How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $56,706 |
| Monthly savings required | $449 |
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 $226,822.67 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $448.87 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 | $21,867.00 |
| 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 Brigham Young University Hawaii in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $448.87 | $0.00 | $0.00 | $448.87 |
| 2 | $448.87 | $448.87 | $0.00 | $2.54 | $900.28 |
| 3 | $900.28 | $448.87 | $0.00 | $5.09 | $1,354.24 |
| 4 | $1,354.24 | $448.87 | $0.00 | $7.66 | $1,810.77 |
| 5 | $1,810.77 | $448.87 | $0.00 | $10.24 | $2,269.88 |
| 6 | $2,269.88 | $448.87 | $0.00 | $12.83 | $2,731.58 |
| 7 | $2,731.58 | $448.87 | $0.00 | $15.44 | $3,195.89 |
| 8 | $3,195.89 | $448.87 | $0.00 | $18.07 | $3,662.83 |
| 9 | $3,662.83 | $448.87 | $0.00 | $20.71 | $4,132.41 |
| 10 | $4,132.41 | $448.87 | $0.00 | $23.37 | $4,604.65 |
| 11 | $4,604.65 | $448.87 | $0.00 | $26.04 | $5,079.56 |
| 12 | $5,079.56 | $448.87 | $0.00 | $28.72 | $5,557.15 |
| 13 | $5,557.15 | $448.87 | $0.00 | $31.42 | $6,037.44 |
| 14 | $6,037.44 | $448.87 | $0.00 | $34.14 | $6,520.45 |
| 15 | $6,520.45 | $448.87 | $0.00 | $36.87 | $7,006.19 |
| 16 | $7,006.19 | $448.87 | $0.00 | $39.61 | $7,494.67 |
| 17 | $7,494.67 | $448.87 | $0.00 | $42.38 | $7,985.92 |
| 18 | $7,985.92 | $448.87 | $0.00 | $45.15 | $8,479.94 |
| 19 | $8,479.94 | $448.87 | $0.00 | $47.95 | $8,976.76 |
| 20 | $8,976.76 | $448.87 | $0.00 | $50.76 | $9,476.39 |
| 21 | $9,476.39 | $448.87 | $0.00 | $53.58 | $9,978.84 |
| 22 | $9,978.84 | $448.87 | $0.00 | $56.42 | $10,484.13 |
| 23 | $10,484.13 | $448.87 | $0.00 | $59.28 | $10,992.28 |
| 24 | $10,992.28 | $448.87 | $0.00 | $62.15 | $11,503.30 |
| 25 | $11,503.30 | $448.87 | $0.00 | $65.04 | $12,017.21 |
| 26 | $12,017.21 | $448.87 | $0.00 | $67.95 | $12,534.03 |
| 27 | $12,534.03 | $448.87 | $0.00 | $70.87 | $13,053.77 |
| 28 | $13,053.77 | $448.87 | $0.00 | $73.81 | $13,576.45 |
| 29 | $13,576.45 | $448.87 | $0.00 | $76.76 | $14,102.08 |
| 30 | $14,102.08 | $448.87 | $0.00 | $79.74 | $14,630.69 |
| 31 | $14,630.69 | $448.87 | $0.00 | $82.72 | $15,162.28 |
| 32 | $15,162.28 | $448.87 | $0.00 | $85.73 | $15,696.88 |
| 33 | $15,696.88 | $448.87 | $0.00 | $88.75 | $16,234.50 |
| 34 | $16,234.50 | $448.87 | $0.00 | $91.79 | $16,775.16 |
| 35 | $16,775.16 | $448.87 | $0.00 | $94.85 | $17,318.88 |
| 36 | $17,318.88 | $448.87 | $0.00 | $97.92 | $17,865.67 |
| 37 | $17,865.67 | $448.87 | $0.00 | $101.02 | $18,415.56 |
| 38 | $18,415.56 | $448.87 | $0.00 | $104.12 | $18,968.55 |
| 39 | $18,968.55 | $448.87 | $0.00 | $107.25 | $19,524.67 |
