How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $44,126 |
| Monthly savings required | $349 |
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 $176,504.07 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $349.29 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 | $17,016.00 |
| 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 Potomac State College of West Virginia University in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $349.29 | $0.00 | $0.00 | $349.29 |
| 2 | $349.29 | $349.29 | $0.00 | $1.97 | $700.55 |
| 3 | $700.55 | $349.29 | $0.00 | $3.96 | $1,053.80 |
| 4 | $1,053.80 | $349.29 | $0.00 | $5.96 | $1,409.05 |
| 5 | $1,409.05 | $349.29 | $0.00 | $7.97 | $1,766.31 |
| 6 | $1,766.31 | $349.29 | $0.00 | $9.99 | $2,125.59 |
| 7 | $2,125.59 | $349.29 | $0.00 | $12.02 | $2,486.90 |
| 8 | $2,486.90 | $349.29 | $0.00 | $14.06 | $2,850.25 |
| 9 | $2,850.25 | $349.29 | $0.00 | $16.12 | $3,215.66 |
| 10 | $3,215.66 | $349.29 | $0.00 | $18.18 | $3,583.13 |
| 11 | $3,583.13 | $349.29 | $0.00 | $20.26 | $3,952.68 |
| 12 | $3,952.68 | $349.29 | $0.00 | $22.35 | $4,324.32 |
| 13 | $4,324.32 | $349.29 | $0.00 | $24.45 | $4,698.06 |
| 14 | $4,698.06 | $349.29 | $0.00 | $26.56 | $5,073.91 |
| 15 | $5,073.91 | $349.29 | $0.00 | $28.69 | $5,451.89 |
| 16 | $5,451.89 | $349.29 | $0.00 | $30.83 | $5,832.01 |
| 17 | $5,832.01 | $349.29 | $0.00 | $32.98 | $6,214.28 |
| 18 | $6,214.28 | $349.29 | $0.00 | $35.14 | $6,598.71 |
| 19 | $6,598.71 | $349.29 | $0.00 | $37.31 | $6,985.31 |
| 20 | $6,985.31 | $349.29 | $0.00 | $39.50 | $7,374.10 |
| 21 | $7,374.10 | $349.29 | $0.00 | $41.69 | $7,765.08 |
| 22 | $7,765.08 | $349.29 | $0.00 | $43.90 | $8,158.27 |
| 23 | $8,158.27 | $349.29 | $0.00 | $46.13 | $8,553.69 |
| 24 | $8,553.69 | $349.29 | $0.00 | $48.36 | $8,951.34 |
| 25 | $8,951.34 | $349.29 | $0.00 | $50.61 | $9,351.24 |
| 26 | $9,351.24 | $349.29 | $0.00 | $52.87 | $9,753.40 |
| 27 | $9,753.40 | $349.29 | $0.00 | $55.15 | $10,157.84 |
| 28 | $10,157.84 | $349.29 | $0.00 | $57.43 | $10,564.56 |
| 29 | $10,564.56 | $349.29 | $0.00 | $59.73 | $10,973.58 |
| 30 | $10,973.58 | $349.29 | $0.00 | $62.05 | $11,384.92 |
| 31 | $11,384.92 | $349.29 | $0.00 | $64.37 | $11,798.58 |
| 32 | $11,798.58 | $349.29 | $0.00 | $66.71 | $12,214.58 |
| 33 | $12,214.58 | $349.29 | $0.00 | $69.06 | $12,632.93 |
| 34 | $12,632.93 | $349.29 | $0.00 | $71.43 | $13,053.65 |
| 35 | $13,053.65 | $349.29 | $0.00 | $73.81 | $13,476.75 |
| 36 | $13,476.75 | $349.29 | $0.00 | $76.20 | $13,902.24 |
| 37 | $13,902.24 | $349.29 | $0.00 | $78.61 | $14,330.14 |
| 38 | $14,330.14 | $349.29 | $0.00 | $81.02 | $14,760.45 |
