Savings Plan and Future Cost Estimation for Pittsburg State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$53,628
Monthly savings required$424

How much will it cost to send your child to Pittsburg State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $214,510.12 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $424.50 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$20,680.00
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 Pittsburg State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $424.50 $0.00 $0.00 $424.50
2 $424.50 $424.50 $0.00 $2.40 $851.40
3 $851.40 $424.50 $0.00 $4.81 $1,280.71
4 $1,280.71 $424.50 $0.00 $7.24 $1,712.45
5 $1,712.45 $424.50 $0.00 $9.68 $2,146.63
6 $2,146.63 $424.50 $0.00 $12.14 $2,583.27
7 $2,583.27 $424.50 $0.00 $14.61 $3,022.38
8 $3,022.38 $424.50 $0.00 $17.09 $3,463.97
9 $3,463.97 $424.50 $0.00 $19.59 $3,908.06
10 $3,908.06 $424.50 $0.00 $22.10 $4,354.66
11 $4,354.66 $424.50 $0.00 $24.62 $4,803.78
12 $4,803.78 $424.50 $0.00 $27.16 $5,255.44
13 $5,255.44 $424.50 $0.00 $29.72 $5,709.66
14 $5,709.66 $424.50 $0.00 $32.28 $6,166.44
15 $6,166.44 $424.50 $0.00 $34.87 $6,625.81
16 $6,625.81 $424.50 $0.00 $37.46 $7,087.77
17 $7,087.77 $424.50 $0.00 $40.08 $7,552.35
18 $7,552.35 $424.50 $0.00 $42.70 $8,019.55
19 $8,019.55 $424.50 $0.00 $45.34 $8,489.39
20 $8,489.39 $424.50 $0.00 $48.00 $8,961.89
21 $8,961.89 $424.50 $0.00 $50.67 $9,437.06
22 $9,437.06 $424.50 $0.00 $53.36 $9,914.92
23 $9,914.92 $424.50 $0.00 $56.06 $10,395.48
24 $10,395.48 $424.50 $0.00 $58.78 $10,878.76
25 $10,878.76 $424.50 $0.00 $61.51 $11,364.77
26 $11,364.77 $424.50 $0.00 $64.26 $11,853.53
27 $11,853.53 $424.50 $0.00 $67.02 $12,345.05
28 $12,345.05 $424.50 $0.00 $69.80 $12,839.35
29 $12,839.35 $424.50 $0.00 $72.60 $13,336.45
30 $13,336.45 $424.50 $0.00 $75.41 $13,836.36
31 $13,836.36 $424.50 $0.00 $78.23 $14,339.09
32 $14,339.09 $424.50 $0.00 $81.08 $14,844.67
33 $14,844.67 $424.50 $0.00 $83.93 $15,353.10
34 $15,353.10 $424.50 $0.00 $86.81 $15,864.41
35 $15,864.41 $424.50 $0.00 $89.70 $16,378.61
36 $16,378.61 $424.50 $0.00 $92.61 $16,895.72
37 $16,895.72 $424.50 $0.00 $95.53 $17,415.75
38 $17,415.75 $424.50 $0.00 $98.47 $17,938.72
39 $17,938.72 $424.50 $0.00 $101.43 $18,464.65
40 $18,464.65 $424.50 $0.00 $104.40 $18,993.55
41 $18,993.55 $424.50 $0.00 $107.39 $19,525.44
42 $19,525.44 $424.50 $0.00 $110.40 $20,060.34
43 $20,060.34 $424.50 $0.00 $113.42 $20,598.26
44 $20,598.26 $424.50 $0.00 $116.47 $21,139.23
45 $21,139.23 $424.50 $0.00 $119.52 $21,683.25
