How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $55,391 |
| Monthly savings required | $438 |
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 $221,563.64 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $438.46 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 | $21,360.00 |
| 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 | $438.46 | $0.00 | $0.00 | $438.46 |
| 2 | $438.46 | $438.46 | $0.00 | $2.48 | $879.40 |
| 3 | $879.40 | $438.46 | $0.00 | $4.97 | $1,322.83 |
| 4 | $1,322.83 | $438.46 | $0.00 | $7.48 | $1,768.77 |
| 5 | $1,768.77 | $438.46 | $0.00 | $10.00 | $2,217.23 |
| 6 | $2,217.23 | $438.46 | $0.00 | $12.54 | $2,668.23 |
| 7 | $2,668.23 | $438.46 | $0.00 | $15.09 | $3,121.78 |
| 8 | $3,121.78 | $438.46 | $0.00 | $17.65 | $3,577.89 |
| 9 | $3,577.89 | $438.46 | $0.00 | $20.23 | $4,036.58 |
| 10 | $4,036.58 | $438.46 | $0.00 | $22.82 | $4,497.86 |
| 11 | $4,497.86 | $438.46 | $0.00 | $25.43 | $4,961.75 |
| 12 | $4,961.75 | $438.46 | $0.00 | $28.05 | $5,428.26 |
| 13 | $5,428.26 | $438.46 | $0.00 | $30.69 | $5,897.41 |
| 14 | $5,897.41 | $438.46 | $0.00 | $33.34 | $6,369.21 |
| 15 | $6,369.21 | $438.46 | $0.00 | $36.01 | $6,843.68 |
| 16 | $6,843.68 | $438.46 | $0.00 | $38.70 | $7,320.84 |
| 17 | $7,320.84 | $438.46 | $0.00 | $41.39 | $7,800.69 |
| 18 | $7,800.69 | $438.46 | $0.00 | $44.11 | $8,283.26 |
| 19 | $8,283.26 | $438.46 | $0.00 | $46.83 | $8,768.55 |
| 20 | $8,768.55 | $438.46 | $0.00 | $49.58 | $9,256.59 |
| 21 | $9,256.59 | $438.46 | $0.00 | $52.34 | $9,747.39 |
| 22 | $9,747.39 | $438.46 | $0.00 | $55.11 | $10,240.96 |
| 23 | $10,240.96 | $438.46 | $0.00 | $57.90 | $10,737.32 |
| 24 | $10,737.32 | $438.46 | $0.00 | $60.71 | $11,236.49 |
| 25 | $11,236.49 | $438.46 | $0.00 | $63.53 | $11,738.48 |
| 26 | $11,738.48 | $438.46 | $0.00 | $66.37 | $12,243.31 |
| 27 | $12,243.31 | $438.46 | $0.00 | $69.23 | $12,751.00 |
| 28 | $12,751.00 | $438.46 | $0.00 | $72.10 | $13,261.56 |
| 29 | $13,261.56 | $438.46 | $0.00 | $74.98 | $13,775.00 |
| 30 | $13,775.00 | $438.46 | $0.00 | $77.89 | $14,291.35 |
| 31 | $14,291.35 | $438.46 | $0.00 | $80.81 | $14,810.62 |
| 32 | $14,810.62 | $438.46 | $0.00 | $83.74 | $15,332.82 |
| 33 | $15,332.82 | $438.46 | $0.00 | $86.69 | $15,857.97 |
| 34 | $15,857.97 | $438.46 | $0.00 | $89.66 | $16,386.09 |
| 35 | $16,386.09 | $438.46 | $0.00 | $92.65 | $16,917.20 |
| 36 | $16,917.20 | $438.46 | $0.00 | $95.65 | $17,451.31 |
| 37 | $17,451.31 | $438.46 | $0.00 | $98.67 | $17,988.44 |
| 38 | $17,988.44 | $438.46 | $0.00 | $101.71 | $18,528.61 |
| 39 | $18,528.61 | $438.46 | $0.00 | $104.76 | $19,071.83 |
| 40 | $19,071.83 | $438.46 | $0.00 | $107.83 | $19,618.12 |
