| Estimated Annual Cost in 2042 | $92,246 |
| Monthly savings required | $729 |
How much will it cost to send your child to Saint Augustine College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $368,984.90 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $729.05 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 | $24,588.00 |
| 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 Saint Augustine College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $729.05 | $0.00 | $0.00 | $729.05 |
| 2 | $729.05 | $729.05 | $0.00 | $4.12 | $1,462.22 |
| 3 | $1,462.22 | $729.05 | $0.00 | $8.27 | $2,199.54 |
| 4 | $2,199.54 | $729.05 | $0.00 | $12.44 | $2,941.03 |
| 5 | $2,941.03 | $729.05 | $0.00 | $16.63 | $3,686.71 |
| 6 | $3,686.71 | $729.05 | $0.00 | $20.85 | $4,436.61 |
| 7 | $4,436.61 | $729.05 | $0.00 | $25.09 | $5,190.75 |
| 8 | $5,190.75 | $729.05 | $0.00 | $29.35 | $5,949.15 |
| 9 | $5,949.15 | $729.05 | $0.00 | $33.64 | $6,711.84 |
| 10 | $6,711.84 | $729.05 | $0.00 | $37.95 | $7,478.84 |
| 11 | $7,478.84 | $729.05 | $0.00 | $42.29 | $8,250.18 |
| 12 | $8,250.18 | $729.05 | $0.00 | $46.65 | $9,025.88 |
| 13 | $9,025.88 | $729.05 | $0.00 | $51.03 | $9,805.96 |
| 14 | $9,805.96 | $729.05 | $0.00 | $55.44 | $10,590.45 |
| 15 | $10,590.45 | $729.05 | $0.00 | $59.88 | $11,379.38 |
| 16 | $11,379.38 | $729.05 | $0.00 | $64.34 | $12,172.77 |
| 17 | $12,172.77 | $729.05 | $0.00 | $68.83 | $12,970.65 |
| 18 | $12,970.65 | $729.05 | $0.00 | $73.34 | $13,773.04 |
| 19 | $13,773.04 | $729.05 | $0.00 | $77.87 | $14,579.96 |
| 20 | $14,579.96 | $729.05 | $0.00 | $82.44 | $15,391.45 |
| 21 | $15,391.45 | $729.05 | $0.00 | $87.03 | $16,207.53 |
| 22 | $16,207.53 | $729.05 | $0.00 | $91.64 | $17,028.22 |
| 23 | $17,028.22 | $729.05 | $0.00 | $96.28 | $17,853.55 |
| 24 | $17,853.55 | $729.05 | $0.00 | $100.95 | $18,683.55 |
| 25 | $18,683.55 | $729.05 | $0.00 | $105.64 | $19,518.24 |
| 26 | $19,518.24 | $729.05 | $0.00 | $110.36 | $20,357.65 |
| 27 | $20,357.65 | $729.05 | $0.00 | $115.11 | $21,201.81 |
| 28 | $21,201.81 | $729.05 | $0.00 | $119.88 | $22,050.74 |
| 29 | $22,050.74 | $729.05 | $0.00 | $124.68 | $22,904.47 |
| 30 | $22,904.47 | $729.05 | $0.00 | $129.51 | $23,763.03 |
| 31 | $23,763.03 | $729.05 | $0.00 | $134.36 | $24,626.44 |
| 32 | $24,626.44 | $729.05 | $0.00 | $139.24 | $25,494.73 |
| 33 | $25,494.73 | $729.05 | $0.00 | $144.15 | $26,367.93 |
| 34 | $26,367.93 | $729.05 | $0.00 | $149.09 | $27,246.07 |
| 35 | $27,246.07 | $729.05 | $0.00 | $154.05 | $28,129.17 |
| 36 | $28,129.17 | $729.05 | $0.00 | $159.05 | $29,017.27 |
| 37 | $29,017.27 | $729.05 | $0.00 | $164.07 | $29,910.39 |
| 38 | $29,910.39 | $729.05 | $0.00 | $169.12 | $30,808.56 |
