How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $130,817 |
| Monthly savings required | $1,036 |
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 $523,267.77 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,035.53 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 | $50,446.00 |
| 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 St. Thomas University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,035.53 | $0.00 | $0.00 | $1,035.53 |
| 2 | $1,035.53 | $1,035.53 | $0.00 | $5.86 | $2,076.92 |
| 3 | $2,076.92 | $1,035.53 | $0.00 | $11.74 | $3,124.19 |
| 4 | $3,124.19 | $1,035.53 | $0.00 | $17.66 | $4,177.38 |
| 5 | $4,177.38 | $1,035.53 | $0.00 | $23.62 | $5,236.53 |
| 6 | $5,236.53 | $1,035.53 | $0.00 | $29.61 | $6,301.67 |
| 7 | $6,301.67 | $1,035.53 | $0.00 | $35.63 | $7,372.83 |
| 8 | $7,372.83 | $1,035.53 | $0.00 | $41.69 | $8,450.05 |
| 9 | $8,450.05 | $1,035.53 | $0.00 | $47.78 | $9,533.36 |
| 10 | $9,533.36 | $1,035.53 | $0.00 | $53.90 | $10,622.79 |
| 11 | $10,622.79 | $1,035.53 | $0.00 | $60.06 | $11,718.38 |
| 12 | $11,718.38 | $1,035.53 | $0.00 | $66.26 | $12,820.17 |
| 13 | $12,820.17 | $1,035.53 | $0.00 | $72.49 | $13,928.19 |
| 14 | $13,928.19 | $1,035.53 | $0.00 | $78.75 | $15,042.47 |
| 15 | $15,042.47 | $1,035.53 | $0.00 | $85.05 | $16,163.05 |
| 16 | $16,163.05 | $1,035.53 | $0.00 | $91.39 | $17,289.97 |
| 17 | $17,289.97 | $1,035.53 | $0.00 | $97.76 | $18,423.26 |
| 18 | $18,423.26 | $1,035.53 | $0.00 | $104.17 | $19,562.96 |
| 19 | $19,562.96 | $1,035.53 | $0.00 | $110.61 | $20,709.10 |
| 20 | $20,709.10 | $1,035.53 | $0.00 | $117.09 | $21,861.72 |
| 21 | $21,861.72 | $1,035.53 | $0.00 | $123.61 | $23,020.86 |
| 22 | $23,020.86 | $1,035.53 | $0.00 | $130.16 | $24,186.55 |
| 23 | $24,186.55 | $1,035.53 | $0.00 | $136.75 | $25,358.83 |
| 24 | $25,358.83 | $1,035.53 | $0.00 | $143.38 | $26,537.74 |
| 25 | $26,537.74 | $1,035.53 | $0.00 | $150.05 | $27,723.32 |
| 26 | $27,723.32 | $1,035.53 | $0.00 | $156.75 | $28,915.60 |
| 27 | $28,915.60 | $1,035.53 | $0.00 | $163.49 | $30,114.62 |
| 28 | $30,114.62 | $1,035.53 | $0.00 | $170.27 | $31,320.42 |
| 29 | $31,320.42 | $1,035.53 | $0.00 | $177.09 | $32,533.04 |
| 30 | $32,533.04 | $1,035.53 | $0.00 | $183.95 | $33,752.52 |
| 31 | $33,752.52 | $1,035.53 | $0.00 | $190.84 | $34,978.89 |
| 32 | $34,978.89 | $1,035.53 | $0.00 | $197.78 | $36,212.20 |
| 33 | $36,212.20 | $1,035.53 | $0.00 | $204.75 | $37,452.48 |
