How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $113,811 |
| Monthly savings required | $901 |
How much will it cost to send your child to Thomas College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $455,242.75 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $900.91 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 | $43,888.00 |
| 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 College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $900.91 | $0.00 | $0.00 | $900.91 |
| 2 | $900.91 | $900.91 | $0.00 | $5.09 | $1,806.91 |
| 3 | $1,806.91 | $900.91 | $0.00 | $10.22 | $2,718.04 |
| 4 | $2,718.04 | $900.91 | $0.00 | $15.37 | $3,634.32 |
| 5 | $3,634.32 | $900.91 | $0.00 | $20.55 | $4,555.78 |
| 6 | $4,555.78 | $900.91 | $0.00 | $25.76 | $5,482.45 |
| 7 | $5,482.45 | $900.91 | $0.00 | $31.00 | $6,414.36 |
| 8 | $6,414.36 | $900.91 | $0.00 | $36.27 | $7,351.54 |
| 9 | $7,351.54 | $900.91 | $0.00 | $41.57 | $8,294.02 |
| 10 | $8,294.02 | $900.91 | $0.00 | $46.90 | $9,241.83 |
| 11 | $9,241.83 | $900.91 | $0.00 | $52.25 | $10,194.99 |
| 12 | $10,194.99 | $900.91 | $0.00 | $57.64 | $11,153.54 |
| 13 | $11,153.54 | $900.91 | $0.00 | $63.06 | $12,117.51 |
| 14 | $12,117.51 | $900.91 | $0.00 | $68.51 | $13,086.93 |
| 15 | $13,086.93 | $900.91 | $0.00 | $74.00 | $14,061.84 |
| 16 | $14,061.84 | $900.91 | $0.00 | $79.51 | $15,042.26 |
| 17 | $15,042.26 | $900.91 | $0.00 | $85.05 | $16,028.22 |
| 18 | $16,028.22 | $900.91 | $0.00 | $90.63 | $17,019.76 |
| 19 | $17,019.76 | $900.91 | $0.00 | $96.23 | $18,016.90 |
| 20 | $18,016.90 | $900.91 | $0.00 | $101.87 | $19,019.68 |
| 21 | $19,019.68 | $900.91 | $0.00 | $107.54 | $20,028.13 |
| 22 | $20,028.13 | $900.91 | $0.00 | $113.24 | $21,042.28 |
| 23 | $21,042.28 | $900.91 | $0.00 | $118.98 | $22,062.17 |
| 24 | $22,062.17 | $900.91 | $0.00 | $124.74 | $23,087.82 |
| 25 | $23,087.82 | $900.91 | $0.00 | $130.54 | $24,119.27 |
| 26 | $24,119.27 | $900.91 | $0.00 | $136.37 | $25,156.55 |
| 27 | $25,156.55 | $900.91 | $0.00 | $142.24 | $26,199.70 |
| 28 | $26,199.70 | $900.91 | $0.00 | $148.14 | $27,248.75 |
| 29 | $27,248.75 | $900.91 | $0.00 | $154.07 | $28,303.73 |
| 30 | $28,303.73 | $900.91 | $0.00 | $160.03 | $29,364.67 |
| 31 | $29,364.67 | $900.91 | $0.00 | $166.03 | $30,431.61 |
| 32 | $30,431.61 | $900.91 | $0.00 | $172.06 | $31,504.58 |
| 33 | $31,504.58 | $900.91 | $0.00 | $178.13 | $32,583.62 |
| 34 | $32,583.62 | $900.91 | $0.00 | $184.23 | $33,668.76 |
| 35 | $33,668.76 | $900.91 | $0.00 | $190.37 | $34,760.04 |
| 36 | $34,760.04 | $900.91 | $0.00 | $196.54 | $35,857.49 |
| 37 | $35,857.49 | $900.91 | $0.00 | $202.74 | $36,961.14 |
| 38 | $36,961.14 | $900.91 | $0.00 | $208.98 | $38,071.03 |
| 39 | $38,071.03 | $900.91 | $0.00 | $215.26 | $39,187.20 |
