How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,880 |
| Monthly savings required | $458 |
How much will it cost to send your child to Thomas University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $231,521.56 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $458.17 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 | $22,320.00 |
| 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 Thomas University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $458.17 | $0.00 | $0.00 | $458.17 |
| 2 | $458.17 | $458.17 | $0.00 | $2.59 | $918.93 |
| 3 | $918.93 | $458.17 | $0.00 | $5.20 | $1,382.30 |
| 4 | $1,382.30 | $458.17 | $0.00 | $7.82 | $1,848.29 |
| 5 | $1,848.29 | $458.17 | $0.00 | $10.45 | $2,316.91 |
| 6 | $2,316.91 | $458.17 | $0.00 | $13.10 | $2,788.18 |
| 7 | $2,788.18 | $458.17 | $0.00 | $15.76 | $3,262.11 |
| 8 | $3,262.11 | $458.17 | $0.00 | $18.44 | $3,738.72 |
| 9 | $3,738.72 | $458.17 | $0.00 | $21.14 | $4,218.03 |
| 10 | $4,218.03 | $458.17 | $0.00 | $23.85 | $4,700.05 |
| 11 | $4,700.05 | $458.17 | $0.00 | $26.57 | $5,184.79 |
| 12 | $5,184.79 | $458.17 | $0.00 | $29.32 | $5,672.28 |
| 13 | $5,672.28 | $458.17 | $0.00 | $32.07 | $6,162.52 |
| 14 | $6,162.52 | $458.17 | $0.00 | $34.84 | $6,655.53 |
| 15 | $6,655.53 | $458.17 | $0.00 | $37.63 | $7,151.33 |
| 16 | $7,151.33 | $458.17 | $0.00 | $40.43 | $7,649.93 |
| 17 | $7,649.93 | $458.17 | $0.00 | $43.25 | $8,151.35 |
| 18 | $8,151.35 | $458.17 | $0.00 | $46.09 | $8,655.61 |
| 19 | $8,655.61 | $458.17 | $0.00 | $48.94 | $9,162.72 |
| 20 | $9,162.72 | $458.17 | $0.00 | $51.81 | $9,672.70 |
| 21 | $9,672.70 | $458.17 | $0.00 | $54.69 | $10,185.56 |
| 22 | $10,185.56 | $458.17 | $0.00 | $57.59 | $10,701.32 |
| 23 | $10,701.32 | $458.17 | $0.00 | $60.51 | $11,220.00 |
| 24 | $11,220.00 | $458.17 | $0.00 | $63.44 | $11,741.61 |
| 25 | $11,741.61 | $458.17 | $0.00 | $66.39 | $12,266.17 |
| 26 | $12,266.17 | $458.17 | $0.00 | $69.35 | $12,793.69 |
| 27 | $12,793.69 | $458.17 | $0.00 | $72.34 | $13,324.20 |
| 28 | $13,324.20 | $458.17 | $0.00 | $75.34 | $13,857.71 |
| 29 | $13,857.71 | $458.17 | $0.00 | $78.35 | $14,394.23 |
| 30 | $14,394.23 | $458.17 | $0.00 | $81.39 | $14,933.79 |
| 31 | $14,933.79 | $458.17 | $0.00 | $84.44 | $15,476.40 |
| 32 | $15,476.40 | $458.17 | $0.00 | $87.51 | $16,022.08 |
| 33 | $16,022.08 | $458.17 | $0.00 | $90.59 | $16,570.84 |
| 34 | $16,570.84 | $458.17 | $0.00 | $93.69 | $17,122.70 |
| 35 | $17,122.70 | $458.17 | $0.00 | $96.81 | $17,677.68 |
| 36 | $17,677.68 | $458.17 | $0.00 | $99.95 | $18,235.80 |
| 37 | $18,235.80 | $458.17 | $0.00 | $103.11 | $18,797.08 |
| 38 | $18,797.08 | $458.17 | $0.00 | $106.28 | $19,361.53 |
