| Estimated Annual Cost in 2042 | $129,088 |
| Monthly savings required | $1,020 |
How much will it cost to send your child to William Jewell College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $516,350.76 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,020.21 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 | $34,408.00 |
| 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 William Jewell College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,020.21 | $0.00 | $0.00 | $1,020.21 |
| 2 | $1,020.21 | $1,020.21 | $0.00 | $5.77 | $2,046.19 |
| 3 | $2,046.19 | $1,020.21 | $0.00 | $11.57 | $3,077.97 |
| 4 | $3,077.97 | $1,020.21 | $0.00 | $17.40 | $4,115.58 |
| 5 | $4,115.58 | $1,020.21 | $0.00 | $23.27 | $5,159.06 |
| 6 | $5,159.06 | $1,020.21 | $0.00 | $29.17 | $6,208.44 |
| 7 | $6,208.44 | $1,020.21 | $0.00 | $35.10 | $7,263.75 |
| 8 | $7,263.75 | $1,020.21 | $0.00 | $41.07 | $8,325.03 |
| 9 | $8,325.03 | $1,020.21 | $0.00 | $47.07 | $9,392.31 |
| 10 | $9,392.31 | $1,020.21 | $0.00 | $53.11 | $10,465.63 |
| 11 | $10,465.63 | $1,020.21 | $0.00 | $59.17 | $11,545.01 |
| 12 | $11,545.01 | $1,020.21 | $0.00 | $65.28 | $12,630.50 |
| 13 | $12,630.50 | $1,020.21 | $0.00 | $71.41 | $13,722.12 |
| 14 | $13,722.12 | $1,020.21 | $0.00 | $77.59 | $14,819.92 |
| 15 | $14,819.92 | $1,020.21 | $0.00 | $83.79 | $15,923.92 |
| 16 | $15,923.92 | $1,020.21 | $0.00 | $90.04 | $17,034.17 |
| 17 | $17,034.17 | $1,020.21 | $0.00 | $96.31 | $18,150.69 |
| 18 | $18,150.69 | $1,020.21 | $0.00 | $102.63 | $19,273.53 |
| 19 | $19,273.53 | $1,020.21 | $0.00 | $108.98 | $20,402.72 |
| 20 | $20,402.72 | $1,020.21 | $0.00 | $115.36 | $21,538.29 |
| 21 | $21,538.29 | $1,020.21 | $0.00 | $121.78 | $22,680.28 |
| 22 | $22,680.28 | $1,020.21 | $0.00 | $128.24 | $23,828.73 |
| 23 | $23,828.73 | $1,020.21 | $0.00 | $134.73 | $24,983.67 |
| 24 | $24,983.67 | $1,020.21 | $0.00 | $141.26 | $26,145.14 |
| 25 | $26,145.14 | $1,020.21 | $0.00 | $147.83 | $27,313.18 |
| 26 | $27,313.18 | $1,020.21 | $0.00 | $154.43 | $28,487.82 |
| 27 | $28,487.82 | $1,020.21 | $0.00 | $161.07 | $29,669.10 |
| 28 | $29,669.10 | $1,020.21 | $0.00 | $167.75 | $30,857.06 |
| 29 | $30,857.06 | $1,020.21 | $0.00 | $174.47 | $32,051.74 |
| 30 | $32,051.74 | $1,020.21 | $0.00 | $181.23 | $33,253.18 |
| 31 | $33,253.18 | $1,020.21 | $0.00 | $188.02 | $34,461.41 |
| 32 | $34,461.41 | $1,020.21 | $0.00 | $194.85 | $35,676.47 |