| 40 | $39,187.20 | $900.91 | $0.00 | $221.57 | $40,309.68 |
| 41 | $40,309.68 | $900.91 | $0.00 | $227.92 | $41,438.51 |
| 42 | $41,438.51 | $900.91 | $0.00 | $234.30 | $42,573.72 |
| 43 | $42,573.72 | $900.91 | $0.00 | $240.72 | $43,715.35 |
| 44 | $43,715.35 | $900.91 | $0.00 | $247.17 | $44,863.43 |
| 45 | $44,863.43 | $900.91 | $0.00 | $253.66 | $46,018.00 |
| 46 | $46,018.00 | $900.91 | $0.00 | $260.19 | $47,179.10 |
| 47 | $47,179.10 | $900.91 | $0.00 | $266.76 | $48,346.77 |
| 48 | $48,346.77 | $900.91 | $0.00 | $273.36 | $49,521.04 |
| 49 | $49,521.04 | $900.91 | $0.00 | $280.00 | $50,701.95 |
| 50 | $50,701.95 | $900.91 | $0.00 | $286.68 | $51,889.54 |
| 51 | $51,889.54 | $900.91 | $0.00 | $293.39 | $53,083.84 |
| 52 | $53,083.84 | $900.91 | $0.00 | $300.14 | $54,284.89 |
| 53 | $54,284.89 | $900.91 | $0.00 | $306.93 | $55,492.73 |
| 54 | $55,492.73 | $900.91 | $0.00 | $313.76 | $56,707.40 |
| 55 | $56,707.40 | $900.91 | $0.00 | $320.63 | $57,928.94 |
| 56 | $57,928.94 | $900.91 | $0.00 | $327.54 | $59,157.39 |
| 57 | $59,157.39 | $900.91 | $0.00 | $334.48 | $60,392.78 |
| 58 | $60,392.78 | $900.91 | $0.00 | $341.47 | $61,635.16 |
| 59 | $61,635.16 | $900.91 | $0.00 | $348.49 | $62,884.56 |
| 60 | $62,884.56 | $900.91 | $0.00 | $355.56 | $64,141.03 |
| 61 | $64,141.03 | $900.91 | $0.00 | $362.66 | $65,404.60 |
| 62 | $65,404.60 | $900.91 | $0.00 | $369.81 | $66,675.32 |
| 63 | $66,675.32 | $900.91 | $0.00 | $376.99 | $67,953.22 |
| 64 | $67,953.22 | $900.91 | $0.00 | $384.22 | $69,238.35 |
| 65 | $69,238.35 | $900.91 | $0.00 | $391.48 | $70,530.74 |
| 66 | $70,530.74 | $900.91 | $0.00 | $398.79 | $71,830.44 |
| 67 | $71,830.44 | $900.91 | $0.00 | $406.14 | $73,137.49 |
| 68 | $73,137.49 | $900.91 | $0.00 | $413.53 | $74,451.93 |
| 69 | $74,451.93 | $900.91 | $0.00 | $420.96 | $75,773.80 |
| 70 | $75,773.80 | $900.91 | $0.00 | $428.44 | $77,103.15 |
| 71 | $77,103.15 | $900.91 | $0.00 | $435.95 | $78,440.01 |
| 72 | $78,440.01 | $900.91 | $0.00 | $443.51 | $79,784.43 |
| 73 | $79,784.43 | $900.91 | $0.00 | $451.11 | $81,136.45 |
| 74 | $81,136.45 | $900.91 | $0.00 | $458.76 | $82,496.12 |
| 75 | $82,496.12 | $900.91 | $0.00 | $466.45 | $83,863.48 |
| 76 | $83,863.48 | $900.91 | $0.00 | $474.18 | $85,238.57 |
| 77 | $85,238.57 | $900.91 | $0.00 | $481.95 | $86,621.43 |
| 78 | $86,621.43 | $900.91 | $0.00 | $489.77 | $88,012.11 |
| 79 | $88,012.11 | $900.91 | $0.00 | $497.63 | $89,410.65 |
| 80 | $89,410.65 | $900.91 | $0.00 | $505.54 | $90,817.10 |
| 81 | $90,817.10 | $900.91 | $0.00 | $513.49 | $92,231.50 |
| 82 | $92,231.50 | $900.91 | $0.00 | $521.49 | $93,653.90 |
| 83 | $93,653.90 | $900.91 | $0.00 | $529.53 | $95,084.34 |
| 84 | $95,084.34 | $900.91 | $0.00 | $537.62 | $96,522.87 |
