How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $54,665 |
| Monthly savings required | $433 |
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 $218,659.25 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $432.72 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 | $21,080.00 |
| 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 Wilmington University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $432.72 | $0.00 | $0.00 | $432.72 |
| 2 | $432.72 | $432.72 | $0.00 | $2.45 | $867.89 |
| 3 | $867.89 | $432.72 | $0.00 | $4.91 | $1,305.52 |
| 4 | $1,305.52 | $432.72 | $0.00 | $7.38 | $1,745.62 |
| 5 | $1,745.62 | $432.72 | $0.00 | $9.87 | $2,188.21 |
| 6 | $2,188.21 | $432.72 | $0.00 | $12.37 | $2,633.30 |
| 7 | $2,633.30 | $432.72 | $0.00 | $14.89 | $3,080.91 |
| 8 | $3,080.91 | $432.72 | $0.00 | $17.42 | $3,531.05 |
| 9 | $3,531.05 | $432.72 | $0.00 | $19.97 | $3,983.74 |
| 10 | $3,983.74 | $432.72 | $0.00 | $22.52 | $4,438.98 |
| 11 | $4,438.98 | $432.72 | $0.00 | $25.10 | $4,896.80 |
| 12 | $4,896.80 | $432.72 | $0.00 | $27.69 | $5,357.21 |
| 13 | $5,357.21 | $432.72 | $0.00 | $30.29 | $5,820.22 |
| 14 | $5,820.22 | $432.72 | $0.00 | $32.91 | $6,285.85 |
| 15 | $6,285.85 | $432.72 | $0.00 | $35.54 | $6,754.11 |
| 16 | $6,754.11 | $432.72 | $0.00 | $38.19 | $7,225.02 |
| 17 | $7,225.02 | $432.72 | $0.00 | $40.85 | $7,698.59 |
| 18 | $7,698.59 | $432.72 | $0.00 | $43.53 | $8,174.84 |
| 19 | $8,174.84 | $432.72 | $0.00 | $46.22 | $8,653.78 |
| 20 | $8,653.78 | $432.72 | $0.00 | $48.93 | $9,135.43 |
| 21 | $9,135.43 | $432.72 | $0.00 | $51.65 | $9,619.80 |
| 22 | $9,619.80 | $432.72 | $0.00 | $54.39 | $10,106.91 |
| 23 | $10,106.91 | $432.72 | $0.00 | $57.15 | $10,596.78 |
| 24 | $10,596.78 | $432.72 | $0.00 | $59.92 | $11,089.42 |
| 25 | $11,089.42 | $432.72 | $0.00 | $62.70 | $11,584.84 |
| 26 | $11,584.84 | $432.72 | $0.00 | $65.50 | $12,083.06 |
| 27 | $12,083.06 | $432.72 | $0.00 | $68.32 | $12,584.10 |
| 28 | $12,584.10 | $432.72 | $0.00 | $71.15 | $13,087.97 |
| 29 | $13,087.97 | $432.72 | $0.00 | $74.00 | $13,594.69 |
| 30 | $13,594.69 | $432.72 | $0.00 | $76.87 | $14,104.28 |
| 31 | $14,104.28 | $432.72 | $0.00 | $79.75 | $14,616.75 |
| 32 | $14,616.75 | $432.72 | $0.00 | $82.65 | $15,132.12 |
| 33 | $15,132.12 | $432.72 | $0.00 | $85.56 | $15,650.40 |
| 34 | $15,650.40 | $432.72 | $0.00 | $88.49 | $16,171.61 |
| 35 | $16,171.61 | $432.72 | $0.00 | $91.44 | $16,695.77 |
| 36 | $16,695.77 | $432.72 | $0.00 | $94.40 | $17,222.89 |
| 37 | $17,222.89 | $432.72 | $0.00 | $97.38 | $17,752.99 |
| 38 | $17,752.99 | $432.72 | $0.00 | $100.38 | $18,286.09 |
| 39 | $18,286.09 | $432.72 | $0.00 | $103.39 | $18,822.20 |
