Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$55,469
Monthly savings required$439

How much will it cost to send your child to Marshall University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $221,874.83 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $439.07 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$21,390.00
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 Marshall University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $439.07 $0.00 $0.00 $439.07
2 $439.07 $439.07 $0.00 $2.48 $880.62
3 $880.62 $439.07 $0.00 $4.98 $1,324.67
4 $1,324.67 $439.07 $0.00 $7.49 $1,771.23
5 $1,771.23 $439.07 $0.00 $10.01 $2,220.31
6 $2,220.31 $439.07 $0.00 $12.55 $2,671.93
7 $2,671.93 $439.07 $0.00 $15.11 $3,126.11
8 $3,126.11 $439.07 $0.00 $17.68 $3,582.86
9 $3,582.86 $439.07 $0.00 $20.26 $4,042.19
10 $4,042.19 $439.07 $0.00 $22.86 $4,504.12
11 $4,504.12 $439.07 $0.00 $25.47 $4,968.66
12 $4,968.66 $439.07 $0.00 $28.09 $5,435.82
13 $5,435.82 $439.07 $0.00 $30.73 $5,905.62
14 $5,905.62 $439.07 $0.00 $33.39 $6,378.08
15 $6,378.08 $439.07 $0.00 $36.06 $6,853.21
16 $6,853.21 $439.07 $0.00 $38.75 $7,331.03
17 $7,331.03 $439.07 $0.00 $41.45 $7,811.55
18 $7,811.55 $439.07 $0.00 $44.17 $8,294.79
19 $8,294.79 $439.07 $0.00 $46.90 $8,780.76
20 $8,780.76 $439.07 $0.00 $49.65 $9,269.48
21 $9,269.48 $439.07 $0.00 $52.41 $9,760.96
22 $9,760.96 $439.07 $0.00 $55.19 $10,255.22
23 $10,255.22 $439.07 $0.00 $57.98 $10,752.27
24 $10,752.27 $439.07 $0.00 $60.79 $11,252.13
25 $11,252.13 $439.07 $0.00 $63.62 $11,754.82
26 $11,754.82 $439.07 $0.00 $66.46 $12,260.35
27 $12,260.35 $439.07 $0.00 $69.32 $12,768.74
28 $12,768.74 $439.07 $0.00 $72.20 $13,280.01
29 $13,280.01 $439.07 $0.00 $75.09 $13,794.17
30 $13,794.17 $439.07 $0.00 $77.99 $14,311.23
31 $14,311.23 $439.07 $0.00 $80.92 $14,831.22
32 $14,831.22 $439.07 $0.00 $83.86 $15,354.15
33 $15,354.15 $439.07 $0.00 $86.81 $15,880.03
34 $15,880.03 $439.07 $0.00 $89.79 $16,408.89
35 $16,408.89 $439.07 $0.00 $92.78 $16,940.74
36 $16,940.74 $439.07 $0.00 $95.79 $17,475.60
37 $17,475.60 $439.07 $0.00 $98.81 $18,013.48
38 $18,013.48 $439.07 $0.00 $101.85 $18,554.40
39 $18,554.40 $439.07 $0.00 $104.91 $19,098.38
40 $19,098.38 $439.07 $0.00 $107.99 $19,645.44
41 $19,645.44 $439.07 $0.00 $111.08 $20,195.59
42 $20,195.59 $439.07 $0.00 $114.19 $20,748.85
43 $20,748.85 $439.07 $0.00 $117.32 $21,305.24
44 $21,305.24 $439.07 $0.00 $120.46 $21,864.77
45 $21,864.77 $439.07 $0.00 $123.63 $22,427.47
46 $22,427.47 $439.07 $0.00 $126.81 $22,993.35
