| Estimated Annual Cost in 2042 | $112,884 |
| Monthly savings required | $892 |
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 $451,536.80 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $892.15 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 | $30,089.00 |
| 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 Southern Illinois University Carbondale in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $892.15 | $0.00 | $0.00 | $892.15 |
| 2 | $892.15 | $892.15 | $0.00 | $5.04 | $1,789.34 |
| 3 | $1,789.34 | $892.15 | $0.00 | $10.12 | $2,691.61 |
| 4 | $2,691.61 | $892.15 | $0.00 | $15.22 | $3,598.98 |
| 5 | $3,598.98 | $892.15 | $0.00 | $20.35 | $4,511.48 |
| 6 | $4,511.48 | $892.15 | $0.00 | $25.51 | $5,429.14 |
| 7 | $5,429.14 | $892.15 | $0.00 | $30.70 | $6,351.99 |
| 8 | $6,351.99 | $892.15 | $0.00 | $35.92 | $7,280.06 |
| 9 | $7,280.06 | $892.15 | $0.00 | $41.16 | $8,213.37 |
| 10 | $8,213.37 | $892.15 | $0.00 | $46.44 | $9,151.96 |
| 11 | $9,151.96 | $892.15 | $0.00 | $51.75 | $10,095.86 |
| 12 | $10,095.86 | $892.15 | $0.00 | $57.08 | $11,045.09 |
| 13 | $11,045.09 | $892.15 | $0.00 | $62.45 | $11,999.69 |
| 14 | $11,999.69 | $892.15 | $0.00 | $67.85 | $12,959.69 |
| 15 | $12,959.69 | $892.15 | $0.00 | $73.28 | $13,925.12 |
| 16 | $13,925.12 | $892.15 | $0.00 | $78.73 | $14,896.00 |
| 17 | $14,896.00 | $892.15 | $0.00 | $84.22 | $15,872.37 |
| 18 | $15,872.37 | $892.15 | $0.00 | $89.74 | $16,854.26 |
| 19 | $16,854.26 | $892.15 | $0.00 | $95.30 | $17,841.71 |
| 20 | $17,841.71 | $892.15 | $0.00 | $100.88 | $18,834.74 |
| 21 | $18,834.74 | $892.15 | $0.00 | $106.49 | $19,833.38 |
| 22 | $19,833.38 | $892.15 | $0.00 | $112.14 | $20,837.67 |
| 23 | $20,837.67 | $892.15 | $0.00 | $117.82 | $21,847.64 |
| 24 | $21,847.64 | $892.15 | $0.00 | $123.53 | $22,863.32 |
| 25 | $22,863.32 | $892.15 | $0.00 | $129.27 | $23,884.74 |
| 26 | $23,884.74 | $892.15 | $0.00 | $135.05 | $24,911.94 |
| 27 | $24,911.94 | $892.15 | $0.00 | $140.86 | $25,944.95 |
| 28 | $25,944.95 | $892.15 | $0.00 | $146.70 | $26,983.80 |
| 29 | $26,983.80 | $892.15 | $0.00 | $152.57 | $28,028.52 |
| 30 | $28,028.52 | $892.15 | $0.00 | $158.48 | $29,079.15 |
| 31 | $29,079.15 | $892.15 | $0.00 | $164.42 | $30,135.72 |
| 32 | $30,135.72 | $892.15 | $0.00 | $170.39 | $31,198.26 |
| 33 | $31,198.26 | $892.15 | $0.00 | $176.40 | $32,266.81 |
| 34 | $32,266.81 | $892.15 | $0.00 | $182.44 | $33,341.40 |
| 35 | $33,341.40 | $892.15 | $0.00 | $188.52 | $34,422.07 |
| 36 | $34,422.07 | $892.15 | $0.00 | $194.63 | $35,508.85 |
| 37 | $35,508.85 | $892.15 | $0.00 | $200.77 | $36,601.77 |
| 38 | $36,601.77 | $892.15 | $0.00 | $206.95 | $37,700.87 |
| 39 | $37,700.87 | $892.15 | $0.00 | $213.17 | $38,806.19 |
