# Savings Plan and Future Cost Estimation for Madonna University

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2042 \$156,783 Monthly savings required \$1,239

How much will it cost to send your child to Madonna University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$627,130.27 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of \$1,239.08 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 \$41,790.00 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 Madonna University in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$1,239.08 \$0.00 \$0.00 \$1,239.08
2 \$1,239.08 \$1,239.08 \$0.00 \$7.01 \$2,485.17
3 \$2,485.17 \$1,239.08 \$0.00 \$14.05 \$3,738.30
4 \$3,738.30 \$1,239.08 \$0.00 \$21.14 \$4,998.52
5 \$4,998.52 \$1,239.08 \$0.00 \$28.26 \$6,265.86
6 \$6,265.86 \$1,239.08 \$0.00 \$35.43 \$7,540.37
7 \$7,540.37 \$1,239.08 \$0.00 \$42.63 \$8,822.08
8 \$8,822.08 \$1,239.08 \$0.00 \$49.88 \$10,111.04
9 \$10,111.04 \$1,239.08 \$0.00 \$57.17 \$11,407.29
10 \$11,407.29 \$1,239.08 \$0.00 \$64.50 \$12,710.87
11 \$12,710.87 \$1,239.08 \$0.00 \$71.87 \$14,021.82
12 \$14,021.82 \$1,239.08 \$0.00 \$79.28 \$15,340.18
13 \$15,340.18 \$1,239.08 \$0.00 \$86.74 \$16,666.00
14 \$16,666.00 \$1,239.08 \$0.00 \$94.23 \$17,999.31
15 \$17,999.31 \$1,239.08 \$0.00 \$101.77 \$19,340.16
16 \$19,340.16 \$1,239.08 \$0.00 \$109.35 \$20,688.59
17 \$20,688.59 \$1,239.08 \$0.00 \$116.98 \$22,044.65
18 \$22,044.65 \$1,239.08 \$0.00 \$124.64 \$23,408.37
19 \$23,408.37 \$1,239.08 \$0.00 \$132.35 \$24,779.80
20 \$24,779.80 \$1,239.08 \$0.00 \$140.11 \$26,158.99
21 \$26,158.99 \$1,239.08 \$0.00 \$147.91 \$27,545.98
22 \$27,545.98 \$1,239.08 \$0.00 \$155.75 \$28,940.81
23 \$28,940.81 \$1,239.08 \$0.00 \$163.64 \$30,343.53
24 \$30,343.53 \$1,239.08 \$0.00 \$171.57 \$31,754.18
25 \$31,754.18 \$1,239.08 \$0.00 \$179.54 \$33,172.80
26 \$33,172.80 \$1,239.08 \$0.00 \$187.56 \$34,599.44
27 \$34,599.44 \$1,239.08 \$0.00 \$195.63 \$36,034.15
28 \$36,034.15 \$1,239.08 \$0.00 \$203.74 \$37,476.97
29 \$37,476.97 \$1,239.08 \$0.00 \$211.90 \$38,927.95
30 \$38,927.95 \$1,239.08 \$0.00 \$220.10 \$40,387.13
31 \$40,387.13 \$1,239.08 \$0.00 \$228.35 \$41,854.56
32 \$41,854.56 \$1,239.08 \$0.00 \$236.65 \$43,330.29
33 \$43,330.29 \$1,239.08 \$0.00 \$245.00 \$44,814.37
34 \$44,814.37 \$1,239.08 \$0.00 \$253.39 \$46,306.84
35 \$46,306.84 \$1,239.08 \$0.00 \$261.83 \$47,807.75
36 \$47,807.75 \$1,239.08 \$0.00 \$270.31 \$49,317.14
37 \$49,317.14 \$1,239.08 \$0.00 \$278.85 \$50,835.07
