Savings Plan and Future Cost Estimation for Lewis Clark State College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$49,380
Monthly savings required$391

How much will it cost to send your child to Lewis Clark State College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $197,519.42 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $390.89 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$19,042.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Lewis Clark State College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $390.89 $0.00 $0.00 $390.89
2 $390.89 $390.89 $0.00 $2.21 $783.99
3 $783.99 $390.89 $0.00 $4.43 $1,179.31
4 $1,179.31 $390.89 $0.00 $6.67 $1,576.87
5 $1,576.87 $390.89 $0.00 $8.92 $1,976.68
6 $1,976.68 $390.89 $0.00 $11.18 $2,378.75
7 $2,378.75 $390.89 $0.00 $13.45 $2,783.09
8 $2,783.09 $390.89 $0.00 $15.74 $3,189.72
9 $3,189.72 $390.89 $0.00 $18.04 $3,598.65
10 $3,598.65 $390.89 $0.00 $20.35 $4,009.89
11 $4,009.89 $390.89 $0.00 $22.67 $4,423.45
12 $4,423.45 $390.89 $0.00 $25.01 $4,839.35
13 $4,839.35 $390.89 $0.00 $27.36 $5,257.60
14 $5,257.60 $390.89 $0.00 $29.73 $5,678.22
15 $5,678.22 $390.89 $0.00 $32.11 $6,101.22
16 $6,101.22 $390.89 $0.00 $34.50 $6,526.61
17 $6,526.61 $390.89 $0.00 $36.90 $6,954.40
18 $6,954.40 $390.89 $0.00 $39.32 $7,384.61
19 $7,384.61 $390.89 $0.00 $41.75 $7,817.25
20 $7,817.25 $390.89 $0.00 $44.20 $8,252.34
21 $8,252.34 $390.89 $0.00 $46.66 $8,689.89
22 $8,689.89 $390.89 $0.00 $49.13 $9,129.91
23 $9,129.91 $390.89 $0.00 $51.62 $9,572.42
24 $9,572.42 $390.89 $0.00 $54.12 $10,017.43
25 $10,017.43 $390.89 $0.00 $56.64 $10,464.96
26 $10,464.96 $390.89 $0.00 $59.17 $10,915.02
27 $10,915.02 $390.89 $0.00 $61.72 $11,367.63
28 $11,367.63 $390.89 $0.00 $64.27 $11,822.79
29 $11,822.79 $390.89 $0.00 $66.85 $12,280.53
30 $12,280.53 $390.89 $0.00 $69.44 $12,740.86
31 $12,740.86 $390.89 $0.00 $72.04 $13,203.79
32 $13,203.79 $390.89 $0.00 $74.66 $13,669.34
33 $13,669.34 $390.89 $0.00 $77.29 $14,137.52
34 $14,137.52 $390.89 $0.00 $79.94 $14,608.35
35 $14,608.35 $390.89 $0.00 $82.60 $15,081.84
36 $15,081.84 $390.89 $0.00 $85.27 $15,558.00
37 $15,558.00 $390.89 $0.00 $87.97 $16,036.86
38 $16,036.86 $390.89 $0.00 $90.67 $16,518.42
39 $16,518.42 $390.89 $0.00 $93.40 $17,002.71
40 $17,002.71 $390.89 $0.00 $96.14 $17,489.74
41 $17,489.74 $390.89 $0.00 $98.89 $17,979.52
42 $17,979.52 $390.89 $0.00 $101.66 $18,472.07
43 $18,472.07 $390.89 $0.00 $104.44 $18,967.40
44 $18,967.40 $390.89 $0.00 $107.24 $19,465.53
45 $19,465.53 $390.89 $0.00 $110.06 $19,966.48