| 39 | $14,760.45 | $349.29 | $0.00 | $83.46 | $15,193.20 |
| 40 | $15,193.20 | $349.29 | $0.00 | $85.90 | $15,628.39 |
| 41 | $15,628.39 | $349.29 | $0.00 | $88.37 | $16,066.05 |
| 42 | $16,066.05 | $349.29 | $0.00 | $90.84 | $16,506.18 |
| 43 | $16,506.18 | $349.29 | $0.00 | $93.33 | $16,948.80 |
| 44 | $16,948.80 | $349.29 | $0.00 | $95.83 | $17,393.92 |
| 45 | $17,393.92 | $349.29 | $0.00 | $98.35 | $17,841.56 |
| 46 | $17,841.56 | $349.29 | $0.00 | $100.88 | $18,291.73 |
| 47 | $18,291.73 | $349.29 | $0.00 | $103.42 | $18,744.44 |
| 48 | $18,744.44 | $349.29 | $0.00 | $105.98 | $19,199.71 |
| 49 | $19,199.71 | $349.29 | $0.00 | $108.56 | $19,657.56 |
| 50 | $19,657.56 | $349.29 | $0.00 | $111.15 | $20,118.00 |
| 51 | $20,118.00 | $349.29 | $0.00 | $113.75 | $20,581.04 |
| 52 | $20,581.04 | $349.29 | $0.00 | $116.37 | $21,046.70 |
| 53 | $21,046.70 | $349.29 | $0.00 | $119.00 | $21,514.99 |
| 54 | $21,514.99 | $349.29 | $0.00 | $121.65 | $21,985.93 |
| 55 | $21,985.93 | $349.29 | $0.00 | $124.31 | $22,459.53 |
| 56 | $22,459.53 | $349.29 | $0.00 | $126.99 | $22,935.81 |
| 57 | $22,935.81 | $349.29 | $0.00 | $129.68 | $23,414.78 |
| 58 | $23,414.78 | $349.29 | $0.00 | $132.39 | $23,896.46 |
| 59 | $23,896.46 | $349.29 | $0.00 | $135.11 | $24,380.86 |
| 60 | $24,380.86 | $349.29 | $0.00 | $137.85 | $24,868.00 |
| 61 | $24,868.00 | $349.29 | $0.00 | $140.61 | $25,357.90 |
| 62 | $25,357.90 | $349.29 | $0.00 | $143.38 | $25,850.57 |
| 63 | $25,850.57 | $349.29 | $0.00 | $146.16 | $26,346.02 |
| 64 | $26,346.02 | $349.29 | $0.00 | $148.96 | $26,844.27 |
| 65 | $26,844.27 | $349.29 | $0.00 | $151.78 | $27,345.34 |
| 66 | $27,345.34 | $349.29 | $0.00 | $154.61 | $27,849.24 |
| 67 | $27,849.24 | $349.29 | $0.00 | $157.46 | $28,355.99 |
| 68 | $28,355.99 | $349.29 | $0.00 | $160.33 | $28,865.61 |
| 69 | $28,865.61 | $349.29 | $0.00 | $163.21 | $29,378.11 |
| 70 | $29,378.11 | $349.29 | $0.00 | $166.11 | $29,893.51 |
| 71 | $29,893.51 | $349.29 | $0.00 | $169.02 | $30,411.82 |
| 72 | $30,411.82 | $349.29 | $0.00 | $171.95 | $30,933.06 |
| 73 | $30,933.06 | $349.29 | $0.00 | $174.90 | $31,457.25 |
| 74 | $31,457.25 | $349.29 | $0.00 | $177.86 | $31,984.40 |
| 75 | $31,984.40 | $349.29 | $0.00 | $180.84 | $32,514.53 |
| 76 | $32,514.53 | $349.29 | $0.00 | $183.84 | $33,047.66 |
| 77 | $33,047.66 | $349.29 | $0.00 | $186.86 | $33,583.81 |
| 78 | $33,583.81 | $349.29 | $0.00 | $189.89 | $34,122.99 |
| 79 | $34,122.99 | $349.29 | $0.00 | $192.94 | $34,665.22 |
| 80 | $34,665.22 | $349.29 | $0.00 | $196.00 | $35,210.51 |
| 81 | $35,210.51 | $349.29 | $0.00 | $199.09 | $35,758.89 |
| 82 | $35,758.89 | $349.29 | $0.00 | $202.19 | $36,310.37 |