| 40 | $38,806.19 | $892.15 | $0.00 | $219.42 | $39,917.76 |
| 41 | $39,917.76 | $892.15 | $0.00 | $225.70 | $41,035.61 |
| 42 | $41,035.61 | $892.15 | $0.00 | $232.02 | $42,159.78 |
| 43 | $42,159.78 | $892.15 | $0.00 | $238.38 | $43,290.31 |
| 44 | $43,290.31 | $892.15 | $0.00 | $244.77 | $44,427.23 |
| 45 | $44,427.23 | $892.15 | $0.00 | $251.20 | $45,570.58 |
| 46 | $45,570.58 | $892.15 | $0.00 | $257.66 | $46,720.39 |
| 47 | $46,720.39 | $892.15 | $0.00 | $264.16 | $47,876.70 |
| 48 | $47,876.70 | $892.15 | $0.00 | $270.70 | $49,039.55 |
| 49 | $49,039.55 | $892.15 | $0.00 | $277.28 | $50,208.98 |
| 50 | $50,208.98 | $892.15 | $0.00 | $283.89 | $51,385.02 |
| 51 | $51,385.02 | $892.15 | $0.00 | $290.54 | $52,567.71 |
| 52 | $52,567.71 | $892.15 | $0.00 | $297.23 | $53,757.09 |
| 53 | $53,757.09 | $892.15 | $0.00 | $303.95 | $54,953.19 |
| 54 | $54,953.19 | $892.15 | $0.00 | $310.71 | $56,156.05 |
| 55 | $56,156.05 | $892.15 | $0.00 | $317.51 | $57,365.71 |
| 56 | $57,365.71 | $892.15 | $0.00 | $324.35 | $58,582.21 |
| 57 | $58,582.21 | $892.15 | $0.00 | $331.23 | $59,805.59 |
| 58 | $59,805.59 | $892.15 | $0.00 | $338.15 | $61,035.89 |
| 59 | $61,035.89 | $892.15 | $0.00 | $345.11 | $62,273.15 |
| 60 | $62,273.15 | $892.15 | $0.00 | $352.10 | $63,517.40 |
| 61 | $63,517.40 | $892.15 | $0.00 | $359.14 | $64,768.69 |
| 62 | $64,768.69 | $892.15 | $0.00 | $366.21 | $66,027.05 |
| 63 | $66,027.05 | $892.15 | $0.00 | $373.33 | $67,292.53 |
| 64 | $67,292.53 | $892.15 | $0.00 | $380.48 | $68,565.16 |
| 65 | $68,565.16 | $892.15 | $0.00 | $387.68 | $69,844.99 |
| 66 | $69,844.99 | $892.15 | $0.00 | $394.91 | $71,132.05 |
| 67 | $71,132.05 | $892.15 | $0.00 | $402.19 | $72,426.39 |
| 68 | $72,426.39 | $892.15 | $0.00 | $409.51 | $73,728.05 |
| 69 | $73,728.05 | $892.15 | $0.00 | $416.87 | $75,037.07 |
| 70 | $75,037.07 | $892.15 | $0.00 | $424.27 | $76,353.49 |
| 71 | $76,353.49 | $892.15 | $0.00 | $431.71 | $77,677.35 |
| 72 | $77,677.35 | $892.15 | $0.00 | $439.20 | $79,008.70 |
| 73 | $79,008.70 | $892.15 | $0.00 | $446.73 | $80,347.58 |
| 74 | $80,347.58 | $892.15 | $0.00 | $454.30 | $81,694.03 |
| 75 | $81,694.03 | $892.15 | $0.00 | $461.91 | $83,048.09 |
| 76 | $83,048.09 | $892.15 | $0.00 | $469.57 | $84,409.81 |
| 77 | $84,409.81 | $892.15 | $0.00 | $477.27 | $85,779.23 |
| 78 | $85,779.23 | $892.15 | $0.00 | $485.01 | $87,156.39 |
| 79 | $87,156.39 | $892.15 | $0.00 | $492.79 | $88,541.33 |
| 80 | $88,541.33 | $892.15 | $0.00 | $500.63 | $89,934.11 |
| 81 | $89,934.11 | $892.15 | $0.00 | $508.50 | $91,334.76 |
| 82 | $91,334.76 | $892.15 | $0.00 | $516.42 | $92,743.33 |
| 83 | $92,743.33 | $892.15 | $0.00 | $524.38 | $94,159.86 |
| 84 | $94,159.86 | $892.15 | $0.00 | $532.39 | $95,584.40 |
