Savings Plan and Future Cost Estimation for Stevenson University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$143,316
Monthly savings required$1,134

How much will it cost to send your child to Stevenson University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $573,264.81 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,134.48 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$55,266.00
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 Stevenson University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,134.48 $0.00 $0.00 $1,134.48
2 $1,134.48 $1,134.48 $0.00 $6.41 $2,275.37
3 $2,275.37 $1,134.48 $0.00 $12.87 $3,422.72
4 $3,422.72 $1,134.48 $0.00 $19.35 $4,576.55
5 $4,576.55 $1,134.48 $0.00 $25.88 $5,736.91
6 $5,736.91 $1,134.48 $0.00 $32.44 $6,903.83
7 $6,903.83 $1,134.48 $0.00 $39.04 $8,077.35
8 $8,077.35 $1,134.48 $0.00 $45.67 $9,257.50
9 $9,257.50 $1,134.48 $0.00 $52.34 $10,444.32
10 $10,444.32 $1,134.48 $0.00 $59.05 $11,637.85
11 $11,637.85 $1,134.48 $0.00 $65.80 $12,838.13
12 $12,838.13 $1,134.48 $0.00 $72.59 $14,045.20
13 $14,045.20 $1,134.48 $0.00 $79.41 $15,259.09
14 $15,259.09 $1,134.48 $0.00 $86.28 $16,479.85
15 $16,479.85 $1,134.48 $0.00 $93.18 $17,707.51
16 $17,707.51 $1,134.48 $0.00 $100.12 $18,942.11
17 $18,942.11 $1,134.48 $0.00 $107.10 $20,183.69
18 $20,183.69 $1,134.48 $0.00 $114.12 $21,432.29
19 $21,432.29 $1,134.48 $0.00 $121.18 $22,687.95
20 $22,687.95 $1,134.48 $0.00 $128.28 $23,950.71
21 $23,950.71 $1,134.48 $0.00 $135.42 $25,220.61
22 $25,220.61 $1,134.48 $0.00 $142.60 $26,497.69
23 $26,497.69 $1,134.48 $0.00 $149.82 $27,781.99
24 $27,781.99 $1,134.48 $0.00 $157.08 $29,073.55
25 $29,073.55 $1,134.48 $0.00 $164.39 $30,372.42
26 $30,372.42 $1,134.48 $0.00 $171.73 $31,678.63
27 $31,678.63 $1,134.48 $0.00 $179.12 $32,992.23
28 $32,992.23 $1,134.48 $0.00 $186.54 $34,313.25
29 $34,313.25 $1,134.48 $0.00 $194.01 $35,641.74
30 $35,641.74 $1,134.48 $0.00 $201.52 $36,977.74
31 $36,977.74 $1,134.48 $0.00 $209.08 $38,321.30
32 $38,321.30 $1,134.48 $0.00 $216.67 $39,672.45
33 $39,672.45 $1,134.48 $0.00 $224.31 $41,031.24
34 $41,031.24 $1,134.48 $0.00 $232.00 $42,397.72
35 $42,397.72 $1,134.48 $0.00 $239.72 $43,771.92
36 $43,771.92 $1,134.48 $0.00 $247.49 $45,153.89
37 $45,153.89 $1,134.48 $0.00 $255.31 $46,543.68
38 $46,543.68 $1,134.48 $0.00 $263.16 $47,941.32
39 $47,941.32 $1,134.48 $0.00 $271.07 $49,346.87
40 $49,346.87 $1,134.48 $0.00 $279.01 $50,760.36
41 $50,760.36 $1,134.48 $0.00 $287.01 $52,181.85
42 $52,181.85 $1,134.48 $0.00 $295.04 $53,611.37
43 $53,611.37 $1,134.48 $0.00 $303.13 $55,048.98
44 $55,048.98 $1,134.48 $0.00 $311.25 $56,494.71
45 $56,494.71 $1,134.48 $0.00 $319.43 $57,948.62
46 $57,948.62 $1,134.48 $0.00 $327.65 $59,410.75
