How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $44,603 |
| Monthly savings required | $353 |
How much will it cost to send your child to Yeshivah Gedolah Rabbinical College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $178,412.67 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $353.07 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 | $17,200.00 |
| 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 Yeshivah Gedolah Rabbinical College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $353.07 | $0.00 | $0.00 | $353.07 |
| 2 | $353.07 | $353.07 | $0.00 | $2.00 | $708.14 |
| 3 | $708.14 | $353.07 | $0.00 | $4.00 | $1,065.21 |
| 4 | $1,065.21 | $353.07 | $0.00 | $6.02 | $1,424.30 |
| 5 | $1,424.30 | $353.07 | $0.00 | $8.05 | $1,785.42 |
| 6 | $1,785.42 | $353.07 | $0.00 | $10.10 | $2,148.59 |
| 7 | $2,148.59 | $353.07 | $0.00 | $12.15 | $2,513.81 |
| 8 | $2,513.81 | $353.07 | $0.00 | $14.21 | $2,881.09 |
| 9 | $2,881.09 | $353.07 | $0.00 | $16.29 | $3,250.45 |
| 10 | $3,250.45 | $353.07 | $0.00 | $18.38 | $3,621.90 |
| 11 | $3,621.90 | $353.07 | $0.00 | $20.48 | $3,995.45 |
| 12 | $3,995.45 | $353.07 | $0.00 | $22.59 | $4,371.11 |
| 13 | $4,371.11 | $353.07 | $0.00 | $24.71 | $4,748.89 |
| 14 | $4,748.89 | $353.07 | $0.00 | $26.85 | $5,128.81 |
| 15 | $5,128.81 | $353.07 | $0.00 | $29.00 | $5,510.88 |
| 16 | $5,510.88 | $353.07 | $0.00 | $31.16 | $5,895.11 |
| 17 | $5,895.11 | $353.07 | $0.00 | $33.33 | $6,281.51 |
| 18 | $6,281.51 | $353.07 | $0.00 | $35.52 | $6,670.10 |
| 19 | $6,670.10 | $353.07 | $0.00 | $37.71 | $7,060.88 |
| 20 | $7,060.88 | $353.07 | $0.00 | $39.92 | $7,453.87 |
| 21 | $7,453.87 | $353.07 | $0.00 | $42.15 | $7,849.09 |
| 22 | $7,849.09 | $353.07 | $0.00 | $44.38 | $8,246.54 |
| 23 | $8,246.54 | $353.07 | $0.00 | $46.63 | $8,646.24 |
| 24 | $8,646.24 | $353.07 | $0.00 | $48.89 | $9,048.20 |
| 25 | $9,048.20 | $353.07 | $0.00 | $51.16 | $9,452.43 |
| 26 | $9,452.43 | $353.07 | $0.00 | $53.45 | $9,858.95 |
| 27 | $9,858.95 | $353.07 | $0.00 | $55.74 | $10,267.76 |
| 28 | $10,267.76 | $353.07 | $0.00 | $58.06 | $10,678.89 |
| 29 | $10,678.89 | $353.07 | $0.00 | $60.38 | $11,092.34 |
| 30 | $11,092.34 | $353.07 | $0.00 | $62.72 | $11,508.13 |
| 31 | $11,508.13 | $353.07 | $0.00 | $65.07 | $11,926.27 |
| 32 | $11,926.27 | $353.07 | $0.00 | $67.43 | $12,346.77 |
| 33 | $12,346.77 | $353.07 | $0.00 | $69.81 | $12,769.65 |
| 34 | $12,769.65 | $353.07 | $0.00 | $72.20 | $13,194.92 |
| 35 | $13,194.92 | $353.07 | $0.00 | $74.61 | $13,622.60 |
| 36 | $13,622.60 | $353.07 | $0.00 | $77.02 | $14,052.69 |
| 37 | $14,052.69 | $353.07 | $0.00 | $79.46 | $14,485.22 |
| 38 | $14,485.22 | $353.07 | $0.00 | $81.90 | $14,920.19 |
