Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$91,475
Monthly savings required$724

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 $365,901.57 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $724.10 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$35,275.00
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 $724.10 $0.00 $0.00 $724.10
2 $724.10 $724.10 $0.00 $4.09 $1,452.29
3 $1,452.29 $724.10 $0.00 $8.21 $2,184.60
4 $2,184.60 $724.10 $0.00 $12.35 $2,921.05
5 $2,921.05 $724.10 $0.00 $16.52 $3,661.67
6 $3,661.67 $724.10 $0.00 $20.70 $4,406.47
7 $4,406.47 $724.10 $0.00 $24.91 $5,155.48
8 $5,155.48 $724.10 $0.00 $29.15 $5,908.73
9 $5,908.73 $724.10 $0.00 $33.41 $6,666.24
10 $6,666.24 $724.10 $0.00 $37.69 $7,428.03
11 $7,428.03 $724.10 $0.00 $42.00 $8,194.13
12 $8,194.13 $724.10 $0.00 $46.33 $8,964.56
13 $8,964.56 $724.10 $0.00 $50.69 $9,739.35
14 $9,739.35 $724.10 $0.00 $55.07 $10,518.52
15 $10,518.52 $724.10 $0.00 $59.47 $11,302.09
16 $11,302.09 $724.10 $0.00 $63.90 $12,090.09
17 $12,090.09 $724.10 $0.00 $68.36 $12,882.55
18 $12,882.55 $724.10 $0.00 $72.84 $13,679.49
19 $13,679.49 $724.10 $0.00 $77.35 $14,480.94
20 $14,480.94 $724.10 $0.00 $81.88 $15,286.92
21 $15,286.92 $724.10 $0.00 $86.43 $16,097.45
22 $16,097.45 $724.10 $0.00 $91.02 $16,912.57
23 $16,912.57 $724.10 $0.00 $95.63 $17,732.30
24 $17,732.30 $724.10 $0.00 $100.26 $18,556.66
25 $18,556.66 $724.10 $0.00 $104.92 $19,385.68
26 $19,385.68 $724.10 $0.00 $109.61 $20,219.39
27 $20,219.39 $724.10 $0.00 $114.32 $21,057.81
28 $21,057.81 $724.10 $0.00 $119.06 $21,900.97
29 $21,900.97 $724.10 $0.00 $123.83 $22,748.90
30 $22,748.90 $724.10 $0.00 $128.63 $23,601.63
31 $23,601.63 $724.10 $0.00 $133.45 $24,459.18
32 $24,459.18 $724.10 $0.00 $138.30 $25,321.58
33 $25,321.58 $724.10 $0.00 $143.17 $26,188.85
34 $26,188.85 $724.10 $0.00 $148.08 $27,061.03
35 $27,061.03 $724.10 $0.00 $153.01 $27,938.14
36 $27,938.14 $724.10 $0.00 $157.97 $28,820.21
37 $28,820.21 $724.10 $0.00 $162.95 $29,707.26
38 $29,707.26 $724.10 $0.00 $167.97 $30,599.33
39 $30,599.33 $724.10 $0.00 $173.01 $31,496.44
40 $31,496.44 $724.10 $0.00 $178.09 $32,398.63
41 $32,398.63 $724.10 $0.00 $183.19 $33,305.92
42 $33,305.92 $724.10 $0.00 $188.32 $34,218.34
43 $34,218.34 $724.10 $0.00 $193.48 $35,135.92
44 $35,135.92 $724.10 $0.00 $198.66 $36,058.68
45 $36,058.68 $724.10 $0.00 $203.88 $36,986.66
46 $36,986.66 $724.10 $0.00 $209.13 $37,919.89
47 $37,919.89 $724.10 $0.00 $214.40 $38,858.39
48 $38,858.39 $724.10 $0.00 $219.71 $39,802.20
49 $39,802.20 $724.10 $0.00 $225.05 $40,751.35
