How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $39,935 |
| Monthly savings required | $316 |
How much will it cost to send your child to Bais Medrash Elyon in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $159,741.58 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $316.13 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 | $15,400.00 |
| 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 Bais Medrash Elyon in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $316.13 | $0.00 | $0.00 | $316.13 |
| 2 | $316.13 | $316.13 | $0.00 | $1.79 | $634.05 |
| 3 | $634.05 | $316.13 | $0.00 | $3.59 | $953.77 |
| 4 | $953.77 | $316.13 | $0.00 | $5.39 | $1,275.29 |
| 5 | $1,275.29 | $316.13 | $0.00 | $7.21 | $1,598.63 |
| 6 | $1,598.63 | $316.13 | $0.00 | $9.04 | $1,923.80 |
| 7 | $1,923.80 | $316.13 | $0.00 | $10.88 | $2,250.81 |
| 8 | $2,250.81 | $316.13 | $0.00 | $12.73 | $2,579.67 |
| 9 | $2,579.67 | $316.13 | $0.00 | $14.59 | $2,910.39 |
| 10 | $2,910.39 | $316.13 | $0.00 | $16.46 | $3,242.98 |
| 11 | $3,242.98 | $316.13 | $0.00 | $18.34 | $3,577.45 |
| 12 | $3,577.45 | $316.13 | $0.00 | $20.23 | $3,913.81 |
| 13 | $3,913.81 | $316.13 | $0.00 | $22.13 | $4,252.07 |
| 14 | $4,252.07 | $316.13 | $0.00 | $24.04 | $4,592.24 |
| 15 | $4,592.24 | $316.13 | $0.00 | $25.97 | $4,934.34 |
| 16 | $4,934.34 | $316.13 | $0.00 | $27.90 | $5,278.37 |
| 17 | $5,278.37 | $316.13 | $0.00 | $29.84 | $5,624.34 |
| 18 | $5,624.34 | $316.13 | $0.00 | $31.80 | $5,972.27 |
| 19 | $5,972.27 | $316.13 | $0.00 | $33.77 | $6,322.17 |
| 20 | $6,322.17 | $316.13 | $0.00 | $35.75 | $6,674.05 |
| 21 | $6,674.05 | $316.13 | $0.00 | $37.74 | $7,027.92 |
| 22 | $7,027.92 | $316.13 | $0.00 | $39.74 | $7,383.79 |
| 23 | $7,383.79 | $316.13 | $0.00 | $41.75 | $7,741.67 |
| 24 | $7,741.67 | $316.13 | $0.00 | $43.77 | $8,101.57 |
| 25 | $8,101.57 | $316.13 | $0.00 | $45.81 | $8,463.51 |
| 26 | $8,463.51 | $316.13 | $0.00 | $47.85 | $8,827.49 |
| 27 | $8,827.49 | $316.13 | $0.00 | $49.91 | $9,193.53 |
| 28 | $9,193.53 | $316.13 | $0.00 | $51.98 | $9,561.64 |
| 29 | $9,561.64 | $316.13 | $0.00 | $54.06 | $9,931.83 |
| 30 | $9,931.83 | $316.13 | $0.00 | $56.16 | $10,304.12 |
| 31 | $10,304.12 | $316.13 | $0.00 | $58.26 | $10,678.51 |
| 32 | $10,678.51 | $316.13 | $0.00 | $60.38 | $11,055.02 |
| 33 | $11,055.02 | $316.13 | $0.00 | $62.51 | $11,433.66 |
| 34 | $11,433.66 | $316.13 | $0.00 | $64.65 | $11,814.44 |
| 35 | $11,814.44 | $316.13 | $0.00 | $66.80 | $12,197.37 |
| 36 | $12,197.37 | $316.13 | $0.00 | $68.97 | $12,582.47 |
| 37 | $12,582.47 | $316.13 | $0.00 | $71.14 | $12,969.74 |
| 38 | $12,969.74 | $316.13 | $0.00 | $73.33 | $13,359.20 |
