| Estimated Annual Cost in 2042 | $170,165 |
| Monthly savings required | $1,345 |
How much will it cost to send your child to Davis & Elkins College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $680,659.19 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,344.85 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 | $45,357.00 |
| 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 Davis & Elkins College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,344.85 | $0.00 | $0.00 | $1,344.85 |
| 2 | $1,344.85 | $1,344.85 | $0.00 | $7.60 | $2,697.30 |
| 3 | $2,697.30 | $1,344.85 | $0.00 | $15.25 | $4,057.40 |
| 4 | $4,057.40 | $1,344.85 | $0.00 | $22.94 | $5,425.19 |
| 5 | $5,425.19 | $1,344.85 | $0.00 | $30.67 | $6,800.71 |
| 6 | $6,800.71 | $1,344.85 | $0.00 | $38.45 | $8,184.01 |
| 7 | $8,184.01 | $1,344.85 | $0.00 | $46.27 | $9,575.13 |
| 8 | $9,575.13 | $1,344.85 | $0.00 | $54.14 | $10,974.12 |
| 9 | $10,974.12 | $1,344.85 | $0.00 | $62.05 | $12,381.02 |
| 10 | $12,381.02 | $1,344.85 | $0.00 | $70.00 | $13,795.87 |
| 11 | $13,795.87 | $1,344.85 | $0.00 | $78.00 | $15,218.72 |
| 12 | $15,218.72 | $1,344.85 | $0.00 | $86.05 | $16,649.62 |
| 13 | $16,649.62 | $1,344.85 | $0.00 | $94.14 | $18,088.61 |
| 14 | $18,088.61 | $1,344.85 | $0.00 | $102.28 | $19,535.74 |
| 15 | $19,535.74 | $1,344.85 | $0.00 | $110.46 | $20,991.05 |
| 16 | $20,991.05 | $1,344.85 | $0.00 | $118.69 | $22,454.59 |
| 17 | $22,454.59 | $1,344.85 | $0.00 | $126.96 | $23,926.40 |
| 18 | $23,926.40 | $1,344.85 | $0.00 | $135.28 | $25,406.53 |
| 19 | $25,406.53 | $1,344.85 | $0.00 | $143.65 | $26,895.03 |
| 20 | $26,895.03 | $1,344.85 | $0.00 | $152.07 | $28,391.95 |
| 21 | $28,391.95 | $1,344.85 | $0.00 | $160.53 | $29,897.33 |
| 22 | $29,897.33 | $1,344.85 | $0.00 | $169.04 | $31,411.22 |
| 23 | $31,411.22 | $1,344.85 | $0.00 | $177.60 | $32,933.67 |
| 24 | $32,933.67 | $1,344.85 | $0.00 | $186.21 | $34,464.73 |
| 25 | $34,464.73 | $1,344.85 | $0.00 | $194.87 | $36,004.45 |
| 26 | $36,004.45 | $1,344.85 | $0.00 | $203.57 | $37,552.87 |
| 27 | $37,552.87 | $1,344.85 | $0.00 | $212.33 | $39,110.05 |
| 28 | $39,110.05 | $1,344.85 | $0.00 | $221.13 | $40,676.03 |
| 29 | $40,676.03 | $1,344.85 | $0.00 | $229.99 | $42,250.87 |
| 30 | $42,250.87 | $1,344.85 | $0.00 | $238.89 | $43,834.61 |
| 31 | $43,834.61 | $1,344.85 | $0.00 | $247.85 | $45,427.31 |
| 32 | $45,427.31 | $1,344.85 | $0.00 | $256.85 | $47,029.01 |
