How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $48,047 |
| Monthly savings required | $380 |
How much will it cost to send your child to San Diego State University Imperial Valley Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $192,187.79 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $380.33 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 | $18,528.00 |
| 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 San Diego State University Imperial Valley Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $380.33 | $0.00 | $0.00 | $380.33 |
| 2 | $380.33 | $380.33 | $0.00 | $2.15 | $762.81 |
| 3 | $762.81 | $380.33 | $0.00 | $4.31 | $1,147.45 |
| 4 | $1,147.45 | $380.33 | $0.00 | $6.49 | $1,534.27 |
| 5 | $1,534.27 | $380.33 | $0.00 | $8.67 | $1,923.27 |
| 6 | $1,923.27 | $380.33 | $0.00 | $10.87 | $2,314.47 |
| 7 | $2,314.47 | $380.33 | $0.00 | $13.09 | $2,707.89 |
| 8 | $2,707.89 | $380.33 | $0.00 | $15.31 | $3,103.53 |
| 9 | $3,103.53 | $380.33 | $0.00 | $17.55 | $3,501.41 |
| 10 | $3,501.41 | $380.33 | $0.00 | $19.80 | $3,901.54 |
| 11 | $3,901.54 | $380.33 | $0.00 | $22.06 | $4,303.93 |
| 12 | $4,303.93 | $380.33 | $0.00 | $24.34 | $4,708.60 |
| 13 | $4,708.60 | $380.33 | $0.00 | $26.62 | $5,115.55 |
| 14 | $5,115.55 | $380.33 | $0.00 | $28.92 | $5,524.80 |
| 15 | $5,524.80 | $380.33 | $0.00 | $31.24 | $5,936.37 |
| 16 | $5,936.37 | $380.33 | $0.00 | $33.57 | $6,350.27 |
| 17 | $6,350.27 | $380.33 | $0.00 | $35.91 | $6,766.51 |
| 18 | $6,766.51 | $380.33 | $0.00 | $38.26 | $7,185.10 |
| 19 | $7,185.10 | $380.33 | $0.00 | $40.63 | $7,606.06 |
| 20 | $7,606.06 | $380.33 | $0.00 | $43.01 | $8,029.40 |
| 21 | $8,029.40 | $380.33 | $0.00 | $45.40 | $8,455.13 |
| 22 | $8,455.13 | $380.33 | $0.00 | $47.81 | $8,883.27 |
| 23 | $8,883.27 | $380.33 | $0.00 | $50.23 | $9,313.83 |
| 24 | $9,313.83 | $380.33 | $0.00 | $52.66 | $9,746.82 |
| 25 | $9,746.82 | $380.33 | $0.00 | $55.11 | $10,182.26 |
| 26 | $10,182.26 | $380.33 | $0.00 | $57.57 | $10,620.16 |
| 27 | $10,620.16 | $380.33 | $0.00 | $60.05 | $11,060.54 |
| 28 | $11,060.54 | $380.33 | $0.00 | $62.54 | $11,503.41 |
| 29 | $11,503.41 | $380.33 | $0.00 | $65.04 | $11,948.78 |
| 30 | $11,948.78 | $380.33 | $0.00 | $67.56 | $12,396.67 |
| 31 | $12,396.67 | $380.33 | $0.00 | $70.09 | $12,847.09 |
| 32 | $12,847.09 | $380.33 | $0.00 | $72.64 | $13,300.06 |
| 33 | $13,300.06 | $380.33 | $0.00 | $75.20 | $13,755.59 |
| 34 | $13,755.59 | $380.33 | $0.00 | $77.78 | $14,213.70 |
| 35 | $14,213.70 | $380.33 | $0.00 | $80.37 | $14,674.40 |
| 36 | $14,674.40 | $380.33 | $0.00 | $82.97 | $15,137.70 |
| 37 | $15,137.70 | $380.33 | $0.00 | $85.59 | $15,603.62 |
