# Savings Plan and Future Cost Estimation for Duke University

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

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2040 \$199,856 Monthly savings required \$1,582

How much will it cost to send your child to Duke University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$799,423.61 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,582.02 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 \$77,069.00 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 Duke University in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,582.02 \$0.00 \$0.00 \$1,582.02
2 \$1,582.02 \$1,582.02 \$0.00 \$8.94 \$3,172.98
3 \$3,172.98 \$1,582.02 \$0.00 \$17.94 \$4,772.94
4 \$4,772.94 \$1,582.02 \$0.00 \$26.99 \$6,381.95
5 \$6,381.95 \$1,582.02 \$0.00 \$36.08 \$8,000.05
6 \$8,000.05 \$1,582.02 \$0.00 \$45.23 \$9,627.30
7 \$9,627.30 \$1,582.02 \$0.00 \$54.43 \$11,263.75
8 \$11,263.75 \$1,582.02 \$0.00 \$63.69 \$12,909.46
9 \$12,909.46 \$1,582.02 \$0.00 \$72.99 \$14,564.47
10 \$14,564.47 \$1,582.02 \$0.00 \$82.35 \$16,228.84
11 \$16,228.84 \$1,582.02 \$0.00 \$91.76 \$17,902.62
12 \$17,902.62 \$1,582.02 \$0.00 \$101.22 \$19,585.86
13 \$19,585.86 \$1,582.02 \$0.00 \$110.74 \$21,278.62
14 \$21,278.62 \$1,582.02 \$0.00 \$120.31 \$22,980.95
15 \$22,980.95 \$1,582.02 \$0.00 \$129.94 \$24,692.91
16 \$24,692.91 \$1,582.02 \$0.00 \$139.62 \$26,414.55
17 \$26,414.55 \$1,582.02 \$0.00 \$149.35 \$28,145.92
18 \$28,145.92 \$1,582.02 \$0.00 \$159.14 \$29,887.08
19 \$29,887.08 \$1,582.02 \$0.00 \$168.99 \$31,638.09
20 \$31,638.09 \$1,582.02 \$0.00 \$178.89 \$33,399.00
21 \$33,399.00 \$1,582.02 \$0.00 \$188.84 \$35,169.86
22 \$35,169.86 \$1,582.02 \$0.00 \$198.86 \$36,950.74
23 \$36,950.74 \$1,582.02 \$0.00 \$208.92 \$38,741.68
24 \$38,741.68 \$1,582.02 \$0.00 \$219.05 \$40,542.75
25 \$40,542.75 \$1,582.02 \$0.00 \$229.23 \$42,354.00
26 \$42,354.00 \$1,582.02 \$0.00 \$239.48 \$44,175.50
27 \$44,175.50 \$1,582.02 \$0.00 \$249.77 \$46,007.29
28 \$46,007.29 \$1,582.02 \$0.00 \$260.13 \$47,849.44
29 \$47,849.44 \$1,582.02 \$0.00 \$270.55 \$49,702.01
30 \$49,702.01 \$1,582.02 \$0.00 \$281.02 \$51,565.05
31 \$51,565.05 \$1,582.02 \$0.00 \$291.56 \$53,438.63
32 \$53,438.63 \$1,582.02 \$0.00 \$302.15 \$55,322.80
33 \$55,322.80 \$1,582.02 \$0.00 \$312.80 \$57,217.62
34 \$57,217.62 \$1,582.02 \$0.00 \$323.52 \$59,123.16
35 \$59,123.16 \$1,582.02 \$0.00 \$334.29 \$61,039.47
36 \$61,039.47 \$1,582.02 \$0.00 \$345.13 \$62,966.62
37 \$62,966.62 \$1,582.02 \$0.00 \$356.02 \$64,904.66
