Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$134,743
Monthly savings required$1,067

How much will it cost to send your child to Marywood University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $538,972.23 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,066.60 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$51,960.00
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 Marywood University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,066.60 $0.00 $0.00 $1,066.60
2 $1,066.60 $1,066.60 $0.00 $6.03 $2,139.23
3 $2,139.23 $1,066.60 $0.00 $12.10 $3,217.93
4 $3,217.93 $1,066.60 $0.00 $18.19 $4,302.72
5 $4,302.72 $1,066.60 $0.00 $24.33 $5,393.65
6 $5,393.65 $1,066.60 $0.00 $30.50 $6,490.75
7 $6,490.75 $1,066.60 $0.00 $36.70 $7,594.05
8 $7,594.05 $1,066.60 $0.00 $42.94 $8,703.59
9 $8,703.59 $1,066.60 $0.00 $49.21 $9,819.40
10 $9,819.40 $1,066.60 $0.00 $55.52 $10,941.52
11 $10,941.52 $1,066.60 $0.00 $61.86 $12,069.98
12 $12,069.98 $1,066.60 $0.00 $68.25 $13,204.83
13 $13,204.83 $1,066.60 $0.00 $74.66 $14,346.09
14 $14,346.09 $1,066.60 $0.00 $81.11 $15,493.80
15 $15,493.80 $1,066.60 $0.00 $87.60 $16,648.00
16 $16,648.00 $1,066.60 $0.00 $94.13 $17,808.73
17 $17,808.73 $1,066.60 $0.00 $100.69 $18,976.02
18 $18,976.02 $1,066.60 $0.00 $107.29 $20,149.91
19 $20,149.91 $1,066.60 $0.00 $113.93 $21,330.44
20 $21,330.44 $1,066.60 $0.00 $120.61 $22,517.65
21 $22,517.65 $1,066.60 $0.00 $127.32 $23,711.57
22 $23,711.57 $1,066.60 $0.00 $134.07 $24,912.24
23 $24,912.24 $1,066.60 $0.00 $140.86 $26,119.70
24 $26,119.70 $1,066.60 $0.00 $147.68 $27,333.98
25 $27,333.98 $1,066.60 $0.00 $154.55 $28,555.13
26 $28,555.13 $1,066.60 $0.00 $161.45 $29,783.18
27 $29,783.18 $1,066.60 $0.00 $168.40 $31,018.18
28 $31,018.18 $1,066.60 $0.00 $175.38 $32,260.16
29 $32,260.16 $1,066.60 $0.00 $182.40 $33,509.16
30 $33,509.16 $1,066.60 $0.00 $189.47 $34,765.23
31 $34,765.23 $1,066.60 $0.00 $196.57 $36,028.40
32 $36,028.40 $1,066.60 $0.00 $203.71 $37,298.71
33 $37,298.71 $1,066.60 $0.00 $210.89 $38,576.20
34 $38,576.20 $1,066.60 $0.00 $218.12 $39,860.92
35 $39,860.92 $1,066.60 $0.00 $225.38 $41,152.90
36 $41,152.90 $1,066.60 $0.00 $232.68 $42,452.18
37 $42,452.18 $1,066.60 $0.00 $240.03 $43,758.81
38 $43,758.81 $1,066.60 $0.00 $247.42 $45,072.83
39 $45,072.83 $1,066.60 $0.00 $254.85 $46,394.28
40 $46,394.28 $1,066.60 $0.00 $262.32 $47,723.20
41 $47,723.20 $1,066.60 $0.00 $269.83 $49,059.63
42 $49,059.63 $1,066.60 $0.00 $277.39 $50,403.62
43 $50,403.62 $1,066.60 $0.00 $284.99 $51,755.21
44 $51,755.21 $1,066.60 $0.00 $292.63 $53,114.44
45 $53,114.44 $1,066.60 $0.00 $300.32 $54,481.36
46 $54,481.36 $1,066.60 $0.00 $308.05 $55,856.01
47 $55,856.01 $1,066.60 $0.00 $315.82 $57,238.43
