| Estimated Annual Cost in 2042 | $86,690 |
| Monthly savings required | $685 |
How much will it cost to send your child to Brigham Young University Hawaii in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $346,759.97 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $685.13 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 | $23,107.00 |
| 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 Brigham Young University Hawaii in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $685.13 | $0.00 | $0.00 | $685.13 |
| 2 | $685.13 | $685.13 | $0.00 | $3.87 | $1,374.13 |
| 3 | $1,374.13 | $685.13 | $0.00 | $7.77 | $2,067.03 |
| 4 | $2,067.03 | $685.13 | $0.00 | $11.69 | $2,763.85 |
| 5 | $2,763.85 | $685.13 | $0.00 | $15.63 | $3,464.61 |
| 6 | $3,464.61 | $685.13 | $0.00 | $19.59 | $4,169.33 |
| 7 | $4,169.33 | $685.13 | $0.00 | $23.57 | $4,878.03 |
| 8 | $4,878.03 | $685.13 | $0.00 | $27.58 | $5,590.74 |
| 9 | $5,590.74 | $685.13 | $0.00 | $31.61 | $6,307.48 |
| 10 | $6,307.48 | $685.13 | $0.00 | $35.66 | $7,028.27 |
| 11 | $7,028.27 | $685.13 | $0.00 | $39.74 | $7,753.14 |
| 12 | $7,753.14 | $685.13 | $0.00 | $43.84 | $8,482.11 |
| 13 | $8,482.11 | $685.13 | $0.00 | $47.96 | $9,215.20 |
| 14 | $9,215.20 | $685.13 | $0.00 | $52.10 | $9,952.43 |
| 15 | $9,952.43 | $685.13 | $0.00 | $56.27 | $10,693.83 |
| 16 | $10,693.83 | $685.13 | $0.00 | $60.46 | $11,439.42 |
| 17 | $11,439.42 | $685.13 | $0.00 | $64.68 | $12,189.23 |
| 18 | $12,189.23 | $685.13 | $0.00 | $68.92 | $12,943.28 |
| 19 | $12,943.28 | $685.13 | $0.00 | $73.18 | $13,701.59 |
| 20 | $13,701.59 | $685.13 | $0.00 | $77.47 | $14,464.19 |
| 21 | $14,464.19 | $685.13 | $0.00 | $81.78 | $15,231.10 |
| 22 | $15,231.10 | $685.13 | $0.00 | $86.12 | $16,002.35 |
| 23 | $16,002.35 | $685.13 | $0.00 | $90.48 | $16,777.96 |
| 24 | $16,777.96 | $685.13 | $0.00 | $94.87 | $17,557.96 |
| 25 | $17,557.96 | $685.13 | $0.00 | $99.28 | $18,342.37 |
| 26 | $18,342.37 | $685.13 | $0.00 | $103.71 | $19,131.21 |
| 27 | $19,131.21 | $685.13 | $0.00 | $108.17 | $19,924.51 |
| 28 | $19,924.51 | $685.13 | $0.00 | $112.66 | $20,722.30 |
| 29 | $20,722.30 | $685.13 | $0.00 | $117.17 | $21,524.60 |
| 30 | $21,524.60 | $685.13 | $0.00 | $121.70 | $22,331.43 |
| 31 | $22,331.43 | $685.13 | $0.00 | $126.27 | $23,142.83 |
| 32 | $23,142.83 | $685.13 | $0.00 | $130.85 | $23,958.81 |
| 33 | $23,958.81 | $685.13 | $0.00 | $135.47 | $24,779.41 |
| 34 | $24,779.41 | $685.13 | $0.00 | $140.11 | $25,604.65 |
| 35 | $25,604.65 | $685.13 | $0.00 | $144.77 | $26,434.55 |
| 36 | $26,434.55 | $685.13 | $0.00 | $149.46 | $27,269.14 |
| 37 | $27,269.14 | $685.13 | $0.00 | $154.18 | $28,108.45 |
| 38 | $28,108.45 | $685.13 | $0.00 | $158.93 | $28,952.51 |
