How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $47,845 |
| Monthly savings required | $379 |
How much will it cost to send your child to The College of Saint Thomas More in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $191,378.71 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $378.73 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 | $18,450.00 |
| 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 The College of Saint Thomas More in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $378.73 | $0.00 | $0.00 | $378.73 |
| 2 | $378.73 | $378.73 | $0.00 | $2.14 | $759.60 |
| 3 | $759.60 | $378.73 | $0.00 | $4.29 | $1,142.62 |
| 4 | $1,142.62 | $378.73 | $0.00 | $6.46 | $1,527.81 |
| 5 | $1,527.81 | $378.73 | $0.00 | $8.64 | $1,915.18 |
| 6 | $1,915.18 | $378.73 | $0.00 | $10.83 | $2,304.74 |
| 7 | $2,304.74 | $378.73 | $0.00 | $13.03 | $2,696.50 |
| 8 | $2,696.50 | $378.73 | $0.00 | $15.25 | $3,090.48 |
| 9 | $3,090.48 | $378.73 | $0.00 | $17.47 | $3,486.68 |
| 10 | $3,486.68 | $378.73 | $0.00 | $19.71 | $3,885.12 |
| 11 | $3,885.12 | $378.73 | $0.00 | $21.97 | $4,285.82 |
| 12 | $4,285.82 | $378.73 | $0.00 | $24.23 | $4,688.78 |
| 13 | $4,688.78 | $378.73 | $0.00 | $26.51 | $5,094.02 |
| 14 | $5,094.02 | $378.73 | $0.00 | $28.80 | $5,501.55 |
| 15 | $5,501.55 | $378.73 | $0.00 | $31.11 | $5,911.39 |
| 16 | $5,911.39 | $378.73 | $0.00 | $33.42 | $6,323.54 |
| 17 | $6,323.54 | $378.73 | $0.00 | $35.75 | $6,738.02 |
| 18 | $6,738.02 | $378.73 | $0.00 | $38.10 | $7,154.85 |
| 19 | $7,154.85 | $378.73 | $0.00 | $40.45 | $7,574.03 |
| 20 | $7,574.03 | $378.73 | $0.00 | $42.82 | $7,995.58 |
| 21 | $7,995.58 | $378.73 | $0.00 | $45.21 | $8,419.52 |
| 22 | $8,419.52 | $378.73 | $0.00 | $47.61 | $8,845.86 |
| 23 | $8,845.86 | $378.73 | $0.00 | $50.02 | $9,274.61 |
| 24 | $9,274.61 | $378.73 | $0.00 | $52.44 | $9,705.78 |
| 25 | $9,705.78 | $378.73 | $0.00 | $54.88 | $10,139.39 |
| 26 | $10,139.39 | $378.73 | $0.00 | $57.33 | $10,575.45 |
| 27 | $10,575.45 | $378.73 | $0.00 | $59.80 | $11,013.98 |
| 28 | $11,013.98 | $378.73 | $0.00 | $62.27 | $11,454.98 |
| 29 | $11,454.98 | $378.73 | $0.00 | $64.77 | $11,898.48 |
| 30 | $11,898.48 | $378.73 | $0.00 | $67.28 | $12,344.49 |
| 31 | $12,344.49 | $378.73 | $0.00 | $69.80 | $12,793.02 |
| 32 | $12,793.02 | $378.73 | $0.00 | $72.33 | $13,244.08 |
| 33 | $13,244.08 | $378.73 | $0.00 | $74.88 | $13,697.69 |
| 34 | $13,697.69 | $378.73 | $0.00 | $77.45 | $14,153.87 |
| 35 | $14,153.87 | $378.73 | $0.00 | $80.03 | $14,612.63 |
| 36 | $14,612.63 | $378.73 | $0.00 | $82.62 | $15,073.98 |
| 37 | $15,073.98 | $378.73 | $0.00 | $85.23 | $15,537.94 |
| 38 | $15,537.94 | $378.73 | $0.00 | $87.85 | $16,004.52 |
