| Estimated Annual Cost in 2042 | $191,688 |
| Monthly savings required | $1,515 |
How much will it cost to send your child to Paul Smiths College of Arts and Science in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $766,752.67 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,514.95 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 | $51,094.00 |
| 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 Paul Smiths College of Arts and Science in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,514.95 | $0.00 | $0.00 | $1,514.95 |
| 2 | $1,514.95 | $1,514.95 | $0.00 | $8.57 | $3,038.47 |
| 3 | $3,038.47 | $1,514.95 | $0.00 | $17.18 | $4,570.60 |
| 4 | $4,570.60 | $1,514.95 | $0.00 | $25.84 | $6,111.39 |
| 5 | $6,111.39 | $1,514.95 | $0.00 | $34.55 | $7,660.89 |
| 6 | $7,660.89 | $1,514.95 | $0.00 | $43.32 | $9,219.16 |
| 7 | $9,219.16 | $1,514.95 | $0.00 | $52.13 | $10,786.24 |
| 8 | $10,786.24 | $1,514.95 | $0.00 | $60.99 | $12,362.18 |
| 9 | $12,362.18 | $1,514.95 | $0.00 | $69.90 | $13,947.03 |
| 10 | $13,947.03 | $1,514.95 | $0.00 | $78.86 | $15,540.84 |
| 11 | $15,540.84 | $1,514.95 | $0.00 | $87.87 | $17,143.66 |
| 12 | $17,143.66 | $1,514.95 | $0.00 | $96.93 | $18,755.54 |
| 13 | $18,755.54 | $1,514.95 | $0.00 | $106.05 | $20,376.54 |
| 14 | $20,376.54 | $1,514.95 | $0.00 | $115.21 | $22,006.70 |
| 15 | $22,006.70 | $1,514.95 | $0.00 | $124.43 | $23,646.08 |
| 16 | $23,646.08 | $1,514.95 | $0.00 | $133.70 | $25,294.73 |
| 17 | $25,294.73 | $1,514.95 | $0.00 | $143.02 | $26,952.70 |
| 18 | $26,952.70 | $1,514.95 | $0.00 | $152.39 | $28,620.04 |
| 19 | $28,620.04 | $1,514.95 | $0.00 | $161.82 | $30,296.81 |
| 20 | $30,296.81 | $1,514.95 | $0.00 | $171.30 | $31,983.06 |
| 21 | $31,983.06 | $1,514.95 | $0.00 | $180.84 | $33,678.85 |
| 22 | $33,678.85 | $1,514.95 | $0.00 | $190.43 | $35,384.23 |
| 23 | $35,384.23 | $1,514.95 | $0.00 | $200.07 | $37,099.25 |
| 24 | $37,099.25 | $1,514.95 | $0.00 | $209.76 | $38,823.96 |
| 25 | $38,823.96 | $1,514.95 | $0.00 | $219.52 | $40,558.43 |
| 26 | $40,558.43 | $1,514.95 | $0.00 | $229.32 | $42,302.70 |
| 27 | $42,302.70 | $1,514.95 | $0.00 | $239.19 | $44,056.84 |
| 28 | $44,056.84 | $1,514.95 | $0.00 | $249.10 | $45,820.89 |
| 29 | $45,820.89 | $1,514.95 | $0.00 | $259.08 | $47,594.92 |
| 30 | $47,594.92 | $1,514.95 | $0.00 | $269.11 | $49,378.98 |
| 31 | $49,378.98 | $1,514.95 | $0.00 | $279.20 | $51,173.13 |
| 32 | $51,173.13 | $1,514.95 | $0.00 | $289.34 | $52,977.42 |