| 33 | $35,676.47 | $1,020.21 | $0.00 | $201.72 | $36,898.40 |
| 34 | $36,898.40 | $1,020.21 | $0.00 | $208.63 | $38,127.24 |
| 35 | $38,127.24 | $1,020.21 | $0.00 | $215.58 | $39,363.03 |
| 36 | $39,363.03 | $1,020.21 | $0.00 | $222.56 | $40,605.80 |
| 37 | $40,605.80 | $1,020.21 | $0.00 | $229.59 | $41,855.60 |
| 38 | $41,855.60 | $1,020.21 | $0.00 | $236.66 | $43,112.47 |
| 39 | $43,112.47 | $1,020.21 | $0.00 | $243.76 | $44,376.44 |
| 40 | $44,376.44 | $1,020.21 | $0.00 | $250.91 | $45,647.56 |
| 41 | $45,647.56 | $1,020.21 | $0.00 | $258.10 | $46,925.87 |
| 42 | $46,925.87 | $1,020.21 | $0.00 | $265.33 | $48,211.41 |
| 43 | $48,211.41 | $1,020.21 | $0.00 | $272.59 | $49,504.21 |
| 44 | $49,504.21 | $1,020.21 | $0.00 | $279.90 | $50,804.32 |
| 45 | $50,804.32 | $1,020.21 | $0.00 | $287.26 | $52,111.79 |
| 46 | $52,111.79 | $1,020.21 | $0.00 | $294.65 | $53,426.65 |
| 47 | $53,426.65 | $1,020.21 | $0.00 | $302.08 | $54,748.94 |
| 48 | $54,748.94 | $1,020.21 | $0.00 | $309.56 | $56,078.71 |
| 49 | $56,078.71 | $1,020.21 | $0.00 | $317.08 | $57,416.00 |
| 50 | $57,416.00 | $1,020.21 | $0.00 | $324.64 | $58,760.85 |
| 51 | $58,760.85 | $1,020.21 | $0.00 | $332.24 | $60,113.30 |
| 52 | $60,113.30 | $1,020.21 | $0.00 | $339.89 | $61,473.40 |
| 53 | $61,473.40 | $1,020.21 | $0.00 | $347.58 | $62,841.19 |
| 54 | $62,841.19 | $1,020.21 | $0.00 | $355.31 | $64,216.71 |
| 55 | $64,216.71 | $1,020.21 | $0.00 | $363.09 | $65,600.01 |
| 56 | $65,600.01 | $1,020.21 | $0.00 | $370.91 | $66,991.13 |
| 57 | $66,991.13 | $1,020.21 | $0.00 | $378.78 | $68,390.12 |
| 58 | $68,390.12 | $1,020.21 | $0.00 | $386.69 | $69,797.02 |
| 59 | $69,797.02 | $1,020.21 | $0.00 | $394.64 | $71,211.87 |
| 60 | $71,211.87 | $1,020.21 | $0.00 | $402.64 | $72,634.72 |
| 61 | $72,634.72 | $1,020.21 | $0.00 | $410.69 | $74,065.62 |
| 62 | $74,065.62 | $1,020.21 | $0.00 | $418.78 | $75,504.61 |
| 63 | $75,504.61 | $1,020.21 | $0.00 | $426.91 | $76,951.73 |
| 64 | $76,951.73 | $1,020.21 | $0.00 | $435.10 | $78,407.04 |
| 65 | $78,407.04 | $1,020.21 | $0.00 | $443.32 | $79,870.57 |
| 66 | $79,870.57 | $1,020.21 | $0.00 | $451.60 | $81,342.38 |
| 67 | $81,342.38 | $1,020.21 | $0.00 | $459.92 | $82,822.51 |
| 68 | $82,822.51 | $1,020.21 | $0.00 | $468.29 | $84,311.01 |
| 69 | $84,311.01 | $1,020.21 | $0.00 | $476.71 | $85,807.93 |
| 70 | $85,807.93 | $1,020.21 | $0.00 | $485.17 | $87,313.31 |
| 71 | $87,313.31 | $1,020.21 | $0.00 | $493.68 | $88,827.20 |