| 83 | $36,310.37 | $349.29 | $0.00 | $205.30 | $36,864.96 |
| 84 | $36,864.96 | $349.29 | $0.00 | $208.44 | $37,422.69 |
| 85 | $37,422.69 | $349.29 | $0.00 | $211.59 | $37,983.57 |
| 86 | $37,983.57 | $349.29 | $0.00 | $214.76 | $38,547.62 |
| 87 | $38,547.62 | $349.29 | $0.00 | $217.95 | $39,114.86 |
| 88 | $39,114.86 | $349.29 | $0.00 | $221.16 | $39,685.31 |
| 89 | $39,685.31 | $349.29 | $0.00 | $224.39 | $40,258.99 |
| 90 | $40,258.99 | $349.29 | $0.00 | $227.63 | $40,835.91 |
| 91 | $40,835.91 | $349.29 | $0.00 | $230.89 | $41,416.09 |
| 92 | $41,416.09 | $349.29 | $0.00 | $234.17 | $41,999.55 |
| 93 | $41,999.55 | $349.29 | $0.00 | $237.47 | $42,586.31 |
| 94 | $42,586.31 | $349.29 | $0.00 | $240.79 | $43,176.39 |
| 95 | $43,176.39 | $349.29 | $0.00 | $244.13 | $43,769.81 |
| 96 | $43,769.81 | $349.29 | $0.00 | $247.48 | $44,366.58 |
| 97 | $44,366.58 | $349.29 | $0.00 | $250.86 | $44,966.73 |
| 98 | $44,966.73 | $349.29 | $0.00 | $254.25 | $45,570.27 |
| 99 | $45,570.27 | $349.29 | $0.00 | $257.66 | $46,177.22 |
| 100 | $46,177.22 | $349.29 | $0.00 | $261.09 | $46,787.60 |
| 101 | $46,787.60 | $349.29 | $0.00 | $264.54 | $47,401.43 |
| 102 | $47,401.43 | $349.29 | $0.00 | $268.01 | $48,018.73 |
| 103 | $48,018.73 | $349.29 | $0.00 | $271.50 | $48,639.52 |
| 104 | $48,639.52 | $349.29 | $0.00 | $275.01 | $49,263.82 |
| 105 | $49,263.82 | $349.29 | $0.00 | $278.54 | $49,891.65 |
| 106 | $49,891.65 | $349.29 | $0.00 | $282.09 | $50,523.03 |
| 107 | $50,523.03 | $349.29 | $0.00 | $285.66 | $51,157.98 |
| 108 | $51,157.98 | $349.29 | $0.00 | $289.25 | $51,796.52 |
| 109 | $51,796.52 | $349.29 | $0.00 | $292.87 | $52,438.68 |
| 110 | $52,438.68 | $349.29 | $0.00 | $296.50 | $53,084.47 |
| 111 | $53,084.47 | $349.29 | $0.00 | $300.15 | $53,733.91 |
| 112 | $53,733.91 | $349.29 | $0.00 | $303.82 | $54,387.02 |
| 113 | $54,387.02 | $349.29 | $0.00 | $307.51 | $55,043.82 |
| 114 | $55,043.82 | $349.29 | $0.00 | $311.23 | $55,704.34 |
| 115 | $55,704.34 | $349.29 | $0.00 | $314.96 | $56,368.59 |
| 116 | $56,368.59 | $349.29 | $0.00 | $318.72 | $57,036.60 |
| 117 | $57,036.60 | $349.29 | $0.00 | $322.49 | $57,708.38 |
| 118 | $57,708.38 | $349.29 | $0.00 | $326.29 | $58,383.96 |
| 119 | $58,383.96 | $349.29 | $0.00 | $330.11 | $59,063.36 |
| 120 | $59,063.36 | $349.29 | $0.00 | $333.95 | $59,746.60 |
| 121 | $59,746.60 | $349.29 | $0.00 | $337.82 | $60,433.71 |
| 122 | $60,433.71 | $349.29 | $0.00 | $341.70 | $61,124.70 |
| 123 | $61,124.70 | $349.29 | $0.00 | $345.61 | $61,819.60 |
| 124 | $61,819.60 | $349.29 | $0.00 | $349.54 | $62,518.43 |
| 125 | $62,518.43 | $349.29 | $0.00 | $353.49 | $63,221.21 |
| 126 | $63,221.21 | $349.29 | $0.00 | $357.46 | $63,927.96 |
