How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $37,736 |
| Monthly savings required | $299 |
How much will it cost to send your child to Thomas Edison State College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $150,945.42 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $298.72 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 | $14,552.00 |
| 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 Thomas Edison State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $298.72 | $0.00 | $0.00 | $298.72 |
| 2 | $298.72 | $298.72 | $0.00 | $1.69 | $599.13 |
| 3 | $599.13 | $298.72 | $0.00 | $3.39 | $901.24 |
| 4 | $901.24 | $298.72 | $0.00 | $5.10 | $1,205.06 |
| 5 | $1,205.06 | $298.72 | $0.00 | $6.81 | $1,510.59 |
| 6 | $1,510.59 | $298.72 | $0.00 | $8.54 | $1,817.85 |
| 7 | $1,817.85 | $298.72 | $0.00 | $10.28 | $2,126.85 |
| 8 | $2,126.85 | $298.72 | $0.00 | $12.03 | $2,437.60 |
| 9 | $2,437.60 | $298.72 | $0.00 | $13.78 | $2,750.10 |
| 10 | $2,750.10 | $298.72 | $0.00 | $15.55 | $3,064.37 |
| 11 | $3,064.37 | $298.72 | $0.00 | $17.33 | $3,380.42 |
| 12 | $3,380.42 | $298.72 | $0.00 | $19.11 | $3,698.25 |
| 13 | $3,698.25 | $298.72 | $0.00 | $20.91 | $4,017.88 |
| 14 | $4,017.88 | $298.72 | $0.00 | $22.72 | $4,339.32 |
| 15 | $4,339.32 | $298.72 | $0.00 | $24.54 | $4,662.58 |
| 16 | $4,662.58 | $298.72 | $0.00 | $26.36 | $4,987.66 |
| 17 | $4,987.66 | $298.72 | $0.00 | $28.20 | $5,314.58 |
| 18 | $5,314.58 | $298.72 | $0.00 | $30.05 | $5,643.35 |
| 19 | $5,643.35 | $298.72 | $0.00 | $31.91 | $5,973.98 |
| 20 | $5,973.98 | $298.72 | $0.00 | $33.78 | $6,306.48 |
| 21 | $6,306.48 | $298.72 | $0.00 | $35.66 | $6,640.86 |
| 22 | $6,640.86 | $298.72 | $0.00 | $37.55 | $6,977.13 |
| 23 | $6,977.13 | $298.72 | $0.00 | $39.45 | $7,315.30 |
| 24 | $7,315.30 | $298.72 | $0.00 | $41.36 | $7,655.38 |
| 25 | $7,655.38 | $298.72 | $0.00 | $43.28 | $7,997.38 |
| 26 | $7,997.38 | $298.72 | $0.00 | $45.22 | $8,341.32 |
| 27 | $8,341.32 | $298.72 | $0.00 | $47.16 | $8,687.20 |
| 28 | $8,687.20 | $298.72 | $0.00 | $49.12 | $9,035.04 |
| 29 | $9,035.04 | $298.72 | $0.00 | $51.09 | $9,384.85 |
| 30 | $9,384.85 | $298.72 | $0.00 | $53.06 | $9,736.63 |
| 31 | $9,736.63 | $298.72 | $0.00 | $55.05 | $10,090.40 |
| 32 | $10,090.40 | $298.72 | $0.00 | $57.05 | $10,446.17 |
| 33 | $10,446.17 | $298.72 | $0.00 | $59.06 | $10,803.95 |
| 34 | $10,803.95 | $298.72 | $0.00 | $61.09 | $11,163.76 |
| 35 | $11,163.76 | $298.72 | $0.00 | $63.12 | $11,525.60 |
| 36 | $11,525.60 | $298.72 | $0.00 | $65.17 | $11,889.49 |
| 37 | $11,889.49 | $298.72 | $0.00 | $67.22 | $12,255.43 |
| 38 | $12,255.43 | $298.72 | $0.00 | $69.29 | $12,623.44 |
