Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$56,433
Monthly savings required$447

How much will it cost to send your child to University of Louisiana Monroe in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $225,733.52 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $446.72 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$21,762.00
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 University of Louisiana Monroe in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $446.72 $0.00 $0.00 $446.72
2 $446.72 $446.72 $0.00 $2.53 $895.97
3 $895.97 $446.72 $0.00 $5.07 $1,347.76
4 $1,347.76 $446.72 $0.00 $7.62 $1,802.10
5 $1,802.10 $446.72 $0.00 $10.19 $2,259.01
6 $2,259.01 $446.72 $0.00 $12.77 $2,718.50
7 $2,718.50 $446.72 $0.00 $15.37 $3,180.59
8 $3,180.59 $446.72 $0.00 $17.98 $3,645.29
9 $3,645.29 $446.72 $0.00 $20.61 $4,112.62
10 $4,112.62 $446.72 $0.00 $23.25 $4,582.59
11 $4,582.59 $446.72 $0.00 $25.91 $5,055.22
12 $5,055.22 $446.72 $0.00 $28.58 $5,530.52
13 $5,530.52 $446.72 $0.00 $31.27 $6,008.51
14 $6,008.51 $446.72 $0.00 $33.97 $6,489.20
15 $6,489.20 $446.72 $0.00 $36.69 $6,972.61
16 $6,972.61 $446.72 $0.00 $39.42 $7,458.75
17 $7,458.75 $446.72 $0.00 $42.17 $7,947.64
18 $7,947.64 $446.72 $0.00 $44.94 $8,439.30
19 $8,439.30 $446.72 $0.00 $47.72 $8,933.74
20 $8,933.74 $446.72 $0.00 $50.51 $9,430.97
21 $9,430.97 $446.72 $0.00 $53.32 $9,931.01
22 $9,931.01 $446.72 $0.00 $56.15 $10,433.88
23 $10,433.88 $446.72 $0.00 $58.99 $10,939.59
24 $10,939.59 $446.72 $0.00 $61.85 $11,448.16
25 $11,448.16 $446.72 $0.00 $64.73 $11,959.61
26 $11,959.61 $446.72 $0.00 $67.62 $12,473.95
27 $12,473.95 $446.72 $0.00 $70.53 $12,991.20
28 $12,991.20 $446.72 $0.00 $73.45 $13,511.37
29 $13,511.37 $446.72 $0.00 $76.40 $14,034.49
30 $14,034.49 $446.72 $0.00 $79.35 $14,560.56
31 $14,560.56 $446.72 $0.00 $82.33 $15,089.61
32 $15,089.61 $446.72 $0.00 $85.32 $15,621.65
33 $15,621.65 $446.72 $0.00 $88.33 $16,156.70
34 $16,156.70 $446.72 $0.00 $91.35 $16,694.77
35 $16,694.77 $446.72 $0.00 $94.39 $17,235.88
36 $17,235.88 $446.72 $0.00 $97.45 $17,780.05
37 $17,780.05 $446.72 $0.00 $100.53 $18,327.30
38 $18,327.30 $446.72 $0.00 $103.63 $18,877.65
39 $18,877.65 $446.72 $0.00 $106.74 $19,431.11
40 $19,431.11 $446.72 $0.00 $109.87 $19,987.70
41 $19,987.70 $446.72 $0.00 $113.01 $20,547.43
42 $20,547.43 $446.72 $0.00 $116.18 $21,110.33
43 $21,110.33 $446.72 $0.00 $119.36 $21,676.41
44 $21,676.41 $446.72 $0.00 $122.56 $22,245.69
45 $22,245.69 $446.72 $0.00 $125.78 $22,818.19
46 $22,818.19 $446.72 $0.00 $129.02 $23,393.93