| 39 | $13,359.20 | $316.13 | $0.00 | $75.53 | $13,750.86 |
| 40 | $13,750.86 | $316.13 | $0.00 | $77.75 | $14,144.74 |
| 41 | $14,144.74 | $316.13 | $0.00 | $79.98 | $14,540.85 |
| 42 | $14,540.85 | $316.13 | $0.00 | $82.22 | $14,939.20 |
| 43 | $14,939.20 | $316.13 | $0.00 | $84.47 | $15,339.80 |
| 44 | $15,339.80 | $316.13 | $0.00 | $86.73 | $15,742.66 |
| 45 | $15,742.66 | $316.13 | $0.00 | $89.01 | $16,147.80 |
| 46 | $16,147.80 | $316.13 | $0.00 | $91.30 | $16,555.23 |
| 47 | $16,555.23 | $316.13 | $0.00 | $93.61 | $16,964.97 |
| 48 | $16,964.97 | $316.13 | $0.00 | $95.92 | $17,377.02 |
| 49 | $17,377.02 | $316.13 | $0.00 | $98.25 | $17,791.40 |
| 50 | $17,791.40 | $316.13 | $0.00 | $100.60 | $18,208.13 |
| 51 | $18,208.13 | $316.13 | $0.00 | $102.95 | $18,627.21 |
| 52 | $18,627.21 | $316.13 | $0.00 | $105.32 | $19,048.66 |
| 53 | $19,048.66 | $316.13 | $0.00 | $107.70 | $19,472.49 |
| 54 | $19,472.49 | $316.13 | $0.00 | $110.10 | $19,898.72 |
| 55 | $19,898.72 | $316.13 | $0.00 | $112.51 | $20,327.36 |
| 56 | $20,327.36 | $316.13 | $0.00 | $114.93 | $20,758.42 |
| 57 | $20,758.42 | $316.13 | $0.00 | $117.37 | $21,191.92 |
| 58 | $21,191.92 | $316.13 | $0.00 | $119.82 | $21,627.87 |
| 59 | $21,627.87 | $316.13 | $0.00 | $122.29 | $22,066.29 |
| 60 | $22,066.29 | $316.13 | $0.00 | $124.77 | $22,507.19 |
| 61 | $22,507.19 | $316.13 | $0.00 | $127.26 | $22,950.58 |
| 62 | $22,950.58 | $316.13 | $0.00 | $129.77 | $23,396.48 |
| 63 | $23,396.48 | $316.13 | $0.00 | $132.29 | $23,844.90 |
| 64 | $23,844.90 | $316.13 | $0.00 | $134.82 | $24,295.85 |
| 65 | $24,295.85 | $316.13 | $0.00 | $137.37 | $24,749.35 |
| 66 | $24,749.35 | $316.13 | $0.00 | $139.94 | $25,205.42 |
| 67 | $25,205.42 | $316.13 | $0.00 | $142.52 | $25,664.07 |
| 68 | $25,664.07 | $316.13 | $0.00 | $145.11 | $26,125.31 |
| 69 | $26,125.31 | $316.13 | $0.00 | $147.72 | $26,589.16 |
| 70 | $26,589.16 | $316.13 | $0.00 | $150.34 | $27,055.63 |
| 71 | $27,055.63 | $316.13 | $0.00 | $152.98 | $27,524.74 |
| 72 | $27,524.74 | $316.13 | $0.00 | $155.63 | $27,996.50 |
| 73 | $27,996.50 | $316.13 | $0.00 | $158.30 | $28,470.93 |
| 74 | $28,470.93 | $316.13 | $0.00 | $160.98 | $28,948.04 |
| 75 | $28,948.04 | $316.13 | $0.00 | $163.68 | $29,427.85 |
| 76 | $29,427.85 | $316.13 | $0.00 | $166.39 | $29,910.37 |
| 77 | $29,910.37 | $316.13 | $0.00 | $169.12 | $30,395.62 |
| 78 | $30,395.62 | $316.13 | $0.00 | $171.86 | $30,883.61 |
| 79 | $30,883.61 | $316.13 | $0.00 | $174.62 | $31,374.36 |
| 80 | $31,374.36 | $316.13 | $0.00 | $177.40 | $31,867.89 |
| 81 | $31,867.89 | $316.13 | $0.00 | $180.19 | $32,364.21 |
| 82 | $32,364.21 | $316.13 | $0.00 | $182.99 | $32,863.33 |
