How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $123,701 |
| Monthly savings required | $979 |
How much will it cost to send your child to Maryville University of Saint Louis in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $494,804.72 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $979.21 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 | $47,702.00 |
| 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 Maryville University of Saint Louis in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $979.21 | $0.00 | $0.00 | $979.21 |
| 2 | $979.21 | $979.21 | $0.00 | $5.54 | $1,963.96 |
| 3 | $1,963.96 | $979.21 | $0.00 | $11.10 | $2,954.27 |
| 4 | $2,954.27 | $979.21 | $0.00 | $16.70 | $3,950.18 |
| 5 | $3,950.18 | $979.21 | $0.00 | $22.33 | $4,951.72 |
| 6 | $4,951.72 | $979.21 | $0.00 | $28.00 | $5,958.93 |
| 7 | $5,958.93 | $979.21 | $0.00 | $33.69 | $6,971.83 |
| 8 | $6,971.83 | $979.21 | $0.00 | $39.42 | $7,990.46 |
| 9 | $7,990.46 | $979.21 | $0.00 | $45.18 | $9,014.85 |
| 10 | $9,014.85 | $979.21 | $0.00 | $50.97 | $10,045.03 |
| 11 | $10,045.03 | $979.21 | $0.00 | $56.80 | $11,081.04 |
| 12 | $11,081.04 | $979.21 | $0.00 | $62.65 | $12,122.90 |
| 13 | $12,122.90 | $979.21 | $0.00 | $68.54 | $13,170.65 |
| 14 | $13,170.65 | $979.21 | $0.00 | $74.47 | $14,224.33 |
| 15 | $14,224.33 | $979.21 | $0.00 | $80.43 | $15,283.97 |
| 16 | $15,283.97 | $979.21 | $0.00 | $86.42 | $16,349.60 |
| 17 | $16,349.60 | $979.21 | $0.00 | $92.44 | $17,421.25 |
| 18 | $17,421.25 | $979.21 | $0.00 | $98.50 | $18,498.96 |
| 19 | $18,498.96 | $979.21 | $0.00 | $104.60 | $19,582.77 |
| 20 | $19,582.77 | $979.21 | $0.00 | $110.72 | $20,672.70 |
| 21 | $20,672.70 | $979.21 | $0.00 | $116.89 | $21,768.80 |
| 22 | $21,768.80 | $979.21 | $0.00 | $123.08 | $22,871.09 |
| 23 | $22,871.09 | $979.21 | $0.00 | $129.32 | $23,979.62 |
| 24 | $23,979.62 | $979.21 | $0.00 | $135.58 | $25,094.41 |
| 25 | $25,094.41 | $979.21 | $0.00 | $141.89 | $26,215.51 |
| 26 | $26,215.51 | $979.21 | $0.00 | $148.23 | $27,342.95 |
| 27 | $27,342.95 | $979.21 | $0.00 | $154.60 | $28,476.76 |
| 28 | $28,476.76 | $979.21 | $0.00 | $161.01 | $29,616.98 |
| 29 | $29,616.98 | $979.21 | $0.00 | $167.46 | $30,763.65 |
| 30 | $30,763.65 | $979.21 | $0.00 | $173.94 | $31,916.80 |
| 31 | $31,916.80 | $979.21 | $0.00 | $180.46 | $33,076.47 |
| 32 | $33,076.47 | $979.21 | $0.00 | $187.02 | $34,242.70 |
| 33 | $34,242.70 | $979.21 | $0.00 | $193.61 | $35,415.52 |
| 34 | $35,415.52 | $979.21 | $0.00 | $200.24 | $36,594.97 |
| 35 | $36,594.97 | $979.21 | $0.00 | $206.91 | $37,781.09 |
| 36 | $37,781.09 | $979.21 | $0.00 | $213.62 | $38,973.92 |
| 37 | $38,973.92 | $979.21 | $0.00 | $220.36 | $40,173.49 |
| 38 | $40,173.49 | $979.21 | $0.00 | $227.15 | $41,379.85 |
