Savings Plan and Future Cost Estimation for Rockhurst University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$141,369
Monthly savings required$1,119

How much will it cost to send your child to Rockhurst University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $565,474.81 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,119.06 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$54,515.00
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 Rockhurst University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,119.06 $0.00 $0.00 $1,119.06
2 $1,119.06 $1,119.06 $0.00 $6.33 $2,244.45
3 $2,244.45 $1,119.06 $0.00 $12.69 $3,376.20
4 $3,376.20 $1,119.06 $0.00 $19.09 $4,514.35
5 $4,514.35 $1,119.06 $0.00 $25.52 $5,658.93
6 $5,658.93 $1,119.06 $0.00 $32.00 $6,809.99
7 $6,809.99 $1,119.06 $0.00 $38.50 $7,967.55
8 $7,967.55 $1,119.06 $0.00 $45.05 $9,131.66
9 $9,131.66 $1,119.06 $0.00 $51.63 $10,302.35
10 $10,302.35 $1,119.06 $0.00 $58.25 $11,479.66
11 $11,479.66 $1,119.06 $0.00 $64.91 $12,663.63
12 $12,663.63 $1,119.06 $0.00 $71.60 $13,854.29
13 $13,854.29 $1,119.06 $0.00 $78.33 $15,051.68
14 $15,051.68 $1,119.06 $0.00 $85.10 $16,255.84
15 $16,255.84 $1,119.06 $0.00 $91.91 $17,466.81
16 $17,466.81 $1,119.06 $0.00 $98.76 $18,684.63
17 $18,684.63 $1,119.06 $0.00 $105.65 $19,909.34
18 $19,909.34 $1,119.06 $0.00 $112.57 $21,140.97
19 $21,140.97 $1,119.06 $0.00 $119.53 $22,379.56
20 $22,379.56 $1,119.06 $0.00 $126.54 $23,625.16
21 $23,625.16 $1,119.06 $0.00 $133.58 $24,877.80
22 $24,877.80 $1,119.06 $0.00 $140.66 $26,137.52
23 $26,137.52 $1,119.06 $0.00 $147.79 $27,404.37
24 $27,404.37 $1,119.06 $0.00 $154.95 $28,678.38
25 $28,678.38 $1,119.06 $0.00 $162.15 $29,959.59
26 $29,959.59 $1,119.06 $0.00 $169.40 $31,248.05
27 $31,248.05 $1,119.06 $0.00 $176.68 $32,543.79
28 $32,543.79 $1,119.06 $0.00 $184.01 $33,846.86
29 $33,846.86 $1,119.06 $0.00 $191.38 $35,157.30
30 $35,157.30 $1,119.06 $0.00 $198.78 $36,475.14
31 $36,475.14 $1,119.06 $0.00 $206.24 $37,800.44
32 $37,800.44 $1,119.06 $0.00 $213.73 $39,133.23
33 $39,133.23 $1,119.06 $0.00 $221.26 $40,473.55
34 $40,473.55 $1,119.06 $0.00 $228.84 $41,821.45
35 $41,821.45 $1,119.06 $0.00 $236.46 $43,176.97
36 $43,176.97 $1,119.06 $0.00 $244.13 $44,540.16
37 $44,540.16 $1,119.06 $0.00 $251.84 $45,911.06
38 $45,911.06 $1,119.06 $0.00 $259.59 $47,289.71
39 $47,289.71 $1,119.06 $0.00 $267.38 $48,676.15
40 $48,676.15 $1,119.06 $0.00 $275.22 $50,070.43
41 $50,070.43 $1,119.06 $0.00 $283.11 $51,472.60
42 $51,472.60 $1,119.06 $0.00 $291.03 $52,882.69
43 $52,882.69 $1,119.06 $0.00 $299.01 $54,300.76
44 $54,300.76 $1,119.06 $0.00 $307.02 $55,726.84
45 $55,726.84 $1,119.06 $0.00 $315.09 $57,160.99
46 $57,160.99 $1,119.06 $0.00 $323.20 $58,603.25
