How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $77,545 |
| Monthly savings required | $614 |
How much will it cost to send your child to Southern Illinois University Carbondale in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $310,178.73 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $613.83 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 | $29,903.00 |
| 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 Southern Illinois University Carbondale in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $613.83 | $0.00 | $0.00 | $613.83 |
| 2 | $613.83 | $613.83 | $0.00 | $3.47 | $1,231.13 |
| 3 | $1,231.13 | $613.83 | $0.00 | $6.96 | $1,851.92 |
| 4 | $1,851.92 | $613.83 | $0.00 | $10.47 | $2,476.22 |
| 5 | $2,476.22 | $613.83 | $0.00 | $14.00 | $3,104.05 |
| 6 | $3,104.05 | $613.83 | $0.00 | $17.55 | $3,735.43 |
| 7 | $3,735.43 | $613.83 | $0.00 | $21.12 | $4,370.38 |
| 8 | $4,370.38 | $613.83 | $0.00 | $24.71 | $5,008.92 |
| 9 | $5,008.92 | $613.83 | $0.00 | $28.32 | $5,651.07 |
| 10 | $5,651.07 | $613.83 | $0.00 | $31.95 | $6,296.85 |
| 11 | $6,296.85 | $613.83 | $0.00 | $35.60 | $6,946.28 |
| 12 | $6,946.28 | $613.83 | $0.00 | $39.28 | $7,599.39 |
| 13 | $7,599.39 | $613.83 | $0.00 | $42.97 | $8,256.19 |
| 14 | $8,256.19 | $613.83 | $0.00 | $46.68 | $8,916.70 |
| 15 | $8,916.70 | $613.83 | $0.00 | $50.42 | $9,580.95 |
| 16 | $9,580.95 | $613.83 | $0.00 | $54.17 | $10,248.95 |
| 17 | $10,248.95 | $613.83 | $0.00 | $57.95 | $10,920.73 |
| 18 | $10,920.73 | $613.83 | $0.00 | $61.75 | $11,596.31 |
| 19 | $11,596.31 | $613.83 | $0.00 | $65.57 | $12,275.71 |
| 20 | $12,275.71 | $613.83 | $0.00 | $69.41 | $12,958.95 |
| 21 | $12,958.95 | $613.83 | $0.00 | $73.27 | $13,646.05 |
| 22 | $13,646.05 | $613.83 | $0.00 | $77.16 | $14,337.04 |
| 23 | $14,337.04 | $613.83 | $0.00 | $81.06 | $15,031.93 |
| 24 | $15,031.93 | $613.83 | $0.00 | $84.99 | $15,730.75 |
| 25 | $15,730.75 | $613.83 | $0.00 | $88.94 | $16,433.52 |
| 26 | $16,433.52 | $613.83 | $0.00 | $92.92 | $17,140.27 |
| 27 | $17,140.27 | $613.83 | $0.00 | $96.91 | $17,851.01 |
| 28 | $17,851.01 | $613.83 | $0.00 | $100.93 | $18,565.77 |
| 29 | $18,565.77 | $613.83 | $0.00 | $104.97 | $19,284.57 |
| 30 | $19,284.57 | $613.83 | $0.00 | $109.04 | $20,007.44 |
| 31 | $20,007.44 | $613.83 | $0.00 | $113.12 | $20,734.39 |
| 32 | $20,734.39 | $613.83 | $0.00 | $117.24 | $21,465.46 |
| 33 | $21,465.46 | $613.83 | $0.00 | $121.37 | $22,200.66 |
| 34 | $22,200.66 | $613.83 | $0.00 | $125.53 | $22,940.02 |
| 35 | $22,940.02 | $613.83 | $0.00 | $129.71 | $23,683.56 |
| 36 | $23,683.56 | $613.83 | $0.00 | $133.91 | $24,431.30 |
| 37 | $24,431.30 | $613.83 | $0.00 | $138.14 | $25,183.27 |
| 38 | $25,183.27 | $613.83 | $0.00 | $142.39 | $25,939.49 |
