| Estimated Annual Cost in 2042 | $67,485 |
| Monthly savings required | $533 |
How much will it cost to send your child to Potomac State College of West Virginia University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $269,940.64 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $533.36 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 | $17,988.00 |
| 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 Potomac State College of West Virginia University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $533.36 | $0.00 | $0.00 | $533.36 |
| 2 | $533.36 | $533.36 | $0.00 | $3.02 | $1,069.74 |
| 3 | $1,069.74 | $533.36 | $0.00 | $6.05 | $1,609.15 |
| 4 | $1,609.15 | $533.36 | $0.00 | $9.10 | $2,151.61 |
| 5 | $2,151.61 | $533.36 | $0.00 | $12.17 | $2,697.14 |
| 6 | $2,697.14 | $533.36 | $0.00 | $15.25 | $3,245.75 |
| 7 | $3,245.75 | $533.36 | $0.00 | $18.35 | $3,797.46 |
| 8 | $3,797.46 | $533.36 | $0.00 | $21.47 | $4,352.29 |
| 9 | $4,352.29 | $533.36 | $0.00 | $24.61 | $4,910.26 |
| 10 | $4,910.26 | $533.36 | $0.00 | $27.76 | $5,471.38 |
| 11 | $5,471.38 | $533.36 | $0.00 | $30.94 | $6,035.68 |
| 12 | $6,035.68 | $533.36 | $0.00 | $34.13 | $6,603.17 |
| 13 | $6,603.17 | $533.36 | $0.00 | $37.34 | $7,173.87 |
| 14 | $7,173.87 | $533.36 | $0.00 | $40.56 | $7,747.79 |
| 15 | $7,747.79 | $533.36 | $0.00 | $43.81 | $8,324.96 |
| 16 | $8,324.96 | $533.36 | $0.00 | $47.07 | $8,905.39 |
| 17 | $8,905.39 | $533.36 | $0.00 | $50.35 | $9,489.10 |
| 18 | $9,489.10 | $533.36 | $0.00 | $53.65 | $10,076.11 |
| 19 | $10,076.11 | $533.36 | $0.00 | $56.97 | $10,666.44 |
| 20 | $10,666.44 | $533.36 | $0.00 | $60.31 | $11,260.11 |
| 21 | $11,260.11 | $533.36 | $0.00 | $63.67 | $11,857.14 |
| 22 | $11,857.14 | $533.36 | $0.00 | $67.04 | $12,457.54 |
| 23 | $12,457.54 | $533.36 | $0.00 | $70.44 | $13,061.34 |
| 24 | $13,061.34 | $533.36 | $0.00 | $73.85 | $13,668.55 |
| 25 | $13,668.55 | $533.36 | $0.00 | $77.28 | $14,279.19 |
| 26 | $14,279.19 | $533.36 | $0.00 | $80.74 | $14,893.29 |
| 27 | $14,893.29 | $533.36 | $0.00 | $84.21 | $15,510.86 |
| 28 | $15,510.86 | $533.36 | $0.00 | $87.70 | $16,131.92 |
| 29 | $16,131.92 | $533.36 | $0.00 | $91.21 | $16,756.49 |
| 30 | $16,756.49 | $533.36 | $0.00 | $94.74 | $17,384.59 |
| 31 | $17,384.59 | $533.36 | $0.00 | $98.29 | $18,016.24 |
| 32 | $18,016.24 | $533.36 | $0.00 | $101.87 | $18,651.47 |
| 33 | $18,651.47 | $533.36 | $0.00 | $105.46 | $19,290.29 |
| 34 | $19,290.29 | $533.36 | $0.00 | $109.07 | $19,932.72 |
| 35 | $19,932.72 | $533.36 | $0.00 | $112.70 | $20,578.78 |
| 36 | $20,578.78 | $533.36 | $0.00 | $116.36 | $21,228.50 |
| 37 | $21,228.50 | $533.36 | $0.00 | $120.03 | $21,881.89 |
| 38 | $21,881.89 | $533.36 | $0.00 | $123.72 | $22,538.97 |