47 $22,993.35 $439.07 $0.00 $130.01 $23,562.43
48 $23,562.43 $439.07 $0.00 $133.23 $24,134.73
49 $24,134.73 $439.07 $0.00 $136.46 $24,710.26
50 $24,710.26 $439.07 $0.00 $139.72 $25,289.05
51 $25,289.05 $439.07 $0.00 $142.99 $25,871.11
52 $25,871.11 $439.07 $0.00 $146.28 $26,456.46
53 $26,456.46 $439.07 $0.00 $149.59 $27,045.12
54 $27,045.12 $439.07 $0.00 $152.92 $27,637.11
55 $27,637.11 $439.07 $0.00 $156.26 $28,232.44
56 $28,232.44 $439.07 $0.00 $159.63 $28,831.14
57 $28,831.14 $439.07 $0.00 $163.02 $29,433.23
58 $29,433.23 $439.07 $0.00 $166.42 $30,038.72
59 $30,038.72 $439.07 $0.00 $169.84 $30,647.63
60 $30,647.63 $439.07 $0.00 $173.29 $31,259.99
61 $31,259.99 $439.07 $0.00 $176.75 $31,875.81
62 $31,875.81 $439.07 $0.00 $180.23 $32,495.11
63 $32,495.11 $439.07 $0.00 $183.73 $33,117.91
64 $33,117.91 $439.07 $0.00 $187.25 $33,744.23
65 $33,744.23 $439.07 $0.00 $190.79 $34,374.09
66 $34,374.09 $439.07 $0.00 $194.36 $35,007.52
67 $35,007.52 $439.07 $0.00 $197.94 $35,644.53
68 $35,644.53 $439.07 $0.00 $201.54 $36,285.14
69 $36,285.14 $439.07 $0.00 $205.16 $36,929.37
70 $36,929.37 $439.07 $0.00 $208.80 $37,577.24
71 $37,577.24 $439.07 $0.00 $212.47 $38,228.78
72 $38,228.78 $439.07 $0.00 $216.15 $38,884.00
73 $38,884.00 $439.07 $0.00 $219.86 $39,542.93
74 $39,542.93 $439.07 $0.00 $223.58 $40,205.58
75 $40,205.58 $439.07 $0.00 $227.33 $40,871.98
76 $40,871.98 $439.07 $0.00 $231.10 $41,542.15
77 $41,542.15 $439.07 $0.00 $234.89 $42,216.11
78 $42,216.11 $439.07 $0.00 $238.70 $42,893.88
79 $42,893.88 $439.07 $0.00 $242.53 $43,575.48
80 $43,575.48 $439.07 $0.00 $246.38 $44,260.93
81 $44,260.93 $439.07 $0.00 $250.26 $44,950.26
82 $44,950.26 $439.07 $0.00 $254.16 $45,643.49
83 $45,643.49 $439.07 $0.00 $258.07 $46,340.63
84 $46,340.63 $439.07 $0.00 $262.02 $47,041.72
85 $47,041.72 $439.07 $0.00 $265.98 $47,746.77
86 $47,746.77 $439.07 $0.00 $269.97 $48,455.81
87 $48,455.81 $439.07 $0.00 $273.98 $49,168.86
88 $49,168.86 $439.07 $0.00 $278.01 $49,885.94
89 $49,885.94 $439.07 $0.00 $282.06 $50,607.07
90 $50,607.07 $439.07 $0.00 $286.14 $51,332.28
91 $51,332.28 $439.07 $0.00 $290.24 $52,061.59
92 $52,061.59 $439.07 $0.00 $294.36 $52,795.02
93 $52,795.02 $439.07 $0.00 $298.51 $53,532.60
94 $53,532.60 $439.07 $0.00 $302.68 $54,274.35
95 $54,274.35 $439.07 $0.00 $306.88 $55,020.30
96 $55,020.30 $439.07 $0.00 $311.09 $55,770.46
97 $55,770.46 $439.07 $0.00 $315.33 $56,524.86
98 $56,524.86 $439.07 $0.00 $319.60 $57,283.53
99 $57,283.53 $439.07 $0.00 $323.89 $58,046.49
100 $58,046.49 $439.07 $0.00 $328.20 $58,813.76