| 34 | $37,452.48 | $1,035.53 | $0.00 | $211.76 | $38,699.77 |
| 35 | $38,699.77 | $1,035.53 | $0.00 | $218.81 | $39,954.11 |
| 36 | $39,954.11 | $1,035.53 | $0.00 | $225.91 | $41,215.55 |
| 37 | $41,215.55 | $1,035.53 | $0.00 | $233.04 | $42,484.12 |
| 38 | $42,484.12 | $1,035.53 | $0.00 | $240.21 | $43,759.86 |
| 39 | $43,759.86 | $1,035.53 | $0.00 | $247.42 | $45,042.81 |
| 40 | $45,042.81 | $1,035.53 | $0.00 | $254.68 | $46,333.02 |
| 41 | $46,333.02 | $1,035.53 | $0.00 | $261.97 | $47,630.52 |
| 42 | $47,630.52 | $1,035.53 | $0.00 | $269.31 | $48,935.36 |
| 43 | $48,935.36 | $1,035.53 | $0.00 | $276.69 | $50,247.58 |
| 44 | $50,247.58 | $1,035.53 | $0.00 | $284.11 | $51,567.22 |
| 45 | $51,567.22 | $1,035.53 | $0.00 | $291.57 | $52,894.32 |
| 46 | $52,894.32 | $1,035.53 | $0.00 | $299.07 | $54,228.92 |
| 47 | $54,228.92 | $1,035.53 | $0.00 | $306.62 | $55,571.07 |
| 48 | $55,571.07 | $1,035.53 | $0.00 | $314.21 | $56,920.81 |
| 49 | $56,920.81 | $1,035.53 | $0.00 | $321.84 | $58,278.18 |
| 50 | $58,278.18 | $1,035.53 | $0.00 | $329.51 | $59,643.22 |
| 51 | $59,643.22 | $1,035.53 | $0.00 | $337.23 | $61,015.98 |
| 52 | $61,015.98 | $1,035.53 | $0.00 | $344.99 | $62,396.50 |
| 53 | $62,396.50 | $1,035.53 | $0.00 | $352.80 | $63,784.83 |
| 54 | $63,784.83 | $1,035.53 | $0.00 | $360.65 | $65,181.01 |
| 55 | $65,181.01 | $1,035.53 | $0.00 | $368.54 | $66,585.08 |
| 56 | $66,585.08 | $1,035.53 | $0.00 | $376.48 | $67,997.09 |
| 57 | $67,997.09 | $1,035.53 | $0.00 | $384.47 | $69,417.09 |
| 58 | $69,417.09 | $1,035.53 | $0.00 | $392.49 | $70,845.11 |
| 59 | $70,845.11 | $1,035.53 | $0.00 | $400.57 | $72,281.21 |
| 60 | $72,281.21 | $1,035.53 | $0.00 | $408.69 | $73,725.43 |
| 61 | $73,725.43 | $1,035.53 | $0.00 | $416.85 | $75,177.81 |
| 62 | $75,177.81 | $1,035.53 | $0.00 | $425.07 | $76,638.41 |
| 63 | $76,638.41 | $1,035.53 | $0.00 | $433.32 | $78,107.26 |
| 64 | $78,107.26 | $1,035.53 | $0.00 | $441.63 | $79,584.42 |
| 65 | $79,584.42 | $1,035.53 | $0.00 | $449.98 | $81,069.93 |
| 66 | $81,069.93 | $1,035.53 | $0.00 | $458.38 | $82,563.84 |
| 67 | $82,563.84 | $1,035.53 | $0.00 | $466.83 | $84,066.20 |
| 68 | $84,066.20 | $1,035.53 | $0.00 | $475.32 | $85,577.05 |
| 69 | $85,577.05 | $1,035.53 | $0.00 | $483.87 | $87,096.45 |
| 70 | $87,096.45 | $1,035.53 | $0.00 | $492.46 | $88,624.44 |
| 71 | $88,624.44 | $1,035.53 | $0.00 | $501.10 | $90,161.07 |
| 72 | $90,161.07 | $1,035.53 | $0.00 | $509.78 | $91,706.38 |