| 33 | $47,029.01 | $1,344.85 | $0.00 | $265.91 | $48,639.77 |
| 34 | $48,639.77 | $1,344.85 | $0.00 | $275.02 | $50,259.64 |
| 35 | $50,259.64 | $1,344.85 | $0.00 | $284.18 | $51,888.67 |
| 36 | $51,888.67 | $1,344.85 | $0.00 | $293.39 | $53,526.91 |
| 37 | $53,526.91 | $1,344.85 | $0.00 | $302.65 | $55,174.41 |
| 38 | $55,174.41 | $1,344.85 | $0.00 | $311.96 | $56,831.22 |
| 39 | $56,831.22 | $1,344.85 | $0.00 | $321.33 | $58,497.40 |
| 40 | $58,497.40 | $1,344.85 | $0.00 | $330.75 | $60,173.00 |
| 41 | $60,173.00 | $1,344.85 | $0.00 | $340.23 | $61,858.08 |
| 42 | $61,858.08 | $1,344.85 | $0.00 | $349.75 | $63,552.68 |
| 43 | $63,552.68 | $1,344.85 | $0.00 | $359.34 | $65,256.87 |
| 44 | $65,256.87 | $1,344.85 | $0.00 | $368.97 | $66,970.69 |
| 45 | $66,970.69 | $1,344.85 | $0.00 | $378.66 | $68,694.20 |
| 46 | $68,694.20 | $1,344.85 | $0.00 | $388.41 | $70,427.46 |
| 47 | $70,427.46 | $1,344.85 | $0.00 | $398.21 | $72,170.52 |
| 48 | $72,170.52 | $1,344.85 | $0.00 | $408.06 | $73,923.43 |
| 49 | $73,923.43 | $1,344.85 | $0.00 | $417.97 | $75,686.25 |
| 50 | $75,686.25 | $1,344.85 | $0.00 | $427.94 | $77,459.04 |
| 51 | $77,459.04 | $1,344.85 | $0.00 | $437.96 | $79,241.85 |
| 52 | $79,241.85 | $1,344.85 | $0.00 | $448.04 | $81,034.74 |
| 53 | $81,034.74 | $1,344.85 | $0.00 | $458.18 | $82,837.77 |
| 54 | $82,837.77 | $1,344.85 | $0.00 | $468.38 | $84,651.00 |
| 55 | $84,651.00 | $1,344.85 | $0.00 | $478.63 | $86,474.48 |
| 56 | $86,474.48 | $1,344.85 | $0.00 | $488.94 | $88,308.27 |
| 57 | $88,308.27 | $1,344.85 | $0.00 | $499.31 | $90,152.43 |
| 58 | $90,152.43 | $1,344.85 | $0.00 | $509.73 | $92,007.01 |
| 59 | $92,007.01 | $1,344.85 | $0.00 | $520.22 | $93,872.08 |
| 60 | $93,872.08 | $1,344.85 | $0.00 | $530.77 | $95,747.70 |
| 61 | $95,747.70 | $1,344.85 | $0.00 | $541.37 | $97,633.92 |
| 62 | $97,633.92 | $1,344.85 | $0.00 | $552.04 | $99,530.81 |
| 63 | $99,530.81 | $1,344.85 | $0.00 | $562.76 | $101,438.42 |
| 64 | $101,438.42 | $1,344.85 | $0.00 | $573.55 | $103,356.82 |
| 65 | $103,356.82 | $1,344.85 | $0.00 | $584.39 | $105,286.06 |
| 66 | $105,286.06 | $1,344.85 | $0.00 | $595.30 | $107,226.21 |
| 67 | $107,226.21 | $1,344.85 | $0.00 | $606.27 | $109,177.33 |
| 68 | $109,177.33 | $1,344.85 | $0.00 | $617.30 | $111,139.48 |
| 69 | $111,139.48 | $1,344.85 | $0.00 | $628.40 | $113,112.73 |
| 70 | $113,112.73 | $1,344.85 | $0.00 | $639.56 | $115,097.14 |
| 71 | $115,097.14 | $1,344.85 | $0.00 | $650.78 | $117,092.77 |
