| Estimated Annual Cost in 2042 | $91,365 |
| Monthly savings required | $722 |
How much will it cost to send your child to Bauder College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $365,458.33 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $722.07 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 | $24,353.00 |
| 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 Bauder College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $722.07 | $0.00 | $0.00 | $722.07 |
| 2 | $722.07 | $722.07 | $0.00 | $4.08 | $1,448.22 |
| 3 | $1,448.22 | $722.07 | $0.00 | $8.19 | $2,178.48 |
| 4 | $2,178.48 | $722.07 | $0.00 | $12.32 | $2,912.87 |
| 5 | $2,912.87 | $722.07 | $0.00 | $16.47 | $3,651.41 |
| 6 | $3,651.41 | $722.07 | $0.00 | $20.65 | $4,394.13 |
| 7 | $4,394.13 | $722.07 | $0.00 | $24.85 | $5,141.05 |
| 8 | $5,141.05 | $722.07 | $0.00 | $29.07 | $5,892.19 |
| 9 | $5,892.19 | $722.07 | $0.00 | $33.32 | $6,647.58 |
| 10 | $6,647.58 | $722.07 | $0.00 | $37.59 | $7,407.24 |
| 11 | $7,407.24 | $722.07 | $0.00 | $41.88 | $8,171.19 |
| 12 | $8,171.19 | $722.07 | $0.00 | $46.20 | $8,939.46 |
| 13 | $8,939.46 | $722.07 | $0.00 | $50.55 | $9,712.08 |
| 14 | $9,712.08 | $722.07 | $0.00 | $54.91 | $10,489.06 |
| 15 | $10,489.06 | $722.07 | $0.00 | $59.31 | $11,270.44 |
| 16 | $11,270.44 | $722.07 | $0.00 | $63.72 | $12,056.23 |
| 17 | $12,056.23 | $722.07 | $0.00 | $68.17 | $12,846.47 |
| 18 | $12,846.47 | $722.07 | $0.00 | $72.64 | $13,641.18 |
| 19 | $13,641.18 | $722.07 | $0.00 | $77.13 | $14,440.38 |
| 20 | $14,440.38 | $722.07 | $0.00 | $81.65 | $15,244.10 |
| 21 | $15,244.10 | $722.07 | $0.00 | $86.19 | $16,052.36 |
| 22 | $16,052.36 | $722.07 | $0.00 | $90.76 | $16,865.19 |
| 23 | $16,865.19 | $722.07 | $0.00 | $95.36 | $17,682.62 |
| 24 | $17,682.62 | $722.07 | $0.00 | $99.98 | $18,504.67 |
| 25 | $18,504.67 | $722.07 | $0.00 | $104.63 | $19,331.37 |
| 26 | $19,331.37 | $722.07 | $0.00 | $109.30 | $20,162.74 |
| 27 | $20,162.74 | $722.07 | $0.00 | $114.00 | $20,998.81 |
| 28 | $20,998.81 | $722.07 | $0.00 | $118.73 | $21,839.61 |
| 29 | $21,839.61 | $722.07 | $0.00 | $123.48 | $22,685.16 |
| 30 | $22,685.16 | $722.07 | $0.00 | $128.27 | $23,535.50 |
| 31 | $23,535.50 | $722.07 | $0.00 | $133.07 | $24,390.64 |
| 32 | $24,390.64 | $722.07 | $0.00 | $137.91 | $25,250.62 |
| 33 | $25,250.62 | $722.07 | $0.00 | $142.77 | $26,115.46 |
| 34 | $26,115.46 | $722.07 | $0.00 | $147.66 | $26,985.19 |
| 35 | $26,985.19 | $722.07 | $0.00 | $152.58 | $27,859.84 |
| 36 | $27,859.84 | $722.07 | $0.00 | $157.52 | $28,739.43 |
| 37 | $28,739.43 | $722.07 | $0.00 | $162.50 | $29,624.00 |
| 38 | $29,624.00 | $722.07 | $0.00 | $167.50 | $30,513.57 |
| 39 | $30,513.57 | $722.07 | $0.00 | $172.53 | $31,408.17 |
