How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $67,102 |
| Monthly savings required | $531 |
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 $268,407.34 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $531.17 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 | $25,876.00 |
| 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 Delaware State University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $531.17 | $0.00 | $0.00 | $531.17 |
| 2 | $531.17 | $531.17 | $0.00 | $3.00 | $1,065.34 |
| 3 | $1,065.34 | $531.17 | $0.00 | $6.02 | $1,602.53 |
| 4 | $1,602.53 | $531.17 | $0.00 | $9.06 | $2,142.76 |
| 5 | $2,142.76 | $531.17 | $0.00 | $12.12 | $2,686.05 |
| 6 | $2,686.05 | $531.17 | $0.00 | $15.19 | $3,232.41 |
| 7 | $3,232.41 | $531.17 | $0.00 | $18.28 | $3,781.86 |
| 8 | $3,781.86 | $531.17 | $0.00 | $21.38 | $4,334.41 |
| 9 | $4,334.41 | $531.17 | $0.00 | $24.51 | $4,890.09 |
| 10 | $4,890.09 | $531.17 | $0.00 | $27.65 | $5,448.91 |
| 11 | $5,448.91 | $531.17 | $0.00 | $30.81 | $6,010.89 |
| 12 | $6,010.89 | $531.17 | $0.00 | $33.99 | $6,576.05 |
| 13 | $6,576.05 | $531.17 | $0.00 | $37.18 | $7,144.40 |
| 14 | $7,144.40 | $531.17 | $0.00 | $40.40 | $7,715.97 |
| 15 | $7,715.97 | $531.17 | $0.00 | $43.63 | $8,290.77 |
| 16 | $8,290.77 | $531.17 | $0.00 | $46.88 | $8,868.82 |
| 17 | $8,868.82 | $531.17 | $0.00 | $50.15 | $9,450.14 |
| 18 | $9,450.14 | $531.17 | $0.00 | $53.43 | $10,034.74 |
| 19 | $10,034.74 | $531.17 | $0.00 | $56.74 | $10,622.65 |
| 20 | $10,622.65 | $531.17 | $0.00 | $60.06 | $11,213.88 |
| 21 | $11,213.88 | $531.17 | $0.00 | $63.40 | $11,808.45 |
| 22 | $11,808.45 | $531.17 | $0.00 | $66.77 | $12,406.39 |
| 23 | $12,406.39 | $531.17 | $0.00 | $70.15 | $13,007.71 |
| 24 | $13,007.71 | $531.17 | $0.00 | $73.55 | $13,612.43 |
| 25 | $13,612.43 | $531.17 | $0.00 | $76.97 | $14,220.57 |
| 26 | $14,220.57 | $531.17 | $0.00 | $80.41 | $14,832.15 |
| 27 | $14,832.15 | $531.17 | $0.00 | $83.86 | $15,447.18 |
| 28 | $15,447.18 | $531.17 | $0.00 | $87.34 | $16,065.69 |
| 29 | $16,065.69 | $531.17 | $0.00 | $90.84 | $16,687.70 |
| 30 | $16,687.70 | $531.17 | $0.00 | $94.35 | $17,313.22 |
| 31 | $17,313.22 | $531.17 | $0.00 | $97.89 | $17,942.28 |
| 32 | $17,942.28 | $531.17 | $0.00 | $101.45 | $18,574.90 |
| 33 | $18,574.90 | $531.17 | $0.00 | $105.03 | $19,211.10 |
| 34 | $19,211.10 | $531.17 | $0.00 | $108.62 | $19,850.89 |
| 35 | $19,850.89 | $531.17 | $0.00 | $112.24 | $20,494.30 |
| 36 | $20,494.30 | $531.17 | $0.00 | $115.88 | $21,141.35 |
| 37 | $21,141.35 | $531.17 | $0.00 | $119.54 | $21,792.06 |
| 38 | $21,792.06 | $531.17 | $0.00 | $123.22 | $22,446.45 |
| 39 | $22,446.45 | $531.17 | $0.00 | $126.92 | $23,104.54 |
