Savings Plan and Future Cost Estimation for Stephens College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$101,786
Monthly savings required$806

How much will it cost to send your child to Stephens College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $407,143.94 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $805.73 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$39,251.00
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 Stephens College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $805.73 $0.00 $0.00 $805.73
2 $805.73 $805.73 $0.00 $4.56 $1,616.02
3 $1,616.02 $805.73 $0.00 $9.14 $2,430.89
4 $2,430.89 $805.73 $0.00 $13.74 $3,250.36
5 $3,250.36 $805.73 $0.00 $18.38 $4,074.47
6 $4,074.47 $805.73 $0.00 $23.04 $4,903.24
7 $4,903.24 $805.73 $0.00 $27.72 $5,736.69
8 $5,736.69 $805.73 $0.00 $32.44 $6,574.86
9 $6,574.86 $805.73 $0.00 $37.18 $7,417.77
10 $7,417.77 $805.73 $0.00 $41.94 $8,265.44
11 $8,265.44 $805.73 $0.00 $46.73 $9,117.90
12 $9,117.90 $805.73 $0.00 $51.55 $9,975.18
13 $9,975.18 $805.73 $0.00 $56.40 $10,837.31
14 $10,837.31 $805.73 $0.00 $61.28 $11,704.32
15 $11,704.32 $805.73 $0.00 $66.18 $12,576.23
16 $12,576.23 $805.73 $0.00 $71.11 $13,453.07
17 $13,453.07 $805.73 $0.00 $76.07 $14,334.87
18 $14,334.87 $805.73 $0.00 $81.05 $15,221.65
19 $15,221.65 $805.73 $0.00 $86.07 $16,113.45
20 $16,113.45 $805.73 $0.00 $91.11 $17,010.29
21 $17,010.29 $805.73 $0.00 $96.18 $17,912.20
22 $17,912.20 $805.73 $0.00 $101.28 $18,819.21
23 $18,819.21 $805.73 $0.00 $106.41 $19,731.35
24 $19,731.35 $805.73 $0.00 $111.56 $20,648.64
25 $20,648.64 $805.73 $0.00 $116.75 $21,571.12
26 $21,571.12 $805.73 $0.00 $121.97 $22,498.82
27 $22,498.82 $805.73 $0.00 $127.21 $23,431.76
28 $23,431.76 $805.73 $0.00 $132.49 $24,369.98
29 $24,369.98 $805.73 $0.00 $137.79 $25,313.50
30 $25,313.50 $805.73 $0.00 $143.13 $26,262.36
31 $26,262.36 $805.73 $0.00 $148.49 $27,216.58
32 $27,216.58 $805.73 $0.00 $153.89 $28,176.20
33 $28,176.20 $805.73 $0.00 $159.31 $29,141.24
34 $29,141.24 $805.73 $0.00 $164.77 $30,111.74
35 $30,111.74 $805.73 $0.00 $170.26 $31,087.73
36 $31,087.73 $805.73 $0.00 $175.77 $32,069.23
37 $32,069.23 $805.73 $0.00 $181.32 $33,056.28
38 $33,056.28 $805.73 $0.00 $186.91 $34,048.92
39 $34,048.92 $805.73 $0.00 $192.52 $35,047.17
40 $35,047.17 $805.73 $0.00 $198.16 $36,051.06
41 $36,051.06 $805.73 $0.00 $203.84 $37,060.63
42 $37,060.63 $805.73 $0.00 $209.55 $38,075.91
43 $38,075.91 $805.73 $0.00 $215.29 $39,096.93
44 $39,096.93 $805.73 $0.00 $221.06 $40,123.72
45 $40,123.72 $805.73 $0.00 $226.87 $41,156.32
46 $41,156.32 $805.73 $0.00 $232.70 $42,194.75
