Savings Plan and Future Cost Estimation for University of Scranton

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$166,671
Monthly savings required$1,319

How much will it cost to send your child to University of Scranton in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $666,682.51 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,319.34 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$64,272.00
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 University of Scranton in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,319.34 $0.00 $0.00 $1,319.34
2 $1,319.34 $1,319.34 $0.00 $7.46 $2,646.14
3 $2,646.14 $1,319.34 $0.00 $14.96 $3,980.44
4 $3,980.44 $1,319.34 $0.00 $22.51 $5,322.29
5 $5,322.29 $1,319.34 $0.00 $30.09 $6,671.72
6 $6,671.72 $1,319.34 $0.00 $37.72 $8,028.78
7 $8,028.78 $1,319.34 $0.00 $45.40 $9,393.52
8 $9,393.52 $1,319.34 $0.00 $53.11 $10,765.97
9 $10,765.97 $1,319.34 $0.00 $60.87 $12,146.18
10 $12,146.18 $1,319.34 $0.00 $68.68 $13,534.20
11 $13,534.20 $1,319.34 $0.00 $76.52 $14,930.06
12 $14,930.06 $1,319.34 $0.00 $84.42 $16,333.82
13 $16,333.82 $1,319.34 $0.00 $92.35 $17,745.51
14 $17,745.51 $1,319.34 $0.00 $100.34 $19,165.19
15 $19,165.19 $1,319.34 $0.00 $108.36 $20,592.89
16 $20,592.89 $1,319.34 $0.00 $116.44 $22,028.67
17 $22,028.67 $1,319.34 $0.00 $124.55 $23,472.56
18 $23,472.56 $1,319.34 $0.00 $132.72 $24,924.62
19 $24,924.62 $1,319.34 $0.00 $140.93 $26,384.89
20 $26,384.89 $1,319.34 $0.00 $149.18 $27,853.41
21 $27,853.41 $1,319.34 $0.00 $157.49 $29,330.24
22 $29,330.24 $1,319.34 $0.00 $165.84 $30,815.42
23 $30,815.42 $1,319.34 $0.00 $174.23 $32,308.99
24 $32,308.99 $1,319.34 $0.00 $182.68 $33,811.01
25 $33,811.01 $1,319.34 $0.00 $191.17 $35,321.52
26 $35,321.52 $1,319.34 $0.00 $199.71 $36,840.57
27 $36,840.57 $1,319.34 $0.00 $208.30 $38,368.21
28 $38,368.21 $1,319.34 $0.00 $216.94 $39,904.49
29 $39,904.49 $1,319.34 $0.00 $225.63 $41,449.46
30 $41,449.46 $1,319.34 $0.00 $234.36 $43,003.16
31 $43,003.16 $1,319.34 $0.00 $243.15 $44,565.65
32 $44,565.65 $1,319.34 $0.00 $251.98 $46,136.97
33 $46,136.97 $1,319.34 $0.00 $260.87 $47,717.18
34 $47,717.18 $1,319.34 $0.00 $269.80 $49,306.32
35 $49,306.32 $1,319.34 $0.00 $278.79 $50,904.45
36 $50,904.45 $1,319.34 $0.00 $287.82 $52,511.61
37 $52,511.61 $1,319.34 $0.00 $296.91 $54,127.86
38 $54,127.86 $1,319.34 $0.00 $306.05 $55,753.25
39 $55,753.25 $1,319.34 $0.00 $315.24 $57,387.83
40 $57,387.83 $1,319.34 $0.00 $324.48 $59,031.65
41 $59,031.65 $1,319.34 $0.00 $333.77 $60,684.76
42 $60,684.76 $1,319.34 $0.00 $343.12 $62,347.22
43 $62,347.22 $1,319.34 $0.00 $352.52 $64,019.08
44 $64,019.08 $1,319.34 $0.00 $361.97 $65,700.39
45 $65,700.39 $1,319.34 $0.00 $371.48 $67,391.21
46 $67,391.21 $1,319.34 $0.00 $381.04 $69,091.59
