How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $59,021 |
| Monthly savings required | $467 |
How much will it cost to send your child to Bryant & Stratton College Hampton in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $236,085.60 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $467.21 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 | $22,760.00 |
| 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 Hampton in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $467.21 | $0.00 | $0.00 | $467.21 |
| 2 | $467.21 | $467.21 | $0.00 | $2.64 | $937.06 |
| 3 | $937.06 | $467.21 | $0.00 | $5.30 | $1,409.57 |
| 4 | $1,409.57 | $467.21 | $0.00 | $7.97 | $1,884.75 |
| 5 | $1,884.75 | $467.21 | $0.00 | $10.66 | $2,362.62 |
| 6 | $2,362.62 | $467.21 | $0.00 | $13.36 | $2,843.19 |
| 7 | $2,843.19 | $467.21 | $0.00 | $16.08 | $3,326.48 |
| 8 | $3,326.48 | $467.21 | $0.00 | $18.81 | $3,812.50 |
| 9 | $3,812.50 | $467.21 | $0.00 | $21.56 | $4,301.27 |
| 10 | $4,301.27 | $467.21 | $0.00 | $24.32 | $4,792.80 |
| 11 | $4,792.80 | $467.21 | $0.00 | $27.10 | $5,287.11 |
| 12 | $5,287.11 | $467.21 | $0.00 | $29.89 | $5,784.21 |
| 13 | $5,784.21 | $467.21 | $0.00 | $32.70 | $6,284.12 |
| 14 | $6,284.12 | $467.21 | $0.00 | $35.53 | $6,786.86 |
| 15 | $6,786.86 | $467.21 | $0.00 | $38.37 | $7,292.44 |
| 16 | $7,292.44 | $467.21 | $0.00 | $41.23 | $7,800.88 |
| 17 | $7,800.88 | $467.21 | $0.00 | $44.11 | $8,312.20 |
| 18 | $8,312.20 | $467.21 | $0.00 | $47.00 | $8,826.41 |
| 19 | $8,826.41 | $467.21 | $0.00 | $49.91 | $9,343.53 |
| 20 | $9,343.53 | $467.21 | $0.00 | $52.83 | $9,863.57 |
| 21 | $9,863.57 | $467.21 | $0.00 | $55.77 | $10,386.55 |
| 22 | $10,386.55 | $467.21 | $0.00 | $58.73 | $10,912.49 |
| 23 | $10,912.49 | $467.21 | $0.00 | $61.70 | $11,441.40 |
| 24 | $11,441.40 | $467.21 | $0.00 | $64.69 | $11,973.30 |
| 25 | $11,973.30 | $467.21 | $0.00 | $67.70 | $12,508.21 |
| 26 | $12,508.21 | $467.21 | $0.00 | $70.72 | $13,046.14 |
| 27 | $13,046.14 | $467.21 | $0.00 | $73.76 | $13,587.11 |
| 28 | $13,587.11 | $467.21 | $0.00 | $76.82 | $14,131.14 |
| 29 | $14,131.14 | $467.21 | $0.00 | $79.90 | $14,678.25 |
| 30 | $14,678.25 | $467.21 | $0.00 | $82.99 | $15,228.45 |
| 31 | $15,228.45 | $467.21 | $0.00 | $86.10 | $15,781.76 |
| 32 | $15,781.76 | $467.21 | $0.00 | $89.23 | $16,338.20 |
| 33 | $16,338.20 | $467.21 | $0.00 | $92.38 | $16,897.79 |
| 34 | $16,897.79 | $467.21 | $0.00 | $95.54 | $17,460.54 |
| 35 | $17,460.54 | $467.21 | $0.00 | $98.72 | $18,026.47 |
| 36 | $18,026.47 | $467.21 | $0.00 | $101.92 | $18,595.60 |
| 37 | $18,595.60 | $467.21 | $0.00 | $105.14 | $19,167.95 |
| 38 | $19,167.95 | $467.21 | $0.00 | $108.38 | $19,743.54 |
