Savings Plan and Future Cost Estimation for The Richard Stockton College of New Jersey

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$81,333
Monthly savings required$644

How much will it cost to send your child to The Richard Stockton College of New Jersey in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $325,333.43 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $643.82 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$31,364.00
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 The Richard Stockton College of New Jersey in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $643.82 $0.00 $0.00 $643.82
2 $643.82 $643.82 $0.00 $3.64 $1,291.28
3 $1,291.28 $643.82 $0.00 $7.30 $1,942.40
4 $1,942.40 $643.82 $0.00 $10.98 $2,597.20
5 $2,597.20 $643.82 $0.00 $14.68 $3,255.70
6 $3,255.70 $643.82 $0.00 $18.41 $3,917.93
7 $3,917.93 $643.82 $0.00 $22.15 $4,583.90
8 $4,583.90 $643.82 $0.00 $25.92 $5,253.64
9 $5,253.64 $643.82 $0.00 $29.70 $5,927.16
10 $5,927.16 $643.82 $0.00 $33.51 $6,604.49
11 $6,604.49 $643.82 $0.00 $37.34 $7,285.65
12 $7,285.65 $643.82 $0.00 $41.19 $7,970.66
13 $7,970.66 $643.82 $0.00 $45.07 $8,659.55
14 $8,659.55 $643.82 $0.00 $48.96 $9,352.33
15 $9,352.33 $643.82 $0.00 $52.88 $10,049.03
16 $10,049.03 $643.82 $0.00 $56.82 $10,749.67
17 $10,749.67 $643.82 $0.00 $60.78 $11,454.27
18 $11,454.27 $643.82 $0.00 $64.76 $12,162.85
19 $12,162.85 $643.82 $0.00 $68.77 $12,875.44
20 $12,875.44 $643.82 $0.00 $72.80 $13,592.06
21 $13,592.06 $643.82 $0.00 $76.85 $14,312.73
22 $14,312.73 $643.82 $0.00 $80.93 $15,037.48
23 $15,037.48 $643.82 $0.00 $85.02 $15,766.32
24 $15,766.32 $643.82 $0.00 $89.15 $16,499.29
25 $16,499.29 $643.82 $0.00 $93.29 $17,236.40
26 $17,236.40 $643.82 $0.00 $97.46 $17,977.68
27 $17,977.68 $643.82 $0.00 $101.65 $18,723.15
28 $18,723.15 $643.82 $0.00 $105.86 $19,472.83
29 $19,472.83 $643.82 $0.00 $110.10 $20,226.75
30 $20,226.75 $643.82 $0.00 $114.36 $20,984.93
31 $20,984.93 $643.82 $0.00 $118.65 $21,747.40
32 $21,747.40 $643.82 $0.00 $122.96 $22,514.18
33 $22,514.18 $643.82 $0.00 $127.30 $23,285.30
34 $23,285.30 $643.82 $0.00 $131.66 $24,060.78
35 $24,060.78 $643.82 $0.00 $136.04 $24,840.64
36 $24,840.64 $643.82 $0.00 $140.45 $25,624.91
37 $25,624.91 $643.82 $0.00 $144.89 $26,413.62
38 $26,413.62 $643.82 $0.00 $149.35 $27,206.79
39 $27,206.79 $643.82 $0.00 $153.83 $28,004.44
40 $28,004.44 $643.82 $0.00 $158.34 $28,806.60
41 $28,806.60 $643.82 $0.00 $162.88 $29,613.30
42 $29,613.30 $643.82 $0.00 $167.44 $30,424.56
43 $30,424.56 $643.82 $0.00 $172.02 $31,240.40
44 $31,240.40 $643.82 $0.00 $176.64 $32,060.86
