Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$122,768
Monthly savings required$972

How much will it cost to send your child to St Louis College of Pharmacy in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $491,070.50 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $971.81 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$47,342.00
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 St Louis College of Pharmacy in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $971.81 $0.00 $0.00 $971.81
2 $971.81 $971.81 $0.00 $5.49 $1,949.11
3 $1,949.11 $971.81 $0.00 $11.02 $2,931.94
4 $2,931.94 $971.81 $0.00 $16.58 $3,920.33
5 $3,920.33 $971.81 $0.00 $22.17 $4,914.31
6 $4,914.31 $971.81 $0.00 $27.79 $5,913.91
7 $5,913.91 $971.81 $0.00 $33.44 $6,919.16
8 $6,919.16 $971.81 $0.00 $39.12 $7,930.09
9 $7,930.09 $971.81 $0.00 $44.84 $8,946.74
10 $8,946.74 $971.81 $0.00 $50.59 $9,969.14
11 $9,969.14 $971.81 $0.00 $56.37 $10,997.32
12 $10,997.32 $971.81 $0.00 $62.18 $12,031.31
13 $12,031.31 $971.81 $0.00 $68.03 $13,071.15
14 $13,071.15 $971.81 $0.00 $73.91 $14,116.87
15 $14,116.87 $971.81 $0.00 $79.82 $15,168.50
16 $15,168.50 $971.81 $0.00 $85.76 $16,226.07
17 $16,226.07 $971.81 $0.00 $91.74 $17,289.62
18 $17,289.62 $971.81 $0.00 $97.76 $18,359.19
19 $18,359.19 $971.81 $0.00 $103.81 $19,434.81
20 $19,434.81 $971.81 $0.00 $109.89 $20,516.51
21 $20,516.51 $971.81 $0.00 $116.00 $21,604.32
22 $21,604.32 $971.81 $0.00 $122.15 $22,698.28
23 $22,698.28 $971.81 $0.00 $128.34 $23,798.43
24 $23,798.43 $971.81 $0.00 $134.56 $24,904.80
25 $24,904.80 $971.81 $0.00 $140.82 $26,017.43
26 $26,017.43 $971.81 $0.00 $147.11 $27,136.35
27 $27,136.35 $971.81 $0.00 $153.43 $28,261.59
28 $28,261.59 $971.81 $0.00 $159.80 $29,393.20
29 $29,393.20 $971.81 $0.00 $166.19 $30,531.20
30 $30,531.20 $971.81 $0.00 $172.63 $31,675.64
31 $31,675.64 $971.81 $0.00 $179.10 $32,826.55
32 $32,826.55 $971.81 $0.00 $185.61 $33,983.97
33 $33,983.97 $971.81 $0.00 $192.15 $35,147.93
34 $35,147.93 $971.81 $0.00 $198.73 $36,318.47
35 $36,318.47 $971.81 $0.00 $205.35 $37,495.63
36 $37,495.63 $971.81 $0.00 $212.01 $38,679.45
37 $38,679.45 $971.81 $0.00 $218.70 $39,869.96
38 $39,869.96 $971.81 $0.00 $225.43 $41,067.20
39 $41,067.20 $971.81 $0.00 $232.20 $42,271.21
40 $42,271.21 $971.81 $0.00 $239.01 $43,482.03
41 $43,482.03 $971.81 $0.00 $245.85 $44,699.69
42 $44,699.69 $971.81 $0.00 $252.74 $45,924.24
43 $45,924.24 $971.81 $0.00 $259.66 $47,155.71
44 $47,155.71 $971.81 $0.00 $266.63 $48,394.15
45 $48,394.15 $971.81 $0.00 $273.63 $49,639.59
46 $49,639.59 $971.81 $0.00 $280.67 $50,892.07