| 39 | $22,538.97 | $533.36 | $0.00 | $127.44 | $23,199.77 |
| 40 | $23,199.77 | $533.36 | $0.00 | $131.17 | $23,864.30 |
| 41 | $23,864.30 | $533.36 | $0.00 | $134.93 | $24,532.59 |
| 42 | $24,532.59 | $533.36 | $0.00 | $138.71 | $25,204.66 |
| 43 | $25,204.66 | $533.36 | $0.00 | $142.51 | $25,880.53 |
| 44 | $25,880.53 | $533.36 | $0.00 | $146.33 | $26,560.22 |
| 45 | $26,560.22 | $533.36 | $0.00 | $150.18 | $27,243.76 |
| 46 | $27,243.76 | $533.36 | $0.00 | $154.04 | $27,931.16 |
| 47 | $27,931.16 | $533.36 | $0.00 | $157.93 | $28,622.45 |
| 48 | $28,622.45 | $533.36 | $0.00 | $161.84 | $29,317.65 |
| 49 | $29,317.65 | $533.36 | $0.00 | $165.77 | $30,016.78 |
| 50 | $30,016.78 | $533.36 | $0.00 | $169.72 | $30,719.86 |
| 51 | $30,719.86 | $533.36 | $0.00 | $173.69 | $31,426.91 |
| 52 | $31,426.91 | $533.36 | $0.00 | $177.69 | $32,137.96 |
| 53 | $32,137.96 | $533.36 | $0.00 | $181.71 | $32,853.03 |
| 54 | $32,853.03 | $533.36 | $0.00 | $185.76 | $33,572.15 |
| 55 | $33,572.15 | $533.36 | $0.00 | $189.82 | $34,295.33 |
| 56 | $34,295.33 | $533.36 | $0.00 | $193.91 | $35,022.60 |
| 57 | $35,022.60 | $533.36 | $0.00 | $198.02 | $35,753.98 |
| 58 | $35,753.98 | $533.36 | $0.00 | $202.16 | $36,489.50 |
| 59 | $36,489.50 | $533.36 | $0.00 | $206.32 | $37,229.18 |
| 60 | $37,229.18 | $533.36 | $0.00 | $210.50 | $37,973.04 |
| 61 | $37,973.04 | $533.36 | $0.00 | $214.71 | $38,721.11 |
| 62 | $38,721.11 | $533.36 | $0.00 | $218.93 | $39,473.40 |
| 63 | $39,473.40 | $533.36 | $0.00 | $223.19 | $40,229.95 |
| 64 | $40,229.95 | $533.36 | $0.00 | $227.47 | $40,990.78 |
| 65 | $40,990.78 | $533.36 | $0.00 | $231.77 | $41,755.91 |
| 66 | $41,755.91 | $533.36 | $0.00 | $236.09 | $42,525.36 |
| 67 | $42,525.36 | $533.36 | $0.00 | $240.44 | $43,299.16 |
| 68 | $43,299.16 | $533.36 | $0.00 | $244.82 | $44,077.34 |
| 69 | $44,077.34 | $533.36 | $0.00 | $249.22 | $44,859.92 |
| 70 | $44,859.92 | $533.36 | $0.00 | $253.64 | $45,646.92 |
| 71 | $45,646.92 | $533.36 | $0.00 | $258.09 | $46,438.37 |
| 72 | $46,438.37 | $533.36 | $0.00 | $262.57 | $47,234.30 |
| 73 | $47,234.30 | $533.36 | $0.00 | $267.07 | $48,034.73 |
| 74 | $48,034.73 | $533.36 | $0.00 | $271.60 | $48,839.69 |
| 75 | $48,839.69 | $533.36 | $0.00 | $276.15 | $49,649.20 |
| 76 | $49,649.20 | $533.36 | $0.00 | $280.72 | $50,463.28 |
| 77 | $50,463.28 | $533.36 | $0.00 | $285.33 | $51,281.97 |
| 78 | $51,281.97 | $533.36 | $0.00 | $289.96 | $52,105.29 |
| 79 | $52,105.29 | $533.36 | $0.00 | $294.61 | $52,933.26 |
| 80 | $52,933.26 | $533.36 | $0.00 | $299.29 | $53,765.91 |
| 81 | $53,765.91 | $533.36 | $0.00 | $304.00 | $54,603.27 |
| 82 | $54,603.27 | $533.36 | $0.00 | $308.73 | $55,445.36 |
