| Estimated Annual Cost in 2042 | $108,446 |
| Monthly savings required | $857 |
How much will it cost to send your child to Delaware State University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $433,783.86 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $857.07 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 | $28,906.00 |
| 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 Delaware State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $857.07 | $0.00 | $0.00 | $857.07 |
| 2 | $857.07 | $857.07 | $0.00 | $4.85 | $1,718.99 |
| 3 | $1,718.99 | $857.07 | $0.00 | $9.72 | $2,585.78 |
| 4 | $2,585.78 | $857.07 | $0.00 | $14.62 | $3,457.47 |
| 5 | $3,457.47 | $857.07 | $0.00 | $19.55 | $4,334.09 |
| 6 | $4,334.09 | $857.07 | $0.00 | $24.51 | $5,215.67 |
| 7 | $5,215.67 | $857.07 | $0.00 | $29.49 | $6,102.23 |
| 8 | $6,102.23 | $857.07 | $0.00 | $34.50 | $6,993.80 |
| 9 | $6,993.80 | $857.07 | $0.00 | $39.54 | $7,890.41 |
| 10 | $7,890.41 | $857.07 | $0.00 | $44.61 | $8,792.09 |
| 11 | $8,792.09 | $857.07 | $0.00 | $49.71 | $9,698.87 |
| 12 | $9,698.87 | $857.07 | $0.00 | $54.84 | $10,610.78 |
| 13 | $10,610.78 | $857.07 | $0.00 | $59.99 | $11,527.84 |
| 14 | $11,527.84 | $857.07 | $0.00 | $65.18 | $12,450.09 |
| 15 | $12,450.09 | $857.07 | $0.00 | $70.39 | $13,377.55 |
| 16 | $13,377.55 | $857.07 | $0.00 | $75.64 | $14,310.26 |
| 17 | $14,310.26 | $857.07 | $0.00 | $80.91 | $15,248.24 |
| 18 | $15,248.24 | $857.07 | $0.00 | $86.22 | $16,191.53 |
| 19 | $16,191.53 | $857.07 | $0.00 | $91.55 | $17,140.15 |
| 20 | $17,140.15 | $857.07 | $0.00 | $96.91 | $18,094.13 |
| 21 | $18,094.13 | $857.07 | $0.00 | $102.31 | $19,053.51 |
| 22 | $19,053.51 | $857.07 | $0.00 | $107.73 | $20,018.31 |
| 23 | $20,018.31 | $857.07 | $0.00 | $113.19 | $20,988.57 |
| 24 | $20,988.57 | $857.07 | $0.00 | $118.67 | $21,964.31 |
| 25 | $21,964.31 | $857.07 | $0.00 | $124.19 | $22,945.57 |
| 26 | $22,945.57 | $857.07 | $0.00 | $129.74 | $23,932.38 |
| 27 | $23,932.38 | $857.07 | $0.00 | $135.32 | $24,924.77 |
| 28 | $24,924.77 | $857.07 | $0.00 | $140.93 | $25,922.77 |
| 29 | $25,922.77 | $857.07 | $0.00 | $146.57 | $26,926.41 |
| 30 | $26,926.41 | $857.07 | $0.00 | $152.25 | $27,935.73 |
| 31 | $27,935.73 | $857.07 | $0.00 | $157.95 | $28,950.75 |
| 32 | $28,950.75 | $857.07 | $0.00 | $163.69 | $29,971.51 |
| 33 | $29,971.51 | $857.07 | $0.00 | $169.46 | $30,998.04 |
| 34 | $30,998.04 | $857.07 | $0.00 | $175.27 | $32,030.38 |
| 35 | $32,030.38 | $857.07 | $0.00 | $181.10 | $33,068.55 |
| 36 | $33,068.55 | $857.07 | $0.00 | $186.97 | $34,112.59 |
| 37 | $34,112.59 | $857.07 | $0.00 | $192.88 | $35,162.54 |
| 38 | $35,162.54 | $857.07 | $0.00 | $198.81 | $36,218.42 |
| 39 | $36,218.42 | $857.07 | $0.00 | $204.78 | $37,280.27 |
