How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $58,562 |
| Monthly savings required | $464 |
How much will it cost to send your child to Bryant & Stratton College Cleveland in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $234,249.61 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $463.57 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 | $22,583.00 |
| 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 Bryant & Stratton College Cleveland in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $463.57 | $0.00 | $0.00 | $463.57 |
| 2 | $463.57 | $463.57 | $0.00 | $2.62 | $929.76 |
| 3 | $929.76 | $463.57 | $0.00 | $5.26 | $1,398.59 |
| 4 | $1,398.59 | $463.57 | $0.00 | $7.91 | $1,870.07 |
| 5 | $1,870.07 | $463.57 | $0.00 | $10.57 | $2,344.21 |
| 6 | $2,344.21 | $463.57 | $0.00 | $13.25 | $2,821.03 |
| 7 | $2,821.03 | $463.57 | $0.00 | $15.95 | $3,300.55 |
| 8 | $3,300.55 | $463.57 | $0.00 | $18.66 | $3,782.78 |
| 9 | $3,782.78 | $463.57 | $0.00 | $21.39 | $4,267.74 |
| 10 | $4,267.74 | $463.57 | $0.00 | $24.13 | $4,755.44 |
| 11 | $4,755.44 | $463.57 | $0.00 | $26.89 | $5,245.90 |
| 12 | $5,245.90 | $463.57 | $0.00 | $29.66 | $5,739.13 |
| 13 | $5,739.13 | $463.57 | $0.00 | $32.45 | $6,235.15 |
| 14 | $6,235.15 | $463.57 | $0.00 | $35.25 | $6,733.97 |
| 15 | $6,733.97 | $463.57 | $0.00 | $38.07 | $7,235.61 |
| 16 | $7,235.61 | $463.57 | $0.00 | $40.91 | $7,740.09 |
| 17 | $7,740.09 | $463.57 | $0.00 | $43.76 | $8,247.42 |
| 18 | $8,247.42 | $463.57 | $0.00 | $46.63 | $8,757.62 |
| 19 | $8,757.62 | $463.57 | $0.00 | $49.52 | $9,270.71 |
| 20 | $9,270.71 | $463.57 | $0.00 | $52.42 | $9,786.70 |
| 21 | $9,786.70 | $463.57 | $0.00 | $55.34 | $10,305.61 |
| 22 | $10,305.61 | $463.57 | $0.00 | $58.27 | $10,827.45 |
| 23 | $10,827.45 | $463.57 | $0.00 | $61.22 | $11,352.24 |
| 24 | $11,352.24 | $463.57 | $0.00 | $64.19 | $11,880.00 |
| 25 | $11,880.00 | $463.57 | $0.00 | $67.17 | $12,410.74 |
| 26 | $12,410.74 | $463.57 | $0.00 | $70.17 | $12,944.48 |
| 27 | $12,944.48 | $463.57 | $0.00 | $73.19 | $13,481.24 |
| 28 | $13,481.24 | $463.57 | $0.00 | $76.22 | $14,021.03 |
| 29 | $14,021.03 | $463.57 | $0.00 | $79.28 | $14,563.88 |
| 30 | $14,563.88 | $463.57 | $0.00 | $82.35 | $15,109.80 |
| 31 | $15,109.80 | $463.57 | $0.00 | $85.43 | $15,658.80 |
| 32 | $15,658.80 | $463.57 | $0.00 | $88.54 | $16,210.91 |
| 33 | $16,210.91 | $463.57 | $0.00 | $91.66 | $16,766.14 |
| 34 | $16,766.14 | $463.57 | $0.00 | $94.80 | $17,324.51 |
| 35 | $17,324.51 | $463.57 | $0.00 | $97.96 | $17,886.04 |
| 36 | $17,886.04 | $463.57 | $0.00 | $101.13 | $18,450.74 |
| 37 | $18,450.74 | $463.57 | $0.00 | $104.32 | $19,018.63 |
| 38 | $19,018.63 | $463.57 | $0.00 | $107.53 | $19,589.73 |
