How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $114,682 |
| Monthly savings required | $908 |
How much will it cost to send your child to Mount Angel Seminary in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $458,728.02 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $907.80 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 | $44,224.00 |
| 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 Mount Angel Seminary in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $907.80 | $0.00 | $0.00 | $907.80 |
| 2 | $907.80 | $907.80 | $0.00 | $5.13 | $1,820.73 |
| 3 | $1,820.73 | $907.80 | $0.00 | $10.29 | $2,738.82 |
| 4 | $2,738.82 | $907.80 | $0.00 | $15.49 | $3,662.11 |
| 5 | $3,662.11 | $907.80 | $0.00 | $20.71 | $4,590.62 |
| 6 | $4,590.62 | $907.80 | $0.00 | $25.96 | $5,524.38 |
| 7 | $5,524.38 | $907.80 | $0.00 | $31.24 | $6,463.42 |
| 8 | $6,463.42 | $907.80 | $0.00 | $36.55 | $7,407.77 |
| 9 | $7,407.77 | $907.80 | $0.00 | $41.88 | $8,357.45 |
| 10 | $8,357.45 | $907.80 | $0.00 | $47.25 | $9,312.50 |
| 11 | $9,312.50 | $907.80 | $0.00 | $52.65 | $10,272.95 |
| 12 | $10,272.95 | $907.80 | $0.00 | $58.08 | $11,238.83 |
| 13 | $11,238.83 | $907.80 | $0.00 | $63.55 | $12,210.18 |
| 14 | $12,210.18 | $907.80 | $0.00 | $69.04 | $13,187.02 |
| 15 | $13,187.02 | $907.80 | $0.00 | $74.56 | $14,169.38 |
| 16 | $14,169.38 | $907.80 | $0.00 | $80.12 | $15,157.30 |
| 17 | $15,157.30 | $907.80 | $0.00 | $85.70 | $16,150.80 |
| 18 | $16,150.80 | $907.80 | $0.00 | $91.32 | $17,149.92 |
| 19 | $17,149.92 | $907.80 | $0.00 | $96.97 | $18,154.69 |
| 20 | $18,154.69 | $907.80 | $0.00 | $102.65 | $19,165.14 |
| 21 | $19,165.14 | $907.80 | $0.00 | $108.36 | $20,181.30 |
| 22 | $20,181.30 | $907.80 | $0.00 | $114.11 | $21,203.21 |
| 23 | $21,203.21 | $907.80 | $0.00 | $119.89 | $22,230.90 |
| 24 | $22,230.90 | $907.80 | $0.00 | $125.70 | $23,264.40 |
| 25 | $23,264.40 | $907.80 | $0.00 | $131.54 | $24,303.74 |
| 26 | $24,303.74 | $907.80 | $0.00 | $137.42 | $25,348.96 |
| 27 | $25,348.96 | $907.80 | $0.00 | $143.33 | $26,400.09 |
| 28 | $26,400.09 | $907.80 | $0.00 | $149.27 | $27,457.16 |
| 29 | $27,457.16 | $907.80 | $0.00 | $155.25 | $28,520.21 |
| 30 | $28,520.21 | $907.80 | $0.00 | $161.26 | $29,589.27 |
| 31 | $29,589.27 | $907.80 | $0.00 | $167.30 | $30,664.37 |
| 32 | $30,664.37 | $907.80 | $0.00 | $173.38 | $31,745.55 |
| 33 | $31,745.55 | $907.80 | $0.00 | $179.49 | $32,832.84 |
| 34 | $32,832.84 | $907.80 | $0.00 | $185.64 | $33,926.28 |
| 35 | $33,926.28 | $907.80 | $0.00 | $191.82 | $35,025.90 |
| 36 | $35,025.90 | $907.80 | $0.00 | $198.04 | $36,131.74 |
| 37 | $36,131.74 | $907.80 | $0.00 | $204.29 | $37,243.83 |
| 38 | $37,243.83 | $907.80 | $0.00 | $210.58 | $38,362.21 |
