How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $57,569 |
| Monthly savings required | $456 |
How much will it cost to send your child to Sh'or Yoshuv Rabbinical College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $230,276.82 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $455.70 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 | $22,200.00 |
| 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 Sh'or Yoshuv Rabbinical College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $455.70 | $0.00 | $0.00 | $455.70 |
| 2 | $455.70 | $455.70 | $0.00 | $2.58 | $913.98 |
| 3 | $913.98 | $455.70 | $0.00 | $5.17 | $1,374.85 |
| 4 | $1,374.85 | $455.70 | $0.00 | $7.77 | $1,838.32 |
| 5 | $1,838.32 | $455.70 | $0.00 | $10.39 | $2,304.41 |
| 6 | $2,304.41 | $455.70 | $0.00 | $13.03 | $2,773.14 |
| 7 | $2,773.14 | $455.70 | $0.00 | $15.68 | $3,244.52 |
| 8 | $3,244.52 | $455.70 | $0.00 | $18.34 | $3,718.56 |
| 9 | $3,718.56 | $455.70 | $0.00 | $21.03 | $4,195.29 |
| 10 | $4,195.29 | $455.70 | $0.00 | $23.72 | $4,674.71 |
| 11 | $4,674.71 | $455.70 | $0.00 | $26.43 | $5,156.84 |
| 12 | $5,156.84 | $455.70 | $0.00 | $29.16 | $5,641.70 |
| 13 | $5,641.70 | $455.70 | $0.00 | $31.90 | $6,129.30 |
| 14 | $6,129.30 | $455.70 | $0.00 | $34.66 | $6,619.66 |
| 15 | $6,619.66 | $455.70 | $0.00 | $37.43 | $7,112.79 |
| 16 | $7,112.79 | $455.70 | $0.00 | $40.22 | $7,608.71 |
| 17 | $7,608.71 | $455.70 | $0.00 | $43.02 | $8,107.43 |
| 18 | $8,107.43 | $455.70 | $0.00 | $45.84 | $8,608.97 |
| 19 | $8,608.97 | $455.70 | $0.00 | $48.68 | $9,113.35 |
| 20 | $9,113.35 | $455.70 | $0.00 | $51.53 | $9,620.58 |
| 21 | $9,620.58 | $455.70 | $0.00 | $54.40 | $10,130.68 |
| 22 | $10,130.68 | $455.70 | $0.00 | $57.28 | $10,643.66 |
| 23 | $10,643.66 | $455.70 | $0.00 | $60.18 | $11,159.54 |
| 24 | $11,159.54 | $455.70 | $0.00 | $63.10 | $11,678.34 |
| 25 | $11,678.34 | $455.70 | $0.00 | $66.03 | $12,200.07 |
| 26 | $12,200.07 | $455.70 | $0.00 | $68.98 | $12,724.75 |
| 27 | $12,724.75 | $455.70 | $0.00 | $71.95 | $13,252.40 |
| 28 | $13,252.40 | $455.70 | $0.00 | $74.93 | $13,783.03 |
| 29 | $13,783.03 | $455.70 | $0.00 | $77.93 | $14,316.66 |
| 30 | $14,316.66 | $455.70 | $0.00 | $80.95 | $14,853.31 |
| 31 | $14,853.31 | $455.70 | $0.00 | $83.98 | $15,392.99 |
| 32 | $15,392.99 | $455.70 | $0.00 | $87.03 | $15,935.72 |
| 33 | $15,935.72 | $455.70 | $0.00 | $90.10 | $16,481.52 |
| 34 | $16,481.52 | $455.70 | $0.00 | $93.19 | $17,030.41 |
| 35 | $17,030.41 | $455.70 | $0.00 | $96.29 | $17,582.40 |
| 36 | $17,582.40 | $455.70 | $0.00 | $99.41 | $18,137.51 |
| 37 | $18,137.51 | $455.70 | $0.00 | $102.55 | $18,695.76 |
| 38 | $18,695.76 | $455.70 | $0.00 | $105.71 | $19,257.17 |
