How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $94,133 |
| Monthly savings required | $745 |
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 $376,533.72 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $745.14 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 | $36,300.00 |
| 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 | $745.14 | $0.00 | $0.00 | $745.14 |
| 2 | $745.14 | $745.14 | $0.00 | $4.21 | $1,494.49 |
| 3 | $1,494.49 | $745.14 | $0.00 | $8.45 | $2,248.08 |
| 4 | $2,248.08 | $745.14 | $0.00 | $12.71 | $3,005.93 |
| 5 | $3,005.93 | $745.14 | $0.00 | $17.00 | $3,768.07 |
| 6 | $3,768.07 | $745.14 | $0.00 | $21.31 | $4,534.52 |
| 7 | $4,534.52 | $745.14 | $0.00 | $25.64 | $5,305.30 |
| 8 | $5,305.30 | $745.14 | $0.00 | $30.00 | $6,080.44 |
| 9 | $6,080.44 | $745.14 | $0.00 | $34.38 | $6,859.96 |
| 10 | $6,859.96 | $745.14 | $0.00 | $38.79 | $7,643.89 |
| 11 | $7,643.89 | $745.14 | $0.00 | $43.22 | $8,432.25 |
| 12 | $8,432.25 | $745.14 | $0.00 | $47.68 | $9,225.07 |
| 13 | $9,225.07 | $745.14 | $0.00 | $52.16 | $10,022.37 |
| 14 | $10,022.37 | $745.14 | $0.00 | $56.67 | $10,824.18 |
| 15 | $10,824.18 | $745.14 | $0.00 | $61.20 | $11,630.52 |
| 16 | $11,630.52 | $745.14 | $0.00 | $65.76 | $12,441.42 |
| 17 | $12,441.42 | $745.14 | $0.00 | $70.35 | $13,256.91 |
| 18 | $13,256.91 | $745.14 | $0.00 | $74.96 | $14,077.01 |
| 19 | $14,077.01 | $745.14 | $0.00 | $79.59 | $14,901.74 |
| 20 | $14,901.74 | $745.14 | $0.00 | $84.26 | $15,731.14 |
| 21 | $15,731.14 | $745.14 | $0.00 | $88.95 | $16,565.23 |
| 22 | $16,565.23 | $745.14 | $0.00 | $93.66 | $17,404.03 |
| 23 | $17,404.03 | $745.14 | $0.00 | $98.40 | $18,247.57 |
| 24 | $18,247.57 | $745.14 | $0.00 | $103.17 | $19,095.88 |
| 25 | $19,095.88 | $745.14 | $0.00 | $107.97 | $19,948.99 |
| 26 | $19,948.99 | $745.14 | $0.00 | $112.79 | $20,806.92 |
| 27 | $20,806.92 | $745.14 | $0.00 | $117.65 | $21,669.71 |
| 28 | $21,669.71 | $745.14 | $0.00 | $122.52 | $22,537.37 |
| 29 | $22,537.37 | $745.14 | $0.00 | $127.43 | $23,409.94 |
| 30 | $23,409.94 | $745.14 | $0.00 | $132.36 | $24,287.44 |
| 31 | $24,287.44 | $745.14 | $0.00 | $137.32 | $25,169.90 |
| 32 | $25,169.90 | $745.14 | $0.00 | $142.31 | $26,057.35 |
| 33 | $26,057.35 | $745.14 | $0.00 | $147.33 | $26,949.82 |
| 34 | $26,949.82 | $745.14 | $0.00 | $152.38 | $27,847.34 |
| 35 | $27,847.34 | $745.14 | $0.00 | $157.45 | $28,749.93 |
| 36 | $28,749.93 | $745.14 | $0.00 | $162.56 | $29,657.63 |
| 37 | $29,657.63 | $745.14 | $0.00 | $167.69 | $30,570.46 |
| 38 | $30,570.46 | $745.14 | $0.00 | $172.85 | $31,488.45 |
| 39 | $31,488.45 | $745.14 | $0.00 | $178.04 | $32,411.63 |
| 40 | $32,411.63 | $745.14 | $0.00 | $183.26 | $33,340.03 |
