Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$89,984
Monthly savings required$712

How much will it cost to send your child to Hannibal LaGrange University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $359,937.19 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $712.30 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$34,700.00
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 Hannibal LaGrange University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $712.30 $0.00 $0.00 $712.30
2 $712.30 $712.30 $0.00 $4.03 $1,428.63
3 $1,428.63 $712.30 $0.00 $8.08 $2,149.01
4 $2,149.01 $712.30 $0.00 $12.15 $2,873.46
5 $2,873.46 $712.30 $0.00 $16.25 $3,602.01
6 $3,602.01 $712.30 $0.00 $20.37 $4,334.68
7 $4,334.68 $712.30 $0.00 $24.51 $5,071.49
8 $5,071.49 $712.30 $0.00 $28.67 $5,812.46
9 $5,812.46 $712.30 $0.00 $32.86 $6,557.62
10 $6,557.62 $712.30 $0.00 $37.08 $7,307.00
11 $7,307.00 $712.30 $0.00 $41.31 $8,060.61
12 $8,060.61 $712.30 $0.00 $45.58 $8,818.49
13 $8,818.49 $712.30 $0.00 $49.86 $9,580.65
14 $9,580.65 $712.30 $0.00 $54.17 $10,347.12
15 $10,347.12 $712.30 $0.00 $58.50 $11,117.92
16 $11,117.92 $712.30 $0.00 $62.86 $11,893.08
17 $11,893.08 $712.30 $0.00 $67.25 $12,672.63
18 $12,672.63 $712.30 $0.00 $71.65 $13,456.58
19 $13,456.58 $712.30 $0.00 $76.09 $14,244.97
20 $14,244.97 $712.30 $0.00 $80.54 $15,037.81
21 $15,037.81 $712.30 $0.00 $85.03 $15,835.14
22 $15,835.14 $712.30 $0.00 $89.53 $16,636.97
23 $16,636.97 $712.30 $0.00 $94.07 $17,443.34
24 $17,443.34 $712.30 $0.00 $98.63 $18,254.27
25 $18,254.27 $712.30 $0.00 $103.21 $19,069.78
26 $19,069.78 $712.30 $0.00 $107.82 $19,889.90
27 $19,889.90 $712.30 $0.00 $112.46 $20,714.66
28 $20,714.66 $712.30 $0.00 $117.12 $21,544.08
29 $21,544.08 $712.30 $0.00 $121.81 $22,378.19
30 $22,378.19 $712.30 $0.00 $126.53 $23,217.02
31 $23,217.02 $712.30 $0.00 $131.27 $24,060.59
32 $24,060.59 $712.30 $0.00 $136.04 $24,908.93
33 $24,908.93 $712.30 $0.00 $140.84 $25,762.07
34 $25,762.07 $712.30 $0.00 $145.66 $26,620.03
35 $26,620.03 $712.30 $0.00 $150.51 $27,482.84
36 $27,482.84 $712.30 $0.00 $155.39 $28,350.53
37 $28,350.53 $712.30 $0.00 $160.30 $29,223.13
38 $29,223.13 $712.30 $0.00 $165.23 $30,100.66
39 $30,100.66 $712.30 $0.00 $170.19 $30,983.15
40 $30,983.15 $712.30 $0.00 $175.18 $31,870.63
41 $31,870.63 $712.30 $0.00 $180.20 $32,763.13
42 $32,763.13 $712.30 $0.00 $185.25 $33,660.68
43 $33,660.68 $712.30 $0.00 $190.32 $34,563.30
44 $34,563.30 $712.30 $0.00 $195.43 $35,471.03
45 $35,471.03 $712.30 $0.00 $200.56 $36,383.89
46 $36,383.89 $712.30 $0.00 $205.72 $37,301.91
