Savings Plan and Future Cost Estimation for University of Missouri St Louis

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$69,350
Monthly savings required$549

How much will it cost to send your child to University of Missouri St Louis in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $277,400.59 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $548.96 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$26,743.00
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 St Louis in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $548.96 $0.00 $0.00 $548.96
2 $548.96 $548.96 $0.00 $3.10 $1,101.02
3 $1,101.02 $548.96 $0.00 $6.23 $1,656.21
4 $1,656.21 $548.96 $0.00 $9.36 $2,214.53
5 $2,214.53 $548.96 $0.00 $12.52 $2,776.01
6 $2,776.01 $548.96 $0.00 $15.70 $3,340.67
7 $3,340.67 $548.96 $0.00 $18.89 $3,908.52
8 $3,908.52 $548.96 $0.00 $22.10 $4,479.58
9 $4,479.58 $548.96 $0.00 $25.33 $5,053.87
10 $5,053.87 $548.96 $0.00 $28.58 $5,631.41
11 $5,631.41 $548.96 $0.00 $31.84 $6,212.21
12 $6,212.21 $548.96 $0.00 $35.12 $6,796.29
13 $6,796.29 $548.96 $0.00 $38.43 $7,383.68
14 $7,383.68 $548.96 $0.00 $41.75 $7,974.39
15 $7,974.39 $548.96 $0.00 $45.09 $8,568.44
16 $8,568.44 $548.96 $0.00 $48.45 $9,165.85
17 $9,165.85 $548.96 $0.00 $51.83 $9,766.64
18 $9,766.64 $548.96 $0.00 $55.22 $10,370.82
19 $10,370.82 $548.96 $0.00 $58.64 $10,978.42
20 $10,978.42 $548.96 $0.00 $62.07 $11,589.45
21 $11,589.45 $548.96 $0.00 $65.53 $12,203.94
22 $12,203.94 $548.96 $0.00 $69.00 $12,821.90
23 $12,821.90 $548.96 $0.00 $72.50 $13,443.36
24 $13,443.36 $548.96 $0.00 $76.01 $14,068.33
25 $14,068.33 $548.96 $0.00 $79.54 $14,696.83
26 $14,696.83 $548.96 $0.00 $83.10 $15,328.89
27 $15,328.89 $548.96 $0.00 $86.67 $15,964.52
28 $15,964.52 $548.96 $0.00 $90.27 $16,603.75
29 $16,603.75 $548.96 $0.00 $93.88 $17,246.59
30 $17,246.59 $548.96 $0.00 $97.51 $17,893.06
31 $17,893.06 $548.96 $0.00 $101.17 $18,543.19
32 $18,543.19 $548.96 $0.00 $104.85 $19,197.00
33 $19,197.00 $548.96 $0.00 $108.54 $19,854.50
34 $19,854.50 $548.96 $0.00 $112.26 $20,515.72
35 $20,515.72 $548.96 $0.00 $116.00 $21,180.68
36 $21,180.68 $548.96 $0.00 $119.76 $21,849.40
37 $21,849.40 $548.96 $0.00 $123.54 $22,521.90
38 $22,521.90 $548.96 $0.00 $127.34 $23,198.20
39 $23,198.20 $548.96 $0.00 $131.17 $23,878.33
40 $23,878.33 $548.96 $0.00 $135.01 $24,562.30
41 $24,562.30 $548.96 $0.00 $138.88 $25,250.14
42 $25,250.14 $548.96 $0.00 $142.77 $25,941.87
43 $25,941.87 $548.96 $0.00 $146.68 $26,637.51
44 $26,637.51 $548.96 $0.00 $150.61 $27,337.08
45 $27,337.08 $548.96 $0.00 $154.57 $28,040.61