| 83 | $32,863.33 | $316.13 | $0.00 | $185.81 | $33,365.27 |
| 84 | $33,365.27 | $316.13 | $0.00 | $188.65 | $33,870.05 |
| 85 | $33,870.05 | $316.13 | $0.00 | $191.51 | $34,377.69 |
| 86 | $34,377.69 | $316.13 | $0.00 | $194.38 | $34,888.20 |
| 87 | $34,888.20 | $316.13 | $0.00 | $197.26 | $35,401.59 |
| 88 | $35,401.59 | $316.13 | $0.00 | $200.17 | $35,917.89 |
| 89 | $35,917.89 | $316.13 | $0.00 | $203.08 | $36,437.10 |
| 90 | $36,437.10 | $316.13 | $0.00 | $206.02 | $36,959.25 |
| 91 | $36,959.25 | $316.13 | $0.00 | $208.97 | $37,484.35 |
| 92 | $37,484.35 | $316.13 | $0.00 | $211.94 | $38,012.42 |
| 93 | $38,012.42 | $316.13 | $0.00 | $214.93 | $38,543.48 |
| 94 | $38,543.48 | $316.13 | $0.00 | $217.93 | $39,077.54 |
| 95 | $39,077.54 | $316.13 | $0.00 | $220.95 | $39,614.62 |
| 96 | $39,614.62 | $316.13 | $0.00 | $223.99 | $40,154.74 |
| 97 | $40,154.74 | $316.13 | $0.00 | $227.04 | $40,697.91 |
| 98 | $40,697.91 | $316.13 | $0.00 | $230.11 | $41,244.15 |
| 99 | $41,244.15 | $316.13 | $0.00 | $233.20 | $41,793.48 |
| 100 | $41,793.48 | $316.13 | $0.00 | $236.31 | $42,345.92 |
| 101 | $42,345.92 | $316.13 | $0.00 | $239.43 | $42,901.48 |
| 102 | $42,901.48 | $316.13 | $0.00 | $242.57 | $43,460.18 |
| 103 | $43,460.18 | $316.13 | $0.00 | $245.73 | $44,022.04 |
| 104 | $44,022.04 | $316.13 | $0.00 | $248.91 | $44,587.08 |
| 105 | $44,587.08 | $316.13 | $0.00 | $252.10 | $45,155.31 |
| 106 | $45,155.31 | $316.13 | $0.00 | $255.31 | $45,726.75 |
| 107 | $45,726.75 | $316.13 | $0.00 | $258.55 | $46,301.43 |
| 108 | $46,301.43 | $316.13 | $0.00 | $261.80 | $46,879.36 |
| 109 | $46,879.36 | $316.13 | $0.00 | $265.06 | $47,460.55 |
| 110 | $47,460.55 | $316.13 | $0.00 | $268.35 | $48,045.03 |
| 111 | $48,045.03 | $316.13 | $0.00 | $271.65 | $48,632.81 |
| 112 | $48,632.81 | $316.13 | $0.00 | $274.98 | $49,223.92 |
| 113 | $49,223.92 | $316.13 | $0.00 | $278.32 | $49,818.37 |
| 114 | $49,818.37 | $316.13 | $0.00 | $281.68 | $50,416.18 |
| 115 | $50,416.18 | $316.13 | $0.00 | $285.06 | $51,017.37 |
| 116 | $51,017.37 | $316.13 | $0.00 | $288.46 | $51,621.96 |
| 117 | $51,621.96 | $316.13 | $0.00 | $291.88 | $52,229.97 |
| 118 | $52,229.97 | $316.13 | $0.00 | $295.32 | $52,841.42 |
| 119 | $52,841.42 | $316.13 | $0.00 | $298.77 | $53,456.32 |
| 120 | $53,456.32 | $316.13 | $0.00 | $302.25 | $54,074.70 |
| 121 | $54,074.70 | $316.13 | $0.00 | $305.75 | $54,696.58 |
| 122 | $54,696.58 | $316.13 | $0.00 | $309.26 | $55,321.97 |
| 123 | $55,321.97 | $316.13 | $0.00 | $312.80 | $55,950.90 |
| 124 | $55,950.90 | $316.13 | $0.00 | $316.35 | $56,583.38 |
| 125 | $56,583.38 | $316.13 | $0.00 | $319.93 | $57,219.44 |
