How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $44,811 |
| Monthly savings required | $355 |
How much will it cost to send your child to Baker College of Auburn Hills in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $179,242.50 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $354.71 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 | $17,280.00 |
| 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 Baker College of Auburn Hills in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $354.71 | $0.00 | $0.00 | $354.71 |
| 2 | $354.71 | $354.71 | $0.00 | $2.01 | $711.43 |
| 3 | $711.43 | $354.71 | $0.00 | $4.02 | $1,070.16 |
| 4 | $1,070.16 | $354.71 | $0.00 | $6.05 | $1,430.92 |
| 5 | $1,430.92 | $354.71 | $0.00 | $8.09 | $1,793.72 |
| 6 | $1,793.72 | $354.71 | $0.00 | $10.14 | $2,158.57 |
| 7 | $2,158.57 | $354.71 | $0.00 | $12.20 | $2,525.48 |
| 8 | $2,525.48 | $354.71 | $0.00 | $14.28 | $2,894.47 |
| 9 | $2,894.47 | $354.71 | $0.00 | $16.37 | $3,265.55 |
| 10 | $3,265.55 | $354.71 | $0.00 | $18.46 | $3,638.72 |
| 11 | $3,638.72 | $354.71 | $0.00 | $20.57 | $4,014.00 |
| 12 | $4,014.00 | $354.71 | $0.00 | $22.70 | $4,391.41 |
| 13 | $4,391.41 | $354.71 | $0.00 | $24.83 | $4,770.95 |
| 14 | $4,770.95 | $354.71 | $0.00 | $26.98 | $5,152.64 |
| 15 | $5,152.64 | $354.71 | $0.00 | $29.13 | $5,536.48 |
| 16 | $5,536.48 | $354.71 | $0.00 | $31.30 | $5,922.49 |
| 17 | $5,922.49 | $354.71 | $0.00 | $33.49 | $6,310.69 |
| 18 | $6,310.69 | $354.71 | $0.00 | $35.68 | $6,701.08 |
| 19 | $6,701.08 | $354.71 | $0.00 | $37.89 | $7,093.68 |
| 20 | $7,093.68 | $354.71 | $0.00 | $40.11 | $7,488.50 |
| 21 | $7,488.50 | $354.71 | $0.00 | $42.34 | $7,885.55 |
| 22 | $7,885.55 | $354.71 | $0.00 | $44.59 | $8,284.85 |
| 23 | $8,284.85 | $354.71 | $0.00 | $46.84 | $8,686.40 |
| 24 | $8,686.40 | $354.71 | $0.00 | $49.11 | $9,090.22 |
| 25 | $9,090.22 | $354.71 | $0.00 | $51.40 | $9,496.33 |
| 26 | $9,496.33 | $354.71 | $0.00 | $53.69 | $9,904.73 |
| 27 | $9,904.73 | $354.71 | $0.00 | $56.00 | $10,315.44 |
| 28 | $10,315.44 | $354.71 | $0.00 | $58.32 | $10,728.47 |
| 29 | $10,728.47 | $354.71 | $0.00 | $60.66 | $11,143.84 |
| 30 | $11,143.84 | $354.71 | $0.00 | $63.01 | $11,561.56 |
| 31 | $11,561.56 | $354.71 | $0.00 | $65.37 | $11,981.64 |
| 32 | $11,981.64 | $354.71 | $0.00 | $67.75 | $12,404.10 |
| 33 | $12,404.10 | $354.71 | $0.00 | $70.13 | $12,828.94 |
| 34 | $12,828.94 | $354.71 | $0.00 | $72.54 | $13,256.19 |
| 35 | $13,256.19 | $354.71 | $0.00 | $74.95 | $13,685.85 |
| 36 | $13,685.85 | $354.71 | $0.00 | $77.38 | $14,117.94 |
| 37 | $14,117.94 | $354.71 | $0.00 | $79.82 | $14,552.47 |
| 38 | $14,552.47 | $354.71 | $0.00 | $82.28 | $14,989.46 |
