Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$103,127
Monthly savings required$816

How much will it cost to send your child to University of Great Falls in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $412,506.69 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $816.34 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$39,768.00
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 Great Falls in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $816.34 $0.00 $0.00 $816.34
2 $816.34 $816.34 $0.00 $4.62 $1,637.30
3 $1,637.30 $816.34 $0.00 $9.26 $2,462.90
4 $2,462.90 $816.34 $0.00 $13.93 $3,293.17
5 $3,293.17 $816.34 $0.00 $18.62 $4,128.13
6 $4,128.13 $816.34 $0.00 $23.34 $4,967.81
7 $4,967.81 $816.34 $0.00 $28.09 $5,812.24
8 $5,812.24 $816.34 $0.00 $32.86 $6,661.44
9 $6,661.44 $816.34 $0.00 $37.66 $7,515.44
10 $7,515.44 $816.34 $0.00 $42.49 $8,374.27
11 $8,374.27 $816.34 $0.00 $47.35 $9,237.96
12 $9,237.96 $816.34 $0.00 $52.23 $10,106.53
13 $10,106.53 $816.34 $0.00 $57.14 $10,980.01
14 $10,980.01 $816.34 $0.00 $62.08 $11,858.43
15 $11,858.43 $816.34 $0.00 $67.05 $12,741.82
16 $12,741.82 $816.34 $0.00 $72.04 $13,630.20
17 $13,630.20 $816.34 $0.00 $77.07 $14,523.61
18 $14,523.61 $816.34 $0.00 $82.12 $15,422.07
19 $15,422.07 $816.34 $0.00 $87.20 $16,325.61
20 $16,325.61 $816.34 $0.00 $92.31 $17,234.26
21 $17,234.26 $816.34 $0.00 $97.45 $18,148.05
22 $18,148.05 $816.34 $0.00 $102.61 $19,067.00
23 $19,067.00 $816.34 $0.00 $107.81 $19,991.15
24 $19,991.15 $816.34 $0.00 $113.03 $20,920.52
25 $20,920.52 $816.34 $0.00 $118.29 $21,855.15
26 $21,855.15 $816.34 $0.00 $123.57 $22,795.06
27 $22,795.06 $816.34 $0.00 $128.89 $23,740.29
28 $23,740.29 $816.34 $0.00 $134.23 $24,690.86
29 $24,690.86 $816.34 $0.00 $139.61 $25,646.81
30 $25,646.81 $816.34 $0.00 $145.01 $26,608.16
31 $26,608.16 $816.34 $0.00 $150.45 $27,574.95
32 $27,574.95 $816.34 $0.00 $155.91 $28,547.20
33 $28,547.20 $816.34 $0.00 $161.41 $29,524.95
34 $29,524.95 $816.34 $0.00 $166.94 $30,508.23
35 $30,508.23 $816.34 $0.00 $172.50 $31,497.07
36 $31,497.07 $816.34 $0.00 $178.09 $32,491.50
37 $32,491.50 $816.34 $0.00 $183.71 $33,491.55
38 $33,491.55 $816.34 $0.00 $189.37 $34,497.26
39 $34,497.26 $816.34 $0.00 $195.05 $35,508.65
40 $35,508.65 $816.34 $0.00 $200.77 $36,525.76
41 $36,525.76 $816.34 $0.00 $206.52 $37,548.62
42 $37,548.62 $816.34 $0.00 $212.31 $38,577.27
43 $38,577.27 $816.34 $0.00 $218.12 $39,611.73
44 $39,611.73 $816.34 $0.00 $223.97 $40,652.04
45 $40,652.04 $816.34 $0.00 $229.85 $41,698.23
46 $41,698.23 $816.34 $0.00 $235.77 $42,750.34
47 $42,750.34 $816.34 $0.00 $241.72 $43,808.40
