How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $152,268 |
| Monthly savings required | $1,205 |
How much will it cost to send your child to New England College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $609,071.82 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,205.33 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 | $58,718.00 |
| 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 New England College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,205.33 | $0.00 | $0.00 | $1,205.33 |
| 2 | $1,205.33 | $1,205.33 | $0.00 | $6.82 | $2,417.48 |
| 3 | $2,417.48 | $1,205.33 | $0.00 | $13.67 | $3,636.48 |
| 4 | $3,636.48 | $1,205.33 | $0.00 | $20.56 | $4,862.37 |
| 5 | $4,862.37 | $1,205.33 | $0.00 | $27.49 | $6,095.19 |
| 6 | $6,095.19 | $1,205.33 | $0.00 | $34.46 | $7,334.98 |
| 7 | $7,334.98 | $1,205.33 | $0.00 | $41.47 | $8,581.78 |
| 8 | $8,581.78 | $1,205.33 | $0.00 | $48.52 | $9,835.63 |
| 9 | $9,835.63 | $1,205.33 | $0.00 | $55.61 | $11,096.57 |
| 10 | $11,096.57 | $1,205.33 | $0.00 | $62.74 | $12,364.64 |
| 11 | $12,364.64 | $1,205.33 | $0.00 | $69.91 | $13,639.88 |
| 12 | $13,639.88 | $1,205.33 | $0.00 | $77.12 | $14,922.33 |
| 13 | $14,922.33 | $1,205.33 | $0.00 | $84.37 | $16,212.03 |
| 14 | $16,212.03 | $1,205.33 | $0.00 | $91.67 | $17,509.03 |
| 15 | $17,509.03 | $1,205.33 | $0.00 | $99.00 | $18,813.36 |
| 16 | $18,813.36 | $1,205.33 | $0.00 | $106.37 | $20,125.06 |
| 17 | $20,125.06 | $1,205.33 | $0.00 | $113.79 | $21,444.18 |
| 18 | $21,444.18 | $1,205.33 | $0.00 | $121.25 | $22,770.76 |
| 19 | $22,770.76 | $1,205.33 | $0.00 | $128.75 | $24,104.84 |
| 20 | $24,104.84 | $1,205.33 | $0.00 | $136.29 | $25,446.46 |
| 21 | $25,446.46 | $1,205.33 | $0.00 | $143.88 | $26,795.67 |
| 22 | $26,795.67 | $1,205.33 | $0.00 | $151.51 | $28,152.51 |
| 23 | $28,152.51 | $1,205.33 | $0.00 | $159.18 | $29,517.02 |
| 24 | $29,517.02 | $1,205.33 | $0.00 | $166.89 | $30,889.24 |
| 25 | $30,889.24 | $1,205.33 | $0.00 | $174.65 | $32,269.22 |
| 26 | $32,269.22 | $1,205.33 | $0.00 | $182.45 | $33,657.00 |
| 27 | $33,657.00 | $1,205.33 | $0.00 | $190.30 | $35,052.63 |
| 28 | $35,052.63 | $1,205.33 | $0.00 | $198.19 | $36,456.15 |
| 29 | $36,456.15 | $1,205.33 | $0.00 | $206.13 | $37,867.61 |
| 30 | $37,867.61 | $1,205.33 | $0.00 | $214.11 | $39,287.05 |
| 31 | $39,287.05 | $1,205.33 | $0.00 | $222.13 | $40,714.51 |
| 32 | $40,714.51 | $1,205.33 | $0.00 | $230.21 | $42,150.05 |