| 83 | $55,445.36 | $533.36 | $0.00 | $313.50 | $56,292.22 |
| 84 | $56,292.22 | $533.36 | $0.00 | $318.28 | $57,143.86 |
| 85 | $57,143.86 | $533.36 | $0.00 | $323.10 | $58,000.32 |
| 86 | $58,000.32 | $533.36 | $0.00 | $327.94 | $58,861.62 |
| 87 | $58,861.62 | $533.36 | $0.00 | $332.81 | $59,727.79 |
| 88 | $59,727.79 | $533.36 | $0.00 | $337.71 | $60,598.86 |
| 89 | $60,598.86 | $533.36 | $0.00 | $342.63 | $61,474.85 |
| 90 | $61,474.85 | $533.36 | $0.00 | $347.59 | $62,355.80 |
| 91 | $62,355.80 | $533.36 | $0.00 | $352.57 | $63,241.73 |
| 92 | $63,241.73 | $533.36 | $0.00 | $357.58 | $64,132.67 |
| 93 | $64,132.67 | $533.36 | $0.00 | $362.62 | $65,028.65 |
| 94 | $65,028.65 | $533.36 | $0.00 | $367.68 | $65,929.69 |
| 95 | $65,929.69 | $533.36 | $0.00 | $372.78 | $66,835.83 |
| 96 | $66,835.83 | $533.36 | $0.00 | $377.90 | $67,747.09 |
| 97 | $67,747.09 | $533.36 | $0.00 | $383.05 | $68,663.50 |
| 98 | $68,663.50 | $533.36 | $0.00 | $388.23 | $69,585.09 |
| 99 | $69,585.09 | $533.36 | $0.00 | $393.44 | $70,511.89 |
| 100 | $70,511.89 | $533.36 | $0.00 | $398.68 | $71,443.93 |
| 101 | $71,443.93 | $533.36 | $0.00 | $403.95 | $72,381.24 |
| 102 | $72,381.24 | $533.36 | $0.00 | $409.25 | $73,323.85 |
| 103 | $73,323.85 | $533.36 | $0.00 | $414.58 | $74,271.79 |
| 104 | $74,271.79 | $533.36 | $0.00 | $419.94 | $75,225.09 |
| 105 | $75,225.09 | $533.36 | $0.00 | $425.33 | $76,183.78 |
| 106 | $76,183.78 | $533.36 | $0.00 | $430.75 | $77,147.89 |
| 107 | $77,147.89 | $533.36 | $0.00 | $436.21 | $78,117.46 |
| 108 | $78,117.46 | $533.36 | $0.00 | $441.69 | $79,092.51 |
| 109 | $79,092.51 | $533.36 | $0.00 | $447.20 | $80,073.07 |
| 110 | $80,073.07 | $533.36 | $0.00 | $452.74 | $81,059.17 |
| 111 | $81,059.17 | $533.36 | $0.00 | $458.32 | $82,050.85 |
| 112 | $82,050.85 | $533.36 | $0.00 | $463.93 | $83,048.14 |
| 113 | $83,048.14 | $533.36 | $0.00 | $469.57 | $84,051.07 |
| 114 | $84,051.07 | $533.36 | $0.00 | $475.24 | $85,059.67 |
| 115 | $85,059.67 | $533.36 | $0.00 | $480.94 | $86,073.97 |
| 116 | $86,073.97 | $533.36 | $0.00 | $486.67 | $87,094.00 |
| 117 | $87,094.00 | $533.36 | $0.00 | $492.44 | $88,119.80 |
| 118 | $88,119.80 | $533.36 | $0.00 | $498.24 | $89,151.40 |
| 119 | $89,151.40 | $533.36 | $0.00 | $504.07 | $90,188.83 |
| 120 | $90,188.83 | $533.36 | $0.00 | $509.94 | $91,232.13 |
| 121 | $91,232.13 | $533.36 | $0.00 | $515.84 | $92,281.33 |
| 122 | $92,281.33 | $533.36 | $0.00 | $521.77 | $93,336.46 |
| 123 | $93,336.46 | $533.36 | $0.00 | $527.74 | $94,397.56 |
| 124 | $94,397.56 | $533.36 | $0.00 | $533.74 | $95,464.66 |
| 125 | $95,464.66 | $533.36 | $0.00 | $539.77 | $96,537.79 |
| 126 | $96,537.79 | $533.36 | $0.00 | $545.84 | $97,616.99 |
