| Estimated Annual Cost in 2042 | $191,988 |
| Monthly savings required | $1,517 |
How much will it cost to send your child to St. Mary's University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $767,953.21 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,517.32 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 | $51,174.00 |
| 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 St. Mary's University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,517.32 | $0.00 | $0.00 | $1,517.32 |
| 2 | $1,517.32 | $1,517.32 | $0.00 | $8.58 | $3,043.22 |
| 3 | $3,043.22 | $1,517.32 | $0.00 | $17.21 | $4,577.75 |
| 4 | $4,577.75 | $1,517.32 | $0.00 | $25.88 | $6,120.95 |
| 5 | $6,120.95 | $1,517.32 | $0.00 | $34.61 | $7,672.88 |
| 6 | $7,672.88 | $1,517.32 | $0.00 | $43.38 | $9,233.58 |
| 7 | $9,233.58 | $1,517.32 | $0.00 | $52.21 | $10,803.11 |
| 8 | $10,803.11 | $1,517.32 | $0.00 | $61.08 | $12,381.51 |
| 9 | $12,381.51 | $1,517.32 | $0.00 | $70.01 | $13,968.84 |
| 10 | $13,968.84 | $1,517.32 | $0.00 | $78.98 | $15,565.14 |
| 11 | $15,565.14 | $1,517.32 | $0.00 | $88.01 | $17,170.47 |
| 12 | $17,170.47 | $1,517.32 | $0.00 | $97.08 | $18,784.87 |
| 13 | $18,784.87 | $1,517.32 | $0.00 | $106.21 | $20,408.40 |
| 14 | $20,408.40 | $1,517.32 | $0.00 | $115.39 | $22,041.11 |
| 15 | $22,041.11 | $1,517.32 | $0.00 | $124.62 | $23,683.05 |
| 16 | $23,683.05 | $1,517.32 | $0.00 | $133.91 | $25,334.28 |
| 17 | $25,334.28 | $1,517.32 | $0.00 | $143.24 | $26,994.84 |
| 18 | $26,994.84 | $1,517.32 | $0.00 | $152.63 | $28,664.79 |
| 19 | $28,664.79 | $1,517.32 | $0.00 | $162.07 | $30,344.18 |
| 20 | $30,344.18 | $1,517.32 | $0.00 | $171.57 | $32,033.07 |
| 21 | $32,033.07 | $1,517.32 | $0.00 | $181.12 | $33,731.51 |
| 22 | $33,731.51 | $1,517.32 | $0.00 | $190.72 | $35,439.55 |
| 23 | $35,439.55 | $1,517.32 | $0.00 | $200.38 | $37,157.25 |
| 24 | $37,157.25 | $1,517.32 | $0.00 | $210.09 | $38,884.66 |
| 25 | $38,884.66 | $1,517.32 | $0.00 | $219.86 | $40,621.84 |
| 26 | $40,621.84 | $1,517.32 | $0.00 | $229.68 | $42,368.84 |
| 27 | $42,368.84 | $1,517.32 | $0.00 | $239.56 | $44,125.72 |
| 28 | $44,125.72 | $1,517.32 | $0.00 | $249.49 | $45,892.53 |
| 29 | $45,892.53 | $1,517.32 | $0.00 | $259.48 | $47,669.33 |
| 30 | $47,669.33 | $1,517.32 | $0.00 | $269.53 | $49,456.18 |
| 31 | $49,456.18 | $1,517.32 | $0.00 | $279.63 | $51,253.13 |
| 32 | $51,253.13 | $1,517.32 | $0.00 | $289.79 | $53,060.24 |
