How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $204,124 |
| Monthly savings required | $1,616 |
How much will it cost to send your child to Jewish Theological Seminary of America in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $816,497.29 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $1,615.81 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 | $78,715.00 |
| 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 Jewish Theological Seminary of America in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,615.81 | $0.00 | $0.00 | $1,615.81 |
| 2 | $1,615.81 | $1,615.81 | $0.00 | $9.14 | $3,240.76 |
| 3 | $3,240.76 | $1,615.81 | $0.00 | $18.32 | $4,874.89 |
| 4 | $4,874.89 | $1,615.81 | $0.00 | $27.56 | $6,518.26 |
| 5 | $6,518.26 | $1,615.81 | $0.00 | $36.86 | $8,170.93 |
| 6 | $8,170.93 | $1,615.81 | $0.00 | $46.20 | $9,832.94 |
| 7 | $9,832.94 | $1,615.81 | $0.00 | $55.60 | $11,504.35 |
| 8 | $11,504.35 | $1,615.81 | $0.00 | $65.05 | $13,185.21 |
| 9 | $13,185.21 | $1,615.81 | $0.00 | $74.55 | $14,875.57 |
| 10 | $14,875.57 | $1,615.81 | $0.00 | $84.11 | $16,575.49 |
| 11 | $16,575.49 | $1,615.81 | $0.00 | $93.72 | $18,285.02 |
| 12 | $18,285.02 | $1,615.81 | $0.00 | $103.39 | $20,004.22 |
| 13 | $20,004.22 | $1,615.81 | $0.00 | $113.11 | $21,733.14 |
| 14 | $21,733.14 | $1,615.81 | $0.00 | $122.88 | $23,471.83 |
| 15 | $23,471.83 | $1,615.81 | $0.00 | $132.71 | $25,220.35 |
| 16 | $25,220.35 | $1,615.81 | $0.00 | $142.60 | $26,978.76 |
| 17 | $26,978.76 | $1,615.81 | $0.00 | $152.54 | $28,747.11 |
| 18 | $28,747.11 | $1,615.81 | $0.00 | $162.54 | $30,525.46 |
| 19 | $30,525.46 | $1,615.81 | $0.00 | $172.60 | $32,313.87 |
| 20 | $32,313.87 | $1,615.81 | $0.00 | $182.71 | $34,112.39 |
| 21 | $34,112.39 | $1,615.81 | $0.00 | $192.88 | $35,921.08 |
| 22 | $35,921.08 | $1,615.81 | $0.00 | $203.10 | $37,739.99 |
| 23 | $37,739.99 | $1,615.81 | $0.00 | $213.39 | $39,569.19 |
| 24 | $39,569.19 | $1,615.81 | $0.00 | $223.73 | $41,408.73 |
| 25 | $41,408.73 | $1,615.81 | $0.00 | $234.13 | $43,258.67 |
| 26 | $43,258.67 | $1,615.81 | $0.00 | $244.59 | $45,119.07 |
| 27 | $45,119.07 | $1,615.81 | $0.00 | $255.11 | $46,989.99 |
| 28 | $46,989.99 | $1,615.81 | $0.00 | $265.69 | $48,871.49 |
| 29 | $48,871.49 | $1,615.81 | $0.00 | $276.33 | $50,763.63 |
| 30 | $50,763.63 | $1,615.81 | $0.00 | $287.02 | $52,666.46 |
| 31 | $52,666.46 | $1,615.81 | $0.00 | $297.78 | $54,580.05 |
| 32 | $54,580.05 | $1,615.81 | $0.00 | $308.60 | $56,504.46 |
