# Savings Plan and Future Cost Estimation for Williams College

How much will it cost and what do you need to save?

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2040 \$172,552 Monthly savings required \$1,366

How much will it cost to send your child to Williams College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$690,208.09 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,365.89 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.

## Assumptions

 Current Annual Cost \$66,540.00 Years until enrollment 18 Annual Tuition Increase 5% Current Savings \$0.00 After Tax Return on Savings 7% Years of enrollment 4

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Williams College in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,365.89 \$0.00 \$0.00 \$1,365.89
2 \$1,365.89 \$1,365.89 \$0.00 \$7.72 \$2,739.50
3 \$2,739.50 \$1,365.89 \$0.00 \$15.49 \$4,120.88
4 \$4,120.88 \$1,365.89 \$0.00 \$23.30 \$5,510.07
5 \$5,510.07 \$1,365.89 \$0.00 \$31.15 \$6,907.11
6 \$6,907.11 \$1,365.89 \$0.00 \$39.05 \$8,312.05
7 \$8,312.05 \$1,365.89 \$0.00 \$47.00 \$9,724.94
8 \$9,724.94 \$1,365.89 \$0.00 \$54.99 \$11,145.82
9 \$11,145.82 \$1,365.89 \$0.00 \$63.02 \$12,574.73
10 \$12,574.73 \$1,365.89 \$0.00 \$71.10 \$14,011.72
11 \$14,011.72 \$1,365.89 \$0.00 \$79.22 \$15,456.83
12 \$15,456.83 \$1,365.89 \$0.00 \$87.40 \$16,910.12
13 \$16,910.12 \$1,365.89 \$0.00 \$95.61 \$18,371.62
14 \$18,371.62 \$1,365.89 \$0.00 \$103.88 \$19,841.39
15 \$19,841.39 \$1,365.89 \$0.00 \$112.19 \$21,319.47
16 \$21,319.47 \$1,365.89 \$0.00 \$120.54 \$22,805.90
17 \$22,805.90 \$1,365.89 \$0.00 \$128.95 \$24,300.74
18 \$24,300.74 \$1,365.89 \$0.00 \$137.40 \$25,804.03
19 \$25,804.03 \$1,365.89 \$0.00 \$145.90 \$27,315.82
20 \$27,315.82 \$1,365.89 \$0.00 \$154.45 \$28,836.16
21 \$28,836.16 \$1,365.89 \$0.00 \$163.04 \$30,365.09
22 \$30,365.09 \$1,365.89 \$0.00 \$171.69 \$31,902.67
23 \$31,902.67 \$1,365.89 \$0.00 \$180.38 \$33,448.94
24 \$33,448.94 \$1,365.89 \$0.00 \$189.13 \$35,003.96
25 \$35,003.96 \$1,365.89 \$0.00 \$197.92 \$36,567.77
26 \$36,567.77 \$1,365.89 \$0.00 \$206.76 \$38,140.42
27 \$38,140.42 \$1,365.89 \$0.00 \$215.65 \$39,721.96
28 \$39,721.96 \$1,365.89 \$0.00 \$224.59 \$41,312.44
29 \$41,312.44 \$1,365.89 \$0.00 \$233.59 \$42,911.92
30 \$42,911.92 \$1,365.89 \$0.00 \$242.63 \$44,520.44
31 \$44,520.44 \$1,365.89 \$0.00 \$251.73 \$46,138.06
32 \$46,138.06 \$1,365.89 \$0.00 \$260.87 \$47,764.82
33 \$47,764.82 \$1,365.89 \$0.00 \$270.07 \$49,400.78
34 \$49,400.78 \$1,365.89 \$0.00 \$279.32 \$51,045.99
