| Estimated Annual Cost in 2042 | $81,149 |
| Monthly savings required | $641 |
How much will it cost to send your child to Wilmington University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $324,595.06 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $641.33 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 | $21,630.00 |
| 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 Wilmington University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $641.33 | $0.00 | $0.00 | $641.33 |
| 2 | $641.33 | $641.33 | $0.00 | $3.63 | $1,286.29 |
| 3 | $1,286.29 | $641.33 | $0.00 | $7.27 | $1,934.89 |
| 4 | $1,934.89 | $641.33 | $0.00 | $10.94 | $2,587.16 |
| 5 | $2,587.16 | $641.33 | $0.00 | $14.63 | $3,243.12 |
| 6 | $3,243.12 | $641.33 | $0.00 | $18.34 | $3,902.79 |
| 7 | $3,902.79 | $641.33 | $0.00 | $22.07 | $4,566.19 |
| 8 | $4,566.19 | $641.33 | $0.00 | $25.82 | $5,233.34 |
| 9 | $5,233.34 | $641.33 | $0.00 | $29.59 | $5,904.26 |
| 10 | $5,904.26 | $641.33 | $0.00 | $33.38 | $6,578.97 |
| 11 | $6,578.97 | $641.33 | $0.00 | $37.20 | $7,257.50 |
| 12 | $7,257.50 | $641.33 | $0.00 | $41.03 | $7,939.86 |
| 13 | $7,939.86 | $641.33 | $0.00 | $44.89 | $8,626.08 |
| 14 | $8,626.08 | $641.33 | $0.00 | $48.77 | $9,316.18 |
| 15 | $9,316.18 | $641.33 | $0.00 | $52.68 | $10,010.19 |
| 16 | $10,010.19 | $641.33 | $0.00 | $56.60 | $10,708.12 |
| 17 | $10,708.12 | $641.33 | $0.00 | $60.55 | $11,410.00 |
| 18 | $11,410.00 | $641.33 | $0.00 | $64.51 | $12,115.84 |
| 19 | $12,115.84 | $641.33 | $0.00 | $68.50 | $12,825.67 |
| 20 | $12,825.67 | $641.33 | $0.00 | $72.52 | $13,539.52 |
| 21 | $13,539.52 | $641.33 | $0.00 | $76.55 | $14,257.40 |
| 22 | $14,257.40 | $641.33 | $0.00 | $80.61 | $14,979.34 |
| 23 | $14,979.34 | $641.33 | $0.00 | $84.70 | $15,705.37 |
| 24 | $15,705.37 | $641.33 | $0.00 | $88.80 | $16,435.50 |
| 25 | $16,435.50 | $641.33 | $0.00 | $92.93 | $17,169.76 |
| 26 | $17,169.76 | $641.33 | $0.00 | $97.08 | $17,908.17 |
| 27 | $17,908.17 | $641.33 | $0.00 | $101.26 | $18,650.76 |
| 28 | $18,650.76 | $641.33 | $0.00 | $105.45 | $19,397.54 |
| 29 | $19,397.54 | $641.33 | $0.00 | $109.68 | $20,148.55 |
| 30 | $20,148.55 | $641.33 | $0.00 | $113.92 | $20,903.80 |
| 31 | $20,903.80 | $641.33 | $0.00 | $118.19 | $21,663.32 |
| 32 | $21,663.32 | $641.33 | $0.00 | $122.49 | $22,427.14 |
| 33 | $22,427.14 | $641.33 | $0.00 | $126.81 | $23,195.28 |
| 34 | $23,195.28 | $641.33 | $0.00 | $131.15 | $23,967.76 |
| 35 | $23,967.76 | $641.33 | $0.00 | $135.52 | $24,744.61 |
| 36 | $24,744.61 | $641.33 | $0.00 | $139.91 | $25,525.85 |
| 37 | $25,525.85 | $641.33 | $0.00 | $144.33 | $26,311.51 |
| 38 | $26,311.51 | $641.33 | $0.00 | $148.77 | $27,101.61 |
