How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $203,406 |
| Monthly savings required | $1,610 |
How much will it cost to send your child to Smith College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $813,624.02 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,610.13 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 | $78,438.00 |
| 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 Smith College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,610.13 | $0.00 | $0.00 | $1,610.13 |
| 2 | $1,610.13 | $1,610.13 | $0.00 | $9.10 | $3,229.36 |
| 3 | $3,229.36 | $1,610.13 | $0.00 | $18.26 | $4,857.75 |
| 4 | $4,857.75 | $1,610.13 | $0.00 | $27.47 | $6,495.35 |
| 5 | $6,495.35 | $1,610.13 | $0.00 | $36.73 | $8,142.21 |
| 6 | $8,142.21 | $1,610.13 | $0.00 | $46.04 | $9,798.38 |
| 7 | $9,798.38 | $1,610.13 | $0.00 | $55.40 | $11,463.91 |
| 8 | $11,463.91 | $1,610.13 | $0.00 | $64.82 | $13,138.86 |
| 9 | $13,138.86 | $1,610.13 | $0.00 | $74.29 | $14,823.28 |
| 10 | $14,823.28 | $1,610.13 | $0.00 | $83.81 | $16,517.22 |
| 11 | $16,517.22 | $1,610.13 | $0.00 | $93.39 | $18,220.74 |
| 12 | $18,220.74 | $1,610.13 | $0.00 | $103.02 | $19,933.89 |
| 13 | $19,933.89 | $1,610.13 | $0.00 | $112.71 | $21,656.73 |
| 14 | $21,656.73 | $1,610.13 | $0.00 | $122.45 | $23,389.31 |
| 15 | $23,389.31 | $1,610.13 | $0.00 | $132.25 | $25,131.69 |
| 16 | $25,131.69 | $1,610.13 | $0.00 | $142.10 | $26,883.92 |
| 17 | $26,883.92 | $1,610.13 | $0.00 | $152.01 | $28,646.06 |
| 18 | $28,646.06 | $1,610.13 | $0.00 | $161.97 | $30,418.16 |
| 19 | $30,418.16 | $1,610.13 | $0.00 | $171.99 | $32,200.28 |
| 20 | $32,200.28 | $1,610.13 | $0.00 | $182.07 | $33,992.48 |
| 21 | $33,992.48 | $1,610.13 | $0.00 | $192.20 | $35,794.81 |
| 22 | $35,794.81 | $1,610.13 | $0.00 | $202.39 | $37,607.33 |
| 23 | $37,607.33 | $1,610.13 | $0.00 | $212.64 | $39,430.10 |
| 24 | $39,430.10 | $1,610.13 | $0.00 | $222.94 | $41,263.17 |
| 25 | $41,263.17 | $1,610.13 | $0.00 | $233.31 | $43,106.61 |
| 26 | $43,106.61 | $1,610.13 | $0.00 | $243.73 | $44,960.47 |
| 27 | $44,960.47 | $1,610.13 | $0.00 | $254.21 | $46,824.81 |
| 28 | $46,824.81 | $1,610.13 | $0.00 | $264.75 | $48,699.69 |
| 29 | $48,699.69 | $1,610.13 | $0.00 | $275.36 | $50,585.18 |
| 30 | $50,585.18 | $1,610.13 | $0.00 | $286.02 | $52,481.33 |
| 31 | $52,481.33 | $1,610.13 | $0.00 | $296.74 | $54,388.20 |
| 32 | $54,388.20 | $1,610.13 | $0.00 | $307.52 | $56,305.85 |