50 $40,751.35 $724.10 $0.00 $230.41 $41,705.86
51 $41,705.86 $724.10 $0.00 $235.81 $42,665.77
52 $42,665.77 $724.10 $0.00 $241.24 $43,631.11
53 $43,631.11 $724.10 $0.00 $246.70 $44,601.91
54 $44,601.91 $724.10 $0.00 $252.19 $45,578.20
55 $45,578.20 $724.10 $0.00 $257.71 $46,560.01
56 $46,560.01 $724.10 $0.00 $263.26 $47,547.37
57 $47,547.37 $724.10 $0.00 $268.84 $48,540.31
58 $48,540.31 $724.10 $0.00 $274.45 $49,538.86
59 $49,538.86 $724.10 $0.00 $280.10 $50,543.06
60 $50,543.06 $724.10 $0.00 $285.78 $51,552.94
61 $51,552.94 $724.10 $0.00 $291.49 $52,568.53
62 $52,568.53 $724.10 $0.00 $297.23 $53,589.86
63 $53,589.86 $724.10 $0.00 $303.00 $54,616.96
64 $54,616.96 $724.10 $0.00 $308.81 $55,649.87
65 $55,649.87 $724.10 $0.00 $314.65 $56,688.62
66 $56,688.62 $724.10 $0.00 $320.53 $57,733.25
67 $57,733.25 $724.10 $0.00 $326.43 $58,783.78
68 $58,783.78 $724.10 $0.00 $332.37 $59,840.25
69 $59,840.25 $724.10 $0.00 $338.35 $60,902.70
70 $60,902.70 $724.10 $0.00 $344.35 $61,971.15
71 $61,971.15 $724.10 $0.00 $350.39 $63,045.64
72 $63,045.64 $724.10 $0.00 $356.47 $64,126.21
73 $64,126.21 $724.10 $0.00 $362.58 $65,212.89
74 $65,212.89 $724.10 $0.00 $368.72 $66,305.71
75 $66,305.71 $724.10 $0.00 $374.90 $67,404.71
76 $67,404.71 $724.10 $0.00 $381.12 $68,509.93
77 $68,509.93 $724.10 $0.00 $387.37 $69,621.40
78 $69,621.40 $724.10 $0.00 $393.65 $70,739.15
79 $70,739.15 $724.10 $0.00 $399.97 $71,863.22
80 $71,863.22 $724.10 $0.00 $406.33 $72,993.65
81 $72,993.65 $724.10 $0.00 $412.72 $74,130.47
82 $74,130.47 $724.10 $0.00 $419.14 $75,273.71
83 $75,273.71 $724.10 $0.00 $425.61 $76,423.42
84 $76,423.42 $724.10 $0.00 $432.11 $77,579.63
85 $77,579.63 $724.10 $0.00 $438.65 $78,742.38
86 $78,742.38 $724.10 $0.00 $445.22 $79,911.70
87 $79,911.70 $724.10 $0.00 $451.83 $81,087.63
88 $81,087.63 $724.10 $0.00 $458.48 $82,270.21
89 $82,270.21 $724.10 $0.00 $465.17 $83,459.48
90 $83,459.48 $724.10 $0.00 $471.89 $84,655.47
91 $84,655.47 $724.10 $0.00 $478.65 $85,858.22
92 $85,858.22 $724.10 $0.00 $485.45 $87,067.77
93 $87,067.77 $724.10 $0.00 $492.29 $88,284.16
94 $88,284.16 $724.10 $0.00 $499.17 $89,507.43
95 $89,507.43 $724.10 $0.00 $506.09 $90,737.62
96 $90,737.62 $724.10 $0.00 $513.04 $91,974.76
97 $91,974.76 $724.10 $0.00 $520.04 $93,218.90
98 $93,218.90 $724.10 $0.00 $527.07 $94,470.07
99 $94,470.07 $724.10 $0.00 $534.15 $95,728.32
100 $95,728.32 $724.10 $0.00 $541.26 $96,993.68
101 $96,993.68 $724.10 $0.00 $548.42 $98,266.20
102 $98,266.20 $724.10 $0.00 $555.61 $99,545.91
103 $99,545.91 $724.10 $0.00 $562.85 $100,832.86