| 33 | $42,150.05 | $1,205.33 | $0.00 | $238.32 | $43,593.70 |
| 34 | $43,593.70 | $1,205.33 | $0.00 | $246.49 | $45,045.52 |
| 35 | $45,045.52 | $1,205.33 | $0.00 | $254.69 | $46,505.54 |
| 36 | $46,505.54 | $1,205.33 | $0.00 | $262.95 | $47,973.82 |
| 37 | $47,973.82 | $1,205.33 | $0.00 | $271.25 | $49,450.40 |
| 38 | $49,450.40 | $1,205.33 | $0.00 | $279.60 | $50,935.33 |
| 39 | $50,935.33 | $1,205.33 | $0.00 | $288.00 | $52,428.66 |
| 40 | $52,428.66 | $1,205.33 | $0.00 | $296.44 | $53,930.43 |
| 41 | $53,930.43 | $1,205.33 | $0.00 | $304.93 | $55,440.69 |
| 42 | $55,440.69 | $1,205.33 | $0.00 | $313.47 | $56,959.49 |
| 43 | $56,959.49 | $1,205.33 | $0.00 | $322.06 | $58,486.88 |
| 44 | $58,486.88 | $1,205.33 | $0.00 | $330.69 | $60,022.90 |
| 45 | $60,022.90 | $1,205.33 | $0.00 | $339.38 | $61,567.61 |
| 46 | $61,567.61 | $1,205.33 | $0.00 | $348.11 | $63,121.05 |
| 47 | $63,121.05 | $1,205.33 | $0.00 | $356.90 | $64,683.28 |
| 48 | $64,683.28 | $1,205.33 | $0.00 | $365.73 | $66,254.34 |
| 49 | $66,254.34 | $1,205.33 | $0.00 | $374.61 | $67,834.28 |
| 50 | $67,834.28 | $1,205.33 | $0.00 | $383.54 | $69,423.15 |
| 51 | $69,423.15 | $1,205.33 | $0.00 | $392.53 | $71,021.01 |
| 52 | $71,021.01 | $1,205.33 | $0.00 | $401.56 | $72,627.90 |
| 53 | $72,627.90 | $1,205.33 | $0.00 | $410.65 | $74,243.88 |
| 54 | $74,243.88 | $1,205.33 | $0.00 | $419.79 | $75,869.00 |
| 55 | $75,869.00 | $1,205.33 | $0.00 | $428.97 | $77,503.30 |
| 56 | $77,503.30 | $1,205.33 | $0.00 | $438.21 | $79,146.84 |
| 57 | $79,146.84 | $1,205.33 | $0.00 | $447.51 | $80,799.68 |
| 58 | $80,799.68 | $1,205.33 | $0.00 | $456.85 | $82,461.86 |
| 59 | $82,461.86 | $1,205.33 | $0.00 | $466.25 | $84,133.44 |
| 60 | $84,133.44 | $1,205.33 | $0.00 | $475.70 | $85,814.47 |
| 61 | $85,814.47 | $1,205.33 | $0.00 | $485.21 | $87,505.01 |
| 62 | $87,505.01 | $1,205.33 | $0.00 | $494.77 | $89,205.11 |
| 63 | $89,205.11 | $1,205.33 | $0.00 | $504.38 | $90,914.82 |
| 64 | $90,914.82 | $1,205.33 | $0.00 | $514.05 | $92,634.20 |
| 65 | $92,634.20 | $1,205.33 | $0.00 | $523.77 | $94,363.30 |
| 66 | $94,363.30 | $1,205.33 | $0.00 | $533.54 | $96,102.17 |
| 67 | $96,102.17 | $1,205.33 | $0.00 | $543.38 | $97,850.88 |
| 68 | $97,850.88 | $1,205.33 | $0.00 | $553.26 | $99,609.47 |
| 69 | $99,609.47 | $1,205.33 | $0.00 | $563.21 | $101,378.01 |
| 70 | $101,378.01 | $1,205.33 | $0.00 | $573.21 | $103,156.55 |
| 71 | $103,156.55 | $1,205.33 | $0.00 | $583.26 | $104,945.14 |
