How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $107,359 |
| Monthly savings required | $850 |
How much will it cost to send your child to Wilmington College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $429,435.15 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $849.83 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 | $41,400.00 |
| 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 College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $849.83 | $0.00 | $0.00 | $849.83 |
| 2 | $849.83 | $849.83 | $0.00 | $4.81 | $1,704.47 |
| 3 | $1,704.47 | $849.83 | $0.00 | $9.64 | $2,563.94 |
| 4 | $2,563.94 | $849.83 | $0.00 | $14.50 | $3,428.27 |
| 5 | $3,428.27 | $849.83 | $0.00 | $19.38 | $4,297.48 |
| 6 | $4,297.48 | $849.83 | $0.00 | $24.30 | $5,171.61 |
| 7 | $5,171.61 | $849.83 | $0.00 | $29.24 | $6,050.68 |
| 8 | $6,050.68 | $849.83 | $0.00 | $34.21 | $6,934.72 |
| 9 | $6,934.72 | $849.83 | $0.00 | $39.21 | $7,823.76 |
| 10 | $7,823.76 | $849.83 | $0.00 | $44.24 | $8,717.83 |
| 11 | $8,717.83 | $849.83 | $0.00 | $49.29 | $9,616.95 |
| 12 | $9,616.95 | $849.83 | $0.00 | $54.38 | $10,521.16 |
| 13 | $10,521.16 | $849.83 | $0.00 | $59.49 | $11,430.48 |
| 14 | $11,430.48 | $849.83 | $0.00 | $64.63 | $12,344.94 |
| 15 | $12,344.94 | $849.83 | $0.00 | $69.80 | $13,264.57 |
| 16 | $13,264.57 | $849.83 | $0.00 | $75.00 | $14,189.40 |
| 17 | $14,189.40 | $849.83 | $0.00 | $80.23 | $15,119.46 |
| 18 | $15,119.46 | $849.83 | $0.00 | $85.49 | $16,054.78 |
| 19 | $16,054.78 | $849.83 | $0.00 | $90.78 | $16,995.39 |
| 20 | $16,995.39 | $849.83 | $0.00 | $96.09 | $17,941.31 |
| 21 | $17,941.31 | $849.83 | $0.00 | $101.44 | $18,892.58 |
| 22 | $18,892.58 | $849.83 | $0.00 | $106.82 | $19,849.23 |
| 23 | $19,849.23 | $849.83 | $0.00 | $112.23 | $20,811.29 |
| 24 | $20,811.29 | $849.83 | $0.00 | $117.67 | $21,778.79 |
| 25 | $21,778.79 | $849.83 | $0.00 | $123.14 | $22,751.76 |
| 26 | $22,751.76 | $849.83 | $0.00 | $128.64 | $23,730.23 |
| 27 | $23,730.23 | $849.83 | $0.00 | $134.17 | $24,714.23 |
| 28 | $24,714.23 | $849.83 | $0.00 | $139.74 | $25,703.80 |
| 29 | $25,703.80 | $849.83 | $0.00 | $145.33 | $26,698.96 |
| 30 | $26,698.96 | $849.83 | $0.00 | $150.96 | $27,699.75 |
| 31 | $27,699.75 | $849.83 | $0.00 | $156.62 | $28,706.20 |
| 32 | $28,706.20 | $849.83 | $0.00 | $162.31 | $29,718.34 |
| 33 | $29,718.34 | $849.83 | $0.00 | $168.03 | $30,736.20 |
| 34 | $30,736.20 | $849.83 | $0.00 | $173.79 | $31,759.82 |
| 35 | $31,759.82 | $849.83 | $0.00 | $179.57 | $32,789.22 |
| 36 | $32,789.22 | $849.83 | $0.00 | $185.40 | $33,824.45 |
| 37 | $33,824.45 | $849.83 | $0.00 | $191.25 | $34,865.53 |
| 38 | $34,865.53 | $849.83 | $0.00 | $197.13 | $35,912.49 |
| 39 | $35,912.49 | $849.83 | $0.00 | $203.05 | $36,965.37 |