| 39 | $14,989.46 | $354.71 | $0.00 | $84.75 | $15,428.92 |
| 40 | $15,428.92 | $354.71 | $0.00 | $87.24 | $15,870.87 |
| 41 | $15,870.87 | $354.71 | $0.00 | $89.74 | $16,315.32 |
| 42 | $16,315.32 | $354.71 | $0.00 | $92.25 | $16,762.28 |
| 43 | $16,762.28 | $354.71 | $0.00 | $94.78 | $17,211.77 |
| 44 | $17,211.77 | $354.71 | $0.00 | $97.32 | $17,663.80 |
| 45 | $17,663.80 | $354.71 | $0.00 | $99.87 | $18,118.38 |
| 46 | $18,118.38 | $354.71 | $0.00 | $102.44 | $18,575.53 |
| 47 | $18,575.53 | $354.71 | $0.00 | $105.03 | $19,035.27 |
| 48 | $19,035.27 | $354.71 | $0.00 | $107.63 | $19,497.61 |
| 49 | $19,497.61 | $354.71 | $0.00 | $110.24 | $19,962.56 |
| 50 | $19,962.56 | $354.71 | $0.00 | $112.87 | $20,430.14 |
| 51 | $20,430.14 | $354.71 | $0.00 | $115.51 | $20,900.36 |
| 52 | $20,900.36 | $354.71 | $0.00 | $118.17 | $21,373.24 |
| 53 | $21,373.24 | $354.71 | $0.00 | $120.85 | $21,848.80 |
| 54 | $21,848.80 | $354.71 | $0.00 | $123.54 | $22,327.05 |
| 55 | $22,327.05 | $354.71 | $0.00 | $126.24 | $22,808.00 |
| 56 | $22,808.00 | $354.71 | $0.00 | $128.96 | $23,291.67 |
| 57 | $23,291.67 | $354.71 | $0.00 | $131.69 | $23,778.07 |
| 58 | $23,778.07 | $354.71 | $0.00 | $134.44 | $24,267.22 |
| 59 | $24,267.22 | $354.71 | $0.00 | $137.21 | $24,759.14 |
| 60 | $24,759.14 | $354.71 | $0.00 | $139.99 | $25,253.84 |
| 61 | $25,253.84 | $354.71 | $0.00 | $142.79 | $25,751.34 |
| 62 | $25,751.34 | $354.71 | $0.00 | $145.60 | $26,251.65 |
| 63 | $26,251.65 | $354.71 | $0.00 | $148.43 | $26,754.79 |
| 64 | $26,754.79 | $354.71 | $0.00 | $151.28 | $27,260.78 |
| 65 | $27,260.78 | $354.71 | $0.00 | $154.14 | $27,769.63 |
| 66 | $27,769.63 | $354.71 | $0.00 | $157.01 | $28,281.35 |
| 67 | $28,281.35 | $354.71 | $0.00 | $159.91 | $28,795.97 |
| 68 | $28,795.97 | $354.71 | $0.00 | $162.82 | $29,313.50 |
| 69 | $29,313.50 | $354.71 | $0.00 | $165.74 | $29,833.95 |
| 70 | $29,833.95 | $354.71 | $0.00 | $168.69 | $30,357.35 |
| 71 | $30,357.35 | $354.71 | $0.00 | $171.64 | $30,883.70 |
| 72 | $30,883.70 | $354.71 | $0.00 | $174.62 | $31,413.03 |
| 73 | $31,413.03 | $354.71 | $0.00 | $177.61 | $31,945.35 |
| 74 | $31,945.35 | $354.71 | $0.00 | $180.62 | $32,480.68 |
| 75 | $32,480.68 | $354.71 | $0.00 | $183.65 | $33,019.04 |
| 76 | $33,019.04 | $354.71 | $0.00 | $186.69 | $33,560.44 |
| 77 | $33,560.44 | $354.71 | $0.00 | $189.76 | $34,104.91 |
| 78 | $34,104.91 | $354.71 | $0.00 | $192.83 | $34,652.45 |
| 79 | $34,652.45 | $354.71 | $0.00 | $195.93 | $35,203.09 |
| 80 | $35,203.09 | $354.71 | $0.00 | $199.04 | $35,756.84 |
| 81 | $35,756.84 | $354.71 | $0.00 | $202.17 | $36,313.72 |
| 82 | $36,313.72 | $354.71 | $0.00 | $205.32 | $36,873.75 |
