How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $69,233 |
| Monthly savings required | $548 |
How much will it cost to send your child to Sonoma State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $276,933.81 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $548.05 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 | $26,698.00 |
| 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 Sonoma State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $548.05 | $0.00 | $0.00 | $548.05 |
| 2 | $548.05 | $548.05 | $0.00 | $3.10 | $1,099.20 |
| 3 | $1,099.20 | $548.05 | $0.00 | $6.22 | $1,653.47 |
| 4 | $1,653.47 | $548.05 | $0.00 | $9.35 | $2,210.87 |
| 5 | $2,210.87 | $548.05 | $0.00 | $12.50 | $2,771.42 |
| 6 | $2,771.42 | $548.05 | $0.00 | $15.67 | $3,335.14 |
| 7 | $3,335.14 | $548.05 | $0.00 | $18.86 | $3,902.05 |
| 8 | $3,902.05 | $548.05 | $0.00 | $22.06 | $4,472.16 |
| 9 | $4,472.16 | $548.05 | $0.00 | $25.29 | $5,045.50 |
| 10 | $5,045.50 | $548.05 | $0.00 | $28.53 | $5,622.08 |
| 11 | $5,622.08 | $548.05 | $0.00 | $31.79 | $6,201.92 |
| 12 | $6,201.92 | $548.05 | $0.00 | $35.07 | $6,785.04 |
| 13 | $6,785.04 | $548.05 | $0.00 | $38.36 | $7,371.45 |
| 14 | $7,371.45 | $548.05 | $0.00 | $41.68 | $7,961.18 |
| 15 | $7,961.18 | $548.05 | $0.00 | $45.01 | $8,554.24 |
| 16 | $8,554.24 | $548.05 | $0.00 | $48.37 | $9,150.66 |
| 17 | $9,150.66 | $548.05 | $0.00 | $51.74 | $9,750.45 |
| 18 | $9,750.45 | $548.05 | $0.00 | $55.13 | $10,353.63 |
| 19 | $10,353.63 | $548.05 | $0.00 | $58.54 | $10,960.22 |
| 20 | $10,960.22 | $548.05 | $0.00 | $61.97 | $11,570.24 |
| 21 | $11,570.24 | $548.05 | $0.00 | $65.42 | $12,183.71 |
| 22 | $12,183.71 | $548.05 | $0.00 | $68.89 | $12,800.65 |
| 23 | $12,800.65 | $548.05 | $0.00 | $72.38 | $13,421.08 |
| 24 | $13,421.08 | $548.05 | $0.00 | $75.88 | $14,045.01 |
| 25 | $14,045.01 | $548.05 | $0.00 | $79.41 | $14,672.47 |
| 26 | $14,672.47 | $548.05 | $0.00 | $82.96 | $15,303.48 |
| 27 | $15,303.48 | $548.05 | $0.00 | $86.53 | $15,938.06 |
| 28 | $15,938.06 | $548.05 | $0.00 | $90.12 | $16,576.23 |
| 29 | $16,576.23 | $548.05 | $0.00 | $93.72 | $17,218.00 |
| 30 | $17,218.00 | $548.05 | $0.00 | $97.35 | $17,863.40 |
| 31 | $17,863.40 | $548.05 | $0.00 | $101.00 | $18,512.45 |
| 32 | $18,512.45 | $548.05 | $0.00 | $104.67 | $19,165.17 |
| 33 | $19,165.17 | $548.05 | $0.00 | $108.36 | $19,821.58 |
| 34 | $19,821.58 | $548.05 | $0.00 | $112.07 | $20,481.70 |
| 35 | $20,481.70 | $548.05 | $0.00 | $115.81 | $21,145.56 |
| 36 | $21,145.56 | $548.05 | $0.00 | $119.56 | $21,813.17 |
| 37 | $21,813.17 | $548.05 | $0.00 | $123.33 | $22,484.55 |
| 38 | $22,484.55 | $548.05 | $0.00 | $127.13 | $23,159.73 |
