Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$79,969
Monthly savings required$633

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 $319,877.32 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $633.04 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$30,838.00
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 $633.04 $0.00 $0.00 $633.04
2 $633.04 $633.04 $0.00 $3.58 $1,269.66
3 $1,269.66 $633.04 $0.00 $7.18 $1,909.88
4 $1,909.88 $633.04 $0.00 $10.80 $2,553.72
5 $2,553.72 $633.04 $0.00 $14.44 $3,201.20
6 $3,201.20 $633.04 $0.00 $18.10 $3,852.34
7 $3,852.34 $633.04 $0.00 $21.78 $4,507.16
8 $4,507.16 $633.04 $0.00 $25.48 $5,165.68
9 $5,165.68 $633.04 $0.00 $29.21 $5,827.93
10 $5,827.93 $633.04 $0.00 $32.95 $6,493.92
11 $6,493.92 $633.04 $0.00 $36.72 $7,163.68
12 $7,163.68 $633.04 $0.00 $40.50 $7,837.22
13 $7,837.22 $633.04 $0.00 $44.31 $8,514.57
14 $8,514.57 $633.04 $0.00 $48.14 $9,195.75
15 $9,195.75 $633.04 $0.00 $51.99 $9,880.78
16 $9,880.78 $633.04 $0.00 $55.87 $10,569.69
17 $10,569.69 $633.04 $0.00 $59.76 $11,262.49
18 $11,262.49 $633.04 $0.00 $63.68 $11,959.21
19 $11,959.21 $633.04 $0.00 $67.62 $12,659.87
20 $12,659.87 $633.04 $0.00 $71.58 $13,364.49
21 $13,364.49 $633.04 $0.00 $75.56 $14,073.09
22 $14,073.09 $633.04 $0.00 $79.57 $14,785.70
23 $14,785.70 $633.04 $0.00 $83.60 $15,502.34
24 $15,502.34 $633.04 $0.00 $87.65 $16,223.03
25 $16,223.03 $633.04 $0.00 $91.73 $16,947.80
26 $16,947.80 $633.04 $0.00 $95.83 $17,676.67
27 $17,676.67 $633.04 $0.00 $99.95 $18,409.66
28 $18,409.66 $633.04 $0.00 $104.09 $19,146.79
29 $19,146.79 $633.04 $0.00 $108.26 $19,888.09
30 $19,888.09 $633.04 $0.00 $112.45 $20,633.58
31 $20,633.58 $633.04 $0.00 $116.67 $21,383.29
32 $21,383.29 $633.04 $0.00 $120.90 $22,137.23
33 $22,137.23 $633.04 $0.00 $125.17 $22,895.44
34 $22,895.44 $633.04 $0.00 $129.45 $23,657.93
35 $23,657.93 $633.04 $0.00 $133.77 $24,424.74
36 $24,424.74 $633.04 $0.00 $138.10 $25,195.88
37 $25,195.88 $633.04 $0.00 $142.46 $25,971.38
38 $25,971.38 $633.04 $0.00 $146.85 $26,751.27
39 $26,751.27 $633.04 $0.00 $151.26 $27,535.57
40 $27,535.57 $633.04 $0.00 $155.69 $28,324.30
41 $28,324.30 $633.04 $0.00 $160.15 $29,117.49
42 $29,117.49 $633.04 $0.00 $164.63 $29,915.16
43 $29,915.16 $633.04 $0.00 $169.14 $30,717.34
44 $30,717.34 $633.04 $0.00 $173.68 $31,524.06
45 $31,524.06 $633.04 $0.00 $178.24 $32,335.34
46 $32,335.34 $633.04 $0.00 $182.83 $33,151.21
47 $33,151.21 $633.04 $0.00 $187.44 $33,971.69
48 $33,971.69 $633.04 $0.00 $192.08 $34,796.81
49 $34,796.81 $633.04 $0.00 $196.75 $35,626.60