47 $42,194.75 $805.73 $0.00 $238.58 $43,239.06
48 $43,239.06 $805.73 $0.00 $244.48 $44,289.27
49 $44,289.27 $805.73 $0.00 $250.42 $45,345.42
50 $45,345.42 $805.73 $0.00 $256.39 $46,407.54
51 $46,407.54 $805.73 $0.00 $262.39 $47,475.66
52 $47,475.66 $805.73 $0.00 $268.43 $48,549.82
53 $48,549.82 $805.73 $0.00 $274.51 $49,630.06
54 $49,630.06 $805.73 $0.00 $280.62 $50,716.41
55 $50,716.41 $805.73 $0.00 $286.76 $51,808.90
56 $51,808.90 $805.73 $0.00 $292.94 $52,907.57
57 $52,907.57 $805.73 $0.00 $299.15 $54,012.45
58 $54,012.45 $805.73 $0.00 $305.39 $55,123.57
59 $55,123.57 $805.73 $0.00 $311.68 $56,240.98
60 $56,240.98 $805.73 $0.00 $317.99 $57,364.70
61 $57,364.70 $805.73 $0.00 $324.35 $58,494.78
62 $58,494.78 $805.73 $0.00 $330.74 $59,631.25
63 $59,631.25 $805.73 $0.00 $337.16 $60,774.14
64 $60,774.14 $805.73 $0.00 $343.63 $61,923.50
65 $61,923.50 $805.73 $0.00 $350.12 $63,079.35
66 $63,079.35 $805.73 $0.00 $356.66 $64,241.74
67 $64,241.74 $805.73 $0.00 $363.23 $65,410.70
68 $65,410.70 $805.73 $0.00 $369.84 $66,586.27
69 $66,586.27 $805.73 $0.00 $376.49 $67,768.49
70 $67,768.49 $805.73 $0.00 $383.17 $68,957.39
71 $68,957.39 $805.73 $0.00 $389.90 $70,153.02
72 $70,153.02 $805.73 $0.00 $396.66 $71,355.41
73 $71,355.41 $805.73 $0.00 $403.45 $72,564.59
74 $72,564.59 $805.73 $0.00 $410.29 $73,780.61
75 $73,780.61 $805.73 $0.00 $417.17 $75,003.51
76 $75,003.51 $805.73 $0.00 $424.08 $76,233.32
77 $76,233.32 $805.73 $0.00 $431.03 $77,470.08
78 $77,470.08 $805.73 $0.00 $438.03 $78,713.84
79 $78,713.84 $805.73 $0.00 $445.06 $79,964.63
80 $79,964.63 $805.73 $0.00 $452.13 $81,222.49
81 $81,222.49 $805.73 $0.00 $459.24 $82,487.46
82 $82,487.46 $805.73 $0.00 $466.40 $83,759.59
83 $83,759.59 $805.73 $0.00 $473.59 $85,038.91
84 $85,038.91 $805.73 $0.00 $480.82 $86,325.46
85 $86,325.46 $805.73 $0.00 $488.10 $87,619.29
86 $87,619.29 $805.73 $0.00 $495.41 $88,920.43
87 $88,920.43 $805.73 $0.00 $502.77 $90,228.93
88 $90,228.93 $805.73 $0.00 $510.17 $91,544.83
89 $91,544.83 $805.73 $0.00 $517.61 $92,868.17
90 $92,868.17 $805.73 $0.00 $525.09 $94,198.99
91 $94,198.99 $805.73 $0.00 $532.61 $95,537.33
92 $95,537.33 $805.73 $0.00 $540.18 $96,883.24
93 $96,883.24 $805.73 $0.00 $547.79 $98,236.76
94 $98,236.76 $805.73 $0.00 $555.44 $99,597.93
95 $99,597.93 $805.73 $0.00 $563.14 $100,966.80
96 $100,966.80 $805.73 $0.00 $570.88 $102,343.41
97 $102,343.41 $805.73 $0.00 $578.66 $103,727.80
98 $103,727.80 $805.73 $0.00 $586.49 $105,120.02
99 $105,120.02 $805.73 $0.00 $594.36 $106,520.11
100 $106,520.11 $805.73 $0.00 $602.28 $107,928.12
101 $107,928.12 $805.73 $0.00 $610.24 $109,344.09
