Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$133,161
Monthly savings required$1,054

How much will it cost to send your child to Albertus Magnus College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $532,644.81 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,054.09 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$51,350.00
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 Albertus Magnus College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,054.09 $0.00 $0.00 $1,054.09
2 $1,054.09 $1,054.09 $0.00 $5.96 $2,114.14
3 $2,114.14 $1,054.09 $0.00 $11.95 $3,180.18
4 $3,180.18 $1,054.09 $0.00 $17.98 $4,252.25
5 $4,252.25 $1,054.09 $0.00 $24.04 $5,330.38
6 $5,330.38 $1,054.09 $0.00 $30.14 $6,414.61
7 $6,414.61 $1,054.09 $0.00 $36.27 $7,504.97
8 $7,504.97 $1,054.09 $0.00 $42.43 $8,601.49
9 $8,601.49 $1,054.09 $0.00 $48.63 $9,704.21
10 $9,704.21 $1,054.09 $0.00 $54.87 $10,813.17
11 $10,813.17 $1,054.09 $0.00 $61.14 $11,928.40
12 $11,928.40 $1,054.09 $0.00 $67.44 $13,049.93
13 $13,049.93 $1,054.09 $0.00 $73.79 $14,177.81
14 $14,177.81 $1,054.09 $0.00 $80.16 $15,312.06
15 $15,312.06 $1,054.09 $0.00 $86.58 $16,452.73
16 $16,452.73 $1,054.09 $0.00 $93.03 $17,599.85
17 $17,599.85 $1,054.09 $0.00 $99.51 $18,753.45
18 $18,753.45 $1,054.09 $0.00 $106.03 $19,913.57
19 $19,913.57 $1,054.09 $0.00 $112.59 $21,080.25
20 $21,080.25 $1,054.09 $0.00 $119.19 $22,253.53
21 $22,253.53 $1,054.09 $0.00 $125.82 $23,433.44
22 $23,433.44 $1,054.09 $0.00 $132.50 $24,620.03
23 $24,620.03 $1,054.09 $0.00 $139.21 $25,813.33
24 $25,813.33 $1,054.09 $0.00 $145.95 $27,013.37
25 $27,013.37 $1,054.09 $0.00 $152.74 $28,220.20
26 $28,220.20 $1,054.09 $0.00 $159.56 $29,433.85
27 $29,433.85 $1,054.09 $0.00 $166.42 $30,654.36
28 $30,654.36 $1,054.09 $0.00 $173.32 $31,881.77
29 $31,881.77 $1,054.09 $0.00 $180.26 $33,116.12
30 $33,116.12 $1,054.09 $0.00 $187.24 $34,357.45
31 $34,357.45 $1,054.09 $0.00 $194.26 $35,605.80
32 $35,605.80 $1,054.09 $0.00 $201.32 $36,861.21
33 $36,861.21 $1,054.09 $0.00 $208.42 $38,123.72
34 $38,123.72 $1,054.09 $0.00 $215.56 $39,393.37
35 $39,393.37 $1,054.09 $0.00 $222.74 $40,670.20
36 $40,670.20 $1,054.09 $0.00 $229.96 $41,954.25
37 $41,954.25 $1,054.09 $0.00 $237.22 $43,245.56
38 $43,245.56 $1,054.09 $0.00 $244.52 $44,544.17
39 $44,544.17 $1,054.09 $0.00 $251.86 $45,850.12
40 $45,850.12 $1,054.09 $0.00 $259.24 $47,163.45
41 $47,163.45 $1,054.09 $0.00 $266.67 $48,484.21
42 $48,484.21 $1,054.09 $0.00 $274.14 $49,812.44
43 $49,812.44 $1,054.09 $0.00 $281.65 $51,148.18
44 $51,148.18 $1,054.09 $0.00 $289.20 $52,491.47
45 $52,491.47 $1,054.09 $0.00 $296.79 $53,842.35
46 $53,842.35 $1,054.09 $0.00 $304.43 $55,200.87
47 $55,200.87 $1,054.09 $0.00 $312.11 $56,567.07