| 33 | $53,060.24 | $1,517.32 | $0.00 | $300.01 | $54,877.57 |
| 34 | $54,877.57 | $1,517.32 | $0.00 | $310.29 | $56,705.18 |
| 35 | $56,705.18 | $1,517.32 | $0.00 | $320.62 | $58,543.12 |
| 36 | $58,543.12 | $1,517.32 | $0.00 | $331.01 | $60,391.45 |
| 37 | $60,391.45 | $1,517.32 | $0.00 | $341.46 | $62,250.23 |
| 38 | $62,250.23 | $1,517.32 | $0.00 | $351.97 | $64,119.52 |
| 39 | $64,119.52 | $1,517.32 | $0.00 | $362.54 | $65,999.38 |
| 40 | $65,999.38 | $1,517.32 | $0.00 | $373.17 | $67,889.87 |
| 41 | $67,889.87 | $1,517.32 | $0.00 | $383.86 | $69,791.05 |
| 42 | $69,791.05 | $1,517.32 | $0.00 | $394.61 | $71,702.98 |
| 43 | $71,702.98 | $1,517.32 | $0.00 | $405.42 | $73,625.72 |
| 44 | $73,625.72 | $1,517.32 | $0.00 | $416.29 | $75,559.33 |
| 45 | $75,559.33 | $1,517.32 | $0.00 | $427.22 | $77,503.87 |
| 46 | $77,503.87 | $1,517.32 | $0.00 | $438.22 | $79,459.41 |
| 47 | $79,459.41 | $1,517.32 | $0.00 | $449.28 | $81,426.01 |
| 48 | $81,426.01 | $1,517.32 | $0.00 | $460.39 | $83,403.72 |
| 49 | $83,403.72 | $1,517.32 | $0.00 | $471.58 | $85,392.62 |
| 50 | $85,392.62 | $1,517.32 | $0.00 | $482.82 | $87,392.76 |
| 51 | $87,392.76 | $1,517.32 | $0.00 | $494.13 | $89,404.21 |
| 52 | $89,404.21 | $1,517.32 | $0.00 | $505.50 | $91,427.03 |
| 53 | $91,427.03 | $1,517.32 | $0.00 | $516.94 | $93,461.29 |
| 54 | $93,461.29 | $1,517.32 | $0.00 | $528.44 | $95,507.05 |
| 55 | $95,507.05 | $1,517.32 | $0.00 | $540.01 | $97,564.38 |
| 56 | $97,564.38 | $1,517.32 | $0.00 | $551.64 | $99,633.34 |
| 57 | $99,633.34 | $1,517.32 | $0.00 | $563.34 | $101,714.00 |
| 58 | $101,714.00 | $1,517.32 | $0.00 | $575.11 | $103,806.43 |
| 59 | $103,806.43 | $1,517.32 | $0.00 | $586.94 | $105,910.69 |
| 60 | $105,910.69 | $1,517.32 | $0.00 | $598.83 | $108,026.84 |
| 61 | $108,026.84 | $1,517.32 | $0.00 | $610.80 | $110,154.96 |
| 62 | $110,154.96 | $1,517.32 | $0.00 | $622.83 | $112,295.11 |
| 63 | $112,295.11 | $1,517.32 | $0.00 | $634.93 | $114,447.36 |
| 64 | $114,447.36 | $1,517.32 | $0.00 | $647.10 | $116,611.78 |
| 65 | $116,611.78 | $1,517.32 | $0.00 | $659.34 | $118,788.44 |
| 66 | $118,788.44 | $1,517.32 | $0.00 | $671.65 | $120,977.41 |
| 67 | $120,977.41 | $1,517.32 | $0.00 | $684.02 | $123,178.75 |
| 68 | $123,178.75 | $1,517.32 | $0.00 | $696.47 | $125,392.54 |
| 69 | $125,392.54 | $1,517.32 | $0.00 | $708.99 | $127,618.85 |
| 70 | $127,618.85 | $1,517.32 | $0.00 | $721.58 | $129,857.75 |
| 71 | $129,857.75 | $1,517.32 | $0.00 | $734.23 | $132,109.30 |