| 38 | $15,603.62 | $380.33 | $0.00 | $88.23 | $16,072.18 |
| 39 | $16,072.18 | $380.33 | $0.00 | $90.87 | $16,543.38 |
| 40 | $16,543.38 | $380.33 | $0.00 | $93.54 | $17,017.25 |
| 41 | $17,017.25 | $380.33 | $0.00 | $96.22 | $17,493.80 |
| 42 | $17,493.80 | $380.33 | $0.00 | $98.91 | $17,973.04 |
| 43 | $17,973.04 | $380.33 | $0.00 | $101.62 | $18,454.99 |
| 44 | $18,454.99 | $380.33 | $0.00 | $104.35 | $18,939.67 |
| 45 | $18,939.67 | $380.33 | $0.00 | $107.09 | $19,427.09 |
| 46 | $19,427.09 | $380.33 | $0.00 | $109.84 | $19,917.26 |
| 47 | $19,917.26 | $380.33 | $0.00 | $112.62 | $20,410.21 |
| 48 | $20,410.21 | $380.33 | $0.00 | $115.40 | $20,905.94 |
| 49 | $20,905.94 | $380.33 | $0.00 | $118.21 | $21,404.48 |
| 50 | $21,404.48 | $380.33 | $0.00 | $121.02 | $21,905.83 |
| 51 | $21,905.83 | $380.33 | $0.00 | $123.86 | $22,410.02 |
| 52 | $22,410.02 | $380.33 | $0.00 | $126.71 | $22,917.06 |
| 53 | $22,917.06 | $380.33 | $0.00 | $129.58 | $23,426.97 |
| 54 | $23,426.97 | $380.33 | $0.00 | $132.46 | $23,939.76 |
| 55 | $23,939.76 | $380.33 | $0.00 | $135.36 | $24,455.45 |
| 56 | $24,455.45 | $380.33 | $0.00 | $138.27 | $24,974.05 |
| 57 | $24,974.05 | $380.33 | $0.00 | $141.21 | $25,495.59 |
| 58 | $25,495.59 | $380.33 | $0.00 | $144.16 | $26,020.08 |
| 59 | $26,020.08 | $380.33 | $0.00 | $147.12 | $26,547.53 |
| 60 | $26,547.53 | $380.33 | $0.00 | $150.10 | $27,077.96 |
| 61 | $27,077.96 | $380.33 | $0.00 | $153.10 | $27,611.39 |
| 62 | $27,611.39 | $380.33 | $0.00 | $156.12 | $28,147.84 |
| 63 | $28,147.84 | $380.33 | $0.00 | $159.15 | $28,687.32 |
| 64 | $28,687.32 | $380.33 | $0.00 | $162.20 | $29,229.85 |
| 65 | $29,229.85 | $380.33 | $0.00 | $165.27 | $29,775.45 |
| 66 | $29,775.45 | $380.33 | $0.00 | $168.35 | $30,324.13 |
| 67 | $30,324.13 | $380.33 | $0.00 | $171.46 | $30,875.92 |
| 68 | $30,875.92 | $380.33 | $0.00 | $174.58 | $31,430.83 |
| 69 | $31,430.83 | $380.33 | $0.00 | $177.71 | $31,988.87 |
| 70 | $31,988.87 | $380.33 | $0.00 | $180.87 | $32,550.07 |
| 71 | $32,550.07 | $380.33 | $0.00 | $184.04 | $33,114.44 |
| 72 | $33,114.44 | $380.33 | $0.00 | $187.23 | $33,682.00 |
| 73 | $33,682.00 | $380.33 | $0.00 | $190.44 | $34,252.77 |
| 74 | $34,252.77 | $380.33 | $0.00 | $193.67 | $34,826.77 |
| 75 | $34,826.77 | $380.33 | $0.00 | $196.92 | $35,404.02 |
| 76 | $35,404.02 | $380.33 | $0.00 | $200.18 | $35,984.53 |
| 77 | $35,984.53 | $380.33 | $0.00 | $203.46 | $36,568.32 |
| 78 | $36,568.32 | $380.33 | $0.00 | $206.76 | $37,155.41 |
| 79 | $37,155.41 | $380.33 | $0.00 | $210.08 | $37,745.82 |
| 80 | $37,745.82 | $380.33 | $0.00 | $213.42 | $38,339.57 |
| 81 | $38,339.57 | $380.33 | $0.00 | $216.78 | $38,936.68 |
| 82 | $38,936.68 | $380.33 | $0.00 | $220.15 | $39,537.16 |