48 $57,238.43 $1,066.60 $0.00 $323.63 $58,628.66
49 $58,628.66 $1,066.60 $0.00 $331.49 $60,026.75
50 $60,026.75 $1,066.60 $0.00 $339.40 $61,432.75
51 $61,432.75 $1,066.60 $0.00 $347.35 $62,846.70
52 $62,846.70 $1,066.60 $0.00 $355.34 $64,268.64
53 $64,268.64 $1,066.60 $0.00 $363.38 $65,698.62
54 $65,698.62 $1,066.60 $0.00 $371.47 $67,136.69
55 $67,136.69 $1,066.60 $0.00 $379.60 $68,582.89
56 $68,582.89 $1,066.60 $0.00 $387.78 $70,037.27
57 $70,037.27 $1,066.60 $0.00 $396.00 $71,499.87
58 $71,499.87 $1,066.60 $0.00 $404.27 $72,970.74
59 $72,970.74 $1,066.60 $0.00 $412.59 $74,449.93
60 $74,449.93 $1,066.60 $0.00 $420.95 $75,937.48
61 $75,937.48 $1,066.60 $0.00 $429.36 $77,433.44
62 $77,433.44 $1,066.60 $0.00 $437.82 $78,937.86
63 $78,937.86 $1,066.60 $0.00 $446.33 $80,450.79
64 $80,450.79 $1,066.60 $0.00 $454.88 $81,972.27
65 $81,972.27 $1,066.60 $0.00 $463.48 $83,502.35
66 $83,502.35 $1,066.60 $0.00 $472.13 $85,041.08
67 $85,041.08 $1,066.60 $0.00 $480.83 $86,588.51
68 $86,588.51 $1,066.60 $0.00 $489.58 $88,144.69
69 $88,144.69 $1,066.60 $0.00 $498.38 $89,709.67
70 $89,709.67 $1,066.60 $0.00 $507.23 $91,283.50
71 $91,283.50 $1,066.60 $0.00 $516.13 $92,866.23
72 $92,866.23 $1,066.60 $0.00 $525.08 $94,457.91
73 $94,457.91 $1,066.60 $0.00 $534.08 $96,058.59
74 $96,058.59 $1,066.60 $0.00 $543.13 $97,668.32
75 $97,668.32 $1,066.60 $0.00 $552.23 $99,287.15
76 $99,287.15 $1,066.60 $0.00 $561.38 $100,915.13
77 $100,915.13 $1,066.60 $0.00 $570.59 $102,552.32
78 $102,552.32 $1,066.60 $0.00 $579.85 $104,198.77
79 $104,198.77 $1,066.60 $0.00 $589.15 $105,854.52
80 $105,854.52 $1,066.60 $0.00 $598.52 $107,519.64
81 $107,519.64 $1,066.60 $0.00 $607.93 $109,194.17
82 $109,194.17 $1,066.60 $0.00 $617.40 $110,878.17
83 $110,878.17 $1,066.60 $0.00 $626.92 $112,571.69
84 $112,571.69 $1,066.60 $0.00 $636.50 $114,274.79
85 $114,274.79 $1,066.60 $0.00 $646.13 $115,987.52
86 $115,987.52 $1,066.60 $0.00 $655.81 $117,709.93
87 $117,709.93 $1,066.60 $0.00 $665.55 $119,442.08
88 $119,442.08 $1,066.60 $0.00 $675.34 $121,184.02
89 $121,184.02 $1,066.60 $0.00 $685.19 $122,935.81
90 $122,935.81 $1,066.60 $0.00 $695.10 $124,697.51
91 $124,697.51 $1,066.60 $0.00 $705.06 $126,469.17
92 $126,469.17 $1,066.60 $0.00 $715.08 $128,250.85
93 $128,250.85 $1,066.60 $0.00 $725.15 $130,042.60
94 $130,042.60 $1,066.60 $0.00 $735.28 $131,844.48
95 $131,844.48 $1,066.60 $0.00 $745.47 $133,656.55
96 $133,656.55 $1,066.60 $0.00 $755.71 $135,478.86
97 $135,478.86 $1,066.60 $0.00 $766.02 $137,311.48
98 $137,311.48 $1,066.60 $0.00 $776.38 $139,154.46
99 $139,154.46 $1,066.60 $0.00 $786.80 $141,007.86
100 $141,007.86 $1,066.60 $0.00 $797.28 $142,871.74
101 $142,871.74 $1,066.60 $0.00 $807.82 $144,746.16