102 $109,344.09 $805.73 $0.00 $618.25 $110,768.07
103 $110,768.07 $805.73 $0.00 $626.30 $112,200.10
104 $112,200.10 $805.73 $0.00 $634.40 $113,640.23
105 $113,640.23 $805.73 $0.00 $642.54 $115,088.50
106 $115,088.50 $805.73 $0.00 $650.73 $116,544.96
107 $116,544.96 $805.73 $0.00 $658.96 $118,009.65
108 $118,009.65 $805.73 $0.00 $667.24 $119,482.62
109 $119,482.62 $805.73 $0.00 $675.57 $120,963.92
110 $120,963.92 $805.73 $0.00 $683.95 $122,453.60
111 $122,453.60 $805.73 $0.00 $692.37 $123,951.70
112 $123,951.70 $805.73 $0.00 $700.84 $125,458.27
113 $125,458.27 $805.73 $0.00 $709.36 $126,973.36
114 $126,973.36 $805.73 $0.00 $717.93 $128,497.02
115 $128,497.02 $805.73 $0.00 $726.54 $130,029.29
116 $130,029.29 $805.73 $0.00 $735.20 $131,570.22
117 $131,570.22 $805.73 $0.00 $743.92 $133,119.87
118 $133,119.87 $805.73 $0.00 $752.68 $134,678.28
119 $134,678.28 $805.73 $0.00 $761.49 $136,245.50
120 $136,245.50 $805.73 $0.00 $770.35 $137,821.58
121 $137,821.58 $805.73 $0.00 $779.26 $139,406.57
122 $139,406.57 $805.73 $0.00 $788.23 $141,000.53
123 $141,000.53 $805.73 $0.00 $797.24 $142,603.50
124 $142,603.50 $805.73 $0.00 $806.30 $144,215.53
125 $144,215.53 $805.73 $0.00 $815.42 $145,836.68
126 $145,836.68 $805.73 $0.00 $824.58 $147,466.99
127 $147,466.99 $805.73 $0.00 $833.80 $149,106.52
128 $149,106.52 $805.73 $0.00 $843.07 $150,755.32
129 $150,755.32 $805.73 $0.00 $852.39 $152,413.44
130 $152,413.44 $805.73 $0.00 $861.77 $154,080.94
131 $154,080.94 $805.73 $0.00 $871.20 $155,757.87
132 $155,757.87 $805.73 $0.00 $880.68 $157,444.28
133 $157,444.28 $805.73 $0.00 $890.21 $159,140.22
134 $159,140.22 $805.73 $0.00 $899.80 $160,845.75
135 $160,845.75 $805.73 $0.00 $909.45 $162,560.93
136 $162,560.93 $805.73 $0.00 $919.14 $164,285.80
137 $164,285.80 $805.73 $0.00 $928.90 $166,020.43
138 $166,020.43 $805.73 $0.00 $938.70 $167,764.86
139 $167,764.86 $805.73 $0.00 $948.57 $169,519.16
140 $169,519.16 $805.73 $0.00 $958.49 $171,283.38
141 $171,283.38 $805.73 $0.00 $968.46 $173,057.57
142 $173,057.57 $805.73 $0.00 $978.49 $174,841.79
143 $174,841.79 $805.73 $0.00 $988.58 $176,636.10
144 $176,636.10 $805.73 $0.00 $998.73 $178,440.56
145 $178,440.56 $805.73 $0.00 $1,008.93 $180,255.22
146 $180,255.22 $805.73 $0.00 $1,019.19 $182,080.14
147 $182,080.14 $805.73 $0.00 $1,029.51 $183,915.38
148 $183,915.38 $805.73 $0.00 $1,039.88 $185,760.99
149 $185,760.99 $805.73 $0.00 $1,050.32 $187,617.04
150 $187,617.04 $805.73 $0.00 $1,060.81 $189,483.58
151 $189,483.58 $805.73 $0.00 $1,071.37 $191,360.68
152 $191,360.68 $805.73 $0.00 $1,081.98 $193,248.39