| 85 | $96,522.87 | $900.91 | $0.00 | $545.75 | $97,969.53 |
| 86 | $97,969.53 | $900.91 | $0.00 | $553.93 | $99,424.37 |
| 87 | $99,424.37 | $900.91 | $0.00 | $562.16 | $100,887.44 |
| 88 | $100,887.44 | $900.91 | $0.00 | $570.43 | $102,358.78 |
| 89 | $102,358.78 | $900.91 | $0.00 | $578.75 | $103,838.44 |
| 90 | $103,838.44 | $900.91 | $0.00 | $587.12 | $105,326.47 |
| 91 | $105,326.47 | $900.91 | $0.00 | $595.53 | $106,822.91 |
| 92 | $106,822.91 | $900.91 | $0.00 | $603.99 | $108,327.81 |
| 93 | $108,327.81 | $900.91 | $0.00 | $612.50 | $109,841.22 |
| 94 | $109,841.22 | $900.91 | $0.00 | $621.06 | $111,363.19 |
| 95 | $111,363.19 | $900.91 | $0.00 | $629.66 | $112,893.76 |
| 96 | $112,893.76 | $900.91 | $0.00 | $638.32 | $114,432.99 |
| 97 | $114,432.99 | $900.91 | $0.00 | $647.02 | $115,980.92 |
| 98 | $115,980.92 | $900.91 | $0.00 | $655.77 | $117,537.60 |
| 99 | $117,537.60 | $900.91 | $0.00 | $664.57 | $119,103.08 |
| 100 | $119,103.08 | $900.91 | $0.00 | $673.43 | $120,677.42 |
| 101 | $120,677.42 | $900.91 | $0.00 | $682.33 | $122,260.66 |
| 102 | $122,260.66 | $900.91 | $0.00 | $691.28 | $123,852.85 |
| 103 | $123,852.85 | $900.91 | $0.00 | $700.28 | $125,454.04 |
| 104 | $125,454.04 | $900.91 | $0.00 | $709.34 | $127,064.29 |
| 105 | $127,064.29 | $900.91 | $0.00 | $718.44 | $128,683.64 |
| 106 | $128,683.64 | $900.91 | $0.00 | $727.60 | $130,312.15 |
| 107 | $130,312.15 | $900.91 | $0.00 | $736.80 | $131,949.86 |
| 108 | $131,949.86 | $900.91 | $0.00 | $746.06 | $133,596.83 |
| 109 | $133,596.83 | $900.91 | $0.00 | $755.38 | $135,253.12 |
| 110 | $135,253.12 | $900.91 | $0.00 | $764.74 | $136,918.77 |
| 111 | $136,918.77 | $900.91 | $0.00 | $774.16 | $138,593.84 |
| 112 | $138,593.84 | $900.91 | $0.00 | $783.63 | $140,278.38 |
| 113 | $140,278.38 | $900.91 | $0.00 | $793.15 | $141,972.44 |
| 114 | $141,972.44 | $900.91 | $0.00 | $802.73 | $143,676.08 |
| 115 | $143,676.08 | $900.91 | $0.00 | $812.37 | $145,389.36 |
| 116 | $145,389.36 | $900.91 | $0.00 | $822.05 | $147,112.32 |
| 117 | $147,112.32 | $900.91 | $0.00 | $831.79 | $148,845.02 |
| 118 | $148,845.02 | $900.91 | $0.00 | $841.59 | $150,587.52 |
| 119 | $150,587.52 | $900.91 | $0.00 | $851.44 | $152,339.87 |
| 120 | $152,339.87 | $900.91 | $0.00 | $861.35 | $154,102.13 |
| 121 | $154,102.13 | $900.91 | $0.00 | $871.32 | $155,874.36 |
| 122 | $155,874.36 | $900.91 | $0.00 | $881.34 | $157,656.61 |
| 123 | $157,656.61 | $900.91 | $0.00 | $891.41 | $159,448.93 |
| 124 | $159,448.93 | $900.91 | $0.00 | $901.55 | $161,251.39 |
| 125 | $161,251.39 | $900.91 | $0.00 | $911.74 | $163,064.04 |
| 126 | $163,064.04 | $900.91 | $0.00 | $921.99 | $164,886.94 |
| 127 | $164,886.94 | $900.91 | $0.00 | $932.29 | $166,720.14 |
