Savings Plan and Future Cost Estimation for University of Missouri Kansas City

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$68,515
Monthly savings required$542

How much will it cost to send your child to University of Missouri Kansas City in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $274,060.53 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $542.36 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$26,421.00
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 University of Missouri Kansas City in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $542.36 $0.00 $0.00 $542.36
2 $542.36 $542.36 $0.00 $3.07 $1,087.79
3 $1,087.79 $542.36 $0.00 $6.15 $1,636.30
4 $1,636.30 $542.36 $0.00 $9.25 $2,187.91
5 $2,187.91 $542.36 $0.00 $12.37 $2,742.64
6 $2,742.64 $542.36 $0.00 $15.51 $3,300.51
7 $3,300.51 $542.36 $0.00 $18.66 $3,861.53
8 $3,861.53 $542.36 $0.00 $21.83 $4,425.72
9 $4,425.72 $542.36 $0.00 $25.02 $4,993.10
10 $4,993.10 $542.36 $0.00 $28.23 $5,563.69
11 $5,563.69 $542.36 $0.00 $31.46 $6,137.51
12 $6,137.51 $542.36 $0.00 $34.70 $6,714.57
13 $6,714.57 $542.36 $0.00 $37.97 $7,294.90
14 $7,294.90 $542.36 $0.00 $41.25 $7,878.51
15 $7,878.51 $542.36 $0.00 $44.55 $8,465.42
16 $8,465.42 $542.36 $0.00 $47.86 $9,055.64
17 $9,055.64 $542.36 $0.00 $51.20 $9,649.20
18 $9,649.20 $542.36 $0.00 $54.56 $10,246.12
19 $10,246.12 $542.36 $0.00 $57.93 $10,846.41
20 $10,846.41 $542.36 $0.00 $61.33 $11,450.10
21 $11,450.10 $542.36 $0.00 $64.74 $12,057.20
22 $12,057.20 $542.36 $0.00 $68.17 $12,667.73
23 $12,667.73 $542.36 $0.00 $71.63 $13,281.72
24 $13,281.72 $542.36 $0.00 $75.10 $13,899.18
25 $13,899.18 $542.36 $0.00 $78.59 $14,520.13
26 $14,520.13 $542.36 $0.00 $82.10 $15,144.59
27 $15,144.59 $542.36 $0.00 $85.63 $15,772.58
28 $15,772.58 $542.36 $0.00 $89.18 $16,404.12
29 $16,404.12 $542.36 $0.00 $92.75 $17,039.23
30 $17,039.23 $542.36 $0.00 $96.34 $17,677.93
31 $17,677.93 $542.36 $0.00 $99.95 $18,320.24
32 $18,320.24 $542.36 $0.00 $103.59 $18,966.19
33 $18,966.19 $542.36 $0.00 $107.24 $19,615.79
34 $19,615.79 $542.36 $0.00 $110.91 $20,269.06
35 $20,269.06 $542.36 $0.00 $114.60 $20,926.02
36 $20,926.02 $542.36 $0.00 $118.32 $21,586.70
37 $21,586.70 $542.36 $0.00 $122.05 $22,251.11
38 $22,251.11 $542.36 $0.00 $125.81 $22,919.28
39 $22,919.28 $542.36 $0.00 $129.59 $23,591.23
40 $23,591.23 $542.36 $0.00 $133.39 $24,266.98
41 $24,266.98 $542.36 $0.00 $137.21 $24,946.55
42 $24,946.55 $542.36 $0.00 $141.05 $25,629.96
43 $25,629.96 $542.36 $0.00 $144.92 $26,317.24
44 $26,317.24 $542.36 $0.00 $148.80 $27,008.40