| 39 | $14,920.19 | $353.07 | $0.00 | $84.36 | $15,357.62 |
| 40 | $15,357.62 | $353.07 | $0.00 | $86.83 | $15,797.52 |
| 41 | $15,797.52 | $353.07 | $0.00 | $89.32 | $16,239.91 |
| 42 | $16,239.91 | $353.07 | $0.00 | $91.82 | $16,684.80 |
| 43 | $16,684.80 | $353.07 | $0.00 | $94.34 | $17,132.21 |
| 44 | $17,132.21 | $353.07 | $0.00 | $96.87 | $17,582.15 |
| 45 | $17,582.15 | $353.07 | $0.00 | $99.41 | $18,034.63 |
| 46 | $18,034.63 | $353.07 | $0.00 | $101.97 | $18,489.67 |
| 47 | $18,489.67 | $353.07 | $0.00 | $104.54 | $18,947.28 |
| 48 | $18,947.28 | $353.07 | $0.00 | $107.13 | $19,407.48 |
| 49 | $19,407.48 | $353.07 | $0.00 | $109.73 | $19,870.28 |
| 50 | $19,870.28 | $353.07 | $0.00 | $112.35 | $20,335.70 |
| 51 | $20,335.70 | $353.07 | $0.00 | $114.98 | $20,803.75 |
| 52 | $20,803.75 | $353.07 | $0.00 | $117.63 | $21,274.45 |
| 53 | $21,274.45 | $353.07 | $0.00 | $120.29 | $21,747.81 |
| 54 | $21,747.81 | $353.07 | $0.00 | $122.97 | $22,223.85 |
| 55 | $22,223.85 | $353.07 | $0.00 | $125.66 | $22,702.58 |
| 56 | $22,702.58 | $353.07 | $0.00 | $128.36 | $23,184.01 |
| 57 | $23,184.01 | $353.07 | $0.00 | $131.09 | $23,668.17 |
| 58 | $23,668.17 | $353.07 | $0.00 | $133.82 | $24,155.06 |
| 59 | $24,155.06 | $353.07 | $0.00 | $136.58 | $24,644.71 |
| 60 | $24,644.71 | $353.07 | $0.00 | $139.34 | $25,137.12 |
| 61 | $25,137.12 | $353.07 | $0.00 | $142.13 | $25,632.32 |
| 62 | $25,632.32 | $353.07 | $0.00 | $144.93 | $26,130.32 |
| 63 | $26,130.32 | $353.07 | $0.00 | $147.74 | $26,631.13 |
| 64 | $26,631.13 | $353.07 | $0.00 | $150.58 | $27,134.78 |
| 65 | $27,134.78 | $353.07 | $0.00 | $153.42 | $27,641.27 |
| 66 | $27,641.27 | $353.07 | $0.00 | $156.29 | $28,150.63 |
| 67 | $28,150.63 | $353.07 | $0.00 | $159.17 | $28,662.87 |
| 68 | $28,662.87 | $353.07 | $0.00 | $162.06 | $29,178.00 |
| 69 | $29,178.00 | $353.07 | $0.00 | $164.98 | $29,696.05 |
| 70 | $29,696.05 | $353.07 | $0.00 | $167.91 | $30,217.03 |
| 71 | $30,217.03 | $353.07 | $0.00 | $170.85 | $30,740.95 |
| 72 | $30,740.95 | $353.07 | $0.00 | $173.81 | $31,267.83 |
| 73 | $31,267.83 | $353.07 | $0.00 | $176.79 | $31,797.69 |
| 74 | $31,797.69 | $353.07 | $0.00 | $179.79 | $32,330.55 |
| 75 | $32,330.55 | $353.07 | $0.00 | $182.80 | $32,866.42 |
| 76 | $32,866.42 | $353.07 | $0.00 | $185.83 | $33,405.32 |
| 77 | $33,405.32 | $353.07 | $0.00 | $188.88 | $33,947.27 |
| 78 | $33,947.27 | $353.07 | $0.00 | $191.94 | $34,492.28 |
| 79 | $34,492.28 | $353.07 | $0.00 | $195.02 | $35,040.37 |
| 80 | $35,040.37 | $353.07 | $0.00 | $198.12 | $35,591.56 |
| 81 | $35,591.56 | $353.07 | $0.00 | $201.24 | $36,145.87 |
| 82 | $36,145.87 | $353.07 | $0.00 | $204.37 | $36,703.31 |
