# Savings Plan and Future Cost Estimation for Swedish Institute a College of Health Sciences

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

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2041 \$94,105 Monthly savings required \$418

How much will it cost to send your child to Swedish Institute a College of Health Sciences in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at \$188,210.74 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$418.23 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 \$38,149.00 Years until enrollment 18 Annual Tuition Increase 5% Current Savings \$0.00 After Tax Return on Savings 7% Years of enrollment 2

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Swedish Institute a College of Health Sciences in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$418.23 \$0.00 \$0.00 \$418.23
2 \$418.23 \$418.23 \$0.00 \$2.36 \$838.82
3 \$838.82 \$418.23 \$0.00 \$4.74 \$1,261.79
4 \$1,261.79 \$418.23 \$0.00 \$7.13 \$1,687.15
5 \$1,687.15 \$418.23 \$0.00 \$9.54 \$2,114.92
6 \$2,114.92 \$418.23 \$0.00 \$11.96 \$2,545.11
7 \$2,545.11 \$418.23 \$0.00 \$14.39 \$2,977.73
8 \$2,977.73 \$418.23 \$0.00 \$16.84 \$3,412.80
9 \$3,412.80 \$418.23 \$0.00 \$19.30 \$3,850.33
10 \$3,850.33 \$418.23 \$0.00 \$21.77 \$4,290.33
11 \$4,290.33 \$418.23 \$0.00 \$24.26 \$4,732.82
12 \$4,732.82 \$418.23 \$0.00 \$26.76 \$5,177.81
13 \$5,177.81 \$418.23 \$0.00 \$29.28 \$5,625.32
14 \$5,625.32 \$418.23 \$0.00 \$31.81 \$6,075.36
15 \$6,075.36 \$418.23 \$0.00 \$34.35 \$6,527.94
16 \$6,527.94 \$418.23 \$0.00 \$36.91 \$6,983.08
17 \$6,983.08 \$418.23 \$0.00 \$39.48 \$7,440.79
18 \$7,440.79 \$418.23 \$0.00 \$42.07 \$7,901.09
19 \$7,901.09 \$418.23 \$0.00 \$44.67 \$8,363.99
20 \$8,363.99 \$418.23 \$0.00 \$47.29 \$8,829.51
21 \$8,829.51 \$418.23 \$0.00 \$49.92 \$9,297.66
22 \$9,297.66 \$418.23 \$0.00 \$52.57 \$9,768.46
23 \$9,768.46 \$418.23 \$0.00 \$55.23 \$10,241.92
24 \$10,241.92 \$418.23 \$0.00 \$57.91 \$10,718.06
25 \$10,718.06 \$418.23 \$0.00 \$60.60 \$11,196.89
26 \$11,196.89 \$418.23 \$0.00 \$63.31 \$11,678.43
27 \$11,678.43 \$418.23 \$0.00 \$66.03 \$12,162.69
28 \$12,162.69 \$418.23 \$0.00 \$68.77 \$12,649.69
29 \$12,649.69 \$418.23 \$0.00 \$71.52 \$13,139.44
30 \$13,139.44 \$418.23 \$0.00 \$74.29 \$13,631.96
31 \$13,631.96 \$418.23 \$0.00 \$77.08 \$14,127.27
32 \$14,127.27 \$418.23 \$0.00 \$79.88 \$14,625.38
33 \$14,625.38 \$418.23 \$0.00 \$82.69 \$15,126.30
34 \$15,126.30 \$418.23 \$0.00 \$85.53 \$15,630.06
35 \$15,630.06 \$418.23 \$0.00 \$88.37 \$16,136.66
36 \$16,136.66 \$418.23 \$0.00 \$91.24 \$16,646.13
