Savings Plan and Future Cost Estimation for Laramie County Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$37,887
Monthly savings required$168

How much will it cost to send your child to Laramie County Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $75,774.69 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $168.38 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$15,359.00
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 Laramie County Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $168.38 $0.00 $0.00 $168.38
2 $168.38 $168.38 $0.00 $0.95 $337.71
3 $337.71 $168.38 $0.00 $1.91 $508.00
4 $508.00 $168.38 $0.00 $2.87 $679.25
5 $679.25 $168.38 $0.00 $3.84 $851.47
6 $851.47 $168.38 $0.00 $4.81 $1,024.66
7 $1,024.66 $168.38 $0.00 $5.79 $1,198.83
8 $1,198.83 $168.38 $0.00 $6.78 $1,373.99
9 $1,373.99 $168.38 $0.00 $7.77 $1,550.14
10 $1,550.14 $168.38 $0.00 $8.76 $1,727.28
11 $1,727.28 $168.38 $0.00 $9.77 $1,905.43
12 $1,905.43 $168.38 $0.00 $10.77 $2,084.58
13 $2,084.58 $168.38 $0.00 $11.79 $2,264.75
14 $2,264.75 $168.38 $0.00 $12.81 $2,445.94
15 $2,445.94 $168.38 $0.00 $13.83 $2,628.15
16 $2,628.15 $168.38 $0.00 $14.86 $2,811.39
17 $2,811.39 $168.38 $0.00 $15.90 $2,995.67
18 $2,995.67 $168.38 $0.00 $16.94 $3,180.99
19 $3,180.99 $168.38 $0.00 $17.99 $3,367.36
20 $3,367.36 $168.38 $0.00 $19.04 $3,554.78
21 $3,554.78 $168.38 $0.00 $20.10 $3,743.26
22 $3,743.26 $168.38 $0.00 $21.16 $3,932.80
23 $3,932.80 $168.38 $0.00 $22.24 $4,123.42
24 $4,123.42 $168.38 $0.00 $23.31 $4,315.11
25 $4,315.11 $168.38 $0.00 $24.40 $4,507.89
26 $4,507.89 $168.38 $0.00 $25.49 $4,701.76
27 $4,701.76 $168.38 $0.00 $26.58 $4,896.72
28 $4,896.72 $168.38 $0.00 $27.69 $5,092.79
29 $5,092.79 $168.38 $0.00 $28.80 $5,289.97
30 $5,289.97 $168.38 $0.00 $29.91 $5,488.26
31 $5,488.26 $168.38 $0.00 $31.03 $5,687.67
32 $5,687.67 $168.38 $0.00 $32.16 $5,888.21
33 $5,888.21 $168.38 $0.00 $33.29 $6,089.88
34 $6,089.88 $168.38 $0.00 $34.43 $6,292.69
35 $6,292.69 $168.38 $0.00 $35.58 $6,496.65
36 $6,496.65 $168.38 $0.00 $36.73 $6,701.76
37 $6,701.76 $168.38 $0.00 $37.89 $6,908.03
38 $6,908.03 $168.38 $0.00 $39.06 $7,115.47
39 $7,115.47 $168.38 $0.00 $40.23 $7,324.08
40 $7,324.08 $168.38 $0.00 $41.41 $7,533.87
41 $7,533.87 $168.38 $0.00 $42.60 $7,744.85
42 $7,744.85 $168.38 $0.00 $43.79 $7,957.02
43 $7,957.02 $168.38 $0.00 $44.99 $8,170.39
44 $8,170.39 $168.38 $0.00 $46.20 $8,384.97
45 $8,384.97 $168.38 $0.00 $47.41 $8,600.76
46 $8,600.76 $168.38 $0.00 $48.63 $8,817.77
47 $8,817.77 $168.38 $0.00 $49.86 $9,036.01
48 $9,036.01 $168.38 $0.00 $51.09 $9,255.48
49 $9,255.48 $168.38 $0.00 $52.33 $9,476.19
50 $9,476.19 $168.38 $0.00 $53.58 $9,698.15
51 $9,698.15 $168.38 $0.00 $54.83 $9,921.36
52 $9,921.36 $168.38 $0.00 $56.10 $10,145.84
53 $10,145.84 $168.38 $0.00 $57.37 $10,371.59