45 $32,060.86 $643.82 $0.00 $181.28 $32,885.96
46 $32,885.96 $643.82 $0.00 $185.94 $33,715.72
47 $33,715.72 $643.82 $0.00 $190.63 $34,550.17
48 $34,550.17 $643.82 $0.00 $195.35 $35,389.34
49 $35,389.34 $643.82 $0.00 $200.10 $36,233.26
50 $36,233.26 $643.82 $0.00 $204.87 $37,081.95
51 $37,081.95 $643.82 $0.00 $209.67 $37,935.44
52 $37,935.44 $643.82 $0.00 $214.49 $38,793.75
53 $38,793.75 $643.82 $0.00 $219.35 $39,656.92
54 $39,656.92 $643.82 $0.00 $224.23 $40,524.97
55 $40,524.97 $643.82 $0.00 $229.13 $41,397.92
56 $41,397.92 $643.82 $0.00 $234.07 $42,275.81
57 $42,275.81 $643.82 $0.00 $239.03 $43,158.66
58 $43,158.66 $643.82 $0.00 $244.03 $44,046.51
59 $44,046.51 $643.82 $0.00 $249.05 $44,939.38
60 $44,939.38 $643.82 $0.00 $254.09 $45,837.29
61 $45,837.29 $643.82 $0.00 $259.17 $46,740.28
62 $46,740.28 $643.82 $0.00 $264.28 $47,648.38
63 $47,648.38 $643.82 $0.00 $269.41 $48,561.61
64 $48,561.61 $643.82 $0.00 $274.57 $49,480.00
65 $49,480.00 $643.82 $0.00 $279.77 $50,403.59
66 $50,403.59 $643.82 $0.00 $284.99 $51,332.40
67 $51,332.40 $643.82 $0.00 $290.24 $52,266.46
68 $52,266.46 $643.82 $0.00 $295.52 $53,205.80
69 $53,205.80 $643.82 $0.00 $300.83 $54,150.45
70 $54,150.45 $643.82 $0.00 $306.17 $55,100.44
71 $55,100.44 $643.82 $0.00 $311.55 $56,055.81
72 $56,055.81 $643.82 $0.00 $316.95 $57,016.58
73 $57,016.58 $643.82 $0.00 $322.38 $57,982.78
74 $57,982.78 $643.82 $0.00 $327.84 $58,954.44
75 $58,954.44 $643.82 $0.00 $333.34 $59,931.60
76 $59,931.60 $643.82 $0.00 $338.86 $60,914.28
77 $60,914.28 $643.82 $0.00 $344.42 $61,902.52
78 $61,902.52 $643.82 $0.00 $350.01 $62,896.35
79 $62,896.35 $643.82 $0.00 $355.63 $63,895.80
80 $63,895.80 $643.82 $0.00 $361.28 $64,900.90
81 $64,900.90 $643.82 $0.00 $366.96 $65,911.68
82 $65,911.68 $643.82 $0.00 $372.67 $66,928.17
83 $66,928.17 $643.82 $0.00 $378.42 $67,950.41
84 $67,950.41 $643.82 $0.00 $384.20 $68,978.43
85 $68,978.43 $643.82 $0.00 $390.01 $70,012.26
86 $70,012.26 $643.82 $0.00 $395.86 $71,051.94
87 $71,051.94 $643.82 $0.00 $401.74 $72,097.50
88 $72,097.50 $643.82 $0.00 $407.65 $73,148.97
89 $73,148.97 $643.82 $0.00 $413.59 $74,206.38
90 $74,206.38 $643.82 $0.00 $419.57 $75,269.77
91 $75,269.77 $643.82 $0.00 $425.59 $76,339.18
92 $76,339.18 $643.82 $0.00 $431.63 $77,414.63
93 $77,414.63 $643.82 $0.00 $437.71 $78,496.16
94 $78,496.16 $643.82 $0.00 $443.83 $79,583.81
95 $79,583.81 $643.82 $0.00 $449.98 $80,677.61
96 $80,677.61 $643.82 $0.00 $456.16 $81,777.59
97 $81,777.59 $643.82 $0.00 $462.38 $82,883.79
98 $82,883.79 $643.82 $0.00 $468.64 $83,996.25
99 $83,996.25 $643.82 $0.00 $474.93 $85,115.00