| 40 | $23,104.54 | $531.17 | $0.00 | $130.64 | $23,766.35 |
| 41 | $23,766.35 | $531.17 | $0.00 | $134.38 | $24,431.90 |
| 42 | $24,431.90 | $531.17 | $0.00 | $138.14 | $25,101.21 |
| 43 | $25,101.21 | $531.17 | $0.00 | $141.93 | $25,774.31 |
| 44 | $25,774.31 | $531.17 | $0.00 | $145.73 | $26,451.21 |
| 45 | $26,451.21 | $531.17 | $0.00 | $149.56 | $27,131.94 |
| 46 | $27,131.94 | $531.17 | $0.00 | $153.41 | $27,816.52 |
| 47 | $27,816.52 | $531.17 | $0.00 | $157.28 | $28,504.97 |
| 48 | $28,504.97 | $531.17 | $0.00 | $161.17 | $29,197.31 |
| 49 | $29,197.31 | $531.17 | $0.00 | $165.09 | $29,893.57 |
| 50 | $29,893.57 | $531.17 | $0.00 | $169.02 | $30,593.76 |
| 51 | $30,593.76 | $531.17 | $0.00 | $172.98 | $31,297.91 |
| 52 | $31,297.91 | $531.17 | $0.00 | $176.96 | $32,006.04 |
| 53 | $32,006.04 | $531.17 | $0.00 | $180.97 | $32,718.18 |
| 54 | $32,718.18 | $531.17 | $0.00 | $184.99 | $33,434.34 |
| 55 | $33,434.34 | $531.17 | $0.00 | $189.04 | $34,154.55 |
| 56 | $34,154.55 | $531.17 | $0.00 | $193.11 | $34,878.83 |
| 57 | $34,878.83 | $531.17 | $0.00 | $197.21 | $35,607.21 |
| 58 | $35,607.21 | $531.17 | $0.00 | $201.33 | $36,339.71 |
| 59 | $36,339.71 | $531.17 | $0.00 | $205.47 | $37,076.35 |
| 60 | $37,076.35 | $531.17 | $0.00 | $209.64 | $37,817.16 |
| 61 | $37,817.16 | $531.17 | $0.00 | $213.82 | $38,562.15 |
| 62 | $38,562.15 | $531.17 | $0.00 | $218.04 | $39,311.36 |
| 63 | $39,311.36 | $531.17 | $0.00 | $222.27 | $40,064.80 |
| 64 | $40,064.80 | $531.17 | $0.00 | $226.53 | $40,822.50 |
| 65 | $40,822.50 | $531.17 | $0.00 | $230.82 | $41,584.49 |
| 66 | $41,584.49 | $531.17 | $0.00 | $235.12 | $42,350.78 |
| 67 | $42,350.78 | $531.17 | $0.00 | $239.46 | $43,121.41 |
| 68 | $43,121.41 | $531.17 | $0.00 | $243.81 | $43,896.39 |
| 69 | $43,896.39 | $531.17 | $0.00 | $248.20 | $44,675.76 |
| 70 | $44,675.76 | $531.17 | $0.00 | $252.60 | $45,459.53 |
| 71 | $45,459.53 | $531.17 | $0.00 | $257.03 | $46,247.73 |
| 72 | $46,247.73 | $531.17 | $0.00 | $261.49 | $47,040.39 |
| 73 | $47,040.39 | $531.17 | $0.00 | $265.97 | $47,837.53 |
| 74 | $47,837.53 | $531.17 | $0.00 | $270.48 | $48,639.18 |
| 75 | $48,639.18 | $531.17 | $0.00 | $275.01 | $49,445.36 |
| 76 | $49,445.36 | $531.17 | $0.00 | $279.57 | $50,256.10 |
| 77 | $50,256.10 | $531.17 | $0.00 | $284.16 | $51,071.43 |
| 78 | $51,071.43 | $531.17 | $0.00 | $288.77 | $51,891.37 |
| 79 | $51,891.37 | $531.17 | $0.00 | $293.40 | $52,715.94 |
| 80 | $52,715.94 | $531.17 | $0.00 | $298.06 | $53,545.17 |
| 81 | $53,545.17 | $531.17 | $0.00 | $302.75 | $54,379.09 |
| 82 | $54,379.09 | $531.17 | $0.00 | $307.47 | $55,217.73 |
| 83 | $55,217.73 | $531.17 | $0.00 | $312.21 | $56,061.11 |
