| Estimated Annual Cost in 2042 | $95,330 |
| Monthly savings required | $753 |
How much will it cost to send your child to Baker College of Flint in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $381,320.42 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $753.41 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 | $25,410.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Baker College of Flint in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $753.41 | $0.00 | $0.00 | $753.41 |
| 2 | $753.41 | $753.41 | $0.00 | $4.26 | $1,511.08 |
| 3 | $1,511.08 | $753.41 | $0.00 | $8.54 | $2,273.03 |
| 4 | $2,273.03 | $753.41 | $0.00 | $12.85 | $3,039.29 |
| 5 | $3,039.29 | $753.41 | $0.00 | $17.18 | $3,809.88 |
| 6 | $3,809.88 | $753.41 | $0.00 | $21.54 | $4,584.83 |
| 7 | $4,584.83 | $753.41 | $0.00 | $25.92 | $5,364.16 |
| 8 | $5,364.16 | $753.41 | $0.00 | $30.33 | $6,147.90 |
| 9 | $6,147.90 | $753.41 | $0.00 | $34.76 | $6,936.07 |
| 10 | $6,936.07 | $753.41 | $0.00 | $39.22 | $7,728.70 |
| 11 | $7,728.70 | $753.41 | $0.00 | $43.70 | $8,525.81 |
| 12 | $8,525.81 | $753.41 | $0.00 | $48.21 | $9,327.43 |
| 13 | $9,327.43 | $753.41 | $0.00 | $52.74 | $10,133.58 |
| 14 | $10,133.58 | $753.41 | $0.00 | $57.30 | $10,944.29 |
| 15 | $10,944.29 | $753.41 | $0.00 | $61.88 | $11,759.58 |
| 16 | $11,759.58 | $753.41 | $0.00 | $66.49 | $12,579.48 |
| 17 | $12,579.48 | $753.41 | $0.00 | $71.13 | $13,404.02 |
| 18 | $13,404.02 | $753.41 | $0.00 | $75.79 | $14,233.22 |
| 19 | $14,233.22 | $753.41 | $0.00 | $80.48 | $15,067.11 |
| 20 | $15,067.11 | $753.41 | $0.00 | $85.19 | $15,905.71 |
| 21 | $15,905.71 | $753.41 | $0.00 | $89.93 | $16,749.05 |
| 22 | $16,749.05 | $753.41 | $0.00 | $94.70 | $17,597.16 |
| 23 | $17,597.16 | $753.41 | $0.00 | $99.50 | $18,450.07 |
| 24 | $18,450.07 | $753.41 | $0.00 | $104.32 | $19,307.80 |
| 25 | $19,307.80 | $753.41 | $0.00 | $109.17 | $20,170.38 |
| 26 | $20,170.38 | $753.41 | $0.00 | $114.05 | $21,037.84 |
| 27 | $21,037.84 | $753.41 | $0.00 | $118.95 | $21,910.20 |
| 28 | $21,910.20 | $753.41 | $0.00 | $123.88 | $22,787.49 |
| 29 | $22,787.49 | $753.41 | $0.00 | $128.84 | $23,669.74 |
| 30 | $23,669.74 | $753.41 | $0.00 | $133.83 | $24,556.98 |
| 31 | $24,556.98 | $753.41 | $0.00 | $138.85 | $25,449.24 |
| 32 | $25,449.24 | $753.41 | $0.00 | $143.89 | $26,346.54 |
| 33 | $26,346.54 | $753.41 | $0.00 | $148.97 | $27,248.92 |
| 34 | $27,248.92 | $753.41 | $0.00 | $154.07 | $28,156.40 |
| 35 | $28,156.40 | $753.41 | $0.00 | $159.20 | $29,069.01 |
| 36 | $29,069.01 | $753.41 | $0.00 | $164.36 | $29,986.78 |
| 37 | $29,986.78 | $753.41 | $0.00 | $169.55 | $30,909.74 |
| 38 | $30,909.74 | $753.41 | $0.00 | $174.77 | $31,837.92 |
| 39 | $31,837.92 | $753.41 | $0.00 | $180.02 | $32,771.35 |
