How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $65,090 |
| Monthly savings required | $515 |
How much will it cost to send your child to Rabbinical College of Ch'san Sofer New York in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $260,358.03 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $515.24 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 | $25,100.00 |
| 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 Rabbinical College of Ch'san Sofer New York in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $515.24 | $0.00 | $0.00 | $515.24 |
| 2 | $515.24 | $515.24 | $0.00 | $2.91 | $1,033.39 |
| 3 | $1,033.39 | $515.24 | $0.00 | $5.84 | $1,554.47 |
| 4 | $1,554.47 | $515.24 | $0.00 | $8.79 | $2,078.50 |
| 5 | $2,078.50 | $515.24 | $0.00 | $11.75 | $2,605.49 |
| 6 | $2,605.49 | $515.24 | $0.00 | $14.73 | $3,135.46 |
| 7 | $3,135.46 | $515.24 | $0.00 | $17.73 | $3,668.43 |
| 8 | $3,668.43 | $515.24 | $0.00 | $20.74 | $4,204.41 |
| 9 | $4,204.41 | $515.24 | $0.00 | $23.77 | $4,743.42 |
| 10 | $4,743.42 | $515.24 | $0.00 | $26.82 | $5,285.48 |
| 11 | $5,285.48 | $515.24 | $0.00 | $29.88 | $5,830.60 |
| 12 | $5,830.60 | $515.24 | $0.00 | $32.97 | $6,378.81 |
| 13 | $6,378.81 | $515.24 | $0.00 | $36.07 | $6,930.12 |
| 14 | $6,930.12 | $515.24 | $0.00 | $39.18 | $7,484.54 |
| 15 | $7,484.54 | $515.24 | $0.00 | $42.32 | $8,042.10 |
| 16 | $8,042.10 | $515.24 | $0.00 | $45.47 | $8,602.81 |
| 17 | $8,602.81 | $515.24 | $0.00 | $48.64 | $9,166.69 |
| 18 | $9,166.69 | $515.24 | $0.00 | $51.83 | $9,733.76 |
| 19 | $9,733.76 | $515.24 | $0.00 | $55.04 | $10,304.04 |
| 20 | $10,304.04 | $515.24 | $0.00 | $58.26 | $10,877.54 |
| 21 | $10,877.54 | $515.24 | $0.00 | $61.50 | $11,454.28 |
| 22 | $11,454.28 | $515.24 | $0.00 | $64.76 | $12,034.28 |
| 23 | $12,034.28 | $515.24 | $0.00 | $68.04 | $12,617.56 |
| 24 | $12,617.56 | $515.24 | $0.00 | $71.34 | $13,204.14 |
| 25 | $13,204.14 | $515.24 | $0.00 | $74.66 | $13,794.04 |
| 26 | $13,794.04 | $515.24 | $0.00 | $77.99 | $14,387.27 |
| 27 | $14,387.27 | $515.24 | $0.00 | $81.35 | $14,983.86 |
| 28 | $14,983.86 | $515.24 | $0.00 | $84.72 | $15,583.82 |
| 29 | $15,583.82 | $515.24 | $0.00 | $88.11 | $16,187.17 |
| 30 | $16,187.17 | $515.24 | $0.00 | $91.52 | $16,793.93 |
| 31 | $16,793.93 | $515.24 | $0.00 | $94.96 | $17,404.13 |
| 32 | $17,404.13 | $515.24 | $0.00 | $98.41 | $18,017.78 |
| 33 | $18,017.78 | $515.24 | $0.00 | $101.88 | $18,634.90 |
| 34 | $18,634.90 | $515.24 | $0.00 | $105.36 | $19,255.50 |
| 35 | $19,255.50 | $515.24 | $0.00 | $108.87 | $19,879.61 |
| 36 | $19,879.61 | $515.24 | $0.00 | $112.40 | $20,507.25 |
| 37 | $20,507.25 | $515.24 | $0.00 | $115.95 | $21,138.44 |