| 84 | $56,061.11 | $531.17 | $0.00 | $316.98 | $56,909.26 |
| 85 | $56,909.26 | $531.17 | $0.00 | $321.77 | $57,762.20 |
| 86 | $57,762.20 | $531.17 | $0.00 | $326.60 | $58,619.97 |
| 87 | $58,619.97 | $531.17 | $0.00 | $331.45 | $59,482.59 |
| 88 | $59,482.59 | $531.17 | $0.00 | $336.32 | $60,350.08 |
| 89 | $60,350.08 | $531.17 | $0.00 | $341.23 | $61,222.48 |
| 90 | $61,222.48 | $531.17 | $0.00 | $346.16 | $62,099.81 |
| 91 | $62,099.81 | $531.17 | $0.00 | $351.12 | $62,982.10 |
| 92 | $62,982.10 | $531.17 | $0.00 | $356.11 | $63,869.38 |
| 93 | $63,869.38 | $531.17 | $0.00 | $361.13 | $64,761.68 |
| 94 | $64,761.68 | $531.17 | $0.00 | $366.17 | $65,659.02 |
| 95 | $65,659.02 | $531.17 | $0.00 | $371.25 | $66,561.44 |
| 96 | $66,561.44 | $531.17 | $0.00 | $376.35 | $67,468.96 |
| 97 | $67,468.96 | $531.17 | $0.00 | $381.48 | $68,381.61 |
| 98 | $68,381.61 | $531.17 | $0.00 | $386.64 | $69,299.42 |
| 99 | $69,299.42 | $531.17 | $0.00 | $391.83 | $70,222.42 |
| 100 | $70,222.42 | $531.17 | $0.00 | $397.05 | $71,150.64 |
| 101 | $71,150.64 | $531.17 | $0.00 | $402.30 | $72,084.11 |
| 102 | $72,084.11 | $531.17 | $0.00 | $407.57 | $73,022.85 |
| 103 | $73,022.85 | $531.17 | $0.00 | $412.88 | $73,966.90 |
| 104 | $73,966.90 | $531.17 | $0.00 | $418.22 | $74,916.29 |
| 105 | $74,916.29 | $531.17 | $0.00 | $423.59 | $75,871.05 |
| 106 | $75,871.05 | $531.17 | $0.00 | $428.99 | $76,831.21 |
| 107 | $76,831.21 | $531.17 | $0.00 | $434.41 | $77,796.79 |
| 108 | $77,796.79 | $531.17 | $0.00 | $439.87 | $78,767.83 |
| 109 | $78,767.83 | $531.17 | $0.00 | $445.36 | $79,744.36 |
| 110 | $79,744.36 | $531.17 | $0.00 | $450.89 | $80,726.42 |
| 111 | $80,726.42 | $531.17 | $0.00 | $456.44 | $81,714.03 |
| 112 | $81,714.03 | $531.17 | $0.00 | $462.02 | $82,707.22 |
| 113 | $82,707.22 | $531.17 | $0.00 | $467.64 | $83,706.03 |
| 114 | $83,706.03 | $531.17 | $0.00 | $473.29 | $84,710.49 |
| 115 | $84,710.49 | $531.17 | $0.00 | $478.97 | $85,720.63 |
| 116 | $85,720.63 | $531.17 | $0.00 | $484.68 | $86,736.48 |
| 117 | $86,736.48 | $531.17 | $0.00 | $490.42 | $87,758.07 |
| 118 | $87,758.07 | $531.17 | $0.00 | $496.20 | $88,785.44 |
| 119 | $88,785.44 | $531.17 | $0.00 | $502.01 | $89,818.62 |
| 120 | $89,818.62 | $531.17 | $0.00 | $507.85 | $90,857.64 |
| 121 | $90,857.64 | $531.17 | $0.00 | $513.72 | $91,902.53 |
| 122 | $91,902.53 | $531.17 | $0.00 | $519.63 | $92,953.33 |
| 123 | $92,953.33 | $531.17 | $0.00 | $525.57 | $94,010.07 |
| 124 | $94,010.07 | $531.17 | $0.00 | $531.55 | $95,072.79 |
| 125 | $95,072.79 | $531.17 | $0.00 | $537.56 | $96,141.52 |
| 126 | $96,141.52 | $531.17 | $0.00 | $543.60 | $97,216.29 |
| 127 | $97,216.29 | $531.17 | $0.00 | $549.68 | $98,297.14 |
