How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $43,955 |
| Monthly savings required | $348 |
How much will it cost to send your child to Rabbinical College Bobover Yeshiva Bnei Zion in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $175,819.46 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $347.94 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 | $16,950.00 |
| 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 Bobover Yeshiva Bnei Zion in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $347.94 | $0.00 | $0.00 | $347.94 |
| 2 | $347.94 | $347.94 | $0.00 | $1.97 | $697.85 |
| 3 | $697.85 | $347.94 | $0.00 | $3.95 | $1,049.74 |
| 4 | $1,049.74 | $347.94 | $0.00 | $5.94 | $1,403.62 |
| 5 | $1,403.62 | $347.94 | $0.00 | $7.94 | $1,759.50 |
| 6 | $1,759.50 | $347.94 | $0.00 | $9.95 | $2,117.39 |
| 7 | $2,117.39 | $347.94 | $0.00 | $11.97 | $2,477.30 |
| 8 | $2,477.30 | $347.94 | $0.00 | $14.01 | $2,839.25 |
| 9 | $2,839.25 | $347.94 | $0.00 | $16.05 | $3,203.24 |
| 10 | $3,203.24 | $347.94 | $0.00 | $18.11 | $3,569.29 |
| 11 | $3,569.29 | $347.94 | $0.00 | $20.18 | $3,937.41 |
| 12 | $3,937.41 | $347.94 | $0.00 | $22.26 | $4,307.61 |
| 13 | $4,307.61 | $347.94 | $0.00 | $24.36 | $4,679.91 |
| 14 | $4,679.91 | $347.94 | $0.00 | $26.46 | $5,054.31 |
| 15 | $5,054.31 | $347.94 | $0.00 | $28.58 | $5,430.83 |
| 16 | $5,430.83 | $347.94 | $0.00 | $30.71 | $5,809.48 |
| 17 | $5,809.48 | $347.94 | $0.00 | $32.85 | $6,190.27 |
| 18 | $6,190.27 | $347.94 | $0.00 | $35.00 | $6,573.21 |
| 19 | $6,573.21 | $347.94 | $0.00 | $37.17 | $6,958.32 |
| 20 | $6,958.32 | $347.94 | $0.00 | $39.34 | $7,345.60 |
| 21 | $7,345.60 | $347.94 | $0.00 | $41.53 | $7,735.07 |
| 22 | $7,735.07 | $347.94 | $0.00 | $43.74 | $8,126.75 |
| 23 | $8,126.75 | $347.94 | $0.00 | $45.95 | $8,520.64 |
| 24 | $8,520.64 | $347.94 | $0.00 | $48.18 | $8,916.76 |
| 25 | $8,916.76 | $347.94 | $0.00 | $50.42 | $9,315.12 |
| 26 | $9,315.12 | $347.94 | $0.00 | $52.67 | $9,715.73 |
| 27 | $9,715.73 | $347.94 | $0.00 | $54.93 | $10,118.60 |
| 28 | $10,118.60 | $347.94 | $0.00 | $57.21 | $10,523.75 |
| 29 | $10,523.75 | $347.94 | $0.00 | $59.50 | $10,931.19 |
| 30 | $10,931.19 | $347.94 | $0.00 | $61.81 | $11,340.94 |
| 31 | $11,340.94 | $347.94 | $0.00 | $64.12 | $11,753.00 |
| 32 | $11,753.00 | $347.94 | $0.00 | $66.45 | $12,167.39 |
| 33 | $12,167.39 | $347.94 | $0.00 | $68.80 | $12,584.13 |
| 34 | $12,584.13 | $347.94 | $0.00 | $71.15 | $13,003.22 |
| 35 | $13,003.22 | $347.94 | $0.00 | $73.52 | $13,424.68 |
| 36 | $13,424.68 | $347.94 | $0.00 | $75.91 | $13,848.53 |
| 37 | $13,848.53 | $347.94 | $0.00 | $78.30 | $14,274.77 |
| 38 | $14,274.77 | $347.94 | $0.00 | $80.71 | $14,703.42 |
