| Estimated Annual Cost in 2042 | $121,783 |
| Monthly savings required | $962 |
How much will it cost to send your child to Northeastern Illinois University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $487,132.70 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $962.48 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 | $32,461.00 |
| 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 Northeastern Illinois University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $962.48 | $0.00 | $0.00 | $962.48 |
| 2 | $962.48 | $962.48 | $0.00 | $5.44 | $1,930.40 |
| 3 | $1,930.40 | $962.48 | $0.00 | $10.91 | $2,903.79 |
| 4 | $2,903.79 | $962.48 | $0.00 | $16.42 | $3,882.69 |
| 5 | $3,882.69 | $962.48 | $0.00 | $21.95 | $4,867.12 |
| 6 | $4,867.12 | $962.48 | $0.00 | $27.52 | $5,857.12 |
| 7 | $5,857.12 | $962.48 | $0.00 | $33.12 | $6,852.72 |
| 8 | $6,852.72 | $962.48 | $0.00 | $38.75 | $7,853.95 |
| 9 | $7,853.95 | $962.48 | $0.00 | $44.41 | $8,860.84 |
| 10 | $8,860.84 | $962.48 | $0.00 | $50.10 | $9,873.42 |
| 11 | $9,873.42 | $962.48 | $0.00 | $55.83 | $10,891.73 |
| 12 | $10,891.73 | $962.48 | $0.00 | $61.58 | $11,915.79 |
| 13 | $11,915.79 | $962.48 | $0.00 | $67.37 | $12,945.64 |
| 14 | $12,945.64 | $962.48 | $0.00 | $73.20 | $13,981.32 |
| 15 | $13,981.32 | $962.48 | $0.00 | $79.05 | $15,022.85 |
| 16 | $15,022.85 | $962.48 | $0.00 | $84.94 | $16,070.27 |
| 17 | $16,070.27 | $962.48 | $0.00 | $90.86 | $17,123.61 |
| 18 | $17,123.61 | $962.48 | $0.00 | $96.82 | $18,182.91 |
| 19 | $18,182.91 | $962.48 | $0.00 | $102.81 | $19,248.20 |
| 20 | $19,248.20 | $962.48 | $0.00 | $108.83 | $20,319.51 |
| 21 | $20,319.51 | $962.48 | $0.00 | $114.89 | $21,396.88 |
| 22 | $21,396.88 | $962.48 | $0.00 | $120.98 | $22,480.34 |
| 23 | $22,480.34 | $962.48 | $0.00 | $127.11 | $23,569.93 |
| 24 | $23,569.93 | $962.48 | $0.00 | $133.27 | $24,665.68 |
| 25 | $24,665.68 | $962.48 | $0.00 | $139.46 | $25,767.62 |
| 26 | $25,767.62 | $962.48 | $0.00 | $145.69 | $26,875.79 |
| 27 | $26,875.79 | $962.48 | $0.00 | $151.96 | $27,990.23 |
| 28 | $27,990.23 | $962.48 | $0.00 | $158.26 | $29,110.97 |
| 29 | $29,110.97 | $962.48 | $0.00 | $164.60 | $30,238.05 |
| 30 | $30,238.05 | $962.48 | $0.00 | $170.97 | $31,371.50 |
| 31 | $31,371.50 | $962.48 | $0.00 | $177.38 | $32,511.36 |
| 32 | $32,511.36 | $962.48 | $0.00 | $183.82 | $33,657.66 |
| 33 | $33,657.66 | $962.48 | $0.00 | $190.31 | $34,810.45 |
| 34 | $34,810.45 | $962.48 | $0.00 | $196.82 | $35,969.75 |
| 35 | $35,969.75 | $962.48 | $0.00 | $203.38 | $37,135.61 |
| 36 | $37,135.61 | $962.48 | $0.00 | $209.97 | $38,308.06 |
| 37 | $38,308.06 | $962.48 | $0.00 | $216.60 | $39,487.14 |
| 38 | $39,487.14 | $962.48 | $0.00 | $223.27 | $40,672.89 |