| 39 | $19,743.54 | $467.21 | $0.00 | $111.63 | $20,322.38 |
| 40 | $20,322.38 | $467.21 | $0.00 | $114.91 | $20,904.50 |
| 41 | $20,904.50 | $467.21 | $0.00 | $118.20 | $21,489.91 |
| 42 | $21,489.91 | $467.21 | $0.00 | $121.51 | $22,078.63 |
| 43 | $22,078.63 | $467.21 | $0.00 | $124.84 | $22,670.68 |
| 44 | $22,670.68 | $467.21 | $0.00 | $128.18 | $23,266.07 |
| 45 | $23,266.07 | $467.21 | $0.00 | $131.55 | $23,864.83 |
| 46 | $23,864.83 | $467.21 | $0.00 | $134.94 | $24,466.98 |
| 47 | $24,466.98 | $467.21 | $0.00 | $138.34 | $25,072.53 |
| 48 | $25,072.53 | $467.21 | $0.00 | $141.76 | $25,681.50 |
| 49 | $25,681.50 | $467.21 | $0.00 | $145.21 | $26,293.92 |
| 50 | $26,293.92 | $467.21 | $0.00 | $148.67 | $26,909.80 |
| 51 | $26,909.80 | $467.21 | $0.00 | $152.15 | $27,529.16 |
| 52 | $27,529.16 | $467.21 | $0.00 | $155.65 | $28,152.02 |
| 53 | $28,152.02 | $467.21 | $0.00 | $159.18 | $28,778.41 |
| 54 | $28,778.41 | $467.21 | $0.00 | $162.72 | $29,408.34 |
| 55 | $29,408.34 | $467.21 | $0.00 | $166.28 | $30,041.83 |
| 56 | $30,041.83 | $467.21 | $0.00 | $169.86 | $30,678.90 |
| 57 | $30,678.90 | $467.21 | $0.00 | $173.46 | $31,319.57 |
| 58 | $31,319.57 | $467.21 | $0.00 | $177.09 | $31,963.87 |
| 59 | $31,963.87 | $467.21 | $0.00 | $180.73 | $32,611.81 |
| 60 | $32,611.81 | $467.21 | $0.00 | $184.39 | $33,263.41 |
| 61 | $33,263.41 | $467.21 | $0.00 | $188.08 | $33,918.70 |
| 62 | $33,918.70 | $467.21 | $0.00 | $191.78 | $34,577.69 |
| 63 | $34,577.69 | $467.21 | $0.00 | $195.51 | $35,240.41 |
| 64 | $35,240.41 | $467.21 | $0.00 | $199.25 | $35,906.87 |
| 65 | $35,906.87 | $467.21 | $0.00 | $203.02 | $36,577.10 |
| 66 | $36,577.10 | $467.21 | $0.00 | $206.81 | $37,251.12 |
| 67 | $37,251.12 | $467.21 | $0.00 | $210.62 | $37,928.95 |
| 68 | $37,928.95 | $467.21 | $0.00 | $214.46 | $38,610.62 |
| 69 | $38,610.62 | $467.21 | $0.00 | $218.31 | $39,296.14 |
| 70 | $39,296.14 | $467.21 | $0.00 | $222.19 | $39,985.54 |
| 71 | $39,985.54 | $467.21 | $0.00 | $226.08 | $40,678.83 |
| 72 | $40,678.83 | $467.21 | $0.00 | $230.00 | $41,376.04 |
| 73 | $41,376.04 | $467.21 | $0.00 | $233.95 | $42,077.20 |
| 74 | $42,077.20 | $467.21 | $0.00 | $237.91 | $42,782.32 |
| 75 | $42,782.32 | $467.21 | $0.00 | $241.90 | $43,491.43 |
| 76 | $43,491.43 | $467.21 | $0.00 | $245.91 | $44,204.55 |
| 77 | $44,204.55 | $467.21 | $0.00 | $249.94 | $44,921.70 |
| 78 | $44,921.70 | $467.21 | $0.00 | $253.99 | $45,642.90 |
| 79 | $45,642.90 | $467.21 | $0.00 | $258.07 | $46,368.18 |
| 80 | $46,368.18 | $467.21 | $0.00 | $262.17 | $47,097.56 |
| 81 | $47,097.56 | $467.21 | $0.00 | $266.30 | $47,831.07 |
| 82 | $47,831.07 | $467.21 | $0.00 | $270.44 | $48,568.72 |
