Savings Plan and Future Cost Estimation for Concordia University Saint Paul

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$95,949
Monthly savings required$760

How much will it cost to send your child to Concordia University Saint Paul in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $383,794.70 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $759.52 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$37,000.00
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 Concordia University Saint Paul in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $759.52 $0.00 $0.00 $759.52
2 $759.52 $759.52 $0.00 $4.29 $1,523.33
3 $1,523.33 $759.52 $0.00 $8.61 $2,291.46
4 $2,291.46 $759.52 $0.00 $12.96 $3,063.94
5 $3,063.94 $759.52 $0.00 $17.32 $3,840.78
6 $3,840.78 $759.52 $0.00 $21.72 $4,622.02
7 $4,622.02 $759.52 $0.00 $26.13 $5,407.67
8 $5,407.67 $759.52 $0.00 $30.58 $6,197.77
9 $6,197.77 $759.52 $0.00 $35.04 $6,992.33
10 $6,992.33 $759.52 $0.00 $39.54 $7,791.39
11 $7,791.39 $759.52 $0.00 $44.05 $8,594.96
12 $8,594.96 $759.52 $0.00 $48.60 $9,403.08
13 $9,403.08 $759.52 $0.00 $53.17 $10,215.77
14 $10,215.77 $759.52 $0.00 $57.76 $11,033.05
15 $11,033.05 $759.52 $0.00 $62.38 $11,854.95
16 $11,854.95 $759.52 $0.00 $67.03 $12,681.50
17 $12,681.50 $759.52 $0.00 $71.70 $13,512.72
18 $13,512.72 $759.52 $0.00 $76.40 $14,348.64
19 $14,348.64 $759.52 $0.00 $81.13 $15,189.29
20 $15,189.29 $759.52 $0.00 $85.88 $16,034.69
21 $16,034.69 $759.52 $0.00 $90.66 $16,884.87
22 $16,884.87 $759.52 $0.00 $95.47 $17,739.86
23 $17,739.86 $759.52 $0.00 $100.30 $18,599.68
24 $18,599.68 $759.52 $0.00 $105.17 $19,464.37
25 $19,464.37 $759.52 $0.00 $110.05 $20,333.94
26 $20,333.94 $759.52 $0.00 $114.97 $21,208.43
27 $21,208.43 $759.52 $0.00 $119.92 $22,087.87
28 $22,087.87 $759.52 $0.00 $124.89 $22,972.28
29 $22,972.28 $759.52 $0.00 $129.89 $23,861.69
30 $23,861.69 $759.52 $0.00 $134.92 $24,756.13
31 $24,756.13 $759.52 $0.00 $139.97 $25,655.62
32 $25,655.62 $759.52 $0.00 $145.06 $26,560.20
33 $26,560.20 $759.52 $0.00 $150.18 $27,469.90
34 $27,469.90 $759.52 $0.00 $155.32 $28,384.74
35 $28,384.74 $759.52 $0.00 $160.49 $29,304.75
36 $29,304.75 $759.52 $0.00 $165.69 $30,229.96
37 $30,229.96 $759.52 $0.00 $170.92 $31,160.40
38 $31,160.40 $759.52 $0.00 $176.19 $32,096.11
39 $32,096.11 $759.52 $0.00 $181.48 $33,037.11
40 $33,037.11 $759.52 $0.00 $186.80 $33,983.43
41 $33,983.43 $759.52 $0.00 $192.15 $34,935.10
42 $34,935.10 $759.52 $0.00 $197.53 $35,892.15
43 $35,892.15 $759.52 $0.00 $202.94 $36,854.61
44 $36,854.61 $759.52 $0.00 $208.38 $37,822.51
45 $37,822.51 $759.52 $0.00 $213.85 $38,795.88
