Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$57,891
Monthly savings required$458

How much will it cost to send your child to Rogers State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $231,563.05 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $458.26 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$22,324.00
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 Rogers State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $458.26 $0.00 $0.00 $458.26
2 $458.26 $458.26 $0.00 $2.59 $919.11
3 $919.11 $458.26 $0.00 $5.20 $1,382.57
4 $1,382.57 $458.26 $0.00 $7.82 $1,848.65
5 $1,848.65 $458.26 $0.00 $10.45 $2,317.36
6 $2,317.36 $458.26 $0.00 $13.10 $2,788.72
7 $2,788.72 $458.26 $0.00 $15.77 $3,262.75
8 $3,262.75 $458.26 $0.00 $18.45 $3,739.46
9 $3,739.46 $458.26 $0.00 $21.14 $4,218.86
10 $4,218.86 $458.26 $0.00 $23.85 $4,700.97
11 $4,700.97 $458.26 $0.00 $26.58 $5,185.81
12 $5,185.81 $458.26 $0.00 $29.32 $5,673.39
13 $5,673.39 $458.26 $0.00 $32.08 $6,163.73
14 $6,163.73 $458.26 $0.00 $34.85 $6,656.84
15 $6,656.84 $458.26 $0.00 $37.64 $7,152.74
16 $7,152.74 $458.26 $0.00 $40.44 $7,651.44
17 $7,651.44 $458.26 $0.00 $43.26 $8,152.96
18 $8,152.96 $458.26 $0.00 $46.10 $8,657.32
19 $8,657.32 $458.26 $0.00 $48.95 $9,164.53
20 $9,164.53 $458.26 $0.00 $51.82 $9,674.61
21 $9,674.61 $458.26 $0.00 $54.70 $10,187.57
22 $10,187.57 $458.26 $0.00 $57.60 $10,703.43
23 $10,703.43 $458.26 $0.00 $60.52 $11,222.21
24 $11,222.21 $458.26 $0.00 $63.45 $11,743.92
25 $11,743.92 $458.26 $0.00 $66.40 $12,268.58
26 $12,268.58 $458.26 $0.00 $69.37 $12,796.21
27 $12,796.21 $458.26 $0.00 $72.35 $13,326.82
28 $13,326.82 $458.26 $0.00 $75.35 $13,860.43
29 $13,860.43 $458.26 $0.00 $78.37 $14,397.06
30 $14,397.06 $458.26 $0.00 $81.40 $14,936.72
31 $14,936.72 $458.26 $0.00 $84.45 $15,479.43
32 $15,479.43 $458.26 $0.00 $87.52 $16,025.21
33 $16,025.21 $458.26 $0.00 $90.61 $16,574.08
34 $16,574.08 $458.26 $0.00 $93.71 $17,126.05
35 $17,126.05 $458.26 $0.00 $96.83 $17,681.14
36 $17,681.14 $458.26 $0.00 $99.97 $18,239.37
37 $18,239.37 $458.26 $0.00 $103.13 $18,800.76
38 $18,800.76 $458.26 $0.00 $106.30 $19,365.32
39 $19,365.32 $458.26 $0.00 $109.49 $19,933.07
40 $19,933.07 $458.26 $0.00 $112.70 $20,504.03
41 $20,504.03 $458.26 $0.00 $115.93 $21,078.22
42 $21,078.22 $458.26 $0.00 $119.18 $21,655.66
43 $21,655.66 $458.26 $0.00 $122.44 $22,236.36
44 $22,236.36 $458.26 $0.00 $125.73 $22,820.35
45 $22,820.35 $458.26 $0.00 $129.03 $23,407.64
46 $23,407.64 $458.26 $0.00 $132.35 $23,998.25
