# Savings Plan and Future Cost Estimation for Rice University

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

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2039 \$174,009 Monthly savings required \$1,377

How much will it cost to send your child to Rice University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$696,037.62 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,377.43 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 \$67,102.00 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 Rice University in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,377.43 \$0.00 \$0.00 \$1,377.43
2 \$1,377.43 \$1,377.43 \$0.00 \$7.79 \$2,762.65
3 \$2,762.65 \$1,377.43 \$0.00 \$15.62 \$4,155.70
4 \$4,155.70 \$1,377.43 \$0.00 \$23.50 \$5,556.63
5 \$5,556.63 \$1,377.43 \$0.00 \$31.42 \$6,965.48
6 \$6,965.48 \$1,377.43 \$0.00 \$39.38 \$8,382.29
7 \$8,382.29 \$1,377.43 \$0.00 \$47.39 \$9,807.11
8 \$9,807.11 \$1,377.43 \$0.00 \$55.45 \$11,239.99
9 \$11,239.99 \$1,377.43 \$0.00 \$63.55 \$12,680.97
10 \$12,680.97 \$1,377.43 \$0.00 \$71.70 \$14,130.10
11 \$14,130.10 \$1,377.43 \$0.00 \$79.89 \$15,587.42
12 \$15,587.42 \$1,377.43 \$0.00 \$88.13 \$17,052.98
13 \$17,052.98 \$1,377.43 \$0.00 \$96.42 \$18,526.83
14 \$18,526.83 \$1,377.43 \$0.00 \$104.75 \$20,009.01
15 \$20,009.01 \$1,377.43 \$0.00 \$113.13 \$21,499.57
16 \$21,499.57 \$1,377.43 \$0.00 \$121.56 \$22,998.56
17 \$22,998.56 \$1,377.43 \$0.00 \$130.04 \$24,506.03
18 \$24,506.03 \$1,377.43 \$0.00 \$138.56 \$26,022.02
19 \$26,022.02 \$1,377.43 \$0.00 \$147.13 \$27,546.58
20 \$27,546.58 \$1,377.43 \$0.00 \$155.75 \$29,079.76
21 \$29,079.76 \$1,377.43 \$0.00 \$164.42 \$30,621.61
22 \$30,621.61 \$1,377.43 \$0.00 \$173.14 \$32,172.18
23 \$32,172.18 \$1,377.43 \$0.00 \$181.91 \$33,731.52
24 \$33,731.52 \$1,377.43 \$0.00 \$190.72 \$35,299.67
25 \$35,299.67 \$1,377.43 \$0.00 \$199.59 \$36,876.69
26 \$36,876.69 \$1,377.43 \$0.00 \$208.51 \$38,462.63
27 \$38,462.63 \$1,377.43 \$0.00 \$217.47 \$40,057.53
28 \$40,057.53 \$1,377.43 \$0.00 \$226.49 \$41,661.45
29 \$41,661.45 \$1,377.43 \$0.00 \$235.56 \$43,274.44
30 \$43,274.44 \$1,377.43 \$0.00 \$244.68 \$44,896.55
31 \$44,896.55 \$1,377.43 \$0.00 \$253.85 \$46,527.83
32 \$46,527.83 \$1,377.43 \$0.00 \$263.08 \$48,168.34
33 \$48,168.34 \$1,377.43 \$0.00 \$272.35 \$49,818.12
34 \$49,818.12 \$1,377.43 \$0.00 \$281.68 \$51,477.23
35 \$51,477.23 \$1,377.43 \$0.00 \$291.06 \$53,145.72
36 \$53,145.72 \$1,377.43 \$0.00 \$300.49 \$54,823.64