35 \$51,045.99 \$1,365.89 \$0.00 \$288.62 \$52,700.50
36 \$52,700.50 \$1,365.89 \$0.00 \$297.98 \$54,364.37
37 \$54,364.37 \$1,365.89 \$0.00 \$307.38 \$56,037.64
38 \$56,037.64 \$1,365.89 \$0.00 \$316.84 \$57,720.37
39 \$57,720.37 \$1,365.89 \$0.00 \$326.36 \$59,412.62
40 \$59,412.62 \$1,365.89 \$0.00 \$335.93 \$61,114.44
41 \$61,114.44 \$1,365.89 \$0.00 \$345.55 \$62,825.88
42 \$62,825.88 \$1,365.89 \$0.00 \$355.23 \$64,547.00
43 \$64,547.00 \$1,365.89 \$0.00 \$364.96 \$66,277.85
44 \$66,277.85 \$1,365.89 \$0.00 \$374.74 \$68,018.48
45 \$68,018.48 \$1,365.89 \$0.00 \$384.59 \$69,768.96
46 \$69,768.96 \$1,365.89 \$0.00 \$394.48 \$71,529.33
47 \$71,529.33 \$1,365.89 \$0.00 \$404.44 \$73,299.66
48 \$73,299.66 \$1,365.89 \$0.00 \$414.45 \$75,080.00
49 \$75,080.00 \$1,365.89 \$0.00 \$424.51 \$76,870.40
50 \$76,870.40 \$1,365.89 \$0.00 \$434.64 \$78,670.93
51 \$78,670.93 \$1,365.89 \$0.00 \$444.82 \$80,481.64
52 \$80,481.64 \$1,365.89 \$0.00 \$455.05 \$82,302.58
53 \$82,302.58 \$1,365.89 \$0.00 \$465.35 \$84,133.82
54 \$84,133.82 \$1,365.89 \$0.00 \$475.70 \$85,975.41
55 \$85,975.41 \$1,365.89 \$0.00 \$486.12 \$87,827.42
56 \$87,827.42 \$1,365.89 \$0.00 \$496.59 \$89,689.90
57 \$89,689.90 \$1,365.89 \$0.00 \$507.12 \$91,562.91
58 \$91,562.91 \$1,365.89 \$0.00 \$517.71 \$93,446.51
59 \$93,446.51 \$1,365.89 \$0.00 \$528.36 \$95,340.76
60 \$95,340.76 \$1,365.89 \$0.00 \$539.07 \$97,245.72
61 \$97,245.72 \$1,365.89 \$0.00 \$549.84 \$99,161.45
62 \$99,161.45 \$1,365.89 \$0.00 \$560.67 \$101,088.01
63 \$101,088.01 \$1,365.89 \$0.00 \$571.57 \$103,025.47
64 \$103,025.47 \$1,365.89 \$0.00 \$582.52 \$104,973.88
65 \$104,973.88 \$1,365.89 \$0.00 \$593.54 \$106,933.31
66 \$106,933.31 \$1,365.89 \$0.00 \$604.62 \$108,903.82
67 \$108,903.82 \$1,365.89 \$0.00 \$615.76 \$110,885.47
68 \$110,885.47 \$1,365.89 \$0.00 \$626.96 \$112,878.32
69 \$112,878.32 \$1,365.89 \$0.00 \$638.23 \$114,882.44
70 \$114,882.44 \$1,365.89 \$0.00 \$649.56 \$116,897.89
71 \$116,897.89 \$1,365.89 \$0.00 \$660.96 \$118,924.74
72 \$118,924.74 \$1,365.89 \$0.00 \$672.42 \$120,963.05
73 \$120,963.05 \$1,365.89 \$0.00 \$683.94 \$123,012.88
74 \$123,012.88 \$1,365.89 \$0.00 \$695.53 \$125,074.30
75 \$125,074.30 \$1,365.89 \$0.00 \$707.19 \$127,147.38
76 \$127,147.38 \$1,365.89 \$0.00 \$718.91 \$129,232.18
77 \$129,232.18 \$1,365.89 \$0.00 \$730.70 \$131,328.77
78 \$131,328.77 \$1,365.89 \$0.00 \$742.55 \$133,437.21
79 \$133,437.21 \$1,365.89 \$0.00 \$754.47 \$135,557.57
80 \$135,557.57 \$1,365.89 \$0.00 \$766.46 \$137,689.92