| 33 | $56,305.85 | $1,610.13 | $0.00 | $318.36 | $58,234.34 |
| 34 | $58,234.34 | $1,610.13 | $0.00 | $329.27 | $60,173.74 |
| 35 | $60,173.74 | $1,610.13 | $0.00 | $340.23 | $62,124.10 |
| 36 | $62,124.10 | $1,610.13 | $0.00 | $351.26 | $64,085.49 |
| 37 | $64,085.49 | $1,610.13 | $0.00 | $362.35 | $66,057.97 |
| 38 | $66,057.97 | $1,610.13 | $0.00 | $373.50 | $68,041.60 |
| 39 | $68,041.60 | $1,610.13 | $0.00 | $384.72 | $70,036.45 |
| 40 | $70,036.45 | $1,610.13 | $0.00 | $396.00 | $72,042.58 |
| 41 | $72,042.58 | $1,610.13 | $0.00 | $407.34 | $74,060.05 |
| 42 | $74,060.05 | $1,610.13 | $0.00 | $418.75 | $76,088.93 |
| 43 | $76,088.93 | $1,610.13 | $0.00 | $430.22 | $78,129.28 |
| 44 | $78,129.28 | $1,610.13 | $0.00 | $441.75 | $80,181.16 |
| 45 | $80,181.16 | $1,610.13 | $0.00 | $453.36 | $82,244.65 |
| 46 | $82,244.65 | $1,610.13 | $0.00 | $465.02 | $84,319.80 |
| 47 | $84,319.80 | $1,610.13 | $0.00 | $476.76 | $86,406.69 |
| 48 | $86,406.69 | $1,610.13 | $0.00 | $488.56 | $88,505.38 |
| 49 | $88,505.38 | $1,610.13 | $0.00 | $500.42 | $90,615.93 |
| 50 | $90,615.93 | $1,610.13 | $0.00 | $512.36 | $92,738.42 |
| 51 | $92,738.42 | $1,610.13 | $0.00 | $524.36 | $94,872.91 |
| 52 | $94,872.91 | $1,610.13 | $0.00 | $536.43 | $97,019.47 |
| 53 | $97,019.47 | $1,610.13 | $0.00 | $548.56 | $99,178.16 |
| 54 | $99,178.16 | $1,610.13 | $0.00 | $560.77 | $101,349.06 |
| 55 | $101,349.06 | $1,610.13 | $0.00 | $573.04 | $103,532.23 |
| 56 | $103,532.23 | $1,610.13 | $0.00 | $585.39 | $105,727.75 |
| 57 | $105,727.75 | $1,610.13 | $0.00 | $597.80 | $107,935.68 |
| 58 | $107,935.68 | $1,610.13 | $0.00 | $610.28 | $110,156.09 |
| 59 | $110,156.09 | $1,610.13 | $0.00 | $622.84 | $112,389.06 |
| 60 | $112,389.06 | $1,610.13 | $0.00 | $635.46 | $114,634.65 |
| 61 | $114,634.65 | $1,610.13 | $0.00 | $648.16 | $116,892.94 |
| 62 | $116,892.94 | $1,610.13 | $0.00 | $660.93 | $119,164.00 |
| 63 | $119,164.00 | $1,610.13 | $0.00 | $673.77 | $121,447.90 |
| 64 | $121,447.90 | $1,610.13 | $0.00 | $686.68 | $123,744.71 |
| 65 | $123,744.71 | $1,610.13 | $0.00 | $699.67 | $126,054.51 |
| 66 | $126,054.51 | $1,610.13 | $0.00 | $712.73 | $128,377.37 |
| 67 | $128,377.37 | $1,610.13 | $0.00 | $725.86 | $130,713.36 |
| 68 | $130,713.36 | $1,610.13 | $0.00 | $739.07 | $133,062.56 |
| 69 | $133,062.56 | $1,610.13 | $0.00 | $752.36 | $135,425.05 |
| 70 | $135,425.05 | $1,610.13 | $0.00 | $765.71 | $137,800.89 |
| 71 | $137,800.89 | $1,610.13 | $0.00 | $779.15 | $140,190.17 |