| 39 | $30,808.56 | $729.05 | $0.00 | $174.20 | $31,711.81 |
| 40 | $31,711.81 | $729.05 | $0.00 | $179.30 | $32,620.16 |
| 41 | $32,620.16 | $729.05 | $0.00 | $184.44 | $33,533.65 |
| 42 | $33,533.65 | $729.05 | $0.00 | $189.60 | $34,452.30 |
| 43 | $34,452.30 | $729.05 | $0.00 | $194.80 | $35,376.15 |
| 44 | $35,376.15 | $729.05 | $0.00 | $200.02 | $36,305.22 |
| 45 | $36,305.22 | $729.05 | $0.00 | $205.27 | $37,239.54 |
| 46 | $37,239.54 | $729.05 | $0.00 | $210.56 | $38,179.15 |
| 47 | $38,179.15 | $729.05 | $0.00 | $215.87 | $39,124.07 |
| 48 | $39,124.07 | $729.05 | $0.00 | $221.21 | $40,074.33 |
| 49 | $40,074.33 | $729.05 | $0.00 | $226.59 | $41,029.97 |
| 50 | $41,029.97 | $729.05 | $0.00 | $231.99 | $41,991.01 |
| 51 | $41,991.01 | $729.05 | $0.00 | $237.42 | $42,957.48 |
| 52 | $42,957.48 | $729.05 | $0.00 | $242.89 | $43,929.42 |
| 53 | $43,929.42 | $729.05 | $0.00 | $248.38 | $44,906.85 |
| 54 | $44,906.85 | $729.05 | $0.00 | $253.91 | $45,889.81 |
| 55 | $45,889.81 | $729.05 | $0.00 | $259.47 | $46,878.33 |
| 56 | $46,878.33 | $729.05 | $0.00 | $265.06 | $47,872.44 |
| 57 | $47,872.44 | $729.05 | $0.00 | $270.68 | $48,872.17 |
| 58 | $48,872.17 | $729.05 | $0.00 | $276.33 | $49,877.55 |
| 59 | $49,877.55 | $729.05 | $0.00 | $282.01 | $50,888.61 |
| 60 | $50,888.61 | $729.05 | $0.00 | $287.73 | $51,905.39 |
| 61 | $51,905.39 | $729.05 | $0.00 | $293.48 | $52,927.92 |
| 62 | $52,927.92 | $729.05 | $0.00 | $299.26 | $53,956.23 |
| 63 | $53,956.23 | $729.05 | $0.00 | $305.08 | $54,990.36 |
| 64 | $54,990.36 | $729.05 | $0.00 | $310.92 | $56,030.33 |
| 65 | $56,030.33 | $729.05 | $0.00 | $316.80 | $57,076.18 |
| 66 | $57,076.18 | $729.05 | $0.00 | $322.72 | $58,127.95 |
| 67 | $58,127.95 | $729.05 | $0.00 | $328.66 | $59,185.66 |
| 68 | $59,185.66 | $729.05 | $0.00 | $334.64 | $60,249.35 |
| 69 | $60,249.35 | $729.05 | $0.00 | $340.66 | $61,319.06 |
| 70 | $61,319.06 | $729.05 | $0.00 | $346.71 | $62,394.82 |
| 71 | $62,394.82 | $729.05 | $0.00 | $352.79 | $63,476.66 |
| 72 | $63,476.66 | $729.05 | $0.00 | $358.91 | $64,564.62 |
| 73 | $64,564.62 | $729.05 | $0.00 | $365.06 | $65,658.73 |
| 74 | $65,658.73 | $729.05 | $0.00 | $371.24 | $66,759.02 |
| 75 | $66,759.02 | $729.05 | $0.00 | $377.47 | $67,865.54 |
| 76 | $67,865.54 | $729.05 | $0.00 | $383.72 | $68,978.31 |
| 77 | $68,978.31 | $729.05 | $0.00 | $390.01 | $70,097.37 |
| 78 | $70,097.37 | $729.05 | $0.00 | $396.34 | $71,222.76 |
| 79 | $71,222.76 | $729.05 | $0.00 | $402.70 | $72,354.51 |
| 80 | $72,354.51 | $729.05 | $0.00 | $409.10 | $73,492.66 |
| 81 | $73,492.66 | $729.05 | $0.00 | $415.54 | $74,637.25 |
| 82 | $74,637.25 | $729.05 | $0.00 | $422.01 | $75,788.31 |
| 83 | $75,788.31 | $729.05 | $0.00 | $428.52 | $76,945.88 |