46 $19,966.48 $390.89 $0.00 $112.89 $20,470.26
47 $20,470.26 $390.89 $0.00 $115.74 $20,976.89
48 $20,976.89 $390.89 $0.00 $118.61 $21,486.39
49 $21,486.39 $390.89 $0.00 $121.49 $21,998.77
50 $21,998.77 $390.89 $0.00 $124.38 $22,514.04
51 $22,514.04 $390.89 $0.00 $127.30 $23,032.23
52 $23,032.23 $390.89 $0.00 $130.23 $23,553.35
53 $23,553.35 $390.89 $0.00 $133.17 $24,077.41
54 $24,077.41 $390.89 $0.00 $136.14 $24,604.44
55 $24,604.44 $390.89 $0.00 $139.12 $25,134.45
56 $25,134.45 $390.89 $0.00 $142.11 $25,667.45
57 $25,667.45 $390.89 $0.00 $145.13 $26,203.47
58 $26,203.47 $390.89 $0.00 $148.16 $26,742.52
59 $26,742.52 $390.89 $0.00 $151.21 $27,284.62
60 $27,284.62 $390.89 $0.00 $154.27 $27,829.78
61 $27,829.78 $390.89 $0.00 $157.35 $28,378.02
62 $28,378.02 $390.89 $0.00 $160.45 $28,929.36
63 $28,929.36 $390.89 $0.00 $163.57 $29,483.82
64 $29,483.82 $390.89 $0.00 $166.71 $30,041.42
65 $30,041.42 $390.89 $0.00 $169.86 $30,602.17
66 $30,602.17 $390.89 $0.00 $173.03 $31,166.09
67 $31,166.09 $390.89 $0.00 $176.22 $31,733.20
68 $31,733.20 $390.89 $0.00 $179.42 $32,303.51
69 $32,303.51 $390.89 $0.00 $182.65 $32,877.05
70 $32,877.05 $390.89 $0.00 $185.89 $33,453.83
71 $33,453.83 $390.89 $0.00 $189.15 $34,033.87
72 $34,033.87 $390.89 $0.00 $192.43 $34,617.19
73 $34,617.19 $390.89 $0.00 $195.73 $35,203.81
74 $35,203.81 $390.89 $0.00 $199.05 $35,793.75
75 $35,793.75 $390.89 $0.00 $202.38 $36,387.02
76 $36,387.02 $390.89 $0.00 $205.74 $36,983.65
77 $36,983.65 $390.89 $0.00 $209.11 $37,583.65
78 $37,583.65 $390.89 $0.00 $212.50 $38,187.04
79 $38,187.04 $390.89 $0.00 $215.92 $38,793.85
80 $38,793.85 $390.89 $0.00 $219.35 $39,404.09
81 $39,404.09 $390.89 $0.00 $222.80 $40,017.78
82 $40,017.78 $390.89 $0.00 $226.27 $40,634.94
83 $40,634.94 $390.89 $0.00 $229.76 $41,255.59
84 $41,255.59 $390.89 $0.00 $233.27 $41,879.75
85 $41,879.75 $390.89 $0.00 $236.79 $42,507.43
86 $42,507.43 $390.89 $0.00 $240.34 $43,138.66
87 $43,138.66 $390.89 $0.00 $243.91 $43,773.46
88 $43,773.46 $390.89 $0.00 $247.50 $44,411.85
89 $44,411.85 $390.89 $0.00 $251.11 $45,053.85
90 $45,053.85 $390.89 $0.00 $254.74 $45,699.48
91 $45,699.48 $390.89 $0.00 $258.39 $46,348.76
92 $46,348.76 $390.89 $0.00 $262.06 $47,001.71
93 $47,001.71 $390.89 $0.00 $265.75 $47,658.35
94 $47,658.35 $390.89 $0.00 $269.47 $48,318.71
95 $48,318.71 $390.89 $0.00 $273.20 $48,982.80
96 $48,982.80 $390.89 $0.00 $276.96 $49,650.65
97 $49,650.65 $390.89 $0.00 $280.73 $50,322.27
98 $50,322.27 $390.89 $0.00 $284.53 $50,997.69
