How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $66,057 |
| Monthly savings required | $523 |
How much will it cost to send your child to University of Illinois at Springfield in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $264,227.09 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $522.90 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 | $25,473.00 |
| 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 University of Illinois at Springfield in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $522.90 | $0.00 | $0.00 | $522.90 |
| 2 | $522.90 | $522.90 | $0.00 | $2.96 | $1,048.76 |
| 3 | $1,048.76 | $522.90 | $0.00 | $5.93 | $1,577.59 |
| 4 | $1,577.59 | $522.90 | $0.00 | $8.92 | $2,109.41 |
| 5 | $2,109.41 | $522.90 | $0.00 | $11.93 | $2,644.24 |
| 6 | $2,644.24 | $522.90 | $0.00 | $14.95 | $3,182.09 |
| 7 | $3,182.09 | $522.90 | $0.00 | $17.99 | $3,722.98 |
| 8 | $3,722.98 | $522.90 | $0.00 | $21.05 | $4,266.93 |
| 9 | $4,266.93 | $522.90 | $0.00 | $24.13 | $4,813.96 |
| 10 | $4,813.96 | $522.90 | $0.00 | $27.22 | $5,364.08 |
| 11 | $5,364.08 | $522.90 | $0.00 | $30.33 | $5,917.31 |
| 12 | $5,917.31 | $522.90 | $0.00 | $33.46 | $6,473.67 |
| 13 | $6,473.67 | $522.90 | $0.00 | $36.60 | $7,033.17 |
| 14 | $7,033.17 | $522.90 | $0.00 | $39.77 | $7,595.84 |
| 15 | $7,595.84 | $522.90 | $0.00 | $42.95 | $8,161.69 |
| 16 | $8,161.69 | $522.90 | $0.00 | $46.15 | $8,730.74 |
| 17 | $8,730.74 | $522.90 | $0.00 | $49.36 | $9,303.00 |
| 18 | $9,303.00 | $522.90 | $0.00 | $52.60 | $9,878.50 |
| 19 | $9,878.50 | $522.90 | $0.00 | $55.85 | $10,457.25 |
| 20 | $10,457.25 | $522.90 | $0.00 | $59.13 | $11,039.28 |
| 21 | $11,039.28 | $522.90 | $0.00 | $62.42 | $11,624.60 |
| 22 | $11,624.60 | $522.90 | $0.00 | $65.73 | $12,213.23 |
| 23 | $12,213.23 | $522.90 | $0.00 | $69.06 | $12,805.19 |
| 24 | $12,805.19 | $522.90 | $0.00 | $72.40 | $13,400.49 |
| 25 | $13,400.49 | $522.90 | $0.00 | $75.77 | $13,999.16 |
| 26 | $13,999.16 | $522.90 | $0.00 | $79.15 | $14,601.21 |
| 27 | $14,601.21 | $522.90 | $0.00 | $82.56 | $15,206.67 |
| 28 | $15,206.67 | $522.90 | $0.00 | $85.98 | $15,815.55 |
| 29 | $15,815.55 | $522.90 | $0.00 | $89.42 | $16,427.87 |
| 30 | $16,427.87 | $522.90 | $0.00 | $92.89 | $17,043.66 |
| 31 | $17,043.66 | $522.90 | $0.00 | $96.37 | $17,662.93 |
| 32 | $17,662.93 | $522.90 | $0.00 | $99.87 | $18,285.70 |
| 33 | $18,285.70 | $522.90 | $0.00 | $103.39 | $18,911.99 |
| 34 | $18,911.99 | $522.90 | $0.00 | $106.93 | $19,541.82 |
| 35 | $19,541.82 | $522.90 | $0.00 | $110.49 | $20,175.21 |
| 36 | $20,175.21 | $522.90 | $0.00 | $114.07 | $20,812.18 |
| 37 | $20,812.18 | $522.90 | $0.00 | $117.68 | $21,452.76 |
| 38 | $21,452.76 | $522.90 | $0.00 | $121.30 | $22,096.96 |