47 $59,410.75 $1,134.48 $0.00 $335.92 $60,881.15
48 $60,881.15 $1,134.48 $0.00 $344.23 $62,359.86
49 $62,359.86 $1,134.48 $0.00 $352.59 $63,846.93
50 $63,846.93 $1,134.48 $0.00 $361.00 $65,342.41
51 $65,342.41 $1,134.48 $0.00 $369.46 $66,846.35
52 $66,846.35 $1,134.48 $0.00 $377.96 $68,358.79
53 $68,358.79 $1,134.48 $0.00 $386.51 $69,879.78
54 $69,879.78 $1,134.48 $0.00 $395.11 $71,409.37
55 $71,409.37 $1,134.48 $0.00 $403.76 $72,947.61
56 $72,947.61 $1,134.48 $0.00 $412.46 $74,494.55
57 $74,494.55 $1,134.48 $0.00 $421.20 $76,050.23
58 $76,050.23 $1,134.48 $0.00 $430.00 $77,614.71
59 $77,614.71 $1,134.48 $0.00 $438.84 $79,188.03
60 $79,188.03 $1,134.48 $0.00 $447.74 $80,770.25
61 $80,770.25 $1,134.48 $0.00 $456.69 $82,361.42
62 $82,361.42 $1,134.48 $0.00 $465.68 $83,961.58
63 $83,961.58 $1,134.48 $0.00 $474.73 $85,570.79
64 $85,570.79 $1,134.48 $0.00 $483.83 $87,189.10
65 $87,189.10 $1,134.48 $0.00 $492.98 $88,816.56
66 $88,816.56 $1,134.48 $0.00 $502.18 $90,453.22
67 $90,453.22 $1,134.48 $0.00 $511.44 $92,099.14
68 $92,099.14 $1,134.48 $0.00 $520.74 $93,754.36
69 $93,754.36 $1,134.48 $0.00 $530.10 $95,418.94
70 $95,418.94 $1,134.48 $0.00 $539.51 $97,092.93
71 $97,092.93 $1,134.48 $0.00 $548.98 $98,776.39
72 $98,776.39 $1,134.48 $0.00 $558.50 $100,469.37
73 $100,469.37 $1,134.48 $0.00 $568.07 $102,171.92
74 $102,171.92 $1,134.48 $0.00 $577.69 $103,884.09
75 $103,884.09 $1,134.48 $0.00 $587.38 $105,605.95
76 $105,605.95 $1,134.48 $0.00 $597.11 $107,337.54
77 $107,337.54 $1,134.48 $0.00 $606.90 $109,078.92
78 $109,078.92 $1,134.48 $0.00 $616.75 $110,830.15
79 $110,830.15 $1,134.48 $0.00 $626.65 $112,591.28
80 $112,591.28 $1,134.48 $0.00 $636.61 $114,362.37
81 $114,362.37 $1,134.48 $0.00 $646.62 $116,143.47
82 $116,143.47 $1,134.48 $0.00 $656.69 $117,934.64
83 $117,934.64 $1,134.48 $0.00 $666.82 $119,735.94
84 $119,735.94 $1,134.48 $0.00 $677.00 $121,547.42
85 $121,547.42 $1,134.48 $0.00 $687.25 $123,369.15
86 $123,369.15 $1,134.48 $0.00 $697.55 $125,201.18
87 $125,201.18 $1,134.48 $0.00 $707.91 $127,043.57
88 $127,043.57 $1,134.48 $0.00 $718.32 $128,896.37
89 $128,896.37 $1,134.48 $0.00 $728.80 $130,759.65
90 $130,759.65 $1,134.48 $0.00 $739.33 $132,633.46
91 $132,633.46 $1,134.48 $0.00 $749.93 $134,517.87
92 $134,517.87 $1,134.48 $0.00 $760.58 $136,412.93
93 $136,412.93 $1,134.48 $0.00 $771.30 $138,318.71
94 $138,318.71 $1,134.48 $0.00 $782.07 $140,235.26
95 $140,235.26 $1,134.48 $0.00 $792.91 $142,162.65
96 $142,162.65 $1,134.48 $0.00 $803.81 $144,100.94
97 $144,100.94 $1,134.48 $0.00 $814.77 $146,050.19
98 $146,050.19 $1,134.48 $0.00 $825.79 $148,010.46
99 $148,010.46 $1,134.48 $0.00 $836.87 $149,981.81
100 $149,981.81 $1,134.48 $0.00 $848.02 $151,964.31
