How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $92,933 |
| Monthly savings required | $736 |
How much will it cost to send your child to The College of New Jersey in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $371,731.10 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $735.65 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 | $35,837.00 |
| 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 The College of New Jersey in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $735.65 | $0.00 | $0.00 | $735.65 |
| 2 | $735.65 | $735.65 | $0.00 | $4.16 | $1,475.46 |
| 3 | $1,475.46 | $735.65 | $0.00 | $8.34 | $2,219.45 |
| 4 | $2,219.45 | $735.65 | $0.00 | $12.55 | $2,967.65 |
| 5 | $2,967.65 | $735.65 | $0.00 | $16.78 | $3,720.08 |
| 6 | $3,720.08 | $735.65 | $0.00 | $21.03 | $4,476.76 |
| 7 | $4,476.76 | $735.65 | $0.00 | $25.31 | $5,237.72 |
| 8 | $5,237.72 | $735.65 | $0.00 | $29.61 | $6,002.98 |
| 9 | $6,002.98 | $735.65 | $0.00 | $33.94 | $6,772.57 |
| 10 | $6,772.57 | $735.65 | $0.00 | $38.29 | $7,546.51 |
| 11 | $7,546.51 | $735.65 | $0.00 | $42.67 | $8,324.83 |
| 12 | $8,324.83 | $735.65 | $0.00 | $47.07 | $9,107.55 |
| 13 | $9,107.55 | $735.65 | $0.00 | $51.50 | $9,894.70 |
| 14 | $9,894.70 | $735.65 | $0.00 | $55.95 | $10,686.30 |
| 15 | $10,686.30 | $735.65 | $0.00 | $60.42 | $11,482.37 |
| 16 | $11,482.37 | $735.65 | $0.00 | $64.92 | $12,282.94 |
| 17 | $12,282.94 | $735.65 | $0.00 | $69.45 | $13,088.04 |
| 18 | $13,088.04 | $735.65 | $0.00 | $74.00 | $13,897.69 |
| 19 | $13,897.69 | $735.65 | $0.00 | $78.58 | $14,711.92 |
| 20 | $14,711.92 | $735.65 | $0.00 | $83.18 | $15,530.75 |
| 21 | $15,530.75 | $735.65 | $0.00 | $87.81 | $16,354.21 |
| 22 | $16,354.21 | $735.65 | $0.00 | $92.47 | $17,182.33 |
| 23 | $17,182.33 | $735.65 | $0.00 | $97.15 | $18,015.13 |
| 24 | $18,015.13 | $735.65 | $0.00 | $101.86 | $18,852.64 |
| 25 | $18,852.64 | $735.65 | $0.00 | $106.60 | $19,694.89 |
| 26 | $19,694.89 | $735.65 | $0.00 | $111.36 | $20,541.90 |
| 27 | $20,541.90 | $735.65 | $0.00 | $116.15 | $21,393.70 |
| 28 | $21,393.70 | $735.65 | $0.00 | $120.96 | $22,250.31 |
| 29 | $22,250.31 | $735.65 | $0.00 | $125.81 | $23,111.77 |
| 30 | $23,111.77 | $735.65 | $0.00 | $130.68 | $23,978.10 |
| 31 | $23,978.10 | $735.65 | $0.00 | $135.58 | $24,849.33 |
| 32 | $24,849.33 | $735.65 | $0.00 | $140.50 | $25,725.48 |
| 33 | $25,725.48 | $735.65 | $0.00 | $145.46 | $26,606.59 |
| 34 | $26,606.59 | $735.65 | $0.00 | $150.44 | $27,492.68 |
| 35 | $27,492.68 | $735.65 | $0.00 | $155.45 | $28,383.78 |
| 36 | $28,383.78 | $735.65 | $0.00 | $160.49 | $29,279.92 |
| 37 | $29,279.92 | $735.65 | $0.00 | $165.55 | $30,181.12 |
| 38 | $30,181.12 | $735.65 | $0.00 | $170.65 | $31,087.42 |