| 39 | $40,672.89 | $962.48 | $0.00 | $229.97 | $41,865.34 |
| 40 | $41,865.34 | $962.48 | $0.00 | $236.71 | $43,064.53 |
| 41 | $43,064.53 | $962.48 | $0.00 | $243.49 | $44,270.50 |
| 42 | $44,270.50 | $962.48 | $0.00 | $250.31 | $45,483.29 |
| 43 | $45,483.29 | $962.48 | $0.00 | $257.17 | $46,702.94 |
| 44 | $46,702.94 | $962.48 | $0.00 | $264.07 | $47,929.49 |
| 45 | $47,929.49 | $962.48 | $0.00 | $271.00 | $49,162.97 |
| 46 | $49,162.97 | $962.48 | $0.00 | $277.97 | $50,403.42 |
| 47 | $50,403.42 | $962.48 | $0.00 | $284.99 | $51,650.89 |
| 48 | $51,650.89 | $962.48 | $0.00 | $292.04 | $52,905.41 |
| 49 | $52,905.41 | $962.48 | $0.00 | $299.13 | $54,167.02 |
| 50 | $54,167.02 | $962.48 | $0.00 | $306.27 | $55,435.77 |
| 51 | $55,435.77 | $962.48 | $0.00 | $313.44 | $56,711.69 |
| 52 | $56,711.69 | $962.48 | $0.00 | $320.66 | $57,994.83 |
| 53 | $57,994.83 | $962.48 | $0.00 | $327.91 | $59,285.22 |
| 54 | $59,285.22 | $962.48 | $0.00 | $335.21 | $60,582.91 |
| 55 | $60,582.91 | $962.48 | $0.00 | $342.54 | $61,887.93 |
| 56 | $61,887.93 | $962.48 | $0.00 | $349.92 | $63,200.33 |
| 57 | $63,200.33 | $962.48 | $0.00 | $357.34 | $64,520.15 |
| 58 | $64,520.15 | $962.48 | $0.00 | $364.81 | $65,847.44 |
| 59 | $65,847.44 | $962.48 | $0.00 | $372.31 | $67,182.23 |
| 60 | $67,182.23 | $962.48 | $0.00 | $379.86 | $68,524.57 |
| 61 | $68,524.57 | $962.48 | $0.00 | $387.45 | $69,874.50 |
| 62 | $69,874.50 | $962.48 | $0.00 | $395.08 | $71,232.06 |
| 63 | $71,232.06 | $962.48 | $0.00 | $402.76 | $72,597.30 |
| 64 | $72,597.30 | $962.48 | $0.00 | $410.48 | $73,970.26 |
| 65 | $73,970.26 | $962.48 | $0.00 | $418.24 | $75,350.98 |
| 66 | $75,350.98 | $962.48 | $0.00 | $426.05 | $76,739.51 |
| 67 | $76,739.51 | $962.48 | $0.00 | $433.90 | $78,135.89 |
| 68 | $78,135.89 | $962.48 | $0.00 | $441.79 | $79,540.16 |
| 69 | $79,540.16 | $962.48 | $0.00 | $449.73 | $80,952.37 |
| 70 | $80,952.37 | $962.48 | $0.00 | $457.72 | $82,372.57 |
| 71 | $82,372.57 | $962.48 | $0.00 | $465.75 | $83,800.80 |
| 72 | $83,800.80 | $962.48 | $0.00 | $473.82 | $85,237.10 |
| 73 | $85,237.10 | $962.48 | $0.00 | $481.94 | $86,681.52 |
| 74 | $86,681.52 | $962.48 | $0.00 | $490.11 | $88,134.11 |
| 75 | $88,134.11 | $962.48 | $0.00 | $498.32 | $89,594.91 |
| 76 | $89,594.91 | $962.48 | $0.00 | $506.58 | $91,063.97 |
| 77 | $91,063.97 | $962.48 | $0.00 | $514.89 | $92,541.34 |
| 78 | $92,541.34 | $962.48 | $0.00 | $523.24 | $94,027.06 |
| 79 | $94,027.06 | $962.48 | $0.00 | $531.64 | $95,521.18 |
| 80 | $95,521.18 | $962.48 | $0.00 | $540.09 | $97,023.75 |
| 81 | $97,023.75 | $962.48 | $0.00 | $548.59 | $98,534.82 |
| 82 | $98,534.82 | $962.48 | $0.00 | $557.13 | $100,054.43 |
| 83 | $100,054.43 | $962.48 | $0.00 | $565.72 | $101,582.63 |
| 84 | $101,582.63 | $962.48 | $0.00 | $574.36 | $103,119.47 |
