Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$64,631
Monthly savings required$512

How much will it cost to send your child to Kansas State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $258,522.04 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $511.60 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$24,923.00
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 Kansas State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $511.60 $0.00 $0.00 $511.60
2 $511.60 $511.60 $0.00 $2.89 $1,026.09
3 $1,026.09 $511.60 $0.00 $5.80 $1,543.49
4 $1,543.49 $511.60 $0.00 $8.73 $2,063.82
5 $2,063.82 $511.60 $0.00 $11.67 $2,587.09
6 $2,587.09 $511.60 $0.00 $14.63 $3,113.32
7 $3,113.32 $511.60 $0.00 $17.60 $3,642.52
8 $3,642.52 $511.60 $0.00 $20.60 $4,174.72
9 $4,174.72 $511.60 $0.00 $23.60 $4,709.92
10 $4,709.92 $511.60 $0.00 $26.63 $5,248.15
11 $5,248.15 $511.60 $0.00 $29.67 $5,789.42
12 $5,789.42 $511.60 $0.00 $32.73 $6,333.75
13 $6,333.75 $511.60 $0.00 $35.81 $6,881.16
14 $6,881.16 $511.60 $0.00 $38.91 $7,431.67
15 $7,431.67 $511.60 $0.00 $42.02 $7,985.29
16 $7,985.29 $511.60 $0.00 $45.15 $8,542.04
17 $8,542.04 $511.60 $0.00 $48.30 $9,101.94
18 $9,101.94 $511.60 $0.00 $51.46 $9,665.00
19 $9,665.00 $511.60 $0.00 $54.65 $10,231.25
20 $10,231.25 $511.60 $0.00 $57.85 $10,800.70
21 $10,800.70 $511.60 $0.00 $61.07 $11,373.37
22 $11,373.37 $511.60 $0.00 $64.31 $11,949.28
23 $11,949.28 $511.60 $0.00 $67.56 $12,528.44
24 $12,528.44 $511.60 $0.00 $70.84 $13,110.88
25 $13,110.88 $511.60 $0.00 $74.13 $13,696.61
26 $13,696.61 $511.60 $0.00 $77.44 $14,285.65
27 $14,285.65 $511.60 $0.00 $80.77 $14,878.02
28 $14,878.02 $511.60 $0.00 $84.12 $15,473.74
29 $15,473.74 $511.60 $0.00 $87.49 $16,072.83
30 $16,072.83 $511.60 $0.00 $90.88 $16,675.31
31 $16,675.31 $511.60 $0.00 $94.28 $17,281.19
32 $17,281.19 $511.60 $0.00 $97.71 $17,890.50
33 $17,890.50 $511.60 $0.00 $101.16 $18,503.26
34 $18,503.26 $511.60 $0.00 $104.62 $19,119.48
35 $19,119.48 $511.60 $0.00 $108.10 $19,739.18
36 $19,739.18 $511.60 $0.00 $111.61 $20,362.39
37 $20,362.39 $511.60 $0.00 $115.13 $20,989.12
38 $20,989.12 $511.60 $0.00 $118.68 $21,619.40
39 $21,619.40 $511.60 $0.00 $122.24 $22,253.24
40 $22,253.24 $511.60 $0.00 $125.82 $22,890.66
41 $22,890.66 $511.60 $0.00 $129.43 $23,531.69
42 $23,531.69 $511.60 $0.00 $133.05 $24,176.34
43 $24,176.34 $511.60 $0.00 $136.70 $24,824.64
44 $24,824.64 $511.60 $0.00 $140.36 $25,476.60
45 $25,476.60 $511.60 $0.00 $144.05 $26,132.25
46 $26,132.25 $511.60 $0.00 $147.76 $26,791.61
