How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $83,289 |
| Monthly savings required | $659 |
How much will it cost to send your child to Saint Augustines College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $333,154.55 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $659.30 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 | $32,118.00 |
| 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 Saint Augustines College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $659.30 | $0.00 | $0.00 | $659.30 |
| 2 | $659.30 | $659.30 | $0.00 | $3.73 | $1,322.33 |
| 3 | $1,322.33 | $659.30 | $0.00 | $7.48 | $1,989.11 |
| 4 | $1,989.11 | $659.30 | $0.00 | $11.25 | $2,659.66 |
| 5 | $2,659.66 | $659.30 | $0.00 | $15.04 | $3,334.00 |
| 6 | $3,334.00 | $659.30 | $0.00 | $18.85 | $4,012.15 |
| 7 | $4,012.15 | $659.30 | $0.00 | $22.69 | $4,694.14 |
| 8 | $4,694.14 | $659.30 | $0.00 | $26.54 | $5,379.98 |
| 9 | $5,379.98 | $659.30 | $0.00 | $30.42 | $6,069.70 |
| 10 | $6,069.70 | $659.30 | $0.00 | $34.32 | $6,763.32 |
| 11 | $6,763.32 | $659.30 | $0.00 | $38.24 | $7,460.86 |
| 12 | $7,460.86 | $659.30 | $0.00 | $42.18 | $8,162.34 |
| 13 | $8,162.34 | $659.30 | $0.00 | $46.15 | $8,867.79 |
| 14 | $8,867.79 | $659.30 | $0.00 | $50.14 | $9,577.23 |
| 15 | $9,577.23 | $659.30 | $0.00 | $54.15 | $10,290.68 |
| 16 | $10,290.68 | $659.30 | $0.00 | $58.19 | $11,008.17 |
| 17 | $11,008.17 | $659.30 | $0.00 | $62.24 | $11,729.71 |
| 18 | $11,729.71 | $659.30 | $0.00 | $66.32 | $12,455.33 |
| 19 | $12,455.33 | $659.30 | $0.00 | $70.42 | $13,185.05 |
| 20 | $13,185.05 | $659.30 | $0.00 | $74.55 | $13,918.90 |
| 21 | $13,918.90 | $659.30 | $0.00 | $78.70 | $14,656.90 |
| 22 | $14,656.90 | $659.30 | $0.00 | $82.87 | $15,399.07 |
| 23 | $15,399.07 | $659.30 | $0.00 | $87.07 | $16,145.44 |
| 24 | $16,145.44 | $659.30 | $0.00 | $91.29 | $16,896.03 |
| 25 | $16,896.03 | $659.30 | $0.00 | $95.53 | $17,650.86 |
| 26 | $17,650.86 | $659.30 | $0.00 | $99.80 | $18,409.96 |
| 27 | $18,409.96 | $659.30 | $0.00 | $104.09 | $19,173.35 |
| 28 | $19,173.35 | $659.30 | $0.00 | $108.41 | $19,941.06 |
| 29 | $19,941.06 | $659.30 | $0.00 | $112.75 | $20,713.11 |
| 30 | $20,713.11 | $659.30 | $0.00 | $117.11 | $21,489.52 |
| 31 | $21,489.52 | $659.30 | $0.00 | $121.50 | $22,270.32 |
| 32 | $22,270.32 | $659.30 | $0.00 | $125.92 | $23,055.54 |
| 33 | $23,055.54 | $659.30 | $0.00 | $130.36 | $23,845.20 |
| 34 | $23,845.20 | $659.30 | $0.00 | $134.82 | $24,639.32 |
| 35 | $24,639.32 | $659.30 | $0.00 | $139.31 | $25,437.93 |
| 36 | $25,437.93 | $659.30 | $0.00 | $143.83 | $26,241.06 |
| 37 | $26,241.06 | $659.30 | $0.00 | $148.37 | $27,048.73 |
| 38 | $27,048.73 | $659.30 | $0.00 | $152.94 | $27,860.97 |