| 83 | $48,568.72 | $467.21 | $0.00 | $274.61 | $49,310.54 |
| 84 | $49,310.54 | $467.21 | $0.00 | $278.81 | $50,056.56 |
| 85 | $50,056.56 | $467.21 | $0.00 | $283.03 | $50,806.80 |
| 86 | $50,806.80 | $467.21 | $0.00 | $287.27 | $51,561.28 |
| 87 | $51,561.28 | $467.21 | $0.00 | $291.53 | $52,320.02 |
| 88 | $52,320.02 | $467.21 | $0.00 | $295.82 | $53,083.05 |
| 89 | $53,083.05 | $467.21 | $0.00 | $300.14 | $53,850.40 |
| 90 | $53,850.40 | $467.21 | $0.00 | $304.48 | $54,622.09 |
| 91 | $54,622.09 | $467.21 | $0.00 | $308.84 | $55,398.14 |
| 92 | $55,398.14 | $467.21 | $0.00 | $313.23 | $56,178.58 |
| 93 | $56,178.58 | $467.21 | $0.00 | $317.64 | $56,963.43 |
| 94 | $56,963.43 | $467.21 | $0.00 | $322.08 | $57,752.72 |
| 95 | $57,752.72 | $467.21 | $0.00 | $326.54 | $58,546.47 |
| 96 | $58,546.47 | $467.21 | $0.00 | $331.03 | $59,344.71 |
| 97 | $59,344.71 | $467.21 | $0.00 | $335.54 | $60,147.46 |
| 98 | $60,147.46 | $467.21 | $0.00 | $340.08 | $60,954.75 |
| 99 | $60,954.75 | $467.21 | $0.00 | $344.65 | $61,766.61 |
| 100 | $61,766.61 | $467.21 | $0.00 | $349.24 | $62,583.06 |
| 101 | $62,583.06 | $467.21 | $0.00 | $353.85 | $63,404.12 |
| 102 | $63,404.12 | $467.21 | $0.00 | $358.50 | $64,229.83 |
| 103 | $64,229.83 | $467.21 | $0.00 | $363.16 | $65,060.20 |
| 104 | $65,060.20 | $467.21 | $0.00 | $367.86 | $65,895.27 |
| 105 | $65,895.27 | $467.21 | $0.00 | $372.58 | $66,735.06 |
| 106 | $66,735.06 | $467.21 | $0.00 | $377.33 | $67,579.60 |
| 107 | $67,579.60 | $467.21 | $0.00 | $382.10 | $68,428.91 |
| 108 | $68,428.91 | $467.21 | $0.00 | $386.91 | $69,283.03 |
| 109 | $69,283.03 | $467.21 | $0.00 | $391.74 | $70,141.98 |
| 110 | $70,141.98 | $467.21 | $0.00 | $396.59 | $71,005.78 |
| 111 | $71,005.78 | $467.21 | $0.00 | $401.48 | $71,874.47 |
| 112 | $71,874.47 | $467.21 | $0.00 | $406.39 | $72,748.07 |
| 113 | $72,748.07 | $467.21 | $0.00 | $411.33 | $73,626.61 |
| 114 | $73,626.61 | $467.21 | $0.00 | $416.30 | $74,510.12 |
| 115 | $74,510.12 | $467.21 | $0.00 | $421.29 | $75,398.62 |
| 116 | $75,398.62 | $467.21 | $0.00 | $426.31 | $76,292.14 |
| 117 | $76,292.14 | $467.21 | $0.00 | $431.37 | $77,190.72 |
| 118 | $77,190.72 | $467.21 | $0.00 | $436.45 | $78,094.38 |
| 119 | $78,094.38 | $467.21 | $0.00 | $441.56 | $79,003.15 |
| 120 | $79,003.15 | $467.21 | $0.00 | $446.70 | $79,917.06 |
| 121 | $79,917.06 | $467.21 | $0.00 | $451.86 | $80,836.13 |
| 122 | $80,836.13 | $467.21 | $0.00 | $457.06 | $81,760.40 |
| 123 | $81,760.40 | $467.21 | $0.00 | $462.29 | $82,689.90 |
| 124 | $82,689.90 | $467.21 | $0.00 | $467.54 | $83,624.65 |
| 125 | $83,624.65 | $467.21 | $0.00 | $472.83 | $84,564.69 |
| 126 | $84,564.69 | $467.21 | $0.00 | $478.14 | $85,510.04 |