| 39 | $22,096.96 | $522.90 | $0.00 | $124.94 | $22,744.80 |
| 40 | $22,744.80 | $522.90 | $0.00 | $128.60 | $23,396.30 |
| 41 | $23,396.30 | $522.90 | $0.00 | $132.29 | $24,051.49 |
| 42 | $24,051.49 | $522.90 | $0.00 | $135.99 | $24,710.38 |
| 43 | $24,710.38 | $522.90 | $0.00 | $139.72 | $25,373.00 |
| 44 | $25,373.00 | $522.90 | $0.00 | $143.46 | $26,039.36 |
| 45 | $26,039.36 | $522.90 | $0.00 | $147.23 | $26,709.49 |
| 46 | $26,709.49 | $522.90 | $0.00 | $151.02 | $27,383.41 |
| 47 | $27,383.41 | $522.90 | $0.00 | $154.83 | $28,061.14 |
| 48 | $28,061.14 | $522.90 | $0.00 | $158.66 | $28,742.70 |
| 49 | $28,742.70 | $522.90 | $0.00 | $162.52 | $29,428.12 |
| 50 | $29,428.12 | $522.90 | $0.00 | $166.39 | $30,117.41 |
| 51 | $30,117.41 | $522.90 | $0.00 | $170.29 | $30,810.60 |
| 52 | $30,810.60 | $522.90 | $0.00 | $174.21 | $31,507.71 |
| 53 | $31,507.71 | $522.90 | $0.00 | $178.15 | $32,208.76 |
| 54 | $32,208.76 | $522.90 | $0.00 | $182.11 | $32,913.77 |
| 55 | $32,913.77 | $522.90 | $0.00 | $186.10 | $33,622.77 |
| 56 | $33,622.77 | $522.90 | $0.00 | $190.11 | $34,335.78 |
| 57 | $34,335.78 | $522.90 | $0.00 | $194.14 | $35,052.82 |
| 58 | $35,052.82 | $522.90 | $0.00 | $198.19 | $35,773.91 |
| 59 | $35,773.91 | $522.90 | $0.00 | $202.27 | $36,499.08 |
| 60 | $36,499.08 | $522.90 | $0.00 | $206.37 | $37,228.35 |
| 61 | $37,228.35 | $522.90 | $0.00 | $210.49 | $37,961.74 |
| 62 | $37,961.74 | $522.90 | $0.00 | $214.64 | $38,699.28 |
| 63 | $38,699.28 | $522.90 | $0.00 | $218.81 | $39,440.99 |
| 64 | $39,440.99 | $522.90 | $0.00 | $223.01 | $40,186.90 |
| 65 | $40,186.90 | $522.90 | $0.00 | $227.22 | $40,937.02 |
| 66 | $40,937.02 | $522.90 | $0.00 | $231.46 | $41,691.38 |
| 67 | $41,691.38 | $522.90 | $0.00 | $235.73 | $42,450.01 |
| 68 | $42,450.01 | $522.90 | $0.00 | $240.02 | $43,212.93 |
| 69 | $43,212.93 | $522.90 | $0.00 | $244.33 | $43,980.16 |
| 70 | $43,980.16 | $522.90 | $0.00 | $248.67 | $44,751.73 |
| 71 | $44,751.73 | $522.90 | $0.00 | $253.03 | $45,527.66 |
| 72 | $45,527.66 | $522.90 | $0.00 | $257.42 | $46,307.98 |
| 73 | $46,307.98 | $522.90 | $0.00 | $261.83 | $47,092.71 |
| 74 | $47,092.71 | $522.90 | $0.00 | $266.27 | $47,881.88 |
| 75 | $47,881.88 | $522.90 | $0.00 | $270.73 | $48,675.51 |
| 76 | $48,675.51 | $522.90 | $0.00 | $275.22 | $49,473.63 |
| 77 | $49,473.63 | $522.90 | $0.00 | $279.73 | $50,276.26 |
| 78 | $50,276.26 | $522.90 | $0.00 | $284.27 | $51,083.43 |
| 79 | $51,083.43 | $522.90 | $0.00 | $288.83 | $51,895.16 |
| 80 | $51,895.16 | $522.90 | $0.00 | $293.42 | $52,711.48 |
| 81 | $52,711.48 | $522.90 | $0.00 | $298.04 | $53,532.42 |
| 82 | $53,532.42 | $522.90 | $0.00 | $302.68 | $54,358.00 |
