## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2038 \$176,120 Monthly savings required \$1,394

How much will it cost to send your child to St John's College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$704,481.10 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,394.14 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 \$67,916.00 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 St John's College in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,394.14 \$0.00 \$0.00 \$1,394.14
2 \$1,394.14 \$1,394.14 \$0.00 \$7.88 \$2,796.16
3 \$2,796.16 \$1,394.14 \$0.00 \$15.81 \$4,206.11
4 \$4,206.11 \$1,394.14 \$0.00 \$23.78 \$5,624.03
5 \$5,624.03 \$1,394.14 \$0.00 \$31.80 \$7,049.97
6 \$7,049.97 \$1,394.14 \$0.00 \$39.86 \$8,483.97
7 \$8,483.97 \$1,394.14 \$0.00 \$47.97 \$9,926.08
8 \$9,926.08 \$1,394.14 \$0.00 \$56.12 \$11,376.34
9 \$11,376.34 \$1,394.14 \$0.00 \$64.32 \$12,834.80
10 \$12,834.80 \$1,394.14 \$0.00 \$72.57 \$14,301.51
11 \$14,301.51 \$1,394.14 \$0.00 \$80.86 \$15,776.51
12 \$15,776.51 \$1,394.14 \$0.00 \$89.20 \$17,259.85
13 \$17,259.85 \$1,394.14 \$0.00 \$97.59 \$18,751.58
14 \$18,751.58 \$1,394.14 \$0.00 \$106.02 \$20,251.74
15 \$20,251.74 \$1,394.14 \$0.00 \$114.51 \$21,760.39
16 \$21,760.39 \$1,394.14 \$0.00 \$123.04 \$23,277.57
17 \$23,277.57 \$1,394.14 \$0.00 \$131.61 \$24,803.32
18 \$24,803.32 \$1,394.14 \$0.00 \$140.24 \$26,337.70
19 \$26,337.70 \$1,394.14 \$0.00 \$148.92 \$27,880.76
20 \$27,880.76 \$1,394.14 \$0.00 \$157.64 \$29,432.54
21 \$29,432.54 \$1,394.14 \$0.00 \$166.42 \$30,993.10
22 \$30,993.10 \$1,394.14 \$0.00 \$175.24 \$32,562.48
23 \$32,562.48 \$1,394.14 \$0.00 \$184.11 \$34,140.73
24 \$34,140.73 \$1,394.14 \$0.00 \$193.04 \$35,727.91
25 \$35,727.91 \$1,394.14 \$0.00 \$202.01 \$37,324.06
26 \$37,324.06 \$1,394.14 \$0.00 \$211.04 \$38,929.24
27 \$38,929.24 \$1,394.14 \$0.00 \$220.11 \$40,543.49
28 \$40,543.49 \$1,394.14 \$0.00 \$229.24 \$42,166.87
29 \$42,166.87 \$1,394.14 \$0.00 \$238.42 \$43,799.43
30 \$43,799.43 \$1,394.14 \$0.00 \$247.65 \$45,441.22
31 \$45,441.22 \$1,394.14 \$0.00 \$256.93 \$47,092.29
32 \$47,092.29 \$1,394.14 \$0.00 \$266.27 \$48,752.70
33 \$48,752.70 \$1,394.14 \$0.00 \$275.65 \$50,422.49
34 \$50,422.49 \$1,394.14 \$0.00 \$285.10 \$52,101.73
35 \$52,101.73 \$1,394.14 \$0.00 \$294.59 \$53,790.46
36 \$53,790.46 \$1,394.14 \$0.00 \$304.14 \$55,488.74
37 \$55,488.74 \$1,394.14 \$0.00 \$313.74 \$57,196.62
38 \$57,196.62 \$1,394.14 \$0.00 \$323.40 \$58,914.16
