Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$186,706
Monthly savings required$1,478

How much will it cost to send your child to Bard College at Simon's Rock in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $746,822.99 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,477.93 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$71,998.00
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 Bard College at Simon's Rock in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,477.93 $0.00 $0.00 $1,477.93
2 $1,477.93 $1,477.93 $0.00 $8.36 $2,964.22
3 $2,964.22 $1,477.93 $0.00 $16.76 $4,458.91
4 $4,458.91 $1,477.93 $0.00 $25.21 $5,962.05
5 $5,962.05 $1,477.93 $0.00 $33.71 $7,473.69
6 $7,473.69 $1,477.93 $0.00 $42.26 $8,993.88
7 $8,993.88 $1,477.93 $0.00 $50.85 $10,522.66
8 $10,522.66 $1,477.93 $0.00 $59.50 $12,060.09
9 $12,060.09 $1,477.93 $0.00 $68.19 $13,606.21
10 $13,606.21 $1,477.93 $0.00 $76.93 $15,161.07
11 $15,161.07 $1,477.93 $0.00 $85.72 $16,724.72
12 $16,724.72 $1,477.93 $0.00 $94.56 $18,297.21
13 $18,297.21 $1,477.93 $0.00 $103.46 $19,878.60
14 $19,878.60 $1,477.93 $0.00 $112.40 $21,468.93
15 $21,468.93 $1,477.93 $0.00 $121.39 $23,068.25
16 $23,068.25 $1,477.93 $0.00 $130.43 $24,676.61
17 $24,676.61 $1,477.93 $0.00 $139.53 $26,294.07
18 $26,294.07 $1,477.93 $0.00 $148.67 $27,920.67
19 $27,920.67 $1,477.93 $0.00 $157.87 $29,556.47
20 $29,556.47 $1,477.93 $0.00 $167.12 $31,201.52
21 $31,201.52 $1,477.93 $0.00 $176.42 $32,855.87
22 $32,855.87 $1,477.93 $0.00 $185.77 $34,519.57
23 $34,519.57 $1,477.93 $0.00 $195.18 $36,192.68
24 $36,192.68 $1,477.93 $0.00 $204.64 $37,875.25
25 $37,875.25 $1,477.93 $0.00 $214.15 $39,567.33
26 $39,567.33 $1,477.93 $0.00 $223.72 $41,268.98
27 $41,268.98 $1,477.93 $0.00 $233.34 $42,980.25
28 $42,980.25 $1,477.93 $0.00 $243.02 $44,701.20
29 $44,701.20 $1,477.93 $0.00 $252.75 $46,431.88
30 $46,431.88 $1,477.93 $0.00 $262.53 $48,172.34
31 $48,172.34 $1,477.93 $0.00 $272.37 $49,922.64
32 $49,922.64 $1,477.93 $0.00 $282.27 $51,682.84
33 $51,682.84 $1,477.93 $0.00 $292.22 $53,452.99
34 $53,452.99 $1,477.93 $0.00 $302.23 $55,233.15
35 $55,233.15 $1,477.93 $0.00 $312.30 $57,023.38
36 $57,023.38 $1,477.93 $0.00 $322.42 $58,823.73
37 $58,823.73 $1,477.93 $0.00 $332.60 $60,634.26
38 $60,634.26 $1,477.93 $0.00 $342.83 $62,455.02
39 $62,455.02 $1,477.93 $0.00 $353.13 $64,286.08
40 $64,286.08 $1,477.93 $0.00 $363.48 $66,127.49
41 $66,127.49 $1,477.93 $0.00 $373.89 $67,979.31
42 $67,979.31 $1,477.93 $0.00 $384.36 $69,841.60
43 $69,841.60 $1,477.93 $0.00 $394.89 $71,714.42
44 $71,714.42 $1,477.93 $0.00 $405.48 $73,597.83
45 $73,597.83 $1,477.93 $0.00 $416.13 $75,491.89
46 $75,491.89 $1,477.93 $0.00 $426.84 $77,396.66
47 $77,396.66 $1,477.93 $0.00 $437.61 $79,312.20