| 84 | $76,945.88 | $729.05 | $0.00 | $435.06 | $78,109.99 |
| 85 | $78,109.99 | $729.05 | $0.00 | $441.65 | $79,280.69 |
| 86 | $79,280.69 | $729.05 | $0.00 | $448.26 | $80,458.00 |
| 87 | $80,458.00 | $729.05 | $0.00 | $454.92 | $81,641.97 |
| 88 | $81,641.97 | $729.05 | $0.00 | $461.62 | $82,832.64 |
| 89 | $82,832.64 | $729.05 | $0.00 | $468.35 | $84,030.04 |
| 90 | $84,030.04 | $729.05 | $0.00 | $475.12 | $85,234.21 |
| 91 | $85,234.21 | $729.05 | $0.00 | $481.93 | $86,445.19 |
| 92 | $86,445.19 | $729.05 | $0.00 | $488.77 | $87,663.01 |
| 93 | $87,663.01 | $729.05 | $0.00 | $495.66 | $88,887.72 |
| 94 | $88,887.72 | $729.05 | $0.00 | $502.58 | $90,119.35 |
| 95 | $90,119.35 | $729.05 | $0.00 | $509.55 | $91,357.95 |
| 96 | $91,357.95 | $729.05 | $0.00 | $516.55 | $92,603.55 |
| 97 | $92,603.55 | $729.05 | $0.00 | $523.59 | $93,856.19 |
| 98 | $93,856.19 | $729.05 | $0.00 | $530.68 | $95,115.92 |
| 99 | $95,115.92 | $729.05 | $0.00 | $537.80 | $96,382.77 |
| 100 | $96,382.77 | $729.05 | $0.00 | $544.96 | $97,656.78 |
| 101 | $97,656.78 | $729.05 | $0.00 | $552.17 | $98,938.00 |
| 102 | $98,938.00 | $729.05 | $0.00 | $559.41 | $100,226.46 |
| 103 | $100,226.46 | $729.05 | $0.00 | $566.69 | $101,522.20 |
| 104 | $101,522.20 | $729.05 | $0.00 | $574.02 | $102,825.27 |
| 105 | $102,825.27 | $729.05 | $0.00 | $581.39 | $104,135.71 |
| 106 | $104,135.71 | $729.05 | $0.00 | $588.80 | $105,453.56 |
| 107 | $105,453.56 | $729.05 | $0.00 | $596.25 | $106,778.86 |
| 108 | $106,778.86 | $729.05 | $0.00 | $603.74 | $108,111.65 |
| 109 | $108,111.65 | $729.05 | $0.00 | $611.28 | $109,451.98 |
| 110 | $109,451.98 | $729.05 | $0.00 | $618.86 | $110,799.89 |
| 111 | $110,799.89 | $729.05 | $0.00 | $626.48 | $112,155.42 |
| 112 | $112,155.42 | $729.05 | $0.00 | $634.14 | $113,518.61 |
| 113 | $113,518.61 | $729.05 | $0.00 | $641.85 | $114,889.51 |
| 114 | $114,889.51 | $729.05 | $0.00 | $649.60 | $116,268.16 |
| 115 | $116,268.16 | $729.05 | $0.00 | $657.40 | $117,654.61 |
| 116 | $117,654.61 | $729.05 | $0.00 | $665.24 | $119,048.90 |
| 117 | $119,048.90 | $729.05 | $0.00 | $673.12 | $120,451.07 |
| 118 | $120,451.07 | $729.05 | $0.00 | $681.05 | $121,861.17 |
| 119 | $121,861.17 | $729.05 | $0.00 | $689.02 | $123,279.24 |
| 120 | $123,279.24 | $729.05 | $0.00 | $697.04 | $124,705.33 |
| 121 | $124,705.33 | $729.05 | $0.00 | $705.10 | $126,139.48 |
| 122 | $126,139.48 | $729.05 | $0.00 | $713.21 | $127,581.74 |
| 123 | $127,581.74 | $729.05 | $0.00 | $721.37 | $129,032.16 |
| 124 | $129,032.16 | $729.05 | $0.00 | $729.57 | $130,490.78 |
| 125 | $130,490.78 | $729.05 | $0.00 | $737.81 | $131,957.64 |
| 126 | $131,957.64 | $729.05 | $0.00 | $746.11 | $133,432.80 |
| 127 | $133,432.80 | $729.05 | $0.00 | $754.45 | $134,916.30 |
