How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $72,599 |
| Monthly savings required | $575 |
How much will it cost to send your child to Horizon College San Diego in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $290,397.74 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $574.68 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 | $27,996.00 |
| 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 Horizon College San Diego in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $574.68 | $0.00 | $0.00 | $574.68 |
| 2 | $574.68 | $574.68 | $0.00 | $3.25 | $1,152.61 |
| 3 | $1,152.61 | $574.68 | $0.00 | $6.52 | $1,733.81 |
| 4 | $1,733.81 | $574.68 | $0.00 | $9.80 | $2,318.29 |
| 5 | $2,318.29 | $574.68 | $0.00 | $13.11 | $2,906.08 |
| 6 | $2,906.08 | $574.68 | $0.00 | $16.43 | $3,497.19 |
| 7 | $3,497.19 | $574.68 | $0.00 | $19.77 | $4,091.64 |
| 8 | $4,091.64 | $574.68 | $0.00 | $23.13 | $4,689.45 |
| 9 | $4,689.45 | $574.68 | $0.00 | $26.51 | $5,290.64 |
| 10 | $5,290.64 | $574.68 | $0.00 | $29.91 | $5,895.23 |
| 11 | $5,895.23 | $574.68 | $0.00 | $33.33 | $6,503.24 |
| 12 | $6,503.24 | $574.68 | $0.00 | $36.77 | $7,114.69 |
| 13 | $7,114.69 | $574.68 | $0.00 | $40.23 | $7,729.60 |
| 14 | $7,729.60 | $574.68 | $0.00 | $43.70 | $8,347.98 |
| 15 | $8,347.98 | $574.68 | $0.00 | $47.20 | $8,969.86 |
| 16 | $8,969.86 | $574.68 | $0.00 | $50.72 | $9,595.26 |
| 17 | $9,595.26 | $574.68 | $0.00 | $54.25 | $10,224.19 |
| 18 | $10,224.19 | $574.68 | $0.00 | $57.81 | $10,856.68 |
| 19 | $10,856.68 | $574.68 | $0.00 | $61.39 | $11,492.75 |
| 20 | $11,492.75 | $574.68 | $0.00 | $64.98 | $12,132.41 |
| 21 | $12,132.41 | $574.68 | $0.00 | $68.60 | $12,775.69 |
| 22 | $12,775.69 | $574.68 | $0.00 | $72.24 | $13,422.61 |
| 23 | $13,422.61 | $574.68 | $0.00 | $75.89 | $14,073.18 |
| 24 | $14,073.18 | $574.68 | $0.00 | $79.57 | $14,727.43 |
| 25 | $14,727.43 | $574.68 | $0.00 | $83.27 | $15,385.38 |
| 26 | $15,385.38 | $574.68 | $0.00 | $86.99 | $16,047.05 |
| 27 | $16,047.05 | $574.68 | $0.00 | $90.73 | $16,712.46 |
| 28 | $16,712.46 | $574.68 | $0.00 | $94.49 | $17,381.63 |
| 29 | $17,381.63 | $574.68 | $0.00 | $98.28 | $18,054.59 |
| 30 | $18,054.59 | $574.68 | $0.00 | $102.08 | $18,731.35 |
| 31 | $18,731.35 | $574.68 | $0.00 | $105.91 | $19,411.94 |
| 32 | $19,411.94 | $574.68 | $0.00 | $109.76 | $20,096.38 |
| 33 | $20,096.38 | $574.68 | $0.00 | $113.63 | $20,784.69 |
| 34 | $20,784.69 | $574.68 | $0.00 | $117.52 | $21,476.89 |
| 35 | $21,476.89 | $574.68 | $0.00 | $121.43 | $22,173.00 |
| 36 | $22,173.00 | $574.68 | $0.00 | $125.37 | $22,873.05 |
| 37 | $22,873.05 | $574.68 | $0.00 | $129.33 | $23,577.06 |
| 38 | $23,577.06 | $574.68 | $0.00 | $133.31 | $24,285.05 |
