| Estimated Annual Cost in 2042 | $99,288 |
| Monthly savings required | $785 |
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 $397,152.49 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $784.70 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 | $26,465.00 |
| 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 University of Illinois at Springfield in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $784.70 | $0.00 | $0.00 | $784.70 |
| 2 | $784.70 | $784.70 | $0.00 | $4.44 | $1,573.84 |
| 3 | $1,573.84 | $784.70 | $0.00 | $8.90 | $2,367.44 |
| 4 | $2,367.44 | $784.70 | $0.00 | $13.39 | $3,165.53 |
| 5 | $3,165.53 | $784.70 | $0.00 | $17.90 | $3,968.13 |
| 6 | $3,968.13 | $784.70 | $0.00 | $22.44 | $4,775.27 |
| 7 | $4,775.27 | $784.70 | $0.00 | $27.00 | $5,586.97 |
| 8 | $5,586.97 | $784.70 | $0.00 | $31.59 | $6,403.26 |
| 9 | $6,403.26 | $784.70 | $0.00 | $36.20 | $7,224.16 |
| 10 | $7,224.16 | $784.70 | $0.00 | $40.85 | $8,049.71 |
| 11 | $8,049.71 | $784.70 | $0.00 | $45.51 | $8,879.92 |
| 12 | $8,879.92 | $784.70 | $0.00 | $50.21 | $9,714.83 |
| 13 | $9,714.83 | $784.70 | $0.00 | $54.93 | $10,554.46 |
| 14 | $10,554.46 | $784.70 | $0.00 | $59.68 | $11,398.84 |
| 15 | $11,398.84 | $784.70 | $0.00 | $64.45 | $12,247.99 |
| 16 | $12,247.99 | $784.70 | $0.00 | $69.25 | $13,101.94 |
| 17 | $13,101.94 | $784.70 | $0.00 | $74.08 | $13,960.72 |
| 18 | $13,960.72 | $784.70 | $0.00 | $78.94 | $14,824.36 |
| 19 | $14,824.36 | $784.70 | $0.00 | $83.82 | $15,692.88 |
| 20 | $15,692.88 | $784.70 | $0.00 | $88.73 | $16,566.31 |
| 21 | $16,566.31 | $784.70 | $0.00 | $93.67 | $17,444.68 |
| 22 | $17,444.68 | $784.70 | $0.00 | $98.63 | $18,328.01 |
| 23 | $18,328.01 | $784.70 | $0.00 | $103.63 | $19,216.34 |
| 24 | $19,216.34 | $784.70 | $0.00 | $108.65 | $20,109.69 |
| 25 | $20,109.69 | $784.70 | $0.00 | $113.70 | $21,008.09 |
| 26 | $21,008.09 | $784.70 | $0.00 | $118.78 | $21,911.57 |
| 27 | $21,911.57 | $784.70 | $0.00 | $123.89 | $22,820.16 |
| 28 | $22,820.16 | $784.70 | $0.00 | $129.03 | $23,733.89 |
| 29 | $23,733.89 | $784.70 | $0.00 | $134.19 | $24,652.78 |
| 30 | $24,652.78 | $784.70 | $0.00 | $139.39 | $25,576.87 |
| 31 | $25,576.87 | $784.70 | $0.00 | $144.62 | $26,506.19 |
| 32 | $26,506.19 | $784.70 | $0.00 | $149.87 | $27,440.76 |
| 33 | $27,440.76 | $784.70 | $0.00 | $155.15 | $28,380.61 |
| 34 | $28,380.61 | $784.70 | $0.00 | $160.47 | $29,325.78 |
| 35 | $29,325.78 | $784.70 | $0.00 | $165.81 | $30,276.29 |
| 36 | $30,276.29 | $784.70 | $0.00 | $171.19 | $31,232.18 |
| 37 | $31,232.18 | $784.70 | $0.00 | $176.59 | $32,193.47 |
| 38 | $32,193.47 | $784.70 | $0.00 | $182.03 | $33,160.20 |
| 39 | $33,160.20 | $784.70 | $0.00 | $187.49 | $34,132.39 |