| 126 | $57,219.44 | $316.13 | $0.00 | $323.53 | $57,859.10 |
| 127 | $57,859.10 | $316.13 | $0.00 | $327.14 | $58,502.37 |
| 128 | $58,502.37 | $316.13 | $0.00 | $330.78 | $59,149.28 |
| 129 | $59,149.28 | $316.13 | $0.00 | $334.44 | $59,799.85 |
| 130 | $59,799.85 | $316.13 | $0.00 | $338.12 | $60,454.10 |
| 131 | $60,454.10 | $316.13 | $0.00 | $341.82 | $61,112.05 |
| 132 | $61,112.05 | $316.13 | $0.00 | $345.54 | $61,773.72 |
| 133 | $61,773.72 | $316.13 | $0.00 | $349.28 | $62,439.13 |
| 134 | $62,439.13 | $316.13 | $0.00 | $353.04 | $63,108.30 |
| 135 | $63,108.30 | $316.13 | $0.00 | $356.82 | $63,781.25 |
| 136 | $63,781.25 | $316.13 | $0.00 | $360.63 | $64,458.01 |
| 137 | $64,458.01 | $316.13 | $0.00 | $364.45 | $65,138.59 |
| 138 | $65,138.59 | $316.13 | $0.00 | $368.30 | $65,823.02 |
| 139 | $65,823.02 | $316.13 | $0.00 | $372.17 | $66,511.32 |
| 140 | $66,511.32 | $316.13 | $0.00 | $376.06 | $67,203.51 |
| 141 | $67,203.51 | $316.13 | $0.00 | $379.98 | $67,899.62 |
| 142 | $67,899.62 | $316.13 | $0.00 | $383.91 | $68,599.66 |
| 143 | $68,599.66 | $316.13 | $0.00 | $387.87 | $69,303.66 |
| 144 | $69,303.66 | $316.13 | $0.00 | $391.85 | $70,011.64 |
| 145 | $70,011.64 | $316.13 | $0.00 | $395.86 | $70,723.63 |
| 146 | $70,723.63 | $316.13 | $0.00 | $399.88 | $71,439.64 |
| 147 | $71,439.64 | $316.13 | $0.00 | $403.93 | $72,159.70 |
| 148 | $72,159.70 | $316.13 | $0.00 | $408.00 | $72,883.83 |
| 149 | $72,883.83 | $316.13 | $0.00 | $412.10 | $73,612.06 |
| 150 | $73,612.06 | $316.13 | $0.00 | $416.21 | $74,344.40 |
| 151 | $74,344.40 | $316.13 | $0.00 | $420.35 | $75,080.88 |
| 152 | $75,080.88 | $316.13 | $0.00 | $424.52 | $75,821.53 |
| 153 | $75,821.53 | $316.13 | $0.00 | $428.71 | $76,566.37 |
| 154 | $76,566.37 | $316.13 | $0.00 | $432.92 | $77,315.42 |
| 155 | $77,315.42 | $316.13 | $0.00 | $437.15 | $78,068.70 |
| 156 | $78,068.70 | $316.13 | $0.00 | $441.41 | $78,826.24 |
| 157 | $78,826.24 | $316.13 | $0.00 | $445.70 | $79,588.07 |
| 158 | $79,588.07 | $316.13 | $0.00 | $450.00 | $80,354.20 |
| 159 | $80,354.20 | $316.13 | $0.00 | $454.33 | $81,124.66 |
| 160 | $81,124.66 | $316.13 | $0.00 | $458.69 | $81,899.48 |
| 161 | $81,899.48 | $316.13 | $0.00 | $463.07 | $82,678.68 |
| 162 | $82,678.68 | $316.13 | $0.00 | $467.48 | $83,462.29 |
| 163 | $83,462.29 | $316.13 | $0.00 | $471.91 | $84,250.33 |
| 164 | $84,250.33 | $316.13 | $0.00 | $476.36 | $85,042.82 |
| 165 | $85,042.82 | $316.13 | $0.00 | $480.84 | $85,839.79 |
| 166 | $85,839.79 | $316.13 | $0.00 | $485.35 | $86,641.27 |
| 167 | $86,641.27 | $316.13 | $0.00 | $489.88 | $87,447.28 |
| 168 | $87,447.28 | $316.13 | $0.00 | $494.44 | $88,257.85 |
