Savings Plan and Future Cost Estimation for Saint Xavier University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$128,509
Monthly savings required$1,017

How much will it cost to send your child to Saint Xavier University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $514,035.95 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,017.25 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$49,556.00
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 Saint Xavier University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,017.25 $0.00 $0.00 $1,017.25
2 $1,017.25 $1,017.25 $0.00 $5.75 $2,040.25
3 $2,040.25 $1,017.25 $0.00 $11.54 $3,069.04
4 $3,069.04 $1,017.25 $0.00 $17.35 $4,103.64
5 $4,103.64 $1,017.25 $0.00 $23.20 $5,144.09
6 $5,144.09 $1,017.25 $0.00 $29.09 $6,190.43
7 $6,190.43 $1,017.25 $0.00 $35.00 $7,242.68
8 $7,242.68 $1,017.25 $0.00 $40.95 $8,300.88
9 $8,300.88 $1,017.25 $0.00 $46.93 $9,365.06
10 $9,365.06 $1,017.25 $0.00 $52.95 $10,435.26
11 $10,435.26 $1,017.25 $0.00 $59.00 $11,511.51
12 $11,511.51 $1,017.25 $0.00 $65.09 $12,593.85
13 $12,593.85 $1,017.25 $0.00 $71.21 $13,682.31
14 $13,682.31 $1,017.25 $0.00 $77.36 $14,776.92
15 $14,776.92 $1,017.25 $0.00 $83.55 $15,877.72
16 $15,877.72 $1,017.25 $0.00 $89.77 $16,984.74
17 $16,984.74 $1,017.25 $0.00 $96.03 $18,098.02
18 $18,098.02 $1,017.25 $0.00 $102.33 $19,217.60
19 $19,217.60 $1,017.25 $0.00 $108.66 $20,343.51
20 $20,343.51 $1,017.25 $0.00 $115.03 $21,475.79
21 $21,475.79 $1,017.25 $0.00 $121.43 $22,614.47
22 $22,614.47 $1,017.25 $0.00 $127.87 $23,759.59
23 $23,759.59 $1,017.25 $0.00 $134.34 $24,911.18
24 $24,911.18 $1,017.25 $0.00 $140.85 $26,069.28
25 $26,069.28 $1,017.25 $0.00 $147.40 $27,233.93
26 $27,233.93 $1,017.25 $0.00 $153.98 $28,405.16
27 $28,405.16 $1,017.25 $0.00 $160.61 $29,583.02
28 $29,583.02 $1,017.25 $0.00 $167.27 $30,767.54
29 $30,767.54 $1,017.25 $0.00 $173.96 $31,958.75
30 $31,958.75 $1,017.25 $0.00 $180.70 $33,156.70
31 $33,156.70 $1,017.25 $0.00 $187.47 $34,361.42
32 $34,361.42 $1,017.25 $0.00 $194.28 $35,572.95
33 $35,572.95 $1,017.25 $0.00 $201.13 $36,791.33
34 $36,791.33 $1,017.25 $0.00 $208.02 $38,016.60
35 $38,016.60 $1,017.25 $0.00 $214.95 $39,248.80
36 $39,248.80 $1,017.25 $0.00 $221.92 $40,487.97
37 $40,487.97 $1,017.25 $0.00 $228.92 $41,734.14
38 $41,734.14 $1,017.25 $0.00 $235.97 $42,987.36
39 $42,987.36 $1,017.25 $0.00 $243.06 $44,247.67
40 $44,247.67 $1,017.25 $0.00 $250.18 $45,515.10
41 $45,515.10 $1,017.25 $0.00 $257.35 $46,789.70
42 $46,789.70 $1,017.25 $0.00 $264.56 $48,071.51
43 $48,071.51 $1,017.25 $0.00 $271.80 $49,360.56
44 $49,360.56 $1,017.25 $0.00 $279.09 $50,656.90
45 $50,656.90 $1,017.25 $0.00 $286.42 $51,960.57
46 $51,960.57 $1,017.25 $0.00 $293.79 $53,271.61