47 $69,091.59 $1,319.34 $0.00 $390.65 $70,801.58
48 $70,801.58 $1,319.34 $0.00 $400.32 $72,521.24
49 $72,521.24 $1,319.34 $0.00 $410.05 $74,250.63
50 $74,250.63 $1,319.34 $0.00 $419.82 $75,989.79
51 $75,989.79 $1,319.34 $0.00 $429.66 $77,738.79
52 $77,738.79 $1,319.34 $0.00 $439.55 $79,497.68
53 $79,497.68 $1,319.34 $0.00 $449.49 $81,266.51
54 $81,266.51 $1,319.34 $0.00 $459.49 $83,045.34
55 $83,045.34 $1,319.34 $0.00 $469.55 $84,834.23
56 $84,834.23 $1,319.34 $0.00 $479.67 $86,633.24
57 $86,633.24 $1,319.34 $0.00 $489.84 $88,442.42
58 $88,442.42 $1,319.34 $0.00 $500.07 $90,261.83
59 $90,261.83 $1,319.34 $0.00 $510.35 $92,091.52
60 $92,091.52 $1,319.34 $0.00 $520.70 $93,931.56
61 $93,931.56 $1,319.34 $0.00 $531.10 $95,782.00
62 $95,782.00 $1,319.34 $0.00 $541.57 $97,642.91
63 $97,642.91 $1,319.34 $0.00 $552.09 $99,514.34
64 $99,514.34 $1,319.34 $0.00 $562.67 $101,396.35
65 $101,396.35 $1,319.34 $0.00 $573.31 $103,289.00
66 $103,289.00 $1,319.34 $0.00 $584.01 $105,192.35
67 $105,192.35 $1,319.34 $0.00 $594.77 $107,106.46
68 $107,106.46 $1,319.34 $0.00 $605.60 $109,031.40
69 $109,031.40 $1,319.34 $0.00 $616.48 $110,967.22
70 $110,967.22 $1,319.34 $0.00 $627.42 $112,913.98
71 $112,913.98 $1,319.34 $0.00 $638.43 $114,871.75
72 $114,871.75 $1,319.34 $0.00 $649.50 $116,840.59
73 $116,840.59 $1,319.34 $0.00 $660.63 $118,820.56
74 $118,820.56 $1,319.34 $0.00 $671.83 $120,811.73
75 $120,811.73 $1,319.34 $0.00 $683.09 $122,814.16
76 $122,814.16 $1,319.34 $0.00 $694.41 $124,827.91
77 $124,827.91 $1,319.34 $0.00 $705.80 $126,853.05
78 $126,853.05 $1,319.34 $0.00 $717.25 $128,889.64
79 $128,889.64 $1,319.34 $0.00 $728.76 $130,937.74
80 $130,937.74 $1,319.34 $0.00 $740.34 $132,997.42
81 $132,997.42 $1,319.34 $0.00 $751.99 $135,068.75
82 $135,068.75 $1,319.34 $0.00 $763.70 $137,151.79
83 $137,151.79 $1,319.34 $0.00 $775.48 $139,246.61
84 $139,246.61 $1,319.34 $0.00 $787.32 $141,353.27
85 $141,353.27 $1,319.34 $0.00 $799.23 $143,471.84
86 $143,471.84 $1,319.34 $0.00 $811.21 $145,602.39
87 $145,602.39 $1,319.34 $0.00 $823.26 $147,744.99
88 $147,744.99 $1,319.34 $0.00 $835.37 $149,899.70
89 $149,899.70 $1,319.34 $0.00 $847.55 $152,066.59
90 $152,066.59 $1,319.34 $0.00 $859.81 $154,245.74
91 $154,245.74 $1,319.34 $0.00 $872.13 $156,437.21
92 $156,437.21 $1,319.34 $0.00 $884.52 $158,641.07
93 $158,641.07 $1,319.34 $0.00 $896.98 $160,857.39
94 $160,857.39 $1,319.34 $0.00 $909.51 $163,086.24
95 $163,086.24 $1,319.34 $0.00 $922.11 $165,327.69
96 $165,327.69 $1,319.34 $0.00 $934.79 $167,581.82
97 $167,581.82 $1,319.34 $0.00 $947.53 $169,848.69
98 $169,848.69 $1,319.34 $0.00 $960.35 $172,128.38
99 $172,128.38 $1,319.34 $0.00 $973.24 $174,420.96
100 $174,420.96 $1,319.34 $0.00 $986.20 $176,726.50
