# Savings Plan and Future Cost Estimation for Emory and Henry College

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2042 \$199,045 Monthly savings required \$1,573

How much will it cost to send your child to Emory and Henry College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$796,180.82 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,573.11 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 \$53,055.00 Years until enrollment 18 Annual Tuition Increase 7% 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 Emory and Henry College in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,573.11 \$0.00 \$0.00 \$1,573.11
2 \$1,573.11 \$1,573.11 \$0.00 \$8.89 \$3,155.11
3 \$3,155.11 \$1,573.11 \$0.00 \$17.84 \$4,746.06
4 \$4,746.06 \$1,573.11 \$0.00 \$26.83 \$6,346.00
5 \$6,346.00 \$1,573.11 \$0.00 \$35.88 \$7,954.99
6 \$7,954.99 \$1,573.11 \$0.00 \$44.98 \$9,573.08
7 \$9,573.08 \$1,573.11 \$0.00 \$54.13 \$11,200.32
8 \$11,200.32 \$1,573.11 \$0.00 \$63.33 \$12,836.76
9 \$12,836.76 \$1,573.11 \$0.00 \$72.58 \$14,482.45
10 \$14,482.45 \$1,573.11 \$0.00 \$81.89 \$16,137.45
11 \$16,137.45 \$1,573.11 \$0.00 \$91.24 \$17,801.80
12 \$17,801.80 \$1,573.11 \$0.00 \$100.65 \$19,475.56
13 \$19,475.56 \$1,573.11 \$0.00 \$110.12 \$21,158.79
14 \$21,158.79 \$1,573.11 \$0.00 \$119.63 \$22,851.53
15 \$22,851.53 \$1,573.11 \$0.00 \$129.21 \$24,553.85
16 \$24,553.85 \$1,573.11 \$0.00 \$138.83 \$26,265.79
17 \$26,265.79 \$1,573.11 \$0.00 \$148.51 \$27,987.41
18 \$27,987.41 \$1,573.11 \$0.00 \$158.24 \$29,718.76
19 \$29,718.76 \$1,573.11 \$0.00 \$168.03 \$31,459.90
20 \$31,459.90 \$1,573.11 \$0.00 \$177.88 \$33,210.89
21 \$33,210.89 \$1,573.11 \$0.00 \$187.78 \$34,971.78
22 \$34,971.78 \$1,573.11 \$0.00 \$197.74 \$36,742.63
23 \$36,742.63 \$1,573.11 \$0.00 \$207.75 \$38,523.49
24 \$38,523.49 \$1,573.11 \$0.00 \$217.82 \$40,314.42
25 \$40,314.42 \$1,573.11 \$0.00 \$227.94 \$42,115.47
26 \$42,115.47 \$1,573.11 \$0.00 \$238.13 \$43,926.71
27 \$43,926.71 \$1,573.11 \$0.00 \$248.37 \$45,748.19
28 \$45,748.19 \$1,573.11 \$0.00 \$258.67 \$47,579.97
29 \$47,579.97 \$1,573.11 \$0.00 \$269.02 \$49,422.10
30 \$49,422.10 \$1,573.11 \$0.00 \$279.44 \$51,274.65
31 \$51,274.65 \$1,573.11 \$0.00 \$289.91 \$53,137.67
32 \$53,137.67 \$1,573.11 \$0.00 \$300.45 \$55,011.23
33 \$55,011.23 \$1,573.11 \$0.00 \$311.04 \$56,895.38
34 \$56,895.38 \$1,573.11 \$0.00 \$321.69 \$58,790.18
35 \$58,790.18 \$1,573.11 \$0.00 \$332.41 \$60,695.70
36 \$60,695.70 \$1,573.11 \$0.00 \$343.18 \$62,611.99