| 83 | $36,873.75 | $354.71 | $0.00 | $208.49 | $37,436.95 |
| 84 | $37,436.95 | $354.71 | $0.00 | $211.67 | $38,003.33 |
| 85 | $38,003.33 | $354.71 | $0.00 | $214.88 | $38,572.92 |
| 86 | $38,572.92 | $354.71 | $0.00 | $218.10 | $39,145.73 |
| 87 | $39,145.73 | $354.71 | $0.00 | $221.34 | $39,721.78 |
| 88 | $39,721.78 | $354.71 | $0.00 | $224.59 | $40,301.08 |
| 89 | $40,301.08 | $354.71 | $0.00 | $227.87 | $40,883.66 |
| 90 | $40,883.66 | $354.71 | $0.00 | $231.16 | $41,469.53 |
| 91 | $41,469.53 | $354.71 | $0.00 | $234.47 | $42,058.71 |
| 92 | $42,058.71 | $354.71 | $0.00 | $237.81 | $42,651.23 |
| 93 | $42,651.23 | $354.71 | $0.00 | $241.16 | $43,247.10 |
| 94 | $43,247.10 | $354.71 | $0.00 | $244.53 | $43,846.34 |
| 95 | $43,846.34 | $354.71 | $0.00 | $247.91 | $44,448.96 |
| 96 | $44,448.96 | $354.71 | $0.00 | $251.32 | $45,054.99 |
| 97 | $45,054.99 | $354.71 | $0.00 | $254.75 | $45,664.45 |
| 98 | $45,664.45 | $354.71 | $0.00 | $258.19 | $46,277.35 |
| 99 | $46,277.35 | $354.71 | $0.00 | $261.66 | $46,893.72 |
| 100 | $46,893.72 | $354.71 | $0.00 | $265.14 | $47,513.57 |
| 101 | $47,513.57 | $354.71 | $0.00 | $268.65 | $48,136.93 |
| 102 | $48,136.93 | $354.71 | $0.00 | $272.17 | $48,763.81 |
| 103 | $48,763.81 | $354.71 | $0.00 | $275.72 | $49,394.24 |
| 104 | $49,394.24 | $354.71 | $0.00 | $279.28 | $50,028.23 |
| 105 | $50,028.23 | $354.71 | $0.00 | $282.87 | $50,665.81 |
| 106 | $50,665.81 | $354.71 | $0.00 | $286.47 | $51,306.99 |
| 107 | $51,306.99 | $354.71 | $0.00 | $290.10 | $51,951.80 |
| 108 | $51,951.80 | $354.71 | $0.00 | $293.74 | $52,600.25 |
| 109 | $52,600.25 | $354.71 | $0.00 | $297.41 | $53,252.37 |
| 110 | $53,252.37 | $354.71 | $0.00 | $301.10 | $53,908.18 |
| 111 | $53,908.18 | $354.71 | $0.00 | $304.80 | $54,567.69 |
| 112 | $54,567.69 | $354.71 | $0.00 | $308.53 | $55,230.93 |
| 113 | $55,230.93 | $354.71 | $0.00 | $312.28 | $55,897.92 |
| 114 | $55,897.92 | $354.71 | $0.00 | $316.05 | $56,568.68 |
| 115 | $56,568.68 | $354.71 | $0.00 | $319.85 | $57,243.24 |
| 116 | $57,243.24 | $354.71 | $0.00 | $323.66 | $57,921.61 |
| 117 | $57,921.61 | $354.71 | $0.00 | $327.50 | $58,603.82 |
| 118 | $58,603.82 | $354.71 | $0.00 | $331.35 | $59,289.88 |
| 119 | $59,289.88 | $354.71 | $0.00 | $335.23 | $59,979.82 |
| 120 | $59,979.82 | $354.71 | $0.00 | $339.13 | $60,673.66 |
| 121 | $60,673.66 | $354.71 | $0.00 | $343.06 | $61,371.43 |
| 122 | $61,371.43 | $354.71 | $0.00 | $347.00 | $62,073.14 |
| 123 | $62,073.14 | $354.71 | $0.00 | $350.97 | $62,778.82 |
| 124 | $62,778.82 | $354.71 | $0.00 | $354.96 | $63,488.49 |
| 125 | $63,488.49 | $354.71 | $0.00 | $358.97 | $64,202.17 |