| 39 | $19,589.73 | $463.57 | $0.00 | $110.76 | $20,164.06 |
| 40 | $20,164.06 | $463.57 | $0.00 | $114.01 | $20,741.64 |
| 41 | $20,741.64 | $463.57 | $0.00 | $117.28 | $21,322.49 |
| 42 | $21,322.49 | $463.57 | $0.00 | $120.56 | $21,906.62 |
| 43 | $21,906.62 | $463.57 | $0.00 | $123.86 | $22,494.05 |
| 44 | $22,494.05 | $463.57 | $0.00 | $127.18 | $23,084.80 |
| 45 | $23,084.80 | $463.57 | $0.00 | $130.52 | $23,678.89 |
| 46 | $23,678.89 | $463.57 | $0.00 | $133.88 | $24,276.34 |
| 47 | $24,276.34 | $463.57 | $0.00 | $137.26 | $24,877.17 |
| 48 | $24,877.17 | $463.57 | $0.00 | $140.66 | $25,481.40 |
| 49 | $25,481.40 | $463.57 | $0.00 | $144.08 | $26,089.05 |
| 50 | $26,089.05 | $463.57 | $0.00 | $147.51 | $26,700.13 |
| 51 | $26,700.13 | $463.57 | $0.00 | $150.97 | $27,314.67 |
| 52 | $27,314.67 | $463.57 | $0.00 | $154.44 | $27,932.68 |
| 53 | $27,932.68 | $463.57 | $0.00 | $157.94 | $28,554.19 |
| 54 | $28,554.19 | $463.57 | $0.00 | $161.45 | $29,179.21 |
| 55 | $29,179.21 | $463.57 | $0.00 | $164.98 | $29,807.76 |
| 56 | $29,807.76 | $463.57 | $0.00 | $168.54 | $30,439.87 |
| 57 | $30,439.87 | $463.57 | $0.00 | $172.11 | $31,075.55 |
| 58 | $31,075.55 | $463.57 | $0.00 | $175.71 | $31,714.83 |
| 59 | $31,714.83 | $463.57 | $0.00 | $179.32 | $32,357.72 |
| 60 | $32,357.72 | $463.57 | $0.00 | $182.96 | $33,004.25 |
| 61 | $33,004.25 | $463.57 | $0.00 | $186.61 | $33,654.43 |
| 62 | $33,654.43 | $463.57 | $0.00 | $190.29 | $34,308.29 |
| 63 | $34,308.29 | $463.57 | $0.00 | $193.98 | $34,965.84 |
| 64 | $34,965.84 | $463.57 | $0.00 | $197.70 | $35,627.11 |
| 65 | $35,627.11 | $463.57 | $0.00 | $201.44 | $36,292.12 |
| 66 | $36,292.12 | $463.57 | $0.00 | $205.20 | $36,960.89 |
| 67 | $36,960.89 | $463.57 | $0.00 | $208.98 | $37,633.44 |
| 68 | $37,633.44 | $463.57 | $0.00 | $212.78 | $38,309.79 |
| 69 | $38,309.79 | $463.57 | $0.00 | $216.61 | $38,989.97 |
| 70 | $38,989.97 | $463.57 | $0.00 | $220.45 | $39,673.99 |
| 71 | $39,673.99 | $463.57 | $0.00 | $224.32 | $40,361.88 |
| 72 | $40,361.88 | $463.57 | $0.00 | $228.21 | $41,053.66 |
| 73 | $41,053.66 | $463.57 | $0.00 | $232.12 | $41,749.35 |
| 74 | $41,749.35 | $463.57 | $0.00 | $236.06 | $42,448.98 |
| 75 | $42,448.98 | $463.57 | $0.00 | $240.01 | $43,152.56 |
| 76 | $43,152.56 | $463.57 | $0.00 | $243.99 | $43,860.12 |
| 77 | $43,860.12 | $463.57 | $0.00 | $247.99 | $44,571.68 |
| 78 | $44,571.68 | $463.57 | $0.00 | $252.01 | $45,287.26 |
| 79 | $45,287.26 | $463.57 | $0.00 | $256.06 | $46,006.89 |
| 80 | $46,006.89 | $463.57 | $0.00 | $260.13 | $46,730.59 |
| 81 | $46,730.59 | $463.57 | $0.00 | $264.22 | $47,458.38 |
| 82 | $47,458.38 | $463.57 | $0.00 | $268.34 | $48,190.29 |
