# Savings Plan and Future Cost Estimation for Keuka College

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

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2041 \$136,989 Monthly savings required \$1,084

How much will it cost to send your child to Keuka College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$547,955.10 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,084.38 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 \$52,826.00 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 Keuka College in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,084.38 \$0.00 \$0.00 \$1,084.38
2 \$1,084.38 \$1,084.38 \$0.00 \$6.13 \$2,174.89
3 \$2,174.89 \$1,084.38 \$0.00 \$12.30 \$3,271.57
4 \$3,271.57 \$1,084.38 \$0.00 \$18.50 \$4,374.45
5 \$4,374.45 \$1,084.38 \$0.00 \$24.73 \$5,483.56
6 \$5,483.56 \$1,084.38 \$0.00 \$31.00 \$6,598.94
7 \$6,598.94 \$1,084.38 \$0.00 \$37.31 \$7,720.63
8 \$7,720.63 \$1,084.38 \$0.00 \$43.65 \$8,848.66
9 \$8,848.66 \$1,084.38 \$0.00 \$50.03 \$9,983.07
10 \$9,983.07 \$1,084.38 \$0.00 \$56.45 \$11,123.90
11 \$11,123.90 \$1,084.38 \$0.00 \$62.90 \$12,271.18
12 \$12,271.18 \$1,084.38 \$0.00 \$69.38 \$13,424.94
13 \$13,424.94 \$1,084.38 \$0.00 \$75.91 \$14,585.23
14 \$14,585.23 \$1,084.38 \$0.00 \$82.47 \$15,752.08
15 \$15,752.08 \$1,084.38 \$0.00 \$89.06 \$16,925.52
16 \$16,925.52 \$1,084.38 \$0.00 \$95.70 \$18,105.60
17 \$18,105.60 \$1,084.38 \$0.00 \$102.37 \$19,292.35
18 \$19,292.35 \$1,084.38 \$0.00 \$109.08 \$20,485.81
19 \$20,485.81 \$1,084.38 \$0.00 \$115.83 \$21,686.02
20 \$21,686.02 \$1,084.38 \$0.00 \$122.62 \$22,893.02
21 \$22,893.02 \$1,084.38 \$0.00 \$129.44 \$24,106.84
22 \$24,106.84 \$1,084.38 \$0.00 \$136.30 \$25,327.52
23 \$25,327.52 \$1,084.38 \$0.00 \$143.21 \$26,555.11
24 \$26,555.11 \$1,084.38 \$0.00 \$150.15 \$27,789.64
25 \$27,789.64 \$1,084.38 \$0.00 \$157.13 \$29,031.15
26 \$29,031.15 \$1,084.38 \$0.00 \$164.15 \$30,279.68
27 \$30,279.68 \$1,084.38 \$0.00 \$171.21 \$31,535.27
28 \$31,535.27 \$1,084.38 \$0.00 \$178.31 \$32,797.96
29 \$32,797.96 \$1,084.38 \$0.00 \$185.44 \$34,067.78
30 \$34,067.78 \$1,084.38 \$0.00 \$192.62 \$35,344.78
31 \$35,344.78 \$1,084.38 \$0.00 \$199.84 \$36,629.00
32 \$36,629.00 \$1,084.38 \$0.00 \$207.11 \$37,920.49
33 \$37,920.49 \$1,084.38 \$0.00 \$214.41 \$39,219.28
34 \$39,219.28 \$1,084.38 \$0.00 \$221.75 \$40,525.41
35 \$40,525.41 \$1,084.38 \$0.00 \$229.14 \$41,838.93
36 \$41,838.93 \$1,084.38 \$0.00 \$236.56 \$43,159.87
