Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$55,526
Monthly savings required$440

How much will it cost to send your child to Coppin State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $222,103.03 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $439.53 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$21,412.00
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 Coppin State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $439.53 $0.00 $0.00 $439.53
2 $439.53 $439.53 $0.00 $2.49 $881.55
3 $881.55 $439.53 $0.00 $4.98 $1,326.06
4 $1,326.06 $439.53 $0.00 $7.50 $1,773.09
5 $1,773.09 $439.53 $0.00 $10.03 $2,222.65
6 $2,222.65 $439.53 $0.00 $12.57 $2,674.75
7 $2,674.75 $439.53 $0.00 $15.12 $3,129.40
8 $3,129.40 $439.53 $0.00 $17.69 $3,586.62
9 $3,586.62 $439.53 $0.00 $20.28 $4,046.43
10 $4,046.43 $439.53 $0.00 $22.88 $4,508.84
11 $4,508.84 $439.53 $0.00 $25.49 $4,973.86
12 $4,973.86 $439.53 $0.00 $28.12 $5,441.51
13 $5,441.51 $439.53 $0.00 $30.77 $5,911.81
14 $5,911.81 $439.53 $0.00 $33.43 $6,384.77
15 $6,384.77 $439.53 $0.00 $36.10 $6,860.40
16 $6,860.40 $439.53 $0.00 $38.79 $7,338.72
17 $7,338.72 $439.53 $0.00 $41.49 $7,819.74
18 $7,819.74 $439.53 $0.00 $44.21 $8,303.48
19 $8,303.48 $439.53 $0.00 $46.95 $8,789.96
20 $8,789.96 $439.53 $0.00 $49.70 $9,279.19
21 $9,279.19 $439.53 $0.00 $52.47 $9,771.19
22 $9,771.19 $439.53 $0.00 $55.25 $10,265.97
23 $10,265.97 $439.53 $0.00 $58.05 $10,763.55
24 $10,763.55 $439.53 $0.00 $60.86 $11,263.94
25 $11,263.94 $439.53 $0.00 $63.69 $11,767.16
26 $11,767.16 $439.53 $0.00 $66.53 $12,273.22
27 $12,273.22 $439.53 $0.00 $69.39 $12,782.14
28 $12,782.14 $439.53 $0.00 $72.27 $13,293.94
29 $13,293.94 $439.53 $0.00 $75.17 $13,808.64
30 $13,808.64 $439.53 $0.00 $78.08 $14,326.25
31 $14,326.25 $439.53 $0.00 $81.00 $14,846.78
32 $14,846.78 $439.53 $0.00 $83.95 $15,370.26
33 $15,370.26 $439.53 $0.00 $86.91 $15,896.70
34 $15,896.70 $439.53 $0.00 $89.88 $16,426.11
35 $16,426.11 $439.53 $0.00 $92.88 $16,958.52
36 $16,958.52 $439.53 $0.00 $95.89 $17,493.94
37 $17,493.94 $439.53 $0.00 $98.91 $18,032.38
38 $18,032.38 $439.53 $0.00 $101.96 $18,573.87
39 $18,573.87 $439.53 $0.00 $105.02 $19,118.42
40 $19,118.42 $439.53 $0.00 $108.10 $19,666.05
41 $19,666.05 $439.53 $0.00 $111.19 $20,216.77
42 $20,216.77 $439.53 $0.00 $114.31 $20,770.61
43 $20,770.61 $439.53 $0.00 $117.44 $21,327.58
44 $21,327.58 $439.53 $0.00 $120.59 $21,887.70
45 $21,887.70 $439.53 $0.00 $123.76 $22,450.99
46 $22,450.99 $439.53 $0.00 $126.94 $23,017.46
