How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $84,930 |
| Monthly savings required | $672 |
How much will it cost to send your child to Widener University Delaware Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $339,720.55 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $672.29 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 | $32,751.00 |
| 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 Widener University Delaware Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $672.29 | $0.00 | $0.00 | $672.29 |
| 2 | $672.29 | $672.29 | $0.00 | $3.80 | $1,348.38 |
| 3 | $1,348.38 | $672.29 | $0.00 | $7.62 | $2,028.29 |
| 4 | $2,028.29 | $672.29 | $0.00 | $11.47 | $2,712.05 |
| 5 | $2,712.05 | $672.29 | $0.00 | $15.33 | $3,399.67 |
| 6 | $3,399.67 | $672.29 | $0.00 | $19.22 | $4,091.18 |
| 7 | $4,091.18 | $672.29 | $0.00 | $23.13 | $4,786.60 |
| 8 | $4,786.60 | $672.29 | $0.00 | $27.06 | $5,485.95 |
| 9 | $5,485.95 | $672.29 | $0.00 | $31.02 | $6,189.26 |
| 10 | $6,189.26 | $672.29 | $0.00 | $34.99 | $6,896.54 |
| 11 | $6,896.54 | $672.29 | $0.00 | $38.99 | $7,607.82 |
| 12 | $7,607.82 | $672.29 | $0.00 | $43.02 | $8,323.13 |
| 13 | $8,323.13 | $672.29 | $0.00 | $47.06 | $9,042.48 |
| 14 | $9,042.48 | $672.29 | $0.00 | $51.13 | $9,765.90 |
| 15 | $9,765.90 | $672.29 | $0.00 | $55.22 | $10,493.41 |
| 16 | $10,493.41 | $672.29 | $0.00 | $59.33 | $11,225.03 |
| 17 | $11,225.03 | $672.29 | $0.00 | $63.47 | $11,960.79 |
| 18 | $11,960.79 | $672.29 | $0.00 | $67.63 | $12,700.71 |
| 19 | $12,700.71 | $672.29 | $0.00 | $71.81 | $13,444.81 |
| 20 | $13,444.81 | $672.29 | $0.00 | $76.02 | $14,193.12 |
| 21 | $14,193.12 | $672.29 | $0.00 | $80.25 | $14,945.66 |
| 22 | $14,945.66 | $672.29 | $0.00 | $84.50 | $15,702.45 |
| 23 | $15,702.45 | $672.29 | $0.00 | $88.78 | $16,463.52 |
| 24 | $16,463.52 | $672.29 | $0.00 | $93.09 | $17,228.90 |
| 25 | $17,228.90 | $672.29 | $0.00 | $97.41 | $17,998.60 |
| 26 | $17,998.60 | $672.29 | $0.00 | $101.77 | $18,772.66 |
| 27 | $18,772.66 | $672.29 | $0.00 | $106.14 | $19,551.09 |
| 28 | $19,551.09 | $672.29 | $0.00 | $110.54 | $20,333.92 |
| 29 | $20,333.92 | $672.29 | $0.00 | $114.97 | $21,121.18 |
| 30 | $21,121.18 | $672.29 | $0.00 | $119.42 | $21,912.89 |
| 31 | $21,912.89 | $672.29 | $0.00 | $123.90 | $22,709.08 |
| 32 | $22,709.08 | $672.29 | $0.00 | $128.40 | $23,509.77 |
| 33 | $23,509.77 | $672.29 | $0.00 | $132.93 | $24,314.99 |
| 34 | $24,314.99 | $672.29 | $0.00 | $137.48 | $25,124.76 |
| 35 | $25,124.76 | $672.29 | $0.00 | $142.06 | $25,939.11 |
| 36 | $25,939.11 | $672.29 | $0.00 | $146.66 | $26,758.06 |
| 37 | $26,758.06 | $672.29 | $0.00 | $151.29 | $27,581.64 |
| 38 | $27,581.64 | $672.29 | $0.00 | $155.95 | $28,409.88 |