46 $38,795.88 $759.52 $0.00 $219.36 $39,774.76
47 $39,774.76 $759.52 $0.00 $224.89 $40,759.17
48 $40,759.17 $759.52 $0.00 $230.46 $41,749.15
49 $41,749.15 $759.52 $0.00 $236.06 $42,744.73
50 $42,744.73 $759.52 $0.00 $241.68 $43,745.93
51 $43,745.93 $759.52 $0.00 $247.35 $44,752.80
52 $44,752.80 $759.52 $0.00 $253.04 $45,765.36
53 $45,765.36 $759.52 $0.00 $258.76 $46,783.64
54 $46,783.64 $759.52 $0.00 $264.52 $47,807.68
55 $47,807.68 $759.52 $0.00 $270.31 $48,837.51
56 $48,837.51 $759.52 $0.00 $276.13 $49,873.16
57 $49,873.16 $759.52 $0.00 $281.99 $50,914.67
58 $50,914.67 $759.52 $0.00 $287.88 $51,962.07
59 $51,962.07 $759.52 $0.00 $293.80 $53,015.39
60 $53,015.39 $759.52 $0.00 $299.76 $54,074.67
61 $54,074.67 $759.52 $0.00 $305.75 $55,139.94
62 $55,139.94 $759.52 $0.00 $311.77 $56,211.23
63 $56,211.23 $759.52 $0.00 $317.83 $57,288.58
64 $57,288.58 $759.52 $0.00 $323.92 $58,372.02
65 $58,372.02 $759.52 $0.00 $330.04 $59,461.58
66 $59,461.58 $759.52 $0.00 $336.20 $60,557.30
67 $60,557.30 $759.52 $0.00 $342.40 $61,659.22
68 $61,659.22 $759.52 $0.00 $348.63 $62,767.37
69 $62,767.37 $759.52 $0.00 $354.90 $63,881.79
70 $63,881.79 $759.52 $0.00 $361.20 $65,002.51
71 $65,002.51 $759.52 $0.00 $367.53 $66,129.56
72 $66,129.56 $759.52 $0.00 $373.91 $67,262.99
73 $67,262.99 $759.52 $0.00 $380.31 $68,402.82
74 $68,402.82 $759.52 $0.00 $386.76 $69,549.10
75 $69,549.10 $759.52 $0.00 $393.24 $70,701.86
76 $70,701.86 $759.52 $0.00 $399.76 $71,861.14
77 $71,861.14 $759.52 $0.00 $406.31 $73,026.97
78 $73,026.97 $759.52 $0.00 $412.91 $74,199.40
79 $74,199.40 $759.52 $0.00 $419.53 $75,378.45
80 $75,378.45 $759.52 $0.00 $426.20 $76,564.17
81 $76,564.17 $759.52 $0.00 $432.90 $77,756.59
82 $77,756.59 $759.52 $0.00 $439.65 $78,955.76
83 $78,955.76 $759.52 $0.00 $446.43 $80,161.71
84 $80,161.71 $759.52 $0.00 $453.25 $81,374.48
85 $81,374.48 $759.52 $0.00 $460.10 $82,594.10
86 $82,594.10 $759.52 $0.00 $467.00 $83,820.62
87 $83,820.62 $759.52 $0.00 $473.93 $85,054.07
88 $85,054.07 $759.52 $0.00 $480.91 $86,294.50
89 $86,294.50 $759.52 $0.00 $487.92 $87,541.94
90 $87,541.94 $759.52 $0.00 $494.97 $88,796.43
91 $88,796.43 $759.52 $0.00 $502.07 $90,058.02
92 $90,058.02 $759.52 $0.00 $509.20 $91,326.74
93 $91,326.74 $759.52 $0.00 $516.37 $92,602.63
94 $92,602.63 $759.52 $0.00 $523.59 $93,885.74
95 $93,885.74 $759.52 $0.00 $530.84 $95,176.10
96 $95,176.10 $759.52 $0.00 $538.14 $96,473.76
97 $96,473.76 $759.52 $0.00 $545.48 $97,778.76
98 $97,778.76 $759.52 $0.00 $552.86 $99,091.14
99 $99,091.14 $759.52 $0.00 $560.28 $100,410.94
100 $100,410.94 $759.52 $0.00 $567.74 $101,738.20