| 72 | $140,190.17 | $1,610.13 | $0.00 | $792.66 | $142,592.96 |
| 73 | $142,592.96 | $1,610.13 | $0.00 | $806.24 | $145,009.33 |
| 74 | $145,009.33 | $1,610.13 | $0.00 | $819.90 | $147,439.36 |
| 75 | $147,439.36 | $1,610.13 | $0.00 | $833.64 | $149,883.13 |
| 76 | $149,883.13 | $1,610.13 | $0.00 | $847.46 | $152,340.72 |
| 77 | $152,340.72 | $1,610.13 | $0.00 | $861.36 | $154,812.21 |
| 78 | $154,812.21 | $1,610.13 | $0.00 | $875.33 | $157,297.67 |
| 79 | $157,297.67 | $1,610.13 | $0.00 | $889.38 | $159,797.18 |
| 80 | $159,797.18 | $1,610.13 | $0.00 | $903.52 | $162,310.83 |
| 81 | $162,310.83 | $1,610.13 | $0.00 | $917.73 | $164,838.69 |
| 82 | $164,838.69 | $1,610.13 | $0.00 | $932.02 | $167,380.84 |
| 83 | $167,380.84 | $1,610.13 | $0.00 | $946.40 | $169,937.37 |
| 84 | $169,937.37 | $1,610.13 | $0.00 | $960.85 | $172,508.35 |
| 85 | $172,508.35 | $1,610.13 | $0.00 | $975.39 | $175,093.87 |
| 86 | $175,093.87 | $1,610.13 | $0.00 | $990.01 | $177,694.01 |
| 87 | $177,694.01 | $1,610.13 | $0.00 | $1,004.71 | $180,308.85 |
| 88 | $180,308.85 | $1,610.13 | $0.00 | $1,019.49 | $182,938.47 |
| 89 | $182,938.47 | $1,610.13 | $0.00 | $1,034.36 | $185,582.96 |
| 90 | $185,582.96 | $1,610.13 | $0.00 | $1,049.31 | $188,242.40 |
| 91 | $188,242.40 | $1,610.13 | $0.00 | $1,064.35 | $190,916.88 |
| 92 | $190,916.88 | $1,610.13 | $0.00 | $1,079.47 | $193,606.48 |
| 93 | $193,606.48 | $1,610.13 | $0.00 | $1,094.68 | $196,311.29 |
| 94 | $196,311.29 | $1,610.13 | $0.00 | $1,109.97 | $199,031.39 |
| 95 | $199,031.39 | $1,610.13 | $0.00 | $1,125.35 | $201,766.87 |
| 96 | $201,766.87 | $1,610.13 | $0.00 | $1,140.82 | $204,517.82 |
| 97 | $204,517.82 | $1,610.13 | $0.00 | $1,156.37 | $207,284.32 |
| 98 | $207,284.32 | $1,610.13 | $0.00 | $1,172.02 | $210,066.47 |
| 99 | $210,066.47 | $1,610.13 | $0.00 | $1,187.75 | $212,864.35 |
| 100 | $212,864.35 | $1,610.13 | $0.00 | $1,203.57 | $215,678.05 |
| 101 | $215,678.05 | $1,610.13 | $0.00 | $1,219.48 | $218,507.66 |
| 102 | $218,507.66 | $1,610.13 | $0.00 | $1,235.47 | $221,353.26 |
| 103 | $221,353.26 | $1,610.13 | $0.00 | $1,251.56 | $224,214.95 |
| 104 | $224,214.95 | $1,610.13 | $0.00 | $1,267.74 | $227,092.82 |
| 105 | $227,092.82 | $1,610.13 | $0.00 | $1,284.02 | $229,986.97 |
| 106 | $229,986.97 | $1,610.13 | $0.00 | $1,300.38 | $232,897.48 |
| 107 | $232,897.48 | $1,610.13 | $0.00 | $1,316.84 | $235,824.45 |
| 108 | $235,824.45 | $1,610.13 | $0.00 | $1,333.39 | $238,767.97 |
