How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $112,509 |
| Monthly savings required | $891 |
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 $450,035.59 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $890.61 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 | $43,386.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| 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 | $890.61 | $0.00 | $0.00 | $890.61 |
| 2 | $890.61 | $890.61 | $0.00 | $5.04 | $1,786.26 |
| 3 | $1,786.26 | $890.61 | $0.00 | $10.10 | $2,686.97 |
| 4 | $2,686.97 | $890.61 | $0.00 | $15.19 | $3,592.77 |
| 5 | $3,592.77 | $890.61 | $0.00 | $20.31 | $4,503.69 |
| 6 | $4,503.69 | $890.61 | $0.00 | $25.46 | $5,419.76 |
| 7 | $5,419.76 | $890.61 | $0.00 | $30.64 | $6,341.01 |
| 8 | $6,341.01 | $890.61 | $0.00 | $35.85 | $7,267.47 |
| 9 | $7,267.47 | $890.61 | $0.00 | $41.09 | $8,199.17 |
| 10 | $8,199.17 | $890.61 | $0.00 | $46.36 | $9,136.14 |
| 11 | $9,136.14 | $890.61 | $0.00 | $51.66 | $10,078.41 |
| 12 | $10,078.41 | $890.61 | $0.00 | $56.98 | $11,026.00 |
| 13 | $11,026.00 | $890.61 | $0.00 | $62.34 | $11,978.95 |
| 14 | $11,978.95 | $890.61 | $0.00 | $67.73 | $12,937.29 |
| 15 | $12,937.29 | $890.61 | $0.00 | $73.15 | $13,901.05 |
| 16 | $13,901.05 | $890.61 | $0.00 | $78.60 | $14,870.26 |
| 17 | $14,870.26 | $890.61 | $0.00 | $84.08 | $15,844.95 |
| 18 | $15,844.95 | $890.61 | $0.00 | $89.59 | $16,825.15 |
| 19 | $16,825.15 | $890.61 | $0.00 | $95.13 | $17,810.89 |
| 20 | $17,810.89 | $890.61 | $0.00 | $100.71 | $18,802.21 |
| 21 | $18,802.21 | $890.61 | $0.00 | $106.31 | $19,799.13 |
| 22 | $19,799.13 | $890.61 | $0.00 | $111.95 | $20,801.69 |
| 23 | $20,801.69 | $890.61 | $0.00 | $117.62 | $21,809.92 |
| 24 | $21,809.92 | $890.61 | $0.00 | $123.32 | $22,823.85 |
| 25 | $22,823.85 | $890.61 | $0.00 | $129.05 | $23,843.51 |
| 26 | $23,843.51 | $890.61 | $0.00 | $134.81 | $24,868.93 |
| 27 | $24,868.93 | $890.61 | $0.00 | $140.61 | $25,900.15 |
| 28 | $25,900.15 | $890.61 | $0.00 | $146.44 | $26,937.20 |
| 29 | $26,937.20 | $890.61 | $0.00 | $152.31 | $27,980.12 |
| 30 | $27,980.12 | $890.61 | $0.00 | $158.20 | $29,028.93 |
| 31 | $29,028.93 | $890.61 | $0.00 | $164.13 | $30,083.67 |
| 32 | $30,083.67 | $890.61 | $0.00 | $170.10 | $31,144.38 |
| 33 | $31,144.38 | $890.61 | $0.00 | $176.09 | $32,211.08 |
| 34 | $32,211.08 | $890.61 | $0.00 | $182.13 | $33,283.82 |
| 35 | $33,283.82 | $890.61 | $0.00 | $188.19 | $34,362.62 |
| 36 | $34,362.62 | $890.61 | $0.00 | $194.29 | $35,447.52 |
| 37 | $35,447.52 | $890.61 | $0.00 | $200.43 | $36,538.56 |
| 38 | $36,538.56 | $890.61 | $0.00 | $206.59 | $37,635.76 |
| 39 | $37,635.76 | $890.61 | $0.00 | $212.80 | $38,739.17 |
| 40 | $38,739.17 | $890.61 | $0.00 | $219.04 | $39,848.82 |
