| Estimated Annual Cost in 2042 | $172,273 |
| Monthly savings required | $1,362 |
How much will it cost to send your child to Hardin Simmons University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $689,092.96 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,361.51 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 | $45,919.00 |
| 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 Hardin Simmons University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,361.51 | $0.00 | $0.00 | $1,361.51 |
| 2 | $1,361.51 | $1,361.51 | $0.00 | $7.70 | $2,730.72 |
| 3 | $2,730.72 | $1,361.51 | $0.00 | $15.44 | $4,107.67 |
| 4 | $4,107.67 | $1,361.51 | $0.00 | $23.23 | $5,492.41 |
| 5 | $5,492.41 | $1,361.51 | $0.00 | $31.05 | $6,884.97 |
| 6 | $6,884.97 | $1,361.51 | $0.00 | $38.93 | $8,285.41 |
| 7 | $8,285.41 | $1,361.51 | $0.00 | $46.85 | $9,693.77 |
| 8 | $9,693.77 | $1,361.51 | $0.00 | $54.81 | $11,110.09 |
| 9 | $11,110.09 | $1,361.51 | $0.00 | $62.82 | $12,534.42 |
| 10 | $12,534.42 | $1,361.51 | $0.00 | $70.87 | $13,966.80 |
| 11 | $13,966.80 | $1,361.51 | $0.00 | $78.97 | $15,407.28 |
| 12 | $15,407.28 | $1,361.51 | $0.00 | $87.12 | $16,855.91 |
| 13 | $16,855.91 | $1,361.51 | $0.00 | $95.31 | $18,312.73 |
| 14 | $18,312.73 | $1,361.51 | $0.00 | $103.54 | $19,777.78 |
| 15 | $19,777.78 | $1,361.51 | $0.00 | $111.83 | $21,251.12 |
| 16 | $21,251.12 | $1,361.51 | $0.00 | $120.16 | $22,732.79 |
| 17 | $22,732.79 | $1,361.51 | $0.00 | $128.53 | $24,222.83 |
| 18 | $24,222.83 | $1,361.51 | $0.00 | $136.96 | $25,721.30 |
| 19 | $25,721.30 | $1,361.51 | $0.00 | $145.43 | $27,228.24 |
| 20 | $27,228.24 | $1,361.51 | $0.00 | $153.95 | $28,743.70 |
| 21 | $28,743.70 | $1,361.51 | $0.00 | $162.52 | $30,267.73 |
| 22 | $30,267.73 | $1,361.51 | $0.00 | $171.14 | $31,800.38 |
| 23 | $31,800.38 | $1,361.51 | $0.00 | $179.80 | $33,341.69 |
| 24 | $33,341.69 | $1,361.51 | $0.00 | $188.52 | $34,891.72 |
| 25 | $34,891.72 | $1,361.51 | $0.00 | $197.28 | $36,450.51 |
| 26 | $36,450.51 | $1,361.51 | $0.00 | $206.10 | $38,018.12 |
| 27 | $38,018.12 | $1,361.51 | $0.00 | $214.96 | $39,594.59 |
| 28 | $39,594.59 | $1,361.51 | $0.00 | $223.87 | $41,179.97 |
| 29 | $41,179.97 | $1,361.51 | $0.00 | $232.84 | $42,774.32 |
| 30 | $42,774.32 | $1,361.51 | $0.00 | $241.85 | $44,377.68 |
| 31 | $44,377.68 | $1,361.51 | $0.00 | $250.92 | $45,990.11 |
| 32 | $45,990.11 | $1,361.51 | $0.00 | $260.03 | $47,611.65 |