| 39 | $28,409.88 | $672.29 | $0.00 | $160.63 | $29,242.80 |
| 40 | $29,242.80 | $672.29 | $0.00 | $165.34 | $30,080.43 |
| 41 | $30,080.43 | $672.29 | $0.00 | $170.08 | $30,922.80 |
| 42 | $30,922.80 | $672.29 | $0.00 | $174.84 | $31,769.93 |
| 43 | $31,769.93 | $672.29 | $0.00 | $179.63 | $32,621.85 |
| 44 | $32,621.85 | $672.29 | $0.00 | $184.45 | $33,478.59 |
| 45 | $33,478.59 | $672.29 | $0.00 | $189.29 | $34,340.17 |
| 46 | $34,340.17 | $672.29 | $0.00 | $194.16 | $35,206.62 |
| 47 | $35,206.62 | $672.29 | $0.00 | $199.06 | $36,077.97 |
| 48 | $36,077.97 | $672.29 | $0.00 | $203.99 | $36,954.25 |
| 49 | $36,954.25 | $672.29 | $0.00 | $208.94 | $37,835.48 |
| 50 | $37,835.48 | $672.29 | $0.00 | $213.93 | $38,721.70 |
| 51 | $38,721.70 | $672.29 | $0.00 | $218.94 | $39,612.93 |
| 52 | $39,612.93 | $672.29 | $0.00 | $223.98 | $40,509.20 |
| 53 | $40,509.20 | $672.29 | $0.00 | $229.04 | $41,410.53 |
| 54 | $41,410.53 | $672.29 | $0.00 | $234.14 | $42,316.96 |
| 55 | $42,316.96 | $672.29 | $0.00 | $239.27 | $43,228.52 |
| 56 | $43,228.52 | $672.29 | $0.00 | $244.42 | $44,145.23 |
| 57 | $44,145.23 | $672.29 | $0.00 | $249.60 | $45,067.12 |
| 58 | $45,067.12 | $672.29 | $0.00 | $254.82 | $45,994.23 |
| 59 | $45,994.23 | $672.29 | $0.00 | $260.06 | $46,926.58 |
| 60 | $46,926.58 | $672.29 | $0.00 | $265.33 | $47,864.20 |
| 61 | $47,864.20 | $672.29 | $0.00 | $270.63 | $48,807.12 |
| 62 | $48,807.12 | $672.29 | $0.00 | $275.96 | $49,755.37 |
| 63 | $49,755.37 | $672.29 | $0.00 | $281.32 | $50,708.98 |
| 64 | $50,708.98 | $672.29 | $0.00 | $286.72 | $51,667.99 |
| 65 | $51,667.99 | $672.29 | $0.00 | $292.14 | $52,632.42 |
| 66 | $52,632.42 | $672.29 | $0.00 | $297.59 | $53,602.30 |
| 67 | $53,602.30 | $672.29 | $0.00 | $303.08 | $54,577.67 |
| 68 | $54,577.67 | $672.29 | $0.00 | $308.59 | $55,558.55 |
| 69 | $55,558.55 | $672.29 | $0.00 | $314.14 | $56,544.98 |
| 70 | $56,544.98 | $672.29 | $0.00 | $319.71 | $57,536.98 |
| 71 | $57,536.98 | $672.29 | $0.00 | $325.32 | $58,534.59 |
| 72 | $58,534.59 | $672.29 | $0.00 | $330.96 | $59,537.84 |
| 73 | $59,537.84 | $672.29 | $0.00 | $336.64 | $60,546.77 |
| 74 | $60,546.77 | $672.29 | $0.00 | $342.34 | $61,561.40 |
| 75 | $61,561.40 | $672.29 | $0.00 | $348.08 | $62,581.77 |
| 76 | $62,581.77 | $672.29 | $0.00 | $353.85 | $63,607.91 |
| 77 | $63,607.91 | $672.29 | $0.00 | $359.65 | $64,639.85 |
| 78 | $64,639.85 | $672.29 | $0.00 | $365.48 | $65,677.62 |
| 79 | $65,677.62 | $672.29 | $0.00 | $371.35 | $66,721.26 |
| 80 | $66,721.26 | $672.29 | $0.00 | $377.25 | $67,770.80 |
| 81 | $67,770.80 | $672.29 | $0.00 | $383.19 | $68,826.28 |
| 82 | $68,826.28 | $672.29 | $0.00 | $389.15 | $69,887.72 |
| 83 | $69,887.72 | $672.29 | $0.00 | $395.16 | $70,955.17 |