39 \$58,914.16 \$1,394.14 \$0.00 \$333.11 \$60,641.41
40 \$60,641.41 \$1,394.14 \$0.00 \$342.88 \$62,378.43
41 \$62,378.43 \$1,394.14 \$0.00 \$352.70 \$64,125.27
42 \$64,125.27 \$1,394.14 \$0.00 \$362.57 \$65,881.98
43 \$65,881.98 \$1,394.14 \$0.00 \$372.51 \$67,648.63
44 \$67,648.63 \$1,394.14 \$0.00 \$382.50 \$69,425.27
45 \$69,425.27 \$1,394.14 \$0.00 \$392.54 \$71,211.95
46 \$71,211.95 \$1,394.14 \$0.00 \$402.64 \$73,008.73
47 \$73,008.73 \$1,394.14 \$0.00 \$412.80 \$74,815.67
48 \$74,815.67 \$1,394.14 \$0.00 \$423.02 \$76,632.83
49 \$76,632.83 \$1,394.14 \$0.00 \$433.29 \$78,460.26
50 \$78,460.26 \$1,394.14 \$0.00 \$443.63 \$80,298.03
51 \$80,298.03 \$1,394.14 \$0.00 \$454.02 \$82,146.19
52 \$82,146.19 \$1,394.14 \$0.00 \$464.47 \$84,004.80
53 \$84,004.80 \$1,394.14 \$0.00 \$474.98 \$85,873.92
54 \$85,873.92 \$1,394.14 \$0.00 \$485.54 \$87,753.60
55 \$87,753.60 \$1,394.14 \$0.00 \$496.17 \$89,643.91
56 \$89,643.91 \$1,394.14 \$0.00 \$506.86 \$91,544.91
57 \$91,544.91 \$1,394.14 \$0.00 \$517.61 \$93,456.66
58 \$93,456.66 \$1,394.14 \$0.00 \$528.42 \$95,379.22
59 \$95,379.22 \$1,394.14 \$0.00 \$539.29 \$97,312.65
60 \$97,312.65 \$1,394.14 \$0.00 \$550.22 \$99,257.01
61 \$99,257.01 \$1,394.14 \$0.00 \$561.21 \$101,212.36
62 \$101,212.36 \$1,394.14 \$0.00 \$572.27 \$103,178.77
63 \$103,178.77 \$1,394.14 \$0.00 \$583.39 \$105,156.30
64 \$105,156.30 \$1,394.14 \$0.00 \$594.57 \$107,145.01
65 \$107,145.01 \$1,394.14 \$0.00 \$605.81 \$109,144.96
66 \$109,144.96 \$1,394.14 \$0.00 \$617.12 \$111,156.22
67 \$111,156.22 \$1,394.14 \$0.00 \$628.49 \$113,178.85
68 \$113,178.85 \$1,394.14 \$0.00 \$639.93 \$115,212.92
69 \$115,212.92 \$1,394.14 \$0.00 \$651.43 \$117,258.49
70 \$117,258.49 \$1,394.14 \$0.00 \$663.00 \$119,315.63
71 \$119,315.63 \$1,394.14 \$0.00 \$674.63 \$121,384.40
72 \$121,384.40 \$1,394.14 \$0.00 \$686.33 \$123,464.87
73 \$123,464.87 \$1,394.14 \$0.00 \$698.09 \$125,557.10
74 \$125,557.10 \$1,394.14 \$0.00 \$709.92 \$127,661.16
75 \$127,661.16 \$1,394.14 \$0.00 \$721.81 \$129,777.11
76 \$129,777.11 \$1,394.14 \$0.00 \$733.78 \$131,905.03
77 \$131,905.03 \$1,394.14 \$0.00 \$745.81 \$134,044.98
78 \$134,044.98 \$1,394.14 \$0.00 \$757.91 \$136,197.03
79 \$136,197.03 \$1,394.14 \$0.00 \$770.08 \$138,361.25
80 \$138,361.25 \$1,394.14 \$0.00 \$782.31 \$140,537.70
81 \$140,537.70 \$1,394.14 \$0.00 \$794.62 \$142,726.46
82 \$142,726.46 \$1,394.14 \$0.00 \$807.00 \$144,927.60
83 \$144,927.60 \$1,394.14 \$0.00 \$819.44 \$147,141.18
