Savings Plan and Future Cost Estimation for University of Arkansas at Monticello

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$51,846
Monthly savings required$410

How much will it cost to send your child to University of Arkansas at Monticello in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $207,383.98 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $410.41 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$19,993.00
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 Arkansas at Monticello in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $410.41 $0.00 $0.00 $410.41
2 $410.41 $410.41 $0.00 $2.32 $823.14
3 $823.14 $410.41 $0.00 $4.65 $1,238.20
4 $1,238.20 $410.41 $0.00 $7.00 $1,655.61
5 $1,655.61 $410.41 $0.00 $9.36 $2,075.38
6 $2,075.38 $410.41 $0.00 $11.73 $2,497.52
7 $2,497.52 $410.41 $0.00 $14.12 $2,922.05
8 $2,922.05 $410.41 $0.00 $16.52 $3,348.98
9 $3,348.98 $410.41 $0.00 $18.94 $3,778.33
10 $3,778.33 $410.41 $0.00 $21.36 $4,210.10
11 $4,210.10 $410.41 $0.00 $23.80 $4,644.31
12 $4,644.31 $410.41 $0.00 $26.26 $5,080.98
13 $5,080.98 $410.41 $0.00 $28.73 $5,520.12
14 $5,520.12 $410.41 $0.00 $31.21 $5,961.74
15 $5,961.74 $410.41 $0.00 $33.71 $6,405.86
16 $6,405.86 $410.41 $0.00 $36.22 $6,852.49
17 $6,852.49 $410.41 $0.00 $38.74 $7,301.64
18 $7,301.64 $410.41 $0.00 $41.28 $7,753.33
19 $7,753.33 $410.41 $0.00 $43.84 $8,207.58
20 $8,207.58 $410.41 $0.00 $46.41 $8,664.40
21 $8,664.40 $410.41 $0.00 $48.99 $9,123.80
22 $9,123.80 $410.41 $0.00 $51.59 $9,585.80
23 $9,585.80 $410.41 $0.00 $54.20 $10,050.41
24 $10,050.41 $410.41 $0.00 $56.83 $10,517.65
25 $10,517.65 $410.41 $0.00 $59.47 $10,987.53
26 $10,987.53 $410.41 $0.00 $62.13 $11,460.07
27 $11,460.07 $410.41 $0.00 $64.80 $11,935.28
28 $11,935.28 $410.41 $0.00 $67.48 $12,413.17
29 $12,413.17 $410.41 $0.00 $70.19 $12,893.77
30 $12,893.77 $410.41 $0.00 $72.90 $13,377.08
31 $13,377.08 $410.41 $0.00 $75.64 $13,863.13
32 $13,863.13 $410.41 $0.00 $78.38 $14,351.92
33 $14,351.92 $410.41 $0.00 $81.15 $14,843.48
34 $14,843.48 $410.41 $0.00 $83.93 $15,337.82
35 $15,337.82 $410.41 $0.00 $86.72 $15,834.95
36 $15,834.95 $410.41 $0.00 $89.53 $16,334.89
37 $16,334.89 $410.41 $0.00 $92.36 $16,837.66
38 $16,837.66 $410.41 $0.00 $95.20 $17,343.27
39 $17,343.27 $410.41 $0.00 $98.06 $17,851.74
40 $17,851.74 $410.41 $0.00 $100.94 $18,363.09
41 $18,363.09 $410.41 $0.00 $103.83 $18,877.33
42 $18,877.33 $410.41 $0.00 $106.74 $19,394.48
43 $19,394.48 $410.41 $0.00 $109.66 $19,914.55
44 $19,914.55 $410.41 $0.00 $112.60 $20,437.56