| 84 | $70,955.17 | $672.29 | $0.00 | $401.19 | $72,028.65 |
| 85 | $72,028.65 | $672.29 | $0.00 | $407.26 | $73,108.20 |
| 86 | $73,108.20 | $672.29 | $0.00 | $413.36 | $74,193.85 |
| 87 | $74,193.85 | $672.29 | $0.00 | $419.50 | $75,285.64 |
| 88 | $75,285.64 | $672.29 | $0.00 | $425.68 | $76,383.61 |
| 89 | $76,383.61 | $672.29 | $0.00 | $431.88 | $77,487.78 |
| 90 | $77,487.78 | $672.29 | $0.00 | $438.13 | $78,598.20 |
| 91 | $78,598.20 | $672.29 | $0.00 | $444.41 | $79,714.90 |
| 92 | $79,714.90 | $672.29 | $0.00 | $450.72 | $80,837.91 |
| 93 | $80,837.91 | $672.29 | $0.00 | $457.07 | $81,967.27 |
| 94 | $81,967.27 | $672.29 | $0.00 | $463.45 | $83,103.01 |
| 95 | $83,103.01 | $672.29 | $0.00 | $469.88 | $84,245.18 |
| 96 | $84,245.18 | $672.29 | $0.00 | $476.33 | $85,393.80 |
| 97 | $85,393.80 | $672.29 | $0.00 | $482.83 | $86,548.92 |
| 98 | $86,548.92 | $672.29 | $0.00 | $489.36 | $87,710.57 |
| 99 | $87,710.57 | $672.29 | $0.00 | $495.93 | $88,878.79 |
| 100 | $88,878.79 | $672.29 | $0.00 | $502.53 | $90,053.61 |
| 101 | $90,053.61 | $672.29 | $0.00 | $509.18 | $91,235.08 |
| 102 | $91,235.08 | $672.29 | $0.00 | $515.86 | $92,423.23 |
| 103 | $92,423.23 | $672.29 | $0.00 | $522.57 | $93,618.09 |
| 104 | $93,618.09 | $672.29 | $0.00 | $529.33 | $94,819.71 |
| 105 | $94,819.71 | $672.29 | $0.00 | $536.12 | $96,028.12 |
| 106 | $96,028.12 | $672.29 | $0.00 | $542.96 | $97,243.37 |
| 107 | $97,243.37 | $672.29 | $0.00 | $549.83 | $98,465.49 |
| 108 | $98,465.49 | $672.29 | $0.00 | $556.74 | $99,694.52 |
| 109 | $99,694.52 | $672.29 | $0.00 | $563.69 | $100,930.50 |
| 110 | $100,930.50 | $672.29 | $0.00 | $570.68 | $102,173.47 |
| 111 | $102,173.47 | $672.29 | $0.00 | $577.70 | $103,423.46 |
| 112 | $103,423.46 | $672.29 | $0.00 | $584.77 | $104,680.52 |
| 113 | $104,680.52 | $672.29 | $0.00 | $591.88 | $105,944.69 |
| 114 | $105,944.69 | $672.29 | $0.00 | $599.03 | $107,216.01 |
| 115 | $107,216.01 | $672.29 | $0.00 | $606.21 | $108,494.51 |
| 116 | $108,494.51 | $672.29 | $0.00 | $613.44 | $109,780.24 |
| 117 | $109,780.24 | $672.29 | $0.00 | $620.71 | $111,073.24 |
| 118 | $111,073.24 | $672.29 | $0.00 | $628.02 | $112,373.55 |
| 119 | $112,373.55 | $672.29 | $0.00 | $635.38 | $113,681.22 |
| 120 | $113,681.22 | $672.29 | $0.00 | $642.77 | $114,996.28 |
| 121 | $114,996.28 | $672.29 | $0.00 | $650.21 | $116,318.78 |
| 122 | $116,318.78 | $672.29 | $0.00 | $657.68 | $117,648.75 |
| 123 | $117,648.75 | $672.29 | $0.00 | $665.20 | $118,986.24 |
| 124 | $118,986.24 | $672.29 | $0.00 | $672.77 | $120,331.30 |
| 125 | $120,331.30 | $672.29 | $0.00 | $680.37 | $121,683.96 |
| 126 | $121,683.96 | $672.29 | $0.00 | $688.02 | $123,044.27 |
| 127 | $123,044.27 | $672.29 | $0.00 | $695.71 | $124,412.27 |
