How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $87,459 |
| Monthly savings required | $692 |
How much will it cost to send your child to College of Saint Mary in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $349,834.06 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $692.31 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 | $33,726.00 |
| 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 College of Saint Mary in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $692.31 | $0.00 | $0.00 | $692.31 |
| 2 | $692.31 | $692.31 | $0.00 | $3.91 | $1,388.53 |
| 3 | $1,388.53 | $692.31 | $0.00 | $7.85 | $2,088.69 |
| 4 | $2,088.69 | $692.31 | $0.00 | $11.81 | $2,792.81 |
| 5 | $2,792.81 | $692.31 | $0.00 | $15.79 | $3,500.91 |
| 6 | $3,500.91 | $692.31 | $0.00 | $19.79 | $4,213.01 |
| 7 | $4,213.01 | $692.31 | $0.00 | $23.82 | $4,929.14 |
| 8 | $4,929.14 | $692.31 | $0.00 | $27.87 | $5,649.32 |
| 9 | $5,649.32 | $692.31 | $0.00 | $31.94 | $6,373.57 |
| 10 | $6,373.57 | $692.31 | $0.00 | $36.04 | $7,101.92 |
| 11 | $7,101.92 | $692.31 | $0.00 | $40.16 | $7,834.39 |
| 12 | $7,834.39 | $692.31 | $0.00 | $44.30 | $8,571.00 |
| 13 | $8,571.00 | $692.31 | $0.00 | $48.46 | $9,311.77 |
| 14 | $9,311.77 | $692.31 | $0.00 | $52.65 | $10,056.73 |
| 15 | $10,056.73 | $692.31 | $0.00 | $56.86 | $10,805.90 |
| 16 | $10,805.90 | $692.31 | $0.00 | $61.10 | $11,559.31 |
| 17 | $11,559.31 | $692.31 | $0.00 | $65.36 | $12,316.98 |
| 18 | $12,316.98 | $692.31 | $0.00 | $69.64 | $13,078.93 |
| 19 | $13,078.93 | $692.31 | $0.00 | $73.95 | $13,845.19 |
| 20 | $13,845.19 | $692.31 | $0.00 | $78.28 | $14,615.78 |
| 21 | $14,615.78 | $692.31 | $0.00 | $82.64 | $15,390.73 |
| 22 | $15,390.73 | $692.31 | $0.00 | $87.02 | $16,170.06 |
| 23 | $16,170.06 | $692.31 | $0.00 | $91.43 | $16,953.80 |
| 24 | $16,953.80 | $692.31 | $0.00 | $95.86 | $17,741.97 |
| 25 | $17,741.97 | $692.31 | $0.00 | $100.32 | $18,534.60 |
| 26 | $18,534.60 | $692.31 | $0.00 | $104.80 | $19,331.71 |
| 27 | $19,331.71 | $692.31 | $0.00 | $109.30 | $20,133.32 |
| 28 | $20,133.32 | $692.31 | $0.00 | $113.84 | $20,939.47 |
| 29 | $20,939.47 | $692.31 | $0.00 | $118.39 | $21,750.17 |
| 30 | $21,750.17 | $692.31 | $0.00 | $122.98 | $22,565.46 |
| 31 | $22,565.46 | $692.31 | $0.00 | $127.59 | $23,385.36 |
| 32 | $23,385.36 | $692.31 | $0.00 | $132.22 | $24,209.89 |
| 33 | $24,209.89 | $692.31 | $0.00 | $136.89 | $25,039.09 |
| 34 | $25,039.09 | $692.31 | $0.00 | $141.57 | $25,872.97 |
| 35 | $25,872.97 | $692.31 | $0.00 | $146.29 | $26,711.57 |
| 36 | $26,711.57 | $692.31 | $0.00 | $151.03 | $27,554.91 |
| 37 | $27,554.91 | $692.31 | $0.00 | $155.80 | $28,403.02 |
| 38 | $28,403.02 | $692.31 | $0.00 | $160.59 | $29,255.92 |