| 126 | $64,202.17 | $354.71 | $0.00 | $363.01 | $64,919.89 |
| 127 | $64,919.89 | $354.71 | $0.00 | $367.07 | $65,641.67 |
| 128 | $65,641.67 | $354.71 | $0.00 | $371.15 | $66,367.53 |
| 129 | $66,367.53 | $354.71 | $0.00 | $375.25 | $67,097.49 |
| 130 | $67,097.49 | $354.71 | $0.00 | $379.38 | $67,831.58 |
| 131 | $67,831.58 | $354.71 | $0.00 | $383.53 | $68,569.82 |
| 132 | $68,569.82 | $354.71 | $0.00 | $387.70 | $69,312.23 |
| 133 | $69,312.23 | $354.71 | $0.00 | $391.90 | $70,058.84 |
| 134 | $70,058.84 | $354.71 | $0.00 | $396.12 | $70,809.67 |
| 135 | $70,809.67 | $354.71 | $0.00 | $400.37 | $71,564.75 |
| 136 | $71,564.75 | $354.71 | $0.00 | $404.64 | $72,324.10 |
| 137 | $72,324.10 | $354.71 | $0.00 | $408.93 | $73,087.74 |
| 138 | $73,087.74 | $354.71 | $0.00 | $413.25 | $73,855.70 |
| 139 | $73,855.70 | $354.71 | $0.00 | $417.59 | $74,628.00 |
| 140 | $74,628.00 | $354.71 | $0.00 | $421.96 | $75,404.67 |
| 141 | $75,404.67 | $354.71 | $0.00 | $426.35 | $76,185.73 |
| 142 | $76,185.73 | $354.71 | $0.00 | $430.77 | $76,971.21 |
| 143 | $76,971.21 | $354.71 | $0.00 | $435.21 | $77,761.13 |
| 144 | $77,761.13 | $354.71 | $0.00 | $439.67 | $78,555.51 |
| 145 | $78,555.51 | $354.71 | $0.00 | $444.16 | $79,354.38 |
| 146 | $79,354.38 | $354.71 | $0.00 | $448.68 | $80,157.77 |
| 147 | $80,157.77 | $354.71 | $0.00 | $453.22 | $80,965.70 |
| 148 | $80,965.70 | $354.71 | $0.00 | $457.79 | $81,778.20 |
| 149 | $81,778.20 | $354.71 | $0.00 | $462.39 | $82,595.30 |
| 150 | $82,595.30 | $354.71 | $0.00 | $467.01 | $83,417.02 |
| 151 | $83,417.02 | $354.71 | $0.00 | $471.65 | $84,243.38 |
| 152 | $84,243.38 | $354.71 | $0.00 | $476.32 | $85,074.41 |
| 153 | $85,074.41 | $354.71 | $0.00 | $481.02 | $85,910.14 |
| 154 | $85,910.14 | $354.71 | $0.00 | $485.75 | $86,750.60 |
| 155 | $86,750.60 | $354.71 | $0.00 | $490.50 | $87,595.81 |
| 156 | $87,595.81 | $354.71 | $0.00 | $495.28 | $88,445.80 |
| 157 | $88,445.80 | $354.71 | $0.00 | $500.09 | $89,300.60 |
| 158 | $89,300.60 | $354.71 | $0.00 | $504.92 | $90,160.23 |
| 159 | $90,160.23 | $354.71 | $0.00 | $509.78 | $91,024.72 |
| 160 | $91,024.72 | $354.71 | $0.00 | $514.67 | $91,894.10 |
| 161 | $91,894.10 | $354.71 | $0.00 | $519.58 | $92,768.39 |
| 162 | $92,768.39 | $354.71 | $0.00 | $524.53 | $93,647.63 |
| 163 | $93,647.63 | $354.71 | $0.00 | $529.50 | $94,531.84 |
| 164 | $94,531.84 | $354.71 | $0.00 | $534.50 | $95,421.05 |
| 165 | $95,421.05 | $354.71 | $0.00 | $539.52 | $96,315.28 |
| 166 | $96,315.28 | $354.71 | $0.00 | $544.58 | $97,214.57 |
| 167 | $97,214.57 | $354.71 | $0.00 | $549.67 | $98,118.95 |
| 168 | $98,118.95 | $354.71 | $0.00 | $554.78 | $99,028.44 |
| 169 | $99,028.44 | $354.71 | $0.00 | $559.92 | $99,943.07 |
