| Estimated Annual Cost in 2042 | $78,260 |
| Monthly savings required | $619 |
How much will it cost to send your child to Averett University Non Traditional Programs in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $313,039.90 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $618.51 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 | $20,860.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| 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 Averett University Non Traditional Programs in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $618.51 | $0.00 | $0.00 | $618.51 |
| 2 | $618.51 | $618.51 | $0.00 | $3.50 | $1,240.52 |
| 3 | $1,240.52 | $618.51 | $0.00 | $7.01 | $1,866.04 |
| 4 | $1,866.04 | $618.51 | $0.00 | $10.55 | $2,495.10 |
| 5 | $2,495.10 | $618.51 | $0.00 | $14.11 | $3,127.72 |
| 6 | $3,127.72 | $618.51 | $0.00 | $17.68 | $3,763.91 |
| 7 | $3,763.91 | $618.51 | $0.00 | $21.28 | $4,403.70 |
| 8 | $4,403.70 | $618.51 | $0.00 | $24.90 | $5,047.11 |
| 9 | $5,047.11 | $618.51 | $0.00 | $28.54 | $5,694.16 |
| 10 | $5,694.16 | $618.51 | $0.00 | $32.20 | $6,344.87 |
| 11 | $6,344.87 | $618.51 | $0.00 | $35.87 | $6,999.25 |
| 12 | $6,999.25 | $618.51 | $0.00 | $39.57 | $7,657.33 |
| 13 | $7,657.33 | $618.51 | $0.00 | $43.30 | $8,319.14 |
| 14 | $8,319.14 | $618.51 | $0.00 | $47.04 | $8,984.69 |
| 15 | $8,984.69 | $618.51 | $0.00 | $50.80 | $9,654.00 |
| 16 | $9,654.00 | $618.51 | $0.00 | $54.59 | $10,327.10 |
| 17 | $10,327.10 | $618.51 | $0.00 | $58.39 | $11,004.00 |
| 18 | $11,004.00 | $618.51 | $0.00 | $62.22 | $11,684.73 |
| 19 | $11,684.73 | $618.51 | $0.00 | $66.07 | $12,369.31 |
| 20 | $12,369.31 | $618.51 | $0.00 | $69.94 | $13,057.76 |
| 21 | $13,057.76 | $618.51 | $0.00 | $73.83 | $13,750.10 |
| 22 | $13,750.10 | $618.51 | $0.00 | $77.75 | $14,446.36 |
| 23 | $14,446.36 | $618.51 | $0.00 | $81.68 | $15,146.55 |
| 24 | $15,146.55 | $618.51 | $0.00 | $85.64 | $15,850.70 |
| 25 | $15,850.70 | $618.51 | $0.00 | $89.62 | $16,558.83 |
| 26 | $16,558.83 | $618.51 | $0.00 | $93.63 | $17,270.97 |
| 27 | $17,270.97 | $618.51 | $0.00 | $97.65 | $17,987.13 |
| 28 | $17,987.13 | $618.51 | $0.00 | $101.70 | $18,707.34 |
| 29 | $18,707.34 | $618.51 | $0.00 | $105.77 | $19,431.62 |
| 30 | $19,431.62 | $618.51 | $0.00 | $109.87 | $20,160.00 |
| 31 | $20,160.00 | $618.51 | $0.00 | $113.99 | $20,892.50 |
| 32 | $20,892.50 | $618.51 | $0.00 | $118.13 | $21,629.14 |
| 33 | $21,629.14 | $618.51 | $0.00 | $122.29 | $22,369.94 |
| 34 | $22,369.94 | $618.51 | $0.00 | $126.48 | $23,114.93 |
| 35 | $23,114.93 | $618.51 | $0.00 | $130.70 | $23,864.14 |
| 36 | $23,864.14 | $618.51 | $0.00 | $134.93 | $24,617.58 |
| 37 | $24,617.58 | $618.51 | $0.00 | $139.19 | $25,375.28 |