| 39 | $19,257.17 | $455.70 | $0.00 | $108.88 | $19,821.75 |
| 40 | $19,821.75 | $455.70 | $0.00 | $112.08 | $20,389.53 |
| 41 | $20,389.53 | $455.70 | $0.00 | $115.29 | $20,960.52 |
| 42 | $20,960.52 | $455.70 | $0.00 | $118.51 | $21,534.73 |
| 43 | $21,534.73 | $455.70 | $0.00 | $121.76 | $22,112.19 |
| 44 | $22,112.19 | $455.70 | $0.00 | $125.03 | $22,692.92 |
| 45 | $22,692.92 | $455.70 | $0.00 | $128.31 | $23,276.93 |
| 46 | $23,276.93 | $455.70 | $0.00 | $131.61 | $23,864.24 |
| 47 | $23,864.24 | $455.70 | $0.00 | $134.93 | $24,454.87 |
| 48 | $24,454.87 | $455.70 | $0.00 | $138.27 | $25,048.84 |
| 49 | $25,048.84 | $455.70 | $0.00 | $141.63 | $25,646.17 |
| 50 | $25,646.17 | $455.70 | $0.00 | $145.01 | $26,246.88 |
| 51 | $26,246.88 | $455.70 | $0.00 | $148.40 | $26,850.98 |
| 52 | $26,850.98 | $455.70 | $0.00 | $151.82 | $27,458.50 |
| 53 | $27,458.50 | $455.70 | $0.00 | $155.25 | $28,069.45 |
| 54 | $28,069.45 | $455.70 | $0.00 | $158.71 | $28,683.86 |
| 55 | $28,683.86 | $455.70 | $0.00 | $162.18 | $29,301.74 |
| 56 | $29,301.74 | $455.70 | $0.00 | $165.68 | $29,923.12 |
| 57 | $29,923.12 | $455.70 | $0.00 | $169.19 | $30,548.01 |
| 58 | $30,548.01 | $455.70 | $0.00 | $172.72 | $31,176.43 |
| 59 | $31,176.43 | $455.70 | $0.00 | $176.28 | $31,808.41 |
| 60 | $31,808.41 | $455.70 | $0.00 | $179.85 | $32,443.96 |
| 61 | $32,443.96 | $455.70 | $0.00 | $183.44 | $33,083.10 |
| 62 | $33,083.10 | $455.70 | $0.00 | $187.06 | $33,725.86 |
| 63 | $33,725.86 | $455.70 | $0.00 | $190.69 | $34,372.25 |
| 64 | $34,372.25 | $455.70 | $0.00 | $194.35 | $35,022.30 |
| 65 | $35,022.30 | $455.70 | $0.00 | $198.02 | $35,676.02 |
| 66 | $35,676.02 | $455.70 | $0.00 | $201.72 | $36,333.44 |
| 67 | $36,333.44 | $455.70 | $0.00 | $205.43 | $36,994.57 |
| 68 | $36,994.57 | $455.70 | $0.00 | $209.17 | $37,659.44 |
| 69 | $37,659.44 | $455.70 | $0.00 | $212.93 | $38,328.07 |
| 70 | $38,328.07 | $455.70 | $0.00 | $216.71 | $39,000.48 |
| 71 | $39,000.48 | $455.70 | $0.00 | $220.51 | $39,676.69 |
| 72 | $39,676.69 | $455.70 | $0.00 | $224.34 | $40,356.73 |
| 73 | $40,356.73 | $455.70 | $0.00 | $228.18 | $41,040.61 |
| 74 | $41,040.61 | $455.70 | $0.00 | $232.05 | $41,728.36 |
| 75 | $41,728.36 | $455.70 | $0.00 | $235.94 | $42,420.00 |
| 76 | $42,420.00 | $455.70 | $0.00 | $239.85 | $43,115.55 |
| 77 | $43,115.55 | $455.70 | $0.00 | $243.78 | $43,815.03 |
| 78 | $43,815.03 | $455.70 | $0.00 | $247.74 | $44,518.47 |
| 79 | $44,518.47 | $455.70 | $0.00 | $251.71 | $45,225.88 |
| 80 | $45,225.88 | $455.70 | $0.00 | $255.71 | $45,937.29 |
| 81 | $45,937.29 | $455.70 | $0.00 | $259.74 | $46,652.73 |
| 82 | $46,652.73 | $455.70 | $0.00 | $263.78 | $47,372.21 |