47 $23,017.46 $439.53 $0.00 $130.14 $23,587.13
48 $23,587.13 $439.53 $0.00 $133.37 $24,160.03
49 $24,160.03 $439.53 $0.00 $136.60 $24,736.16
50 $24,736.16 $439.53 $0.00 $139.86 $25,315.55
51 $25,315.55 $439.53 $0.00 $143.14 $25,898.22
52 $25,898.22 $439.53 $0.00 $146.43 $26,484.18
53 $26,484.18 $439.53 $0.00 $149.75 $27,073.46
54 $27,073.46 $439.53 $0.00 $153.08 $27,666.07
55 $27,666.07 $439.53 $0.00 $156.43 $28,262.03
56 $28,262.03 $439.53 $0.00 $159.80 $28,861.36
57 $28,861.36 $439.53 $0.00 $163.19 $29,464.08
58 $29,464.08 $439.53 $0.00 $166.59 $30,070.20
59 $30,070.20 $439.53 $0.00 $170.02 $30,679.75
60 $30,679.75 $439.53 $0.00 $173.47 $31,292.75
61 $31,292.75 $439.53 $0.00 $176.93 $31,909.21
62 $31,909.21 $439.53 $0.00 $180.42 $32,529.16
63 $32,529.16 $439.53 $0.00 $183.92 $33,152.61
64 $33,152.61 $439.53 $0.00 $187.45 $33,779.59
65 $33,779.59 $439.53 $0.00 $190.99 $34,410.11
66 $34,410.11 $439.53 $0.00 $194.56 $35,044.20
67 $35,044.20 $439.53 $0.00 $198.15 $35,681.88
68 $35,681.88 $439.53 $0.00 $201.75 $36,323.16
69 $36,323.16 $439.53 $0.00 $205.38 $36,968.07
70 $36,968.07 $439.53 $0.00 $209.02 $37,616.62
71 $37,616.62 $439.53 $0.00 $212.69 $38,268.84
72 $38,268.84 $439.53 $0.00 $216.38 $38,924.75
73 $38,924.75 $439.53 $0.00 $220.09 $39,584.37
74 $39,584.37 $439.53 $0.00 $223.82 $40,247.72
75 $40,247.72 $439.53 $0.00 $227.57 $40,914.82
76 $40,914.82 $439.53 $0.00 $231.34 $41,585.69
77 $41,585.69 $439.53 $0.00 $235.13 $42,260.35
78 $42,260.35 $439.53 $0.00 $238.95 $42,938.83
79 $42,938.83 $439.53 $0.00 $242.78 $43,621.14
80 $43,621.14 $439.53 $0.00 $246.64 $44,307.31
81 $44,307.31 $439.53 $0.00 $250.52 $44,997.36
82 $44,997.36 $439.53 $0.00 $254.42 $45,691.31
83 $45,691.31 $439.53 $0.00 $258.35 $46,389.19
84 $46,389.19 $439.53 $0.00 $262.29 $47,091.01
85 $47,091.01 $439.53 $0.00 $266.26 $47,796.80
86 $47,796.80 $439.53 $0.00 $270.25 $48,506.58
87 $48,506.58 $439.53 $0.00 $274.26 $49,220.37
88 $49,220.37 $439.53 $0.00 $278.30 $49,938.20
89 $49,938.20 $439.53 $0.00 $282.36 $50,660.09
90 $50,660.09 $439.53 $0.00 $286.44 $51,386.06
91 $51,386.06 $439.53 $0.00 $290.54 $52,116.13
92 $52,116.13 $439.53 $0.00 $294.67 $52,850.33
93 $52,850.33 $439.53 $0.00 $298.82 $53,588.68
94 $53,588.68 $439.53 $0.00 $303.00 $54,331.21
95 $54,331.21 $439.53 $0.00 $307.20 $55,077.94
96 $55,077.94 $439.53 $0.00 $311.42 $55,828.89
97 $55,828.89 $439.53 $0.00 $315.66 $56,584.08
98 $56,584.08 $439.53 $0.00 $319.93 $57,343.54
99 $57,343.54 $439.53 $0.00 $324.23 $58,107.30
100 $58,107.30 $439.53 $0.00 $328.55 $58,875.38
