How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $87,365 |
| Monthly savings required | $692 |
How much will it cost to send your child to Kenrick Glennon Seminary in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $349,460.63 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $691.56 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 | $33,690.00 |
| 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 Kenrick Glennon Seminary in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $691.56 | $0.00 | $0.00 | $691.56 |
| 2 | $691.56 | $691.56 | $0.00 | $3.91 | $1,387.03 |
| 3 | $1,387.03 | $691.56 | $0.00 | $7.84 | $2,086.43 |
| 4 | $2,086.43 | $691.56 | $0.00 | $11.80 | $2,789.79 |
| 5 | $2,789.79 | $691.56 | $0.00 | $15.77 | $3,497.12 |
| 6 | $3,497.12 | $691.56 | $0.00 | $19.77 | $4,208.45 |
| 7 | $4,208.45 | $691.56 | $0.00 | $23.80 | $4,923.81 |
| 8 | $4,923.81 | $691.56 | $0.00 | $27.84 | $5,643.21 |
| 9 | $5,643.21 | $691.56 | $0.00 | $31.91 | $6,366.68 |
| 10 | $6,366.68 | $691.56 | $0.00 | $36.00 | $7,094.24 |
| 11 | $7,094.24 | $691.56 | $0.00 | $40.11 | $7,825.91 |
| 12 | $7,825.91 | $691.56 | $0.00 | $44.25 | $8,561.72 |
| 13 | $8,561.72 | $691.56 | $0.00 | $48.41 | $9,301.69 |
| 14 | $9,301.69 | $691.56 | $0.00 | $52.59 | $10,045.84 |
| 15 | $10,045.84 | $691.56 | $0.00 | $56.80 | $10,794.20 |
| 16 | $10,794.20 | $691.56 | $0.00 | $61.03 | $11,546.79 |
| 17 | $11,546.79 | $691.56 | $0.00 | $65.29 | $12,303.64 |
| 18 | $12,303.64 | $691.56 | $0.00 | $69.57 | $13,064.77 |
| 19 | $13,064.77 | $691.56 | $0.00 | $73.87 | $13,830.20 |
| 20 | $13,830.20 | $691.56 | $0.00 | $78.20 | $14,599.96 |
| 21 | $14,599.96 | $691.56 | $0.00 | $82.55 | $15,374.07 |
| 22 | $15,374.07 | $691.56 | $0.00 | $86.93 | $16,152.56 |
| 23 | $16,152.56 | $691.56 | $0.00 | $91.33 | $16,935.45 |
| 24 | $16,935.45 | $691.56 | $0.00 | $95.76 | $17,722.77 |
| 25 | $17,722.77 | $691.56 | $0.00 | $100.21 | $18,514.54 |
| 26 | $18,514.54 | $691.56 | $0.00 | $104.68 | $19,310.78 |
| 27 | $19,310.78 | $691.56 | $0.00 | $109.19 | $20,111.53 |
| 28 | $20,111.53 | $691.56 | $0.00 | $113.71 | $20,916.80 |
| 29 | $20,916.80 | $691.56 | $0.00 | $118.27 | $21,726.63 |
| 30 | $21,726.63 | $691.56 | $0.00 | $122.85 | $22,541.04 |
| 31 | $22,541.04 | $691.56 | $0.00 | $127.45 | $23,360.05 |
| 32 | $23,360.05 | $691.56 | $0.00 | $132.08 | $24,183.69 |
| 33 | $24,183.69 | $691.56 | $0.00 | $136.74 | $25,011.99 |
| 34 | $25,011.99 | $691.56 | $0.00 | $141.42 | $25,844.97 |
| 35 | $25,844.97 | $691.56 | $0.00 | $146.13 | $26,682.66 |
| 36 | $26,682.66 | $691.56 | $0.00 | $150.87 | $27,525.09 |
| 37 | $27,525.09 | $691.56 | $0.00 | $155.63 | $28,372.28 |
| 38 | $28,372.28 | $691.56 | $0.00 | $160.42 | $29,224.26 |
