| Estimated Annual Cost in 2042 | $177,229 |
| Monthly savings required | $1,401 |
How much will it cost to send your child to University of St Thomas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $708,916.82 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,400.68 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 | $47,240.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 University of St Thomas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,400.68 | $0.00 | $0.00 | $1,400.68 |
| 2 | $1,400.68 | $1,400.68 | $0.00 | $7.92 | $2,809.28 |
| 3 | $2,809.28 | $1,400.68 | $0.00 | $15.88 | $4,225.84 |
| 4 | $4,225.84 | $1,400.68 | $0.00 | $23.89 | $5,650.41 |
| 5 | $5,650.41 | $1,400.68 | $0.00 | $31.95 | $7,083.04 |
| 6 | $7,083.04 | $1,400.68 | $0.00 | $40.05 | $8,523.77 |
| 7 | $8,523.77 | $1,400.68 | $0.00 | $48.19 | $9,972.64 |
| 8 | $9,972.64 | $1,400.68 | $0.00 | $56.39 | $11,429.71 |
| 9 | $11,429.71 | $1,400.68 | $0.00 | $64.63 | $12,895.02 |
| 10 | $12,895.02 | $1,400.68 | $0.00 | $72.91 | $14,368.61 |
| 11 | $14,368.61 | $1,400.68 | $0.00 | $81.24 | $15,850.53 |
| 12 | $15,850.53 | $1,400.68 | $0.00 | $89.62 | $17,340.83 |
| 13 | $17,340.83 | $1,400.68 | $0.00 | $98.05 | $18,839.56 |
| 14 | $18,839.56 | $1,400.68 | $0.00 | $106.52 | $20,346.76 |
| 15 | $20,346.76 | $1,400.68 | $0.00 | $115.04 | $21,862.48 |
| 16 | $21,862.48 | $1,400.68 | $0.00 | $123.61 | $23,386.77 |
| 17 | $23,386.77 | $1,400.68 | $0.00 | $132.23 | $24,919.68 |
| 18 | $24,919.68 | $1,400.68 | $0.00 | $140.90 | $26,461.26 |
| 19 | $26,461.26 | $1,400.68 | $0.00 | $149.62 | $28,011.56 |
| 20 | $28,011.56 | $1,400.68 | $0.00 | $158.38 | $29,570.62 |
| 21 | $29,570.62 | $1,400.68 | $0.00 | $167.20 | $31,138.50 |
| 22 | $31,138.50 | $1,400.68 | $0.00 | $176.06 | $32,715.24 |
| 23 | $32,715.24 | $1,400.68 | $0.00 | $184.98 | $34,300.90 |
| 24 | $34,300.90 | $1,400.68 | $0.00 | $193.94 | $35,895.52 |
| 25 | $35,895.52 | $1,400.68 | $0.00 | $202.96 | $37,499.16 |
| 26 | $37,499.16 | $1,400.68 | $0.00 | $212.03 | $39,111.87 |
| 27 | $39,111.87 | $1,400.68 | $0.00 | $221.14 | $40,733.69 |
| 28 | $40,733.69 | $1,400.68 | $0.00 | $230.31 | $42,364.68 |
| 29 | $42,364.68 | $1,400.68 | $0.00 | $239.54 | $44,004.90 |
| 30 | $44,004.90 | $1,400.68 | $0.00 | $248.81 | $45,654.39 |
| 31 | $45,654.39 | $1,400.68 | $0.00 | $258.14 | $47,313.21 |
| 32 | $47,313.21 | $1,400.68 | $0.00 | $267.52 | $48,981.41 |