| 40 | $37,280.27 | $857.07 | $0.00 | $210.79 | $38,348.13 |
| 41 | $38,348.13 | $857.07 | $0.00 | $216.83 | $39,422.03 |
| 42 | $39,422.03 | $857.07 | $0.00 | $222.90 | $40,502.00 |
| 43 | $40,502.00 | $857.07 | $0.00 | $229.00 | $41,588.07 |
| 44 | $41,588.07 | $857.07 | $0.00 | $235.14 | $42,680.28 |
| 45 | $42,680.28 | $857.07 | $0.00 | $241.32 | $43,778.67 |
| 46 | $43,778.67 | $857.07 | $0.00 | $247.53 | $44,883.27 |
| 47 | $44,883.27 | $857.07 | $0.00 | $253.78 | $45,994.12 |
| 48 | $45,994.12 | $857.07 | $0.00 | $260.06 | $47,111.25 |
| 49 | $47,111.25 | $857.07 | $0.00 | $266.37 | $48,234.69 |
| 50 | $48,234.69 | $857.07 | $0.00 | $272.73 | $49,364.49 |
| 51 | $49,364.49 | $857.07 | $0.00 | $279.11 | $50,500.67 |
| 52 | $50,500.67 | $857.07 | $0.00 | $285.54 | $51,643.28 |
| 53 | $51,643.28 | $857.07 | $0.00 | $292.00 | $52,792.35 |
| 54 | $52,792.35 | $857.07 | $0.00 | $298.50 | $53,947.92 |
| 55 | $53,947.92 | $857.07 | $0.00 | $305.03 | $55,110.02 |
| 56 | $55,110.02 | $857.07 | $0.00 | $311.60 | $56,278.69 |
| 57 | $56,278.69 | $857.07 | $0.00 | $318.21 | $57,453.97 |
| 58 | $57,453.97 | $857.07 | $0.00 | $324.85 | $58,635.89 |
| 59 | $58,635.89 | $857.07 | $0.00 | $331.54 | $59,824.50 |
| 60 | $59,824.50 | $857.07 | $0.00 | $338.26 | $61,019.83 |
| 61 | $61,019.83 | $857.07 | $0.00 | $345.01 | $62,221.91 |
| 62 | $62,221.91 | $857.07 | $0.00 | $351.81 | $63,430.79 |
| 63 | $63,430.79 | $857.07 | $0.00 | $358.65 | $64,646.51 |
| 64 | $64,646.51 | $857.07 | $0.00 | $365.52 | $65,869.10 |
| 65 | $65,869.10 | $857.07 | $0.00 | $372.43 | $67,098.60 |
| 66 | $67,098.60 | $857.07 | $0.00 | $379.39 | $68,335.06 |
| 67 | $68,335.06 | $857.07 | $0.00 | $386.38 | $69,578.51 |
| 68 | $69,578.51 | $857.07 | $0.00 | $393.41 | $70,828.99 |
| 69 | $70,828.99 | $857.07 | $0.00 | $400.48 | $72,086.54 |
| 70 | $72,086.54 | $857.07 | $0.00 | $407.59 | $73,351.20 |
| 71 | $73,351.20 | $857.07 | $0.00 | $414.74 | $74,623.01 |
| 72 | $74,623.01 | $857.07 | $0.00 | $421.93 | $75,902.01 |
| 73 | $75,902.01 | $857.07 | $0.00 | $429.16 | $77,188.24 |
| 74 | $77,188.24 | $857.07 | $0.00 | $436.43 | $78,481.74 |
| 75 | $78,481.74 | $857.07 | $0.00 | $443.75 | $79,782.56 |
| 76 | $79,782.56 | $857.07 | $0.00 | $451.10 | $81,090.73 |
| 77 | $81,090.73 | $857.07 | $0.00 | $458.50 | $82,406.30 |
| 78 | $82,406.30 | $857.07 | $0.00 | $465.94 | $83,729.31 |
| 79 | $83,729.31 | $857.07 | $0.00 | $473.42 | $85,059.80 |
| 80 | $85,059.80 | $857.07 | $0.00 | $480.94 | $86,397.81 |
| 81 | $86,397.81 | $857.07 | $0.00 | $488.51 | $87,743.39 |
| 82 | $87,743.39 | $857.07 | $0.00 | $496.11 | $89,096.57 |
| 83 | $89,096.57 | $857.07 | $0.00 | $503.76 | $90,457.40 |
| 84 | $90,457.40 | $857.07 | $0.00 | $511.46 | $91,825.93 |