| 39 | $29,224.26 | $691.56 | $0.00 | $165.24 | $30,081.06 |
| 40 | $30,081.06 | $691.56 | $0.00 | $170.08 | $30,942.70 |
| 41 | $30,942.70 | $691.56 | $0.00 | $174.95 | $31,809.21 |
| 42 | $31,809.21 | $691.56 | $0.00 | $179.85 | $32,680.62 |
| 43 | $32,680.62 | $691.56 | $0.00 | $184.78 | $33,556.96 |
| 44 | $33,556.96 | $691.56 | $0.00 | $189.74 | $34,438.26 |
| 45 | $34,438.26 | $691.56 | $0.00 | $194.72 | $35,324.54 |
| 46 | $35,324.54 | $691.56 | $0.00 | $199.73 | $36,215.83 |
| 47 | $36,215.83 | $691.56 | $0.00 | $204.77 | $37,112.16 |
| 48 | $37,112.16 | $691.56 | $0.00 | $209.84 | $38,013.56 |
| 49 | $38,013.56 | $691.56 | $0.00 | $214.93 | $38,920.05 |
| 50 | $38,920.05 | $691.56 | $0.00 | $220.06 | $39,831.67 |
| 51 | $39,831.67 | $691.56 | $0.00 | $225.21 | $40,748.44 |
| 52 | $40,748.44 | $691.56 | $0.00 | $230.40 | $41,670.40 |
| 53 | $41,670.40 | $691.56 | $0.00 | $235.61 | $42,597.57 |
| 54 | $42,597.57 | $691.56 | $0.00 | $240.85 | $43,529.98 |
| 55 | $43,529.98 | $691.56 | $0.00 | $246.12 | $44,467.66 |
| 56 | $44,467.66 | $691.56 | $0.00 | $251.43 | $45,410.65 |
| 57 | $45,410.65 | $691.56 | $0.00 | $256.76 | $46,358.97 |
| 58 | $46,358.97 | $691.56 | $0.00 | $262.12 | $47,312.65 |
| 59 | $47,312.65 | $691.56 | $0.00 | $267.51 | $48,271.72 |
| 60 | $48,271.72 | $691.56 | $0.00 | $272.94 | $49,236.22 |
| 61 | $49,236.22 | $691.56 | $0.00 | $278.39 | $50,206.17 |
| 62 | $50,206.17 | $691.56 | $0.00 | $283.87 | $51,181.60 |
| 63 | $51,181.60 | $691.56 | $0.00 | $289.39 | $52,162.55 |
| 64 | $52,162.55 | $691.56 | $0.00 | $294.93 | $53,149.04 |
| 65 | $53,149.04 | $691.56 | $0.00 | $300.51 | $54,141.11 |
| 66 | $54,141.11 | $691.56 | $0.00 | $306.12 | $55,138.79 |
| 67 | $55,138.79 | $691.56 | $0.00 | $311.76 | $56,142.11 |
| 68 | $56,142.11 | $691.56 | $0.00 | $317.44 | $57,151.11 |
| 69 | $57,151.11 | $691.56 | $0.00 | $323.14 | $58,165.81 |
| 70 | $58,165.81 | $691.56 | $0.00 | $328.88 | $59,186.25 |
| 71 | $59,186.25 | $691.56 | $0.00 | $334.65 | $60,212.46 |
| 72 | $60,212.46 | $691.56 | $0.00 | $340.45 | $61,244.47 |
| 73 | $61,244.47 | $691.56 | $0.00 | $346.29 | $62,282.32 |
| 74 | $62,282.32 | $691.56 | $0.00 | $352.15 | $63,326.03 |
| 75 | $63,326.03 | $691.56 | $0.00 | $358.05 | $64,375.64 |
| 76 | $64,375.64 | $691.56 | $0.00 | $363.99 | $65,431.19 |
| 77 | $65,431.19 | $691.56 | $0.00 | $369.96 | $66,492.71 |
| 78 | $66,492.71 | $691.56 | $0.00 | $375.96 | $67,560.23 |
| 79 | $67,560.23 | $691.56 | $0.00 | $382.00 | $68,633.79 |
| 80 | $68,633.79 | $691.56 | $0.00 | $388.07 | $69,713.42 |
| 81 | $69,713.42 | $691.56 | $0.00 | $394.17 | $70,799.15 |
| 82 | $70,799.15 | $691.56 | $0.00 | $400.31 | $71,891.02 |
| 83 | $71,891.02 | $691.56 | $0.00 | $406.48 | $72,989.06 |