54 $10,371.59 $168.38 $0.00 $58.64 $10,598.61
55 $10,598.61 $168.38 $0.00 $59.93 $10,826.92
56 $10,826.92 $168.38 $0.00 $61.22 $11,056.52
57 $11,056.52 $168.38 $0.00 $62.52 $11,287.42
58 $11,287.42 $168.38 $0.00 $63.82 $11,519.62
59 $11,519.62 $168.38 $0.00 $65.13 $11,753.13
60 $11,753.13 $168.38 $0.00 $66.45 $11,987.96
61 $11,987.96 $168.38 $0.00 $67.78 $12,224.12
62 $12,224.12 $168.38 $0.00 $69.12 $12,461.62
63 $12,461.62 $168.38 $0.00 $70.46 $12,700.46
64 $12,700.46 $168.38 $0.00 $71.81 $12,940.65
65 $12,940.65 $168.38 $0.00 $73.17 $13,182.20
66 $13,182.20 $168.38 $0.00 $74.53 $13,425.11
67 $13,425.11 $168.38 $0.00 $75.91 $13,669.40
68 $13,669.40 $168.38 $0.00 $77.29 $13,915.07
69 $13,915.07 $168.38 $0.00 $78.68 $14,162.13
70 $14,162.13 $168.38 $0.00 $80.07 $14,410.58
71 $14,410.58 $168.38 $0.00 $81.48 $14,660.44
72 $14,660.44 $168.38 $0.00 $82.89 $14,911.71
73 $14,911.71 $168.38 $0.00 $84.31 $15,164.40
74 $15,164.40 $168.38 $0.00 $85.74 $15,418.52
75 $15,418.52 $168.38 $0.00 $87.18 $15,674.08
76 $15,674.08 $168.38 $0.00 $88.62 $15,931.08
77 $15,931.08 $168.38 $0.00 $90.08 $16,189.54
78 $16,189.54 $168.38 $0.00 $91.54 $16,449.46
79 $16,449.46 $168.38 $0.00 $93.01 $16,710.85
80 $16,710.85 $168.38 $0.00 $94.49 $16,973.72
81 $16,973.72 $168.38 $0.00 $95.97 $17,238.07
82 $17,238.07 $168.38 $0.00 $97.47 $17,503.92
83 $17,503.92 $168.38 $0.00 $98.97 $17,771.27
84 $17,771.27 $168.38 $0.00 $100.48 $18,040.13
85 $18,040.13 $168.38 $0.00 $102.00 $18,310.51
86 $18,310.51 $168.38 $0.00 $103.53 $18,582.42
87 $18,582.42 $168.38 $0.00 $105.07 $18,855.87
88 $18,855.87 $168.38 $0.00 $106.61 $19,130.86
89 $19,130.86 $168.38 $0.00 $108.17 $19,407.41
90 $19,407.41 $168.38 $0.00 $109.73 $19,685.52
91 $19,685.52 $168.38 $0.00 $111.30 $19,965.20
92 $19,965.20 $168.38 $0.00 $112.89 $20,246.47
93 $20,246.47 $168.38 $0.00 $114.48 $20,529.33
94 $20,529.33 $168.38 $0.00 $116.08 $20,813.79
95 $20,813.79 $168.38 $0.00 $117.68 $21,099.85
96 $21,099.85 $168.38 $0.00 $119.30 $21,387.53
97 $21,387.53 $168.38 $0.00 $120.93 $21,676.84
98 $21,676.84 $168.38 $0.00 $122.56 $21,967.78
99 $21,967.78 $168.38 $0.00 $124.21 $22,260.37
100 $22,260.37 $168.38 $0.00 $125.86 $22,554.61
101 $22,554.61 $168.38 $0.00 $127.53 $22,850.52
102 $22,850.52 $168.38 $0.00 $129.20 $23,148.10
103 $23,148.10 $168.38 $0.00 $130.88 $23,447.36
104 $23,447.36 $168.38 $0.00 $132.57 $23,748.31
105 $23,748.31 $168.38 $0.00 $134.28 $24,050.97
106 $24,050.97 $168.38 $0.00 $135.99 $24,355.34
107 $24,355.34 $168.38 $0.00 $137.71 $24,661.43
108 $24,661.43 $168.38 $0.00 $139.44 $24,969.25
109 $24,969.25 $168.38 $0.00 $141.18 $25,278.81
110 $25,278.81 $168.38 $0.00 $142.93 $25,590.12
111 $25,590.12 $168.38 $0.00 $144.69 $25,903.19
112 $25,903.19 $168.38 $0.00 $146.46 $26,218.03
113 $26,218.03 $168.38 $0.00 $148.24 $26,534.65