| 128 | $98,297.14 | $531.17 | $0.00 | $555.79 | $99,384.10 |
| 129 | $99,384.10 | $531.17 | $0.00 | $561.93 | $100,477.20 |
| 130 | $100,477.20 | $531.17 | $0.00 | $568.11 | $101,576.48 |
| 131 | $101,576.48 | $531.17 | $0.00 | $574.33 | $102,681.98 |
| 132 | $102,681.98 | $531.17 | $0.00 | $580.58 | $103,793.73 |
| 133 | $103,793.73 | $531.17 | $0.00 | $586.86 | $104,911.76 |
| 134 | $104,911.76 | $531.17 | $0.00 | $593.19 | $106,036.12 |
| 135 | $106,036.12 | $531.17 | $0.00 | $599.54 | $107,166.83 |
| 136 | $107,166.83 | $531.17 | $0.00 | $605.94 | $108,303.94 |
| 137 | $108,303.94 | $531.17 | $0.00 | $612.37 | $109,447.48 |
| 138 | $109,447.48 | $531.17 | $0.00 | $618.83 | $110,597.48 |
| 139 | $110,597.48 | $531.17 | $0.00 | $625.33 | $111,753.98 |
| 140 | $111,753.98 | $531.17 | $0.00 | $631.87 | $112,917.02 |
| 141 | $112,917.02 | $531.17 | $0.00 | $638.45 | $114,086.64 |
| 142 | $114,086.64 | $531.17 | $0.00 | $645.06 | $115,262.87 |
| 143 | $115,262.87 | $531.17 | $0.00 | $651.71 | $116,445.75 |
| 144 | $116,445.75 | $531.17 | $0.00 | $658.40 | $117,635.32 |
| 145 | $117,635.32 | $531.17 | $0.00 | $665.13 | $118,831.62 |
| 146 | $118,831.62 | $531.17 | $0.00 | $671.89 | $120,034.68 |
| 147 | $120,034.68 | $531.17 | $0.00 | $678.69 | $121,244.54 |
| 148 | $121,244.54 | $531.17 | $0.00 | $685.53 | $122,461.24 |
| 149 | $122,461.24 | $531.17 | $0.00 | $692.41 | $123,684.82 |
| 150 | $123,684.82 | $531.17 | $0.00 | $699.33 | $124,915.32 |
| 151 | $124,915.32 | $531.17 | $0.00 | $706.29 | $126,152.78 |
| 152 | $126,152.78 | $531.17 | $0.00 | $713.29 | $127,397.24 |
| 153 | $127,397.24 | $531.17 | $0.00 | $720.32 | $128,648.73 |
| 154 | $128,648.73 | $531.17 | $0.00 | $727.40 | $129,907.30 |
| 155 | $129,907.30 | $531.17 | $0.00 | $734.51 | $131,172.98 |
| 156 | $131,172.98 | $531.17 | $0.00 | $741.67 | $132,445.82 |
| 157 | $132,445.82 | $531.17 | $0.00 | $748.87 | $133,725.86 |
| 158 | $133,725.86 | $531.17 | $0.00 | $756.11 | $135,013.14 |
| 159 | $135,013.14 | $531.17 | $0.00 | $763.38 | $136,307.69 |
| 160 | $136,307.69 | $531.17 | $0.00 | $770.70 | $137,609.56 |
| 161 | $137,609.56 | $531.17 | $0.00 | $778.06 | $138,918.79 |
| 162 | $138,918.79 | $531.17 | $0.00 | $785.47 | $140,235.43 |
| 163 | $140,235.43 | $531.17 | $0.00 | $792.91 | $141,559.51 |
| 164 | $141,559.51 | $531.17 | $0.00 | $800.40 | $142,891.08 |
| 165 | $142,891.08 | $531.17 | $0.00 | $807.93 | $144,230.18 |
| 166 | $144,230.18 | $531.17 | $0.00 | $815.50 | $145,576.85 |
| 167 | $145,576.85 | $531.17 | $0.00 | $823.11 | $146,931.13 |
| 168 | $146,931.13 | $531.17 | $0.00 | $830.77 | $148,293.07 |
| 169 | $148,293.07 | $531.17 | $0.00 | $838.47 | $149,662.71 |