| 83 | $48,190.29 | $463.57 | $0.00 | $272.47 | $48,926.33 |
| 84 | $48,926.33 | $463.57 | $0.00 | $276.64 | $49,666.54 |
| 85 | $49,666.54 | $463.57 | $0.00 | $280.82 | $50,410.93 |
| 86 | $50,410.93 | $463.57 | $0.00 | $285.03 | $51,159.53 |
| 87 | $51,159.53 | $463.57 | $0.00 | $289.26 | $51,912.36 |
| 88 | $51,912.36 | $463.57 | $0.00 | $293.52 | $52,669.45 |
| 89 | $52,669.45 | $463.57 | $0.00 | $297.80 | $53,430.82 |
| 90 | $53,430.82 | $463.57 | $0.00 | $302.11 | $54,196.50 |
| 91 | $54,196.50 | $463.57 | $0.00 | $306.43 | $54,966.50 |
| 92 | $54,966.50 | $463.57 | $0.00 | $310.79 | $55,740.86 |
| 93 | $55,740.86 | $463.57 | $0.00 | $315.17 | $56,519.60 |
| 94 | $56,519.60 | $463.57 | $0.00 | $319.57 | $57,302.74 |
| 95 | $57,302.74 | $463.57 | $0.00 | $324.00 | $58,090.31 |
| 96 | $58,090.31 | $463.57 | $0.00 | $328.45 | $58,882.33 |
| 97 | $58,882.33 | $463.57 | $0.00 | $332.93 | $59,678.83 |
| 98 | $59,678.83 | $463.57 | $0.00 | $337.43 | $60,479.83 |
| 99 | $60,479.83 | $463.57 | $0.00 | $341.96 | $61,285.36 |
| 100 | $61,285.36 | $463.57 | $0.00 | $346.52 | $62,095.45 |
| 101 | $62,095.45 | $463.57 | $0.00 | $351.10 | $62,910.12 |
| 102 | $62,910.12 | $463.57 | $0.00 | $355.70 | $63,729.39 |
| 103 | $63,729.39 | $463.57 | $0.00 | $360.34 | $64,553.30 |
| 104 | $64,553.30 | $463.57 | $0.00 | $364.99 | $65,381.86 |
| 105 | $65,381.86 | $463.57 | $0.00 | $369.68 | $66,215.11 |
| 106 | $66,215.11 | $463.57 | $0.00 | $374.39 | $67,053.07 |
| 107 | $67,053.07 | $463.57 | $0.00 | $379.13 | $67,895.77 |
| 108 | $67,895.77 | $463.57 | $0.00 | $383.89 | $68,743.23 |
| 109 | $68,743.23 | $463.57 | $0.00 | $388.68 | $69,595.48 |
| 110 | $69,595.48 | $463.57 | $0.00 | $393.50 | $70,452.55 |
| 111 | $70,452.55 | $463.57 | $0.00 | $398.35 | $71,314.47 |
| 112 | $71,314.47 | $463.57 | $0.00 | $403.22 | $72,181.26 |
| 113 | $72,181.26 | $463.57 | $0.00 | $408.12 | $73,052.95 |
| 114 | $73,052.95 | $463.57 | $0.00 | $413.05 | $73,929.57 |
| 115 | $73,929.57 | $463.57 | $0.00 | $418.01 | $74,811.15 |
| 116 | $74,811.15 | $463.57 | $0.00 | $422.99 | $75,697.71 |
| 117 | $75,697.71 | $463.57 | $0.00 | $428.01 | $76,589.29 |
| 118 | $76,589.29 | $463.57 | $0.00 | $433.05 | $77,485.91 |
| 119 | $77,485.91 | $463.57 | $0.00 | $438.12 | $78,387.60 |
| 120 | $78,387.60 | $463.57 | $0.00 | $443.21 | $79,294.38 |
| 121 | $79,294.38 | $463.57 | $0.00 | $448.34 | $80,206.29 |
| 122 | $80,206.29 | $463.57 | $0.00 | $453.50 | $81,123.36 |
| 123 | $81,123.36 | $463.57 | $0.00 | $458.68 | $82,045.61 |
| 124 | $82,045.61 | $463.57 | $0.00 | $463.90 | $82,973.08 |
| 125 | $82,973.08 | $463.57 | $0.00 | $469.14 | $83,905.79 |
| 126 | $83,905.79 | $463.57 | $0.00 | $474.42 | $84,843.78 |