| 127 | $85,510.04 | $467.21 | $0.00 | $483.49 | $86,460.74 |
| 128 | $86,460.74 | $467.21 | $0.00 | $488.86 | $87,416.81 |
| 129 | $87,416.81 | $467.21 | $0.00 | $494.27 | $88,378.29 |
| 130 | $88,378.29 | $467.21 | $0.00 | $499.70 | $89,345.20 |
| 131 | $89,345.20 | $467.21 | $0.00 | $505.17 | $90,317.58 |
| 132 | $90,317.58 | $467.21 | $0.00 | $510.67 | $91,295.46 |
| 133 | $91,295.46 | $467.21 | $0.00 | $516.20 | $92,278.87 |
| 134 | $92,278.87 | $467.21 | $0.00 | $521.76 | $93,267.84 |
| 135 | $93,267.84 | $467.21 | $0.00 | $527.35 | $94,262.40 |
| 136 | $94,262.40 | $467.21 | $0.00 | $532.97 | $95,262.58 |
| 137 | $95,262.58 | $467.21 | $0.00 | $538.63 | $96,268.42 |
| 138 | $96,268.42 | $467.21 | $0.00 | $544.32 | $97,279.95 |
| 139 | $97,279.95 | $467.21 | $0.00 | $550.03 | $98,297.19 |
| 140 | $98,297.19 | $467.21 | $0.00 | $555.79 | $99,320.19 |
| 141 | $99,320.19 | $467.21 | $0.00 | $561.57 | $100,348.97 |
| 142 | $100,348.97 | $467.21 | $0.00 | $567.39 | $101,383.57 |
| 143 | $101,383.57 | $467.21 | $0.00 | $573.24 | $102,424.02 |
| 144 | $102,424.02 | $467.21 | $0.00 | $579.12 | $103,470.35 |
| 145 | $103,470.35 | $467.21 | $0.00 | $585.04 | $104,522.60 |
| 146 | $104,522.60 | $467.21 | $0.00 | $590.99 | $105,580.80 |
| 147 | $105,580.80 | $467.21 | $0.00 | $596.97 | $106,644.98 |
| 148 | $106,644.98 | $467.21 | $0.00 | $602.99 | $107,715.18 |
| 149 | $107,715.18 | $467.21 | $0.00 | $609.04 | $108,791.43 |
| 150 | $108,791.43 | $467.21 | $0.00 | $615.12 | $109,873.76 |
| 151 | $109,873.76 | $467.21 | $0.00 | $621.24 | $110,962.21 |
| 152 | $110,962.21 | $467.21 | $0.00 | $627.40 | $112,056.82 |
| 153 | $112,056.82 | $467.21 | $0.00 | $633.59 | $113,157.62 |
| 154 | $113,157.62 | $467.21 | $0.00 | $639.81 | $114,264.64 |
| 155 | $114,264.64 | $467.21 | $0.00 | $646.07 | $115,377.92 |
| 156 | $115,377.92 | $467.21 | $0.00 | $652.36 | $116,497.49 |
| 157 | $116,497.49 | $467.21 | $0.00 | $658.69 | $117,623.39 |
| 158 | $117,623.39 | $467.21 | $0.00 | $665.06 | $118,755.66 |
| 159 | $118,755.66 | $467.21 | $0.00 | $671.46 | $119,894.33 |
| 160 | $119,894.33 | $467.21 | $0.00 | $677.90 | $121,039.44 |
| 161 | $121,039.44 | $467.21 | $0.00 | $684.37 | $122,191.02 |
| 162 | $122,191.02 | $467.21 | $0.00 | $690.89 | $123,349.12 |
| 163 | $123,349.12 | $467.21 | $0.00 | $697.43 | $124,513.76 |
| 164 | $124,513.76 | $467.21 | $0.00 | $704.02 | $125,684.99 |
| 165 | $125,684.99 | $467.21 | $0.00 | $710.64 | $126,862.84 |
| 166 | $126,862.84 | $467.21 | $0.00 | $717.30 | $128,047.35 |
| 167 | $128,047.35 | $467.21 | $0.00 | $724.00 | $129,238.56 |
| 168 | $129,238.56 | $467.21 | $0.00 | $730.73 | $130,436.50 |
| 169 | $130,436.50 | $467.21 | $0.00 | $737.51 | $131,641.22 |