37 \$54,823.64 \$1,377.43 \$0.00 \$309.98 \$56,511.05
38 \$56,511.05 \$1,377.43 \$0.00 \$319.52 \$58,208.00
39 \$58,208.00 \$1,377.43 \$0.00 \$329.12 \$59,914.55
40 \$59,914.55 \$1,377.43 \$0.00 \$338.77 \$61,630.75
41 \$61,630.75 \$1,377.43 \$0.00 \$348.47 \$63,356.65
42 \$63,356.65 \$1,377.43 \$0.00 \$358.23 \$65,092.31
43 \$65,092.31 \$1,377.43 \$0.00 \$368.04 \$66,837.78
44 \$66,837.78 \$1,377.43 \$0.00 \$377.91 \$68,593.12
45 \$68,593.12 \$1,377.43 \$0.00 \$387.84 \$70,358.39
46 \$70,358.39 \$1,377.43 \$0.00 \$397.82 \$72,133.64
47 \$72,133.64 \$1,377.43 \$0.00 \$407.85 \$73,918.92
48 \$73,918.92 \$1,377.43 \$0.00 \$417.95 \$75,714.30
49 \$75,714.30 \$1,377.43 \$0.00 \$428.10 \$77,519.83
50 \$77,519.83 \$1,377.43 \$0.00 \$438.31 \$79,335.57
51 \$79,335.57 \$1,377.43 \$0.00 \$448.57 \$81,161.57
52 \$81,161.57 \$1,377.43 \$0.00 \$458.90 \$82,997.90
53 \$82,997.90 \$1,377.43 \$0.00 \$469.28 \$84,844.61
54 \$84,844.61 \$1,377.43 \$0.00 \$479.72 \$86,701.76
55 \$86,701.76 \$1,377.43 \$0.00 \$490.22 \$88,569.41
56 \$88,569.41 \$1,377.43 \$0.00 \$500.78 \$90,447.62
57 \$90,447.62 \$1,377.43 \$0.00 \$511.40 \$92,336.45
58 \$92,336.45 \$1,377.43 \$0.00 \$522.08 \$94,235.96
59 \$94,235.96 \$1,377.43 \$0.00 \$532.82 \$96,146.21
60 \$96,146.21 \$1,377.43 \$0.00 \$543.62 \$98,067.26
61 \$98,067.26 \$1,377.43 \$0.00 \$554.49 \$99,999.18
62 \$99,999.18 \$1,377.43 \$0.00 \$565.41 \$101,942.02
63 \$101,942.02 \$1,377.43 \$0.00 \$576.40 \$103,895.85
64 \$103,895.85 \$1,377.43 \$0.00 \$587.44 \$105,860.72
65 \$105,860.72 \$1,377.43 \$0.00 \$598.55 \$107,836.70
66 \$107,836.70 \$1,377.43 \$0.00 \$609.72 \$109,823.85
67 \$109,823.85 \$1,377.43 \$0.00 \$620.96 \$111,822.24
68 \$111,822.24 \$1,377.43 \$0.00 \$632.26 \$113,831.93
69 \$113,831.93 \$1,377.43 \$0.00 \$643.62 \$115,852.98
70 \$115,852.98 \$1,377.43 \$0.00 \$655.05 \$117,885.46
71 \$117,885.46 \$1,377.43 \$0.00 \$666.54 \$119,929.43
72 \$119,929.43 \$1,377.43 \$0.00 \$678.10 \$121,984.96
73 \$121,984.96 \$1,377.43 \$0.00 \$689.72 \$124,052.11
74 \$124,052.11 \$1,377.43 \$0.00 \$701.41 \$126,130.95
75 \$126,130.95 \$1,377.43 \$0.00 \$713.16 \$128,221.54
76 \$128,221.54 \$1,377.43 \$0.00 \$724.98 \$130,323.95
77 \$130,323.95 \$1,377.43 \$0.00 \$736.87 \$132,438.25
78 \$132,438.25 \$1,377.43 \$0.00 \$748.83 \$134,564.51
79 \$134,564.51 \$1,377.43 \$0.00 \$760.85 \$136,702.79
80 \$136,702.79 \$1,377.43 \$0.00 \$772.94 \$138,853.16
81 \$138,853.16 \$1,377.43 \$0.00 \$785.10 \$141,015.69
82 \$141,015.69 \$1,377.43 \$0.00 \$797.32 \$143,190.44