101 $176,726.50 $1,319.34 $0.00 $999.24 $179,045.08
102 $179,045.08 $1,319.34 $0.00 $1,012.35 $181,376.77
103 $181,376.77 $1,319.34 $0.00 $1,025.53 $183,721.64
104 $183,721.64 $1,319.34 $0.00 $1,038.79 $186,079.77
105 $186,079.77 $1,319.34 $0.00 $1,052.12 $188,451.23
106 $188,451.23 $1,319.34 $0.00 $1,065.53 $190,836.10
107 $190,836.10 $1,319.34 $0.00 $1,079.02 $193,234.46
108 $193,234.46 $1,319.34 $0.00 $1,092.58 $195,646.38
109 $195,646.38 $1,319.34 $0.00 $1,106.21 $198,071.93
110 $198,071.93 $1,319.34 $0.00 $1,119.93 $200,511.20
111 $200,511.20 $1,319.34 $0.00 $1,133.72 $202,964.26
112 $202,964.26 $1,319.34 $0.00 $1,147.59 $205,431.19
113 $205,431.19 $1,319.34 $0.00 $1,161.54 $207,912.07
114 $207,912.07 $1,319.34 $0.00 $1,175.57 $210,406.98
115 $210,406.98 $1,319.34 $0.00 $1,189.67 $212,915.99
116 $212,915.99 $1,319.34 $0.00 $1,203.86 $215,439.19
117 $215,439.19 $1,319.34 $0.00 $1,218.12 $217,976.65
118 $217,976.65 $1,319.34 $0.00 $1,232.47 $220,528.46
119 $220,528.46 $1,319.34 $0.00 $1,246.90 $223,094.70
120 $223,094.70 $1,319.34 $0.00 $1,261.41 $225,675.45
121 $225,675.45 $1,319.34 $0.00 $1,276.00 $228,270.79
122 $228,270.79 $1,319.34 $0.00 $1,290.68 $230,880.81
123 $230,880.81 $1,319.34 $0.00 $1,305.43 $233,505.58
124 $233,505.58 $1,319.34 $0.00 $1,320.27 $236,145.19
125 $236,145.19 $1,319.34 $0.00 $1,335.20 $238,799.73
126 $238,799.73 $1,319.34 $0.00 $1,350.21 $241,469.28
127 $241,469.28 $1,319.34 $0.00 $1,365.30 $244,153.92
128 $244,153.92 $1,319.34 $0.00 $1,380.48 $246,853.74
129 $246,853.74 $1,319.34 $0.00 $1,395.75 $249,568.83
130 $249,568.83 $1,319.34 $0.00 $1,411.10 $252,299.27
131 $252,299.27 $1,319.34 $0.00 $1,426.54 $255,045.15
132 $255,045.15 $1,319.34 $0.00 $1,442.06 $257,806.55
133 $257,806.55 $1,319.34 $0.00 $1,457.68 $260,583.57
134 $260,583.57 $1,319.34 $0.00 $1,473.38 $263,376.29
135 $263,376.29 $1,319.34 $0.00 $1,489.17 $266,184.80
136 $266,184.80 $1,319.34 $0.00 $1,505.05 $269,009.19
137 $269,009.19 $1,319.34 $0.00 $1,521.02 $271,849.55
138 $271,849.55 $1,319.34 $0.00 $1,537.08 $274,705.97
139 $274,705.97 $1,319.34 $0.00 $1,553.23 $277,578.54
140 $277,578.54 $1,319.34 $0.00 $1,569.47 $280,467.35
141 $280,467.35 $1,319.34 $0.00 $1,585.80 $283,372.49
142 $283,372.49 $1,319.34 $0.00 $1,602.23 $286,294.06
143 $286,294.06 $1,319.34 $0.00 $1,618.75 $289,232.15
144 $289,232.15 $1,319.34 $0.00 $1,635.36 $292,186.85
145 $292,186.85 $1,319.34 $0.00 $1,652.07 $295,158.26
146 $295,158.26 $1,319.34 $0.00 $1,668.87 $298,146.47
147 $298,146.47 $1,319.34 $0.00 $1,685.76 $301,151.57
148 $301,151.57 $1,319.34 $0.00 $1,702.75 $304,173.66
149 $304,173.66 $1,319.34 $0.00 $1,719.84 $307,212.84
150 $307,212.84 $1,319.34 $0.00 $1,737.03 $310,269.21
151 $310,269.21 $1,319.34 $0.00 $1,754.31 $313,342.86
