| Estimated Annual Cost in 2042 | $174,836 |
| Monthly savings required | $1,382 |
How much will it cost to send your child to Saint Leo University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $699,342.54 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,381.77 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 | $46,602.00 |
| 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 Leo University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,381.77 | $0.00 | $0.00 | $1,381.77 |
| 2 | $1,381.77 | $1,381.77 | $0.00 | $7.81 | $2,771.35 |
| 3 | $2,771.35 | $1,381.77 | $0.00 | $15.67 | $4,168.79 |
| 4 | $4,168.79 | $1,381.77 | $0.00 | $23.57 | $5,574.13 |
| 5 | $5,574.13 | $1,381.77 | $0.00 | $31.52 | $6,987.42 |
| 6 | $6,987.42 | $1,381.77 | $0.00 | $39.51 | $8,408.70 |
| 7 | $8,408.70 | $1,381.77 | $0.00 | $47.54 | $9,838.01 |
| 8 | $9,838.01 | $1,381.77 | $0.00 | $55.63 | $11,275.41 |
| 9 | $11,275.41 | $1,381.77 | $0.00 | $63.75 | $12,720.93 |
| 10 | $12,720.93 | $1,381.77 | $0.00 | $71.93 | $14,174.63 |
| 11 | $14,174.63 | $1,381.77 | $0.00 | $80.15 | $15,636.55 |
| 12 | $15,636.55 | $1,381.77 | $0.00 | $88.41 | $17,106.73 |
| 13 | $17,106.73 | $1,381.77 | $0.00 | $96.72 | $18,585.22 |
| 14 | $18,585.22 | $1,381.77 | $0.00 | $105.08 | $20,072.07 |
| 15 | $20,072.07 | $1,381.77 | $0.00 | $113.49 | $21,567.33 |
| 16 | $21,567.33 | $1,381.77 | $0.00 | $121.94 | $23,071.04 |
| 17 | $23,071.04 | $1,381.77 | $0.00 | $130.45 | $24,583.26 |
| 18 | $24,583.26 | $1,381.77 | $0.00 | $139.00 | $26,104.03 |
| 19 | $26,104.03 | $1,381.77 | $0.00 | $147.60 | $27,633.40 |
| 20 | $27,633.40 | $1,381.77 | $0.00 | $156.24 | $29,171.41 |
| 21 | $29,171.41 | $1,381.77 | $0.00 | $164.94 | $30,718.12 |
| 22 | $30,718.12 | $1,381.77 | $0.00 | $173.68 | $32,273.57 |
| 23 | $32,273.57 | $1,381.77 | $0.00 | $182.48 | $33,837.82 |
| 24 | $33,837.82 | $1,381.77 | $0.00 | $191.32 | $35,410.91 |
| 25 | $35,410.91 | $1,381.77 | $0.00 | $200.22 | $36,992.90 |
| 26 | $36,992.90 | $1,381.77 | $0.00 | $209.16 | $38,583.83 |
| 27 | $38,583.83 | $1,381.77 | $0.00 | $218.16 | $40,183.76 |
| 28 | $40,183.76 | $1,381.77 | $0.00 | $227.20 | $41,792.73 |
| 29 | $41,792.73 | $1,381.77 | $0.00 | $236.30 | $43,410.80 |
| 30 | $43,410.80 | $1,381.77 | $0.00 | $245.45 | $45,038.02 |
| 31 | $45,038.02 | $1,381.77 | $0.00 | $254.65 | $46,674.44 |
| 32 | $46,674.44 | $1,381.77 | $0.00 | $263.90 | $48,320.11 |
| 33 | $48,320.11 | $1,381.77 | $0.00 | $273.21 | $49,975.09 |