| 128 | $124,412.27 | $672.29 | $0.00 | $703.45 | $125,788.01 |
| 129 | $125,788.01 | $672.29 | $0.00 | $711.22 | $127,171.52 |
| 130 | $127,171.52 | $672.29 | $0.00 | $719.05 | $128,562.86 |
| 131 | $128,562.86 | $672.29 | $0.00 | $726.91 | $129,962.06 |
| 132 | $129,962.06 | $672.29 | $0.00 | $734.82 | $131,369.17 |
| 133 | $131,369.17 | $672.29 | $0.00 | $742.78 | $132,784.24 |
| 134 | $132,784.24 | $672.29 | $0.00 | $750.78 | $134,207.31 |
| 135 | $134,207.31 | $672.29 | $0.00 | $758.83 | $135,638.43 |
| 136 | $135,638.43 | $672.29 | $0.00 | $766.92 | $137,077.64 |
| 137 | $137,077.64 | $672.29 | $0.00 | $775.06 | $138,524.99 |
| 138 | $138,524.99 | $672.29 | $0.00 | $783.24 | $139,980.52 |
| 139 | $139,980.52 | $672.29 | $0.00 | $791.47 | $141,444.28 |
| 140 | $141,444.28 | $672.29 | $0.00 | $799.75 | $142,916.32 |
| 141 | $142,916.32 | $672.29 | $0.00 | $808.07 | $144,396.68 |
| 142 | $144,396.68 | $672.29 | $0.00 | $816.44 | $145,885.41 |
| 143 | $145,885.41 | $672.29 | $0.00 | $824.86 | $147,382.56 |
| 144 | $147,382.56 | $672.29 | $0.00 | $833.32 | $148,888.17 |
| 145 | $148,888.17 | $672.29 | $0.00 | $841.84 | $150,402.30 |
| 146 | $150,402.30 | $672.29 | $0.00 | $850.40 | $151,924.99 |
| 147 | $151,924.99 | $672.29 | $0.00 | $859.01 | $153,456.29 |
| 148 | $153,456.29 | $672.29 | $0.00 | $867.66 | $154,996.24 |
| 149 | $154,996.24 | $672.29 | $0.00 | $876.37 | $156,544.90 |
| 150 | $156,544.90 | $672.29 | $0.00 | $885.13 | $158,102.32 |
| 151 | $158,102.32 | $672.29 | $0.00 | $893.93 | $159,668.54 |
| 152 | $159,668.54 | $672.29 | $0.00 | $902.79 | $161,243.62 |
| 153 | $161,243.62 | $672.29 | $0.00 | $911.69 | $162,827.60 |
| 154 | $162,827.60 | $672.29 | $0.00 | $920.65 | $164,420.54 |
| 155 | $164,420.54 | $672.29 | $0.00 | $929.66 | $166,022.49 |
| 156 | $166,022.49 | $672.29 | $0.00 | $938.72 | $167,633.50 |
| 157 | $167,633.50 | $672.29 | $0.00 | $947.82 | $169,253.61 |
| 158 | $169,253.61 | $672.29 | $0.00 | $956.98 | $170,882.88 |
| 159 | $170,882.88 | $672.29 | $0.00 | $966.20 | $172,521.37 |
| 160 | $172,521.37 | $672.29 | $0.00 | $975.46 | $174,169.12 |
| 161 | $174,169.12 | $672.29 | $0.00 | $984.78 | $175,826.19 |
| 162 | $175,826.19 | $672.29 | $0.00 | $994.15 | $177,492.63 |
| 163 | $177,492.63 | $672.29 | $0.00 | $1,003.57 | $179,168.49 |
| 164 | $179,168.49 | $672.29 | $0.00 | $1,013.04 | $180,853.82 |
| 165 | $180,853.82 | $672.29 | $0.00 | $1,022.57 | $182,548.68 |
| 166 | $182,548.68 | $672.29 | $0.00 | $1,032.16 | $184,253.13 |
| 167 | $184,253.13 | $672.29 | $0.00 | $1,041.79 | $185,967.21 |
| 168 | $185,967.21 | $672.29 | $0.00 | $1,051.49 | $187,690.99 |
| 169 | $187,690.99 | $672.29 | $0.00 | $1,061.23 | $189,424.51 |