| 40 | $34,132.39 | $784.70 | $0.00 | $192.99 | $35,110.08 |
| 41 | $35,110.08 | $784.70 | $0.00 | $198.52 | $36,093.30 |
| 42 | $36,093.30 | $784.70 | $0.00 | $204.08 | $37,082.08 |
| 43 | $37,082.08 | $784.70 | $0.00 | $209.67 | $38,076.45 |
| 44 | $38,076.45 | $784.70 | $0.00 | $215.29 | $39,076.44 |
| 45 | $39,076.44 | $784.70 | $0.00 | $220.94 | $40,082.08 |
| 46 | $40,082.08 | $784.70 | $0.00 | $226.63 | $41,093.41 |
| 47 | $41,093.41 | $784.70 | $0.00 | $232.35 | $42,110.46 |
| 48 | $42,110.46 | $784.70 | $0.00 | $238.10 | $43,133.26 |
| 49 | $43,133.26 | $784.70 | $0.00 | $243.88 | $44,161.84 |
| 50 | $44,161.84 | $784.70 | $0.00 | $249.70 | $45,196.24 |
| 51 | $45,196.24 | $784.70 | $0.00 | $255.55 | $46,236.49 |
| 52 | $46,236.49 | $784.70 | $0.00 | $261.43 | $47,282.62 |
| 53 | $47,282.62 | $784.70 | $0.00 | $267.34 | $48,334.66 |
| 54 | $48,334.66 | $784.70 | $0.00 | $273.29 | $49,392.65 |
| 55 | $49,392.65 | $784.70 | $0.00 | $279.27 | $50,456.62 |
| 56 | $50,456.62 | $784.70 | $0.00 | $285.29 | $51,526.61 |
| 57 | $51,526.61 | $784.70 | $0.00 | $291.34 | $52,602.65 |
| 58 | $52,602.65 | $784.70 | $0.00 | $297.42 | $53,684.77 |
| 59 | $53,684.77 | $784.70 | $0.00 | $303.54 | $54,773.01 |
| 60 | $54,773.01 | $784.70 | $0.00 | $309.69 | $55,867.40 |
| 61 | $55,867.40 | $784.70 | $0.00 | $315.88 | $56,967.98 |
| 62 | $56,967.98 | $784.70 | $0.00 | $322.11 | $58,074.79 |
| 63 | $58,074.79 | $784.70 | $0.00 | $328.36 | $59,187.85 |
| 64 | $59,187.85 | $784.70 | $0.00 | $334.66 | $60,307.21 |
| 65 | $60,307.21 | $784.70 | $0.00 | $340.99 | $61,432.90 |
| 66 | $61,432.90 | $784.70 | $0.00 | $347.35 | $62,564.95 |
| 67 | $62,564.95 | $784.70 | $0.00 | $353.75 | $63,703.40 |
| 68 | $63,703.40 | $784.70 | $0.00 | $360.19 | $64,848.29 |
| 69 | $64,848.29 | $784.70 | $0.00 | $366.66 | $65,999.65 |
| 70 | $65,999.65 | $784.70 | $0.00 | $373.17 | $67,157.52 |
| 71 | $67,157.52 | $784.70 | $0.00 | $379.72 | $68,321.94 |
| 72 | $68,321.94 | $784.70 | $0.00 | $386.30 | $69,492.94 |
| 73 | $69,492.94 | $784.70 | $0.00 | $392.92 | $70,670.56 |
| 74 | $70,670.56 | $784.70 | $0.00 | $399.58 | $71,854.84 |
| 75 | $71,854.84 | $784.70 | $0.00 | $406.28 | $73,045.82 |
| 76 | $73,045.82 | $784.70 | $0.00 | $413.01 | $74,243.53 |
| 77 | $74,243.53 | $784.70 | $0.00 | $419.78 | $75,448.01 |
| 78 | $75,448.01 | $784.70 | $0.00 | $426.59 | $76,659.30 |
| 79 | $76,659.30 | $784.70 | $0.00 | $433.44 | $77,877.44 |
| 80 | $77,877.44 | $784.70 | $0.00 | $440.33 | $79,102.47 |
| 81 | $79,102.47 | $784.70 | $0.00 | $447.26 | $80,334.43 |
| 82 | $80,334.43 | $784.70 | $0.00 | $454.22 | $81,573.35 |
| 83 | $81,573.35 | $784.70 | $0.00 | $461.23 | $82,819.28 |
| 84 | $82,819.28 | $784.70 | $0.00 | $468.27 | $84,072.25 |