| 33 | $56,504.46 | $1,615.81 | $0.00 | $319.48 | $58,439.75 |
| 34 | $58,439.75 | $1,615.81 | $0.00 | $330.43 | $60,385.99 |
| 35 | $60,385.99 | $1,615.81 | $0.00 | $341.43 | $62,343.23 |
| 36 | $62,343.23 | $1,615.81 | $0.00 | $352.50 | $64,311.54 |
| 37 | $64,311.54 | $1,615.81 | $0.00 | $363.63 | $66,290.98 |
| 38 | $66,290.98 | $1,615.81 | $0.00 | $374.82 | $68,281.61 |
| 39 | $68,281.61 | $1,615.81 | $0.00 | $386.07 | $70,283.49 |
| 40 | $70,283.49 | $1,615.81 | $0.00 | $397.39 | $72,296.69 |
| 41 | $72,296.69 | $1,615.81 | $0.00 | $408.78 | $74,321.28 |
| 42 | $74,321.28 | $1,615.81 | $0.00 | $420.22 | $76,357.31 |
| 43 | $76,357.31 | $1,615.81 | $0.00 | $431.74 | $78,404.86 |
| 44 | $78,404.86 | $1,615.81 | $0.00 | $443.31 | $80,463.98 |
| 45 | $80,463.98 | $1,615.81 | $0.00 | $454.96 | $82,534.75 |
| 46 | $82,534.75 | $1,615.81 | $0.00 | $466.66 | $84,617.22 |
| 47 | $84,617.22 | $1,615.81 | $0.00 | $478.44 | $86,711.47 |
| 48 | $86,711.47 | $1,615.81 | $0.00 | $490.28 | $88,817.56 |
| 49 | $88,817.56 | $1,615.81 | $0.00 | $502.19 | $90,935.56 |
| 50 | $90,935.56 | $1,615.81 | $0.00 | $514.16 | $93,065.53 |
| 51 | $93,065.53 | $1,615.81 | $0.00 | $526.21 | $95,207.55 |
| 52 | $95,207.55 | $1,615.81 | $0.00 | $538.32 | $97,361.68 |
| 53 | $97,361.68 | $1,615.81 | $0.00 | $550.50 | $99,527.99 |
| 54 | $99,527.99 | $1,615.81 | $0.00 | $562.75 | $101,706.55 |
| 55 | $101,706.55 | $1,615.81 | $0.00 | $575.06 | $103,897.42 |
| 56 | $103,897.42 | $1,615.81 | $0.00 | $587.45 | $106,100.68 |
| 57 | $106,100.68 | $1,615.81 | $0.00 | $599.91 | $108,316.40 |
| 58 | $108,316.40 | $1,615.81 | $0.00 | $612.44 | $110,544.65 |
| 59 | $110,544.65 | $1,615.81 | $0.00 | $625.04 | $112,785.50 |
| 60 | $112,785.50 | $1,615.81 | $0.00 | $637.71 | $115,039.02 |
| 61 | $115,039.02 | $1,615.81 | $0.00 | $650.45 | $117,305.28 |
| 62 | $117,305.28 | $1,615.81 | $0.00 | $663.26 | $119,584.35 |
| 63 | $119,584.35 | $1,615.81 | $0.00 | $676.15 | $121,876.31 |
| 64 | $121,876.31 | $1,615.81 | $0.00 | $689.11 | $124,181.23 |
| 65 | $124,181.23 | $1,615.81 | $0.00 | $702.14 | $126,499.18 |
| 66 | $126,499.18 | $1,615.81 | $0.00 | $715.24 | $128,830.23 |
| 67 | $128,830.23 | $1,615.81 | $0.00 | $728.42 | $131,174.46 |
| 68 | $131,174.46 | $1,615.81 | $0.00 | $741.68 | $133,531.95 |
| 69 | $133,531.95 | $1,615.81 | $0.00 | $755.01 | $135,902.77 |
| 70 | $135,902.77 | $1,615.81 | $0.00 | $768.41 | $138,286.99 |