48 $79,312.20 $1,477.93 $0.00 $448.44 $81,238.57
49 $81,238.57 $1,477.93 $0.00 $459.33 $83,175.83
50 $83,175.83 $1,477.93 $0.00 $470.29 $85,124.05
51 $85,124.05 $1,477.93 $0.00 $481.30 $87,083.28
52 $87,083.28 $1,477.93 $0.00 $492.38 $89,053.59
53 $89,053.59 $1,477.93 $0.00 $503.52 $91,035.04
54 $91,035.04 $1,477.93 $0.00 $514.73 $93,027.70
55 $93,027.70 $1,477.93 $0.00 $525.99 $95,031.62
56 $95,031.62 $1,477.93 $0.00 $537.32 $97,046.87
57 $97,046.87 $1,477.93 $0.00 $548.72 $99,073.52
58 $99,073.52 $1,477.93 $0.00 $560.18 $101,111.63
59 $101,111.63 $1,477.93 $0.00 $571.70 $103,161.26
60 $103,161.26 $1,477.93 $0.00 $583.29 $105,222.48
61 $105,222.48 $1,477.93 $0.00 $594.94 $107,295.35
62 $107,295.35 $1,477.93 $0.00 $606.66 $109,379.94
63 $109,379.94 $1,477.93 $0.00 $618.45 $111,476.32
64 $111,476.32 $1,477.93 $0.00 $630.30 $113,584.55
65 $113,584.55 $1,477.93 $0.00 $642.22 $115,704.70
66 $115,704.70 $1,477.93 $0.00 $654.21 $117,836.84
67 $117,836.84 $1,477.93 $0.00 $666.27 $119,981.04
68 $119,981.04 $1,477.93 $0.00 $678.39 $122,137.36
69 $122,137.36 $1,477.93 $0.00 $690.58 $124,305.87
70 $124,305.87 $1,477.93 $0.00 $702.84 $126,486.64
71 $126,486.64 $1,477.93 $0.00 $715.17 $128,679.74
72 $128,679.74 $1,477.93 $0.00 $727.57 $130,885.24
73 $130,885.24 $1,477.93 $0.00 $740.04 $133,103.21
74 $133,103.21 $1,477.93 $0.00 $752.58 $135,333.72
75 $135,333.72 $1,477.93 $0.00 $765.20 $137,576.85
76 $137,576.85 $1,477.93 $0.00 $777.88 $139,832.66
77 $139,832.66 $1,477.93 $0.00 $790.63 $142,101.22
78 $142,101.22 $1,477.93 $0.00 $803.46 $144,382.61
79 $144,382.61 $1,477.93 $0.00 $816.36 $146,676.90
80 $146,676.90 $1,477.93 $0.00 $829.33 $148,984.16
81 $148,984.16 $1,477.93 $0.00 $842.38 $151,304.47
82 $151,304.47 $1,477.93 $0.00 $855.50 $153,637.90
83 $153,637.90 $1,477.93 $0.00 $868.69 $155,984.52
84 $155,984.52 $1,477.93 $0.00 $881.96 $158,344.41
85 $158,344.41 $1,477.93 $0.00 $895.30 $160,717.64
86 $160,717.64 $1,477.93 $0.00 $908.72 $163,104.29
87 $163,104.29 $1,477.93 $0.00 $922.22 $165,504.44
88 $165,504.44 $1,477.93 $0.00 $935.79 $167,918.16
89 $167,918.16 $1,477.93 $0.00 $949.43 $170,345.52
90 $170,345.52 $1,477.93 $0.00 $963.16 $172,786.61
91 $172,786.61 $1,477.93 $0.00 $976.96 $175,241.50
92 $175,241.50 $1,477.93 $0.00 $990.84 $177,710.27
93 $177,710.27 $1,477.93 $0.00 $1,004.80 $180,193.00
94 $180,193.00 $1,477.93 $0.00 $1,018.84 $182,689.77
95 $182,689.77 $1,477.93 $0.00 $1,032.95 $185,200.65
96 $185,200.65 $1,477.93 $0.00 $1,047.15 $187,725.73
97 $187,725.73 $1,477.93 $0.00 $1,061.43 $190,265.09
98 $190,265.09 $1,477.93 $0.00 $1,075.79 $192,818.81
99 $192,818.81 $1,477.93 $0.00 $1,090.23 $195,386.97
100 $195,386.97 $1,477.93 $0.00 $1,104.75 $197,969.65
101 $197,969.65 $1,477.93 $0.00 $1,119.35 $200,566.93