| 73 | $91,706.38 | $1,035.53 | $0.00 | $518.52 | $93,260.43 |
| 74 | $93,260.43 | $1,035.53 | $0.00 | $527.31 | $94,823.27 |
| 75 | $94,823.27 | $1,035.53 | $0.00 | $536.14 | $96,394.94 |
| 76 | $96,394.94 | $1,035.53 | $0.00 | $545.03 | $97,975.50 |
| 77 | $97,975.50 | $1,035.53 | $0.00 | $553.97 | $99,565.00 |
| 78 | $99,565.00 | $1,035.53 | $0.00 | $562.95 | $101,163.48 |
| 79 | $101,163.48 | $1,035.53 | $0.00 | $571.99 | $102,771.00 |
| 80 | $102,771.00 | $1,035.53 | $0.00 | $581.08 | $104,387.61 |
| 81 | $104,387.61 | $1,035.53 | $0.00 | $590.22 | $106,013.36 |
| 82 | $106,013.36 | $1,035.53 | $0.00 | $599.41 | $107,648.30 |
| 83 | $107,648.30 | $1,035.53 | $0.00 | $608.66 | $109,292.49 |
| 84 | $109,292.49 | $1,035.53 | $0.00 | $617.96 | $110,945.98 |
| 85 | $110,945.98 | $1,035.53 | $0.00 | $627.30 | $112,608.81 |
| 86 | $112,608.81 | $1,035.53 | $0.00 | $636.71 | $114,281.05 |
| 87 | $114,281.05 | $1,035.53 | $0.00 | $646.16 | $115,962.74 |
| 88 | $115,962.74 | $1,035.53 | $0.00 | $655.67 | $117,653.94 |
| 89 | $117,653.94 | $1,035.53 | $0.00 | $665.23 | $119,354.70 |
| 90 | $119,354.70 | $1,035.53 | $0.00 | $674.85 | $121,065.08 |
| 91 | $121,065.08 | $1,035.53 | $0.00 | $684.52 | $122,785.13 |
| 92 | $122,785.13 | $1,035.53 | $0.00 | $694.24 | $124,514.90 |
| 93 | $124,514.90 | $1,035.53 | $0.00 | $704.03 | $126,254.46 |
| 94 | $126,254.46 | $1,035.53 | $0.00 | $713.86 | $128,003.85 |
| 95 | $128,003.85 | $1,035.53 | $0.00 | $723.75 | $129,763.13 |
| 96 | $129,763.13 | $1,035.53 | $0.00 | $733.70 | $131,532.36 |
| 97 | $131,532.36 | $1,035.53 | $0.00 | $743.70 | $133,311.59 |
| 98 | $133,311.59 | $1,035.53 | $0.00 | $753.76 | $135,100.88 |
| 99 | $135,100.88 | $1,035.53 | $0.00 | $763.88 | $136,900.29 |
| 100 | $136,900.29 | $1,035.53 | $0.00 | $774.05 | $138,709.87 |
| 101 | $138,709.87 | $1,035.53 | $0.00 | $784.29 | $140,529.69 |
| 102 | $140,529.69 | $1,035.53 | $0.00 | $794.58 | $142,359.80 |
| 103 | $142,359.80 | $1,035.53 | $0.00 | $804.92 | $144,200.25 |
| 104 | $144,200.25 | $1,035.53 | $0.00 | $815.33 | $146,051.11 |
| 105 | $146,051.11 | $1,035.53 | $0.00 | $825.79 | $147,912.43 |
| 106 | $147,912.43 | $1,035.53 | $0.00 | $836.32 | $149,784.28 |
| 107 | $149,784.28 | $1,035.53 | $0.00 | $846.90 | $151,666.71 |
| 108 | $151,666.71 | $1,035.53 | $0.00 | $857.55 | $153,559.79 |
| 109 | $153,559.79 | $1,035.53 | $0.00 | $868.25 | $155,463.57 |