37 \$62,611.99 \$1,573.11 \$0.00 \$354.02 \$64,539.12
38 \$64,539.12 \$1,573.11 \$0.00 \$364.91 \$66,477.14
39 \$66,477.14 \$1,573.11 \$0.00 \$375.87 \$68,426.12
40 \$68,426.12 \$1,573.11 \$0.00 \$386.89 \$70,386.12
41 \$70,386.12 \$1,573.11 \$0.00 \$397.97 \$72,357.20
42 \$72,357.20 \$1,573.11 \$0.00 \$409.12 \$74,339.43
43 \$74,339.43 \$1,573.11 \$0.00 \$420.33 \$76,332.87
44 \$76,332.87 \$1,573.11 \$0.00 \$431.60 \$78,337.58
45 \$78,337.58 \$1,573.11 \$0.00 \$442.93 \$80,353.62
46 \$80,353.62 \$1,573.11 \$0.00 \$454.33 \$82,381.06
47 \$82,381.06 \$1,573.11 \$0.00 \$465.79 \$84,419.96
48 \$84,419.96 \$1,573.11 \$0.00 \$477.32 \$86,470.39
49 \$86,470.39 \$1,573.11 \$0.00 \$488.92 \$88,532.42
50 \$88,532.42 \$1,573.11 \$0.00 \$500.58 \$90,606.11
51 \$90,606.11 \$1,573.11 \$0.00 \$512.30 \$92,691.52
52 \$92,691.52 \$1,573.11 \$0.00 \$524.09 \$94,788.72
53 \$94,788.72 \$1,573.11 \$0.00 \$535.95 \$96,897.78
54 \$96,897.78 \$1,573.11 \$0.00 \$547.87 \$99,018.76
55 \$99,018.76 \$1,573.11 \$0.00 \$559.87 \$101,151.74
56 \$101,151.74 \$1,573.11 \$0.00 \$571.93 \$103,296.78
57 \$103,296.78 \$1,573.11 \$0.00 \$584.06 \$105,453.95
58 \$105,453.95 \$1,573.11 \$0.00 \$596.25 \$107,623.31
59 \$107,623.31 \$1,573.11 \$0.00 \$608.52 \$109,804.94
60 \$109,804.94 \$1,573.11 \$0.00 \$620.85 \$111,998.90
61 \$111,998.90 \$1,573.11 \$0.00 \$633.26 \$114,205.27
62 \$114,205.27 \$1,573.11 \$0.00 \$645.73 \$116,424.11
63 \$116,424.11 \$1,573.11 \$0.00 \$658.28 \$118,655.50
64 \$118,655.50 \$1,573.11 \$0.00 \$670.90 \$120,899.51
65 \$120,899.51 \$1,573.11 \$0.00 \$683.58 \$123,156.20
66 \$123,156.20 \$1,573.11 \$0.00 \$696.34 \$125,425.65
67 \$125,425.65 \$1,573.11 \$0.00 \$709.17 \$127,707.93
68 \$127,707.93 \$1,573.11 \$0.00 \$722.08 \$130,003.12
69 \$130,003.12 \$1,573.11 \$0.00 \$735.06 \$132,311.29
70 \$132,311.29 \$1,573.11 \$0.00 \$748.11 \$134,632.51
71 \$134,632.51 \$1,573.11 \$0.00 \$761.23 \$136,966.85
72 \$136,966.85 \$1,573.11 \$0.00 \$774.43 \$139,314.39
73 \$139,314.39 \$1,573.11 \$0.00 \$787.70 \$141,675.20
74 \$141,675.20 \$1,573.11 \$0.00 \$801.05 \$144,049.36
75 \$144,049.36 \$1,573.11 \$0.00 \$814.48 \$146,436.95
76 \$146,436.95 \$1,573.11 \$0.00 \$827.98 \$148,838.04
77 \$148,838.04 \$1,573.11 \$0.00 \$841.55 \$151,252.70
78 \$151,252.70 \$1,573.11 \$0.00 \$855.20 \$153,681.01
79 \$153,681.01 \$1,573.11 \$0.00 \$868.93 \$156,123.05
80 \$156,123.05 \$1,573.11 \$0.00 \$882.74 \$158,578.90
81 \$158,578.90 \$1,573.11 \$0.00 \$896.63 \$161,048.64
82 \$161,048.64 \$1,573.11 \$0.00 \$910.59 \$163,532.34
