How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,640 |
| Monthly savings required | $361 |
How much will it cost to send your child to Yeshiva Gedolah of Greater Detroit in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $182,561.80 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $361.28 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 | $17,600.00 |
| 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 Yeshiva Gedolah of Greater Detroit in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $361.28 | $0.00 | $0.00 | $361.28 |
| 2 | $361.28 | $361.28 | $0.00 | $2.04 | $724.60 |
| 3 | $724.60 | $361.28 | $0.00 | $4.10 | $1,089.98 |
| 4 | $1,089.98 | $361.28 | $0.00 | $6.16 | $1,457.42 |
| 5 | $1,457.42 | $361.28 | $0.00 | $8.24 | $1,826.94 |
| 6 | $1,826.94 | $361.28 | $0.00 | $10.33 | $2,198.55 |
| 7 | $2,198.55 | $361.28 | $0.00 | $12.43 | $2,572.26 |
| 8 | $2,572.26 | $361.28 | $0.00 | $14.54 | $2,948.08 |
| 9 | $2,948.08 | $361.28 | $0.00 | $16.67 | $3,326.03 |
| 10 | $3,326.03 | $361.28 | $0.00 | $18.81 | $3,706.12 |
| 11 | $3,706.12 | $361.28 | $0.00 | $20.95 | $4,088.35 |
| 12 | $4,088.35 | $361.28 | $0.00 | $23.12 | $4,472.75 |
| 13 | $4,472.75 | $361.28 | $0.00 | $25.29 | $4,859.32 |
| 14 | $4,859.32 | $361.28 | $0.00 | $27.48 | $5,248.08 |
| 15 | $5,248.08 | $361.28 | $0.00 | $29.67 | $5,639.03 |
| 16 | $5,639.03 | $361.28 | $0.00 | $31.88 | $6,032.19 |
| 17 | $6,032.19 | $361.28 | $0.00 | $34.11 | $6,427.58 |
| 18 | $6,427.58 | $361.28 | $0.00 | $36.34 | $6,825.20 |
| 19 | $6,825.20 | $361.28 | $0.00 | $38.59 | $7,225.07 |
| 20 | $7,225.07 | $361.28 | $0.00 | $40.85 | $7,627.20 |
| 21 | $7,627.20 | $361.28 | $0.00 | $43.13 | $8,031.61 |
| 22 | $8,031.61 | $361.28 | $0.00 | $45.41 | $8,438.30 |
| 23 | $8,438.30 | $361.28 | $0.00 | $47.71 | $8,847.29 |
| 24 | $8,847.29 | $361.28 | $0.00 | $50.02 | $9,258.59 |
| 25 | $9,258.59 | $361.28 | $0.00 | $52.35 | $9,672.22 |
| 26 | $9,672.22 | $361.28 | $0.00 | $54.69 | $10,088.19 |
| 27 | $10,088.19 | $361.28 | $0.00 | $57.04 | $10,506.51 |
| 28 | $10,506.51 | $361.28 | $0.00 | $59.41 | $10,927.20 |
| 29 | $10,927.20 | $361.28 | $0.00 | $61.78 | $11,350.26 |
| 30 | $11,350.26 | $361.28 | $0.00 | $64.18 | $11,775.72 |
| 31 | $11,775.72 | $361.28 | $0.00 | $66.58 | $12,203.58 |
| 32 | $12,203.58 | $361.28 | $0.00 | $69.00 | $12,633.86 |
| 33 | $12,633.86 | $361.28 | $0.00 | $71.43 | $13,066.57 |
| 34 | $13,066.57 | $361.28 | $0.00 | $73.88 | $13,501.73 |
| 35 | $13,501.73 | $361.28 | $0.00 | $76.34 | $13,939.35 |
| 36 | $13,939.35 | $361.28 | $0.00 | $78.82 | $14,379.45 |
| 37 | $14,379.45 | $361.28 | $0.00 | $81.30 | $14,822.03 |
| 38 | $14,822.03 | $361.28 | $0.00 | $83.81 | $15,267.12 |