38 \$50,835.07 \$1,239.08 \$0.00 \$287.43 \$52,361.58
39 \$52,361.58 \$1,239.08 \$0.00 \$296.06 \$53,896.72
40 \$53,896.72 \$1,239.08 \$0.00 \$304.74 \$55,440.54
41 \$55,440.54 \$1,239.08 \$0.00 \$313.47 \$56,993.09
42 \$56,993.09 \$1,239.08 \$0.00 \$322.25 \$58,554.42
43 \$58,554.42 \$1,239.08 \$0.00 \$331.08 \$60,124.58
44 \$60,124.58 \$1,239.08 \$0.00 \$339.95 \$61,703.61
45 \$61,703.61 \$1,239.08 \$0.00 \$348.88 \$63,291.57
46 \$63,291.57 \$1,239.08 \$0.00 \$357.86 \$64,888.51
47 \$64,888.51 \$1,239.08 \$0.00 \$366.89 \$66,494.48
48 \$66,494.48 \$1,239.08 \$0.00 \$375.97 \$68,109.53
49 \$68,109.53 \$1,239.08 \$0.00 \$385.10 \$69,733.71
50 \$69,733.71 \$1,239.08 \$0.00 \$394.28 \$71,367.07
51 \$71,367.07 \$1,239.08 \$0.00 \$403.52 \$73,009.67
52 \$73,009.67 \$1,239.08 \$0.00 \$412.81 \$74,661.56
53 \$74,661.56 \$1,239.08 \$0.00 \$422.15 \$76,322.79
54 \$76,322.79 \$1,239.08 \$0.00 \$431.54 \$77,993.41
55 \$77,993.41 \$1,239.08 \$0.00 \$440.99 \$79,673.48
56 \$79,673.48 \$1,239.08 \$0.00 \$450.49 \$81,363.05
57 \$81,363.05 \$1,239.08 \$0.00 \$460.04 \$83,062.17
58 \$83,062.17 \$1,239.08 \$0.00 \$469.65 \$84,770.90
59 \$84,770.90 \$1,239.08 \$0.00 \$479.31 \$86,489.29
60 \$86,489.29 \$1,239.08 \$0.00 \$489.02 \$88,217.39
61 \$88,217.39 \$1,239.08 \$0.00 \$498.79 \$89,955.26
62 \$89,955.26 \$1,239.08 \$0.00 \$508.62 \$91,702.96
63 \$91,702.96 \$1,239.08 \$0.00 \$518.50 \$93,460.54
64 \$93,460.54 \$1,239.08 \$0.00 \$528.44 \$95,228.06
65 \$95,228.06 \$1,239.08 \$0.00 \$538.43 \$97,005.57
66 \$97,005.57 \$1,239.08 \$0.00 \$548.48 \$98,793.13
67 \$98,793.13 \$1,239.08 \$0.00 \$558.59 \$100,590.80
68 \$100,590.80 \$1,239.08 \$0.00 \$568.76 \$102,398.64
69 \$102,398.64 \$1,239.08 \$0.00 \$578.98 \$104,216.70
70 \$104,216.70 \$1,239.08 \$0.00 \$589.26 \$106,045.04
71 \$106,045.04 \$1,239.08 \$0.00 \$599.59 \$107,883.71
72 \$107,883.71 \$1,239.08 \$0.00 \$609.99 \$109,732.78
73 \$109,732.78 \$1,239.08 \$0.00 \$620.45 \$111,592.31
74 \$111,592.31 \$1,239.08 \$0.00 \$630.96 \$113,462.35
75 \$113,462.35 \$1,239.08 \$0.00 \$641.53 \$115,342.96
76 \$115,342.96 \$1,239.08 \$0.00 \$652.17 \$117,234.21
77 \$117,234.21 \$1,239.08 \$0.00 \$662.86 \$119,136.15
78 \$119,136.15 \$1,239.08 \$0.00 \$673.61 \$121,048.84
79 \$121,048.84 \$1,239.08 \$0.00 \$684.43 \$122,972.35
80 \$122,972.35 \$1,239.08 \$0.00 \$695.30 \$124,906.73
81 \$124,906.73 \$1,239.08 \$0.00 \$706.24 \$126,852.05
82 \$126,852.05 \$1,239.08 \$0.00 \$717.24 \$128,808.37
83 \$128,808.37 \$1,239.08 \$0.00 \$728.30 \$130,775.75
