Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$115,367
Monthly savings required$913

How much will it cost to send your child to St. Francis College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $461,466.45 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $913.23 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$44,488.00
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 St. Francis College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $913.23 $0.00 $0.00 $913.23
2 $913.23 $913.23 $0.00 $5.16 $1,831.62
3 $1,831.62 $913.23 $0.00 $10.36 $2,755.21
4 $2,755.21 $913.23 $0.00 $15.58 $3,684.02
5 $3,684.02 $913.23 $0.00 $20.83 $4,618.08
6 $4,618.08 $913.23 $0.00 $26.11 $5,557.42
7 $5,557.42 $913.23 $0.00 $31.42 $6,502.07
8 $6,502.07 $913.23 $0.00 $36.76 $7,452.06
9 $7,452.06 $913.23 $0.00 $42.14 $8,407.43
10 $8,407.43 $913.23 $0.00 $47.54 $9,368.20
11 $9,368.20 $913.23 $0.00 $52.97 $10,334.40
12 $10,334.40 $913.23 $0.00 $58.43 $11,306.06
13 $11,306.06 $913.23 $0.00 $63.93 $12,283.22
14 $12,283.22 $913.23 $0.00 $69.45 $13,265.90
15 $13,265.90 $913.23 $0.00 $75.01 $14,254.14
16 $14,254.14 $913.23 $0.00 $80.59 $15,247.96
17 $15,247.96 $913.23 $0.00 $86.21 $16,247.40
18 $16,247.40 $913.23 $0.00 $91.87 $17,252.50
19 $17,252.50 $913.23 $0.00 $97.55 $18,263.28
20 $18,263.28 $913.23 $0.00 $103.26 $19,279.77
21 $19,279.77 $913.23 $0.00 $109.01 $20,302.01
22 $20,302.01 $913.23 $0.00 $114.79 $21,330.03
23 $21,330.03 $913.23 $0.00 $120.60 $22,363.86
24 $22,363.86 $913.23 $0.00 $126.45 $23,403.54
25 $23,403.54 $913.23 $0.00 $132.33 $24,449.10
26 $24,449.10 $913.23 $0.00 $138.24 $25,500.57
27 $25,500.57 $913.23 $0.00 $144.18 $26,557.98
28 $26,557.98 $913.23 $0.00 $150.16 $27,621.37
29 $27,621.37 $913.23 $0.00 $156.18 $28,690.78
30 $28,690.78 $913.23 $0.00 $162.22 $29,766.23
31 $29,766.23 $913.23 $0.00 $168.30 $30,847.76
32 $30,847.76 $913.23 $0.00 $174.42 $31,935.41
33 $31,935.41 $913.23 $0.00 $180.57 $33,029.21
34 $33,029.21 $913.23 $0.00 $186.75 $34,129.19
35 $34,129.19 $913.23 $0.00 $192.97 $35,235.39
36 $35,235.39 $913.23 $0.00 $199.23 $36,347.85
37 $36,347.85 $913.23 $0.00 $205.52 $37,466.60
38 $37,466.60 $913.23 $0.00 $211.84 $38,591.67
39 $38,591.67 $913.23 $0.00 $218.20 $39,723.10
40 $39,723.10 $913.23 $0.00 $224.60 $40,860.93
41 $40,860.93 $913.23 $0.00 $231.03 $42,005.19
42 $42,005.19 $913.23 $0.00 $237.50 $43,155.92
43 $43,155.92 $913.23 $0.00 $244.01 $44,313.16
44 $44,313.16 $913.23 $0.00 $250.55 $45,476.94
45 $45,476.94 $913.23 $0.00 $257.13 $46,647.30
46 $46,647.30 $913.23 $0.00 $263.75 $47,824.28
47 $47,824.28 $913.23 $0.00 $270.41 $49,007.92