47 $23,998.25 $458.26 $0.00 $135.69 $24,592.20
48 $24,592.20 $458.26 $0.00 $139.05 $25,189.51
49 $25,189.51 $458.26 $0.00 $142.43 $25,790.20
50 $25,790.20 $458.26 $0.00 $145.82 $26,394.28
51 $26,394.28 $458.26 $0.00 $149.24 $27,001.78
52 $27,001.78 $458.26 $0.00 $152.67 $27,612.71
53 $27,612.71 $458.26 $0.00 $156.13 $28,227.10
54 $28,227.10 $458.26 $0.00 $159.60 $28,844.96
55 $28,844.96 $458.26 $0.00 $163.09 $29,466.31
56 $29,466.31 $458.26 $0.00 $166.61 $30,091.18
57 $30,091.18 $458.26 $0.00 $170.14 $30,719.58
58 $30,719.58 $458.26 $0.00 $173.69 $31,351.53
59 $31,351.53 $458.26 $0.00 $177.27 $31,987.06
60 $31,987.06 $458.26 $0.00 $180.86 $32,626.18
61 $32,626.18 $458.26 $0.00 $184.47 $33,268.91
62 $33,268.91 $458.26 $0.00 $188.11 $33,915.28
63 $33,915.28 $458.26 $0.00 $191.76 $34,565.30
64 $34,565.30 $458.26 $0.00 $195.44 $35,219.00
65 $35,219.00 $458.26 $0.00 $199.13 $35,876.39
66 $35,876.39 $458.26 $0.00 $202.85 $36,537.50
67 $36,537.50 $458.26 $0.00 $206.59 $37,202.35
68 $37,202.35 $458.26 $0.00 $210.35 $37,870.96
69 $37,870.96 $458.26 $0.00 $214.13 $38,543.35
70 $38,543.35 $458.26 $0.00 $217.93 $39,219.54
71 $39,219.54 $458.26 $0.00 $221.75 $39,899.55
72 $39,899.55 $458.26 $0.00 $225.60 $40,583.41
73 $40,583.41 $458.26 $0.00 $229.46 $41,271.13
74 $41,271.13 $458.26 $0.00 $233.35 $41,962.74
75 $41,962.74 $458.26 $0.00 $237.26 $42,658.26
76 $42,658.26 $458.26 $0.00 $241.20 $43,357.72
77 $43,357.72 $458.26 $0.00 $245.15 $44,061.13
78 $44,061.13 $458.26 $0.00 $249.13 $44,768.52
79 $44,768.52 $458.26 $0.00 $253.13 $45,479.91
80 $45,479.91 $458.26 $0.00 $257.15 $46,195.32
81 $46,195.32 $458.26 $0.00 $261.20 $46,914.78
82 $46,914.78 $458.26 $0.00 $265.26 $47,638.30
83 $47,638.30 $458.26 $0.00 $269.35 $48,365.91
84 $48,365.91 $458.26 $0.00 $273.47 $49,097.64
85 $49,097.64 $458.26 $0.00 $277.61 $49,833.51
86 $49,833.51 $458.26 $0.00 $281.77 $50,573.54
87 $50,573.54 $458.26 $0.00 $285.95 $51,317.75
88 $51,317.75 $458.26 $0.00 $290.16 $52,066.17
89 $52,066.17 $458.26 $0.00 $294.39 $52,818.82
90 $52,818.82 $458.26 $0.00 $298.65 $53,575.73
91 $53,575.73 $458.26 $0.00 $302.92 $54,336.91
92 $54,336.91 $458.26 $0.00 $307.23 $55,102.40
93 $55,102.40 $458.26 $0.00 $311.56 $55,872.22
94 $55,872.22 $458.26 $0.00 $315.91 $56,646.39
95 $56,646.39 $458.26 $0.00 $320.29 $57,424.94
96 $57,424.94 $458.26 $0.00 $324.69 $58,207.89
97 $58,207.89 $458.26 $0.00 $329.12 $58,995.27
98 $58,995.27 $458.26 $0.00 $333.57 $59,787.10
99 $59,787.10 $458.26 $0.00 $338.04 $60,583.40
100 $60,583.40 $458.26 $0.00 $342.55 $61,384.21