| 39 | $27,860.97 | $659.30 | $0.00 | $157.53 | $28,677.80 |
| 40 | $28,677.80 | $659.30 | $0.00 | $162.15 | $29,499.25 |
| 41 | $29,499.25 | $659.30 | $0.00 | $166.79 | $30,325.34 |
| 42 | $30,325.34 | $659.30 | $0.00 | $171.46 | $31,156.10 |
| 43 | $31,156.10 | $659.30 | $0.00 | $176.16 | $31,991.56 |
| 44 | $31,991.56 | $659.30 | $0.00 | $180.88 | $32,831.74 |
| 45 | $32,831.74 | $659.30 | $0.00 | $185.64 | $33,676.68 |
| 46 | $33,676.68 | $659.30 | $0.00 | $190.41 | $34,526.39 |
| 47 | $34,526.39 | $659.30 | $0.00 | $195.22 | $35,380.91 |
| 48 | $35,380.91 | $659.30 | $0.00 | $200.05 | $36,240.26 |
| 49 | $36,240.26 | $659.30 | $0.00 | $204.91 | $37,104.47 |
| 50 | $37,104.47 | $659.30 | $0.00 | $209.79 | $37,973.56 |
| 51 | $37,973.56 | $659.30 | $0.00 | $214.71 | $38,847.57 |
| 52 | $38,847.57 | $659.30 | $0.00 | $219.65 | $39,726.52 |
| 53 | $39,726.52 | $659.30 | $0.00 | $224.62 | $40,610.44 |
| 54 | $40,610.44 | $659.30 | $0.00 | $229.62 | $41,499.36 |
| 55 | $41,499.36 | $659.30 | $0.00 | $234.64 | $42,393.30 |
| 56 | $42,393.30 | $659.30 | $0.00 | $239.70 | $43,292.30 |
| 57 | $43,292.30 | $659.30 | $0.00 | $244.78 | $44,196.38 |
| 58 | $44,196.38 | $659.30 | $0.00 | $249.89 | $45,105.57 |
| 59 | $45,105.57 | $659.30 | $0.00 | $255.03 | $46,019.90 |
| 60 | $46,019.90 | $659.30 | $0.00 | $260.20 | $46,939.40 |
| 61 | $46,939.40 | $659.30 | $0.00 | $265.40 | $47,864.10 |
| 62 | $47,864.10 | $659.30 | $0.00 | $270.63 | $48,794.03 |
| 63 | $48,794.03 | $659.30 | $0.00 | $275.89 | $49,729.22 |
| 64 | $49,729.22 | $659.30 | $0.00 | $281.18 | $50,669.70 |
| 65 | $50,669.70 | $659.30 | $0.00 | $286.49 | $51,615.49 |
| 66 | $51,615.49 | $659.30 | $0.00 | $291.84 | $52,566.63 |
| 67 | $52,566.63 | $659.30 | $0.00 | $297.22 | $53,523.15 |
| 68 | $53,523.15 | $659.30 | $0.00 | $302.63 | $54,485.08 |
| 69 | $54,485.08 | $659.30 | $0.00 | $308.07 | $55,452.45 |
| 70 | $55,452.45 | $659.30 | $0.00 | $313.54 | $56,425.29 |
| 71 | $56,425.29 | $659.30 | $0.00 | $319.04 | $57,403.63 |
| 72 | $57,403.63 | $659.30 | $0.00 | $324.57 | $58,387.50 |
| 73 | $58,387.50 | $659.30 | $0.00 | $330.13 | $59,376.93 |
| 74 | $59,376.93 | $659.30 | $0.00 | $335.73 | $60,371.96 |
| 75 | $60,371.96 | $659.30 | $0.00 | $341.35 | $61,372.61 |
| 76 | $61,372.61 | $659.30 | $0.00 | $347.01 | $62,378.92 |
| 77 | $62,378.92 | $659.30 | $0.00 | $352.70 | $63,390.92 |
| 78 | $63,390.92 | $659.30 | $0.00 | $358.42 | $64,408.64 |
| 79 | $64,408.64 | $659.30 | $0.00 | $364.18 | $65,432.12 |
| 80 | $65,432.12 | $659.30 | $0.00 | $369.96 | $66,461.38 |
| 81 | $66,461.38 | $659.30 | $0.00 | $375.78 | $67,496.46 |
| 82 | $67,496.46 | $659.30 | $0.00 | $381.63 | $68,537.39 |
| 83 | $68,537.39 | $659.30 | $0.00 | $387.52 | $69,584.21 |