| 40 | $31,408.17 | $722.07 | $0.00 | $177.59 | $32,307.83 |
| 41 | $32,307.83 | $722.07 | $0.00 | $182.67 | $33,212.57 |
| 42 | $33,212.57 | $722.07 | $0.00 | $187.79 | $34,122.43 |
| 43 | $34,122.43 | $722.07 | $0.00 | $192.93 | $35,037.43 |
| 44 | $35,037.43 | $722.07 | $0.00 | $198.11 | $35,957.61 |
| 45 | $35,957.61 | $722.07 | $0.00 | $203.31 | $36,882.99 |
| 46 | $36,882.99 | $722.07 | $0.00 | $208.54 | $37,813.60 |
| 47 | $37,813.60 | $722.07 | $0.00 | $213.80 | $38,749.47 |
| 48 | $38,749.47 | $722.07 | $0.00 | $219.10 | $39,690.64 |
| 49 | $39,690.64 | $722.07 | $0.00 | $224.42 | $40,637.13 |
| 50 | $40,637.13 | $722.07 | $0.00 | $229.77 | $41,588.97 |
| 51 | $41,588.97 | $722.07 | $0.00 | $235.15 | $42,546.19 |
| 52 | $42,546.19 | $722.07 | $0.00 | $240.56 | $43,508.82 |
| 53 | $43,508.82 | $722.07 | $0.00 | $246.01 | $44,476.90 |
| 54 | $44,476.90 | $722.07 | $0.00 | $251.48 | $45,450.45 |
| 55 | $45,450.45 | $722.07 | $0.00 | $256.98 | $46,429.50 |
| 56 | $46,429.50 | $722.07 | $0.00 | $262.52 | $47,414.09 |
| 57 | $47,414.09 | $722.07 | $0.00 | $268.09 | $48,404.25 |
| 58 | $48,404.25 | $722.07 | $0.00 | $273.68 | $49,400.00 |
| 59 | $49,400.00 | $722.07 | $0.00 | $279.31 | $50,401.38 |
| 60 | $50,401.38 | $722.07 | $0.00 | $284.98 | $51,408.43 |
| 61 | $51,408.43 | $722.07 | $0.00 | $290.67 | $52,421.17 |
| 62 | $52,421.17 | $722.07 | $0.00 | $296.40 | $53,439.64 |
| 63 | $53,439.64 | $722.07 | $0.00 | $302.16 | $54,463.87 |
| 64 | $54,463.87 | $722.07 | $0.00 | $307.95 | $55,493.89 |
| 65 | $55,493.89 | $722.07 | $0.00 | $313.77 | $56,529.73 |
| 66 | $56,529.73 | $722.07 | $0.00 | $319.63 | $57,571.43 |
| 67 | $57,571.43 | $722.07 | $0.00 | $325.52 | $58,619.02 |
| 68 | $58,619.02 | $722.07 | $0.00 | $331.44 | $59,672.53 |
| 69 | $59,672.53 | $722.07 | $0.00 | $337.40 | $60,732.00 |
| 70 | $60,732.00 | $722.07 | $0.00 | $343.39 | $61,797.46 |
| 71 | $61,797.46 | $722.07 | $0.00 | $349.41 | $62,868.94 |
| 72 | $62,868.94 | $722.07 | $0.00 | $355.47 | $63,946.48 |
| 73 | $63,946.48 | $722.07 | $0.00 | $361.56 | $65,030.11 |
| 74 | $65,030.11 | $722.07 | $0.00 | $367.69 | $66,119.87 |
| 75 | $66,119.87 | $722.07 | $0.00 | $373.85 | $67,215.79 |
| 76 | $67,215.79 | $722.07 | $0.00 | $380.05 | $68,317.91 |
| 77 | $68,317.91 | $722.07 | $0.00 | $386.28 | $69,426.26 |
| 78 | $69,426.26 | $722.07 | $0.00 | $392.55 | $70,540.88 |
| 79 | $70,540.88 | $722.07 | $0.00 | $398.85 | $71,661.80 |
| 80 | $71,661.80 | $722.07 | $0.00 | $405.19 | $72,789.06 |
| 81 | $72,789.06 | $722.07 | $0.00 | $411.56 | $73,922.69 |
| 82 | $73,922.69 | $722.07 | $0.00 | $417.97 | $75,062.73 |
| 83 | $75,062.73 | $722.07 | $0.00 | $424.42 | $76,209.22 |
| 84 | $76,209.22 | $722.07 | $0.00 | $430.90 | $77,362.19 |