| 85 | $95,584.40 | $892.15 | $0.00 | $540.45 | $97,017.00 |
| 86 | $97,017.00 | $892.15 | $0.00 | $548.55 | $98,457.70 |
| 87 | $98,457.70 | $892.15 | $0.00 | $556.69 | $99,906.54 |
| 88 | $99,906.54 | $892.15 | $0.00 | $564.89 | $101,363.58 |
| 89 | $101,363.58 | $892.15 | $0.00 | $573.12 | $102,828.85 |
| 90 | $102,828.85 | $892.15 | $0.00 | $581.41 | $104,302.41 |
| 91 | $104,302.41 | $892.15 | $0.00 | $589.74 | $105,784.30 |
| 92 | $105,784.30 | $892.15 | $0.00 | $598.12 | $107,274.57 |
| 93 | $107,274.57 | $892.15 | $0.00 | $606.55 | $108,773.27 |
| 94 | $108,773.27 | $892.15 | $0.00 | $615.02 | $110,280.44 |
| 95 | $110,280.44 | $892.15 | $0.00 | $623.54 | $111,796.13 |
| 96 | $111,796.13 | $892.15 | $0.00 | $632.11 | $113,320.39 |
| 97 | $113,320.39 | $892.15 | $0.00 | $640.73 | $114,853.27 |
| 98 | $114,853.27 | $892.15 | $0.00 | $649.40 | $116,394.82 |
| 99 | $116,394.82 | $892.15 | $0.00 | $658.11 | $117,945.08 |
| 100 | $117,945.08 | $892.15 | $0.00 | $666.88 | $119,504.11 |
| 101 | $119,504.11 | $892.15 | $0.00 | $675.69 | $121,071.95 |
| 102 | $121,071.95 | $892.15 | $0.00 | $684.56 | $122,648.66 |
| 103 | $122,648.66 | $892.15 | $0.00 | $693.47 | $124,234.28 |
| 104 | $124,234.28 | $892.15 | $0.00 | $702.44 | $125,828.87 |
| 105 | $125,828.87 | $892.15 | $0.00 | $711.45 | $127,432.47 |
| 106 | $127,432.47 | $892.15 | $0.00 | $720.52 | $129,045.14 |
| 107 | $129,045.14 | $892.15 | $0.00 | $729.64 | $130,666.93 |
| 108 | $130,666.93 | $892.15 | $0.00 | $738.81 | $132,297.89 |
| 109 | $132,297.89 | $892.15 | $0.00 | $748.03 | $133,938.07 |
| 110 | $133,938.07 | $892.15 | $0.00 | $757.31 | $135,587.53 |
| 111 | $135,587.53 | $892.15 | $0.00 | $766.63 | $137,246.31 |
| 112 | $137,246.31 | $892.15 | $0.00 | $776.01 | $138,914.47 |
| 113 | $138,914.47 | $892.15 | $0.00 | $785.44 | $140,592.06 |
| 114 | $140,592.06 | $892.15 | $0.00 | $794.93 | $142,279.14 |
| 115 | $142,279.14 | $892.15 | $0.00 | $804.47 | $143,975.76 |
| 116 | $143,975.76 | $892.15 | $0.00 | $814.06 | $145,681.97 |
| 117 | $145,681.97 | $892.15 | $0.00 | $823.71 | $147,397.83 |
| 118 | $147,397.83 | $892.15 | $0.00 | $833.41 | $149,123.39 |
| 119 | $149,123.39 | $892.15 | $0.00 | $843.17 | $150,858.71 |
| 120 | $150,858.71 | $892.15 | $0.00 | $852.98 | $152,603.84 |
| 121 | $152,603.84 | $892.15 | $0.00 | $862.84 | $154,358.83 |
| 122 | $154,358.83 | $892.15 | $0.00 | $872.77 | $156,123.75 |
| 123 | $156,123.75 | $892.15 | $0.00 | $882.75 | $157,898.65 |
| 124 | $157,898.65 | $892.15 | $0.00 | $892.78 | $159,683.58 |
| 125 | $159,683.58 | $892.15 | $0.00 | $902.87 | $161,478.60 |
| 126 | $161,478.60 | $892.15 | $0.00 | $913.02 | $163,283.77 |
| 127 | $163,283.77 | $892.15 | $0.00 | $923.23 | $165,099.15 |
| 128 | $165,099.15 | $892.15 | $0.00 | $933.49 | $166,924.79 |