84 \$130,775.75 \$1,239.08 \$0.00 \$739.43 \$132,754.26
85 \$132,754.26 \$1,239.08 \$0.00 \$750.61 \$134,743.95
86 \$134,743.95 \$1,239.08 \$0.00 \$761.86 \$136,744.89
87 \$136,744.89 \$1,239.08 \$0.00 \$773.18 \$138,757.15
88 \$138,757.15 \$1,239.08 \$0.00 \$784.55 \$140,780.78
89 \$140,780.78 \$1,239.08 \$0.00 \$795.99 \$142,815.85
90 \$142,815.85 \$1,239.08 \$0.00 \$807.50 \$144,862.43
91 \$144,862.43 \$1,239.08 \$0.00 \$819.07 \$146,920.58
92 \$146,920.58 \$1,239.08 \$0.00 \$830.71 \$148,990.37
93 \$148,990.37 \$1,239.08 \$0.00 \$842.41 \$151,071.86
94 \$151,071.86 \$1,239.08 \$0.00 \$854.18 \$153,165.12
95 \$153,165.12 \$1,239.08 \$0.00 \$866.02 \$155,270.22
96 \$155,270.22 \$1,239.08 \$0.00 \$877.92 \$157,387.22
97 \$157,387.22 \$1,239.08 \$0.00 \$889.89 \$159,516.19
98 \$159,516.19 \$1,239.08 \$0.00 \$901.93 \$161,657.20
99 \$161,657.20 \$1,239.08 \$0.00 \$914.03 \$163,810.31
100 \$163,810.31 \$1,239.08 \$0.00 \$926.21 \$165,975.60
101 \$165,975.60 \$1,239.08 \$0.00 \$938.45 \$168,153.13
102 \$168,153.13 \$1,239.08 \$0.00 \$950.76 \$170,342.97
103 \$170,342.97 \$1,239.08 \$0.00 \$963.14 \$172,545.19
104 \$172,545.19 \$1,239.08 \$0.00 \$975.60 \$174,759.87
105 \$174,759.87 \$1,239.08 \$0.00 \$988.12 \$176,987.07
106 \$176,987.07 \$1,239.08 \$0.00 \$1,000.71 \$179,226.86
107 \$179,226.86 \$1,239.08 \$0.00 \$1,013.37 \$181,479.31
108 \$181,479.31 \$1,239.08 \$0.00 \$1,026.11 \$183,744.50
109 \$183,744.50 \$1,239.08 \$0.00 \$1,038.92 \$186,022.50
110 \$186,022.50 \$1,239.08 \$0.00 \$1,051.80 \$188,313.38
111 \$188,313.38 \$1,239.08 \$0.00 \$1,064.75 \$190,617.21
112 \$190,617.21 \$1,239.08 \$0.00 \$1,077.78 \$192,934.07
113 \$192,934.07 \$1,239.08 \$0.00 \$1,090.88 \$195,264.03
114 \$195,264.03 \$1,239.08 \$0.00 \$1,104.05 \$197,607.16
115 \$197,607.16 \$1,239.08 \$0.00 \$1,117.30 \$199,963.54
116 \$199,963.54 \$1,239.08 \$0.00 \$1,130.62 \$202,333.24
117 \$202,333.24 \$1,239.08 \$0.00 \$1,144.02 \$204,716.34
118 \$204,716.34 \$1,239.08 \$0.00 \$1,157.50 \$207,112.92
119 \$207,112.92 \$1,239.08 \$0.00 \$1,171.05 \$209,523.05
120 \$209,523.05 \$1,239.08 \$0.00 \$1,184.67 \$211,946.80
121 \$211,946.80 \$1,239.08 \$0.00 \$1,198.38 \$214,384.26
122 \$214,384.26 \$1,239.08 \$0.00 \$1,212.16 \$216,835.50
123 \$216,835.50 \$1,239.08 \$0.00 \$1,226.02 \$219,300.60
124 \$219,300.60 \$1,239.08 \$0.00 \$1,239.96 \$221,779.64
125 \$221,779.64 \$1,239.08 \$0.00 \$1,253.97 \$224,272.69
126 \$224,272.69 \$1,239.08 \$0.00 \$1,268.07 \$226,779.84