84 \$147,141.18 \$1,394.14 \$0.00 \$831.96 \$149,367.28
85 \$149,367.28 \$1,394.14 \$0.00 \$844.54 \$151,605.96
86 \$151,605.96 \$1,394.14 \$0.00 \$857.20 \$153,857.30
87 \$153,857.30 \$1,394.14 \$0.00 \$869.93 \$156,121.37
88 \$156,121.37 \$1,394.14 \$0.00 \$882.73 \$158,398.24
89 \$158,398.24 \$1,394.14 \$0.00 \$895.61 \$160,687.99
90 \$160,687.99 \$1,394.14 \$0.00 \$908.55 \$162,990.68
91 \$162,990.68 \$1,394.14 \$0.00 \$921.57 \$165,306.39
92 \$165,306.39 \$1,394.14 \$0.00 \$934.67 \$167,635.20
93 \$167,635.20 \$1,394.14 \$0.00 \$947.83 \$169,977.17
94 \$169,977.17 \$1,394.14 \$0.00 \$961.08 \$172,332.39
95 \$172,332.39 \$1,394.14 \$0.00 \$974.39 \$174,700.92
96 \$174,700.92 \$1,394.14 \$0.00 \$987.78 \$177,082.84
97 \$177,082.84 \$1,394.14 \$0.00 \$1,001.25 \$179,478.23
98 \$179,478.23 \$1,394.14 \$0.00 \$1,014.80 \$181,887.17
99 \$181,887.17 \$1,394.14 \$0.00 \$1,028.42 \$184,309.73
100 \$184,309.73 \$1,394.14 \$0.00 \$1,042.11 \$186,745.98
101 \$186,745.98 \$1,394.14 \$0.00 \$1,055.89 \$189,196.01
102 \$189,196.01 \$1,394.14 \$0.00 \$1,069.74 \$191,659.89
103 \$191,659.89 \$1,394.14 \$0.00 \$1,083.67 \$194,137.70
104 \$194,137.70 \$1,394.14 \$0.00 \$1,097.68 \$196,629.52
105 \$196,629.52 \$1,394.14 \$0.00 \$1,111.77 \$199,135.43
106 \$199,135.43 \$1,394.14 \$0.00 \$1,125.94 \$201,655.51
107 \$201,655.51 \$1,394.14 \$0.00 \$1,140.19 \$204,189.84
108 \$204,189.84 \$1,394.14 \$0.00 \$1,154.52 \$206,738.50
109 \$206,738.50 \$1,394.14 \$0.00 \$1,168.93 \$209,301.57
110 \$209,301.57 \$1,394.14 \$0.00 \$1,183.42 \$211,879.13
111 \$211,879.13 \$1,394.14 \$0.00 \$1,198.00 \$214,471.27
112 \$214,471.27 \$1,394.14 \$0.00 \$1,212.65 \$217,078.06
113 \$217,078.06 \$1,394.14 \$0.00 \$1,227.39 \$219,699.59
114 \$219,699.59 \$1,394.14 \$0.00 \$1,242.21 \$222,335.94
115 \$222,335.94 \$1,394.14 \$0.00 \$1,257.12 \$224,987.20
116 \$224,987.20 \$1,394.14 \$0.00 \$1,272.11 \$227,653.45
117 \$227,653.45 \$1,394.14 \$0.00 \$1,287.19 \$230,334.78
118 \$230,334.78 \$1,394.14 \$0.00 \$1,302.35 \$233,031.27
119 \$233,031.27 \$1,394.14 \$0.00 \$1,317.59 \$235,743.00
120 \$235,743.00 \$1,394.14 \$0.00 \$1,332.93 \$238,470.07
121 \$238,470.07 \$1,394.14 \$0.00 \$1,348.34 \$241,212.55
122 \$241,212.55 \$1,394.14 \$0.00 \$1,363.85 \$243,970.54
123 \$243,970.54 \$1,394.14 \$0.00 \$1,379.44 \$246,744.12
124 \$246,744.12 \$1,394.14 \$0.00 \$1,395.13 \$249,533.39
125 \$249,533.39 \$1,394.14 \$0.00 \$1,410.90 \$252,338.43
126 \$252,338.43 \$1,394.14 \$0.00 \$1,426.76 \$255,159.33