47 $23,393.93 $446.72 $0.00 $132.27 $23,972.92
48 $23,972.92 $446.72 $0.00 $135.55 $24,555.19
49 $24,555.19 $446.72 $0.00 $138.84 $25,140.75
50 $25,140.75 $446.72 $0.00 $142.15 $25,729.62
51 $25,729.62 $446.72 $0.00 $145.48 $26,321.82
52 $26,321.82 $446.72 $0.00 $148.83 $26,917.37
53 $26,917.37 $446.72 $0.00 $152.19 $27,516.28
54 $27,516.28 $446.72 $0.00 $155.58 $28,118.58
55 $28,118.58 $446.72 $0.00 $158.99 $28,724.29
56 $28,724.29 $446.72 $0.00 $162.41 $29,333.42
57 $29,333.42 $446.72 $0.00 $165.86 $29,946.00
58 $29,946.00 $446.72 $0.00 $169.32 $30,562.04
59 $30,562.04 $446.72 $0.00 $172.80 $31,181.56
60 $31,181.56 $446.72 $0.00 $176.31 $31,804.59
61 $31,804.59 $446.72 $0.00 $179.83 $32,431.14
62 $32,431.14 $446.72 $0.00 $183.37 $33,061.23
63 $33,061.23 $446.72 $0.00 $186.93 $33,694.88
64 $33,694.88 $446.72 $0.00 $190.52 $34,332.12
65 $34,332.12 $446.72 $0.00 $194.12 $34,972.96
66 $34,972.96 $446.72 $0.00 $197.74 $35,617.42
67 $35,617.42 $446.72 $0.00 $201.39 $36,265.53
68 $36,265.53 $446.72 $0.00 $205.05 $36,917.30
69 $36,917.30 $446.72 $0.00 $208.74 $37,572.76
70 $37,572.76 $446.72 $0.00 $212.44 $38,231.92
71 $38,231.92 $446.72 $0.00 $216.17 $38,894.81
72 $38,894.81 $446.72 $0.00 $219.92 $39,561.45
73 $39,561.45 $446.72 $0.00 $223.69 $40,231.86
74 $40,231.86 $446.72 $0.00 $227.48 $40,906.06
75 $40,906.06 $446.72 $0.00 $231.29 $41,584.07
76 $41,584.07 $446.72 $0.00 $235.12 $42,265.91
77 $42,265.91 $446.72 $0.00 $238.98 $42,951.61
78 $42,951.61 $446.72 $0.00 $242.85 $43,641.18
79 $43,641.18 $446.72 $0.00 $246.75 $44,334.65
80 $44,334.65 $446.72 $0.00 $250.67 $45,032.04
81 $45,032.04 $446.72 $0.00 $254.62 $45,733.38
82 $45,733.38 $446.72 $0.00 $258.58 $46,438.68
83 $46,438.68 $446.72 $0.00 $262.57 $47,147.97
84 $47,147.97 $446.72 $0.00 $266.58 $47,861.27
85 $47,861.27 $446.72 $0.00 $270.61 $48,578.60
86 $48,578.60 $446.72 $0.00 $274.67 $49,299.99
87 $49,299.99 $446.72 $0.00 $278.75 $50,025.46
88 $50,025.46 $446.72 $0.00 $282.85 $50,755.03
89 $50,755.03 $446.72 $0.00 $286.98 $51,488.73
90 $51,488.73 $446.72 $0.00 $291.12 $52,226.57
91 $52,226.57 $446.72 $0.00 $295.30 $52,968.59
92 $52,968.59 $446.72 $0.00 $299.49 $53,714.80
93 $53,714.80 $446.72 $0.00 $303.71 $54,465.23
94 $54,465.23 $446.72 $0.00 $307.95 $55,219.90
95 $55,219.90 $446.72 $0.00 $312.22 $55,978.84
96 $55,978.84 $446.72 $0.00 $316.51 $56,742.07
97 $56,742.07 $446.72 $0.00 $320.83 $57,509.62
98 $57,509.62 $446.72 $0.00 $325.17 $58,281.51
99 $58,281.51 $446.72 $0.00 $329.53 $59,057.76