| 39 | $15,267.12 | $361.28 | $0.00 | $86.32 | $15,714.72 |
| 40 | $15,714.72 | $361.28 | $0.00 | $88.85 | $16,164.85 |
| 41 | $16,164.85 | $361.28 | $0.00 | $91.40 | $16,617.53 |
| 42 | $16,617.53 | $361.28 | $0.00 | $93.96 | $17,072.77 |
| 43 | $17,072.77 | $361.28 | $0.00 | $96.53 | $17,530.58 |
| 44 | $17,530.58 | $361.28 | $0.00 | $99.12 | $17,990.98 |
| 45 | $17,990.98 | $361.28 | $0.00 | $101.72 | $18,453.98 |
| 46 | $18,453.98 | $361.28 | $0.00 | $104.34 | $18,919.60 |
| 47 | $18,919.60 | $361.28 | $0.00 | $106.97 | $19,387.85 |
| 48 | $19,387.85 | $361.28 | $0.00 | $109.62 | $19,858.75 |
| 49 | $19,858.75 | $361.28 | $0.00 | $112.28 | $20,332.31 |
| 50 | $20,332.31 | $361.28 | $0.00 | $114.96 | $20,808.55 |
| 51 | $20,808.55 | $361.28 | $0.00 | $117.65 | $21,287.48 |
| 52 | $21,287.48 | $361.28 | $0.00 | $120.36 | $21,769.12 |
| 53 | $21,769.12 | $361.28 | $0.00 | $123.09 | $22,253.49 |
| 54 | $22,253.49 | $361.28 | $0.00 | $125.82 | $22,740.59 |
| 55 | $22,740.59 | $361.28 | $0.00 | $128.58 | $23,230.45 |
| 56 | $23,230.45 | $361.28 | $0.00 | $131.35 | $23,723.08 |
| 57 | $23,723.08 | $361.28 | $0.00 | $134.13 | $24,218.49 |
| 58 | $24,218.49 | $361.28 | $0.00 | $136.93 | $24,716.70 |
| 59 | $24,716.70 | $361.28 | $0.00 | $139.75 | $25,217.73 |
| 60 | $25,217.73 | $361.28 | $0.00 | $142.58 | $25,721.59 |
| 61 | $25,721.59 | $361.28 | $0.00 | $145.43 | $26,228.30 |
| 62 | $26,228.30 | $361.28 | $0.00 | $148.30 | $26,737.88 |
| 63 | $26,737.88 | $361.28 | $0.00 | $151.18 | $27,250.34 |
| 64 | $27,250.34 | $361.28 | $0.00 | $154.08 | $27,765.70 |
| 65 | $27,765.70 | $361.28 | $0.00 | $156.99 | $28,283.97 |
| 66 | $28,283.97 | $361.28 | $0.00 | $159.92 | $28,805.17 |
| 67 | $28,805.17 | $361.28 | $0.00 | $162.87 | $29,329.32 |
| 68 | $29,329.32 | $361.28 | $0.00 | $165.83 | $29,856.43 |
| 69 | $29,856.43 | $361.28 | $0.00 | $168.81 | $30,386.52 |
| 70 | $30,386.52 | $361.28 | $0.00 | $171.81 | $30,919.61 |
| 71 | $30,919.61 | $361.28 | $0.00 | $174.82 | $31,455.71 |
| 72 | $31,455.71 | $361.28 | $0.00 | $177.86 | $31,994.85 |
| 73 | $31,994.85 | $361.28 | $0.00 | $180.90 | $32,537.03 |
| 74 | $32,537.03 | $361.28 | $0.00 | $183.97 | $33,082.28 |
| 75 | $33,082.28 | $361.28 | $0.00 | $187.05 | $33,630.61 |
| 76 | $33,630.61 | $361.28 | $0.00 | $190.15 | $34,182.04 |
| 77 | $34,182.04 | $361.28 | $0.00 | $193.27 | $34,736.59 |
| 78 | $34,736.59 | $361.28 | $0.00 | $196.41 | $35,294.28 |
| 79 | $35,294.28 | $361.28 | $0.00 | $199.56 | $35,855.12 |
| 80 | $35,855.12 | $361.28 | $0.00 | $202.73 | $36,419.13 |
| 81 | $36,419.13 | $361.28 | $0.00 | $205.92 | $36,986.33 |
| 82 | $36,986.33 | $361.28 | $0.00 | $209.13 | $37,556.74 |