| 109 | $238,767.97 | $1,610.13 | $0.00 | $1,350.03 | $241,728.13 |
| 110 | $241,728.13 | $1,610.13 | $0.00 | $1,366.77 | $244,705.03 |
| 111 | $244,705.03 | $1,610.13 | $0.00 | $1,383.60 | $247,698.76 |
| 112 | $247,698.76 | $1,610.13 | $0.00 | $1,400.52 | $250,709.41 |
| 113 | $250,709.41 | $1,610.13 | $0.00 | $1,417.55 | $253,737.09 |
| 114 | $253,737.09 | $1,610.13 | $0.00 | $1,434.67 | $256,781.89 |
| 115 | $256,781.89 | $1,610.13 | $0.00 | $1,451.88 | $259,843.90 |
| 116 | $259,843.90 | $1,610.13 | $0.00 | $1,469.20 | $262,923.23 |
| 117 | $262,923.23 | $1,610.13 | $0.00 | $1,486.61 | $266,019.97 |
| 118 | $266,019.97 | $1,610.13 | $0.00 | $1,504.12 | $269,134.22 |
| 119 | $269,134.22 | $1,610.13 | $0.00 | $1,521.72 | $272,266.07 |
| 120 | $272,266.07 | $1,610.13 | $0.00 | $1,539.43 | $275,415.63 |
| 121 | $275,415.63 | $1,610.13 | $0.00 | $1,557.24 | $278,583.00 |
| 122 | $278,583.00 | $1,610.13 | $0.00 | $1,575.15 | $281,768.28 |
| 123 | $281,768.28 | $1,610.13 | $0.00 | $1,593.16 | $284,971.57 |
| 124 | $284,971.57 | $1,610.13 | $0.00 | $1,611.27 | $288,192.97 |
| 125 | $288,192.97 | $1,610.13 | $0.00 | $1,629.48 | $291,432.58 |
| 126 | $291,432.58 | $1,610.13 | $0.00 | $1,647.80 | $294,690.51 |
| 127 | $294,690.51 | $1,610.13 | $0.00 | $1,666.22 | $297,966.86 |
| 128 | $297,966.86 | $1,610.13 | $0.00 | $1,684.75 | $301,261.74 |
| 129 | $301,261.74 | $1,610.13 | $0.00 | $1,703.38 | $304,575.25 |
| 130 | $304,575.25 | $1,610.13 | $0.00 | $1,722.11 | $307,907.49 |
| 131 | $307,907.49 | $1,610.13 | $0.00 | $1,740.95 | $311,258.57 |
| 132 | $311,258.57 | $1,610.13 | $0.00 | $1,759.90 | $314,628.60 |
| 133 | $314,628.60 | $1,610.13 | $0.00 | $1,778.96 | $318,017.69 |
| 134 | $318,017.69 | $1,610.13 | $0.00 | $1,798.12 | $321,425.94 |
| 135 | $321,425.94 | $1,610.13 | $0.00 | $1,817.39 | $324,853.46 |
| 136 | $324,853.46 | $1,610.13 | $0.00 | $1,836.77 | $328,300.36 |
| 137 | $328,300.36 | $1,610.13 | $0.00 | $1,856.26 | $331,766.75 |
| 138 | $331,766.75 | $1,610.13 | $0.00 | $1,875.86 | $335,252.74 |
| 139 | $335,252.74 | $1,610.13 | $0.00 | $1,895.57 | $338,758.44 |
| 140 | $338,758.44 | $1,610.13 | $0.00 | $1,915.39 | $342,283.96 |
| 141 | $342,283.96 | $1,610.13 | $0.00 | $1,935.32 | $345,829.41 |
| 142 | $345,829.41 | $1,610.13 | $0.00 | $1,955.37 | $349,394.91 |
| 143 | $349,394.91 | $1,610.13 | $0.00 | $1,975.53 | $352,980.57 |
| 144 | $352,980.57 | $1,610.13 | $0.00 | $1,995.80 | $356,586.50 |
