How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $66,158 |
| Monthly savings required | $524 |
How much will it cost to send your child to University of Hawaii Maui College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $264,631.63 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $523.70 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 | $25,512.00 |
| 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 Maui College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $523.70 | $0.00 | $0.00 | $523.70 |
| 2 | $523.70 | $523.70 | $0.00 | $2.96 | $1,050.36 |
| 3 | $1,050.36 | $523.70 | $0.00 | $5.94 | $1,580.00 |
| 4 | $1,580.00 | $523.70 | $0.00 | $8.93 | $2,112.63 |
| 5 | $2,112.63 | $523.70 | $0.00 | $11.95 | $2,648.28 |
| 6 | $2,648.28 | $523.70 | $0.00 | $14.97 | $3,186.95 |
| 7 | $3,186.95 | $523.70 | $0.00 | $18.02 | $3,728.67 |
| 8 | $3,728.67 | $523.70 | $0.00 | $21.08 | $4,273.45 |
| 9 | $4,273.45 | $523.70 | $0.00 | $24.16 | $4,821.31 |
| 10 | $4,821.31 | $523.70 | $0.00 | $27.26 | $5,372.27 |
| 11 | $5,372.27 | $523.70 | $0.00 | $30.38 | $5,926.35 |
| 12 | $5,926.35 | $523.70 | $0.00 | $33.51 | $6,483.56 |
| 13 | $6,483.56 | $523.70 | $0.00 | $36.66 | $7,043.92 |
| 14 | $7,043.92 | $523.70 | $0.00 | $39.83 | $7,607.45 |
| 15 | $7,607.45 | $523.70 | $0.00 | $43.01 | $8,174.16 |
| 16 | $8,174.16 | $523.70 | $0.00 | $46.22 | $8,744.08 |
| 17 | $8,744.08 | $523.70 | $0.00 | $49.44 | $9,317.22 |
| 18 | $9,317.22 | $523.70 | $0.00 | $52.68 | $9,893.60 |
| 19 | $9,893.60 | $523.70 | $0.00 | $55.94 | $10,473.24 |
| 20 | $10,473.24 | $523.70 | $0.00 | $59.22 | $11,056.16 |
| 21 | $11,056.16 | $523.70 | $0.00 | $62.51 | $11,642.37 |
| 22 | $11,642.37 | $523.70 | $0.00 | $65.83 | $12,231.90 |
| 23 | $12,231.90 | $523.70 | $0.00 | $69.16 | $12,824.76 |
| 24 | $12,824.76 | $523.70 | $0.00 | $72.51 | $13,420.97 |
| 25 | $13,420.97 | $523.70 | $0.00 | $75.88 | $14,020.55 |
| 26 | $14,020.55 | $523.70 | $0.00 | $79.27 | $14,623.52 |
| 27 | $14,623.52 | $523.70 | $0.00 | $82.68 | $15,229.90 |
| 28 | $15,229.90 | $523.70 | $0.00 | $86.11 | $15,839.71 |
| 29 | $15,839.71 | $523.70 | $0.00 | $89.56 | $16,452.97 |
| 30 | $16,452.97 | $523.70 | $0.00 | $93.03 | $17,069.70 |
| 31 | $17,069.70 | $523.70 | $0.00 | $96.51 | $17,689.91 |
| 32 | $17,689.91 | $523.70 | $0.00 | $100.02 | $18,313.63 |
| 33 | $18,313.63 | $523.70 | $0.00 | $103.55 | $18,940.88 |
| 34 | $18,940.88 | $523.70 | $0.00 | $107.09 | $19,571.67 |
| 35 | $19,571.67 | $523.70 | $0.00 | $110.66 | $20,206.03 |
| 36 | $20,206.03 | $523.70 | $0.00 | $114.25 | $20,843.98 |
| 37 | $20,843.98 | $523.70 | $0.00 | $117.85 | $21,485.53 |
| 38 | $21,485.53 | $523.70 | $0.00 | $121.48 | $22,130.71 |