| 83 | $36,703.31 | $353.07 | $0.00 | $207.53 | $37,263.91 |
| 84 | $37,263.91 | $353.07 | $0.00 | $210.70 | $37,827.68 |
| 85 | $37,827.68 | $353.07 | $0.00 | $213.88 | $38,394.63 |
| 86 | $38,394.63 | $353.07 | $0.00 | $217.09 | $38,964.79 |
| 87 | $38,964.79 | $353.07 | $0.00 | $220.31 | $39,538.17 |
| 88 | $39,538.17 | $353.07 | $0.00 | $223.55 | $40,114.79 |
| 89 | $40,114.79 | $353.07 | $0.00 | $226.81 | $40,694.67 |
| 90 | $40,694.67 | $353.07 | $0.00 | $230.09 | $41,277.83 |
| 91 | $41,277.83 | $353.07 | $0.00 | $233.39 | $41,864.29 |
| 92 | $41,864.29 | $353.07 | $0.00 | $236.71 | $42,454.07 |
| 93 | $42,454.07 | $353.07 | $0.00 | $240.04 | $43,047.18 |
| 94 | $43,047.18 | $353.07 | $0.00 | $243.40 | $43,643.65 |
| 95 | $43,643.65 | $353.07 | $0.00 | $246.77 | $44,243.49 |
| 96 | $44,243.49 | $353.07 | $0.00 | $250.16 | $44,846.72 |
| 97 | $44,846.72 | $353.07 | $0.00 | $253.57 | $45,453.36 |
| 98 | $45,453.36 | $353.07 | $0.00 | $257.00 | $46,063.43 |
| 99 | $46,063.43 | $353.07 | $0.00 | $260.45 | $46,676.95 |
| 100 | $46,676.95 | $353.07 | $0.00 | $263.92 | $47,293.94 |
| 101 | $47,293.94 | $353.07 | $0.00 | $267.41 | $47,914.42 |
| 102 | $47,914.42 | $353.07 | $0.00 | $270.92 | $48,538.41 |
| 103 | $48,538.41 | $353.07 | $0.00 | $274.44 | $49,165.92 |
| 104 | $49,165.92 | $353.07 | $0.00 | $277.99 | $49,796.98 |
| 105 | $49,796.98 | $353.07 | $0.00 | $281.56 | $50,431.61 |
| 106 | $50,431.61 | $353.07 | $0.00 | $285.15 | $51,069.83 |
| 107 | $51,069.83 | $353.07 | $0.00 | $288.76 | $51,711.66 |
| 108 | $51,711.66 | $353.07 | $0.00 | $292.39 | $52,357.12 |
| 109 | $52,357.12 | $353.07 | $0.00 | $296.03 | $53,006.22 |
| 110 | $53,006.22 | $353.07 | $0.00 | $299.70 | $53,658.99 |
| 111 | $53,658.99 | $353.07 | $0.00 | $303.40 | $54,315.46 |
| 112 | $54,315.46 | $353.07 | $0.00 | $307.11 | $54,975.64 |
| 113 | $54,975.64 | $353.07 | $0.00 | $310.84 | $55,639.55 |
| 114 | $55,639.55 | $353.07 | $0.00 | $314.59 | $56,307.21 |
| 115 | $56,307.21 | $353.07 | $0.00 | $318.37 | $56,978.65 |
| 116 | $56,978.65 | $353.07 | $0.00 | $322.17 | $57,653.89 |
| 117 | $57,653.89 | $353.07 | $0.00 | $325.98 | $58,332.94 |
| 118 | $58,332.94 | $353.07 | $0.00 | $329.82 | $59,015.83 |
| 119 | $59,015.83 | $353.07 | $0.00 | $333.68 | $59,702.58 |
| 120 | $59,702.58 | $353.07 | $0.00 | $337.57 | $60,393.22 |
| 121 | $60,393.22 | $353.07 | $0.00 | $341.47 | $61,087.76 |
| 122 | $61,087.76 | $353.07 | $0.00 | $345.40 | $61,786.23 |
| 123 | $61,786.23 | $353.07 | $0.00 | $349.35 | $62,488.65 |
| 124 | $62,488.65 | $353.07 | $0.00 | $353.32 | $63,195.04 |
| 125 | $63,195.04 | $353.07 | $0.00 | $357.31 | $63,905.42 |