| 39 | $28,952.51 | $685.13 | $0.00 | $163.70 | $29,801.34 |
| 40 | $29,801.34 | $685.13 | $0.00 | $168.50 | $30,654.97 |
| 41 | $30,654.97 | $685.13 | $0.00 | $173.33 | $31,513.43 |
| 42 | $31,513.43 | $685.13 | $0.00 | $178.18 | $32,376.74 |
| 43 | $32,376.74 | $685.13 | $0.00 | $183.06 | $33,244.93 |
| 44 | $33,244.93 | $685.13 | $0.00 | $187.97 | $34,118.03 |
| 45 | $34,118.03 | $685.13 | $0.00 | $192.91 | $34,996.07 |
| 46 | $34,996.07 | $685.13 | $0.00 | $197.87 | $35,879.07 |
| 47 | $35,879.07 | $685.13 | $0.00 | $202.87 | $36,767.07 |
| 48 | $36,767.07 | $685.13 | $0.00 | $207.89 | $37,660.09 |
| 49 | $37,660.09 | $685.13 | $0.00 | $212.94 | $38,558.16 |
| 50 | $38,558.16 | $685.13 | $0.00 | $218.01 | $39,461.30 |
| 51 | $39,461.30 | $685.13 | $0.00 | $223.12 | $40,369.55 |
| 52 | $40,369.55 | $685.13 | $0.00 | $228.26 | $41,282.94 |
| 53 | $41,282.94 | $685.13 | $0.00 | $233.42 | $42,201.49 |
| 54 | $42,201.49 | $685.13 | $0.00 | $238.61 | $43,125.23 |
| 55 | $43,125.23 | $685.13 | $0.00 | $243.84 | $44,054.20 |
| 56 | $44,054.20 | $685.13 | $0.00 | $249.09 | $44,988.42 |
| 57 | $44,988.42 | $685.13 | $0.00 | $254.37 | $45,927.92 |
| 58 | $45,927.92 | $685.13 | $0.00 | $259.68 | $46,872.73 |
| 59 | $46,872.73 | $685.13 | $0.00 | $265.03 | $47,822.89 |
| 60 | $47,822.89 | $685.13 | $0.00 | $270.40 | $48,778.42 |
| 61 | $48,778.42 | $685.13 | $0.00 | $275.80 | $49,739.35 |
| 62 | $49,739.35 | $685.13 | $0.00 | $281.23 | $50,705.71 |
| 63 | $50,705.71 | $685.13 | $0.00 | $286.70 | $51,677.54 |
| 64 | $51,677.54 | $685.13 | $0.00 | $292.19 | $52,654.86 |
| 65 | $52,654.86 | $685.13 | $0.00 | $297.72 | $53,637.71 |
| 66 | $53,637.71 | $685.13 | $0.00 | $303.28 | $54,626.12 |
| 67 | $54,626.12 | $685.13 | $0.00 | $308.86 | $55,620.11 |
| 68 | $55,620.11 | $685.13 | $0.00 | $314.48 | $56,619.72 |
| 69 | $56,619.72 | $685.13 | $0.00 | $320.14 | $57,624.99 |
| 70 | $57,624.99 | $685.13 | $0.00 | $325.82 | $58,635.94 |
| 71 | $58,635.94 | $685.13 | $0.00 | $331.54 | $59,652.61 |
| 72 | $59,652.61 | $685.13 | $0.00 | $337.28 | $60,675.02 |
| 73 | $60,675.02 | $685.13 | $0.00 | $343.07 | $61,703.22 |
| 74 | $61,703.22 | $685.13 | $0.00 | $348.88 | $62,737.23 |
| 75 | $62,737.23 | $685.13 | $0.00 | $354.73 | $63,777.09 |
| 76 | $63,777.09 | $685.13 | $0.00 | $360.60 | $64,822.82 |
| 77 | $64,822.82 | $685.13 | $0.00 | $366.52 | $65,874.47 |
| 78 | $65,874.47 | $685.13 | $0.00 | $372.46 | $66,932.06 |
| 79 | $66,932.06 | $685.13 | $0.00 | $378.44 | $67,995.63 |
| 80 | $67,995.63 | $685.13 | $0.00 | $384.46 | $69,065.22 |
| 81 | $69,065.22 | $685.13 | $0.00 | $390.50 | $70,140.85 |
| 82 | $70,140.85 | $685.13 | $0.00 | $396.59 | $71,222.57 |
| 83 | $71,222.57 | $685.13 | $0.00 | $402.70 | $72,310.40 |