101 $101,738.20 $759.52 $0.00 $575.24 $103,072.96
102 $103,072.96 $759.52 $0.00 $582.79 $104,415.27
103 $104,415.27 $759.52 $0.00 $590.38 $105,765.17
104 $105,765.17 $759.52 $0.00 $598.01 $107,122.70
105 $107,122.70 $759.52 $0.00 $605.69 $108,487.91
106 $108,487.91 $759.52 $0.00 $613.41 $109,860.84
107 $109,860.84 $759.52 $0.00 $621.17 $111,241.53
108 $111,241.53 $759.52 $0.00 $628.98 $112,630.03
109 $112,630.03 $759.52 $0.00 $636.83 $114,026.38
110 $114,026.38 $759.52 $0.00 $644.72 $115,430.62
111 $115,430.62 $759.52 $0.00 $652.66 $116,842.80
112 $116,842.80 $759.52 $0.00 $660.65 $118,262.97
113 $118,262.97 $759.52 $0.00 $668.68 $119,691.17
114 $119,691.17 $759.52 $0.00 $676.75 $121,127.44
115 $121,127.44 $759.52 $0.00 $684.87 $122,571.83
116 $122,571.83 $759.52 $0.00 $693.04 $124,024.39
117 $124,024.39 $759.52 $0.00 $701.25 $125,485.16
118 $125,485.16 $759.52 $0.00 $709.51 $126,954.19
119 $126,954.19 $759.52 $0.00 $717.82 $128,431.53
120 $128,431.53 $759.52 $0.00 $726.17 $129,917.22
121 $129,917.22 $759.52 $0.00 $734.57 $131,411.31
122 $131,411.31 $759.52 $0.00 $743.02 $132,913.85
123 $132,913.85 $759.52 $0.00 $751.51 $134,424.88
124 $134,424.88 $759.52 $0.00 $760.06 $135,944.46
125 $135,944.46 $759.52 $0.00 $768.65 $137,472.63
126 $137,472.63 $759.52 $0.00 $777.29 $139,009.44
127 $139,009.44 $759.52 $0.00 $785.98 $140,554.94
128 $140,554.94 $759.52 $0.00 $794.72 $142,109.18
129 $142,109.18 $759.52 $0.00 $803.51 $143,672.21
130 $143,672.21 $759.52 $0.00 $812.34 $145,244.07
131 $145,244.07 $759.52 $0.00 $821.23 $146,824.82
132 $146,824.82 $759.52 $0.00 $830.17 $148,414.51
133 $148,414.51 $759.52 $0.00 $839.16 $150,013.19
134 $150,013.19 $759.52 $0.00 $848.20 $151,620.91
135 $151,620.91 $759.52 $0.00 $857.29 $153,237.72
136 $153,237.72 $759.52 $0.00 $866.43 $154,863.67
137 $154,863.67 $759.52 $0.00 $875.62 $156,498.81
138 $156,498.81 $759.52 $0.00 $884.87 $158,143.20
139 $158,143.20 $759.52 $0.00 $894.16 $159,796.88
140 $159,796.88 $759.52 $0.00 $903.51 $161,459.91
141 $161,459.91 $759.52 $0.00 $912.92 $163,132.35
142 $163,132.35 $759.52 $0.00 $922.37 $164,814.24
143 $164,814.24 $759.52 $0.00 $931.88 $166,505.64
144 $166,505.64 $759.52 $0.00 $941.45 $168,206.61
145 $168,206.61 $759.52 $0.00 $951.06 $169,917.19
146 $169,917.19 $759.52 $0.00 $960.74 $171,637.45
147 $171,637.45 $759.52 $0.00 $970.46 $173,367.43
148 $173,367.43 $759.52 $0.00 $980.24 $175,107.19
149 $175,107.19 $759.52 $0.00 $990.08 $176,856.79
150 $176,856.79 $759.52 $0.00 $999.97 $178,616.28
151 $178,616.28 $759.52 $0.00 $1,009.92 $180,385.72
152 $180,385.72 $759.52 $0.00 $1,019.93 $182,165.17