| 40 | $19,524.67 | $448.87 | $0.00 | $110.40 | $20,083.94 |
| 41 | $20,083.94 | $448.87 | $0.00 | $113.56 | $20,646.37 |
| 42 | $20,646.37 | $448.87 | $0.00 | $116.74 | $21,211.98 |
| 43 | $21,211.98 | $448.87 | $0.00 | $119.94 | $21,780.79 |
| 44 | $21,780.79 | $448.87 | $0.00 | $123.15 | $22,352.81 |
| 45 | $22,352.81 | $448.87 | $0.00 | $126.39 | $22,928.07 |
| 46 | $22,928.07 | $448.87 | $0.00 | $129.64 | $23,506.58 |
| 47 | $23,506.58 | $448.87 | $0.00 | $132.91 | $24,088.36 |
| 48 | $24,088.36 | $448.87 | $0.00 | $136.20 | $24,673.43 |
| 49 | $24,673.43 | $448.87 | $0.00 | $139.51 | $25,261.81 |
| 50 | $25,261.81 | $448.87 | $0.00 | $142.83 | $25,853.51 |
| 51 | $25,853.51 | $448.87 | $0.00 | $146.18 | $26,448.56 |
| 52 | $26,448.56 | $448.87 | $0.00 | $149.54 | $27,046.97 |
| 53 | $27,046.97 | $448.87 | $0.00 | $152.93 | $27,648.77 |
| 54 | $27,648.77 | $448.87 | $0.00 | $156.33 | $28,253.97 |
| 55 | $28,253.97 | $448.87 | $0.00 | $159.75 | $28,862.59 |
| 56 | $28,862.59 | $448.87 | $0.00 | $163.19 | $29,474.65 |
| 57 | $29,474.65 | $448.87 | $0.00 | $166.65 | $30,090.17 |
| 58 | $30,090.17 | $448.87 | $0.00 | $170.13 | $30,709.17 |
| 59 | $30,709.17 | $448.87 | $0.00 | $173.63 | $31,331.67 |
| 60 | $31,331.67 | $448.87 | $0.00 | $177.15 | $31,957.69 |
| 61 | $31,957.69 | $448.87 | $0.00 | $180.69 | $32,587.25 |
| 62 | $32,587.25 | $448.87 | $0.00 | $184.25 | $33,220.37 |
| 63 | $33,220.37 | $448.87 | $0.00 | $187.83 | $33,857.07 |
| 64 | $33,857.07 | $448.87 | $0.00 | $191.43 | $34,497.37 |
| 65 | $34,497.37 | $448.87 | $0.00 | $195.05 | $35,141.29 |
| 66 | $35,141.29 | $448.87 | $0.00 | $198.69 | $35,788.85 |
| 67 | $35,788.85 | $448.87 | $0.00 | $202.36 | $36,440.08 |
| 68 | $36,440.08 | $448.87 | $0.00 | $206.04 | $37,094.99 |
| 69 | $37,094.99 | $448.87 | $0.00 | $209.74 | $37,753.60 |
| 70 | $37,753.60 | $448.87 | $0.00 | $213.46 | $38,415.93 |
| 71 | $38,415.93 | $448.87 | $0.00 | $217.21 | $39,082.01 |
| 72 | $39,082.01 | $448.87 | $0.00 | $220.98 | $39,751.86 |
| 73 | $39,751.86 | $448.87 | $0.00 | $224.76 | $40,425.49 |
| 74 | $40,425.49 | $448.87 | $0.00 | $228.57 | $41,102.93 |
| 75 | $41,102.93 | $448.87 | $0.00 | $232.40 | $41,784.20 |
| 76 | $41,784.20 | $448.87 | $0.00 | $236.25 | $42,469.32 |
| 77 | $42,469.32 | $448.87 | $0.00 | $240.13 | $43,158.32 |
| 78 | $43,158.32 | $448.87 | $0.00 | $244.02 | $43,851.21 |
| 79 | $43,851.21 | $448.87 | $0.00 | $247.94 | $44,548.02 |
| 80 | $44,548.02 | $448.87 | $0.00 | $251.88 | $45,248.77 |
| 81 | $45,248.77 | $448.87 | $0.00 | $255.84 | $45,953.48 |
| 82 | $45,953.48 | $448.87 | $0.00 | $259.83 | $46,662.18 |
| 83 | $46,662.18 | $448.87 | $0.00 | $263.83 | $47,374.88 |
