| Estimated Annual Cost in 2042 | $305,709 |
| Monthly savings required | $2,416 |
How much will it cost to send your child to Olin College of Engineering in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $1,222,836.50 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $2,416.09 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 | $81,486.00 |
| 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 Olin College of Engineering in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $2,416.09 | $0.00 | $0.00 | $2,416.09 |
| 2 | $2,416.09 | $2,416.09 | $0.00 | $13.66 | $4,845.84 |
| 3 | $4,845.84 | $2,416.09 | $0.00 | $27.40 | $7,289.33 |
| 4 | $7,289.33 | $2,416.09 | $0.00 | $41.21 | $9,746.63 |
| 5 | $9,746.63 | $2,416.09 | $0.00 | $55.11 | $12,217.83 |
| 6 | $12,217.83 | $2,416.09 | $0.00 | $69.08 | $14,703.00 |
| 7 | $14,703.00 | $2,416.09 | $0.00 | $83.13 | $17,202.22 |
| 8 | $17,202.22 | $2,416.09 | $0.00 | $97.26 | $19,715.57 |
| 9 | $19,715.57 | $2,416.09 | $0.00 | $111.47 | $22,243.13 |
| 10 | $22,243.13 | $2,416.09 | $0.00 | $125.77 | $24,784.99 |
| 11 | $24,784.99 | $2,416.09 | $0.00 | $140.14 | $27,341.22 |
| 12 | $27,341.22 | $2,416.09 | $0.00 | $154.59 | $29,911.90 |
| 13 | $29,911.90 | $2,416.09 | $0.00 | $169.13 | $32,497.12 |
| 14 | $32,497.12 | $2,416.09 | $0.00 | $183.74 | $35,096.95 |
| 15 | $35,096.95 | $2,416.09 | $0.00 | $198.44 | $37,711.48 |
| 16 | $37,711.48 | $2,416.09 | $0.00 | $213.23 | $40,340.80 |
| 17 | $40,340.80 | $2,416.09 | $0.00 | $228.09 | $42,984.98 |
| 18 | $42,984.98 | $2,416.09 | $0.00 | $243.04 | $45,644.11 |
| 19 | $45,644.11 | $2,416.09 | $0.00 | $258.08 | $48,318.28 |
| 20 | $48,318.28 | $2,416.09 | $0.00 | $273.20 | $51,007.57 |
| 21 | $51,007.57 | $2,416.09 | $0.00 | $288.40 | $53,712.06 |
| 22 | $53,712.06 | $2,416.09 | $0.00 | $303.70 | $56,431.85 |
| 23 | $56,431.85 | $2,416.09 | $0.00 | $319.07 | $59,167.01 |
| 24 | $59,167.01 | $2,416.09 | $0.00 | $334.54 | $61,917.64 |
| 25 | $61,917.64 | $2,416.09 | $0.00 | $350.09 | $64,683.82 |
| 26 | $64,683.82 | $2,416.09 | $0.00 | $365.73 | $67,465.64 |
| 27 | $67,465.64 | $2,416.09 | $0.00 | $381.46 | $70,263.19 |
| 28 | $70,263.19 | $2,416.09 | $0.00 | $397.28 | $73,076.56 |
| 29 | $73,076.56 | $2,416.09 | $0.00 | $413.19 | $75,905.84 |
| 30 | $75,905.84 | $2,416.09 | $0.00 | $429.18 | $78,751.11 |
| 31 | $78,751.11 | $2,416.09 | $0.00 | $445.27 | $81,612.47 |
| 32 | $81,612.47 | $2,416.09 | $0.00 | $461.45 | $84,490.01 |