101 $151,964.31 $1,134.48 $0.00 $859.23 $153,958.02
102 $153,958.02 $1,134.48 $0.00 $870.50 $155,963.00
103 $155,963.00 $1,134.48 $0.00 $881.84 $157,979.32
104 $157,979.32 $1,134.48 $0.00 $893.24 $160,007.04
105 $160,007.04 $1,134.48 $0.00 $904.70 $162,046.22
106 $162,046.22 $1,134.48 $0.00 $916.23 $164,096.93
107 $164,096.93 $1,134.48 $0.00 $927.83 $166,159.24
108 $166,159.24 $1,134.48 $0.00 $939.49 $168,233.21
109 $168,233.21 $1,134.48 $0.00 $951.22 $170,318.91
110 $170,318.91 $1,134.48 $0.00 $963.01 $172,416.40
111 $172,416.40 $1,134.48 $0.00 $974.87 $174,525.75
112 $174,525.75 $1,134.48 $0.00 $986.79 $176,647.02
113 $176,647.02 $1,134.48 $0.00 $998.79 $178,780.29
114 $178,780.29 $1,134.48 $0.00 $1,010.85 $180,925.62
115 $180,925.62 $1,134.48 $0.00 $1,022.98 $183,083.08
116 $183,083.08 $1,134.48 $0.00 $1,035.18 $185,252.74
117 $185,252.74 $1,134.48 $0.00 $1,047.45 $187,434.67
118 $187,434.67 $1,134.48 $0.00 $1,059.78 $189,628.93
119 $189,628.93 $1,134.48 $0.00 $1,072.19 $191,835.60
120 $191,835.60 $1,134.48 $0.00 $1,084.67 $194,054.75
121 $194,054.75 $1,134.48 $0.00 $1,097.21 $196,286.44
122 $196,286.44 $1,134.48 $0.00 $1,109.83 $198,530.75
123 $198,530.75 $1,134.48 $0.00 $1,122.52 $200,787.75
124 $200,787.75 $1,134.48 $0.00 $1,135.28 $203,057.51
125 $203,057.51 $1,134.48 $0.00 $1,148.12 $205,340.11
126 $205,340.11 $1,134.48 $0.00 $1,161.02 $207,635.61
127 $207,635.61 $1,134.48 $0.00 $1,174.00 $209,944.09
128 $209,944.09 $1,134.48 $0.00 $1,187.05 $212,265.62
129 $212,265.62 $1,134.48 $0.00 $1,200.18 $214,600.28
130 $214,600.28 $1,134.48 $0.00 $1,213.38 $216,948.14
131 $216,948.14 $1,134.48 $0.00 $1,226.66 $219,309.28
132 $219,309.28 $1,134.48 $0.00 $1,240.01 $221,683.77
133 $221,683.77 $1,134.48 $0.00 $1,253.43 $224,071.68
134 $224,071.68 $1,134.48 $0.00 $1,266.93 $226,473.09
135 $226,473.09 $1,134.48 $0.00 $1,280.51 $228,888.08
136 $228,888.08 $1,134.48 $0.00 $1,294.17 $231,316.73
137 $231,316.73 $1,134.48 $0.00 $1,307.90 $233,759.11
138 $233,759.11 $1,134.48 $0.00 $1,321.71 $236,215.30
139 $236,215.30 $1,134.48 $0.00 $1,335.60 $238,685.38
140 $238,685.38 $1,134.48 $0.00 $1,349.56 $241,169.42
141 $241,169.42 $1,134.48 $0.00 $1,363.61 $243,667.51
142 $243,667.51 $1,134.48 $0.00 $1,377.73 $246,179.72
143 $246,179.72 $1,134.48 $0.00 $1,391.94 $248,706.14
144 $248,706.14 $1,134.48 $0.00 $1,406.22 $251,246.84
145 $251,246.84 $1,134.48 $0.00 $1,420.59 $253,801.91
146 $253,801.91 $1,134.48 $0.00 $1,435.03 $256,371.42
147 $256,371.42 $1,134.48 $0.00 $1,449.56 $258,955.46
148 $258,955.46 $1,134.48 $0.00 $1,464.17 $261,554.11
149 $261,554.11 $1,134.48 $0.00 $1,478.86 $264,167.45
150 $264,167.45 $1,134.48 $0.00 $1,493.64 $266,795.57
151 $266,795.57 $1,134.48 $0.00 $1,508.50 $269,438.55
152 $269,438.55 $1,134.48 $0.00 $1,523.44 $272,096.47
