How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $43,566 |
| Monthly savings required | $345 |
How much will it cost to send your child to Yeshivat Mikdash Melech in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $174,263.54 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $344.85 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 | $16,800.00 |
| 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 Yeshivat Mikdash Melech in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $344.85 | $0.00 | $0.00 | $344.85 |
| 2 | $344.85 | $344.85 | $0.00 | $1.95 | $691.65 |
| 3 | $691.65 | $344.85 | $0.00 | $3.91 | $1,040.41 |
| 4 | $1,040.41 | $344.85 | $0.00 | $5.88 | $1,391.14 |
| 5 | $1,391.14 | $344.85 | $0.00 | $7.87 | $1,743.86 |
| 6 | $1,743.86 | $344.85 | $0.00 | $9.86 | $2,098.57 |
| 7 | $2,098.57 | $344.85 | $0.00 | $11.87 | $2,455.29 |
| 8 | $2,455.29 | $344.85 | $0.00 | $13.88 | $2,814.02 |
| 9 | $2,814.02 | $344.85 | $0.00 | $15.91 | $3,174.78 |
| 10 | $3,174.78 | $344.85 | $0.00 | $17.95 | $3,537.58 |
| 11 | $3,537.58 | $344.85 | $0.00 | $20.00 | $3,902.43 |
| 12 | $3,902.43 | $344.85 | $0.00 | $22.06 | $4,269.34 |
| 13 | $4,269.34 | $344.85 | $0.00 | $24.14 | $4,638.33 |
| 14 | $4,638.33 | $344.85 | $0.00 | $26.23 | $5,009.41 |
| 15 | $5,009.41 | $344.85 | $0.00 | $28.32 | $5,382.58 |
| 16 | $5,382.58 | $344.85 | $0.00 | $30.43 | $5,757.86 |
| 17 | $5,757.86 | $344.85 | $0.00 | $32.56 | $6,135.27 |
| 18 | $6,135.27 | $344.85 | $0.00 | $34.69 | $6,514.81 |
| 19 | $6,514.81 | $344.85 | $0.00 | $36.84 | $6,896.50 |
| 20 | $6,896.50 | $344.85 | $0.00 | $38.99 | $7,280.34 |
| 21 | $7,280.34 | $344.85 | $0.00 | $41.16 | $7,666.35 |
| 22 | $7,666.35 | $344.85 | $0.00 | $43.35 | $8,054.55 |
| 23 | $8,054.55 | $344.85 | $0.00 | $45.54 | $8,444.94 |
| 24 | $8,444.94 | $344.85 | $0.00 | $47.75 | $8,837.54 |
| 25 | $8,837.54 | $344.85 | $0.00 | $49.97 | $9,232.36 |
| 26 | $9,232.36 | $344.85 | $0.00 | $52.20 | $9,629.41 |
| 27 | $9,629.41 | $344.85 | $0.00 | $54.45 | $10,028.71 |
| 28 | $10,028.71 | $344.85 | $0.00 | $56.70 | $10,430.26 |
| 29 | $10,430.26 | $344.85 | $0.00 | $58.97 | $10,834.08 |
| 30 | $10,834.08 | $344.85 | $0.00 | $61.26 | $11,240.19 |
| 31 | $11,240.19 | $344.85 | $0.00 | $63.55 | $11,648.59 |
| 32 | $11,648.59 | $344.85 | $0.00 | $65.86 | $12,059.30 |
| 33 | $12,059.30 | $344.85 | $0.00 | $68.19 | $12,472.34 |
| 34 | $12,472.34 | $344.85 | $0.00 | $70.52 | $12,887.71 |
| 35 | $12,887.71 | $344.85 | $0.00 | $72.87 | $13,305.43 |
| 36 | $13,305.43 | $344.85 | $0.00 | $75.23 | $13,725.51 |
| 37 | $13,725.51 | $344.85 | $0.00 | $77.61 | $14,147.97 |
| 38 | $14,147.97 | $344.85 | $0.00 | $79.99 | $14,572.81 |
