| Estimated Annual Cost in 2042 | $193,834 |
| Monthly savings required | $1,532 |
How much will it cost to send your child to St. Thomas University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $775,336.51 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,531.91 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 | $51,666.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 St. Thomas University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,531.91 | $0.00 | $0.00 | $1,531.91 |
| 2 | $1,531.91 | $1,531.91 | $0.00 | $8.66 | $3,072.48 |
| 3 | $3,072.48 | $1,531.91 | $0.00 | $17.37 | $4,621.76 |
| 4 | $4,621.76 | $1,531.91 | $0.00 | $26.13 | $6,179.80 |
| 5 | $6,179.80 | $1,531.91 | $0.00 | $34.94 | $7,746.65 |
| 6 | $7,746.65 | $1,531.91 | $0.00 | $43.80 | $9,322.36 |
| 7 | $9,322.36 | $1,531.91 | $0.00 | $52.71 | $10,906.98 |
| 8 | $10,906.98 | $1,531.91 | $0.00 | $61.67 | $12,500.56 |
| 9 | $12,500.56 | $1,531.91 | $0.00 | $70.68 | $14,103.15 |
| 10 | $14,103.15 | $1,531.91 | $0.00 | $79.74 | $15,714.80 |
| 11 | $15,714.80 | $1,531.91 | $0.00 | $88.85 | $17,335.56 |
| 12 | $17,335.56 | $1,531.91 | $0.00 | $98.02 | $18,965.49 |
| 13 | $18,965.49 | $1,531.91 | $0.00 | $107.23 | $20,604.63 |
| 14 | $20,604.63 | $1,531.91 | $0.00 | $116.50 | $22,253.04 |
| 15 | $22,253.04 | $1,531.91 | $0.00 | $125.82 | $23,910.77 |
| 16 | $23,910.77 | $1,531.91 | $0.00 | $135.19 | $25,577.87 |
| 17 | $25,577.87 | $1,531.91 | $0.00 | $144.62 | $27,254.40 |
| 18 | $27,254.40 | $1,531.91 | $0.00 | $154.10 | $28,940.41 |
| 19 | $28,940.41 | $1,531.91 | $0.00 | $163.63 | $30,635.95 |
| 20 | $30,635.95 | $1,531.91 | $0.00 | $173.22 | $32,341.08 |
| 21 | $32,341.08 | $1,531.91 | $0.00 | $182.86 | $34,055.85 |
| 22 | $34,055.85 | $1,531.91 | $0.00 | $192.56 | $35,780.32 |
| 23 | $35,780.32 | $1,531.91 | $0.00 | $202.31 | $37,514.54 |
| 24 | $37,514.54 | $1,531.91 | $0.00 | $212.11 | $39,258.56 |
| 25 | $39,258.56 | $1,531.91 | $0.00 | $221.97 | $41,012.44 |
| 26 | $41,012.44 | $1,531.91 | $0.00 | $231.89 | $42,776.24 |
| 27 | $42,776.24 | $1,531.91 | $0.00 | $241.86 | $44,550.01 |
| 28 | $44,550.01 | $1,531.91 | $0.00 | $251.89 | $46,333.81 |
| 29 | $46,333.81 | $1,531.91 | $0.00 | $261.98 | $48,127.70 |
| 30 | $48,127.70 | $1,531.91 | $0.00 | $272.12 | $49,931.73 |
| 31 | $49,931.73 | $1,531.91 | $0.00 | $282.32 | $51,745.96 |
| 32 | $51,745.96 | $1,531.91 | $0.00 | $292.58 | $53,570.45 |
| 33 | $53,570.45 | $1,531.91 | $0.00 | $302.90 | $55,405.26 |