| 72 | $117,092.77 | $1,344.85 | $0.00 | $662.06 | $119,099.68 |
| 73 | $119,099.68 | $1,344.85 | $0.00 | $673.41 | $121,117.94 |
| 74 | $121,117.94 | $1,344.85 | $0.00 | $684.82 | $123,147.61 |
| 75 | $123,147.61 | $1,344.85 | $0.00 | $696.29 | $125,188.75 |
| 76 | $125,188.75 | $1,344.85 | $0.00 | $707.84 | $127,241.44 |
| 77 | $127,241.44 | $1,344.85 | $0.00 | $719.44 | $129,305.73 |
| 78 | $129,305.73 | $1,344.85 | $0.00 | $731.11 | $131,381.69 |
| 79 | $131,381.69 | $1,344.85 | $0.00 | $742.85 | $133,469.39 |
| 80 | $133,469.39 | $1,344.85 | $0.00 | $754.66 | $135,568.90 |
| 81 | $135,568.90 | $1,344.85 | $0.00 | $766.53 | $137,680.28 |
| 82 | $137,680.28 | $1,344.85 | $0.00 | $778.46 | $139,803.59 |
| 83 | $139,803.59 | $1,344.85 | $0.00 | $790.47 | $141,938.91 |
| 84 | $141,938.91 | $1,344.85 | $0.00 | $802.54 | $144,086.30 |
| 85 | $144,086.30 | $1,344.85 | $0.00 | $814.68 | $146,245.83 |
| 86 | $146,245.83 | $1,344.85 | $0.00 | $826.90 | $148,417.58 |
| 87 | $148,417.58 | $1,344.85 | $0.00 | $839.17 | $150,601.60 |
| 88 | $150,601.60 | $1,344.85 | $0.00 | $851.52 | $152,797.97 |
| 89 | $152,797.97 | $1,344.85 | $0.00 | $863.94 | $155,006.76 |
| 90 | $155,006.76 | $1,344.85 | $0.00 | $876.43 | $157,228.04 |
| 91 | $157,228.04 | $1,344.85 | $0.00 | $888.99 | $159,461.88 |
| 92 | $159,461.88 | $1,344.85 | $0.00 | $901.62 | $161,708.35 |
| 93 | $161,708.35 | $1,344.85 | $0.00 | $914.32 | $163,967.52 |
| 94 | $163,967.52 | $1,344.85 | $0.00 | $927.10 | $166,239.47 |
| 95 | $166,239.47 | $1,344.85 | $0.00 | $939.94 | $168,524.26 |
| 96 | $168,524.26 | $1,344.85 | $0.00 | $952.86 | $170,821.97 |
| 97 | $170,821.97 | $1,344.85 | $0.00 | $965.85 | $173,132.67 |
| 98 | $173,132.67 | $1,344.85 | $0.00 | $978.92 | $175,456.44 |
| 99 | $175,456.44 | $1,344.85 | $0.00 | $992.06 | $177,793.35 |
| 100 | $177,793.35 | $1,344.85 | $0.00 | $1,005.27 | $180,143.47 |
| 101 | $180,143.47 | $1,344.85 | $0.00 | $1,018.56 | $182,506.88 |
| 102 | $182,506.88 | $1,344.85 | $0.00 | $1,031.92 | $184,883.65 |
| 103 | $184,883.65 | $1,344.85 | $0.00 | $1,045.36 | $187,273.86 |
| 104 | $187,273.86 | $1,344.85 | $0.00 | $1,058.87 | $189,677.58 |
| 105 | $189,677.58 | $1,344.85 | $0.00 | $1,072.46 | $192,094.89 |
| 106 | $192,094.89 | $1,344.85 | $0.00 | $1,086.13 | $194,525.87 |
| 107 | $194,525.87 | $1,344.85 | $0.00 | $1,099.88 | $196,970.60 |
| 108 | $196,970.60 | $1,344.85 | $0.00 | $1,113.70 | $199,429.15 |