| 40 | $36,965.37 | $849.83 | $0.00 | $209.01 | $38,024.21 |
| 41 | $38,024.21 | $849.83 | $0.00 | $214.99 | $39,089.03 |
| 42 | $39,089.03 | $849.83 | $0.00 | $221.02 | $40,159.88 |
| 43 | $40,159.88 | $849.83 | $0.00 | $227.07 | $41,236.78 |
| 44 | $41,236.78 | $849.83 | $0.00 | $233.16 | $42,319.77 |
| 45 | $42,319.77 | $849.83 | $0.00 | $239.28 | $43,408.88 |
| 46 | $43,408.88 | $849.83 | $0.00 | $245.44 | $44,504.15 |
| 47 | $44,504.15 | $849.83 | $0.00 | $251.63 | $45,605.61 |
| 48 | $45,605.61 | $849.83 | $0.00 | $257.86 | $46,713.30 |
| 49 | $46,713.30 | $849.83 | $0.00 | $264.12 | $47,827.25 |
| 50 | $47,827.25 | $849.83 | $0.00 | $270.42 | $48,947.50 |
| 51 | $48,947.50 | $849.83 | $0.00 | $276.76 | $50,074.09 |
| 52 | $50,074.09 | $849.83 | $0.00 | $283.13 | $51,207.05 |
| 53 | $51,207.05 | $849.83 | $0.00 | $289.53 | $52,346.41 |
| 54 | $52,346.41 | $849.83 | $0.00 | $295.97 | $53,492.21 |
| 55 | $53,492.21 | $849.83 | $0.00 | $302.45 | $54,644.49 |
| 56 | $54,644.49 | $849.83 | $0.00 | $308.97 | $55,803.29 |
| 57 | $55,803.29 | $849.83 | $0.00 | $315.52 | $56,968.64 |
| 58 | $56,968.64 | $849.83 | $0.00 | $322.11 | $58,140.58 |
| 59 | $58,140.58 | $849.83 | $0.00 | $328.74 | $59,319.15 |
| 60 | $59,319.15 | $849.83 | $0.00 | $335.40 | $60,504.38 |
| 61 | $60,504.38 | $849.83 | $0.00 | $342.10 | $61,696.31 |
| 62 | $61,696.31 | $849.83 | $0.00 | $348.84 | $62,894.98 |
| 63 | $62,894.98 | $849.83 | $0.00 | $355.62 | $64,100.43 |
| 64 | $64,100.43 | $849.83 | $0.00 | $362.43 | $65,312.69 |
| 65 | $65,312.69 | $849.83 | $0.00 | $369.29 | $66,531.81 |
| 66 | $66,531.81 | $849.83 | $0.00 | $376.18 | $67,757.82 |
| 67 | $67,757.82 | $849.83 | $0.00 | $383.11 | $68,990.76 |
| 68 | $68,990.76 | $849.83 | $0.00 | $390.08 | $70,230.67 |
| 69 | $70,230.67 | $849.83 | $0.00 | $397.09 | $71,477.59 |
| 70 | $71,477.59 | $849.83 | $0.00 | $404.14 | $72,731.56 |
| 71 | $72,731.56 | $849.83 | $0.00 | $411.23 | $73,992.62 |
| 72 | $73,992.62 | $849.83 | $0.00 | $418.37 | $75,260.82 |
| 73 | $75,260.82 | $849.83 | $0.00 | $425.54 | $76,536.19 |
| 74 | $76,536.19 | $849.83 | $0.00 | $432.75 | $77,818.77 |
| 75 | $77,818.77 | $849.83 | $0.00 | $440.00 | $79,108.60 |
| 76 | $79,108.60 | $849.83 | $0.00 | $447.29 | $80,405.72 |
| 77 | $80,405.72 | $849.83 | $0.00 | $454.63 | $81,710.18 |
| 78 | $81,710.18 | $849.83 | $0.00 | $462.00 | $83,022.01 |
| 79 | $83,022.01 | $849.83 | $0.00 | $469.42 | $84,341.26 |
| 80 | $84,341.26 | $849.83 | $0.00 | $476.88 | $85,667.97 |
| 81 | $85,667.97 | $849.83 | $0.00 | $484.38 | $87,002.18 |
| 82 | $87,002.18 | $849.83 | $0.00 | $491.92 | $88,343.93 |
| 83 | $88,343.93 | $849.83 | $0.00 | $499.51 | $89,693.27 |
| 84 | $89,693.27 | $849.83 | $0.00 | $507.14 | $91,050.24 |