| 39 | $22,130.71 | $523.70 | $0.00 | $125.13 | $22,779.54 |
| 40 | $22,779.54 | $523.70 | $0.00 | $128.80 | $23,432.04 |
| 41 | $23,432.04 | $523.70 | $0.00 | $132.49 | $24,088.23 |
| 42 | $24,088.23 | $523.70 | $0.00 | $136.20 | $24,748.13 |
| 43 | $24,748.13 | $523.70 | $0.00 | $139.93 | $25,411.76 |
| 44 | $25,411.76 | $523.70 | $0.00 | $143.68 | $26,079.14 |
| 45 | $26,079.14 | $523.70 | $0.00 | $147.46 | $26,750.30 |
| 46 | $26,750.30 | $523.70 | $0.00 | $151.25 | $27,425.25 |
| 47 | $27,425.25 | $523.70 | $0.00 | $155.07 | $28,104.02 |
| 48 | $28,104.02 | $523.70 | $0.00 | $158.90 | $28,786.62 |
| 49 | $28,786.62 | $523.70 | $0.00 | $162.76 | $29,473.08 |
| 50 | $29,473.08 | $523.70 | $0.00 | $166.65 | $30,163.43 |
| 51 | $30,163.43 | $523.70 | $0.00 | $170.55 | $30,857.68 |
| 52 | $30,857.68 | $523.70 | $0.00 | $174.47 | $31,555.85 |
| 53 | $31,555.85 | $523.70 | $0.00 | $178.42 | $32,257.97 |
| 54 | $32,257.97 | $523.70 | $0.00 | $182.39 | $32,964.06 |
| 55 | $32,964.06 | $523.70 | $0.00 | $186.38 | $33,674.14 |
| 56 | $33,674.14 | $523.70 | $0.00 | $190.40 | $34,388.24 |
| 57 | $34,388.24 | $523.70 | $0.00 | $194.44 | $35,106.38 |
| 58 | $35,106.38 | $523.70 | $0.00 | $198.50 | $35,828.58 |
| 59 | $35,828.58 | $523.70 | $0.00 | $202.58 | $36,554.86 |
| 60 | $36,554.86 | $523.70 | $0.00 | $206.69 | $37,285.25 |
| 61 | $37,285.25 | $523.70 | $0.00 | $210.82 | $38,019.77 |
| 62 | $38,019.77 | $523.70 | $0.00 | $214.97 | $38,758.44 |
| 63 | $38,758.44 | $523.70 | $0.00 | $219.15 | $39,501.29 |
| 64 | $39,501.29 | $523.70 | $0.00 | $223.35 | $40,248.34 |
| 65 | $40,248.34 | $523.70 | $0.00 | $227.57 | $40,999.61 |
| 66 | $40,999.61 | $523.70 | $0.00 | $231.82 | $41,755.13 |
| 67 | $41,755.13 | $523.70 | $0.00 | $236.09 | $42,514.92 |
| 68 | $42,514.92 | $523.70 | $0.00 | $240.39 | $43,279.01 |
| 69 | $43,279.01 | $523.70 | $0.00 | $244.71 | $44,047.42 |
| 70 | $44,047.42 | $523.70 | $0.00 | $249.05 | $44,820.17 |
| 71 | $44,820.17 | $523.70 | $0.00 | $253.42 | $45,597.29 |
| 72 | $45,597.29 | $523.70 | $0.00 | $257.81 | $46,378.80 |
| 73 | $46,378.80 | $523.70 | $0.00 | $262.23 | $47,164.73 |
| 74 | $47,164.73 | $523.70 | $0.00 | $266.68 | $47,955.11 |
| 75 | $47,955.11 | $523.70 | $0.00 | $271.15 | $48,749.96 |
| 76 | $48,749.96 | $523.70 | $0.00 | $275.64 | $49,549.30 |
| 77 | $49,549.30 | $523.70 | $0.00 | $280.16 | $50,353.16 |
| 78 | $50,353.16 | $523.70 | $0.00 | $284.70 | $51,161.56 |
| 79 | $51,161.56 | $523.70 | $0.00 | $289.27 | $51,974.53 |
| 80 | $51,974.53 | $523.70 | $0.00 | $293.87 | $52,792.10 |
| 81 | $52,792.10 | $523.70 | $0.00 | $298.49 | $53,614.29 |
| 82 | $53,614.29 | $523.70 | $0.00 | $303.14 | $54,441.13 |