| 34 | $55,405.26 | $1,531.91 | $0.00 | $313.27 | $57,250.44 |
| 35 | $57,250.44 | $1,531.91 | $0.00 | $323.70 | $59,106.05 |
| 36 | $59,106.05 | $1,531.91 | $0.00 | $334.19 | $60,972.15 |
| 37 | $60,972.15 | $1,531.91 | $0.00 | $344.75 | $62,848.81 |
| 38 | $62,848.81 | $1,531.91 | $0.00 | $355.36 | $64,736.08 |
| 39 | $64,736.08 | $1,531.91 | $0.00 | $366.03 | $66,634.02 |
| 40 | $66,634.02 | $1,531.91 | $0.00 | $376.76 | $68,542.69 |
| 41 | $68,542.69 | $1,531.91 | $0.00 | $387.55 | $70,462.15 |
| 42 | $70,462.15 | $1,531.91 | $0.00 | $398.40 | $72,392.46 |
| 43 | $72,392.46 | $1,531.91 | $0.00 | $409.32 | $74,333.69 |
| 44 | $74,333.69 | $1,531.91 | $0.00 | $420.29 | $76,285.89 |
| 45 | $76,285.89 | $1,531.91 | $0.00 | $431.33 | $78,249.13 |
| 46 | $78,249.13 | $1,531.91 | $0.00 | $442.43 | $80,223.47 |
| 47 | $80,223.47 | $1,531.91 | $0.00 | $453.60 | $82,208.98 |
| 48 | $82,208.98 | $1,531.91 | $0.00 | $464.82 | $84,205.71 |
| 49 | $84,205.71 | $1,531.91 | $0.00 | $476.11 | $86,213.73 |
| 50 | $86,213.73 | $1,531.91 | $0.00 | $487.46 | $88,233.10 |
| 51 | $88,233.10 | $1,531.91 | $0.00 | $498.88 | $90,263.89 |
| 52 | $90,263.89 | $1,531.91 | $0.00 | $510.37 | $92,306.17 |
| 53 | $92,306.17 | $1,531.91 | $0.00 | $521.91 | $94,359.99 |
| 54 | $94,359.99 | $1,531.91 | $0.00 | $533.53 | $96,425.43 |
| 55 | $96,425.43 | $1,531.91 | $0.00 | $545.20 | $98,502.54 |
| 56 | $98,502.54 | $1,531.91 | $0.00 | $556.95 | $100,591.40 |
| 57 | $100,591.40 | $1,531.91 | $0.00 | $568.76 | $102,692.07 |
| 58 | $102,692.07 | $1,531.91 | $0.00 | $580.64 | $104,804.62 |
| 59 | $104,804.62 | $1,531.91 | $0.00 | $592.58 | $106,929.11 |
| 60 | $106,929.11 | $1,531.91 | $0.00 | $604.59 | $109,065.61 |
| 61 | $109,065.61 | $1,531.91 | $0.00 | $616.67 | $111,214.19 |
| 62 | $111,214.19 | $1,531.91 | $0.00 | $628.82 | $113,374.92 |
| 63 | $113,374.92 | $1,531.91 | $0.00 | $641.04 | $115,547.87 |
| 64 | $115,547.87 | $1,531.91 | $0.00 | $653.32 | $117,733.10 |
| 65 | $117,733.10 | $1,531.91 | $0.00 | $665.68 | $119,930.69 |
| 66 | $119,930.69 | $1,531.91 | $0.00 | $678.11 | $122,140.71 |
| 67 | $122,140.71 | $1,531.91 | $0.00 | $690.60 | $124,363.22 |
| 68 | $124,363.22 | $1,531.91 | $0.00 | $703.17 | $126,598.30 |
| 69 | $126,598.30 | $1,531.91 | $0.00 | $715.81 | $128,846.02 |
| 70 | $128,846.02 | $1,531.91 | $0.00 | $728.51 | $131,106.44 |
| 71 | $131,106.44 | $1,531.91 | $0.00 | $741.29 | $133,379.64 |
