How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $102,476 |
| Monthly savings required | $811 |
How much will it cost to send your child to Platt College San Diego in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $409,903.11 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $811.18 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 | $39,517.00 |
| 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 Platt College San Diego in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $811.18 | $0.00 | $0.00 | $811.18 |
| 2 | $811.18 | $811.18 | $0.00 | $4.59 | $1,626.95 |
| 3 | $1,626.95 | $811.18 | $0.00 | $9.20 | $2,447.33 |
| 4 | $2,447.33 | $811.18 | $0.00 | $13.84 | $3,272.35 |
| 5 | $3,272.35 | $811.18 | $0.00 | $18.50 | $4,102.03 |
| 6 | $4,102.03 | $811.18 | $0.00 | $23.19 | $4,936.40 |
| 7 | $4,936.40 | $811.18 | $0.00 | $27.91 | $5,775.49 |
| 8 | $5,775.49 | $811.18 | $0.00 | $32.66 | $6,619.33 |
| 9 | $6,619.33 | $811.18 | $0.00 | $37.43 | $7,467.94 |
| 10 | $7,467.94 | $811.18 | $0.00 | $42.22 | $8,321.34 |
| 11 | $8,321.34 | $811.18 | $0.00 | $47.05 | $9,179.57 |
| 12 | $9,179.57 | $811.18 | $0.00 | $51.90 | $10,042.65 |
| 13 | $10,042.65 | $811.18 | $0.00 | $56.78 | $10,910.61 |
| 14 | $10,910.61 | $811.18 | $0.00 | $61.69 | $11,783.48 |
| 15 | $11,783.48 | $811.18 | $0.00 | $66.63 | $12,661.29 |
| 16 | $12,661.29 | $811.18 | $0.00 | $71.59 | $13,544.06 |
| 17 | $13,544.06 | $811.18 | $0.00 | $76.58 | $14,431.82 |
| 18 | $14,431.82 | $811.18 | $0.00 | $81.60 | $15,324.60 |
| 19 | $15,324.60 | $811.18 | $0.00 | $86.65 | $16,222.43 |
| 20 | $16,222.43 | $811.18 | $0.00 | $91.72 | $17,125.33 |
| 21 | $17,125.33 | $811.18 | $0.00 | $96.83 | $18,033.34 |
| 22 | $18,033.34 | $811.18 | $0.00 | $101.96 | $18,946.48 |
| 23 | $18,946.48 | $811.18 | $0.00 | $107.13 | $19,864.79 |
| 24 | $19,864.79 | $811.18 | $0.00 | $112.32 | $20,788.29 |
| 25 | $20,788.29 | $811.18 | $0.00 | $117.54 | $21,717.01 |
| 26 | $21,717.01 | $811.18 | $0.00 | $122.79 | $22,650.98 |
| 27 | $22,650.98 | $811.18 | $0.00 | $128.07 | $23,590.23 |
| 28 | $23,590.23 | $811.18 | $0.00 | $133.38 | $24,534.79 |
| 29 | $24,534.79 | $811.18 | $0.00 | $138.72 | $25,484.69 |
| 30 | $25,484.69 | $811.18 | $0.00 | $144.09 | $26,439.96 |
| 31 | $26,439.96 | $811.18 | $0.00 | $149.50 | $27,400.64 |
| 32 | $27,400.64 | $811.18 | $0.00 | $154.93 | $28,366.75 |
| 33 | $28,366.75 | $811.18 | $0.00 | $160.39 | $29,338.32 |
| 34 | $29,338.32 | $811.18 | $0.00 | $165.88 | $30,315.38 |
| 35 | $30,315.38 | $811.18 | $0.00 | $171.41 | $31,297.97 |
| 36 | $31,297.97 | $811.18 | $0.00 | $176.96 | $32,286.11 |
| 37 | $32,286.11 | $811.18 | $0.00 | $182.55 | $33,279.84 |
| 38 | $33,279.84 | $811.18 | $0.00 | $188.17 | $34,279.19 |