| 83 | $54,441.13 | $523.70 | $0.00 | $307.82 | $55,272.65 |
| 84 | $55,272.65 | $523.70 | $0.00 | $312.52 | $56,108.87 |
| 85 | $56,108.87 | $523.70 | $0.00 | $317.25 | $56,949.82 |
| 86 | $56,949.82 | $523.70 | $0.00 | $322.00 | $57,795.52 |
| 87 | $57,795.52 | $523.70 | $0.00 | $326.78 | $58,646.00 |
| 88 | $58,646.00 | $523.70 | $0.00 | $331.59 | $59,501.29 |
| 89 | $59,501.29 | $523.70 | $0.00 | $336.43 | $60,361.42 |
| 90 | $60,361.42 | $523.70 | $0.00 | $341.29 | $61,226.41 |
| 91 | $61,226.41 | $523.70 | $0.00 | $346.18 | $62,096.29 |
| 92 | $62,096.29 | $523.70 | $0.00 | $351.10 | $62,971.09 |
| 93 | $62,971.09 | $523.70 | $0.00 | $356.05 | $63,850.84 |
| 94 | $63,850.84 | $523.70 | $0.00 | $361.02 | $64,735.56 |
| 95 | $64,735.56 | $523.70 | $0.00 | $366.02 | $65,625.28 |
| 96 | $65,625.28 | $523.70 | $0.00 | $371.05 | $66,520.03 |
| 97 | $66,520.03 | $523.70 | $0.00 | $376.11 | $67,419.84 |
| 98 | $67,419.84 | $523.70 | $0.00 | $381.20 | $68,324.74 |
| 99 | $68,324.74 | $523.70 | $0.00 | $386.32 | $69,234.76 |
| 100 | $69,234.76 | $523.70 | $0.00 | $391.46 | $70,149.92 |
| 101 | $70,149.92 | $523.70 | $0.00 | $396.64 | $71,070.26 |
| 102 | $71,070.26 | $523.70 | $0.00 | $401.84 | $71,995.80 |
| 103 | $71,995.80 | $523.70 | $0.00 | $407.07 | $72,926.57 |
| 104 | $72,926.57 | $523.70 | $0.00 | $412.34 | $73,862.61 |
| 105 | $73,862.61 | $523.70 | $0.00 | $417.63 | $74,803.94 |
| 106 | $74,803.94 | $523.70 | $0.00 | $422.95 | $75,750.59 |
| 107 | $75,750.59 | $523.70 | $0.00 | $428.30 | $76,702.59 |
| 108 | $76,702.59 | $523.70 | $0.00 | $433.69 | $77,659.98 |
| 109 | $77,659.98 | $523.70 | $0.00 | $439.10 | $78,622.78 |
| 110 | $78,622.78 | $523.70 | $0.00 | $444.54 | $79,591.02 |
| 111 | $79,591.02 | $523.70 | $0.00 | $450.02 | $80,564.74 |
| 112 | $80,564.74 | $523.70 | $0.00 | $455.52 | $81,543.96 |
| 113 | $81,543.96 | $523.70 | $0.00 | $461.06 | $82,528.72 |
| 114 | $82,528.72 | $523.70 | $0.00 | $466.63 | $83,519.05 |
| 115 | $83,519.05 | $523.70 | $0.00 | $472.23 | $84,514.98 |
| 116 | $84,514.98 | $523.70 | $0.00 | $477.86 | $85,516.54 |
| 117 | $85,516.54 | $523.70 | $0.00 | $483.52 | $86,523.76 |
| 118 | $86,523.76 | $523.70 | $0.00 | $489.22 | $87,536.68 |
| 119 | $87,536.68 | $523.70 | $0.00 | $494.95 | $88,555.33 |
| 120 | $88,555.33 | $523.70 | $0.00 | $500.70 | $89,579.73 |
| 121 | $89,579.73 | $523.70 | $0.00 | $506.50 | $90,609.93 |
| 122 | $90,609.93 | $523.70 | $0.00 | $512.32 | $91,645.95 |
| 123 | $91,645.95 | $523.70 | $0.00 | $518.18 | $92,687.83 |
| 124 | $92,687.83 | $523.70 | $0.00 | $524.07 | $93,735.60 |
| 125 | $93,735.60 | $523.70 | $0.00 | $529.99 | $94,789.29 |
| 126 | $94,789.29 | $523.70 | $0.00 | $535.95 | $95,848.94 |