101 $58,813.76 $439.07 $0.00 $332.54 $59,585.37
102 $59,585.37 $439.07 $0.00 $336.90 $60,361.34
103 $60,361.34 $439.07 $0.00 $341.29 $61,141.70
104 $61,141.70 $439.07 $0.00 $345.70 $61,926.47
105 $61,926.47 $439.07 $0.00 $350.14 $62,715.68
106 $62,715.68 $439.07 $0.00 $354.60 $63,509.35
107 $63,509.35 $439.07 $0.00 $359.09 $64,307.51
108 $64,307.51 $439.07 $0.00 $363.60 $65,110.18
109 $65,110.18 $439.07 $0.00 $368.14 $65,917.39
110 $65,917.39 $439.07 $0.00 $372.71 $66,729.17
111 $66,729.17 $439.07 $0.00 $377.30 $67,545.54
112 $67,545.54 $439.07 $0.00 $381.91 $68,366.52
113 $68,366.52 $439.07 $0.00 $386.55 $69,192.14
114 $69,192.14 $439.07 $0.00 $391.22 $70,022.43
115 $70,022.43 $439.07 $0.00 $395.92 $70,857.42
116 $70,857.42 $439.07 $0.00 $400.64 $71,697.13
117 $71,697.13 $439.07 $0.00 $405.39 $72,541.59
118 $72,541.59 $439.07 $0.00 $410.16 $73,390.82
119 $73,390.82 $439.07 $0.00 $414.96 $74,244.85
120 $74,244.85 $439.07 $0.00 $419.79 $75,103.71
121 $75,103.71 $439.07 $0.00 $424.65 $75,967.43
122 $75,967.43 $439.07 $0.00 $429.53 $76,836.03
123 $76,836.03 $439.07 $0.00 $434.44 $77,709.54
124 $77,709.54 $439.07 $0.00 $439.38 $78,587.99
125 $78,587.99 $439.07 $0.00 $444.35 $79,471.41
126 $79,471.41 $439.07 $0.00 $449.34 $80,359.82
127 $80,359.82 $439.07 $0.00 $454.37 $81,253.26
128 $81,253.26 $439.07 $0.00 $459.42 $82,151.75
129 $82,151.75 $439.07 $0.00 $464.50 $83,055.32
130 $83,055.32 $439.07 $0.00 $469.61 $83,964.00
131 $83,964.00 $439.07 $0.00 $474.74 $84,877.81
132 $84,877.81 $439.07 $0.00 $479.91 $85,796.79
133 $85,796.79 $439.07 $0.00 $485.11 $86,720.97
134 $86,720.97 $439.07 $0.00 $490.33 $87,650.37
135 $87,650.37 $439.07 $0.00 $495.59 $88,585.03
136 $88,585.03 $439.07 $0.00 $500.87 $89,524.97
137 $89,524.97 $439.07 $0.00 $506.19 $90,470.23
138 $90,470.23 $439.07 $0.00 $511.53 $91,420.83
139 $91,420.83 $439.07 $0.00 $516.91 $92,376.81
140 $92,376.81 $439.07 $0.00 $522.31 $93,338.19
141 $93,338.19 $439.07 $0.00 $527.75 $94,305.01
142 $94,305.01 $439.07 $0.00 $533.21 $95,277.29
143 $95,277.29 $439.07 $0.00 $538.71 $96,255.07
144 $96,255.07 $439.07 $0.00 $544.24 $97,238.38
145 $97,238.38 $439.07 $0.00 $549.80 $98,227.25
146 $98,227.25 $439.07 $0.00 $555.39 $99,221.71
147 $99,221.71 $439.07 $0.00 $561.01 $100,221.79
148 $100,221.79 $439.07 $0.00 $566.67 $101,227.53
149 $101,227.53 $439.07 $0.00 $572.36 $102,238.96
150 $102,238.96 $439.07 $0.00 $578.07 $103,256.10
151 $103,256.10 $439.07 $0.00 $583.83 $104,279.00
152 $104,279.00 $439.07 $0.00 $589.61 $105,307.68