| 39 | $41,379.85 | $979.21 | $0.00 | $233.97 | $42,593.03 |
| 40 | $42,593.03 | $979.21 | $0.00 | $240.83 | $43,813.07 |
| 41 | $43,813.07 | $979.21 | $0.00 | $247.73 | $45,040.01 |
| 42 | $45,040.01 | $979.21 | $0.00 | $254.66 | $46,273.88 |
| 43 | $46,273.88 | $979.21 | $0.00 | $261.64 | $47,514.73 |
| 44 | $47,514.73 | $979.21 | $0.00 | $268.66 | $48,762.60 |
| 45 | $48,762.60 | $979.21 | $0.00 | $275.71 | $50,017.52 |
| 46 | $50,017.52 | $979.21 | $0.00 | $282.81 | $51,279.54 |
| 47 | $51,279.54 | $979.21 | $0.00 | $289.94 | $52,548.69 |
| 48 | $52,548.69 | $979.21 | $0.00 | $297.12 | $53,825.02 |
| 49 | $53,825.02 | $979.21 | $0.00 | $304.33 | $55,108.56 |
| 50 | $55,108.56 | $979.21 | $0.00 | $311.59 | $56,399.36 |
| 51 | $56,399.36 | $979.21 | $0.00 | $318.89 | $57,697.46 |
| 52 | $57,697.46 | $979.21 | $0.00 | $326.23 | $59,002.90 |
| 53 | $59,002.90 | $979.21 | $0.00 | $333.61 | $60,315.72 |
| 54 | $60,315.72 | $979.21 | $0.00 | $341.03 | $61,635.96 |
| 55 | $61,635.96 | $979.21 | $0.00 | $348.50 | $62,963.67 |
| 56 | $62,963.67 | $979.21 | $0.00 | $356.01 | $64,298.89 |
| 57 | $64,298.89 | $979.21 | $0.00 | $363.56 | $65,641.66 |
| 58 | $65,641.66 | $979.21 | $0.00 | $371.15 | $66,992.02 |
| 59 | $66,992.02 | $979.21 | $0.00 | $378.78 | $68,350.01 |
| 60 | $68,350.01 | $979.21 | $0.00 | $386.46 | $69,715.68 |
| 61 | $69,715.68 | $979.21 | $0.00 | $394.18 | $71,089.07 |
| 62 | $71,089.07 | $979.21 | $0.00 | $401.95 | $72,470.23 |
| 63 | $72,470.23 | $979.21 | $0.00 | $409.76 | $73,859.20 |
| 64 | $73,859.20 | $979.21 | $0.00 | $417.61 | $75,256.02 |
| 65 | $75,256.02 | $979.21 | $0.00 | $425.51 | $76,660.74 |
| 66 | $76,660.74 | $979.21 | $0.00 | $433.45 | $78,073.40 |
| 67 | $78,073.40 | $979.21 | $0.00 | $441.44 | $79,494.05 |
| 68 | $79,494.05 | $979.21 | $0.00 | $449.47 | $80,922.73 |
| 69 | $80,922.73 | $979.21 | $0.00 | $457.55 | $82,359.49 |
| 70 | $82,359.49 | $979.21 | $0.00 | $465.67 | $83,804.37 |
| 71 | $83,804.37 | $979.21 | $0.00 | $473.84 | $85,257.42 |
| 72 | $85,257.42 | $979.21 | $0.00 | $482.06 | $86,718.69 |
| 73 | $86,718.69 | $979.21 | $0.00 | $490.32 | $88,188.22 |
| 74 | $88,188.22 | $979.21 | $0.00 | $498.63 | $89,666.06 |
| 75 | $89,666.06 | $979.21 | $0.00 | $506.98 | $91,152.25 |
| 76 | $91,152.25 | $979.21 | $0.00 | $515.39 | $92,646.85 |
| 77 | $92,646.85 | $979.21 | $0.00 | $523.84 | $94,149.90 |
| 78 | $94,149.90 | $979.21 | $0.00 | $532.34 | $95,661.45 |
| 79 | $95,661.45 | $979.21 | $0.00 | $540.88 | $97,181.54 |
| 80 | $97,181.54 | $979.21 | $0.00 | $549.48 | $98,710.23 |
| 81 | $98,710.23 | $979.21 | $0.00 | $558.12 | $100,247.56 |
| 82 | $100,247.56 | $979.21 | $0.00 | $566.81 | $101,793.58 |
| 83 | $101,793.58 | $979.21 | $0.00 | $575.56 | $103,348.35 |