| 85 | $77,362.19 | $722.07 | $0.00 | $437.42 | $78,521.68 |
| 86 | $78,521.68 | $722.07 | $0.00 | $443.97 | $79,687.72 |
| 87 | $79,687.72 | $722.07 | $0.00 | $450.57 | $80,860.36 |
| 88 | $80,860.36 | $722.07 | $0.00 | $457.20 | $82,039.63 |
| 89 | $82,039.63 | $722.07 | $0.00 | $463.86 | $83,225.56 |
| 90 | $83,225.56 | $722.07 | $0.00 | $470.57 | $84,418.20 |
| 91 | $84,418.20 | $722.07 | $0.00 | $477.31 | $85,617.58 |
| 92 | $85,617.58 | $722.07 | $0.00 | $484.09 | $86,823.74 |
| 93 | $86,823.74 | $722.07 | $0.00 | $490.91 | $88,036.72 |
| 94 | $88,036.72 | $722.07 | $0.00 | $497.77 | $89,256.56 |
| 95 | $89,256.56 | $722.07 | $0.00 | $504.67 | $90,483.30 |
| 96 | $90,483.30 | $722.07 | $0.00 | $511.61 | $91,716.98 |
| 97 | $91,716.98 | $722.07 | $0.00 | $518.58 | $92,957.63 |
| 98 | $92,957.63 | $722.07 | $0.00 | $525.60 | $94,205.30 |
| 99 | $94,205.30 | $722.07 | $0.00 | $532.65 | $95,460.02 |
| 100 | $95,460.02 | $722.07 | $0.00 | $539.74 | $96,721.83 |
| 101 | $96,721.83 | $722.07 | $0.00 | $546.88 | $97,990.78 |
| 102 | $97,990.78 | $722.07 | $0.00 | $554.05 | $99,266.90 |
| 103 | $99,266.90 | $722.07 | $0.00 | $561.27 | $100,550.24 |
| 104 | $100,550.24 | $722.07 | $0.00 | $568.53 | $101,840.84 |
| 105 | $101,840.84 | $722.07 | $0.00 | $575.82 | $103,138.73 |
| 106 | $103,138.73 | $722.07 | $0.00 | $583.16 | $104,443.96 |
| 107 | $104,443.96 | $722.07 | $0.00 | $590.54 | $105,756.57 |
| 108 | $105,756.57 | $722.07 | $0.00 | $597.96 | $107,076.60 |
| 109 | $107,076.60 | $722.07 | $0.00 | $605.43 | $108,404.10 |
| 110 | $108,404.10 | $722.07 | $0.00 | $612.93 | $109,739.10 |
| 111 | $109,739.10 | $722.07 | $0.00 | $620.48 | $111,081.65 |
| 112 | $111,081.65 | $722.07 | $0.00 | $628.07 | $112,431.79 |
| 113 | $112,431.79 | $722.07 | $0.00 | $635.71 | $113,789.57 |
| 114 | $113,789.57 | $722.07 | $0.00 | $643.38 | $115,155.02 |
| 115 | $115,155.02 | $722.07 | $0.00 | $651.10 | $116,528.19 |
| 116 | $116,528.19 | $722.07 | $0.00 | $658.87 | $117,909.13 |
| 117 | $117,909.13 | $722.07 | $0.00 | $666.68 | $119,297.88 |
| 118 | $119,297.88 | $722.07 | $0.00 | $674.53 | $120,694.48 |
| 119 | $120,694.48 | $722.07 | $0.00 | $682.42 | $122,098.97 |
| 120 | $122,098.97 | $722.07 | $0.00 | $690.37 | $123,511.41 |
| 121 | $123,511.41 | $722.07 | $0.00 | $698.35 | $124,931.83 |
| 122 | $124,931.83 | $722.07 | $0.00 | $706.38 | $126,360.28 |
| 123 | $126,360.28 | $722.07 | $0.00 | $714.46 | $127,796.81 |
| 124 | $127,796.81 | $722.07 | $0.00 | $722.58 | $129,241.46 |
| 125 | $129,241.46 | $722.07 | $0.00 | $730.75 | $130,694.28 |
| 126 | $130,694.28 | $722.07 | $0.00 | $738.96 | $132,155.31 |
| 127 | $132,155.31 | $722.07 | $0.00 | $747.23 | $133,624.61 |