| 85 | $91,050.24 | $849.83 | $0.00 | $514.81 | $92,414.88 |
| 86 | $92,414.88 | $849.83 | $0.00 | $522.53 | $93,787.24 |
| 87 | $93,787.24 | $849.83 | $0.00 | $530.29 | $95,167.36 |
| 88 | $95,167.36 | $849.83 | $0.00 | $538.09 | $96,555.28 |
| 89 | $96,555.28 | $849.83 | $0.00 | $545.94 | $97,951.05 |
| 90 | $97,951.05 | $849.83 | $0.00 | $553.83 | $99,354.71 |
| 91 | $99,354.71 | $849.83 | $0.00 | $561.77 | $100,766.31 |
| 92 | $100,766.31 | $849.83 | $0.00 | $569.75 | $102,185.89 |
| 93 | $102,185.89 | $849.83 | $0.00 | $577.77 | $103,613.49 |
| 94 | $103,613.49 | $849.83 | $0.00 | $585.85 | $105,049.17 |
| 95 | $105,049.17 | $849.83 | $0.00 | $593.96 | $106,492.96 |
| 96 | $106,492.96 | $849.83 | $0.00 | $602.13 | $107,944.92 |
| 97 | $107,944.92 | $849.83 | $0.00 | $610.34 | $109,405.09 |
| 98 | $109,405.09 | $849.83 | $0.00 | $618.59 | $110,873.51 |
| 99 | $110,873.51 | $849.83 | $0.00 | $626.89 | $112,350.23 |
| 100 | $112,350.23 | $849.83 | $0.00 | $635.24 | $113,835.30 |
| 101 | $113,835.30 | $849.83 | $0.00 | $643.64 | $115,328.77 |
| 102 | $115,328.77 | $849.83 | $0.00 | $652.09 | $116,830.69 |
| 103 | $116,830.69 | $849.83 | $0.00 | $660.58 | $118,341.10 |
| 104 | $118,341.10 | $849.83 | $0.00 | $669.12 | $119,860.05 |
| 105 | $119,860.05 | $849.83 | $0.00 | $677.71 | $121,387.59 |
| 106 | $121,387.59 | $849.83 | $0.00 | $686.34 | $122,923.76 |
| 107 | $122,923.76 | $849.83 | $0.00 | $695.03 | $124,468.62 |
| 108 | $124,468.62 | $849.83 | $0.00 | $703.76 | $126,022.21 |
| 109 | $126,022.21 | $849.83 | $0.00 | $712.55 | $127,584.59 |
| 110 | $127,584.59 | $849.83 | $0.00 | $721.38 | $129,155.80 |
| 111 | $129,155.80 | $849.83 | $0.00 | $730.27 | $130,735.90 |
| 112 | $130,735.90 | $849.83 | $0.00 | $739.20 | $132,324.93 |
| 113 | $132,324.93 | $849.83 | $0.00 | $748.18 | $133,922.94 |
| 114 | $133,922.94 | $849.83 | $0.00 | $757.22 | $135,529.99 |
| 115 | $135,529.99 | $849.83 | $0.00 | $766.31 | $137,146.13 |
| 116 | $137,146.13 | $849.83 | $0.00 | $775.44 | $138,771.40 |
| 117 | $138,771.40 | $849.83 | $0.00 | $784.63 | $140,405.86 |
| 118 | $140,405.86 | $849.83 | $0.00 | $793.88 | $142,049.57 |
| 119 | $142,049.57 | $849.83 | $0.00 | $803.17 | $143,702.57 |
| 120 | $143,702.57 | $849.83 | $0.00 | $812.52 | $145,364.92 |
| 121 | $145,364.92 | $849.83 | $0.00 | $821.91 | $147,036.66 |
| 122 | $147,036.66 | $849.83 | $0.00 | $831.37 | $148,717.86 |
| 123 | $148,717.86 | $849.83 | $0.00 | $840.87 | $150,408.56 |
| 124 | $150,408.56 | $849.83 | $0.00 | $850.43 | $152,108.82 |
| 125 | $152,108.82 | $849.83 | $0.00 | $860.05 | $153,818.70 |
| 126 | $153,818.70 | $849.83 | $0.00 | $869.71 | $155,538.24 |
| 127 | $155,538.24 | $849.83 | $0.00 | $879.44 | $157,267.51 |