| 40 | $18,822.20 | $432.72 | $0.00 | $106.42 | $19,361.34 |
| 41 | $19,361.34 | $432.72 | $0.00 | $109.47 | $19,903.53 |
| 42 | $19,903.53 | $432.72 | $0.00 | $112.54 | $20,448.79 |
| 43 | $20,448.79 | $432.72 | $0.00 | $115.62 | $20,997.13 |
| 44 | $20,997.13 | $432.72 | $0.00 | $118.72 | $21,548.57 |
| 45 | $21,548.57 | $432.72 | $0.00 | $121.84 | $22,103.13 |
| 46 | $22,103.13 | $432.72 | $0.00 | $124.97 | $22,660.82 |
| 47 | $22,660.82 | $432.72 | $0.00 | $128.13 | $23,221.67 |
| 48 | $23,221.67 | $432.72 | $0.00 | $131.30 | $23,785.69 |
| 49 | $23,785.69 | $432.72 | $0.00 | $134.49 | $24,352.90 |
| 50 | $24,352.90 | $432.72 | $0.00 | $137.69 | $24,923.31 |
| 51 | $24,923.31 | $432.72 | $0.00 | $140.92 | $25,496.95 |
| 52 | $25,496.95 | $432.72 | $0.00 | $144.16 | $26,073.83 |
| 53 | $26,073.83 | $432.72 | $0.00 | $147.43 | $26,653.98 |
| 54 | $26,653.98 | $432.72 | $0.00 | $150.71 | $27,237.41 |
| 55 | $27,237.41 | $432.72 | $0.00 | $154.00 | $27,824.13 |
| 56 | $27,824.13 | $432.72 | $0.00 | $157.32 | $28,414.17 |
| 57 | $28,414.17 | $432.72 | $0.00 | $160.66 | $29,007.55 |
| 58 | $29,007.55 | $432.72 | $0.00 | $164.01 | $29,604.28 |
| 59 | $29,604.28 | $432.72 | $0.00 | $167.39 | $30,204.39 |
| 60 | $30,204.39 | $432.72 | $0.00 | $170.78 | $30,807.89 |
| 61 | $30,807.89 | $432.72 | $0.00 | $174.19 | $31,414.80 |
| 62 | $31,414.80 | $432.72 | $0.00 | $177.62 | $32,025.14 |
| 63 | $32,025.14 | $432.72 | $0.00 | $181.07 | $32,638.93 |
| 64 | $32,638.93 | $432.72 | $0.00 | $184.55 | $33,256.20 |
| 65 | $33,256.20 | $432.72 | $0.00 | $188.04 | $33,876.96 |
| 66 | $33,876.96 | $432.72 | $0.00 | $191.55 | $34,501.23 |
| 67 | $34,501.23 | $432.72 | $0.00 | $195.07 | $35,129.02 |
| 68 | $35,129.02 | $432.72 | $0.00 | $198.62 | $35,760.36 |
| 69 | $35,760.36 | $432.72 | $0.00 | $202.19 | $36,395.27 |
| 70 | $36,395.27 | $432.72 | $0.00 | $205.78 | $37,033.77 |
| 71 | $37,033.77 | $432.72 | $0.00 | $209.39 | $37,675.88 |
| 72 | $37,675.88 | $432.72 | $0.00 | $213.02 | $38,321.62 |
| 73 | $38,321.62 | $432.72 | $0.00 | $216.68 | $38,971.02 |
| 74 | $38,971.02 | $432.72 | $0.00 | $220.35 | $39,624.09 |
| 75 | $39,624.09 | $432.72 | $0.00 | $224.04 | $40,280.85 |
| 76 | $40,280.85 | $432.72 | $0.00 | $227.75 | $40,941.32 |
| 77 | $40,941.32 | $432.72 | $0.00 | $231.49 | $41,605.53 |
| 78 | $41,605.53 | $432.72 | $0.00 | $235.24 | $42,273.49 |
| 79 | $42,273.49 | $432.72 | $0.00 | $239.02 | $42,945.23 |
| 80 | $42,945.23 | $432.72 | $0.00 | $242.82 | $43,620.77 |
| 81 | $43,620.77 | $432.72 | $0.00 | $246.64 | $44,300.13 |
| 82 | $44,300.13 | $432.72 | $0.00 | $250.48 | $44,983.33 |
| 83 | $44,983.33 | $432.72 | $0.00 | $254.34 | $45,670.39 |