| 85 | $84,072.25 | $784.70 | $0.00 | $475.36 | $85,332.31 |
| 86 | $85,332.31 | $784.70 | $0.00 | $482.48 | $86,599.49 |
| 87 | $86,599.49 | $784.70 | $0.00 | $489.65 | $87,873.84 |
| 88 | $87,873.84 | $784.70 | $0.00 | $496.85 | $89,155.39 |
| 89 | $89,155.39 | $784.70 | $0.00 | $504.10 | $90,444.19 |
| 90 | $90,444.19 | $784.70 | $0.00 | $511.38 | $91,740.27 |
| 91 | $91,740.27 | $784.70 | $0.00 | $518.71 | $93,043.68 |
| 92 | $93,043.68 | $784.70 | $0.00 | $526.08 | $94,354.46 |
| 93 | $94,354.46 | $784.70 | $0.00 | $533.49 | $95,672.65 |
| 94 | $95,672.65 | $784.70 | $0.00 | $540.95 | $96,998.30 |
| 95 | $96,998.30 | $784.70 | $0.00 | $548.44 | $98,331.44 |
| 96 | $98,331.44 | $784.70 | $0.00 | $555.98 | $99,672.12 |
| 97 | $99,672.12 | $784.70 | $0.00 | $563.56 | $101,020.38 |
| 98 | $101,020.38 | $784.70 | $0.00 | $571.18 | $102,376.26 |
| 99 | $102,376.26 | $784.70 | $0.00 | $578.85 | $103,739.81 |
| 100 | $103,739.81 | $784.70 | $0.00 | $586.56 | $105,111.07 |
| 101 | $105,111.07 | $784.70 | $0.00 | $594.31 | $106,490.08 |
| 102 | $106,490.08 | $784.70 | $0.00 | $602.11 | $107,876.89 |
| 103 | $107,876.89 | $784.70 | $0.00 | $609.95 | $109,271.54 |
| 104 | $109,271.54 | $784.70 | $0.00 | $617.84 | $110,674.08 |
| 105 | $110,674.08 | $784.70 | $0.00 | $625.77 | $112,084.55 |
| 106 | $112,084.55 | $784.70 | $0.00 | $633.74 | $113,502.99 |
| 107 | $113,502.99 | $784.70 | $0.00 | $641.76 | $114,929.45 |
| 108 | $114,929.45 | $784.70 | $0.00 | $649.83 | $116,363.98 |
| 109 | $116,363.98 | $784.70 | $0.00 | $657.94 | $117,806.62 |
| 110 | $117,806.62 | $784.70 | $0.00 | $666.10 | $119,257.42 |
| 111 | $119,257.42 | $784.70 | $0.00 | $674.30 | $120,716.42 |
| 112 | $120,716.42 | $784.70 | $0.00 | $682.55 | $122,183.67 |
| 113 | $122,183.67 | $784.70 | $0.00 | $690.84 | $123,659.21 |
| 114 | $123,659.21 | $784.70 | $0.00 | $699.19 | $125,143.10 |
| 115 | $125,143.10 | $784.70 | $0.00 | $707.58 | $126,635.38 |
| 116 | $126,635.38 | $784.70 | $0.00 | $716.01 | $128,136.09 |
| 117 | $128,136.09 | $784.70 | $0.00 | $724.50 | $129,645.29 |
| 118 | $129,645.29 | $784.70 | $0.00 | $733.03 | $131,163.02 |
| 119 | $131,163.02 | $784.70 | $0.00 | $741.61 | $132,689.33 |
| 120 | $132,689.33 | $784.70 | $0.00 | $750.24 | $134,224.27 |
| 121 | $134,224.27 | $784.70 | $0.00 | $758.92 | $135,767.89 |
| 122 | $135,767.89 | $784.70 | $0.00 | $767.65 | $137,320.24 |
| 123 | $137,320.24 | $784.70 | $0.00 | $776.43 | $138,881.37 |
| 124 | $138,881.37 | $784.70 | $0.00 | $785.26 | $140,451.33 |
| 125 | $140,451.33 | $784.70 | $0.00 | $794.13 | $142,030.16 |
| 126 | $142,030.16 | $784.70 | $0.00 | $803.06 | $143,617.92 |
| 127 | $143,617.92 | $784.70 | $0.00 | $812.04 | $145,214.66 |
| 128 | $145,214.66 | $784.70 | $0.00 | $821.06 | $146,820.42 |
