Savings Plan and Future Cost Estimation for Widener University Main Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$168,797
Monthly savings required$1,336

How much will it cost to send your child to Widener University Main Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $675,188.23 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,336.16 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$65,092.00
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 Widener University Main Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,336.16 $0.00 $0.00 $1,336.16
2 $1,336.16 $1,336.16 $0.00 $7.55 $2,679.87
3 $2,679.87 $1,336.16 $0.00 $15.15 $4,031.18
4 $4,031.18 $1,336.16 $0.00 $22.79 $5,390.13
5 $5,390.13 $1,336.16 $0.00 $30.48 $6,756.77
6 $6,756.77 $1,336.16 $0.00 $38.20 $8,131.13
7 $8,131.13 $1,336.16 $0.00 $45.97 $9,513.26
8 $9,513.26 $1,336.16 $0.00 $53.79 $10,903.21
9 $10,903.21 $1,336.16 $0.00 $61.65 $12,301.02
10 $12,301.02 $1,336.16 $0.00 $69.55 $13,706.73
11 $13,706.73 $1,336.16 $0.00 $77.50 $15,120.39
12 $15,120.39 $1,336.16 $0.00 $85.49 $16,542.04
13 $16,542.04 $1,336.16 $0.00 $93.53 $17,971.73
14 $17,971.73 $1,336.16 $0.00 $101.61 $19,409.50
15 $19,409.50 $1,336.16 $0.00 $109.74 $20,855.40
16 $20,855.40 $1,336.16 $0.00 $117.92 $22,309.48
17 $22,309.48 $1,336.16 $0.00 $126.14 $23,771.78
18 $23,771.78 $1,336.16 $0.00 $134.41 $25,242.35
19 $25,242.35 $1,336.16 $0.00 $142.72 $26,721.23
20 $26,721.23 $1,336.16 $0.00 $151.09 $28,208.48
21 $28,208.48 $1,336.16 $0.00 $159.49 $29,704.13
22 $29,704.13 $1,336.16 $0.00 $167.95 $31,208.24
23 $31,208.24 $1,336.16 $0.00 $176.46 $32,720.86
24 $32,720.86 $1,336.16 $0.00 $185.01 $34,242.03
25 $34,242.03 $1,336.16 $0.00 $193.61 $35,771.80
26 $35,771.80 $1,336.16 $0.00 $202.26 $37,310.22
27 $37,310.22 $1,336.16 $0.00 $210.96 $38,857.34
28 $38,857.34 $1,336.16 $0.00 $219.71 $40,413.21
29 $40,413.21 $1,336.16 $0.00 $228.50 $41,977.87
30 $41,977.87 $1,336.16 $0.00 $237.35 $43,551.38
31 $43,551.38 $1,336.16 $0.00 $246.25 $45,133.79
32 $45,133.79 $1,336.16 $0.00 $255.19 $46,725.14
33 $46,725.14 $1,336.16 $0.00 $264.19 $48,325.49
34 $48,325.49 $1,336.16 $0.00 $273.24 $49,934.89
35 $49,934.89 $1,336.16 $0.00 $282.34 $51,553.39
36 $51,553.39 $1,336.16 $0.00 $291.49 $53,181.04
37 $53,181.04 $1,336.16 $0.00 $300.69 $54,817.89
38 $54,817.89 $1,336.16 $0.00 $309.95 $56,464.00
39 $56,464.00 $1,336.16 $0.00 $319.26 $58,119.42
40 $58,119.42 $1,336.16 $0.00 $328.62 $59,784.20
41 $59,784.20 $1,336.16 $0.00 $338.03 $61,458.39
42 $61,458.39 $1,336.16 $0.00 $347.49 $63,142.04
43 $63,142.04 $1,336.16 $0.00 $357.01 $64,835.21
44 $64,835.21 $1,336.16 $0.00 $366.59 $66,537.96
45 $66,537.96 $1,336.16 $0.00 $376.22 $68,250.34
46 $68,250.34 $1,336.16 $0.00 $385.90 $69,972.40