| 39 | $14,572.81 | $344.85 | $0.00 | $82.40 | $15,000.06 |
| 40 | $15,000.06 | $344.85 | $0.00 | $84.81 | $15,429.72 |
| 41 | $15,429.72 | $344.85 | $0.00 | $87.24 | $15,861.81 |
| 42 | $15,861.81 | $344.85 | $0.00 | $89.68 | $16,296.34 |
| 43 | $16,296.34 | $344.85 | $0.00 | $92.14 | $16,733.33 |
| 44 | $16,733.33 | $344.85 | $0.00 | $94.61 | $17,172.79 |
| 45 | $17,172.79 | $344.85 | $0.00 | $97.10 | $17,614.74 |
| 46 | $17,614.74 | $344.85 | $0.00 | $99.60 | $18,059.19 |
| 47 | $18,059.19 | $344.85 | $0.00 | $102.11 | $18,506.15 |
| 48 | $18,506.15 | $344.85 | $0.00 | $104.64 | $18,955.64 |
| 49 | $18,955.64 | $344.85 | $0.00 | $107.18 | $19,407.67 |
| 50 | $19,407.67 | $344.85 | $0.00 | $109.73 | $19,862.25 |
| 51 | $19,862.25 | $344.85 | $0.00 | $112.30 | $20,319.40 |
| 52 | $20,319.40 | $344.85 | $0.00 | $114.89 | $20,779.14 |
| 53 | $20,779.14 | $344.85 | $0.00 | $117.49 | $21,241.48 |
| 54 | $21,241.48 | $344.85 | $0.00 | $120.10 | $21,706.43 |
| 55 | $21,706.43 | $344.85 | $0.00 | $122.73 | $22,174.01 |
| 56 | $22,174.01 | $344.85 | $0.00 | $125.38 | $22,644.24 |
| 57 | $22,644.24 | $344.85 | $0.00 | $128.03 | $23,117.12 |
| 58 | $23,117.12 | $344.85 | $0.00 | $130.71 | $23,592.68 |
| 59 | $23,592.68 | $344.85 | $0.00 | $133.40 | $24,070.93 |
| 60 | $24,070.93 | $344.85 | $0.00 | $136.10 | $24,551.88 |
| 61 | $24,551.88 | $344.85 | $0.00 | $138.82 | $25,035.55 |
| 62 | $25,035.55 | $344.85 | $0.00 | $141.55 | $25,521.95 |
| 63 | $25,521.95 | $344.85 | $0.00 | $144.30 | $26,011.10 |
| 64 | $26,011.10 | $344.85 | $0.00 | $147.07 | $26,503.02 |
| 65 | $26,503.02 | $344.85 | $0.00 | $149.85 | $26,997.72 |
| 66 | $26,997.72 | $344.85 | $0.00 | $152.65 | $27,495.22 |
| 67 | $27,495.22 | $344.85 | $0.00 | $155.46 | $27,995.53 |
| 68 | $27,995.53 | $344.85 | $0.00 | $158.29 | $28,498.67 |
| 69 | $28,498.67 | $344.85 | $0.00 | $161.14 | $29,004.66 |
| 70 | $29,004.66 | $344.85 | $0.00 | $164.00 | $29,513.51 |
| 71 | $29,513.51 | $344.85 | $0.00 | $166.87 | $30,025.23 |
| 72 | $30,025.23 | $344.85 | $0.00 | $169.77 | $30,539.85 |
| 73 | $30,539.85 | $344.85 | $0.00 | $172.68 | $31,057.38 |
| 74 | $31,057.38 | $344.85 | $0.00 | $175.60 | $31,577.83 |
| 75 | $31,577.83 | $344.85 | $0.00 | $178.55 | $32,101.23 |
| 76 | $32,101.23 | $344.85 | $0.00 | $181.51 | $32,627.59 |
| 77 | $32,627.59 | $344.85 | $0.00 | $184.48 | $33,156.92 |
| 78 | $33,156.92 | $344.85 | $0.00 | $187.47 | $33,689.24 |
| 79 | $33,689.24 | $344.85 | $0.00 | $190.48 | $34,224.57 |
| 80 | $34,224.57 | $344.85 | $0.00 | $193.51 | $34,762.93 |
| 81 | $34,762.93 | $344.85 | $0.00 | $196.55 | $35,304.33 |
| 82 | $35,304.33 | $344.85 | $0.00 | $199.62 | $35,848.80 |