104 $100,832.86 $724.10 $0.00 $570.12 $102,127.08
105 $102,127.08 $724.10 $0.00 $577.44 $103,428.62
106 $103,428.62 $724.10 $0.00 $584.80 $104,737.52
107 $104,737.52 $724.10 $0.00 $592.20 $106,053.82
108 $106,053.82 $724.10 $0.00 $599.64 $107,377.56
109 $107,377.56 $724.10 $0.00 $607.13 $108,708.79
110 $108,708.79 $724.10 $0.00 $614.66 $110,047.55
111 $110,047.55 $724.10 $0.00 $622.22 $111,393.87
112 $111,393.87 $724.10 $0.00 $629.84 $112,747.81
113 $112,747.81 $724.10 $0.00 $637.49 $114,109.40
114 $114,109.40 $724.10 $0.00 $645.19 $115,478.69
115 $115,478.69 $724.10 $0.00 $652.93 $116,855.72
116 $116,855.72 $724.10 $0.00 $660.72 $118,240.54
117 $118,240.54 $724.10 $0.00 $668.55 $119,633.19
118 $119,633.19 $724.10 $0.00 $676.42 $121,033.71
119 $121,033.71 $724.10 $0.00 $684.34 $122,442.15
120 $122,442.15 $724.10 $0.00 $692.31 $123,858.56
121 $123,858.56 $724.10 $0.00 $700.31 $125,282.97
122 $125,282.97 $724.10 $0.00 $708.37 $126,715.44
123 $126,715.44 $724.10 $0.00 $716.47 $128,156.01
124 $128,156.01 $724.10 $0.00 $724.61 $129,604.72
125 $129,604.72 $724.10 $0.00 $732.80 $131,061.62
126 $131,061.62 $724.10 $0.00 $741.04 $132,526.76
127 $132,526.76 $724.10 $0.00 $749.33 $134,000.19
128 $134,000.19 $724.10 $0.00 $757.66 $135,481.95
129 $135,481.95 $724.10 $0.00 $766.03 $136,972.08
130 $136,972.08 $724.10 $0.00 $774.46 $138,470.64
131 $138,470.64 $724.10 $0.00 $782.93 $139,977.67
132 $139,977.67 $724.10 $0.00 $791.45 $141,493.22
133 $141,493.22 $724.10 $0.00 $800.02 $143,017.34
134 $143,017.34 $724.10 $0.00 $808.64 $144,550.08
135 $144,550.08 $724.10 $0.00 $817.31 $146,091.49
136 $146,091.49 $724.10 $0.00 $826.02 $147,641.61
137 $147,641.61 $724.10 $0.00 $834.79 $149,200.50
138 $149,200.50 $724.10 $0.00 $843.60 $150,768.20
139 $150,768.20 $724.10 $0.00 $852.47 $152,344.77
140 $152,344.77 $724.10 $0.00 $861.38 $153,930.25
141 $153,930.25 $724.10 $0.00 $870.34 $155,524.69
142 $155,524.69 $724.10 $0.00 $879.36 $157,128.15
143 $157,128.15 $724.10 $0.00 $888.43 $158,740.68
144 $158,740.68 $724.10 $0.00 $897.54 $160,362.32
145 $160,362.32 $724.10 $0.00 $906.71 $161,993.13
146 $161,993.13 $724.10 $0.00 $915.93 $163,633.16
147 $163,633.16 $724.10 $0.00 $925.21 $165,282.47
148 $165,282.47 $724.10 $0.00 $934.53 $166,941.10
149 $166,941.10 $724.10 $0.00 $943.91 $168,609.11
150 $168,609.11 $724.10 $0.00 $953.34 $170,286.55
151 $170,286.55 $724.10 $0.00 $962.82 $171,973.47
152 $171,973.47 $724.10 $0.00 $972.36 $173,669.93
153 $173,669.93 $724.10 $0.00 $981.96 $175,375.99
154 $175,375.99 $724.10 $0.00 $991.60 $177,091.69