100 $85,115.00 $643.82 $0.00 $481.25 $86,240.07
101 $86,240.07 $643.82 $0.00 $487.61 $87,371.50
102 $87,371.50 $643.82 $0.00 $494.01 $88,509.33
103 $88,509.33 $643.82 $0.00 $500.44 $89,653.59
104 $89,653.59 $643.82 $0.00 $506.91 $90,804.32
105 $90,804.32 $643.82 $0.00 $513.42 $91,961.56
106 $91,961.56 $643.82 $0.00 $519.96 $93,125.34
107 $93,125.34 $643.82 $0.00 $526.54 $94,295.70
108 $94,295.70 $643.82 $0.00 $533.16 $95,472.68
109 $95,472.68 $643.82 $0.00 $539.82 $96,656.32
110 $96,656.32 $643.82 $0.00 $546.51 $97,846.65
111 $97,846.65 $643.82 $0.00 $553.24 $99,043.71
112 $99,043.71 $643.82 $0.00 $560.01 $100,247.54
113 $100,247.54 $643.82 $0.00 $566.81 $101,458.17
114 $101,458.17 $643.82 $0.00 $573.66 $102,675.65
115 $102,675.65 $643.82 $0.00 $580.54 $103,900.01
116 $103,900.01 $643.82 $0.00 $587.47 $105,131.30
117 $105,131.30 $643.82 $0.00 $594.43 $106,369.55
118 $106,369.55 $643.82 $0.00 $601.43 $107,614.80
119 $107,614.80 $643.82 $0.00 $608.47 $108,867.09
120 $108,867.09 $643.82 $0.00 $615.55 $110,126.46
121 $110,126.46 $643.82 $0.00 $622.67 $111,392.95
122 $111,392.95 $643.82 $0.00 $629.83 $112,666.60
123 $112,666.60 $643.82 $0.00 $637.03 $113,947.45
124 $113,947.45 $643.82 $0.00 $644.28 $115,235.55
125 $115,235.55 $643.82 $0.00 $651.56 $116,530.93
126 $116,530.93 $643.82 $0.00 $658.88 $117,833.63
127 $117,833.63 $643.82 $0.00 $666.25 $119,143.70
128 $119,143.70 $643.82 $0.00 $673.66 $120,461.18
129 $120,461.18 $643.82 $0.00 $681.11 $121,786.11
130 $121,786.11 $643.82 $0.00 $688.60 $123,118.53
131 $123,118.53 $643.82 $0.00 $696.13 $124,458.48
132 $124,458.48 $643.82 $0.00 $703.71 $125,806.01
133 $125,806.01 $643.82 $0.00 $711.33 $127,161.16
134 $127,161.16 $643.82 $0.00 $718.99 $128,523.97
135 $128,523.97 $643.82 $0.00 $726.69 $129,894.48
136 $129,894.48 $643.82 $0.00 $734.44 $131,272.74
137 $131,272.74 $643.82 $0.00 $742.24 $132,658.80
138 $132,658.80 $643.82 $0.00 $750.07 $134,052.69
139 $134,052.69 $643.82 $0.00 $757.95 $135,454.46
140 $135,454.46 $643.82 $0.00 $765.88 $136,864.16
141 $136,864.16 $643.82 $0.00 $773.85 $138,281.83
142 $138,281.83 $643.82 $0.00 $781.87 $139,707.52
143 $139,707.52 $643.82 $0.00 $789.93 $141,141.27
144 $141,141.27 $643.82 $0.00 $798.03 $142,583.12
145 $142,583.12 $643.82 $0.00 $806.19 $144,033.13
146 $144,033.13 $643.82 $0.00 $814.38 $145,491.33
147 $145,491.33 $643.82 $0.00 $822.63 $146,957.78
148 $146,957.78 $643.82 $0.00 $830.92 $148,432.52
149 $148,432.52 $643.82 $0.00 $839.26 $149,915.60
150 $149,915.60 $643.82 $0.00 $847.64 $151,407.06
151 $151,407.06 $643.82 $0.00 $856.08 $152,906.96
152 $152,906.96 $643.82 $0.00 $864.56 $154,415.34