50 $35,626.60 $633.04 $0.00 $201.44 $36,461.08
51 $36,461.08 $633.04 $0.00 $206.16 $37,300.28
52 $37,300.28 $633.04 $0.00 $210.90 $38,144.22
53 $38,144.22 $633.04 $0.00 $215.67 $38,992.93
54 $38,992.93 $633.04 $0.00 $220.47 $39,846.44
55 $39,846.44 $633.04 $0.00 $225.30 $40,704.78
56 $40,704.78 $633.04 $0.00 $230.15 $41,567.97
57 $41,567.97 $633.04 $0.00 $235.03 $42,436.04
58 $42,436.04 $633.04 $0.00 $239.94 $43,309.02
59 $43,309.02 $633.04 $0.00 $244.88 $44,186.94
60 $44,186.94 $633.04 $0.00 $249.84 $45,069.82
61 $45,069.82 $633.04 $0.00 $254.83 $45,957.69
62 $45,957.69 $633.04 $0.00 $259.85 $46,850.58
63 $46,850.58 $633.04 $0.00 $264.90 $47,748.52
64 $47,748.52 $633.04 $0.00 $269.98 $48,651.54
65 $48,651.54 $633.04 $0.00 $275.08 $49,559.66
66 $49,559.66 $633.04 $0.00 $280.22 $50,472.92
67 $50,472.92 $633.04 $0.00 $285.38 $51,391.34
68 $51,391.34 $633.04 $0.00 $290.57 $52,314.95
69 $52,314.95 $633.04 $0.00 $295.80 $53,243.79
70 $53,243.79 $633.04 $0.00 $301.05 $54,177.88
71 $54,177.88 $633.04 $0.00 $306.33 $55,117.25
72 $55,117.25 $633.04 $0.00 $311.64 $56,061.93
73 $56,061.93 $633.04 $0.00 $316.98 $57,011.95
74 $57,011.95 $633.04 $0.00 $322.35 $57,967.34
75 $57,967.34 $633.04 $0.00 $327.76 $58,928.14
76 $58,928.14 $633.04 $0.00 $333.19 $59,894.37
77 $59,894.37 $633.04 $0.00 $338.65 $60,866.06
78 $60,866.06 $633.04 $0.00 $344.15 $61,843.25
79 $61,843.25 $633.04 $0.00 $349.67 $62,825.96
80 $62,825.96 $633.04 $0.00 $355.23 $63,814.23
81 $63,814.23 $633.04 $0.00 $360.81 $64,808.08
82 $64,808.08 $633.04 $0.00 $366.43 $65,807.55
83 $65,807.55 $633.04 $0.00 $372.09 $66,812.68
84 $66,812.68 $633.04 $0.00 $377.77 $67,823.49
85 $67,823.49 $633.04 $0.00 $383.48 $68,840.01
86 $68,840.01 $633.04 $0.00 $389.23 $69,862.28
87 $69,862.28 $633.04 $0.00 $395.01 $70,890.33
88 $70,890.33 $633.04 $0.00 $400.82 $71,924.19
89 $71,924.19 $633.04 $0.00 $406.67 $72,963.90
90 $72,963.90 $633.04 $0.00 $412.55 $74,009.49
91 $74,009.49 $633.04 $0.00 $418.46 $75,060.99
92 $75,060.99 $633.04 $0.00 $424.41 $76,118.44
93 $76,118.44 $633.04 $0.00 $430.38 $77,181.86
94 $77,181.86 $633.04 $0.00 $436.40 $78,251.30
95 $78,251.30 $633.04 $0.00 $442.44 $79,326.78
96 $79,326.78 $633.04 $0.00 $448.53 $80,408.35
97 $80,408.35 $633.04 $0.00 $454.64 $81,496.03
98 $81,496.03 $633.04 $0.00 $460.79 $82,589.86
99 $82,589.86 $633.04 $0.00 $466.98 $83,689.88
100 $83,689.88 $633.04 $0.00 $473.19 $84,796.11
101 $84,796.11 $633.04 $0.00 $479.45 $85,908.60
102 $85,908.60 $633.04 $0.00 $485.74 $87,027.38
103 $87,027.38 $633.04 $0.00 $492.07 $88,152.49