47 $37,301.91 $712.30 $0.00 $210.91 $38,225.12
48 $38,225.12 $712.30 $0.00 $216.13 $39,153.55
49 $39,153.55 $712.30 $0.00 $221.38 $40,087.23
50 $40,087.23 $712.30 $0.00 $226.66 $41,026.19
51 $41,026.19 $712.30 $0.00 $231.97 $41,970.46
52 $41,970.46 $712.30 $0.00 $237.31 $42,920.07
53 $42,920.07 $712.30 $0.00 $242.68 $43,875.05
54 $43,875.05 $712.30 $0.00 $248.08 $44,835.43
55 $44,835.43 $712.30 $0.00 $253.51 $45,801.24
56 $45,801.24 $712.30 $0.00 $258.97 $46,772.51
57 $46,772.51 $712.30 $0.00 $264.46 $47,749.27
58 $47,749.27 $712.30 $0.00 $269.98 $48,731.55
59 $48,731.55 $712.30 $0.00 $275.54 $49,719.39
60 $49,719.39 $712.30 $0.00 $281.12 $50,712.81
61 $50,712.81 $712.30 $0.00 $286.74 $51,711.85
62 $51,711.85 $712.30 $0.00 $292.39 $52,716.54
63 $52,716.54 $712.30 $0.00 $298.07 $53,726.91
64 $53,726.91 $712.30 $0.00 $303.78 $54,742.99
65 $54,742.99 $712.30 $0.00 $309.52 $55,764.81
66 $55,764.81 $712.30 $0.00 $315.30 $56,792.41
67 $56,792.41 $712.30 $0.00 $321.11 $57,825.82
68 $57,825.82 $712.30 $0.00 $326.96 $58,865.08
69 $58,865.08 $712.30 $0.00 $332.83 $59,910.21
70 $59,910.21 $712.30 $0.00 $338.74 $60,961.25
71 $60,961.25 $712.30 $0.00 $344.68 $62,018.23
72 $62,018.23 $712.30 $0.00 $350.66 $63,081.19
73 $63,081.19 $712.30 $0.00 $356.67 $64,150.16
74 $64,150.16 $712.30 $0.00 $362.71 $65,225.17
75 $65,225.17 $712.30 $0.00 $368.79 $66,306.26
76 $66,306.26 $712.30 $0.00 $374.91 $67,393.47
77 $67,393.47 $712.30 $0.00 $381.05 $68,486.82
78 $68,486.82 $712.30 $0.00 $387.23 $69,586.35
79 $69,586.35 $712.30 $0.00 $393.45 $70,692.10
80 $70,692.10 $712.30 $0.00 $399.70 $71,804.10
81 $71,804.10 $712.30 $0.00 $405.99 $72,922.39
82 $72,922.39 $712.30 $0.00 $412.31 $74,047.00
83 $74,047.00 $712.30 $0.00 $418.67 $75,177.97
84 $75,177.97 $712.30 $0.00 $425.07 $76,315.34
85 $76,315.34 $712.30 $0.00 $431.50 $77,459.14
86 $77,459.14 $712.30 $0.00 $437.97 $78,609.41
87 $78,609.41 $712.30 $0.00 $444.47 $79,766.18
88 $79,766.18 $712.30 $0.00 $451.01 $80,929.49
89 $80,929.49 $712.30 $0.00 $457.59 $82,099.38
90 $82,099.38 $712.30 $0.00 $464.20 $83,275.88
91 $83,275.88 $712.30 $0.00 $470.85 $84,459.03
92 $84,459.03 $712.30 $0.00 $477.54 $85,648.87
93 $85,648.87 $712.30 $0.00 $484.27 $86,845.44
94 $86,845.44 $712.30 $0.00 $491.04 $88,048.78
95 $88,048.78 $712.30 $0.00 $497.84 $89,258.92
96 $89,258.92 $712.30 $0.00 $504.68 $90,475.90
97 $90,475.90 $712.30 $0.00 $511.56 $91,699.76
98 $91,699.76 $712.30 $0.00 $518.48 $92,930.54
99 $92,930.54 $712.30 $0.00 $525.44 $94,168.28
100 $94,168.28 $712.30 $0.00 $532.44 $95,413.02
101 $95,413.02 $712.30 $0.00 $539.48 $96,664.80