| 72 | $133,379.64 | $1,531.91 | $0.00 | $754.15 | $135,665.70 |
| 73 | $135,665.70 | $1,531.91 | $0.00 | $767.07 | $137,964.68 |
| 74 | $137,964.68 | $1,531.91 | $0.00 | $780.07 | $140,276.66 |
| 75 | $140,276.66 | $1,531.91 | $0.00 | $793.14 | $142,601.71 |
| 76 | $142,601.71 | $1,531.91 | $0.00 | $806.29 | $144,939.91 |
| 77 | $144,939.91 | $1,531.91 | $0.00 | $819.51 | $147,291.33 |
| 78 | $147,291.33 | $1,531.91 | $0.00 | $832.81 | $149,656.05 |
| 79 | $149,656.05 | $1,531.91 | $0.00 | $846.18 | $152,034.14 |
| 80 | $152,034.14 | $1,531.91 | $0.00 | $859.62 | $154,425.67 |
| 81 | $154,425.67 | $1,531.91 | $0.00 | $873.15 | $156,830.73 |
| 82 | $156,830.73 | $1,531.91 | $0.00 | $886.74 | $159,249.38 |
| 83 | $159,249.38 | $1,531.91 | $0.00 | $900.42 | $161,681.71 |
| 84 | $161,681.71 | $1,531.91 | $0.00 | $914.17 | $164,127.79 |
| 85 | $164,127.79 | $1,531.91 | $0.00 | $928.00 | $166,587.70 |
| 86 | $166,587.70 | $1,531.91 | $0.00 | $941.91 | $169,061.52 |
| 87 | $169,061.52 | $1,531.91 | $0.00 | $955.90 | $171,549.33 |
| 88 | $171,549.33 | $1,531.91 | $0.00 | $969.96 | $174,051.20 |
| 89 | $174,051.20 | $1,531.91 | $0.00 | $984.11 | $176,567.22 |
| 90 | $176,567.22 | $1,531.91 | $0.00 | $998.34 | $179,097.47 |
| 91 | $179,097.47 | $1,531.91 | $0.00 | $1,012.64 | $181,642.02 |
| 92 | $181,642.02 | $1,531.91 | $0.00 | $1,027.03 | $184,200.96 |
| 93 | $184,200.96 | $1,531.91 | $0.00 | $1,041.50 | $186,774.37 |
| 94 | $186,774.37 | $1,531.91 | $0.00 | $1,056.05 | $189,362.33 |
| 95 | $189,362.33 | $1,531.91 | $0.00 | $1,070.68 | $191,964.92 |
| 96 | $191,964.92 | $1,531.91 | $0.00 | $1,085.40 | $194,582.23 |
| 97 | $194,582.23 | $1,531.91 | $0.00 | $1,100.20 | $197,214.34 |
| 98 | $197,214.34 | $1,531.91 | $0.00 | $1,115.08 | $199,861.33 |
| 99 | $199,861.33 | $1,531.91 | $0.00 | $1,130.05 | $202,523.29 |
| 100 | $202,523.29 | $1,531.91 | $0.00 | $1,145.10 | $205,200.30 |
| 101 | $205,200.30 | $1,531.91 | $0.00 | $1,160.23 | $207,892.44 |
| 102 | $207,892.44 | $1,531.91 | $0.00 | $1,175.45 | $210,599.80 |
| 103 | $210,599.80 | $1,531.91 | $0.00 | $1,190.76 | $213,322.47 |
| 104 | $213,322.47 | $1,531.91 | $0.00 | $1,206.16 | $216,060.54 |
| 105 | $216,060.54 | $1,531.91 | $0.00 | $1,221.64 | $218,814.09 |
| 106 | $218,814.09 | $1,531.91 | $0.00 | $1,237.21 | $221,583.21 |
| 107 | $221,583.21 | $1,531.91 | $0.00 | $1,252.86 | $224,367.98 |
| 108 | $224,367.98 | $1,531.91 | $0.00 | $1,268.61 | $227,168.50 |