46 $21,683.25 $424.50 $0.00 $122.60 $22,230.35
47 $22,230.35 $424.50 $0.00 $125.69 $22,780.54
48 $22,780.54 $424.50 $0.00 $128.80 $23,333.84
49 $23,333.84 $424.50 $0.00 $131.93 $23,890.27
50 $23,890.27 $424.50 $0.00 $135.08 $24,449.85
51 $24,449.85 $424.50 $0.00 $138.24 $25,012.59
52 $25,012.59 $424.50 $0.00 $141.42 $25,578.51
53 $25,578.51 $424.50 $0.00 $144.62 $26,147.63
54 $26,147.63 $424.50 $0.00 $147.84 $26,719.97
55 $26,719.97 $424.50 $0.00 $151.08 $27,295.55
56 $27,295.55 $424.50 $0.00 $154.33 $27,874.38
57 $27,874.38 $424.50 $0.00 $157.61 $28,456.49
58 $28,456.49 $424.50 $0.00 $160.90 $29,041.89
59 $29,041.89 $424.50 $0.00 $164.21 $29,630.60
60 $29,630.60 $424.50 $0.00 $167.54 $30,222.64
61 $30,222.64 $424.50 $0.00 $170.88 $30,818.02
62 $30,818.02 $424.50 $0.00 $174.25 $31,416.77
63 $31,416.77 $424.50 $0.00 $177.63 $32,018.90
64 $32,018.90 $424.50 $0.00 $181.04 $32,624.44
65 $32,624.44 $424.50 $0.00 $184.46 $33,233.40
66 $33,233.40 $424.50 $0.00 $187.91 $33,845.81
67 $33,845.81 $424.50 $0.00 $191.37 $34,461.68
68 $34,461.68 $424.50 $0.00 $194.85 $35,081.03
69 $35,081.03 $424.50 $0.00 $198.35 $35,703.88
70 $35,703.88 $424.50 $0.00 $201.87 $36,330.25
71 $36,330.25 $424.50 $0.00 $205.42 $36,960.17
72 $36,960.17 $424.50 $0.00 $208.98 $37,593.65
73 $37,593.65 $424.50 $0.00 $212.56 $38,230.71
74 $38,230.71 $424.50 $0.00 $216.16 $38,871.37
75 $38,871.37 $424.50 $0.00 $219.78 $39,515.65
76 $39,515.65 $424.50 $0.00 $223.43 $40,163.58
77 $40,163.58 $424.50 $0.00 $227.09 $40,815.17
78 $40,815.17 $424.50 $0.00 $230.77 $41,470.44
79 $41,470.44 $424.50 $0.00 $234.48 $42,129.42
80 $42,129.42 $424.50 $0.00 $238.21 $42,792.13
81 $42,792.13 $424.50 $0.00 $241.95 $43,458.58
82 $43,458.58 $424.50 $0.00 $245.72 $44,128.80
83 $44,128.80 $424.50 $0.00 $249.51 $44,802.81
84 $44,802.81 $424.50 $0.00 $253.32 $45,480.63
85 $45,480.63 $424.50 $0.00 $257.15 $46,162.28
86 $46,162.28 $424.50 $0.00 $261.01 $46,847.79
87 $46,847.79 $424.50 $0.00 $264.88 $47,537.17
88 $47,537.17 $424.50 $0.00 $268.78 $48,230.45
89 $48,230.45 $424.50 $0.00 $272.70 $48,927.65
90 $48,927.65 $424.50 $0.00 $276.64 $49,628.79
91 $49,628.79 $424.50 $0.00 $280.61 $50,333.90
92 $50,333.90 $424.50 $0.00 $284.60 $51,043.00
93 $51,043.00 $424.50 $0.00 $288.60 $51,756.10
94 $51,756.10 $424.50 $0.00 $292.64 $52,473.24
95 $52,473.24 $424.50 $0.00 $296.69 $53,194.43
96 $53,194.43 $424.50 $0.00 $300.77 $53,919.70
97 $53,919.70 $424.50 $0.00 $304.87 $54,649.07
98 $54,649.07 $424.50 $0.00 $308.99 $55,382.56
99 $55,382.56 $424.50 $0.00 $313.14 $56,120.20
