Savings Plan and Future Cost Estimation for Mount Angel Seminary

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$175,173
Monthly savings required$1,384

How much will it cost to send your child to Mount Angel Seminary in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $700,693.15 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $1,384.43 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$46,692.00
Years until enrollment18
Annual Tuition Increase7%
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 Mount Angel Seminary in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,384.43 $0.00 $0.00 $1,384.43
2 $1,384.43 $1,384.43 $0.00 $7.83 $2,776.69
3 $2,776.69 $1,384.43 $0.00 $15.70 $4,176.82
4 $4,176.82 $1,384.43 $0.00 $23.62 $5,584.87
5 $5,584.87 $1,384.43 $0.00 $31.58 $7,000.88
6 $7,000.88 $1,384.43 $0.00 $39.58 $8,424.89
7 $8,424.89 $1,384.43 $0.00 $47.64 $9,856.96
8 $9,856.96 $1,384.43 $0.00 $55.73 $11,297.12
9 $11,297.12 $1,384.43 $0.00 $63.88 $12,745.43
10 $12,745.43 $1,384.43 $0.00 $72.06 $14,201.92
11 $14,201.92 $1,384.43 $0.00 $80.30 $15,666.65
12 $15,666.65 $1,384.43 $0.00 $88.58 $17,139.66
13 $17,139.66 $1,384.43 $0.00 $96.91 $18,621.00
14 $18,621.00 $1,384.43 $0.00 $105.29 $20,110.72
15 $20,110.72 $1,384.43 $0.00 $113.71 $21,608.86
16 $21,608.86 $1,384.43 $0.00 $122.18 $23,115.47
17 $23,115.47 $1,384.43 $0.00 $130.70 $24,630.60
18 $24,630.60 $1,384.43 $0.00 $139.26 $26,154.29
19 $26,154.29 $1,384.43 $0.00 $147.88 $27,686.60
20 $27,686.60 $1,384.43 $0.00 $156.54 $29,227.57
21 $29,227.57 $1,384.43 $0.00 $165.26 $30,777.26
22 $30,777.26 $1,384.43 $0.00 $174.02 $32,335.71
23 $32,335.71 $1,384.43 $0.00 $182.83 $33,902.97
24 $33,902.97 $1,384.43 $0.00 $191.69 $35,479.09
25 $35,479.09 $1,384.43 $0.00 $200.60 $37,064.12
26 $37,064.12 $1,384.43 $0.00 $209.57 $38,658.12
27 $38,658.12 $1,384.43 $0.00 $218.58 $40,261.13
28 $40,261.13 $1,384.43 $0.00 $227.64 $41,873.20
29 $41,873.20 $1,384.43 $0.00 $236.76 $43,494.39
30 $43,494.39 $1,384.43 $0.00 $245.92 $45,124.74
31 $45,124.74 $1,384.43 $0.00 $255.14 $46,764.31
32 $46,764.31 $1,384.43 $0.00 $264.41 $48,413.15
33 $48,413.15 $1,384.43 $0.00 $273.73 $50,071.31
34 $50,071.31 $1,384.43 $0.00 $283.11 $51,738.85
35 $51,738.85 $1,384.43 $0.00 $292.54 $53,415.82
36 $53,415.82 $1,384.43 $0.00 $302.02 $55,102.27
37 $55,102.27 $1,384.43 $0.00 $311.56 $56,798.26
38 $56,798.26 $1,384.43 $0.00 $321.15 $58,503.84
39 $58,503.84 $1,384.43 $0.00 $330.79 $60,219.06
40 $60,219.06 $1,384.43 $0.00 $340.49 $61,943.98
41 $61,943.98 $1,384.43 $0.00 $350.24 $63,678.65
42 $63,678.65 $1,384.43 $0.00 $360.05 $65,423.13
43 $65,423.13 $1,384.43 $0.00 $369.91 $67,177.47
44 $67,177.47 $1,384.43 $0.00 $379.83 $68,941.73
45 $68,941.73 $1,384.43 $0.00 $389.81 $70,715.97