| 127 | $63,927.96 | $349.29 | $0.00 | $361.46 | $64,638.71 |
| 128 | $64,638.71 | $349.29 | $0.00 | $365.48 | $65,353.48 |
| 129 | $65,353.48 | $349.29 | $0.00 | $369.52 | $66,072.29 |
| 130 | $66,072.29 | $349.29 | $0.00 | $373.58 | $66,795.16 |
| 131 | $66,795.16 | $349.29 | $0.00 | $377.67 | $67,522.12 |
| 132 | $67,522.12 | $349.29 | $0.00 | $381.78 | $68,253.19 |
| 133 | $68,253.19 | $349.29 | $0.00 | $385.91 | $68,988.39 |
| 134 | $68,988.39 | $349.29 | $0.00 | $390.07 | $69,727.75 |
| 135 | $69,727.75 | $349.29 | $0.00 | $394.25 | $70,471.29 |
| 136 | $70,471.29 | $349.29 | $0.00 | $398.45 | $71,219.03 |
| 137 | $71,219.03 | $349.29 | $0.00 | $402.68 | $71,971.00 |
| 138 | $71,971.00 | $349.29 | $0.00 | $406.93 | $72,727.22 |
| 139 | $72,727.22 | $349.29 | $0.00 | $411.21 | $73,487.72 |
| 140 | $73,487.72 | $349.29 | $0.00 | $415.51 | $74,252.52 |
| 141 | $74,252.52 | $349.29 | $0.00 | $419.83 | $75,021.64 |
| 142 | $75,021.64 | $349.29 | $0.00 | $424.18 | $75,795.11 |
| 143 | $75,795.11 | $349.29 | $0.00 | $428.56 | $76,572.96 |
| 144 | $76,572.96 | $349.29 | $0.00 | $432.95 | $77,355.20 |
| 145 | $77,355.20 | $349.29 | $0.00 | $437.38 | $78,141.87 |
| 146 | $78,141.87 | $349.29 | $0.00 | $441.83 | $78,932.99 |
| 147 | $78,932.99 | $349.29 | $0.00 | $446.30 | $79,728.58 |
| 148 | $79,728.58 | $349.29 | $0.00 | $450.80 | $80,528.67 |
| 149 | $80,528.67 | $349.29 | $0.00 | $455.32 | $81,333.28 |
| 150 | $81,333.28 | $349.29 | $0.00 | $459.87 | $82,142.44 |
| 151 | $82,142.44 | $349.29 | $0.00 | $464.45 | $82,956.18 |
| 152 | $82,956.18 | $349.29 | $0.00 | $469.05 | $83,774.52 |
| 153 | $83,774.52 | $349.29 | $0.00 | $473.67 | $84,597.48 |
| 154 | $84,597.48 | $349.29 | $0.00 | $478.33 | $85,425.10 |
| 155 | $85,425.10 | $349.29 | $0.00 | $483.01 | $86,257.40 |
| 156 | $86,257.40 | $349.29 | $0.00 | $487.71 | $87,094.40 |
| 157 | $87,094.40 | $349.29 | $0.00 | $492.44 | $87,936.13 |
| 158 | $87,936.13 | $349.29 | $0.00 | $497.20 | $88,782.62 |
| 159 | $88,782.62 | $349.29 | $0.00 | $501.99 | $89,633.90 |
| 160 | $89,633.90 | $349.29 | $0.00 | $506.80 | $90,489.99 |
| 161 | $90,489.99 | $349.29 | $0.00 | $511.64 | $91,350.92 |
| 162 | $91,350.92 | $349.29 | $0.00 | $516.51 | $92,216.72 |
| 163 | $92,216.72 | $349.29 | $0.00 | $521.41 | $93,087.42 |
| 164 | $93,087.42 | $349.29 | $0.00 | $526.33 | $93,963.04 |
| 165 | $93,963.04 | $349.29 | $0.00 | $531.28 | $94,843.61 |
| 166 | $94,843.61 | $349.29 | $0.00 | $536.26 | $95,729.16 |
| 167 | $95,729.16 | $349.29 | $0.00 | $541.27 | $96,619.72 |
| 168 | $96,619.72 | $349.29 | $0.00 | $546.30 | $97,515.31 |
| 169 | $97,515.31 | $349.29 | $0.00 | $551.37 | $98,415.97 |