153 $272,096.47 $1,134.48 $0.00 $1,538.47 $274,769.42
154 $274,769.42 $1,134.48 $0.00 $1,553.59 $277,457.49
155 $277,457.49 $1,134.48 $0.00 $1,568.78 $280,160.75
156 $280,160.75 $1,134.48 $0.00 $1,584.07 $282,879.30
157 $282,879.30 $1,134.48 $0.00 $1,599.44 $285,613.22
158 $285,613.22 $1,134.48 $0.00 $1,614.90 $288,362.60
159 $288,362.60 $1,134.48 $0.00 $1,630.44 $291,127.52
160 $291,127.52 $1,134.48 $0.00 $1,646.08 $293,908.08
161 $293,908.08 $1,134.48 $0.00 $1,661.80 $296,704.36
162 $296,704.36 $1,134.48 $0.00 $1,677.61 $299,516.45
163 $299,516.45 $1,134.48 $0.00 $1,693.51 $302,344.44
164 $302,344.44 $1,134.48 $0.00 $1,709.50 $305,188.42
165 $305,188.42 $1,134.48 $0.00 $1,725.58 $308,048.48
166 $308,048.48 $1,134.48 $0.00 $1,741.75 $310,924.71
167 $310,924.71 $1,134.48 $0.00 $1,758.01 $313,817.20
168 $313,817.20 $1,134.48 $0.00 $1,774.37 $316,726.05
169 $316,726.05 $1,134.48 $0.00 $1,790.82 $319,651.35
170 $319,651.35 $1,134.48 $0.00 $1,807.36 $322,593.19
171 $322,593.19 $1,134.48 $0.00 $1,823.99 $325,551.66
172 $325,551.66 $1,134.48 $0.00 $1,840.72 $328,526.86
173 $328,526.86 $1,134.48 $0.00 $1,857.54 $331,518.88
174 $331,518.88 $1,134.48 $0.00 $1,874.46 $334,527.82
175 $334,527.82 $1,134.48 $0.00 $1,891.47 $337,553.77
176 $337,553.77 $1,134.48 $0.00 $1,908.58 $340,596.83
177 $340,596.83 $1,134.48 $0.00 $1,925.78 $343,657.09
178 $343,657.09 $1,134.48 $0.00 $1,943.09 $346,734.66
179 $346,734.66 $1,134.48 $0.00 $1,960.49 $349,829.63
180 $349,829.63 $1,134.48 $0.00 $1,977.99 $352,942.10
181 $352,942.10 $1,134.48 $0.00 $1,995.59 $356,072.17
182 $356,072.17 $1,134.48 $0.00 $2,013.28 $359,219.93
183 $359,219.93 $1,134.48 $0.00 $2,031.08 $362,385.49
184 $362,385.49 $1,134.48 $0.00 $2,048.98 $365,568.95
185 $365,568.95 $1,134.48 $0.00 $2,066.98 $368,770.41
186 $368,770.41 $1,134.48 $0.00 $2,085.08 $371,989.97
187 $371,989.97 $1,134.48 $0.00 $2,103.29 $375,227.74
188 $375,227.74 $1,134.48 $0.00 $2,121.59 $378,483.81
189 $378,483.81 $1,134.48 $0.00 $2,140.00 $381,758.29
190 $381,758.29 $1,134.48 $0.00 $2,158.52 $385,051.29
191 $385,051.29 $1,134.48 $0.00 $2,177.14 $388,362.91
192 $388,362.91 $1,134.48 $0.00 $2,195.86 $391,693.25
193 $391,693.25 $1,134.48 $0.00 $2,214.69 $395,042.42
194 $395,042.42 $1,134.48 $0.00 $2,233.63 $398,410.53
195 $398,410.53 $1,134.48 $0.00 $2,252.67 $401,797.68
196 $401,797.68 $1,134.48 $0.00 $2,271.82 $405,203.98
197 $405,203.98 $1,134.48 $0.00 $2,291.08 $408,629.54
198 $408,629.54 $1,134.48 $0.00 $2,310.45 $412,074.47
199 $412,074.47 $1,134.48 $0.00 $2,329.93 $415,538.88
200 $415,538.88 $1,134.48 $0.00 $2,349.52 $419,022.88
201 $419,022.88 $1,134.48 $0.00 $2,369.22 $422,526.58
202 $422,526.58 $1,134.48 $0.00 $2,389.03 $426,050.09