| 34 | $49,975.09 | $1,381.77 | $0.00 | $282.57 | $51,639.43 |
| 35 | $51,639.43 | $1,381.77 | $0.00 | $291.98 | $53,313.18 |
| 36 | $53,313.18 | $1,381.77 | $0.00 | $301.44 | $54,996.39 |
| 37 | $54,996.39 | $1,381.77 | $0.00 | $310.96 | $56,689.12 |
| 38 | $56,689.12 | $1,381.77 | $0.00 | $320.53 | $58,391.42 |
| 39 | $58,391.42 | $1,381.77 | $0.00 | $330.15 | $60,103.34 |
| 40 | $60,103.34 | $1,381.77 | $0.00 | $339.83 | $61,824.94 |
| 41 | $61,824.94 | $1,381.77 | $0.00 | $349.57 | $63,556.28 |
| 42 | $63,556.28 | $1,381.77 | $0.00 | $359.36 | $65,297.41 |
| 43 | $65,297.41 | $1,381.77 | $0.00 | $369.20 | $67,048.38 |
| 44 | $67,048.38 | $1,381.77 | $0.00 | $379.10 | $68,809.25 |
| 45 | $68,809.25 | $1,381.77 | $0.00 | $389.06 | $70,580.08 |
| 46 | $70,580.08 | $1,381.77 | $0.00 | $399.07 | $72,360.92 |
| 47 | $72,360.92 | $1,381.77 | $0.00 | $409.14 | $74,151.83 |
| 48 | $74,151.83 | $1,381.77 | $0.00 | $419.27 | $75,952.87 |
| 49 | $75,952.87 | $1,381.77 | $0.00 | $429.45 | $77,764.09 |
| 50 | $77,764.09 | $1,381.77 | $0.00 | $439.69 | $79,585.55 |
| 51 | $79,585.55 | $1,381.77 | $0.00 | $449.99 | $81,417.31 |
| 52 | $81,417.31 | $1,381.77 | $0.00 | $460.35 | $83,259.43 |
| 53 | $83,259.43 | $1,381.77 | $0.00 | $470.76 | $85,111.96 |
| 54 | $85,111.96 | $1,381.77 | $0.00 | $481.24 | $86,974.97 |
| 55 | $86,974.97 | $1,381.77 | $0.00 | $491.77 | $88,848.51 |
| 56 | $88,848.51 | $1,381.77 | $0.00 | $502.36 | $90,732.64 |
| 57 | $90,732.64 | $1,381.77 | $0.00 | $513.02 | $92,627.43 |
| 58 | $92,627.43 | $1,381.77 | $0.00 | $523.73 | $94,532.93 |
| 59 | $94,532.93 | $1,381.77 | $0.00 | $534.50 | $96,449.20 |
| 60 | $96,449.20 | $1,381.77 | $0.00 | $545.34 | $98,376.31 |
| 61 | $98,376.31 | $1,381.77 | $0.00 | $556.23 | $100,314.31 |
| 62 | $100,314.31 | $1,381.77 | $0.00 | $567.19 | $102,263.27 |
| 63 | $102,263.27 | $1,381.77 | $0.00 | $578.21 | $104,223.25 |
| 64 | $104,223.25 | $1,381.77 | $0.00 | $589.29 | $106,194.31 |
| 65 | $106,194.31 | $1,381.77 | $0.00 | $600.44 | $108,176.52 |
| 66 | $108,176.52 | $1,381.77 | $0.00 | $611.65 | $110,169.94 |
| 67 | $110,169.94 | $1,381.77 | $0.00 | $622.92 | $112,174.63 |
| 68 | $112,174.63 | $1,381.77 | $0.00 | $634.25 | $114,190.65 |
| 69 | $114,190.65 | $1,381.77 | $0.00 | $645.65 | $116,218.07 |
| 70 | $116,218.07 | $1,381.77 | $0.00 | $657.11 | $118,256.95 |
| 71 | $118,256.95 | $1,381.77 | $0.00 | $668.64 | $120,307.36 |