| 39 | $14,703.42 | $347.94 | $0.00 | $83.14 | $15,134.50 |
| 40 | $15,134.50 | $347.94 | $0.00 | $85.57 | $15,568.01 |
| 41 | $15,568.01 | $347.94 | $0.00 | $88.02 | $16,003.97 |
| 42 | $16,003.97 | $347.94 | $0.00 | $90.49 | $16,442.40 |
| 43 | $16,442.40 | $347.94 | $0.00 | $92.97 | $16,883.31 |
| 44 | $16,883.31 | $347.94 | $0.00 | $95.46 | $17,326.71 |
| 45 | $17,326.71 | $347.94 | $0.00 | $97.97 | $17,772.62 |
| 46 | $17,772.62 | $347.94 | $0.00 | $100.49 | $18,221.05 |
| 47 | $18,221.05 | $347.94 | $0.00 | $103.02 | $18,672.01 |
| 48 | $18,672.01 | $347.94 | $0.00 | $105.57 | $19,125.52 |
| 49 | $19,125.52 | $347.94 | $0.00 | $108.14 | $19,581.60 |
| 50 | $19,581.60 | $347.94 | $0.00 | $110.72 | $20,040.26 |
| 51 | $20,040.26 | $347.94 | $0.00 | $113.31 | $20,501.51 |
| 52 | $20,501.51 | $347.94 | $0.00 | $115.92 | $20,965.37 |
| 53 | $20,965.37 | $347.94 | $0.00 | $118.54 | $21,431.85 |
| 54 | $21,431.85 | $347.94 | $0.00 | $121.18 | $21,900.97 |
| 55 | $21,900.97 | $347.94 | $0.00 | $123.83 | $22,372.74 |
| 56 | $22,372.74 | $347.94 | $0.00 | $126.50 | $22,847.18 |
| 57 | $22,847.18 | $347.94 | $0.00 | $129.18 | $23,324.30 |
| 58 | $23,324.30 | $347.94 | $0.00 | $131.88 | $23,804.12 |
| 59 | $23,804.12 | $347.94 | $0.00 | $134.59 | $24,286.65 |
| 60 | $24,286.65 | $347.94 | $0.00 | $137.32 | $24,771.91 |
| 61 | $24,771.91 | $347.94 | $0.00 | $140.06 | $25,259.91 |
| 62 | $25,259.91 | $347.94 | $0.00 | $142.82 | $25,750.67 |
| 63 | $25,750.67 | $347.94 | $0.00 | $145.60 | $26,244.21 |
| 64 | $26,244.21 | $347.94 | $0.00 | $148.39 | $26,740.54 |
| 65 | $26,740.54 | $347.94 | $0.00 | $151.19 | $27,239.67 |
| 66 | $27,239.67 | $347.94 | $0.00 | $154.02 | $27,741.63 |
| 67 | $27,741.63 | $347.94 | $0.00 | $156.86 | $28,246.43 |
| 68 | $28,246.43 | $347.94 | $0.00 | $159.71 | $28,754.08 |
| 69 | $28,754.08 | $347.94 | $0.00 | $162.58 | $29,264.60 |
| 70 | $29,264.60 | $347.94 | $0.00 | $165.47 | $29,778.01 |
| 71 | $29,778.01 | $347.94 | $0.00 | $168.37 | $30,294.32 |
| 72 | $30,294.32 | $347.94 | $0.00 | $171.29 | $30,813.55 |
| 73 | $30,813.55 | $347.94 | $0.00 | $174.22 | $31,335.71 |
| 74 | $31,335.71 | $347.94 | $0.00 | $177.18 | $31,860.83 |
| 75 | $31,860.83 | $347.94 | $0.00 | $180.15 | $32,388.92 |
| 76 | $32,388.92 | $347.94 | $0.00 | $183.13 | $32,919.99 |
| 77 | $32,919.99 | $347.94 | $0.00 | $186.13 | $33,454.06 |
| 78 | $33,454.06 | $347.94 | $0.00 | $189.15 | $33,991.15 |
| 79 | $33,991.15 | $347.94 | $0.00 | $192.19 | $34,531.28 |
| 80 | $34,531.28 | $347.94 | $0.00 | $195.24 | $35,074.46 |
| 81 | $35,074.46 | $347.94 | $0.00 | $198.32 | $35,620.72 |
| 82 | $35,620.72 | $347.94 | $0.00 | $201.40 | $36,170.06 |