| 129 | $166,924.79 | $892.15 | $0.00 | $943.82 | $168,760.76 |
| 130 | $168,760.76 | $892.15 | $0.00 | $954.20 | $170,607.11 |
| 131 | $170,607.11 | $892.15 | $0.00 | $964.64 | $172,463.90 |
| 132 | $172,463.90 | $892.15 | $0.00 | $975.14 | $174,331.19 |
| 133 | $174,331.19 | $892.15 | $0.00 | $985.69 | $176,209.03 |
| 134 | $176,209.03 | $892.15 | $0.00 | $996.31 | $178,097.49 |
| 135 | $178,097.49 | $892.15 | $0.00 | $1,006.99 | $179,996.63 |
| 136 | $179,996.63 | $892.15 | $0.00 | $1,017.73 | $181,906.51 |
| 137 | $181,906.51 | $892.15 | $0.00 | $1,028.53 | $183,827.19 |
| 138 | $183,827.19 | $892.15 | $0.00 | $1,039.39 | $185,758.73 |
| 139 | $185,758.73 | $892.15 | $0.00 | $1,050.31 | $187,701.19 |
| 140 | $187,701.19 | $892.15 | $0.00 | $1,061.29 | $189,654.63 |
| 141 | $189,654.63 | $892.15 | $0.00 | $1,072.33 | $191,619.11 |
| 142 | $191,619.11 | $892.15 | $0.00 | $1,083.44 | $193,594.70 |
| 143 | $193,594.70 | $892.15 | $0.00 | $1,094.61 | $195,581.46 |
| 144 | $195,581.46 | $892.15 | $0.00 | $1,105.85 | $197,579.46 |
| 145 | $197,579.46 | $892.15 | $0.00 | $1,117.14 | $199,588.75 |
| 146 | $199,588.75 | $892.15 | $0.00 | $1,128.50 | $201,609.40 |
| 147 | $201,609.40 | $892.15 | $0.00 | $1,139.93 | $203,641.48 |
| 148 | $203,641.48 | $892.15 | $0.00 | $1,151.42 | $205,685.05 |
| 149 | $205,685.05 | $892.15 | $0.00 | $1,162.97 | $207,740.17 |
| 150 | $207,740.17 | $892.15 | $0.00 | $1,174.59 | $209,806.91 |
| 151 | $209,806.91 | $892.15 | $0.00 | $1,186.28 | $211,885.34 |
| 152 | $211,885.34 | $892.15 | $0.00 | $1,198.03 | $213,975.52 |
| 153 | $213,975.52 | $892.15 | $0.00 | $1,209.85 | $216,077.52 |
| 154 | $216,077.52 | $892.15 | $0.00 | $1,221.73 | $218,191.40 |
| 155 | $218,191.40 | $892.15 | $0.00 | $1,233.69 | $220,317.24 |
| 156 | $220,317.24 | $892.15 | $0.00 | $1,245.71 | $222,455.10 |
| 157 | $222,455.10 | $892.15 | $0.00 | $1,257.79 | $224,605.04 |
| 158 | $224,605.04 | $892.15 | $0.00 | $1,269.95 | $226,767.14 |
| 159 | $226,767.14 | $892.15 | $0.00 | $1,282.17 | $228,941.46 |
| 160 | $228,941.46 | $892.15 | $0.00 | $1,294.47 | $231,128.08 |
| 161 | $231,128.08 | $892.15 | $0.00 | $1,306.83 | $233,327.06 |
| 162 | $233,327.06 | $892.15 | $0.00 | $1,319.27 | $235,538.48 |
| 163 | $235,538.48 | $892.15 | $0.00 | $1,331.77 | $237,762.40 |
| 164 | $237,762.40 | $892.15 | $0.00 | $1,344.34 | $239,998.89 |
| 165 | $239,998.89 | $892.15 | $0.00 | $1,356.99 | $242,248.03 |
| 166 | $242,248.03 | $892.15 | $0.00 | $1,369.71 | $244,509.89 |
| 167 | $244,509.89 | $892.15 | $0.00 | $1,382.49 | $246,784.53 |
| 168 | $246,784.53 | $892.15 | $0.00 | $1,395.36 | $249,072.04 |
| 169 | $249,072.04 | $892.15 | $0.00 | $1,408.29 | $251,372.48 |
| 170 | $251,372.48 | $892.15 | $0.00 | $1,421.30 | $253,685.93 |