47 $26,791.61 $511.60 $0.00 $151.48 $27,454.69
48 $27,454.69 $511.60 $0.00 $155.23 $28,121.52
49 $28,121.52 $511.60 $0.00 $159.00 $28,792.12
50 $28,792.12 $511.60 $0.00 $162.79 $29,466.51
51 $29,466.51 $511.60 $0.00 $166.61 $30,144.72
52 $30,144.72 $511.60 $0.00 $170.44 $30,826.76
53 $30,826.76 $511.60 $0.00 $174.30 $31,512.66
54 $31,512.66 $511.60 $0.00 $178.18 $32,202.44
55 $32,202.44 $511.60 $0.00 $182.08 $32,896.12
56 $32,896.12 $511.60 $0.00 $186.00 $33,593.72
57 $33,593.72 $511.60 $0.00 $189.94 $34,295.26
58 $34,295.26 $511.60 $0.00 $193.91 $35,000.77
59 $35,000.77 $511.60 $0.00 $197.90 $35,710.27
60 $35,710.27 $511.60 $0.00 $201.91 $36,423.78
61 $36,423.78 $511.60 $0.00 $205.95 $37,141.33
62 $37,141.33 $511.60 $0.00 $210.00 $37,862.93
63 $37,862.93 $511.60 $0.00 $214.08 $38,588.61
64 $38,588.61 $511.60 $0.00 $218.19 $39,318.40
65 $39,318.40 $511.60 $0.00 $222.31 $40,052.31
66 $40,052.31 $511.60 $0.00 $226.46 $40,790.37
67 $40,790.37 $511.60 $0.00 $230.63 $41,532.60
68 $41,532.60 $511.60 $0.00 $234.83 $42,279.03
69 $42,279.03 $511.60 $0.00 $239.05 $43,029.68
70 $43,029.68 $511.60 $0.00 $243.30 $43,784.58
71 $43,784.58 $511.60 $0.00 $247.56 $44,543.74
72 $44,543.74 $511.60 $0.00 $251.86 $45,307.20
73 $45,307.20 $511.60 $0.00 $256.17 $46,074.97
74 $46,074.97 $511.60 $0.00 $260.51 $46,847.08
75 $46,847.08 $511.60 $0.00 $264.88 $47,623.56
76 $47,623.56 $511.60 $0.00 $269.27 $48,404.43
77 $48,404.43 $511.60 $0.00 $273.69 $49,189.72
78 $49,189.72 $511.60 $0.00 $278.13 $49,979.45
79 $49,979.45 $511.60 $0.00 $282.59 $50,773.64
80 $50,773.64 $511.60 $0.00 $287.08 $51,572.32
81 $51,572.32 $511.60 $0.00 $291.60 $52,375.52
82 $52,375.52 $511.60 $0.00 $296.14 $53,183.26
83 $53,183.26 $511.60 $0.00 $300.71 $53,995.57
84 $53,995.57 $511.60 $0.00 $305.30 $54,812.47
85 $54,812.47 $511.60 $0.00 $309.92 $55,633.99
86 $55,633.99 $511.60 $0.00 $314.56 $56,460.15
87 $56,460.15 $511.60 $0.00 $319.23 $57,290.98
88 $57,290.98 $511.60 $0.00 $323.93 $58,126.51
89 $58,126.51 $511.60 $0.00 $328.66 $58,966.77
90 $58,966.77 $511.60 $0.00 $333.41 $59,811.78
91 $59,811.78 $511.60 $0.00 $338.18 $60,661.56
92 $60,661.56 $511.60 $0.00 $342.99 $61,516.15
93 $61,516.15 $511.60 $0.00 $347.82 $62,375.57
94 $62,375.57 $511.60 $0.00 $352.68 $63,239.85
95 $63,239.85 $511.60 $0.00 $357.57 $64,109.02
96 $64,109.02 $511.60 $0.00 $362.48 $64,983.10
97 $64,983.10 $511.60 $0.00 $367.42 $65,862.12
98 $65,862.12 $511.60 $0.00 $372.39 $66,746.11
99 $66,746.11 $511.60 $0.00 $377.39 $67,635.10
100 $67,635.10 $511.60 $0.00 $382.42 $68,529.12