| 41 | $19,618.12 | $438.46 | $0.00 | $110.92 | $20,167.50 |
| 42 | $20,167.50 | $438.46 | $0.00 | $114.03 | $20,719.99 |
| 43 | $20,719.99 | $438.46 | $0.00 | $117.15 | $21,275.60 |
| 44 | $21,275.60 | $438.46 | $0.00 | $120.30 | $21,834.36 |
| 45 | $21,834.36 | $438.46 | $0.00 | $123.45 | $22,396.27 |
| 46 | $22,396.27 | $438.46 | $0.00 | $126.63 | $22,961.36 |
| 47 | $22,961.36 | $438.46 | $0.00 | $129.83 | $23,529.65 |
| 48 | $23,529.65 | $438.46 | $0.00 | $133.04 | $24,101.15 |
| 49 | $24,101.15 | $438.46 | $0.00 | $136.27 | $24,675.88 |
| 50 | $24,675.88 | $438.46 | $0.00 | $139.52 | $25,253.86 |
| 51 | $25,253.86 | $438.46 | $0.00 | $142.79 | $25,835.11 |
| 52 | $25,835.11 | $438.46 | $0.00 | $146.08 | $26,419.65 |
| 53 | $26,419.65 | $438.46 | $0.00 | $149.38 | $27,007.49 |
| 54 | $27,007.49 | $438.46 | $0.00 | $152.70 | $27,598.65 |
| 55 | $27,598.65 | $438.46 | $0.00 | $156.05 | $28,193.16 |
| 56 | $28,193.16 | $438.46 | $0.00 | $159.41 | $28,791.03 |
| 57 | $28,791.03 | $438.46 | $0.00 | $162.79 | $29,392.28 |
| 58 | $29,392.28 | $438.46 | $0.00 | $166.19 | $29,996.93 |
| 59 | $29,996.93 | $438.46 | $0.00 | $169.61 | $30,605.00 |
| 60 | $30,605.00 | $438.46 | $0.00 | $173.05 | $31,216.51 |
| 61 | $31,216.51 | $438.46 | $0.00 | $176.50 | $31,831.47 |
| 62 | $31,831.47 | $438.46 | $0.00 | $179.98 | $32,449.91 |
| 63 | $32,449.91 | $438.46 | $0.00 | $183.48 | $33,071.85 |
| 64 | $33,071.85 | $438.46 | $0.00 | $186.99 | $33,697.30 |
| 65 | $33,697.30 | $438.46 | $0.00 | $190.53 | $34,326.29 |
| 66 | $34,326.29 | $438.46 | $0.00 | $194.09 | $34,958.84 |
| 67 | $34,958.84 | $438.46 | $0.00 | $197.66 | $35,594.96 |
| 68 | $35,594.96 | $438.46 | $0.00 | $201.26 | $36,234.68 |
| 69 | $36,234.68 | $438.46 | $0.00 | $204.88 | $36,878.02 |
| 70 | $36,878.02 | $438.46 | $0.00 | $208.51 | $37,524.99 |
| 71 | $37,524.99 | $438.46 | $0.00 | $212.17 | $38,175.62 |
| 72 | $38,175.62 | $438.46 | $0.00 | $215.85 | $38,829.93 |
| 73 | $38,829.93 | $438.46 | $0.00 | $219.55 | $39,487.94 |
| 74 | $39,487.94 | $438.46 | $0.00 | $223.27 | $40,149.67 |
| 75 | $40,149.67 | $438.46 | $0.00 | $227.01 | $40,815.14 |
| 76 | $40,815.14 | $438.46 | $0.00 | $230.77 | $41,484.37 |
| 77 | $41,484.37 | $438.46 | $0.00 | $234.56 | $42,157.39 |
| 78 | $42,157.39 | $438.46 | $0.00 | $238.36 | $42,834.21 |
| 79 | $42,834.21 | $438.46 | $0.00 | $242.19 | $43,514.86 |
| 80 | $43,514.86 | $438.46 | $0.00 | $246.04 | $44,199.36 |
| 81 | $44,199.36 | $438.46 | $0.00 | $249.91 | $44,887.73 |
| 82 | $44,887.73 | $438.46 | $0.00 | $253.80 | $45,579.99 |
| 83 | $45,579.99 | $438.46 | $0.00 | $257.72 | $46,276.17 |
| 84 | $46,276.17 | $438.46 | $0.00 | $261.65 | $46,976.28 |