| 39 | $25,939.49 | $613.83 | $0.00 | $146.67 | $26,699.99 |
| 40 | $26,699.99 | $613.83 | $0.00 | $150.97 | $27,464.79 |
| 41 | $27,464.79 | $613.83 | $0.00 | $155.29 | $28,233.91 |
| 42 | $28,233.91 | $613.83 | $0.00 | $159.64 | $29,007.38 |
| 43 | $29,007.38 | $613.83 | $0.00 | $164.01 | $29,785.22 |
| 44 | $29,785.22 | $613.83 | $0.00 | $168.41 | $30,567.46 |
| 45 | $30,567.46 | $613.83 | $0.00 | $172.83 | $31,354.12 |
| 46 | $31,354.12 | $613.83 | $0.00 | $177.28 | $32,145.23 |
| 47 | $32,145.23 | $613.83 | $0.00 | $181.75 | $32,940.81 |
| 48 | $32,940.81 | $613.83 | $0.00 | $186.25 | $33,740.89 |
| 49 | $33,740.89 | $613.83 | $0.00 | $190.78 | $34,545.50 |
| 50 | $34,545.50 | $613.83 | $0.00 | $195.33 | $35,354.66 |
| 51 | $35,354.66 | $613.83 | $0.00 | $199.90 | $36,168.39 |
| 52 | $36,168.39 | $613.83 | $0.00 | $204.50 | $36,986.72 |
| 53 | $36,986.72 | $613.83 | $0.00 | $209.13 | $37,809.68 |
| 54 | $37,809.68 | $613.83 | $0.00 | $213.78 | $38,637.29 |
| 55 | $38,637.29 | $613.83 | $0.00 | $218.46 | $39,469.58 |
| 56 | $39,469.58 | $613.83 | $0.00 | $223.17 | $40,306.58 |
| 57 | $40,306.58 | $613.83 | $0.00 | $227.90 | $41,148.31 |
| 58 | $41,148.31 | $613.83 | $0.00 | $232.66 | $41,994.80 |
| 59 | $41,994.80 | $613.83 | $0.00 | $237.44 | $42,846.07 |
| 60 | $42,846.07 | $613.83 | $0.00 | $242.26 | $43,702.16 |
| 61 | $43,702.16 | $613.83 | $0.00 | $247.10 | $44,563.09 |
| 62 | $44,563.09 | $613.83 | $0.00 | $251.97 | $45,428.89 |
| 63 | $45,428.89 | $613.83 | $0.00 | $256.86 | $46,299.58 |
| 64 | $46,299.58 | $613.83 | $0.00 | $261.78 | $47,175.19 |
| 65 | $47,175.19 | $613.83 | $0.00 | $266.74 | $48,055.76 |
| 66 | $48,055.76 | $613.83 | $0.00 | $271.71 | $48,941.30 |
| 67 | $48,941.30 | $613.83 | $0.00 | $276.72 | $49,831.85 |
| 68 | $49,831.85 | $613.83 | $0.00 | $281.76 | $50,727.44 |
| 69 | $50,727.44 | $613.83 | $0.00 | $286.82 | $51,628.09 |
| 70 | $51,628.09 | $613.83 | $0.00 | $291.91 | $52,533.83 |
| 71 | $52,533.83 | $613.83 | $0.00 | $297.03 | $53,444.69 |
| 72 | $53,444.69 | $613.83 | $0.00 | $302.18 | $54,360.70 |
| 73 | $54,360.70 | $613.83 | $0.00 | $307.36 | $55,281.89 |
| 74 | $55,281.89 | $613.83 | $0.00 | $312.57 | $56,208.29 |
| 75 | $56,208.29 | $613.83 | $0.00 | $317.81 | $57,139.93 |
| 76 | $57,139.93 | $613.83 | $0.00 | $323.08 | $58,076.84 |
| 77 | $58,076.84 | $613.83 | $0.00 | $328.37 | $59,019.04 |
| 78 | $59,019.04 | $613.83 | $0.00 | $333.70 | $59,966.57 |
| 79 | $59,966.57 | $613.83 | $0.00 | $339.06 | $60,919.46 |
| 80 | $60,919.46 | $613.83 | $0.00 | $344.45 | $61,877.74 |
| 81 | $61,877.74 | $613.83 | $0.00 | $349.87 | $62,841.44 |
| 82 | $62,841.44 | $613.83 | $0.00 | $355.31 | $63,810.58 |