| 128 | $157,267.51 | $849.83 | $0.00 | $889.21 | $159,006.55 |
| 129 | $159,006.55 | $849.83 | $0.00 | $899.05 | $160,755.43 |
| 130 | $160,755.43 | $849.83 | $0.00 | $908.93 | $162,514.19 |
| 131 | $162,514.19 | $849.83 | $0.00 | $918.88 | $164,282.90 |
| 132 | $164,282.90 | $849.83 | $0.00 | $928.88 | $166,061.61 |
| 133 | $166,061.61 | $849.83 | $0.00 | $938.94 | $167,850.38 |
| 134 | $167,850.38 | $849.83 | $0.00 | $949.05 | $169,649.26 |
| 135 | $169,649.26 | $849.83 | $0.00 | $959.22 | $171,458.31 |
| 136 | $171,458.31 | $849.83 | $0.00 | $969.45 | $173,277.59 |
| 137 | $173,277.59 | $849.83 | $0.00 | $979.74 | $175,107.16 |
| 138 | $175,107.16 | $849.83 | $0.00 | $990.08 | $176,947.07 |
| 139 | $176,947.07 | $849.83 | $0.00 | $1,000.48 | $178,797.38 |
| 140 | $178,797.38 | $849.83 | $0.00 | $1,010.95 | $180,658.16 |
| 141 | $180,658.16 | $849.83 | $0.00 | $1,021.47 | $182,529.46 |
| 142 | $182,529.46 | $849.83 | $0.00 | $1,032.05 | $184,411.34 |
| 143 | $184,411.34 | $849.83 | $0.00 | $1,042.69 | $186,303.86 |
| 144 | $186,303.86 | $849.83 | $0.00 | $1,053.39 | $188,207.08 |
| 145 | $188,207.08 | $849.83 | $0.00 | $1,064.15 | $190,121.06 |
| 146 | $190,121.06 | $849.83 | $0.00 | $1,074.97 | $192,045.86 |
| 147 | $192,045.86 | $849.83 | $0.00 | $1,085.86 | $193,981.55 |
| 148 | $193,981.55 | $849.83 | $0.00 | $1,096.80 | $195,928.18 |
| 149 | $195,928.18 | $849.83 | $0.00 | $1,107.81 | $197,885.82 |
| 150 | $197,885.82 | $849.83 | $0.00 | $1,118.88 | $199,854.53 |
| 151 | $199,854.53 | $849.83 | $0.00 | $1,130.01 | $201,834.37 |
| 152 | $201,834.37 | $849.83 | $0.00 | $1,141.20 | $203,825.40 |
| 153 | $203,825.40 | $849.83 | $0.00 | $1,152.46 | $205,827.69 |
| 154 | $205,827.69 | $849.83 | $0.00 | $1,163.78 | $207,841.30 |
| 155 | $207,841.30 | $849.83 | $0.00 | $1,175.16 | $209,866.29 |
| 156 | $209,866.29 | $849.83 | $0.00 | $1,186.61 | $211,902.73 |
| 157 | $211,902.73 | $849.83 | $0.00 | $1,198.13 | $213,950.69 |
| 158 | $213,950.69 | $849.83 | $0.00 | $1,209.71 | $216,010.23 |
| 159 | $216,010.23 | $849.83 | $0.00 | $1,221.35 | $218,081.41 |
| 160 | $218,081.41 | $849.83 | $0.00 | $1,233.06 | $220,164.30 |
| 161 | $220,164.30 | $849.83 | $0.00 | $1,244.84 | $222,258.97 |
| 162 | $222,258.97 | $849.83 | $0.00 | $1,256.68 | $224,365.48 |
| 163 | $224,365.48 | $849.83 | $0.00 | $1,268.60 | $226,483.91 |
| 164 | $226,483.91 | $849.83 | $0.00 | $1,280.57 | $228,614.31 |
| 165 | $228,614.31 | $849.83 | $0.00 | $1,292.62 | $230,756.76 |
| 166 | $230,756.76 | $849.83 | $0.00 | $1,304.73 | $232,911.32 |
| 167 | $232,911.32 | $849.83 | $0.00 | $1,316.91 | $235,078.06 |
| 168 | $235,078.06 | $849.83 | $0.00 | $1,329.17 | $237,257.06 |
| 169 | $237,257.06 | $849.83 | $0.00 | $1,341.49 | $239,448.38 |