| 33 | $47,611.65 | $1,361.51 | $0.00 | $269.20 | $49,242.36 |
| 34 | $49,242.36 | $1,361.51 | $0.00 | $278.42 | $50,882.29 |
| 35 | $50,882.29 | $1,361.51 | $0.00 | $287.70 | $52,531.50 |
| 36 | $52,531.50 | $1,361.51 | $0.00 | $297.02 | $54,190.03 |
| 37 | $54,190.03 | $1,361.51 | $0.00 | $306.40 | $55,857.94 |
| 38 | $55,857.94 | $1,361.51 | $0.00 | $315.83 | $57,535.28 |
| 39 | $57,535.28 | $1,361.51 | $0.00 | $325.31 | $59,222.10 |
| 40 | $59,222.10 | $1,361.51 | $0.00 | $334.85 | $60,918.46 |
| 41 | $60,918.46 | $1,361.51 | $0.00 | $344.44 | $62,624.41 |
| 42 | $62,624.41 | $1,361.51 | $0.00 | $354.09 | $64,340.01 |
| 43 | $64,340.01 | $1,361.51 | $0.00 | $363.79 | $66,065.31 |
| 44 | $66,065.31 | $1,361.51 | $0.00 | $373.54 | $67,800.36 |
| 45 | $67,800.36 | $1,361.51 | $0.00 | $383.35 | $69,545.22 |
| 46 | $69,545.22 | $1,361.51 | $0.00 | $393.22 | $71,299.95 |
| 47 | $71,299.95 | $1,361.51 | $0.00 | $403.14 | $73,064.60 |
| 48 | $73,064.60 | $1,361.51 | $0.00 | $413.12 | $74,839.23 |
| 49 | $74,839.23 | $1,361.51 | $0.00 | $423.15 | $76,623.89 |
| 50 | $76,623.89 | $1,361.51 | $0.00 | $433.24 | $78,418.64 |
| 51 | $78,418.64 | $1,361.51 | $0.00 | $443.39 | $80,223.54 |
| 52 | $80,223.54 | $1,361.51 | $0.00 | $453.60 | $82,038.65 |
| 53 | $82,038.65 | $1,361.51 | $0.00 | $463.86 | $83,864.02 |
| 54 | $83,864.02 | $1,361.51 | $0.00 | $474.18 | $85,699.71 |
| 55 | $85,699.71 | $1,361.51 | $0.00 | $484.56 | $87,545.78 |
| 56 | $87,545.78 | $1,361.51 | $0.00 | $495.00 | $89,402.29 |
| 57 | $89,402.29 | $1,361.51 | $0.00 | $505.49 | $91,269.29 |
| 58 | $91,269.29 | $1,361.51 | $0.00 | $516.05 | $93,146.85 |
| 59 | $93,146.85 | $1,361.51 | $0.00 | $526.67 | $95,035.03 |
| 60 | $95,035.03 | $1,361.51 | $0.00 | $537.34 | $96,933.88 |
| 61 | $96,933.88 | $1,361.51 | $0.00 | $548.08 | $98,843.47 |
| 62 | $98,843.47 | $1,361.51 | $0.00 | $558.88 | $100,763.86 |
| 63 | $100,763.86 | $1,361.51 | $0.00 | $569.73 | $102,695.10 |
| 64 | $102,695.10 | $1,361.51 | $0.00 | $580.65 | $104,637.26 |
| 65 | $104,637.26 | $1,361.51 | $0.00 | $591.63 | $106,590.40 |
| 66 | $106,590.40 | $1,361.51 | $0.00 | $602.68 | $108,554.59 |
| 67 | $108,554.59 | $1,361.51 | $0.00 | $613.78 | $110,529.88 |
| 68 | $110,529.88 | $1,361.51 | $0.00 | $624.95 | $112,516.34 |
| 69 | $112,516.34 | $1,361.51 | $0.00 | $636.18 | $114,514.03 |
| 70 | $114,514.03 | $1,361.51 | $0.00 | $647.48 | $116,523.02 |
| 71 | $116,523.02 | $1,361.51 | $0.00 | $658.84 | $118,543.37 |