| 71 | $138,286.99 | $1,615.81 | $0.00 | $781.89 | $140,684.69 |
| 72 | $140,684.69 | $1,615.81 | $0.00 | $795.45 | $143,095.95 |
| 73 | $143,095.95 | $1,615.81 | $0.00 | $809.09 | $145,520.85 |
| 74 | $145,520.85 | $1,615.81 | $0.00 | $822.80 | $147,959.46 |
| 75 | $147,959.46 | $1,615.81 | $0.00 | $836.58 | $150,411.85 |
| 76 | $150,411.85 | $1,615.81 | $0.00 | $850.45 | $152,878.11 |
| 77 | $152,878.11 | $1,615.81 | $0.00 | $864.40 | $155,358.32 |
| 78 | $155,358.32 | $1,615.81 | $0.00 | $878.42 | $157,852.55 |
| 79 | $157,852.55 | $1,615.81 | $0.00 | $892.52 | $160,360.88 |
| 80 | $160,360.88 | $1,615.81 | $0.00 | $906.70 | $162,883.39 |
| 81 | $162,883.39 | $1,615.81 | $0.00 | $920.97 | $165,420.17 |
| 82 | $165,420.17 | $1,615.81 | $0.00 | $935.31 | $167,971.29 |
| 83 | $167,971.29 | $1,615.81 | $0.00 | $949.73 | $170,536.83 |
| 84 | $170,536.83 | $1,615.81 | $0.00 | $964.24 | $173,116.88 |
| 85 | $173,116.88 | $1,615.81 | $0.00 | $978.83 | $175,711.52 |
| 86 | $175,711.52 | $1,615.81 | $0.00 | $993.50 | $178,320.83 |
| 87 | $178,320.83 | $1,615.81 | $0.00 | $1,008.25 | $180,944.89 |
| 88 | $180,944.89 | $1,615.81 | $0.00 | $1,023.09 | $183,583.79 |
| 89 | $183,583.79 | $1,615.81 | $0.00 | $1,038.01 | $186,237.61 |
| 90 | $186,237.61 | $1,615.81 | $0.00 | $1,053.01 | $188,906.43 |
| 91 | $188,906.43 | $1,615.81 | $0.00 | $1,068.10 | $191,590.34 |
| 92 | $191,590.34 | $1,615.81 | $0.00 | $1,083.28 | $194,289.43 |
| 93 | $194,289.43 | $1,615.81 | $0.00 | $1,098.54 | $197,003.78 |
| 94 | $197,003.78 | $1,615.81 | $0.00 | $1,113.89 | $199,733.48 |
| 95 | $199,733.48 | $1,615.81 | $0.00 | $1,129.32 | $202,478.61 |
| 96 | $202,478.61 | $1,615.81 | $0.00 | $1,144.84 | $205,239.26 |
| 97 | $205,239.26 | $1,615.81 | $0.00 | $1,160.45 | $208,015.52 |
| 98 | $208,015.52 | $1,615.81 | $0.00 | $1,176.15 | $210,807.48 |
| 99 | $210,807.48 | $1,615.81 | $0.00 | $1,191.94 | $213,615.23 |
| 100 | $213,615.23 | $1,615.81 | $0.00 | $1,207.81 | $216,438.85 |
| 101 | $216,438.85 | $1,615.81 | $0.00 | $1,223.78 | $219,278.44 |
| 102 | $219,278.44 | $1,615.81 | $0.00 | $1,239.83 | $222,134.08 |
| 103 | $222,134.08 | $1,615.81 | $0.00 | $1,255.98 | $225,005.87 |
| 104 | $225,005.87 | $1,615.81 | $0.00 | $1,272.22 | $227,893.90 |
| 105 | $227,893.90 | $1,615.81 | $0.00 | $1,288.55 | $230,798.26 |
| 106 | $230,798.26 | $1,615.81 | $0.00 | $1,304.97 | $233,719.04 |
| 107 | $233,719.04 | $1,615.81 | $0.00 | $1,321.48 | $236,656.33 |
| 108 | $236,656.33 | $1,615.81 | $0.00 | $1,338.09 | $239,610.23 |