153 $193,248.39 $805.73 $0.00 $1,092.65 $195,146.77
154 $195,146.77 $805.73 $0.00 $1,103.39 $197,055.89
155 $197,055.89 $805.73 $0.00 $1,114.18 $198,975.80
156 $198,975.80 $805.73 $0.00 $1,125.04 $200,906.57
157 $200,906.57 $805.73 $0.00 $1,135.95 $202,848.25
158 $202,848.25 $805.73 $0.00 $1,146.93 $204,800.91
159 $204,800.91 $805.73 $0.00 $1,157.97 $206,764.61
160 $206,764.61 $805.73 $0.00 $1,169.08 $208,739.42
161 $208,739.42 $805.73 $0.00 $1,180.24 $210,725.39
162 $210,725.39 $805.73 $0.00 $1,191.47 $212,722.59
163 $212,722.59 $805.73 $0.00 $1,202.76 $214,731.08
164 $214,731.08 $805.73 $0.00 $1,214.12 $216,750.93
165 $216,750.93 $805.73 $0.00 $1,225.54 $218,782.20
166 $218,782.20 $805.73 $0.00 $1,237.03 $220,824.96
167 $220,824.96 $805.73 $0.00 $1,248.58 $222,879.27
168 $222,879.27 $805.73 $0.00 $1,260.19 $224,945.19
169 $224,945.19 $805.73 $0.00 $1,271.87 $227,022.79
170 $227,022.79 $805.73 $0.00 $1,283.62 $229,112.14
171 $229,112.14 $805.73 $0.00 $1,295.43 $231,213.30
172 $231,213.30 $805.73 $0.00 $1,307.31 $233,326.34
173 $233,326.34 $805.73 $0.00 $1,319.26 $235,451.33
174 $235,451.33 $805.73 $0.00 $1,331.28 $237,588.34
175 $237,588.34 $805.73 $0.00 $1,343.36 $239,737.43
176 $239,737.43 $805.73 $0.00 $1,355.51 $241,898.67
177 $241,898.67 $805.73 $0.00 $1,367.73 $244,072.13
178 $244,072.13 $805.73 $0.00 $1,380.02 $246,257.88
179 $246,257.88 $805.73 $0.00 $1,392.38 $248,455.99
180 $248,455.99 $805.73 $0.00 $1,404.81 $250,666.53
181 $250,666.53 $805.73 $0.00 $1,417.31 $252,889.57
182 $252,889.57 $805.73 $0.00 $1,429.87 $255,125.17
183 $255,125.17 $805.73 $0.00 $1,442.51 $257,373.41
184 $257,373.41 $805.73 $0.00 $1,455.23 $259,634.37
185 $259,634.37 $805.73 $0.00 $1,468.01 $261,908.11
186 $261,908.11 $805.73 $0.00 $1,480.87 $264,194.71
187 $264,194.71 $805.73 $0.00 $1,493.80 $266,494.24
188 $266,494.24 $805.73 $0.00 $1,506.80 $268,806.77
189 $268,806.77 $805.73 $0.00 $1,519.87 $271,132.37
190 $271,132.37 $805.73 $0.00 $1,533.02 $273,471.12
191 $273,471.12 $805.73 $0.00 $1,546.25 $275,823.10
192 $275,823.10 $805.73 $0.00 $1,559.54 $278,188.37
193 $278,188.37 $805.73 $0.00 $1,572.92 $280,567.02
194 $280,567.02 $805.73 $0.00 $1,586.37 $282,959.12
195 $282,959.12 $805.73 $0.00 $1,599.89 $285,364.74
196 $285,364.74 $805.73 $0.00 $1,613.49 $287,783.96
197 $287,783.96 $805.73 $0.00 $1,627.17 $290,216.86
198 $290,216.86 $805.73 $0.00 $1,640.93 $292,663.52
199 $292,663.52 $805.73 $0.00 $1,654.76 $295,124.01
200 $295,124.01 $805.73 $0.00 $1,668.67 $297,598.41
201 $297,598.41 $805.73 $0.00 $1,682.66 $300,086.80
202 $300,086.80 $805.73 $0.00 $1,696.73 $302,589.26
203 $302,589.26 $805.73 $0.00 $1,710.88 $305,105.87