| 72 | $118,543.37 | $1,361.51 | $0.00 | $670.26 | $120,575.14 |
| 73 | $120,575.14 | $1,361.51 | $0.00 | $681.75 | $122,618.40 |
| 74 | $122,618.40 | $1,361.51 | $0.00 | $693.30 | $124,673.21 |
| 75 | $124,673.21 | $1,361.51 | $0.00 | $704.92 | $126,739.64 |
| 76 | $126,739.64 | $1,361.51 | $0.00 | $716.60 | $128,817.75 |
| 77 | $128,817.75 | $1,361.51 | $0.00 | $728.35 | $130,907.61 |
| 78 | $130,907.61 | $1,361.51 | $0.00 | $740.17 | $133,009.29 |
| 79 | $133,009.29 | $1,361.51 | $0.00 | $752.05 | $135,122.85 |
| 80 | $135,122.85 | $1,361.51 | $0.00 | $764.00 | $137,248.36 |
| 81 | $137,248.36 | $1,361.51 | $0.00 | $776.02 | $139,385.89 |
| 82 | $139,385.89 | $1,361.51 | $0.00 | $788.11 | $141,535.51 |
| 83 | $141,535.51 | $1,361.51 | $0.00 | $800.26 | $143,697.28 |
| 84 | $143,697.28 | $1,361.51 | $0.00 | $812.49 | $145,871.28 |
| 85 | $145,871.28 | $1,361.51 | $0.00 | $824.78 | $148,057.57 |
| 86 | $148,057.57 | $1,361.51 | $0.00 | $837.14 | $150,256.22 |
| 87 | $150,256.22 | $1,361.51 | $0.00 | $849.57 | $152,467.30 |
| 88 | $152,467.30 | $1,361.51 | $0.00 | $862.07 | $154,690.88 |
| 89 | $154,690.88 | $1,361.51 | $0.00 | $874.64 | $156,927.03 |
| 90 | $156,927.03 | $1,361.51 | $0.00 | $887.29 | $159,175.83 |
| 91 | $159,175.83 | $1,361.51 | $0.00 | $900.00 | $161,437.34 |
| 92 | $161,437.34 | $1,361.51 | $0.00 | $912.79 | $163,711.64 |
| 93 | $163,711.64 | $1,361.51 | $0.00 | $925.65 | $165,998.80 |
| 94 | $165,998.80 | $1,361.51 | $0.00 | $938.58 | $168,298.89 |
| 95 | $168,298.89 | $1,361.51 | $0.00 | $951.59 | $170,611.99 |
| 96 | $170,611.99 | $1,361.51 | $0.00 | $964.66 | $172,938.16 |
| 97 | $172,938.16 | $1,361.51 | $0.00 | $977.82 | $175,277.49 |
| 98 | $175,277.49 | $1,361.51 | $0.00 | $991.04 | $177,630.04 |
| 99 | $177,630.04 | $1,361.51 | $0.00 | $1,004.35 | $179,995.90 |
| 100 | $179,995.90 | $1,361.51 | $0.00 | $1,017.72 | $182,375.13 |
| 101 | $182,375.13 | $1,361.51 | $0.00 | $1,031.18 | $184,767.82 |
| 102 | $184,767.82 | $1,361.51 | $0.00 | $1,044.70 | $187,174.03 |
| 103 | $187,174.03 | $1,361.51 | $0.00 | $1,058.31 | $189,593.85 |
| 104 | $189,593.85 | $1,361.51 | $0.00 | $1,071.99 | $192,027.35 |
| 105 | $192,027.35 | $1,361.51 | $0.00 | $1,085.75 | $194,474.61 |
| 106 | $194,474.61 | $1,361.51 | $0.00 | $1,099.59 | $196,935.71 |
| 107 | $196,935.71 | $1,361.51 | $0.00 | $1,113.50 | $199,410.72 |
| 108 | $199,410.72 | $1,361.51 | $0.00 | $1,127.50 | $201,899.73 |
