How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $107,942 |
| Monthly savings required | $854 |
How much will it cost to send your child to Bryn Athyn College of the New Church in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $431,769.04 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $854.45 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 | $41,625.00 |
| 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 Bryn Athyn College of the New Church in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $854.45 | $0.00 | $0.00 | $854.45 |
| 2 | $854.45 | $854.45 | $0.00 | $4.83 | $1,713.73 |
| 3 | $1,713.73 | $854.45 | $0.00 | $9.69 | $2,577.87 |
| 4 | $2,577.87 | $854.45 | $0.00 | $14.58 | $3,446.90 |
| 5 | $3,446.90 | $854.45 | $0.00 | $19.49 | $4,320.84 |
| 6 | $4,320.84 | $854.45 | $0.00 | $24.43 | $5,199.72 |
| 7 | $5,199.72 | $854.45 | $0.00 | $29.40 | $6,083.57 |
| 8 | $6,083.57 | $854.45 | $0.00 | $34.40 | $6,972.42 |
| 9 | $6,972.42 | $854.45 | $0.00 | $39.42 | $7,866.29 |
| 10 | $7,866.29 | $854.45 | $0.00 | $44.48 | $8,765.22 |
| 11 | $8,765.22 | $854.45 | $0.00 | $49.56 | $9,669.23 |
| 12 | $9,669.23 | $854.45 | $0.00 | $54.67 | $10,578.35 |
| 13 | $10,578.35 | $854.45 | $0.00 | $59.81 | $11,492.61 |
| 14 | $11,492.61 | $854.45 | $0.00 | $64.98 | $12,412.04 |
| 15 | $12,412.04 | $854.45 | $0.00 | $70.18 | $13,336.67 |
| 16 | $13,336.67 | $854.45 | $0.00 | $75.41 | $14,266.53 |
| 17 | $14,266.53 | $854.45 | $0.00 | $80.67 | $15,201.65 |
| 18 | $15,201.65 | $854.45 | $0.00 | $85.95 | $16,142.05 |
| 19 | $16,142.05 | $854.45 | $0.00 | $91.27 | $17,087.77 |
| 20 | $17,087.77 | $854.45 | $0.00 | $96.62 | $18,038.84 |
| 21 | $18,038.84 | $854.45 | $0.00 | $101.99 | $18,995.28 |
| 22 | $18,995.28 | $854.45 | $0.00 | $107.40 | $19,957.13 |
| 23 | $19,957.13 | $854.45 | $0.00 | $112.84 | $20,924.42 |
| 24 | $20,924.42 | $854.45 | $0.00 | $118.31 | $21,897.18 |
| 25 | $21,897.18 | $854.45 | $0.00 | $123.81 | $22,875.44 |
| 26 | $22,875.44 | $854.45 | $0.00 | $129.34 | $23,859.23 |
| 27 | $23,859.23 | $854.45 | $0.00 | $134.90 | $24,848.58 |
| 28 | $24,848.58 | $854.45 | $0.00 | $140.50 | $25,843.53 |
| 29 | $25,843.53 | $854.45 | $0.00 | $146.12 | $26,844.10 |
| 30 | $26,844.10 | $854.45 | $0.00 | $151.78 | $27,850.33 |
| 31 | $27,850.33 | $854.45 | $0.00 | $157.47 | $28,862.25 |
| 32 | $28,862.25 | $854.45 | $0.00 | $163.19 | $29,879.89 |
| 33 | $29,879.89 | $854.45 | $0.00 | $168.95 | $30,903.29 |
| 34 | $30,903.29 | $854.45 | $0.00 | $174.73 | $31,932.47 |
| 35 | $31,932.47 | $854.45 | $0.00 | $180.55 | $32,967.47 |
| 36 | $32,967.47 | $854.45 | $0.00 | $186.40 | $34,008.32 |
| 37 | $34,008.32 | $854.45 | $0.00 | $192.29 | $35,055.06 |
| 38 | $35,055.06 | $854.45 | $0.00 | $198.21 | $36,107.72 |