| 84 | $72,310.40 | $685.13 | $0.00 | $408.85 | $73,404.38 |
| 85 | $73,404.38 | $685.13 | $0.00 | $415.04 | $74,504.55 |
| 86 | $74,504.55 | $685.13 | $0.00 | $421.26 | $75,610.94 |
| 87 | $75,610.94 | $685.13 | $0.00 | $427.52 | $76,723.59 |
| 88 | $76,723.59 | $685.13 | $0.00 | $433.81 | $77,842.53 |
| 89 | $77,842.53 | $685.13 | $0.00 | $440.13 | $78,967.79 |
| 90 | $78,967.79 | $685.13 | $0.00 | $446.50 | $80,099.42 |
| 91 | $80,099.42 | $685.13 | $0.00 | $452.89 | $81,237.44 |
| 92 | $81,237.44 | $685.13 | $0.00 | $459.33 | $82,381.90 |
| 93 | $82,381.90 | $685.13 | $0.00 | $465.80 | $83,532.83 |
| 94 | $83,532.83 | $685.13 | $0.00 | $472.31 | $84,690.27 |
| 95 | $84,690.27 | $685.13 | $0.00 | $478.85 | $85,854.25 |
| 96 | $85,854.25 | $685.13 | $0.00 | $485.43 | $87,024.81 |
| 97 | $87,024.81 | $685.13 | $0.00 | $492.05 | $88,201.99 |
| 98 | $88,201.99 | $685.13 | $0.00 | $498.71 | $89,385.83 |
| 99 | $89,385.83 | $685.13 | $0.00 | $505.40 | $90,576.36 |
| 100 | $90,576.36 | $685.13 | $0.00 | $512.13 | $91,773.62 |
| 101 | $91,773.62 | $685.13 | $0.00 | $518.90 | $92,977.65 |
| 102 | $92,977.65 | $685.13 | $0.00 | $525.71 | $94,188.49 |
| 103 | $94,188.49 | $685.13 | $0.00 | $532.56 | $95,406.18 |
| 104 | $95,406.18 | $685.13 | $0.00 | $539.44 | $96,630.75 |
| 105 | $96,630.75 | $685.13 | $0.00 | $546.36 | $97,862.24 |
| 106 | $97,862.24 | $685.13 | $0.00 | $553.33 | $99,100.70 |
| 107 | $99,100.70 | $685.13 | $0.00 | $560.33 | $100,346.16 |
| 108 | $100,346.16 | $685.13 | $0.00 | $567.37 | $101,598.66 |
| 109 | $101,598.66 | $685.13 | $0.00 | $574.45 | $102,858.24 |
| 110 | $102,858.24 | $685.13 | $0.00 | $581.58 | $104,124.95 |
| 111 | $104,124.95 | $685.13 | $0.00 | $588.74 | $105,398.82 |
| 112 | $105,398.82 | $685.13 | $0.00 | $595.94 | $106,679.89 |
| 113 | $106,679.89 | $685.13 | $0.00 | $603.18 | $107,968.20 |
| 114 | $107,968.20 | $685.13 | $0.00 | $610.47 | $109,263.80 |
| 115 | $109,263.80 | $685.13 | $0.00 | $617.79 | $110,566.72 |
| 116 | $110,566.72 | $685.13 | $0.00 | $625.16 | $111,877.01 |
| 117 | $111,877.01 | $685.13 | $0.00 | $632.57 | $113,194.71 |
| 118 | $113,194.71 | $685.13 | $0.00 | $640.02 | $114,519.86 |
| 119 | $114,519.86 | $685.13 | $0.00 | $647.51 | $115,852.50 |
| 120 | $115,852.50 | $685.13 | $0.00 | $655.05 | $117,192.68 |
| 121 | $117,192.68 | $685.13 | $0.00 | $662.62 | $118,540.43 |
| 122 | $118,540.43 | $685.13 | $0.00 | $670.24 | $119,895.80 |
| 123 | $119,895.80 | $685.13 | $0.00 | $677.91 | $121,258.84 |
| 124 | $121,258.84 | $685.13 | $0.00 | $685.62 | $122,629.59 |
| 125 | $122,629.59 | $685.13 | $0.00 | $693.37 | $124,008.09 |
| 126 | $124,008.09 | $685.13 | $0.00 | $701.16 | $125,394.38 |
| 127 | $125,394.38 | $685.13 | $0.00 | $709.00 | $126,788.51 |