| 39 | $29,255.92 | $692.31 | $0.00 | $165.42 | $30,113.65 |
| 40 | $30,113.65 | $692.31 | $0.00 | $170.27 | $30,976.23 |
| 41 | $30,976.23 | $692.31 | $0.00 | $175.14 | $31,843.68 |
| 42 | $31,843.68 | $692.31 | $0.00 | $180.05 | $32,716.04 |
| 43 | $32,716.04 | $692.31 | $0.00 | $184.98 | $33,593.33 |
| 44 | $33,593.33 | $692.31 | $0.00 | $189.94 | $34,475.58 |
| 45 | $34,475.58 | $692.31 | $0.00 | $194.93 | $35,362.82 |
| 46 | $35,362.82 | $692.31 | $0.00 | $199.95 | $36,255.08 |
| 47 | $36,255.08 | $692.31 | $0.00 | $204.99 | $37,152.38 |
| 48 | $37,152.38 | $692.31 | $0.00 | $210.06 | $38,054.75 |
| 49 | $38,054.75 | $692.31 | $0.00 | $215.17 | $38,962.23 |
| 50 | $38,962.23 | $692.31 | $0.00 | $220.30 | $39,874.84 |
| 51 | $39,874.84 | $692.31 | $0.00 | $225.46 | $40,792.61 |
| 52 | $40,792.61 | $692.31 | $0.00 | $230.65 | $41,715.57 |
| 53 | $41,715.57 | $692.31 | $0.00 | $235.87 | $42,643.75 |
| 54 | $42,643.75 | $692.31 | $0.00 | $241.11 | $43,577.17 |
| 55 | $43,577.17 | $692.31 | $0.00 | $246.39 | $44,515.87 |
| 56 | $44,515.87 | $692.31 | $0.00 | $251.70 | $45,459.88 |
| 57 | $45,459.88 | $692.31 | $0.00 | $257.04 | $46,409.23 |
| 58 | $46,409.23 | $692.31 | $0.00 | $262.40 | $47,363.94 |
| 59 | $47,363.94 | $692.31 | $0.00 | $267.80 | $48,324.05 |
| 60 | $48,324.05 | $692.31 | $0.00 | $273.23 | $49,289.59 |
| 61 | $49,289.59 | $692.31 | $0.00 | $278.69 | $50,260.59 |
| 62 | $50,260.59 | $692.31 | $0.00 | $284.18 | $51,237.08 |
| 63 | $51,237.08 | $692.31 | $0.00 | $289.70 | $52,219.09 |
| 64 | $52,219.09 | $692.31 | $0.00 | $295.25 | $53,206.65 |
| 65 | $53,206.65 | $692.31 | $0.00 | $300.84 | $54,199.80 |
| 66 | $54,199.80 | $692.31 | $0.00 | $306.45 | $55,198.56 |
| 67 | $55,198.56 | $692.31 | $0.00 | $312.10 | $56,202.97 |
| 68 | $56,202.97 | $692.31 | $0.00 | $317.78 | $57,213.06 |
| 69 | $57,213.06 | $692.31 | $0.00 | $323.49 | $58,228.86 |
| 70 | $58,228.86 | $692.31 | $0.00 | $329.23 | $59,250.40 |
| 71 | $59,250.40 | $692.31 | $0.00 | $335.01 | $60,277.72 |
| 72 | $60,277.72 | $692.31 | $0.00 | $340.82 | $61,310.85 |
| 73 | $61,310.85 | $692.31 | $0.00 | $346.66 | $62,349.82 |
| 74 | $62,349.82 | $692.31 | $0.00 | $352.53 | $63,394.66 |
| 75 | $63,394.66 | $692.31 | $0.00 | $358.44 | $64,445.41 |
| 76 | $64,445.41 | $692.31 | $0.00 | $364.38 | $65,502.10 |
| 77 | $65,502.10 | $692.31 | $0.00 | $370.36 | $66,564.77 |
| 78 | $66,564.77 | $692.31 | $0.00 | $376.37 | $67,633.45 |
| 79 | $67,633.45 | $692.31 | $0.00 | $382.41 | $68,708.17 |
| 80 | $68,708.17 | $692.31 | $0.00 | $388.49 | $69,788.97 |
| 81 | $69,788.97 | $692.31 | $0.00 | $394.60 | $70,875.88 |
| 82 | $70,875.88 | $692.31 | $0.00 | $400.74 | $71,968.93 |
| 83 | $71,968.93 | $692.31 | $0.00 | $406.92 | $73,068.16 |
