| Family & Names | Expected Number of People | Monthly contribution | Intial Contribution | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |
| Chuck & Marilyn | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Chad & Elena | 5 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Kim & Marcus | 5 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Sean & Jessica | 6 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Greg & Leah | 3 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Cynthia | 2 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 23 | 10.07% | $ 150.00 | $ 600.00 | $ 1,800.00 | $ 1,854.00 | $ 1,909.62 | $ 1,966.91 | $ 2,025.92 | $ 2,086.69 | $ 2,149.29 | $ 2,213.77 | $ 2,280.19 | $ 2,348.59 | $ 2,419.05 | $ 2,491.62 | $ 2,566.37 |
| Margaret & Bill | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Mike & Mendy | 6 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Chris & Meredith | 2 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Elisabeth & Daryl | 4 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Flora & Matt | 3 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Josiah & Heather | 6 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Esther & Ted | 4 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Dan & Jen | 5 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Matt & | 2 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 34 | 12.08% | $ 180.00 | $ 900.00 | $ 2,160.00 | $ 2,224.80 | $ 2,291.54 | $ 2,360.29 | $ 2,431.10 | $ 2,504.03 | $ 2,579.15 | $ 2,656.53 | $ 2,736.22 | $ 2,818.31 | $ 2,902.86 | $ 2,989.95 | $ 3,079.64 |
| Carol & Larry | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Jennifer & Mike | 4 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Jesse | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Carrie &Mike | 4 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Lori | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Christy | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 13 | 10.07% | $ 150.00 | $ 600.00 | $ 1,800.00 | $ 1,854.00 | $ 1,909.62 | $ 1,966.91 | $ 2,025.92 | $ 2,086.69 | $ 2,149.29 | $ 2,213.77 | $ 2,280.19 | $ 2,348.59 | $ 2,419.05 | $ 2,491.62 | $ 2,566.37 |
| Dave & Jean | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Mellisa & Lance | 4 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Craig | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Michelle | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 8 | 8.72% | $ 130.00 | $ 400.00 | $ 1,560.00 | $ 1,606.80 | $ 1,655.00 | $ 1,704.65 | $ 1,755.79 | $ 1,808.47 | $ 1,862.72 | $ 1,918.60 | $ 1,976.16 | $ 2,035.45 | $ 2,096.51 | $ 2,159.40 | $ 2,224.19 |
| Tom & Roseanne | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Jason | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Janine | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Johnathon | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 5 | 8.72% | $ 130.00 | $ 400.00 | $ 1,560.00 | $ 1,606.80 | $ 1,655.00 | $ 1,704.65 | $ 1,755.79 | $ 1,808.47 | $ 1,862.72 | $ 1,918.60 | $ 1,976.16 | $ 2,035.45 | $ 2,096.51 | $ 2,159.40 | $ 2,224.19 |
| Mike | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Charlie | 2 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Aftan | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Jon-Michael | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 6 | 8.72% | $ 130.00 | $ 400.00 | $ 1,560.00 | $ 1,606.80 | $ 1,655.00 | $ 1,704.65 | $ 1,755.79 | $ 1,808.47 | $ 1,862.72 | $ 1,918.60 | $ 1,976.16 | $ 2,035.45 | $ 2,096.51 | $ 2,159.40 | $ 2,224.19 |
| Steve & Sue | 2 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | ||
| Katy | 1 | $ 10.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | ||
| Melissa | 2 | $ 10.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | ||
| Crystal | 1 | $ 10.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | ||
| subtotal | 6 | 8.72% | $ 130.00 | $ 1,560.00 | $ 1,606.80 | $ 1,655.00 | $ 1,704.65 | $ 1,755.79 | $ 1,808.47 | $ 1,862.72 | $ 1,918.60 | $ 1,976.16 | $ 2,035.45 | $ 2,096.51 | $ 2,159.40 | $ 2,224.19 | |
| Jim | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Darah & Randy | 4 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 6 | 7.38% | $ 110.00 | $ 200.00 | $ 1,320.00 | $ 1,359.60 | $ 1,400.39 | $ 1,442.40 | $ 1,485.67 | $ 1,530.24 | $ 1,576.15 | $ 1,623.43 | $ 1,672.14 | $ 1,722.30 | $ 1,773.97 | $ 1,827.19 | $ 1,882.00 |
| Robert & Trish | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Jessica | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Alex | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 4 | 8.05% | $ 120.00 | $ 300.00 | $ 1,440.00 | $ 1,483.20 | $ 1,527.70 | $ 1,573.53 | $ 1,620.73 | $ 1,669.35 | $ 1,719.44 | $ 1,771.02 | $ 1,824.15 | $ 1,878.87 | $ 1,935.24 | $ 1,993.30 | $ 2,053.10 |
| Cara & Dan | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| Erin | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Rachel | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Daniel | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Michael | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Trevor | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| Xander | 1 | $ 10.00 | $ 100.00 | $ 120.00 | $ 123.60 | $ 127.31 | $ 131.13 | $ 135.06 | $ 139.11 | $ 143.29 | $ 147.58 | $ 152.01 | $ 156.57 | $ 161.27 | $ 166.11 | $ 171.09 | |
| subtotal | 8 | 10.74% | $ 160.00 | $ 700.00 | $ 1,920.00 | $ 1,977.60 | $ 2,036.93 | $ 2,098.04 | $ 2,160.98 | $ 2,225.81 | $ 2,292.58 | $ 2,361.36 | $ 2,432.20 | $ 2,505.16 | $ 2,580.32 | $ 2,657.73 | $ 2,737.46 |
| Nancy | 2 | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 | |
| subtotal | 2 | 6.71% | $ 100.00 | $ 100.00 | $ 1,200.00 | $ 1,236.00 | $ 1,273.08 | $ 1,311.27 | $ 1,350.61 | $ 1,391.13 | $ 1,432.86 | $ 1,475.85 | $ 1,520.12 | $ 1,565.73 | $ 1,612.70 | $ 1,661.08 | $ 1,710.91 |
| Total | 115 | 100.00% | $1,490.00 | $ 4,600.00 | $17,880.00 | $18,416.40 | $ 18,968.89 | $ 19,537.96 | $ 20,124.10 | $ 20,727.82 | $ 21,349.66 | $ 21,990.14 | $ 22,649.85 | $ 23,329.34 | $ 24,029.22 | $ 24,750.10 | $ 25,492.60 |
| Running Total | $22,480.00 | $40,896.40 | $ 59,865.29 | $ 79,403.25 | $ 99,527.35 | $120,255.17 | $141,604.82 | $163,594.97 | $186,244.82 | $209,574.16 | $233,603.39 | $258,353.49 | $283,846.09 |