101 $68,529.12 $511.60 $0.00 $387.47 $69,428.19
102 $69,428.19 $511.60 $0.00 $392.56 $70,332.35
103 $70,332.35 $511.60 $0.00 $397.67 $71,241.62
104 $71,241.62 $511.60 $0.00 $402.81 $72,156.03
105 $72,156.03 $511.60 $0.00 $407.98 $73,075.61
106 $73,075.61 $511.60 $0.00 $413.18 $74,000.39
107 $74,000.39 $511.60 $0.00 $418.41 $74,930.40
108 $74,930.40 $511.60 $0.00 $423.67 $75,865.67
109 $75,865.67 $511.60 $0.00 $428.96 $76,806.23
110 $76,806.23 $511.60 $0.00 $434.27 $77,752.10
111 $77,752.10 $511.60 $0.00 $439.62 $78,703.32
112 $78,703.32 $511.60 $0.00 $445.00 $79,659.92
113 $79,659.92 $511.60 $0.00 $450.41 $80,621.93
114 $80,621.93 $511.60 $0.00 $455.85 $81,589.38
115 $81,589.38 $511.60 $0.00 $461.32 $82,562.30
116 $82,562.30 $511.60 $0.00 $466.82 $83,540.72
117 $83,540.72 $511.60 $0.00 $472.35 $84,524.67
118 $84,524.67 $511.60 $0.00 $477.91 $85,514.18
119 $85,514.18 $511.60 $0.00 $483.51 $86,509.29
120 $86,509.29 $511.60 $0.00 $489.14 $87,510.03
121 $87,510.03 $511.60 $0.00 $494.79 $88,516.42
122 $88,516.42 $511.60 $0.00 $500.48 $89,528.50
123 $89,528.50 $511.60 $0.00 $506.21 $90,546.31
124 $90,546.31 $511.60 $0.00 $511.96 $91,569.87
125 $91,569.87 $511.60 $0.00 $517.75 $92,599.22
126 $92,599.22 $511.60 $0.00 $523.57 $93,634.39
127 $93,634.39 $511.60 $0.00 $529.42 $94,675.41
128 $94,675.41 $511.60 $0.00 $535.31 $95,722.32
129 $95,722.32 $511.60 $0.00 $541.23 $96,775.15
130 $96,775.15 $511.60 $0.00 $547.18 $97,833.93
131 $97,833.93 $511.60 $0.00 $553.17 $98,898.70
132 $98,898.70 $511.60 $0.00 $559.19 $99,969.49
133 $99,969.49 $511.60 $0.00 $565.24 $101,046.33
134 $101,046.33 $511.60 $0.00 $571.33 $102,129.26
135 $102,129.26 $511.60 $0.00 $577.45 $103,218.31
136 $103,218.31 $511.60 $0.00 $583.61 $104,313.52
137 $104,313.52 $511.60 $0.00 $589.80 $105,414.92
138 $105,414.92 $511.60 $0.00 $596.03 $106,522.55
139 $106,522.55 $511.60 $0.00 $602.29 $107,636.44
140 $107,636.44 $511.60 $0.00 $608.59 $108,756.63
141 $108,756.63 $511.60 $0.00 $614.93 $109,883.16
142 $109,883.16 $511.60 $0.00 $621.30 $111,016.06
143 $111,016.06 $511.60 $0.00 $627.70 $112,155.36
144 $112,155.36 $511.60 $0.00 $634.14 $113,301.10
145 $113,301.10 $511.60 $0.00 $640.62 $114,453.32
146 $114,453.32 $511.60 $0.00 $647.14 $115,612.06
147 $115,612.06 $511.60 $0.00 $653.69 $116,777.35
148 $116,777.35 $511.60 $0.00 $660.28 $117,949.23
149 $117,949.23 $511.60 $0.00 $666.90 $119,127.73
150 $119,127.73 $511.60 $0.00 $673.57 $120,312.90
151 $120,312.90 $511.60 $0.00 $680.27 $121,504.77
152 $121,504.77 $511.60 $0.00 $687.01 $122,703.38