45 $27,008.40 $542.36 $0.00 $152.71 $27,703.47
46 $27,703.47 $542.36 $0.00 $156.64 $28,402.47
47 $28,402.47 $542.36 $0.00 $160.59 $29,105.42
48 $29,105.42 $542.36 $0.00 $164.57 $29,812.35
49 $29,812.35 $542.36 $0.00 $168.56 $30,523.27
50 $30,523.27 $542.36 $0.00 $172.58 $31,238.21
51 $31,238.21 $542.36 $0.00 $176.63 $31,957.20
52 $31,957.20 $542.36 $0.00 $180.69 $32,680.25
53 $32,680.25 $542.36 $0.00 $184.78 $33,407.39
54 $33,407.39 $542.36 $0.00 $188.89 $34,138.64
55 $34,138.64 $542.36 $0.00 $193.02 $34,874.02
56 $34,874.02 $542.36 $0.00 $197.18 $35,613.56
57 $35,613.56 $542.36 $0.00 $201.36 $36,357.28
58 $36,357.28 $542.36 $0.00 $205.57 $37,105.21
59 $37,105.21 $542.36 $0.00 $209.80 $37,857.37
60 $37,857.37 $542.36 $0.00 $214.05 $38,613.78
61 $38,613.78 $542.36 $0.00 $218.33 $39,374.47
62 $39,374.47 $542.36 $0.00 $222.63 $40,139.46
63 $40,139.46 $542.36 $0.00 $226.95 $40,908.77
64 $40,908.77 $542.36 $0.00 $231.30 $41,682.43
65 $41,682.43 $542.36 $0.00 $235.68 $42,460.47
66 $42,460.47 $542.36 $0.00 $240.08 $43,242.91
67 $43,242.91 $542.36 $0.00 $244.50 $44,029.77
68 $44,029.77 $542.36 $0.00 $248.95 $44,821.08
69 $44,821.08 $542.36 $0.00 $253.42 $45,616.86
70 $45,616.86 $542.36 $0.00 $257.92 $46,417.14
71 $46,417.14 $542.36 $0.00 $262.45 $47,221.95
72 $47,221.95 $542.36 $0.00 $267.00 $48,031.31
73 $48,031.31 $542.36 $0.00 $271.58 $48,845.25
74 $48,845.25 $542.36 $0.00 $276.18 $49,663.79
75 $49,663.79 $542.36 $0.00 $280.81 $50,486.96
76 $50,486.96 $542.36 $0.00 $285.46 $51,314.78
77 $51,314.78 $542.36 $0.00 $290.14 $52,147.28
78 $52,147.28 $542.36 $0.00 $294.85 $52,984.49
79 $52,984.49 $542.36 $0.00 $299.58 $53,826.43
80 $53,826.43 $542.36 $0.00 $304.34 $54,673.13
81 $54,673.13 $542.36 $0.00 $309.13 $55,524.62
82 $55,524.62 $542.36 $0.00 $313.94 $56,380.92
83 $56,380.92 $542.36 $0.00 $318.79 $57,242.07
84 $57,242.07 $542.36 $0.00 $323.65 $58,108.08
85 $58,108.08 $542.36 $0.00 $328.55 $58,978.99
86 $58,978.99 $542.36 $0.00 $333.48 $59,854.83
87 $59,854.83 $542.36 $0.00 $338.43 $60,735.62
88 $60,735.62 $542.36 $0.00 $343.41 $61,621.39
89 $61,621.39 $542.36 $0.00 $348.42 $62,512.17
90 $62,512.17 $542.36 $0.00 $353.45 $63,407.98
91 $63,407.98 $542.36 $0.00 $358.52 $64,308.86
92 $64,308.86 $542.36 $0.00 $363.61 $65,214.83
93 $65,214.83 $542.36 $0.00 $368.73 $66,125.92
94 $66,125.92 $542.36 $0.00 $373.89 $67,042.17
95 $67,042.17 $542.36 $0.00 $379.07 $67,963.60
96 $67,963.60 $542.36 $0.00 $384.28 $68,890.24
97 $68,890.24 $542.36 $0.00 $389.52 $69,822.12
98 $69,822.12 $542.36 $0.00 $394.78 $70,759.26
99 $70,759.26 $542.36 $0.00 $400.08 $71,701.70