| 39 | $12,623.44 | $298.72 | $0.00 | $71.37 | $12,993.53 |
| 40 | $12,993.53 | $298.72 | $0.00 | $73.47 | $13,365.72 |
| 41 | $13,365.72 | $298.72 | $0.00 | $75.57 | $13,740.01 |
| 42 | $13,740.01 | $298.72 | $0.00 | $77.69 | $14,116.42 |
| 43 | $14,116.42 | $298.72 | $0.00 | $79.82 | $14,494.96 |
| 44 | $14,494.96 | $298.72 | $0.00 | $81.96 | $14,875.64 |
| 45 | $14,875.64 | $298.72 | $0.00 | $84.11 | $15,258.47 |
| 46 | $15,258.47 | $298.72 | $0.00 | $86.27 | $15,643.46 |
| 47 | $15,643.46 | $298.72 | $0.00 | $88.45 | $16,030.63 |
| 48 | $16,030.63 | $298.72 | $0.00 | $90.64 | $16,419.99 |
| 49 | $16,419.99 | $298.72 | $0.00 | $92.84 | $16,811.55 |
| 50 | $16,811.55 | $298.72 | $0.00 | $95.05 | $17,205.32 |
| 51 | $17,205.32 | $298.72 | $0.00 | $97.28 | $17,601.32 |
| 52 | $17,601.32 | $298.72 | $0.00 | $99.52 | $17,999.56 |
| 53 | $17,999.56 | $298.72 | $0.00 | $101.77 | $18,400.05 |
| 54 | $18,400.05 | $298.72 | $0.00 | $104.04 | $18,802.81 |
| 55 | $18,802.81 | $298.72 | $0.00 | $106.31 | $19,207.84 |
| 56 | $19,207.84 | $298.72 | $0.00 | $108.60 | $19,615.16 |
| 57 | $19,615.16 | $298.72 | $0.00 | $110.91 | $20,024.79 |
| 58 | $20,024.79 | $298.72 | $0.00 | $113.22 | $20,436.73 |
| 59 | $20,436.73 | $298.72 | $0.00 | $115.55 | $20,851.00 |
| 60 | $20,851.00 | $298.72 | $0.00 | $117.89 | $21,267.61 |
| 61 | $21,267.61 | $298.72 | $0.00 | $120.25 | $21,686.58 |
| 62 | $21,686.58 | $298.72 | $0.00 | $122.62 | $22,107.92 |
| 63 | $22,107.92 | $298.72 | $0.00 | $125.00 | $22,531.64 |
| 64 | $22,531.64 | $298.72 | $0.00 | $127.40 | $22,957.76 |
| 65 | $22,957.76 | $298.72 | $0.00 | $129.81 | $23,386.29 |
| 66 | $23,386.29 | $298.72 | $0.00 | $132.23 | $23,817.24 |
| 67 | $23,817.24 | $298.72 | $0.00 | $134.67 | $24,250.63 |
| 68 | $24,250.63 | $298.72 | $0.00 | $137.12 | $24,686.47 |
| 69 | $24,686.47 | $298.72 | $0.00 | $139.58 | $25,124.77 |
| 70 | $25,124.77 | $298.72 | $0.00 | $142.06 | $25,565.55 |
| 71 | $25,565.55 | $298.72 | $0.00 | $144.55 | $26,008.82 |
| 72 | $26,008.82 | $298.72 | $0.00 | $147.06 | $26,454.60 |
| 73 | $26,454.60 | $298.72 | $0.00 | $149.58 | $26,902.90 |
| 74 | $26,902.90 | $298.72 | $0.00 | $152.11 | $27,353.73 |
| 75 | $27,353.73 | $298.72 | $0.00 | $154.66 | $27,807.11 |
| 76 | $27,807.11 | $298.72 | $0.00 | $157.23 | $28,263.06 |
| 77 | $28,263.06 | $298.72 | $0.00 | $159.80 | $28,721.58 |
| 78 | $28,721.58 | $298.72 | $0.00 | $162.40 | $29,182.70 |
| 79 | $29,182.70 | $298.72 | $0.00 | $165.00 | $29,646.42 |
| 80 | $29,646.42 | $298.72 | $0.00 | $167.63 | $30,112.77 |
| 81 | $30,112.77 | $298.72 | $0.00 | $170.26 | $30,581.75 |
| 82 | $30,581.75 | $298.72 | $0.00 | $172.91 | $31,053.38 |