46 $70,715.97 $1,384.43 $0.00 $399.84 $72,500.24
47 $72,500.24 $1,384.43 $0.00 $409.93 $74,294.60
48 $74,294.60 $1,384.43 $0.00 $420.07 $76,099.10
49 $76,099.10 $1,384.43 $0.00 $430.28 $77,913.81
50 $77,913.81 $1,384.43 $0.00 $440.54 $79,738.78
51 $79,738.78 $1,384.43 $0.00 $450.85 $81,574.06
52 $81,574.06 $1,384.43 $0.00 $461.23 $83,419.72
53 $83,419.72 $1,384.43 $0.00 $471.67 $85,275.82
54 $85,275.82 $1,384.43 $0.00 $482.16 $87,142.41
55 $87,142.41 $1,384.43 $0.00 $492.72 $89,019.56
56 $89,019.56 $1,384.43 $0.00 $503.33 $90,907.32
57 $90,907.32 $1,384.43 $0.00 $514.00 $92,805.75
58 $92,805.75 $1,384.43 $0.00 $524.74 $94,714.92
59 $94,714.92 $1,384.43 $0.00 $535.53 $96,634.88
60 $96,634.88 $1,384.43 $0.00 $546.39 $98,565.70
61 $98,565.70 $1,384.43 $0.00 $557.30 $100,507.43
62 $100,507.43 $1,384.43 $0.00 $568.28 $102,460.14
63 $102,460.14 $1,384.43 $0.00 $579.32 $104,423.89
64 $104,423.89 $1,384.43 $0.00 $590.43 $106,398.75
65 $106,398.75 $1,384.43 $0.00 $601.59 $108,384.77
66 $108,384.77 $1,384.43 $0.00 $612.82 $110,382.02
67 $110,382.02 $1,384.43 $0.00 $624.12 $112,390.57
68 $112,390.57 $1,384.43 $0.00 $635.47 $114,410.47
69 $114,410.47 $1,384.43 $0.00 $646.89 $116,441.79
70 $116,441.79 $1,384.43 $0.00 $658.38 $118,484.60
71 $118,484.60 $1,384.43 $0.00 $669.93 $120,538.96
72 $120,538.96 $1,384.43 $0.00 $681.54 $122,604.93
73 $122,604.93 $1,384.43 $0.00 $693.23 $124,682.59
74 $124,682.59 $1,384.43 $0.00 $704.97 $126,771.99
75 $126,771.99 $1,384.43 $0.00 $716.79 $128,873.21
76 $128,873.21 $1,384.43 $0.00 $728.67 $130,986.31
77 $130,986.31 $1,384.43 $0.00 $740.62 $133,111.36
78 $133,111.36 $1,384.43 $0.00 $752.63 $135,248.42
79 $135,248.42 $1,384.43 $0.00 $764.71 $137,397.56
80 $137,397.56 $1,384.43 $0.00 $776.87 $139,558.86
81 $139,558.86 $1,384.43 $0.00 $789.09 $141,732.38
82 $141,732.38 $1,384.43 $0.00 $801.38 $143,918.19
83 $143,918.19 $1,384.43 $0.00 $813.73 $146,116.35
84 $146,116.35 $1,384.43 $0.00 $826.16 $148,326.94
85 $148,326.94 $1,384.43 $0.00 $838.66 $150,550.03
86 $150,550.03 $1,384.43 $0.00 $851.23 $152,785.69
87 $152,785.69 $1,384.43 $0.00 $863.87 $155,033.99
88 $155,033.99 $1,384.43 $0.00 $876.58 $157,295.00
89 $157,295.00 $1,384.43 $0.00 $889.37 $159,568.80
90 $159,568.80 $1,384.43 $0.00 $902.23 $161,855.46
91 $161,855.46 $1,384.43 $0.00 $915.15 $164,155.04
92 $164,155.04 $1,384.43 $0.00 $928.16 $166,467.63
93 $166,467.63 $1,384.43 $0.00 $941.23 $168,793.29
94 $168,793.29 $1,384.43 $0.00 $954.38 $171,132.10
95 $171,132.10 $1,384.43 $0.00 $967.61 $173,484.14
96 $173,484.14 $1,384.43 $0.00 $980.90 $175,849.47
97 $175,849.47 $1,384.43 $0.00 $994.28 $178,228.18
98 $178,228.18 $1,384.43 $0.00 $1,007.73 $180,620.34
99 $180,620.34 $1,384.43 $0.00 $1,021.25 $183,026.02
100 $183,026.02 $1,384.43 $0.00 $1,034.86 $185,445.31