45 $20,437.56 $410.41 $0.00 $115.56 $20,963.53
46 $20,963.53 $410.41 $0.00 $118.53 $21,492.47
47 $21,492.47 $410.41 $0.00 $121.52 $22,024.40
48 $22,024.40 $410.41 $0.00 $124.53 $22,559.34
49 $22,559.34 $410.41 $0.00 $127.55 $23,097.30
50 $23,097.30 $410.41 $0.00 $130.60 $23,638.31
51 $23,638.31 $410.41 $0.00 $133.65 $24,182.37
52 $24,182.37 $410.41 $0.00 $136.73 $24,729.51
53 $24,729.51 $410.41 $0.00 $139.82 $25,279.74
54 $25,279.74 $410.41 $0.00 $142.94 $25,833.09
55 $25,833.09 $410.41 $0.00 $146.06 $26,389.56
56 $26,389.56 $410.41 $0.00 $149.21 $26,949.18
57 $26,949.18 $410.41 $0.00 $152.37 $27,511.96
58 $27,511.96 $410.41 $0.00 $155.56 $28,077.93
59 $28,077.93 $410.41 $0.00 $158.76 $28,647.10
60 $28,647.10 $410.41 $0.00 $161.97 $29,219.48
61 $29,219.48 $410.41 $0.00 $165.21 $29,795.10
62 $29,795.10 $410.41 $0.00 $168.47 $30,373.98
63 $30,373.98 $410.41 $0.00 $171.74 $30,956.13
64 $30,956.13 $410.41 $0.00 $175.03 $31,541.57
65 $31,541.57 $410.41 $0.00 $178.34 $32,130.32
66 $32,130.32 $410.41 $0.00 $181.67 $32,722.40
67 $32,722.40 $410.41 $0.00 $185.02 $33,317.83
68 $33,317.83 $410.41 $0.00 $188.38 $33,916.62
69 $33,916.62 $410.41 $0.00 $191.77 $34,518.80
70 $34,518.80 $410.41 $0.00 $195.17 $35,124.38
71 $35,124.38 $410.41 $0.00 $198.60 $35,733.39
72 $35,733.39 $410.41 $0.00 $202.04 $36,345.84
73 $36,345.84 $410.41 $0.00 $205.50 $36,961.75
74 $36,961.75 $410.41 $0.00 $208.99 $37,581.15
75 $37,581.15 $410.41 $0.00 $212.49 $38,204.05
76 $38,204.05 $410.41 $0.00 $216.01 $38,830.47
77 $38,830.47 $410.41 $0.00 $219.55 $39,460.43
78 $39,460.43 $410.41 $0.00 $223.12 $40,093.96
79 $40,093.96 $410.41 $0.00 $226.70 $40,731.07
80 $40,731.07 $410.41 $0.00 $230.30 $41,371.78
81 $41,371.78 $410.41 $0.00 $233.92 $42,016.11
82 $42,016.11 $410.41 $0.00 $237.57 $42,664.09
83 $42,664.09 $410.41 $0.00 $241.23 $43,315.73
84 $43,315.73 $410.41 $0.00 $244.91 $43,971.05
85 $43,971.05 $410.41 $0.00 $248.62 $44,630.08
86 $44,630.08 $410.41 $0.00 $252.34 $45,292.83
87 $45,292.83 $410.41 $0.00 $256.09 $45,959.33
88 $45,959.33 $410.41 $0.00 $259.86 $46,629.60
89 $46,629.60 $410.41 $0.00 $263.65 $47,303.66
90 $47,303.66 $410.41 $0.00 $267.46 $47,981.53
91 $47,981.53 $410.41 $0.00 $271.29 $48,663.23
92 $48,663.23 $410.41 $0.00 $275.15 $49,348.79
93 $49,348.79 $410.41 $0.00 $279.03 $50,038.23
94 $50,038.23 $410.41 $0.00 $282.92 $50,731.56
95 $50,731.56 $410.41 $0.00 $286.84 $51,428.81
96 $51,428.81 $410.41 $0.00 $290.79 $52,130.01
97 $52,130.01 $410.41 $0.00 $294.75 $52,835.17
98 $52,835.17 $410.41 $0.00 $298.74 $53,544.32