| 83 | $54,358.00 | $522.90 | $0.00 | $307.35 | $55,188.25 |
| 84 | $55,188.25 | $522.90 | $0.00 | $312.04 | $56,023.19 |
| 85 | $56,023.19 | $522.90 | $0.00 | $316.76 | $56,862.85 |
| 86 | $56,862.85 | $522.90 | $0.00 | $321.51 | $57,707.26 |
| 87 | $57,707.26 | $522.90 | $0.00 | $326.29 | $58,556.45 |
| 88 | $58,556.45 | $522.90 | $0.00 | $331.09 | $59,410.44 |
| 89 | $59,410.44 | $522.90 | $0.00 | $335.92 | $60,269.26 |
| 90 | $60,269.26 | $522.90 | $0.00 | $340.77 | $61,132.93 |
| 91 | $61,132.93 | $522.90 | $0.00 | $345.65 | $62,001.48 |
| 92 | $62,001.48 | $522.90 | $0.00 | $350.57 | $62,874.95 |
| 93 | $62,874.95 | $522.90 | $0.00 | $355.50 | $63,753.35 |
| 94 | $63,753.35 | $522.90 | $0.00 | $360.47 | $64,636.72 |
| 95 | $64,636.72 | $522.90 | $0.00 | $365.47 | $65,525.09 |
| 96 | $65,525.09 | $522.90 | $0.00 | $370.49 | $66,418.48 |
| 97 | $66,418.48 | $522.90 | $0.00 | $375.54 | $67,316.92 |
| 98 | $67,316.92 | $522.90 | $0.00 | $380.62 | $68,220.44 |
| 99 | $68,220.44 | $522.90 | $0.00 | $385.73 | $69,129.07 |
| 100 | $69,129.07 | $522.90 | $0.00 | $390.87 | $70,042.84 |
| 101 | $70,042.84 | $522.90 | $0.00 | $396.03 | $70,961.77 |
| 102 | $70,961.77 | $522.90 | $0.00 | $401.23 | $71,885.90 |
| 103 | $71,885.90 | $522.90 | $0.00 | $406.45 | $72,815.25 |
| 104 | $72,815.25 | $522.90 | $0.00 | $411.71 | $73,749.86 |
| 105 | $73,749.86 | $522.90 | $0.00 | $416.99 | $74,689.75 |
| 106 | $74,689.75 | $522.90 | $0.00 | $422.31 | $75,634.96 |
| 107 | $75,634.96 | $522.90 | $0.00 | $427.65 | $76,585.51 |
| 108 | $76,585.51 | $522.90 | $0.00 | $433.03 | $77,541.44 |
| 109 | $77,541.44 | $522.90 | $0.00 | $438.43 | $78,502.77 |
| 110 | $78,502.77 | $522.90 | $0.00 | $443.87 | $79,469.54 |
| 111 | $79,469.54 | $522.90 | $0.00 | $449.33 | $80,441.77 |
| 112 | $80,441.77 | $522.90 | $0.00 | $454.83 | $81,419.50 |
| 113 | $81,419.50 | $522.90 | $0.00 | $460.36 | $82,402.76 |
| 114 | $82,402.76 | $522.90 | $0.00 | $465.92 | $83,391.58 |
| 115 | $83,391.58 | $522.90 | $0.00 | $471.51 | $84,385.99 |
| 116 | $84,385.99 | $522.90 | $0.00 | $477.13 | $85,386.02 |
| 117 | $85,386.02 | $522.90 | $0.00 | $482.78 | $86,391.70 |
| 118 | $86,391.70 | $522.90 | $0.00 | $488.47 | $87,403.07 |
| 119 | $87,403.07 | $522.90 | $0.00 | $494.19 | $88,420.16 |
| 120 | $88,420.16 | $522.90 | $0.00 | $499.94 | $89,443.00 |
| 121 | $89,443.00 | $522.90 | $0.00 | $505.72 | $90,471.62 |
| 122 | $90,471.62 | $522.90 | $0.00 | $511.54 | $91,506.06 |
| 123 | $91,506.06 | $522.90 | $0.00 | $517.39 | $92,546.35 |
| 124 | $92,546.35 | $522.90 | $0.00 | $523.27 | $93,592.52 |
| 125 | $93,592.52 | $522.90 | $0.00 | $529.19 | $94,644.61 |
| 126 | $94,644.61 | $522.90 | $0.00 | $535.13 | $95,702.64 |