83 \$143,190.44 \$1,377.43 \$0.00 \$809.62 \$145,377.49
84 \$145,377.49 \$1,377.43 \$0.00 \$821.99 \$147,576.91
85 \$147,576.91 \$1,377.43 \$0.00 \$834.42 \$149,788.76
86 \$149,788.76 \$1,377.43 \$0.00 \$846.93 \$152,013.12
87 \$152,013.12 \$1,377.43 \$0.00 \$859.50 \$154,250.05
88 \$154,250.05 \$1,377.43 \$0.00 \$872.15 \$156,499.63
89 \$156,499.63 \$1,377.43 \$0.00 \$884.87 \$158,761.93
90 \$158,761.93 \$1,377.43 \$0.00 \$897.66 \$161,037.02
91 \$161,037.02 \$1,377.43 \$0.00 \$910.53 \$163,324.98
92 \$163,324.98 \$1,377.43 \$0.00 \$923.46 \$165,625.87
93 \$165,625.87 \$1,377.43 \$0.00 \$936.47 \$167,939.77
94 \$167,939.77 \$1,377.43 \$0.00 \$949.56 \$170,266.76
95 \$170,266.76 \$1,377.43 \$0.00 \$962.71 \$172,606.90
96 \$172,606.90 \$1,377.43 \$0.00 \$975.94 \$174,960.27
97 \$174,960.27 \$1,377.43 \$0.00 \$989.25 \$177,326.95
98 \$177,326.95 \$1,377.43 \$0.00 \$1,002.63 \$179,707.01
99 \$179,707.01 \$1,377.43 \$0.00 \$1,016.09 \$182,100.53
100 \$182,100.53 \$1,377.43 \$0.00 \$1,029.62 \$184,507.58
101 \$184,507.58 \$1,377.43 \$0.00 \$1,043.23 \$186,928.24
102 \$186,928.24 \$1,377.43 \$0.00 \$1,056.92 \$189,362.59
103 \$189,362.59 \$1,377.43 \$0.00 \$1,070.68 \$191,810.70
104 \$191,810.70 \$1,377.43 \$0.00 \$1,084.53 \$194,272.66
105 \$194,272.66 \$1,377.43 \$0.00 \$1,098.45 \$196,748.54
106 \$196,748.54 \$1,377.43 \$0.00 \$1,112.44 \$199,238.41
107 \$199,238.41 \$1,377.43 \$0.00 \$1,126.52 \$201,742.36
108 \$201,742.36 \$1,377.43 \$0.00 \$1,140.68 \$204,260.47
109 \$204,260.47 \$1,377.43 \$0.00 \$1,154.92 \$206,792.82
110 \$206,792.82 \$1,377.43 \$0.00 \$1,169.24 \$209,339.49
111 \$209,339.49 \$1,377.43 \$0.00 \$1,183.64 \$211,900.56
112 \$211,900.56 \$1,377.43 \$0.00 \$1,198.12 \$214,476.11
113 \$214,476.11 \$1,377.43 \$0.00 \$1,212.68 \$217,066.22
114 \$217,066.22 \$1,377.43 \$0.00 \$1,227.32 \$219,670.97
115 \$219,670.97 \$1,377.43 \$0.00 \$1,242.05 \$222,290.45
116 \$222,290.45 \$1,377.43 \$0.00 \$1,256.86 \$224,924.74
117 \$224,924.74 \$1,377.43 \$0.00 \$1,271.76 \$227,573.93
118 \$227,573.93 \$1,377.43 \$0.00 \$1,286.74 \$230,238.10
119 \$230,238.10 \$1,377.43 \$0.00 \$1,301.80 \$232,917.33
120 \$232,917.33 \$1,377.43 \$0.00 \$1,316.95 \$235,611.71
121 \$235,611.71 \$1,377.43 \$0.00 \$1,332.18 \$238,321.32
122 \$238,321.32 \$1,377.43 \$0.00 \$1,347.50 \$241,046.25
123 \$241,046.25 \$1,377.43 \$0.00 \$1,362.91 \$243,786.59
124 \$243,786.59 \$1,377.43 \$0.00 \$1,378.40 \$246,542.42
125 \$246,542.42 \$1,377.43 \$0.00 \$1,393.99 \$249,313.84