153 $154,415.34 $643.82 $0.00 $873.09 $155,932.25
154 $155,932.25 $643.82 $0.00 $881.66 $157,457.73
155 $157,457.73 $643.82 $0.00 $890.29 $158,991.84
156 $158,991.84 $643.82 $0.00 $898.96 $160,534.62
157 $160,534.62 $643.82 $0.00 $907.69 $162,086.13
158 $162,086.13 $643.82 $0.00 $916.46 $163,646.41
159 $163,646.41 $643.82 $0.00 $925.28 $165,215.51
160 $165,215.51 $643.82 $0.00 $934.15 $166,793.48
161 $166,793.48 $643.82 $0.00 $943.07 $168,380.37
162 $168,380.37 $643.82 $0.00 $952.05 $169,976.24
163 $169,976.24 $643.82 $0.00 $961.07 $171,581.13
164 $171,581.13 $643.82 $0.00 $970.14 $173,195.09
165 $173,195.09 $643.82 $0.00 $979.27 $174,818.18
166 $174,818.18 $643.82 $0.00 $988.45 $176,450.45
167 $176,450.45 $643.82 $0.00 $997.68 $178,091.95
168 $178,091.95 $643.82 $0.00 $1,006.96 $179,742.73
169 $179,742.73 $643.82 $0.00 $1,016.29 $181,402.84
170 $181,402.84 $643.82 $0.00 $1,025.68 $183,072.34
171 $183,072.34 $643.82 $0.00 $1,035.12 $184,751.28
172 $184,751.28 $643.82 $0.00 $1,044.61 $186,439.71
173 $186,439.71 $643.82 $0.00 $1,054.16 $188,137.69
174 $188,137.69 $643.82 $0.00 $1,063.76 $189,845.27
175 $189,845.27 $643.82 $0.00 $1,073.41 $191,562.50
176 $191,562.50 $643.82 $0.00 $1,083.12 $193,289.44
177 $193,289.44 $643.82 $0.00 $1,092.89 $195,026.15
178 $195,026.15 $643.82 $0.00 $1,102.71 $196,772.68
179 $196,772.68 $643.82 $0.00 $1,112.58 $198,529.08
180 $198,529.08 $643.82 $0.00 $1,122.51 $200,295.41
181 $200,295.41 $643.82 $0.00 $1,132.50 $202,071.73
182 $202,071.73 $643.82 $0.00 $1,142.54 $203,858.09
183 $203,858.09 $643.82 $0.00 $1,152.64 $205,654.55
184 $205,654.55 $643.82 $0.00 $1,162.80 $207,461.17
185 $207,461.17 $643.82 $0.00 $1,173.02 $209,278.01
186 $209,278.01 $643.82 $0.00 $1,183.29 $211,105.12
187 $211,105.12 $643.82 $0.00 $1,193.62 $212,942.56
188 $212,942.56 $643.82 $0.00 $1,204.01 $214,790.39
189 $214,790.39 $643.82 $0.00 $1,214.46 $216,648.67
190 $216,648.67 $643.82 $0.00 $1,224.96 $218,517.45
191 $218,517.45 $643.82 $0.00 $1,235.53 $220,396.80
192 $220,396.80 $643.82 $0.00 $1,246.16 $222,286.78
193 $222,286.78 $643.82 $0.00 $1,256.84 $224,187.44
194 $224,187.44 $643.82 $0.00 $1,267.59 $226,098.85
195 $226,098.85 $643.82 $0.00 $1,278.40 $228,021.07
196 $228,021.07 $643.82 $0.00 $1,289.26 $229,954.15
197 $229,954.15 $643.82 $0.00 $1,300.19 $231,898.16
198 $231,898.16 $643.82 $0.00 $1,311.19 $233,853.17
199 $233,853.17 $643.82 $0.00 $1,322.24 $235,819.23
200 $235,819.23 $643.82 $0.00 $1,333.36 $237,796.41
201 $237,796.41 $643.82 $0.00 $1,344.54 $239,784.77
202 $239,784.77 $643.82 $0.00 $1,355.78 $241,784.37