102 $96,664.80 $712.30 $0.00 $546.56 $97,923.66
103 $97,923.66 $712.30 $0.00 $553.67 $99,189.63
104 $99,189.63 $712.30 $0.00 $560.83 $100,462.76
105 $100,462.76 $712.30 $0.00 $568.03 $101,743.09
106 $101,743.09 $712.30 $0.00 $575.27 $103,030.66
107 $103,030.66 $712.30 $0.00 $582.55 $104,325.51
108 $104,325.51 $712.30 $0.00 $589.87 $105,627.68
109 $105,627.68 $712.30 $0.00 $597.23 $106,937.21
110 $106,937.21 $712.30 $0.00 $604.64 $108,254.15
111 $108,254.15 $712.30 $0.00 $612.08 $109,578.53
112 $109,578.53 $712.30 $0.00 $619.57 $110,910.40
113 $110,910.40 $712.30 $0.00 $627.10 $112,249.80
114 $112,249.80 $712.30 $0.00 $634.68 $113,596.78
115 $113,596.78 $712.30 $0.00 $642.29 $114,951.37
116 $114,951.37 $712.30 $0.00 $649.95 $116,313.62
117 $116,313.62 $712.30 $0.00 $657.65 $117,683.57
118 $117,683.57 $712.30 $0.00 $665.40 $119,061.27
119 $119,061.27 $712.30 $0.00 $673.19 $120,446.76
120 $120,446.76 $712.30 $0.00 $681.02 $121,840.08
121 $121,840.08 $712.30 $0.00 $688.90 $123,241.28
122 $123,241.28 $712.30 $0.00 $696.82 $124,650.40
123 $124,650.40 $712.30 $0.00 $704.79 $126,067.49
124 $126,067.49 $712.30 $0.00 $712.80 $127,492.59
125 $127,492.59 $712.30 $0.00 $720.86 $128,925.75
126 $128,925.75 $712.30 $0.00 $728.96 $130,367.01
127 $130,367.01 $712.30 $0.00 $737.11 $131,816.42
128 $131,816.42 $712.30 $0.00 $745.31 $133,274.03
129 $133,274.03 $712.30 $0.00 $753.55 $134,739.88
130 $134,739.88 $712.30 $0.00 $761.84 $136,214.02
131 $136,214.02 $712.30 $0.00 $770.17 $137,696.49
132 $137,696.49 $712.30 $0.00 $778.56 $139,187.35
133 $139,187.35 $712.30 $0.00 $786.99 $140,686.64
134 $140,686.64 $712.30 $0.00 $795.46 $142,194.40
135 $142,194.40 $712.30 $0.00 $803.99 $143,710.69
136 $143,710.69 $712.30 $0.00 $812.56 $145,235.55
137 $145,235.55 $712.30 $0.00 $821.18 $146,769.03
138 $146,769.03 $712.30 $0.00 $829.85 $148,311.18
139 $148,311.18 $712.30 $0.00 $838.57 $149,862.05
140 $149,862.05 $712.30 $0.00 $847.34 $151,421.69
141 $151,421.69 $712.30 $0.00 $856.16 $152,990.15
142 $152,990.15 $712.30 $0.00 $865.03 $154,567.48
143 $154,567.48 $712.30 $0.00 $873.95 $156,153.73
144 $156,153.73 $712.30 $0.00 $882.92 $157,748.95
145 $157,748.95 $712.30 $0.00 $891.94 $159,353.19
146 $159,353.19 $712.30 $0.00 $901.01 $160,966.50
147 $160,966.50 $712.30 $0.00 $910.13 $162,588.93
148 $162,588.93 $712.30 $0.00 $919.30 $164,220.53
149 $164,220.53 $712.30 $0.00 $928.53 $165,861.36
150 $165,861.36 $712.30 $0.00 $937.80 $167,511.46
151 $167,511.46 $712.30 $0.00 $947.13 $169,170.89
152 $169,170.89 $712.30 $0.00 $956.52 $170,839.71
153 $170,839.71 $712.30 $0.00 $965.95 $172,517.96