| 83 | $35,848.80 | $344.85 | $0.00 | $202.69 | $36,396.34 |
| 84 | $36,396.34 | $344.85 | $0.00 | $205.79 | $36,946.98 |
| 85 | $36,946.98 | $344.85 | $0.00 | $208.90 | $37,500.73 |
| 86 | $37,500.73 | $344.85 | $0.00 | $212.03 | $38,057.61 |
| 87 | $38,057.61 | $344.85 | $0.00 | $215.18 | $38,617.64 |
| 88 | $38,617.64 | $344.85 | $0.00 | $218.35 | $39,180.84 |
| 89 | $39,180.84 | $344.85 | $0.00 | $221.53 | $39,747.22 |
| 90 | $39,747.22 | $344.85 | $0.00 | $224.74 | $40,316.81 |
| 91 | $40,316.81 | $344.85 | $0.00 | $227.96 | $40,889.62 |
| 92 | $40,889.62 | $344.85 | $0.00 | $231.20 | $41,465.67 |
| 93 | $41,465.67 | $344.85 | $0.00 | $234.45 | $42,044.97 |
| 94 | $42,044.97 | $344.85 | $0.00 | $237.73 | $42,627.55 |
| 95 | $42,627.55 | $344.85 | $0.00 | $241.02 | $43,213.42 |
| 96 | $43,213.42 | $344.85 | $0.00 | $244.33 | $43,802.60 |
| 97 | $43,802.60 | $344.85 | $0.00 | $247.67 | $44,395.12 |
| 98 | $44,395.12 | $344.85 | $0.00 | $251.02 | $44,990.99 |
| 99 | $44,990.99 | $344.85 | $0.00 | $254.39 | $45,590.23 |
| 100 | $45,590.23 | $344.85 | $0.00 | $257.77 | $46,192.85 |
| 101 | $46,192.85 | $344.85 | $0.00 | $261.18 | $46,798.88 |
| 102 | $46,798.88 | $344.85 | $0.00 | $264.61 | $47,408.34 |
| 103 | $47,408.34 | $344.85 | $0.00 | $268.05 | $48,021.24 |
| 104 | $48,021.24 | $344.85 | $0.00 | $271.52 | $48,637.61 |
| 105 | $48,637.61 | $344.85 | $0.00 | $275.00 | $49,257.46 |
| 106 | $49,257.46 | $344.85 | $0.00 | $278.51 | $49,880.82 |
| 107 | $49,880.82 | $344.85 | $0.00 | $282.03 | $50,507.70 |
| 108 | $50,507.70 | $344.85 | $0.00 | $285.58 | $51,138.13 |
| 109 | $51,138.13 | $344.85 | $0.00 | $289.14 | $51,772.12 |
| 110 | $51,772.12 | $344.85 | $0.00 | $292.73 | $52,409.70 |
| 111 | $52,409.70 | $344.85 | $0.00 | $296.33 | $53,050.88 |
| 112 | $53,050.88 | $344.85 | $0.00 | $299.96 | $53,695.69 |
| 113 | $53,695.69 | $344.85 | $0.00 | $303.60 | $54,344.14 |
| 114 | $54,344.14 | $344.85 | $0.00 | $307.27 | $54,996.26 |
| 115 | $54,996.26 | $344.85 | $0.00 | $310.96 | $55,652.07 |
| 116 | $55,652.07 | $344.85 | $0.00 | $314.66 | $56,311.58 |
| 117 | $56,311.58 | $344.85 | $0.00 | $318.39 | $56,974.82 |
| 118 | $56,974.82 | $344.85 | $0.00 | $322.14 | $57,641.81 |
| 119 | $57,641.81 | $344.85 | $0.00 | $325.92 | $58,312.58 |
| 120 | $58,312.58 | $344.85 | $0.00 | $329.71 | $58,987.14 |
| 121 | $58,987.14 | $344.85 | $0.00 | $333.52 | $59,665.51 |
| 122 | $59,665.51 | $344.85 | $0.00 | $337.36 | $60,347.72 |
| 123 | $60,347.72 | $344.85 | $0.00 | $341.21 | $61,033.78 |
| 124 | $61,033.78 | $344.85 | $0.00 | $345.09 | $61,723.72 |
| 125 | $61,723.72 | $344.85 | $0.00 | $348.99 | $62,417.56 |