47 $69,972.40 $1,336.16 $0.00 $395.63 $71,704.19
48 $71,704.19 $1,336.16 $0.00 $405.43 $73,445.78
49 $73,445.78 $1,336.16 $0.00 $415.27 $75,197.21
50 $75,197.21 $1,336.16 $0.00 $425.18 $76,958.55
51 $76,958.55 $1,336.16 $0.00 $435.13 $78,729.84
52 $78,729.84 $1,336.16 $0.00 $445.15 $80,511.15
53 $80,511.15 $1,336.16 $0.00 $455.22 $82,302.53
54 $82,302.53 $1,336.16 $0.00 $465.35 $84,104.04
55 $84,104.04 $1,336.16 $0.00 $475.54 $85,915.74
56 $85,915.74 $1,336.16 $0.00 $485.78 $87,737.68
57 $87,737.68 $1,336.16 $0.00 $496.08 $89,569.92
58 $89,569.92 $1,336.16 $0.00 $506.44 $91,412.52
59 $91,412.52 $1,336.16 $0.00 $516.86 $93,265.54
60 $93,265.54 $1,336.16 $0.00 $527.34 $95,129.04
61 $95,129.04 $1,336.16 $0.00 $537.87 $97,003.07
62 $97,003.07 $1,336.16 $0.00 $548.47 $98,887.70
63 $98,887.70 $1,336.16 $0.00 $559.13 $100,782.99
64 $100,782.99 $1,336.16 $0.00 $569.84 $102,688.99
65 $102,688.99 $1,336.16 $0.00 $580.62 $104,605.77
66 $104,605.77 $1,336.16 $0.00 $591.46 $106,533.39
67 $106,533.39 $1,336.16 $0.00 $602.36 $108,471.91
68 $108,471.91 $1,336.16 $0.00 $613.32 $110,421.39
69 $110,421.39 $1,336.16 $0.00 $624.34 $112,381.89
70 $112,381.89 $1,336.16 $0.00 $635.42 $114,353.47
71 $114,353.47 $1,336.16 $0.00 $646.57 $116,336.20
72 $116,336.20 $1,336.16 $0.00 $657.78 $118,330.14
73 $118,330.14 $1,336.16 $0.00 $669.06 $120,335.36
74 $120,335.36 $1,336.16 $0.00 $680.39 $122,351.91
75 $122,351.91 $1,336.16 $0.00 $691.80 $124,379.87
76 $124,379.87 $1,336.16 $0.00 $703.26 $126,419.29
77 $126,419.29 $1,336.16 $0.00 $714.79 $128,470.24
78 $128,470.24 $1,336.16 $0.00 $726.39 $130,532.79
79 $130,532.79 $1,336.16 $0.00 $738.05 $132,607.00
80 $132,607.00 $1,336.16 $0.00 $749.78 $134,692.94
81 $134,692.94 $1,336.16 $0.00 $761.57 $136,790.67
82 $136,790.67 $1,336.16 $0.00 $773.43 $138,900.26
83 $138,900.26 $1,336.16 $0.00 $785.36 $141,021.78
84 $141,021.78 $1,336.16 $0.00 $797.36 $143,155.30
85 $143,155.30 $1,336.16 $0.00 $809.42 $145,300.88
86 $145,300.88 $1,336.16 $0.00 $821.55 $147,458.59
87 $147,458.59 $1,336.16 $0.00 $833.75 $149,628.50
88 $149,628.50 $1,336.16 $0.00 $846.02 $151,810.68
89 $151,810.68 $1,336.16 $0.00 $858.36 $154,005.20
90 $154,005.20 $1,336.16 $0.00 $870.77 $156,212.13
91 $156,212.13 $1,336.16 $0.00 $883.25 $158,431.54
92 $158,431.54 $1,336.16 $0.00 $895.79 $160,663.49
93 $160,663.49 $1,336.16 $0.00 $908.41 $162,908.06
94 $162,908.06 $1,336.16 $0.00 $921.11 $165,165.33
95 $165,165.33 $1,336.16 $0.00 $933.87 $167,435.36
96 $167,435.36 $1,336.16 $0.00 $946.70 $169,718.22
97 $169,718.22 $1,336.16 $0.00 $959.61 $172,013.99
98 $172,013.99 $1,336.16 $0.00 $972.59 $174,322.74
99 $174,322.74 $1,336.16 $0.00 $985.65 $176,644.55
100 $176,644.55 $1,336.16 $0.00 $998.77 $178,979.48