| 109 | $227,168.50 | $1,531.91 | $0.00 | $1,284.44 | $229,984.85 |
| 110 | $229,984.85 | $1,531.91 | $0.00 | $1,300.37 | $232,817.13 |
| 111 | $232,817.13 | $1,531.91 | $0.00 | $1,316.38 | $235,665.42 |
| 112 | $235,665.42 | $1,531.91 | $0.00 | $1,332.49 | $238,529.82 |
| 113 | $238,529.82 | $1,531.91 | $0.00 | $1,348.68 | $241,410.41 |
| 114 | $241,410.41 | $1,531.91 | $0.00 | $1,364.97 | $244,307.29 |
| 115 | $244,307.29 | $1,531.91 | $0.00 | $1,381.35 | $247,220.55 |
| 116 | $247,220.55 | $1,531.91 | $0.00 | $1,397.82 | $250,150.28 |
| 117 | $250,150.28 | $1,531.91 | $0.00 | $1,414.39 | $253,096.58 |
| 118 | $253,096.58 | $1,531.91 | $0.00 | $1,431.04 | $256,059.53 |
| 119 | $256,059.53 | $1,531.91 | $0.00 | $1,447.80 | $259,039.24 |
| 120 | $259,039.24 | $1,531.91 | $0.00 | $1,464.65 | $262,035.80 |
| 121 | $262,035.80 | $1,531.91 | $0.00 | $1,481.59 | $265,049.30 |
| 122 | $265,049.30 | $1,531.91 | $0.00 | $1,498.63 | $268,079.84 |
| 123 | $268,079.84 | $1,531.91 | $0.00 | $1,515.76 | $271,127.51 |
| 124 | $271,127.51 | $1,531.91 | $0.00 | $1,532.99 | $274,192.41 |
| 125 | $274,192.41 | $1,531.91 | $0.00 | $1,550.32 | $277,274.64 |
| 126 | $277,274.64 | $1,531.91 | $0.00 | $1,567.75 | $280,374.30 |
| 127 | $280,374.30 | $1,531.91 | $0.00 | $1,585.28 | $283,491.49 |
| 128 | $283,491.49 | $1,531.91 | $0.00 | $1,602.90 | $286,626.30 |
| 129 | $286,626.30 | $1,531.91 | $0.00 | $1,620.63 | $289,778.84 |
| 130 | $289,778.84 | $1,531.91 | $0.00 | $1,638.45 | $292,949.20 |
| 131 | $292,949.20 | $1,531.91 | $0.00 | $1,656.38 | $296,137.49 |
| 132 | $296,137.49 | $1,531.91 | $0.00 | $1,674.40 | $299,343.80 |
| 133 | $299,343.80 | $1,531.91 | $0.00 | $1,692.53 | $302,568.24 |
| 134 | $302,568.24 | $1,531.91 | $0.00 | $1,710.76 | $305,810.91 |
| 135 | $305,810.91 | $1,531.91 | $0.00 | $1,729.10 | $309,071.92 |
| 136 | $309,071.92 | $1,531.91 | $0.00 | $1,747.54 | $312,351.37 |
| 137 | $312,351.37 | $1,531.91 | $0.00 | $1,766.08 | $315,649.36 |
| 138 | $315,649.36 | $1,531.91 | $0.00 | $1,784.73 | $318,966.00 |
| 139 | $318,966.00 | $1,531.91 | $0.00 | $1,803.48 | $322,301.39 |
| 140 | $322,301.39 | $1,531.91 | $0.00 | $1,822.34 | $325,655.64 |
| 141 | $325,655.64 | $1,531.91 | $0.00 | $1,841.30 | $329,028.85 |
| 142 | $329,028.85 | $1,531.91 | $0.00 | $1,860.38 | $332,421.14 |
| 143 | $332,421.14 | $1,531.91 | $0.00 | $1,879.56 | $335,832.61 |
| 144 | $335,832.61 | $1,531.91 | $0.00 | $1,898.85 | $339,263.37 |
| 145 | $339,263.37 | $1,531.91 | $0.00 | $1,918.24 | $342,713.52 |