| 83 | $36,170.06 | $347.94 | $0.00 | $204.51 | $36,722.51 |
| 84 | $36,722.51 | $347.94 | $0.00 | $207.63 | $37,278.08 |
| 85 | $37,278.08 | $347.94 | $0.00 | $210.78 | $37,836.80 |
| 86 | $37,836.80 | $347.94 | $0.00 | $213.93 | $38,398.67 |
| 87 | $38,398.67 | $347.94 | $0.00 | $217.11 | $38,963.72 |
| 88 | $38,963.72 | $347.94 | $0.00 | $220.31 | $39,531.97 |
| 89 | $39,531.97 | $347.94 | $0.00 | $223.52 | $40,103.43 |
| 90 | $40,103.43 | $347.94 | $0.00 | $226.75 | $40,678.12 |
| 91 | $40,678.12 | $347.94 | $0.00 | $230.00 | $41,256.06 |
| 92 | $41,256.06 | $347.94 | $0.00 | $233.27 | $41,837.27 |
| 93 | $41,837.27 | $347.94 | $0.00 | $236.55 | $42,421.76 |
| 94 | $42,421.76 | $347.94 | $0.00 | $239.86 | $43,009.56 |
| 95 | $43,009.56 | $347.94 | $0.00 | $243.18 | $43,600.68 |
| 96 | $43,600.68 | $347.94 | $0.00 | $246.52 | $44,195.14 |
| 97 | $44,195.14 | $347.94 | $0.00 | $249.89 | $44,792.97 |
| 98 | $44,792.97 | $347.94 | $0.00 | $253.27 | $45,394.18 |
| 99 | $45,394.18 | $347.94 | $0.00 | $256.67 | $45,998.79 |
| 100 | $45,998.79 | $347.94 | $0.00 | $260.08 | $46,606.81 |
| 101 | $46,606.81 | $347.94 | $0.00 | $263.52 | $47,218.27 |
| 102 | $47,218.27 | $347.94 | $0.00 | $266.98 | $47,833.19 |
| 103 | $47,833.19 | $347.94 | $0.00 | $270.46 | $48,451.59 |
| 104 | $48,451.59 | $347.94 | $0.00 | $273.95 | $49,073.48 |
| 105 | $49,073.48 | $347.94 | $0.00 | $277.47 | $49,698.89 |
| 106 | $49,698.89 | $347.94 | $0.00 | $281.00 | $50,327.83 |
| 107 | $50,327.83 | $347.94 | $0.00 | $284.56 | $50,960.33 |
| 108 | $50,960.33 | $347.94 | $0.00 | $288.14 | $51,596.41 |
| 109 | $51,596.41 | $347.94 | $0.00 | $291.73 | $52,236.08 |
| 110 | $52,236.08 | $347.94 | $0.00 | $295.35 | $52,879.37 |
| 111 | $52,879.37 | $347.94 | $0.00 | $298.99 | $53,526.30 |
| 112 | $53,526.30 | $347.94 | $0.00 | $302.65 | $54,176.89 |
| 113 | $54,176.89 | $347.94 | $0.00 | $306.32 | $54,831.15 |
| 114 | $54,831.15 | $347.94 | $0.00 | $310.02 | $55,489.11 |
| 115 | $55,489.11 | $347.94 | $0.00 | $313.74 | $56,150.79 |
| 116 | $56,150.79 | $347.94 | $0.00 | $317.48 | $56,816.21 |
| 117 | $56,816.21 | $347.94 | $0.00 | $321.25 | $57,485.40 |
| 118 | $57,485.40 | $347.94 | $0.00 | $325.03 | $58,158.37 |
| 119 | $58,158.37 | $347.94 | $0.00 | $328.84 | $58,835.15 |
| 120 | $58,835.15 | $347.94 | $0.00 | $332.66 | $59,515.75 |
| 121 | $59,515.75 | $347.94 | $0.00 | $336.51 | $60,200.20 |
| 122 | $60,200.20 | $347.94 | $0.00 | $340.38 | $60,888.52 |
| 123 | $60,888.52 | $347.94 | $0.00 | $344.27 | $61,580.73 |
| 124 | $61,580.73 | $347.94 | $0.00 | $348.19 | $62,276.86 |
| 125 | $62,276.86 | $347.94 | $0.00 | $352.12 | $62,976.92 |
