Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$110,263
Monthly savings required$873

How much will it cost to send your child to Concordia University Seward in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $441,052.72 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $872.83 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$42,520.00
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 Concordia University Seward in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $872.83 $0.00 $0.00 $872.83
2 $872.83 $872.83 $0.00 $4.94 $1,750.60
3 $1,750.60 $872.83 $0.00 $9.90 $2,633.33
4 $2,633.33 $872.83 $0.00 $14.89 $3,521.05
5 $3,521.05 $872.83 $0.00 $19.91 $4,413.79
6 $4,413.79 $872.83 $0.00 $24.96 $5,311.58
7 $5,311.58 $872.83 $0.00 $30.03 $6,214.44
8 $6,214.44 $872.83 $0.00 $35.14 $7,122.41
9 $7,122.41 $872.83 $0.00 $40.27 $8,035.51
10 $8,035.51 $872.83 $0.00 $45.43 $8,953.77
11 $8,953.77 $872.83 $0.00 $50.63 $9,877.23
12 $9,877.23 $872.83 $0.00 $55.85 $10,805.91
13 $10,805.91 $872.83 $0.00 $61.10 $11,739.84
14 $11,739.84 $872.83 $0.00 $66.38 $12,679.05
15 $12,679.05 $872.83 $0.00 $71.69 $13,623.57
16 $13,623.57 $872.83 $0.00 $77.03 $14,573.43
17 $14,573.43 $872.83 $0.00 $82.40 $15,528.66
18 $15,528.66 $872.83 $0.00 $87.80 $16,489.29
19 $16,489.29 $872.83 $0.00 $93.23 $17,455.35
20 $17,455.35 $872.83 $0.00 $98.70 $18,426.88
21 $18,426.88 $872.83 $0.00 $104.19 $19,403.90
22 $19,403.90 $872.83 $0.00 $109.71 $20,386.44
23 $20,386.44 $872.83 $0.00 $115.27 $21,374.54
24 $21,374.54 $872.83 $0.00 $120.85 $22,368.22
25 $22,368.22 $872.83 $0.00 $126.47 $23,367.52
26 $23,367.52 $872.83 $0.00 $132.12 $24,372.47
27 $24,372.47 $872.83 $0.00 $137.81 $25,383.11
28 $25,383.11 $872.83 $0.00 $143.52 $26,399.46
29 $26,399.46 $872.83 $0.00 $149.27 $27,421.56
30 $27,421.56 $872.83 $0.00 $155.05 $28,449.44
31 $28,449.44 $872.83 $0.00 $160.86 $29,483.13
32 $29,483.13 $872.83 $0.00 $166.70 $30,522.66
33 $30,522.66 $872.83 $0.00 $172.58 $31,568.07
34 $31,568.07 $872.83 $0.00 $178.49 $32,619.39
35 $32,619.39 $872.83 $0.00 $184.43 $33,676.65
36 $33,676.65 $872.83 $0.00 $190.41 $34,739.89
37 $34,739.89 $872.83 $0.00 $196.42 $35,809.14
38 $35,809.14 $872.83 $0.00 $202.47 $36,884.44
39 $36,884.44 $872.83 $0.00 $208.55 $37,965.82
40 $37,965.82 $872.83 $0.00 $214.66 $39,053.31
41 $39,053.31 $872.83 $0.00 $220.81 $40,146.95
42 $40,146.95 $872.83 $0.00 $227.00 $41,246.78
43 $41,246.78 $872.83 $0.00 $233.22 $42,352.83
44 $42,352.83 $872.83 $0.00 $239.47 $43,465.13
45 $43,465.13 $872.83 $0.00 $245.76 $44,583.72
46 $44,583.72 $872.83 $0.00 $252.08 $45,708.63