| 83 | $63,810.58 | $613.83 | $0.00 | $360.79 | $64,785.20 |
| 84 | $64,785.20 | $613.83 | $0.00 | $366.30 | $65,765.33 |
| 85 | $65,765.33 | $613.83 | $0.00 | $371.85 | $66,751.01 |
| 86 | $66,751.01 | $613.83 | $0.00 | $377.42 | $67,742.26 |
| 87 | $67,742.26 | $613.83 | $0.00 | $383.02 | $68,739.11 |
| 88 | $68,739.11 | $613.83 | $0.00 | $388.66 | $69,741.60 |
| 89 | $69,741.60 | $613.83 | $0.00 | $394.33 | $70,749.76 |
| 90 | $70,749.76 | $613.83 | $0.00 | $400.03 | $71,763.62 |
| 91 | $71,763.62 | $613.83 | $0.00 | $405.76 | $72,783.21 |
| 92 | $72,783.21 | $613.83 | $0.00 | $411.53 | $73,808.57 |
| 93 | $73,808.57 | $613.83 | $0.00 | $417.32 | $74,839.72 |
| 94 | $74,839.72 | $613.83 | $0.00 | $423.15 | $75,876.70 |
| 95 | $75,876.70 | $613.83 | $0.00 | $429.02 | $76,919.55 |
| 96 | $76,919.55 | $613.83 | $0.00 | $434.91 | $77,968.29 |
| 97 | $77,968.29 | $613.83 | $0.00 | $440.84 | $79,022.96 |
| 98 | $79,022.96 | $613.83 | $0.00 | $446.81 | $80,083.60 |
| 99 | $80,083.60 | $613.83 | $0.00 | $452.80 | $81,150.23 |
| 100 | $81,150.23 | $613.83 | $0.00 | $458.84 | $82,222.90 |
| 101 | $82,222.90 | $613.83 | $0.00 | $464.90 | $83,301.63 |
| 102 | $83,301.63 | $613.83 | $0.00 | $471.00 | $84,386.46 |
| 103 | $84,386.46 | $613.83 | $0.00 | $477.13 | $85,477.42 |
| 104 | $85,477.42 | $613.83 | $0.00 | $483.30 | $86,574.55 |
| 105 | $86,574.55 | $613.83 | $0.00 | $489.51 | $87,677.89 |
| 106 | $87,677.89 | $613.83 | $0.00 | $495.74 | $88,787.46 |
| 107 | $88,787.46 | $613.83 | $0.00 | $502.02 | $89,903.31 |
| 108 | $89,903.31 | $613.83 | $0.00 | $508.33 | $91,025.47 |
| 109 | $91,025.47 | $613.83 | $0.00 | $514.67 | $92,153.97 |
| 110 | $92,153.97 | $613.83 | $0.00 | $521.05 | $93,288.85 |
| 111 | $93,288.85 | $613.83 | $0.00 | $527.47 | $94,430.15 |
| 112 | $94,430.15 | $613.83 | $0.00 | $533.92 | $95,577.90 |
| 113 | $95,577.90 | $613.83 | $0.00 | $540.41 | $96,732.14 |
| 114 | $96,732.14 | $613.83 | $0.00 | $546.94 | $97,892.91 |
| 115 | $97,892.91 | $613.83 | $0.00 | $553.50 | $99,060.24 |
| 116 | $99,060.24 | $613.83 | $0.00 | $560.10 | $100,234.17 |
| 117 | $100,234.17 | $613.83 | $0.00 | $566.74 | $101,414.74 |
| 118 | $101,414.74 | $613.83 | $0.00 | $573.41 | $102,601.98 |
| 119 | $102,601.98 | $613.83 | $0.00 | $580.13 | $103,795.94 |
| 120 | $103,795.94 | $613.83 | $0.00 | $586.88 | $104,996.65 |
| 121 | $104,996.65 | $613.83 | $0.00 | $593.67 | $106,204.15 |
| 122 | $106,204.15 | $613.83 | $0.00 | $600.49 | $107,418.47 |
| 123 | $107,418.47 | $613.83 | $0.00 | $607.36 | $108,639.66 |
| 124 | $108,639.66 | $613.83 | $0.00 | $614.26 | $109,867.75 |
| 125 | $109,867.75 | $613.83 | $0.00 | $621.21 | $111,102.79 |
| 126 | $111,102.79 | $613.83 | $0.00 | $628.19 | $112,344.81 |