| 109 | $201,899.73 | $1,361.51 | $0.00 | $1,141.57 | $204,402.81 |
| 110 | $204,402.81 | $1,361.51 | $0.00 | $1,155.72 | $206,920.04 |
| 111 | $206,920.04 | $1,361.51 | $0.00 | $1,169.96 | $209,451.51 |
| 112 | $209,451.51 | $1,361.51 | $0.00 | $1,184.27 | $211,997.29 |
| 113 | $211,997.29 | $1,361.51 | $0.00 | $1,198.66 | $214,557.46 |
| 114 | $214,557.46 | $1,361.51 | $0.00 | $1,213.14 | $217,132.11 |
| 115 | $217,132.11 | $1,361.51 | $0.00 | $1,227.70 | $219,721.32 |
| 116 | $219,721.32 | $1,361.51 | $0.00 | $1,242.34 | $222,325.17 |
| 117 | $222,325.17 | $1,361.51 | $0.00 | $1,257.06 | $224,943.74 |
| 118 | $224,943.74 | $1,361.51 | $0.00 | $1,271.86 | $227,577.11 |
| 119 | $227,577.11 | $1,361.51 | $0.00 | $1,286.75 | $230,225.37 |
| 120 | $230,225.37 | $1,361.51 | $0.00 | $1,301.73 | $232,888.61 |
| 121 | $232,888.61 | $1,361.51 | $0.00 | $1,316.79 | $235,566.91 |
| 122 | $235,566.91 | $1,361.51 | $0.00 | $1,331.93 | $238,260.35 |
| 123 | $238,260.35 | $1,361.51 | $0.00 | $1,347.16 | $240,969.02 |
| 124 | $240,969.02 | $1,361.51 | $0.00 | $1,362.47 | $243,693.00 |
| 125 | $243,693.00 | $1,361.51 | $0.00 | $1,377.88 | $246,432.39 |
| 126 | $246,432.39 | $1,361.51 | $0.00 | $1,393.36 | $249,187.26 |
| 127 | $249,187.26 | $1,361.51 | $0.00 | $1,408.94 | $251,957.71 |
| 128 | $251,957.71 | $1,361.51 | $0.00 | $1,424.61 | $254,743.83 |
| 129 | $254,743.83 | $1,361.51 | $0.00 | $1,440.36 | $257,545.70 |
| 130 | $257,545.70 | $1,361.51 | $0.00 | $1,456.20 | $260,363.41 |
| 131 | $260,363.41 | $1,361.51 | $0.00 | $1,472.13 | $263,197.05 |
| 132 | $263,197.05 | $1,361.51 | $0.00 | $1,488.15 | $266,046.71 |
| 133 | $266,046.71 | $1,361.51 | $0.00 | $1,504.27 | $268,912.49 |
| 134 | $268,912.49 | $1,361.51 | $0.00 | $1,520.47 | $271,794.47 |
| 135 | $271,794.47 | $1,361.51 | $0.00 | $1,536.77 | $274,692.75 |
| 136 | $274,692.75 | $1,361.51 | $0.00 | $1,553.15 | $277,607.41 |
| 137 | $277,607.41 | $1,361.51 | $0.00 | $1,569.63 | $280,538.55 |
| 138 | $280,538.55 | $1,361.51 | $0.00 | $1,586.21 | $283,486.27 |
| 139 | $283,486.27 | $1,361.51 | $0.00 | $1,602.87 | $286,450.65 |
| 140 | $286,450.65 | $1,361.51 | $0.00 | $1,619.63 | $289,431.79 |
| 141 | $289,431.79 | $1,361.51 | $0.00 | $1,636.49 | $292,429.79 |
| 142 | $292,429.79 | $1,361.51 | $0.00 | $1,653.44 | $295,444.74 |
| 143 | $295,444.74 | $1,361.51 | $0.00 | $1,670.49 | $298,476.74 |
| 144 | $298,476.74 | $1,361.51 | $0.00 | $1,687.63 | $301,525.88 |
| 145 | $301,525.88 | $1,361.51 | $0.00 | $1,704.87 | $304,592.26 |