| 145 | $356,586.50 | $1,610.13 | $0.00 | $2,016.19 | $360,212.82 |
| 146 | $360,212.82 | $1,610.13 | $0.00 | $2,036.70 | $363,859.65 |
| 147 | $363,859.65 | $1,610.13 | $0.00 | $2,057.32 | $367,527.10 |
| 148 | $367,527.10 | $1,610.13 | $0.00 | $2,078.05 | $371,215.28 |
| 149 | $371,215.28 | $1,610.13 | $0.00 | $2,098.91 | $374,924.32 |
| 150 | $374,924.32 | $1,610.13 | $0.00 | $2,119.88 | $378,654.33 |
| 151 | $378,654.33 | $1,610.13 | $0.00 | $2,140.97 | $382,405.43 |
| 152 | $382,405.43 | $1,610.13 | $0.00 | $2,162.18 | $386,177.74 |
| 153 | $386,177.74 | $1,610.13 | $0.00 | $2,183.51 | $389,971.38 |
| 154 | $389,971.38 | $1,610.13 | $0.00 | $2,204.95 | $393,786.46 |
| 155 | $393,786.46 | $1,610.13 | $0.00 | $2,226.53 | $397,623.12 |
| 156 | $397,623.12 | $1,610.13 | $0.00 | $2,248.22 | $401,481.47 |
| 157 | $401,481.47 | $1,610.13 | $0.00 | $2,270.03 | $405,361.63 |
| 158 | $405,361.63 | $1,610.13 | $0.00 | $2,291.97 | $409,263.73 |
| 159 | $409,263.73 | $1,610.13 | $0.00 | $2,314.04 | $413,187.90 |
| 160 | $413,187.90 | $1,610.13 | $0.00 | $2,336.22 | $417,134.25 |
| 161 | $417,134.25 | $1,610.13 | $0.00 | $2,358.54 | $421,102.92 |
| 162 | $421,102.92 | $1,610.13 | $0.00 | $2,380.98 | $425,094.03 |
| 163 | $425,094.03 | $1,610.13 | $0.00 | $2,403.54 | $429,107.70 |
| 164 | $429,107.70 | $1,610.13 | $0.00 | $2,426.24 | $433,144.07 |
| 165 | $433,144.07 | $1,610.13 | $0.00 | $2,449.06 | $437,203.26 |
| 166 | $437,203.26 | $1,610.13 | $0.00 | $2,472.01 | $441,285.40 |
| 167 | $441,285.40 | $1,610.13 | $0.00 | $2,495.09 | $445,390.62 |
| 168 | $445,390.62 | $1,610.13 | $0.00 | $2,518.30 | $449,519.05 |
| 169 | $449,519.05 | $1,610.13 | $0.00 | $2,541.65 | $453,670.83 |
| 170 | $453,670.83 | $1,610.13 | $0.00 | $2,565.12 | $457,846.08 |
| 171 | $457,846.08 | $1,610.13 | $0.00 | $2,588.73 | $462,044.94 |
| 172 | $462,044.94 | $1,610.13 | $0.00 | $2,612.47 | $466,267.54 |
| 173 | $466,267.54 | $1,610.13 | $0.00 | $2,636.34 | $470,514.01 |
| 174 | $470,514.01 | $1,610.13 | $0.00 | $2,660.35 | $474,784.49 |
| 175 | $474,784.49 | $1,610.13 | $0.00 | $2,684.50 | $479,079.12 |
| 176 | $479,079.12 | $1,610.13 | $0.00 | $2,708.78 | $483,398.03 |
| 177 | $483,398.03 | $1,610.13 | $0.00 | $2,733.20 | $487,741.36 |
| 178 | $487,741.36 | $1,610.13 | $0.00 | $2,757.76 | $492,109.25 |
| 179 | $492,109.25 | $1,610.13 | $0.00 | $2,782.46 | $496,501.84 |
| 180 | $496,501.84 | $1,610.13 | $0.00 | $2,807.29 | $500,919.26 |
| 181 | $500,919.26 | $1,610.13 | $0.00 | $2,832.27 | $505,361.66 |