| 33 | $48,981.41 | $1,400.68 | $0.00 | $276.95 | $50,659.04 |
| 34 | $50,659.04 | $1,400.68 | $0.00 | $286.43 | $52,346.15 |
| 35 | $52,346.15 | $1,400.68 | $0.00 | $295.97 | $54,042.80 |
| 36 | $54,042.80 | $1,400.68 | $0.00 | $305.57 | $55,749.05 |
| 37 | $55,749.05 | $1,400.68 | $0.00 | $315.21 | $57,464.94 |
| 38 | $57,464.94 | $1,400.68 | $0.00 | $324.92 | $59,190.54 |
| 39 | $59,190.54 | $1,400.68 | $0.00 | $334.67 | $60,925.89 |
| 40 | $60,925.89 | $1,400.68 | $0.00 | $344.48 | $62,671.05 |
| 41 | $62,671.05 | $1,400.68 | $0.00 | $354.35 | $64,426.08 |
| 42 | $64,426.08 | $1,400.68 | $0.00 | $364.27 | $66,191.03 |
| 43 | $66,191.03 | $1,400.68 | $0.00 | $374.25 | $67,965.96 |
| 44 | $67,965.96 | $1,400.68 | $0.00 | $384.29 | $69,750.93 |
| 45 | $69,750.93 | $1,400.68 | $0.00 | $394.38 | $71,545.99 |
| 46 | $71,545.99 | $1,400.68 | $0.00 | $404.53 | $73,351.20 |
| 47 | $73,351.20 | $1,400.68 | $0.00 | $414.74 | $75,166.62 |
| 48 | $75,166.62 | $1,400.68 | $0.00 | $425.00 | $76,992.30 |
| 49 | $76,992.30 | $1,400.68 | $0.00 | $435.33 | $78,828.31 |
| 50 | $78,828.31 | $1,400.68 | $0.00 | $445.71 | $80,674.70 |
| 51 | $80,674.70 | $1,400.68 | $0.00 | $456.15 | $82,531.53 |
| 52 | $82,531.53 | $1,400.68 | $0.00 | $466.65 | $84,398.86 |
| 53 | $84,398.86 | $1,400.68 | $0.00 | $477.20 | $86,276.74 |
| 54 | $86,276.74 | $1,400.68 | $0.00 | $487.82 | $88,165.24 |
| 55 | $88,165.24 | $1,400.68 | $0.00 | $498.50 | $90,064.42 |
| 56 | $90,064.42 | $1,400.68 | $0.00 | $509.24 | $91,974.34 |
| 57 | $91,974.34 | $1,400.68 | $0.00 | $520.04 | $93,895.06 |
| 58 | $93,895.06 | $1,400.68 | $0.00 | $530.90 | $95,826.64 |
| 59 | $95,826.64 | $1,400.68 | $0.00 | $541.82 | $97,769.14 |
| 60 | $97,769.14 | $1,400.68 | $0.00 | $552.80 | $99,722.62 |
| 61 | $99,722.62 | $1,400.68 | $0.00 | $563.85 | $101,687.15 |
| 62 | $101,687.15 | $1,400.68 | $0.00 | $574.95 | $103,662.78 |
| 63 | $103,662.78 | $1,400.68 | $0.00 | $586.12 | $105,649.58 |
| 64 | $105,649.58 | $1,400.68 | $0.00 | $597.36 | $107,647.62 |
| 65 | $107,647.62 | $1,400.68 | $0.00 | $608.66 | $109,656.96 |
| 66 | $109,656.96 | $1,400.68 | $0.00 | $620.02 | $111,677.66 |
| 67 | $111,677.66 | $1,400.68 | $0.00 | $631.44 | $113,709.78 |
| 68 | $113,709.78 | $1,400.68 | $0.00 | $642.93 | $115,753.39 |
| 69 | $115,753.39 | $1,400.68 | $0.00 | $654.49 | $117,808.56 |
| 70 | $117,808.56 | $1,400.68 | $0.00 | $666.11 | $119,875.35 |
| 71 | $119,875.35 | $1,400.68 | $0.00 | $677.79 | $121,953.82 |
