How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $40,143 |
| Monthly savings required | $318 |
How much will it cost to send your child to Baker College of Cadillac in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $160,571.40 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $317.76 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 | $15,480.00 |
| 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 Cadillac in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $317.76 | $0.00 | $0.00 | $317.76 |
| 2 | $317.76 | $317.76 | $0.00 | $1.80 | $637.32 |
| 3 | $637.32 | $317.76 | $0.00 | $3.60 | $958.68 |
| 4 | $958.68 | $317.76 | $0.00 | $5.42 | $1,281.86 |
| 5 | $1,281.86 | $317.76 | $0.00 | $7.25 | $1,606.87 |
| 6 | $1,606.87 | $317.76 | $0.00 | $9.09 | $1,933.72 |
| 7 | $1,933.72 | $317.76 | $0.00 | $10.93 | $2,262.41 |
| 8 | $2,262.41 | $317.76 | $0.00 | $12.79 | $2,592.96 |
| 9 | $2,592.96 | $317.76 | $0.00 | $14.66 | $2,925.38 |
| 10 | $2,925.38 | $317.76 | $0.00 | $16.54 | $3,259.68 |
| 11 | $3,259.68 | $317.76 | $0.00 | $18.43 | $3,595.87 |
| 12 | $3,595.87 | $317.76 | $0.00 | $20.33 | $3,933.96 |
| 13 | $3,933.96 | $317.76 | $0.00 | $22.24 | $4,273.96 |
| 14 | $4,273.96 | $317.76 | $0.00 | $24.17 | $4,615.89 |
| 15 | $4,615.89 | $317.76 | $0.00 | $26.10 | $4,959.75 |
| 16 | $4,959.75 | $317.76 | $0.00 | $28.04 | $5,305.55 |
| 17 | $5,305.55 | $317.76 | $0.00 | $30.00 | $5,653.31 |
| 18 | $5,653.31 | $317.76 | $0.00 | $31.96 | $6,003.03 |
| 19 | $6,003.03 | $317.76 | $0.00 | $33.94 | $6,354.73 |
| 20 | $6,354.73 | $317.76 | $0.00 | $35.93 | $6,708.42 |
| 21 | $6,708.42 | $317.76 | $0.00 | $37.93 | $7,064.11 |
| 22 | $7,064.11 | $317.76 | $0.00 | $39.94 | $7,421.81 |
| 23 | $7,421.81 | $317.76 | $0.00 | $41.96 | $7,781.53 |
| 24 | $7,781.53 | $317.76 | $0.00 | $44.00 | $8,143.29 |
| 25 | $8,143.29 | $317.76 | $0.00 | $46.04 | $8,507.09 |
| 26 | $8,507.09 | $317.76 | $0.00 | $48.10 | $8,872.95 |
| 27 | $8,872.95 | $317.76 | $0.00 | $50.17 | $9,240.88 |
| 28 | $9,240.88 | $317.76 | $0.00 | $52.25 | $9,610.89 |
| 29 | $9,610.89 | $317.76 | $0.00 | $54.34 | $9,982.99 |
| 30 | $9,982.99 | $317.76 | $0.00 | $56.45 | $10,357.20 |
| 31 | $10,357.20 | $317.76 | $0.00 | $58.56 | $10,733.52 |
| 32 | $10,733.52 | $317.76 | $0.00 | $60.69 | $11,111.97 |
| 33 | $11,111.97 | $317.76 | $0.00 | $62.83 | $11,492.56 |
| 34 | $11,492.56 | $317.76 | $0.00 | $64.98 | $11,875.30 |
| 35 | $11,875.30 | $317.76 | $0.00 | $67.14 | $12,260.20 |
| 36 | $12,260.20 | $317.76 | $0.00 | $69.32 | $12,647.28 |
| 37 | $12,647.28 | $317.76 | $0.00 | $71.51 | $13,036.55 |
| 38 | $13,036.55 | $317.76 | $0.00 | $73.71 | $13,428.02 |
