How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $55,375 |
| Monthly savings required | $438 |
How much will it cost to send your child to University of Hawaii at Hilo in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $221,501.41 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $438.35 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 | $21,354.00 |
| 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 University of Hawaii at Hilo in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $438.35 | $0.00 | $0.00 | $438.35 |
| 2 | $438.35 | $438.35 | $0.00 | $2.48 | $879.18 |
| 3 | $879.18 | $438.35 | $0.00 | $4.97 | $1,322.50 |
| 4 | $1,322.50 | $438.35 | $0.00 | $7.48 | $1,768.33 |
| 5 | $1,768.33 | $438.35 | $0.00 | $10.00 | $2,216.68 |
| 6 | $2,216.68 | $438.35 | $0.00 | $12.53 | $2,667.56 |
| 7 | $2,667.56 | $438.35 | $0.00 | $15.08 | $3,120.99 |
| 8 | $3,120.99 | $438.35 | $0.00 | $17.65 | $3,576.99 |
| 9 | $3,576.99 | $438.35 | $0.00 | $20.22 | $4,035.56 |
| 10 | $4,035.56 | $438.35 | $0.00 | $22.82 | $4,496.73 |
| 11 | $4,496.73 | $438.35 | $0.00 | $25.43 | $4,960.51 |
| 12 | $4,960.51 | $438.35 | $0.00 | $28.05 | $5,426.91 |
| 13 | $5,426.91 | $438.35 | $0.00 | $30.68 | $5,895.94 |
| 14 | $5,895.94 | $438.35 | $0.00 | $33.34 | $6,367.63 |
| 15 | $6,367.63 | $438.35 | $0.00 | $36.00 | $6,841.98 |
| 16 | $6,841.98 | $438.35 | $0.00 | $38.69 | $7,319.02 |
| 17 | $7,319.02 | $438.35 | $0.00 | $41.38 | $7,798.75 |
| 18 | $7,798.75 | $438.35 | $0.00 | $44.10 | $8,281.20 |
| 19 | $8,281.20 | $438.35 | $0.00 | $46.82 | $8,766.37 |
| 20 | $8,766.37 | $438.35 | $0.00 | $49.57 | $9,254.29 |
| 21 | $9,254.29 | $438.35 | $0.00 | $52.33 | $9,744.97 |
| 22 | $9,744.97 | $438.35 | $0.00 | $55.10 | $10,238.42 |
| 23 | $10,238.42 | $438.35 | $0.00 | $57.89 | $10,734.66 |
| 24 | $10,734.66 | $438.35 | $0.00 | $60.70 | $11,233.71 |
| 25 | $11,233.71 | $438.35 | $0.00 | $63.52 | $11,735.58 |
| 26 | $11,735.58 | $438.35 | $0.00 | $66.35 | $12,240.28 |
| 27 | $12,240.28 | $438.35 | $0.00 | $69.21 | $12,747.84 |
| 28 | $12,747.84 | $438.35 | $0.00 | $72.08 | $13,258.27 |
| 29 | $13,258.27 | $438.35 | $0.00 | $74.96 | $13,771.58 |
| 30 | $13,771.58 | $438.35 | $0.00 | $77.87 | $14,287.80 |
| 31 | $14,287.80 | $438.35 | $0.00 | $80.79 | $14,806.94 |
| 32 | $14,806.94 | $438.35 | $0.00 | $83.72 | $15,329.01 |
| 33 | $15,329.01 | $438.35 | $0.00 | $86.67 | $15,854.03 |
| 34 | $15,854.03 | $438.35 | $0.00 | $89.64 | $16,382.02 |
| 35 | $16,382.02 | $438.35 | $0.00 | $92.63 | $16,913.00 |
| 36 | $16,913.00 | $438.35 | $0.00 | $95.63 | $17,446.98 |
| 37 | $17,446.98 | $438.35 | $0.00 | $98.65 | $17,983.98 |
| 38 | $17,983.98 | $438.35 | $0.00 | $101.68 | $18,524.01 |