37 \$43,159.87 \$1,084.38 \$0.00 \$244.03 \$44,488.28
38 \$44,488.28 \$1,084.38 \$0.00 \$251.54 \$45,824.20
39 \$45,824.20 \$1,084.38 \$0.00 \$259.10 \$47,167.68
40 \$47,167.68 \$1,084.38 \$0.00 \$266.69 \$48,518.75
41 \$48,518.75 \$1,084.38 \$0.00 \$274.33 \$49,877.46
42 \$49,877.46 \$1,084.38 \$0.00 \$282.01 \$51,243.85
43 \$51,243.85 \$1,084.38 \$0.00 \$289.74 \$52,617.97
44 \$52,617.97 \$1,084.38 \$0.00 \$297.51 \$53,999.86
45 \$53,999.86 \$1,084.38 \$0.00 \$305.32 \$55,389.56
46 \$55,389.56 \$1,084.38 \$0.00 \$313.18 \$56,787.12
47 \$56,787.12 \$1,084.38 \$0.00 \$321.08 \$58,192.58
48 \$58,192.58 \$1,084.38 \$0.00 \$329.03 \$59,605.99
49 \$59,605.99 \$1,084.38 \$0.00 \$337.02 \$61,027.39
50 \$61,027.39 \$1,084.38 \$0.00 \$345.06 \$62,456.83
51 \$62,456.83 \$1,084.38 \$0.00 \$353.14 \$63,894.35
52 \$63,894.35 \$1,084.38 \$0.00 \$361.27 \$65,340.00
53 \$65,340.00 \$1,084.38 \$0.00 \$369.44 \$66,793.82
54 \$66,793.82 \$1,084.38 \$0.00 \$377.66 \$68,255.86
55 \$68,255.86 \$1,084.38 \$0.00 \$385.93 \$69,726.17
56 \$69,726.17 \$1,084.38 \$0.00 \$394.24 \$71,204.79
57 \$71,204.79 \$1,084.38 \$0.00 \$402.60 \$72,691.77
58 \$72,691.77 \$1,084.38 \$0.00 \$411.01 \$74,187.16
59 \$74,187.16 \$1,084.38 \$0.00 \$419.46 \$75,691.00
60 \$75,691.00 \$1,084.38 \$0.00 \$427.97 \$77,203.35
61 \$77,203.35 \$1,084.38 \$0.00 \$436.52 \$78,724.25
62 \$78,724.25 \$1,084.38 \$0.00 \$445.12 \$80,253.75
63 \$80,253.75 \$1,084.38 \$0.00 \$453.77 \$81,791.90
64 \$81,791.90 \$1,084.38 \$0.00 \$462.46 \$83,338.74
65 \$83,338.74 \$1,084.38 \$0.00 \$471.21 \$84,894.33
66 \$84,894.33 \$1,084.38 \$0.00 \$480.00 \$86,458.71
67 \$86,458.71 \$1,084.38 \$0.00 \$488.85 \$88,031.94
68 \$88,031.94 \$1,084.38 \$0.00 \$497.75 \$89,614.07
69 \$89,614.07 \$1,084.38 \$0.00 \$506.69 \$91,205.14
70 \$91,205.14 \$1,084.38 \$0.00 \$515.69 \$92,805.21
71 \$92,805.21 \$1,084.38 \$0.00 \$524.73 \$94,414.32
72 \$94,414.32 \$1,084.38 \$0.00 \$533.83 \$96,032.53
73 \$96,032.53 \$1,084.38 \$0.00 \$542.98 \$97,659.89
74 \$97,659.89 \$1,084.38 \$0.00 \$552.18 \$99,296.45
75 \$99,296.45 \$1,084.38 \$0.00 \$561.44 \$100,942.27
76 \$100,942.27 \$1,084.38 \$0.00 \$570.74 \$102,597.39
77 \$102,597.39 \$1,084.38 \$0.00 \$580.10 \$104,261.87
78 \$104,261.87 \$1,084.38 \$0.00 \$589.51 \$105,935.76
79 \$105,935.76 \$1,084.38 \$0.00 \$598.98 \$107,619.12
80 \$107,619.12 \$1,084.38 \$0.00 \$608.49 \$109,311.99
81 \$109,311.99 \$1,084.38 \$0.00 \$618.07 \$111,014.44
82 \$111,014.44 \$1,084.38 \$0.00 \$627.69 \$112,726.51