| 39 | $31,087.42 | $735.65 | $0.00 | $175.77 | $31,998.84 |
| 40 | $31,998.84 | $735.65 | $0.00 | $180.93 | $32,915.42 |
| 41 | $32,915.42 | $735.65 | $0.00 | $186.11 | $33,837.18 |
| 42 | $33,837.18 | $735.65 | $0.00 | $191.32 | $34,764.15 |
| 43 | $34,764.15 | $735.65 | $0.00 | $196.56 | $35,696.36 |
| 44 | $35,696.36 | $735.65 | $0.00 | $201.83 | $36,633.84 |
| 45 | $36,633.84 | $735.65 | $0.00 | $207.13 | $37,576.62 |
| 46 | $37,576.62 | $735.65 | $0.00 | $212.46 | $38,524.73 |
| 47 | $38,524.73 | $735.65 | $0.00 | $217.82 | $39,478.20 |
| 48 | $39,478.20 | $735.65 | $0.00 | $223.22 | $40,437.07 |
| 49 | $40,437.07 | $735.65 | $0.00 | $228.64 | $41,401.36 |
| 50 | $41,401.36 | $735.65 | $0.00 | $234.09 | $42,371.10 |
| 51 | $42,371.10 | $735.65 | $0.00 | $239.57 | $43,346.32 |
| 52 | $43,346.32 | $735.65 | $0.00 | $245.09 | $44,327.06 |
| 53 | $44,327.06 | $735.65 | $0.00 | $250.63 | $45,313.34 |
| 54 | $45,313.34 | $735.65 | $0.00 | $256.21 | $46,305.20 |
| 55 | $46,305.20 | $735.65 | $0.00 | $261.82 | $47,302.67 |
| 56 | $47,302.67 | $735.65 | $0.00 | $267.46 | $48,305.78 |
| 57 | $48,305.78 | $735.65 | $0.00 | $273.13 | $49,314.56 |
| 58 | $49,314.56 | $735.65 | $0.00 | $278.83 | $50,329.04 |
| 59 | $50,329.04 | $735.65 | $0.00 | $284.57 | $51,349.26 |
| 60 | $51,349.26 | $735.65 | $0.00 | $290.34 | $52,375.25 |
| 61 | $52,375.25 | $735.65 | $0.00 | $296.14 | $53,407.04 |
| 62 | $53,407.04 | $735.65 | $0.00 | $301.97 | $54,444.66 |
| 63 | $54,444.66 | $735.65 | $0.00 | $307.84 | $55,488.15 |
| 64 | $55,488.15 | $735.65 | $0.00 | $313.74 | $56,537.54 |
| 65 | $56,537.54 | $735.65 | $0.00 | $319.67 | $57,592.86 |
| 66 | $57,592.86 | $735.65 | $0.00 | $325.64 | $58,654.15 |
| 67 | $58,654.15 | $735.65 | $0.00 | $331.64 | $59,721.44 |
| 68 | $59,721.44 | $735.65 | $0.00 | $337.67 | $60,794.76 |
| 69 | $60,794.76 | $735.65 | $0.00 | $343.74 | $61,874.15 |
| 70 | $61,874.15 | $735.65 | $0.00 | $349.85 | $62,959.65 |
| 71 | $62,959.65 | $735.65 | $0.00 | $355.98 | $64,051.28 |
| 72 | $64,051.28 | $735.65 | $0.00 | $362.16 | $65,149.09 |
| 73 | $65,149.09 | $735.65 | $0.00 | $368.36 | $66,253.10 |
| 74 | $66,253.10 | $735.65 | $0.00 | $374.60 | $67,363.35 |
| 75 | $67,363.35 | $735.65 | $0.00 | $380.88 | $68,479.88 |
| 76 | $68,479.88 | $735.65 | $0.00 | $387.20 | $69,602.73 |
| 77 | $69,602.73 | $735.65 | $0.00 | $393.54 | $70,731.92 |
| 78 | $70,731.92 | $735.65 | $0.00 | $399.93 | $71,867.50 |
| 79 | $71,867.50 | $735.65 | $0.00 | $406.35 | $73,009.50 |
| 80 | $73,009.50 | $735.65 | $0.00 | $412.81 | $74,157.96 |
| 81 | $74,157.96 | $735.65 | $0.00 | $419.30 | $75,312.91 |
| 82 | $75,312.91 | $735.65 | $0.00 | $425.83 | $76,474.39 |
| 83 | $76,474.39 | $735.65 | $0.00 | $432.40 | $77,642.44 |