| 84 | $47,374.88 | $448.87 | $0.00 | $267.86 | $48,091.61 |
| 85 | $48,091.61 | $448.87 | $0.00 | $271.92 | $48,812.40 |
| 86 | $48,812.40 | $448.87 | $0.00 | $275.99 | $49,537.26 |
| 87 | $49,537.26 | $448.87 | $0.00 | $280.09 | $50,266.22 |
| 88 | $50,266.22 | $448.87 | $0.00 | $284.21 | $50,999.30 |
| 89 | $50,999.30 | $448.87 | $0.00 | $288.36 | $51,736.53 |
| 90 | $51,736.53 | $448.87 | $0.00 | $292.53 | $52,477.93 |
| 91 | $52,477.93 | $448.87 | $0.00 | $296.72 | $53,223.52 |
| 92 | $53,223.52 | $448.87 | $0.00 | $300.93 | $53,973.32 |
| 93 | $53,973.32 | $448.87 | $0.00 | $305.17 | $54,727.36 |
| 94 | $54,727.36 | $448.87 | $0.00 | $309.44 | $55,485.67 |
| 95 | $55,485.67 | $448.87 | $0.00 | $313.72 | $56,248.26 |
| 96 | $56,248.26 | $448.87 | $0.00 | $318.04 | $57,015.17 |
| 97 | $57,015.17 | $448.87 | $0.00 | $322.37 | $57,786.41 |
| 98 | $57,786.41 | $448.87 | $0.00 | $326.73 | $58,562.01 |
| 99 | $58,562.01 | $448.87 | $0.00 | $331.12 | $59,342.00 |
| 100 | $59,342.00 | $448.87 | $0.00 | $335.53 | $60,126.40 |
| 101 | $60,126.40 | $448.87 | $0.00 | $339.96 | $60,915.23 |
| 102 | $60,915.23 | $448.87 | $0.00 | $344.42 | $61,708.52 |
| 103 | $61,708.52 | $448.87 | $0.00 | $348.91 | $62,506.30 |
| 104 | $62,506.30 | $448.87 | $0.00 | $353.42 | $63,308.59 |
| 105 | $63,308.59 | $448.87 | $0.00 | $357.96 | $64,115.42 |
| 106 | $64,115.42 | $448.87 | $0.00 | $362.52 | $64,926.81 |
| 107 | $64,926.81 | $448.87 | $0.00 | $367.11 | $65,742.79 |
| 108 | $65,742.79 | $448.87 | $0.00 | $371.72 | $66,563.38 |
| 109 | $66,563.38 | $448.87 | $0.00 | $376.36 | $67,388.61 |
| 110 | $67,388.61 | $448.87 | $0.00 | $381.02 | $68,218.50 |
| 111 | $68,218.50 | $448.87 | $0.00 | $385.72 | $69,053.09 |
| 112 | $69,053.09 | $448.87 | $0.00 | $390.44 | $69,892.40 |
| 113 | $69,892.40 | $448.87 | $0.00 | $395.18 | $70,736.45 |
| 114 | $70,736.45 | $448.87 | $0.00 | $399.95 | $71,585.27 |
| 115 | $71,585.27 | $448.87 | $0.00 | $404.75 | $72,438.89 |
| 116 | $72,438.89 | $448.87 | $0.00 | $409.58 | $73,297.34 |
| 117 | $73,297.34 | $448.87 | $0.00 | $414.43 | $74,160.64 |
| 118 | $74,160.64 | $448.87 | $0.00 | $419.32 | $75,028.83 |
| 119 | $75,028.83 | $448.87 | $0.00 | $424.22 | $75,901.92 |
| 120 | $75,901.92 | $448.87 | $0.00 | $429.16 | $76,779.95 |
| 121 | $76,779.95 | $448.87 | $0.00 | $434.13 | $77,662.95 |
| 122 | $77,662.95 | $448.87 | $0.00 | $439.12 | $78,550.94 |
| 123 | $78,550.94 | $448.87 | $0.00 | $444.14 | $79,443.95 |
| 124 | $79,443.95 | $448.87 | $0.00 | $449.19 | $80,342.01 |
| 125 | $80,342.01 | $448.87 | $0.00 | $454.27 | $81,245.15 |
| 126 | $81,245.15 | $448.87 | $0.00 | $459.37 | $82,153.39 |