| 84 | $72,989.06 | $691.56 | $0.00 | $412.69 | $74,093.31 |
| 85 | $74,093.31 | $691.56 | $0.00 | $418.93 | $75,203.80 |
| 86 | $75,203.80 | $691.56 | $0.00 | $425.21 | $76,320.57 |
| 87 | $76,320.57 | $691.56 | $0.00 | $431.53 | $77,443.66 |
| 88 | $77,443.66 | $691.56 | $0.00 | $437.88 | $78,573.10 |
| 89 | $78,573.10 | $691.56 | $0.00 | $444.26 | $79,708.92 |
| 90 | $79,708.92 | $691.56 | $0.00 | $450.69 | $80,851.17 |
| 91 | $80,851.17 | $691.56 | $0.00 | $457.14 | $81,999.87 |
| 92 | $81,999.87 | $691.56 | $0.00 | $463.64 | $83,155.07 |
| 93 | $83,155.07 | $691.56 | $0.00 | $470.17 | $84,316.80 |
| 94 | $84,316.80 | $691.56 | $0.00 | $476.74 | $85,485.10 |
| 95 | $85,485.10 | $691.56 | $0.00 | $483.35 | $86,660.01 |
| 96 | $86,660.01 | $691.56 | $0.00 | $489.99 | $87,841.56 |
| 97 | $87,841.56 | $691.56 | $0.00 | $496.67 | $89,029.79 |
| 98 | $89,029.79 | $691.56 | $0.00 | $503.39 | $90,224.74 |
| 99 | $90,224.74 | $691.56 | $0.00 | $510.14 | $91,426.44 |
| 100 | $91,426.44 | $691.56 | $0.00 | $516.94 | $92,634.94 |
| 101 | $92,634.94 | $691.56 | $0.00 | $523.77 | $93,850.27 |
| 102 | $93,850.27 | $691.56 | $0.00 | $530.64 | $95,072.47 |
| 103 | $95,072.47 | $691.56 | $0.00 | $537.55 | $96,301.58 |
| 104 | $96,301.58 | $691.56 | $0.00 | $544.50 | $97,537.64 |
| 105 | $97,537.64 | $691.56 | $0.00 | $551.49 | $98,780.69 |
| 106 | $98,780.69 | $691.56 | $0.00 | $558.52 | $100,030.77 |
| 107 | $100,030.77 | $691.56 | $0.00 | $565.59 | $101,287.92 |
| 108 | $101,287.92 | $691.56 | $0.00 | $572.70 | $102,552.18 |
| 109 | $102,552.18 | $691.56 | $0.00 | $579.84 | $103,823.58 |
| 110 | $103,823.58 | $691.56 | $0.00 | $587.03 | $105,102.17 |
| 111 | $105,102.17 | $691.56 | $0.00 | $594.26 | $106,387.99 |
| 112 | $106,387.99 | $691.56 | $0.00 | $601.53 | $107,681.08 |
| 113 | $107,681.08 | $691.56 | $0.00 | $608.84 | $108,981.48 |
| 114 | $108,981.48 | $691.56 | $0.00 | $616.20 | $110,289.24 |
| 115 | $110,289.24 | $691.56 | $0.00 | $623.59 | $111,604.39 |
| 116 | $111,604.39 | $691.56 | $0.00 | $631.03 | $112,926.98 |
| 117 | $112,926.98 | $691.56 | $0.00 | $638.51 | $114,257.05 |
| 118 | $114,257.05 | $691.56 | $0.00 | $646.03 | $115,594.64 |
| 119 | $115,594.64 | $691.56 | $0.00 | $653.59 | $116,939.79 |
| 120 | $116,939.79 | $691.56 | $0.00 | $661.19 | $118,292.54 |
| 121 | $118,292.54 | $691.56 | $0.00 | $668.84 | $119,652.94 |
| 122 | $119,652.94 | $691.56 | $0.00 | $676.54 | $121,021.04 |
| 123 | $121,021.04 | $691.56 | $0.00 | $684.27 | $122,396.87 |
| 124 | $122,396.87 | $691.56 | $0.00 | $692.05 | $123,780.48 |
| 125 | $123,780.48 | $691.56 | $0.00 | $699.87 | $125,171.91 |
| 126 | $125,171.91 | $691.56 | $0.00 | $707.74 | $126,571.21 |
| 127 | $126,571.21 | $691.56 | $0.00 | $715.65 | $127,978.42 |
