| Estimated Annual Cost in 2042 | $173,102 |
| Monthly savings required | $1,368 |
How much will it cost to send your child to Lees McRae College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $692,409.44 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,368.07 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 | $46,140.00 |
| 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 Lees McRae College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,368.07 | $0.00 | $0.00 | $1,368.07 |
| 2 | $1,368.07 | $1,368.07 | $0.00 | $7.74 | $2,743.88 |
| 3 | $2,743.88 | $1,368.07 | $0.00 | $15.51 | $4,127.46 |
| 4 | $4,127.46 | $1,368.07 | $0.00 | $23.34 | $5,518.87 |
| 5 | $5,518.87 | $1,368.07 | $0.00 | $31.20 | $6,918.14 |
| 6 | $6,918.14 | $1,368.07 | $0.00 | $39.12 | $8,325.33 |
| 7 | $8,325.33 | $1,368.07 | $0.00 | $47.07 | $9,740.47 |
| 8 | $9,740.47 | $1,368.07 | $0.00 | $55.07 | $11,163.61 |
| 9 | $11,163.61 | $1,368.07 | $0.00 | $63.12 | $12,594.80 |
| 10 | $12,594.80 | $1,368.07 | $0.00 | $71.21 | $14,034.08 |
| 11 | $14,034.08 | $1,368.07 | $0.00 | $79.35 | $15,481.50 |
| 12 | $15,481.50 | $1,368.07 | $0.00 | $87.53 | $16,937.10 |
| 13 | $16,937.10 | $1,368.07 | $0.00 | $95.76 | $18,400.93 |
| 14 | $18,400.93 | $1,368.07 | $0.00 | $104.04 | $19,873.04 |
| 15 | $19,873.04 | $1,368.07 | $0.00 | $112.37 | $21,353.48 |
| 16 | $21,353.48 | $1,368.07 | $0.00 | $120.74 | $22,842.29 |
| 17 | $22,842.29 | $1,368.07 | $0.00 | $129.15 | $24,339.51 |
| 18 | $24,339.51 | $1,368.07 | $0.00 | $137.62 | $25,845.20 |
| 19 | $25,845.20 | $1,368.07 | $0.00 | $146.13 | $27,359.40 |
| 20 | $27,359.40 | $1,368.07 | $0.00 | $154.69 | $28,882.16 |
| 21 | $28,882.16 | $1,368.07 | $0.00 | $163.30 | $30,413.53 |
| 22 | $30,413.53 | $1,368.07 | $0.00 | $171.96 | $31,953.56 |
| 23 | $31,953.56 | $1,368.07 | $0.00 | $180.67 | $33,502.30 |
| 24 | $33,502.30 | $1,368.07 | $0.00 | $189.43 | $35,059.80 |
| 25 | $35,059.80 | $1,368.07 | $0.00 | $198.23 | $36,626.10 |
| 26 | $36,626.10 | $1,368.07 | $0.00 | $207.09 | $38,201.26 |
| 27 | $38,201.26 | $1,368.07 | $0.00 | $216.00 | $39,785.33 |
| 28 | $39,785.33 | $1,368.07 | $0.00 | $224.95 | $41,378.35 |
| 29 | $41,378.35 | $1,368.07 | $0.00 | $233.96 | $42,980.38 |
| 30 | $42,980.38 | $1,368.07 | $0.00 | $243.02 | $44,591.47 |
| 31 | $44,591.47 | $1,368.07 | $0.00 | $252.13 | $46,211.67 |
| 32 | $46,211.67 | $1,368.07 | $0.00 | $261.29 | $47,841.03 |
| 33 | $47,841.03 | $1,368.07 | $0.00 | $270.50 | $49,479.60 |