| 146 | $342,713.52 | $1,531.91 | $0.00 | $1,937.75 | $346,183.18 |
| 147 | $346,183.18 | $1,531.91 | $0.00 | $1,957.37 | $349,672.46 |
| 148 | $349,672.46 | $1,531.91 | $0.00 | $1,977.10 | $353,181.47 |
| 149 | $353,181.47 | $1,531.91 | $0.00 | $1,996.94 | $356,710.32 |
| 150 | $356,710.32 | $1,531.91 | $0.00 | $2,016.89 | $360,259.12 |
| 151 | $360,259.12 | $1,531.91 | $0.00 | $2,036.96 | $363,827.99 |
| 152 | $363,827.99 | $1,531.91 | $0.00 | $2,057.14 | $367,417.04 |
| 153 | $367,417.04 | $1,531.91 | $0.00 | $2,077.43 | $371,026.38 |
| 154 | $371,026.38 | $1,531.91 | $0.00 | $2,097.84 | $374,656.13 |
| 155 | $374,656.13 | $1,531.91 | $0.00 | $2,118.36 | $378,306.40 |
| 156 | $378,306.40 | $1,531.91 | $0.00 | $2,139.00 | $381,977.31 |
| 157 | $381,977.31 | $1,531.91 | $0.00 | $2,159.76 | $385,668.98 |
| 158 | $385,668.98 | $1,531.91 | $0.00 | $2,180.63 | $389,381.52 |
| 159 | $389,381.52 | $1,531.91 | $0.00 | $2,201.62 | $393,115.05 |
| 160 | $393,115.05 | $1,531.91 | $0.00 | $2,222.73 | $396,869.69 |
| 161 | $396,869.69 | $1,531.91 | $0.00 | $2,243.96 | $400,645.56 |
| 162 | $400,645.56 | $1,531.91 | $0.00 | $2,265.31 | $404,442.78 |
| 163 | $404,442.78 | $1,531.91 | $0.00 | $2,286.78 | $408,261.47 |
| 164 | $408,261.47 | $1,531.91 | $0.00 | $2,308.37 | $412,101.75 |
| 165 | $412,101.75 | $1,531.91 | $0.00 | $2,330.08 | $415,963.74 |
| 166 | $415,963.74 | $1,531.91 | $0.00 | $2,351.92 | $419,847.57 |
| 167 | $419,847.57 | $1,531.91 | $0.00 | $2,373.88 | $423,753.36 |
| 168 | $423,753.36 | $1,531.91 | $0.00 | $2,395.96 | $427,681.23 |
| 169 | $427,681.23 | $1,531.91 | $0.00 | $2,418.17 | $431,631.31 |
| 170 | $431,631.31 | $1,531.91 | $0.00 | $2,440.51 | $435,603.73 |
| 171 | $435,603.73 | $1,531.91 | $0.00 | $2,462.97 | $439,598.61 |
| 172 | $439,598.61 | $1,531.91 | $0.00 | $2,485.55 | $443,616.07 |
| 173 | $443,616.07 | $1,531.91 | $0.00 | $2,508.27 | $447,656.25 |
| 174 | $447,656.25 | $1,531.91 | $0.00 | $2,531.11 | $451,719.27 |
| 175 | $451,719.27 | $1,531.91 | $0.00 | $2,554.09 | $455,805.27 |
| 176 | $455,805.27 | $1,531.91 | $0.00 | $2,577.19 | $459,914.37 |
| 177 | $459,914.37 | $1,531.91 | $0.00 | $2,600.42 | $464,046.70 |
| 178 | $464,046.70 | $1,531.91 | $0.00 | $2,623.79 | $468,202.40 |
| 179 | $468,202.40 | $1,531.91 | $0.00 | $2,647.28 | $472,381.59 |
| 180 | $472,381.59 | $1,531.91 | $0.00 | $2,670.91 | $476,584.41 |
| 181 | $476,584.41 | $1,531.91 | $0.00 | $2,694.68 | $480,811.00 |