48 $56,567.07 $1,054.09 $0.00 $319.84 $57,941.00
49 $57,941.00 $1,054.09 $0.00 $327.61 $59,322.70
50 $59,322.70 $1,054.09 $0.00 $335.42 $60,712.21
51 $60,712.21 $1,054.09 $0.00 $343.28 $62,109.58
52 $62,109.58 $1,054.09 $0.00 $351.18 $63,514.85
53 $63,514.85 $1,054.09 $0.00 $359.12 $64,928.06
54 $64,928.06 $1,054.09 $0.00 $367.11 $66,349.26
55 $66,349.26 $1,054.09 $0.00 $375.15 $67,778.50
56 $67,778.50 $1,054.09 $0.00 $383.23 $69,215.82
57 $69,215.82 $1,054.09 $0.00 $391.36 $70,661.27
58 $70,661.27 $1,054.09 $0.00 $399.53 $72,114.89
59 $72,114.89 $1,054.09 $0.00 $407.75 $73,576.73
60 $73,576.73 $1,054.09 $0.00 $416.01 $75,046.83
61 $75,046.83 $1,054.09 $0.00 $424.33 $76,525.25
62 $76,525.25 $1,054.09 $0.00 $432.68 $78,012.02
63 $78,012.02 $1,054.09 $0.00 $441.09 $79,507.20
64 $79,507.20 $1,054.09 $0.00 $449.55 $81,010.84
65 $81,010.84 $1,054.09 $0.00 $458.05 $82,522.98
66 $82,522.98 $1,054.09 $0.00 $466.60 $84,043.67
67 $84,043.67 $1,054.09 $0.00 $475.20 $85,572.96
68 $85,572.96 $1,054.09 $0.00 $483.84 $87,110.89
69 $87,110.89 $1,054.09 $0.00 $492.54 $88,657.52
70 $88,657.52 $1,054.09 $0.00 $501.28 $90,212.89
71 $90,212.89 $1,054.09 $0.00 $510.08 $91,777.06
72 $91,777.06 $1,054.09 $0.00 $518.92 $93,350.07
73 $93,350.07 $1,054.09 $0.00 $527.81 $94,931.97
74 $94,931.97 $1,054.09 $0.00 $536.76 $96,522.82
75 $96,522.82 $1,054.09 $0.00 $545.75 $98,122.66
76 $98,122.66 $1,054.09 $0.00 $554.80 $99,731.55
77 $99,731.55 $1,054.09 $0.00 $563.90 $101,349.54
78 $101,349.54 $1,054.09 $0.00 $573.05 $102,976.68
79 $102,976.68 $1,054.09 $0.00 $582.25 $104,613.02
80 $104,613.02 $1,054.09 $0.00 $591.50 $106,258.61
81 $106,258.61 $1,054.09 $0.00 $600.80 $107,913.50
82 $107,913.50 $1,054.09 $0.00 $610.16 $109,577.75
83 $109,577.75 $1,054.09 $0.00 $619.57 $111,251.41
84 $111,251.41 $1,054.09 $0.00 $629.03 $112,934.53
85 $112,934.53 $1,054.09 $0.00 $638.55 $114,627.17
86 $114,627.17 $1,054.09 $0.00 $648.12 $116,329.38
87 $116,329.38 $1,054.09 $0.00 $657.74 $118,041.21
88 $118,041.21 $1,054.09 $0.00 $667.42 $119,762.72
89 $119,762.72 $1,054.09 $0.00 $677.16 $121,493.97
90 $121,493.97 $1,054.09 $0.00 $686.94 $123,235.00
91 $123,235.00 $1,054.09 $0.00 $696.79 $124,985.88
92 $124,985.88 $1,054.09 $0.00 $706.69 $126,746.66
93 $126,746.66 $1,054.09 $0.00 $716.64 $128,517.39
94 $128,517.39 $1,054.09 $0.00 $726.66 $130,298.14
95 $130,298.14 $1,054.09 $0.00 $736.72 $132,088.95
96 $132,088.95 $1,054.09 $0.00 $746.85 $133,889.89
97 $133,889.89 $1,054.09 $0.00 $757.03 $135,701.01
98 $135,701.01 $1,054.09 $0.00 $767.27 $137,522.37
99 $137,522.37 $1,054.09 $0.00 $777.57 $139,354.03
100 $139,354.03 $1,054.09 $0.00 $787.93 $141,196.05
101 $141,196.05 $1,054.09 $0.00 $798.34 $143,048.48