| 72 | $120,307.36 | $1,381.77 | $0.00 | $680.24 | $122,369.37 |
| 73 | $122,369.37 | $1,381.77 | $0.00 | $691.89 | $124,443.03 |
| 74 | $124,443.03 | $1,381.77 | $0.00 | $703.62 | $126,528.42 |
| 75 | $126,528.42 | $1,381.77 | $0.00 | $715.41 | $128,625.60 |
| 76 | $128,625.60 | $1,381.77 | $0.00 | $727.27 | $130,734.64 |
| 77 | $130,734.64 | $1,381.77 | $0.00 | $739.19 | $132,855.60 |
| 78 | $132,855.60 | $1,381.77 | $0.00 | $751.18 | $134,988.55 |
| 79 | $134,988.55 | $1,381.77 | $0.00 | $763.24 | $137,133.56 |
| 80 | $137,133.56 | $1,381.77 | $0.00 | $775.37 | $139,290.70 |
| 81 | $139,290.70 | $1,381.77 | $0.00 | $787.57 | $141,460.04 |
| 82 | $141,460.04 | $1,381.77 | $0.00 | $799.84 | $143,641.65 |
| 83 | $143,641.65 | $1,381.77 | $0.00 | $812.17 | $145,835.59 |
| 84 | $145,835.59 | $1,381.77 | $0.00 | $824.58 | $148,041.94 |
| 85 | $148,041.94 | $1,381.77 | $0.00 | $837.05 | $150,260.76 |
| 86 | $150,260.76 | $1,381.77 | $0.00 | $849.60 | $152,492.13 |
| 87 | $152,492.13 | $1,381.77 | $0.00 | $862.21 | $154,736.11 |
| 88 | $154,736.11 | $1,381.77 | $0.00 | $874.90 | $156,992.78 |
| 89 | $156,992.78 | $1,381.77 | $0.00 | $887.66 | $159,262.21 |
| 90 | $159,262.21 | $1,381.77 | $0.00 | $900.49 | $161,544.47 |
| 91 | $161,544.47 | $1,381.77 | $0.00 | $913.40 | $163,839.64 |
| 92 | $163,839.64 | $1,381.77 | $0.00 | $926.37 | $166,147.78 |
| 93 | $166,147.78 | $1,381.77 | $0.00 | $939.42 | $168,468.97 |
| 94 | $168,468.97 | $1,381.77 | $0.00 | $952.55 | $170,803.29 |
| 95 | $170,803.29 | $1,381.77 | $0.00 | $965.75 | $173,150.81 |
| 96 | $173,150.81 | $1,381.77 | $0.00 | $979.02 | $175,511.60 |
| 97 | $175,511.60 | $1,381.77 | $0.00 | $992.37 | $177,885.74 |
| 98 | $177,885.74 | $1,381.77 | $0.00 | $1,005.79 | $180,273.30 |
| 99 | $180,273.30 | $1,381.77 | $0.00 | $1,019.29 | $182,674.36 |
| 100 | $182,674.36 | $1,381.77 | $0.00 | $1,032.87 | $185,089.00 |
| 101 | $185,089.00 | $1,381.77 | $0.00 | $1,046.52 | $187,517.29 |
| 102 | $187,517.29 | $1,381.77 | $0.00 | $1,060.25 | $189,959.31 |
| 103 | $189,959.31 | $1,381.77 | $0.00 | $1,074.06 | $192,415.14 |
| 104 | $192,415.14 | $1,381.77 | $0.00 | $1,087.94 | $194,884.85 |
| 105 | $194,884.85 | $1,381.77 | $0.00 | $1,101.91 | $197,368.53 |
| 106 | $197,368.53 | $1,381.77 | $0.00 | $1,115.95 | $199,866.25 |
| 107 | $199,866.25 | $1,381.77 | $0.00 | $1,130.07 | $202,378.09 |
| 108 | $202,378.09 | $1,381.77 | $0.00 | $1,144.28 | $204,904.14 |
| 109 | $204,904.14 | $1,381.77 | $0.00 | $1,158.56 | $207,444.47 |