| 85 | $91,825.93 | $857.07 | $0.00 | $519.20 | $93,202.20 |
| 86 | $93,202.20 | $857.07 | $0.00 | $526.98 | $94,586.25 |
| 87 | $94,586.25 | $857.07 | $0.00 | $534.80 | $95,978.12 |
| 88 | $95,978.12 | $857.07 | $0.00 | $542.67 | $97,377.86 |
| 89 | $97,377.86 | $857.07 | $0.00 | $550.59 | $98,785.52 |
| 90 | $98,785.52 | $857.07 | $0.00 | $558.55 | $100,201.14 |
| 91 | $100,201.14 | $857.07 | $0.00 | $566.55 | $101,624.76 |
| 92 | $101,624.76 | $857.07 | $0.00 | $574.60 | $103,056.43 |
| 93 | $103,056.43 | $857.07 | $0.00 | $582.70 | $104,496.20 |
| 94 | $104,496.20 | $857.07 | $0.00 | $590.84 | $105,944.11 |
| 95 | $105,944.11 | $857.07 | $0.00 | $599.02 | $107,400.20 |
| 96 | $107,400.20 | $857.07 | $0.00 | $607.26 | $108,864.53 |
| 97 | $108,864.53 | $857.07 | $0.00 | $615.54 | $110,337.14 |
| 98 | $110,337.14 | $857.07 | $0.00 | $623.86 | $111,818.07 |
| 99 | $111,818.07 | $857.07 | $0.00 | $632.24 | $113,307.38 |
| 100 | $113,307.38 | $857.07 | $0.00 | $640.66 | $114,805.11 |
| 101 | $114,805.11 | $857.07 | $0.00 | $649.12 | $116,311.30 |
| 102 | $116,311.30 | $857.07 | $0.00 | $657.64 | $117,826.01 |
| 103 | $117,826.01 | $857.07 | $0.00 | $666.21 | $119,349.29 |
| 104 | $119,349.29 | $857.07 | $0.00 | $674.82 | $120,881.18 |
| 105 | $120,881.18 | $857.07 | $0.00 | $683.48 | $122,421.73 |
| 106 | $122,421.73 | $857.07 | $0.00 | $692.19 | $123,970.99 |
| 107 | $123,970.99 | $857.07 | $0.00 | $700.95 | $125,529.01 |
| 108 | $125,529.01 | $857.07 | $0.00 | $709.76 | $127,095.84 |
| 109 | $127,095.84 | $857.07 | $0.00 | $718.62 | $128,671.53 |
| 110 | $128,671.53 | $857.07 | $0.00 | $727.53 | $130,256.13 |
| 111 | $130,256.13 | $857.07 | $0.00 | $736.49 | $131,849.69 |
| 112 | $131,849.69 | $857.07 | $0.00 | $745.50 | $133,452.26 |
| 113 | $133,452.26 | $857.07 | $0.00 | $754.56 | $135,063.89 |
| 114 | $135,063.89 | $857.07 | $0.00 | $763.67 | $136,684.63 |
| 115 | $136,684.63 | $857.07 | $0.00 | $772.83 | $138,314.53 |
| 116 | $138,314.53 | $857.07 | $0.00 | $782.05 | $139,953.65 |
| 117 | $139,953.65 | $857.07 | $0.00 | $791.32 | $141,602.04 |
| 118 | $141,602.04 | $857.07 | $0.00 | $800.64 | $143,259.75 |
| 119 | $143,259.75 | $857.07 | $0.00 | $810.01 | $144,926.83 |
| 120 | $144,926.83 | $857.07 | $0.00 | $819.44 | $146,603.34 |
| 121 | $146,603.34 | $857.07 | $0.00 | $828.92 | $148,289.33 |
| 122 | $148,289.33 | $857.07 | $0.00 | $838.45 | $149,984.85 |
| 123 | $149,984.85 | $857.07 | $0.00 | $848.04 | $151,689.96 |
| 124 | $151,689.96 | $857.07 | $0.00 | $857.68 | $153,404.71 |
| 125 | $153,404.71 | $857.07 | $0.00 | $867.37 | $155,129.15 |
| 126 | $155,129.15 | $857.07 | $0.00 | $877.12 | $156,863.34 |
| 127 | $156,863.34 | $857.07 | $0.00 | $886.93 | $158,607.34 |