| 72 | $104,945.14 | $1,205.33 | $0.00 | $593.38 | $106,743.85 |
| 73 | $106,743.85 | $1,205.33 | $0.00 | $603.55 | $108,552.73 |
| 74 | $108,552.73 | $1,205.33 | $0.00 | $613.77 | $110,371.83 |
| 75 | $110,371.83 | $1,205.33 | $0.00 | $624.06 | $112,201.22 |
| 76 | $112,201.22 | $1,205.33 | $0.00 | $634.40 | $114,040.95 |
| 77 | $114,040.95 | $1,205.33 | $0.00 | $644.80 | $115,891.08 |
| 78 | $115,891.08 | $1,205.33 | $0.00 | $655.27 | $117,751.68 |
| 79 | $117,751.68 | $1,205.33 | $0.00 | $665.79 | $119,622.80 |
| 80 | $119,622.80 | $1,205.33 | $0.00 | $676.36 | $121,504.49 |
| 81 | $121,504.49 | $1,205.33 | $0.00 | $687.00 | $123,396.82 |
| 82 | $123,396.82 | $1,205.33 | $0.00 | $697.70 | $125,299.85 |
| 83 | $125,299.85 | $1,205.33 | $0.00 | $708.46 | $127,213.64 |
| 84 | $127,213.64 | $1,205.33 | $0.00 | $719.28 | $129,138.25 |
| 85 | $129,138.25 | $1,205.33 | $0.00 | $730.17 | $131,073.75 |
| 86 | $131,073.75 | $1,205.33 | $0.00 | $741.11 | $133,020.19 |
| 87 | $133,020.19 | $1,205.33 | $0.00 | $752.12 | $134,977.64 |
| 88 | $134,977.64 | $1,205.33 | $0.00 | $763.18 | $136,946.15 |
| 89 | $136,946.15 | $1,205.33 | $0.00 | $774.31 | $138,925.79 |
| 90 | $138,925.79 | $1,205.33 | $0.00 | $785.51 | $140,916.63 |
| 91 | $140,916.63 | $1,205.33 | $0.00 | $796.76 | $142,918.72 |
| 92 | $142,918.72 | $1,205.33 | $0.00 | $808.08 | $144,932.13 |
| 93 | $144,932.13 | $1,205.33 | $0.00 | $819.47 | $146,956.93 |
| 94 | $146,956.93 | $1,205.33 | $0.00 | $830.92 | $148,993.18 |
| 95 | $148,993.18 | $1,205.33 | $0.00 | $842.43 | $151,040.94 |
| 96 | $151,040.94 | $1,205.33 | $0.00 | $854.01 | $153,100.28 |
| 97 | $153,100.28 | $1,205.33 | $0.00 | $865.65 | $155,171.26 |
| 98 | $155,171.26 | $1,205.33 | $0.00 | $877.36 | $157,253.95 |
| 99 | $157,253.95 | $1,205.33 | $0.00 | $889.14 | $159,348.42 |
| 100 | $159,348.42 | $1,205.33 | $0.00 | $900.98 | $161,454.73 |
| 101 | $161,454.73 | $1,205.33 | $0.00 | $912.89 | $163,572.95 |
| 102 | $163,572.95 | $1,205.33 | $0.00 | $924.87 | $165,703.15 |
| 103 | $165,703.15 | $1,205.33 | $0.00 | $936.91 | $167,845.39 |
| 104 | $167,845.39 | $1,205.33 | $0.00 | $949.02 | $169,999.74 |
| 105 | $169,999.74 | $1,205.33 | $0.00 | $961.20 | $172,166.27 |
| 106 | $172,166.27 | $1,205.33 | $0.00 | $973.45 | $174,345.05 |
| 107 | $174,345.05 | $1,205.33 | $0.00 | $985.77 | $176,536.15 |
| 108 | $176,536.15 | $1,205.33 | $0.00 | $998.16 | $178,739.64 |
| 109 | $178,739.64 | $1,205.33 | $0.00 | $1,010.62 | $180,955.59 |