153 $182,165.17 $759.52 $0.00 $1,029.99 $183,954.68
154 $183,954.68 $759.52 $0.00 $1,040.11 $185,754.31
155 $185,754.31 $759.52 $0.00 $1,050.28 $187,564.11
156 $187,564.11 $759.52 $0.00 $1,060.51 $189,384.14
157 $189,384.14 $759.52 $0.00 $1,070.81 $191,214.47
158 $191,214.47 $759.52 $0.00 $1,081.15 $193,055.14
159 $193,055.14 $759.52 $0.00 $1,091.56 $194,906.22
160 $194,906.22 $759.52 $0.00 $1,102.03 $196,767.77
161 $196,767.77 $759.52 $0.00 $1,112.55 $198,639.84
162 $198,639.84 $759.52 $0.00 $1,123.14 $200,522.50
163 $200,522.50 $759.52 $0.00 $1,133.78 $202,415.80
164 $202,415.80 $759.52 $0.00 $1,144.49 $204,319.81
165 $204,319.81 $759.52 $0.00 $1,155.25 $206,234.58
166 $206,234.58 $759.52 $0.00 $1,166.08 $208,160.18
167 $208,160.18 $759.52 $0.00 $1,176.97 $210,096.67
168 $210,096.67 $759.52 $0.00 $1,187.92 $212,044.11
169 $212,044.11 $759.52 $0.00 $1,198.93 $214,002.56
170 $214,002.56 $759.52 $0.00 $1,210.00 $215,972.08
171 $215,972.08 $759.52 $0.00 $1,221.14 $217,952.74
172 $217,952.74 $759.52 $0.00 $1,232.34 $219,944.60
173 $219,944.60 $759.52 $0.00 $1,243.60 $221,947.72
174 $221,947.72 $759.52 $0.00 $1,254.92 $223,962.16
175 $223,962.16 $759.52 $0.00 $1,266.31 $225,987.99
176 $225,987.99 $759.52 $0.00 $1,277.77 $228,025.28
177 $228,025.28 $759.52 $0.00 $1,289.29 $230,074.09
178 $230,074.09 $759.52 $0.00 $1,300.87 $232,134.48
179 $232,134.48 $759.52 $0.00 $1,312.52 $234,206.52
180 $234,206.52 $759.52 $0.00 $1,324.24 $236,290.28
181 $236,290.28 $759.52 $0.00 $1,336.02 $238,385.82
182 $238,385.82 $759.52 $0.00 $1,347.87 $240,493.21
183 $240,493.21 $759.52 $0.00 $1,359.78 $242,612.51
184 $242,612.51 $759.52 $0.00 $1,371.77 $244,743.80
185 $244,743.80 $759.52 $0.00 $1,383.82 $246,887.14
186 $246,887.14 $759.52 $0.00 $1,395.94 $249,042.60
187 $249,042.60 $759.52 $0.00 $1,408.12 $251,210.24
188 $251,210.24 $759.52 $0.00 $1,420.38 $253,390.14
189 $253,390.14 $759.52 $0.00 $1,432.70 $255,582.36
190 $255,582.36 $759.52 $0.00 $1,445.10 $257,786.98
191 $257,786.98 $759.52 $0.00 $1,457.57 $260,004.07
192 $260,004.07 $759.52 $0.00 $1,470.10 $262,233.69
193 $262,233.69 $759.52 $0.00 $1,482.71 $264,475.92
194 $264,475.92 $759.52 $0.00 $1,495.39 $266,730.83
195 $266,730.83 $759.52 $0.00 $1,508.13 $268,998.48
196 $268,998.48 $759.52 $0.00 $1,520.96 $271,278.96
197 $271,278.96 $759.52 $0.00 $1,533.85 $273,572.33
198 $273,572.33 $759.52 $0.00 $1,546.82 $275,878.67
199 $275,878.67 $759.52 $0.00 $1,559.86 $278,198.05
200 $278,198.05 $759.52 $0.00 $1,572.97 $280,530.54
201 $280,530.54 $759.52 $0.00 $1,586.16 $282,876.22
202 $282,876.22 $759.52 $0.00 $1,599.42 $285,235.16