| 72 | $121,953.82 | $1,400.68 | $0.00 | $689.54 | $124,044.04 |
| 73 | $124,044.04 | $1,400.68 | $0.00 | $701.36 | $126,146.08 |
| 74 | $126,146.08 | $1,400.68 | $0.00 | $713.25 | $128,260.01 |
| 75 | $128,260.01 | $1,400.68 | $0.00 | $725.20 | $130,385.89 |
| 76 | $130,385.89 | $1,400.68 | $0.00 | $737.22 | $132,523.79 |
| 77 | $132,523.79 | $1,400.68 | $0.00 | $749.31 | $134,673.78 |
| 78 | $134,673.78 | $1,400.68 | $0.00 | $761.47 | $136,835.93 |
| 79 | $136,835.93 | $1,400.68 | $0.00 | $773.69 | $139,010.30 |
| 80 | $139,010.30 | $1,400.68 | $0.00 | $785.98 | $141,196.96 |
| 81 | $141,196.96 | $1,400.68 | $0.00 | $798.35 | $143,395.99 |
| 82 | $143,395.99 | $1,400.68 | $0.00 | $810.78 | $145,607.45 |
| 83 | $145,607.45 | $1,400.68 | $0.00 | $823.29 | $147,831.42 |
| 84 | $147,831.42 | $1,400.68 | $0.00 | $835.86 | $150,067.96 |
| 85 | $150,067.96 | $1,400.68 | $0.00 | $848.51 | $152,317.15 |
| 86 | $152,317.15 | $1,400.68 | $0.00 | $861.22 | $154,579.05 |
| 87 | $154,579.05 | $1,400.68 | $0.00 | $874.01 | $156,853.74 |
| 88 | $156,853.74 | $1,400.68 | $0.00 | $886.87 | $159,141.29 |
| 89 | $159,141.29 | $1,400.68 | $0.00 | $899.81 | $161,441.78 |
| 90 | $161,441.78 | $1,400.68 | $0.00 | $912.82 | $163,755.28 |
| 91 | $163,755.28 | $1,400.68 | $0.00 | $925.90 | $166,081.86 |
| 92 | $166,081.86 | $1,400.68 | $0.00 | $939.05 | $168,421.59 |
| 93 | $168,421.59 | $1,400.68 | $0.00 | $952.28 | $170,774.55 |
| 94 | $170,774.55 | $1,400.68 | $0.00 | $965.58 | $173,140.81 |
| 95 | $173,140.81 | $1,400.68 | $0.00 | $978.96 | $175,520.45 |
| 96 | $175,520.45 | $1,400.68 | $0.00 | $992.42 | $177,913.55 |
| 97 | $177,913.55 | $1,400.68 | $0.00 | $1,005.95 | $180,320.18 |
| 98 | $180,320.18 | $1,400.68 | $0.00 | $1,019.56 | $182,740.42 |
| 99 | $182,740.42 | $1,400.68 | $0.00 | $1,033.24 | $185,174.34 |
| 100 | $185,174.34 | $1,400.68 | $0.00 | $1,047.00 | $187,622.02 |
| 101 | $187,622.02 | $1,400.68 | $0.00 | $1,060.84 | $190,083.54 |
| 102 | $190,083.54 | $1,400.68 | $0.00 | $1,074.76 | $192,558.98 |
| 103 | $192,558.98 | $1,400.68 | $0.00 | $1,088.76 | $195,048.42 |
| 104 | $195,048.42 | $1,400.68 | $0.00 | $1,102.83 | $197,551.93 |
| 105 | $197,551.93 | $1,400.68 | $0.00 | $1,116.99 | $200,069.60 |
| 106 | $200,069.60 | $1,400.68 | $0.00 | $1,131.22 | $202,601.50 |
| 107 | $202,601.50 | $1,400.68 | $0.00 | $1,145.54 | $205,147.72 |
| 108 | $205,147.72 | $1,400.68 | $0.00 | $1,159.94 | $207,708.34 |