152 $313,342.86 $1,319.34 $0.00 $1,771.69 $316,433.89
153 $316,433.89 $1,319.34 $0.00 $1,789.16 $319,542.39
154 $319,542.39 $1,319.34 $0.00 $1,806.74 $322,668.47
155 $322,668.47 $1,319.34 $0.00 $1,824.41 $325,812.22
156 $325,812.22 $1,319.34 $0.00 $1,842.19 $328,973.75
157 $328,973.75 $1,319.34 $0.00 $1,860.07 $332,153.16
158 $332,153.16 $1,319.34 $0.00 $1,878.04 $335,350.54
159 $335,350.54 $1,319.34 $0.00 $1,896.12 $338,566.00
160 $338,566.00 $1,319.34 $0.00 $1,914.30 $341,799.64
161 $341,799.64 $1,319.34 $0.00 $1,932.58 $345,051.56
162 $345,051.56 $1,319.34 $0.00 $1,950.97 $348,321.87
163 $348,321.87 $1,319.34 $0.00 $1,969.46 $351,610.67
164 $351,610.67 $1,319.34 $0.00 $1,988.06 $354,918.07
165 $354,918.07 $1,319.34 $0.00 $2,006.76 $358,244.17
166 $358,244.17 $1,319.34 $0.00 $2,025.56 $361,589.07
167 $361,589.07 $1,319.34 $0.00 $2,044.48 $364,952.89
168 $364,952.89 $1,319.34 $0.00 $2,063.50 $368,335.73
169 $368,335.73 $1,319.34 $0.00 $2,082.62 $371,737.69
170 $371,737.69 $1,319.34 $0.00 $2,101.86 $375,158.89
171 $375,158.89 $1,319.34 $0.00 $2,121.20 $378,599.43
172 $378,599.43 $1,319.34 $0.00 $2,140.66 $382,059.43
173 $382,059.43 $1,319.34 $0.00 $2,160.22 $385,538.99
174 $385,538.99 $1,319.34 $0.00 $2,179.89 $389,038.22
175 $389,038.22 $1,319.34 $0.00 $2,199.68 $392,557.24
176 $392,557.24 $1,319.34 $0.00 $2,219.58 $396,096.16
177 $396,096.16 $1,319.34 $0.00 $2,239.59 $399,655.09
178 $399,655.09 $1,319.34 $0.00 $2,259.71 $403,234.14
179 $403,234.14 $1,319.34 $0.00 $2,279.94 $406,833.42
180 $406,833.42 $1,319.34 $0.00 $2,300.30 $410,453.06
181 $410,453.06 $1,319.34 $0.00 $2,320.76 $414,093.16
182 $414,093.16 $1,319.34 $0.00 $2,341.34 $417,753.84
183 $417,753.84 $1,319.34 $0.00 $2,362.04 $421,435.22
184 $421,435.22 $1,319.34 $0.00 $2,382.86 $425,137.42
185 $425,137.42 $1,319.34 $0.00 $2,403.79 $428,860.55
186 $428,860.55 $1,319.34 $0.00 $2,424.84 $432,604.73
187 $432,604.73 $1,319.34 $0.00 $2,446.01 $436,370.08
188 $436,370.08 $1,319.34 $0.00 $2,467.30 $440,156.72
189 $440,156.72 $1,319.34 $0.00 $2,488.71 $443,964.77
190 $443,964.77 $1,319.34 $0.00 $2,510.24 $447,794.35
191 $447,794.35 $1,319.34 $0.00 $2,531.89 $451,645.58
192 $451,645.58 $1,319.34 $0.00 $2,553.67 $455,518.59
193 $455,518.59 $1,319.34 $0.00 $2,575.57 $459,413.50
194 $459,413.50 $1,319.34 $0.00 $2,597.59 $463,330.43
195 $463,330.43 $1,319.34 $0.00 $2,619.74 $467,269.51
196 $467,269.51 $1,319.34 $0.00 $2,642.01 $471,230.86
197 $471,230.86 $1,319.34 $0.00 $2,664.41 $475,214.61
198 $475,214.61 $1,319.34 $0.00 $2,686.93 $479,220.88
199 $479,220.88 $1,319.34 $0.00 $2,709.58 $483,249.80
200 $483,249.80 $1,319.34 $0.00 $2,732.36 $487,301.50
201 $487,301.50 $1,319.34 $0.00 $2,755.27 $491,376.11
202 $491,376.11 $1,319.34 $0.00 $2,778.31 $495,473.76