| 39 | $13,428.02 | $317.76 | $0.00 | $75.92 | $13,821.70 |
| 40 | $13,821.70 | $317.76 | $0.00 | $78.15 | $14,217.61 |
| 41 | $14,217.61 | $317.76 | $0.00 | $80.39 | $14,615.76 |
| 42 | $14,615.76 | $317.76 | $0.00 | $82.64 | $15,016.16 |
| 43 | $15,016.16 | $317.76 | $0.00 | $84.90 | $15,418.82 |
| 44 | $15,418.82 | $317.76 | $0.00 | $87.18 | $15,823.76 |
| 45 | $15,823.76 | $317.76 | $0.00 | $89.47 | $16,230.99 |
| 46 | $16,230.99 | $317.76 | $0.00 | $91.77 | $16,640.52 |
| 47 | $16,640.52 | $317.76 | $0.00 | $94.09 | $17,052.37 |
| 48 | $17,052.37 | $317.76 | $0.00 | $96.42 | $17,466.55 |
| 49 | $17,466.55 | $317.76 | $0.00 | $98.76 | $17,883.07 |
| 50 | $17,883.07 | $317.76 | $0.00 | $101.11 | $18,301.94 |
| 51 | $18,301.94 | $317.76 | $0.00 | $103.48 | $18,723.18 |
| 52 | $18,723.18 | $317.76 | $0.00 | $105.86 | $19,146.80 |
| 53 | $19,146.80 | $317.76 | $0.00 | $108.26 | $19,572.82 |
| 54 | $19,572.82 | $317.76 | $0.00 | $110.67 | $20,001.25 |
| 55 | $20,001.25 | $317.76 | $0.00 | $113.09 | $20,432.10 |
| 56 | $20,432.10 | $317.76 | $0.00 | $115.53 | $20,865.39 |
| 57 | $20,865.39 | $317.76 | $0.00 | $117.98 | $21,301.13 |
| 58 | $21,301.13 | $317.76 | $0.00 | $120.44 | $21,739.33 |
| 59 | $21,739.33 | $317.76 | $0.00 | $122.92 | $22,180.01 |
| 60 | $22,180.01 | $317.76 | $0.00 | $125.41 | $22,623.18 |
| 61 | $22,623.18 | $317.76 | $0.00 | $127.91 | $23,068.85 |
| 62 | $23,068.85 | $317.76 | $0.00 | $130.43 | $23,517.04 |
| 63 | $23,517.04 | $317.76 | $0.00 | $132.97 | $23,967.77 |
| 64 | $23,967.77 | $317.76 | $0.00 | $135.52 | $24,421.05 |
| 65 | $24,421.05 | $317.76 | $0.00 | $138.08 | $24,876.89 |
| 66 | $24,876.89 | $317.76 | $0.00 | $140.66 | $25,335.31 |
| 67 | $25,335.31 | $317.76 | $0.00 | $143.25 | $25,796.32 |
| 68 | $25,796.32 | $317.76 | $0.00 | $145.86 | $26,259.94 |
| 69 | $26,259.94 | $317.76 | $0.00 | $148.48 | $26,726.18 |
| 70 | $26,726.18 | $317.76 | $0.00 | $151.11 | $27,195.05 |
| 71 | $27,195.05 | $317.76 | $0.00 | $153.76 | $27,666.57 |
| 72 | $27,666.57 | $317.76 | $0.00 | $156.43 | $28,140.76 |
| 73 | $28,140.76 | $317.76 | $0.00 | $159.11 | $28,617.63 |
| 74 | $28,617.63 | $317.76 | $0.00 | $161.81 | $29,097.20 |
| 75 | $29,097.20 | $317.76 | $0.00 | $164.52 | $29,579.48 |
| 76 | $29,579.48 | $317.76 | $0.00 | $167.25 | $30,064.49 |
| 77 | $30,064.49 | $317.76 | $0.00 | $169.99 | $30,552.24 |
| 78 | $30,552.24 | $317.76 | $0.00 | $172.75 | $31,042.75 |
| 79 | $31,042.75 | $317.76 | $0.00 | $175.52 | $31,536.03 |
| 80 | $31,536.03 | $317.76 | $0.00 | $178.31 | $32,032.10 |
| 81 | $32,032.10 | $317.76 | $0.00 | $181.11 | $32,530.97 |
| 82 | $32,530.97 | $317.76 | $0.00 | $183.93 | $33,032.66 |