| 40 | $32,771.35 | $753.41 | $0.00 | $185.29 | $33,710.05 |
| 41 | $33,710.05 | $753.41 | $0.00 | $190.60 | $34,654.06 |
| 42 | $34,654.06 | $753.41 | $0.00 | $195.94 | $35,603.41 |
| 43 | $35,603.41 | $753.41 | $0.00 | $201.31 | $36,558.13 |
| 44 | $36,558.13 | $753.41 | $0.00 | $206.70 | $37,518.24 |
| 45 | $37,518.24 | $753.41 | $0.00 | $212.13 | $38,483.78 |
| 46 | $38,483.78 | $753.41 | $0.00 | $217.59 | $39,454.78 |
| 47 | $39,454.78 | $753.41 | $0.00 | $223.08 | $40,431.27 |
| 48 | $40,431.27 | $753.41 | $0.00 | $228.60 | $41,413.28 |
| 49 | $41,413.28 | $753.41 | $0.00 | $234.16 | $42,400.85 |
| 50 | $42,400.85 | $753.41 | $0.00 | $239.74 | $43,394.00 |
| 51 | $43,394.00 | $753.41 | $0.00 | $245.36 | $44,392.77 |
| 52 | $44,392.77 | $753.41 | $0.00 | $251.00 | $45,397.18 |
| 53 | $45,397.18 | $753.41 | $0.00 | $256.68 | $46,407.27 |
| 54 | $46,407.27 | $753.41 | $0.00 | $262.39 | $47,423.07 |
| 55 | $47,423.07 | $753.41 | $0.00 | $268.14 | $48,444.62 |
| 56 | $48,444.62 | $753.41 | $0.00 | $273.91 | $49,471.94 |
| 57 | $49,471.94 | $753.41 | $0.00 | $279.72 | $50,505.07 |
| 58 | $50,505.07 | $753.41 | $0.00 | $285.56 | $51,544.04 |
| 59 | $51,544.04 | $753.41 | $0.00 | $291.44 | $52,588.89 |
| 60 | $52,588.89 | $753.41 | $0.00 | $297.35 | $53,639.65 |
| 61 | $53,639.65 | $753.41 | $0.00 | $303.29 | $54,696.35 |
| 62 | $54,696.35 | $753.41 | $0.00 | $309.26 | $55,759.02 |
| 63 | $55,759.02 | $753.41 | $0.00 | $315.27 | $56,827.70 |
| 64 | $56,827.70 | $753.41 | $0.00 | $321.31 | $57,902.42 |
| 65 | $57,902.42 | $753.41 | $0.00 | $327.39 | $58,983.22 |
| 66 | $58,983.22 | $753.41 | $0.00 | $333.50 | $60,070.13 |
| 67 | $60,070.13 | $753.41 | $0.00 | $339.65 | $61,163.19 |
| 68 | $61,163.19 | $753.41 | $0.00 | $345.83 | $62,262.43 |
| 69 | $62,262.43 | $753.41 | $0.00 | $352.04 | $63,367.88 |
| 70 | $63,367.88 | $753.41 | $0.00 | $358.29 | $64,479.58 |
| 71 | $64,479.58 | $753.41 | $0.00 | $364.58 | $65,597.57 |
| 72 | $65,597.57 | $753.41 | $0.00 | $370.90 | $66,721.88 |
| 73 | $66,721.88 | $753.41 | $0.00 | $377.26 | $67,852.55 |
| 74 | $67,852.55 | $753.41 | $0.00 | $383.65 | $68,989.61 |
| 75 | $68,989.61 | $753.41 | $0.00 | $390.08 | $70,133.10 |
| 76 | $70,133.10 | $753.41 | $0.00 | $396.54 | $71,283.05 |
| 77 | $71,283.05 | $753.41 | $0.00 | $403.04 | $72,439.50 |
| 78 | $72,439.50 | $753.41 | $0.00 | $409.58 | $73,602.49 |
| 79 | $73,602.49 | $753.41 | $0.00 | $416.16 | $74,772.06 |
| 80 | $74,772.06 | $753.41 | $0.00 | $422.77 | $75,948.24 |
| 81 | $75,948.24 | $753.41 | $0.00 | $429.42 | $77,131.07 |
| 82 | $77,131.07 | $753.41 | $0.00 | $436.11 | $78,320.59 |
| 83 | $78,320.59 | $753.41 | $0.00 | $442.84 | $79,516.84 |
| 84 | $79,516.84 | $753.41 | $0.00 | $449.60 | $80,719.85 |