| 128 | $158,607.34 | $857.07 | $0.00 | $896.79 | $160,361.20 |
| 129 | $160,361.20 | $857.07 | $0.00 | $906.71 | $162,124.98 |
| 130 | $162,124.98 | $857.07 | $0.00 | $916.68 | $163,898.73 |
| 131 | $163,898.73 | $857.07 | $0.00 | $926.71 | $165,682.51 |
| 132 | $165,682.51 | $857.07 | $0.00 | $936.79 | $167,476.37 |
| 133 | $167,476.37 | $857.07 | $0.00 | $946.94 | $169,280.38 |
| 134 | $169,280.38 | $857.07 | $0.00 | $957.14 | $171,094.59 |
| 135 | $171,094.59 | $857.07 | $0.00 | $967.39 | $172,919.05 |
| 136 | $172,919.05 | $857.07 | $0.00 | $977.71 | $174,753.83 |
| 137 | $174,753.83 | $857.07 | $0.00 | $988.08 | $176,598.98 |
| 138 | $176,598.98 | $857.07 | $0.00 | $998.52 | $178,454.57 |
| 139 | $178,454.57 | $857.07 | $0.00 | $1,009.01 | $180,320.65 |
| 140 | $180,320.65 | $857.07 | $0.00 | $1,019.56 | $182,197.28 |
| 141 | $182,197.28 | $857.07 | $0.00 | $1,030.17 | $184,084.52 |
| 142 | $184,084.52 | $857.07 | $0.00 | $1,040.84 | $185,982.43 |
| 143 | $185,982.43 | $857.07 | $0.00 | $1,051.57 | $187,891.07 |
| 144 | $187,891.07 | $857.07 | $0.00 | $1,062.36 | $189,810.50 |
| 145 | $189,810.50 | $857.07 | $0.00 | $1,073.22 | $191,740.79 |
| 146 | $191,740.79 | $857.07 | $0.00 | $1,084.13 | $193,681.99 |
| 147 | $193,681.99 | $857.07 | $0.00 | $1,095.11 | $195,634.17 |
| 148 | $195,634.17 | $857.07 | $0.00 | $1,106.14 | $197,597.38 |
| 149 | $197,597.38 | $857.07 | $0.00 | $1,117.24 | $199,571.69 |
| 150 | $199,571.69 | $857.07 | $0.00 | $1,128.41 | $201,557.17 |
| 151 | $201,557.17 | $857.07 | $0.00 | $1,139.63 | $203,553.87 |
| 152 | $203,553.87 | $857.07 | $0.00 | $1,150.92 | $205,561.86 |
| 153 | $205,561.86 | $857.07 | $0.00 | $1,162.28 | $207,581.21 |
| 154 | $207,581.21 | $857.07 | $0.00 | $1,173.69 | $209,611.97 |
| 155 | $209,611.97 | $857.07 | $0.00 | $1,185.18 | $211,654.22 |
| 156 | $211,654.22 | $857.07 | $0.00 | $1,196.72 | $213,708.01 |
| 157 | $213,708.01 | $857.07 | $0.00 | $1,208.34 | $215,773.42 |
| 158 | $215,773.42 | $857.07 | $0.00 | $1,220.01 | $217,850.50 |
| 159 | $217,850.50 | $857.07 | $0.00 | $1,231.76 | $219,939.33 |
| 160 | $219,939.33 | $857.07 | $0.00 | $1,243.57 | $222,039.97 |
| 161 | $222,039.97 | $857.07 | $0.00 | $1,255.45 | $224,152.49 |
| 162 | $224,152.49 | $857.07 | $0.00 | $1,267.39 | $226,276.95 |
| 163 | $226,276.95 | $857.07 | $0.00 | $1,279.40 | $228,413.42 |
| 164 | $228,413.42 | $857.07 | $0.00 | $1,291.48 | $230,561.97 |
| 165 | $230,561.97 | $857.07 | $0.00 | $1,303.63 | $232,722.67 |
| 166 | $232,722.67 | $857.07 | $0.00 | $1,315.85 | $234,895.59 |
| 167 | $234,895.59 | $857.07 | $0.00 | $1,328.13 | $237,080.79 |
| 168 | $237,080.79 | $857.07 | $0.00 | $1,340.49 | $239,278.35 |
| 169 | $239,278.35 | $857.07 | $0.00 | $1,352.91 | $241,488.33 |