| 110 | $155,463.57 | $1,035.53 | $0.00 | $879.01 | $157,378.11 |
| 111 | $157,378.11 | $1,035.53 | $0.00 | $889.84 | $159,303.48 |
| 112 | $159,303.48 | $1,035.53 | $0.00 | $900.73 | $161,239.74 |
| 113 | $161,239.74 | $1,035.53 | $0.00 | $911.67 | $163,186.94 |
| 114 | $163,186.94 | $1,035.53 | $0.00 | $922.68 | $165,145.15 |
| 115 | $165,145.15 | $1,035.53 | $0.00 | $933.75 | $167,114.43 |
| 116 | $167,114.43 | $1,035.53 | $0.00 | $944.89 | $169,094.85 |
| 117 | $169,094.85 | $1,035.53 | $0.00 | $956.09 | $171,086.47 |
| 118 | $171,086.47 | $1,035.53 | $0.00 | $967.35 | $173,089.35 |
| 119 | $173,089.35 | $1,035.53 | $0.00 | $978.67 | $175,103.55 |
| 120 | $175,103.55 | $1,035.53 | $0.00 | $990.06 | $177,129.14 |
| 121 | $177,129.14 | $1,035.53 | $0.00 | $1,001.51 | $179,166.18 |
| 122 | $179,166.18 | $1,035.53 | $0.00 | $1,013.03 | $181,214.74 |
| 123 | $181,214.74 | $1,035.53 | $0.00 | $1,024.61 | $183,274.88 |
| 124 | $183,274.88 | $1,035.53 | $0.00 | $1,036.26 | $185,346.67 |
| 125 | $185,346.67 | $1,035.53 | $0.00 | $1,047.98 | $187,430.18 |
| 126 | $187,430.18 | $1,035.53 | $0.00 | $1,059.76 | $189,525.47 |
| 127 | $189,525.47 | $1,035.53 | $0.00 | $1,071.60 | $191,632.60 |
| 128 | $191,632.60 | $1,035.53 | $0.00 | $1,083.52 | $193,751.65 |
| 129 | $193,751.65 | $1,035.53 | $0.00 | $1,095.50 | $195,882.68 |
| 130 | $195,882.68 | $1,035.53 | $0.00 | $1,107.55 | $198,025.76 |
| 131 | $198,025.76 | $1,035.53 | $0.00 | $1,119.67 | $200,180.96 |
| 132 | $200,180.96 | $1,035.53 | $0.00 | $1,131.85 | $202,348.34 |
| 133 | $202,348.34 | $1,035.53 | $0.00 | $1,144.11 | $204,527.98 |
| 134 | $204,527.98 | $1,035.53 | $0.00 | $1,156.43 | $206,719.94 |
| 135 | $206,719.94 | $1,035.53 | $0.00 | $1,168.82 | $208,924.29 |
| 136 | $208,924.29 | $1,035.53 | $0.00 | $1,181.29 | $211,141.11 |
| 137 | $211,141.11 | $1,035.53 | $0.00 | $1,193.82 | $213,370.46 |
| 138 | $213,370.46 | $1,035.53 | $0.00 | $1,206.43 | $215,612.42 |
| 139 | $215,612.42 | $1,035.53 | $0.00 | $1,219.10 | $217,867.05 |
| 140 | $217,867.05 | $1,035.53 | $0.00 | $1,231.85 | $220,134.43 |
| 141 | $220,134.43 | $1,035.53 | $0.00 | $1,244.67 | $222,414.63 |
| 142 | $222,414.63 | $1,035.53 | $0.00 | $1,257.56 | $224,707.72 |
| 143 | $224,707.72 | $1,035.53 | $0.00 | $1,270.53 | $227,013.78 |
| 144 | $227,013.78 | $1,035.53 | $0.00 | $1,283.57 | $229,332.88 |
| 145 | $229,332.88 | $1,035.53 | $0.00 | $1,296.68 | $231,665.09 |