203 $285,235.16 $759.52 $0.00 $1,612.76 $287,607.44
204 $287,607.44 $759.52 $0.00 $1,626.17 $289,993.13
205 $289,993.13 $759.52 $0.00 $1,639.66 $292,392.31
206 $292,392.31 $759.52 $0.00 $1,653.23 $294,805.06
207 $294,805.06 $759.52 $0.00 $1,666.87 $297,231.45
208 $297,231.45 $759.52 $0.00 $1,680.59 $299,671.56
209 $299,671.56 $759.52 $0.00 $1,694.39 $302,125.47
210 $302,125.47 $759.52 $0.00 $1,708.26 $304,593.25
211 $304,593.25 $759.52 $0.00 $1,722.21 $307,074.98
212 $307,074.98 $759.52 $0.00 $1,736.25 $309,570.75
213 $309,570.75 $759.52 $0.00 $1,750.36 $312,080.63
214 $312,080.63 $759.52 $0.00 $1,764.55 $314,604.70
215 $314,604.70 $759.52 $0.00 $1,778.82 $317,143.04
216 $317,143.04 $759.52 $0.00 $1,793.17 $319,695.73
217 $319,695.73 $759.52 $89,044.91 $1,807.61 $233,217.95
218 $233,217.95 $759.52 $0.00 $1,318.65 $235,296.12
219 $235,296.12 $759.52 $0.00 $1,330.40 $237,386.04
220 $237,386.04 $759.52 $0.00 $1,342.22 $239,487.78
221 $239,487.78 $759.52 $0.00 $1,354.10 $241,601.40
222 $241,601.40 $759.52 $0.00 $1,366.05 $243,726.97
223 $243,726.97 $759.52 $0.00 $1,378.07 $245,864.56
224 $245,864.56 $759.52 $0.00 $1,390.15 $248,014.23
225 $248,014.23 $759.52 $0.00 $1,402.31 $250,176.06
226 $250,176.06 $759.52 $0.00 $1,414.53 $252,350.11
227 $252,350.11 $759.52 $0.00 $1,426.82 $254,536.45
228 $254,536.45 $759.52 $0.00 $1,439.19 $256,735.16
229 $256,735.16 $759.52 $93,497.16 $1,451.62 $165,449.14
230 $165,449.14 $759.52 $0.00 $935.47 $167,144.13
231 $167,144.13 $759.52 $0.00 $945.06 $168,848.71
232 $168,848.71 $759.52 $0.00 $954.70 $170,562.93
233 $170,562.93 $759.52 $0.00 $964.39 $172,286.84
234 $172,286.84 $759.52 $0.00 $974.13 $174,020.49
235 $174,020.49 $759.52 $0.00 $983.94 $175,763.95
236 $175,763.95 $759.52 $0.00 $993.79 $177,517.26
237 $177,517.26 $759.52 $0.00 $1,003.71 $179,280.49
238 $179,280.49 $759.52 $0.00 $1,013.68 $181,053.69
239 $181,053.69 $759.52 $0.00 $1,023.70 $182,836.91
240 $182,836.91 $759.52 $0.00 $1,033.79 $184,630.22
241 $184,630.22 $759.52 $98,172.02 $1,043.93 $88,261.65
242 $88,261.65 $759.52 $0.00 $499.04 $89,520.21
243 $89,520.21 $759.52 $0.00 $506.16 $90,785.89
244 $90,785.89 $759.52 $0.00 $513.32 $92,058.73
245 $92,058.73 $759.52 $0.00 $520.51 $93,338.76
246 $93,338.76 $759.52 $0.00 $527.75 $94,626.03
247 $94,626.03 $759.52 $0.00 $535.03 $95,920.58
248 $95,920.58 $759.52 $0.00 $542.35 $97,222.45
249 $97,222.45 $759.52 $0.00 $549.71 $98,531.68
250 $98,531.68 $759.52 $0.00 $557.11 $99,848.31
251 $99,848.31 $759.52 $0.00 $564.56 $101,172.39
252 $101,172.39 $759.52 $0.00 $572.04 $102,503.95
253 $102,503.95 $0.00 $103,080.62 $579.57 $2.90