| 109 | $207,708.34 | $1,400.68 | $0.00 | $1,174.41 | $210,283.43 |
| 110 | $210,283.43 | $1,400.68 | $0.00 | $1,188.97 | $212,873.08 |
| 111 | $212,873.08 | $1,400.68 | $0.00 | $1,203.62 | $215,477.38 |
| 112 | $215,477.38 | $1,400.68 | $0.00 | $1,218.34 | $218,096.40 |
| 113 | $218,096.40 | $1,400.68 | $0.00 | $1,233.15 | $220,730.23 |
| 114 | $220,730.23 | $1,400.68 | $0.00 | $1,248.04 | $223,378.95 |
| 115 | $223,378.95 | $1,400.68 | $0.00 | $1,263.02 | $226,042.65 |
| 116 | $226,042.65 | $1,400.68 | $0.00 | $1,278.08 | $228,721.41 |
| 117 | $228,721.41 | $1,400.68 | $0.00 | $1,293.22 | $231,415.31 |
| 118 | $231,415.31 | $1,400.68 | $0.00 | $1,308.46 | $234,124.45 |
| 119 | $234,124.45 | $1,400.68 | $0.00 | $1,323.77 | $236,848.90 |
| 120 | $236,848.90 | $1,400.68 | $0.00 | $1,339.18 | $239,588.76 |
| 121 | $239,588.76 | $1,400.68 | $0.00 | $1,354.67 | $242,344.11 |
| 122 | $242,344.11 | $1,400.68 | $0.00 | $1,370.25 | $245,115.04 |
| 123 | $245,115.04 | $1,400.68 | $0.00 | $1,385.92 | $247,901.64 |
| 124 | $247,901.64 | $1,400.68 | $0.00 | $1,401.67 | $250,703.99 |
| 125 | $250,703.99 | $1,400.68 | $0.00 | $1,417.52 | $253,522.19 |
| 126 | $253,522.19 | $1,400.68 | $0.00 | $1,433.45 | $256,356.32 |
| 127 | $256,356.32 | $1,400.68 | $0.00 | $1,449.48 | $259,206.48 |
| 128 | $259,206.48 | $1,400.68 | $0.00 | $1,465.59 | $262,072.75 |
| 129 | $262,072.75 | $1,400.68 | $0.00 | $1,481.80 | $264,955.23 |
| 130 | $264,955.23 | $1,400.68 | $0.00 | $1,498.10 | $267,854.01 |
| 131 | $267,854.01 | $1,400.68 | $0.00 | $1,514.49 | $270,769.18 |
| 132 | $270,769.18 | $1,400.68 | $0.00 | $1,530.97 | $273,700.83 |
| 133 | $273,700.83 | $1,400.68 | $0.00 | $1,547.54 | $276,649.05 |
| 134 | $276,649.05 | $1,400.68 | $0.00 | $1,564.21 | $279,613.94 |
| 135 | $279,613.94 | $1,400.68 | $0.00 | $1,580.98 | $282,595.60 |
| 136 | $282,595.60 | $1,400.68 | $0.00 | $1,597.84 | $285,594.12 |
| 137 | $285,594.12 | $1,400.68 | $0.00 | $1,614.79 | $288,609.59 |
| 138 | $288,609.59 | $1,400.68 | $0.00 | $1,631.84 | $291,642.11 |
| 139 | $291,642.11 | $1,400.68 | $0.00 | $1,648.99 | $294,691.78 |
| 140 | $294,691.78 | $1,400.68 | $0.00 | $1,666.23 | $297,758.69 |
| 141 | $297,758.69 | $1,400.68 | $0.00 | $1,683.57 | $300,842.94 |
| 142 | $300,842.94 | $1,400.68 | $0.00 | $1,701.01 | $303,944.63 |
| 143 | $303,944.63 | $1,400.68 | $0.00 | $1,718.55 | $307,063.86 |
| 144 | $307,063.86 | $1,400.68 | $0.00 | $1,736.18 | $310,200.72 |
| 145 | $310,200.72 | $1,400.68 | $0.00 | $1,753.92 | $313,355.32 |