| 72 | $132,109.30 | $1,517.32 | $0.00 | $746.97 | $134,373.59 |
| 73 | $134,373.59 | $1,517.32 | $0.00 | $759.77 | $136,650.68 |
| 74 | $136,650.68 | $1,517.32 | $0.00 | $772.64 | $138,940.64 |
| 75 | $138,940.64 | $1,517.32 | $0.00 | $785.59 | $141,243.55 |
| 76 | $141,243.55 | $1,517.32 | $0.00 | $798.61 | $143,559.48 |
| 77 | $143,559.48 | $1,517.32 | $0.00 | $811.71 | $145,888.51 |
| 78 | $145,888.51 | $1,517.32 | $0.00 | $824.87 | $148,230.70 |
| 79 | $148,230.70 | $1,517.32 | $0.00 | $838.12 | $150,586.14 |
| 80 | $150,586.14 | $1,517.32 | $0.00 | $851.44 | $152,954.90 |
| 81 | $152,954.90 | $1,517.32 | $0.00 | $864.83 | $155,337.05 |
| 82 | $155,337.05 | $1,517.32 | $0.00 | $878.30 | $157,732.67 |
| 83 | $157,732.67 | $1,517.32 | $0.00 | $891.84 | $160,141.83 |
| 84 | $160,141.83 | $1,517.32 | $0.00 | $905.47 | $162,564.62 |
| 85 | $162,564.62 | $1,517.32 | $0.00 | $919.16 | $165,001.10 |
| 86 | $165,001.10 | $1,517.32 | $0.00 | $932.94 | $167,451.36 |
| 87 | $167,451.36 | $1,517.32 | $0.00 | $946.79 | $169,915.47 |
| 88 | $169,915.47 | $1,517.32 | $0.00 | $960.73 | $172,393.52 |
| 89 | $172,393.52 | $1,517.32 | $0.00 | $974.74 | $174,885.58 |
| 90 | $174,885.58 | $1,517.32 | $0.00 | $988.83 | $177,391.73 |
| 91 | $177,391.73 | $1,517.32 | $0.00 | $1,003.00 | $179,912.05 |
| 92 | $179,912.05 | $1,517.32 | $0.00 | $1,017.25 | $182,446.62 |
| 93 | $182,446.62 | $1,517.32 | $0.00 | $1,031.58 | $184,995.52 |
| 94 | $184,995.52 | $1,517.32 | $0.00 | $1,045.99 | $187,558.83 |
| 95 | $187,558.83 | $1,517.32 | $0.00 | $1,060.48 | $190,136.63 |
| 96 | $190,136.63 | $1,517.32 | $0.00 | $1,075.06 | $192,729.01 |
| 97 | $192,729.01 | $1,517.32 | $0.00 | $1,089.72 | $195,336.05 |
| 98 | $195,336.05 | $1,517.32 | $0.00 | $1,104.46 | $197,957.83 |
| 99 | $197,957.83 | $1,517.32 | $0.00 | $1,119.28 | $200,594.43 |
| 100 | $200,594.43 | $1,517.32 | $0.00 | $1,134.19 | $203,245.94 |
| 101 | $203,245.94 | $1,517.32 | $0.00 | $1,149.18 | $205,912.44 |
| 102 | $205,912.44 | $1,517.32 | $0.00 | $1,164.26 | $208,594.02 |
| 103 | $208,594.02 | $1,517.32 | $0.00 | $1,179.42 | $211,290.76 |
| 104 | $211,290.76 | $1,517.32 | $0.00 | $1,194.67 | $214,002.75 |
| 105 | $214,002.75 | $1,517.32 | $0.00 | $1,210.00 | $216,730.07 |
| 106 | $216,730.07 | $1,517.32 | $0.00 | $1,225.42 | $219,472.81 |
| 107 | $219,472.81 | $1,517.32 | $0.00 | $1,240.93 | $222,231.06 |
| 108 | $222,231.06 | $1,517.32 | $0.00 | $1,256.53 | $225,004.91 |