| 84 | $103,348.35 | $979.21 | $0.00 | $584.35 | $104,911.91 |
| 85 | $104,911.91 | $979.21 | $0.00 | $593.19 | $106,484.31 |
| 86 | $106,484.31 | $979.21 | $0.00 | $602.08 | $108,065.60 |
| 87 | $108,065.60 | $979.21 | $0.00 | $611.02 | $109,655.83 |
| 88 | $109,655.83 | $979.21 | $0.00 | $620.01 | $111,255.05 |
| 89 | $111,255.05 | $979.21 | $0.00 | $629.05 | $112,863.31 |
| 90 | $112,863.31 | $979.21 | $0.00 | $638.15 | $114,480.67 |
| 91 | $114,480.67 | $979.21 | $0.00 | $647.29 | $116,107.17 |
| 92 | $116,107.17 | $979.21 | $0.00 | $656.49 | $117,742.87 |
| 93 | $117,742.87 | $979.21 | $0.00 | $665.74 | $119,387.82 |
| 94 | $119,387.82 | $979.21 | $0.00 | $675.04 | $121,042.07 |
| 95 | $121,042.07 | $979.21 | $0.00 | $684.39 | $122,705.67 |
| 96 | $122,705.67 | $979.21 | $0.00 | $693.80 | $124,378.68 |
| 97 | $124,378.68 | $979.21 | $0.00 | $703.26 | $126,061.15 |
| 98 | $126,061.15 | $979.21 | $0.00 | $712.77 | $127,753.13 |
| 99 | $127,753.13 | $979.21 | $0.00 | $722.33 | $129,454.67 |
| 100 | $129,454.67 | $979.21 | $0.00 | $731.96 | $131,165.84 |
| 101 | $131,165.84 | $979.21 | $0.00 | $741.63 | $132,886.68 |
| 102 | $132,886.68 | $979.21 | $0.00 | $751.36 | $134,617.25 |
| 103 | $134,617.25 | $979.21 | $0.00 | $761.15 | $136,357.61 |
| 104 | $136,357.61 | $979.21 | $0.00 | $770.99 | $138,107.81 |
| 105 | $138,107.81 | $979.21 | $0.00 | $780.88 | $139,867.90 |
| 106 | $139,867.90 | $979.21 | $0.00 | $790.83 | $141,637.94 |
| 107 | $141,637.94 | $979.21 | $0.00 | $800.84 | $143,417.99 |
| 108 | $143,417.99 | $979.21 | $0.00 | $810.91 | $145,208.11 |
| 109 | $145,208.11 | $979.21 | $0.00 | $821.03 | $147,008.35 |
| 110 | $147,008.35 | $979.21 | $0.00 | $831.21 | $148,818.77 |
| 111 | $148,818.77 | $979.21 | $0.00 | $841.44 | $150,639.42 |
| 112 | $150,639.42 | $979.21 | $0.00 | $851.74 | $152,470.37 |
| 113 | $152,470.37 | $979.21 | $0.00 | $862.09 | $154,311.67 |
| 114 | $154,311.67 | $979.21 | $0.00 | $872.50 | $156,163.38 |
| 115 | $156,163.38 | $979.21 | $0.00 | $882.97 | $158,025.56 |
| 116 | $158,025.56 | $979.21 | $0.00 | $893.50 | $159,898.27 |
| 117 | $159,898.27 | $979.21 | $0.00 | $904.09 | $161,781.57 |
| 118 | $161,781.57 | $979.21 | $0.00 | $914.74 | $163,675.52 |
| 119 | $163,675.52 | $979.21 | $0.00 | $925.45 | $165,580.18 |
| 120 | $165,580.18 | $979.21 | $0.00 | $936.21 | $167,495.60 |
| 121 | $167,495.60 | $979.21 | $0.00 | $947.04 | $169,421.85 |
| 122 | $169,421.85 | $979.21 | $0.00 | $957.94 | $171,359.00 |
| 123 | $171,359.00 | $979.21 | $0.00 | $968.89 | $173,307.10 |
| 124 | $173,307.10 | $979.21 | $0.00 | $979.90 | $175,266.21 |
| 125 | $175,266.21 | $979.21 | $0.00 | $990.98 | $177,236.40 |
| 126 | $177,236.40 | $979.21 | $0.00 | $1,002.12 | $179,217.73 |
| 127 | $179,217.73 | $979.21 | $0.00 | $1,013.32 | $181,210.26 |