101 $61,384.21 $458.26 $0.00 $347.08 $62,189.55
102 $62,189.55 $458.26 $0.00 $351.63 $62,999.44
103 $62,999.44 $458.26 $0.00 $356.21 $63,813.91
104 $63,813.91 $458.26 $0.00 $360.81 $64,632.98
105 $64,632.98 $458.26 $0.00 $365.44 $65,456.68
106 $65,456.68 $458.26 $0.00 $370.10 $66,285.04
107 $66,285.04 $458.26 $0.00 $374.79 $67,118.09
108 $67,118.09 $458.26 $0.00 $379.50 $67,955.85
109 $67,955.85 $458.26 $0.00 $384.23 $68,798.34
110 $68,798.34 $458.26 $0.00 $389.00 $69,645.60
111 $69,645.60 $458.26 $0.00 $393.79 $70,497.65
112 $70,497.65 $458.26 $0.00 $398.60 $71,354.51
113 $71,354.51 $458.26 $0.00 $403.45 $72,216.22
114 $72,216.22 $458.26 $0.00 $408.32 $73,082.80
115 $73,082.80 $458.26 $0.00 $413.22 $73,954.28
116 $73,954.28 $458.26 $0.00 $418.15 $74,830.69
117 $74,830.69 $458.26 $0.00 $423.10 $75,712.05
118 $75,712.05 $458.26 $0.00 $428.09 $76,598.40
119 $76,598.40 $458.26 $0.00 $433.10 $77,489.76
120 $77,489.76 $458.26 $0.00 $438.14 $78,386.16
121 $78,386.16 $458.26 $0.00 $443.21 $79,287.63
122 $79,287.63 $458.26 $0.00 $448.30 $80,194.19
123 $80,194.19 $458.26 $0.00 $453.43 $81,105.88
124 $81,105.88 $458.26 $0.00 $458.58 $82,022.72
125 $82,022.72 $458.26 $0.00 $463.77 $82,944.75
126 $82,944.75 $458.26 $0.00 $468.98 $83,871.99
127 $83,871.99 $458.26 $0.00 $474.22 $84,804.47
128 $84,804.47 $458.26 $0.00 $479.50 $85,742.23
129 $85,742.23 $458.26 $0.00 $484.80 $86,685.29
130 $86,685.29 $458.26 $0.00 $490.13 $87,633.68
131 $87,633.68 $458.26 $0.00 $495.49 $88,587.43
132 $88,587.43 $458.26 $0.00 $500.89 $89,546.58
133 $89,546.58 $458.26 $0.00 $506.31 $90,511.15
134 $90,511.15 $458.26 $0.00 $511.76 $91,481.17
135 $91,481.17 $458.26 $0.00 $517.25 $92,456.68
136 $92,456.68 $458.26 $0.00 $522.76 $93,437.70
137 $93,437.70 $458.26 $0.00 $528.31 $94,424.27
138 $94,424.27 $458.26 $0.00 $533.89 $95,416.42
139 $95,416.42 $458.26 $0.00 $539.50 $96,414.18
140 $96,414.18 $458.26 $0.00 $545.14 $97,417.58
141 $97,417.58 $458.26 $0.00 $550.81 $98,426.65
142 $98,426.65 $458.26 $0.00 $556.52 $99,441.43
143 $99,441.43 $458.26 $0.00 $562.26 $100,461.95
144 $100,461.95 $458.26 $0.00 $568.03 $101,488.24
145 $101,488.24 $458.26 $0.00 $573.83 $102,520.33
146 $102,520.33 $458.26 $0.00 $579.66 $103,558.25
147 $103,558.25 $458.26 $0.00 $585.53 $104,602.04
148 $104,602.04 $458.26 $0.00 $591.44 $105,651.74
149 $105,651.74 $458.26 $0.00 $597.37 $106,707.37
150 $106,707.37 $458.26 $0.00 $603.34 $107,768.97
151 $107,768.97 $458.26 $0.00 $609.34 $108,836.57
152 $108,836.57 $458.26 $0.00 $615.38 $109,910.21