| 85 | $46,976.28 | $438.46 | $0.00 | $265.61 | $47,680.35 |
| 86 | $47,680.35 | $438.46 | $0.00 | $269.59 | $48,388.40 |
| 87 | $48,388.40 | $438.46 | $0.00 | $273.60 | $49,100.46 |
| 88 | $49,100.46 | $438.46 | $0.00 | $277.62 | $49,816.54 |
| 89 | $49,816.54 | $438.46 | $0.00 | $281.67 | $50,536.67 |
| 90 | $50,536.67 | $438.46 | $0.00 | $285.74 | $51,260.87 |
| 91 | $51,260.87 | $438.46 | $0.00 | $289.84 | $51,989.17 |
| 92 | $51,989.17 | $438.46 | $0.00 | $293.95 | $52,721.58 |
| 93 | $52,721.58 | $438.46 | $0.00 | $298.10 | $53,458.14 |
| 94 | $53,458.14 | $438.46 | $0.00 | $302.26 | $54,198.86 |
| 95 | $54,198.86 | $438.46 | $0.00 | $306.45 | $54,943.77 |
| 96 | $54,943.77 | $438.46 | $0.00 | $310.66 | $55,692.89 |
| 97 | $55,692.89 | $438.46 | $0.00 | $314.90 | $56,446.25 |
| 98 | $56,446.25 | $438.46 | $0.00 | $319.16 | $57,203.87 |
| 99 | $57,203.87 | $438.46 | $0.00 | $323.44 | $57,965.77 |
| 100 | $57,965.77 | $438.46 | $0.00 | $327.75 | $58,731.98 |
| 101 | $58,731.98 | $438.46 | $0.00 | $332.08 | $59,502.52 |
| 102 | $59,502.52 | $438.46 | $0.00 | $336.44 | $60,277.42 |
| 103 | $60,277.42 | $438.46 | $0.00 | $340.82 | $61,056.70 |
| 104 | $61,056.70 | $438.46 | $0.00 | $345.22 | $61,840.38 |
| 105 | $61,840.38 | $438.46 | $0.00 | $349.65 | $62,628.49 |
| 106 | $62,628.49 | $438.46 | $0.00 | $354.11 | $63,421.06 |
| 107 | $63,421.06 | $438.46 | $0.00 | $358.59 | $64,218.11 |
| 108 | $64,218.11 | $438.46 | $0.00 | $363.10 | $65,019.67 |
| 109 | $65,019.67 | $438.46 | $0.00 | $367.63 | $65,825.76 |
| 110 | $65,825.76 | $438.46 | $0.00 | $372.19 | $66,636.41 |
| 111 | $66,636.41 | $438.46 | $0.00 | $376.77 | $67,451.64 |
| 112 | $67,451.64 | $438.46 | $0.00 | $381.38 | $68,271.48 |
| 113 | $68,271.48 | $438.46 | $0.00 | $386.02 | $69,095.96 |
| 114 | $69,095.96 | $438.46 | $0.00 | $390.68 | $69,925.10 |
| 115 | $69,925.10 | $438.46 | $0.00 | $395.37 | $70,758.93 |
| 116 | $70,758.93 | $438.46 | $0.00 | $400.08 | $71,597.47 |
| 117 | $71,597.47 | $438.46 | $0.00 | $404.82 | $72,440.75 |
| 118 | $72,440.75 | $438.46 | $0.00 | $409.59 | $73,288.80 |
| 119 | $73,288.80 | $438.46 | $0.00 | $414.39 | $74,141.65 |
| 120 | $74,141.65 | $438.46 | $0.00 | $419.21 | $74,999.32 |
| 121 | $74,999.32 | $438.46 | $0.00 | $424.06 | $75,861.84 |
| 122 | $75,861.84 | $438.46 | $0.00 | $428.93 | $76,729.23 |
| 123 | $76,729.23 | $438.46 | $0.00 | $433.84 | $77,601.53 |
| 124 | $77,601.53 | $438.46 | $0.00 | $438.77 | $78,478.76 |
| 125 | $78,478.76 | $438.46 | $0.00 | $443.73 | $79,360.95 |
| 126 | $79,360.95 | $438.46 | $0.00 | $448.72 | $80,248.13 |
| 127 | $80,248.13 | $438.46 | $0.00 | $453.73 | $81,140.32 |
