How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $92,578 |
| Monthly savings required | $733 |
How much will it cost to send your child to Thomas More College of Liberal Arts in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $370,310.02 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $732.84 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 | $35,700.00 |
| 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 More College of Liberal Arts in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $732.84 | $0.00 | $0.00 | $732.84 |
| 2 | $732.84 | $732.84 | $0.00 | $4.14 | $1,469.82 |
| 3 | $1,469.82 | $732.84 | $0.00 | $8.31 | $2,210.97 |
| 4 | $2,210.97 | $732.84 | $0.00 | $12.50 | $2,956.31 |
| 5 | $2,956.31 | $732.84 | $0.00 | $16.72 | $3,705.87 |
| 6 | $3,705.87 | $732.84 | $0.00 | $20.95 | $4,459.66 |
| 7 | $4,459.66 | $732.84 | $0.00 | $25.22 | $5,217.72 |
| 8 | $5,217.72 | $732.84 | $0.00 | $29.50 | $5,980.06 |
| 9 | $5,980.06 | $732.84 | $0.00 | $33.81 | $6,746.71 |
| 10 | $6,746.71 | $732.84 | $0.00 | $38.15 | $7,517.70 |
| 11 | $7,517.70 | $732.84 | $0.00 | $42.51 | $8,293.05 |
| 12 | $8,293.05 | $732.84 | $0.00 | $46.89 | $9,072.78 |
| 13 | $9,072.78 | $732.84 | $0.00 | $51.30 | $9,856.92 |
| 14 | $9,856.92 | $732.84 | $0.00 | $55.73 | $10,645.49 |
| 15 | $10,645.49 | $732.84 | $0.00 | $60.19 | $11,438.52 |
| 16 | $11,438.52 | $732.84 | $0.00 | $64.68 | $12,236.04 |
| 17 | $12,236.04 | $732.84 | $0.00 | $69.18 | $13,038.06 |
| 18 | $13,038.06 | $732.84 | $0.00 | $73.72 | $13,844.62 |
| 19 | $13,844.62 | $732.84 | $0.00 | $78.28 | $14,655.74 |
| 20 | $14,655.74 | $732.84 | $0.00 | $82.87 | $15,471.45 |
| 21 | $15,471.45 | $732.84 | $0.00 | $87.48 | $16,291.77 |
| 22 | $16,291.77 | $732.84 | $0.00 | $92.12 | $17,116.73 |
| 23 | $17,116.73 | $732.84 | $0.00 | $96.78 | $17,946.35 |
| 24 | $17,946.35 | $732.84 | $0.00 | $101.47 | $18,780.66 |
| 25 | $18,780.66 | $732.84 | $0.00 | $106.19 | $19,619.69 |
| 26 | $19,619.69 | $732.84 | $0.00 | $110.93 | $20,463.46 |
| 27 | $20,463.46 | $732.84 | $0.00 | $115.70 | $21,312.00 |
| 28 | $21,312.00 | $732.84 | $0.00 | $120.50 | $22,165.34 |
| 29 | $22,165.34 | $732.84 | $0.00 | $125.33 | $23,023.51 |
| 30 | $23,023.51 | $732.84 | $0.00 | $130.18 | $23,886.53 |
| 31 | $23,886.53 | $732.84 | $0.00 | $135.06 | $24,754.43 |
| 32 | $24,754.43 | $732.84 | $0.00 | $139.97 | $25,627.24 |
| 33 | $25,627.24 | $732.84 | $0.00 | $144.90 | $26,504.98 |
| 34 | $26,504.98 | $732.84 | $0.00 | $149.86 | $27,387.68 |
| 35 | $27,387.68 | $732.84 | $0.00 | $154.85 | $28,275.37 |
| 36 | $28,275.37 | $732.84 | $0.00 | $159.87 | $29,168.08 |
| 37 | $29,168.08 | $732.84 | $0.00 | $164.92 | $30,065.84 |
| 38 | $30,065.84 | $732.84 | $0.00 | $170.00 | $30,968.68 |