| 39 | $27,101.61 | $641.33 | $0.00 | $153.24 | $27,896.18 |
| 40 | $27,896.18 | $641.33 | $0.00 | $157.73 | $28,695.24 |
| 41 | $28,695.24 | $641.33 | $0.00 | $162.25 | $29,498.82 |
| 42 | $29,498.82 | $641.33 | $0.00 | $166.79 | $30,306.94 |
| 43 | $30,306.94 | $641.33 | $0.00 | $171.36 | $31,119.63 |
| 44 | $31,119.63 | $641.33 | $0.00 | $175.95 | $31,936.91 |
| 45 | $31,936.91 | $641.33 | $0.00 | $180.58 | $32,758.82 |
| 46 | $32,758.82 | $641.33 | $0.00 | $185.22 | $33,585.37 |
| 47 | $33,585.37 | $641.33 | $0.00 | $189.90 | $34,416.60 |
| 48 | $34,416.60 | $641.33 | $0.00 | $194.60 | $35,252.53 |
| 49 | $35,252.53 | $641.33 | $0.00 | $199.32 | $36,093.18 |
| 50 | $36,093.18 | $641.33 | $0.00 | $204.08 | $36,938.59 |
| 51 | $36,938.59 | $641.33 | $0.00 | $208.86 | $37,788.78 |
| 52 | $37,788.78 | $641.33 | $0.00 | $213.66 | $38,643.77 |
| 53 | $38,643.77 | $641.33 | $0.00 | $218.50 | $39,503.60 |
| 54 | $39,503.60 | $641.33 | $0.00 | $223.36 | $40,368.29 |
| 55 | $40,368.29 | $641.33 | $0.00 | $228.25 | $41,237.87 |
| 56 | $41,237.87 | $641.33 | $0.00 | $233.16 | $42,112.36 |
| 57 | $42,112.36 | $641.33 | $0.00 | $238.11 | $42,991.80 |
| 58 | $42,991.80 | $641.33 | $0.00 | $243.08 | $43,876.21 |
| 59 | $43,876.21 | $641.33 | $0.00 | $248.08 | $44,765.62 |
| 60 | $44,765.62 | $641.33 | $0.00 | $253.11 | $45,660.06 |
| 61 | $45,660.06 | $641.33 | $0.00 | $258.17 | $46,559.56 |
| 62 | $46,559.56 | $641.33 | $0.00 | $263.25 | $47,464.14 |
| 63 | $47,464.14 | $641.33 | $0.00 | $268.37 | $48,373.84 |
| 64 | $48,373.84 | $641.33 | $0.00 | $273.51 | $49,288.68 |
| 65 | $49,288.68 | $641.33 | $0.00 | $278.69 | $50,208.70 |
| 66 | $50,208.70 | $641.33 | $0.00 | $283.89 | $51,133.92 |
| 67 | $51,133.92 | $641.33 | $0.00 | $289.12 | $52,064.37 |
| 68 | $52,064.37 | $641.33 | $0.00 | $294.38 | $53,000.08 |
| 69 | $53,000.08 | $641.33 | $0.00 | $299.67 | $53,941.08 |
| 70 | $53,941.08 | $641.33 | $0.00 | $304.99 | $54,887.40 |
| 71 | $54,887.40 | $641.33 | $0.00 | $310.34 | $55,839.07 |
| 72 | $55,839.07 | $641.33 | $0.00 | $315.72 | $56,796.12 |
| 73 | $56,796.12 | $641.33 | $0.00 | $321.13 | $57,758.58 |
| 74 | $57,758.58 | $641.33 | $0.00 | $326.58 | $58,726.49 |
| 75 | $58,726.49 | $641.33 | $0.00 | $332.05 | $59,699.87 |
| 76 | $59,699.87 | $641.33 | $0.00 | $337.55 | $60,678.75 |
| 77 | $60,678.75 | $641.33 | $0.00 | $343.09 | $61,663.17 |
| 78 | $61,663.17 | $641.33 | $0.00 | $348.65 | $62,653.15 |
| 79 | $62,653.15 | $641.33 | $0.00 | $354.25 | $63,648.73 |
| 80 | $63,648.73 | $641.33 | $0.00 | $359.88 | $64,649.94 |
| 81 | $64,649.94 | $641.33 | $0.00 | $365.54 | $65,656.81 |
| 82 | $65,656.81 | $641.33 | $0.00 | $371.23 | $66,669.37 |
| 83 | $66,669.37 | $641.33 | $0.00 | $376.96 | $67,687.66 |