| 38 | $21,138.44 | $515.24 | $0.00 | $119.52 | $21,773.20 |
| 39 | $21,773.20 | $515.24 | $0.00 | $123.11 | $22,411.55 |
| 40 | $22,411.55 | $515.24 | $0.00 | $126.72 | $23,053.51 |
| 41 | $23,053.51 | $515.24 | $0.00 | $130.35 | $23,699.10 |
| 42 | $23,699.10 | $515.24 | $0.00 | $134.00 | $24,348.34 |
| 43 | $24,348.34 | $515.24 | $0.00 | $137.67 | $25,001.25 |
| 44 | $25,001.25 | $515.24 | $0.00 | $141.36 | $25,657.85 |
| 45 | $25,657.85 | $515.24 | $0.00 | $145.07 | $26,318.16 |
| 46 | $26,318.16 | $515.24 | $0.00 | $148.81 | $26,982.21 |
| 47 | $26,982.21 | $515.24 | $0.00 | $152.56 | $27,650.01 |
| 48 | $27,650.01 | $515.24 | $0.00 | $156.34 | $28,321.59 |
| 49 | $28,321.59 | $515.24 | $0.00 | $160.13 | $28,996.96 |
| 50 | $28,996.96 | $515.24 | $0.00 | $163.95 | $29,676.15 |
| 51 | $29,676.15 | $515.24 | $0.00 | $167.79 | $30,359.18 |
| 52 | $30,359.18 | $515.24 | $0.00 | $171.66 | $31,046.08 |
| 53 | $31,046.08 | $515.24 | $0.00 | $175.54 | $31,736.86 |
| 54 | $31,736.86 | $515.24 | $0.00 | $179.44 | $32,431.54 |
| 55 | $32,431.54 | $515.24 | $0.00 | $183.37 | $33,130.15 |
| 56 | $33,130.15 | $515.24 | $0.00 | $187.32 | $33,832.71 |
| 57 | $33,832.71 | $515.24 | $0.00 | $191.30 | $34,539.25 |
| 58 | $34,539.25 | $515.24 | $0.00 | $195.29 | $35,249.78 |
| 59 | $35,249.78 | $515.24 | $0.00 | $199.31 | $35,964.33 |
| 60 | $35,964.33 | $515.24 | $0.00 | $203.35 | $36,682.92 |
| 61 | $36,682.92 | $515.24 | $0.00 | $207.41 | $37,405.57 |
| 62 | $37,405.57 | $515.24 | $0.00 | $211.50 | $38,132.31 |
| 63 | $38,132.31 | $515.24 | $0.00 | $215.61 | $38,863.16 |
| 64 | $38,863.16 | $515.24 | $0.00 | $219.74 | $39,598.14 |
| 65 | $39,598.14 | $515.24 | $0.00 | $223.89 | $40,337.27 |
| 66 | $40,337.27 | $515.24 | $0.00 | $228.07 | $41,080.58 |
| 67 | $41,080.58 | $515.24 | $0.00 | $232.28 | $41,828.10 |
| 68 | $41,828.10 | $515.24 | $0.00 | $236.50 | $42,579.84 |
| 69 | $42,579.84 | $515.24 | $0.00 | $240.75 | $43,335.83 |
| 70 | $43,335.83 | $515.24 | $0.00 | $245.03 | $44,096.10 |
| 71 | $44,096.10 | $515.24 | $0.00 | $249.33 | $44,860.67 |
| 72 | $44,860.67 | $515.24 | $0.00 | $253.65 | $45,629.56 |
| 73 | $45,629.56 | $515.24 | $0.00 | $258.00 | $46,402.80 |
| 74 | $46,402.80 | $515.24 | $0.00 | $262.37 | $47,180.41 |
| 75 | $47,180.41 | $515.24 | $0.00 | $266.76 | $47,962.41 |
| 76 | $47,962.41 | $515.24 | $0.00 | $271.19 | $48,748.84 |
| 77 | $48,748.84 | $515.24 | $0.00 | $275.63 | $49,539.71 |
| 78 | $49,539.71 | $515.24 | $0.00 | $280.10 | $50,335.05 |
| 79 | $50,335.05 | $515.24 | $0.00 | $284.60 | $51,134.89 |
| 80 | $51,134.89 | $515.24 | $0.00 | $289.12 | $51,939.25 |
| 81 | $51,939.25 | $515.24 | $0.00 | $293.67 | $52,748.16 |
| 82 | $52,748.16 | $515.24 | $0.00 | $298.25 | $53,561.65 |