| 170 | $189,424.51 | $672.29 | $0.00 | $1,071.03 | $191,167.83 |
| 171 | $191,167.83 | $672.29 | $0.00 | $1,080.89 | $192,921.01 |
| 172 | $192,921.01 | $672.29 | $0.00 | $1,090.80 | $194,684.10 |
| 173 | $194,684.10 | $672.29 | $0.00 | $1,100.77 | $196,457.16 |
| 174 | $196,457.16 | $672.29 | $0.00 | $1,110.80 | $198,240.25 |
| 175 | $198,240.25 | $672.29 | $0.00 | $1,120.88 | $200,033.42 |
| 176 | $200,033.42 | $672.29 | $0.00 | $1,131.02 | $201,836.73 |
| 177 | $201,836.73 | $672.29 | $0.00 | $1,141.21 | $203,650.23 |
| 178 | $203,650.23 | $672.29 | $0.00 | $1,151.47 | $205,473.99 |
| 179 | $205,473.99 | $672.29 | $0.00 | $1,161.78 | $207,308.06 |
| 180 | $207,308.06 | $672.29 | $0.00 | $1,172.15 | $209,152.50 |
| 181 | $209,152.50 | $672.29 | $0.00 | $1,182.58 | $211,007.37 |
| 182 | $211,007.37 | $672.29 | $0.00 | $1,193.07 | $212,872.73 |
| 183 | $212,872.73 | $672.29 | $0.00 | $1,203.61 | $214,748.63 |
| 184 | $214,748.63 | $672.29 | $0.00 | $1,214.22 | $216,635.14 |
| 185 | $216,635.14 | $672.29 | $0.00 | $1,224.89 | $218,532.32 |
| 186 | $218,532.32 | $672.29 | $0.00 | $1,235.61 | $220,440.22 |
| 187 | $220,440.22 | $672.29 | $0.00 | $1,246.40 | $222,358.91 |
| 188 | $222,358.91 | $672.29 | $0.00 | $1,257.25 | $224,288.45 |
| 189 | $224,288.45 | $672.29 | $0.00 | $1,268.16 | $226,228.90 |
| 190 | $226,228.90 | $672.29 | $0.00 | $1,279.13 | $228,180.32 |
| 191 | $228,180.32 | $672.29 | $0.00 | $1,290.16 | $230,142.77 |
| 192 | $230,142.77 | $672.29 | $0.00 | $1,301.26 | $232,116.32 |
| 193 | $232,116.32 | $672.29 | $0.00 | $1,312.42 | $234,101.03 |
| 194 | $234,101.03 | $672.29 | $0.00 | $1,323.64 | $236,096.96 |
| 195 | $236,096.96 | $672.29 | $0.00 | $1,334.93 | $238,104.18 |
| 196 | $238,104.18 | $672.29 | $0.00 | $1,346.28 | $240,122.75 |
| 197 | $240,122.75 | $672.29 | $0.00 | $1,357.69 | $242,152.73 |
| 198 | $242,152.73 | $672.29 | $0.00 | $1,369.17 | $244,194.19 |
| 199 | $244,194.19 | $672.29 | $0.00 | $1,380.71 | $246,247.19 |
| 200 | $246,247.19 | $672.29 | $0.00 | $1,392.32 | $248,311.80 |
| 201 | $248,311.80 | $672.29 | $0.00 | $1,403.99 | $250,388.08 |
| 202 | $250,388.08 | $672.29 | $0.00 | $1,415.73 | $252,476.10 |
| 203 | $252,476.10 | $672.29 | $0.00 | $1,427.54 | $254,575.93 |
| 204 | $254,575.93 | $672.29 | $0.00 | $1,439.41 | $256,687.63 |
| 205 | $256,687.63 | $672.29 | $0.00 | $1,451.35 | $258,811.27 |
| 206 | $258,811.27 | $672.29 | $0.00 | $1,463.36 | $260,946.92 |
| 207 | $260,946.92 | $672.29 | $0.00 | $1,475.43 | $263,094.64 |
| 208 | $263,094.64 | $672.29 | $0.00 | $1,487.58 | $265,254.51 |
| 209 | $265,254.51 | $672.29 | $0.00 | $1,499.79 | $267,426.59 |
| 210 | $267,426.59 | $672.29 | $0.00 | $1,512.07 | $269,610.95 |
| 211 | $269,610.95 | $672.29 | $0.00 | $1,524.42 | $271,807.66 |