101 $185,445.31 $1,384.43 $0.00 $1,048.53 $187,878.27
102 $187,878.27 $1,384.43 $0.00 $1,062.29 $190,324.99
103 $190,324.99 $1,384.43 $0.00 $1,076.13 $192,785.55
104 $192,785.55 $1,384.43 $0.00 $1,090.04 $195,260.02
105 $195,260.02 $1,384.43 $0.00 $1,104.03 $197,748.48
106 $197,748.48 $1,384.43 $0.00 $1,118.10 $200,251.01
107 $200,251.01 $1,384.43 $0.00 $1,132.25 $202,767.69
108 $202,767.69 $1,384.43 $0.00 $1,146.48 $205,298.60
109 $205,298.60 $1,384.43 $0.00 $1,160.79 $207,843.82
110 $207,843.82 $1,384.43 $0.00 $1,175.18 $210,403.43
111 $210,403.43 $1,384.43 $0.00 $1,189.65 $212,977.51
112 $212,977.51 $1,384.43 $0.00 $1,204.21 $215,566.15
113 $215,566.15 $1,384.43 $0.00 $1,218.84 $218,169.42
114 $218,169.42 $1,384.43 $0.00 $1,233.56 $220,787.41
115 $220,787.41 $1,384.43 $0.00 $1,248.36 $223,420.20
116 $223,420.20 $1,384.43 $0.00 $1,263.25 $226,067.88
117 $226,067.88 $1,384.43 $0.00 $1,278.22 $228,730.53
118 $228,730.53 $1,384.43 $0.00 $1,293.28 $231,408.24
119 $231,408.24 $1,384.43 $0.00 $1,308.42 $234,101.09
120 $234,101.09 $1,384.43 $0.00 $1,323.64 $236,809.16
121 $236,809.16 $1,384.43 $0.00 $1,338.95 $239,532.54
122 $239,532.54 $1,384.43 $0.00 $1,354.35 $242,271.32
123 $242,271.32 $1,384.43 $0.00 $1,369.84 $245,025.59
124 $245,025.59 $1,384.43 $0.00 $1,385.41 $247,795.43
125 $247,795.43 $1,384.43 $0.00 $1,401.07 $250,580.93
126 $250,580.93 $1,384.43 $0.00 $1,416.82 $253,382.18
127 $253,382.18 $1,384.43 $0.00 $1,432.66 $256,199.27
128 $256,199.27 $1,384.43 $0.00 $1,448.59 $259,032.29
129 $259,032.29 $1,384.43 $0.00 $1,464.61 $261,881.33
130 $261,881.33 $1,384.43 $0.00 $1,480.72 $264,746.48
131 $264,746.48 $1,384.43 $0.00 $1,496.92 $267,627.83
132 $267,627.83 $1,384.43 $0.00 $1,513.21 $270,525.47
133 $270,525.47 $1,384.43 $0.00 $1,529.59 $273,439.49
134 $273,439.49 $1,384.43 $0.00 $1,546.07 $276,369.99
135 $276,369.99 $1,384.43 $0.00 $1,562.64 $279,317.06
136 $279,317.06 $1,384.43 $0.00 $1,579.30 $282,280.79
137 $282,280.79 $1,384.43 $0.00 $1,596.06 $285,261.28
138 $285,261.28 $1,384.43 $0.00 $1,612.91 $288,258.62
139 $288,258.62 $1,384.43 $0.00 $1,629.86 $291,272.91
140 $291,272.91 $1,384.43 $0.00 $1,646.90 $294,304.24
141 $294,304.24 $1,384.43 $0.00 $1,664.04 $297,352.71
142 $297,352.71 $1,384.43 $0.00 $1,681.28 $300,418.42
143 $300,418.42 $1,384.43 $0.00 $1,698.61 $303,501.46
144 $303,501.46 $1,384.43 $0.00 $1,716.04 $306,601.93
145 $306,601.93 $1,384.43 $0.00 $1,733.57 $309,719.93
146 $309,719.93 $1,384.43 $0.00 $1,751.20 $312,855.56
147 $312,855.56 $1,384.43 $0.00 $1,768.93 $316,008.92
148 $316,008.92 $1,384.43 $0.00 $1,786.76 $319,180.11
149 $319,180.11 $1,384.43 $0.00 $1,804.69 $322,369.23
150 $322,369.23 $1,384.43 $0.00 $1,822.72 $325,576.38
151 $325,576.38 $1,384.43 $0.00 $1,840.86 $328,801.67