| 127 | $84,843.78 | $463.57 | $0.00 | $479.72 | $85,787.07 |
| 128 | $85,787.07 | $463.57 | $0.00 | $485.05 | $86,735.69 |
| 129 | $86,735.69 | $463.57 | $0.00 | $490.42 | $87,689.68 |
| 130 | $87,689.68 | $463.57 | $0.00 | $495.81 | $88,649.06 |
| 131 | $88,649.06 | $463.57 | $0.00 | $501.23 | $89,613.86 |
| 132 | $89,613.86 | $463.57 | $0.00 | $506.69 | $90,584.12 |
| 133 | $90,584.12 | $463.57 | $0.00 | $512.18 | $91,559.87 |
| 134 | $91,559.87 | $463.57 | $0.00 | $517.69 | $92,541.13 |
| 135 | $92,541.13 | $463.57 | $0.00 | $523.24 | $93,527.94 |
| 136 | $93,527.94 | $463.57 | $0.00 | $528.82 | $94,520.33 |
| 137 | $94,520.33 | $463.57 | $0.00 | $534.43 | $95,518.33 |
| 138 | $95,518.33 | $463.57 | $0.00 | $540.07 | $96,521.97 |
| 139 | $96,521.97 | $463.57 | $0.00 | $545.75 | $97,531.29 |
| 140 | $97,531.29 | $463.57 | $0.00 | $551.46 | $98,546.32 |
| 141 | $98,546.32 | $463.57 | $0.00 | $557.20 | $99,567.09 |
| 142 | $99,567.09 | $463.57 | $0.00 | $562.97 | $100,593.63 |
| 143 | $100,593.63 | $463.57 | $0.00 | $568.77 | $101,625.97 |
| 144 | $101,625.97 | $463.57 | $0.00 | $574.61 | $102,664.15 |
| 145 | $102,664.15 | $463.57 | $0.00 | $580.48 | $103,708.20 |
| 146 | $103,708.20 | $463.57 | $0.00 | $586.38 | $104,758.15 |
| 147 | $104,758.15 | $463.57 | $0.00 | $592.32 | $105,814.04 |
| 148 | $105,814.04 | $463.57 | $0.00 | $598.29 | $106,875.90 |
| 149 | $106,875.90 | $463.57 | $0.00 | $604.29 | $107,943.76 |
| 150 | $107,943.76 | $463.57 | $0.00 | $610.33 | $109,017.66 |
| 151 | $109,017.66 | $463.57 | $0.00 | $616.40 | $110,097.63 |
| 152 | $110,097.63 | $463.57 | $0.00 | $622.51 | $111,183.71 |
| 153 | $111,183.71 | $463.57 | $0.00 | $628.65 | $112,275.93 |
| 154 | $112,275.93 | $463.57 | $0.00 | $634.82 | $113,374.32 |
| 155 | $113,374.32 | $463.57 | $0.00 | $641.03 | $114,478.92 |
| 156 | $114,478.92 | $463.57 | $0.00 | $647.28 | $115,589.77 |
| 157 | $115,589.77 | $463.57 | $0.00 | $653.56 | $116,706.90 |
| 158 | $116,706.90 | $463.57 | $0.00 | $659.88 | $117,830.35 |
| 159 | $117,830.35 | $463.57 | $0.00 | $666.23 | $118,960.15 |
| 160 | $118,960.15 | $463.57 | $0.00 | $672.62 | $120,096.34 |
| 161 | $120,096.34 | $463.57 | $0.00 | $679.04 | $121,238.95 |
| 162 | $121,238.95 | $463.57 | $0.00 | $685.50 | $122,388.02 |
| 163 | $122,388.02 | $463.57 | $0.00 | $692.00 | $123,543.59 |
| 164 | $123,543.59 | $463.57 | $0.00 | $698.53 | $124,705.69 |
| 165 | $124,705.69 | $463.57 | $0.00 | $705.10 | $125,874.36 |
| 166 | $125,874.36 | $463.57 | $0.00 | $711.71 | $127,049.64 |
| 167 | $127,049.64 | $463.57 | $0.00 | $718.36 | $128,231.57 |
| 168 | $128,231.57 | $463.57 | $0.00 | $725.04 | $129,420.18 |
| 169 | $129,420.18 | $463.57 | $0.00 | $731.76 | $130,615.51 |