| 146 | $231,665.09 | $1,035.53 | $0.00 | $1,309.87 | $234,010.49 |
| 147 | $234,010.49 | $1,035.53 | $0.00 | $1,323.13 | $236,369.15 |
| 148 | $236,369.15 | $1,035.53 | $0.00 | $1,336.47 | $238,741.15 |
| 149 | $238,741.15 | $1,035.53 | $0.00 | $1,349.88 | $241,126.56 |
| 150 | $241,126.56 | $1,035.53 | $0.00 | $1,363.36 | $243,525.45 |
| 151 | $243,525.45 | $1,035.53 | $0.00 | $1,376.93 | $245,937.91 |
| 152 | $245,937.91 | $1,035.53 | $0.00 | $1,390.57 | $248,364.01 |
| 153 | $248,364.01 | $1,035.53 | $0.00 | $1,404.29 | $250,803.83 |
| 154 | $250,803.83 | $1,035.53 | $0.00 | $1,418.08 | $253,257.44 |
| 155 | $253,257.44 | $1,035.53 | $0.00 | $1,431.95 | $255,724.92 |
| 156 | $255,724.92 | $1,035.53 | $0.00 | $1,445.91 | $258,206.36 |
| 157 | $258,206.36 | $1,035.53 | $0.00 | $1,459.94 | $260,701.83 |
| 158 | $260,701.83 | $1,035.53 | $0.00 | $1,474.05 | $263,211.41 |
| 159 | $263,211.41 | $1,035.53 | $0.00 | $1,488.24 | $265,735.18 |
| 160 | $265,735.18 | $1,035.53 | $0.00 | $1,502.51 | $268,273.22 |
| 161 | $268,273.22 | $1,035.53 | $0.00 | $1,516.86 | $270,825.61 |
| 162 | $270,825.61 | $1,035.53 | $0.00 | $1,531.29 | $273,392.43 |
| 163 | $273,392.43 | $1,035.53 | $0.00 | $1,545.80 | $275,973.76 |
| 164 | $275,973.76 | $1,035.53 | $0.00 | $1,560.40 | $278,569.69 |
| 165 | $278,569.69 | $1,035.53 | $0.00 | $1,575.07 | $281,180.29 |
| 166 | $281,180.29 | $1,035.53 | $0.00 | $1,589.83 | $283,805.65 |
| 167 | $283,805.65 | $1,035.53 | $0.00 | $1,604.68 | $286,445.86 |
| 168 | $286,445.86 | $1,035.53 | $0.00 | $1,619.61 | $289,101.00 |
| 169 | $289,101.00 | $1,035.53 | $0.00 | $1,634.62 | $291,771.15 |
| 170 | $291,771.15 | $1,035.53 | $0.00 | $1,649.72 | $294,456.40 |
| 171 | $294,456.40 | $1,035.53 | $0.00 | $1,664.90 | $297,156.83 |
| 172 | $297,156.83 | $1,035.53 | $0.00 | $1,680.17 | $299,872.53 |
| 173 | $299,872.53 | $1,035.53 | $0.00 | $1,695.52 | $302,603.58 |
| 174 | $302,603.58 | $1,035.53 | $0.00 | $1,710.96 | $305,350.07 |
| 175 | $305,350.07 | $1,035.53 | $0.00 | $1,726.49 | $308,112.09 |
| 176 | $308,112.09 | $1,035.53 | $0.00 | $1,742.11 | $310,889.73 |
| 177 | $310,889.73 | $1,035.53 | $0.00 | $1,757.82 | $313,683.08 |
| 178 | $313,683.08 | $1,035.53 | $0.00 | $1,773.61 | $316,492.22 |
| 179 | $316,492.22 | $1,035.53 | $0.00 | $1,789.49 | $319,317.24 |
| 180 | $319,317.24 | $1,035.53 | $0.00 | $1,805.47 | $322,158.24 |
| 181 | $322,158.24 | $1,035.53 | $0.00 | $1,821.53 | $325,015.30 |