152 $328,801.67 $1,384.43 $0.00 $1,859.09 $332,045.19
153 $332,045.19 $1,384.43 $0.00 $1,877.43 $335,307.05
154 $335,307.05 $1,384.43 $0.00 $1,895.87 $338,587.35
155 $338,587.35 $1,384.43 $0.00 $1,914.42 $341,886.20
156 $341,886.20 $1,384.43 $0.00 $1,933.07 $345,203.70
157 $345,203.70 $1,384.43 $0.00 $1,951.83 $348,539.96
158 $348,539.96 $1,384.43 $0.00 $1,970.70 $351,895.09
159 $351,895.09 $1,384.43 $0.00 $1,989.67 $355,269.19
160 $355,269.19 $1,384.43 $0.00 $2,008.74 $358,662.36
161 $358,662.36 $1,384.43 $0.00 $2,027.93 $362,074.72
162 $362,074.72 $1,384.43 $0.00 $2,047.22 $365,506.37
163 $365,506.37 $1,384.43 $0.00 $2,066.63 $368,957.43
164 $368,957.43 $1,384.43 $0.00 $2,086.14 $372,428.00
165 $372,428.00 $1,384.43 $0.00 $2,105.76 $375,918.19
166 $375,918.19 $1,384.43 $0.00 $2,125.50 $379,428.12
167 $379,428.12 $1,384.43 $0.00 $2,145.34 $382,957.89
168 $382,957.89 $1,384.43 $0.00 $2,165.30 $386,507.62
169 $386,507.62 $1,384.43 $0.00 $2,185.37 $390,077.42
170 $390,077.42 $1,384.43 $0.00 $2,205.55 $393,667.40
171 $393,667.40 $1,384.43 $0.00 $2,225.85 $397,277.68
172 $397,277.68 $1,384.43 $0.00 $2,246.27 $400,908.38
173 $400,908.38 $1,384.43 $0.00 $2,266.79 $404,559.60
174 $404,559.60 $1,384.43 $0.00 $2,287.44 $408,231.47
175 $408,231.47 $1,384.43 $0.00 $2,308.20 $411,924.10
176 $411,924.10 $1,384.43 $0.00 $2,329.08 $415,637.61
177 $415,637.61 $1,384.43 $0.00 $2,350.08 $419,372.12
178 $419,372.12 $1,384.43 $0.00 $2,371.19 $423,127.74
179 $423,127.74 $1,384.43 $0.00 $2,392.43 $426,904.60
180 $426,904.60 $1,384.43 $0.00 $2,413.78 $430,702.81
181 $430,702.81 $1,384.43 $0.00 $2,435.26 $434,522.50
182 $434,522.50 $1,384.43 $0.00 $2,456.85 $438,363.78
183 $438,363.78 $1,384.43 $0.00 $2,478.57 $442,226.78
184 $442,226.78 $1,384.43 $0.00 $2,500.41 $446,111.62
185 $446,111.62 $1,384.43 $0.00 $2,522.38 $450,018.43
186 $450,018.43 $1,384.43 $0.00 $2,544.47 $453,947.33
187 $453,947.33 $1,384.43 $0.00 $2,566.68 $457,898.44
188 $457,898.44 $1,384.43 $0.00 $2,589.02 $461,871.89
189 $461,871.89 $1,384.43 $0.00 $2,611.49 $465,867.81
190 $465,867.81 $1,384.43 $0.00 $2,634.08 $469,886.32
191 $469,886.32 $1,384.43 $0.00 $2,656.81 $473,927.56
192 $473,927.56 $1,384.43 $0.00 $2,679.66 $477,991.65
193 $477,991.65 $1,384.43 $0.00 $2,702.63 $482,078.71
194 $482,078.71 $1,384.43 $0.00 $2,725.74 $486,188.88
195 $486,188.88 $1,384.43 $0.00 $2,748.98 $490,322.29
196 $490,322.29 $1,384.43 $0.00 $2,772.35 $494,479.07
197 $494,479.07 $1,384.43 $0.00 $2,795.86 $498,659.36
198 $498,659.36 $1,384.43 $0.00 $2,819.49 $502,863.28
199 $502,863.28 $1,384.43 $0.00 $2,843.26 $507,090.97
200 $507,090.97 $1,384.43 $0.00 $2,867.17 $511,342.57
201 $511,342.57 $1,384.43 $0.00 $2,891.21 $515,618.21
202 $515,618.21 $1,384.43 $0.00 $2,915.38 $519,918.02