153 $122,703.38 $511.60 $0.00 $693.78 $123,908.76
154 $123,908.76 $511.60 $0.00 $700.60 $125,120.96
155 $125,120.96 $511.60 $0.00 $707.45 $126,340.01
156 $126,340.01 $511.60 $0.00 $714.34 $127,565.95
157 $127,565.95 $511.60 $0.00 $721.28 $128,798.83
158 $128,798.83 $511.60 $0.00 $728.25 $130,038.68
159 $130,038.68 $511.60 $0.00 $735.26 $131,285.54
160 $131,285.54 $511.60 $0.00 $742.31 $132,539.45
161 $132,539.45 $511.60 $0.00 $749.40 $133,800.45
162 $133,800.45 $511.60 $0.00 $756.53 $135,068.58
163 $135,068.58 $511.60 $0.00 $763.70 $136,343.88
164 $136,343.88 $511.60 $0.00 $770.91 $137,626.39
165 $137,626.39 $511.60 $0.00 $778.16 $138,916.15
166 $138,916.15 $511.60 $0.00 $785.45 $140,213.20
167 $140,213.20 $511.60 $0.00 $792.79 $141,517.59
168 $141,517.59 $511.60 $0.00 $800.16 $142,829.35
169 $142,829.35 $511.60 $0.00 $807.58 $144,148.53
170 $144,148.53 $511.60 $0.00 $815.04 $145,475.17
171 $145,475.17 $511.60 $0.00 $822.54 $146,809.31
172 $146,809.31 $511.60 $0.00 $830.08 $148,150.99
173 $148,150.99 $511.60 $0.00 $837.67 $149,500.26
174 $149,500.26 $511.60 $0.00 $845.30 $150,857.16
175 $150,857.16 $511.60 $0.00 $852.97 $152,221.73
176 $152,221.73 $511.60 $0.00 $860.68 $153,594.01
177 $153,594.01 $511.60 $0.00 $868.44 $154,974.05
178 $154,974.05 $511.60 $0.00 $876.25 $156,361.90
179 $156,361.90 $511.60 $0.00 $884.09 $157,757.59
180 $157,757.59 $511.60 $0.00 $891.98 $159,161.17
181 $159,161.17 $511.60 $0.00 $899.92 $160,572.69
182 $160,572.69 $511.60 $0.00 $907.90 $161,992.19
183 $161,992.19 $511.60 $0.00 $915.93 $163,419.72
184 $163,419.72 $511.60 $0.00 $924.00 $164,855.32
185 $164,855.32 $511.60 $0.00 $932.12 $166,299.04
186 $166,299.04 $511.60 $0.00 $940.28 $167,750.92
187 $167,750.92 $511.60 $0.00 $948.49 $169,211.01
188 $169,211.01 $511.60 $0.00 $956.74 $170,679.35
189 $170,679.35 $511.60 $0.00 $965.05 $172,156.00
190 $172,156.00 $511.60 $0.00 $973.40 $173,641.00
191 $173,641.00 $511.60 $0.00 $981.79 $175,134.39
192 $175,134.39 $511.60 $0.00 $990.24 $176,636.23
193 $176,636.23 $511.60 $0.00 $998.73 $178,146.56
194 $178,146.56 $511.60 $0.00 $1,007.27 $179,665.43
195 $179,665.43 $511.60 $0.00 $1,015.85 $181,192.88
196 $181,192.88 $511.60 $0.00 $1,024.49 $182,728.97
197 $182,728.97 $511.60 $0.00 $1,033.18 $184,273.75
198 $184,273.75 $511.60 $0.00 $1,041.91 $185,827.26
199 $185,827.26 $511.60 $0.00 $1,050.69 $187,389.55
200 $187,389.55 $511.60 $0.00 $1,059.53 $188,960.68
201 $188,960.68 $511.60 $0.00 $1,068.41 $190,540.69
202 $190,540.69 $511.60 $0.00 $1,077.34 $192,129.63
203 $192,129.63 $511.60 $0.00 $1,086.33 $193,727.56