| 126 | $62,976.92 | $347.94 | $0.00 | $356.08 | $63,680.94 |
| 127 | $63,680.94 | $347.94 | $0.00 | $360.06 | $64,388.94 |
| 128 | $64,388.94 | $347.94 | $0.00 | $364.06 | $65,100.94 |
| 129 | $65,100.94 | $347.94 | $0.00 | $368.09 | $65,816.97 |
| 130 | $65,816.97 | $347.94 | $0.00 | $372.14 | $66,537.05 |
| 131 | $66,537.05 | $347.94 | $0.00 | $376.21 | $67,261.20 |
| 132 | $67,261.20 | $347.94 | $0.00 | $380.30 | $67,989.44 |
| 133 | $67,989.44 | $347.94 | $0.00 | $384.42 | $68,721.80 |
| 134 | $68,721.80 | $347.94 | $0.00 | $388.56 | $69,458.30 |
| 135 | $69,458.30 | $347.94 | $0.00 | $392.73 | $70,198.97 |
| 136 | $70,198.97 | $347.94 | $0.00 | $396.92 | $70,943.83 |
| 137 | $70,943.83 | $347.94 | $0.00 | $401.13 | $71,692.90 |
| 138 | $71,692.90 | $347.94 | $0.00 | $405.36 | $72,446.20 |
| 139 | $72,446.20 | $347.94 | $0.00 | $409.62 | $73,203.76 |
| 140 | $73,203.76 | $347.94 | $0.00 | $413.90 | $73,965.60 |
| 141 | $73,965.60 | $347.94 | $0.00 | $418.21 | $74,731.75 |
| 142 | $74,731.75 | $347.94 | $0.00 | $422.54 | $75,502.23 |
| 143 | $75,502.23 | $347.94 | $0.00 | $426.90 | $76,277.07 |
| 144 | $76,277.07 | $347.94 | $0.00 | $431.28 | $77,056.29 |
| 145 | $77,056.29 | $347.94 | $0.00 | $435.69 | $77,839.92 |
| 146 | $77,839.92 | $347.94 | $0.00 | $440.12 | $78,627.98 |
| 147 | $78,627.98 | $347.94 | $0.00 | $444.57 | $79,420.49 |
| 148 | $79,420.49 | $347.94 | $0.00 | $449.05 | $80,217.48 |
| 149 | $80,217.48 | $347.94 | $0.00 | $453.56 | $81,018.98 |
| 150 | $81,018.98 | $347.94 | $0.00 | $458.09 | $81,825.01 |
| 151 | $81,825.01 | $347.94 | $0.00 | $462.65 | $82,635.60 |
| 152 | $82,635.60 | $347.94 | $0.00 | $467.23 | $83,450.77 |
| 153 | $83,450.77 | $347.94 | $0.00 | $471.84 | $84,270.55 |
| 154 | $84,270.55 | $347.94 | $0.00 | $476.48 | $85,094.97 |
| 155 | $85,094.97 | $347.94 | $0.00 | $481.14 | $85,924.05 |
| 156 | $85,924.05 | $347.94 | $0.00 | $485.83 | $86,757.82 |
| 157 | $86,757.82 | $347.94 | $0.00 | $490.54 | $87,596.30 |
| 158 | $87,596.30 | $347.94 | $0.00 | $495.28 | $88,439.52 |
| 159 | $88,439.52 | $347.94 | $0.00 | $500.05 | $89,287.51 |
| 160 | $89,287.51 | $347.94 | $0.00 | $504.84 | $90,140.29 |
| 161 | $90,140.29 | $347.94 | $0.00 | $509.67 | $90,997.90 |
| 162 | $90,997.90 | $347.94 | $0.00 | $514.52 | $91,860.36 |
| 163 | $91,860.36 | $347.94 | $0.00 | $519.39 | $92,727.69 |
| 164 | $92,727.69 | $347.94 | $0.00 | $524.30 | $93,599.93 |
| 165 | $93,599.93 | $347.94 | $0.00 | $529.23 | $94,477.10 |
| 166 | $94,477.10 | $347.94 | $0.00 | $534.19 | $95,359.23 |
| 167 | $95,359.23 | $347.94 | $0.00 | $539.17 | $96,246.34 |
| 168 | $96,246.34 | $347.94 | $0.00 | $544.19 | $97,138.47 |