| 39 | $36,107.72 | $854.45 | $0.00 | $204.16 | $37,166.33 |
| 40 | $37,166.33 | $854.45 | $0.00 | $210.14 | $38,230.92 |
| 41 | $38,230.92 | $854.45 | $0.00 | $216.16 | $39,301.53 |
| 42 | $39,301.53 | $854.45 | $0.00 | $222.22 | $40,378.20 |
| 43 | $40,378.20 | $854.45 | $0.00 | $228.30 | $41,460.95 |
| 44 | $41,460.95 | $854.45 | $0.00 | $234.43 | $42,549.83 |
| 45 | $42,549.83 | $854.45 | $0.00 | $240.58 | $43,644.86 |
| 46 | $43,644.86 | $854.45 | $0.00 | $246.77 | $44,746.08 |
| 47 | $44,746.08 | $854.45 | $0.00 | $253.00 | $45,853.53 |
| 48 | $45,853.53 | $854.45 | $0.00 | $259.26 | $46,967.24 |
| 49 | $46,967.24 | $854.45 | $0.00 | $265.56 | $48,087.25 |
| 50 | $48,087.25 | $854.45 | $0.00 | $271.89 | $49,213.59 |
| 51 | $49,213.59 | $854.45 | $0.00 | $278.26 | $50,346.30 |
| 52 | $50,346.30 | $854.45 | $0.00 | $284.67 | $51,485.42 |
| 53 | $51,485.42 | $854.45 | $0.00 | $291.11 | $52,630.98 |
| 54 | $52,630.98 | $854.45 | $0.00 | $297.58 | $53,783.01 |
| 55 | $53,783.01 | $854.45 | $0.00 | $304.10 | $54,941.56 |
| 56 | $54,941.56 | $854.45 | $0.00 | $310.65 | $56,106.66 |
| 57 | $56,106.66 | $854.45 | $0.00 | $317.24 | $57,278.35 |
| 58 | $57,278.35 | $854.45 | $0.00 | $323.86 | $58,456.66 |
| 59 | $58,456.66 | $854.45 | $0.00 | $330.52 | $59,641.63 |
| 60 | $59,641.63 | $854.45 | $0.00 | $337.22 | $60,833.30 |
| 61 | $60,833.30 | $854.45 | $0.00 | $343.96 | $62,031.71 |
| 62 | $62,031.71 | $854.45 | $0.00 | $350.74 | $63,236.90 |
| 63 | $63,236.90 | $854.45 | $0.00 | $357.55 | $64,448.90 |
| 64 | $64,448.90 | $854.45 | $0.00 | $364.40 | $65,667.75 |
| 65 | $65,667.75 | $854.45 | $0.00 | $371.30 | $66,893.50 |
| 66 | $66,893.50 | $854.45 | $0.00 | $378.23 | $68,126.18 |
| 67 | $68,126.18 | $854.45 | $0.00 | $385.20 | $69,365.83 |
| 68 | $69,365.83 | $854.45 | $0.00 | $392.20 | $70,612.48 |
| 69 | $70,612.48 | $854.45 | $0.00 | $399.25 | $71,866.18 |
| 70 | $71,866.18 | $854.45 | $0.00 | $406.34 | $73,126.97 |
| 71 | $73,126.97 | $854.45 | $0.00 | $413.47 | $74,394.89 |
| 72 | $74,394.89 | $854.45 | $0.00 | $420.64 | $75,669.98 |
| 73 | $75,669.98 | $854.45 | $0.00 | $427.85 | $76,952.28 |
| 74 | $76,952.28 | $854.45 | $0.00 | $435.10 | $78,241.83 |
| 75 | $78,241.83 | $854.45 | $0.00 | $442.39 | $79,538.67 |
| 76 | $79,538.67 | $854.45 | $0.00 | $449.72 | $80,842.84 |
| 77 | $80,842.84 | $854.45 | $0.00 | $457.10 | $82,154.39 |
| 78 | $82,154.39 | $854.45 | $0.00 | $464.51 | $83,473.35 |
| 79 | $83,473.35 | $854.45 | $0.00 | $471.97 | $84,799.77 |
| 80 | $84,799.77 | $854.45 | $0.00 | $479.47 | $86,133.69 |
| 81 | $86,133.69 | $854.45 | $0.00 | $487.01 | $87,475.15 |
| 82 | $87,475.15 | $854.45 | $0.00 | $494.60 | $88,824.20 |
| 83 | $88,824.20 | $854.45 | $0.00 | $502.22 | $90,180.87 |