| 110 | $207,444.47 | $1,381.77 | $0.00 | $1,172.92 | $209,999.16 |
| 111 | $209,999.16 | $1,381.77 | $0.00 | $1,187.37 | $212,568.30 |
| 112 | $212,568.30 | $1,381.77 | $0.00 | $1,201.89 | $215,151.96 |
| 113 | $215,151.96 | $1,381.77 | $0.00 | $1,216.50 | $217,750.23 |
| 114 | $217,750.23 | $1,381.77 | $0.00 | $1,231.19 | $220,363.19 |
| 115 | $220,363.19 | $1,381.77 | $0.00 | $1,245.97 | $222,990.93 |
| 116 | $222,990.93 | $1,381.77 | $0.00 | $1,260.82 | $225,633.52 |
| 117 | $225,633.52 | $1,381.77 | $0.00 | $1,275.76 | $228,291.05 |
| 118 | $228,291.05 | $1,381.77 | $0.00 | $1,290.79 | $230,963.61 |
| 119 | $230,963.61 | $1,381.77 | $0.00 | $1,305.90 | $233,651.28 |
| 120 | $233,651.28 | $1,381.77 | $0.00 | $1,321.10 | $236,354.15 |
| 121 | $236,354.15 | $1,381.77 | $0.00 | $1,336.38 | $239,072.30 |
| 122 | $239,072.30 | $1,381.77 | $0.00 | $1,351.75 | $241,805.82 |
| 123 | $241,805.82 | $1,381.77 | $0.00 | $1,367.21 | $244,554.80 |
| 124 | $244,554.80 | $1,381.77 | $0.00 | $1,382.75 | $247,319.32 |
| 125 | $247,319.32 | $1,381.77 | $0.00 | $1,398.38 | $250,099.47 |
| 126 | $250,099.47 | $1,381.77 | $0.00 | $1,414.10 | $252,895.34 |
| 127 | $252,895.34 | $1,381.77 | $0.00 | $1,429.91 | $255,707.02 |
| 128 | $255,707.02 | $1,381.77 | $0.00 | $1,445.80 | $258,534.59 |
| 129 | $258,534.59 | $1,381.77 | $0.00 | $1,461.79 | $261,378.15 |
| 130 | $261,378.15 | $1,381.77 | $0.00 | $1,477.87 | $264,237.79 |
| 131 | $264,237.79 | $1,381.77 | $0.00 | $1,494.04 | $267,113.60 |
| 132 | $267,113.60 | $1,381.77 | $0.00 | $1,510.30 | $270,005.67 |
| 133 | $270,005.67 | $1,381.77 | $0.00 | $1,526.65 | $272,914.09 |
| 134 | $272,914.09 | $1,381.77 | $0.00 | $1,543.10 | $275,838.96 |
| 135 | $275,838.96 | $1,381.77 | $0.00 | $1,559.63 | $278,780.36 |
| 136 | $278,780.36 | $1,381.77 | $0.00 | $1,576.26 | $281,738.39 |
| 137 | $281,738.39 | $1,381.77 | $0.00 | $1,592.99 | $284,713.15 |
| 138 | $284,713.15 | $1,381.77 | $0.00 | $1,609.81 | $287,704.73 |
| 139 | $287,704.73 | $1,381.77 | $0.00 | $1,626.72 | $290,713.22 |
| 140 | $290,713.22 | $1,381.77 | $0.00 | $1,643.73 | $293,738.72 |
| 141 | $293,738.72 | $1,381.77 | $0.00 | $1,660.84 | $296,781.33 |
| 142 | $296,781.33 | $1,381.77 | $0.00 | $1,678.04 | $299,841.14 |
| 143 | $299,841.14 | $1,381.77 | $0.00 | $1,695.35 | $302,918.26 |
| 144 | $302,918.26 | $1,381.77 | $0.00 | $1,712.74 | $306,012.77 |
| 145 | $306,012.77 | $1,381.77 | $0.00 | $1,730.24 | $309,124.78 |