| 85 | $80,719.85 | $753.41 | $0.00 | $456.40 | $81,929.66 |
| 86 | $81,929.66 | $753.41 | $0.00 | $463.24 | $83,146.31 |
| 87 | $83,146.31 | $753.41 | $0.00 | $470.12 | $84,369.84 |
| 88 | $84,369.84 | $753.41 | $0.00 | $477.04 | $85,600.29 |
| 89 | $85,600.29 | $753.41 | $0.00 | $484.00 | $86,837.70 |
| 90 | $86,837.70 | $753.41 | $0.00 | $490.99 | $88,082.10 |
| 91 | $88,082.10 | $753.41 | $0.00 | $498.03 | $89,333.54 |
| 92 | $89,333.54 | $753.41 | $0.00 | $505.10 | $90,592.05 |
| 93 | $90,592.05 | $753.41 | $0.00 | $512.22 | $91,857.68 |
| 94 | $91,857.68 | $753.41 | $0.00 | $519.38 | $93,130.47 |
| 95 | $93,130.47 | $753.41 | $0.00 | $526.57 | $94,410.45 |
| 96 | $94,410.45 | $753.41 | $0.00 | $533.81 | $95,697.67 |
| 97 | $95,697.67 | $753.41 | $0.00 | $541.09 | $96,992.17 |
| 98 | $96,992.17 | $753.41 | $0.00 | $548.41 | $98,293.99 |
| 99 | $98,293.99 | $753.41 | $0.00 | $555.77 | $99,603.17 |
| 100 | $99,603.17 | $753.41 | $0.00 | $563.17 | $100,919.75 |
| 101 | $100,919.75 | $753.41 | $0.00 | $570.61 | $102,243.77 |
| 102 | $102,243.77 | $753.41 | $0.00 | $578.10 | $103,575.28 |
| 103 | $103,575.28 | $753.41 | $0.00 | $585.63 | $104,914.32 |
| 104 | $104,914.32 | $753.41 | $0.00 | $593.20 | $106,260.93 |
| 105 | $106,260.93 | $753.41 | $0.00 | $600.81 | $107,615.15 |
| 106 | $107,615.15 | $753.41 | $0.00 | $608.47 | $108,977.03 |
| 107 | $108,977.03 | $753.41 | $0.00 | $616.17 | $110,346.61 |
| 108 | $110,346.61 | $753.41 | $0.00 | $623.92 | $111,723.94 |
| 109 | $111,723.94 | $753.41 | $0.00 | $631.70 | $113,109.05 |
| 110 | $113,109.05 | $753.41 | $0.00 | $639.54 | $114,502.00 |
| 111 | $114,502.00 | $753.41 | $0.00 | $647.41 | $115,902.82 |
| 112 | $115,902.82 | $753.41 | $0.00 | $655.33 | $117,311.56 |
| 113 | $117,311.56 | $753.41 | $0.00 | $663.30 | $118,728.27 |
| 114 | $118,728.27 | $753.41 | $0.00 | $671.31 | $120,152.99 |
| 115 | $120,152.99 | $753.41 | $0.00 | $679.36 | $121,585.76 |
| 116 | $121,585.76 | $753.41 | $0.00 | $687.46 | $123,026.63 |
| 117 | $123,026.63 | $753.41 | $0.00 | $695.61 | $124,475.65 |
| 118 | $124,475.65 | $753.41 | $0.00 | $703.80 | $125,932.86 |
| 119 | $125,932.86 | $753.41 | $0.00 | $712.04 | $127,398.31 |
| 120 | $127,398.31 | $753.41 | $0.00 | $720.33 | $128,872.05 |
| 121 | $128,872.05 | $753.41 | $0.00 | $728.66 | $130,354.12 |
| 122 | $130,354.12 | $753.41 | $0.00 | $737.04 | $131,844.57 |
| 123 | $131,844.57 | $753.41 | $0.00 | $745.47 | $133,343.45 |
| 124 | $133,343.45 | $753.41 | $0.00 | $753.94 | $134,850.80 |
| 125 | $134,850.80 | $753.41 | $0.00 | $762.47 | $136,366.68 |
| 126 | $136,366.68 | $753.41 | $0.00 | $771.04 | $137,891.13 |
| 127 | $137,891.13 | $753.41 | $0.00 | $779.66 | $139,424.20 |