101 $58,875.38 $439.53 $0.00 $332.89 $59,647.80
102 $59,647.80 $439.53 $0.00 $337.26 $60,424.59
103 $60,424.59 $439.53 $0.00 $341.65 $61,205.77
104 $61,205.77 $439.53 $0.00 $346.07 $61,991.37
105 $61,991.37 $439.53 $0.00 $350.51 $62,781.41
106 $62,781.41 $439.53 $0.00 $354.98 $63,575.92
107 $63,575.92 $439.53 $0.00 $359.47 $64,374.92
108 $64,374.92 $439.53 $0.00 $363.99 $65,178.44
109 $65,178.44 $439.53 $0.00 $368.53 $65,986.50
110 $65,986.50 $439.53 $0.00 $373.10 $66,799.13
111 $66,799.13 $439.53 $0.00 $377.69 $67,616.35
112 $67,616.35 $439.53 $0.00 $382.31 $68,438.19
113 $68,438.19 $439.53 $0.00 $386.96 $69,264.68
114 $69,264.68 $439.53 $0.00 $391.63 $70,095.84
115 $70,095.84 $439.53 $0.00 $396.33 $70,931.70
116 $70,931.70 $439.53 $0.00 $401.06 $71,772.29
117 $71,772.29 $439.53 $0.00 $405.81 $72,617.63
118 $72,617.63 $439.53 $0.00 $410.59 $73,467.75
119 $73,467.75 $439.53 $0.00 $415.40 $74,322.68
120 $74,322.68 $439.53 $0.00 $420.23 $75,182.44
121 $75,182.44 $439.53 $0.00 $425.09 $76,047.06
122 $76,047.06 $439.53 $0.00 $429.98 $76,916.57
123 $76,916.57 $439.53 $0.00 $434.90 $77,791.00
124 $77,791.00 $439.53 $0.00 $439.84 $78,670.37
125 $78,670.37 $439.53 $0.00 $444.81 $79,554.71
126 $79,554.71 $439.53 $0.00 $449.81 $80,444.05
127 $80,444.05 $439.53 $0.00 $454.84 $81,338.42
128 $81,338.42 $439.53 $0.00 $459.90 $82,237.85
129 $82,237.85 $439.53 $0.00 $464.98 $83,142.36
130 $83,142.36 $439.53 $0.00 $470.10 $84,051.99
131 $84,051.99 $439.53 $0.00 $475.24 $84,966.76
132 $84,966.76 $439.53 $0.00 $480.41 $85,886.70
133 $85,886.70 $439.53 $0.00 $485.62 $86,811.85
134 $86,811.85 $439.53 $0.00 $490.85 $87,742.23
135 $87,742.23 $439.53 $0.00 $496.11 $88,677.87
136 $88,677.87 $439.53 $0.00 $501.40 $89,618.80
137 $89,618.80 $439.53 $0.00 $506.72 $90,565.05
138 $90,565.05 $439.53 $0.00 $512.07 $91,516.65
139 $91,516.65 $439.53 $0.00 $517.45 $92,473.63
140 $92,473.63 $439.53 $0.00 $522.86 $93,436.02
141 $93,436.02 $439.53 $0.00 $528.30 $94,403.85
142 $94,403.85 $439.53 $0.00 $533.77 $95,377.15
143 $95,377.15 $439.53 $0.00 $539.28 $96,355.96
144 $96,355.96 $439.53 $0.00 $544.81 $97,340.30
145 $97,340.30 $439.53 $0.00 $550.38 $98,330.21
146 $98,330.21 $439.53 $0.00 $555.97 $99,325.71
147 $99,325.71 $439.53 $0.00 $561.60 $100,326.84
148 $100,326.84 $439.53 $0.00 $567.26 $101,333.63
149 $101,333.63 $439.53 $0.00 $572.96 $102,346.12
150 $102,346.12 $439.53 $0.00 $578.68 $103,364.33
151 $103,364.33 $439.53 $0.00 $584.44 $104,388.30
152 $104,388.30 $439.53 $0.00 $590.23 $105,418.06