47 $50,892.07 $971.81 $0.00 $287.75 $52,151.63
48 $52,151.63 $971.81 $0.00 $294.87 $53,418.31
49 $53,418.31 $971.81 $0.00 $302.03 $54,692.15
50 $54,692.15 $971.81 $0.00 $309.24 $55,973.20
51 $55,973.20 $971.81 $0.00 $316.48 $57,261.49
52 $57,261.49 $971.81 $0.00 $323.76 $58,557.06
53 $58,557.06 $971.81 $0.00 $331.09 $59,859.96
54 $59,859.96 $971.81 $0.00 $338.46 $61,170.23
55 $61,170.23 $971.81 $0.00 $345.87 $62,487.91
56 $62,487.91 $971.81 $0.00 $353.32 $63,813.04
57 $63,813.04 $971.81 $0.00 $360.81 $65,145.66
58 $65,145.66 $971.81 $0.00 $368.34 $66,485.81
59 $66,485.81 $971.81 $0.00 $375.92 $67,833.54
60 $67,833.54 $971.81 $0.00 $383.54 $69,188.89
61 $69,188.89 $971.81 $0.00 $391.20 $70,551.90
62 $70,551.90 $971.81 $0.00 $398.91 $71,922.62
63 $71,922.62 $971.81 $0.00 $406.66 $73,301.09
64 $73,301.09 $971.81 $0.00 $414.46 $74,687.36
65 $74,687.36 $971.81 $0.00 $422.29 $76,081.46
66 $76,081.46 $971.81 $0.00 $430.18 $77,483.45
67 $77,483.45 $971.81 $0.00 $438.10 $78,893.36
68 $78,893.36 $971.81 $0.00 $446.07 $80,311.24
69 $80,311.24 $971.81 $0.00 $454.09 $81,737.14
70 $81,737.14 $971.81 $0.00 $462.15 $83,171.10
71 $83,171.10 $971.81 $0.00 $470.26 $84,613.17
72 $84,613.17 $971.81 $0.00 $478.42 $86,063.40
73 $86,063.40 $971.81 $0.00 $486.61 $87,521.82
74 $87,521.82 $971.81 $0.00 $494.86 $88,988.49
75 $88,988.49 $971.81 $0.00 $503.15 $90,463.45
76 $90,463.45 $971.81 $0.00 $511.49 $91,946.75
77 $91,946.75 $971.81 $0.00 $519.88 $93,438.44
78 $93,438.44 $971.81 $0.00 $528.31 $94,938.56
79 $94,938.56 $971.81 $0.00 $536.80 $96,447.17
80 $96,447.17 $971.81 $0.00 $545.33 $97,964.31
81 $97,964.31 $971.81 $0.00 $553.90 $99,490.02
82 $99,490.02 $971.81 $0.00 $562.53 $101,024.36
83 $101,024.36 $971.81 $0.00 $571.21 $102,567.38
84 $102,567.38 $971.81 $0.00 $579.93 $104,119.12
85 $104,119.12 $971.81 $0.00 $588.70 $105,679.63
86 $105,679.63 $971.81 $0.00 $597.53 $107,248.97
87 $107,248.97 $971.81 $0.00 $606.40 $108,827.18
88 $108,827.18 $971.81 $0.00 $615.32 $110,414.31
89 $110,414.31 $971.81 $0.00 $624.30 $112,010.42
90 $112,010.42 $971.81 $0.00 $633.32 $113,615.55
91 $113,615.55 $971.81 $0.00 $642.40 $115,229.76
92 $115,229.76 $971.81 $0.00 $651.53 $116,853.10
93 $116,853.10 $971.81 $0.00 $660.70 $118,485.61
94 $118,485.61 $971.81 $0.00 $669.93 $120,127.35
95 $120,127.35 $971.81 $0.00 $679.22 $121,778.38
96 $121,778.38 $971.81 $0.00 $688.55 $123,438.74
97 $123,438.74 $971.81 $0.00 $697.94 $125,108.49
98 $125,108.49 $971.81 $0.00 $707.38 $126,787.68
99 $126,787.68 $971.81 $0.00 $716.88 $128,476.37
100 $128,476.37 $971.81 $0.00 $726.42 $130,174.60
101 $130,174.60 $971.81 $0.00 $736.03 $131,882.44