48 $43,808.40 $816.34 $0.00 $247.70 $44,872.44
49 $44,872.44 $816.34 $0.00 $253.72 $45,942.50
50 $45,942.50 $816.34 $0.00 $259.77 $47,018.61
51 $47,018.61 $816.34 $0.00 $265.85 $48,100.80
52 $48,100.80 $816.34 $0.00 $271.97 $49,189.11
53 $49,189.11 $816.34 $0.00 $278.12 $50,283.57
54 $50,283.57 $816.34 $0.00 $284.31 $51,384.22
55 $51,384.22 $816.34 $0.00 $290.53 $52,491.09
56 $52,491.09 $816.34 $0.00 $296.79 $53,604.22
57 $53,604.22 $816.34 $0.00 $303.09 $54,723.65
58 $54,723.65 $816.34 $0.00 $309.42 $55,849.41
59 $55,849.41 $816.34 $0.00 $315.78 $56,981.53
60 $56,981.53 $816.34 $0.00 $322.18 $58,120.05
61 $58,120.05 $816.34 $0.00 $328.62 $59,265.01
62 $59,265.01 $816.34 $0.00 $335.09 $60,416.44
63 $60,416.44 $816.34 $0.00 $341.60 $61,574.38
64 $61,574.38 $816.34 $0.00 $348.15 $62,738.87
65 $62,738.87 $816.34 $0.00 $354.73 $63,909.94
66 $63,909.94 $816.34 $0.00 $361.36 $65,087.64
67 $65,087.64 $816.34 $0.00 $368.01 $66,271.99
68 $66,271.99 $816.34 $0.00 $374.71 $67,463.04
69 $67,463.04 $816.34 $0.00 $381.45 $68,660.83
70 $68,660.83 $816.34 $0.00 $388.22 $69,865.39
71 $69,865.39 $816.34 $0.00 $395.03 $71,076.76
72 $71,076.76 $816.34 $0.00 $401.88 $72,294.98
73 $72,294.98 $816.34 $0.00 $408.77 $73,520.09
74 $73,520.09 $816.34 $0.00 $415.69 $74,752.12
75 $74,752.12 $816.34 $0.00 $422.66 $75,991.12
76 $75,991.12 $816.34 $0.00 $429.66 $77,237.12
77 $77,237.12 $816.34 $0.00 $436.71 $78,490.17
78 $78,490.17 $816.34 $0.00 $443.79 $79,750.30
79 $79,750.30 $816.34 $0.00 $450.92 $81,017.56
80 $81,017.56 $816.34 $0.00 $458.09 $82,291.99
81 $82,291.99 $816.34 $0.00 $465.29 $83,573.62
82 $83,573.62 $816.34 $0.00 $472.54 $84,862.50
83 $84,862.50 $816.34 $0.00 $479.82 $86,158.66
84 $86,158.66 $816.34 $0.00 $487.15 $87,462.15
85 $87,462.15 $816.34 $0.00 $494.52 $88,773.01
86 $88,773.01 $816.34 $0.00 $501.94 $90,091.29
87 $90,091.29 $816.34 $0.00 $509.39 $91,417.02
88 $91,417.02 $816.34 $0.00 $516.89 $92,750.25
89 $92,750.25 $816.34 $0.00 $524.42 $94,091.01
90 $94,091.01 $816.34 $0.00 $532.00 $95,439.35
91 $95,439.35 $816.34 $0.00 $539.63 $96,795.32
92 $96,795.32 $816.34 $0.00 $547.29 $98,158.95
93 $98,158.95 $816.34 $0.00 $555.00 $99,530.29
94 $99,530.29 $816.34 $0.00 $562.76 $100,909.39
95 $100,909.39 $816.34 $0.00 $570.56 $102,296.29
96 $102,296.29 $816.34 $0.00 $578.40 $103,691.03
97 $103,691.03 $816.34 $0.00 $586.28 $105,093.65
98 $105,093.65 $816.34 $0.00 $594.21 $106,504.20
99 $106,504.20 $816.34 $0.00 $602.19 $107,922.73
100 $107,922.73 $816.34 $0.00 $610.21 $109,349.28
101 $109,349.28 $816.34 $0.00 $618.28 $110,783.90