47 $53,271.61 $1,017.25 $0.00 $301.21 $54,590.07
48 $54,590.07 $1,017.25 $0.00 $308.66 $55,915.98
49 $55,915.98 $1,017.25 $0.00 $316.16 $57,249.39
50 $57,249.39 $1,017.25 $0.00 $323.70 $58,590.34
51 $58,590.34 $1,017.25 $0.00 $331.28 $59,938.87
52 $59,938.87 $1,017.25 $0.00 $338.90 $61,295.02
53 $61,295.02 $1,017.25 $0.00 $346.57 $62,658.84
54 $62,658.84 $1,017.25 $0.00 $354.28 $64,030.37
55 $64,030.37 $1,017.25 $0.00 $362.04 $65,409.66
56 $65,409.66 $1,017.25 $0.00 $369.84 $66,796.75
57 $66,796.75 $1,017.25 $0.00 $377.68 $68,191.68
58 $68,191.68 $1,017.25 $0.00 $385.57 $69,594.50
59 $69,594.50 $1,017.25 $0.00 $393.50 $71,005.25
60 $71,005.25 $1,017.25 $0.00 $401.47 $72,423.97
61 $72,423.97 $1,017.25 $0.00 $409.50 $73,850.72
62 $73,850.72 $1,017.25 $0.00 $417.56 $75,285.53
63 $75,285.53 $1,017.25 $0.00 $425.68 $76,728.46
64 $76,728.46 $1,017.25 $0.00 $433.83 $78,179.54
65 $78,179.54 $1,017.25 $0.00 $442.04 $79,638.83
66 $79,638.83 $1,017.25 $0.00 $450.29 $81,106.37
67 $81,106.37 $1,017.25 $0.00 $458.59 $82,582.21
68 $82,582.21 $1,017.25 $0.00 $466.93 $84,066.39
69 $84,066.39 $1,017.25 $0.00 $475.32 $85,558.96
70 $85,558.96 $1,017.25 $0.00 $483.76 $87,059.97
71 $87,059.97 $1,017.25 $0.00 $492.25 $88,569.47
72 $88,569.47 $1,017.25 $0.00 $500.78 $90,087.50
73 $90,087.50 $1,017.25 $0.00 $509.37 $91,614.12
74 $91,614.12 $1,017.25 $0.00 $518.00 $93,149.37
75 $93,149.37 $1,017.25 $0.00 $526.68 $94,693.30
76 $94,693.30 $1,017.25 $0.00 $535.41 $96,245.96
77 $96,245.96 $1,017.25 $0.00 $544.19 $97,807.40
78 $97,807.40 $1,017.25 $0.00 $553.02 $99,377.67
79 $99,377.67 $1,017.25 $0.00 $561.90 $100,956.82
80 $100,956.82 $1,017.25 $0.00 $570.82 $102,544.89
81 $102,544.89 $1,017.25 $0.00 $579.80 $104,141.94
82 $104,141.94 $1,017.25 $0.00 $588.83 $105,748.02
83 $105,748.02 $1,017.25 $0.00 $597.91 $107,363.18
84 $107,363.18 $1,017.25 $0.00 $607.05 $108,987.48
85 $108,987.48 $1,017.25 $0.00 $616.23 $110,620.96
86 $110,620.96 $1,017.25 $0.00 $625.47 $112,263.68
87 $112,263.68 $1,017.25 $0.00 $634.76 $113,915.69
88 $113,915.69 $1,017.25 $0.00 $644.10 $115,577.04
89 $115,577.04 $1,017.25 $0.00 $653.49 $117,247.78
90 $117,247.78 $1,017.25 $0.00 $662.94 $118,927.97
91 $118,927.97 $1,017.25 $0.00 $672.44 $120,617.66
92 $120,617.66 $1,017.25 $0.00 $681.99 $122,316.90
93 $122,316.90 $1,017.25 $0.00 $691.60 $124,025.75
94 $124,025.75 $1,017.25 $0.00 $701.26 $125,744.26
95 $125,744.26 $1,017.25 $0.00 $710.98 $127,472.49
96 $127,472.49 $1,017.25 $0.00 $720.75 $129,210.49
97 $129,210.49 $1,017.25 $0.00 $730.57 $130,958.31
98 $130,958.31 $1,017.25 $0.00 $740.46 $132,716.02
99 $132,716.02 $1,017.25 $0.00 $750.40 $134,483.67
100 $134,483.67 $1,017.25 $0.00 $760.39 $136,261.31