| 83 | $37,556.74 | $361.28 | $0.00 | $212.35 | $38,130.37 |
| 84 | $38,130.37 | $361.28 | $0.00 | $215.59 | $38,707.24 |
| 85 | $38,707.24 | $361.28 | $0.00 | $218.86 | $39,287.38 |
| 86 | $39,287.38 | $361.28 | $0.00 | $222.14 | $39,870.80 |
| 87 | $39,870.80 | $361.28 | $0.00 | $225.44 | $40,457.52 |
| 88 | $40,457.52 | $361.28 | $0.00 | $228.75 | $41,047.55 |
| 89 | $41,047.55 | $361.28 | $0.00 | $232.09 | $41,640.92 |
| 90 | $41,640.92 | $361.28 | $0.00 | $235.44 | $42,237.64 |
| 91 | $42,237.64 | $361.28 | $0.00 | $238.82 | $42,837.74 |
| 92 | $42,837.74 | $361.28 | $0.00 | $242.21 | $43,441.23 |
| 93 | $43,441.23 | $361.28 | $0.00 | $245.62 | $44,048.13 |
| 94 | $44,048.13 | $361.28 | $0.00 | $249.05 | $44,658.46 |
| 95 | $44,658.46 | $361.28 | $0.00 | $252.51 | $45,272.25 |
| 96 | $45,272.25 | $361.28 | $0.00 | $255.98 | $45,889.51 |
| 97 | $45,889.51 | $361.28 | $0.00 | $259.47 | $46,510.26 |
| 98 | $46,510.26 | $361.28 | $0.00 | $262.98 | $47,134.52 |
| 99 | $47,134.52 | $361.28 | $0.00 | $266.51 | $47,762.31 |
| 100 | $47,762.31 | $361.28 | $0.00 | $270.06 | $48,393.65 |
| 101 | $48,393.65 | $361.28 | $0.00 | $273.62 | $49,028.55 |
| 102 | $49,028.55 | $361.28 | $0.00 | $277.21 | $49,667.04 |
| 103 | $49,667.04 | $361.28 | $0.00 | $280.82 | $50,309.14 |
| 104 | $50,309.14 | $361.28 | $0.00 | $284.46 | $50,954.88 |
| 105 | $50,954.88 | $361.28 | $0.00 | $288.11 | $51,604.27 |
| 106 | $51,604.27 | $361.28 | $0.00 | $291.78 | $52,257.33 |
| 107 | $52,257.33 | $361.28 | $0.00 | $295.47 | $52,914.08 |
| 108 | $52,914.08 | $361.28 | $0.00 | $299.18 | $53,574.54 |
| 109 | $53,574.54 | $361.28 | $0.00 | $302.92 | $54,238.74 |
| 110 | $54,238.74 | $361.28 | $0.00 | $306.67 | $54,906.69 |
| 111 | $54,906.69 | $361.28 | $0.00 | $310.45 | $55,578.42 |
| 112 | $55,578.42 | $361.28 | $0.00 | $314.25 | $56,253.95 |
| 113 | $56,253.95 | $361.28 | $0.00 | $318.07 | $56,933.30 |
| 114 | $56,933.30 | $361.28 | $0.00 | $321.91 | $57,616.49 |
| 115 | $57,616.49 | $361.28 | $0.00 | $325.77 | $58,303.54 |
| 116 | $58,303.54 | $361.28 | $0.00 | $329.66 | $58,994.48 |
| 117 | $58,994.48 | $361.28 | $0.00 | $333.56 | $59,689.32 |
| 118 | $59,689.32 | $361.28 | $0.00 | $337.49 | $60,388.09 |
| 119 | $60,388.09 | $361.28 | $0.00 | $341.44 | $61,090.81 |
| 120 | $61,090.81 | $361.28 | $0.00 | $345.42 | $61,797.51 |
| 121 | $61,797.51 | $361.28 | $0.00 | $349.41 | $62,508.20 |
| 122 | $62,508.20 | $361.28 | $0.00 | $353.43 | $63,222.91 |
| 123 | $63,222.91 | $361.28 | $0.00 | $357.47 | $63,941.66 |
| 124 | $63,941.66 | $361.28 | $0.00 | $361.54 | $64,664.48 |
| 125 | $64,664.48 | $361.28 | $0.00 | $365.62 | $65,391.38 |