| 38 | $25,375.28 | $618.51 | $0.00 | $143.48 | $26,137.27 |
| 39 | $26,137.27 | $618.51 | $0.00 | $147.78 | $26,903.56 |
| 40 | $26,903.56 | $618.51 | $0.00 | $152.12 | $27,674.19 |
| 41 | $27,674.19 | $618.51 | $0.00 | $156.47 | $28,449.17 |
| 42 | $28,449.17 | $618.51 | $0.00 | $160.86 | $29,228.54 |
| 43 | $29,228.54 | $618.51 | $0.00 | $165.26 | $30,012.31 |
| 44 | $30,012.31 | $618.51 | $0.00 | $169.69 | $30,800.51 |
| 45 | $30,800.51 | $618.51 | $0.00 | $174.15 | $31,593.17 |
| 46 | $31,593.17 | $618.51 | $0.00 | $178.63 | $32,390.31 |
| 47 | $32,390.31 | $618.51 | $0.00 | $183.14 | $33,191.96 |
| 48 | $33,191.96 | $618.51 | $0.00 | $187.67 | $33,998.14 |
| 49 | $33,998.14 | $618.51 | $0.00 | $192.23 | $34,808.88 |
| 50 | $34,808.88 | $618.51 | $0.00 | $196.81 | $35,624.20 |
| 51 | $35,624.20 | $618.51 | $0.00 | $201.42 | $36,444.13 |
| 52 | $36,444.13 | $618.51 | $0.00 | $206.06 | $37,268.70 |
| 53 | $37,268.70 | $618.51 | $0.00 | $210.72 | $38,097.93 |
| 54 | $38,097.93 | $618.51 | $0.00 | $215.41 | $38,931.85 |
| 55 | $38,931.85 | $618.51 | $0.00 | $220.13 | $39,770.49 |
| 56 | $39,770.49 | $618.51 | $0.00 | $224.87 | $40,613.87 |
| 57 | $40,613.87 | $618.51 | $0.00 | $229.64 | $41,462.02 |
| 58 | $41,462.02 | $618.51 | $0.00 | $234.43 | $42,314.96 |
| 59 | $42,314.96 | $618.51 | $0.00 | $239.25 | $43,172.72 |
| 60 | $43,172.72 | $618.51 | $0.00 | $244.10 | $44,035.33 |
| 61 | $44,035.33 | $618.51 | $0.00 | $248.98 | $44,902.82 |
| 62 | $44,902.82 | $618.51 | $0.00 | $253.89 | $45,775.22 |
| 63 | $45,775.22 | $618.51 | $0.00 | $258.82 | $46,652.55 |
| 64 | $46,652.55 | $618.51 | $0.00 | $263.78 | $47,534.84 |
| 65 | $47,534.84 | $618.51 | $0.00 | $268.77 | $48,422.12 |
| 66 | $48,422.12 | $618.51 | $0.00 | $273.79 | $49,314.42 |
| 67 | $49,314.42 | $618.51 | $0.00 | $278.83 | $50,211.76 |
| 68 | $50,211.76 | $618.51 | $0.00 | $283.90 | $51,114.17 |
| 69 | $51,114.17 | $618.51 | $0.00 | $289.01 | $52,021.69 |
| 70 | $52,021.69 | $618.51 | $0.00 | $294.14 | $52,934.34 |
| 71 | $52,934.34 | $618.51 | $0.00 | $299.30 | $53,852.15 |
| 72 | $53,852.15 | $618.51 | $0.00 | $304.49 | $54,775.15 |
| 73 | $54,775.15 | $618.51 | $0.00 | $309.71 | $55,703.37 |
| 74 | $55,703.37 | $618.51 | $0.00 | $314.95 | $56,636.83 |
| 75 | $56,636.83 | $618.51 | $0.00 | $320.23 | $57,575.57 |
| 76 | $57,575.57 | $618.51 | $0.00 | $325.54 | $58,519.62 |
| 77 | $58,519.62 | $618.51 | $0.00 | $330.88 | $59,469.01 |
| 78 | $59,469.01 | $618.51 | $0.00 | $336.25 | $60,423.77 |
| 79 | $60,423.77 | $618.51 | $0.00 | $341.64 | $61,383.92 |
| 80 | $61,383.92 | $618.51 | $0.00 | $347.07 | $62,349.50 |
| 81 | $62,349.50 | $618.51 | $0.00 | $352.53 | $63,320.54 |
| 82 | $63,320.54 | $618.51 | $0.00 | $358.02 | $64,297.07 |