47 $58,603.25 $1,119.06 $0.00 $331.35 $60,053.66
48 $60,053.66 $1,119.06 $0.00 $339.55 $61,512.27
49 $61,512.27 $1,119.06 $0.00 $347.80 $62,979.13
50 $62,979.13 $1,119.06 $0.00 $356.09 $64,454.28
51 $64,454.28 $1,119.06 $0.00 $364.43 $65,937.77
52 $65,937.77 $1,119.06 $0.00 $372.82 $67,429.65
53 $67,429.65 $1,119.06 $0.00 $381.26 $68,929.97
54 $68,929.97 $1,119.06 $0.00 $389.74 $70,438.77
55 $70,438.77 $1,119.06 $0.00 $398.27 $71,956.10
56 $71,956.10 $1,119.06 $0.00 $406.85 $73,482.01
57 $73,482.01 $1,119.06 $0.00 $415.48 $75,016.55
58 $75,016.55 $1,119.06 $0.00 $424.15 $76,559.76
59 $76,559.76 $1,119.06 $0.00 $432.88 $78,111.70
60 $78,111.70 $1,119.06 $0.00 $441.65 $79,672.41
61 $79,672.41 $1,119.06 $0.00 $450.48 $81,241.95
62 $81,241.95 $1,119.06 $0.00 $459.35 $82,820.36
63 $82,820.36 $1,119.06 $0.00 $468.28 $84,407.70
64 $84,407.70 $1,119.06 $0.00 $477.25 $86,004.01
65 $86,004.01 $1,119.06 $0.00 $486.28 $87,609.35
66 $87,609.35 $1,119.06 $0.00 $495.36 $89,223.77
67 $89,223.77 $1,119.06 $0.00 $504.48 $90,847.31
68 $90,847.31 $1,119.06 $0.00 $513.66 $92,480.03
69 $92,480.03 $1,119.06 $0.00 $522.90 $94,121.99
70 $94,121.99 $1,119.06 $0.00 $532.18 $95,773.23
71 $95,773.23 $1,119.06 $0.00 $541.52 $97,433.81
72 $97,433.81 $1,119.06 $0.00 $550.90 $99,103.77
73 $99,103.77 $1,119.06 $0.00 $560.35 $100,783.18
74 $100,783.18 $1,119.06 $0.00 $569.84 $102,472.08
75 $102,472.08 $1,119.06 $0.00 $579.39 $104,170.53
76 $104,170.53 $1,119.06 $0.00 $589.00 $105,878.59
77 $105,878.59 $1,119.06 $0.00 $598.65 $107,596.30
78 $107,596.30 $1,119.06 $0.00 $608.37 $109,323.73
79 $109,323.73 $1,119.06 $0.00 $618.13 $111,060.92
80 $111,060.92 $1,119.06 $0.00 $627.95 $112,807.93
81 $112,807.93 $1,119.06 $0.00 $637.83 $114,564.82
82 $114,564.82 $1,119.06 $0.00 $647.77 $116,331.65
83 $116,331.65 $1,119.06 $0.00 $657.76 $118,108.47
84 $118,108.47 $1,119.06 $0.00 $667.80 $119,895.33
85 $119,895.33 $1,119.06 $0.00 $677.91 $121,692.30
86 $121,692.30 $1,119.06 $0.00 $688.07 $123,499.43
87 $123,499.43 $1,119.06 $0.00 $698.28 $125,316.77
88 $125,316.77 $1,119.06 $0.00 $708.56 $127,144.39
89 $127,144.39 $1,119.06 $0.00 $718.89 $128,982.34
90 $128,982.34 $1,119.06 $0.00 $729.28 $130,830.68
91 $130,830.68 $1,119.06 $0.00 $739.74 $132,689.48
92 $132,689.48 $1,119.06 $0.00 $750.25 $134,558.79
93 $134,558.79 $1,119.06 $0.00 $760.81 $136,438.66
94 $136,438.66 $1,119.06 $0.00 $771.44 $138,329.16
95 $138,329.16 $1,119.06 $0.00 $782.13 $140,230.35
96 $140,230.35 $1,119.06 $0.00 $792.88 $142,142.29
97 $142,142.29 $1,119.06 $0.00 $803.69 $144,065.04
98 $144,065.04 $1,119.06 $0.00 $814.56 $145,998.66
99 $145,998.66 $1,119.06 $0.00 $825.50 $147,943.22
100 $147,943.22 $1,119.06 $0.00 $836.49 $149,898.77
101 $149,898.77 $1,119.06 $0.00 $847.55 $151,865.38