154 $172,517.96 $712.30 $0.00 $975.44 $174,205.70
155 $174,205.70 $712.30 $0.00 $984.98 $175,902.98
156 $175,902.98 $712.30 $0.00 $994.58 $177,609.86
157 $177,609.86 $712.30 $0.00 $1,004.23 $179,326.39
158 $179,326.39 $712.30 $0.00 $1,013.94 $181,052.63
159 $181,052.63 $712.30 $0.00 $1,023.70 $182,788.63
160 $182,788.63 $712.30 $0.00 $1,033.51 $184,534.44
161 $184,534.44 $712.30 $0.00 $1,043.38 $186,290.12
162 $186,290.12 $712.30 $0.00 $1,053.31 $188,055.73
163 $188,055.73 $712.30 $0.00 $1,063.29 $189,831.32
164 $189,831.32 $712.30 $0.00 $1,073.33 $191,616.95
165 $191,616.95 $712.30 $0.00 $1,083.43 $193,412.68
166 $193,412.68 $712.30 $0.00 $1,093.58 $195,218.56
167 $195,218.56 $712.30 $0.00 $1,103.79 $197,034.65
168 $197,034.65 $712.30 $0.00 $1,114.06 $198,861.01
169 $198,861.01 $712.30 $0.00 $1,124.39 $200,697.70
170 $200,697.70 $712.30 $0.00 $1,134.77 $202,544.77
171 $202,544.77 $712.30 $0.00 $1,145.22 $204,402.29
172 $204,402.29 $712.30 $0.00 $1,155.72 $206,270.31
173 $206,270.31 $712.30 $0.00 $1,166.28 $208,148.89
174 $208,148.89 $712.30 $0.00 $1,176.90 $210,038.09
175 $210,038.09 $712.30 $0.00 $1,187.59 $211,937.98
176 $211,937.98 $712.30 $0.00 $1,198.33 $213,848.61
177 $213,848.61 $712.30 $0.00 $1,209.13 $215,770.04
178 $215,770.04 $712.30 $0.00 $1,220.00 $217,702.34
179 $217,702.34 $712.30 $0.00 $1,230.92 $219,645.56
180 $219,645.56 $712.30 $0.00 $1,241.91 $221,599.77
181 $221,599.77 $712.30 $0.00 $1,252.96 $223,565.03
182 $223,565.03 $712.30 $0.00 $1,264.07 $225,541.40
183 $225,541.40 $712.30 $0.00 $1,275.24 $227,528.94
184 $227,528.94 $712.30 $0.00 $1,286.48 $229,527.72
185 $229,527.72 $712.30 $0.00 $1,297.78 $231,537.80
186 $231,537.80 $712.30 $0.00 $1,309.15 $233,559.25
187 $233,559.25 $712.30 $0.00 $1,320.58 $235,592.13
188 $235,592.13 $712.30 $0.00 $1,332.07 $237,636.50
189 $237,636.50 $712.30 $0.00 $1,343.63 $239,692.43
190 $239,692.43 $712.30 $0.00 $1,355.26 $241,759.99
191 $241,759.99 $712.30 $0.00 $1,366.95 $243,839.24
192 $243,839.24 $712.30 $0.00 $1,378.70 $245,930.24
193 $245,930.24 $712.30 $0.00 $1,390.53 $248,033.07
194 $248,033.07 $712.30 $0.00 $1,402.42 $250,147.79
195 $250,147.79 $712.30 $0.00 $1,414.37 $252,274.46
196 $252,274.46 $712.30 $0.00 $1,426.40 $254,413.16
197 $254,413.16 $712.30 $0.00 $1,438.49 $256,563.95
198 $256,563.95 $712.30 $0.00 $1,450.65 $258,726.90
199 $258,726.90 $712.30 $0.00 $1,462.88 $260,902.08
200 $260,902.08 $712.30 $0.00 $1,475.18 $263,089.56
201 $263,089.56 $712.30 $0.00 $1,487.55 $265,289.41
202 $265,289.41 $712.30 $0.00 $1,499.98 $267,501.69
