Savings Plan and Future Cost Estimation for Lower Columbia College

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$48,931
Monthly savings required$217

How much will it cost to send your child to Lower Columbia College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $97,862.28 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $217.47 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$19,836.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Lower Columbia College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $217.47 $0.00 $0.00 $217.47
2 $217.47 $217.47 $0.00 $1.23 $436.17
3 $436.17 $217.47 $0.00 $2.47 $656.11
4 $656.11 $217.47 $0.00 $3.71 $877.29
5 $877.29 $217.47 $0.00 $4.96 $1,099.72
6 $1,099.72 $217.47 $0.00 $6.22 $1,323.41
7 $1,323.41 $217.47 $0.00 $7.48 $1,548.36
8 $1,548.36 $217.47 $0.00 $8.75 $1,774.58
9 $1,774.58 $217.47 $0.00 $10.03 $2,002.08
10 $2,002.08 $217.47 $0.00 $11.32 $2,230.87
11 $2,230.87 $217.47 $0.00 $12.61 $2,460.95
12 $2,460.95 $217.47 $0.00 $13.91 $2,692.33
13 $2,692.33 $217.47 $0.00 $15.22 $2,925.02
14 $2,925.02 $217.47 $0.00 $16.54 $3,159.03
15 $3,159.03 $217.47 $0.00 $17.86 $3,394.36
16 $3,394.36 $217.47 $0.00 $19.19 $3,631.02
17 $3,631.02 $217.47 $0.00 $20.53 $3,869.02
18 $3,869.02 $217.47 $0.00 $21.88 $4,108.37
19 $4,108.37 $217.47 $0.00 $23.23 $4,349.07
20 $4,349.07 $217.47 $0.00 $24.59 $4,591.13
21 $4,591.13 $217.47 $0.00 $25.96 $4,834.56
22 $4,834.56 $217.47 $0.00 $27.34 $5,079.37
23 $5,079.37 $217.47 $0.00 $28.72 $5,325.56
24 $5,325.56 $217.47 $0.00 $30.11 $5,573.14
25 $5,573.14 $217.47 $0.00 $31.51 $5,822.12
26 $5,822.12 $217.47 $0.00 $32.92 $6,072.51
27 $6,072.51 $217.47 $0.00 $34.33 $6,324.31
28 $6,324.31 $217.47 $0.00 $35.76 $6,577.54
29 $6,577.54 $217.47 $0.00 $37.19 $6,832.20
30 $6,832.20 $217.47 $0.00 $38.63 $7,088.30
31 $7,088.30 $217.47 $0.00 $40.08 $7,345.85
32 $7,345.85 $217.47 $0.00 $41.53 $7,604.85
33 $7,604.85 $217.47 $0.00 $43.00 $7,865.32
34 $7,865.32 $217.47 $0.00 $44.47 $8,127.26
35 $8,127.26 $217.47 $0.00 $45.95 $8,390.68
36 $8,390.68 $217.47 $0.00 $47.44 $8,655.59
37 $8,655.59 $217.47 $0.00 $48.94 $8,922.00
38 $8,922.00 $217.47 $0.00 $50.45 $9,189.92
39 $9,189.92 $217.47 $0.00 $51.96 $9,459.35
40 $9,459.35 $217.47 $0.00 $53.48 $9,730.30
41 $9,730.30 $217.47 $0.00 $55.02 $10,002.79
42 $10,002.79 $217.47 $0.00 $56.56 $10,276.82
43 $10,276.82 $217.47 $0.00 $58.11 $10,552.40
44 $10,552.40 $217.47 $0.00 $59.66 $10,829.53
45 $10,829.53 $217.47 $0.00 $61.23 $11,108.23
46 $11,108.23 $217.47 $0.00 $62.81 $11,388.51
47 $11,388.51 $217.47 $0.00 $64.39 $11,670.37
48 $11,670.37 $217.47 $0.00 $65.99 $11,953.83
49 $11,953.83 $217.47 $0.00 $67.59 $12,238.89
50 $12,238.89 $217.47 $0.00 $69.20 $12,525.56
51 $12,525.56 $217.47 $0.00 $70.82 $12,813.85
52 $12,813.85 $217.47 $0.00 $72.45 $13,103.77