| 84 | $77,642.44 | $735.65 | $0.00 | $439.00 | $78,817.09 |
| 85 | $78,817.09 | $735.65 | $0.00 | $445.64 | $79,998.38 |
| 86 | $79,998.38 | $735.65 | $0.00 | $452.32 | $81,186.35 |
| 87 | $81,186.35 | $735.65 | $0.00 | $459.04 | $82,381.04 |
| 88 | $82,381.04 | $735.65 | $0.00 | $465.79 | $83,582.48 |
| 89 | $83,582.48 | $735.65 | $0.00 | $472.59 | $84,790.72 |
| 90 | $84,790.72 | $735.65 | $0.00 | $479.42 | $86,005.79 |
| 91 | $86,005.79 | $735.65 | $0.00 | $486.29 | $87,227.73 |
| 92 | $87,227.73 | $735.65 | $0.00 | $493.20 | $88,456.58 |
| 93 | $88,456.58 | $735.65 | $0.00 | $500.15 | $89,692.38 |
| 94 | $89,692.38 | $735.65 | $0.00 | $507.13 | $90,935.16 |
| 95 | $90,935.16 | $735.65 | $0.00 | $514.16 | $92,184.97 |
| 96 | $92,184.97 | $735.65 | $0.00 | $521.23 | $93,441.85 |
| 97 | $93,441.85 | $735.65 | $0.00 | $528.33 | $94,705.83 |
| 98 | $94,705.83 | $735.65 | $0.00 | $535.48 | $95,976.96 |
| 99 | $95,976.96 | $735.65 | $0.00 | $542.67 | $97,255.28 |
| 100 | $97,255.28 | $735.65 | $0.00 | $549.90 | $98,540.83 |
| 101 | $98,540.83 | $735.65 | $0.00 | $557.16 | $99,833.64 |
| 102 | $99,833.64 | $735.65 | $0.00 | $564.47 | $101,133.76 |
| 103 | $101,133.76 | $735.65 | $0.00 | $571.82 | $102,441.23 |
| 104 | $102,441.23 | $735.65 | $0.00 | $579.22 | $103,756.10 |
| 105 | $103,756.10 | $735.65 | $0.00 | $586.65 | $105,078.40 |
| 106 | $105,078.40 | $735.65 | $0.00 | $594.13 | $106,408.18 |
| 107 | $106,408.18 | $735.65 | $0.00 | $601.65 | $107,745.48 |
| 108 | $107,745.48 | $735.65 | $0.00 | $609.21 | $109,090.34 |
| 109 | $109,090.34 | $735.65 | $0.00 | $616.81 | $110,442.80 |
| 110 | $110,442.80 | $735.65 | $0.00 | $624.46 | $111,802.91 |
| 111 | $111,802.91 | $735.65 | $0.00 | $632.15 | $113,170.71 |
| 112 | $113,170.71 | $735.65 | $0.00 | $639.88 | $114,546.24 |
| 113 | $114,546.24 | $735.65 | $0.00 | $647.66 | $115,929.55 |
| 114 | $115,929.55 | $735.65 | $0.00 | $655.48 | $117,320.68 |
| 115 | $117,320.68 | $735.65 | $0.00 | $663.35 | $118,719.68 |
| 116 | $118,719.68 | $735.65 | $0.00 | $671.26 | $120,126.59 |
| 117 | $120,126.59 | $735.65 | $0.00 | $679.21 | $121,541.45 |
| 118 | $121,541.45 | $735.65 | $0.00 | $687.21 | $122,964.31 |
| 119 | $122,964.31 | $735.65 | $0.00 | $695.26 | $124,395.22 |
| 120 | $124,395.22 | $735.65 | $0.00 | $703.35 | $125,834.22 |
| 121 | $125,834.22 | $735.65 | $0.00 | $711.48 | $127,281.35 |
| 122 | $127,281.35 | $735.65 | $0.00 | $719.67 | $128,736.67 |
| 123 | $128,736.67 | $735.65 | $0.00 | $727.90 | $130,200.22 |
| 124 | $130,200.22 | $735.65 | $0.00 | $736.17 | $131,672.04 |
| 125 | $131,672.04 | $735.65 | $0.00 | $744.49 | $133,152.18 |
| 126 | $133,152.18 | $735.65 | $0.00 | $752.86 | $134,640.69 |
| 127 | $134,640.69 | $735.65 | $0.00 | $761.28 | $136,137.62 |