| 39 | $34,279.19 | $811.18 | $0.00 | $193.82 | $35,284.19 |
| 40 | $35,284.19 | $811.18 | $0.00 | $199.50 | $36,294.87 |
| 41 | $36,294.87 | $811.18 | $0.00 | $205.22 | $37,311.27 |
| 42 | $37,311.27 | $811.18 | $0.00 | $210.96 | $38,333.41 |
| 43 | $38,333.41 | $811.18 | $0.00 | $216.74 | $39,361.33 |
| 44 | $39,361.33 | $811.18 | $0.00 | $222.55 | $40,395.06 |
| 45 | $40,395.06 | $811.18 | $0.00 | $228.40 | $41,434.64 |
| 46 | $41,434.64 | $811.18 | $0.00 | $234.28 | $42,480.10 |
| 47 | $42,480.10 | $811.18 | $0.00 | $240.19 | $43,531.47 |
| 48 | $43,531.47 | $811.18 | $0.00 | $246.13 | $44,588.78 |
| 49 | $44,588.78 | $811.18 | $0.00 | $252.11 | $45,652.07 |
| 50 | $45,652.07 | $811.18 | $0.00 | $258.12 | $46,721.37 |
| 51 | $46,721.37 | $811.18 | $0.00 | $264.17 | $47,796.72 |
| 52 | $47,796.72 | $811.18 | $0.00 | $270.25 | $48,878.15 |
| 53 | $48,878.15 | $811.18 | $0.00 | $276.36 | $49,965.69 |
| 54 | $49,965.69 | $811.18 | $0.00 | $282.51 | $51,059.38 |
| 55 | $51,059.38 | $811.18 | $0.00 | $288.70 | $52,159.26 |
| 56 | $52,159.26 | $811.18 | $0.00 | $294.92 | $53,265.36 |
| 57 | $53,265.36 | $811.18 | $0.00 | $301.17 | $54,377.71 |
| 58 | $54,377.71 | $811.18 | $0.00 | $307.46 | $55,496.35 |
| 59 | $55,496.35 | $811.18 | $0.00 | $313.78 | $56,621.31 |
| 60 | $56,621.31 | $811.18 | $0.00 | $320.15 | $57,752.64 |
| 61 | $57,752.64 | $811.18 | $0.00 | $326.54 | $58,890.36 |
| 62 | $58,890.36 | $811.18 | $0.00 | $332.97 | $60,034.51 |
| 63 | $60,034.51 | $811.18 | $0.00 | $339.44 | $61,185.13 |
| 64 | $61,185.13 | $811.18 | $0.00 | $345.95 | $62,342.26 |
| 65 | $62,342.26 | $811.18 | $0.00 | $352.49 | $63,505.93 |
| 66 | $63,505.93 | $811.18 | $0.00 | $359.07 | $64,676.18 |
| 67 | $64,676.18 | $811.18 | $0.00 | $365.69 | $65,853.05 |
| 68 | $65,853.05 | $811.18 | $0.00 | $372.34 | $67,036.57 |
| 69 | $67,036.57 | $811.18 | $0.00 | $379.03 | $68,226.78 |
| 70 | $68,226.78 | $811.18 | $0.00 | $385.76 | $69,423.72 |
| 71 | $69,423.72 | $811.18 | $0.00 | $392.53 | $70,627.43 |
| 72 | $70,627.43 | $811.18 | $0.00 | $399.34 | $71,837.95 |
| 73 | $71,837.95 | $811.18 | $0.00 | $406.18 | $73,055.31 |
| 74 | $73,055.31 | $811.18 | $0.00 | $413.07 | $74,279.56 |
| 75 | $74,279.56 | $811.18 | $0.00 | $419.99 | $75,510.73 |
| 76 | $75,510.73 | $811.18 | $0.00 | $426.95 | $76,748.86 |
| 77 | $76,748.86 | $811.18 | $0.00 | $433.95 | $77,993.99 |
| 78 | $77,993.99 | $811.18 | $0.00 | $440.99 | $79,246.16 |
| 79 | $79,246.16 | $811.18 | $0.00 | $448.07 | $80,505.41 |
| 80 | $80,505.41 | $811.18 | $0.00 | $455.19 | $81,771.78 |
| 81 | $81,771.78 | $811.18 | $0.00 | $462.35 | $83,045.31 |
| 82 | $83,045.31 | $811.18 | $0.00 | $469.55 | $84,326.04 |
| 83 | $84,326.04 | $811.18 | $0.00 | $476.79 | $85,614.01 |
