How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $58,970 |
| Monthly savings required | $467 |
How much will it cost to send your child to Baptist Memorial College of Health Sciences in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $235,878.15 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $466.80 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 | $22,740.00 |
| 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 Baptist Memorial College of Health Sciences in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $466.80 | $0.00 | $0.00 | $466.80 |
| 2 | $466.80 | $466.80 | $0.00 | $2.64 | $936.24 |
| 3 | $936.24 | $466.80 | $0.00 | $5.29 | $1,408.33 |
| 4 | $1,408.33 | $466.80 | $0.00 | $7.96 | $1,883.09 |
| 5 | $1,883.09 | $466.80 | $0.00 | $10.65 | $2,360.54 |
| 6 | $2,360.54 | $466.80 | $0.00 | $13.35 | $2,840.69 |
| 7 | $2,840.69 | $466.80 | $0.00 | $16.06 | $3,323.55 |
| 8 | $3,323.55 | $466.80 | $0.00 | $18.79 | $3,809.14 |
| 9 | $3,809.14 | $466.80 | $0.00 | $21.54 | $4,297.48 |
| 10 | $4,297.48 | $466.80 | $0.00 | $24.30 | $4,788.58 |
| 11 | $4,788.58 | $466.80 | $0.00 | $27.08 | $5,282.46 |
| 12 | $5,282.46 | $466.80 | $0.00 | $29.87 | $5,779.13 |
| 13 | $5,779.13 | $466.80 | $0.00 | $32.68 | $6,278.61 |
| 14 | $6,278.61 | $466.80 | $0.00 | $35.50 | $6,780.91 |
| 15 | $6,780.91 | $466.80 | $0.00 | $38.34 | $7,286.05 |
| 16 | $7,286.05 | $466.80 | $0.00 | $41.20 | $7,794.05 |
| 17 | $7,794.05 | $466.80 | $0.00 | $44.07 | $8,304.92 |
| 18 | $8,304.92 | $466.80 | $0.00 | $46.96 | $8,818.68 |
| 19 | $8,818.68 | $466.80 | $0.00 | $49.86 | $9,335.34 |
| 20 | $9,335.34 | $466.80 | $0.00 | $52.78 | $9,854.92 |
| 21 | $9,854.92 | $466.80 | $0.00 | $55.72 | $10,377.44 |
| 22 | $10,377.44 | $466.80 | $0.00 | $58.68 | $10,902.92 |
| 23 | $10,902.92 | $466.80 | $0.00 | $61.65 | $11,431.37 |
| 24 | $11,431.37 | $466.80 | $0.00 | $64.63 | $11,962.80 |
| 25 | $11,962.80 | $466.80 | $0.00 | $67.64 | $12,497.24 |
| 26 | $12,497.24 | $466.80 | $0.00 | $70.66 | $13,034.70 |
| 27 | $13,034.70 | $466.80 | $0.00 | $73.70 | $13,575.20 |
| 28 | $13,575.20 | $466.80 | $0.00 | $76.76 | $14,118.76 |
| 29 | $14,118.76 | $466.80 | $0.00 | $79.83 | $14,665.39 |
| 30 | $14,665.39 | $466.80 | $0.00 | $82.92 | $15,215.11 |
| 31 | $15,215.11 | $466.80 | $0.00 | $86.03 | $15,767.94 |
| 32 | $15,767.94 | $466.80 | $0.00 | $89.15 | $16,323.89 |
| 33 | $16,323.89 | $466.80 | $0.00 | $92.30 | $16,882.99 |
| 34 | $16,882.99 | $466.80 | $0.00 | $95.46 | $17,445.25 |
| 35 | $17,445.25 | $466.80 | $0.00 | $98.64 | $18,010.69 |
| 36 | $18,010.69 | $466.80 | $0.00 | $101.84 | $18,579.33 |
| 37 | $18,579.33 | $466.80 | $0.00 | $105.05 | $19,151.18 |