101 $136,261.31 $1,017.25 $0.00 $770.44 $138,049.00
102 $138,049.00 $1,017.25 $0.00 $780.55 $139,846.80
103 $139,846.80 $1,017.25 $0.00 $790.71 $141,654.76
104 $141,654.76 $1,017.25 $0.00 $800.94 $143,472.95
105 $143,472.95 $1,017.25 $0.00 $811.22 $145,301.42
106 $145,301.42 $1,017.25 $0.00 $821.56 $147,140.23
107 $147,140.23 $1,017.25 $0.00 $831.95 $148,989.43
108 $148,989.43 $1,017.25 $0.00 $842.41 $150,849.09
109 $150,849.09 $1,017.25 $0.00 $852.92 $152,719.26
110 $152,719.26 $1,017.25 $0.00 $863.50 $154,600.01
111 $154,600.01 $1,017.25 $0.00 $874.13 $156,491.39
112 $156,491.39 $1,017.25 $0.00 $884.83 $158,393.47
113 $158,393.47 $1,017.25 $0.00 $895.58 $160,306.30
114 $160,306.30 $1,017.25 $0.00 $906.40 $162,229.95
115 $162,229.95 $1,017.25 $0.00 $917.27 $164,164.47
116 $164,164.47 $1,017.25 $0.00 $928.21 $166,109.93
117 $166,109.93 $1,017.25 $0.00 $939.21 $168,066.39
118 $168,066.39 $1,017.25 $0.00 $950.27 $170,033.91
119 $170,033.91 $1,017.25 $0.00 $961.40 $172,012.56
120 $172,012.56 $1,017.25 $0.00 $972.58 $174,002.39
121 $174,002.39 $1,017.25 $0.00 $983.83 $176,003.47
122 $176,003.47 $1,017.25 $0.00 $995.15 $178,015.87
123 $178,015.87 $1,017.25 $0.00 $1,006.53 $180,039.65
124 $180,039.65 $1,017.25 $0.00 $1,017.97 $182,074.87
125 $182,074.87 $1,017.25 $0.00 $1,029.48 $184,121.60
126 $184,121.60 $1,017.25 $0.00 $1,041.05 $186,179.90
127 $186,179.90 $1,017.25 $0.00 $1,052.69 $188,249.84
128 $188,249.84 $1,017.25 $0.00 $1,064.39 $190,331.48
129 $190,331.48 $1,017.25 $0.00 $1,076.16 $192,424.89
130 $192,424.89 $1,017.25 $0.00 $1,088.00 $194,530.14
131 $194,530.14 $1,017.25 $0.00 $1,099.90 $196,647.29
132 $196,647.29 $1,017.25 $0.00 $1,111.87 $198,776.41
133 $198,776.41 $1,017.25 $0.00 $1,123.91 $200,917.57
134 $200,917.57 $1,017.25 $0.00 $1,136.02 $203,070.84
135 $203,070.84 $1,017.25 $0.00 $1,148.19 $205,236.28
136 $205,236.28 $1,017.25 $0.00 $1,160.44 $207,413.97
137 $207,413.97 $1,017.25 $0.00 $1,172.75 $209,603.97
138 $209,603.97 $1,017.25 $0.00 $1,185.13 $211,806.35
139 $211,806.35 $1,017.25 $0.00 $1,197.58 $214,021.18
140 $214,021.18 $1,017.25 $0.00 $1,210.11 $216,248.54
141 $216,248.54 $1,017.25 $0.00 $1,222.70 $218,488.49
142 $218,488.49 $1,017.25 $0.00 $1,235.37 $220,741.11
143 $220,741.11 $1,017.25 $0.00 $1,248.10 $223,006.46
144 $223,006.46 $1,017.25 $0.00 $1,260.91 $225,284.62
145 $225,284.62 $1,017.25 $0.00 $1,273.79 $227,575.66
146 $227,575.66 $1,017.25 $0.00 $1,286.75 $229,879.66
147 $229,879.66 $1,017.25 $0.00 $1,299.77 $232,196.68
148 $232,196.68 $1,017.25 $0.00 $1,312.87 $234,526.80
149 $234,526.80 $1,017.25 $0.00 $1,326.05 $236,870.10
150 $236,870.10 $1,017.25 $0.00 $1,339.30 $239,226.65
151 $239,226.65 $1,017.25 $0.00 $1,352.62 $241,596.52
152 $241,596.52 $1,017.25 $0.00 $1,366.02 $243,979.79