| 84 | $85,614.01 | $811.18 | $0.00 | $484.07 | $86,909.26 |
| 85 | $86,909.26 | $811.18 | $0.00 | $491.40 | $88,211.84 |
| 86 | $88,211.84 | $811.18 | $0.00 | $498.76 | $89,521.78 |
| 87 | $89,521.78 | $811.18 | $0.00 | $506.17 | $90,839.13 |
| 88 | $90,839.13 | $811.18 | $0.00 | $513.62 | $92,163.93 |
| 89 | $92,163.93 | $811.18 | $0.00 | $521.11 | $93,496.22 |
| 90 | $93,496.22 | $811.18 | $0.00 | $528.64 | $94,836.04 |
| 91 | $94,836.04 | $811.18 | $0.00 | $536.22 | $96,183.44 |
| 92 | $96,183.44 | $811.18 | $0.00 | $543.84 | $97,538.46 |
| 93 | $97,538.46 | $811.18 | $0.00 | $551.50 | $98,901.14 |
| 94 | $98,901.14 | $811.18 | $0.00 | $559.20 | $100,271.52 |
| 95 | $100,271.52 | $811.18 | $0.00 | $566.95 | $101,649.65 |
| 96 | $101,649.65 | $811.18 | $0.00 | $574.74 | $103,035.57 |
| 97 | $103,035.57 | $811.18 | $0.00 | $582.58 | $104,429.33 |
| 98 | $104,429.33 | $811.18 | $0.00 | $590.46 | $105,830.97 |
| 99 | $105,830.97 | $811.18 | $0.00 | $598.38 | $107,240.53 |
| 100 | $107,240.53 | $811.18 | $0.00 | $606.35 | $108,658.06 |
| 101 | $108,658.06 | $811.18 | $0.00 | $614.37 | $110,083.61 |
| 102 | $110,083.61 | $811.18 | $0.00 | $622.43 | $111,517.22 |
| 103 | $111,517.22 | $811.18 | $0.00 | $630.53 | $112,958.93 |
| 104 | $112,958.93 | $811.18 | $0.00 | $638.69 | $114,408.80 |
| 105 | $114,408.80 | $811.18 | $0.00 | $646.88 | $115,866.86 |
| 106 | $115,866.86 | $811.18 | $0.00 | $655.13 | $117,333.17 |
| 107 | $117,333.17 | $811.18 | $0.00 | $663.42 | $118,807.77 |
| 108 | $118,807.77 | $811.18 | $0.00 | $671.76 | $120,290.71 |
| 109 | $120,290.71 | $811.18 | $0.00 | $680.14 | $121,782.03 |
| 110 | $121,782.03 | $811.18 | $0.00 | $688.57 | $123,281.78 |
| 111 | $123,281.78 | $811.18 | $0.00 | $697.05 | $124,790.01 |
| 112 | $124,790.01 | $811.18 | $0.00 | $705.58 | $126,306.77 |
| 113 | $126,306.77 | $811.18 | $0.00 | $714.16 | $127,832.11 |
| 114 | $127,832.11 | $811.18 | $0.00 | $722.78 | $129,366.07 |
| 115 | $129,366.07 | $811.18 | $0.00 | $731.45 | $130,908.70 |
| 116 | $130,908.70 | $811.18 | $0.00 | $740.18 | $132,460.06 |
| 117 | $132,460.06 | $811.18 | $0.00 | $748.95 | $134,020.19 |
| 118 | $134,020.19 | $811.18 | $0.00 | $757.77 | $135,589.14 |
| 119 | $135,589.14 | $811.18 | $0.00 | $766.64 | $137,166.96 |
| 120 | $137,166.96 | $811.18 | $0.00 | $775.56 | $138,753.70 |
| 121 | $138,753.70 | $811.18 | $0.00 | $784.53 | $140,349.41 |
| 122 | $140,349.41 | $811.18 | $0.00 | $793.56 | $141,954.15 |
| 123 | $141,954.15 | $811.18 | $0.00 | $802.63 | $143,567.96 |
| 124 | $143,567.96 | $811.18 | $0.00 | $811.75 | $145,190.89 |
| 125 | $145,190.89 | $811.18 | $0.00 | $820.93 | $146,823.00 |
| 126 | $146,823.00 | $811.18 | $0.00 | $830.16 | $148,464.34 |
| 127 | $148,464.34 | $811.18 | $0.00 | $839.44 | $150,114.96 |