| 170 | $99,943.07 | $354.71 | $0.00 | $565.09 | $100,862.87 |
| 171 | $100,862.87 | $354.71 | $0.00 | $570.29 | $101,787.87 |
| 172 | $101,787.87 | $354.71 | $0.00 | $575.52 | $102,718.10 |
| 173 | $102,718.10 | $354.71 | $0.00 | $580.78 | $103,653.59 |
| 174 | $103,653.59 | $354.71 | $0.00 | $586.07 | $104,594.37 |
| 175 | $104,594.37 | $354.71 | $0.00 | $591.39 | $105,540.47 |
| 176 | $105,540.47 | $354.71 | $0.00 | $596.74 | $106,491.92 |
| 177 | $106,491.92 | $354.71 | $0.00 | $602.12 | $107,448.75 |
| 178 | $107,448.75 | $354.71 | $0.00 | $607.53 | $108,410.99 |
| 179 | $108,410.99 | $354.71 | $0.00 | $612.97 | $109,378.67 |
| 180 | $109,378.67 | $354.71 | $0.00 | $618.44 | $110,351.82 |
| 181 | $110,351.82 | $354.71 | $0.00 | $623.95 | $111,330.48 |
| 182 | $111,330.48 | $354.71 | $0.00 | $629.48 | $112,314.67 |
| 183 | $112,314.67 | $354.71 | $0.00 | $635.04 | $113,304.42 |
| 184 | $113,304.42 | $354.71 | $0.00 | $640.64 | $114,299.77 |
| 185 | $114,299.77 | $354.71 | $0.00 | $646.27 | $115,300.75 |
| 186 | $115,300.75 | $354.71 | $0.00 | $651.93 | $116,307.39 |
| 187 | $116,307.39 | $354.71 | $0.00 | $657.62 | $117,319.72 |
| 188 | $117,319.72 | $354.71 | $0.00 | $663.34 | $118,337.77 |
| 189 | $118,337.77 | $354.71 | $0.00 | $669.10 | $119,361.58 |
| 190 | $119,361.58 | $354.71 | $0.00 | $674.89 | $120,391.18 |
| 191 | $120,391.18 | $354.71 | $0.00 | $680.71 | $121,426.60 |
| 192 | $121,426.60 | $354.71 | $0.00 | $686.56 | $122,467.87 |
| 193 | $122,467.87 | $354.71 | $0.00 | $692.45 | $123,515.03 |
| 194 | $123,515.03 | $354.71 | $0.00 | $698.37 | $124,568.11 |
| 195 | $124,568.11 | $354.71 | $0.00 | $704.33 | $125,627.15 |
| 196 | $125,627.15 | $354.71 | $0.00 | $710.31 | $126,692.17 |
| 197 | $126,692.17 | $354.71 | $0.00 | $716.34 | $127,763.22 |
| 198 | $127,763.22 | $354.71 | $0.00 | $722.39 | $128,840.32 |
| 199 | $128,840.32 | $354.71 | $0.00 | $728.48 | $129,923.51 |
| 200 | $129,923.51 | $354.71 | $0.00 | $734.61 | $131,012.83 |
| 201 | $131,012.83 | $354.71 | $0.00 | $740.77 | $132,108.31 |
| 202 | $132,108.31 | $354.71 | $0.00 | $746.96 | $133,209.98 |
| 203 | $133,209.98 | $354.71 | $0.00 | $753.19 | $134,317.88 |
| 204 | $134,317.88 | $354.71 | $0.00 | $759.45 | $135,432.04 |
| 205 | $135,432.04 | $354.71 | $0.00 | $765.75 | $136,552.50 |
| 206 | $136,552.50 | $354.71 | $0.00 | $772.09 | $137,679.30 |
| 207 | $137,679.30 | $354.71 | $0.00 | $778.46 | $138,812.47 |
| 208 | $138,812.47 | $354.71 | $0.00 | $784.87 | $139,952.05 |
| 209 | $139,952.05 | $354.71 | $0.00 | $791.31 | $141,098.07 |
| 210 | $141,098.07 | $354.71 | $0.00 | $797.79 | $142,250.57 |
| 211 | $142,250.57 | $354.71 | $0.00 | $804.31 | $143,409.59 |
