At the start of the year you own 100 shares of a mutual fund in a taxable investment account. At the beginning of the tax year the fund NAV was $56.6 per share, and the end of year NAV is $55.3 per share. At the end of the year, the fund made distributions of $1.8 in qualified dividends, $2.1 in short term capital gains, and $3.0 in long term capital gains. If your marginal income tax rate is 23 %, and your marginal capital gains tax rate is 10%, what is the final after-tax value of your holdings in the mutual fund?

Please show work in Excel