99 $53,544.32 $410.41 $0.00 $302.75 $54,257.48
100 $54,257.48 $410.41 $0.00 $306.78 $54,974.67
101 $54,974.67 $410.41 $0.00 $310.83 $55,695.91
102 $55,695.91 $410.41 $0.00 $314.91 $56,421.23
103 $56,421.23 $410.41 $0.00 $319.01 $57,150.65
104 $57,150.65 $410.41 $0.00 $323.14 $57,884.20
105 $57,884.20 $410.41 $0.00 $327.29 $58,621.90
106 $58,621.90 $410.41 $0.00 $331.46 $59,363.77
107 $59,363.77 $410.41 $0.00 $335.65 $60,109.83
108 $60,109.83 $410.41 $0.00 $339.87 $60,860.11
109 $60,860.11 $410.41 $0.00 $344.11 $61,614.63
110 $61,614.63 $410.41 $0.00 $348.38 $62,373.42
111 $62,373.42 $410.41 $0.00 $352.67 $63,136.50
112 $63,136.50 $410.41 $0.00 $356.98 $63,903.89
113 $63,903.89 $410.41 $0.00 $361.32 $64,675.62
114 $64,675.62 $410.41 $0.00 $365.69 $65,451.72
115 $65,451.72 $410.41 $0.00 $370.07 $66,232.20
116 $66,232.20 $410.41 $0.00 $374.49 $67,017.10
117 $67,017.10 $410.41 $0.00 $378.92 $67,806.43
118 $67,806.43 $410.41 $0.00 $383.39 $68,600.23
119 $68,600.23 $410.41 $0.00 $387.88 $69,398.52
120 $69,398.52 $410.41 $0.00 $392.39 $70,201.32
121 $70,201.32 $410.41 $0.00 $396.93 $71,008.66
122 $71,008.66 $410.41 $0.00 $401.49 $71,820.56
123 $71,820.56 $410.41 $0.00 $406.08 $72,637.05
124 $72,637.05 $410.41 $0.00 $410.70 $73,458.16
125 $73,458.16 $410.41 $0.00 $415.34 $74,283.91
126 $74,283.91 $410.41 $0.00 $420.01 $75,114.33
127 $75,114.33 $410.41 $0.00 $424.71 $75,949.45
128 $75,949.45 $410.41 $0.00 $429.43 $76,789.29
129 $76,789.29 $410.41 $0.00 $434.18 $77,633.88
130 $77,633.88 $410.41 $0.00 $438.95 $78,483.24
131 $78,483.24 $410.41 $0.00 $443.76 $79,337.41
132 $79,337.41 $410.41 $0.00 $448.59 $80,196.41
133 $80,196.41 $410.41 $0.00 $453.44 $81,060.26
134 $81,060.26 $410.41 $0.00 $458.33 $81,929.00
135 $81,929.00 $410.41 $0.00 $463.24 $82,802.65
136 $82,802.65 $410.41 $0.00 $468.18 $83,681.24
137 $83,681.24 $410.41 $0.00 $473.15 $84,564.80
138 $84,564.80 $410.41 $0.00 $478.14 $85,453.35
139 $85,453.35 $410.41 $0.00 $483.17 $86,346.93
140 $86,346.93 $410.41 $0.00 $488.22 $87,245.56
141 $87,245.56 $410.41 $0.00 $493.30 $88,149.27
142 $88,149.27 $410.41 $0.00 $498.41 $89,058.09
143 $89,058.09 $410.41 $0.00 $503.55 $89,972.05
144 $89,972.05 $410.41 $0.00 $508.72 $90,891.18
145 $90,891.18 $410.41 $0.00 $513.91 $91,815.50
146 $91,815.50 $410.41 $0.00 $519.14 $92,745.05
147 $92,745.05 $410.41 $0.00 $524.39 $93,679.85
148 $93,679.85 $410.41 $0.00 $529.68 $94,619.94
149 $94,619.94 $410.41 $0.00 $534.99 $95,565.34
150 $95,565.34 $410.41 $0.00 $540.34 $96,516.09
151 $96,516.09 $410.41 $0.00 $545.72 $97,472.22