| 39 | $19,361.53 | $458.17 | $0.00 | $109.47 | $19,929.17 |
| 40 | $19,929.17 | $458.17 | $0.00 | $112.68 | $20,500.02 |
| 41 | $20,500.02 | $458.17 | $0.00 | $115.91 | $21,074.10 |
| 42 | $21,074.10 | $458.17 | $0.00 | $119.16 | $21,651.43 |
| 43 | $21,651.43 | $458.17 | $0.00 | $122.42 | $22,232.02 |
| 44 | $22,232.02 | $458.17 | $0.00 | $125.70 | $22,815.89 |
| 45 | $22,815.89 | $458.17 | $0.00 | $129.00 | $23,403.06 |
| 46 | $23,403.06 | $458.17 | $0.00 | $132.32 | $23,993.55 |
| 47 | $23,993.55 | $458.17 | $0.00 | $135.66 | $24,587.38 |
| 48 | $24,587.38 | $458.17 | $0.00 | $139.02 | $25,184.57 |
| 49 | $25,184.57 | $458.17 | $0.00 | $142.40 | $25,785.14 |
| 50 | $25,785.14 | $458.17 | $0.00 | $145.79 | $26,389.10 |
| 51 | $26,389.10 | $458.17 | $0.00 | $149.21 | $26,996.48 |
| 52 | $26,996.48 | $458.17 | $0.00 | $152.64 | $27,607.29 |
| 53 | $27,607.29 | $458.17 | $0.00 | $156.10 | $28,221.56 |
| 54 | $28,221.56 | $458.17 | $0.00 | $159.57 | $28,839.30 |
| 55 | $28,839.30 | $458.17 | $0.00 | $163.06 | $29,460.53 |
| 56 | $29,460.53 | $458.17 | $0.00 | $166.57 | $30,085.27 |
| 57 | $30,085.27 | $458.17 | $0.00 | $170.11 | $30,713.55 |
| 58 | $30,713.55 | $458.17 | $0.00 | $173.66 | $31,345.38 |
| 59 | $31,345.38 | $458.17 | $0.00 | $177.23 | $31,980.78 |
| 60 | $31,980.78 | $458.17 | $0.00 | $180.82 | $32,619.77 |
| 61 | $32,619.77 | $458.17 | $0.00 | $184.44 | $33,262.38 |
| 62 | $33,262.38 | $458.17 | $0.00 | $188.07 | $33,908.62 |
| 63 | $33,908.62 | $458.17 | $0.00 | $191.72 | $34,558.51 |
| 64 | $34,558.51 | $458.17 | $0.00 | $195.40 | $35,212.08 |
| 65 | $35,212.08 | $458.17 | $0.00 | $199.09 | $35,869.34 |
| 66 | $35,869.34 | $458.17 | $0.00 | $202.81 | $36,530.32 |
| 67 | $36,530.32 | $458.17 | $0.00 | $206.55 | $37,195.04 |
| 68 | $37,195.04 | $458.17 | $0.00 | $210.31 | $37,863.52 |
| 69 | $37,863.52 | $458.17 | $0.00 | $214.09 | $38,535.78 |
| 70 | $38,535.78 | $458.17 | $0.00 | $217.89 | $39,211.84 |
| 71 | $39,211.84 | $458.17 | $0.00 | $221.71 | $39,891.72 |
| 72 | $39,891.72 | $458.17 | $0.00 | $225.55 | $40,575.44 |
| 73 | $40,575.44 | $458.17 | $0.00 | $229.42 | $41,263.03 |
| 74 | $41,263.03 | $458.17 | $0.00 | $233.31 | $41,954.51 |
| 75 | $41,954.51 | $458.17 | $0.00 | $237.22 | $42,649.90 |
| 76 | $42,649.90 | $458.17 | $0.00 | $241.15 | $43,349.22 |
| 77 | $43,349.22 | $458.17 | $0.00 | $245.10 | $44,052.49 |
| 78 | $44,052.49 | $458.17 | $0.00 | $249.08 | $44,759.74 |
| 79 | $44,759.74 | $458.17 | $0.00 | $253.08 | $45,470.99 |
| 80 | $45,470.99 | $458.17 | $0.00 | $257.10 | $46,186.26 |
| 81 | $46,186.26 | $458.17 | $0.00 | $261.14 | $46,905.57 |
| 82 | $46,905.57 | $458.17 | $0.00 | $265.21 | $47,628.95 |