| 109 | $225,004.91 | $1,517.32 | $0.00 | $1,272.21 | $227,794.44 |
| 110 | $227,794.44 | $1,517.32 | $0.00 | $1,287.98 | $230,599.74 |
| 111 | $230,599.74 | $1,517.32 | $0.00 | $1,303.84 | $233,420.90 |
| 112 | $233,420.90 | $1,517.32 | $0.00 | $1,319.80 | $236,258.02 |
| 113 | $236,258.02 | $1,517.32 | $0.00 | $1,335.84 | $239,111.18 |
| 114 | $239,111.18 | $1,517.32 | $0.00 | $1,351.97 | $241,980.47 |
| 115 | $241,980.47 | $1,517.32 | $0.00 | $1,368.19 | $244,865.98 |
| 116 | $244,865.98 | $1,517.32 | $0.00 | $1,384.51 | $247,767.81 |
| 117 | $247,767.81 | $1,517.32 | $0.00 | $1,400.92 | $250,686.05 |
| 118 | $250,686.05 | $1,517.32 | $0.00 | $1,417.42 | $253,620.79 |
| 119 | $253,620.79 | $1,517.32 | $0.00 | $1,434.01 | $256,572.12 |
| 120 | $256,572.12 | $1,517.32 | $0.00 | $1,450.70 | $259,540.14 |
| 121 | $259,540.14 | $1,517.32 | $0.00 | $1,467.48 | $262,524.94 |
| 122 | $262,524.94 | $1,517.32 | $0.00 | $1,484.35 | $265,526.61 |
| 123 | $265,526.61 | $1,517.32 | $0.00 | $1,501.33 | $268,545.26 |
| 124 | $268,545.26 | $1,517.32 | $0.00 | $1,518.39 | $271,580.97 |
| 125 | $271,580.97 | $1,517.32 | $0.00 | $1,535.56 | $274,633.85 |
| 126 | $274,633.85 | $1,517.32 | $0.00 | $1,552.82 | $277,703.99 |
| 127 | $277,703.99 | $1,517.32 | $0.00 | $1,570.18 | $280,791.49 |
| 128 | $280,791.49 | $1,517.32 | $0.00 | $1,587.64 | $283,896.45 |
| 129 | $283,896.45 | $1,517.32 | $0.00 | $1,605.19 | $287,018.96 |
| 130 | $287,018.96 | $1,517.32 | $0.00 | $1,622.85 | $290,159.13 |
| 131 | $290,159.13 | $1,517.32 | $0.00 | $1,640.60 | $293,317.05 |
| 132 | $293,317.05 | $1,517.32 | $0.00 | $1,658.46 | $296,492.83 |
| 133 | $296,492.83 | $1,517.32 | $0.00 | $1,676.41 | $299,686.56 |
| 134 | $299,686.56 | $1,517.32 | $0.00 | $1,694.47 | $302,898.35 |
| 135 | $302,898.35 | $1,517.32 | $0.00 | $1,712.63 | $306,128.30 |
| 136 | $306,128.30 | $1,517.32 | $0.00 | $1,730.89 | $309,376.51 |
| 137 | $309,376.51 | $1,517.32 | $0.00 | $1,749.26 | $312,643.09 |
| 138 | $312,643.09 | $1,517.32 | $0.00 | $1,767.73 | $315,928.14 |
| 139 | $315,928.14 | $1,517.32 | $0.00 | $1,786.30 | $319,231.76 |
| 140 | $319,231.76 | $1,517.32 | $0.00 | $1,804.98 | $322,554.06 |
| 141 | $322,554.06 | $1,517.32 | $0.00 | $1,823.77 | $325,895.15 |
| 142 | $325,895.15 | $1,517.32 | $0.00 | $1,842.66 | $329,255.13 |
| 143 | $329,255.13 | $1,517.32 | $0.00 | $1,861.66 | $332,634.11 |
| 144 | $332,634.11 | $1,517.32 | $0.00 | $1,880.76 | $336,032.19 |
| 145 | $336,032.19 | $1,517.32 | $0.00 | $1,899.97 | $339,449.48 |