| 127 | $82,153.39 | $448.87 | $0.00 | $464.51 | $83,066.77 |
| 128 | $83,066.77 | $448.87 | $0.00 | $469.67 | $83,985.31 |
| 129 | $83,985.31 | $448.87 | $0.00 | $474.87 | $84,909.05 |
| 130 | $84,909.05 | $448.87 | $0.00 | $480.09 | $85,838.01 |
| 131 | $85,838.01 | $448.87 | $0.00 | $485.34 | $86,772.22 |
| 132 | $86,772.22 | $448.87 | $0.00 | $490.62 | $87,711.71 |
| 133 | $87,711.71 | $448.87 | $0.00 | $495.93 | $88,656.51 |
| 134 | $88,656.51 | $448.87 | $0.00 | $501.28 | $89,606.66 |
| 135 | $89,606.66 | $448.87 | $0.00 | $506.65 | $90,562.18 |
| 136 | $90,562.18 | $448.87 | $0.00 | $512.05 | $91,523.10 |
| 137 | $91,523.10 | $448.87 | $0.00 | $517.48 | $92,489.45 |
| 138 | $92,489.45 | $448.87 | $0.00 | $522.95 | $93,461.27 |
| 139 | $93,461.27 | $448.87 | $0.00 | $528.44 | $94,438.58 |
| 140 | $94,438.58 | $448.87 | $0.00 | $533.97 | $95,421.42 |
| 141 | $95,421.42 | $448.87 | $0.00 | $539.53 | $96,409.82 |
| 142 | $96,409.82 | $448.87 | $0.00 | $545.12 | $97,403.81 |
| 143 | $97,403.81 | $448.87 | $0.00 | $550.74 | $98,403.42 |
| 144 | $98,403.42 | $448.87 | $0.00 | $556.39 | $99,408.68 |
| 145 | $99,408.68 | $448.87 | $0.00 | $562.07 | $100,419.62 |
| 146 | $100,419.62 | $448.87 | $0.00 | $567.79 | $101,436.28 |
| 147 | $101,436.28 | $448.87 | $0.00 | $573.54 | $102,458.69 |
| 148 | $102,458.69 | $448.87 | $0.00 | $579.32 | $103,486.88 |
| 149 | $103,486.88 | $448.87 | $0.00 | $585.13 | $104,520.88 |
| 150 | $104,520.88 | $448.87 | $0.00 | $590.98 | $105,560.73 |
| 151 | $105,560.73 | $448.87 | $0.00 | $596.86 | $106,606.46 |
| 152 | $106,606.46 | $448.87 | $0.00 | $602.77 | $107,658.10 |
| 153 | $107,658.10 | $448.87 | $0.00 | $608.71 | $108,715.68 |
| 154 | $108,715.68 | $448.87 | $0.00 | $614.69 | $109,779.24 |
| 155 | $109,779.24 | $448.87 | $0.00 | $620.71 | $110,848.82 |
| 156 | $110,848.82 | $448.87 | $0.00 | $626.76 | $111,924.45 |
| 157 | $111,924.45 | $448.87 | $0.00 | $632.84 | $113,006.16 |
| 158 | $113,006.16 | $448.87 | $0.00 | $638.95 | $114,093.98 |
| 159 | $114,093.98 | $448.87 | $0.00 | $645.10 | $115,187.95 |
| 160 | $115,187.95 | $448.87 | $0.00 | $651.29 | $116,288.11 |
| 161 | $116,288.11 | $448.87 | $0.00 | $657.51 | $117,394.49 |
| 162 | $117,394.49 | $448.87 | $0.00 | $663.77 | $118,507.13 |
| 163 | $118,507.13 | $448.87 | $0.00 | $670.06 | $119,626.06 |
| 164 | $119,626.06 | $448.87 | $0.00 | $676.38 | $120,751.31 |
| 165 | $120,751.31 | $448.87 | $0.00 | $682.75 | $121,882.93 |
| 166 | $121,882.93 | $448.87 | $0.00 | $689.14 | $123,020.94 |
| 167 | $123,020.94 | $448.87 | $0.00 | $695.58 | $124,165.39 |
| 168 | $124,165.39 | $448.87 | $0.00 | $702.05 | $125,316.31 |
| 169 | $125,316.31 | $448.87 | $0.00 | $708.56 | $126,473.74 |