99 $50,997.69 $390.89 $0.00 $288.35 $51,676.93
100 $51,676.93 $390.89 $0.00 $292.19 $52,360.01
101 $52,360.01 $390.89 $0.00 $296.05 $53,046.95
102 $53,046.95 $390.89 $0.00 $299.94 $53,737.78
103 $53,737.78 $390.89 $0.00 $303.84 $54,432.51
104 $54,432.51 $390.89 $0.00 $307.77 $55,131.17
105 $55,131.17 $390.89 $0.00 $311.72 $55,833.78
106 $55,833.78 $390.89 $0.00 $315.69 $56,540.36
107 $56,540.36 $390.89 $0.00 $319.69 $57,250.94
108 $57,250.94 $390.89 $0.00 $323.71 $57,965.54
109 $57,965.54 $390.89 $0.00 $327.75 $58,684.18
110 $58,684.18 $390.89 $0.00 $331.81 $59,406.88
111 $59,406.88 $390.89 $0.00 $335.90 $60,133.67
112 $60,133.67 $390.89 $0.00 $340.00 $60,864.56
113 $60,864.56 $390.89 $0.00 $344.14 $61,599.59
114 $61,599.59 $390.89 $0.00 $348.29 $62,338.77
115 $62,338.77 $390.89 $0.00 $352.47 $63,082.13
116 $63,082.13 $390.89 $0.00 $356.68 $63,829.70
117 $63,829.70 $390.89 $0.00 $360.90 $64,581.49
118 $64,581.49 $390.89 $0.00 $365.15 $65,337.53
119 $65,337.53 $390.89 $0.00 $369.43 $66,097.85
120 $66,097.85 $390.89 $0.00 $373.73 $66,862.47
121 $66,862.47 $390.89 $0.00 $378.05 $67,631.41
122 $67,631.41 $390.89 $0.00 $382.40 $68,404.70
123 $68,404.70 $390.89 $0.00 $386.77 $69,182.36
124 $69,182.36 $390.89 $0.00 $391.17 $69,964.42
125 $69,964.42 $390.89 $0.00 $395.59 $70,750.90
126 $70,750.90 $390.89 $0.00 $400.04 $71,541.83
127 $71,541.83 $390.89 $0.00 $404.51 $72,337.23
128 $72,337.23 $390.89 $0.00 $409.01 $73,137.13
129 $73,137.13 $390.89 $0.00 $413.53 $73,941.55
130 $73,941.55 $390.89 $0.00 $418.08 $74,750.52
131 $74,750.52 $390.89 $0.00 $422.65 $75,564.06
132 $75,564.06 $390.89 $0.00 $427.25 $76,382.20
133 $76,382.20 $390.89 $0.00 $431.88 $77,204.97
134 $77,204.97 $390.89 $0.00 $436.53 $78,032.39
135 $78,032.39 $390.89 $0.00 $441.21 $78,864.49
136 $78,864.49 $390.89 $0.00 $445.91 $79,701.29
137 $79,701.29 $390.89 $0.00 $450.64 $80,542.82
138 $80,542.82 $390.89 $0.00 $455.40 $81,389.11
139 $81,389.11 $390.89 $0.00 $460.19 $82,240.19
140 $82,240.19 $390.89 $0.00 $465.00 $83,096.08
141 $83,096.08 $390.89 $0.00 $469.84 $83,956.81
142 $83,956.81 $390.89 $0.00 $474.70 $84,822.40
143 $84,822.40 $390.89 $0.00 $479.60 $85,692.89
144 $85,692.89 $390.89 $0.00 $484.52 $86,568.30
145 $86,568.30 $390.89 $0.00 $489.47 $87,448.66
146 $87,448.66 $390.89 $0.00 $494.45 $88,334.00
147 $88,334.00 $390.89 $0.00 $499.45 $89,224.34
148 $89,224.34 $390.89 $0.00 $504.49 $90,119.72
149 $90,119.72 $390.89 $0.00 $509.55 $91,020.16
150 $91,020.16 $390.89 $0.00 $514.64 $91,925.69
151 $91,925.69 $390.89 $0.00 $519.76 $92,836.34