| 85 | $103,119.47 | $962.48 | $0.00 | $583.05 | $104,665.00 |
| 86 | $104,665.00 | $962.48 | $0.00 | $591.79 | $106,219.27 |
| 87 | $106,219.27 | $962.48 | $0.00 | $600.58 | $107,782.33 |
| 88 | $107,782.33 | $962.48 | $0.00 | $609.42 | $109,354.23 |
| 89 | $109,354.23 | $962.48 | $0.00 | $618.30 | $110,935.01 |
| 90 | $110,935.01 | $962.48 | $0.00 | $627.24 | $112,524.73 |
| 91 | $112,524.73 | $962.48 | $0.00 | $636.23 | $114,123.44 |
| 92 | $114,123.44 | $962.48 | $0.00 | $645.27 | $115,731.19 |
| 93 | $115,731.19 | $962.48 | $0.00 | $654.36 | $117,348.03 |
| 94 | $117,348.03 | $962.48 | $0.00 | $663.50 | $118,974.01 |
| 95 | $118,974.01 | $962.48 | $0.00 | $672.70 | $120,609.19 |
| 96 | $120,609.19 | $962.48 | $0.00 | $681.94 | $122,253.61 |
| 97 | $122,253.61 | $962.48 | $0.00 | $691.24 | $123,907.33 |
| 98 | $123,907.33 | $962.48 | $0.00 | $700.59 | $125,570.40 |
| 99 | $125,570.40 | $962.48 | $0.00 | $709.99 | $127,242.87 |
| 100 | $127,242.87 | $962.48 | $0.00 | $719.45 | $128,924.80 |
| 101 | $128,924.80 | $962.48 | $0.00 | $728.96 | $130,616.24 |
| 102 | $130,616.24 | $962.48 | $0.00 | $738.52 | $132,317.24 |
| 103 | $132,317.24 | $962.48 | $0.00 | $748.14 | $134,027.86 |
| 104 | $134,027.86 | $962.48 | $0.00 | $757.81 | $135,748.15 |
| 105 | $135,748.15 | $962.48 | $0.00 | $767.54 | $137,478.17 |
| 106 | $137,478.17 | $962.48 | $0.00 | $777.32 | $139,217.97 |
| 107 | $139,217.97 | $962.48 | $0.00 | $787.16 | $140,967.61 |
| 108 | $140,967.61 | $962.48 | $0.00 | $797.05 | $142,727.14 |
| 109 | $142,727.14 | $962.48 | $0.00 | $807.00 | $144,496.62 |
| 110 | $144,496.62 | $962.48 | $0.00 | $817.00 | $146,276.10 |
| 111 | $146,276.10 | $962.48 | $0.00 | $827.07 | $148,065.65 |
| 112 | $148,065.65 | $962.48 | $0.00 | $837.18 | $149,865.31 |
| 113 | $149,865.31 | $962.48 | $0.00 | $847.36 | $151,675.15 |
| 114 | $151,675.15 | $962.48 | $0.00 | $857.59 | $153,495.22 |
| 115 | $153,495.22 | $962.48 | $0.00 | $867.88 | $155,325.58 |
| 116 | $155,325.58 | $962.48 | $0.00 | $878.23 | $157,166.29 |
| 117 | $157,166.29 | $962.48 | $0.00 | $888.64 | $159,017.41 |
| 118 | $159,017.41 | $962.48 | $0.00 | $899.11 | $160,879.00 |
| 119 | $160,879.00 | $962.48 | $0.00 | $909.63 | $162,751.11 |
| 120 | $162,751.11 | $962.48 | $0.00 | $920.22 | $164,633.81 |
| 121 | $164,633.81 | $962.48 | $0.00 | $930.86 | $166,527.15 |
| 122 | $166,527.15 | $962.48 | $0.00 | $941.57 | $168,431.20 |
| 123 | $168,431.20 | $962.48 | $0.00 | $952.33 | $170,346.01 |
| 124 | $170,346.01 | $962.48 | $0.00 | $963.16 | $172,271.65 |
| 125 | $172,271.65 | $962.48 | $0.00 | $974.05 | $174,208.18 |
| 126 | $174,208.18 | $962.48 | $0.00 | $985.00 | $176,155.66 |
| 127 | $176,155.66 | $962.48 | $0.00 | $996.01 | $178,114.15 |