| 34 | $49,479.60 | $1,368.07 | $0.00 | $279.76 | $51,127.43 |
| 35 | $51,127.43 | $1,368.07 | $0.00 | $289.08 | $52,784.58 |
| 36 | $52,784.58 | $1,368.07 | $0.00 | $298.45 | $54,451.10 |
| 37 | $54,451.10 | $1,368.07 | $0.00 | $307.87 | $56,127.04 |
| 38 | $56,127.04 | $1,368.07 | $0.00 | $317.35 | $57,812.46 |
| 39 | $57,812.46 | $1,368.07 | $0.00 | $326.88 | $59,507.41 |
| 40 | $59,507.41 | $1,368.07 | $0.00 | $336.46 | $61,211.94 |
| 41 | $61,211.94 | $1,368.07 | $0.00 | $346.10 | $62,926.11 |
| 42 | $62,926.11 | $1,368.07 | $0.00 | $355.79 | $64,649.97 |
| 43 | $64,649.97 | $1,368.07 | $0.00 | $365.54 | $66,383.58 |
| 44 | $66,383.58 | $1,368.07 | $0.00 | $375.34 | $68,126.99 |
| 45 | $68,126.99 | $1,368.07 | $0.00 | $385.20 | $69,880.26 |
| 46 | $69,880.26 | $1,368.07 | $0.00 | $395.11 | $71,643.44 |
| 47 | $71,643.44 | $1,368.07 | $0.00 | $405.08 | $73,416.59 |
| 48 | $73,416.59 | $1,368.07 | $0.00 | $415.11 | $75,199.77 |
| 49 | $75,199.77 | $1,368.07 | $0.00 | $425.19 | $76,993.03 |
| 50 | $76,993.03 | $1,368.07 | $0.00 | $435.33 | $78,796.43 |
| 51 | $78,796.43 | $1,368.07 | $0.00 | $445.53 | $80,610.03 |
| 52 | $80,610.03 | $1,368.07 | $0.00 | $455.78 | $82,433.88 |
| 53 | $82,433.88 | $1,368.07 | $0.00 | $466.09 | $84,268.04 |
| 54 | $84,268.04 | $1,368.07 | $0.00 | $476.46 | $86,112.57 |
| 55 | $86,112.57 | $1,368.07 | $0.00 | $486.89 | $87,967.53 |
| 56 | $87,967.53 | $1,368.07 | $0.00 | $497.38 | $89,832.98 |
| 57 | $89,832.98 | $1,368.07 | $0.00 | $507.93 | $91,708.98 |
| 58 | $91,708.98 | $1,368.07 | $0.00 | $518.54 | $93,595.59 |
| 59 | $93,595.59 | $1,368.07 | $0.00 | $529.20 | $95,492.86 |
| 60 | $95,492.86 | $1,368.07 | $0.00 | $539.93 | $97,400.86 |
| 61 | $97,400.86 | $1,368.07 | $0.00 | $550.72 | $99,319.65 |
| 62 | $99,319.65 | $1,368.07 | $0.00 | $561.57 | $101,249.29 |
| 63 | $101,249.29 | $1,368.07 | $0.00 | $572.48 | $103,189.84 |
| 64 | $103,189.84 | $1,368.07 | $0.00 | $583.45 | $105,141.36 |
| 65 | $105,141.36 | $1,368.07 | $0.00 | $594.48 | $107,103.91 |
| 66 | $107,103.91 | $1,368.07 | $0.00 | $605.58 | $109,077.56 |
| 67 | $109,077.56 | $1,368.07 | $0.00 | $616.74 | $111,062.37 |
| 68 | $111,062.37 | $1,368.07 | $0.00 | $627.96 | $113,058.40 |
| 69 | $113,058.40 | $1,368.07 | $0.00 | $639.25 | $115,065.72 |
| 70 | $115,065.72 | $1,368.07 | $0.00 | $650.60 | $117,084.39 |
| 71 | $117,084.39 | $1,368.07 | $0.00 | $662.01 | $119,114.47 |