203 $426,050.09 $1,134.48 $0.00 $2,408.95 $429,593.52
204 $429,593.52 $1,134.48 $0.00 $2,428.98 $433,156.98
205 $433,156.98 $1,134.48 $0.00 $2,449.13 $436,740.59
206 $436,740.59 $1,134.48 $0.00 $2,469.39 $440,344.46
207 $440,344.46 $1,134.48 $0.00 $2,489.77 $443,968.71
208 $443,968.71 $1,134.48 $0.00 $2,510.26 $447,613.45
209 $447,613.45 $1,134.48 $0.00 $2,530.87 $451,278.80
210 $451,278.80 $1,134.48 $0.00 $2,551.60 $454,964.88
211 $454,964.88 $1,134.48 $0.00 $2,572.44 $458,671.80
212 $458,671.80 $1,134.48 $0.00 $2,593.40 $462,399.68
213 $462,399.68 $1,134.48 $0.00 $2,614.48 $466,148.64
214 $466,148.64 $1,134.48 $0.00 $2,635.67 $469,918.79
215 $469,918.79 $1,134.48 $0.00 $2,656.99 $473,710.26
216 $473,710.26 $1,134.48 $0.00 $2,678.43 $477,523.17
217 $477,523.17 $1,134.48 $133,004.22 $2,699.99 $348,353.42
218 $348,353.42 $1,134.48 $0.00 $1,969.64 $351,457.54
219 $351,457.54 $1,134.48 $0.00 $1,987.19 $354,579.21
220 $354,579.21 $1,134.48 $0.00 $2,004.84 $357,718.53
221 $357,718.53 $1,134.48 $0.00 $2,022.59 $360,875.60
222 $360,875.60 $1,134.48 $0.00 $2,040.44 $364,050.52
223 $364,050.52 $1,134.48 $0.00 $2,058.39 $367,243.39
224 $367,243.39 $1,134.48 $0.00 $2,076.45 $370,454.32
225 $370,454.32 $1,134.48 $0.00 $2,094.60 $373,683.40
226 $373,683.40 $1,134.48 $0.00 $2,112.86 $376,930.74
227 $376,930.74 $1,134.48 $0.00 $2,131.22 $380,196.44
228 $380,196.44 $1,134.48 $0.00 $2,149.69 $383,480.61
229 $383,480.61 $1,134.48 $139,654.43 $2,168.26 $247,128.92
230 $247,128.92 $1,134.48 $0.00 $1,397.30 $249,660.70
231 $249,660.70 $1,134.48 $0.00 $1,411.62 $252,206.80
232 $252,206.80 $1,134.48 $0.00 $1,426.01 $254,767.29
233 $254,767.29 $1,134.48 $0.00 $1,440.49 $257,342.26
234 $257,342.26 $1,134.48 $0.00 $1,455.05 $259,931.79
235 $259,931.79 $1,134.48 $0.00 $1,469.69 $262,535.96
236 $262,535.96 $1,134.48 $0.00 $1,484.42 $265,154.86
237 $265,154.86 $1,134.48 $0.00 $1,499.22 $267,788.56
238 $267,788.56 $1,134.48 $0.00 $1,514.12 $270,437.16
239 $270,437.16 $1,134.48 $0.00 $1,529.09 $273,100.73
240 $273,100.73 $1,134.48 $0.00 $1,544.15 $275,779.36
241 $275,779.36 $1,134.48 $146,637.15 $1,559.30 $131,835.99
242 $131,835.99 $1,134.48 $0.00 $745.42 $133,715.89
243 $133,715.89 $1,134.48 $0.00 $756.05 $135,606.42
244 $135,606.42 $1,134.48 $0.00 $766.74 $137,507.64
245 $137,507.64 $1,134.48 $0.00 $777.49 $139,419.61
246 $139,419.61 $1,134.48 $0.00 $788.30 $141,342.39
247 $141,342.39 $1,134.48 $0.00 $799.17 $143,276.04
248 $143,276.04 $1,134.48 $0.00 $810.10 $145,220.62
249 $145,220.62 $1,134.48 $0.00 $821.10 $147,176.20
250 $147,176.20 $1,134.48 $0.00 $832.16 $149,142.84
251 $149,142.84 $1,134.48 $0.00 $843.28 $151,120.60
252 $151,120.60 $1,134.48 $0.00 $854.46 $153,109.54
253 $153,109.54 $0.00 $153,969.01 $865.70 $6.23