| 84 | $73,068.16 | $692.31 | $0.00 | $413.14 | $74,173.61 |
| 85 | $74,173.61 | $692.31 | $0.00 | $419.39 | $75,285.31 |
| 86 | $75,285.31 | $692.31 | $0.00 | $425.67 | $76,403.29 |
| 87 | $76,403.29 | $692.31 | $0.00 | $432.00 | $77,527.60 |
| 88 | $77,527.60 | $692.31 | $0.00 | $438.35 | $78,658.26 |
| 89 | $78,658.26 | $692.31 | $0.00 | $444.75 | $79,795.32 |
| 90 | $79,795.32 | $692.31 | $0.00 | $451.17 | $80,938.80 |
| 91 | $80,938.80 | $692.31 | $0.00 | $457.64 | $82,088.75 |
| 92 | $82,088.75 | $692.31 | $0.00 | $464.14 | $83,245.20 |
| 93 | $83,245.20 | $692.31 | $0.00 | $470.68 | $84,408.19 |
| 94 | $84,408.19 | $692.31 | $0.00 | $477.26 | $85,577.76 |
| 95 | $85,577.76 | $692.31 | $0.00 | $483.87 | $86,753.94 |
| 96 | $86,753.94 | $692.31 | $0.00 | $490.52 | $87,936.77 |
| 97 | $87,936.77 | $692.31 | $0.00 | $497.21 | $89,126.29 |
| 98 | $89,126.29 | $692.31 | $0.00 | $503.93 | $90,322.53 |
| 99 | $90,322.53 | $692.31 | $0.00 | $510.70 | $91,525.54 |
| 100 | $91,525.54 | $692.31 | $0.00 | $517.50 | $92,735.35 |
| 101 | $92,735.35 | $692.31 | $0.00 | $524.34 | $93,952.00 |
| 102 | $93,952.00 | $692.31 | $0.00 | $531.22 | $95,175.53 |
| 103 | $95,175.53 | $692.31 | $0.00 | $538.14 | $96,405.98 |
| 104 | $96,405.98 | $692.31 | $0.00 | $545.09 | $97,643.38 |
| 105 | $97,643.38 | $692.31 | $0.00 | $552.09 | $98,887.78 |
| 106 | $98,887.78 | $692.31 | $0.00 | $559.13 | $100,139.22 |
| 107 | $100,139.22 | $692.31 | $0.00 | $566.20 | $101,397.73 |
| 108 | $101,397.73 | $692.31 | $0.00 | $573.32 | $102,663.36 |
| 109 | $102,663.36 | $692.31 | $0.00 | $580.47 | $103,936.14 |
| 110 | $103,936.14 | $692.31 | $0.00 | $587.67 | $105,216.12 |
| 111 | $105,216.12 | $692.31 | $0.00 | $594.91 | $106,503.34 |
| 112 | $106,503.34 | $692.31 | $0.00 | $602.19 | $107,797.84 |
| 113 | $107,797.84 | $692.31 | $0.00 | $609.50 | $109,099.65 |
| 114 | $109,099.65 | $692.31 | $0.00 | $616.87 | $110,408.83 |
| 115 | $110,408.83 | $692.31 | $0.00 | $624.27 | $111,725.41 |
| 116 | $111,725.41 | $692.31 | $0.00 | $631.71 | $113,049.43 |
| 117 | $113,049.43 | $692.31 | $0.00 | $639.20 | $114,380.94 |
| 118 | $114,380.94 | $692.31 | $0.00 | $646.73 | $115,719.98 |
| 119 | $115,719.98 | $692.31 | $0.00 | $654.30 | $117,066.59 |
| 120 | $117,066.59 | $692.31 | $0.00 | $661.91 | $118,420.81 |
| 121 | $118,420.81 | $692.31 | $0.00 | $669.57 | $119,782.69 |
| 122 | $119,782.69 | $692.31 | $0.00 | $677.27 | $121,152.27 |
| 123 | $121,152.27 | $692.31 | $0.00 | $685.01 | $122,529.59 |
| 124 | $122,529.59 | $692.31 | $0.00 | $692.80 | $123,914.70 |
| 125 | $123,914.70 | $692.31 | $0.00 | $700.63 | $125,307.64 |
| 126 | $125,307.64 | $692.31 | $0.00 | $708.51 | $126,708.46 |
| 127 | $126,708.46 | $692.31 | $0.00 | $716.43 | $128,117.20 |