| 72 | $119,114.47 | $1,368.07 | $0.00 | $673.49 | $121,156.03 |
| 73 | $121,156.03 | $1,368.07 | $0.00 | $685.03 | $123,209.13 |
| 74 | $123,209.13 | $1,368.07 | $0.00 | $696.64 | $125,273.84 |
| 75 | $125,273.84 | $1,368.07 | $0.00 | $708.32 | $127,350.23 |
| 76 | $127,350.23 | $1,368.07 | $0.00 | $720.06 | $129,438.36 |
| 77 | $129,438.36 | $1,368.07 | $0.00 | $731.86 | $131,538.29 |
| 78 | $131,538.29 | $1,368.07 | $0.00 | $743.74 | $133,650.10 |
| 79 | $133,650.10 | $1,368.07 | $0.00 | $755.68 | $135,773.85 |
| 80 | $135,773.85 | $1,368.07 | $0.00 | $767.69 | $137,909.61 |
| 81 | $137,909.61 | $1,368.07 | $0.00 | $779.76 | $140,057.44 |
| 82 | $140,057.44 | $1,368.07 | $0.00 | $791.91 | $142,217.42 |
| 83 | $142,217.42 | $1,368.07 | $0.00 | $804.12 | $144,389.61 |
| 84 | $144,389.61 | $1,368.07 | $0.00 | $816.40 | $146,574.08 |
| 85 | $146,574.08 | $1,368.07 | $0.00 | $828.75 | $148,770.90 |
| 86 | $148,770.90 | $1,368.07 | $0.00 | $841.17 | $150,980.14 |
| 87 | $150,980.14 | $1,368.07 | $0.00 | $853.66 | $153,201.87 |
| 88 | $153,201.87 | $1,368.07 | $0.00 | $866.23 | $155,436.17 |
| 89 | $155,436.17 | $1,368.07 | $0.00 | $878.86 | $157,683.10 |
| 90 | $157,683.10 | $1,368.07 | $0.00 | $891.56 | $159,942.73 |
| 91 | $159,942.73 | $1,368.07 | $0.00 | $904.34 | $162,215.14 |
| 92 | $162,215.14 | $1,368.07 | $0.00 | $917.19 | $164,500.40 |
| 93 | $164,500.40 | $1,368.07 | $0.00 | $930.11 | $166,798.58 |
| 94 | $166,798.58 | $1,368.07 | $0.00 | $943.10 | $169,109.75 |
| 95 | $169,109.75 | $1,368.07 | $0.00 | $956.17 | $171,433.99 |
| 96 | $171,433.99 | $1,368.07 | $0.00 | $969.31 | $173,771.37 |
| 97 | $173,771.37 | $1,368.07 | $0.00 | $982.53 | $176,121.97 |
| 98 | $176,121.97 | $1,368.07 | $0.00 | $995.82 | $178,485.86 |
| 99 | $178,485.86 | $1,368.07 | $0.00 | $1,009.19 | $180,863.12 |
| 100 | $180,863.12 | $1,368.07 | $0.00 | $1,022.63 | $183,253.82 |
| 101 | $183,253.82 | $1,368.07 | $0.00 | $1,036.14 | $185,658.03 |
| 102 | $185,658.03 | $1,368.07 | $0.00 | $1,049.74 | $188,075.84 |
| 103 | $188,075.84 | $1,368.07 | $0.00 | $1,063.41 | $190,507.32 |
| 104 | $190,507.32 | $1,368.07 | $0.00 | $1,077.16 | $192,952.55 |
| 105 | $192,952.55 | $1,368.07 | $0.00 | $1,090.98 | $195,411.60 |
| 106 | $195,411.60 | $1,368.07 | $0.00 | $1,104.89 | $197,884.56 |
| 107 | $197,884.56 | $1,368.07 | $0.00 | $1,118.87 | $200,371.50 |
| 108 | $200,371.50 | $1,368.07 | $0.00 | $1,132.93 | $202,872.50 |
| 109 | $202,872.50 | $1,368.07 | $0.00 | $1,147.07 | $205,387.64 |
