Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$153,793
Monthly savings required$1,217

How much will it cost to send your child to Bellarmine University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $615,171.04 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,217.40 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$59,306.00
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 Bellarmine University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,217.40 $0.00 $0.00 $1,217.40
2 $1,217.40 $1,217.40 $0.00 $6.88 $2,441.68
3 $2,441.68 $1,217.40 $0.00 $13.81 $3,672.89
4 $3,672.89 $1,217.40 $0.00 $20.77 $4,911.06
5 $4,911.06 $1,217.40 $0.00 $27.77 $6,156.23
6 $6,156.23 $1,217.40 $0.00 $34.81 $7,408.44
7 $7,408.44 $1,217.40 $0.00 $41.89 $8,667.73
8 $8,667.73 $1,217.40 $0.00 $49.01 $9,934.14
9 $9,934.14 $1,217.40 $0.00 $56.17 $11,207.71
10 $11,207.71 $1,217.40 $0.00 $63.37 $12,488.48
11 $12,488.48 $1,217.40 $0.00 $70.61 $13,776.49
12 $13,776.49 $1,217.40 $0.00 $77.89 $15,071.78
13 $15,071.78 $1,217.40 $0.00 $85.22 $16,374.40
14 $16,374.40 $1,217.40 $0.00 $92.58 $17,684.38
15 $17,684.38 $1,217.40 $0.00 $99.99 $19,001.77
16 $19,001.77 $1,217.40 $0.00 $107.44 $20,326.61
17 $20,326.61 $1,217.40 $0.00 $114.93 $21,658.94
18 $21,658.94 $1,217.40 $0.00 $122.46 $22,998.80
19 $22,998.80 $1,217.40 $0.00 $130.04 $24,346.24
20 $24,346.24 $1,217.40 $0.00 $137.66 $25,701.30
21 $25,701.30 $1,217.40 $0.00 $145.32 $27,064.02
22 $27,064.02 $1,217.40 $0.00 $153.02 $28,434.44
23 $28,434.44 $1,217.40 $0.00 $160.77 $29,812.61
24 $29,812.61 $1,217.40 $0.00 $168.56 $31,198.57
25 $31,198.57 $1,217.40 $0.00 $176.40 $32,592.37
26 $32,592.37 $1,217.40 $0.00 $184.28 $33,994.05
27 $33,994.05 $1,217.40 $0.00 $192.21 $35,403.66
28 $35,403.66 $1,217.40 $0.00 $200.18 $36,821.24
29 $36,821.24 $1,217.40 $0.00 $208.19 $38,246.83
30 $38,246.83 $1,217.40 $0.00 $216.25 $39,680.48
31 $39,680.48 $1,217.40 $0.00 $224.36 $41,122.24
32 $41,122.24 $1,217.40 $0.00 $232.51 $42,572.15
33 $42,572.15 $1,217.40 $0.00 $240.71 $44,030.26
34 $44,030.26 $1,217.40 $0.00 $248.95 $45,496.61
35 $45,496.61 $1,217.40 $0.00 $257.24 $46,971.25
36 $46,971.25 $1,217.40 $0.00 $265.58 $48,454.23
37 $48,454.23 $1,217.40 $0.00 $273.97 $49,945.60
38 $49,945.60 $1,217.40 $0.00 $282.40 $51,445.40
39 $51,445.40 $1,217.40 $0.00 $290.88 $52,953.68
40 $52,953.68 $1,217.40 $0.00 $299.41 $54,470.49
41 $54,470.49 $1,217.40 $0.00 $307.98 $55,995.87
42 $55,995.87 $1,217.40 $0.00 $316.61 $57,529.88
43 $57,529.88 $1,217.40 $0.00 $325.28 $59,072.56
44 $59,072.56 $1,217.40 $0.00 $334.00 $60,623.96
45 $60,623.96 $1,217.40 $0.00 $342.78 $62,184.14
46 $62,184.14 $1,217.40 $0.00 $351.60 $63,753.14
47 $63,753.14 $1,217.40 $0.00 $360.47 $65,331.01