| 33 | $52,977.42 | $1,514.95 | $0.00 | $299.54 | $54,791.91 |
| 34 | $54,791.91 | $1,514.95 | $0.00 | $309.80 | $56,616.66 |
| 35 | $56,616.66 | $1,514.95 | $0.00 | $320.12 | $58,451.73 |
| 36 | $58,451.73 | $1,514.95 | $0.00 | $330.49 | $60,297.17 |
| 37 | $60,297.17 | $1,514.95 | $0.00 | $340.93 | $62,153.05 |
| 38 | $62,153.05 | $1,514.95 | $0.00 | $351.42 | $64,019.42 |
| 39 | $64,019.42 | $1,514.95 | $0.00 | $361.98 | $65,896.35 |
| 40 | $65,896.35 | $1,514.95 | $0.00 | $372.59 | $67,783.89 |
| 41 | $67,783.89 | $1,514.95 | $0.00 | $383.26 | $69,682.10 |
| 42 | $69,682.10 | $1,514.95 | $0.00 | $393.99 | $71,591.04 |
| 43 | $71,591.04 | $1,514.95 | $0.00 | $404.79 | $73,510.78 |
| 44 | $73,510.78 | $1,514.95 | $0.00 | $415.64 | $75,441.37 |
| 45 | $75,441.37 | $1,514.95 | $0.00 | $426.56 | $77,382.88 |
| 46 | $77,382.88 | $1,514.95 | $0.00 | $437.53 | $79,335.36 |
| 47 | $79,335.36 | $1,514.95 | $0.00 | $448.57 | $81,298.88 |
| 48 | $81,298.88 | $1,514.95 | $0.00 | $459.68 | $83,273.51 |
| 49 | $83,273.51 | $1,514.95 | $0.00 | $470.84 | $85,259.30 |
| 50 | $85,259.30 | $1,514.95 | $0.00 | $482.07 | $87,256.32 |
| 51 | $87,256.32 | $1,514.95 | $0.00 | $493.36 | $89,264.63 |
| 52 | $89,264.63 | $1,514.95 | $0.00 | $504.72 | $91,284.30 |
| 53 | $91,284.30 | $1,514.95 | $0.00 | $516.13 | $93,315.38 |
| 54 | $93,315.38 | $1,514.95 | $0.00 | $527.62 | $95,357.95 |
| 55 | $95,357.95 | $1,514.95 | $0.00 | $539.17 | $97,412.07 |
| 56 | $97,412.07 | $1,514.95 | $0.00 | $550.78 | $99,477.80 |
| 57 | $99,477.80 | $1,514.95 | $0.00 | $562.46 | $101,555.21 |
| 58 | $101,555.21 | $1,514.95 | $0.00 | $574.21 | $103,644.37 |
| 59 | $103,644.37 | $1,514.95 | $0.00 | $586.02 | $105,745.34 |
| 60 | $105,745.34 | $1,514.95 | $0.00 | $597.90 | $107,858.19 |
| 61 | $107,858.19 | $1,514.95 | $0.00 | $609.85 | $109,982.99 |
| 62 | $109,982.99 | $1,514.95 | $0.00 | $621.86 | $112,119.80 |
| 63 | $112,119.80 | $1,514.95 | $0.00 | $633.94 | $114,268.69 |
| 64 | $114,268.69 | $1,514.95 | $0.00 | $646.09 | $116,429.73 |
| 65 | $116,429.73 | $1,514.95 | $0.00 | $658.31 | $118,602.99 |
| 66 | $118,602.99 | $1,514.95 | $0.00 | $670.60 | $120,788.54 |
| 67 | $120,788.54 | $1,514.95 | $0.00 | $682.96 | $122,986.45 |
| 68 | $122,986.45 | $1,514.95 | $0.00 | $695.38 | $125,196.78 |
| 69 | $125,196.78 | $1,514.95 | $0.00 | $707.88 | $127,419.61 |
| 70 | $127,419.61 | $1,514.95 | $0.00 | $720.45 | $129,655.01 |
| 71 | $129,655.01 | $1,514.95 | $0.00 | $733.09 | $131,903.05 |