| 110 | $205,387.64 | $1,368.07 | $0.00 | $1,161.29 | $207,917.00 |
| 111 | $207,917.00 | $1,368.07 | $0.00 | $1,175.59 | $210,460.66 |
| 112 | $210,460.66 | $1,368.07 | $0.00 | $1,189.98 | $213,018.71 |
| 113 | $213,018.71 | $1,368.07 | $0.00 | $1,204.44 | $215,591.22 |
| 114 | $215,591.22 | $1,368.07 | $0.00 | $1,218.98 | $218,178.27 |
| 115 | $218,178.27 | $1,368.07 | $0.00 | $1,233.61 | $220,779.95 |
| 116 | $220,779.95 | $1,368.07 | $0.00 | $1,248.32 | $223,396.34 |
| 117 | $223,396.34 | $1,368.07 | $0.00 | $1,263.12 | $226,027.53 |
| 118 | $226,027.53 | $1,368.07 | $0.00 | $1,277.99 | $228,673.59 |
| 119 | $228,673.59 | $1,368.07 | $0.00 | $1,292.95 | $231,334.61 |
| 120 | $231,334.61 | $1,368.07 | $0.00 | $1,308.00 | $234,010.68 |
| 121 | $234,010.68 | $1,368.07 | $0.00 | $1,323.13 | $236,701.88 |
| 122 | $236,701.88 | $1,368.07 | $0.00 | $1,338.35 | $239,408.30 |
| 123 | $239,408.30 | $1,368.07 | $0.00 | $1,353.65 | $242,130.02 |
| 124 | $242,130.02 | $1,368.07 | $0.00 | $1,369.04 | $244,867.13 |
| 125 | $244,867.13 | $1,368.07 | $0.00 | $1,384.51 | $247,619.71 |
| 126 | $247,619.71 | $1,368.07 | $0.00 | $1,400.08 | $250,387.86 |
| 127 | $250,387.86 | $1,368.07 | $0.00 | $1,415.73 | $253,171.66 |
| 128 | $253,171.66 | $1,368.07 | $0.00 | $1,431.47 | $255,971.20 |
| 129 | $255,971.20 | $1,368.07 | $0.00 | $1,447.30 | $258,786.57 |
| 130 | $258,786.57 | $1,368.07 | $0.00 | $1,463.22 | $261,617.86 |
| 131 | $261,617.86 | $1,368.07 | $0.00 | $1,479.23 | $264,465.16 |
| 132 | $264,465.16 | $1,368.07 | $0.00 | $1,495.32 | $267,328.55 |
| 133 | $267,328.55 | $1,368.07 | $0.00 | $1,511.51 | $270,208.13 |
| 134 | $270,208.13 | $1,368.07 | $0.00 | $1,527.80 | $273,104.00 |
| 135 | $273,104.00 | $1,368.07 | $0.00 | $1,544.17 | $276,016.24 |
| 136 | $276,016.24 | $1,368.07 | $0.00 | $1,560.64 | $278,944.95 |
| 137 | $278,944.95 | $1,368.07 | $0.00 | $1,577.20 | $281,890.22 |
| 138 | $281,890.22 | $1,368.07 | $0.00 | $1,593.85 | $284,852.14 |
| 139 | $284,852.14 | $1,368.07 | $0.00 | $1,610.60 | $287,830.81 |
| 140 | $287,830.81 | $1,368.07 | $0.00 | $1,627.44 | $290,826.32 |
| 141 | $290,826.32 | $1,368.07 | $0.00 | $1,644.37 | $293,838.76 |
| 142 | $293,838.76 | $1,368.07 | $0.00 | $1,661.41 | $296,868.24 |
| 143 | $296,868.24 | $1,368.07 | $0.00 | $1,678.54 | $299,914.85 |
| 144 | $299,914.85 | $1,368.07 | $0.00 | $1,695.76 | $302,978.68 |
| 145 | $302,978.68 | $1,368.07 | $0.00 | $1,713.09 | $306,059.84 |