| 182 | $325,015.30 | $1,035.53 | $0.00 | $1,837.68 | $327,888.51 |
| 183 | $327,888.51 | $1,035.53 | $0.00 | $1,853.93 | $330,777.97 |
| 184 | $330,777.97 | $1,035.53 | $0.00 | $1,870.27 | $333,683.77 |
| 185 | $333,683.77 | $1,035.53 | $0.00 | $1,886.70 | $336,606.00 |
| 186 | $336,606.00 | $1,035.53 | $0.00 | $1,903.22 | $339,544.75 |
| 187 | $339,544.75 | $1,035.53 | $0.00 | $1,919.84 | $342,500.12 |
| 188 | $342,500.12 | $1,035.53 | $0.00 | $1,936.55 | $345,472.20 |
| 189 | $345,472.20 | $1,035.53 | $0.00 | $1,953.35 | $348,461.08 |
| 190 | $348,461.08 | $1,035.53 | $0.00 | $1,970.25 | $351,466.86 |
| 191 | $351,466.86 | $1,035.53 | $0.00 | $1,987.24 | $354,489.63 |
| 192 | $354,489.63 | $1,035.53 | $0.00 | $2,004.34 | $357,529.50 |
| 193 | $357,529.50 | $1,035.53 | $0.00 | $2,021.52 | $360,586.55 |
| 194 | $360,586.55 | $1,035.53 | $0.00 | $2,038.81 | $363,660.89 |
| 195 | $363,660.89 | $1,035.53 | $0.00 | $2,056.19 | $366,752.61 |
| 196 | $366,752.61 | $1,035.53 | $0.00 | $2,073.67 | $369,861.81 |
| 197 | $369,861.81 | $1,035.53 | $0.00 | $2,091.25 | $372,988.59 |
| 198 | $372,988.59 | $1,035.53 | $0.00 | $2,108.93 | $376,133.05 |
| 199 | $376,133.05 | $1,035.53 | $0.00 | $2,126.71 | $379,295.29 |
| 200 | $379,295.29 | $1,035.53 | $0.00 | $2,144.59 | $382,475.41 |
| 201 | $382,475.41 | $1,035.53 | $0.00 | $2,162.57 | $385,673.51 |
| 202 | $385,673.51 | $1,035.53 | $0.00 | $2,180.65 | $388,889.69 |
| 203 | $388,889.69 | $1,035.53 | $0.00 | $2,198.84 | $392,124.06 |
| 204 | $392,124.06 | $1,035.53 | $0.00 | $2,217.13 | $395,376.72 |
| 205 | $395,376.72 | $1,035.53 | $0.00 | $2,235.52 | $398,647.77 |
| 206 | $398,647.77 | $1,035.53 | $0.00 | $2,254.01 | $401,937.31 |
| 207 | $401,937.31 | $1,035.53 | $0.00 | $2,272.61 | $405,245.45 |
| 208 | $405,245.45 | $1,035.53 | $0.00 | $2,291.32 | $408,572.30 |
| 209 | $408,572.30 | $1,035.53 | $0.00 | $2,310.13 | $411,917.96 |
| 210 | $411,917.96 | $1,035.53 | $0.00 | $2,329.04 | $415,282.53 |
| 211 | $415,282.53 | $1,035.53 | $0.00 | $2,348.07 | $418,666.13 |
| 212 | $418,666.13 | $1,035.53 | $0.00 | $2,367.20 | $422,068.86 |
| 213 | $422,068.86 | $1,035.53 | $0.00 | $2,386.44 | $425,490.83 |
| 214 | $425,490.83 | $1,035.53 | $0.00 | $2,405.79 | $428,932.15 |
| 215 | $428,932.15 | $1,035.53 | $0.00 | $2,425.24 | $432,392.92 |
| 216 | $432,392.92 | $1,035.53 | $0.00 | $2,444.81 | $435,873.26 |
| 217 | $435,873.26 | $1,035.53 | $121,404.31 | $2,464.49 | $317,968.97 |