| 72 | $88,827.20 | $1,020.21 | $0.00 | $502.24 | $90,349.65 |
| 73 | $90,349.65 | $1,020.21 | $0.00 | $510.85 | $91,880.71 |
| 74 | $91,880.71 | $1,020.21 | $0.00 | $519.51 | $93,420.43 |
| 75 | $93,420.43 | $1,020.21 | $0.00 | $528.21 | $94,968.85 |
| 76 | $94,968.85 | $1,020.21 | $0.00 | $536.97 | $96,526.03 |
| 77 | $96,526.03 | $1,020.21 | $0.00 | $545.77 | $98,092.01 |
| 78 | $98,092.01 | $1,020.21 | $0.00 | $554.63 | $99,666.85 |
| 79 | $99,666.85 | $1,020.21 | $0.00 | $563.53 | $101,250.59 |
| 80 | $101,250.59 | $1,020.21 | $0.00 | $572.49 | $102,843.29 |
| 81 | $102,843.29 | $1,020.21 | $0.00 | $581.49 | $104,444.99 |
| 82 | $104,444.99 | $1,020.21 | $0.00 | $590.55 | $106,055.75 |
| 83 | $106,055.75 | $1,020.21 | $0.00 | $599.65 | $107,675.61 |
| 84 | $107,675.61 | $1,020.21 | $0.00 | $608.81 | $109,304.63 |
| 85 | $109,304.63 | $1,020.21 | $0.00 | $618.02 | $110,942.86 |
| 86 | $110,942.86 | $1,020.21 | $0.00 | $627.29 | $112,590.36 |
| 87 | $112,590.36 | $1,020.21 | $0.00 | $636.60 | $114,247.17 |
| 88 | $114,247.17 | $1,020.21 | $0.00 | $645.97 | $115,913.35 |
| 89 | $115,913.35 | $1,020.21 | $0.00 | $655.39 | $117,588.95 |
| 90 | $117,588.95 | $1,020.21 | $0.00 | $664.87 | $119,274.03 |
| 91 | $119,274.03 | $1,020.21 | $0.00 | $674.39 | $120,968.63 |
| 92 | $120,968.63 | $1,020.21 | $0.00 | $683.97 | $122,672.81 |
| 93 | $122,672.81 | $1,020.21 | $0.00 | $693.61 | $124,386.63 |
| 94 | $124,386.63 | $1,020.21 | $0.00 | $703.30 | $126,110.14 |
| 95 | $126,110.14 | $1,020.21 | $0.00 | $713.05 | $127,843.40 |
| 96 | $127,843.40 | $1,020.21 | $0.00 | $722.85 | $129,586.46 |
| 97 | $129,586.46 | $1,020.21 | $0.00 | $732.70 | $131,339.37 |
| 98 | $131,339.37 | $1,020.21 | $0.00 | $742.61 | $133,102.19 |
| 99 | $133,102.19 | $1,020.21 | $0.00 | $752.58 | $134,874.98 |
| 100 | $134,874.98 | $1,020.21 | $0.00 | $762.60 | $136,657.79 |
| 101 | $136,657.79 | $1,020.21 | $0.00 | $772.68 | $138,450.68 |
| 102 | $138,450.68 | $1,020.21 | $0.00 | $782.82 | $140,253.71 |
| 103 | $140,253.71 | $1,020.21 | $0.00 | $793.01 | $142,066.93 |
| 104 | $142,066.93 | $1,020.21 | $0.00 | $803.27 | $143,890.41 |
| 105 | $143,890.41 | $1,020.21 | $0.00 | $813.58 | $145,724.20 |
| 106 | $145,724.20 | $1,020.21 | $0.00 | $823.95 | $147,568.36 |
| 107 | $147,568.36 | $1,020.21 | $0.00 | $834.37 | $149,422.94 |
| 108 | $149,422.94 | $1,020.21 | $0.00 | $844.86 | $151,288.01 |
| 109 | $151,288.01 | $1,020.21 | $0.00 | $855.40 | $153,163.62 |