| 39 | $30,968.68 | $732.84 | $0.00 | $175.10 | $31,876.62 |
| 40 | $31,876.62 | $732.84 | $0.00 | $180.24 | $32,789.70 |
| 41 | $32,789.70 | $732.84 | $0.00 | $185.40 | $33,707.94 |
| 42 | $33,707.94 | $732.84 | $0.00 | $190.59 | $34,631.37 |
| 43 | $34,631.37 | $732.84 | $0.00 | $195.81 | $35,560.02 |
| 44 | $35,560.02 | $732.84 | $0.00 | $201.06 | $36,493.92 |
| 45 | $36,493.92 | $732.84 | $0.00 | $206.34 | $37,433.10 |
| 46 | $37,433.10 | $732.84 | $0.00 | $211.65 | $38,377.59 |
| 47 | $38,377.59 | $732.84 | $0.00 | $216.99 | $39,327.42 |
| 48 | $39,327.42 | $732.84 | $0.00 | $222.36 | $40,282.62 |
| 49 | $40,282.62 | $732.84 | $0.00 | $227.76 | $41,243.22 |
| 50 | $41,243.22 | $732.84 | $0.00 | $233.20 | $42,209.26 |
| 51 | $42,209.26 | $732.84 | $0.00 | $238.66 | $43,180.76 |
| 52 | $43,180.76 | $732.84 | $0.00 | $244.15 | $44,157.75 |
| 53 | $44,157.75 | $732.84 | $0.00 | $249.67 | $45,140.26 |
| 54 | $45,140.26 | $732.84 | $0.00 | $255.23 | $46,128.33 |
| 55 | $46,128.33 | $732.84 | $0.00 | $260.82 | $47,121.99 |
| 56 | $47,121.99 | $732.84 | $0.00 | $266.43 | $48,121.26 |
| 57 | $48,121.26 | $732.84 | $0.00 | $272.08 | $49,126.18 |
| 58 | $49,126.18 | $732.84 | $0.00 | $277.77 | $50,136.79 |
| 59 | $50,136.79 | $732.84 | $0.00 | $283.48 | $51,153.11 |
| 60 | $51,153.11 | $732.84 | $0.00 | $289.23 | $52,175.18 |
| 61 | $52,175.18 | $732.84 | $0.00 | $295.01 | $53,203.03 |
| 62 | $53,203.03 | $732.84 | $0.00 | $300.82 | $54,236.69 |
| 63 | $54,236.69 | $732.84 | $0.00 | $306.66 | $55,276.19 |
| 64 | $55,276.19 | $732.84 | $0.00 | $312.54 | $56,321.57 |
| 65 | $56,321.57 | $732.84 | $0.00 | $318.45 | $57,372.86 |
| 66 | $57,372.86 | $732.84 | $0.00 | $324.39 | $58,430.09 |
| 67 | $58,430.09 | $732.84 | $0.00 | $330.37 | $59,493.30 |
| 68 | $59,493.30 | $732.84 | $0.00 | $336.38 | $60,562.52 |
| 69 | $60,562.52 | $732.84 | $0.00 | $342.43 | $61,637.79 |
| 70 | $61,637.79 | $732.84 | $0.00 | $348.51 | $62,719.14 |
| 71 | $62,719.14 | $732.84 | $0.00 | $354.62 | $63,806.60 |
| 72 | $63,806.60 | $732.84 | $0.00 | $360.77 | $64,900.21 |
| 73 | $64,900.21 | $732.84 | $0.00 | $366.96 | $66,000.01 |
| 74 | $66,000.01 | $732.84 | $0.00 | $373.17 | $67,106.02 |
| 75 | $67,106.02 | $732.84 | $0.00 | $379.43 | $68,218.29 |
| 76 | $68,218.29 | $732.84 | $0.00 | $385.72 | $69,336.85 |
| 77 | $69,336.85 | $732.84 | $0.00 | $392.04 | $70,461.73 |
| 78 | $70,461.73 | $732.84 | $0.00 | $398.40 | $71,592.97 |
| 79 | $71,592.97 | $732.84 | $0.00 | $404.80 | $72,730.61 |
| 80 | $72,730.61 | $732.84 | $0.00 | $411.23 | $73,874.68 |
| 81 | $73,874.68 | $732.84 | $0.00 | $417.70 | $75,025.22 |
| 82 | $75,025.22 | $732.84 | $0.00 | $424.20 | $76,182.26 |
| 83 | $76,182.26 | $732.84 | $0.00 | $430.75 | $77,345.85 |