| 170 | $98,415.97 | $349.29 | $0.00 | $556.46 | $99,321.72 |
| 171 | $99,321.72 | $349.29 | $0.00 | $561.58 | $100,232.59 |
| 172 | $100,232.59 | $349.29 | $0.00 | $566.73 | $101,148.61 |
| 173 | $101,148.61 | $349.29 | $0.00 | $571.91 | $102,069.81 |
| 174 | $102,069.81 | $349.29 | $0.00 | $577.12 | $102,996.22 |
| 175 | $102,996.22 | $349.29 | $0.00 | $582.36 | $103,927.87 |
| 176 | $103,927.87 | $349.29 | $0.00 | $587.62 | $104,864.78 |
| 177 | $104,864.78 | $349.29 | $0.00 | $592.92 | $105,806.99 |
| 178 | $105,806.99 | $349.29 | $0.00 | $598.25 | $106,754.53 |
| 179 | $106,754.53 | $349.29 | $0.00 | $603.61 | $107,707.43 |
| 180 | $107,707.43 | $349.29 | $0.00 | $608.99 | $108,665.71 |
| 181 | $108,665.71 | $349.29 | $0.00 | $614.41 | $109,629.41 |
| 182 | $109,629.41 | $349.29 | $0.00 | $619.86 | $110,598.56 |
| 183 | $110,598.56 | $349.29 | $0.00 | $625.34 | $111,573.19 |
| 184 | $111,573.19 | $349.29 | $0.00 | $630.85 | $112,553.33 |
| 185 | $112,553.33 | $349.29 | $0.00 | $636.39 | $113,539.01 |
| 186 | $113,539.01 | $349.29 | $0.00 | $641.97 | $114,530.27 |
| 187 | $114,530.27 | $349.29 | $0.00 | $647.57 | $115,527.13 |
| 188 | $115,527.13 | $349.29 | $0.00 | $653.21 | $116,529.63 |
| 189 | $116,529.63 | $349.29 | $0.00 | $658.88 | $117,537.80 |
| 190 | $117,537.80 | $349.29 | $0.00 | $664.58 | $118,551.67 |
| 191 | $118,551.67 | $349.29 | $0.00 | $670.31 | $119,571.27 |
| 192 | $119,571.27 | $349.29 | $0.00 | $676.07 | $120,596.63 |
| 193 | $120,596.63 | $349.29 | $0.00 | $681.87 | $121,627.79 |
| 194 | $121,627.79 | $349.29 | $0.00 | $687.70 | $122,664.78 |
| 195 | $122,664.78 | $349.29 | $0.00 | $693.56 | $123,707.63 |
| 196 | $123,707.63 | $349.29 | $0.00 | $699.46 | $124,756.38 |
| 197 | $124,756.38 | $349.29 | $0.00 | $705.39 | $125,811.06 |
| 198 | $125,811.06 | $349.29 | $0.00 | $711.35 | $126,871.70 |
| 199 | $126,871.70 | $349.29 | $0.00 | $717.35 | $127,938.34 |
| 200 | $127,938.34 | $349.29 | $0.00 | $723.38 | $129,011.01 |
| 201 | $129,011.01 | $349.29 | $0.00 | $729.45 | $130,089.75 |
| 202 | $130,089.75 | $349.29 | $0.00 | $735.55 | $131,174.59 |
| 203 | $131,174.59 | $349.29 | $0.00 | $741.68 | $132,265.56 |
| 204 | $132,265.56 | $349.29 | $0.00 | $747.85 | $133,362.70 |
| 205 | $133,362.70 | $349.29 | $0.00 | $754.05 | $134,466.04 |
| 206 | $134,466.04 | $349.29 | $0.00 | $760.29 | $135,575.62 |
| 207 | $135,575.62 | $349.29 | $0.00 | $766.56 | $136,691.47 |
| 208 | $136,691.47 | $349.29 | $0.00 | $772.87 | $137,813.63 |
| 209 | $137,813.63 | $349.29 | $0.00 | $779.22 | $138,942.14 |
| 210 | $138,942.14 | $349.29 | $0.00 | $785.60 | $140,077.03 |
| 211 | $140,077.03 | $349.29 | $0.00 | $792.02 | $141,218.34 |