| 83 | $47,628.95 | $458.17 | $0.00 | $269.30 | $48,356.42 |
| 84 | $48,356.42 | $458.17 | $0.00 | $273.41 | $49,088.00 |
| 85 | $49,088.00 | $458.17 | $0.00 | $277.55 | $49,823.72 |
| 86 | $49,823.72 | $458.17 | $0.00 | $281.71 | $50,563.60 |
| 87 | $50,563.60 | $458.17 | $0.00 | $285.89 | $51,307.66 |
| 88 | $51,307.66 | $458.17 | $0.00 | $290.10 | $52,055.93 |
| 89 | $52,055.93 | $458.17 | $0.00 | $294.33 | $52,808.43 |
| 90 | $52,808.43 | $458.17 | $0.00 | $298.59 | $53,565.19 |
| 91 | $53,565.19 | $458.17 | $0.00 | $302.87 | $54,326.23 |
| 92 | $54,326.23 | $458.17 | $0.00 | $307.17 | $55,091.57 |
| 93 | $55,091.57 | $458.17 | $0.00 | $311.50 | $55,861.24 |
| 94 | $55,861.24 | $458.17 | $0.00 | $315.85 | $56,635.26 |
| 95 | $56,635.26 | $458.17 | $0.00 | $320.22 | $57,413.65 |
| 96 | $57,413.65 | $458.17 | $0.00 | $324.63 | $58,196.45 |
| 97 | $58,196.45 | $458.17 | $0.00 | $329.05 | $58,983.67 |
| 98 | $58,983.67 | $458.17 | $0.00 | $333.50 | $59,775.34 |
| 99 | $59,775.34 | $458.17 | $0.00 | $337.98 | $60,571.49 |
| 100 | $60,571.49 | $458.17 | $0.00 | $342.48 | $61,372.14 |
| 101 | $61,372.14 | $458.17 | $0.00 | $347.01 | $62,177.32 |
| 102 | $62,177.32 | $458.17 | $0.00 | $351.56 | $62,987.05 |
| 103 | $62,987.05 | $458.17 | $0.00 | $356.14 | $63,801.36 |
| 104 | $63,801.36 | $458.17 | $0.00 | $360.74 | $64,620.27 |
| 105 | $64,620.27 | $458.17 | $0.00 | $365.37 | $65,443.81 |
| 106 | $65,443.81 | $458.17 | $0.00 | $370.03 | $66,272.01 |
| 107 | $66,272.01 | $458.17 | $0.00 | $374.71 | $67,104.89 |
| 108 | $67,104.89 | $458.17 | $0.00 | $379.42 | $67,942.48 |
| 109 | $67,942.48 | $458.17 | $0.00 | $384.16 | $68,784.81 |
| 110 | $68,784.81 | $458.17 | $0.00 | $388.92 | $69,631.90 |
| 111 | $69,631.90 | $458.17 | $0.00 | $393.71 | $70,483.78 |
| 112 | $70,483.78 | $458.17 | $0.00 | $398.53 | $71,340.48 |
| 113 | $71,340.48 | $458.17 | $0.00 | $403.37 | $72,202.02 |
| 114 | $72,202.02 | $458.17 | $0.00 | $408.24 | $73,068.43 |
| 115 | $73,068.43 | $458.17 | $0.00 | $413.14 | $73,939.74 |
| 116 | $73,939.74 | $458.17 | $0.00 | $418.07 | $74,815.98 |
| 117 | $74,815.98 | $458.17 | $0.00 | $423.02 | $75,697.17 |
| 118 | $75,697.17 | $458.17 | $0.00 | $428.00 | $76,583.34 |
| 119 | $76,583.34 | $458.17 | $0.00 | $433.01 | $77,474.52 |
| 120 | $77,474.52 | $458.17 | $0.00 | $438.05 | $78,370.74 |
| 121 | $78,370.74 | $458.17 | $0.00 | $443.12 | $79,272.03 |
| 122 | $79,272.03 | $458.17 | $0.00 | $448.22 | $80,178.42 |
| 123 | $80,178.42 | $458.17 | $0.00 | $453.34 | $81,089.93 |
| 124 | $81,089.93 | $458.17 | $0.00 | $458.49 | $82,006.59 |
| 125 | $82,006.59 | $458.17 | $0.00 | $463.68 | $82,928.44 |
| 126 | $82,928.44 | $458.17 | $0.00 | $468.89 | $83,855.50 |