| 146 | $306,059.84 | $1,368.07 | $0.00 | $1,730.51 | $309,158.42 |
| 147 | $309,158.42 | $1,368.07 | $0.00 | $1,748.03 | $312,274.52 |
| 148 | $312,274.52 | $1,368.07 | $0.00 | $1,765.65 | $315,408.24 |
| 149 | $315,408.24 | $1,368.07 | $0.00 | $1,783.36 | $318,559.67 |
| 150 | $318,559.67 | $1,368.07 | $0.00 | $1,801.18 | $321,728.92 |
| 151 | $321,728.92 | $1,368.07 | $0.00 | $1,819.10 | $324,916.09 |
| 152 | $324,916.09 | $1,368.07 | $0.00 | $1,837.12 | $328,121.28 |
| 153 | $328,121.28 | $1,368.07 | $0.00 | $1,855.25 | $331,344.60 |
| 154 | $331,344.60 | $1,368.07 | $0.00 | $1,873.47 | $334,586.14 |
| 155 | $334,586.14 | $1,368.07 | $0.00 | $1,891.80 | $337,846.01 |
| 156 | $337,846.01 | $1,368.07 | $0.00 | $1,910.23 | $341,124.31 |
| 157 | $341,124.31 | $1,368.07 | $0.00 | $1,928.77 | $344,421.15 |
| 158 | $344,421.15 | $1,368.07 | $0.00 | $1,947.41 | $347,736.63 |
| 159 | $347,736.63 | $1,368.07 | $0.00 | $1,966.15 | $351,070.85 |
| 160 | $351,070.85 | $1,368.07 | $0.00 | $1,985.01 | $354,423.93 |
| 161 | $354,423.93 | $1,368.07 | $0.00 | $2,003.96 | $357,795.96 |
| 162 | $357,795.96 | $1,368.07 | $0.00 | $2,023.03 | $361,187.06 |
| 163 | $361,187.06 | $1,368.07 | $0.00 | $2,042.20 | $364,597.33 |
| 164 | $364,597.33 | $1,368.07 | $0.00 | $2,061.49 | $368,026.89 |
| 165 | $368,026.89 | $1,368.07 | $0.00 | $2,080.88 | $371,475.84 |
| 166 | $371,475.84 | $1,368.07 | $0.00 | $2,100.38 | $374,944.29 |
| 167 | $374,944.29 | $1,368.07 | $0.00 | $2,119.99 | $378,432.35 |
| 168 | $378,432.35 | $1,368.07 | $0.00 | $2,139.71 | $381,940.13 |
| 169 | $381,940.13 | $1,368.07 | $0.00 | $2,159.55 | $385,467.75 |
| 170 | $385,467.75 | $1,368.07 | $0.00 | $2,179.49 | $389,015.31 |
| 171 | $389,015.31 | $1,368.07 | $0.00 | $2,199.55 | $392,582.93 |
| 172 | $392,582.93 | $1,368.07 | $0.00 | $2,219.72 | $396,170.72 |
| 173 | $396,170.72 | $1,368.07 | $0.00 | $2,240.01 | $399,778.80 |
| 174 | $399,778.80 | $1,368.07 | $0.00 | $2,260.41 | $403,407.28 |
| 175 | $403,407.28 | $1,368.07 | $0.00 | $2,280.92 | $407,056.27 |
| 176 | $407,056.27 | $1,368.07 | $0.00 | $2,301.56 | $410,725.90 |
| 177 | $410,725.90 | $1,368.07 | $0.00 | $2,322.30 | $414,416.27 |
| 178 | $414,416.27 | $1,368.07 | $0.00 | $2,343.17 | $418,127.51 |
| 179 | $418,127.51 | $1,368.07 | $0.00 | $2,364.15 | $421,859.73 |
| 180 | $421,859.73 | $1,368.07 | $0.00 | $2,385.26 | $425,613.06 |
| 181 | $425,613.06 | $1,368.07 | $0.00 | $2,406.48 | $429,387.61 |