104 $88,152.49 $633.04 $0.00 $498.43 $89,283.96
105 $89,283.96 $633.04 $0.00 $504.82 $90,421.82
106 $90,421.82 $633.04 $0.00 $511.26 $91,566.12
107 $91,566.12 $633.04 $0.00 $517.73 $92,716.89
108 $92,716.89 $633.04 $0.00 $524.23 $93,874.16
109 $93,874.16 $633.04 $0.00 $530.78 $95,037.98
110 $95,037.98 $633.04 $0.00 $537.36 $96,208.38
111 $96,208.38 $633.04 $0.00 $543.98 $97,385.40
112 $97,385.40 $633.04 $0.00 $550.63 $98,569.07
113 $98,569.07 $633.04 $0.00 $557.32 $99,759.43
114 $99,759.43 $633.04 $0.00 $564.05 $100,956.52
115 $100,956.52 $633.04 $0.00 $570.82 $102,160.38
116 $102,160.38 $633.04 $0.00 $577.63 $103,371.05
117 $103,371.05 $633.04 $0.00 $584.47 $104,588.56
118 $104,588.56 $633.04 $0.00 $591.36 $105,812.96
119 $105,812.96 $633.04 $0.00 $598.28 $107,044.28
120 $107,044.28 $633.04 $0.00 $605.24 $108,282.56
121 $108,282.56 $633.04 $0.00 $612.25 $109,527.85
122 $109,527.85 $633.04 $0.00 $619.29 $110,780.18
123 $110,780.18 $633.04 $0.00 $626.37 $112,039.59
124 $112,039.59 $633.04 $0.00 $633.49 $113,306.12
125 $113,306.12 $633.04 $0.00 $640.65 $114,579.81
126 $114,579.81 $633.04 $0.00 $647.85 $115,860.70
127 $115,860.70 $633.04 $0.00 $655.09 $117,148.83
128 $117,148.83 $633.04 $0.00 $662.38 $118,444.25
129 $118,444.25 $633.04 $0.00 $669.70 $119,746.99
130 $119,746.99 $633.04 $0.00 $677.07 $121,057.10
131 $121,057.10 $633.04 $0.00 $684.47 $122,374.61
132 $122,374.61 $633.04 $0.00 $691.92 $123,699.57
133 $123,699.57 $633.04 $0.00 $699.42 $125,032.03
134 $125,032.03 $633.04 $0.00 $706.95 $126,372.02
135 $126,372.02 $633.04 $0.00 $714.53 $127,719.59
136 $127,719.59 $633.04 $0.00 $722.15 $129,074.78
137 $129,074.78 $633.04 $0.00 $729.81 $130,437.63
138 $130,437.63 $633.04 $0.00 $737.51 $131,808.18
139 $131,808.18 $633.04 $0.00 $745.26 $133,186.48
140 $133,186.48 $633.04 $0.00 $753.06 $134,572.58
141 $134,572.58 $633.04 $0.00 $760.89 $135,966.51
142 $135,966.51 $633.04 $0.00 $768.77 $137,368.32
143 $137,368.32 $633.04 $0.00 $776.70 $138,778.06
144 $138,778.06 $633.04 $0.00 $784.67 $140,195.77
145 $140,195.77 $633.04 $0.00 $792.69 $141,621.50
146 $141,621.50 $633.04 $0.00 $800.75 $143,055.29
147 $143,055.29 $633.04 $0.00 $808.86 $144,497.19
148 $144,497.19 $633.04 $0.00 $817.01 $145,947.24
149 $145,947.24 $633.04 $0.00 $825.21 $147,405.49
150 $147,405.49 $633.04 $0.00 $833.45 $148,871.98
151 $148,871.98 $633.04 $0.00 $841.74 $150,346.76
152 $150,346.76 $633.04 $0.00 $850.08 $151,829.88
153 $151,829.88 $633.04 $0.00 $858.47 $153,321.39
154 $153,321.39 $633.04 $0.00 $866.90 $154,821.33