| 84 | $67,687.66 | $641.33 | $0.00 | $382.72 | $68,711.71 |
| 85 | $68,711.71 | $641.33 | $0.00 | $388.51 | $69,741.55 |
| 86 | $69,741.55 | $641.33 | $0.00 | $394.33 | $70,777.21 |
| 87 | $70,777.21 | $641.33 | $0.00 | $400.18 | $71,818.72 |
| 88 | $71,818.72 | $641.33 | $0.00 | $406.07 | $72,866.12 |
| 89 | $72,866.12 | $641.33 | $0.00 | $412.00 | $73,919.45 |
| 90 | $73,919.45 | $641.33 | $0.00 | $417.95 | $74,978.73 |
| 91 | $74,978.73 | $641.33 | $0.00 | $423.94 | $76,044.00 |
| 92 | $76,044.00 | $641.33 | $0.00 | $429.96 | $77,115.29 |
| 93 | $77,115.29 | $641.33 | $0.00 | $436.02 | $78,192.64 |
| 94 | $78,192.64 | $641.33 | $0.00 | $442.11 | $79,276.08 |
| 95 | $79,276.08 | $641.33 | $0.00 | $448.24 | $80,365.65 |
| 96 | $80,365.65 | $641.33 | $0.00 | $454.40 | $81,461.38 |
| 97 | $81,461.38 | $641.33 | $0.00 | $460.59 | $82,563.30 |
| 98 | $82,563.30 | $641.33 | $0.00 | $466.82 | $83,671.45 |
| 99 | $83,671.45 | $641.33 | $0.00 | $473.09 | $84,785.87 |
| 100 | $84,785.87 | $641.33 | $0.00 | $479.39 | $85,906.59 |
| 101 | $85,906.59 | $641.33 | $0.00 | $485.73 | $87,033.65 |
| 102 | $87,033.65 | $641.33 | $0.00 | $492.10 | $88,167.08 |
| 103 | $88,167.08 | $641.33 | $0.00 | $498.51 | $89,306.92 |
| 104 | $89,306.92 | $641.33 | $0.00 | $504.95 | $90,453.20 |
| 105 | $90,453.20 | $641.33 | $0.00 | $511.44 | $91,605.97 |
| 106 | $91,605.97 | $641.33 | $0.00 | $517.95 | $92,765.25 |
| 107 | $92,765.25 | $641.33 | $0.00 | $524.51 | $93,931.09 |
| 108 | $93,931.09 | $641.33 | $0.00 | $531.10 | $95,103.52 |
| 109 | $95,103.52 | $641.33 | $0.00 | $537.73 | $96,282.58 |
| 110 | $96,282.58 | $641.33 | $0.00 | $544.40 | $97,468.31 |
| 111 | $97,468.31 | $641.33 | $0.00 | $551.10 | $98,660.74 |
| 112 | $98,660.74 | $641.33 | $0.00 | $557.84 | $99,859.91 |
| 113 | $99,859.91 | $641.33 | $0.00 | $564.62 | $101,065.86 |
| 114 | $101,065.86 | $641.33 | $0.00 | $571.44 | $102,278.63 |
| 115 | $102,278.63 | $641.33 | $0.00 | $578.30 | $103,498.26 |
| 116 | $103,498.26 | $641.33 | $0.00 | $585.19 | $104,724.78 |
| 117 | $104,724.78 | $641.33 | $0.00 | $592.13 | $105,958.24 |
| 118 | $105,958.24 | $641.33 | $0.00 | $599.10 | $107,198.67 |
| 119 | $107,198.67 | $641.33 | $0.00 | $606.12 | $108,446.12 |
| 120 | $108,446.12 | $641.33 | $0.00 | $613.17 | $109,700.62 |
| 121 | $109,700.62 | $641.33 | $0.00 | $620.26 | $110,962.21 |
| 122 | $110,962.21 | $641.33 | $0.00 | $627.40 | $112,230.94 |
| 123 | $112,230.94 | $641.33 | $0.00 | $634.57 | $113,506.84 |
| 124 | $113,506.84 | $641.33 | $0.00 | $641.78 | $114,789.95 |
| 125 | $114,789.95 | $641.33 | $0.00 | $649.04 | $116,080.32 |
| 126 | $116,080.32 | $641.33 | $0.00 | $656.34 | $117,377.99 |
| 127 | $117,377.99 | $641.33 | $0.00 | $663.67 | $118,682.99 |