| 83 | $47,372.21 | $455.70 | $0.00 | $267.85 | $48,095.76 |
| 84 | $48,095.76 | $455.70 | $0.00 | $271.94 | $48,823.40 |
| 85 | $48,823.40 | $455.70 | $0.00 | $276.05 | $49,555.15 |
| 86 | $49,555.15 | $455.70 | $0.00 | $280.19 | $50,291.04 |
| 87 | $50,291.04 | $455.70 | $0.00 | $284.35 | $51,031.09 |
| 88 | $51,031.09 | $455.70 | $0.00 | $288.54 | $51,775.33 |
| 89 | $51,775.33 | $455.70 | $0.00 | $292.75 | $52,523.78 |
| 90 | $52,523.78 | $455.70 | $0.00 | $296.98 | $53,276.46 |
| 91 | $53,276.46 | $455.70 | $0.00 | $301.23 | $54,033.39 |
| 92 | $54,033.39 | $455.70 | $0.00 | $305.51 | $54,794.60 |
| 93 | $54,794.60 | $455.70 | $0.00 | $309.82 | $55,560.12 |
| 94 | $55,560.12 | $455.70 | $0.00 | $314.14 | $56,329.96 |
| 95 | $56,329.96 | $455.70 | $0.00 | $318.50 | $57,104.16 |
| 96 | $57,104.16 | $455.70 | $0.00 | $322.88 | $57,882.74 |
| 97 | $57,882.74 | $455.70 | $0.00 | $327.28 | $58,665.72 |
| 98 | $58,665.72 | $455.70 | $0.00 | $331.70 | $59,453.12 |
| 99 | $59,453.12 | $455.70 | $0.00 | $336.16 | $60,244.98 |
| 100 | $60,244.98 | $455.70 | $0.00 | $340.63 | $61,041.31 |
| 101 | $61,041.31 | $455.70 | $0.00 | $345.14 | $61,842.15 |
| 102 | $61,842.15 | $455.70 | $0.00 | $349.66 | $62,647.51 |
| 103 | $62,647.51 | $455.70 | $0.00 | $354.22 | $63,457.43 |
| 104 | $63,457.43 | $455.70 | $0.00 | $358.80 | $64,271.93 |
| 105 | $64,271.93 | $455.70 | $0.00 | $363.40 | $65,091.03 |
| 106 | $65,091.03 | $455.70 | $0.00 | $368.03 | $65,914.76 |
| 107 | $65,914.76 | $455.70 | $0.00 | $372.69 | $66,743.15 |
| 108 | $66,743.15 | $455.70 | $0.00 | $377.38 | $67,576.23 |
| 109 | $67,576.23 | $455.70 | $0.00 | $382.09 | $68,414.02 |
| 110 | $68,414.02 | $455.70 | $0.00 | $386.82 | $69,256.54 |
| 111 | $69,256.54 | $455.70 | $0.00 | $391.59 | $70,103.83 |
| 112 | $70,103.83 | $455.70 | $0.00 | $396.38 | $70,955.91 |
| 113 | $70,955.91 | $455.70 | $0.00 | $401.20 | $71,812.81 |
| 114 | $71,812.81 | $455.70 | $0.00 | $406.04 | $72,674.55 |
| 115 | $72,674.55 | $455.70 | $0.00 | $410.91 | $73,541.16 |
| 116 | $73,541.16 | $455.70 | $0.00 | $415.81 | $74,412.67 |
| 117 | $74,412.67 | $455.70 | $0.00 | $420.74 | $75,289.11 |
| 118 | $75,289.11 | $455.70 | $0.00 | $425.70 | $76,170.51 |
| 119 | $76,170.51 | $455.70 | $0.00 | $430.68 | $77,056.89 |
| 120 | $77,056.89 | $455.70 | $0.00 | $435.69 | $77,948.28 |
| 121 | $77,948.28 | $455.70 | $0.00 | $440.73 | $78,844.71 |
| 122 | $78,844.71 | $455.70 | $0.00 | $445.80 | $79,746.21 |
| 123 | $79,746.21 | $455.70 | $0.00 | $450.90 | $80,652.81 |
| 124 | $80,652.81 | $455.70 | $0.00 | $456.02 | $81,564.53 |
| 125 | $81,564.53 | $455.70 | $0.00 | $461.18 | $82,481.41 |
| 126 | $82,481.41 | $455.70 | $0.00 | $466.36 | $83,403.47 |