38 \$64,904.66 \$1,582.02 \$0.00 \$366.98 \$66,853.66
39 \$66,853.66 \$1,582.02 \$0.00 \$378.00 \$68,813.68
40 \$68,813.68 \$1,582.02 \$0.00 \$389.08 \$70,784.78
41 \$70,784.78 \$1,582.02 \$0.00 \$400.23 \$72,767.03
42 \$72,767.03 \$1,582.02 \$0.00 \$411.44 \$74,760.49
43 \$74,760.49 \$1,582.02 \$0.00 \$422.71 \$76,765.22
44 \$76,765.22 \$1,582.02 \$0.00 \$434.04 \$78,781.28
45 \$78,781.28 \$1,582.02 \$0.00 \$445.44 \$80,808.74
46 \$80,808.74 \$1,582.02 \$0.00 \$456.90 \$82,847.66
47 \$82,847.66 \$1,582.02 \$0.00 \$468.43 \$84,898.11
48 \$84,898.11 \$1,582.02 \$0.00 \$480.03 \$86,960.16
49 \$86,960.16 \$1,582.02 \$0.00 \$491.69 \$89,033.87
50 \$89,033.87 \$1,582.02 \$0.00 \$503.41 \$91,119.30
51 \$91,119.30 \$1,582.02 \$0.00 \$515.20 \$93,216.52
52 \$93,216.52 \$1,582.02 \$0.00 \$527.06 \$95,325.60
53 \$95,325.60 \$1,582.02 \$0.00 \$538.98 \$97,446.60
54 \$97,446.60 \$1,582.02 \$0.00 \$550.98 \$99,579.60
55 \$99,579.60 \$1,582.02 \$0.00 \$563.04 \$101,724.66
56 \$101,724.66 \$1,582.02 \$0.00 \$575.17 \$103,881.85
57 \$103,881.85 \$1,582.02 \$0.00 \$587.36 \$106,051.23
58 \$106,051.23 \$1,582.02 \$0.00 \$599.63 \$108,232.88
59 \$108,232.88 \$1,582.02 \$0.00 \$611.96 \$110,426.86
60 \$110,426.86 \$1,582.02 \$0.00 \$624.37 \$112,633.25
61 \$112,633.25 \$1,582.02 \$0.00 \$636.84 \$114,852.11
62 \$114,852.11 \$1,582.02 \$0.00 \$649.39 \$117,083.52
63 \$117,083.52 \$1,582.02 \$0.00 \$662.01 \$119,327.55
64 \$119,327.55 \$1,582.02 \$0.00 \$674.70 \$121,584.27
65 \$121,584.27 \$1,582.02 \$0.00 \$687.46 \$123,853.75
66 \$123,853.75 \$1,582.02 \$0.00 \$700.29 \$126,136.06
67 \$126,136.06 \$1,582.02 \$0.00 \$713.19 \$128,431.27
68 \$128,431.27 \$1,582.02 \$0.00 \$726.17 \$130,739.46
69 \$130,739.46 \$1,582.02 \$0.00 \$739.22 \$133,060.70
70 \$133,060.70 \$1,582.02 \$0.00 \$752.34 \$135,395.06
71 \$135,395.06 \$1,582.02 \$0.00 \$765.54 \$137,742.62
72 \$137,742.62 \$1,582.02 \$0.00 \$778.82 \$140,103.46
73 \$140,103.46 \$1,582.02 \$0.00 \$792.17 \$142,477.65
74 \$142,477.65 \$1,582.02 \$0.00 \$805.59 \$144,865.26
75 \$144,865.26 \$1,582.02 \$0.00 \$819.09 \$147,266.37
76 \$147,266.37 \$1,582.02 \$0.00 \$832.67 \$149,681.06
77 \$149,681.06 \$1,582.02 \$0.00 \$846.32 \$152,109.40
78 \$152,109.40 \$1,582.02 \$0.00 \$860.05 \$154,551.47
79 \$154,551.47 \$1,582.02 \$0.00 \$873.86 \$157,007.35
80 \$157,007.35 \$1,582.02 \$0.00 \$887.74 \$159,477.11
81 \$159,477.11 \$1,582.02 \$0.00 \$901.71 \$161,960.84
82 \$161,960.84 \$1,582.02 \$0.00 \$915.75 \$164,458.61