| 110 | $180,955.59 | $1,205.33 | $0.00 | $1,023.15 | $183,184.07 |
| 111 | $183,184.07 | $1,205.33 | $0.00 | $1,035.75 | $185,425.15 |
| 112 | $185,425.15 | $1,205.33 | $0.00 | $1,048.42 | $187,678.90 |
| 113 | $187,678.90 | $1,205.33 | $0.00 | $1,061.16 | $189,945.39 |
| 114 | $189,945.39 | $1,205.33 | $0.00 | $1,073.98 | $192,224.70 |
| 115 | $192,224.70 | $1,205.33 | $0.00 | $1,086.87 | $194,516.90 |
| 116 | $194,516.90 | $1,205.33 | $0.00 | $1,099.83 | $196,822.06 |
| 117 | $196,822.06 | $1,205.33 | $0.00 | $1,112.86 | $199,140.25 |
| 118 | $199,140.25 | $1,205.33 | $0.00 | $1,125.97 | $201,471.55 |
| 119 | $201,471.55 | $1,205.33 | $0.00 | $1,139.15 | $203,816.03 |
| 120 | $203,816.03 | $1,205.33 | $0.00 | $1,152.41 | $206,173.77 |
| 121 | $206,173.77 | $1,205.33 | $0.00 | $1,165.74 | $208,544.84 |
| 122 | $208,544.84 | $1,205.33 | $0.00 | $1,179.14 | $210,929.31 |
| 123 | $210,929.31 | $1,205.33 | $0.00 | $1,192.62 | $213,327.26 |
| 124 | $213,327.26 | $1,205.33 | $0.00 | $1,206.18 | $215,738.77 |
| 125 | $215,738.77 | $1,205.33 | $0.00 | $1,219.82 | $218,163.92 |
| 126 | $218,163.92 | $1,205.33 | $0.00 | $1,233.53 | $220,602.78 |
| 127 | $220,602.78 | $1,205.33 | $0.00 | $1,247.32 | $223,055.43 |
| 128 | $223,055.43 | $1,205.33 | $0.00 | $1,261.19 | $225,521.95 |
| 129 | $225,521.95 | $1,205.33 | $0.00 | $1,275.13 | $228,002.41 |
| 130 | $228,002.41 | $1,205.33 | $0.00 | $1,289.16 | $230,496.90 |
| 131 | $230,496.90 | $1,205.33 | $0.00 | $1,303.26 | $233,005.49 |
| 132 | $233,005.49 | $1,205.33 | $0.00 | $1,317.45 | $235,528.27 |
| 133 | $235,528.27 | $1,205.33 | $0.00 | $1,331.71 | $238,065.31 |
| 134 | $238,065.31 | $1,205.33 | $0.00 | $1,346.06 | $240,616.70 |
| 135 | $240,616.70 | $1,205.33 | $0.00 | $1,360.48 | $243,182.51 |
| 136 | $243,182.51 | $1,205.33 | $0.00 | $1,374.99 | $245,762.83 |
| 137 | $245,762.83 | $1,205.33 | $0.00 | $1,389.58 | $248,357.74 |
| 138 | $248,357.74 | $1,205.33 | $0.00 | $1,404.25 | $250,967.32 |
| 139 | $250,967.32 | $1,205.33 | $0.00 | $1,419.01 | $253,591.66 |
| 140 | $253,591.66 | $1,205.33 | $0.00 | $1,433.84 | $256,230.83 |
| 141 | $256,230.83 | $1,205.33 | $0.00 | $1,448.77 | $258,884.93 |
| 142 | $258,884.93 | $1,205.33 | $0.00 | $1,463.77 | $261,554.03 |
| 143 | $261,554.03 | $1,205.33 | $0.00 | $1,478.86 | $264,238.22 |
| 144 | $264,238.22 | $1,205.33 | $0.00 | $1,494.04 | $266,937.59 |
| 145 | $266,937.59 | $1,205.33 | $0.00 | $1,509.30 | $269,652.22 |