| 128 | $118,682.99 | $641.33 | $0.00 | $671.05 | $119,995.37 |
| 129 | $119,995.37 | $641.33 | $0.00 | $678.47 | $121,315.17 |
| 130 | $121,315.17 | $641.33 | $0.00 | $685.93 | $122,642.43 |
| 131 | $122,642.43 | $641.33 | $0.00 | $693.44 | $123,977.20 |
| 132 | $123,977.20 | $641.33 | $0.00 | $700.99 | $125,319.52 |
| 133 | $125,319.52 | $641.33 | $0.00 | $708.57 | $126,669.42 |
| 134 | $126,669.42 | $641.33 | $0.00 | $716.21 | $128,026.96 |
| 135 | $128,026.96 | $641.33 | $0.00 | $723.88 | $129,392.17 |
| 136 | $129,392.17 | $641.33 | $0.00 | $731.60 | $130,765.10 |
| 137 | $130,765.10 | $641.33 | $0.00 | $739.36 | $132,145.79 |
| 138 | $132,145.79 | $641.33 | $0.00 | $747.17 | $133,534.29 |
| 139 | $133,534.29 | $641.33 | $0.00 | $755.02 | $134,930.64 |
| 140 | $134,930.64 | $641.33 | $0.00 | $762.92 | $136,334.89 |
| 141 | $136,334.89 | $641.33 | $0.00 | $770.86 | $137,747.08 |
| 142 | $137,747.08 | $641.33 | $0.00 | $778.84 | $139,167.25 |
| 143 | $139,167.25 | $641.33 | $0.00 | $786.87 | $140,595.45 |
| 144 | $140,595.45 | $641.33 | $0.00 | $794.95 | $142,031.73 |
| 145 | $142,031.73 | $641.33 | $0.00 | $803.07 | $143,476.13 |
| 146 | $143,476.13 | $641.33 | $0.00 | $811.23 | $144,928.69 |
| 147 | $144,928.69 | $641.33 | $0.00 | $819.45 | $146,389.47 |
| 148 | $146,389.47 | $641.33 | $0.00 | $827.71 | $147,858.51 |
| 149 | $147,858.51 | $641.33 | $0.00 | $836.01 | $149,335.85 |
| 150 | $149,335.85 | $641.33 | $0.00 | $844.37 | $150,821.55 |
| 151 | $150,821.55 | $641.33 | $0.00 | $852.77 | $152,315.65 |
| 152 | $152,315.65 | $641.33 | $0.00 | $861.21 | $153,818.19 |
| 153 | $153,818.19 | $641.33 | $0.00 | $869.71 | $155,329.23 |
| 154 | $155,329.23 | $641.33 | $0.00 | $878.25 | $156,848.81 |
| 155 | $156,848.81 | $641.33 | $0.00 | $886.85 | $158,376.99 |
| 156 | $158,376.99 | $641.33 | $0.00 | $895.49 | $159,913.81 |
| 157 | $159,913.81 | $641.33 | $0.00 | $904.18 | $161,459.32 |
| 158 | $161,459.32 | $641.33 | $0.00 | $912.91 | $163,013.56 |
| 159 | $163,013.56 | $641.33 | $0.00 | $921.70 | $164,576.59 |
| 160 | $164,576.59 | $641.33 | $0.00 | $930.54 | $166,148.46 |
| 161 | $166,148.46 | $641.33 | $0.00 | $939.43 | $167,729.22 |
| 162 | $167,729.22 | $641.33 | $0.00 | $948.37 | $169,318.92 |
| 163 | $169,318.92 | $641.33 | $0.00 | $957.35 | $170,917.60 |
| 164 | $170,917.60 | $641.33 | $0.00 | $966.39 | $172,525.32 |
| 165 | $172,525.32 | $641.33 | $0.00 | $975.48 | $174,142.13 |
| 166 | $174,142.13 | $641.33 | $0.00 | $984.62 | $175,768.08 |
| 167 | $175,768.08 | $641.33 | $0.00 | $993.82 | $177,403.23 |
| 168 | $177,403.23 | $641.33 | $0.00 | $1,003.06 | $179,047.62 |
| 169 | $179,047.62 | $641.33 | $0.00 | $1,012.36 | $180,701.31 |