83 \$163,532.34 \$1,573.11 \$0.00 \$924.64 \$166,030.09
84 \$166,030.09 \$1,573.11 \$0.00 \$938.76 \$168,541.96
85 \$168,541.96 \$1,573.11 \$0.00 \$952.96 \$171,068.03
86 \$171,068.03 \$1,573.11 \$0.00 \$967.24 \$173,608.38
87 \$173,608.38 \$1,573.11 \$0.00 \$981.61 \$176,163.10
88 \$176,163.10 \$1,573.11 \$0.00 \$996.05 \$178,732.26
89 \$178,732.26 \$1,573.11 \$0.00 \$1,010.58 \$181,315.95
90 \$181,315.95 \$1,573.11 \$0.00 \$1,025.19 \$183,914.25
91 \$183,914.25 \$1,573.11 \$0.00 \$1,039.88 \$186,527.24
92 \$186,527.24 \$1,573.11 \$0.00 \$1,054.65 \$189,155.00
93 \$189,155.00 \$1,573.11 \$0.00 \$1,069.51 \$191,797.62
94 \$191,797.62 \$1,573.11 \$0.00 \$1,084.45 \$194,455.18
95 \$194,455.18 \$1,573.11 \$0.00 \$1,099.48 \$197,127.77
96 \$197,127.77 \$1,573.11 \$0.00 \$1,114.59 \$199,815.47
97 \$199,815.47 \$1,573.11 \$0.00 \$1,129.79 \$202,518.37
98 \$202,518.37 \$1,573.11 \$0.00 \$1,145.07 \$205,236.55
99 \$205,236.55 \$1,573.11 \$0.00 \$1,160.44 \$207,970.10
100 \$207,970.10 \$1,573.11 \$0.00 \$1,175.89 \$210,719.10
101 \$210,719.10 \$1,573.11 \$0.00 \$1,191.44 \$213,483.65
102 \$213,483.65 \$1,573.11 \$0.00 \$1,207.07 \$216,263.83
103 \$216,263.83 \$1,573.11 \$0.00 \$1,222.79 \$219,059.73
104 \$219,059.73 \$1,573.11 \$0.00 \$1,238.60 \$221,871.44
105 \$221,871.44 \$1,573.11 \$0.00 \$1,254.49 \$224,699.04
106 \$224,699.04 \$1,573.11 \$0.00 \$1,270.48 \$227,542.63
107 \$227,542.63 \$1,573.11 \$0.00 \$1,286.56 \$230,402.30
108 \$230,402.30 \$1,573.11 \$0.00 \$1,302.73 \$233,278.14
109 \$233,278.14 \$1,573.11 \$0.00 \$1,318.99 \$236,170.24
110 \$236,170.24 \$1,573.11 \$0.00 \$1,335.34 \$239,078.69
111 \$239,078.69 \$1,573.11 \$0.00 \$1,351.79 \$242,003.59
112 \$242,003.59 \$1,573.11 \$0.00 \$1,368.32 \$244,945.02
113 \$244,945.02 \$1,573.11 \$0.00 \$1,384.95 \$247,903.08
114 \$247,903.08 \$1,573.11 \$0.00 \$1,401.68 \$250,877.87
115 \$250,877.87 \$1,573.11 \$0.00 \$1,418.50 \$253,869.48
116 \$253,869.48 \$1,573.11 \$0.00 \$1,435.41 \$256,878.00
117 \$256,878.00 \$1,573.11 \$0.00 \$1,452.43 \$259,903.54
118 \$259,903.54 \$1,573.11 \$0.00 \$1,469.53 \$262,946.18
119 \$262,946.18 \$1,573.11 \$0.00 \$1,486.74 \$266,006.03
120 \$266,006.03 \$1,573.11 \$0.00 \$1,504.04 \$269,083.18
121 \$269,083.18 \$1,573.11 \$0.00 \$1,521.44 \$272,177.73
122 \$272,177.73 \$1,573.11 \$0.00 \$1,538.93 \$275,289.77
123 \$275,289.77 \$1,573.11 \$0.00 \$1,556.53 \$278,419.41
124 \$278,419.41 \$1,573.11 \$0.00 \$1,574.22 \$281,566.74
125 \$281,566.74 \$1,573.11 \$0.00 \$1,592.02 \$284,731.87