| 127 | $95,848.94 | $523.70 | $0.00 | $541.94 | $96,914.58 |
| 128 | $96,914.58 | $523.70 | $0.00 | $547.97 | $97,986.25 |
| 129 | $97,986.25 | $523.70 | $0.00 | $554.03 | $99,063.98 |
| 130 | $99,063.98 | $523.70 | $0.00 | $560.12 | $100,147.80 |
| 131 | $100,147.80 | $523.70 | $0.00 | $566.25 | $101,237.75 |
| 132 | $101,237.75 | $523.70 | $0.00 | $572.41 | $102,333.86 |
| 133 | $102,333.86 | $523.70 | $0.00 | $578.61 | $103,436.17 |
| 134 | $103,436.17 | $523.70 | $0.00 | $584.84 | $104,544.71 |
| 135 | $104,544.71 | $523.70 | $0.00 | $591.11 | $105,659.52 |
| 136 | $105,659.52 | $523.70 | $0.00 | $597.41 | $106,780.63 |
| 137 | $106,780.63 | $523.70 | $0.00 | $603.75 | $107,908.08 |
| 138 | $107,908.08 | $523.70 | $0.00 | $610.13 | $109,041.91 |
| 139 | $109,041.91 | $523.70 | $0.00 | $616.54 | $110,182.15 |
| 140 | $110,182.15 | $523.70 | $0.00 | $622.99 | $111,328.84 |
| 141 | $111,328.84 | $523.70 | $0.00 | $629.47 | $112,482.01 |
| 142 | $112,482.01 | $523.70 | $0.00 | $635.99 | $113,641.70 |
| 143 | $113,641.70 | $523.70 | $0.00 | $642.55 | $114,807.95 |
| 144 | $114,807.95 | $523.70 | $0.00 | $649.14 | $115,980.79 |
| 145 | $115,980.79 | $523.70 | $0.00 | $655.77 | $117,160.26 |
| 146 | $117,160.26 | $523.70 | $0.00 | $662.44 | $118,346.40 |
| 147 | $118,346.40 | $523.70 | $0.00 | $669.15 | $119,539.25 |
| 148 | $119,539.25 | $523.70 | $0.00 | $675.89 | $120,738.84 |
| 149 | $120,738.84 | $523.70 | $0.00 | $682.67 | $121,945.21 |
| 150 | $121,945.21 | $523.70 | $0.00 | $689.50 | $123,158.41 |
| 151 | $123,158.41 | $523.70 | $0.00 | $696.36 | $124,378.47 |
| 152 | $124,378.47 | $523.70 | $0.00 | $703.25 | $125,605.42 |
| 153 | $125,605.42 | $523.70 | $0.00 | $710.19 | $126,839.31 |
| 154 | $126,839.31 | $523.70 | $0.00 | $717.17 | $128,080.18 |
| 155 | $128,080.18 | $523.70 | $0.00 | $724.18 | $129,328.06 |
| 156 | $129,328.06 | $523.70 | $0.00 | $731.24 | $130,583.00 |
| 157 | $130,583.00 | $523.70 | $0.00 | $738.34 | $131,845.04 |
| 158 | $131,845.04 | $523.70 | $0.00 | $745.47 | $133,114.21 |
| 159 | $133,114.21 | $523.70 | $0.00 | $752.65 | $134,390.56 |
| 160 | $134,390.56 | $523.70 | $0.00 | $759.86 | $135,674.12 |
| 161 | $135,674.12 | $523.70 | $0.00 | $767.12 | $136,964.94 |
| 162 | $136,964.94 | $523.70 | $0.00 | $774.42 | $138,263.06 |
| 163 | $138,263.06 | $523.70 | $0.00 | $781.76 | $139,568.52 |
| 164 | $139,568.52 | $523.70 | $0.00 | $789.14 | $140,881.36 |
| 165 | $140,881.36 | $523.70 | $0.00 | $796.56 | $142,201.62 |
| 166 | $142,201.62 | $523.70 | $0.00 | $804.03 | $143,529.35 |
| 167 | $143,529.35 | $523.70 | $0.00 | $811.54 | $144,864.59 |
| 168 | $144,864.59 | $523.70 | $0.00 | $819.09 | $146,207.38 |
| 169 | $146,207.38 | $523.70 | $0.00 | $826.68 | $147,557.76 |