| 128 | $128,117.20 | $692.31 | $0.00 | $724.39 | $129,533.90 |
| 129 | $129,533.90 | $692.31 | $0.00 | $732.40 | $130,958.61 |
| 130 | $130,958.61 | $692.31 | $0.00 | $740.46 | $132,391.38 |
| 131 | $132,391.38 | $692.31 | $0.00 | $748.56 | $133,832.25 |
| 132 | $133,832.25 | $692.31 | $0.00 | $756.71 | $135,281.27 |
| 133 | $135,281.27 | $692.31 | $0.00 | $764.90 | $136,738.48 |
| 134 | $136,738.48 | $692.31 | $0.00 | $773.14 | $138,203.93 |
| 135 | $138,203.93 | $692.31 | $0.00 | $781.43 | $139,677.67 |
| 136 | $139,677.67 | $692.31 | $0.00 | $789.76 | $141,159.74 |
| 137 | $141,159.74 | $692.31 | $0.00 | $798.14 | $142,650.19 |
| 138 | $142,650.19 | $692.31 | $0.00 | $806.56 | $144,149.06 |
| 139 | $144,149.06 | $692.31 | $0.00 | $815.04 | $145,656.41 |
| 140 | $145,656.41 | $692.31 | $0.00 | $823.56 | $147,172.28 |
| 141 | $147,172.28 | $692.31 | $0.00 | $832.13 | $148,696.72 |
| 142 | $148,696.72 | $692.31 | $0.00 | $840.75 | $150,229.78 |
| 143 | $150,229.78 | $692.31 | $0.00 | $849.42 | $151,771.51 |
| 144 | $151,771.51 | $692.31 | $0.00 | $858.14 | $153,321.96 |
| 145 | $153,321.96 | $692.31 | $0.00 | $866.90 | $154,881.17 |
| 146 | $154,881.17 | $692.31 | $0.00 | $875.72 | $156,449.20 |
| 147 | $156,449.20 | $692.31 | $0.00 | $884.59 | $158,026.10 |
| 148 | $158,026.10 | $692.31 | $0.00 | $893.50 | $159,611.91 |
| 149 | $159,611.91 | $692.31 | $0.00 | $902.47 | $161,206.69 |
| 150 | $161,206.69 | $692.31 | $0.00 | $911.49 | $162,810.49 |
| 151 | $162,810.49 | $692.31 | $0.00 | $920.55 | $164,423.35 |
| 152 | $164,423.35 | $692.31 | $0.00 | $929.67 | $166,045.33 |
| 153 | $166,045.33 | $692.31 | $0.00 | $938.84 | $167,676.48 |
| 154 | $167,676.48 | $692.31 | $0.00 | $948.07 | $169,316.86 |
| 155 | $169,316.86 | $692.31 | $0.00 | $957.34 | $170,966.51 |
| 156 | $170,966.51 | $692.31 | $0.00 | $966.67 | $172,625.49 |
| 157 | $172,625.49 | $692.31 | $0.00 | $976.05 | $174,293.85 |
| 158 | $174,293.85 | $692.31 | $0.00 | $985.48 | $175,971.64 |
| 159 | $175,971.64 | $692.31 | $0.00 | $994.97 | $177,658.92 |
| 160 | $177,658.92 | $692.31 | $0.00 | $1,004.51 | $179,355.74 |
| 161 | $179,355.74 | $692.31 | $0.00 | $1,014.10 | $181,062.15 |
| 162 | $181,062.15 | $692.31 | $0.00 | $1,023.75 | $182,778.21 |
| 163 | $182,778.21 | $692.31 | $0.00 | $1,033.45 | $184,503.97 |
| 164 | $184,503.97 | $692.31 | $0.00 | $1,043.21 | $186,239.49 |
| 165 | $186,239.49 | $692.31 | $0.00 | $1,053.03 | $187,984.83 |
| 166 | $187,984.83 | $692.31 | $0.00 | $1,062.89 | $189,740.03 |
| 167 | $189,740.03 | $692.31 | $0.00 | $1,072.82 | $191,505.16 |
| 168 | $191,505.16 | $692.31 | $0.00 | $1,082.80 | $193,280.27 |
| 169 | $193,280.27 | $692.31 | $0.00 | $1,092.83 | $195,065.41 |