| 128 | $127,978.42 | $691.56 | $0.00 | $723.61 | $129,393.59 |
| 129 | $129,393.59 | $691.56 | $0.00 | $731.61 | $130,816.76 |
| 130 | $130,816.76 | $691.56 | $0.00 | $739.66 | $132,247.98 |
| 131 | $132,247.98 | $691.56 | $0.00 | $747.75 | $133,687.29 |
| 132 | $133,687.29 | $691.56 | $0.00 | $755.89 | $135,134.74 |
| 133 | $135,134.74 | $691.56 | $0.00 | $764.07 | $136,590.37 |
| 134 | $136,590.37 | $691.56 | $0.00 | $772.30 | $138,054.23 |
| 135 | $138,054.23 | $691.56 | $0.00 | $780.58 | $139,526.37 |
| 136 | $139,526.37 | $691.56 | $0.00 | $788.90 | $141,006.83 |
| 137 | $141,006.83 | $691.56 | $0.00 | $797.27 | $142,495.66 |
| 138 | $142,495.66 | $691.56 | $0.00 | $805.69 | $143,992.91 |
| 139 | $143,992.91 | $691.56 | $0.00 | $814.16 | $145,498.63 |
| 140 | $145,498.63 | $691.56 | $0.00 | $822.67 | $147,012.86 |
| 141 | $147,012.86 | $691.56 | $0.00 | $831.23 | $148,535.65 |
| 142 | $148,535.65 | $691.56 | $0.00 | $839.84 | $150,067.05 |
| 143 | $150,067.05 | $691.56 | $0.00 | $848.50 | $151,607.11 |
| 144 | $151,607.11 | $691.56 | $0.00 | $857.21 | $153,155.88 |
| 145 | $153,155.88 | $691.56 | $0.00 | $865.97 | $154,713.41 |
| 146 | $154,713.41 | $691.56 | $0.00 | $874.77 | $156,279.74 |
| 147 | $156,279.74 | $691.56 | $0.00 | $883.63 | $157,854.93 |
| 148 | $157,854.93 | $691.56 | $0.00 | $892.53 | $159,439.02 |
| 149 | $159,439.02 | $691.56 | $0.00 | $901.49 | $161,032.07 |
| 150 | $161,032.07 | $691.56 | $0.00 | $910.50 | $162,634.13 |
| 151 | $162,634.13 | $691.56 | $0.00 | $919.56 | $164,245.25 |
| 152 | $164,245.25 | $691.56 | $0.00 | $928.67 | $165,865.48 |
| 153 | $165,865.48 | $691.56 | $0.00 | $937.83 | $167,494.87 |
| 154 | $167,494.87 | $691.56 | $0.00 | $947.04 | $169,133.47 |
| 155 | $169,133.47 | $691.56 | $0.00 | $956.31 | $170,781.34 |
| 156 | $170,781.34 | $691.56 | $0.00 | $965.62 | $172,438.52 |
| 157 | $172,438.52 | $691.56 | $0.00 | $974.99 | $174,105.07 |
| 158 | $174,105.07 | $691.56 | $0.00 | $984.42 | $175,781.05 |
| 159 | $175,781.05 | $691.56 | $0.00 | $993.89 | $177,466.50 |
| 160 | $177,466.50 | $691.56 | $0.00 | $1,003.42 | $179,161.48 |
| 161 | $179,161.48 | $691.56 | $0.00 | $1,013.01 | $180,866.05 |
| 162 | $180,866.05 | $691.56 | $0.00 | $1,022.64 | $182,580.25 |
| 163 | $182,580.25 | $691.56 | $0.00 | $1,032.34 | $184,304.15 |
| 164 | $184,304.15 | $691.56 | $0.00 | $1,042.08 | $186,037.79 |
| 165 | $186,037.79 | $691.56 | $0.00 | $1,051.88 | $187,781.23 |
| 166 | $187,781.23 | $691.56 | $0.00 | $1,061.74 | $189,534.53 |
| 167 | $189,534.53 | $691.56 | $0.00 | $1,071.66 | $191,297.75 |
| 168 | $191,297.75 | $691.56 | $0.00 | $1,081.63 | $193,070.94 |
| 169 | $193,070.94 | $691.56 | $0.00 | $1,091.65 | $194,854.15 |