| 146 | $304,592.26 | $1,361.51 | $0.00 | $1,722.21 | $307,675.98 |
| 147 | $307,675.98 | $1,361.51 | $0.00 | $1,739.64 | $310,777.13 |
| 148 | $310,777.13 | $1,361.51 | $0.00 | $1,757.18 | $313,895.82 |
| 149 | $313,895.82 | $1,361.51 | $0.00 | $1,774.81 | $317,032.14 |
| 150 | $317,032.14 | $1,361.51 | $0.00 | $1,792.55 | $320,186.20 |
| 151 | $320,186.20 | $1,361.51 | $0.00 | $1,810.38 | $323,358.09 |
| 152 | $323,358.09 | $1,361.51 | $0.00 | $1,828.31 | $326,547.91 |
| 153 | $326,547.91 | $1,361.51 | $0.00 | $1,846.35 | $329,755.77 |
| 154 | $329,755.77 | $1,361.51 | $0.00 | $1,864.49 | $332,981.77 |
| 155 | $332,981.77 | $1,361.51 | $0.00 | $1,882.73 | $336,226.01 |
| 156 | $336,226.01 | $1,361.51 | $0.00 | $1,901.07 | $339,488.59 |
| 157 | $339,488.59 | $1,361.51 | $0.00 | $1,919.52 | $342,769.62 |
| 158 | $342,769.62 | $1,361.51 | $0.00 | $1,938.07 | $346,069.20 |
| 159 | $346,069.20 | $1,361.51 | $0.00 | $1,956.73 | $349,387.44 |
| 160 | $349,387.44 | $1,361.51 | $0.00 | $1,975.49 | $352,724.44 |
| 161 | $352,724.44 | $1,361.51 | $0.00 | $1,994.36 | $356,080.31 |
| 162 | $356,080.31 | $1,361.51 | $0.00 | $2,013.33 | $359,455.15 |
| 163 | $359,455.15 | $1,361.51 | $0.00 | $2,032.41 | $362,849.07 |
| 164 | $362,849.07 | $1,361.51 | $0.00 | $2,051.60 | $366,262.18 |
| 165 | $366,262.18 | $1,361.51 | $0.00 | $2,070.90 | $369,694.59 |
| 166 | $369,694.59 | $1,361.51 | $0.00 | $2,090.31 | $373,146.41 |
| 167 | $373,146.41 | $1,361.51 | $0.00 | $2,109.82 | $376,617.74 |
| 168 | $376,617.74 | $1,361.51 | $0.00 | $2,129.45 | $380,108.70 |
| 169 | $380,108.70 | $1,361.51 | $0.00 | $2,149.19 | $383,619.40 |
| 170 | $383,619.40 | $1,361.51 | $0.00 | $2,169.04 | $387,149.95 |
| 171 | $387,149.95 | $1,361.51 | $0.00 | $2,189.00 | $390,700.46 |
| 172 | $390,700.46 | $1,361.51 | $0.00 | $2,209.08 | $394,271.05 |
| 173 | $394,271.05 | $1,361.51 | $0.00 | $2,229.27 | $397,861.83 |
| 174 | $397,861.83 | $1,361.51 | $0.00 | $2,249.57 | $401,472.91 |
| 175 | $401,472.91 | $1,361.51 | $0.00 | $2,269.99 | $405,104.41 |
| 176 | $405,104.41 | $1,361.51 | $0.00 | $2,290.52 | $408,756.44 |
| 177 | $408,756.44 | $1,361.51 | $0.00 | $2,311.17 | $412,429.12 |
| 178 | $412,429.12 | $1,361.51 | $0.00 | $2,331.93 | $416,122.56 |
| 179 | $416,122.56 | $1,361.51 | $0.00 | $2,352.82 | $419,836.89 |
| 180 | $419,836.89 | $1,361.51 | $0.00 | $2,373.82 | $423,572.22 |
| 181 | $423,572.22 | $1,361.51 | $0.00 | $2,394.94 | $427,328.67 |