| 39 | $24,285.05 | $574.68 | $0.00 | $137.31 | $24,997.04 |
| 40 | $24,997.04 | $574.68 | $0.00 | $141.34 | $25,713.06 |
| 41 | $25,713.06 | $574.68 | $0.00 | $145.39 | $26,433.13 |
| 42 | $26,433.13 | $574.68 | $0.00 | $149.46 | $27,157.27 |
| 43 | $27,157.27 | $574.68 | $0.00 | $153.55 | $27,885.50 |
| 44 | $27,885.50 | $574.68 | $0.00 | $157.67 | $28,617.85 |
| 45 | $28,617.85 | $574.68 | $0.00 | $161.81 | $29,354.34 |
| 46 | $29,354.34 | $574.68 | $0.00 | $165.97 | $30,094.99 |
| 47 | $30,094.99 | $574.68 | $0.00 | $170.16 | $30,839.83 |
| 48 | $30,839.83 | $574.68 | $0.00 | $174.37 | $31,588.88 |
| 49 | $31,588.88 | $574.68 | $0.00 | $178.61 | $32,342.17 |
| 50 | $32,342.17 | $574.68 | $0.00 | $182.87 | $33,099.72 |
| 51 | $33,099.72 | $574.68 | $0.00 | $187.15 | $33,861.55 |
| 52 | $33,861.55 | $574.68 | $0.00 | $191.46 | $34,627.69 |
| 53 | $34,627.69 | $574.68 | $0.00 | $195.79 | $35,398.16 |
| 54 | $35,398.16 | $574.68 | $0.00 | $200.15 | $36,172.99 |
| 55 | $36,172.99 | $574.68 | $0.00 | $204.53 | $36,952.20 |
| 56 | $36,952.20 | $574.68 | $0.00 | $208.93 | $37,735.81 |
| 57 | $37,735.81 | $574.68 | $0.00 | $213.36 | $38,523.85 |
| 58 | $38,523.85 | $574.68 | $0.00 | $217.82 | $39,316.35 |
| 59 | $39,316.35 | $574.68 | $0.00 | $222.30 | $40,113.33 |
| 60 | $40,113.33 | $574.68 | $0.00 | $226.81 | $40,914.82 |
| 61 | $40,914.82 | $574.68 | $0.00 | $231.34 | $41,720.84 |
| 62 | $41,720.84 | $574.68 | $0.00 | $235.90 | $42,531.42 |
| 63 | $42,531.42 | $574.68 | $0.00 | $240.48 | $43,346.58 |
| 64 | $43,346.58 | $574.68 | $0.00 | $245.09 | $44,166.35 |
| 65 | $44,166.35 | $574.68 | $0.00 | $249.72 | $44,990.75 |
| 66 | $44,990.75 | $574.68 | $0.00 | $254.38 | $45,819.81 |
| 67 | $45,819.81 | $574.68 | $0.00 | $259.07 | $46,653.56 |
| 68 | $46,653.56 | $574.68 | $0.00 | $263.79 | $47,492.03 |
| 69 | $47,492.03 | $574.68 | $0.00 | $268.53 | $48,335.24 |
| 70 | $48,335.24 | $574.68 | $0.00 | $273.29 | $49,183.21 |
| 71 | $49,183.21 | $574.68 | $0.00 | $278.09 | $50,035.98 |
| 72 | $50,035.98 | $574.68 | $0.00 | $282.91 | $50,893.57 |
| 73 | $50,893.57 | $574.68 | $0.00 | $287.76 | $51,756.01 |
| 74 | $51,756.01 | $574.68 | $0.00 | $292.64 | $52,623.33 |
| 75 | $52,623.33 | $574.68 | $0.00 | $297.54 | $53,495.55 |
| 76 | $53,495.55 | $574.68 | $0.00 | $302.47 | $54,372.70 |
| 77 | $54,372.70 | $574.68 | $0.00 | $307.43 | $55,254.81 |
| 78 | $55,254.81 | $574.68 | $0.00 | $312.42 | $56,141.91 |
| 79 | $56,141.91 | $574.68 | $0.00 | $317.43 | $57,034.02 |
| 80 | $57,034.02 | $574.68 | $0.00 | $322.48 | $57,931.18 |
| 81 | $57,931.18 | $574.68 | $0.00 | $327.55 | $58,833.41 |
| 82 | $58,833.41 | $574.68 | $0.00 | $332.65 | $59,740.74 |
| 83 | $59,740.74 | $574.68 | $0.00 | $337.78 | $60,653.20 |