| 128 | $139,424.20 | $753.41 | $0.00 | $788.32 | $140,965.93 |
| 129 | $140,965.93 | $753.41 | $0.00 | $797.04 | $142,516.38 |
| 130 | $142,516.38 | $753.41 | $0.00 | $805.81 | $144,075.60 |
| 131 | $144,075.60 | $753.41 | $0.00 | $814.62 | $145,643.63 |
| 132 | $145,643.63 | $753.41 | $0.00 | $823.49 | $147,220.53 |
| 133 | $147,220.53 | $753.41 | $0.00 | $832.41 | $148,806.35 |
| 134 | $148,806.35 | $753.41 | $0.00 | $841.37 | $150,401.13 |
| 135 | $150,401.13 | $753.41 | $0.00 | $850.39 | $152,004.93 |
| 136 | $152,004.93 | $753.41 | $0.00 | $859.46 | $153,617.80 |
| 137 | $153,617.80 | $753.41 | $0.00 | $868.58 | $155,239.79 |
| 138 | $155,239.79 | $753.41 | $0.00 | $877.75 | $156,870.95 |
| 139 | $156,870.95 | $753.41 | $0.00 | $886.97 | $158,511.33 |
| 140 | $158,511.33 | $753.41 | $0.00 | $896.25 | $160,160.99 |
| 141 | $160,160.99 | $753.41 | $0.00 | $905.57 | $161,819.97 |
| 142 | $161,819.97 | $753.41 | $0.00 | $914.95 | $163,488.33 |
| 143 | $163,488.33 | $753.41 | $0.00 | $924.39 | $165,166.13 |
| 144 | $165,166.13 | $753.41 | $0.00 | $933.87 | $166,853.41 |
| 145 | $166,853.41 | $753.41 | $0.00 | $943.41 | $168,550.23 |
| 146 | $168,550.23 | $753.41 | $0.00 | $953.01 | $170,256.65 |
| 147 | $170,256.65 | $753.41 | $0.00 | $962.66 | $171,972.72 |
| 148 | $171,972.72 | $753.41 | $0.00 | $972.36 | $173,698.49 |
| 149 | $173,698.49 | $753.41 | $0.00 | $982.12 | $175,434.02 |
| 150 | $175,434.02 | $753.41 | $0.00 | $991.93 | $177,179.36 |
| 151 | $177,179.36 | $753.41 | $0.00 | $1,001.80 | $178,934.57 |
| 152 | $178,934.57 | $753.41 | $0.00 | $1,011.72 | $180,699.70 |
| 153 | $180,699.70 | $753.41 | $0.00 | $1,021.70 | $182,474.81 |
| 154 | $182,474.81 | $753.41 | $0.00 | $1,031.74 | $184,259.96 |
| 155 | $184,259.96 | $753.41 | $0.00 | $1,041.83 | $186,055.20 |
| 156 | $186,055.20 | $753.41 | $0.00 | $1,051.98 | $187,860.59 |
| 157 | $187,860.59 | $753.41 | $0.00 | $1,062.19 | $189,676.19 |
| 158 | $189,676.19 | $753.41 | $0.00 | $1,072.46 | $191,502.06 |
| 159 | $191,502.06 | $753.41 | $0.00 | $1,082.78 | $193,338.25 |
| 160 | $193,338.25 | $753.41 | $0.00 | $1,093.16 | $195,184.82 |
| 161 | $195,184.82 | $753.41 | $0.00 | $1,103.60 | $197,041.83 |
| 162 | $197,041.83 | $753.41 | $0.00 | $1,114.10 | $198,909.34 |
| 163 | $198,909.34 | $753.41 | $0.00 | $1,124.66 | $200,787.41 |
| 164 | $200,787.41 | $753.41 | $0.00 | $1,135.28 | $202,676.10 |
| 165 | $202,676.10 | $753.41 | $0.00 | $1,145.96 | $204,575.47 |
| 166 | $204,575.47 | $753.41 | $0.00 | $1,156.70 | $206,485.58 |
| 167 | $206,485.58 | $753.41 | $0.00 | $1,167.50 | $208,406.49 |
| 168 | $208,406.49 | $753.41 | $0.00 | $1,178.36 | $210,338.26 |
| 169 | $210,338.26 | $753.41 | $0.00 | $1,189.28 | $212,280.95 |