| 83 | $33,032.66 | $317.76 | $0.00 | $186.77 | $33,537.19 |
| 84 | $33,537.19 | $317.76 | $0.00 | $189.62 | $34,044.57 |
| 85 | $34,044.57 | $317.76 | $0.00 | $192.49 | $34,554.82 |
| 86 | $34,554.82 | $317.76 | $0.00 | $195.38 | $35,067.96 |
| 87 | $35,067.96 | $317.76 | $0.00 | $198.28 | $35,584.00 |
| 88 | $35,584.00 | $317.76 | $0.00 | $201.20 | $36,102.96 |
| 89 | $36,102.96 | $317.76 | $0.00 | $204.13 | $36,624.85 |
| 90 | $36,624.85 | $317.76 | $0.00 | $207.08 | $37,149.69 |
| 91 | $37,149.69 | $317.76 | $0.00 | $210.05 | $37,677.50 |
| 92 | $37,677.50 | $317.76 | $0.00 | $213.03 | $38,208.29 |
| 93 | $38,208.29 | $317.76 | $0.00 | $216.04 | $38,742.09 |
| 94 | $38,742.09 | $317.76 | $0.00 | $219.05 | $39,278.90 |
| 95 | $39,278.90 | $317.76 | $0.00 | $222.09 | $39,818.75 |
| 96 | $39,818.75 | $317.76 | $0.00 | $225.14 | $40,361.65 |
| 97 | $40,361.65 | $317.76 | $0.00 | $228.21 | $40,907.62 |
| 98 | $40,907.62 | $317.76 | $0.00 | $231.30 | $41,456.68 |
| 99 | $41,456.68 | $317.76 | $0.00 | $234.40 | $42,008.84 |
| 100 | $42,008.84 | $317.76 | $0.00 | $237.52 | $42,564.12 |
| 101 | $42,564.12 | $317.76 | $0.00 | $240.66 | $43,122.54 |
| 102 | $43,122.54 | $317.76 | $0.00 | $243.82 | $43,684.12 |
| 103 | $43,684.12 | $317.76 | $0.00 | $247.00 | $44,248.88 |
| 104 | $44,248.88 | $317.76 | $0.00 | $250.19 | $44,816.83 |
| 105 | $44,816.83 | $317.76 | $0.00 | $253.40 | $45,387.99 |
| 106 | $45,387.99 | $317.76 | $0.00 | $256.63 | $45,962.38 |
| 107 | $45,962.38 | $317.76 | $0.00 | $259.88 | $46,540.02 |
| 108 | $46,540.02 | $317.76 | $0.00 | $263.14 | $47,120.92 |
| 109 | $47,120.92 | $317.76 | $0.00 | $266.43 | $47,705.11 |
| 110 | $47,705.11 | $317.76 | $0.00 | $269.73 | $48,292.60 |
| 111 | $48,292.60 | $317.76 | $0.00 | $273.05 | $48,883.41 |
| 112 | $48,883.41 | $317.76 | $0.00 | $276.39 | $49,477.56 |
| 113 | $49,477.56 | $317.76 | $0.00 | $279.75 | $50,075.07 |
| 114 | $50,075.07 | $317.76 | $0.00 | $283.13 | $50,675.96 |
| 115 | $50,675.96 | $317.76 | $0.00 | $286.53 | $51,280.25 |
| 116 | $51,280.25 | $317.76 | $0.00 | $289.95 | $51,887.96 |
| 117 | $51,887.96 | $317.76 | $0.00 | $293.38 | $52,499.10 |
| 118 | $52,499.10 | $317.76 | $0.00 | $296.84 | $53,113.70 |
| 119 | $53,113.70 | $317.76 | $0.00 | $300.31 | $53,731.77 |
| 120 | $53,731.77 | $317.76 | $0.00 | $303.81 | $54,353.34 |
| 121 | $54,353.34 | $317.76 | $0.00 | $307.32 | $54,978.42 |
| 122 | $54,978.42 | $317.76 | $0.00 | $310.86 | $55,607.04 |
| 123 | $55,607.04 | $317.76 | $0.00 | $314.41 | $56,239.21 |
| 124 | $56,239.21 | $317.76 | $0.00 | $317.98 | $56,874.95 |
| 125 | $56,874.95 | $317.76 | $0.00 | $321.58 | $57,514.29 |