46 $28,040.61 $548.96 $0.00 $158.55 $28,748.12
47 $28,748.12 $548.96 $0.00 $162.55 $29,459.63
48 $29,459.63 $548.96 $0.00 $166.57 $30,175.16
49 $30,175.16 $548.96 $0.00 $170.61 $30,894.73
50 $30,894.73 $548.96 $0.00 $174.68 $31,618.37
51 $31,618.37 $548.96 $0.00 $178.77 $32,346.10
52 $32,346.10 $548.96 $0.00 $182.89 $33,077.95
53 $33,077.95 $548.96 $0.00 $187.03 $33,813.94
54 $33,813.94 $548.96 $0.00 $191.19 $34,554.09
55 $34,554.09 $548.96 $0.00 $195.37 $35,298.42
56 $35,298.42 $548.96 $0.00 $199.58 $36,046.96
57 $36,046.96 $548.96 $0.00 $203.81 $36,799.73
58 $36,799.73 $548.96 $0.00 $208.07 $37,556.76
59 $37,556.76 $548.96 $0.00 $212.35 $38,318.07
60 $38,318.07 $548.96 $0.00 $216.66 $39,083.69
61 $39,083.69 $548.96 $0.00 $220.98 $39,853.63
62 $39,853.63 $548.96 $0.00 $225.34 $40,627.93
63 $40,627.93 $548.96 $0.00 $229.72 $41,406.61
64 $41,406.61 $548.96 $0.00 $234.12 $42,189.69
65 $42,189.69 $548.96 $0.00 $238.55 $42,977.20
66 $42,977.20 $548.96 $0.00 $243.00 $43,769.16
67 $43,769.16 $548.96 $0.00 $247.48 $44,565.60
68 $44,565.60 $548.96 $0.00 $251.98 $45,366.54
69 $45,366.54 $548.96 $0.00 $256.51 $46,172.01
70 $46,172.01 $548.96 $0.00 $261.06 $46,982.03
71 $46,982.03 $548.96 $0.00 $265.64 $47,796.63
72 $47,796.63 $548.96 $0.00 $270.25 $48,615.84
73 $48,615.84 $548.96 $0.00 $274.88 $49,439.68
74 $49,439.68 $548.96 $0.00 $279.54 $50,268.18
75 $50,268.18 $548.96 $0.00 $284.22 $51,101.36
76 $51,101.36 $548.96 $0.00 $288.93 $51,939.25
77 $51,939.25 $548.96 $0.00 $293.67 $52,781.88
78 $52,781.88 $548.96 $0.00 $298.44 $53,629.28
79 $53,629.28 $548.96 $0.00 $303.23 $54,481.47
80 $54,481.47 $548.96 $0.00 $308.05 $55,338.48
81 $55,338.48 $548.96 $0.00 $312.89 $56,200.33
82 $56,200.33 $548.96 $0.00 $317.76 $57,067.05
83 $57,067.05 $548.96 $0.00 $322.67 $57,938.68
84 $57,938.68 $548.96 $0.00 $327.59 $58,815.23
85 $58,815.23 $548.96 $0.00 $332.55 $59,696.74
86 $59,696.74 $548.96 $0.00 $337.53 $60,583.23
87 $60,583.23 $548.96 $0.00 $342.55 $61,474.74
88 $61,474.74 $548.96 $0.00 $347.59 $62,371.29
89 $62,371.29 $548.96 $0.00 $352.66 $63,272.91
90 $63,272.91 $548.96 $0.00 $357.75 $64,179.62
91 $64,179.62 $548.96 $0.00 $362.88 $65,091.46
92 $65,091.46 $548.96 $0.00 $368.04 $66,008.46
93 $66,008.46 $548.96 $0.00 $373.22 $66,930.64
94 $66,930.64 $548.96 $0.00 $378.44 $67,858.04
95 $67,858.04 $548.96 $0.00 $383.68 $68,790.68
96 $68,790.68 $548.96 $0.00 $388.95 $69,728.59
97 $69,728.59 $548.96 $0.00 $394.26 $70,671.81
98 $70,671.81 $548.96 $0.00 $399.59 $71,620.36
99 $71,620.36 $548.96 $0.00 $404.95 $72,574.27