127 \$255,159.33 \$1,394.14 \$0.00 \$1,442.71 \$257,996.18
128 \$257,996.18 \$1,394.14 \$0.00 \$1,458.75 \$260,849.07
129 \$260,849.07 \$1,394.14 \$0.00 \$1,474.88 \$263,718.09
130 \$263,718.09 \$1,394.14 \$0.00 \$1,491.10 \$266,603.33
131 \$266,603.33 \$1,394.14 \$0.00 \$1,507.41 \$269,504.88
132 \$269,504.88 \$1,394.14 \$0.00 \$1,523.82 \$272,422.84
133 \$272,422.84 \$1,394.14 \$0.00 \$1,540.32 \$275,357.30
134 \$275,357.30 \$1,394.14 \$0.00 \$1,556.91 \$278,308.35
135 \$278,308.35 \$1,394.14 \$0.00 \$1,573.60 \$281,276.09
136 \$281,276.09 \$1,394.14 \$0.00 \$1,590.38 \$284,260.61
137 \$284,260.61 \$1,394.14 \$0.00 \$1,607.25 \$287,262.00
138 \$287,262.00 \$1,394.14 \$0.00 \$1,624.22 \$290,280.36
139 \$290,280.36 \$1,394.14 \$0.00 \$1,641.29 \$293,315.79
140 \$293,315.79 \$1,394.14 \$0.00 \$1,658.45 \$296,368.38
141 \$296,368.38 \$1,394.14 \$0.00 \$1,675.71 \$299,438.23
142 \$299,438.23 \$1,394.14 \$0.00 \$1,693.07 \$302,525.44
143 \$302,525.44 \$1,394.14 \$0.00 \$1,710.52 \$305,630.10
144 \$305,630.10 \$1,394.14 \$0.00 \$1,728.08 \$308,752.32
145 \$308,752.32 \$1,394.14 \$0.00 \$1,745.73 \$311,892.19
146 \$311,892.19 \$1,394.14 \$0.00 \$1,763.48 \$315,049.81
147 \$315,049.81 \$1,394.14 \$0.00 \$1,781.34 \$318,225.29
148 \$318,225.29 \$1,394.14 \$0.00 \$1,799.29 \$321,418.72
149 \$321,418.72 \$1,394.14 \$0.00 \$1,817.35 \$324,630.21
150 \$324,630.21 \$1,394.14 \$0.00 \$1,835.51 \$327,859.86
151 \$327,859.86 \$1,394.14 \$0.00 \$1,853.77 \$331,107.77
152 \$331,107.77 \$1,394.14 \$0.00 \$1,872.13 \$334,374.04
153 \$334,374.04 \$1,394.14 \$0.00 \$1,890.60 \$337,658.78
154 \$337,658.78 \$1,394.14 \$0.00 \$1,909.17 \$340,962.09
155 \$340,962.09 \$1,394.14 \$0.00 \$1,927.85 \$344,284.08
156 \$344,284.08 \$1,394.14 \$0.00 \$1,946.63 \$347,624.85
157 \$347,624.85 \$1,394.14 \$0.00 \$1,965.52 \$350,984.51
158 \$350,984.51 \$1,394.14 \$0.00 \$1,984.52 \$354,363.17
159 \$354,363.17 \$1,394.14 \$0.00 \$2,003.62 \$357,760.93
160 \$357,760.93 \$1,394.14 \$0.00 \$2,022.83 \$361,177.90
161 \$361,177.90 \$1,394.14 \$0.00 \$2,042.15 \$364,614.19
162 \$364,614.19 \$1,394.14 \$0.00 \$2,061.58 \$368,069.91
163 \$368,069.91 \$1,394.14 \$0.00 \$2,081.12 \$371,545.17
164 \$371,545.17 \$1,394.14 \$0.00 \$2,100.77 \$375,040.08
165 \$375,040.08 \$1,394.14 \$0.00 \$2,120.53 \$378,554.75
166 \$378,554.75 \$1,394.14 \$0.00 \$2,140.40 \$382,089.29
167 \$382,089.29 \$1,394.14 \$0.00 \$2,160.39 \$385,643.82
168 \$385,643.82 \$1,394.14 \$0.00 \$2,180.49 \$389,218.45
169 \$389,218.45 \$1,394.14 \$0.00 \$2,200.70 \$392,813.29