83 \$164,458.61 \$1,582.02 \$0.00 \$929.87 \$166,970.50
84 \$166,970.50 \$1,582.02 \$0.00 \$944.08 \$169,496.60
85 \$169,496.60 \$1,582.02 \$0.00 \$958.36 \$172,036.98
86 \$172,036.98 \$1,582.02 \$0.00 \$972.72 \$174,591.72
87 \$174,591.72 \$1,582.02 \$0.00 \$987.17 \$177,160.91
88 \$177,160.91 \$1,582.02 \$0.00 \$1,001.69 \$179,744.62
89 \$179,744.62 \$1,582.02 \$0.00 \$1,016.30 \$182,342.94
90 \$182,342.94 \$1,582.02 \$0.00 \$1,030.99 \$184,955.95
91 \$184,955.95 \$1,582.02 \$0.00 \$1,045.77 \$187,583.74
92 \$187,583.74 \$1,582.02 \$0.00 \$1,060.63 \$190,226.39
93 \$190,226.39 \$1,582.02 \$0.00 \$1,075.57 \$192,883.98
94 \$192,883.98 \$1,582.02 \$0.00 \$1,090.59 \$195,556.59
95 \$195,556.59 \$1,582.02 \$0.00 \$1,105.71 \$198,244.32
96 \$198,244.32 \$1,582.02 \$0.00 \$1,120.90 \$200,947.24
97 \$200,947.24 \$1,582.02 \$0.00 \$1,136.18 \$203,665.44
98 \$203,665.44 \$1,582.02 \$0.00 \$1,151.55 \$206,399.01
99 \$206,399.01 \$1,582.02 \$0.00 \$1,167.01 \$209,148.04
100 \$209,148.04 \$1,582.02 \$0.00 \$1,182.55 \$211,912.61
101 \$211,912.61 \$1,582.02 \$0.00 \$1,198.18 \$214,692.81
102 \$214,692.81 \$1,582.02 \$0.00 \$1,213.90 \$217,488.73
103 \$217,488.73 \$1,582.02 \$0.00 \$1,229.71 \$220,300.46
104 \$220,300.46 \$1,582.02 \$0.00 \$1,245.61 \$223,128.09
105 \$223,128.09 \$1,582.02 \$0.00 \$1,261.60 \$225,971.71
106 \$225,971.71 \$1,582.02 \$0.00 \$1,277.68 \$228,831.41
107 \$228,831.41 \$1,582.02 \$0.00 \$1,293.85 \$231,707.28
108 \$231,707.28 \$1,582.02 \$0.00 \$1,310.11 \$234,599.41
109 \$234,599.41 \$1,582.02 \$0.00 \$1,326.46 \$237,507.89
110 \$237,507.89 \$1,582.02 \$0.00 \$1,342.90 \$240,432.81
111 \$240,432.81 \$1,582.02 \$0.00 \$1,359.44 \$243,374.27
112 \$243,374.27 \$1,582.02 \$0.00 \$1,376.07 \$246,332.36
113 \$246,332.36 \$1,582.02 \$0.00 \$1,392.80 \$249,307.18
114 \$249,307.18 \$1,582.02 \$0.00 \$1,409.62 \$252,298.82
115 \$252,298.82 \$1,582.02 \$0.00 \$1,426.53 \$255,307.37
116 \$255,307.37 \$1,582.02 \$0.00 \$1,443.54 \$258,332.93
117 \$258,332.93 \$1,582.02 \$0.00 \$1,460.65 \$261,375.60
118 \$261,375.60 \$1,582.02 \$0.00 \$1,477.86 \$264,435.48
119 \$264,435.48 \$1,582.02 \$0.00 \$1,495.16 \$267,512.66
120 \$267,512.66 \$1,582.02 \$0.00 \$1,512.56 \$270,607.24
121 \$270,607.24 \$1,582.02 \$0.00 \$1,530.05 \$273,719.31
122 \$273,719.31 \$1,582.02 \$0.00 \$1,547.65 \$276,848.98
123 \$276,848.98 \$1,582.02 \$0.00 \$1,565.34 \$279,996.34
124 \$279,996.34 \$1,582.02 \$0.00 \$1,583.14 \$283,161.50
125 \$283,161.50 \$1,582.02 \$0.00 \$1,601.04 \$286,344.56