| 146 | $339,449.48 | $1,517.32 | $0.00 | $1,919.30 | $342,886.10 |
| 147 | $342,886.10 | $1,517.32 | $0.00 | $1,938.73 | $346,342.15 |
| 148 | $346,342.15 | $1,517.32 | $0.00 | $1,958.27 | $349,817.74 |
| 149 | $349,817.74 | $1,517.32 | $0.00 | $1,977.92 | $353,312.98 |
| 150 | $353,312.98 | $1,517.32 | $0.00 | $1,997.68 | $356,827.98 |
| 151 | $356,827.98 | $1,517.32 | $0.00 | $2,017.56 | $360,362.86 |
| 152 | $360,362.86 | $1,517.32 | $0.00 | $2,037.54 | $363,917.72 |
| 153 | $363,917.72 | $1,517.32 | $0.00 | $2,057.64 | $367,492.68 |
| 154 | $367,492.68 | $1,517.32 | $0.00 | $2,077.86 | $371,087.86 |
| 155 | $371,087.86 | $1,517.32 | $0.00 | $2,098.18 | $374,703.36 |
| 156 | $374,703.36 | $1,517.32 | $0.00 | $2,118.63 | $378,339.31 |
| 157 | $378,339.31 | $1,517.32 | $0.00 | $2,139.19 | $381,995.82 |
| 158 | $381,995.82 | $1,517.32 | $0.00 | $2,159.86 | $385,673.00 |
| 159 | $385,673.00 | $1,517.32 | $0.00 | $2,180.65 | $389,370.97 |
| 160 | $389,370.97 | $1,517.32 | $0.00 | $2,201.56 | $393,089.85 |
| 161 | $393,089.85 | $1,517.32 | $0.00 | $2,222.59 | $396,829.76 |
| 162 | $396,829.76 | $1,517.32 | $0.00 | $2,243.73 | $400,590.81 |
| 163 | $400,590.81 | $1,517.32 | $0.00 | $2,265.00 | $404,373.13 |
| 164 | $404,373.13 | $1,517.32 | $0.00 | $2,286.38 | $408,176.83 |
| 165 | $408,176.83 | $1,517.32 | $0.00 | $2,307.89 | $412,002.04 |
| 166 | $412,002.04 | $1,517.32 | $0.00 | $2,329.52 | $415,848.88 |
| 167 | $415,848.88 | $1,517.32 | $0.00 | $2,351.27 | $419,717.47 |
| 168 | $419,717.47 | $1,517.32 | $0.00 | $2,373.14 | $423,607.93 |
| 169 | $423,607.93 | $1,517.32 | $0.00 | $2,395.14 | $427,520.39 |
| 170 | $427,520.39 | $1,517.32 | $0.00 | $2,417.26 | $431,454.97 |
| 171 | $431,454.97 | $1,517.32 | $0.00 | $2,439.51 | $435,411.80 |
| 172 | $435,411.80 | $1,517.32 | $0.00 | $2,461.88 | $439,391.00 |
| 173 | $439,391.00 | $1,517.32 | $0.00 | $2,484.38 | $443,392.70 |
| 174 | $443,392.70 | $1,517.32 | $0.00 | $2,507.01 | $447,417.03 |
| 175 | $447,417.03 | $1,517.32 | $0.00 | $2,529.76 | $451,464.11 |
| 176 | $451,464.11 | $1,517.32 | $0.00 | $2,552.64 | $455,534.07 |
| 177 | $455,534.07 | $1,517.32 | $0.00 | $2,575.66 | $459,627.05 |
| 178 | $459,627.05 | $1,517.32 | $0.00 | $2,598.80 | $463,743.17 |
| 179 | $463,743.17 | $1,517.32 | $0.00 | $2,622.07 | $467,882.56 |
| 180 | $467,882.56 | $1,517.32 | $0.00 | $2,645.48 | $472,045.36 |
| 181 | $472,045.36 | $1,517.32 | $0.00 | $2,669.01 | $476,231.69 |