170 \$392,813.29 \$1,394.14 \$0.00 \$2,221.02 \$396,428.45
171 \$396,428.45 \$1,394.14 \$0.00 \$2,241.46 \$400,064.05
172 \$400,064.05 \$1,394.14 \$0.00 \$2,262.02 \$403,720.21
173 \$403,720.21 \$1,394.14 \$0.00 \$2,282.69 \$407,397.04
174 \$407,397.04 \$1,394.14 \$0.00 \$2,303.48 \$411,094.66
175 \$411,094.66 \$1,394.14 \$0.00 \$2,324.39 \$414,813.19
176 \$414,813.19 \$1,394.14 \$0.00 \$2,345.41 \$418,552.74
177 \$418,552.74 \$1,394.14 \$0.00 \$2,366.56 \$422,313.44
178 \$422,313.44 \$1,394.14 \$0.00 \$2,387.82 \$426,095.40
179 \$426,095.40 \$1,394.14 \$0.00 \$2,409.21 \$429,898.75
180 \$429,898.75 \$1,394.14 \$0.00 \$2,430.71 \$433,723.60
181 \$433,723.60 \$1,394.14 \$0.00 \$2,452.34 \$437,570.08
182 \$437,570.08 \$1,394.14 \$0.00 \$2,474.08 \$441,438.30
183 \$441,438.30 \$1,394.14 \$0.00 \$2,495.96 \$445,328.40
184 \$445,328.40 \$1,394.14 \$0.00 \$2,517.95 \$449,240.49
185 \$449,240.49 \$1,394.14 \$0.00 \$2,540.07 \$453,174.70
186 \$453,174.70 \$1,394.14 \$0.00 \$2,562.32 \$457,131.16
187 \$457,131.16 \$1,394.14 \$0.00 \$2,584.69 \$461,109.99
188 \$461,109.99 \$1,394.14 \$0.00 \$2,607.18 \$465,111.31
189 \$465,111.31 \$1,394.14 \$0.00 \$2,629.81 \$469,135.26
190 \$469,135.26 \$1,394.14 \$0.00 \$2,652.56 \$473,181.96
191 \$473,181.96 \$1,394.14 \$0.00 \$2,675.44 \$477,251.54
192 \$477,251.54 \$1,394.14 \$0.00 \$2,698.45 \$481,344.13
193 \$481,344.13 \$1,394.14 \$0.00 \$2,721.59 \$485,459.86
194 \$485,459.86 \$1,394.14 \$0.00 \$2,744.86 \$489,598.86
195 \$489,598.86 \$1,394.14 \$0.00 \$2,768.26 \$493,761.26
196 \$493,761.26 \$1,394.14 \$0.00 \$2,791.80 \$497,947.20
197 \$497,947.20 \$1,394.14 \$0.00 \$2,815.47 \$502,156.81
198 \$502,156.81 \$1,394.14 \$0.00 \$2,839.27 \$506,390.22
199 \$506,390.22 \$1,394.14 \$0.00 \$2,863.20 \$510,647.56
200 \$510,647.56 \$1,394.14 \$0.00 \$2,887.28 \$514,928.98
201 \$514,928.98 \$1,394.14 \$0.00 \$2,911.48 \$519,234.60
202 \$519,234.60 \$1,394.14 \$0.00 \$2,935.83 \$523,564.57
203 \$523,564.57 \$1,394.14 \$0.00 \$2,960.31 \$527,919.02
204 \$527,919.02 \$1,394.14 \$0.00 \$2,984.93 \$532,298.09
205 \$532,298.09 \$1,394.14 \$0.00 \$3,009.69 \$536,701.92
206 \$536,701.92 \$1,394.14 \$0.00 \$3,034.59 \$541,130.65
207 \$541,130.65 \$1,394.14 \$0.00 \$3,059.63 \$545,584.42
208 \$545,584.42 \$1,394.14 \$0.00 \$3,084.81 \$550,063.37
209 \$550,063.37 \$1,394.14 \$0.00 \$3,110.14 \$554,567.65
210 \$554,567.65 \$1,394.14 \$0.00 \$3,135.61 \$559,097.40
211 \$559,097.40 \$1,394.14 \$0.00 \$3,161.22 \$563,652.76