| 83 | $53,561.65 | $515.24 | $0.00 | $302.85 | $54,379.74 |
| 84 | $54,379.74 | $515.24 | $0.00 | $307.47 | $55,202.45 |
| 85 | $55,202.45 | $515.24 | $0.00 | $312.12 | $56,029.81 |
| 86 | $56,029.81 | $515.24 | $0.00 | $316.80 | $56,861.85 |
| 87 | $56,861.85 | $515.24 | $0.00 | $321.51 | $57,698.60 |
| 88 | $57,698.60 | $515.24 | $0.00 | $326.24 | $58,540.08 |
| 89 | $58,540.08 | $515.24 | $0.00 | $330.99 | $59,386.31 |
| 90 | $59,386.31 | $515.24 | $0.00 | $335.78 | $60,237.33 |
| 91 | $60,237.33 | $515.24 | $0.00 | $340.59 | $61,093.16 |
| 92 | $61,093.16 | $515.24 | $0.00 | $345.43 | $61,953.83 |
| 93 | $61,953.83 | $515.24 | $0.00 | $350.30 | $62,819.37 |
| 94 | $62,819.37 | $515.24 | $0.00 | $355.19 | $63,689.80 |
| 95 | $63,689.80 | $515.24 | $0.00 | $360.11 | $64,565.15 |
| 96 | $64,565.15 | $515.24 | $0.00 | $365.06 | $65,445.45 |
| 97 | $65,445.45 | $515.24 | $0.00 | $370.04 | $66,330.73 |
| 98 | $66,330.73 | $515.24 | $0.00 | $375.04 | $67,221.01 |
| 99 | $67,221.01 | $515.24 | $0.00 | $380.08 | $68,116.33 |
| 100 | $68,116.33 | $515.24 | $0.00 | $385.14 | $69,016.71 |
| 101 | $69,016.71 | $515.24 | $0.00 | $390.23 | $69,922.18 |
| 102 | $69,922.18 | $515.24 | $0.00 | $395.35 | $70,832.77 |
| 103 | $70,832.77 | $515.24 | $0.00 | $400.50 | $71,748.51 |
| 104 | $71,748.51 | $515.24 | $0.00 | $405.68 | $72,669.43 |
| 105 | $72,669.43 | $515.24 | $0.00 | $410.88 | $73,595.55 |
| 106 | $73,595.55 | $515.24 | $0.00 | $416.12 | $74,526.91 |
| 107 | $74,526.91 | $515.24 | $0.00 | $421.39 | $75,463.54 |
| 108 | $75,463.54 | $515.24 | $0.00 | $426.68 | $76,405.46 |
| 109 | $76,405.46 | $515.24 | $0.00 | $432.01 | $77,352.71 |
| 110 | $77,352.71 | $515.24 | $0.00 | $437.36 | $78,305.31 |
| 111 | $78,305.31 | $515.24 | $0.00 | $442.75 | $79,263.30 |
| 112 | $79,263.30 | $515.24 | $0.00 | $448.17 | $80,226.71 |
| 113 | $80,226.71 | $515.24 | $0.00 | $453.61 | $81,195.56 |
| 114 | $81,195.56 | $515.24 | $0.00 | $459.09 | $82,169.89 |
| 115 | $82,169.89 | $515.24 | $0.00 | $464.60 | $83,149.73 |
| 116 | $83,149.73 | $515.24 | $0.00 | $470.14 | $84,135.11 |
| 117 | $84,135.11 | $515.24 | $0.00 | $475.71 | $85,126.06 |
| 118 | $85,126.06 | $515.24 | $0.00 | $481.32 | $86,122.62 |
| 119 | $86,122.62 | $515.24 | $0.00 | $486.95 | $87,124.81 |
| 120 | $87,124.81 | $515.24 | $0.00 | $492.62 | $88,132.67 |
| 121 | $88,132.67 | $515.24 | $0.00 | $498.31 | $89,146.22 |
| 122 | $89,146.22 | $515.24 | $0.00 | $504.05 | $90,165.51 |
| 123 | $90,165.51 | $515.24 | $0.00 | $509.81 | $91,190.56 |
| 124 | $91,190.56 | $515.24 | $0.00 | $515.60 | $92,221.40 |
| 125 | $92,221.40 | $515.24 | $0.00 | $521.43 | $93,258.07 |
| 126 | $93,258.07 | $515.24 | $0.00 | $527.29 | $94,300.60 |