| 127 | $97,616.99 | $533.36 | $0.00 | $551.94 | $98,702.29 |
| 128 | $98,702.29 | $533.36 | $0.00 | $558.08 | $99,793.73 |
| 129 | $99,793.73 | $533.36 | $0.00 | $564.25 | $100,891.34 |
| 130 | $100,891.34 | $533.36 | $0.00 | $570.45 | $101,995.15 |
| 131 | $101,995.15 | $533.36 | $0.00 | $576.70 | $103,105.21 |
| 132 | $103,105.21 | $533.36 | $0.00 | $582.97 | $104,221.54 |
| 133 | $104,221.54 | $533.36 | $0.00 | $589.28 | $105,344.18 |
| 134 | $105,344.18 | $533.36 | $0.00 | $595.63 | $106,473.17 |
| 135 | $106,473.17 | $533.36 | $0.00 | $602.01 | $107,608.54 |
| 136 | $107,608.54 | $533.36 | $0.00 | $608.43 | $108,750.33 |
| 137 | $108,750.33 | $533.36 | $0.00 | $614.89 | $109,898.58 |
| 138 | $109,898.58 | $533.36 | $0.00 | $621.38 | $111,053.32 |
| 139 | $111,053.32 | $533.36 | $0.00 | $627.91 | $112,214.59 |
| 140 | $112,214.59 | $533.36 | $0.00 | $634.48 | $113,382.43 |
| 141 | $113,382.43 | $533.36 | $0.00 | $641.08 | $114,556.87 |
| 142 | $114,556.87 | $533.36 | $0.00 | $647.72 | $115,737.95 |
| 143 | $115,737.95 | $533.36 | $0.00 | $654.40 | $116,925.71 |
| 144 | $116,925.71 | $533.36 | $0.00 | $661.11 | $118,120.18 |
| 145 | $118,120.18 | $533.36 | $0.00 | $667.87 | $119,321.41 |
| 146 | $119,321.41 | $533.36 | $0.00 | $674.66 | $120,529.43 |
| 147 | $120,529.43 | $533.36 | $0.00 | $681.49 | $121,744.28 |
| 148 | $121,744.28 | $533.36 | $0.00 | $688.36 | $122,966.00 |
| 149 | $122,966.00 | $533.36 | $0.00 | $695.27 | $124,194.63 |
| 150 | $124,194.63 | $533.36 | $0.00 | $702.21 | $125,430.20 |
| 151 | $125,430.20 | $533.36 | $0.00 | $709.20 | $126,672.76 |
| 152 | $126,672.76 | $533.36 | $0.00 | $716.23 | $127,922.35 |
| 153 | $127,922.35 | $533.36 | $0.00 | $723.29 | $129,179.00 |
| 154 | $129,179.00 | $533.36 | $0.00 | $730.40 | $130,442.76 |
| 155 | $130,442.76 | $533.36 | $0.00 | $737.54 | $131,713.66 |
| 156 | $131,713.66 | $533.36 | $0.00 | $744.73 | $132,991.75 |
| 157 | $132,991.75 | $533.36 | $0.00 | $751.95 | $134,277.06 |
| 158 | $134,277.06 | $533.36 | $0.00 | $759.22 | $135,569.64 |
| 159 | $135,569.64 | $533.36 | $0.00 | $766.53 | $136,869.53 |
| 160 | $136,869.53 | $533.36 | $0.00 | $773.88 | $138,176.77 |
| 161 | $138,176.77 | $533.36 | $0.00 | $781.27 | $139,491.40 |
| 162 | $139,491.40 | $533.36 | $0.00 | $788.70 | $140,813.46 |
| 163 | $140,813.46 | $533.36 | $0.00 | $796.18 | $142,143.00 |
| 164 | $142,143.00 | $533.36 | $0.00 | $803.70 | $143,480.06 |
| 165 | $143,480.06 | $533.36 | $0.00 | $811.26 | $144,824.68 |
| 166 | $144,824.68 | $533.36 | $0.00 | $818.86 | $146,176.90 |
| 167 | $146,176.90 | $533.36 | $0.00 | $826.51 | $147,536.77 |
| 168 | $147,536.77 | $533.36 | $0.00 | $834.19 | $148,904.32 |
| 169 | $148,904.32 | $533.36 | $0.00 | $841.93 | $150,279.61 |