| 41 | $33,340.03 | $745.14 | $0.00 | $188.51 | $34,273.68 |
| 42 | $34,273.68 | $745.14 | $0.00 | $193.79 | $35,212.61 |
| 43 | $35,212.61 | $745.14 | $0.00 | $199.10 | $36,156.85 |
| 44 | $36,156.85 | $745.14 | $0.00 | $204.44 | $37,106.43 |
| 45 | $37,106.43 | $745.14 | $0.00 | $209.81 | $38,061.38 |
| 46 | $38,061.38 | $745.14 | $0.00 | $215.20 | $39,021.72 |
| 47 | $39,021.72 | $745.14 | $0.00 | $220.63 | $39,987.49 |
| 48 | $39,987.49 | $745.14 | $0.00 | $226.10 | $40,958.73 |
| 49 | $40,958.73 | $745.14 | $0.00 | $231.59 | $41,935.46 |
| 50 | $41,935.46 | $745.14 | $0.00 | $237.11 | $42,917.71 |
| 51 | $42,917.71 | $745.14 | $0.00 | $242.66 | $43,905.51 |
| 52 | $43,905.51 | $745.14 | $0.00 | $248.25 | $44,898.90 |
| 53 | $44,898.90 | $745.14 | $0.00 | $253.86 | $45,897.90 |
| 54 | $45,897.90 | $745.14 | $0.00 | $259.51 | $46,902.55 |
| 55 | $46,902.55 | $745.14 | $0.00 | $265.19 | $47,912.88 |
| 56 | $47,912.88 | $745.14 | $0.00 | $270.91 | $48,928.93 |
| 57 | $48,928.93 | $745.14 | $0.00 | $276.65 | $49,950.72 |
| 58 | $49,950.72 | $745.14 | $0.00 | $282.43 | $50,978.29 |
| 59 | $50,978.29 | $745.14 | $0.00 | $288.24 | $52,011.67 |
| 60 | $52,011.67 | $745.14 | $0.00 | $294.08 | $53,050.89 |
| 61 | $53,050.89 | $745.14 | $0.00 | $299.96 | $54,095.99 |
| 62 | $54,095.99 | $745.14 | $0.00 | $305.87 | $55,147.00 |
| 63 | $55,147.00 | $745.14 | $0.00 | $311.81 | $56,203.95 |
| 64 | $56,203.95 | $745.14 | $0.00 | $317.79 | $57,266.88 |
| 65 | $57,266.88 | $745.14 | $0.00 | $323.80 | $58,335.82 |
| 66 | $58,335.82 | $745.14 | $0.00 | $329.84 | $59,410.80 |
| 67 | $59,410.80 | $745.14 | $0.00 | $335.92 | $60,491.86 |
| 68 | $60,491.86 | $745.14 | $0.00 | $342.03 | $61,579.03 |
| 69 | $61,579.03 | $745.14 | $0.00 | $348.18 | $62,672.35 |
| 70 | $62,672.35 | $745.14 | $0.00 | $354.36 | $63,771.85 |
| 71 | $63,771.85 | $745.14 | $0.00 | $360.58 | $64,877.57 |
| 72 | $64,877.57 | $745.14 | $0.00 | $366.83 | $65,989.54 |
| 73 | $65,989.54 | $745.14 | $0.00 | $373.11 | $67,107.79 |
| 74 | $67,107.79 | $745.14 | $0.00 | $379.44 | $68,232.37 |
| 75 | $68,232.37 | $745.14 | $0.00 | $385.80 | $69,363.31 |
| 76 | $69,363.31 | $745.14 | $0.00 | $392.19 | $70,500.64 |
| 77 | $70,500.64 | $745.14 | $0.00 | $398.62 | $71,644.40 |
| 78 | $71,644.40 | $745.14 | $0.00 | $405.09 | $72,794.63 |
| 79 | $72,794.63 | $745.14 | $0.00 | $411.59 | $73,951.36 |
| 80 | $73,951.36 | $745.14 | $0.00 | $418.13 | $75,114.63 |
| 81 | $75,114.63 | $745.14 | $0.00 | $424.71 | $76,284.48 |
| 82 | $76,284.48 | $745.14 | $0.00 | $431.32 | $77,460.94 |
| 83 | $77,460.94 | $745.14 | $0.00 | $437.98 | $78,644.06 |
| 84 | $78,644.06 | $745.14 | $0.00 | $444.66 | $79,833.86 |
| 85 | $79,833.86 | $745.14 | $0.00 | $451.39 | $81,030.39 |
