Savings Plan and Future Cost Estimation for Missouri State University West Plains

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$37,678
Monthly savings required$167

How much will it cost to send your child to Missouri State University West Plains in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $75,355.34 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $167.46 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$15,274.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Missouri State University West Plains in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $167.46 $0.00 $0.00 $167.46
2 $167.46 $167.46 $0.00 $0.95 $335.87
3 $335.87 $167.46 $0.00 $1.90 $505.23
4 $505.23 $167.46 $0.00 $2.86 $675.55
5 $675.55 $167.46 $0.00 $3.82 $846.83
6 $846.83 $167.46 $0.00 $4.79 $1,019.08
7 $1,019.08 $167.46 $0.00 $5.76 $1,192.30
8 $1,192.30 $167.46 $0.00 $6.74 $1,366.50
9 $1,366.50 $167.46 $0.00 $7.73 $1,541.69
10 $1,541.69 $167.46 $0.00 $8.72 $1,717.87
11 $1,717.87 $167.46 $0.00 $9.71 $1,895.04
12 $1,895.04 $167.46 $0.00 $10.71 $2,073.21
13 $2,073.21 $167.46 $0.00 $11.72 $2,252.39
14 $2,252.39 $167.46 $0.00 $12.74 $2,432.59
15 $2,432.59 $167.46 $0.00 $13.75 $2,613.80
16 $2,613.80 $167.46 $0.00 $14.78 $2,796.04
17 $2,796.04 $167.46 $0.00 $15.81 $2,979.31
18 $2,979.31 $167.46 $0.00 $16.85 $3,163.62
19 $3,163.62 $167.46 $0.00 $17.89 $3,348.97
20 $3,348.97 $167.46 $0.00 $18.94 $3,535.37
21 $3,535.37 $167.46 $0.00 $19.99 $3,722.82
22 $3,722.82 $167.46 $0.00 $21.05 $3,911.33
23 $3,911.33 $167.46 $0.00 $22.12 $4,100.91
24 $4,100.91 $167.46 $0.00 $23.19 $4,291.56
25 $4,291.56 $167.46 $0.00 $24.27 $4,483.29
26 $4,483.29 $167.46 $0.00 $25.35 $4,676.10
27 $4,676.10 $167.46 $0.00 $26.44 $4,870.00
28 $4,870.00 $167.46 $0.00 $27.54 $5,065.00
29 $5,065.00 $167.46 $0.00 $28.64 $5,261.10
30 $5,261.10 $167.46 $0.00 $29.75 $5,458.31
31 $5,458.31 $167.46 $0.00 $30.86 $5,656.63
32 $5,656.63 $167.46 $0.00 $31.98 $5,856.07
33 $5,856.07 $167.46 $0.00 $33.11 $6,056.64
34 $6,056.64 $167.46 $0.00 $34.25 $6,258.35
35 $6,258.35 $167.46 $0.00 $35.39 $6,461.20
36 $6,461.20 $167.46 $0.00 $36.53 $6,665.19
37 $6,665.19 $167.46 $0.00 $37.69 $6,870.34
38 $6,870.34 $167.46 $0.00 $38.85 $7,076.65
39 $7,076.65 $167.46 $0.00 $40.01 $7,284.12
40 $7,284.12 $167.46 $0.00 $41.19 $7,492.77
41 $7,492.77 $167.46 $0.00 $42.37 $7,702.60
42 $7,702.60 $167.46 $0.00 $43.55 $7,913.61
43 $7,913.61 $167.46 $0.00 $44.74 $8,125.81
44 $8,125.81 $167.46 $0.00 $45.94 $8,339.21
45 $8,339.21 $167.46 $0.00 $47.15 $8,553.82
46 $8,553.82 $167.46 $0.00 $48.36 $8,769.64
47 $8,769.64 $167.46 $0.00 $49.58 $8,986.68
48 $8,986.68 $167.46 $0.00 $50.81 $9,204.95
49 $9,204.95 $167.46 $0.00 $52.05 $9,424.46
50 $9,424.46 $167.46 $0.00 $53.29 $9,645.21
51 $9,645.21 $167.46 $0.00 $54.54 $9,867.21
52 $9,867.21 $167.46 $0.00 $55.79 $10,090.46