127 \$226,779.84 \$1,239.08 \$0.00 \$1,282.25 \$229,301.17
128 \$229,301.17 \$1,239.08 \$0.00 \$1,296.50 \$231,836.75
129 \$231,836.75 \$1,239.08 \$0.00 \$1,310.84 \$234,386.67
130 \$234,386.67 \$1,239.08 \$0.00 \$1,325.26 \$236,951.01
131 \$236,951.01 \$1,239.08 \$0.00 \$1,339.76 \$239,529.85
132 \$239,529.85 \$1,239.08 \$0.00 \$1,354.34 \$242,123.27
133 \$242,123.27 \$1,239.08 \$0.00 \$1,369.00 \$244,731.35
134 \$244,731.35 \$1,239.08 \$0.00 \$1,383.75 \$247,354.18
135 \$247,354.18 \$1,239.08 \$0.00 \$1,398.58 \$249,991.84
136 \$249,991.84 \$1,239.08 \$0.00 \$1,413.49 \$252,644.41
137 \$252,644.41 \$1,239.08 \$0.00 \$1,428.49 \$255,311.98
138 \$255,311.98 \$1,239.08 \$0.00 \$1,443.57 \$257,994.63
139 \$257,994.63 \$1,239.08 \$0.00 \$1,458.74 \$260,692.45
140 \$260,692.45 \$1,239.08 \$0.00 \$1,473.99 \$263,405.52
141 \$263,405.52 \$1,239.08 \$0.00 \$1,489.33 \$266,133.93
142 \$266,133.93 \$1,239.08 \$0.00 \$1,504.76 \$268,877.77
143 \$268,877.77 \$1,239.08 \$0.00 \$1,520.27 \$271,637.12
144 \$271,637.12 \$1,239.08 \$0.00 \$1,535.88 \$274,412.08
145 \$274,412.08 \$1,239.08 \$0.00 \$1,551.57 \$277,202.73
146 \$277,202.73 \$1,239.08 \$0.00 \$1,567.34 \$280,009.15
147 \$280,009.15 \$1,239.08 \$0.00 \$1,583.21 \$282,831.44
148 \$282,831.44 \$1,239.08 \$0.00 \$1,599.17 \$285,669.69
149 \$285,669.69 \$1,239.08 \$0.00 \$1,615.22 \$288,523.99
150 \$288,523.99 \$1,239.08 \$0.00 \$1,631.36 \$291,394.43
151 \$291,394.43 \$1,239.08 \$0.00 \$1,647.59 \$294,281.10
152 \$294,281.10 \$1,239.08 \$0.00 \$1,663.91 \$297,184.09
153 \$297,184.09 \$1,239.08 \$0.00 \$1,680.32 \$300,103.49
154 \$300,103.49 \$1,239.08 \$0.00 \$1,696.83 \$303,039.40
155 \$303,039.40 \$1,239.08 \$0.00 \$1,713.43 \$305,991.91
156 \$305,991.91 \$1,239.08 \$0.00 \$1,730.12 \$308,961.11
157 \$308,961.11 \$1,239.08 \$0.00 \$1,746.91 \$311,947.10
158 \$311,947.10 \$1,239.08 \$0.00 \$1,763.79 \$314,949.97
159 \$314,949.97 \$1,239.08 \$0.00 \$1,780.77 \$317,969.82
160 \$317,969.82 \$1,239.08 \$0.00 \$1,797.85 \$321,006.75
161 \$321,006.75 \$1,239.08 \$0.00 \$1,815.02 \$324,060.85
162 \$324,060.85 \$1,239.08 \$0.00 \$1,832.29 \$327,132.22
163 \$327,132.22 \$1,239.08 \$0.00 \$1,849.65 \$330,220.95
164 \$330,220.95 \$1,239.08 \$0.00 \$1,867.12 \$333,327.15
165 \$333,327.15 \$1,239.08 \$0.00 \$1,884.68 \$336,450.91
166 \$336,450.91 \$1,239.08 \$0.00 \$1,902.34 \$339,592.33
167 \$339,592.33 \$1,239.08 \$0.00 \$1,920.10 \$342,751.51
168 \$342,751.51 \$1,239.08 \$0.00 \$1,937.97 \$345,928.56