| 170 | $147,557.76 | $523.70 | $0.00 | $834.31 | $148,915.77 |
| 171 | $148,915.77 | $523.70 | $0.00 | $841.99 | $150,281.46 |
| 172 | $150,281.46 | $523.70 | $0.00 | $849.71 | $151,654.87 |
| 173 | $151,654.87 | $523.70 | $0.00 | $857.48 | $153,036.05 |
| 174 | $153,036.05 | $523.70 | $0.00 | $865.29 | $154,425.04 |
| 175 | $154,425.04 | $523.70 | $0.00 | $873.14 | $155,821.88 |
| 176 | $155,821.88 | $523.70 | $0.00 | $881.04 | $157,226.62 |
| 177 | $157,226.62 | $523.70 | $0.00 | $888.98 | $158,639.30 |
| 178 | $158,639.30 | $523.70 | $0.00 | $896.97 | $160,059.97 |
| 179 | $160,059.97 | $523.70 | $0.00 | $905.00 | $161,488.67 |
| 180 | $161,488.67 | $523.70 | $0.00 | $913.08 | $162,925.45 |
| 181 | $162,925.45 | $523.70 | $0.00 | $921.20 | $164,370.35 |
| 182 | $164,370.35 | $523.70 | $0.00 | $929.37 | $165,823.42 |
| 183 | $165,823.42 | $523.70 | $0.00 | $937.59 | $167,284.71 |
| 184 | $167,284.71 | $523.70 | $0.00 | $945.85 | $168,754.26 |
| 185 | $168,754.26 | $523.70 | $0.00 | $954.16 | $170,232.12 |
| 186 | $170,232.12 | $523.70 | $0.00 | $962.52 | $171,718.34 |
| 187 | $171,718.34 | $523.70 | $0.00 | $970.92 | $173,212.96 |
| 188 | $173,212.96 | $523.70 | $0.00 | $979.37 | $174,716.03 |
| 189 | $174,716.03 | $523.70 | $0.00 | $987.87 | $176,227.60 |
| 190 | $176,227.60 | $523.70 | $0.00 | $996.42 | $177,747.72 |
| 191 | $177,747.72 | $523.70 | $0.00 | $1,005.01 | $179,276.43 |
| 192 | $179,276.43 | $523.70 | $0.00 | $1,013.65 | $180,813.78 |
| 193 | $180,813.78 | $523.70 | $0.00 | $1,022.35 | $182,359.83 |
| 194 | $182,359.83 | $523.70 | $0.00 | $1,031.09 | $183,914.62 |
| 195 | $183,914.62 | $523.70 | $0.00 | $1,039.88 | $185,478.20 |
| 196 | $185,478.20 | $523.70 | $0.00 | $1,048.72 | $187,050.62 |
| 197 | $187,050.62 | $523.70 | $0.00 | $1,057.61 | $188,631.93 |
| 198 | $188,631.93 | $523.70 | $0.00 | $1,066.55 | $190,222.18 |
| 199 | $190,222.18 | $523.70 | $0.00 | $1,075.54 | $191,821.42 |
| 200 | $191,821.42 | $523.70 | $0.00 | $1,084.59 | $193,429.71 |
| 201 | $193,429.71 | $523.70 | $0.00 | $1,093.68 | $195,047.09 |
| 202 | $195,047.09 | $523.70 | $0.00 | $1,102.82 | $196,673.61 |
| 203 | $196,673.61 | $523.70 | $0.00 | $1,112.02 | $198,309.33 |
| 204 | $198,309.33 | $523.70 | $0.00 | $1,121.27 | $199,954.30 |
| 205 | $199,954.30 | $523.70 | $0.00 | $1,130.57 | $201,608.57 |
| 206 | $201,608.57 | $523.70 | $0.00 | $1,139.92 | $203,272.19 |
| 207 | $203,272.19 | $523.70 | $0.00 | $1,149.33 | $204,945.22 |
| 208 | $204,945.22 | $523.70 | $0.00 | $1,158.79 | $206,627.71 |
| 209 | $206,627.71 | $523.70 | $0.00 | $1,168.30 | $208,319.71 |
| 210 | $208,319.71 | $523.70 | $0.00 | $1,177.87 | $210,021.28 |
| 211 | $210,021.28 | $523.70 | $0.00 | $1,187.49 | $211,732.47 |