| 39 | $38,362.21 | $907.80 | $0.00 | $216.91 | $39,486.92 |
| 40 | $39,486.92 | $907.80 | $0.00 | $223.26 | $40,617.98 |
| 41 | $40,617.98 | $907.80 | $0.00 | $229.66 | $41,755.44 |
| 42 | $41,755.44 | $907.80 | $0.00 | $236.09 | $42,899.33 |
| 43 | $42,899.33 | $907.80 | $0.00 | $242.56 | $44,049.69 |
| 44 | $44,049.69 | $907.80 | $0.00 | $249.06 | $45,206.55 |
| 45 | $45,206.55 | $907.80 | $0.00 | $255.60 | $46,369.95 |
| 46 | $46,369.95 | $907.80 | $0.00 | $262.18 | $47,539.93 |
| 47 | $47,539.93 | $907.80 | $0.00 | $268.80 | $48,716.53 |
| 48 | $48,716.53 | $907.80 | $0.00 | $275.45 | $49,899.78 |
| 49 | $49,899.78 | $907.80 | $0.00 | $282.14 | $51,089.72 |
| 50 | $51,089.72 | $907.80 | $0.00 | $288.87 | $52,286.39 |
| 51 | $52,286.39 | $907.80 | $0.00 | $295.63 | $53,489.82 |
| 52 | $53,489.82 | $907.80 | $0.00 | $302.44 | $54,700.06 |
| 53 | $54,700.06 | $907.80 | $0.00 | $309.28 | $55,917.14 |
| 54 | $55,917.14 | $907.80 | $0.00 | $316.16 | $57,141.10 |
| 55 | $57,141.10 | $907.80 | $0.00 | $323.08 | $58,371.98 |
| 56 | $58,371.98 | $907.80 | $0.00 | $330.04 | $59,609.82 |
| 57 | $59,609.82 | $907.80 | $0.00 | $337.04 | $60,854.66 |
| 58 | $60,854.66 | $907.80 | $0.00 | $344.08 | $62,106.54 |
| 59 | $62,106.54 | $907.80 | $0.00 | $351.16 | $63,365.50 |
| 60 | $63,365.50 | $907.80 | $0.00 | $358.28 | $64,631.58 |
| 61 | $64,631.58 | $907.80 | $0.00 | $365.44 | $65,904.82 |
| 62 | $65,904.82 | $907.80 | $0.00 | $372.64 | $67,185.26 |
| 63 | $67,185.26 | $907.80 | $0.00 | $379.88 | $68,472.94 |
| 64 | $68,472.94 | $907.80 | $0.00 | $387.16 | $69,767.90 |
| 65 | $69,767.90 | $907.80 | $0.00 | $394.48 | $71,070.18 |
| 66 | $71,070.18 | $907.80 | $0.00 | $401.84 | $72,379.82 |
| 67 | $72,379.82 | $907.80 | $0.00 | $409.25 | $73,696.87 |
| 68 | $73,696.87 | $907.80 | $0.00 | $416.69 | $75,021.36 |
| 69 | $75,021.36 | $907.80 | $0.00 | $424.18 | $76,353.34 |
| 70 | $76,353.34 | $907.80 | $0.00 | $431.71 | $77,692.85 |
| 71 | $77,692.85 | $907.80 | $0.00 | $439.29 | $79,039.94 |
| 72 | $79,039.94 | $907.80 | $0.00 | $446.90 | $80,394.64 |
| 73 | $80,394.64 | $907.80 | $0.00 | $454.56 | $81,757.00 |
| 74 | $81,757.00 | $907.80 | $0.00 | $462.27 | $83,127.07 |
| 75 | $83,127.07 | $907.80 | $0.00 | $470.01 | $84,504.88 |
| 76 | $84,504.88 | $907.80 | $0.00 | $477.80 | $85,890.48 |
| 77 | $85,890.48 | $907.80 | $0.00 | $485.64 | $87,283.92 |
| 78 | $87,283.92 | $907.80 | $0.00 | $493.52 | $88,685.24 |
| 79 | $88,685.24 | $907.80 | $0.00 | $501.44 | $90,094.48 |
| 80 | $90,094.48 | $907.80 | $0.00 | $509.41 | $91,511.69 |
| 81 | $91,511.69 | $907.80 | $0.00 | $517.42 | $92,936.91 |
| 82 | $92,936.91 | $907.80 | $0.00 | $525.48 | $94,370.19 |
| 83 | $94,370.19 | $907.80 | $0.00 | $533.58 | $95,811.57 |
| 84 | $95,811.57 | $907.80 | $0.00 | $541.73 | $97,261.10 |