102 $200,566.93 $1,477.93 $0.00 $1,134.03 $203,178.89
103 $203,178.89 $1,477.93 $0.00 $1,148.80 $205,805.62
104 $205,805.62 $1,477.93 $0.00 $1,163.65 $208,447.20
105 $208,447.20 $1,477.93 $0.00 $1,178.59 $211,103.72
106 $211,103.72 $1,477.93 $0.00 $1,193.61 $213,775.26
107 $213,775.26 $1,477.93 $0.00 $1,208.72 $216,461.91
108 $216,461.91 $1,477.93 $0.00 $1,223.91 $219,163.75
109 $219,163.75 $1,477.93 $0.00 $1,239.18 $221,880.86
110 $221,880.86 $1,477.93 $0.00 $1,254.55 $224,613.34
111 $224,613.34 $1,477.93 $0.00 $1,270.00 $227,361.27
112 $227,361.27 $1,477.93 $0.00 $1,285.53 $230,124.73
113 $230,124.73 $1,477.93 $0.00 $1,301.16 $232,903.82
114 $232,903.82 $1,477.93 $0.00 $1,316.87 $235,698.62
115 $235,698.62 $1,477.93 $0.00 $1,332.67 $238,509.22
116 $238,509.22 $1,477.93 $0.00 $1,348.57 $241,335.72
117 $241,335.72 $1,477.93 $0.00 $1,364.55 $244,178.20
118 $244,178.20 $1,477.93 $0.00 $1,380.62 $247,036.75
119 $247,036.75 $1,477.93 $0.00 $1,396.78 $249,911.46
120 $249,911.46 $1,477.93 $0.00 $1,413.04 $252,802.43
121 $252,802.43 $1,477.93 $0.00 $1,429.38 $255,709.74
122 $255,709.74 $1,477.93 $0.00 $1,445.82 $258,633.49
123 $258,633.49 $1,477.93 $0.00 $1,462.35 $261,573.77
124 $261,573.77 $1,477.93 $0.00 $1,478.98 $264,530.68
125 $264,530.68 $1,477.93 $0.00 $1,495.69 $267,504.30
126 $267,504.30 $1,477.93 $0.00 $1,512.51 $270,494.74
127 $270,494.74 $1,477.93 $0.00 $1,529.42 $273,502.09
128 $273,502.09 $1,477.93 $0.00 $1,546.42 $276,526.44
129 $276,526.44 $1,477.93 $0.00 $1,563.52 $279,567.89
130 $279,567.89 $1,477.93 $0.00 $1,580.72 $282,626.54
131 $282,626.54 $1,477.93 $0.00 $1,598.01 $285,702.48
132 $285,702.48 $1,477.93 $0.00 $1,615.40 $288,795.81
133 $288,795.81 $1,477.93 $0.00 $1,632.89 $291,906.63
134 $291,906.63 $1,477.93 $0.00 $1,650.48 $295,035.04
135 $295,035.04 $1,477.93 $0.00 $1,668.17 $298,181.14
136 $298,181.14 $1,477.93 $0.00 $1,685.96 $301,345.03
137 $301,345.03 $1,477.93 $0.00 $1,703.85 $304,526.81
138 $304,526.81 $1,477.93 $0.00 $1,721.84 $307,726.58
139 $307,726.58 $1,477.93 $0.00 $1,739.93 $310,944.44
140 $310,944.44 $1,477.93 $0.00 $1,758.13 $314,180.50
141 $314,180.50 $1,477.93 $0.00 $1,776.42 $317,434.85
142 $317,434.85 $1,477.93 $0.00 $1,794.82 $320,707.60
143 $320,707.60 $1,477.93 $0.00 $1,813.33 $323,998.86
144 $323,998.86 $1,477.93 $0.00 $1,831.94 $327,308.73
145 $327,308.73 $1,477.93 $0.00 $1,850.65 $330,637.31
146 $330,637.31 $1,477.93 $0.00 $1,869.47 $333,984.71
147 $333,984.71 $1,477.93 $0.00 $1,888.40 $337,351.04
148 $337,351.04 $1,477.93 $0.00 $1,907.43 $340,736.40
149 $340,736.40 $1,477.93 $0.00 $1,926.57 $344,140.90
150 $344,140.90 $1,477.93 $0.00 $1,945.82 $347,564.65
151 $347,564.65 $1,477.93 $0.00 $1,965.18 $351,007.76
152 $351,007.76 $1,477.93 $0.00 $1,984.65 $354,470.34