| 128 | $181,210.26 | $979.21 | $0.00 | $1,024.59 | $183,214.06 |
| 129 | $183,214.06 | $979.21 | $0.00 | $1,035.92 | $185,229.19 |
| 130 | $185,229.19 | $979.21 | $0.00 | $1,047.31 | $187,255.71 |
| 131 | $187,255.71 | $979.21 | $0.00 | $1,058.77 | $189,293.69 |
| 132 | $189,293.69 | $979.21 | $0.00 | $1,070.29 | $191,343.19 |
| 133 | $191,343.19 | $979.21 | $0.00 | $1,081.88 | $193,404.28 |
| 134 | $193,404.28 | $979.21 | $0.00 | $1,093.54 | $195,477.03 |
| 135 | $195,477.03 | $979.21 | $0.00 | $1,105.26 | $197,561.50 |
| 136 | $197,561.50 | $979.21 | $0.00 | $1,117.04 | $199,657.75 |
| 137 | $199,657.75 | $979.21 | $0.00 | $1,128.89 | $201,765.85 |
| 138 | $201,765.85 | $979.21 | $0.00 | $1,140.81 | $203,885.87 |
| 139 | $203,885.87 | $979.21 | $0.00 | $1,152.80 | $206,017.88 |
| 140 | $206,017.88 | $979.21 | $0.00 | $1,164.86 | $208,161.95 |
| 141 | $208,161.95 | $979.21 | $0.00 | $1,176.98 | $210,318.14 |
| 142 | $210,318.14 | $979.21 | $0.00 | $1,189.17 | $212,486.52 |
| 143 | $212,486.52 | $979.21 | $0.00 | $1,201.43 | $214,667.16 |
| 144 | $214,667.16 | $979.21 | $0.00 | $1,213.76 | $216,860.13 |
| 145 | $216,860.13 | $979.21 | $0.00 | $1,226.16 | $219,065.50 |
| 146 | $219,065.50 | $979.21 | $0.00 | $1,238.63 | $221,283.34 |
| 147 | $221,283.34 | $979.21 | $0.00 | $1,251.17 | $223,513.72 |
| 148 | $223,513.72 | $979.21 | $0.00 | $1,263.78 | $225,756.71 |
| 149 | $225,756.71 | $979.21 | $0.00 | $1,276.46 | $228,012.38 |
| 150 | $228,012.38 | $979.21 | $0.00 | $1,289.22 | $230,280.81 |
| 151 | $230,280.81 | $979.21 | $0.00 | $1,302.04 | $232,562.06 |
| 152 | $232,562.06 | $979.21 | $0.00 | $1,314.94 | $234,856.21 |
| 153 | $234,856.21 | $979.21 | $0.00 | $1,327.91 | $237,163.33 |
| 154 | $237,163.33 | $979.21 | $0.00 | $1,340.96 | $239,483.50 |
| 155 | $239,483.50 | $979.21 | $0.00 | $1,354.07 | $241,816.78 |
| 156 | $241,816.78 | $979.21 | $0.00 | $1,367.27 | $244,163.26 |
| 157 | $244,163.26 | $979.21 | $0.00 | $1,380.53 | $246,523.00 |
| 158 | $246,523.00 | $979.21 | $0.00 | $1,393.88 | $248,896.09 |
| 159 | $248,896.09 | $979.21 | $0.00 | $1,407.29 | $251,282.59 |
| 160 | $251,282.59 | $979.21 | $0.00 | $1,420.79 | $253,682.59 |
| 161 | $253,682.59 | $979.21 | $0.00 | $1,434.36 | $256,096.16 |
| 162 | $256,096.16 | $979.21 | $0.00 | $1,448.00 | $258,523.37 |
| 163 | $258,523.37 | $979.21 | $0.00 | $1,461.73 | $260,964.31 |
| 164 | $260,964.31 | $979.21 | $0.00 | $1,475.53 | $263,419.05 |
| 165 | $263,419.05 | $979.21 | $0.00 | $1,489.41 | $265,887.67 |
| 166 | $265,887.67 | $979.21 | $0.00 | $1,503.37 | $268,370.25 |
| 167 | $268,370.25 | $979.21 | $0.00 | $1,517.40 | $270,866.86 |
| 168 | $270,866.86 | $979.21 | $0.00 | $1,531.52 | $273,377.59 |
| 169 | $273,377.59 | $979.21 | $0.00 | $1,545.72 | $275,902.52 |