126 \$284,731.87 \$1,573.11 \$0.00 \$1,609.92 \$287,914.90
127 \$287,914.90 \$1,573.11 \$0.00 \$1,627.91 \$291,115.92
128 \$291,115.92 \$1,573.11 \$0.00 \$1,646.01 \$294,335.04
129 \$294,335.04 \$1,573.11 \$0.00 \$1,664.21 \$297,572.36
130 \$297,572.36 \$1,573.11 \$0.00 \$1,682.52 \$300,827.99
131 \$300,827.99 \$1,573.11 \$0.00 \$1,700.93 \$304,102.03
132 \$304,102.03 \$1,573.11 \$0.00 \$1,719.44 \$307,394.58
133 \$307,394.58 \$1,573.11 \$0.00 \$1,738.05 \$310,705.74
134 \$310,705.74 \$1,573.11 \$0.00 \$1,756.78 \$314,035.63
135 \$314,035.63 \$1,573.11 \$0.00 \$1,775.60 \$317,384.34
136 \$317,384.34 \$1,573.11 \$0.00 \$1,794.54 \$320,751.99
137 \$320,751.99 \$1,573.11 \$0.00 \$1,813.58 \$324,138.68
138 \$324,138.68 \$1,573.11 \$0.00 \$1,832.73 \$327,544.52
139 \$327,544.52 \$1,573.11 \$0.00 \$1,851.98 \$330,969.61
140 \$330,969.61 \$1,573.11 \$0.00 \$1,871.35 \$334,414.07
141 \$334,414.07 \$1,573.11 \$0.00 \$1,890.83 \$337,878.01
142 \$337,878.01 \$1,573.11 \$0.00 \$1,910.41 \$341,361.53
143 \$341,361.53 \$1,573.11 \$0.00 \$1,930.11 \$344,864.75
144 \$344,864.75 \$1,573.11 \$0.00 \$1,949.92 \$348,387.78
145 \$348,387.78 \$1,573.11 \$0.00 \$1,969.84 \$351,930.73
146 \$351,930.73 \$1,573.11 \$0.00 \$1,989.87 \$355,493.71
147 \$355,493.71 \$1,573.11 \$0.00 \$2,010.01 \$359,076.83
148 \$359,076.83 \$1,573.11 \$0.00 \$2,030.27 \$362,680.21
149 \$362,680.21 \$1,573.11 \$0.00 \$2,050.65 \$366,303.97
150 \$366,303.97 \$1,573.11 \$0.00 \$2,071.14 \$369,948.22
151 \$369,948.22 \$1,573.11 \$0.00 \$2,091.74 \$373,613.07
152 \$373,613.07 \$1,573.11 \$0.00 \$2,112.46 \$377,298.64
153 \$377,298.64 \$1,573.11 \$0.00 \$2,133.30 \$381,005.05
154 \$381,005.05 \$1,573.11 \$0.00 \$2,154.26 \$384,732.42
155 \$384,732.42 \$1,573.11 \$0.00 \$2,175.33 \$388,480.86
156 \$388,480.86 \$1,573.11 \$0.00 \$2,196.53 \$392,250.50
157 \$392,250.50 \$1,573.11 \$0.00 \$2,217.84 \$396,041.45
158 \$396,041.45 \$1,573.11 \$0.00 \$2,239.28 \$399,853.84
159 \$399,853.84 \$1,573.11 \$0.00 \$2,260.83 \$403,687.78
160 \$403,687.78 \$1,573.11 \$0.00 \$2,282.51 \$407,543.40
161 \$407,543.40 \$1,573.11 \$0.00 \$2,304.31 \$411,420.82
162 \$411,420.82 \$1,573.11 \$0.00 \$2,326.23 \$415,320.16
163 \$415,320.16 \$1,573.11 \$0.00 \$2,348.28 \$419,241.55
164 \$419,241.55 \$1,573.11 \$0.00 \$2,370.45 \$423,185.11
165 \$423,185.11 \$1,573.11 \$0.00 \$2,392.75 \$427,150.97
166 \$427,150.97 \$1,573.11 \$0.00 \$2,415.17 \$431,139.25
167 \$431,139.25 \$1,573.11 \$0.00 \$2,437.72 \$435,150.08
168 \$435,150.08 \$1,573.11 \$0.00 \$2,460.40 \$439,183.59