| 39 | $16,004.52 | $378.73 | $0.00 | $90.49 | $16,473.74 |
| 40 | $16,473.74 | $378.73 | $0.00 | $93.14 | $16,945.61 |
| 41 | $16,945.61 | $378.73 | $0.00 | $95.81 | $17,420.15 |
| 42 | $17,420.15 | $378.73 | $0.00 | $98.50 | $17,897.38 |
| 43 | $17,897.38 | $378.73 | $0.00 | $101.19 | $18,377.30 |
| 44 | $18,377.30 | $378.73 | $0.00 | $103.91 | $18,859.94 |
| 45 | $18,859.94 | $378.73 | $0.00 | $106.64 | $19,345.31 |
| 46 | $19,345.31 | $378.73 | $0.00 | $109.38 | $19,833.42 |
| 47 | $19,833.42 | $378.73 | $0.00 | $112.14 | $20,324.29 |
| 48 | $20,324.29 | $378.73 | $0.00 | $114.92 | $20,817.94 |
| 49 | $20,817.94 | $378.73 | $0.00 | $117.71 | $21,314.38 |
| 50 | $21,314.38 | $378.73 | $0.00 | $120.51 | $21,813.62 |
| 51 | $21,813.62 | $378.73 | $0.00 | $123.34 | $22,315.69 |
| 52 | $22,315.69 | $378.73 | $0.00 | $126.18 | $22,820.60 |
| 53 | $22,820.60 | $378.73 | $0.00 | $129.03 | $23,328.36 |
| 54 | $23,328.36 | $378.73 | $0.00 | $131.90 | $23,838.99 |
| 55 | $23,838.99 | $378.73 | $0.00 | $134.79 | $24,352.51 |
| 56 | $24,352.51 | $378.73 | $0.00 | $137.69 | $24,868.93 |
| 57 | $24,868.93 | $378.73 | $0.00 | $140.61 | $25,388.27 |
| 58 | $25,388.27 | $378.73 | $0.00 | $143.55 | $25,910.55 |
| 59 | $25,910.55 | $378.73 | $0.00 | $146.50 | $26,435.78 |
| 60 | $26,435.78 | $378.73 | $0.00 | $149.47 | $26,963.98 |
| 61 | $26,963.98 | $378.73 | $0.00 | $152.46 | $27,495.17 |
| 62 | $27,495.17 | $378.73 | $0.00 | $155.46 | $28,029.36 |
| 63 | $28,029.36 | $378.73 | $0.00 | $158.48 | $28,566.57 |
| 64 | $28,566.57 | $378.73 | $0.00 | $161.52 | $29,106.82 |
| 65 | $29,106.82 | $378.73 | $0.00 | $164.57 | $29,650.12 |
| 66 | $29,650.12 | $378.73 | $0.00 | $167.65 | $30,196.50 |
| 67 | $30,196.50 | $378.73 | $0.00 | $170.74 | $30,745.97 |
| 68 | $30,745.97 | $378.73 | $0.00 | $173.84 | $31,298.54 |
| 69 | $31,298.54 | $378.73 | $0.00 | $176.97 | $31,854.24 |
| 70 | $31,854.24 | $378.73 | $0.00 | $180.11 | $32,413.08 |
| 71 | $32,413.08 | $378.73 | $0.00 | $183.27 | $32,975.08 |
| 72 | $32,975.08 | $378.73 | $0.00 | $186.45 | $33,540.26 |
| 73 | $33,540.26 | $378.73 | $0.00 | $189.64 | $34,108.63 |
| 74 | $34,108.63 | $378.73 | $0.00 | $192.86 | $34,680.22 |
| 75 | $34,680.22 | $378.73 | $0.00 | $196.09 | $35,255.04 |
| 76 | $35,255.04 | $378.73 | $0.00 | $199.34 | $35,833.11 |
| 77 | $35,833.11 | $378.73 | $0.00 | $202.61 | $36,414.45 |
| 78 | $36,414.45 | $378.73 | $0.00 | $205.89 | $36,999.07 |
| 79 | $36,999.07 | $378.73 | $0.00 | $209.20 | $37,587.00 |
| 80 | $37,587.00 | $378.73 | $0.00 | $212.52 | $38,178.25 |
| 81 | $38,178.25 | $378.73 | $0.00 | $215.87 | $38,772.85 |
| 82 | $38,772.85 | $378.73 | $0.00 | $219.23 | $39,370.81 |