| 41 | $39,848.82 | $890.61 | $0.00 | $225.31 | $40,964.74 |
| 42 | $40,964.74 | $890.61 | $0.00 | $231.62 | $42,086.97 |
| 43 | $42,086.97 | $890.61 | $0.00 | $237.97 | $43,215.55 |
| 44 | $43,215.55 | $890.61 | $0.00 | $244.35 | $44,350.51 |
| 45 | $44,350.51 | $890.61 | $0.00 | $250.76 | $45,491.88 |
| 46 | $45,491.88 | $890.61 | $0.00 | $257.22 | $46,639.71 |
| 47 | $46,639.71 | $890.61 | $0.00 | $263.71 | $47,794.03 |
| 48 | $47,794.03 | $890.61 | $0.00 | $270.23 | $48,954.87 |
| 49 | $48,954.87 | $890.61 | $0.00 | $276.80 | $50,122.28 |
| 50 | $50,122.28 | $890.61 | $0.00 | $283.40 | $51,296.29 |
| 51 | $51,296.29 | $890.61 | $0.00 | $290.04 | $52,476.94 |
| 52 | $52,476.94 | $890.61 | $0.00 | $296.71 | $53,664.26 |
| 53 | $53,664.26 | $890.61 | $0.00 | $303.43 | $54,858.30 |
| 54 | $54,858.30 | $890.61 | $0.00 | $310.18 | $56,059.09 |
| 55 | $56,059.09 | $890.61 | $0.00 | $316.97 | $57,266.67 |
| 56 | $57,266.67 | $890.61 | $0.00 | $323.79 | $58,481.07 |
| 57 | $58,481.07 | $890.61 | $0.00 | $330.66 | $59,702.34 |
| 58 | $59,702.34 | $890.61 | $0.00 | $337.57 | $60,930.52 |
| 59 | $60,930.52 | $890.61 | $0.00 | $344.51 | $62,165.64 |
| 60 | $62,165.64 | $890.61 | $0.00 | $351.49 | $63,407.74 |
| 61 | $63,407.74 | $890.61 | $0.00 | $358.52 | $64,656.87 |
| 62 | $64,656.87 | $890.61 | $0.00 | $365.58 | $65,913.06 |
| 63 | $65,913.06 | $890.61 | $0.00 | $372.68 | $67,176.35 |
| 64 | $67,176.35 | $890.61 | $0.00 | $379.82 | $68,446.78 |
| 65 | $68,446.78 | $890.61 | $0.00 | $387.01 | $69,724.40 |
| 66 | $69,724.40 | $890.61 | $0.00 | $394.23 | $71,009.24 |
| 67 | $71,009.24 | $890.61 | $0.00 | $401.50 | $72,301.35 |
| 68 | $72,301.35 | $890.61 | $0.00 | $408.80 | $73,600.76 |
| 69 | $73,600.76 | $890.61 | $0.00 | $416.15 | $74,907.52 |
| 70 | $74,907.52 | $890.61 | $0.00 | $423.54 | $76,221.67 |
| 71 | $76,221.67 | $890.61 | $0.00 | $430.97 | $77,543.25 |
| 72 | $77,543.25 | $890.61 | $0.00 | $438.44 | $78,872.30 |
| 73 | $78,872.30 | $890.61 | $0.00 | $445.96 | $80,208.87 |
| 74 | $80,208.87 | $890.61 | $0.00 | $453.51 | $81,552.99 |
| 75 | $81,552.99 | $890.61 | $0.00 | $461.11 | $82,904.71 |
| 76 | $82,904.71 | $890.61 | $0.00 | $468.76 | $84,264.08 |
| 77 | $84,264.08 | $890.61 | $0.00 | $476.44 | $85,631.13 |
| 78 | $85,631.13 | $890.61 | $0.00 | $484.17 | $87,005.91 |
| 79 | $87,005.91 | $890.61 | $0.00 | $491.94 | $88,388.46 |
| 80 | $88,388.46 | $890.61 | $0.00 | $499.76 | $89,778.83 |
| 81 | $89,778.83 | $890.61 | $0.00 | $507.62 | $91,177.06 |
| 82 | $91,177.06 | $890.61 | $0.00 | $515.53 | $92,583.20 |
| 83 | $92,583.20 | $890.61 | $0.00 | $523.48 | $93,997.29 |
| 84 | $93,997.29 | $890.61 | $0.00 | $531.47 | $95,419.37 |
| 85 | $95,419.37 | $890.61 | $0.00 | $539.51 | $96,849.49 |