| 170 | $126,473.74 | $448.87 | $0.00 | $715.10 | $127,637.71 |
| 171 | $127,637.71 | $448.87 | $0.00 | $721.68 | $128,808.26 |
| 172 | $128,808.26 | $448.87 | $0.00 | $728.30 | $129,985.43 |
| 173 | $129,985.43 | $448.87 | $0.00 | $734.96 | $131,169.26 |
| 174 | $131,169.26 | $448.87 | $0.00 | $741.65 | $132,359.78 |
| 175 | $132,359.78 | $448.87 | $0.00 | $748.38 | $133,557.03 |
| 176 | $133,557.03 | $448.87 | $0.00 | $755.15 | $134,761.05 |
| 177 | $134,761.05 | $448.87 | $0.00 | $761.96 | $135,971.88 |
| 178 | $135,971.88 | $448.87 | $0.00 | $768.80 | $137,189.55 |
| 179 | $137,189.55 | $448.87 | $0.00 | $775.69 | $138,414.11 |
| 180 | $138,414.11 | $448.87 | $0.00 | $782.61 | $139,645.59 |
| 181 | $139,645.59 | $448.87 | $0.00 | $789.58 | $140,884.04 |
| 182 | $140,884.04 | $448.87 | $0.00 | $796.58 | $142,129.49 |
| 183 | $142,129.49 | $448.87 | $0.00 | $803.62 | $143,381.98 |
| 184 | $143,381.98 | $448.87 | $0.00 | $810.70 | $144,641.55 |
| 185 | $144,641.55 | $448.87 | $0.00 | $817.82 | $145,908.24 |
| 186 | $145,908.24 | $448.87 | $0.00 | $824.99 | $147,182.10 |
| 187 | $147,182.10 | $448.87 | $0.00 | $832.19 | $148,463.16 |
| 188 | $148,463.16 | $448.87 | $0.00 | $839.43 | $149,751.46 |
| 189 | $149,751.46 | $448.87 | $0.00 | $846.72 | $151,047.05 |
| 190 | $151,047.05 | $448.87 | $0.00 | $854.04 | $152,349.96 |
| 191 | $152,349.96 | $448.87 | $0.00 | $861.41 | $153,660.24 |
| 192 | $153,660.24 | $448.87 | $0.00 | $868.82 | $154,977.93 |
| 193 | $154,977.93 | $448.87 | $0.00 | $876.27 | $156,303.07 |
| 194 | $156,303.07 | $448.87 | $0.00 | $883.76 | $157,635.70 |
| 195 | $157,635.70 | $448.87 | $0.00 | $891.30 | $158,975.87 |
| 196 | $158,975.87 | $448.87 | $0.00 | $898.87 | $160,323.61 |
| 197 | $160,323.61 | $448.87 | $0.00 | $906.49 | $161,678.97 |
| 198 | $161,678.97 | $448.87 | $0.00 | $914.16 | $163,042.00 |
| 199 | $163,042.00 | $448.87 | $0.00 | $921.86 | $164,412.73 |
| 200 | $164,412.73 | $448.87 | $0.00 | $929.61 | $165,791.21 |
| 201 | $165,791.21 | $448.87 | $0.00 | $937.41 | $167,177.49 |
| 202 | $167,177.49 | $448.87 | $0.00 | $945.25 | $168,571.61 |
| 203 | $168,571.61 | $448.87 | $0.00 | $953.13 | $169,973.61 |
| 204 | $169,973.61 | $448.87 | $0.00 | $961.06 | $171,383.54 |
| 205 | $171,383.54 | $448.87 | $0.00 | $969.03 | $172,801.44 |
| 206 | $172,801.44 | $448.87 | $0.00 | $977.04 | $174,227.35 |
| 207 | $174,227.35 | $448.87 | $0.00 | $985.11 | $175,661.33 |
| 208 | $175,661.33 | $448.87 | $0.00 | $993.21 | $177,103.41 |
| 209 | $177,103.41 | $448.87 | $0.00 | $1,001.37 | $178,553.65 |
| 210 | $178,553.65 | $448.87 | $0.00 | $1,009.57 | $180,012.09 |
| 211 | $180,012.09 | $448.87 | $0.00 | $1,017.81 | $181,478.77 |