| 39 | $18,524.01 | $438.35 | $0.00 | $104.74 | $19,067.10 |
| 40 | $19,067.10 | $438.35 | $0.00 | $107.81 | $19,613.26 |
| 41 | $19,613.26 | $438.35 | $0.00 | $110.90 | $20,162.51 |
| 42 | $20,162.51 | $438.35 | $0.00 | $114.00 | $20,714.86 |
| 43 | $20,714.86 | $438.35 | $0.00 | $117.12 | $21,270.33 |
| 44 | $21,270.33 | $438.35 | $0.00 | $120.27 | $21,828.95 |
| 45 | $21,828.95 | $438.35 | $0.00 | $123.42 | $22,390.72 |
| 46 | $22,390.72 | $438.35 | $0.00 | $126.60 | $22,955.67 |
| 47 | $22,955.67 | $438.35 | $0.00 | $129.79 | $23,523.81 |
| 48 | $23,523.81 | $438.35 | $0.00 | $133.01 | $24,095.17 |
| 49 | $24,095.17 | $438.35 | $0.00 | $136.24 | $24,669.76 |
| 50 | $24,669.76 | $438.35 | $0.00 | $139.49 | $25,247.60 |
| 51 | $25,247.60 | $438.35 | $0.00 | $142.75 | $25,828.70 |
| 52 | $25,828.70 | $438.35 | $0.00 | $146.04 | $26,413.09 |
| 53 | $26,413.09 | $438.35 | $0.00 | $149.34 | $27,000.78 |
| 54 | $27,000.78 | $438.35 | $0.00 | $152.67 | $27,591.80 |
| 55 | $27,591.80 | $438.35 | $0.00 | $156.01 | $28,186.16 |
| 56 | $28,186.16 | $438.35 | $0.00 | $159.37 | $28,783.88 |
| 57 | $28,783.88 | $438.35 | $0.00 | $162.75 | $29,384.98 |
| 58 | $29,384.98 | $438.35 | $0.00 | $166.15 | $29,989.48 |
| 59 | $29,989.48 | $438.35 | $0.00 | $169.56 | $30,597.39 |
| 60 | $30,597.39 | $438.35 | $0.00 | $173.00 | $31,208.74 |
| 61 | $31,208.74 | $438.35 | $0.00 | $176.46 | $31,823.55 |
| 62 | $31,823.55 | $438.35 | $0.00 | $179.93 | $32,441.83 |
| 63 | $32,441.83 | $438.35 | $0.00 | $183.43 | $33,063.61 |
| 64 | $33,063.61 | $438.35 | $0.00 | $186.95 | $33,688.91 |
| 65 | $33,688.91 | $438.35 | $0.00 | $190.48 | $34,317.74 |
| 66 | $34,317.74 | $438.35 | $0.00 | $194.04 | $34,950.13 |
| 67 | $34,950.13 | $438.35 | $0.00 | $197.61 | $35,586.09 |
| 68 | $35,586.09 | $438.35 | $0.00 | $201.21 | $36,225.65 |
| 69 | $36,225.65 | $438.35 | $0.00 | $204.83 | $36,868.83 |
| 70 | $36,868.83 | $438.35 | $0.00 | $208.46 | $37,515.64 |
| 71 | $37,515.64 | $438.35 | $0.00 | $212.12 | $38,166.11 |
| 72 | $38,166.11 | $438.35 | $0.00 | $215.80 | $38,820.26 |
| 73 | $38,820.26 | $438.35 | $0.00 | $219.50 | $39,478.11 |
| 74 | $39,478.11 | $438.35 | $0.00 | $223.21 | $40,139.67 |
| 75 | $40,139.67 | $438.35 | $0.00 | $226.96 | $40,804.98 |
| 76 | $40,804.98 | $438.35 | $0.00 | $230.72 | $41,474.05 |
| 77 | $41,474.05 | $438.35 | $0.00 | $234.50 | $42,146.90 |
| 78 | $42,146.90 | $438.35 | $0.00 | $238.30 | $42,823.55 |
| 79 | $42,823.55 | $438.35 | $0.00 | $242.13 | $43,504.03 |
| 80 | $43,504.03 | $438.35 | $0.00 | $245.98 | $44,188.36 |
| 81 | $44,188.36 | $438.35 | $0.00 | $249.85 | $44,876.56 |
| 82 | $44,876.56 | $438.35 | $0.00 | $253.74 | $45,568.65 |