| 128 | $166,720.14 | $900.91 | $0.00 | $942.66 | $168,563.71 |
| 129 | $168,563.71 | $900.91 | $0.00 | $953.08 | $170,417.70 |
| 130 | $170,417.70 | $900.91 | $0.00 | $963.57 | $172,282.18 |
| 131 | $172,282.18 | $900.91 | $0.00 | $974.11 | $174,157.20 |
| 132 | $174,157.20 | $900.91 | $0.00 | $984.71 | $176,042.82 |
| 133 | $176,042.82 | $900.91 | $0.00 | $995.37 | $177,939.10 |
| 134 | $177,939.10 | $900.91 | $0.00 | $1,006.09 | $179,846.10 |
| 135 | $179,846.10 | $900.91 | $0.00 | $1,016.88 | $181,763.89 |
| 136 | $181,763.89 | $900.91 | $0.00 | $1,027.72 | $183,692.52 |
| 137 | $183,692.52 | $900.91 | $0.00 | $1,038.62 | $185,632.05 |
| 138 | $185,632.05 | $900.91 | $0.00 | $1,049.59 | $187,582.55 |
| 139 | $187,582.55 | $900.91 | $0.00 | $1,060.62 | $189,544.08 |
| 140 | $189,544.08 | $900.91 | $0.00 | $1,071.71 | $191,516.70 |
| 141 | $191,516.70 | $900.91 | $0.00 | $1,082.86 | $193,500.47 |
| 142 | $193,500.47 | $900.91 | $0.00 | $1,094.08 | $195,495.46 |
| 143 | $195,495.46 | $900.91 | $0.00 | $1,105.36 | $197,501.73 |
| 144 | $197,501.73 | $900.91 | $0.00 | $1,116.70 | $199,519.34 |
| 145 | $199,519.34 | $900.91 | $0.00 | $1,128.11 | $201,548.36 |
| 146 | $201,548.36 | $900.91 | $0.00 | $1,139.58 | $203,588.85 |
| 147 | $203,588.85 | $900.91 | $0.00 | $1,151.12 | $205,640.88 |
| 148 | $205,640.88 | $900.91 | $0.00 | $1,162.72 | $207,704.51 |
| 149 | $207,704.51 | $900.91 | $0.00 | $1,174.39 | $209,779.81 |
| 150 | $209,779.81 | $900.91 | $0.00 | $1,186.13 | $211,866.85 |
| 151 | $211,866.85 | $900.91 | $0.00 | $1,197.93 | $213,965.69 |
| 152 | $213,965.69 | $900.91 | $0.00 | $1,209.79 | $216,076.39 |
| 153 | $216,076.39 | $900.91 | $0.00 | $1,221.73 | $218,199.03 |
| 154 | $218,199.03 | $900.91 | $0.00 | $1,233.73 | $220,333.67 |
| 155 | $220,333.67 | $900.91 | $0.00 | $1,245.80 | $222,480.38 |
| 156 | $222,480.38 | $900.91 | $0.00 | $1,257.94 | $224,639.23 |
| 157 | $224,639.23 | $900.91 | $0.00 | $1,270.14 | $226,810.28 |
| 158 | $226,810.28 | $900.91 | $0.00 | $1,282.42 | $228,993.61 |
| 159 | $228,993.61 | $900.91 | $0.00 | $1,294.76 | $231,189.28 |
| 160 | $231,189.28 | $900.91 | $0.00 | $1,307.18 | $233,397.37 |
| 161 | $233,397.37 | $900.91 | $0.00 | $1,319.66 | $235,617.94 |
| 162 | $235,617.94 | $900.91 | $0.00 | $1,332.22 | $237,851.07 |
| 163 | $237,851.07 | $900.91 | $0.00 | $1,344.84 | $240,096.82 |
| 164 | $240,096.82 | $900.91 | $0.00 | $1,357.54 | $242,355.27 |
| 165 | $242,355.27 | $900.91 | $0.00 | $1,370.31 | $244,626.49 |
| 166 | $244,626.49 | $900.91 | $0.00 | $1,383.15 | $246,910.55 |
| 167 | $246,910.55 | $900.91 | $0.00 | $1,396.07 | $249,207.53 |
| 168 | $249,207.53 | $900.91 | $0.00 | $1,409.06 | $251,517.50 |
| 169 | $251,517.50 | $900.91 | $0.00 | $1,422.12 | $253,840.53 |