| 84 | $45,670.39 | $432.72 | $0.00 | $258.23 | $46,361.34 |
| 85 | $46,361.34 | $432.72 | $0.00 | $262.13 | $47,056.19 |
| 86 | $47,056.19 | $432.72 | $0.00 | $266.06 | $47,754.97 |
| 87 | $47,754.97 | $432.72 | $0.00 | $270.01 | $48,457.70 |
| 88 | $48,457.70 | $432.72 | $0.00 | $273.99 | $49,164.41 |
| 89 | $49,164.41 | $432.72 | $0.00 | $277.98 | $49,875.11 |
| 90 | $49,875.11 | $432.72 | $0.00 | $282.00 | $50,589.83 |
| 91 | $50,589.83 | $432.72 | $0.00 | $286.04 | $51,308.59 |
| 92 | $51,308.59 | $432.72 | $0.00 | $290.11 | $52,031.42 |
| 93 | $52,031.42 | $432.72 | $0.00 | $294.19 | $52,758.33 |
| 94 | $52,758.33 | $432.72 | $0.00 | $298.30 | $53,489.35 |
| 95 | $53,489.35 | $432.72 | $0.00 | $302.44 | $54,224.51 |
| 96 | $54,224.51 | $432.72 | $0.00 | $306.59 | $54,963.82 |
| 97 | $54,963.82 | $432.72 | $0.00 | $310.77 | $55,707.31 |
| 98 | $55,707.31 | $432.72 | $0.00 | $314.98 | $56,455.01 |
| 99 | $56,455.01 | $432.72 | $0.00 | $319.20 | $57,206.93 |
| 100 | $57,206.93 | $432.72 | $0.00 | $323.46 | $57,963.11 |
| 101 | $57,963.11 | $432.72 | $0.00 | $327.73 | $58,723.56 |
| 102 | $58,723.56 | $432.72 | $0.00 | $332.03 | $59,488.31 |
| 103 | $59,488.31 | $432.72 | $0.00 | $336.36 | $60,257.39 |
| 104 | $60,257.39 | $432.72 | $0.00 | $340.70 | $61,030.81 |
| 105 | $61,030.81 | $432.72 | $0.00 | $345.08 | $61,808.61 |
| 106 | $61,808.61 | $432.72 | $0.00 | $349.47 | $62,590.80 |
| 107 | $62,590.80 | $432.72 | $0.00 | $353.90 | $63,377.42 |
| 108 | $63,377.42 | $432.72 | $0.00 | $358.35 | $64,168.49 |
| 109 | $64,168.49 | $432.72 | $0.00 | $362.82 | $64,964.03 |
| 110 | $64,964.03 | $432.72 | $0.00 | $367.32 | $65,764.07 |
| 111 | $65,764.07 | $432.72 | $0.00 | $371.84 | $66,568.63 |
| 112 | $66,568.63 | $432.72 | $0.00 | $376.39 | $67,377.74 |
| 113 | $67,377.74 | $432.72 | $0.00 | $380.96 | $68,191.42 |
| 114 | $68,191.42 | $432.72 | $0.00 | $385.56 | $69,009.70 |
| 115 | $69,009.70 | $432.72 | $0.00 | $390.19 | $69,832.61 |
| 116 | $69,832.61 | $432.72 | $0.00 | $394.84 | $70,660.17 |
| 117 | $70,660.17 | $432.72 | $0.00 | $399.52 | $71,492.41 |
| 118 | $71,492.41 | $432.72 | $0.00 | $404.23 | $72,329.36 |
| 119 | $72,329.36 | $432.72 | $0.00 | $408.96 | $73,171.04 |
| 120 | $73,171.04 | $432.72 | $0.00 | $413.72 | $74,017.48 |
| 121 | $74,017.48 | $432.72 | $0.00 | $418.51 | $74,868.71 |
| 122 | $74,868.71 | $432.72 | $0.00 | $423.32 | $75,724.75 |
| 123 | $75,724.75 | $432.72 | $0.00 | $428.16 | $76,585.63 |
| 124 | $76,585.63 | $432.72 | $0.00 | $433.03 | $77,451.38 |
| 125 | $77,451.38 | $432.72 | $0.00 | $437.92 | $78,322.02 |
| 126 | $78,322.02 | $432.72 | $0.00 | $442.84 | $79,197.58 |