| 128 | $126,788.51 | $685.13 | $0.00 | $716.88 | $128,190.52 |
| 129 | $128,190.52 | $685.13 | $0.00 | $724.81 | $129,600.46 |
| 130 | $129,600.46 | $685.13 | $0.00 | $732.78 | $131,018.37 |
| 131 | $131,018.37 | $685.13 | $0.00 | $740.80 | $132,444.30 |
| 132 | $132,444.30 | $685.13 | $0.00 | $748.86 | $133,878.29 |
| 133 | $133,878.29 | $685.13 | $0.00 | $756.97 | $135,320.39 |
| 134 | $135,320.39 | $685.13 | $0.00 | $765.12 | $136,770.64 |
| 135 | $136,770.64 | $685.13 | $0.00 | $773.32 | $138,229.09 |
| 136 | $138,229.09 | $685.13 | $0.00 | $781.57 | $139,695.79 |
| 137 | $139,695.79 | $685.13 | $0.00 | $789.86 | $141,170.78 |
| 138 | $141,170.78 | $685.13 | $0.00 | $798.20 | $142,654.11 |
| 139 | $142,654.11 | $685.13 | $0.00 | $806.59 | $144,145.83 |
| 140 | $144,145.83 | $685.13 | $0.00 | $815.02 | $145,645.98 |
| 141 | $145,645.98 | $685.13 | $0.00 | $823.50 | $147,154.61 |
| 142 | $147,154.61 | $685.13 | $0.00 | $832.03 | $148,671.77 |
| 143 | $148,671.77 | $685.13 | $0.00 | $840.61 | $150,197.51 |
| 144 | $150,197.51 | $685.13 | $0.00 | $849.24 | $151,731.88 |
| 145 | $151,731.88 | $685.13 | $0.00 | $857.91 | $153,274.92 |
| 146 | $153,274.92 | $685.13 | $0.00 | $866.64 | $154,826.69 |
| 147 | $154,826.69 | $685.13 | $0.00 | $875.41 | $156,387.23 |
| 148 | $156,387.23 | $685.13 | $0.00 | $884.24 | $157,956.60 |
| 149 | $157,956.60 | $685.13 | $0.00 | $893.11 | $159,534.84 |
| 150 | $159,534.84 | $685.13 | $0.00 | $902.03 | $161,122.00 |
| 151 | $161,122.00 | $685.13 | $0.00 | $911.01 | $162,718.14 |
| 152 | $162,718.14 | $685.13 | $0.00 | $920.03 | $164,323.30 |
| 153 | $164,323.30 | $685.13 | $0.00 | $929.11 | $165,937.54 |
| 154 | $165,937.54 | $685.13 | $0.00 | $938.23 | $167,560.90 |
| 155 | $167,560.90 | $685.13 | $0.00 | $947.41 | $169,193.44 |
| 156 | $169,193.44 | $685.13 | $0.00 | $956.64 | $170,835.21 |
| 157 | $170,835.21 | $685.13 | $0.00 | $965.93 | $172,486.27 |
| 158 | $172,486.27 | $685.13 | $0.00 | $975.26 | $174,146.66 |
| 159 | $174,146.66 | $685.13 | $0.00 | $984.65 | $175,816.44 |
| 160 | $175,816.44 | $685.13 | $0.00 | $994.09 | $177,495.66 |
| 161 | $177,495.66 | $685.13 | $0.00 | $1,003.59 | $179,184.38 |
| 162 | $179,184.38 | $685.13 | $0.00 | $1,013.13 | $180,882.64 |
| 163 | $180,882.64 | $685.13 | $0.00 | $1,022.74 | $182,590.51 |
| 164 | $182,590.51 | $685.13 | $0.00 | $1,032.39 | $184,308.03 |
| 165 | $184,308.03 | $685.13 | $0.00 | $1,042.10 | $186,035.26 |
| 166 | $186,035.26 | $685.13 | $0.00 | $1,051.87 | $187,772.26 |
| 167 | $187,772.26 | $685.13 | $0.00 | $1,061.69 | $189,519.08 |
| 168 | $189,519.08 | $685.13 | $0.00 | $1,071.57 | $191,275.78 |
| 169 | $191,275.78 | $685.13 | $0.00 | $1,081.50 | $193,042.41 |