| 218 | $317,968.97 | $1,035.53 | $0.00 | $1,797.84 | $320,802.34 |
| 219 | $320,802.34 | $1,035.53 | $0.00 | $1,813.86 | $323,651.73 |
| 220 | $323,651.73 | $1,035.53 | $0.00 | $1,829.97 | $326,517.23 |
| 221 | $326,517.23 | $1,035.53 | $0.00 | $1,846.18 | $329,398.94 |
| 222 | $329,398.94 | $1,035.53 | $0.00 | $1,862.47 | $332,296.94 |
| 223 | $332,296.94 | $1,035.53 | $0.00 | $1,878.86 | $335,211.33 |
| 224 | $335,211.33 | $1,035.53 | $0.00 | $1,895.33 | $338,142.19 |
| 225 | $338,142.19 | $1,035.53 | $0.00 | $1,911.91 | $341,089.63 |
| 226 | $341,089.63 | $1,035.53 | $0.00 | $1,928.57 | $344,053.73 |
| 227 | $344,053.73 | $1,035.53 | $0.00 | $1,945.33 | $347,034.59 |
| 228 | $347,034.59 | $1,035.53 | $0.00 | $1,962.18 | $350,032.30 |
| 229 | $350,032.30 | $1,035.53 | $127,474.53 | $1,979.13 | $225,572.43 |
| 230 | $225,572.43 | $1,035.53 | $0.00 | $1,275.42 | $227,883.38 |
| 231 | $227,883.38 | $1,035.53 | $0.00 | $1,288.49 | $230,207.40 |
| 232 | $230,207.40 | $1,035.53 | $0.00 | $1,301.63 | $232,544.56 |
| 233 | $232,544.56 | $1,035.53 | $0.00 | $1,314.84 | $234,894.93 |
| 234 | $234,894.93 | $1,035.53 | $0.00 | $1,328.13 | $237,258.59 |
| 235 | $237,258.59 | $1,035.53 | $0.00 | $1,341.49 | $239,635.61 |
| 236 | $239,635.61 | $1,035.53 | $0.00 | $1,354.93 | $242,026.07 |
| 237 | $242,026.07 | $1,035.53 | $0.00 | $1,368.45 | $244,430.05 |
| 238 | $244,430.05 | $1,035.53 | $0.00 | $1,382.04 | $246,847.62 |
| 239 | $246,847.62 | $1,035.53 | $0.00 | $1,395.71 | $249,278.86 |
| 240 | $249,278.86 | $1,035.53 | $0.00 | $1,409.46 | $251,723.85 |
| 241 | $251,723.85 | $1,035.53 | $133,848.26 | $1,423.28 | $120,334.40 |
| 242 | $120,334.40 | $1,035.53 | $0.00 | $680.39 | $122,050.32 |
| 243 | $122,050.32 | $1,035.53 | $0.00 | $690.09 | $123,775.94 |
| 244 | $123,775.94 | $1,035.53 | $0.00 | $699.85 | $125,511.32 |
| 245 | $125,511.32 | $1,035.53 | $0.00 | $709.66 | $127,256.51 |
| 246 | $127,256.51 | $1,035.53 | $0.00 | $719.53 | $129,011.57 |
| 247 | $129,011.57 | $1,035.53 | $0.00 | $729.45 | $130,776.55 |
| 248 | $130,776.55 | $1,035.53 | $0.00 | $739.43 | $132,551.51 |
| 249 | $132,551.51 | $1,035.53 | $0.00 | $749.47 | $134,336.51 |
| 250 | $134,336.51 | $1,035.53 | $0.00 | $759.56 | $136,131.60 |
| 251 | $136,131.60 | $1,035.53 | $0.00 | $769.71 | $137,936.84 |
| 252 | $137,936.84 | $1,035.53 | $0.00 | $779.91 | $139,752.28 |
| 253 | $139,752.28 | $0.00 | $140,540.67 | $790.18 | $1.79 |