| 127 | $83,855.50 | $458.17 | $0.00 | $474.13 | $84,787.80 |
| 128 | $84,787.80 | $458.17 | $0.00 | $479.40 | $85,725.37 |
| 129 | $85,725.37 | $458.17 | $0.00 | $484.70 | $86,668.24 |
| 130 | $86,668.24 | $458.17 | $0.00 | $490.03 | $87,616.44 |
| 131 | $87,616.44 | $458.17 | $0.00 | $495.40 | $88,570.01 |
| 132 | $88,570.01 | $458.17 | $0.00 | $500.79 | $89,528.97 |
| 133 | $89,528.97 | $458.17 | $0.00 | $506.21 | $90,493.35 |
| 134 | $90,493.35 | $458.17 | $0.00 | $511.66 | $91,463.18 |
| 135 | $91,463.18 | $458.17 | $0.00 | $517.15 | $92,438.50 |
| 136 | $92,438.50 | $458.17 | $0.00 | $522.66 | $93,419.33 |
| 137 | $93,419.33 | $458.17 | $0.00 | $528.21 | $94,405.71 |
| 138 | $94,405.71 | $458.17 | $0.00 | $533.78 | $95,397.66 |
| 139 | $95,397.66 | $458.17 | $0.00 | $539.39 | $96,395.22 |
| 140 | $96,395.22 | $458.17 | $0.00 | $545.03 | $97,398.42 |
| 141 | $97,398.42 | $458.17 | $0.00 | $550.70 | $98,407.29 |
| 142 | $98,407.29 | $458.17 | $0.00 | $556.41 | $99,421.87 |
| 143 | $99,421.87 | $458.17 | $0.00 | $562.15 | $100,442.19 |
| 144 | $100,442.19 | $458.17 | $0.00 | $567.91 | $101,468.27 |
| 145 | $101,468.27 | $458.17 | $0.00 | $573.72 | $102,500.16 |
| 146 | $102,500.16 | $458.17 | $0.00 | $579.55 | $103,537.88 |
| 147 | $103,537.88 | $458.17 | $0.00 | $585.42 | $104,581.47 |
| 148 | $104,581.47 | $458.17 | $0.00 | $591.32 | $105,630.96 |
| 149 | $105,630.96 | $458.17 | $0.00 | $597.25 | $106,686.38 |
| 150 | $106,686.38 | $458.17 | $0.00 | $603.22 | $107,747.77 |
| 151 | $107,747.77 | $458.17 | $0.00 | $609.22 | $108,815.16 |
| 152 | $108,815.16 | $458.17 | $0.00 | $615.26 | $109,888.59 |
| 153 | $109,888.59 | $458.17 | $0.00 | $621.33 | $110,968.09 |
| 154 | $110,968.09 | $458.17 | $0.00 | $627.43 | $112,053.69 |
| 155 | $112,053.69 | $458.17 | $0.00 | $633.57 | $113,145.43 |
| 156 | $113,145.43 | $458.17 | $0.00 | $639.74 | $114,243.34 |
| 157 | $114,243.34 | $458.17 | $0.00 | $645.95 | $115,347.46 |
| 158 | $115,347.46 | $458.17 | $0.00 | $652.19 | $116,457.82 |
| 159 | $116,457.82 | $458.17 | $0.00 | $658.47 | $117,574.46 |
| 160 | $117,574.46 | $458.17 | $0.00 | $664.78 | $118,697.41 |
| 161 | $118,697.41 | $458.17 | $0.00 | $671.13 | $119,826.71 |
| 162 | $119,826.71 | $458.17 | $0.00 | $677.52 | $120,962.40 |
| 163 | $120,962.40 | $458.17 | $0.00 | $683.94 | $122,104.51 |
| 164 | $122,104.51 | $458.17 | $0.00 | $690.40 | $123,253.08 |
| 165 | $123,253.08 | $458.17 | $0.00 | $696.89 | $124,408.14 |
| 166 | $124,408.14 | $458.17 | $0.00 | $703.42 | $125,569.73 |
| 167 | $125,569.73 | $458.17 | $0.00 | $709.99 | $126,737.89 |
| 168 | $126,737.89 | $458.17 | $0.00 | $716.59 | $127,912.65 |
| 169 | $127,912.65 | $458.17 | $0.00 | $723.24 | $129,094.06 |