| 127 | $112,344.81 | $613.83 | $0.00 | $635.21 | $113,593.85 |
| 128 | $113,593.85 | $613.83 | $0.00 | $642.28 | $114,849.96 |
| 129 | $114,849.96 | $613.83 | $0.00 | $649.38 | $116,113.17 |
| 130 | $116,113.17 | $613.83 | $0.00 | $656.52 | $117,383.52 |
| 131 | $117,383.52 | $613.83 | $0.00 | $663.70 | $118,661.05 |
| 132 | $118,661.05 | $613.83 | $0.00 | $670.93 | $119,945.81 |
| 133 | $119,945.81 | $613.83 | $0.00 | $678.19 | $121,237.83 |
| 134 | $121,237.83 | $613.83 | $0.00 | $685.50 | $122,537.16 |
| 135 | $122,537.16 | $613.83 | $0.00 | $692.84 | $123,843.83 |
| 136 | $123,843.83 | $613.83 | $0.00 | $700.23 | $125,157.89 |
| 137 | $125,157.89 | $613.83 | $0.00 | $707.66 | $126,479.38 |
| 138 | $126,479.38 | $613.83 | $0.00 | $715.13 | $127,808.34 |
| 139 | $127,808.34 | $613.83 | $0.00 | $722.65 | $129,144.82 |
| 140 | $129,144.82 | $613.83 | $0.00 | $730.20 | $130,488.85 |
| 141 | $130,488.85 | $613.83 | $0.00 | $737.80 | $131,840.48 |
| 142 | $131,840.48 | $613.83 | $0.00 | $745.45 | $133,199.76 |
| 143 | $133,199.76 | $613.83 | $0.00 | $753.13 | $134,566.72 |
| 144 | $134,566.72 | $613.83 | $0.00 | $760.86 | $135,941.41 |
| 145 | $135,941.41 | $613.83 | $0.00 | $768.63 | $137,323.87 |
| 146 | $137,323.87 | $613.83 | $0.00 | $776.45 | $138,714.15 |
| 147 | $138,714.15 | $613.83 | $0.00 | $784.31 | $140,112.29 |
| 148 | $140,112.29 | $613.83 | $0.00 | $792.22 | $141,518.34 |
| 149 | $141,518.34 | $613.83 | $0.00 | $800.17 | $142,932.34 |
| 150 | $142,932.34 | $613.83 | $0.00 | $808.16 | $144,354.33 |
| 151 | $144,354.33 | $613.83 | $0.00 | $816.20 | $145,784.36 |
| 152 | $145,784.36 | $613.83 | $0.00 | $824.29 | $147,222.48 |
| 153 | $147,222.48 | $613.83 | $0.00 | $832.42 | $148,668.73 |
| 154 | $148,668.73 | $613.83 | $0.00 | $840.59 | $150,123.15 |
| 155 | $150,123.15 | $613.83 | $0.00 | $848.82 | $151,585.80 |
| 156 | $151,585.80 | $613.83 | $0.00 | $857.09 | $153,056.72 |
| 157 | $153,056.72 | $613.83 | $0.00 | $865.40 | $154,535.95 |
| 158 | $154,535.95 | $613.83 | $0.00 | $873.77 | $156,023.55 |
| 159 | $156,023.55 | $613.83 | $0.00 | $882.18 | $157,519.56 |
| 160 | $157,519.56 | $613.83 | $0.00 | $890.64 | $159,024.03 |
| 161 | $159,024.03 | $613.83 | $0.00 | $899.14 | $160,537.00 |
| 162 | $160,537.00 | $613.83 | $0.00 | $907.70 | $162,058.53 |
| 163 | $162,058.53 | $613.83 | $0.00 | $916.30 | $163,588.66 |
| 164 | $163,588.66 | $613.83 | $0.00 | $924.95 | $165,127.44 |
| 165 | $165,127.44 | $613.83 | $0.00 | $933.65 | $166,674.92 |
| 166 | $166,674.92 | $613.83 | $0.00 | $942.40 | $168,231.15 |
| 167 | $168,231.15 | $613.83 | $0.00 | $951.20 | $169,796.18 |
| 168 | $169,796.18 | $613.83 | $0.00 | $960.05 | $171,370.06 |
| 169 | $171,370.06 | $613.83 | $0.00 | $968.95 | $172,952.84 |