100 $72,574.27 $548.96 $0.00 $410.35 $73,533.58
101 $73,533.58 $548.96 $0.00 $415.77 $74,498.31
102 $74,498.31 $548.96 $0.00 $421.22 $75,468.49
103 $75,468.49 $548.96 $0.00 $426.71 $76,444.16
104 $76,444.16 $548.96 $0.00 $432.23 $77,425.35
105 $77,425.35 $548.96 $0.00 $437.77 $78,412.08
106 $78,412.08 $548.96 $0.00 $443.35 $79,404.39
107 $79,404.39 $548.96 $0.00 $448.96 $80,402.31
108 $80,402.31 $548.96 $0.00 $454.61 $81,405.88
109 $81,405.88 $548.96 $0.00 $460.28 $82,415.12
110 $82,415.12 $548.96 $0.00 $465.99 $83,430.07
111 $83,430.07 $548.96 $0.00 $471.73 $84,450.76
112 $84,450.76 $548.96 $0.00 $477.50 $85,477.22
113 $85,477.22 $548.96 $0.00 $483.30 $86,509.48
114 $86,509.48 $548.96 $0.00 $489.14 $87,547.58
115 $87,547.58 $548.96 $0.00 $495.01 $88,591.55
116 $88,591.55 $548.96 $0.00 $500.91 $89,641.42
117 $89,641.42 $548.96 $0.00 $506.85 $90,697.23
118 $90,697.23 $548.96 $0.00 $512.82 $91,759.01
119 $91,759.01 $548.96 $0.00 $518.82 $92,826.79
120 $92,826.79 $548.96 $0.00 $524.86 $93,900.61
121 $93,900.61 $548.96 $0.00 $530.93 $94,980.50
122 $94,980.50 $548.96 $0.00 $537.03 $96,066.49
123 $96,066.49 $548.96 $0.00 $543.17 $97,158.62
124 $97,158.62 $548.96 $0.00 $549.35 $98,256.93
125 $98,256.93 $548.96 $0.00 $555.56 $99,361.45
126 $99,361.45 $548.96 $0.00 $561.80 $100,472.21
127 $100,472.21 $548.96 $0.00 $568.08 $101,589.25
128 $101,589.25 $548.96 $0.00 $574.40 $102,712.61
129 $102,712.61 $548.96 $0.00 $580.75 $103,842.32
130 $103,842.32 $548.96 $0.00 $587.14 $104,978.42
131 $104,978.42 $548.96 $0.00 $593.56 $106,120.94
132 $106,120.94 $548.96 $0.00 $600.02 $107,269.92
133 $107,269.92 $548.96 $0.00 $606.52 $108,425.40
134 $108,425.40 $548.96 $0.00 $613.05 $109,587.41
135 $109,587.41 $548.96 $0.00 $619.62 $110,755.99
136 $110,755.99 $548.96 $0.00 $626.23 $111,931.18
137 $111,931.18 $548.96 $0.00 $632.88 $113,113.02
138 $113,113.02 $548.96 $0.00 $639.56 $114,301.54
139 $114,301.54 $548.96 $0.00 $646.28 $115,496.78
140 $115,496.78 $548.96 $0.00 $653.04 $116,698.78
141 $116,698.78 $548.96 $0.00 $659.83 $117,907.57
142 $117,907.57 $548.96 $0.00 $666.67 $119,123.20
143 $119,123.20 $548.96 $0.00 $673.54 $120,345.70
144 $120,345.70 $548.96 $0.00 $680.45 $121,575.11
145 $121,575.11 $548.96 $0.00 $687.40 $122,811.47
146 $122,811.47 $548.96 $0.00 $694.39 $124,054.82
147 $124,054.82 $548.96 $0.00 $701.42 $125,305.20
148 $125,305.20 $548.96 $0.00 $708.49 $126,562.65
149 $126,562.65 $548.96 $0.00 $715.60 $127,827.21
150 $127,827.21 $548.96 $0.00 $722.75 $129,098.92
151 $129,098.92 $548.96 $0.00 $729.94 $130,377.82
152 $130,377.82 $548.96 $0.00 $737.18 $131,663.96