102 $143,048.48 $1,054.09 $0.00 $808.82 $144,911.39
103 $144,911.39 $1,054.09 $0.00 $819.35 $146,784.83
104 $146,784.83 $1,054.09 $0.00 $829.94 $148,668.86
105 $148,668.86 $1,054.09 $0.00 $840.60 $150,563.55
106 $150,563.55 $1,054.09 $0.00 $851.31 $152,468.95
107 $152,468.95 $1,054.09 $0.00 $862.08 $154,385.12
108 $154,385.12 $1,054.09 $0.00 $872.92 $156,312.13
109 $156,312.13 $1,054.09 $0.00 $883.81 $158,250.03
110 $158,250.03 $1,054.09 $0.00 $894.77 $160,198.89
111 $160,198.89 $1,054.09 $0.00 $905.79 $162,158.77
112 $162,158.77 $1,054.09 $0.00 $916.87 $164,129.73
113 $164,129.73 $1,054.09 $0.00 $928.01 $166,111.83
114 $166,111.83 $1,054.09 $0.00 $939.22 $168,105.14
115 $168,105.14 $1,054.09 $0.00 $950.49 $170,109.72
116 $170,109.72 $1,054.09 $0.00 $961.83 $172,125.64
117 $172,125.64 $1,054.09 $0.00 $973.22 $174,152.95
118 $174,152.95 $1,054.09 $0.00 $984.69 $176,191.73
119 $176,191.73 $1,054.09 $0.00 $996.21 $178,242.03
120 $178,242.03 $1,054.09 $0.00 $1,007.81 $180,303.93
121 $180,303.93 $1,054.09 $0.00 $1,019.46 $182,377.48
122 $182,377.48 $1,054.09 $0.00 $1,031.19 $184,462.76
123 $184,462.76 $1,054.09 $0.00 $1,042.98 $186,559.83
124 $186,559.83 $1,054.09 $0.00 $1,054.84 $188,668.76
125 $188,668.76 $1,054.09 $0.00 $1,066.76 $190,789.61
126 $190,789.61 $1,054.09 $0.00 $1,078.75 $192,922.45
127 $192,922.45 $1,054.09 $0.00 $1,090.81 $195,067.35
128 $195,067.35 $1,054.09 $0.00 $1,102.94 $197,224.38
129 $197,224.38 $1,054.09 $0.00 $1,115.14 $199,393.61
130 $199,393.61 $1,054.09 $0.00 $1,127.40 $201,575.10
131 $201,575.10 $1,054.09 $0.00 $1,139.73 $203,768.92
132 $203,768.92 $1,054.09 $0.00 $1,152.14 $205,975.15
133 $205,975.15 $1,054.09 $0.00 $1,164.61 $208,193.85
134 $208,193.85 $1,054.09 $0.00 $1,177.16 $210,425.10
135 $210,425.10 $1,054.09 $0.00 $1,189.77 $212,668.96
136 $212,668.96 $1,054.09 $0.00 $1,202.46 $214,925.51
137 $214,925.51 $1,054.09 $0.00 $1,215.22 $217,194.82
138 $217,194.82 $1,054.09 $0.00 $1,228.05 $219,476.96
139 $219,476.96 $1,054.09 $0.00 $1,240.95 $221,772.00
140 $221,772.00 $1,054.09 $0.00 $1,253.93 $224,080.02
141 $224,080.02 $1,054.09 $0.00 $1,266.98 $226,401.09
142 $226,401.09 $1,054.09 $0.00 $1,280.10 $228,735.28
143 $228,735.28 $1,054.09 $0.00 $1,293.30 $231,082.67
144 $231,082.67 $1,054.09 $0.00 $1,306.58 $233,443.34
145 $233,443.34 $1,054.09 $0.00 $1,319.92 $235,817.35
146 $235,817.35 $1,054.09 $0.00 $1,333.35 $238,204.79
147 $238,204.79 $1,054.09 $0.00 $1,346.84 $240,605.72
148 $240,605.72 $1,054.09 $0.00 $1,360.42 $243,020.23
149 $243,020.23 $1,054.09 $0.00 $1,374.07 $245,448.39
150 $245,448.39 $1,054.09 $0.00 $1,387.80 $247,890.28
151 $247,890.28 $1,054.09 $0.00 $1,401.61 $250,345.98
152 $250,345.98 $1,054.09 $0.00 $1,415.49 $252,815.56