| 85 | $97,261.10 | $907.80 | $0.00 | $549.93 | $98,718.83 |
| 86 | $98,718.83 | $907.80 | $0.00 | $558.17 | $100,184.80 |
| 87 | $100,184.80 | $907.80 | $0.00 | $566.46 | $101,659.06 |
| 88 | $101,659.06 | $907.80 | $0.00 | $574.80 | $103,141.66 |
| 89 | $103,141.66 | $907.80 | $0.00 | $583.18 | $104,632.64 |
| 90 | $104,632.64 | $907.80 | $0.00 | $591.61 | $106,132.05 |
| 91 | $106,132.05 | $907.80 | $0.00 | $600.09 | $107,639.94 |
| 92 | $107,639.94 | $907.80 | $0.00 | $608.61 | $109,156.35 |
| 93 | $109,156.35 | $907.80 | $0.00 | $617.19 | $110,681.34 |
| 94 | $110,681.34 | $907.80 | $0.00 | $625.81 | $112,214.95 |
| 95 | $112,214.95 | $907.80 | $0.00 | $634.48 | $113,757.23 |
| 96 | $113,757.23 | $907.80 | $0.00 | $643.20 | $115,308.23 |
| 97 | $115,308.23 | $907.80 | $0.00 | $651.97 | $116,868.00 |
| 98 | $116,868.00 | $907.80 | $0.00 | $660.79 | $118,436.59 |
| 99 | $118,436.59 | $907.80 | $0.00 | $669.66 | $120,014.05 |
| 100 | $120,014.05 | $907.80 | $0.00 | $678.58 | $121,600.43 |
| 101 | $121,600.43 | $907.80 | $0.00 | $687.55 | $123,195.78 |
| 102 | $123,195.78 | $907.80 | $0.00 | $696.57 | $124,800.15 |
| 103 | $124,800.15 | $907.80 | $0.00 | $705.64 | $126,413.59 |
| 104 | $126,413.59 | $907.80 | $0.00 | $714.76 | $128,036.15 |
| 105 | $128,036.15 | $907.80 | $0.00 | $723.94 | $129,667.89 |
| 106 | $129,667.89 | $907.80 | $0.00 | $733.16 | $131,308.85 |
| 107 | $131,308.85 | $907.80 | $0.00 | $742.44 | $132,959.09 |
| 108 | $132,959.09 | $907.80 | $0.00 | $751.77 | $134,618.66 |
| 109 | $134,618.66 | $907.80 | $0.00 | $761.15 | $136,287.61 |
| 110 | $136,287.61 | $907.80 | $0.00 | $770.59 | $137,966.00 |
| 111 | $137,966.00 | $907.80 | $0.00 | $780.08 | $139,653.88 |
| 112 | $139,653.88 | $907.80 | $0.00 | $789.62 | $141,351.30 |
| 113 | $141,351.30 | $907.80 | $0.00 | $799.22 | $143,058.32 |
| 114 | $143,058.32 | $907.80 | $0.00 | $808.87 | $144,774.99 |
| 115 | $144,774.99 | $907.80 | $0.00 | $818.58 | $146,501.37 |
| 116 | $146,501.37 | $907.80 | $0.00 | $828.34 | $148,237.51 |
| 117 | $148,237.51 | $907.80 | $0.00 | $838.16 | $149,983.47 |
| 118 | $149,983.47 | $907.80 | $0.00 | $848.03 | $151,739.30 |
| 119 | $151,739.30 | $907.80 | $0.00 | $857.96 | $153,505.06 |
| 120 | $153,505.06 | $907.80 | $0.00 | $867.94 | $155,280.80 |
| 121 | $155,280.80 | $907.80 | $0.00 | $877.98 | $157,066.58 |
| 122 | $157,066.58 | $907.80 | $0.00 | $888.08 | $158,862.46 |
| 123 | $158,862.46 | $907.80 | $0.00 | $898.23 | $160,668.49 |
| 124 | $160,668.49 | $907.80 | $0.00 | $908.44 | $162,484.73 |
| 125 | $162,484.73 | $907.80 | $0.00 | $918.71 | $164,311.24 |
| 126 | $164,311.24 | $907.80 | $0.00 | $929.04 | $166,148.08 |
| 127 | $166,148.08 | $907.80 | $0.00 | $939.43 | $167,995.31 |