| 126 | $65,391.38 | $361.28 | $0.00 | $369.73 | $66,122.39 |
| 127 | $66,122.39 | $361.28 | $0.00 | $373.87 | $66,857.54 |
| 128 | $66,857.54 | $361.28 | $0.00 | $378.02 | $67,596.84 |
| 129 | $67,596.84 | $361.28 | $0.00 | $382.20 | $68,340.32 |
| 130 | $68,340.32 | $361.28 | $0.00 | $386.41 | $69,088.01 |
| 131 | $69,088.01 | $361.28 | $0.00 | $390.63 | $69,839.92 |
| 132 | $69,839.92 | $361.28 | $0.00 | $394.89 | $70,596.09 |
| 133 | $70,596.09 | $361.28 | $0.00 | $399.16 | $71,356.53 |
| 134 | $71,356.53 | $361.28 | $0.00 | $403.46 | $72,121.27 |
| 135 | $72,121.27 | $361.28 | $0.00 | $407.78 | $72,890.33 |
| 136 | $72,890.33 | $361.28 | $0.00 | $412.13 | $73,663.74 |
| 137 | $73,663.74 | $361.28 | $0.00 | $416.51 | $74,441.53 |
| 138 | $74,441.53 | $361.28 | $0.00 | $420.90 | $75,223.71 |
| 139 | $75,223.71 | $361.28 | $0.00 | $425.33 | $76,010.32 |
| 140 | $76,010.32 | $361.28 | $0.00 | $429.77 | $76,801.37 |
| 141 | $76,801.37 | $361.28 | $0.00 | $434.25 | $77,596.90 |
| 142 | $77,596.90 | $361.28 | $0.00 | $438.74 | $78,396.92 |
| 143 | $78,396.92 | $361.28 | $0.00 | $443.27 | $79,201.47 |
| 144 | $79,201.47 | $361.28 | $0.00 | $447.82 | $80,010.57 |
| 145 | $80,010.57 | $361.28 | $0.00 | $452.39 | $80,824.24 |
| 146 | $80,824.24 | $361.28 | $0.00 | $456.99 | $81,642.51 |
| 147 | $81,642.51 | $361.28 | $0.00 | $461.62 | $82,465.41 |
| 148 | $82,465.41 | $361.28 | $0.00 | $466.27 | $83,292.96 |
| 149 | $83,292.96 | $361.28 | $0.00 | $470.95 | $84,125.19 |
| 150 | $84,125.19 | $361.28 | $0.00 | $475.66 | $84,962.13 |
| 151 | $84,962.13 | $361.28 | $0.00 | $480.39 | $85,803.80 |
| 152 | $85,803.80 | $361.28 | $0.00 | $485.15 | $86,650.23 |
| 153 | $86,650.23 | $361.28 | $0.00 | $489.93 | $87,501.44 |
| 154 | $87,501.44 | $361.28 | $0.00 | $494.75 | $88,357.47 |
| 155 | $88,357.47 | $361.28 | $0.00 | $499.59 | $89,218.34 |
| 156 | $89,218.34 | $361.28 | $0.00 | $504.45 | $90,084.07 |
| 157 | $90,084.07 | $361.28 | $0.00 | $509.35 | $90,954.70 |
| 158 | $90,954.70 | $361.28 | $0.00 | $514.27 | $91,830.25 |
| 159 | $91,830.25 | $361.28 | $0.00 | $519.22 | $92,710.75 |
| 160 | $92,710.75 | $361.28 | $0.00 | $524.20 | $93,596.23 |
| 161 | $93,596.23 | $361.28 | $0.00 | $529.21 | $94,486.72 |
| 162 | $94,486.72 | $361.28 | $0.00 | $534.24 | $95,382.24 |
| 163 | $95,382.24 | $361.28 | $0.00 | $539.31 | $96,282.83 |
| 164 | $96,282.83 | $361.28 | $0.00 | $544.40 | $97,188.51 |
| 165 | $97,188.51 | $361.28 | $0.00 | $549.52 | $98,099.31 |
| 166 | $98,099.31 | $361.28 | $0.00 | $554.67 | $99,015.26 |
| 167 | $99,015.26 | $361.28 | $0.00 | $559.85 | $99,936.39 |
| 168 | $99,936.39 | $361.28 | $0.00 | $565.05 | $100,862.72 |
| 169 | $100,862.72 | $361.28 | $0.00 | $570.29 | $101,794.29 |