153 $252,815.56 $1,054.09 $0.00 $1,429.46 $255,299.11
154 $255,299.11 $1,054.09 $0.00 $1,443.50 $257,796.70
155 $257,796.70 $1,054.09 $0.00 $1,457.62 $260,308.41
156 $260,308.41 $1,054.09 $0.00 $1,471.82 $262,834.32
157 $262,834.32 $1,054.09 $0.00 $1,486.10 $265,374.51
158 $265,374.51 $1,054.09 $0.00 $1,500.47 $267,929.07
159 $267,929.07 $1,054.09 $0.00 $1,514.91 $270,498.07
160 $270,498.07 $1,054.09 $0.00 $1,529.44 $273,081.60
161 $273,081.60 $1,054.09 $0.00 $1,544.04 $275,679.73
162 $275,679.73 $1,054.09 $0.00 $1,558.73 $278,292.55
163 $278,292.55 $1,054.09 $0.00 $1,573.51 $280,920.15
164 $280,920.15 $1,054.09 $0.00 $1,588.36 $283,562.60
165 $283,562.60 $1,054.09 $0.00 $1,603.30 $286,219.99
166 $286,219.99 $1,054.09 $0.00 $1,618.33 $288,892.41
167 $288,892.41 $1,054.09 $0.00 $1,633.44 $291,579.94
168 $291,579.94 $1,054.09 $0.00 $1,648.64 $294,282.67
169 $294,282.67 $1,054.09 $0.00 $1,663.92 $297,000.68
170 $297,000.68 $1,054.09 $0.00 $1,679.29 $299,734.06
171 $299,734.06 $1,054.09 $0.00 $1,694.74 $302,482.89
172 $302,482.89 $1,054.09 $0.00 $1,710.28 $305,247.26
173 $305,247.26 $1,054.09 $0.00 $1,725.91 $308,027.26
174 $308,027.26 $1,054.09 $0.00 $1,741.63 $310,822.98
175 $310,822.98 $1,054.09 $0.00 $1,757.44 $313,634.51
176 $313,634.51 $1,054.09 $0.00 $1,773.34 $316,461.94
177 $316,461.94 $1,054.09 $0.00 $1,789.32 $319,305.35
178 $319,305.35 $1,054.09 $0.00 $1,805.40 $322,164.84
179 $322,164.84 $1,054.09 $0.00 $1,821.57 $325,040.50
180 $325,040.50 $1,054.09 $0.00 $1,837.83 $327,932.42
181 $327,932.42 $1,054.09 $0.00 $1,854.18 $330,840.69
182 $330,840.69 $1,054.09 $0.00 $1,870.62 $333,765.40
183 $333,765.40 $1,054.09 $0.00 $1,887.16 $336,706.65
184 $336,706.65 $1,054.09 $0.00 $1,903.79 $339,664.53
185 $339,664.53 $1,054.09 $0.00 $1,920.51 $342,639.13
186 $342,639.13 $1,054.09 $0.00 $1,937.33 $345,630.55
187 $345,630.55 $1,054.09 $0.00 $1,954.25 $348,638.89
188 $348,638.89 $1,054.09 $0.00 $1,971.25 $351,664.23
189 $351,664.23 $1,054.09 $0.00 $1,988.36 $354,706.68
190 $354,706.68 $1,054.09 $0.00 $2,005.56 $357,766.33
191 $357,766.33 $1,054.09 $0.00 $2,022.86 $360,843.28
192 $360,843.28 $1,054.09 $0.00 $2,040.26 $363,937.63
193 $363,937.63 $1,054.09 $0.00 $2,057.76 $367,049.48
194 $367,049.48 $1,054.09 $0.00 $2,075.35 $370,178.92
195 $370,178.92 $1,054.09 $0.00 $2,093.05 $373,326.06
196 $373,326.06 $1,054.09 $0.00 $2,110.84 $376,490.99
197 $376,490.99 $1,054.09 $0.00 $2,128.73 $379,673.81
198 $379,673.81 $1,054.09 $0.00 $2,146.73 $382,874.63
199 $382,874.63 $1,054.09 $0.00 $2,164.83 $386,093.55
200 $386,093.55 $1,054.09 $0.00 $2,183.03 $389,330.67
201 $389,330.67 $1,054.09 $0.00 $2,201.33 $392,586.09
202 $392,586.09 $1,054.09 $0.00 $2,219.74 $395,859.92