| 170 | $241,488.33 | $857.07 | $0.00 | $1,365.41 | $243,710.81 |
| 171 | $243,710.81 | $857.07 | $0.00 | $1,377.98 | $245,945.86 |
| 172 | $245,945.86 | $857.07 | $0.00 | $1,390.61 | $248,193.54 |
| 173 | $248,193.54 | $857.07 | $0.00 | $1,403.32 | $250,453.93 |
| 174 | $250,453.93 | $857.07 | $0.00 | $1,416.10 | $252,727.10 |
| 175 | $252,727.10 | $857.07 | $0.00 | $1,428.96 | $255,013.13 |
| 176 | $255,013.13 | $857.07 | $0.00 | $1,441.88 | $257,312.08 |
| 177 | $257,312.08 | $857.07 | $0.00 | $1,454.88 | $259,624.03 |
| 178 | $259,624.03 | $857.07 | $0.00 | $1,467.95 | $261,949.05 |
| 179 | $261,949.05 | $857.07 | $0.00 | $1,481.10 | $264,287.22 |
| 180 | $264,287.22 | $857.07 | $0.00 | $1,494.32 | $266,638.61 |
| 181 | $266,638.61 | $857.07 | $0.00 | $1,507.61 | $269,003.29 |
| 182 | $269,003.29 | $857.07 | $0.00 | $1,520.98 | $271,381.34 |
| 183 | $271,381.34 | $857.07 | $0.00 | $1,534.43 | $273,772.84 |
| 184 | $273,772.84 | $857.07 | $0.00 | $1,547.95 | $276,177.86 |
| 185 | $276,177.86 | $857.07 | $0.00 | $1,561.55 | $278,596.48 |
| 186 | $278,596.48 | $857.07 | $0.00 | $1,575.23 | $281,028.78 |
| 187 | $281,028.78 | $857.07 | $0.00 | $1,588.98 | $283,474.83 |
| 188 | $283,474.83 | $857.07 | $0.00 | $1,602.81 | $285,934.71 |
| 189 | $285,934.71 | $857.07 | $0.00 | $1,616.72 | $288,408.50 |
| 190 | $288,408.50 | $857.07 | $0.00 | $1,630.70 | $290,896.27 |
| 191 | $290,896.27 | $857.07 | $0.00 | $1,644.77 | $293,398.11 |
| 192 | $293,398.11 | $857.07 | $0.00 | $1,658.92 | $295,914.10 |
| 193 | $295,914.10 | $857.07 | $0.00 | $1,673.14 | $298,444.31 |
| 194 | $298,444.31 | $857.07 | $0.00 | $1,687.45 | $300,988.83 |
| 195 | $300,988.83 | $857.07 | $0.00 | $1,701.83 | $303,547.73 |
| 196 | $303,547.73 | $857.07 | $0.00 | $1,716.30 | $306,121.10 |
| 197 | $306,121.10 | $857.07 | $0.00 | $1,730.85 | $308,709.02 |
| 198 | $308,709.02 | $857.07 | $0.00 | $1,745.49 | $311,311.58 |
| 199 | $311,311.58 | $857.07 | $0.00 | $1,760.20 | $313,928.85 |
| 200 | $313,928.85 | $857.07 | $0.00 | $1,775.00 | $316,560.92 |
| 201 | $316,560.92 | $857.07 | $0.00 | $1,789.88 | $319,207.87 |
| 202 | $319,207.87 | $857.07 | $0.00 | $1,804.85 | $321,869.79 |
| 203 | $321,869.79 | $857.07 | $0.00 | $1,819.90 | $324,546.76 |
| 204 | $324,546.76 | $857.07 | $0.00 | $1,835.03 | $327,238.86 |
| 205 | $327,238.86 | $857.07 | $0.00 | $1,850.26 | $329,946.19 |
| 206 | $329,946.19 | $857.07 | $0.00 | $1,865.56 | $332,668.82 |
| 207 | $332,668.82 | $857.07 | $0.00 | $1,880.96 | $335,406.85 |
| 208 | $335,406.85 | $857.07 | $0.00 | $1,896.44 | $338,160.36 |
| 209 | $338,160.36 | $857.07 | $0.00 | $1,912.01 | $340,929.44 |
| 210 | $340,929.44 | $857.07 | $0.00 | $1,927.66 | $343,714.17 |
| 211 | $343,714.17 | $857.07 | $0.00 | $1,943.41 | $346,514.65 |