| 84 | $60,653.20 | $574.68 | $0.00 | $342.94 | $61,570.82 |
| 85 | $61,570.82 | $574.68 | $0.00 | $348.13 | $62,493.63 |
| 86 | $62,493.63 | $574.68 | $0.00 | $353.35 | $63,421.66 |
| 87 | $63,421.66 | $574.68 | $0.00 | $358.60 | $64,354.94 |
| 88 | $64,354.94 | $574.68 | $0.00 | $363.87 | $65,293.49 |
| 89 | $65,293.49 | $574.68 | $0.00 | $369.18 | $66,237.35 |
| 90 | $66,237.35 | $574.68 | $0.00 | $374.52 | $67,186.55 |
| 91 | $67,186.55 | $574.68 | $0.00 | $379.88 | $68,141.11 |
| 92 | $68,141.11 | $574.68 | $0.00 | $385.28 | $69,101.07 |
| 93 | $69,101.07 | $574.68 | $0.00 | $390.71 | $70,066.46 |
| 94 | $70,066.46 | $574.68 | $0.00 | $396.17 | $71,037.31 |
| 95 | $71,037.31 | $574.68 | $0.00 | $401.66 | $72,013.65 |
| 96 | $72,013.65 | $574.68 | $0.00 | $407.18 | $72,995.51 |
| 97 | $72,995.51 | $574.68 | $0.00 | $412.73 | $73,982.92 |
| 98 | $73,982.92 | $574.68 | $0.00 | $418.31 | $74,975.91 |
| 99 | $74,975.91 | $574.68 | $0.00 | $423.92 | $75,974.51 |
| 100 | $75,974.51 | $574.68 | $0.00 | $429.57 | $76,978.76 |
| 101 | $76,978.76 | $574.68 | $0.00 | $435.25 | $77,988.69 |
| 102 | $77,988.69 | $574.68 | $0.00 | $440.96 | $79,004.33 |
| 103 | $79,004.33 | $574.68 | $0.00 | $446.70 | $80,025.71 |
| 104 | $80,025.71 | $574.68 | $0.00 | $452.48 | $81,052.87 |
| 105 | $81,052.87 | $574.68 | $0.00 | $458.28 | $82,085.83 |
| 106 | $82,085.83 | $574.68 | $0.00 | $464.13 | $83,124.64 |
| 107 | $83,124.64 | $574.68 | $0.00 | $470.00 | $84,169.32 |
| 108 | $84,169.32 | $574.68 | $0.00 | $475.91 | $85,219.91 |
| 109 | $85,219.91 | $574.68 | $0.00 | $481.85 | $86,276.44 |
| 110 | $86,276.44 | $574.68 | $0.00 | $487.82 | $87,338.94 |
| 111 | $87,338.94 | $574.68 | $0.00 | $493.83 | $88,407.45 |
| 112 | $88,407.45 | $574.68 | $0.00 | $499.87 | $89,482.00 |
| 113 | $89,482.00 | $574.68 | $0.00 | $505.94 | $90,562.62 |
| 114 | $90,562.62 | $574.68 | $0.00 | $512.05 | $91,649.35 |
| 115 | $91,649.35 | $574.68 | $0.00 | $518.20 | $92,742.23 |
| 116 | $92,742.23 | $574.68 | $0.00 | $524.38 | $93,841.29 |
| 117 | $93,841.29 | $574.68 | $0.00 | $530.59 | $94,946.56 |
| 118 | $94,946.56 | $574.68 | $0.00 | $536.84 | $96,058.08 |
| 119 | $96,058.08 | $574.68 | $0.00 | $543.13 | $97,175.89 |
| 120 | $97,175.89 | $574.68 | $0.00 | $549.45 | $98,300.02 |
| 121 | $98,300.02 | $574.68 | $0.00 | $555.80 | $99,430.50 |
| 122 | $99,430.50 | $574.68 | $0.00 | $562.19 | $100,567.37 |
| 123 | $100,567.37 | $574.68 | $0.00 | $568.62 | $101,710.67 |
| 124 | $101,710.67 | $574.68 | $0.00 | $575.09 | $102,860.44 |
| 125 | $102,860.44 | $574.68 | $0.00 | $581.59 | $104,016.71 |
| 126 | $104,016.71 | $574.68 | $0.00 | $588.13 | $105,179.52 |
| 127 | $105,179.52 | $574.68 | $0.00 | $594.70 | $106,348.90 |