101 $178,979.48 $1,336.16 $0.00 $1,011.98 $181,327.62
102 $181,327.62 $1,336.16 $0.00 $1,025.25 $183,689.03
103 $183,689.03 $1,336.16 $0.00 $1,038.60 $186,063.79
104 $186,063.79 $1,336.16 $0.00 $1,052.03 $188,451.98
105 $188,451.98 $1,336.16 $0.00 $1,065.53 $190,853.67
106 $190,853.67 $1,336.16 $0.00 $1,079.11 $193,268.94
107 $193,268.94 $1,336.16 $0.00 $1,092.77 $195,697.87
108 $195,697.87 $1,336.16 $0.00 $1,106.50 $198,140.53
109 $198,140.53 $1,336.16 $0.00 $1,120.32 $200,597.01
110 $200,597.01 $1,336.16 $0.00 $1,134.20 $203,067.37
111 $203,067.37 $1,336.16 $0.00 $1,148.17 $205,551.70
112 $205,551.70 $1,336.16 $0.00 $1,162.22 $208,050.08
113 $208,050.08 $1,336.16 $0.00 $1,176.35 $210,562.59
114 $210,562.59 $1,336.16 $0.00 $1,190.55 $213,089.30
115 $213,089.30 $1,336.16 $0.00 $1,204.84 $215,630.30
116 $215,630.30 $1,336.16 $0.00 $1,219.21 $218,185.67
117 $218,185.67 $1,336.16 $0.00 $1,233.65 $220,755.48
118 $220,755.48 $1,336.16 $0.00 $1,248.18 $223,339.82
119 $223,339.82 $1,336.16 $0.00 $1,262.80 $225,938.78
120 $225,938.78 $1,336.16 $0.00 $1,277.49 $228,552.43
121 $228,552.43 $1,336.16 $0.00 $1,292.27 $231,180.86
122 $231,180.86 $1,336.16 $0.00 $1,307.13 $233,824.15
123 $233,824.15 $1,336.16 $0.00 $1,322.08 $236,482.39
124 $236,482.39 $1,336.16 $0.00 $1,337.11 $239,155.66
125 $239,155.66 $1,336.16 $0.00 $1,352.22 $241,844.04
126 $241,844.04 $1,336.16 $0.00 $1,367.42 $244,547.62
127 $244,547.62 $1,336.16 $0.00 $1,382.71 $247,266.49
128 $247,266.49 $1,336.16 $0.00 $1,398.08 $250,000.73
129 $250,000.73 $1,336.16 $0.00 $1,413.54 $252,750.43
130 $252,750.43 $1,336.16 $0.00 $1,429.09 $255,515.68
131 $255,515.68 $1,336.16 $0.00 $1,444.72 $258,296.56
132 $258,296.56 $1,336.16 $0.00 $1,460.45 $261,093.17
133 $261,093.17 $1,336.16 $0.00 $1,476.26 $263,905.59
134 $263,905.59 $1,336.16 $0.00 $1,492.16 $266,733.91
135 $266,733.91 $1,336.16 $0.00 $1,508.15 $269,578.22
136 $269,578.22 $1,336.16 $0.00 $1,524.23 $272,438.61
137 $272,438.61 $1,336.16 $0.00 $1,540.41 $275,315.18
138 $275,315.18 $1,336.16 $0.00 $1,556.67 $278,208.01
139 $278,208.01 $1,336.16 $0.00 $1,573.03 $281,117.20
140 $281,117.20 $1,336.16 $0.00 $1,589.48 $284,042.84
141 $284,042.84 $1,336.16 $0.00 $1,606.02 $286,985.02
142 $286,985.02 $1,336.16 $0.00 $1,622.66 $289,943.84
143 $289,943.84 $1,336.16 $0.00 $1,639.38 $292,919.38
144 $292,919.38 $1,336.16 $0.00 $1,656.21 $295,911.75
145 $295,911.75 $1,336.16 $0.00 $1,673.13 $298,921.04
146 $298,921.04 $1,336.16 $0.00 $1,690.14 $301,947.34
147 $301,947.34 $1,336.16 $0.00 $1,707.25 $304,990.75
148 $304,990.75 $1,336.16 $0.00 $1,724.46 $308,051.37
149 $308,051.37 $1,336.16 $0.00 $1,741.77 $311,129.30
150 $311,129.30 $1,336.16 $0.00 $1,759.17 $314,224.63
151 $314,224.63 $1,336.16 $0.00 $1,776.67 $317,337.46