| 170 | $253,840.53 | $900.91 | $0.00 | $1,435.25 | $256,176.69 |
| 171 | $256,176.69 | $900.91 | $0.00 | $1,448.46 | $258,526.06 |
| 172 | $258,526.06 | $900.91 | $0.00 | $1,461.74 | $260,888.71 |
| 173 | $260,888.71 | $900.91 | $0.00 | $1,475.10 | $263,264.72 |
| 174 | $263,264.72 | $900.91 | $0.00 | $1,488.54 | $265,654.17 |
| 175 | $265,654.17 | $900.91 | $0.00 | $1,502.05 | $268,057.13 |
| 176 | $268,057.13 | $900.91 | $0.00 | $1,515.63 | $270,473.67 |
| 177 | $270,473.67 | $900.91 | $0.00 | $1,529.30 | $272,903.88 |
| 178 | $272,903.88 | $900.91 | $0.00 | $1,543.04 | $275,347.83 |
| 179 | $275,347.83 | $900.91 | $0.00 | $1,556.86 | $277,805.60 |
| 180 | $277,805.60 | $900.91 | $0.00 | $1,570.75 | $280,277.26 |
| 181 | $280,277.26 | $900.91 | $0.00 | $1,584.73 | $282,762.90 |
| 182 | $282,762.90 | $900.91 | $0.00 | $1,598.78 | $285,262.59 |
| 183 | $285,262.59 | $900.91 | $0.00 | $1,612.92 | $287,776.42 |
| 184 | $287,776.42 | $900.91 | $0.00 | $1,627.13 | $290,304.46 |
| 185 | $290,304.46 | $900.91 | $0.00 | $1,641.42 | $292,846.79 |
| 186 | $292,846.79 | $900.91 | $0.00 | $1,655.80 | $295,403.50 |
| 187 | $295,403.50 | $900.91 | $0.00 | $1,670.25 | $297,974.66 |
| 188 | $297,974.66 | $900.91 | $0.00 | $1,684.79 | $300,560.36 |
| 189 | $300,560.36 | $900.91 | $0.00 | $1,699.41 | $303,160.68 |
| 190 | $303,160.68 | $900.91 | $0.00 | $1,714.11 | $305,775.70 |
| 191 | $305,775.70 | $900.91 | $0.00 | $1,728.90 | $308,405.51 |
| 192 | $308,405.51 | $900.91 | $0.00 | $1,743.77 | $311,050.19 |
| 193 | $311,050.19 | $900.91 | $0.00 | $1,758.72 | $313,709.82 |
| 194 | $313,709.82 | $900.91 | $0.00 | $1,773.76 | $316,384.49 |
| 195 | $316,384.49 | $900.91 | $0.00 | $1,788.88 | $319,074.28 |
| 196 | $319,074.28 | $900.91 | $0.00 | $1,804.09 | $321,779.28 |
| 197 | $321,779.28 | $900.91 | $0.00 | $1,819.39 | $324,499.58 |
| 198 | $324,499.58 | $900.91 | $0.00 | $1,834.77 | $327,235.26 |
| 199 | $327,235.26 | $900.91 | $0.00 | $1,850.24 | $329,986.41 |
| 200 | $329,986.41 | $900.91 | $0.00 | $1,865.79 | $332,753.11 |
| 201 | $332,753.11 | $900.91 | $0.00 | $1,881.43 | $335,535.45 |
| 202 | $335,535.45 | $900.91 | $0.00 | $1,897.17 | $338,333.53 |
| 203 | $338,333.53 | $900.91 | $0.00 | $1,912.99 | $341,147.43 |
| 204 | $341,147.43 | $900.91 | $0.00 | $1,928.90 | $343,977.24 |
| 205 | $343,977.24 | $900.91 | $0.00 | $1,944.90 | $346,823.05 |
| 206 | $346,823.05 | $900.91 | $0.00 | $1,960.99 | $349,684.95 |
| 207 | $349,684.95 | $900.91 | $0.00 | $1,977.17 | $352,563.03 |
| 208 | $352,563.03 | $900.91 | $0.00 | $1,993.44 | $355,457.38 |
| 209 | $355,457.38 | $900.91 | $0.00 | $2,009.81 | $358,368.10 |
| 210 | $358,368.10 | $900.91 | $0.00 | $2,026.27 | $361,295.28 |
| 211 | $361,295.28 | $900.91 | $0.00 | $2,042.82 | $364,239.01 |