| 110 | $153,163.62 | $1,020.21 | $0.00 | $866.01 | $155,049.84 |
| 111 | $155,049.84 | $1,020.21 | $0.00 | $876.67 | $156,946.72 |
| 112 | $156,946.72 | $1,020.21 | $0.00 | $887.40 | $158,854.33 |
| 113 | $158,854.33 | $1,020.21 | $0.00 | $898.19 | $160,772.73 |
| 114 | $160,772.73 | $1,020.21 | $0.00 | $909.03 | $162,701.97 |
| 115 | $162,701.97 | $1,020.21 | $0.00 | $919.94 | $164,642.12 |
| 116 | $164,642.12 | $1,020.21 | $0.00 | $930.91 | $166,593.24 |
| 117 | $166,593.24 | $1,020.21 | $0.00 | $941.94 | $168,555.39 |
| 118 | $168,555.39 | $1,020.21 | $0.00 | $953.04 | $170,528.64 |
| 119 | $170,528.64 | $1,020.21 | $0.00 | $964.19 | $172,513.04 |
| 120 | $172,513.04 | $1,020.21 | $0.00 | $975.41 | $174,508.66 |
| 121 | $174,508.66 | $1,020.21 | $0.00 | $986.70 | $176,515.57 |
| 122 | $176,515.57 | $1,020.21 | $0.00 | $998.04 | $178,533.82 |
| 123 | $178,533.82 | $1,020.21 | $0.00 | $1,009.46 | $180,563.49 |
| 124 | $180,563.49 | $1,020.21 | $0.00 | $1,020.93 | $182,604.63 |
| 125 | $182,604.63 | $1,020.21 | $0.00 | $1,032.47 | $184,657.31 |
| 126 | $184,657.31 | $1,020.21 | $0.00 | $1,044.08 | $186,721.60 |
| 127 | $186,721.60 | $1,020.21 | $0.00 | $1,055.75 | $188,797.56 |
| 128 | $188,797.56 | $1,020.21 | $0.00 | $1,067.49 | $190,885.26 |
| 129 | $190,885.26 | $1,020.21 | $0.00 | $1,079.29 | $192,984.76 |
| 130 | $192,984.76 | $1,020.21 | $0.00 | $1,091.16 | $195,096.13 |
| 131 | $195,096.13 | $1,020.21 | $0.00 | $1,103.10 | $197,219.44 |
| 132 | $197,219.44 | $1,020.21 | $0.00 | $1,115.11 | $199,354.76 |
| 133 | $199,354.76 | $1,020.21 | $0.00 | $1,127.18 | $201,502.15 |
| 134 | $201,502.15 | $1,020.21 | $0.00 | $1,139.32 | $203,661.68 |
| 135 | $203,661.68 | $1,020.21 | $0.00 | $1,151.53 | $205,833.42 |
| 136 | $205,833.42 | $1,020.21 | $0.00 | $1,163.81 | $208,017.44 |
| 137 | $208,017.44 | $1,020.21 | $0.00 | $1,176.16 | $210,213.81 |
| 138 | $210,213.81 | $1,020.21 | $0.00 | $1,188.58 | $212,422.60 |
| 139 | $212,422.60 | $1,020.21 | $0.00 | $1,201.07 | $214,643.88 |
| 140 | $214,643.88 | $1,020.21 | $0.00 | $1,213.63 | $216,877.72 |
| 141 | $216,877.72 | $1,020.21 | $0.00 | $1,226.26 | $219,124.19 |
| 142 | $219,124.19 | $1,020.21 | $0.00 | $1,238.96 | $221,383.36 |
| 143 | $221,383.36 | $1,020.21 | $0.00 | $1,251.73 | $223,655.30 |
| 144 | $223,655.30 | $1,020.21 | $0.00 | $1,264.58 | $225,940.09 |
| 145 | $225,940.09 | $1,020.21 | $0.00 | $1,277.50 | $228,237.80 |