153 $105,418.06 $439.53 $0.00 $596.05 $106,453.64
154 $106,453.64 $439.53 $0.00 $601.90 $107,495.07
155 $107,495.07 $439.53 $0.00 $607.79 $108,542.39
156 $108,542.39 $439.53 $0.00 $613.71 $109,595.63
157 $109,595.63 $439.53 $0.00 $619.67 $110,654.83
158 $110,654.83 $439.53 $0.00 $625.66 $111,720.02
159 $111,720.02 $439.53 $0.00 $631.68 $112,791.23
160 $112,791.23 $439.53 $0.00 $637.74 $113,868.50
161 $113,868.50 $439.53 $0.00 $643.83 $114,951.86
162 $114,951.86 $439.53 $0.00 $649.95 $116,041.34
163 $116,041.34 $439.53 $0.00 $656.11 $117,136.98
164 $117,136.98 $439.53 $0.00 $662.31 $118,238.82
165 $118,238.82 $439.53 $0.00 $668.54 $119,346.89
166 $119,346.89 $439.53 $0.00 $674.80 $120,461.22
167 $120,461.22 $439.53 $0.00 $681.11 $121,581.86
168 $121,581.86 $439.53 $0.00 $687.44 $122,708.83
169 $122,708.83 $439.53 $0.00 $693.81 $123,842.17
170 $123,842.17 $439.53 $0.00 $700.22 $124,981.92
171 $124,981.92 $439.53 $0.00 $706.67 $126,128.12
172 $126,128.12 $439.53 $0.00 $713.15 $127,280.80
173 $127,280.80 $439.53 $0.00 $719.66 $128,439.99
174 $128,439.99 $439.53 $0.00 $726.22 $129,605.74
175 $129,605.74 $439.53 $0.00 $732.81 $130,778.08
176 $130,778.08 $439.53 $0.00 $739.44 $131,957.05
177 $131,957.05 $439.53 $0.00 $746.10 $133,142.68
178 $133,142.68 $439.53 $0.00 $752.81 $134,335.02
179 $134,335.02 $439.53 $0.00 $759.55 $135,534.10
180 $135,534.10 $439.53 $0.00 $766.33 $136,739.96
181 $136,739.96 $439.53 $0.00 $773.15 $137,952.64
182 $137,952.64 $439.53 $0.00 $780.00 $139,172.17
183 $139,172.17 $439.53 $0.00 $786.90 $140,398.60
184 $140,398.60 $439.53 $0.00 $793.83 $141,631.96
185 $141,631.96 $439.53 $0.00 $800.81 $142,872.30
186 $142,872.30 $439.53 $0.00 $807.82 $144,119.65
187 $144,119.65 $439.53 $0.00 $814.87 $145,374.05
188 $145,374.05 $439.53 $0.00 $821.97 $146,635.55
189 $146,635.55 $439.53 $0.00 $829.10 $147,904.18
190 $147,904.18 $439.53 $0.00 $836.27 $149,179.98
191 $149,179.98 $439.53 $0.00 $843.49 $150,463.00
192 $150,463.00 $439.53 $0.00 $850.74 $151,753.27
193 $151,753.27 $439.53 $0.00 $858.04 $153,050.84
194 $153,050.84 $439.53 $0.00 $865.37 $154,355.74
195 $154,355.74 $439.53 $0.00 $872.75 $155,668.02
196 $155,668.02 $439.53 $0.00 $880.17 $156,987.72
197 $156,987.72 $439.53 $0.00 $887.63 $158,314.88
198 $158,314.88 $439.53 $0.00 $895.14 $159,649.55
199 $159,649.55 $439.53 $0.00 $902.68 $160,991.76
200 $160,991.76 $439.53 $0.00 $910.27 $162,341.56
201 $162,341.56 $439.53 $0.00 $917.90 $163,698.99
202 $163,698.99 $439.53 $0.00 $925.58 $165,064.10