| 127 | $94,300.60 | $515.24 | $0.00 | $533.19 | $95,349.03 |
| 128 | $95,349.03 | $515.24 | $0.00 | $539.12 | $96,403.39 |
| 129 | $96,403.39 | $515.24 | $0.00 | $545.08 | $97,463.71 |
| 130 | $97,463.71 | $515.24 | $0.00 | $551.07 | $98,530.02 |
| 131 | $98,530.02 | $515.24 | $0.00 | $557.10 | $99,602.36 |
| 132 | $99,602.36 | $515.24 | $0.00 | $563.17 | $100,680.77 |
| 133 | $100,680.77 | $515.24 | $0.00 | $569.26 | $101,765.27 |
| 134 | $101,765.27 | $515.24 | $0.00 | $575.40 | $102,855.91 |
| 135 | $102,855.91 | $515.24 | $0.00 | $581.56 | $103,952.71 |
| 136 | $103,952.71 | $515.24 | $0.00 | $587.76 | $105,055.71 |
| 137 | $105,055.71 | $515.24 | $0.00 | $594.00 | $106,164.95 |
| 138 | $106,164.95 | $515.24 | $0.00 | $600.27 | $107,280.46 |
| 139 | $107,280.46 | $515.24 | $0.00 | $606.58 | $108,402.28 |
| 140 | $108,402.28 | $515.24 | $0.00 | $612.92 | $109,530.44 |
| 141 | $109,530.44 | $515.24 | $0.00 | $619.30 | $110,664.98 |
| 142 | $110,664.98 | $515.24 | $0.00 | $625.72 | $111,805.94 |
| 143 | $111,805.94 | $515.24 | $0.00 | $632.17 | $112,953.35 |
| 144 | $112,953.35 | $515.24 | $0.00 | $638.65 | $114,107.24 |
| 145 | $114,107.24 | $515.24 | $0.00 | $645.18 | $115,267.66 |
| 146 | $115,267.66 | $515.24 | $0.00 | $651.74 | $116,434.64 |
| 147 | $116,434.64 | $515.24 | $0.00 | $658.34 | $117,608.22 |
| 148 | $117,608.22 | $515.24 | $0.00 | $664.97 | $118,788.43 |
| 149 | $118,788.43 | $515.24 | $0.00 | $671.65 | $119,975.32 |
| 150 | $119,975.32 | $515.24 | $0.00 | $678.36 | $121,168.92 |
| 151 | $121,168.92 | $515.24 | $0.00 | $685.11 | $122,369.27 |
| 152 | $122,369.27 | $515.24 | $0.00 | $691.89 | $123,576.40 |
| 153 | $123,576.40 | $515.24 | $0.00 | $698.72 | $124,790.36 |
| 154 | $124,790.36 | $515.24 | $0.00 | $705.58 | $126,011.18 |
| 155 | $126,011.18 | $515.24 | $0.00 | $712.49 | $127,238.91 |
| 156 | $127,238.91 | $515.24 | $0.00 | $719.43 | $128,473.58 |
| 157 | $128,473.58 | $515.24 | $0.00 | $726.41 | $129,715.23 |
| 158 | $129,715.23 | $515.24 | $0.00 | $733.43 | $130,963.90 |
| 159 | $130,963.90 | $515.24 | $0.00 | $740.49 | $132,219.63 |
| 160 | $132,219.63 | $515.24 | $0.00 | $747.59 | $133,482.46 |
| 161 | $133,482.46 | $515.24 | $0.00 | $754.73 | $134,752.43 |
| 162 | $134,752.43 | $515.24 | $0.00 | $761.91 | $136,029.58 |
| 163 | $136,029.58 | $515.24 | $0.00 | $769.13 | $137,313.95 |
| 164 | $137,313.95 | $515.24 | $0.00 | $776.39 | $138,605.58 |
| 165 | $138,605.58 | $515.24 | $0.00 | $783.70 | $139,904.52 |
| 166 | $139,904.52 | $515.24 | $0.00 | $791.04 | $141,210.80 |
| 167 | $141,210.80 | $515.24 | $0.00 | $798.43 | $142,524.47 |
| 168 | $142,524.47 | $515.24 | $0.00 | $805.85 | $143,845.56 |
| 169 | $143,845.56 | $515.24 | $0.00 | $813.32 | $145,174.12 |