| 33 | $84,490.01 | $2,416.09 | $0.00 | $477.72 | $87,383.82 |
| 34 | $87,383.82 | $2,416.09 | $0.00 | $494.08 | $90,293.99 |
| 35 | $90,293.99 | $2,416.09 | $0.00 | $510.54 | $93,220.62 |
| 36 | $93,220.62 | $2,416.09 | $0.00 | $527.08 | $96,163.79 |
| 37 | $96,163.79 | $2,416.09 | $0.00 | $543.72 | $99,123.60 |
| 38 | $99,123.60 | $2,416.09 | $0.00 | $560.46 | $102,100.15 |
| 39 | $102,100.15 | $2,416.09 | $0.00 | $577.29 | $105,093.53 |
| 40 | $105,093.53 | $2,416.09 | $0.00 | $594.21 | $108,103.83 |
| 41 | $108,103.83 | $2,416.09 | $0.00 | $611.23 | $111,131.15 |
| 42 | $111,131.15 | $2,416.09 | $0.00 | $628.35 | $114,175.59 |
| 43 | $114,175.59 | $2,416.09 | $0.00 | $645.57 | $117,237.25 |
| 44 | $117,237.25 | $2,416.09 | $0.00 | $662.88 | $120,316.22 |
| 45 | $120,316.22 | $2,416.09 | $0.00 | $680.29 | $123,412.60 |
| 46 | $123,412.60 | $2,416.09 | $0.00 | $697.79 | $126,526.48 |
| 47 | $126,526.48 | $2,416.09 | $0.00 | $715.40 | $129,657.97 |
| 48 | $129,657.97 | $2,416.09 | $0.00 | $733.11 | $132,807.17 |
| 49 | $132,807.17 | $2,416.09 | $0.00 | $750.91 | $135,974.17 |
| 50 | $135,974.17 | $2,416.09 | $0.00 | $768.82 | $139,159.08 |
| 51 | $139,159.08 | $2,416.09 | $0.00 | $786.83 | $142,362.00 |
| 52 | $142,362.00 | $2,416.09 | $0.00 | $804.94 | $145,583.03 |
| 53 | $145,583.03 | $2,416.09 | $0.00 | $823.15 | $148,822.27 |
| 54 | $148,822.27 | $2,416.09 | $0.00 | $841.46 | $152,079.82 |
| 55 | $152,079.82 | $2,416.09 | $0.00 | $859.88 | $155,355.79 |
| 56 | $155,355.79 | $2,416.09 | $0.00 | $878.40 | $158,650.28 |
| 57 | $158,650.28 | $2,416.09 | $0.00 | $897.03 | $161,963.40 |
| 58 | $161,963.40 | $2,416.09 | $0.00 | $915.76 | $165,295.25 |
| 59 | $165,295.25 | $2,416.09 | $0.00 | $934.60 | $168,645.94 |
| 60 | $168,645.94 | $2,416.09 | $0.00 | $953.55 | $172,015.58 |
| 61 | $172,015.58 | $2,416.09 | $0.00 | $972.60 | $175,404.27 |
| 62 | $175,404.27 | $2,416.09 | $0.00 | $991.76 | $178,812.12 |
| 63 | $178,812.12 | $2,416.09 | $0.00 | $1,011.03 | $182,239.24 |
| 64 | $182,239.24 | $2,416.09 | $0.00 | $1,030.41 | $185,685.74 |
| 65 | $185,685.74 | $2,416.09 | $0.00 | $1,049.89 | $189,151.72 |
| 66 | $189,151.72 | $2,416.09 | $0.00 | $1,069.49 | $192,637.30 |
| 67 | $192,637.30 | $2,416.09 | $0.00 | $1,089.20 | $196,142.59 |
| 68 | $196,142.59 | $2,416.09 | $0.00 | $1,109.02 | $199,667.70 |
| 69 | $199,667.70 | $2,416.09 | $0.00 | $1,128.95 | $203,212.74 |
| 70 | $203,212.74 | $2,416.09 | $0.00 | $1,148.99 | $206,777.82 |