126 \$249,313.84 \$1,377.43 \$0.00 \$1,409.66 \$252,100.93
127 \$252,100.93 \$1,377.43 \$0.00 \$1,425.42 \$254,903.78
128 \$254,903.78 \$1,377.43 \$0.00 \$1,441.26 \$257,722.47
129 \$257,722.47 \$1,377.43 \$0.00 \$1,457.20 \$260,557.10
130 \$260,557.10 \$1,377.43 \$0.00 \$1,473.23 \$263,407.76
131 \$263,407.76 \$1,377.43 \$0.00 \$1,489.35 \$266,274.54
132 \$266,274.54 \$1,377.43 \$0.00 \$1,505.55 \$269,157.52
133 \$269,157.52 \$1,377.43 \$0.00 \$1,521.86 \$272,056.81
134 \$272,056.81 \$1,377.43 \$0.00 \$1,538.25 \$274,972.49
135 \$274,972.49 \$1,377.43 \$0.00 \$1,554.73 \$277,904.65
136 \$277,904.65 \$1,377.43 \$0.00 \$1,571.31 \$280,853.39
137 \$280,853.39 \$1,377.43 \$0.00 \$1,587.99 \$283,818.81
138 \$283,818.81 \$1,377.43 \$0.00 \$1,604.75 \$286,800.99
139 \$286,800.99 \$1,377.43 \$0.00 \$1,621.61 \$289,800.03
140 \$289,800.03 \$1,377.43 \$0.00 \$1,638.57 \$292,816.03
141 \$292,816.03 \$1,377.43 \$0.00 \$1,655.62 \$295,849.08
142 \$295,849.08 \$1,377.43 \$0.00 \$1,672.77 \$298,899.28
143 \$298,899.28 \$1,377.43 \$0.00 \$1,690.02 \$301,966.73
144 \$301,966.73 \$1,377.43 \$0.00 \$1,707.36 \$305,051.52
145 \$305,051.52 \$1,377.43 \$0.00 \$1,724.81 \$308,153.76
146 \$308,153.76 \$1,377.43 \$0.00 \$1,742.35 \$311,273.54
147 \$311,273.54 \$1,377.43 \$0.00 \$1,759.99 \$314,410.96
148 \$314,410.96 \$1,377.43 \$0.00 \$1,777.73 \$317,566.12
149 \$317,566.12 \$1,377.43 \$0.00 \$1,795.57 \$320,739.12
150 \$320,739.12 \$1,377.43 \$0.00 \$1,813.51 \$323,930.06
151 \$323,930.06 \$1,377.43 \$0.00 \$1,831.55 \$327,139.04
152 \$327,139.04 \$1,377.43 \$0.00 \$1,849.69 \$330,366.16
153 \$330,366.16 \$1,377.43 \$0.00 \$1,867.94 \$333,611.53
154 \$333,611.53 \$1,377.43 \$0.00 \$1,886.29 \$336,875.25
155 \$336,875.25 \$1,377.43 \$0.00 \$1,904.74 \$340,157.42
156 \$340,157.42 \$1,377.43 \$0.00 \$1,923.30 \$343,458.15
157 \$343,458.15 \$1,377.43 \$0.00 \$1,941.96 \$346,777.54
158 \$346,777.54 \$1,377.43 \$0.00 \$1,960.73 \$350,115.70
159 \$350,115.70 \$1,377.43 \$0.00 \$1,979.61 \$353,472.74
160 \$353,472.74 \$1,377.43 \$0.00 \$1,998.59 \$356,848.76
161 \$356,848.76 \$1,377.43 \$0.00 \$2,017.67 \$360,243.86
162 \$360,243.86 \$1,377.43 \$0.00 \$2,036.87 \$363,658.16
163 \$363,658.16 \$1,377.43 \$0.00 \$2,056.18 \$367,091.77
164 \$367,091.77 \$1,377.43 \$0.00 \$2,075.59 \$370,544.79
165 \$370,544.79 \$1,377.43 \$0.00 \$2,095.11 \$374,017.33
166 \$374,017.33 \$1,377.43 \$0.00 \$2,114.75 \$377,509.51
167 \$377,509.51 \$1,377.43 \$0.00 \$2,134.49 \$381,021.43
168 \$381,021.43 \$1,377.43 \$0.00 \$2,154.35 \$384,553.21