| 38 | $19,151.18 | $466.80 | $0.00 | $108.28 | $19,726.26 |
| 39 | $19,726.26 | $466.80 | $0.00 | $111.54 | $20,304.60 |
| 40 | $20,304.60 | $466.80 | $0.00 | $114.81 | $20,886.21 |
| 41 | $20,886.21 | $466.80 | $0.00 | $118.09 | $21,471.10 |
| 42 | $21,471.10 | $466.80 | $0.00 | $121.40 | $22,059.30 |
| 43 | $22,059.30 | $466.80 | $0.00 | $124.73 | $22,650.83 |
| 44 | $22,650.83 | $466.80 | $0.00 | $128.07 | $23,245.70 |
| 45 | $23,245.70 | $466.80 | $0.00 | $131.43 | $23,843.93 |
| 46 | $23,843.93 | $466.80 | $0.00 | $134.82 | $24,445.55 |
| 47 | $24,445.55 | $466.80 | $0.00 | $138.22 | $25,050.57 |
| 48 | $25,050.57 | $466.80 | $0.00 | $141.64 | $25,659.01 |
| 49 | $25,659.01 | $466.80 | $0.00 | $145.08 | $26,270.89 |
| 50 | $26,270.89 | $466.80 | $0.00 | $148.54 | $26,886.23 |
| 51 | $26,886.23 | $466.80 | $0.00 | $152.02 | $27,505.05 |
| 52 | $27,505.05 | $466.80 | $0.00 | $155.52 | $28,127.37 |
| 53 | $28,127.37 | $466.80 | $0.00 | $159.04 | $28,753.21 |
| 54 | $28,753.21 | $466.80 | $0.00 | $162.57 | $29,382.58 |
| 55 | $29,382.58 | $466.80 | $0.00 | $166.13 | $30,015.51 |
| 56 | $30,015.51 | $466.80 | $0.00 | $169.71 | $30,652.02 |
| 57 | $30,652.02 | $466.80 | $0.00 | $173.31 | $31,292.13 |
| 58 | $31,292.13 | $466.80 | $0.00 | $176.93 | $31,935.86 |
| 59 | $31,935.86 | $466.80 | $0.00 | $180.57 | $32,583.23 |
| 60 | $32,583.23 | $466.80 | $0.00 | $184.23 | $33,234.26 |
| 61 | $33,234.26 | $466.80 | $0.00 | $187.91 | $33,888.97 |
| 62 | $33,888.97 | $466.80 | $0.00 | $191.61 | $34,547.38 |
| 63 | $34,547.38 | $466.80 | $0.00 | $195.34 | $35,209.52 |
| 64 | $35,209.52 | $466.80 | $0.00 | $199.08 | $35,875.40 |
| 65 | $35,875.40 | $466.80 | $0.00 | $202.84 | $36,545.04 |
| 66 | $36,545.04 | $466.80 | $0.00 | $206.63 | $37,218.47 |
| 67 | $37,218.47 | $466.80 | $0.00 | $210.44 | $37,895.71 |
| 68 | $37,895.71 | $466.80 | $0.00 | $214.27 | $38,576.78 |
| 69 | $38,576.78 | $466.80 | $0.00 | $218.12 | $39,261.70 |
| 70 | $39,261.70 | $466.80 | $0.00 | $221.99 | $39,950.49 |
| 71 | $39,950.49 | $466.80 | $0.00 | $225.89 | $40,643.18 |
| 72 | $40,643.18 | $466.80 | $0.00 | $229.80 | $41,339.78 |
| 73 | $41,339.78 | $466.80 | $0.00 | $233.74 | $42,040.32 |
| 74 | $42,040.32 | $466.80 | $0.00 | $237.70 | $42,744.82 |
| 75 | $42,744.82 | $466.80 | $0.00 | $241.69 | $43,453.31 |
| 76 | $43,453.31 | $466.80 | $0.00 | $245.69 | $44,165.80 |
| 77 | $44,165.80 | $466.80 | $0.00 | $249.72 | $44,882.32 |
| 78 | $44,882.32 | $466.80 | $0.00 | $253.77 | $45,602.89 |
| 79 | $45,602.89 | $466.80 | $0.00 | $257.85 | $46,327.54 |
| 80 | $46,327.54 | $466.80 | $0.00 | $261.94 | $47,056.28 |
| 81 | $47,056.28 | $466.80 | $0.00 | $266.06 | $47,789.14 |
| 82 | $47,789.14 | $466.80 | $0.00 | $270.21 | $48,526.15 |
