How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,442 |
| Monthly savings required | $534 |
How much will it cost to send your child to Southern Illinois University Edwardsville in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $269,766.18 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $533.85 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 | $26,007.00 |
| 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 Edwardsville in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $533.85 | $0.00 | $0.00 | $533.85 |
| 2 | $533.85 | $533.85 | $0.00 | $3.02 | $1,070.72 |
| 3 | $1,070.72 | $533.85 | $0.00 | $6.05 | $1,610.62 |
| 4 | $1,610.62 | $533.85 | $0.00 | $9.11 | $2,153.58 |
| 5 | $2,153.58 | $533.85 | $0.00 | $12.18 | $2,699.61 |
| 6 | $2,699.61 | $533.85 | $0.00 | $15.26 | $3,248.72 |
| 7 | $3,248.72 | $533.85 | $0.00 | $18.37 | $3,800.94 |
| 8 | $3,800.94 | $533.85 | $0.00 | $21.49 | $4,356.28 |
| 9 | $4,356.28 | $533.85 | $0.00 | $24.63 | $4,914.76 |
| 10 | $4,914.76 | $533.85 | $0.00 | $27.79 | $5,476.40 |
| 11 | $5,476.40 | $533.85 | $0.00 | $30.96 | $6,041.21 |
| 12 | $6,041.21 | $533.85 | $0.00 | $34.16 | $6,609.22 |
| 13 | $6,609.22 | $533.85 | $0.00 | $37.37 | $7,180.44 |
| 14 | $7,180.44 | $533.85 | $0.00 | $40.60 | $7,754.89 |
| 15 | $7,754.89 | $533.85 | $0.00 | $43.85 | $8,332.59 |
| 16 | $8,332.59 | $533.85 | $0.00 | $47.11 | $8,913.55 |
| 17 | $8,913.55 | $533.85 | $0.00 | $50.40 | $9,497.80 |
| 18 | $9,497.80 | $533.85 | $0.00 | $53.70 | $10,085.35 |
| 19 | $10,085.35 | $533.85 | $0.00 | $57.02 | $10,676.22 |
| 20 | $10,676.22 | $533.85 | $0.00 | $60.36 | $11,270.43 |
| 21 | $11,270.43 | $533.85 | $0.00 | $63.72 | $11,868.00 |
| 22 | $11,868.00 | $533.85 | $0.00 | $67.10 | $12,468.95 |
| 23 | $12,468.95 | $533.85 | $0.00 | $70.50 | $13,073.30 |
| 24 | $13,073.30 | $533.85 | $0.00 | $73.92 | $13,681.07 |
| 25 | $13,681.07 | $533.85 | $0.00 | $77.35 | $14,292.27 |
| 26 | $14,292.27 | $533.85 | $0.00 | $80.81 | $14,906.93 |
| 27 | $14,906.93 | $533.85 | $0.00 | $84.29 | $15,525.07 |
| 28 | $15,525.07 | $533.85 | $0.00 | $87.78 | $16,146.70 |
| 29 | $16,146.70 | $533.85 | $0.00 | $91.30 | $16,771.85 |
| 30 | $16,771.85 | $533.85 | $0.00 | $94.83 | $17,400.53 |
| 31 | $17,400.53 | $533.85 | $0.00 | $98.39 | $18,032.77 |
| 32 | $18,032.77 | $533.85 | $0.00 | $101.96 | $18,668.58 |
| 33 | $18,668.58 | $533.85 | $0.00 | $105.55 | $19,307.98 |
| 34 | $19,307.98 | $533.85 | $0.00 | $109.17 | $19,951.00 |
| 35 | $19,951.00 | $533.85 | $0.00 | $112.81 | $20,597.66 |
| 36 | $20,597.66 | $533.85 | $0.00 | $116.46 | $21,247.97 |
| 37 | $21,247.97 | $533.85 | $0.00 | $120.14 | $21,901.96 |
| 38 | $21,901.96 | $533.85 | $0.00 | $123.84 | $22,559.65 |