| 72 | $131,903.05 | $1,514.95 | $0.00 | $745.80 | $134,163.80 |
| 73 | $134,163.80 | $1,514.95 | $0.00 | $758.58 | $136,437.33 |
| 74 | $136,437.33 | $1,514.95 | $0.00 | $771.44 | $138,723.72 |
| 75 | $138,723.72 | $1,514.95 | $0.00 | $784.36 | $141,023.03 |
| 76 | $141,023.03 | $1,514.95 | $0.00 | $797.36 | $143,335.34 |
| 77 | $143,335.34 | $1,514.95 | $0.00 | $810.44 | $145,660.73 |
| 78 | $145,660.73 | $1,514.95 | $0.00 | $823.59 | $147,999.27 |
| 79 | $147,999.27 | $1,514.95 | $0.00 | $836.81 | $150,351.03 |
| 80 | $150,351.03 | $1,514.95 | $0.00 | $850.11 | $152,716.09 |
| 81 | $152,716.09 | $1,514.95 | $0.00 | $863.48 | $155,094.52 |
| 82 | $155,094.52 | $1,514.95 | $0.00 | $876.93 | $157,486.40 |
| 83 | $157,486.40 | $1,514.95 | $0.00 | $890.45 | $159,891.80 |
| 84 | $159,891.80 | $1,514.95 | $0.00 | $904.05 | $162,310.80 |
| 85 | $162,310.80 | $1,514.95 | $0.00 | $917.73 | $164,743.48 |
| 86 | $164,743.48 | $1,514.95 | $0.00 | $931.48 | $167,189.91 |
| 87 | $167,189.91 | $1,514.95 | $0.00 | $945.32 | $169,650.18 |
| 88 | $169,650.18 | $1,514.95 | $0.00 | $959.23 | $172,124.36 |
| 89 | $172,124.36 | $1,514.95 | $0.00 | $973.22 | $174,612.53 |
| 90 | $174,612.53 | $1,514.95 | $0.00 | $987.28 | $177,114.76 |
| 91 | $177,114.76 | $1,514.95 | $0.00 | $1,001.43 | $179,631.14 |
| 92 | $179,631.14 | $1,514.95 | $0.00 | $1,015.66 | $182,161.75 |
| 93 | $182,161.75 | $1,514.95 | $0.00 | $1,029.97 | $184,706.67 |
| 94 | $184,706.67 | $1,514.95 | $0.00 | $1,044.36 | $187,265.98 |
| 95 | $187,265.98 | $1,514.95 | $0.00 | $1,058.83 | $189,839.76 |
| 96 | $189,839.76 | $1,514.95 | $0.00 | $1,073.38 | $192,428.09 |
| 97 | $192,428.09 | $1,514.95 | $0.00 | $1,088.02 | $195,031.06 |
| 98 | $195,031.06 | $1,514.95 | $0.00 | $1,102.73 | $197,648.74 |
| 99 | $197,648.74 | $1,514.95 | $0.00 | $1,117.53 | $200,281.22 |
| 100 | $200,281.22 | $1,514.95 | $0.00 | $1,132.42 | $202,928.59 |
| 101 | $202,928.59 | $1,514.95 | $0.00 | $1,147.39 | $205,590.93 |
| 102 | $205,590.93 | $1,514.95 | $0.00 | $1,162.44 | $208,268.32 |
| 103 | $208,268.32 | $1,514.95 | $0.00 | $1,177.58 | $210,960.85 |
| 104 | $210,960.85 | $1,514.95 | $0.00 | $1,192.80 | $213,668.60 |
| 105 | $213,668.60 | $1,514.95 | $0.00 | $1,208.11 | $216,391.66 |
| 106 | $216,391.66 | $1,514.95 | $0.00 | $1,223.51 | $219,130.12 |
| 107 | $219,130.12 | $1,514.95 | $0.00 | $1,238.99 | $221,884.06 |
| 108 | $221,884.06 | $1,514.95 | $0.00 | $1,254.56 | $224,653.57 |