155 $177,091.69 $724.10 $0.00 $1,001.30 $178,817.09
156 $178,817.09 $724.10 $0.00 $1,011.06 $180,552.25
157 $180,552.25 $724.10 $0.00 $1,020.87 $182,297.22
158 $182,297.22 $724.10 $0.00 $1,030.73 $184,052.05
159 $184,052.05 $724.10 $0.00 $1,040.66 $185,816.81
160 $185,816.81 $724.10 $0.00 $1,050.64 $187,591.55
161 $187,591.55 $724.10 $0.00 $1,060.67 $189,376.32
162 $189,376.32 $724.10 $0.00 $1,070.76 $191,171.18
163 $191,171.18 $724.10 $0.00 $1,080.91 $192,976.19
164 $192,976.19 $724.10 $0.00 $1,091.12 $194,791.41
165 $194,791.41 $724.10 $0.00 $1,101.38 $196,616.89
166 $196,616.89 $724.10 $0.00 $1,111.70 $198,452.69
167 $198,452.69 $724.10 $0.00 $1,122.08 $200,298.87
168 $200,298.87 $724.10 $0.00 $1,132.52 $202,155.49
169 $202,155.49 $724.10 $0.00 $1,143.02 $204,022.61
170 $204,022.61 $724.10 $0.00 $1,153.57 $205,900.28
171 $205,900.28 $724.10 $0.00 $1,164.19 $207,788.57
172 $207,788.57 $724.10 $0.00 $1,174.87 $209,687.54
173 $209,687.54 $724.10 $0.00 $1,185.60 $211,597.24
174 $211,597.24 $724.10 $0.00 $1,196.40 $213,517.74
175 $213,517.74 $724.10 $0.00 $1,207.26 $215,449.10
176 $215,449.10 $724.10 $0.00 $1,218.18 $217,391.38
177 $217,391.38 $724.10 $0.00 $1,229.16 $219,344.64
178 $219,344.64 $724.10 $0.00 $1,240.21 $221,308.95
179 $221,308.95 $724.10 $0.00 $1,251.31 $223,284.36
180 $223,284.36 $724.10 $0.00 $1,262.48 $225,270.94
181 $225,270.94 $724.10 $0.00 $1,273.71 $227,268.75
182 $227,268.75 $724.10 $0.00 $1,285.01 $229,277.86
183 $229,277.86 $724.10 $0.00 $1,296.37 $231,298.33
184 $231,298.33 $724.10 $0.00 $1,307.79 $233,330.22
185 $233,330.22 $724.10 $0.00 $1,319.28 $235,373.60
186 $235,373.60 $724.10 $0.00 $1,330.84 $237,428.54
187 $237,428.54 $724.10 $0.00 $1,342.46 $239,495.10
188 $239,495.10 $724.10 $0.00 $1,354.14 $241,573.34
189 $241,573.34 $724.10 $0.00 $1,365.89 $243,663.33
190 $243,663.33 $724.10 $0.00 $1,377.71 $245,765.14
191 $245,765.14 $724.10 $0.00 $1,389.59 $247,878.83
192 $247,878.83 $724.10 $0.00 $1,401.54 $250,004.47
193 $250,004.47 $724.10 $0.00 $1,413.56 $252,142.13
194 $252,142.13 $724.10 $0.00 $1,425.65 $254,291.88
195 $254,291.88 $724.10 $0.00 $1,437.80 $256,453.78
196 $256,453.78 $724.10 $0.00 $1,450.03 $258,627.91
197 $258,627.91 $724.10 $0.00 $1,462.32 $260,814.33
198 $260,814.33 $724.10 $0.00 $1,474.68 $263,013.11
199 $263,013.11 $724.10 $0.00 $1,487.11 $265,224.32
200 $265,224.32 $724.10 $0.00 $1,499.62 $267,448.04
201 $267,448.04 $724.10 $0.00 $1,512.19 $269,684.33
202 $269,684.33 $724.10 $0.00 $1,524.83 $271,933.26
203 $271,933.26 $724.10 $0.00 $1,537.55 $274,194.91