| 39 | $23,159.73 | $548.05 | $0.00 | $130.95 | $23,838.73 |
| 40 | $23,838.73 | $548.05 | $0.00 | $134.79 | $24,521.57 |
| 41 | $24,521.57 | $548.05 | $0.00 | $138.65 | $25,208.27 |
| 42 | $25,208.27 | $548.05 | $0.00 | $142.53 | $25,898.85 |
| 43 | $25,898.85 | $548.05 | $0.00 | $146.44 | $26,593.34 |
| 44 | $26,593.34 | $548.05 | $0.00 | $150.36 | $27,291.75 |
| 45 | $27,291.75 | $548.05 | $0.00 | $154.31 | $27,994.11 |
| 46 | $27,994.11 | $548.05 | $0.00 | $158.28 | $28,700.44 |
| 47 | $28,700.44 | $548.05 | $0.00 | $162.28 | $29,410.77 |
| 48 | $29,410.77 | $548.05 | $0.00 | $166.29 | $30,125.11 |
| 49 | $30,125.11 | $548.05 | $0.00 | $170.33 | $30,843.49 |
| 50 | $30,843.49 | $548.05 | $0.00 | $174.39 | $31,565.93 |
| 51 | $31,565.93 | $548.05 | $0.00 | $178.48 | $32,292.46 |
| 52 | $32,292.46 | $548.05 | $0.00 | $182.59 | $33,023.10 |
| 53 | $33,023.10 | $548.05 | $0.00 | $186.72 | $33,757.87 |
| 54 | $33,757.87 | $548.05 | $0.00 | $190.87 | $34,496.79 |
| 55 | $34,496.79 | $548.05 | $0.00 | $195.05 | $35,239.89 |
| 56 | $35,239.89 | $548.05 | $0.00 | $199.25 | $35,987.19 |
| 57 | $35,987.19 | $548.05 | $0.00 | $203.48 | $36,738.72 |
| 58 | $36,738.72 | $548.05 | $0.00 | $207.73 | $37,494.50 |
| 59 | $37,494.50 | $548.05 | $0.00 | $212.00 | $38,254.55 |
| 60 | $38,254.55 | $548.05 | $0.00 | $216.30 | $39,018.90 |
| 61 | $39,018.90 | $548.05 | $0.00 | $220.62 | $39,787.57 |
| 62 | $39,787.57 | $548.05 | $0.00 | $224.96 | $40,560.58 |
| 63 | $40,560.58 | $548.05 | $0.00 | $229.34 | $41,337.97 |
| 64 | $41,337.97 | $548.05 | $0.00 | $233.73 | $42,119.75 |
| 65 | $42,119.75 | $548.05 | $0.00 | $238.15 | $42,905.95 |
| 66 | $42,905.95 | $548.05 | $0.00 | $242.60 | $43,696.60 |
| 67 | $43,696.60 | $548.05 | $0.00 | $247.07 | $44,491.72 |
| 68 | $44,491.72 | $548.05 | $0.00 | $251.56 | $45,291.33 |
| 69 | $45,291.33 | $548.05 | $0.00 | $256.08 | $46,095.46 |
| 70 | $46,095.46 | $548.05 | $0.00 | $260.63 | $46,904.14 |
| 71 | $46,904.14 | $548.05 | $0.00 | $265.20 | $47,717.39 |
| 72 | $47,717.39 | $548.05 | $0.00 | $269.80 | $48,535.24 |
| 73 | $48,535.24 | $548.05 | $0.00 | $274.43 | $49,357.72 |
| 74 | $49,357.72 | $548.05 | $0.00 | $279.08 | $50,184.85 |
| 75 | $50,184.85 | $548.05 | $0.00 | $283.75 | $51,016.65 |
| 76 | $51,016.65 | $548.05 | $0.00 | $288.46 | $51,853.16 |
| 77 | $51,853.16 | $548.05 | $0.00 | $293.19 | $52,694.40 |
| 78 | $52,694.40 | $548.05 | $0.00 | $297.94 | $53,540.39 |
| 79 | $53,540.39 | $548.05 | $0.00 | $302.73 | $54,391.17 |
| 80 | $54,391.17 | $548.05 | $0.00 | $307.54 | $55,246.76 |
| 81 | $55,246.76 | $548.05 | $0.00 | $312.37 | $56,107.18 |
| 82 | $56,107.18 | $548.05 | $0.00 | $317.24 | $56,972.47 |
| 83 | $56,972.47 | $548.05 | $0.00 | $322.13 | $57,842.65 |