| 146 | $309,124.78 | $1,381.77 | $0.00 | $1,747.84 | $312,254.39 |
| 147 | $312,254.39 | $1,381.77 | $0.00 | $1,765.53 | $315,401.69 |
| 148 | $315,401.69 | $1,381.77 | $0.00 | $1,783.33 | $318,566.79 |
| 149 | $318,566.79 | $1,381.77 | $0.00 | $1,801.22 | $321,749.78 |
| 150 | $321,749.78 | $1,381.77 | $0.00 | $1,819.22 | $324,950.77 |
| 151 | $324,950.77 | $1,381.77 | $0.00 | $1,837.32 | $328,169.86 |
| 152 | $328,169.86 | $1,381.77 | $0.00 | $1,855.52 | $331,407.15 |
| 153 | $331,407.15 | $1,381.77 | $0.00 | $1,873.82 | $334,662.74 |
| 154 | $334,662.74 | $1,381.77 | $0.00 | $1,892.23 | $337,936.74 |
| 155 | $337,936.74 | $1,381.77 | $0.00 | $1,910.74 | $341,229.25 |
| 156 | $341,229.25 | $1,381.77 | $0.00 | $1,929.36 | $344,540.38 |
| 157 | $344,540.38 | $1,381.77 | $0.00 | $1,948.08 | $347,870.23 |
| 158 | $347,870.23 | $1,381.77 | $0.00 | $1,966.91 | $351,218.91 |
| 159 | $351,218.91 | $1,381.77 | $0.00 | $1,985.84 | $354,586.52 |
| 160 | $354,586.52 | $1,381.77 | $0.00 | $2,004.88 | $357,973.17 |
| 161 | $357,973.17 | $1,381.77 | $0.00 | $2,024.03 | $361,378.97 |
| 162 | $361,378.97 | $1,381.77 | $0.00 | $2,043.29 | $364,804.03 |
| 163 | $364,804.03 | $1,381.77 | $0.00 | $2,062.66 | $368,248.46 |
| 164 | $368,248.46 | $1,381.77 | $0.00 | $2,082.13 | $371,712.36 |
| 165 | $371,712.36 | $1,381.77 | $0.00 | $2,101.72 | $375,195.85 |
| 166 | $375,195.85 | $1,381.77 | $0.00 | $2,121.41 | $378,699.03 |
| 167 | $378,699.03 | $1,381.77 | $0.00 | $2,141.22 | $382,222.02 |
| 168 | $382,222.02 | $1,381.77 | $0.00 | $2,161.14 | $385,764.93 |
| 169 | $385,764.93 | $1,381.77 | $0.00 | $2,181.17 | $389,327.87 |
| 170 | $389,327.87 | $1,381.77 | $0.00 | $2,201.32 | $392,910.96 |
| 171 | $392,910.96 | $1,381.77 | $0.00 | $2,221.58 | $396,514.31 |
| 172 | $396,514.31 | $1,381.77 | $0.00 | $2,241.95 | $400,138.03 |
| 173 | $400,138.03 | $1,381.77 | $0.00 | $2,262.44 | $403,782.24 |
| 174 | $403,782.24 | $1,381.77 | $0.00 | $2,283.04 | $407,447.05 |
| 175 | $407,447.05 | $1,381.77 | $0.00 | $2,303.76 | $411,132.58 |
| 176 | $411,132.58 | $1,381.77 | $0.00 | $2,324.60 | $414,838.95 |
| 177 | $414,838.95 | $1,381.77 | $0.00 | $2,345.56 | $418,566.28 |
| 178 | $418,566.28 | $1,381.77 | $0.00 | $2,366.63 | $422,314.68 |
| 179 | $422,314.68 | $1,381.77 | $0.00 | $2,387.83 | $426,084.28 |
| 180 | $426,084.28 | $1,381.77 | $0.00 | $2,409.14 | $429,875.19 |
| 181 | $429,875.19 | $1,381.77 | $0.00 | $2,430.58 | $433,687.54 |