| 83 | $48,526.15 | $466.80 | $0.00 | $274.37 | $49,267.32 |
| 84 | $49,267.32 | $466.80 | $0.00 | $278.56 | $50,012.68 |
| 85 | $50,012.68 | $466.80 | $0.00 | $282.78 | $50,762.26 |
| 86 | $50,762.26 | $466.80 | $0.00 | $287.02 | $51,516.08 |
| 87 | $51,516.08 | $466.80 | $0.00 | $291.28 | $52,274.16 |
| 88 | $52,274.16 | $466.80 | $0.00 | $295.57 | $53,036.53 |
| 89 | $53,036.53 | $466.80 | $0.00 | $299.88 | $53,803.21 |
| 90 | $53,803.21 | $466.80 | $0.00 | $304.21 | $54,574.22 |
| 91 | $54,574.22 | $466.80 | $0.00 | $308.57 | $55,349.59 |
| 92 | $55,349.59 | $466.80 | $0.00 | $312.95 | $56,129.34 |
| 93 | $56,129.34 | $466.80 | $0.00 | $317.36 | $56,913.50 |
| 94 | $56,913.50 | $466.80 | $0.00 | $321.80 | $57,702.10 |
| 95 | $57,702.10 | $466.80 | $0.00 | $326.26 | $58,495.16 |
| 96 | $58,495.16 | $466.80 | $0.00 | $330.74 | $59,292.70 |
| 97 | $59,292.70 | $466.80 | $0.00 | $335.25 | $60,094.75 |
| 98 | $60,094.75 | $466.80 | $0.00 | $339.78 | $60,901.33 |
| 99 | $60,901.33 | $466.80 | $0.00 | $344.34 | $61,712.47 |
| 100 | $61,712.47 | $466.80 | $0.00 | $348.93 | $62,528.20 |
| 101 | $62,528.20 | $466.80 | $0.00 | $353.54 | $63,348.54 |
| 102 | $63,348.54 | $466.80 | $0.00 | $358.18 | $64,173.52 |
| 103 | $64,173.52 | $466.80 | $0.00 | $362.85 | $65,003.17 |
| 104 | $65,003.17 | $466.80 | $0.00 | $367.54 | $65,837.51 |
| 105 | $65,837.51 | $466.80 | $0.00 | $372.25 | $66,676.56 |
| 106 | $66,676.56 | $466.80 | $0.00 | $377.00 | $67,520.36 |
| 107 | $67,520.36 | $466.80 | $0.00 | $381.77 | $68,368.93 |
| 108 | $68,368.93 | $466.80 | $0.00 | $386.57 | $69,222.30 |
| 109 | $69,222.30 | $466.80 | $0.00 | $391.39 | $70,080.49 |
| 110 | $70,080.49 | $466.80 | $0.00 | $396.25 | $70,943.54 |
| 111 | $70,943.54 | $466.80 | $0.00 | $401.13 | $71,811.47 |
| 112 | $71,811.47 | $466.80 | $0.00 | $406.03 | $72,684.30 |
| 113 | $72,684.30 | $466.80 | $0.00 | $410.97 | $73,562.07 |
| 114 | $73,562.07 | $466.80 | $0.00 | $415.93 | $74,444.80 |
| 115 | $74,444.80 | $466.80 | $0.00 | $420.92 | $75,332.52 |
| 116 | $75,332.52 | $466.80 | $0.00 | $425.94 | $76,225.26 |
| 117 | $76,225.26 | $466.80 | $0.00 | $430.99 | $77,123.05 |
| 118 | $77,123.05 | $466.80 | $0.00 | $436.06 | $78,025.91 |
| 119 | $78,025.91 | $466.80 | $0.00 | $441.17 | $78,933.88 |
| 120 | $78,933.88 | $466.80 | $0.00 | $446.30 | $79,846.98 |
| 121 | $79,846.98 | $466.80 | $0.00 | $451.47 | $80,765.25 |
| 122 | $80,765.25 | $466.80 | $0.00 | $456.66 | $81,688.71 |
| 123 | $81,688.71 | $466.80 | $0.00 | $461.88 | $82,617.39 |
| 124 | $82,617.39 | $466.80 | $0.00 | $467.13 | $83,551.32 |
| 125 | $83,551.32 | $466.80 | $0.00 | $472.41 | $84,490.53 |
| 126 | $84,490.53 | $466.80 | $0.00 | $477.72 | $85,435.05 |