83 \$112,726.51 \$1,084.38 \$0.00 \$637.37 \$114,448.26
84 \$114,448.26 \$1,084.38 \$0.00 \$647.11 \$116,179.75
85 \$116,179.75 \$1,084.38 \$0.00 \$656.90 \$117,921.03
86 \$117,921.03 \$1,084.38 \$0.00 \$666.74 \$119,672.15
87 \$119,672.15 \$1,084.38 \$0.00 \$676.64 \$121,433.17
88 \$121,433.17 \$1,084.38 \$0.00 \$686.60 \$123,204.15
89 \$123,204.15 \$1,084.38 \$0.00 \$696.61 \$124,985.14
90 \$124,985.14 \$1,084.38 \$0.00 \$706.68 \$126,776.20
91 \$126,776.20 \$1,084.38 \$0.00 \$716.81 \$128,577.39
92 \$128,577.39 \$1,084.38 \$0.00 \$727.00 \$130,388.77
93 \$130,388.77 \$1,084.38 \$0.00 \$737.24 \$132,210.39
94 \$132,210.39 \$1,084.38 \$0.00 \$747.54 \$134,042.31
95 \$134,042.31 \$1,084.38 \$0.00 \$757.89 \$135,884.58
96 \$135,884.58 \$1,084.38 \$0.00 \$768.31 \$137,737.27
97 \$137,737.27 \$1,084.38 \$0.00 \$778.79 \$139,600.44
98 \$139,600.44 \$1,084.38 \$0.00 \$789.32 \$141,474.14
99 \$141,474.14 \$1,084.38 \$0.00 \$799.92 \$143,358.44
100 \$143,358.44 \$1,084.38 \$0.00 \$810.57 \$145,253.39
101 \$145,253.39 \$1,084.38 \$0.00 \$821.28 \$147,159.05
102 \$147,159.05 \$1,084.38 \$0.00 \$832.06 \$149,075.49
103 \$149,075.49 \$1,084.38 \$0.00 \$842.89 \$151,002.76
104 \$151,002.76 \$1,084.38 \$0.00 \$853.79 \$152,940.93
105 \$152,940.93 \$1,084.38 \$0.00 \$864.75 \$154,890.06
106 \$154,890.06 \$1,084.38 \$0.00 \$875.77 \$156,850.21
107 \$156,850.21 \$1,084.38 \$0.00 \$886.85 \$158,821.44
108 \$158,821.44 \$1,084.38 \$0.00 \$898.00 \$160,803.82
109 \$160,803.82 \$1,084.38 \$0.00 \$909.21 \$162,797.41
110 \$162,797.41 \$1,084.38 \$0.00 \$920.48 \$164,802.27
111 \$164,802.27 \$1,084.38 \$0.00 \$931.82 \$166,818.47
112 \$166,818.47 \$1,084.38 \$0.00 \$943.22 \$168,846.07
113 \$168,846.07 \$1,084.38 \$0.00 \$954.68 \$170,885.13
114 \$170,885.13 \$1,084.38 \$0.00 \$966.21 \$172,935.72
115 \$172,935.72 \$1,084.38 \$0.00 \$977.80 \$174,997.90
116 \$174,997.90 \$1,084.38 \$0.00 \$989.46 \$177,071.74
117 \$177,071.74 \$1,084.38 \$0.00 \$1,001.19 \$179,157.31
118 \$179,157.31 \$1,084.38 \$0.00 \$1,012.98 \$181,254.67
119 \$181,254.67 \$1,084.38 \$0.00 \$1,024.84 \$183,363.89
120 \$183,363.89 \$1,084.38 \$0.00 \$1,036.77 \$185,485.04
121 \$185,485.04 \$1,084.38 \$0.00 \$1,048.76 \$187,618.18
122 \$187,618.18 \$1,084.38 \$0.00 \$1,060.82 \$189,763.38
123 \$189,763.38 \$1,084.38 \$0.00 \$1,072.95 \$191,920.71
124 \$191,920.71 \$1,084.38 \$0.00 \$1,085.15 \$194,090.24
125 \$194,090.24 \$1,084.38 \$0.00 \$1,097.41 \$196,272.03
126 \$196,272.03 \$1,084.38 \$0.00 \$1,109.75 \$198,466.16