| 128 | $150,114.96 | $811.18 | $0.00 | $848.77 | $151,774.91 |
| 129 | $151,774.91 | $811.18 | $0.00 | $858.16 | $153,444.25 |
| 130 | $153,444.25 | $811.18 | $0.00 | $867.60 | $155,123.03 |
| 131 | $155,123.03 | $811.18 | $0.00 | $877.09 | $156,811.30 |
| 132 | $156,811.30 | $811.18 | $0.00 | $886.63 | $158,509.11 |
| 133 | $158,509.11 | $811.18 | $0.00 | $896.23 | $160,216.52 |
| 134 | $160,216.52 | $811.18 | $0.00 | $905.89 | $161,933.59 |
| 135 | $161,933.59 | $811.18 | $0.00 | $915.60 | $163,660.37 |
| 136 | $163,660.37 | $811.18 | $0.00 | $925.36 | $165,396.91 |
| 137 | $165,396.91 | $811.18 | $0.00 | $935.18 | $167,143.27 |
| 138 | $167,143.27 | $811.18 | $0.00 | $945.05 | $168,899.50 |
| 139 | $168,899.50 | $811.18 | $0.00 | $954.98 | $170,665.66 |
| 140 | $170,665.66 | $811.18 | $0.00 | $964.97 | $172,441.81 |
| 141 | $172,441.81 | $811.18 | $0.00 | $975.01 | $174,228.00 |
| 142 | $174,228.00 | $811.18 | $0.00 | $985.11 | $176,024.29 |
| 143 | $176,024.29 | $811.18 | $0.00 | $995.27 | $177,830.74 |
| 144 | $177,830.74 | $811.18 | $0.00 | $1,005.48 | $179,647.40 |
| 145 | $179,647.40 | $811.18 | $0.00 | $1,015.75 | $181,474.33 |
| 146 | $181,474.33 | $811.18 | $0.00 | $1,026.08 | $183,311.59 |
| 147 | $183,311.59 | $811.18 | $0.00 | $1,036.47 | $185,159.24 |
| 148 | $185,159.24 | $811.18 | $0.00 | $1,046.92 | $187,017.34 |
| 149 | $187,017.34 | $811.18 | $0.00 | $1,057.42 | $188,885.94 |
| 150 | $188,885.94 | $811.18 | $0.00 | $1,067.99 | $190,765.11 |
| 151 | $190,765.11 | $811.18 | $0.00 | $1,078.61 | $192,654.90 |
| 152 | $192,654.90 | $811.18 | $0.00 | $1,089.30 | $194,555.38 |
| 153 | $194,555.38 | $811.18 | $0.00 | $1,100.04 | $196,466.60 |
| 154 | $196,466.60 | $811.18 | $0.00 | $1,110.85 | $198,388.63 |
| 155 | $198,388.63 | $811.18 | $0.00 | $1,121.72 | $200,321.53 |
| 156 | $200,321.53 | $811.18 | $0.00 | $1,132.65 | $202,265.36 |
| 157 | $202,265.36 | $811.18 | $0.00 | $1,143.64 | $204,220.18 |
| 158 | $204,220.18 | $811.18 | $0.00 | $1,154.69 | $206,186.05 |
| 159 | $206,186.05 | $811.18 | $0.00 | $1,165.81 | $208,163.04 |
| 160 | $208,163.04 | $811.18 | $0.00 | $1,176.98 | $210,151.20 |
| 161 | $210,151.20 | $811.18 | $0.00 | $1,188.23 | $212,150.61 |
| 162 | $212,150.61 | $811.18 | $0.00 | $1,199.53 | $214,161.32 |
| 163 | $214,161.32 | $811.18 | $0.00 | $1,210.90 | $216,183.40 |
| 164 | $216,183.40 | $811.18 | $0.00 | $1,222.33 | $218,216.91 |
| 165 | $218,216.91 | $811.18 | $0.00 | $1,233.83 | $220,261.92 |
| 166 | $220,261.92 | $811.18 | $0.00 | $1,245.39 | $222,318.49 |
| 167 | $222,318.49 | $811.18 | $0.00 | $1,257.02 | $224,386.69 |
| 168 | $224,386.69 | $811.18 | $0.00 | $1,268.71 | $226,466.58 |
| 169 | $226,466.58 | $811.18 | $0.00 | $1,280.47 | $228,558.23 |