100 $59,057.76 $446.72 $0.00 $333.92 $59,838.40
101 $59,838.40 $446.72 $0.00 $338.34 $60,623.46
102 $60,623.46 $446.72 $0.00 $342.77 $61,412.95
103 $61,412.95 $446.72 $0.00 $347.24 $62,206.91
104 $62,206.91 $446.72 $0.00 $351.73 $63,005.36
105 $63,005.36 $446.72 $0.00 $356.24 $63,808.32
106 $63,808.32 $446.72 $0.00 $360.78 $64,615.82
107 $64,615.82 $446.72 $0.00 $365.35 $65,427.89
108 $65,427.89 $446.72 $0.00 $369.94 $66,244.55
109 $66,244.55 $446.72 $0.00 $374.56 $67,065.83
110 $67,065.83 $446.72 $0.00 $379.20 $67,891.75
111 $67,891.75 $446.72 $0.00 $383.87 $68,722.34
112 $68,722.34 $446.72 $0.00 $388.57 $69,557.63
113 $69,557.63 $446.72 $0.00 $393.29 $70,397.64
114 $70,397.64 $446.72 $0.00 $398.04 $71,242.40
115 $71,242.40 $446.72 $0.00 $402.81 $72,091.93
116 $72,091.93 $446.72 $0.00 $407.62 $72,946.27
117 $72,946.27 $446.72 $0.00 $412.45 $73,805.44
118 $73,805.44 $446.72 $0.00 $417.31 $74,669.47
119 $74,669.47 $446.72 $0.00 $422.19 $75,538.38
120 $75,538.38 $446.72 $0.00 $427.10 $76,412.20
121 $76,412.20 $446.72 $0.00 $432.05 $77,290.97
122 $77,290.97 $446.72 $0.00 $437.01 $78,174.70
123 $78,174.70 $446.72 $0.00 $442.01 $79,063.43
124 $79,063.43 $446.72 $0.00 $447.04 $79,957.19
125 $79,957.19 $446.72 $0.00 $452.09 $80,856.00
126 $80,856.00 $446.72 $0.00 $457.17 $81,759.89
127 $81,759.89 $446.72 $0.00 $462.28 $82,668.89
128 $82,668.89 $446.72 $0.00 $467.42 $83,583.03
129 $83,583.03 $446.72 $0.00 $472.59 $84,502.34
130 $84,502.34 $446.72 $0.00 $477.79 $85,426.85
131 $85,426.85 $446.72 $0.00 $483.02 $86,356.59
132 $86,356.59 $446.72 $0.00 $488.27 $87,291.58
133 $87,291.58 $446.72 $0.00 $493.56 $88,231.86
134 $88,231.86 $446.72 $0.00 $498.88 $89,177.46
135 $89,177.46 $446.72 $0.00 $504.22 $90,128.40
136 $90,128.40 $446.72 $0.00 $509.60 $91,084.72
137 $91,084.72 $446.72 $0.00 $515.01 $92,046.45
138 $92,046.45 $446.72 $0.00 $520.44 $93,013.61
139 $93,013.61 $446.72 $0.00 $525.91 $93,986.24
140 $93,986.24 $446.72 $0.00 $531.41 $94,964.37
141 $94,964.37 $446.72 $0.00 $536.94 $95,948.03
142 $95,948.03 $446.72 $0.00 $542.50 $96,937.25
143 $96,937.25 $446.72 $0.00 $548.10 $97,932.07
144 $97,932.07 $446.72 $0.00 $553.72 $98,932.51
145 $98,932.51 $446.72 $0.00 $559.38 $99,938.61
146 $99,938.61 $446.72 $0.00 $565.07 $100,950.40
147 $100,950.40 $446.72 $0.00 $570.79 $101,967.91
148 $101,967.91 $446.72 $0.00 $576.54 $102,991.17
149 $102,991.17 $446.72 $0.00 $582.33 $104,020.22
150 $104,020.22 $446.72 $0.00 $588.15 $105,055.09
151 $105,055.09 $446.72 $0.00 $594.00 $106,095.81
152 $106,095.81 $446.72 $0.00 $599.88 $107,142.41