| 170 | $130,615.51 | $463.57 | $0.00 | $738.52 | $131,817.60 |
| 171 | $131,817.60 | $463.57 | $0.00 | $745.32 | $133,026.49 |
| 172 | $133,026.49 | $463.57 | $0.00 | $752.15 | $134,242.21 |
| 173 | $134,242.21 | $463.57 | $0.00 | $759.02 | $135,464.80 |
| 174 | $135,464.80 | $463.57 | $0.00 | $765.94 | $136,694.31 |
| 175 | $136,694.31 | $463.57 | $0.00 | $772.89 | $137,930.77 |
| 176 | $137,930.77 | $463.57 | $0.00 | $779.88 | $139,174.22 |
| 177 | $139,174.22 | $463.57 | $0.00 | $786.91 | $140,424.70 |
| 178 | $140,424.70 | $463.57 | $0.00 | $793.98 | $141,682.25 |
| 179 | $141,682.25 | $463.57 | $0.00 | $801.09 | $142,946.91 |
| 180 | $142,946.91 | $463.57 | $0.00 | $808.24 | $144,218.72 |
| 181 | $144,218.72 | $463.57 | $0.00 | $815.43 | $145,497.72 |
| 182 | $145,497.72 | $463.57 | $0.00 | $822.67 | $146,783.96 |
| 183 | $146,783.96 | $463.57 | $0.00 | $829.94 | $148,077.47 |
| 184 | $148,077.47 | $463.57 | $0.00 | $837.25 | $149,378.29 |
| 185 | $149,378.29 | $463.57 | $0.00 | $844.61 | $150,686.47 |
| 186 | $150,686.47 | $463.57 | $0.00 | $852.00 | $152,002.04 |
| 187 | $152,002.04 | $463.57 | $0.00 | $859.44 | $153,325.05 |
| 188 | $153,325.05 | $463.57 | $0.00 | $866.92 | $154,655.54 |
| 189 | $154,655.54 | $463.57 | $0.00 | $874.44 | $155,993.55 |
| 190 | $155,993.55 | $463.57 | $0.00 | $882.01 | $157,339.13 |
| 191 | $157,339.13 | $463.57 | $0.00 | $889.62 | $158,692.32 |
| 192 | $158,692.32 | $463.57 | $0.00 | $897.27 | $160,053.16 |
| 193 | $160,053.16 | $463.57 | $0.00 | $904.96 | $161,421.69 |
| 194 | $161,421.69 | $463.57 | $0.00 | $912.70 | $162,797.96 |
| 195 | $162,797.96 | $463.57 | $0.00 | $920.48 | $164,182.01 |
| 196 | $164,182.01 | $463.57 | $0.00 | $928.31 | $165,573.89 |
| 197 | $165,573.89 | $463.57 | $0.00 | $936.18 | $166,973.64 |
| 198 | $166,973.64 | $463.57 | $0.00 | $944.09 | $168,381.30 |
| 199 | $168,381.30 | $463.57 | $0.00 | $952.05 | $169,796.92 |
| 200 | $169,796.92 | $463.57 | $0.00 | $960.06 | $171,220.55 |
| 201 | $171,220.55 | $463.57 | $0.00 | $968.11 | $172,652.23 |
| 202 | $172,652.23 | $463.57 | $0.00 | $976.20 | $174,092.00 |
| 203 | $174,092.00 | $463.57 | $0.00 | $984.34 | $175,539.91 |
| 204 | $175,539.91 | $463.57 | $0.00 | $992.53 | $176,996.01 |
| 205 | $176,996.01 | $463.57 | $0.00 | $1,000.76 | $178,460.34 |
| 206 | $178,460.34 | $463.57 | $0.00 | $1,009.04 | $179,932.95 |
| 207 | $179,932.95 | $463.57 | $0.00 | $1,017.37 | $181,413.89 |
| 208 | $181,413.89 | $463.57 | $0.00 | $1,025.74 | $182,903.20 |
| 209 | $182,903.20 | $463.57 | $0.00 | $1,034.16 | $184,400.93 |
| 210 | $184,400.93 | $463.57 | $0.00 | $1,042.63 | $185,907.13 |
| 211 | $185,907.13 | $463.57 | $0.00 | $1,051.15 | $187,421.85 |