| 126 | $63,905.42 | $353.07 | $0.00 | $361.33 | $64,619.82 |
| 127 | $64,619.82 | $353.07 | $0.00 | $365.37 | $65,338.26 |
| 128 | $65,338.26 | $353.07 | $0.00 | $369.43 | $66,060.76 |
| 129 | $66,060.76 | $353.07 | $0.00 | $373.52 | $66,787.35 |
| 130 | $66,787.35 | $353.07 | $0.00 | $377.63 | $67,518.05 |
| 131 | $67,518.05 | $353.07 | $0.00 | $381.76 | $68,252.88 |
| 132 | $68,252.88 | $353.07 | $0.00 | $385.91 | $68,991.86 |
| 133 | $68,991.86 | $353.07 | $0.00 | $390.09 | $69,735.02 |
| 134 | $69,735.02 | $353.07 | $0.00 | $394.29 | $70,482.38 |
| 135 | $70,482.38 | $353.07 | $0.00 | $398.52 | $71,233.97 |
| 136 | $71,233.97 | $353.07 | $0.00 | $402.77 | $71,989.81 |
| 137 | $71,989.81 | $353.07 | $0.00 | $407.04 | $72,749.92 |
| 138 | $72,749.92 | $353.07 | $0.00 | $411.34 | $73,514.33 |
| 139 | $73,514.33 | $353.07 | $0.00 | $415.66 | $74,283.06 |
| 140 | $74,283.06 | $353.07 | $0.00 | $420.01 | $75,056.14 |
| 141 | $75,056.14 | $353.07 | $0.00 | $424.38 | $75,833.59 |
| 142 | $75,833.59 | $353.07 | $0.00 | $428.77 | $76,615.43 |
| 143 | $76,615.43 | $353.07 | $0.00 | $433.19 | $77,401.69 |
| 144 | $77,401.69 | $353.07 | $0.00 | $437.64 | $78,192.40 |
| 145 | $78,192.40 | $353.07 | $0.00 | $442.11 | $78,987.58 |
| 146 | $78,987.58 | $353.07 | $0.00 | $446.61 | $79,787.26 |
| 147 | $79,787.26 | $353.07 | $0.00 | $451.13 | $80,591.46 |
| 148 | $80,591.46 | $353.07 | $0.00 | $455.68 | $81,400.21 |
| 149 | $81,400.21 | $353.07 | $0.00 | $460.25 | $82,213.53 |
| 150 | $82,213.53 | $353.07 | $0.00 | $464.85 | $83,031.45 |
| 151 | $83,031.45 | $353.07 | $0.00 | $469.47 | $83,853.99 |
| 152 | $83,853.99 | $353.07 | $0.00 | $474.12 | $84,681.18 |
| 153 | $84,681.18 | $353.07 | $0.00 | $478.80 | $85,513.05 |
| 154 | $85,513.05 | $353.07 | $0.00 | $483.50 | $86,349.62 |
| 155 | $86,349.62 | $353.07 | $0.00 | $488.23 | $87,190.92 |
| 156 | $87,190.92 | $353.07 | $0.00 | $492.99 | $88,036.98 |
| 157 | $88,036.98 | $353.07 | $0.00 | $497.77 | $88,887.82 |
| 158 | $88,887.82 | $353.07 | $0.00 | $502.58 | $89,743.47 |
| 159 | $89,743.47 | $353.07 | $0.00 | $507.42 | $90,603.96 |
| 160 | $90,603.96 | $353.07 | $0.00 | $512.29 | $91,469.32 |
| 161 | $91,469.32 | $353.07 | $0.00 | $517.18 | $92,339.57 |
| 162 | $92,339.57 | $353.07 | $0.00 | $522.10 | $93,214.74 |
| 163 | $93,214.74 | $353.07 | $0.00 | $527.05 | $94,094.86 |
| 164 | $94,094.86 | $353.07 | $0.00 | $532.03 | $94,979.96 |
| 165 | $94,979.96 | $353.07 | $0.00 | $537.03 | $95,870.06 |
| 166 | $95,870.06 | $353.07 | $0.00 | $542.06 | $96,765.19 |
| 167 | $96,765.19 | $353.07 | $0.00 | $547.12 | $97,665.38 |
| 168 | $97,665.38 | $353.07 | $0.00 | $552.21 | $98,570.66 |
| 169 | $98,570.66 | $353.07 | $0.00 | $557.33 | $99,481.06 |