114 $26,534.65 $168.38 $0.00 $150.03 $26,853.06
115 $26,853.06 $168.38 $0.00 $151.83 $27,173.27
116 $27,173.27 $168.38 $0.00 $153.64 $27,495.29
117 $27,495.29 $168.38 $0.00 $155.46 $27,819.13
118 $27,819.13 $168.38 $0.00 $157.29 $28,144.80
119 $28,144.80 $168.38 $0.00 $159.13 $28,472.31
120 $28,472.31 $168.38 $0.00 $160.99 $28,801.68
121 $28,801.68 $168.38 $0.00 $162.85 $29,132.91
122 $29,132.91 $168.38 $0.00 $164.72 $29,466.01
123 $29,466.01 $168.38 $0.00 $166.61 $29,801.00
124 $29,801.00 $168.38 $0.00 $168.50 $30,137.88
125 $30,137.88 $168.38 $0.00 $170.40 $30,476.66
126 $30,476.66 $168.38 $0.00 $172.32 $30,817.36
127 $30,817.36 $168.38 $0.00 $174.25 $31,159.99
128 $31,159.99 $168.38 $0.00 $176.18 $31,504.55
129 $31,504.55 $168.38 $0.00 $178.13 $31,851.06
130 $31,851.06 $168.38 $0.00 $180.09 $32,199.53
131 $32,199.53 $168.38 $0.00 $182.06 $32,549.97
132 $32,549.97 $168.38 $0.00 $184.04 $32,902.39
133 $32,902.39 $168.38 $0.00 $186.03 $33,256.80
134 $33,256.80 $168.38 $0.00 $188.04 $33,613.22
135 $33,613.22 $168.38 $0.00 $190.05 $33,971.65
136 $33,971.65 $168.38 $0.00 $192.08 $34,332.11
137 $34,332.11 $168.38 $0.00 $194.12 $34,694.61
138 $34,694.61 $168.38 $0.00 $196.17 $35,059.16
139 $35,059.16 $168.38 $0.00 $198.23 $35,425.77
140 $35,425.77 $168.38 $0.00 $200.30 $35,794.45
141 $35,794.45 $168.38 $0.00 $202.39 $36,165.22
142 $36,165.22 $168.38 $0.00 $204.48 $36,538.08
143 $36,538.08 $168.38 $0.00 $206.59 $36,913.05
144 $36,913.05 $168.38 $0.00 $208.71 $37,290.14
145 $37,290.14 $168.38 $0.00 $210.84 $37,669.36
146 $37,669.36 $168.38 $0.00 $212.99 $38,050.73
147 $38,050.73 $168.38 $0.00 $215.14 $38,434.25
148 $38,434.25 $168.38 $0.00 $217.31 $38,819.94
149 $38,819.94 $168.38 $0.00 $219.49 $39,207.81
150 $39,207.81 $168.38 $0.00 $221.69 $39,597.88
151 $39,597.88 $168.38 $0.00 $223.89 $39,990.15
152 $39,990.15 $168.38 $0.00 $226.11 $40,384.64
153 $40,384.64 $168.38 $0.00 $228.34 $40,781.36
154 $40,781.36 $168.38 $0.00 $230.58 $41,180.32
155 $41,180.32 $168.38 $0.00 $232.84 $41,581.54
156 $41,581.54 $168.38 $0.00 $235.11 $41,985.03
157 $41,985.03 $168.38 $0.00 $237.39 $42,390.80
158 $42,390.80 $168.38 $0.00 $239.68 $42,798.86
159 $42,798.86 $168.38 $0.00 $241.99 $43,209.23
160 $43,209.23 $168.38 $0.00 $244.31 $43,621.92
161 $43,621.92 $168.38 $0.00 $246.64 $44,036.94
162 $44,036.94 $168.38 $0.00 $248.99 $44,454.31
163 $44,454.31 $168.38 $0.00 $251.35 $44,874.04
164 $44,874.04 $168.38 $0.00 $253.72 $45,296.14
165 $45,296.14 $168.38 $0.00 $256.11 $45,720.63
166 $45,720.63 $168.38 $0.00 $258.51 $46,147.52
167 $46,147.52 $168.38 $0.00 $260.92 $46,576.82
168 $46,576.82 $168.38 $0.00 $263.35 $47,008.55
169 $47,008.55 $168.38 $0.00 $265.79 $47,442.72
170 $47,442.72 $168.38 $0.00 $268.25 $47,879.35
171 $47,879.35 $168.38 $0.00 $270.72 $48,318.45