| 128 | $167,995.31 | $907.80 | $0.00 | $949.87 | $169,852.98 |
| 129 | $169,852.98 | $907.80 | $0.00 | $960.37 | $171,721.15 |
| 130 | $171,721.15 | $907.80 | $0.00 | $970.94 | $173,599.89 |
| 131 | $173,599.89 | $907.80 | $0.00 | $981.56 | $175,489.25 |
| 132 | $175,489.25 | $907.80 | $0.00 | $992.24 | $177,389.29 |
| 133 | $177,389.29 | $907.80 | $0.00 | $1,002.98 | $179,300.07 |
| 134 | $179,300.07 | $907.80 | $0.00 | $1,013.79 | $181,221.66 |
| 135 | $181,221.66 | $907.80 | $0.00 | $1,024.65 | $183,154.11 |
| 136 | $183,154.11 | $907.80 | $0.00 | $1,035.58 | $185,097.49 |
| 137 | $185,097.49 | $907.80 | $0.00 | $1,046.57 | $187,051.86 |
| 138 | $187,051.86 | $907.80 | $0.00 | $1,057.62 | $189,017.28 |
| 139 | $189,017.28 | $907.80 | $0.00 | $1,068.73 | $190,993.81 |
| 140 | $190,993.81 | $907.80 | $0.00 | $1,079.91 | $192,981.52 |
| 141 | $192,981.52 | $907.80 | $0.00 | $1,091.15 | $194,980.47 |
| 142 | $194,980.47 | $907.80 | $0.00 | $1,102.45 | $196,990.72 |
| 143 | $196,990.72 | $907.80 | $0.00 | $1,113.81 | $199,012.33 |
| 144 | $199,012.33 | $907.80 | $0.00 | $1,125.24 | $201,045.37 |
| 145 | $201,045.37 | $907.80 | $0.00 | $1,136.74 | $203,089.91 |
| 146 | $203,089.91 | $907.80 | $0.00 | $1,148.30 | $205,146.01 |
| 147 | $205,146.01 | $907.80 | $0.00 | $1,159.93 | $207,213.74 |
| 148 | $207,213.74 | $907.80 | $0.00 | $1,171.62 | $209,293.16 |
| 149 | $209,293.16 | $907.80 | $0.00 | $1,183.37 | $211,384.33 |
| 150 | $211,384.33 | $907.80 | $0.00 | $1,195.20 | $213,487.33 |
| 151 | $213,487.33 | $907.80 | $0.00 | $1,207.09 | $215,602.22 |
| 152 | $215,602.22 | $907.80 | $0.00 | $1,219.05 | $217,729.07 |
| 153 | $217,729.07 | $907.80 | $0.00 | $1,231.07 | $219,867.94 |
| 154 | $219,867.94 | $907.80 | $0.00 | $1,243.17 | $222,018.91 |
| 155 | $222,018.91 | $907.80 | $0.00 | $1,255.33 | $224,182.04 |
| 156 | $224,182.04 | $907.80 | $0.00 | $1,267.56 | $226,357.40 |
| 157 | $226,357.40 | $907.80 | $0.00 | $1,279.86 | $228,545.06 |
| 158 | $228,545.06 | $907.80 | $0.00 | $1,292.23 | $230,745.09 |
| 159 | $230,745.09 | $907.80 | $0.00 | $1,304.67 | $232,957.56 |
| 160 | $232,957.56 | $907.80 | $0.00 | $1,317.18 | $235,182.54 |
| 161 | $235,182.54 | $907.80 | $0.00 | $1,329.76 | $237,420.10 |
| 162 | $237,420.10 | $907.80 | $0.00 | $1,342.41 | $239,670.31 |
| 163 | $239,670.31 | $907.80 | $0.00 | $1,355.13 | $241,933.24 |
| 164 | $241,933.24 | $907.80 | $0.00 | $1,367.93 | $244,208.97 |
| 165 | $244,208.97 | $907.80 | $0.00 | $1,380.79 | $246,497.56 |
| 166 | $246,497.56 | $907.80 | $0.00 | $1,393.73 | $248,799.09 |
| 167 | $248,799.09 | $907.80 | $0.00 | $1,406.75 | $251,113.64 |
| 168 | $251,113.64 | $907.80 | $0.00 | $1,419.83 | $253,441.27 |
| 169 | $253,441.27 | $907.80 | $0.00 | $1,432.99 | $255,782.06 |