102 $151,865.38 $1,119.06 $0.00 $858.67 $153,843.11
103 $153,843.11 $1,119.06 $0.00 $869.85 $155,832.02
104 $155,832.02 $1,119.06 $0.00 $881.10 $157,832.18
105 $157,832.18 $1,119.06 $0.00 $892.41 $159,843.65
106 $159,843.65 $1,119.06 $0.00 $903.78 $161,866.49
107 $161,866.49 $1,119.06 $0.00 $915.22 $163,900.77
108 $163,900.77 $1,119.06 $0.00 $926.72 $165,946.55
109 $165,946.55 $1,119.06 $0.00 $938.29 $168,003.90
110 $168,003.90 $1,119.06 $0.00 $949.92 $170,072.88
111 $170,072.88 $1,119.06 $0.00 $961.62 $172,153.56
112 $172,153.56 $1,119.06 $0.00 $973.38 $174,246.00
113 $174,246.00 $1,119.06 $0.00 $985.21 $176,350.27
114 $176,350.27 $1,119.06 $0.00 $997.11 $178,466.44
115 $178,466.44 $1,119.06 $0.00 $1,009.08 $180,594.58
116 $180,594.58 $1,119.06 $0.00 $1,021.11 $182,734.75
117 $182,734.75 $1,119.06 $0.00 $1,033.21 $184,887.02
118 $184,887.02 $1,119.06 $0.00 $1,045.38 $187,051.46
119 $187,051.46 $1,119.06 $0.00 $1,057.62 $189,228.14
120 $189,228.14 $1,119.06 $0.00 $1,069.92 $191,417.12
121 $191,417.12 $1,119.06 $0.00 $1,082.30 $193,618.48
122 $193,618.48 $1,119.06 $0.00 $1,094.75 $195,832.29
123 $195,832.29 $1,119.06 $0.00 $1,107.26 $198,058.61
124 $198,058.61 $1,119.06 $0.00 $1,119.85 $200,297.52
125 $200,297.52 $1,119.06 $0.00 $1,132.51 $202,549.09
126 $202,549.09 $1,119.06 $0.00 $1,145.24 $204,813.39
127 $204,813.39 $1,119.06 $0.00 $1,158.04 $207,090.49
128 $207,090.49 $1,119.06 $0.00 $1,170.92 $209,380.47
129 $209,380.47 $1,119.06 $0.00 $1,183.87 $211,683.40
130 $211,683.40 $1,119.06 $0.00 $1,196.89 $213,999.35
131 $213,999.35 $1,119.06 $0.00 $1,209.98 $216,328.39
132 $216,328.39 $1,119.06 $0.00 $1,223.15 $218,670.60
133 $218,670.60 $1,119.06 $0.00 $1,236.40 $221,026.06
134 $221,026.06 $1,119.06 $0.00 $1,249.71 $223,394.83
135 $223,394.83 $1,119.06 $0.00 $1,263.11 $225,777.00
136 $225,777.00 $1,119.06 $0.00 $1,276.58 $228,172.64
137 $228,172.64 $1,119.06 $0.00 $1,290.12 $230,581.82
138 $230,581.82 $1,119.06 $0.00 $1,303.74 $233,004.62
139 $233,004.62 $1,119.06 $0.00 $1,317.44 $235,441.12
140 $235,441.12 $1,119.06 $0.00 $1,331.22 $237,891.40
141 $237,891.40 $1,119.06 $0.00 $1,345.07 $240,355.53
142 $240,355.53 $1,119.06 $0.00 $1,359.01 $242,833.60
143 $242,833.60 $1,119.06 $0.00 $1,373.02 $245,325.68
144 $245,325.68 $1,119.06 $0.00 $1,387.11 $247,831.85
145 $247,831.85 $1,119.06 $0.00 $1,401.28 $250,352.19
146 $250,352.19 $1,119.06 $0.00 $1,415.53 $252,886.78
147 $252,886.78 $1,119.06 $0.00 $1,429.86 $255,435.70
148 $255,435.70 $1,119.06 $0.00 $1,444.27 $257,999.03
149 $257,999.03 $1,119.06 $0.00 $1,458.76 $260,576.85
150 $260,576.85 $1,119.06 $0.00 $1,473.34 $263,169.25
151 $263,169.25 $1,119.06 $0.00 $1,488.00 $265,776.31
152 $265,776.31 $1,119.06 $0.00 $1,502.74 $268,398.11