| 126 | $57,514.29 | $317.76 | $0.00 | $325.19 | $58,157.24 |
| 127 | $58,157.24 | $317.76 | $0.00 | $328.83 | $58,803.83 |
| 128 | $58,803.83 | $317.76 | $0.00 | $332.49 | $59,454.08 |
| 129 | $59,454.08 | $317.76 | $0.00 | $336.16 | $60,108.00 |
| 130 | $60,108.00 | $317.76 | $0.00 | $339.86 | $60,765.62 |
| 131 | $60,765.62 | $317.76 | $0.00 | $343.58 | $61,426.96 |
| 132 | $61,426.96 | $317.76 | $0.00 | $347.32 | $62,092.04 |
| 133 | $62,092.04 | $317.76 | $0.00 | $351.08 | $62,760.88 |
| 134 | $62,760.88 | $317.76 | $0.00 | $354.86 | $63,433.50 |
| 135 | $63,433.50 | $317.76 | $0.00 | $358.66 | $64,109.92 |
| 136 | $64,109.92 | $317.76 | $0.00 | $362.49 | $64,790.17 |
| 137 | $64,790.17 | $317.76 | $0.00 | $366.33 | $65,474.26 |
| 138 | $65,474.26 | $317.76 | $0.00 | $370.20 | $66,162.22 |
| 139 | $66,162.22 | $317.76 | $0.00 | $374.09 | $66,854.07 |
| 140 | $66,854.07 | $317.76 | $0.00 | $378.00 | $67,549.83 |
| 141 | $67,549.83 | $317.76 | $0.00 | $381.94 | $68,249.53 |
| 142 | $68,249.53 | $317.76 | $0.00 | $385.89 | $68,953.18 |
| 143 | $68,953.18 | $317.76 | $0.00 | $389.87 | $69,660.81 |
| 144 | $69,660.81 | $317.76 | $0.00 | $393.87 | $70,372.44 |
| 145 | $70,372.44 | $317.76 | $0.00 | $397.90 | $71,088.10 |
| 146 | $71,088.10 | $317.76 | $0.00 | $401.94 | $71,807.80 |
| 147 | $71,807.80 | $317.76 | $0.00 | $406.01 | $72,531.57 |
| 148 | $72,531.57 | $317.76 | $0.00 | $410.10 | $73,259.43 |
| 149 | $73,259.43 | $317.76 | $0.00 | $414.22 | $73,991.41 |
| 150 | $73,991.41 | $317.76 | $0.00 | $418.36 | $74,727.53 |
| 151 | $74,727.53 | $317.76 | $0.00 | $422.52 | $75,467.81 |
| 152 | $75,467.81 | $317.76 | $0.00 | $426.71 | $76,212.28 |
| 153 | $76,212.28 | $317.76 | $0.00 | $430.92 | $76,960.96 |
| 154 | $76,960.96 | $317.76 | $0.00 | $435.15 | $77,713.87 |
| 155 | $77,713.87 | $317.76 | $0.00 | $439.41 | $78,471.04 |
| 156 | $78,471.04 | $317.76 | $0.00 | $443.69 | $79,232.49 |
| 157 | $79,232.49 | $317.76 | $0.00 | $447.99 | $79,998.24 |
| 158 | $79,998.24 | $317.76 | $0.00 | $452.32 | $80,768.32 |
| 159 | $80,768.32 | $317.76 | $0.00 | $456.68 | $81,542.76 |
| 160 | $81,542.76 | $317.76 | $0.00 | $461.05 | $82,321.57 |
| 161 | $82,321.57 | $317.76 | $0.00 | $465.46 | $83,104.79 |
| 162 | $83,104.79 | $317.76 | $0.00 | $469.89 | $83,892.44 |
| 163 | $83,892.44 | $317.76 | $0.00 | $474.34 | $84,684.54 |
| 164 | $84,684.54 | $317.76 | $0.00 | $478.82 | $85,481.12 |
| 165 | $85,481.12 | $317.76 | $0.00 | $483.32 | $86,282.20 |
| 166 | $86,282.20 | $317.76 | $0.00 | $487.85 | $87,087.81 |
| 167 | $87,087.81 | $317.76 | $0.00 | $492.41 | $87,897.98 |
| 168 | $87,897.98 | $317.76 | $0.00 | $496.99 | $88,712.73 |