53 $13,103.77 $217.47 $0.00 $74.09 $13,395.33
54 $13,395.33 $217.47 $0.00 $75.74 $13,688.54
55 $13,688.54 $217.47 $0.00 $77.40 $13,983.41
56 $13,983.41 $217.47 $0.00 $79.06 $14,279.94
57 $14,279.94 $217.47 $0.00 $80.74 $14,578.15
58 $14,578.15 $217.47 $0.00 $82.43 $14,878.05
59 $14,878.05 $217.47 $0.00 $84.12 $15,179.64
60 $15,179.64 $217.47 $0.00 $85.83 $15,482.94
61 $15,482.94 $217.47 $0.00 $87.54 $15,787.95
62 $15,787.95 $217.47 $0.00 $89.27 $16,094.69
63 $16,094.69 $217.47 $0.00 $91.00 $16,403.16
64 $16,403.16 $217.47 $0.00 $92.75 $16,713.38
65 $16,713.38 $217.47 $0.00 $94.50 $17,025.35
66 $17,025.35 $217.47 $0.00 $96.26 $17,339.08
67 $17,339.08 $217.47 $0.00 $98.04 $17,654.59
68 $17,654.59 $217.47 $0.00 $99.82 $17,971.88
69 $17,971.88 $217.47 $0.00 $101.62 $18,290.97
70 $18,290.97 $217.47 $0.00 $103.42 $18,611.86
71 $18,611.86 $217.47 $0.00 $105.23 $18,934.56
72 $18,934.56 $217.47 $0.00 $107.06 $19,259.09
73 $19,259.09 $217.47 $0.00 $108.89 $19,585.45
74 $19,585.45 $217.47 $0.00 $110.74 $19,913.66
75 $19,913.66 $217.47 $0.00 $112.59 $20,243.72
76 $20,243.72 $217.47 $0.00 $114.46 $20,575.65
77 $20,575.65 $217.47 $0.00 $116.34 $20,909.46
78 $20,909.46 $217.47 $0.00 $118.23 $21,245.16
79 $21,245.16 $217.47 $0.00 $120.12 $21,582.75
80 $21,582.75 $217.47 $0.00 $122.03 $21,922.25
81 $21,922.25 $217.47 $0.00 $123.95 $22,263.67
82 $22,263.67 $217.47 $0.00 $125.88 $22,607.02
83 $22,607.02 $217.47 $0.00 $127.82 $22,952.31
84 $22,952.31 $217.47 $0.00 $129.78 $23,299.56
85 $23,299.56 $217.47 $0.00 $131.74 $23,648.77
86 $23,648.77 $217.47 $0.00 $133.71 $23,999.95
87 $23,999.95 $217.47 $0.00 $135.70 $24,353.12
88 $24,353.12 $217.47 $0.00 $137.70 $24,708.29
89 $24,708.29 $217.47 $0.00 $139.70 $25,065.46
90 $25,065.46 $217.47 $0.00 $141.72 $25,424.65
91 $25,424.65 $217.47 $0.00 $143.75 $25,785.87
92 $25,785.87 $217.47 $0.00 $145.80 $26,149.14
93 $26,149.14 $217.47 $0.00 $147.85 $26,514.46
94 $26,514.46 $217.47 $0.00 $149.92 $26,881.85
95 $26,881.85 $217.47 $0.00 $151.99 $27,251.31
96 $27,251.31 $217.47 $0.00 $154.08 $27,622.86
97 $27,622.86 $217.47 $0.00 $156.18 $27,996.51
98 $27,996.51 $217.47 $0.00 $158.30 $28,372.28
99 $28,372.28 $217.47 $0.00 $160.42 $28,750.17
100 $28,750.17 $217.47 $0.00 $162.56 $29,130.20
101 $29,130.20 $217.47 $0.00 $164.71 $29,512.38
102 $29,512.38 $217.47 $0.00 $166.87 $29,896.72
103 $29,896.72 $217.47 $0.00 $169.04 $30,283.23
104 $30,283.23 $217.47 $0.00 $171.23 $30,671.93
105 $30,671.93 $217.47 $0.00 $173.42 $31,062.82
106 $31,062.82 $217.47 $0.00 $175.63 $31,455.92
107 $31,455.92 $217.47 $0.00 $177.86 $31,851.25
108 $31,851.25 $217.47 $0.00 $180.09 $32,248.81
109 $32,248.81 $217.47 $0.00 $182.34 $32,648.62
110 $32,648.62 $217.47 $0.00 $184.60 $33,050.69
111 $33,050.69 $217.47 $0.00 $186.87 $33,455.03
112 $33,455.03 $217.47 $0.00 $189.16 $33,861.66