| 86 | $81,030.39 | $745.14 | $0.00 | $458.16 | $82,233.69 |
| 87 | $82,233.69 | $745.14 | $0.00 | $464.96 | $83,443.79 |
| 88 | $83,443.79 | $745.14 | $0.00 | $471.80 | $84,660.73 |
| 89 | $84,660.73 | $745.14 | $0.00 | $478.68 | $85,884.55 |
| 90 | $85,884.55 | $745.14 | $0.00 | $485.60 | $87,115.29 |
| 91 | $87,115.29 | $745.14 | $0.00 | $492.56 | $88,352.99 |
| 92 | $88,352.99 | $745.14 | $0.00 | $499.56 | $89,597.69 |
| 93 | $89,597.69 | $745.14 | $0.00 | $506.60 | $90,849.43 |
| 94 | $90,849.43 | $745.14 | $0.00 | $513.68 | $92,108.25 |
| 95 | $92,108.25 | $745.14 | $0.00 | $520.79 | $93,374.18 |
| 96 | $93,374.18 | $745.14 | $0.00 | $527.95 | $94,647.27 |
| 97 | $94,647.27 | $745.14 | $0.00 | $535.15 | $95,927.56 |
| 98 | $95,927.56 | $745.14 | $0.00 | $542.39 | $97,215.09 |
| 99 | $97,215.09 | $745.14 | $0.00 | $549.67 | $98,509.90 |
| 100 | $98,509.90 | $745.14 | $0.00 | $556.99 | $99,812.03 |
| 101 | $99,812.03 | $745.14 | $0.00 | $564.35 | $101,121.52 |
| 102 | $101,121.52 | $745.14 | $0.00 | $571.76 | $102,438.42 |
| 103 | $102,438.42 | $745.14 | $0.00 | $579.20 | $103,762.76 |
| 104 | $103,762.76 | $745.14 | $0.00 | $586.69 | $105,094.59 |
| 105 | $105,094.59 | $745.14 | $0.00 | $594.22 | $106,433.95 |
| 106 | $106,433.95 | $745.14 | $0.00 | $601.79 | $107,780.88 |
| 107 | $107,780.88 | $745.14 | $0.00 | $609.41 | $109,135.43 |
| 108 | $109,135.43 | $745.14 | $0.00 | $617.07 | $110,497.64 |
| 109 | $110,497.64 | $745.14 | $0.00 | $624.77 | $111,867.55 |
| 110 | $111,867.55 | $745.14 | $0.00 | $632.52 | $113,245.21 |
| 111 | $113,245.21 | $745.14 | $0.00 | $640.30 | $114,630.65 |
| 112 | $114,630.65 | $745.14 | $0.00 | $648.14 | $116,023.93 |
| 113 | $116,023.93 | $745.14 | $0.00 | $656.02 | $117,425.09 |
| 114 | $117,425.09 | $745.14 | $0.00 | $663.94 | $118,834.17 |
| 115 | $118,834.17 | $745.14 | $0.00 | $671.91 | $120,251.22 |
| 116 | $120,251.22 | $745.14 | $0.00 | $679.92 | $121,676.28 |
| 117 | $121,676.28 | $745.14 | $0.00 | $687.98 | $123,109.40 |
| 118 | $123,109.40 | $745.14 | $0.00 | $696.08 | $124,550.62 |
| 119 | $124,550.62 | $745.14 | $0.00 | $704.23 | $125,999.99 |
| 120 | $125,999.99 | $745.14 | $0.00 | $712.42 | $127,457.55 |
| 121 | $127,457.55 | $745.14 | $0.00 | $720.66 | $128,923.35 |
| 122 | $128,923.35 | $745.14 | $0.00 | $728.95 | $130,397.44 |
| 123 | $130,397.44 | $745.14 | $0.00 | $737.29 | $131,879.87 |
| 124 | $131,879.87 | $745.14 | $0.00 | $745.67 | $133,370.68 |
| 125 | $133,370.68 | $745.14 | $0.00 | $754.10 | $134,869.92 |
| 126 | $134,869.92 | $745.14 | $0.00 | $762.57 | $136,377.63 |
| 127 | $136,377.63 | $745.14 | $0.00 | $771.10 | $137,893.87 |
| 128 | $137,893.87 | $745.14 | $0.00 | $779.67 | $139,418.68 |