152 $92,836.34 $390.89 $0.00 $524.91 $93,752.14
153 $93,752.14 $390.89 $0.00 $530.09 $94,673.12
154 $94,673.12 $390.89 $0.00 $535.30 $95,599.31
155 $95,599.31 $390.89 $0.00 $540.53 $96,530.73
156 $96,530.73 $390.89 $0.00 $545.80 $97,467.42
157 $97,467.42 $390.89 $0.00 $551.09 $98,409.40
158 $98,409.40 $390.89 $0.00 $556.42 $99,356.71
159 $99,356.71 $390.89 $0.00 $561.78 $100,309.38
160 $100,309.38 $390.89 $0.00 $567.16 $101,267.43
161 $101,267.43 $390.89 $0.00 $572.58 $102,230.90
162 $102,230.90 $390.89 $0.00 $578.03 $103,199.82
163 $103,199.82 $390.89 $0.00 $583.51 $104,174.22
164 $104,174.22 $390.89 $0.00 $589.02 $105,154.13
165 $105,154.13 $390.89 $0.00 $594.56 $106,139.58
166 $106,139.58 $390.89 $0.00 $600.13 $107,130.60
167 $107,130.60 $390.89 $0.00 $605.73 $108,127.22
168 $108,127.22 $390.89 $0.00 $611.37 $109,129.48
169 $109,129.48 $390.89 $0.00 $617.03 $110,137.40
170 $110,137.40 $390.89 $0.00 $622.73 $111,151.02
171 $111,151.02 $390.89 $0.00 $628.46 $112,170.37
172 $112,170.37 $390.89 $0.00 $634.23 $113,195.49
173 $113,195.49 $390.89 $0.00 $640.02 $114,226.40
174 $114,226.40 $390.89 $0.00 $645.85 $115,263.14
175 $115,263.14 $390.89 $0.00 $651.71 $116,305.74
176 $116,305.74 $390.89 $0.00 $657.61 $117,354.24
177 $117,354.24 $390.89 $0.00 $663.54 $118,408.67
178 $118,408.67 $390.89 $0.00 $669.50 $119,469.06
179 $119,469.06 $390.89 $0.00 $675.50 $120,535.45
180 $120,535.45 $390.89 $0.00 $681.52 $121,607.86
181 $121,607.86 $390.89 $0.00 $687.59 $122,686.34
182 $122,686.34 $390.89 $0.00 $693.69 $123,770.92
183 $123,770.92 $390.89 $0.00 $699.82 $124,861.63
184 $124,861.63 $390.89 $0.00 $705.99 $125,958.51
185 $125,958.51 $390.89 $0.00 $712.19 $127,061.59
186 $127,061.59 $390.89 $0.00 $718.42 $128,170.90
187 $128,170.90 $390.89 $0.00 $724.70 $129,286.49
188 $129,286.49 $390.89 $0.00 $731.00 $130,408.38
189 $130,408.38 $390.89 $0.00 $737.35 $131,536.62
190 $131,536.62 $390.89 $0.00 $743.73 $132,671.24
191 $132,671.24 $390.89 $0.00 $750.14 $133,812.27
192 $133,812.27 $390.89 $0.00 $756.59 $134,959.75
193 $134,959.75 $390.89 $0.00 $763.08 $136,113.72
194 $136,113.72 $390.89 $0.00 $769.61 $137,274.22
195 $137,274.22 $390.89 $0.00 $776.17 $138,441.28
196 $138,441.28 $390.89 $0.00 $782.77 $139,614.94
197 $139,614.94 $390.89 $0.00 $789.40 $140,795.23
198 $140,795.23 $390.89 $0.00 $796.08 $141,982.20
199 $141,982.20 $390.89 $0.00 $802.79 $143,175.88
200 $143,175.88 $390.89 $0.00 $809.54 $144,376.31
201 $144,376.31 $390.89 $0.00 $816.32 $145,583.52
202 $145,583.52 $390.89 $0.00 $823.15 $146,797.56