| 170 | $101,794.29 | $361.28 | $0.00 | $575.56 | $102,731.13 |
| 171 | $102,731.13 | $361.28 | $0.00 | $580.86 | $103,673.27 |
| 172 | $103,673.27 | $361.28 | $0.00 | $586.18 | $104,620.73 |
| 173 | $104,620.73 | $361.28 | $0.00 | $591.54 | $105,573.55 |
| 174 | $105,573.55 | $361.28 | $0.00 | $596.93 | $106,531.76 |
| 175 | $106,531.76 | $361.28 | $0.00 | $602.35 | $107,495.39 |
| 176 | $107,495.39 | $361.28 | $0.00 | $607.79 | $108,464.46 |
| 177 | $108,464.46 | $361.28 | $0.00 | $613.27 | $109,439.01 |
| 178 | $109,439.01 | $361.28 | $0.00 | $618.78 | $110,419.07 |
| 179 | $110,419.07 | $361.28 | $0.00 | $624.33 | $111,404.68 |
| 180 | $111,404.68 | $361.28 | $0.00 | $629.90 | $112,395.86 |
| 181 | $112,395.86 | $361.28 | $0.00 | $635.50 | $113,392.64 |
| 182 | $113,392.64 | $361.28 | $0.00 | $641.14 | $114,395.06 |
| 183 | $114,395.06 | $361.28 | $0.00 | $646.81 | $115,403.15 |
| 184 | $115,403.15 | $361.28 | $0.00 | $652.51 | $116,416.94 |
| 185 | $116,416.94 | $361.28 | $0.00 | $658.24 | $117,436.46 |
| 186 | $117,436.46 | $361.28 | $0.00 | $664.00 | $118,461.74 |
| 187 | $118,461.74 | $361.28 | $0.00 | $669.80 | $119,492.82 |
| 188 | $119,492.82 | $361.28 | $0.00 | $675.63 | $120,529.73 |
| 189 | $120,529.73 | $361.28 | $0.00 | $681.49 | $121,572.50 |
| 190 | $121,572.50 | $361.28 | $0.00 | $687.39 | $122,621.17 |
| 191 | $122,621.17 | $361.28 | $0.00 | $693.32 | $123,675.77 |
| 192 | $123,675.77 | $361.28 | $0.00 | $699.28 | $124,736.33 |
| 193 | $124,736.33 | $361.28 | $0.00 | $705.28 | $125,802.89 |
| 194 | $125,802.89 | $361.28 | $0.00 | $711.31 | $126,875.48 |
| 195 | $126,875.48 | $361.28 | $0.00 | $717.37 | $127,954.13 |
| 196 | $127,954.13 | $361.28 | $0.00 | $723.47 | $129,038.88 |
| 197 | $129,038.88 | $361.28 | $0.00 | $729.60 | $130,129.76 |
| 198 | $130,129.76 | $361.28 | $0.00 | $735.77 | $131,226.81 |
| 199 | $131,226.81 | $361.28 | $0.00 | $741.98 | $132,330.07 |
| 200 | $132,330.07 | $361.28 | $0.00 | $748.21 | $133,439.56 |
| 201 | $133,439.56 | $361.28 | $0.00 | $754.49 | $134,555.33 |
| 202 | $134,555.33 | $361.28 | $0.00 | $760.80 | $135,677.41 |
| 203 | $135,677.41 | $361.28 | $0.00 | $767.14 | $136,805.83 |
| 204 | $136,805.83 | $361.28 | $0.00 | $773.52 | $137,940.63 |
| 205 | $137,940.63 | $361.28 | $0.00 | $779.94 | $139,081.85 |
| 206 | $139,081.85 | $361.28 | $0.00 | $786.39 | $140,229.52 |
| 207 | $140,229.52 | $361.28 | $0.00 | $792.88 | $141,383.68 |
| 208 | $141,383.68 | $361.28 | $0.00 | $799.40 | $142,544.36 |
| 209 | $142,544.36 | $361.28 | $0.00 | $805.97 | $143,711.61 |
| 210 | $143,711.61 | $361.28 | $0.00 | $812.57 | $144,885.46 |
| 211 | $144,885.46 | $361.28 | $0.00 | $819.20 | $146,065.94 |