81 \$137,689.92 \$1,365.89 \$0.00 \$778.52 \$139,834.33
82 \$139,834.33 \$1,365.89 \$0.00 \$790.64 \$141,990.86
83 \$141,990.86 \$1,365.89 \$0.00 \$802.84 \$144,159.59
84 \$144,159.59 \$1,365.89 \$0.00 \$815.10 \$146,340.58
85 \$146,340.58 \$1,365.89 \$0.00 \$827.43 \$148,533.90
86 \$148,533.90 \$1,365.89 \$0.00 \$839.83 \$150,739.62
87 \$150,739.62 \$1,365.89 \$0.00 \$852.30 \$152,957.81
88 \$152,957.81 \$1,365.89 \$0.00 \$864.85 \$155,188.55
89 \$155,188.55 \$1,365.89 \$0.00 \$877.46 \$157,431.90
90 \$157,431.90 \$1,365.89 \$0.00 \$890.14 \$159,687.93
91 \$159,687.93 \$1,365.89 \$0.00 \$902.90 \$161,956.72
92 \$161,956.72 \$1,365.89 \$0.00 \$915.73 \$164,238.34
93 \$164,238.34 \$1,365.89 \$0.00 \$928.63 \$166,532.86
94 \$166,532.86 \$1,365.89 \$0.00 \$941.60 \$168,840.35
95 \$168,840.35 \$1,365.89 \$0.00 \$954.65 \$171,160.89
96 \$171,160.89 \$1,365.89 \$0.00 \$967.77 \$173,494.55
97 \$173,494.55 \$1,365.89 \$0.00 \$980.96 \$175,841.40
98 \$175,841.40 \$1,365.89 \$0.00 \$994.23 \$178,201.52
99 \$178,201.52 \$1,365.89 \$0.00 \$1,007.58 \$180,574.99
100 \$180,574.99 \$1,365.89 \$0.00 \$1,021.00 \$182,961.88
101 \$182,961.88 \$1,365.89 \$0.00 \$1,034.49 \$185,362.26
102 \$185,362.26 \$1,365.89 \$0.00 \$1,048.07 \$187,776.22
103 \$187,776.22 \$1,365.89 \$0.00 \$1,061.71 \$190,203.82
104 \$190,203.82 \$1,365.89 \$0.00 \$1,075.44 \$192,645.15
105 \$192,645.15 \$1,365.89 \$0.00 \$1,089.24 \$195,100.28
106 \$195,100.28 \$1,365.89 \$0.00 \$1,103.13 \$197,569.30
107 \$197,569.30 \$1,365.89 \$0.00 \$1,117.09 \$200,052.28
108 \$200,052.28 \$1,365.89 \$0.00 \$1,131.12 \$202,549.29
109 \$202,549.29 \$1,365.89 \$0.00 \$1,145.24 \$205,060.42
110 \$205,060.42 \$1,365.89 \$0.00 \$1,159.44 \$207,585.75
111 \$207,585.75 \$1,365.89 \$0.00 \$1,173.72 \$210,125.36
112 \$210,125.36 \$1,365.89 \$0.00 \$1,188.08 \$212,679.33
113 \$212,679.33 \$1,365.89 \$0.00 \$1,202.52 \$215,247.74
114 \$215,247.74 \$1,365.89 \$0.00 \$1,217.04 \$217,830.67
115 \$217,830.67 \$1,365.89 \$0.00 \$1,231.65 \$220,428.21
116 \$220,428.21 \$1,365.89 \$0.00 \$1,246.33 \$223,040.43
117 \$223,040.43 \$1,365.89 \$0.00 \$1,261.10 \$225,667.42
118 \$225,667.42 \$1,365.89 \$0.00 \$1,275.96 \$228,309.27
119 \$228,309.27 \$1,365.89 \$0.00 \$1,290.89 \$230,966.05
120 \$230,966.05 \$1,365.89 \$0.00 \$1,305.92 \$233,637.86
121 \$233,637.86 \$1,365.89 \$0.00 \$1,321.02 \$236,324.77
122 \$236,324.77 \$1,365.89 \$0.00 \$1,336.21 \$239,026.87
123 \$239,026.87 \$1,365.89 \$0.00 \$1,351.49 \$241,744.25
124 \$241,744.25 \$1,365.89 \$0.00 \$1,366.86 \$244,477.00