| 182 | $505,361.66 | $1,610.13 | $0.00 | $2,857.39 | $509,829.18 |
| 183 | $509,829.18 | $1,610.13 | $0.00 | $2,882.65 | $514,321.96 |
| 184 | $514,321.96 | $1,610.13 | $0.00 | $2,908.05 | $518,840.14 |
| 185 | $518,840.14 | $1,610.13 | $0.00 | $2,933.60 | $523,383.87 |
| 186 | $523,383.87 | $1,610.13 | $0.00 | $2,959.29 | $527,953.29 |
| 187 | $527,953.29 | $1,610.13 | $0.00 | $2,985.12 | $532,548.54 |
| 188 | $532,548.54 | $1,610.13 | $0.00 | $3,011.11 | $537,169.78 |
| 189 | $537,169.78 | $1,610.13 | $0.00 | $3,037.24 | $541,817.15 |
| 190 | $541,817.15 | $1,610.13 | $0.00 | $3,063.51 | $546,490.79 |
| 191 | $546,490.79 | $1,610.13 | $0.00 | $3,089.94 | $551,190.86 |
| 192 | $551,190.86 | $1,610.13 | $0.00 | $3,116.51 | $555,917.50 |
| 193 | $555,917.50 | $1,610.13 | $0.00 | $3,143.24 | $560,670.87 |
| 194 | $560,670.87 | $1,610.13 | $0.00 | $3,170.11 | $565,451.11 |
| 195 | $565,451.11 | $1,610.13 | $0.00 | $3,197.14 | $570,258.38 |
| 196 | $570,258.38 | $1,610.13 | $0.00 | $3,224.32 | $575,092.83 |
| 197 | $575,092.83 | $1,610.13 | $0.00 | $3,251.66 | $579,954.62 |
| 198 | $579,954.62 | $1,610.13 | $0.00 | $3,279.15 | $584,843.90 |
| 199 | $584,843.90 | $1,610.13 | $0.00 | $3,306.79 | $589,760.82 |
| 200 | $589,760.82 | $1,610.13 | $0.00 | $3,334.59 | $594,705.54 |
| 201 | $594,705.54 | $1,610.13 | $0.00 | $3,362.55 | $599,678.22 |
| 202 | $599,678.22 | $1,610.13 | $0.00 | $3,390.67 | $604,679.02 |
| 203 | $604,679.02 | $1,610.13 | $0.00 | $3,418.94 | $609,708.09 |
| 204 | $609,708.09 | $1,610.13 | $0.00 | $3,447.38 | $614,765.60 |
| 205 | $614,765.60 | $1,610.13 | $0.00 | $3,475.97 | $619,851.70 |
| 206 | $619,851.70 | $1,610.13 | $0.00 | $3,504.73 | $624,966.56 |
| 207 | $624,966.56 | $1,610.13 | $0.00 | $3,533.65 | $630,110.34 |
| 208 | $630,110.34 | $1,610.13 | $0.00 | $3,562.74 | $635,283.21 |
| 209 | $635,283.21 | $1,610.13 | $0.00 | $3,591.98 | $640,485.32 |
| 210 | $640,485.32 | $1,610.13 | $0.00 | $3,621.40 | $645,716.85 |
| 211 | $645,716.85 | $1,610.13 | $0.00 | $3,650.98 | $650,977.96 |
| 212 | $650,977.96 | $1,610.13 | $0.00 | $3,680.72 | $656,268.81 |
| 213 | $656,268.81 | $1,610.13 | $0.00 | $3,710.64 | $661,589.58 |
| 214 | $661,589.58 | $1,610.13 | $0.00 | $3,740.72 | $666,940.43 |
| 215 | $666,940.43 | $1,610.13 | $0.00 | $3,770.98 | $672,321.54 |
| 216 | $672,321.54 | $1,610.13 | $0.00 | $3,801.40 | $677,733.07 |
| 217 | $677,733.07 | $1,610.13 | $188,770.40 | $3,832.00 | $494,404.80 |