| 127 | $95,702.64 | $522.90 | $0.00 | $541.12 | $96,766.66 |
| 128 | $96,766.66 | $522.90 | $0.00 | $547.13 | $97,836.69 |
| 129 | $97,836.69 | $522.90 | $0.00 | $553.18 | $98,912.77 |
| 130 | $98,912.77 | $522.90 | $0.00 | $559.27 | $99,994.94 |
| 131 | $99,994.94 | $522.90 | $0.00 | $565.39 | $101,083.23 |
| 132 | $101,083.23 | $522.90 | $0.00 | $571.54 | $102,177.67 |
| 133 | $102,177.67 | $522.90 | $0.00 | $577.73 | $103,278.30 |
| 134 | $103,278.30 | $522.90 | $0.00 | $583.95 | $104,385.15 |
| 135 | $104,385.15 | $522.90 | $0.00 | $590.21 | $105,498.26 |
| 136 | $105,498.26 | $522.90 | $0.00 | $596.50 | $106,617.66 |
| 137 | $106,617.66 | $522.90 | $0.00 | $602.83 | $107,743.39 |
| 138 | $107,743.39 | $522.90 | $0.00 | $609.20 | $108,875.49 |
| 139 | $108,875.49 | $522.90 | $0.00 | $615.60 | $110,013.99 |
| 140 | $110,013.99 | $522.90 | $0.00 | $622.04 | $111,158.93 |
| 141 | $111,158.93 | $522.90 | $0.00 | $628.51 | $112,310.34 |
| 142 | $112,310.34 | $522.90 | $0.00 | $635.02 | $113,468.26 |
| 143 | $113,468.26 | $522.90 | $0.00 | $641.57 | $114,632.73 |
| 144 | $114,632.73 | $522.90 | $0.00 | $648.15 | $115,803.78 |
| 145 | $115,803.78 | $522.90 | $0.00 | $654.77 | $116,981.45 |
| 146 | $116,981.45 | $522.90 | $0.00 | $661.43 | $118,165.78 |
| 147 | $118,165.78 | $522.90 | $0.00 | $668.13 | $119,356.81 |
| 148 | $119,356.81 | $522.90 | $0.00 | $674.86 | $120,554.57 |
| 149 | $120,554.57 | $522.90 | $0.00 | $681.63 | $121,759.10 |
| 150 | $121,759.10 | $522.90 | $0.00 | $688.44 | $122,970.44 |
| 151 | $122,970.44 | $522.90 | $0.00 | $695.29 | $124,188.63 |
| 152 | $124,188.63 | $522.90 | $0.00 | $702.18 | $125,413.71 |
| 153 | $125,413.71 | $522.90 | $0.00 | $709.11 | $126,645.72 |
| 154 | $126,645.72 | $522.90 | $0.00 | $716.07 | $127,884.69 |
| 155 | $127,884.69 | $522.90 | $0.00 | $723.08 | $129,130.67 |
| 156 | $129,130.67 | $522.90 | $0.00 | $730.12 | $130,383.69 |
| 157 | $130,383.69 | $522.90 | $0.00 | $737.21 | $131,643.80 |
| 158 | $131,643.80 | $522.90 | $0.00 | $744.33 | $132,911.03 |
| 159 | $132,911.03 | $522.90 | $0.00 | $751.50 | $134,185.43 |
| 160 | $134,185.43 | $522.90 | $0.00 | $758.70 | $135,467.03 |
| 161 | $135,467.03 | $522.90 | $0.00 | $765.95 | $136,755.88 |
| 162 | $136,755.88 | $522.90 | $0.00 | $773.24 | $138,052.02 |
| 163 | $138,052.02 | $522.90 | $0.00 | $780.57 | $139,355.49 |
| 164 | $139,355.49 | $522.90 | $0.00 | $787.94 | $140,666.33 |
| 165 | $140,666.33 | $522.90 | $0.00 | $795.35 | $141,984.58 |
| 166 | $141,984.58 | $522.90 | $0.00 | $802.80 | $143,310.28 |
| 167 | $143,310.28 | $522.90 | $0.00 | $810.30 | $144,643.48 |
| 168 | $144,643.48 | $522.90 | $0.00 | $817.84 | $145,984.22 |
| 169 | $145,984.22 | $522.90 | $0.00 | $825.42 | $147,332.54 |