127 \$198,466.16 \$1,084.38 \$0.00 \$1,122.16 \$200,672.70
128 \$200,672.70 \$1,084.38 \$0.00 \$1,134.63 \$202,891.71
129 \$202,891.71 \$1,084.38 \$0.00 \$1,147.18 \$205,123.27
130 \$205,123.27 \$1,084.38 \$0.00 \$1,159.80 \$207,367.45
131 \$207,367.45 \$1,084.38 \$0.00 \$1,172.49 \$209,624.32
132 \$209,624.32 \$1,084.38 \$0.00 \$1,185.25 \$211,893.95
133 \$211,893.95 \$1,084.38 \$0.00 \$1,198.08 \$214,176.41
134 \$214,176.41 \$1,084.38 \$0.00 \$1,210.98 \$216,471.77
135 \$216,471.77 \$1,084.38 \$0.00 \$1,223.96 \$218,780.11
136 \$218,780.11 \$1,084.38 \$0.00 \$1,237.01 \$221,101.50
137 \$221,101.50 \$1,084.38 \$0.00 \$1,250.14 \$223,436.02
138 \$223,436.02 \$1,084.38 \$0.00 \$1,263.34 \$225,783.74
139 \$225,783.74 \$1,084.38 \$0.00 \$1,276.61 \$228,144.73
140 \$228,144.73 \$1,084.38 \$0.00 \$1,289.96 \$230,519.07
141 \$230,519.07 \$1,084.38 \$0.00 \$1,303.39 \$232,906.84
142 \$232,906.84 \$1,084.38 \$0.00 \$1,316.89 \$235,308.11
143 \$235,308.11 \$1,084.38 \$0.00 \$1,330.47 \$237,722.96
144 \$237,722.96 \$1,084.38 \$0.00 \$1,344.12 \$240,151.46
145 \$240,151.46 \$1,084.38 \$0.00 \$1,357.85 \$242,593.69
146 \$242,593.69 \$1,084.38 \$0.00 \$1,371.66 \$245,049.73
147 \$245,049.73 \$1,084.38 \$0.00 \$1,385.55 \$247,519.66
148 \$247,519.66 \$1,084.38 \$0.00 \$1,399.51 \$250,003.55
149 \$250,003.55 \$1,084.38 \$0.00 \$1,413.56 \$252,501.49
150 \$252,501.49 \$1,084.38 \$0.00 \$1,427.68 \$255,013.55
151 \$255,013.55 \$1,084.38 \$0.00 \$1,441.88 \$257,539.81
152 \$257,539.81 \$1,084.38 \$0.00 \$1,456.17 \$260,080.36
153 \$260,080.36 \$1,084.38 \$0.00 \$1,470.53 \$262,635.27
154 \$262,635.27 \$1,084.38 \$0.00 \$1,484.98 \$265,204.63
155 \$265,204.63 \$1,084.38 \$0.00 \$1,499.51 \$267,788.52
156 \$267,788.52 \$1,084.38 \$0.00 \$1,514.12 \$270,387.02
157 \$270,387.02 \$1,084.38 \$0.00 \$1,528.81 \$273,000.21
158 \$273,000.21 \$1,084.38 \$0.00 \$1,543.58 \$275,628.17
159 \$275,628.17 \$1,084.38 \$0.00 \$1,558.44 \$278,270.99
160 \$278,270.99 \$1,084.38 \$0.00 \$1,573.38 \$280,928.75
161 \$280,928.75 \$1,084.38 \$0.00 \$1,588.41 \$283,601.54
162 \$283,601.54 \$1,084.38 \$0.00 \$1,603.52 \$286,289.44
163 \$286,289.44 \$1,084.38 \$0.00 \$1,618.72 \$288,992.54
164 \$288,992.54 \$1,084.38 \$0.00 \$1,634.01 \$291,710.93
165 \$291,710.93 \$1,084.38 \$0.00 \$1,649.38 \$294,444.69
166 \$294,444.69 \$1,084.38 \$0.00 \$1,664.83 \$297,193.90
167 \$297,193.90 \$1,084.38 \$0.00 \$1,680.38 \$299,958.66
168 \$299,958.66 \$1,084.38 \$0.00 \$1,696.01 \$302,739.05