| 83 | $31,053.38 | $298.72 | $0.00 | $175.58 | $31,527.68 |
| 84 | $31,527.68 | $298.72 | $0.00 | $178.26 | $32,004.66 |
| 85 | $32,004.66 | $298.72 | $0.00 | $180.96 | $32,484.34 |
| 86 | $32,484.34 | $298.72 | $0.00 | $183.67 | $32,966.73 |
| 87 | $32,966.73 | $298.72 | $0.00 | $186.40 | $33,451.85 |
| 88 | $33,451.85 | $298.72 | $0.00 | $189.14 | $33,939.71 |
| 89 | $33,939.71 | $298.72 | $0.00 | $191.90 | $34,430.33 |
| 90 | $34,430.33 | $298.72 | $0.00 | $194.67 | $34,923.72 |
| 91 | $34,923.72 | $298.72 | $0.00 | $197.46 | $35,419.90 |
| 92 | $35,419.90 | $298.72 | $0.00 | $200.27 | $35,918.89 |
| 93 | $35,918.89 | $298.72 | $0.00 | $203.09 | $36,420.70 |
| 94 | $36,420.70 | $298.72 | $0.00 | $205.93 | $36,925.35 |
| 95 | $36,925.35 | $298.72 | $0.00 | $208.78 | $37,432.85 |
| 96 | $37,432.85 | $298.72 | $0.00 | $211.65 | $37,943.22 |
| 97 | $37,943.22 | $298.72 | $0.00 | $214.54 | $38,456.48 |
| 98 | $38,456.48 | $298.72 | $0.00 | $217.44 | $38,972.64 |
| 99 | $38,972.64 | $298.72 | $0.00 | $220.36 | $39,491.72 |
| 100 | $39,491.72 | $298.72 | $0.00 | $223.29 | $40,013.73 |
| 101 | $40,013.73 | $298.72 | $0.00 | $226.24 | $40,538.69 |
| 102 | $40,538.69 | $298.72 | $0.00 | $229.21 | $41,066.62 |
| 103 | $41,066.62 | $298.72 | $0.00 | $232.20 | $41,597.54 |
| 104 | $41,597.54 | $298.72 | $0.00 | $235.20 | $42,131.46 |
| 105 | $42,131.46 | $298.72 | $0.00 | $238.22 | $42,668.40 |
| 106 | $42,668.40 | $298.72 | $0.00 | $241.25 | $43,208.37 |
| 107 | $43,208.37 | $298.72 | $0.00 | $244.31 | $43,751.40 |
| 108 | $43,751.40 | $298.72 | $0.00 | $247.38 | $44,297.50 |
| 109 | $44,297.50 | $298.72 | $0.00 | $250.46 | $44,846.68 |
| 110 | $44,846.68 | $298.72 | $0.00 | $253.57 | $45,398.97 |
| 111 | $45,398.97 | $298.72 | $0.00 | $256.69 | $45,954.38 |
| 112 | $45,954.38 | $298.72 | $0.00 | $259.83 | $46,512.93 |
| 113 | $46,512.93 | $298.72 | $0.00 | $262.99 | $47,074.64 |
| 114 | $47,074.64 | $298.72 | $0.00 | $266.17 | $47,639.53 |
| 115 | $47,639.53 | $298.72 | $0.00 | $269.36 | $48,207.61 |
| 116 | $48,207.61 | $298.72 | $0.00 | $272.57 | $48,778.90 |
| 117 | $48,778.90 | $298.72 | $0.00 | $275.80 | $49,353.42 |
| 118 | $49,353.42 | $298.72 | $0.00 | $279.05 | $49,931.19 |
| 119 | $49,931.19 | $298.72 | $0.00 | $282.32 | $50,512.23 |
| 120 | $50,512.23 | $298.72 | $0.00 | $285.60 | $51,096.55 |
| 121 | $51,096.55 | $298.72 | $0.00 | $288.91 | $51,684.18 |
| 122 | $51,684.18 | $298.72 | $0.00 | $292.23 | $52,275.13 |
| 123 | $52,275.13 | $298.72 | $0.00 | $295.57 | $52,869.42 |
| 124 | $52,869.42 | $298.72 | $0.00 | $298.93 | $53,467.07 |
| 125 | $53,467.07 | $298.72 | $0.00 | $302.31 | $54,068.10 |