| 146 | $228,237.80 | $1,020.21 | $0.00 | $1,290.49 | $230,548.50 |
| 147 | $230,548.50 | $1,020.21 | $0.00 | $1,303.55 | $232,872.26 |
| 148 | $232,872.26 | $1,020.21 | $0.00 | $1,316.69 | $235,209.16 |
| 149 | $235,209.16 | $1,020.21 | $0.00 | $1,329.91 | $237,559.28 |
| 150 | $237,559.28 | $1,020.21 | $0.00 | $1,343.19 | $239,922.68 |
| 151 | $239,922.68 | $1,020.21 | $0.00 | $1,356.56 | $242,299.45 |
| 152 | $242,299.45 | $1,020.21 | $0.00 | $1,370.00 | $244,689.66 |
| 153 | $244,689.66 | $1,020.21 | $0.00 | $1,383.51 | $247,093.38 |
| 154 | $247,093.38 | $1,020.21 | $0.00 | $1,397.10 | $249,510.69 |
| 155 | $249,510.69 | $1,020.21 | $0.00 | $1,410.77 | $251,941.67 |
| 156 | $251,941.67 | $1,020.21 | $0.00 | $1,424.51 | $254,386.39 |
| 157 | $254,386.39 | $1,020.21 | $0.00 | $1,438.34 | $256,844.94 |
| 158 | $256,844.94 | $1,020.21 | $0.00 | $1,452.24 | $259,317.39 |
| 159 | $259,317.39 | $1,020.21 | $0.00 | $1,466.22 | $261,803.82 |
| 160 | $261,803.82 | $1,020.21 | $0.00 | $1,480.28 | $264,304.31 |
| 161 | $264,304.31 | $1,020.21 | $0.00 | $1,494.41 | $266,818.93 |
| 162 | $266,818.93 | $1,020.21 | $0.00 | $1,508.63 | $269,347.77 |
| 163 | $269,347.77 | $1,020.21 | $0.00 | $1,522.93 | $271,890.91 |
| 164 | $271,890.91 | $1,020.21 | $0.00 | $1,537.31 | $274,448.43 |
| 165 | $274,448.43 | $1,020.21 | $0.00 | $1,551.77 | $277,020.41 |
| 166 | $277,020.41 | $1,020.21 | $0.00 | $1,566.31 | $279,606.93 |
| 167 | $279,606.93 | $1,020.21 | $0.00 | $1,580.94 | $282,208.08 |
| 168 | $282,208.08 | $1,020.21 | $0.00 | $1,595.65 | $284,823.94 |
| 169 | $284,823.94 | $1,020.21 | $0.00 | $1,610.44 | $287,454.59 |
| 170 | $287,454.59 | $1,020.21 | $0.00 | $1,625.31 | $290,100.11 |
| 171 | $290,100.11 | $1,020.21 | $0.00 | $1,640.27 | $292,760.59 |
| 172 | $292,760.59 | $1,020.21 | $0.00 | $1,655.31 | $295,436.11 |
| 173 | $295,436.11 | $1,020.21 | $0.00 | $1,670.44 | $298,126.76 |
| 174 | $298,126.76 | $1,020.21 | $0.00 | $1,685.65 | $300,832.62 |
| 175 | $300,832.62 | $1,020.21 | $0.00 | $1,700.95 | $303,553.78 |
| 176 | $303,553.78 | $1,020.21 | $0.00 | $1,716.34 | $306,290.33 |
| 177 | $306,290.33 | $1,020.21 | $0.00 | $1,731.81 | $309,042.35 |
| 178 | $309,042.35 | $1,020.21 | $0.00 | $1,747.37 | $311,809.93 |
| 179 | $311,809.93 | $1,020.21 | $0.00 | $1,763.02 | $314,593.16 |
| 180 | $314,593.16 | $1,020.21 | $0.00 | $1,778.76 | $317,392.13 |
| 181 | $317,392.13 | $1,020.21 | $0.00 | $1,794.58 | $320,206.92 |