| 170 | $149,662.71 | $531.17 | $0.00 | $846.21 | $151,040.09 |
| 171 | $151,040.09 | $531.17 | $0.00 | $854.00 | $152,425.26 |
| 172 | $152,425.26 | $531.17 | $0.00 | $861.83 | $153,818.26 |
| 173 | $153,818.26 | $531.17 | $0.00 | $869.71 | $155,219.14 |
| 174 | $155,219.14 | $531.17 | $0.00 | $877.63 | $156,627.94 |
| 175 | $156,627.94 | $531.17 | $0.00 | $885.60 | $158,044.71 |
| 176 | $158,044.71 | $531.17 | $0.00 | $893.61 | $159,469.49 |
| 177 | $159,469.49 | $531.17 | $0.00 | $901.66 | $160,902.32 |
| 178 | $160,902.32 | $531.17 | $0.00 | $909.77 | $162,343.26 |
| 179 | $162,343.26 | $531.17 | $0.00 | $917.91 | $163,792.34 |
| 180 | $163,792.34 | $531.17 | $0.00 | $926.11 | $165,249.62 |
| 181 | $165,249.62 | $531.17 | $0.00 | $934.35 | $166,715.14 |
| 182 | $166,715.14 | $531.17 | $0.00 | $942.63 | $168,188.94 |
| 183 | $168,188.94 | $531.17 | $0.00 | $950.96 | $169,671.07 |
| 184 | $169,671.07 | $531.17 | $0.00 | $959.34 | $171,161.58 |
| 185 | $171,161.58 | $531.17 | $0.00 | $967.77 | $172,660.52 |
| 186 | $172,660.52 | $531.17 | $0.00 | $976.25 | $174,167.94 |
| 187 | $174,167.94 | $531.17 | $0.00 | $984.77 | $175,683.88 |
| 188 | $175,683.88 | $531.17 | $0.00 | $993.34 | $177,208.39 |
| 189 | $177,208.39 | $531.17 | $0.00 | $1,001.96 | $178,741.52 |
| 190 | $178,741.52 | $531.17 | $0.00 | $1,010.63 | $180,283.32 |
| 191 | $180,283.32 | $531.17 | $0.00 | $1,019.35 | $181,833.84 |
| 192 | $181,833.84 | $531.17 | $0.00 | $1,028.11 | $183,393.12 |
| 193 | $183,393.12 | $531.17 | $0.00 | $1,036.93 | $184,961.22 |
| 194 | $184,961.22 | $531.17 | $0.00 | $1,045.80 | $186,538.19 |
| 195 | $186,538.19 | $531.17 | $0.00 | $1,054.71 | $188,124.07 |
| 196 | $188,124.07 | $531.17 | $0.00 | $1,063.68 | $189,718.92 |
| 197 | $189,718.92 | $531.17 | $0.00 | $1,072.70 | $191,322.79 |
| 198 | $191,322.79 | $531.17 | $0.00 | $1,081.77 | $192,935.73 |
| 199 | $192,935.73 | $531.17 | $0.00 | $1,090.89 | $194,557.79 |
| 200 | $194,557.79 | $531.17 | $0.00 | $1,100.06 | $196,189.02 |
| 201 | $196,189.02 | $531.17 | $0.00 | $1,109.28 | $197,829.47 |
| 202 | $197,829.47 | $531.17 | $0.00 | $1,118.56 | $199,479.20 |
| 203 | $199,479.20 | $531.17 | $0.00 | $1,127.88 | $201,138.25 |
| 204 | $201,138.25 | $531.17 | $0.00 | $1,137.26 | $202,806.68 |
| 205 | $202,806.68 | $531.17 | $0.00 | $1,146.70 | $204,484.55 |
| 206 | $204,484.55 | $531.17 | $0.00 | $1,156.19 | $206,171.91 |
| 207 | $206,171.91 | $531.17 | $0.00 | $1,165.73 | $207,868.81 |
| 208 | $207,868.81 | $531.17 | $0.00 | $1,175.32 | $209,575.30 |
| 209 | $209,575.30 | $531.17 | $0.00 | $1,184.97 | $211,291.44 |
| 210 | $211,291.44 | $531.17 | $0.00 | $1,194.67 | $213,017.28 |
| 211 | $213,017.28 | $531.17 | $0.00 | $1,204.43 | $214,752.88 |