| 212 | $181,478.77 | $448.87 | $0.00 | $1,026.11 | $182,953.75 |
| 213 | $182,953.75 | $448.87 | $0.00 | $1,034.45 | $184,437.07 |
| 214 | $184,437.07 | $448.87 | $0.00 | $1,042.83 | $185,928.77 |
| 215 | $185,928.77 | $448.87 | $0.00 | $1,051.27 | $187,428.91 |
| 216 | $187,428.91 | $448.87 | $0.00 | $1,059.75 | $188,937.53 |
| 217 | $188,937.53 | $448.87 | $52,625.54 | $1,068.28 | $137,829.14 |
| 218 | $137,829.14 | $448.87 | $0.00 | $779.31 | $139,057.32 |
| 219 | $139,057.32 | $448.87 | $0.00 | $786.25 | $140,292.44 |
| 220 | $140,292.44 | $448.87 | $0.00 | $793.23 | $141,534.54 |
| 221 | $141,534.54 | $448.87 | $0.00 | $800.26 | $142,783.67 |
| 222 | $142,783.67 | $448.87 | $0.00 | $807.32 | $144,039.86 |
| 223 | $144,039.86 | $448.87 | $0.00 | $814.42 | $145,303.15 |
| 224 | $145,303.15 | $448.87 | $0.00 | $821.57 | $146,573.59 |
| 225 | $146,573.59 | $448.87 | $0.00 | $828.75 | $147,851.21 |
| 226 | $147,851.21 | $448.87 | $0.00 | $835.97 | $149,136.05 |
| 227 | $149,136.05 | $448.87 | $0.00 | $843.24 | $150,428.16 |
| 228 | $150,428.16 | $448.87 | $0.00 | $850.54 | $151,727.57 |
| 229 | $151,727.57 | $448.87 | $55,256.82 | $857.89 | $97,777.51 |
| 230 | $97,777.51 | $448.87 | $0.00 | $552.85 | $98,779.23 |
| 231 | $98,779.23 | $448.87 | $0.00 | $558.51 | $99,786.61 |
| 232 | $99,786.61 | $448.87 | $0.00 | $564.21 | $100,799.69 |
| 233 | $100,799.69 | $448.87 | $0.00 | $569.94 | $101,818.50 |
| 234 | $101,818.50 | $448.87 | $0.00 | $575.70 | $102,843.07 |
| 235 | $102,843.07 | $448.87 | $0.00 | $581.49 | $103,873.43 |
| 236 | $103,873.43 | $448.87 | $0.00 | $587.32 | $104,909.62 |
| 237 | $104,909.62 | $448.87 | $0.00 | $593.17 | $105,951.66 |
| 238 | $105,951.66 | $448.87 | $0.00 | $599.07 | $106,999.60 |
| 239 | $106,999.60 | $448.87 | $0.00 | $604.99 | $108,053.46 |
| 240 | $108,053.46 | $448.87 | $0.00 | $610.95 | $109,113.28 |
| 241 | $109,113.28 | $448.87 | $58,019.66 | $616.94 | $52,159.43 |
| 242 | $52,159.43 | $448.87 | $0.00 | $294.92 | $52,903.22 |
| 243 | $52,903.22 | $448.87 | $0.00 | $299.12 | $53,651.21 |
| 244 | $53,651.21 | $448.87 | $0.00 | $303.35 | $54,403.43 |
| 245 | $54,403.43 | $448.87 | $0.00 | $307.60 | $55,159.90 |
| 246 | $55,159.90 | $448.87 | $0.00 | $311.88 | $55,920.65 |
| 247 | $55,920.65 | $448.87 | $0.00 | $316.18 | $56,685.70 |
| 248 | $56,685.70 | $448.87 | $0.00 | $320.51 | $57,455.08 |
| 249 | $57,455.08 | $448.87 | $0.00 | $324.86 | $58,228.81 |
| 250 | $58,228.81 | $448.87 | $0.00 | $329.23 | $59,006.91 |
| 251 | $59,006.91 | $448.87 | $0.00 | $333.63 | $59,789.41 |
| 252 | $59,789.41 | $448.87 | $0.00 | $338.06 | $60,576.34 |
| 253 | $60,576.34 | $0.00 | $60,920.64 | $342.51 | ($1.79) |