153 $268,398.11 $1,119.06 $0.00 $1,517.56 $271,034.73
154 $271,034.73 $1,119.06 $0.00 $1,532.47 $273,686.26
155 $273,686.26 $1,119.06 $0.00 $1,547.46 $276,352.78
156 $276,352.78 $1,119.06 $0.00 $1,562.54 $279,034.38
157 $279,034.38 $1,119.06 $0.00 $1,577.70 $281,731.14
158 $281,731.14 $1,119.06 $0.00 $1,592.95 $284,443.15
159 $284,443.15 $1,119.06 $0.00 $1,608.28 $287,170.49
160 $287,170.49 $1,119.06 $0.00 $1,623.70 $289,913.25
161 $289,913.25 $1,119.06 $0.00 $1,639.21 $292,671.52
162 $292,671.52 $1,119.06 $0.00 $1,654.81 $295,445.39
163 $295,445.39 $1,119.06 $0.00 $1,670.49 $298,234.94
164 $298,234.94 $1,119.06 $0.00 $1,686.26 $301,040.26
165 $301,040.26 $1,119.06 $0.00 $1,702.13 $303,861.45
166 $303,861.45 $1,119.06 $0.00 $1,718.08 $306,698.59
167 $306,698.59 $1,119.06 $0.00 $1,734.12 $309,551.77
168 $309,551.77 $1,119.06 $0.00 $1,750.25 $312,421.08
169 $312,421.08 $1,119.06 $0.00 $1,766.47 $315,306.61
170 $315,306.61 $1,119.06 $0.00 $1,782.79 $318,208.46
171 $318,208.46 $1,119.06 $0.00 $1,799.20 $321,126.72
172 $321,126.72 $1,119.06 $0.00 $1,815.70 $324,061.48
173 $324,061.48 $1,119.06 $0.00 $1,832.29 $327,012.83
174 $327,012.83 $1,119.06 $0.00 $1,848.98 $329,980.87
175 $329,980.87 $1,119.06 $0.00 $1,865.76 $332,965.69
176 $332,965.69 $1,119.06 $0.00 $1,882.64 $335,967.39
177 $335,967.39 $1,119.06 $0.00 $1,899.61 $338,986.06
178 $338,986.06 $1,119.06 $0.00 $1,916.68 $342,021.80
179 $342,021.80 $1,119.06 $0.00 $1,933.84 $345,074.70
180 $345,074.70 $1,119.06 $0.00 $1,951.10 $348,144.86
181 $348,144.86 $1,119.06 $0.00 $1,968.46 $351,232.38
182 $351,232.38 $1,119.06 $0.00 $1,985.92 $354,337.36
183 $354,337.36 $1,119.06 $0.00 $2,003.47 $357,459.89
184 $357,459.89 $1,119.06 $0.00 $2,021.13 $360,600.08
185 $360,600.08 $1,119.06 $0.00 $2,038.89 $363,758.03
186 $363,758.03 $1,119.06 $0.00 $2,056.74 $366,933.83
187 $366,933.83 $1,119.06 $0.00 $2,074.70 $370,127.59
188 $370,127.59 $1,119.06 $0.00 $2,092.76 $373,339.41
189 $373,339.41 $1,119.06 $0.00 $2,110.92 $376,569.39
190 $376,569.39 $1,119.06 $0.00 $2,129.18 $379,817.63
191 $379,817.63 $1,119.06 $0.00 $2,147.54 $383,084.23
192 $383,084.23 $1,119.06 $0.00 $2,166.01 $386,369.30
193 $386,369.30 $1,119.06 $0.00 $2,184.59 $389,672.95
194 $389,672.95 $1,119.06 $0.00 $2,203.27 $392,995.28
195 $392,995.28 $1,119.06 $0.00 $2,222.05 $396,336.39
196 $396,336.39 $1,119.06 $0.00 $2,240.94 $399,696.39
197 $399,696.39 $1,119.06 $0.00 $2,259.94 $403,075.39
198 $403,075.39 $1,119.06 $0.00 $2,279.05 $406,473.50
199 $406,473.50 $1,119.06 $0.00 $2,298.26 $409,890.82
200 $409,890.82 $1,119.06 $0.00 $2,317.58 $413,327.46
201 $413,327.46 $1,119.06 $0.00 $2,337.01 $416,783.53
202 $416,783.53 $1,119.06 $0.00 $2,356.55 $420,259.14