| 169 | $97,138.47 | $347.94 | $0.00 | $549.24 | $98,035.65 |
| 170 | $98,035.65 | $347.94 | $0.00 | $554.31 | $98,937.90 |
| 171 | $98,937.90 | $347.94 | $0.00 | $559.41 | $99,845.25 |
| 172 | $99,845.25 | $347.94 | $0.00 | $564.54 | $100,757.73 |
| 173 | $100,757.73 | $347.94 | $0.00 | $569.70 | $101,675.37 |
| 174 | $101,675.37 | $347.94 | $0.00 | $574.89 | $102,598.20 |
| 175 | $102,598.20 | $347.94 | $0.00 | $580.11 | $103,526.25 |
| 176 | $103,526.25 | $347.94 | $0.00 | $585.35 | $104,459.54 |
| 177 | $104,459.54 | $347.94 | $0.00 | $590.63 | $105,398.11 |
| 178 | $105,398.11 | $347.94 | $0.00 | $595.94 | $106,341.99 |
| 179 | $106,341.99 | $347.94 | $0.00 | $601.27 | $107,291.20 |
| 180 | $107,291.20 | $347.94 | $0.00 | $606.64 | $108,245.78 |
| 181 | $108,245.78 | $347.94 | $0.00 | $612.04 | $109,205.76 |
| 182 | $109,205.76 | $347.94 | $0.00 | $617.47 | $110,171.17 |
| 183 | $110,171.17 | $347.94 | $0.00 | $622.92 | $111,142.03 |
| 184 | $111,142.03 | $347.94 | $0.00 | $628.41 | $112,118.38 |
| 185 | $112,118.38 | $347.94 | $0.00 | $633.93 | $113,100.25 |
| 186 | $113,100.25 | $347.94 | $0.00 | $639.49 | $114,087.68 |
| 187 | $114,087.68 | $347.94 | $0.00 | $645.07 | $115,080.69 |
| 188 | $115,080.69 | $347.94 | $0.00 | $650.68 | $116,079.31 |
| 189 | $116,079.31 | $347.94 | $0.00 | $656.33 | $117,083.58 |
| 190 | $117,083.58 | $347.94 | $0.00 | $662.01 | $118,093.53 |
| 191 | $118,093.53 | $347.94 | $0.00 | $667.72 | $119,109.19 |
| 192 | $119,109.19 | $347.94 | $0.00 | $673.46 | $120,130.59 |
| 193 | $120,130.59 | $347.94 | $0.00 | $679.24 | $121,157.77 |
| 194 | $121,157.77 | $347.94 | $0.00 | $685.04 | $122,190.75 |
| 195 | $122,190.75 | $347.94 | $0.00 | $690.88 | $123,229.57 |
| 196 | $123,229.57 | $347.94 | $0.00 | $696.76 | $124,274.27 |
| 197 | $124,274.27 | $347.94 | $0.00 | $702.66 | $125,324.87 |
| 198 | $125,324.87 | $347.94 | $0.00 | $708.61 | $126,381.42 |
| 199 | $126,381.42 | $347.94 | $0.00 | $714.58 | $127,443.94 |
| 200 | $127,443.94 | $347.94 | $0.00 | $720.59 | $128,512.47 |
| 201 | $128,512.47 | $347.94 | $0.00 | $726.63 | $129,587.04 |
| 202 | $129,587.04 | $347.94 | $0.00 | $732.70 | $130,667.68 |
| 203 | $130,667.68 | $347.94 | $0.00 | $738.81 | $131,754.43 |
| 204 | $131,754.43 | $347.94 | $0.00 | $744.96 | $132,847.33 |
| 205 | $132,847.33 | $347.94 | $0.00 | $751.14 | $133,946.41 |
| 206 | $133,946.41 | $347.94 | $0.00 | $757.35 | $135,051.70 |
| 207 | $135,051.70 | $347.94 | $0.00 | $763.60 | $136,163.24 |
| 208 | $136,163.24 | $347.94 | $0.00 | $769.89 | $137,281.07 |
| 209 | $137,281.07 | $347.94 | $0.00 | $776.21 | $138,405.22 |
| 210 | $138,405.22 | $347.94 | $0.00 | $782.56 | $139,535.72 |