| 182 | $320,206.92 | $1,020.21 | $0.00 | $1,810.50 | $323,037.63 |
| 183 | $323,037.63 | $1,020.21 | $0.00 | $1,826.50 | $325,884.34 |
| 184 | $325,884.34 | $1,020.21 | $0.00 | $1,842.60 | $328,747.15 |
| 185 | $328,747.15 | $1,020.21 | $0.00 | $1,858.78 | $331,626.14 |
| 186 | $331,626.14 | $1,020.21 | $0.00 | $1,875.06 | $334,521.41 |
| 187 | $334,521.41 | $1,020.21 | $0.00 | $1,891.43 | $337,433.05 |
| 188 | $337,433.05 | $1,020.21 | $0.00 | $1,907.90 | $340,361.16 |
| 189 | $340,361.16 | $1,020.21 | $0.00 | $1,924.45 | $343,305.82 |
| 190 | $343,305.82 | $1,020.21 | $0.00 | $1,941.10 | $346,267.13 |
| 191 | $346,267.13 | $1,020.21 | $0.00 | $1,957.84 | $349,245.18 |
| 192 | $349,245.18 | $1,020.21 | $0.00 | $1,974.68 | $352,240.07 |
| 193 | $352,240.07 | $1,020.21 | $0.00 | $1,991.62 | $355,251.90 |
| 194 | $355,251.90 | $1,020.21 | $0.00 | $2,008.65 | $358,280.76 |
| 195 | $358,280.76 | $1,020.21 | $0.00 | $2,025.77 | $361,326.74 |
| 196 | $361,326.74 | $1,020.21 | $0.00 | $2,042.99 | $364,389.94 |
| 197 | $364,389.94 | $1,020.21 | $0.00 | $2,060.31 | $367,470.46 |
| 198 | $367,470.46 | $1,020.21 | $0.00 | $2,077.73 | $370,568.40 |
| 199 | $370,568.40 | $1,020.21 | $0.00 | $2,095.25 | $373,683.86 |
| 200 | $373,683.86 | $1,020.21 | $0.00 | $2,112.86 | $376,816.93 |
| 201 | $376,816.93 | $1,020.21 | $0.00 | $2,130.58 | $379,967.72 |
| 202 | $379,967.72 | $1,020.21 | $0.00 | $2,148.39 | $383,136.32 |
| 203 | $383,136.32 | $1,020.21 | $0.00 | $2,166.31 | $386,322.84 |
| 204 | $386,322.84 | $1,020.21 | $0.00 | $2,184.33 | $389,527.38 |
| 205 | $389,527.38 | $1,020.21 | $0.00 | $2,202.44 | $392,750.03 |
| 206 | $392,750.03 | $1,020.21 | $0.00 | $2,220.67 | $395,990.91 |
| 207 | $395,990.91 | $1,020.21 | $0.00 | $2,238.99 | $399,250.11 |
| 208 | $399,250.11 | $1,020.21 | $0.00 | $2,257.42 | $402,527.74 |
| 209 | $402,527.74 | $1,020.21 | $0.00 | $2,275.95 | $405,823.90 |
| 210 | $405,823.90 | $1,020.21 | $0.00 | $2,294.59 | $409,138.70 |
| 211 | $409,138.70 | $1,020.21 | $0.00 | $2,313.33 | $412,472.24 |
| 212 | $412,472.24 | $1,020.21 | $0.00 | $2,332.18 | $415,824.63 |
| 213 | $415,824.63 | $1,020.21 | $0.00 | $2,351.13 | $419,195.97 |
| 214 | $419,195.97 | $1,020.21 | $0.00 | $2,370.19 | $422,586.37 |
| 215 | $422,586.37 | $1,020.21 | $0.00 | $2,389.36 | $425,995.94 |
| 216 | $425,995.94 | $1,020.21 | $0.00 | $2,408.64 | $429,424.79 |
| 217 | $429,424.79 | $1,020.21 | $116,296.71 | $2,428.03 | $316,576.32 |