| 83 | $39,370.81 | $378.73 | $0.00 | $222.61 | $39,972.15 |
| 84 | $39,972.15 | $378.73 | $0.00 | $226.01 | $40,576.89 |
| 85 | $40,576.89 | $378.73 | $0.00 | $229.43 | $41,185.05 |
| 86 | $41,185.05 | $378.73 | $0.00 | $232.87 | $41,796.65 |
| 87 | $41,796.65 | $378.73 | $0.00 | $236.32 | $42,411.70 |
| 88 | $42,411.70 | $378.73 | $0.00 | $239.80 | $43,030.23 |
| 89 | $43,030.23 | $378.73 | $0.00 | $243.30 | $43,652.26 |
| 90 | $43,652.26 | $378.73 | $0.00 | $246.82 | $44,277.81 |
| 91 | $44,277.81 | $378.73 | $0.00 | $250.35 | $44,906.89 |
| 92 | $44,906.89 | $378.73 | $0.00 | $253.91 | $45,539.53 |
| 93 | $45,539.53 | $378.73 | $0.00 | $257.49 | $46,175.75 |
| 94 | $46,175.75 | $378.73 | $0.00 | $261.08 | $46,815.56 |
| 95 | $46,815.56 | $378.73 | $0.00 | $264.70 | $47,458.99 |
| 96 | $47,458.99 | $378.73 | $0.00 | $268.34 | $48,106.06 |
| 97 | $48,106.06 | $378.73 | $0.00 | $272.00 | $48,756.79 |
| 98 | $48,756.79 | $378.73 | $0.00 | $275.68 | $49,411.20 |
| 99 | $49,411.20 | $378.73 | $0.00 | $279.38 | $50,069.31 |
| 100 | $50,069.31 | $378.73 | $0.00 | $283.10 | $50,731.14 |
| 101 | $50,731.14 | $378.73 | $0.00 | $286.84 | $51,396.71 |
| 102 | $51,396.71 | $378.73 | $0.00 | $290.60 | $52,066.04 |
| 103 | $52,066.04 | $378.73 | $0.00 | $294.39 | $52,739.16 |
| 104 | $52,739.16 | $378.73 | $0.00 | $298.19 | $53,416.08 |
| 105 | $53,416.08 | $378.73 | $0.00 | $302.02 | $54,096.83 |
| 106 | $54,096.83 | $378.73 | $0.00 | $305.87 | $54,781.43 |
| 107 | $54,781.43 | $378.73 | $0.00 | $309.74 | $55,469.90 |
| 108 | $55,469.90 | $378.73 | $0.00 | $313.63 | $56,162.26 |
| 109 | $56,162.26 | $378.73 | $0.00 | $317.55 | $56,858.54 |
| 110 | $56,858.54 | $378.73 | $0.00 | $321.49 | $57,558.76 |
| 111 | $57,558.76 | $378.73 | $0.00 | $325.45 | $58,262.94 |
| 112 | $58,262.94 | $378.73 | $0.00 | $329.43 | $58,971.10 |
| 113 | $58,971.10 | $378.73 | $0.00 | $333.43 | $59,683.26 |
| 114 | $59,683.26 | $378.73 | $0.00 | $337.46 | $60,399.45 |
| 115 | $60,399.45 | $378.73 | $0.00 | $341.51 | $61,119.69 |
| 116 | $61,119.69 | $378.73 | $0.00 | $345.58 | $61,844.00 |
| 117 | $61,844.00 | $378.73 | $0.00 | $349.67 | $62,572.40 |
| 118 | $62,572.40 | $378.73 | $0.00 | $353.79 | $63,304.92 |
| 119 | $63,304.92 | $378.73 | $0.00 | $357.94 | $64,041.59 |
| 120 | $64,041.59 | $378.73 | $0.00 | $362.10 | $64,782.42 |
| 121 | $64,782.42 | $378.73 | $0.00 | $366.29 | $65,527.44 |
| 122 | $65,527.44 | $378.73 | $0.00 | $370.50 | $66,276.67 |
| 123 | $66,276.67 | $378.73 | $0.00 | $374.74 | $67,030.14 |
| 124 | $67,030.14 | $378.73 | $0.00 | $379.00 | $67,787.87 |
| 125 | $67,787.87 | $378.73 | $0.00 | $383.28 | $68,549.88 |