| 128 | $136,137.62 | $735.65 | $0.00 | $769.74 | $137,643.01 |
| 129 | $137,643.01 | $735.65 | $0.00 | $778.25 | $139,156.91 |
| 130 | $139,156.91 | $735.65 | $0.00 | $786.81 | $140,679.37 |
| 131 | $140,679.37 | $735.65 | $0.00 | $795.42 | $142,210.44 |
| 132 | $142,210.44 | $735.65 | $0.00 | $804.08 | $143,750.17 |
| 133 | $143,750.17 | $735.65 | $0.00 | $812.78 | $145,298.60 |
| 134 | $145,298.60 | $735.65 | $0.00 | $821.54 | $146,855.79 |
| 135 | $146,855.79 | $735.65 | $0.00 | $830.34 | $148,421.78 |
| 136 | $148,421.78 | $735.65 | $0.00 | $839.20 | $149,996.63 |
| 137 | $149,996.63 | $735.65 | $0.00 | $848.10 | $151,580.38 |
| 138 | $151,580.38 | $735.65 | $0.00 | $857.06 | $153,173.09 |
| 139 | $153,173.09 | $735.65 | $0.00 | $866.06 | $154,774.80 |
| 140 | $154,774.80 | $735.65 | $0.00 | $875.12 | $156,385.57 |
| 141 | $156,385.57 | $735.65 | $0.00 | $884.23 | $158,005.45 |
| 142 | $158,005.45 | $735.65 | $0.00 | $893.39 | $159,634.49 |
| 143 | $159,634.49 | $735.65 | $0.00 | $902.60 | $161,272.74 |
| 144 | $161,272.74 | $735.65 | $0.00 | $911.86 | $162,920.25 |
| 145 | $162,920.25 | $735.65 | $0.00 | $921.17 | $164,577.07 |
| 146 | $164,577.07 | $735.65 | $0.00 | $930.54 | $166,243.26 |
| 147 | $166,243.26 | $735.65 | $0.00 | $939.96 | $167,918.87 |
| 148 | $167,918.87 | $735.65 | $0.00 | $949.44 | $169,603.96 |
| 149 | $169,603.96 | $735.65 | $0.00 | $958.97 | $171,298.58 |
| 150 | $171,298.58 | $735.65 | $0.00 | $968.55 | $173,002.78 |
| 151 | $173,002.78 | $735.65 | $0.00 | $978.18 | $174,716.61 |
| 152 | $174,716.61 | $735.65 | $0.00 | $987.87 | $176,440.13 |
| 153 | $176,440.13 | $735.65 | $0.00 | $997.62 | $178,173.40 |
| 154 | $178,173.40 | $735.65 | $0.00 | $1,007.42 | $179,916.47 |
| 155 | $179,916.47 | $735.65 | $0.00 | $1,017.27 | $181,669.39 |
| 156 | $181,669.39 | $735.65 | $0.00 | $1,027.19 | $183,432.23 |
| 157 | $183,432.23 | $735.65 | $0.00 | $1,037.15 | $185,205.03 |
| 158 | $185,205.03 | $735.65 | $0.00 | $1,047.18 | $186,987.86 |
| 159 | $186,987.86 | $735.65 | $0.00 | $1,057.26 | $188,780.77 |
| 160 | $188,780.77 | $735.65 | $0.00 | $1,067.39 | $190,583.81 |
| 161 | $190,583.81 | $735.65 | $0.00 | $1,077.59 | $192,397.05 |
| 162 | $192,397.05 | $735.65 | $0.00 | $1,087.84 | $194,220.54 |
| 163 | $194,220.54 | $735.65 | $0.00 | $1,098.15 | $196,054.34 |
| 164 | $196,054.34 | $735.65 | $0.00 | $1,108.52 | $197,898.51 |
| 165 | $197,898.51 | $735.65 | $0.00 | $1,118.95 | $199,753.11 |
| 166 | $199,753.11 | $735.65 | $0.00 | $1,129.43 | $201,618.19 |
| 167 | $201,618.19 | $735.65 | $0.00 | $1,139.98 | $203,493.82 |
| 168 | $203,493.82 | $735.65 | $0.00 | $1,150.58 | $205,380.05 |
| 169 | $205,380.05 | $735.65 | $0.00 | $1,161.25 | $207,276.95 |