153 $131,663.96 $548.96 $0.00 $744.45 $132,957.37
154 $132,957.37 $548.96 $0.00 $751.76 $134,258.09
155 $134,258.09 $548.96 $0.00 $759.11 $135,566.16
156 $135,566.16 $548.96 $0.00 $766.51 $136,881.63
157 $136,881.63 $548.96 $0.00 $773.95 $138,204.54
158 $138,204.54 $548.96 $0.00 $781.43 $139,534.93
159 $139,534.93 $548.96 $0.00 $788.95 $140,872.84
160 $140,872.84 $548.96 $0.00 $796.52 $142,218.32
161 $142,218.32 $548.96 $0.00 $804.12 $143,571.40
162 $143,571.40 $548.96 $0.00 $811.77 $144,932.13
163 $144,932.13 $548.96 $0.00 $819.47 $146,300.56
164 $146,300.56 $548.96 $0.00 $827.20 $147,676.72
165 $147,676.72 $548.96 $0.00 $834.99 $149,060.67
166 $149,060.67 $548.96 $0.00 $842.81 $150,452.44
167 $150,452.44 $548.96 $0.00 $850.68 $151,852.08
168 $151,852.08 $548.96 $0.00 $858.59 $153,259.63
169 $153,259.63 $548.96 $0.00 $866.55 $154,675.14
170 $154,675.14 $548.96 $0.00 $874.56 $156,098.66
171 $156,098.66 $548.96 $0.00 $882.60 $157,530.22
172 $157,530.22 $548.96 $0.00 $890.70 $158,969.88
173 $158,969.88 $548.96 $0.00 $898.84 $160,417.68
174 $160,417.68 $548.96 $0.00 $907.02 $161,873.66
175 $161,873.66 $548.96 $0.00 $915.26 $163,337.88
176 $163,337.88 $548.96 $0.00 $923.54 $164,810.38
177 $164,810.38 $548.96 $0.00 $931.86 $166,291.20
178 $166,291.20 $548.96 $0.00 $940.23 $167,780.39
179 $167,780.39 $548.96 $0.00 $948.65 $169,278.00
180 $169,278.00 $548.96 $0.00 $957.12 $170,784.08
181 $170,784.08 $548.96 $0.00 $965.64 $172,298.68
182 $172,298.68 $548.96 $0.00 $974.20 $173,821.84
183 $173,821.84 $548.96 $0.00 $982.81 $175,353.61
184 $175,353.61 $548.96 $0.00 $991.47 $176,894.04
185 $176,894.04 $548.96 $0.00 $1,000.18 $178,443.18
186 $178,443.18 $548.96 $0.00 $1,008.94 $180,001.08
187 $180,001.08 $548.96 $0.00 $1,017.75 $181,567.79
188 $181,567.79 $548.96 $0.00 $1,026.61 $183,143.36
189 $183,143.36 $548.96 $0.00 $1,035.52 $184,727.84
190 $184,727.84 $548.96 $0.00 $1,044.48 $186,321.28
191 $186,321.28 $548.96 $0.00 $1,053.49 $187,923.73
192 $187,923.73 $548.96 $0.00 $1,062.55 $189,535.24
193 $189,535.24 $548.96 $0.00 $1,071.66 $191,155.86
194 $191,155.86 $548.96 $0.00 $1,080.82 $192,785.64
195 $192,785.64 $548.96 $0.00 $1,090.04 $194,424.64
196 $194,424.64 $548.96 $0.00 $1,099.31 $196,072.91
197 $196,072.91 $548.96 $0.00 $1,108.62 $197,730.49
198 $197,730.49 $548.96 $0.00 $1,118.00 $199,397.45
199 $199,397.45 $548.96 $0.00 $1,127.42 $201,073.83
200 $201,073.83 $548.96 $0.00 $1,136.90 $202,759.69
201 $202,759.69 $548.96 $0.00 $1,146.43 $204,455.08
202 $204,455.08 $548.96 $0.00 $1,156.02 $206,160.06