| 182 | $427,328.67 | $1,361.51 | $0.00 | $2,416.18 | $431,106.36 |
| 183 | $431,106.36 | $1,361.51 | $0.00 | $2,437.54 | $434,905.41 |
| 184 | $434,905.41 | $1,361.51 | $0.00 | $2,459.02 | $438,725.94 |
| 185 | $438,725.94 | $1,361.51 | $0.00 | $2,480.62 | $442,568.07 |
| 186 | $442,568.07 | $1,361.51 | $0.00 | $2,502.34 | $446,431.92 |
| 187 | $446,431.92 | $1,361.51 | $0.00 | $2,524.19 | $450,317.62 |
| 188 | $450,317.62 | $1,361.51 | $0.00 | $2,546.16 | $454,225.29 |
| 189 | $454,225.29 | $1,361.51 | $0.00 | $2,568.26 | $458,155.06 |
| 190 | $458,155.06 | $1,361.51 | $0.00 | $2,590.48 | $462,107.05 |
| 191 | $462,107.05 | $1,361.51 | $0.00 | $2,612.82 | $466,081.38 |
| 192 | $466,081.38 | $1,361.51 | $0.00 | $2,635.29 | $470,078.18 |
| 193 | $470,078.18 | $1,361.51 | $0.00 | $2,657.89 | $474,097.58 |
| 194 | $474,097.58 | $1,361.51 | $0.00 | $2,680.62 | $478,139.71 |
| 195 | $478,139.71 | $1,361.51 | $0.00 | $2,703.47 | $482,204.69 |
| 196 | $482,204.69 | $1,361.51 | $0.00 | $2,726.46 | $486,292.66 |
| 197 | $486,292.66 | $1,361.51 | $0.00 | $2,749.57 | $490,403.74 |
| 198 | $490,403.74 | $1,361.51 | $0.00 | $2,772.81 | $494,538.06 |
| 199 | $494,538.06 | $1,361.51 | $0.00 | $2,796.19 | $498,695.76 |
| 200 | $498,695.76 | $1,361.51 | $0.00 | $2,819.70 | $502,876.97 |
| 201 | $502,876.97 | $1,361.51 | $0.00 | $2,843.34 | $507,081.82 |
| 202 | $507,081.82 | $1,361.51 | $0.00 | $2,867.11 | $511,310.44 |
| 203 | $511,310.44 | $1,361.51 | $0.00 | $2,891.02 | $515,562.97 |
| 204 | $515,562.97 | $1,361.51 | $0.00 | $2,915.07 | $519,839.55 |
| 205 | $519,839.55 | $1,361.51 | $0.00 | $2,939.25 | $524,140.31 |
| 206 | $524,140.31 | $1,361.51 | $0.00 | $2,963.57 | $528,465.39 |
| 207 | $528,465.39 | $1,361.51 | $0.00 | $2,988.02 | $532,814.92 |
| 208 | $532,814.92 | $1,361.51 | $0.00 | $3,012.61 | $537,189.04 |
| 209 | $537,189.04 | $1,361.51 | $0.00 | $3,037.34 | $541,587.89 |
| 210 | $541,587.89 | $1,361.51 | $0.00 | $3,062.22 | $546,011.62 |
| 211 | $546,011.62 | $1,361.51 | $0.00 | $3,087.23 | $550,460.36 |
| 212 | $550,460.36 | $1,361.51 | $0.00 | $3,112.38 | $554,934.25 |
| 213 | $554,934.25 | $1,361.51 | $0.00 | $3,137.68 | $559,433.44 |
| 214 | $559,433.44 | $1,361.51 | $0.00 | $3,163.12 | $563,958.07 |
| 215 | $563,958.07 | $1,361.51 | $0.00 | $3,188.70 | $568,508.28 |
| 216 | $568,508.28 | $1,361.51 | $0.00 | $3,214.43 | $573,084.22 |
| 217 | $573,084.22 | $1,361.51 | $155,203.11 | $3,240.30 | $422,482.92 |