169 \$345,928.56 \$1,239.08 \$0.00 \$1,955.93 \$349,123.57
170 \$349,123.57 \$1,239.08 \$0.00 \$1,974.00 \$352,336.65
171 \$352,336.65 \$1,239.08 \$0.00 \$1,992.16 \$355,567.89
172 \$355,567.89 \$1,239.08 \$0.00 \$2,010.43 \$358,817.40
173 \$358,817.40 \$1,239.08 \$0.00 \$2,028.81 \$362,085.29
174 \$362,085.29 \$1,239.08 \$0.00 \$2,047.28 \$365,371.65
175 \$365,371.65 \$1,239.08 \$0.00 \$2,065.86 \$368,676.59
176 \$368,676.59 \$1,239.08 \$0.00 \$2,084.55 \$372,000.22
177 \$372,000.22 \$1,239.08 \$0.00 \$2,103.34 \$375,342.64
178 \$375,342.64 \$1,239.08 \$0.00 \$2,122.24 \$378,703.96
179 \$378,703.96 \$1,239.08 \$0.00 \$2,141.25 \$382,084.29
180 \$382,084.29 \$1,239.08 \$0.00 \$2,160.36 \$385,483.73
181 \$385,483.73 \$1,239.08 \$0.00 \$2,179.58 \$388,902.39
182 \$388,902.39 \$1,239.08 \$0.00 \$2,198.91 \$392,340.38
183 \$392,340.38 \$1,239.08 \$0.00 \$2,218.35 \$395,797.81
184 \$395,797.81 \$1,239.08 \$0.00 \$2,237.90 \$399,274.79
185 \$399,274.79 \$1,239.08 \$0.00 \$2,257.56 \$402,771.43
186 \$402,771.43 \$1,239.08 \$0.00 \$2,277.33 \$406,287.84
187 \$406,287.84 \$1,239.08 \$0.00 \$2,297.21 \$409,824.13
188 \$409,824.13 \$1,239.08 \$0.00 \$2,317.21 \$413,380.42
189 \$413,380.42 \$1,239.08 \$0.00 \$2,337.31 \$416,956.81
190 \$416,956.81 \$1,239.08 \$0.00 \$2,357.53 \$420,553.42
191 \$420,553.42 \$1,239.08 \$0.00 \$2,377.87 \$424,170.37
192 \$424,170.37 \$1,239.08 \$0.00 \$2,398.32 \$427,807.77
193 \$427,807.77 \$1,239.08 \$0.00 \$2,418.89 \$431,465.74
194 \$431,465.74 \$1,239.08 \$0.00 \$2,439.57 \$435,144.39
195 \$435,144.39 \$1,239.08 \$0.00 \$2,460.37 \$438,843.84
196 \$438,843.84 \$1,239.08 \$0.00 \$2,481.29 \$442,564.21
197 \$442,564.21 \$1,239.08 \$0.00 \$2,502.32 \$446,305.61
198 \$446,305.61 \$1,239.08 \$0.00 \$2,523.48 \$450,068.17
199 \$450,068.17 \$1,239.08 \$0.00 \$2,544.75 \$453,852.00
200 \$453,852.00 \$1,239.08 \$0.00 \$2,566.15 \$457,657.23
201 \$457,657.23 \$1,239.08 \$0.00 \$2,587.66 \$461,483.97
202 \$461,483.97 \$1,239.08 \$0.00 \$2,609.30 \$465,332.35
203 \$465,332.35 \$1,239.08 \$0.00 \$2,631.06 \$469,202.49
204 \$469,202.49 \$1,239.08 \$0.00 \$2,652.94 \$473,094.51
205 \$473,094.51 \$1,239.08 \$0.00 \$2,674.95 \$477,008.54
206 \$477,008.54 \$1,239.08 \$0.00 \$2,697.08 \$480,944.70
207 \$480,944.70 \$1,239.08 \$0.00 \$2,719.33 \$484,903.11
208 \$484,903.11 \$1,239.08 \$0.00 \$2,741.71 \$488,883.90
209 \$488,883.90 \$1,239.08 \$0.00 \$2,764.22 \$492,887.20
210 \$492,887.20 \$1,239.08 \$0.00 \$2,786.86 \$496,913.14
211 \$496,913.14 \$1,239.08 \$0.00 \$2,809.62 \$500,961.84