| 170 | $129,094.06 | $458.17 | $0.00 | $729.92 | $130,282.15 |
| 171 | $130,282.15 | $458.17 | $0.00 | $736.63 | $131,476.95 |
| 172 | $131,476.95 | $458.17 | $0.00 | $743.39 | $132,678.51 |
| 173 | $132,678.51 | $458.17 | $0.00 | $750.18 | $133,886.86 |
| 174 | $133,886.86 | $458.17 | $0.00 | $757.02 | $135,102.05 |
| 175 | $135,102.05 | $458.17 | $0.00 | $763.89 | $136,324.11 |
| 176 | $136,324.11 | $458.17 | $0.00 | $770.80 | $137,553.08 |
| 177 | $137,553.08 | $458.17 | $0.00 | $777.75 | $138,789.00 |
| 178 | $138,789.00 | $458.17 | $0.00 | $784.73 | $140,031.90 |
| 179 | $140,031.90 | $458.17 | $0.00 | $791.76 | $141,281.83 |
| 180 | $141,281.83 | $458.17 | $0.00 | $798.83 | $142,538.83 |
| 181 | $142,538.83 | $458.17 | $0.00 | $805.94 | $143,802.94 |
| 182 | $143,802.94 | $458.17 | $0.00 | $813.08 | $145,074.19 |
| 183 | $145,074.19 | $458.17 | $0.00 | $820.27 | $146,352.63 |
| 184 | $146,352.63 | $458.17 | $0.00 | $827.50 | $147,638.30 |
| 185 | $147,638.30 | $458.17 | $0.00 | $834.77 | $148,931.24 |
| 186 | $148,931.24 | $458.17 | $0.00 | $842.08 | $150,231.49 |
| 187 | $150,231.49 | $458.17 | $0.00 | $849.43 | $151,539.09 |
| 188 | $151,539.09 | $458.17 | $0.00 | $856.82 | $152,854.08 |
| 189 | $152,854.08 | $458.17 | $0.00 | $864.26 | $154,176.51 |
| 190 | $154,176.51 | $458.17 | $0.00 | $871.74 | $155,506.42 |
| 191 | $155,506.42 | $458.17 | $0.00 | $879.26 | $156,843.85 |
| 192 | $156,843.85 | $458.17 | $0.00 | $886.82 | $158,188.84 |
| 193 | $158,188.84 | $458.17 | $0.00 | $894.42 | $159,541.43 |
| 194 | $159,541.43 | $458.17 | $0.00 | $902.07 | $160,901.67 |
| 195 | $160,901.67 | $458.17 | $0.00 | $909.76 | $162,269.60 |
| 196 | $162,269.60 | $458.17 | $0.00 | $917.50 | $163,645.27 |
| 197 | $163,645.27 | $458.17 | $0.00 | $925.27 | $165,028.71 |
| 198 | $165,028.71 | $458.17 | $0.00 | $933.10 | $166,419.98 |
| 199 | $166,419.98 | $458.17 | $0.00 | $940.96 | $167,819.11 |
| 200 | $167,819.11 | $458.17 | $0.00 | $948.87 | $169,226.15 |
| 201 | $169,226.15 | $458.17 | $0.00 | $956.83 | $170,641.15 |
| 202 | $170,641.15 | $458.17 | $0.00 | $964.83 | $172,064.15 |
| 203 | $172,064.15 | $458.17 | $0.00 | $972.88 | $173,495.20 |
| 204 | $173,495.20 | $458.17 | $0.00 | $980.97 | $174,934.34 |
| 205 | $174,934.34 | $458.17 | $0.00 | $989.10 | $176,381.61 |
| 206 | $176,381.61 | $458.17 | $0.00 | $997.29 | $177,837.07 |
| 207 | $177,837.07 | $458.17 | $0.00 | $1,005.52 | $179,300.76 |
| 208 | $179,300.76 | $458.17 | $0.00 | $1,013.79 | $180,772.72 |
| 209 | $180,772.72 | $458.17 | $0.00 | $1,022.12 | $182,253.01 |
| 210 | $182,253.01 | $458.17 | $0.00 | $1,030.49 | $183,741.67 |
| 211 | $183,741.67 | $458.17 | $0.00 | $1,038.90 | $185,238.74 |