| 170 | $275,902.52 | $979.21 | $0.00 | $1,559.99 | $278,441.72 |
| 171 | $278,441.72 | $979.21 | $0.00 | $1,574.35 | $280,995.28 |
| 172 | $280,995.28 | $979.21 | $0.00 | $1,588.79 | $283,563.28 |
| 173 | $283,563.28 | $979.21 | $0.00 | $1,603.31 | $286,145.80 |
| 174 | $286,145.80 | $979.21 | $0.00 | $1,617.91 | $288,742.92 |
| 175 | $288,742.92 | $979.21 | $0.00 | $1,632.59 | $291,354.72 |
| 176 | $291,354.72 | $979.21 | $0.00 | $1,647.36 | $293,981.29 |
| 177 | $293,981.29 | $979.21 | $0.00 | $1,662.21 | $296,622.71 |
| 178 | $296,622.71 | $979.21 | $0.00 | $1,677.15 | $299,279.07 |
| 179 | $299,279.07 | $979.21 | $0.00 | $1,692.17 | $301,950.45 |
| 180 | $301,950.45 | $979.21 | $0.00 | $1,707.27 | $304,636.93 |
| 181 | $304,636.93 | $979.21 | $0.00 | $1,722.46 | $307,338.60 |
| 182 | $307,338.60 | $979.21 | $0.00 | $1,737.74 | $310,055.55 |
| 183 | $310,055.55 | $979.21 | $0.00 | $1,753.10 | $312,787.86 |
| 184 | $312,787.86 | $979.21 | $0.00 | $1,768.55 | $315,535.62 |
| 185 | $315,535.62 | $979.21 | $0.00 | $1,784.08 | $318,298.91 |
| 186 | $318,298.91 | $979.21 | $0.00 | $1,799.71 | $321,077.83 |
| 187 | $321,077.83 | $979.21 | $0.00 | $1,815.42 | $323,872.46 |
| 188 | $323,872.46 | $979.21 | $0.00 | $1,831.22 | $326,682.89 |
| 189 | $326,682.89 | $979.21 | $0.00 | $1,847.11 | $329,509.21 |
| 190 | $329,509.21 | $979.21 | $0.00 | $1,863.09 | $332,351.51 |
| 191 | $332,351.51 | $979.21 | $0.00 | $1,879.16 | $335,209.88 |
| 192 | $335,209.88 | $979.21 | $0.00 | $1,895.33 | $338,084.42 |
| 193 | $338,084.42 | $979.21 | $0.00 | $1,911.58 | $340,975.21 |
| 194 | $340,975.21 | $979.21 | $0.00 | $1,927.92 | $343,882.34 |
| 195 | $343,882.34 | $979.21 | $0.00 | $1,944.36 | $346,805.91 |
| 196 | $346,805.91 | $979.21 | $0.00 | $1,960.89 | $349,746.01 |
| 197 | $349,746.01 | $979.21 | $0.00 | $1,977.51 | $352,702.73 |
| 198 | $352,702.73 | $979.21 | $0.00 | $1,994.23 | $355,676.17 |
| 199 | $355,676.17 | $979.21 | $0.00 | $2,011.04 | $358,666.42 |
| 200 | $358,666.42 | $979.21 | $0.00 | $2,027.95 | $361,673.58 |
| 201 | $361,673.58 | $979.21 | $0.00 | $2,044.96 | $364,697.75 |
| 202 | $364,697.75 | $979.21 | $0.00 | $2,062.05 | $367,739.01 |
| 203 | $367,739.01 | $979.21 | $0.00 | $2,079.25 | $370,797.47 |
| 204 | $370,797.47 | $979.21 | $0.00 | $2,096.54 | $373,873.22 |
| 205 | $373,873.22 | $979.21 | $0.00 | $2,113.93 | $376,966.36 |
| 206 | $376,966.36 | $979.21 | $0.00 | $2,131.42 | $380,076.99 |
| 207 | $380,076.99 | $979.21 | $0.00 | $2,149.01 | $383,205.21 |
| 208 | $383,205.21 | $979.21 | $0.00 | $2,166.70 | $386,351.12 |
| 209 | $386,351.12 | $979.21 | $0.00 | $2,184.49 | $389,514.82 |
| 210 | $389,514.82 | $979.21 | $0.00 | $2,202.37 | $392,696.40 |
| 211 | $392,696.40 | $979.21 | $0.00 | $2,220.36 | $395,895.97 |