47 $45,708.63 $872.83 $0.00 $258.44 $46,839.90
48 $46,839.90 $872.83 $0.00 $264.84 $47,977.57
49 $47,977.57 $872.83 $0.00 $271.27 $49,121.67
50 $49,121.67 $872.83 $0.00 $277.74 $50,272.24
51 $50,272.24 $872.83 $0.00 $284.25 $51,429.32
52 $51,429.32 $872.83 $0.00 $290.79 $52,592.94
53 $52,592.94 $872.83 $0.00 $297.37 $53,763.14
54 $53,763.14 $872.83 $0.00 $303.98 $54,939.95
55 $54,939.95 $872.83 $0.00 $310.64 $56,123.42
56 $56,123.42 $872.83 $0.00 $317.33 $57,313.58
57 $57,313.58 $872.83 $0.00 $324.06 $58,510.47
58 $58,510.47 $872.83 $0.00 $330.83 $59,714.13
59 $59,714.13 $872.83 $0.00 $337.63 $60,924.59
60 $60,924.59 $872.83 $0.00 $344.48 $62,141.90
61 $62,141.90 $872.83 $0.00 $351.36 $63,366.09
62 $63,366.09 $872.83 $0.00 $358.28 $64,597.20
63 $64,597.20 $872.83 $0.00 $365.24 $65,835.27
64 $65,835.27 $872.83 $0.00 $372.24 $67,080.34
65 $67,080.34 $872.83 $0.00 $379.28 $68,332.45
66 $68,332.45 $872.83 $0.00 $386.36 $69,591.64
67 $69,591.64 $872.83 $0.00 $393.48 $70,857.95
68 $70,857.95 $872.83 $0.00 $400.64 $72,131.42
69 $72,131.42 $872.83 $0.00 $407.84 $73,412.09
70 $73,412.09 $872.83 $0.00 $415.08 $74,700.00
71 $74,700.00 $872.83 $0.00 $422.36 $75,995.19
72 $75,995.19 $872.83 $0.00 $429.69 $77,297.71
73 $77,297.71 $872.83 $0.00 $437.05 $78,607.59
74 $78,607.59 $872.83 $0.00 $444.46 $79,924.88
75 $79,924.88 $872.83 $0.00 $451.91 $81,249.62
76 $81,249.62 $872.83 $0.00 $459.40 $82,581.85
77 $82,581.85 $872.83 $0.00 $466.93 $83,921.61
78 $83,921.61 $872.83 $0.00 $474.50 $85,268.94
79 $85,268.94 $872.83 $0.00 $482.12 $86,623.89
80 $86,623.89 $872.83 $0.00 $489.78 $87,986.50
81 $87,986.50 $872.83 $0.00 $497.49 $89,356.82
82 $89,356.82 $872.83 $0.00 $505.24 $90,734.89
83 $90,734.89 $872.83 $0.00 $513.03 $92,120.75
84 $92,120.75 $872.83 $0.00 $520.86 $93,514.44
85 $93,514.44 $872.83 $0.00 $528.74 $94,916.01
86 $94,916.01 $872.83 $0.00 $536.67 $96,325.51
87 $96,325.51 $872.83 $0.00 $544.64 $97,742.98
88 $97,742.98 $872.83 $0.00 $552.65 $99,168.46
89 $99,168.46 $872.83 $0.00 $560.71 $100,602.00
90 $100,602.00 $872.83 $0.00 $568.82 $102,043.65
91 $102,043.65 $872.83 $0.00 $576.97 $103,493.45
92 $103,493.45 $872.83 $0.00 $585.17 $104,951.45
93 $104,951.45 $872.83 $0.00 $593.41 $106,417.69
94 $106,417.69 $872.83 $0.00 $601.70 $107,892.22
95 $107,892.22 $872.83 $0.00 $610.04 $109,375.09
96 $109,375.09 $872.83 $0.00 $618.42 $110,866.34
97 $110,866.34 $872.83 $0.00 $626.85 $112,366.02
98 $112,366.02 $872.83 $0.00 $635.33 $113,874.18
99 $113,874.18 $872.83 $0.00 $643.86 $115,390.87
100 $115,390.87 $872.83 $0.00 $652.44 $116,916.14
101 $116,916.14 $872.83 $0.00 $661.06 $118,450.03