152 $97,472.22 $410.41 $0.00 $551.12 $98,433.75
153 $98,433.75 $410.41 $0.00 $556.56 $99,400.72
154 $99,400.72 $410.41 $0.00 $562.03 $100,373.16
155 $100,373.16 $410.41 $0.00 $567.52 $101,351.09
156 $101,351.09 $410.41 $0.00 $573.05 $102,334.55
157 $102,334.55 $410.41 $0.00 $578.61 $103,323.57
158 $103,323.57 $410.41 $0.00 $584.21 $104,318.19
159 $104,318.19 $410.41 $0.00 $589.83 $105,318.43
160 $105,318.43 $410.41 $0.00 $595.49 $106,324.33
161 $106,324.33 $410.41 $0.00 $601.17 $107,335.91
162 $107,335.91 $410.41 $0.00 $606.89 $108,353.21
163 $108,353.21 $410.41 $0.00 $612.64 $109,376.26
164 $109,376.26 $410.41 $0.00 $618.43 $110,405.10
165 $110,405.10 $410.41 $0.00 $624.25 $111,439.76
166 $111,439.76 $410.41 $0.00 $630.10 $112,480.27
167 $112,480.27 $410.41 $0.00 $635.98 $113,526.66
168 $113,526.66 $410.41 $0.00 $641.90 $114,578.97
169 $114,578.97 $410.41 $0.00 $647.85 $115,637.23
170 $115,637.23 $410.41 $0.00 $653.83 $116,701.47
171 $116,701.47 $410.41 $0.00 $659.85 $117,771.73
172 $117,771.73 $410.41 $0.00 $665.90 $118,848.04
173 $118,848.04 $410.41 $0.00 $671.98 $119,930.43
174 $119,930.43 $410.41 $0.00 $678.10 $121,018.94
175 $121,018.94 $410.41 $0.00 $684.26 $122,113.61
176 $122,113.61 $410.41 $0.00 $690.45 $123,214.47
177 $123,214.47 $410.41 $0.00 $696.67 $124,321.55
178 $124,321.55 $410.41 $0.00 $702.93 $125,434.89
179 $125,434.89 $410.41 $0.00 $709.23 $126,554.53
180 $126,554.53 $410.41 $0.00 $715.56 $127,680.50
181 $127,680.50 $410.41 $0.00 $721.92 $128,812.83
182 $128,812.83 $410.41 $0.00 $728.33 $129,951.57
183 $129,951.57 $410.41 $0.00 $734.77 $131,096.75
184 $131,096.75 $410.41 $0.00 $741.24 $132,248.40
185 $132,248.40 $410.41 $0.00 $747.75 $133,406.56
186 $133,406.56 $410.41 $0.00 $754.30 $134,571.27
187 $134,571.27 $410.41 $0.00 $760.89 $135,742.57
188 $135,742.57 $410.41 $0.00 $767.51 $136,920.49
189 $136,920.49 $410.41 $0.00 $774.17 $138,105.07
190 $138,105.07 $410.41 $0.00 $780.87 $139,296.35
191 $139,296.35 $410.41 $0.00 $787.60 $140,494.36
192 $140,494.36 $410.41 $0.00 $794.38 $141,699.15
193 $141,699.15 $410.41 $0.00 $801.19 $142,910.75
194 $142,910.75 $410.41 $0.00 $808.04 $144,129.20
195 $144,129.20 $410.41 $0.00 $814.93 $145,354.54
196 $145,354.54 $410.41 $0.00 $821.86 $146,586.81
197 $146,586.81 $410.41 $0.00 $828.82 $147,826.04
198 $147,826.04 $410.41 $0.00 $835.83 $149,072.28
199 $149,072.28 $410.41 $0.00 $842.88 $150,325.57
200 $150,325.57 $410.41 $0.00 $849.96 $151,585.94
201 $151,585.94 $410.41 $0.00 $857.09 $152,853.44
202 $152,853.44 $410.41 $0.00 $864.26 $154,128.11