169 \$439,183.59 \$1,573.11 \$0.00 \$2,483.21 \$443,239.91
170 \$443,239.91 \$1,573.11 \$0.00 \$2,506.14 \$447,319.16
171 \$447,319.16 \$1,573.11 \$0.00 \$2,529.21 \$451,421.48
172 \$451,421.48 \$1,573.11 \$0.00 \$2,552.40 \$455,546.99
173 \$455,546.99 \$1,573.11 \$0.00 \$2,575.73 \$459,695.83
174 \$459,695.83 \$1,573.11 \$0.00 \$2,599.19 \$463,868.13
175 \$463,868.13 \$1,573.11 \$0.00 \$2,622.78 \$468,064.02
176 \$468,064.02 \$1,573.11 \$0.00 \$2,646.50 \$472,283.63
177 \$472,283.63 \$1,573.11 \$0.00 \$2,670.36 \$476,527.10
178 \$476,527.10 \$1,573.11 \$0.00 \$2,694.35 \$480,794.56
179 \$480,794.56 \$1,573.11 \$0.00 \$2,718.48 \$485,086.15
180 \$485,086.15 \$1,573.11 \$0.00 \$2,742.75 \$489,402.01
181 \$489,402.01 \$1,573.11 \$0.00 \$2,767.15 \$493,742.27
182 \$493,742.27 \$1,573.11 \$0.00 \$2,791.69 \$498,107.07
183 \$498,107.07 \$1,573.11 \$0.00 \$2,816.37 \$502,496.55
184 \$502,496.55 \$1,573.11 \$0.00 \$2,841.19 \$506,910.85
185 \$506,910.85 \$1,573.11 \$0.00 \$2,866.15 \$511,350.11
186 \$511,350.11 \$1,573.11 \$0.00 \$2,891.25 \$515,814.47
187 \$515,814.47 \$1,573.11 \$0.00 \$2,916.49 \$520,304.07
188 \$520,304.07 \$1,573.11 \$0.00 \$2,941.87 \$524,819.05
189 \$524,819.05 \$1,573.11 \$0.00 \$2,967.40 \$529,359.56
190 \$529,359.56 \$1,573.11 \$0.00 \$2,993.08 \$533,925.75
191 \$533,925.75 \$1,573.11 \$0.00 \$3,018.89 \$538,517.75
192 \$538,517.75 \$1,573.11 \$0.00 \$3,044.86 \$543,135.72
193 \$543,135.72 \$1,573.11 \$0.00 \$3,070.97 \$547,779.80
194 \$547,779.80 \$1,573.11 \$0.00 \$3,097.23 \$552,450.14
195 \$552,450.14 \$1,573.11 \$0.00 \$3,123.63 \$557,146.88
196 \$557,146.88 \$1,573.11 \$0.00 \$3,150.19 \$561,870.18
197 \$561,870.18 \$1,573.11 \$0.00 \$3,176.90 \$566,620.19
198 \$566,620.19 \$1,573.11 \$0.00 \$3,203.75 \$571,397.05
199 \$571,397.05 \$1,573.11 \$0.00 \$3,230.76 \$576,200.92
200 \$576,200.92 \$1,573.11 \$0.00 \$3,257.92 \$581,031.95
201 \$581,031.95 \$1,573.11 \$0.00 \$3,285.24 \$585,890.30
202 \$585,890.30 \$1,573.11 \$0.00 \$3,312.71 \$590,776.12
203 \$590,776.12 \$1,573.11 \$0.00 \$3,340.33 \$595,689.56
204 \$595,689.56 \$1,573.11 \$0.00 \$3,368.12 \$600,630.79
205 \$600,630.79 \$1,573.11 \$0.00 \$3,396.05 \$605,599.95
206 \$605,599.95 \$1,573.11 \$0.00 \$3,424.15 \$610,597.21
207 \$610,597.21 \$1,573.11 \$0.00 \$3,452.41 \$615,622.73
208 \$615,622.73 \$1,573.11 \$0.00 \$3,480.82 \$620,676.66
209 \$620,676.66 \$1,573.11 \$0.00 \$3,509.40 \$625,759.17
210 \$625,759.17 \$1,573.11 \$0.00 \$3,538.13 \$630,870.41