| 129 | $146,820.42 | $784.70 | $0.00 | $830.14 | $148,435.26 |
| 130 | $148,435.26 | $784.70 | $0.00 | $839.27 | $150,059.23 |
| 131 | $150,059.23 | $784.70 | $0.00 | $848.46 | $151,692.39 |
| 132 | $151,692.39 | $784.70 | $0.00 | $857.69 | $153,334.78 |
| 133 | $153,334.78 | $784.70 | $0.00 | $866.98 | $154,986.46 |
| 134 | $154,986.46 | $784.70 | $0.00 | $876.32 | $156,647.48 |
| 135 | $156,647.48 | $784.70 | $0.00 | $885.71 | $158,317.89 |
| 136 | $158,317.89 | $784.70 | $0.00 | $895.15 | $159,997.74 |
| 137 | $159,997.74 | $784.70 | $0.00 | $904.65 | $161,687.09 |
| 138 | $161,687.09 | $784.70 | $0.00 | $914.20 | $163,385.99 |
| 139 | $163,385.99 | $784.70 | $0.00 | $923.81 | $165,094.50 |
| 140 | $165,094.50 | $784.70 | $0.00 | $933.47 | $166,812.67 |
| 141 | $166,812.67 | $784.70 | $0.00 | $943.18 | $168,540.55 |
| 142 | $168,540.55 | $784.70 | $0.00 | $952.95 | $170,278.20 |
| 143 | $170,278.20 | $784.70 | $0.00 | $962.78 | $172,025.68 |
| 144 | $172,025.68 | $784.70 | $0.00 | $972.66 | $173,783.04 |
| 145 | $173,783.04 | $784.70 | $0.00 | $982.59 | $175,550.33 |
| 146 | $175,550.33 | $784.70 | $0.00 | $992.59 | $177,327.62 |
| 147 | $177,327.62 | $784.70 | $0.00 | $1,002.64 | $179,114.96 |
| 148 | $179,114.96 | $784.70 | $0.00 | $1,012.74 | $180,912.40 |
| 149 | $180,912.40 | $784.70 | $0.00 | $1,022.91 | $182,720.01 |
| 150 | $182,720.01 | $784.70 | $0.00 | $1,033.13 | $184,537.84 |
| 151 | $184,537.84 | $784.70 | $0.00 | $1,043.40 | $186,365.94 |
| 152 | $186,365.94 | $784.70 | $0.00 | $1,053.74 | $188,204.38 |
| 153 | $188,204.38 | $784.70 | $0.00 | $1,064.13 | $190,053.21 |
| 154 | $190,053.21 | $784.70 | $0.00 | $1,074.59 | $191,912.50 |
| 155 | $191,912.50 | $784.70 | $0.00 | $1,085.10 | $193,782.30 |
| 156 | $193,782.30 | $784.70 | $0.00 | $1,095.67 | $195,662.67 |
| 157 | $195,662.67 | $784.70 | $0.00 | $1,106.31 | $197,553.68 |
| 158 | $197,553.68 | $784.70 | $0.00 | $1,117.00 | $199,455.38 |
| 159 | $199,455.38 | $784.70 | $0.00 | $1,127.75 | $201,367.83 |
| 160 | $201,367.83 | $784.70 | $0.00 | $1,138.56 | $203,291.09 |
| 161 | $203,291.09 | $784.70 | $0.00 | $1,149.44 | $205,225.23 |
| 162 | $205,225.23 | $784.70 | $0.00 | $1,160.37 | $207,170.30 |
| 163 | $207,170.30 | $784.70 | $0.00 | $1,171.37 | $209,126.37 |
| 164 | $209,126.37 | $784.70 | $0.00 | $1,182.43 | $211,093.50 |
| 165 | $211,093.50 | $784.70 | $0.00 | $1,193.55 | $213,071.75 |
| 166 | $213,071.75 | $784.70 | $0.00 | $1,204.74 | $215,061.19 |
| 167 | $215,061.19 | $784.70 | $0.00 | $1,215.99 | $217,061.88 |
| 168 | $217,061.88 | $784.70 | $0.00 | $1,227.30 | $219,073.88 |
| 169 | $219,073.88 | $784.70 | $0.00 | $1,238.68 | $221,097.26 |
| 170 | $221,097.26 | $784.70 | $0.00 | $1,250.12 | $223,132.08 |