| 126 | $68,549.88 | $378.73 | $0.00 | $387.59 | $69,316.20 |
| 127 | $69,316.20 | $378.73 | $0.00 | $391.92 | $70,086.85 |
| 128 | $70,086.85 | $378.73 | $0.00 | $396.28 | $70,861.86 |
| 129 | $70,861.86 | $378.73 | $0.00 | $400.66 | $71,641.25 |
| 130 | $71,641.25 | $378.73 | $0.00 | $405.07 | $72,425.05 |
| 131 | $72,425.05 | $378.73 | $0.00 | $409.50 | $73,213.28 |
| 132 | $73,213.28 | $378.73 | $0.00 | $413.96 | $74,005.97 |
| 133 | $74,005.97 | $378.73 | $0.00 | $418.44 | $74,803.14 |
| 134 | $74,803.14 | $378.73 | $0.00 | $422.95 | $75,604.82 |
| 135 | $75,604.82 | $378.73 | $0.00 | $427.48 | $76,411.03 |
| 136 | $76,411.03 | $378.73 | $0.00 | $432.04 | $77,221.80 |
| 137 | $77,221.80 | $378.73 | $0.00 | $436.62 | $78,037.15 |
| 138 | $78,037.15 | $378.73 | $0.00 | $441.23 | $78,857.11 |
| 139 | $78,857.11 | $378.73 | $0.00 | $445.87 | $79,681.71 |
| 140 | $79,681.71 | $378.73 | $0.00 | $450.53 | $80,510.97 |
| 141 | $80,510.97 | $378.73 | $0.00 | $455.22 | $81,344.92 |
| 142 | $81,344.92 | $378.73 | $0.00 | $459.94 | $82,183.59 |
| 143 | $82,183.59 | $378.73 | $0.00 | $464.68 | $83,027.00 |
| 144 | $83,027.00 | $378.73 | $0.00 | $469.45 | $83,875.18 |
| 145 | $83,875.18 | $378.73 | $0.00 | $474.24 | $84,728.15 |
| 146 | $84,728.15 | $378.73 | $0.00 | $479.07 | $85,585.95 |
| 147 | $85,585.95 | $378.73 | $0.00 | $483.92 | $86,448.60 |
| 148 | $86,448.60 | $378.73 | $0.00 | $488.79 | $87,316.12 |
| 149 | $87,316.12 | $378.73 | $0.00 | $493.70 | $88,188.55 |
| 150 | $88,188.55 | $378.73 | $0.00 | $498.63 | $89,065.91 |
| 151 | $89,065.91 | $378.73 | $0.00 | $503.59 | $89,948.23 |
| 152 | $89,948.23 | $378.73 | $0.00 | $508.58 | $90,835.54 |
| 153 | $90,835.54 | $378.73 | $0.00 | $513.60 | $91,727.87 |
| 154 | $91,727.87 | $378.73 | $0.00 | $518.64 | $92,625.24 |
| 155 | $92,625.24 | $378.73 | $0.00 | $523.72 | $93,527.69 |
| 156 | $93,527.69 | $378.73 | $0.00 | $528.82 | $94,435.24 |
| 157 | $94,435.24 | $378.73 | $0.00 | $533.95 | $95,347.92 |
| 158 | $95,347.92 | $378.73 | $0.00 | $539.11 | $96,265.76 |
| 159 | $96,265.76 | $378.73 | $0.00 | $544.30 | $97,188.79 |
| 160 | $97,188.79 | $378.73 | $0.00 | $549.52 | $98,117.04 |
| 161 | $98,117.04 | $378.73 | $0.00 | $554.77 | $99,050.54 |
| 162 | $99,050.54 | $378.73 | $0.00 | $560.05 | $99,989.32 |
| 163 | $99,989.32 | $378.73 | $0.00 | $565.35 | $100,933.40 |
| 164 | $100,933.40 | $378.73 | $0.00 | $570.69 | $101,882.82 |
| 165 | $101,882.82 | $378.73 | $0.00 | $576.06 | $102,837.61 |
| 166 | $102,837.61 | $378.73 | $0.00 | $581.46 | $103,797.80 |
| 167 | $103,797.80 | $378.73 | $0.00 | $586.89 | $104,763.42 |
| 168 | $104,763.42 | $378.73 | $0.00 | $592.35 | $105,734.50 |