102 $118,450.03 $872.83 $0.00 $669.73 $119,992.59
103 $119,992.59 $872.83 $0.00 $678.46 $121,543.88
104 $121,543.88 $872.83 $0.00 $687.23 $123,103.94
105 $123,103.94 $872.83 $0.00 $696.05 $124,672.82
106 $124,672.82 $872.83 $0.00 $704.92 $126,250.57
107 $126,250.57 $872.83 $0.00 $713.84 $127,837.24
108 $127,837.24 $872.83 $0.00 $722.81 $129,432.88
109 $129,432.88 $872.83 $0.00 $731.83 $131,037.54
110 $131,037.54 $872.83 $0.00 $740.91 $132,651.28
111 $132,651.28 $872.83 $0.00 $750.03 $134,274.14
112 $134,274.14 $872.83 $0.00 $759.21 $135,906.18
113 $135,906.18 $872.83 $0.00 $768.43 $137,547.44
114 $137,547.44 $872.83 $0.00 $777.71 $139,197.98
115 $139,197.98 $872.83 $0.00 $787.05 $140,857.86
116 $140,857.86 $872.83 $0.00 $796.43 $142,527.12
117 $142,527.12 $872.83 $0.00 $805.87 $144,205.82
118 $144,205.82 $872.83 $0.00 $815.36 $145,894.01
119 $145,894.01 $872.83 $0.00 $824.91 $147,591.75
120 $147,591.75 $872.83 $0.00 $834.51 $149,299.09
121 $149,299.09 $872.83 $0.00 $844.16 $151,016.08
122 $151,016.08 $872.83 $0.00 $853.87 $152,742.78
123 $152,742.78 $872.83 $0.00 $863.63 $154,479.24
124 $154,479.24 $872.83 $0.00 $873.45 $156,225.52
125 $156,225.52 $872.83 $0.00 $883.32 $157,981.67
126 $157,981.67 $872.83 $0.00 $893.25 $159,747.75
127 $159,747.75 $872.83 $0.00 $903.24 $161,523.82
128 $161,523.82 $872.83 $0.00 $913.28 $163,309.93
129 $163,309.93 $872.83 $0.00 $923.38 $165,106.14
130 $165,106.14 $872.83 $0.00 $933.53 $166,912.50
131 $166,912.50 $872.83 $0.00 $943.75 $168,729.08
132 $168,729.08 $872.83 $0.00 $954.02 $170,555.93
133 $170,555.93 $872.83 $0.00 $964.35 $172,393.11
134 $172,393.11 $872.83 $0.00 $974.74 $174,240.68
135 $174,240.68 $872.83 $0.00 $985.18 $176,098.69
136 $176,098.69 $872.83 $0.00 $995.69 $177,967.21
137 $177,967.21 $872.83 $0.00 $1,006.25 $179,846.29
138 $179,846.29 $872.83 $0.00 $1,016.88 $181,736.00
139 $181,736.00 $872.83 $0.00 $1,027.56 $183,636.39
140 $183,636.39 $872.83 $0.00 $1,038.31 $185,547.53
141 $185,547.53 $872.83 $0.00 $1,049.11 $187,469.47
142 $187,469.47 $872.83 $0.00 $1,059.98 $189,402.28
143 $189,402.28 $872.83 $0.00 $1,070.91 $191,346.02
144 $191,346.02 $872.83 $0.00 $1,081.90 $193,300.75
145 $193,300.75 $872.83 $0.00 $1,092.95 $195,266.53
146 $195,266.53 $872.83 $0.00 $1,104.07 $197,243.43
147 $197,243.43 $872.83 $0.00 $1,115.24 $199,231.50
148 $199,231.50 $872.83 $0.00 $1,126.48 $201,230.81
149 $201,230.81 $872.83 $0.00 $1,137.79 $203,241.43
150 $203,241.43 $872.83 $0.00 $1,149.16 $205,263.42
151 $205,263.42 $872.83 $0.00 $1,160.59 $207,296.84
152 $207,296.84 $872.83 $0.00 $1,172.09 $209,341.76
153 $209,341.76 $872.83 $0.00 $1,183.65 $211,398.24