| 212 | $211,732.47 | $523.70 | $0.00 | $1,197.17 | $213,453.34 |
| 213 | $213,453.34 | $523.70 | $0.00 | $1,206.90 | $215,183.94 |
| 214 | $215,183.94 | $523.70 | $0.00 | $1,216.68 | $216,924.32 |
| 215 | $216,924.32 | $523.70 | $0.00 | $1,226.52 | $218,674.54 |
| 216 | $218,674.54 | $523.70 | $0.00 | $1,236.42 | $220,434.66 |
| 217 | $220,434.66 | $523.70 | $61,397.67 | $1,246.37 | $160,807.06 |
| 218 | $160,807.06 | $523.70 | $0.00 | $909.23 | $162,239.99 |
| 219 | $162,239.99 | $523.70 | $0.00 | $917.33 | $163,681.02 |
| 220 | $163,681.02 | $523.70 | $0.00 | $925.48 | $165,130.20 |
| 221 | $165,130.20 | $523.70 | $0.00 | $933.67 | $166,587.57 |
| 222 | $166,587.57 | $523.70 | $0.00 | $941.91 | $168,053.18 |
| 223 | $168,053.18 | $523.70 | $0.00 | $950.20 | $169,527.08 |
| 224 | $169,527.08 | $523.70 | $0.00 | $958.53 | $171,009.31 |
| 225 | $171,009.31 | $523.70 | $0.00 | $966.91 | $172,499.92 |
| 226 | $172,499.92 | $523.70 | $0.00 | $975.34 | $173,998.96 |
| 227 | $173,998.96 | $523.70 | $0.00 | $983.82 | $175,506.48 |
| 228 | $175,506.48 | $523.70 | $0.00 | $992.34 | $177,022.52 |
| 229 | $177,022.52 | $523.70 | $64,467.55 | $1,000.91 | $114,079.58 |
| 230 | $114,079.58 | $523.70 | $0.00 | $645.02 | $115,248.30 |
| 231 | $115,248.30 | $523.70 | $0.00 | $651.63 | $116,423.63 |
| 232 | $116,423.63 | $523.70 | $0.00 | $658.28 | $117,605.61 |
| 233 | $117,605.61 | $523.70 | $0.00 | $664.96 | $118,794.27 |
| 234 | $118,794.27 | $523.70 | $0.00 | $671.68 | $119,989.65 |
| 235 | $119,989.65 | $523.70 | $0.00 | $678.44 | $121,191.79 |
| 236 | $121,191.79 | $523.70 | $0.00 | $685.24 | $122,400.73 |
| 237 | $122,400.73 | $523.70 | $0.00 | $692.07 | $123,616.50 |
| 238 | $123,616.50 | $523.70 | $0.00 | $698.95 | $124,839.15 |
| 239 | $124,839.15 | $523.70 | $0.00 | $705.86 | $126,068.71 |
| 240 | $126,068.71 | $523.70 | $0.00 | $712.81 | $127,305.22 |
| 241 | $127,305.22 | $523.70 | $67,690.93 | $719.80 | $60,857.79 |
| 242 | $60,857.79 | $523.70 | $0.00 | $344.10 | $61,725.59 |
| 243 | $61,725.59 | $523.70 | $0.00 | $349.01 | $62,598.30 |
| 244 | $62,598.30 | $523.70 | $0.00 | $353.94 | $63,475.94 |
| 245 | $63,475.94 | $523.70 | $0.00 | $358.90 | $64,358.54 |
| 246 | $64,358.54 | $523.70 | $0.00 | $363.89 | $65,246.13 |
| 247 | $65,246.13 | $523.70 | $0.00 | $368.91 | $66,138.74 |
| 248 | $66,138.74 | $523.70 | $0.00 | $373.96 | $67,036.40 |
| 249 | $67,036.40 | $523.70 | $0.00 | $379.03 | $67,939.13 |
| 250 | $67,939.13 | $523.70 | $0.00 | $384.14 | $68,846.97 |
| 251 | $68,846.97 | $523.70 | $0.00 | $389.27 | $69,759.94 |
| 252 | $69,759.94 | $523.70 | $0.00 | $394.43 | $70,678.07 |
| 253 | $70,678.07 | $0.00 | $71,075.48 | $399.62 | $2.21 |