| 84 | $77,345.85 | $732.84 | $0.00 | $437.32 | $78,516.01 |
| 85 | $78,516.01 | $732.84 | $0.00 | $443.94 | $79,692.79 |
| 86 | $79,692.79 | $732.84 | $0.00 | $450.59 | $80,876.22 |
| 87 | $80,876.22 | $732.84 | $0.00 | $457.29 | $82,066.35 |
| 88 | $82,066.35 | $732.84 | $0.00 | $464.02 | $83,263.21 |
| 89 | $83,263.21 | $732.84 | $0.00 | $470.78 | $84,466.83 |
| 90 | $84,466.83 | $732.84 | $0.00 | $477.59 | $85,677.26 |
| 91 | $85,677.26 | $732.84 | $0.00 | $484.43 | $86,894.53 |
| 92 | $86,894.53 | $732.84 | $0.00 | $491.31 | $88,118.68 |
| 93 | $88,118.68 | $732.84 | $0.00 | $498.24 | $89,349.76 |
| 94 | $89,349.76 | $732.84 | $0.00 | $505.20 | $90,587.80 |
| 95 | $90,587.80 | $732.84 | $0.00 | $512.20 | $91,832.84 |
| 96 | $91,832.84 | $732.84 | $0.00 | $519.24 | $93,084.92 |
| 97 | $93,084.92 | $732.84 | $0.00 | $526.32 | $94,344.08 |
| 98 | $94,344.08 | $732.84 | $0.00 | $533.44 | $95,610.36 |
| 99 | $95,610.36 | $732.84 | $0.00 | $540.59 | $96,883.79 |
| 100 | $96,883.79 | $732.84 | $0.00 | $547.80 | $98,164.43 |
| 101 | $98,164.43 | $732.84 | $0.00 | $555.04 | $99,452.31 |
| 102 | $99,452.31 | $732.84 | $0.00 | $562.32 | $100,747.47 |
| 103 | $100,747.47 | $732.84 | $0.00 | $569.64 | $102,049.95 |
| 104 | $102,049.95 | $732.84 | $0.00 | $577.01 | $103,359.80 |
| 105 | $103,359.80 | $732.84 | $0.00 | $584.41 | $104,677.05 |
| 106 | $104,677.05 | $732.84 | $0.00 | $591.86 | $106,001.75 |
| 107 | $106,001.75 | $732.84 | $0.00 | $599.35 | $107,333.94 |
| 108 | $107,333.94 | $732.84 | $0.00 | $606.88 | $108,673.66 |
| 109 | $108,673.66 | $732.84 | $0.00 | $614.46 | $110,020.96 |
| 110 | $110,020.96 | $732.84 | $0.00 | $622.07 | $111,375.87 |
| 111 | $111,375.87 | $732.84 | $0.00 | $629.74 | $112,738.45 |
| 112 | $112,738.45 | $732.84 | $0.00 | $637.44 | $114,108.73 |
| 113 | $114,108.73 | $732.84 | $0.00 | $645.19 | $115,486.76 |
| 114 | $115,486.76 | $732.84 | $0.00 | $652.98 | $116,872.58 |
| 115 | $116,872.58 | $732.84 | $0.00 | $660.81 | $118,266.23 |
| 116 | $118,266.23 | $732.84 | $0.00 | $668.69 | $119,667.76 |
| 117 | $119,667.76 | $732.84 | $0.00 | $676.62 | $121,077.22 |
| 118 | $121,077.22 | $732.84 | $0.00 | $684.59 | $122,494.65 |
| 119 | $122,494.65 | $732.84 | $0.00 | $692.60 | $123,920.09 |
| 120 | $123,920.09 | $732.84 | $0.00 | $700.66 | $125,353.59 |
| 121 | $125,353.59 | $732.84 | $0.00 | $708.77 | $126,795.20 |
| 122 | $126,795.20 | $732.84 | $0.00 | $716.92 | $128,244.96 |
| 123 | $128,244.96 | $732.84 | $0.00 | $725.12 | $129,702.92 |
| 124 | $129,702.92 | $732.84 | $0.00 | $733.36 | $131,169.12 |
| 125 | $131,169.12 | $732.84 | $0.00 | $741.65 | $132,643.61 |
| 126 | $132,643.61 | $732.84 | $0.00 | $749.99 | $134,126.44 |
| 127 | $134,126.44 | $732.84 | $0.00 | $758.37 | $135,617.65 |