48 $65,331.01 $1,217.40 $0.00 $369.39 $66,917.80
49 $66,917.80 $1,217.40 $0.00 $378.36 $68,513.56
50 $68,513.56 $1,217.40 $0.00 $387.39 $70,118.35
51 $70,118.35 $1,217.40 $0.00 $396.46 $71,732.21
52 $71,732.21 $1,217.40 $0.00 $405.58 $73,355.19
53 $73,355.19 $1,217.40 $0.00 $414.76 $74,987.35
54 $74,987.35 $1,217.40 $0.00 $423.99 $76,628.74
55 $76,628.74 $1,217.40 $0.00 $433.27 $78,279.41
56 $78,279.41 $1,217.40 $0.00 $442.60 $79,939.41
57 $79,939.41 $1,217.40 $0.00 $451.99 $81,608.80
58 $81,608.80 $1,217.40 $0.00 $461.43 $83,287.63
59 $83,287.63 $1,217.40 $0.00 $470.92 $84,975.95
60 $84,975.95 $1,217.40 $0.00 $480.47 $86,673.82
61 $86,673.82 $1,217.40 $0.00 $490.07 $88,381.29
62 $88,381.29 $1,217.40 $0.00 $499.72 $90,098.41
63 $90,098.41 $1,217.40 $0.00 $509.43 $91,825.24
64 $91,825.24 $1,217.40 $0.00 $519.19 $93,561.83
65 $93,561.83 $1,217.40 $0.00 $529.01 $95,308.24
66 $95,308.24 $1,217.40 $0.00 $538.89 $97,064.53
67 $97,064.53 $1,217.40 $0.00 $548.82 $98,830.75
68 $98,830.75 $1,217.40 $0.00 $558.80 $100,606.95
69 $100,606.95 $1,217.40 $0.00 $568.85 $102,393.20
70 $102,393.20 $1,217.40 $0.00 $578.95 $104,189.55
71 $104,189.55 $1,217.40 $0.00 $589.10 $105,996.05
72 $105,996.05 $1,217.40 $0.00 $599.32 $107,812.77
73 $107,812.77 $1,217.40 $0.00 $609.59 $109,639.76
74 $109,639.76 $1,217.40 $0.00 $619.92 $111,477.08
75 $111,477.08 $1,217.40 $0.00 $630.31 $113,324.79
76 $113,324.79 $1,217.40 $0.00 $640.75 $115,182.94
77 $115,182.94 $1,217.40 $0.00 $651.26 $117,051.60
78 $117,051.60 $1,217.40 $0.00 $661.83 $118,930.83
79 $118,930.83 $1,217.40 $0.00 $672.45 $120,820.68
80 $120,820.68 $1,217.40 $0.00 $683.14 $122,721.22
81 $122,721.22 $1,217.40 $0.00 $693.88 $124,632.50
82 $124,632.50 $1,217.40 $0.00 $704.69 $126,554.59
83 $126,554.59 $1,217.40 $0.00 $715.56 $128,487.55
84 $128,487.55 $1,217.40 $0.00 $726.49 $130,431.44
85 $130,431.44 $1,217.40 $0.00 $737.48 $132,386.32
86 $132,386.32 $1,217.40 $0.00 $748.53 $134,352.25
87 $134,352.25 $1,217.40 $0.00 $759.65 $136,329.30
88 $136,329.30 $1,217.40 $0.00 $770.83 $138,317.53
89 $138,317.53 $1,217.40 $0.00 $782.07 $140,317.00
90 $140,317.00 $1,217.40 $0.00 $793.37 $142,327.77
91 $142,327.77 $1,217.40 $0.00 $804.74 $144,349.91
92 $144,349.91 $1,217.40 $0.00 $816.18 $146,383.49
93 $146,383.49 $1,217.40 $0.00 $827.67 $148,428.56
94 $148,428.56 $1,217.40 $0.00 $839.24 $150,485.20
95 $150,485.20 $1,217.40 $0.00 $850.87 $152,553.47
96 $152,553.47 $1,217.40 $0.00 $862.56 $154,633.43
97 $154,633.43 $1,217.40 $0.00 $874.32 $156,725.15
98 $156,725.15 $1,217.40 $0.00 $886.15 $158,828.70
99 $158,828.70 $1,217.40 $0.00 $898.04 $160,944.14
100 $160,944.14 $1,217.40 $0.00 $910.00 $163,071.54
101 $163,071.54 $1,217.40 $0.00 $922.03 $165,210.97