| 83 | $64,297.07 | $618.51 | $0.00 | $363.54 | $65,279.12 |
| 84 | $65,279.12 | $618.51 | $0.00 | $369.10 | $66,266.73 |
| 85 | $66,266.73 | $618.51 | $0.00 | $374.68 | $67,259.92 |
| 86 | $67,259.92 | $618.51 | $0.00 | $380.30 | $68,258.73 |
| 87 | $68,258.73 | $618.51 | $0.00 | $385.94 | $69,263.18 |
| 88 | $69,263.18 | $618.51 | $0.00 | $391.62 | $70,273.31 |
| 89 | $70,273.31 | $618.51 | $0.00 | $397.34 | $71,289.16 |
| 90 | $71,289.16 | $618.51 | $0.00 | $403.08 | $72,310.75 |
| 91 | $72,310.75 | $618.51 | $0.00 | $408.86 | $73,338.12 |
| 92 | $73,338.12 | $618.51 | $0.00 | $414.66 | $74,371.29 |
| 93 | $74,371.29 | $618.51 | $0.00 | $420.51 | $75,410.31 |
| 94 | $75,410.31 | $618.51 | $0.00 | $426.38 | $76,455.20 |
| 95 | $76,455.20 | $618.51 | $0.00 | $432.29 | $77,506.00 |
| 96 | $77,506.00 | $618.51 | $0.00 | $438.23 | $78,562.74 |
| 97 | $78,562.74 | $618.51 | $0.00 | $444.21 | $79,625.46 |
| 98 | $79,625.46 | $618.51 | $0.00 | $450.21 | $80,694.18 |
| 99 | $80,694.18 | $618.51 | $0.00 | $456.26 | $81,768.95 |
| 100 | $81,768.95 | $618.51 | $0.00 | $462.33 | $82,849.79 |
| 101 | $82,849.79 | $618.51 | $0.00 | $468.44 | $83,936.74 |
| 102 | $83,936.74 | $618.51 | $0.00 | $474.59 | $85,029.84 |
| 103 | $85,029.84 | $618.51 | $0.00 | $480.77 | $86,129.12 |
| 104 | $86,129.12 | $618.51 | $0.00 | $486.99 | $87,234.62 |
| 105 | $87,234.62 | $618.51 | $0.00 | $493.24 | $88,346.37 |
| 106 | $88,346.37 | $618.51 | $0.00 | $499.52 | $89,464.40 |
| 107 | $89,464.40 | $618.51 | $0.00 | $505.84 | $90,588.75 |
| 108 | $90,588.75 | $618.51 | $0.00 | $512.20 | $91,719.46 |
| 109 | $91,719.46 | $618.51 | $0.00 | $518.60 | $92,856.57 |
| 110 | $92,856.57 | $618.51 | $0.00 | $525.02 | $94,000.10 |
| 111 | $94,000.10 | $618.51 | $0.00 | $531.49 | $95,150.10 |
| 112 | $95,150.10 | $618.51 | $0.00 | $537.99 | $96,306.60 |
| 113 | $96,306.60 | $618.51 | $0.00 | $544.53 | $97,469.64 |
| 114 | $97,469.64 | $618.51 | $0.00 | $551.11 | $98,639.26 |
| 115 | $98,639.26 | $618.51 | $0.00 | $557.72 | $99,815.49 |
| 116 | $99,815.49 | $618.51 | $0.00 | $564.37 | $100,998.37 |
| 117 | $100,998.37 | $618.51 | $0.00 | $571.06 | $102,187.94 |
| 118 | $102,187.94 | $618.51 | $0.00 | $577.79 | $103,384.24 |
| 119 | $103,384.24 | $618.51 | $0.00 | $584.55 | $104,587.30 |
| 120 | $104,587.30 | $618.51 | $0.00 | $591.35 | $105,797.16 |
| 121 | $105,797.16 | $618.51 | $0.00 | $598.19 | $107,013.86 |
| 122 | $107,013.86 | $618.51 | $0.00 | $605.07 | $108,237.44 |
| 123 | $108,237.44 | $618.51 | $0.00 | $611.99 | $109,467.94 |
| 124 | $109,467.94 | $618.51 | $0.00 | $618.95 | $110,705.40 |
| 125 | $110,705.40 | $618.51 | $0.00 | $625.94 | $111,949.85 |
| 126 | $111,949.85 | $618.51 | $0.00 | $632.98 | $113,201.34 |