| 212 | $346,514.65 | $857.07 | $0.00 | $1,959.24 | $349,330.96 |
| 213 | $349,330.96 | $857.07 | $0.00 | $1,975.17 | $352,163.20 |
| 214 | $352,163.20 | $857.07 | $0.00 | $1,991.18 | $355,011.45 |
| 215 | $355,011.45 | $857.07 | $0.00 | $2,007.29 | $357,875.81 |
| 216 | $357,875.81 | $857.07 | $0.00 | $2,023.48 | $360,756.36 |
| 217 | $360,756.36 | $857.07 | $97,700.32 | $2,039.77 | $265,952.88 |
| 218 | $265,952.88 | $857.07 | $0.00 | $1,503.74 | $268,313.69 |
| 219 | $268,313.69 | $857.07 | $0.00 | $1,517.08 | $270,687.84 |
| 220 | $270,687.84 | $857.07 | $0.00 | $1,530.51 | $273,075.42 |
| 221 | $273,075.42 | $857.07 | $0.00 | $1,544.01 | $275,476.50 |
| 222 | $275,476.50 | $857.07 | $0.00 | $1,557.58 | $277,891.15 |
| 223 | $277,891.15 | $857.07 | $0.00 | $1,571.24 | $280,319.46 |
| 224 | $280,319.46 | $857.07 | $0.00 | $1,584.97 | $282,761.50 |
| 225 | $282,761.50 | $857.07 | $0.00 | $1,598.77 | $285,217.34 |
| 226 | $285,217.34 | $857.07 | $0.00 | $1,612.66 | $287,687.07 |
| 227 | $287,687.07 | $857.07 | $0.00 | $1,626.62 | $290,170.76 |
| 228 | $290,170.76 | $857.07 | $0.00 | $1,640.67 | $292,668.50 |
| 229 | $292,668.50 | $857.07 | $104,539.34 | $1,654.79 | $190,641.02 |
| 230 | $190,641.02 | $857.07 | $0.00 | $1,077.91 | $192,576.00 |
| 231 | $192,576.00 | $857.07 | $0.00 | $1,088.85 | $194,521.92 |
| 232 | $194,521.92 | $857.07 | $0.00 | $1,099.86 | $196,478.85 |
| 233 | $196,478.85 | $857.07 | $0.00 | $1,110.92 | $198,446.84 |
| 234 | $198,446.84 | $857.07 | $0.00 | $1,122.05 | $200,425.96 |
| 235 | $200,425.96 | $857.07 | $0.00 | $1,133.24 | $202,416.27 |
| 236 | $202,416.27 | $857.07 | $0.00 | $1,144.49 | $204,417.83 |
| 237 | $204,417.83 | $857.07 | $0.00 | $1,155.81 | $206,430.71 |
| 238 | $206,430.71 | $857.07 | $0.00 | $1,167.19 | $208,454.97 |
| 239 | $208,454.97 | $857.07 | $0.00 | $1,178.63 | $210,490.67 |
| 240 | $210,490.67 | $857.07 | $0.00 | $1,190.14 | $212,537.88 |
| 241 | $212,537.88 | $857.07 | $111,857.10 | $1,201.72 | $102,739.57 |
| 242 | $102,739.57 | $857.07 | $0.00 | $580.90 | $104,177.54 |
| 243 | $104,177.54 | $857.07 | $0.00 | $589.03 | $105,623.64 |
| 244 | $105,623.64 | $857.07 | $0.00 | $597.21 | $107,077.92 |
| 245 | $107,077.92 | $857.07 | $0.00 | $605.43 | $108,540.42 |
| 246 | $108,540.42 | $857.07 | $0.00 | $613.70 | $110,011.19 |
| 247 | $110,011.19 | $857.07 | $0.00 | $622.02 | $111,490.28 |
| 248 | $111,490.28 | $857.07 | $0.00 | $630.38 | $112,977.73 |
| 249 | $112,977.73 | $857.07 | $0.00 | $638.79 | $114,473.59 |
| 250 | $114,473.59 | $857.07 | $0.00 | $647.25 | $115,977.91 |
| 251 | $115,977.91 | $857.07 | $0.00 | $655.76 | $117,490.74 |
| 252 | $117,490.74 | $857.07 | $0.00 | $664.31 | $119,012.12 |
| 253 | $119,012.12 | $0.00 | $119,687.10 | $672.91 | -$2.07 |