| 169 | $88,257.85 | $316.13 | $0.00 | $499.02 | $89,073.00 |
| 170 | $89,073.00 | $316.13 | $0.00 | $503.63 | $89,892.76 |
| 171 | $89,892.76 | $316.13 | $0.00 | $508.27 | $90,717.16 |
| 172 | $90,717.16 | $316.13 | $0.00 | $512.93 | $91,546.22 |
| 173 | $91,546.22 | $316.13 | $0.00 | $517.62 | $92,379.97 |
| 174 | $92,379.97 | $316.13 | $0.00 | $522.33 | $93,218.43 |
| 175 | $93,218.43 | $316.13 | $0.00 | $527.07 | $94,061.63 |
| 176 | $94,061.63 | $316.13 | $0.00 | $531.84 | $94,909.60 |
| 177 | $94,909.60 | $316.13 | $0.00 | $536.63 | $95,762.36 |
| 178 | $95,762.36 | $316.13 | $0.00 | $541.45 | $96,619.94 |
| 179 | $96,619.94 | $316.13 | $0.00 | $546.30 | $97,482.37 |
| 180 | $97,482.37 | $316.13 | $0.00 | $551.18 | $98,349.68 |
| 181 | $98,349.68 | $316.13 | $0.00 | $556.08 | $99,221.89 |
| 182 | $99,221.89 | $316.13 | $0.00 | $561.01 | $100,099.03 |
| 183 | $100,099.03 | $316.13 | $0.00 | $565.97 | $100,981.13 |
| 184 | $100,981.13 | $316.13 | $0.00 | $570.96 | $101,868.22 |
| 185 | $101,868.22 | $316.13 | $0.00 | $575.98 | $102,760.33 |
| 186 | $102,760.33 | $316.13 | $0.00 | $581.02 | $103,657.48 |
| 187 | $103,657.48 | $316.13 | $0.00 | $586.09 | $104,559.70 |
| 188 | $104,559.70 | $316.13 | $0.00 | $591.20 | $105,467.03 |
| 189 | $105,467.03 | $316.13 | $0.00 | $596.33 | $106,379.49 |
| 190 | $106,379.49 | $316.13 | $0.00 | $601.49 | $107,297.11 |
| 191 | $107,297.11 | $316.13 | $0.00 | $606.67 | $108,219.91 |
| 192 | $108,219.91 | $316.13 | $0.00 | $611.89 | $109,147.93 |
| 193 | $109,147.93 | $316.13 | $0.00 | $617.14 | $110,081.20 |
| 194 | $110,081.20 | $316.13 | $0.00 | $622.42 | $111,019.75 |
| 195 | $111,019.75 | $316.13 | $0.00 | $627.72 | $111,963.60 |
| 196 | $111,963.60 | $316.13 | $0.00 | $633.06 | $112,912.79 |
| 197 | $112,912.79 | $316.13 | $0.00 | $638.43 | $113,867.35 |
| 198 | $113,867.35 | $316.13 | $0.00 | $643.82 | $114,827.30 |
| 199 | $114,827.30 | $316.13 | $0.00 | $649.25 | $115,792.68 |
| 200 | $115,792.68 | $316.13 | $0.00 | $654.71 | $116,763.52 |
| 201 | $116,763.52 | $316.13 | $0.00 | $660.20 | $117,739.85 |
| 202 | $117,739.85 | $316.13 | $0.00 | $665.72 | $118,721.70 |
| 203 | $118,721.70 | $316.13 | $0.00 | $671.27 | $119,709.10 |
| 204 | $119,709.10 | $316.13 | $0.00 | $676.85 | $120,702.08 |
| 205 | $120,702.08 | $316.13 | $0.00 | $682.47 | $121,700.68 |
| 206 | $121,700.68 | $316.13 | $0.00 | $688.11 | $122,704.92 |
| 207 | $122,704.92 | $316.13 | $0.00 | $693.79 | $123,714.84 |
| 208 | $123,714.84 | $316.13 | $0.00 | $699.50 | $124,730.47 |
| 209 | $124,730.47 | $316.13 | $0.00 | $705.24 | $125,751.84 |
| 210 | $125,751.84 | $316.13 | $0.00 | $711.02 | $126,778.99 |
| 211 | $126,778.99 | $316.13 | $0.00 | $716.83 | $127,811.95 |