203 $395,859.92 $1,054.09 $0.00 $2,238.25 $399,152.26
204 $399,152.26 $1,054.09 $0.00 $2,256.86 $402,463.21
205 $402,463.21 $1,054.09 $0.00 $2,275.59 $405,792.89
206 $405,792.89 $1,054.09 $0.00 $2,294.41 $409,141.39
207 $409,141.39 $1,054.09 $0.00 $2,313.34 $412,508.82
208 $412,508.82 $1,054.09 $0.00 $2,332.38 $415,895.29
209 $415,895.29 $1,054.09 $0.00 $2,351.53 $419,300.91
210 $419,300.91 $1,054.09 $0.00 $2,370.79 $422,725.79
211 $422,725.79 $1,054.09 $0.00 $2,390.15 $426,170.03
212 $426,170.03 $1,054.09 $0.00 $2,409.63 $429,633.75
213 $429,633.75 $1,054.09 $0.00 $2,429.21 $433,117.05
214 $433,117.05 $1,054.09 $0.00 $2,448.91 $436,620.05
215 $436,620.05 $1,054.09 $0.00 $2,468.71 $440,142.85
216 $440,142.85 $1,054.09 $0.00 $2,488.63 $443,685.57
217 $443,685.57 $1,054.09 $123,579.90 $2,508.66 $323,668.42
218 $323,668.42 $1,054.09 $0.00 $1,830.07 $326,552.58
219 $326,552.58 $1,054.09 $0.00 $1,846.38 $329,453.05
220 $329,453.05 $1,054.09 $0.00 $1,862.78 $332,369.92
221 $332,369.92 $1,054.09 $0.00 $1,879.27 $335,303.28
222 $335,303.28 $1,054.09 $0.00 $1,895.85 $338,253.22
223 $338,253.22 $1,054.09 $0.00 $1,912.53 $341,219.84
224 $341,219.84 $1,054.09 $0.00 $1,929.31 $344,203.24
225 $344,203.24 $1,054.09 $0.00 $1,946.18 $347,203.51
226 $347,203.51 $1,054.09 $0.00 $1,963.14 $350,220.74
227 $350,220.74 $1,054.09 $0.00 $1,980.20 $353,255.03
228 $353,255.03 $1,054.09 $0.00 $1,997.36 $356,306.48
229 $356,306.48 $1,054.09 $129,758.89 $2,014.61 $229,616.29
230 $229,616.29 $1,054.09 $0.00 $1,298.28 $231,968.66
231 $231,968.66 $1,054.09 $0.00 $1,311.58 $234,334.33
232 $234,334.33 $1,054.09 $0.00 $1,324.96 $236,713.38
233 $236,713.38 $1,054.09 $0.00 $1,338.41 $239,105.88
234 $239,105.88 $1,054.09 $0.00 $1,351.94 $241,511.91
235 $241,511.91 $1,054.09 $0.00 $1,365.54 $243,931.54
236 $243,931.54 $1,054.09 $0.00 $1,379.22 $246,364.85
237 $246,364.85 $1,054.09 $0.00 $1,392.98 $248,811.92
238 $248,811.92 $1,054.09 $0.00 $1,406.82 $251,272.83
239 $251,272.83 $1,054.09 $0.00 $1,420.73 $253,747.65
240 $253,747.65 $1,054.09 $0.00 $1,434.73 $256,236.47
241 $256,236.47 $1,054.09 $136,246.84 $1,448.80 $122,492.52
242 $122,492.52 $1,054.09 $0.00 $692.59 $124,239.20
243 $124,239.20 $1,054.09 $0.00 $702.47 $125,995.76
244 $125,995.76 $1,054.09 $0.00 $712.40 $127,762.25
245 $127,762.25 $1,054.09 $0.00 $722.39 $129,538.73
246 $129,538.73 $1,054.09 $0.00 $732.43 $131,325.25
247 $131,325.25 $1,054.09 $0.00 $742.53 $133,121.87
248 $133,121.87 $1,054.09 $0.00 $752.69 $134,928.65
249 $134,928.65 $1,054.09 $0.00 $762.91 $136,745.65
250 $136,745.65 $1,054.09 $0.00 $773.18 $138,572.92
251 $138,572.92 $1,054.09 $0.00 $783.51 $140,410.52
252 $140,410.52 $1,054.09 $0.00 $793.90 $142,258.51
253 $142,258.51 $0.00 $143,059.18 $804.35 $3.68