| 128 | $106,348.90 | $574.68 | $0.00 | $601.31 | $107,524.89 |
| 129 | $107,524.89 | $574.68 | $0.00 | $607.96 | $108,707.53 |
| 130 | $108,707.53 | $574.68 | $0.00 | $614.65 | $109,896.86 |
| 131 | $109,896.86 | $574.68 | $0.00 | $621.37 | $111,092.91 |
| 132 | $111,092.91 | $574.68 | $0.00 | $628.14 | $112,295.73 |
| 133 | $112,295.73 | $574.68 | $0.00 | $634.94 | $113,505.35 |
| 134 | $113,505.35 | $574.68 | $0.00 | $641.78 | $114,721.81 |
| 135 | $114,721.81 | $574.68 | $0.00 | $648.65 | $115,945.14 |
| 136 | $115,945.14 | $574.68 | $0.00 | $655.57 | $117,175.39 |
| 137 | $117,175.39 | $574.68 | $0.00 | $662.53 | $118,412.60 |
| 138 | $118,412.60 | $574.68 | $0.00 | $669.52 | $119,656.80 |
| 139 | $119,656.80 | $574.68 | $0.00 | $676.56 | $120,908.04 |
| 140 | $120,908.04 | $574.68 | $0.00 | $683.63 | $122,166.35 |
| 141 | $122,166.35 | $574.68 | $0.00 | $690.75 | $123,431.78 |
| 142 | $123,431.78 | $574.68 | $0.00 | $697.90 | $124,704.36 |
| 143 | $124,704.36 | $574.68 | $0.00 | $705.10 | $125,984.14 |
| 144 | $125,984.14 | $574.68 | $0.00 | $712.33 | $127,271.15 |
| 145 | $127,271.15 | $574.68 | $0.00 | $719.61 | $128,565.44 |
| 146 | $128,565.44 | $574.68 | $0.00 | $726.93 | $129,867.05 |
| 147 | $129,867.05 | $574.68 | $0.00 | $734.29 | $131,176.02 |
| 148 | $131,176.02 | $574.68 | $0.00 | $741.69 | $132,492.39 |
| 149 | $132,492.39 | $574.68 | $0.00 | $749.13 | $133,816.20 |
| 150 | $133,816.20 | $574.68 | $0.00 | $756.62 | $135,147.50 |
| 151 | $135,147.50 | $574.68 | $0.00 | $764.14 | $136,486.32 |
| 152 | $136,486.32 | $574.68 | $0.00 | $771.71 | $137,832.71 |
| 153 | $137,832.71 | $574.68 | $0.00 | $779.33 | $139,186.72 |
| 154 | $139,186.72 | $574.68 | $0.00 | $786.98 | $140,548.38 |
| 155 | $140,548.38 | $574.68 | $0.00 | $794.68 | $141,917.74 |
| 156 | $141,917.74 | $574.68 | $0.00 | $802.42 | $143,294.84 |
| 157 | $143,294.84 | $574.68 | $0.00 | $810.21 | $144,679.73 |
| 158 | $144,679.73 | $574.68 | $0.00 | $818.04 | $146,072.45 |
| 159 | $146,072.45 | $574.68 | $0.00 | $825.91 | $147,473.04 |
| 160 | $147,473.04 | $574.68 | $0.00 | $833.83 | $148,881.55 |
| 161 | $148,881.55 | $574.68 | $0.00 | $841.80 | $150,298.03 |
| 162 | $150,298.03 | $574.68 | $0.00 | $849.81 | $151,722.52 |
| 163 | $151,722.52 | $574.68 | $0.00 | $857.86 | $153,155.06 |
| 164 | $153,155.06 | $574.68 | $0.00 | $865.96 | $154,595.70 |
| 165 | $154,595.70 | $574.68 | $0.00 | $874.11 | $156,044.49 |
| 166 | $156,044.49 | $574.68 | $0.00 | $882.30 | $157,501.47 |
| 167 | $157,501.47 | $574.68 | $0.00 | $890.54 | $158,966.69 |
| 168 | $158,966.69 | $574.68 | $0.00 | $898.82 | $160,440.19 |
| 169 | $160,440.19 | $574.68 | $0.00 | $907.15 | $161,922.02 |