| 212 | $271,807.66 | $672.29 | $0.00 | $1,536.84 | $274,016.79 |
| 213 | $274,016.79 | $672.29 | $0.00 | $1,549.33 | $276,238.41 |
| 214 | $276,238.41 | $672.29 | $0.00 | $1,561.89 | $278,472.59 |
| 215 | $278,472.59 | $672.29 | $0.00 | $1,574.52 | $280,719.40 |
| 216 | $280,719.40 | $672.29 | $0.00 | $1,587.23 | $282,978.92 |
| 217 | $282,978.92 | $672.29 | $78,819.19 | $1,600.00 | $206,432.02 |
| 218 | $206,432.02 | $672.29 | $0.00 | $1,167.20 | $208,271.51 |
| 219 | $208,271.51 | $672.29 | $0.00 | $1,177.60 | $210,121.40 |
| 220 | $210,121.40 | $672.29 | $0.00 | $1,188.06 | $211,981.75 |
| 221 | $211,981.75 | $672.29 | $0.00 | $1,198.58 | $213,852.62 |
| 222 | $213,852.62 | $672.29 | $0.00 | $1,209.15 | $215,734.06 |
| 223 | $215,734.06 | $672.29 | $0.00 | $1,219.79 | $217,626.14 |
| 224 | $217,626.14 | $672.29 | $0.00 | $1,230.49 | $219,528.92 |
| 225 | $219,528.92 | $672.29 | $0.00 | $1,241.25 | $221,442.46 |
| 226 | $221,442.46 | $672.29 | $0.00 | $1,252.07 | $223,366.82 |
| 227 | $223,366.82 | $672.29 | $0.00 | $1,262.95 | $225,302.06 |
| 228 | $225,302.06 | $672.29 | $0.00 | $1,273.89 | $227,248.24 |
| 229 | $227,248.24 | $672.29 | $82,760.15 | $1,284.89 | $146,445.27 |
| 230 | $146,445.27 | $672.29 | $0.00 | $828.02 | $147,945.58 |
| 231 | $147,945.58 | $672.29 | $0.00 | $836.51 | $149,454.38 |
| 232 | $149,454.38 | $672.29 | $0.00 | $845.04 | $150,971.71 |
| 233 | $150,971.71 | $672.29 | $0.00 | $853.62 | $152,497.62 |
| 234 | $152,497.62 | $672.29 | $0.00 | $862.24 | $154,032.15 |
| 235 | $154,032.15 | $672.29 | $0.00 | $870.92 | $155,575.36 |
| 236 | $155,575.36 | $672.29 | $0.00 | $879.65 | $157,127.30 |
| 237 | $157,127.30 | $672.29 | $0.00 | $888.42 | $158,688.01 |
| 238 | $158,688.01 | $672.29 | $0.00 | $897.25 | $160,257.55 |
| 239 | $160,257.55 | $672.29 | $0.00 | $906.12 | $161,835.96 |
| 240 | $161,835.96 | $672.29 | $0.00 | $915.04 | $163,423.29 |
| 241 | $163,423.29 | $672.29 | $86,898.15 | $924.02 | $78,121.45 |
| 242 | $78,121.45 | $672.29 | $0.00 | $441.71 | $79,235.45 |
| 243 | $79,235.45 | $672.29 | $0.00 | $448.01 | $80,355.75 |
| 244 | $80,355.75 | $672.29 | $0.00 | $454.34 | $81,482.38 |
| 245 | $81,482.38 | $672.29 | $0.00 | $460.71 | $82,615.38 |
| 246 | $82,615.38 | $672.29 | $0.00 | $467.12 | $83,754.79 |
| 247 | $83,754.79 | $672.29 | $0.00 | $473.56 | $84,900.64 |
| 248 | $84,900.64 | $672.29 | $0.00 | $480.04 | $86,052.97 |
| 249 | $86,052.97 | $672.29 | $0.00 | $486.56 | $87,211.82 |
| 250 | $87,211.82 | $672.29 | $0.00 | $493.11 | $88,377.22 |
| 251 | $88,377.22 | $672.29 | $0.00 | $499.70 | $89,549.21 |
| 252 | $89,549.21 | $672.29 | $0.00 | $506.32 | $90,727.82 |
| 253 | $90,727.82 | $0.00 | $91,243.06 | $512.99 | ($2.25) |