37 \$16,646.13 \$418.23 \$0.00 \$94.12 \$17,158.48
38 \$17,158.48 \$418.23 \$0.00 \$97.02 \$17,673.73
39 \$17,673.73 \$418.23 \$0.00 \$99.93 \$18,191.89
40 \$18,191.89 \$418.23 \$0.00 \$102.86 \$18,712.98
41 \$18,712.98 \$418.23 \$0.00 \$105.81 \$19,237.02
42 \$19,237.02 \$418.23 \$0.00 \$108.77 \$19,764.02
43 \$19,764.02 \$418.23 \$0.00 \$111.75 \$20,294.00
44 \$20,294.00 \$418.23 \$0.00 \$114.75 \$20,826.98
45 \$20,826.98 \$418.23 \$0.00 \$117.76 \$21,362.97
46 \$21,362.97 \$418.23 \$0.00 \$120.79 \$21,901.99
47 \$21,901.99 \$418.23 \$0.00 \$123.84 \$22,444.06
48 \$22,444.06 \$418.23 \$0.00 \$126.90 \$22,989.19
49 \$22,989.19 \$418.23 \$0.00 \$129.98 \$23,537.40
50 \$23,537.40 \$418.23 \$0.00 \$133.08 \$24,088.71
51 \$24,088.71 \$418.23 \$0.00 \$136.20 \$24,643.14
52 \$24,643.14 \$418.23 \$0.00 \$139.34 \$25,200.71
53 \$25,200.71 \$418.23 \$0.00 \$142.49 \$25,761.43
54 \$25,761.43 \$418.23 \$0.00 \$145.66 \$26,325.32
55 \$26,325.32 \$418.23 \$0.00 \$148.85 \$26,892.40
56 \$26,892.40 \$418.23 \$0.00 \$152.05 \$27,462.68
57 \$27,462.68 \$418.23 \$0.00 \$155.28 \$28,036.19
58 \$28,036.19 \$418.23 \$0.00 \$158.52 \$28,612.94
59 \$28,612.94 \$418.23 \$0.00 \$161.78 \$29,192.95
60 \$29,192.95 \$418.23 \$0.00 \$165.06 \$29,776.24
61 \$29,776.24 \$418.23 \$0.00 \$168.36 \$30,362.83
62 \$30,362.83 \$418.23 \$0.00 \$171.68 \$30,952.74
63 \$30,952.74 \$418.23 \$0.00 \$175.01 \$31,545.98
64 \$31,545.98 \$418.23 \$0.00 \$178.37 \$32,142.58
65 \$32,142.58 \$418.23 \$0.00 \$181.74 \$32,742.55
66 \$32,742.55 \$418.23 \$0.00 \$185.13 \$33,345.91
67 \$33,345.91 \$418.23 \$0.00 \$188.54 \$33,952.68
68 \$33,952.68 \$418.23 \$0.00 \$191.97 \$34,562.88
69 \$34,562.88 \$418.23 \$0.00 \$195.42 \$35,176.53
70 \$35,176.53 \$418.23 \$0.00 \$198.89 \$35,793.65
71 \$35,793.65 \$418.23 \$0.00 \$202.38 \$36,414.26
72 \$36,414.26 \$418.23 \$0.00 \$205.89 \$37,038.38
73 \$37,038.38 \$418.23 \$0.00 \$209.42 \$37,666.03
74 \$37,666.03 \$418.23 \$0.00 \$212.97 \$38,297.23
75 \$38,297.23 \$418.23 \$0.00 \$216.54 \$38,932.00
76 \$38,932.00 \$418.23 \$0.00 \$220.13 \$39,570.36
77 \$39,570.36 \$418.23 \$0.00 \$223.74 \$40,212.33
78 \$40,212.33 \$418.23 \$0.00 \$227.37 \$40,857.93
79 \$40,857.93 \$418.23 \$0.00 \$231.02 \$41,507.18
80 \$41,507.18 \$418.23 \$0.00 \$234.69 \$42,160.10
81 \$42,160.10 \$418.23 \$0.00 \$238.38 \$42,816.71
82 \$42,816.71 \$418.23 \$0.00 \$242.09 \$43,477.03
83 \$43,477.03 \$418.23 \$0.00 \$245.83 \$44,141.09
84 \$44,141.09 \$418.23 \$0.00 \$249.58 \$44,808.90
85 \$44,808.90 \$418.23 \$0.00 \$253.36 \$45,480.49
86 \$45,480.49 \$418.23 \$0.00 \$257.15 \$46,155.87