| 128 | $134,916.30 | $729.05 | $0.00 | $762.84 | $136,408.19 |
| 129 | $136,408.19 | $729.05 | $0.00 | $771.27 | $137,908.51 |
| 130 | $137,908.51 | $729.05 | $0.00 | $779.75 | $139,417.31 |
| 131 | $139,417.31 | $729.05 | $0.00 | $788.29 | $140,934.65 |
| 132 | $140,934.65 | $729.05 | $0.00 | $796.87 | $142,460.57 |
| 133 | $142,460.57 | $729.05 | $0.00 | $805.49 | $143,995.11 |
| 134 | $143,995.11 | $729.05 | $0.00 | $814.17 | $145,538.33 |
| 135 | $145,538.33 | $729.05 | $0.00 | $822.89 | $147,090.27 |
| 136 | $147,090.27 | $729.05 | $0.00 | $831.67 | $148,650.99 |
| 137 | $148,650.99 | $729.05 | $0.00 | $840.49 | $150,220.53 |
| 138 | $150,220.53 | $729.05 | $0.00 | $849.37 | $151,798.95 |
| 139 | $151,798.95 | $729.05 | $0.00 | $858.29 | $153,386.29 |
| 140 | $153,386.29 | $729.05 | $0.00 | $867.27 | $154,982.61 |
| 141 | $154,982.61 | $729.05 | $0.00 | $876.29 | $156,587.95 |
| 142 | $156,587.95 | $729.05 | $0.00 | $885.37 | $158,202.37 |
| 143 | $158,202.37 | $729.05 | $0.00 | $894.50 | $159,825.92 |
| 144 | $159,825.92 | $729.05 | $0.00 | $903.68 | $161,458.65 |
| 145 | $161,458.65 | $729.05 | $0.00 | $912.91 | $163,100.61 |
| 146 | $163,100.61 | $729.05 | $0.00 | $922.19 | $164,751.85 |
| 147 | $164,751.85 | $729.05 | $0.00 | $931.53 | $166,412.43 |
| 148 | $166,412.43 | $729.05 | $0.00 | $940.92 | $168,082.40 |
| 149 | $168,082.40 | $729.05 | $0.00 | $950.36 | $169,761.81 |
| 150 | $169,761.81 | $729.05 | $0.00 | $959.86 | $171,450.72 |
| 151 | $171,450.72 | $729.05 | $0.00 | $969.41 | $173,149.18 |
| 152 | $173,149.18 | $729.05 | $0.00 | $979.01 | $174,857.24 |
| 153 | $174,857.24 | $729.05 | $0.00 | $988.67 | $176,574.96 |
| 154 | $176,574.96 | $729.05 | $0.00 | $998.38 | $178,302.39 |
| 155 | $178,302.39 | $729.05 | $0.00 | $1,008.15 | $180,039.59 |
| 156 | $180,039.59 | $729.05 | $0.00 | $1,017.97 | $181,786.61 |
| 157 | $181,786.61 | $729.05 | $0.00 | $1,027.85 | $183,543.51 |
| 158 | $183,543.51 | $729.05 | $0.00 | $1,037.78 | $185,310.34 |
| 159 | $185,310.34 | $729.05 | $0.00 | $1,047.77 | $187,087.16 |
| 160 | $187,087.16 | $729.05 | $0.00 | $1,057.82 | $188,874.03 |
| 161 | $188,874.03 | $729.05 | $0.00 | $1,067.92 | $190,671.00 |
| 162 | $190,671.00 | $729.05 | $0.00 | $1,078.08 | $192,478.13 |
| 163 | $192,478.13 | $729.05 | $0.00 | $1,088.30 | $194,295.48 |
| 164 | $194,295.48 | $729.05 | $0.00 | $1,098.57 | $196,123.10 |
| 165 | $196,123.10 | $729.05 | $0.00 | $1,108.91 | $197,961.06 |
| 166 | $197,961.06 | $729.05 | $0.00 | $1,119.30 | $199,809.41 |
| 167 | $199,809.41 | $729.05 | $0.00 | $1,129.75 | $201,668.21 |
| 168 | $201,668.21 | $729.05 | $0.00 | $1,140.26 | $203,537.52 |
| 169 | $203,537.52 | $729.05 | $0.00 | $1,150.83 | $205,417.40 |