100 $71,701.70 $542.36 $0.00 $405.41 $72,649.47
101 $72,649.47 $542.36 $0.00 $410.77 $73,602.60
102 $73,602.60 $542.36 $0.00 $416.16 $74,561.12
103 $74,561.12 $542.36 $0.00 $421.58 $75,525.06
104 $75,525.06 $542.36 $0.00 $427.03 $76,494.45
105 $76,494.45 $542.36 $0.00 $432.51 $77,469.32
106 $77,469.32 $542.36 $0.00 $438.02 $78,449.70
107 $78,449.70 $542.36 $0.00 $443.57 $79,435.63
108 $79,435.63 $542.36 $0.00 $449.14 $80,427.13
109 $80,427.13 $542.36 $0.00 $454.75 $81,424.24
110 $81,424.24 $542.36 $0.00 $460.38 $82,426.98
111 $82,426.98 $542.36 $0.00 $466.05 $83,435.39
112 $83,435.39 $542.36 $0.00 $471.76 $84,449.51
113 $84,449.51 $542.36 $0.00 $477.49 $85,469.36
114 $85,469.36 $542.36 $0.00 $483.26 $86,494.98
115 $86,494.98 $542.36 $0.00 $489.06 $87,526.40
116 $87,526.40 $542.36 $0.00 $494.89 $88,563.65
117 $88,563.65 $542.36 $0.00 $500.75 $89,606.76
118 $89,606.76 $542.36 $0.00 $506.65 $90,655.77
119 $90,655.77 $542.36 $0.00 $512.58 $91,710.71
120 $91,710.71 $542.36 $0.00 $518.55 $92,771.62
121 $92,771.62 $542.36 $0.00 $524.54 $93,838.52
122 $93,838.52 $542.36 $0.00 $530.58 $94,911.46
123 $94,911.46 $542.36 $0.00 $536.64 $95,990.46
124 $95,990.46 $542.36 $0.00 $542.74 $97,075.56
125 $97,075.56 $542.36 $0.00 $548.88 $98,166.80
126 $98,166.80 $542.36 $0.00 $555.05 $99,264.21
127 $99,264.21 $542.36 $0.00 $561.25 $100,367.82
128 $100,367.82 $542.36 $0.00 $567.49 $101,477.67
129 $101,477.67 $542.36 $0.00 $573.77 $102,593.80
130 $102,593.80 $542.36 $0.00 $580.08 $103,716.24
131 $103,716.24 $542.36 $0.00 $586.43 $104,845.03
132 $104,845.03 $542.36 $0.00 $592.81 $105,980.20
133 $105,980.20 $542.36 $0.00 $599.23 $107,121.79
134 $107,121.79 $542.36 $0.00 $605.68 $108,269.83
135 $108,269.83 $542.36 $0.00 $612.17 $109,424.36
136 $109,424.36 $542.36 $0.00 $618.70 $110,585.42
137 $110,585.42 $542.36 $0.00 $625.27 $111,753.05
138 $111,753.05 $542.36 $0.00 $631.87 $112,927.28
139 $112,927.28 $542.36 $0.00 $638.51 $114,108.15
140 $114,108.15 $542.36 $0.00 $645.18 $115,295.69
141 $115,295.69 $542.36 $0.00 $651.90 $116,489.95
142 $116,489.95 $542.36 $0.00 $658.65 $117,690.96
143 $117,690.96 $542.36 $0.00 $665.44 $118,898.76
144 $118,898.76 $542.36 $0.00 $672.27 $120,113.39
145 $120,113.39 $542.36 $0.00 $679.14 $121,334.89
146 $121,334.89 $542.36 $0.00 $686.05 $122,563.30
147 $122,563.30 $542.36 $0.00 $692.99 $123,798.65
148 $123,798.65 $542.36 $0.00 $699.98 $125,040.99
149 $125,040.99 $542.36 $0.00 $707.00 $126,290.35
150 $126,290.35 $542.36 $0.00 $714.06 $127,546.77
151 $127,546.77 $542.36 $0.00 $721.17 $128,810.30