| 109 | $239,610.23 | $1,615.81 | $0.00 | $1,354.79 | $242,580.83 |
| 110 | $242,580.83 | $1,615.81 | $0.00 | $1,371.59 | $245,568.23 |
| 111 | $245,568.23 | $1,615.81 | $0.00 | $1,388.48 | $248,572.52 |
| 112 | $248,572.52 | $1,615.81 | $0.00 | $1,405.47 | $251,593.80 |
| 113 | $251,593.80 | $1,615.81 | $0.00 | $1,422.55 | $254,632.16 |
| 114 | $254,632.16 | $1,615.81 | $0.00 | $1,439.73 | $257,687.70 |
| 115 | $257,687.70 | $1,615.81 | $0.00 | $1,457.00 | $260,760.51 |
| 116 | $260,760.51 | $1,615.81 | $0.00 | $1,474.38 | $263,850.70 |
| 117 | $263,850.70 | $1,615.81 | $0.00 | $1,491.85 | $266,958.36 |
| 118 | $266,958.36 | $1,615.81 | $0.00 | $1,509.42 | $270,083.59 |
| 119 | $270,083.59 | $1,615.81 | $0.00 | $1,527.09 | $273,226.49 |
| 120 | $273,226.49 | $1,615.81 | $0.00 | $1,544.86 | $276,387.16 |
| 121 | $276,387.16 | $1,615.81 | $0.00 | $1,562.73 | $279,565.70 |
| 122 | $279,565.70 | $1,615.81 | $0.00 | $1,580.71 | $282,762.22 |
| 123 | $282,762.22 | $1,615.81 | $0.00 | $1,598.78 | $285,976.81 |
| 124 | $285,976.81 | $1,615.81 | $0.00 | $1,616.95 | $289,209.57 |
| 125 | $289,209.57 | $1,615.81 | $0.00 | $1,635.23 | $292,460.61 |
| 126 | $292,460.61 | $1,615.81 | $0.00 | $1,653.61 | $295,730.03 |
| 127 | $295,730.03 | $1,615.81 | $0.00 | $1,672.10 | $299,017.94 |
| 128 | $299,017.94 | $1,615.81 | $0.00 | $1,690.69 | $302,324.44 |
| 129 | $302,324.44 | $1,615.81 | $0.00 | $1,709.39 | $305,649.64 |
| 130 | $305,649.64 | $1,615.81 | $0.00 | $1,728.19 | $308,993.64 |
| 131 | $308,993.64 | $1,615.81 | $0.00 | $1,747.09 | $312,356.54 |
| 132 | $312,356.54 | $1,615.81 | $0.00 | $1,766.11 | $315,738.46 |
| 133 | $315,738.46 | $1,615.81 | $0.00 | $1,785.23 | $319,139.50 |
| 134 | $319,139.50 | $1,615.81 | $0.00 | $1,804.46 | $322,559.77 |
| 135 | $322,559.77 | $1,615.81 | $0.00 | $1,823.80 | $325,999.38 |
| 136 | $325,999.38 | $1,615.81 | $0.00 | $1,843.25 | $329,458.44 |
| 137 | $329,458.44 | $1,615.81 | $0.00 | $1,862.81 | $332,937.06 |
| 138 | $332,937.06 | $1,615.81 | $0.00 | $1,882.47 | $336,435.34 |
| 139 | $336,435.34 | $1,615.81 | $0.00 | $1,902.25 | $339,953.40 |
| 140 | $339,953.40 | $1,615.81 | $0.00 | $1,922.15 | $343,491.36 |
| 141 | $343,491.36 | $1,615.81 | $0.00 | $1,942.15 | $347,049.32 |
| 142 | $347,049.32 | $1,615.81 | $0.00 | $1,962.27 | $350,627.40 |
| 143 | $350,627.40 | $1,615.81 | $0.00 | $1,982.50 | $354,225.71 |
| 144 | $354,225.71 | $1,615.81 | $0.00 | $2,002.84 | $357,844.36 |