| 170 | $205,417.40 | $729.05 | $0.00 | $1,161.46 | $207,307.91 |
| 171 | $207,307.91 | $729.05 | $0.00 | $1,172.15 | $209,209.11 |
| 172 | $209,209.11 | $729.05 | $0.00 | $1,182.90 | $211,121.06 |
| 173 | $211,121.06 | $729.05 | $0.00 | $1,193.71 | $213,043.82 |
| 174 | $213,043.82 | $729.05 | $0.00 | $1,204.58 | $214,977.45 |
| 175 | $214,977.45 | $729.05 | $0.00 | $1,215.51 | $216,922.01 |
| 176 | $216,922.01 | $729.05 | $0.00 | $1,226.51 | $218,877.57 |
| 177 | $218,877.57 | $729.05 | $0.00 | $1,237.57 | $220,844.19 |
| 178 | $220,844.19 | $729.05 | $0.00 | $1,248.69 | $222,821.93 |
| 179 | $222,821.93 | $729.05 | $0.00 | $1,259.87 | $224,810.85 |
| 180 | $224,810.85 | $729.05 | $0.00 | $1,271.11 | $226,811.01 |
| 181 | $226,811.01 | $729.05 | $0.00 | $1,282.42 | $228,822.48 |
| 182 | $228,822.48 | $729.05 | $0.00 | $1,293.80 | $230,845.33 |
| 183 | $230,845.33 | $729.05 | $0.00 | $1,305.23 | $232,879.61 |
| 184 | $232,879.61 | $729.05 | $0.00 | $1,316.74 | $234,925.40 |
| 185 | $234,925.40 | $729.05 | $0.00 | $1,328.30 | $236,982.75 |
| 186 | $236,982.75 | $729.05 | $0.00 | $1,339.93 | $239,051.73 |
| 187 | $239,051.73 | $729.05 | $0.00 | $1,351.63 | $241,132.41 |
| 188 | $241,132.41 | $729.05 | $0.00 | $1,363.40 | $243,224.86 |
| 189 | $243,224.86 | $729.05 | $0.00 | $1,375.23 | $245,329.14 |
| 190 | $245,329.14 | $729.05 | $0.00 | $1,387.13 | $247,445.32 |
| 191 | $247,445.32 | $729.05 | $0.00 | $1,399.09 | $249,573.46 |
| 192 | $249,573.46 | $729.05 | $0.00 | $1,411.12 | $251,713.63 |
| 193 | $251,713.63 | $729.05 | $0.00 | $1,423.23 | $253,865.91 |
| 194 | $253,865.91 | $729.05 | $0.00 | $1,435.39 | $256,030.35 |
| 195 | $256,030.35 | $729.05 | $0.00 | $1,447.63 | $258,207.03 |
| 196 | $258,207.03 | $729.05 | $0.00 | $1,459.94 | $260,396.02 |
| 197 | $260,396.02 | $729.05 | $0.00 | $1,472.32 | $262,597.39 |
| 198 | $262,597.39 | $729.05 | $0.00 | $1,484.76 | $264,811.20 |
| 199 | $264,811.20 | $729.05 | $0.00 | $1,497.28 | $267,037.53 |
| 200 | $267,037.53 | $729.05 | $0.00 | $1,509.87 | $269,276.45 |
| 201 | $269,276.45 | $729.05 | $0.00 | $1,522.53 | $271,528.03 |
| 202 | $271,528.03 | $729.05 | $0.00 | $1,535.26 | $273,792.34 |
| 203 | $273,792.34 | $729.05 | $0.00 | $1,548.06 | $276,069.45 |
| 204 | $276,069.45 | $729.05 | $0.00 | $1,560.94 | $278,359.44 |
| 205 | $278,359.44 | $729.05 | $0.00 | $1,573.88 | $280,662.37 |
| 206 | $280,662.37 | $729.05 | $0.00 | $1,586.91 | $282,978.33 |
| 207 | $282,978.33 | $729.05 | $0.00 | $1,600.00 | $285,307.38 |
| 208 | $285,307.38 | $729.05 | $0.00 | $1,613.17 | $287,649.60 |
| 209 | $287,649.60 | $729.05 | $0.00 | $1,626.41 | $290,005.06 |
| 210 | $290,005.06 | $729.05 | $0.00 | $1,639.73 | $292,373.84 |
| 211 | $292,373.84 | $729.05 | $0.00 | $1,653.12 | $294,756.01 |