| 109 | $199,429.15 | $1,344.85 | $0.00 | $1,127.60 | $201,901.60 |
| 110 | $201,901.60 | $1,344.85 | $0.00 | $1,141.58 | $204,388.03 |
| 111 | $204,388.03 | $1,344.85 | $0.00 | $1,155.64 | $206,888.52 |
| 112 | $206,888.52 | $1,344.85 | $0.00 | $1,169.78 | $209,403.15 |
| 113 | $209,403.15 | $1,344.85 | $0.00 | $1,184.00 | $211,932.00 |
| 114 | $211,932.00 | $1,344.85 | $0.00 | $1,198.29 | $214,475.14 |
| 115 | $214,475.14 | $1,344.85 | $0.00 | $1,212.67 | $217,032.66 |
| 116 | $217,032.66 | $1,344.85 | $0.00 | $1,227.13 | $219,604.64 |
| 117 | $219,604.64 | $1,344.85 | $0.00 | $1,241.68 | $222,191.17 |
| 118 | $222,191.17 | $1,344.85 | $0.00 | $1,256.30 | $224,792.32 |
| 119 | $224,792.32 | $1,344.85 | $0.00 | $1,271.01 | $227,408.18 |
| 120 | $227,408.18 | $1,344.85 | $0.00 | $1,285.80 | $230,038.83 |
| 121 | $230,038.83 | $1,344.85 | $0.00 | $1,300.67 | $232,684.35 |
| 122 | $232,684.35 | $1,344.85 | $0.00 | $1,315.63 | $235,344.83 |
| 123 | $235,344.83 | $1,344.85 | $0.00 | $1,330.67 | $238,020.35 |
| 124 | $238,020.35 | $1,344.85 | $0.00 | $1,345.80 | $240,711.00 |
| 125 | $240,711.00 | $1,344.85 | $0.00 | $1,361.01 | $243,416.86 |
| 126 | $243,416.86 | $1,344.85 | $0.00 | $1,376.31 | $246,138.02 |
| 127 | $246,138.02 | $1,344.85 | $0.00 | $1,391.70 | $248,874.57 |
| 128 | $248,874.57 | $1,344.85 | $0.00 | $1,407.17 | $251,626.59 |
| 129 | $251,626.59 | $1,344.85 | $0.00 | $1,422.73 | $254,394.17 |
| 130 | $254,394.17 | $1,344.85 | $0.00 | $1,438.38 | $257,177.40 |
| 131 | $257,177.40 | $1,344.85 | $0.00 | $1,454.12 | $259,976.37 |
| 132 | $259,976.37 | $1,344.85 | $0.00 | $1,469.94 | $262,791.16 |
| 133 | $262,791.16 | $1,344.85 | $0.00 | $1,485.86 | $265,621.87 |
| 134 | $265,621.87 | $1,344.85 | $0.00 | $1,501.86 | $268,468.58 |
| 135 | $268,468.58 | $1,344.85 | $0.00 | $1,517.96 | $271,331.39 |
| 136 | $271,331.39 | $1,344.85 | $0.00 | $1,534.15 | $274,210.39 |
| 137 | $274,210.39 | $1,344.85 | $0.00 | $1,550.43 | $277,105.67 |
| 138 | $277,105.67 | $1,344.85 | $0.00 | $1,566.80 | $280,017.32 |
| 139 | $280,017.32 | $1,344.85 | $0.00 | $1,583.26 | $282,945.43 |
| 140 | $282,945.43 | $1,344.85 | $0.00 | $1,599.81 | $285,890.09 |
| 141 | $285,890.09 | $1,344.85 | $0.00 | $1,616.46 | $288,851.40 |
| 142 | $288,851.40 | $1,344.85 | $0.00 | $1,633.21 | $291,829.46 |
| 143 | $291,829.46 | $1,344.85 | $0.00 | $1,650.05 | $294,824.36 |
| 144 | $294,824.36 | $1,344.85 | $0.00 | $1,666.98 | $297,836.19 |
| 145 | $297,836.19 | $1,344.85 | $0.00 | $1,684.01 | $300,865.05 |