| 212 | $141,218.34 | $349.29 | $0.00 | $798.47 | $142,366.10 |
| 213 | $142,366.10 | $349.29 | $0.00 | $804.96 | $143,520.35 |
| 214 | $143,520.35 | $349.29 | $0.00 | $811.48 | $144,681.12 |
| 215 | $144,681.12 | $349.29 | $0.00 | $818.05 | $145,848.46 |
| 216 | $145,848.46 | $349.29 | $0.00 | $824.65 | $147,022.40 |
| 217 | $147,022.40 | $349.29 | $40,951.03 | $831.29 | $107,251.95 |
| 218 | $107,251.95 | $349.29 | $0.00 | $606.42 | $108,207.66 |
| 219 | $108,207.66 | $349.29 | $0.00 | $611.82 | $109,168.77 |
| 220 | $109,168.77 | $349.29 | $0.00 | $617.26 | $110,135.32 |
| 221 | $110,135.32 | $349.29 | $0.00 | $622.72 | $111,107.33 |
| 222 | $111,107.33 | $349.29 | $0.00 | $628.22 | $112,084.84 |
| 223 | $112,084.84 | $349.29 | $0.00 | $633.74 | $113,067.87 |
| 224 | $113,067.87 | $349.29 | $0.00 | $639.30 | $114,056.46 |
| 225 | $114,056.46 | $349.29 | $0.00 | $644.89 | $115,050.64 |
| 226 | $115,050.64 | $349.29 | $0.00 | $650.51 | $116,050.44 |
| 227 | $116,050.44 | $349.29 | $0.00 | $656.17 | $117,055.90 |
| 228 | $117,055.90 | $349.29 | $0.00 | $661.85 | $118,067.04 |
| 229 | $118,067.04 | $349.29 | $42,998.58 | $667.57 | $76,085.32 |
| 230 | $76,085.32 | $349.29 | $0.00 | $430.20 | $76,864.81 |
| 231 | $76,864.81 | $349.29 | $0.00 | $434.60 | $77,648.70 |
| 232 | $77,648.70 | $349.29 | $0.00 | $439.04 | $78,437.03 |
| 233 | $78,437.03 | $349.29 | $0.00 | $443.49 | $79,229.81 |
| 234 | $79,229.81 | $349.29 | $0.00 | $447.98 | $80,027.08 |
| 235 | $80,027.08 | $349.29 | $0.00 | $452.48 | $80,828.85 |
| 236 | $80,828.85 | $349.29 | $0.00 | $457.02 | $81,635.16 |
| 237 | $81,635.16 | $349.29 | $0.00 | $461.58 | $82,446.03 |
| 238 | $82,446.03 | $349.29 | $0.00 | $466.16 | $83,261.48 |
| 239 | $83,261.48 | $349.29 | $0.00 | $470.77 | $84,081.54 |
| 240 | $84,081.54 | $349.29 | $0.00 | $475.41 | $84,906.24 |
| 241 | $84,906.24 | $349.29 | $45,148.51 | $480.07 | $40,587.09 |
| 242 | $40,587.09 | $349.29 | $0.00 | $229.49 | $41,165.87 |
| 243 | $41,165.87 | $349.29 | $0.00 | $232.76 | $41,747.92 |
| 244 | $41,747.92 | $349.29 | $0.00 | $236.05 | $42,333.26 |
| 245 | $42,333.26 | $349.29 | $0.00 | $239.36 | $42,921.91 |
| 246 | $42,921.91 | $349.29 | $0.00 | $242.69 | $43,513.89 |
| 247 | $43,513.89 | $349.29 | $0.00 | $246.03 | $44,109.21 |
| 248 | $44,109.21 | $349.29 | $0.00 | $249.40 | $44,707.90 |
| 249 | $44,707.90 | $349.29 | $0.00 | $252.78 | $45,309.97 |
| 250 | $45,309.97 | $349.29 | $0.00 | $256.19 | $45,915.45 |
| 251 | $45,915.45 | $349.29 | $0.00 | $259.61 | $46,524.35 |
| 252 | $46,524.35 | $349.29 | $0.00 | $263.06 | $47,136.70 |
| 253 | $47,136.70 | $0.00 | $47,405.94 | $266.52 | ($2.72) |