212 \$563,652.76 \$1,394.14 \$0.00 \$3,186.97 \$568,233.87
213 \$568,233.87 \$1,394.14 \$0.00 \$3,212.88 \$572,840.89
214 \$572,840.89 \$1,394.14 \$0.00 \$3,238.93 \$577,473.96
215 \$577,473.96 \$1,394.14 \$0.00 \$3,265.12 \$582,133.22
216 \$582,133.22 \$1,394.14 \$0.00 \$3,291.47 \$586,818.83
217 \$586,818.83 \$1,394.14 \$163,447.95 \$3,317.96 \$428,082.98
218 \$428,082.98 \$1,394.14 \$0.00 \$2,420.44 \$431,897.56
219 \$431,897.56 \$1,394.14 \$0.00 \$2,442.01 \$435,733.71
220 \$435,733.71 \$1,394.14 \$0.00 \$2,463.70 \$439,591.55
221 \$439,591.55 \$1,394.14 \$0.00 \$2,485.51 \$443,471.20
222 \$443,471.20 \$1,394.14 \$0.00 \$2,507.45 \$447,372.79
223 \$447,372.79 \$1,394.14 \$0.00 \$2,529.51 \$451,296.44
224 \$451,296.44 \$1,394.14 \$0.00 \$2,551.70 \$455,242.28
225 \$455,242.28 \$1,394.14 \$0.00 \$2,574.01 \$459,210.43
226 \$459,210.43 \$1,394.14 \$0.00 \$2,596.44 \$463,201.01
227 \$463,201.01 \$1,394.14 \$0.00 \$2,619.01 \$467,214.16
228 \$467,214.16 \$1,394.14 \$0.00 \$2,641.70 \$471,250.00
229 \$471,250.00 \$1,394.14 \$171,620.35 \$2,664.52 \$303,688.31
230 \$303,688.31 \$1,394.14 \$0.00 \$1,717.10 \$306,799.55
231 \$306,799.55 \$1,394.14 \$0.00 \$1,734.69 \$309,928.38
232 \$309,928.38 \$1,394.14 \$0.00 \$1,752.38 \$313,074.90
233 \$313,074.90 \$1,394.14 \$0.00 \$1,770.17 \$316,239.21
234 \$316,239.21 \$1,394.14 \$0.00 \$1,788.06 \$319,421.41
235 \$319,421.41 \$1,394.14 \$0.00 \$1,806.06 \$322,621.61
236 \$322,621.61 \$1,394.14 \$0.00 \$1,824.15 \$325,839.90
237 \$325,839.90 \$1,394.14 \$0.00 \$1,842.35 \$329,076.39
238 \$329,076.39 \$1,394.14 \$0.00 \$1,860.65 \$332,331.18
239 \$332,331.18 \$1,394.14 \$0.00 \$1,879.05 \$335,604.37
240 \$335,604.37 \$1,394.14 \$0.00 \$1,897.56 \$338,896.07
241 \$338,896.07 \$1,394.14 \$180,201.37 \$1,916.17 \$162,005.01
242 \$162,005.01 \$1,394.14 \$0.00 \$916.00 \$164,315.15
243 \$164,315.15 \$1,394.14 \$0.00 \$929.06 \$166,638.35
244 \$166,638.35 \$1,394.14 \$0.00 \$942.20 \$168,974.69
245 \$168,974.69 \$1,394.14 \$0.00 \$955.41 \$171,324.24
246 \$171,324.24 \$1,394.14 \$0.00 \$968.69 \$173,687.07
247 \$173,687.07 \$1,394.14 \$0.00 \$982.05 \$176,063.26
248 \$176,063.26 \$1,394.14 \$0.00 \$995.49 \$178,452.89
249 \$178,452.89 \$1,394.14 \$0.00 \$1,009.00 \$180,856.03
250 \$180,856.03 \$1,394.14 \$0.00 \$1,022.59 \$183,272.76
251 \$183,272.76 \$1,394.14 \$0.00 \$1,036.25 \$185,703.15
252 \$185,703.15 \$1,394.14 \$0.00 \$1,049.99 \$188,147.28
253 \$188,147.28 \$0.00 \$189,211.44 \$1,063.81 (\$0.35)