203 $154,128.11 $410.41 $0.00 $871.46 $155,409.98
204 $155,409.98 $410.41 $0.00 $878.71 $156,699.10
205 $156,699.10 $410.41 $0.00 $886.00 $157,995.51
206 $157,995.51 $410.41 $0.00 $893.33 $159,299.25
207 $159,299.25 $410.41 $0.00 $900.70 $160,610.36
208 $160,610.36 $410.41 $0.00 $908.11 $161,928.88
209 $161,928.88 $410.41 $0.00 $915.57 $163,254.86
210 $163,254.86 $410.41 $0.00 $923.07 $164,588.34
211 $164,588.34 $410.41 $0.00 $930.61 $165,929.36
212 $165,929.36 $410.41 $0.00 $938.19 $167,277.96
213 $167,277.96 $410.41 $0.00 $945.81 $168,634.18
214 $168,634.18 $410.41 $0.00 $953.48 $169,998.07
215 $169,998.07 $410.41 $0.00 $961.19 $171,369.67
216 $171,369.67 $410.41 $0.00 $968.95 $172,749.03
217 $172,749.03 $410.41 $48,115.54 $976.75 $126,020.65
218 $126,020.65 $410.41 $0.00 $712.54 $127,143.60
219 $127,143.60 $410.41 $0.00 $718.89 $128,272.90
220 $128,272.90 $410.41 $0.00 $725.27 $129,408.58
221 $129,408.58 $410.41 $0.00 $731.69 $130,550.68
222 $130,550.68 $410.41 $0.00 $738.15 $131,699.24
223 $131,699.24 $410.41 $0.00 $744.65 $132,854.30
224 $132,854.30 $410.41 $0.00 $751.18 $134,015.89
225 $134,015.89 $410.41 $0.00 $757.75 $135,184.05
226 $135,184.05 $410.41 $0.00 $764.35 $136,358.81
227 $136,358.81 $410.41 $0.00 $770.99 $137,540.21
228 $137,540.21 $410.41 $0.00 $777.67 $138,728.29
229 $138,728.29 $410.41 $50,521.32 $784.39 $89,401.77
230 $89,401.77 $410.41 $0.00 $505.49 $90,317.67
231 $90,317.67 $410.41 $0.00 $510.67 $91,238.75
232 $91,238.75 $410.41 $0.00 $515.88 $92,165.04
233 $92,165.04 $410.41 $0.00 $521.11 $93,096.56
234 $93,096.56 $410.41 $0.00 $526.38 $94,033.35
235 $94,033.35 $410.41 $0.00 $531.68 $94,975.44
236 $94,975.44 $410.41 $0.00 $537.00 $95,922.85
237 $95,922.85 $410.41 $0.00 $542.36 $96,875.62
238 $96,875.62 $410.41 $0.00 $547.75 $97,833.78
239 $97,833.78 $410.41 $0.00 $553.17 $98,797.36
240 $98,797.36 $410.41 $0.00 $558.61 $99,766.38
241 $99,766.38 $410.41 $53,047.38 $564.09 $47,693.50
242 $47,693.50 $410.41 $0.00 $269.67 $48,373.58
243 $48,373.58 $410.41 $0.00 $273.51 $49,057.50
244 $49,057.50 $410.41 $0.00 $277.38 $49,745.29
245 $49,745.29 $410.41 $0.00 $281.27 $50,436.97
246 $50,436.97 $410.41 $0.00 $285.18 $51,132.56
247 $51,132.56 $410.41 $0.00 $289.11 $51,832.08
248 $51,832.08 $410.41 $0.00 $293.07 $52,535.56
249 $52,535.56 $410.41 $0.00 $297.04 $53,243.01
250 $53,243.01 $410.41 $0.00 $301.04 $53,954.46
251 $53,954.46 $410.41 $0.00 $305.07 $54,669.94
252 $54,669.94 $410.41 $0.00 $309.11 $55,389.46
253 $55,389.46 $0.00 $55,699.75 $313.18 $2.89