| 128 | $135,617.65 | $732.84 | $0.00 | $766.80 | $137,117.29 |
| 129 | $137,117.29 | $732.84 | $0.00 | $775.28 | $138,625.41 |
| 130 | $138,625.41 | $732.84 | $0.00 | $783.81 | $140,142.06 |
| 131 | $140,142.06 | $732.84 | $0.00 | $792.38 | $141,667.28 |
| 132 | $141,667.28 | $732.84 | $0.00 | $801.01 | $143,201.13 |
| 133 | $143,201.13 | $732.84 | $0.00 | $809.68 | $144,743.65 |
| 134 | $144,743.65 | $732.84 | $0.00 | $818.40 | $146,294.89 |
| 135 | $146,294.89 | $732.84 | $0.00 | $827.17 | $147,854.90 |
| 136 | $147,854.90 | $732.84 | $0.00 | $835.99 | $149,423.73 |
| 137 | $149,423.73 | $732.84 | $0.00 | $844.86 | $151,001.43 |
| 138 | $151,001.43 | $732.84 | $0.00 | $853.78 | $152,588.05 |
| 139 | $152,588.05 | $732.84 | $0.00 | $862.76 | $154,183.65 |
| 140 | $154,183.65 | $732.84 | $0.00 | $871.78 | $155,788.27 |
| 141 | $155,788.27 | $732.84 | $0.00 | $880.85 | $157,401.96 |
| 142 | $157,401.96 | $732.84 | $0.00 | $889.97 | $159,024.77 |
| 143 | $159,024.77 | $732.84 | $0.00 | $899.15 | $160,656.76 |
| 144 | $160,656.76 | $732.84 | $0.00 | $908.38 | $162,297.98 |
| 145 | $162,297.98 | $732.84 | $0.00 | $917.66 | $163,948.48 |
| 146 | $163,948.48 | $732.84 | $0.00 | $926.99 | $165,608.31 |
| 147 | $165,608.31 | $732.84 | $0.00 | $936.37 | $167,277.52 |
| 148 | $167,277.52 | $732.84 | $0.00 | $945.81 | $168,956.17 |
| 149 | $168,956.17 | $732.84 | $0.00 | $955.30 | $170,644.31 |
| 150 | $170,644.31 | $732.84 | $0.00 | $964.85 | $172,342.00 |
| 151 | $172,342.00 | $732.84 | $0.00 | $974.45 | $174,049.29 |
| 152 | $174,049.29 | $732.84 | $0.00 | $984.10 | $175,766.23 |
| 153 | $175,766.23 | $732.84 | $0.00 | $993.81 | $177,492.88 |
| 154 | $177,492.88 | $732.84 | $0.00 | $1,003.57 | $179,229.29 |
| 155 | $179,229.29 | $732.84 | $0.00 | $1,013.39 | $180,975.52 |
| 156 | $180,975.52 | $732.84 | $0.00 | $1,023.26 | $182,731.62 |
| 157 | $182,731.62 | $732.84 | $0.00 | $1,033.19 | $184,497.65 |
| 158 | $184,497.65 | $732.84 | $0.00 | $1,043.18 | $186,273.67 |
| 159 | $186,273.67 | $732.84 | $0.00 | $1,053.22 | $188,059.73 |
| 160 | $188,059.73 | $732.84 | $0.00 | $1,063.32 | $189,855.89 |
| 161 | $189,855.89 | $732.84 | $0.00 | $1,073.47 | $191,662.20 |
| 162 | $191,662.20 | $732.84 | $0.00 | $1,083.69 | $193,478.73 |
| 163 | $193,478.73 | $732.84 | $0.00 | $1,093.96 | $195,305.53 |
| 164 | $195,305.53 | $732.84 | $0.00 | $1,104.29 | $197,142.66 |
| 165 | $197,142.66 | $732.84 | $0.00 | $1,114.67 | $198,990.17 |
| 166 | $198,990.17 | $732.84 | $0.00 | $1,125.12 | $200,848.13 |
| 167 | $200,848.13 | $732.84 | $0.00 | $1,135.62 | $202,716.59 |
| 168 | $202,716.59 | $732.84 | $0.00 | $1,146.19 | $204,595.62 |
| 169 | $204,595.62 | $732.84 | $0.00 | $1,156.81 | $206,485.27 |