| 127 | $113,201.34 | $618.51 | $0.00 | $640.06 | $114,459.91 |
| 128 | $114,459.91 | $618.51 | $0.00 | $647.17 | $115,725.59 |
| 129 | $115,725.59 | $618.51 | $0.00 | $654.33 | $116,998.43 |
| 130 | $116,998.43 | $618.51 | $0.00 | $661.53 | $118,278.47 |
| 131 | $118,278.47 | $618.51 | $0.00 | $668.76 | $119,565.74 |
| 132 | $119,565.74 | $618.51 | $0.00 | $676.04 | $120,860.29 |
| 133 | $120,860.29 | $618.51 | $0.00 | $683.36 | $122,162.16 |
| 134 | $122,162.16 | $618.51 | $0.00 | $690.72 | $123,471.39 |
| 135 | $123,471.39 | $618.51 | $0.00 | $698.13 | $124,788.03 |
| 136 | $124,788.03 | $618.51 | $0.00 | $705.57 | $126,112.11 |
| 137 | $126,112.11 | $618.51 | $0.00 | $713.06 | $127,443.68 |
| 138 | $127,443.68 | $618.51 | $0.00 | $720.59 | $128,782.78 |
| 139 | $128,782.78 | $618.51 | $0.00 | $728.16 | $130,129.45 |
| 140 | $130,129.45 | $618.51 | $0.00 | $735.77 | $131,483.73 |
| 141 | $131,483.73 | $618.51 | $0.00 | $743.43 | $132,845.67 |
| 142 | $132,845.67 | $618.51 | $0.00 | $751.13 | $134,215.31 |
| 143 | $134,215.31 | $618.51 | $0.00 | $758.87 | $135,592.69 |
| 144 | $135,592.69 | $618.51 | $0.00 | $766.66 | $136,977.86 |
| 145 | $136,977.86 | $618.51 | $0.00 | $774.49 | $138,370.86 |
| 146 | $138,370.86 | $618.51 | $0.00 | $782.37 | $139,771.74 |
| 147 | $139,771.74 | $618.51 | $0.00 | $790.29 | $141,180.54 |
| 148 | $141,180.54 | $618.51 | $0.00 | $798.26 | $142,597.31 |
| 149 | $142,597.31 | $618.51 | $0.00 | $806.27 | $144,022.09 |
| 150 | $144,022.09 | $618.51 | $0.00 | $814.32 | $145,454.92 |
| 151 | $145,454.92 | $618.51 | $0.00 | $822.42 | $146,895.85 |
| 152 | $146,895.85 | $618.51 | $0.00 | $830.57 | $148,344.93 |
| 153 | $148,344.93 | $618.51 | $0.00 | $838.76 | $149,802.20 |
| 154 | $149,802.20 | $618.51 | $0.00 | $847.00 | $151,267.71 |
| 155 | $151,267.71 | $618.51 | $0.00 | $855.29 | $152,741.51 |
| 156 | $152,741.51 | $618.51 | $0.00 | $863.62 | $154,223.64 |
| 157 | $154,223.64 | $618.51 | $0.00 | $872.00 | $155,714.15 |
| 158 | $155,714.15 | $618.51 | $0.00 | $880.43 | $157,213.09 |
| 159 | $157,213.09 | $618.51 | $0.00 | $888.91 | $158,720.51 |
| 160 | $158,720.51 | $618.51 | $0.00 | $897.43 | $160,236.45 |
| 161 | $160,236.45 | $618.51 | $0.00 | $906.00 | $161,760.96 |
| 162 | $161,760.96 | $618.51 | $0.00 | $914.62 | $163,294.09 |
| 163 | $163,294.09 | $618.51 | $0.00 | $923.29 | $164,835.89 |
| 164 | $164,835.89 | $618.51 | $0.00 | $932.01 | $166,386.41 |
| 165 | $166,386.41 | $618.51 | $0.00 | $940.77 | $167,945.69 |
| 166 | $167,945.69 | $618.51 | $0.00 | $949.59 | $169,513.79 |
| 167 | $169,513.79 | $618.51 | $0.00 | $958.46 | $171,090.76 |
| 168 | $171,090.76 | $618.51 | $0.00 | $967.37 | $172,676.64 |
| 169 | $172,676.64 | $618.51 | $0.00 | $976.34 | $174,271.49 |