153 $105,307.68 $439.07 $0.00 $595.42 $106,342.17
154 $106,342.17 $439.07 $0.00 $601.27 $107,382.51
155 $107,382.51 $439.07 $0.00 $607.16 $108,428.74
156 $108,428.74 $439.07 $0.00 $613.07 $109,480.88
157 $109,480.88 $439.07 $0.00 $619.02 $110,538.97
158 $110,538.97 $439.07 $0.00 $625.00 $111,603.04
159 $111,603.04 $439.07 $0.00 $631.02 $112,673.13
160 $112,673.13 $439.07 $0.00 $637.07 $113,749.27
161 $113,749.27 $439.07 $0.00 $643.15 $114,831.49
162 $114,831.49 $439.07 $0.00 $649.27 $115,919.83
163 $115,919.83 $439.07 $0.00 $655.43 $117,014.33
164 $117,014.33 $439.07 $0.00 $661.62 $118,115.02
165 $118,115.02 $439.07 $0.00 $667.84 $119,221.93
166 $119,221.93 $439.07 $0.00 $674.10 $120,335.10
167 $120,335.10 $439.07 $0.00 $680.39 $121,454.56
168 $121,454.56 $439.07 $0.00 $686.72 $122,580.35
169 $122,580.35 $439.07 $0.00 $693.09 $123,712.51
170 $123,712.51 $439.07 $0.00 $699.49 $124,851.07
171 $124,851.07 $439.07 $0.00 $705.93 $125,996.07
172 $125,996.07 $439.07 $0.00 $712.40 $127,147.54
173 $127,147.54 $439.07 $0.00 $718.91 $128,305.52
174 $128,305.52 $439.07 $0.00 $725.46 $129,470.05
175 $129,470.05 $439.07 $0.00 $732.04 $130,641.16
176 $130,641.16 $439.07 $0.00 $738.66 $131,818.89
177 $131,818.89 $439.07 $0.00 $745.32 $133,003.28
178 $133,003.28 $439.07 $0.00 $752.02 $134,194.37
179 $134,194.37 $439.07 $0.00 $758.75 $135,392.19
180 $135,392.19 $439.07 $0.00 $765.53 $136,596.79
181 $136,596.79 $439.07 $0.00 $772.34 $137,808.20
182 $137,808.20 $439.07 $0.00 $779.19 $139,026.46
183 $139,026.46 $439.07 $0.00 $786.08 $140,251.61
184 $140,251.61 $439.07 $0.00 $793.00 $141,483.68
185 $141,483.68 $439.07 $0.00 $799.97 $142,722.72
186 $142,722.72 $439.07 $0.00 $806.98 $143,968.77
187 $143,968.77 $439.07 $0.00 $814.02 $145,221.86
188 $145,221.86 $439.07 $0.00 $821.11 $146,482.04
189 $146,482.04 $439.07 $0.00 $828.23 $147,749.34
190 $147,749.34 $439.07 $0.00 $835.40 $149,023.81
191 $149,023.81 $439.07 $0.00 $842.60 $150,305.48
192 $150,305.48 $439.07 $0.00 $849.85 $151,594.40
193 $151,594.40 $439.07 $0.00 $857.14 $152,890.61
194 $152,890.61 $439.07 $0.00 $864.47 $154,194.15
195 $154,194.15 $439.07 $0.00 $871.84 $155,505.06
196 $155,505.06 $439.07 $0.00 $879.25 $156,823.38
197 $156,823.38 $439.07 $0.00 $886.70 $158,149.15
198 $158,149.15 $439.07 $0.00 $894.20 $159,482.42
199 $159,482.42 $439.07 $0.00 $901.74 $160,823.23
200 $160,823.23 $439.07 $0.00 $909.32 $162,171.62
201 $162,171.62 $439.07 $0.00 $916.94 $163,527.63
202 $163,527.63 $439.07 $0.00 $924.61 $164,891.31