| 83 | $45,568.65 | $438.35 | $0.00 | $257.65 | $46,264.65 |
| 84 | $46,264.65 | $438.35 | $0.00 | $261.59 | $46,964.59 |
| 85 | $46,964.59 | $438.35 | $0.00 | $265.54 | $47,668.48 |
| 86 | $47,668.48 | $438.35 | $0.00 | $269.52 | $48,376.35 |
| 87 | $48,376.35 | $438.35 | $0.00 | $273.53 | $49,088.23 |
| 88 | $49,088.23 | $438.35 | $0.00 | $277.55 | $49,804.13 |
| 89 | $49,804.13 | $438.35 | $0.00 | $281.60 | $50,524.08 |
| 90 | $50,524.08 | $438.35 | $0.00 | $285.67 | $51,248.10 |
| 91 | $51,248.10 | $438.35 | $0.00 | $289.76 | $51,976.21 |
| 92 | $51,976.21 | $438.35 | $0.00 | $293.88 | $52,708.44 |
| 93 | $52,708.44 | $438.35 | $0.00 | $298.02 | $53,444.81 |
| 94 | $53,444.81 | $438.35 | $0.00 | $302.18 | $54,185.34 |
| 95 | $54,185.34 | $438.35 | $0.00 | $306.37 | $54,930.06 |
| 96 | $54,930.06 | $438.35 | $0.00 | $310.58 | $55,678.99 |
| 97 | $55,678.99 | $438.35 | $0.00 | $314.82 | $56,432.16 |
| 98 | $56,432.16 | $438.35 | $0.00 | $319.08 | $57,189.59 |
| 99 | $57,189.59 | $438.35 | $0.00 | $323.36 | $57,951.30 |
| 100 | $57,951.30 | $438.35 | $0.00 | $327.67 | $58,717.32 |
| 101 | $58,717.32 | $438.35 | $0.00 | $332.00 | $59,487.67 |
| 102 | $59,487.67 | $438.35 | $0.00 | $336.35 | $60,262.37 |
| 103 | $60,262.37 | $438.35 | $0.00 | $340.73 | $61,041.45 |
| 104 | $61,041.45 | $438.35 | $0.00 | $345.14 | $61,824.94 |
| 105 | $61,824.94 | $438.35 | $0.00 | $349.57 | $62,612.86 |
| 106 | $62,612.86 | $438.35 | $0.00 | $354.02 | $63,405.23 |
| 107 | $63,405.23 | $438.35 | $0.00 | $358.50 | $64,202.08 |
| 108 | $64,202.08 | $438.35 | $0.00 | $363.01 | $65,003.44 |
| 109 | $65,003.44 | $438.35 | $0.00 | $367.54 | $65,809.33 |
| 110 | $65,809.33 | $438.35 | $0.00 | $372.10 | $66,619.78 |
| 111 | $66,619.78 | $438.35 | $0.00 | $376.68 | $67,434.81 |
| 112 | $67,434.81 | $438.35 | $0.00 | $381.29 | $68,254.45 |
| 113 | $68,254.45 | $438.35 | $0.00 | $385.92 | $69,078.72 |
| 114 | $69,078.72 | $438.35 | $0.00 | $390.58 | $69,907.65 |
| 115 | $69,907.65 | $438.35 | $0.00 | $395.27 | $70,741.27 |
| 116 | $70,741.27 | $438.35 | $0.00 | $399.98 | $71,579.60 |
| 117 | $71,579.60 | $438.35 | $0.00 | $404.72 | $72,422.67 |
| 118 | $72,422.67 | $438.35 | $0.00 | $409.49 | $73,270.51 |
| 119 | $73,270.51 | $438.35 | $0.00 | $414.28 | $74,123.14 |
| 120 | $74,123.14 | $438.35 | $0.00 | $419.10 | $74,980.59 |
| 121 | $74,980.59 | $438.35 | $0.00 | $423.95 | $75,842.89 |
| 122 | $75,842.89 | $438.35 | $0.00 | $428.83 | $76,710.07 |
| 123 | $76,710.07 | $438.35 | $0.00 | $433.73 | $77,582.15 |
| 124 | $77,582.15 | $438.35 | $0.00 | $438.66 | $78,459.16 |
| 125 | $78,459.16 | $438.35 | $0.00 | $443.62 | $79,341.13 |
| 126 | $79,341.13 | $438.35 | $0.00 | $448.61 | $80,228.09 |