102 $165,210.97 $1,217.40 $0.00 $934.13 $167,362.50
103 $167,362.50 $1,217.40 $0.00 $946.29 $169,526.19
104 $169,526.19 $1,217.40 $0.00 $958.53 $171,702.12
105 $171,702.12 $1,217.40 $0.00 $970.83 $173,890.35
106 $173,890.35 $1,217.40 $0.00 $983.20 $176,090.95
107 $176,090.95 $1,217.40 $0.00 $995.64 $178,303.99
108 $178,303.99 $1,217.40 $0.00 $1,008.16 $180,529.55
109 $180,529.55 $1,217.40 $0.00 $1,020.74 $182,767.69
110 $182,767.69 $1,217.40 $0.00 $1,033.40 $185,018.49
111 $185,018.49 $1,217.40 $0.00 $1,046.12 $187,282.01
112 $187,282.01 $1,217.40 $0.00 $1,058.92 $189,558.33
113 $189,558.33 $1,217.40 $0.00 $1,071.79 $191,847.52
114 $191,847.52 $1,217.40 $0.00 $1,084.73 $194,149.65
115 $194,149.65 $1,217.40 $0.00 $1,097.75 $196,464.80
116 $196,464.80 $1,217.40 $0.00 $1,110.84 $198,793.04
117 $198,793.04 $1,217.40 $0.00 $1,124.00 $201,134.44
118 $201,134.44 $1,217.40 $0.00 $1,137.24 $203,489.08
119 $203,489.08 $1,217.40 $0.00 $1,150.56 $205,857.04
120 $205,857.04 $1,217.40 $0.00 $1,163.95 $208,238.39
121 $208,238.39 $1,217.40 $0.00 $1,177.41 $210,633.20
122 $210,633.20 $1,217.40 $0.00 $1,190.95 $213,041.55
123 $213,041.55 $1,217.40 $0.00 $1,204.57 $215,463.52
124 $215,463.52 $1,217.40 $0.00 $1,218.26 $217,899.18
125 $217,899.18 $1,217.40 $0.00 $1,232.03 $220,348.61
126 $220,348.61 $1,217.40 $0.00 $1,245.88 $222,811.89
127 $222,811.89 $1,217.40 $0.00 $1,259.81 $225,289.10
128 $225,289.10 $1,217.40 $0.00 $1,273.82 $227,780.32
129 $227,780.32 $1,217.40 $0.00 $1,287.90 $230,285.62
130 $230,285.62 $1,217.40 $0.00 $1,302.07 $232,805.09
131 $232,805.09 $1,217.40 $0.00 $1,316.31 $235,338.80
132 $235,338.80 $1,217.40 $0.00 $1,330.64 $237,886.84
133 $237,886.84 $1,217.40 $0.00 $1,345.05 $240,449.29
134 $240,449.29 $1,217.40 $0.00 $1,359.54 $243,026.23
135 $243,026.23 $1,217.40 $0.00 $1,374.11 $245,617.74
136 $245,617.74 $1,217.40 $0.00 $1,388.76 $248,223.90
137 $248,223.90 $1,217.40 $0.00 $1,403.49 $250,844.79
138 $250,844.79 $1,217.40 $0.00 $1,418.31 $253,480.50
139 $253,480.50 $1,217.40 $0.00 $1,433.22 $256,131.12
140 $256,131.12 $1,217.40 $0.00 $1,448.20 $258,796.72
141 $258,796.72 $1,217.40 $0.00 $1,463.27 $261,477.39
142 $261,477.39 $1,217.40 $0.00 $1,478.43 $264,173.22
143 $264,173.22 $1,217.40 $0.00 $1,493.67 $266,884.29
144 $266,884.29 $1,217.40 $0.00 $1,509.00 $269,610.69
145 $269,610.69 $1,217.40 $0.00 $1,524.42 $272,352.51
146 $272,352.51 $1,217.40 $0.00 $1,539.92 $275,109.83
147 $275,109.83 $1,217.40 $0.00 $1,555.51 $277,882.74
148 $277,882.74 $1,217.40 $0.00 $1,571.19 $280,671.33
149 $280,671.33 $1,217.40 $0.00 $1,586.96 $283,475.69
150 $283,475.69 $1,217.40 $0.00 $1,602.81 $286,295.90
151 $286,295.90 $1,217.40 $0.00 $1,618.76 $289,132.06
152 $289,132.06 $1,217.40 $0.00 $1,634.79 $291,984.25