| 71 | $206,777.82 | $2,416.09 | $0.00 | $1,169.15 | $210,363.06 |
| 72 | $210,363.06 | $2,416.09 | $0.00 | $1,189.42 | $213,968.57 |
| 73 | $213,968.57 | $2,416.09 | $0.00 | $1,209.81 | $217,594.47 |
| 74 | $217,594.47 | $2,416.09 | $0.00 | $1,230.31 | $221,240.87 |
| 75 | $221,240.87 | $2,416.09 | $0.00 | $1,250.93 | $224,907.89 |
| 76 | $224,907.89 | $2,416.09 | $0.00 | $1,271.66 | $228,595.64 |
| 77 | $228,595.64 | $2,416.09 | $0.00 | $1,292.51 | $232,304.24 |
| 78 | $232,304.24 | $2,416.09 | $0.00 | $1,313.48 | $236,033.81 |
| 79 | $236,033.81 | $2,416.09 | $0.00 | $1,334.57 | $239,784.47 |
| 80 | $239,784.47 | $2,416.09 | $0.00 | $1,355.78 | $243,556.34 |
| 81 | $243,556.34 | $2,416.09 | $0.00 | $1,377.10 | $247,349.53 |
| 82 | $247,349.53 | $2,416.09 | $0.00 | $1,398.55 | $251,164.17 |
| 83 | $251,164.17 | $2,416.09 | $0.00 | $1,420.12 | $255,000.38 |
| 84 | $255,000.38 | $2,416.09 | $0.00 | $1,441.81 | $258,858.28 |
| 85 | $258,858.28 | $2,416.09 | $0.00 | $1,463.62 | $262,737.99 |
| 86 | $262,737.99 | $2,416.09 | $0.00 | $1,485.56 | $266,639.64 |
| 87 | $266,639.64 | $2,416.09 | $0.00 | $1,507.62 | $270,563.35 |
| 88 | $270,563.35 | $2,416.09 | $0.00 | $1,529.80 | $274,509.24 |
| 89 | $274,509.24 | $2,416.09 | $0.00 | $1,552.12 | $278,477.45 |
| 90 | $278,477.45 | $2,416.09 | $0.00 | $1,574.55 | $282,468.09 |
| 91 | $282,468.09 | $2,416.09 | $0.00 | $1,597.12 | $286,481.30 |
| 92 | $286,481.30 | $2,416.09 | $0.00 | $1,619.81 | $290,517.20 |
| 93 | $290,517.20 | $2,416.09 | $0.00 | $1,642.63 | $294,575.92 |
| 94 | $294,575.92 | $2,416.09 | $0.00 | $1,665.58 | $298,657.59 |
| 95 | $298,657.59 | $2,416.09 | $0.00 | $1,688.65 | $302,762.33 |
| 96 | $302,762.33 | $2,416.09 | $0.00 | $1,711.86 | $306,890.28 |
| 97 | $306,890.28 | $2,416.09 | $0.00 | $1,735.20 | $311,041.57 |
| 98 | $311,041.57 | $2,416.09 | $0.00 | $1,758.67 | $315,216.33 |
| 99 | $315,216.33 | $2,416.09 | $0.00 | $1,782.28 | $319,414.70 |
| 100 | $319,414.70 | $2,416.09 | $0.00 | $1,806.02 | $323,636.81 |
| 101 | $323,636.81 | $2,416.09 | $0.00 | $1,829.89 | $327,882.79 |
| 102 | $327,882.79 | $2,416.09 | $0.00 | $1,853.90 | $332,152.78 |
| 103 | $332,152.78 | $2,416.09 | $0.00 | $1,878.04 | $336,446.91 |
| 104 | $336,446.91 | $2,416.09 | $0.00 | $1,902.32 | $340,765.32 |
| 105 | $340,765.32 | $2,416.09 | $0.00 | $1,926.74 | $345,108.15 |
| 106 | $345,108.15 | $2,416.09 | $0.00 | $1,951.29 | $349,475.53 |
| 107 | $349,475.53 | $2,416.09 | $0.00 | $1,975.99 | $353,867.61 |