| 170 | $193,042.41 | $685.13 | $0.00 | $1,091.49 | $194,819.03 |
| 171 | $194,819.03 | $685.13 | $0.00 | $1,101.54 | $196,605.70 |
| 172 | $196,605.70 | $685.13 | $0.00 | $1,111.64 | $198,402.47 |
| 173 | $198,402.47 | $685.13 | $0.00 | $1,121.80 | $200,209.40 |
| 174 | $200,209.40 | $685.13 | $0.00 | $1,132.01 | $202,026.54 |
| 175 | $202,026.54 | $685.13 | $0.00 | $1,142.29 | $203,853.96 |
| 176 | $203,853.96 | $685.13 | $0.00 | $1,152.62 | $205,691.71 |
| 177 | $205,691.71 | $685.13 | $0.00 | $1,163.01 | $207,539.85 |
| 178 | $207,539.85 | $685.13 | $0.00 | $1,173.46 | $209,398.44 |
| 179 | $209,398.44 | $685.13 | $0.00 | $1,183.97 | $211,267.54 |
| 180 | $211,267.54 | $685.13 | $0.00 | $1,194.54 | $213,147.21 |
| 181 | $213,147.21 | $685.13 | $0.00 | $1,205.17 | $215,037.51 |
| 182 | $215,037.51 | $685.13 | $0.00 | $1,215.85 | $216,938.49 |
| 183 | $216,938.49 | $685.13 | $0.00 | $1,226.60 | $218,850.22 |
| 184 | $218,850.22 | $685.13 | $0.00 | $1,237.41 | $220,772.76 |
| 185 | $220,772.76 | $685.13 | $0.00 | $1,248.28 | $222,706.17 |
| 186 | $222,706.17 | $685.13 | $0.00 | $1,259.21 | $224,650.51 |
| 187 | $224,650.51 | $685.13 | $0.00 | $1,270.21 | $226,605.85 |
| 188 | $226,605.85 | $685.13 | $0.00 | $1,281.26 | $228,572.24 |
| 189 | $228,572.24 | $685.13 | $0.00 | $1,292.38 | $230,549.75 |
| 190 | $230,549.75 | $685.13 | $0.00 | $1,303.56 | $232,538.44 |
| 191 | $232,538.44 | $685.13 | $0.00 | $1,314.81 | $234,538.38 |
| 192 | $234,538.38 | $685.13 | $0.00 | $1,326.11 | $236,549.62 |
| 193 | $236,549.62 | $685.13 | $0.00 | $1,337.49 | $238,572.24 |
| 194 | $238,572.24 | $685.13 | $0.00 | $1,348.92 | $240,606.29 |
| 195 | $240,606.29 | $685.13 | $0.00 | $1,360.42 | $242,651.84 |
| 196 | $242,651.84 | $685.13 | $0.00 | $1,371.99 | $244,708.96 |
| 197 | $244,708.96 | $685.13 | $0.00 | $1,383.62 | $246,777.71 |
| 198 | $246,777.71 | $685.13 | $0.00 | $1,395.32 | $248,858.16 |
| 199 | $248,858.16 | $685.13 | $0.00 | $1,407.08 | $250,950.37 |
| 200 | $250,950.37 | $685.13 | $0.00 | $1,418.91 | $253,054.41 |
| 201 | $253,054.41 | $685.13 | $0.00 | $1,430.81 | $255,170.35 |
| 202 | $255,170.35 | $685.13 | $0.00 | $1,442.77 | $257,298.25 |
| 203 | $257,298.25 | $685.13 | $0.00 | $1,454.80 | $259,438.18 |
| 204 | $259,438.18 | $685.13 | $0.00 | $1,466.90 | $261,590.21 |
| 205 | $261,590.21 | $685.13 | $0.00 | $1,479.07 | $263,754.41 |
| 206 | $263,754.41 | $685.13 | $0.00 | $1,491.31 | $265,930.85 |
| 207 | $265,930.85 | $685.13 | $0.00 | $1,503.61 | $268,119.59 |
| 208 | $268,119.59 | $685.13 | $0.00 | $1,515.99 | $270,320.71 |
| 209 | $270,320.71 | $685.13 | $0.00 | $1,528.43 | $272,534.27 |
| 210 | $272,534.27 | $685.13 | $0.00 | $1,540.95 | $274,760.35 |
| 211 | $274,760.35 | $685.13 | $0.00 | $1,553.53 | $276,999.01 |