| 126 | $54,068.10 | $298.72 | $0.00 | $305.71 | $54,672.53 |
| 127 | $54,672.53 | $298.72 | $0.00 | $309.13 | $55,280.38 |
| 128 | $55,280.38 | $298.72 | $0.00 | $312.56 | $55,891.66 |
| 129 | $55,891.66 | $298.72 | $0.00 | $316.02 | $56,506.40 |
| 130 | $56,506.40 | $298.72 | $0.00 | $319.50 | $57,124.62 |
| 131 | $57,124.62 | $298.72 | $0.00 | $322.99 | $57,746.33 |
| 132 | $57,746.33 | $298.72 | $0.00 | $326.51 | $58,371.56 |
| 133 | $58,371.56 | $298.72 | $0.00 | $330.04 | $59,000.32 |
| 134 | $59,000.32 | $298.72 | $0.00 | $333.60 | $59,632.64 |
| 135 | $59,632.64 | $298.72 | $0.00 | $337.17 | $60,268.53 |
| 136 | $60,268.53 | $298.72 | $0.00 | $340.77 | $60,908.02 |
| 137 | $60,908.02 | $298.72 | $0.00 | $344.38 | $61,551.12 |
| 138 | $61,551.12 | $298.72 | $0.00 | $348.02 | $62,197.86 |
| 139 | $62,197.86 | $298.72 | $0.00 | $351.68 | $62,848.26 |
| 140 | $62,848.26 | $298.72 | $0.00 | $355.35 | $63,502.33 |
| 141 | $63,502.33 | $298.72 | $0.00 | $359.05 | $64,160.10 |
| 142 | $64,160.10 | $298.72 | $0.00 | $362.77 | $64,821.59 |
| 143 | $64,821.59 | $298.72 | $0.00 | $366.51 | $65,486.82 |
| 144 | $65,486.82 | $298.72 | $0.00 | $370.27 | $66,155.81 |
| 145 | $66,155.81 | $298.72 | $0.00 | $374.05 | $66,828.58 |
| 146 | $66,828.58 | $298.72 | $0.00 | $377.86 | $67,505.16 |
| 147 | $67,505.16 | $298.72 | $0.00 | $381.68 | $68,185.56 |
| 148 | $68,185.56 | $298.72 | $0.00 | $385.53 | $68,869.81 |
| 149 | $68,869.81 | $298.72 | $0.00 | $389.40 | $69,557.93 |
| 150 | $69,557.93 | $298.72 | $0.00 | $393.29 | $70,249.94 |
| 151 | $70,249.94 | $298.72 | $0.00 | $397.20 | $70,945.86 |
| 152 | $70,945.86 | $298.72 | $0.00 | $401.14 | $71,645.72 |
| 153 | $71,645.72 | $298.72 | $0.00 | $405.10 | $72,349.54 |
| 154 | $72,349.54 | $298.72 | $0.00 | $409.07 | $73,057.33 |
| 155 | $73,057.33 | $298.72 | $0.00 | $413.08 | $73,769.13 |
| 156 | $73,769.13 | $298.72 | $0.00 | $417.10 | $74,484.95 |
| 157 | $74,484.95 | $298.72 | $0.00 | $421.15 | $75,204.82 |
| 158 | $75,204.82 | $298.72 | $0.00 | $425.22 | $75,928.76 |
| 159 | $75,928.76 | $298.72 | $0.00 | $429.31 | $76,656.79 |
| 160 | $76,656.79 | $298.72 | $0.00 | $433.43 | $77,388.94 |
| 161 | $77,388.94 | $298.72 | $0.00 | $437.57 | $78,125.23 |
| 162 | $78,125.23 | $298.72 | $0.00 | $441.73 | $78,865.68 |
| 163 | $78,865.68 | $298.72 | $0.00 | $445.92 | $79,610.32 |
| 164 | $79,610.32 | $298.72 | $0.00 | $450.13 | $80,359.17 |
| 165 | $80,359.17 | $298.72 | $0.00 | $454.36 | $81,112.25 |
| 166 | $81,112.25 | $298.72 | $0.00 | $458.62 | $81,869.59 |
| 167 | $81,869.59 | $298.72 | $0.00 | $462.90 | $82,631.21 |
| 168 | $82,631.21 | $298.72 | $0.00 | $467.21 | $83,397.14 |