| 84 | $90,180.87 | $854.45 | $0.00 | $509.90 | $91,545.22 |
| 85 | $91,545.22 | $854.45 | $0.00 | $517.61 | $92,917.28 |
| 86 | $92,917.28 | $854.45 | $0.00 | $525.37 | $94,297.10 |
| 87 | $94,297.10 | $854.45 | $0.00 | $533.17 | $95,684.72 |
| 88 | $95,684.72 | $854.45 | $0.00 | $541.02 | $97,080.19 |
| 89 | $97,080.19 | $854.45 | $0.00 | $548.91 | $98,483.55 |
| 90 | $98,483.55 | $854.45 | $0.00 | $556.84 | $99,894.84 |
| 91 | $99,894.84 | $854.45 | $0.00 | $564.82 | $101,314.11 |
| 92 | $101,314.11 | $854.45 | $0.00 | $572.84 | $102,741.40 |
| 93 | $102,741.40 | $854.45 | $0.00 | $580.91 | $104,176.76 |
| 94 | $104,176.76 | $854.45 | $0.00 | $589.03 | $105,620.24 |
| 95 | $105,620.24 | $854.45 | $0.00 | $597.19 | $107,071.88 |
| 96 | $107,071.88 | $854.45 | $0.00 | $605.40 | $108,531.73 |
| 97 | $108,531.73 | $854.45 | $0.00 | $613.65 | $109,999.83 |
| 98 | $109,999.83 | $854.45 | $0.00 | $621.96 | $111,476.24 |
| 99 | $111,476.24 | $854.45 | $0.00 | $630.30 | $112,960.99 |
| 100 | $112,960.99 | $854.45 | $0.00 | $638.70 | $114,454.14 |
| 101 | $114,454.14 | $854.45 | $0.00 | $647.14 | $115,955.73 |
| 102 | $115,955.73 | $854.45 | $0.00 | $655.63 | $117,465.81 |
| 103 | $117,465.81 | $854.45 | $0.00 | $664.17 | $118,984.43 |
| 104 | $118,984.43 | $854.45 | $0.00 | $672.76 | $120,511.64 |
| 105 | $120,511.64 | $854.45 | $0.00 | $681.39 | $122,047.48 |
| 106 | $122,047.48 | $854.45 | $0.00 | $690.07 | $123,592.00 |
| 107 | $123,592.00 | $854.45 | $0.00 | $698.81 | $125,145.26 |
| 108 | $125,145.26 | $854.45 | $0.00 | $707.59 | $126,707.30 |
| 109 | $126,707.30 | $854.45 | $0.00 | $716.42 | $128,278.17 |
| 110 | $128,278.17 | $854.45 | $0.00 | $725.30 | $129,857.92 |
| 111 | $129,857.92 | $854.45 | $0.00 | $734.24 | $131,446.61 |
| 112 | $131,446.61 | $854.45 | $0.00 | $743.22 | $133,044.28 |
| 113 | $133,044.28 | $854.45 | $0.00 | $752.25 | $134,650.98 |
| 114 | $134,650.98 | $854.45 | $0.00 | $761.34 | $136,266.77 |
| 115 | $136,266.77 | $854.45 | $0.00 | $770.47 | $137,891.69 |
| 116 | $137,891.69 | $854.45 | $0.00 | $779.66 | $139,525.80 |
| 117 | $139,525.80 | $854.45 | $0.00 | $788.90 | $141,169.15 |
| 118 | $141,169.15 | $854.45 | $0.00 | $798.19 | $142,821.79 |
| 119 | $142,821.79 | $854.45 | $0.00 | $807.54 | $144,483.78 |
| 120 | $144,483.78 | $854.45 | $0.00 | $816.93 | $146,155.16 |
| 121 | $146,155.16 | $854.45 | $0.00 | $826.38 | $147,835.99 |
| 122 | $147,835.99 | $854.45 | $0.00 | $835.89 | $149,526.33 |
| 123 | $149,526.33 | $854.45 | $0.00 | $845.44 | $151,226.22 |
| 124 | $151,226.22 | $854.45 | $0.00 | $855.06 | $152,935.73 |
| 125 | $152,935.73 | $854.45 | $0.00 | $864.72 | $154,654.90 |
| 126 | $154,654.90 | $854.45 | $0.00 | $874.44 | $156,383.79 |
| 127 | $156,383.79 | $854.45 | $0.00 | $884.22 | $158,122.46 |