212 \$500,961.84 \$1,239.08 \$0.00 \$2,832.51 \$505,033.43
213 \$505,033.43 \$1,239.08 \$0.00 \$2,855.53 \$509,128.04
214 \$509,128.04 \$1,239.08 \$0.00 \$2,878.68 \$513,245.80
215 \$513,245.80 \$1,239.08 \$0.00 \$2,901.97 \$517,386.85
216 \$517,386.85 \$1,239.08 \$0.00 \$2,925.38 \$521,551.31
217 \$521,551.31 \$1,239.08 \$141,247.37 \$2,948.93 \$384,491.95
218 \$384,491.95 \$1,239.08 \$0.00 \$2,173.97 \$387,905.00
219 \$387,905.00 \$1,239.08 \$0.00 \$2,193.27 \$391,337.35
220 \$391,337.35 \$1,239.08 \$0.00 \$2,212.68 \$394,789.11
221 \$394,789.11 \$1,239.08 \$0.00 \$2,232.20 \$398,260.39
222 \$398,260.39 \$1,239.08 \$0.00 \$2,251.82 \$401,751.29
223 \$401,751.29 \$1,239.08 \$0.00 \$2,271.56 \$405,261.93
224 \$405,261.93 \$1,239.08 \$0.00 \$2,291.41 \$408,792.42
225 \$408,792.42 \$1,239.08 \$0.00 \$2,311.37 \$412,342.87
226 \$412,342.87 \$1,239.08 \$0.00 \$2,331.45 \$415,913.40
227 \$415,913.40 \$1,239.08 \$0.00 \$2,351.63 \$419,504.11
228 \$419,504.11 \$1,239.08 \$0.00 \$2,371.94 \$423,115.13
229 \$423,115.13 \$1,239.08 \$151,134.69 \$2,392.35 \$275,611.87
230 \$275,611.87 \$1,239.08 \$0.00 \$1,558.35 \$278,409.30
231 \$278,409.30 \$1,239.08 \$0.00 \$1,574.17 \$281,222.55
232 \$281,222.55 \$1,239.08 \$0.00 \$1,590.07 \$284,051.70
233 \$284,051.70 \$1,239.08 \$0.00 \$1,606.07 \$286,896.85
234 \$286,896.85 \$1,239.08 \$0.00 \$1,622.16 \$289,758.09
235 \$289,758.09 \$1,239.08 \$0.00 \$1,638.33 \$292,635.50
236 \$292,635.50 \$1,239.08 \$0.00 \$1,654.60 \$295,529.18
237 \$295,529.18 \$1,239.08 \$0.00 \$1,670.96 \$298,439.22
238 \$298,439.22 \$1,239.08 \$0.00 \$1,687.42 \$301,365.72
239 \$301,365.72 \$1,239.08 \$0.00 \$1,703.97 \$304,308.77
240 \$304,308.77 \$1,239.08 \$0.00 \$1,720.61 \$307,268.46
241 \$307,268.46 \$1,239.08 \$161,714.11 \$1,737.34 \$148,530.77
242 \$148,530.77 \$1,239.08 \$0.00 \$839.81 \$150,609.66
243 \$150,609.66 \$1,239.08 \$0.00 \$851.57 \$152,700.31
244 \$152,700.31 \$1,239.08 \$0.00 \$863.39 \$154,802.78
245 \$154,802.78 \$1,239.08 \$0.00 \$875.28 \$156,917.14
246 \$156,917.14 \$1,239.08 \$0.00 \$887.23 \$159,043.45
247 \$159,043.45 \$1,239.08 \$0.00 \$899.25 \$161,181.78
248 \$161,181.78 \$1,239.08 \$0.00 \$911.35 \$163,332.21
249 \$163,332.21 \$1,239.08 \$0.00 \$923.50 \$165,494.79
250 \$165,494.79 \$1,239.08 \$0.00 \$935.73 \$167,669.60
251 \$167,669.60 \$1,239.08 \$0.00 \$948.03 \$169,856.71
252 \$169,856.71 \$1,239.08 \$0.00 \$960.39 \$172,056.18
253 \$172,056.18 \$0.00 \$173,034.10 \$972.83 -\$5.09