125 \$244,477.00 \$1,365.89 \$0.00 \$1,382.31 \$247,225.20
126 \$247,225.20 \$1,365.89 \$0.00 \$1,397.85 \$249,988.94
127 \$249,988.94 \$1,365.89 \$0.00 \$1,413.47 \$252,768.30
128 \$252,768.30 \$1,365.89 \$0.00 \$1,429.19 \$255,563.38
129 \$255,563.38 \$1,365.89 \$0.00 \$1,444.99 \$258,374.26
130 \$258,374.26 \$1,365.89 \$0.00 \$1,460.89 \$261,201.04
131 \$261,201.04 \$1,365.89 \$0.00 \$1,476.87 \$264,043.80
132 \$264,043.80 \$1,365.89 \$0.00 \$1,492.94 \$266,902.63
133 \$266,902.63 \$1,365.89 \$0.00 \$1,509.11 \$269,777.63
134 \$269,777.63 \$1,365.89 \$0.00 \$1,525.36 \$272,668.88
135 \$272,668.88 \$1,365.89 \$0.00 \$1,541.71 \$275,576.48
136 \$275,576.48 \$1,365.89 \$0.00 \$1,558.15 \$278,500.52
137 \$278,500.52 \$1,365.89 \$0.00 \$1,574.68 \$281,441.09
138 \$281,441.09 \$1,365.89 \$0.00 \$1,591.31 \$284,398.29
139 \$284,398.29 \$1,365.89 \$0.00 \$1,608.03 \$287,372.21
140 \$287,372.21 \$1,365.89 \$0.00 \$1,624.84 \$290,362.94
141 \$290,362.94 \$1,365.89 \$0.00 \$1,641.75 \$293,370.58
142 \$293,370.58 \$1,365.89 \$0.00 \$1,658.76 \$296,395.23
143 \$296,395.23 \$1,365.89 \$0.00 \$1,675.86 \$299,436.98
144 \$299,436.98 \$1,365.89 \$0.00 \$1,693.06 \$302,495.93
145 \$302,495.93 \$1,365.89 \$0.00 \$1,710.36 \$305,572.18
146 \$305,572.18 \$1,365.89 \$0.00 \$1,727.75 \$308,665.82
147 \$308,665.82 \$1,365.89 \$0.00 \$1,745.24 \$311,776.95
148 \$311,776.95 \$1,365.89 \$0.00 \$1,762.83 \$314,905.67
149 \$314,905.67 \$1,365.89 \$0.00 \$1,780.52 \$318,052.08
150 \$318,052.08 \$1,365.89 \$0.00 \$1,798.31 \$321,216.28
151 \$321,216.28 \$1,365.89 \$0.00 \$1,816.20 \$324,398.37
152 \$324,398.37 \$1,365.89 \$0.00 \$1,834.20 \$327,598.46
153 \$327,598.46 \$1,365.89 \$0.00 \$1,852.29 \$330,816.64
154 \$330,816.64 \$1,365.89 \$0.00 \$1,870.49 \$334,053.02
155 \$334,053.02 \$1,365.89 \$0.00 \$1,888.78 \$337,307.69
156 \$337,307.69 \$1,365.89 \$0.00 \$1,907.19 \$340,580.77
157 \$340,580.77 \$1,365.89 \$0.00 \$1,925.69 \$343,872.35
158 \$343,872.35 \$1,365.89 \$0.00 \$1,944.30 \$347,182.54
159 \$347,182.54 \$1,365.89 \$0.00 \$1,963.02 \$350,511.45
160 \$350,511.45 \$1,365.89 \$0.00 \$1,981.84 \$353,859.18
161 \$353,859.18 \$1,365.89 \$0.00 \$2,000.77 \$357,225.84
162 \$357,225.84 \$1,365.89 \$0.00 \$2,019.81 \$360,611.54
163 \$360,611.54 \$1,365.89 \$0.00 \$2,038.95 \$364,016.38
164 \$364,016.38 \$1,365.89 \$0.00 \$2,058.20 \$367,440.47
165 \$367,440.47 \$1,365.89 \$0.00 \$2,077.56 \$370,883.92
166 \$370,883.92 \$1,365.89 \$0.00 \$2,097.03 \$374,346.84
167 \$374,346.84 \$1,365.89 \$0.00 \$2,116.61 \$377,829.34