| 86 | $96,849.49 | $890.61 | $0.00 | $547.60 | $98,287.70 |
| 87 | $98,287.70 | $890.61 | $0.00 | $555.73 | $99,734.04 |
| 88 | $99,734.04 | $890.61 | $0.00 | $563.91 | $101,188.56 |
| 89 | $101,188.56 | $890.61 | $0.00 | $572.13 | $102,651.30 |
| 90 | $102,651.30 | $890.61 | $0.00 | $580.41 | $104,122.32 |
| 91 | $104,122.32 | $890.61 | $0.00 | $588.72 | $105,601.65 |
| 92 | $105,601.65 | $890.61 | $0.00 | $597.09 | $107,089.35 |
| 93 | $107,089.35 | $890.61 | $0.00 | $605.50 | $108,585.46 |
| 94 | $108,585.46 | $890.61 | $0.00 | $613.96 | $110,090.03 |
| 95 | $110,090.03 | $890.61 | $0.00 | $622.47 | $111,603.11 |
| 96 | $111,603.11 | $890.61 | $0.00 | $631.02 | $113,124.74 |
| 97 | $113,124.74 | $890.61 | $0.00 | $639.62 | $114,654.97 |
| 98 | $114,654.97 | $890.61 | $0.00 | $648.28 | $116,193.86 |
| 99 | $116,193.86 | $890.61 | $0.00 | $656.98 | $117,741.45 |
| 100 | $117,741.45 | $890.61 | $0.00 | $665.73 | $119,297.79 |
| 101 | $119,297.79 | $890.61 | $0.00 | $674.53 | $120,862.93 |
| 102 | $120,862.93 | $890.61 | $0.00 | $683.38 | $122,436.92 |
| 103 | $122,436.92 | $890.61 | $0.00 | $692.28 | $124,019.81 |
| 104 | $124,019.81 | $890.61 | $0.00 | $701.23 | $125,611.65 |
| 105 | $125,611.65 | $890.61 | $0.00 | $710.23 | $127,212.49 |
| 106 | $127,212.49 | $890.61 | $0.00 | $719.28 | $128,822.38 |
| 107 | $128,822.38 | $890.61 | $0.00 | $728.38 | $130,441.37 |
| 108 | $130,441.37 | $890.61 | $0.00 | $737.53 | $132,069.51 |
| 109 | $132,069.51 | $890.61 | $0.00 | $746.74 | $133,706.86 |
| 110 | $133,706.86 | $890.61 | $0.00 | $756.00 | $135,353.47 |
| 111 | $135,353.47 | $890.61 | $0.00 | $765.31 | $137,009.39 |
| 112 | $137,009.39 | $890.61 | $0.00 | $774.67 | $138,674.67 |
| 113 | $138,674.67 | $890.61 | $0.00 | $784.09 | $140,349.37 |
| 114 | $140,349.37 | $890.61 | $0.00 | $793.56 | $142,033.54 |
| 115 | $142,033.54 | $890.61 | $0.00 | $803.08 | $143,727.23 |
| 116 | $143,727.23 | $890.61 | $0.00 | $812.65 | $145,430.49 |
| 117 | $145,430.49 | $890.61 | $0.00 | $822.29 | $147,143.39 |
| 118 | $147,143.39 | $890.61 | $0.00 | $831.97 | $148,865.97 |
| 119 | $148,865.97 | $890.61 | $0.00 | $841.71 | $150,598.29 |
| 120 | $150,598.29 | $890.61 | $0.00 | $851.50 | $152,340.40 |
| 121 | $152,340.40 | $890.61 | $0.00 | $861.35 | $154,092.36 |
| 122 | $154,092.36 | $890.61 | $0.00 | $871.26 | $155,854.23 |
| 123 | $155,854.23 | $890.61 | $0.00 | $881.22 | $157,626.06 |
| 124 | $157,626.06 | $890.61 | $0.00 | $891.24 | $159,407.91 |
| 125 | $159,407.91 | $890.61 | $0.00 | $901.32 | $161,199.84 |
| 126 | $161,199.84 | $890.61 | $0.00 | $911.45 | $163,001.90 |
| 127 | $163,001.90 | $890.61 | $0.00 | $921.64 | $164,814.15 |
| 128 | $164,814.15 | $890.61 | $0.00 | $931.88 | $166,636.64 |