154 $211,398.24 $872.83 $0.00 $1,195.28 $213,466.35
155 $213,466.35 $872.83 $0.00 $1,206.97 $215,546.15
156 $215,546.15 $872.83 $0.00 $1,218.73 $217,637.71
157 $217,637.71 $872.83 $0.00 $1,230.56 $219,741.10
158 $219,741.10 $872.83 $0.00 $1,242.45 $221,856.38
159 $221,856.38 $872.83 $0.00 $1,254.41 $223,983.62
160 $223,983.62 $872.83 $0.00 $1,266.44 $226,122.89
161 $226,122.89 $872.83 $0.00 $1,278.53 $228,274.25
162 $228,274.25 $872.83 $0.00 $1,290.70 $230,437.78
163 $230,437.78 $872.83 $0.00 $1,302.93 $232,613.54
164 $232,613.54 $872.83 $0.00 $1,315.23 $234,801.60
165 $234,801.60 $872.83 $0.00 $1,327.60 $237,002.03
166 $237,002.03 $872.83 $0.00 $1,340.04 $239,214.90
167 $239,214.90 $872.83 $0.00 $1,352.56 $241,440.29
168 $241,440.29 $872.83 $0.00 $1,365.14 $243,678.26
169 $243,678.26 $872.83 $0.00 $1,377.79 $245,928.88
170 $245,928.88 $872.83 $0.00 $1,390.52 $248,192.23
171 $248,192.23 $872.83 $0.00 $1,403.31 $250,468.37
172 $250,468.37 $872.83 $0.00 $1,416.18 $252,757.38
173 $252,757.38 $872.83 $0.00 $1,429.13 $255,059.34
174 $255,059.34 $872.83 $0.00 $1,442.14 $257,374.31
175 $257,374.31 $872.83 $0.00 $1,455.23 $259,702.37
176 $259,702.37 $872.83 $0.00 $1,468.39 $262,043.59
177 $262,043.59 $872.83 $0.00 $1,481.63 $264,398.05
178 $264,398.05 $872.83 $0.00 $1,494.95 $266,765.83
179 $266,765.83 $872.83 $0.00 $1,508.33 $269,146.99
180 $269,146.99 $872.83 $0.00 $1,521.80 $271,541.62
181 $271,541.62 $872.83 $0.00 $1,535.34 $273,949.79
182 $273,949.79 $872.83 $0.00 $1,548.95 $276,371.57
183 $276,371.57 $872.83 $0.00 $1,562.65 $278,807.05
184 $278,807.05 $872.83 $0.00 $1,576.42 $281,256.30
185 $281,256.30 $872.83 $0.00 $1,590.26 $283,719.39
186 $283,719.39 $872.83 $0.00 $1,604.19 $286,196.41
187 $286,196.41 $872.83 $0.00 $1,618.20 $288,687.44
188 $288,687.44 $872.83 $0.00 $1,632.28 $291,192.55
189 $291,192.55 $872.83 $0.00 $1,646.45 $293,711.83
190 $293,711.83 $872.83 $0.00 $1,660.69 $296,245.35
191 $296,245.35 $872.83 $0.00 $1,675.01 $298,793.19
192 $298,793.19 $872.83 $0.00 $1,689.42 $301,355.44
193 $301,355.44 $872.83 $0.00 $1,703.91 $303,932.18
194 $303,932.18 $872.83 $0.00 $1,718.48 $306,523.49
195 $306,523.49 $872.83 $0.00 $1,733.13 $309,129.45
196 $309,129.45 $872.83 $0.00 $1,747.86 $311,750.14
197 $311,750.14 $872.83 $0.00 $1,762.68 $314,385.65
198 $314,385.65 $872.83 $0.00 $1,777.58 $317,036.06
199 $317,036.06 $872.83 $0.00 $1,792.57 $319,701.46
200 $319,701.46 $872.83 $0.00 $1,807.64 $322,381.93
201 $322,381.93 $872.83 $0.00 $1,822.79 $325,077.55
202 $325,077.55 $872.83 $0.00 $1,838.04 $327,788.42
203 $327,788.42 $872.83 $0.00 $1,853.36 $330,514.61