204 $274,194.91 $724.10 $0.00 $1,550.34 $276,469.35
205 $276,469.35 $724.10 $0.00 $1,563.20 $278,756.65
206 $278,756.65 $724.10 $0.00 $1,576.13 $281,056.88
207 $281,056.88 $724.10 $0.00 $1,589.14 $283,370.12
208 $283,370.12 $724.10 $0.00 $1,602.22 $285,696.44
209 $285,696.44 $724.10 $0.00 $1,615.37 $288,035.91
210 $288,035.91 $724.10 $0.00 $1,628.60 $290,388.61
211 $290,388.61 $724.10 $0.00 $1,641.90 $292,754.61
212 $292,754.61 $724.10 $0.00 $1,655.28 $295,133.99
213 $295,133.99 $724.10 $0.00 $1,668.73 $297,526.82
214 $297,526.82 $724.10 $0.00 $1,682.26 $299,933.18
215 $299,933.18 $724.10 $0.00 $1,695.87 $302,353.15
216 $302,353.15 $724.10 $0.00 $1,709.55 $304,786.80
217 $304,786.80 $724.10 $84,893.49 $1,723.31 $222,340.72
218 $222,340.72 $724.10 $0.00 $1,257.15 $224,321.97
219 $224,321.97 $724.10 $0.00 $1,268.35 $226,314.42
220 $226,314.42 $724.10 $0.00 $1,279.61 $228,318.13
221 $228,318.13 $724.10 $0.00 $1,290.94 $230,333.17
222 $230,333.17 $724.10 $0.00 $1,302.34 $232,359.61
223 $232,359.61 $724.10 $0.00 $1,313.80 $234,397.51
224 $234,397.51 $724.10 $0.00 $1,325.32 $236,446.93
225 $236,446.93 $724.10 $0.00 $1,336.91 $238,507.94
226 $238,507.94 $724.10 $0.00 $1,348.56 $240,580.60
227 $240,580.60 $724.10 $0.00 $1,360.28 $242,664.98
228 $242,664.98 $724.10 $0.00 $1,372.06 $244,761.14
229 $244,761.14 $724.10 $89,138.17 $1,383.92 $157,730.99
230 $157,730.99 $724.10 $0.00 $891.83 $159,346.92
231 $159,346.92 $724.10 $0.00 $900.97 $160,971.99
232 $160,971.99 $724.10 $0.00 $910.16 $162,606.25
233 $162,606.25 $724.10 $0.00 $919.40 $164,249.75
234 $164,249.75 $724.10 $0.00 $928.69 $165,902.54
235 $165,902.54 $724.10 $0.00 $938.04 $167,564.68
236 $167,564.68 $724.10 $0.00 $947.44 $169,236.22
237 $169,236.22 $724.10 $0.00 $956.89 $170,917.21
238 $170,917.21 $724.10 $0.00 $966.39 $172,607.70
239 $172,607.70 $724.10 $0.00 $975.95 $174,307.75
240 $174,307.75 $724.10 $0.00 $985.56 $176,017.41
241 $176,017.41 $724.10 $93,595.08 $995.23 $84,141.66
242 $84,141.66 $724.10 $0.00 $475.75 $85,341.51
243 $85,341.51 $724.10 $0.00 $482.53 $86,548.14
244 $86,548.14 $724.10 $0.00 $489.36 $87,761.60
245 $87,761.60 $724.10 $0.00 $496.22 $88,981.92
246 $88,981.92 $724.10 $0.00 $503.12 $90,209.14
247 $90,209.14 $724.10 $0.00 $510.06 $91,443.30
248 $91,443.30 $724.10 $0.00 $517.03 $92,684.43
249 $92,684.43 $724.10 $0.00 $524.05 $93,932.58
250 $93,932.58 $724.10 $0.00 $531.11 $95,187.79
251 $95,187.79 $724.10 $0.00 $538.21 $96,450.10
252 $96,450.10 $724.10 $0.00 $545.34 $97,719.54
253 $97,719.54 $0.00 $98,274.83 $552.52 ($2.77)