204 $305,105.87 $805.73 $0.00 $1,725.11 $307,636.71
205 $307,636.71 $805.73 $0.00 $1,739.42 $310,181.86
206 $310,181.86 $805.73 $0.00 $1,753.81 $312,741.40
207 $312,741.40 $805.73 $0.00 $1,768.29 $315,315.42
208 $315,315.42 $805.73 $0.00 $1,782.84 $317,903.99
209 $317,903.99 $805.73 $0.00 $1,797.48 $320,507.20
210 $320,507.20 $805.73 $0.00 $1,812.19 $323,125.12
211 $323,125.12 $805.73 $0.00 $1,827.00 $325,757.85
212 $325,757.85 $805.73 $0.00 $1,841.88 $328,405.46
213 $328,405.46 $805.73 $0.00 $1,856.85 $331,068.04
214 $331,068.04 $805.73 $0.00 $1,871.91 $333,745.68
215 $333,745.68 $805.73 $0.00 $1,887.05 $336,438.46
216 $336,438.46 $805.73 $0.00 $1,902.27 $339,146.46
217 $339,146.46 $805.73 $94,462.21 $1,917.58 $247,407.56
218 $247,407.56 $805.73 $0.00 $1,398.88 $249,612.17
219 $249,612.17 $805.73 $0.00 $1,411.34 $251,829.24
220 $251,829.24 $805.73 $0.00 $1,423.88 $254,058.85
221 $254,058.85 $805.73 $0.00 $1,436.49 $256,301.07
222 $256,301.07 $805.73 $0.00 $1,449.16 $258,555.96
223 $258,555.96 $805.73 $0.00 $1,461.91 $260,823.60
224 $260,823.60 $805.73 $0.00 $1,474.73 $263,104.06
225 $263,104.06 $805.73 $0.00 $1,487.63 $265,397.42
226 $265,397.42 $805.73 $0.00 $1,500.60 $267,703.75
227 $267,703.75 $805.73 $0.00 $1,513.64 $270,023.12
228 $270,023.12 $805.73 $0.00 $1,526.75 $272,355.60
229 $272,355.60 $805.73 $99,185.32 $1,539.94 $175,515.95
230 $175,515.95 $805.73 $0.00 $992.39 $177,314.07
231 $177,314.07 $805.73 $0.00 $1,002.56 $179,122.36
232 $179,122.36 $805.73 $0.00 $1,012.78 $180,940.87
233 $180,940.87 $805.73 $0.00 $1,023.07 $182,769.67
234 $182,769.67 $805.73 $0.00 $1,033.41 $184,608.81
235 $184,608.81 $805.73 $0.00 $1,043.81 $186,458.35
236 $186,458.35 $805.73 $0.00 $1,054.26 $188,318.34
237 $188,318.34 $805.73 $0.00 $1,064.78 $190,188.85
238 $190,188.85 $805.73 $0.00 $1,075.36 $192,069.94
239 $192,069.94 $805.73 $0.00 $1,085.99 $193,961.66
240 $193,961.66 $805.73 $0.00 $1,096.69 $195,864.08
241 $195,864.08 $805.73 $104,144.59 $1,107.44 $93,632.66
242 $93,632.66 $805.73 $0.00 $529.41 $94,967.80
243 $94,967.80 $805.73 $0.00 $536.96 $96,310.49
244 $96,310.49 $805.73 $0.00 $544.55 $97,660.77
245 $97,660.77 $805.73 $0.00 $552.19 $99,018.69
246 $99,018.69 $805.73 $0.00 $559.87 $100,384.29
247 $100,384.29 $805.73 $0.00 $567.59 $101,757.61
248 $101,757.61 $805.73 $0.00 $575.35 $103,138.69
249 $103,138.69 $805.73 $0.00 $583.16 $104,527.58
250 $104,527.58 $805.73 $0.00 $591.01 $105,924.32
251 $105,924.32 $805.73 $0.00 $598.91 $107,328.96
252 $107,328.96 $805.73 $0.00 $606.85 $108,741.54
253 $108,741.54 $0.00 $109,351.82 $614.84 $4.56