Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$79,093
Monthly savings required$626

How much will it cost to send your child to Lindenwood University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $316,371.31 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $626.08 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$30,500.00
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 Lindenwood University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $626.08 $0.00 $0.00 $626.08
2 $626.08 $626.08 $0.00 $3.54 $1,255.70
3 $1,255.70 $626.08 $0.00 $7.10 $1,888.88
4 $1,888.88 $626.08 $0.00 $10.68 $2,525.64
5 $2,525.64 $626.08 $0.00 $14.28 $3,166.00
6 $3,166.00 $626.08 $0.00 $17.90 $3,809.98
7 $3,809.98 $626.08 $0.00 $21.54 $4,457.60
8 $4,457.60 $626.08 $0.00 $25.20 $5,108.88
9 $5,108.88 $626.08 $0.00 $28.89 $5,763.85
10 $5,763.85 $626.08 $0.00 $32.59 $6,422.52
11 $6,422.52 $626.08 $0.00 $36.31 $7,084.91
12 $7,084.91 $626.08 $0.00 $40.06 $7,751.05
13 $7,751.05 $626.08 $0.00 $43.83 $8,420.96
14 $8,420.96 $626.08 $0.00 $47.61 $9,094.65
15 $9,094.65 $626.08 $0.00 $51.42 $9,772.15
16 $9,772.15 $626.08 $0.00 $55.25 $10,453.48
17 $10,453.48 $626.08 $0.00 $59.11 $11,138.67
18 $11,138.67 $626.08 $0.00 $62.98 $11,827.73
19 $11,827.73 $626.08 $0.00 $66.88 $12,520.69
20 $12,520.69 $626.08 $0.00 $70.79 $13,217.56
21 $13,217.56 $626.08 $0.00 $74.73 $13,918.37
22 $13,918.37 $626.08 $0.00 $78.70 $14,623.15
23 $14,623.15 $626.08 $0.00 $82.68 $15,331.91
24 $15,331.91 $626.08 $0.00 $86.69 $16,044.68
25 $16,044.68 $626.08 $0.00 $90.72 $16,761.48
26 $16,761.48 $626.08 $0.00 $94.77 $17,482.33
27 $17,482.33 $626.08 $0.00 $98.85 $18,207.26
28 $18,207.26 $626.08 $0.00 $102.95 $18,936.29
29 $18,936.29 $626.08 $0.00 $107.07 $19,669.44
30 $19,669.44 $626.08 $0.00 $111.21 $20,406.73
31 $20,406.73 $626.08 $0.00 $115.38 $21,148.19
32 $21,148.19 $626.08 $0.00 $119.57 $21,893.84
33 $21,893.84 $626.08 $0.00 $123.79 $22,643.71
34 $22,643.71 $626.08 $0.00 $128.03 $23,397.82
35 $23,397.82 $626.08 $0.00 $132.29 $24,156.19
36 $24,156.19 $626.08 $0.00 $136.58 $24,918.85
37 $24,918.85 $626.08 $0.00 $140.89 $25,685.82
38 $25,685.82 $626.08 $0.00 $145.23 $26,457.13
39 $26,457.13 $626.08 $0.00 $149.59 $27,232.80
40 $27,232.80 $626.08 $0.00 $153.98 $28,012.86
41 $28,012.86 $626.08 $0.00 $158.39 $28,797.33
42 $28,797.33 $626.08 $0.00 $162.82 $29,586.23
43 $29,586.23 $626.08 $0.00 $167.28 $30,379.59
44 $30,379.59 $626.08 $0.00 $171.77 $31,177.44
45 $31,177.44 $626.08 $0.00 $176.28 $31,979.80
46 $31,979.80 $626.08 $0.00 $180.82 $32,786.70