| 170 | $131,641.22 | $467.21 | $0.00 | $744.32 | $132,852.75 |
| 171 | $132,852.75 | $467.21 | $0.00 | $751.17 | $134,071.13 |
| 172 | $134,071.13 | $467.21 | $0.00 | $758.06 | $135,296.40 |
| 173 | $135,296.40 | $467.21 | $0.00 | $764.99 | $136,528.60 |
| 174 | $136,528.60 | $467.21 | $0.00 | $771.95 | $137,767.76 |
| 175 | $137,767.76 | $467.21 | $0.00 | $778.96 | $139,013.93 |
| 176 | $139,013.93 | $467.21 | $0.00 | $786.00 | $140,267.14 |
| 177 | $140,267.14 | $467.21 | $0.00 | $793.09 | $141,527.44 |
| 178 | $141,527.44 | $467.21 | $0.00 | $800.22 | $142,794.87 |
| 179 | $142,794.87 | $467.21 | $0.00 | $807.38 | $144,069.46 |
| 180 | $144,069.46 | $467.21 | $0.00 | $814.59 | $145,351.26 |
| 181 | $145,351.26 | $467.21 | $0.00 | $821.84 | $146,640.31 |
| 182 | $146,640.31 | $467.21 | $0.00 | $829.13 | $147,936.65 |
| 183 | $147,936.65 | $467.21 | $0.00 | $836.46 | $149,240.32 |
| 184 | $149,240.32 | $467.21 | $0.00 | $843.83 | $150,551.36 |
| 185 | $150,551.36 | $467.21 | $0.00 | $851.24 | $151,869.81 |
| 186 | $151,869.81 | $467.21 | $0.00 | $858.69 | $153,195.71 |
| 187 | $153,195.71 | $467.21 | $0.00 | $866.19 | $154,529.11 |
| 188 | $154,529.11 | $467.21 | $0.00 | $873.73 | $155,870.05 |
| 189 | $155,870.05 | $467.21 | $0.00 | $881.31 | $157,218.57 |
| 190 | $157,218.57 | $467.21 | $0.00 | $888.94 | $158,574.72 |
| 191 | $158,574.72 | $467.21 | $0.00 | $896.60 | $159,938.53 |
| 192 | $159,938.53 | $467.21 | $0.00 | $904.32 | $161,310.06 |
| 193 | $161,310.06 | $467.21 | $0.00 | $912.07 | $162,689.34 |
| 194 | $162,689.34 | $467.21 | $0.00 | $919.87 | $164,076.42 |
| 195 | $164,076.42 | $467.21 | $0.00 | $927.71 | $165,471.34 |
| 196 | $165,471.34 | $467.21 | $0.00 | $935.60 | $166,874.15 |
| 197 | $166,874.15 | $467.21 | $0.00 | $943.53 | $168,284.89 |
| 198 | $168,284.89 | $467.21 | $0.00 | $951.51 | $169,703.61 |
| 199 | $169,703.61 | $467.21 | $0.00 | $959.53 | $171,130.35 |
| 200 | $171,130.35 | $467.21 | $0.00 | $967.60 | $172,565.16 |
| 201 | $172,565.16 | $467.21 | $0.00 | $975.71 | $174,008.08 |
| 202 | $174,008.08 | $467.21 | $0.00 | $983.87 | $175,459.16 |
| 203 | $175,459.16 | $467.21 | $0.00 | $992.07 | $176,918.44 |
| 204 | $176,918.44 | $467.21 | $0.00 | $1,000.32 | $178,385.97 |
| 205 | $178,385.97 | $467.21 | $0.00 | $1,008.62 | $179,861.80 |
| 206 | $179,861.80 | $467.21 | $0.00 | $1,016.96 | $181,345.97 |
| 207 | $181,345.97 | $467.21 | $0.00 | $1,025.36 | $182,838.54 |
| 208 | $182,838.54 | $467.21 | $0.00 | $1,033.80 | $184,339.55 |
| 209 | $184,339.55 | $467.21 | $0.00 | $1,042.28 | $185,849.04 |
| 210 | $185,849.04 | $467.21 | $0.00 | $1,050.82 | $187,367.07 |
| 211 | $187,367.07 | $467.21 | $0.00 | $1,059.40 | $188,893.68 |