| 129 | $139,418.68 | $745.14 | $0.00 | $788.29 | $140,952.11 |
| 130 | $140,952.11 | $745.14 | $0.00 | $796.96 | $142,494.21 |
| 131 | $142,494.21 | $745.14 | $0.00 | $805.68 | $144,045.03 |
| 132 | $144,045.03 | $745.14 | $0.00 | $814.45 | $145,604.62 |
| 133 | $145,604.62 | $745.14 | $0.00 | $823.27 | $147,173.03 |
| 134 | $147,173.03 | $745.14 | $0.00 | $832.14 | $148,750.31 |
| 135 | $148,750.31 | $745.14 | $0.00 | $841.06 | $150,336.51 |
| 136 | $150,336.51 | $745.14 | $0.00 | $850.02 | $151,931.67 |
| 137 | $151,931.67 | $745.14 | $0.00 | $859.04 | $153,535.85 |
| 138 | $153,535.85 | $745.14 | $0.00 | $868.11 | $155,149.10 |
| 139 | $155,149.10 | $745.14 | $0.00 | $877.24 | $156,771.48 |
| 140 | $156,771.48 | $745.14 | $0.00 | $886.41 | $158,403.03 |
| 141 | $158,403.03 | $745.14 | $0.00 | $895.63 | $160,043.80 |
| 142 | $160,043.80 | $745.14 | $0.00 | $904.91 | $161,693.85 |
| 143 | $161,693.85 | $745.14 | $0.00 | $914.24 | $163,353.23 |
| 144 | $163,353.23 | $745.14 | $0.00 | $923.62 | $165,021.99 |
| 145 | $165,021.99 | $745.14 | $0.00 | $933.06 | $166,700.19 |
| 146 | $166,700.19 | $745.14 | $0.00 | $942.55 | $168,387.88 |
| 147 | $168,387.88 | $745.14 | $0.00 | $952.09 | $170,085.11 |
| 148 | $170,085.11 | $745.14 | $0.00 | $961.69 | $171,791.94 |
| 149 | $171,791.94 | $745.14 | $0.00 | $971.34 | $173,508.42 |
| 150 | $173,508.42 | $745.14 | $0.00 | $981.04 | $175,234.60 |
| 151 | $175,234.60 | $745.14 | $0.00 | $990.80 | $176,970.54 |
| 152 | $176,970.54 | $745.14 | $0.00 | $1,000.62 | $178,716.30 |
| 153 | $178,716.30 | $745.14 | $0.00 | $1,010.49 | $180,471.93 |
| 154 | $180,471.93 | $745.14 | $0.00 | $1,020.41 | $182,237.48 |
| 155 | $182,237.48 | $745.14 | $0.00 | $1,030.40 | $184,013.02 |
| 156 | $184,013.02 | $745.14 | $0.00 | $1,040.44 | $185,798.60 |
| 157 | $185,798.60 | $745.14 | $0.00 | $1,050.53 | $187,594.27 |
| 158 | $187,594.27 | $745.14 | $0.00 | $1,060.69 | $189,400.10 |
| 159 | $189,400.10 | $745.14 | $0.00 | $1,070.90 | $191,216.14 |
| 160 | $191,216.14 | $745.14 | $0.00 | $1,081.16 | $193,042.44 |
| 161 | $193,042.44 | $745.14 | $0.00 | $1,091.49 | $194,879.07 |
| 162 | $194,879.07 | $745.14 | $0.00 | $1,101.87 | $196,726.08 |
| 163 | $196,726.08 | $745.14 | $0.00 | $1,112.32 | $198,583.54 |
| 164 | $198,583.54 | $745.14 | $0.00 | $1,122.82 | $200,451.50 |
| 165 | $200,451.50 | $745.14 | $0.00 | $1,133.38 | $202,330.02 |
| 166 | $202,330.02 | $745.14 | $0.00 | $1,144.00 | $204,219.16 |
| 167 | $204,219.16 | $745.14 | $0.00 | $1,154.68 | $206,118.98 |
| 168 | $206,118.98 | $745.14 | $0.00 | $1,165.43 | $208,029.55 |
| 169 | $208,029.55 | $745.14 | $0.00 | $1,176.23 | $209,950.92 |
| 170 | $209,950.92 | $745.14 | $0.00 | $1,187.09 | $211,883.15 |