| 171 | $253,685.93 | $892.15 | $0.00 | $1,434.38 | $256,012.46 |
| 172 | $256,012.46 | $892.15 | $0.00 | $1,447.53 | $258,352.14 |
| 173 | $258,352.14 | $892.15 | $0.00 | $1,460.76 | $260,705.05 |
| 174 | $260,705.05 | $892.15 | $0.00 | $1,474.06 | $263,071.26 |
| 175 | $263,071.26 | $892.15 | $0.00 | $1,487.44 | $265,450.85 |
| 176 | $265,450.85 | $892.15 | $0.00 | $1,500.90 | $267,843.90 |
| 177 | $267,843.90 | $892.15 | $0.00 | $1,514.43 | $270,250.48 |
| 178 | $270,250.48 | $892.15 | $0.00 | $1,528.04 | $272,670.67 |
| 179 | $272,670.67 | $892.15 | $0.00 | $1,541.72 | $275,104.54 |
| 180 | $275,104.54 | $892.15 | $0.00 | $1,555.48 | $277,552.17 |
| 181 | $277,552.17 | $892.15 | $0.00 | $1,569.32 | $280,013.64 |
| 182 | $280,013.64 | $892.15 | $0.00 | $1,583.24 | $282,489.03 |
| 183 | $282,489.03 | $892.15 | $0.00 | $1,597.23 | $284,978.41 |
| 184 | $284,978.41 | $892.15 | $0.00 | $1,611.31 | $287,481.87 |
| 185 | $287,481.87 | $892.15 | $0.00 | $1,625.46 | $289,999.48 |
| 186 | $289,999.48 | $892.15 | $0.00 | $1,639.70 | $292,531.33 |
| 187 | $292,531.33 | $892.15 | $0.00 | $1,654.01 | $295,077.49 |
| 188 | $295,077.49 | $892.15 | $0.00 | $1,668.41 | $297,638.05 |
| 189 | $297,638.05 | $892.15 | $0.00 | $1,682.89 | $300,213.09 |
| 190 | $300,213.09 | $892.15 | $0.00 | $1,697.45 | $302,802.69 |
| 191 | $302,802.69 | $892.15 | $0.00 | $1,712.09 | $305,406.93 |
| 192 | $305,406.93 | $892.15 | $0.00 | $1,726.82 | $308,025.90 |
| 193 | $308,025.90 | $892.15 | $0.00 | $1,741.62 | $310,659.67 |
| 194 | $310,659.67 | $892.15 | $0.00 | $1,756.51 | $313,308.33 |
| 195 | $313,308.33 | $892.15 | $0.00 | $1,771.49 | $315,971.97 |
| 196 | $315,971.97 | $892.15 | $0.00 | $1,786.55 | $318,650.67 |
| 197 | $318,650.67 | $892.15 | $0.00 | $1,801.70 | $321,344.52 |
| 198 | $321,344.52 | $892.15 | $0.00 | $1,816.93 | $324,053.60 |
| 199 | $324,053.60 | $892.15 | $0.00 | $1,832.25 | $326,778.00 |
| 200 | $326,778.00 | $892.15 | $0.00 | $1,847.65 | $329,517.80 |
| 201 | $329,517.80 | $892.15 | $0.00 | $1,863.14 | $332,273.09 |
| 202 | $332,273.09 | $892.15 | $0.00 | $1,878.72 | $335,043.96 |
| 203 | $335,043.96 | $892.15 | $0.00 | $1,894.39 | $337,830.50 |
| 204 | $337,830.50 | $892.15 | $0.00 | $1,910.14 | $340,632.79 |
| 205 | $340,632.79 | $892.15 | $0.00 | $1,925.99 | $343,450.93 |
| 206 | $343,450.93 | $892.15 | $0.00 | $1,941.92 | $346,285.00 |
| 207 | $346,285.00 | $892.15 | $0.00 | $1,957.95 | $349,135.10 |
| 208 | $349,135.10 | $892.15 | $0.00 | $1,974.06 | $352,001.31 |
| 209 | $352,001.31 | $892.15 | $0.00 | $1,990.27 | $354,883.73 |
| 210 | $354,883.73 | $892.15 | $0.00 | $2,006.56 | $357,782.44 |
| 211 | $357,782.44 | $892.15 | $0.00 | $2,022.95 | $360,697.54 |