| 212 | $395,895.97 | $979.21 | $0.00 | $2,238.45 | $399,113.63 |
| 213 | $399,113.63 | $979.21 | $0.00 | $2,256.65 | $402,349.49 |
| 214 | $402,349.49 | $979.21 | $0.00 | $2,274.94 | $405,603.64 |
| 215 | $405,603.64 | $979.21 | $0.00 | $2,293.34 | $408,876.19 |
| 216 | $408,876.19 | $979.21 | $0.00 | $2,311.85 | $412,167.25 |
| 217 | $412,167.25 | $979.21 | $114,800.55 | $2,330.45 | $300,676.36 |
| 218 | $300,676.36 | $979.21 | $0.00 | $1,700.07 | $303,355.64 |
| 219 | $303,355.64 | $979.21 | $0.00 | $1,715.22 | $306,050.07 |
| 220 | $306,050.07 | $979.21 | $0.00 | $1,730.45 | $308,759.73 |
| 221 | $308,759.73 | $979.21 | $0.00 | $1,745.77 | $311,484.71 |
| 222 | $311,484.71 | $979.21 | $0.00 | $1,761.18 | $314,225.10 |
| 223 | $314,225.10 | $979.21 | $0.00 | $1,776.67 | $316,980.98 |
| 224 | $316,980.98 | $979.21 | $0.00 | $1,792.26 | $319,752.45 |
| 225 | $319,752.45 | $979.21 | $0.00 | $1,807.93 | $322,539.59 |
| 226 | $322,539.59 | $979.21 | $0.00 | $1,823.69 | $325,342.49 |
| 227 | $325,342.49 | $979.21 | $0.00 | $1,839.53 | $328,161.23 |
| 228 | $328,161.23 | $979.21 | $0.00 | $1,855.47 | $330,995.91 |
| 229 | $330,995.91 | $979.21 | $120,540.58 | $1,871.50 | $213,306.04 |
| 230 | $213,306.04 | $979.21 | $0.00 | $1,206.06 | $215,491.31 |
| 231 | $215,491.31 | $979.21 | $0.00 | $1,218.42 | $217,688.94 |
| 232 | $217,688.94 | $979.21 | $0.00 | $1,230.84 | $219,898.99 |
| 233 | $219,898.99 | $979.21 | $0.00 | $1,243.34 | $222,121.54 |
| 234 | $222,121.54 | $979.21 | $0.00 | $1,255.91 | $224,356.66 |
| 235 | $224,356.66 | $979.21 | $0.00 | $1,268.55 | $226,604.42 |
| 236 | $226,604.42 | $979.21 | $0.00 | $1,281.25 | $228,864.88 |
| 237 | $228,864.88 | $979.21 | $0.00 | $1,294.04 | $231,138.13 |
| 238 | $231,138.13 | $979.21 | $0.00 | $1,306.89 | $233,424.23 |
| 239 | $233,424.23 | $979.21 | $0.00 | $1,319.81 | $235,723.25 |
| 240 | $235,723.25 | $979.21 | $0.00 | $1,332.81 | $238,035.27 |
| 241 | $238,035.27 | $979.21 | $126,567.61 | $1,345.89 | $113,792.76 |
| 242 | $113,792.76 | $979.21 | $0.00 | $643.40 | $115,415.37 |
| 243 | $115,415.37 | $979.21 | $0.00 | $652.58 | $117,047.16 |
| 244 | $117,047.16 | $979.21 | $0.00 | $661.80 | $118,688.17 |
| 245 | $118,688.17 | $979.21 | $0.00 | $671.08 | $120,338.46 |
| 246 | $120,338.46 | $979.21 | $0.00 | $680.41 | $121,998.08 |
| 247 | $121,998.08 | $979.21 | $0.00 | $689.79 | $123,667.08 |
| 248 | $123,667.08 | $979.21 | $0.00 | $699.23 | $125,345.52 |
| 249 | $125,345.52 | $979.21 | $0.00 | $708.72 | $127,033.45 |
| 250 | $127,033.45 | $979.21 | $0.00 | $718.27 | $128,730.93 |
| 251 | $128,730.93 | $979.21 | $0.00 | $727.86 | $130,438.00 |
| 252 | $130,438.00 | $979.21 | $0.00 | $737.52 | $132,154.73 |
| 253 | $132,154.73 | $0.00 | $132,895.99 | $747.22 | $5.96 |