100 $56,120.20 $424.50 $0.00 $317.31 $56,862.01
101 $56,862.01 $424.50 $0.00 $321.51 $57,608.02
102 $57,608.02 $424.50 $0.00 $325.72 $58,358.24
103 $58,358.24 $424.50 $0.00 $329.97 $59,112.71
104 $59,112.71 $424.50 $0.00 $334.23 $59,871.44
105 $59,871.44 $424.50 $0.00 $338.52 $60,634.46
106 $60,634.46 $424.50 $0.00 $342.84 $61,401.80
107 $61,401.80 $424.50 $0.00 $347.17 $62,173.47
108 $62,173.47 $424.50 $0.00 $351.54 $62,949.51
109 $62,949.51 $424.50 $0.00 $355.93 $63,729.94
110 $63,729.94 $424.50 $0.00 $360.34 $64,514.78
111 $64,514.78 $424.50 $0.00 $364.78 $65,304.06
112 $65,304.06 $424.50 $0.00 $369.24 $66,097.80
113 $66,097.80 $424.50 $0.00 $373.73 $66,896.03
114 $66,896.03 $424.50 $0.00 $378.24 $67,698.77
115 $67,698.77 $424.50 $0.00 $382.78 $68,506.05
116 $68,506.05 $424.50 $0.00 $387.34 $69,317.89
117 $69,317.89 $424.50 $0.00 $391.93 $70,134.32
118 $70,134.32 $424.50 $0.00 $396.55 $70,955.37
119 $70,955.37 $424.50 $0.00 $401.19 $71,781.06
120 $71,781.06 $424.50 $0.00 $405.86 $72,611.42
121 $72,611.42 $424.50 $0.00 $410.56 $73,446.48
122 $73,446.48 $424.50 $0.00 $415.28 $74,286.26
123 $74,286.26 $424.50 $0.00 $420.03 $75,130.79
124 $75,130.79 $424.50 $0.00 $424.80 $75,980.09
125 $75,980.09 $424.50 $0.00 $429.60 $76,834.19
126 $76,834.19 $424.50 $0.00 $434.43 $77,693.12
127 $77,693.12 $424.50 $0.00 $439.29 $78,556.91
128 $78,556.91 $424.50 $0.00 $444.17 $79,425.58
129 $79,425.58 $424.50 $0.00 $449.08 $80,299.16
130 $80,299.16 $424.50 $0.00 $454.02 $81,177.68
131 $81,177.68 $424.50 $0.00 $458.99 $82,061.17
132 $82,061.17 $424.50 $0.00 $463.99 $82,949.66
133 $82,949.66 $424.50 $0.00 $469.01 $83,843.17
134 $83,843.17 $424.50 $0.00 $474.06 $84,741.73
135 $84,741.73 $424.50 $0.00 $479.14 $85,645.37
136 $85,645.37 $424.50 $0.00 $484.25 $86,554.12
137 $86,554.12 $424.50 $0.00 $489.39 $87,468.01
138 $87,468.01 $424.50 $0.00 $494.56 $88,387.07
139 $88,387.07 $424.50 $0.00 $499.75 $89,311.32
140 $89,311.32 $424.50 $0.00 $504.98 $90,240.80
141 $90,240.80 $424.50 $0.00 $510.23 $91,175.53
142 $91,175.53 $424.50 $0.00 $515.52 $92,115.55
143 $92,115.55 $424.50 $0.00 $520.83 $93,060.88
144 $93,060.88 $424.50 $0.00 $526.18 $94,011.56
145 $94,011.56 $424.50 $0.00 $531.56 $94,967.62
146 $94,967.62 $424.50 $0.00 $536.96 $95,929.08
147 $95,929.08 $424.50 $0.00 $542.40 $96,895.98
148 $96,895.98 $424.50 $0.00 $547.86 $97,868.34
149 $97,868.34 $424.50 $0.00 $553.36 $98,846.20
150 $98,846.20 $424.50 $0.00 $558.89 $99,829.59
151 $99,829.59 $424.50 $0.00 $564.45 $100,818.54