| 170 | $161,922.02 | $574.68 | $0.00 | $915.53 | $163,412.23 |
| 171 | $163,412.23 | $574.68 | $0.00 | $923.96 | $164,910.87 |
| 172 | $164,910.87 | $574.68 | $0.00 | $932.43 | $166,417.98 |
| 173 | $166,417.98 | $574.68 | $0.00 | $940.95 | $167,933.61 |
| 174 | $167,933.61 | $574.68 | $0.00 | $949.52 | $169,457.81 |
| 175 | $169,457.81 | $574.68 | $0.00 | $958.14 | $170,990.63 |
| 176 | $170,990.63 | $574.68 | $0.00 | $966.81 | $172,532.12 |
| 177 | $172,532.12 | $574.68 | $0.00 | $975.52 | $174,082.32 |
| 178 | $174,082.32 | $574.68 | $0.00 | $984.29 | $175,641.29 |
| 179 | $175,641.29 | $574.68 | $0.00 | $993.10 | $177,209.07 |
| 180 | $177,209.07 | $574.68 | $0.00 | $1,001.97 | $178,785.72 |
| 181 | $178,785.72 | $574.68 | $0.00 | $1,010.88 | $180,371.28 |
| 182 | $180,371.28 | $574.68 | $0.00 | $1,019.85 | $181,965.81 |
| 183 | $181,965.81 | $574.68 | $0.00 | $1,028.86 | $183,569.35 |
| 184 | $183,569.35 | $574.68 | $0.00 | $1,037.93 | $185,181.96 |
| 185 | $185,181.96 | $574.68 | $0.00 | $1,047.05 | $186,803.69 |
| 186 | $186,803.69 | $574.68 | $0.00 | $1,056.22 | $188,434.59 |
| 187 | $188,434.59 | $574.68 | $0.00 | $1,065.44 | $190,074.71 |
| 188 | $190,074.71 | $574.68 | $0.00 | $1,074.71 | $191,724.10 |
| 189 | $191,724.10 | $574.68 | $0.00 | $1,084.04 | $193,382.82 |
| 190 | $193,382.82 | $574.68 | $0.00 | $1,093.41 | $195,050.91 |
| 191 | $195,050.91 | $574.68 | $0.00 | $1,102.85 | $196,728.44 |
| 192 | $196,728.44 | $574.68 | $0.00 | $1,112.33 | $198,415.45 |
| 193 | $198,415.45 | $574.68 | $0.00 | $1,121.87 | $200,112.00 |
| 194 | $200,112.00 | $574.68 | $0.00 | $1,131.46 | $201,818.14 |
| 195 | $201,818.14 | $574.68 | $0.00 | $1,141.11 | $203,533.93 |
| 196 | $203,533.93 | $574.68 | $0.00 | $1,150.81 | $205,259.42 |
| 197 | $205,259.42 | $574.68 | $0.00 | $1,160.57 | $206,994.67 |
| 198 | $206,994.67 | $574.68 | $0.00 | $1,170.38 | $208,739.73 |
| 199 | $208,739.73 | $574.68 | $0.00 | $1,180.24 | $210,494.65 |
| 200 | $210,494.65 | $574.68 | $0.00 | $1,190.17 | $212,259.50 |
| 201 | $212,259.50 | $574.68 | $0.00 | $1,200.15 | $214,034.33 |
| 202 | $214,034.33 | $574.68 | $0.00 | $1,210.18 | $215,819.19 |
| 203 | $215,819.19 | $574.68 | $0.00 | $1,220.27 | $217,614.14 |
| 204 | $217,614.14 | $574.68 | $0.00 | $1,230.42 | $219,419.24 |
| 205 | $219,419.24 | $574.68 | $0.00 | $1,240.63 | $221,234.55 |
| 206 | $221,234.55 | $574.68 | $0.00 | $1,250.89 | $223,060.12 |
| 207 | $223,060.12 | $574.68 | $0.00 | $1,261.21 | $224,896.01 |
| 208 | $224,896.01 | $574.68 | $0.00 | $1,271.59 | $226,742.28 |
| 209 | $226,742.28 | $574.68 | $0.00 | $1,282.03 | $228,598.99 |
| 210 | $228,598.99 | $574.68 | $0.00 | $1,292.53 | $230,466.20 |
| 211 | $230,466.20 | $574.68 | $0.00 | $1,303.09 | $232,343.97 |