| 212 | $188,893.68 | $467.21 | $0.00 | $1,068.03 | $190,428.92 |
| 213 | $190,428.92 | $467.21 | $0.00 | $1,076.71 | $191,972.84 |
| 214 | $191,972.84 | $467.21 | $0.00 | $1,085.44 | $193,525.49 |
| 215 | $193,525.49 | $467.21 | $0.00 | $1,094.22 | $195,086.92 |
| 216 | $195,086.92 | $467.21 | $0.00 | $1,103.05 | $196,657.18 |
| 217 | $196,657.18 | $467.21 | $54,774.65 | $1,111.93 | $143,461.67 |
| 218 | $143,461.67 | $467.21 | $0.00 | $811.15 | $144,740.03 |
| 219 | $144,740.03 | $467.21 | $0.00 | $818.38 | $146,025.62 |
| 220 | $146,025.62 | $467.21 | $0.00 | $825.65 | $147,318.48 |
| 221 | $147,318.48 | $467.21 | $0.00 | $832.96 | $148,618.65 |
| 222 | $148,618.65 | $467.21 | $0.00 | $840.31 | $149,926.17 |
| 223 | $149,926.17 | $467.21 | $0.00 | $847.70 | $151,241.08 |
| 224 | $151,241.08 | $467.21 | $0.00 | $855.14 | $152,563.43 |
| 225 | $152,563.43 | $467.21 | $0.00 | $862.62 | $153,893.26 |
| 226 | $153,893.26 | $467.21 | $0.00 | $870.13 | $155,230.60 |
| 227 | $155,230.60 | $467.21 | $0.00 | $877.70 | $156,575.51 |
| 228 | $156,575.51 | $467.21 | $0.00 | $885.30 | $157,928.02 |
| 229 | $157,928.02 | $467.21 | $57,513.39 | $892.95 | $101,774.79 |
| 230 | $101,774.79 | $467.21 | $0.00 | $575.45 | $102,817.45 |
| 231 | $102,817.45 | $467.21 | $0.00 | $581.34 | $103,866.00 |
| 232 | $103,866.00 | $467.21 | $0.00 | $587.27 | $104,920.48 |
| 233 | $104,920.48 | $467.21 | $0.00 | $593.24 | $105,980.93 |
| 234 | $105,980.93 | $467.21 | $0.00 | $599.23 | $107,047.37 |
| 235 | $107,047.37 | $467.21 | $0.00 | $605.26 | $108,119.84 |
| 236 | $108,119.84 | $467.21 | $0.00 | $611.33 | $109,198.38 |
| 237 | $109,198.38 | $467.21 | $0.00 | $617.42 | $110,283.01 |
| 238 | $110,283.01 | $467.21 | $0.00 | $623.56 | $111,373.78 |
| 239 | $111,373.78 | $467.21 | $0.00 | $629.72 | $112,470.71 |
| 240 | $112,470.71 | $467.21 | $0.00 | $635.93 | $113,573.85 |
| 241 | $113,573.85 | $467.21 | $60,389.06 | $642.16 | $54,294.16 |
| 242 | $54,294.16 | $467.21 | $0.00 | $306.99 | $55,068.36 |
| 243 | $55,068.36 | $467.21 | $0.00 | $311.36 | $55,846.93 |
| 244 | $55,846.93 | $467.21 | $0.00 | $315.77 | $56,629.91 |
| 245 | $56,629.91 | $467.21 | $0.00 | $320.19 | $57,417.31 |
| 246 | $57,417.31 | $467.21 | $0.00 | $324.65 | $58,209.17 |
| 247 | $58,209.17 | $467.21 | $0.00 | $329.12 | $59,005.50 |
| 248 | $59,005.50 | $467.21 | $0.00 | $333.63 | $59,806.34 |
| 249 | $59,806.34 | $467.21 | $0.00 | $338.15 | $60,611.70 |
| 250 | $60,611.70 | $467.21 | $0.00 | $342.71 | $61,421.62 |
| 251 | $61,421.62 | $467.21 | $0.00 | $347.29 | $62,236.12 |
| 252 | $62,236.12 | $467.21 | $0.00 | $351.89 | $63,055.22 |
| 253 | $63,055.22 | $0.00 | $63,408.51 | $356.52 | $3.23 |