153 $354,470.34 $1,477.93 $0.00 $2,004.23 $357,952.50
154 $357,952.50 $1,477.93 $0.00 $2,023.92 $361,454.35
155 $361,454.35 $1,477.93 $0.00 $2,043.72 $364,976.00
156 $364,976.00 $1,477.93 $0.00 $2,063.63 $368,517.56
157 $368,517.56 $1,477.93 $0.00 $2,083.65 $372,079.14
158 $372,079.14 $1,477.93 $0.00 $2,103.79 $375,660.86
159 $375,660.86 $1,477.93 $0.00 $2,124.04 $379,262.83
160 $379,262.83 $1,477.93 $0.00 $2,144.41 $382,885.17
161 $382,885.17 $1,477.93 $0.00 $2,164.89 $386,527.99
162 $386,527.99 $1,477.93 $0.00 $2,185.49 $390,191.41
163 $390,191.41 $1,477.93 $0.00 $2,206.20 $393,875.54
164 $393,875.54 $1,477.93 $0.00 $2,227.03 $397,580.50
165 $397,580.50 $1,477.93 $0.00 $2,247.98 $401,306.41
166 $401,306.41 $1,477.93 $0.00 $2,269.04 $405,053.38
167 $405,053.38 $1,477.93 $0.00 $2,290.23 $408,821.54
168 $408,821.54 $1,477.93 $0.00 $2,311.54 $412,611.01
169 $412,611.01 $1,477.93 $0.00 $2,332.96 $416,421.90
170 $416,421.90 $1,477.93 $0.00 $2,354.51 $420,254.34
171 $420,254.34 $1,477.93 $0.00 $2,376.18 $424,108.45
172 $424,108.45 $1,477.93 $0.00 $2,397.97 $427,984.35
173 $427,984.35 $1,477.93 $0.00 $2,419.89 $431,882.17
174 $431,882.17 $1,477.93 $0.00 $2,441.92 $435,802.02
175 $435,802.02 $1,477.93 $0.00 $2,464.09 $439,744.04
176 $439,744.04 $1,477.93 $0.00 $2,486.38 $443,708.35
177 $443,708.35 $1,477.93 $0.00 $2,508.79 $447,695.07
178 $447,695.07 $1,477.93 $0.00 $2,531.33 $451,704.33
179 $451,704.33 $1,477.93 $0.00 $2,554.00 $455,736.26
180 $455,736.26 $1,477.93 $0.00 $2,576.80 $459,790.99
181 $459,790.99 $1,477.93 $0.00 $2,599.73 $463,868.65
182 $463,868.65 $1,477.93 $0.00 $2,622.78 $467,969.36
183 $467,969.36 $1,477.93 $0.00 $2,645.97 $472,093.26
184 $472,093.26 $1,477.93 $0.00 $2,669.28 $476,240.47
185 $476,240.47 $1,477.93 $0.00 $2,692.73 $480,411.13
186 $480,411.13 $1,477.93 $0.00 $2,716.31 $484,605.37
187 $484,605.37 $1,477.93 $0.00 $2,740.03 $488,823.33
188 $488,823.33 $1,477.93 $0.00 $2,763.88 $493,065.14
189 $493,065.14 $1,477.93 $0.00 $2,787.86 $497,330.93
190 $497,330.93 $1,477.93 $0.00 $2,811.98 $501,620.84
191 $501,620.84 $1,477.93 $0.00 $2,836.24 $505,935.01
192 $505,935.01 $1,477.93 $0.00 $2,860.63 $510,273.57
193 $510,273.57 $1,477.93 $0.00 $2,885.16 $514,636.66
194 $514,636.66 $1,477.93 $0.00 $2,909.83 $519,024.42
195 $519,024.42 $1,477.93 $0.00 $2,934.64 $523,436.99
196 $523,436.99 $1,477.93 $0.00 $2,959.59 $527,874.51
197 $527,874.51 $1,477.93 $0.00 $2,984.68 $532,337.12
198 $532,337.12 $1,477.93 $0.00 $3,009.91 $536,824.96
199 $536,824.96 $1,477.93 $0.00 $3,035.29 $541,338.18
200 $541,338.18 $1,477.93 $0.00 $3,060.80 $545,876.91
201 $545,876.91 $1,477.93 $0.00 $3,086.47 $550,441.31
202 $550,441.31 $1,477.93 $0.00 $3,112.28 $555,031.52