152 $317,337.46 $1,336.16 $0.00 $1,794.27 $320,467.89
153 $320,467.89 $1,336.16 $0.00 $1,811.97 $323,616.02
154 $323,616.02 $1,336.16 $0.00 $1,829.77 $326,781.95
155 $326,781.95 $1,336.16 $0.00 $1,847.67 $329,965.78
156 $329,965.78 $1,336.16 $0.00 $1,865.67 $333,167.61
157 $333,167.61 $1,336.16 $0.00 $1,883.78 $336,387.55
158 $336,387.55 $1,336.16 $0.00 $1,901.98 $339,625.69
159 $339,625.69 $1,336.16 $0.00 $1,920.29 $342,882.14
160 $342,882.14 $1,336.16 $0.00 $1,938.71 $346,157.01
161 $346,157.01 $1,336.16 $0.00 $1,957.22 $349,450.39
162 $349,450.39 $1,336.16 $0.00 $1,975.84 $352,762.39
163 $352,762.39 $1,336.16 $0.00 $1,994.57 $356,093.12
164 $356,093.12 $1,336.16 $0.00 $2,013.40 $359,442.68
165 $359,442.68 $1,336.16 $0.00 $2,032.34 $362,811.18
166 $362,811.18 $1,336.16 $0.00 $2,051.39 $366,198.73
167 $366,198.73 $1,336.16 $0.00 $2,070.54 $369,605.43
168 $369,605.43 $1,336.16 $0.00 $2,089.80 $373,031.39
169 $373,031.39 $1,336.16 $0.00 $2,109.17 $376,476.72
170 $376,476.72 $1,336.16 $0.00 $2,128.65 $379,941.53
171 $379,941.53 $1,336.16 $0.00 $2,148.24 $383,425.93
172 $383,425.93 $1,336.16 $0.00 $2,167.95 $386,930.04
173 $386,930.04 $1,336.16 $0.00 $2,187.76 $390,453.96
174 $390,453.96 $1,336.16 $0.00 $2,207.68 $393,997.80
175 $393,997.80 $1,336.16 $0.00 $2,227.72 $397,561.68
176 $397,561.68 $1,336.16 $0.00 $2,247.87 $401,145.71
177 $401,145.71 $1,336.16 $0.00 $2,268.14 $404,750.01
178 $404,750.01 $1,336.16 $0.00 $2,288.52 $408,374.69
179 $408,374.69 $1,336.16 $0.00 $2,309.01 $412,019.86
180 $412,019.86 $1,336.16 $0.00 $2,329.62 $415,685.64
181 $415,685.64 $1,336.16 $0.00 $2,350.35 $419,372.15
182 $419,372.15 $1,336.16 $0.00 $2,371.19 $423,079.50
183 $423,079.50 $1,336.16 $0.00 $2,392.15 $426,807.81
184 $426,807.81 $1,336.16 $0.00 $2,413.23 $430,557.20
185 $430,557.20 $1,336.16 $0.00 $2,434.43 $434,327.79
186 $434,327.79 $1,336.16 $0.00 $2,455.75 $438,119.70
187 $438,119.70 $1,336.16 $0.00 $2,477.19 $441,933.05
188 $441,933.05 $1,336.16 $0.00 $2,498.75 $445,767.96
189 $445,767.96 $1,336.16 $0.00 $2,520.44 $449,624.56
190 $449,624.56 $1,336.16 $0.00 $2,542.24 $453,502.96
191 $453,502.96 $1,336.16 $0.00 $2,564.17 $457,403.29
192 $457,403.29 $1,336.16 $0.00 $2,586.22 $461,325.67
193 $461,325.67 $1,336.16 $0.00 $2,608.40 $465,270.23
194 $465,270.23 $1,336.16 $0.00 $2,630.71 $469,237.10
195 $469,237.10 $1,336.16 $0.00 $2,653.13 $473,226.39
196 $473,226.39 $1,336.16 $0.00 $2,675.69 $477,238.24
197 $477,238.24 $1,336.16 $0.00 $2,698.37 $481,272.77
198 $481,272.77 $1,336.16 $0.00 $2,721.19 $485,330.12
199 $485,330.12 $1,336.16 $0.00 $2,744.13 $489,410.41
200 $489,410.41 $1,336.16 $0.00 $2,767.20 $493,513.77
201 $493,513.77 $1,336.16 $0.00 $2,790.40 $497,640.33
202 $497,640.33 $1,336.16 $0.00 $2,813.73 $501,790.22