| 171 | $223,132.08 | $784.70 | $0.00 | $1,261.62 | $225,178.40 |
| 172 | $225,178.40 | $784.70 | $0.00 | $1,273.19 | $227,236.29 |
| 173 | $227,236.29 | $784.70 | $0.00 | $1,284.83 | $229,305.82 |
| 174 | $229,305.82 | $784.70 | $0.00 | $1,296.53 | $231,387.05 |
| 175 | $231,387.05 | $784.70 | $0.00 | $1,308.30 | $233,480.05 |
| 176 | $233,480.05 | $784.70 | $0.00 | $1,320.13 | $235,584.88 |
| 177 | $235,584.88 | $784.70 | $0.00 | $1,332.03 | $237,701.61 |
| 178 | $237,701.61 | $784.70 | $0.00 | $1,344.00 | $239,830.31 |
| 179 | $239,830.31 | $784.70 | $0.00 | $1,356.04 | $241,971.05 |
| 180 | $241,971.05 | $784.70 | $0.00 | $1,368.14 | $244,123.89 |
| 181 | $244,123.89 | $784.70 | $0.00 | $1,380.31 | $246,288.90 |
| 182 | $246,288.90 | $784.70 | $0.00 | $1,392.55 | $248,466.15 |
| 183 | $248,466.15 | $784.70 | $0.00 | $1,404.86 | $250,655.71 |
| 184 | $250,655.71 | $784.70 | $0.00 | $1,417.24 | $252,857.65 |
| 185 | $252,857.65 | $784.70 | $0.00 | $1,429.69 | $255,072.04 |
| 186 | $255,072.04 | $784.70 | $0.00 | $1,442.21 | $257,298.95 |
| 187 | $257,298.95 | $784.70 | $0.00 | $1,454.81 | $259,538.46 |
| 188 | $259,538.46 | $784.70 | $0.00 | $1,467.47 | $261,790.63 |
| 189 | $261,790.63 | $784.70 | $0.00 | $1,480.20 | $264,055.53 |
| 190 | $264,055.53 | $784.70 | $0.00 | $1,493.01 | $266,333.24 |
| 191 | $266,333.24 | $784.70 | $0.00 | $1,505.89 | $268,623.83 |
| 192 | $268,623.83 | $784.70 | $0.00 | $1,518.84 | $270,927.37 |
| 193 | $270,927.37 | $784.70 | $0.00 | $1,531.86 | $273,243.93 |
| 194 | $273,243.93 | $784.70 | $0.00 | $1,544.96 | $275,573.59 |
| 195 | $275,573.59 | $784.70 | $0.00 | $1,558.13 | $277,916.42 |
| 196 | $277,916.42 | $784.70 | $0.00 | $1,571.38 | $280,272.50 |
| 197 | $280,272.50 | $784.70 | $0.00 | $1,584.70 | $282,641.90 |
| 198 | $282,641.90 | $784.70 | $0.00 | $1,598.10 | $285,024.70 |
| 199 | $285,024.70 | $784.70 | $0.00 | $1,611.57 | $287,420.97 |
| 200 | $287,420.97 | $784.70 | $0.00 | $1,625.12 | $289,830.79 |
| 201 | $289,830.79 | $784.70 | $0.00 | $1,638.75 | $292,254.24 |
| 202 | $292,254.24 | $784.70 | $0.00 | $1,652.45 | $294,691.39 |
| 203 | $294,691.39 | $784.70 | $0.00 | $1,666.23 | $297,142.32 |
| 204 | $297,142.32 | $784.70 | $0.00 | $1,680.09 | $299,607.11 |
| 205 | $299,607.11 | $784.70 | $0.00 | $1,694.02 | $302,085.83 |
| 206 | $302,085.83 | $784.70 | $0.00 | $1,708.04 | $304,578.57 |
| 207 | $304,578.57 | $784.70 | $0.00 | $1,722.13 | $307,085.40 |
| 208 | $307,085.40 | $784.70 | $0.00 | $1,736.31 | $309,606.41 |
| 209 | $309,606.41 | $784.70 | $0.00 | $1,750.56 | $312,141.67 |
| 210 | $312,141.67 | $784.70 | $0.00 | $1,764.89 | $314,691.26 |
| 211 | $314,691.26 | $784.70 | $0.00 | $1,779.31 | $317,255.27 |