| 128 | $133,624.61 | $722.07 | $0.00 | $755.53 | $135,102.21 |
| 129 | $135,102.21 | $722.07 | $0.00 | $763.89 | $136,588.17 |
| 130 | $136,588.17 | $722.07 | $0.00 | $772.29 | $138,082.53 |
| 131 | $138,082.53 | $722.07 | $0.00 | $780.74 | $139,585.34 |
| 132 | $139,585.34 | $722.07 | $0.00 | $789.24 | $141,096.65 |
| 133 | $141,096.65 | $722.07 | $0.00 | $797.78 | $142,616.50 |
| 134 | $142,616.50 | $722.07 | $0.00 | $806.37 | $144,144.94 |
| 135 | $144,144.94 | $722.07 | $0.00 | $815.02 | $145,682.03 |
| 136 | $145,682.03 | $722.07 | $0.00 | $823.71 | $147,227.81 |
| 137 | $147,227.81 | $722.07 | $0.00 | $832.45 | $148,782.33 |
| 138 | $148,782.33 | $722.07 | $0.00 | $841.24 | $150,345.64 |
| 139 | $150,345.64 | $722.07 | $0.00 | $850.08 | $151,917.79 |
| 140 | $151,917.79 | $722.07 | $0.00 | $858.97 | $153,498.83 |
| 141 | $153,498.83 | $722.07 | $0.00 | $867.90 | $155,088.80 |
| 142 | $155,088.80 | $722.07 | $0.00 | $876.89 | $156,687.76 |
| 143 | $156,687.76 | $722.07 | $0.00 | $885.94 | $158,295.77 |
| 144 | $158,295.77 | $722.07 | $0.00 | $895.03 | $159,912.87 |
| 145 | $159,912.87 | $722.07 | $0.00 | $904.17 | $161,539.11 |
| 146 | $161,539.11 | $722.07 | $0.00 | $913.37 | $163,174.55 |
| 147 | $163,174.55 | $722.07 | $0.00 | $922.61 | $164,819.23 |
| 148 | $164,819.23 | $722.07 | $0.00 | $931.91 | $166,473.21 |
| 149 | $166,473.21 | $722.07 | $0.00 | $941.26 | $168,136.54 |
| 150 | $168,136.54 | $722.07 | $0.00 | $950.67 | $169,809.28 |
| 151 | $169,809.28 | $722.07 | $0.00 | $960.13 | $171,491.48 |
| 152 | $171,491.48 | $722.07 | $0.00 | $969.64 | $173,183.19 |
| 153 | $173,183.19 | $722.07 | $0.00 | $979.20 | $174,884.46 |
| 154 | $174,884.46 | $722.07 | $0.00 | $988.82 | $176,595.35 |
| 155 | $176,595.35 | $722.07 | $0.00 | $998.50 | $178,315.92 |
| 156 | $178,315.92 | $722.07 | $0.00 | $1,008.22 | $180,046.21 |
| 157 | $180,046.21 | $722.07 | $0.00 | $1,018.01 | $181,786.29 |
| 158 | $181,786.29 | $722.07 | $0.00 | $1,027.85 | $183,536.21 |
| 159 | $183,536.21 | $722.07 | $0.00 | $1,037.74 | $185,296.02 |
| 160 | $185,296.02 | $722.07 | $0.00 | $1,047.69 | $187,065.78 |
| 161 | $187,065.78 | $722.07 | $0.00 | $1,057.70 | $188,845.55 |
| 162 | $188,845.55 | $722.07 | $0.00 | $1,067.76 | $190,635.38 |
| 163 | $190,635.38 | $722.07 | $0.00 | $1,077.88 | $192,435.33 |
| 164 | $192,435.33 | $722.07 | $0.00 | $1,088.06 | $194,245.46 |
| 165 | $194,245.46 | $722.07 | $0.00 | $1,098.29 | $196,065.82 |
| 166 | $196,065.82 | $722.07 | $0.00 | $1,108.58 | $197,896.47 |
| 167 | $197,896.47 | $722.07 | $0.00 | $1,118.94 | $199,737.48 |
| 168 | $199,737.48 | $722.07 | $0.00 | $1,129.34 | $201,588.89 |
| 169 | $201,588.89 | $722.07 | $0.00 | $1,139.81 | $203,450.77 |