168 \$377,829.34 \$1,365.89 \$0.00 \$2,136.30 \$381,331.53
169 \$381,331.53 \$1,365.89 \$0.00 \$2,156.10 \$384,853.52
170 \$384,853.52 \$1,365.89 \$0.00 \$2,176.02 \$388,395.43
171 \$388,395.43 \$1,365.89 \$0.00 \$2,196.04 \$391,957.36
172 \$391,957.36 \$1,365.89 \$0.00 \$2,216.18 \$395,539.43
173 \$395,539.43 \$1,365.89 \$0.00 \$2,236.44 \$399,141.76
174 \$399,141.76 \$1,365.89 \$0.00 \$2,256.81 \$402,764.46
175 \$402,764.46 \$1,365.89 \$0.00 \$2,277.29 \$406,407.64
176 \$406,407.64 \$1,365.89 \$0.00 \$2,297.89 \$410,071.42
177 \$410,071.42 \$1,365.89 \$0.00 \$2,318.60 \$413,755.91
178 \$413,755.91 \$1,365.89 \$0.00 \$2,339.44 \$417,461.24
179 \$417,461.24 \$1,365.89 \$0.00 \$2,360.39 \$421,187.52
180 \$421,187.52 \$1,365.89 \$0.00 \$2,381.46 \$424,934.87
181 \$424,934.87 \$1,365.89 \$0.00 \$2,402.64 \$428,703.40
182 \$428,703.40 \$1,365.89 \$0.00 \$2,423.95 \$432,493.24
183 \$432,493.24 \$1,365.89 \$0.00 \$2,445.38 \$436,304.51
184 \$436,304.51 \$1,365.89 \$0.00 \$2,466.93 \$440,137.33
185 \$440,137.33 \$1,365.89 \$0.00 \$2,488.60 \$443,991.82
186 \$443,991.82 \$1,365.89 \$0.00 \$2,510.39 \$447,868.10
187 \$447,868.10 \$1,365.89 \$0.00 \$2,532.31 \$451,766.30
188 \$451,766.30 \$1,365.89 \$0.00 \$2,554.35 \$455,686.54
189 \$455,686.54 \$1,365.89 \$0.00 \$2,576.52 \$459,628.95
190 \$459,628.95 \$1,365.89 \$0.00 \$2,598.81 \$463,593.65
191 \$463,593.65 \$1,365.89 \$0.00 \$2,621.23 \$467,580.77
192 \$467,580.77 \$1,365.89 \$0.00 \$2,643.77 \$471,590.43
193 \$471,590.43 \$1,365.89 \$0.00 \$2,666.44 \$475,622.76
194 \$475,622.76 \$1,365.89 \$0.00 \$2,689.24 \$479,677.89
195 \$479,677.89 \$1,365.89 \$0.00 \$2,712.17 \$483,755.95
196 \$483,755.95 \$1,365.89 \$0.00 \$2,735.23 \$487,857.07
197 \$487,857.07 \$1,365.89 \$0.00 \$2,758.41 \$491,981.37
198 \$491,981.37 \$1,365.89 \$0.00 \$2,781.73 \$496,128.99
199 \$496,128.99 \$1,365.89 \$0.00 \$2,805.19 \$500,300.07
200 \$500,300.07 \$1,365.89 \$0.00 \$2,828.77 \$504,494.73
201 \$504,494.73 \$1,365.89 \$0.00 \$2,852.49 \$508,713.11
202 \$508,713.11 \$1,365.89 \$0.00 \$2,876.34 \$512,955.34
203 \$512,955.34 \$1,365.89 \$0.00 \$2,900.32 \$517,221.55
204 \$517,221.55 \$1,365.89 \$0.00 \$2,924.45 \$521,511.89
205 \$521,511.89 \$1,365.89 \$0.00 \$2,948.70 \$525,826.48
206 \$525,826.48 \$1,365.89 \$0.00 \$2,973.10 \$530,165.47
207 \$530,165.47 \$1,365.89 \$0.00 \$2,997.63 \$534,528.99
208 \$534,528.99 \$1,365.89 \$0.00 \$3,022.30 \$538,917.18
209 \$538,917.18 \$1,365.89 \$0.00 \$3,047.12 \$543,330.19
210 \$543,330.19 \$1,365.89 \$0.00 \$3,072.07 \$547,768.15