| 146 | $313,355.32 | $1,400.68 | $0.00 | $1,771.76 | $316,527.76 |
| 147 | $316,527.76 | $1,400.68 | $0.00 | $1,789.69 | $319,718.13 |
| 148 | $319,718.13 | $1,400.68 | $0.00 | $1,807.73 | $322,926.54 |
| 149 | $322,926.54 | $1,400.68 | $0.00 | $1,825.87 | $326,153.09 |
| 150 | $326,153.09 | $1,400.68 | $0.00 | $1,844.12 | $329,397.89 |
| 151 | $329,397.89 | $1,400.68 | $0.00 | $1,862.46 | $332,661.03 |
| 152 | $332,661.03 | $1,400.68 | $0.00 | $1,880.91 | $335,942.62 |
| 153 | $335,942.62 | $1,400.68 | $0.00 | $1,899.47 | $339,242.77 |
| 154 | $339,242.77 | $1,400.68 | $0.00 | $1,918.13 | $342,561.58 |
| 155 | $342,561.58 | $1,400.68 | $0.00 | $1,936.89 | $345,899.15 |
| 156 | $345,899.15 | $1,400.68 | $0.00 | $1,955.76 | $349,255.59 |
| 157 | $349,255.59 | $1,400.68 | $0.00 | $1,974.74 | $352,631.01 |
| 158 | $352,631.01 | $1,400.68 | $0.00 | $1,993.83 | $356,025.52 |
| 159 | $356,025.52 | $1,400.68 | $0.00 | $2,013.02 | $359,439.22 |
| 160 | $359,439.22 | $1,400.68 | $0.00 | $2,032.32 | $362,872.22 |
| 161 | $362,872.22 | $1,400.68 | $0.00 | $2,051.73 | $366,324.63 |
| 162 | $366,324.63 | $1,400.68 | $0.00 | $2,071.25 | $369,796.56 |
| 163 | $369,796.56 | $1,400.68 | $0.00 | $2,090.88 | $373,288.12 |
| 164 | $373,288.12 | $1,400.68 | $0.00 | $2,110.63 | $376,799.43 |
| 165 | $376,799.43 | $1,400.68 | $0.00 | $2,130.48 | $380,330.59 |
| 166 | $380,330.59 | $1,400.68 | $0.00 | $2,150.44 | $383,881.71 |
| 167 | $383,881.71 | $1,400.68 | $0.00 | $2,170.52 | $387,452.91 |
| 168 | $387,452.91 | $1,400.68 | $0.00 | $2,190.72 | $391,044.31 |
| 169 | $391,044.31 | $1,400.68 | $0.00 | $2,211.02 | $394,656.01 |
| 170 | $394,656.01 | $1,400.68 | $0.00 | $2,231.44 | $398,288.13 |
| 171 | $398,288.13 | $1,400.68 | $0.00 | $2,251.98 | $401,940.79 |
| 172 | $401,940.79 | $1,400.68 | $0.00 | $2,272.63 | $405,614.10 |
| 173 | $405,614.10 | $1,400.68 | $0.00 | $2,293.40 | $409,308.18 |
| 174 | $409,308.18 | $1,400.68 | $0.00 | $2,314.29 | $413,023.15 |
| 175 | $413,023.15 | $1,400.68 | $0.00 | $2,335.29 | $416,759.12 |
| 176 | $416,759.12 | $1,400.68 | $0.00 | $2,356.42 | $420,516.22 |
| 177 | $420,516.22 | $1,400.68 | $0.00 | $2,377.66 | $424,294.56 |
| 178 | $424,294.56 | $1,400.68 | $0.00 | $2,399.02 | $428,094.26 |
| 179 | $428,094.26 | $1,400.68 | $0.00 | $2,420.51 | $431,915.45 |
| 180 | $431,915.45 | $1,400.68 | $0.00 | $2,442.11 | $435,758.24 |
| 181 | $435,758.24 | $1,400.68 | $0.00 | $2,463.84 | $439,622.76 |