| 145 | $357,844.36 | $1,615.81 | $0.00 | $2,023.30 | $361,483.47 |
| 146 | $361,483.47 | $1,615.81 | $0.00 | $2,043.88 | $365,143.16 |
| 147 | $365,143.16 | $1,615.81 | $0.00 | $2,064.57 | $368,823.54 |
| 148 | $368,823.54 | $1,615.81 | $0.00 | $2,085.38 | $372,524.73 |
| 149 | $372,524.73 | $1,615.81 | $0.00 | $2,106.31 | $376,246.85 |
| 150 | $376,246.85 | $1,615.81 | $0.00 | $2,127.35 | $379,990.01 |
| 151 | $379,990.01 | $1,615.81 | $0.00 | $2,148.52 | $383,754.34 |
| 152 | $383,754.34 | $1,615.81 | $0.00 | $2,169.80 | $387,539.95 |
| 153 | $387,539.95 | $1,615.81 | $0.00 | $2,191.21 | $391,346.97 |
| 154 | $391,346.97 | $1,615.81 | $0.00 | $2,212.73 | $395,175.51 |
| 155 | $395,175.51 | $1,615.81 | $0.00 | $2,234.38 | $399,025.70 |
| 156 | $399,025.70 | $1,615.81 | $0.00 | $2,256.15 | $402,897.66 |
| 157 | $402,897.66 | $1,615.81 | $0.00 | $2,278.04 | $406,791.51 |
| 158 | $406,791.51 | $1,615.81 | $0.00 | $2,300.06 | $410,707.38 |
| 159 | $410,707.38 | $1,615.81 | $0.00 | $2,322.20 | $414,645.39 |
| 160 | $414,645.39 | $1,615.81 | $0.00 | $2,344.47 | $418,605.67 |
| 161 | $418,605.67 | $1,615.81 | $0.00 | $2,366.86 | $422,588.34 |
| 162 | $422,588.34 | $1,615.81 | $0.00 | $2,389.38 | $426,593.53 |
| 163 | $426,593.53 | $1,615.81 | $0.00 | $2,412.02 | $430,621.36 |
| 164 | $430,621.36 | $1,615.81 | $0.00 | $2,434.80 | $434,671.97 |
| 165 | $434,671.97 | $1,615.81 | $0.00 | $2,457.70 | $438,745.48 |
| 166 | $438,745.48 | $1,615.81 | $0.00 | $2,480.73 | $442,842.02 |
| 167 | $442,842.02 | $1,615.81 | $0.00 | $2,503.89 | $446,961.72 |
| 168 | $446,961.72 | $1,615.81 | $0.00 | $2,527.19 | $451,104.72 |
| 169 | $451,104.72 | $1,615.81 | $0.00 | $2,550.61 | $455,271.14 |
| 170 | $455,271.14 | $1,615.81 | $0.00 | $2,574.17 | $459,461.12 |
| 171 | $459,461.12 | $1,615.81 | $0.00 | $2,597.86 | $463,674.79 |
| 172 | $463,674.79 | $1,615.81 | $0.00 | $2,621.68 | $467,912.28 |
| 173 | $467,912.28 | $1,615.81 | $0.00 | $2,645.64 | $472,173.73 |
| 174 | $472,173.73 | $1,615.81 | $0.00 | $2,669.74 | $476,459.28 |
| 175 | $476,459.28 | $1,615.81 | $0.00 | $2,693.97 | $480,769.06 |
| 176 | $480,769.06 | $1,615.81 | $0.00 | $2,718.34 | $485,103.21 |
| 177 | $485,103.21 | $1,615.81 | $0.00 | $2,742.84 | $489,461.86 |
| 178 | $489,461.86 | $1,615.81 | $0.00 | $2,767.49 | $493,845.16 |
| 179 | $493,845.16 | $1,615.81 | $0.00 | $2,792.27 | $498,253.24 |
| 180 | $498,253.24 | $1,615.81 | $0.00 | $2,817.20 | $502,686.25 |