| 84 | $57,842.65 | $548.05 | $0.00 | $327.05 | $58,717.75 |
| 85 | $58,717.75 | $548.05 | $0.00 | $332.00 | $59,597.80 |
| 86 | $59,597.80 | $548.05 | $0.00 | $336.97 | $60,482.82 |
| 87 | $60,482.82 | $548.05 | $0.00 | $341.98 | $61,372.85 |
| 88 | $61,372.85 | $548.05 | $0.00 | $347.01 | $62,267.91 |
| 89 | $62,267.91 | $548.05 | $0.00 | $352.07 | $63,168.03 |
| 90 | $63,168.03 | $548.05 | $0.00 | $357.16 | $64,073.24 |
| 91 | $64,073.24 | $548.05 | $0.00 | $362.28 | $64,983.57 |
| 92 | $64,983.57 | $548.05 | $0.00 | $367.43 | $65,899.05 |
| 93 | $65,899.05 | $548.05 | $0.00 | $372.60 | $66,819.70 |
| 94 | $66,819.70 | $548.05 | $0.00 | $377.81 | $67,745.56 |
| 95 | $67,745.56 | $548.05 | $0.00 | $383.04 | $68,676.65 |
| 96 | $68,676.65 | $548.05 | $0.00 | $388.31 | $69,613.01 |
| 97 | $69,613.01 | $548.05 | $0.00 | $393.60 | $70,554.66 |
| 98 | $70,554.66 | $548.05 | $0.00 | $398.93 | $71,501.64 |
| 99 | $71,501.64 | $548.05 | $0.00 | $404.28 | $72,453.97 |
| 100 | $72,453.97 | $548.05 | $0.00 | $409.67 | $73,411.69 |
| 101 | $73,411.69 | $548.05 | $0.00 | $415.08 | $74,374.82 |
| 102 | $74,374.82 | $548.05 | $0.00 | $420.53 | $75,343.40 |
| 103 | $75,343.40 | $548.05 | $0.00 | $426.00 | $76,317.45 |
| 104 | $76,317.45 | $548.05 | $0.00 | $431.51 | $77,297.01 |
| 105 | $77,297.01 | $548.05 | $0.00 | $437.05 | $78,282.11 |
| 106 | $78,282.11 | $548.05 | $0.00 | $442.62 | $79,272.78 |
| 107 | $79,272.78 | $548.05 | $0.00 | $448.22 | $80,269.05 |
| 108 | $80,269.05 | $548.05 | $0.00 | $453.85 | $81,270.95 |
| 109 | $81,270.95 | $548.05 | $0.00 | $459.52 | $82,278.52 |
| 110 | $82,278.52 | $548.05 | $0.00 | $465.21 | $83,291.78 |
| 111 | $83,291.78 | $548.05 | $0.00 | $470.94 | $84,310.77 |
| 112 | $84,310.77 | $548.05 | $0.00 | $476.71 | $85,335.53 |
| 113 | $85,335.53 | $548.05 | $0.00 | $482.50 | $86,366.08 |
| 114 | $86,366.08 | $548.05 | $0.00 | $488.33 | $87,402.46 |
| 115 | $87,402.46 | $548.05 | $0.00 | $494.19 | $88,444.70 |
| 116 | $88,444.70 | $548.05 | $0.00 | $500.08 | $89,492.83 |
| 117 | $89,492.83 | $548.05 | $0.00 | $506.01 | $90,546.89 |
| 118 | $90,546.89 | $548.05 | $0.00 | $511.97 | $91,606.91 |
| 119 | $91,606.91 | $548.05 | $0.00 | $517.96 | $92,672.92 |
| 120 | $92,672.92 | $548.05 | $0.00 | $523.99 | $93,744.96 |
| 121 | $93,744.96 | $548.05 | $0.00 | $530.05 | $94,823.06 |
| 122 | $94,823.06 | $548.05 | $0.00 | $536.14 | $95,907.25 |
| 123 | $95,907.25 | $548.05 | $0.00 | $542.27 | $96,997.57 |
| 124 | $96,997.57 | $548.05 | $0.00 | $548.44 | $98,094.06 |
| 125 | $98,094.06 | $548.05 | $0.00 | $554.64 | $99,196.75 |
| 126 | $99,196.75 | $548.05 | $0.00 | $560.87 | $100,305.67 |
| 127 | $100,305.67 | $548.05 | $0.00 | $567.14 | $101,420.86 |