155 $154,821.33 $633.04 $0.00 $875.38 $156,329.75
156 $156,329.75 $633.04 $0.00 $883.91 $157,846.70
157 $157,846.70 $633.04 $0.00 $892.49 $159,372.23
158 $159,372.23 $633.04 $0.00 $901.11 $160,906.38
159 $160,906.38 $633.04 $0.00 $909.79 $162,449.21
160 $162,449.21 $633.04 $0.00 $918.51 $164,000.76
161 $164,000.76 $633.04 $0.00 $927.28 $165,561.08
162 $165,561.08 $633.04 $0.00 $936.11 $167,130.23
163 $167,130.23 $633.04 $0.00 $944.98 $168,708.25
164 $168,708.25 $633.04 $0.00 $953.90 $170,295.19
165 $170,295.19 $633.04 $0.00 $962.87 $171,891.10
166 $171,891.10 $633.04 $0.00 $971.90 $173,496.04
167 $173,496.04 $633.04 $0.00 $980.97 $175,110.05
168 $175,110.05 $633.04 $0.00 $990.10 $176,733.19
169 $176,733.19 $633.04 $0.00 $999.28 $178,365.51
170 $178,365.51 $633.04 $0.00 $1,008.50 $180,007.05
171 $180,007.05 $633.04 $0.00 $1,017.79 $181,657.88
172 $181,657.88 $633.04 $0.00 $1,027.12 $183,318.04
173 $183,318.04 $633.04 $0.00 $1,036.51 $184,987.59
174 $184,987.59 $633.04 $0.00 $1,045.95 $186,666.58
175 $186,666.58 $633.04 $0.00 $1,055.44 $188,355.06
176 $188,355.06 $633.04 $0.00 $1,064.99 $190,053.09
177 $190,053.09 $633.04 $0.00 $1,074.59 $191,760.72
178 $191,760.72 $633.04 $0.00 $1,084.24 $193,478.00
179 $193,478.00 $633.04 $0.00 $1,093.95 $195,204.99
180 $195,204.99 $633.04 $0.00 $1,103.72 $196,941.75
181 $196,941.75 $633.04 $0.00 $1,113.54 $198,688.33
182 $198,688.33 $633.04 $0.00 $1,123.41 $200,444.78
183 $200,444.78 $633.04 $0.00 $1,133.34 $202,211.16
184 $202,211.16 $633.04 $0.00 $1,143.33 $203,987.53
185 $203,987.53 $633.04 $0.00 $1,153.38 $205,773.95
186 $205,773.95 $633.04 $0.00 $1,163.48 $207,570.47
187 $207,570.47 $633.04 $0.00 $1,173.63 $209,377.14
188 $209,377.14 $633.04 $0.00 $1,183.85 $211,194.03
189 $211,194.03 $633.04 $0.00 $1,194.12 $213,021.19
190 $213,021.19 $633.04 $0.00 $1,204.45 $214,858.68
191 $214,858.68 $633.04 $0.00 $1,214.84 $216,706.56
192 $216,706.56 $633.04 $0.00 $1,225.29 $218,564.89
193 $218,564.89 $633.04 $0.00 $1,235.80 $220,433.73
194 $220,433.73 $633.04 $0.00 $1,246.36 $222,313.13
195 $222,313.13 $633.04 $0.00 $1,256.99 $224,203.16
196 $224,203.16 $633.04 $0.00 $1,267.68 $226,103.88
197 $226,103.88 $633.04 $0.00 $1,278.42 $228,015.34
198 $228,015.34 $633.04 $0.00 $1,289.23 $229,937.61
199 $229,937.61 $633.04 $0.00 $1,300.10 $231,870.75
200 $231,870.75 $633.04 $0.00 $1,311.03 $233,814.82
201 $233,814.82 $633.04 $0.00 $1,322.02 $235,769.88
202 $235,769.88 $633.04 $0.00 $1,333.08 $237,736.00
203 $237,736.00 $633.04 $0.00 $1,344.19 $239,713.23