| 127 | $83,403.47 | $455.70 | $0.00 | $471.58 | $84,330.75 |
| 128 | $84,330.75 | $455.70 | $0.00 | $476.82 | $85,263.27 |
| 129 | $85,263.27 | $455.70 | $0.00 | $482.09 | $86,201.06 |
| 130 | $86,201.06 | $455.70 | $0.00 | $487.39 | $87,144.15 |
| 131 | $87,144.15 | $455.70 | $0.00 | $492.73 | $88,092.58 |
| 132 | $88,092.58 | $455.70 | $0.00 | $498.09 | $89,046.37 |
| 133 | $89,046.37 | $455.70 | $0.00 | $503.48 | $90,005.55 |
| 134 | $90,005.55 | $455.70 | $0.00 | $508.90 | $90,970.15 |
| 135 | $90,970.15 | $455.70 | $0.00 | $514.36 | $91,940.21 |
| 136 | $91,940.21 | $455.70 | $0.00 | $519.84 | $92,915.75 |
| 137 | $92,915.75 | $455.70 | $0.00 | $525.36 | $93,896.81 |
| 138 | $93,896.81 | $455.70 | $0.00 | $530.91 | $94,883.42 |
| 139 | $94,883.42 | $455.70 | $0.00 | $536.48 | $95,875.60 |
| 140 | $95,875.60 | $455.70 | $0.00 | $542.09 | $96,873.39 |
| 141 | $96,873.39 | $455.70 | $0.00 | $547.74 | $97,876.83 |
| 142 | $97,876.83 | $455.70 | $0.00 | $553.41 | $98,885.94 |
| 143 | $98,885.94 | $455.70 | $0.00 | $559.12 | $99,900.76 |
| 144 | $99,900.76 | $455.70 | $0.00 | $564.85 | $100,921.31 |
| 145 | $100,921.31 | $455.70 | $0.00 | $570.62 | $101,947.63 |
| 146 | $101,947.63 | $455.70 | $0.00 | $576.43 | $102,979.76 |
| 147 | $102,979.76 | $455.70 | $0.00 | $582.26 | $104,017.72 |
| 148 | $104,017.72 | $455.70 | $0.00 | $588.13 | $105,061.55 |
| 149 | $105,061.55 | $455.70 | $0.00 | $594.03 | $106,111.28 |
| 150 | $106,111.28 | $455.70 | $0.00 | $599.97 | $107,166.95 |
| 151 | $107,166.95 | $455.70 | $0.00 | $605.94 | $108,228.59 |
| 152 | $108,228.59 | $455.70 | $0.00 | $611.94 | $109,296.23 |
| 153 | $109,296.23 | $455.70 | $0.00 | $617.98 | $110,369.91 |
| 154 | $110,369.91 | $455.70 | $0.00 | $624.05 | $111,449.66 |
| 155 | $111,449.66 | $455.70 | $0.00 | $630.15 | $112,535.51 |
| 156 | $112,535.51 | $455.70 | $0.00 | $636.29 | $113,627.50 |
| 157 | $113,627.50 | $455.70 | $0.00 | $642.47 | $114,725.67 |
| 158 | $114,725.67 | $455.70 | $0.00 | $648.68 | $115,830.05 |
| 159 | $115,830.05 | $455.70 | $0.00 | $654.92 | $116,940.67 |
| 160 | $116,940.67 | $455.70 | $0.00 | $661.20 | $118,057.57 |
| 161 | $118,057.57 | $455.70 | $0.00 | $667.51 | $119,180.78 |
| 162 | $119,180.78 | $455.70 | $0.00 | $673.87 | $120,310.35 |
| 163 | $120,310.35 | $455.70 | $0.00 | $680.25 | $121,446.30 |
| 164 | $121,446.30 | $455.70 | $0.00 | $686.68 | $122,588.68 |
| 165 | $122,588.68 | $455.70 | $0.00 | $693.13 | $123,737.51 |
| 166 | $123,737.51 | $455.70 | $0.00 | $699.63 | $124,892.84 |
| 167 | $124,892.84 | $455.70 | $0.00 | $706.16 | $126,054.70 |
| 168 | $126,054.70 | $455.70 | $0.00 | $712.73 | $127,223.13 |
| 169 | $127,223.13 | $455.70 | $0.00 | $719.34 | $128,398.17 |