102 $131,882.44 $971.81 $0.00 $745.68 $133,599.93
103 $133,599.93 $971.81 $0.00 $755.39 $135,327.13
104 $135,327.13 $971.81 $0.00 $765.16 $137,064.10
105 $137,064.10 $971.81 $0.00 $774.98 $138,810.89
106 $138,810.89 $971.81 $0.00 $784.86 $140,567.56
107 $140,567.56 $971.81 $0.00 $794.79 $142,334.16
108 $142,334.16 $971.81 $0.00 $804.78 $144,110.75
109 $144,110.75 $971.81 $0.00 $814.82 $145,897.38
110 $145,897.38 $971.81 $0.00 $824.92 $147,694.11
111 $147,694.11 $971.81 $0.00 $835.08 $149,501.00
112 $149,501.00 $971.81 $0.00 $845.30 $151,318.11
113 $151,318.11 $971.81 $0.00 $855.57 $153,145.49
114 $153,145.49 $971.81 $0.00 $865.91 $154,983.21
115 $154,983.21 $971.81 $0.00 $876.30 $156,831.32
116 $156,831.32 $971.81 $0.00 $886.75 $158,689.88
117 $158,689.88 $971.81 $0.00 $897.26 $160,558.95
118 $160,558.95 $971.81 $0.00 $907.82 $162,438.58
119 $162,438.58 $971.81 $0.00 $918.45 $164,328.84
120 $164,328.84 $971.81 $0.00 $929.14 $166,229.79
121 $166,229.79 $971.81 $0.00 $939.89 $168,141.49
122 $168,141.49 $971.81 $0.00 $950.70 $170,064.00
123 $170,064.00 $971.81 $0.00 $961.57 $171,997.38
124 $171,997.38 $971.81 $0.00 $972.50 $173,941.69
125 $173,941.69 $971.81 $0.00 $983.49 $175,896.99
126 $175,896.99 $971.81 $0.00 $994.55 $177,863.35
127 $177,863.35 $971.81 $0.00 $1,005.67 $179,840.83
128 $179,840.83 $971.81 $0.00 $1,016.85 $181,829.49
129 $181,829.49 $971.81 $0.00 $1,028.09 $183,829.39
130 $183,829.39 $971.81 $0.00 $1,039.40 $185,840.60
131 $185,840.60 $971.81 $0.00 $1,050.77 $187,863.18
132 $187,863.18 $971.81 $0.00 $1,062.21 $189,897.20
133 $189,897.20 $971.81 $0.00 $1,073.71 $191,942.72
134 $191,942.72 $971.81 $0.00 $1,085.27 $193,999.80
135 $193,999.80 $971.81 $0.00 $1,096.90 $196,068.51
136 $196,068.51 $971.81 $0.00 $1,108.60 $198,148.92
137 $198,148.92 $971.81 $0.00 $1,120.36 $200,241.09
138 $200,241.09 $971.81 $0.00 $1,132.19 $202,345.09
139 $202,345.09 $971.81 $0.00 $1,144.09 $204,460.99
140 $204,460.99 $971.81 $0.00 $1,156.05 $206,588.85
141 $206,588.85 $971.81 $0.00 $1,168.08 $208,728.74
142 $208,728.74 $971.81 $0.00 $1,180.18 $210,880.73
143 $210,880.73 $971.81 $0.00 $1,192.35 $213,044.89
144 $213,044.89 $971.81 $0.00 $1,204.59 $215,221.29
145 $215,221.29 $971.81 $0.00 $1,216.89 $217,409.99
146 $217,409.99 $971.81 $0.00 $1,229.27 $219,611.07
147 $219,611.07 $971.81 $0.00 $1,241.71 $221,824.59
148 $221,824.59 $971.81 $0.00 $1,254.23 $224,050.63
149 $224,050.63 $971.81 $0.00 $1,266.81 $226,289.25
150 $226,289.25 $971.81 $0.00 $1,279.47 $228,540.53
151 $228,540.53 $971.81 $0.00 $1,292.20 $230,804.54
152 $230,804.54 $971.81 $0.00 $1,305.00 $233,081.35