| 129 | $166,636.64 | $890.61 | $0.00 | $942.19 | $168,469.44 |
| 130 | $168,469.44 | $890.61 | $0.00 | $952.55 | $170,312.60 |
| 131 | $170,312.60 | $890.61 | $0.00 | $962.97 | $172,166.18 |
| 132 | $172,166.18 | $890.61 | $0.00 | $973.45 | $174,030.24 |
| 133 | $174,030.24 | $890.61 | $0.00 | $983.99 | $175,904.84 |
| 134 | $175,904.84 | $890.61 | $0.00 | $994.59 | $177,790.04 |
| 135 | $177,790.04 | $890.61 | $0.00 | $1,005.25 | $179,685.90 |
| 136 | $179,685.90 | $890.61 | $0.00 | $1,015.97 | $181,592.48 |
| 137 | $181,592.48 | $890.61 | $0.00 | $1,026.75 | $183,509.84 |
| 138 | $183,509.84 | $890.61 | $0.00 | $1,037.59 | $185,438.04 |
| 139 | $185,438.04 | $890.61 | $0.00 | $1,048.49 | $187,377.14 |
| 140 | $187,377.14 | $890.61 | $0.00 | $1,059.46 | $189,327.21 |
| 141 | $189,327.21 | $890.61 | $0.00 | $1,070.48 | $191,288.30 |
| 142 | $191,288.30 | $890.61 | $0.00 | $1,081.57 | $193,260.48 |
| 143 | $193,260.48 | $890.61 | $0.00 | $1,092.72 | $195,243.81 |
| 144 | $195,243.81 | $890.61 | $0.00 | $1,103.94 | $197,238.36 |
| 145 | $197,238.36 | $890.61 | $0.00 | $1,115.21 | $199,244.18 |
| 146 | $199,244.18 | $890.61 | $0.00 | $1,126.56 | $201,261.35 |
| 147 | $201,261.35 | $890.61 | $0.00 | $1,137.96 | $203,289.92 |
| 148 | $203,289.92 | $890.61 | $0.00 | $1,149.43 | $205,329.96 |
| 149 | $205,329.96 | $890.61 | $0.00 | $1,160.97 | $207,381.54 |
| 150 | $207,381.54 | $890.61 | $0.00 | $1,172.57 | $209,444.72 |
| 151 | $209,444.72 | $890.61 | $0.00 | $1,184.23 | $211,519.56 |
| 152 | $211,519.56 | $890.61 | $0.00 | $1,195.96 | $213,606.13 |
| 153 | $213,606.13 | $890.61 | $0.00 | $1,207.76 | $215,704.50 |
| 154 | $215,704.50 | $890.61 | $0.00 | $1,219.62 | $217,814.73 |
| 155 | $217,814.73 | $890.61 | $0.00 | $1,231.56 | $219,936.90 |
| 156 | $219,936.90 | $890.61 | $0.00 | $1,243.56 | $222,071.07 |
| 157 | $222,071.07 | $890.61 | $0.00 | $1,255.62 | $224,217.30 |
| 158 | $224,217.30 | $890.61 | $0.00 | $1,267.76 | $226,375.67 |
| 159 | $226,375.67 | $890.61 | $0.00 | $1,279.96 | $228,546.24 |
| 160 | $228,546.24 | $890.61 | $0.00 | $1,292.23 | $230,729.08 |
| 161 | $230,729.08 | $890.61 | $0.00 | $1,304.58 | $232,924.27 |
| 162 | $232,924.27 | $890.61 | $0.00 | $1,316.99 | $235,131.87 |
| 163 | $235,131.87 | $890.61 | $0.00 | $1,329.47 | $237,351.95 |
| 164 | $237,351.95 | $890.61 | $0.00 | $1,342.02 | $239,584.58 |
| 165 | $239,584.58 | $890.61 | $0.00 | $1,354.65 | $241,829.84 |
| 166 | $241,829.84 | $890.61 | $0.00 | $1,367.34 | $244,087.79 |
| 167 | $244,087.79 | $890.61 | $0.00 | $1,380.11 | $246,358.51 |
| 168 | $246,358.51 | $890.61 | $0.00 | $1,392.95 | $248,642.07 |
| 169 | $248,642.07 | $890.61 | $0.00 | $1,405.86 | $250,938.54 |
| 170 | $250,938.54 | $890.61 | $0.00 | $1,418.84 | $253,247.99 |