| 83 | $39,537.16 | $380.33 | $0.00 | $223.55 | $40,141.04 |
| 84 | $40,141.04 | $380.33 | $0.00 | $226.96 | $40,748.33 |
| 85 | $40,748.33 | $380.33 | $0.00 | $230.40 | $41,359.06 |
| 86 | $41,359.06 | $380.33 | $0.00 | $233.85 | $41,973.24 |
| 87 | $41,973.24 | $380.33 | $0.00 | $237.32 | $42,590.89 |
| 88 | $42,590.89 | $380.33 | $0.00 | $240.82 | $43,212.04 |
| 89 | $43,212.04 | $380.33 | $0.00 | $244.33 | $43,836.70 |
| 90 | $43,836.70 | $380.33 | $0.00 | $247.86 | $44,464.89 |
| 91 | $44,464.89 | $380.33 | $0.00 | $251.41 | $45,096.63 |
| 92 | $45,096.63 | $380.33 | $0.00 | $254.98 | $45,731.94 |
| 93 | $45,731.94 | $380.33 | $0.00 | $258.58 | $46,370.85 |
| 94 | $46,370.85 | $380.33 | $0.00 | $262.19 | $47,013.37 |
| 95 | $47,013.37 | $380.33 | $0.00 | $265.82 | $47,659.52 |
| 96 | $47,659.52 | $380.33 | $0.00 | $269.47 | $48,309.32 |
| 97 | $48,309.32 | $380.33 | $0.00 | $273.15 | $48,962.80 |
| 98 | $48,962.80 | $380.33 | $0.00 | $276.84 | $49,619.97 |
| 99 | $49,619.97 | $380.33 | $0.00 | $280.56 | $50,280.86 |
| 100 | $50,280.86 | $380.33 | $0.00 | $284.30 | $50,945.49 |
| 101 | $50,945.49 | $380.33 | $0.00 | $288.05 | $51,613.87 |
| 102 | $51,613.87 | $380.33 | $0.00 | $291.83 | $52,286.03 |
| 103 | $52,286.03 | $380.33 | $0.00 | $295.63 | $52,961.99 |
| 104 | $52,961.99 | $380.33 | $0.00 | $299.45 | $53,641.77 |
| 105 | $53,641.77 | $380.33 | $0.00 | $303.30 | $54,325.40 |
| 106 | $54,325.40 | $380.33 | $0.00 | $307.16 | $55,012.89 |
| 107 | $55,012.89 | $380.33 | $0.00 | $311.05 | $55,704.27 |
| 108 | $55,704.27 | $380.33 | $0.00 | $314.96 | $56,399.56 |
| 109 | $56,399.56 | $380.33 | $0.00 | $318.89 | $57,098.78 |
| 110 | $57,098.78 | $380.33 | $0.00 | $322.84 | $57,801.95 |
| 111 | $57,801.95 | $380.33 | $0.00 | $326.82 | $58,509.10 |
| 112 | $58,509.10 | $380.33 | $0.00 | $330.82 | $59,220.25 |
| 113 | $59,220.25 | $380.33 | $0.00 | $334.84 | $59,935.42 |
| 114 | $59,935.42 | $380.33 | $0.00 | $338.88 | $60,654.63 |
| 115 | $60,654.63 | $380.33 | $0.00 | $342.95 | $61,377.91 |
| 116 | $61,377.91 | $380.33 | $0.00 | $347.04 | $62,105.28 |
| 117 | $62,105.28 | $380.33 | $0.00 | $351.15 | $62,836.76 |
| 118 | $62,836.76 | $380.33 | $0.00 | $355.29 | $63,572.38 |
| 119 | $63,572.38 | $380.33 | $0.00 | $359.45 | $64,312.16 |
| 120 | $64,312.16 | $380.33 | $0.00 | $363.63 | $65,056.12 |
| 121 | $65,056.12 | $380.33 | $0.00 | $367.84 | $65,804.29 |
| 122 | $65,804.29 | $380.33 | $0.00 | $372.07 | $66,556.69 |
| 123 | $66,556.69 | $380.33 | $0.00 | $376.32 | $67,313.34 |
| 124 | $67,313.34 | $380.33 | $0.00 | $380.60 | $68,074.27 |
| 125 | $68,074.27 | $380.33 | $0.00 | $384.90 | $68,839.50 |