47 $32,786.70 $626.08 $0.00 $185.38 $33,598.16
48 $33,598.16 $626.08 $0.00 $189.97 $34,414.21
49 $34,414.21 $626.08 $0.00 $194.58 $35,234.87
50 $35,234.87 $626.08 $0.00 $199.22 $36,060.17
51 $36,060.17 $626.08 $0.00 $203.89 $36,890.14
52 $36,890.14 $626.08 $0.00 $208.58 $37,724.80
53 $37,724.80 $626.08 $0.00 $213.30 $38,564.18
54 $38,564.18 $626.08 $0.00 $218.05 $39,408.31
55 $39,408.31 $626.08 $0.00 $222.82 $40,257.21
56 $40,257.21 $626.08 $0.00 $227.62 $41,110.91
57 $41,110.91 $626.08 $0.00 $232.45 $41,969.44
58 $41,969.44 $626.08 $0.00 $237.30 $42,832.82
59 $42,832.82 $626.08 $0.00 $242.18 $43,701.08
60 $43,701.08 $626.08 $0.00 $247.09 $44,574.25
61 $44,574.25 $626.08 $0.00 $252.03 $45,452.36
62 $45,452.36 $626.08 $0.00 $256.99 $46,335.43
63 $46,335.43 $626.08 $0.00 $261.99 $47,223.50
64 $47,223.50 $626.08 $0.00 $267.01 $48,116.59
65 $48,116.59 $626.08 $0.00 $272.06 $49,014.73
66 $49,014.73 $626.08 $0.00 $277.14 $49,917.95
67 $49,917.95 $626.08 $0.00 $282.24 $50,826.27
68 $50,826.27 $626.08 $0.00 $287.38 $51,739.73
69 $51,739.73 $626.08 $0.00 $292.54 $52,658.35
70 $52,658.35 $626.08 $0.00 $297.74 $53,582.17
71 $53,582.17 $626.08 $0.00 $302.96 $54,511.21
72 $54,511.21 $626.08 $0.00 $308.21 $55,445.50
73 $55,445.50 $626.08 $0.00 $313.50 $56,385.08
74 $56,385.08 $626.08 $0.00 $318.81 $57,329.97
75 $57,329.97 $626.08 $0.00 $324.15 $58,280.20
76 $58,280.20 $626.08 $0.00 $329.52 $59,235.80
77 $59,235.80 $626.08 $0.00 $334.93 $60,196.81
78 $60,196.81 $626.08 $0.00 $340.36 $61,163.25
79 $61,163.25 $626.08 $0.00 $345.83 $62,135.16
80 $62,135.16 $626.08 $0.00 $351.32 $63,112.56
81 $63,112.56 $626.08 $0.00 $356.85 $64,095.49
82 $64,095.49 $626.08 $0.00 $362.41 $65,083.98
83 $65,083.98 $626.08 $0.00 $367.99 $66,078.05
84 $66,078.05 $626.08 $0.00 $373.61 $67,077.74
85 $67,077.74 $626.08 $0.00 $379.27 $68,083.09
86 $68,083.09 $626.08 $0.00 $384.95 $69,094.12
87 $69,094.12 $626.08 $0.00 $390.67 $70,110.87
88 $70,110.87 $626.08 $0.00 $396.42 $71,133.37
89 $71,133.37 $626.08 $0.00 $402.20 $72,161.65
90 $72,161.65 $626.08 $0.00 $408.01 $73,195.74
91 $73,195.74 $626.08 $0.00 $413.86 $74,235.68
92 $74,235.68 $626.08 $0.00 $419.74 $75,281.50
93 $75,281.50 $626.08 $0.00 $425.65 $76,333.23
94 $76,333.23 $626.08 $0.00 $431.60 $77,390.91
95 $77,390.91 $626.08 $0.00 $437.58 $78,454.57
96 $78,454.57 $626.08 $0.00 $443.59 $79,524.24
97 $79,524.24 $626.08 $0.00 $449.64 $80,599.96
98 $80,599.96 $626.08 $0.00 $455.72 $81,681.76
99 $81,681.76 $626.08 $0.00 $461.84 $82,769.68
100 $82,769.68 $626.08 $0.00 $467.99 $83,863.75
101 $83,863.75 $626.08 $0.00 $474.18 $84,964.01