203 $267,501.69 $712.30 $0.00 $1,512.49 $269,726.48
204 $269,726.48 $712.30 $0.00 $1,525.07 $271,963.85
205 $271,963.85 $712.30 $0.00 $1,537.72 $274,213.87
206 $274,213.87 $712.30 $0.00 $1,550.45 $276,476.62
207 $276,476.62 $712.30 $0.00 $1,563.24 $278,752.16
208 $278,752.16 $712.30 $0.00 $1,576.11 $281,040.57
209 $281,040.57 $712.30 $0.00 $1,589.04 $283,341.91
210 $283,341.91 $712.30 $0.00 $1,602.06 $285,656.27
211 $285,656.27 $712.30 $0.00 $1,615.14 $287,983.71
212 $287,983.71 $712.30 $0.00 $1,628.30 $290,324.31
213 $290,324.31 $712.30 $0.00 $1,641.54 $292,678.15
214 $292,678.15 $712.30 $0.00 $1,654.84 $295,045.29
215 $295,045.29 $712.30 $0.00 $1,668.23 $297,425.82
216 $297,425.82 $712.30 $0.00 $1,681.69 $299,819.81
217 $299,819.81 $712.30 $83,509.69 $1,695.22 $218,717.64
218 $218,717.64 $712.30 $0.00 $1,236.66 $220,666.60
219 $220,666.60 $712.30 $0.00 $1,247.68 $222,626.58
220 $222,626.58 $712.30 $0.00 $1,258.76 $224,597.64
221 $224,597.64 $712.30 $0.00 $1,269.91 $226,579.85
222 $226,579.85 $712.30 $0.00 $1,281.12 $228,573.27
223 $228,573.27 $712.30 $0.00 $1,292.39 $230,577.96
224 $230,577.96 $712.30 $0.00 $1,303.72 $232,593.98
225 $232,593.98 $712.30 $0.00 $1,315.12 $234,621.40
226 $234,621.40 $712.30 $0.00 $1,326.58 $236,660.28
227 $236,660.28 $712.30 $0.00 $1,338.11 $238,710.69
228 $238,710.69 $712.30 $0.00 $1,349.70 $240,772.69
229 $240,772.69 $712.30 $87,685.17 $1,361.36 $155,161.18
230 $155,161.18 $712.30 $0.00 $877.30 $156,750.78
231 $156,750.78 $712.30 $0.00 $886.29 $158,349.37
232 $158,349.37 $712.30 $0.00 $895.33 $159,957.00
233 $159,957.00 $712.30 $0.00 $904.42 $161,573.72
234 $161,573.72 $712.30 $0.00 $913.56 $163,199.58
235 $163,199.58 $712.30 $0.00 $922.75 $164,834.63
236 $164,834.63 $712.30 $0.00 $932.00 $166,478.93
237 $166,478.93 $712.30 $0.00 $941.30 $168,132.53
238 $168,132.53 $712.30 $0.00 $950.65 $169,795.48
239 $169,795.48 $712.30 $0.00 $960.05 $171,467.83
240 $171,467.83 $712.30 $0.00 $969.50 $173,149.63
241 $173,149.63 $712.30 $92,069.43 $979.01 $82,771.51
242 $82,771.51 $712.30 $0.00 $468.00 $83,951.81
243 $83,951.81 $712.30 $0.00 $474.68 $85,138.79
244 $85,138.79 $712.30 $0.00 $481.39 $86,332.48
245 $86,332.48 $712.30 $0.00 $488.14 $87,532.92
246 $87,532.92 $712.30 $0.00 $494.92 $88,740.14
247 $88,740.14 $712.30 $0.00 $501.75 $89,954.19
248 $89,954.19 $712.30 $0.00 $508.61 $91,175.10
249 $91,175.10 $712.30 $0.00 $515.52 $92,402.92
250 $92,402.92 $712.30 $0.00 $522.46 $93,637.68
251 $93,637.68 $712.30 $0.00 $529.44 $94,879.42
252 $94,879.42 $712.30 $0.00 $536.46 $96,128.18
253 $96,128.18 $0.00 $96,672.90 $543.52 ($1.20)