| 170 | $147,332.54 | $522.90 | $0.00 | $833.04 | $148,688.48 |
| 171 | $148,688.48 | $522.90 | $0.00 | $840.71 | $150,052.09 |
| 172 | $150,052.09 | $522.90 | $0.00 | $848.42 | $151,423.41 |
| 173 | $151,423.41 | $522.90 | $0.00 | $856.17 | $152,802.48 |
| 174 | $152,802.48 | $522.90 | $0.00 | $863.97 | $154,189.35 |
| 175 | $154,189.35 | $522.90 | $0.00 | $871.81 | $155,584.06 |
| 176 | $155,584.06 | $522.90 | $0.00 | $879.69 | $156,986.65 |
| 177 | $156,986.65 | $522.90 | $0.00 | $887.63 | $158,397.18 |
| 178 | $158,397.18 | $522.90 | $0.00 | $895.60 | $159,815.68 |
| 179 | $159,815.68 | $522.90 | $0.00 | $903.62 | $161,242.20 |
| 180 | $161,242.20 | $522.90 | $0.00 | $911.69 | $162,676.79 |
| 181 | $162,676.79 | $522.90 | $0.00 | $919.80 | $164,119.49 |
| 182 | $164,119.49 | $522.90 | $0.00 | $927.96 | $165,570.35 |
| 183 | $165,570.35 | $522.90 | $0.00 | $936.16 | $167,029.41 |
| 184 | $167,029.41 | $522.90 | $0.00 | $944.41 | $168,496.72 |
| 185 | $168,496.72 | $522.90 | $0.00 | $952.70 | $169,972.32 |
| 186 | $169,972.32 | $522.90 | $0.00 | $961.05 | $171,456.27 |
| 187 | $171,456.27 | $522.90 | $0.00 | $969.44 | $172,948.61 |
| 188 | $172,948.61 | $522.90 | $0.00 | $977.88 | $174,449.39 |
| 189 | $174,449.39 | $522.90 | $0.00 | $986.36 | $175,958.65 |
| 190 | $175,958.65 | $522.90 | $0.00 | $994.90 | $177,476.45 |
| 191 | $177,476.45 | $522.90 | $0.00 | $1,003.48 | $179,002.83 |
| 192 | $179,002.83 | $522.90 | $0.00 | $1,012.11 | $180,537.84 |
| 193 | $180,537.84 | $522.90 | $0.00 | $1,020.79 | $182,081.53 |
| 194 | $182,081.53 | $522.90 | $0.00 | $1,029.52 | $183,633.95 |
| 195 | $183,633.95 | $522.90 | $0.00 | $1,038.29 | $185,195.14 |
| 196 | $185,195.14 | $522.90 | $0.00 | $1,047.12 | $186,765.16 |
| 197 | $186,765.16 | $522.90 | $0.00 | $1,056.00 | $188,344.06 |
| 198 | $188,344.06 | $522.90 | $0.00 | $1,064.92 | $189,931.88 |
| 199 | $189,931.88 | $522.90 | $0.00 | $1,073.90 | $191,528.68 |
| 200 | $191,528.68 | $522.90 | $0.00 | $1,082.93 | $193,134.51 |
| 201 | $193,134.51 | $522.90 | $0.00 | $1,092.01 | $194,749.42 |
| 202 | $194,749.42 | $522.90 | $0.00 | $1,101.14 | $196,373.46 |
| 203 | $196,373.46 | $522.90 | $0.00 | $1,110.32 | $198,006.68 |
| 204 | $198,006.68 | $522.90 | $0.00 | $1,119.56 | $199,649.14 |
| 205 | $199,649.14 | $522.90 | $0.00 | $1,128.85 | $201,300.89 |
| 206 | $201,300.89 | $522.90 | $0.00 | $1,138.18 | $202,961.97 |
| 207 | $202,961.97 | $522.90 | $0.00 | $1,147.58 | $204,632.45 |
| 208 | $204,632.45 | $522.90 | $0.00 | $1,157.02 | $206,312.37 |
| 209 | $206,312.37 | $522.90 | $0.00 | $1,166.52 | $208,001.79 |
| 210 | $208,001.79 | $522.90 | $0.00 | $1,176.07 | $209,700.76 |
| 211 | $209,700.76 | $522.90 | $0.00 | $1,185.68 | $211,409.34 |