203 $146,797.56 $390.89 $0.00 $830.01 $148,018.46
204 $148,018.46 $390.89 $0.00 $836.92 $149,246.27
205 $149,246.27 $390.89 $0.00 $843.86 $150,481.02
206 $150,481.02 $390.89 $0.00 $850.84 $151,722.75
207 $151,722.75 $390.89 $0.00 $857.86 $152,971.50
208 $152,971.50 $390.89 $0.00 $864.92 $154,227.31
209 $154,227.31 $390.89 $0.00 $872.02 $155,490.22
210 $155,490.22 $390.89 $0.00 $879.16 $156,760.27
211 $156,760.27 $390.89 $0.00 $886.35 $158,037.51
212 $158,037.51 $390.89 $0.00 $893.57 $159,321.97
213 $159,321.97 $390.89 $0.00 $900.83 $160,613.69
214 $160,613.69 $390.89 $0.00 $908.13 $161,912.71
215 $161,912.71 $390.89 $0.00 $915.48 $163,219.08
216 $163,219.08 $390.89 $0.00 $922.86 $164,532.83
217 $164,532.83 $390.89 $45,826.84 $930.29 $120,027.17
218 $120,027.17 $390.89 $0.00 $678.65 $121,096.71
219 $121,096.71 $390.89 $0.00 $684.70 $122,172.30
220 $122,172.30 $390.89 $0.00 $690.78 $123,253.97
221 $123,253.97 $390.89 $0.00 $696.90 $124,341.76
222 $124,341.76 $390.89 $0.00 $703.05 $125,435.70
223 $125,435.70 $390.89 $0.00 $709.23 $126,535.82
224 $126,535.82 $390.89 $0.00 $715.45 $127,642.16
225 $127,642.16 $390.89 $0.00 $721.71 $128,754.76
226 $128,754.76 $390.89 $0.00 $728.00 $129,873.65
227 $129,873.65 $390.89 $0.00 $734.32 $130,998.86
228 $130,998.86 $390.89 $0.00 $740.69 $132,130.44
229 $132,130.44 $390.89 $48,118.19 $747.08 $85,150.22
230 $85,150.22 $390.89 $0.00 $481.45 $86,022.56
231 $86,022.56 $390.89 $0.00 $486.38 $86,899.83
232 $86,899.83 $390.89 $0.00 $491.34 $87,782.06
233 $87,782.06 $390.89 $0.00 $496.33 $88,669.28
234 $88,669.28 $390.89 $0.00 $501.35 $89,561.52
235 $89,561.52 $390.89 $0.00 $506.39 $90,458.80
236 $90,458.80 $390.89 $0.00 $511.47 $91,361.16
237 $91,361.16 $390.89 $0.00 $516.57 $92,268.62
238 $92,268.62 $390.89 $0.00 $521.70 $93,181.21
239 $93,181.21 $390.89 $0.00 $526.86 $94,098.96
240 $94,098.96 $390.89 $0.00 $532.05 $95,021.90
241 $95,021.90 $390.89 $50,524.09 $537.27 $45,425.97
242 $45,425.97 $390.89 $0.00 $256.85 $46,073.71
243 $46,073.71 $390.89 $0.00 $260.51 $46,725.11
244 $46,725.11 $390.89 $0.00 $264.19 $47,380.19
245 $47,380.19 $390.89 $0.00 $267.89 $48,038.97
246 $48,038.97 $390.89 $0.00 $271.62 $48,701.48
247 $48,701.48 $390.89 $0.00 $275.37 $49,367.74
248 $49,367.74 $390.89 $0.00 $279.13 $50,037.76
249 $50,037.76 $390.89 $0.00 $282.92 $50,711.57
250 $50,711.57 $390.89 $0.00 $286.73 $51,389.19
251 $51,389.19 $390.89 $0.00 $290.56 $52,070.64
252 $52,070.64 $390.89 $0.00 $294.41 $52,755.94
253 $52,755.94 $0.00 $53,050.30 $298.29 $3.93