53 $10,090.46 $167.46 $0.00 $57.05 $10,314.97
54 $10,314.97 $167.46 $0.00 $58.32 $10,540.75
55 $10,540.75 $167.46 $0.00 $59.60 $10,767.81
56 $10,767.81 $167.46 $0.00 $60.88 $10,996.15
57 $10,996.15 $167.46 $0.00 $62.17 $11,225.78
58 $11,225.78 $167.46 $0.00 $63.47 $11,456.71
59 $11,456.71 $167.46 $0.00 $64.78 $11,688.95
60 $11,688.95 $167.46 $0.00 $66.09 $11,922.50
61 $11,922.50 $167.46 $0.00 $67.41 $12,157.37
62 $12,157.37 $167.46 $0.00 $68.74 $12,393.57
63 $12,393.57 $167.46 $0.00 $70.08 $12,631.11
64 $12,631.11 $167.46 $0.00 $71.42 $12,869.99
65 $12,869.99 $167.46 $0.00 $72.77 $13,110.22
66 $13,110.22 $167.46 $0.00 $74.13 $13,351.81
67 $13,351.81 $167.46 $0.00 $75.49 $13,594.76
68 $13,594.76 $167.46 $0.00 $76.87 $13,839.09
69 $13,839.09 $167.46 $0.00 $78.25 $14,084.80
70 $14,084.80 $167.46 $0.00 $79.64 $14,331.90
71 $14,331.90 $167.46 $0.00 $81.03 $14,580.39
72 $14,580.39 $167.46 $0.00 $82.44 $14,830.29
73 $14,830.29 $167.46 $0.00 $83.85 $15,081.60
74 $15,081.60 $167.46 $0.00 $85.27 $15,334.33
75 $15,334.33 $167.46 $0.00 $86.70 $15,588.49
76 $15,588.49 $167.46 $0.00 $88.14 $15,844.09
77 $15,844.09 $167.46 $0.00 $89.58 $16,101.13
78 $16,101.13 $167.46 $0.00 $91.04 $16,359.63
79 $16,359.63 $167.46 $0.00 $92.50 $16,619.59
80 $16,619.59 $167.46 $0.00 $93.97 $16,881.02
81 $16,881.02 $167.46 $0.00 $95.45 $17,143.93
82 $17,143.93 $167.46 $0.00 $96.93 $17,408.32
83 $17,408.32 $167.46 $0.00 $98.43 $17,674.21
84 $17,674.21 $167.46 $0.00 $99.93 $17,941.60
85 $17,941.60 $167.46 $0.00 $101.44 $18,210.50
86 $18,210.50 $167.46 $0.00 $102.96 $18,480.92
87 $18,480.92 $167.46 $0.00 $104.49 $18,752.87
88 $18,752.87 $167.46 $0.00 $106.03 $19,026.36
89 $19,026.36 $167.46 $0.00 $107.58 $19,301.40
90 $19,301.40 $167.46 $0.00 $109.13 $19,577.99
91 $19,577.99 $167.46 $0.00 $110.70 $19,856.15
92 $19,856.15 $167.46 $0.00 $112.27 $20,135.88
93 $20,135.88 $167.46 $0.00 $113.85 $20,417.19
94 $20,417.19 $167.46 $0.00 $115.44 $20,700.09
95 $20,700.09 $167.46 $0.00 $117.04 $20,984.59
96 $20,984.59 $167.46 $0.00 $118.65 $21,270.70
97 $21,270.70 $167.46 $0.00 $120.27 $21,558.43
98 $21,558.43 $167.46 $0.00 $121.89 $21,847.78
99 $21,847.78 $167.46 $0.00 $123.53 $22,138.77
100 $22,138.77 $167.46 $0.00 $125.18 $22,431.41
101 $22,431.41 $167.46 $0.00 $126.83 $22,725.70
102 $22,725.70 $167.46 $0.00 $128.49 $23,021.65
103 $23,021.65 $167.46 $0.00 $130.17 $23,319.28
104 $23,319.28 $167.46 $0.00 $131.85 $23,618.59
105 $23,618.59 $167.46 $0.00 $133.54 $23,919.59
106 $23,919.59 $167.46 $0.00 $135.24 $24,222.29
107 $24,222.29 $167.46 $0.00 $136.96 $24,526.71
108 $24,526.71 $167.46 $0.00 $138.68 $24,832.85
109 $24,832.85 $167.46 $0.00 $140.41 $25,140.72
110 $25,140.72 $167.46 $0.00 $142.15 $25,450.33
111 $25,450.33 $167.46 $0.00 $143.90 $25,761.69
112 $25,761.69 $167.46 $0.00 $145.66 $26,074.81