| 170 | $212,280.95 | $753.41 | $0.00 | $1,200.27 | $214,234.63 |
| 171 | $214,234.63 | $753.41 | $0.00 | $1,211.31 | $216,199.35 |
| 172 | $216,199.35 | $753.41 | $0.00 | $1,222.42 | $218,175.18 |
| 173 | $218,175.18 | $753.41 | $0.00 | $1,233.59 | $220,162.18 |
| 174 | $220,162.18 | $753.41 | $0.00 | $1,244.83 | $222,160.42 |
| 175 | $222,160.42 | $753.41 | $0.00 | $1,256.13 | $224,169.96 |
| 176 | $224,169.96 | $753.41 | $0.00 | $1,267.49 | $226,190.86 |
| 177 | $226,190.86 | $753.41 | $0.00 | $1,278.92 | $228,223.19 |
| 178 | $228,223.19 | $753.41 | $0.00 | $1,290.41 | $230,267.01 |
| 179 | $230,267.01 | $753.41 | $0.00 | $1,301.96 | $232,322.38 |
| 180 | $232,322.38 | $753.41 | $0.00 | $1,313.58 | $234,389.37 |
| 181 | $234,389.37 | $753.41 | $0.00 | $1,325.27 | $236,468.05 |
| 182 | $236,468.05 | $753.41 | $0.00 | $1,337.02 | $238,558.48 |
| 183 | $238,558.48 | $753.41 | $0.00 | $1,348.84 | $240,660.73 |
| 184 | $240,660.73 | $753.41 | $0.00 | $1,360.73 | $242,774.87 |
| 185 | $242,774.87 | $753.41 | $0.00 | $1,372.68 | $244,900.96 |
| 186 | $244,900.96 | $753.41 | $0.00 | $1,384.71 | $247,039.08 |
| 187 | $247,039.08 | $753.41 | $0.00 | $1,396.79 | $249,189.28 |
| 188 | $249,189.28 | $753.41 | $0.00 | $1,408.95 | $251,351.64 |
| 189 | $251,351.64 | $753.41 | $0.00 | $1,421.18 | $253,526.23 |
| 190 | $253,526.23 | $753.41 | $0.00 | $1,433.47 | $255,713.11 |
| 191 | $255,713.11 | $753.41 | $0.00 | $1,445.84 | $257,912.36 |
| 192 | $257,912.36 | $753.41 | $0.00 | $1,458.27 | $260,124.04 |
| 193 | $260,124.04 | $753.41 | $0.00 | $1,470.78 | $262,348.23 |
| 194 | $262,348.23 | $753.41 | $0.00 | $1,483.36 | $264,585.00 |
| 195 | $264,585.00 | $753.41 | $0.00 | $1,496.00 | $266,834.41 |
| 196 | $266,834.41 | $753.41 | $0.00 | $1,508.72 | $269,096.54 |
| 197 | $269,096.54 | $753.41 | $0.00 | $1,521.51 | $271,371.46 |
| 198 | $271,371.46 | $753.41 | $0.00 | $1,534.37 | $273,659.24 |
| 199 | $273,659.24 | $753.41 | $0.00 | $1,547.31 | $275,959.96 |
| 200 | $275,959.96 | $753.41 | $0.00 | $1,560.32 | $278,273.69 |
| 201 | $278,273.69 | $753.41 | $0.00 | $1,573.40 | $280,600.50 |
| 202 | $280,600.50 | $753.41 | $0.00 | $1,586.56 | $282,940.47 |
| 203 | $282,940.47 | $753.41 | $0.00 | $1,599.79 | $285,293.67 |
| 204 | $285,293.67 | $753.41 | $0.00 | $1,613.09 | $287,660.17 |
| 205 | $287,660.17 | $753.41 | $0.00 | $1,626.47 | $290,040.05 |
| 206 | $290,040.05 | $753.41 | $0.00 | $1,639.93 | $292,433.39 |
| 207 | $292,433.39 | $753.41 | $0.00 | $1,653.46 | $294,840.26 |
| 208 | $294,840.26 | $753.41 | $0.00 | $1,667.07 | $297,260.74 |
| 209 | $297,260.74 | $753.41 | $0.00 | $1,680.76 | $299,694.91 |
| 210 | $299,694.91 | $753.41 | $0.00 | $1,694.52 | $302,142.84 |
| 211 | $302,142.84 | $753.41 | $0.00 | $1,708.36 | $304,604.61 |
