37 | $0.00 | $896.14 | $159,874.17 |
| 226 | $159,874.17 | $485.37 | $0.00 | $903.95 | $161,263.49 |
| 227 | $161,263.49 | $485.37 | $0.00 | $911.81 | $162,660.67 |
| 228 | $162,660.67 | $485.37 | $0.00 | $919.71 | $164,065.75 |
| 229 | $164,065.75 | $485.37 | $59,749.74 | $927.65 | $105,729.03 |
| 230 | $105,729.03 | $485.37 | $0.00 | $597.81 | $106,812.21 |
| 231 | $106,812.21 | $485.37 | $0.00 | $603.93 | $107,901.51 |
| 232 | $107,901.51 | $485.37 | $0.00 | $610.09 | $108,996.97 |
| 233 | $108,996.97 | $485.37 | $0.00 | $616.28 | $110,098.62 |
| 234 | $110,098.62 | $485.37 | $0.00 | $622.51 | $111,206.50 |
| 235 | $111,206.50 | $485.37 | $0.00 | $628.78 | $112,320.65 |
| 236 | $112,320.65 | $485.37 | $0.00 | $635.08 | $113,441.10 |
| 237 | $113,441.10 | $485.37 | $0.00 | $641.41 | $114,567.88 |
| 238 | $114,567.88 | $485.37 | $0.00 | $647.78 | $115,701.03 |
| 239 | $115,701.03 | $485.37 | $0.00 | $654.19 | $116,840.59 |
| 240 | $116,840.59 | $485.37 | $0.00 | $660.63 | $117,986.59 |
| 241 | $117,986.59 | $485.37 | $62,737.22 | $667.11 | $56,401.85 |
| 242 | $56,401.85 | $485.37 | $0.00 | $318.90 | $57,206.12 |
| 243 | $57,206.12 | $485.37 | $0.00 | $323.45 | $58,014.94 |
| 244 | $58,014.94 | $485.37 | $0.00 | $328.02 | $58,828.33 |
| 245 | $58,828.33 | $485.37 | $0.00 | $332.62 | $59,646.32 |
| 246 | $59,646.32 | $485.37 | $0.00 | $337.25 | $60,468.94 |
| 247 | $60,468.94 | $485.37 | $0.00 | $341.90 | $61,296.21 |
| 248 | $61,296.21 | $485.37 | $0.00 | $346.58 | $62,128.16 |
| 249 | $62,128.16 | $485.37 | $0.00 | $351.28 | $62,964.81 |
| 250 | $62,964.81 | $485.37 | $0.00 | $356.01 | $63,806.19 |
| 251 | $63,806.19 | $485.37 | $0.00 | $360.77 | $64,652.33 |
| 252 | $64,652.33 | $485.37 | $0.00 | $365.55 | $65,503.25 |
| 253 | $65,503.25 | $0.00 | $65,874.09 | $370.36 | ($0.48) |