| 127 | $79,197.58 | $432.72 | $0.00 | $447.79 | $80,078.09 |
| 128 | $80,078.09 | $432.72 | $0.00 | $452.77 | $80,963.58 |
| 129 | $80,963.58 | $432.72 | $0.00 | $457.78 | $81,854.08 |
| 130 | $81,854.08 | $432.72 | $0.00 | $462.81 | $82,749.61 |
| 131 | $82,749.61 | $432.72 | $0.00 | $467.88 | $83,650.21 |
| 132 | $83,650.21 | $432.72 | $0.00 | $472.97 | $84,555.90 |
| 133 | $84,555.90 | $432.72 | $0.00 | $478.09 | $85,466.71 |
| 134 | $85,466.71 | $432.72 | $0.00 | $483.24 | $86,382.67 |
| 135 | $86,382.67 | $432.72 | $0.00 | $488.42 | $87,303.81 |
| 136 | $87,303.81 | $432.72 | $0.00 | $493.63 | $88,230.16 |
| 137 | $88,230.16 | $432.72 | $0.00 | $498.87 | $89,161.75 |
| 138 | $89,161.75 | $432.72 | $0.00 | $504.13 | $90,098.60 |
| 139 | $90,098.60 | $432.72 | $0.00 | $509.43 | $91,040.75 |
| 140 | $91,040.75 | $432.72 | $0.00 | $514.76 | $91,988.23 |
| 141 | $91,988.23 | $432.72 | $0.00 | $520.11 | $92,941.06 |
| 142 | $92,941.06 | $432.72 | $0.00 | $525.50 | $93,899.28 |
| 143 | $93,899.28 | $432.72 | $0.00 | $530.92 | $94,862.92 |
| 144 | $94,862.92 | $432.72 | $0.00 | $536.37 | $95,832.01 |
| 145 | $95,832.01 | $432.72 | $0.00 | $541.85 | $96,806.58 |
| 146 | $96,806.58 | $432.72 | $0.00 | $547.36 | $97,786.66 |
| 147 | $97,786.66 | $432.72 | $0.00 | $552.90 | $98,772.28 |
| 148 | $98,772.28 | $432.72 | $0.00 | $558.47 | $99,763.47 |
| 149 | $99,763.47 | $432.72 | $0.00 | $564.08 | $100,760.27 |
| 150 | $100,760.27 | $432.72 | $0.00 | $569.71 | $101,762.70 |
| 151 | $101,762.70 | $432.72 | $0.00 | $575.38 | $102,770.80 |
| 152 | $102,770.80 | $432.72 | $0.00 | $581.08 | $103,784.60 |
| 153 | $103,784.60 | $432.72 | $0.00 | $586.81 | $104,804.13 |
| 154 | $104,804.13 | $432.72 | $0.00 | $592.58 | $105,829.43 |
| 155 | $105,829.43 | $432.72 | $0.00 | $598.37 | $106,860.52 |
| 156 | $106,860.52 | $432.72 | $0.00 | $604.20 | $107,897.44 |
| 157 | $107,897.44 | $432.72 | $0.00 | $610.07 | $108,940.23 |
| 158 | $108,940.23 | $432.72 | $0.00 | $615.96 | $109,988.91 |
| 159 | $109,988.91 | $432.72 | $0.00 | $621.89 | $111,043.52 |
| 160 | $111,043.52 | $432.72 | $0.00 | $627.86 | $112,104.10 |
| 161 | $112,104.10 | $432.72 | $0.00 | $633.85 | $113,170.67 |
| 162 | $113,170.67 | $432.72 | $0.00 | $639.88 | $114,243.27 |
| 163 | $114,243.27 | $432.72 | $0.00 | $645.95 | $115,321.94 |
| 164 | $115,321.94 | $432.72 | $0.00 | $652.05 | $116,406.71 |
| 165 | $116,406.71 | $432.72 | $0.00 | $658.18 | $117,497.61 |
| 166 | $117,497.61 | $432.72 | $0.00 | $664.35 | $118,594.68 |
| 167 | $118,594.68 | $432.72 | $0.00 | $670.55 | $119,697.95 |
| 168 | $119,697.95 | $432.72 | $0.00 | $676.79 | $120,807.46 |
| 169 | $120,807.46 | $432.72 | $0.00 | $683.06 | $121,923.24 |