| 109 | $224,653.57 | $1,514.95 | $0.00 | $1,270.22 | $227,438.74 |
| 110 | $227,438.74 | $1,514.95 | $0.00 | $1,285.97 | $230,239.66 |
| 111 | $230,239.66 | $1,514.95 | $0.00 | $1,301.81 | $233,056.42 |
| 112 | $233,056.42 | $1,514.95 | $0.00 | $1,317.73 | $235,889.10 |
| 113 | $235,889.10 | $1,514.95 | $0.00 | $1,333.75 | $238,737.80 |
| 114 | $238,737.80 | $1,514.95 | $0.00 | $1,349.86 | $241,602.61 |
| 115 | $241,602.61 | $1,514.95 | $0.00 | $1,366.06 | $244,483.62 |
| 116 | $244,483.62 | $1,514.95 | $0.00 | $1,382.35 | $247,380.92 |
| 117 | $247,380.92 | $1,514.95 | $0.00 | $1,398.73 | $250,294.60 |
| 118 | $250,294.60 | $1,514.95 | $0.00 | $1,415.20 | $253,224.75 |
| 119 | $253,224.75 | $1,514.95 | $0.00 | $1,431.77 | $256,171.47 |
| 120 | $256,171.47 | $1,514.95 | $0.00 | $1,448.43 | $259,134.85 |
| 121 | $259,134.85 | $1,514.95 | $0.00 | $1,465.19 | $262,114.99 |
| 122 | $262,114.99 | $1,514.95 | $0.00 | $1,482.04 | $265,111.98 |
| 123 | $265,111.98 | $1,514.95 | $0.00 | $1,498.98 | $268,125.91 |
| 124 | $268,125.91 | $1,514.95 | $0.00 | $1,516.02 | $271,156.88 |
| 125 | $271,156.88 | $1,514.95 | $0.00 | $1,533.16 | $274,204.99 |
| 126 | $274,204.99 | $1,514.95 | $0.00 | $1,550.39 | $277,270.33 |
| 127 | $277,270.33 | $1,514.95 | $0.00 | $1,567.73 | $280,353.01 |
| 128 | $280,353.01 | $1,514.95 | $0.00 | $1,585.16 | $283,453.12 |
| 129 | $283,453.12 | $1,514.95 | $0.00 | $1,602.69 | $286,570.76 |
| 130 | $286,570.76 | $1,514.95 | $0.00 | $1,620.31 | $289,706.02 |
| 131 | $289,706.02 | $1,514.95 | $0.00 | $1,638.04 | $292,859.01 |
| 132 | $292,859.01 | $1,514.95 | $0.00 | $1,655.87 | $296,029.83 |
| 133 | $296,029.83 | $1,514.95 | $0.00 | $1,673.80 | $299,218.58 |
| 134 | $299,218.58 | $1,514.95 | $0.00 | $1,691.83 | $302,425.36 |
| 135 | $302,425.36 | $1,514.95 | $0.00 | $1,709.96 | $305,650.27 |
| 136 | $305,650.27 | $1,514.95 | $0.00 | $1,728.19 | $308,893.41 |
| 137 | $308,893.41 | $1,514.95 | $0.00 | $1,746.53 | $312,154.89 |
| 138 | $312,154.89 | $1,514.95 | $0.00 | $1,764.97 | $315,434.81 |
| 139 | $315,434.81 | $1,514.95 | $0.00 | $1,783.51 | $318,733.27 |
| 140 | $318,733.27 | $1,514.95 | $0.00 | $1,802.16 | $322,050.38 |
| 141 | $322,050.38 | $1,514.95 | $0.00 | $1,820.92 | $325,386.25 |
| 142 | $325,386.25 | $1,514.95 | $0.00 | $1,839.78 | $328,740.98 |
| 143 | $328,740.98 | $1,514.95 | $0.00 | $1,858.75 | $332,114.68 |
| 144 | $332,114.68 | $1,514.95 | $0.00 | $1,877.82 | $335,507.45 |