| 146 | $300,865.05 | $1,344.85 | $0.00 | $1,701.13 | $303,911.03 |
| 147 | $303,911.03 | $1,344.85 | $0.00 | $1,718.36 | $306,974.24 |
| 148 | $306,974.24 | $1,344.85 | $0.00 | $1,735.68 | $310,054.77 |
| 149 | $310,054.77 | $1,344.85 | $0.00 | $1,753.09 | $313,152.71 |
| 150 | $313,152.71 | $1,344.85 | $0.00 | $1,770.61 | $316,268.17 |
| 151 | $316,268.17 | $1,344.85 | $0.00 | $1,788.23 | $319,401.25 |
| 152 | $319,401.25 | $1,344.85 | $0.00 | $1,805.94 | $322,552.04 |
| 153 | $322,552.04 | $1,344.85 | $0.00 | $1,823.76 | $325,720.65 |
| 154 | $325,720.65 | $1,344.85 | $0.00 | $1,841.67 | $328,907.17 |
| 155 | $328,907.17 | $1,344.85 | $0.00 | $1,859.69 | $332,111.71 |
| 156 | $332,111.71 | $1,344.85 | $0.00 | $1,877.81 | $335,334.37 |
| 157 | $335,334.37 | $1,344.85 | $0.00 | $1,896.03 | $338,575.25 |
| 158 | $338,575.25 | $1,344.85 | $0.00 | $1,914.35 | $341,834.45 |
| 159 | $341,834.45 | $1,344.85 | $0.00 | $1,932.78 | $345,112.08 |
| 160 | $345,112.08 | $1,344.85 | $0.00 | $1,951.31 | $348,408.24 |
| 161 | $348,408.24 | $1,344.85 | $0.00 | $1,969.95 | $351,723.04 |
| 162 | $351,723.04 | $1,344.85 | $0.00 | $1,988.69 | $355,056.58 |
| 163 | $355,056.58 | $1,344.85 | $0.00 | $2,007.54 | $358,408.97 |
| 164 | $358,408.97 | $1,344.85 | $0.00 | $2,026.50 | $361,780.32 |
| 165 | $361,780.32 | $1,344.85 | $0.00 | $2,045.56 | $365,170.73 |
| 166 | $365,170.73 | $1,344.85 | $0.00 | $2,064.73 | $368,580.31 |
| 167 | $368,580.31 | $1,344.85 | $0.00 | $2,084.01 | $372,009.17 |
| 168 | $372,009.17 | $1,344.85 | $0.00 | $2,103.39 | $375,457.41 |
| 169 | $375,457.41 | $1,344.85 | $0.00 | $2,122.89 | $378,925.15 |
| 170 | $378,925.15 | $1,344.85 | $0.00 | $2,142.50 | $382,412.50 |
| 171 | $382,412.50 | $1,344.85 | $0.00 | $2,162.22 | $385,919.57 |
| 172 | $385,919.57 | $1,344.85 | $0.00 | $2,182.05 | $389,446.47 |
| 173 | $389,446.47 | $1,344.85 | $0.00 | $2,201.99 | $392,993.31 |
| 174 | $392,993.31 | $1,344.85 | $0.00 | $2,222.04 | $396,560.20 |
| 175 | $396,560.20 | $1,344.85 | $0.00 | $2,242.21 | $400,147.26 |
| 176 | $400,147.26 | $1,344.85 | $0.00 | $2,262.49 | $403,754.60 |
| 177 | $403,754.60 | $1,344.85 | $0.00 | $2,282.89 | $407,382.34 |
| 178 | $407,382.34 | $1,344.85 | $0.00 | $2,303.40 | $411,030.59 |
| 179 | $411,030.59 | $1,344.85 | $0.00 | $2,324.03 | $414,699.47 |
| 180 | $414,699.47 | $1,344.85 | $0.00 | $2,344.77 | $418,389.09 |
| 181 | $418,389.09 | $1,344.85 | $0.00 | $2,365.63 | $422,099.57 |