153 $291,984.25 $1,217.40 $0.00 $1,650.92 $294,852.57
154 $294,852.57 $1,217.40 $0.00 $1,667.14 $297,737.11
155 $297,737.11 $1,217.40 $0.00 $1,683.45 $300,637.96
156 $300,637.96 $1,217.40 $0.00 $1,699.85 $303,555.21
157 $303,555.21 $1,217.40 $0.00 $1,716.35 $306,488.96
158 $306,488.96 $1,217.40 $0.00 $1,732.93 $309,439.29
159 $309,439.29 $1,217.40 $0.00 $1,749.61 $312,406.30
160 $312,406.30 $1,217.40 $0.00 $1,766.39 $315,390.09
161 $315,390.09 $1,217.40 $0.00 $1,783.26 $318,390.75
162 $318,390.75 $1,217.40 $0.00 $1,800.23 $321,408.38
163 $321,408.38 $1,217.40 $0.00 $1,817.29 $324,443.07
164 $324,443.07 $1,217.40 $0.00 $1,834.45 $327,494.92
165 $327,494.92 $1,217.40 $0.00 $1,851.70 $330,564.02
166 $330,564.02 $1,217.40 $0.00 $1,869.06 $333,650.48
167 $333,650.48 $1,217.40 $0.00 $1,886.51 $336,754.39
168 $336,754.39 $1,217.40 $0.00 $1,904.06 $339,875.85
169 $339,875.85 $1,217.40 $0.00 $1,921.71 $343,014.96
170 $343,014.96 $1,217.40 $0.00 $1,939.46 $346,171.82
171 $346,171.82 $1,217.40 $0.00 $1,957.31 $349,346.53
172 $349,346.53 $1,217.40 $0.00 $1,975.26 $352,539.19
173 $352,539.19 $1,217.40 $0.00 $1,993.31 $355,749.90
174 $355,749.90 $1,217.40 $0.00 $2,011.46 $358,978.76
175 $358,978.76 $1,217.40 $0.00 $2,029.72 $362,225.88
176 $362,225.88 $1,217.40 $0.00 $2,048.08 $365,491.36
177 $365,491.36 $1,217.40 $0.00 $2,066.54 $368,775.30
178 $368,775.30 $1,217.40 $0.00 $2,085.11 $372,077.81
179 $372,077.81 $1,217.40 $0.00 $2,103.78 $375,398.99
180 $375,398.99 $1,217.40 $0.00 $2,122.56 $378,738.95
181 $378,738.95 $1,217.40 $0.00 $2,141.45 $382,097.80
182 $382,097.80 $1,217.40 $0.00 $2,160.44 $385,475.64
183 $385,475.64 $1,217.40 $0.00 $2,179.54 $388,872.58
184 $388,872.58 $1,217.40 $0.00 $2,198.74 $392,288.72
185 $392,288.72 $1,217.40 $0.00 $2,218.06 $395,724.18
186 $395,724.18 $1,217.40 $0.00 $2,237.48 $399,179.06
187 $399,179.06 $1,217.40 $0.00 $2,257.02 $402,653.48
188 $402,653.48 $1,217.40 $0.00 $2,276.66 $406,147.54
189 $406,147.54 $1,217.40 $0.00 $2,296.42 $409,661.36
190 $409,661.36 $1,217.40 $0.00 $2,316.28 $413,195.04
191 $413,195.04 $1,217.40 $0.00 $2,336.26 $416,748.70
192 $416,748.70 $1,217.40 $0.00 $2,356.36 $420,322.46
193 $420,322.46 $1,217.40 $0.00 $2,376.56 $423,916.42
194 $423,916.42 $1,217.40 $0.00 $2,396.89 $427,530.71
195 $427,530.71 $1,217.40 $0.00 $2,417.32 $431,165.43
196 $431,165.43 $1,217.40 $0.00 $2,437.87 $434,820.70
197 $434,820.70 $1,217.40 $0.00 $2,458.54 $438,496.64
198 $438,496.64 $1,217.40 $0.00 $2,479.32 $442,193.36
199 $442,193.36 $1,217.40 $0.00 $2,500.23 $445,910.99
200 $445,910.99 $1,217.40 $0.00 $2,521.25 $449,649.64
201 $449,649.64 $1,217.40 $0.00 $2,542.38 $453,409.42
202 $453,409.42 $1,217.40 $0.00 $2,563.64 $457,190.46