169 \$302,739.05 \$1,084.38 \$0.00 \$1,711.73 \$305,535.16
170 \$305,535.16 \$1,084.38 \$0.00 \$1,727.54 \$308,347.08
171 \$308,347.08 \$1,084.38 \$0.00 \$1,743.44 \$311,174.90
172 \$311,174.90 \$1,084.38 \$0.00 \$1,759.43 \$314,018.71
173 \$314,018.71 \$1,084.38 \$0.00 \$1,775.51 \$316,878.60
174 \$316,878.60 \$1,084.38 \$0.00 \$1,791.68 \$319,754.66
175 \$319,754.66 \$1,084.38 \$0.00 \$1,807.94 \$322,646.98
176 \$322,646.98 \$1,084.38 \$0.00 \$1,824.29 \$325,555.65
177 \$325,555.65 \$1,084.38 \$0.00 \$1,840.74 \$328,480.77
178 \$328,480.77 \$1,084.38 \$0.00 \$1,857.28 \$331,422.43
179 \$331,422.43 \$1,084.38 \$0.00 \$1,873.91 \$334,380.72
180 \$334,380.72 \$1,084.38 \$0.00 \$1,890.64 \$337,355.74
181 \$337,355.74 \$1,084.38 \$0.00 \$1,907.46 \$340,347.58
182 \$340,347.58 \$1,084.38 \$0.00 \$1,924.37 \$343,356.33
183 \$343,356.33 \$1,084.38 \$0.00 \$1,941.39 \$346,382.10
184 \$346,382.10 \$1,084.38 \$0.00 \$1,958.49 \$349,424.97
185 \$349,424.97 \$1,084.38 \$0.00 \$1,975.70 \$352,485.05
186 \$352,485.05 \$1,084.38 \$0.00 \$1,993.00 \$355,562.43
187 \$355,562.43 \$1,084.38 \$0.00 \$2,010.40 \$358,657.21
188 \$358,657.21 \$1,084.38 \$0.00 \$2,027.90 \$361,769.49
189 \$361,769.49 \$1,084.38 \$0.00 \$2,045.50 \$364,899.37
190 \$364,899.37 \$1,084.38 \$0.00 \$2,063.19 \$368,046.94
191 \$368,046.94 \$1,084.38 \$0.00 \$2,080.99 \$371,212.31
192 \$371,212.31 \$1,084.38 \$0.00 \$2,098.89 \$374,395.58
193 \$374,395.58 \$1,084.38 \$0.00 \$2,116.89 \$377,596.85
194 \$377,596.85 \$1,084.38 \$0.00 \$2,134.99 \$380,816.22
195 \$380,816.22 \$1,084.38 \$0.00 \$2,153.19 \$384,053.79
196 \$384,053.79 \$1,084.38 \$0.00 \$2,171.50 \$387,309.67
197 \$387,309.67 \$1,084.38 \$0.00 \$2,189.91 \$390,583.96
198 \$390,583.96 \$1,084.38 \$0.00 \$2,208.42 \$393,876.76
199 \$393,876.76 \$1,084.38 \$0.00 \$2,227.04 \$397,188.18
200 \$397,188.18 \$1,084.38 \$0.00 \$2,245.76 \$400,518.32
201 \$400,518.32 \$1,084.38 \$0.00 \$2,264.59 \$403,867.29
202 \$403,867.29 \$1,084.38 \$0.00 \$2,283.52 \$407,235.19
203 \$407,235.19 \$1,084.38 \$0.00 \$2,302.57 \$410,622.14
204 \$410,622.14 \$1,084.38 \$0.00 \$2,321.72 \$414,028.24
205 \$414,028.24 \$1,084.38 \$0.00 \$2,340.98 \$417,453.60
206 \$417,453.60 \$1,084.38 \$0.00 \$2,360.34 \$420,898.32
207 \$420,898.32 \$1,084.38 \$0.00 \$2,379.82 \$424,362.52
208 \$424,362.52 \$1,084.38 \$0.00 \$2,399.41 \$427,846.31
209 \$427,846.31 \$1,084.38 \$0.00 \$2,419.11 \$431,349.80
210 \$431,349.80 \$1,084.38 \$0.00 \$2,438.91 \$434,873.09
211 \$434,873.09 \$1,084.38 \$0.00 \$2,458.84 \$438,416.31