| 182 | $422,099.57 | $1,344.85 | $0.00 | $2,386.61 | $425,831.03 |
| 183 | $425,831.03 | $1,344.85 | $0.00 | $2,407.71 | $429,583.59 |
| 184 | $429,583.59 | $1,344.85 | $0.00 | $2,428.93 | $433,357.37 |
| 185 | $433,357.37 | $1,344.85 | $0.00 | $2,450.27 | $437,152.49 |
| 186 | $437,152.49 | $1,344.85 | $0.00 | $2,471.72 | $440,969.06 |
| 187 | $440,969.06 | $1,344.85 | $0.00 | $2,493.30 | $444,807.21 |
| 188 | $444,807.21 | $1,344.85 | $0.00 | $2,515.00 | $448,667.06 |
| 189 | $448,667.06 | $1,344.85 | $0.00 | $2,536.83 | $452,548.74 |
| 190 | $452,548.74 | $1,344.85 | $0.00 | $2,558.78 | $456,452.37 |
| 191 | $456,452.37 | $1,344.85 | $0.00 | $2,580.85 | $460,378.07 |
| 192 | $460,378.07 | $1,344.85 | $0.00 | $2,603.04 | $464,325.96 |
| 193 | $464,325.96 | $1,344.85 | $0.00 | $2,625.37 | $468,296.18 |
| 194 | $468,296.18 | $1,344.85 | $0.00 | $2,647.81 | $472,288.84 |
| 195 | $472,288.84 | $1,344.85 | $0.00 | $2,670.39 | $476,304.08 |
| 196 | $476,304.08 | $1,344.85 | $0.00 | $2,693.09 | $480,342.02 |
| 197 | $480,342.02 | $1,344.85 | $0.00 | $2,715.92 | $484,402.79 |
| 198 | $484,402.79 | $1,344.85 | $0.00 | $2,738.88 | $488,486.52 |
| 199 | $488,486.52 | $1,344.85 | $0.00 | $2,761.97 | $492,593.34 |
| 200 | $492,593.34 | $1,344.85 | $0.00 | $2,785.19 | $496,723.38 |
| 201 | $496,723.38 | $1,344.85 | $0.00 | $2,808.55 | $500,876.78 |
| 202 | $500,876.78 | $1,344.85 | $0.00 | $2,832.03 | $505,053.66 |
| 203 | $505,053.66 | $1,344.85 | $0.00 | $2,855.65 | $509,254.16 |
| 204 | $509,254.16 | $1,344.85 | $0.00 | $2,879.40 | $513,478.41 |
| 205 | $513,478.41 | $1,344.85 | $0.00 | $2,903.28 | $517,726.54 |
| 206 | $517,726.54 | $1,344.85 | $0.00 | $2,927.30 | $521,998.69 |
| 207 | $521,998.69 | $1,344.85 | $0.00 | $2,951.46 | $526,295.00 |
| 208 | $526,295.00 | $1,344.85 | $0.00 | $2,975.75 | $530,615.60 |
| 209 | $530,615.60 | $1,344.85 | $0.00 | $3,000.18 | $534,960.63 |
| 210 | $534,960.63 | $1,344.85 | $0.00 | $3,024.75 | $539,330.23 |
| 211 | $539,330.23 | $1,344.85 | $0.00 | $3,049.45 | $543,724.53 |
| 212 | $543,724.53 | $1,344.85 | $0.00 | $3,074.30 | $548,143.68 |
| 213 | $548,143.68 | $1,344.85 | $0.00 | $3,099.28 | $552,587.81 |
| 214 | $552,587.81 | $1,344.85 | $0.00 | $3,124.41 | $557,057.07 |
| 215 | $557,057.07 | $1,344.85 | $0.00 | $3,149.68 | $561,551.60 |
| 216 | $561,551.60 | $1,344.85 | $0.00 | $3,175.09 | $566,071.54 |
| 217 | $566,071.54 | $1,344.85 | $153,303.59 | $3,200.65 | $417,313.45 |