87 \$46,155.87 \$418.23 \$0.00 \$260.97 \$46,835.07
88 \$46,835.07 \$418.23 \$0.00 \$264.81 \$47,518.11
89 \$47,518.11 \$418.23 \$0.00 \$268.67 \$48,205.01
90 \$48,205.01 \$418.23 \$0.00 \$272.56 \$48,895.80
91 \$48,895.80 \$418.23 \$0.00 \$276.46 \$49,590.49
92 \$49,590.49 \$418.23 \$0.00 \$280.39 \$50,289.11
93 \$50,289.11 \$418.23 \$0.00 \$284.34 \$50,991.68
94 \$50,991.68 \$418.23 \$0.00 \$288.31 \$51,698.22
95 \$51,698.22 \$418.23 \$0.00 \$292.31 \$52,408.76
96 \$52,408.76 \$418.23 \$0.00 \$296.33 \$53,123.32
97 \$53,123.32 \$418.23 \$0.00 \$300.37 \$53,841.92
98 \$53,841.92 \$418.23 \$0.00 \$304.43 \$54,564.58
99 \$54,564.58 \$418.23 \$0.00 \$308.52 \$55,291.33
100 \$55,291.33 \$418.23 \$0.00 \$312.63 \$56,022.19
101 \$56,022.19 \$418.23 \$0.00 \$316.76 \$56,757.18
102 \$56,757.18 \$418.23 \$0.00 \$320.91 \$57,496.32
103 \$57,496.32 \$418.23 \$0.00 \$325.09 \$58,239.64
104 \$58,239.64 \$418.23 \$0.00 \$329.30 \$58,987.17
105 \$58,987.17 \$418.23 \$0.00 \$333.52 \$59,738.92
106 \$59,738.92 \$418.23 \$0.00 \$337.77 \$60,494.92
107 \$60,494.92 \$418.23 \$0.00 \$342.05 \$61,255.20
108 \$61,255.20 \$418.23 \$0.00 \$346.35 \$62,019.78
109 \$62,019.78 \$418.23 \$0.00 \$350.67 \$62,788.68
110 \$62,788.68 \$418.23 \$0.00 \$355.02 \$63,561.93
111 \$63,561.93 \$418.23 \$0.00 \$359.39 \$64,339.55
112 \$64,339.55 \$418.23 \$0.00 \$363.79 \$65,121.57
113 \$65,121.57 \$418.23 \$0.00 \$368.21 \$65,908.01
114 \$65,908.01 \$418.23 \$0.00 \$372.65 \$66,698.89
115 \$66,698.89 \$418.23 \$0.00 \$377.13 \$67,494.25
116 \$67,494.25 \$418.23 \$0.00 \$381.62 \$68,294.10
117 \$68,294.10 \$418.23 \$0.00 \$386.14 \$69,098.47
118 \$69,098.47 \$418.23 \$0.00 \$390.69 \$69,907.39
119 \$69,907.39 \$418.23 \$0.00 \$395.27 \$70,720.89
120 \$70,720.89 \$418.23 \$0.00 \$399.87 \$71,538.99
121 \$71,538.99 \$418.23 \$0.00 \$404.49 \$72,361.71
122 \$72,361.71 \$418.23 \$0.00 \$409.14 \$73,189.08
123 \$73,189.08 \$418.23 \$0.00 \$413.82 \$74,021.13
124 \$74,021.13 \$418.23 \$0.00 \$418.53 \$74,857.89
125 \$74,857.89 \$418.23 \$0.00 \$423.26 \$75,699.38
126 \$75,699.38 \$418.23 \$0.00 \$428.02 \$76,545.63
127 \$76,545.63 \$418.23 \$0.00 \$432.80 \$77,396.66
128 \$77,396.66 \$418.23 \$0.00 \$437.61 \$78,252.50
129 \$78,252.50 \$418.23 \$0.00 \$442.45 \$79,113.18
130 \$79,113.18 \$418.23 \$0.00 \$447.32 \$79,978.73
131 \$79,978.73 \$418.23 \$0.00 \$452.21 \$80,849.17
132 \$80,849.17 \$418.23 \$0.00 \$457.13 \$81,724.53
133 \$81,724.53 \$418.23 \$0.00 \$462.08 \$82,604.84
134 \$82,604.84 \$418.23 \$0.00 \$467.06 \$83,490.13