| 128 | $81,140.32 | $438.46 | $0.00 | $458.78 | $82,037.56 |
| 129 | $82,037.56 | $438.46 | $0.00 | $463.85 | $82,939.87 |
| 130 | $82,939.87 | $438.46 | $0.00 | $468.95 | $83,847.28 |
| 131 | $83,847.28 | $438.46 | $0.00 | $474.08 | $84,759.82 |
| 132 | $84,759.82 | $438.46 | $0.00 | $479.24 | $85,677.52 |
| 133 | $85,677.52 | $438.46 | $0.00 | $484.43 | $86,600.41 |
| 134 | $86,600.41 | $438.46 | $0.00 | $489.65 | $87,528.52 |
| 135 | $87,528.52 | $438.46 | $0.00 | $494.90 | $88,461.88 |
| 136 | $88,461.88 | $438.46 | $0.00 | $500.18 | $89,400.52 |
| 137 | $89,400.52 | $438.46 | $0.00 | $505.48 | $90,344.46 |
| 138 | $90,344.46 | $438.46 | $0.00 | $510.82 | $91,293.74 |
| 139 | $91,293.74 | $438.46 | $0.00 | $516.19 | $92,248.39 |
| 140 | $92,248.39 | $438.46 | $0.00 | $521.59 | $93,208.44 |
| 141 | $93,208.44 | $438.46 | $0.00 | $527.01 | $94,173.91 |
| 142 | $94,173.91 | $438.46 | $0.00 | $532.47 | $95,144.84 |
| 143 | $95,144.84 | $438.46 | $0.00 | $537.96 | $96,121.26 |
| 144 | $96,121.26 | $438.46 | $0.00 | $543.48 | $97,103.20 |
| 145 | $97,103.20 | $438.46 | $0.00 | $549.04 | $98,090.70 |
| 146 | $98,090.70 | $438.46 | $0.00 | $554.62 | $99,083.78 |
| 147 | $99,083.78 | $438.46 | $0.00 | $560.23 | $100,082.47 |
| 148 | $100,082.47 | $438.46 | $0.00 | $565.88 | $101,086.81 |
| 149 | $101,086.81 | $438.46 | $0.00 | $571.56 | $102,096.83 |
| 150 | $102,096.83 | $438.46 | $0.00 | $577.27 | $103,112.56 |
| 151 | $103,112.56 | $438.46 | $0.00 | $583.01 | $104,134.03 |
| 152 | $104,134.03 | $438.46 | $0.00 | $588.79 | $105,161.28 |
| 153 | $105,161.28 | $438.46 | $0.00 | $594.60 | $106,194.34 |
| 154 | $106,194.34 | $438.46 | $0.00 | $600.44 | $107,233.24 |
| 155 | $107,233.24 | $438.46 | $0.00 | $606.31 | $108,278.01 |
| 156 | $108,278.01 | $438.46 | $0.00 | $612.22 | $109,328.69 |
| 157 | $109,328.69 | $438.46 | $0.00 | $618.16 | $110,385.31 |
| 158 | $110,385.31 | $438.46 | $0.00 | $624.13 | $111,447.90 |
| 159 | $111,447.90 | $438.46 | $0.00 | $630.14 | $112,516.50 |
| 160 | $112,516.50 | $438.46 | $0.00 | $636.18 | $113,591.14 |
| 161 | $113,591.14 | $438.46 | $0.00 | $642.26 | $114,671.86 |
| 162 | $114,671.86 | $438.46 | $0.00 | $648.37 | $115,758.69 |
| 163 | $115,758.69 | $438.46 | $0.00 | $654.52 | $116,851.67 |
| 164 | $116,851.67 | $438.46 | $0.00 | $660.70 | $117,950.83 |
| 165 | $117,950.83 | $438.46 | $0.00 | $666.91 | $119,056.20 |
| 166 | $119,056.20 | $438.46 | $0.00 | $673.16 | $120,167.82 |
| 167 | $120,167.82 | $438.46 | $0.00 | $679.45 | $121,285.73 |
| 168 | $121,285.73 | $438.46 | $0.00 | $685.77 | $122,409.96 |
| 169 | $122,409.96 | $438.46 | $0.00 | $692.12 | $123,540.54 |