| 170 | $180,701.31 | $641.33 | $0.00 | $1,021.71 | $182,364.35 |
| 171 | $182,364.35 | $641.33 | $0.00 | $1,031.11 | $184,036.79 |
| 172 | $184,036.79 | $641.33 | $0.00 | $1,040.57 | $185,718.69 |
| 173 | $185,718.69 | $641.33 | $0.00 | $1,050.08 | $187,410.10 |
| 174 | $187,410.10 | $641.33 | $0.00 | $1,059.64 | $189,111.07 |
| 175 | $189,111.07 | $641.33 | $0.00 | $1,069.26 | $190,821.66 |
| 176 | $190,821.66 | $641.33 | $0.00 | $1,078.93 | $192,541.92 |
| 177 | $192,541.92 | $641.33 | $0.00 | $1,088.66 | $194,271.91 |
| 178 | $194,271.91 | $641.33 | $0.00 | $1,098.44 | $196,011.68 |
| 179 | $196,011.68 | $641.33 | $0.00 | $1,108.28 | $197,761.29 |
| 180 | $197,761.29 | $641.33 | $0.00 | $1,118.17 | $199,520.79 |
| 181 | $199,520.79 | $641.33 | $0.00 | $1,128.12 | $201,290.24 |
| 182 | $201,290.24 | $641.33 | $0.00 | $1,138.12 | $203,069.69 |
| 183 | $203,069.69 | $641.33 | $0.00 | $1,148.19 | $204,859.21 |
| 184 | $204,859.21 | $641.33 | $0.00 | $1,158.30 | $206,658.84 |
| 185 | $206,658.84 | $641.33 | $0.00 | $1,168.48 | $208,468.65 |
| 186 | $208,468.65 | $641.33 | $0.00 | $1,178.71 | $210,288.69 |
| 187 | $210,288.69 | $641.33 | $0.00 | $1,189.00 | $212,119.02 |
| 188 | $212,119.02 | $641.33 | $0.00 | $1,199.35 | $213,959.70 |
| 189 | $213,959.70 | $641.33 | $0.00 | $1,209.76 | $215,810.79 |
| 190 | $215,810.79 | $641.33 | $0.00 | $1,220.23 | $217,672.35 |
| 191 | $217,672.35 | $641.33 | $0.00 | $1,230.75 | $219,544.43 |
| 192 | $219,544.43 | $641.33 | $0.00 | $1,241.34 | $221,427.10 |
| 193 | $221,427.10 | $641.33 | $0.00 | $1,251.98 | $223,320.41 |
| 194 | $223,320.41 | $641.33 | $0.00 | $1,262.69 | $225,224.43 |
| 195 | $225,224.43 | $641.33 | $0.00 | $1,273.45 | $227,139.21 |
| 196 | $227,139.21 | $641.33 | $0.00 | $1,284.28 | $229,064.82 |
| 197 | $229,064.82 | $641.33 | $0.00 | $1,295.17 | $231,001.32 |
| 198 | $231,001.32 | $641.33 | $0.00 | $1,306.12 | $232,948.77 |
| 199 | $232,948.77 | $641.33 | $0.00 | $1,317.13 | $234,907.23 |
| 200 | $234,907.23 | $641.33 | $0.00 | $1,328.20 | $236,876.76 |
| 201 | $236,876.76 | $641.33 | $0.00 | $1,339.34 | $238,857.43 |
| 202 | $238,857.43 | $641.33 | $0.00 | $1,350.53 | $240,849.29 |
| 203 | $240,849.29 | $641.33 | $0.00 | $1,361.80 | $242,852.42 |
| 204 | $242,852.42 | $641.33 | $0.00 | $1,373.12 | $244,866.87 |
| 205 | $244,866.87 | $641.33 | $0.00 | $1,384.51 | $246,892.71 |
| 206 | $246,892.71 | $641.33 | $0.00 | $1,395.97 | $248,930.01 |
| 207 | $248,930.01 | $641.33 | $0.00 | $1,407.49 | $250,978.83 |
| 208 | $250,978.83 | $641.33 | $0.00 | $1,419.07 | $253,039.23 |
| 209 | $253,039.23 | $641.33 | $0.00 | $1,430.72 | $255,111.28 |
| 210 | $255,111.28 | $641.33 | $0.00 | $1,442.44 | $257,195.05 |
| 211 | $257,195.05 | $641.33 | $0.00 | $1,454.22 | $259,290.60 |