203 $519,918.02 $1,384.43 $0.00 $2,939.69 $524,242.14
204 $524,242.14 $1,384.43 $0.00 $2,964.14 $528,590.71
205 $528,590.71 $1,384.43 $0.00 $2,988.73 $532,963.87
206 $532,963.87 $1,384.43 $0.00 $3,013.46 $537,361.76
207 $537,361.76 $1,384.43 $0.00 $3,038.32 $541,784.51
208 $541,784.51 $1,384.43 $0.00 $3,063.33 $546,232.27
209 $546,232.27 $1,384.43 $0.00 $3,088.48 $550,705.18
210 $550,705.18 $1,384.43 $0.00 $3,113.77 $555,203.38
211 $555,203.38 $1,384.43 $0.00 $3,139.20 $559,727.01
212 $559,727.01 $1,384.43 $0.00 $3,164.78 $564,276.22
213 $564,276.22 $1,384.43 $0.00 $3,190.50 $568,851.15
214 $568,851.15 $1,384.43 $0.00 $3,216.37 $573,451.95
215 $573,451.95 $1,384.43 $0.00 $3,242.38 $578,078.76
216 $578,078.76 $1,384.43 $0.00 $3,268.54 $582,731.73
217 $582,731.73 $1,384.43 $157,815.80 $3,294.85 $429,595.21
218 $429,595.21 $1,384.43 $0.00 $2,428.99 $433,408.63
219 $433,408.63 $1,384.43 $0.00 $2,450.56 $437,243.62
220 $437,243.62 $1,384.43 $0.00 $2,472.24 $441,100.29
221 $441,100.29 $1,384.43 $0.00 $2,494.05 $444,978.77
222 $444,978.77 $1,384.43 $0.00 $2,515.97 $448,879.17
223 $448,879.17 $1,384.43 $0.00 $2,538.03 $452,801.63
224 $452,801.63 $1,384.43 $0.00 $2,560.21 $456,746.27
225 $456,746.27 $1,384.43 $0.00 $2,582.51 $460,713.21
226 $460,713.21 $1,384.43 $0.00 $2,604.94 $464,702.58
227 $464,702.58 $1,384.43 $0.00 $2,627.50 $468,714.51
228 $468,714.51 $1,384.43 $0.00 $2,650.18 $472,749.12
229 $472,749.12 $1,384.43 $168,862.90 $2,672.99 $307,943.64
230 $307,943.64 $1,384.43 $0.00 $1,741.16 $311,069.23
231 $311,069.23 $1,384.43 $0.00 $1,758.83 $314,212.49
232 $314,212.49 $1,384.43 $0.00 $1,776.60 $317,373.52
233 $317,373.52 $1,384.43 $0.00 $1,794.48 $320,552.43
234 $320,552.43 $1,384.43 $0.00 $1,812.45 $323,749.31
235 $323,749.31 $1,384.43 $0.00 $1,830.53 $326,964.27
236 $326,964.27 $1,384.43 $0.00 $1,848.70 $330,197.40
237 $330,197.40 $1,384.43 $0.00 $1,866.98 $333,448.81
238 $333,448.81 $1,384.43 $0.00 $1,885.37 $336,718.61
239 $336,718.61 $1,384.43 $0.00 $1,903.86 $340,006.90
240 $340,006.90 $1,384.43 $0.00 $1,922.45 $343,313.78
241 $343,313.78 $1,384.43 $180,683.31 $1,941.15 $165,956.05
242 $165,956.05 $1,384.43 $0.00 $938.34 $168,278.82
243 $168,278.82 $1,384.43 $0.00 $951.47 $170,614.72
244 $170,614.72 $1,384.43 $0.00 $964.68 $172,963.83
245 $172,963.83 $1,384.43 $0.00 $977.96 $175,326.22
246 $175,326.22 $1,384.43 $0.00 $991.32 $177,701.97
247 $177,701.97 $1,384.43 $0.00 $1,004.75 $180,091.15
248 $180,091.15 $1,384.43 $0.00 $1,018.26 $182,493.84
249 $182,493.84 $1,384.43 $0.00 $1,031.85 $184,910.12
250 $184,910.12 $1,384.43 $0.00 $1,045.51 $187,340.06
251 $187,340.06 $1,384.43 $0.00 $1,059.25 $189,783.74
252 $189,783.74 $1,384.43 $0.00 $1,073.06 $192,241.23
253 $192,241.23 $0.00 $193,331.14 $1,086.96 -$2.95