152 $128,810.30 $542.36 $0.00 $728.31 $130,080.97
153 $130,080.97 $542.36 $0.00 $735.50 $131,358.83
154 $131,358.83 $542.36 $0.00 $742.72 $132,643.91
155 $132,643.91 $542.36 $0.00 $749.99 $133,936.26
156 $133,936.26 $542.36 $0.00 $757.30 $135,235.92
157 $135,235.92 $542.36 $0.00 $764.64 $136,542.92
158 $136,542.92 $542.36 $0.00 $772.03 $137,857.31
159 $137,857.31 $542.36 $0.00 $779.47 $139,179.14
160 $139,179.14 $542.36 $0.00 $786.94 $140,508.44
161 $140,508.44 $542.36 $0.00 $794.46 $141,845.26
162 $141,845.26 $542.36 $0.00 $802.01 $143,189.63
163 $143,189.63 $542.36 $0.00 $809.61 $144,541.60
164 $144,541.60 $542.36 $0.00 $817.26 $145,901.22
165 $145,901.22 $542.36 $0.00 $824.95 $147,268.53
166 $147,268.53 $542.36 $0.00 $832.68 $148,643.57
167 $148,643.57 $542.36 $0.00 $840.45 $150,026.38
168 $150,026.38 $542.36 $0.00 $848.27 $151,417.01
169 $151,417.01 $542.36 $0.00 $856.13 $152,815.50
170 $152,815.50 $542.36 $0.00 $864.04 $154,221.90
171 $154,221.90 $542.36 $0.00 $871.99 $155,636.25
172 $155,636.25 $542.36 $0.00 $879.99 $157,058.60
173 $157,058.60 $542.36 $0.00 $888.03 $158,488.99
174 $158,488.99 $542.36 $0.00 $896.12 $159,927.47
175 $159,927.47 $542.36 $0.00 $904.25 $161,374.08
176 $161,374.08 $542.36 $0.00 $912.43 $162,828.87
177 $162,828.87 $542.36 $0.00 $920.66 $164,291.89
178 $164,291.89 $542.36 $0.00 $928.93 $165,763.18
179 $165,763.18 $542.36 $0.00 $937.25 $167,242.79
180 $167,242.79 $542.36 $0.00 $945.62 $168,730.77
181 $168,730.77 $542.36 $0.00 $954.03 $170,227.16
182 $170,227.16 $542.36 $0.00 $962.49 $171,732.01
183 $171,732.01 $542.36 $0.00 $971.00 $173,245.37
184 $173,245.37 $542.36 $0.00 $979.55 $174,767.28
185 $174,767.28 $542.36 $0.00 $988.16 $176,297.80
186 $176,297.80 $542.36 $0.00 $996.81 $177,836.97
187 $177,836.97 $542.36 $0.00 $1,005.52 $179,384.85
188 $179,384.85 $542.36 $0.00 $1,014.27 $180,941.48
189 $180,941.48 $542.36 $0.00 $1,023.07 $182,506.91
190 $182,506.91 $542.36 $0.00 $1,031.92 $184,081.19
191 $184,081.19 $542.36 $0.00 $1,040.82 $185,664.37
192 $185,664.37 $542.36 $0.00 $1,049.77 $187,256.50
193 $187,256.50 $542.36 $0.00 $1,058.78 $188,857.64
194 $188,857.64 $542.36 $0.00 $1,067.83 $190,467.83
195 $190,467.83 $542.36 $0.00 $1,076.93 $192,087.12
196 $192,087.12 $542.36 $0.00 $1,086.09 $193,715.57
197 $193,715.57 $542.36 $0.00 $1,095.30 $195,353.23
198 $195,353.23 $542.36 $0.00 $1,104.56 $197,000.15
199 $197,000.15 $542.36 $0.00 $1,113.87 $198,656.38
200 $198,656.38 $542.36 $0.00 $1,123.23 $200,321.97
201 $200,321.97 $542.36 $0.00 $1,132.65 $201,996.98
202 $201,996.98 $542.36 $0.00 $1,142.12 $203,681.46