| 181 | $502,686.25 | $1,615.81 | $0.00 | $2,842.26 | $507,144.32 |
| 182 | $507,144.32 | $1,615.81 | $0.00 | $2,867.47 | $511,627.60 |
| 183 | $511,627.60 | $1,615.81 | $0.00 | $2,892.82 | $516,136.23 |
| 184 | $516,136.23 | $1,615.81 | $0.00 | $2,918.31 | $520,670.35 |
| 185 | $520,670.35 | $1,615.81 | $0.00 | $2,943.95 | $525,230.11 |
| 186 | $525,230.11 | $1,615.81 | $0.00 | $2,969.73 | $529,815.65 |
| 187 | $529,815.65 | $1,615.81 | $0.00 | $2,995.65 | $534,427.11 |
| 188 | $534,427.11 | $1,615.81 | $0.00 | $3,021.73 | $539,064.65 |
| 189 | $539,064.65 | $1,615.81 | $0.00 | $3,047.95 | $543,728.41 |
| 190 | $543,728.41 | $1,615.81 | $0.00 | $3,074.32 | $548,418.54 |
| 191 | $548,418.54 | $1,615.81 | $0.00 | $3,100.84 | $553,135.19 |
| 192 | $553,135.19 | $1,615.81 | $0.00 | $3,127.51 | $557,878.51 |
| 193 | $557,878.51 | $1,615.81 | $0.00 | $3,154.33 | $562,648.65 |
| 194 | $562,648.65 | $1,615.81 | $0.00 | $3,181.30 | $567,445.76 |
| 195 | $567,445.76 | $1,615.81 | $0.00 | $3,208.42 | $572,269.99 |
| 196 | $572,269.99 | $1,615.81 | $0.00 | $3,235.70 | $577,121.50 |
| 197 | $577,121.50 | $1,615.81 | $0.00 | $3,263.13 | $582,000.44 |
| 198 | $582,000.44 | $1,615.81 | $0.00 | $3,290.72 | $586,906.97 |
| 199 | $586,906.97 | $1,615.81 | $0.00 | $3,318.46 | $591,841.24 |
| 200 | $591,841.24 | $1,615.81 | $0.00 | $3,346.36 | $596,803.41 |
| 201 | $596,803.41 | $1,615.81 | $0.00 | $3,374.41 | $601,793.63 |
| 202 | $601,793.63 | $1,615.81 | $0.00 | $3,402.63 | $606,812.07 |
| 203 | $606,812.07 | $1,615.81 | $0.00 | $3,431.00 | $611,858.88 |
| 204 | $611,858.88 | $1,615.81 | $0.00 | $3,459.54 | $616,934.23 |
| 205 | $616,934.23 | $1,615.81 | $0.00 | $3,488.24 | $622,038.28 |
| 206 | $622,038.28 | $1,615.81 | $0.00 | $3,517.09 | $627,171.18 |
| 207 | $627,171.18 | $1,615.81 | $0.00 | $3,546.12 | $632,333.11 |
| 208 | $632,333.11 | $1,615.81 | $0.00 | $3,575.30 | $637,524.22 |
| 209 | $637,524.22 | $1,615.81 | $0.00 | $3,604.65 | $642,744.68 |
| 210 | $642,744.68 | $1,615.81 | $0.00 | $3,634.17 | $647,994.66 |
| 211 | $647,994.66 | $1,615.81 | $0.00 | $3,663.86 | $653,274.33 |
| 212 | $653,274.33 | $1,615.81 | $0.00 | $3,693.71 | $658,583.85 |
| 213 | $658,583.85 | $1,615.81 | $0.00 | $3,723.73 | $663,923.39 |
| 214 | $663,923.39 | $1,615.81 | $0.00 | $3,753.92 | $669,293.12 |
| 215 | $669,293.12 | $1,615.81 | $0.00 | $3,784.28 | $674,693.21 |
| 216 | $674,693.21 | $1,615.81 | $0.00 | $3,814.81 | $680,123.83 |
| 217 | $680,123.83 | $1,615.81 | $189,437.03 | $3,845.52 | $496,148.13 |