| 108 | $353,867.61 | $2,416.09 | $0.00 | $2,000.82 | $358,284.52 |
| 109 | $358,284.52 | $2,416.09 | $0.00 | $2,025.79 | $362,726.40 |
| 110 | $362,726.40 | $2,416.09 | $0.00 | $2,050.91 | $367,193.40 |
| 111 | $367,193.40 | $2,416.09 | $0.00 | $2,076.16 | $371,685.65 |
| 112 | $371,685.65 | $2,416.09 | $0.00 | $2,101.56 | $376,203.30 |
| 113 | $376,203.30 | $2,416.09 | $0.00 | $2,127.11 | $380,746.50 |
| 114 | $380,746.50 | $2,416.09 | $0.00 | $2,152.80 | $385,315.39 |
| 115 | $385,315.39 | $2,416.09 | $0.00 | $2,178.63 | $389,910.11 |
| 116 | $389,910.11 | $2,416.09 | $0.00 | $2,204.61 | $394,530.81 |
| 117 | $394,530.81 | $2,416.09 | $0.00 | $2,230.73 | $399,177.63 |
| 118 | $399,177.63 | $2,416.09 | $0.00 | $2,257.01 | $403,850.73 |
| 119 | $403,850.73 | $2,416.09 | $0.00 | $2,283.43 | $408,550.25 |
| 120 | $408,550.25 | $2,416.09 | $0.00 | $2,310.00 | $413,276.34 |
| 121 | $413,276.34 | $2,416.09 | $0.00 | $2,336.72 | $418,029.15 |
| 122 | $418,029.15 | $2,416.09 | $0.00 | $2,363.60 | $422,808.84 |
| 123 | $422,808.84 | $2,416.09 | $0.00 | $2,390.62 | $427,615.55 |
| 124 | $427,615.55 | $2,416.09 | $0.00 | $2,417.80 | $432,449.44 |
| 125 | $432,449.44 | $2,416.09 | $0.00 | $2,445.13 | $437,310.66 |
| 126 | $437,310.66 | $2,416.09 | $0.00 | $2,472.62 | $442,199.37 |
| 127 | $442,199.37 | $2,416.09 | $0.00 | $2,500.26 | $447,115.72 |
| 128 | $447,115.72 | $2,416.09 | $0.00 | $2,528.06 | $452,059.87 |
| 129 | $452,059.87 | $2,416.09 | $0.00 | $2,556.01 | $457,031.97 |
| 130 | $457,031.97 | $2,416.09 | $0.00 | $2,584.13 | $462,032.19 |
| 131 | $462,032.19 | $2,416.09 | $0.00 | $2,612.40 | $467,060.68 |
| 132 | $467,060.68 | $2,416.09 | $0.00 | $2,640.83 | $472,117.60 |
| 133 | $472,117.60 | $2,416.09 | $0.00 | $2,669.42 | $477,203.11 |
| 134 | $477,203.11 | $2,416.09 | $0.00 | $2,698.18 | $482,317.38 |
| 135 | $482,317.38 | $2,416.09 | $0.00 | $2,727.09 | $487,460.56 |
| 136 | $487,460.56 | $2,416.09 | $0.00 | $2,756.17 | $492,632.82 |
| 137 | $492,632.82 | $2,416.09 | $0.00 | $2,785.42 | $497,834.33 |
| 138 | $497,834.33 | $2,416.09 | $0.00 | $2,814.83 | $503,065.25 |
| 139 | $503,065.25 | $2,416.09 | $0.00 | $2,844.40 | $508,325.74 |
| 140 | $508,325.74 | $2,416.09 | $0.00 | $2,874.15 | $513,615.98 |
| 141 | $513,615.98 | $2,416.09 | $0.00 | $2,904.06 | $518,936.13 |
| 142 | $518,936.13 | $2,416.09 | $0.00 | $2,934.14 | $524,286.36 |
| 143 | $524,286.36 | $2,416.09 | $0.00 | $2,964.39 | $529,666.84 |
| 144 | $529,666.84 | $2,416.09 | $0.00 | $2,994.81 | $535,077.74 |