| 170 | $121,923.24 | $432.72 | $0.00 | $689.37 | $123,045.33 |
| 171 | $123,045.33 | $432.72 | $0.00 | $695.72 | $124,173.77 |
| 172 | $124,173.77 | $432.72 | $0.00 | $702.10 | $125,308.59 |
| 173 | $125,308.59 | $432.72 | $0.00 | $708.51 | $126,449.82 |
| 174 | $126,449.82 | $432.72 | $0.00 | $714.97 | $127,597.51 |
| 175 | $127,597.51 | $432.72 | $0.00 | $721.45 | $128,751.68 |
| 176 | $128,751.68 | $432.72 | $0.00 | $727.98 | $129,912.38 |
| 177 | $129,912.38 | $432.72 | $0.00 | $734.54 | $131,079.64 |
| 178 | $131,079.64 | $432.72 | $0.00 | $741.14 | $132,253.50 |
| 179 | $132,253.50 | $432.72 | $0.00 | $747.78 | $133,434.00 |
| 180 | $133,434.00 | $432.72 | $0.00 | $754.46 | $134,621.18 |
| 181 | $134,621.18 | $432.72 | $0.00 | $761.17 | $135,815.07 |
| 182 | $135,815.07 | $432.72 | $0.00 | $767.92 | $137,015.71 |
| 183 | $137,015.71 | $432.72 | $0.00 | $774.71 | $138,223.14 |
| 184 | $138,223.14 | $432.72 | $0.00 | $781.53 | $139,437.39 |
| 185 | $139,437.39 | $432.72 | $0.00 | $788.40 | $140,658.51 |
| 186 | $140,658.51 | $432.72 | $0.00 | $795.30 | $141,886.53 |
| 187 | $141,886.53 | $432.72 | $0.00 | $802.25 | $143,121.50 |
| 188 | $143,121.50 | $432.72 | $0.00 | $809.23 | $144,363.45 |
| 189 | $144,363.45 | $432.72 | $0.00 | $816.25 | $145,612.42 |
| 190 | $145,612.42 | $432.72 | $0.00 | $823.31 | $146,868.45 |
| 191 | $146,868.45 | $432.72 | $0.00 | $830.42 | $148,131.59 |
| 192 | $148,131.59 | $432.72 | $0.00 | $837.56 | $149,401.87 |
| 193 | $149,401.87 | $432.72 | $0.00 | $844.74 | $150,679.33 |
| 194 | $150,679.33 | $432.72 | $0.00 | $851.96 | $151,964.01 |
| 195 | $151,964.01 | $432.72 | $0.00 | $859.23 | $153,255.96 |
| 196 | $153,255.96 | $432.72 | $0.00 | $866.53 | $154,555.21 |
| 197 | $154,555.21 | $432.72 | $0.00 | $873.88 | $155,861.81 |
| 198 | $155,861.81 | $432.72 | $0.00 | $881.27 | $157,175.80 |
| 199 | $157,175.80 | $432.72 | $0.00 | $888.69 | $158,497.21 |
| 200 | $158,497.21 | $432.72 | $0.00 | $896.17 | $159,826.10 |
| 201 | $159,826.10 | $432.72 | $0.00 | $903.68 | $161,162.50 |
| 202 | $161,162.50 | $432.72 | $0.00 | $911.24 | $162,506.46 |
| 203 | $162,506.46 | $432.72 | $0.00 | $918.84 | $163,858.02 |
| 204 | $163,858.02 | $432.72 | $0.00 | $926.48 | $165,217.22 |
| 205 | $165,217.22 | $432.72 | $0.00 | $934.16 | $166,584.10 |
| 206 | $166,584.10 | $432.72 | $0.00 | $941.89 | $167,958.71 |
| 207 | $167,958.71 | $432.72 | $0.00 | $949.66 | $169,341.09 |
| 208 | $169,341.09 | $432.72 | $0.00 | $957.48 | $170,731.29 |
| 209 | $170,731.29 | $432.72 | $0.00 | $965.34 | $172,129.35 |
| 210 | $172,129.35 | $432.72 | $0.00 | $973.24 | $173,535.31 |
| 211 | $173,535.31 | $432.72 | $0.00 | $981.19 | $174,949.22 |