| 218 | $494,404.80 | $1,610.13 | $0.00 | $2,795.44 | $498,810.37 |
| 219 | $498,810.37 | $1,610.13 | $0.00 | $2,820.35 | $503,240.85 |
| 220 | $503,240.85 | $1,610.13 | $0.00 | $2,845.40 | $507,696.38 |
| 221 | $507,696.38 | $1,610.13 | $0.00 | $2,870.59 | $512,177.10 |
| 222 | $512,177.10 | $1,610.13 | $0.00 | $2,895.92 | $516,683.15 |
| 223 | $516,683.15 | $1,610.13 | $0.00 | $2,921.40 | $521,214.68 |
| 224 | $521,214.68 | $1,610.13 | $0.00 | $2,947.02 | $525,771.83 |
| 225 | $525,771.83 | $1,610.13 | $0.00 | $2,972.79 | $530,354.75 |
| 226 | $530,354.75 | $1,610.13 | $0.00 | $2,998.70 | $534,963.58 |
| 227 | $534,963.58 | $1,610.13 | $0.00 | $3,024.76 | $539,598.47 |
| 228 | $539,598.47 | $1,610.13 | $0.00 | $3,050.97 | $544,259.57 |
| 229 | $544,259.57 | $1,610.13 | $198,208.92 | $3,077.32 | $350,738.10 |
| 230 | $350,738.10 | $1,610.13 | $0.00 | $1,983.12 | $354,331.35 |
| 231 | $354,331.35 | $1,610.13 | $0.00 | $2,003.44 | $357,944.92 |
| 232 | $357,944.92 | $1,610.13 | $0.00 | $2,023.87 | $361,578.92 |
| 233 | $361,578.92 | $1,610.13 | $0.00 | $2,044.42 | $365,233.47 |
| 234 | $365,233.47 | $1,610.13 | $0.00 | $2,065.08 | $368,908.68 |
| 235 | $368,908.68 | $1,610.13 | $0.00 | $2,085.86 | $372,604.67 |
| 236 | $372,604.67 | $1,610.13 | $0.00 | $2,106.76 | $376,321.56 |
| 237 | $376,321.56 | $1,610.13 | $0.00 | $2,127.78 | $380,059.47 |
| 238 | $380,059.47 | $1,610.13 | $0.00 | $2,148.91 | $383,818.51 |
| 239 | $383,818.51 | $1,610.13 | $0.00 | $2,170.17 | $387,598.81 |
| 240 | $387,598.81 | $1,610.13 | $0.00 | $2,191.54 | $391,400.48 |
| 241 | $391,400.48 | $1,610.13 | $208,119.37 | $2,213.04 | $187,104.28 |
| 242 | $187,104.28 | $1,610.13 | $0.00 | $1,057.91 | $189,772.32 |
| 243 | $189,772.32 | $1,610.13 | $0.00 | $1,073.00 | $192,455.45 |
| 244 | $192,455.45 | $1,610.13 | $0.00 | $1,088.17 | $195,153.75 |
| 245 | $195,153.75 | $1,610.13 | $0.00 | $1,103.43 | $197,867.31 |
| 246 | $197,867.31 | $1,610.13 | $0.00 | $1,118.77 | $200,596.21 |
| 247 | $200,596.21 | $1,610.13 | $0.00 | $1,134.20 | $203,340.54 |
| 248 | $203,340.54 | $1,610.13 | $0.00 | $1,149.72 | $206,100.39 |
| 249 | $206,100.39 | $1,610.13 | $0.00 | $1,165.32 | $208,875.84 |
| 250 | $208,875.84 | $1,610.13 | $0.00 | $1,181.01 | $211,666.98 |
| 251 | $211,666.98 | $1,610.13 | $0.00 | $1,196.80 | $214,473.91 |
| 252 | $214,473.91 | $1,610.13 | $0.00 | $1,212.67 | $217,296.71 |
| 253 | $217,296.71 | $0.00 | $218,525.33 | $1,228.63 | $0.01 |