102 $110,783.90 $816.34 $0.00 $626.39 $112,226.63
103 $112,226.63 $816.34 $0.00 $634.55 $113,677.52
104 $113,677.52 $816.34 $0.00 $642.75 $115,136.61
105 $115,136.61 $816.34 $0.00 $651.00 $116,603.95
106 $116,603.95 $816.34 $0.00 $659.30 $118,079.59
107 $118,079.59 $816.34 $0.00 $667.64 $119,563.57
108 $119,563.57 $816.34 $0.00 $676.03 $121,055.94
109 $121,055.94 $816.34 $0.00 $684.47 $122,556.75
110 $122,556.75 $816.34 $0.00 $692.95 $124,066.04
111 $124,066.04 $816.34 $0.00 $701.49 $125,583.87
112 $125,583.87 $816.34 $0.00 $710.07 $127,110.28
113 $127,110.28 $816.34 $0.00 $718.70 $128,645.32
114 $128,645.32 $816.34 $0.00 $727.38 $130,189.04
115 $130,189.04 $816.34 $0.00 $736.11 $131,741.49
116 $131,741.49 $816.34 $0.00 $744.89 $133,302.72
117 $133,302.72 $816.34 $0.00 $753.71 $134,872.77
118 $134,872.77 $816.34 $0.00 $762.59 $136,451.70
119 $136,451.70 $816.34 $0.00 $771.52 $138,039.56
120 $138,039.56 $816.34 $0.00 $780.50 $139,636.40
121 $139,636.40 $816.34 $0.00 $789.52 $141,242.26
122 $141,242.26 $816.34 $0.00 $798.60 $142,857.20
123 $142,857.20 $816.34 $0.00 $807.74 $144,481.28
124 $144,481.28 $816.34 $0.00 $816.92 $146,114.54
125 $146,114.54 $816.34 $0.00 $826.15 $147,757.03
126 $147,757.03 $816.34 $0.00 $835.44 $149,408.81
127 $149,408.81 $816.34 $0.00 $844.78 $151,069.93
128 $151,069.93 $816.34 $0.00 $854.17 $152,740.44
129 $152,740.44 $816.34 $0.00 $863.62 $154,420.40
130 $154,420.40 $816.34 $0.00 $873.12 $156,109.86
131 $156,109.86 $816.34 $0.00 $882.67 $157,808.87
132 $157,808.87 $816.34 $0.00 $892.27 $159,517.48
133 $159,517.48 $816.34 $0.00 $901.94 $161,235.76
134 $161,235.76 $816.34 $0.00 $911.65 $162,963.75
135 $162,963.75 $816.34 $0.00 $921.42 $164,701.51
136 $164,701.51 $816.34 $0.00 $931.25 $166,449.10
137 $166,449.10 $816.34 $0.00 $941.13 $168,206.57
138 $168,206.57 $816.34 $0.00 $951.06 $169,973.97
139 $169,973.97 $816.34 $0.00 $961.06 $171,751.37
140 $171,751.37 $816.34 $0.00 $971.11 $173,538.82
141 $173,538.82 $816.34 $0.00 $981.21 $175,336.37
142 $175,336.37 $816.34 $0.00 $991.38 $177,144.09
143 $177,144.09 $816.34 $0.00 $1,001.60 $178,962.03
144 $178,962.03 $816.34 $0.00 $1,011.88 $180,790.25
145 $180,790.25 $816.34 $0.00 $1,022.21 $182,628.80
146 $182,628.80 $816.34 $0.00 $1,032.61 $184,477.75
147 $184,477.75 $816.34 $0.00 $1,043.06 $186,337.15
148 $186,337.15 $816.34 $0.00 $1,053.58 $188,207.07
149 $188,207.07 $816.34 $0.00 $1,064.15 $190,087.56
150 $190,087.56 $816.34 $0.00 $1,074.78 $191,978.68
151 $191,978.68 $816.34 $0.00 $1,085.48 $193,880.50
152 $193,880.50 $816.34 $0.00 $1,096.23 $195,793.07
153 $195,793.07 $816.34 $0.00 $1,107.04 $197,716.45