| 171 | $253,247.99 | $890.61 | $0.00 | $1,431.90 | $255,570.50 |
| 172 | $255,570.50 | $890.61 | $0.00 | $1,445.03 | $257,906.14 |
| 173 | $257,906.14 | $890.61 | $0.00 | $1,458.24 | $260,254.99 |
| 174 | $260,254.99 | $890.61 | $0.00 | $1,471.52 | $262,617.12 |
| 175 | $262,617.12 | $890.61 | $0.00 | $1,484.88 | $264,992.61 |
| 176 | $264,992.61 | $890.61 | $0.00 | $1,498.31 | $267,381.53 |
| 177 | $267,381.53 | $890.61 | $0.00 | $1,511.81 | $269,783.95 |
| 178 | $269,783.95 | $890.61 | $0.00 | $1,525.40 | $272,199.96 |
| 179 | $272,199.96 | $890.61 | $0.00 | $1,539.06 | $274,629.63 |
| 180 | $274,629.63 | $890.61 | $0.00 | $1,552.80 | $277,073.04 |
| 181 | $277,073.04 | $890.61 | $0.00 | $1,566.61 | $279,530.26 |
| 182 | $279,530.26 | $890.61 | $0.00 | $1,580.50 | $282,001.37 |
| 183 | $282,001.37 | $890.61 | $0.00 | $1,594.48 | $284,486.46 |
| 184 | $284,486.46 | $890.61 | $0.00 | $1,608.53 | $286,985.60 |
| 185 | $286,985.60 | $890.61 | $0.00 | $1,622.66 | $289,498.87 |
| 186 | $289,498.87 | $890.61 | $0.00 | $1,636.87 | $292,026.35 |
| 187 | $292,026.35 | $890.61 | $0.00 | $1,651.16 | $294,568.12 |
| 188 | $294,568.12 | $890.61 | $0.00 | $1,665.53 | $297,124.26 |
| 189 | $297,124.26 | $890.61 | $0.00 | $1,679.98 | $299,694.85 |
| 190 | $299,694.85 | $890.61 | $0.00 | $1,694.52 | $302,279.98 |
| 191 | $302,279.98 | $890.61 | $0.00 | $1,709.13 | $304,879.72 |
| 192 | $304,879.72 | $890.61 | $0.00 | $1,723.83 | $307,494.16 |
| 193 | $307,494.16 | $890.61 | $0.00 | $1,738.62 | $310,123.39 |
| 194 | $310,123.39 | $890.61 | $0.00 | $1,753.48 | $312,767.48 |
| 195 | $312,767.48 | $890.61 | $0.00 | $1,768.43 | $315,426.52 |
| 196 | $315,426.52 | $890.61 | $0.00 | $1,783.47 | $318,100.60 |
| 197 | $318,100.60 | $890.61 | $0.00 | $1,798.59 | $320,789.80 |
| 198 | $320,789.80 | $890.61 | $0.00 | $1,813.79 | $323,494.20 |
| 199 | $323,494.20 | $890.61 | $0.00 | $1,829.08 | $326,213.89 |
| 200 | $326,213.89 | $890.61 | $0.00 | $1,844.46 | $328,948.96 |
| 201 | $328,948.96 | $890.61 | $0.00 | $1,859.93 | $331,699.50 |
| 202 | $331,699.50 | $890.61 | $0.00 | $1,875.48 | $334,465.59 |
| 203 | $334,465.59 | $890.61 | $0.00 | $1,891.12 | $337,247.32 |
| 204 | $337,247.32 | $890.61 | $0.00 | $1,906.85 | $340,044.78 |
| 205 | $340,044.78 | $890.61 | $0.00 | $1,922.66 | $342,858.05 |
| 206 | $342,858.05 | $890.61 | $0.00 | $1,938.57 | $345,687.23 |
| 207 | $345,687.23 | $890.61 | $0.00 | $1,954.57 | $348,532.41 |
| 208 | $348,532.41 | $890.61 | $0.00 | $1,970.65 | $351,393.67 |
| 209 | $351,393.67 | $890.61 | $0.00 | $1,986.83 | $354,271.11 |
| 210 | $354,271.11 | $890.61 | $0.00 | $2,003.10 | $357,164.82 |
| 211 | $357,164.82 | $890.61 | $0.00 | $2,019.46 | $360,074.89 |