| 212 | $143,409.59 | $354.71 | $0.00 | $810.86 | $144,575.16 |
| 213 | $144,575.16 | $354.71 | $0.00 | $817.45 | $145,747.32 |
| 214 | $145,747.32 | $354.71 | $0.00 | $824.08 | $146,926.11 |
| 215 | $146,926.11 | $354.71 | $0.00 | $830.74 | $148,111.56 |
| 216 | $148,111.56 | $354.71 | $0.00 | $837.44 | $149,303.71 |
| 217 | $149,303.71 | $354.71 | $41,586.38 | $844.18 | $108,916.22 |
| 218 | $108,916.22 | $354.71 | $0.00 | $615.83 | $109,886.76 |
| 219 | $109,886.76 | $354.71 | $0.00 | $621.32 | $110,862.79 |
| 220 | $110,862.79 | $354.71 | $0.00 | $626.83 | $111,844.33 |
| 221 | $111,844.33 | $354.71 | $0.00 | $632.38 | $112,831.42 |
| 222 | $112,831.42 | $354.71 | $0.00 | $637.97 | $113,824.10 |
| 223 | $113,824.10 | $354.71 | $0.00 | $643.58 | $114,822.39 |
| 224 | $114,822.39 | $354.71 | $0.00 | $649.22 | $115,826.32 |
| 225 | $115,826.32 | $354.71 | $0.00 | $654.90 | $116,835.93 |
| 226 | $116,835.93 | $354.71 | $0.00 | $660.61 | $117,851.25 |
| 227 | $117,851.25 | $354.71 | $0.00 | $666.35 | $118,872.31 |
| 228 | $118,872.31 | $354.71 | $0.00 | $672.12 | $119,899.14 |
| 229 | $119,899.14 | $354.71 | $43,665.70 | $677.93 | $77,266.08 |
| 230 | $77,266.08 | $354.71 | $0.00 | $436.87 | $78,057.66 |
| 231 | $78,057.66 | $354.71 | $0.00 | $441.35 | $78,853.72 |
| 232 | $78,853.72 | $354.71 | $0.00 | $445.85 | $79,654.28 |
| 233 | $79,654.28 | $354.71 | $0.00 | $450.38 | $80,459.37 |
| 234 | $80,459.37 | $354.71 | $0.00 | $454.93 | $81,269.01 |
| 235 | $81,269.01 | $354.71 | $0.00 | $459.51 | $82,083.23 |
| 236 | $82,083.23 | $354.71 | $0.00 | $464.11 | $82,902.05 |
| 237 | $82,902.05 | $354.71 | $0.00 | $468.74 | $83,725.50 |
| 238 | $83,725.50 | $354.71 | $0.00 | $473.40 | $84,553.61 |
| 239 | $84,553.61 | $354.71 | $0.00 | $478.08 | $85,386.40 |
| 240 | $85,386.40 | $354.71 | $0.00 | $482.79 | $86,223.90 |
| 241 | $86,223.90 | $354.71 | $45,848.98 | $487.52 | $41,217.15 |
| 242 | $41,217.15 | $354.71 | $0.00 | $233.05 | $41,804.91 |
| 243 | $41,804.91 | $354.71 | $0.00 | $236.37 | $42,395.99 |
| 244 | $42,395.99 | $354.71 | $0.00 | $239.71 | $42,990.41 |
| 245 | $42,990.41 | $354.71 | $0.00 | $243.07 | $43,588.19 |
| 246 | $43,588.19 | $354.71 | $0.00 | $246.45 | $44,189.35 |
| 247 | $44,189.35 | $354.71 | $0.00 | $249.85 | $44,793.91 |
| 248 | $44,793.91 | $354.71 | $0.00 | $253.27 | $45,401.89 |
| 249 | $45,401.89 | $354.71 | $0.00 | $256.71 | $46,013.31 |
| 250 | $46,013.31 | $354.71 | $0.00 | $260.17 | $46,628.19 |
| 251 | $46,628.19 | $354.71 | $0.00 | $263.64 | $47,246.54 |
| 252 | $47,246.54 | $354.71 | $0.00 | $267.14 | $47,868.39 |
| 253 | $47,868.39 | $0.00 | $48,141.43 | $270.65 | ($2.39) |