| 212 | $294,756.01 | $729.05 | $0.00 | $1,666.59 | $297,151.65 |
| 213 | $297,151.65 | $729.05 | $0.00 | $1,680.14 | $299,560.84 |
| 214 | $299,560.84 | $729.05 | $0.00 | $1,693.76 | $301,983.65 |
| 215 | $301,983.65 | $729.05 | $0.00 | $1,707.46 | $304,420.16 |
| 216 | $304,420.16 | $729.05 | $0.00 | $1,721.24 | $306,870.45 |
| 217 | $306,870.45 | $729.05 | $83,105.77 | $1,735.09 | $226,228.82 |
| 218 | $226,228.82 | $729.05 | $0.00 | $1,279.13 | $228,237.00 |
| 219 | $228,237.00 | $729.05 | $0.00 | $1,290.49 | $230,256.54 |
| 220 | $230,256.54 | $729.05 | $0.00 | $1,301.90 | $232,287.49 |
| 221 | $232,287.49 | $729.05 | $0.00 | $1,313.39 | $234,329.93 |
| 222 | $234,329.93 | $729.05 | $0.00 | $1,324.94 | $236,383.92 |
| 223 | $236,383.92 | $729.05 | $0.00 | $1,336.55 | $238,449.52 |
| 224 | $238,449.52 | $729.05 | $0.00 | $1,348.23 | $240,526.80 |
| 225 | $240,526.80 | $729.05 | $0.00 | $1,359.97 | $242,615.82 |
| 226 | $242,615.82 | $729.05 | $0.00 | $1,371.79 | $244,716.66 |
| 227 | $244,716.66 | $729.05 | $0.00 | $1,383.66 | $246,829.37 |
| 228 | $246,829.37 | $729.05 | $0.00 | $1,395.61 | $248,954.03 |
| 229 | $248,954.03 | $729.05 | $88,923.18 | $1,407.62 | $162,167.52 |
| 230 | $162,167.52 | $729.05 | $0.00 | $916.92 | $163,813.49 |
| 231 | $163,813.49 | $729.05 | $0.00 | $926.23 | $165,468.77 |
| 232 | $165,468.77 | $729.05 | $0.00 | $935.58 | $167,133.40 |
| 233 | $167,133.40 | $729.05 | $0.00 | $945.00 | $168,807.45 |
| 234 | $168,807.45 | $729.05 | $0.00 | $954.46 | $170,490.96 |
| 235 | $170,490.96 | $729.05 | $0.00 | $963.98 | $172,183.99 |
| 236 | $172,183.99 | $729.05 | $0.00 | $973.55 | $173,886.59 |
| 237 | $173,886.59 | $729.05 | $0.00 | $983.18 | $175,598.82 |
| 238 | $175,598.82 | $729.05 | $0.00 | $992.86 | $177,320.73 |
| 239 | $177,320.73 | $729.05 | $0.00 | $1,002.60 | $179,052.38 |
| 240 | $179,052.38 | $729.05 | $0.00 | $1,012.39 | $180,793.82 |
| 241 | $180,793.82 | $729.05 | $95,147.80 | $1,022.23 | $87,397.30 |
| 242 | $87,397.30 | $729.05 | $0.00 | $494.16 | $88,620.51 |
| 243 | $88,620.51 | $729.05 | $0.00 | $501.07 | $89,850.63 |
| 244 | $89,850.63 | $729.05 | $0.00 | $508.03 | $91,087.71 |
| 245 | $91,087.71 | $729.05 | $0.00 | $515.02 | $92,331.78 |
| 246 | $92,331.78 | $729.05 | $0.00 | $522.06 | $93,582.89 |
| 247 | $93,582.89 | $729.05 | $0.00 | $529.13 | $94,841.07 |
| 248 | $94,841.07 | $729.05 | $0.00 | $536.25 | $96,106.37 |
| 249 | $96,106.37 | $729.05 | $0.00 | $543.40 | $97,378.82 |
| 250 | $97,378.82 | $729.05 | $0.00 | $550.59 | $98,658.46 |
| 251 | $98,658.46 | $729.05 | $0.00 | $557.83 | $99,945.34 |
| 252 | $99,945.34 | $729.05 | $0.00 | $565.11 | $101,239.50 |
| 253 | $101,239.50 | $0.00 | $101,808.15 | $572.42 | $3.77 |