| 126 | $62,417.56 | $344.85 | $0.00 | $352.92 | $63,115.33 |
| 127 | $63,115.33 | $344.85 | $0.00 | $356.86 | $63,817.04 |
| 128 | $63,817.04 | $344.85 | $0.00 | $360.83 | $64,522.72 |
| 129 | $64,522.72 | $344.85 | $0.00 | $364.82 | $65,232.39 |
| 130 | $65,232.39 | $344.85 | $0.00 | $368.83 | $65,946.07 |
| 131 | $65,946.07 | $344.85 | $0.00 | $372.87 | $66,663.79 |
| 132 | $66,663.79 | $344.85 | $0.00 | $376.93 | $67,385.57 |
| 133 | $67,385.57 | $344.85 | $0.00 | $381.01 | $68,111.43 |
| 134 | $68,111.43 | $344.85 | $0.00 | $385.11 | $68,841.39 |
| 135 | $68,841.39 | $344.85 | $0.00 | $389.24 | $69,575.48 |
| 136 | $69,575.48 | $344.85 | $0.00 | $393.39 | $70,313.72 |
| 137 | $70,313.72 | $344.85 | $0.00 | $397.56 | $71,056.13 |
| 138 | $71,056.13 | $344.85 | $0.00 | $401.76 | $71,802.74 |
| 139 | $71,802.74 | $344.85 | $0.00 | $405.98 | $72,553.57 |
| 140 | $72,553.57 | $344.85 | $0.00 | $410.23 | $73,308.65 |
| 141 | $73,308.65 | $344.85 | $0.00 | $414.50 | $74,068.00 |
| 142 | $74,068.00 | $344.85 | $0.00 | $418.79 | $74,831.64 |
| 143 | $74,831.64 | $344.85 | $0.00 | $423.11 | $75,599.60 |
| 144 | $75,599.60 | $344.85 | $0.00 | $427.45 | $76,371.90 |
| 145 | $76,371.90 | $344.85 | $0.00 | $431.82 | $77,148.57 |
| 146 | $77,148.57 | $344.85 | $0.00 | $436.21 | $77,929.63 |
| 147 | $77,929.63 | $344.85 | $0.00 | $440.63 | $78,715.11 |
| 148 | $78,715.11 | $344.85 | $0.00 | $445.07 | $79,505.03 |
| 149 | $79,505.03 | $344.85 | $0.00 | $449.53 | $80,299.41 |
| 150 | $80,299.41 | $344.85 | $0.00 | $454.02 | $81,098.28 |
| 151 | $81,098.28 | $344.85 | $0.00 | $458.54 | $81,901.67 |
| 152 | $81,901.67 | $344.85 | $0.00 | $463.08 | $82,709.60 |
| 153 | $82,709.60 | $344.85 | $0.00 | $467.65 | $83,522.10 |
| 154 | $83,522.10 | $344.85 | $0.00 | $472.25 | $84,339.20 |
| 155 | $84,339.20 | $344.85 | $0.00 | $476.87 | $85,160.92 |
| 156 | $85,160.92 | $344.85 | $0.00 | $481.51 | $85,987.28 |
| 157 | $85,987.28 | $344.85 | $0.00 | $486.18 | $86,818.31 |
| 158 | $86,818.31 | $344.85 | $0.00 | $490.88 | $87,654.04 |
| 159 | $87,654.04 | $344.85 | $0.00 | $495.61 | $88,494.50 |
| 160 | $88,494.50 | $344.85 | $0.00 | $500.36 | $89,339.71 |
| 161 | $89,339.71 | $344.85 | $0.00 | $505.14 | $90,189.70 |
| 162 | $90,189.70 | $344.85 | $0.00 | $509.95 | $91,044.50 |
| 163 | $91,044.50 | $344.85 | $0.00 | $514.78 | $91,904.13 |
| 164 | $91,904.13 | $344.85 | $0.00 | $519.64 | $92,768.62 |
| 165 | $92,768.62 | $344.85 | $0.00 | $524.53 | $93,638.00 |
| 166 | $93,638.00 | $344.85 | $0.00 | $529.44 | $94,512.29 |
| 167 | $94,512.29 | $344.85 | $0.00 | $534.39 | $95,391.53 |
| 168 | $95,391.53 | $344.85 | $0.00 | $539.36 | $96,275.74 |
| 169 | $96,275.74 | $344.85 | $0.00 | $544.36 | $97,164.95 |