| 212 | $304,604.61 | $753.41 | $0.00 | $1,722.28 | $307,080.30 |
| 213 | $307,080.30 | $753.41 | $0.00 | $1,736.28 | $309,569.99 |
| 214 | $309,569.99 | $753.41 | $0.00 | $1,750.35 | $312,073.75 |
| 215 | $312,073.75 | $753.41 | $0.00 | $1,764.51 | $314,591.67 |
| 216 | $314,591.67 | $753.41 | $0.00 | $1,778.75 | $317,123.83 |
| 217 | $317,123.83 | $753.41 | $85,884.08 | $1,793.06 | $233,786.22 |
| 218 | $233,786.22 | $753.41 | $0.00 | $1,321.86 | $235,861.49 |
| 219 | $235,861.49 | $753.41 | $0.00 | $1,333.60 | $237,948.50 |
| 220 | $237,948.50 | $753.41 | $0.00 | $1,345.40 | $240,047.31 |
| 221 | $240,047.31 | $753.41 | $0.00 | $1,357.26 | $242,157.98 |
| 222 | $242,157.98 | $753.41 | $0.00 | $1,369.20 | $244,280.59 |
| 223 | $244,280.59 | $753.41 | $0.00 | $1,381.20 | $246,415.20 |
| 224 | $246,415.20 | $753.41 | $0.00 | $1,393.27 | $248,561.88 |
| 225 | $248,561.88 | $753.41 | $0.00 | $1,405.41 | $250,720.70 |
| 226 | $250,720.70 | $753.41 | $0.00 | $1,417.61 | $252,891.72 |
| 227 | $252,891.72 | $753.41 | $0.00 | $1,429.89 | $255,075.02 |
| 228 | $255,075.02 | $753.41 | $0.00 | $1,442.23 | $257,270.66 |
| 229 | $257,270.66 | $753.41 | $91,895.96 | $1,454.65 | $167,582.76 |
| 230 | $167,582.76 | $753.41 | $0.00 | $947.54 | $169,283.71 |
| 231 | $169,283.71 | $753.41 | $0.00 | $957.15 | $170,994.27 |
| 232 | $170,994.27 | $753.41 | $0.00 | $966.83 | $172,714.51 |
| 233 | $172,714.51 | $753.41 | $0.00 | $976.55 | $174,444.47 |
| 234 | $174,444.47 | $753.41 | $0.00 | $986.33 | $176,184.21 |
| 235 | $176,184.21 | $753.41 | $0.00 | $996.17 | $177,933.79 |
| 236 | $177,933.79 | $753.41 | $0.00 | $1,006.06 | $179,693.26 |
| 237 | $179,693.26 | $753.41 | $0.00 | $1,016.01 | $181,462.68 |
| 238 | $181,462.68 | $753.41 | $0.00 | $1,026.02 | $183,242.11 |
| 239 | $183,242.11 | $753.41 | $0.00 | $1,036.08 | $185,031.60 |
| 240 | $185,031.60 | $753.41 | $0.00 | $1,046.20 | $186,831.21 |
| 241 | $186,831.21 | $753.41 | $98,328.68 | $1,056.37 | $90,312.31 |
| 242 | $90,312.31 | $753.41 | $0.00 | $510.64 | $91,576.36 |
| 243 | $91,576.36 | $753.41 | $0.00 | $517.79 | $92,847.56 |
| 244 | $92,847.56 | $753.41 | $0.00 | $524.97 | $94,125.94 |
| 245 | $94,125.94 | $753.41 | $0.00 | $532.20 | $95,411.55 |
| 246 | $95,411.55 | $753.41 | $0.00 | $539.47 | $96,704.43 |
| 247 | $96,704.43 | $753.41 | $0.00 | $546.78 | $98,004.62 |
| 248 | $98,004.62 | $753.41 | $0.00 | $554.13 | $99,312.16 |
| 249 | $99,312.16 | $753.41 | $0.00 | $561.53 | $100,627.10 |
| 250 | $100,627.10 | $753.41 | $0.00 | $568.96 | $101,949.47 |
| 251 | $101,949.47 | $753.41 | $0.00 | $576.44 | $103,279.32 |
| 252 | $103,279.32 | $753.41 | $0.00 | $583.96 | $104,616.69 |
| 253 | $104,616.69 | $0.00 | $105,211.69 | $591.52 | -$3.48 |