204 $330,514.61 $872.83 $0.00 $1,868.78 $333,256.22
205 $333,256.22 $872.83 $0.00 $1,884.28 $336,013.33
206 $336,013.33 $872.83 $0.00 $1,899.87 $338,786.03
207 $338,786.03 $872.83 $0.00 $1,915.55 $341,574.41
208 $341,574.41 $872.83 $0.00 $1,931.31 $344,378.55
209 $344,378.55 $872.83 $0.00 $1,947.17 $347,198.55
210 $347,198.55 $872.83 $0.00 $1,963.11 $350,034.49
211 $350,034.49 $872.83 $0.00 $1,979.15 $352,886.47
212 $352,886.47 $872.83 $0.00 $1,995.27 $355,754.57
213 $355,754.57 $872.83 $0.00 $2,011.49 $358,638.89
214 $358,638.89 $872.83 $0.00 $2,027.80 $361,539.52
215 $361,539.52 $872.83 $0.00 $2,044.20 $364,456.55
216 $364,456.55 $872.83 $0.00 $2,060.69 $367,390.07
217 $367,390.07 $872.83 $102,329.45 $2,077.28 $268,010.73
218 $268,010.73 $872.83 $0.00 $1,515.37 $270,398.93
219 $270,398.93 $872.83 $0.00 $1,528.87 $272,800.63
220 $272,800.63 $872.83 $0.00 $1,542.45 $275,215.91
221 $275,215.91 $872.83 $0.00 $1,556.11 $277,644.85
222 $277,644.85 $872.83 $0.00 $1,569.84 $280,087.52
223 $280,087.52 $872.83 $0.00 $1,583.66 $282,544.01
224 $282,544.01 $872.83 $0.00 $1,597.54 $285,014.38
225 $285,014.38 $872.83 $0.00 $1,611.51 $287,498.72
226 $287,498.72 $872.83 $0.00 $1,625.56 $289,997.11
227 $289,997.11 $872.83 $0.00 $1,639.69 $292,509.63
228 $292,509.63 $872.83 $0.00 $1,653.89 $295,036.35
229 $295,036.35 $872.83 $107,445.92 $1,668.18 $190,131.44
230 $190,131.44 $872.83 $0.00 $1,075.03 $192,079.30
231 $192,079.30 $872.83 $0.00 $1,086.04 $194,038.17
232 $194,038.17 $872.83 $0.00 $1,097.12 $196,008.12
233 $196,008.12 $872.83 $0.00 $1,108.26 $197,989.21
234 $197,989.21 $872.83 $0.00 $1,119.46 $199,981.50
235 $199,981.50 $872.83 $0.00 $1,130.72 $201,985.05
236 $201,985.05 $872.83 $0.00 $1,142.05 $203,999.93
237 $203,999.93 $872.83 $0.00 $1,153.45 $206,026.21
238 $206,026.21 $872.83 $0.00 $1,164.90 $208,063.94
239 $208,063.94 $872.83 $0.00 $1,176.42 $210,113.19
240 $210,113.19 $872.83 $0.00 $1,188.01 $212,174.03
241 $212,174.03 $872.83 $112,818.22 $1,199.66 $101,428.30
242 $101,428.30 $872.83 $0.00 $573.49 $102,874.62
243 $102,874.62 $872.83 $0.00 $581.67 $104,329.12
244 $104,329.12 $872.83 $0.00 $589.89 $105,791.84
245 $105,791.84 $872.83 $0.00 $598.16 $107,262.83
246 $107,262.83 $872.83 $0.00 $606.48 $108,742.14
247 $108,742.14 $872.83 $0.00 $614.84 $110,229.81
248 $110,229.81 $872.83 $0.00 $623.26 $111,725.90
249 $111,725.90 $872.83 $0.00 $631.71 $113,230.44
250 $113,230.44 $872.83 $0.00 $640.22 $114,743.49
251 $114,743.49 $872.83 $0.00 $648.78 $116,265.10
252 $116,265.10 $872.83 $0.00 $657.38 $117,795.31
253 $117,795.31 $0.00 $118,459.13 $666.03 $2.21