203 $501,790.22 $1,336.16 $0.00 $2,837.19 $505,963.57
204 $505,963.57 $1,336.16 $0.00 $2,860.79 $510,160.52
205 $510,160.52 $1,336.16 $0.00 $2,884.52 $514,381.20
206 $514,381.20 $1,336.16 $0.00 $2,908.39 $518,625.75
207 $518,625.75 $1,336.16 $0.00 $2,932.39 $522,894.30
208 $522,894.30 $1,336.16 $0.00 $2,956.52 $527,186.98
209 $527,186.98 $1,336.16 $0.00 $2,980.79 $531,503.93
210 $531,503.93 $1,336.16 $0.00 $3,005.20 $535,845.29
211 $535,845.29 $1,336.16 $0.00 $3,029.75 $540,211.20
212 $540,211.20 $1,336.16 $0.00 $3,054.43 $544,601.79
213 $544,601.79 $1,336.16 $0.00 $3,079.26 $549,017.21
214 $549,017.21 $1,336.16 $0.00 $3,104.22 $553,457.59
215 $553,457.59 $1,336.16 $0.00 $3,129.33 $557,923.08
216 $557,923.08 $1,336.16 $0.00 $3,154.58 $562,413.82
217 $562,413.82 $1,336.16 $156,651.66 $3,179.97 $410,278.29
218 $410,278.29 $1,336.16 $0.00 $2,319.77 $413,934.22
219 $413,934.22 $1,336.16 $0.00 $2,340.44 $417,610.82
220 $417,610.82 $1,336.16 $0.00 $2,361.23 $421,308.21
221 $421,308.21 $1,336.16 $0.00 $2,382.14 $425,026.51
222 $425,026.51 $1,336.16 $0.00 $2,403.16 $428,765.83
223 $428,765.83 $1,336.16 $0.00 $2,424.30 $432,526.29
224 $432,526.29 $1,336.16 $0.00 $2,445.57 $436,308.02
225 $436,308.02 $1,336.16 $0.00 $2,466.95 $440,111.13
226 $440,111.13 $1,336.16 $0.00 $2,488.45 $443,935.74
227 $443,935.74 $1,336.16 $0.00 $2,510.08 $447,781.98
228 $447,781.98 $1,336.16 $0.00 $2,531.82 $451,649.96
229 $451,649.96 $1,336.16 $164,484.24 $2,553.69 $291,055.57
230 $291,055.57 $1,336.16 $0.00 $1,645.67 $294,037.40
231 $294,037.40 $1,336.16 $0.00 $1,662.53 $297,036.09
232 $297,036.09 $1,336.16 $0.00 $1,679.49 $300,051.74
233 $300,051.74 $1,336.16 $0.00 $1,696.54 $303,084.44
234 $303,084.44 $1,336.16 $0.00 $1,713.68 $306,134.28
235 $306,134.28 $1,336.16 $0.00 $1,730.93 $309,201.37
236 $309,201.37 $1,336.16 $0.00 $1,748.27 $312,285.80
237 $312,285.80 $1,336.16 $0.00 $1,765.71 $315,387.67
238 $315,387.67 $1,336.16 $0.00 $1,783.25 $318,507.08
239 $318,507.08 $1,336.16 $0.00 $1,800.89 $321,644.13
240 $321,644.13 $1,336.16 $0.00 $1,818.62 $324,798.91
241 $324,798.91 $1,336.16 $172,708.45 $1,836.46 $155,263.08
242 $155,263.08 $1,336.16 $0.00 $877.88 $157,477.12
243 $157,477.12 $1,336.16 $0.00 $890.40 $159,703.68
244 $159,703.68 $1,336.16 $0.00 $902.99 $161,942.83
245 $161,942.83 $1,336.16 $0.00 $915.65 $164,194.64
246 $164,194.64 $1,336.16 $0.00 $928.38 $166,459.18
247 $166,459.18 $1,336.16 $0.00 $941.18 $168,736.52
248 $168,736.52 $1,336.16 $0.00 $954.06 $171,026.74
249 $171,026.74 $1,336.16 $0.00 $967.01 $173,329.91
250 $173,329.91 $1,336.16 $0.00 $980.03 $175,646.10
251 $175,646.10 $1,336.16 $0.00 $993.13 $177,975.39
252 $177,975.39 $1,336.16 $0.00 $1,006.30 $180,317.85
253 $180,317.85 $0.00 $181,343.88 $1,019.54 ($6.49)