| 212 | $211,409.34 | $522.90 | $0.00 | $1,195.34 | $213,127.58 |
| 213 | $213,127.58 | $522.90 | $0.00 | $1,205.05 | $214,855.53 |
| 214 | $214,855.53 | $522.90 | $0.00 | $1,214.82 | $216,593.25 |
| 215 | $216,593.25 | $522.90 | $0.00 | $1,224.65 | $218,340.80 |
| 216 | $218,340.80 | $522.90 | $0.00 | $1,234.53 | $220,098.23 |
| 217 | $220,098.23 | $522.90 | $61,303.81 | $1,244.47 | $160,561.79 |
| 218 | $160,561.79 | $522.90 | $0.00 | $907.84 | $161,992.53 |
| 219 | $161,992.53 | $522.90 | $0.00 | $915.93 | $163,431.36 |
| 220 | $163,431.36 | $522.90 | $0.00 | $924.06 | $164,878.32 |
| 221 | $164,878.32 | $522.90 | $0.00 | $932.25 | $166,333.47 |
| 222 | $166,333.47 | $522.90 | $0.00 | $940.47 | $167,796.84 |
| 223 | $167,796.84 | $522.90 | $0.00 | $948.75 | $169,268.49 |
| 224 | $169,268.49 | $522.90 | $0.00 | $957.07 | $170,748.46 |
| 225 | $170,748.46 | $522.90 | $0.00 | $965.44 | $172,236.80 |
| 226 | $172,236.80 | $522.90 | $0.00 | $973.85 | $173,733.55 |
| 227 | $173,733.55 | $522.90 | $0.00 | $982.31 | $175,238.76 |
| 228 | $175,238.76 | $522.90 | $0.00 | $990.83 | $176,752.49 |
| 229 | $176,752.49 | $522.90 | $64,369.00 | $999.38 | $113,905.77 |
| 230 | $113,905.77 | $522.90 | $0.00 | $644.04 | $115,072.71 |
| 231 | $115,072.71 | $522.90 | $0.00 | $650.64 | $116,246.25 |
| 232 | $116,246.25 | $522.90 | $0.00 | $657.27 | $117,426.42 |
| 233 | $117,426.42 | $522.90 | $0.00 | $663.95 | $118,613.27 |
| 234 | $118,613.27 | $522.90 | $0.00 | $670.66 | $119,806.83 |
| 235 | $119,806.83 | $522.90 | $0.00 | $677.41 | $121,007.14 |
| 236 | $121,007.14 | $522.90 | $0.00 | $684.19 | $122,214.23 |
| 237 | $122,214.23 | $522.90 | $0.00 | $691.02 | $123,428.15 |
| 238 | $123,428.15 | $522.90 | $0.00 | $697.88 | $124,648.93 |
| 239 | $124,648.93 | $522.90 | $0.00 | $704.78 | $125,876.61 |
| 240 | $125,876.61 | $522.90 | $0.00 | $711.72 | $127,111.23 |
| 241 | $127,111.23 | $522.90 | $67,587.45 | $718.71 | $60,765.39 |
| 242 | $60,765.39 | $522.90 | $0.00 | $343.58 | $61,631.87 |
| 243 | $61,631.87 | $522.90 | $0.00 | $348.48 | $62,503.25 |
| 244 | $62,503.25 | $522.90 | $0.00 | $353.40 | $63,379.55 |
| 245 | $63,379.55 | $522.90 | $0.00 | $358.36 | $64,260.81 |
| 246 | $64,260.81 | $522.90 | $0.00 | $363.34 | $65,147.05 |
| 247 | $65,147.05 | $522.90 | $0.00 | $368.35 | $66,038.30 |
| 248 | $66,038.30 | $522.90 | $0.00 | $373.39 | $66,934.59 |
| 249 | $66,934.59 | $522.90 | $0.00 | $378.46 | $67,835.95 |
| 250 | $67,835.95 | $522.90 | $0.00 | $383.55 | $68,742.40 |
| 251 | $68,742.40 | $522.90 | $0.00 | $388.68 | $69,653.98 |
| 252 | $69,653.98 | $522.90 | $0.00 | $393.83 | $70,570.71 |
| 253 | $70,570.71 | $0.00 | $70,966.83 | $399.02 | $2.90 |