| 170 | $239,448.38 | $849.83 | $0.00 | $1,353.88 | $241,652.09 |
| 171 | $241,652.09 | $849.83 | $0.00 | $1,366.34 | $243,868.26 |
| 172 | $243,868.26 | $849.83 | $0.00 | $1,378.87 | $246,096.96 |
| 173 | $246,096.96 | $849.83 | $0.00 | $1,391.47 | $248,338.26 |
| 174 | $248,338.26 | $849.83 | $0.00 | $1,404.14 | $250,592.23 |
| 175 | $250,592.23 | $849.83 | $0.00 | $1,416.88 | $252,858.94 |
| 176 | $252,858.94 | $849.83 | $0.00 | $1,429.70 | $255,138.47 |
| 177 | $255,138.47 | $849.83 | $0.00 | $1,442.59 | $257,430.89 |
| 178 | $257,430.89 | $849.83 | $0.00 | $1,455.55 | $259,736.27 |
| 179 | $259,736.27 | $849.83 | $0.00 | $1,468.59 | $262,054.69 |
| 180 | $262,054.69 | $849.83 | $0.00 | $1,481.70 | $264,386.22 |
| 181 | $264,386.22 | $849.83 | $0.00 | $1,494.88 | $266,730.93 |
| 182 | $266,730.93 | $849.83 | $0.00 | $1,508.14 | $269,088.90 |
| 183 | $269,088.90 | $849.83 | $0.00 | $1,521.47 | $271,460.20 |
| 184 | $271,460.20 | $849.83 | $0.00 | $1,534.88 | $273,844.91 |
| 185 | $273,844.91 | $849.83 | $0.00 | $1,548.36 | $276,243.10 |
| 186 | $276,243.10 | $849.83 | $0.00 | $1,561.92 | $278,654.85 |
| 187 | $278,654.85 | $849.83 | $0.00 | $1,575.56 | $281,080.24 |
| 188 | $281,080.24 | $849.83 | $0.00 | $1,589.27 | $283,519.34 |
| 189 | $283,519.34 | $849.83 | $0.00 | $1,603.06 | $285,972.23 |
| 190 | $285,972.23 | $849.83 | $0.00 | $1,616.93 | $288,438.99 |
| 191 | $288,438.99 | $849.83 | $0.00 | $1,630.88 | $290,919.70 |
| 192 | $290,919.70 | $849.83 | $0.00 | $1,644.90 | $293,414.43 |
| 193 | $293,414.43 | $849.83 | $0.00 | $1,659.01 | $295,923.27 |
| 194 | $295,923.27 | $849.83 | $0.00 | $1,673.19 | $298,446.29 |
| 195 | $298,446.29 | $849.83 | $0.00 | $1,687.46 | $300,983.58 |
| 196 | $300,983.58 | $849.83 | $0.00 | $1,701.80 | $303,535.21 |
| 197 | $303,535.21 | $849.83 | $0.00 | $1,716.23 | $306,101.27 |
| 198 | $306,101.27 | $849.83 | $0.00 | $1,730.74 | $308,681.84 |
| 199 | $308,681.84 | $849.83 | $0.00 | $1,745.33 | $311,277.00 |
| 200 | $311,277.00 | $849.83 | $0.00 | $1,760.01 | $313,886.84 |
| 201 | $313,886.84 | $849.83 | $0.00 | $1,774.76 | $316,511.43 |
| 202 | $316,511.43 | $849.83 | $0.00 | $1,789.60 | $319,150.86 |
| 203 | $319,150.86 | $849.83 | $0.00 | $1,804.53 | $321,805.22 |
| 204 | $321,805.22 | $849.83 | $0.00 | $1,819.53 | $324,474.58 |
| 205 | $324,474.58 | $849.83 | $0.00 | $1,834.63 | $327,159.04 |
| 206 | $327,159.04 | $849.83 | $0.00 | $1,849.80 | $329,858.67 |
| 207 | $329,858.67 | $849.83 | $0.00 | $1,865.07 | $332,573.57 |
| 208 | $332,573.57 | $849.83 | $0.00 | $1,880.42 | $335,303.82 |
| 209 | $335,303.82 | $849.83 | $0.00 | $1,895.86 | $338,049.51 |
| 210 | $338,049.51 | $849.83 | $0.00 | $1,911.38 | $340,810.72 |
| 211 | $340,810.72 | $849.83 | $0.00 | $1,926.99 | $343,587.54 |