| 169 | $105,734.50 | $378.73 | $0.00 | $597.84 | $106,711.07 |
| 170 | $106,711.07 | $378.73 | $0.00 | $603.36 | $107,693.16 |
| 171 | $107,693.16 | $378.73 | $0.00 | $608.91 | $108,680.80 |
| 172 | $108,680.80 | $378.73 | $0.00 | $614.50 | $109,674.03 |
| 173 | $109,674.03 | $378.73 | $0.00 | $620.11 | $110,672.87 |
| 174 | $110,672.87 | $378.73 | $0.00 | $625.76 | $111,677.36 |
| 175 | $111,677.36 | $378.73 | $0.00 | $631.44 | $112,687.53 |
| 176 | $112,687.53 | $378.73 | $0.00 | $637.15 | $113,703.41 |
| 177 | $113,703.41 | $378.73 | $0.00 | $642.90 | $114,725.04 |
| 178 | $114,725.04 | $378.73 | $0.00 | $648.67 | $115,752.44 |
| 179 | $115,752.44 | $378.73 | $0.00 | $654.48 | $116,785.65 |
| 180 | $116,785.65 | $378.73 | $0.00 | $660.32 | $117,824.70 |
| 181 | $117,824.70 | $378.73 | $0.00 | $666.20 | $118,869.63 |
| 182 | $118,869.63 | $378.73 | $0.00 | $672.11 | $119,920.47 |
| 183 | $119,920.47 | $378.73 | $0.00 | $678.05 | $120,977.25 |
| 184 | $120,977.25 | $378.73 | $0.00 | $684.02 | $122,040.00 |
| 185 | $122,040.00 | $378.73 | $0.00 | $690.03 | $123,108.76 |
| 186 | $123,108.76 | $378.73 | $0.00 | $696.07 | $124,183.56 |
| 187 | $124,183.56 | $378.73 | $0.00 | $702.15 | $125,264.44 |
| 188 | $125,264.44 | $378.73 | $0.00 | $708.26 | $126,351.43 |
| 189 | $126,351.43 | $378.73 | $0.00 | $714.41 | $127,444.57 |
| 190 | $127,444.57 | $378.73 | $0.00 | $720.59 | $128,543.89 |
| 191 | $128,543.89 | $378.73 | $0.00 | $726.81 | $129,649.43 |
| 192 | $129,649.43 | $378.73 | $0.00 | $733.06 | $130,761.22 |
| 193 | $130,761.22 | $378.73 | $0.00 | $739.34 | $131,879.29 |
| 194 | $131,879.29 | $378.73 | $0.00 | $745.66 | $133,003.68 |
| 195 | $133,003.68 | $378.73 | $0.00 | $752.02 | $134,134.43 |
| 196 | $134,134.43 | $378.73 | $0.00 | $758.42 | $135,271.58 |
| 197 | $135,271.58 | $378.73 | $0.00 | $764.85 | $136,415.16 |
| 198 | $136,415.16 | $378.73 | $0.00 | $771.31 | $137,565.20 |
| 199 | $137,565.20 | $378.73 | $0.00 | $777.81 | $138,721.74 |
| 200 | $138,721.74 | $378.73 | $0.00 | $784.35 | $139,884.82 |
| 201 | $139,884.82 | $378.73 | $0.00 | $790.93 | $141,054.48 |
| 202 | $141,054.48 | $378.73 | $0.00 | $797.54 | $142,230.75 |
| 203 | $142,230.75 | $378.73 | $0.00 | $804.19 | $143,413.67 |
| 204 | $143,413.67 | $378.73 | $0.00 | $810.88 | $144,603.28 |
| 205 | $144,603.28 | $378.73 | $0.00 | $817.61 | $145,799.62 |
| 206 | $145,799.62 | $378.73 | $0.00 | $824.37 | $147,002.72 |
| 207 | $147,002.72 | $378.73 | $0.00 | $831.17 | $148,212.62 |
| 208 | $148,212.62 | $378.73 | $0.00 | $838.02 | $149,429.37 |
| 209 | $149,429.37 | $378.73 | $0.00 | $844.90 | $150,653.00 |
| 210 | $150,653.00 | $378.73 | $0.00 | $851.81 | $151,883.54 |