102 $144,746.16 $1,066.60 $0.00 $818.42 $146,631.18
103 $146,631.18 $1,066.60 $0.00 $829.07 $148,526.85
104 $148,526.85 $1,066.60 $0.00 $839.79 $150,433.24
105 $150,433.24 $1,066.60 $0.00 $850.57 $152,350.41
106 $152,350.41 $1,066.60 $0.00 $861.41 $154,278.42
107 $154,278.42 $1,066.60 $0.00 $872.31 $156,217.33
108 $156,217.33 $1,066.60 $0.00 $883.28 $158,167.21
109 $158,167.21 $1,066.60 $0.00 $894.30 $160,128.11
110 $160,128.11 $1,066.60 $0.00 $905.39 $162,100.10
111 $162,100.10 $1,066.60 $0.00 $916.54 $164,083.24
112 $164,083.24 $1,066.60 $0.00 $927.75 $166,077.59
113 $166,077.59 $1,066.60 $0.00 $939.03 $168,083.22
114 $168,083.22 $1,066.60 $0.00 $950.37 $170,100.19
115 $170,100.19 $1,066.60 $0.00 $961.77 $172,128.56
116 $172,128.56 $1,066.60 $0.00 $973.24 $174,168.40
117 $174,168.40 $1,066.60 $0.00 $984.77 $176,219.77
118 $176,219.77 $1,066.60 $0.00 $996.37 $178,282.74
119 $178,282.74 $1,066.60 $0.00 $1,008.04 $180,357.38
120 $180,357.38 $1,066.60 $0.00 $1,019.77 $182,443.75
121 $182,443.75 $1,066.60 $0.00 $1,031.56 $184,541.91
122 $184,541.91 $1,066.60 $0.00 $1,043.43 $186,651.94
123 $186,651.94 $1,066.60 $0.00 $1,055.36 $188,773.90
124 $188,773.90 $1,066.60 $0.00 $1,067.36 $190,907.86
125 $190,907.86 $1,066.60 $0.00 $1,079.42 $193,053.88
126 $193,053.88 $1,066.60 $0.00 $1,091.55 $195,212.03
127 $195,212.03 $1,066.60 $0.00 $1,103.76 $197,382.39
128 $197,382.39 $1,066.60 $0.00 $1,116.03 $199,565.02
129 $199,565.02 $1,066.60 $0.00 $1,128.37 $201,759.99
130 $201,759.99 $1,066.60 $0.00 $1,140.78 $203,967.37
131 $203,967.37 $1,066.60 $0.00 $1,153.26 $206,187.23
132 $206,187.23 $1,066.60 $0.00 $1,165.81 $208,419.64
133 $208,419.64 $1,066.60 $0.00 $1,178.43 $210,664.67
134 $210,664.67 $1,066.60 $0.00 $1,191.13 $212,922.40
135 $212,922.40 $1,066.60 $0.00 $1,203.89 $215,192.89
136 $215,192.89 $1,066.60 $0.00 $1,216.73 $217,476.22
137 $217,476.22 $1,066.60 $0.00 $1,229.64 $219,772.46
138 $219,772.46 $1,066.60 $0.00 $1,242.63 $222,081.69
139 $222,081.69 $1,066.60 $0.00 $1,255.68 $224,403.97
140 $224,403.97 $1,066.60 $0.00 $1,268.81 $226,739.38
141 $226,739.38 $1,066.60 $0.00 $1,282.02 $229,088.00
142 $229,088.00 $1,066.60 $0.00 $1,295.30 $231,449.90
143 $231,449.90 $1,066.60 $0.00 $1,308.65 $233,825.15
144 $233,825.15 $1,066.60 $0.00 $1,322.08 $236,213.83
145 $236,213.83 $1,066.60 $0.00 $1,335.59 $238,616.02
146 $238,616.02 $1,066.60 $0.00 $1,349.17 $241,031.79
147 $241,031.79 $1,066.60 $0.00 $1,362.83 $243,461.22
148 $243,461.22 $1,066.60 $0.00 $1,376.57 $245,904.39
149 $245,904.39 $1,066.60 $0.00 $1,390.38 $248,361.37
150 $248,361.37 $1,066.60 $0.00 $1,404.27 $250,832.24
151 $250,832.24 $1,066.60 $0.00 $1,418.24 $253,317.08
152 $253,317.08 $1,066.60 $0.00 $1,432.29 $255,815.97