| 170 | $172,952.84 | $613.83 | $0.00 | $977.90 | $174,544.57 |
| 171 | $174,544.57 | $613.83 | $0.00 | $986.90 | $176,145.30 |
| 172 | $176,145.30 | $613.83 | $0.00 | $995.95 | $177,755.08 |
| 173 | $177,755.08 | $613.83 | $0.00 | $1,005.05 | $179,373.96 |
| 174 | $179,373.96 | $613.83 | $0.00 | $1,014.21 | $181,002.00 |
| 175 | $181,002.00 | $613.83 | $0.00 | $1,023.41 | $182,639.24 |
| 176 | $182,639.24 | $613.83 | $0.00 | $1,032.67 | $184,285.74 |
| 177 | $184,285.74 | $613.83 | $0.00 | $1,041.98 | $185,941.55 |
| 178 | $185,941.55 | $613.83 | $0.00 | $1,051.34 | $187,606.72 |
| 179 | $187,606.72 | $613.83 | $0.00 | $1,060.76 | $189,281.31 |
| 180 | $189,281.31 | $613.83 | $0.00 | $1,070.22 | $190,965.36 |
| 181 | $190,965.36 | $613.83 | $0.00 | $1,079.75 | $192,658.94 |
| 182 | $192,658.94 | $613.83 | $0.00 | $1,089.32 | $194,362.09 |
| 183 | $194,362.09 | $613.83 | $0.00 | $1,098.95 | $196,074.87 |
| 184 | $196,074.87 | $613.83 | $0.00 | $1,108.64 | $197,797.34 |
| 185 | $197,797.34 | $613.83 | $0.00 | $1,118.37 | $199,529.54 |
| 186 | $199,529.54 | $613.83 | $0.00 | $1,128.17 | $201,271.54 |
| 187 | $201,271.54 | $613.83 | $0.00 | $1,138.02 | $203,023.39 |
| 188 | $203,023.39 | $613.83 | $0.00 | $1,147.92 | $204,785.14 |
| 189 | $204,785.14 | $613.83 | $0.00 | $1,157.88 | $206,556.85 |
| 190 | $206,556.85 | $613.83 | $0.00 | $1,167.90 | $208,338.58 |
| 191 | $208,338.58 | $613.83 | $0.00 | $1,177.98 | $210,130.39 |
| 192 | $210,130.39 | $613.83 | $0.00 | $1,188.11 | $211,932.33 |
| 193 | $211,932.33 | $613.83 | $0.00 | $1,198.30 | $213,744.46 |
| 194 | $213,744.46 | $613.83 | $0.00 | $1,208.54 | $215,566.83 |
| 195 | $215,566.83 | $613.83 | $0.00 | $1,218.85 | $217,399.51 |
| 196 | $217,399.51 | $613.83 | $0.00 | $1,229.21 | $219,242.55 |
| 197 | $219,242.55 | $613.83 | $0.00 | $1,239.63 | $221,096.01 |
| 198 | $221,096.01 | $613.83 | $0.00 | $1,250.11 | $222,959.95 |
| 199 | $222,959.95 | $613.83 | $0.00 | $1,260.65 | $224,834.43 |
| 200 | $224,834.43 | $613.83 | $0.00 | $1,271.25 | $226,719.51 |
| 201 | $226,719.51 | $613.83 | $0.00 | $1,281.91 | $228,615.25 |
| 202 | $228,615.25 | $613.83 | $0.00 | $1,292.62 | $230,521.70 |
| 203 | $230,521.70 | $613.83 | $0.00 | $1,303.40 | $232,438.93 |
| 204 | $232,438.93 | $613.83 | $0.00 | $1,314.24 | $234,367.00 |
| 205 | $234,367.00 | $613.83 | $0.00 | $1,325.15 | $236,305.98 |
| 206 | $236,305.98 | $613.83 | $0.00 | $1,336.11 | $238,255.92 |
| 207 | $238,255.92 | $613.83 | $0.00 | $1,347.13 | $240,216.88 |
| 208 | $240,216.88 | $613.83 | $0.00 | $1,358.22 | $242,188.93 |
| 209 | $242,188.93 | $613.83 | $0.00 | $1,369.37 | $244,172.13 |
| 210 | $244,172.13 | $613.83 | $0.00 | $1,380.58 | $246,166.54 |
| 211 | $246,166.54 | $613.83 | $0.00 | $1,391.86 | $248,172.23 |