| 84 | $69,584.21 | $659.30 | $0.00 | $393.44 | $70,636.95 |
| 85 | $70,636.95 | $659.30 | $0.00 | $399.39 | $71,695.64 |
| 86 | $71,695.64 | $659.30 | $0.00 | $405.38 | $72,760.32 |
| 87 | $72,760.32 | $659.30 | $0.00 | $411.40 | $73,831.02 |
| 88 | $73,831.02 | $659.30 | $0.00 | $417.45 | $74,907.77 |
| 89 | $74,907.77 | $659.30 | $0.00 | $423.54 | $75,990.61 |
| 90 | $75,990.61 | $659.30 | $0.00 | $429.66 | $77,079.57 |
| 91 | $77,079.57 | $659.30 | $0.00 | $435.82 | $78,174.69 |
| 92 | $78,174.69 | $659.30 | $0.00 | $442.01 | $79,276.00 |
| 93 | $79,276.00 | $659.30 | $0.00 | $448.24 | $80,383.54 |
| 94 | $80,383.54 | $659.30 | $0.00 | $454.50 | $81,497.34 |
| 95 | $81,497.34 | $659.30 | $0.00 | $460.80 | $82,617.44 |
| 96 | $82,617.44 | $659.30 | $0.00 | $467.13 | $83,743.87 |
| 97 | $83,743.87 | $659.30 | $0.00 | $473.50 | $84,876.67 |
| 98 | $84,876.67 | $659.30 | $0.00 | $479.91 | $86,015.88 |
| 99 | $86,015.88 | $659.30 | $0.00 | $486.35 | $87,161.53 |
| 100 | $87,161.53 | $659.30 | $0.00 | $492.82 | $88,313.65 |
| 101 | $88,313.65 | $659.30 | $0.00 | $499.34 | $89,472.29 |
| 102 | $89,472.29 | $659.30 | $0.00 | $505.89 | $90,637.48 |
| 103 | $90,637.48 | $659.30 | $0.00 | $512.48 | $91,809.26 |
| 104 | $91,809.26 | $659.30 | $0.00 | $519.10 | $92,987.66 |
| 105 | $92,987.66 | $659.30 | $0.00 | $525.77 | $94,172.73 |
| 106 | $94,172.73 | $659.30 | $0.00 | $532.47 | $95,364.50 |
| 107 | $95,364.50 | $659.30 | $0.00 | $539.20 | $96,563.00 |
| 108 | $96,563.00 | $659.30 | $0.00 | $545.98 | $97,768.28 |
| 109 | $97,768.28 | $659.30 | $0.00 | $552.80 | $98,980.38 |
| 110 | $98,980.38 | $659.30 | $0.00 | $559.65 | $100,199.33 |
| 111 | $100,199.33 | $659.30 | $0.00 | $566.54 | $101,425.17 |
| 112 | $101,425.17 | $659.30 | $0.00 | $573.47 | $102,657.94 |
| 113 | $102,657.94 | $659.30 | $0.00 | $580.44 | $103,897.68 |
| 114 | $103,897.68 | $659.30 | $0.00 | $587.45 | $105,144.43 |
| 115 | $105,144.43 | $659.30 | $0.00 | $594.50 | $106,398.23 |
| 116 | $106,398.23 | $659.30 | $0.00 | $601.59 | $107,659.12 |
| 117 | $107,659.12 | $659.30 | $0.00 | $608.72 | $108,927.14 |
| 118 | $108,927.14 | $659.30 | $0.00 | $615.89 | $110,202.33 |
| 119 | $110,202.33 | $659.30 | $0.00 | $623.10 | $111,484.73 |
| 120 | $111,484.73 | $659.30 | $0.00 | $630.35 | $112,774.38 |
| 121 | $112,774.38 | $659.30 | $0.00 | $637.64 | $114,071.32 |
| 122 | $114,071.32 | $659.30 | $0.00 | $644.98 | $115,375.60 |
| 123 | $115,375.60 | $659.30 | $0.00 | $652.35 | $116,687.25 |
| 124 | $116,687.25 | $659.30 | $0.00 | $659.77 | $118,006.32 |
| 125 | $118,006.32 | $659.30 | $0.00 | $667.22 | $119,332.84 |
| 126 | $119,332.84 | $659.30 | $0.00 | $674.73 | $120,666.87 |
| 127 | $120,666.87 | $659.30 | $0.00 | $682.27 | $122,008.44 |