126 \$286,344.56 \$1,582.02 \$0.00 \$1,619.03 \$289,545.61
127 \$289,545.61 \$1,582.02 \$0.00 \$1,637.13 \$292,764.76
128 \$292,764.76 \$1,582.02 \$0.00 \$1,655.33 \$296,002.11
129 \$296,002.11 \$1,582.02 \$0.00 \$1,673.64 \$299,257.77
130 \$299,257.77 \$1,582.02 \$0.00 \$1,692.05 \$302,531.84
131 \$302,531.84 \$1,582.02 \$0.00 \$1,710.56 \$305,824.42
132 \$305,824.42 \$1,582.02 \$0.00 \$1,729.18 \$309,135.62
133 \$309,135.62 \$1,582.02 \$0.00 \$1,747.90 \$312,465.54
134 \$312,465.54 \$1,582.02 \$0.00 \$1,766.73 \$315,814.29
135 \$315,814.29 \$1,582.02 \$0.00 \$1,785.66 \$319,181.97
136 \$319,181.97 \$1,582.02 \$0.00 \$1,804.70 \$322,568.69
137 \$322,568.69 \$1,582.02 \$0.00 \$1,823.85 \$325,974.56
138 \$325,974.56 \$1,582.02 \$0.00 \$1,843.11 \$329,399.69
139 \$329,399.69 \$1,582.02 \$0.00 \$1,862.47 \$332,844.18
140 \$332,844.18 \$1,582.02 \$0.00 \$1,881.95 \$336,308.15
141 \$336,308.15 \$1,582.02 \$0.00 \$1,901.54 \$339,791.71
142 \$339,791.71 \$1,582.02 \$0.00 \$1,921.23 \$343,294.96
143 \$343,294.96 \$1,582.02 \$0.00 \$1,941.04 \$346,818.02
144 \$346,818.02 \$1,582.02 \$0.00 \$1,960.96 \$350,361.00
145 \$350,361.00 \$1,582.02 \$0.00 \$1,980.99 \$353,924.01
146 \$353,924.01 \$1,582.02 \$0.00 \$2,001.14 \$357,507.17
147 \$357,507.17 \$1,582.02 \$0.00 \$2,021.40 \$361,110.59
148 \$361,110.59 \$1,582.02 \$0.00 \$2,041.77 \$364,734.38
149 \$364,734.38 \$1,582.02 \$0.00 \$2,062.26 \$368,378.66
150 \$368,378.66 \$1,582.02 \$0.00 \$2,082.87 \$372,043.55
151 \$372,043.55 \$1,582.02 \$0.00 \$2,103.59 \$375,729.16
152 \$375,729.16 \$1,582.02 \$0.00 \$2,124.43 \$379,435.61
153 \$379,435.61 \$1,582.02 \$0.00 \$2,145.38 \$383,163.01
154 \$383,163.01 \$1,582.02 \$0.00 \$2,166.46 \$386,911.49
155 \$386,911.49 \$1,582.02 \$0.00 \$2,187.65 \$390,681.16
156 \$390,681.16 \$1,582.02 \$0.00 \$2,208.97 \$394,472.15
157 \$394,472.15 \$1,582.02 \$0.00 \$2,230.40 \$398,284.57
158 \$398,284.57 \$1,582.02 \$0.00 \$2,251.96 \$402,118.55
159 \$402,118.55 \$1,582.02 \$0.00 \$2,273.64 \$405,974.21
160 \$405,974.21 \$1,582.02 \$0.00 \$2,295.44 \$409,851.67
161 \$409,851.67 \$1,582.02 \$0.00 \$2,317.36 \$413,751.05
162 \$413,751.05 \$1,582.02 \$0.00 \$2,339.41 \$417,672.48
163 \$417,672.48 \$1,582.02 \$0.00 \$2,361.58 \$421,616.08
164 \$421,616.08 \$1,582.02 \$0.00 \$2,383.88 \$425,581.98
165 \$425,581.98 \$1,582.02 \$0.00 \$2,406.30 \$429,570.30
166 \$429,570.30 \$1,582.02 \$0.00 \$2,428.85 \$433,581.17
167 \$433,581.17 \$1,582.02 \$0.00 \$2,451.53 \$437,614.72
168 \$437,614.72 \$1,582.02 \$0.00 \$2,474.34 \$441,671.08