| 170 | $195,065.41 | $692.31 | $0.00 | $1,102.93 | $196,860.65 |
| 171 | $196,860.65 | $692.31 | $0.00 | $1,113.08 | $198,666.04 |
| 172 | $198,666.04 | $692.31 | $0.00 | $1,123.29 | $200,481.64 |
| 173 | $200,481.64 | $692.31 | $0.00 | $1,133.55 | $202,307.50 |
| 174 | $202,307.50 | $692.31 | $0.00 | $1,143.88 | $204,143.69 |
| 175 | $204,143.69 | $692.31 | $0.00 | $1,154.26 | $205,990.26 |
| 176 | $205,990.26 | $692.31 | $0.00 | $1,164.70 | $207,847.27 |
| 177 | $207,847.27 | $692.31 | $0.00 | $1,175.20 | $209,714.78 |
| 178 | $209,714.78 | $692.31 | $0.00 | $1,185.76 | $211,592.85 |
| 179 | $211,592.85 | $692.31 | $0.00 | $1,196.38 | $213,481.54 |
| 180 | $213,481.54 | $692.31 | $0.00 | $1,207.06 | $215,380.91 |
| 181 | $215,380.91 | $692.31 | $0.00 | $1,217.79 | $217,291.01 |
| 182 | $217,291.01 | $692.31 | $0.00 | $1,228.59 | $219,211.91 |
| 183 | $219,211.91 | $692.31 | $0.00 | $1,239.46 | $221,143.68 |
| 184 | $221,143.68 | $692.31 | $0.00 | $1,250.38 | $223,086.37 |
| 185 | $223,086.37 | $692.31 | $0.00 | $1,261.36 | $225,040.04 |
| 186 | $225,040.04 | $692.31 | $0.00 | $1,272.41 | $227,004.76 |
| 187 | $227,004.76 | $692.31 | $0.00 | $1,283.52 | $228,980.59 |
| 188 | $228,980.59 | $692.31 | $0.00 | $1,294.69 | $230,967.59 |
| 189 | $230,967.59 | $692.31 | $0.00 | $1,305.92 | $232,965.82 |
| 190 | $232,965.82 | $692.31 | $0.00 | $1,317.22 | $234,975.35 |
| 191 | $234,975.35 | $692.31 | $0.00 | $1,328.58 | $236,996.24 |
| 192 | $236,996.24 | $692.31 | $0.00 | $1,340.01 | $239,028.56 |
| 193 | $239,028.56 | $692.31 | $0.00 | $1,351.50 | $241,072.37 |
| 194 | $241,072.37 | $692.31 | $0.00 | $1,363.06 | $243,127.74 |
| 195 | $243,127.74 | $692.31 | $0.00 | $1,374.68 | $245,194.73 |
| 196 | $245,194.73 | $692.31 | $0.00 | $1,386.37 | $247,273.41 |
| 197 | $247,273.41 | $692.31 | $0.00 | $1,398.12 | $249,363.84 |
| 198 | $249,363.84 | $692.31 | $0.00 | $1,409.94 | $251,466.09 |
| 199 | $251,466.09 | $692.31 | $0.00 | $1,421.83 | $253,580.23 |
| 200 | $253,580.23 | $692.31 | $0.00 | $1,433.78 | $255,706.32 |
| 201 | $255,706.32 | $692.31 | $0.00 | $1,445.80 | $257,844.43 |
| 202 | $257,844.43 | $692.31 | $0.00 | $1,457.89 | $259,994.63 |
| 203 | $259,994.63 | $692.31 | $0.00 | $1,470.05 | $262,156.99 |
| 204 | $262,156.99 | $692.31 | $0.00 | $1,482.27 | $264,331.57 |
| 205 | $264,331.57 | $692.31 | $0.00 | $1,494.57 | $266,518.45 |
| 206 | $266,518.45 | $692.31 | $0.00 | $1,506.93 | $268,717.69 |
| 207 | $268,717.69 | $692.31 | $0.00 | $1,519.37 | $270,929.37 |
| 208 | $270,929.37 | $692.31 | $0.00 | $1,531.87 | $273,153.55 |
| 209 | $273,153.55 | $692.31 | $0.00 | $1,544.45 | $275,390.31 |
| 210 | $275,390.31 | $692.31 | $0.00 | $1,557.10 | $277,639.72 |
| 211 | $277,639.72 | $692.31 | $0.00 | $1,569.82 | $279,901.85 |