| 170 | $174,271.49 | $618.51 | $0.00 | $985.36 | $175,875.36 |
| 171 | $175,875.36 | $618.51 | $0.00 | $994.42 | $177,488.29 |
| 172 | $177,488.29 | $618.51 | $0.00 | $1,003.54 | $179,110.34 |
| 173 | $179,110.34 | $618.51 | $0.00 | $1,012.72 | $180,741.57 |
| 174 | $180,741.57 | $618.51 | $0.00 | $1,021.94 | $182,382.02 |
| 175 | $182,382.02 | $618.51 | $0.00 | $1,031.21 | $184,031.74 |
| 176 | $184,031.74 | $618.51 | $0.00 | $1,040.54 | $185,690.79 |
| 177 | $185,690.79 | $618.51 | $0.00 | $1,049.92 | $187,359.22 |
| 178 | $187,359.22 | $618.51 | $0.00 | $1,059.36 | $189,037.09 |
| 179 | $189,037.09 | $618.51 | $0.00 | $1,068.84 | $190,724.44 |
| 180 | $190,724.44 | $618.51 | $0.00 | $1,078.38 | $192,421.33 |
| 181 | $192,421.33 | $618.51 | $0.00 | $1,087.98 | $194,127.82 |
| 182 | $194,127.82 | $618.51 | $0.00 | $1,097.63 | $195,843.96 |
| 183 | $195,843.96 | $618.51 | $0.00 | $1,107.33 | $197,569.80 |
| 184 | $197,569.80 | $618.51 | $0.00 | $1,117.09 | $199,305.40 |
| 185 | $199,305.40 | $618.51 | $0.00 | $1,126.90 | $201,050.81 |
| 186 | $201,050.81 | $618.51 | $0.00 | $1,136.77 | $202,806.09 |
| 187 | $202,806.09 | $618.51 | $0.00 | $1,146.70 | $204,571.30 |
| 188 | $204,571.30 | $618.51 | $0.00 | $1,156.68 | $206,346.49 |
| 189 | $206,346.49 | $618.51 | $0.00 | $1,166.71 | $208,131.71 |
| 190 | $208,131.71 | $618.51 | $0.00 | $1,176.81 | $209,927.03 |
| 191 | $209,927.03 | $618.51 | $0.00 | $1,186.96 | $211,732.50 |
| 192 | $211,732.50 | $618.51 | $0.00 | $1,197.17 | $213,548.18 |
| 193 | $213,548.18 | $618.51 | $0.00 | $1,207.43 | $215,374.12 |
| 194 | $215,374.12 | $618.51 | $0.00 | $1,217.76 | $217,210.39 |
| 195 | $217,210.39 | $618.51 | $0.00 | $1,228.14 | $219,057.04 |
| 196 | $219,057.04 | $618.51 | $0.00 | $1,238.58 | $220,914.13 |
| 197 | $220,914.13 | $618.51 | $0.00 | $1,249.08 | $222,781.72 |
| 198 | $222,781.72 | $618.51 | $0.00 | $1,259.64 | $224,659.87 |
| 199 | $224,659.87 | $618.51 | $0.00 | $1,270.26 | $226,548.64 |
| 200 | $226,548.64 | $618.51 | $0.00 | $1,280.94 | $228,448.09 |
| 201 | $228,448.09 | $618.51 | $0.00 | $1,291.68 | $230,358.28 |
| 202 | $230,358.28 | $618.51 | $0.00 | $1,302.48 | $232,279.27 |
| 203 | $232,279.27 | $618.51 | $0.00 | $1,313.34 | $234,211.12 |
| 204 | $234,211.12 | $618.51 | $0.00 | $1,324.26 | $236,153.89 |
| 205 | $236,153.89 | $618.51 | $0.00 | $1,335.25 | $238,107.65 |
| 206 | $238,107.65 | $618.51 | $0.00 | $1,346.30 | $240,072.46 |
| 207 | $240,072.46 | $618.51 | $0.00 | $1,357.40 | $242,048.37 |
| 208 | $242,048.37 | $618.51 | $0.00 | $1,368.58 | $244,035.46 |
| 209 | $244,035.46 | $618.51 | $0.00 | $1,379.81 | $246,033.78 |
| 210 | $246,033.78 | $618.51 | $0.00 | $1,391.11 | $248,043.40 |
| 211 | $248,043.40 | $618.51 | $0.00 | $1,402.47 | $250,064.38 |