| 212 | $214,752.88 | $531.17 | $0.00 | $1,214.24 | $216,498.29 |
| 213 | $216,498.29 | $531.17 | $0.00 | $1,224.11 | $218,253.57 |
| 214 | $218,253.57 | $531.17 | $0.00 | $1,234.04 | $220,018.78 |
| 215 | $220,018.78 | $531.17 | $0.00 | $1,244.02 | $221,793.97 |
| 216 | $221,793.97 | $531.17 | $0.00 | $1,254.06 | $223,579.20 |
| 217 | $223,579.20 | $531.17 | $62,273.68 | $1,264.15 | $163,100.84 |
| 218 | $163,100.84 | $531.17 | $0.00 | $922.20 | $164,554.21 |
| 219 | $164,554.21 | $531.17 | $0.00 | $930.41 | $166,015.79 |
| 220 | $166,015.79 | $531.17 | $0.00 | $938.68 | $167,485.64 |
| 221 | $167,485.64 | $531.17 | $0.00 | $946.99 | $168,963.80 |
| 222 | $168,963.80 | $531.17 | $0.00 | $955.35 | $170,450.32 |
| 223 | $170,450.32 | $531.17 | $0.00 | $963.75 | $171,945.24 |
| 224 | $171,945.24 | $531.17 | $0.00 | $972.20 | $173,448.61 |
| 225 | $173,448.61 | $531.17 | $0.00 | $980.70 | $174,960.48 |
| 226 | $174,960.48 | $531.17 | $0.00 | $989.25 | $176,480.90 |
| 227 | $176,480.90 | $531.17 | $0.00 | $997.85 | $178,009.92 |
| 228 | $178,009.92 | $531.17 | $0.00 | $1,006.49 | $179,547.58 |
| 229 | $179,547.58 | $531.17 | $65,387.36 | $1,015.19 | $115,706.58 |
| 230 | $115,706.58 | $531.17 | $0.00 | $654.22 | $116,891.97 |
| 231 | $116,891.97 | $531.17 | $0.00 | $660.92 | $118,084.06 |
| 232 | $118,084.06 | $531.17 | $0.00 | $667.66 | $119,282.89 |
| 233 | $119,282.89 | $531.17 | $0.00 | $674.44 | $120,488.50 |
| 234 | $120,488.50 | $531.17 | $0.00 | $681.26 | $121,700.93 |
| 235 | $121,700.93 | $531.17 | $0.00 | $688.11 | $122,920.21 |
| 236 | $122,920.21 | $531.17 | $0.00 | $695.01 | $124,146.39 |
| 237 | $124,146.39 | $531.17 | $0.00 | $701.94 | $125,379.50 |
| 238 | $125,379.50 | $531.17 | $0.00 | $708.91 | $126,619.58 |
| 239 | $126,619.58 | $531.17 | $0.00 | $715.93 | $127,866.68 |
| 240 | $127,866.68 | $531.17 | $0.00 | $722.98 | $129,120.83 |
| 241 | $129,120.83 | $531.17 | $68,656.73 | $730.07 | $61,725.34 |
| 242 | $61,725.34 | $531.17 | $0.00 | $349.00 | $62,605.51 |
| 243 | $62,605.51 | $531.17 | $0.00 | $353.98 | $63,490.66 |
| 244 | $63,490.66 | $531.17 | $0.00 | $358.99 | $64,380.82 |
| 245 | $64,380.82 | $531.17 | $0.00 | $364.02 | $65,276.01 |
| 246 | $65,276.01 | $531.17 | $0.00 | $369.08 | $66,176.26 |
| 247 | $66,176.26 | $531.17 | $0.00 | $374.17 | $67,081.60 |
| 248 | $67,081.60 | $531.17 | $0.00 | $379.29 | $67,992.06 |
| 249 | $67,992.06 | $531.17 | $0.00 | $384.44 | $68,907.67 |
| 250 | $68,907.67 | $531.17 | $0.00 | $389.61 | $69,828.45 |
| 251 | $69,828.45 | $531.17 | $0.00 | $394.82 | $70,754.44 |
| 252 | $70,754.44 | $531.17 | $0.00 | $400.06 | $71,685.67 |
| 253 | $71,685.67 | $0.00 | $72,089.57 | $405.32 | $1.42 |