153 $255,815.97 $1,066.60 $0.00 $1,446.42 $258,328.99
154 $258,328.99 $1,066.60 $0.00 $1,460.63 $260,856.22
155 $260,856.22 $1,066.60 $0.00 $1,474.92 $263,397.74
156 $263,397.74 $1,066.60 $0.00 $1,489.29 $265,953.63
157 $265,953.63 $1,066.60 $0.00 $1,503.74 $268,523.97
158 $268,523.97 $1,066.60 $0.00 $1,518.27 $271,108.84
159 $271,108.84 $1,066.60 $0.00 $1,532.89 $273,708.33
160 $273,708.33 $1,066.60 $0.00 $1,547.59 $276,322.52
161 $276,322.52 $1,066.60 $0.00 $1,562.37 $278,951.49
162 $278,951.49 $1,066.60 $0.00 $1,577.23 $281,595.32
163 $281,595.32 $1,066.60 $0.00 $1,592.18 $284,254.10
164 $284,254.10 $1,066.60 $0.00 $1,607.21 $286,927.91
165 $286,927.91 $1,066.60 $0.00 $1,622.33 $289,616.84
166 $289,616.84 $1,066.60 $0.00 $1,637.54 $292,320.98
167 $292,320.98 $1,066.60 $0.00 $1,652.83 $295,040.41
168 $295,040.41 $1,066.60 $0.00 $1,668.20 $297,775.21
169 $297,775.21 $1,066.60 $0.00 $1,683.66 $300,525.47
170 $300,525.47 $1,066.60 $0.00 $1,699.21 $303,291.28
171 $303,291.28 $1,066.60 $0.00 $1,714.85 $306,072.73
172 $306,072.73 $1,066.60 $0.00 $1,730.58 $308,869.91
173 $308,869.91 $1,066.60 $0.00 $1,746.40 $311,682.91
174 $311,682.91 $1,066.60 $0.00 $1,762.30 $314,511.81
175 $314,511.81 $1,066.60 $0.00 $1,778.30 $317,356.71
176 $317,356.71 $1,066.60 $0.00 $1,794.38 $320,217.69
177 $320,217.69 $1,066.60 $0.00 $1,810.56 $323,094.85
178 $323,094.85 $1,066.60 $0.00 $1,826.83 $325,988.28
179 $325,988.28 $1,066.60 $0.00 $1,843.19 $328,898.07
180 $328,898.07 $1,066.60 $0.00 $1,859.64 $331,824.31
181 $331,824.31 $1,066.60 $0.00 $1,876.18 $334,767.09
182 $334,767.09 $1,066.60 $0.00 $1,892.82 $337,726.51
183 $337,726.51 $1,066.60 $0.00 $1,909.55 $340,702.66
184 $340,702.66 $1,066.60 $0.00 $1,926.38 $343,695.64
185 $343,695.64 $1,066.60 $0.00 $1,943.31 $346,705.55
186 $346,705.55 $1,066.60 $0.00 $1,960.32 $349,732.47
187 $349,732.47 $1,066.60 $0.00 $1,977.44 $352,776.51
188 $352,776.51 $1,066.60 $0.00 $1,994.65 $355,837.76
189 $355,837.76 $1,066.60 $0.00 $2,011.96 $358,916.32
190 $358,916.32 $1,066.60 $0.00 $2,029.37 $362,012.29
191 $362,012.29 $1,066.60 $0.00 $2,046.87 $365,125.76
192 $365,125.76 $1,066.60 $0.00 $2,064.47 $368,256.83
193 $368,256.83 $1,066.60 $0.00 $2,082.18 $371,405.61
194 $371,405.61 $1,066.60 $0.00 $2,099.98 $374,572.19
195 $374,572.19 $1,066.60 $0.00 $2,117.89 $377,756.68
196 $377,756.68 $1,066.60 $0.00 $2,135.89 $380,959.17
197 $380,959.17 $1,066.60 $0.00 $2,154.00 $384,179.77
198 $384,179.77 $1,066.60 $0.00 $2,172.21 $387,418.58
199 $387,418.58 $1,066.60 $0.00 $2,190.52 $390,675.70
200 $390,675.70 $1,066.60 $0.00 $2,208.94 $393,951.24
201 $393,951.24 $1,066.60 $0.00 $2,227.46 $397,245.30
202 $397,245.30 $1,066.60 $0.00 $2,246.08 $400,557.98
203 $400,557.98 $1,066.60 $0.00 $2,264.81 $403,889.39