204 $193,727.56 $511.60 $0.00 $1,095.36 $195,334.52
205 $195,334.52 $511.60 $0.00 $1,104.45 $196,950.57
206 $196,950.57 $511.60 $0.00 $1,113.59 $198,575.76
207 $198,575.76 $511.60 $0.00 $1,122.78 $200,210.14
208 $200,210.14 $511.60 $0.00 $1,132.02 $201,853.76
209 $201,853.76 $511.60 $0.00 $1,141.31 $203,506.67
210 $203,506.67 $511.60 $0.00 $1,150.66 $205,168.93
211 $205,168.93 $511.60 $0.00 $1,160.05 $206,840.58
212 $206,840.58 $511.60 $0.00 $1,169.51 $208,521.69
213 $208,521.69 $511.60 $0.00 $1,179.01 $210,212.30
214 $210,212.30 $511.60 $0.00 $1,188.57 $211,912.47
215 $211,912.47 $511.60 $0.00 $1,198.18 $213,622.25
216 $213,622.25 $511.60 $0.00 $1,207.85 $215,341.70
217 $215,341.70 $511.60 $59,980.17 $1,217.57 $157,090.70
218 $157,090.70 $511.60 $0.00 $888.21 $158,490.51
219 $158,490.51 $511.60 $0.00 $896.13 $159,898.24
220 $159,898.24 $511.60 $0.00 $904.09 $161,313.93
221 $161,313.93 $511.60 $0.00 $912.09 $162,737.62
222 $162,737.62 $511.60 $0.00 $920.14 $164,169.36
223 $164,169.36 $511.60 $0.00 $928.24 $165,609.20
224 $165,609.20 $511.60 $0.00 $936.38 $167,057.18
225 $167,057.18 $511.60 $0.00 $944.57 $168,513.35
226 $168,513.35 $511.60 $0.00 $952.80 $169,977.75
227 $169,977.75 $511.60 $0.00 $961.08 $171,450.43
228 $171,450.43 $511.60 $0.00 $969.41 $172,931.44
229 $172,931.44 $511.60 $62,979.18 $977.78 $111,441.64
230 $111,441.64 $511.60 $0.00 $630.11 $112,583.35
231 $112,583.35 $511.60 $0.00 $636.56 $113,731.51
232 $113,731.51 $511.60 $0.00 $643.05 $114,886.16
233 $114,886.16 $511.60 $0.00 $649.58 $116,047.34
234 $116,047.34 $511.60 $0.00 $656.15 $117,215.09
235 $117,215.09 $511.60 $0.00 $662.75 $118,389.44
236 $118,389.44 $511.60 $0.00 $669.39 $119,570.43
237 $119,570.43 $511.60 $0.00 $676.07 $120,758.10
238 $120,758.10 $511.60 $0.00 $682.78 $121,952.48
239 $121,952.48 $511.60 $0.00 $689.54 $123,153.62
240 $123,153.62 $511.60 $0.00 $696.33 $124,361.55
241 $124,361.55 $511.60 $66,128.14 $703.16 $59,448.17
242 $59,448.17 $511.60 $0.00 $336.13 $60,295.90
243 $60,295.90 $511.60 $0.00 $340.92 $61,148.42
244 $61,148.42 $511.60 $0.00 $345.74 $62,005.76
245 $62,005.76 $511.60 $0.00 $350.59 $62,867.95
246 $62,867.95 $511.60 $0.00 $355.46 $63,735.01
247 $63,735.01 $511.60 $0.00 $360.37 $64,606.98
248 $64,606.98 $511.60 $0.00 $365.30 $65,483.88
249 $65,483.88 $511.60 $0.00 $370.26 $66,365.74
250 $66,365.74 $511.60 $0.00 $375.24 $67,252.58
251 $67,252.58 $511.60 $0.00 $380.26 $68,144.44
252 $68,144.44 $511.60 $0.00 $385.30 $69,041.34
253 $69,041.34 $0.00 $69,434.55 $390.37 ($2.84)