| 145 | $535,077.74 | $2,416.09 | $0.00 | $3,025.41 | $540,519.24 |
| 146 | $540,519.24 | $2,416.09 | $0.00 | $3,056.17 | $545,991.50 |
| 147 | $545,991.50 | $2,416.09 | $0.00 | $3,087.12 | $551,494.71 |
| 148 | $551,494.71 | $2,416.09 | $0.00 | $3,118.23 | $557,029.03 |
| 149 | $557,029.03 | $2,416.09 | $0.00 | $3,149.52 | $562,594.64 |
| 150 | $562,594.64 | $2,416.09 | $0.00 | $3,180.99 | $568,191.72 |
| 151 | $568,191.72 | $2,416.09 | $0.00 | $3,212.64 | $573,820.45 |
| 152 | $573,820.45 | $2,416.09 | $0.00 | $3,244.46 | $579,481.00 |
| 153 | $579,481.00 | $2,416.09 | $0.00 | $3,276.47 | $585,173.56 |
| 154 | $585,173.56 | $2,416.09 | $0.00 | $3,308.66 | $590,898.31 |
| 155 | $590,898.31 | $2,416.09 | $0.00 | $3,341.02 | $596,655.42 |
| 156 | $596,655.42 | $2,416.09 | $0.00 | $3,373.58 | $602,445.09 |
| 157 | $602,445.09 | $2,416.09 | $0.00 | $3,406.31 | $608,267.49 |
| 158 | $608,267.49 | $2,416.09 | $0.00 | $3,439.23 | $614,122.81 |
| 159 | $614,122.81 | $2,416.09 | $0.00 | $3,472.34 | $620,011.24 |
| 160 | $620,011.24 | $2,416.09 | $0.00 | $3,505.63 | $625,932.96 |
| 161 | $625,932.96 | $2,416.09 | $0.00 | $3,539.12 | $631,888.17 |
| 162 | $631,888.17 | $2,416.09 | $0.00 | $3,572.79 | $637,877.05 |
| 163 | $637,877.05 | $2,416.09 | $0.00 | $3,606.65 | $643,899.79 |
| 164 | $643,899.79 | $2,416.09 | $0.00 | $3,640.70 | $649,956.58 |
| 165 | $649,956.58 | $2,416.09 | $0.00 | $3,674.95 | $656,047.62 |
| 166 | $656,047.62 | $2,416.09 | $0.00 | $3,709.39 | $662,173.10 |
| 167 | $662,173.10 | $2,416.09 | $0.00 | $3,744.02 | $668,333.21 |
| 168 | $668,333.21 | $2,416.09 | $0.00 | $3,778.85 | $674,528.15 |
| 169 | $674,528.15 | $2,416.09 | $0.00 | $3,813.88 | $680,758.12 |
| 170 | $680,758.12 | $2,416.09 | $0.00 | $3,849.11 | $687,023.32 |
| 171 | $687,023.32 | $2,416.09 | $0.00 | $3,884.53 | $693,323.94 |
| 172 | $693,323.94 | $2,416.09 | $0.00 | $3,920.15 | $699,660.18 |
| 173 | $699,660.18 | $2,416.09 | $0.00 | $3,955.98 | $706,032.25 |
| 174 | $706,032.25 | $2,416.09 | $0.00 | $3,992.01 | $712,440.35 |
| 175 | $712,440.35 | $2,416.09 | $0.00 | $4,028.24 | $718,884.68 |
| 176 | $718,884.68 | $2,416.09 | $0.00 | $4,064.68 | $725,365.45 |
| 177 | $725,365.45 | $2,416.09 | $0.00 | $4,101.32 | $731,882.86 |
| 178 | $731,882.86 | $2,416.09 | $0.00 | $4,138.17 | $738,437.12 |
| 179 | $738,437.12 | $2,416.09 | $0.00 | $4,175.23 | $745,028.44 |
| 180 | $745,028.44 | $2,416.09 | $0.00 | $4,212.50 | $751,657.03 |