204 $239,713.23 $633.04 $0.00 $1,355.37 $241,701.64
205 $241,701.64 $633.04 $0.00 $1,366.62 $243,701.30
206 $243,701.30 $633.04 $0.00 $1,377.92 $245,712.26
207 $245,712.26 $633.04 $0.00 $1,389.29 $247,734.59
208 $247,734.59 $633.04 $0.00 $1,400.73 $249,768.36
209 $249,768.36 $633.04 $0.00 $1,412.23 $251,813.63
210 $251,813.63 $633.04 $0.00 $1,423.79 $253,870.46
211 $253,870.46 $633.04 $0.00 $1,435.42 $255,938.92
212 $255,938.92 $633.04 $0.00 $1,447.12 $258,019.08
213 $258,019.08 $633.04 $0.00 $1,458.88 $260,111.00
214 $260,111.00 $633.04 $0.00 $1,470.71 $262,214.75
215 $262,214.75 $633.04 $0.00 $1,482.60 $264,330.39
216 $264,330.39 $633.04 $0.00 $1,494.56 $266,457.99
217 $266,457.99 $633.04 $74,215.32 $1,506.59 $194,382.30
218 $194,382.30 $633.04 $0.00 $1,099.07 $196,114.41
219 $196,114.41 $633.04 $0.00 $1,108.86 $197,856.31
220 $197,856.31 $633.04 $0.00 $1,118.71 $199,608.06
221 $199,608.06 $633.04 $0.00 $1,128.61 $201,369.71
222 $201,369.71 $633.04 $0.00 $1,138.57 $203,141.32
223 $203,141.32 $633.04 $0.00 $1,148.59 $204,922.95
224 $204,922.95 $633.04 $0.00 $1,158.66 $206,714.65
225 $206,714.65 $633.04 $0.00 $1,168.79 $208,516.48
226 $208,516.48 $633.04 $0.00 $1,178.98 $210,328.50
227 $210,328.50 $633.04 $0.00 $1,189.23 $212,150.77
228 $212,150.77 $633.04 $0.00 $1,199.53 $213,983.34
229 $213,983.34 $633.04 $77,926.09 $1,209.89 $137,900.18
230 $137,900.18 $633.04 $0.00 $779.71 $139,312.93
231 $139,312.93 $633.04 $0.00 $787.70 $140,733.67
232 $140,733.67 $633.04 $0.00 $795.73 $142,162.44
233 $142,162.44 $633.04 $0.00 $803.81 $143,599.29
234 $143,599.29 $633.04 $0.00 $811.93 $145,044.26
235 $145,044.26 $633.04 $0.00 $820.10 $146,497.40
236 $146,497.40 $633.04 $0.00 $828.32 $147,958.76
237 $147,958.76 $633.04 $0.00 $836.58 $149,428.38
238 $149,428.38 $633.04 $0.00 $844.89 $150,906.31
239 $150,906.31 $633.04 $0.00 $853.25 $152,392.60
240 $152,392.60 $633.04 $0.00 $861.65 $153,887.29
241 $153,887.29 $633.04 $81,822.39 $870.10 $73,568.04
242 $73,568.04 $633.04 $0.00 $415.96 $74,617.04
243 $74,617.04 $633.04 $0.00 $421.90 $75,671.98
244 $75,671.98 $633.04 $0.00 $427.86 $76,732.88
245 $76,732.88 $633.04 $0.00 $433.86 $77,799.78
246 $77,799.78 $633.04 $0.00 $439.89 $78,872.71
247 $78,872.71 $633.04 $0.00 $445.96 $79,951.71
248 $79,951.71 $633.04 $0.00 $452.06 $81,036.81
249 $81,036.81 $633.04 $0.00 $458.19 $82,128.04
250 $82,128.04 $633.04 $0.00 $464.36 $83,225.44
251 $83,225.44 $633.04 $0.00 $470.57 $84,329.05
252 $84,329.05 $633.04 $0.00 $476.81 $85,438.90
253 $85,438.90 $0.00 $85,913.51 $483.08 $8.47