169 \$441,671.08 \$1,582.02 \$0.00 \$2,497.27 \$445,750.37
170 \$445,750.37 \$1,582.02 \$0.00 \$2,520.34 \$449,852.73
171 \$449,852.73 \$1,582.02 \$0.00 \$2,543.53 \$453,978.28
172 \$453,978.28 \$1,582.02 \$0.00 \$2,566.86 \$458,127.16
173 \$458,127.16 \$1,582.02 \$0.00 \$2,590.32 \$462,299.50
174 \$462,299.50 \$1,582.02 \$0.00 \$2,613.91 \$466,495.43
175 \$466,495.43 \$1,582.02 \$0.00 \$2,637.63 \$470,715.08
176 \$470,715.08 \$1,582.02 \$0.00 \$2,661.49 \$474,958.59
177 \$474,958.59 \$1,582.02 \$0.00 \$2,685.48 \$479,226.09
178 \$479,226.09 \$1,582.02 \$0.00 \$2,709.61 \$483,517.72
179 \$483,517.72 \$1,582.02 \$0.00 \$2,733.88 \$487,833.62
180 \$487,833.62 \$1,582.02 \$0.00 \$2,758.28 \$492,173.92
181 \$492,173.92 \$1,582.02 \$0.00 \$2,782.82 \$496,538.76
182 \$496,538.76 \$1,582.02 \$0.00 \$2,807.50 \$500,928.28
183 \$500,928.28 \$1,582.02 \$0.00 \$2,832.32 \$505,342.62
184 \$505,342.62 \$1,582.02 \$0.00 \$2,857.28 \$509,781.92
185 \$509,781.92 \$1,582.02 \$0.00 \$2,882.38 \$514,246.32
186 \$514,246.32 \$1,582.02 \$0.00 \$2,907.62 \$518,735.96
187 \$518,735.96 \$1,582.02 \$0.00 \$2,933.01 \$523,250.99
188 \$523,250.99 \$1,582.02 \$0.00 \$2,958.54 \$527,791.55
189 \$527,791.55 \$1,582.02 \$0.00 \$2,984.21 \$532,357.78
190 \$532,357.78 \$1,582.02 \$0.00 \$3,010.03 \$536,949.83
191 \$536,949.83 \$1,582.02 \$0.00 \$3,035.99 \$541,567.84
192 \$541,567.84 \$1,582.02 \$0.00 \$3,062.10 \$546,211.96
193 \$546,211.96 \$1,582.02 \$0.00 \$3,088.36 \$550,882.34
194 \$550,882.34 \$1,582.02 \$0.00 \$3,114.77 \$555,579.13
195 \$555,579.13 \$1,582.02 \$0.00 \$3,141.33 \$560,302.48
196 \$560,302.48 \$1,582.02 \$0.00 \$3,168.03 \$565,052.53
197 \$565,052.53 \$1,582.02 \$0.00 \$3,194.89 \$569,829.44
198 \$569,829.44 \$1,582.02 \$0.00 \$3,221.90 \$574,633.36
199 \$574,633.36 \$1,582.02 \$0.00 \$3,249.06 \$579,464.44
200 \$579,464.44 \$1,582.02 \$0.00 \$3,276.38 \$584,322.84
201 \$584,322.84 \$1,582.02 \$0.00 \$3,303.85 \$589,208.71
202 \$589,208.71 \$1,582.02 \$0.00 \$3,331.47 \$594,122.20
203 \$594,122.20 \$1,582.02 \$0.00 \$3,359.25 \$599,063.47
204 \$599,063.47 \$1,582.02 \$0.00 \$3,387.19 \$604,032.68
205 \$604,032.68 \$1,582.02 \$0.00 \$3,415.29 \$609,029.99
206 \$609,029.99 \$1,582.02 \$0.00 \$3,443.54 \$614,055.55
207 \$614,055.55 \$1,582.02 \$0.00 \$3,471.96 \$619,109.53
208 \$619,109.53 \$1,582.02 \$0.00 \$3,500.54 \$624,192.09
209 \$624,192.09 \$1,582.02 \$0.00 \$3,529.27 \$629,303.38
210 \$629,303.38 \$1,582.02 \$0.00 \$3,558.17 \$634,443.57
211 \$634,443.57 \$1,582.02 \$0.00 \$3,587.24 \$639,612.83