| 170 | $228,558.23 | $811.18 | $0.00 | $1,292.30 | $230,661.71 |
| 171 | $230,661.71 | $811.18 | $0.00 | $1,304.19 | $232,777.08 |
| 172 | $232,777.08 | $811.18 | $0.00 | $1,316.16 | $234,904.42 |
| 173 | $234,904.42 | $811.18 | $0.00 | $1,328.18 | $237,043.78 |
| 174 | $237,043.78 | $811.18 | $0.00 | $1,340.28 | $239,195.24 |
| 175 | $239,195.24 | $811.18 | $0.00 | $1,352.44 | $241,358.86 |
| 176 | $241,358.86 | $811.18 | $0.00 | $1,364.68 | $243,534.72 |
| 177 | $243,534.72 | $811.18 | $0.00 | $1,376.98 | $245,722.88 |
| 178 | $245,722.88 | $811.18 | $0.00 | $1,389.35 | $247,923.41 |
| 179 | $247,923.41 | $811.18 | $0.00 | $1,401.80 | $250,136.39 |
| 180 | $250,136.39 | $811.18 | $0.00 | $1,414.31 | $252,361.88 |
| 181 | $252,361.88 | $811.18 | $0.00 | $1,426.89 | $254,599.95 |
| 182 | $254,599.95 | $811.18 | $0.00 | $1,439.55 | $256,850.68 |
| 183 | $256,850.68 | $811.18 | $0.00 | $1,452.27 | $259,114.13 |
| 184 | $259,114.13 | $811.18 | $0.00 | $1,465.07 | $261,390.38 |
| 185 | $261,390.38 | $811.18 | $0.00 | $1,477.94 | $263,679.50 |
| 186 | $263,679.50 | $811.18 | $0.00 | $1,490.88 | $265,981.56 |
| 187 | $265,981.56 | $811.18 | $0.00 | $1,503.90 | $268,296.64 |
| 188 | $268,296.64 | $811.18 | $0.00 | $1,516.99 | $270,624.81 |
| 189 | $270,624.81 | $811.18 | $0.00 | $1,530.15 | $272,966.14 |
| 190 | $272,966.14 | $811.18 | $0.00 | $1,543.39 | $275,320.71 |
| 191 | $275,320.71 | $811.18 | $0.00 | $1,556.70 | $277,688.59 |
| 192 | $277,688.59 | $811.18 | $0.00 | $1,570.09 | $280,069.86 |
| 193 | $280,069.86 | $811.18 | $0.00 | $1,583.56 | $282,464.60 |
| 194 | $282,464.60 | $811.18 | $0.00 | $1,597.10 | $284,872.88 |
| 195 | $284,872.88 | $811.18 | $0.00 | $1,610.71 | $287,294.77 |
| 196 | $287,294.77 | $811.18 | $0.00 | $1,624.41 | $289,730.36 |
| 197 | $289,730.36 | $811.18 | $0.00 | $1,638.18 | $292,179.72 |
| 198 | $292,179.72 | $811.18 | $0.00 | $1,652.03 | $294,642.93 |
| 199 | $294,642.93 | $811.18 | $0.00 | $1,665.95 | $297,120.06 |
| 200 | $297,120.06 | $811.18 | $0.00 | $1,679.96 | $299,611.20 |
| 201 | $299,611.20 | $811.18 | $0.00 | $1,694.05 | $302,116.43 |
| 202 | $302,116.43 | $811.18 | $0.00 | $1,708.21 | $304,635.82 |
| 203 | $304,635.82 | $811.18 | $0.00 | $1,722.46 | $307,169.46 |
| 204 | $307,169.46 | $811.18 | $0.00 | $1,736.78 | $309,717.42 |
| 205 | $309,717.42 | $811.18 | $0.00 | $1,751.19 | $312,279.79 |
| 206 | $312,279.79 | $811.18 | $0.00 | $1,765.68 | $314,856.65 |
| 207 | $314,856.65 | $811.18 | $0.00 | $1,780.25 | $317,448.08 |
| 208 | $317,448.08 | $811.18 | $0.00 | $1,794.90 | $320,054.16 |
| 209 | $320,054.16 | $811.18 | $0.00 | $1,809.63 | $322,674.97 |
| 210 | $322,674.97 | $811.18 | $0.00 | $1,824.45 | $325,310.60 |
| 211 | $325,310.60 | $811.18 | $0.00 | $1,839.35 | $327,961.13 |