| 218 | $496,148.13 | $1,615.81 | $0.00 | $2,805.29 | $500,569.23 |
| 219 | $500,569.23 | $1,615.81 | $0.00 | $2,830.29 | $505,015.33 |
| 220 | $505,015.33 | $1,615.81 | $0.00 | $2,855.43 | $509,486.57 |
| 221 | $509,486.57 | $1,615.81 | $0.00 | $2,880.71 | $513,983.09 |
| 222 | $513,983.09 | $1,615.81 | $0.00 | $2,906.14 | $518,505.04 |
| 223 | $518,505.04 | $1,615.81 | $0.00 | $2,931.70 | $523,052.55 |
| 224 | $523,052.55 | $1,615.81 | $0.00 | $2,957.42 | $527,625.78 |
| 225 | $527,625.78 | $1,615.81 | $0.00 | $2,983.27 | $532,224.86 |
| 226 | $532,224.86 | $1,615.81 | $0.00 | $3,009.28 | $536,849.95 |
| 227 | $536,849.95 | $1,615.81 | $0.00 | $3,035.43 | $541,501.19 |
| 228 | $541,501.19 | $1,615.81 | $0.00 | $3,061.73 | $546,178.73 |
| 229 | $546,178.73 | $1,615.81 | $198,908.88 | $3,088.17 | $351,973.83 |
| 230 | $351,973.83 | $1,615.81 | $0.00 | $1,990.11 | $355,579.75 |
| 231 | $355,579.75 | $1,615.81 | $0.00 | $2,010.50 | $359,206.06 |
| 232 | $359,206.06 | $1,615.81 | $0.00 | $2,031.00 | $362,852.87 |
| 233 | $362,852.87 | $1,615.81 | $0.00 | $2,051.62 | $366,520.30 |
| 234 | $366,520.30 | $1,615.81 | $0.00 | $2,072.36 | $370,208.47 |
| 235 | $370,208.47 | $1,615.81 | $0.00 | $2,093.21 | $373,917.49 |
| 236 | $373,917.49 | $1,615.81 | $0.00 | $2,114.18 | $377,647.48 |
| 237 | $377,647.48 | $1,615.81 | $0.00 | $2,135.27 | $381,398.56 |
| 238 | $381,398.56 | $1,615.81 | $0.00 | $2,156.48 | $385,170.85 |
| 239 | $385,170.85 | $1,615.81 | $0.00 | $2,177.81 | $388,964.47 |
| 240 | $388,964.47 | $1,615.81 | $0.00 | $2,199.26 | $392,779.54 |
| 241 | $392,779.54 | $1,615.81 | $208,854.33 | $2,220.83 | $187,761.85 |
| 242 | $187,761.85 | $1,615.81 | $0.00 | $1,061.63 | $190,439.29 |
| 243 | $190,439.29 | $1,615.81 | $0.00 | $1,076.77 | $193,131.87 |
| 244 | $193,131.87 | $1,615.81 | $0.00 | $1,092.00 | $195,839.68 |
| 245 | $195,839.68 | $1,615.81 | $0.00 | $1,107.31 | $198,562.80 |
| 246 | $198,562.80 | $1,615.81 | $0.00 | $1,122.70 | $201,301.31 |
| 247 | $201,301.31 | $1,615.81 | $0.00 | $1,138.19 | $204,055.31 |
| 248 | $204,055.31 | $1,615.81 | $0.00 | $1,153.76 | $206,824.88 |
| 249 | $206,824.88 | $1,615.81 | $0.00 | $1,169.42 | $209,610.11 |
| 250 | $209,610.11 | $1,615.81 | $0.00 | $1,185.17 | $212,411.09 |
| 251 | $212,411.09 | $1,615.81 | $0.00 | $1,201.00 | $215,227.90 |
| 252 | $215,227.90 | $1,615.81 | $0.00 | $1,216.93 | $218,060.64 |
| 253 | $218,060.64 | $0.00 | $219,297.05 | $1,232.95 | ($3.46) |