212 \$639,612.83 \$1,582.02 \$0.00 \$3,616.46 \$644,811.31
213 \$644,811.31 \$1,582.02 \$0.00 \$3,645.86 \$650,039.19
214 \$650,039.19 \$1,582.02 \$0.00 \$3,675.42 \$655,296.63
215 \$655,296.63 \$1,582.02 \$0.00 \$3,705.14 \$660,583.79
216 \$660,583.79 \$1,582.02 \$0.00 \$3,735.04 \$665,900.85
217 \$665,900.85 \$1,582.02 \$185,475.74 \$3,765.10 \$485,772.23
218 \$485,772.23 \$1,582.02 \$0.00 \$2,746.63 \$490,100.88
219 \$490,100.88 \$1,582.02 \$0.00 \$2,771.10 \$494,454.00
220 \$494,454.00 \$1,582.02 \$0.00 \$2,795.71 \$498,831.73
221 \$498,831.73 \$1,582.02 \$0.00 \$2,820.47 \$503,234.22
222 \$503,234.22 \$1,582.02 \$0.00 \$2,845.36 \$507,661.60
223 \$507,661.60 \$1,582.02 \$0.00 \$2,870.39 \$512,114.01
224 \$512,114.01 \$1,582.02 \$0.00 \$2,895.57 \$516,591.60
225 \$516,591.60 \$1,582.02 \$0.00 \$2,920.88 \$521,094.50
226 \$521,094.50 \$1,582.02 \$0.00 \$2,946.34 \$525,622.86
227 \$525,622.86 \$1,582.02 \$0.00 \$2,971.95 \$530,176.83
228 \$530,176.83 \$1,582.02 \$0.00 \$2,997.70 \$534,756.55
229 \$534,756.55 \$1,582.02 \$194,749.52 \$3,023.59 \$344,612.64
230 \$344,612.64 \$1,582.02 \$0.00 \$1,948.49 \$348,143.15
231 \$348,143.15 \$1,582.02 \$0.00 \$1,968.45 \$351,693.62
232 \$351,693.62 \$1,582.02 \$0.00 \$1,988.53 \$355,264.17
233 \$355,264.17 \$1,582.02 \$0.00 \$2,008.72 \$358,854.91
234 \$358,854.91 \$1,582.02 \$0.00 \$2,029.02 \$362,465.95
235 \$362,465.95 \$1,582.02 \$0.00 \$2,049.44 \$366,097.41
236 \$366,097.41 \$1,582.02 \$0.00 \$2,069.97 \$369,749.40
237 \$369,749.40 \$1,582.02 \$0.00 \$2,090.62 \$373,422.04
238 \$373,422.04 \$1,582.02 \$0.00 \$2,111.38 \$377,115.44
239 \$377,115.44 \$1,582.02 \$0.00 \$2,132.27 \$380,829.73
240 \$380,829.73 \$1,582.02 \$0.00 \$2,153.27 \$384,565.02
241 \$384,565.02 \$1,582.02 \$204,487.00 \$2,174.39 \$183,834.43
242 \$183,834.43 \$1,582.02 \$0.00 \$1,039.43 \$186,455.88
243 \$186,455.88 \$1,582.02 \$0.00 \$1,054.25 \$189,092.15
244 \$189,092.15 \$1,582.02 \$0.00 \$1,069.15 \$191,743.32
245 \$191,743.32 \$1,582.02 \$0.00 \$1,084.14 \$194,409.48
246 \$194,409.48 \$1,582.02 \$0.00 \$1,099.22 \$197,090.72
247 \$197,090.72 \$1,582.02 \$0.00 \$1,114.38 \$199,787.12
248 \$199,787.12 \$1,582.02 \$0.00 \$1,129.63 \$202,498.77
249 \$202,498.77 \$1,582.02 \$0.00 \$1,144.96 \$205,225.75
250 \$205,225.75 \$1,582.02 \$0.00 \$1,160.38 \$207,968.15
251 \$207,968.15 \$1,582.02 \$0.00 \$1,175.88 \$210,726.05
252 \$210,726.05 \$1,582.02 \$0.00 \$1,191.48 \$213,499.55
253 \$213,499.55 \$0.00 \$214,711.35 \$1,207.16 (\$4.64)