| 146 | $269,652.22 | $1,205.33 | $0.00 | $1,524.65 | $272,382.20 |
| 147 | $272,382.20 | $1,205.33 | $0.00 | $1,540.09 | $275,127.62 |
| 148 | $275,127.62 | $1,205.33 | $0.00 | $1,555.61 | $277,888.56 |
| 149 | $277,888.56 | $1,205.33 | $0.00 | $1,571.22 | $280,665.11 |
| 150 | $280,665.11 | $1,205.33 | $0.00 | $1,586.92 | $283,457.36 |
| 151 | $283,457.36 | $1,205.33 | $0.00 | $1,602.71 | $286,265.40 |
| 152 | $286,265.40 | $1,205.33 | $0.00 | $1,618.59 | $289,089.32 |
| 153 | $289,089.32 | $1,205.33 | $0.00 | $1,634.55 | $291,929.20 |
| 154 | $291,929.20 | $1,205.33 | $0.00 | $1,650.61 | $294,785.14 |
| 155 | $294,785.14 | $1,205.33 | $0.00 | $1,666.76 | $297,657.23 |
| 156 | $297,657.23 | $1,205.33 | $0.00 | $1,683.00 | $300,545.56 |
| 157 | $300,545.56 | $1,205.33 | $0.00 | $1,699.33 | $303,450.22 |
| 158 | $303,450.22 | $1,205.33 | $0.00 | $1,715.75 | $306,371.30 |
| 159 | $306,371.30 | $1,205.33 | $0.00 | $1,732.27 | $309,308.90 |
| 160 | $309,308.90 | $1,205.33 | $0.00 | $1,748.88 | $312,263.11 |
| 161 | $312,263.11 | $1,205.33 | $0.00 | $1,765.58 | $315,234.02 |
| 162 | $315,234.02 | $1,205.33 | $0.00 | $1,782.38 | $318,221.73 |
| 163 | $318,221.73 | $1,205.33 | $0.00 | $1,799.27 | $321,226.33 |
| 164 | $321,226.33 | $1,205.33 | $0.00 | $1,816.26 | $324,247.92 |
| 165 | $324,247.92 | $1,205.33 | $0.00 | $1,833.34 | $327,286.59 |
| 166 | $327,286.59 | $1,205.33 | $0.00 | $1,850.53 | $330,342.45 |
| 167 | $330,342.45 | $1,205.33 | $0.00 | $1,867.80 | $333,415.58 |
| 168 | $333,415.58 | $1,205.33 | $0.00 | $1,885.18 | $336,506.09 |
| 169 | $336,506.09 | $1,205.33 | $0.00 | $1,902.65 | $339,614.07 |
| 170 | $339,614.07 | $1,205.33 | $0.00 | $1,920.23 | $342,739.63 |
| 171 | $342,739.63 | $1,205.33 | $0.00 | $1,937.90 | $345,882.86 |
| 172 | $345,882.86 | $1,205.33 | $0.00 | $1,955.67 | $349,043.86 |
| 173 | $349,043.86 | $1,205.33 | $0.00 | $1,973.54 | $352,222.73 |
| 174 | $352,222.73 | $1,205.33 | $0.00 | $1,991.52 | $355,419.58 |
| 175 | $355,419.58 | $1,205.33 | $0.00 | $2,009.59 | $358,634.50 |
| 176 | $358,634.50 | $1,205.33 | $0.00 | $2,027.77 | $361,867.60 |
| 177 | $361,867.60 | $1,205.33 | $0.00 | $2,046.05 | $365,118.98 |
| 178 | $365,118.98 | $1,205.33 | $0.00 | $2,064.44 | $368,388.75 |
| 179 | $368,388.75 | $1,205.33 | $0.00 | $2,082.92 | $371,677.00 |
| 180 | $371,677.00 | $1,205.33 | $0.00 | $2,101.52 | $374,983.85 |
| 181 | $374,983.85 | $1,205.33 | $0.00 | $2,120.21 | $378,309.39 |