| 182 | $433,687.54 | $1,381.77 | $0.00 | $2,452.13 | $437,521.44 |
| 183 | $437,521.44 | $1,381.77 | $0.00 | $2,473.81 | $441,377.02 |
| 184 | $441,377.02 | $1,381.77 | $0.00 | $2,495.61 | $445,254.40 |
| 185 | $445,254.40 | $1,381.77 | $0.00 | $2,517.53 | $449,153.70 |
| 186 | $449,153.70 | $1,381.77 | $0.00 | $2,539.58 | $453,075.05 |
| 187 | $453,075.05 | $1,381.77 | $0.00 | $2,561.75 | $457,018.57 |
| 188 | $457,018.57 | $1,381.77 | $0.00 | $2,584.05 | $460,984.39 |
| 189 | $460,984.39 | $1,381.77 | $0.00 | $2,606.47 | $464,972.63 |
| 190 | $464,972.63 | $1,381.77 | $0.00 | $2,629.02 | $468,983.42 |
| 191 | $468,983.42 | $1,381.77 | $0.00 | $2,651.70 | $473,016.89 |
| 192 | $473,016.89 | $1,381.77 | $0.00 | $2,674.51 | $477,073.17 |
| 193 | $477,073.17 | $1,381.77 | $0.00 | $2,697.44 | $481,152.38 |
| 194 | $481,152.38 | $1,381.77 | $0.00 | $2,720.51 | $485,254.66 |
| 195 | $485,254.66 | $1,381.77 | $0.00 | $2,743.70 | $489,380.13 |
| 196 | $489,380.13 | $1,381.77 | $0.00 | $2,767.03 | $493,528.93 |
| 197 | $493,528.93 | $1,381.77 | $0.00 | $2,790.48 | $497,701.18 |
| 198 | $497,701.18 | $1,381.77 | $0.00 | $2,814.07 | $501,897.02 |
| 199 | $501,897.02 | $1,381.77 | $0.00 | $2,837.80 | $506,116.59 |
| 200 | $506,116.59 | $1,381.77 | $0.00 | $2,861.66 | $510,360.02 |
| 201 | $510,360.02 | $1,381.77 | $0.00 | $2,885.65 | $514,627.44 |
| 202 | $514,627.44 | $1,381.77 | $0.00 | $2,909.78 | $518,918.99 |
| 203 | $518,918.99 | $1,381.77 | $0.00 | $2,934.04 | $523,234.80 |
| 204 | $523,234.80 | $1,381.77 | $0.00 | $2,958.45 | $527,575.02 |
| 205 | $527,575.02 | $1,381.77 | $0.00 | $2,982.99 | $531,939.78 |
| 206 | $531,939.78 | $1,381.77 | $0.00 | $3,007.66 | $536,329.21 |
| 207 | $536,329.21 | $1,381.77 | $0.00 | $3,032.48 | $540,743.46 |
| 208 | $540,743.46 | $1,381.77 | $0.00 | $3,057.44 | $545,182.67 |
| 209 | $545,182.67 | $1,381.77 | $0.00 | $3,082.54 | $549,646.98 |
| 210 | $549,646.98 | $1,381.77 | $0.00 | $3,107.78 | $554,136.53 |
| 211 | $554,136.53 | $1,381.77 | $0.00 | $3,133.17 | $558,651.47 |
| 212 | $558,651.47 | $1,381.77 | $0.00 | $3,158.70 | $563,191.94 |
| 213 | $563,191.94 | $1,381.77 | $0.00 | $3,184.37 | $567,758.08 |
| 214 | $567,758.08 | $1,381.77 | $0.00 | $3,210.19 | $572,350.04 |
| 215 | $572,350.04 | $1,381.77 | $0.00 | $3,236.15 | $576,967.96 |
| 216 | $576,967.96 | $1,381.77 | $0.00 | $3,262.26 | $581,611.99 |
| 217 | $581,611.99 | $1,381.77 | $157,511.60 | $3,288.52 | $428,770.68 |