169 \$384,553.21 \$1,377.43 \$0.00 \$2,174.32 \$388,104.96
170 \$388,104.96 \$1,377.43 \$0.00 \$2,194.40 \$391,676.79
171 \$391,676.79 \$1,377.43 \$0.00 \$2,214.60 \$395,268.82
172 \$395,268.82 \$1,377.43 \$0.00 \$2,234.91 \$398,881.16
173 \$398,881.16 \$1,377.43 \$0.00 \$2,255.33 \$402,513.92
174 \$402,513.92 \$1,377.43 \$0.00 \$2,275.87 \$406,167.22
175 \$406,167.22 \$1,377.43 \$0.00 \$2,296.53 \$409,841.18
176 \$409,841.18 \$1,377.43 \$0.00 \$2,317.30 \$413,535.91
177 \$413,535.91 \$1,377.43 \$0.00 \$2,338.19 \$417,251.53
178 \$417,251.53 \$1,377.43 \$0.00 \$2,359.20 \$420,988.16
179 \$420,988.16 \$1,377.43 \$0.00 \$2,380.33 \$424,745.92
180 \$424,745.92 \$1,377.43 \$0.00 \$2,401.58 \$428,524.93
181 \$428,524.93 \$1,377.43 \$0.00 \$2,422.94 \$432,325.30
182 \$432,325.30 \$1,377.43 \$0.00 \$2,444.43 \$436,147.16
183 \$436,147.16 \$1,377.43 \$0.00 \$2,466.04 \$439,990.63
184 \$439,990.63 \$1,377.43 \$0.00 \$2,487.77 \$443,855.83
185 \$443,855.83 \$1,377.43 \$0.00 \$2,509.63 \$447,742.89
186 \$447,742.89 \$1,377.43 \$0.00 \$2,531.60 \$451,651.92
187 \$451,651.92 \$1,377.43 \$0.00 \$2,553.71 \$455,583.06
188 \$455,583.06 \$1,377.43 \$0.00 \$2,575.93 \$459,536.42
189 \$459,536.42 \$1,377.43 \$0.00 \$2,598.29 \$463,512.14
190 \$463,512.14 \$1,377.43 \$0.00 \$2,620.77 \$467,510.34
191 \$467,510.34 \$1,377.43 \$0.00 \$2,643.37 \$471,531.14
192 \$471,531.14 \$1,377.43 \$0.00 \$2,666.11 \$475,574.68
193 \$475,574.68 \$1,377.43 \$0.00 \$2,688.97 \$479,641.08
194 \$479,641.08 \$1,377.43 \$0.00 \$2,711.96 \$483,730.47
195 \$483,730.47 \$1,377.43 \$0.00 \$2,735.08 \$487,842.98
196 \$487,842.98 \$1,377.43 \$0.00 \$2,758.34 \$491,978.75
197 \$491,978.75 \$1,377.43 \$0.00 \$2,781.72 \$496,137.90
198 \$496,137.90 \$1,377.43 \$0.00 \$2,805.24 \$500,320.57
199 \$500,320.57 \$1,377.43 \$0.00 \$2,828.89 \$504,526.89
200 \$504,526.89 \$1,377.43 \$0.00 \$2,852.67 \$508,756.99
201 \$508,756.99 \$1,377.43 \$0.00 \$2,876.59 \$513,011.01
202 \$513,011.01 \$1,377.43 \$0.00 \$2,900.64 \$517,289.08
203 \$517,289.08 \$1,377.43 \$0.00 \$2,924.83 \$521,591.34
204 \$521,591.34 \$1,377.43 \$0.00 \$2,949.15 \$525,917.92
205 \$525,917.92 \$1,377.43 \$0.00 \$2,973.62 \$530,268.97
206 \$530,268.97 \$1,377.43 \$0.00 \$2,998.22 \$534,644.62
207 \$534,644.62 \$1,377.43 \$0.00 \$3,022.96 \$539,045.01
208 \$539,045.01 \$1,377.43 \$0.00 \$3,047.84 \$543,470.28
209 \$543,470.28 \$1,377.43 \$0.00 \$3,072.86 \$547,920.57
210 \$547,920.57 \$1,377.43 \$0.00 \$3,098.02 \$552,396.02