| 212 | $232,343.97 | $574.68 | $0.00 | $1,313.71 | $234,232.36 |
| 213 | $234,232.36 | $574.68 | $0.00 | $1,324.38 | $236,131.42 |
| 214 | $236,131.42 | $574.68 | $0.00 | $1,335.12 | $238,041.22 |
| 215 | $238,041.22 | $574.68 | $0.00 | $1,345.92 | $239,961.82 |
| 216 | $239,961.82 | $574.68 | $0.00 | $1,356.78 | $241,893.28 |
| 217 | $241,893.28 | $574.68 | $67,375.71 | $1,367.70 | $176,459.95 |
| 218 | $176,459.95 | $574.68 | $0.00 | $997.73 | $178,032.36 |
| 219 | $178,032.36 | $574.68 | $0.00 | $1,006.62 | $179,613.66 |
| 220 | $179,613.66 | $574.68 | $0.00 | $1,015.56 | $181,203.90 |
| 221 | $181,203.90 | $574.68 | $0.00 | $1,024.55 | $182,803.13 |
| 222 | $182,803.13 | $574.68 | $0.00 | $1,033.60 | $184,411.41 |
| 223 | $184,411.41 | $574.68 | $0.00 | $1,042.69 | $186,028.78 |
| 224 | $186,028.78 | $574.68 | $0.00 | $1,051.83 | $187,655.29 |
| 225 | $187,655.29 | $574.68 | $0.00 | $1,061.03 | $189,291.00 |
| 226 | $189,291.00 | $574.68 | $0.00 | $1,070.28 | $190,935.96 |
| 227 | $190,935.96 | $574.68 | $0.00 | $1,079.58 | $192,590.22 |
| 228 | $192,590.22 | $574.68 | $0.00 | $1,088.93 | $194,253.83 |
| 229 | $194,253.83 | $574.68 | $70,744.50 | $1,098.34 | $125,182.35 |
| 230 | $125,182.35 | $574.68 | $0.00 | $707.80 | $126,464.83 |
| 231 | $126,464.83 | $574.68 | $0.00 | $715.05 | $127,754.56 |
| 232 | $127,754.56 | $574.68 | $0.00 | $722.34 | $129,051.58 |
| 233 | $129,051.58 | $574.68 | $0.00 | $729.68 | $130,355.94 |
| 234 | $130,355.94 | $574.68 | $0.00 | $737.05 | $131,667.67 |
| 235 | $131,667.67 | $574.68 | $0.00 | $744.47 | $132,986.82 |
| 236 | $132,986.82 | $574.68 | $0.00 | $751.93 | $134,313.43 |
| 237 | $134,313.43 | $574.68 | $0.00 | $759.43 | $135,647.54 |
| 238 | $135,647.54 | $574.68 | $0.00 | $766.97 | $136,989.19 |
| 239 | $136,989.19 | $574.68 | $0.00 | $774.56 | $138,338.43 |
| 240 | $138,338.43 | $574.68 | $0.00 | $782.19 | $139,695.30 |
| 241 | $139,695.30 | $574.68 | $74,281.72 | $789.86 | $66,778.12 |
| 242 | $66,778.12 | $574.68 | $0.00 | $377.57 | $67,730.37 |
| 243 | $67,730.37 | $574.68 | $0.00 | $382.96 | $68,688.01 |
| 244 | $68,688.01 | $574.68 | $0.00 | $388.37 | $69,651.06 |
| 245 | $69,651.06 | $574.68 | $0.00 | $393.82 | $70,619.56 |
| 246 | $70,619.56 | $574.68 | $0.00 | $399.29 | $71,593.53 |
| 247 | $71,593.53 | $574.68 | $0.00 | $404.80 | $72,573.01 |
| 248 | $72,573.01 | $574.68 | $0.00 | $410.34 | $73,558.03 |
| 249 | $73,558.03 | $574.68 | $0.00 | $415.91 | $74,548.62 |
| 250 | $74,548.62 | $574.68 | $0.00 | $421.51 | $75,544.81 |
| 251 | $75,544.81 | $574.68 | $0.00 | $427.14 | $76,546.63 |
| 252 | $76,546.63 | $574.68 | $0.00 | $432.81 | $77,554.12 |
| 253 | $77,554.12 | $0.00 | $77,995.81 | $438.50 | ($3.19) |