| 218 | $316,576.32 | $1,020.21 | $0.00 | $1,789.97 | $319,386.50 |
| 219 | $319,386.50 | $1,020.21 | $0.00 | $1,805.86 | $322,212.57 |
| 220 | $322,212.57 | $1,020.21 | $0.00 | $1,821.84 | $325,054.62 |
| 221 | $325,054.62 | $1,020.21 | $0.00 | $1,837.91 | $327,912.74 |
| 222 | $327,912.74 | $1,020.21 | $0.00 | $1,854.07 | $330,787.02 |
| 223 | $330,787.02 | $1,020.21 | $0.00 | $1,870.32 | $333,677.55 |
| 224 | $333,677.55 | $1,020.21 | $0.00 | $1,886.66 | $336,584.42 |
| 225 | $336,584.42 | $1,020.21 | $0.00 | $1,903.10 | $339,507.73 |
| 226 | $339,507.73 | $1,020.21 | $0.00 | $1,919.63 | $342,447.57 |
| 227 | $342,447.57 | $1,020.21 | $0.00 | $1,936.25 | $345,404.03 |
| 228 | $345,404.03 | $1,020.21 | $0.00 | $1,952.96 | $348,377.20 |
| 229 | $348,377.20 | $1,020.21 | $124,437.48 | $1,969.78 | $226,929.71 |
| 230 | $226,929.71 | $1,020.21 | $0.00 | $1,283.09 | $229,233.01 |
| 231 | $229,233.01 | $1,020.21 | $0.00 | $1,296.12 | $231,549.34 |
| 232 | $231,549.34 | $1,020.21 | $0.00 | $1,309.21 | $233,878.76 |
| 233 | $233,878.76 | $1,020.21 | $0.00 | $1,322.38 | $236,221.35 |
| 234 | $236,221.35 | $1,020.21 | $0.00 | $1,335.63 | $238,577.19 |
| 235 | $238,577.19 | $1,020.21 | $0.00 | $1,348.95 | $240,946.35 |
| 236 | $240,946.35 | $1,020.21 | $0.00 | $1,362.35 | $243,328.91 |
| 237 | $243,328.91 | $1,020.21 | $0.00 | $1,375.82 | $245,724.94 |
| 238 | $245,724.94 | $1,020.21 | $0.00 | $1,389.36 | $248,134.51 |
| 239 | $248,134.51 | $1,020.21 | $0.00 | $1,402.99 | $250,557.71 |
| 240 | $250,557.71 | $1,020.21 | $0.00 | $1,416.69 | $252,994.61 |
| 241 | $252,994.61 | $1,020.21 | $133,148.10 | $1,430.47 | $122,297.19 |
| 242 | $122,297.19 | $1,020.21 | $0.00 | $691.49 | $124,008.89 |
| 243 | $124,008.89 | $1,020.21 | $0.00 | $701.16 | $125,730.26 |
| 244 | $125,730.26 | $1,020.21 | $0.00 | $710.90 | $127,461.37 |
| 245 | $127,461.37 | $1,020.21 | $0.00 | $720.69 | $129,202.27 |
| 246 | $129,202.27 | $1,020.21 | $0.00 | $730.53 | $130,953.01 |
| 247 | $130,953.01 | $1,020.21 | $0.00 | $740.43 | $132,713.65 |
| 248 | $132,713.65 | $1,020.21 | $0.00 | $750.38 | $134,484.24 |
| 249 | $134,484.24 | $1,020.21 | $0.00 | $760.39 | $136,264.84 |
| 250 | $136,264.84 | $1,020.21 | $0.00 | $770.46 | $138,055.51 |
| 251 | $138,055.51 | $1,020.21 | $0.00 | $780.59 | $139,856.31 |
| 252 | $139,856.31 | $1,020.21 | $0.00 | $790.77 | $141,667.29 |
| 253 | $141,667.29 | $0.00 | $142,468.47 | $801.01 | -$0.17 |