| 212 | $327,961.13 | $811.18 | $0.00 | $1,854.34 | $330,626.65 |
| 213 | $330,626.65 | $811.18 | $0.00 | $1,869.41 | $333,307.24 |
| 214 | $333,307.24 | $811.18 | $0.00 | $1,884.57 | $336,002.99 |
| 215 | $336,002.99 | $811.18 | $0.00 | $1,899.81 | $338,713.98 |
| 216 | $338,713.98 | $811.18 | $0.00 | $1,915.14 | $341,440.30 |
| 217 | $341,440.30 | $811.18 | $95,102.37 | $1,930.55 | $249,079.66 |
| 218 | $249,079.66 | $811.18 | $0.00 | $1,408.33 | $251,299.17 |
| 219 | $251,299.17 | $811.18 | $0.00 | $1,420.88 | $253,531.23 |
| 220 | $253,531.23 | $811.18 | $0.00 | $1,433.50 | $255,775.91 |
| 221 | $255,775.91 | $811.18 | $0.00 | $1,446.19 | $258,033.28 |
| 222 | $258,033.28 | $811.18 | $0.00 | $1,458.96 | $260,303.42 |
| 223 | $260,303.42 | $811.18 | $0.00 | $1,471.79 | $262,586.39 |
| 224 | $262,586.39 | $811.18 | $0.00 | $1,484.70 | $264,882.27 |
| 225 | $264,882.27 | $811.18 | $0.00 | $1,497.68 | $267,191.13 |
| 226 | $267,191.13 | $811.18 | $0.00 | $1,510.74 | $269,513.05 |
| 227 | $269,513.05 | $811.18 | $0.00 | $1,523.87 | $271,848.10 |
| 228 | $271,848.10 | $811.18 | $0.00 | $1,537.07 | $274,196.35 |
| 229 | $274,196.35 | $811.18 | $99,857.49 | $1,550.35 | $176,700.39 |
| 230 | $176,700.39 | $811.18 | $0.00 | $999.09 | $178,510.66 |
| 231 | $178,510.66 | $811.18 | $0.00 | $1,009.33 | $180,331.17 |
| 232 | $180,331.17 | $811.18 | $0.00 | $1,019.62 | $182,161.97 |
| 233 | $182,161.97 | $811.18 | $0.00 | $1,029.97 | $184,003.12 |
| 234 | $184,003.12 | $811.18 | $0.00 | $1,040.38 | $185,854.68 |
| 235 | $185,854.68 | $811.18 | $0.00 | $1,050.85 | $187,716.71 |
| 236 | $187,716.71 | $811.18 | $0.00 | $1,061.38 | $189,589.27 |
| 237 | $189,589.27 | $811.18 | $0.00 | $1,071.97 | $191,472.42 |
| 238 | $191,472.42 | $811.18 | $0.00 | $1,082.61 | $193,366.21 |
| 239 | $193,366.21 | $811.18 | $0.00 | $1,093.32 | $195,270.71 |
| 240 | $195,270.71 | $811.18 | $0.00 | $1,104.09 | $197,185.98 |
| 241 | $197,185.98 | $811.18 | $104,850.37 | $1,114.92 | $94,261.71 |
| 242 | $94,261.71 | $811.18 | $0.00 | $532.97 | $95,605.86 |
| 243 | $95,605.86 | $811.18 | $0.00 | $540.57 | $96,957.61 |
| 244 | $96,957.61 | $811.18 | $0.00 | $548.21 | $98,317.00 |
| 245 | $98,317.00 | $811.18 | $0.00 | $555.90 | $99,684.08 |
| 246 | $99,684.08 | $811.18 | $0.00 | $563.63 | $101,058.89 |
| 247 | $101,058.89 | $811.18 | $0.00 | $571.40 | $102,441.47 |
| 248 | $102,441.47 | $811.18 | $0.00 | $579.22 | $103,831.87 |
| 249 | $103,831.87 | $811.18 | $0.00 | $587.08 | $105,230.13 |
| 250 | $105,230.13 | $811.18 | $0.00 | $594.99 | $106,636.30 |
| 251 | $106,636.30 | $811.18 | $0.00 | $602.94 | $108,050.42 |
| 252 | $108,050.42 | $811.18 | $0.00 | $610.93 | $109,472.53 |
| 253 | $109,472.53 | $0.00 | $110,092.88 | $618.97 | ($1.38) |