| 128 | $178,114.15 | $962.48 | $0.00 | $1,007.08 | $180,083.71 |
| 129 | $180,083.71 | $962.48 | $0.00 | $1,018.22 | $182,064.41 |
| 130 | $182,064.41 | $962.48 | $0.00 | $1,029.42 | $184,056.31 |
| 131 | $184,056.31 | $962.48 | $0.00 | $1,040.68 | $186,059.47 |
| 132 | $186,059.47 | $962.48 | $0.00 | $1,052.01 | $188,073.96 |
| 133 | $188,073.96 | $962.48 | $0.00 | $1,063.40 | $190,099.84 |
| 134 | $190,099.84 | $962.48 | $0.00 | $1,074.85 | $192,137.17 |
| 135 | $192,137.17 | $962.48 | $0.00 | $1,086.37 | $194,186.02 |
| 136 | $194,186.02 | $962.48 | $0.00 | $1,097.96 | $196,246.46 |
| 137 | $196,246.46 | $962.48 | $0.00 | $1,109.61 | $198,318.55 |
| 138 | $198,318.55 | $962.48 | $0.00 | $1,121.32 | $200,402.35 |
| 139 | $200,402.35 | $962.48 | $0.00 | $1,133.10 | $202,497.93 |
| 140 | $202,497.93 | $962.48 | $0.00 | $1,144.95 | $204,605.36 |
| 141 | $204,605.36 | $962.48 | $0.00 | $1,156.87 | $206,724.71 |
| 142 | $206,724.71 | $962.48 | $0.00 | $1,168.85 | $208,856.04 |
| 143 | $208,856.04 | $962.48 | $0.00 | $1,180.90 | $210,999.42 |
| 144 | $210,999.42 | $962.48 | $0.00 | $1,193.02 | $213,154.92 |
| 145 | $213,154.92 | $962.48 | $0.00 | $1,205.21 | $215,322.61 |
| 146 | $215,322.61 | $962.48 | $0.00 | $1,217.47 | $217,502.56 |
| 147 | $217,502.56 | $962.48 | $0.00 | $1,229.79 | $219,694.83 |
| 148 | $219,694.83 | $962.48 | $0.00 | $1,242.19 | $221,899.50 |
| 149 | $221,899.50 | $962.48 | $0.00 | $1,254.65 | $224,116.63 |
| 150 | $224,116.63 | $962.48 | $0.00 | $1,267.19 | $226,346.30 |
| 151 | $226,346.30 | $962.48 | $0.00 | $1,279.79 | $228,588.57 |
| 152 | $228,588.57 | $962.48 | $0.00 | $1,292.47 | $230,843.52 |
| 153 | $230,843.52 | $962.48 | $0.00 | $1,305.22 | $233,111.22 |
| 154 | $233,111.22 | $962.48 | $0.00 | $1,318.04 | $235,391.74 |
| 155 | $235,391.74 | $962.48 | $0.00 | $1,330.94 | $237,685.16 |
| 156 | $237,685.16 | $962.48 | $0.00 | $1,343.91 | $239,991.55 |
| 157 | $239,991.55 | $962.48 | $0.00 | $1,356.95 | $242,310.98 |
| 158 | $242,310.98 | $962.48 | $0.00 | $1,370.06 | $244,643.52 |
| 159 | $244,643.52 | $962.48 | $0.00 | $1,383.25 | $246,989.25 |
| 160 | $246,989.25 | $962.48 | $0.00 | $1,396.51 | $249,348.24 |
| 161 | $249,348.24 | $962.48 | $0.00 | $1,409.85 | $251,720.57 |
| 162 | $251,720.57 | $962.48 | $0.00 | $1,423.26 | $254,106.31 |
| 163 | $254,106.31 | $962.48 | $0.00 | $1,436.75 | $256,505.54 |
| 164 | $256,505.54 | $962.48 | $0.00 | $1,450.32 | $258,918.34 |
| 165 | $258,918.34 | $962.48 | $0.00 | $1,463.96 | $261,344.78 |
| 166 | $261,344.78 | $962.48 | $0.00 | $1,477.68 | $263,784.94 |
| 167 | $263,784.94 | $962.48 | $0.00 | $1,491.48 | $266,238.90 |
| 168 | $266,238.90 | $962.48 | $0.00 | $1,505.35 | $268,706.73 |
| 169 | $268,706.73 | $962.48 | $0.00 | $1,519.31 | $271,188.52 |