| 128 | $122,008.44 | $659.30 | $0.00 | $689.85 | $123,357.59 |
| 129 | $123,357.59 | $659.30 | $0.00 | $697.48 | $124,714.37 |
| 130 | $124,714.37 | $659.30 | $0.00 | $705.15 | $126,078.82 |
| 131 | $126,078.82 | $659.30 | $0.00 | $712.87 | $127,450.99 |
| 132 | $127,450.99 | $659.30 | $0.00 | $720.63 | $128,830.92 |
| 133 | $128,830.92 | $659.30 | $0.00 | $728.43 | $130,218.65 |
| 134 | $130,218.65 | $659.30 | $0.00 | $736.28 | $131,614.23 |
| 135 | $131,614.23 | $659.30 | $0.00 | $744.17 | $133,017.70 |
| 136 | $133,017.70 | $659.30 | $0.00 | $752.10 | $134,429.10 |
| 137 | $134,429.10 | $659.30 | $0.00 | $760.08 | $135,848.48 |
| 138 | $135,848.48 | $659.30 | $0.00 | $768.11 | $137,275.89 |
| 139 | $137,275.89 | $659.30 | $0.00 | $776.18 | $138,711.37 |
| 140 | $138,711.37 | $659.30 | $0.00 | $784.29 | $140,154.96 |
| 141 | $140,154.96 | $659.30 | $0.00 | $792.46 | $141,606.72 |
| 142 | $141,606.72 | $659.30 | $0.00 | $800.66 | $143,066.68 |
| 143 | $143,066.68 | $659.30 | $0.00 | $808.92 | $144,534.90 |
| 144 | $144,534.90 | $659.30 | $0.00 | $817.22 | $146,011.42 |
| 145 | $146,011.42 | $659.30 | $0.00 | $825.57 | $147,496.29 |
| 146 | $147,496.29 | $659.30 | $0.00 | $833.97 | $148,989.56 |
| 147 | $148,989.56 | $659.30 | $0.00 | $842.41 | $150,491.27 |
| 148 | $150,491.27 | $659.30 | $0.00 | $850.90 | $152,001.47 |
| 149 | $152,001.47 | $659.30 | $0.00 | $859.44 | $153,520.21 |
| 150 | $153,520.21 | $659.30 | $0.00 | $868.03 | $155,047.54 |
| 151 | $155,047.54 | $659.30 | $0.00 | $876.66 | $156,583.50 |
| 152 | $156,583.50 | $659.30 | $0.00 | $885.35 | $158,128.15 |
| 153 | $158,128.15 | $659.30 | $0.00 | $894.08 | $159,681.53 |
| 154 | $159,681.53 | $659.30 | $0.00 | $902.86 | $161,243.69 |
| 155 | $161,243.69 | $659.30 | $0.00 | $911.70 | $162,814.69 |
| 156 | $162,814.69 | $659.30 | $0.00 | $920.58 | $164,394.57 |
| 157 | $164,394.57 | $659.30 | $0.00 | $929.51 | $165,983.38 |
| 158 | $165,983.38 | $659.30 | $0.00 | $938.49 | $167,581.17 |
| 159 | $167,581.17 | $659.30 | $0.00 | $947.53 | $169,188.00 |
| 160 | $169,188.00 | $659.30 | $0.00 | $956.61 | $170,803.91 |
| 161 | $170,803.91 | $659.30 | $0.00 | $965.75 | $172,428.96 |
| 162 | $172,428.96 | $659.30 | $0.00 | $974.94 | $174,063.20 |
| 163 | $174,063.20 | $659.30 | $0.00 | $984.18 | $175,706.68 |
| 164 | $175,706.68 | $659.30 | $0.00 | $993.47 | $177,359.45 |
| 165 | $177,359.45 | $659.30 | $0.00 | $1,002.82 | $179,021.57 |
| 166 | $179,021.57 | $659.30 | $0.00 | $1,012.21 | $180,693.08 |
| 167 | $180,693.08 | $659.30 | $0.00 | $1,021.66 | $182,374.04 |
| 168 | $182,374.04 | $659.30 | $0.00 | $1,031.17 | $184,064.51 |
| 169 | $184,064.51 | $659.30 | $0.00 | $1,040.73 | $185,764.54 |