| 127 | $80,228.09 | $438.35 | $0.00 | $453.62 | $81,120.06 |
| 128 | $81,120.06 | $438.35 | $0.00 | $458.66 | $82,017.07 |
| 129 | $82,017.07 | $438.35 | $0.00 | $463.74 | $82,919.16 |
| 130 | $82,919.16 | $438.35 | $0.00 | $468.84 | $83,826.35 |
| 131 | $83,826.35 | $438.35 | $0.00 | $473.97 | $84,738.67 |
| 132 | $84,738.67 | $438.35 | $0.00 | $479.12 | $85,656.14 |
| 133 | $85,656.14 | $438.35 | $0.00 | $484.31 | $86,578.80 |
| 134 | $86,578.80 | $438.35 | $0.00 | $489.53 | $87,506.68 |
| 135 | $87,506.68 | $438.35 | $0.00 | $494.78 | $88,439.81 |
| 136 | $88,439.81 | $438.35 | $0.00 | $500.05 | $89,378.21 |
| 137 | $89,378.21 | $438.35 | $0.00 | $505.36 | $90,321.92 |
| 138 | $90,321.92 | $438.35 | $0.00 | $510.69 | $91,270.96 |
| 139 | $91,270.96 | $438.35 | $0.00 | $516.06 | $92,225.37 |
| 140 | $92,225.37 | $438.35 | $0.00 | $521.46 | $93,185.18 |
| 141 | $93,185.18 | $438.35 | $0.00 | $526.88 | $94,150.41 |
| 142 | $94,150.41 | $438.35 | $0.00 | $532.34 | $95,121.10 |
| 143 | $95,121.10 | $438.35 | $0.00 | $537.83 | $96,097.28 |
| 144 | $96,097.28 | $438.35 | $0.00 | $543.35 | $97,078.98 |
| 145 | $97,078.98 | $438.35 | $0.00 | $548.90 | $98,066.23 |
| 146 | $98,066.23 | $438.35 | $0.00 | $554.48 | $99,059.06 |
| 147 | $99,059.06 | $438.35 | $0.00 | $560.09 | $100,057.50 |
| 148 | $100,057.50 | $438.35 | $0.00 | $565.74 | $101,061.59 |
| 149 | $101,061.59 | $438.35 | $0.00 | $571.42 | $102,071.36 |
| 150 | $102,071.36 | $438.35 | $0.00 | $577.13 | $103,086.84 |
| 151 | $103,086.84 | $438.35 | $0.00 | $582.87 | $104,108.06 |
| 152 | $104,108.06 | $438.35 | $0.00 | $588.64 | $105,135.05 |
| 153 | $105,135.05 | $438.35 | $0.00 | $594.45 | $106,167.85 |
| 154 | $106,167.85 | $438.35 | $0.00 | $600.29 | $107,206.49 |
| 155 | $107,206.49 | $438.35 | $0.00 | $606.16 | $108,251.00 |
| 156 | $108,251.00 | $438.35 | $0.00 | $612.07 | $109,301.42 |
| 157 | $109,301.42 | $438.35 | $0.00 | $618.01 | $110,357.78 |
| 158 | $110,357.78 | $438.35 | $0.00 | $623.98 | $111,420.11 |
| 159 | $111,420.11 | $438.35 | $0.00 | $629.99 | $112,488.45 |
| 160 | $112,488.45 | $438.35 | $0.00 | $636.03 | $113,562.83 |
| 161 | $113,562.83 | $438.35 | $0.00 | $642.10 | $114,643.28 |
| 162 | $114,643.28 | $438.35 | $0.00 | $648.21 | $115,729.84 |
| 163 | $115,729.84 | $438.35 | $0.00 | $654.35 | $116,822.54 |
| 164 | $116,822.54 | $438.35 | $0.00 | $660.53 | $117,921.42 |
| 165 | $117,921.42 | $438.35 | $0.00 | $666.74 | $119,026.51 |
| 166 | $119,026.51 | $438.35 | $0.00 | $672.99 | $120,137.85 |
| 167 | $120,137.85 | $438.35 | $0.00 | $679.28 | $121,255.48 |
| 168 | $121,255.48 | $438.35 | $0.00 | $685.60 | $122,379.43 |
| 169 | $122,379.43 | $438.35 | $0.00 | $691.95 | $123,509.73 |