| 170 | $194,854.15 | $691.56 | $0.00 | $1,101.73 | $196,647.44 |
| 171 | $196,647.44 | $691.56 | $0.00 | $1,111.87 | $198,450.87 |
| 172 | $198,450.87 | $691.56 | $0.00 | $1,122.07 | $200,264.50 |
| 173 | $200,264.50 | $691.56 | $0.00 | $1,132.32 | $202,088.38 |
| 174 | $202,088.38 | $691.56 | $0.00 | $1,142.64 | $203,922.58 |
| 175 | $203,922.58 | $691.56 | $0.00 | $1,153.01 | $205,767.15 |
| 176 | $205,767.15 | $691.56 | $0.00 | $1,163.44 | $207,622.15 |
| 177 | $207,622.15 | $691.56 | $0.00 | $1,173.93 | $209,487.64 |
| 178 | $209,487.64 | $691.56 | $0.00 | $1,184.47 | $211,363.67 |
| 179 | $211,363.67 | $691.56 | $0.00 | $1,195.08 | $213,250.31 |
| 180 | $213,250.31 | $691.56 | $0.00 | $1,205.75 | $215,147.62 |
| 181 | $215,147.62 | $691.56 | $0.00 | $1,216.48 | $217,055.66 |
| 182 | $217,055.66 | $691.56 | $0.00 | $1,227.26 | $218,974.48 |
| 183 | $218,974.48 | $691.56 | $0.00 | $1,238.11 | $220,904.15 |
| 184 | $220,904.15 | $691.56 | $0.00 | $1,249.02 | $222,844.73 |
| 185 | $222,844.73 | $691.56 | $0.00 | $1,260.00 | $224,796.29 |
| 186 | $224,796.29 | $691.56 | $0.00 | $1,271.03 | $226,758.88 |
| 187 | $226,758.88 | $691.56 | $0.00 | $1,282.13 | $228,732.57 |
| 188 | $228,732.57 | $691.56 | $0.00 | $1,293.29 | $230,717.42 |
| 189 | $230,717.42 | $691.56 | $0.00 | $1,304.51 | $232,713.49 |
| 190 | $232,713.49 | $691.56 | $0.00 | $1,315.80 | $234,720.85 |
| 191 | $234,720.85 | $691.56 | $0.00 | $1,327.15 | $236,739.56 |
| 192 | $236,739.56 | $691.56 | $0.00 | $1,338.56 | $238,769.68 |
| 193 | $238,769.68 | $691.56 | $0.00 | $1,350.04 | $240,811.28 |
| 194 | $240,811.28 | $691.56 | $0.00 | $1,361.58 | $242,864.42 |
| 195 | $242,864.42 | $691.56 | $0.00 | $1,373.19 | $244,929.17 |
| 196 | $244,929.17 | $691.56 | $0.00 | $1,384.87 | $247,005.60 |
| 197 | $247,005.60 | $691.56 | $0.00 | $1,396.61 | $249,093.77 |
| 198 | $249,093.77 | $691.56 | $0.00 | $1,408.41 | $251,193.74 |
| 199 | $251,193.74 | $691.56 | $0.00 | $1,420.29 | $253,305.59 |
| 200 | $253,305.59 | $691.56 | $0.00 | $1,432.23 | $255,429.38 |
| 201 | $255,429.38 | $691.56 | $0.00 | $1,444.23 | $257,565.17 |
| 202 | $257,565.17 | $691.56 | $0.00 | $1,456.31 | $259,713.04 |
| 203 | $259,713.04 | $691.56 | $0.00 | $1,468.46 | $261,873.06 |
| 204 | $261,873.06 | $691.56 | $0.00 | $1,480.67 | $264,045.29 |
| 205 | $264,045.29 | $691.56 | $0.00 | $1,492.95 | $266,229.80 |
| 206 | $266,229.80 | $691.56 | $0.00 | $1,505.30 | $268,426.66 |
| 207 | $268,426.66 | $691.56 | $0.00 | $1,517.72 | $270,635.94 |
| 208 | $270,635.94 | $691.56 | $0.00 | $1,530.21 | $272,857.71 |
| 209 | $272,857.71 | $691.56 | $0.00 | $1,542.78 | $275,092.05 |
| 210 | $275,092.05 | $691.56 | $0.00 | $1,555.41 | $277,339.02 |
| 211 | $277,339.02 | $691.56 | $0.00 | $1,568.12 | $279,598.70 |