| 171 | $211,883.15 | $745.14 | $0.00 | $1,198.02 | $213,826.31 |
| 172 | $213,826.31 | $745.14 | $0.00 | $1,209.01 | $215,780.46 |
| 173 | $215,780.46 | $745.14 | $0.00 | $1,220.05 | $217,745.65 |
| 174 | $217,745.65 | $745.14 | $0.00 | $1,231.17 | $219,721.96 |
| 175 | $219,721.96 | $745.14 | $0.00 | $1,242.34 | $221,709.44 |
| 176 | $221,709.44 | $745.14 | $0.00 | $1,253.58 | $223,708.16 |
| 177 | $223,708.16 | $745.14 | $0.00 | $1,264.88 | $225,718.18 |
| 178 | $225,718.18 | $745.14 | $0.00 | $1,276.24 | $227,739.56 |
| 179 | $227,739.56 | $745.14 | $0.00 | $1,287.67 | $229,772.37 |
| 180 | $229,772.37 | $745.14 | $0.00 | $1,299.17 | $231,816.68 |
| 181 | $231,816.68 | $745.14 | $0.00 | $1,310.73 | $233,872.55 |
| 182 | $233,872.55 | $745.14 | $0.00 | $1,322.35 | $235,940.04 |
| 183 | $235,940.04 | $745.14 | $0.00 | $1,334.04 | $238,019.22 |
| 184 | $238,019.22 | $745.14 | $0.00 | $1,345.80 | $240,110.16 |
| 185 | $240,110.16 | $745.14 | $0.00 | $1,357.62 | $242,212.92 |
| 186 | $242,212.92 | $745.14 | $0.00 | $1,369.51 | $244,327.57 |
| 187 | $244,327.57 | $745.14 | $0.00 | $1,381.46 | $246,454.17 |
| 188 | $246,454.17 | $745.14 | $0.00 | $1,393.49 | $248,592.80 |
| 189 | $248,592.80 | $745.14 | $0.00 | $1,405.58 | $250,743.52 |
| 190 | $250,743.52 | $745.14 | $0.00 | $1,417.74 | $252,906.40 |
| 191 | $252,906.40 | $745.14 | $0.00 | $1,429.97 | $255,081.51 |
| 192 | $255,081.51 | $745.14 | $0.00 | $1,442.27 | $257,268.92 |
| 193 | $257,268.92 | $745.14 | $0.00 | $1,454.64 | $259,468.70 |
| 194 | $259,468.70 | $745.14 | $0.00 | $1,467.07 | $261,680.91 |
| 195 | $261,680.91 | $745.14 | $0.00 | $1,479.58 | $263,905.63 |
| 196 | $263,905.63 | $745.14 | $0.00 | $1,492.16 | $266,142.93 |
| 197 | $266,142.93 | $745.14 | $0.00 | $1,504.81 | $268,392.88 |
| 198 | $268,392.88 | $745.14 | $0.00 | $1,517.53 | $270,655.55 |
| 199 | $270,655.55 | $745.14 | $0.00 | $1,530.33 | $272,931.02 |
| 200 | $272,931.02 | $745.14 | $0.00 | $1,543.19 | $275,219.35 |
| 201 | $275,219.35 | $745.14 | $0.00 | $1,556.13 | $277,520.62 |
| 202 | $277,520.62 | $745.14 | $0.00 | $1,569.14 | $279,834.90 |
| 203 | $279,834.90 | $745.14 | $0.00 | $1,582.23 | $282,162.27 |
| 204 | $282,162.27 | $745.14 | $0.00 | $1,595.39 | $284,502.80 |
| 205 | $284,502.80 | $745.14 | $0.00 | $1,608.62 | $286,856.56 |
| 206 | $286,856.56 | $745.14 | $0.00 | $1,621.93 | $289,223.63 |
| 207 | $289,223.63 | $745.14 | $0.00 | $1,635.31 | $291,604.08 |
| 208 | $291,604.08 | $745.14 | $0.00 | $1,648.77 | $293,997.99 |
| 209 | $293,997.99 | $745.14 | $0.00 | $1,662.31 | $296,405.44 |
| 210 | $296,405.44 | $745.14 | $0.00 | $1,675.92 | $298,826.50 |
| 211 | $298,826.50 | $745.14 | $0.00 | $1,689.61 | $301,261.25 |