48 $49,007.92 $913.23 $0.00 $277.10 $50,198.25
49 $50,198.25 $913.23 $0.00 $283.83 $51,395.31
50 $51,395.31 $913.23 $0.00 $290.60 $52,599.14
51 $52,599.14 $913.23 $0.00 $297.40 $53,809.77
52 $53,809.77 $913.23 $0.00 $304.25 $55,027.25
53 $55,027.25 $913.23 $0.00 $311.13 $56,251.61
54 $56,251.61 $913.23 $0.00 $318.05 $57,482.89
55 $57,482.89 $913.23 $0.00 $325.02 $58,721.14
56 $58,721.14 $913.23 $0.00 $332.02 $59,966.39
57 $59,966.39 $913.23 $0.00 $339.06 $61,218.68
58 $61,218.68 $913.23 $0.00 $346.14 $62,478.05
59 $62,478.05 $913.23 $0.00 $353.26 $63,744.54
60 $63,744.54 $913.23 $0.00 $360.42 $65,018.19
61 $65,018.19 $913.23 $0.00 $367.62 $66,299.04
62 $66,299.04 $913.23 $0.00 $374.86 $67,587.13
63 $67,587.13 $913.23 $0.00 $382.15 $68,882.51
64 $68,882.51 $913.23 $0.00 $389.47 $70,185.21
65 $70,185.21 $913.23 $0.00 $396.84 $71,495.28
66 $71,495.28 $913.23 $0.00 $404.24 $72,812.75
67 $72,812.75 $913.23 $0.00 $411.69 $74,137.67
68 $74,137.67 $913.23 $0.00 $419.19 $75,470.09
69 $75,470.09 $913.23 $0.00 $426.72 $76,810.04
70 $76,810.04 $913.23 $0.00 $434.30 $78,157.57
71 $78,157.57 $913.23 $0.00 $441.91 $79,512.71
72 $79,512.71 $913.23 $0.00 $449.58 $80,875.52
73 $80,875.52 $913.23 $0.00 $457.28 $82,246.03
74 $82,246.03 $913.23 $0.00 $465.03 $83,624.29
75 $83,624.29 $913.23 $0.00 $472.82 $85,010.34
76 $85,010.34 $913.23 $0.00 $480.66 $86,404.23
77 $86,404.23 $913.23 $0.00 $488.54 $87,806.00
78 $87,806.00 $913.23 $0.00 $496.47 $89,215.70
79 $89,215.70 $913.23 $0.00 $504.44 $90,633.37
80 $90,633.37 $913.23 $0.00 $512.45 $92,059.05
81 $92,059.05 $913.23 $0.00 $520.52 $93,492.80
82 $93,492.80 $913.23 $0.00 $528.62 $94,934.65
83 $94,934.65 $913.23 $0.00 $536.77 $96,384.65
84 $96,384.65 $913.23 $0.00 $544.97 $97,842.85
85 $97,842.85 $913.23 $0.00 $553.22 $99,309.30
86 $99,309.30 $913.23 $0.00 $561.51 $100,784.04
87 $100,784.04 $913.23 $0.00 $569.85 $102,267.12
88 $102,267.12 $913.23 $0.00 $578.23 $103,758.58
89 $103,758.58 $913.23 $0.00 $586.67 $105,258.48
90 $105,258.48 $913.23 $0.00 $595.15 $106,766.86
91 $106,766.86 $913.23 $0.00 $603.68 $108,283.77
92 $108,283.77 $913.23 $0.00 $612.25 $109,809.25
93 $109,809.25 $913.23 $0.00 $620.88 $111,343.36
94 $111,343.36 $913.23 $0.00 $629.55 $112,886.14
95 $112,886.14 $913.23 $0.00 $638.27 $114,437.64
96 $114,437.64 $913.23 $0.00 $647.05 $115,997.92
97 $115,997.92 $913.23 $0.00 $655.87 $117,567.02
98 $117,567.02 $913.23 $0.00 $664.74 $119,144.99
99 $119,144.99 $913.23 $0.00 $673.66 $120,731.88
100 $120,731.88 $913.23 $0.00 $682.64 $122,327.75
101 $122,327.75 $913.23 $0.00 $691.66 $123,932.64