| 170 | $185,764.54 | $659.30 | $0.00 | $1,050.34 | $187,474.18 |
| 171 | $187,474.18 | $659.30 | $0.00 | $1,060.01 | $189,193.49 |
| 172 | $189,193.49 | $659.30 | $0.00 | $1,069.73 | $190,922.52 |
| 173 | $190,922.52 | $659.30 | $0.00 | $1,079.50 | $192,661.32 |
| 174 | $192,661.32 | $659.30 | $0.00 | $1,089.34 | $194,409.96 |
| 175 | $194,409.96 | $659.30 | $0.00 | $1,099.22 | $196,168.48 |
| 176 | $196,168.48 | $659.30 | $0.00 | $1,109.17 | $197,936.95 |
| 177 | $197,936.95 | $659.30 | $0.00 | $1,119.16 | $199,715.41 |
| 178 | $199,715.41 | $659.30 | $0.00 | $1,129.22 | $201,503.93 |
| 179 | $201,503.93 | $659.30 | $0.00 | $1,139.33 | $203,302.56 |
| 180 | $203,302.56 | $659.30 | $0.00 | $1,149.50 | $205,111.36 |
| 181 | $205,111.36 | $659.30 | $0.00 | $1,159.73 | $206,930.39 |
| 182 | $206,930.39 | $659.30 | $0.00 | $1,170.01 | $208,759.70 |
| 183 | $208,759.70 | $659.30 | $0.00 | $1,180.36 | $210,599.36 |
| 184 | $210,599.36 | $659.30 | $0.00 | $1,190.76 | $212,449.42 |
| 185 | $212,449.42 | $659.30 | $0.00 | $1,201.22 | $214,309.94 |
| 186 | $214,309.94 | $659.30 | $0.00 | $1,211.74 | $216,180.98 |
| 187 | $216,180.98 | $659.30 | $0.00 | $1,222.32 | $218,062.60 |
| 188 | $218,062.60 | $659.30 | $0.00 | $1,232.96 | $219,954.86 |
| 189 | $219,954.86 | $659.30 | $0.00 | $1,243.66 | $221,857.82 |
| 190 | $221,857.82 | $659.30 | $0.00 | $1,254.42 | $223,771.54 |
| 191 | $223,771.54 | $659.30 | $0.00 | $1,265.24 | $225,696.08 |
| 192 | $225,696.08 | $659.30 | $0.00 | $1,276.12 | $227,631.50 |
| 193 | $227,631.50 | $659.30 | $0.00 | $1,287.06 | $229,577.86 |
| 194 | $229,577.86 | $659.30 | $0.00 | $1,298.07 | $231,535.23 |
| 195 | $231,535.23 | $659.30 | $0.00 | $1,309.13 | $233,503.66 |
| 196 | $233,503.66 | $659.30 | $0.00 | $1,320.26 | $235,483.22 |
| 197 | $235,483.22 | $659.30 | $0.00 | $1,331.46 | $237,473.98 |
| 198 | $237,473.98 | $659.30 | $0.00 | $1,342.71 | $239,475.99 |
| 199 | $239,475.99 | $659.30 | $0.00 | $1,354.03 | $241,489.32 |
| 200 | $241,489.32 | $659.30 | $0.00 | $1,365.42 | $243,514.04 |
| 201 | $243,514.04 | $659.30 | $0.00 | $1,376.86 | $245,550.20 |
| 202 | $245,550.20 | $659.30 | $0.00 | $1,388.38 | $247,597.88 |
| 203 | $247,597.88 | $659.30 | $0.00 | $1,399.95 | $249,657.13 |
| 204 | $249,657.13 | $659.30 | $0.00 | $1,411.60 | $251,728.03 |
| 205 | $251,728.03 | $659.30 | $0.00 | $1,423.31 | $253,810.64 |
| 206 | $253,810.64 | $659.30 | $0.00 | $1,435.08 | $255,905.02 |
| 207 | $255,905.02 | $659.30 | $0.00 | $1,446.92 | $258,011.24 |
| 208 | $258,011.24 | $659.30 | $0.00 | $1,458.83 | $260,129.37 |
| 209 | $260,129.37 | $659.30 | $0.00 | $1,470.81 | $262,259.48 |
| 210 | $262,259.48 | $659.30 | $0.00 | $1,482.85 | $264,401.63 |
| 211 | $264,401.63 | $659.30 | $0.00 | $1,494.97 | $266,555.90 |