203 $495,473.76 $1,319.34 $0.00 $2,801.48 $499,594.58
204 $499,594.58 $1,319.34 $0.00 $2,824.78 $503,738.70
205 $503,738.70 $1,319.34 $0.00 $2,848.21 $507,906.25
206 $507,906.25 $1,319.34 $0.00 $2,871.78 $512,097.37
207 $512,097.37 $1,319.34 $0.00 $2,895.47 $516,312.18
208 $516,312.18 $1,319.34 $0.00 $2,919.30 $520,550.82
209 $520,550.82 $1,319.34 $0.00 $2,943.27 $524,813.43
210 $524,813.43 $1,319.34 $0.00 $2,967.37 $529,100.14
211 $529,100.14 $1,319.34 $0.00 $2,991.61 $533,411.09
212 $533,411.09 $1,319.34 $0.00 $3,015.98 $537,746.41
213 $537,746.41 $1,319.34 $0.00 $3,040.50 $542,106.25
214 $542,106.25 $1,319.34 $0.00 $3,065.15 $546,490.74
215 $546,490.74 $1,319.34 $0.00 $3,089.94 $550,900.02
216 $550,900.02 $1,319.34 $0.00 $3,114.87 $555,334.23
217 $555,334.23 $1,319.34 $154,678.23 $3,139.94 $405,115.28
218 $405,115.28 $1,319.34 $0.00 $2,290.58 $408,725.20
219 $408,725.20 $1,319.34 $0.00 $2,310.99 $412,355.53
220 $412,355.53 $1,319.34 $0.00 $2,331.52 $416,006.39
221 $416,006.39 $1,319.34 $0.00 $2,352.16 $419,677.89
222 $419,677.89 $1,319.34 $0.00 $2,372.92 $423,370.15
223 $423,370.15 $1,319.34 $0.00 $2,393.80 $427,083.29
224 $427,083.29 $1,319.34 $0.00 $2,414.79 $430,817.42
225 $430,817.42 $1,319.34 $0.00 $2,435.90 $434,572.66
226 $434,572.66 $1,319.34 $0.00 $2,457.14 $438,349.14
227 $438,349.14 $1,319.34 $0.00 $2,478.49 $442,146.97
228 $442,146.97 $1,319.34 $0.00 $2,499.96 $445,966.27
229 $445,966.27 $1,319.34 $162,412.14 $2,521.56 $287,395.03
230 $287,395.03 $1,319.34 $0.00 $1,624.97 $290,339.34
231 $290,339.34 $1,319.34 $0.00 $1,641.62 $293,300.30
232 $293,300.30 $1,319.34 $0.00 $1,658.36 $296,278.00
233 $296,278.00 $1,319.34 $0.00 $1,675.20 $299,272.54
234 $299,272.54 $1,319.34 $0.00 $1,692.13 $302,284.01
235 $302,284.01 $1,319.34 $0.00 $1,709.16 $305,312.51
236 $305,312.51 $1,319.34 $0.00 $1,726.28 $308,358.13
237 $308,358.13 $1,319.34 $0.00 $1,743.50 $311,420.97
238 $311,420.97 $1,319.34 $0.00 $1,760.82 $314,501.13
239 $314,501.13 $1,319.34 $0.00 $1,778.24 $317,598.71
240 $317,598.71 $1,319.34 $0.00 $1,795.75 $320,713.80
241 $320,713.80 $1,319.34 $170,532.75 $1,813.36 $153,313.75
242 $153,313.75 $1,319.34 $0.00 $866.86 $155,499.95
243 $155,499.95 $1,319.34 $0.00 $879.22 $157,698.51
244 $157,698.51 $1,319.34 $0.00 $891.65 $159,909.50
245 $159,909.50 $1,319.34 $0.00 $904.15 $162,132.99
246 $162,132.99 $1,319.34 $0.00 $916.72 $164,369.05
247 $164,369.05 $1,319.34 $0.00 $929.37 $166,617.76
248 $166,617.76 $1,319.34 $0.00 $942.08 $168,879.18
249 $168,879.18 $1,319.34 $0.00 $954.87 $171,153.39
250 $171,153.39 $1,319.34 $0.00 $967.73 $173,440.46
251 $173,440.46 $1,319.34 $0.00 $980.66 $175,740.46
252 $175,740.46 $1,319.34 $0.00 $993.66 $178,053.46
253 $178,053.46 $0.00 $179,059.39 $1,006.74 $0.81