| 170 | $255,782.06 | $907.80 | $0.00 | $1,446.23 | $258,136.09 |
| 171 | $258,136.09 | $907.80 | $0.00 | $1,459.54 | $260,503.43 |
| 172 | $260,503.43 | $907.80 | $0.00 | $1,472.92 | $262,884.15 |
| 173 | $262,884.15 | $907.80 | $0.00 | $1,486.39 | $265,278.34 |
| 174 | $265,278.34 | $907.80 | $0.00 | $1,499.92 | $267,686.06 |
| 175 | $267,686.06 | $907.80 | $0.00 | $1,513.54 | $270,107.40 |
| 176 | $270,107.40 | $907.80 | $0.00 | $1,527.23 | $272,542.43 |
| 177 | $272,542.43 | $907.80 | $0.00 | $1,540.99 | $274,991.22 |
| 178 | $274,991.22 | $907.80 | $0.00 | $1,554.84 | $277,453.86 |
| 179 | $277,453.86 | $907.80 | $0.00 | $1,568.76 | $279,930.42 |
| 180 | $279,930.42 | $907.80 | $0.00 | $1,582.77 | $282,420.99 |
| 181 | $282,420.99 | $907.80 | $0.00 | $1,596.85 | $284,925.64 |
| 182 | $284,925.64 | $907.80 | $0.00 | $1,611.01 | $287,444.45 |
| 183 | $287,444.45 | $907.80 | $0.00 | $1,625.25 | $289,977.50 |
| 184 | $289,977.50 | $907.80 | $0.00 | $1,639.57 | $292,524.87 |
| 185 | $292,524.87 | $907.80 | $0.00 | $1,653.98 | $295,086.65 |
| 186 | $295,086.65 | $907.80 | $0.00 | $1,668.46 | $297,662.91 |
| 187 | $297,662.91 | $907.80 | $0.00 | $1,683.03 | $300,253.74 |
| 188 | $300,253.74 | $907.80 | $0.00 | $1,697.68 | $302,859.22 |
| 189 | $302,859.22 | $907.80 | $0.00 | $1,712.41 | $305,479.43 |
| 190 | $305,479.43 | $907.80 | $0.00 | $1,727.23 | $308,114.46 |
| 191 | $308,114.46 | $907.80 | $0.00 | $1,742.12 | $310,764.38 |
| 192 | $310,764.38 | $907.80 | $0.00 | $1,757.11 | $313,429.29 |
| 193 | $313,429.29 | $907.80 | $0.00 | $1,772.17 | $316,109.26 |
| 194 | $316,109.26 | $907.80 | $0.00 | $1,787.33 | $318,804.39 |
| 195 | $318,804.39 | $907.80 | $0.00 | $1,802.57 | $321,514.76 |
| 196 | $321,514.76 | $907.80 | $0.00 | $1,817.89 | $324,240.45 |
| 197 | $324,240.45 | $907.80 | $0.00 | $1,833.30 | $326,981.55 |
| 198 | $326,981.55 | $907.80 | $0.00 | $1,848.80 | $329,738.15 |
| 199 | $329,738.15 | $907.80 | $0.00 | $1,864.39 | $332,510.34 |
| 200 | $332,510.34 | $907.80 | $0.00 | $1,880.06 | $335,298.20 |
| 201 | $335,298.20 | $907.80 | $0.00 | $1,895.82 | $338,101.82 |
| 202 | $338,101.82 | $907.80 | $0.00 | $1,911.68 | $340,921.30 |
| 203 | $340,921.30 | $907.80 | $0.00 | $1,927.62 | $343,756.72 |
| 204 | $343,756.72 | $907.80 | $0.00 | $1,943.65 | $346,608.17 |
| 205 | $346,608.17 | $907.80 | $0.00 | $1,959.77 | $349,475.74 |
| 206 | $349,475.74 | $907.80 | $0.00 | $1,975.99 | $352,359.53 |
| 207 | $352,359.53 | $907.80 | $0.00 | $1,992.29 | $355,259.62 |
| 208 | $355,259.62 | $907.80 | $0.00 | $2,008.69 | $358,176.11 |
| 209 | $358,176.11 | $907.80 | $0.00 | $2,025.18 | $361,109.09 |
| 210 | $361,109.09 | $907.80 | $0.00 | $2,041.76 | $364,058.65 |
| 211 | $364,058.65 | $907.80 | $0.00 | $2,058.44 | $367,024.89 |