| 212 | $364,239.01 | $900.91 | $0.00 | $2,059.46 | $367,199.38 |
| 213 | $367,199.38 | $900.91 | $0.00 | $2,076.20 | $370,176.49 |
| 214 | $370,176.49 | $900.91 | $0.00 | $2,093.03 | $373,170.43 |
| 215 | $373,170.43 | $900.91 | $0.00 | $2,109.96 | $376,181.30 |
| 216 | $376,181.30 | $900.91 | $0.00 | $2,126.98 | $379,209.19 |
| 217 | $379,209.19 | $900.91 | $105,621.70 | $2,144.10 | $276,632.50 |
| 218 | $276,632.50 | $900.91 | $0.00 | $1,564.12 | $279,097.53 |
| 219 | $279,097.53 | $900.91 | $0.00 | $1,578.06 | $281,576.50 |
| 220 | $281,576.50 | $900.91 | $0.00 | $1,592.07 | $284,069.48 |
| 221 | $284,069.48 | $900.91 | $0.00 | $1,606.17 | $286,576.56 |
| 222 | $286,576.56 | $900.91 | $0.00 | $1,620.35 | $289,097.82 |
| 223 | $289,097.82 | $900.91 | $0.00 | $1,634.60 | $291,633.33 |
| 224 | $291,633.33 | $900.91 | $0.00 | $1,648.94 | $294,183.18 |
| 225 | $294,183.18 | $900.91 | $0.00 | $1,663.35 | $296,747.44 |
| 226 | $296,747.44 | $900.91 | $0.00 | $1,677.85 | $299,326.20 |
| 227 | $299,326.20 | $900.91 | $0.00 | $1,692.43 | $301,919.54 |
| 228 | $301,919.54 | $900.91 | $0.00 | $1,707.10 | $304,527.55 |
| 229 | $304,527.55 | $900.91 | $110,902.79 | $1,721.84 | $196,247.51 |
| 230 | $196,247.51 | $900.91 | $0.00 | $1,109.61 | $198,258.03 |
| 231 | $198,258.03 | $900.91 | $0.00 | $1,120.98 | $200,279.92 |
| 232 | $200,279.92 | $900.91 | $0.00 | $1,132.41 | $202,313.24 |
| 233 | $202,313.24 | $900.91 | $0.00 | $1,143.91 | $204,358.06 |
| 234 | $204,358.06 | $900.91 | $0.00 | $1,155.47 | $206,414.44 |
| 235 | $206,414.44 | $900.91 | $0.00 | $1,167.10 | $208,482.45 |
| 236 | $208,482.45 | $900.91 | $0.00 | $1,178.79 | $210,562.15 |
| 237 | $210,562.15 | $900.91 | $0.00 | $1,190.55 | $212,653.61 |
| 238 | $212,653.61 | $900.91 | $0.00 | $1,202.37 | $214,756.89 |
| 239 | $214,756.89 | $900.91 | $0.00 | $1,214.27 | $216,872.07 |
| 240 | $216,872.07 | $900.91 | $0.00 | $1,226.23 | $218,999.21 |
| 241 | $218,999.21 | $900.91 | $116,447.93 | $1,238.25 | $104,690.44 |
| 242 | $104,690.44 | $900.91 | $0.00 | $591.93 | $106,183.28 |
| 243 | $106,183.28 | $900.91 | $0.00 | $600.38 | $107,684.57 |
| 244 | $107,684.57 | $900.91 | $0.00 | $608.86 | $109,194.34 |
| 245 | $109,194.34 | $900.91 | $0.00 | $617.40 | $110,712.65 |
| 246 | $110,712.65 | $900.91 | $0.00 | $625.99 | $112,239.55 |
| 247 | $112,239.55 | $900.91 | $0.00 | $634.62 | $113,775.08 |
| 248 | $113,775.08 | $900.91 | $0.00 | $643.30 | $115,319.29 |
| 249 | $115,319.29 | $900.91 | $0.00 | $652.03 | $116,872.23 |
| 250 | $116,872.23 | $900.91 | $0.00 | $660.81 | $118,433.95 |
| 251 | $118,433.95 | $900.91 | $0.00 | $669.64 | $120,004.50 |
| 252 | $120,004.50 | $900.91 | $0.00 | $678.52 | $121,583.93 |
| 253 | $121,583.93 | $0.00 | $122,270.33 | $687.45 | $1.05 |