203 $164,891.31 $439.07 $0.00 $932.32 $166,262.70
204 $166,262.70 $439.07 $0.00 $940.07 $167,641.84
205 $167,641.84 $439.07 $0.00 $947.87 $169,028.78
206 $169,028.78 $439.07 $0.00 $955.71 $170,423.56
207 $170,423.56 $439.07 $0.00 $963.60 $171,826.23
208 $171,826.23 $439.07 $0.00 $971.53 $173,236.83
209 $173,236.83 $439.07 $0.00 $979.51 $174,655.41
210 $174,655.41 $439.07 $0.00 $987.53 $176,082.01
211 $176,082.01 $439.07 $0.00 $995.59 $177,516.67
212 $177,516.67 $439.07 $0.00 $1,003.71 $178,959.45
213 $178,959.45 $439.07 $0.00 $1,011.86 $180,410.38
214 $180,410.38 $439.07 $0.00 $1,020.07 $181,869.52
215 $181,869.52 $439.07 $0.00 $1,028.32 $183,336.91
216 $183,336.91 $439.07 $0.00 $1,036.61 $184,812.59
217 $184,812.59 $439.07 $51,477.59 $1,044.96 $134,819.03
218 $134,819.03 $439.07 $0.00 $762.29 $136,020.39
219 $136,020.39 $439.07 $0.00 $769.08 $137,228.54
220 $137,228.54 $439.07 $0.00 $775.91 $138,443.52
221 $138,443.52 $439.07 $0.00 $782.78 $139,665.37
222 $139,665.37 $439.07 $0.00 $789.69 $140,894.13
223 $140,894.13 $439.07 $0.00 $796.64 $142,129.84
224 $142,129.84 $439.07 $0.00 $803.62 $143,372.53
225 $143,372.53 $439.07 $0.00 $810.65 $144,622.25
226 $144,622.25 $439.07 $0.00 $817.72 $145,879.04
227 $145,879.04 $439.07 $0.00 $824.82 $147,142.93
228 $147,142.93 $439.07 $0.00 $831.97 $148,413.97
229 $148,413.97 $439.07 $54,051.46 $839.15 $95,640.73
230 $95,640.73 $439.07 $0.00 $540.77 $96,620.57
231 $96,620.57 $439.07 $0.00 $546.31 $97,605.95
232 $97,605.95 $439.07 $0.00 $551.88 $98,596.90
233 $98,596.90 $439.07 $0.00 $557.48 $99,593.45
234 $99,593.45 $439.07 $0.00 $563.12 $100,595.64
235 $100,595.64 $439.07 $0.00 $568.78 $101,603.49
236 $101,603.49 $439.07 $0.00 $574.48 $102,617.04
237 $102,617.04 $439.07 $0.00 $580.21 $103,636.32
238 $103,636.32 $439.07 $0.00 $585.97 $104,661.36
239 $104,661.36 $439.07 $0.00 $591.77 $105,692.20
240 $105,692.20 $439.07 $0.00 $597.60 $106,728.87
241 $106,728.87 $439.07 $56,754.04 $603.46 $51,017.36
242 $51,017.36 $439.07 $0.00 $288.46 $51,744.89
243 $51,744.89 $439.07 $0.00 $292.57 $52,476.53
244 $52,476.53 $439.07 $0.00 $296.71 $53,212.31
245 $53,212.31 $439.07 $0.00 $300.87 $53,952.25
246 $53,952.25 $439.07 $0.00 $305.05 $54,696.37
247 $54,696.37 $439.07 $0.00 $309.26 $55,444.70
248 $55,444.70 $439.07 $0.00 $313.49 $56,197.26
249 $56,197.26 $439.07 $0.00 $317.75 $56,954.08
250 $56,954.08 $439.07 $0.00 $322.03 $57,715.18
251 $57,715.18 $439.07 $0.00 $326.33 $58,480.58
252 $58,480.58 $439.07 $0.00 $330.66 $59,250.31
253 $59,250.31 $0.00 $59,591.74 $335.01 ($6.42)