# Savings Plan and Future Cost Estimation for Smith College

How much will it cost and what do you need to save?

## Savings Plan and Future Cost Estimation

 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.

## Assumptions

 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

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Smith College in the future.

## College Savings Schedule

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