| 145 | $335,507.45 | $1,514.95 | $0.00 | $1,897.01 | $338,919.41 |
| 146 | $338,919.41 | $1,514.95 | $0.00 | $1,916.30 | $342,350.66 |
| 147 | $342,350.66 | $1,514.95 | $0.00 | $1,935.70 | $345,801.31 |
| 148 | $345,801.31 | $1,514.95 | $0.00 | $1,955.21 | $349,271.47 |
| 149 | $349,271.47 | $1,514.95 | $0.00 | $1,974.83 | $352,761.25 |
| 150 | $352,761.25 | $1,514.95 | $0.00 | $1,994.56 | $356,270.76 |
| 151 | $356,270.76 | $1,514.95 | $0.00 | $2,014.41 | $359,800.12 |
| 152 | $359,800.12 | $1,514.95 | $0.00 | $2,034.36 | $363,349.43 |
| 153 | $363,349.43 | $1,514.95 | $0.00 | $2,054.43 | $366,918.81 |
| 154 | $366,918.81 | $1,514.95 | $0.00 | $2,074.61 | $370,508.37 |
| 155 | $370,508.37 | $1,514.95 | $0.00 | $2,094.91 | $374,118.23 |
| 156 | $374,118.23 | $1,514.95 | $0.00 | $2,115.32 | $377,748.50 |
| 157 | $377,748.50 | $1,514.95 | $0.00 | $2,135.84 | $381,399.29 |
| 158 | $381,399.29 | $1,514.95 | $0.00 | $2,156.49 | $385,070.73 |
| 159 | $385,070.73 | $1,514.95 | $0.00 | $2,177.25 | $388,762.93 |
| 160 | $388,762.93 | $1,514.95 | $0.00 | $2,198.12 | $392,476.00 |
| 161 | $392,476.00 | $1,514.95 | $0.00 | $2,219.12 | $396,210.07 |
| 162 | $396,210.07 | $1,514.95 | $0.00 | $2,240.23 | $399,965.25 |
| 163 | $399,965.25 | $1,514.95 | $0.00 | $2,261.46 | $403,741.66 |
| 164 | $403,741.66 | $1,514.95 | $0.00 | $2,282.81 | $407,539.42 |
| 165 | $407,539.42 | $1,514.95 | $0.00 | $2,304.29 | $411,358.66 |
| 166 | $411,358.66 | $1,514.95 | $0.00 | $2,325.88 | $415,199.49 |
| 167 | $415,199.49 | $1,514.95 | $0.00 | $2,347.60 | $419,062.04 |
| 168 | $419,062.04 | $1,514.95 | $0.00 | $2,369.44 | $422,946.43 |
| 169 | $422,946.43 | $1,514.95 | $0.00 | $2,391.40 | $426,852.78 |
| 170 | $426,852.78 | $1,514.95 | $0.00 | $2,413.49 | $430,781.22 |
| 171 | $430,781.22 | $1,514.95 | $0.00 | $2,435.70 | $434,731.87 |
| 172 | $434,731.87 | $1,514.95 | $0.00 | $2,458.04 | $438,704.86 |
| 173 | $438,704.86 | $1,514.95 | $0.00 | $2,480.50 | $442,700.31 |
| 174 | $442,700.31 | $1,514.95 | $0.00 | $2,503.09 | $446,718.35 |
| 175 | $446,718.35 | $1,514.95 | $0.00 | $2,525.81 | $450,759.11 |
| 176 | $450,759.11 | $1,514.95 | $0.00 | $2,548.66 | $454,822.72 |
| 177 | $454,822.72 | $1,514.95 | $0.00 | $2,571.63 | $458,909.30 |
| 178 | $458,909.30 | $1,514.95 | $0.00 | $2,594.74 | $463,018.99 |
| 179 | $463,018.99 | $1,514.95 | $0.00 | $2,617.98 | $467,151.92 |
| 180 | $467,151.92 | $1,514.95 | $0.00 | $2,641.34 | $471,308.21 |
| 181 | $471,308.21 | $1,514.95 | $0.00 | $2,664.85 | $475,488.01 |