203 $203,681.46 $542.36 $0.00 $1,151.64 $205,375.46
204 $205,375.46 $542.36 $0.00 $1,161.22 $207,079.04
205 $207,079.04 $542.36 $0.00 $1,170.85 $208,792.25
206 $208,792.25 $542.36 $0.00 $1,180.54 $210,515.15
207 $210,515.15 $542.36 $0.00 $1,190.28 $212,247.79
208 $212,247.79 $542.36 $0.00 $1,200.08 $213,990.23
209 $213,990.23 $542.36 $0.00 $1,209.93 $215,742.52
210 $215,742.52 $542.36 $0.00 $1,219.84 $217,504.72
211 $217,504.72 $542.36 $0.00 $1,229.80 $219,276.88
212 $219,276.88 $542.36 $0.00 $1,239.82 $221,059.06
213 $221,059.06 $542.36 $0.00 $1,249.90 $222,851.32
214 $222,851.32 $542.36 $0.00 $1,260.03 $224,653.71
215 $224,653.71 $542.36 $0.00 $1,270.22 $226,466.29
216 $226,466.29 $542.36 $0.00 $1,280.47 $228,289.12
217 $228,289.12 $542.36 $63,585.29 $1,290.78 $166,536.97
218 $166,536.97 $542.36 $0.00 $941.62 $168,020.95
219 $168,020.95 $542.36 $0.00 $950.01 $169,513.32
220 $169,513.32 $542.36 $0.00 $958.45 $171,014.13
221 $171,014.13 $542.36 $0.00 $966.94 $172,523.43
222 $172,523.43 $542.36 $0.00 $975.47 $174,041.26
223 $174,041.26 $542.36 $0.00 $984.05 $175,567.67
224 $175,567.67 $542.36 $0.00 $992.69 $177,102.72
225 $177,102.72 $542.36 $0.00 $1,001.36 $178,646.44
226 $178,646.44 $542.36 $0.00 $1,010.09 $180,198.89
227 $180,198.89 $542.36 $0.00 $1,018.87 $181,760.12
228 $181,760.12 $542.36 $0.00 $1,027.70 $183,330.18
229 $183,330.18 $542.36 $66,764.55 $1,036.58 $118,144.57
230 $118,144.57 $542.36 $0.00 $668.01 $119,354.94
231 $119,354.94 $542.36 $0.00 $674.85 $120,572.15
232 $120,572.15 $542.36 $0.00 $681.73 $121,796.24
233 $121,796.24 $542.36 $0.00 $688.65 $123,027.25
234 $123,027.25 $542.36 $0.00 $695.61 $124,265.22
235 $124,265.22 $542.36 $0.00 $702.61 $125,510.19
236 $125,510.19 $542.36 $0.00 $709.65 $126,762.20
237 $126,762.20 $542.36 $0.00 $716.73 $128,021.29
238 $128,021.29 $542.36 $0.00 $723.85 $129,287.50
239 $129,287.50 $542.36 $0.00 $731.01 $130,560.87
240 $130,560.87 $542.36 $0.00 $738.21 $131,841.44
241 $131,841.44 $542.36 $70,102.78 $745.45 $63,026.47
242 $63,026.47 $542.36 $0.00 $356.36 $63,925.19
243 $63,925.19 $542.36 $0.00 $361.44 $64,828.99
244 $64,828.99 $542.36 $0.00 $366.55 $65,737.90
245 $65,737.90 $542.36 $0.00 $371.69 $66,651.95
246 $66,651.95 $542.36 $0.00 $376.86 $67,571.17
247 $67,571.17 $542.36 $0.00 $382.06 $68,495.59
248 $68,495.59 $542.36 $0.00 $387.28 $69,425.23
249 $69,425.23 $542.36 $0.00 $392.54 $70,360.13
250 $70,360.13 $542.36 $0.00 $397.83 $71,300.32
251 $71,300.32 $542.36 $0.00 $403.14 $72,245.82
252 $72,245.82 $542.36 $0.00 $408.49 $73,196.67
253 $73,196.67 $0.00 $73,607.92 $413.86 $2.61