203 $420,259.14 $1,119.06 $0.00 $2,376.21 $423,754.41
204 $423,754.41 $1,119.06 $0.00 $2,395.97 $427,269.44
205 $427,269.44 $1,119.06 $0.00 $2,415.84 $430,804.34
206 $430,804.34 $1,119.06 $0.00 $2,435.83 $434,359.23
207 $434,359.23 $1,119.06 $0.00 $2,455.93 $437,934.22
208 $437,934.22 $1,119.06 $0.00 $2,476.14 $441,529.42
209 $441,529.42 $1,119.06 $0.00 $2,496.47 $445,144.95
210 $445,144.95 $1,119.06 $0.00 $2,516.91 $448,780.92
211 $448,780.92 $1,119.06 $0.00 $2,537.47 $452,437.45
212 $452,437.45 $1,119.06 $0.00 $2,558.15 $456,114.66
213 $456,114.66 $1,119.06 $0.00 $2,578.94 $459,812.66
214 $459,812.66 $1,119.06 $0.00 $2,599.85 $463,531.57
215 $463,531.57 $1,119.06 $0.00 $2,620.87 $467,271.50
216 $467,271.50 $1,119.06 $0.00 $2,642.02 $471,032.58
217 $471,032.58 $1,119.06 $131,196.85 $2,663.29 $343,618.08
218 $343,618.08 $1,119.06 $0.00 $1,942.87 $346,680.01
219 $346,680.01 $1,119.06 $0.00 $1,960.18 $349,759.25
220 $349,759.25 $1,119.06 $0.00 $1,977.59 $352,855.90
221 $352,855.90 $1,119.06 $0.00 $1,995.10 $355,970.06
222 $355,970.06 $1,119.06 $0.00 $2,012.71 $359,101.83
223 $359,101.83 $1,119.06 $0.00 $2,030.41 $362,251.30
224 $362,251.30 $1,119.06 $0.00 $2,048.22 $365,418.58
225 $365,418.58 $1,119.06 $0.00 $2,066.13 $368,603.77
226 $368,603.77 $1,119.06 $0.00 $2,084.14 $371,806.97
227 $371,806.97 $1,119.06 $0.00 $2,102.25 $375,028.28
228 $375,028.28 $1,119.06 $0.00 $2,120.46 $378,267.80
229 $378,267.80 $1,119.06 $137,756.69 $2,138.78 $243,768.95
230 $243,768.95 $1,119.06 $0.00 $1,378.31 $246,266.32
231 $246,266.32 $1,119.06 $0.00 $1,392.43 $248,777.81
232 $248,777.81 $1,119.06 $0.00 $1,406.63 $251,303.50
233 $251,303.50 $1,119.06 $0.00 $1,420.91 $253,843.47
234 $253,843.47 $1,119.06 $0.00 $1,435.27 $256,397.80
235 $256,397.80 $1,119.06 $0.00 $1,449.71 $258,966.57
236 $258,966.57 $1,119.06 $0.00 $1,464.23 $261,549.86
237 $261,549.86 $1,119.06 $0.00 $1,478.84 $264,147.76
238 $264,147.76 $1,119.06 $0.00 $1,493.53 $266,760.35
239 $266,760.35 $1,119.06 $0.00 $1,508.30 $269,387.71
240 $269,387.71 $1,119.06 $0.00 $1,523.16 $272,029.93
241 $272,029.93 $1,119.06 $144,644.52 $1,538.10 $130,042.57
242 $130,042.57 $1,119.06 $0.00 $735.28 $131,896.91
243 $131,896.91 $1,119.06 $0.00 $745.76 $133,761.73
244 $133,761.73 $1,119.06 $0.00 $756.31 $135,637.10
245 $135,637.10 $1,119.06 $0.00 $766.91 $137,523.07
246 $137,523.07 $1,119.06 $0.00 $777.58 $139,419.71
247 $139,419.71 $1,119.06 $0.00 $788.30 $141,327.07
248 $141,327.07 $1,119.06 $0.00 $799.08 $143,245.21
249 $143,245.21 $1,119.06 $0.00 $809.93 $145,174.20
250 $145,174.20 $1,119.06 $0.00 $820.84 $147,114.10
251 $147,114.10 $1,119.06 $0.00 $831.80 $149,064.96
252 $149,064.96 $1,119.06 $0.00 $842.83 $151,026.85
253 $151,026.85 $0.00 $151,876.75 $853.93 $4.03