| 212 | $360,074.89 | $890.61 | $0.00 | $2,035.92 | $363,001.42 |
| 213 | $363,001.42 | $890.61 | $0.00 | $2,052.46 | $365,944.49 |
| 214 | $365,944.49 | $890.61 | $0.00 | $2,069.10 | $368,904.20 |
| 215 | $368,904.20 | $890.61 | $0.00 | $2,085.84 | $371,880.65 |
| 216 | $371,880.65 | $890.61 | $0.00 | $2,102.67 | $374,873.93 |
| 217 | $374,873.93 | $890.61 | $104,413.58 | $2,119.59 | $273,470.55 |
| 218 | $273,470.55 | $890.61 | $0.00 | $1,546.24 | $275,907.40 |
| 219 | $275,907.40 | $890.61 | $0.00 | $1,560.02 | $278,358.03 |
| 220 | $278,358.03 | $890.61 | $0.00 | $1,573.88 | $280,822.52 |
| 221 | $280,822.52 | $890.61 | $0.00 | $1,587.81 | $283,300.94 |
| 222 | $283,300.94 | $890.61 | $0.00 | $1,601.82 | $285,793.37 |
| 223 | $285,793.37 | $890.61 | $0.00 | $1,615.92 | $288,299.90 |
| 224 | $288,299.90 | $890.61 | $0.00 | $1,630.09 | $290,820.60 |
| 225 | $290,820.60 | $890.61 | $0.00 | $1,644.34 | $293,355.55 |
| 226 | $293,355.55 | $890.61 | $0.00 | $1,658.67 | $295,904.83 |
| 227 | $295,904.83 | $890.61 | $0.00 | $1,673.09 | $298,468.53 |
| 228 | $298,468.53 | $890.61 | $0.00 | $1,687.58 | $301,046.72 |
| 229 | $301,046.72 | $890.61 | $109,634.26 | $1,702.16 | $194,005.23 |
| 230 | $194,005.23 | $890.61 | $0.00 | $1,096.93 | $195,992.77 |
| 231 | $195,992.77 | $890.61 | $0.00 | $1,108.17 | $197,991.55 |
| 232 | $197,991.55 | $890.61 | $0.00 | $1,119.47 | $200,001.63 |
| 233 | $200,001.63 | $890.61 | $0.00 | $1,130.84 | $202,023.08 |
| 234 | $202,023.08 | $890.61 | $0.00 | $1,142.27 | $204,055.96 |
| 235 | $204,055.96 | $890.61 | $0.00 | $1,153.76 | $206,100.33 |
| 236 | $206,100.33 | $890.61 | $0.00 | $1,165.32 | $208,156.26 |
| 237 | $208,156.26 | $890.61 | $0.00 | $1,176.95 | $210,223.82 |
| 238 | $210,223.82 | $890.61 | $0.00 | $1,188.64 | $212,303.07 |
| 239 | $212,303.07 | $890.61 | $0.00 | $1,200.39 | $214,394.07 |
| 240 | $214,394.07 | $890.61 | $0.00 | $1,212.22 | $216,496.90 |
| 241 | $216,496.90 | $890.61 | $115,115.97 | $1,224.10 | $103,495.64 |
| 242 | $103,495.64 | $890.61 | $0.00 | $585.18 | $104,971.43 |
| 243 | $104,971.43 | $890.61 | $0.00 | $593.52 | $106,455.56 |
| 244 | $106,455.56 | $890.61 | $0.00 | $601.92 | $107,948.09 |
| 245 | $107,948.09 | $890.61 | $0.00 | $610.35 | $109,449.05 |
| 246 | $109,449.05 | $890.61 | $0.00 | $618.84 | $110,958.50 |
| 247 | $110,958.50 | $890.61 | $0.00 | $627.38 | $112,476.49 |
| 248 | $112,476.49 | $890.61 | $0.00 | $635.96 | $114,003.06 |
| 249 | $114,003.06 | $890.61 | $0.00 | $644.59 | $115,538.26 |
| 250 | $115,538.26 | $890.61 | $0.00 | $653.27 | $117,082.14 |
| 251 | $117,082.14 | $890.61 | $0.00 | $662.00 | $118,634.75 |
| 252 | $118,634.75 | $890.61 | $0.00 | $670.78 | $120,196.14 |
| 253 | $120,196.14 | $0.00 | $120,871.77 | $679.61 | $3.98 |