| 170 | $271,188.52 | $962.48 | $0.00 | $1,533.34 | $273,684.34 |
| 171 | $273,684.34 | $962.48 | $0.00 | $1,547.45 | $276,194.27 |
| 172 | $276,194.27 | $962.48 | $0.00 | $1,561.64 | $278,718.39 |
| 173 | $278,718.39 | $962.48 | $0.00 | $1,575.91 | $281,256.78 |
| 174 | $281,256.78 | $962.48 | $0.00 | $1,590.27 | $283,809.53 |
| 175 | $283,809.53 | $962.48 | $0.00 | $1,604.70 | $286,376.71 |
| 176 | $286,376.71 | $962.48 | $0.00 | $1,619.22 | $288,958.41 |
| 177 | $288,958.41 | $962.48 | $0.00 | $1,633.81 | $291,554.70 |
| 178 | $291,554.70 | $962.48 | $0.00 | $1,648.49 | $294,165.67 |
| 179 | $294,165.67 | $962.48 | $0.00 | $1,663.26 | $296,791.41 |
| 180 | $296,791.41 | $962.48 | $0.00 | $1,678.10 | $299,431.99 |
| 181 | $299,431.99 | $962.48 | $0.00 | $1,693.03 | $302,087.50 |
| 182 | $302,087.50 | $962.48 | $0.00 | $1,708.05 | $304,758.03 |
| 183 | $304,758.03 | $962.48 | $0.00 | $1,723.15 | $307,443.66 |
| 184 | $307,443.66 | $962.48 | $0.00 | $1,738.33 | $310,144.47 |
| 185 | $310,144.47 | $962.48 | $0.00 | $1,753.60 | $312,860.55 |
| 186 | $312,860.55 | $962.48 | $0.00 | $1,768.96 | $315,591.99 |
| 187 | $315,591.99 | $962.48 | $0.00 | $1,784.40 | $318,338.87 |
| 188 | $318,338.87 | $962.48 | $0.00 | $1,799.93 | $321,101.28 |
| 189 | $321,101.28 | $962.48 | $0.00 | $1,815.55 | $323,879.31 |
| 190 | $323,879.31 | $962.48 | $0.00 | $1,831.26 | $326,673.05 |
| 191 | $326,673.05 | $962.48 | $0.00 | $1,847.06 | $329,482.59 |
| 192 | $329,482.59 | $962.48 | $0.00 | $1,862.94 | $332,308.01 |
| 193 | $332,308.01 | $962.48 | $0.00 | $1,878.92 | $335,149.41 |
| 194 | $335,149.41 | $962.48 | $0.00 | $1,894.98 | $338,006.87 |
| 195 | $338,006.87 | $962.48 | $0.00 | $1,911.14 | $340,880.49 |
| 196 | $340,880.49 | $962.48 | $0.00 | $1,927.39 | $343,770.36 |
| 197 | $343,770.36 | $962.48 | $0.00 | $1,943.73 | $346,676.57 |
| 198 | $346,676.57 | $962.48 | $0.00 | $1,960.16 | $349,599.21 |
| 199 | $349,599.21 | $962.48 | $0.00 | $1,976.68 | $352,538.37 |
| 200 | $352,538.37 | $962.48 | $0.00 | $1,993.30 | $355,494.15 |
| 201 | $355,494.15 | $962.48 | $0.00 | $2,010.02 | $358,466.65 |
| 202 | $358,466.65 | $962.48 | $0.00 | $2,026.82 | $361,455.95 |
| 203 | $361,455.95 | $962.48 | $0.00 | $2,043.72 | $364,462.15 |
| 204 | $364,462.15 | $962.48 | $0.00 | $2,060.72 | $367,485.35 |
| 205 | $367,485.35 | $962.48 | $0.00 | $2,077.82 | $370,525.65 |
| 206 | $370,525.65 | $962.48 | $0.00 | $2,095.01 | $373,583.14 |
| 207 | $373,583.14 | $962.48 | $0.00 | $2,112.29 | $376,657.91 |
| 208 | $376,657.91 | $962.48 | $0.00 | $2,129.68 | $379,750.07 |
| 209 | $379,750.07 | $962.48 | $0.00 | $2,147.16 | $382,859.71 |
| 210 | $382,859.71 | $962.48 | $0.00 | $2,164.74 | $385,986.93 |
| 211 | $385,986.93 | $962.48 | $0.00 | $2,182.43 | $389,131.84 |