| 212 | $248,172.23 | $613.83 | $0.00 | $1,403.20 | $250,189.26 |
| 213 | $250,189.26 | $613.83 | $0.00 | $1,414.61 | $252,217.70 |
| 214 | $252,217.70 | $613.83 | $0.00 | $1,426.08 | $254,257.61 |
| 215 | $254,257.61 | $613.83 | $0.00 | $1,437.61 | $256,309.05 |
| 216 | $256,309.05 | $613.83 | $0.00 | $1,449.21 | $258,372.09 |
| 217 | $258,372.09 | $613.83 | $71,965.13 | $1,460.87 | $188,481.66 |
| 218 | $188,481.66 | $613.83 | $0.00 | $1,065.70 | $190,161.19 |
| 219 | $190,161.19 | $613.83 | $0.00 | $1,075.20 | $191,850.22 |
| 220 | $191,850.22 | $613.83 | $0.00 | $1,084.75 | $193,548.80 |
| 221 | $193,548.80 | $613.83 | $0.00 | $1,094.35 | $195,256.98 |
| 222 | $195,256.98 | $613.83 | $0.00 | $1,104.01 | $196,974.82 |
| 223 | $196,974.82 | $613.83 | $0.00 | $1,113.72 | $198,702.37 |
| 224 | $198,702.37 | $613.83 | $0.00 | $1,123.49 | $200,439.69 |
| 225 | $200,439.69 | $613.83 | $0.00 | $1,133.32 | $202,186.84 |
| 226 | $202,186.84 | $613.83 | $0.00 | $1,143.19 | $203,943.86 |
| 227 | $203,943.86 | $613.83 | $0.00 | $1,153.13 | $205,710.82 |
| 228 | $205,710.82 | $613.83 | $0.00 | $1,163.12 | $207,487.77 |
| 229 | $207,487.77 | $613.83 | $75,563.39 | $1,173.17 | $133,711.38 |
| 230 | $133,711.38 | $613.83 | $0.00 | $756.02 | $135,081.23 |
| 231 | $135,081.23 | $613.83 | $0.00 | $763.77 | $136,458.83 |
| 232 | $136,458.83 | $613.83 | $0.00 | $771.56 | $137,844.22 |
| 233 | $137,844.22 | $613.83 | $0.00 | $779.39 | $139,237.44 |
| 234 | $139,237.44 | $613.83 | $0.00 | $787.27 | $140,638.54 |
| 235 | $140,638.54 | $613.83 | $0.00 | $795.19 | $142,047.56 |
| 236 | $142,047.56 | $613.83 | $0.00 | $803.16 | $143,464.55 |
| 237 | $143,464.55 | $613.83 | $0.00 | $811.17 | $144,889.55 |
| 238 | $144,889.55 | $613.83 | $0.00 | $819.23 | $146,322.61 |
| 239 | $146,322.61 | $613.83 | $0.00 | $827.33 | $147,763.77 |
| 240 | $147,763.77 | $613.83 | $0.00 | $835.48 | $149,213.08 |
| 241 | $149,213.08 | $613.83 | $79,341.56 | $843.67 | $71,329.02 |
| 242 | $71,329.02 | $613.83 | $0.00 | $403.30 | $72,346.15 |
| 243 | $72,346.15 | $613.83 | $0.00 | $409.06 | $73,369.04 |
| 244 | $73,369.04 | $613.83 | $0.00 | $414.84 | $74,397.71 |
| 245 | $74,397.71 | $613.83 | $0.00 | $420.66 | $75,432.20 |
| 246 | $75,432.20 | $613.83 | $0.00 | $426.50 | $76,472.53 |
| 247 | $76,472.53 | $613.83 | $0.00 | $432.39 | $77,518.75 |
| 248 | $77,518.75 | $613.83 | $0.00 | $438.30 | $78,570.88 |
| 249 | $78,570.88 | $613.83 | $0.00 | $444.25 | $79,628.96 |
| 250 | $79,628.96 | $613.83 | $0.00 | $450.23 | $80,693.02 |
| 251 | $80,693.02 | $613.83 | $0.00 | $456.25 | $81,763.10 |
| 252 | $81,763.10 | $613.83 | $0.00 | $462.30 | $82,839.23 |
| 253 | $82,839.23 | $0.00 | $83,308.64 | $468.39 | ($1.02) |