| 170 | $206,485.27 | $732.84 | $0.00 | $1,167.50 | $208,385.61 |
| 171 | $208,385.61 | $732.84 | $0.00 | $1,178.24 | $210,296.69 |
| 172 | $210,296.69 | $732.84 | $0.00 | $1,189.05 | $212,218.58 |
| 173 | $212,218.58 | $732.84 | $0.00 | $1,199.91 | $214,151.33 |
| 174 | $214,151.33 | $732.84 | $0.00 | $1,210.84 | $216,095.01 |
| 175 | $216,095.01 | $732.84 | $0.00 | $1,221.83 | $218,049.68 |
| 176 | $218,049.68 | $732.84 | $0.00 | $1,232.88 | $220,015.40 |
| 177 | $220,015.40 | $732.84 | $0.00 | $1,244.00 | $221,992.24 |
| 178 | $221,992.24 | $732.84 | $0.00 | $1,255.18 | $223,980.26 |
| 179 | $223,980.26 | $732.84 | $0.00 | $1,266.42 | $225,979.52 |
| 180 | $225,979.52 | $732.84 | $0.00 | $1,277.72 | $227,990.08 |
| 181 | $227,990.08 | $732.84 | $0.00 | $1,289.09 | $230,012.01 |
| 182 | $230,012.01 | $732.84 | $0.00 | $1,300.52 | $232,045.37 |
| 183 | $232,045.37 | $732.84 | $0.00 | $1,312.02 | $234,090.23 |
| 184 | $234,090.23 | $732.84 | $0.00 | $1,323.58 | $236,146.65 |
| 185 | $236,146.65 | $732.84 | $0.00 | $1,335.21 | $238,214.70 |
| 186 | $238,214.70 | $732.84 | $0.00 | $1,346.90 | $240,294.44 |
| 187 | $240,294.44 | $732.84 | $0.00 | $1,358.66 | $242,385.94 |
| 188 | $242,385.94 | $732.84 | $0.00 | $1,370.49 | $244,489.27 |
| 189 | $244,489.27 | $732.84 | $0.00 | $1,382.38 | $246,604.49 |
| 190 | $246,604.49 | $732.84 | $0.00 | $1,394.34 | $248,731.67 |
| 191 | $248,731.67 | $732.84 | $0.00 | $1,406.37 | $250,870.88 |
| 192 | $250,870.88 | $732.84 | $0.00 | $1,418.46 | $253,022.18 |
| 193 | $253,022.18 | $732.84 | $0.00 | $1,430.62 | $255,185.64 |
| 194 | $255,185.64 | $732.84 | $0.00 | $1,442.86 | $257,361.34 |
| 195 | $257,361.34 | $732.84 | $0.00 | $1,455.16 | $259,549.34 |
| 196 | $259,549.34 | $732.84 | $0.00 | $1,467.53 | $261,749.71 |
| 197 | $261,749.71 | $732.84 | $0.00 | $1,479.97 | $263,962.52 |
| 198 | $263,962.52 | $732.84 | $0.00 | $1,492.48 | $266,187.84 |
| 199 | $266,187.84 | $732.84 | $0.00 | $1,505.06 | $268,425.74 |
| 200 | $268,425.74 | $732.84 | $0.00 | $1,517.72 | $270,676.30 |
| 201 | $270,676.30 | $732.84 | $0.00 | $1,530.44 | $272,939.58 |
| 202 | $272,939.58 | $732.84 | $0.00 | $1,543.24 | $275,215.66 |
| 203 | $275,215.66 | $732.84 | $0.00 | $1,556.11 | $277,504.61 |
| 204 | $277,504.61 | $732.84 | $0.00 | $1,569.05 | $279,806.50 |
| 205 | $279,806.50 | $732.84 | $0.00 | $1,582.07 | $282,121.41 |
| 206 | $282,121.41 | $732.84 | $0.00 | $1,595.16 | $284,449.41 |
| 207 | $284,449.41 | $732.84 | $0.00 | $1,608.32 | $286,790.57 |
| 208 | $286,790.57 | $732.84 | $0.00 | $1,621.56 | $289,144.97 |
| 209 | $289,144.97 | $732.84 | $0.00 | $1,634.87 | $291,512.68 |
| 210 | $291,512.68 | $732.84 | $0.00 | $1,648.26 | $293,893.78 |
| 211 | $293,893.78 | $732.84 | $0.00 | $1,661.72 | $296,288.34 |