| 170 | $150,279.61 | $533.36 | $0.00 | $849.70 | $151,662.67 |
| 171 | $151,662.67 | $533.36 | $0.00 | $857.52 | $153,053.55 |
| 172 | $153,053.55 | $533.36 | $0.00 | $865.39 | $154,452.30 |
| 173 | $154,452.30 | $533.36 | $0.00 | $873.30 | $155,858.96 |
| 174 | $155,858.96 | $533.36 | $0.00 | $881.25 | $157,273.57 |
| 175 | $157,273.57 | $533.36 | $0.00 | $889.25 | $158,696.18 |
| 176 | $158,696.18 | $533.36 | $0.00 | $897.29 | $160,126.83 |
| 177 | $160,126.83 | $533.36 | $0.00 | $905.38 | $161,565.57 |
| 178 | $161,565.57 | $533.36 | $0.00 | $913.52 | $163,012.45 |
| 179 | $163,012.45 | $533.36 | $0.00 | $921.70 | $164,467.51 |
| 180 | $164,467.51 | $533.36 | $0.00 | $929.92 | $165,930.79 |
| 181 | $165,930.79 | $533.36 | $0.00 | $938.20 | $167,402.35 |
| 182 | $167,402.35 | $533.36 | $0.00 | $946.52 | $168,882.23 |
| 183 | $168,882.23 | $533.36 | $0.00 | $954.88 | $170,370.47 |
| 184 | $170,370.47 | $533.36 | $0.00 | $963.30 | $171,867.13 |
| 185 | $171,867.13 | $533.36 | $0.00 | $971.76 | $173,372.25 |
| 186 | $173,372.25 | $533.36 | $0.00 | $980.27 | $174,885.88 |
| 187 | $174,885.88 | $533.36 | $0.00 | $988.83 | $176,408.07 |
| 188 | $176,408.07 | $533.36 | $0.00 | $997.44 | $177,938.87 |
| 189 | $177,938.87 | $533.36 | $0.00 | $1,006.09 | $179,478.32 |
| 190 | $179,478.32 | $533.36 | $0.00 | $1,014.80 | $181,026.48 |
| 191 | $181,026.48 | $533.36 | $0.00 | $1,023.55 | $182,583.39 |
| 192 | $182,583.39 | $533.36 | $0.00 | $1,032.35 | $184,149.10 |
| 193 | $184,149.10 | $533.36 | $0.00 | $1,041.21 | $185,723.67 |
| 194 | $185,723.67 | $533.36 | $0.00 | $1,050.11 | $187,307.14 |
| 195 | $187,307.14 | $533.36 | $0.00 | $1,059.06 | $188,899.56 |
| 196 | $188,899.56 | $533.36 | $0.00 | $1,068.07 | $190,500.99 |
| 197 | $190,500.99 | $533.36 | $0.00 | $1,077.12 | $192,111.47 |
| 198 | $192,111.47 | $533.36 | $0.00 | $1,086.23 | $193,731.06 |
| 199 | $193,731.06 | $533.36 | $0.00 | $1,095.38 | $195,359.80 |
| 200 | $195,359.80 | $533.36 | $0.00 | $1,104.59 | $196,997.75 |
| 201 | $196,997.75 | $533.36 | $0.00 | $1,113.85 | $198,644.96 |
| 202 | $198,644.96 | $533.36 | $0.00 | $1,123.17 | $200,301.49 |
| 203 | $200,301.49 | $533.36 | $0.00 | $1,132.53 | $201,967.38 |
| 204 | $201,967.38 | $533.36 | $0.00 | $1,141.95 | $203,642.69 |
| 205 | $203,642.69 | $533.36 | $0.00 | $1,151.43 | $205,327.48 |
| 206 | $205,327.48 | $533.36 | $0.00 | $1,160.95 | $207,021.79 |
| 207 | $207,021.79 | $533.36 | $0.00 | $1,170.53 | $208,725.68 |
| 208 | $208,725.68 | $533.36 | $0.00 | $1,180.17 | $210,439.21 |
| 209 | $210,439.21 | $533.36 | $0.00 | $1,189.85 | $212,162.42 |
| 210 | $212,162.42 | $533.36 | $0.00 | $1,199.60 | $213,895.38 |
| 211 | $213,895.38 | $533.36 | $0.00 | $1,209.40 | $215,638.14 |