| 182 | $480,811.00 | $1,531.91 | $0.00 | $2,718.58 | $485,061.49 |
| 183 | $485,061.49 | $1,531.91 | $0.00 | $2,742.61 | $489,336.01 |
| 184 | $489,336.01 | $1,531.91 | $0.00 | $2,766.78 | $493,634.70 |
| 185 | $493,634.70 | $1,531.91 | $0.00 | $2,791.08 | $497,957.69 |
| 186 | $497,957.69 | $1,531.91 | $0.00 | $2,815.53 | $502,305.13 |
| 187 | $502,305.13 | $1,531.91 | $0.00 | $2,840.11 | $506,677.15 |
| 188 | $506,677.15 | $1,531.91 | $0.00 | $2,864.83 | $511,073.89 |
| 189 | $511,073.89 | $1,531.91 | $0.00 | $2,889.69 | $515,495.49 |
| 190 | $515,495.49 | $1,531.91 | $0.00 | $2,914.69 | $519,942.09 |
| 191 | $519,942.09 | $1,531.91 | $0.00 | $2,939.83 | $524,413.83 |
| 192 | $524,413.83 | $1,531.91 | $0.00 | $2,965.11 | $528,910.85 |
| 193 | $528,910.85 | $1,531.91 | $0.00 | $2,990.54 | $533,433.30 |
| 194 | $533,433.30 | $1,531.91 | $0.00 | $3,016.11 | $537,981.32 |
| 195 | $537,981.32 | $1,531.91 | $0.00 | $3,041.82 | $542,555.05 |
| 196 | $542,555.05 | $1,531.91 | $0.00 | $3,067.69 | $547,154.65 |
| 197 | $547,154.65 | $1,531.91 | $0.00 | $3,093.69 | $551,780.25 |
| 198 | $551,780.25 | $1,531.91 | $0.00 | $3,119.85 | $556,432.01 |
| 199 | $556,432.01 | $1,531.91 | $0.00 | $3,146.15 | $561,110.07 |
| 200 | $561,110.07 | $1,531.91 | $0.00 | $3,172.60 | $565,814.58 |
| 201 | $565,814.58 | $1,531.91 | $0.00 | $3,199.20 | $570,545.69 |
| 202 | $570,545.69 | $1,531.91 | $0.00 | $3,225.95 | $575,303.55 |
| 203 | $575,303.55 | $1,531.91 | $0.00 | $3,252.85 | $580,088.31 |
| 204 | $580,088.31 | $1,531.91 | $0.00 | $3,279.90 | $584,900.12 |
| 205 | $584,900.12 | $1,531.91 | $0.00 | $3,307.11 | $589,739.14 |
| 206 | $589,739.14 | $1,531.91 | $0.00 | $3,334.47 | $594,605.52 |
| 207 | $594,605.52 | $1,531.91 | $0.00 | $3,361.99 | $599,499.42 |
| 208 | $599,499.42 | $1,531.91 | $0.00 | $3,389.66 | $604,420.99 |
| 209 | $604,420.99 | $1,531.91 | $0.00 | $3,417.48 | $609,370.38 |
| 210 | $609,370.38 | $1,531.91 | $0.00 | $3,445.47 | $614,347.76 |
| 211 | $614,347.76 | $1,531.91 | $0.00 | $3,473.61 | $619,353.28 |
| 212 | $619,353.28 | $1,531.91 | $0.00 | $3,501.91 | $624,387.10 |
| 213 | $624,387.10 | $1,531.91 | $0.00 | $3,530.38 | $629,449.39 |
| 214 | $629,449.39 | $1,531.91 | $0.00 | $3,559.00 | $634,540.30 |
| 215 | $634,540.30 | $1,531.91 | $0.00 | $3,587.78 | $639,659.99 |
| 216 | $639,659.99 | $1,531.91 | $0.00 | $3,616.73 | $644,808.63 |
| 217 | $644,808.63 | $1,531.91 | $174,627.58 | $3,645.84 | $475,358.80 |