| 212 | $367,024.89 | $907.80 | $0.00 | $2,075.21 | $370,007.90 |
| 213 | $370,007.90 | $907.80 | $0.00 | $2,092.08 | $373,007.78 |
| 214 | $373,007.78 | $907.80 | $0.00 | $2,109.04 | $376,024.62 |
| 215 | $376,024.62 | $907.80 | $0.00 | $2,126.10 | $379,058.52 |
| 216 | $379,058.52 | $907.80 | $0.00 | $2,143.25 | $382,109.57 |
| 217 | $382,109.57 | $907.80 | $106,430.33 | $2,160.50 | $278,747.54 |
| 218 | $278,747.54 | $907.80 | $0.00 | $1,576.08 | $281,231.42 |
| 219 | $281,231.42 | $907.80 | $0.00 | $1,590.12 | $283,729.34 |
| 220 | $283,729.34 | $907.80 | $0.00 | $1,604.25 | $286,241.39 |
| 221 | $286,241.39 | $907.80 | $0.00 | $1,618.45 | $288,767.64 |
| 222 | $288,767.64 | $907.80 | $0.00 | $1,632.73 | $291,308.17 |
| 223 | $291,308.17 | $907.80 | $0.00 | $1,647.10 | $293,863.07 |
| 224 | $293,863.07 | $907.80 | $0.00 | $1,661.54 | $296,432.41 |
| 225 | $296,432.41 | $907.80 | $0.00 | $1,676.07 | $299,016.28 |
| 226 | $299,016.28 | $907.80 | $0.00 | $1,690.68 | $301,614.76 |
| 227 | $301,614.76 | $907.80 | $0.00 | $1,705.37 | $304,227.93 |
| 228 | $304,227.93 | $907.80 | $0.00 | $1,720.15 | $306,855.88 |
| 229 | $306,855.88 | $907.80 | $111,751.85 | $1,735.01 | $197,746.84 |
| 230 | $197,746.84 | $907.80 | $0.00 | $1,118.09 | $199,772.73 |
| 231 | $199,772.73 | $907.80 | $0.00 | $1,129.54 | $201,810.07 |
| 232 | $201,810.07 | $907.80 | $0.00 | $1,141.06 | $203,858.93 |
| 233 | $203,858.93 | $907.80 | $0.00 | $1,152.65 | $205,919.38 |
| 234 | $205,919.38 | $907.80 | $0.00 | $1,164.30 | $207,991.48 |
| 235 | $207,991.48 | $907.80 | $0.00 | $1,176.01 | $210,075.29 |
| 236 | $210,075.29 | $907.80 | $0.00 | $1,187.80 | $212,170.89 |
| 237 | $212,170.89 | $907.80 | $0.00 | $1,199.65 | $214,278.34 |
| 238 | $214,278.34 | $907.80 | $0.00 | $1,211.56 | $216,397.70 |
| 239 | $216,397.70 | $907.80 | $0.00 | $1,223.54 | $218,529.04 |
| 240 | $218,529.04 | $907.80 | $0.00 | $1,235.59 | $220,672.43 |
| 241 | $220,672.43 | $907.80 | $117,339.44 | $1,247.71 | $105,488.50 |
| 242 | $105,488.50 | $907.80 | $0.00 | $596.45 | $106,992.75 |
| 243 | $106,992.75 | $907.80 | $0.00 | $604.95 | $108,505.50 |
| 244 | $108,505.50 | $907.80 | $0.00 | $613.51 | $110,026.81 |
| 245 | $110,026.81 | $907.80 | $0.00 | $622.11 | $111,556.72 |
| 246 | $111,556.72 | $907.80 | $0.00 | $630.76 | $113,095.28 |
| 247 | $113,095.28 | $907.80 | $0.00 | $639.46 | $114,642.54 |
| 248 | $114,642.54 | $907.80 | $0.00 | $648.21 | $116,198.55 |
| 249 | $116,198.55 | $907.80 | $0.00 | $657.00 | $117,763.35 |
| 250 | $117,763.35 | $907.80 | $0.00 | $665.85 | $119,337.00 |
| 251 | $119,337.00 | $907.80 | $0.00 | $674.75 | $120,919.55 |
| 252 | $120,919.55 | $907.80 | $0.00 | $683.70 | $122,511.05 |
| 253 | $122,511.05 | $0.00 | $123,206.41 | $692.70 | ($2.66) |