204 $403,889.39 $1,066.60 $0.00 $2,283.65 $407,239.64
205 $407,239.64 $1,066.60 $0.00 $2,302.59 $410,608.83
206 $410,608.83 $1,066.60 $0.00 $2,321.64 $413,997.07
207 $413,997.07 $1,066.60 $0.00 $2,340.80 $417,404.47
208 $417,404.47 $1,066.60 $0.00 $2,360.07 $420,831.14
209 $420,831.14 $1,066.60 $0.00 $2,379.44 $424,277.18
210 $424,277.18 $1,066.60 $0.00 $2,398.92 $427,742.70
211 $427,742.70 $1,066.60 $0.00 $2,418.52 $431,227.82
212 $431,227.82 $1,066.60 $0.00 $2,438.22 $434,732.64
213 $434,732.64 $1,066.60 $0.00 $2,458.04 $438,257.28
214 $438,257.28 $1,066.60 $0.00 $2,477.97 $441,801.85
215 $441,801.85 $1,066.60 $0.00 $2,498.01 $445,366.46
216 $445,366.46 $1,066.60 $0.00 $2,518.17 $448,951.23
217 $448,951.23 $1,066.60 $125,047.94 $2,538.44 $327,508.33
218 $327,508.33 $1,066.60 $0.00 $1,851.78 $330,426.71
219 $330,426.71 $1,066.60 $0.00 $1,868.28 $333,361.59
220 $333,361.59 $1,066.60 $0.00 $1,884.87 $336,313.06
221 $336,313.06 $1,066.60 $0.00 $1,901.56 $339,281.22
222 $339,281.22 $1,066.60 $0.00 $1,918.35 $342,266.17
223 $342,266.17 $1,066.60 $0.00 $1,935.22 $345,267.99
224 $345,267.99 $1,066.60 $0.00 $1,952.20 $348,286.79
225 $348,286.79 $1,066.60 $0.00 $1,969.26 $351,322.65
226 $351,322.65 $1,066.60 $0.00 $1,986.43 $354,375.68
227 $354,375.68 $1,066.60 $0.00 $2,003.69 $357,445.97
228 $357,445.97 $1,066.60 $0.00 $2,021.05 $360,533.62
229 $360,533.62 $1,066.60 $131,300.33 $2,038.51 $232,338.40
230 $232,338.40 $1,066.60 $0.00 $1,313.68 $234,718.68
231 $234,718.68 $1,066.60 $0.00 $1,327.13 $237,112.41
232 $237,112.41 $1,066.60 $0.00 $1,340.67 $239,519.68
233 $239,519.68 $1,066.60 $0.00 $1,354.28 $241,940.56
234 $241,940.56 $1,066.60 $0.00 $1,367.97 $244,375.13
235 $244,375.13 $1,066.60 $0.00 $1,381.73 $246,823.46
236 $246,823.46 $1,066.60 $0.00 $1,395.58 $249,285.64
237 $249,285.64 $1,066.60 $0.00 $1,409.50 $251,761.74
238 $251,761.74 $1,066.60 $0.00 $1,423.50 $254,251.84
239 $254,251.84 $1,066.60 $0.00 $1,437.58 $256,756.02
240 $256,756.02 $1,066.60 $0.00 $1,451.74 $259,274.36
241 $259,274.36 $1,066.60 $137,865.35 $1,465.97 $123,941.58
242 $123,941.58 $1,066.60 $0.00 $700.78 $125,708.96
243 $125,708.96 $1,066.60 $0.00 $710.78 $127,486.34
244 $127,486.34 $1,066.60 $0.00 $720.83 $129,273.77
245 $129,273.77 $1,066.60 $0.00 $730.93 $131,071.30
246 $131,071.30 $1,066.60 $0.00 $741.10 $132,879.00
247 $132,879.00 $1,066.60 $0.00 $751.32 $134,696.92
248 $134,696.92 $1,066.60 $0.00 $761.60 $136,525.12
249 $136,525.12 $1,066.60 $0.00 $771.93 $138,363.65
250 $138,363.65 $1,066.60 $0.00 $782.33 $140,212.58
251 $140,212.58 $1,066.60 $0.00 $792.78 $142,071.96
252 $142,071.96 $1,066.60 $0.00 $803.30 $143,941.86
253 $143,941.86 $0.00 $144,758.62 $813.87 ($2.89)