153 $107,142.41 $446.72 $0.00 $605.80 $108,194.93
154 $108,194.93 $446.72 $0.00 $611.75 $109,253.40
155 $109,253.40 $446.72 $0.00 $617.73 $110,317.85
156 $110,317.85 $446.72 $0.00 $623.75 $111,388.32
157 $111,388.32 $446.72 $0.00 $629.81 $112,464.85
158 $112,464.85 $446.72 $0.00 $635.89 $113,547.46
159 $113,547.46 $446.72 $0.00 $642.01 $114,636.19
160 $114,636.19 $446.72 $0.00 $648.17 $115,731.08
161 $115,731.08 $446.72 $0.00 $654.36 $116,832.16
162 $116,832.16 $446.72 $0.00 $660.59 $117,939.47
163 $117,939.47 $446.72 $0.00 $666.85 $119,053.04
164 $119,053.04 $446.72 $0.00 $673.14 $120,172.90
165 $120,172.90 $446.72 $0.00 $679.48 $121,299.10
166 $121,299.10 $446.72 $0.00 $685.84 $122,431.66
167 $122,431.66 $446.72 $0.00 $692.25 $123,570.63
168 $123,570.63 $446.72 $0.00 $698.69 $124,716.04
169 $124,716.04 $446.72 $0.00 $705.16 $125,867.92
170 $125,867.92 $446.72 $0.00 $711.68 $127,026.32
171 $127,026.32 $446.72 $0.00 $718.23 $128,191.27
172 $128,191.27 $446.72 $0.00 $724.81 $129,362.80
173 $129,362.80 $446.72 $0.00 $731.44 $130,540.96
174 $130,540.96 $446.72 $0.00 $738.10 $131,725.78
175 $131,725.78 $446.72 $0.00 $744.80 $132,917.30
176 $132,917.30 $446.72 $0.00 $751.53 $134,115.55
177 $134,115.55 $446.72 $0.00 $758.31 $135,320.58
178 $135,320.58 $446.72 $0.00 $765.12 $136,532.42
179 $136,532.42 $446.72 $0.00 $771.97 $137,751.11
180 $137,751.11 $446.72 $0.00 $778.86 $138,976.69
181 $138,976.69 $446.72 $0.00 $785.79 $140,209.20
182 $140,209.20 $446.72 $0.00 $792.76 $141,448.68
183 $141,448.68 $446.72 $0.00 $799.77 $142,695.17
184 $142,695.17 $446.72 $0.00 $806.82 $143,948.71
185 $143,948.71 $446.72 $0.00 $813.91 $145,209.34
186 $145,209.34 $446.72 $0.00 $821.03 $146,477.09
187 $146,477.09 $446.72 $0.00 $828.20 $147,752.01
188 $147,752.01 $446.72 $0.00 $835.41 $149,034.14
189 $149,034.14 $446.72 $0.00 $842.66 $150,323.52
190 $150,323.52 $446.72 $0.00 $849.95 $151,620.19
191 $151,620.19 $446.72 $0.00 $857.28 $152,924.19
192 $152,924.19 $446.72 $0.00 $864.66 $154,235.57
193 $154,235.57 $446.72 $0.00 $872.07 $155,554.36
194 $155,554.36 $446.72 $0.00 $879.53 $156,880.61
195 $156,880.61 $446.72 $0.00 $887.03 $158,214.36
196 $158,214.36 $446.72 $0.00 $894.57 $159,555.65
197 $159,555.65 $446.72 $0.00 $902.15 $160,904.52
198 $160,904.52 $446.72 $0.00 $909.78 $162,261.02
199 $162,261.02 $446.72 $0.00 $917.45 $163,625.19
200 $163,625.19 $446.72 $0.00 $925.16 $164,997.07
201 $164,997.07 $446.72 $0.00 $932.92 $166,376.71
202 $166,376.71 $446.72 $0.00 $940.72 $167,764.15