| 182 | $439,622.76 | $1,400.68 | $0.00 | $2,485.69 | $443,509.13 |
| 183 | $443,509.13 | $1,400.68 | $0.00 | $2,507.67 | $447,417.48 |
| 184 | $447,417.48 | $1,400.68 | $0.00 | $2,529.76 | $451,347.92 |
| 185 | $451,347.92 | $1,400.68 | $0.00 | $2,551.99 | $455,300.59 |
| 186 | $455,300.59 | $1,400.68 | $0.00 | $2,574.34 | $459,275.61 |
| 187 | $459,275.61 | $1,400.68 | $0.00 | $2,596.81 | $463,273.10 |
| 188 | $463,273.10 | $1,400.68 | $0.00 | $2,619.41 | $467,293.19 |
| 189 | $467,293.19 | $1,400.68 | $0.00 | $2,642.14 | $471,336.01 |
| 190 | $471,336.01 | $1,400.68 | $0.00 | $2,665.00 | $475,401.69 |
| 191 | $475,401.69 | $1,400.68 | $0.00 | $2,687.99 | $479,490.36 |
| 192 | $479,490.36 | $1,400.68 | $0.00 | $2,711.11 | $483,602.15 |
| 193 | $483,602.15 | $1,400.68 | $0.00 | $2,734.36 | $487,737.19 |
| 194 | $487,737.19 | $1,400.68 | $0.00 | $2,757.74 | $491,895.61 |
| 195 | $491,895.61 | $1,400.68 | $0.00 | $2,781.25 | $496,077.54 |
| 196 | $496,077.54 | $1,400.68 | $0.00 | $2,804.89 | $500,283.11 |
| 197 | $500,283.11 | $1,400.68 | $0.00 | $2,828.67 | $504,512.46 |
| 198 | $504,512.46 | $1,400.68 | $0.00 | $2,852.59 | $508,765.73 |
| 199 | $508,765.73 | $1,400.68 | $0.00 | $2,876.64 | $513,043.05 |
| 200 | $513,043.05 | $1,400.68 | $0.00 | $2,900.82 | $517,344.55 |
| 201 | $517,344.55 | $1,400.68 | $0.00 | $2,925.14 | $521,670.37 |
| 202 | $521,670.37 | $1,400.68 | $0.00 | $2,949.60 | $526,020.65 |
| 203 | $526,020.65 | $1,400.68 | $0.00 | $2,974.20 | $530,395.53 |
| 204 | $530,395.53 | $1,400.68 | $0.00 | $2,998.93 | $534,795.14 |
| 205 | $534,795.14 | $1,400.68 | $0.00 | $3,023.81 | $539,219.63 |
| 206 | $539,219.63 | $1,400.68 | $0.00 | $3,048.83 | $543,669.14 |
| 207 | $543,669.14 | $1,400.68 | $0.00 | $3,073.98 | $548,143.80 |
| 208 | $548,143.80 | $1,400.68 | $0.00 | $3,099.28 | $552,643.76 |
| 209 | $552,643.76 | $1,400.68 | $0.00 | $3,124.73 | $557,169.17 |
| 210 | $557,169.17 | $1,400.68 | $0.00 | $3,150.32 | $561,720.17 |
| 211 | $561,720.17 | $1,400.68 | $0.00 | $3,176.05 | $566,296.90 |
| 212 | $566,296.90 | $1,400.68 | $0.00 | $3,201.93 | $570,899.51 |
| 213 | $570,899.51 | $1,400.68 | $0.00 | $3,227.95 | $575,528.14 |
| 214 | $575,528.14 | $1,400.68 | $0.00 | $3,254.12 | $580,182.94 |
| 215 | $580,182.94 | $1,400.68 | $0.00 | $3,280.44 | $584,864.06 |
| 216 | $584,864.06 | $1,400.68 | $0.00 | $3,306.91 | $589,571.65 |
| 217 | $589,571.65 | $1,400.68 | $159,668.00 | $3,333.52 | $434,637.85 |