| 212 | $317,255.27 | $784.70 | $0.00 | $1,793.81 | $319,833.78 |
| 213 | $319,833.78 | $784.70 | $0.00 | $1,808.39 | $322,426.87 |
| 214 | $322,426.87 | $784.70 | $0.00 | $1,823.05 | $325,034.62 |
| 215 | $325,034.62 | $784.70 | $0.00 | $1,837.79 | $327,657.11 |
| 216 | $327,657.11 | $784.70 | $0.00 | $1,852.62 | $330,294.43 |
| 217 | $330,294.43 | $784.70 | $89,449.91 | $1,867.53 | $243,496.75 |
| 218 | $243,496.75 | $784.70 | $0.00 | $1,376.77 | $245,658.22 |
| 219 | $245,658.22 | $784.70 | $0.00 | $1,388.99 | $247,831.91 |
| 220 | $247,831.91 | $784.70 | $0.00 | $1,401.28 | $250,017.89 |
| 221 | $250,017.89 | $784.70 | $0.00 | $1,413.64 | $252,216.23 |
| 222 | $252,216.23 | $784.70 | $0.00 | $1,426.07 | $254,427.00 |
| 223 | $254,427.00 | $784.70 | $0.00 | $1,438.57 | $256,650.27 |
| 224 | $256,650.27 | $784.70 | $0.00 | $1,451.14 | $258,886.11 |
| 225 | $258,886.11 | $784.70 | $0.00 | $1,463.78 | $261,134.59 |
| 226 | $261,134.59 | $784.70 | $0.00 | $1,476.49 | $263,395.78 |
| 227 | $263,395.78 | $784.70 | $0.00 | $1,489.28 | $265,669.76 |
| 228 | $265,669.76 | $784.70 | $0.00 | $1,502.14 | $267,956.60 |
| 229 | $267,956.60 | $784.70 | $95,711.40 | $1,515.07 | $174,544.97 |
| 230 | $174,544.97 | $784.70 | $0.00 | $986.90 | $176,316.57 |
| 231 | $176,316.57 | $784.70 | $0.00 | $996.92 | $178,098.19 |
| 232 | $178,098.19 | $784.70 | $0.00 | $1,006.99 | $179,889.88 |
| 233 | $179,889.88 | $784.70 | $0.00 | $1,017.12 | $181,691.70 |
| 234 | $181,691.70 | $784.70 | $0.00 | $1,027.31 | $183,503.71 |
| 235 | $183,503.71 | $784.70 | $0.00 | $1,037.56 | $185,325.97 |
| 236 | $185,325.97 | $784.70 | $0.00 | $1,047.86 | $187,158.53 |
| 237 | $187,158.53 | $784.70 | $0.00 | $1,058.22 | $189,001.45 |
| 238 | $189,001.45 | $784.70 | $0.00 | $1,068.64 | $190,854.79 |
| 239 | $190,854.79 | $784.70 | $0.00 | $1,079.12 | $192,718.61 |
| 240 | $192,718.61 | $784.70 | $0.00 | $1,089.66 | $194,592.97 |
| 241 | $194,592.97 | $784.70 | $102,411.20 | $1,100.26 | $94,066.73 |
| 242 | $94,066.73 | $784.70 | $0.00 | $531.87 | $95,383.30 |
| 243 | $95,383.30 | $784.70 | $0.00 | $539.31 | $96,707.31 |
| 244 | $96,707.31 | $784.70 | $0.00 | $546.80 | $98,038.81 |
| 245 | $98,038.81 | $784.70 | $0.00 | $554.33 | $99,377.84 |
| 246 | $99,377.84 | $784.70 | $0.00 | $561.90 | $100,724.44 |
| 247 | $100,724.44 | $784.70 | $0.00 | $569.51 | $102,078.65 |
| 248 | $102,078.65 | $784.70 | $0.00 | $577.17 | $103,440.52 |
| 249 | $103,440.52 | $784.70 | $0.00 | $584.87 | $104,810.09 |
| 250 | $104,810.09 | $784.70 | $0.00 | $592.61 | $106,187.40 |
| 251 | $106,187.40 | $784.70 | $0.00 | $600.40 | $107,572.50 |
| 252 | $107,572.50 | $784.70 | $0.00 | $608.23 | $108,965.43 |
| 253 | $108,965.43 | $0.00 | $109,579.98 | $616.11 | $1.56 |