| 218 | $417,313.45 | $1,344.85 | $0.00 | $2,359.55 | $421,017.85 |
| 219 | $421,017.85 | $1,344.85 | $0.00 | $2,380.50 | $424,743.20 |
| 220 | $424,743.20 | $1,344.85 | $0.00 | $2,401.56 | $428,489.61 |
| 221 | $428,489.61 | $1,344.85 | $0.00 | $2,422.74 | $432,257.20 |
| 222 | $432,257.20 | $1,344.85 | $0.00 | $2,444.05 | $436,046.10 |
| 223 | $436,046.10 | $1,344.85 | $0.00 | $2,465.47 | $439,856.42 |
| 224 | $439,856.42 | $1,344.85 | $0.00 | $2,487.01 | $443,688.28 |
| 225 | $443,688.28 | $1,344.85 | $0.00 | $2,508.68 | $447,541.81 |
| 226 | $447,541.81 | $1,344.85 | $0.00 | $2,530.47 | $451,417.13 |
| 227 | $451,417.13 | $1,344.85 | $0.00 | $2,552.38 | $455,314.36 |
| 228 | $455,314.36 | $1,344.85 | $0.00 | $2,574.41 | $459,233.62 |
| 229 | $459,233.62 | $1,344.85 | $164,034.84 | $2,596.57 | $299,140.20 |
| 230 | $299,140.20 | $1,344.85 | $0.00 | $1,691.38 | $302,176.43 |
| 231 | $302,176.43 | $1,344.85 | $0.00 | $1,708.55 | $305,229.83 |
| 232 | $305,229.83 | $1,344.85 | $0.00 | $1,725.81 | $308,300.49 |
| 233 | $308,300.49 | $1,344.85 | $0.00 | $1,743.18 | $311,388.52 |
| 234 | $311,388.52 | $1,344.85 | $0.00 | $1,760.64 | $314,494.01 |
| 235 | $314,494.01 | $1,344.85 | $0.00 | $1,778.19 | $317,617.05 |
| 236 | $317,617.05 | $1,344.85 | $0.00 | $1,795.85 | $320,757.75 |
| 237 | $320,757.75 | $1,344.85 | $0.00 | $1,813.61 | $323,916.21 |
| 238 | $323,916.21 | $1,344.85 | $0.00 | $1,831.47 | $327,092.53 |
| 239 | $327,092.53 | $1,344.85 | $0.00 | $1,849.43 | $330,286.81 |
| 240 | $330,286.81 | $1,344.85 | $0.00 | $1,867.49 | $333,499.15 |
| 241 | $333,499.15 | $1,344.85 | $175,517.28 | $1,885.65 | $161,212.37 |
| 242 | $161,212.37 | $1,344.85 | $0.00 | $911.52 | $163,468.74 |
| 243 | $163,468.74 | $1,344.85 | $0.00 | $924.28 | $165,737.87 |
| 244 | $165,737.87 | $1,344.85 | $0.00 | $937.11 | $168,019.83 |
| 245 | $168,019.83 | $1,344.85 | $0.00 | $950.01 | $170,314.69 |
| 246 | $170,314.69 | $1,344.85 | $0.00 | $962.98 | $172,622.52 |
| 247 | $172,622.52 | $1,344.85 | $0.00 | $976.03 | $174,943.40 |
| 248 | $174,943.40 | $1,344.85 | $0.00 | $989.16 | $177,277.41 |
| 249 | $177,277.41 | $1,344.85 | $0.00 | $1,002.35 | $179,624.61 |
| 250 | $179,624.61 | $1,344.85 | $0.00 | $1,015.62 | $181,985.08 |
| 251 | $181,985.08 | $1,344.85 | $0.00 | $1,028.97 | $184,358.90 |
| 252 | $184,358.90 | $1,344.85 | $0.00 | $1,042.39 | $186,746.14 |
| 253 | $186,746.14 | $0.00 | $187,803.49 | $1,055.89 | -$1.46 |