135 \$83,490.13 \$418.23 \$0.00 \$472.07 \$84,380.43
136 \$84,380.43 \$418.23 \$0.00 \$477.10 \$85,275.76
137 \$85,275.76 \$418.23 \$0.00 \$482.16 \$86,176.15
138 \$86,176.15 \$418.23 \$0.00 \$487.25 \$87,081.63
139 \$87,081.63 \$418.23 \$0.00 \$492.37 \$87,992.23
140 \$87,992.23 \$418.23 \$0.00 \$497.52 \$88,907.98
141 \$88,907.98 \$418.23 \$0.00 \$502.70 \$89,828.91
142 \$89,828.91 \$418.23 \$0.00 \$507.91 \$90,755.05
143 \$90,755.05 \$418.23 \$0.00 \$513.14 \$91,686.42
144 \$91,686.42 \$418.23 \$0.00 \$518.41 \$92,623.06
145 \$92,623.06 \$418.23 \$0.00 \$523.70 \$93,564.99
146 \$93,564.99 \$418.23 \$0.00 \$529.03 \$94,512.25
147 \$94,512.25 \$418.23 \$0.00 \$534.39 \$95,464.87
148 \$95,464.87 \$418.23 \$0.00 \$539.77 \$96,422.87
149 \$96,422.87 \$418.23 \$0.00 \$545.19 \$97,386.29
150 \$97,386.29 \$418.23 \$0.00 \$550.64 \$98,355.16
151 \$98,355.16 \$418.23 \$0.00 \$556.11 \$99,329.50
152 \$99,329.50 \$418.23 \$0.00 \$561.62 \$100,309.35
153 \$100,309.35 \$418.23 \$0.00 \$567.16 \$101,294.74
154 \$101,294.74 \$418.23 \$0.00 \$572.74 \$102,285.71
155 \$102,285.71 \$418.23 \$0.00 \$578.34 \$103,282.28
156 \$103,282.28 \$418.23 \$0.00 \$583.97 \$104,284.48
157 \$104,284.48 \$418.23 \$0.00 \$589.64 \$105,292.35
158 \$105,292.35 \$418.23 \$0.00 \$595.34 \$106,305.92
159 \$106,305.92 \$418.23 \$0.00 \$601.07 \$107,325.22
160 \$107,325.22 \$418.23 \$0.00 \$606.83 \$108,350.28
161 \$108,350.28 \$418.23 \$0.00 \$612.63 \$109,381.14
162 \$109,381.14 \$418.23 \$0.00 \$618.46 \$110,417.83
163 \$110,417.83 \$418.23 \$0.00 \$624.32 \$111,460.38
164 \$111,460.38 \$418.23 \$0.00 \$630.21 \$112,508.82
165 \$112,508.82 \$418.23 \$0.00 \$636.14 \$113,563.19
166 \$113,563.19 \$418.23 \$0.00 \$642.10 \$114,623.52
167 \$114,623.52 \$418.23 \$0.00 \$648.10 \$115,689.85
168 \$115,689.85 \$418.23 \$0.00 \$654.13 \$116,762.21
169 \$116,762.21 \$418.23 \$0.00 \$660.19 \$117,840.63
170 \$117,840.63 \$418.23 \$0.00 \$666.29 \$118,925.15
171 \$118,925.15 \$418.23 \$0.00 \$672.42 \$120,015.80
172 \$120,015.80 \$418.23 \$0.00 \$678.59 \$121,112.62
173 \$121,112.62 \$418.23 \$0.00 \$684.79 \$122,215.64
174 \$122,215.64 \$418.23 \$0.00 \$691.02 \$123,324.89
175 \$123,324.89 \$418.23 \$0.00 \$697.30 \$124,440.42
176 \$124,440.42 \$418.23 \$0.00 \$703.60 \$125,562.25
177 \$125,562.25 \$418.23 \$0.00 \$709.95 \$126,690.43
178 \$126,690.43 \$418.23 \$0.00 \$716.33 \$127,824.99
179 \$127,824.99 \$418.23 \$0.00 \$722.74 \$128,965.96
180 \$128,965.96 \$418.23 \$0.00 \$729.19 \$130,113.38
181 \$130,113.38 \$418.23 \$0.00 \$735.68 \$131,267.29
182 \$131,267.29 \$418.23 \$0.00 \$742.20 \$132,427.72