| 170 | $145,174.12 | $515.24 | $0.00 | $820.84 | $146,510.20 |
| 171 | $146,510.20 | $515.24 | $0.00 | $828.39 | $147,853.83 |
| 172 | $147,853.83 | $515.24 | $0.00 | $835.99 | $149,205.06 |
| 173 | $149,205.06 | $515.24 | $0.00 | $843.63 | $150,563.93 |
| 174 | $150,563.93 | $515.24 | $0.00 | $851.31 | $151,930.48 |
| 175 | $151,930.48 | $515.24 | $0.00 | $859.04 | $153,304.76 |
| 176 | $153,304.76 | $515.24 | $0.00 | $866.81 | $154,686.81 |
| 177 | $154,686.81 | $515.24 | $0.00 | $874.62 | $156,076.67 |
| 178 | $156,076.67 | $515.24 | $0.00 | $882.48 | $157,474.39 |
| 179 | $157,474.39 | $515.24 | $0.00 | $890.38 | $158,880.01 |
| 180 | $158,880.01 | $515.24 | $0.00 | $898.33 | $160,293.58 |
| 181 | $160,293.58 | $515.24 | $0.00 | $906.32 | $161,715.14 |
| 182 | $161,715.14 | $515.24 | $0.00 | $914.36 | $163,144.74 |
| 183 | $163,144.74 | $515.24 | $0.00 | $922.44 | $164,582.42 |
| 184 | $164,582.42 | $515.24 | $0.00 | $930.57 | $166,028.23 |
| 185 | $166,028.23 | $515.24 | $0.00 | $938.75 | $167,482.22 |
| 186 | $167,482.22 | $515.24 | $0.00 | $946.97 | $168,944.43 |
| 187 | $168,944.43 | $515.24 | $0.00 | $955.24 | $170,414.91 |
| 188 | $170,414.91 | $515.24 | $0.00 | $963.55 | $171,893.70 |
| 189 | $171,893.70 | $515.24 | $0.00 | $971.91 | $173,380.85 |
| 190 | $173,380.85 | $515.24 | $0.00 | $980.32 | $174,876.41 |
| 191 | $174,876.41 | $515.24 | $0.00 | $988.78 | $176,380.43 |
| 192 | $176,380.43 | $515.24 | $0.00 | $997.28 | $177,892.95 |
| 193 | $177,892.95 | $515.24 | $0.00 | $1,005.83 | $179,414.02 |
| 194 | $179,414.02 | $515.24 | $0.00 | $1,014.43 | $180,943.69 |
| 195 | $180,943.69 | $515.24 | $0.00 | $1,023.08 | $182,482.01 |
| 196 | $182,482.01 | $515.24 | $0.00 | $1,031.78 | $184,029.03 |
| 197 | $184,029.03 | $515.24 | $0.00 | $1,040.53 | $185,584.80 |
| 198 | $185,584.80 | $515.24 | $0.00 | $1,049.32 | $187,149.36 |
| 199 | $187,149.36 | $515.24 | $0.00 | $1,058.17 | $188,722.77 |
| 200 | $188,722.77 | $515.24 | $0.00 | $1,067.07 | $190,305.08 |
| 201 | $190,305.08 | $515.24 | $0.00 | $1,076.01 | $191,896.33 |
| 202 | $191,896.33 | $515.24 | $0.00 | $1,085.01 | $193,496.58 |
| 203 | $193,496.58 | $515.24 | $0.00 | $1,094.06 | $195,105.88 |
| 204 | $195,105.88 | $515.24 | $0.00 | $1,103.16 | $196,724.28 |
| 205 | $196,724.28 | $515.24 | $0.00 | $1,112.31 | $198,351.83 |
| 206 | $198,351.83 | $515.24 | $0.00 | $1,121.51 | $199,988.58 |
| 207 | $199,988.58 | $515.24 | $0.00 | $1,130.76 | $201,634.58 |
| 208 | $201,634.58 | $515.24 | $0.00 | $1,140.07 | $203,289.89 |
| 209 | $203,289.89 | $515.24 | $0.00 | $1,149.43 | $204,954.56 |
| 210 | $204,954.56 | $515.24 | $0.00 | $1,158.84 | $206,628.64 |
| 211 | $206,628.64 | $515.24 | $0.00 | $1,168.31 | $208,312.19 |