| 127 | $85,435.05 | $466.80 | $0.00 | $483.06 | $86,384.91 |
| 128 | $86,384.91 | $466.80 | $0.00 | $488.43 | $87,340.14 |
| 129 | $87,340.14 | $466.80 | $0.00 | $493.83 | $88,300.77 |
| 130 | $88,300.77 | $466.80 | $0.00 | $499.27 | $89,266.84 |
| 131 | $89,266.84 | $466.80 | $0.00 | $504.73 | $90,238.37 |
| 132 | $90,238.37 | $466.80 | $0.00 | $510.22 | $91,215.39 |
| 133 | $91,215.39 | $466.80 | $0.00 | $515.75 | $92,197.94 |
| 134 | $92,197.94 | $466.80 | $0.00 | $521.30 | $93,186.04 |
| 135 | $93,186.04 | $466.80 | $0.00 | $526.89 | $94,179.73 |
| 136 | $94,179.73 | $466.80 | $0.00 | $532.51 | $95,179.04 |
| 137 | $95,179.04 | $466.80 | $0.00 | $538.16 | $96,184.00 |
| 138 | $96,184.00 | $466.80 | $0.00 | $543.84 | $97,194.64 |
| 139 | $97,194.64 | $466.80 | $0.00 | $549.55 | $98,210.99 |
| 140 | $98,210.99 | $466.80 | $0.00 | $555.30 | $99,233.09 |
| 141 | $99,233.09 | $466.80 | $0.00 | $561.08 | $100,260.97 |
| 142 | $100,260.97 | $466.80 | $0.00 | $566.89 | $101,294.66 |
| 143 | $101,294.66 | $466.80 | $0.00 | $572.73 | $102,334.19 |
| 144 | $102,334.19 | $466.80 | $0.00 | $578.61 | $103,379.60 |
| 145 | $103,379.60 | $466.80 | $0.00 | $584.52 | $104,430.92 |
| 146 | $104,430.92 | $466.80 | $0.00 | $590.47 | $105,488.19 |
| 147 | $105,488.19 | $466.80 | $0.00 | $596.45 | $106,551.44 |
| 148 | $106,551.44 | $466.80 | $0.00 | $602.46 | $107,620.70 |
| 149 | $107,620.70 | $466.80 | $0.00 | $608.50 | $108,696.00 |
| 150 | $108,696.00 | $466.80 | $0.00 | $614.58 | $109,777.38 |
| 151 | $109,777.38 | $466.80 | $0.00 | $620.70 | $110,864.88 |
| 152 | $110,864.88 | $466.80 | $0.00 | $626.85 | $111,958.53 |
| 153 | $111,958.53 | $466.80 | $0.00 | $633.03 | $113,058.36 |
| 154 | $113,058.36 | $466.80 | $0.00 | $639.25 | $114,164.41 |
| 155 | $114,164.41 | $466.80 | $0.00 | $645.50 | $115,276.71 |
| 156 | $115,276.71 | $466.80 | $0.00 | $651.79 | $116,395.30 |
| 157 | $116,395.30 | $466.80 | $0.00 | $658.12 | $117,520.22 |
| 158 | $117,520.22 | $466.80 | $0.00 | $664.48 | $118,651.50 |
| 159 | $118,651.50 | $466.80 | $0.00 | $670.87 | $119,789.17 |
| 160 | $119,789.17 | $466.80 | $0.00 | $677.31 | $120,933.28 |
| 161 | $120,933.28 | $466.80 | $0.00 | $683.77 | $122,083.85 |
| 162 | $122,083.85 | $466.80 | $0.00 | $690.28 | $123,240.93 |
| 163 | $123,240.93 | $466.80 | $0.00 | $696.82 | $124,404.55 |
| 164 | $124,404.55 | $466.80 | $0.00 | $703.40 | $125,574.75 |
| 165 | $125,574.75 | $466.80 | $0.00 | $710.02 | $126,751.57 |
| 166 | $126,751.57 | $466.80 | $0.00 | $716.67 | $127,935.04 |
| 167 | $127,935.04 | $466.80 | $0.00 | $723.36 | $129,125.20 |
| 168 | $129,125.20 | $466.80 | $0.00 | $730.09 | $130,322.09 |
| 169 | $130,322.09 | $466.80 | $0.00 | $736.86 | $131,525.75 |