| 182 | $429,387.61 | $1,368.07 | $0.00 | $2,427.82 | $433,183.50 |
| 183 | $433,183.50 | $1,368.07 | $0.00 | $2,449.28 | $437,000.85 |
| 184 | $437,000.85 | $1,368.07 | $0.00 | $2,470.87 | $440,839.79 |
| 185 | $440,839.79 | $1,368.07 | $0.00 | $2,492.57 | $444,700.43 |
| 186 | $444,700.43 | $1,368.07 | $0.00 | $2,514.40 | $448,582.90 |
| 187 | $448,582.90 | $1,368.07 | $0.00 | $2,536.35 | $452,487.32 |
| 188 | $452,487.32 | $1,368.07 | $0.00 | $2,558.43 | $456,413.82 |
| 189 | $456,413.82 | $1,368.07 | $0.00 | $2,580.63 | $460,362.52 |
| 190 | $460,362.52 | $1,368.07 | $0.00 | $2,602.96 | $464,333.55 |
| 191 | $464,333.55 | $1,368.07 | $0.00 | $2,625.41 | $468,327.03 |
| 192 | $468,327.03 | $1,368.07 | $0.00 | $2,647.99 | $472,343.09 |
| 193 | $472,343.09 | $1,368.07 | $0.00 | $2,670.70 | $476,381.86 |
| 194 | $476,381.86 | $1,368.07 | $0.00 | $2,693.53 | $480,443.46 |
| 195 | $480,443.46 | $1,368.07 | $0.00 | $2,716.50 | $484,528.03 |
| 196 | $484,528.03 | $1,368.07 | $0.00 | $2,739.59 | $488,635.69 |
| 197 | $488,635.69 | $1,368.07 | $0.00 | $2,762.82 | $492,766.58 |
| 198 | $492,766.58 | $1,368.07 | $0.00 | $2,786.17 | $496,920.82 |
| 199 | $496,920.82 | $1,368.07 | $0.00 | $2,809.66 | $501,098.55 |
| 200 | $501,098.55 | $1,368.07 | $0.00 | $2,833.28 | $505,299.90 |
| 201 | $505,299.90 | $1,368.07 | $0.00 | $2,857.04 | $509,525.01 |
| 202 | $509,525.01 | $1,368.07 | $0.00 | $2,880.93 | $513,774.01 |
| 203 | $513,774.01 | $1,368.07 | $0.00 | $2,904.95 | $518,047.03 |
| 204 | $518,047.03 | $1,368.07 | $0.00 | $2,929.11 | $522,344.21 |
| 205 | $522,344.21 | $1,368.07 | $0.00 | $2,953.41 | $526,665.69 |
| 206 | $526,665.69 | $1,368.07 | $0.00 | $2,977.84 | $531,011.60 |
| 207 | $531,011.60 | $1,368.07 | $0.00 | $3,002.42 | $535,382.09 |
| 208 | $535,382.09 | $1,368.07 | $0.00 | $3,027.13 | $539,777.29 |
| 209 | $539,777.29 | $1,368.07 | $0.00 | $3,051.98 | $544,197.34 |
| 210 | $544,197.34 | $1,368.07 | $0.00 | $3,076.97 | $548,642.38 |
| 211 | $548,642.38 | $1,368.07 | $0.00 | $3,102.10 | $553,112.55 |
| 212 | $553,112.55 | $1,368.07 | $0.00 | $3,127.38 | $557,608.00 |
| 213 | $557,608.00 | $1,368.07 | $0.00 | $3,152.80 | $562,128.87 |
| 214 | $562,128.87 | $1,368.07 | $0.00 | $3,178.36 | $566,675.30 |
| 215 | $566,675.30 | $1,368.07 | $0.00 | $3,204.06 | $571,247.43 |
| 216 | $571,247.43 | $1,368.07 | $0.00 | $3,229.92 | $575,845.42 |
| 217 | $575,845.42 | $1,368.07 | $155,950.08 | $3,255.91 | $424,519.32 |