| 170 | $99,481.06 | $353.07 | $0.00 | $562.48 | $100,396.61 |
| 171 | $100,396.61 | $353.07 | $0.00 | $567.66 | $101,317.34 |
| 172 | $101,317.34 | $353.07 | $0.00 | $572.86 | $102,243.27 |
| 173 | $102,243.27 | $353.07 | $0.00 | $578.10 | $103,174.44 |
| 174 | $103,174.44 | $353.07 | $0.00 | $583.36 | $104,110.87 |
| 175 | $104,110.87 | $353.07 | $0.00 | $588.66 | $105,052.60 |
| 176 | $105,052.60 | $353.07 | $0.00 | $593.98 | $105,999.65 |
| 177 | $105,999.65 | $353.07 | $0.00 | $599.34 | $106,952.06 |
| 178 | $106,952.06 | $353.07 | $0.00 | $604.72 | $107,909.85 |
| 179 | $107,909.85 | $353.07 | $0.00 | $610.14 | $108,873.06 |
| 180 | $108,873.06 | $353.07 | $0.00 | $615.58 | $109,841.71 |
| 181 | $109,841.71 | $353.07 | $0.00 | $621.06 | $110,815.84 |
| 182 | $110,815.84 | $353.07 | $0.00 | $626.57 | $111,795.48 |
| 183 | $111,795.48 | $353.07 | $0.00 | $632.11 | $112,780.66 |
| 184 | $112,780.66 | $353.07 | $0.00 | $637.68 | $113,771.41 |
| 185 | $113,771.41 | $353.07 | $0.00 | $643.28 | $114,767.76 |
| 186 | $114,767.76 | $353.07 | $0.00 | $648.91 | $115,769.74 |
| 187 | $115,769.74 | $353.07 | $0.00 | $654.58 | $116,777.39 |
| 188 | $116,777.39 | $353.07 | $0.00 | $660.28 | $117,790.74 |
| 189 | $117,790.74 | $353.07 | $0.00 | $666.01 | $118,809.82 |
| 190 | $118,809.82 | $353.07 | $0.00 | $671.77 | $119,834.66 |
| 191 | $119,834.66 | $353.07 | $0.00 | $677.56 | $120,865.29 |
| 192 | $120,865.29 | $353.07 | $0.00 | $683.39 | $121,901.75 |
| 193 | $121,901.75 | $353.07 | $0.00 | $689.25 | $122,944.07 |
| 194 | $122,944.07 | $353.07 | $0.00 | $695.14 | $123,992.28 |
| 195 | $123,992.28 | $353.07 | $0.00 | $701.07 | $125,046.42 |
| 196 | $125,046.42 | $353.07 | $0.00 | $707.03 | $126,106.52 |
| 197 | $126,106.52 | $353.07 | $0.00 | $713.02 | $127,172.61 |
| 198 | $127,172.61 | $353.07 | $0.00 | $719.05 | $128,244.73 |
| 199 | $128,244.73 | $353.07 | $0.00 | $725.11 | $129,322.91 |
| 200 | $129,322.91 | $353.07 | $0.00 | $731.21 | $130,407.19 |
| 201 | $130,407.19 | $353.07 | $0.00 | $737.34 | $131,497.60 |
| 202 | $131,497.60 | $353.07 | $0.00 | $743.51 | $132,594.18 |
| 203 | $132,594.18 | $353.07 | $0.00 | $749.71 | $133,696.96 |
| 204 | $133,696.96 | $353.07 | $0.00 | $755.94 | $134,805.97 |
| 205 | $134,805.97 | $353.07 | $0.00 | $762.21 | $135,921.25 |
| 206 | $135,921.25 | $353.07 | $0.00 | $768.52 | $137,042.84 |
| 207 | $137,042.84 | $353.07 | $0.00 | $774.86 | $138,170.77 |
| 208 | $138,170.77 | $353.07 | $0.00 | $781.24 | $139,305.08 |
| 209 | $139,305.08 | $353.07 | $0.00 | $787.65 | $140,445.80 |
| 210 | $140,445.80 | $353.07 | $0.00 | $794.10 | $141,592.97 |
| 211 | $141,592.97 | $353.07 | $0.00 | $800.59 | $142,746.63 |