| 170 | $131,525.75 | $466.80 | $0.00 | $743.67 | $132,736.22 |
| 171 | $132,736.22 | $466.80 | $0.00 | $750.51 | $133,953.53 |
| 172 | $133,953.53 | $466.80 | $0.00 | $757.39 | $135,177.72 |
| 173 | $135,177.72 | $466.80 | $0.00 | $764.31 | $136,408.83 |
| 174 | $136,408.83 | $466.80 | $0.00 | $771.28 | $137,646.91 |
| 175 | $137,646.91 | $466.80 | $0.00 | $778.28 | $138,891.99 |
| 176 | $138,891.99 | $466.80 | $0.00 | $785.32 | $140,144.11 |
| 177 | $140,144.11 | $466.80 | $0.00 | $792.40 | $141,403.31 |
| 178 | $141,403.31 | $466.80 | $0.00 | $799.51 | $142,669.62 |
| 179 | $142,669.62 | $466.80 | $0.00 | $806.67 | $143,943.09 |
| 180 | $143,943.09 | $466.80 | $0.00 | $813.88 | $145,223.77 |
| 181 | $145,223.77 | $466.80 | $0.00 | $821.12 | $146,511.69 |
| 182 | $146,511.69 | $466.80 | $0.00 | $828.40 | $147,806.89 |
| 183 | $147,806.89 | $466.80 | $0.00 | $835.72 | $149,109.41 |
| 184 | $149,109.41 | $466.80 | $0.00 | $843.09 | $150,419.30 |
| 185 | $150,419.30 | $466.80 | $0.00 | $850.49 | $151,736.59 |
| 186 | $151,736.59 | $466.80 | $0.00 | $857.94 | $153,061.33 |
| 187 | $153,061.33 | $466.80 | $0.00 | $865.43 | $154,393.56 |
| 188 | $154,393.56 | $466.80 | $0.00 | $872.96 | $155,733.32 |
| 189 | $155,733.32 | $466.80 | $0.00 | $880.54 | $157,080.66 |
| 190 | $157,080.66 | $466.80 | $0.00 | $888.16 | $158,435.62 |
| 191 | $158,435.62 | $466.80 | $0.00 | $895.82 | $159,798.24 |
| 192 | $159,798.24 | $466.80 | $0.00 | $903.52 | $161,168.56 |
| 193 | $161,168.56 | $466.80 | $0.00 | $911.27 | $162,546.63 |
| 194 | $162,546.63 | $466.80 | $0.00 | $919.06 | $163,932.49 |
| 195 | $163,932.49 | $466.80 | $0.00 | $926.90 | $165,326.19 |
| 196 | $165,326.19 | $466.80 | $0.00 | $934.78 | $166,727.77 |
| 197 | $166,727.77 | $466.80 | $0.00 | $942.70 | $168,137.27 |
| 198 | $168,137.27 | $466.80 | $0.00 | $950.67 | $169,554.74 |
| 199 | $169,554.74 | $466.80 | $0.00 | $958.69 | $170,980.23 |
| 200 | $170,980.23 | $466.80 | $0.00 | $966.75 | $172,413.78 |
| 201 | $172,413.78 | $466.80 | $0.00 | $974.85 | $173,855.43 |
| 202 | $173,855.43 | $466.80 | $0.00 | $983.00 | $175,305.23 |
| 203 | $175,305.23 | $466.80 | $0.00 | $991.20 | $176,763.23 |
| 204 | $176,763.23 | $466.80 | $0.00 | $999.45 | $178,229.48 |
| 205 | $178,229.48 | $466.80 | $0.00 | $1,007.74 | $179,704.02 |
| 206 | $179,704.02 | $466.80 | $0.00 | $1,016.07 | $181,186.89 |
| 207 | $181,186.89 | $466.80 | $0.00 | $1,024.46 | $182,678.15 |
| 208 | $182,678.15 | $466.80 | $0.00 | $1,032.89 | $184,177.84 |
| 209 | $184,177.84 | $466.80 | $0.00 | $1,041.37 | $185,686.01 |
| 210 | $185,686.01 | $466.80 | $0.00 | $1,049.90 | $187,202.71 |
| 211 | $187,202.71 | $466.80 | $0.00 | $1,058.47 | $188,727.98 |