| 170 | $123,540.54 | $438.46 | $0.00 | $698.52 | $124,677.52 |
| 171 | $124,677.52 | $438.46 | $0.00 | $704.94 | $125,820.92 |
| 172 | $125,820.92 | $438.46 | $0.00 | $711.41 | $126,970.79 |
| 173 | $126,970.79 | $438.46 | $0.00 | $717.91 | $128,127.16 |
| 174 | $128,127.16 | $438.46 | $0.00 | $724.45 | $129,290.07 |
| 175 | $129,290.07 | $438.46 | $0.00 | $731.02 | $130,459.55 |
| 176 | $130,459.55 | $438.46 | $0.00 | $737.64 | $131,635.65 |
| 177 | $131,635.65 | $438.46 | $0.00 | $744.29 | $132,818.40 |
| 178 | $132,818.40 | $438.46 | $0.00 | $750.97 | $134,007.83 |
| 179 | $134,007.83 | $438.46 | $0.00 | $757.70 | $135,203.99 |
| 180 | $135,203.99 | $438.46 | $0.00 | $764.46 | $136,406.91 |
| 181 | $136,406.91 | $438.46 | $0.00 | $771.26 | $137,616.63 |
| 182 | $137,616.63 | $438.46 | $0.00 | $778.10 | $138,833.19 |
| 183 | $138,833.19 | $438.46 | $0.00 | $784.98 | $140,056.63 |
| 184 | $140,056.63 | $438.46 | $0.00 | $791.90 | $141,286.99 |
| 185 | $141,286.99 | $438.46 | $0.00 | $798.86 | $142,524.31 |
| 186 | $142,524.31 | $438.46 | $0.00 | $805.85 | $143,768.62 |
| 187 | $143,768.62 | $438.46 | $0.00 | $812.89 | $145,019.97 |
| 188 | $145,019.97 | $438.46 | $0.00 | $819.96 | $146,278.39 |
| 189 | $146,278.39 | $438.46 | $0.00 | $827.08 | $147,543.93 |
| 190 | $147,543.93 | $438.46 | $0.00 | $834.23 | $148,816.62 |
| 191 | $148,816.62 | $438.46 | $0.00 | $841.43 | $150,096.51 |
| 192 | $150,096.51 | $438.46 | $0.00 | $848.67 | $151,383.64 |
| 193 | $151,383.64 | $438.46 | $0.00 | $855.95 | $152,678.05 |
| 194 | $152,678.05 | $438.46 | $0.00 | $863.26 | $153,979.77 |
| 195 | $153,979.77 | $438.46 | $0.00 | $870.62 | $155,288.85 |
| 196 | $155,288.85 | $438.46 | $0.00 | $878.03 | $156,605.34 |
| 197 | $156,605.34 | $438.46 | $0.00 | $885.47 | $157,929.27 |
| 198 | $157,929.27 | $438.46 | $0.00 | $892.96 | $159,260.69 |
| 199 | $159,260.69 | $438.46 | $0.00 | $900.48 | $160,599.63 |
| 200 | $160,599.63 | $438.46 | $0.00 | $908.05 | $161,946.14 |
| 201 | $161,946.14 | $438.46 | $0.00 | $915.67 | $163,300.27 |
| 202 | $163,300.27 | $438.46 | $0.00 | $923.32 | $164,662.05 |
| 203 | $164,662.05 | $438.46 | $0.00 | $931.02 | $166,031.53 |
| 204 | $166,031.53 | $438.46 | $0.00 | $938.77 | $167,408.76 |
| 205 | $167,408.76 | $438.46 | $0.00 | $946.55 | $168,793.77 |
| 206 | $168,793.77 | $438.46 | $0.00 | $954.38 | $170,186.61 |
| 207 | $170,186.61 | $438.46 | $0.00 | $962.26 | $171,587.33 |
| 208 | $171,587.33 | $438.46 | $0.00 | $970.18 | $172,995.97 |
| 209 | $172,995.97 | $438.46 | $0.00 | $978.14 | $174,412.57 |
| 210 | $174,412.57 | $438.46 | $0.00 | $986.15 | $175,837.18 |
| 211 | $175,837.18 | $438.46 | $0.00 | $994.21 | $177,269.85 |
