I also ran Princeton’s NPC with $250,000 AGI, $10000 savings, with no other assets nor income; this fictitious family would have received a grant of $65730 (NPC uses $65210 as tuition costs) and is expected to contribute $25000 to an estimated COA of $90730. This is consistent with ‘free tuition for the 250000 and below’.