113 $26,074.81 $167.46 $0.00 $147.43 $26,389.70
114 $26,389.70 $167.46 $0.00 $149.21 $26,706.37
115 $26,706.37 $167.46 $0.00 $151.00 $27,024.83
116 $27,024.83 $167.46 $0.00 $152.80 $27,345.09
117 $27,345.09 $167.46 $0.00 $154.61 $27,667.16
118 $27,667.16 $167.46 $0.00 $156.43 $27,991.05
119 $27,991.05 $167.46 $0.00 $158.27 $28,316.78
120 $28,316.78 $167.46 $0.00 $160.11 $28,644.35
121 $28,644.35 $167.46 $0.00 $161.96 $28,973.77
122 $28,973.77 $167.46 $0.00 $163.82 $29,305.05
123 $29,305.05 $167.46 $0.00 $165.70 $29,638.21
124 $29,638.21 $167.46 $0.00 $167.58 $29,973.25
125 $29,973.25 $167.46 $0.00 $169.47 $30,310.18
126 $30,310.18 $167.46 $0.00 $171.38 $30,649.02
127 $30,649.02 $167.46 $0.00 $173.29 $30,989.77
128 $30,989.77 $167.46 $0.00 $175.22 $31,332.45
129 $31,332.45 $167.46 $0.00 $177.16 $31,677.07
130 $31,677.07 $167.46 $0.00 $179.11 $32,023.64
131 $32,023.64 $167.46 $0.00 $181.07 $32,372.17
132 $32,372.17 $167.46 $0.00 $183.04 $32,722.67
133 $32,722.67 $167.46 $0.00 $185.02 $33,075.15
134 $33,075.15 $167.46 $0.00 $187.01 $33,429.62
135 $33,429.62 $167.46 $0.00 $189.02 $33,786.10
136 $33,786.10 $167.46 $0.00 $191.03 $34,144.59
137 $34,144.59 $167.46 $0.00 $193.06 $34,505.11
138 $34,505.11 $167.46 $0.00 $195.10 $34,867.67
139 $34,867.67 $167.46 $0.00 $197.15 $35,232.28
140 $35,232.28 $167.46 $0.00 $199.21 $35,598.95
141 $35,598.95 $167.46 $0.00 $201.28 $35,967.69
142 $35,967.69 $167.46 $0.00 $203.37 $36,338.52
143 $36,338.52 $167.46 $0.00 $205.46 $36,711.44
144 $36,711.44 $167.46 $0.00 $207.57 $37,086.47
145 $37,086.47 $167.46 $0.00 $209.69 $37,463.62
146 $37,463.62 $167.46 $0.00 $211.82 $37,842.90
147 $37,842.90 $167.46 $0.00 $213.97 $38,224.33
148 $38,224.33 $167.46 $0.00 $216.13 $38,607.92
149 $38,607.92 $167.46 $0.00 $218.29 $38,993.67
150 $38,993.67 $167.46 $0.00 $220.48 $39,381.61
151 $39,381.61 $167.46 $0.00 $222.67 $39,771.74
152 $39,771.74 $167.46 $0.00 $224.88 $40,164.08
153 $40,164.08 $167.46 $0.00 $227.09 $40,558.63
154 $40,558.63 $167.46 $0.00 $229.32 $40,955.41
155 $40,955.41 $167.46 $0.00 $231.57 $41,354.44
156 $41,354.44 $167.46 $0.00 $233.82 $41,755.72
157 $41,755.72 $167.46 $0.00 $236.09 $42,159.27
158 $42,159.27 $167.46 $0.00 $238.37 $42,565.10
159 $42,565.10 $167.46 $0.00 $240.67 $42,973.23
160 $42,973.23 $167.46 $0.00 $242.98 $43,383.67
161 $43,383.67 $167.46 $0.00 $245.30 $43,796.43
162 $43,796.43 $167.46 $0.00 $247.63 $44,211.52
163 $44,211.52 $167.46 $0.00 $249.98 $44,628.96
164 $44,628.96 $167.46 $0.00 $252.34 $45,048.76
165 $45,048.76 $167.46 $0.00 $254.71 $45,470.93
166 $45,470.93 $167.46 $0.00 $257.10 $45,895.49
167 $45,895.49 $167.46 $0.00 $259.50 $46,322.45
168 $46,322.45 $167.46 $0.00 $261.91 $46,751.82
169 $46,751.82 $167.46 $0.00 $264.34 $47,183.62
170 $47,183.62 $167.46 $0.00 $266.78 $47,617.86