| 212 | $188,727.98 | $466.80 | $0.00 | $1,067.10 | $190,261.88 |
| 213 | $190,261.88 | $466.80 | $0.00 | $1,075.77 | $191,804.45 |
| 214 | $191,804.45 | $466.80 | $0.00 | $1,084.49 | $193,355.74 |
| 215 | $193,355.74 | $466.80 | $0.00 | $1,093.26 | $194,915.80 |
| 216 | $194,915.80 | $466.80 | $0.00 | $1,102.08 | $196,484.68 |
| 217 | $196,484.68 | $466.80 | $54,726.52 | $1,110.95 | $143,335.91 |
| 218 | $143,335.91 | $466.80 | $0.00 | $810.44 | $144,613.15 |
| 219 | $144,613.15 | $466.80 | $0.00 | $817.66 | $145,897.61 |
| 220 | $145,897.61 | $466.80 | $0.00 | $824.93 | $147,189.34 |
| 221 | $147,189.34 | $466.80 | $0.00 | $832.23 | $148,488.37 |
| 222 | $148,488.37 | $466.80 | $0.00 | $839.57 | $149,794.74 |
| 223 | $149,794.74 | $466.80 | $0.00 | $846.96 | $151,108.50 |
| 224 | $151,108.50 | $466.80 | $0.00 | $854.39 | $152,429.69 |
| 225 | $152,429.69 | $466.80 | $0.00 | $861.86 | $153,758.35 |
| 226 | $153,758.35 | $466.80 | $0.00 | $869.37 | $155,094.52 |
| 227 | $155,094.52 | $466.80 | $0.00 | $876.93 | $156,438.25 |
| 228 | $156,438.25 | $466.80 | $0.00 | $884.52 | $157,789.57 |
| 229 | $157,789.57 | $466.80 | $57,462.85 | $892.17 | $101,685.69 |
| 230 | $101,685.69 | $466.80 | $0.00 | $574.95 | $102,727.44 |
| 231 | $102,727.44 | $466.80 | $0.00 | $580.84 | $103,775.08 |
| 232 | $103,775.08 | $466.80 | $0.00 | $586.76 | $104,828.64 |
| 233 | $104,828.64 | $466.80 | $0.00 | $592.72 | $105,888.16 |
| 234 | $105,888.16 | $466.80 | $0.00 | $598.71 | $106,953.67 |
| 235 | $106,953.67 | $466.80 | $0.00 | $604.73 | $108,025.20 |
| 236 | $108,025.20 | $466.80 | $0.00 | $610.79 | $109,102.79 |
| 237 | $109,102.79 | $466.80 | $0.00 | $616.88 | $110,186.47 |
| 238 | $110,186.47 | $466.80 | $0.00 | $623.01 | $111,276.28 |
| 239 | $111,276.28 | $466.80 | $0.00 | $629.17 | $112,372.25 |
| 240 | $112,372.25 | $466.80 | $0.00 | $635.37 | $113,474.42 |
| 241 | $113,474.42 | $466.80 | $60,335.99 | $641.60 | $54,246.83 |
| 242 | $54,246.83 | $466.80 | $0.00 | $306.72 | $55,020.35 |
| 243 | $55,020.35 | $466.80 | $0.00 | $311.09 | $55,798.24 |
| 244 | $55,798.24 | $466.80 | $0.00 | $315.49 | $56,580.53 |
| 245 | $56,580.53 | $466.80 | $0.00 | $319.91 | $57,367.24 |
| 246 | $57,367.24 | $466.80 | $0.00 | $324.36 | $58,158.40 |
| 247 | $58,158.40 | $466.80 | $0.00 | $328.84 | $58,954.04 |
| 248 | $58,954.04 | $466.80 | $0.00 | $333.33 | $59,754.17 |
| 249 | $59,754.17 | $466.80 | $0.00 | $337.86 | $60,558.83 |
| 250 | $60,558.83 | $466.80 | $0.00 | $342.41 | $61,368.04 |
| 251 | $61,368.04 | $466.80 | $0.00 | $346.98 | $62,181.82 |
| 252 | $62,181.82 | $466.80 | $0.00 | $351.59 | $63,000.21 |
| 253 | $63,000.21 | $0.00 | $63,352.79 | $356.21 | $3.63 |