| 169 | $83,397.14 | $298.72 | $0.00 | $471.54 | $84,167.40 |
| 170 | $84,167.40 | $298.72 | $0.00 | $475.89 | $84,942.01 |
| 171 | $84,942.01 | $298.72 | $0.00 | $480.27 | $85,721.00 |
| 172 | $85,721.00 | $298.72 | $0.00 | $484.68 | $86,504.40 |
| 173 | $86,504.40 | $298.72 | $0.00 | $489.11 | $87,292.23 |
| 174 | $87,292.23 | $298.72 | $0.00 | $493.56 | $88,084.51 |
| 175 | $88,084.51 | $298.72 | $0.00 | $498.04 | $88,881.27 |
| 176 | $88,881.27 | $298.72 | $0.00 | $502.55 | $89,682.54 |
| 177 | $89,682.54 | $298.72 | $0.00 | $507.08 | $90,488.34 |
| 178 | $90,488.34 | $298.72 | $0.00 | $511.63 | $91,298.69 |
| 179 | $91,298.69 | $298.72 | $0.00 | $516.22 | $92,113.63 |
| 180 | $92,113.63 | $298.72 | $0.00 | $520.82 | $92,933.17 |
| 181 | $92,933.17 | $298.72 | $0.00 | $525.46 | $93,757.35 |
| 182 | $93,757.35 | $298.72 | $0.00 | $530.12 | $94,586.19 |
| 183 | $94,586.19 | $298.72 | $0.00 | $534.80 | $95,419.71 |
| 184 | $95,419.71 | $298.72 | $0.00 | $539.52 | $96,257.95 |
| 185 | $96,257.95 | $298.72 | $0.00 | $544.26 | $97,100.93 |
| 186 | $97,100.93 | $298.72 | $0.00 | $549.02 | $97,948.67 |
| 187 | $97,948.67 | $298.72 | $0.00 | $553.82 | $98,801.21 |
| 188 | $98,801.21 | $298.72 | $0.00 | $558.64 | $99,658.57 |
| 189 | $99,658.57 | $298.72 | $0.00 | $563.48 | $100,520.77 |
| 190 | $100,520.77 | $298.72 | $0.00 | $568.36 | $101,387.85 |
| 191 | $101,387.85 | $298.72 | $0.00 | $573.26 | $102,259.83 |
| 192 | $102,259.83 | $298.72 | $0.00 | $578.19 | $103,136.74 |
| 193 | $103,136.74 | $298.72 | $0.00 | $583.15 | $104,018.61 |
| 194 | $104,018.61 | $298.72 | $0.00 | $588.14 | $104,905.47 |
| 195 | $104,905.47 | $298.72 | $0.00 | $593.15 | $105,797.34 |
| 196 | $105,797.34 | $298.72 | $0.00 | $598.19 | $106,694.25 |
| 197 | $106,694.25 | $298.72 | $0.00 | $603.26 | $107,596.23 |
| 198 | $107,596.23 | $298.72 | $0.00 | $608.36 | $108,503.31 |
| 199 | $108,503.31 | $298.72 | $0.00 | $613.49 | $109,415.52 |
| 200 | $109,415.52 | $298.72 | $0.00 | $618.65 | $110,332.89 |
| 201 | $110,332.89 | $298.72 | $0.00 | $623.84 | $111,255.45 |
| 202 | $111,255.45 | $298.72 | $0.00 | $629.05 | $112,183.22 |
| 203 | $112,183.22 | $298.72 | $0.00 | $634.30 | $113,116.24 |
| 204 | $113,116.24 | $298.72 | $0.00 | $639.58 | $114,054.54 |
| 205 | $114,054.54 | $298.72 | $0.00 | $644.88 | $114,998.14 |
| 206 | $114,998.14 | $298.72 | $0.00 | $650.22 | $115,947.08 |
| 207 | $115,947.08 | $298.72 | $0.00 | $655.58 | $116,901.38 |
| 208 | $116,901.38 | $298.72 | $0.00 | $660.98 | $117,861.08 |
| 209 | $117,861.08 | $298.72 | $0.00 | $666.40 | $118,826.20 |
| 210 | $118,826.20 | $298.72 | $0.00 | $671.86 | $119,796.78 |