183 \$132,427.72 \$418.23 \$0.00 \$748.77 \$133,594.72
184 \$133,594.72 \$418.23 \$0.00 \$755.36 \$134,768.31
185 \$134,768.31 \$418.23 \$0.00 \$762.00 \$135,948.54
186 \$135,948.54 \$418.23 \$0.00 \$768.67 \$137,135.44
187 \$137,135.44 \$418.23 \$0.00 \$775.38 \$138,329.05
188 \$138,329.05 \$418.23 \$0.00 \$782.13 \$139,529.41
189 \$139,529.41 \$418.23 \$0.00 \$788.92 \$140,736.56
190 \$140,736.56 \$418.23 \$0.00 \$795.74 \$141,950.53
191 \$141,950.53 \$418.23 \$0.00 \$802.61 \$143,171.37
192 \$143,171.37 \$418.23 \$0.00 \$809.51 \$144,399.11
193 \$144,399.11 \$418.23 \$0.00 \$816.45 \$145,633.79
194 \$145,633.79 \$418.23 \$0.00 \$823.43 \$146,875.45
195 \$146,875.45 \$418.23 \$0.00 \$830.46 \$148,124.14
196 \$148,124.14 \$418.23 \$0.00 \$837.52 \$149,379.89
197 \$149,379.89 \$418.23 \$0.00 \$844.62 \$150,642.74
198 \$150,642.74 \$418.23 \$0.00 \$851.76 \$151,912.73
199 \$151,912.73 \$418.23 \$0.00 \$858.94 \$153,189.90
200 \$153,189.90 \$418.23 \$0.00 \$866.16 \$154,474.29
201 \$154,474.29 \$418.23 \$0.00 \$873.42 \$155,765.94
202 \$155,765.94 \$418.23 \$0.00 \$880.72 \$157,064.89
203 \$157,064.89 \$418.23 \$0.00 \$888.07 \$158,371.19
204 \$158,371.19 \$418.23 \$0.00 \$895.45 \$159,684.87
205 \$159,684.87 \$418.23 \$0.00 \$902.88 \$161,005.98
206 \$161,005.98 \$418.23 \$0.00 \$910.35 \$162,334.56
207 \$162,334.56 \$418.23 \$0.00 \$917.86 \$163,670.65
208 \$163,670.65 \$418.23 \$0.00 \$925.42 \$165,014.30
209 \$165,014.30 \$418.23 \$0.00 \$933.01 \$166,365.54
210 \$166,365.54 \$418.23 \$0.00 \$940.65 \$167,724.42
211 \$167,724.42 \$418.23 \$0.00 \$948.34 \$169,090.99
212 \$169,090.99 \$418.23 \$0.00 \$956.07 \$170,465.29
213 \$170,465.29 \$418.23 \$0.00 \$963.84 \$171,847.36
214 \$171,847.36 \$418.23 \$0.00 \$971.65 \$173,237.24
215 \$173,237.24 \$418.23 \$0.00 \$979.51 \$174,634.98
216 \$174,634.98 \$418.23 \$0.00 \$987.41 \$176,040.62
217 \$176,040.62 \$418.23 \$91,810.12 \$995.36 \$85,644.09
218 \$85,644.09 \$418.23 \$0.00 \$484.24 \$86,546.56
219 \$86,546.56 \$418.23 \$0.00 \$489.35 \$87,454.14
220 \$87,454.14 \$418.23 \$0.00 \$494.48 \$88,366.85
221 \$88,366.85 \$418.23 \$0.00 \$499.64 \$89,284.72
222 \$89,284.72 \$418.23 \$0.00 \$504.83 \$90,207.78
223 \$90,207.78 \$418.23 \$0.00 \$510.05 \$91,136.06
224 \$91,136.06 \$418.23 \$0.00 \$515.30 \$92,069.59
225 \$92,069.59 \$418.23 \$0.00 \$520.57 \$93,008.39
226 \$93,008.39 \$418.23 \$0.00 \$525.88 \$93,952.50
227 \$93,952.50 \$418.23 \$0.00 \$531.22 \$94,901.95
228 \$94,901.95 \$418.23 \$0.00 \$536.59 \$95,856.77
229 \$95,856.77 \$0.00 \$96,400.62 \$541.99 (\$1.86)