| 212 | $301,261.25 | $745.14 | $0.00 | $1,703.37 | $303,709.76 |
| 213 | $303,709.76 | $745.14 | $0.00 | $1,717.22 | $306,172.12 |
| 214 | $306,172.12 | $745.14 | $0.00 | $1,731.14 | $308,648.40 |
| 215 | $308,648.40 | $745.14 | $0.00 | $1,745.14 | $311,138.68 |
| 216 | $311,138.68 | $745.14 | $0.00 | $1,759.22 | $313,643.04 |
| 217 | $313,643.04 | $745.14 | $87,360.28 | $1,773.38 | $228,801.28 |
| 218 | $228,801.28 | $745.14 | $0.00 | $1,293.68 | $230,840.10 |
| 219 | $230,840.10 | $745.14 | $0.00 | $1,305.20 | $232,890.44 |
| 220 | $232,890.44 | $745.14 | $0.00 | $1,316.80 | $234,952.38 |
| 221 | $234,952.38 | $745.14 | $0.00 | $1,328.45 | $237,025.97 |
| 222 | $237,025.97 | $745.14 | $0.00 | $1,340.18 | $239,111.29 |
| 223 | $239,111.29 | $745.14 | $0.00 | $1,351.97 | $241,208.40 |
| 224 | $241,208.40 | $745.14 | $0.00 | $1,363.83 | $243,317.37 |
| 225 | $243,317.37 | $745.14 | $0.00 | $1,375.75 | $245,438.26 |
| 226 | $245,438.26 | $745.14 | $0.00 | $1,387.74 | $247,571.14 |
| 227 | $247,571.14 | $745.14 | $0.00 | $1,399.80 | $249,716.08 |
| 228 | $249,716.08 | $745.14 | $0.00 | $1,411.93 | $251,873.15 |
| 229 | $251,873.15 | $745.14 | $91,728.29 | $1,424.13 | $162,314.13 |
| 230 | $162,314.13 | $745.14 | $0.00 | $917.75 | $163,977.02 |
| 231 | $163,977.02 | $745.14 | $0.00 | $927.15 | $165,649.31 |
| 232 | $165,649.31 | $745.14 | $0.00 | $936.61 | $167,331.06 |
| 233 | $167,331.06 | $745.14 | $0.00 | $946.11 | $169,022.31 |
| 234 | $169,022.31 | $745.14 | $0.00 | $955.68 | $170,723.13 |
| 235 | $170,723.13 | $745.14 | $0.00 | $965.29 | $172,433.56 |
| 236 | $172,433.56 | $745.14 | $0.00 | $974.96 | $174,153.66 |
| 237 | $174,153.66 | $745.14 | $0.00 | $984.69 | $175,883.49 |
| 238 | $175,883.49 | $745.14 | $0.00 | $994.47 | $177,623.10 |
| 239 | $177,623.10 | $745.14 | $0.00 | $1,004.31 | $179,372.55 |
| 240 | $179,372.55 | $745.14 | $0.00 | $1,014.20 | $181,131.89 |
| 241 | $181,131.89 | $745.14 | $96,314.71 | $1,024.15 | $86,586.47 |
| 242 | $86,586.47 | $745.14 | $0.00 | $489.57 | $87,821.18 |
| 243 | $87,821.18 | $745.14 | $0.00 | $496.55 | $89,062.87 |
| 244 | $89,062.87 | $745.14 | $0.00 | $503.57 | $90,311.58 |
| 245 | $90,311.58 | $745.14 | $0.00 | $510.63 | $91,567.35 |
| 246 | $91,567.35 | $745.14 | $0.00 | $517.74 | $92,830.23 |
| 247 | $92,830.23 | $745.14 | $0.00 | $524.88 | $94,100.25 |
| 248 | $94,100.25 | $745.14 | $0.00 | $532.06 | $95,377.45 |
| 249 | $95,377.45 | $745.14 | $0.00 | $539.28 | $96,661.87 |
| 250 | $96,661.87 | $745.14 | $0.00 | $546.54 | $97,953.55 |
| 251 | $97,953.55 | $745.14 | $0.00 | $553.84 | $99,252.53 |
| 252 | $99,252.53 | $745.14 | $0.00 | $561.19 | $100,558.86 |
| 253 | $100,558.86 | $0.00 | $101,130.44 | $568.57 | ($3.01) |