| 128 | $101,420.86 | $548.05 | $0.00 | $573.45 | $102,542.36 |
| 129 | $102,542.36 | $548.05 | $0.00 | $579.79 | $103,670.20 |
| 130 | $103,670.20 | $548.05 | $0.00 | $586.17 | $104,804.42 |
| 131 | $104,804.42 | $548.05 | $0.00 | $592.58 | $105,945.05 |
| 132 | $105,945.05 | $548.05 | $0.00 | $599.03 | $107,092.13 |
| 133 | $107,092.13 | $548.05 | $0.00 | $605.51 | $108,245.69 |
| 134 | $108,245.69 | $548.05 | $0.00 | $612.04 | $109,405.78 |
| 135 | $109,405.78 | $548.05 | $0.00 | $618.60 | $110,572.43 |
| 136 | $110,572.43 | $548.05 | $0.00 | $625.19 | $111,745.67 |
| 137 | $111,745.67 | $548.05 | $0.00 | $631.83 | $112,925.55 |
| 138 | $112,925.55 | $548.05 | $0.00 | $638.50 | $114,112.10 |
| 139 | $114,112.10 | $548.05 | $0.00 | $645.21 | $115,305.36 |
| 140 | $115,305.36 | $548.05 | $0.00 | $651.95 | $116,505.36 |
| 141 | $116,505.36 | $548.05 | $0.00 | $658.74 | $117,712.15 |
| 142 | $117,712.15 | $548.05 | $0.00 | $665.56 | $118,925.76 |
| 143 | $118,925.76 | $548.05 | $0.00 | $672.42 | $120,146.23 |
| 144 | $120,146.23 | $548.05 | $0.00 | $679.32 | $121,373.60 |
| 145 | $121,373.60 | $548.05 | $0.00 | $686.26 | $122,607.91 |
| 146 | $122,607.91 | $548.05 | $0.00 | $693.24 | $123,849.20 |
| 147 | $123,849.20 | $548.05 | $0.00 | $700.26 | $125,097.51 |
| 148 | $125,097.51 | $548.05 | $0.00 | $707.32 | $126,352.88 |
| 149 | $126,352.88 | $548.05 | $0.00 | $714.42 | $127,615.35 |
| 150 | $127,615.35 | $548.05 | $0.00 | $721.56 | $128,884.96 |
| 151 | $128,884.96 | $548.05 | $0.00 | $728.73 | $130,161.74 |
| 152 | $130,161.74 | $548.05 | $0.00 | $735.95 | $131,445.74 |
| 153 | $131,445.74 | $548.05 | $0.00 | $743.21 | $132,737.00 |
| 154 | $132,737.00 | $548.05 | $0.00 | $750.51 | $134,035.56 |
| 155 | $134,035.56 | $548.05 | $0.00 | $757.86 | $135,341.47 |
| 156 | $135,341.47 | $548.05 | $0.00 | $765.24 | $136,654.76 |
| 157 | $136,654.76 | $548.05 | $0.00 | $772.67 | $137,975.48 |
| 158 | $137,975.48 | $548.05 | $0.00 | $780.13 | $139,303.66 |
| 159 | $139,303.66 | $548.05 | $0.00 | $787.64 | $140,639.35 |
| 160 | $140,639.35 | $548.05 | $0.00 | $795.20 | $141,982.60 |
| 161 | $141,982.60 | $548.05 | $0.00 | $802.79 | $143,333.44 |
| 162 | $143,333.44 | $548.05 | $0.00 | $810.43 | $144,691.92 |
| 163 | $144,691.92 | $548.05 | $0.00 | $818.11 | $146,058.08 |
| 164 | $146,058.08 | $548.05 | $0.00 | $825.83 | $147,431.96 |
| 165 | $147,431.96 | $548.05 | $0.00 | $833.60 | $148,813.61 |
| 166 | $148,813.61 | $548.05 | $0.00 | $841.41 | $150,203.07 |
| 167 | $150,203.07 | $548.05 | $0.00 | $849.27 | $151,600.39 |
| 168 | $151,600.39 | $548.05 | $0.00 | $857.17 | $153,005.61 |
| 169 | $153,005.61 | $548.05 | $0.00 | $865.12 | $154,418.78 |