| 182 | $378,309.39 | $1,205.33 | $0.00 | $2,139.02 | $381,653.74 |
| 183 | $381,653.74 | $1,205.33 | $0.00 | $2,157.93 | $385,017.00 |
| 184 | $385,017.00 | $1,205.33 | $0.00 | $2,176.94 | $388,399.27 |
| 185 | $388,399.27 | $1,205.33 | $0.00 | $2,196.07 | $391,800.67 |
| 186 | $391,800.67 | $1,205.33 | $0.00 | $2,215.30 | $395,221.30 |
| 187 | $395,221.30 | $1,205.33 | $0.00 | $2,234.64 | $398,661.27 |
| 188 | $398,661.27 | $1,205.33 | $0.00 | $2,254.09 | $402,120.69 |
| 189 | $402,120.69 | $1,205.33 | $0.00 | $2,273.65 | $405,599.67 |
| 190 | $405,599.67 | $1,205.33 | $0.00 | $2,293.32 | $409,098.32 |
| 191 | $409,098.32 | $1,205.33 | $0.00 | $2,313.10 | $412,616.75 |
| 192 | $412,616.75 | $1,205.33 | $0.00 | $2,333.00 | $416,155.08 |
| 193 | $416,155.08 | $1,205.33 | $0.00 | $2,353.00 | $419,713.41 |
| 194 | $419,713.41 | $1,205.33 | $0.00 | $2,373.12 | $423,291.86 |
| 195 | $423,291.86 | $1,205.33 | $0.00 | $2,393.35 | $426,890.54 |
| 196 | $426,890.54 | $1,205.33 | $0.00 | $2,413.70 | $430,509.57 |
| 197 | $430,509.57 | $1,205.33 | $0.00 | $2,434.16 | $434,149.06 |
| 198 | $434,149.06 | $1,205.33 | $0.00 | $2,454.74 | $437,809.13 |
| 199 | $437,809.13 | $1,205.33 | $0.00 | $2,475.44 | $441,489.90 |
| 200 | $441,489.90 | $1,205.33 | $0.00 | $2,496.25 | $445,191.48 |
| 201 | $445,191.48 | $1,205.33 | $0.00 | $2,517.18 | $448,913.99 |
| 202 | $448,913.99 | $1,205.33 | $0.00 | $2,538.22 | $452,657.54 |
| 203 | $452,657.54 | $1,205.33 | $0.00 | $2,559.39 | $456,422.26 |
| 204 | $456,422.26 | $1,205.33 | $0.00 | $2,580.68 | $460,208.27 |
| 205 | $460,208.27 | $1,205.33 | $0.00 | $2,602.08 | $464,015.68 |
| 206 | $464,015.68 | $1,205.33 | $0.00 | $2,623.61 | $467,844.62 |
| 207 | $467,844.62 | $1,205.33 | $0.00 | $2,645.26 | $471,695.21 |
| 208 | $471,695.21 | $1,205.33 | $0.00 | $2,667.03 | $475,567.57 |
| 209 | $475,567.57 | $1,205.33 | $0.00 | $2,688.93 | $479,461.83 |
| 210 | $479,461.83 | $1,205.33 | $0.00 | $2,710.95 | $483,378.11 |
| 211 | $483,378.11 | $1,205.33 | $0.00 | $2,733.09 | $487,316.53 |
| 212 | $487,316.53 | $1,205.33 | $0.00 | $2,755.36 | $491,277.22 |
| 213 | $491,277.22 | $1,205.33 | $0.00 | $2,777.75 | $495,260.30 |
| 214 | $495,260.30 | $1,205.33 | $0.00 | $2,800.27 | $499,265.90 |
| 215 | $499,265.90 | $1,205.33 | $0.00 | $2,822.92 | $503,294.15 |
| 216 | $503,294.15 | $1,205.33 | $0.00 | $2,845.70 | $507,345.18 |
| 217 | $507,345.18 | $1,205.33 | $141,311.87 | $2,868.60 | $370,107.24 |