| 182 | $476,231.69 | $1,517.32 | $0.00 | $2,692.68 | $480,441.69 |
| 183 | $480,441.69 | $1,517.32 | $0.00 | $2,716.49 | $484,675.50 |
| 184 | $484,675.50 | $1,517.32 | $0.00 | $2,740.43 | $488,933.25 |
| 185 | $488,933.25 | $1,517.32 | $0.00 | $2,764.50 | $493,215.07 |
| 186 | $493,215.07 | $1,517.32 | $0.00 | $2,788.71 | $497,521.10 |
| 187 | $497,521.10 | $1,517.32 | $0.00 | $2,813.06 | $501,851.48 |
| 188 | $501,851.48 | $1,517.32 | $0.00 | $2,837.54 | $506,206.34 |
| 189 | $506,206.34 | $1,517.32 | $0.00 | $2,862.16 | $510,585.82 |
| 190 | $510,585.82 | $1,517.32 | $0.00 | $2,886.93 | $514,990.07 |
| 191 | $514,990.07 | $1,517.32 | $0.00 | $2,911.83 | $519,419.22 |
| 192 | $519,419.22 | $1,517.32 | $0.00 | $2,936.87 | $523,873.41 |
| 193 | $523,873.41 | $1,517.32 | $0.00 | $2,962.06 | $528,352.79 |
| 194 | $528,352.79 | $1,517.32 | $0.00 | $2,987.38 | $532,857.49 |
| 195 | $532,857.49 | $1,517.32 | $0.00 | $3,012.85 | $537,387.66 |
| 196 | $537,387.66 | $1,517.32 | $0.00 | $3,038.47 | $541,943.45 |
| 197 | $541,943.45 | $1,517.32 | $0.00 | $3,064.23 | $546,525.00 |
| 198 | $546,525.00 | $1,517.32 | $0.00 | $3,090.13 | $551,132.45 |
| 199 | $551,132.45 | $1,517.32 | $0.00 | $3,116.18 | $555,765.95 |
| 200 | $555,765.95 | $1,517.32 | $0.00 | $3,142.38 | $560,425.65 |
| 201 | $560,425.65 | $1,517.32 | $0.00 | $3,168.73 | $565,111.70 |
| 202 | $565,111.70 | $1,517.32 | $0.00 | $3,195.22 | $569,824.24 |
| 203 | $569,824.24 | $1,517.32 | $0.00 | $3,221.87 | $574,563.43 |
| 204 | $574,563.43 | $1,517.32 | $0.00 | $3,248.67 | $579,329.42 |
| 205 | $579,329.42 | $1,517.32 | $0.00 | $3,275.61 | $584,122.35 |
| 206 | $584,122.35 | $1,517.32 | $0.00 | $3,302.71 | $588,942.38 |
| 207 | $588,942.38 | $1,517.32 | $0.00 | $3,329.97 | $593,789.67 |
| 208 | $593,789.67 | $1,517.32 | $0.00 | $3,357.37 | $598,664.36 |
| 209 | $598,664.36 | $1,517.32 | $0.00 | $3,384.94 | $603,566.62 |
| 210 | $603,566.62 | $1,517.32 | $0.00 | $3,412.65 | $608,496.59 |
| 211 | $608,496.59 | $1,517.32 | $0.00 | $3,440.53 | $613,454.44 |
| 212 | $613,454.44 | $1,517.32 | $0.00 | $3,468.56 | $618,440.32 |
| 213 | $618,440.32 | $1,517.32 | $0.00 | $3,496.75 | $623,454.39 |
| 214 | $623,454.39 | $1,517.32 | $0.00 | $3,525.10 | $628,496.81 |
| 215 | $628,496.81 | $1,517.32 | $0.00 | $3,553.61 | $633,567.74 |
| 216 | $633,567.74 | $1,517.32 | $0.00 | $3,582.28 | $638,667.34 |
| 217 | $638,667.34 | $1,517.32 | $172,964.65 | $3,611.12 | $470,831.13 |