171 $47,617.86 $167.46 $0.00 $269.24 $48,054.56
172 $48,054.56 $167.46 $0.00 $271.71 $48,493.73
173 $48,493.73 $167.46 $0.00 $274.19 $48,935.38
174 $48,935.38 $167.46 $0.00 $276.69 $49,379.53
175 $49,379.53 $167.46 $0.00 $279.20 $49,826.19
176 $49,826.19 $167.46 $0.00 $281.72 $50,275.37
177 $50,275.37 $167.46 $0.00 $284.26 $50,727.09
178 $50,727.09 $167.46 $0.00 $286.82 $51,181.37
179 $51,181.37 $167.46 $0.00 $289.39 $51,638.22
180 $51,638.22 $167.46 $0.00 $291.97 $52,097.65
181 $52,097.65 $167.46 $0.00 $294.57 $52,559.68
182 $52,559.68 $167.46 $0.00 $297.18 $53,024.32
183 $53,024.32 $167.46 $0.00 $299.81 $53,491.59
184 $53,491.59 $167.46 $0.00 $302.45 $53,961.50
185 $53,961.50 $167.46 $0.00 $305.11 $54,434.07
186 $54,434.07 $167.46 $0.00 $307.78 $54,909.31
187 $54,909.31 $167.46 $0.00 $310.47 $55,387.24
188 $55,387.24 $167.46 $0.00 $313.17 $55,867.87
189 $55,867.87 $167.46 $0.00 $315.89 $56,351.22
190 $56,351.22 $167.46 $0.00 $318.62 $56,837.30
191 $56,837.30 $167.46 $0.00 $321.37 $57,326.13
192 $57,326.13 $167.46 $0.00 $324.13 $57,817.72
193 $57,817.72 $167.46 $0.00 $326.91 $58,312.09
194 $58,312.09 $167.46 $0.00 $329.71 $58,809.26
195 $58,809.26 $167.46 $0.00 $332.52 $59,309.24
196 $59,309.24 $167.46 $0.00 $335.34 $59,812.04
197 $59,812.04 $167.46 $0.00 $338.19 $60,317.69
198 $60,317.69 $167.46 $0.00 $341.04 $60,826.19
199 $60,826.19 $167.46 $0.00 $343.92 $61,337.57
200 $61,337.57 $167.46 $0.00 $346.81 $61,851.84
201 $61,851.84 $167.46 $0.00 $349.72 $62,369.02
202 $62,369.02 $167.46 $0.00 $352.64 $62,889.12
203 $62,889.12 $167.46 $0.00 $355.58 $63,412.16
204 $63,412.16 $167.46 $0.00 $358.54 $63,938.16
205 $63,938.16 $167.46 $0.00 $361.52 $64,467.14
206 $64,467.14 $167.46 $0.00 $364.51 $64,999.11
207 $64,999.11 $167.46 $0.00 $367.51 $65,534.08
208 $65,534.08 $167.46 $0.00 $370.54 $66,072.08
209 $66,072.08 $167.46 $0.00 $373.58 $66,613.12
210 $66,613.12 $167.46 $0.00 $376.64 $67,157.22
211 $67,157.22 $167.46 $0.00 $379.72 $67,704.40
212 $67,704.40 $167.46 $0.00 $382.81 $68,254.67
213 $68,254.67 $167.46 $0.00 $385.92 $68,808.05
214 $68,808.05 $167.46 $0.00 $389.05 $69,364.56
215 $69,364.56 $167.46 $0.00 $392.20 $69,924.22
216 $69,924.22 $167.46 $0.00 $395.36 $70,487.04
217 $70,487.04 $167.46 $36,758.70 $398.54 $34,294.34
218 $34,294.34 $167.46 $0.00 $193.91 $34,655.71
219 $34,655.71 $167.46 $0.00 $195.95 $35,019.12
220 $35,019.12 $167.46 $0.00 $198.00 $35,384.58
221 $35,384.58 $167.46 $0.00 $200.07 $35,752.11
222 $35,752.11 $167.46 $0.00 $202.15 $36,121.72
223 $36,121.72 $167.46 $0.00 $204.24 $36,493.42
224 $36,493.42 $167.46 $0.00 $206.34 $36,867.22
225 $36,867.22 $167.46 $0.00 $208.45 $37,243.13
226 $37,243.13 $167.46 $0.00 $210.58 $37,621.17
227 $37,621.17 $167.46 $0.00 $212.72 $38,001.35
228 $38,001.35 $167.46 $0.00 $214.87 $38,383.68
229 $38,383.68 $0.00 $38,596.64 $217.03 $4.07