113 $33,861.66 $217.47 $0.00 $191.46 $34,270.59
114 $34,270.59 $217.47 $0.00 $193.77 $34,681.83
115 $34,681.83 $217.47 $0.00 $196.10 $35,095.40
116 $35,095.40 $217.47 $0.00 $198.43 $35,511.30
117 $35,511.30 $217.47 $0.00 $200.79 $35,929.56
118 $35,929.56 $217.47 $0.00 $203.15 $36,350.18
119 $36,350.18 $217.47 $0.00 $205.53 $36,773.18
120 $36,773.18 $217.47 $0.00 $207.92 $37,198.57
121 $37,198.57 $217.47 $0.00 $210.33 $37,626.37
122 $37,626.37 $217.47 $0.00 $212.74 $38,056.58
123 $38,056.58 $217.47 $0.00 $215.18 $38,489.23
124 $38,489.23 $217.47 $0.00 $217.62 $38,924.32
125 $38,924.32 $217.47 $0.00 $220.08 $39,361.87
126 $39,361.87 $217.47 $0.00 $222.56 $39,801.90
127 $39,801.90 $217.47 $0.00 $225.05 $40,244.42
128 $40,244.42 $217.47 $0.00 $227.55 $40,689.44
129 $40,689.44 $217.47 $0.00 $230.06 $41,136.97
130 $41,136.97 $217.47 $0.00 $232.59 $41,587.03
131 $41,587.03 $217.47 $0.00 $235.14 $42,039.64
132 $42,039.64 $217.47 $0.00 $237.70 $42,494.81
133 $42,494.81 $217.47 $0.00 $240.27 $42,952.55
134 $42,952.55 $217.47 $0.00 $242.86 $43,412.88
135 $43,412.88 $217.47 $0.00 $245.46 $43,875.81
136 $43,875.81 $217.47 $0.00 $248.08 $44,341.36
137 $44,341.36 $217.47 $0.00 $250.71 $44,809.54
138 $44,809.54 $217.47 $0.00 $253.36 $45,280.37
139 $45,280.37 $217.47 $0.00 $256.02 $45,753.86
140 $45,753.86 $217.47 $0.00 $258.70 $46,230.03
141 $46,230.03 $217.47 $0.00 $261.39 $46,708.89
142 $46,708.89 $217.47 $0.00 $264.10 $47,190.46
143 $47,190.46 $217.47 $0.00 $266.82 $47,674.75
144 $47,674.75 $217.47 $0.00 $269.56 $48,161.78
145 $48,161.78 $217.47 $0.00 $272.31 $48,651.56
146 $48,651.56 $217.47 $0.00 $275.08 $49,144.11
147 $49,144.11 $217.47 $0.00 $277.87 $49,639.45
148 $49,639.45 $217.47 $0.00 $280.67 $50,137.59
149 $50,137.59 $217.47 $0.00 $283.49 $50,638.55
150 $50,638.55 $217.47 $0.00 $286.32 $51,142.34
151 $51,142.34 $217.47 $0.00 $289.17 $51,648.98
152 $51,648.98 $217.47 $0.00 $292.03 $52,158.48
153 $52,158.48 $217.47 $0.00 $294.91 $52,670.86
154 $52,670.86 $217.47 $0.00 $297.81 $53,186.14
155 $53,186.14 $217.47 $0.00 $300.72 $53,704.33
156 $53,704.33 $217.47 $0.00 $303.65 $54,225.45
157 $54,225.45 $217.47 $0.00 $306.60 $54,749.52
158 $54,749.52 $217.47 $0.00 $309.56 $55,276.55
159 $55,276.55 $217.47 $0.00 $312.54 $55,806.56
160 $55,806.56 $217.47 $0.00 $315.54 $56,339.57
161 $56,339.57 $217.47 $0.00 $318.55 $56,875.59
162 $56,875.59 $217.47 $0.00 $321.58 $57,414.64
163 $57,414.64 $217.47 $0.00 $324.63 $57,956.74
164 $57,956.74 $217.47 $0.00 $327.70 $58,501.91
165 $58,501.91 $217.47 $0.00 $330.78 $59,050.16
166 $59,050.16 $217.47 $0.00 $333.88 $59,601.51
167 $59,601.51 $217.47 $0.00 $337.00 $60,155.98
168 $60,155.98 $217.47 $0.00 $340.13 $60,713.58
169 $60,713.58 $217.47 $0.00 $343.28 $61,274.33
170 $61,274.33 $217.47 $0.00 $346.45 $61,838.25