| 212 | $146,065.94 | $361.28 | $0.00 | $825.88 | $147,253.10 |
| 213 | $147,253.10 | $361.28 | $0.00 | $832.59 | $148,446.97 |
| 214 | $148,446.97 | $361.28 | $0.00 | $839.34 | $149,647.59 |
| 215 | $149,647.59 | $361.28 | $0.00 | $846.13 | $150,855.00 |
| 216 | $150,855.00 | $361.28 | $0.00 | $852.96 | $152,069.24 |
| 217 | $152,069.24 | $361.28 | $42,356.50 | $859.82 | $110,933.84 |
| 218 | $110,933.84 | $361.28 | $0.00 | $627.24 | $111,922.36 |
| 219 | $111,922.36 | $361.28 | $0.00 | $632.83 | $112,916.47 |
| 220 | $112,916.47 | $361.28 | $0.00 | $638.45 | $113,916.20 |
| 221 | $113,916.20 | $361.28 | $0.00 | $644.10 | $114,921.58 |
| 222 | $114,921.58 | $361.28 | $0.00 | $649.78 | $115,932.64 |
| 223 | $115,932.64 | $361.28 | $0.00 | $655.50 | $116,949.42 |
| 224 | $116,949.42 | $361.28 | $0.00 | $661.25 | $117,971.95 |
| 225 | $117,971.95 | $361.28 | $0.00 | $667.03 | $119,000.26 |
| 226 | $119,000.26 | $361.28 | $0.00 | $672.84 | $120,034.38 |
| 227 | $120,034.38 | $361.28 | $0.00 | $678.69 | $121,074.35 |
| 228 | $121,074.35 | $361.28 | $0.00 | $684.57 | $122,120.20 |
| 229 | $122,120.20 | $361.28 | $44,474.32 | $690.49 | $78,697.65 |
| 230 | $78,697.65 | $361.28 | $0.00 | $444.97 | $79,503.90 |
| 231 | $79,503.90 | $361.28 | $0.00 | $449.53 | $80,314.71 |
| 232 | $80,314.71 | $361.28 | $0.00 | $454.11 | $81,130.10 |
| 233 | $81,130.10 | $361.28 | $0.00 | $458.72 | $81,950.10 |
| 234 | $81,950.10 | $361.28 | $0.00 | $463.36 | $82,774.74 |
| 235 | $82,774.74 | $361.28 | $0.00 | $468.02 | $83,604.04 |
| 236 | $83,604.04 | $361.28 | $0.00 | $472.71 | $84,438.03 |
| 237 | $84,438.03 | $361.28 | $0.00 | $477.42 | $85,276.73 |
| 238 | $85,276.73 | $361.28 | $0.00 | $482.17 | $86,120.18 |
| 239 | $86,120.18 | $361.28 | $0.00 | $486.94 | $86,968.40 |
| 240 | $86,968.40 | $361.28 | $0.00 | $491.73 | $87,821.41 |
| 241 | $87,821.41 | $361.28 | $46,698.04 | $496.56 | $41,981.21 |
| 242 | $41,981.21 | $361.28 | $0.00 | $237.37 | $42,579.86 |
| 243 | $42,579.86 | $361.28 | $0.00 | $240.75 | $43,181.89 |
| 244 | $43,181.89 | $361.28 | $0.00 | $244.16 | $43,787.33 |
| 245 | $43,787.33 | $361.28 | $0.00 | $247.58 | $44,396.19 |
| 246 | $44,396.19 | $361.28 | $0.00 | $251.02 | $45,008.49 |
| 247 | $45,008.49 | $361.28 | $0.00 | $254.48 | $45,624.25 |
| 248 | $45,624.25 | $361.28 | $0.00 | $257.97 | $46,243.50 |
| 249 | $46,243.50 | $361.28 | $0.00 | $261.47 | $46,866.25 |
| 250 | $46,866.25 | $361.28 | $0.00 | $264.99 | $47,492.52 |
| 251 | $47,492.52 | $361.28 | $0.00 | $268.53 | $48,122.33 |
| 252 | $48,122.33 | $361.28 | $0.00 | $272.09 | $48,755.70 |
| 253 | $48,755.70 | $0.00 | $49,032.94 | $275.67 | ($1.57) |