203 $167,764.15 $446.72 $0.00 $948.56 $169,159.43
204 $169,159.43 $446.72 $0.00 $956.45 $170,562.60
205 $170,562.60 $446.72 $0.00 $964.39 $171,973.71
206 $171,973.71 $446.72 $0.00 $972.36 $173,392.79
207 $173,392.79 $446.72 $0.00 $980.39 $174,819.90
208 $174,819.90 $446.72 $0.00 $988.46 $176,255.08
209 $176,255.08 $446.72 $0.00 $996.57 $177,698.37
210 $177,698.37 $446.72 $0.00 $1,004.73 $179,149.82
211 $179,149.82 $446.72 $0.00 $1,012.94 $180,609.48
212 $180,609.48 $446.72 $0.00 $1,021.19 $182,077.39
213 $182,077.39 $446.72 $0.00 $1,029.49 $183,553.60
214 $183,553.60 $446.72 $0.00 $1,037.84 $185,038.16
215 $185,038.16 $446.72 $0.00 $1,046.23 $186,531.11
216 $186,531.11 $446.72 $0.00 $1,054.67 $188,032.50
217 $188,032.50 $446.72 $52,372.85 $1,063.16 $137,169.53
218 $137,169.53 $446.72 $0.00 $775.58 $138,391.83
219 $138,391.83 $446.72 $0.00 $782.49 $139,621.04
220 $139,621.04 $446.72 $0.00 $789.44 $140,857.20
221 $140,857.20 $446.72 $0.00 $796.43 $142,100.35
222 $142,100.35 $446.72 $0.00 $803.46 $143,350.53
223 $143,350.53 $446.72 $0.00 $810.52 $144,607.77
224 $144,607.77 $446.72 $0.00 $817.63 $145,872.12
225 $145,872.12 $446.72 $0.00 $824.78 $147,143.62
226 $147,143.62 $446.72 $0.00 $831.97 $148,422.31
227 $148,422.31 $446.72 $0.00 $839.20 $149,708.23
228 $149,708.23 $446.72 $0.00 $846.47 $151,001.42
229 $151,001.42 $446.72 $54,991.49 $853.78 $97,310.43
230 $97,310.43 $446.72 $0.00 $550.21 $98,307.36
231 $98,307.36 $446.72 $0.00 $555.84 $99,309.92
232 $99,309.92 $446.72 $0.00 $561.51 $100,318.15
233 $100,318.15 $446.72 $0.00 $567.21 $101,332.08
234 $101,332.08 $446.72 $0.00 $572.95 $102,351.75
235 $102,351.75 $446.72 $0.00 $578.71 $103,377.18
236 $103,377.18 $446.72 $0.00 $584.51 $104,408.41
237 $104,408.41 $446.72 $0.00 $590.34 $105,445.47
238 $105,445.47 $446.72 $0.00 $596.20 $106,488.39
239 $106,488.39 $446.72 $0.00 $602.10 $107,537.21
240 $107,537.21 $446.72 $0.00 $608.03 $108,591.96
241 $108,591.96 $446.72 $57,741.06 $613.99 $51,911.61
242 $51,911.61 $446.72 $0.00 $293.52 $52,651.85
243 $52,651.85 $446.72 $0.00 $297.70 $53,396.27
244 $53,396.27 $446.72 $0.00 $301.91 $54,144.90
245 $54,144.90 $446.72 $0.00 $306.14 $54,897.76
246 $54,897.76 $446.72 $0.00 $310.40 $55,654.88
247 $55,654.88 $446.72 $0.00 $314.68 $56,416.28
248 $56,416.28 $446.72 $0.00 $318.99 $57,181.99
249 $57,181.99 $446.72 $0.00 $323.32 $57,952.03
250 $57,952.03 $446.72 $0.00 $327.67 $58,726.42
251 $58,726.42 $446.72 $0.00 $332.05 $59,505.19
252 $59,505.19 $446.72 $0.00 $336.45 $60,288.36
253 $60,288.36 $0.00 $60,628.12 $340.88 $1.12