| 218 | $370,107.24 | $1,205.33 | $0.00 | $2,092.64 | $373,405.21 |
| 219 | $373,405.21 | $1,205.33 | $0.00 | $2,111.29 | $376,721.83 |
| 220 | $376,721.83 | $1,205.33 | $0.00 | $2,130.04 | $380,057.20 |
| 221 | $380,057.20 | $1,205.33 | $0.00 | $2,148.90 | $383,411.43 |
| 222 | $383,411.43 | $1,205.33 | $0.00 | $2,167.86 | $386,784.62 |
| 223 | $386,784.62 | $1,205.33 | $0.00 | $2,186.94 | $390,176.89 |
| 224 | $390,176.89 | $1,205.33 | $0.00 | $2,206.12 | $393,588.34 |
| 225 | $393,588.34 | $1,205.33 | $0.00 | $2,225.41 | $397,019.08 |
| 226 | $397,019.08 | $1,205.33 | $0.00 | $2,244.80 | $400,469.21 |
| 227 | $400,469.21 | $1,205.33 | $0.00 | $2,264.31 | $403,938.85 |
| 228 | $403,938.85 | $1,205.33 | $0.00 | $2,283.93 | $407,428.11 |
| 229 | $407,428.11 | $1,205.33 | $148,377.46 | $2,303.66 | $262,559.64 |
| 230 | $262,559.64 | $1,205.33 | $0.00 | $1,484.55 | $265,249.52 |
| 231 | $265,249.52 | $1,205.33 | $0.00 | $1,499.76 | $267,954.61 |
| 232 | $267,954.61 | $1,205.33 | $0.00 | $1,515.05 | $270,674.99 |
| 233 | $270,674.99 | $1,205.33 | $0.00 | $1,530.44 | $273,410.76 |
| 234 | $273,410.76 | $1,205.33 | $0.00 | $1,545.90 | $276,161.99 |
| 235 | $276,161.99 | $1,205.33 | $0.00 | $1,561.46 | $278,928.78 |
| 236 | $278,928.78 | $1,205.33 | $0.00 | $1,577.10 | $281,711.21 |
| 237 | $281,711.21 | $1,205.33 | $0.00 | $1,592.84 | $284,509.38 |
| 238 | $284,509.38 | $1,205.33 | $0.00 | $1,608.66 | $287,323.37 |
| 239 | $287,323.37 | $1,205.33 | $0.00 | $1,624.57 | $290,153.27 |
| 240 | $290,153.27 | $1,205.33 | $0.00 | $1,640.57 | $292,999.17 |
| 241 | $292,999.17 | $1,205.33 | $155,796.33 | $1,656.66 | $140,064.83 |
| 242 | $140,064.83 | $1,205.33 | $0.00 | $791.95 | $142,062.11 |
| 243 | $142,062.11 | $1,205.33 | $0.00 | $803.24 | $144,070.68 |
| 244 | $144,070.68 | $1,205.33 | $0.00 | $814.60 | $146,090.61 |
| 245 | $146,090.61 | $1,205.33 | $0.00 | $826.02 | $148,121.96 |
| 246 | $148,121.96 | $1,205.33 | $0.00 | $837.50 | $150,164.79 |
| 247 | $150,164.79 | $1,205.33 | $0.00 | $849.05 | $152,219.17 |
| 248 | $152,219.17 | $1,205.33 | $0.00 | $860.67 | $154,285.17 |
| 249 | $154,285.17 | $1,205.33 | $0.00 | $872.35 | $156,362.85 |
| 250 | $156,362.85 | $1,205.33 | $0.00 | $884.10 | $158,452.28 |
| 251 | $158,452.28 | $1,205.33 | $0.00 | $895.91 | $160,553.52 |
| 252 | $160,553.52 | $1,205.33 | $0.00 | $907.79 | $162,666.64 |
| 253 | $162,666.64 | $0.00 | $163,586.15 | $919.74 | $0.23 |