152 $100,818.54 $424.50 $0.00 $570.04 $101,813.08
153 $101,813.08 $424.50 $0.00 $575.67 $102,813.25
154 $102,813.25 $424.50 $0.00 $581.32 $103,819.07
155 $103,819.07 $424.50 $0.00 $587.01 $104,830.58
156 $104,830.58 $424.50 $0.00 $592.73 $105,847.81
157 $105,847.81 $424.50 $0.00 $598.48 $106,870.79
158 $106,870.79 $424.50 $0.00 $604.26 $107,899.55
159 $107,899.55 $424.50 $0.00 $610.08 $108,934.13
160 $108,934.13 $424.50 $0.00 $615.93 $109,974.56
161 $109,974.56 $424.50 $0.00 $621.81 $111,020.87
162 $111,020.87 $424.50 $0.00 $627.73 $112,073.10
163 $112,073.10 $424.50 $0.00 $633.68 $113,131.28
164 $113,131.28 $424.50 $0.00 $639.66 $114,195.44
165 $114,195.44 $424.50 $0.00 $645.68 $115,265.62
166 $115,265.62 $424.50 $0.00 $651.73 $116,341.85
167 $116,341.85 $424.50 $0.00 $657.81 $117,424.16
168 $117,424.16 $424.50 $0.00 $663.93 $118,512.59
169 $118,512.59 $424.50 $0.00 $670.09 $119,607.18
170 $119,607.18 $424.50 $0.00 $676.28 $120,707.96
171 $120,707.96 $424.50 $0.00 $682.50 $121,814.96
172 $121,814.96 $424.50 $0.00 $688.76 $122,928.22
173 $122,928.22 $424.50 $0.00 $695.05 $124,047.77
174 $124,047.77 $424.50 $0.00 $701.38 $125,173.65
175 $125,173.65 $424.50 $0.00 $707.75 $126,305.90
176 $126,305.90 $424.50 $0.00 $714.15 $127,444.55
177 $127,444.55 $424.50 $0.00 $720.59 $128,589.64
178 $128,589.64 $424.50 $0.00 $727.06 $129,741.20
179 $129,741.20 $424.50 $0.00 $733.58 $130,899.28
180 $130,899.28 $424.50 $0.00 $740.12 $132,063.90
181 $132,063.90 $424.50 $0.00 $746.71 $133,235.11
182 $133,235.11 $424.50 $0.00 $753.33 $134,412.94
183 $134,412.94 $424.50 $0.00 $759.99 $135,597.43
184 $135,597.43 $424.50 $0.00 $766.69 $136,788.62
185 $136,788.62 $424.50 $0.00 $773.42 $137,986.54
186 $137,986.54 $424.50 $0.00 $780.20 $139,191.24
187 $139,191.24 $424.50 $0.00 $787.01 $140,402.75
188 $140,402.75 $424.50 $0.00 $793.86 $141,621.11
189 $141,621.11 $424.50 $0.00 $800.75 $142,846.36
190 $142,846.36 $424.50 $0.00 $807.67 $144,078.53
191 $144,078.53 $424.50 $0.00 $814.64 $145,317.67
192 $145,317.67 $424.50 $0.00 $821.65 $146,563.82
193 $146,563.82 $424.50 $0.00 $828.69 $147,817.01
194 $147,817.01 $424.50 $0.00 $835.78 $149,077.29
195 $149,077.29 $424.50 $0.00 $842.90 $150,344.69
196 $150,344.69 $424.50 $0.00 $850.07 $151,619.26
197 $151,619.26 $424.50 $0.00 $857.28 $152,901.04
198 $152,901.04 $424.50 $0.00 $864.52 $154,190.06
199 $154,190.06 $424.50 $0.00 $871.81 $155,486.37
200 $155,486.37 $424.50 $0.00 $879.14 $156,790.01
201 $156,790.01 $424.50 $0.00 $886.51 $158,101.02
202 $158,101.02 $424.50 $0.00 $893.93 $159,419.45