| 170 | $123,509.73 | $438.35 | $0.00 | $698.34 | $124,646.42 |
| 171 | $124,646.42 | $438.35 | $0.00 | $704.77 | $125,789.54 |
| 172 | $125,789.54 | $438.35 | $0.00 | $711.23 | $126,939.12 |
| 173 | $126,939.12 | $438.35 | $0.00 | $717.73 | $128,095.20 |
| 174 | $128,095.20 | $438.35 | $0.00 | $724.27 | $129,257.82 |
| 175 | $129,257.82 | $438.35 | $0.00 | $730.84 | $130,427.01 |
| 176 | $130,427.01 | $438.35 | $0.00 | $737.45 | $131,602.81 |
| 177 | $131,602.81 | $438.35 | $0.00 | $744.10 | $132,785.26 |
| 178 | $132,785.26 | $438.35 | $0.00 | $750.79 | $133,974.40 |
| 179 | $133,974.40 | $438.35 | $0.00 | $757.51 | $135,170.26 |
| 180 | $135,170.26 | $438.35 | $0.00 | $764.27 | $136,372.88 |
| 181 | $136,372.88 | $438.35 | $0.00 | $771.07 | $137,582.30 |
| 182 | $137,582.30 | $438.35 | $0.00 | $777.91 | $138,798.56 |
| 183 | $138,798.56 | $438.35 | $0.00 | $784.79 | $140,021.70 |
| 184 | $140,021.70 | $438.35 | $0.00 | $791.70 | $141,251.75 |
| 185 | $141,251.75 | $438.35 | $0.00 | $798.66 | $142,488.76 |
| 186 | $142,488.76 | $438.35 | $0.00 | $805.65 | $143,732.76 |
| 187 | $143,732.76 | $438.35 | $0.00 | $812.69 | $144,983.80 |
| 188 | $144,983.80 | $438.35 | $0.00 | $819.76 | $146,241.91 |
| 189 | $146,241.91 | $438.35 | $0.00 | $826.87 | $147,507.13 |
| 190 | $147,507.13 | $438.35 | $0.00 | $834.03 | $148,779.51 |
| 191 | $148,779.51 | $438.35 | $0.00 | $841.22 | $150,059.08 |
| 192 | $150,059.08 | $438.35 | $0.00 | $848.46 | $151,345.89 |
| 193 | $151,345.89 | $438.35 | $0.00 | $855.73 | $152,639.97 |
| 194 | $152,639.97 | $438.35 | $0.00 | $863.05 | $153,941.37 |
| 195 | $153,941.37 | $438.35 | $0.00 | $870.41 | $155,250.13 |
| 196 | $155,250.13 | $438.35 | $0.00 | $877.81 | $156,566.29 |
| 197 | $156,566.29 | $438.35 | $0.00 | $885.25 | $157,889.89 |
| 198 | $157,889.89 | $438.35 | $0.00 | $892.73 | $159,220.97 |
| 199 | $159,220.97 | $438.35 | $0.00 | $900.26 | $160,559.58 |
| 200 | $160,559.58 | $438.35 | $0.00 | $907.83 | $161,905.76 |
| 201 | $161,905.76 | $438.35 | $0.00 | $915.44 | $163,259.55 |
| 202 | $163,259.55 | $438.35 | $0.00 | $923.09 | $164,620.99 |
| 203 | $164,620.99 | $438.35 | $0.00 | $930.79 | $165,990.13 |
| 204 | $165,990.13 | $438.35 | $0.00 | $938.53 | $167,367.01 |
| 205 | $167,367.01 | $438.35 | $0.00 | $946.32 | $168,751.68 |
| 206 | $168,751.68 | $438.35 | $0.00 | $954.15 | $170,144.18 |
| 207 | $170,144.18 | $438.35 | $0.00 | $962.02 | $171,544.55 |
| 208 | $171,544.55 | $438.35 | $0.00 | $969.94 | $172,952.84 |
| 209 | $172,952.84 | $438.35 | $0.00 | $977.90 | $174,369.09 |
| 210 | $174,369.09 | $438.35 | $0.00 | $985.91 | $175,793.35 |
| 211 | $175,793.35 | $438.35 | $0.00 | $993.96 | $177,225.66 |