203 $241,784.37 $643.82 $0.00 $1,367.08 $243,795.27
204 $243,795.27 $643.82 $0.00 $1,378.45 $245,817.54
205 $245,817.54 $643.82 $0.00 $1,389.89 $247,851.25
206 $247,851.25 $643.82 $0.00 $1,401.39 $249,896.46
207 $249,896.46 $643.82 $0.00 $1,412.95 $251,953.23
208 $251,953.23 $643.82 $0.00 $1,424.58 $254,021.63
209 $254,021.63 $643.82 $0.00 $1,436.28 $256,101.73
210 $256,101.73 $643.82 $0.00 $1,448.04 $258,193.59
211 $258,193.59 $643.82 $0.00 $1,459.86 $260,297.27
212 $260,297.27 $643.82 $0.00 $1,471.76 $262,412.85
213 $262,412.85 $643.82 $0.00 $1,483.72 $264,540.39
214 $264,540.39 $643.82 $0.00 $1,495.75 $266,679.96
215 $266,679.96 $643.82 $0.00 $1,507.85 $268,831.63
216 $268,831.63 $643.82 $0.00 $1,520.01 $270,995.46
217 $270,995.46 $643.82 $75,481.21 $1,532.25 $197,690.32
218 $197,690.32 $643.82 $0.00 $1,117.77 $199,451.91
219 $199,451.91 $643.82 $0.00 $1,127.73 $201,223.46
220 $201,223.46 $643.82 $0.00 $1,137.75 $203,005.03
221 $203,005.03 $643.82 $0.00 $1,147.82 $204,796.67
222 $204,796.67 $643.82 $0.00 $1,157.95 $206,598.44
223 $206,598.44 $643.82 $0.00 $1,168.14 $208,410.40
224 $208,410.40 $643.82 $0.00 $1,178.38 $210,232.60
225 $210,232.60 $643.82 $0.00 $1,188.69 $212,065.11
226 $212,065.11 $643.82 $0.00 $1,199.05 $213,907.98
227 $213,907.98 $643.82 $0.00 $1,209.47 $215,761.27
228 $215,761.27 $643.82 $0.00 $1,219.95 $217,625.04
229 $217,625.04 $643.82 $79,255.27 $1,230.48 $140,244.07
230 $140,244.07 $643.82 $0.00 $792.96 $141,680.85
231 $141,680.85 $643.82 $0.00 $801.08 $143,125.75
232 $143,125.75 $643.82 $0.00 $809.25 $144,578.82
233 $144,578.82 $643.82 $0.00 $817.47 $146,040.11
234 $146,040.11 $643.82 $0.00 $825.73 $147,509.66
235 $147,509.66 $643.82 $0.00 $834.04 $148,987.52
236 $148,987.52 $643.82 $0.00 $842.40 $150,473.74
237 $150,473.74 $643.82 $0.00 $850.80 $151,968.36
238 $151,968.36 $643.82 $0.00 $859.25 $153,471.43
239 $153,471.43 $643.82 $0.00 $867.75 $154,983.00
240 $154,983.00 $643.82 $0.00 $876.30 $156,503.12
241 $156,503.12 $643.82 $83,218.03 $884.89 $74,813.80
242 $74,813.80 $643.82 $0.00 $423.01 $75,880.63
243 $75,880.63 $643.82 $0.00 $429.04 $76,953.49
244 $76,953.49 $643.82 $0.00 $435.11 $78,032.42
245 $78,032.42 $643.82 $0.00 $441.21 $79,117.45
246 $79,117.45 $643.82 $0.00 $447.34 $80,208.61
247 $80,208.61 $643.82 $0.00 $453.51 $81,305.94
248 $81,305.94 $643.82 $0.00 $459.72 $82,409.48
249 $82,409.48 $643.82 $0.00 $465.96 $83,519.26
250 $83,519.26 $643.82 $0.00 $472.23 $84,635.31
251 $84,635.31 $643.82 $0.00 $478.54 $85,757.67
252 $85,757.67 $643.82 $0.00 $484.89 $86,886.38
253 $86,886.38 $0.00 $87,378.93 $491.27 ($1.28)