| 182 | $475,488.01 | $1,514.95 | $0.00 | $2,688.48 | $479,691.44 |
| 183 | $479,691.44 | $1,514.95 | $0.00 | $2,712.25 | $483,918.64 |
| 184 | $483,918.64 | $1,514.95 | $0.00 | $2,736.15 | $488,169.74 |
| 185 | $488,169.74 | $1,514.95 | $0.00 | $2,760.18 | $492,444.87 |
| 186 | $492,444.87 | $1,514.95 | $0.00 | $2,784.35 | $496,744.17 |
| 187 | $496,744.17 | $1,514.95 | $0.00 | $2,808.66 | $501,067.78 |
| 188 | $501,067.78 | $1,514.95 | $0.00 | $2,833.11 | $505,415.84 |
| 189 | $505,415.84 | $1,514.95 | $0.00 | $2,857.69 | $509,788.48 |
| 190 | $509,788.48 | $1,514.95 | $0.00 | $2,882.42 | $514,185.85 |
| 191 | $514,185.85 | $1,514.95 | $0.00 | $2,907.28 | $518,608.08 |
| 192 | $518,608.08 | $1,514.95 | $0.00 | $2,932.29 | $523,055.32 |
| 193 | $523,055.32 | $1,514.95 | $0.00 | $2,957.43 | $527,527.70 |
| 194 | $527,527.70 | $1,514.95 | $0.00 | $2,982.72 | $532,025.37 |
| 195 | $532,025.37 | $1,514.95 | $0.00 | $3,008.15 | $536,548.47 |
| 196 | $536,548.47 | $1,514.95 | $0.00 | $3,033.72 | $541,097.14 |
| 197 | $541,097.14 | $1,514.95 | $0.00 | $3,059.44 | $545,671.53 |
| 198 | $545,671.53 | $1,514.95 | $0.00 | $3,085.31 | $550,271.79 |
| 199 | $550,271.79 | $1,514.95 | $0.00 | $3,111.32 | $554,898.06 |
| 200 | $554,898.06 | $1,514.95 | $0.00 | $3,137.47 | $559,550.48 |
| 201 | $559,550.48 | $1,514.95 | $0.00 | $3,163.78 | $564,229.21 |
| 202 | $564,229.21 | $1,514.95 | $0.00 | $3,190.23 | $568,934.39 |
| 203 | $568,934.39 | $1,514.95 | $0.00 | $3,216.84 | $573,666.18 |
| 204 | $573,666.18 | $1,514.95 | $0.00 | $3,243.59 | $578,424.72 |
| 205 | $578,424.72 | $1,514.95 | $0.00 | $3,270.50 | $583,210.17 |
| 206 | $583,210.17 | $1,514.95 | $0.00 | $3,297.56 | $588,022.68 |
| 207 | $588,022.68 | $1,514.95 | $0.00 | $3,324.77 | $592,862.40 |
| 208 | $592,862.40 | $1,514.95 | $0.00 | $3,352.13 | $597,729.48 |
| 209 | $597,729.48 | $1,514.95 | $0.00 | $3,379.65 | $602,624.08 |
| 210 | $602,624.08 | $1,514.95 | $0.00 | $3,407.32 | $607,546.35 |
| 211 | $607,546.35 | $1,514.95 | $0.00 | $3,435.16 | $612,496.46 |
| 212 | $612,496.46 | $1,514.95 | $0.00 | $3,463.14 | $617,474.55 |
| 213 | $617,474.55 | $1,514.95 | $0.00 | $3,491.29 | $622,480.79 |
| 214 | $622,480.79 | $1,514.95 | $0.00 | $3,519.60 | $627,515.34 |
| 215 | $627,515.34 | $1,514.95 | $0.00 | $3,548.06 | $632,578.35 |
| 216 | $632,578.35 | $1,514.95 | $0.00 | $3,576.69 | $637,669.99 |
| 217 | $637,669.99 | $1,514.95 | $172,694.26 | $3,605.48 | $470,096.16 |