| 211 | $119,796.78 | $298.72 | $0.00 | $677.35 | $120,772.85 |
| 212 | $120,772.85 | $298.72 | $0.00 | $682.87 | $121,754.44 |
| 213 | $121,754.44 | $298.72 | $0.00 | $688.42 | $122,741.58 |
| 214 | $122,741.58 | $298.72 | $0.00 | $694.00 | $123,734.30 |
| 215 | $123,734.30 | $298.72 | $0.00 | $699.61 | $124,732.63 |
| 216 | $124,732.63 | $298.72 | $0.00 | $705.26 | $125,736.61 |
| 217 | $125,736.61 | $298.72 | $35,021.12 | $710.93 | $91,725.14 |
| 218 | $91,725.14 | $298.72 | $0.00 | $518.63 | $92,542.49 |
| 219 | $92,542.49 | $298.72 | $0.00 | $523.25 | $93,364.46 |
| 220 | $93,364.46 | $298.72 | $0.00 | $527.90 | $94,191.08 |
| 221 | $94,191.08 | $298.72 | $0.00 | $532.57 | $95,022.37 |
| 222 | $95,022.37 | $298.72 | $0.00 | $537.27 | $95,858.36 |
| 223 | $95,858.36 | $298.72 | $0.00 | $542.00 | $96,699.08 |
| 224 | $96,699.08 | $298.72 | $0.00 | $546.75 | $97,544.55 |
| 225 | $97,544.55 | $298.72 | $0.00 | $551.53 | $98,394.80 |
| 226 | $98,394.80 | $298.72 | $0.00 | $556.34 | $99,249.86 |
| 227 | $99,249.86 | $298.72 | $0.00 | $561.17 | $100,109.75 |
| 228 | $100,109.75 | $298.72 | $0.00 | $566.04 | $100,974.51 |
| 229 | $100,974.51 | $298.72 | $36,772.18 | $570.92 | $65,071.97 |
| 230 | $65,071.97 | $298.72 | $0.00 | $367.93 | $65,738.62 |
| 231 | $65,738.62 | $298.72 | $0.00 | $371.70 | $66,409.04 |
| 232 | $66,409.04 | $298.72 | $0.00 | $375.49 | $67,083.25 |
| 233 | $67,083.25 | $298.72 | $0.00 | $379.30 | $67,761.27 |
| 234 | $67,761.27 | $298.72 | $0.00 | $383.13 | $68,443.12 |
| 235 | $68,443.12 | $298.72 | $0.00 | $386.99 | $69,128.83 |
| 236 | $69,128.83 | $298.72 | $0.00 | $390.86 | $69,818.41 |
| 237 | $69,818.41 | $298.72 | $0.00 | $394.76 | $70,511.89 |
| 238 | $70,511.89 | $298.72 | $0.00 | $398.68 | $71,209.29 |
| 239 | $71,209.29 | $298.72 | $0.00 | $402.63 | $71,910.64 |
| 240 | $71,910.64 | $298.72 | $0.00 | $406.59 | $72,615.95 |
| 241 | $72,615.95 | $298.72 | $38,610.79 | $410.58 | $34,714.46 |
| 242 | $34,714.46 | $298.72 | $0.00 | $196.28 | $35,209.46 |
| 243 | $35,209.46 | $298.72 | $0.00 | $199.08 | $35,707.26 |
| 244 | $35,707.26 | $298.72 | $0.00 | $201.89 | $36,207.87 |
| 245 | $36,207.87 | $298.72 | $0.00 | $204.72 | $36,711.31 |
| 246 | $36,711.31 | $298.72 | $0.00 | $207.57 | $37,217.60 |
| 247 | $37,217.60 | $298.72 | $0.00 | $210.43 | $37,726.75 |
| 248 | $37,726.75 | $298.72 | $0.00 | $213.31 | $38,238.78 |
| 249 | $38,238.78 | $298.72 | $0.00 | $216.21 | $38,753.71 |
| 250 | $38,753.71 | $298.72 | $0.00 | $219.12 | $39,271.55 |
| 251 | $39,271.55 | $298.72 | $0.00 | $222.05 | $39,792.32 |
| 252 | $39,792.32 | $298.72 | $0.00 | $224.99 | $40,316.03 |
| 253 | $40,316.03 | $0.00 | $40,541.33 | $227.95 | $2.65 |