171 $61,838.25 $217.47 $0.00 $349.64 $62,405.36
172 $62,405.36 $217.47 $0.00 $352.85 $62,975.68
173 $62,975.68 $217.47 $0.00 $356.07 $63,549.22
174 $63,549.22 $217.47 $0.00 $359.32 $64,126.01
175 $64,126.01 $217.47 $0.00 $362.58 $64,706.06
176 $64,706.06 $217.47 $0.00 $365.86 $65,289.39
177 $65,289.39 $217.47 $0.00 $369.16 $65,876.02
178 $65,876.02 $217.47 $0.00 $372.47 $66,465.96
179 $66,465.96 $217.47 $0.00 $375.81 $67,059.24
180 $67,059.24 $217.47 $0.00 $379.16 $67,655.87
181 $67,655.87 $217.47 $0.00 $382.54 $68,255.88
182 $68,255.88 $217.47 $0.00 $385.93 $68,859.28
183 $68,859.28 $217.47 $0.00 $389.34 $69,466.09
184 $69,466.09 $217.47 $0.00 $392.77 $70,076.33
185 $70,076.33 $217.47 $0.00 $396.22 $70,690.02
186 $70,690.02 $217.47 $0.00 $399.69 $71,307.18
187 $71,307.18 $217.47 $0.00 $403.18 $71,927.83
188 $71,927.83 $217.47 $0.00 $406.69 $72,551.99
189 $72,551.99 $217.47 $0.00 $410.22 $73,179.68
190 $73,179.68 $217.47 $0.00 $413.77 $73,810.92
191 $73,810.92 $217.47 $0.00 $417.34 $74,445.73
192 $74,445.73 $217.47 $0.00 $420.93 $75,084.13
193 $75,084.13 $217.47 $0.00 $424.54 $75,726.14
194 $75,726.14 $217.47 $0.00 $428.17 $76,371.78
195 $76,371.78 $217.47 $0.00 $431.82 $77,021.07
196 $77,021.07 $217.47 $0.00 $435.49 $77,674.03
197 $77,674.03 $217.47 $0.00 $439.18 $78,330.68
198 $78,330.68 $217.47 $0.00 $442.89 $78,991.04
199 $78,991.04 $217.47 $0.00 $446.63 $79,655.14
200 $79,655.14 $217.47 $0.00 $450.38 $80,322.99
201 $80,322.99 $217.47 $0.00 $454.16 $80,994.62
202 $80,994.62 $217.47 $0.00 $457.96 $81,670.05
203 $81,670.05 $217.47 $0.00 $461.77 $82,349.29
204 $82,349.29 $217.47 $0.00 $465.61 $83,032.37
205 $83,032.37 $217.47 $0.00 $469.48 $83,719.32
206 $83,719.32 $217.47 $0.00 $473.36 $84,410.15
207 $84,410.15 $217.47 $0.00 $477.27 $85,104.89
208 $85,104.89 $217.47 $0.00 $481.20 $85,803.56
209 $85,803.56 $217.47 $0.00 $485.15 $86,506.18
210 $86,506.18 $217.47 $0.00 $489.12 $87,212.77
211 $87,212.77 $217.47 $0.00 $493.11 $87,923.35
212 $87,923.35 $217.47 $0.00 $497.13 $88,637.95
213 $88,637.95 $217.47 $0.00 $501.17 $89,356.59
214 $89,356.59 $217.47 $0.00 $505.24 $90,079.30
215 $90,079.30 $217.47 $0.00 $509.32 $90,806.09
216 $90,806.09 $217.47 $0.00 $513.43 $91,536.99
217 $91,536.99 $217.47 $47,737.70 $517.56 $44,534.32
218 $44,534.32 $217.47 $0.00 $251.80 $45,003.59
219 $45,003.59 $217.47 $0.00 $254.46 $45,475.52
220 $45,475.52 $217.47 $0.00 $257.13 $45,950.12
221 $45,950.12 $217.47 $0.00 $259.81 $46,427.40
222 $46,427.40 $217.47 $0.00 $262.51 $46,907.38
223 $46,907.38 $217.47 $0.00 $265.22 $47,390.07
224 $47,390.07 $217.47 $0.00 $267.95 $47,875.49
225 $47,875.49 $217.47 $0.00 $270.69 $48,363.65
226 $48,363.65 $217.47 $0.00 $273.46 $48,854.58
227 $48,854.58 $217.47 $0.00 $276.23 $49,348.28
228 $49,348.28 $217.47 $0.00 $279.02 $49,844.77
229 $49,844.77 $0.00 $50,124.58 $281.83 $2.02