| 212 | $266,555.90 | $659.30 | $0.00 | $1,507.15 | $268,722.35 |
| 213 | $268,722.35 | $659.30 | $0.00 | $1,519.40 | $270,901.05 |
| 214 | $270,901.05 | $659.30 | $0.00 | $1,531.71 | $273,092.06 |
| 215 | $273,092.06 | $659.30 | $0.00 | $1,544.10 | $275,295.46 |
| 216 | $275,295.46 | $659.30 | $0.00 | $1,556.56 | $277,511.32 |
| 217 | $277,511.32 | $659.30 | $77,295.80 | $1,569.09 | $202,443.91 |
| 218 | $202,443.91 | $659.30 | $0.00 | $1,144.65 | $204,247.86 |
| 219 | $204,247.86 | $659.30 | $0.00 | $1,154.85 | $206,062.01 |
| 220 | $206,062.01 | $659.30 | $0.00 | $1,165.10 | $207,886.41 |
| 221 | $207,886.41 | $659.30 | $0.00 | $1,175.42 | $209,721.13 |
| 222 | $209,721.13 | $659.30 | $0.00 | $1,185.79 | $211,566.22 |
| 223 | $211,566.22 | $659.30 | $0.00 | $1,196.23 | $213,421.75 |
| 224 | $213,421.75 | $659.30 | $0.00 | $1,206.72 | $215,287.77 |
| 225 | $215,287.77 | $659.30 | $0.00 | $1,217.27 | $217,164.34 |
| 226 | $217,164.34 | $659.30 | $0.00 | $1,227.88 | $219,051.52 |
| 227 | $219,051.52 | $659.30 | $0.00 | $1,238.55 | $220,949.37 |
| 228 | $220,949.37 | $659.30 | $0.00 | $1,249.28 | $222,857.95 |
| 229 | $222,857.95 | $659.30 | $81,160.59 | $1,260.07 | $143,616.73 |
| 230 | $143,616.73 | $659.30 | $0.00 | $812.03 | $145,088.06 |
| 231 | $145,088.06 | $659.30 | $0.00 | $820.35 | $146,567.71 |
| 232 | $146,567.71 | $659.30 | $0.00 | $828.72 | $148,055.73 |
| 233 | $148,055.73 | $659.30 | $0.00 | $837.13 | $149,552.16 |
| 234 | $149,552.16 | $659.30 | $0.00 | $845.59 | $151,057.05 |
| 235 | $151,057.05 | $659.30 | $0.00 | $854.10 | $152,570.45 |
| 236 | $152,570.45 | $659.30 | $0.00 | $862.66 | $154,092.41 |
| 237 | $154,092.41 | $659.30 | $0.00 | $871.26 | $155,622.97 |
| 238 | $155,622.97 | $659.30 | $0.00 | $879.91 | $157,162.18 |
| 239 | $157,162.18 | $659.30 | $0.00 | $888.62 | $158,710.10 |
| 240 | $158,710.10 | $659.30 | $0.00 | $897.37 | $160,266.77 |
| 241 | $160,266.77 | $659.30 | $85,218.62 | $906.17 | $76,613.62 |
| 242 | $76,613.62 | $659.30 | $0.00 | $433.18 | $77,706.10 |
| 243 | $77,706.10 | $659.30 | $0.00 | $439.36 | $78,804.76 |
| 244 | $78,804.76 | $659.30 | $0.00 | $445.57 | $79,909.63 |
| 245 | $79,909.63 | $659.30 | $0.00 | $451.82 | $81,020.75 |
| 246 | $81,020.75 | $659.30 | $0.00 | $458.10 | $82,138.15 |
| 247 | $82,138.15 | $659.30 | $0.00 | $464.42 | $83,261.87 |
| 248 | $83,261.87 | $659.30 | $0.00 | $470.77 | $84,391.94 |
| 249 | $84,391.94 | $659.30 | $0.00 | $477.16 | $85,528.40 |
| 250 | $85,528.40 | $659.30 | $0.00 | $483.59 | $86,671.29 |
| 251 | $86,671.29 | $659.30 | $0.00 | $490.05 | $87,820.64 |
| 252 | $87,820.64 | $659.30 | $0.00 | $496.55 | $88,976.49 |
| 253 | $88,976.49 | $0.00 | $89,479.55 | $503.09 | $0.03 |