211 \$547,768.15 \$1,365.89 \$0.00 \$3,097.16 \$552,231.20
212 \$552,231.20 \$1,365.89 \$0.00 \$3,122.40 \$556,719.49
213 \$556,719.49 \$1,365.89 \$0.00 \$3,147.77 \$561,233.15
214 \$561,233.15 \$1,365.89 \$0.00 \$3,173.29 \$565,772.33
215 \$565,772.33 \$1,365.89 \$0.00 \$3,198.96 \$570,337.18
216 \$570,337.18 \$1,365.89 \$0.00 \$3,224.77 \$574,927.84
217 \$574,927.84 \$1,365.89 \$160,136.44 \$3,250.73 \$419,408.02
218 \$419,408.02 \$1,365.89 \$0.00 \$2,371.39 \$423,145.30
219 \$423,145.30 \$1,365.89 \$0.00 \$2,392.53 \$426,903.72
220 \$426,903.72 \$1,365.89 \$0.00 \$2,413.78 \$430,683.39
221 \$430,683.39 \$1,365.89 \$0.00 \$2,435.15 \$434,484.43
222 \$434,484.43 \$1,365.89 \$0.00 \$2,456.64 \$438,306.96
223 \$438,306.96 \$1,365.89 \$0.00 \$2,478.25 \$442,151.10
224 \$442,151.10 \$1,365.89 \$0.00 \$2,499.99 \$446,016.98
225 \$446,016.98 \$1,365.89 \$0.00 \$2,521.84 \$449,904.71
226 \$449,904.71 \$1,365.89 \$0.00 \$2,543.83 \$453,814.43
227 \$453,814.43 \$1,365.89 \$0.00 \$2,565.93 \$457,746.25
228 \$457,746.25 \$1,365.89 \$0.00 \$2,588.16 \$461,700.30
229 \$461,700.30 \$1,365.89 \$168,143.27 \$2,610.52 \$297,533.44
230 \$297,533.44 \$1,365.89 \$0.00 \$1,682.30 \$300,581.63
231 \$300,581.63 \$1,365.89 \$0.00 \$1,699.53 \$303,647.05
232 \$303,647.05 \$1,365.89 \$0.00 \$1,716.86 \$306,729.80
233 \$306,729.80 \$1,365.89 \$0.00 \$1,734.29 \$309,829.98
234 \$309,829.98 \$1,365.89 \$0.00 \$1,751.82 \$312,947.69
235 \$312,947.69 \$1,365.89 \$0.00 \$1,769.45 \$316,083.03
236 \$316,083.03 \$1,365.89 \$0.00 \$1,787.18 \$319,236.10
237 \$319,236.10 \$1,365.89 \$0.00 \$1,805.01 \$322,407.00
238 \$322,407.00 \$1,365.89 \$0.00 \$1,822.94 \$325,595.83
239 \$325,595.83 \$1,365.89 \$0.00 \$1,840.97 \$328,802.69
240 \$328,802.69 \$1,365.89 \$0.00 \$1,859.10 \$332,027.68
241 \$332,027.68 \$1,365.89 \$176,550.43 \$1,877.33 \$158,720.47
242 \$158,720.47 \$1,365.89 \$0.00 \$897.43 \$160,983.79
243 \$160,983.79 \$1,365.89 \$0.00 \$910.23 \$163,259.91
244 \$163,259.91 \$1,365.89 \$0.00 \$923.10 \$165,548.90
245 \$165,548.90 \$1,365.89 \$0.00 \$936.04 \$167,850.83
246 \$167,850.83 \$1,365.89 \$0.00 \$949.05 \$170,165.77
247 \$170,165.77 \$1,365.89 \$0.00 \$962.14 \$172,493.80
248 \$172,493.80 \$1,365.89 \$0.00 \$975.31 \$174,835.00
249 \$174,835.00 \$1,365.89 \$0.00 \$988.54 \$177,189.43
250 \$177,189.43 \$1,365.89 \$0.00 \$1,001.85 \$179,557.17
251 \$179,557.17 \$1,365.89 \$0.00 \$1,015.24 \$181,938.30
252 \$181,938.30 \$1,365.89 \$0.00 \$1,028.71 \$184,332.90
253 \$184,332.90 \$0.00 \$185,377.95 \$1,042.25 (\$2.80)