| 212 | $250,064.38 | $618.51 | $0.00 | $1,413.90 | $252,096.79 |
| 213 | $252,096.79 | $618.51 | $0.00 | $1,425.39 | $254,140.69 |
| 214 | $254,140.69 | $618.51 | $0.00 | $1,436.95 | $256,196.15 |
| 215 | $256,196.15 | $618.51 | $0.00 | $1,448.57 | $258,263.23 |
| 216 | $258,263.23 | $618.51 | $0.00 | $1,460.26 | $260,342.00 |
| 217 | $260,342.00 | $618.51 | $70,505.39 | $1,472.01 | $191,927.13 |
| 218 | $191,927.13 | $618.51 | $0.00 | $1,085.18 | $193,630.82 |
| 219 | $193,630.82 | $618.51 | $0.00 | $1,094.82 | $195,344.15 |
| 220 | $195,344.15 | $618.51 | $0.00 | $1,104.50 | $197,067.16 |
| 221 | $197,067.16 | $618.51 | $0.00 | $1,114.25 | $198,799.92 |
| 222 | $198,799.92 | $618.51 | $0.00 | $1,124.04 | $200,542.47 |
| 223 | $200,542.47 | $618.51 | $0.00 | $1,133.90 | $202,294.88 |
| 224 | $202,294.88 | $618.51 | $0.00 | $1,143.80 | $204,057.19 |
| 225 | $204,057.19 | $618.51 | $0.00 | $1,153.77 | $205,829.47 |
| 226 | $205,829.47 | $618.51 | $0.00 | $1,163.79 | $207,611.77 |
| 227 | $207,611.77 | $618.51 | $0.00 | $1,173.87 | $209,404.15 |
| 228 | $209,404.15 | $618.51 | $0.00 | $1,184.00 | $211,206.66 |
| 229 | $211,206.66 | $618.51 | $75,440.76 | $1,194.19 | $137,578.60 |
| 230 | $137,578.60 | $618.51 | $0.00 | $777.89 | $138,975.00 |
| 231 | $138,975.00 | $618.51 | $0.00 | $785.78 | $140,379.29 |
| 232 | $140,379.29 | $618.51 | $0.00 | $793.72 | $141,791.52 |
| 233 | $141,791.52 | $618.51 | $0.00 | $801.71 | $143,211.74 |
| 234 | $143,211.74 | $618.51 | $0.00 | $809.74 | $144,639.99 |
| 235 | $144,639.99 | $618.51 | $0.00 | $817.82 | $146,076.32 |
| 236 | $146,076.32 | $618.51 | $0.00 | $825.94 | $147,520.77 |
| 237 | $147,520.77 | $618.51 | $0.00 | $834.10 | $148,973.38 |
| 238 | $148,973.38 | $618.51 | $0.00 | $842.32 | $150,434.21 |
| 239 | $150,434.21 | $618.51 | $0.00 | $850.58 | $151,903.30 |
| 240 | $151,903.30 | $618.51 | $0.00 | $858.88 | $153,380.69 |
| 241 | $153,380.69 | $618.51 | $80,721.62 | $867.24 | $74,144.82 |
| 242 | $74,144.82 | $618.51 | $0.00 | $419.23 | $75,182.56 |
| 243 | $75,182.56 | $618.51 | $0.00 | $425.09 | $76,226.16 |
| 244 | $76,226.16 | $618.51 | $0.00 | $430.99 | $77,275.66 |
| 245 | $77,275.66 | $618.51 | $0.00 | $436.93 | $78,331.10 |
| 246 | $78,331.10 | $618.51 | $0.00 | $442.90 | $79,392.51 |
| 247 | $79,392.51 | $618.51 | $0.00 | $448.90 | $80,459.92 |
| 248 | $80,459.92 | $618.51 | $0.00 | $454.93 | $81,533.36 |
| 249 | $81,533.36 | $618.51 | $0.00 | $461.00 | $82,612.87 |
| 250 | $82,612.87 | $618.51 | $0.00 | $467.11 | $83,698.49 |
| 251 | $83,698.49 | $618.51 | $0.00 | $473.24 | $84,790.24 |
| 252 | $84,790.24 | $618.51 | $0.00 | $479.42 | $85,888.17 |
| 253 | $85,888.17 | $0.00 | $86,372.13 | $485.62 | $1.66 |