| 170 | $207,276.95 | $735.65 | $0.00 | $1,171.97 | $209,184.57 |
| 171 | $209,184.57 | $735.65 | $0.00 | $1,182.76 | $211,102.98 |
| 172 | $211,102.98 | $735.65 | $0.00 | $1,193.61 | $213,032.24 |
| 173 | $213,032.24 | $735.65 | $0.00 | $1,204.52 | $214,972.41 |
| 174 | $214,972.41 | $735.65 | $0.00 | $1,215.49 | $216,923.55 |
| 175 | $216,923.55 | $735.65 | $0.00 | $1,226.52 | $218,885.72 |
| 176 | $218,885.72 | $735.65 | $0.00 | $1,237.61 | $220,858.98 |
| 177 | $220,858.98 | $735.65 | $0.00 | $1,248.77 | $222,843.40 |
| 178 | $222,843.40 | $735.65 | $0.00 | $1,259.99 | $224,839.04 |
| 179 | $224,839.04 | $735.65 | $0.00 | $1,271.27 | $226,845.96 |
| 180 | $226,845.96 | $735.65 | $0.00 | $1,282.62 | $228,864.23 |
| 181 | $228,864.23 | $735.65 | $0.00 | $1,294.03 | $230,893.91 |
| 182 | $230,893.91 | $735.65 | $0.00 | $1,305.51 | $232,935.07 |
| 183 | $232,935.07 | $735.65 | $0.00 | $1,317.05 | $234,987.77 |
| 184 | $234,987.77 | $735.65 | $0.00 | $1,328.66 | $237,052.08 |
| 185 | $237,052.08 | $735.65 | $0.00 | $1,340.33 | $239,128.06 |
| 186 | $239,128.06 | $735.65 | $0.00 | $1,352.06 | $241,215.77 |
| 187 | $241,215.77 | $735.65 | $0.00 | $1,363.87 | $243,315.29 |
| 188 | $243,315.29 | $735.65 | $0.00 | $1,375.74 | $245,426.68 |
| 189 | $245,426.68 | $735.65 | $0.00 | $1,387.68 | $247,550.01 |
| 190 | $247,550.01 | $735.65 | $0.00 | $1,399.68 | $249,685.34 |
| 191 | $249,685.34 | $735.65 | $0.00 | $1,411.76 | $251,832.75 |
| 192 | $251,832.75 | $735.65 | $0.00 | $1,423.90 | $253,992.30 |
| 193 | $253,992.30 | $735.65 | $0.00 | $1,436.11 | $256,164.06 |
| 194 | $256,164.06 | $735.65 | $0.00 | $1,448.39 | $258,348.10 |
| 195 | $258,348.10 | $735.65 | $0.00 | $1,460.74 | $260,544.49 |
| 196 | $260,544.49 | $735.65 | $0.00 | $1,473.16 | $262,753.30 |
| 197 | $262,753.30 | $735.65 | $0.00 | $1,485.65 | $264,974.60 |
| 198 | $264,974.60 | $735.65 | $0.00 | $1,498.20 | $267,208.45 |
| 199 | $267,208.45 | $735.65 | $0.00 | $1,510.84 | $269,454.94 |
| 200 | $269,454.94 | $735.65 | $0.00 | $1,523.54 | $271,714.13 |
| 201 | $271,714.13 | $735.65 | $0.00 | $1,536.31 | $273,986.09 |
| 202 | $273,986.09 | $735.65 | $0.00 | $1,549.16 | $276,270.90 |
| 203 | $276,270.90 | $735.65 | $0.00 | $1,562.08 | $278,568.63 |
| 204 | $278,568.63 | $735.65 | $0.00 | $1,575.07 | $280,879.35 |
| 205 | $280,879.35 | $735.65 | $0.00 | $1,588.13 | $283,203.13 |
| 206 | $283,203.13 | $735.65 | $0.00 | $1,601.27 | $285,540.05 |
| 207 | $285,540.05 | $735.65 | $0.00 | $1,614.48 | $287,890.18 |
| 208 | $287,890.18 | $735.65 | $0.00 | $1,627.77 | $290,253.60 |
| 209 | $290,253.60 | $735.65 | $0.00 | $1,641.14 | $292,630.39 |
| 210 | $292,630.39 | $735.65 | $0.00 | $1,654.57 | $295,020.61 |
| 211 | $295,020.61 | $735.65 | $0.00 | $1,668.09 | $297,424.35 |