| 212 | $279,598.70 | $691.56 | $0.00 | $1,580.89 | $281,871.15 |
| 213 | $281,871.15 | $691.56 | $0.00 | $1,593.74 | $284,156.45 |
| 214 | $284,156.45 | $691.56 | $0.00 | $1,606.66 | $286,454.67 |
| 215 | $286,454.67 | $691.56 | $0.00 | $1,619.66 | $288,765.89 |
| 216 | $288,765.89 | $691.56 | $0.00 | $1,632.72 | $291,090.17 |
| 217 | $291,090.17 | $691.56 | $81,079.00 | $1,645.87 | $212,348.60 |
| 218 | $212,348.60 | $691.56 | $0.00 | $1,200.65 | $214,240.81 |
| 219 | $214,240.81 | $691.56 | $0.00 | $1,211.35 | $216,143.72 |
| 220 | $216,143.72 | $691.56 | $0.00 | $1,222.11 | $218,057.39 |
| 221 | $218,057.39 | $691.56 | $0.00 | $1,232.93 | $219,981.88 |
| 222 | $219,981.88 | $691.56 | $0.00 | $1,243.81 | $221,917.25 |
| 223 | $221,917.25 | $691.56 | $0.00 | $1,254.75 | $223,863.56 |
| 224 | $223,863.56 | $691.56 | $0.00 | $1,265.76 | $225,820.88 |
| 225 | $225,820.88 | $691.56 | $0.00 | $1,276.82 | $227,789.26 |
| 226 | $227,789.26 | $691.56 | $0.00 | $1,287.95 | $229,768.77 |
| 227 | $229,768.77 | $691.56 | $0.00 | $1,299.15 | $231,759.48 |
| 228 | $231,759.48 | $691.56 | $0.00 | $1,310.40 | $233,761.44 |
| 229 | $233,761.44 | $691.56 | $85,132.95 | $1,321.72 | $150,641.77 |
| 230 | $150,641.77 | $691.56 | $0.00 | $851.75 | $152,185.08 |
| 231 | $152,185.08 | $691.56 | $0.00 | $860.48 | $153,737.12 |
| 232 | $153,737.12 | $691.56 | $0.00 | $869.25 | $155,297.93 |
| 233 | $155,297.93 | $691.56 | $0.00 | $878.08 | $156,867.57 |
| 234 | $156,867.57 | $691.56 | $0.00 | $886.95 | $158,446.08 |
| 235 | $158,446.08 | $691.56 | $0.00 | $895.88 | $160,033.52 |
| 236 | $160,033.52 | $691.56 | $0.00 | $904.85 | $161,629.93 |
| 237 | $161,629.93 | $691.56 | $0.00 | $913.88 | $163,235.37 |
| 238 | $163,235.37 | $691.56 | $0.00 | $922.96 | $164,849.89 |
| 239 | $164,849.89 | $691.56 | $0.00 | $932.09 | $166,473.54 |
| 240 | $166,473.54 | $691.56 | $0.00 | $941.27 | $168,106.37 |
| 241 | $168,106.37 | $691.56 | $89,389.60 | $950.50 | $80,358.83 |
| 242 | $80,358.83 | $691.56 | $0.00 | $454.36 | $81,504.75 |
| 243 | $81,504.75 | $691.56 | $0.00 | $460.84 | $82,657.15 |
| 244 | $82,657.15 | $691.56 | $0.00 | $467.36 | $83,816.07 |
| 245 | $83,816.07 | $691.56 | $0.00 | $473.91 | $84,981.54 |
| 246 | $84,981.54 | $691.56 | $0.00 | $480.50 | $86,153.60 |
| 247 | $86,153.60 | $691.56 | $0.00 | $487.12 | $87,332.28 |
| 248 | $87,332.28 | $691.56 | $0.00 | $493.79 | $88,517.63 |
| 249 | $88,517.63 | $691.56 | $0.00 | $500.49 | $89,709.68 |
| 250 | $89,709.68 | $691.56 | $0.00 | $507.23 | $90,908.47 |
| 251 | $90,908.47 | $691.56 | $0.00 | $514.01 | $92,114.04 |
| 252 | $92,114.04 | $691.56 | $0.00 | $520.83 | $93,326.43 |
| 253 | $93,326.43 | $0.00 | $93,859.08 | $527.68 | ($4.97) |