| 212 | $142,746.63 | $353.07 | $0.00 | $807.11 | $143,906.81 |
| 213 | $143,906.81 | $353.07 | $0.00 | $813.67 | $145,073.55 |
| 214 | $145,073.55 | $353.07 | $0.00 | $820.27 | $146,246.89 |
| 215 | $146,246.89 | $353.07 | $0.00 | $826.90 | $147,426.86 |
| 216 | $147,426.86 | $353.07 | $0.00 | $833.57 | $148,613.50 |
| 217 | $148,613.50 | $353.07 | $41,393.85 | $840.28 | $108,413.00 |
| 218 | $108,413.00 | $353.07 | $0.00 | $612.98 | $109,379.05 |
| 219 | $109,379.05 | $353.07 | $0.00 | $618.45 | $110,350.57 |
| 220 | $110,350.57 | $353.07 | $0.00 | $623.94 | $111,327.58 |
| 221 | $111,327.58 | $353.07 | $0.00 | $629.46 | $112,310.11 |
| 222 | $112,310.11 | $353.07 | $0.00 | $635.02 | $113,298.20 |
| 223 | $113,298.20 | $353.07 | $0.00 | $640.60 | $114,291.87 |
| 224 | $114,291.87 | $353.07 | $0.00 | $646.22 | $115,291.16 |
| 225 | $115,291.16 | $353.07 | $0.00 | $651.87 | $116,296.10 |
| 226 | $116,296.10 | $353.07 | $0.00 | $657.56 | $117,306.73 |
| 227 | $117,306.73 | $353.07 | $0.00 | $663.27 | $118,323.07 |
| 228 | $118,323.07 | $353.07 | $0.00 | $669.02 | $119,345.16 |
| 229 | $119,345.16 | $353.07 | $43,463.54 | $674.79 | $76,909.48 |
| 230 | $76,909.48 | $353.07 | $0.00 | $434.86 | $77,697.41 |
| 231 | $77,697.41 | $353.07 | $0.00 | $439.31 | $78,489.79 |
| 232 | $78,489.79 | $353.07 | $0.00 | $443.79 | $79,286.65 |
| 233 | $79,286.65 | $353.07 | $0.00 | $448.30 | $80,088.02 |
| 234 | $80,088.02 | $353.07 | $0.00 | $452.83 | $80,893.92 |
| 235 | $80,893.92 | $353.07 | $0.00 | $457.39 | $81,704.38 |
| 236 | $81,704.38 | $353.07 | $0.00 | $461.97 | $82,519.42 |
| 237 | $82,519.42 | $353.07 | $0.00 | $466.58 | $83,339.07 |
| 238 | $83,339.07 | $353.07 | $0.00 | $471.21 | $84,163.35 |
| 239 | $84,163.35 | $353.07 | $0.00 | $475.87 | $84,992.29 |
| 240 | $84,992.29 | $353.07 | $0.00 | $480.56 | $85,825.92 |
| 241 | $85,825.92 | $353.07 | $45,636.72 | $485.27 | $41,027.54 |
| 242 | $41,027.54 | $353.07 | $0.00 | $231.98 | $41,612.59 |
| 243 | $41,612.59 | $353.07 | $0.00 | $235.28 | $42,200.94 |
| 244 | $42,200.94 | $353.07 | $0.00 | $238.61 | $42,792.62 |
| 245 | $42,792.62 | $353.07 | $0.00 | $241.96 | $43,387.65 |
| 246 | $43,387.65 | $353.07 | $0.00 | $245.32 | $43,986.04 |
| 247 | $43,986.04 | $353.07 | $0.00 | $248.70 | $44,587.81 |
| 248 | $44,587.81 | $353.07 | $0.00 | $252.11 | $45,192.99 |
| 249 | $45,192.99 | $353.07 | $0.00 | $255.53 | $45,801.59 |
| 250 | $45,801.59 | $353.07 | $0.00 | $258.97 | $46,413.63 |
| 251 | $46,413.63 | $353.07 | $0.00 | $262.43 | $47,029.13 |
| 252 | $47,029.13 | $353.07 | $0.00 | $265.91 | $47,648.11 |
| 253 | $47,648.11 | $0.00 | $47,918.56 | $269.41 | ($1.04) |