| 181 | $751,657.03 | $2,416.09 | $0.00 | $4,249.98 | $758,323.10 |
| 182 | $758,323.10 | $2,416.09 | $0.00 | $4,287.67 | $765,026.86 |
| 183 | $765,026.86 | $2,416.09 | $0.00 | $4,325.57 | $771,768.52 |
| 184 | $771,768.52 | $2,416.09 | $0.00 | $4,363.69 | $778,548.30 |
| 185 | $778,548.30 | $2,416.09 | $0.00 | $4,402.03 | $785,366.42 |
| 186 | $785,366.42 | $2,416.09 | $0.00 | $4,440.58 | $792,223.09 |
| 187 | $792,223.09 | $2,416.09 | $0.00 | $4,479.34 | $799,118.52 |
| 188 | $799,118.52 | $2,416.09 | $0.00 | $4,518.33 | $806,052.94 |
| 189 | $806,052.94 | $2,416.09 | $0.00 | $4,557.54 | $813,026.57 |
| 190 | $813,026.57 | $2,416.09 | $0.00 | $4,596.97 | $820,039.63 |
| 191 | $820,039.63 | $2,416.09 | $0.00 | $4,636.62 | $827,092.34 |
| 192 | $827,092.34 | $2,416.09 | $0.00 | $4,676.50 | $834,184.93 |
| 193 | $834,184.93 | $2,416.09 | $0.00 | $4,716.60 | $841,317.62 |
| 194 | $841,317.62 | $2,416.09 | $0.00 | $4,756.93 | $848,490.64 |
| 195 | $848,490.64 | $2,416.09 | $0.00 | $4,797.49 | $855,704.22 |
| 196 | $855,704.22 | $2,416.09 | $0.00 | $4,838.28 | $862,958.59 |
| 197 | $862,958.59 | $2,416.09 | $0.00 | $4,879.29 | $870,253.97 |
| 198 | $870,253.97 | $2,416.09 | $0.00 | $4,920.54 | $877,590.60 |
| 199 | $877,590.60 | $2,416.09 | $0.00 | $4,962.02 | $884,968.71 |
| 200 | $884,968.71 | $2,416.09 | $0.00 | $5,003.74 | $892,388.54 |
| 201 | $892,388.54 | $2,416.09 | $0.00 | $5,045.69 | $899,850.32 |
| 202 | $899,850.32 | $2,416.09 | $0.00 | $5,087.88 | $907,354.29 |
| 203 | $907,354.29 | $2,416.09 | $0.00 | $5,130.31 | $914,900.69 |
| 204 | $914,900.69 | $2,416.09 | $0.00 | $5,172.98 | $922,489.76 |
| 205 | $922,489.76 | $2,416.09 | $0.00 | $5,215.89 | $930,121.74 |
| 206 | $930,121.74 | $2,416.09 | $0.00 | $5,259.04 | $937,796.87 |
| 207 | $937,796.87 | $2,416.09 | $0.00 | $5,302.44 | $945,515.40 |
| 208 | $945,515.40 | $2,416.09 | $0.00 | $5,346.08 | $953,277.57 |
| 209 | $953,277.57 | $2,416.09 | $0.00 | $5,389.97 | $961,083.63 |
| 210 | $961,083.63 | $2,416.09 | $0.00 | $5,434.11 | $968,933.83 |
| 211 | $968,933.83 | $2,416.09 | $0.00 | $5,478.49 | $976,828.41 |
| 212 | $976,828.41 | $2,416.09 | $0.00 | $5,523.13 | $984,767.63 |
| 213 | $984,767.63 | $2,416.09 | $0.00 | $5,568.02 | $992,751.74 |
| 214 | $992,751.74 | $2,416.09 | $0.00 | $5,613.16 | $1,000,780.99 |
| 215 | $1,000,780.99 | $2,416.09 | $0.00 | $5,658.56 | $1,008,855.64 |
| 216 | $1,008,855.64 | $2,416.09 | $0.00 | $5,704.22 | $1,016,975.95 |
| 217 | $1,016,975.95 | $2,416.09 | $275,417.16 | $5,750.13 | $749,725.01 |