| 212 | $297,424.35 | $735.65 | $0.00 | $1,681.68 | $299,841.68 |
| 213 | $299,841.68 | $735.65 | $0.00 | $1,695.35 | $302,272.68 |
| 214 | $302,272.68 | $735.65 | $0.00 | $1,709.09 | $304,717.42 |
| 215 | $304,717.42 | $735.65 | $0.00 | $1,722.92 | $307,175.99 |
| 216 | $307,175.99 | $735.65 | $0.00 | $1,736.82 | $309,648.46 |
| 217 | $309,648.46 | $735.65 | $86,246.01 | $1,750.80 | $225,888.90 |
| 218 | $225,888.90 | $735.65 | $0.00 | $1,277.21 | $227,901.76 |
| 219 | $227,901.76 | $735.65 | $0.00 | $1,288.59 | $229,926.00 |
| 220 | $229,926.00 | $735.65 | $0.00 | $1,300.04 | $231,961.69 |
| 221 | $231,961.69 | $735.65 | $0.00 | $1,311.55 | $234,008.89 |
| 222 | $234,008.89 | $735.65 | $0.00 | $1,323.12 | $236,067.66 |
| 223 | $236,067.66 | $735.65 | $0.00 | $1,334.76 | $238,138.07 |
| 224 | $238,138.07 | $735.65 | $0.00 | $1,346.47 | $240,220.19 |
| 225 | $240,220.19 | $735.65 | $0.00 | $1,358.24 | $242,314.08 |
| 226 | $242,314.08 | $735.65 | $0.00 | $1,370.08 | $244,419.81 |
| 227 | $244,419.81 | $735.65 | $0.00 | $1,381.99 | $246,537.45 |
| 228 | $246,537.45 | $735.65 | $0.00 | $1,393.96 | $248,667.06 |
| 229 | $248,667.06 | $735.65 | $90,558.31 | $1,406.00 | $160,250.40 |
| 230 | $160,250.40 | $735.65 | $0.00 | $906.08 | $161,892.13 |
| 231 | $161,892.13 | $735.65 | $0.00 | $915.36 | $163,543.14 |
| 232 | $163,543.14 | $735.65 | $0.00 | $924.70 | $165,203.49 |
| 233 | $165,203.49 | $735.65 | $0.00 | $934.08 | $166,873.22 |
| 234 | $166,873.22 | $735.65 | $0.00 | $943.53 | $168,552.40 |
| 235 | $168,552.40 | $735.65 | $0.00 | $953.02 | $170,241.07 |
| 236 | $170,241.07 | $735.65 | $0.00 | $962.57 | $171,939.29 |
| 237 | $171,939.29 | $735.65 | $0.00 | $972.17 | $173,647.11 |
| 238 | $173,647.11 | $735.65 | $0.00 | $981.83 | $175,364.59 |
| 239 | $175,364.59 | $735.65 | $0.00 | $991.54 | $177,091.78 |
| 240 | $177,091.78 | $735.65 | $0.00 | $1,001.30 | $178,828.73 |
| 241 | $178,828.73 | $735.65 | $95,086.23 | $1,011.12 | $85,489.27 |
| 242 | $85,489.27 | $735.65 | $0.00 | $483.37 | $86,708.29 |
| 243 | $86,708.29 | $735.65 | $0.00 | $490.26 | $87,934.20 |
| 244 | $87,934.20 | $735.65 | $0.00 | $497.19 | $89,167.04 |
| 245 | $89,167.04 | $735.65 | $0.00 | $504.16 | $90,406.85 |
| 246 | $90,406.85 | $735.65 | $0.00 | $511.17 | $91,653.67 |
| 247 | $91,653.67 | $735.65 | $0.00 | $518.22 | $92,907.54 |
| 248 | $92,907.54 | $735.65 | $0.00 | $525.31 | $94,168.50 |
| 249 | $94,168.50 | $735.65 | $0.00 | $532.44 | $95,436.59 |
| 250 | $95,436.59 | $735.65 | $0.00 | $539.61 | $96,711.85 |
| 251 | $96,711.85 | $735.65 | $0.00 | $546.82 | $97,994.32 |
| 252 | $97,994.32 | $735.65 | $0.00 | $554.07 | $99,284.04 |
| 253 | $99,284.04 | $0.00 | $99,840.54 | $561.37 | $4.87 |