| 212 | $208,312.19 | $515.24 | $0.00 | $1,177.83 | $210,005.26 |
| 213 | $210,005.26 | $515.24 | $0.00 | $1,187.40 | $211,707.90 |
| 214 | $211,707.90 | $515.24 | $0.00 | $1,197.03 | $213,420.17 |
| 215 | $213,420.17 | $515.24 | $0.00 | $1,206.71 | $215,142.12 |
| 216 | $215,142.12 | $515.24 | $0.00 | $1,216.44 | $216,873.80 |
| 217 | $216,873.80 | $515.24 | $60,406.14 | $1,226.24 | $158,209.14 |
| 218 | $158,209.14 | $515.24 | $0.00 | $894.54 | $159,618.92 |
| 219 | $159,618.92 | $515.24 | $0.00 | $902.51 | $161,036.67 |
| 220 | $161,036.67 | $515.24 | $0.00 | $910.52 | $162,462.43 |
| 221 | $162,462.43 | $515.24 | $0.00 | $918.59 | $163,896.26 |
| 222 | $163,896.26 | $515.24 | $0.00 | $926.69 | $165,338.19 |
| 223 | $165,338.19 | $515.24 | $0.00 | $934.85 | $166,788.28 |
| 224 | $166,788.28 | $515.24 | $0.00 | $943.05 | $168,246.57 |
| 225 | $168,246.57 | $515.24 | $0.00 | $951.29 | $169,713.10 |
| 226 | $169,713.10 | $515.24 | $0.00 | $959.58 | $171,187.92 |
| 227 | $171,187.92 | $515.24 | $0.00 | $967.92 | $172,671.08 |
| 228 | $172,671.08 | $515.24 | $0.00 | $976.31 | $174,162.63 |
| 229 | $174,162.63 | $515.24 | $63,426.45 | $984.74 | $112,236.16 |
| 230 | $112,236.16 | $515.24 | $0.00 | $634.60 | $113,386.00 |
| 231 | $113,386.00 | $515.24 | $0.00 | $641.10 | $114,542.34 |
| 232 | $114,542.34 | $515.24 | $0.00 | $647.64 | $115,705.22 |
| 233 | $115,705.22 | $515.24 | $0.00 | $654.21 | $116,874.67 |
| 234 | $116,874.67 | $515.24 | $0.00 | $660.83 | $118,050.74 |
| 235 | $118,050.74 | $515.24 | $0.00 | $667.48 | $119,233.46 |
| 236 | $119,233.46 | $515.24 | $0.00 | $674.16 | $120,422.86 |
| 237 | $120,422.86 | $515.24 | $0.00 | $680.89 | $121,618.99 |
| 238 | $121,618.99 | $515.24 | $0.00 | $687.65 | $122,821.88 |
| 239 | $122,821.88 | $515.24 | $0.00 | $694.45 | $124,031.57 |
| 240 | $124,031.57 | $515.24 | $0.00 | $701.29 | $125,248.10 |
| 241 | $125,248.10 | $515.24 | $66,597.77 | $708.17 | $59,873.74 |
| 242 | $59,873.74 | $515.24 | $0.00 | $338.53 | $60,727.51 |
| 243 | $60,727.51 | $515.24 | $0.00 | $343.36 | $61,586.11 |
| 244 | $61,586.11 | $515.24 | $0.00 | $348.22 | $62,449.57 |
| 245 | $62,449.57 | $515.24 | $0.00 | $353.10 | $63,317.91 |
| 246 | $63,317.91 | $515.24 | $0.00 | $358.01 | $64,191.16 |
| 247 | $64,191.16 | $515.24 | $0.00 | $362.95 | $65,069.35 |
| 248 | $65,069.35 | $515.24 | $0.00 | $367.91 | $65,952.50 |
| 249 | $65,952.50 | $515.24 | $0.00 | $372.91 | $66,840.65 |
| 250 | $66,840.65 | $515.24 | $0.00 | $377.93 | $67,733.82 |
| 251 | $67,733.82 | $515.24 | $0.00 | $382.98 | $68,632.04 |
| 252 | $68,632.04 | $515.24 | $0.00 | $388.06 | $69,535.34 |
| 253 | $69,535.34 | $0.00 | $69,927.66 | $393.16 | $0.84 |