| 211 | $139,535.72 | $347.94 | $0.00 | $788.96 | $140,672.62 |
| 212 | $140,672.62 | $347.94 | $0.00 | $795.38 | $141,815.94 |
| 213 | $141,815.94 | $347.94 | $0.00 | $801.85 | $142,965.73 |
| 214 | $142,965.73 | $347.94 | $0.00 | $808.35 | $144,122.02 |
| 215 | $144,122.02 | $347.94 | $0.00 | $814.89 | $145,284.85 |
| 216 | $145,284.85 | $347.94 | $0.00 | $821.46 | $146,454.25 |
| 217 | $146,454.25 | $347.94 | $40,792.20 | $828.07 | $106,838.06 |
| 218 | $106,838.06 | $347.94 | $0.00 | $604.08 | $107,790.08 |
| 219 | $107,790.08 | $347.94 | $0.00 | $609.46 | $108,747.48 |
| 220 | $108,747.48 | $347.94 | $0.00 | $614.87 | $109,710.29 |
| 221 | $109,710.29 | $347.94 | $0.00 | $620.32 | $110,678.55 |
| 222 | $110,678.55 | $347.94 | $0.00 | $625.79 | $111,652.28 |
| 223 | $111,652.28 | $347.94 | $0.00 | $631.30 | $112,631.52 |
| 224 | $112,631.52 | $347.94 | $0.00 | $636.83 | $113,616.29 |
| 225 | $113,616.29 | $347.94 | $0.00 | $642.40 | $114,606.63 |
| 226 | $114,606.63 | $347.94 | $0.00 | $648.00 | $115,602.57 |
| 227 | $115,602.57 | $347.94 | $0.00 | $653.63 | $116,604.14 |
| 228 | $116,604.14 | $347.94 | $0.00 | $659.30 | $117,611.38 |
| 229 | $117,611.38 | $347.94 | $42,831.81 | $664.99 | $75,792.50 |
| 230 | $75,792.50 | $347.94 | $0.00 | $428.54 | $76,568.98 |
| 231 | $76,568.98 | $347.94 | $0.00 | $432.93 | $77,349.85 |
| 232 | $77,349.85 | $347.94 | $0.00 | $437.35 | $78,135.14 |
| 233 | $78,135.14 | $347.94 | $0.00 | $441.79 | $78,924.87 |
| 234 | $78,924.87 | $347.94 | $0.00 | $446.25 | $79,719.06 |
| 235 | $79,719.06 | $347.94 | $0.00 | $450.74 | $80,517.74 |
| 236 | $80,517.74 | $347.94 | $0.00 | $455.26 | $81,320.94 |
| 237 | $81,320.94 | $347.94 | $0.00 | $459.80 | $82,128.68 |
| 238 | $82,128.68 | $347.94 | $0.00 | $464.37 | $82,940.99 |
| 239 | $82,940.99 | $347.94 | $0.00 | $468.96 | $83,757.89 |
| 240 | $83,757.89 | $347.94 | $0.00 | $473.58 | $84,579.41 |
| 241 | $84,579.41 | $347.94 | $44,973.40 | $478.22 | $40,432.17 |
| 242 | $40,432.17 | $347.94 | $0.00 | $228.61 | $41,008.72 |
| 243 | $41,008.72 | $347.94 | $0.00 | $231.87 | $41,588.53 |
| 244 | $41,588.53 | $347.94 | $0.00 | $235.15 | $42,171.62 |
| 245 | $42,171.62 | $347.94 | $0.00 | $238.44 | $42,758.00 |
| 246 | $42,758.00 | $347.94 | $0.00 | $241.76 | $43,347.70 |
| 247 | $43,347.70 | $347.94 | $0.00 | $245.09 | $43,940.73 |
| 248 | $43,940.73 | $347.94 | $0.00 | $248.45 | $44,537.12 |
| 249 | $44,537.12 | $347.94 | $0.00 | $251.82 | $45,136.88 |
| 250 | $45,136.88 | $347.94 | $0.00 | $255.21 | $45,740.03 |
| 251 | $45,740.03 | $347.94 | $0.00 | $258.62 | $46,346.59 |
| 252 | $46,346.59 | $347.94 | $0.00 | $262.05 | $46,956.58 |
| 253 | $46,956.58 | $0.00 | $47,222.07 | $265.50 | $0.01 |