| 170 | $154,418.78 | $548.05 | $0.00 | $873.11 | $155,839.94 |
| 171 | $155,839.94 | $548.05 | $0.00 | $881.14 | $157,269.13 |
| 172 | $157,269.13 | $548.05 | $0.00 | $889.22 | $158,706.40 |
| 173 | $158,706.40 | $548.05 | $0.00 | $897.35 | $160,151.80 |
| 174 | $160,151.80 | $548.05 | $0.00 | $905.52 | $161,605.37 |
| 175 | $161,605.37 | $548.05 | $0.00 | $913.74 | $163,067.16 |
| 176 | $163,067.16 | $548.05 | $0.00 | $922.01 | $164,537.22 |
| 177 | $164,537.22 | $548.05 | $0.00 | $930.32 | $166,015.59 |
| 178 | $166,015.59 | $548.05 | $0.00 | $938.68 | $167,502.32 |
| 179 | $167,502.32 | $548.05 | $0.00 | $947.08 | $168,997.45 |
| 180 | $168,997.45 | $548.05 | $0.00 | $955.54 | $170,501.04 |
| 181 | $170,501.04 | $548.05 | $0.00 | $964.04 | $172,013.13 |
| 182 | $172,013.13 | $548.05 | $0.00 | $972.59 | $173,533.77 |
| 183 | $173,533.77 | $548.05 | $0.00 | $981.19 | $175,063.01 |
| 184 | $175,063.01 | $548.05 | $0.00 | $989.83 | $176,600.89 |
| 185 | $176,600.89 | $548.05 | $0.00 | $998.53 | $178,147.47 |
| 186 | $178,147.47 | $548.05 | $0.00 | $1,007.27 | $179,702.79 |
| 187 | $179,702.79 | $548.05 | $0.00 | $1,016.07 | $181,266.91 |
| 188 | $181,266.91 | $548.05 | $0.00 | $1,024.91 | $182,839.87 |
| 189 | $182,839.87 | $548.05 | $0.00 | $1,033.80 | $184,421.72 |
| 190 | $184,421.72 | $548.05 | $0.00 | $1,042.75 | $186,012.52 |
| 191 | $186,012.52 | $548.05 | $0.00 | $1,051.74 | $187,612.31 |
| 192 | $187,612.31 | $548.05 | $0.00 | $1,060.79 | $189,221.15 |
| 193 | $189,221.15 | $548.05 | $0.00 | $1,069.88 | $190,839.08 |
| 194 | $190,839.08 | $548.05 | $0.00 | $1,079.03 | $192,466.16 |
| 195 | $192,466.16 | $548.05 | $0.00 | $1,088.23 | $194,102.44 |
| 196 | $194,102.44 | $548.05 | $0.00 | $1,097.48 | $195,747.97 |
| 197 | $195,747.97 | $548.05 | $0.00 | $1,106.79 | $197,402.81 |
| 198 | $197,402.81 | $548.05 | $0.00 | $1,116.14 | $199,067.00 |
| 199 | $199,067.00 | $548.05 | $0.00 | $1,125.55 | $200,740.60 |
| 200 | $200,740.60 | $548.05 | $0.00 | $1,135.02 | $202,423.67 |
| 201 | $202,423.67 | $548.05 | $0.00 | $1,144.53 | $204,116.25 |
| 202 | $204,116.25 | $548.05 | $0.00 | $1,154.10 | $205,818.40 |
| 203 | $205,818.40 | $548.05 | $0.00 | $1,163.73 | $207,530.18 |
| 204 | $207,530.18 | $548.05 | $0.00 | $1,173.41 | $209,251.64 |
| 205 | $209,251.64 | $548.05 | $0.00 | $1,183.14 | $210,982.83 |
| 206 | $210,982.83 | $548.05 | $0.00 | $1,192.93 | $212,723.81 |
| 207 | $212,723.81 | $548.05 | $0.00 | $1,202.77 | $214,474.63 |
| 208 | $214,474.63 | $548.05 | $0.00 | $1,212.67 | $216,235.35 |
| 209 | $216,235.35 | $548.05 | $0.00 | $1,222.63 | $218,006.03 |
| 210 | $218,006.03 | $548.05 | $0.00 | $1,232.64 | $219,786.72 |
| 211 | $219,786.72 | $548.05 | $0.00 | $1,242.71 | $221,577.48 |