154 $197,716.45 $816.34 $0.00 $1,117.92 $199,650.71
155 $199,650.71 $816.34 $0.00 $1,128.85 $201,595.90
156 $201,595.90 $816.34 $0.00 $1,139.85 $203,552.09
157 $203,552.09 $816.34 $0.00 $1,150.91 $205,519.34
158 $205,519.34 $816.34 $0.00 $1,162.04 $207,497.72
159 $207,497.72 $816.34 $0.00 $1,173.22 $209,487.28
160 $209,487.28 $816.34 $0.00 $1,184.47 $211,488.09
161 $211,488.09 $816.34 $0.00 $1,195.78 $213,500.21
162 $213,500.21 $816.34 $0.00 $1,207.16 $215,523.71
163 $215,523.71 $816.34 $0.00 $1,218.60 $217,558.65
164 $217,558.65 $816.34 $0.00 $1,230.11 $219,605.10
165 $219,605.10 $816.34 $0.00 $1,241.68 $221,663.12
166 $221,663.12 $816.34 $0.00 $1,253.32 $223,732.78
167 $223,732.78 $816.34 $0.00 $1,265.02 $225,814.14
168 $225,814.14 $816.34 $0.00 $1,276.79 $227,907.27
169 $227,907.27 $816.34 $0.00 $1,288.62 $230,012.23
170 $230,012.23 $816.34 $0.00 $1,300.52 $232,129.09
171 $232,129.09 $816.34 $0.00 $1,312.49 $234,257.92
172 $234,257.92 $816.34 $0.00 $1,324.53 $236,398.79
173 $236,398.79 $816.34 $0.00 $1,336.63 $238,551.76
174 $238,551.76 $816.34 $0.00 $1,348.81 $240,716.91
175 $240,716.91 $816.34 $0.00 $1,361.05 $242,894.30
176 $242,894.30 $816.34 $0.00 $1,373.36 $245,084.00
177 $245,084.00 $816.34 $0.00 $1,385.74 $247,286.08
178 $247,286.08 $816.34 $0.00 $1,398.19 $249,500.61
179 $249,500.61 $816.34 $0.00 $1,410.71 $251,727.66
180 $251,727.66 $816.34 $0.00 $1,423.30 $253,967.30
181 $253,967.30 $816.34 $0.00 $1,435.97 $256,219.61
182 $256,219.61 $816.34 $0.00 $1,448.70 $258,484.65
183 $258,484.65 $816.34 $0.00 $1,461.51 $260,762.50
184 $260,762.50 $816.34 $0.00 $1,474.39 $263,053.23
185 $263,053.23 $816.34 $0.00 $1,487.34 $265,356.91
186 $265,356.91 $816.34 $0.00 $1,500.37 $267,673.62
187 $267,673.62 $816.34 $0.00 $1,513.47 $270,003.43
188 $270,003.43 $816.34 $0.00 $1,526.64 $272,346.41
189 $272,346.41 $816.34 $0.00 $1,539.89 $274,702.64
190 $274,702.64 $816.34 $0.00 $1,553.21 $277,072.19
191 $277,072.19 $816.34 $0.00 $1,566.61 $279,455.14
192 $279,455.14 $816.34 $0.00 $1,580.08 $281,851.56
193 $281,851.56 $816.34 $0.00 $1,593.63 $284,261.53
194 $284,261.53 $816.34 $0.00 $1,607.26 $286,685.13
195 $286,685.13 $816.34 $0.00 $1,620.96 $289,122.43
196 $289,122.43 $816.34 $0.00 $1,634.74 $291,573.51
197 $291,573.51 $816.34 $0.00 $1,648.60 $294,038.45
198 $294,038.45 $816.34 $0.00 $1,662.54 $296,517.33
199 $296,517.33 $816.34 $0.00 $1,676.55 $299,010.22
200 $299,010.22 $816.34 $0.00 $1,690.65 $301,517.21
201 $301,517.21 $816.34 $0.00 $1,704.82 $304,038.37
202 $304,038.37 $816.34 $0.00 $1,719.08 $306,573.79
203 $306,573.79 $816.34 $0.00 $1,733.41 $309,123.54