| 126 | $68,839.50 | $380.33 | $0.00 | $389.23 | $69,609.06 |
| 127 | $69,609.06 | $380.33 | $0.00 | $393.58 | $70,382.97 |
| 128 | $70,382.97 | $380.33 | $0.00 | $397.96 | $71,161.26 |
| 129 | $71,161.26 | $380.33 | $0.00 | $402.36 | $71,943.95 |
| 130 | $71,943.95 | $380.33 | $0.00 | $406.78 | $72,731.06 |
| 131 | $72,731.06 | $380.33 | $0.00 | $411.23 | $73,522.62 |
| 132 | $73,522.62 | $380.33 | $0.00 | $415.71 | $74,318.66 |
| 133 | $74,318.66 | $380.33 | $0.00 | $420.21 | $75,119.20 |
| 134 | $75,119.20 | $380.33 | $0.00 | $424.73 | $75,924.26 |
| 135 | $75,924.26 | $380.33 | $0.00 | $429.29 | $76,733.88 |
| 136 | $76,733.88 | $380.33 | $0.00 | $433.86 | $77,548.07 |
| 137 | $77,548.07 | $380.33 | $0.00 | $438.47 | $78,366.87 |
| 138 | $78,366.87 | $380.33 | $0.00 | $443.10 | $79,190.30 |
| 139 | $79,190.30 | $380.33 | $0.00 | $447.75 | $80,018.38 |
| 140 | $80,018.38 | $380.33 | $0.00 | $452.44 | $80,851.15 |
| 141 | $80,851.15 | $380.33 | $0.00 | $457.14 | $81,688.62 |
| 142 | $81,688.62 | $380.33 | $0.00 | $461.88 | $82,530.83 |
| 143 | $82,530.83 | $380.33 | $0.00 | $466.64 | $83,377.80 |
| 144 | $83,377.80 | $380.33 | $0.00 | $471.43 | $84,229.56 |
| 145 | $84,229.56 | $380.33 | $0.00 | $476.25 | $85,086.14 |
| 146 | $85,086.14 | $380.33 | $0.00 | $481.09 | $85,947.56 |
| 147 | $85,947.56 | $380.33 | $0.00 | $485.96 | $86,813.85 |
| 148 | $86,813.85 | $380.33 | $0.00 | $490.86 | $87,685.04 |
| 149 | $87,685.04 | $380.33 | $0.00 | $495.78 | $88,561.15 |
| 150 | $88,561.15 | $380.33 | $0.00 | $500.74 | $89,442.22 |
| 151 | $89,442.22 | $380.33 | $0.00 | $505.72 | $90,328.27 |
| 152 | $90,328.27 | $380.33 | $0.00 | $510.73 | $91,219.33 |
| 153 | $91,219.33 | $380.33 | $0.00 | $515.77 | $92,115.43 |
| 154 | $92,115.43 | $380.33 | $0.00 | $520.83 | $93,016.59 |
| 155 | $93,016.59 | $380.33 | $0.00 | $525.93 | $93,922.85 |
| 156 | $93,922.85 | $380.33 | $0.00 | $531.05 | $94,834.23 |
| 157 | $94,834.23 | $380.33 | $0.00 | $536.21 | $95,750.77 |
| 158 | $95,750.77 | $380.33 | $0.00 | $541.39 | $96,672.49 |
| 159 | $96,672.49 | $380.33 | $0.00 | $546.60 | $97,599.42 |
| 160 | $97,599.42 | $380.33 | $0.00 | $551.84 | $98,531.59 |
| 161 | $98,531.59 | $380.33 | $0.00 | $557.11 | $99,469.03 |
| 162 | $99,469.03 | $380.33 | $0.00 | $562.41 | $100,411.77 |
| 163 | $100,411.77 | $380.33 | $0.00 | $567.74 | $101,359.84 |
| 164 | $101,359.84 | $380.33 | $0.00 | $573.10 | $102,313.27 |
| 165 | $102,313.27 | $380.33 | $0.00 | $578.49 | $103,272.09 |
| 166 | $103,272.09 | $380.33 | $0.00 | $583.92 | $104,236.34 |
| 167 | $104,236.34 | $380.33 | $0.00 | $589.37 | $105,206.04 |
| 168 | $105,206.04 | $380.33 | $0.00 | $594.85 | $106,181.22 |