153 $233,081.35 $971.81 $0.00 $1,317.88 $235,371.04
154 $235,371.04 $971.81 $0.00 $1,330.82 $237,673.67
155 $237,673.67 $971.81 $0.00 $1,343.84 $239,989.32
156 $239,989.32 $971.81 $0.00 $1,356.93 $242,318.06
157 $242,318.06 $971.81 $0.00 $1,370.10 $244,659.97
158 $244,659.97 $971.81 $0.00 $1,383.34 $247,015.12
159 $247,015.12 $971.81 $0.00 $1,396.66 $249,383.59
160 $249,383.59 $971.81 $0.00 $1,410.05 $251,765.45
161 $251,765.45 $971.81 $0.00 $1,423.52 $254,160.78
162 $254,160.78 $971.81 $0.00 $1,437.06 $256,569.65
163 $256,569.65 $971.81 $0.00 $1,450.68 $258,992.14
164 $258,992.14 $971.81 $0.00 $1,464.38 $261,428.33
165 $261,428.33 $971.81 $0.00 $1,478.15 $263,878.29
166 $263,878.29 $971.81 $0.00 $1,492.01 $266,342.11
167 $266,342.11 $971.81 $0.00 $1,505.94 $268,819.86
168 $268,819.86 $971.81 $0.00 $1,519.95 $271,311.62
169 $271,311.62 $971.81 $0.00 $1,534.04 $273,817.47
170 $273,817.47 $971.81 $0.00 $1,548.20 $276,337.48
171 $276,337.48 $971.81 $0.00 $1,562.45 $278,871.74
172 $278,871.74 $971.81 $0.00 $1,576.78 $281,420.33
173 $281,420.33 $971.81 $0.00 $1,591.19 $283,983.33
174 $283,983.33 $971.81 $0.00 $1,605.68 $286,560.82
175 $286,560.82 $971.81 $0.00 $1,620.26 $289,152.89
176 $289,152.89 $971.81 $0.00 $1,634.91 $291,759.61
177 $291,759.61 $971.81 $0.00 $1,649.65 $294,381.07
178 $294,381.07 $971.81 $0.00 $1,664.47 $297,017.35
179 $297,017.35 $971.81 $0.00 $1,679.38 $299,668.54
180 $299,668.54 $971.81 $0.00 $1,694.37 $302,334.72
181 $302,334.72 $971.81 $0.00 $1,709.44 $305,015.97
182 $305,015.97 $971.81 $0.00 $1,724.60 $307,712.38
183 $307,712.38 $971.81 $0.00 $1,739.85 $310,424.04
184 $310,424.04 $971.81 $0.00 $1,755.18 $313,151.03
185 $313,151.03 $971.81 $0.00 $1,770.60 $315,893.44
186 $315,893.44 $971.81 $0.00 $1,786.11 $318,651.36
187 $318,651.36 $971.81 $0.00 $1,801.70 $321,424.87
188 $321,424.87 $971.81 $0.00 $1,817.38 $324,214.06
189 $324,214.06 $971.81 $0.00 $1,833.15 $327,019.02
190 $327,019.02 $971.81 $0.00 $1,849.01 $329,839.84
191 $329,839.84 $971.81 $0.00 $1,864.96 $332,676.61
192 $332,676.61 $971.81 $0.00 $1,881.00 $335,529.42
193 $335,529.42 $971.81 $0.00 $1,897.13 $338,398.36
194 $338,398.36 $971.81 $0.00 $1,913.35 $341,283.52
195 $341,283.52 $971.81 $0.00 $1,929.67 $344,185.00
196 $344,185.00 $971.81 $0.00 $1,946.07 $347,102.88
197 $347,102.88 $971.81 $0.00 $1,962.57 $350,037.26
198 $350,037.26 $971.81 $0.00 $1,979.16 $352,988.23
199 $352,988.23 $971.81 $0.00 $1,995.85 $355,955.89
200 $355,955.89 $971.81 $0.00 $2,012.63 $358,940.33
201 $358,940.33 $971.81 $0.00 $2,029.50 $361,941.64
202 $361,941.64 $971.81 $0.00 $2,046.47 $364,959.92
203 $364,959.92 $971.81 $0.00 $2,063.54 $367,995.27