| 218 | $475,358.80 | $1,531.91 | $0.00 | $2,687.75 | $479,578.46 |
| 219 | $479,578.46 | $1,531.91 | $0.00 | $2,711.61 | $483,821.98 |
| 220 | $483,821.98 | $1,531.91 | $0.00 | $2,735.60 | $488,089.49 |
| 221 | $488,089.49 | $1,531.91 | $0.00 | $2,759.73 | $492,381.13 |
| 222 | $492,381.13 | $1,531.91 | $0.00 | $2,783.99 | $496,697.03 |
| 223 | $496,697.03 | $1,531.91 | $0.00 | $2,808.40 | $501,037.34 |
| 224 | $501,037.34 | $1,531.91 | $0.00 | $2,832.94 | $505,402.19 |
| 225 | $505,402.19 | $1,531.91 | $0.00 | $2,857.62 | $509,791.72 |
| 226 | $509,791.72 | $1,531.91 | $0.00 | $2,882.44 | $514,206.07 |
| 227 | $514,206.07 | $1,531.91 | $0.00 | $2,907.40 | $518,645.38 |
| 228 | $518,645.38 | $1,531.91 | $0.00 | $2,932.50 | $523,109.79 |
| 229 | $523,109.79 | $1,531.91 | $186,851.51 | $2,957.74 | $340,747.93 |
| 230 | $340,747.93 | $1,531.91 | $0.00 | $1,926.64 | $344,206.48 |
| 231 | $344,206.48 | $1,531.91 | $0.00 | $1,946.19 | $347,684.58 |
| 232 | $347,684.58 | $1,531.91 | $0.00 | $1,965.86 | $351,182.35 |
| 233 | $351,182.35 | $1,531.91 | $0.00 | $1,985.64 | $354,699.90 |
| 234 | $354,699.90 | $1,531.91 | $0.00 | $2,005.52 | $358,237.33 |
| 235 | $358,237.33 | $1,531.91 | $0.00 | $2,025.53 | $361,794.77 |
| 236 | $361,794.77 | $1,531.91 | $0.00 | $2,045.64 | $365,372.32 |
| 237 | $365,372.32 | $1,531.91 | $0.00 | $2,065.87 | $368,970.10 |
| 238 | $368,970.10 | $1,531.91 | $0.00 | $2,086.21 | $372,588.22 |
| 239 | $372,588.22 | $1,531.91 | $0.00 | $2,106.67 | $376,226.80 |
| 240 | $376,226.80 | $1,531.91 | $0.00 | $2,127.24 | $379,885.95 |
| 241 | $379,885.95 | $1,531.91 | $199,931.12 | $2,147.93 | $183,634.67 |
| 242 | $183,634.67 | $1,531.91 | $0.00 | $1,038.30 | $186,204.88 |
| 243 | $186,204.88 | $1,531.91 | $0.00 | $1,052.83 | $188,789.62 |
| 244 | $188,789.62 | $1,531.91 | $0.00 | $1,067.44 | $191,388.97 |
| 245 | $191,388.97 | $1,531.91 | $0.00 | $1,082.14 | $194,003.02 |
| 246 | $194,003.02 | $1,531.91 | $0.00 | $1,096.92 | $196,631.85 |
| 247 | $196,631.85 | $1,531.91 | $0.00 | $1,111.79 | $199,275.55 |
| 248 | $199,275.55 | $1,531.91 | $0.00 | $1,126.73 | $201,934.19 |
| 249 | $201,934.19 | $1,531.91 | $0.00 | $1,141.77 | $204,607.87 |
| 250 | $204,607.87 | $1,531.91 | $0.00 | $1,156.88 | $207,296.66 |
| 251 | $207,296.66 | $1,531.91 | $0.00 | $1,172.09 | $210,000.66 |
| 252 | $210,000.66 | $1,531.91 | $0.00 | $1,187.37 | $212,719.94 |
| 253 | $212,719.94 | $0.00 | $213,926.30 | $1,202.75 | -$3.61 |