211 \$630,870.41 \$1,573.11 \$0.00 \$3,567.03 \$636,010.55
212 \$636,010.55 \$1,573.11 \$0.00 \$3,596.10 \$641,179.76
213 \$641,179.76 \$1,573.11 \$0.00 \$3,625.32 \$646,378.19
214 \$646,378.19 \$1,573.11 \$0.00 \$3,654.72 \$651,606.02
215 \$651,606.02 \$1,573.11 \$0.00 \$3,684.28 \$656,863.41
216 \$656,863.41 \$1,573.11 \$0.00 \$3,714.00 \$662,150.52
217 \$662,150.52 \$1,573.11 \$179,322.31 \$3,743.90 \$488,145.22
218 \$488,145.22 \$1,573.11 \$0.00 \$2,760.04 \$492,478.37
219 \$492,478.37 \$1,573.11 \$0.00 \$2,784.54 \$496,836.02
220 \$496,836.02 \$1,573.11 \$0.00 \$2,809.18 \$501,218.31
221 \$501,218.31 \$1,573.11 \$0.00 \$2,833.96 \$505,625.38
222 \$505,625.38 \$1,573.11 \$0.00 \$2,858.88 \$510,057.37
223 \$510,057.37 \$1,573.11 \$0.00 \$2,883.94 \$514,514.42
224 \$514,514.42 \$1,573.11 \$0.00 \$2,909.14 \$518,996.67
225 \$518,996.67 \$1,573.11 \$0.00 \$2,934.48 \$523,504.26
226 \$523,504.26 \$1,573.11 \$0.00 \$2,959.97 \$528,037.34
227 \$528,037.34 \$1,573.11 \$0.00 \$2,985.60 \$532,596.05
228 \$532,596.05 \$1,573.11 \$0.00 \$3,011.38 \$537,180.54
229 \$537,180.54 \$1,573.11 \$191,874.87 \$3,037.30 \$349,916.08
230 \$349,916.08 \$1,573.11 \$0.00 \$1,978.48 \$353,467.67
231 \$353,467.67 \$1,573.11 \$0.00 \$1,998.56 \$357,039.34
232 \$357,039.34 \$1,573.11 \$0.00 \$2,018.75 \$360,631.20
233 \$360,631.20 \$1,573.11 \$0.00 \$2,039.06 \$364,243.37
234 \$364,243.37 \$1,573.11 \$0.00 \$2,059.48 \$367,875.96
235 \$367,875.96 \$1,573.11 \$0.00 \$2,080.02 \$371,529.09
236 \$371,529.09 \$1,573.11 \$0.00 \$2,100.68 \$375,202.88
237 \$375,202.88 \$1,573.11 \$0.00 \$2,121.45 \$378,897.44
238 \$378,897.44 \$1,573.11 \$0.00 \$2,142.34 \$382,612.89
239 \$382,612.89 \$1,573.11 \$0.00 \$2,163.35 \$386,349.35
240 \$386,349.35 \$1,573.11 \$0.00 \$2,184.48 \$390,106.94
241 \$390,106.94 \$1,573.11 \$205,306.11 \$2,205.72 \$188,579.66
242 \$188,579.66 \$1,573.11 \$0.00 \$1,066.26 \$191,219.03
243 \$191,219.03 \$1,573.11 \$0.00 \$1,081.18 \$193,873.32
244 \$193,873.32 \$1,573.11 \$0.00 \$1,096.19 \$196,542.62
245 \$196,542.62 \$1,573.11 \$0.00 \$1,111.28 \$199,227.01
246 \$199,227.01 \$1,573.11 \$0.00 \$1,126.46 \$201,926.58
247 \$201,926.58 \$1,573.11 \$0.00 \$1,141.72 \$204,641.41
248 \$204,641.41 \$1,573.11 \$0.00 \$1,157.07 \$207,371.59
249 \$207,371.59 \$1,573.11 \$0.00 \$1,172.51 \$210,117.21
250 \$210,117.21 \$1,573.11 \$0.00 \$1,188.03 \$212,878.35
251 \$212,878.35 \$1,573.11 \$0.00 \$1,203.65 \$215,655.11
252 \$215,655.11 \$1,573.11 \$0.00 \$1,219.35 \$218,447.57
253 \$218,447.57 \$0.00 \$219,677.54 \$1,235.13 \$5.16