| 218 | $428,770.68 | $1,381.77 | $0.00 | $2,424.33 | $432,576.78 |
| 219 | $432,576.78 | $1,381.77 | $0.00 | $2,445.85 | $436,404.40 |
| 220 | $436,404.40 | $1,381.77 | $0.00 | $2,467.49 | $440,253.66 |
| 221 | $440,253.66 | $1,381.77 | $0.00 | $2,489.26 | $444,124.69 |
| 222 | $444,124.69 | $1,381.77 | $0.00 | $2,511.15 | $448,017.61 |
| 223 | $448,017.61 | $1,381.77 | $0.00 | $2,533.16 | $451,932.54 |
| 224 | $451,932.54 | $1,381.77 | $0.00 | $2,555.29 | $455,869.60 |
| 225 | $455,869.60 | $1,381.77 | $0.00 | $2,577.55 | $459,828.92 |
| 226 | $459,828.92 | $1,381.77 | $0.00 | $2,599.94 | $463,810.63 |
| 227 | $463,810.63 | $1,381.77 | $0.00 | $2,622.45 | $467,814.85 |
| 228 | $467,814.85 | $1,381.77 | $0.00 | $2,645.09 | $471,841.71 |
| 229 | $471,841.71 | $1,381.77 | $168,537.42 | $2,667.86 | $307,353.92 |
| 230 | $307,353.92 | $1,381.77 | $0.00 | $1,737.82 | $310,473.51 |
| 231 | $310,473.51 | $1,381.77 | $0.00 | $1,755.46 | $313,610.74 |
| 232 | $313,610.74 | $1,381.77 | $0.00 | $1,773.20 | $316,765.71 |
| 233 | $316,765.71 | $1,381.77 | $0.00 | $1,791.04 | $319,938.52 |
| 234 | $319,938.52 | $1,381.77 | $0.00 | $1,808.98 | $323,129.27 |
| 235 | $323,129.27 | $1,381.77 | $0.00 | $1,827.02 | $326,338.06 |
| 236 | $326,338.06 | $1,381.77 | $0.00 | $1,845.16 | $329,564.99 |
| 237 | $329,564.99 | $1,381.77 | $0.00 | $1,863.41 | $332,810.17 |
| 238 | $332,810.17 | $1,381.77 | $0.00 | $1,881.76 | $336,073.70 |
| 239 | $336,073.70 | $1,381.77 | $0.00 | $1,900.21 | $339,355.68 |
| 240 | $339,355.68 | $1,381.77 | $0.00 | $1,918.77 | $342,656.22 |
| 241 | $342,656.22 | $1,381.77 | $180,335.04 | $1,937.43 | $165,640.38 |
| 242 | $165,640.38 | $1,381.77 | $0.00 | $936.55 | $167,958.70 |
| 243 | $167,958.70 | $1,381.77 | $0.00 | $949.66 | $170,290.13 |
| 244 | $170,290.13 | $1,381.77 | $0.00 | $962.85 | $172,634.75 |
| 245 | $172,634.75 | $1,381.77 | $0.00 | $976.10 | $174,992.62 |
| 246 | $174,992.62 | $1,381.77 | $0.00 | $989.43 | $177,363.82 |
| 247 | $177,363.82 | $1,381.77 | $0.00 | $1,002.84 | $179,748.43 |
| 248 | $179,748.43 | $1,381.77 | $0.00 | $1,016.32 | $182,146.52 |
| 249 | $182,146.52 | $1,381.77 | $0.00 | $1,029.88 | $184,558.17 |
| 250 | $184,558.17 | $1,381.77 | $0.00 | $1,043.52 | $186,983.46 |
| 251 | $186,983.46 | $1,381.77 | $0.00 | $1,057.23 | $189,422.46 |
| 252 | $189,422.46 | $1,381.77 | $0.00 | $1,071.02 | $191,875.25 |
| 253 | $191,875.25 | $0.00 | $192,958.49 | $1,084.89 | $1.65 |