204 $367,995.27 $971.81 $0.00 $2,080.70 $371,047.78
205 $371,047.78 $971.81 $0.00 $2,097.96 $374,117.55
206 $374,117.55 $971.81 $0.00 $2,115.32 $377,204.68
207 $377,204.68 $971.81 $0.00 $2,132.77 $380,309.26
208 $380,309.26 $971.81 $0.00 $2,150.32 $383,431.39
209 $383,431.39 $971.81 $0.00 $2,167.98 $386,571.18
210 $386,571.18 $971.81 $0.00 $2,185.73 $389,728.72
211 $389,728.72 $971.81 $0.00 $2,203.58 $392,904.11
212 $392,904.11 $971.81 $0.00 $2,221.54 $396,097.46
213 $396,097.46 $971.81 $0.00 $2,239.59 $399,308.86
214 $399,308.86 $971.81 $0.00 $2,257.75 $402,538.42
215 $402,538.42 $971.81 $0.00 $2,276.01 $405,786.24
216 $405,786.24 $971.81 $0.00 $2,294.37 $409,052.42
217 $409,052.42 $971.81 $113,934.17 $2,312.84 $298,402.90
218 $298,402.90 $971.81 $0.00 $1,687.21 $301,061.92
219 $301,061.92 $971.81 $0.00 $1,702.25 $303,735.98
220 $303,735.98 $971.81 $0.00 $1,717.37 $306,425.16
221 $306,425.16 $971.81 $0.00 $1,732.57 $309,129.54
222 $309,129.54 $971.81 $0.00 $1,747.86 $311,849.21
223 $311,849.21 $971.81 $0.00 $1,763.24 $314,584.26
224 $314,584.26 $971.81 $0.00 $1,778.71 $317,334.78
225 $317,334.78 $971.81 $0.00 $1,794.26 $320,100.85
226 $320,100.85 $971.81 $0.00 $1,809.90 $322,882.56
227 $322,882.56 $971.81 $0.00 $1,825.62 $325,679.99
228 $325,679.99 $971.81 $0.00 $1,841.44 $328,493.24
229 $328,493.24 $971.81 $119,630.88 $1,857.35 $211,691.52
230 $211,691.52 $971.81 $0.00 $1,196.93 $213,860.26
231 $213,860.26 $971.81 $0.00 $1,209.20 $216,041.27
232 $216,041.27 $971.81 $0.00 $1,221.53 $218,234.61
233 $218,234.61 $971.81 $0.00 $1,233.93 $220,440.35
234 $220,440.35 $971.81 $0.00 $1,246.40 $222,658.56
235 $222,658.56 $971.81 $0.00 $1,258.94 $224,889.31
236 $224,889.31 $971.81 $0.00 $1,271.56 $227,132.68
237 $227,132.68 $971.81 $0.00 $1,284.24 $229,388.73
238 $229,388.73 $971.81 $0.00 $1,297.00 $231,657.54
239 $231,657.54 $971.81 $0.00 $1,309.83 $233,939.18
240 $233,939.18 $971.81 $0.00 $1,322.73 $236,233.72
241 $236,233.72 $971.81 $125,612.42 $1,335.70 $112,928.81
242 $112,928.81 $971.81 $0.00 $638.52 $114,539.14
243 $114,539.14 $971.81 $0.00 $647.62 $116,158.57
244 $116,158.57 $971.81 $0.00 $656.78 $117,787.16
245 $117,787.16 $971.81 $0.00 $665.99 $119,424.96
246 $119,424.96 $971.81 $0.00 $675.25 $121,072.02
247 $121,072.02 $971.81 $0.00 $684.56 $122,728.39
248 $122,728.39 $971.81 $0.00 $693.92 $124,394.12
249 $124,394.12 $971.81 $0.00 $703.34 $126,069.27
250 $126,069.27 $971.81 $0.00 $712.81 $127,753.89
251 $127,753.89 $971.81 $0.00 $722.34 $129,448.04
252 $129,448.04 $971.81 $0.00 $731.92 $131,151.77
253 $131,151.77 $0.00 $131,893.04 $741.55 $0.28