| 169 | $88,712.73 | $317.76 | $0.00 | $501.59 | $89,532.08 |
| 170 | $89,532.08 | $317.76 | $0.00 | $506.23 | $90,356.07 |
| 171 | $90,356.07 | $317.76 | $0.00 | $510.89 | $91,184.72 |
| 172 | $91,184.72 | $317.76 | $0.00 | $515.57 | $92,018.05 |
| 173 | $92,018.05 | $317.76 | $0.00 | $520.28 | $92,856.09 |
| 174 | $92,856.09 | $317.76 | $0.00 | $525.02 | $93,698.87 |
| 175 | $93,698.87 | $317.76 | $0.00 | $529.79 | $94,546.42 |
| 176 | $94,546.42 | $317.76 | $0.00 | $534.58 | $95,398.76 |
| 177 | $95,398.76 | $317.76 | $0.00 | $539.40 | $96,255.92 |
| 178 | $96,255.92 | $317.76 | $0.00 | $544.24 | $97,117.92 |
| 179 | $97,117.92 | $317.76 | $0.00 | $549.12 | $97,984.80 |
| 180 | $97,984.80 | $317.76 | $0.00 | $554.02 | $98,856.58 |
| 181 | $98,856.58 | $317.76 | $0.00 | $558.95 | $99,733.29 |
| 182 | $99,733.29 | $317.76 | $0.00 | $563.91 | $100,614.96 |
| 183 | $100,614.96 | $317.76 | $0.00 | $568.89 | $101,501.61 |
| 184 | $101,501.61 | $317.76 | $0.00 | $573.90 | $102,393.27 |
| 185 | $102,393.27 | $317.76 | $0.00 | $578.95 | $103,289.98 |
| 186 | $103,289.98 | $317.76 | $0.00 | $584.02 | $104,191.76 |
| 187 | $104,191.76 | $317.76 | $0.00 | $589.12 | $105,098.64 |
| 188 | $105,098.64 | $317.76 | $0.00 | $594.24 | $106,010.64 |
| 189 | $106,010.64 | $317.76 | $0.00 | $599.40 | $106,927.80 |
| 190 | $106,927.80 | $317.76 | $0.00 | $604.59 | $107,850.15 |
| 191 | $107,850.15 | $317.76 | $0.00 | $609.80 | $108,777.71 |
| 192 | $108,777.71 | $317.76 | $0.00 | $615.04 | $109,710.51 |
| 193 | $109,710.51 | $317.76 | $0.00 | $620.32 | $110,648.59 |
| 194 | $110,648.59 | $317.76 | $0.00 | $625.62 | $111,591.97 |
| 195 | $111,591.97 | $317.76 | $0.00 | $630.96 | $112,540.69 |
| 196 | $112,540.69 | $317.76 | $0.00 | $636.32 | $113,494.77 |
| 197 | $113,494.77 | $317.76 | $0.00 | $641.72 | $114,454.25 |
| 198 | $114,454.25 | $317.76 | $0.00 | $647.14 | $115,419.15 |
| 199 | $115,419.15 | $317.76 | $0.00 | $652.60 | $116,389.51 |
| 200 | $116,389.51 | $317.76 | $0.00 | $658.08 | $117,365.35 |
| 201 | $117,365.35 | $317.76 | $0.00 | $663.60 | $118,346.71 |
| 202 | $118,346.71 | $317.76 | $0.00 | $669.15 | $119,333.62 |
| 203 | $119,333.62 | $317.76 | $0.00 | $674.73 | $120,326.11 |
| 204 | $120,326.11 | $317.76 | $0.00 | $680.34 | $121,324.21 |
| 205 | $121,324.21 | $317.76 | $0.00 | $685.98 | $122,327.95 |
| 206 | $122,327.95 | $317.76 | $0.00 | $691.66 | $123,337.37 |
| 207 | $123,337.37 | $317.76 | $0.00 | $697.37 | $124,352.50 |
| 208 | $124,352.50 | $317.76 | $0.00 | $703.11 | $125,373.37 |
| 209 | $125,373.37 | $317.76 | $0.00 | $708.88 | $126,400.01 |
| 210 | $126,400.01 | $317.76 | $0.00 | $714.68 | $127,432.45 |
| 211 | $127,432.45 | $317.76 | $0.00 | $720.52 | $128,470.73 |