102 $84,964.01 $626.08 $0.00 $480.40 $86,070.49
103 $86,070.49 $626.08 $0.00 $486.66 $87,183.23
104 $87,183.23 $626.08 $0.00 $492.95 $88,302.26
105 $88,302.26 $626.08 $0.00 $499.27 $89,427.61
106 $89,427.61 $626.08 $0.00 $505.64 $90,559.33
107 $90,559.33 $626.08 $0.00 $512.04 $91,697.45
108 $91,697.45 $626.08 $0.00 $518.47 $92,842.00
109 $92,842.00 $626.08 $0.00 $524.94 $93,993.02
110 $93,993.02 $626.08 $0.00 $531.45 $95,150.55
111 $95,150.55 $626.08 $0.00 $538.00 $96,314.63
112 $96,314.63 $626.08 $0.00 $544.58 $97,485.29
113 $97,485.29 $626.08 $0.00 $551.20 $98,662.57
114 $98,662.57 $626.08 $0.00 $557.85 $99,846.50
115 $99,846.50 $626.08 $0.00 $564.55 $101,037.13
116 $101,037.13 $626.08 $0.00 $571.28 $102,234.49
117 $102,234.49 $626.08 $0.00 $578.05 $103,438.62
118 $103,438.62 $626.08 $0.00 $584.86 $104,649.56
119 $104,649.56 $626.08 $0.00 $591.70 $105,867.34
120 $105,867.34 $626.08 $0.00 $598.59 $107,092.01
121 $107,092.01 $626.08 $0.00 $605.51 $108,323.60
122 $108,323.60 $626.08 $0.00 $612.48 $109,562.16
123 $109,562.16 $626.08 $0.00 $619.48 $110,807.72
124 $110,807.72 $626.08 $0.00 $626.52 $112,060.32
125 $112,060.32 $626.08 $0.00 $633.61 $113,320.01
126 $113,320.01 $626.08 $0.00 $640.73 $114,586.82
127 $114,586.82 $626.08 $0.00 $647.89 $115,860.79
128 $115,860.79 $626.08 $0.00 $655.09 $117,141.96
129 $117,141.96 $626.08 $0.00 $662.34 $118,430.38
130 $118,430.38 $626.08 $0.00 $669.62 $119,726.08
131 $119,726.08 $626.08 $0.00 $676.95 $121,029.11
132 $121,029.11 $626.08 $0.00 $684.32 $122,339.51
133 $122,339.51 $626.08 $0.00 $691.73 $123,657.32
134 $123,657.32 $626.08 $0.00 $699.18 $124,982.58
135 $124,982.58 $626.08 $0.00 $706.67 $126,315.33
136 $126,315.33 $626.08 $0.00 $714.21 $127,655.62
137 $127,655.62 $626.08 $0.00 $721.78 $129,003.48
138 $129,003.48 $626.08 $0.00 $729.40 $130,358.96
139 $130,358.96 $626.08 $0.00 $737.07 $131,722.11
140 $131,722.11 $626.08 $0.00 $744.78 $133,092.97
141 $133,092.97 $626.08 $0.00 $752.53 $134,471.58
142 $134,471.58 $626.08 $0.00 $760.32 $135,857.98
143 $135,857.98 $626.08 $0.00 $768.16 $137,252.22
144 $137,252.22 $626.08 $0.00 $776.04 $138,654.34
145 $138,654.34 $626.08 $0.00 $783.97 $140,064.39
146 $140,064.39 $626.08 $0.00 $791.94 $141,482.41
147 $141,482.41 $626.08 $0.00 $799.96 $142,908.45
148 $142,908.45 $626.08 $0.00 $808.03 $144,342.56
149 $144,342.56 $626.08 $0.00 $816.13 $145,784.77
150 $145,784.77 $626.08 $0.00 $824.29 $147,235.14
151 $147,235.14 $626.08 $0.00 $832.49 $148,693.71
152 $148,693.71 $626.08 $0.00 $840.74 $150,160.53
153 $150,160.53 $626.08 $0.00 $849.03 $151,635.64