| 212 | $177,269.85 | $438.46 | $0.00 | $1,002.31 | $178,710.62 |
| 213 | $178,710.62 | $438.46 | $0.00 | $1,010.46 | $180,159.54 |
| 214 | $180,159.54 | $438.46 | $0.00 | $1,018.65 | $181,616.65 |
| 215 | $181,616.65 | $438.46 | $0.00 | $1,026.89 | $183,082.00 |
| 216 | $183,082.00 | $438.46 | $0.00 | $1,035.17 | $184,555.63 |
| 217 | $184,555.63 | $438.46 | $51,405.39 | $1,043.50 | $134,632.20 |
| 218 | $134,632.20 | $438.46 | $0.00 | $761.23 | $135,831.89 |
| 219 | $135,831.89 | $438.46 | $0.00 | $768.01 | $137,038.36 |
| 220 | $137,038.36 | $438.46 | $0.00 | $774.83 | $138,251.65 |
| 221 | $138,251.65 | $438.46 | $0.00 | $781.69 | $139,471.80 |
| 222 | $139,471.80 | $438.46 | $0.00 | $788.59 | $140,698.85 |
| 223 | $140,698.85 | $438.46 | $0.00 | $795.53 | $141,932.84 |
| 224 | $141,932.84 | $438.46 | $0.00 | $802.51 | $143,173.81 |
| 225 | $143,173.81 | $438.46 | $0.00 | $809.53 | $144,421.80 |
| 226 | $144,421.80 | $438.46 | $0.00 | $816.58 | $145,676.84 |
| 227 | $145,676.84 | $438.46 | $0.00 | $823.68 | $146,938.98 |
| 228 | $146,938.98 | $438.46 | $0.00 | $830.81 | $148,208.25 |
| 229 | $148,208.25 | $438.46 | $53,975.66 | $837.99 | $95,509.04 |
| 230 | $95,509.04 | $438.46 | $0.00 | $540.02 | $96,487.52 |
| 231 | $96,487.52 | $438.46 | $0.00 | $545.55 | $97,471.53 |
| 232 | $97,471.53 | $438.46 | $0.00 | $551.12 | $98,461.11 |
| 233 | $98,461.11 | $438.46 | $0.00 | $556.71 | $99,456.28 |
| 234 | $99,456.28 | $438.46 | $0.00 | $562.34 | $100,457.08 |
| 235 | $100,457.08 | $438.46 | $0.00 | $568.00 | $101,463.54 |
| 236 | $101,463.54 | $438.46 | $0.00 | $573.69 | $102,475.69 |
| 237 | $102,475.69 | $438.46 | $0.00 | $579.41 | $103,493.56 |
| 238 | $103,493.56 | $438.46 | $0.00 | $585.17 | $104,517.19 |
| 239 | $104,517.19 | $438.46 | $0.00 | $590.96 | $105,546.61 |
| 240 | $105,546.61 | $438.46 | $0.00 | $596.78 | $106,581.85 |
| 241 | $106,581.85 | $438.46 | $56,674.44 | $602.63 | $50,948.50 |
| 242 | $50,948.50 | $438.46 | $0.00 | $288.07 | $51,675.03 |
| 243 | $51,675.03 | $438.46 | $0.00 | $292.18 | $52,405.67 |
| 244 | $52,405.67 | $438.46 | $0.00 | $296.31 | $53,140.44 |
| 245 | $53,140.44 | $438.46 | $0.00 | $300.46 | $53,879.36 |
| 246 | $53,879.36 | $438.46 | $0.00 | $304.64 | $54,622.46 |
| 247 | $54,622.46 | $438.46 | $0.00 | $308.84 | $55,369.76 |
| 248 | $55,369.76 | $438.46 | $0.00 | $313.07 | $56,121.29 |
| 249 | $56,121.29 | $438.46 | $0.00 | $317.32 | $56,877.07 |
| 250 | $56,877.07 | $438.46 | $0.00 | $321.59 | $57,637.12 |
| 251 | $57,637.12 | $438.46 | $0.00 | $325.89 | $58,401.47 |
| 252 | $58,401.47 | $438.46 | $0.00 | $330.21 | $59,170.14 |
| 253 | $59,170.14 | $0.00 | $59,508.16 | $334.56 | ($3.46) |