| 212 | $187,421.85 | $463.57 | $0.00 | $1,059.71 | $188,945.13 |
| 213 | $188,945.13 | $463.57 | $0.00 | $1,068.32 | $190,477.02 |
| 214 | $190,477.02 | $463.57 | $0.00 | $1,076.98 | $192,017.57 |
| 215 | $192,017.57 | $463.57 | $0.00 | $1,085.70 | $193,566.84 |
| 216 | $193,566.84 | $463.57 | $0.00 | $1,094.46 | $195,124.87 |
| 217 | $195,124.87 | $463.57 | $54,348.68 | $1,103.26 | $142,343.02 |
| 218 | $142,343.02 | $463.57 | $0.00 | $804.83 | $143,611.42 |
| 219 | $143,611.42 | $463.57 | $0.00 | $812.00 | $144,886.99 |
| 220 | $144,886.99 | $463.57 | $0.00 | $819.21 | $146,169.77 |
| 221 | $146,169.77 | $463.57 | $0.00 | $826.47 | $147,459.81 |
| 222 | $147,459.81 | $463.57 | $0.00 | $833.76 | $148,757.14 |
| 223 | $148,757.14 | $463.57 | $0.00 | $841.09 | $150,061.80 |
| 224 | $150,061.80 | $463.57 | $0.00 | $848.47 | $151,373.84 |
| 225 | $151,373.84 | $463.57 | $0.00 | $855.89 | $152,693.30 |
| 226 | $152,693.30 | $463.57 | $0.00 | $863.35 | $154,020.22 |
| 227 | $154,020.22 | $463.57 | $0.00 | $870.85 | $155,354.64 |
| 228 | $155,354.64 | $463.57 | $0.00 | $878.40 | $156,696.61 |
| 229 | $156,696.61 | $463.57 | $57,066.12 | $885.99 | $100,980.05 |
| 230 | $100,980.05 | $463.57 | $0.00 | $570.96 | $102,014.58 |
| 231 | $102,014.58 | $463.57 | $0.00 | $576.81 | $103,054.96 |
| 232 | $103,054.96 | $463.57 | $0.00 | $582.69 | $104,101.22 |
| 233 | $104,101.22 | $463.57 | $0.00 | $588.60 | $105,153.39 |
| 234 | $105,153.39 | $463.57 | $0.00 | $594.55 | $106,211.51 |
| 235 | $106,211.51 | $463.57 | $0.00 | $600.54 | $107,275.62 |
| 236 | $107,275.62 | $463.57 | $0.00 | $606.55 | $108,345.74 |
| 237 | $108,345.74 | $463.57 | $0.00 | $612.60 | $109,421.91 |
| 238 | $109,421.91 | $463.57 | $0.00 | $618.69 | $110,504.17 |
| 239 | $110,504.17 | $463.57 | $0.00 | $624.81 | $111,592.55 |
| 240 | $111,592.55 | $463.57 | $0.00 | $630.96 | $112,687.08 |
| 241 | $112,687.08 | $463.57 | $59,919.42 | $637.15 | $53,868.38 |
| 242 | $53,868.38 | $463.57 | $0.00 | $304.58 | $54,636.53 |
| 243 | $54,636.53 | $463.57 | $0.00 | $308.92 | $55,409.02 |
| 244 | $55,409.02 | $463.57 | $0.00 | $313.29 | $56,185.88 |
| 245 | $56,185.88 | $463.57 | $0.00 | $317.68 | $56,967.13 |
| 246 | $56,967.13 | $463.57 | $0.00 | $322.10 | $57,752.80 |
| 247 | $57,752.80 | $463.57 | $0.00 | $326.54 | $58,542.91 |
| 248 | $58,542.91 | $463.57 | $0.00 | $331.01 | $59,337.49 |
| 249 | $59,337.49 | $463.57 | $0.00 | $335.50 | $60,136.56 |
| 250 | $60,136.56 | $463.57 | $0.00 | $340.02 | $60,940.15 |
| 251 | $60,940.15 | $463.57 | $0.00 | $344.56 | $61,748.28 |
| 252 | $61,748.28 | $463.57 | $0.00 | $349.13 | $62,560.98 |
| 253 | $62,560.98 | $0.00 | $62,915.39 | $353.73 | ($0.68) |