| 212 | $279,901.85 | $692.31 | $0.00 | $1,582.61 | $282,176.77 |
| 213 | $282,176.77 | $692.31 | $0.00 | $1,595.47 | $284,464.55 |
| 214 | $284,464.55 | $692.31 | $0.00 | $1,608.40 | $286,765.26 |
| 215 | $286,765.26 | $692.31 | $0.00 | $1,621.41 | $289,078.98 |
| 216 | $289,078.98 | $692.31 | $0.00 | $1,634.49 | $291,405.78 |
| 217 | $291,405.78 | $692.31 | $81,165.64 | $1,647.65 | $212,580.10 |
| 218 | $212,580.10 | $692.31 | $0.00 | $1,201.96 | $214,474.37 |
| 219 | $214,474.37 | $692.31 | $0.00 | $1,212.67 | $216,379.35 |
| 220 | $216,379.35 | $692.31 | $0.00 | $1,223.44 | $218,295.10 |
| 221 | $218,295.10 | $692.31 | $0.00 | $1,234.27 | $220,221.68 |
| 222 | $220,221.68 | $692.31 | $0.00 | $1,245.17 | $222,159.16 |
| 223 | $222,159.16 | $692.31 | $0.00 | $1,256.12 | $224,107.59 |
| 224 | $224,107.59 | $692.31 | $0.00 | $1,267.14 | $226,067.04 |
| 225 | $226,067.04 | $692.31 | $0.00 | $1,278.22 | $228,037.57 |
| 226 | $228,037.57 | $692.31 | $0.00 | $1,289.36 | $230,019.24 |
| 227 | $230,019.24 | $692.31 | $0.00 | $1,300.56 | $232,012.11 |
| 228 | $232,012.11 | $692.31 | $0.00 | $1,311.83 | $234,016.25 |
| 229 | $234,016.25 | $692.31 | $85,223.92 | $1,323.16 | $150,807.80 |
| 230 | $150,807.80 | $692.31 | $0.00 | $852.69 | $152,352.80 |
| 231 | $152,352.80 | $692.31 | $0.00 | $861.42 | $153,906.53 |
| 232 | $153,906.53 | $692.31 | $0.00 | $870.21 | $155,469.05 |
| 233 | $155,469.05 | $692.31 | $0.00 | $879.04 | $157,040.40 |
| 234 | $157,040.40 | $692.31 | $0.00 | $887.93 | $158,620.64 |
| 235 | $158,620.64 | $692.31 | $0.00 | $896.86 | $160,209.81 |
| 236 | $160,209.81 | $692.31 | $0.00 | $905.85 | $161,807.97 |
| 237 | $161,807.97 | $692.31 | $0.00 | $914.89 | $163,415.17 |
| 238 | $163,415.17 | $692.31 | $0.00 | $923.97 | $165,031.45 |
| 239 | $165,031.45 | $692.31 | $0.00 | $933.11 | $166,656.87 |
| 240 | $166,656.87 | $692.31 | $0.00 | $942.30 | $168,291.48 |
| 241 | $168,291.48 | $692.31 | $89,485.12 | $951.54 | $80,450.21 |
| 242 | $80,450.21 | $692.31 | $0.00 | $454.88 | $81,597.40 |
| 243 | $81,597.40 | $692.31 | $0.00 | $461.36 | $82,751.07 |
| 244 | $82,751.07 | $692.31 | $0.00 | $467.89 | $83,911.27 |
| 245 | $83,911.27 | $692.31 | $0.00 | $474.45 | $85,078.03 |
| 246 | $85,078.03 | $692.31 | $0.00 | $481.04 | $86,251.38 |
| 247 | $86,251.38 | $692.31 | $0.00 | $487.68 | $87,431.37 |
| 248 | $87,431.37 | $692.31 | $0.00 | $494.35 | $88,618.03 |
| 249 | $88,618.03 | $692.31 | $0.00 | $501.06 | $89,811.40 |
| 250 | $89,811.40 | $692.31 | $0.00 | $507.81 | $91,011.52 |
| 251 | $91,011.52 | $692.31 | $0.00 | $514.59 | $92,218.42 |
| 252 | $92,218.42 | $692.31 | $0.00 | $521.42 | $93,432.15 |
| 253 | $93,432.15 | $0.00 | $93,959.37 | $528.28 | $1.06 |