| 212 | $215,638.14 | $533.36 | $0.00 | $1,219.25 | $217,390.75 |
| 213 | $217,390.75 | $533.36 | $0.00 | $1,229.16 | $219,153.27 |
| 214 | $219,153.27 | $533.36 | $0.00 | $1,239.12 | $220,925.75 |
| 215 | $220,925.75 | $533.36 | $0.00 | $1,249.15 | $222,708.26 |
| 216 | $222,708.26 | $533.36 | $0.00 | $1,259.22 | $224,500.84 |
| 217 | $224,500.84 | $533.36 | $60,798.22 | $1,269.36 | $165,505.34 |
| 218 | $165,505.34 | $533.36 | $0.00 | $935.79 | $166,974.49 |
| 219 | $166,974.49 | $533.36 | $0.00 | $944.10 | $168,451.95 |
| 220 | $168,451.95 | $533.36 | $0.00 | $952.45 | $169,937.76 |
| 221 | $169,937.76 | $533.36 | $0.00 | $960.85 | $171,431.97 |
| 222 | $171,431.97 | $533.36 | $0.00 | $969.30 | $172,934.63 |
| 223 | $172,934.63 | $533.36 | $0.00 | $977.80 | $174,445.79 |
| 224 | $174,445.79 | $533.36 | $0.00 | $986.34 | $175,965.49 |
| 225 | $175,965.49 | $533.36 | $0.00 | $994.93 | $177,493.78 |
| 226 | $177,493.78 | $533.36 | $0.00 | $1,003.58 | $179,030.72 |
| 227 | $179,030.72 | $533.36 | $0.00 | $1,012.27 | $180,576.35 |
| 228 | $180,576.35 | $533.36 | $0.00 | $1,021.00 | $182,130.71 |
| 229 | $182,130.71 | $533.36 | $65,054.10 | $1,029.79 | $118,639.76 |
| 230 | $118,639.76 | $533.36 | $0.00 | $670.81 | $119,843.93 |
| 231 | $119,843.93 | $533.36 | $0.00 | $677.62 | $121,054.91 |
| 232 | $121,054.91 | $533.36 | $0.00 | $684.46 | $122,272.73 |
| 233 | $122,272.73 | $533.36 | $0.00 | $691.35 | $123,497.44 |
| 234 | $123,497.44 | $533.36 | $0.00 | $698.27 | $124,729.07 |
| 235 | $124,729.07 | $533.36 | $0.00 | $705.24 | $125,967.67 |
| 236 | $125,967.67 | $533.36 | $0.00 | $712.24 | $127,213.27 |
| 237 | $127,213.27 | $533.36 | $0.00 | $719.28 | $128,465.91 |
| 238 | $128,465.91 | $533.36 | $0.00 | $726.36 | $129,725.63 |
| 239 | $129,725.63 | $533.36 | $0.00 | $733.49 | $130,992.48 |
| 240 | $130,992.48 | $533.36 | $0.00 | $740.65 | $132,266.49 |
| 241 | $132,266.49 | $533.36 | $69,607.88 | $747.85 | $63,939.82 |
| 242 | $63,939.82 | $533.36 | $0.00 | $361.53 | $64,834.71 |
| 243 | $64,834.71 | $533.36 | $0.00 | $366.58 | $65,734.65 |
| 244 | $65,734.65 | $533.36 | $0.00 | $371.67 | $66,639.68 |
| 245 | $66,639.68 | $533.36 | $0.00 | $376.79 | $67,549.83 |
| 246 | $67,549.83 | $533.36 | $0.00 | $381.94 | $68,465.13 |
| 247 | $68,465.13 | $533.36 | $0.00 | $387.11 | $69,385.60 |
| 248 | $69,385.60 | $533.36 | $0.00 | $392.32 | $70,311.28 |
| 249 | $70,311.28 | $533.36 | $0.00 | $397.55 | $71,242.19 |
| 250 | $71,242.19 | $533.36 | $0.00 | $402.81 | $72,178.36 |
| 251 | $72,178.36 | $533.36 | $0.00 | $408.11 | $73,119.83 |
| 252 | $73,119.83 | $533.36 | $0.00 | $413.43 | $74,066.62 |
| 253 | $74,066.62 | $0.00 | $74,480.44 | $418.78 | $4.96 |