| 212 | $360,697.54 | $892.15 | $0.00 | $2,039.44 | $363,629.13 |
| 213 | $363,629.13 | $892.15 | $0.00 | $2,056.01 | $366,577.29 |
| 214 | $366,577.29 | $892.15 | $0.00 | $2,072.68 | $369,542.12 |
| 215 | $369,542.12 | $892.15 | $0.00 | $2,089.44 | $372,523.71 |
| 216 | $372,523.71 | $892.15 | $0.00 | $2,106.30 | $375,522.16 |
| 217 | $375,522.16 | $892.15 | $101,698.78 | $2,123.26 | $276,838.79 |
| 218 | $276,838.79 | $892.15 | $0.00 | $1,565.29 | $279,296.23 |
| 219 | $279,296.23 | $892.15 | $0.00 | $1,579.18 | $281,767.56 |
| 220 | $281,767.56 | $892.15 | $0.00 | $1,593.15 | $284,252.86 |
| 221 | $284,252.86 | $892.15 | $0.00 | $1,607.21 | $286,752.22 |
| 222 | $286,752.22 | $892.15 | $0.00 | $1,621.34 | $289,265.71 |
| 223 | $289,265.71 | $892.15 | $0.00 | $1,635.55 | $291,793.41 |
| 224 | $291,793.41 | $892.15 | $0.00 | $1,649.84 | $294,335.40 |
| 225 | $294,335.40 | $892.15 | $0.00 | $1,664.22 | $296,891.77 |
| 226 | $296,891.77 | $892.15 | $0.00 | $1,678.67 | $299,462.59 |
| 227 | $299,462.59 | $892.15 | $0.00 | $1,693.21 | $302,047.95 |
| 228 | $302,047.95 | $892.15 | $0.00 | $1,707.82 | $304,647.92 |
| 229 | $304,647.92 | $892.15 | $108,817.70 | $1,722.52 | $198,444.89 |
| 230 | $198,444.89 | $892.15 | $0.00 | $1,122.04 | $200,459.08 |
| 231 | $200,459.08 | $892.15 | $0.00 | $1,133.42 | $202,484.65 |
| 232 | $202,484.65 | $892.15 | $0.00 | $1,144.88 | $204,521.68 |
| 233 | $204,521.68 | $892.15 | $0.00 | $1,156.40 | $206,570.23 |
| 234 | $206,570.23 | $892.15 | $0.00 | $1,167.98 | $208,630.36 |
| 235 | $208,630.36 | $892.15 | $0.00 | $1,179.63 | $210,702.14 |
| 236 | $210,702.14 | $892.15 | $0.00 | $1,191.34 | $212,785.63 |
| 237 | $212,785.63 | $892.15 | $0.00 | $1,203.12 | $214,880.90 |
| 238 | $214,880.90 | $892.15 | $0.00 | $1,214.97 | $216,988.02 |
| 239 | $216,988.02 | $892.15 | $0.00 | $1,226.88 | $219,107.05 |
| 240 | $219,107.05 | $892.15 | $0.00 | $1,238.86 | $221,238.06 |
| 241 | $221,238.06 | $892.15 | $116,434.94 | $1,250.91 | $106,946.18 |
| 242 | $106,946.18 | $892.15 | $0.00 | $604.69 | $108,443.02 |
| 243 | $108,443.02 | $892.15 | $0.00 | $613.15 | $109,948.32 |
| 244 | $109,948.32 | $892.15 | $0.00 | $621.66 | $111,462.13 |
| 245 | $111,462.13 | $892.15 | $0.00 | $630.22 | $112,984.50 |
| 246 | $112,984.50 | $892.15 | $0.00 | $638.83 | $114,515.48 |
| 247 | $114,515.48 | $892.15 | $0.00 | $647.49 | $116,055.12 |
| 248 | $116,055.12 | $892.15 | $0.00 | $656.19 | $117,603.46 |
| 249 | $117,603.46 | $892.15 | $0.00 | $664.95 | $119,160.56 |
| 250 | $119,160.56 | $892.15 | $0.00 | $673.75 | $120,726.46 |
| 251 | $120,726.46 | $892.15 | $0.00 | $682.60 | $122,301.21 |
| 252 | $122,301.21 | $892.15 | $0.00 | $691.51 | $123,884.87 |
| 253 | $123,884.87 | $0.00 | $124,585.38 | $700.46 | -$0.05 |