| 128 | $158,122.46 | $854.45 | $0.00 | $894.05 | $159,870.96 |
| 129 | $159,870.96 | $854.45 | $0.00 | $903.93 | $161,629.34 |
| 130 | $161,629.34 | $854.45 | $0.00 | $913.88 | $163,397.67 |
| 131 | $163,397.67 | $854.45 | $0.00 | $923.87 | $165,175.99 |
| 132 | $165,175.99 | $854.45 | $0.00 | $933.93 | $166,964.37 |
| 133 | $166,964.37 | $854.45 | $0.00 | $944.04 | $168,762.86 |
| 134 | $168,762.86 | $854.45 | $0.00 | $954.21 | $170,571.52 |
| 135 | $170,571.52 | $854.45 | $0.00 | $964.44 | $172,390.41 |
| 136 | $172,390.41 | $854.45 | $0.00 | $974.72 | $174,219.58 |
| 137 | $174,219.58 | $854.45 | $0.00 | $985.06 | $176,059.09 |
| 138 | $176,059.09 | $854.45 | $0.00 | $995.46 | $177,909.00 |
| 139 | $177,909.00 | $854.45 | $0.00 | $1,005.92 | $179,769.37 |
| 140 | $179,769.37 | $854.45 | $0.00 | $1,016.44 | $181,640.26 |
| 141 | $181,640.26 | $854.45 | $0.00 | $1,027.02 | $183,521.73 |
| 142 | $183,521.73 | $854.45 | $0.00 | $1,037.66 | $185,413.84 |
| 143 | $185,413.84 | $854.45 | $0.00 | $1,048.36 | $187,316.65 |
| 144 | $187,316.65 | $854.45 | $0.00 | $1,059.12 | $189,230.22 |
| 145 | $189,230.22 | $854.45 | $0.00 | $1,069.94 | $191,154.61 |
| 146 | $191,154.61 | $854.45 | $0.00 | $1,080.82 | $193,089.88 |
| 147 | $193,089.88 | $854.45 | $0.00 | $1,091.76 | $195,036.09 |
| 148 | $195,036.09 | $854.45 | $0.00 | $1,102.76 | $196,993.30 |
| 149 | $196,993.30 | $854.45 | $0.00 | $1,113.83 | $198,961.58 |
| 150 | $198,961.58 | $854.45 | $0.00 | $1,124.96 | $200,940.99 |
| 151 | $200,940.99 | $854.45 | $0.00 | $1,136.15 | $202,931.59 |
| 152 | $202,931.59 | $854.45 | $0.00 | $1,147.40 | $204,933.44 |
| 153 | $204,933.44 | $854.45 | $0.00 | $1,158.72 | $206,946.61 |
| 154 | $206,946.61 | $854.45 | $0.00 | $1,170.11 | $208,971.17 |
| 155 | $208,971.17 | $854.45 | $0.00 | $1,181.55 | $211,007.17 |
| 156 | $211,007.17 | $854.45 | $0.00 | $1,193.07 | $213,054.69 |
| 157 | $213,054.69 | $854.45 | $0.00 | $1,204.64 | $215,113.78 |
| 158 | $215,113.78 | $854.45 | $0.00 | $1,216.28 | $217,184.51 |
| 159 | $217,184.51 | $854.45 | $0.00 | $1,227.99 | $219,266.95 |
| 160 | $219,266.95 | $854.45 | $0.00 | $1,239.77 | $221,361.17 |
| 161 | $221,361.17 | $854.45 | $0.00 | $1,251.61 | $223,467.23 |
| 162 | $223,467.23 | $854.45 | $0.00 | $1,263.52 | $225,585.20 |
| 163 | $225,585.20 | $854.45 | $0.00 | $1,275.49 | $227,715.14 |
| 164 | $227,715.14 | $854.45 | $0.00 | $1,287.53 | $229,857.12 |
| 165 | $229,857.12 | $854.45 | $0.00 | $1,299.65 | $232,011.22 |
| 166 | $232,011.22 | $854.45 | $0.00 | $1,311.83 | $234,177.50 |
| 167 | $234,177.50 | $854.45 | $0.00 | $1,324.07 | $236,356.02 |
| 168 | $236,356.02 | $854.45 | $0.00 | $1,336.39 | $238,546.86 |
| 169 | $238,546.86 | $854.45 | $0.00 | $1,348.78 | $240,750.09 |