| 170 | $128,398.17 | $455.70 | $0.00 | $725.98 | $129,579.85 |
| 171 | $129,579.85 | $455.70 | $0.00 | $732.66 | $130,768.21 |
| 172 | $130,768.21 | $455.70 | $0.00 | $739.38 | $131,963.29 |
| 173 | $131,963.29 | $455.70 | $0.00 | $746.14 | $133,165.13 |
| 174 | $133,165.13 | $455.70 | $0.00 | $752.94 | $134,373.77 |
| 175 | $134,373.77 | $455.70 | $0.00 | $759.77 | $135,589.24 |
| 176 | $135,589.24 | $455.70 | $0.00 | $766.64 | $136,811.58 |
| 177 | $136,811.58 | $455.70 | $0.00 | $773.55 | $138,040.83 |
| 178 | $138,040.83 | $455.70 | $0.00 | $780.50 | $139,277.03 |
| 179 | $139,277.03 | $455.70 | $0.00 | $787.49 | $140,520.22 |
| 180 | $140,520.22 | $455.70 | $0.00 | $794.52 | $141,770.44 |
| 181 | $141,770.44 | $455.70 | $0.00 | $801.59 | $143,027.73 |
| 182 | $143,027.73 | $455.70 | $0.00 | $808.70 | $144,292.13 |
| 183 | $144,292.13 | $455.70 | $0.00 | $815.85 | $145,563.68 |
| 184 | $145,563.68 | $455.70 | $0.00 | $823.04 | $146,842.42 |
| 185 | $146,842.42 | $455.70 | $0.00 | $830.27 | $148,128.39 |
| 186 | $148,128.39 | $455.70 | $0.00 | $837.54 | $149,421.63 |
| 187 | $149,421.63 | $455.70 | $0.00 | $844.85 | $150,722.18 |
| 188 | $150,722.18 | $455.70 | $0.00 | $852.21 | $152,030.09 |
| 189 | $152,030.09 | $455.70 | $0.00 | $859.60 | $153,345.39 |
| 190 | $153,345.39 | $455.70 | $0.00 | $867.04 | $154,668.13 |
| 191 | $154,668.13 | $455.70 | $0.00 | $874.52 | $155,998.35 |
| 192 | $155,998.35 | $455.70 | $0.00 | $882.04 | $157,336.09 |
| 193 | $157,336.09 | $455.70 | $0.00 | $889.60 | $158,681.39 |
| 194 | $158,681.39 | $455.70 | $0.00 | $897.21 | $160,034.30 |
| 195 | $160,034.30 | $455.70 | $0.00 | $904.86 | $161,394.86 |
| 196 | $161,394.86 | $455.70 | $0.00 | $912.55 | $162,763.11 |
| 197 | $162,763.11 | $455.70 | $0.00 | $920.29 | $164,139.10 |
| 198 | $164,139.10 | $455.70 | $0.00 | $928.07 | $165,522.87 |
| 199 | $165,522.87 | $455.70 | $0.00 | $935.89 | $166,914.46 |
| 200 | $166,914.46 | $455.70 | $0.00 | $943.76 | $168,313.92 |
| 201 | $168,313.92 | $455.70 | $0.00 | $951.67 | $169,721.29 |
| 202 | $169,721.29 | $455.70 | $0.00 | $959.63 | $171,136.62 |
| 203 | $171,136.62 | $455.70 | $0.00 | $967.63 | $172,559.95 |
| 204 | $172,559.95 | $455.70 | $0.00 | $975.68 | $173,991.33 |
| 205 | $173,991.33 | $455.70 | $0.00 | $983.77 | $175,430.80 |
| 206 | $175,430.80 | $455.70 | $0.00 | $991.91 | $176,878.41 |
| 207 | $176,878.41 | $455.70 | $0.00 | $1,000.10 | $178,334.21 |
| 208 | $178,334.21 | $455.70 | $0.00 | $1,008.33 | $179,798.24 |
| 209 | $179,798.24 | $455.70 | $0.00 | $1,016.61 | $181,270.55 |
| 210 | $181,270.55 | $455.70 | $0.00 | $1,024.93 | $182,751.18 |
| 211 | $182,751.18 | $455.70 | $0.00 | $1,033.30 | $184,240.18 |