211 \$552,396.02 \$1,377.43 \$0.00 \$3,123.33 \$556,896.78
212 \$556,896.78 \$1,377.43 \$0.00 \$3,148.78 \$561,422.99
213 \$561,422.99 \$1,377.43 \$0.00 \$3,174.37 \$565,974.79
214 \$565,974.79 \$1,377.43 \$0.00 \$3,200.10 \$570,552.32
215 \$570,552.32 \$1,377.43 \$0.00 \$3,225.99 \$575,155.74
216 \$575,155.74 \$1,377.43 \$0.00 \$3,252.01 \$579,785.18
217 \$579,785.18 \$1,377.43 \$161,488.96 \$3,278.19 \$422,951.84
218 \$422,951.84 \$1,377.43 \$0.00 \$2,391.43 \$426,720.70
219 \$426,720.70 \$1,377.43 \$0.00 \$2,412.74 \$430,510.87
220 \$430,510.87 \$1,377.43 \$0.00 \$2,434.17 \$434,322.47
221 \$434,322.47 \$1,377.43 \$0.00 \$2,455.72 \$438,155.62
222 \$438,155.62 \$1,377.43 \$0.00 \$2,477.40 \$442,010.45
223 \$442,010.45 \$1,377.43 \$0.00 \$2,499.19 \$445,887.07
224 \$445,887.07 \$1,377.43 \$0.00 \$2,521.11 \$449,785.61
225 \$449,785.61 \$1,377.43 \$0.00 \$2,543.15 \$453,706.19
226 \$453,706.19 \$1,377.43 \$0.00 \$2,565.32 \$457,648.94
227 \$457,648.94 \$1,377.43 \$0.00 \$2,587.61 \$461,613.98
228 \$461,613.98 \$1,377.43 \$0.00 \$2,610.03 \$465,601.44
229 \$465,601.44 \$1,377.43 \$169,563.41 \$2,632.58 \$300,048.04
230 \$300,048.04 \$1,377.43 \$0.00 \$1,696.52 \$303,121.99
231 \$303,121.99 \$1,377.43 \$0.00 \$1,713.90 \$306,213.32
232 \$306,213.32 \$1,377.43 \$0.00 \$1,731.37 \$309,322.12
233 \$309,322.12 \$1,377.43 \$0.00 \$1,748.95 \$312,448.50
234 \$312,448.50 \$1,377.43 \$0.00 \$1,766.63 \$315,592.56
235 \$315,592.56 \$1,377.43 \$0.00 \$1,784.41 \$318,754.40
236 \$318,754.40 \$1,377.43 \$0.00 \$1,802.28 \$321,934.11
237 \$321,934.11 \$1,377.43 \$0.00 \$1,820.26 \$325,131.80
238 \$325,131.80 \$1,377.43 \$0.00 \$1,838.34 \$328,347.57
239 \$328,347.57 \$1,377.43 \$0.00 \$1,856.52 \$331,581.52
240 \$331,581.52 \$1,377.43 \$0.00 \$1,874.81 \$334,833.76
241 \$334,833.76 \$1,377.43 \$178,041.58 \$1,893.20 \$160,062.81
242 \$160,062.81 \$1,377.43 \$0.00 \$905.02 \$162,345.26
243 \$162,345.26 \$1,377.43 \$0.00 \$917.92 \$164,640.61
244 \$164,640.61 \$1,377.43 \$0.00 \$930.90 \$166,948.94
245 \$166,948.94 \$1,377.43 \$0.00 \$943.95 \$169,270.32
246 \$169,270.32 \$1,377.43 \$0.00 \$957.08 \$171,604.83
247 \$171,604.83 \$1,377.43 \$0.00 \$970.28 \$173,952.54
248 \$173,952.54 \$1,377.43 \$0.00 \$983.55 \$176,313.52
249 \$176,313.52 \$1,377.43 \$0.00 \$996.90 \$178,687.85
250 \$178,687.85 \$1,377.43 \$0.00 \$1,010.33 \$181,075.61
251 \$181,075.61 \$1,377.43 \$0.00 \$1,023.83 \$183,476.87
252 \$183,476.87 \$1,377.43 \$0.00 \$1,037.40 \$185,891.70
253 \$185,891.70 \$0.00 \$186,943.66 \$1,051.06 (\$0.90)