| 169 | $106,181.22 | $380.33 | $0.00 | $600.36 | $107,161.91 |
| 170 | $107,161.91 | $380.33 | $0.00 | $605.91 | $108,148.15 |
| 171 | $108,148.15 | $380.33 | $0.00 | $611.49 | $109,139.97 |
| 172 | $109,139.97 | $380.33 | $0.00 | $617.09 | $110,137.39 |
| 173 | $110,137.39 | $380.33 | $0.00 | $622.73 | $111,140.45 |
| 174 | $111,140.45 | $380.33 | $0.00 | $628.40 | $112,149.18 |
| 175 | $112,149.18 | $380.33 | $0.00 | $634.11 | $113,163.62 |
| 176 | $113,163.62 | $380.33 | $0.00 | $639.84 | $114,183.79 |
| 177 | $114,183.79 | $380.33 | $0.00 | $645.61 | $115,209.73 |
| 178 | $115,209.73 | $380.33 | $0.00 | $651.41 | $116,241.47 |
| 179 | $116,241.47 | $380.33 | $0.00 | $657.25 | $117,279.05 |
| 180 | $117,279.05 | $380.33 | $0.00 | $663.11 | $118,322.49 |
| 181 | $118,322.49 | $380.33 | $0.00 | $669.01 | $119,371.83 |
| 182 | $119,371.83 | $380.33 | $0.00 | $674.95 | $120,427.11 |
| 183 | $120,427.11 | $380.33 | $0.00 | $680.91 | $121,488.35 |
| 184 | $121,488.35 | $380.33 | $0.00 | $686.91 | $122,555.59 |
| 185 | $122,555.59 | $380.33 | $0.00 | $692.95 | $123,628.87 |
| 186 | $123,628.87 | $380.33 | $0.00 | $699.02 | $124,708.22 |
| 187 | $124,708.22 | $380.33 | $0.00 | $705.12 | $125,793.67 |
| 188 | $125,793.67 | $380.33 | $0.00 | $711.26 | $126,885.26 |
| 189 | $126,885.26 | $380.33 | $0.00 | $717.43 | $127,983.02 |
| 190 | $127,983.02 | $380.33 | $0.00 | $723.63 | $129,086.98 |
| 191 | $129,086.98 | $380.33 | $0.00 | $729.88 | $130,197.19 |
| 192 | $130,197.19 | $380.33 | $0.00 | $736.15 | $131,313.67 |
| 193 | $131,313.67 | $380.33 | $0.00 | $742.47 | $132,436.47 |
| 194 | $132,436.47 | $380.33 | $0.00 | $748.82 | $133,565.62 |
| 195 | $133,565.62 | $380.33 | $0.00 | $755.20 | $134,701.15 |
| 196 | $134,701.15 | $380.33 | $0.00 | $761.62 | $135,843.10 |
| 197 | $135,843.10 | $380.33 | $0.00 | $768.08 | $136,991.51 |
| 198 | $136,991.51 | $380.33 | $0.00 | $774.57 | $138,146.41 |
| 199 | $138,146.41 | $380.33 | $0.00 | $781.10 | $139,307.84 |
| 200 | $139,307.84 | $380.33 | $0.00 | $787.67 | $140,475.84 |
| 201 | $140,475.84 | $380.33 | $0.00 | $794.27 | $141,650.44 |
| 202 | $141,650.44 | $380.33 | $0.00 | $800.91 | $142,831.68 |
| 203 | $142,831.68 | $380.33 | $0.00 | $807.59 | $144,019.60 |
| 204 | $144,019.60 | $380.33 | $0.00 | $814.31 | $145,214.24 |
| 205 | $145,214.24 | $380.33 | $0.00 | $821.06 | $146,415.63 |
| 206 | $146,415.63 | $380.33 | $0.00 | $827.86 | $147,623.82 |
| 207 | $147,623.82 | $380.33 | $0.00 | $834.69 | $148,838.84 |
| 208 | $148,838.84 | $380.33 | $0.00 | $841.56 | $150,060.73 |
| 209 | $150,060.73 | $380.33 | $0.00 | $848.47 | $151,289.53 |
| 210 | $151,289.53 | $380.33 | $0.00 | $855.41 | $152,525.27 |