102 $123,932.64 $913.23 $0.00 $700.73 $125,546.60
103 $125,546.60 $913.23 $0.00 $709.86 $127,169.69
104 $127,169.69 $913.23 $0.00 $719.04 $128,801.96
105 $128,801.96 $913.23 $0.00 $728.27 $130,443.46
106 $130,443.46 $913.23 $0.00 $737.55 $132,094.24
107 $132,094.24 $913.23 $0.00 $746.88 $133,754.35
108 $133,754.35 $913.23 $0.00 $756.27 $135,423.85
109 $135,423.85 $913.23 $0.00 $765.71 $137,102.79
110 $137,102.79 $913.23 $0.00 $775.20 $138,791.22
111 $138,791.22 $913.23 $0.00 $784.75 $140,489.20
112 $140,489.20 $913.23 $0.00 $794.35 $142,196.78
113 $142,196.78 $913.23 $0.00 $804.00 $143,914.01
114 $143,914.01 $913.23 $0.00 $813.71 $145,640.95
115 $145,640.95 $913.23 $0.00 $823.48 $147,377.66
116 $147,377.66 $913.23 $0.00 $833.29 $149,124.18
117 $149,124.18 $913.23 $0.00 $843.17 $150,880.58
118 $150,880.58 $913.23 $0.00 $853.10 $152,646.91
119 $152,646.91 $913.23 $0.00 $863.09 $154,423.23
120 $154,423.23 $913.23 $0.00 $873.13 $156,209.59
121 $156,209.59 $913.23 $0.00 $883.23 $158,006.05
122 $158,006.05 $913.23 $0.00 $893.39 $159,812.67
123 $159,812.67 $913.23 $0.00 $903.60 $161,629.50
124 $161,629.50 $913.23 $0.00 $913.88 $163,456.61
125 $163,456.61 $913.23 $0.00 $924.21 $165,294.05
126 $165,294.05 $913.23 $0.00 $934.60 $167,141.88
127 $167,141.88 $913.23 $0.00 $945.04 $169,000.15
128 $169,000.15 $913.23 $0.00 $955.55 $170,868.93
129 $170,868.93 $913.23 $0.00 $966.12 $172,748.28
130 $172,748.28 $913.23 $0.00 $976.74 $174,638.25
131 $174,638.25 $913.23 $0.00 $987.43 $176,538.91
132 $176,538.91 $913.23 $0.00 $998.18 $178,450.32
133 $178,450.32 $913.23 $0.00 $1,008.98 $180,372.53
134 $180,372.53 $913.23 $0.00 $1,019.85 $182,305.61
135 $182,305.61 $913.23 $0.00 $1,030.78 $184,249.62
136 $184,249.62 $913.23 $0.00 $1,041.77 $186,204.62
137 $186,204.62 $913.23 $0.00 $1,052.83 $188,170.68
138 $188,170.68 $913.23 $0.00 $1,063.94 $190,147.85
139 $190,147.85 $913.23 $0.00 $1,075.12 $192,136.20
140 $192,136.20 $913.23 $0.00 $1,086.37 $194,135.80
141 $194,135.80 $913.23 $0.00 $1,097.67 $196,146.70
142 $196,146.70 $913.23 $0.00 $1,109.04 $198,168.97
143 $198,168.97 $913.23 $0.00 $1,120.48 $200,202.68
144 $200,202.68 $913.23 $0.00 $1,131.98 $202,247.89
145 $202,247.89 $913.23 $0.00 $1,143.54 $204,304.66
146 $204,304.66 $913.23 $0.00 $1,155.17 $206,373.06
147 $206,373.06 $913.23 $0.00 $1,166.86 $208,453.15
148 $208,453.15 $913.23 $0.00 $1,178.62 $210,545.00
149 $210,545.00 $913.23 $0.00 $1,190.45 $212,648.68
150 $212,648.68 $913.23 $0.00 $1,202.35 $214,764.26
151 $214,764.26 $913.23 $0.00 $1,214.31 $216,891.80
152 $216,891.80 $913.23 $0.00 $1,226.34 $219,031.37
153 $219,031.37 $913.23 $0.00 $1,238.44 $221,183.04