| 39 | $22,559.65 | $533.85 | $0.00 | $127.56 | $23,221.06 |
| 40 | $23,221.06 | $533.85 | $0.00 | $131.30 | $23,886.21 |
| 41 | $23,886.21 | $533.85 | $0.00 | $135.06 | $24,555.12 |
| 42 | $24,555.12 | $533.85 | $0.00 | $138.84 | $25,227.81 |
| 43 | $25,227.81 | $533.85 | $0.00 | $142.64 | $25,904.30 |
| 44 | $25,904.30 | $533.85 | $0.00 | $146.47 | $26,584.62 |
| 45 | $26,584.62 | $533.85 | $0.00 | $150.31 | $27,268.78 |
| 46 | $27,268.78 | $533.85 | $0.00 | $154.18 | $27,956.81 |
| 47 | $27,956.81 | $533.85 | $0.00 | $158.07 | $28,648.73 |
| 48 | $28,648.73 | $533.85 | $0.00 | $161.98 | $29,344.56 |
| 49 | $29,344.56 | $533.85 | $0.00 | $165.92 | $30,044.33 |
| 50 | $30,044.33 | $533.85 | $0.00 | $169.88 | $30,748.06 |
| 51 | $30,748.06 | $533.85 | $0.00 | $173.85 | $31,455.76 |
| 52 | $31,455.76 | $533.85 | $0.00 | $177.86 | $32,167.47 |
| 53 | $32,167.47 | $533.85 | $0.00 | $181.88 | $32,883.20 |
| 54 | $32,883.20 | $533.85 | $0.00 | $185.93 | $33,602.98 |
| 55 | $33,602.98 | $533.85 | $0.00 | $190.00 | $34,326.83 |
| 56 | $34,326.83 | $533.85 | $0.00 | $194.09 | $35,054.77 |
| 57 | $35,054.77 | $533.85 | $0.00 | $198.20 | $35,786.82 |
| 58 | $35,786.82 | $533.85 | $0.00 | $202.34 | $36,523.01 |
| 59 | $36,523.01 | $533.85 | $0.00 | $206.51 | $37,263.37 |
| 60 | $37,263.37 | $533.85 | $0.00 | $210.69 | $38,007.91 |
| 61 | $38,007.91 | $533.85 | $0.00 | $214.90 | $38,756.66 |
| 62 | $38,756.66 | $533.85 | $0.00 | $219.14 | $39,509.65 |
| 63 | $39,509.65 | $533.85 | $0.00 | $223.39 | $40,266.89 |
| 64 | $40,266.89 | $533.85 | $0.00 | $227.67 | $41,028.41 |
| 65 | $41,028.41 | $533.85 | $0.00 | $231.98 | $41,794.24 |
| 66 | $41,794.24 | $533.85 | $0.00 | $236.31 | $42,564.40 |
| 67 | $42,564.40 | $533.85 | $0.00 | $240.67 | $43,338.92 |
| 68 | $43,338.92 | $533.85 | $0.00 | $245.04 | $44,117.81 |
| 69 | $44,117.81 | $533.85 | $0.00 | $249.45 | $44,901.11 |
| 70 | $44,901.11 | $533.85 | $0.00 | $253.88 | $45,688.84 |
| 71 | $45,688.84 | $533.85 | $0.00 | $258.33 | $46,481.02 |
| 72 | $46,481.02 | $533.85 | $0.00 | $262.81 | $47,277.68 |
| 73 | $47,277.68 | $533.85 | $0.00 | $267.31 | $48,078.84 |
| 74 | $48,078.84 | $533.85 | $0.00 | $271.84 | $48,884.53 |
| 75 | $48,884.53 | $533.85 | $0.00 | $276.40 | $49,694.78 |
| 76 | $49,694.78 | $533.85 | $0.00 | $280.98 | $50,509.61 |
| 77 | $50,509.61 | $533.85 | $0.00 | $285.59 | $51,329.05 |
| 78 | $51,329.05 | $533.85 | $0.00 | $290.22 | $52,153.12 |
| 79 | $52,153.12 | $533.85 | $0.00 | $294.88 | $52,981.85 |
| 80 | $52,981.85 | $533.85 | $0.00 | $299.57 | $53,815.27 |
| 81 | $53,815.27 | $533.85 | $0.00 | $304.28 | $54,653.40 |
| 82 | $54,653.40 | $533.85 | $0.00 | $309.02 | $55,496.27 |