| 170 | $97,164.95 | $344.85 | $0.00 | $549.38 | $98,059.18 |
| 171 | $98,059.18 | $344.85 | $0.00 | $554.44 | $98,958.47 |
| 172 | $98,958.47 | $344.85 | $0.00 | $559.53 | $99,862.85 |
| 173 | $99,862.85 | $344.85 | $0.00 | $564.64 | $100,772.34 |
| 174 | $100,772.34 | $344.85 | $0.00 | $569.78 | $101,686.97 |
| 175 | $101,686.97 | $344.85 | $0.00 | $574.95 | $102,606.77 |
| 176 | $102,606.77 | $344.85 | $0.00 | $580.15 | $103,531.77 |
| 177 | $103,531.77 | $344.85 | $0.00 | $585.38 | $104,462.00 |
| 178 | $104,462.00 | $344.85 | $0.00 | $590.64 | $105,397.49 |
| 179 | $105,397.49 | $344.85 | $0.00 | $595.93 | $106,338.27 |
| 180 | $106,338.27 | $344.85 | $0.00 | $601.25 | $107,284.37 |
| 181 | $107,284.37 | $344.85 | $0.00 | $606.60 | $108,235.82 |
| 182 | $108,235.82 | $344.85 | $0.00 | $611.98 | $109,192.65 |
| 183 | $109,192.65 | $344.85 | $0.00 | $617.39 | $110,154.89 |
| 184 | $110,154.89 | $344.85 | $0.00 | $622.83 | $111,122.57 |
| 185 | $111,122.57 | $344.85 | $0.00 | $628.30 | $112,095.72 |
| 186 | $112,095.72 | $344.85 | $0.00 | $633.81 | $113,074.38 |
| 187 | $113,074.38 | $344.85 | $0.00 | $639.34 | $114,058.57 |
| 188 | $114,058.57 | $344.85 | $0.00 | $644.90 | $115,048.32 |
| 189 | $115,048.32 | $344.85 | $0.00 | $650.50 | $116,043.67 |
| 190 | $116,043.67 | $344.85 | $0.00 | $656.13 | $117,044.65 |
| 191 | $117,044.65 | $344.85 | $0.00 | $661.79 | $118,051.29 |
| 192 | $118,051.29 | $344.85 | $0.00 | $667.48 | $119,063.62 |
| 193 | $119,063.62 | $344.85 | $0.00 | $673.20 | $120,081.67 |
| 194 | $120,081.67 | $344.85 | $0.00 | $678.96 | $121,105.48 |
| 195 | $121,105.48 | $344.85 | $0.00 | $684.75 | $122,135.08 |
| 196 | $122,135.08 | $344.85 | $0.00 | $690.57 | $123,170.50 |
| 197 | $123,170.50 | $344.85 | $0.00 | $696.42 | $124,211.77 |
| 198 | $124,211.77 | $344.85 | $0.00 | $702.31 | $125,258.93 |
| 199 | $125,258.93 | $344.85 | $0.00 | $708.23 | $126,312.01 |
| 200 | $126,312.01 | $344.85 | $0.00 | $714.19 | $127,371.05 |
| 201 | $127,371.05 | $344.85 | $0.00 | $720.17 | $128,436.07 |
| 202 | $128,436.07 | $344.85 | $0.00 | $726.20 | $129,507.12 |
| 203 | $129,507.12 | $344.85 | $0.00 | $732.25 | $130,584.22 |
| 204 | $130,584.22 | $344.85 | $0.00 | $738.34 | $131,667.41 |
| 205 | $131,667.41 | $344.85 | $0.00 | $744.47 | $132,756.73 |
| 206 | $132,756.73 | $344.85 | $0.00 | $750.63 | $133,852.21 |
| 207 | $133,852.21 | $344.85 | $0.00 | $756.82 | $134,953.88 |
| 208 | $134,953.88 | $344.85 | $0.00 | $763.05 | $136,061.78 |
| 209 | $136,061.78 | $344.85 | $0.00 | $769.31 | $137,175.94 |
| 210 | $137,175.94 | $344.85 | $0.00 | $775.61 | $138,296.40 |
| 211 | $138,296.40 | $344.85 | $0.00 | $781.95 | $139,423.20 |