154 $221,183.04 $913.23 $0.00 $1,250.60 $223,346.87
155 $223,346.87 $913.23 $0.00 $1,262.84 $225,522.94
156 $225,522.94 $913.23 $0.00 $1,275.14 $227,711.31
157 $227,711.31 $913.23 $0.00 $1,287.51 $229,912.05
158 $229,912.05 $913.23 $0.00 $1,299.96 $232,125.24
159 $232,125.24 $913.23 $0.00 $1,312.47 $234,350.94
160 $234,350.94 $913.23 $0.00 $1,325.05 $236,589.22
161 $236,589.22 $913.23 $0.00 $1,337.71 $238,840.16
162 $238,840.16 $913.23 $0.00 $1,350.44 $241,103.83
163 $241,103.83 $913.23 $0.00 $1,363.24 $243,380.30
164 $243,380.30 $913.23 $0.00 $1,376.11 $245,669.64
165 $245,669.64 $913.23 $0.00 $1,389.05 $247,971.92
166 $247,971.92 $913.23 $0.00 $1,402.07 $250,287.22
167 $250,287.22 $913.23 $0.00 $1,415.16 $252,615.61
168 $252,615.61 $913.23 $0.00 $1,428.33 $254,957.17
169 $254,957.17 $913.23 $0.00 $1,441.56 $257,311.96
170 $257,311.96 $913.23 $0.00 $1,454.88 $259,680.07
171 $259,680.07 $913.23 $0.00 $1,468.27 $262,061.57
172 $262,061.57 $913.23 $0.00 $1,481.73 $264,456.53
173 $264,456.53 $913.23 $0.00 $1,495.28 $266,865.04
174 $266,865.04 $913.23 $0.00 $1,508.89 $269,287.16
175 $269,287.16 $913.23 $0.00 $1,522.59 $271,722.98
176 $271,722.98 $913.23 $0.00 $1,536.36 $274,172.57
177 $274,172.57 $913.23 $0.00 $1,550.21 $276,636.01
178 $276,636.01 $913.23 $0.00 $1,564.14 $279,113.38
179 $279,113.38 $913.23 $0.00 $1,578.15 $281,604.76
180 $281,604.76 $913.23 $0.00 $1,592.23 $284,110.22
181 $284,110.22 $913.23 $0.00 $1,606.40 $286,629.85
182 $286,629.85 $913.23 $0.00 $1,620.65 $289,163.73
183 $289,163.73 $913.23 $0.00 $1,634.97 $291,711.93
184 $291,711.93 $913.23 $0.00 $1,649.38 $294,274.54
185 $294,274.54 $913.23 $0.00 $1,663.87 $296,851.64
186 $296,851.64 $913.23 $0.00 $1,678.44 $299,443.31
187 $299,443.31 $913.23 $0.00 $1,693.10 $302,049.64
188 $302,049.64 $913.23 $0.00 $1,707.83 $304,670.70
189 $304,670.70 $913.23 $0.00 $1,722.65 $307,306.58
190 $307,306.58 $913.23 $0.00 $1,737.56 $309,957.37
191 $309,957.37 $913.23 $0.00 $1,752.54 $312,623.14
192 $312,623.14 $913.23 $0.00 $1,767.62 $315,303.99
193 $315,303.99 $913.23 $0.00 $1,782.77 $317,999.99
194 $317,999.99 $913.23 $0.00 $1,798.02 $320,711.24
195 $320,711.24 $913.23 $0.00 $1,813.35 $323,437.82
196 $323,437.82 $913.23 $0.00 $1,828.76 $326,179.81
197 $326,179.81 $913.23 $0.00 $1,844.27 $328,937.31
198 $328,937.31 $913.23 $0.00 $1,859.86 $331,710.40
199 $331,710.40 $913.23 $0.00 $1,875.54 $334,499.17
200 $334,499.17 $913.23 $0.00 $1,891.31 $337,303.71
201 $337,303.71 $913.23 $0.00 $1,907.16 $340,124.10
202 $340,124.10 $913.23 $0.00 $1,923.11 $342,960.44
203 $342,960.44 $913.23 $0.00 $1,939.15 $345,812.82