| 170 | $240,750.09 | $854.45 | $0.00 | $1,361.24 | $242,965.78 |
| 171 | $242,965.78 | $854.45 | $0.00 | $1,373.76 | $245,193.99 |
| 172 | $245,193.99 | $854.45 | $0.00 | $1,386.36 | $247,434.80 |
| 173 | $247,434.80 | $854.45 | $0.00 | $1,399.03 | $249,688.28 |
| 174 | $249,688.28 | $854.45 | $0.00 | $1,411.77 | $251,954.50 |
| 175 | $251,954.50 | $854.45 | $0.00 | $1,424.59 | $254,233.54 |
| 176 | $254,233.54 | $854.45 | $0.00 | $1,437.47 | $256,525.46 |
| 177 | $256,525.46 | $854.45 | $0.00 | $1,450.43 | $258,830.34 |
| 178 | $258,830.34 | $854.45 | $0.00 | $1,463.46 | $261,148.25 |
| 179 | $261,148.25 | $854.45 | $0.00 | $1,476.57 | $263,479.27 |
| 180 | $263,479.27 | $854.45 | $0.00 | $1,489.75 | $265,823.47 |
| 181 | $265,823.47 | $854.45 | $0.00 | $1,503.00 | $268,180.92 |
| 182 | $268,180.92 | $854.45 | $0.00 | $1,516.33 | $270,551.70 |
| 183 | $270,551.70 | $854.45 | $0.00 | $1,529.74 | $272,935.89 |
| 184 | $272,935.89 | $854.45 | $0.00 | $1,543.22 | $275,333.56 |
| 185 | $275,333.56 | $854.45 | $0.00 | $1,556.78 | $277,744.79 |
| 186 | $277,744.79 | $854.45 | $0.00 | $1,570.41 | $280,169.65 |
| 187 | $280,169.65 | $854.45 | $0.00 | $1,584.12 | $282,608.22 |
| 188 | $282,608.22 | $854.45 | $0.00 | $1,597.91 | $285,060.58 |
| 189 | $285,060.58 | $854.45 | $0.00 | $1,611.77 | $287,526.80 |
| 190 | $287,526.80 | $854.45 | $0.00 | $1,625.72 | $290,006.97 |
| 191 | $290,006.97 | $854.45 | $0.00 | $1,639.74 | $292,501.16 |
| 192 | $292,501.16 | $854.45 | $0.00 | $1,653.84 | $295,009.45 |
| 193 | $295,009.45 | $854.45 | $0.00 | $1,668.03 | $297,531.93 |
| 194 | $297,531.93 | $854.45 | $0.00 | $1,682.29 | $300,068.67 |
| 195 | $300,068.67 | $854.45 | $0.00 | $1,696.63 | $302,619.75 |
| 196 | $302,619.75 | $854.45 | $0.00 | $1,711.06 | $305,185.26 |
| 197 | $305,185.26 | $854.45 | $0.00 | $1,725.56 | $307,765.27 |
| 198 | $307,765.27 | $854.45 | $0.00 | $1,740.15 | $310,359.87 |
| 199 | $310,359.87 | $854.45 | $0.00 | $1,754.82 | $312,969.14 |
| 200 | $312,969.14 | $854.45 | $0.00 | $1,769.57 | $315,593.16 |
| 201 | $315,593.16 | $854.45 | $0.00 | $1,784.41 | $318,232.02 |
| 202 | $318,232.02 | $854.45 | $0.00 | $1,799.33 | $320,885.80 |
| 203 | $320,885.80 | $854.45 | $0.00 | $1,814.33 | $323,554.58 |
| 204 | $323,554.58 | $854.45 | $0.00 | $1,829.42 | $326,238.45 |
| 205 | $326,238.45 | $854.45 | $0.00 | $1,844.60 | $328,937.50 |
| 206 | $328,937.50 | $854.45 | $0.00 | $1,859.86 | $331,651.81 |
| 207 | $331,651.81 | $854.45 | $0.00 | $1,875.21 | $334,381.47 |
| 208 | $334,381.47 | $854.45 | $0.00 | $1,890.64 | $337,126.56 |
| 209 | $337,126.56 | $854.45 | $0.00 | $1,906.16 | $339,887.17 |
| 210 | $339,887.17 | $854.45 | $0.00 | $1,921.77 | $342,663.39 |
| 211 | $342,663.39 | $854.45 | $0.00 | $1,937.47 | $345,455.31 |