| 212 | $139,423.20 | $344.85 | $0.00 | $788.32 | $140,556.37 |
| 213 | $140,556.37 | $344.85 | $0.00 | $794.73 | $141,695.95 |
| 214 | $141,695.95 | $344.85 | $0.00 | $801.17 | $142,841.97 |
| 215 | $142,841.97 | $344.85 | $0.00 | $807.65 | $143,994.47 |
| 216 | $143,994.47 | $344.85 | $0.00 | $814.17 | $145,153.49 |
| 217 | $145,153.49 | $344.85 | $40,431.20 | $820.72 | $105,887.86 |
| 218 | $105,887.86 | $344.85 | $0.00 | $598.71 | $106,831.42 |
| 219 | $106,831.42 | $344.85 | $0.00 | $604.04 | $107,780.31 |
| 220 | $107,780.31 | $344.85 | $0.00 | $609.41 | $108,734.57 |
| 221 | $108,734.57 | $344.85 | $0.00 | $614.80 | $109,694.22 |
| 222 | $109,694.22 | $344.85 | $0.00 | $620.23 | $110,659.30 |
| 223 | $110,659.30 | $344.85 | $0.00 | $625.68 | $111,629.83 |
| 224 | $111,629.83 | $344.85 | $0.00 | $631.17 | $112,605.85 |
| 225 | $112,605.85 | $344.85 | $0.00 | $636.69 | $113,587.39 |
| 226 | $113,587.39 | $344.85 | $0.00 | $642.24 | $114,574.48 |
| 227 | $114,574.48 | $344.85 | $0.00 | $647.82 | $115,567.15 |
| 228 | $115,567.15 | $344.85 | $0.00 | $653.43 | $116,565.43 |
| 229 | $116,565.43 | $344.85 | $42,452.76 | $659.08 | $75,116.60 |
| 230 | $75,116.60 | $344.85 | $0.00 | $424.72 | $75,886.17 |
| 231 | $75,886.17 | $344.85 | $0.00 | $429.07 | $76,660.09 |
| 232 | $76,660.09 | $344.85 | $0.00 | $433.45 | $77,438.39 |
| 233 | $77,438.39 | $344.85 | $0.00 | $437.85 | $78,221.09 |
| 234 | $78,221.09 | $344.85 | $0.00 | $442.27 | $79,008.21 |
| 235 | $79,008.21 | $344.85 | $0.00 | $446.72 | $79,799.78 |
| 236 | $79,799.78 | $344.85 | $0.00 | $451.20 | $80,595.83 |
| 237 | $80,595.83 | $344.85 | $0.00 | $455.70 | $81,396.38 |
| 238 | $81,396.38 | $344.85 | $0.00 | $460.23 | $82,201.46 |
| 239 | $82,201.46 | $344.85 | $0.00 | $464.78 | $83,011.09 |
| 240 | $83,011.09 | $344.85 | $0.00 | $469.36 | $83,825.30 |
| 241 | $83,825.30 | $344.85 | $44,575.40 | $473.96 | $40,068.71 |
| 242 | $40,068.71 | $344.85 | $0.00 | $226.55 | $40,640.11 |
| 243 | $40,640.11 | $344.85 | $0.00 | $229.79 | $41,214.75 |
| 244 | $41,214.75 | $344.85 | $0.00 | $233.03 | $41,792.63 |
| 245 | $41,792.63 | $344.85 | $0.00 | $236.30 | $42,373.78 |
| 246 | $42,373.78 | $344.85 | $0.00 | $239.59 | $42,958.22 |
| 247 | $42,958.22 | $344.85 | $0.00 | $242.89 | $43,545.96 |
| 248 | $43,545.96 | $344.85 | $0.00 | $246.22 | $44,137.03 |
| 249 | $44,137.03 | $344.85 | $0.00 | $249.56 | $44,731.44 |
| 250 | $44,731.44 | $344.85 | $0.00 | $252.92 | $45,329.21 |
| 251 | $45,329.21 | $344.85 | $0.00 | $256.30 | $45,930.36 |
| 252 | $45,930.36 | $344.85 | $0.00 | $259.70 | $46,534.91 |
| 253 | $46,534.91 | $0.00 | $46,804.17 | $263.12 | ($6.14) |