154 $151,635.64 $626.08 $0.00 $857.37 $153,119.09
155 $153,119.09 $626.08 $0.00 $865.76 $154,610.93
156 $154,610.93 $626.08 $0.00 $874.19 $156,111.20
157 $156,111.20 $626.08 $0.00 $882.68 $157,619.96
158 $157,619.96 $626.08 $0.00 $891.21 $159,137.25
159 $159,137.25 $626.08 $0.00 $899.79 $160,663.12
160 $160,663.12 $626.08 $0.00 $908.41 $162,197.61
161 $162,197.61 $626.08 $0.00 $917.09 $163,740.78
162 $163,740.78 $626.08 $0.00 $925.81 $165,292.67
163 $165,292.67 $626.08 $0.00 $934.59 $166,853.34
164 $166,853.34 $626.08 $0.00 $943.41 $168,422.83
165 $168,422.83 $626.08 $0.00 $952.29 $170,001.20
166 $170,001.20 $626.08 $0.00 $961.21 $171,588.49
167 $171,588.49 $626.08 $0.00 $970.19 $173,184.76
168 $173,184.76 $626.08 $0.00 $979.21 $174,790.05
169 $174,790.05 $626.08 $0.00 $988.29 $176,404.42
170 $176,404.42 $626.08 $0.00 $997.42 $178,027.92
171 $178,027.92 $626.08 $0.00 $1,006.60 $179,660.60
172 $179,660.60 $626.08 $0.00 $1,015.83 $181,302.51
173 $181,302.51 $626.08 $0.00 $1,025.11 $182,953.70
174 $182,953.70 $626.08 $0.00 $1,034.45 $184,614.23
175 $184,614.23 $626.08 $0.00 $1,043.84 $186,284.15
176 $186,284.15 $626.08 $0.00 $1,053.28 $187,963.51
177 $187,963.51 $626.08 $0.00 $1,062.77 $189,652.36
178 $189,652.36 $626.08 $0.00 $1,072.32 $191,350.76
179 $191,350.76 $626.08 $0.00 $1,081.93 $193,058.77
180 $193,058.77 $626.08 $0.00 $1,091.58 $194,776.43
181 $194,776.43 $626.08 $0.00 $1,101.29 $196,503.80
182 $196,503.80 $626.08 $0.00 $1,111.06 $198,240.94
183 $198,240.94 $626.08 $0.00 $1,120.88 $199,987.90
184 $199,987.90 $626.08 $0.00 $1,130.76 $201,744.74
185 $201,744.74 $626.08 $0.00 $1,140.69 $203,511.51
186 $203,511.51 $626.08 $0.00 $1,150.68 $205,288.27
187 $205,288.27 $626.08 $0.00 $1,160.73 $207,075.08
188 $207,075.08 $626.08 $0.00 $1,170.83 $208,871.99
189 $208,871.99 $626.08 $0.00 $1,180.99 $210,679.06
190 $210,679.06 $626.08 $0.00 $1,191.21 $212,496.35
191 $212,496.35 $626.08 $0.00 $1,201.49 $214,323.92
192 $214,323.92 $626.08 $0.00 $1,211.82 $216,161.82
193 $216,161.82 $626.08 $0.00 $1,222.21 $218,010.11
194 $218,010.11 $626.08 $0.00 $1,232.66 $219,868.85
195 $219,868.85 $626.08 $0.00 $1,243.17 $221,738.10
196 $221,738.10 $626.08 $0.00 $1,253.74 $223,617.92
197 $223,617.92 $626.08 $0.00 $1,264.37 $225,508.37
198 $225,508.37 $626.08 $0.00 $1,275.06 $227,409.51
199 $227,409.51 $626.08 $0.00 $1,285.81 $229,321.40
200 $229,321.40 $626.08 $0.00 $1,296.62 $231,244.10
201 $231,244.10 $626.08 $0.00 $1,307.49 $233,177.67
202 $233,177.67 $626.08 $0.00 $1,318.42 $235,122.17
203 $235,122.17 $626.08 $0.00 $1,329.41 $237,077.66