153 $243,979.79 $1,017.25 $0.00 $1,379.50 $246,376.54
154 $246,376.54 $1,017.25 $0.00 $1,393.05 $248,786.84
155 $248,786.84 $1,017.25 $0.00 $1,406.68 $251,210.77
156 $251,210.77 $1,017.25 $0.00 $1,420.38 $253,648.40
157 $253,648.40 $1,017.25 $0.00 $1,434.16 $256,099.81
158 $256,099.81 $1,017.25 $0.00 $1,448.03 $258,565.09
159 $258,565.09 $1,017.25 $0.00 $1,461.96 $261,044.30
160 $261,044.30 $1,017.25 $0.00 $1,475.98 $263,537.53
161 $263,537.53 $1,017.25 $0.00 $1,490.08 $266,044.86
162 $266,044.86 $1,017.25 $0.00 $1,504.26 $268,566.37
163 $268,566.37 $1,017.25 $0.00 $1,518.51 $271,102.13
164 $271,102.13 $1,017.25 $0.00 $1,532.85 $273,652.23
165 $273,652.23 $1,017.25 $0.00 $1,547.27 $276,216.75
166 $276,216.75 $1,017.25 $0.00 $1,561.77 $278,795.77
167 $278,795.77 $1,017.25 $0.00 $1,576.35 $281,389.37
168 $281,389.37 $1,017.25 $0.00 $1,591.02 $283,997.64
169 $283,997.64 $1,017.25 $0.00 $1,605.76 $286,620.65
170 $286,620.65 $1,017.25 $0.00 $1,620.59 $289,258.49
171 $289,258.49 $1,017.25 $0.00 $1,635.51 $291,911.25
172 $291,911.25 $1,017.25 $0.00 $1,650.51 $294,579.01
173 $294,579.01 $1,017.25 $0.00 $1,665.59 $297,261.85
174 $297,261.85 $1,017.25 $0.00 $1,680.76 $299,959.86
175 $299,959.86 $1,017.25 $0.00 $1,696.02 $302,673.13
176 $302,673.13 $1,017.25 $0.00 $1,711.36 $305,401.74
177 $305,401.74 $1,017.25 $0.00 $1,726.79 $308,145.78
178 $308,145.78 $1,017.25 $0.00 $1,742.30 $310,905.33
179 $310,905.33 $1,017.25 $0.00 $1,757.90 $313,680.48
180 $313,680.48 $1,017.25 $0.00 $1,773.60 $316,471.33
181 $316,471.33 $1,017.25 $0.00 $1,789.37 $319,277.95
182 $319,277.95 $1,017.25 $0.00 $1,805.24 $322,100.44
183 $322,100.44 $1,017.25 $0.00 $1,821.20 $324,938.89
184 $324,938.89 $1,017.25 $0.00 $1,837.25 $327,793.39
185 $327,793.39 $1,017.25 $0.00 $1,853.39 $330,664.03
186 $330,664.03 $1,017.25 $0.00 $1,869.62 $333,550.90
187 $333,550.90 $1,017.25 $0.00 $1,885.95 $336,454.10
188 $336,454.10 $1,017.25 $0.00 $1,902.36 $339,373.71
189 $339,373.71 $1,017.25 $0.00 $1,918.87 $342,309.83
190 $342,309.83 $1,017.25 $0.00 $1,935.47 $345,262.55
191 $345,262.55 $1,017.25 $0.00 $1,952.16 $348,231.96
192 $348,231.96 $1,017.25 $0.00 $1,968.95 $351,218.16
193 $351,218.16 $1,017.25 $0.00 $1,985.84 $354,221.25
194 $354,221.25 $1,017.25 $0.00 $2,002.82 $357,241.32
195 $357,241.32 $1,017.25 $0.00 $2,019.89 $360,278.46
196 $360,278.46 $1,017.25 $0.00 $2,037.07 $363,332.78
197 $363,332.78 $1,017.25 $0.00 $2,054.34 $366,404.37
198 $366,404.37 $1,017.25 $0.00 $2,071.70 $369,493.32
199 $369,493.32 $1,017.25 $0.00 $2,089.17 $372,599.74
200 $372,599.74 $1,017.25 $0.00 $2,106.73 $375,723.72
201 $375,723.72 $1,017.25 $0.00 $2,124.40 $378,865.37
202 $378,865.37 $1,017.25 $0.00 $2,142.16 $382,024.78