| 212 | $345,455.31 | $854.45 | $0.00 | $1,953.25 | $348,263.01 |
| 213 | $348,263.01 | $854.45 | $0.00 | $1,969.13 | $351,086.59 |
| 214 | $351,086.59 | $854.45 | $0.00 | $1,985.09 | $353,926.13 |
| 215 | $353,926.13 | $854.45 | $0.00 | $2,001.15 | $356,781.73 |
| 216 | $356,781.73 | $854.45 | $0.00 | $2,017.30 | $359,653.48 |
| 217 | $359,653.48 | $854.45 | $100,175.53 | $2,033.53 | $262,365.93 |
| 218 | $262,365.93 | $854.45 | $0.00 | $1,483.46 | $264,703.84 |
| 219 | $264,703.84 | $854.45 | $0.00 | $1,496.67 | $267,054.96 |
| 220 | $267,054.96 | $854.45 | $0.00 | $1,509.97 | $269,419.38 |
| 221 | $269,419.38 | $854.45 | $0.00 | $1,523.34 | $271,797.17 |
| 222 | $271,797.17 | $854.45 | $0.00 | $1,536.78 | $274,188.40 |
| 223 | $274,188.40 | $854.45 | $0.00 | $1,550.30 | $276,593.15 |
| 224 | $276,593.15 | $854.45 | $0.00 | $1,563.90 | $279,011.50 |
| 225 | $279,011.50 | $854.45 | $0.00 | $1,577.57 | $281,443.52 |
| 226 | $281,443.52 | $854.45 | $0.00 | $1,591.32 | $283,889.29 |
| 227 | $283,889.29 | $854.45 | $0.00 | $1,605.15 | $286,348.89 |
| 228 | $286,348.89 | $854.45 | $0.00 | $1,619.06 | $288,822.40 |
| 229 | $288,822.40 | $854.45 | $105,184.30 | $1,633.04 | $186,125.59 |
| 230 | $186,125.59 | $854.45 | $0.00 | $1,052.38 | $188,032.42 |
| 231 | $188,032.42 | $854.45 | $0.00 | $1,063.16 | $189,950.03 |
| 232 | $189,950.03 | $854.45 | $0.00 | $1,074.01 | $191,878.49 |
| 233 | $191,878.49 | $854.45 | $0.00 | $1,084.91 | $193,817.85 |
| 234 | $193,817.85 | $854.45 | $0.00 | $1,095.87 | $195,768.17 |
| 235 | $195,768.17 | $854.45 | $0.00 | $1,106.90 | $197,729.52 |
| 236 | $197,729.52 | $854.45 | $0.00 | $1,117.99 | $199,701.96 |
| 237 | $199,701.96 | $854.45 | $0.00 | $1,129.14 | $201,685.55 |
| 238 | $201,685.55 | $854.45 | $0.00 | $1,140.36 | $203,680.36 |
| 239 | $203,680.36 | $854.45 | $0.00 | $1,151.64 | $205,686.45 |
| 240 | $205,686.45 | $854.45 | $0.00 | $1,162.98 | $207,703.88 |
| 241 | $207,703.88 | $854.45 | $110,443.52 | $1,174.39 | $99,289.20 |
| 242 | $99,289.20 | $854.45 | $0.00 | $561.40 | $100,705.05 |
| 243 | $100,705.05 | $854.45 | $0.00 | $569.40 | $102,128.90 |
| 244 | $102,128.90 | $854.45 | $0.00 | $577.45 | $103,560.80 |
| 245 | $103,560.80 | $854.45 | $0.00 | $585.55 | $105,000.80 |
| 246 | $105,000.80 | $854.45 | $0.00 | $593.69 | $106,448.94 |
| 247 | $106,448.94 | $854.45 | $0.00 | $601.88 | $107,905.27 |
| 248 | $107,905.27 | $854.45 | $0.00 | $610.11 | $109,369.83 |
| 249 | $109,369.83 | $854.45 | $0.00 | $618.39 | $110,842.67 |
| 250 | $110,842.67 | $854.45 | $0.00 | $626.72 | $112,323.84 |
| 251 | $112,323.84 | $854.45 | $0.00 | $635.10 | $113,813.39 |
| 252 | $113,813.39 | $854.45 | $0.00 | $643.52 | $115,311.36 |
| 253 | $115,311.36 | $0.00 | $115,965.69 | $651.99 | ($2.34) |