204 $237,077.66 $626.08 $0.00 $1,340.47 $239,044.21
205 $239,044.21 $626.08 $0.00 $1,351.59 $241,021.88
206 $241,021.88 $626.08 $0.00 $1,362.77 $243,010.73
207 $243,010.73 $626.08 $0.00 $1,374.02 $245,010.83
208 $245,010.83 $626.08 $0.00 $1,385.33 $247,022.24
209 $247,022.24 $626.08 $0.00 $1,396.70 $249,045.02
210 $249,045.02 $626.08 $0.00 $1,408.14 $251,079.24
211 $251,079.24 $626.08 $0.00 $1,419.64 $253,124.96
212 $253,124.96 $626.08 $0.00 $1,431.21 $255,182.25
213 $255,182.25 $626.08 $0.00 $1,442.84 $257,251.17
214 $257,251.17 $626.08 $0.00 $1,454.54 $259,331.79
215 $259,331.79 $626.08 $0.00 $1,466.30 $261,424.17
216 $261,424.17 $626.08 $0.00 $1,478.13 $263,528.38
217 $263,528.38 $626.08 $73,401.89 $1,490.03 $192,242.60
218 $192,242.60 $626.08 $0.00 $1,086.97 $193,955.65
219 $193,955.65 $626.08 $0.00 $1,096.65 $195,678.38
220 $195,678.38 $626.08 $0.00 $1,106.39 $197,410.85
221 $197,410.85 $626.08 $0.00 $1,116.19 $199,153.12
222 $199,153.12 $626.08 $0.00 $1,126.04 $200,905.24
223 $200,905.24 $626.08 $0.00 $1,135.95 $202,667.27
224 $202,667.27 $626.08 $0.00 $1,145.91 $204,439.26
225 $204,439.26 $626.08 $0.00 $1,155.93 $206,221.27
226 $206,221.27 $626.08 $0.00 $1,166.01 $208,013.36
227 $208,013.36 $626.08 $0.00 $1,176.14 $209,815.58
228 $209,815.58 $626.08 $0.00 $1,186.33 $211,627.99
229 $211,627.99 $626.08 $77,071.98 $1,196.58 $136,378.67
230 $136,378.67 $626.08 $0.00 $771.10 $137,775.85
231 $137,775.85 $626.08 $0.00 $779.00 $139,180.93
232 $139,180.93 $626.08 $0.00 $786.95 $140,593.96
233 $140,593.96 $626.08 $0.00 $794.94 $142,014.98
234 $142,014.98 $626.08 $0.00 $802.97 $143,444.03
235 $143,444.03 $626.08 $0.00 $811.05 $144,881.16
236 $144,881.16 $626.08 $0.00 $819.18 $146,326.42
237 $146,326.42 $626.08 $0.00 $827.35 $147,779.85
238 $147,779.85 $626.08 $0.00 $835.57 $149,241.50
239 $149,241.50 $626.08 $0.00 $843.83 $150,711.41
240 $150,711.41 $626.08 $0.00 $852.14 $152,189.63
241 $152,189.63 $626.08 $80,925.58 $860.50 $72,750.63
242 $72,750.63 $626.08 $0.00 $411.34 $73,788.05
243 $73,788.05 $626.08 $0.00 $417.21 $74,831.34
244 $74,831.34 $626.08 $0.00 $423.11 $75,880.53
245 $75,880.53 $626.08 $0.00 $429.04 $76,935.65
246 $76,935.65 $626.08 $0.00 $435.01 $77,996.74
247 $77,996.74 $626.08 $0.00 $441.00 $79,063.82
248 $79,063.82 $626.08 $0.00 $447.04 $80,136.94
249 $80,136.94 $626.08 $0.00 $453.11 $81,216.13
250 $81,216.13 $626.08 $0.00 $459.21 $82,301.42
251 $82,301.42 $626.08 $0.00 $465.34 $83,392.84
252 $83,392.84 $626.08 $0.00 $471.52 $84,490.44
253 $84,490.44 $0.00 $84,971.86 $477.72 ($3.70)