| 218 | $434,637.85 | $1,400.68 | $0.00 | $2,457.51 | $438,496.04 |
| 219 | $438,496.04 | $1,400.68 | $0.00 | $2,479.32 | $442,376.04 |
| 220 | $442,376.04 | $1,400.68 | $0.00 | $2,501.26 | $446,277.98 |
| 221 | $446,277.98 | $1,400.68 | $0.00 | $2,523.32 | $450,201.98 |
| 222 | $450,201.98 | $1,400.68 | $0.00 | $2,545.51 | $454,148.17 |
| 223 | $454,148.17 | $1,400.68 | $0.00 | $2,567.82 | $458,116.67 |
| 224 | $458,116.67 | $1,400.68 | $0.00 | $2,590.26 | $462,107.61 |
| 225 | $462,107.61 | $1,400.68 | $0.00 | $2,612.82 | $466,121.11 |
| 226 | $466,121.11 | $1,400.68 | $0.00 | $2,635.52 | $470,157.31 |
| 227 | $470,157.31 | $1,400.68 | $0.00 | $2,658.34 | $474,216.33 |
| 228 | $474,216.33 | $1,400.68 | $0.00 | $2,681.29 | $478,298.30 |
| 229 | $478,298.30 | $1,400.68 | $170,844.76 | $2,704.37 | $311,558.59 |
| 230 | $311,558.59 | $1,400.68 | $0.00 | $1,761.60 | $314,720.87 |
| 231 | $314,720.87 | $1,400.68 | $0.00 | $1,779.48 | $317,901.03 |
| 232 | $317,901.03 | $1,400.68 | $0.00 | $1,797.46 | $321,099.17 |
| 233 | $321,099.17 | $1,400.68 | $0.00 | $1,815.54 | $324,315.39 |
| 234 | $324,315.39 | $1,400.68 | $0.00 | $1,833.73 | $327,549.80 |
| 235 | $327,549.80 | $1,400.68 | $0.00 | $1,852.01 | $330,802.49 |
| 236 | $330,802.49 | $1,400.68 | $0.00 | $1,870.41 | $334,073.58 |
| 237 | $334,073.58 | $1,400.68 | $0.00 | $1,888.90 | $337,363.16 |
| 238 | $337,363.16 | $1,400.68 | $0.00 | $1,907.50 | $340,671.34 |
| 239 | $340,671.34 | $1,400.68 | $0.00 | $1,926.21 | $343,998.23 |
| 240 | $343,998.23 | $1,400.68 | $0.00 | $1,945.02 | $347,343.93 |
| 241 | $347,343.93 | $1,400.68 | $182,803.89 | $1,963.93 | $167,904.65 |
| 242 | $167,904.65 | $1,400.68 | $0.00 | $949.36 | $170,254.69 |
| 243 | $170,254.69 | $1,400.68 | $0.00 | $962.64 | $172,618.01 |
| 244 | $172,618.01 | $1,400.68 | $0.00 | $976.01 | $174,994.70 |
| 245 | $174,994.70 | $1,400.68 | $0.00 | $989.45 | $177,384.83 |
| 246 | $177,384.83 | $1,400.68 | $0.00 | $1,002.96 | $179,788.47 |
| 247 | $179,788.47 | $1,400.68 | $0.00 | $1,016.55 | $182,205.70 |
| 248 | $182,205.70 | $1,400.68 | $0.00 | $1,030.22 | $184,636.60 |
| 249 | $184,636.60 | $1,400.68 | $0.00 | $1,043.96 | $187,081.24 |
| 250 | $187,081.24 | $1,400.68 | $0.00 | $1,057.78 | $189,539.70 |
| 251 | $189,539.70 | $1,400.68 | $0.00 | $1,071.69 | $192,012.07 |
| 252 | $192,012.07 | $1,400.68 | $0.00 | $1,085.66 | $194,498.41 |
| 253 | $194,498.41 | $0.00 | $195,600.17 | $1,099.72 | -$2.04 |