203 $457,190.46 $1,217.40 $0.00 $2,585.02 $460,992.88
204 $460,992.88 $1,217.40 $0.00 $2,606.52 $464,816.80
205 $464,816.80 $1,217.40 $0.00 $2,628.14 $468,662.34
206 $468,662.34 $1,217.40 $0.00 $2,649.89 $472,529.63
207 $472,529.63 $1,217.40 $0.00 $2,671.75 $476,418.78
208 $476,418.78 $1,217.40 $0.00 $2,693.74 $480,329.92
209 $480,329.92 $1,217.40 $0.00 $2,715.86 $484,263.18
210 $484,263.18 $1,217.40 $0.00 $2,738.09 $488,218.67
211 $488,218.67 $1,217.40 $0.00 $2,760.46 $492,196.53
212 $492,196.53 $1,217.40 $0.00 $2,782.95 $496,196.88
213 $496,196.88 $1,217.40 $0.00 $2,805.57 $500,219.85
214 $500,219.85 $1,217.40 $0.00 $2,828.32 $504,265.57
215 $504,265.57 $1,217.40 $0.00 $2,851.19 $508,334.16
216 $508,334.16 $1,217.40 $0.00 $2,874.20 $512,425.76
217 $512,425.76 $1,217.40 $142,726.96 $2,897.33 $373,813.53
218 $373,813.53 $1,217.40 $0.00 $2,113.60 $377,144.53
219 $377,144.53 $1,217.40 $0.00 $2,132.43 $380,494.36
220 $380,494.36 $1,217.40 $0.00 $2,151.37 $383,863.13
221 $383,863.13 $1,217.40 $0.00 $2,170.42 $387,250.95
222 $387,250.95 $1,217.40 $0.00 $2,189.57 $390,657.92
223 $390,657.92 $1,217.40 $0.00 $2,208.84 $394,084.16
224 $394,084.16 $1,217.40 $0.00 $2,228.21 $397,529.77
225 $397,529.77 $1,217.40 $0.00 $2,247.69 $400,994.86
226 $400,994.86 $1,217.40 $0.00 $2,267.28 $404,479.54
227 $404,479.54 $1,217.40 $0.00 $2,286.99 $407,983.93
228 $407,983.93 $1,217.40 $0.00 $2,306.80 $411,508.13
229 $411,508.13 $1,217.40 $149,863.31 $2,326.73 $265,188.95
230 $265,188.95 $1,217.40 $0.00 $1,499.42 $267,905.77
231 $267,905.77 $1,217.40 $0.00 $1,514.78 $270,637.95
232 $270,637.95 $1,217.40 $0.00 $1,530.23 $273,385.58
233 $273,385.58 $1,217.40 $0.00 $1,545.76 $276,148.74
234 $276,148.74 $1,217.40 $0.00 $1,561.39 $278,927.53
235 $278,927.53 $1,217.40 $0.00 $1,577.10 $281,722.03
236 $281,722.03 $1,217.40 $0.00 $1,592.90 $284,532.33
237 $284,532.33 $1,217.40 $0.00 $1,608.79 $287,358.52
238 $287,358.52 $1,217.40 $0.00 $1,624.77 $290,200.69
239 $290,200.69 $1,217.40 $0.00 $1,640.84 $293,058.93
240 $293,058.93 $1,217.40 $0.00 $1,657.00 $295,933.33
241 $295,933.33 $1,217.40 $157,356.47 $1,673.25 $141,467.51
242 $141,467.51 $1,217.40 $0.00 $799.88 $143,484.79
243 $143,484.79 $1,217.40 $0.00 $811.28 $145,513.47
244 $145,513.47 $1,217.40 $0.00 $822.75 $147,553.62
245 $147,553.62 $1,217.40 $0.00 $834.29 $149,605.31
246 $149,605.31 $1,217.40 $0.00 $845.89 $151,668.60
247 $151,668.60 $1,217.40 $0.00 $857.56 $153,743.56
248 $153,743.56 $1,217.40 $0.00 $869.29 $155,830.25
249 $155,830.25 $1,217.40 $0.00 $881.09 $157,928.74
250 $157,928.74 $1,217.40 $0.00 $892.95 $160,039.09
251 $160,039.09 $1,217.40 $0.00 $904.88 $162,161.37
252 $162,161.37 $1,217.40 $0.00 $916.88 $164,295.65
253 $164,295.65 $0.00 $165,224.30 $928.95 $0.30