| 211 | $152,525.27 | $380.33 | $0.00 | $862.40 | $153,768.00 |
| 212 | $153,768.00 | $380.33 | $0.00 | $869.43 | $155,017.76 |
| 213 | $155,017.76 | $380.33 | $0.00 | $876.49 | $156,274.58 |
| 214 | $156,274.58 | $380.33 | $0.00 | $883.60 | $157,538.51 |
| 215 | $157,538.51 | $380.33 | $0.00 | $890.75 | $158,809.59 |
| 216 | $158,809.59 | $380.33 | $0.00 | $897.93 | $160,087.85 |
| 217 | $160,087.85 | $380.33 | $44,589.84 | $905.16 | $116,783.50 |
| 218 | $116,783.50 | $380.33 | $0.00 | $660.31 | $117,824.14 |
| 219 | $117,824.14 | $380.33 | $0.00 | $666.19 | $118,870.66 |
| 220 | $118,870.66 | $380.33 | $0.00 | $672.11 | $119,923.10 |
| 221 | $119,923.10 | $380.33 | $0.00 | $678.06 | $120,981.49 |
| 222 | $120,981.49 | $380.33 | $0.00 | $684.05 | $122,045.87 |
| 223 | $122,045.87 | $380.33 | $0.00 | $690.07 | $123,116.27 |
| 224 | $123,116.27 | $380.33 | $0.00 | $696.12 | $124,192.72 |
| 225 | $124,192.72 | $380.33 | $0.00 | $702.20 | $125,275.25 |
| 226 | $125,275.25 | $380.33 | $0.00 | $708.32 | $126,363.90 |
| 227 | $126,363.90 | $380.33 | $0.00 | $714.48 | $127,458.71 |
| 228 | $127,458.71 | $380.33 | $0.00 | $720.67 | $128,559.71 |
| 229 | $128,559.71 | $380.33 | $46,819.33 | $726.90 | $82,847.61 |
| 230 | $82,847.61 | $380.33 | $0.00 | $468.43 | $83,696.37 |
| 231 | $83,696.37 | $380.33 | $0.00 | $473.23 | $84,549.93 |
| 232 | $84,549.93 | $380.33 | $0.00 | $478.06 | $85,408.32 |
| 233 | $85,408.32 | $380.33 | $0.00 | $482.91 | $86,271.56 |
| 234 | $86,271.56 | $380.33 | $0.00 | $487.79 | $87,139.68 |
| 235 | $87,139.68 | $380.33 | $0.00 | $492.70 | $88,012.71 |
| 236 | $88,012.71 | $380.33 | $0.00 | $497.64 | $88,890.68 |
| 237 | $88,890.68 | $380.33 | $0.00 | $502.60 | $89,773.61 |
| 238 | $89,773.61 | $380.33 | $0.00 | $507.59 | $90,661.53 |
| 239 | $90,661.53 | $380.33 | $0.00 | $512.61 | $91,554.47 |
| 240 | $91,554.47 | $380.33 | $0.00 | $517.66 | $92,452.46 |
| 241 | $92,452.46 | $380.33 | $49,160.30 | $522.74 | $44,195.23 |
| 242 | $44,195.23 | $380.33 | $0.00 | $249.89 | $44,825.45 |
| 243 | $44,825.45 | $380.33 | $0.00 | $253.45 | $45,459.23 |
| 244 | $45,459.23 | $380.33 | $0.00 | $257.03 | $46,096.59 |
| 245 | $46,096.59 | $380.33 | $0.00 | $260.64 | $46,737.56 |
| 246 | $46,737.56 | $380.33 | $0.00 | $264.26 | $47,382.15 |
| 247 | $47,382.15 | $380.33 | $0.00 | $267.91 | $48,030.39 |
| 248 | $48,030.39 | $380.33 | $0.00 | $271.57 | $48,682.29 |
| 249 | $48,682.29 | $380.33 | $0.00 | $275.26 | $49,337.88 |
| 250 | $49,337.88 | $380.33 | $0.00 | $278.96 | $49,997.17 |
| 251 | $49,997.17 | $380.33 | $0.00 | $282.69 | $50,660.19 |
| 252 | $50,660.19 | $380.33 | $0.00 | $286.44 | $51,326.96 |
| 253 | $51,326.96 | $0.00 | $51,618.31 | $290.21 | ($1.14) |