172 $48,318.45 $168.38 $0.00 $273.20 $48,760.03
173 $48,760.03 $168.38 $0.00 $275.70 $49,204.11
174 $49,204.11 $168.38 $0.00 $278.21 $49,650.70
175 $49,650.70 $168.38 $0.00 $280.73 $50,099.81
176 $50,099.81 $168.38 $0.00 $283.27 $50,551.46
177 $50,551.46 $168.38 $0.00 $285.83 $51,005.67
178 $51,005.67 $168.38 $0.00 $288.39 $51,462.44
179 $51,462.44 $168.38 $0.00 $290.98 $51,921.80
180 $51,921.80 $168.38 $0.00 $293.57 $52,383.75
181 $52,383.75 $168.38 $0.00 $296.19 $52,848.32
182 $52,848.32 $168.38 $0.00 $298.81 $53,315.51
183 $53,315.51 $168.38 $0.00 $301.45 $53,785.34
184 $53,785.34 $168.38 $0.00 $304.11 $54,257.83
185 $54,257.83 $168.38 $0.00 $306.78 $54,732.99
186 $54,732.99 $168.38 $0.00 $309.47 $55,210.84
187 $55,210.84 $168.38 $0.00 $312.17 $55,691.39
188 $55,691.39 $168.38 $0.00 $314.89 $56,174.66
189 $56,174.66 $168.38 $0.00 $317.62 $56,660.66
190 $56,660.66 $168.38 $0.00 $320.37 $57,149.41
191 $57,149.41 $168.38 $0.00 $323.13 $57,640.92
192 $57,640.92 $168.38 $0.00 $325.91 $58,135.21
193 $58,135.21 $168.38 $0.00 $328.70 $58,632.29
194 $58,632.29 $168.38 $0.00 $331.52 $59,132.19
195 $59,132.19 $168.38 $0.00 $334.34 $59,634.91
196 $59,634.91 $168.38 $0.00 $337.18 $60,140.47
197 $60,140.47 $168.38 $0.00 $340.04 $60,648.89
198 $60,648.89 $168.38 $0.00 $342.92 $61,160.19
199 $61,160.19 $168.38 $0.00 $345.81 $61,674.38
200 $61,674.38 $168.38 $0.00 $348.72 $62,191.48
201 $62,191.48 $168.38 $0.00 $351.64 $62,711.50
202 $62,711.50 $168.38 $0.00 $354.58 $63,234.46
203 $63,234.46 $168.38 $0.00 $357.54 $63,760.38
204 $63,760.38 $168.38 $0.00 $360.51 $64,289.27
205 $64,289.27 $168.38 $0.00 $363.50 $64,821.15
206 $64,821.15 $168.38 $0.00 $366.51 $65,356.04
207 $65,356.04 $168.38 $0.00 $369.53 $65,893.95
208 $65,893.95 $168.38 $0.00 $372.57 $66,434.90
209 $66,434.90 $168.38 $0.00 $375.63 $66,978.91
210 $66,978.91 $168.38 $0.00 $378.71 $67,526.00
211 $67,526.00 $168.38 $0.00 $381.80 $68,076.18
212 $68,076.18 $168.38 $0.00 $384.91 $68,629.47
213 $68,629.47 $168.38 $0.00 $388.04 $69,185.89
214 $69,185.89 $168.38 $0.00 $391.19 $69,745.46
215 $69,745.46 $168.38 $0.00 $394.35 $70,308.19
216 $70,308.19 $168.38 $0.00 $397.53 $70,874.10
217 $70,874.10 $168.38 $36,963.26 $400.73 $34,479.95
218 $34,479.95 $168.38 $0.00 $194.95 $34,843.28
219 $34,843.28 $168.38 $0.00 $197.01 $35,208.67
220 $35,208.67 $168.38 $0.00 $199.07 $35,576.12
221 $35,576.12 $168.38 $0.00 $201.15 $35,945.65
222 $35,945.65 $168.38 $0.00 $203.24 $36,317.27
223 $36,317.27 $168.38 $0.00 $205.34 $36,690.99
224 $36,690.99 $168.38 $0.00 $207.46 $37,066.83
225 $37,066.83 $168.38 $0.00 $209.58 $37,444.79
226 $37,444.79 $168.38 $0.00 $211.72 $37,824.89
227 $37,824.89 $168.38 $0.00 $213.87 $38,207.14
228 $38,207.14 $168.38 $0.00 $216.03 $38,591.55
229 $38,591.55 $0.00 $38,811.43 $218.20 ($1.68)