| 83 | $55,496.27 | $533.85 | $0.00 | $313.78 | $56,343.90 |
| 84 | $56,343.90 | $533.85 | $0.00 | $318.58 | $57,196.33 |
| 85 | $57,196.33 | $533.85 | $0.00 | $323.40 | $58,053.58 |
| 86 | $58,053.58 | $533.85 | $0.00 | $328.24 | $58,915.67 |
| 87 | $58,915.67 | $533.85 | $0.00 | $333.12 | $59,782.64 |
| 88 | $59,782.64 | $533.85 | $0.00 | $338.02 | $60,654.51 |
| 89 | $60,654.51 | $533.85 | $0.00 | $342.95 | $61,531.31 |
| 90 | $61,531.31 | $533.85 | $0.00 | $347.91 | $62,413.07 |
| 91 | $62,413.07 | $533.85 | $0.00 | $352.89 | $63,299.81 |
| 92 | $63,299.81 | $533.85 | $0.00 | $357.91 | $64,191.57 |
| 93 | $64,191.57 | $533.85 | $0.00 | $362.95 | $65,088.37 |
| 94 | $65,088.37 | $533.85 | $0.00 | $368.02 | $65,990.24 |
| 95 | $65,990.24 | $533.85 | $0.00 | $373.12 | $66,897.21 |
| 96 | $66,897.21 | $533.85 | $0.00 | $378.25 | $67,809.31 |
| 97 | $67,809.31 | $533.85 | $0.00 | $383.40 | $68,726.56 |
| 98 | $68,726.56 | $533.85 | $0.00 | $388.59 | $69,649.00 |
| 99 | $69,649.00 | $533.85 | $0.00 | $393.81 | $70,576.66 |
| 100 | $70,576.66 | $533.85 | $0.00 | $399.05 | $71,509.56 |
| 101 | $71,509.56 | $533.85 | $0.00 | $404.33 | $72,447.74 |
| 102 | $72,447.74 | $533.85 | $0.00 | $409.63 | $73,391.22 |
| 103 | $73,391.22 | $533.85 | $0.00 | $414.96 | $74,340.03 |
| 104 | $74,340.03 | $533.85 | $0.00 | $420.33 | $75,294.21 |
| 105 | $75,294.21 | $533.85 | $0.00 | $425.72 | $76,253.78 |
| 106 | $76,253.78 | $533.85 | $0.00 | $431.15 | $77,218.78 |
| 107 | $77,218.78 | $533.85 | $0.00 | $436.61 | $78,189.24 |
| 108 | $78,189.24 | $533.85 | $0.00 | $442.09 | $79,165.18 |
| 109 | $79,165.18 | $533.85 | $0.00 | $447.61 | $80,146.64 |
| 110 | $80,146.64 | $533.85 | $0.00 | $453.16 | $81,133.65 |
| 111 | $81,133.65 | $533.85 | $0.00 | $458.74 | $82,126.24 |
| 112 | $82,126.24 | $533.85 | $0.00 | $464.35 | $83,124.44 |
| 113 | $83,124.44 | $533.85 | $0.00 | $470.00 | $84,128.29 |
| 114 | $84,128.29 | $533.85 | $0.00 | $475.67 | $85,137.81 |
| 115 | $85,137.81 | $533.85 | $0.00 | $481.38 | $86,153.04 |
| 116 | $86,153.04 | $533.85 | $0.00 | $487.12 | $87,174.01 |
| 117 | $87,174.01 | $533.85 | $0.00 | $492.89 | $88,200.75 |
| 118 | $88,200.75 | $533.85 | $0.00 | $498.70 | $89,233.30 |
| 119 | $89,233.30 | $533.85 | $0.00 | $504.54 | $90,271.69 |
| 120 | $90,271.69 | $533.85 | $0.00 | $510.41 | $91,315.95 |
| 121 | $91,315.95 | $533.85 | $0.00 | $516.31 | $92,366.11 |
| 122 | $92,366.11 | $533.85 | $0.00 | $522.25 | $93,422.21 |
| 123 | $93,422.21 | $533.85 | $0.00 | $528.22 | $94,484.28 |
| 124 | $94,484.28 | $533.85 | $0.00 | $534.23 | $95,552.36 |
| 125 | $95,552.36 | $533.85 | $0.00 | $540.27 | $96,626.48 |
| 126 | $96,626.48 | $533.85 | $0.00 | $546.34 | $97,706.67 |