| 218 | $422,482.92 | $1,361.51 | $0.00 | $2,388.78 | $426,233.21 |
| 219 | $426,233.21 | $1,361.51 | $0.00 | $2,409.98 | $430,004.70 |
| 220 | $430,004.70 | $1,361.51 | $0.00 | $2,431.31 | $433,797.52 |
| 221 | $433,797.52 | $1,361.51 | $0.00 | $2,452.75 | $437,611.78 |
| 222 | $437,611.78 | $1,361.51 | $0.00 | $2,474.32 | $441,447.61 |
| 223 | $441,447.61 | $1,361.51 | $0.00 | $2,496.01 | $445,305.13 |
| 224 | $445,305.13 | $1,361.51 | $0.00 | $2,517.82 | $449,184.46 |
| 225 | $449,184.46 | $1,361.51 | $0.00 | $2,539.75 | $453,085.72 |
| 226 | $453,085.72 | $1,361.51 | $0.00 | $2,561.81 | $457,009.04 |
| 227 | $457,009.04 | $1,361.51 | $0.00 | $2,584.00 | $460,954.55 |
| 228 | $460,954.55 | $1,361.51 | $0.00 | $2,606.30 | $464,922.36 |
| 229 | $464,922.36 | $1,361.51 | $166,067.33 | $2,628.74 | $302,845.28 |
| 230 | $302,845.28 | $1,361.51 | $0.00 | $1,712.33 | $305,919.12 |
| 231 | $305,919.12 | $1,361.51 | $0.00 | $1,729.71 | $309,010.34 |
| 232 | $309,010.34 | $1,361.51 | $0.00 | $1,747.19 | $312,119.04 |
| 233 | $312,119.04 | $1,361.51 | $0.00 | $1,764.77 | $315,245.32 |
| 234 | $315,245.32 | $1,361.51 | $0.00 | $1,782.44 | $318,389.27 |
| 235 | $318,389.27 | $1,361.51 | $0.00 | $1,800.22 | $321,551.00 |
| 236 | $321,551.00 | $1,361.51 | $0.00 | $1,818.10 | $324,730.61 |
| 237 | $324,730.61 | $1,361.51 | $0.00 | $1,836.07 | $327,928.19 |
| 238 | $327,928.19 | $1,361.51 | $0.00 | $1,854.15 | $331,143.85 |
| 239 | $331,143.85 | $1,361.51 | $0.00 | $1,872.34 | $334,377.70 |
| 240 | $334,377.70 | $1,361.51 | $0.00 | $1,890.62 | $337,629.83 |
| 241 | $337,629.83 | $1,361.51 | $177,692.04 | $1,909.01 | $163,208.31 |
| 242 | $163,208.31 | $1,361.51 | $0.00 | $922.80 | $165,492.62 |
| 243 | $165,492.62 | $1,361.51 | $0.00 | $935.72 | $167,789.85 |
| 244 | $167,789.85 | $1,361.51 | $0.00 | $948.71 | $170,100.07 |
| 245 | $170,100.07 | $1,361.51 | $0.00 | $961.77 | $172,423.35 |
| 246 | $172,423.35 | $1,361.51 | $0.00 | $974.91 | $174,759.77 |
| 247 | $174,759.77 | $1,361.51 | $0.00 | $988.12 | $177,109.40 |
| 248 | $177,109.40 | $1,361.51 | $0.00 | $1,001.40 | $179,472.31 |
| 249 | $179,472.31 | $1,361.51 | $0.00 | $1,014.76 | $181,848.58 |
| 250 | $181,848.58 | $1,361.51 | $0.00 | $1,028.20 | $184,238.29 |
| 251 | $184,238.29 | $1,361.51 | $0.00 | $1,041.71 | $186,641.51 |
| 252 | $186,641.51 | $1,361.51 | $0.00 | $1,055.30 | $189,058.32 |
| 253 | $189,058.32 | $0.00 | $190,130.48 | $1,068.96 | -$3.20 |