203 $159,419.45 $424.50 $0.00 $901.38 $160,745.33
204 $160,745.33 $424.50 $0.00 $908.88 $162,078.71
205 $162,078.71 $424.50 $0.00 $916.42 $163,419.63
206 $163,419.63 $424.50 $0.00 $924.00 $164,768.13
207 $164,768.13 $424.50 $0.00 $931.62 $166,124.25
208 $166,124.25 $424.50 $0.00 $939.29 $167,488.04
209 $167,488.04 $424.50 $0.00 $947.00 $168,859.54
210 $168,859.54 $424.50 $0.00 $954.76 $170,238.80
211 $170,238.80 $424.50 $0.00 $962.55 $171,625.85
212 $171,625.85 $424.50 $0.00 $970.40 $173,020.75
213 $173,020.75 $424.50 $0.00 $978.28 $174,423.53
214 $174,423.53 $424.50 $0.00 $986.22 $175,834.25
215 $175,834.25 $424.50 $0.00 $994.19 $177,252.94
216 $177,252.94 $424.50 $0.00 $1,002.21 $178,679.65
217 $178,679.65 $424.50 $49,768.89 $1,010.28 $130,345.54
218 $130,345.54 $424.50 $0.00 $736.99 $131,507.03
219 $131,507.03 $424.50 $0.00 $743.56 $132,675.09
220 $132,675.09 $424.50 $0.00 $750.16 $133,849.75
221 $133,849.75 $424.50 $0.00 $756.81 $135,031.06
222 $135,031.06 $424.50 $0.00 $763.49 $136,219.05
223 $136,219.05 $424.50 $0.00 $770.20 $137,413.75
224 $137,413.75 $424.50 $0.00 $776.96 $138,615.21
225 $138,615.21 $424.50 $0.00 $783.75 $139,823.46
226 $139,823.46 $424.50 $0.00 $790.58 $141,038.54
227 $141,038.54 $424.50 $0.00 $797.45 $142,260.49
228 $142,260.49 $424.50 $0.00 $804.36 $143,489.35
229 $143,489.35 $424.50 $52,257.33 $811.31 $92,467.83
230 $92,467.83 $424.50 $0.00 $522.83 $93,415.16
231 $93,415.16 $424.50 $0.00 $528.18 $94,367.84
232 $94,367.84 $424.50 $0.00 $533.57 $95,325.91
233 $95,325.91 $424.50 $0.00 $538.99 $96,289.40
234 $96,289.40 $424.50 $0.00 $544.43 $97,258.33
235 $97,258.33 $424.50 $0.00 $549.91 $98,232.74
236 $98,232.74 $424.50 $0.00 $555.42 $99,212.66
237 $99,212.66 $424.50 $0.00 $560.96 $100,198.12
238 $100,198.12 $424.50 $0.00 $566.53 $101,189.15
239 $101,189.15 $424.50 $0.00 $572.14 $102,185.79
240 $102,185.79 $424.50 $0.00 $577.77 $103,188.06
241 $103,188.06 $424.50 $54,870.20 $583.44 $49,325.80
242 $49,325.80 $424.50 $0.00 $278.90 $50,029.20
243 $50,029.20 $424.50 $0.00 $282.87 $50,736.57
244 $50,736.57 $424.50 $0.00 $286.87 $51,447.94
245 $51,447.94 $424.50 $0.00 $290.89 $52,163.33
246 $52,163.33 $424.50 $0.00 $294.94 $52,882.77
247 $52,882.77 $424.50 $0.00 $299.01 $53,606.28
248 $53,606.28 $424.50 $0.00 $303.10 $54,333.88
249 $54,333.88 $424.50 $0.00 $307.21 $55,065.59
250 $55,065.59 $424.50 $0.00 $311.35 $55,801.44
251 $55,801.44 $424.50 $0.00 $315.51 $56,541.45
252 $56,541.45 $424.50 $0.00 $319.69 $57,285.64
253 $57,285.64 $0.00 $57,613.71 $323.90 ($4.17)