| 170 | $203,450.77 | $722.07 | $0.00 | $1,150.34 | $205,323.18 |
| 171 | $205,323.18 | $722.07 | $0.00 | $1,160.93 | $207,206.18 |
| 172 | $207,206.18 | $722.07 | $0.00 | $1,171.57 | $209,099.82 |
| 173 | $209,099.82 | $722.07 | $0.00 | $1,182.28 | $211,004.17 |
| 174 | $211,004.17 | $722.07 | $0.00 | $1,193.05 | $212,919.29 |
| 175 | $212,919.29 | $722.07 | $0.00 | $1,203.88 | $214,845.24 |
| 176 | $214,845.24 | $722.07 | $0.00 | $1,214.77 | $216,782.08 |
| 177 | $216,782.08 | $722.07 | $0.00 | $1,225.72 | $218,729.87 |
| 178 | $218,729.87 | $722.07 | $0.00 | $1,236.73 | $220,688.67 |
| 179 | $220,688.67 | $722.07 | $0.00 | $1,247.81 | $222,658.55 |
| 180 | $222,658.55 | $722.07 | $0.00 | $1,258.94 | $224,639.56 |
| 181 | $224,639.56 | $722.07 | $0.00 | $1,270.14 | $226,631.77 |
| 182 | $226,631.77 | $722.07 | $0.00 | $1,281.41 | $228,635.25 |
| 183 | $228,635.25 | $722.07 | $0.00 | $1,292.74 | $230,650.06 |
| 184 | $230,650.06 | $722.07 | $0.00 | $1,304.13 | $232,676.26 |
| 185 | $232,676.26 | $722.07 | $0.00 | $1,315.59 | $234,713.92 |
| 186 | $234,713.92 | $722.07 | $0.00 | $1,327.11 | $236,763.10 |
| 187 | $236,763.10 | $722.07 | $0.00 | $1,338.69 | $238,823.86 |
| 188 | $238,823.86 | $722.07 | $0.00 | $1,350.34 | $240,896.27 |
| 189 | $240,896.27 | $722.07 | $0.00 | $1,362.06 | $242,980.40 |
| 190 | $242,980.40 | $722.07 | $0.00 | $1,373.85 | $245,076.32 |
| 191 | $245,076.32 | $722.07 | $0.00 | $1,385.70 | $247,184.09 |
| 192 | $247,184.09 | $722.07 | $0.00 | $1,397.61 | $249,303.77 |
| 193 | $249,303.77 | $722.07 | $0.00 | $1,409.60 | $251,435.44 |
| 194 | $251,435.44 | $722.07 | $0.00 | $1,421.65 | $253,579.16 |
| 195 | $253,579.16 | $722.07 | $0.00 | $1,433.77 | $255,735.00 |
| 196 | $255,735.00 | $722.07 | $0.00 | $1,445.96 | $257,903.03 |
| 197 | $257,903.03 | $722.07 | $0.00 | $1,458.22 | $260,083.32 |
| 198 | $260,083.32 | $722.07 | $0.00 | $1,470.55 | $262,275.94 |
| 199 | $262,275.94 | $722.07 | $0.00 | $1,482.95 | $264,480.96 |
| 200 | $264,480.96 | $722.07 | $0.00 | $1,495.41 | $266,698.44 |
| 201 | $266,698.44 | $722.07 | $0.00 | $1,507.95 | $268,928.46 |
| 202 | $268,928.46 | $722.07 | $0.00 | $1,520.56 | $271,171.09 |
| 203 | $271,171.09 | $722.07 | $0.00 | $1,533.24 | $273,426.40 |
| 204 | $273,426.40 | $722.07 | $0.00 | $1,545.99 | $275,694.46 |
| 205 | $275,694.46 | $722.07 | $0.00 | $1,558.82 | $277,975.35 |
| 206 | $277,975.35 | $722.07 | $0.00 | $1,571.71 | $280,269.13 |
| 207 | $280,269.13 | $722.07 | $0.00 | $1,584.68 | $282,575.88 |
| 208 | $282,575.88 | $722.07 | $0.00 | $1,597.73 | $284,895.68 |
| 209 | $284,895.68 | $722.07 | $0.00 | $1,610.84 | $287,228.59 |
| 210 | $287,228.59 | $722.07 | $0.00 | $1,624.03 | $289,574.69 |
| 211 | $289,574.69 | $722.07 | $0.00 | $1,637.30 | $291,934.06 |