| 212 | $259,290.60 | $641.33 | $0.00 | $1,466.07 | $261,398.00 |
| 213 | $261,398.00 | $641.33 | $0.00 | $1,477.98 | $263,517.31 |
| 214 | $263,517.31 | $641.33 | $0.00 | $1,489.97 | $265,648.61 |
| 215 | $265,648.61 | $641.33 | $0.00 | $1,502.02 | $267,791.96 |
| 216 | $267,791.96 | $641.33 | $0.00 | $1,514.13 | $269,947.42 |
| 217 | $269,947.42 | $641.33 | $73,107.94 | $1,526.32 | $199,007.13 |
| 218 | $199,007.13 | $641.33 | $0.00 | $1,125.22 | $200,773.68 |
| 219 | $200,773.68 | $641.33 | $0.00 | $1,135.20 | $202,550.21 |
| 220 | $202,550.21 | $641.33 | $0.00 | $1,145.25 | $204,336.79 |
| 221 | $204,336.79 | $641.33 | $0.00 | $1,155.35 | $206,133.47 |
| 222 | $206,133.47 | $641.33 | $0.00 | $1,165.51 | $207,940.31 |
| 223 | $207,940.31 | $641.33 | $0.00 | $1,175.72 | $209,757.36 |
| 224 | $209,757.36 | $641.33 | $0.00 | $1,186.00 | $211,584.69 |
| 225 | $211,584.69 | $641.33 | $0.00 | $1,196.33 | $213,422.35 |
| 226 | $213,422.35 | $641.33 | $0.00 | $1,206.72 | $215,270.40 |
| 227 | $215,270.40 | $641.33 | $0.00 | $1,217.17 | $217,128.90 |
| 228 | $217,128.90 | $641.33 | $0.00 | $1,227.68 | $218,997.91 |
| 229 | $218,997.91 | $641.33 | $78,225.49 | $1,238.25 | $142,652.00 |
| 230 | $142,652.00 | $641.33 | $0.00 | $806.58 | $144,099.91 |
| 231 | $144,099.91 | $641.33 | $0.00 | $814.76 | $145,556.00 |
| 232 | $145,556.00 | $641.33 | $0.00 | $822.99 | $147,020.32 |
| 233 | $147,020.32 | $641.33 | $0.00 | $831.27 | $148,492.92 |
| 234 | $148,492.92 | $641.33 | $0.00 | $839.60 | $149,973.85 |
| 235 | $149,973.85 | $641.33 | $0.00 | $847.97 | $151,463.15 |
| 236 | $151,463.15 | $641.33 | $0.00 | $856.39 | $152,960.87 |
| 237 | $152,960.87 | $641.33 | $0.00 | $864.86 | $154,467.06 |
| 238 | $154,467.06 | $641.33 | $0.00 | $873.38 | $155,981.77 |
| 239 | $155,981.77 | $641.33 | $0.00 | $881.94 | $157,505.04 |
| 240 | $157,505.04 | $641.33 | $0.00 | $890.56 | $159,036.93 |
| 241 | $159,036.93 | $641.33 | $83,701.27 | $899.22 | $76,876.21 |
| 242 | $76,876.21 | $641.33 | $0.00 | $434.67 | $77,952.21 |
| 243 | $77,952.21 | $641.33 | $0.00 | $440.75 | $79,034.29 |
| 244 | $79,034.29 | $641.33 | $0.00 | $446.87 | $80,122.49 |
| 245 | $80,122.49 | $641.33 | $0.00 | $453.02 | $81,216.84 |
| 246 | $81,216.84 | $641.33 | $0.00 | $459.21 | $82,317.38 |
| 247 | $82,317.38 | $641.33 | $0.00 | $465.43 | $83,424.14 |
| 248 | $83,424.14 | $641.33 | $0.00 | $471.69 | $84,537.16 |
| 249 | $84,537.16 | $641.33 | $0.00 | $477.99 | $85,656.48 |
| 250 | $85,656.48 | $641.33 | $0.00 | $484.31 | $86,782.12 |
| 251 | $86,782.12 | $641.33 | $0.00 | $490.68 | $87,914.13 |
| 252 | $87,914.13 | $641.33 | $0.00 | $497.08 | $89,052.54 |
| 253 | $89,052.54 | $0.00 | $89,560.36 | $503.52 | -$4.30 |