| 212 | $389,131.84 | $962.48 | $0.00 | $2,200.21 | $392,294.53 |
| 213 | $392,294.53 | $962.48 | $0.00 | $2,218.09 | $395,475.10 |
| 214 | $395,475.10 | $962.48 | $0.00 | $2,236.07 | $398,673.65 |
| 215 | $398,673.65 | $962.48 | $0.00 | $2,254.16 | $401,890.29 |
| 216 | $401,890.29 | $962.48 | $0.00 | $2,272.35 | $405,125.12 |
| 217 | $405,125.12 | $962.48 | $109,715.98 | $2,290.64 | $298,662.26 |
| 218 | $298,662.26 | $962.48 | $0.00 | $1,688.68 | $301,313.42 |
| 219 | $301,313.42 | $962.48 | $0.00 | $1,703.67 | $303,979.57 |
| 220 | $303,979.57 | $962.48 | $0.00 | $1,718.74 | $306,660.79 |
| 221 | $306,660.79 | $962.48 | $0.00 | $1,733.90 | $309,357.17 |
| 222 | $309,357.17 | $962.48 | $0.00 | $1,749.15 | $312,068.80 |
| 223 | $312,068.80 | $962.48 | $0.00 | $1,764.48 | $314,795.76 |
| 224 | $314,795.76 | $962.48 | $0.00 | $1,779.90 | $317,538.14 |
| 225 | $317,538.14 | $962.48 | $0.00 | $1,795.41 | $320,296.03 |
| 226 | $320,296.03 | $962.48 | $0.00 | $1,811.00 | $323,069.51 |
| 227 | $323,069.51 | $962.48 | $0.00 | $1,826.68 | $325,858.67 |
| 228 | $325,858.67 | $962.48 | $0.00 | $1,842.45 | $328,663.60 |
| 229 | $328,663.60 | $962.48 | $117,396.10 | $1,858.31 | $214,088.29 |
| 230 | $214,088.29 | $962.48 | $0.00 | $1,210.49 | $216,261.26 |
| 231 | $216,261.26 | $962.48 | $0.00 | $1,222.77 | $218,446.51 |
| 232 | $218,446.51 | $962.48 | $0.00 | $1,235.13 | $220,644.12 |
| 233 | $220,644.12 | $962.48 | $0.00 | $1,247.55 | $222,854.15 |
| 234 | $222,854.15 | $962.48 | $0.00 | $1,260.05 | $225,076.68 |
| 235 | $225,076.68 | $962.48 | $0.00 | $1,272.62 | $227,311.78 |
| 236 | $227,311.78 | $962.48 | $0.00 | $1,285.25 | $229,559.51 |
| 237 | $229,559.51 | $962.48 | $0.00 | $1,297.96 | $231,819.95 |
| 238 | $231,819.95 | $962.48 | $0.00 | $1,310.74 | $234,093.17 |
| 239 | $234,093.17 | $962.48 | $0.00 | $1,323.60 | $236,379.25 |
| 240 | $236,379.25 | $962.48 | $0.00 | $1,336.52 | $238,678.25 |
| 241 | $238,678.25 | $962.48 | $125,613.83 | $1,349.52 | $115,376.42 |
| 242 | $115,376.42 | $962.48 | $0.00 | $652.36 | $116,991.26 |
| 243 | $116,991.26 | $962.48 | $0.00 | $661.49 | $118,615.23 |
| 244 | $118,615.23 | $962.48 | $0.00 | $670.67 | $120,248.38 |
| 245 | $120,248.38 | $962.48 | $0.00 | $679.90 | $121,890.76 |
| 246 | $121,890.76 | $962.48 | $0.00 | $689.19 | $123,542.43 |
| 247 | $123,542.43 | $962.48 | $0.00 | $698.53 | $125,203.44 |
| 248 | $125,203.44 | $962.48 | $0.00 | $707.92 | $126,873.84 |
| 249 | $126,873.84 | $962.48 | $0.00 | $717.36 | $128,553.68 |
| 250 | $128,553.68 | $962.48 | $0.00 | $726.86 | $130,243.02 |
| 251 | $130,243.02 | $962.48 | $0.00 | $736.41 | $131,941.91 |
| 252 | $131,941.91 | $962.48 | $0.00 | $746.02 | $133,650.41 |
| 253 | $133,650.41 | $0.00 | $134,406.80 | $755.68 | -$0.71 |