| 212 | $184,240.18 | $455.70 | $0.00 | $1,041.72 | $185,737.60 |
| 213 | $185,737.60 | $455.70 | $0.00 | $1,050.19 | $187,243.49 |
| 214 | $187,243.49 | $455.70 | $0.00 | $1,058.70 | $188,757.89 |
| 215 | $188,757.89 | $455.70 | $0.00 | $1,067.26 | $190,280.85 |
| 216 | $190,280.85 | $455.70 | $0.00 | $1,075.88 | $191,812.43 |
| 217 | $191,812.43 | $455.70 | $53,426.95 | $1,084.54 | $139,925.72 |
| 218 | $139,925.72 | $455.70 | $0.00 | $791.16 | $141,172.58 |
| 219 | $141,172.58 | $455.70 | $0.00 | $798.21 | $142,426.49 |
| 220 | $142,426.49 | $455.70 | $0.00 | $805.30 | $143,687.49 |
| 221 | $143,687.49 | $455.70 | $0.00 | $812.43 | $144,955.62 |
| 222 | $144,955.62 | $455.70 | $0.00 | $819.60 | $146,230.92 |
| 223 | $146,230.92 | $455.70 | $0.00 | $826.81 | $147,513.43 |
| 224 | $147,513.43 | $455.70 | $0.00 | $834.06 | $148,803.19 |
| 225 | $148,803.19 | $455.70 | $0.00 | $841.35 | $150,100.24 |
| 226 | $150,100.24 | $455.70 | $0.00 | $848.69 | $151,404.63 |
| 227 | $151,404.63 | $455.70 | $0.00 | $856.06 | $152,716.39 |
| 228 | $152,716.39 | $455.70 | $0.00 | $863.48 | $154,035.57 |
| 229 | $154,035.57 | $455.70 | $56,098.29 | $870.94 | $99,263.92 |
| 230 | $99,263.92 | $455.70 | $0.00 | $561.25 | $100,280.87 |
| 231 | $100,280.87 | $455.70 | $0.00 | $567.00 | $101,303.57 |
| 232 | $101,303.57 | $455.70 | $0.00 | $572.79 | $102,332.06 |
| 233 | $102,332.06 | $455.70 | $0.00 | $578.60 | $103,366.36 |
| 234 | $103,366.36 | $455.70 | $0.00 | $584.45 | $104,406.51 |
| 235 | $104,406.51 | $455.70 | $0.00 | $590.33 | $105,452.54 |
| 236 | $105,452.54 | $455.70 | $0.00 | $596.24 | $106,504.48 |
| 237 | $106,504.48 | $455.70 | $0.00 | $602.19 | $107,562.37 |
| 238 | $107,562.37 | $455.70 | $0.00 | $608.17 | $108,626.24 |
| 239 | $108,626.24 | $455.70 | $0.00 | $614.19 | $109,696.13 |
| 240 | $109,696.13 | $455.70 | $0.00 | $620.24 | $110,772.07 |
| 241 | $110,772.07 | $455.70 | $58,903.21 | $626.32 | $52,950.88 |
| 242 | $52,950.88 | $455.70 | $0.00 | $299.39 | $53,705.97 |
| 243 | $53,705.97 | $455.70 | $0.00 | $303.66 | $54,465.33 |
| 244 | $54,465.33 | $455.70 | $0.00 | $307.95 | $55,228.98 |
| 245 | $55,228.98 | $455.70 | $0.00 | $312.27 | $55,996.95 |
| 246 | $55,996.95 | $455.70 | $0.00 | $316.61 | $56,769.26 |
| 247 | $56,769.26 | $455.70 | $0.00 | $320.98 | $57,545.94 |
| 248 | $57,545.94 | $455.70 | $0.00 | $325.37 | $58,327.01 |
| 249 | $58,327.01 | $455.70 | $0.00 | $329.79 | $59,112.50 |
| 250 | $59,112.50 | $455.70 | $0.00 | $334.23 | $59,902.43 |
| 251 | $59,902.43 | $455.70 | $0.00 | $338.70 | $60,696.83 |
| 252 | $60,696.83 | $455.70 | $0.00 | $343.19 | $61,495.72 |
| 253 | $61,495.72 | $0.00 | $61,848.37 | $347.71 | ($4.94) |