212 \$438,416.31 \$1,084.38 \$0.00 \$2,478.87 \$441,979.56
213 \$441,979.56 \$1,084.38 \$0.00 \$2,499.02 \$445,562.96
214 \$445,562.96 \$1,084.38 \$0.00 \$2,519.28 \$449,166.62
215 \$449,166.62 \$1,084.38 \$0.00 \$2,539.65 \$452,790.65
216 \$452,790.65 \$1,084.38 \$0.00 \$2,560.14 \$456,435.17
217 \$456,435.17 \$1,084.38 \$127,132.07 \$2,580.75 \$332,968.23
218 \$332,968.23 \$1,084.38 \$0.00 \$1,882.65 \$335,935.26
219 \$335,935.26 \$1,084.38 \$0.00 \$1,899.43 \$338,919.07
220 \$338,919.07 \$1,084.38 \$0.00 \$1,916.30 \$341,919.75
221 \$341,919.75 \$1,084.38 \$0.00 \$1,933.26 \$344,937.39
222 \$344,937.39 \$1,084.38 \$0.00 \$1,950.33 \$347,972.10
223 \$347,972.10 \$1,084.38 \$0.00 \$1,967.48 \$351,023.96
224 \$351,023.96 \$1,084.38 \$0.00 \$1,984.74 \$354,093.08
225 \$354,093.08 \$1,084.38 \$0.00 \$2,002.09 \$357,179.55
226 \$357,179.55 \$1,084.38 \$0.00 \$2,019.55 \$360,283.48
227 \$360,283.48 \$1,084.38 \$0.00 \$2,037.10 \$363,404.96
228 \$363,404.96 \$1,084.38 \$0.00 \$2,054.74 \$366,544.08
229 \$366,544.08 \$1,084.38 \$133,488.67 \$2,072.49 \$236,212.28
230 \$236,212.28 \$1,084.38 \$0.00 \$1,335.58 \$238,632.24
231 \$238,632.24 \$1,084.38 \$0.00 \$1,349.26 \$241,065.88
232 \$241,065.88 \$1,084.38 \$0.00 \$1,363.02 \$243,513.28
233 \$243,513.28 \$1,084.38 \$0.00 \$1,376.86 \$245,974.52
234 \$245,974.52 \$1,084.38 \$0.00 \$1,390.78 \$248,449.68
235 \$248,449.68 \$1,084.38 \$0.00 \$1,404.77 \$250,938.83
236 \$250,938.83 \$1,084.38 \$0.00 \$1,418.84 \$253,442.05
237 \$253,442.05 \$1,084.38 \$0.00 \$1,433.00 \$255,959.43
238 \$255,959.43 \$1,084.38 \$0.00 \$1,447.23 \$258,491.04
239 \$258,491.04 \$1,084.38 \$0.00 \$1,461.55 \$261,036.97
240 \$261,036.97 \$1,084.38 \$0.00 \$1,475.94 \$263,597.29
241 \$263,597.29 \$1,084.38 \$140,163.10 \$1,490.42 \$126,008.99
242 \$126,008.99 \$1,084.38 \$0.00 \$712.47 \$127,805.84
243 \$127,805.84 \$1,084.38 \$0.00 \$722.63 \$129,612.85
244 \$129,612.85 \$1,084.38 \$0.00 \$732.85 \$131,430.08
245 \$131,430.08 \$1,084.38 \$0.00 \$743.12 \$133,257.58
246 \$133,257.58 \$1,084.38 \$0.00 \$753.46 \$135,095.42
247 \$135,095.42 \$1,084.38 \$0.00 \$763.85 \$136,943.65
248 \$136,943.65 \$1,084.38 \$0.00 \$774.30 \$138,802.33
249 \$138,802.33 \$1,084.38 \$0.00 \$784.81 \$140,671.52
250 \$140,671.52 \$1,084.38 \$0.00 \$795.38 \$142,551.28
251 \$142,551.28 \$1,084.38 \$0.00 \$806.01 \$144,441.67
252 \$144,441.67 \$1,084.38 \$0.00 \$816.69 \$146,342.74
253 \$146,342.74 \$0.00 \$147,171.26 \$827.44 (\$1.08)