203 $555,031.52 $1,477.93 $0.00 $3,138.23 $559,647.68
204 $559,647.68 $1,477.93 $0.00 $3,164.33 $564,289.94
205 $564,289.94 $1,477.93 $0.00 $3,190.58 $568,958.45
206 $568,958.45 $1,477.93 $0.00 $3,216.97 $573,653.35
207 $573,653.35 $1,477.93 $0.00 $3,243.52 $578,374.80
208 $578,374.80 $1,477.93 $0.00 $3,270.22 $583,122.95
209 $583,122.95 $1,477.93 $0.00 $3,297.06 $587,897.94
210 $587,897.94 $1,477.93 $0.00 $3,324.06 $592,699.93
211 $592,699.93 $1,477.93 $0.00 $3,351.21 $597,529.07
212 $597,529.07 $1,477.93 $0.00 $3,378.52 $602,385.52
213 $602,385.52 $1,477.93 $0.00 $3,405.98 $607,269.43
214 $607,269.43 $1,477.93 $0.00 $3,433.59 $612,180.95
215 $612,180.95 $1,477.93 $0.00 $3,461.36 $617,120.24
216 $617,120.24 $1,477.93 $0.00 $3,489.29 $622,087.46
217 $622,087.46 $1,477.93 $173,271.77 $3,517.37 $453,810.99
218 $453,810.99 $1,477.93 $0.00 $2,565.91 $457,854.83
219 $457,854.83 $1,477.93 $0.00 $2,588.78 $461,921.54
220 $461,921.54 $1,477.93 $0.00 $2,611.77 $466,011.24
221 $466,011.24 $1,477.93 $0.00 $2,634.90 $470,124.07
222 $470,124.07 $1,477.93 $0.00 $2,658.15 $474,260.15
223 $474,260.15 $1,477.93 $0.00 $2,681.54 $478,419.62
224 $478,419.62 $1,477.93 $0.00 $2,705.05 $482,602.60
225 $482,602.60 $1,477.93 $0.00 $2,728.71 $486,809.24
226 $486,809.24 $1,477.93 $0.00 $2,752.49 $491,039.66
227 $491,039.66 $1,477.93 $0.00 $2,776.41 $495,294.00
228 $495,294.00 $1,477.93 $0.00 $2,800.46 $499,572.39
229 $499,572.39 $1,477.93 $181,935.36 $2,824.65 $321,939.61
230 $321,939.61 $1,477.93 $0.00 $1,820.29 $325,237.83
231 $325,237.83 $1,477.93 $0.00 $1,838.94 $328,554.70
232 $328,554.70 $1,477.93 $0.00 $1,857.70 $331,890.33
233 $331,890.33 $1,477.93 $0.00 $1,876.56 $335,244.82
234 $335,244.82 $1,477.93 $0.00 $1,895.52 $338,618.27
235 $338,618.27 $1,477.93 $0.00 $1,914.60 $342,010.80
236 $342,010.80 $1,477.93 $0.00 $1,933.78 $345,422.51
237 $345,422.51 $1,477.93 $0.00 $1,953.07 $348,853.51
238 $348,853.51 $1,477.93 $0.00 $1,972.47 $352,303.91
239 $352,303.91 $1,477.93 $0.00 $1,991.98 $355,773.82
240 $355,773.82 $1,477.93 $0.00 $2,011.60 $359,263.35
241 $359,263.35 $1,477.93 $191,032.13 $2,031.33 $171,740.48
242 $171,740.48 $1,477.93 $0.00 $971.05 $174,189.46
243 $174,189.46 $1,477.93 $0.00 $984.89 $176,652.28
244 $176,652.28 $1,477.93 $0.00 $998.82 $179,129.03
245 $179,129.03 $1,477.93 $0.00 $1,012.82 $181,619.78
246 $181,619.78 $1,477.93 $0.00 $1,026.90 $184,124.61
247 $184,124.61 $1,477.93 $0.00 $1,041.07 $186,643.61
248 $186,643.61 $1,477.93 $0.00 $1,055.31 $189,176.85
249 $189,176.85 $1,477.93 $0.00 $1,069.63 $191,724.41
250 $191,724.41 $1,477.93 $0.00 $1,084.04 $194,286.38
251 $194,286.38 $1,477.93 $0.00 $1,098.52 $196,862.83
252 $196,862.83 $1,477.93 $0.00 $1,113.09 $199,453.85
253 $199,453.85 $0.00 $200,583.73 $1,127.74 ($2.14)