| 212 | $276,999.01 | $685.13 | $0.00 | $1,566.19 | $279,250.33 |
| 213 | $279,250.33 | $685.13 | $0.00 | $1,578.92 | $281,514.38 |
| 214 | $281,514.38 | $685.13 | $0.00 | $1,591.72 | $283,791.23 |
| 215 | $283,791.23 | $685.13 | $0.00 | $1,604.60 | $286,080.96 |
| 216 | $286,080.96 | $685.13 | $0.00 | $1,617.54 | $288,383.63 |
| 217 | $288,383.63 | $685.13 | $78,100.10 | $1,630.56 | $212,599.22 |
| 218 | $212,599.22 | $685.13 | $0.00 | $1,202.07 | $214,486.42 |
| 219 | $214,486.42 | $685.13 | $0.00 | $1,212.74 | $216,384.29 |
| 220 | $216,384.29 | $685.13 | $0.00 | $1,223.47 | $218,292.89 |
| 221 | $218,292.89 | $685.13 | $0.00 | $1,234.26 | $220,212.28 |
| 222 | $220,212.28 | $685.13 | $0.00 | $1,245.11 | $222,142.52 |
| 223 | $222,142.52 | $685.13 | $0.00 | $1,256.03 | $224,083.68 |
| 224 | $224,083.68 | $685.13 | $0.00 | $1,267.00 | $226,035.81 |
| 225 | $226,035.81 | $685.13 | $0.00 | $1,278.04 | $227,998.98 |
| 226 | $227,998.98 | $685.13 | $0.00 | $1,289.14 | $229,973.25 |
| 227 | $229,973.25 | $685.13 | $0.00 | $1,300.30 | $231,958.68 |
| 228 | $231,958.68 | $685.13 | $0.00 | $1,311.53 | $233,955.34 |
| 229 | $233,955.34 | $685.13 | $83,567.10 | $1,322.82 | $152,396.19 |
| 230 | $152,396.19 | $685.13 | $0.00 | $861.67 | $153,942.99 |
| 231 | $153,942.99 | $685.13 | $0.00 | $870.42 | $155,498.54 |
| 232 | $155,498.54 | $685.13 | $0.00 | $879.21 | $157,062.88 |
| 233 | $157,062.88 | $685.13 | $0.00 | $888.06 | $158,636.07 |
| 234 | $158,636.07 | $685.13 | $0.00 | $896.95 | $160,218.15 |
| 235 | $160,218.15 | $685.13 | $0.00 | $905.90 | $161,809.18 |
| 236 | $161,809.18 | $685.13 | $0.00 | $914.89 | $163,409.20 |
| 237 | $163,409.20 | $685.13 | $0.00 | $923.94 | $165,018.27 |
| 238 | $165,018.27 | $685.13 | $0.00 | $933.04 | $166,636.44 |
| 239 | $166,636.44 | $685.13 | $0.00 | $942.19 | $168,263.76 |
| 240 | $168,263.76 | $685.13 | $0.00 | $951.39 | $169,900.28 |
| 241 | $169,900.28 | $685.13 | $89,416.80 | $960.64 | $82,129.25 |
| 242 | $82,129.25 | $685.13 | $0.00 | $464.37 | $83,278.75 |
| 243 | $83,278.75 | $685.13 | $0.00 | $470.87 | $84,434.75 |
| 244 | $84,434.75 | $685.13 | $0.00 | $477.41 | $85,597.29 |
| 245 | $85,597.29 | $685.13 | $0.00 | $483.98 | $86,766.40 |
| 246 | $86,766.40 | $685.13 | $0.00 | $490.59 | $87,942.12 |
| 247 | $87,942.12 | $685.13 | $0.00 | $497.24 | $89,124.49 |
| 248 | $89,124.49 | $685.13 | $0.00 | $503.92 | $90,313.54 |
| 249 | $90,313.54 | $685.13 | $0.00 | $510.65 | $91,509.32 |
| 250 | $91,509.32 | $685.13 | $0.00 | $517.41 | $92,711.86 |
| 251 | $92,711.86 | $685.13 | $0.00 | $524.21 | $93,921.20 |
| 252 | $93,921.20 | $685.13 | $0.00 | $531.04 | $95,137.37 |
| 253 | $95,137.37 | $0.00 | $95,675.97 | $537.92 | -$0.68 |