203 $382,024.78 $1,017.25 $0.00 $2,160.02 $385,202.05
204 $385,202.05 $1,017.25 $0.00 $2,177.99 $388,397.29
205 $388,397.29 $1,017.25 $0.00 $2,196.05 $391,610.59
206 $391,610.59 $1,017.25 $0.00 $2,214.22 $394,842.06
207 $394,842.06 $1,017.25 $0.00 $2,232.49 $398,091.80
208 $398,091.80 $1,017.25 $0.00 $2,250.87 $401,359.92
209 $401,359.92 $1,017.25 $0.00 $2,269.35 $404,646.52
210 $404,646.52 $1,017.25 $0.00 $2,287.93 $407,951.70
211 $407,951.70 $1,017.25 $0.00 $2,306.62 $411,275.57
212 $411,275.57 $1,017.25 $0.00 $2,325.41 $414,618.23
213 $414,618.23 $1,017.25 $0.00 $2,344.31 $417,979.79
214 $417,979.79 $1,017.25 $0.00 $2,363.32 $421,360.36
215 $421,360.36 $1,017.25 $0.00 $2,382.43 $424,760.04
216 $424,760.04 $1,017.25 $0.00 $2,401.66 $428,178.95
217 $428,178.95 $1,017.25 $119,262.42 $2,420.99 $312,354.77
218 $312,354.77 $1,017.25 $0.00 $1,766.10 $315,138.12
219 $315,138.12 $1,017.25 $0.00 $1,781.84 $317,937.21
220 $317,937.21 $1,017.25 $0.00 $1,797.66 $320,752.12
221 $320,752.12 $1,017.25 $0.00 $1,813.58 $323,582.95
222 $323,582.95 $1,017.25 $0.00 $1,829.59 $326,429.79
223 $326,429.79 $1,017.25 $0.00 $1,845.68 $329,292.72
224 $329,292.72 $1,017.25 $0.00 $1,861.87 $332,171.84
225 $332,171.84 $1,017.25 $0.00 $1,878.15 $335,067.24
226 $335,067.24 $1,017.25 $0.00 $1,894.52 $337,979.01
227 $337,979.01 $1,017.25 $0.00 $1,910.98 $340,907.24
228 $340,907.24 $1,017.25 $0.00 $1,927.54 $343,852.03
229 $343,852.03 $1,017.25 $125,225.54 $1,944.19 $221,587.93
230 $221,587.93 $1,017.25 $0.00 $1,252.89 $223,858.07
231 $223,858.07 $1,017.25 $0.00 $1,265.73 $226,141.05
232 $226,141.05 $1,017.25 $0.00 $1,278.63 $228,436.93
233 $228,436.93 $1,017.25 $0.00 $1,291.62 $230,745.80
234 $230,745.80 $1,017.25 $0.00 $1,304.67 $233,067.72
235 $233,067.72 $1,017.25 $0.00 $1,317.80 $235,402.77
236 $235,402.77 $1,017.25 $0.00 $1,331.00 $237,751.02
237 $237,751.02 $1,017.25 $0.00 $1,344.28 $240,112.55
238 $240,112.55 $1,017.25 $0.00 $1,357.63 $242,487.43
239 $242,487.43 $1,017.25 $0.00 $1,371.06 $244,875.74
240 $244,875.74 $1,017.25 $0.00 $1,384.56 $247,277.55
241 $247,277.55 $1,017.25 $131,486.82 $1,398.14 $118,206.12
242 $118,206.12 $1,017.25 $0.00 $668.35 $119,891.72
243 $119,891.72 $1,017.25 $0.00 $677.89 $121,586.86
244 $121,586.86 $1,017.25 $0.00 $687.47 $123,291.58
245 $123,291.58 $1,017.25 $0.00 $697.11 $125,005.94
246 $125,005.94 $1,017.25 $0.00 $706.80 $126,729.99
247 $126,729.99 $1,017.25 $0.00 $716.55 $128,463.79
248 $128,463.79 $1,017.25 $0.00 $726.35 $130,207.39
249 $130,207.39 $1,017.25 $0.00 $736.21 $131,960.85
250 $131,960.85 $1,017.25 $0.00 $746.13 $133,724.23
251 $133,724.23 $1,017.25 $0.00 $756.10 $135,497.58
252 $135,497.58 $1,017.25 $0.00 $766.12 $137,280.95
253 $137,280.95 $0.00 $138,061.16 $776.21 ($4.00)