| 212 | $221,577.48 | $548.05 | $0.00 | $1,252.83 | $223,378.36 |
| 213 | $223,378.36 | $548.05 | $0.00 | $1,263.01 | $225,189.42 |
| 214 | $225,189.42 | $548.05 | $0.00 | $1,273.25 | $227,010.72 |
| 215 | $227,010.72 | $548.05 | $0.00 | $1,283.55 | $228,842.32 |
| 216 | $228,842.32 | $548.05 | $0.00 | $1,293.91 | $230,684.28 |
| 217 | $230,684.28 | $548.05 | $64,251.92 | $1,304.32 | $168,284.73 |
| 218 | $168,284.73 | $548.05 | $0.00 | $951.51 | $169,784.29 |
| 219 | $169,784.29 | $548.05 | $0.00 | $959.99 | $171,292.33 |
| 220 | $171,292.33 | $548.05 | $0.00 | $968.51 | $172,808.89 |
| 221 | $172,808.89 | $548.05 | $0.00 | $977.09 | $174,334.03 |
| 222 | $174,334.03 | $548.05 | $0.00 | $985.71 | $175,867.79 |
| 223 | $175,867.79 | $548.05 | $0.00 | $994.38 | $177,410.22 |
| 224 | $177,410.22 | $548.05 | $0.00 | $1,003.10 | $178,961.37 |
| 225 | $178,961.37 | $548.05 | $0.00 | $1,011.87 | $180,521.29 |
| 226 | $180,521.29 | $548.05 | $0.00 | $1,020.69 | $182,090.03 |
| 227 | $182,090.03 | $548.05 | $0.00 | $1,029.56 | $183,667.64 |
| 228 | $183,667.64 | $548.05 | $0.00 | $1,038.48 | $185,254.17 |
| 229 | $185,254.17 | $548.05 | $67,464.52 | $1,047.45 | $119,385.15 |
| 230 | $119,385.15 | $548.05 | $0.00 | $675.02 | $120,608.22 |
| 231 | $120,608.22 | $548.05 | $0.00 | $681.94 | $121,838.21 |
| 232 | $121,838.21 | $548.05 | $0.00 | $688.89 | $123,075.15 |
| 233 | $123,075.15 | $548.05 | $0.00 | $695.88 | $124,319.08 |
| 234 | $124,319.08 | $548.05 | $0.00 | $702.92 | $125,570.05 |
| 235 | $125,570.05 | $548.05 | $0.00 | $709.99 | $126,828.09 |
| 236 | $126,828.09 | $548.05 | $0.00 | $717.10 | $128,093.24 |
| 237 | $128,093.24 | $548.05 | $0.00 | $724.26 | $129,365.55 |
| 238 | $129,365.55 | $548.05 | $0.00 | $731.45 | $130,645.05 |
| 239 | $130,645.05 | $548.05 | $0.00 | $738.69 | $131,931.79 |
| 240 | $131,931.79 | $548.05 | $0.00 | $745.96 | $133,225.80 |
| 241 | $133,225.80 | $548.05 | $70,837.74 | $753.28 | $63,689.39 |
| 242 | $63,689.39 | $548.05 | $0.00 | $360.11 | $64,597.55 |
| 243 | $64,597.55 | $548.05 | $0.00 | $365.24 | $65,510.84 |
| 244 | $65,510.84 | $548.05 | $0.00 | $370.41 | $66,429.30 |
| 245 | $66,429.30 | $548.05 | $0.00 | $375.60 | $67,352.95 |
| 246 | $67,352.95 | $548.05 | $0.00 | $380.82 | $68,281.82 |
| 247 | $68,281.82 | $548.05 | $0.00 | $386.08 | $69,215.95 |
| 248 | $69,215.95 | $548.05 | $0.00 | $391.36 | $70,155.36 |
| 249 | $70,155.36 | $548.05 | $0.00 | $396.67 | $71,100.08 |
| 250 | $71,100.08 | $548.05 | $0.00 | $402.01 | $72,050.14 |
| 251 | $72,050.14 | $548.05 | $0.00 | $407.38 | $73,005.57 |
| 252 | $73,005.57 | $548.05 | $0.00 | $412.78 | $73,966.40 |
| 253 | $73,966.40 | $0.00 | $74,379.63 | $418.22 | $4.99 |