204 $309,123.54 $816.34 $0.00 $1,747.83 $311,687.71
205 $311,687.71 $816.34 $0.00 $1,762.33 $314,266.38
206 $314,266.38 $816.34 $0.00 $1,776.91 $316,859.63
207 $316,859.63 $816.34 $0.00 $1,791.57 $319,467.54
208 $319,467.54 $816.34 $0.00 $1,806.32 $322,090.20
209 $322,090.20 $816.34 $0.00 $1,821.14 $324,727.68
210 $324,727.68 $816.34 $0.00 $1,836.06 $327,380.08
211 $327,380.08 $816.34 $0.00 $1,851.05 $330,047.47
212 $330,047.47 $816.34 $0.00 $1,866.14 $332,729.95
213 $332,729.95 $816.34 $0.00 $1,881.30 $335,427.59
214 $335,427.59 $816.34 $0.00 $1,896.56 $338,140.49
215 $338,140.49 $816.34 $0.00 $1,911.90 $340,868.73
216 $340,868.73 $816.34 $0.00 $1,927.32 $343,612.39
217 $343,612.39 $816.34 $95,706.43 $1,942.83 $250,665.13
218 $250,665.13 $816.34 $0.00 $1,417.30 $252,898.77
219 $252,898.77 $816.34 $0.00 $1,429.93 $255,145.04
220 $255,145.04 $816.34 $0.00 $1,442.63 $257,404.01
221 $257,404.01 $816.34 $0.00 $1,455.40 $259,675.75
222 $259,675.75 $816.34 $0.00 $1,468.24 $261,960.33
223 $261,960.33 $816.34 $0.00 $1,481.16 $264,257.83
224 $264,257.83 $816.34 $0.00 $1,494.15 $266,568.32
225 $266,568.32 $816.34 $0.00 $1,507.22 $268,891.88
226 $268,891.88 $816.34 $0.00 $1,520.35 $271,228.57
227 $271,228.57 $816.34 $0.00 $1,533.57 $273,578.48
228 $273,578.48 $816.34 $0.00 $1,546.85 $275,941.67
229 $275,941.67 $816.34 $100,491.76 $1,560.21 $177,826.46
230 $177,826.46 $816.34 $0.00 $1,005.46 $179,648.26
231 $179,648.26 $816.34 $0.00 $1,015.76 $181,480.36
232 $181,480.36 $816.34 $0.00 $1,026.12 $183,322.82
233 $183,322.82 $816.34 $0.00 $1,036.53 $185,175.69
234 $185,175.69 $816.34 $0.00 $1,047.01 $187,039.04
235 $187,039.04 $816.34 $0.00 $1,057.55 $188,912.93
236 $188,912.93 $816.34 $0.00 $1,068.14 $190,797.41
237 $190,797.41 $816.34 $0.00 $1,078.80 $192,692.55
238 $192,692.55 $816.34 $0.00 $1,089.51 $194,598.40
239 $194,598.40 $816.34 $0.00 $1,100.29 $196,515.03
240 $196,515.03 $816.34 $0.00 $1,111.12 $198,442.49
241 $198,442.49 $816.34 $105,516.34 $1,122.02 $94,864.51
242 $94,864.51 $816.34 $0.00 $536.38 $96,217.23
243 $96,217.23 $816.34 $0.00 $544.03 $97,577.60
244 $97,577.60 $816.34 $0.00 $551.72 $98,945.66
245 $98,945.66 $816.34 $0.00 $559.45 $100,321.45
246 $100,321.45 $816.34 $0.00 $567.23 $101,705.02
247 $101,705.02 $816.34 $0.00 $575.05 $103,096.41
248 $103,096.41 $816.34 $0.00 $582.92 $104,495.67
249 $104,495.67 $816.34 $0.00 $590.83 $105,902.84
250 $105,902.84 $816.34 $0.00 $598.79 $107,317.97
251 $107,317.97 $816.34 $0.00 $606.79 $108,741.10
252 $108,741.10 $816.34 $0.00 $614.84 $110,172.28
253 $110,172.28 $0.00 $110,792.16 $622.93 $3.05