| 212 | $343,587.54 | $849.83 | $0.00 | $1,942.69 | $346,380.06 |
| 213 | $346,380.06 | $849.83 | $0.00 | $1,958.48 | $349,188.37 |
| 214 | $349,188.37 | $849.83 | $0.00 | $1,974.36 | $352,012.56 |
| 215 | $352,012.56 | $849.83 | $0.00 | $1,990.33 | $354,852.72 |
| 216 | $354,852.72 | $849.83 | $0.00 | $2,006.39 | $357,708.94 |
| 217 | $357,708.94 | $849.83 | $99,634.04 | $2,022.54 | $260,947.27 |
| 218 | $260,947.27 | $849.83 | $0.00 | $1,475.43 | $263,272.53 |
| 219 | $263,272.53 | $849.83 | $0.00 | $1,488.58 | $265,610.94 |
| 220 | $265,610.94 | $849.83 | $0.00 | $1,501.80 | $267,962.57 |
| 221 | $267,962.57 | $849.83 | $0.00 | $1,515.10 | $270,327.50 |
| 222 | $270,327.50 | $849.83 | $0.00 | $1,528.47 | $272,705.80 |
| 223 | $272,705.80 | $849.83 | $0.00 | $1,541.92 | $275,097.55 |
| 224 | $275,097.55 | $849.83 | $0.00 | $1,555.44 | $277,502.82 |
| 225 | $277,502.82 | $849.83 | $0.00 | $1,569.04 | $279,921.69 |
| 226 | $279,921.69 | $849.83 | $0.00 | $1,582.72 | $282,354.24 |
| 227 | $282,354.24 | $849.83 | $0.00 | $1,596.47 | $284,800.54 |
| 228 | $284,800.54 | $849.83 | $0.00 | $1,610.30 | $287,260.67 |
| 229 | $287,260.67 | $849.83 | $104,615.74 | $1,624.21 | $185,118.97 |
| 230 | $185,118.97 | $849.83 | $0.00 | $1,046.69 | $187,015.49 |
| 231 | $187,015.49 | $849.83 | $0.00 | $1,057.41 | $188,922.73 |
| 232 | $188,922.73 | $849.83 | $0.00 | $1,068.20 | $190,840.76 |
| 233 | $190,840.76 | $849.83 | $0.00 | $1,079.04 | $192,769.63 |
| 234 | $192,769.63 | $849.83 | $0.00 | $1,089.95 | $194,709.41 |
| 235 | $194,709.41 | $849.83 | $0.00 | $1,100.92 | $196,660.16 |
| 236 | $196,660.16 | $849.83 | $0.00 | $1,111.95 | $198,621.94 |
| 237 | $198,621.94 | $849.83 | $0.00 | $1,123.04 | $200,594.81 |
| 238 | $200,594.81 | $849.83 | $0.00 | $1,134.19 | $202,578.83 |
| 239 | $202,578.83 | $849.83 | $0.00 | $1,145.41 | $204,574.07 |
| 240 | $204,574.07 | $849.83 | $0.00 | $1,156.69 | $206,580.59 |
| 241 | $206,580.59 | $849.83 | $109,846.52 | $1,168.04 | $98,751.94 |
| 242 | $98,751.94 | $849.83 | $0.00 | $558.36 | $100,160.13 |
| 243 | $100,160.13 | $849.83 | $0.00 | $566.32 | $101,576.28 |
| 244 | $101,576.28 | $849.83 | $0.00 | $574.33 | $103,000.44 |
| 245 | $103,000.44 | $849.83 | $0.00 | $582.38 | $104,432.65 |
| 246 | $104,432.65 | $849.83 | $0.00 | $590.48 | $105,872.96 |
| 247 | $105,872.96 | $849.83 | $0.00 | $598.62 | $107,321.41 |
| 248 | $107,321.41 | $849.83 | $0.00 | $606.81 | $108,778.05 |
| 249 | $108,778.05 | $849.83 | $0.00 | $615.05 | $110,242.93 |
| 250 | $110,242.93 | $849.83 | $0.00 | $623.33 | $111,716.09 |
| 251 | $111,716.09 | $849.83 | $0.00 | $631.66 | $113,197.58 |
| 252 | $113,197.58 | $849.83 | $0.00 | $640.04 | $114,687.45 |
| 253 | $114,687.45 | $0.00 | $115,338.85 | $648.46 | ($2.94) |