| 212 | $296,288.34 | $732.84 | $0.00 | $1,675.26 | $298,696.44 |
| 213 | $298,696.44 | $732.84 | $0.00 | $1,688.87 | $301,118.15 |
| 214 | $301,118.15 | $732.84 | $0.00 | $1,702.57 | $303,553.56 |
| 215 | $303,553.56 | $732.84 | $0.00 | $1,716.34 | $306,002.74 |
| 216 | $306,002.74 | $732.84 | $0.00 | $1,730.18 | $308,465.76 |
| 217 | $308,465.76 | $732.84 | $85,916.31 | $1,744.11 | $225,026.40 |
| 218 | $225,026.40 | $732.84 | $0.00 | $1,272.33 | $227,031.57 |
| 219 | $227,031.57 | $732.84 | $0.00 | $1,283.67 | $229,048.08 |
| 220 | $229,048.08 | $732.84 | $0.00 | $1,295.07 | $231,075.99 |
| 221 | $231,075.99 | $732.84 | $0.00 | $1,306.54 | $233,115.37 |
| 222 | $233,115.37 | $732.84 | $0.00 | $1,318.07 | $235,166.28 |
| 223 | $235,166.28 | $732.84 | $0.00 | $1,329.66 | $237,228.78 |
| 224 | $237,228.78 | $732.84 | $0.00 | $1,341.33 | $239,302.95 |
| 225 | $239,302.95 | $732.84 | $0.00 | $1,353.05 | $241,388.84 |
| 226 | $241,388.84 | $732.84 | $0.00 | $1,364.85 | $243,486.53 |
| 227 | $243,486.53 | $732.84 | $0.00 | $1,376.71 | $245,596.08 |
| 228 | $245,596.08 | $732.84 | $0.00 | $1,388.64 | $247,717.56 |
| 229 | $247,717.56 | $732.84 | $90,212.12 | $1,400.63 | $159,638.91 |
| 230 | $159,638.91 | $732.84 | $0.00 | $902.62 | $161,274.37 |
| 231 | $161,274.37 | $732.84 | $0.00 | $911.87 | $162,919.08 |
| 232 | $162,919.08 | $732.84 | $0.00 | $921.17 | $164,573.09 |
| 233 | $164,573.09 | $732.84 | $0.00 | $930.52 | $166,236.45 |
| 234 | $166,236.45 | $732.84 | $0.00 | $939.93 | $167,909.22 |
| 235 | $167,909.22 | $732.84 | $0.00 | $949.38 | $169,591.44 |
| 236 | $169,591.44 | $732.84 | $0.00 | $958.89 | $171,283.17 |
| 237 | $171,283.17 | $732.84 | $0.00 | $968.46 | $172,984.47 |
| 238 | $172,984.47 | $732.84 | $0.00 | $978.08 | $174,695.39 |
| 239 | $174,695.39 | $732.84 | $0.00 | $987.75 | $176,415.98 |
| 240 | $176,415.98 | $732.84 | $0.00 | $997.48 | $178,146.30 |
| 241 | $178,146.30 | $732.84 | $94,722.73 | $1,007.27 | $85,163.68 |
| 242 | $85,163.68 | $732.84 | $0.00 | $481.53 | $86,378.05 |
| 243 | $86,378.05 | $732.84 | $0.00 | $488.39 | $87,599.28 |
| 244 | $87,599.28 | $732.84 | $0.00 | $495.30 | $88,827.42 |
| 245 | $88,827.42 | $732.84 | $0.00 | $502.24 | $90,062.50 |
| 246 | $90,062.50 | $732.84 | $0.00 | $509.23 | $91,304.57 |
| 247 | $91,304.57 | $732.84 | $0.00 | $516.25 | $92,553.66 |
| 248 | $92,553.66 | $732.84 | $0.00 | $523.31 | $93,809.81 |
| 249 | $93,809.81 | $732.84 | $0.00 | $530.41 | $95,073.06 |
| 250 | $95,073.06 | $732.84 | $0.00 | $537.56 | $96,343.46 |
| 251 | $96,343.46 | $732.84 | $0.00 | $544.74 | $97,621.04 |
| 252 | $97,621.04 | $732.84 | $0.00 | $551.96 | $98,905.84 |
| 253 | $98,905.84 | $0.00 | $99,458.86 | $559.23 | $6.21 |