153 $109,910.21 $458.26 $0.00 $621.45 $110,989.92
154 $110,989.92 $458.26 $0.00 $627.55 $112,075.73
155 $112,075.73 $458.26 $0.00 $633.69 $113,167.68
156 $113,167.68 $458.26 $0.00 $639.87 $114,265.81
157 $114,265.81 $458.26 $0.00 $646.08 $115,370.15
158 $115,370.15 $458.26 $0.00 $652.32 $116,480.73
159 $116,480.73 $458.26 $0.00 $658.60 $117,597.59
160 $117,597.59 $458.26 $0.00 $664.91 $118,720.76
161 $118,720.76 $458.26 $0.00 $671.26 $119,850.28
162 $119,850.28 $458.26 $0.00 $677.65 $120,986.19
163 $120,986.19 $458.26 $0.00 $684.07 $122,128.52
164 $122,128.52 $458.26 $0.00 $690.53 $123,277.31
165 $123,277.31 $458.26 $0.00 $697.03 $124,432.60
166 $124,432.60 $458.26 $0.00 $703.56 $125,594.42
167 $125,594.42 $458.26 $0.00 $710.13 $126,762.81
168 $126,762.81 $458.26 $0.00 $716.74 $127,937.81
169 $127,937.81 $458.26 $0.00 $723.38 $129,119.45
170 $129,119.45 $458.26 $0.00 $730.06 $130,307.77
171 $130,307.77 $458.26 $0.00 $736.78 $131,502.81
172 $131,502.81 $458.26 $0.00 $743.54 $132,704.61
173 $132,704.61 $458.26 $0.00 $750.33 $133,913.20
174 $133,913.20 $458.26 $0.00 $757.16 $135,128.62
175 $135,128.62 $458.26 $0.00 $764.04 $136,350.92
176 $136,350.92 $458.26 $0.00 $770.95 $137,580.13
177 $137,580.13 $458.26 $0.00 $777.90 $138,816.29
178 $138,816.29 $458.26 $0.00 $784.89 $140,059.44
179 $140,059.44 $458.26 $0.00 $791.92 $141,309.62
180 $141,309.62 $458.26 $0.00 $798.99 $142,566.87
181 $142,566.87 $458.26 $0.00 $806.09 $143,831.22
182 $143,831.22 $458.26 $0.00 $813.24 $145,102.72
183 $145,102.72 $458.26 $0.00 $820.43 $146,381.41
184 $146,381.41 $458.26 $0.00 $827.66 $147,667.33
185 $147,667.33 $458.26 $0.00 $834.93 $148,960.52
186 $148,960.52 $458.26 $0.00 $842.24 $150,261.02
187 $150,261.02 $458.26 $0.00 $849.60 $151,568.88
188 $151,568.88 $458.26 $0.00 $856.99 $152,884.13
189 $152,884.13 $458.26 $0.00 $864.43 $154,206.82
190 $154,206.82 $458.26 $0.00 $871.91 $155,536.99
191 $155,536.99 $458.26 $0.00 $879.43 $156,874.68
192 $156,874.68 $458.26 $0.00 $886.99 $158,219.93
193 $158,219.93 $458.26 $0.00 $894.60 $159,572.79
194 $159,572.79 $458.26 $0.00 $902.25 $160,933.30
195 $160,933.30 $458.26 $0.00 $909.94 $162,301.50
196 $162,301.50 $458.26 $0.00 $917.68 $163,677.44
197 $163,677.44 $458.26 $0.00 $925.46 $165,061.16
198 $165,061.16 $458.26 $0.00 $933.28 $166,452.70
199 $166,452.70 $458.26 $0.00 $941.15 $167,852.11
200 $167,852.11 $458.26 $0.00 $949.06 $169,259.43
201 $169,259.43 $458.26 $0.00 $957.02 $170,674.71
202 $170,674.71 $458.26 $0.00 $965.02 $172,097.99
203 $172,097.99 $458.26 $0.00 $973.07 $173,529.32