| 218 | $470,096.16 | $1,514.95 | $0.00 | $2,657.99 | $474,269.10 |
| 219 | $474,269.10 | $1,514.95 | $0.00 | $2,681.59 | $478,465.64 |
| 220 | $478,465.64 | $1,514.95 | $0.00 | $2,705.31 | $482,685.90 |
| 221 | $482,685.90 | $1,514.95 | $0.00 | $2,729.18 | $486,930.03 |
| 222 | $486,930.03 | $1,514.95 | $0.00 | $2,753.17 | $491,198.15 |
| 223 | $491,198.15 | $1,514.95 | $0.00 | $2,777.31 | $495,490.41 |
| 224 | $495,490.41 | $1,514.95 | $0.00 | $2,801.57 | $499,806.93 |
| 225 | $499,806.93 | $1,514.95 | $0.00 | $2,825.98 | $504,147.86 |
| 226 | $504,147.86 | $1,514.95 | $0.00 | $2,850.53 | $508,513.34 |
| 227 | $508,513.34 | $1,514.95 | $0.00 | $2,875.21 | $512,903.50 |
| 228 | $512,903.50 | $1,514.95 | $0.00 | $2,900.03 | $517,318.48 |
| 229 | $517,318.48 | $1,514.95 | $184,782.86 | $2,924.99 | $336,975.56 |
| 230 | $336,975.56 | $1,514.95 | $0.00 | $1,905.31 | $340,395.82 |
| 231 | $340,395.82 | $1,514.95 | $0.00 | $1,924.65 | $343,835.42 |
| 232 | $343,835.42 | $1,514.95 | $0.00 | $1,944.10 | $347,294.47 |
| 233 | $347,294.47 | $1,514.95 | $0.00 | $1,963.65 | $350,773.07 |
| 234 | $350,773.07 | $1,514.95 | $0.00 | $1,983.32 | $354,271.34 |
| 235 | $354,271.34 | $1,514.95 | $0.00 | $2,003.10 | $357,789.39 |
| 236 | $357,789.39 | $1,514.95 | $0.00 | $2,022.99 | $361,327.33 |
| 237 | $361,327.33 | $1,514.95 | $0.00 | $2,043.00 | $364,885.28 |
| 238 | $364,885.28 | $1,514.95 | $0.00 | $2,063.11 | $368,463.34 |
| 239 | $368,463.34 | $1,514.95 | $0.00 | $2,083.35 | $372,061.64 |
| 240 | $372,061.64 | $1,514.95 | $0.00 | $2,103.69 | $375,680.28 |
| 241 | $375,680.28 | $1,514.95 | $197,717.66 | $2,124.15 | $181,601.72 |
| 242 | $181,601.72 | $1,514.95 | $0.00 | $1,026.80 | $184,143.47 |
| 243 | $184,143.47 | $1,514.95 | $0.00 | $1,041.17 | $186,699.59 |
| 244 | $186,699.59 | $1,514.95 | $0.00 | $1,055.63 | $189,270.17 |
| 245 | $189,270.17 | $1,514.95 | $0.00 | $1,070.16 | $191,855.28 |
| 246 | $191,855.28 | $1,514.95 | $0.00 | $1,084.78 | $194,455.01 |
| 247 | $194,455.01 | $1,514.95 | $0.00 | $1,099.48 | $197,069.44 |
| 248 | $197,069.44 | $1,514.95 | $0.00 | $1,114.26 | $199,698.65 |
| 249 | $199,698.65 | $1,514.95 | $0.00 | $1,129.13 | $202,342.73 |
| 250 | $202,342.73 | $1,514.95 | $0.00 | $1,144.08 | $205,001.76 |
| 251 | $205,001.76 | $1,514.95 | $0.00 | $1,159.11 | $207,675.82 |
| 252 | $207,675.82 | $1,514.95 | $0.00 | $1,174.23 | $210,365.00 |
| 253 | $210,365.00 | $0.00 | $211,557.89 | $1,189.43 | -$3.46 |