| 212 | $291,934.06 | $722.07 | $0.00 | $1,650.64 | $294,306.77 |
| 213 | $294,306.77 | $722.07 | $0.00 | $1,664.05 | $296,692.89 |
| 214 | $296,692.89 | $722.07 | $0.00 | $1,677.54 | $299,092.50 |
| 215 | $299,092.50 | $722.07 | $0.00 | $1,691.11 | $301,505.68 |
| 216 | $301,505.68 | $722.07 | $0.00 | $1,704.76 | $303,932.51 |
| 217 | $303,932.51 | $722.07 | $82,311.49 | $1,718.48 | $224,061.57 |
| 218 | $224,061.57 | $722.07 | $0.00 | $1,266.88 | $226,050.52 |
| 219 | $226,050.52 | $722.07 | $0.00 | $1,278.12 | $228,050.71 |
| 220 | $228,050.71 | $722.07 | $0.00 | $1,289.43 | $230,062.21 |
| 221 | $230,062.21 | $722.07 | $0.00 | $1,300.81 | $232,085.09 |
| 222 | $232,085.09 | $722.07 | $0.00 | $1,312.24 | $234,119.40 |
| 223 | $234,119.40 | $722.07 | $0.00 | $1,323.75 | $236,165.22 |
| 224 | $236,165.22 | $722.07 | $0.00 | $1,335.31 | $238,222.60 |
| 225 | $238,222.60 | $722.07 | $0.00 | $1,346.95 | $240,291.62 |
| 226 | $240,291.62 | $722.07 | $0.00 | $1,358.64 | $242,372.33 |
| 227 | $242,372.33 | $722.07 | $0.00 | $1,370.41 | $244,464.81 |
| 228 | $244,464.81 | $722.07 | $0.00 | $1,382.24 | $246,569.12 |
| 229 | $246,569.12 | $722.07 | $88,073.30 | $1,394.14 | $160,612.03 |
| 230 | $160,612.03 | $722.07 | $0.00 | $908.12 | $162,242.22 |
| 231 | $162,242.22 | $722.07 | $0.00 | $917.34 | $163,881.63 |
| 232 | $163,881.63 | $722.07 | $0.00 | $926.61 | $165,530.31 |
| 233 | $165,530.31 | $722.07 | $0.00 | $935.93 | $167,188.31 |
| 234 | $167,188.31 | $722.07 | $0.00 | $945.31 | $168,855.69 |
| 235 | $168,855.69 | $722.07 | $0.00 | $954.73 | $170,532.49 |
| 236 | $170,532.49 | $722.07 | $0.00 | $964.22 | $172,218.78 |
| 237 | $172,218.78 | $722.07 | $0.00 | $973.75 | $173,914.60 |
| 238 | $173,914.60 | $722.07 | $0.00 | $983.34 | $175,620.01 |
| 239 | $175,620.01 | $722.07 | $0.00 | $992.98 | $177,335.06 |
| 240 | $177,335.06 | $722.07 | $0.00 | $1,002.68 | $179,059.81 |
| 241 | $179,059.81 | $722.07 | $94,238.43 | $1,012.43 | $86,555.88 |
| 242 | $86,555.88 | $722.07 | $0.00 | $489.40 | $87,767.35 |
| 243 | $87,767.35 | $722.07 | $0.00 | $496.25 | $88,985.67 |
| 244 | $88,985.67 | $722.07 | $0.00 | $503.14 | $90,210.88 |
| 245 | $90,210.88 | $722.07 | $0.00 | $510.07 | $91,443.02 |
| 246 | $91,443.02 | $722.07 | $0.00 | $517.03 | $92,682.12 |
| 247 | $92,682.12 | $722.07 | $0.00 | $524.04 | $93,928.23 |
| 248 | $93,928.23 | $722.07 | $0.00 | $531.08 | $95,181.38 |
| 249 | $95,181.38 | $722.07 | $0.00 | $538.17 | $96,441.62 |
| 250 | $96,441.62 | $722.07 | $0.00 | $545.29 | $97,708.98 |
| 251 | $97,708.98 | $722.07 | $0.00 | $552.46 | $98,983.51 |
| 252 | $98,983.51 | $722.07 | $0.00 | $559.67 | $100,265.25 |
| 253 | $100,265.25 | $0.00 | $100,835.12 | $566.91 | -$2.96 |