204 $173,529.32 $458.26 $0.00 $981.16 $174,968.74
205 $174,968.74 $458.26 $0.00 $989.30 $176,416.30
206 $176,416.30 $458.26 $0.00 $997.48 $177,872.04
207 $177,872.04 $458.26 $0.00 $1,005.71 $179,336.01
208 $179,336.01 $458.26 $0.00 $1,013.99 $180,808.26
209 $180,808.26 $458.26 $0.00 $1,022.32 $182,288.84
210 $182,288.84 $458.26 $0.00 $1,030.69 $183,777.79
211 $183,777.79 $458.26 $0.00 $1,039.11 $185,275.16
212 $185,275.16 $458.26 $0.00 $1,047.57 $186,780.99
213 $186,780.99 $458.26 $0.00 $1,056.09 $188,295.34
214 $188,295.34 $458.26 $0.00 $1,064.65 $189,818.25
215 $189,818.25 $458.26 $0.00 $1,073.26 $191,349.77
216 $191,349.77 $458.26 $0.00 $1,081.92 $192,889.95
217 $192,889.95 $458.26 $53,725.37 $1,090.63 $140,713.47
218 $140,713.47 $458.26 $0.00 $795.61 $141,967.34
219 $141,967.34 $458.26 $0.00 $802.70 $143,228.30
220 $143,228.30 $458.26 $0.00 $809.83 $144,496.39
221 $144,496.39 $458.26 $0.00 $817.00 $145,771.65
222 $145,771.65 $458.26 $0.00 $824.21 $147,054.12
223 $147,054.12 $458.26 $0.00 $831.47 $148,343.85
224 $148,343.85 $458.26 $0.00 $838.76 $149,640.87
225 $149,640.87 $458.26 $0.00 $846.09 $150,945.22
226 $150,945.22 $458.26 $0.00 $853.47 $152,256.95
227 $152,256.95 $458.26 $0.00 $860.88 $153,576.09
228 $153,576.09 $458.26 $0.00 $868.34 $154,902.69
229 $154,902.69 $458.26 $56,411.64 $875.84 $99,825.15
230 $99,825.15 $458.26 $0.00 $564.43 $100,847.84
231 $100,847.84 $458.26 $0.00 $570.21 $101,876.31
232 $101,876.31 $458.26 $0.00 $576.02 $102,910.59
233 $102,910.59 $458.26 $0.00 $581.87 $103,950.72
234 $103,950.72 $458.26 $0.00 $587.75 $104,996.73
235 $104,996.73 $458.26 $0.00 $593.67 $106,048.66
236 $106,048.66 $458.26 $0.00 $599.61 $107,106.53
237 $107,106.53 $458.26 $0.00 $605.60 $108,170.39
238 $108,170.39 $458.26 $0.00 $611.61 $109,240.26
239 $109,240.26 $458.26 $0.00 $617.66 $110,316.18
240 $110,316.18 $458.26 $0.00 $623.74 $111,398.18
241 $111,398.18 $458.26 $59,232.22 $629.86 $53,254.08
242 $53,254.08 $458.26 $0.00 $301.11 $54,013.45
243 $54,013.45 $458.26 $0.00 $305.40 $54,777.11
244 $54,777.11 $458.26 $0.00 $309.72 $55,545.09
245 $55,545.09 $458.26 $0.00 $314.06 $56,317.41
246 $56,317.41 $458.26 $0.00 $318.43 $57,094.10
247 $57,094.10 $458.26 $0.00 $322.82 $57,875.18
248 $57,875.18 $458.26 $0.00 $327.23 $58,660.67
249 $58,660.67 $458.26 $0.00 $331.68 $59,450.61
250 $59,450.61 $458.26 $0.00 $336.14 $60,245.01
251 $60,245.01 $458.26 $0.00 $340.63 $61,043.90
252 $61,043.90 $458.26 $0.00 $345.15 $61,847.31
253 $61,847.31 $0.00 $62,193.83 $349.69 $3.17