203 $206,160.06 $548.96 $0.00 $1,165.66 $207,874.68
204 $207,874.68 $548.96 $0.00 $1,175.35 $209,598.99
205 $209,598.99 $548.96 $0.00 $1,185.10 $211,333.05
206 $211,333.05 $548.96 $0.00 $1,194.91 $213,076.92
207 $213,076.92 $548.96 $0.00 $1,204.77 $214,830.65
208 $214,830.65 $548.96 $0.00 $1,214.68 $216,594.29
209 $216,594.29 $548.96 $0.00 $1,224.66 $218,367.91
210 $218,367.91 $548.96 $0.00 $1,234.68 $220,151.55
211 $220,151.55 $548.96 $0.00 $1,244.77 $221,945.28
212 $221,945.28 $548.96 $0.00 $1,254.91 $223,749.15
213 $223,749.15 $548.96 $0.00 $1,265.11 $225,563.22
214 $225,563.22 $548.96 $0.00 $1,275.37 $227,387.55
215 $227,387.55 $548.96 $0.00 $1,285.68 $229,222.19
216 $229,222.19 $548.96 $0.00 $1,296.06 $231,067.21
217 $231,067.21 $548.96 $64,360.22 $1,306.49 $168,562.44
218 $168,562.44 $548.96 $0.00 $953.08 $170,064.48
219 $170,064.48 $548.96 $0.00 $961.57 $171,575.01
220 $171,575.01 $548.96 $0.00 $970.11 $173,094.08
221 $173,094.08 $548.96 $0.00 $978.70 $174,621.74
222 $174,621.74 $548.96 $0.00 $987.34 $176,158.04
223 $176,158.04 $548.96 $0.00 $996.02 $177,703.02
224 $177,703.02 $548.96 $0.00 $1,004.76 $179,256.74
225 $179,256.74 $548.96 $0.00 $1,013.54 $180,819.24
226 $180,819.24 $548.96 $0.00 $1,022.38 $182,390.58
227 $182,390.58 $548.96 $0.00 $1,031.26 $183,970.80
228 $183,970.80 $548.96 $0.00 $1,040.20 $185,559.96
229 $185,559.96 $548.96 $67,578.23 $1,049.18 $119,579.87
230 $119,579.87 $548.96 $0.00 $676.12 $120,804.95
231 $120,804.95 $548.96 $0.00 $683.05 $122,036.96
232 $122,036.96 $548.96 $0.00 $690.01 $123,275.93
233 $123,275.93 $548.96 $0.00 $697.02 $124,521.91
234 $124,521.91 $548.96 $0.00 $704.06 $125,774.93
235 $125,774.93 $548.96 $0.00 $711.15 $127,035.04
236 $127,035.04 $548.96 $0.00 $718.27 $128,302.27
237 $128,302.27 $548.96 $0.00 $725.44 $129,576.67
238 $129,576.67 $548.96 $0.00 $732.65 $130,858.28
239 $130,858.28 $548.96 $0.00 $739.89 $132,147.13
240 $132,147.13 $548.96 $0.00 $747.18 $133,443.27
241 $133,443.27 $548.96 $70,957.14 $754.51 $63,789.60
242 $63,789.60 $548.96 $0.00 $360.68 $64,699.24
243 $64,699.24 $548.96 $0.00 $365.82 $65,614.02
244 $65,614.02 $548.96 $0.00 $370.99 $66,533.97
245 $66,533.97 $548.96 $0.00 $376.19 $67,459.12
246 $67,459.12 $548.96 $0.00 $381.42 $68,389.50
247 $68,389.50 $548.96 $0.00 $386.68 $69,325.14
248 $69,325.14 $548.96 $0.00 $391.97 $70,266.07
249 $70,266.07 $548.96 $0.00 $397.29 $71,212.32
250 $71,212.32 $548.96 $0.00 $402.64 $72,163.92
251 $72,163.92 $548.96 $0.00 $408.03 $73,120.91
252 $73,120.91 $548.96 $0.00 $413.44 $74,083.31
253 $74,083.31 $0.00 $74,505.00 $418.88 ($2.81)