| 212 | $177,225.66 | $438.35 | $0.00 | $1,002.06 | $178,666.07 |
| 213 | $178,666.07 | $438.35 | $0.00 | $1,010.20 | $180,114.62 |
| 214 | $180,114.62 | $438.35 | $0.00 | $1,018.39 | $181,571.36 |
| 215 | $181,571.36 | $438.35 | $0.00 | $1,026.63 | $183,036.34 |
| 216 | $183,036.34 | $438.35 | $0.00 | $1,034.91 | $184,509.60 |
| 217 | $184,509.60 | $438.35 | $51,390.95 | $1,043.24 | $134,600.24 |
| 218 | $134,600.24 | $438.35 | $0.00 | $761.05 | $135,799.64 |
| 219 | $135,799.64 | $438.35 | $0.00 | $767.83 | $137,005.82 |
| 220 | $137,005.82 | $438.35 | $0.00 | $774.65 | $138,218.82 |
| 221 | $138,218.82 | $438.35 | $0.00 | $781.51 | $139,438.68 |
| 222 | $139,438.68 | $438.35 | $0.00 | $788.41 | $140,665.44 |
| 223 | $140,665.44 | $438.35 | $0.00 | $795.34 | $141,899.13 |
| 224 | $141,899.13 | $438.35 | $0.00 | $802.32 | $143,139.80 |
| 225 | $143,139.80 | $438.35 | $0.00 | $809.33 | $144,387.48 |
| 226 | $144,387.48 | $438.35 | $0.00 | $816.39 | $145,642.22 |
| 227 | $145,642.22 | $438.35 | $0.00 | $823.48 | $146,904.05 |
| 228 | $146,904.05 | $438.35 | $0.00 | $830.62 | $148,173.02 |
| 229 | $148,173.02 | $438.35 | $53,960.49 | $837.79 | $95,488.67 |
| 230 | $95,488.67 | $438.35 | $0.00 | $539.91 | $96,466.93 |
| 231 | $96,466.93 | $438.35 | $0.00 | $545.44 | $97,450.72 |
| 232 | $97,450.72 | $438.35 | $0.00 | $551.00 | $98,440.07 |
| 233 | $98,440.07 | $438.35 | $0.00 | $556.59 | $99,435.01 |
| 234 | $99,435.01 | $438.35 | $0.00 | $562.22 | $100,435.58 |
| 235 | $100,435.58 | $438.35 | $0.00 | $567.88 | $101,441.81 |
| 236 | $101,441.81 | $438.35 | $0.00 | $573.57 | $102,453.73 |
| 237 | $102,453.73 | $438.35 | $0.00 | $579.29 | $103,471.37 |
| 238 | $103,471.37 | $438.35 | $0.00 | $585.04 | $104,494.76 |
| 239 | $104,494.76 | $438.35 | $0.00 | $590.83 | $105,523.94 |
| 240 | $105,523.94 | $438.35 | $0.00 | $596.65 | $106,558.94 |
| 241 | $106,558.94 | $438.35 | $56,658.52 | $602.50 | $50,941.27 |
| 242 | $50,941.27 | $438.35 | $0.00 | $288.03 | $51,667.65 |
| 243 | $51,667.65 | $438.35 | $0.00 | $292.14 | $52,398.14 |
| 244 | $52,398.14 | $438.35 | $0.00 | $296.27 | $53,132.76 |
| 245 | $53,132.76 | $438.35 | $0.00 | $300.42 | $53,871.53 |
| 246 | $53,871.53 | $438.35 | $0.00 | $304.60 | $54,614.48 |
| 247 | $54,614.48 | $438.35 | $0.00 | $308.80 | $55,361.63 |
| 248 | $55,361.63 | $438.35 | $0.00 | $313.02 | $56,113.00 |
| 249 | $56,113.00 | $438.35 | $0.00 | $317.27 | $56,868.62 |
| 250 | $56,868.62 | $438.35 | $0.00 | $321.54 | $57,628.51 |
| 251 | $57,628.51 | $438.35 | $0.00 | $325.84 | $58,392.70 |
| 252 | $58,392.70 | $438.35 | $0.00 | $330.16 | $59,161.21 |
| 253 | $59,161.21 | $0.00 | $59,491.45 | $334.51 | $4.27 |