| 211 | $151,883.54 | $378.73 | $0.00 | $858.77 | $153,121.04 |
| 212 | $153,121.04 | $378.73 | $0.00 | $865.77 | $154,365.54 |
| 213 | $154,365.54 | $378.73 | $0.00 | $872.81 | $155,617.08 |
| 214 | $155,617.08 | $378.73 | $0.00 | $879.88 | $156,875.69 |
| 215 | $156,875.69 | $378.73 | $0.00 | $887.00 | $158,141.42 |
| 216 | $158,141.42 | $378.73 | $0.00 | $894.15 | $159,414.30 |
| 217 | $159,414.30 | $378.73 | $44,402.12 | $901.35 | $116,292.26 |
| 218 | $116,292.26 | $378.73 | $0.00 | $657.53 | $117,328.52 |
| 219 | $117,328.52 | $378.73 | $0.00 | $663.39 | $118,370.64 |
| 220 | $118,370.64 | $378.73 | $0.00 | $669.28 | $119,418.65 |
| 221 | $119,418.65 | $378.73 | $0.00 | $675.21 | $120,472.59 |
| 222 | $120,472.59 | $378.73 | $0.00 | $681.17 | $121,532.49 |
| 223 | $121,532.49 | $378.73 | $0.00 | $687.16 | $122,598.38 |
| 224 | $122,598.38 | $378.73 | $0.00 | $693.19 | $123,670.30 |
| 225 | $123,670.30 | $378.73 | $0.00 | $699.25 | $124,748.28 |
| 226 | $124,748.28 | $378.73 | $0.00 | $705.34 | $125,832.35 |
| 227 | $125,832.35 | $378.73 | $0.00 | $711.47 | $126,922.55 |
| 228 | $126,922.55 | $378.73 | $0.00 | $717.64 | $128,018.92 |
| 229 | $128,018.92 | $378.73 | $46,622.23 | $723.84 | $82,499.26 |
| 230 | $82,499.26 | $378.73 | $0.00 | $466.46 | $83,344.45 |
| 231 | $83,344.45 | $378.73 | $0.00 | $471.24 | $84,194.42 |
| 232 | $84,194.42 | $378.73 | $0.00 | $476.05 | $85,049.20 |
| 233 | $85,049.20 | $378.73 | $0.00 | $480.88 | $85,908.81 |
| 234 | $85,908.81 | $378.73 | $0.00 | $485.74 | $86,773.28 |
| 235 | $86,773.28 | $378.73 | $0.00 | $490.63 | $87,642.64 |
| 236 | $87,642.64 | $378.73 | $0.00 | $495.54 | $88,516.91 |
| 237 | $88,516.91 | $378.73 | $0.00 | $500.49 | $89,396.13 |
| 238 | $89,396.13 | $378.73 | $0.00 | $505.46 | $90,280.32 |
| 239 | $90,280.32 | $378.73 | $0.00 | $510.46 | $91,169.51 |
| 240 | $91,169.51 | $378.73 | $0.00 | $515.49 | $92,063.73 |
| 241 | $92,063.73 | $378.73 | $48,953.34 | $520.54 | $44,009.66 |
| 242 | $44,009.66 | $378.73 | $0.00 | $248.84 | $44,637.23 |
| 243 | $44,637.23 | $378.73 | $0.00 | $252.39 | $45,268.35 |
| 244 | $45,268.35 | $378.73 | $0.00 | $255.95 | $45,903.03 |
| 245 | $45,903.03 | $378.73 | $0.00 | $259.54 | $46,541.30 |
| 246 | $46,541.30 | $378.73 | $0.00 | $263.15 | $47,183.18 |
| 247 | $47,183.18 | $378.73 | $0.00 | $266.78 | $47,828.69 |
| 248 | $47,828.69 | $378.73 | $0.00 | $270.43 | $48,477.85 |
| 249 | $48,477.85 | $378.73 | $0.00 | $274.10 | $49,130.68 |
| 250 | $49,130.68 | $378.73 | $0.00 | $277.79 | $49,787.20 |
| 251 | $49,787.20 | $378.73 | $0.00 | $281.50 | $50,447.43 |
| 252 | $50,447.43 | $378.73 | $0.00 | $285.24 | $51,111.40 |
| 253 | $51,111.40 | $0.00 | $51,401.01 | $288.99 | ($0.62) |