| 218 | $470,831.13 | $1,517.32 | $0.00 | $2,662.15 | $475,010.60 |
| 219 | $475,010.60 | $1,517.32 | $0.00 | $2,685.78 | $479,213.70 |
| 220 | $479,213.70 | $1,517.32 | $0.00 | $2,709.54 | $483,440.56 |
| 221 | $483,440.56 | $1,517.32 | $0.00 | $2,733.44 | $487,691.32 |
| 222 | $487,691.32 | $1,517.32 | $0.00 | $2,757.48 | $491,966.12 |
| 223 | $491,966.12 | $1,517.32 | $0.00 | $2,781.65 | $496,265.09 |
| 224 | $496,265.09 | $1,517.32 | $0.00 | $2,805.95 | $500,588.36 |
| 225 | $500,588.36 | $1,517.32 | $0.00 | $2,830.40 | $504,936.08 |
| 226 | $504,936.08 | $1,517.32 | $0.00 | $2,854.98 | $509,308.38 |
| 227 | $509,308.38 | $1,517.32 | $0.00 | $2,879.70 | $513,705.40 |
| 228 | $513,705.40 | $1,517.32 | $0.00 | $2,904.57 | $518,127.29 |
| 229 | $518,127.29 | $1,517.32 | $185,072.18 | $2,929.57 | $337,502.00 |
| 230 | $337,502.00 | $1,517.32 | $0.00 | $1,908.29 | $340,927.61 |
| 231 | $340,927.61 | $1,517.32 | $0.00 | $1,927.65 | $344,372.58 |
| 232 | $344,372.58 | $1,517.32 | $0.00 | $1,947.13 | $347,837.03 |
| 233 | $347,837.03 | $1,517.32 | $0.00 | $1,966.72 | $351,321.07 |
| 234 | $351,321.07 | $1,517.32 | $0.00 | $1,986.42 | $354,824.81 |
| 235 | $354,824.81 | $1,517.32 | $0.00 | $2,006.23 | $358,348.36 |
| 236 | $358,348.36 | $1,517.32 | $0.00 | $2,026.15 | $361,891.83 |
| 237 | $361,891.83 | $1,517.32 | $0.00 | $2,046.19 | $365,455.34 |
| 238 | $365,455.34 | $1,517.32 | $0.00 | $2,066.34 | $369,039.00 |
| 239 | $369,039.00 | $1,517.32 | $0.00 | $2,086.60 | $372,642.92 |
| 240 | $372,642.92 | $1,517.32 | $0.00 | $2,106.98 | $376,267.22 |
| 241 | $376,267.22 | $1,517.32 | $198,027.23 | $2,127.47 | $181,884.78 |
| 242 | $181,884.78 | $1,517.32 | $0.00 | $1,028.40 | $184,430.50 |
| 243 | $184,430.50 | $1,517.32 | $0.00 | $1,042.80 | $186,990.62 |
| 244 | $186,990.62 | $1,517.32 | $0.00 | $1,057.27 | $189,565.21 |
| 245 | $189,565.21 | $1,517.32 | $0.00 | $1,071.83 | $192,154.36 |
| 246 | $192,154.36 | $1,517.32 | $0.00 | $1,086.47 | $194,758.15 |
| 247 | $194,758.15 | $1,517.32 | $0.00 | $1,101.19 | $197,376.66 |
| 248 | $197,376.66 | $1,517.32 | $0.00 | $1,116.00 | $200,009.98 |
| 249 | $200,009.98 | $1,517.32 | $0.00 | $1,130.89 | $202,658.19 |
| 250 | $202,658.19 | $1,517.32 | $0.00 | $1,145.86 | $205,321.37 |
| 251 | $205,321.37 | $1,517.32 | $0.00 | $1,160.92 | $207,999.61 |
| 252 | $207,999.61 | $1,517.32 | $0.00 | $1,176.06 | $210,692.99 |
| 253 | $210,692.99 | $0.00 | $211,889.14 | $1,191.29 | -$4.86 |