| 127 | $97,706.67 | $533.85 | $0.00 | $552.45 | $98,792.97 |
| 128 | $98,792.97 | $533.85 | $0.00 | $558.59 | $99,885.41 |
| 129 | $99,885.41 | $533.85 | $0.00 | $564.77 | $100,984.03 |
| 130 | $100,984.03 | $533.85 | $0.00 | $570.98 | $102,088.86 |
| 131 | $102,088.86 | $533.85 | $0.00 | $577.23 | $103,199.94 |
| 132 | $103,199.94 | $533.85 | $0.00 | $583.51 | $104,317.30 |
| 133 | $104,317.30 | $533.85 | $0.00 | $589.83 | $105,440.98 |
| 134 | $105,440.98 | $533.85 | $0.00 | $596.18 | $106,571.01 |
| 135 | $106,571.01 | $533.85 | $0.00 | $602.57 | $107,707.43 |
| 136 | $107,707.43 | $533.85 | $0.00 | $608.99 | $108,850.27 |
| 137 | $108,850.27 | $533.85 | $0.00 | $615.46 | $109,999.58 |
| 138 | $109,999.58 | $533.85 | $0.00 | $621.95 | $111,155.38 |
| 139 | $111,155.38 | $533.85 | $0.00 | $628.49 | $112,317.72 |
| 140 | $112,317.72 | $533.85 | $0.00 | $635.06 | $113,486.63 |
| 141 | $113,486.63 | $533.85 | $0.00 | $641.67 | $114,662.15 |
| 142 | $114,662.15 | $533.85 | $0.00 | $648.32 | $115,844.32 |
| 143 | $115,844.32 | $533.85 | $0.00 | $655.00 | $117,033.17 |
| 144 | $117,033.17 | $533.85 | $0.00 | $661.72 | $118,228.74 |
| 145 | $118,228.74 | $533.85 | $0.00 | $668.48 | $119,431.07 |
| 146 | $119,431.07 | $533.85 | $0.00 | $675.28 | $120,640.20 |
| 147 | $120,640.20 | $533.85 | $0.00 | $682.12 | $121,856.17 |
| 148 | $121,856.17 | $533.85 | $0.00 | $688.99 | $123,079.01 |
| 149 | $123,079.01 | $533.85 | $0.00 | $695.91 | $124,308.77 |
| 150 | $124,308.77 | $533.85 | $0.00 | $702.86 | $125,545.48 |
| 151 | $125,545.48 | $533.85 | $0.00 | $709.85 | $126,789.18 |
| 152 | $126,789.18 | $533.85 | $0.00 | $716.88 | $128,039.91 |
| 153 | $128,039.91 | $533.85 | $0.00 | $723.96 | $129,297.72 |
| 154 | $129,297.72 | $533.85 | $0.00 | $731.07 | $130,562.64 |
| 155 | $130,562.64 | $533.85 | $0.00 | $738.22 | $131,834.71 |
| 156 | $131,834.71 | $533.85 | $0.00 | $745.41 | $133,113.97 |
| 157 | $133,113.97 | $533.85 | $0.00 | $752.65 | $134,400.47 |
| 158 | $134,400.47 | $533.85 | $0.00 | $759.92 | $135,694.24 |
| 159 | $135,694.24 | $533.85 | $0.00 | $767.23 | $136,995.32 |
| 160 | $136,995.32 | $533.85 | $0.00 | $774.59 | $138,303.76 |
| 161 | $138,303.76 | $533.85 | $0.00 | $781.99 | $139,619.60 |
| 162 | $139,619.60 | $533.85 | $0.00 | $789.43 | $140,942.88 |
| 163 | $140,942.88 | $533.85 | $0.00 | $796.91 | $142,273.64 |
| 164 | $142,273.64 | $533.85 | $0.00 | $804.44 | $143,611.93 |
| 165 | $143,611.93 | $533.85 | $0.00 | $812.00 | $144,957.78 |
| 166 | $144,957.78 | $533.85 | $0.00 | $819.61 | $146,311.24 |
| 167 | $146,311.24 | $533.85 | $0.00 | $827.27 | $147,672.36 |
| 168 | $147,672.36 | $533.85 | $0.00 | $834.96 | $149,041.17 |
| 169 | $149,041.17 | $533.85 | $0.00 | $842.70 | $150,417.72 |