| 212 | $185,238.74 | $458.17 | $0.00 | $1,047.37 | $186,744.28 |
| 213 | $186,744.28 | $458.17 | $0.00 | $1,055.88 | $188,258.33 |
| 214 | $188,258.33 | $458.17 | $0.00 | $1,064.44 | $189,780.94 |
| 215 | $189,780.94 | $458.17 | $0.00 | $1,073.05 | $191,312.16 |
| 216 | $191,312.16 | $458.17 | $0.00 | $1,081.71 | $192,852.04 |
| 217 | $192,852.04 | $458.17 | $53,715.74 | $1,090.41 | $140,684.88 |
| 218 | $140,684.88 | $458.17 | $0.00 | $795.45 | $141,938.50 |
| 219 | $141,938.50 | $458.17 | $0.00 | $802.54 | $143,199.21 |
| 220 | $143,199.21 | $458.17 | $0.00 | $809.67 | $144,467.05 |
| 221 | $144,467.05 | $458.17 | $0.00 | $816.84 | $145,742.06 |
| 222 | $145,742.06 | $458.17 | $0.00 | $824.05 | $147,024.28 |
| 223 | $147,024.28 | $458.17 | $0.00 | $831.30 | $148,313.75 |
| 224 | $148,313.75 | $458.17 | $0.00 | $838.59 | $149,610.51 |
| 225 | $149,610.51 | $458.17 | $0.00 | $845.92 | $150,914.60 |
| 226 | $150,914.60 | $458.17 | $0.00 | $853.29 | $152,226.06 |
| 227 | $152,226.06 | $458.17 | $0.00 | $860.71 | $153,544.94 |
| 228 | $153,544.94 | $458.17 | $0.00 | $868.17 | $154,871.28 |
| 229 | $154,871.28 | $458.17 | $56,401.53 | $875.66 | $99,803.58 |
| 230 | $99,803.58 | $458.17 | $0.00 | $564.30 | $100,826.05 |
| 231 | $100,826.05 | $458.17 | $0.00 | $570.09 | $101,854.31 |
| 232 | $101,854.31 | $458.17 | $0.00 | $575.90 | $102,888.38 |
| 233 | $102,888.38 | $458.17 | $0.00 | $581.75 | $103,928.30 |
| 234 | $103,928.30 | $458.17 | $0.00 | $587.63 | $104,974.10 |
| 235 | $104,974.10 | $458.17 | $0.00 | $593.54 | $106,025.81 |
| 236 | $106,025.81 | $458.17 | $0.00 | $599.49 | $107,083.47 |
| 237 | $107,083.47 | $458.17 | $0.00 | $605.47 | $108,147.11 |
| 238 | $108,147.11 | $458.17 | $0.00 | $611.48 | $109,216.76 |
| 239 | $109,216.76 | $458.17 | $0.00 | $617.53 | $110,292.46 |
| 240 | $110,292.46 | $458.17 | $0.00 | $623.61 | $111,374.24 |
| 241 | $111,374.24 | $458.17 | $59,221.60 | $629.73 | $53,240.54 |
| 242 | $53,240.54 | $458.17 | $0.00 | $301.03 | $53,999.74 |
| 243 | $53,999.74 | $458.17 | $0.00 | $305.32 | $54,763.23 |
| 244 | $54,763.23 | $458.17 | $0.00 | $309.64 | $55,531.04 |
| 245 | $55,531.04 | $458.17 | $0.00 | $313.98 | $56,303.19 |
| 246 | $56,303.19 | $458.17 | $0.00 | $318.35 | $57,079.71 |
| 247 | $57,079.71 | $458.17 | $0.00 | $322.74 | $57,860.62 |
| 248 | $57,860.62 | $458.17 | $0.00 | $327.15 | $58,645.94 |
| 249 | $58,645.94 | $458.17 | $0.00 | $331.59 | $59,435.70 |
| 250 | $59,435.70 | $458.17 | $0.00 | $336.06 | $60,229.93 |
| 251 | $60,229.93 | $458.17 | $0.00 | $340.55 | $61,028.65 |
| 252 | $61,028.65 | $458.17 | $0.00 | $345.06 | $61,831.88 |
| 253 | $61,831.88 | $0.00 | $62,182.69 | $349.61 | ($1.20) |