| 212 | $174,949.22 | $432.72 | $0.00 | $989.19 | $176,371.13 |
| 213 | $176,371.13 | $432.72 | $0.00 | $997.23 | $177,801.08 |
| 214 | $177,801.08 | $432.72 | $0.00 | $1,005.31 | $179,239.11 |
| 215 | $179,239.11 | $432.72 | $0.00 | $1,013.44 | $180,685.27 |
| 216 | $180,685.27 | $432.72 | $0.00 | $1,021.62 | $182,139.61 |
| 217 | $182,139.61 | $432.72 | $50,731.53 | $1,029.84 | $132,870.64 |
| 218 | $132,870.64 | $432.72 | $0.00 | $751.27 | $134,054.63 |
| 219 | $134,054.63 | $432.72 | $0.00 | $757.96 | $135,245.31 |
| 220 | $135,245.31 | $432.72 | $0.00 | $764.70 | $136,442.73 |
| 221 | $136,442.73 | $432.72 | $0.00 | $771.47 | $137,646.92 |
| 222 | $137,646.92 | $432.72 | $0.00 | $778.28 | $138,857.92 |
| 223 | $138,857.92 | $432.72 | $0.00 | $785.12 | $140,075.76 |
| 224 | $140,075.76 | $432.72 | $0.00 | $792.01 | $141,300.49 |
| 225 | $141,300.49 | $432.72 | $0.00 | $798.93 | $142,532.14 |
| 226 | $142,532.14 | $432.72 | $0.00 | $805.90 | $143,770.76 |
| 227 | $143,770.76 | $432.72 | $0.00 | $812.90 | $145,016.38 |
| 228 | $145,016.38 | $432.72 | $0.00 | $819.94 | $146,269.04 |
| 229 | $146,269.04 | $432.72 | $53,268.11 | $827.03 | $94,260.68 |
| 230 | $94,260.68 | $432.72 | $0.00 | $532.96 | $95,226.36 |
| 231 | $95,226.36 | $432.72 | $0.00 | $538.42 | $96,197.50 |
| 232 | $96,197.50 | $432.72 | $0.00 | $543.91 | $97,174.13 |
| 233 | $97,174.13 | $432.72 | $0.00 | $549.44 | $98,156.29 |
| 234 | $98,156.29 | $432.72 | $0.00 | $554.99 | $99,144.00 |
| 235 | $99,144.00 | $432.72 | $0.00 | $560.57 | $100,137.29 |
| 236 | $100,137.29 | $432.72 | $0.00 | $566.19 | $101,136.20 |
| 237 | $101,136.20 | $432.72 | $0.00 | $571.84 | $102,140.76 |
| 238 | $102,140.76 | $432.72 | $0.00 | $577.52 | $103,151.00 |
| 239 | $103,151.00 | $432.72 | $0.00 | $583.23 | $104,166.95 |
| 240 | $104,166.95 | $432.72 | $0.00 | $588.98 | $105,188.65 |
| 241 | $105,188.65 | $432.72 | $55,931.52 | $594.75 | $50,284.60 |
| 242 | $50,284.60 | $432.72 | $0.00 | $284.32 | $51,001.64 |
| 243 | $51,001.64 | $432.72 | $0.00 | $288.37 | $51,722.73 |
| 244 | $51,722.73 | $432.72 | $0.00 | $292.45 | $52,447.90 |
| 245 | $52,447.90 | $432.72 | $0.00 | $296.55 | $53,177.17 |
| 246 | $53,177.17 | $432.72 | $0.00 | $300.67 | $53,910.56 |
| 247 | $53,910.56 | $432.72 | $0.00 | $304.82 | $54,648.10 |
| 248 | $54,648.10 | $432.72 | $0.00 | $308.99 | $55,389.81 |
| 249 | $55,389.81 | $432.72 | $0.00 | $313.18 | $56,135.71 |
| 250 | $56,135.71 | $432.72 | $0.00 | $317.40 | $56,885.83 |
| 251 | $56,885.83 | $432.72 | $0.00 | $321.64 | $57,640.19 |
| 252 | $57,640.19 | $432.72 | $0.00 | $325.91 | $58,398.82 |
| 253 | $58,398.82 | $0.00 | $58,728.09 | $330.20 | $0.93 |