| 170 | $150,417.72 | $533.85 | $0.00 | $850.48 | $151,802.05 |
| 171 | $151,802.05 | $533.85 | $0.00 | $858.31 | $153,194.21 |
| 172 | $153,194.21 | $533.85 | $0.00 | $866.18 | $154,594.24 |
| 173 | $154,594.24 | $533.85 | $0.00 | $874.10 | $156,002.19 |
| 174 | $156,002.19 | $533.85 | $0.00 | $882.06 | $157,418.10 |
| 175 | $157,418.10 | $533.85 | $0.00 | $890.06 | $158,842.01 |
| 176 | $158,842.01 | $533.85 | $0.00 | $898.12 | $160,273.98 |
| 177 | $160,273.98 | $533.85 | $0.00 | $906.21 | $161,714.04 |
| 178 | $161,714.04 | $533.85 | $0.00 | $914.35 | $163,162.24 |
| 179 | $163,162.24 | $533.85 | $0.00 | $922.54 | $164,618.63 |
| 180 | $164,618.63 | $533.85 | $0.00 | $930.78 | $166,083.26 |
| 181 | $166,083.26 | $533.85 | $0.00 | $939.06 | $167,556.17 |
| 182 | $167,556.17 | $533.85 | $0.00 | $947.39 | $169,037.41 |
| 183 | $169,037.41 | $533.85 | $0.00 | $955.76 | $170,527.02 |
| 184 | $170,527.02 | $533.85 | $0.00 | $964.18 | $172,025.05 |
| 185 | $172,025.05 | $533.85 | $0.00 | $972.65 | $173,531.55 |
| 186 | $173,531.55 | $533.85 | $0.00 | $981.17 | $175,046.57 |
| 187 | $175,046.57 | $533.85 | $0.00 | $989.74 | $176,570.16 |
| 188 | $176,570.16 | $533.85 | $0.00 | $998.35 | $178,102.36 |
| 189 | $178,102.36 | $533.85 | $0.00 | $1,007.02 | $179,643.23 |
| 190 | $179,643.23 | $533.85 | $0.00 | $1,015.73 | $181,192.81 |
| 191 | $181,192.81 | $533.85 | $0.00 | $1,024.49 | $182,751.15 |
| 192 | $182,751.15 | $533.85 | $0.00 | $1,033.30 | $184,318.30 |
| 193 | $184,318.30 | $533.85 | $0.00 | $1,042.16 | $185,894.31 |
| 194 | $185,894.31 | $533.85 | $0.00 | $1,051.07 | $187,479.23 |
| 195 | $187,479.23 | $533.85 | $0.00 | $1,060.03 | $189,073.11 |
| 196 | $189,073.11 | $533.85 | $0.00 | $1,069.05 | $190,676.01 |
| 197 | $190,676.01 | $533.85 | $0.00 | $1,078.11 | $192,287.97 |
| 198 | $192,287.97 | $533.85 | $0.00 | $1,087.22 | $193,909.04 |
| 199 | $193,909.04 | $533.85 | $0.00 | $1,096.39 | $195,539.28 |
| 200 | $195,539.28 | $533.85 | $0.00 | $1,105.61 | $197,178.74 |
| 201 | $197,178.74 | $533.85 | $0.00 | $1,114.88 | $198,827.47 |
| 202 | $198,827.47 | $533.85 | $0.00 | $1,124.20 | $200,485.52 |
| 203 | $200,485.52 | $533.85 | $0.00 | $1,133.57 | $202,152.94 |
| 204 | $202,152.94 | $533.85 | $0.00 | $1,143.00 | $203,829.79 |
| 205 | $203,829.79 | $533.85 | $0.00 | $1,152.48 | $205,516.12 |
| 206 | $205,516.12 | $533.85 | $0.00 | $1,162.02 | $207,211.99 |
| 207 | $207,211.99 | $533.85 | $0.00 | $1,171.61 | $208,917.45 |
| 208 | $208,917.45 | $533.85 | $0.00 | $1,181.25 | $210,632.55 |
| 209 | $210,632.55 | $533.85 | $0.00 | $1,190.95 | $212,357.35 |
| 210 | $212,357.35 | $533.85 | $0.00 | $1,200.70 | $214,091.90 |
| 211 | $214,091.90 | $533.85 | $0.00 | $1,210.51 | $215,836.26 |