| 218 | $424,519.32 | $1,368.07 | $0.00 | $2,400.29 | $428,287.68 |
| 219 | $428,287.68 | $1,368.07 | $0.00 | $2,421.60 | $432,077.35 |
| 220 | $432,077.35 | $1,368.07 | $0.00 | $2,443.03 | $435,888.45 |
| 221 | $435,888.45 | $1,368.07 | $0.00 | $2,464.58 | $439,721.10 |
| 222 | $439,721.10 | $1,368.07 | $0.00 | $2,486.25 | $443,575.42 |
| 223 | $443,575.42 | $1,368.07 | $0.00 | $2,508.04 | $447,451.53 |
| 224 | $447,451.53 | $1,368.07 | $0.00 | $2,529.96 | $451,349.56 |
| 225 | $451,349.56 | $1,368.07 | $0.00 | $2,552.00 | $455,269.63 |
| 226 | $455,269.63 | $1,368.07 | $0.00 | $2,574.16 | $459,211.86 |
| 227 | $459,211.86 | $1,368.07 | $0.00 | $2,596.45 | $463,176.38 |
| 228 | $463,176.38 | $1,368.07 | $0.00 | $2,618.87 | $467,163.32 |
| 229 | $467,163.32 | $1,368.07 | $166,866.58 | $2,641.41 | $304,306.22 |
| 230 | $304,306.22 | $1,368.07 | $0.00 | $1,720.59 | $307,394.88 |
| 231 | $307,394.88 | $1,368.07 | $0.00 | $1,738.06 | $310,501.01 |
| 232 | $310,501.01 | $1,368.07 | $0.00 | $1,755.62 | $313,624.70 |
| 233 | $313,624.70 | $1,368.07 | $0.00 | $1,773.28 | $316,766.05 |
| 234 | $316,766.05 | $1,368.07 | $0.00 | $1,791.04 | $319,925.16 |
| 235 | $319,925.16 | $1,368.07 | $0.00 | $1,808.90 | $323,102.13 |
| 236 | $323,102.13 | $1,368.07 | $0.00 | $1,826.87 | $326,297.07 |
| 237 | $326,297.07 | $1,368.07 | $0.00 | $1,844.93 | $329,510.07 |
| 238 | $329,510.07 | $1,368.07 | $0.00 | $1,863.10 | $332,741.24 |
| 239 | $332,741.24 | $1,368.07 | $0.00 | $1,881.37 | $335,990.68 |
| 240 | $335,990.68 | $1,368.07 | $0.00 | $1,899.74 | $339,258.49 |
| 241 | $339,258.49 | $1,368.07 | $178,547.24 | $1,918.22 | $163,997.54 |
| 242 | $163,997.54 | $1,368.07 | $0.00 | $927.27 | $166,292.88 |
| 243 | $166,292.88 | $1,368.07 | $0.00 | $940.24 | $168,601.19 |
| 244 | $168,601.19 | $1,368.07 | $0.00 | $953.30 | $170,922.56 |
| 245 | $170,922.56 | $1,368.07 | $0.00 | $966.42 | $173,257.05 |
| 246 | $173,257.05 | $1,368.07 | $0.00 | $979.62 | $175,604.74 |
| 247 | $175,604.74 | $1,368.07 | $0.00 | $992.89 | $177,965.70 |
| 248 | $177,965.70 | $1,368.07 | $0.00 | $1,006.24 | $180,340.01 |
| 249 | $180,340.01 | $1,368.07 | $0.00 | $1,019.67 | $182,727.75 |
| 250 | $182,727.75 | $1,368.07 | $0.00 | $1,033.17 | $185,128.99 |
| 251 | $185,128.99 | $1,368.07 | $0.00 | $1,046.75 | $187,543.81 |
| 252 | $187,543.81 | $1,368.07 | $0.00 | $1,060.40 | $189,972.28 |
| 253 | $189,972.28 | $0.00 | $191,045.55 | $1,074.13 | $0.86 |