| 212 | $128,470.73 | $317.76 | $0.00 | $726.39 | $129,514.88 |
| 213 | $129,514.88 | $317.76 | $0.00 | $732.30 | $130,564.94 |
| 214 | $130,564.94 | $317.76 | $0.00 | $738.23 | $131,620.93 |
| 215 | $131,620.93 | $317.76 | $0.00 | $744.20 | $132,682.89 |
| 216 | $132,682.89 | $317.76 | $0.00 | $750.21 | $133,750.86 |
| 217 | $133,750.86 | $317.76 | $37,254.47 | $756.25 | $97,570.40 |
| 218 | $97,570.40 | $317.76 | $0.00 | $551.68 | $98,439.84 |
| 219 | $98,439.84 | $317.76 | $0.00 | $556.59 | $99,314.19 |
| 220 | $99,314.19 | $317.76 | $0.00 | $561.54 | $100,193.49 |
| 221 | $100,193.49 | $317.76 | $0.00 | $566.51 | $101,077.76 |
| 222 | $101,077.76 | $317.76 | $0.00 | $571.51 | $101,967.03 |
| 223 | $101,967.03 | $317.76 | $0.00 | $576.54 | $102,861.33 |
| 224 | $102,861.33 | $317.76 | $0.00 | $581.59 | $103,760.68 |
| 225 | $103,760.68 | $317.76 | $0.00 | $586.68 | $104,665.12 |
| 226 | $104,665.12 | $317.76 | $0.00 | $591.79 | $105,574.67 |
| 227 | $105,574.67 | $317.76 | $0.00 | $596.93 | $106,489.36 |
| 228 | $106,489.36 | $317.76 | $0.00 | $602.11 | $107,409.23 |
| 229 | $107,409.23 | $317.76 | $39,117.19 | $607.31 | $69,217.11 |
| 230 | $69,217.11 | $317.76 | $0.00 | $391.36 | $69,926.23 |
| 231 | $69,926.23 | $317.76 | $0.00 | $395.37 | $70,639.36 |
| 232 | $70,639.36 | $317.76 | $0.00 | $399.41 | $71,356.53 |
| 233 | $71,356.53 | $317.76 | $0.00 | $403.46 | $72,077.75 |
| 234 | $72,077.75 | $317.76 | $0.00 | $407.54 | $72,803.05 |
| 235 | $72,803.05 | $317.76 | $0.00 | $411.64 | $73,532.45 |
| 236 | $73,532.45 | $317.76 | $0.00 | $415.76 | $74,265.97 |
| 237 | $74,265.97 | $317.76 | $0.00 | $419.91 | $75,003.64 |
| 238 | $75,003.64 | $317.76 | $0.00 | $424.08 | $75,745.48 |
| 239 | $75,745.48 | $317.76 | $0.00 | $428.28 | $76,491.52 |
| 240 | $76,491.52 | $317.76 | $0.00 | $432.49 | $77,241.77 |
| 241 | $77,241.77 | $317.76 | $41,073.05 | $436.74 | $36,923.22 |
| 242 | $36,923.22 | $317.76 | $0.00 | $208.77 | $37,449.75 |
| 243 | $37,449.75 | $317.76 | $0.00 | $211.75 | $37,979.26 |
| 244 | $37,979.26 | $317.76 | $0.00 | $214.74 | $38,511.76 |
| 245 | $38,511.76 | $317.76 | $0.00 | $217.75 | $39,047.27 |
| 246 | $39,047.27 | $317.76 | $0.00 | $220.78 | $39,585.81 |
| 247 | $39,585.81 | $317.76 | $0.00 | $223.82 | $40,127.39 |
| 248 | $40,127.39 | $317.76 | $0.00 | $226.89 | $40,672.04 |
| 249 | $40,672.04 | $317.76 | $0.00 | $229.97 | $41,219.77 |
| 250 | $41,219.77 | $317.76 | $0.00 | $233.06 | $41,770.59 |
| 251 | $41,770.59 | $317.76 | $0.00 | $236.18 | $42,324.53 |
| 252 | $42,324.53 | $317.76 | $0.00 | $239.31 | $42,881.60 |
| 253 | $42,881.60 | $0.00 | $43,126.70 | $242.46 | ($2.64) |