| 212 | $215,836.26 | $533.85 | $0.00 | $1,220.37 | $217,590.48 |
| 213 | $217,590.48 | $533.85 | $0.00 | $1,230.29 | $219,354.62 |
| 214 | $219,354.62 | $533.85 | $0.00 | $1,240.26 | $221,128.73 |
| 215 | $221,128.73 | $533.85 | $0.00 | $1,250.29 | $222,912.87 |
| 216 | $222,912.87 | $533.85 | $0.00 | $1,260.38 | $224,707.10 |
| 217 | $224,707.10 | $533.85 | $62,588.95 | $1,270.53 | $163,922.53 |
| 218 | $163,922.53 | $533.85 | $0.00 | $926.84 | $165,383.22 |
| 219 | $165,383.22 | $533.85 | $0.00 | $935.10 | $166,852.17 |
| 220 | $166,852.17 | $533.85 | $0.00 | $943.41 | $168,329.43 |
| 221 | $168,329.43 | $533.85 | $0.00 | $951.76 | $169,815.04 |
| 222 | $169,815.04 | $533.85 | $0.00 | $960.16 | $171,309.05 |
| 223 | $171,309.05 | $533.85 | $0.00 | $968.61 | $172,811.51 |
| 224 | $172,811.51 | $533.85 | $0.00 | $977.10 | $174,322.46 |
| 225 | $174,322.46 | $533.85 | $0.00 | $985.64 | $175,841.95 |
| 226 | $175,841.95 | $533.85 | $0.00 | $994.24 | $177,370.04 |
| 227 | $177,370.04 | $533.85 | $0.00 | $1,002.88 | $178,906.77 |
| 228 | $178,906.77 | $533.85 | $0.00 | $1,011.56 | $180,452.18 |
| 229 | $180,452.18 | $533.85 | $65,718.39 | $1,020.30 | $116,287.94 |
| 230 | $116,287.94 | $533.85 | $0.00 | $657.51 | $117,479.30 |
| 231 | $117,479.30 | $533.85 | $0.00 | $664.25 | $118,677.40 |
| 232 | $118,677.40 | $533.85 | $0.00 | $671.02 | $119,882.27 |
| 233 | $119,882.27 | $533.85 | $0.00 | $677.83 | $121,093.95 |
| 234 | $121,093.95 | $533.85 | $0.00 | $684.68 | $122,312.48 |
| 235 | $122,312.48 | $533.85 | $0.00 | $691.57 | $123,537.90 |
| 236 | $123,537.90 | $533.85 | $0.00 | $698.50 | $124,770.25 |
| 237 | $124,770.25 | $533.85 | $0.00 | $705.47 | $126,009.57 |
| 238 | $126,009.57 | $533.85 | $0.00 | $712.48 | $127,255.90 |
| 239 | $127,255.90 | $533.85 | $0.00 | $719.52 | $128,509.27 |
| 240 | $128,509.27 | $533.85 | $0.00 | $726.61 | $129,769.73 |
| 241 | $129,769.73 | $533.85 | $69,004.31 | $733.74 | $62,033.01 |
| 242 | $62,033.01 | $533.85 | $0.00 | $350.74 | $62,917.60 |
| 243 | $62,917.60 | $533.85 | $0.00 | $355.75 | $63,807.20 |
| 244 | $63,807.20 | $533.85 | $0.00 | $360.78 | $64,701.83 |
| 245 | $64,701.83 | $533.85 | $0.00 | $365.83 | $65,601.51 |
| 246 | $65,601.51 | $533.85 | $0.00 | $370.92 | $66,506.28 |
| 247 | $66,506.28 | $533.85 | $0.00 | $376.04 | $67,416.17 |
| 248 | $67,416.17 | $533.85 | $0.00 | $381.18 | $68,331.20 |
| 249 | $68,331.20 | $533.85 | $0.00 | $386.35 | $69,251.40 |
| 250 | $69,251.40 | $533.85 | $0.00 | $391.56 | $70,176.81 |
| 251 | $70,176.81 | $533.85 | $0.00 | $396.79 | $71,107.45 |
| 252 | $71,107.45 | $533.85 | $0.00 | $402.05 | $72,043.35 |
| 253 | $72,043.35 | $0.00 | $72,454.53 | $407.34 | ($3.84) |