204 $345,812.82 $913.23 $0.00 $1,955.28 $348,681.33
205 $348,681.33 $913.23 $0.00 $1,971.49 $351,566.05
206 $351,566.05 $913.23 $0.00 $1,987.81 $354,467.09
207 $354,467.09 $913.23 $0.00 $2,004.21 $357,384.53
208 $357,384.53 $913.23 $0.00 $2,020.70 $360,318.46
209 $360,318.46 $913.23 $0.00 $2,037.29 $363,268.98
210 $363,268.98 $913.23 $0.00 $2,053.98 $366,236.19
211 $366,236.19 $913.23 $0.00 $2,070.75 $369,220.17
212 $369,220.17 $913.23 $0.00 $2,087.62 $372,221.02
213 $372,221.02 $913.23 $0.00 $2,104.59 $375,238.84
214 $375,238.84 $913.23 $0.00 $2,121.65 $378,273.72
215 $378,273.72 $913.23 $0.00 $2,138.81 $381,325.76
216 $381,325.76 $913.23 $0.00 $2,156.07 $384,395.06
217 $384,395.06 $913.23 $107,065.68 $2,173.43 $280,416.04
218 $280,416.04 $913.23 $0.00 $1,585.51 $282,914.78
219 $282,914.78 $913.23 $0.00 $1,599.64 $285,427.65
220 $285,427.65 $913.23 $0.00 $1,613.85 $287,954.73
221 $287,954.73 $913.23 $0.00 $1,628.14 $290,496.10
222 $290,496.10 $913.23 $0.00 $1,642.51 $293,051.84
223 $293,051.84 $913.23 $0.00 $1,656.96 $295,622.03
224 $295,622.03 $913.23 $0.00 $1,671.49 $298,206.75
225 $298,206.75 $913.23 $0.00 $1,686.10 $300,806.08
226 $300,806.08 $913.23 $0.00 $1,700.80 $303,420.11
227 $303,420.11 $913.23 $0.00 $1,715.58 $306,048.92
228 $306,048.92 $913.23 $0.00 $1,730.45 $308,692.60
229 $308,692.60 $913.23 $112,418.96 $1,745.39 $198,932.26
230 $198,932.26 $913.23 $0.00 $1,124.79 $200,970.28
231 $200,970.28 $913.23 $0.00 $1,136.32 $203,019.83
232 $203,019.83 $913.23 $0.00 $1,147.90 $205,080.96
233 $205,080.96 $913.23 $0.00 $1,159.56 $207,153.75
234 $207,153.75 $913.23 $0.00 $1,171.28 $209,238.26
235 $209,238.26 $913.23 $0.00 $1,183.06 $211,334.55
236 $211,334.55 $913.23 $0.00 $1,194.92 $213,442.70
237 $213,442.70 $913.23 $0.00 $1,206.84 $215,562.77
238 $215,562.77 $913.23 $0.00 $1,218.82 $217,694.82
239 $217,694.82 $913.23 $0.00 $1,230.88 $219,838.93
240 $219,838.93 $913.23 $0.00 $1,243.00 $221,995.16
241 $221,995.16 $913.23 $118,039.91 $1,255.19 $106,123.67
242 $106,123.67 $913.23 $0.00 $600.04 $107,636.94
243 $107,636.94 $913.23 $0.00 $608.59 $109,158.76
244 $109,158.76 $913.23 $0.00 $617.20 $110,689.19
245 $110,689.19 $913.23 $0.00 $625.85 $112,228.27
246 $112,228.27 $913.23 $0.00 $634.55 $113,776.05
247 $113,776.05 $913.23 $0.00 $643.31 $115,332.59
248 $115,332.59 $913.23 $0.00 $652.11 $116,897.93
249 $116,897.93 $913.23 $0.00 $660.96 $118,472.12
250 $118,472.12 $913.23 $0.00 $669.86 $120,055.21
251 $120,055.21 $913.23 $0.00 $678.81 $121,647.25
252 $121,647.25 $913.23 $0.00 $687.81 $123,248.29
253 $123,248.29 $0.00 $123,941.90 $696.86 $3.25