| 218 | $749,725.01 | $2,416.09 | $0.00 | $4,239.05 | $756,380.15 |
| 219 | $756,380.15 | $2,416.09 | $0.00 | $4,276.68 | $763,072.92 |
| 220 | $763,072.92 | $2,416.09 | $0.00 | $4,314.53 | $769,803.54 |
| 221 | $769,803.54 | $2,416.09 | $0.00 | $4,352.58 | $776,572.21 |
| 222 | $776,572.21 | $2,416.09 | $0.00 | $4,390.85 | $783,379.15 |
| 223 | $783,379.15 | $2,416.09 | $0.00 | $4,429.34 | $790,224.58 |
| 224 | $790,224.58 | $2,416.09 | $0.00 | $4,468.04 | $797,108.71 |
| 225 | $797,108.71 | $2,416.09 | $0.00 | $4,506.97 | $804,031.77 |
| 226 | $804,031.77 | $2,416.09 | $0.00 | $4,546.11 | $810,993.97 |
| 227 | $810,993.97 | $2,416.09 | $0.00 | $4,585.48 | $817,995.54 |
| 228 | $817,995.54 | $2,416.09 | $0.00 | $4,625.07 | $825,036.70 |
| 229 | $825,036.70 | $2,416.09 | $294,696.36 | $4,664.88 | $537,421.31 |
| 230 | $537,421.31 | $2,416.09 | $0.00 | $3,038.66 | $542,876.06 |
| 231 | $542,876.06 | $2,416.09 | $0.00 | $3,069.50 | $548,361.65 |
| 232 | $548,361.65 | $2,416.09 | $0.00 | $3,100.52 | $553,878.26 |
| 233 | $553,878.26 | $2,416.09 | $0.00 | $3,131.71 | $559,426.06 |
| 234 | $559,426.06 | $2,416.09 | $0.00 | $3,163.08 | $565,005.23 |
| 235 | $565,005.23 | $2,416.09 | $0.00 | $3,194.62 | $570,615.94 |
| 236 | $570,615.94 | $2,416.09 | $0.00 | $3,226.35 | $576,258.38 |
| 237 | $576,258.38 | $2,416.09 | $0.00 | $3,258.25 | $581,932.72 |
| 238 | $581,932.72 | $2,416.09 | $0.00 | $3,290.33 | $587,639.14 |
| 239 | $587,639.14 | $2,416.09 | $0.00 | $3,322.60 | $593,377.83 |
| 240 | $593,377.83 | $2,416.09 | $0.00 | $3,355.04 | $599,148.96 |
| 241 | $599,148.96 | $2,416.09 | $315,325.11 | $3,387.68 | $289,627.62 |
| 242 | $289,627.62 | $2,416.09 | $0.00 | $1,637.60 | $293,681.31 |
| 243 | $293,681.31 | $2,416.09 | $0.00 | $1,660.52 | $297,757.92 |
| 244 | $297,757.92 | $2,416.09 | $0.00 | $1,683.57 | $301,857.58 |
| 245 | $301,857.58 | $2,416.09 | $0.00 | $1,706.75 | $305,980.42 |
| 246 | $305,980.42 | $2,416.09 | $0.00 | $1,730.06 | $310,126.57 |
| 247 | $310,126.57 | $2,416.09 | $0.00 | $1,753.50 | $314,296.16 |
| 248 | $314,296.16 | $2,416.09 | $0.00 | $1,777.08 | $318,489.33 |
| 249 | $318,489.33 | $2,416.09 | $0.00 | $1,800.78 | $322,706.20 |
| 250 | $322,706.20 | $2,416.09 | $0.00 | $1,824.63 | $326,946.92 |
| 251 | $326,946.92 | $2,416.09 | $0.00 | $1,848.61 | $331,211.62 |
| 252 | $331,211.62 | $2,416.09 | $0.00 | $1,872.72 | $335,500.43 |
| 253 | $335,500.43 | $0.00 | $337,397.87 | $1,896.97 | -$0.47 |