203 $165,064.10 $439.53 $0.00 $933.30 $166,436.93
204 $166,436.93 $439.53 $0.00 $941.06 $167,817.52
205 $167,817.52 $439.53 $0.00 $948.86 $169,205.91
206 $169,205.91 $439.53 $0.00 $956.71 $170,602.15
207 $170,602.15 $439.53 $0.00 $964.61 $172,006.29
208 $172,006.29 $439.53 $0.00 $972.55 $173,418.37
209 $173,418.37 $439.53 $0.00 $980.53 $174,838.43
210 $174,838.43 $439.53 $0.00 $988.56 $176,266.52
211 $176,266.52 $439.53 $0.00 $996.64 $177,702.69
212 $177,702.69 $439.53 $0.00 $1,004.76 $179,146.98
213 $179,146.98 $439.53 $0.00 $1,012.92 $180,599.43
214 $180,599.43 $439.53 $0.00 $1,021.14 $182,060.10
215 $182,060.10 $439.53 $0.00 $1,029.39 $183,529.02
216 $183,529.02 $439.53 $0.00 $1,037.70 $185,006.25
217 $185,006.25 $439.53 $51,530.53 $1,046.05 $134,961.30
218 $134,961.30 $439.53 $0.00 $763.09 $136,163.92
219 $136,163.92 $439.53 $0.00 $769.89 $137,373.34
220 $137,373.34 $439.53 $0.00 $776.73 $138,589.60
221 $138,589.60 $439.53 $0.00 $783.61 $139,812.74
222 $139,812.74 $439.53 $0.00 $790.52 $141,042.79
223 $141,042.79 $439.53 $0.00 $797.48 $142,279.80
224 $142,279.80 $439.53 $0.00 $804.47 $143,523.80
225 $143,523.80 $439.53 $0.00 $811.50 $144,774.83
226 $144,774.83 $439.53 $0.00 $818.58 $146,032.94
227 $146,032.94 $439.53 $0.00 $825.69 $147,298.16
228 $147,298.16 $439.53 $0.00 $832.85 $148,570.54
229 $148,570.54 $439.53 $54,107.06 $840.04 $95,743.05
230 $95,743.05 $439.53 $0.00 $541.35 $96,723.93
231 $96,723.93 $439.53 $0.00 $546.89 $97,710.35
232 $97,710.35 $439.53 $0.00 $552.47 $98,702.35
233 $98,702.35 $439.53 $0.00 $558.08 $99,699.96
234 $99,699.96 $439.53 $0.00 $563.72 $100,703.21
235 $100,703.21 $439.53 $0.00 $569.39 $101,712.13
236 $101,712.13 $439.53 $0.00 $575.10 $102,726.76
237 $102,726.76 $439.53 $0.00 $580.83 $103,747.12
238 $103,747.12 $439.53 $0.00 $586.60 $104,773.25
239 $104,773.25 $439.53 $0.00 $592.40 $105,805.18
240 $105,805.18 $439.53 $0.00 $598.24 $106,842.95
241 $106,842.95 $439.53 $56,812.41 $604.11 $51,074.18
242 $51,074.18 $439.53 $0.00 $288.78 $51,802.49
243 $51,802.49 $439.53 $0.00 $292.90 $52,534.92
244 $52,534.92 $439.53 $0.00 $297.04 $53,271.49
245 $53,271.49 $439.53 $0.00 $301.20 $54,012.22
246 $54,012.22 $439.53 $0.00 $305.39 $54,757.14
247 $54,757.14 $439.53 $0.00 $309.60 $55,506.27
248 $55,506.27 $439.53 $0.00 $313.84 $56,259.64
249 $56,259.64 $439.53 $0.00 $318.10 $57,017.27
250 $57,017.27 $439.53 $0.00 $322.38 $57,779.18
251 $57,779.18 $439.53 $0.00 $326.69 $58,545.40
252 $58,545.40 $439.53 $0.00 $331.02 $59,315.95
253 $59,315.95 $0.00 $59,653.03 $335.38 ($1.70)