| 212 | $127,811.95 | $316.13 | $0.00 | $722.67 | $128,850.75 |
| 213 | $128,850.75 | $316.13 | $0.00 | $728.54 | $129,895.42 |
| 214 | $129,895.42 | $316.13 | $0.00 | $734.45 | $130,946.00 |
| 215 | $130,946.00 | $316.13 | $0.00 | $740.39 | $132,002.52 |
| 216 | $132,002.52 | $316.13 | $0.00 | $746.36 | $133,065.01 |
| 217 | $133,065.01 | $316.13 | $37,061.94 | $752.37 | $97,071.57 |
| 218 | $97,071.57 | $316.13 | $0.00 | $548.86 | $97,936.56 |
| 219 | $97,936.56 | $316.13 | $0.00 | $553.75 | $98,806.44 |
| 220 | $98,806.44 | $316.13 | $0.00 | $558.67 | $99,681.24 |
| 221 | $99,681.24 | $316.13 | $0.00 | $563.61 | $100,560.98 |
| 222 | $100,560.98 | $316.13 | $0.00 | $568.59 | $101,445.70 |
| 223 | $101,445.70 | $316.13 | $0.00 | $573.59 | $102,335.42 |
| 224 | $102,335.42 | $316.13 | $0.00 | $578.62 | $103,230.17 |
| 225 | $103,230.17 | $316.13 | $0.00 | $583.68 | $104,129.98 |
| 226 | $104,129.98 | $316.13 | $0.00 | $588.77 | $105,034.88 |
| 227 | $105,034.88 | $316.13 | $0.00 | $593.88 | $105,944.89 |
| 228 | $105,944.89 | $316.13 | $0.00 | $599.03 | $106,860.05 |
| 229 | $106,860.05 | $316.13 | $38,915.03 | $604.20 | $68,865.35 |
| 230 | $68,865.35 | $316.13 | $0.00 | $389.37 | $69,570.85 |
| 231 | $69,570.85 | $316.13 | $0.00 | $393.36 | $70,280.34 |
| 232 | $70,280.34 | $316.13 | $0.00 | $397.38 | $70,993.85 |
| 233 | $70,993.85 | $316.13 | $0.00 | $401.41 | $71,711.39 |
| 234 | $71,711.39 | $316.13 | $0.00 | $405.47 | $72,432.99 |
| 235 | $72,432.99 | $316.13 | $0.00 | $409.55 | $73,158.67 |
| 236 | $73,158.67 | $316.13 | $0.00 | $413.65 | $73,888.45 |
| 237 | $73,888.45 | $316.13 | $0.00 | $417.78 | $74,622.36 |
| 238 | $74,622.36 | $316.13 | $0.00 | $421.93 | $75,360.42 |
| 239 | $75,360.42 | $316.13 | $0.00 | $426.10 | $76,102.65 |
| 240 | $76,102.65 | $316.13 | $0.00 | $430.30 | $76,849.08 |
| 241 | $76,849.08 | $316.13 | $40,860.78 | $434.52 | $36,738.95 |
| 242 | $36,738.95 | $316.13 | $0.00 | $207.73 | $37,262.81 |
| 243 | $37,262.81 | $316.13 | $0.00 | $210.69 | $37,789.63 |
| 244 | $37,789.63 | $316.13 | $0.00 | $213.67 | $38,319.43 |
| 245 | $38,319.43 | $316.13 | $0.00 | $216.66 | $38,852.22 |
| 246 | $38,852.22 | $316.13 | $0.00 | $219.68 | $39,388.03 |
| 247 | $39,388.03 | $316.13 | $0.00 | $222.71 | $39,926.87 |
| 248 | $39,926.87 | $316.13 | $0.00 | $225.75 | $40,468.75 |
| 249 | $40,468.75 | $316.13 | $0.00 | $228.82 | $41,013.70 |
| 250 | $41,013.70 | $316.13 | $0.00 | $231.90 | $41,561.73 |
| 251 | $41,561.73 | $316.13 | $0.00 | $235.00 | $42,112.86 |
| 252 | $42,112.86 | $316.13 | $0.00 | $238.11 | $42,667.10 |
| 253 | $42,667.10 | $0.00 | $42,903.82 | $241.25 | $4.53 |